POW Liquid Nitrogen

Republic of the Philippines
DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE III
City of San Fernando, Pampanga
PROGRAM OF WORKS
Project Title: 3 PHASE ELECTRICAL SUPPLY FOR LIQUID NITROGEN AT MEAT LAB
Category: INSTALLATION
Brgy/Mun/Province: REGULATORY COMPOUND - DA RFO3, SAN FERNANDO, PAMPANGA
Total Project Cost: Php 152,904.41
Project Duration: 5 c.d.
Implementn. Mode: By Contract
Project Description: Heavy Equipment Needed Light Equipment Needed Technical Personnel:
Owned Leased Description Owned Leased Description Description
1 Registered Electrical Engineer
1 Electrician
2 Skilled Labor
Item No. Scope of Work % Weight Quantity Unit Unit Cost Total
INSTALLATION OF 3 PHASE ELECTRICAL SUPPLY FOR LIQUID

1101 100.00% 1.00 lot 152,904.41 152,904.41
NITROGEN MACHINE
-
Total Project Cost 100% 152,904.41
Breakdown of Estimated Project Cost Percentage Weight Total Cost
A. Direct Cost 76.19% 116,498.60

Equipment 0.98% 1,496.00
Labor 7.03% 10,743.60
Materials 68.19% 104,259.00
B. Indirect Cost 23.81% 36,405.81
OCM 11.43% 17,474.79
Contractor's Profit 7.62% 11,649.86
Taxes 4.76% 7,281.16
C. Project Cost 100.00% 152,904.41
Prepared by:
ENGR. GERALD BUAN AR. MARLON B. BELTRAN

Project Assistant II, RAED Project Assistant II, RAED
Checked and Reviewed by:
Engr. VLADIMIR T. PUNO Engr. ELMER F. TUBIG

Engineer III, EPDSS Chief Engineer IV / Assistant RAED Chief
Recommending Approval: Approved by:
Engr. ABRAHAM C. MOLINA Dir. CRISPULO G. BAUTISTA, JR.

Engineer V / RAED Chief OIC- Regional Executive Director
Republic of the philippines
DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE III
City of San Fernando, Pampanga
3 PHASE ELECTRICAL SUPPLY FOR LIQUID NITROGEN AT MEAT LAB
APPROVED BUDGET FOR THE CONTRACT

ESTIMATED DIRECT MARKS UP IN TOTAL MARK-UP
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL INDIRECT COST TOTAL COST UNIT COST
COST OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
INSTALLATION OF 3 PHASE
ELECTRICAL SUPPLY FOR
1101
LIQUID NITROGEN MACHINE 1.00 lot 116,498.60 17,474.79 11,649.86 25.00% 29,124.65 7,281.16 36,405.81 152,904.41 152,904.41
AT MEATLAB
Total 1.00 - 116,498.60 17,474.79 11,649.86 29,124.65 7,281.16 36,405.81 152,904.41 152904.41
Prepared by: Checked and Reviewed by:
ENGR. GERALD BUAN Engr. VLADIMIR T. PUNO Engr. ELMER F. TUBIG

Project Assistant II, RAED Engineer III, EPDSS Chief Engineer IV / Assistant RAED Chief
AR. MARLON B. BELTRAN

Agricultural Technician I, RAED
Recommending Approval: Approved by:
Engr. ABRAHAM C. MOLINA Dir. CRISPULO G. BAUTISTA, JR.

Engineer V / RAED Chief Regional Executive Director
Name of project: 3 PHASE ELECTRICAL SUPPLY FOR LIQUID NITROGEN AT MEAT LAB
Location: REGULATORY COMPOUND - DA RFO3, SAN FERNANDO, PAMPANGA
Breakdown of project Cost

Labor Contractor's
Item No Description Equipment Materials Direct Cost OCM Profit Taxes Total Cost
Skilled Unskilled Amount
INSTALLATION OF 3 PHASE ELECTRICAL SUPPLY FOR
101 LIQUID NITROGEN MACHINE 1,496.00 10,743.60 10,743.60 104,259.00 116,498.60 17,474.79 11,649.86 7,281.16 152,904.41
Total 1,496.00 10,743.60 - 10,743.60 104,259.00 116,498.60 17,474.79 11,649.86 7,281.16 152,904.41
DPWH: D.O No. 197 Series of 2016

Estimated Direct Cost (EDC) Indirect Cost % for OCM & Profit
Total Indirect Cost %
Php OCM Profit for OCM & Profit
(% of EDC) (% of EDC)
Up to 5M 15 10 25
Above 5M up to 50M 12 8 20
Above 50M up to 150M 10 8 18
Above 150M 8 8 16
OCM 15%
What to USE?
Profit 10%
ITEM No.: 1101 UNIT: lot
INSTALLATION OF 3 PHASE ELECTRICAL

DESCRIPTION: QUANTITY: 1.00
SUPPLY FOR LIQUID NITROGEN MACHINE
DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

DIRECT COST
A. Equipment Rental: (To include fuel & Lubricants)
a. Welding Machine 1 e.d. 1 1,496.00 1,496.00
Equipment Total 1,496.00

B. Labor:
a. Electrician 1 m.d. 5 873.52 4,367.60
b. Skilled Laborer 2 m.d. 5 637.60 6,376.00
Skilled Total 10,743.60
Labor Total 10,743.60

C. Materials:
a. Panelboard in NEMA 1 enclosure including: 1 lot 25,000.00 25,000.00
1 - 100AT, 125AF Main
1 - 40 AT, 2 - 20 AT, 1 Spare, 3P, 400V branch
b. 14 mm sq THHN Wire 150 lm 107.80 16,170.00
c. 3.5 mm sq THHN Wire 150 lm 30.00 4,500.00
d. 1" dia IMC Conduit Sch. 40 2 pc 609.00 1,218.00
e. IMC locknut and Bushing 1" 5 pc 15.00 75.00
f. IMC Strap Clamp 1" 10 pc 40.00 400.00
g. Service Entrance Cap 1" 1 pc 100.00 100.00
-
h. 1" G.I. Pipe 1 pc 1,596.00 1,596.00
i. Welding Rod 2 kg 100.00 200.00
j. Eye Bolt -
k. Miscelaneous -
Electric Cooperative Fee 1 lot 50,000.00 50,000.00
Accessories 1 lot 5,000.00 5,000.00
Materials Total 104,259.00
D. DIRECT COST (A+B+C) 116,498.60
E. OCM 15.00% of Direct Cost 17,474.79

F. Profit 10.00% of Direct Cost 11,649.86
G. VAT 5.00% of ( DC + OCM +CP ) 7,281.16
H. INDIRECT COST (E+F+G) 36,405.81
I. TOTAL ITEM COST (D+H) 152,904.41

Unit Cost/lot 152,904.41
ITEM No.: 104 (1) UNIT: cu.m.
DESCRIPTION: EMBANKMENT QUANTITY: 138.30
COMPUTATION OF EQUIPMENT OUTPUT PER DAY

Equipment Requirment
Quantites Equipment Activity
Type of Equipment No. of unit
Required Output (m3/day) Duration (days)

Equipment Total
B. Labor:
a. Foreman 1 m.d. 4 578.86 2,315.42
b. Skilled Laborer 4 m.d. 4 387.35 6,197.63
Skilled Sub-Total 8,513.06
c. Laborer 4 m.d. 4 330.00 5,280.00

Unskilled Sub-Total 5,280.00
Labor Total 13,793.06
C. Materials:
Embankment materials 138.30 cu.m. 384.40 53,162.52
D. DIRECT COST (A+B+C) 66,955.58
E. OCM 15.00% of Direct Cost 10,043.34

F. Profit 10.00% of Direct Cost 6,695.56
G. VAT 5.00% of ( DC + OCM +CP ) 4,184.72
H. INDIRECT COST (E+F+G) 20,923.62
I. TOTAL ITEM COST (D+H) 87,879.19

Unit Cost/cu.m. 635.42
ITEM No.: 900 UNIT: cu.m.
DESCRIPTION: REINFORCED CONCRETE WITH FORMS QUANTITY: 23.30
Equipment Requirement
Quantites Equipment Activity
Type of Equipment No. of unit
Required cu.m./day Duration (days)
Concrete Mixer 1 23.30 24.00 1
Bar Cutter 4 3,404.10 500.00 7

DIRECT COST
a. Concrete Mixer 1 e.d. 1 1,520.00 1,520.00
B. Labor:
a. Foreman 1 m.d. 7 #REF! #REF!
b. Mason 4 m.d. 7 #REF! #REF!
Skilled Sub-Total #REF!
c. Laborers 12 m.d. 7 #REF! #REF!
Unskilled Sub-Total #REF!
Labor Total #REF!
C. Materials:
a. Portland Cement 209.7 bags. 240.00 50,328.00
b. Gravel 23 cu.m. 1,100.00 25,630.00
c. Washed Sand 12 cu.m. 700.00 8,155.00
d. Deformed Rebar, 16mm dia.
1,592.64 kgs 43.00 68,483.52
X 6m
e. Deformed Rebar, 12mm dia.
293.70 kgs 43.00 12,629.10
X 6m
f. Deformed Rebar, 10mm dia.
1,517.76 kgs 43.00 65,263.68
X 6m
g. G.I. Wire #16 75 kgs 85.00 6,375.00
D. DIRECT COST (A+B+C) #REF!
E. OCM 15.00% of Direct Cost #REF!

