multi-purpose hall
length width thk vol bags of conc.
vol. of sand
24 6 0.2 28.8 259.2 14.4
floor
₱64,800.00₱13,680.00
concreting
0.43 0.43 0.43 0.079507 0.715563 0.0397535
pedestal
₱178.89 ₱37.77
SUM ₱106,132.19
length width area plyboard frame nail
wood
stage 3.3 5.57 18.381 ₱ 18,381.00 ₱ 6,415.00 ₱520.00
SUM ₱25,316.00
painting length width area no. of faces tot. area 20 kg skimcoat
posts 2.87 0.135 0.38745 4 1.5498 42.6195
pedestal 0.43 0.43 0.1849 5 0.9245 25.42375
backdrop 2.87 5.57 15.9859 6 95.9154 2637.6735
trusses
98.3897
vol. of gravel
28.8 36.3 vertical
₱27,360.00 27.85 horizontal
0.079507 64.15
₱75.53
06,132.19
5,316.00
paint thinner
550 20 sqm (1mm thk)
27.5 pesos/sqm
Republic of the Philippines
PHIVIDEC INDUSTRIAL AUTHORITY
Phividec Industrial Estate-Misamis Oriental
Tagoloan, Misamis Oriental
PROJECT : Sto. Niño Multi-Purpose Hall Rehabilitation
LOCATION : Sto. Niño, Tagoloan, Misamis Oriental
Item No. : SPL
Description of Work : Project Signboard
Quantity : 2 units
Description Quantity Unit Unit Cost
A.) Materials, Labor & Tools
Ordinary Plywood (5mmx1.2x2.4) 2.00 shts 270.00
2x3x8 Coco Lumber (20pcs) 80.00 bd.ft 18.00
Tarpaulin Printed (4' x 8') 64.00 sq.ft 25.00
Assorted Nails 5.00 kls 80.00
Subtotal Php
B.) Equipment
Subtotal Php
C.) Labor
Foreman - 1 2.00 day 600.00
Carpenter - 1 2.00 day 450.00
Laborer - 2 2.00 day 380.00
Subtotal Php
D.) Estimated Direct Cost (E.D.C.) A+B+C Php
E.) Overhead Expenses, Contingencies, & Miscellaneous Expenses (O.C.M.) 10% of D
F.) Contractor's Profit (C.P.) 10% of D
G.) Value Added Tax (V.A.T.) 12% of D+E+F
H.) TOTAL ITEM COST Php
I.) Unit Cost unit Php
Item No. : I
Description of Work : Demolition of Wall Partition
Quantity : 39.6 sq.m.
Width 1 = 3.3 mtrs
Length 1 = 6 mtrs wall only
Area 1 = 39.6 sq.m. 2 framing not considered
a) Manpower capability:
Demolition = 8.90 sq.m./hr
No. of days = 2.00 days
Description Quantity Unit Unit Cost
A.) Materials
5mm thk x 1.2 mx 2.4 m Marine Plywood 22 sheet 300.00
Jigsaw Blade 8 pcs 8 pcs 70.00
Subtotal Php
B.) Equipment
Jigsaw Cutter 1 unit 2.00 days 500.00
Subtotal Php
C.) Labor
Foreman - 1 2.00 days 600.00
Skilled Worker - 1 2.00 days 450.00
Laborer - 2 2.00 days 380.00
Subtotal Php
D.) Estimated Direct Cost (E.D.C.) A+B+C Php
E.) Overhead Expenses, Contingencies, & Miscellaneous Expenses (O.C.M.) 10% of D
F.) Contractor's Profit (C.P.) 10% of D
G.) Value Added Tax (V.A.T.) 12% of D+E+F
H.) TOTAL ITEM COST Php
I.) Unit Cost unit Php
Item No. : II
Description of Work : Concreting Works
Quantity : 1 cu.m.
Width 1 = 0.43 mtrs
Length 1 = 0.43 mtrs
Height 1 = 0.43 mtrs
Volume 1 = 0.079507 cu.m.
Cement = 1.00 bags
Sand = 1.00 cu.m.
Gravel = 1.00 cu.m.
