DETAILED ESTIMATES

PROJECT TITLE Proposed Single-Storey Commercial Building

PROJECT CATEGORY Building
LOCATION Barangay Aringay, Kabacan, Cotabato

TOTAL PROJECT COST PHP 486,981.37

Individual Item of Work

ITEM No. DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
1.00 Structural Excavation 54.00 cu.m. 1,000.00 54,000.00
1.00 Materials
Item - 0.00 0.00 0.00
Sub-total Cost 0.00
2.00 Labor
1 Const. Foreman 1.00 days 500.00 500.00
1 HEO 1.00 days 500.00 500.00
4 Laborer 2.00 days 250.00 2,000.00
2.00 3,000.00

3.00 Equipment Rental & FOS

1 Hydraulic Backhoe - days 10,000.00 0.00
0.00

Total Direct Cost 3,000.00

Individual Item of Work

1.00 Materials 0.00
2.00 Labor 3,000.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 3,000.00
5.00 OCM (12% of D.C.) 0.1000000 360.00
6.00 Contractors Profit (10% of Direct Cost) 0.1000000000 300.00
7.00 Taxes (5% of D.C.+b1+b2 ) 183.00
8.00 TOTAL COST 3,843.00
9.00 UNIT COST 71.17
Individual Item of Work

ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

2.00 Filling Materials 87.75 cu.m. 300.00 26,325.00
Equipment Output: Capacity
Hydraulic Backhoe - cu.m. / day
Duration say
Hydraulic Backhoe - 0.50 days
Hydraulic Backhoe (considering travel time) - 1.00 days
1.00 Materials
1 Item 201 5.00 cu.m. 200.00 1,000.00
Sub-total Cost 1,000.00
1.50 days
2.00 Labor
1 Const. Foreman 1.00 days 500.00 500.00
1 HEO 1.00 man-days 500.00 500.00
4 Laborers 1.00 days 250.00 1,000.00
Sub-total Cost 2,000.00

3.00 Equipment Rental & FOS

1 Hydraulic Backhoe - equipt-days 10,000.00 0.00
Sub-total Cost 0.00

Total Direct Cost 3,000.00

SUMMARY
1.00 Materials 1,000.00
2.00 Labor 2,000.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 3,000.00
5.00 OCM (12% of D.C.) 0.1000000 360.00
8.00 TOTAL COST 3,843.00
9.00 UNIT COST 43.79

Individual Item of Work

ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
4.00 Concrete Works 20.00 posts 579.94 11,598.81
A. FOOTING (0.5MX0.5M @ 12POSTS)
1.00 Materials

Page 1 of 33
Portland Cement 4.00 bags 240.00 960.00
12mm dia grade 40 10.00 pcs 250.00 2,500.00

Page 2 of 33
 GI Tie Wire No. 16 1.00 kgs 85.00 85.00
Washed Sand 0.23 cu.m. 650.00 149.50
Washed Gravel 0.45 cu.m. 800.00 360.00
Sub-total Cost 4,054.50
2.00 Labor
1 Const. Foreman 2.00 days 500.00 1,000.00
2 Skilled 2.00 man-days 500.00 2,000.00
4 Laborers 2.00 days 250.00 2,000.00
Sub-total Cost 5,000.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 9,054.50

SUMMARY
1.00 Materials 4,054.50
2.00 Labor 5,000.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 9,054.50
5.00 OCM (12% of D.C.) 0.1000000 1,086.54
6.00 Contractors Profit (10% of Direct Cost) 905.45
7.00 Taxes (5% of D.C.+b1+b2 ) 552.32
8.00 TOTAL COST 11,598.81
9.00 UNIT COST 579.94
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
5.00 Concrete Works 20.00 columns 3,005.23 60,104.52
B. COLUMNS (0.30MX0.30M @ 12 columns)
1.00 Materials
Portland Cement 49.00 bags 240.00 11,760.00
12mm dia grade 40 100.00 pcs 250.00 25,000.00
GI Tie Wire No. 16 1.00 kgs 85.00 85.00
Washed Sand 2.70 cu.m. 650.00 1,755.00
Washed Gravel 5.40 cu.m. 800.00 4,320.00
Sub-total Cost 42,920.00
2.00 Labor
1 Const. Foreman 2.00 days 500.00 1,000.00
1 Skilled 2.00 man-days 500.00 1,000.00
4 Laborers 2.00 days 250.00 2,000.00
Sub-total Cost 4,000.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 46,920.00

SUMMARY
1.00 Materials 42,920.00
2.00 Labor 4,000.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 46,920.00
5.00 OCM (12% of D.C.) 0.1000000 5,630.40
6.00 Contractors Profit (10% of Direct Cost) 4,692.00
7.00 Taxes (5% of D.C.+b1+b2 ) 2,862.12
8.00 TOTAL COST 60,104.52
9.00 UNIT COST 3,005.23
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
6.00 Concrete Works 39.00 cu.m. 2,071.28 80,779.86
C. SLABS 0.15 THK(13.5MX10M)
1.00 Materials
Portland Cement 122.00 bags 240.00 29,280.00
10mm dia grade 41 57.00 pcs 150.00 8,550.00
GI Tie Wire No. 16 5.00 kgs 85.00 425.00

Page 3 of 33
 Washed Sand 10.10 cu.m. 650.00 6,565.00
Washed Gravel 20.30 cu.m. 800.00 16,240.00
Sub-total Cost 61,060.00
2.00 Labor
1 Const. Foreman 1.00 days 500.00 500.00
1 Skilled 1.00 man-days 500.00 500.00
4 Laborers 1.00 days 250.00 1,000.00
Sub-total Cost 2,000.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 63,060.00

SUMMARY
1.00 Materials 61,060.00
2.00 Labor 2,000.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 63,060.00
5.00 OCM (12% of D.C.) 0.1000000 7,567.20
6.00 Contractors Profit (10% of Direct Cost) 6,306.00
7.00 Taxes (5% of D.C.+b1+b2 ) 3,846.66
8.00 TOTAL COST 80,779.86
9.00 UNIT COST 2,071.28
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
8.00 Concrete Works 278.00 m 30.97 8,608.32
D. ZOCALLO WORKS
1.00 Materials
Portland Cement 5.00 bags 450.00 2,250.00
10mm dia grade 41 10.00 lengths 150.00 1,500.00
GI Tie Wire No. 16 5.00 kgs 85.00 425.00
Washed Sand 0.30 cu.m. 650.00 195.00
Washed Gravel 0.50 cu.m. 700.00 350.00
Sub-total Cost 4,720.00
2.00 Labor
1 Const. Foreman 1.00 days 500.00 500.00
1 Skilled 1.00 man-days 500.00 500.00
4 Laborers 1.00 days 250.00 1,000.00
Sub-total Cost 2,000.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 6,720.00