F. Profit 10.00% of Direct Cost #REF!
G. VAT 5.00% of ( DC + OCM +CP ) #REF!
H. INDIRECT COST (E+F+G) #REF!
I. TOTAL ITEM COST (D+H) #REF!

Unit Cost/cu.m. #REF!
ITEM No.: 900a UNIT: cu.m
DESCRIPTION: REINFORCED CONCRETE WITHOUT FORMS QUANTITY: 50
No. Quantities Manpower Duration

Manpower/ Equipment
of Unit cu.m ( Output/Day ) ( day )
Concrete Mixer 1 50 24.00 2
Foreman 1
Mason 2 50.00 18 3
Laborer 4

DIRECT COST
a. Concrete Mixer 1 e.d. 2 1,520.00 3,040.00
B. Labor:
c. Laborer 4 m.d. 3 #REF! #REF!
Labor Total #REF!
C. Materials:
a. Portland Cement 450 bags. 240.00 108,000.00
b. Washed Sand 25 cu.m. 700.00 17,500.00
c. Gravel 50 cu.m. 1,100.00 55,000.00
Deformed Rebar,
d. 830 kgs 43.00 35,671.08
10mm dia. X 6m
e. G.I. Wire #16 11 kgs 85.00 935.00


ITEM No.: 704 UNIT: cu.m.
DESCRIPTION: MASONRY WORKS (Class A) QUANTITY: 492.00
For canal and slope protection
Quantities Manpower Duration

Manpower No.
cu.m. ( Output/Day ) ( day )
Bagger Mixer 1 21
Foreman 1 21
492.00 24
Mason 2 21
Laborer 8 21

DIRECT COST
a. Bagger Mixer 1 e.d. 21 1,376.00 28,896.00
B. Labor:
Labor Total #REF!
C. Materials:
a. CHB 5" 6,150 pcs 12.50 76,875.00
b. Portland Cement 394 bags. 240.00 94,560.00
c. Washed Sand 12 cu.m. 700.00 8,618.75
Deformed Rebar, 10mm dia. X
d. 729 kgs 43.00 31,347.00
6m


ITEM No.: 1027(1) UNIT: cu.m.
DESCRIPTION: CONCRETE PLASTER FINISH QUANTITY: 639.60

Manpower No.
Bagger Mixer 1 27
Foreman 1 27
639.60 24
Mason 2 27
Laborer 8 27

DIRECT COST
a. Bagger Mixer 1 e.d. 27 1,376.00 37,152.00
B. Labor:
Labor Total #REF!
C. Materials:
b. Portland Cement 159 bags. 240.00 38,160.00
c. Washed Sand 5 cu.m. 700.00 3,478.13


ITEM No.: 1047(2) UNIT: kgs
DESCRIPTION: STRUCTURAL STEEL QUANTITY: 25,479.60

Manpower No.
kgs ( Output/Day ) ( day )
Welding Machine 2 25
Oxygen /Acetylene Cutting Outfit 2 25
Foreman 1 25,479.60 500 25
Welder 2 25
Laborer 3 25

DIRECT COST
a. Welding Machine 2 e.d. 25 880.00 44,000.00
b. Oxygen /Acetylene Cutting Outfit 2 e.d. 25 896.00 896.00
B. Labor:
b. Welder 2 m.d. 25 #REF! #REF!
d. Laborer 3 m.d. 25 #REF! #REF!
Labor Total #REF!
C. Materials:
a. Angle Bar 2" x 2" 595 pcs 600.00 357,000.00
b. Angle Bar 3" x 3" 30 pcs 1,012.00 30,360.00
c. Angle Bar 1 1/2" x 1 1/2" 160 pcs 450.00 72,000.00
d. C-purlins 2" x 4" 113 pcs 487.50 55,087.50
e. Round Bar 12mm dia. @6m 12 pcs 153.75 1,845.00
f. Epoxy Primer 15 pcs 510.00 7,650.00
g. Lacquer Thinner 15 pcs 337.50 5,062.50
i. Welding Rod 12 pcs 135.00 1,620.00
j. Cutting Disc 7" 18 pcs 337.50 6,075.00
k. Grinding Disc 4" 48 pcs 187.50 9,000.00


Unit Cost/kgs #REF!
ITEM No.: 1014 UNIT: sq.m.
DESCRIPTION: PREPAINTED SHEETS QUANTITY: 1,002.00

Manpower No.
sq.m. ( Output/Day ) ( day )
Foreman 1 21
Tinsmith 1 1,002.00 48.96 21
Laborer 4 21

DIRECT COST
Equipment Total
B. Labor:
b. Tinsmith 1 m.d. 21 #REF! #REF!
Labor Total #REF!
C. Materials:
a. Long Span Rib Type 1mt x 6mts 1,002 l.m 324.74 325,287.87
b. Insulation 50 rolls 165.00 8,250.00
c. Texscrew 10,017 pcs 1.80 18,030.24


Unit Cost/sq.m. #REF!
DESCRIPTION: CARPENTRY WORKS QUANTITY: 673.59

Manpower No.
Foreman 1
Carpenter 2 673.59 48.96 14
Laborer 4

DIRECT COST
Equipment Total
B. Labor:
b. Carpenter 2 m.d. 14 #REF! #REF!
Labor Total #REF!
C. Materials:
a. Gypsum Board 3/8" 707 pcs 430.00 304,125.89
b. Carrying Channel 2,021 pcs 90.00 181,869.30
c. Metal Furring 168 pcs 120.00 20,207.70
d. Gypsum Screw 1" 9,431 pcs 1.50 14,146.50
e. Blind Rivets 34 box 280.00 9,520.00


ITEM No.: 1101 UNIT: units
DESCRIPTION: ELECTRICAL WORKS QUANTITY: 251.00

Manpower No.
Foreman 1 25
Electrician 2 251.00 10 25
Laborer 8 25

DIRECT COST
Equipment Total
B. Labor:
b. Electrician 2 m.d. 25 #REF! #REF!
Labor Total #REF!
C. Materials:
Rough Ins
a. PVC pipe 1" 32 pcs 180.00 5,760.00
b. PVC pipe 3/4" 35 pcs 150.00 5,250.00
c. PVC pipe 1/2" 105 pcs 120.00 12,600.00
d. Moldeflex 1/2" 7 roll 500.00 3,500.00
e. Utility Box 67 pcs 80.00 5,360.00
f. Junction Box 75 pcs 90.00 6,750.00
Wirings
g. THHN Wire 2.00mm 16 box 2,200.00 35,200.00
h. THHN Wire 3.5mm 18 box 3,800.00 68,400.00
i. THHN Wire 5.5mm 12 box 6,200.00 74,400.00
j. THHN Wire #8 4 box 8,000.00 32,000.00
k. Electrical Tape 15 pcs 90.00 1,350.00
Panel Board
l. Panel Board 12 holes 50amp Main 1 sets 5,200.00 5,200.00
m. Panel Board 12 holes 100amp Main 1 sets 5,200.00 5,200.00
n. Panel Board 16 holes 150amp Main 1 sets 8,800.00 8,800.00
o. Panel Board 22 holes 150amp Main 1 sets 12,300.00 12,300.00
p. MDP 400am and Busbar Gutter 1 sets 47,720.00 47,720.00
q. Feeder Line Verify Actual Length 1 sets
Fixtures
r. Pinlights Single Bulb 135 pcs 250.00 33,750.00
s. Outlet 62 sets 110.00 6,820.00
t. Special outlet 18 sets 140.00 2,520.00
u. Switches 30 sets 110.00 3,300.00


