CARIVIL CONSTRUCTION

Address: Diversion Rd. Bolbok Batangas City

Telephone Numbers: +639 98 976 7687 | 043-980-2085
carivilconstruction@outlook.com

Material Labor
Item Description Qty. Unit Unit Cost Unit Cost Total Total Cost
I. General Requirements Total
Mobilization lot
Temporary Facilities lot
Material Testing lot
As-Built Plans lot
Bonds/Insurance lot
Demobilization lot
SUBTOTAL I.
II. Site Works
Clearing and Grubbing sq.m.
Layout Survey sq.m.
Site Grading
Cut cu.m.
Fill cu.m.
Compaction sq.m.
SUBTOTAL II.
III. Drainage System
Excavation cu.m.
Back Fill & Compaction cu.m.
Pipe Laying
300 mm dia NRCP lm
300 mm dia RCP lm
375 mm dia RCP lm
450 mm dia RCP lm
 Manhole/Catch Basin/Sewer Box/Curve Inlet
CHB pcs
Cement bags
Sand cu.m.
Gravel cu.m.
Rebars kgs
Formworks sq.m.
Ladder Rung pcs
Curve Inlet pcs
SUBTOTAL III.
IV. Road Works
Roadway
Concrete Roadway (150mm thick) cu.m.
Ready-Mix Concrete (G-1, 3000 psi, 28 days)
Formworks lm
Dowel Bar kg
Asphalt Seaslant (saw cut joint & filler) lm
Excavation (road cut) cu.m.
Base Coarse cu.m.
Sub-Base Coarse cu.m.
Compaction (subgrade preparation) sq.m.
Sidewalk
Ready-Mix Concrete (G-1, 3000 psi, 28 days) cu.m.
Rebars kgs
Formworks lm
Compaction (subgrade preparation) sq.m.
Curb and Gutter
Ready-Mix Concrete (G-1, 3000 psi, 28 days) cu.m.
Rebars kgs
Formworks lm
Compaction (subgrade preparation) sq.m.
SUBTOTAL IV.
V. Water Distribution System
 uPVC Pipe
5" pipe 121.00 lm 750.00 90,750.00 90,750.00
1 1/2 pipe 36.00 lm 550.00 19,800.00 19,800.00
Tees & Reducer
cast iron tee 5" 11.00 pcs 100.00 1,100.00
reducer tee 34.00 pcs 100.00 3,400.00
End Caps/Plugs
75mm 10.00 pcs 50.00 500.00
Gate Valves
5" 1.00 pcs 8,000.00 8,000.00
Fire Hydrant (assembly&accessories)
5" 3 type 2.00 pcs 40,000.00 80,000.00
Water Meter 57.00 pcs 500.00 28,500.00
Elbows
1 1/2" 22.00 pcs 250.00 5,500.00
5" 35.00 pcs 400.00 14,000.00
Water Tank with motor 1.00 pcs ### 1,170,500.00
Man Power
Engineer 1.00 day 1,000.00 60,000.00
Pipeter 5.00 day 550.00 165,000.00
Welder 5.00 day 650.00 195,000.00
Helper 5.00 day 400.00 120,000.00
SUBTOTAL V.
VI. Perimeter Fence pcs
CHB Works cu.m.
CHB (5" thk, 350 psi) bags
Sand kgs
Cement
Rebars
Footing, Stiffiner Column & Beam cu.m.
Concrete (2,500 psi) cu.m.
Column Footing cu.m.
Wall Footing cu.m.
 Stiffiner Column kgs
Stiffiner Beam sq.m.
Rebar Works
Formworks sq.m.
Finishing Works sq.m.
Plain Cement Finish
Plaster Rough Finish cu.m.
Other Works cu.m.
Excavation
Backfilling
SUBTOTAL VI. Overhead/Contingencies/Misc
TOTAL DIRECT COST Profit
VAT
GRAND TOTAL