Description Quantity Unit Unit Cost
A.) Materials
40 kgs Portland Cement 1 bags 280.00
Washed Sand 1 cu.m. 950.00
Washed Gravel 1 cu.m. 950.00
12 2 x 3 x 12 Coco Lumber 6 20 bd.ft. 20.00
5mm thk x 1.2 mx 2.4 m Marine Plywood 2 sheet 1,350.00
Assorted CW Nails 5 kls 80.00
Subtotal Php
B.) Equipment
Subtotal Php
C.) Labor
Foreman - 1 1.00 days 600.00
Skilled Worker - 1 1.00 days 450.00
Laborer - 3 1.00 days 380.00
Subtotal Php
D.) Estimated Direct Cost (E.D.C.) A+B+C Php
E.) Overhead Expenses, Contingencies, & Miscellaneous Expenses (O.C.M.) 10% of D
F.) Contractor's Profit (C.P.) 10% of D
G.) Value Added Tax (V.A.T.) 12% of D+E+F
H.) TOTAL ITEM COST Php
I.) Unit Cost unit Php
Item No. : III
Description of Work : Carpentry Works
Quantity : 39.6 sq.m.
Width 1 = 3.3 mtrs
Length 1 = 6 mtrs wall only
Area 1 = 39.6 sq.m. 2 framing not considered
a) Manpower capability:
Installation = 12.00 sq.m./day
No. of days = 4.00 days
Description Quantity Unit Unit Cost
A.) Materials
5mm thk x 1.2 mx 2.4 m Marine Plywood 22 sheets 280.00
Jigsaw Blade 8 pcs 8 pcs 70.00
Subtotal Php
B.) Equipment
Jigsaw Cutter 1 unit 4.00 days 500.00
Minor Tools (5% of Labor) 4.00 days
Subtotal Php
C.) Labor
Foreman - 1 4.00 days 600.00
Carpenter - 1 4.00 days 450.00
Laborer - 2 4.00 days 380.00
Subtotal Php
D.) Estimated Direct Cost (E.D.C.) A+B+C Php
E.) Overhead Expenses, Contingencies, & Miscellaneous Expenses (O.C.M.) 10% of D
F.) Contractor's Profit (C.P.) 10% of D
G.) Value Added Tax (V.A.T.) 12% of D+E+F
H.) TOTAL ITEM COST Php
I.) Unit Cost unit Php
Item No. : IV
Description of Work : Painting Works
Quantity : 72 sq.m.
Width 1 = 3.3 mtrs
Length 1 = 6 mtrs
Area 1 = 39.6 sq.m. 2
Width 2 = 0.135
Length 2 = 2.87
Faces = 4
Area 2 = 21.6972 post
Width 1 = 0.43
Length 1 = 0.43
Faces = 4
Area 1 = 10.3544 pedestal
a) Manpower capability:
Output = 1.00 sq.m./hr
Description Quantity Unit Unit Cost
A.) Materials
Sand Paper #120 20 sheets 20.00
Paint Roller 5 pcs 100.00
Paint Roller Tray 2 pcs 50.00
Wood Primer 3 gals 550.00
QDE Paint 3 gals 700.00
Paint Thinner 1 bottle 50.00
Subtotal Php
B.) Equipment
Subtotal Php
C.) Labor
Foreman - 1 9.00 days 600.00
Skilled Worker - 1 9.00 days 450.00
Laborer - 2 9.00 days 380.00
Subtotal Php
D.) Estimated Direct Cost (E.D.C.) A+B+C Php
E.) Overhead Expenses, Contingencies, & Miscellaneous Expenses (O.C.M.) 10% of D
F.) Contractor's Profit (C.P.) 10% of D
G.) Value Added Tax (V.A.T.) 12% of D+E+F
H.) TOTAL ITEM COST Php
I.) Unit Cost unit Php
SUM
problem:
man hours
man days
Amount
540.00
1,440.00
1,600.00
400.00
3,980.00
1,200.00
900.00
1,520.00
3,620.00
7,600.00
760.00
760.00
1,094.40
10,214.40
5,107.20
Amount
6,600.00
4,480.00
11,080.00
1,000.00
1,000.00
1,200.00
900.00
1,520.00
3,620.00
15,700.00
1,570.00
1,570.00
2,260.80
21,100.80
532.85
Amount
280.00
950.00
950.00
1,440.00
2,700.00
400.00
6,720.00
600.00
450.00
1,140.00
2,190.00
8,910.00
891.00
891.00
1,283.04
11,975.04
11,975.04
Amount
6,160.00
4,480.00
10,640.00
2,000.00
532.00
2,532.00
2,400.00
1,800.00
3,040.00
7,240.00
20,412.00
2,041.20
2,041.20
2,939.33
27,433.73
692.77
Amount
400.00
500.00
100.00
1,650.00
2,100.00
50.00
2,150.00
-
5,400.00
4,050.00
6,840.00
16,290.00
18,440.00
1,844.00
1,844.00
2,655.36
24,783.36
344.21
83,532.29