Unit Cost/units #REF!
DESCRIPTION: PAINT WORKS QUANTITY: 1,544.56

Manpower No.
Foreman 1 30
Painter 2 1,544.56 52 30
Laborer 4 30

DIRECT COST
Equipment Total
B. Labor:
b. Painter 2 m.d. 30 #REF! #REF!
Labor Total #REF!
C. Materials:
a. Flat Latex 701 43 tin 2,300.00 98,900.00
b. Gypsum Putty 43 gal 800.00 34,400.00
c. Roller #7 22 pcs 120.00 2,640.00
d. Paint Brush 2" 22 pcs 90.00 3,398.50
e. Assorted Sand Paper 22 lm 120.00 1,010.96


ITEM No.: 1002c UNIT: sets
DESCRIPTION: PLUMBING WORKS QUANTITY: 130.00

Manpower No.
sets ( Output/Day ) ( day )
Foreman 1 12
Plumber 2 130.00 11 12
Laborer 4 12

DIRECT COST
Equipment Total
B. Labor:
b. Plumber 2 m.d. 12 #REF! #REF!
Labor Total #REF!
C. Materials:
Waterline
a. PPR Pipe 1/2" 10 pcs 155.00 1,550.00
b. Coupling Reducer 10 pcs 85.00 850.00
c. Elbow 1/2" 15 pcs 85.00 1,275.00
Gate Valve 1/2" 5 pcs 850.00 4,250.00
Sanitary
d. PVC Pipe 3" 20 pcs 320.00 6,400.00
e. PVC Pipe 2" 20 pcs 250.00 5,000.00
f. Elbow 2" 12 pcs 105.00 1,260.00
g. Elbow 3" 15 pcs 105.00 1,575.00
Storm drain
h. PVC Pipe 6" 10 pcs 3,200.00 32,000.00
Catch Basin
j. CHB 5" 100 pcs 12.50 1,250.00
k. Def. Bar 10mm 15 pcs 125.00 1,875.00
l. Cement 12 bags 240.00 2,880.00
m. Sand 2 cu.m 700.00 1,400.00
Bathroom Fixtures
n. Water Closet 2 sets 6,000.00 12,000.00
o. Urinal 1 sets 12,000.00 12,000.00
p. Lavatory 2 sets 4,406.50 8,813.00
q. Faucets 4 sets 800.00 3,200.00
r. Floor Drain 4 pcs 800.00 3,200.00


Unit Cost/sets #REF!
ITEM No.: 1018 UNIT: sq.m
DESCRIPTION: TILE WORKS QUANTITY: 490.15

Manpower No.
sq,m ( Output/Day ) ( day )
Foreman 1 45
Skilled Laborer 2 490.15 11 45
Laborer 4 45

DIRECT COST
Equipment Total
B. Labor:
b. Skilled Laborer 2 m.d. 45 #REF! #REF!
Labor Total #REF!
C. Materials:
a. 60 x 60 Tiles 1,362.00 pcs 150.00 204,300.00
b. Cement 86.00 bags 240.00 20,640.00
c. Tile adhesive 28 bags 180.00 5,040.00
d. Tile Grout (25kg) 43 bags 60.00 2,580.00
e. Cutting Disc 69.00 pcs 250.00 17,250.00


ITEM No.: 403 UNIT: kgs
DESCRIPTION: METAL STRUCTURE (EARWIG SHELVE) QUANTITY: 3,871.14

Manpower/Equipment No.
kgs ( Output/Day ) ( day )
Welding Machine 1 8
Oxygen /Acetylene Cutting Outfit 1 8
Foreman 1 3871.14 500 8
Welder 1 8
Laborer 4 8

DIRECT COST
a. Welding Machine 1 e.d. 8 880.00 7,040.00
c. Oxygen /Acetylene Cutting Outfit 1 e.d. 8 896.00 896.00
B. Labor:
b. Welder 1 m.d. 8 #REF! #REF!
Labor Total #REF!
C. Materials:
a. 1x5mm Flatbar 117 pcs 220.00 25,740.00
b. 2x2 Tubular 143 pcs 550.00 78,650.00
c. Epoxy Primer 7 pcs 680.00 4,760.00
d. Lacquer Thinner 7 pcs 450.00 3,150.00
e. Welding Rod 3 box 180.00 540.00
f. Cutting Disc 7" 3 pcs 450.00 1,350.00
g. Grinding Disc 4" 9 pcs 250.00 2,250.00
h. Marine Plywood 3/4" 61 pcs 1,200.00 73,200.00
i. Enamel paint 13 gal 650.00 8,450.00
j. Paint thinner 7 gal 300.00 2,100.00
k. Paint Brush 2" 19 pcs 90.00 1,710.00
l. Phenolic Board 11 pcs 750.00 8,250.00
m. Cement 35 bags 230.00 8,050.00
n. Sand 2 cu.m 1,200.00 2,400.00
o. Kitchen Sink 1 set 3,860.75 3,860.75
p. Faucet 1 set 442.00 442.00


Unit Cost/kgs #REF!
DESCRIPTION: FORMWORKS QUANTITY: 120.96

Foreman 1 30
Skilled Laborer 1 120.96 4.00 30
Laborer 4 30

DIRECT COST
Equipment Total
B. Labor:
Labor Total #REF!
C. Materials:
a. Phenolic Board 1/2" 42 pcs 750.00 31,500.00
b. Tubular 1x2x6 60 pcs 480.00 28,800.00
c. Black Screw 1,050 pcs 1.50 1,575.00


ITEM No.: 1008 UNIT: sq.ft
DESCRIPTION: ALUMINUM FRAMED GLASS DOORS AND WINDOWS QUANTITY: 829.26

sq.ft ( Output/Day ) ( day )
Foreman 1 21
Laborer 4 21

DIRECT COST
Equipment Total
B. Labor:
Labor Total #REF!
C. Materials:
Glass and Aluminum Works Doors
a. 829.26 sq.ft 200.00 165,852.00
and Windows


Unit Cost/sq.ft. #REF!
ITEM No.: 1010 UNIT: set
DESCRIPTION: WOODEN DOORS QUANTITY: 17.00

set ( Output/Day ) ( day )
Foreman 1 6
Laborer 2 6

DIRECT COST
Equipment Total
B. Labor:
Labor Total #REF!
C. Materials:
a. Door Jamb 17.00 pcs 1,300.00 22,100.00
b. Flash Door 17.00 pcs 1,625.00 27,625.00
c. Hinges 34.00 pair 195.00 6,630.00
d. Door knob 17.00 pcs 1,193.00 20,281.00
e. Enamel 5.00 gal 650.00 3,250.00
f. Paint Thinner 5.00 ltr 300.00 1,500.00
g. Paint Brush 2" 3 pcs 90.00 270.00
h. Assorted Sand Paper 9.00 lm 120.00 1,080.00


Unit Cost/set #REF!
Name of project: 3 PHASE ELECTRICAL SUPPLY FOR LIQUID NITROGEN
Location: CAPITOL BLVD, SAN FERNANDO, PAMPANGA
ITEM NO. ACTIVITY DURATION (days)

101 A DISMANTLING AND INSTALLATION OF SLIDING WINDOWS, CABINETS AND DOORS 5
Total Workable Days 5

Unworkable Days 1
Total Days for the Project 6
19 days
F SPL2
A
5 days 1 day 1 day
B
2 days 2 days
C
2 days 2 days
D
101(1) 101(1) 101(1) 102(1) 102(2) 103(1) 103(2)
5 days
101(1)
Name of project: Concreting of CLIARC Farm to Market Road with Solar Street lights
Location: Paraiso Tarlac City, Tarlac
BACK UP COMPUTATION
Item 100(1) Restoration of window opening
for window 1.2m x 1.8, 6 pcs

(1) Vol = Length (m) x Width (m) x Thickness
Vol = 1.80 x 0.10 0.05
Vol = 0.009 cubic meters
Vol (2sides) = 0.018
(2) Vol = Length (m) x Width (m) x Thickness

