H.G. Silos, INC.

Unit 906 88 Corporate Center, 141 Sedeno cor. Valero St., Salcedo Village, Makati City
Tel. 632-8134202 Telefax 632-8140312 www.hgsilos.com

BILL OF MATERIALS
NAME: THICK AND THIN AGRI-PRODUCTS INC. DATE: 02/19/2021
ADDRESS: SITIO BISITA DUHAT, BOCAUE, BULACAN
PETFOODS PLANT - PLUMBING
NO. DESCIPTION QTY UNIT MATERIAL COST LABOR COST UNIT COST TOTAL AMOUNT REMARKS
1 Water Line Distribution
(a) 40mm x 3mtr PPR Pipe, PN20 12 pcs. PHP 207.00 PHP 20.70 PHP 227.70 PHP 2,732.40
(b) 32mm x 3mtr PPR Pipe, PN20 29 pcs. PHP 168.00 PHP 16.80 PHP 184.80 PHP 5,359.20
(c) 50mm x 3mtr PPR Pipe, PN20 14 pcs. PHP 313.00 PHP 31.30 PHP 344.30 PHP 4,820.20
Non Potable Line
(c) 32mm x 3mtr PPR Pipe, PN20 27 pcs. PHP 168.00 PHP 16.80 PHP 184.80 PHP 4,989.60
(d) 25mm x 3mtr PPR Pipe, PN20 27 pcs. PHP 150.00 PHP 15.00 PHP 165.00 PHP 4,455.00
(e) 20mm x 3mtr PPR Pipe, PN20 19 pcs. PHP 100.00 PHP 10.00 PHP 110.00 PHP 2,090.00
(f) Coupling
40mm 11 pcs. PHP 17.68 PHP 1.77 PHP 19.45 PHP 213.93
32mm 54 pcs. PHP 11.61 PHP 1.16 PHP 12.77 PHP 689.63
50mm 13 pcs. PHP 24.68 PHP 2.47 PHP 27.15 PHP 352.92
25mm 26 pcs. PHP 7.70 PHP 0.77 PHP 8.47 PHP 220.22
20mm 18 pcs. PHP 5.15 PHP 0.52 PHP 5.67 PHP 101.97
(g) Coupling Reducer
20mm-25mm 1 pcs. PHP 6.00 PHP 0.60 PHP 6.60 PHP 6.60
25mm-32mm 4 pcs. PHP 10.00 PHP 1.00 PHP 11.00 PHP 44.00
32mm-40mm 1 pcs. PHP 440.00 PHP 44.00 PHP 484.00 PHP 484.00
(h) elbow 90° (40mm) 2 pcs. PHP 37.10 PHP 3.71 PHP 40.81 PHP 81.62
(i) tee reducer 3 pcs. PHP 36.05 PHP 3.61 PHP 39.66 PHP 118.97
(j) End Cap
20mm 2 pcs. PHP 10.00 PHP 1.00 PHP 11.00 PHP 22.00
25mm 4 pcs. PHP 10.00 PHP 1.00 PHP 11.00 PHP 44.00
32mm 6 pcs. PHP 10.00 PHP 1.00 PHP 11.00 PHP 66.00
40mm 2 pcs. PHP 16.00 PHP 1.60 PHP 17.60 PHP 35.20
50mm 2 pcs. PHP 24.50 PHP 2.45 PHP 26.95 PHP 53.90
(k) gate valve 3 pcs. PHP 155.00 PHP 15.50 PHP 170.50 PHP 511.50
(l) teflon tape 40 rolls PHP 28.50 PHP 2.85 PHP 31.35 PHP 1,254.00
SUB-TOTAL COST, VAT-EX PHP 28,746.86
2 Soil, Waste and Vent Line
(a) 50mm x 3mtr Vent Pipe 17 pcs. PHP 333.00 PHP 33.30 PHP 366.30 PHP 6,227.10
(b) 100mm x 3mtr Perforated Pipe 49 pcs. PHP 650.00 PHP 65.00 PHP 715.00 PHP 35,035.00
