0% found this document useful (0 votes)
76 views40 pages

Back Up Sample 2 Storey

The document is a program of work for the construction of an evacuation center in Sitio Linnasin, Brgy. Sta. Lucia, Narvacan, Ilocos Sur. It details the proposed construction activities including demolition, excavation, concrete work, masonry, roofing and electrical/plumbing works. It provides a breakdown of estimated project costs totaling 4.49 million PHP including materials, labor, equipment and contractor fees. The project is to be completed within 180 calendar days.

Uploaded by

MichaelViloria
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
76 views40 pages

Back Up Sample 2 Storey

The document is a program of work for the construction of an evacuation center in Sitio Linnasin, Brgy. Sta. Lucia, Narvacan, Ilocos Sur. It details the proposed construction activities including demolition, excavation, concrete work, masonry, roofing and electrical/plumbing works. It provides a breakdown of estimated project costs totaling 4.49 million PHP including materials, labor, equipment and contractor fees. The project is to be completed within 180 calendar days.

Uploaded by

MichaelViloria
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 40

Republic of the Philippines

Province of Ilocos Sur


Municipality of Narvacan
MUNICIPAL ENGINEERING OFFICE
INDIVIDUAL PROGRAM OF WORK
Name/Location of Project: Appropriation: Php 4,490,000.00
Source of Fund: LGSF-AM
CONSTRUCTION OF EVACUATION CENTER Issued obligated Authority:
Released:
Sitio Linnasin, Brgy. Sta. Lucia, Narvacan, Ilocos Sur Calendar Days to Complete: 180 DAYS
Desirable Starting Date:

Project Category:
BUILDINGS
Project Description:
DEMOLITION OF EXISTING STRUCTURE, STRUCTURE EXCAVATION, GRAVEL FILL, EMBANKMENT FILL, REINFORCING STEEL BAR GRADE 40, REINFORCED
CONCRETE (FLOORING), STRUCTURAL CONCRETE CLASS A, 4" CHB NON LOAD BEARING, 5" CHB NON LOAD BEARING, CEMENT PLASTER FINISH,
MASONRY/CONCRETE PAINTING, WOOD PAINTING, 4.5MM FIBER CEMENT CEILING ON METAL FRAME, ROOF FRAMING WORKS, ROOFING WORKS, DOORS
AND WINDOWS, ELECTRICAL WORKS, PLUMBING WORKS AND DRAINAGE SYSTEM, SEPTIC TANK(2X4X2), TILE WORKS, ALLUMINUM CUBICLE PARTITION,
PROJECT BILLBOARD, OCCUPATIONAL SAFETY AND HEALTH PROGRAM

Minimum Equipment Requirements Technical Personnel Required:


No.
Description No. Description
Jack Hammer (60 lbs) 1 Project Engineer 1
Cargo Truck (107, 270 HP) 1 First Aider 1
Concrete Mixer 1 Construction Foreman 1
Water Pump 1 Skilled Laborer 4
Plate Compactor 1 Unskilled Laborer 12
One Bagger Mixer 1
Concrete Vibrator 1
Backhoe (0.80 cum) 1
Welding Machine 1
Cutting Outfit 1
Bar Cutter, Single Phase 1
Cut-Off Machine 1
Bar Bender 1
Electric drill 1

ESTIMATED COST OF PROPOSED WORK


% of Adjusted Unit
Description Total Unit Quantity Direct Unit Cost Cost Total Cost

101 DEMOLITION OF EXISTING STRUCTURE 3.90% ls 1.00 137,624.38 176,296.83 176,296.83


103 STRUCTURE EXCAVATION 0.51% cum 52.64 340.69 436.43 22,973.68
804(4) GRAVEL FILL 0.07% cum 2.89 861.03 1,102.98 3,187.62
804(1)b EMBANKMENT FILL 0.89% cum 110.92 282.32 361.66 40,115.01
902 REINFORCING STEEL BAR GRADE 40 11.13% kgs 7904.36 49.73 63.71 503,582.88
900(7) a REINFORCED CONCRETE (FLOORING) 2.16% cum 14.57 5,243.67 6,717.14 97,868.73
900(1) STRUCTURAL CONCRETE CLASS A 11.20% cum 53.43 7,408.12 9,489.80 507,039.83
1046(a1) 4" CHB NON LOAD BEARING 3.87% sqm 237.07 576.05 737.92 174,939.78
1046(a2) 5" CHB NON LOAD BEARING 6.91% sqm 264.47 923.51 1,183.01 312,871.94
1027 CEMENT PLASTER FINISH 4.57% sqm 1018.15 158.58 203.14 206,832.02
1032(1)a MASONRY/CONCRETE PAINTING 7.14% sqm 1018.15 247.63 317.21 322,965.56
1032(1)b WOOD PAINTING 1.35% sqm 234.00 203.39 260.54 60,966.79
1003(1)a1 4.5 mm Fiber Cement Ceiling on Metal Frame 7.76% sqm 326.00 840.59 1,076.80 351,037.42
SPL I ROOF FRAMING WORKS 5.64% sqm 125.35 199,118.58 2,034.87 255,070.91
SPL II ROOFING WORKS 2.66% sqm 133.90 94,025.09 899.52 120,446.14
SPL III DOORS AND WINDOWS 5.56% ls 1.00 196,458.84 251,663.77 251,663.77
SPLIV ELECTRICAL WORKS 3.57% ls 1.00 126,257.56 161,735.93 161,735.93
SPL V PLUMBING WORKS and DRAINAGE SYSTEM 4.43% ls 1.00 156,366.52 200,305.51 200,305.51
SPL VI SEPTIC TANK (2mx4mx2m) 1.50% ls 1.00 53,135.57 68,066.66 68,066.66
SPL VII TILE WORKS 8.38% sqm 234.00 1,265.93 1,621.66 379,467.58
SPL VIII ALLUMINUM CUBICLE PARTITION 1.11% ls 1.00 43,400.00 50,127.00 50,127.00
SPL IX STEEL STAIR FIRE ESCAPE 0.69% ls 1.00 24,392.89 31,247.29 31,247.29
B.5 PROJECT BILLBOARD 0.16% each 2.00 5,729.69 3,669.87 7,339.74
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 4.86% mos 6.00 190,339.11 36,640.28 219,841.67

TOTAL 100.00% 4,525,990.30

Prepared by: Checked & Submitted By:

FILIP LOUIE C. NARTATEZ DANILO R. CABATAN


Engineer I OIC, Municipal Engineer

Approved by:
LUIS "CHAVIT" C. SINGSON
Municipal Mayor

Breakdown of Estimated Expenditures % of Total Amount


I. ESTIMATED DIRECT COST
A. DIRECT COST
1. Materials
1.1 Supply/Delivery 55.26% 2,480,967.96
1.2 Testing of Materials
2. Labor (Including Fringe benefits) 17.17% 770,885.83
3. Equipment Expenses
3.1 Rentals 6.15% 276,186.84
3.2 Fuel, oil, Lubricant & etc)
B. INDIRECT COST
1. Overhead, Contingencies, Miscellaneous 8.81% 395,345.78
(10% of A1 to A4)
2. Contractor's Profit 7.86% 352,804.06
(10% of A)
3. Mobilization/Demobilization -
4. Value Added Tax 4.76% 213,724.00
(10% of A1-4 and B1-4)
SUB-TOTAL (By Contract) 100.00% 4,489,914.48
II. ESTIMATED GOVERNMENT EXPENDITURES
A. Engineering and administrative Overhead -
(1% to 1.5% of the Appropriation of project)
B. Quality Control
C. RROW/Site Acquisition
D. Preliminary Detailed Engineering
SUB-TOTAL 0.00%
III. CONTINGENCIES AND PROJECT REVERSES
A. Physical Contingency
B. Price Escalation
GRAND TOTAL
Total Estimated Project Cost 100% 4,489,914.48

Prepared by: Checked & Submitted By:

FILIP LOUIE C. NARTATEZ DANILO R. CABATAN


Engineer I OIC, Municipal Engineer

Approved by:
LUIS "CHAVIT" C. SINGSON
Municipal Mayor
-₱ 35,990.30
DETAILED ESTIMATE
NARVACAN EVACUATION CENTER
BRGY. STA. LUCIA, NARVACAN, ILOCOS SUR

ITEM 101 : DEMOLITION OF EXISTING STRUCTURE QTY = 1.00 L.S.