Vol = 1.20 x 0.10 0.05
(2) Total Volume = 0.018 + 0.012 = 0.03
= 0.03 x 6
a = 0.18 cubic meters
Vol = Length (m) x Width (m) x Thickness
Vol = 1.20 x 0.10 0.05
Total Volume = 0.024 x 6
b = 0.144 cubic meters
Vol = 0.60 x 0.10 0.05
= 0.006 (2sides)
Vol = 1.20 x 0.10 0.05
= 0.012 (2sides)
c = 0.064 cubic meters
Vol = Length (m) x Width (m) x Thickness
Vol = 0.60 x 0.10 0.05
Vol = 0.012(4 sides) cubic meters
d = 0.048 cubic meters
Total Volume = a+b+c+d

= 0.406 cubic meters
Item 102 Restoration of Tiles

29pcs tiles
Total Area = 0.6 x 0.6 x 29
= 10.44 sq.meter
No of Adhesive (25kg) = 10.44/2.6

= 4 bags
Item 103 STRUCTURE EXCAVATION
for Reinforced Concete Pipe Culvert

Volume = Length x Width x Depth x No. of Station (1-line 310 mm)
Volume = 6.00 x 0.50 x 0.50 x 8.00
Volume = 12.00 cu.m.
for Retaining structure for Sta 0+340.00 to Sta 1+111.12

Volume = Length x Width x Height
Volume = 771.12 x 0.2 x 0.2
for Sta 0+150.00 to Sta 0+340.00

Volume = Length x Area
Volume = 190.00 x 0.20
from 0+000 to Sta 0+100 Segment B

Volume = Length x Area
Volume = 100.00 x 0.16
Total Volume = 96.46 cu.m.
Item 104 EMBANKMENT

for Sta 0+000.00 to Sta 0+150.00
Volume = Length x Ave. Area x Shrinkage Factor
Volume = 150.00 x 0.280 x 15%
for Sta 0+150.00 to Sta 0+340.00

Volume = 190.00 x 0.120 x 15%

Volume = 100.00 x 0.154 x 15%
for Sta 0+340.00 to Sta 1+111.12

Volume = 771.12 x 0.080 x 15%

ITEM 105 (2) SUB-GRADE ON EXISTING PAVEMENT
for Sta 0+000.00 to Sta 0+340.00

Area = Length x Width
Area = 340.00 x 4.70
Area = 1,598.00 square meters
for Sta 0+340.00 to Sta 1+111.12

Area = 771.12 x 4.93
Area = 3,801.62 square meters
Total Area = 5,399.62 square meters
ITEM 200 INSTALLATION OF 3 PHASE ELECTRICAL SUPPLY FOR LIQUID NITROGEN MACHINE
for Sta 0+000.00 to Sta 0+150.00 Segment A

Volume = 150.00 x 0.97 x 0.10
Volume = 159.72 .
for Sta 0+150.00 to Sta 0+340.00

Volume = 190.00 x 0.85 x 0.10
Volume = 176.61 .

Volume = 100.00 x 0.85 x 0.10
Volume = 92.95 cubic meters
for Sta 0+340.00 to Sta 1+111.12

Volume = 771.12 x 0.88 x 0.10
Volume = 748.14 cubic meters
Total Area = 1,177.42 cubic meters
Item 311 (1) PORTLAND CEMENT CONCRETE PAVEMENT (UNREINFORCED), 0.20m THICK
Area = 1.80 x 4.00
Area = 7.20
square meters
FOR (ITEM 311 (2) b)

Dowels for expansion and contraction joints 16 mm diameter plain bar
Total Length = 1.80 meters
Spacing of Expansion Joint = 58.5 & 63

# of Contraction Joints = -
No. of rebars / joint = 15.00
Length of dowel = 0.60 meter
Length of rebars = 9.00

Total length of rebars = -
Weight / meter of bar
= 1.58
(16 mm. ɸ Round Bar)
Total weight = - kgs.
Tie Bar for Longitudinal Bars 16 mm diameter DEFORMED BAR

No. of bars for the whole length
= 3.00
(spaced @ 0.60 m.)
Length of cut per bar = 0.60 m.
No. of cut bar / 6 m. bar = 7.83
No. of 6.00 m. Bar = 1.00
Weight / meter of bar
= 9.48
(16 mm. ɸ Round Bar)
Total weight = 10.00 kgs
Item 500 REINFORCED CONCRETE PIPE CULVERT (310mm dia)
1. Sta 0+150.00 4. Sta 0+600.00 7. Sta 0+030.00

2. Sta 0+300.00 5. Sta 0+750.00 8. Sta 0+080.00
3. Sta 0+450.00 6. Sta 0+9000.00
Total Pieces = Length per Station x No. of Stations

Total Pieces = 6.00 x 8.00
Total Pieces = 48 pieces of 310 mm dia RCPC
Item 505 (5) GROUTED RIPRAP (CLASS A)
Slope Protection from 0+150 to Sta 0+340 Segment A

Volume = Length x Area x sides
Volume = 190 x 0.2 x 2
Volume = 76 cu.m.
Slope Protection from 0+000 to Sta 0+100 Segment B

Volume = 100 x 0.24 x 2
Volume = 48 cu.m.
Guradrail (0.2mx0.3mx0.50m)
Volume = 67 x 0.06 x 2
Volume = 8.04 cu.m.
Slope Protection from Sta 0+340 to 1+111.12 Segment A

Volume = 771.12 x 0.2 x 0.55
Total Area = 216.86

cubic meters
Item 624 SINGLE ARM POST SOLAR LED STREET LIGHT
Number of Solar Street Light: 2.00 each

= (# of Posts x Length/post) / (L/ pc)
Number of 3" dia GI Pipe (Sch 40):
Number of 3" dia GI Pipe (Sch 40): = 2.00 x 3 / 6
Number of 3" dia GI Pipe (Sch 40): = 1.00 pieces
Reinforcement (10 mm dia Deformed Bar)

Length of RSB = No. of Layers x No. of pcs x length per piece x # of Posts
Length of RSB = 3 x 2 x 0.15 x 2.00
Length of RSB = 1.8 meters
Number of RSB = Length of RSB / (L/ pc)

Number of RSB = 1.80 / 6.00dia
10 mm
Number of RSB = 1 Pieces Def. Bar
CONCRETE
POST
Volume = 0.20 x 0.20 x 1.20
FOOTING
Volume = Length x Width x Thickness
Volume = 0.50 x 0.50 x 0.20
Subtotal Footing
= Post Volume +
Volume
Subtotal Volume
= 0.048 + 0.050
Volume
Subtotal
= 0.098 cu.m.
Volume
Subtotal
Total Volume = x # of Posts
Volume
Total Volume = 0.098 x 2.00
Item 803 STRUCTURE EXCAVATION

Volume = Length x Width x Depth x # of posts
Volume = 0.50 x 0.50 x 0.60 x 2.00
Volume = 0.30 cu.m.
Name of project: Concreting of CLIARC Farm to Market Road with Solar LED Street lights
Location: Paraiso Tarlac City, Tarlac
PERT-CPM
ITEM NO. DURATION Determining the Number of Calendar Days of the Project:
101 INSTALLATION OF 3 PHASE ELECTRICAL SUPPLY FOR LIQU 5 days
Err:509 Err:509 #REF! day
Err:509 Err:509 4 day Critical Parth: A-C-D-E-F-G-H-I-J-K
Err:509 Err:509 7 days No. of Days of the CP: 150 days
Err:509 Err:509 3 days Unworkable Days Considered: 30 days
Err:509 Err:509 21 days 180 days
Err:509 Err:509 27 days
Err:509 Err:509 12 day
0 Dec-99 6 day
C 30.0 days
Err:509
A 3.0 days 5.0 days 4.0 days 7.0 days 3.0 days 21.0 days 25.0 days I 21.0 days 3.0 days K
CPM 0/0
A
3/3
D E E H H I
Spl 1 101(1) 104(1) 900 900a 311 ### 624 Spl 1
3.0 day 21.0 day 27.0 days 14.0 days

