Scribd Logo
Upload

Welcome to Scribd!

  • Approved Budget For The Contract: Construction Materials

    Uploaded by

    erwinsarmiento
    8 views3 pages
    ABC Publi Market

    Original Title

    ABC Publi Market12345

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    ABC Publi Market

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views3 pages

    Approved Budget For The Contract: Construction Materials

    Uploaded by

    erwinsarmiento
    ABC Publi Market

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    Republic of the Philippines

    Province of Pangasinan ATTACHMENT "A"

    D.O. No. 197 Series of 2016

    Construction materials

    APPROVED BUDGET FOR THE CONTRACT

    m. Contract Duration: 174 cd


    MARK-UPS
    TOTAL MARK-UP TOTAL
    ESTIMATED IN PERCENT
    DESCRIPTION QUANTITY UNIT INDIRECT TOTAL COST UNIT COST
    DIRECT COST VAT[3] COST
    ITEM NO. OCM[1] PROFIT MOB.\ DEMOB.[2] % VALUE

    (1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13) (14)

    001 Backfill 2,410.00 cu.m. 322,767.86 38,732.14 38,732.14 361,500.00 150.00


    002 Aggregate Base Coarse 300.00 cu.m. 93,750.00 11,250.00 11,250.00 105,000.00 350.00
    003 16 mm dia. RSB x 6m. Gr. 60 3,478.00 pcs 1,040,294.64 124,835.36 124,835.36 1,165,130.00 335.00
    004 12 mm dia. RSB x 6m. Gr. 33 3,419.00 pcs 564,745.54 67,769.46 67,769.46 632,515.00 185.00
    005 10 mm dia. RSB x 6m. Gr.33 10,665.00 pcs 1,237,901.79 148,548.21 148,548.21 1,386,450.00 130.00
    006 GI Tiewire, #16 3,916.00 pcs 279,714.29 33,565.71 33,565.71 313,280.00 80.00
    007 Hacksaw Blade 265.00 pcs 14,196.43 1,703.57 1,703.57 15,900.00 60.00
    008 Marine Plywood, 1/4 x 4 x 8 120.00 pcs 40,714.29 4,885.71 4,885.71 45,600.00 380.00
    009 Ordinary Plywood, 1/2" x 4 x 8 946.00 pcs 422,321.43 50,678.57 50,678.57 473,000.00 500.00
    010 Cocolumber, 2 x 2 x 8 ft 1,634.00 pcs 116,714.29 14,005.71 14,005.71 130,720.00 80.00
    011 710.00 pcs 76,071.43 9,128.57 9,128.57 85,200.00 120.00
    012 500.00 pcs 80,357.14 9,642.86 9,642.86 90,000.00 180.00
    013 Cocolumber, 2 x 3 x 8 ft 2,170.00 pcs 232,500.00 27,900.00 27,900.00 260,400.00 120.00
    014 Cocolumber, 2 x 4 x 8 ft 1,348.00 pcs 192,714.29 23,125.71 23,125.71 215,840.00 160.12
    015 CWN, #1 56.00 kgs 4,000.00 480.00 480.00 4,480.00 80.00
    016 0.00 0.00 0.00 #DIV/0!
    017 0.00 0.00 0.00 #DIV/0!
    018 0.00 0.00 0.00 #DIV/0!
    019 0.00 0.00 0.00 #DIV/0!
    020 0.00 0.00 0.00 #DIV/0!
    021 0.00 0.00 0.00 #DIV/0!
    022 0.00 0.00 0.00 #DIV/0!
    023 0.00 0.00 0.00 #DIV/0!
    024 0.00 0.00 0.00 #DIV/0!
    025 0.00 0.00 0.00 #DIV/0!
    026 0.00 0.00 0.00 #DIV/0!
    027 0.00 0.00 0.00 #DIV/0!
    028 0.00 0.00 0.00 #DIV/0!
    029 0.00 0.00 0.00 #DIV/0!
    030 0.00 0.00 0.00 #DIV/0!
    031 0.00 0.00 0.00 #DIV/0!
    032 0.00 0.00 0.00 #DIV/0!
    033 0.00 0.00 0.00 #DIV/0!
    034 0.00 0.00 0.00 #DIV/0!
    035 0.00 0.00 0.00 #DIV/0!