1. LABOR COST : 7 Days
1 Construction Foreman @ 612.48 /day 4,287.36
5 Unskilled Laborer @ 343.28 /day 12,014.80
Sub-Total 16,302.16
2. EQUIPMENT RENTAL
1 unit Jack Hammer 60lbs @ 1,200.00 /day for 7 days 8,400.00
1 unit Backhoe (0.80 cum) @ 12,296.00 /day for 7 days 86,072.00
1 unit Dump Truck @ 11,360.00 /day for 2 days 22,720.00
Minor Tools (10% of Labor) l.s. 1,630.22
Sub-Total 118,822.22
3. MATERIALS
1 set Oxygen/Acetylene @ 2,500.00 /set 2,500.00
Sub-Total 2,500.00
Direct Cost 137,624.38
12% OCM 16,514.93
10% CP 13,762.44
Sub-Total 167,901.74
5% VAT 8,395.09
Unit Cost 176,296.83
Item Cost 176,296.83
ITEM 103 : STRUCTURE EXCAVATION QTY = 52.64 cum
Work Output per hour = 13.92 cum
1. LABOR COST :
1 Construction Foreman @ 76.56 /hour for 14.8 hour 1,133.85
5 Unskilled Laborer @ 42.91 /hour for 14.8 hour 3,177.49
Sub-Total 4,311.34
Unit Cost 309.72
2. EQUIPMENT RENTAL
Minor Tools (10% of Labor) l.s. 431.13
Sub-Total 431.13
Unit Cost 30.97
Direct Unit Cost 340.69
12% OCM 40.88
10% CP 34.07
Sub-Total 415.65
5% VAT 20.78
Adjusted Unit Cost 436.43 /cum
Item Cost 22,973.68
ITEM I : GRAVEL FILL QTY= 2.89 cu.m
Work Output per hour = 1.20 cum
1. LABOR COST
1 Foreman @ 76.56 /hour 76.56
3 Unskilled Laborer @ 42.91 /hour 128.73
Sub-Total 205.29
Unit Cost 171.08
2. EQUIPMENT RENTAL
1 unit Plate Compactor @ 123.00 /hour for 0.50 hr 61.50
Minor Tools (10% of Labor) 20.53

4
Sub-Total 82.03
Unit Cost 68.36
3. MATERIALS
1.05 cum Gravel Bedding (G1) w/ 5% S.F. @ 592.00 /cum 621.60
Sub-Total 621.60
Unit Cost 621.60
Direct Unit Cost 861.03
12% OCM 103.32
10% CP 86.10
Sub-Total 1,050.46
5% VAT 52.52
Adjusted Unit Cost 1,102.98 /cum
Item Cost 3,187.62
ITEM 804 (1) : EMBANKMENT FILL QTY = 110.92 cum
Work Output per day = 78.72 cum
1 LABOR COST :
1 Construction Foreman @ 612.48 /day 612.48
3 Unskilled Laborer @ 343.28 /day 1,029.84
Sub-Total 1,642.32
Unit Cost 20.86
2. EQUIPMENT RENTAL
1 Unit Plate Compactor @ 984.00 /day for 0.75 day 738.00
Minor Tools (10% of Labor) l.s. 164.23
Sub-Total 902.23
Unit Cost 11.46
3. MATERIALS
1.25 cu.m Embankment Materials w/ 25% S.F. @ 200.00 /cum 250.00
Sub-Total 250.00
Unit Cost 250.00
Direct Unit Cost 282.32
12% OCM 33.88
10% CP 28.23
Sub-Total 344.44
5% VAT 17.22
Adjusted Unit Cost 361.66 /cum
Item Cost 40,115.01
ITEM 902 : REINFORCING STEEL BAR GRADE 40 QTY = 7904.36 kgs
Work Output per day = 750.00 kgs
1 LABOR COST :
1 Construction Foreman @ 612.48 /day 612.48
2 Skilled Laborer @ 443.68 /day 887.36
3 Unskilled Laborer @ 343.28 /day 1,029.84
Sub-Total 2,529.68
Unit Cost 3.37
2. EQUIPMENT RENTAL
1 Unit Bar Cutter @ 219.75 /hr for 8.00 hr 1,758.00
Minor Tools 10 % of Labor l.s. 252.97
Sub-Total 2,010.97
Unit Cost 2.68
3. MATERIALS
750 kg Reinforcing Steel Bar Grade 40 @ 40.00 /kg 30,000.00
15 kg #16 Tie Wire (2% of RSB w/ 5% wastage) @ 80.00 /kg 1,200.00
Consumables (5% of Materials Cost) 1,560.00
Sub-Total 32,760.00

5
Unit Cost 43.68
Direct Unit Cost 49.73
12% OCM 5.97
10% CP 4.97
Sub-Total 60.68
5% VAT 3.03
Adjusted Unit Cost 63.71 /kg
Item Cost 503,582.88
ITEM 900 (7) : REINFORCED CONCRETE (FLOORING) QTY = 14.57 cum
Work Output per day = 10.00 cum
1. LABOR COST :
1 Construction Foreman @ 612.48 /day 612.48
2 Skilled Laborer @ 443.68 /day 887.36
8 Unskilled Laborer @ 343.28 /day 2,746.24
Sub-Total 4,246.08
Unit Cost 424.61
2. EQUIPMENT RENTAL
1 Unit Concrete Mixer @ 1,520.00 /day for 1.00 day 1,520.00
1 Unit Water Pump @ 466.00 /day for 1.00 day 466.00
Minor Tools ( 10% of Labor Cost ) 424.61
Sub-Total 2,410.61
Unit Cost 241.06

3. MATERIALS
90.00 bags Portland Cement @ 270.00 /bags 24,300.00
10.00 cum Gravel @ 624.00 /cum 6,240.00
5.00 cum Sand @ 520.00 /cum 2,600.00
308.00 kgs 10 mm dia. Def. bar @ 40.00 /kg 12,320.00
4.00 kgs #16 Tie Wire @ 80.00 /kg 320.00
Sub-Total 45,780.00
Unit Cost 4,578.00
Direct Unit Cost 5,243.67
12% OCM 629.24
10% CP 524.37
Sub-Total 6,397.28
5% VAT 319.86
Adjusted Unit Cost 6,717.14 /cum
Unit Cost 97,868.73
ITEM 900(1) : STRUCTURAL CONCRETE CLASS A QTY = 53.43 cum
Work Output per day = 5.00 cum
1. LABOR COST :
1 Foreman @ 612.48 /day 612.48
2 Skilled Laborer @ 443.68 /day 887.36
7 Unskilled Laborer @ 343.28 /day 2,402.96
Sub-Total 3,902.80
Unit Cost 780.56
2. EQUIPMENT RENTAL

1 Unit Concrete Mixer @ 1,520.00 /day 1,520.00


1 Unit Concrete Vibrator @ 486.00 /day 486.00
1 Unit Water Pump @ 116.50 /day 116.50
Minor Tools 10 % of Labor l.s. 390.28

6
Sub-Total 2,512.78
Unit Cost 502.56
3. MATERIALS
45.50 bags Portland Cement @ 270.00 /bag 12,285.00
2.50 cum Sand @ 520.00 /cum 1,300.00
5.00 cum Gravel @ 624.00 /cum 3,120.00
4.00 pcs ½" thk Plywood @ 650.00 /pc 2,600.00
200.00 bdft Forms and Scaffolding @ 55.00 /bdft 11,000.00
4.00 kgs Assorted CWN @ 80.00 /kg 320.00
Sub-Total 30,625.00
Unit Cost 6,125.00
Direct Unit Cost 7,408.12
12% OCM 888.97
10% CP 740.81
Sub-Total 9,037.90
5% VAT 451.90
Adjusted Unit Cost 9,489.80 /cum
Unit Cost 507,039.83
ITEM- 1046(a) : 4" CHB NON LOAD BEARING QTY= 237.07 sq.m
Work Output per hour= 3.825 sq.m
1. LABOR COST
1 Foreman @ 76.56 /hr 76.56
2 Skilled Laborer @ 55.46 /hr 110.92
3 Unskilled Laborer @ 42.91 /hr 128.73
Sub-Total 316.21
Unit Cost 82.67
2. EQUIPMENT RENTAL
1 Unit One Bagger Mixer @ 172.00 /hour for 1.00 hour
### 172.00
Minor Tools (10% of Labor Cost) 31.62
Sub-Total 203.62
Unit Cost 53.23
2. MATERIALS
0.53 bags Portland Cement @ 270.00 /bag 141.75
0.040 cum Sand @ 520.00 /cum 20.80
12.00 pcs 4" CHB @ 12.00 /pc 144.00
3.24 kgs 10 mm φ x 6 m RSB @ 40.00 /kg 129.60
0.050 kgs #16 Tie Wire @ 80.00 /kg 4.00
Sub-Total 440.15
Unit Cost 440.15

Direct Unit Cost 576.05


12% OCM 69.13
10% CP 57.61
Sub-Total 702.79
5% VAT 35.14
Adjusted Unit Cost 737.92 /sqm
Item Cost 174,939.78
ITEM- 1046(b) : 5" CHB NON LOAD BEARING QTY= 264.47 sq.m
Work Output per hour= 3.18 sq.m
1. LABOR COST
1 Foreman @ 76.56 /hr 76.56
2 Skilled Laborer @ 55.46 /hr 110.92
3 Unskilled Laborer @ 42.91 /hr 128.73

7
Sub-Total 316.21
Unit Cost 99.44
2. EQUIPMENT RENTAL
1 Unit One Bagger Mixer @ 172.00 /hour for 1.00 hour
### 172.00
Minor Tools (10% of Labor Cost) 31.62
Sub-Total 203.62
Unit Cost 64.03
2. MATERIALS
1.50 bags Portland Cement @ 270.00 /bag 405.00
0.040 cum Sand @ 520.00 /cum 20.80
13.00 pcs 5" CHB @ 14.00 /pc 182.00
3.24 kgs Reinforcing Steel @ 40.00 /kg 129.60
0.283 kgs #16 Tie Wire @ 80.00 /kg 22.64
Sub-Total 760.04
355.04
Unit Cost 760.04
Direct Unit Cost 923.51
12% OCM 110.82
10% CP 92.35
Sub-Total 1,126.68
5% VAT 56.33
Adjusted Unit Cost 1,183.01 /sqm
Item Cost 312,871.94
ITEM 1027 : CEMENT PLASTER FINISH QTY = 1018.15 sqm
Work Output per hour = 7.125 sqm
1. LABOR COST :
1 Construction Foreman @ 76.56 /hr 76.56
2 Skilled Laborer @ 55.46 /hr 110.92
4 Unskilled Laborer @ 42.91 /hr 171.64
Sub-Total 359.12
Unit Cost 50.40
2. EQUIPMENT RENTAL
Minor Tools (10% of Labor Cost) 35.91
Sub-Total 35.91
Unit Cost 5.04
2. MATERIALS
0.33 bags Portland Cement @ 270.00 /pc 89.10
0.03 cum Sand @ 520.00 /pc 14.04
Sub-Total 103.14
Unit Cost 103.14
Direct Unit Cost 158.58
12% OCM 19.03
10% CP 15.86
Sub-Total 193.47
5% VAT 9.67
Adjusted Unit Cost 203.14 /sqm
Item Cost 206,832.02
ITEM 1032 : PAINTING WORKS (MASONRY/ CONCRETE) QTY= 1,018.15 sqm
Work Output per hour= 2.10 sq.m
1. LABOR COST
1 Foreman @ 76.56 /hr 76.56
2 Skilled Laborer @ 55.46 /hr 110.92
1 Unskilled Laborer @ 42.91 /hr 42.91
Sub-Total 230.39
Unit Cost 109.71
2. EQUIPMENT RENTAL
8
Minor Tools (10% of Labor Cost) 23.04
Sub-Total 23.04
Unit Cost 10.97
3. MATERIALS
0.080 gal Concrete Neutralizer @ 500.00 /gal 40.00
0.040 gal Concrete Sealer/Primer @ 625.00 /gal 25.00
0.050 gal Patching Compound @ 350.00 /gal 17.50
0.080 gal Semi Gloss Latex (Two Coats) @ 480.00 /gal 38.40
Consumables (5% of Material Cost) 6.05
Sub-Total 126.95
Unit Cost 126.95
Direct Unit Cost 247.63
12% OCM 29.72
10% CP 24.76
Sub-Total 302.10
5% VAT 15.11
Adjusted Unit Cost 317.21 /sqm
Item Cost 322,965.56
ITEM 1032(1)b : WOOD PAINTING QTY = 234.00 SQM
Work Output per hour = 1.89 sqm
1. MATERIALS
0.05 gal Glazing Putty @ 480.00 /gal 24.00
0.04 gal Flat Wall Enamel @ 500.00 /gal 20.00
0.04 gal Quick Drying Enamel @ 500.00 /gal 20.00
0.01 gal Paint Thinner @ 200.00 /gal 2.00
Consumables (5% of Materials Cost) 3.30
Sub-Total 69.30
Unit Cost 69.30
2. LABOR COST :
1 Construction Foreman @ 76.56 /hr 76.56
2 Skilled Laborer @ 55.46 /hr 110.92
1 Unskilled Laborer @ 42.91 /hr 42.91
Sub-Total 230.39
Unit Cost 121.90
3. EQUIPMENT RENTAL
Minor Tools ( 10% of Labor Cost ) 23.04
Sub-Total 23.04
Unit Cost 12.19
Direct Unit Cost 203.39
12% OCM 24.41
10% CP 20.34
Sub-Total 248.14
5% VAT 12.41
Adjusted Unit Cost 260.54 /sq.m
Item Cost 60,966.79
SPL III : 4.5 mm Fiber Cement Ceiling on Metal Frame QTY = 326.00 sqm
Work Output per day= 1.243 sq.m
1. LABOR COST :
1 Construction Foreman @ 76.56 /hr 76.56
1 Skilled Laborer @ 55.46 /hr 55.46
2 Unskilled Laborer @ 42.91 /hr 85.82
Sub-Total 217.84
Unit Cost 175.25
2. EQUIPMENT RENTAL

9
Minor Tools (10% of Labor Cost) l.s. 21.78
Sub-Total 21.78
Unit Cost 17.53
3. MATERIALS
0.37 pcs 4.5 mm Fiber Cement Ceiling Board @ 368.00 /pc 134.32
1.13 pcs Metal Furring @ 192.00 /pc 217.15
0.36 pcs Carrying Channel @ 192.00 /pc 68.54
1.00 pcs Hanger Bar/Rod @ 75.00 /pc 75.00
0.24 pcs Wall Angle @ 100.00 /pc 23.80
6.00 pcs Channel Clip @ 16.00 /pc 96.00
14.00 pcs Rivet @ 1.50 /pc 21.00
4.00 pcs Metal Screw 1" @ 3.00 /pc 12.00
Sub-Total 647.82
Unit Cost 647.82
Direct Unit Cost 840.59
12% OCM 100.87
10% CP 84.06
Sub-Total 1,025.53
5% VAT 51.28
Adjusted Unit Cost 1,076.80 /sqm
Item Cost 351,037.42

SPL I : ROOF FRAMING WORKS QTY = 125.35 SQM

1. LABOR COST : 14 Days

1 Construction Foreman @ 612.48 /day 8,574.72


2 Skilled Laborer @ 443.68 /day 12,423.04
4 Unskilled Laborer @ 343.28 /day 19,223.68
Sub-Total 40,221.44

2. EQUIPMENT RENTAL

1 Unit Welding Machine @ 371.00 /hr for 42 hrs 15,582.00


1 Unit Cut-Off Machine @ 219.75 /hr for 42 hrs 9,229.50
Minor Tools ( 10% of Labor Cost ) l.s. 4,022.14
Sub-Total 28,833.64
3. MATERIALS
98.00 pcs 4.5mm X 2 X 2 Angle Bar @ 850.00 /pc 83,300.00
38.00 pcs 2" x 2" C-Purlins @ 740.00 /pc 28,120.00
3.00 pcs 2 x 8 C-Fascia @ 1,300.00 /pc 3,900.00
57.00 lm Spandrel 6" @ 150.00 /lm 8,550.00
Consumables (5% of Materials Cost) 6,193.50
Sub-Total 130,063.50
Direct Unit Cost 199,118.58
12% OCM 23,894.23
10% CP 19,911.86
Sub-Total 242,924.67
5% VAT 12,146.23
Item Cost 255,070.91
Adjusted Unit Cost 2,034.87 /sqm

SPL II : ROOFING WORKS QTY = 133.90 SQM


1. LABOR COST : 7 Days
1 Construction Foreman @ 612.48 /day 4,287.36
2 Skilled Laborer @ 443.68 /day 6,211.52

10
4 Unskilled Laborer @ 343.28 /day 9,611.84
Sub-Total 20,110.72
2. EQUIPMENT RENTAL
1 Unit Electric Drill @ 350.00 /day for 7.0 days 2,450.00
Minor Tools (10% of Labor Cost) l.s. 2,011.07
Sub-Total 4,461.07
3. MATERIALS
125.45 sqm Pre-painted Roofing Sheet (0.60 mm) @ 380.00 /sqm 47,671.00
6.00 pcs Gutter @ 800.00 /pc 4,800.00
13.00 pcs Flashing @ 850.00 /pc 11,050.00
750.00 pcs Tekscrew @ 3.50 /pc 2,625.00
Consumables (5% of Materials Cost) 3,307.30
Sub-Total 69,453.30
Direct Cost 94,025.09
12% OCM 11,283.01
10% CP 9,402.51
Sub-Total 114,710.61
5% VAT 5,735.53
Item Cost 120,446.14
Adjusted Unit Cost 899.52 /sqm
SPL III : DOORS AND WINDOWS QTY = 1.00 L.S.
1. LABOR COST : 15 Days
1 Construction Foreman @ 612.48 /day 9,187.20
2 Skilled Laborer @ 443.68 /day 13,310.40
4 Unskilled Laborer @ 343.28 /day 20,596.80
Sub-Total 43,094.40
2. EQUIPMENT RENTAL
Minor Tools (10% of Labor Cost) l.s. 4,309.44
Sub-Total 4,309.44
3. MATERIALS
3.78 sqm 1.80 m X 2.10 m Panel Door @ 3,000.00 /sqm 11,340.00
7.56 sqm 0.90 m X 2.10 m Panel Door @ 3,000.00 /sqm 22,680.00
3.78 sqm 0.90 m x 2.10 m Wooden Door @ 2,500.00 /sqm 9,450.00
3.36 sqm 0.80 m x 2.10 m Wooden Door @ 2,500.00 /sqm 8,400.00
3.36 sqm 0.80 m x 2.10 m Steel Door @ 2,500.00 /sqm 8,400.00
0.93 sqm 0.80 x 1.55 m Alum Wdw w/ Glass Awning @ 2,500.00 /sqm 2,325.00
0.72 sqm 1.80 x 0.40 m Alum Wdw w/ Glass Awning @ 2,500.00 /sqm 1,800.00
1.44 sqm 0.60 x 0.60 m AlumWdw w/ Glass Awning @ 2,500.00 /sqm 3,600.00
26.88 sqm 0.80 x 1.20 m AlumWdw w/ Glass Awning @ 2,500.00 /sqm 67,200.00
2.88 sqm 1.60 x 1.80 m AlumWdw w/ Glass Awning @ 2,500.00 /sqm 7,200.00
1.44 sqm 1.20 x 0.60 m AlumWdw w/ Glass Sliding @ 2,500.00 /sqm 3,600.00
7.00 pcs Loosepin Hinges 4 x 4 @ 80.00 /pc 560.00
5.00 pcs Door Lock @ 500.00 /pc 2,500.00
Sub-Total 149,055.00
Direct Cost 196,458.84
12% OCM 23,575.06
10% CP 19,645.88
Sub-Total 239,679.78
5% VAT 11,983.99
Item Cost 251,663.77
SPL IV : ELECTRICAL WORKS QTY = 1.00 L.S.
1. LABOR COST : 10 Days
1 Construction Foreman @ 612.48 /day 6,124.80
2 Skilled Laborer @ 443.68 /day 8,873.60
4 Unskilled Laborer @ 343.28 /day 13,731.20

11
Sub-Total 28,729.60
2. EQUIPMENT RENTAL
Minor Tools (10% of Labor Cost) ls 2,872.96
Sub-Total 2,872.96

3. MATERIALS
1.00 set Panel Box Branches @ 14,000.00 /set 14,000.00
3.00 box 3.5 mm² THHN Wire @ 3,800.00 /box 11,400.00
3.00 box 2.0 mm² THHN Wire @ 3,800.00 /box 11,400.00
2.00 roll ½" dia. Flexible Conduit @ 900.00 /roll 1,800.00
23.00 sets 2 Gang Convenience Outlet @ 240.00 /set 5,520.00
1.00 sets Waterproof Outlet @ 240.00 /set 240.00
13.00 sets 1 Gang Outlet @ 240.00 /set 3,120.00
5.00 sets 1 Gang Switch @ 120.00 /set 600.00
10.00 sets 2 Gang Switch @ 180.00 /set 1,800.00
1.00 set 3 Gang Switch @ 240.00 /set 240.00
4.00 set 3 Way Switch @ 240.00 /set 960.00
43.00 pcs Utility Box @ 45.00 /pc 1,935.00
43.00 pcs Junction Box @ 40.00 /pc 1,720.00
2.00 pcs Wall mounted lights 40 watts @ 1,500.00 /pc 3,000.00
11.00 pcs CFL Bulb Light 18 watts @ 200.00 /pc 2,200.00
9.00 pcs Emergency Light @ 2,500.00 /pc 22,500.00
21.00 pcs 1 x 40 watts Flourescent Lamp deep @ 530.00 /pc 11,130.00
6.00 pcs 4" dia. PVC Receptacle @ 60.00 /pc 360.00
6.00 m 6.0 mm² THHN Wire @ 80.00 /m 480.00
1.00 pc ¾" dia. Entrance Cap @ 75.00 /pc 75.00
5.00 roll Electrical Tape @ 35.00 /roll 175.00
Sub-Total 94,655.00
Direct Cost 126,257.56
12% OCM 15,150.91
10% CP 12,625.76
Sub-Total 154,034.22
5% VAT 7,701.71
Item Cost 161,735.93
SPL V : PLUMBING WORKS QTY = 1.00 L.S.
1. LABOR COST : 10 Days
1 Construction Foreman @ 612.48 /day 6,124.80
2 Skilled Laborer @ 443.68 /day 8,873.60
4 Unskilled Laborer @ 343.28 /day 13,731.20
Sub-Total 28,729.60
2. EQUIPMENT RENTAL
lot Minor Tools (10% of Labor) l.s. 2,872.96
Sub-Total 2,872.96

3. MATERIALS
5.00 set Water Closet @ 7,000.00 /set 35,000.00
5.00 set Lavatory @ 6,500.00 /set 32,500.00
2.00 set Sink @ 1,000.00 /set 2,000.00
1.00 set Urinal and Push Valve @ 4,000.00 /set 4,000.00
5.40 lm PWD Grab Bar @ 1,500.00 /lm 8,100.00
4.00 set Shower Head with Valve @ 1,935.00 /set 7,740.00
18.00 pcs 4" Ø PVC Pipe S-1000 @ 714.00 /pc 12,852.00
11.00 pcs 3" Ø PVC Pipe S-1000 @ 550.00 /pc 6,050.00
4.00 pcs 2" Ø PVC Pipe S-1000 @ 275.00 /pc 1,100.00
2.00 pcs 4" Ø PVC Elbow 90° @ 110.00 /pc 220.00
12
7.00 pcs 4 x 4 PVC Wye @ 200.00 /pc 1,400.00
10.00 pcs 4" PVC Elbow 45° @ 100.00 /pc 1,000.00
2.00 pcs 4 x 2 Wye @ 130.00 /pc 260.00
2.00 pcs 4" PVC Clean Out @ 85.00 /pc 170.00
12.00 pcs 3" Ø PVC Elbow 90° @ 50.00 /pc 600.00
7.00 pcs 2" Ø PVC Elbow 90° @ 35.00 /pc 245.00
7.00 pcs 2" Ø PVC Elbow 45° @ 30.00 /pc 210.00
7.00 pcs 2" Ø PVC Trap @ 80.00 /pc 560.00
7.00 pcs 2 x 2 PVC Wye @ 50.00 /pc 350.00
6.00 pcs Floor Drain @ 130.00 /pc 780.00
7.00 pcs ¾" Ø PPR Pipe @ 266.16 /pc 1,863.12
26.00 pcs ¾" Ø PPR Elbow @ 20.00 /pc 520.00
20.00 pcs ¾" Ø PPR Tee @ 25.00 /pc 500.00
2.00 pcs ¾" Ø Female Elbow @ 30.00 /pc 60.00
5.00 pcs ¾" Ø Coupling @ 15.00 /pc 75.00
1.00 pcs ¾" Ø Gate Valve @ 350.00 /pc 350.00
5.00 pcs Female Adaptor @ 18.00 /pc 90.00
4.00 can 100 cc PVC Solvent @ 100.00 /can 400.00
4.00 rolls Thread Tape @ 35.00 /roll 140.00

Catch Basin
11.00 bags Cement @ 270.00 /bag 2,970.00
0.41 cum Sand @ 520.00 /cum 210.60
0.81 cum Gravel @ 624.00 /cum 505.44
88.00 pcs CHB 4" @ 12.00 /pc 1,056.00
22.17 kgs 10mm RSB @ 40.00 /kg 886.80
Sub-Total 124,763.96
Direct Cost 156,366.52
12% OCM 18,763.98
10% CP 15,636.65
Sub-Total 190,767.15
5% VAT 9,538.36
Item Cost 200,305.51
SPL VIII : SEPTIC TANK QTY = 1.00 L.S.
1. LABOR COST : 4 Days
1 Construction Foreman @ 612.48 /day 2,449.92
1 Skilled Laborer @ 443.68 /day 1,774.72
2 Unskilled Laborer @ 343.28 /day 2,746.24
Sub-Total 6,970.88
2. EQUIPMENT RENTAL
lot Minor Tools (10% of Labor) l.s. 697.09
Sub-Total 697.09
2. MATERIALS
343.00 pcs 4" CHB @ 12.00 /pc 4,116.00
57.00 bags Portland Cement @ 270.00 /bag 15,390.00
583.52 kgs 10 mm φ x 6 m RSB @ 40.00 /kg 23,340.80
1.60 cum Gravel @ 624.00 /cum 998.40
1.92 cum Sand @ 520.00 /cum 998.40
7.80 kgs # 16 Tie Wire @ 80.00 /kg 624.00
Sub-Total 45,467.60
Direct Cost 53,135.57
12% OCM 6,376.27
10% CP 5,313.56
Sub-Total 64,825.39
5% VAT 3,241.27
Item Cost 68,066.66
SPL VII : TILE WORKS QTY = 234.00 sqm
Work Output per day= 15.60 sq.m

13
1. LABOR COST :
1 Construction Foreman @ 612.48 /day 612.48
3 Skilled Laborer @ 443.68 /day 1,331.04
3 Unskilled Laborer @ 343.28 /day 1,029.84
Sub-Total 2,973.36
Unit Cost 190.60
2. EQUIPMENT RENTAL
Minor Tools (10% of Labor) l.s. 297.34
Sub-Total 297.34
Unit Cost 19.06
3. MATERIALS
1.05 sqm Tiles @ 850.00 /sqm 892.50
0.325 bags Portland Cement @ 270.00 /bag 87.75
0.026 cum Sand @ 520.00 /cum 13.52
0.125 bags Tile Grout (2 kgs) @ 250.00 /bag 31.25
0.125 bags Tile Adhesive (25 kgs) @ 250.00 /bag 31.25
Sub-Total 1,056.27
Unit Cost 1,056.27
Direct Unit Cost 1,265.93
12% OCM 151.91
10% CP 126.59
Sub-Total 1,544.43
5% VAT 77.22
Adjusted Unit Cost 1,621.66
Item Cost 379,467.58
SPL VIII : ALLUMINUM CUBICLE PARTITION QTY = 1.00
1.00 LS
1. MATERIALS
15.50 sqm All. Cubicle Partition with Installation @ 2,800.00 /sqm 43,400.00
Sub-Total 43,400.00
Direct Cost 43,400.00
12% OCM
10% CP 4,340.00
Sub-Total 47,740.00
5% VAT 2,387.00
Item Cost 50,127.00
Unit Cost 50,127.00 /ls
SPL IX : STEEL STAIR FIRE ESCAPE QTY = 1.00 LS
1. LABOR COST : 2 Days
1 Construction Foreman @ 612.48 /day 1,224.96
3 Skilled Laborer @ 443.68 /day 2,662.08
3 Unskilled Laborer @ 343.28 /day 2,059.68
Sub-Total 5,946.72
2. EQUIPMENT RENTAL
1 Unit Welding Machine @ 371.00 /hr for 12 hrs 4,452.00
1 Unit Cut-Off Machine @ 219.75 /hr for 12 hrs 2,637.00
Minor Tools (10% of Labor) l.s. 594.67
Sub-Total 7,683.67
3. MATERIALS
3.00 pcs 2"x4"x6m C-Channel @ 1,500.00 /pc 4,500.00
7.00 pcs 1"x1"x1/4" angle bar @ 500.00 /pc 3,500.00
15.000 pcs Square Bar 8'' @ 150.00 /pc 2,250.00
Consumables (5% of Materials Cost) 512.50
Sub-Total 10,762.50
Direct Unit Cost 24,392.89

14
12% OCM 2,927.15
10% CP 2,439.29
Sub-Total 29,759.33
5% VAT 1,487.97
Adjusted Unit Cost 31,247.29
Item Cost 31,247.29

B.5 : PROJECT BILLBOARD/SIGNBOARD QTY = 2.00 each


1. MATERIALS :
64 sq.ft 8' X 8' Tarpaulin @ 20.00 /pc 1,280.00
32 sq.ft 8' X 4' Tarpaulin @ 20.00 /pc 640.00
48 bdft Good Lumber (Frames) @ 60.00 /bdft 2,880.00
2 kg Assorted CWN @ 80.00 /kg 160.00
Sub-Total 4,960.00
2. LABOR COST :
1 Construction Foreman @ 76.56 /hour for 4 hours 306.24
1 Skilled Laborer @ 55.46 /hour for 4 hours 221.84
1 Unskilled Laborer @ 42.91 /hour for 4 hours 171.64
Sub-Total 699.72
3. EQUIPMENT RENTAL
Minor Tools (10% of Labor Cost) 69.97
Sub-Total 69.97
Direct Cost 5,729.69
12% OCM 687.56
10% CP 572.97
Sub-Total 6,990.22
5% VAT 349.51
Item Cost 7,339.74
Unit Cost 3,669.87 each
B.7 : OCCUPATIONAL SAFETY & HEALTH PROGRAM QTY = 6.00 mos
1. MATERIALS :
Personal Protective Equipment
2,880 man-days Safety Shoes @ 2.77 7,977.60
2,880 man-days Safety Helmet @ 0.25 720.00
2,880 man-days Safety Gloves @ 7.67 22,089.60
First Aid Kit and Medical Treatment for Emergencies l.s. 1,401.95
Signages and Barricades
1.00 set PPE Signage (4' x 8') @ 506.37 /set 506.37
1.00 set Safety First (4' x 4') @ 270.87 /set 270.87
24.00 sets Warning Signs (2' x 3') @ 123.68 /set 2,968.32
0.50 roll Caution Tape, 100 ft @ 800.00 /roll 400.00
Sub-Total 36,334.71
2. LABOR COST :
1 Partime Safety Practitioner @ 760.24 /day for 45 days 34,210.80
1 First Aider @ 665.52 /day for 180 days 119,793.60
Sub-Total 154,004.40
Direct Cost 190,339.11
0% OCM -
10% CP 19,033.91
Sub-Total 209,373.02
5% VAT 10,468.65
Item Cost 219,841.67
Unit Cost 36,640.28 /month

15
2

16
1.2

17
2

14

18
17

25

19
118

20
15.12 15.4761904762 92.8571429

21
0.309244638196

22
0.29

0.289117439871

23
0.303519095663

24
1.5

90

137.266667
127.098765

25
MAT LABOR E.R.
DEMOLTION 2,500.00 16,302.16 118,822.22
STRUCTURE EXCAVATION - 16,303.80 1,630.38
GRAVEL FILL 1,796.42 494.41 197.55
EMBANKMENT FILL 27,730.00 2,314.10 1,271.29
REINFORCING STEEL BAR GRADE 40 345,262.44 26,660.67 21,193.89
REINFORCED CONCRETE (FLOORING) 66,701.46 6,186.54 3,512.26
STRUCTURAL CONCRETE CLASS A 327,258.75 41,705.32 26,851.57
4" CHB NON LOAD BEARING 104,346.36 19,598.41 12,620.24
5" CHB NON LOAD BEARING 201,007.78 26,298.13 16,934.48
CEMENT PLASTER FINISH 105,011.99 51,317.62 5,131.76
PAINTING WORKS 129,249.05 111,700.75 11,170.08
WOOD PAINTING 16,216.20 28,524.48 2,852.45
4.5 mm Fiber Cement Ceiling on Metal Frame 211,188.02 57,132.61 5,713.26
ROOF FRAMING WORKS 130,063.50 40,221.44 28,833.64
ROOFING WORKS 69,453.30 20,110.72 4,461.07
DOORS AND WINDOWS 149,055.00 43,094.40 4,309.44
ELECTRICAL WORKS 94,655.00 28,729.60 2,872.96
PLUMBING WORKS AND DRAINAGE SYSTEM 124,763.96 28,729.60 2,872.96
SEPTIC TANK 45,467.60 6,970.88 697.09
TILE WORKS 247,167.18 44,600.40 4,460.04
ALLUMINUM CUBICLE PARTITION 43,400.00

PROJECT BILLBOARD 4,960.00 699.72 69.972


OCCUPATIONAL SAFETY AND HEALTH PROGRAM 36,334.71 154,004.40

2,483,588.73 771,700.16 276,478.59

55.26% 17.17% 6.15%


4,494,743.00

OCM CP VAT SUM


16,514.93 13,762.44 8,395.09 176,296.83
2,152.10 1,793.42 1,093.98 22,973.68
298.61 248.84 151.79 3,187.62
3,757.85 3,131.54 1,910.24 40,115.01
47,174.04 39,311.70 23,980.14 503,582.88
9,168.03 7,640.03 4,660.42 97,868.73
47,497.88 39,581.56 24,144.75 507,039.83
16,387.80 13,656.50 8,330.47 174,939.78
29,308.85 24,424.04 14,898.66 312,871.94
19,375.36 16,146.14 9,849.14 206,832.02
30,254.39 25,211.99 15,379.31 322,965.56
5,711.17 4,759.31 2,903.18 60,966.79
32,884.07 27,403.39 16,716.07 351,037.42
23,894.23 19,911.86 12,146.23 255,070.91
11,283.01 9,402.51 5,735.53 120,446.14
23,575.06 19,645.88 11,983.99 251,663.77
15,150.91 12,625.76 7,701.71 161,735.93
18,763.98 15,636.65 9,538.36 200,305.51
6,376.27 5,313.56 3,241.27 68,066.66
35,547.31 29,622.76 18,069.88 379,467.58
4,340.00 2,387.00 50,127.00

687.56 572.97 349.51 7,339.74


- 19,033.91 10,468.65 219,841.67

395,763.40 353,176.75 214,035.38 4,494,743.00

8.81% 7.86% 4.76% 100.00%


BACK-UP COMPUTATION
CONSTRUCTION OF EVACUATION CENTER
STA.LUCIA NARVACAN, ILOCOS SUR

101 : STRUCTURE EXCAVATION


CF1 = ( 20.00 ) ( 1.40 ) ( 1.40 ) ( 1.20 ) = 47.04
TB = ( 0.20 ) ( 0.25 ) ( 44.00 ) = 2.20
WF2 = ( 0.40 ) ( 0.35 ) ( 24.30 ) = 3.40
52.64 m³
103 : GRAVEL FILL
CF1 = ( 20.00 ) ( 1.40 ) ( 1.40 ) ( 0.05 ) = 1.96
TB = ( 44.00 ) ( 0.20 ) ( 0.05 ) = 0.44
WF2 = ( 0.40 ) ( 24.30 ) ( 0.05 ) = 0.49
2.89 m³
804(1)b : EMBANKMENT
Elev. 0.80m = ( 13.00 ) ( 9.00 ) ( 0.80 ) = 93.60
RAMP = ( 9.00 ) ( 1.20 ) ( 0.80 ) ( 0.50 ) = 4.32
STEP UP side = ( 1.20 ) ( 1.50 ) ( 0.80 ) ( 0.50 ) = 0.72
= ( 1.50 ) ( 1.50 ) ( 0.80 ) = 1.80
STEP UP FRONT = ( 3.00 ) ( 1.20 ) ( 0.80 ) ( 0.50 ) = 1.44
= ( 3.50 ) ( 1.20 ) ( 0.80 ) = 3.36
STEP UP rear = ( 1.20 ) ( 1.75 ) ( 0.80 ) ( 0.50 ) = 0.84
= ( 2.20 ) ( 2.75 ) ( 0.80 ) = 4.84
110.92 m³

902 : REINFORCING STEEL (GRADE 40)


CF1 = ( 9.00 ) ( 1.40 ) ( 1.578 ) ( 20.00 ) ( 2.00 ) = 795.31
COL1 = ( 8.00 ) ( 8.20 ) ( 1.578 ) ( 20.00 ) = 2,070.34
WF = ( 24.30 ) ( 2.00 ) ( 0.616 ) + ( 41.00 ) ( 0.40 ) ( 0.616 ) = 40.04
TIE BEAM = ( 44.00 ) ( 4.00 ) ( 0.888 ) + ( 157.00 ) ( 0.75 ) ( 0.616 ) = 228.82
(1-5) RCB1 straight bars = ( 9.00 ) ( 7.00 ) ( 1.578 ) ( 3 ) = 298.24
cut top bars = ( 2.25 ) ( 6.00 ) ( 1.578 ) ( 3 ) = 63.91
cut bottom bars = ( 3.60 ) ( 3.00 ) ( 1.578 ) ( 3 ) = 51.13
stirrups = ( 60.00 ) ( 1.05 ) ( 0.616 ) ( 3 ) = 116.42
(A-E) RCB1 straight bars = ( 13.00 ) ( 7.00 ) ( 1.578 ) ( 2 ) = 287.20
cut top bars = ( 2.25 ) ( 4.00 ) ( 1.578 ) ( 2 ) = 28.40
cut top bars = ( 2.63 ) ( 4.00 ) ( 2.578 ) ( 2 ) = 54.14
cut bottom bars = ( 3.60 ) ( 2.00 ) ( 1.578 ) ( 2 ) = 22.72
cut bottom bars = ( 3.50 ) ( 2.00 ) ( 2.578 ) ( 2 ) = 36.09
stirrups = ( 87.00 ) ( 1.05 ) ( 0.616 ) ( 2 ) = 112.54
(A-E) RCB2 straight bars = ( 13.00 ) ( 6.00 ) ( 1.578 ) ( 2 ) = 246.17
cut top bars = ( 1.50 ) ( 4.00 ) ( 1.578 ) ( 2 ) = 18.94
cut top bars = ( 1.75 ) ( 4.00 ) ( 2.578 ) ( 2 ) = 36.09
cut bottom bars = ( 3.60 ) ( 2.00 ) ( 1.578 ) ( 2 ) = 22.72
cut bottom bars = ( 3.50 ) ( 2.00 ) ( 2.578 ) ( 2 ) = 36.09
stirrups = ( 87.00 ) ( 1.05 ) ( 0.616 ) ( 2 ) = 112.54
(1-5) RCB2 straight bars = ( 9.00 ) ( 6.00 ) ( 1.578 ) ( 2 ) = 170.42
cut top bars = ( 1.50 ) ( 6.00 ) ( 1.578 ) ( 2 ) = 28.40
cut bottom bars = ( 3.60 ) ( 3.00 ) ( 1.578 ) ( 2 ) = 34.08
stirrups = ( 60.00 ) ( 1.05 ) ( 0.616 ) ( 2 ) = 77.62
CB1 TOP bars = ( 7.00 ) ( 1.20 ) ( 1.578 ) ( 2 ) = 26.51
bottom bars = ( 3.00 ) ( 1.20 ) ( 1.578 ) ( 2 ) = 11.36
stirrups = ( 16.00 ) ( 1.05 ) ( 0.616 ) ( 1 ) = 10.35
RCB3 straight bars = ( 3.50 ) ( 4.00 ) ( 1.578 ) ( 1 ) = 22.09
cut top bars = ( 1.75 ) ( 2.00 ) ( 1.578 ) ( 1 ) = 5.52
cut bottom bars = ( 3.50 ) ( 1.00 ) ( 1.578 ) ( 1 ) = 5.52
stiffiner bars = ( 3.50 ) ( 2.00 ) ( 0.888 ) ( 1 ) = 6.22
stirrups = ( 24.00 ) ( 1.05 ) ( 0.616 ) ( 1 ) = 15.52
RB1 straight bars = ( 6.00 ) ( 9.00 ) ( 1.578 ) ( 3 ) = 255.64
cut top bars = ( 1.50 ) ( 2.00 ) ( 1.578 ) ( 3 ) = 14.20
cut bottom bars = ( 3.60 ) ( 3.00 ) ( 1.578 ) ( 3 ) = 51.13
stirrups = ( 60.00 ) ( 1.05 ) ( 0.616 ) ( 3 ) = 116.42
RB1 straight bars = ( 6.00 ) ( 3.50 ) ( 1.578 ) ( 1 ) = 33.14
cut top bars = ( 2.00 ) ( 0.88 ) ( 1.578 ) ( 1 ) = 2.76
cut bottom bars = ( 2.00 ) ( 1.70 ) ( 1.578 ) ( 1 ) = 5.37
stirrups = ( 24.00 ) ( 1.05 ) ( 0.616 ) ( 1 ) = 15.52
CB2 TOP bars = ( 8.00 ) ( 0.65 ) ( 1.578 ) ( 4 ) = 32.82
stirrups = ( 5.00 ) ( 0.88 ) ( 0.616 ) ( 4 ) = 10.84
STAIR straight bars = ( 7.00 ) ( 15.00 ) ( 0.888 ) ( 1 ) = 93.24
Ties = ( 8.00 ) ( 0.60 ) ( 0.888 ) ( 16 ) = 68.20
transverse bars = ( 1.35 ) ( 3.00 ) ( 0.888 ) ( 16 ) = 57.54
slab top bars = ( 145.50 ) ( 0.10 ) ( 115.4 ) ( 1 ) = 1,679.65
7,527.96
376.40
TOTAL 7,904.36 kgs

900(7)a : REINFORCED CONCRETE FLOORING T=0.1M


FLOORING = ( 13.00 ) ( 9.00 ) ( 0.10 ) = 11.70
RAMP ( 1.20 ) ( 10.50 ) ( 0.10 ) = 1.26
( 2.85 ) ( 1.20 ) ( 0.10 ) = 0.34
( 3.35 ) ( 1.20 ) ( 0.10 ) = 0.40
( 1.20 ) ( 3.50 ) ( 0.10 ) = 0.42
3.00 ) ( 1.50 ) ( 0.10 ) = 0.45
14.57 m³

900(1) : STRUCTURAL CONCRETE


CF1 = ( 20.00 ) ( 1.40 ) ( 1.40 ) ( 0.30 ) = 11.76
WF2 = ( 1.00 ) ( 24.30 ) ( 0.40 ) ( 0.15 ) = 1.46
C1 = ( 20.00 ) ( 0.30 ) ( 0.30 ) ( 4.90 ) = 8.82
C1 = ( 17.00 ) ( 0.30 ) ( 0.30 ) ( 3.00 ) = 4.59
C1 = ( 14.00 ) ( 0.15 ) ( 0.15 ) ( 1.40 ) = 0.44
TB = ( 1.00 ) ( 44.00 ) ( 0.20 ) ( 0.25 ) = 2.20
CB1 = ( 0.25 ) ( 0.35 ) ( 1.20 ) ( 2.00 ) = 0.21
RCB 1 = ( 0.25 ) ( 0.35 ) ( 9.00 ) ( 3.00 ) = 2.36
RCB 1 = ( 0.25 ) ( 0.35 ) ( 13.00 ) ( 2.00 ) = 2.28
RCB 2 = ( 0.25 ) ( 0.35 ) ( 9.00 ) ( 2.00 ) = 1.58
RCB 2 = ( 0.25 ) ( 0.35 ) ( 13.00 ) ( 2.00 ) = 2.28
RCB 3 = ( 0.20 ) ( 0.35 ) ( 3.50 ) ( 1.00 ) = 0.25
RB 1 = ( 0.20 ) ( 0.25 ) ( 9.00 ) ( 3.00 ) = 1.35
RB 1 = ( 0.20 ) ( 0.25 ) ( 13.00 ) ( 2.00 ) = 1.30
RB 1 = ( 0.20 ) ( 0.25 ) ( 3.50 ) ( 1.00 ) = 0.18
CB2 = ( 0.20 ) ( 0.25 ) ( 0.65 ) ( 4.00 ) = 0.13
SLAB = ( 13.00 ) ( 9.00 ) ( 0.10 ) = 11.70
= ( 1.20 ) ( 3.50 ) ( 0.10 ) = 0.42
= ( 1.40 ) ( 1.00 ) ( 0.10 ) = 0.14
Sub-total 53.43 m³

1046(a1): 4"CHB Non Load Bearing


4"CHB
GROUND
gl B = ( 7.50 ) ( 3.00 ) = 22.50
gl C = ( 7.50 ) ( 3.00 ) = 22.50
gl D = ( 5.85 ) ( 3.00 ) = 17.55
gl 2 = ( 6.00 ) ( 3.00 ) = 18.00
gl 3 = ( 9.20 ) ( 3.00 ) = 27.60
gl 4 = ( 4.20 ) ( 3.00 ) = 12.60
cr = ( 3.50 ) ( 3.00 ) = 10.50
= ( 1.30 ) ( 3.00 ) = 3.90
= ( 1.67 ) ( 3.00 ) = 5.01
= ( 1.70 ) ( 3.00 ) = 5.10
= ( 1.50 ) ( 3.00 ) = 4.50
= ( 3.50 ) ( 1.50 ) = 5.25
2ND FLOOR
= ( 6.00 ) ( 3.00 ) = 18.00
= ( 6.00 ) ( 3.00 ) = 18.00
Parapet = ( 44.00 ) ( 1.40 ) = 61.60
Sub-total 252.61 m²
LESS Opening (DOORS AND WINDOWS) :
D2 = ( 2.10 ) ( 0.90 ) ( 2.00 ) = 3.78
D3 = ( 2.10 ) ( 0.90 ) ( 2.00 ) = 3.78
D4 = ( 2.10 ) ( 0.80 ) ( 3.00 ) = 5.04
D6 = ( 2.10 ) ( 0.70 ) ( 2.00 ) = 2.94
Sub-total 15.54 m²
TOTAL 237.07 m²
1046(a2): 5"CHB Non Load Bearing
NGL-FFL = ( 44.00 ) ( 1.00 ) = 44.00
FFL-2/F = ( 44.00 ) ( 3.00 ) = 132.00
2/F-R/L = ( 44.00 ) ( 3.00 ) = 132.00
Sub-total 308.00 m²
LESS Opening (DOORS AND WINDOWS) :
D1 = ( 1.00 ) ( 1.80 ) ( 2.10 ) = 3.78
D2 = ( 2.10 ) ( 0.90 ) ( 2.00 ) = 3.78
D5 = ( 2.10 ) ( 0.80 ) ( 1.00 ) = 1.68
W1 = ( 1.55 ) ( 0.60 ) ( 1.00 ) = 0.93
W2 = ( 0.40 ) ( 1.80 ) ( 1.00 ) = 0.72
W3 = ( 0.60 ) ( 0.60 ) ( 4.00 ) = 1.44
W4 = ( 1.20 ) ( 0.80 ) ( 28.00 ) = 26.88
W5 = ( 1.80 ) ( 1.60 ) ( 1.00 ) = 2.88
W6 = ( 0.60 ) ( 1.20 ) ( 2.00 ) = 1.44
Sub-total 43.53 m²
TOTAL 264.47 m²

1027 : CEMENT PLASTER FINISH


CHB 5"
NGL-FFL = ( 44.00 ) ( 1.00 ) = 44.00
FFL-2/F = ( 44.00 ) ( 3.00 ) ( 2.00 ) = 264.00
2/F-R/L ( 44.00 ) ( 3.00 ) ( 2.00 ) = 264.00
CHB 4" ( 252.61 ) ( 2.00 ) = 505.22
LESS Opening (DOORS AND
= WINDOWS) : = 59.07
1,018.15 m²

1032(1)a : Masonry/Concrete Painting 1,018.15 m²

1032(1)b : Wood Painting 234.00 m²


1003(1)a1 : 4.5 mm Fiber Cement Ceiling on Metal Frame
INSIDE = ( 13.00 ) ( 9.00 ) ( 2.0 ) = 234.00
234.00 m²
SPL I : ROOF FRAMING WORKS
main roof = ( 9.65 ) ( 13.00 ) ( 1.0 ) = 125.45 m²

T-1 = ( 20.36 / 6.00 ) ( 2.0 ) ( 2.0 ) ( 2.0 ) = 27.15


T-2 = ( 20.36 / 6.00 ) ( 1.0 ) ( 1.0 ) ( 2.0 ) = 6.79
T-3 = ( 19.36 / 6.00 ) ( 2.0 ) ( 4.0 ) ( 2.0 ) = 51.63
T-4 = ( 19.36 / 6.00 ) ( 1.0 ) ( 2.0 ) ( 2.0 ) = 12.91
98 pcs

purlins ( 125.5 ) ( 1.84 ) = 230.83


( 230.8 / 6.0 ) = 38 pcs

SPL II : ROOFING WORKS


= ( 9.65 ) ( 13.00 ) ( 1.0 ) = 125.45 m²
spandrel = ( 0.65 ) ( 13.00 ) ( 1.0 ) = 8.45 m²
133.90
SPL III :DOORS AND WINDOWS