B G
Spl 2 704 Err:509 803
Activity Duration
Item Number
* Fileld Office should be utilized in the commencemnet of the activities, it is expected finished on the first day implementation
Name of project: 3 PHASE ELECTRICAL SUPPLY FOR LIQUID NITROGEN AT MEAT LAB
I. Bar Chart
Month1 Month2 Month3
Item No. Scope of Work Activity Duration (days)
W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12
Err:509 Err:509 5.00 2
#REF! #REF! #REF! 1
Err:509 Err:509 4.00 1
Err:509 Err:509 7.00 5 7 7 6
Err:509 Err:509 3.00 1 2
Err:509 Err:509 21.00 5 3
900a REINFORCED CONCRETE WITHOUT FORMS 3.00 3
704 MASONRY WORKS 21.00 4 6 6 2
Err:509 Err:509 21.00 5 2
Err:509 Err:509 14.00 2
Err:509 Err:509 25.00 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25
Err:509 Err:509 30.00 5 3 2
Err:509 Err:509 12.00 12
II. Equipment Schedulle
No. of Unit Month1 Month2 Month2
Item No. Type of Equipment Required
Required W1 W2 W3 W4 W5 W6 W7 W8 W5 W6 W7 W8
#REF! #REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF! #REF!
#REF! #REF!
Err:509 #REF! #REF!
#REF! #REF!
#REF! #REF!
Err:509 #REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Concrete Mixer 1
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Bar Cutter 4
900a Concrete Mixer 1
Err:509 Err:509
704 Bagger Mixer 1
#REF! #REF! #REF!
Total No of Equipment Required Per Week 0 0 0 0 0 0 0 0 0 0 0 0
II.1 Summary of Equipment Requirement

Item No. Type of Equipment Required
Equip. Needed W1 W2 W3 W4 W5 W6 W7 W8 W5 W6 W7 W8
#REF! 0 0
#REF! 0 0
#REF! 0 0 0 0 0 0
#REF! 0 0 0 0 0 0 0
#REF! 0 0 0 0 0 0 0
#REF! 0 0 0 0 0 0 0 0 0
#REF! 0 0 0 0 0 0
Concrete Mixer 0 0 0 0 0
Err:509 0 0 0 0 0
Err:509 0 0 0 0 0
Err:509 0 0 0 0 0
Err:509 0 0 0 0 0
Err:509 0 0 0 0 0
Err:509 0 0 0 0 0
Bar Cutter 0 0 0 0 0
#REF! 0 0
III. Manpower Utilization

A. Technical and Skilled
Item No. Technical and Skilled Laborer Required No.
W1 W2 W3 W4 W5 W6 W7 W8 W5 W6 W7 W8
Project Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1
Materials Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1
#REF! #REF! #REF! 1
#REF! #REF! 1
#REF! #REF! 2
#REF! #REF! 1
#REF! #REF! #REF! 1 1
#REF! #REF! 1 1
#REF! #REF! 1 1
#REF! #REF! 1 1
#REF! #REF! #REF! 1 1 1 1 1
#REF! #REF! 1 1 1 1 1
#REF! #REF! 1 1 1 1 1
#REF! #REF! 1 1 1 1 1
#REF! #REF! 1 1 1 1 1
1101 Electrician 1 1 1
Err:509 Err:509 1 1
Err:509 Err:509 1 1
Skilled Laborer 2 1 1
900.00 Foreman 1 1 1 1 1
Err:509 Err:509 4 4 4 4
Err:509 Err:509 1 1 1 1
Err:509 Err:509 1 1 1 1
Err:509 Err:509 1 1 1 1
Mason 4 4 4 4 4
#REF! #REF! #REF! 1 1 1 1
#REF! #REF! 1 1 1 1
#REF! #REF! 1 1 1 1
Total No of Manpower Required 23 11 11 7 7 23 17 6 2 23 17 6 2

A.1 Summary of Technical and Skilled Manpower Requirement
Technical and Skilled Laborer Required
MP Required W1 W2 W3 W4 W5 W6 W7 W8 W5 W6 W7 W8
Project Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1
Materials Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1
#REF! 2 2 1 1 3 2 2 3 2 2
#REF! 1
#REF! 2
#REF! 1 1 1 1 1
#REF! 1 2 1 1 2 2
#REF! 1 2 1 1 2 2
#REF! 1 2 1 1 3 1 3 1
#REF! 1 1 1 1 1
Err:509 4 4 4 4
Err:509 1 1 1 1
Mason 4 4 4 4
#REF! 1 1 1 1
#REF! 1 1 1 1
B. Unskilled Laborer Requirement
Item No. Unskilled Laborer Required No.
W1 W2 W3 W4 W5 W6 W7 W8 W5 W6 W7 W8
#REF! #REF! #REF! 1
#REF! #REF! 2
#REF! #REF! 1
#REF! #REF! 1 1
#REF! #REF! 1 1
#REF! #REF! #REF! 1 1 1 1 1
#REF! #REF! 1 1 1 1 1
#REF! #REF! 1 1 1 1 1
#REF! #REF! 1 1 1 1 1
1101 Err:509 Err:509 1 1
Err:509 Err:509 1 1
Err:509 Err:509 1 1
900.00 Laborers 12 12 12 12 12
#REF! #REF! #REF! 3 3 3 3
#REF! #REF! #REF! 1 1 1
#REF! #REF! 1 1 1
#REF! #REF! 1 1 1
#REF! #REF! 1 1 1
#REF! #REF! 1 1 1
#REF! #REF! #REF! 1
Total No of Manpower Required 13 7 4 4 19 15 7 5 19 15 7 5

B.1 Summary of Unskilled Manpower Requirement
Unskilled Laborer Required
MP Required W1 W2 W3 W4 W5 W6 W7 W8 W5 W6 W7 W8
Laborers 19 13 7 4 4 19 15 7 5 19 15 7 5
Total Manpower Required 42 24 18 11 11 42 32 13 7 42 32 13 7
Steps in Complying the Bar Chart:

1 Link the no. of days of each item of work under activity duration column in the PERT-CPM sheet.
2 Input the duration of the work based on the weekly schedule.
Steps in Complying the Equipment Schedule:

1 Identify all the equipment needed per item (refer to the DUPA)
2 Link the no of equipment under equipment needed column to the DUPA.
3 Input the no. of equipment following the bar chart per item of work
Steps in Complying the Manpower Schedule:

1 Identify all themanpower needed per item (refer to the DUPA)
2 Link the no of manpower under manpower needed column to the DUPA.
3 Input the no. of manpower following the bar chart per item of work
PROJECT TITLE : PROPOSED CONSTRUCTION OF SEED STORAGE UNDER RICE PROGRAM C.Y. 2017 ( BLDG. A )
FLOOR AREA : 756 sq.m.
PROJECT LOCATION : SANTO NINO MAGALANG, PAMPANGA
NO. OF CALENDAR DAYS TO COMPLETE: 140 CALENDAR DAYS
Inclusive of 20 Unworkable Days
ITEM NO. SCOPE OF WORK C0ST
1101 INSTALLATION OF 3 PHASE ELECTRICAL SUPPLY FO 152,904.41
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
0 - 0.00
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509

Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509
Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
TOTAL Err:509
Weekly Accomplishment (%)
Accumulated Weekly
Accomplishment (%)
Weekly Accompishment (Peso)
Accomplishment ( Peso)
Equipment Schedule
Plate Compactor
Genset
Backhoe
Bagger Mixer
Bar Bender
Bar Cutter
Scaffolding
Pay Loader
Chainsaw
Dump Truck
Manpower Schedule
Project Engineer
Foreman/Leadman
Payloader Operator
Payloader helper
Dumptruck Driver
Dumptruck Helper
Plate Compactor Operator
Backhoe Operator
Steel Man
Carpenter
Welder
Assistant Welder
Mason
Mason Helper
Plumber
Electrician
Electrician Helper
Painter
Assistant Painter
Laborer
Total
LEGEND
A
LF ES
ACTIVITY FLOW/ COMPUTATION NODE
Critical Path
Dummy
Early Start ES
Late Finish LF
1200.00%
1000.00%
ACCUMULATED WEEKLY
ACCOMPLISHMENT
800.00%
600.00%
400.00%
200.00%
0.00%
0
% WEIGHTED 1ST MONTH

1ST WEEK 2ND WEEK 3RD WEEK 4TH WEEK
1 2 3 4 5 6 7 1 2 3 4 5 6 7 1 2 3 4 5 6 7 1 2 3
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 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 2 2 2 2
2 2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 12 12 12 12 12 12 12 12 12 12
6 6 6 6 6 6 6 6 6 6 6 6 6 6 20 20 20 20 20 20 20 20 20 20
INDIVIDUAL REMOVAL OF TREES & CONC. STUCTURES
7 0
MOBILIZATION CLEARING & GRUBBING EXCAVATION & BACKFILLIN
A B C
0/0 7/7 14 / 14
7 0 7 0
REINFORCING STEEL
Prepared By: Checked and Reviewed by:
ARCH. MARLON B. BELTRAN ENGR. SABINO V. MACARAIG