    036 0.00 0.00 0.00 #DIV/0!
    037 0.00 0.00 0.00 #DIV/0!
    038 0.00 0.00 0.00 #DIV/0!
    039 0.00 0.00 0.00 #DIV/0!
    040 0.00 0.00 0.00 #DIV/0!
    041 0.00 0.00 0.00 #DIV/0!
    042 0.00 0.00 0.00 #DIV/0!
    043 0.00 0.00 0.00 #DIV/0!
    044 0.00 0.00 0.00 #DIV/0!
    045 0.00 0.00 0.00 #DIV/0!
    046 0.00 0.00 0.00 #DIV/0!
    047 0.00 0.00 0.00 #DIV/0!
    048 0.00 0.00 0.00 #DIV/0!
    049 0.00 0.00 0.00 #DIV/0!
    050 0.00 0.00 0.00 #DIV/0!
    051 0.00 0.00 0.00 #DIV/0!
    052 0.00 0.00 0.00 #DIV/0!
    053 0.00 0.00 0.00 #DIV/0!
    054 0.00 0.00 0.00 #DIV/0!
    055 0.00 0.00 0.00 #DIV/0!
    056 0.00 0.00 0.00 #DIV/0!
    057 0.00 0.00 0.00 #DIV/0!
    058 0.00 0.00 0.00 #DIV/0!
    059 0.00 0.00 0.00 #DIV/0!
    060 0.00 0.00 0.00 #DIV/0!
    061 0.00 0.00 0.00 #DIV/0!
    062 0.00 0.00 0.00 #DIV/0!
    063 0.00 0.00 0.00 #DIV/0!
    064 0.00 0.00 0.00 #DIV/0!
    065 0.00 0.00 0.00 #DIV/0!
    066 0.00 0.00 0.00 #DIV/0!
    067 0.00 0.00 0.00 #DIV/0!
    068 0.00 0.00 0.00 #DIV/0!
    069 0.00 0.00 0.00 #DIV/0!
    070 0.00 0.00 0.00 #DIV/0!
    071 0.00 0.00 0.00 #DIV/0!
    072 0.00 0.00 0.00 #DIV/0!
    073 0.00 0.00 0.00 #DIV/0!
    074 0.00 0.00 0.00 #DIV/0!
    075 0.00 0.00 0.00 #DIV/0!
    076 0.00 0.00 0.00 #DIV/0!
    077 0.00 0.00 0.00 #DIV/0!
    078 0.00 0.00 0.00 #DIV/0!
    079 0.00 0.00 0.00 #DIV/0!
    080 0.00 0.00 0.00 #DIV/0!
    081 0.00 0.00 0.00 #DIV/0!
    082 0.00 0.00 0.00 #DIV/0!
    083 0.00 0.00 0.00 #DIV/0!
    084 0.00 0.00 0.00 #DIV/0!
    085 0.00 0.00 0.00 #DIV/0!
    086 0.00 0.00 0.00 #DIV/0!
    087 0.00 0.00 0.00 #DIV/0!
    088 0.00 0.00 0.00 #DIV/0!
    089 0.00 0.00 0.00 #DIV/0!
    090 0.00 0.00 0.00 #DIV/0!
    091 0.00 0.00 0.00 #DIV/0!
    092 0.00 0.00 0.00 #DIV/0!
    093 0.00 0.00 0.00 #DIV/0!
    094 0.00 0.00 0.00 #DIV/0!
    095 0.00 0.00 0.00 #DIV/0!
    096 0.00 0.00 0.00 #DIV/0!
    097 0.00 0.00 0.00 #DIV/0!
    098 0.00 0.00 0.00 #DIV/0!
    099 0.00 0.00 0.00 #DIV/0!
    100 0.00 0.00 0.00 #DIV/0!
    101 0.00 0.00 0.00 #DIV/0!
    102 0.00 0.00 0.00 #DIV/0!
    103 0.00 0.00 0.00 #DIV/0!
    104 0.00 0.00 0.00 #DIV/0!
    105 0.00 0.00 0.00 #DIV/0!
    106 0.00 0.00 0.00 #DIV/0!
    107 0.00 0.00 0.00 #DIV/0!
    108 0.00 0.00 0.00 #DIV/0!
    109 0.00 0.00 0.00 #DIV/0!
    110 0.00 0.00 0.00 #DIV/0!
    111 0.00 0.00 0.00 #DIV/0!
    112 0.00 0.00 0.00 #DIV/0!
    113 0.00 0.00 0.00 #DIV/0!
    114 0.00 0.00 0.00 #DIV/0!
    115 0.00 0.00 0.00 #DIV/0!
    116 0.00 0.00 0.00 #DIV/0!
    117 0.00 0.00 0.00 #DIV/0!
    118 0.00 0.00 0.00 #DIV/0!
    119 0.00 0.00 0.00 #DIV/0!
    120 0.00 0.00 0.00 #DIV/0!
    121 0.00 0.00 0.00 #DIV/0!
    122 0.00 0.00 0.00 #DIV/0!
    123 0.00 0.00 0.00 #DIV/0!
    124 0.00 0.00 0.00 #DIV/0!
    125 0.00 0.00 0.00 #DIV/0!
    126 0.00 0.00 0.00 #DIV/0!
    127 0.00 0.00 0.00 #DIV/0!
    128 0.00 0.00 0.00 #DIV/0!
    129 0.00 0.00 0.00 #DIV/0!

    You might also like