(c) 50mm x 3mtr PVC Pipe ORANGE 4.8 pcs. PHP 333.00 PHP 33.30 PHP 366.30 PHP 1,758.24
(d) 100mm x 3mtr PVC Pipe ORANGE 3 pcs. PHP 650.00 PHP 65.00 PHP 715.00 PHP 2,145.00
(e) 150mm x 3mtr PVC Pipe ORANGE 10 pcs. PHP 758.88 PHP 75.89 PHP 834.77 PHP 8,347.68
(f) 250mm x 3mtr PVC Pipe ORANGE 27 pcs. PHP 876.00 PHP 87.60 PHP 963.60 PHP 26,017.20
(g) 300mm x 3mtr PVC Pipe ORANGE 27 pcs. PHP 975.00 PHP 97.50 PHP 1,072.50 PHP 28,957.50
(h) 350mm x 3mtr PVC Pipe ORANGE 16.7 pcs. PHP 1,020.00 PHP 102.00 PHP 1,122.00 PHP 18,737.40
(i) Elbow 90°
50mm 5 pcs. PHP 27.20 PHP 2.72 PHP 29.92 PHP 149.60
100mm 1 pcs. PHP 81.60 PHP 8.16 PHP 89.76 PHP 89.76
(j) Sanitary Tee (50mm) 3 pcs. PHP 250.00 PHP 25.00 PHP 275.00 PHP 825.00
(k) Wye (50mm) 1 pcs. PHP 35.40 PHP 3.54 PHP 38.94 PHP 38.94
(l) Wye Reducer(50x100mm) 1 pcs. PHP 109.00 PHP 10.90 PHP 119.90 PHP 119.90
(m) clean out 10 pcs. PHP 57.68 PHP 5.77 PHP 63.45 PHP 634.48
(n) solvent cement (400cc) 4 pcs. PHP 410.00 PHP 41.00 PHP 451.00 PHP 1,804.00
(o) hangers 2 pcs. PHP 50.00 PHP 5.00 PHP 55.00 PHP 110.00
(p) PVC P-Trap 8 pcs. PHP 105.06 PHP 10.51 PHP 115.57 PHP 924.53
SUB-TOTAL COST, VAT-EX PHP 131,921.33
3 Storm Drain Pipe
(a) 150mm x 3mtr. PVC Pipe ORANGE 25 pcs. PHP 758.88 PHP 75.89 PHP 834.77 PHP 20,869.20
(b) 100mm x 3 mtr. PVC Pipe ORANGE 97 pcs. PHP 650.00 PHP 65.00 PHP 715.00 PHP 69,355.00
(c) elbow 90° 10 pcs. PHP 459.00 PHP 45.90 PHP 504.90 PHP 5,049.00
(e) sanitary tee 5 pcs. PHP 250.00 PHP 25.00 PHP 275.00 PHP 1,375.00
(f) wye 6 pcs. PHP 35.40 PHP 3.54 PHP 38.94 PHP 233.64
(g) clean out 20 pcs. PHP 21.63 PHP 6.49 PHP 28.12 PHP 562.38
(h) solvent cement 10 pcs. PHP 191.50 PHP 19.15 PHP 210.65 PHP 2,106.50
(i) threaded rod with expansion bolt 20 pcs. PHP 65.00 PHP 6.50 PHP 71.50 PHP 1,430.00
(j) hangers 33 pcs. PHP 85.00 PHP 8.50 PHP 93.50 PHP 3,085.50
SUB-TOTAL COST, VAT-EX PHP 104,066.22
4 Fixtures and Accessories
4.1 Fixtures
(a) Water Closet 4 set PHP 7,000.00 PHP 700.00 PHP 7,700.00 PHP 30,800.00
(b) lavatory with fittings and accessories 2 set PHP 6,680.00 PHP 668.00 PHP 7,348.00 PHP 14,696.00
(c) Urinals with fittings and accessories 1 set PHP 4,990.00 PHP 499.00 PHP 5,489.00 PHP 5,489.00

4.2 Accessories
(a) floor drains 8 pcs. PHP 285.00 PHP 28.50 PHP 313.50 PHP 2,508.00
(b) atrium drain 21 pcs. PHP 1,056.74 PHP 105.67 PHP 1,162.41 PHP 24,410.69
(c) submersible pump 5 pcs. PHP 12,600.00 PHP 1,260.00 PHP 13,860.00 PHP 69,300.00
(d) Rainwater Pump 2 pcs. PHP 5,381.82 PHP 538.18 PHP 5,920.00 PHP 11,840.00
(e) Gutter Drain (400x500) 100 pcs. PHP 1,057.15 PHP 105.72 PHP 1,162.87 PHP 116,286.50
(f) hose bib 10 pcs. PHP 180.00 PHP 18.00 PHP 198.00 PHP 1,980.00
(g) water meter 1 pcs. PHP 1,690.00 PHP 169.00 PHP 1,859.00 PHP 1,859.00
(h) Booster pump 1 pcs. PHP 1,345.46 PHP 134.55 PHP 1,480.01 PHP 1,480.01
SUB-TOTAL COST, VAT-EX PHP 280,649.20
5 Septic Tank System
(a) Excavation 6 cu.m PHP 3,000.00 PHP 300.00 PHP 3,300.00 PHP 19,800.00
5.1 CHB Wall- 18.9 sq.m
(a) 100mm thk CHB 245.7 pcs. PHP 12.50 PHP 1.25 PHP 13.75 PHP 3,378.38
(b) Cement 9.92 bags PHP 257.00 PHP 25.70 PHP 282.70 PHP 2,804.38
(c) Sand 0.76 cu.m PHP 1,171.80 PHP 117.18 PHP 1,288.98 PHP 979.62
(d) Reinforcing Steel 61.24 kg PHP 49.00 PHP 4.90 PHP 53.90 PHP 3,300.84
(e) #16 Tie Wire 0.95 kg PHP 70.00 PHP 7.00 PHP 77.00 PHP 73.15
5.2 Concrete- 2.38 cu.m
(a) Gravel including bed 3 cu.m PHP 1,350.00 PHP 135.00 PHP 1,485.00 PHP 4,455.00
(b) Sand 1.19 cu.m PHP 1,171.80 PHP 117.18 PHP 1,288.98 PHP 1,533.89
(c) Cement 21.62 cu.m PHP 257.00 PHP 25.70 PHP 282.70 PHP 6,111.97
(d) Reinforcing bars 156.2 kg PHP 70.00 PHP 7.00 PHP 77.00 PHP 12,027.40
5.3 Plastering Works- 21.6 sq.m
(a) Cement 7.1 bags PHP 257.00 PHP 25.70 PHP 282.70 PHP 2,007.17
(b) Sand 0.58 cu.m PHP 1,171.80 PHP 117.18 PHP 1,288.98 PHP 747.61
5.4 Waterproofing Works- 21.6 sq.m
(a) Cementitious Waterproofing 0.86 gal. PHP 777.60 PHP 77.76 PHP 855.36 PHP 735.61
5.5 Formworks- (may be used twice)
(a) Formworks & Scaffolds 6.6 sq.m PHP 2,000.00 PHP 200.00 PHP 2,200.00 PHP 14,520.00
5.6 Plumbing Works- Septic Vault Only
(a) Pipes and Fittings 1 lot PHP 1,250.00 PHP 125.00 PHP 1,375.00 PHP 1,375.00
SUB-TOTAL COST, VAT-EX PHP 73,850.02
6 Rainwater Harvesting Tank 1 lot PHP 150,000.00 PHP 45,000.00 PHP 195,000.00 PHP 195,000.00
SUB-TOTAL COST, VAT-EX PHP 195,000.00

SUB-TOTAL COST, VAT-EX PHP 814,233.63

VAT, 12% PHP 97,708.04
TOTAL COST, VAT-IN PHP 911,941.67

****NOTHING FOLLOWS****

Prepared By:

Engr. Kenneth Dale M. Reglos

Registered Master Plumber
PREPARED BY: HG SILOS, INC DATE: 02/19/2021
 Bill of Materials
Name: Lyceum of the Philippines University – Laguna
Address: Km. 54 Pan-Philippine Hwy, Calamba, 4027 Laguna
Landscaping Proposal
No Description QTY UNIT
1 Preparation of Site (Earth Works)
(a) Site Clearing 2094 sq.m.
(b) Removal of Surface Soil 2094 sq.m.
(c) Cut and fill 1128 cu.m.
2 Drainage
(a) Excavation (digging trenches) 23.57 cu.m.
(b) Installation of Drainage System 252.75 m.
3 Concrete Works
(a) Pavement 864.69 sq. m.
(b) Concrete Footing 12.33 sq.m.
(c) stairs and ramps 144.33 sq. m.
(d) Stage 154.45 sq. m.
4 Wood Works
(a) Stage 154.45 sq. m.
5 Fixtures and Fittings
(a) Trees 13 pcs.
(b) Grass 1230 sq.m.
(c) Outdoor Furnitures 22 pcs.
(d) Street Lights 23 pcs.
8 Miscellaneous
(a) Permits 5 pcs
(b) PPE 40 pcs
(c) Gasoline 874 gallons
(d) Mobilization and Demobilization of 67 days
personnel
(e) Mobilization and Demobilization of 2 days
equipments
9 Maintenance
(a) repairs 1 days
(b) trimming 2 days
ping Proposal
Material Cost Labor Cost equipment cost Unit Cost Total Amount PHP
(Earth Works)
PHP 19.58 PHP 13.00 PHP 9.17 PHP 41.76 PHP 87436.12
PHP 12.96 PHP 2.75 PHP 9.75 PHP 25.45 PHP 53293.93
PHP 14.08 PHP 10.19 PHP 71.31 PHP 95.58 PHP 107814.17
ge
PHP 334.85 PHP 433.94 PHP 309.72 PHP 1078.51 PHP 25420.50
PHP 320.88 PHP 80.93 PHP 13.85 PHP 415.66 PHP 105058.10
Works
PHP 1701.38 PHP 58.83 PHP 37.04 PHP 1797.24 PHP 1554057.88
PHP 221.98 PHP 829.52 PHP 202.76 PHP 1254.26 PHP 15465.00
PHP 241.64 PHP 321.74 PHP 66.69 PHP 630.06 PHP 90937.18
PHP 80.16 PHP 300.66 PHP 39.66 PHP 420.47 PHP 64941.18
orks
PHP 9263.48 PHP 165.56 PHP 33.67 PHP 9462.71 PHP 1461515.00
Fittings
PHP 20769.24 PHP 4307.70 PHP 2819.17 PHP 27896.11 PHP 362649.43
PHP 59.94 PHP 20.38 PHP 0.00 PHP 80.32 PHP 98793.60
PHP 4109.10 PHP 139.48 PHP 0.00 PHP 4248.58 PHP 93468.76
PHP 749.61 PHP 1043.48 PHP 6000.00 PHP 7793.09 PHP 179241.07
eous
PHP 139.00 PHP 0.00 PHP 0.00 PHP 139.00 PHP 695.00
PHP 0.00 PHP 0.00 PHP 13700.00 PHP 13700.00 PHP 13700.00
PHP 0.00 PHP 0.00 PHP 0.00 PHP 151.45 PHP 132367.30
PHP 0.00 PHP 36104.29 PHP 67000.00 PHP 103104.29 PHP 103104.29

PHP 0.00 PHP 1077.74 PHP 2000.00 PHP 3077.74 PHP 3077.74

ance
PHP 10510.00 PHP 2611.00 PHP 0.00 PHP 0.00 PHP 13121.00
PHP 6075.00 PHP 2400.00 PHP 1000.00 PHP 0.00 PHP 9475.00
Total Project Cost = PHP 4575632.24
 1
(a) Picnic Tabl
(b) Park Bench

(c) Semi-circl

(d) Round Tabl

(e) Trash can

2
(a) Light Poles

(b) Sylvester p

(c)
Holland Pavers
Concrete Pavers
3
(a) Acacia Plan
(b) Concrete
Bottom platform
2nd platform
3rd platform
Top platform
Concrete wall
(c) Wall
Upper tile
Lower tile
4
(a) Cut
(b) Fill
 Outdoor Furnitures
10 pcs. 6054 605.4 6659.4 66594
10 pcs. 4500 450 4950 49500

2 pcs.