SUMMARY
1.00 Materials 4,720.00
2.00 Labor 2,000.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 6,720.00
5.00 OCM (12% of D.C.) 0.1000000 806.40
6.00 Contractors Profit (10% of Direct Cost) 672.00
7.00 Taxes (5% of D.C.+b1+b2 ) 409.92
8.00 TOTAL COST 8,608.32
9.00 UNIT COST 30.97
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
8.00 Concrete Works 213.25 sq.m 316.31 67,453.23
E. Wall
1.00 Materials
# of CHB(0.2x0.4x0.10THK) 1,558.00 pcs 12.00 18,696.00
Portland Cement 78.00 bags 150.00 11,700.00
10mm dia grade 41 48.00 pcs 150.00 7,200.00
GI Tie Wire No. 16 15.42 kgs 85.00 1,310.70
Washed Sand 15.00 cu.m. 650.00 9,750.00

Page 4 of 33
 Washed Gravel - cu.m. 800.00 0.00
Sub-total Cost 48,656.70
2.00 Labor
1 Const. Foreman 2.00 days 500.00 1,000.00
1 Skilled 2.00 man-days 500.00 1,000.00
4 Laborers 2.00 days 250.00 2,000.00
Sub-total Cost 4,000.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 52,656.70

SUMMARY
1.00 Materials 48,656.70
2.00 Labor 4,000.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 52,656.70
5.00 OCM (12% of D.C.) 0.1000000 6,318.80
6.00 Contractors Profit (10% of Direct Cost) 5,265.67
7.00 Taxes (5% of D.C.+b1+b2 ) 3,212.06
8.00 TOTAL COST 67,453.23
9.00 UNIT COST 316.31
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
8.00 Tile Works 1,290.00 sq.m 24.43 31,512.60
TILE WORKS
1.00 Materials
(30cmX30cm)Tiles 200.00 pcs 110.00 22,000.00
Tile Grout 8.00 bags 75.00 600.00
Sub-total Cost 22,600.00
2.00 Labor
1 Const. Foreman 1.00 days 500.00 500.00
1 Skilled 1.00 man-days 500.00 500.00
4 Laborers 1.00 days 250.00 1,000.00
Sub-total Cost 2,000.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 24,600.00

SUMMARY
1.00 Materials 22,600.00
2.00 Labor 2,000.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 24,600.00
5.00 OCM (12% of D.C.) 0.1000000 2,952.00
6.00 Contractors Profit (10% of Direct Cost) 2,460.00
7.00 Taxes (5% of D.C.+b1+b2 ) 1,500.60
8.00 TOTAL COST 31,512.60
9.00 UNIT COST 24.43
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
8.00 Form Works 172.80 bd.ft 45.59 7,878.15
A. Column Scaffoldings
1.00 Materials
2x4 200.00 bd. ft 14.00 2,800.00
2x2 150.00 bd. ft 14.00 2,100.00
Sub-total Cost 4,900.00
2.00 Labor
1 Const. Foreman 0.50 days 500.00 250.00
2 Skilled 0.50 man-days 500.00 500.00
4 Laborers 0.50 days 250.00 500.00
Sub-total Cost 1,250.00

Page 5 of 33
 3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 6,150.00

SUMMARY
1.00 Materials 4,900.00
2.00 Labor 1,250.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 6,150.00
5.00 OCM (12% of D.C.) 0.1000000 738.00
6.00 Contractors Profit (10% of Direct Cost) 615.00
7.00 Taxes (5% of D.C.+b1+b2 ) 375.15
8.00 TOTAL COST 7,878.15
9.00 UNIT COST 45.59
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
8.00 Form Works 1,980.00 bd.ft 1.55 3,074.40
B. BEAM Scaffoldings
1.00 Materials
2x2 100.00 bd. ft 14.00 1,400.00
Sub-total Cost 1,400.00
2.00 Labor
1 Const. Foreman 0.50 days 500.00 250.00
1 Skilled 0.50 man-days 500.00 250.00
4 Laborers 0.50 days 250.00 500.00
Sub-total Cost 1,000.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 2,400.00

SUMMARY
1.00 Materials 1,400.00
2.00 Labor 1,000.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 2,400.00
5.00 OCM (12% of D.C.) 0.1000000 288.00
6.00 Contractors Profit (10% of Direct Cost) 240.00
7.00 Taxes (5% of D.C.+b1+b2 ) 146.40
8.00 TOTAL COST 3,074.40
9.00 UNIT COST 1.55
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
8.00 Form Works 450.00 sq.m 95.36 42,913.50
PLYWOOD FORMS
1.00 Materials
MARINE PLYWOOD(0.5THK) 10.00 pcs 550.00 5,500.00
2x2 100.00 bd. ft 20.00 2,000.00
Sub-total Cost 7,500.00
2.00 Labor
1 Const. Foreman 13.00 days 500.00 6,500.00
1 Skilled 13.00 man-days 500.00 6,500.00
4 Laborers 13.00 days 250.00 13,000.00
Sub-total Cost 26,000.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 33,500.00

SUMMARY

Page 6 of 33
 1.00 Materials 7,500.00
2.00 Labor 26,000.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 33,500.00
5.00 OCM (12% of D.C.) 0.1000000 4,020.00
6.00 Contractors Profit (10% of Direct Cost) 3,350.00
7.00 Taxes (5% of D.C.+b1+b2 ) 2,043.50
8.00 TOTAL COST 42,913.50
9.00 UNIT COST 95.36
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
8.00 Pipeline Works 82.20 m 45.19 3,714.90
A. WATER WASTELINE PIPELINE
1.00 Materials
4in dia. PVC Pipe 3.00 pcs 550.00 1,650.00
2x2x14 - bags 500.00 0.00
10mm dia grade 41 - pcs 150.00 0.00
GI Tie Wire No. 16 - kgs 85.00 0.00
Washed Sand - cu.m. 650.00 0.00
Washed Gravel - cu.m. 800.00 0.00
Sub-total Cost 1,650.00
2.00 Labor
1 Const. Foreman 0.50 days 500.00 250.00
2 Skilled 0.50 man-days 500.00 500.00
4 Laborers 0.50 days 250.00 500.00
Sub-total Cost 1,250.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 2,900.00