Technical Staff Supervising Engr. ROS, OAP & RCPC
ENGR. ALDRIN R. CALILUNG ENGR. ROLANDO S. SOCORRO

Technical Staff Infra Regional Coordinator
1200.00%
1000.00%
800.00%
600.00%
400.00%
200.00%
0.00%
0 20 40 60 80
2ND MONTH
4TH WEEK 1ST WEEK 2ND WEEK 3RD WEEK 4TH WEEK
4 5 6 7 1 2 3 4 5 6 7 1 2 3 4 5 6 7 1 2 3 4 5 6 7 1 2 3 4 5 6 7
Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
1 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 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
.
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 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 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12
20 20 20 20 20 20 20 20 20 20 20 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18
RETAINING WALL (EXCAVATION,STEEL REINF. FORMS, CONC. POURING)
49 14
XCAVATION & BACKFILLING CONCRETE WORKS
D
35 / 35
21 0 28 0
REINFORCING STEEL
21 0
`
G
63 / 35
`
SCAFFOLDING & FORMS
28 0
and Reviewed by: Recommending Approval:
ABINO V. MACARAIG CRISPULO G. BAUTISTA, JR.

ng Engr. ROS, OAP & RCPC RTD for Operation and Exten
OLANDO S. SOCORRO ENGR. ABRAHAM C. MOLIN

Regional Coordinator Chief, RAED
S - CURVE
80 100 120 140
3ND MONTH
1ST WEEK 2ND WEEK 3RD WEEK 4th WEEK 1ST WEEK
1 2 3 4 5 6 7 1 2 3 4 5 6 7 1 2 3 4 5 6 7 1 2 3 4 5 6 7 1 2 3
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1
2 2 2 2 2 2 2 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 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 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 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 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 15 15 15 15 15 15 15 15 15 15
23 23 23 23 23 23 23 30 30 30 30 30 30 30 30 30 30 30 30 30 30 33 33 33 33 33 33 33 35 35 35
EMBANKMENT
E
77 / 63 28 14
FILLING MATERIALS ( WAREHOUSE FILL )
I
` 91 / 63
J
` 84 / 63
`
`
MASONRY WORKS
F
63 / 63
42 0
METAL STRUCTURE ( T
`
K
` 77 / 63
OFFICE QURTER
G
63 / 35
35 28
SCAFFOLDING & FORMS

H
63 / 63
42 0
PERT / CPM NETWORK DIAGRAM

ecommending Approval:
Approved by:
RISPULO G. BAUTISTA, JR.

TD for Operation and Extension
DR. ANDREW B. VILLACORTA, CESO III

Regional Director
NGR. ABRAHAM C. MOLINA

Row 68
140 160
4th MONTH
1ST WEEK 2ND WEEK 3RD WEEK 4TH WEEK IST WEEK
4 5 6 7 1 2 3 4 5 6 7 1 2 3 4 5 6 7 1 2 3 4 5 6 7 1 2 3
Err:509
Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509

Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 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 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 4 4 4 4 4 4 4 4 4 4
1 1 1 1 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 2 2 4 4 4 4 4 4 4 4 4 4
2 2 2 2 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
15 15 15 15 15 15 15 15 15 15 15 9 9 9 9 9 9 9 8 8 8 8 8 8 8 8 8 8
35 35 35 35 35 35 35 35 35 35 35 29 29 29 29 29 29 29 25 25 25 25 25 25 25 29 29 29
DRAINAGE CANAL
28 21
GRAVEL BEDDING & REINF. CONCRETE PAVEMENT

L
105 / 91
35 14
GRAVEL BEDDING WAREHOUSE & RAMP REINF. CONC. PAVEMENT
IALS ( WAREHOUSE FILL )
M
112 / 84
21 28 21 28
ELCTRICAL WORKS
21 21
TINSMITHRY ( ROOF FRAMING,ROOFIN

N
105 / 105
METAL STRUCTURE ( TRUSS FABRICATION ) DOOR ,WINDOW AND EXHAUST FAN (INSTAL
28 14 14 14
PAINTING WORKS
o
98 / 70 35 28
p
105 / 105
CORTA, CESO III
5th MONTH
IST WEEK IST WEEK IST WEEK IST WEEK
4 5 6 7 1 2 3 4 5 6 7 1 2 3 4 5 6 7 1 2 3 4 5 6 7
100.00%
Err:509
Err:509
Err:509 Err:509 Err:509
Err:509
Err:509 Err:509 Err:509
Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Permits & Clearances

50,000.00
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 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 2
4 4 4 4
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
4 4 4 4
4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 4 4 4 4 4 4 4 4 4 4 4 4 4 4 2 2 2 2 2 2 2
29 29 29 29 17 17 17 17 17 17 17 9 9 9 9 9 9 9 6 6 6 6 6 6 6
Q
140 / 119 `
FOR SOLAR DRYER

T
140 / 126 `
R
133 / 105 `
DEMOBILIZATION
Y ( ROOF FRAMING,ROOFING, PLUMBING)
U V
133 / 133 140 / 140
28 0 7 0
AND EXHAUST FAN (INSTALLATION )
S
133 / 119 `
SCAFFOLDING
28 0
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
0.0000%
Err:509
2014 ACEL RATES
(Minimum Operation = 8 hrs. per day)
No. Name & Capacity Description Hourly Rate Daily Rate

1 Air Compressor 86-125 cfm/42Hp 965.00 7,720.00
2 Asphalt Batching Plant 1,139.63 9,117.04
3 Asphalt Distributor 10 ft wide 3,301.00 26,408.00
4 Asphalt Paver/Finisher PF-180 5,150.00 41,200.00
5 Backhoe SE 130 LC-2, 0.80 cu.m. 1,537.00 12,296.00
6 Backhoe, Wheel Type PW60N-1, 0.28 cu.m. 922.00 7,376.00
7 Backhoe with Pavement Breaker 1,998.10 15,984.80
8 Bulldozer D65A-8/155Hp 3,379.00 27,032.00
9 Clampshell 315.00 2,520.00
10 Chain Saw 176.00 1,408.00
11 Concrete Paver/Finisher GP-2000 Slipform 3,361.00 26,888.00
12 Concrete Batching Plant 30 cu.m. 1,759.50 14,076.00
13 Crawler Crane 46-50T 2,470.00 19,760.00
14 Crawler Crane 36-40T 1,902.00 15,216.00
5 HP Gasoline drive unit w/ 2"
15 Concrete Vibrator 91.25 730.00
shaft
16 Concrete Mixer 1.5-2 Bagger 190.00 1,520.00
17 Concrete Mixer 1-Bagger 172.00 1,376.00
18 Concrete Screeder 545.00 4,360.00
19 Concrete Saw 167.38 1,339.04
20 Diesel Hammer K25-DSL 1,286.00 10,288.00
21 Drop Hammer 160.00 1,280.00
22 Dump Truck (Cap. 10-11 cu.m.) 1,420.00 11,360.00
23 Forklift 1.36 T 597.00 4,776.00
24 Generator Set All Make 1,296.67 10,373.36
25 Jackhammer 514.31 4,114.48
25 Oxygen/Acetylene Cutting Outfit 110.00 880.00
26 Payloader 1.5 cu.m. 1,733.00 13,864.00
27 Plate Compactor 123.00 984.00
28 Power Broom Towed Type (Engine 2m wide) 72.52 580.17
29 Rebar Bender 351.50 2,812.00
30 Rebar Cutter 219.75 1,758.00
31 Road Grader 140Hp / G710A 2,173.00 17,384.00
Single Smooth Drum, SD
32 Road Roller, Vibratory
100DC 10T
1,846.00 14,768.00
33 Road Roller, Pneumatic Tire/Static W251D 553.00 4,424.00