2 pcs.
6 pcs. 11464 1146.4 12610.4 75662.4

Fixtures
 23 pcs.

13 pcs. 20000 2000 22000 286000

Pavers
43617 pcs. 50 5 55 2398935
29 pcs. 150 15 165 4785
Stage
1317 pcs. 1700 170 1870 2462790

0.84 cu. m. 4540 454 4994 4194.96

2.17 cu. m. 4540 454 4994 10836.98
3.74 cu. m. 4540 454 4994 18677.56
9.6 cu. m. 4540 454 4994 47942.4
8 cu. m. 4540 454 4994 39952

352 pcs. 119 11.9 130.9 46076.8

114 pcs. 116 11.6 127.6 14546.4
Land cut and fill
1127.527 cu. m. 350 35 385 434098.1
359.2272 cu. m. 350 35 385 138302.5
Total: 6098894
Site clearing
Labor rate/day days labor cost
10 Light-skilled Laborer 511.4 3 15342
2 Heavy Equipment Operator 633 3 3798
5 Skilled Laborer 538.87 3 8083.05
subtotal 27223.05 u/c =

Equipment rental/hr total hr cost

Caterpillar Buldozer 1600 12 19200
subtotal 19200 u/c = 9.172208

Materials qty unit unit price cost

Nylon Rope – 10mmx 15m 3 pcs 557.58 1672.74
Spade Shovel 5 pcs 3175 15875
Galvanized Steel Chain 1 pcs 1,446.26 1446.26
Heavy Duty Wheel Barrow 3 pcs 2500 7500
Grass Cutter 1 pcs 1500 1500
Chainsaw Grinder 1 pcs 3315 3315
Multi-Purpose Ladder 1 pcs 2939 2939
Steel Pickaxe 5 pcs 1347 6735
subtotal 40983 u/c = 19.57837

Total Cost = 87406.05

sq.m. 2093.28
u/c 41.75555

Cut and Fill

Labor rate/day days labor cost
10 Light-skilled Laborer 511.4 2 10228
1 Heavy Equipment Operator 633 2 1266
subtotal 11494 u/c = 10.19399

Equipment rental/hr total hr cost

Wheel Tractor-Scraper 1700 12 20400
Mini Dump Truck 2500 24 60000
subtotal 80400 u/c = 71.30647

Materials qty unit unit price cost

Spade Shovel 5 pcs 3175 15875
subtotal 15875 u/c = 14.07948

Total Cost = 107769

cu.m. 1127.527
u/c 95.57994
 Removal of Surface Soil
Labor rate/day days
10 Light-skilled Laborer 511.4 1
1 Heavy Equipment Operator 633 1
subtotal
13.00497
Equipment rental/hr total hr cost
Wheel Tractor-Scraper 1700 12 20400
subtotal 20400

Materials qty unit unit price cost

Reversible Plough 1 pcs 3753.6 3753.6
Heavy Duty Wheel Barrow 3 pcs 2500 7500
Spade Shovel 5 pcs 3175 15875
subtotal 27128.6

Total Cost =
sq.m.
u/c
labor cost
5114
633
5747 u/c = 2.745452

u/c = 9.745471

u/c = 12.95985

53275.6
2093.28
25.45078
Excavation
Labor rate/day days labor cost
10 Light-skilled Laborer 511.4 2 10228
subtotal 10228 u/c =

Equipment rental/daytotal hr cost

5 Spade Shovel 75 4 1500
5 Steel Pickaxe 50 4 1000
2 20mX1/2in. Dia. Garden Hose 600 4 4800
subtotal 7300 u/c = 309.7157

Materials qty unit unit price cost

PVC Pipes (101mm D) 10 pcs 630.67 6306.7
PVC Coupling (101mm D) 20 pcs 79.29 1585.8
subtotal 7892.5 u/c = 334.8536

