Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Project :
Location :
Owner :
I. GENERAL REQUIREMENTS
1.1 Mobilization and Demobilization 1 lot 250,000.00 250,000.00 250,000.00 250,000.00
1.2 Safety Productive Measures / PPE 1 lot 112,500.00 112,500.00 112,500.00 112,500.00
1.3 Tools & Equipment Support 1 lot 10,000.00 10,000.00 10,000.00 10,000.00
1.4 Temporary Facilities & Utilities 1 lot 50,000.00 50,000.00 50,000.00 50,000.00
a. Temporary Electric power and light
b. Temporary water service and distribution
c. Material Storage & Warehouseman
422,500.00 422,500.00
V. STRUCTURAL STEEL
5.1 16mm dia x 6mtrs RSB 1500.00 kgs 150.00 225,000.00 67.50 101,250.00
5.2 12mm dia x 6mtrs RSB 2,100 kgs 90.00 189,000.00 40.50 85,050.00
5.3 10mm dia x 6mtrs RSB 1000 kgs 80.00 80,000.00 36.00 36,000.00
5.4 G.I Wire #16 150 kgs 80.00 12,000.00 36.00 5,400.00
506,000.00 227,700.00
500,000.00
225,000.00
20,000.00
100,000.00
included
included
included
845,000.00
###
###
174,520.00
137,340.00
15,000.00
65,000.00
391,860.00
###
###
109,800.00
124,700.00
120,000.00
4,350.00
358,850.00
###
754,000.00
3,480,000.00
1,740,000.00
5,974,000.00
total
326,250.00
274,050.00
116,000.00
17,400.00
733,700.00
362,500.00
652,500.00
52,200.00
5,800.00
1,073,000.00
7,250.00
13,398.00
27,840.00
14,500.00
62,988.00
50,000.00
1,160.00
3,045.00
130,500.00
8,700.00
10,150.00
7,975.00
7,975.00
54,375.00
199,375.00
181,250.00
26,100.00
87,000.00
76,125.00
43,500.00
5,437.50
41,325.00
6,887.50
70,470.00
41,325.00
10,440.00
220,400.00
31,900.00
18,850.00
17,545.00
15,138.00
2,320.00
13,920.00
6,960.00
1,740.00
870.00
1,392.00
1,394,150.00
###
###
101,500.00
543.75
5,220.00
51,040.00
107,010.00
2,233.00
1,740.00
8,700.00
277,986.75
21,750.00
5,220.00
8,700.00
17,400.00
2,537.50
7,250.00
1,160.00
1,740.00
2,836.42
3,676.84
757.05
740.37
635.57
3,001.50
725.00
543.75
7,612.50
11,962.50
3,190.00
10,005.00
2,320.00
7,250.00
4,060.00
5,800.00
783.00
5,800.00
1,450.00
8,700.00
147,606.99
410,000.00
328,500.00
96,000.00
20,500.00
39,000.00
18,000.00
37,800.00
28,000.00
15,000.00
960.00
2,600.00
996,360.00
52,896.00
92,800.00
101,500.00
10,440.00
12,760.00
11,600.00
522.00
282,518.00
4,500,000.00
300,000.00
4,800,000.00
12,538,020
1,880,702.96
1,253,801.97
1,504,562.37
17,177,087.04
PROJECT
SCHOOL
LOCATION
SUBJECT
Supervision,Consumables,Contingencies…etc (15%)
Profit (10%)
Value Added Tax (12%)
TOTAL COST
Total Cost
845,000.00
391,860.00
358,850.00
5,974,000.00
733,700.00
1,073,000.00
62,988.00
1,394,150.00
252,611.75
147,606.99
996,360.00
282,518.00
12,512,644.74
1,876,896.71
1,251,264.47
1,501,517.37
17,142,323.29
PROJECT
SCHOOL
LOCATION
SUBJECT
DURATION RELATIVE
ITEM DESCRIPTION CONTRACT
(WEEK) %WEIGHT
1ST WEEK 2ND WEEK 3RD WEEK 4TH WEEK 1ST WEEK
0.0104390401 0.0104390401
0.014292209
0.0012584869 0.0012584869
0.011141929 0 0 0
0.002884074
0.0011796627 0 0 0
0.0265427499
0.007526200
17.39%
10.91% 9.87% 9.87% 8.82%
48.04%
17.39% 28.30% 38.17% 48.04% 56.86%
48.04%
2,176,381.09 1,365,245.00 1,234,625.00 1,234,625.00 1,103,632.00
2,176,381.09 3,541,626.09 4,776,251.09 6,010,876.09 7,114,508.09
2ND MONTH 3RD MONTH
2ND WEEK 3RD WEEK 4TH WEEK 1ST WEEK 2ND WEEK
0.079572839
0 0 0 0 0
0 0 0 0 0
3RD WEEK 4TH WEEK 1ST WEEK 2ND WEEK 3RD WEEK
0.0028678989
0.002884074 0.002884074
0.0265427499 0.0265427499
0.0045021124
0.0265427499
3.10%
81.56%
388,453.33
10,205,276.78
DURATION
ITEM DESCRIPTION (WEEK)
I. General Requirements 15
V. Structural Steel 5
Total Cost
1ST MONTH 2ND MONTH
CONTRACT RELATIVE % WEIGHT
WEEK 1 WEEK 1 WEEK 2 WEEK 3
260,000.00 1.03% 000 0 0.0006859 0.0006859 0.0006859
217,800.00 0.86%
385,550.00 1.53%
10,512,500.00 41.60%
977,300.00 3.87%
2,179,930.00 8.63%
2,524,253.00 9.99%
1,406,620.00 5.57%
1,253,235.00 4.96%
2,273,717.86 9.00%
2,377,440.00 9.41%
903,785.00 3.58%
25,272,130.86 100.00%
ONTH 3RD MONTH 4TH MONTH
WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4
0.0006859 0.0006859 0.0006859 0.0006859 0.0006859 0.0006859 0.0006859 0.0006859 0.0006859
5TH MONTH
WEEK 1 WEEK 2 WEEK 3 WEEK 4
0.0006859 0.0006859 0.0006859 0.0006859