SUMMARY
1.00 Materials 1,650.00
2.00 Labor 1,250.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 2,900.00
5.00 OCM (12% of D.C.) 0.1000000 348.00
6.00 Contractors Profit (10% of Direct Cost) 290.00
7.00 Taxes (5% of D.C.+b1+b2 ) 176.90
8.00 TOTAL COST 3,714.90
9.00 UNIT COST 45.19
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
8.00 Pipeline Works 74.00 m 11.51 851.87
B. WATERLINE PIPELINE
1.00 Materials
1/2in dia. PVC Pipe 3.00 pcs 55.00 165.00
2x2x14 - bags 500.00 0.00
10mm dia grade 41 - pcs 150.00 0.00
GI Tie Wire No. 16 - kgs 85.00 0.00
Washed Sand - cu.m. 650.00 0.00
Washed Gravel - cu.m. 800.00 0.00
Sub-total Cost 165.00
2.00 Labor
1 Const. Foreman - days 500.00 0.00
2 Skilled 0.50 man-days 500.00 500.00
4 Laborers - days 250.00 0.00
Sub-total Cost 500.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 665.00

SUMMARY

Page 7 of 33
 1.00 Materials 165.00
2.00 Labor 500.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 665.00
5.00 OCM (12% of D.C.) 0.1000000 79.80
6.00 Contractors Profit (10% of Direct Cost) 66.50
7.00 Taxes (5% of D.C.+b1+b2 ) 40.57
8.00 TOTAL COST 851.87
9.00 UNIT COST 11.51
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
8.00 Fixtures 12.00 m 1,115.54 13,386.45
WATERCLOSET, LAVATORY
1.00 Materials
WATERCLOSET 2.00 pcs 3,200.00 6,400.00
LAVATORY 1.00 pc 2,800.00 2,800.00
10mm dia grade 41 - pcs 150.00 0.00
GI Tie Wire No. 16 - kgs 85.00 0.00
Washed Sand - cu.m. 650.00 0.00
Washed Gravel - cu.m. 800.00 0.00
Sub-total Cost 9,200.00
2.00 Labor
1 Const. Foreman 0.50 days 500.00 250.00
2 Skilled 0.50 man-days 500.00 500.00
4 Laborers 0.50 days 250.00 500.00
1,250.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 10,450.00

SUMMARY
1.00 Materials 9,200.00
2.00 Labor 1,250.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 10,450.00
5.00 OCM (12% of D.C.) 0.1000000 1,254.00
6.00 Contractors Profit (10% of Direct Cost) 1,045.00
7.00 Taxes (5% of D.C.+b1+b2 ) 637.45
8.00 TOTAL COST 13,386.45
9.00 UNIT COST 1,115.54
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
8.00 Roofing Works 563.76 sq.m 207.41 116,929.68
FRAMES, ROOF
1.00 Materials
Angle Bars (1/4"x3":x3"x6m long) - pcs 1,230.00 0.00
Cee Purlins (2"x8"xx1.2mmx6m long 50.00 pcs 786.00 39,300.00
Rib Type Roofing (1.1mx8.7m) 20.00 pcs 2,349.00 46,980.00
Sub-total Cost 86,280.00
2.00 Labor
1 Const. Foreman 2.00 days 500.00 1,000.00
2 Skilled 2.00 man-days 500.00 2,000.00
4 Laborers 2.00 days 250.00 2,000.00
5,000.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 91,280.00

Page 8 of 33
 SUMMARY
1.00 Materials 86,280.00
2.00 Labor 5,000.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 91,280.00
5.00 OCM (12% of D.C.) 0.1000000 10,953.60
6.00 Contractors Profit (10% of Direct Cost) 9,128.00
7.00 Taxes (5% of D.C.+b1+b2 ) 5,568.08
8.00 TOTAL COST 116,929.68
9.00 UNIT COST 207.41
Individual Item of Work
ITEM NoDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
8.00 WINDOWS & DOORS 563.76 sq.m 33.83 19,074.09
Window, Door
1.00 Materials
Flush Hollow Core Door 2.10 sq. m 900.00 1,890.00
Awning type steel casement Window 2.00 sq. m 1,000.00 2,000.00
Roll-up door 3.00 sq. m 3,000.00 9,000.00
Sub-total Cost 12,890.00
2.00 Labor
1 Const. Foreman 1.00 days 500.00 500.00
1 Skilled 1.00 man-days 500.00 500.00
4 Laborers 1.00 days 250.00 1,000.00
2,000.00
3.00 Equipment Rental & FOS
1 1-Concrete Bagger - equipt-days 500.00 0.00
Sub-total Cost 0.00

Total Direct Cost 14,890.00

SUMMARY
1.00 Materials 12,890.00
2.00 Labor 2,000.00
3.00 Equipment Rental 0.00
4.00 TOTAL DIRECT COST 14,890.00
5.00 OCM (12% of D.C.) 0.1000000 1,786.80
6.00 Contractors Profit (10% of Direct Cost) 1,489.00
7.00 Taxes (5% of D.C.+b1+b2 ) 908.29
8.00 TOTAL COST 19,074.09
9.00 UNIT COST 33.83

Page 9 of 33
 REPUBLIC OF THE PHILIPPINES
Municipality of Kabacan
PROVINCE OF COTABATO

OFFICE OF THE MUNICIPAL ENGINEER

engr arguilles DAROXII CP# 09399046870
BILL OF QUANTITIES
PROJECT TITLE Proposed Single-Storey Commercial Building
PROJECT CATEGORY Building
LOCATION Barangay Aringay, Kabacan, Cotabato
ABC #REF!
IMPLEMENTATION MODE By Contract
PROJECT DESCRIPTION
PROJECT DURATION 90.00 Calendar Days
EQUIPMENT NEEDED :
Proposed Single-Storey Commercial Building
TECHNICAL PERSON Eng'r,Skilled Worker, Quality control
tech & Engr, Laborer

ITEM NO. SCOPE OF WORKS % WT. QUANTITY UNIT UNIT PRICE TOTAL

1.00 Structural Excavation #REF! 54.00 cu.m. 1,000.00 54,000.00

2.00 Filling Materials #REF! 87.75 cu.m. 300.00 26,325.00

3.00 #REF! #REF! #REF! Sq.m. #REF! #REF!

4.00 Concrete Works -

FOOTING (0.5MX0.5M @ 12POSTS) #REF! 20.00 posts 579.94 11,598.81

5.00 Concrete Works

COLUMNS (0.30MX0.30M @ 12 columns) #REF! 20.00 columns 3,005.23 60,104.52
6.00 #REF!
#REF! #REF! #REF! #REF! #REF! #REF!

7.00 #REF!
#REF! #REF! #REF! #REF! #REF! #REF!

8.00 #REF!
#REF! #REF! #REF! #REF! #REF! #REF!

9.00 #REF!
#REF! #REF! #REF! #REF! #REF! #REF!

10.00 #REF! #REF! #REF! #REF! #REF! #REF!

11.00 #REF! #REF! #REF! #REF! #REF! #REF!

12.00 #REF! #REF! #REF! #REF! #REF! #REF!

13.00 #REF! #REF! #REF! #REF! #REF! #REF!

14.00 #REF! #REF! #REF! #REF! #REF! #REF!

15.00 #REF! #REF! #REF! #REF! #REF! #REF!

16.00 #REF! #REF! #REF! #REF! #REF! #REF!

17.00 #REF! #REF! #REF! #REF! #REF! #REF!

18.00 #REF! #REF! #REF! #REF! #REF! #REF!

19.00 #REF! #REF! #REF! #REF! #REF! #REF!

 TOTAL COST #REF! #REF!
A.) DIRECT COST
a.1) Materials #REF!
a.1) Labor #REF!
a.1) Equipment/Tools #REF!
B.) INDIRECT COST #REF!
b.1) OCM (12% of D.C.) #REF!
b.2) Contractors Profit (10% of Direct Cost) 117,308.50
b.3) Taxes (12% of D.C.+b1+b2 ) #REF!
Sub-Total #REF!

C.) TOTAL COST #REF!

85.00% 15.00% #REF!

Prepared by : #REF!
 REPUBLIC OF THE PHILIPPINES
Municipality of Kabacan
PROVINCE OF COTABATO

OFFICE OF THE MUNICIPAL ENGINEER

engr arguilles DAROXII CP# 09399046870
BILL OF QUANTITIES
PROJECT TITLE Proposed Single-Storey Commercial Building
PROJECT CATEGORY Building
LOCATION Barangay Aringay, Kabacan, Cotabato
ABC #REF!
IMPLEMENTATION MODE By Contract
PROJECT DESCRIPTION
PROJECT DURATION 90.00 Calendar Days
EQUIPMENT NEEDED :
Proposed Single-Storey Commercial Building
TECHNICAL PERSON Eng'r,Skilled Worker, Quality control
tech & Engr, Laborer

ITEM NO. SCOPE OF WORKS % WT. QUANTITY UNIT UNIT PRICE TOTAL

1.00 Structural Excavation #REF! 54.00 cu.m. 1,000.00 54,000.00

2.00 Filling Materials #REF! 87.75 cu.m. 300.00 26,325.00
3.00 #REF! #REF! #REF! Sq.m. #REF! #REF!
4.00 Concrete Works -
FOOTING (0.5MX0.5M @ 12POSTS) #REF! 20.00 posts 579.94 11,598.81
5.00 Concrete Works
COLUMNS (0.30MX0.30M @ 12 columns) #REF! 20.00 columns 3,005.23 60,104.52
6.00 #REF!
#REF! #REF! #REF! #REF! #REF! #REF!
7.00 #REF!
#REF! #REF! #REF! #REF! #REF! #REF!
8.00 #REF!
#REF! #REF! #REF! #REF! #REF! #REF!
9.00 #REF!
#REF! #REF! #REF! #REF! #REF! #REF!
10.00 #REF! #REF! #REF! #REF! #REF! #REF!
11.00 #REF! #REF! #REF! #REF! #REF! #REF!
12.00 #REF! #REF! #REF! #REF! #REF! #REF!
13.00 #REF! #REF! #REF! #REF! #REF! #REF!
14.00 #REF! #REF! #REF! #REF! #REF! #REF!
15.00 #REF! #REF! #REF! #REF! #REF! #REF!
16.00 #REF! #REF! #REF! #REF! #REF! #REF!
17.00 #REF! #REF! #REF! #REF! #REF! #REF!
18.00 #REF! #REF! #REF! #REF! #REF! #REF!
19.00 #REF! #REF! #REF! #REF! #REF! #REF!
TOTAL COST #REF! #REF!
A.) DIRECT COST
a.1) Materials #REF! #REF!
a.1) Labor #REF!
a.1) Equipment/Tools #REF!
B.) INDIRECT COST #REF!
b.1) OCM (12% of D.C.) #REF! #REF!
b.2) Contractors Profit (10% of Direct Cost) 117,308.50
b.3) Taxes (12% of D.C.+b1+b2 ) #REF! #REF!
Sub-Total #REF!

C.) TOTAL COST #REF!

85.00% 15.00% #REF!

Prepared by : #REF!
 DETAILED OF STATEMENT OF WORK ACCOMPLISHMENT

ITEM No. DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST Quantity Accomplishment
Previous This Period To Date
I.a CLEARING & GRUBBING #REF! Sq.m. #REF! #REF! 0.00 #REF! #REF!

1.00 Materials
Sub-total Cost 0.00
2.00 Labor
1 Const. Foreman 4.00 days 500.00 2,000.00
2 Laborers 4.00 days 250.00 2,000.00
Sub-total Cost 4,000.00

3.00 Equipment Rental & FOS

1 Hydraulic Backhoe 4.00 days 12,600.00 50,400.00
1 Road Grader 4.00 days 10,800.00 43,200.00
Sub-total Cost 93,600.00

Total Direct Cost 97,600.00

4.00 OCM (12% of D.C.) 11,712.97
5.00 Contractors Profit (10% of Direct Cost) 9,760.00
6.00 Taxes (12% of D.C.+b1+b2 ) 5,953.65
7.00 TOTAL COST 125,026.62
8.00 UNIT COST #REF!

I.b ROADNETWORK 150.00 M 6,104.75 915,712.44 0.00 112.50 112.50

1.00 Materials
Culvert 24" diameter 12.00 pcs 2,100.00 25,200.00
Gravel 420.00 cu.m. 400.00 168,000.00
Limestone 420.00 cu.m. 300.00 126,000.00
Sub-total Cost 487,200.00
2.00 Labor

Sub-total Cost 0.00

3.00 Equipment Rental & FOS

1 Payloader 10.00 days 10,800.00 108,000.00
1 Backhoe 10.00 days 12,600.00 126,000.00
Sub-total Cost 234,000.00

Total Direct Cost 721,200.00

4.00 OCM (12% of D.C.) 86,544.00
5.00 Contractors Profit (10% of Direct Cost) 64,363.09
6.00 Taxes (5% of D.C.+b1+b2 ) 43,605.35
7.00 TOTAL COST 915,712.44
8.00 UNIT COST 6,104.75

3.00 LEACHATE POND 32.00 LM 4,895.19 156,645.94 0.00 0.00 0.00

-
1.00 Materials
Portland Cement 120.00 bags 275.00 33,000.00
Deformed Bars 800.00 kgs 45.00 36,000.00
sand 10.00 cu.m. 650.00 6,500.00
gravel passing 1-1/2" 15.00 cu.m. 780.00 11,700.00
Forms 1.00 lot 15,000.00 15,000.00
Sub-total Cost 102,200.00

2.00 Labor

Page 16 of 33
 1 Const. Foreman 5.00 days 500.00 2,500.00
4 Mason 5.00 days 250.00 1,250.00
10 Laborer 5.00 days 250.00 1,250.00
1 HEO-Backhoe) 5.00 days 500.00 2,500.00
Sub-total Cost 7,500.00

3.00 Equipment Rental & FOS

1 Hydraulic Backhoe 1.00 days 12,600.00 12,600.00
Sub-total Cost 12,600.00

Total Direct Cost 122,300.00

4.00 OCM (12% of D.C.) 14,676.00

5.00 Contractors Profit (10% of Direct Cost) 12,210.61
6.00 Taxes (12% of D.C.+b1+b2 ) 7,459.33
7.00 TOTAL COST 156,645.94
8.00 UNIT COST 4,895.19

III LANDFILL EXCAVATION & HDPE SHEETS - cu.m. #DIV/0! #DIV/0! 0.00 0.00 0.00

1.00 Materials
Geomembrane/Geotextile Sheet (thk.) 2,000.00 sq.m. 230.00 460,000.00
8" HDPE Pipes (Perforated) 240.00 m 1,200.00 288,000.36
10" HDPE Pipes (Perforated) 58.00 m 1,000.00 58,000.00

Sub-total Cost 806,000.36

2.00 Labor
1 Const. Foreman 50.00 days 500.00 25,000.00
2 Laborers 50.00 days 250.00 25,000.00
Sub-total Cost 50,000.00

3.00 Equipment Rental & FOS

1 Hydraulic Backhoe 45.00 days 12,111.11 545,000.00
Sub-total Cost 545,000.00

Total Direct Cost 1,401,000.36

4.00 OCM (12% of D.C.) 168,507.84
5.00 Contractors Profit (10% of Direct Cost) 140,100.04
6.00 Taxes (12% of D.C.+b1+b2 ) 85,480.41
7.00 TOTAL COST 1,795,088.65
8.00 UNIT COST #DIV/0!
TOTAL #REF!

Prepared by:

0.00
Proprietor-Jah Trading & Construction

Page 17 of 33
 Office of the Provincial Engineer
0 Repair / Rehab of Municipal Gymnasium Date Started:
0 LGU Kabacan, Cotabato Target Date of Completion:
0 PHP 10,000,000.00 1787555.28 Project Duration:

SUMMARY OF WORK ACCOMPLISHMENT

As of November 18, 2017
Quantity Accomplishment % Accomplishment Value of Accomplishment
ITEM Weighted
SCOPE OF WORK - 0 - 0 This This
No. Indirect Cost TOTAL Cost % Previous To Date Previous To Date Previous This Billing To Date
Billing Billing

General
1.00 lot 15,255.00 15,255.00 3,320.47 18,575.47 0.19% - 1.00 1.00 0.00 100.00% 100.00% - 18,575.47 18,575.47
Requirements

Demolition Works 1.00 lot 148,092.00 148,092.00 32,234.33 180,326.33 1.80% - 0.30 0.30 0.00 30.00% 30.00% - 54,097.90 54,097.90

Layout Works 1.00 lot 17,069.00 17,069.00 3,715.31 20,784.31 0.21% - 0.50 0.50 0.00 50.00% 50.00% - 10,392.16 10,392.16

Earth Works 534.58 cu.m. 658.25 351,886.00 76,592.99 428,478.99 4.28% - 320.75 320.75 0.00 60.00% 60.00% - 257,087.39 257,087.39

Concrete Works 252.89 cu.m. 16,721.00 4,228,572.72 920,408.93 5,148,981.65 51.49% - 7.59 7.59 0.00 3.00% 3.00% - 154,469.45 154,469.45

Masonry Works 1,050.30 sq.m. 865.82 909,370.00 197,937.30 1,107,307.30 11.07% - - - 0.00 0.00% 0.00% - - -

Steel Works 2,016.00 ln.m 410.04 826,638.00 179,929.51 1,006,567.51 10.07% - - - 0.00 0.00% 0.00% - - -

Tinning Works 779.27 sq.m. 766.02 596,940.00 129,932.47 726,872.47 7.27% - - - 0.00 0.00% 0.00% - - -

Plumbing Works 34.00 lengths 2,297.94 78,130.00 17,006.10 95,136.10 0.95% - - - 0.00 0.00% 0.00% - - -

Electric Works 28.00 rolls 7,044.36 197,242.00 42,932.52 240,174.52 2.40% - - - 0.00 0.00% 0.00% - - -

Doors and Windows 27.00 units 31,231.48 843,250.00 183,545.34 1,026,795.34 10.27% - - - 0.00 0.00% 0.00% - - -

TOTAL 8,212,444.72 1,787,555.28 10,000,000.00 100% 0.00% 4.95% 4.95% - 494,622.36 494,622.36
0 Checked by: Approved:

49,462.24

NOEL A. AGOR, CE HERLO P. GUZMAN, JR.

Municipal Engineer Municipal Mayor
0 Proposed Single-Storey Commercial Building
0 Barangay Aringay, Kabacan, Cotabato
0 #REF!

CONSTRUCTION SCHEDULE & S-CURVE

1st week 2nd week 3rd week 4th week 5th week
Weighted Duration,
ITEM No. SCOPE OF WORK - 0 - 0
% C.D. 1 1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
1 2 3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 9 0 1 2 3 4 5 6 7 8 2 3 4 5 6 7 8

SPL-1 Mobilization - 4.00

1.00 Structural Excavation 54.00 cu.m. 1,000.00 54,000.00 #REF! 14.00 #####################

3.00 #REF! #REF! Sq.m. #REF! #REF! #REF! 14.00 ###

###
###
###
###
###
###

4.00 Concrete Works - - - - 0.00% #REF! #########################################################

SPL-2 Curring, Turn-over & Demobilization 8.00

TOTAL #REF! #REF! #REF!

WEEKLY ACCOMPLISHMENT COST 38,571.43 #REF! #REF! - -
COMMULATIVE WEEKLY ACCOMPLISHMENT COST 38,571.43 #REF! #REF! #REF! #REF!
WEEKLY PERCENT ACCOMPLISHMENT #REF! #REF! #REF! #REF! #REF!
COMMULATIVE WEEKLY PERCENT ACCOMPLISHMENT #REF! #REF! #REF! #REF! #REF!

0
#REF!
#REF!

0 -
0 #REF!
 6th week

2 3 3 3 3 3 3
9 0 1 2 3 4 5

100.00%

80.00%

60.00%
##################

40.00%

20.00%

0.00%

#REF!

#REF!
#REF!
 0 Proposed Single-Storey Commercial Building
0 Barangay Aringay, Kabacan, Cotabato
0 #REF!

CASH FLOW

DURATION 1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER

PERCENT #REF! #REF! #REF! #REF!

COST #REF! #REF! - -

COMMULATIVE PERCENT #REF! #REF! #REF! #REF!

COMMULATIVE COST #REF! #REF! #REF! #REF!

0
0
 Backup for LGU's Equipment Rentals, Fuel & Operating Cost

Hydraulic Backhoe 11,979.60 /day Bulldozer (D60E-6) 12,956.40 /day

CAT 215
0.76 m3
Operator 500.00 Operator 500.00
Fuel 6,600.00 Fuel 6,600.00
Lubricant, Oil & Servicing 1,320.00 Lubricant, Oil & Servicing 1,320.00
Hour Rate 3,559.60 Hour Rate 4,536.40

Road Roller (12tons) 9,119.60 /day Payloader (1.53cu.m. 154HP) 11,064.40 /day
Single Smooth Drum 75B
HP 120
Operator 500.00 Operator 500.00
Fuel 4,400.00 Fuel 5,500.00
Lubricant, Oil & Servicing 880.00 Lubricant, Oil & Servicing 1,100.00
Hour Rate 3,339.60 Hour Rate 3,964.40

Road Grader (125HP) 12,199.60 /day Water Truck Diesel Driven(3000gals) 8,019.60 /day
MG 300

Operator 500.00 Operator 500.00

Fuel 6,600.00 Fuel 4,400.00
Lubricant, Oil & Servicing 1,320.00 Lubricant, Oil & Servicing 880.00
Hour Rate 3,779.60 Hour Rate 2,239.60

Concrete Batch Plant (30) 12,177.60 /day 6-wheeler Dumptruck 10,439.60 /day

Operator 500.00 Operator 500.00

Fuel 4,400.00 Fuel 5,500.00
Lubricant, Oil & Servicing 550.00 Lubricant, Oil & Servicing 1,100.00
Hour Rate 6,727.60 Hour Rate 3,339.60

Truck Mounted Crane 6,255.20 /day Plate Compactor/Conc. Vibrator 1,364.00 /day
Boomtruck 12 hp

Operator 500.00 Operator 350.00

Fuel 3,300.00 Fuel 650.00
Lubricant, Oil & Servicing 660.00 Lubricant, Oil & Servicing 130.00
Hour Rate 1,795.20 Hour Rate 234.00

One(1) Bagger Conc. Mixer 1,366.00 /day Cargo Truck 6,114.00 /day
4-5 tons

Operator 300.00 Operator "FREE" LGU Counterpart 350.00

Fuel 650.00 Fuel 3,300.00
Lubricant, Oil & Servicing 130.00 Lubricant, Oil & Servicing 660.00
Hour Rate 286.00 Hour Rate *FREE* LGU Counterpart 1,804.00

MANPOWER RATES PER DAY Transit Mixer (5 cum. Cap) 9,097.60 /day
Field Engineer 659.09 /day
Foremen 465.91 /day
Skilled Labor 361.55 /day Operator 500.00
Labor 297.50 /day Fuel 4,400.00
Lubricant, Oil & Servicing 550.00
Hour Rate 3,647.60
3 PLANT AND EQUIPMENT
4 Hourly Plant/Equipment Rental Rates from ACEL 21 st Ed

11
CODE NAME OF EQUIPMENT MODEL
12

13 AggPlant100 Aggregate Crushing Screening Plant Parker 1208

14 Comp150 Air Compressor Rotary Screw
15 Comp350 Air Compressor Rotary Screw
16 Comp500 Air Compressor Rotary Screw
17 Drill115 Air Track Drill Atlas Copco
18 AshDist3000 Asphalt Distributor Rosco
19 AshPaver88 Asphalt Paver/Finisher Blawknox
20 AshPlant100 Asphalt Plant Automatic Sys.
21 AshPlant60 Asphalt Plant Automatic Sys.
22 AshPlant30 Asphalt Plant Automatic Sys.
23 Loader.76m3 Backhoe Loader Caterpillar 416
24 Bender50 Bar Bender Machine Electric Driven
25 Cutter50 Bar Cutter Machine Electric Driven
26 Truck5t Cargo Truck All Models
27 Truck10t Cargo Truck All Models
28 ChainSaw Chainsaw w/o power unit & blade
29 ConcPlant30 Concrete Batch Plant Automatic Sys.
30 ConcPlant40 Concrete Batch Plant Automatic Sys.
31 ConcPlant60 Concrete Batch Plant Automatic Sys.
32 ConcCtr30 Concrete Cutter Clipper
33 Mixer1 Concrete Mixer Tilting Drum
34 Mixer2 Concrete Mixer Tilting Drum
35 Mixer3 Concrete Mixer Tilting Drum
36 ConcPaver120hp Concrete Paver/Finisher
37 ConcPump40 Concrete Pump Stationary
38 ConcPump45 Concrete Pump Truck Mounted
39 Vib75 Concrete Vibrator Electric/Gas Driven
40 Crane2t Crawler Crane Mechanical
41 Crane5t Crawler Crane Mechanical
42 Crane10t Crawler Crane Mechanical
43 Crane15t Crawler Crane Mechanical
44 Crane20t Crawler Crane Mechanical
45 Crane60t Crawler Crane Mechanical
46 Crane120t Crawler Crane Mechanical
47 Loader.83m3 Crawler Loader CAT931C LGP
48 Loader.99m3 Crawler Loader CAT 935C
49 Loader1.3m3 Crawler Loader CAT 943
50 Loader1.76m3 Crawler Loader CAT 953 LGP
51 Tractor95hp Crawler Tractor with Dozer CAT D4H LGP
52 Tractor140hp Crawler Tractor with Dozer CAT D6D LGP
53 Tractor215hp Crawler Tractor with Dozer CAT D7H LGP
54 Tractor335hp Crawler Tractor with Dozer CAT D8L
55 Pump250gpm Dewatering Pump Electric 4"
56 Pump650gpm Dewatering Pump Electric 6"
57 Pump1750gpm Dewatering Pump Electric 10"
58 DT5m3 Dump Truck On-Highway
59 DT8m3 Dump Truck On-Highway
60 DT10m3 Dump Truck On-Highway
61 Gen75kw Generator Set Portable
62 Gen300kw Generator Set Stationary
63 Gen600kw Generator Set Stationary
64 Marker1.2ltr Hand Guide Marker
65 Backhoe.63m3 Hydraulic Backhoe CAT E140
66 Backhoe.76m3 Hydraulic Backhoe CAT 215
67 Backhoe1.18m3 Hydraulic Backhoe CAT 225D
68 Backhoe1.98m3 Hydraulic Backhoe CAT 235C
69 Crane25t Hydraulic Crane Rough Terrain
70 Crane40t Hydraulic Crane Rough Terrain
71 JkHammer15kg Jackhammer Hand-Held
72 Sealer10hp Joint Sealer Machine Diesel Driven
73 Grader125hp Motor Grader CAT 120G
74 Grader135hp Motor Grader CAT 130G
75 Scraper21m3 Motor Scraper CAT 637E
76 StripMach10hp Paint Stripping Machine Diesel Driven
77 Hammer3700kg.m Pile Hammer, 1.3 tons Kobe K13
78 Hammer7500kg.m Pile Hammer, 2.5 tons Kobe K25
79 Roller25t Pneumatic Tired Roller 11-Wheel
80 Sweeper30hp Power Broom/Road Sweeper Towed Type
81 Shovel1250hp Power Shovel, 250hp CAT 235C
82 Breaker5hp Rock Drill/Breaker Pionjar 120
83 Roller10t Static Roller Smooth Drum
84 TrailerLow25t Trailer truck Low Bed
85 TrailerHigh25t Trailer truck High Bed
86 Mixer5m3 Transit Mixer Truck Mounted
87 TruckCrane10t Truck Mounted Crane All Models
88 Compactor12hp Vibratory Plate Compactor Engine Driven
89 VibrollS10t Vibratory Single Drum Roller Dynapac CA 25D
90 VibRoll2t Vibratory Tandem Drum Roller Romper 2-36
91 VibRollT10t Vibratory Tandem Drum Roller Dynapac CC 421
92 VibRoll12t Vibratory Tamping Foot Roller Dynapac CA 25PD
 93 WtrTrck3000gal Water Truck Diesel Driven
94 WeldMach1 Welding Machine Electric Driven
95 WeldMach2 Welding Machine Electric Driven
96 Loader1.53m3 Wheel Loader CAT 916
97 Loader2.29m3 Wheel Loader CAT 936E
98
99 Notes : 1. The Equipment/Plant "Rental Rates" are based on the operated hourly rental rate as specifie
100  Edition 21, published by the Association of Carriers and Equipment Lessors (ACEL), Inc. dated
101
102 2. Operated Hourly Rental Rate includes operator, cost of fuel and lubricants, maintenance, rep
103  equipment and accessories.
104
105 3. A minimum of 2% will be charged over the listed rate if the equipment is used in projects outs
106  expenses incurred for additional overhead and logistical support.
107
108 4. If the equipment and accessories contracted for are based outside Metro Manila or in the Pro
109  area or locality of the Lessor's yard, the Manila terms and conditions shall apply without the 2%
110
111 5. Trailer trucks (high and low bed) rates are based on a travelled distance approximately 88 km
112  loads on the return trip.
D EQUIPMENT
al Rates from ACEL 21 st Edition

ACEL RATES  Rate x %

CAPACITY increase/decrease
(Pesos/hour) 
(Manila - Pesos / hour)

100 T/hr 2,989.00 3,048.78 1.02

150 CFM 379.00 386.58
350 CFM 614.00 626.28
456-500 CFM 876.00 893.52
115mm dia. 502.00 512.04
3000 gal 851.00 868.02
88 hp 1,226.00 1,250.52
100 T/hr 3,497.40 3,567.35
60m3/hr 2,099.00 2,140.98
30 m3/hr 1,050.00 1,071.00
0.76 m3 1,100.00 1,122.00
50mm 542.00 552.84
50mm 538.00 548.76
4-5 tons 593.00 604.86
9-10 tons 918.00 936.36
55.00 56.10
30 m3/hr 1,227.00 1,251.54
40 m3/hr 1,636.00 1,668.72
60 m3/hr 2,454.00 2,503.08
30 hp 85.00 86.70
1 Bggr 156.00 159.12
2 Bggr 173.00 176.46
3 Bggr 193.00 196.86
120 hp 1,308.00 1,334.16
40 m3/hr 731.00 745.62
45 m3/hr 1,393.00 1,420.86
75mm 62.00 63.24
2 tons 466.00 475.32
5 tons 466.00 475.32
10 tons 564.00 575.28
15 tons 786.00 801.72
20 tons 1,079.00 1,100.58
60 tons 2,296.00 2,341.92
120 tons 4,683.00 4,776.66
0.83 m3 1,097.00 1,118.94
0.99 m3 1,241.00 1,265.82
1.30 m3 1,333.00 1,359.66
 1.76 m3 2,167.00 2,210.34
95 hp 1,836.00 1,872.72
140 hp 2,626.00 2,678.52 21,428.16
215 hp 4,234.00 4,318.68 20,999.60
335 hp 4,182.00 4,265.64 34,125.12
250 gpm 23.00 23.46
650 gpm 39.00 39.78
1750 gpm 56.00 57.12
5 m3 807.00 823.14
8 m3 1,004.00 1,024.08 8.73
10 m3 1,127.00 1,149.54
75 kw 220.00 224.40
300 kw 639.00 651.78
600 kw 1,268.00 1,293.36
1.2 ltr./min
0.63 m3 1,581.00 1,612.62
0.76 m3 2,032.00 2,072.64
1.18 m3 4,238.00 4,322.76
1.98 m3 6,901.00 7,039.02
25 tons 1,524.00 1,554.48
40 tons 2,148.00 2,190.96
15 kg 60.00 61.20
10 hp 78.00 79.56
125 hp 1,725.00 1,759.50
135 hp 1,791.00 1,826.82
21 m3 12,463.00 12,712.26
10 hp 76.00 77.52
3,700kg-m 732.00 746.64
7,500kg-m 1,135.00 1,157.70
25 tons 716.00 730.32
30 hp 120.00 122.40
2.3 m3 7,119.00 7,261.38
5 hp 215.00 219.30
10 tons 1,294.00 1,319.88
25 tons 9,350.00 9,537.00
25 tons 8,800.00 8,976.00
5 m3 1,229.00 1,253.58 10,028.64
10 tons 526.00 536.52
12 hp 206.00 210.12
10 tons 1,294.00 1,319.88
2 tons 432.00 440.64
10 tons 1,502.00 1,532.04
12 tons 1,494.00 1,523.88
 3000 gal 1,341.00 1,367.82 12.48
300 amp 212.00 216.24
300 amp 337.00 343.74
1.53 m3 833.00 849.66
2.29 m3 1,247.00 1,271.94
27.71
ed hourly rental rate as specified in the Equipment Guidebook,
ent Lessors (ACEL), Inc. dated November 1998.

nd lubricants, maintenance, repairs and insurance of the

uipment is used in projects outside Metro Manila to defray

tside Metro Manila or in the Province and will be used within the
tions shall apply without the 2% additional charge.

d distance approximately 88 km from the point of origin with no

 20
1100
62.5
68.75
1231.25
20.29
ITEM 200 (0.10 M. THK.)
 Office of the Provincial Engineer
0 Repair / Rehab of Municipal Gymnasium Date Started:
0 LGU Kabacan, Cotabato Target Date of Completion:
0 PHP 10,000,000.00 1787555.28 Project Duration:

SUMMARY OF WORK ACCOMPLISHMENT

As of November 18, 2017
Quantity Accomplishment % Accomplishment Value of Accomplishment
ITEM Weighted
SCOPE OF WORK - 0 - 0 This This
No. Indirect Cost TOTAL Cost % Previous To Date Previous To Date Previous This Billing To Date
Billing Billing

General
1.00 lot 15,255.00 15,255.00 3,320.47 18,575.47 0.19% 1.00 - 1.00 100.00% 0.00% 100.00% 15,255.00 3,320.47 18,575.47
Requirements

Demolition Works 1.00 lot 148,092.00 148,092.00 32,234.33 180,326.33 1.80% 0.30 0.10 0.40 30.00% 10.00% 40.00% 44,427.60 27,702.93 72,130.53

Layout Works 1.00 lot 17,069.00 17,069.00 3,715.31 20,784.31 0.21% 0.50 0.30 0.80 50.00% 30.00% 80.00% 8,534.50 8,092.95 16,627.45

Earth Works 534.58 cu.m. 658.25 351,886.00 76,592.99 428,478.99 4.28% 320.75 53.46 374.21 60.00% 10.00% 70.00% 394.95 299,540.34 299,935.29

Concrete Works 252.89 cu.m. 16,721.00 4,228,572.72 920,408.93 5,148,981.65 51.49% 7.59 17.70 25.29 3.00% 7.00% 10.00% 501.63 514,396.54 514,898.17

Masonry Works 1,050.30 sq.m. 865.82 909,370.00 197,937.30 1,107,307.30 11.07% - 52.52 52.52 0.00% 5.00% 5.00% - 55,365.37 55,365.37

Steel Works 2,016.00 ln.m 410.04 826,638.00 179,929.51 1,006,567.51 10.07% - - - 0.00% 0.00% 0.00% - - -

Tinning Works 779.27 sq.m. 766.02 596,940.00 129,932.47 726,872.47 7.27% - - - 0.00% 0.00% 0.00% - - -

Plumbing Works 34.00 lengths 2,297.94 78,130.00 17,006.10 95,136.10 0.95% - - - 0.00% 0.00% 0.00% - - -

Electric Works 28.00 rolls 7,044.36 197,242.00 42,932.52 240,174.52 2.40% - - - 0.00% 0.00% 0.00% - - -

Doors and Windows 27.00 units 31,231.48 843,250.00 183,545.34 1,026,795.34 10.27% - - - 0.00% 0.00% 0.00% - - -

TOTAL 8,212,444.72 1,787,555.28 10,000,000.00 100% 243% 4.28% 9.22% 69,113.68 908,418.59 977,532.27
0 Checked by: Approved:
0.03
92,216.69

NOEL A. AGOR, CE HERLO P. GUZMAN, JR.

0.03 Municipal Engineer Municipal Mayor
 STEEL REINFORCEMENT: (WEIGHT)
SIZES WEIGHT
No. Diameter (inches) Diameter (mm.) kgs/ L.Ft kgs/ L.M.
2 1/4" 6 mm 0.07570 0.248
3 3/8" 10 mm 0.17100 0.616
4 1/2" 12 mm 0.30700 1.007
5 5/8" 16 mm 0.47300 1.579
6 3/4" 20 mm 0.68100 2.466
7 7/8" 22 mm 0.92700 3.041
8 1" 25 mm 1.21000 3.854
9 1-1/8" 28 mm 1.53300 5.029
10 1-1/4" 32 mm 1.89200 6.313
12 1-1/2" 36 mm 2.72500 8.938
WEIGHT
kgs/ 6m length
1.488
3.696
6.042
9.474
14.796
18.246
23.124
30.174
37.878
53.628