Total Cost = 25420.5

cu.m. 23.57
u/c 1078.511
 Installation of Drainage System
Labor rate/day days
10 Light-skilled Laborer 511.4 4
433.9415 subtotal

Equipment rental/daytotal hr cost

5 Spade Shovel 75 4 1500
1 Cement Mixer 500 4 2000
subtotal 3500

Materials qty unit unit price cost

Portland Cement 20 bag 262 5240
Sand 3 cu. M. 1432 4296
Weep Holes (PVC) 200X80mm 41 pcs 201 8241
Floor Drain 600 MM x 600 MM 10 pcs 1,062.51 10625.1
Drainage Trench Cover 150 pcs 203 30450
Hand Screed 10 pcs 2150 21500
Tape Measure 5 pcs 150 750
subtotal 81102.1

Total Cost = 105058.1

m. 252.75
u/c 415.6601
labor cost
20456
20456 u/c = 80.93373

u/c = 13.84768

u/c = 320.8787
Pavement
Labor rate/day days labor cost
2 Foreman 759.87 7 10638.18
1 Heavy Equipment Operator 633 7 4431
10 Light-skilled Laborer 511.4 7 35798
subtotal = 50867.18 u/c =

Equipment rental/daydays cost

2 Cement Mixer 500 7 7000
5 Spade Shovel 75 7 2625
1 Wheel Tractor-Roller 1700 7 11900
1 Compactor 1500 7 10500
subtotal 32025 u/c = 37.03639

Materials qty unit unit price/cost

REBAR, Gr 60, 16mm x 12m 390 pcs 668.83 260843.7
GI Tie Wire #12 20 kg 71.85 1437
Portland Cement, 40 kg. 50 bag 261 13050
Sand 10 cu. M. 1432 14320
Gravel Fill 10 cu. M. 1417 14170
Holland Pavers 43235 pcs 27 1167345
subtotal 1471166 u/c = 1701.379

Total Cost = 1554058

sq. m. 864.69
u/c 1797.243

Stairs and Ramps

Labor rate/day days labor cost
2 Foreman 759.87 7 10638.18
10 Light-skilled Laborer 511.4 7 35798
subtotal = 46436.18 u/c =

Equipment rental/daydays cost

2 Cement Mixer 500 7 7000
5 Spade Shovel 75 7 2625
subtotal 9625 u/c = 66.68745

Materials qty unit unit price/cost

3mx50mm dia Steel Bar 25 pcs 467 11675
Portland Cement, 40 kg. 45 bag 261 11745
Sand 8 cu. M. 1432 11456
subtotal 34876 u/c = 241.6407

Total Cost = 90937.18

sq. m. 144.33
u/c 630.0643
 Concrete Footing
Labor rate/day days
10 Light-skilled Laborer 511.4 2
subtotal

58.82707 Equipment rental/daytotal days cost

5 Spade Shovel 75 4 1500
1 Cement Mixer 500 2 1000
subtotal 2500

Materials qty unit unit price cost

Portland Cement, 40 kg. 5 bag 261 1305
Sand 1 cu. M. 1432 1432
subtotal 2737

Total Cost = 15465

sq.m. 12.33
u/c 1254.258

Stage
Labor rate/day days
2 Foreman 759.87 7
10 Light-skilled Laborer 511.4 7
321.7362 subtotal =

Equipment rental/daydays cost

1 Cement Mixer 500 7 3500
5 Spade Shovel 75 7 2625
subtotal 6125

Materials qty unit unit price/cost

Portland Cement, 40 kg. 20 bag 261 5220
Sand 5 cu. M. 1432 7160
subtotal 12380

Total Cost = 64941.18

sq. m. 154.45
u/c 420.4673
labor cost
10228
10228 u/c = 829.5215

u/c = 202.7575

u/c = 221.9789

labor cost
10638.18
35798
46436.18 u/c = 300.6551

u/c = 39.65685

u/c = 80.15539
`
Stage
Labor rate/day days labor cost
10 Light-skilled Laborer 511.4 5 25570
subtotal = 25570 u/c =

Equipment qty unit cost

1 Circular Saw 1050ww 1700 pcs 1700
5 Claw Hammer 200 pcs 1000
5 Precision Screwdriver 80 pcs 400
2 Tolsen Hand Saw 610 pcs 1220
1 Magnetic Level 270 pcs 270
1 Lotus Wood Chisel 610 pcs 610
subtotal 5200 u/c = 33.66785

Materials qty unit unit price/cost

2-1/2" Common Nail 3 kg 180 540
Acacia Wood Planks 12"x30" 1113 5 pcs 1285 1430205
subtotal 1430745 u/c = 9263.483

Total Cost = 1461515

sq. m. 154.45
u/c 9462.706 `
165.5552
Trees
Labor rate/day days labor cost
9 Light-skilled Laborer 511.4 7 32218.2
1 Heavy Equipment Laborer 633 7 4431
subtotal 36649.2 u/c =

Equipment rental/hr total hr cost

Boom Truck 1000 56 56000
subtotal 56000 u/c = 4307.7

Materials qty unit unit price cost

Trees 13 pcs 20000 260000
Shovel 5 pcs 500 2500
Heavy Duty Wheel Barrow 3 pcs 2500 7500
subtotal 270000 u/c = 20769.24

Total Cost = 362649.4

pcs. 13
u/c 27896.11

Grass
Labor rate/day days labor cost
7 Light-skilled Laborer 511.4 7 25058.6
subtotal 25058.6 u/c =

Equipment rental/hr total hr cost

subtotal 0 u/c = 0

Materials qty unit unit price cost

Frog Grass 1228.592 sq.m 60 73715.51
subtotal 73715.51 u/c = 59.94

Total Cost = 98793.6

sq.m. 1230
u/c 80.32
 Outdoor Furnitures
Labor rate/day days
3 Light-skilled Laborer 511.4 2
2819.17 subtotal

Equipment rental/hr total hr cost

subtotal 0

Materials qty unit unit price cost

Picninc Table 10 pcs 5000 50000
Park Bench 10 pcs 3500 35000
Concrerte Table Set 2 pcs 2700 5400
subtotal 90400

Total Cost = 93468.76

pcs. 22
u/c 4248.58

Street Lights
Labor rate/day days
20.38 10 Light-skilled Laborer 511.4 3
1 Heavy Equipmrnt Laborer 633 3
subtotal

Equipment rental/hr total hr cost

Boom Truck 1000 24 24000
subtotal 24000

Materials qty unit unit price cost

Solar Street Light 23 pcs 6000 138000
subtotal 138000

Total Cost = 179241.1

pcs. 23
u/c 7793.09
labor cost
3068.4
3068.4 u/c = 139.48

u/c = 0

u/c = 4109.1

labor cost
15342
1899
17241 u/c = 749.61

u/c = 1043.48

u/c = 6000
Permits
Labor rate/day days labor cost

Equipment rental/hr total hr cost

Materials qty unit unit price/cost

Permit to Cut Trees 5 pcs 139 695
Sub-total

Total Cost = 695

Gasoline
Materials qty unit unit price/cost
Diesel Fuel 874 gallons 151.45 132367.3
Sub-total 132367.3

Total Cost = 132367.3

Mobilization and Demobilization of Equipment

Labor rate/day days labor cost
1 Driver 538.87 2 1077.74
Sub-total 1077.74
Equipment rental/daytotal days cost
L300 Van 16pax 1000 2 2000
Sub-total 2000

Materials qty unit unit price/cost

Total Cost = 3077.74

PPE
Labor rate/day

Equipment rental/hr total hr

Materials qty unit unit price

Working Boots 10 pcs 595
Uniform/Overall 10 pcs 700
Working Gloves 10 pcs 25.00
Goggles 10 pcs 50
40 Sub-total

Total Cost =

Mobilization and Demobilization of personnel

Labor rate/day
1 Driver 538.87

Equipment rental/daytotal days

L300 Van 16pax 1000 67
Sub-total

Materials qty unit unit price/

Total Cost =
days labor cost

cost

cost
5950
7000
250
500
13700

13700

days labor cost

67 36104.29
Sub-total 36104.29
cost
67000
67000

cost

103104.3
Trimming
Labor rate/day days labor cost
3 Light-skilled operator 400 2 2400
subtotal 2400

Equipment rental/hr total hr cost

grass cutter 62.5 16 1000

subtotal 1000

Materials qty unit unit price cost

Gasoline 10 liters 49.5 495
WheelBarrow 3 pcs 1500 4500
Rake 3 pcs 360.00 1080
subtotal 6075

Total Cost = 9475

Repairs
Labor rate/day days labor cost
7 Light-skilled operator 373 1 2611
subtotal 2611

Equipment rental/hr total hr cost

Materials qty unit unit price cost

Screwdriver 1 set/6 pcs 240 240
Drill 3 pcs 2235 6705
Wrencher 1 set/8 pcs 450.00 450
Hammer 5 pcs 195 975
Pliers 5 pcs 183 915
Flashlight 5 pcs 245 1225

subtotal 10510

Total Cost = 13121

Computation for Holland Paver Computation For Acacia Wood Planks
Holland Paver dim. = 10cmx20cm Area of Stage = 258.45 sq.m.
Area of Paver = 0.02 sq.m. Area of Plank = 0.23 sq.m.
Area of pavement = 864.69 sq.m. Amount of Planks Needed 258.45/ 0.23 = 1113pcs
Amount ofpavers needed = 864.69/0.02 = 43,235 pcs
Price of Paver = 27 PHP
Total Amount = 864690 PHP Computation For Gasoline
Price of Diesel (PHP) = 40/L, 151.45/gal
Bulldozer Consumption = 5gal/hr - for 12 hrs
Computation for Rebar Tractor Consumption = 13.6gal/hr - for 31 hrs
Rebar length = 12m Boom Truck Consumption = 7gal/hr - for 56 hrs
Verical Rebar Spacing = 0.2m Total Amount of Diesel = [(5x12)+(13.6x31)+(7x56)
Lengths of Pavement = 63m, 42m, 80m, 21m
Width of Pavement = 3m
3m/0.2m = 15 rebars Computation For Steel Bar
63m/12m = 5.25x15 = 78.75 approx. 80 rebars Length of Steel Bar = 3m
42/12 = 3.5x15 = 52.5 approx. 53 rebars Total Length of Railings = 67.97m
80/12 = 6.67x15 = 100 rebars Amount of Steel Bars needed = 67.97/3 = 22.66 ap
21/12 = 1.75x15 = 26.25 approx. 27 rebars
Horiz. Rebar Spacing = 0.5m Excavation
63/0.5 = 126/4m = 32 rebars Total length of drainage trench = (6mx4)+3m+17.2
42/0.5 = 84/4 = 21 rebars width of trench = 0.200m
80/0.5 = 160/4 = 40 rebars depth of trench = 0.4572m
21/0.5 = 42/4 = 10.5 approx 11 rebars total volume = 257.731x0.2x0.4572 = 23.57 cu. M.
Total Amount of Rebar = 15+80+53+100+27+32+21+40+11 = 379 total volume = 23.57
acia Wood Planks

eeded 258.45/ 0.23 = 1113pcs

= 40/L, 151.45/gal
on = 5gal/hr - for 12 hrs
n = 13.6gal/hr - for 31 hrs
ption = 7gal/hr - for 56 hrs
sel = [(5x12)+(13.6x31)+(7x56)] = 873.6 gallons

ngs = 67.97m
s needed = 67.97/3 = 22.66 approx 25pcs

age trench = (6mx4)+3m+17.247m+20.981m+20.069+20.834+21.040+11.439+36.392+27.918+33.865+3.06+3.06+7.413+7.413=257.731m

31x0.2x0.4572 = 23.57 cu. M.

3.06+7.413+7.413=257.731m