D1 = ( 1.00 ) ( 1.80 ) ( 2.10 ) = 3.78


D2 = ( 4.00 ) ( 0.90 ) ( 2.10 ) = 7.56
D3 = ( 2.00 ) ( 0.90 ) ( 2.10 ) = 3.78
D4 = ( 2.00 ) ( 0.80 ) ( 2.10 ) = 3.36
D5 = ( 2.00 ) ( 0.80 ) ( 2.10 ) = 3.36
W1 = ( 1.00 ) ( 0.60 ) ( 1.55 ) = 0.93
W2 = ( 1.00 ) ( 1.80 ) ( 0.40 ) = 0.72
W3 = ( 4.00 ) ( 0.60 ) ( 0.60 ) = 1.44
W4 = ( 28.00 ) ( 0.80 ) ( 1.20 ) = 26.88
W5 = ( 1.00 ) ( 1.60 ) ( 1.80 ) = 2.88
W6 = ( 2.00 ) ( 1.20 ) ( 0.60 ) = 1.44
Sub-total 56.13 m²

SPL IV : ELECTRICAL WORKS 1.00 LS

SPL V : PLUMBING WORKS AND DRAINAGE SYSTEM 1.00 LS

SPL VI : SEPTIC TANK 1.00 LS


SLAB = ( 2.00 ) ( 4.00 ) ( 0.10 ) ( 2.00 ) = 1.60 m³
CEMENT = ( 1.60 ) ( 9.00 ) = 14.40 bags
SAND = ( 1.60 ) ( 0.50 ) = 0.80 m³
GRAVEL = ( 1.60 ) ( 1.00 ) = 1.60 m³
RSB = ( 1.60 ) ( 308.00 ) = 492.80 kgs
Tie Wire = ( 1.60 ) ( 4.00 ) = 6.40 kgs

CHB 4" = ( 2.00 ) ( 2.00 ) ( 3.00 ) ( 1.00 ) = 12.00 m²


= ( 2.00 ) ( 4.00 ) ( 2.00 ) ( 1.00 ) = 16.00 m²
28.00
CHB 4" = ( 28.00 ) ( 12.25 ) = 343.00 pcs
CEMENT = ( 28.00 ) ( 1.50 ) = 42.00 bags
SAND = ( 28.00 ) ( 0.04 ) = 1.12 m³
RSB = ( 28.00 ) ( 3.24 ) = 90.72 m³
Tie Wire = ( 28.00 ) ( 0.05 ) = 1.40 kgs

SPL VII : TILE WORKS


= ( 13.00 ) ( 9.00 ) ( 2.00 ) = 234.00
234.00 m²

SPL VIII : ALLUMINUM CUBICLE PARTITION 1.00 LS


SPL IX : STEEL STAIR FIRE ESCAPE 1.00 LS

B5 : PROJECT BILLBOARD 2.00 EACH

` B7 : OCCUPATIONAL SAFETY AND HEALTH PROGRAM 6.00 MOS


Republic of the Philippines
Province of Ilocos Sur
Municipality of Narvacan
MUNICIPAL ENGINEERING OFFICE
INDIVIDUAL PROGRAM OF WORK

Name/Location of Project: Appropriation:


Source of Fund:
NARVACAN EVACUATION CENTER Issued obligated Authority:

Calendar Days to Complete


Brgy. Margaay, Narvacan, Ilocos Sur
Desirable Starting Date:

Project Category:
BUILDINGS

Project Description:
PROJECT BILLBOARD, OCCUPATIONAL SAFETY AND HEALTH PROGRAM, REMOVAL OF STR
BEDDING, STRUCTURE EXCAVATION, EMBANKMENT FROM COMMON BORROW, STRUCTU
CONCRETE (FLOORING), REINFORCING STEEL BAR GRADE 40, STRUCTURAL STEEL TRUSS, PR
WORKS, TILES, SEPTIC TANK, PLUMBING AND FIXTURES W/ AC
Minimum Equipment Requirements
Description No.
Jack Hammer (60 lbs) 1
Cargo Truck (107, 270 HP) 1
Concrete Mixer 1
Water Pump 1
Plate Compactor 1
One Bagger Mixer 1
Concrete Vibrator 1
Backhoe (0.80 cum) 1
Welding Machine 1
Cutting Outfit 1
Bar Cutter, Single Phase 1
Cut-Off Machine 1
Bar Bender 1
Erection Boom 1

ESTIMATED COST OF PROPOSED WORK


% of
Description Total Unit

103 STRUCTURE EXCAVATION #NAME? cum


804(4) GRAVEL FILL #NAME? cum
804(1)b EMBANKMENT FILL #NAME? cum
902 REINFORCING STEEL BAR GRADE 40 #NAME? kgs
900(7) a REINFORCED CONCRETE (FLOORING) #NAME? cum
900(1) STRUCTURAL CONCRETE CLASS A #NAME? cum
1046(a) 4" CHB NON LOAD BEARING #NAME? sqm
1046(a) 5" CHB NON LOAD BEARING #NAME? sqm
1027 CEMENT PLASTER FINISH #NAME? sqm
I ROOF FRAMING WORKS #NAME? ls
II PRE-PAINTED ROOFING SHEET #NAME? ls
III CEILING #NAME? sqm
IV DOORS AND WINDOWS #NAME? ls
V ELECTRICAL WORKS #NAME? ls
VI PLUMBING AND FIXTURES W/ ACCESSORIES #NAME? ls
VII SEPTIC TANK #NAME? ls
VIII PAINTING WORKS #NAME? sqm
IX TILES #NAME? sqm
B.5 PROJECT BILLBOARD #NAME? each
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM #NAME? ls

TOTAL #NAME?
Breakdown of Estimated Expenditures

I. ESTIMATED DIRECT COST

A. DIRECT COST

1. Materials

1.1 Supply/Delivery
1.2 Testing of Materials
2. Labor (Including Fringe benefits)
3. Equipment Expenses

3.1 Rentals
3.2 Fuel, oil, Lubricant & etc)

B. INDIRECT COST

1. Overhead, Contingencies, Miscellaneous


(10% of A1 to A4)
2. Contractor's Profit
(10% of A)
3. Mobilization/Demobilization
4. Value Added Tax
(10% of A1-4 and B1-4)

SUB-TOTAL (By Contract)

II. ESTIMATED GOVERNMENT EXPENDITURES


A. Engineering and administrative Overhead
(1% to 1.5% of the Appropriation of project)
B. Quality Control
C. RROW/Site Acquisition
D. Preliminary Detailed Engineering

SUB-TOTAL

III. CONTINGENCIES AND PROJECT REVERSES

A. Physical Contingency
B. Price Escalation

GRAND TOTAL
Total Estimated Project Cost

Prepared by:

DANILO R. CABATAN
Planning Officer III

Approved by:
ZURIEL S. ZARAGOZA
Municipal Mayor
of the Philippines
e of Ilocos Sur
lity of Narvacan
GINEERING OFFICE
ROGRAM OF WORK

Appropriation: Php -
Source of Fund:
Issued obligated Authority:
Released:
Calendar Days to Complete:
Desirable Starting Date:

LDINGS

ROGRAM, REMOVAL OF STRUCTURE AND OBSTRUCTION , GRAVEL


OMMON BORROW, STRUCTURAL CONCRETE CLASS A, REINFORCED
TRUCTURAL STEEL TRUSS, PRE-PAINTED METAL SHEET, ELECTRICAL
MBING AND FIXTURES W/ ACCESSORIES
Technical Personnel Required:
No.
Description
Project Engineer 1
First Aider 1
Construction Foreman 1
Skilled Laborer 6
Unskilled Laborer 12
T OF PROPOSED WORK
Adjusted Item
Quantity Direct Unit Cost Cost Total Cost

65.41 340.69 436.43 28,546.90


6.12 861.03 1,102.98 6,750.25
185.44 282.32 361.66 67,064.58
9441.94 49.73 63.71 601,541.34
19.17 5,243.67 6,717.14 128,767.57
70.32 7,408.12 9,489.80 667,322.50
204.30 576.05 737.92 150,757.99
299.59 923.51 1,183.01 354,419.42
994.59 158.58 203.14 202,045.92
1.00 #NAME? #NAME? #NAME?
1.00 94,025.09 899.52 899.52 -
326.00 840.59 1,076.80 351,037.42
1.00 196,458.84 251,663.77 251,663.77
1.00 126,257.56 161,735.93 161,735.93 -
1.00 156,366.52 200,305.51 200,305.51 -
1.00 53,135.57 68,066.66 68,066.66 -
856.72 247.63 317.21 271,758.64
336.40 1,265.93 1,621.66 545,525.19
2.00 2,000.00 #NAME? #NAME?
1.00 - - -

#NAME?
SAY 4,450,000.00
% of Total Amount

-
-

0.00% -
-

0.00%

0% -

Checked & Submitted By:

ELEUTERIO G. INES
Municipal Engineer

IEL S. ZARAGOZA
unicipal Mayor

You might also like