34 Service Truck / Stake Truck 6-8 MT/195Hp 1,012.00 8,096.00
35 Service Vehicle Frontier, 3.2 AT II 4x4
36 Transit Mixer 5-6 cu.m. 1,318.00 10,544.00
37 Tower Lights 5Hp / 2.70 KW Generator 328.12 2,624.96
38 Truck-Mounted Crane 21-25T 1,631.00 13,048.00
39 Truck, 6-wheeler 5T 783.00 6,264.00
40 Vibro Hammer Hydraulic Driven 3,069.00 24,552.00
41 Water Truck 16000L 2,450.00 19,600.00
42 Welding Machine 187.00 1,496.00
Project Title: 3 PHASE ELECTRICAL SUPPLY FOR LIQUID NITROGEN AT MEAT LAB
MINIMUM MATERIALS TESTING REQUIREMENT (FOR ROADS)
Original POW Estimated Test Min. No. of Sample Test Total Test Amount of
Item No. Description Unit REMARKS
Quantity Direct Cost (P) Required Test Req'd. Requirements Required Test
(1) (2) (3) (4) (5) (6) (7) (8) (9) (11) (12)
= (4)/(8) x (7) = (9) x (10)
PART B - EARTHWORKS
#REF! #REF! ha. #REF! #REF! IR Dec-99 None Dec-99 - Inspection Report for clearing and grubbing of whole area
#REF! #REF! #REF! #REF! #REF! IR Dec-99 None Dec-99 - Inspection Report for Individual Removal of Trees for the whole area
#REF! #REF! #REF! #REF! #REF! IR Dec-99 None Dec-99 - Inspection Report for the removal of existing concrete for 247 x 4
#REF! #REF! #REF! #REF! #REF! IR Dec-99 None Dec-99 - Inspection Report for the removal of existing concrete for 247 x 4
#REF! #REF! cu.m. #REF! #REF! IR Dec-99 for the whole area Dec-99 -
Certificate of Waste (62% of excavated materials)
P Dec-99 for every Feb-04 cu m. -
#REF! #REF! #REF! #REF! #REF! G Dec-99 0 -
P Dec-99 for every Feb-04 cu m. 0 - Certificate of Waste
C Dec-99 0 -
#REF! #REF! cu.m. #REF! #REF! G Dec-99 #REF! #REF! 10% of excavated materials used as backfill
#REF! P Dec-99 for every Feb-04 cu m. #REF! #REF!
1 GT, 1 PT &1 Compaction Test for every 1500 cu.m.
C Dec-99 #REF! #REF!
FDT Jan-00 for every May-01 sq.m. #REF! #REF! 3 FDT Test per set
#REF! #REF! sq.m. #REF! #REF! G Dec-99 #REF! #REF!
P Dec-99 for every Feb-04 cu m. #REF! #REF! subgrade thickness of 150 mm
C Dec-99 #REF! #REF!
FDT Jan-00 for every May-01 sq.m. #REF! #REF! 3 FDT Test per set
PART C - SUBBASE & BASE COURSE
1101 INSTALLATION OF 3 PHASE ELECTRICAL SUPPLY FOR LIQUID cu.m. 1.00 116,498.60 G Dec-99 0 - 1 Grading Test for every 300 cu.m.
for every Oct-00 cu m.
5.00 P Dec-99 0 - 1 Plasticity Test for every 300 cu.m.
C Dec-99 0 -
for every Feb-04 cu m. 1 Compaction Test for every 1500 cu.m.
Q1 Dec-99 0
CBR Dec-99 for every Nov-06 cum 0 - 1 - CBR for every 2500 cu.m.
FDT Jan-00 for every May-01 sq.m. 0 - 3-FDT @ every 200mm/layer of subbase coarse
PART D - SURFACE COURSE
900 REINFORCED CONCRETE WITH FORMS cu.m. 23.30 #REF!
a.)Cement bags 209.70 50,328.00 PEC Dec-99 for every delivery -

Project Engineer Certificate or Mill Certificate
MC
Qc Dec-99 for every Jun-05 bags 0 apply Qc if source is questionable or per concrete trial mix result
b.) Fine Aggregates cu.m. 11.65 8,155.00 Q4 Dec-99 for every Feb-04 cu m. 0 apply Q3 test, if source not yet tested
G Dec-99 for every Mar-00 cu m. 0 Additional test (G) if delivered materials are inconsistent
c.) Coarse Aggregates cu.m. 23.30 25,630.00 Q6 Dec-99 for every Feb-04 cu m. 0 apply Q5 test, if source not yet tested
G Dec-99 for every Mar-00 cu m. 0 Additional test (G) if delivered materials are inconsistent
d.) Water PEC Dec-99 for the whole work 1 Inspection Report or Qw if source is questionable
Qw Dec-99 for the whole work 1
e.)Joint Filler PEC 1 -
Dec-99 for every Inspection Report or Mill Test Certificate
MC 0
f.)Steel Bars kgs 1,592.64 68,483.52 Q7 Dec-99 for every May-27 kg. 0 - Dowels
MC for every delivery
g.)Concrete cu.m. Err:509 Ft or Ct Jan-00 for every Mar-00 cu.m. Err:509 3 beam or cylinder samples per set for 75 cu.m or batch day
St Dec-99 for every batch/day Per batch if consistency is questionable
h.) Concrete Pavement km Err:509 Tc Jan-00 per km/lane Err:509 core drilling and compression test
Original POW Estimated Test Min. No. of Sample Test Total Test Amount of
Item No. Description Unit REMARKS
Quantity Direct Cost (P) Required Test Req'd. Requirements Required Test
(1) (2) (3) (4) (5) (6) (7) (8) (9) (11) (12)
= (4)/(8) x (7) = (9) x (10)
#REF! #REF! kgs. #REF! #REF! Q7 for every May-27 kg - 1 sample per size
12 mm dia. RSB kgs. #REF! Dec-99 1 1 Quality Test for every size of RSB
Tie Wire #16 kgs. #REF! Dec-99 1 1 Quality Test
#REF! #REF! cu.m. 182.51 #REF!

a.)Cement # of bags #REF! #REF! Qc Dec-99 for every Jun-05 bags #REF! #REF! apply Qc if source is questionable
MC Dec-99 for every delivery
b.) Fine Aggregates cu.m. #REF! #REF! Q4 Dec-99 for every Feb-04 cu m. 1 apply Q3 test, if source not yet tested
G Dec-99 for every Mar-00 cu m. #REF! Additional test (G) if delivered materials are inconsistent
c.) Coarse Aggregates cu.m. #REF! #REF! Q6 Dec-99 for every Feb-04 cu m. 1 apply Q5 test, if source not yet tested
G Dec-99 for every Mar-00 cu m. #REF! Additional test (G) if delivered materials are inconsistent
d.) Water PEC Dec-99
Qw Inspection Report or Qw if source is questionable
e.)Concrete cu.m. 182.51 Ct Jan-00 for every Mar-00 cu.m 7 3 cylinder samples per set for 75 cu.m or batch day
St Dec-99 for every batch/day
PART F - DRAINAGE & SLOPE PROTECTION
#REF! #REF! cu.m. #REF! #REF!
a.)Cement bags #REF! #REF! Qc Dec-99 for every Jun-05 bags #REF! #REF! apply Qc if source is questionable
MC Dec-99 for every delivery
b.)Fine Aggregates cu.m. #REF! #REF! Q4 Dec-99 for every Feb-04 cu m. #REF! #REF! apply Q3 test, if source not yet tested
G Dec-99 for every Mar-00 cu m. #REF! #REF! Additional test (G) if delivered materials are inconsistent
c.)Boulders cu.m. #REF! #REF! IR Dec-99 1 1 Inspection Report
d.)Water PEC Dec-99 for the whole work 1 1 Project Engineer Certificate
Qw Dec-99 for the whole work 1 apply Qw test if source is questionable
TOTAL COST
The number of tests indicated here in were based on the minimum test requirements from one source. In the event that the materials were taken from various sources, each material should be tested separately a number
of test should be on the same basis as the minimum requirements.
Submitted by: Reviewed By:
ENRICO T. YUZON
PROJECT MANAGER (CONTRACTOR) PPMIU ENGINEER
Recommending Approval Approved By:
ALEXANDER M. BALUYOT HON. ALBERT S. GARCIA