Prepared By:

Engr. Earl John Villamora

Gen. Manager -Carivil Construction
 CARIVIL CONSTRUCTION
Address: Diversion Rd. Bolbok Batangas City
Telephone Numbers: +639 98 976 7687 | 043-980-2085
carivilconstruction@outlook.com

BAR CHART A
Item Description Amount Week 1 Week 2 Week 3 Week 4 Week 5 Week 6 Week 7 Week 8 Week 9 Week 10 Week 11
I. General Requirements - - - - - - - - - - - -
II. Site Works - - - - - - - - - -
III. Drainage System - - - - - -
IV. Road Works - - - - -
V. Water Distribution System -
VI. Perimeter Fence - - - - - - - -
VII. OCM/Profit/VAT - - - - - - - - - - - -
GRAND TOTAL - #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

MANPOWER SCHED
Week 1 Week 2 Week 3 Week 4 Week 5 Week 6 Week 7 Week 8 Week 9 Week 10 Week 11
Engineer 1 1 1 1 1 1 1 1 1 1 1
Foreman 1 1 1 1 1 1 1 1 1 1 1
Timekeeper 1 1 1 1 1 1 1 1 1 1 1
Operator 2 2 2 2 2 2 2 2 2 2 2
Driver 3 3 3 3 3 3 3 3 3 3 3
Skilled 3 3 3 3 3 3 6 6 6 6 10
Labor 2 2 2 2 2 2 4 4 4 4 8
TOTAL 13 13 13 13 13 13 18 18 18 18 26

EQUIPMENT SCHEDU
Week 1 Week 2 Week 3 Week 4 Week 5 Week 6 Week 7 Week 8 Week 9 Week 10 Week 11
Backhoe 2 2 2 2 2 2 2 2 2 2 2
Dumptruck 2 2 2 2 2 2 2 2 2 2 2
Compactor 1 1 1 1 1
Elf 1 1 1 1 1 1 1 1 1 1 1
TOTAL 5 5 5 5 5 5 6 6 6 6 6

Prepared By:

Engr. Earl John Villamora

Gen. Manager -Carivil Construction
 BAR CHART AND S-CURVE
Week 12 Week 13 Week 14 Week 15 Week 16 Week 17 Week 18 Week 19 Week 20 Week 21 Week 22 Week 23 Week 24 Week 25 Week 26
- - - - - - - - - - - - - - -

- - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - -
- - - - -
- - - - - - - - - - - - - - -
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

MANPOWER SCHEDULE
Week 12 Week 13 Week 14 Week 15 Week 16 Week 17 Week 18 Week 19 Week 20 Week 21 Week 22 Week 23 Week 24 Week 25 Week 26
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 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
3 3 3 3 3 3 3 1 1 1 1 1 1 1 1
10 10 10 10 10 10 6 6 6 6 6 6 6 4 4
8 8 8 8 8 8 4 4 4 4 4 4 4 2 2
26 26 26 26 26 26 18 14 14 14 14 14 14 10 10

EQUIPMENT SCHEDULE
Week 12 Week 13 Week 14 Week 15 Week 16 Week 17 Week 18 Week 19 Week 20 Week 21 Week 22 Week 23 Week 24 Week 25 Week 26
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
6 6 6 6 6 6 6 2 2 2 2 2 2 1 1
 CARIVIL CONSTRUCTION
Address: Diversion Rd. Bolbok Batangas City
Telephone Numbers: +639 98 976 7687 | 043-980-2085
carivilconstruction@outlook.com

PROJECT ORGANIZATIONAL CHART

Engr. Earl John Villamora

General Manager

Ms. Julie Anne Anastacio

Purchasing/BookKeeping/HR

Robert Narra Ricky

Foreman Timekeeper/Warehouseman

Operators/Drivers Skilled/Labor Plumber

Prepared By:

Engr. Earl John Villamora

Gen. Manager -Carivil Construction