PPMIU HEAD PROVINCIAL GOVERNOR
cc: PSO/NPCO
LEGEND
IR - Inspection Report Q1 - Quality Test (Grading, Plasticity and Abrasion)
PEC - Project Engineer Certificate Q2 - Quality Test (Grading, Plasticity, Abrasion, Stripping and Bulk Specific Gravity)
G - Grading Q3 - Quality Test (Grading, Elutriation (Wash), Bulk Specific Gravity, Absorption, Mortar Strength, Soundness, Organic Impurities,
P - Plasticity Test Unit Weight, % Clay Lumps and Shale)
C - Laboratory Compaction Test Q4 - Quality Test (Grading Elutriation (Wash), Bulk Specific Gravity, Absorption and Mortar Strength)
FDT - Field Density Test Q5 - Quality Test (Grading, Bulk Specific Gravity, Absorption, Abrasion, Soundness and Unit Weight)
CBR - California Bearing Ratio Q6 - Quality Test (Grading, Bulk Specific Gravity, Absorption and Abrasion)
F - Fractured Face Q7 - Quality Test (Bending, Tension and Chemical Analysis) for Steel Bar
E - Extraction Qw - Physical Test for Water
R - Retained Stability Index Qp - Quality Test for Paint
Sty - Stability Ql - Quality Test for Hydrated Lime
Ft - Flexural Strength Test for Concrete Beam Sample Qs - Quality Test for Asphalt (Bituminous) Materials
Ct - Compressive Strength Test on Concrete Cylinder Sample Qc - Quality Test for Cement (Chemical or Physical)
St - Slump Test Qm - Quality Test for other Materials (Bearing Pad, Premolded Filler, Joint Filler, etc.)
Ta - Thickness Determination (Core Drilling and Compression Test) for Asphalt MC - Mill Test Certificate
Tc - Thickness Determination (Core Drilling and Compression Test) for PCC Pavement
Prices of Construction Materials
No. Description Unit Unit Price

1 Embankment Materials cu.m. 384.40
2 Aggregate Subbase Course Material cu.m. 818.13
3 Portland Cement bag 261.00
4 Sand cu.m. 1,365.00
5 Gravel (G-1) cu.m. 1,039.23
6 Reinforced Steel Bar Kg. 43.00
7 300 W Solar LED Street Lights each 5,000.00
8 3" dia GI Pipe (Sch. 40) pc 2,810.28
9 Welding Rod Kg. 100.00
10 Common Wire Nails Kg. 69.18
11 Tie Wire #16 Kg. 61.00
12 2"x2" Good Lumber bdft. 48.48
13 Penolic ( 4' x8' x 1/2") pc 600.00
14 Tarpulin sqft 15.00
Equipment Capabilty
Output
Item Description Equipment Unit
Min. Max
100 Clearing and Grubbing Bulldozer 3200 4000 sq.m./day
Excavation Bulldozer 640 cu.m./day
102
Compaction Road Roller 240 320 cu.m./day
Embankment Payloader 240 320 cu.m./day
104 Compaction Road Roller 240 320 cu.m./day
Quarrying Bulldozer 560 cu.m./day
Sub-grade Preparation Grader 2400 sq.m./day
105
Compaction Road Roller 2400 sq.m./day
Agg. Sub-Base Course Grader 400 cu.m./day
200/201 Road Roller 240 320 cu.m./day
Water Truck 8000 8000 sq.m./day
STANDARD EQUIPMENT CAPABILITY ESTIMATES
Bulldozer Clearing 500 sq.m./hr 4000 sq.m./day

Stripping 200 sq.m./hr 1600 sq.m./day
Quarrying 70 sq.m./hr 560 sq.m./day
Excavation 25 sq.m./hr 200 sq.m./day
Pushing 50 cu.m./hr 400 cu.m./day
Grader Clearing 250 sq.m./hr 2000 sq.m./day
Sub-grading 300 sq.m./hr 2400 sq.m./day
Spreading 50 cu.m./hr 400 cu.m./day
Pay Loader Loading 30 cu.m./hr 240 cu.m./day
Crane Shovel Loading 35 cu.m./hr 280 cu.m./day
Backhoe Loading 30 cu.m./hr 240 cu.m./day
Backhoe Excavation 19.5 cu.m./hr 156 cu.m./day
Sheep Foot Roller Static Rolling (12 passes-15 cm lift) 45 cu.m./hr 360 cu.m./day
Vibratory Rolling (4 passes-15 cm lift) 135 cu.m./hr 280 cu.m./day
No. 3 Road Roller Static Rolling (6 passes-15 cm lift) 24 cu.m./hr 192 cu.m./day
Tractor-drawn
Vibratory Rolling (6 passes – 2 cm lift) 240 cu.m./hr 1920 cu.m./day
Roller (1-D)
Tander Roller Static Rolling 96 passes-20 cm lift) 24 cu.m./hr 192 cu.m./day
5-T Dump truck Hauling Common Borrow 3.5 cu.m./hr 28 cu.m./day
Hauling SEBC (Selected borrow, basecourse) 5 cu.m./trip
Hauling Concrete batch class “A” 3 batch/trip
2 ½ DT Hauling Common Borrow 2.5 cu.m./trip
Hauling SEBC (Selected borrow, basecourse) 2 cu.m./trip
Hauling Concrete batch class “A” 2 batch/trip
1-Bagger Mixer Mixing concrete 3 cu.m./hr 24 cu.m./day
Transit Mixer Mixing concrete 9 cu.m./hr 72 cu.m./day
Water Truck Watering 1000 sq.m./hr 8000 sq.m./day
Rock Crusher Crushing mixed sand and gravel 30 cu.m./hr 240 cu.m./day
Conc. Vibrator Vibrating concrete mix 40 cu.m./hr 320 cu.m./day
Percussion Drilling hard rock 0.75 f/hr
Drilling loose rock 1 f/hr
Drilling lime stone 1.25 f/hr
Drilling sticky clay 1.6 f/hr
Drilling loose clay 2.5 f/hr
Bar Cutter 100 kg./day

POW Liquid Nitrogen

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

POW Liquid Nitrogen

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

INSTALLATION OF 3 PHASE ELECTRICAL SUPPLY FOR LIQUID

Breakdown of Estimated Project Cost Percentage Weight Total Cost

A. Direct Cost 76.19% 116,498.60

ENGR. GERALD BUAN AR. MARLON B. BELTRAN

Checked and Reviewed by:

Engr. VLADIMIR T. PUNO Engr. ELMER F. TUBIG

Recommending Approval: Approved by:

Engr. ABRAHAM C. MOLINA Dir. CRISPULO G. BAUTISTA, JR.

3 PHASE ELECTRICAL SUPPLY FOR LIQUID NITROGEN AT MEAT LAB

APPROVED BUDGET FOR THE CONTRACT

Prepared by: Checked and Reviewed by:

ENGR. GERALD BUAN Engr. VLADIMIR T. PUNO Engr. ELMER F. TUBIG

AR. MARLON B. BELTRAN

Recommending Approval: Approved by:

Engr. ABRAHAM C. MOLINA Dir. CRISPULO G. BAUTISTA, JR.

Breakdown of project Cost

DPWH: D.O No. 197 Series of 2016

INSTALLATION OF 3 PHASE ELECTRICAL

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

Equipment Total 1,496.00

Labor Total 10,743.60

Materials Total 104,259.00

D. DIRECT COST (A+B+C) 116,498.60

E. OCM 15.00% of Direct Cost 17,474.79

I. TOTAL ITEM COST (D+H) 152,904.41

COMPUTATION OF EQUIPMENT OUTPUT PER DAY

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To include fuel & Lubricants)

c. Laborer 4 m.d. 4 330.00 5,280.00

D. DIRECT COST (A+B+C) 66,955.58

E. OCM 15.00% of Direct Cost 10,043.34

I. TOTAL ITEM COST (D+H) 87,879.19

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

D. DIRECT COST (A+B+C) #REF!

E. OCM 15.00% of Direct Cost #REF!

I. TOTAL ITEM COST (D+H) #REF!

No. Quantities Manpower Duration

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

D. DIRECT COST (A+B+C) #REF!

E. OCM 15.00% of Direct Cost #REF!

I. TOTAL ITEM COST (D+H) #REF!

Quantities Manpower Duration

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

D. DIRECT COST (A+B+C) #REF!

E. OCM 15.00% of Direct Cost #REF!

I. TOTAL ITEM COST (D+H) #REF!

Quantities Manpower Duration

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

D. DIRECT COST (A+B+C) #REF!

E. OCM 15.00% of Direct Cost #REF!

I. TOTAL ITEM COST (D+H) #REF!

Quantities Manpower Duration

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

D. DIRECT COST (A+B+C) #REF!

E. OCM 15.00% of Direct Cost #REF!

I. TOTAL ITEM COST (D+H) #REF!

Quantities Manpower Duration

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

D. DIRECT COST (A+B+C) #REF!

E. OCM 15.00% of Direct Cost #REF!

I. TOTAL ITEM COST (D+H) #REF!

Quantities Manpower Duration

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT