9 10. Man Power Equipment Schedule

APPROVED BUDGET FOR THE CONTRACT
Project Name: CONSTRUCTION OF 5-STOREY SCHOOL BUILDING WITH ROOF DECK

Location: MINTAL , DAVAO CTY
ESTIMATED MARK-UPS IN TOTAL

QUANTIT TOTAL MARK-UP
ITEM NO. DESCRIPTION UNIT DIRECT PERCENT VAT INDIRECT TOTAL COST
Y
COST OCM PROFIT % VALUE COST
(9) (10) (11) (12)
(1) (2) (3) (4) (5) (6) (7) (8) 5%
(5)x(8) (9)+(10) (5)+(11)
[(5)+(9)]
1.00 SITE WORKS - -
1.01 Demolition of Existing Structures 439.50 sq.m. 74,700.00 9% 8% 17% 12,699.00 4,369.95 17,068.95 91,768.95
1.02 Uprooting and Replanting of Existing 12.00 unit 29,300.00 9% 8% 17% 4,981.00 1,714.05 6,695.05 35,995.05
Trees
1.03 Temporary Fence - Laminated Sack w/ 192.60 ln.m. 46,224.00 9% 8% 17% 7,858.08 2,704.10 10,562.18 56,786.18
Frame
1.04 Building Lay-out 605.70 sq.m. 16,499.75 9% 8% 17% 2,804.96 965.24 3,770.20 20,269.95
2.00 EARTHWORKS
2.01 Excavation/Backfill 690.23 cu.m. 100,000.00 9% 8% 17% 17,000.00 5,850.00 22,850.00 122,850.00
2.02 Gravel Bed 119.61 cu.m. 103,070.00 9% 8% 17% 17,521.90 6,029.60 23,551.50 126,621.50
2.03 Embankment 205.24 cu.m. 120,100.00 9% 8% 17% 20,417.00 7,025.85 27,442.85 147,542.85
3.00 CONCRETE WORKS
Ready Mixed Concrete(fc' = 3,000psi;
3.01 653.39 cu.m. ### 9% 8% 17% ### ### 756,175.05 4,065,475.05
7days)
Bagger Mixer Mixed Concrete (Class A
3.02 124.12 cu.m. 652,373.00 9% 8% 17% ### 38,163.82 149,067.23 801,440.23
Mixture)
4.00 STEEL WORKS
4.01 Structural Steel Works ### kg. ### 9% 8% 17% ### ### 1,320,021.64 7,096,921.59
4.02 Reinforcing Bars ### kg. ### 9% 8% 17% ### ### 1,203,503.17 6,470,475.47
4.03 Roof Framing ### kg. ### 9% 8% 17% ### 60,121.23 234,832.48 1,262,545.73
4.04 Stair and Balcony Railings ### kg. ### 9% 8% 17% ### 66,159.46 258,417.71 1,389,348.61
5.00 STEEL DECKING 7,257.60 sq.m. ### 9% 8% 17% ### ### 1,012,416.78 5,443,124.78
6.00 FORMS & SCAFFOLDINGS 566.04 sq.m. ### 9% 8% 17% ### 74,339.78 290,369.91 1,561,135.37
7.00 MASONRY WORKS
7.01 4" CHB Filler and Setting 1,670.85 sq.m. ### 9% 8% 17% ### 67,378.95 263,181.04 1,414,958.04
7.02 Plastering/Finishing 3,709.78 sq.m. 712,614.00 9% 8% 17% ### 41,687.92 162,832.30 875,446.30
8.00 ROOFING & TINSMITHRY WORKS
Prepainted Rib Type Roofing - 0.40mm
8.01 783.92 sq.m. 725,474.55 9% 8% 17% ### 42,440.26 165,770.93 891,245.48
thk.
Prepainted Bended Panels - Spanish
8.02 183.88 ln.m. 121,261.00 9% 8% 17% 20,614.37 7,093.77 27,708.14 148,969.14
Type Gutter & Flashing
Y
9.00 DOORS & WINDOWS
9.01 Doors
9.01.1 Panel Door, D1 - 1.00m x 2.10m 58.00 unit 463,586.75 9% 8% 17% 78,809.75 27,119.83 105,929.58 569,516.33
Hollow Core Flush Door, D2 - 0.80m x
9.01.2 5.00 unit 28,404.50 9% 8% 17% 4,828.77 1,661.66 6,490.43 34,894.93
2.10m
9.01.3 10.00 unit 56,588.75 9% 8% 17% 9,620.09 3,310.44 12,930.53 69,519.28
2.10m
Wood Louver Swing Door, D3a - 0.70m
9.01.4 25.00 unit 98,134.50 9% 8% 17% 16,682.87 5,740.87 22,423.74 120,558.24
x 1.50m
Hollow Core Flush PWD Door with
9.01.5 1.00 unit 6,673.00 9% 8% 17% 1,134.41 390.37 1,524.78 8,197.78
Louver, D4 - 1.00m x 2.10m
9.02 Window
9.02.1 Jalougrill Window, W1 - 3.550m x 1.50m 29.00 unit 235,513.83 9% 8% 17% 40,037.35 13,777.56 53,814.91 289,328.74
9.02.2 Jalougrill Window, W2 - 2.80m x 1.50m 35.00 unit 317,864.01 9% 8% 17% 54,036.88 18,595.04 72,631.92 390,495.93
9.02.3 Jalougrill Window, W3 - 3.550m x 0.80m 4.00 unit 16,804.61 9% 8% 17% 2,856.78 983.07 3,839.85 20,644.46
9.02.4 Jalougrill Window, W3a - 2.80m x 0.66m 16.00 unit 58,956.84 9% 8% 17% 10,022.66 3,448.98 13,471.64 72,428.48
9.02.5 Jalougrill Window, W3b - 1.40m x 0.60m 1.00 unit 2,457.89 9% 8% 17% 417.84 143.79 561.63 3,019.52
10.00 PLUMBING WORKS

10.01 Water Line 143.40 ln.m 81,783.25 9% 8% 17% 13,903.15 4,784.32 18,687.47 100,470.72
10.02 Sanitary Line 156.00 ln.m. 126,996.00 9% 8% 17% 21,589.32 7,429.27 29,018.59 156,014.59
Storm Drainage Line (75mmØ PVC Pipe
10.03 44.33 ln.m. 129,087.75 9% 8% 17% 21,944.92 7,551.63 29,496.55 158,584.30
Downspout)
10.04 Catch Basin 16.00 unit 42,100.00 9% 8% 17% 7,157.00 2,462.85 9,619.85 51,719.85
10.05 Grease Trap 3.00 unit 21,864.00 9% 8% 17% 3,716.88 1,279.04 4,995.92 26,859.92
Septic Vault (2.80m x 6.45m x 2.15m)
10.06 1.00 unit 95,545.62 9% 8% 17% 16,242.76 5,589.42 21,832.18 117,377.80
including Excavation
10.07 Fixtures
10.07.1 Water Closet 25.00 unit 144,300.00 9% 8% 17% 24,531.00 8,441.55 32,972.55 177,272.55
10.07.2 Lavatory (Wall Hung) 20.00 unit 57,400.00 9% 8% 17% 9,758.00 3,357.90 13,115.90 70,515.90
Prefabricated Stainless Steel Kitchen
10.07.3 30.00 unit 156,157.50 9% 8% 17% 26,546.78 9,135.21 35,681.99 191,839.49
Sink (0.60 x 0.70m)
10.07.4 Double Tub Kitchen Sink (1.2 x 0.60m) 4.00 unit 11,020.00 9% 8% 17% 1,873.40 644.67 2,518.07 13,538.07
Prefabricated Stainless Steel Slop Sink
10.07.5 12.00 unit 31,190.00 9% 8% 17% 5,302.30 1,824.62 7,126.92 38,316.92
(0.8 x 0.7m)
11.00 ELECTRICAL WORKS 357.00 outlets ### 9% 8% 17% ### ### 302,636.96 ###
B. Installation of Transformer 1.00 lot 45,000.00
12.00 TILE WORKS 418.34 sq.m 410,675.09 9% 8% 17% 69,814.76 24,024.49 93,839.25 504,514.34
Y
13.00 CARPENTRY WORKS
13.01 Flat Ceiling (Third Floor Only) 549.75 sq.m 231,444.04 9% 8% 17% 39,345.49 13,539.48 52,884.97 284,329.01
13.02 Ceiling Eaves 313.52 sq.m 276,079.50 9% 8% 17% 46,933.52 16,150.65 63,084.17 339,163.67
13.03 Hardi Sanipa - Fascia Board 166.80 ln.m. 53,967.20 9% 8% 17% 9,174.42 3,157.08 12,331.50 66,298.70
13.04 Toilet Cubicle Partition 42.51 sq.m. 320,973.15 9% 8% 17% 54,565.44 18,776.93 73,342.37 394,315.52
14.00 PAINTING WORKS
14.01 Masonry Surface - 3 Coats 3,709.78 sq.m. 604,415.00 9% 8% 17% ### 35,358.28 138,108.83 742,523.83
14.02 Wooden Surface - 3 Coats 716.55 sq.m. 259,099.75 9% 8% 17% 44,046.96 15,157.34 59,204.30 318,304.05
Project Marker - 2mm thk. x
15.00 4.00 unit 20,048.00 9% 8% 17% 3,408.16 1,172.81 4,580.97 24,628.97
300mm x 280mm Brass Type
16.00 Signage - Text & Logo 1.00 l.s 10,052.00 9% 8% 17% 1,708.84 588.04 2,296.88 12,348.88
RAINWATER COLLECTOR
SPL-I 4.00 unit 370,795.00 9% 8% 17% 63,035.15 21,691.51 84,726.66 455,521.66
(INCLUDING INSTALLATION)
CONSTRUCTION SAFETY AND
SPL-II 1.00 lot 68,196.34 8% 8% 5,455.71 3,682.60 9,138.31 77,334.65
HEALTH
SPL-III BILLBOARD 1.00 unit 4,070.00 9% 8% 17% 691.90 238.10 930.00 5,000.00
APPROVED BUDGET CONTRACT (AB
TOTAL ESTIMATED PROJECT CO
BUDGET RESERV
TOT
GET FOR THE CONTRACT
UNIT COST ADJUSTED COST
(13) (14)
(12)/(3) (13)*(3)
208.80 91,767.60
2,999.59 35,995.08
294.84 56,786.18
33.47 20,272.78
177.98 122,847.14
1,058.62 126,621.54
718.88 147,542.93
6,222.13 4,065,477.52
6,456.98 801,440.36
74.75 7,096,969.82
70.65 6,470,778.39
88.14 1,262,477.17
104.45 1,389,350.03
749.99 5,443,127.42
2,757.99 1,561,133.99
846.85 1,414,959.32
235.98 875,433.88
1,136.90 891,243.20
810.14 148,968.54
9,819.25 569,516.50
6,978.99 34,894.95
6,951.93 69,519.30
4,822.33 120,558.25
8,197.78 8,197.78
9,976.85 289,328.65
11,157.03 390,496.05
5,161.12 20,644.48
4,526.78 72,428.48
3,019.52 3,019.52
700.63 100,470.34
1,000.09 156,014.04
3,577.09 158,584.32
3,232.49 51,719.84
8,953.31 26,859.93
117,377.80 117,377.80
7,090.90 177,272.50
3,525.80 70,516.00
6,394.65 191,839.50
3,384.52 13,538.08
3,193.08 38,316.96
4,557.67 1,627,088.19
55,235.25
1,205.99 504,513.49
517.20 284,330.70
1,081.79 339,162.80
397.47 66,298.00
9,275.18 394,315.73
200.15 742,512.47
444.22 318,305.84
6,157.24 24,628.96
12,348.88 12,348.88
113,880.42 455,521.68
77,334.65 77,334.65
5,000.00 5,000.00
APPROVED BUDGET CONTRACT (ABC): ###
TOTAL ESTIMATED PROJECT COST 39,610,902.80
BUDGET RESERVED (8,777,691.69)
TOTAL 30,833,211.11
Name of Project : CONSTRUCTION OF 5-STOREY SCHOOL BUILDING WITH ROOF DECK
Location : MINTAL , DAVAO CTY
Minimum Equipment Requirement Minimum Manpower Requirement

Qty. Description Qty. Description
2 Plate Compactor 20 Laborer 2 Electrician
2 Concrete Vibrator 10 Mason 2 Painter
2 Bar/Shear Cutter 10 Steelman
2 Concrete Mixer 10 Welder
2 Welding Machine 4 Tinsmithmen
1 Electric Grinder 8 Carpenter
2 Electric Drill 2 Plumber
1 PumpCrete
1 Mobile Crawler Crane
1 Backhoe, PC 60
1 Boom w/ Chainblock
Relative UNIT COST Adjusted Total
ITEM DESCRIPTION QTY. UNIT
Wt. (%) (Php) Cost (Php)
1.00 SITE WORKS
1.01 Demolition of Existing Structures 0.23 439.50 sq.m. 208.62 91,688.49
1.02 Uprooting and Replanting of Existing Trees 0.09 12.00 unit 2,997.02 35,964.24
1.03 Temporary Fence - Laminated Sack w/
Frame 0.14 192.60 ln.m. 294.59 56,738.03
1.04 Building Lay-out 0.05 605.70 sq.m. 33.44 20,254.61

2.00 EARTHWORKS ###
2.01 Excavation/Backfill 0.31 690.23 cu.m. 177.83 122,743.60
2.02 Gravel Bed 0.32 119.61 cu.m. 1,057.71 126,512.69
2.03 Embankment 0.37 205.24 cu.m. 718.27 147,417.73
3.00 CONCRETE WORKS ###
Ready Mixed Concrete(fc' = 3,000psi;
3.01 10.26 653.39 cu.m. 6,216.81 4,062,001.49
7days)
Bagger Mixer Mixed Concrete (Class A
3.02 2.02 124.12 cu.m. 6,451.46 800,755.22
Mixture)
4.00 STEEL WORKS
4.01 Structural Steel Works 17.92 94,942.74 kg. 74.69 7,091,273.25
4.02 Reinforcing Bars 16.34 91,589.22 kg. 70.59 6,465,283.04
4.03 Roof Framing 3.19 14,323.54 kg. 88.07 1,261,474.52
4.04 Stair and Balcony Railings 3.51 13,301.58 kg. 104.36 1,388,152.89
5.00 STEEL DECKING 13.74 7,257.60 sq.m. 749.35 5,438,482.56
6.00 FORMS & SCAFFOLDINGS 3.94 566.04 sq.m. 2,755.64 1,559,803.79
7.00 MASONRY WORKS ###
7.01 4" CHB Filler and Setting 3.57 1,670.85 sq.m. 846.13 1,413,756.31
7.02 Plastering/Finishing 2.21 3,709.78 sq.m. 235.78 874,691.93
8.00 ROOFING & TINSMITHRY WORKS ###
8.01 Prepainted Rib Type Roofing - 0.40mm thk. 2.25 783.92 sq.m. 1,135.93 890,482.79
Prepainted Bended Panels - Spanish Type
8.02 0.38 183.88 ln.m. 809.45 148,841.67
Gutter & Flashing
9.00 DOORS & WINDOWS ###
9.01 Doors ###
9.01.1 Panel Door, D1 - 1.00m x 2.10m 1.44 58.00 unit 9,810.85 569,029.30
9.01.2 0.09 5.00 unit 6,973.02 34,865.10
2.10m
9.01.3 0.18 10.00 unit 6,945.99 69,459.90
2.10m
Wood Louver Swing Door, D3a - 0.70m x
9.01.4 0.30 25.00 unit 4,822.33 120,558.25
1.50m
Hollow Core Flush PWD Door with Louver,
9.01.5 0.02 1.00 unit 8,190.78 8,190.78
D4 - 1.00m x 2.10m
9.02 Window
9.02.1 Jalougrill Window, W1 - 3.550m x 1.50m 0.73 29.00 unit 9,968.33 289,081.57
9.02.4 Jalougrill Window, W3a - 2.80m x 0.66m 0.18 16.00 unit 4,522.91 72,366.56
9.02.5 Jalougrill Window, W3b - 1.40m x 0.60m 0.01 1.00 unit 3,016.93 3,016.93
Relative UNIT COST Adjusted Total
ITEM DESCRIPTION QTY. UNIT
Wt. (%) (Php) Cost (Php)
10.00 PLUMBING WORKS -
10.01 Water Line 0.25 143.40 ln.m 700.03 100,384.30
10.02 Sanitary Line 0.39 156.00 ln.m. 999.24 155,881.44
10.03 0.40 44.33 ln.m. 3,574.03 158,448.66
Downspout)
10.04 Catch Basin 0.13 16.00 unit 3,229.73 51,675.68
10.05 Grease Trap 0.07 3.00 unit 8,945.66 26,836.98
Septic Vault (2.80m x 6.45m x 2.15m)
10.06 0.30 1.00 unit 117,277.47 117,277.47
including Excavation
10.07 Fixtures -
10.07.1 Water Closet 0.45 25.00 unit 7,084.84 177,121.00
10.07.2 Lavatory (Wall Hung) 0.18 20.00 unit 3,522.78 70,455.60
Prefabricated Stainless Steel Kitchen Sink
10.07.3 0.48 30.00 unit 6,389.18 191,675.40
(0.60 x 0.70m)
10.07.4 Double Tub Kitchen Sink (1.2 x 0.60m) 0.03 4.00 unit 3,381.63 13,526.52
Prefabricated Stainless Steel Slop Sink
10.07.5 0.10 12.00 unit 3,190.35 38,284.20
(0.8 x 0.7m)
11.00 ELECTRICAL WORKS 4.11 357.00 outlets 4,553.77 1,625,695.89
B. Installation of Transformer 0.14 1.00 lot 55,235.25 55,235.25
12.00 TILE WORKS 1.27 418.34 sq.m 1,204.96 504,082.60
13.00 CARPENTRY WORKS ###
13.01 Flat Ceiling (Third Floor Only) 0.72 549.75 sq.m 516.75 284,083.31
13.02 Ceiling Eaves 0.86 313.52 sq.m 1,080.87 338,874.36
13.03 Hardi Sanipa - Fascia Board 0.17 166.80 ln.m. 397.13 66,241.28
13.04 Toilet Cubicle Partition 1.00 42.51 sq.m. 9,267.25 393,978.60
14.00 PAINTING WORKS -
14.01 Masonry Surface - 3 Coats 1.87 3709.78 sq.m. 199.98 741,881.80
14.02 Wooden Surface - 3 Coats 0.80 716.55 sq.m. 443.84 318,033.55
Project Marker - 2mm thk. x 300mm
15.00 0.06 4.00 unit 6,151.98 24,607.92
x 280mm Brass Type
16.00 Signage - Text & Logo 0.03 1.00 l.s 12,338.33 12,338.33
RAINWATER COLLECTOR (INCLUDING
SPL-I 1.15 4.00 unit 113,783.08 455,132.32
INSTALLATION)
SPL-II CONSTRUCTION SAFETY AND HEALTH 0.20 1.00 lot 77,263.04 77,263.04
SPL-III BILLBOARD 0.01 1.00 unit 5,000.00 5,000.00
Approved Budget for the Contract
100.00 ###
(ABC)
Contract Name: CONSTRUCTION OF 5-STOREY SCHOOL BUILDING WITH ROOF DECK
Project Location: Mintal, Davao City
DETAILED ESTIMATES
1.00 SITE WORKS

1.01 Demolition of Existing Structures
Qty = 439.50 sq.m.
A. Labor Cost
Output per
Manpower Requirement
Day Activity
Rate per day Total
Designation Manpower Rqd. (cu.m/manday Duration Designation
)
Laborer 10 8.0 300.00 24,000.00
Exisitng Building
Roofing
Total 24,000.00
Total Area
B. Equipment Cost ###

Equipment Requirement Output per Rate per day
Activity
Day (840/hr @ Total
Particular Equpt. Rqd. Duration
(cu.m./day) 6hrs)
Mini Dump Truck 2 5.0 2,200.00 22,000.00
###
Jack Hammer with Compressor 1 7.0 4,100.00 28,700.00
###
Total 50,700.00###
Direct Cost 74,700.00

###
Profit 8%
5,901.30
Profit
O.C.M. 6,723.00
9% OCM
V.A.T. 4,366.22
Total Indirect 16,990.52
Total Cost of Item 91,690.52

Unit Cost 208.62
Adjusted Cost 91,688.49
1.02 Uprooting and Replanting of Existing Trees
Qty = 12.00 unit
A. Labor Cost Output per

Manpower Requirement Day Activity
Rate per day Total
Designation Manpower Rqd. (cu.m/manday Duration
Laborer 5 )
1 5.0 300.00 7,500.00
Total 7,500.00
B. Equipment Cost
Output per Rate per day
Equipment Requirement Activity
Day (840/hr @ Total
(cu.m./day) 6hrs)
Backhoe, PC 60 1 2 8,800.00 17,600.00
Mini Dump Truck 1 1 2,200.00 2,200.00
Chainsaw 1 2 1,000.00 2,000.00
Total 21,800.00

Profit 2,314.70
O.C.M. 2,637.00
V.A.T. 1,712.59

Unit Cost 2,997.02
1.03 Temporary Fence - Laminated Sack w/ Frame
9/117
Qty. = 192.60 ln.m.
2days
A. Quantity Take-Off and Costing
Materials
Description of Materials Factor Unit Unit Price Total Cost
Quantity
Temporary Fence using Laminated Sack on 2" x
192.60 ln.m. 240.00 46,224.00
3" Coco Lumber Frame. Including Labor Cost.
Designation
Total 46,224.00
Coconut Tree
Acacia Tree
Profit 3,651.70
O.C.M. 4,160.16
Acacia Tree
V.A.T. 2,701.79
Total
Total Indirect 10,513.65###

Unit Cost 294.59
###
###
1.04 Building Lay-out
###
Qty. = 605.70 sq.m.
###
A. Quantity Take-Off and Costing 8% Profit
Materials 9% OCM
Description of Materials Unit Unit Price Total Cost
Quantity
Coco Lumber 0 bd.ft 18.00 -
CW Nails 0.00 kg 62.50 -
Total -
B. Labor Cost
Manpower Requirement Output per Activity
Rate per day Total
Designation Manpower Rqd. Day Duration
Carpenters 8 #DIV/0! 350.00 #DIV/0!
Laborers 8 #DIV/0! 0.00 #DIV/0!
Total #DIV/0!
Direct Cost #DIV/0!

Profit #DIV/0!
O.C.M. #DIV/0!
V.A.T.
#DIV/0!
###
Total Indirect #DIV/0!
Total Cost of Item #DIV/0!

Unit Cost #DIV/0!
###
Adjusted Cost 8% Profit
#DIV/0!
9% OCM
1.04 Building Lay-out
Qty. = 605.70 sq.m.

###
A. Quantity Take-Off and Costing ###
F
Materials a
Quantity c
Coco Lumber 567 bd.ft 18.00 ### t
10,206.00
o
r
10/117
CW Nails 17.50 kg 62.50 1,093.75
###
Total 11,299.75###
B. Labor Cost
Rate per day Total
Carpenters 8 1.0 350.00 2,800.00
###
Laborers 8 1.0 300.00 2400.00
###
Total 5,200.00###

###
Profit 8%
1,303.48
Profit
O.C.M. 1,484.98
9% OCM
V.A.T. 964.41

Unit Cost 33.44
2.00 EARTHWORKS
2.01 Excavation/Backfill
Qty. = 690.23 cu.m.
A. Labor Cost
Output per
Rate per day Total
Designation Manpower Rqd. (cu.m/manday Duration Designation
)
Laborer 6 8.0 300.00 14,400.00
###
F2
Total 14,400.00F3
F4
B. Equipment Cost F5
Equipment Requirement Output per Rate per day F6
Activity
Day (840/hr @ Total
Particular Equpt. Rqd. Duration F7
(cu.m./day) 6hrs)
Backhoe, Wheel Type PC30 1 8.0 6,300.00 50,400.00
###
Mini Dump Truck 2 8.0 2,200.00 35,200.00F9
Total 85,600.00CF-1
TB-1
Direct Cost 100,000.00TB-2
Profit 7,900.00
TB-3
O.C.M. 9,000.00
TB-4
V.A.T. 5,845.00TB-5
Stairs Foundat

Unit Cost 177.83
2.02 Gravel Bed

Male and Female
Qty. = 119.61 cu.m. Planters
Ramp
A. Quantity Take-Off and Costing Total Volume
Materials Designation
Quantity F1
Gravel, Class "A" 132 cu.m. 610.00 80,520.00F2
F3
Total 80,520.00F4
F5
F6
B. Labor Cost Output per F7
Manpower Requirement Day Activity F8
Rate per day Total
(cu.m/manday Duration
)
11/117
Output per
Day Activity
Rate per day Total
Designation Manpower Rqd. (cu.m/manday Duration F9
)
Laborer 6 10 300.00 18,000.00
CF-1
TB-1
Total 18,000.00 TB-2
TB-3
TB-4
C. Equipment Cost TB-5
Equipment Requirement Output per Activity Stairs Foundat
Rate per day Total
Particular Equpt. Rqd. Day Duration
Plate Compactor 1 7.0 650.00 Male
4,550.00
and Female
Total 4,550.00
Planters
Ramp
Slab on Grad
Profit 8,142.53
###
O.C.M. 9,276.30
###
V.A.T. 6,024.44
Total Volume
Total Indirect 23,443.27 ###
12/117
Unit Cost 1,057.71
2.03 Embankment
Qty. = 205.24 cu.m.
A. Quantity Take-Off and Costing Shrinkage Factor =

Materials
Quantity Designation
Earthfill Materials 247 cu.m. 300.00 Cooking/
74,100.00
Baking/ Food
Total 74,100.00
Equipmet Stora
Male, Female and PW
B. Labor Cost Output per Function Room
Manpower Requirement Day Activity Stairs Area
Rate per day Total
Designation Manpower Rqd. (cu.m/manday Duration Corridor/ Hallw
)
Laborer 10 13.0 300.00 39,000.00
Ramp
Total 39,000.00Steps
Total Volume
C. Equipment Cost
Equipment Requirement Output per Activity ###
Rate per day Total
Plate Compactor 2 7.0 500.00 7,000.00
Total 7,000.00###

Profit 9,487.90
O.C.M. 10,809.00
V.A.T. 7,019.85

Unit Cost 718.27
3.00 CONCRETE WORKS

3.01 Ready Mixed Concrete(fc' = 3,000psi; 7days)
Qty. = 653.39 cu.m.

F
A. Quantity Take-Off and Costing Designation
a
Materials c
Quantity F1t
Pre-mix Concrete, 3000psi 7 days curing 654 cu.m. 4,500.00 2,943,000.00 ###o
r
Total 2,943,000.00F3
F4
B. Labor Cost F5
Manpower Requirement Output per Activity F6
Rate per day Total
Designation Manpower Rqd. Day Duration F7
Mason 6 22.0 350.00 46,200.00F8
Laborer 12 22.0 300.00 79,200.00F9
Total 125,400.00 CF-1
TB-1
C. Equipment Cost TB-2
Equipment Requirement Output per Activity TB-3
Rate per day Total
Particular Equpt. Rqd. Day Duration TB-4
Pump Crete 1 22.0 8,850.00 194,700.00 ###
Concrete Vibrator 2 22.0 1,050.00 46,200.00
Total 240,900.00 F7C2
F5C1
Direct Cost 3,309,300.00 F8C5
Profit 261,434.70F6C4
O.C.M. 297,837.00F4C4
13/117
V.A.T. 193,428.59
F8C2
Total Indirect 752,700.29F3C3
F2C4
Total Cost of Item 4,062,000.29
F4C2
Unit Cost 6,216.81
F9C1
Adjusted Cost 4,062,001.49
F1C4
F1C6
3.02 Bagger Mixer Mixed Concrete (Class A Mixture) CF-1/C1

CF-1/C4
Qty. = 124.12 cu.m.
Stairs Foundat
F
Materials a
Quantity c
Portland Cement 1,118.00 bag 266.00 297,388.00 t
###
Washed Sand 62.5 cu.m. 646.00 40,375.00 o
###
Gravel "YY" 124.5 cu.m. 780.00 97,110.00 r
###
Total 434,873.00 ###
Landing Beam
B. Labor Cost Slab on Grad
Manpower Requirement Output per Activity ###
Rate per day Total
Designation Manpower Rqd. Day Duration ###
Mason 2 50.0 350.00 35,000.00 ###
Laborer 8 50.0 300.00 120,000.00 ###
Total 155,000.00
Second Floor to Thi
C. Equipment Cost ###
Equipment Requirement Output per Activity Stairs Landin
Rate per day Total
Particular Equpt. Rqd. Day Duration Landing Beam
One-Bagger Concrete Mixer 1 50.0 1,250.00 62,500.00 ###
Total 62,500.00 ###
###
Direct Cost 652,373.00S3
Profit 51,537.47
Subtotal
O.C.M. 58,713.57
Total Volume
V.A.T. 38,131.20 ###
Total Indirect 148,382.24W24X84
W24X76
W21X44
Unit Cost 6,451.46
W16X77
Adjusted Cost 800,755.22 W16X
W16X36
14/117
R
4.00 STEEL WORKS o
W16X26
4.01 Structural Steel Works u
W14X22
n
d
Qty. = 94,942.74 kg. W8X18
F
-
a
o
Materials c
f
Quantity tf
Total Volume
W24X84 10 lngth 33,930.00 339,300.00 ###o
W24X76 54 lngth 30,800.00 1,663,200.00 ###r
W21X44 5 lngth 17,895.00 89,475.00
###
W16X77 13 lngth 31,560.00 411,858.00
###
W16X50 20 lngth 21,100.00 413,560.00
###
W16X36 14 lngth 14,900.00 208,600.00
###
W16X26 37 lngth 10,850.00 401,450.00
###
W12X26 17 lngth 10,950.00 186,150.00
###
W6X9 14 lngth 3,870.00 54,180.00
###
W8X18 18 lngth 7,810.00 136,805.17
###
W8X10 9 lngth 4,600.00 41,400.00
###
W14X22 2 lngth 8,988.00 17,976.00
###
W16X26 2 lngth 10,615.00 15,922.50
###
W16X36 9 lngth 14,520.00 130,680.00
###
Paint Primer 20 gal. 325.00 6,500.00
W24X84
Paint Brush 10 pc. 61.00 610.00
W21X44
Paint Thinner 15 gal. 302.00 Roof
4,530.00
Level ( I - Be
Connection & Stiffeners 1.00 lot 483,512.00 483,512.00
W8X10
W14X22
Total 4,605,708.67
W16X26
W16X36
B. Labor Cost
Manpower Requirement Output per Activity Total Weight
Rate per day Total
Steelman 10 48.0 350.00 168,000.00
###
Laborer 10 48.0 300.00 144,000.00
###
Total 312,000.00
C. Equipment Cost
Equipment Requirement Output per Activity
Rate per day Total
Mobile Crawler Crane 1 48.0 7,000.00 336,000.00
Welding Machine 10 48.0 450.00 216,000.00
H-Frame w/ Cross Bracing
40 48.0 49.00 94,080.00
and Joint Pin
One-Tank Oxygen/ 2-Tank Acetylene 10 set 4,350.00 43,500.00
Electric Grinder 8 48.0 145.00 55,680.00
Provision for Electricity 113,931.29
Total 859,191.29
Direct Cost 5,776,899.95

Profit 456,375.10
O.C.M. 519,921.00
V.A.T. 337,659.80
Total Indirect 1,313,955.90

Unit Cost 74.69
4.02 Reinforcing Bars
Qty. = 91,589.22 kg. S

t
Err:520
A. Quantity Take-Off and Costing r
u
Materials
Description of Materials Factor Unit Unit Price Total Cost c
Quantity Bar size(mm d
t
20mmØ Def. Bar, Grade 33 720 lght. 715.00 514,800.00 ###u
16mmØ Def. Bar, Grade 33 648 lght. 451.00 292,270.55 ###r
e
15/117
12mmØ Def. Bar, Grade 33 1055 lght. 248.25 261,903.75
###
10mmØ Def. Bar, Grade 33 18681 lght. 170.00 3,175,770.00
###
Ga. #16 Tie Wire 1832 kg. 79.00 144,728.00
###
Total 4,389,472.30F5
F6
16/117
B. Labor Cost F7
Manpower Requirement Output per Activity F8
Rate per day Total
Steelman 10 117.0 350.00 409,500.00
###
Laborer 10 117.0 300.00 351,000.00C1
Total 760,500.00C2
C3
C. Equipment Cost F6C4
Rate per day Total
Particular Equpt. Rqd. Day Duration ###
Bar/Shear Cutter 4 117.0 250.00 117,000.00 ###
Total 117,000.00TB1
16mmφ
Direct Cost 5,266,972.30 TB2
Profit 416,090.81 TB3
O.C.M. 474,027.51 TB4
V.A.T. 307,854.53 ###
Total Indirect 1,197,972.85 Stirrups
###
Stair Foundati
Unit Cost 70.59
Main Stairs
Adjusted Cost 6,465,283.0410mmφ
Stair Landin
4.03 Roof Framing 10mmφ
Qty. = 14,323.54 kg. Concrete Cano
10mmφ
A. Quantity Take-Off and Costing Slab On-Grad

Materials 10mmφ
Quantity Main Stairs
W8 x18 6.00 15 lgth. 7,810.00 117,150.0010mmφ
W8 x 21 6.00 11 lgth. 8,925.00 98,175.00
Stair Landin
W8 x 10 6.00 6 lgth. 4,600.00 27,600.0010mmφ
W16 x 36 6.00 9 lgth. 14,520.00 130,680.00
Total Weigh
W14 x 22 6.00 1 lgth. 8,988.00 8,988.00
3" dia Pipe S-40 6.00 2 lgth. 3,111.00 6,222.00
2 1/2" dia Pipe S-40 6.00 21 lgth. 2,140.00 44,940.00le.
1.5mm x 50mm x 150mm Cee Purlins 6.00 212 lgth. 1,020.00 216,240.00
###
10mmφ x 6m Plain Bar 6.00 32 lgth. 185.00 5,920.00
###
Welding Rod 0.02 215 kg. 135.00 29,025.00
###
Red Oxide Primer 57 gal. 460.00 26,220.00
###
Paint Thinner 30 gal. 302.00 9,060.00
###
16mmφ x 6.00 Pln. Bar 73 lgth. 165.00 12,045.00
###
16mmφ turn buckle 6.00 146 pc. 150.00 21,900.00
###
Total 754,165.00
###
###
B. Labor Cost ###
Rate per day Total
Welder 10 8.0 350.00 28,000.00
###
Helper 10 8.0 300.00 24,000.00
###
Total 52,000.00
###
###
C. Equipment Cost ###
Rate per day Total
Particular Equipt. Rqd. Day Duration ###
Welding Machine 10 8.0 450.00 36,000.00
###
Boom w/ Chainblock 2 8.0 2,500.00 40,000.00 ###
Mobile Crawler Crane 1 8.0 7,000.00 56,000.00 10mm
H-Frame Scaffoldings 40 8.0 150.00 48,000.00
###
One-Tank Oxygen/ 2-Tank Acetylene 4 set 4,350.00 17,400.00
###
Electric Grinder 6 8.0 145.00 6,960.00
###
Provision for Electricity 17,188.25 16mm
Total 221,548.25 16mm
17/117
###
Profit 81,189.35
###
O.C.M. 92,494.19
###
V.A.T. 60,069.84
###
18/117
Unit Cost 88.07 ###
4.04 Stair and Balcony Railings Strut
Qty. = 13,301.58 kg.

B. Ce
A. Material Cost C.
F Sa
5
Materials D.
a Cr
Description of Materials Unit Unit Price Total Cost 0
Quantity c
m
50mmØ G.I. Pipe Sched. 40 248 le. 1,759.50 436,356.00 tm
19mm Square Bar 302 le. 676.25 204,227.50 o
###
Ø
Red Oxide Paint 26 gal. 460.00 11,960.00 r
###
###G
1
Welding Rod 266.5 kg. 135.00 35,977.50
###.
9
I
m
Total Material Cost 695,769.00###
.m
Description
B. Labor Cost P
S
Manpower Requirement Output per Activity i
q
Rate per day Total Cost
Designation Manpower Rqd. Day Duration p
u
Welder 2 64.0 350.00 44,800.00 e a
r
Laborer 2 64.0 300.00 38,400.00
TotalS
ewt.
c
Total Labor Cost 83,200.00
h
B
e
a
rd
.
C. Equipment Cost
Equipment Requirement Output per Activity 4
Designation Equipment Rqd. Day Duration 0
Welding Machine 2 64.0 450.00 57,600.00
###
Electric Grinder 1 64.0 4,350.00 278,400.00
###
Provision for Power Consumption 15,961.90
Total Equipment Cost 351,961.90

Profit 89,343.54
O.C.M. 101,783.78
V.A.T. 66,102.91

Unit Cost 104.36
5.00 STEEL DECKING
Qty. = 7,257.60 sq.m.
A. Quantity Take-Off and Costing F

Materials a
Quantity c
STEEL DECK II (1.0mm Thk) x 610mm Feed Width 7,257.60 ln.m. 580.00 4,209,408.00 t
Total 4,209,408.00 o
###
r
B. Labor Cost (fabrication & stripping works) Output per
Rate per day Total
Designation Manpower Rqd. (cu.m/manday Duration
Installer 10 ) 29.5 350.00 103,250.00
###
Helper 10 29.5 300.00 88,500.00
###
Total 191,750.00
C. Equipment Cost
Day Duration
19/117
Output per Activity
Designation Equipment Rqd. Day Duration
Welding Machine 2 29.5 450.00 26,550.00
Provision for Power Consumption 3,000.00
Total Equipment Cost 29,550.00

Profit 350,025.93
O.C.M. 398,763.72
V.A.T. 258,974.88
Total Indirect 1,007,764.53

Unit Cost 749.35
Err:5
6.00 FORMS & SCAFFOLDINGS ###
Qty. = 566.04 sq.m.

Designation
Materials a
TB-1
Description of Materials Unit Unit Price Total Cost c
Quantity
t
12mmthk. 4' X 8' Plywood 396 sht. 1436.00 568,983.89 TB-3
o
Forms/ Scaffolding 13,472 bd.ft. 42.00 565,814.07 ###r
Common Wire Nail 270 kg. 125.00 33,750.00 -
Coal Tar 15 gal. 314.50 4,717.50###
Total 1,173,265.46 -
C3
B. Labor Cost (fabrication & stripping works) Output per C4
Manpower Requirement Day Activity C5
Rate per day Total
Designation Manpower Rqd. (cu.m/manday Duration C6
Carpenter 10 ) 15.0 350.00 52,500.00
###
Helper 10 15.0 300.00 45,000.00
###
Total 97,500.00 ###
Total Area

Profit 100,390.47
O.C.M. 114,368.89 ###
V.A.T. 74,276.24 ###
Total Cost of It 1,559,801.06 ###

Unit Cost 2,755.64 ###
Adjusted Cost 1,559,803.79 ###
7.00 MASONRY WORKS

7.01 4" CHB Filler and Setting ###
Qty. = 1670.85 sq.m.

Materials F
Designation
Description of Materials Unit Unit Price Total Cost a
Quantity
c
Machine Made/Load Bearing
21,722.00 pc. 21.00 Cooking/ Baking/ tFood
456,162.00
4" Thick Concrete Hollow Block
o
Portland Cement 874 bag 266.00 232,484.00###r
Washed Sand 37 cu.m. 646.00 23,902.00###
10mmØ Def. Bar, Grade 33 1,087.00 lght. 170.00 184,790.00###
20/117
Ga#16 Tie Wire 81 kg. 79.00 6,399.00
###
Gravel "YY" 73 cu.m. 780.00 56,940.00
###
Total 960,677.00###
Planters
B. Labor Cost Steps
Rate per day Total
Mason 10 21.0 350.00 73,500.00
###
Laborer 10 21.0 300.00 63,000.00
###
Total 136,500.00 ###
###
21/117
C. Equipment Cost
Rate per day Total
Particular Equpt. Rqd. Day Duration ###
Concrete Mixer 2 21.0 1,300.00 54,600.00
Total 54,600.00###
###
Direct Cost 1,151,777.00 ###
Profit 90,990.38
Total Ground Floor
O.C.M. 103,659.93
V.A.T. 67,321.37
I.T./ Computer R
Total Indirect 261,971.68Electronics
Staff Office
Total Cost of It 1,413,748.68
###
Unit Cost 846.13
Prayer Room
Adjusted Cost 1,413,756.31###
Stairs Low Wa
7.02 Plastering/Finishing ###
Male and Female
Qty. = 3,709.78 sq.m. ###
###
F
Materials ###
a
Quantity c
Portland Cement 1,069.00 bag 266.00 284,354.00 t
Tools Storag
Washed Sand 60 cu.m. 646.00 38,760.00###o
r
Total 323,114.00 ###
Stairs Area
B. Labor Cost Ramp
Manpower Requirement Output per Activity Planters
Rate per day Total
Designation Manpower Rqd. Day Duration Err:52
Mason 10 38.0 350.00 133,000.00
Subtotal
Laborer 10 38.0 300.00 114,000.00
###
Total 247,000.00###
C. Equipment Cost
Rate per day Total
Concrete Mixer 3 38.0 1,250.00 142,500.00
Total 142,500.00W2

Profit 56,296.51
O.C.M. 64,135.26
Subtotal
V.A.T. 41,652.29 ###
I.T./ Computer R
Total Cost of It ###
874,698.06
Unit Cost 235.78
Staff Office
Multimedia Ro
Prayer Room
8.00 ROOFING & TINSMITHRY WORKS Arabic Classro

Stairs Low Wa
8.01 Prepainted Rib Type Roofing - 0.40mm thk. CHB Low Wall Ra
Qty. = 783.92 sq.m. Male and Female
Subtotal F
A. Quantity Take-Off and Costing a
c
Materials
Description of Materials Unit Unit Price Total Cost t
Quantity
o
Prepainted 0.40mm Thk. x 0.918m G.I. r
1,232.88 ln.m. 525.00 647,262.00 ###
Roofing Sheet -Rib Type
Prepainted 0.40mm thk. x 457mm x 2.44m -
31.00 pc. 592.25 18,359.75
###
RidgeRoll
Tekscrew - 63mmØ 4,704.00 pc. 3.20 15,052.80
###
22/117
p
u
t
p
e
Total 680,674.55 r###
###
B. Labor Cost D Sp
Cosmetics/
Manpower Requirement Activity a
Dressmaking/ Curtai
Rate per day Total y
Designation Manpower Rqd. Duration
Tinsmith 4 14.0 350.00 19,600.00
CHB Low Wall Ra
(
Helper/Laborer 4 14.0 300.00 16,800.00
###
s
Total 36,400.00###
q
.
m
/
m
a
n
/
d
a
y
)
23/117
O
u
t
p
###
u
C. Equipment Cost t###
Rate per day Total
Particular Equpt. Rqd. Duration p
Electric Handrill 4 14.0 150.00 8,400.00
###e
Total ### r
8,400.00
###
D
Direct CostTotal 725,474.55
Third Floor a
Profit 57,312.49 y
O.C.M. 65,292.71
V.A.T. 42,403.99
Total Area
Total Cost of It 890,483.74

Unit Cost 1,135.93
8.02 Prepainted Bended Panels - Spanish Type Gutter & Flashing
Qty. = 183.88 ln.m.

F
Materials a
Quantity c
Prepainted 0.40mm thk. x 0.915m /2.44m t
88 pc. 1,145.00 100,760.00 o
Spanish Type Gutter and Flashing ###
1/8"Ø Blind Rivets 760 pc. 0.60 456.00 r
###
Roof Selant - Vulca Seal 1 gal. 845.00 845.00
Total 102,061.00
B. Labor Cost
Manpower Requirement Output per
Activity
Day Rate per day Total
Designation Manpower Rqd. (ln.m/manday) Duration
Tinsmith 2 12.0 350.00 8,400.00
###
Helper/Laborer 2 12.0 300.00 7,200.00
###
Total 15,600.00
C. Equipment Cost
Particular Equpt. Rqd. Rate per day Total
Day Duration
Electric Handrill 2 12.0 150.00 3,600.00
Total 3,600.00 Err:52

Profit 9,579.62
O.C.M. 10,913.49 ###
V.A.T. 7,087.71

Unit Cost 809.45 Err:52
Adjusted Cost 148,841.67 ###
###
9.00 DOORS & WINDOWS ###

9.01 Doors
9.01.1 Panel Door, D1 - 1.00m x 2.10m

Qty. = 58.00 unit

Materials
Quantity ###
Ready Made Lauan Panel
58.00 unit 3,540.00 205,320.00
###
Door - 1.00m x 2.10m
Readymade Lauan 2" x 6" - Door Jamb 58.00 set 2,350.00 136,300.00
24/117
Door Knob 58.00 set 1,195.00 69,310.00
Loose Pin Hinges 3 1/2" 87.00 pair 130.25 11,331.75
C.W. Nails 29.00 kg. 125.00 3,625.00
Total 425,886.75
25/117
B. Labor Cost
Rate per day Total
Carpenter 2 1 29.0 350.00 20,300.00
Helper 2 1 29.0 300.00 17,400.00
Total 37,700.00

Profit 36,623.35
O.C.M. 41,722.81
V.A.T. 27,096.65

Unit Cost 9,810.85
9.01.2 Hollow Core Flush Door, D2 - 0.80m x 2.10m

Qty. = 5.00 unit

Materials F
Quantity
c
Shop Made Hollow Core Flush Door in Marine
3.00 unit 2,025.00 6,075.00 t
Plywood - 0.80m x 2.10m
o
###
r
Door Knob 5.00 set 1,195.00 5,975.00
###
###
C.W. Nails 2.50 kg. 125.00 312.50
###
Total 25,154.50###
###
B. Labor Cost ###
Rate per day Total
Carpenter 1 1 5.0 350.00 1,750.00 ###
Helper 1 1 5.0 300.00 1,500.00
Total 3,250.00

Profit ###
2,243.96
O.C.M. 2,556.41 ###
V.A.T. 1,660.24 ###
###

Unit Cost 6,973.02
9.01.3 Hollow Core Flush Door, D3 - 0.70m x 2.10m

Qty. = 10.00 unit

Materials ### F
Quantity
c
Shop Made Hollow Core Flush Door in Marine
6.00 unit 2,010.00 12,060.00 t
o
Readymade Lauan 2" x 6" - Door Jamb 10.00 set 2,350.00 23,500.00###
r
Door Knob 10.00 set 1,195.00 11,950.00###
###
C.W. Nails 5.00 kg. 125.00 625.00
###
Total 50,088.75 ###
B. Labor Cost
26/117
Rate per day Total
Carpenter 2 1 5.0 350.00 3,500.00
Helper 2 1 5.0 300.00 3,000.00
Total 6,500.00
27/117
Profit 4,470.51
O.C.M. 5,092.99
V.A.T. 3,307.61

Unit Cost 6,945.99
9.01.4 Wood Louver Swing Door, D3a - 0.70m x 1.50m

Qty. = 25.00 unit

F
Materials
Quantity
c
Shop Made Wood Louver Swing Door- 0.70m x
14.00 unit 1,190.00 16,660.00 t
1.50m o
Door Knob 25.00 set 2,350.00 58,750.00
###
r
###
C.W. Nails 7.00 kg. 125.00 875.00
###
Total 81,234.50###
B. Labor Cost
Rate per day Total
Carpenter 2 1 13.0 350.00 9,100.00
Helper 2 1 13.0 300.00 7,800.00
Total 16,900.00
Err:520
Profit 7,850.76
O.C.M. 8,832.11
V.A.T. 5,740.87

Unit Cost 4,822.33
9.01.5 Hollow Core Flush PWD Door with Louver, D4 - 1.00m x 2.10m
Qty. = 1.00 unit
F
Materials c
Quantity t
Shop Made Hollow Core Flush Door in Marine o
1.00 unit 2,155.00 2,155.00
###
r
###
Door Knob 1.00 set 1,195.00 1,195.00
###
Loose Pin Hinges 3 1/2" 2.00 pair 130.25 260.50
###
C.W. Nails 0.50 kg. 125.00 62.50
###
Total 6,023.00
B. Labor Cost
Rate per day Total
Carpenter 1 1 1.0 350.00 350.00
Helper 1 1 1.0 300.00 300.00
Total 650.00
R
Direct Cost 6,673.00 o
Profit 527.17 u
O.C.M. 600.57 n
d
-
o
f
28/117
f
V.A.T. 390.04
###
###
Unit Cost 8,190.78
###
###
29/117
9.02 Window
9.02.1 Jalougrill Window, W1 - 3.550m x 1.50m
Qty. = 29.00 unit

Materials
Quantity ###
2 x 6 shop made jamb, sill, head and
1,740.00 bd.ft. 50.00 87,000.00
mullion(lauan)
CW nail 35.00 kg. 125.00 4,375.00
Coal Tar 14.00 gal. 314.50 4,403.00
7/32" thk smoke glass jalousie with STD
aluminum frame ( Class "A" 3mm) and with
974.44 sq.ft 125.75 122,535.83
12mmφ pln. Bar built in grill welded on both
ends
Total 218,313.83
B. Labor Cost
Rate per day Total
Installer/ Welder 4 1 8.0 350.00 11,200.00
###
Helper 4 1 5.0 300.00 ###
6,000.00
Total 17,200.00

Profit 18,605.59
O.C.M. 21,196.24
V.A.T. 13,765.78

Unit Cost 9,968.33
###
9.02.2 Jalougrill Window, W2 - 2.80m x 1.50m

Qty. = 35.00 unit

Materials
Quantity
1,680.00 bd.ft. 50.00 84,000.00
mullion(lauan)
CW nail 34.00 kg. 125.00 4,250.00
Coal Tar 23.00 gal. 314.50 7,233.50
1,582.35 sq.ft 125.75 198,980.51
ends
Total 294,464.01
B. Labor Cost
Rate per day Total
Helper 2 1 18.0 300.00 10,800.00
Total 23,400.00

Profit 25,111.26
O.C.M. 28,607.76
V.A.T. 18,579.15

Unit Cost 11,147.49
30/117
9.02.3 Jalougrill Window, W3 - 3.550m x 0.80m Err:520
Qty. = 4.00 unit

Materials
Quantity
192.00 bd.ft. 50.00 9,600.00
mullion(lauan)
CW nail 4.00 kg. 125.00 500.00
Coal Tar 1.00 gal. 314.50 314.50
30.14 sq.ft 125.75 3,790.11
ends
Total 14,204.61
B. Labor Cost
Rate per day Total
Helper 2 1 2.0 300.00 1,200.00
Total 2,600.00

Profit 1,327.56
O.C.M. 1,512.41
V.A.T. 982.23

Unit Cost 5,156.70
9.02.4 Jalougrill Window, W3a - 2.80m x 0.66m

Qty. = 16.00 unit `
A. Quantity Take-Off and Costing R

Materials o
Quantity u
512.00 bd.ft. 50.00 25,600.00 n
mullion(lauan) d
CW nail 11.00 kg. 125.00 1,375.00 -
Coal Tar 5.00 gal. 314.50 1,572.50 o
###
7/32" thk smoke glass jalousie with STD f
aluminum frame ( Class "A" 3mm) and with f
159.12 sq.ft 125.75 20,009.34
###
ends
Total 48,556.84 R
o
B. Labor Cost u
Manpower Requirement n
Output per Activity
Rate per day Total d
-
###
o
Helper 2 1 8.0 300.00 4,800.00 f
Total 10,400.00 f

Profit 4,657.59
O.C.M. 5,306.12
V.A.T. 3,446.03

###
Unit Cost ###
4,522.91
31/117
9.02.5 Jalougrill Window, W3b - 1.40m x 0.60m
Qty. = 1.00 unit

Materials
Quantity
16.00 bd.ft. 50.00 800.00
mullion(lauan)
CW nail 1.00 kg. 125.00 125.00
Coal Tar 1.00 gal. 314.50 314.50
4.52 sq.ft 125.75 568.39 R
ends o
Total 1,807.89 u
A
n
n
B. Labor Cost d
g
Manpower Requirement Output per Activity l-
Rate per day Total o
Designation Manpower Rqd. Day Duration e
Installer/ Welder 1 1 1.0 350.00 350.00
### f
f
Helper 1 1 1.0 300.00 300.00 B ###
a
Total 650.00 R
r
o
Direct Cost 2,457.89 u
Profit 194.17 n
d
O.C.M. 221.21
-
V.A.T. 143.66
### o
Total Indirect 559.04### f
fR
Total Cost of Item 3,016.93 o
Unit Cost 3,016.93 u
Adjusted Cost 3,016.93 n
d
-
### o
10.00 PLUMBING WORKS ### f
f
10.01 Water Line ###
Qty. = 143.40 ln.m ###

Materials
Quantity
12mmØ x 6.0m G.I. Pipe S-40 117.00 lgth. 400.00 46,800.00
12mmØ G.I. Coupling 26.00 pc. 12.50 325.00
12mmØ G.I. Elbow 34.00 pc. 14.25 484.50
12mmØ G.I. Tee 35.00 pc. 19.25 673.75
12mmØ x 125mm G.I. Nipple 41.00 pc. 24.00 984.00
12mmØ x 10mmØ G.I. Bushing 41.00 pc. 20.00 820.00
Solvent 7.00 pint 110.00 770.00
Teplon Tape 26.00 roll 26.00 676.00
12mm& G.I. Gate Valve 4.00 pc. 250.00 1,000.00 Roun
Total 52,533.25
###
B. Labor Cost ###
Manpower Requirement Activity
Output Rate per day Total
Designation Manpower Rqd. Duration ###
R
Plumber 3 - 15.0 350.00 15,750.00 o
Helper/Laborer 3 - 15.0 300.00 13,500.00 u
Total 29,250.00 n
d
-
###o
Profit 6,460.88
###f
O.C.M. 7,360.49
###fR
V.A.T. 4,780.23 o
Total Indirect 18,601.60 u
n
d
Total Cost of Item 100,384.85 -
o
f
32/117 f
Unit Cost 700.03
###
###
33/117
10.02 Sanitary Line ###
Qty. = 156.00 ln.m. ###

Materials a
Quantity c
100mmØ PVC Pipe (S-1000) 39.00 lgth. 810.00 31,590.00 t
100mmØ PVC P-Trap 64.00 pc. 250.00 16,000.00 o
###
100mmØ PVC Clean Out 47.00 pc. 75.00 3,525.00 r
###
100mmØ PVC Wye 43.00 pc. 150.00 6,450.00
###
100mmØ PVC Elbow 8.00 pc. 100.00 800.00
###
100mmØx50mmØ PVC Wye Reducer 16.00 pc. 110.00 1,760.00
###
100mmØx50mmØ PVC Elbow Reducer 16.00 pc. 113.50 1,816.00
###
50mmØ PVC Pipe (S-1000) 13.00 lgth. 260.00 3,380.00
###
50mmØ PVC P-Trap 31.00 pc. 85.00 2,635.00
###
50mmØ PVC Elbow 31.00 pc. 30.50 945.50
###
100mmØ PVC Tee 25.00 pc. 153.30 3,832.50
###
100mmØx50mmØ PVC Tee Reducer 28.00 pc. 110.00 3,080.00
###
100mm x 100mm Floor Drain / Plastic 38.00 pc. 135.25 5,139.50
###
Vulca seal 10.00 gal. 584.25 5,842.50
###
PVC Solvent Cement, 400cc 10.00 can 120.00 1,200.00
###
Total 87,996.00 ###
B. Labor Cost Laborer

Plumber 3 - 20 350.00 21,000.00
Helper/Laborer 3 - 20 300.00 18,000.00
###
Total ###
39,000.00

Profit 10,032.68
O.C.M. 11,429.64
V.A.T. 7,422.92

Unit Cost 999.24
10.03 Storm Drainage Line (75mmØ PVC Pipe Downspout)

Qty. = 44.33 ln.m.

F
Materials a
Quantity c
75mmØ PVC Pipe 105.0 lgth. 620.00 65,100.00 t
o
75mmØ PVC Elbow 78.0 pc. 60.25 4,699.50
###
r
75mmØ PVC Wye 15.0 pc. 62.50 937.50 -
100mm x 100mm Floor Drain / Plastic 18.0 pc. 129.50 2,331.00 -
100mmØ PVC Pipe 28.0 lgth. 810.00 22,680.00 R
###
Vulca seal 7.0 gal 584.25 4,089.75 o
###
Total 99,837.75 u-
n
d
B. Labor Cost
-
Manpower Requirement Activity o
Designation Manpower Rqd. Duration f
Plumber 3 - 15.0 350.00 ### f
15,750.00
Helper/Laborer 3 - 15.0 300.00 ###
13,500.00
Total 29,250.00

Profit 10,197.93
34/117
O.C.M. 11,617.90
V.A.T. 7,545.18

Unit Cost 3,574.03
35/117
10.04 Catch Basin
Qty. = 16.00 unit

F
Materials a
Quantity c
6" Thk. CHB 314 pc. 15.50 4,867.00 t
10mmØ x 6.00 def. bars 43 lght. 170.00 7,310.00 o
-
r
Portland Cement 37 bag 266.00 9,842.00 -
Washed Sand 2.5 cu.m. 646.00 1,615.00
Gravel Class "A" 1.0 cu.m. 610.00 610.00
Gravel YY 3.0 cu.m. 780.00 2,340.00
Ga # 16 Tie Wire 4 kg. 79.00 316.00 -
Total Material Cost 26,900.00###
Laborer
B. Labor Cost (Including Excavation Works)

Rate per day Total
Designation Manpower Rqd. day Duration
Plumber/Mason 2 - 8.0 350.00 5,600.00
Helper/Laborer 4 - 8.0 300.00 9,600.00

Profit 3,325.90
O.C.M. 3,789.00
V.A.T. 2,460.75

Unit Cost 3,229.73
10.05 Grease Trap R

Qty. = 3.00 unit o
u
F
n
d
Materials c
-
Quantity to
6" Thk. CHB 48 pc. 15.50 744.00 o -f
10mmØ x 6.00 def. bars 8 lght. 170.00 1,360.00 r-f
Portland Cement 8 bag 266.00 ###
2,128.00
Washed Sand 1.5 cu.m. 646.00 969.00
Gravel Class "A" 1.5 cu.m. 610.00 915.00
Gravel YY 0.5 cu.m. 780.00 390.00 -
Ga # 16 Tie Wire 2 kg. 79.00 158.00
###
Total Material Cost 6,664.00
B. Labor Cost (Including Excavation Works)

Rate per day Total
Designation Manpower Rqd. day Duration
Plumber/Mason 2 - 8.0 350.00 5,600.00
Helper/Laborer 4 - 8.0 300.00 9,600.00

Profit 1,727.26
O.C.M. 1,967.76
V.A.T. 1,277.95
36/117

Unit Cost 8,945.66
37/117
R
o
10.06 Septic Vault (2.80m x 6.45m x 2.15m) including Excavation u
Qty. = 1.00 unit n
d
-
A. Quantity Take-Off and Costing Laborer
o
Materials F
f
Quantity f
c
Machine Made / Load-Bearing t
620.0 pc. 21.00 13,020.00
###
4" Concrete Hollow Blocks
o
10mmØ x 6.00 Def. Bars 88.0 lght. 170.00 23,408.00 -r
Portland Cement 81 bag 266.00 21,630.12 -
Washed Sand 4.5 cu.m. 646.00 2,907.00 -
Gravel YY 7.0 cu.m. 780.00 5,460.00 -
Gravel Class "A" 2.0 cu.m. 610.00 1,220.00 -
Coco Lumber 120.0 bd.ft. 18.00 2,160.00
Common Wire Nail - Asstd. 3.0 kg. 62.50 187.50
Ga # 16 Tie Wire 7.0 kg. 79.00 553.00
###
Total 70,545.62
###
###
B. Labor Cost (Including Excavation Works) ###
Plumber/Mason 2 - 10.0 350.00 7,000.00
###
Helper/Laborer 6 - 10.0 300.00 18,000.00
###
Total 25,000.00

###
Profit 7,548.10
###
O.C.M. 8,599.11
V.A.T. 5,584.64 Err:5
###
###
Unit Cost 117,277.47
10.07 Fixtures
0.07.1 Water Closet

Qty. 25.00 unit

Materials ###
Quantity ###
Water Closet with Complete Accessories and
15.00 unit 8,450.00 126,750.00
Fittings
Total 126,750.00 ###
B. Labor Cost ###

Manpower Requirement Activity ###
Designation Requirement Duration
Plumber 3 - 9.0 350.00 9,450.00
###
Helper/Laborer 3 - 9.0 300.00 8,100.00
###
Total 17,550.00
###

Profit 11,399.70
###
O.C.M. 12,987.00
###
V.A.T. 8,434.34
###
Total Cost of Item ###
177,121.04
Unit Cost 7,084.84
38/117
0.07.2 Lavatory (Wall Hung)
Qty. 20.00 unit

Materials
Quantity
Lavatory with Complete Accessories and
20.00 unit 2,220.00 44,400.00 ###
Fittings
Total 44,400.00
###
###
B. Labor Cost ###

Plumber 2 - 10.0 350.00 7,000.00
Helper/Laborer 2 - 10.0 300.00 6,000.00
Total 13,000.00###
###
Profit 4,534.60 Err:5
O.C.M. 5,166.00
###
V.A.T. 3,355.03
###

Unit Cost 3,522.78
0.07.3 Prefabricated Stainless Steel Kitchen Sink (0.60 x 0.70m)

Qty. 30.00 unit

Materials ###
Quantity ###
Prefab Stainless Steel Kitchen Sink w/
30.00 unit 4,555.25 136,657.50
Complete fittings and accessories
Total 136,657.50 ###
B. Labor Cost ###

Plumber 2 - 15.0 350.00 10,500.00
###
Helper/Laborer 2 - 15.0 300.00 9,000.00
###
Total 19,500.00
###

Profit 12,336.44
###
O.C.M. 14,054.18
###
V.A.T. 9,127.41
###
191,675.53
Unit Cost 6,389.18
0.07.4 Double Tub Kitchen Sink (1.2 x 0.60m)

Qty. 4.00 unit

Materials
Quantity
Double Tub Kitchen Sink (for Cooking) 1.00 4.00 unit 2,105.00 8,420.00 ###
Total 8,420.00
###
39/117
###
B. Labor Cost
Plumber 2 - 2.0 350.00 1,400.00
###
Helper/Laborer 2 - 2.0 300.00 1,200.00
###
Total 2,600.00
40/117
###
###
Profit 870.58
###
O.C.M. 991.80
V.A.T. 644.12
###
Unit Cost 3,381.63 ###
###
###
0.07.5 Prefabricated Stainless Steel Slop Sink (0.8 x 0.7m)
Qty. 12.00 unit

Materials
Quantity
Stainless Steel Slop Sink Prefab (for
12.00 unit 2,220.00 26,640.00
Cosmetology)
Total 26,640.00
###
B. Labor Cost
R
Plumber 2 - 3.5 350.00 2,450.00
###
o
Helper/Laborer 2 - 3.5 300.00 2,100.00 u
Total 4,550.00 n
d
###-
Profit 2,464.01 o
f
O.C.M. 2,807.10
f
V.A.T. 1,823.06
###
###
###
Unit Cost 3,190.35
R
11.00 ELECTRICAL WORKS
o
Qty. = 357.00 outlets u
n
A. Quantity Take-Off and Costing d
Materials -
Description of Materials Unit Unit Cost Total Cost o
Quantity ###
f
2"x4" Utility Box 94.00 pcs 27.50 2,585.00
###
f
4"x4" Junction Box with cover 200.00 pcs 33.00 6,600.00
###
Single gang switch "Flush Type" 7.00 sets 100.00 700.00
Double gang switch "Flush Type" 21.00 sets 155.00 3,255.00
###
Triple gang switch "Flush Type" 1.00 sets 260.25 ###
260.25
2-way switch "Flush Type" 4.00 sets 255.25 1,021.00
Duplex Convenience Outlet "Floor Mounted
48.00 sets 1,415.00 67,920.00
Type"
Duplex Convenience Outlet "Wall Mounted
145.00 sets 162.75 23,598.75
Type"
Three Prong ACU outlet 18.00 sets 149.25 2,686.50
Rectangular Type (12" x 24") Aluminum Louver w/ 2-18watts
107.00 sets 1,500.20 160,521.40
T8 Tube
1-40watt FL Assembly (Open Type) 39.00 sets 401.35 15,652.65
Electrical Tape 100.00 rolls 28.25 2,825.00
Ga Tie Wire #16 10.00 kgs 80.25 802.50
Secondary Rack w/2 Spool Insulator 1.00 set 175.25 175.25
R
15 AT "Bolt - On Type " CB, 2P 220 VAC 11.00 pcs 435.70 4,792.70 ###
o
20 AT "Bolt - On Type " CB, 2P 220 VAC 15.00 pcs 435.70 6,535.50 u
30 AT "Bolt - On Type " CB, 2P 220 VAC 18.00 pcs 435.70 7,842.60 n
70 AT "Bolt - On Type " CB, 2P 220 VAC 4.00 pcs 666.25 2,665.00 d
100 AT "Bolt - On Type " CB, 2P 220 VAC 2.00 pc 1,195.00 2,390.00 -
125 AT "Bolt - On Type " CB, 2P 220 VAC 2.00 pc 2,905.00 5,810.00 o
###
f
200 AT "Bolt - On Type " CB, 2P 220 VAC 2.00 pc 3,800.00 7,600.00
###
f
500 AT "Bolt - On Type " CB, 2P 220 VAC 1.00 pcs 35,000.00 35,000.00
###
41/117
12 Branches Panel Board " Bolt - On ", C.M 1 -Phase 2.00 pc 3,120.00 6,240.00
###
10 Branches Panel Board " Bolt - On ", C.M 1 -Phase 3.00 pc 4,758.00 14,274.00
###
3.50 mm2 THHN Stranded Wire 50.00 rolls 4,355.05 217,752.50
###
15mm Ø PVC Pipe 1150.00 lghts 56.00 64,400.00
###
15mm2 Ø PVC Elbow 600.00 pcs 25.00 15,000.00
###
15mm2 Ø PVC Coupling 600.00 pcs 10.00 6,000.00
###
15mm2 Ø PVC Clamp 600.00 pcs 10.00 6,000.00
###
42/117
5.50 mm2 THHN Stranded Wire 10.00 rolls 6,000.00 60,000.00
###
20 mm Ø PVC Pipe 220.00 lghts 315.00 69,300.00
###
20mm2 Ø PVC Elbow 150.00 pcs 40.00 6,000.00
###
20mm2 Ø PVC Coupling 150.00 pcs 11.00 1,650.00
20mm2 Ø PVC Clamp 150.00 pcs 9.00 1,350.00
22.00 mm2 THW Stranded Wire 60.00 mts 151.00 9,060.00
30 mm2 THW Stranded Wire 60.00 mts 190.25 11,415.00
32 mm Ø RSC Pipe 20.00 lghts 502.00 10,040.00
40 mm Ø RSC Pipe 20.00 lghts 633.00 12,660.00
80 mm2 THW Stranded Wire 60.00 m 512.00 30,720.00
250 mm2 THW Stranded Wire 60.00 m 840.00 50,400.00
R
65 mm Ø RSC Pipe 15.00 lghts 1,111.00 16,665.00
o
Shutter Type (Wall Mounted) Emergency Light 12" (40watts) 27.00 sets 1,455.00 39,285.00 u
Ceiling Mounted Exhaust Fan (Open Type) 6.00 sets 1,250.00 7,500.00 n
Total 1,016,950.60 d
-
B. Labor Cost o
###
f
Rate per day Total f
Electrician 2 75 350.00 52,500.00
Laborers 8 75 300.00 180,000.00
###
Total 232,500.00
###
C. Equipment Cost
Rate per day Total
Designation Equipment Rqd. Day Duration
Electric Edger 2 75 500.00 75,000.00
Total 75,000.00

Profit 104,631.60
O.C.M. 119,200.55 R
V.A.T. 77,414.14 o
u
Total Indirect Cost 301,246.29 ###
n
d
Total Cost of Item 1,625,696.89 -
o
Unit Cost 4,553.77
###
f
### f
###
B. Installation of Transformer ###
Qty = 1.00 lot ###
###
Description Qty unit Unit Cost Total
Bill Deposit for installation of 1-50KVA,
7600V/480Vac, R
60Hz, Distribution Type Transformer 1.00 lot 45,000.00
o
(pending requested Work Order from DLPC) u
Total 45,000.00 n
d
Direct Cost 45,000.00 -
Profit 3,555.00 o
###
4,050.00 f
O.C.M. ###
f
V.A.T. 2,630.25
###
Total Indirect Cost 10,235.25
###
55,235.25
Unit Cost 55,235.25
43/117
12.00 TILE WORKS
Qty. = 418.34 sq.m
Designation
F
Materials c
Quantity ###t
0.40 x 0.40 Floor Tiles 1,323 pcs. 159.00 210,302.89###o
r
020 x 0.20 Ceramic Floor Tiles 1,717 pcs. 90.00 154,561.84###
020 x 0.30 Ceramic Wall Tiles 1,150 pcs. 94.50 108,690.75
###
Cement Portland 143 bag 266.00 38,038.00
###
Sand 9 cu.m. 646.00 5,814.00###
ABC Grout 28 bag 155.25 4,347.00### I
T
Cutting Stone 10 pc. 402.35 4,023.50###
/
Total 315,475.09 ###
S
C
###
to
B. Labor Cost ###
a
m
Manpower Requirement Output per Activity fSeco
p
Rate per day Total M
fu
a
Mason 8 14.0 350.00 39,200.00 F t
lO
e
Laborer 8 14.0 300.00 33,600.00 ### e
fm
r
Total 72,800.00 ### f
a
T
ilR
C. Equipment Cost ### o
c
e
o
Equipment Requirement Output per Activity ie
o
Rate per day Total lT L
Particular Equipt. Rqd. Day Duration ### m
e e
o
Tile Cutter 8 14.0 200.00 22,400.00 ### ti s
Total 22,400.00 l s
###
e
Direct Cost 410,675.09 F t###
32,443.33 e :
Profit ###
m
O.C.M. 36,960.76
a
V.A.T. 24,003.96
### l
S
Total Indirect ### T
93,408.05 e
u
o
b L
Total Cost of Item 504,083.14### tT
-
S e
Unit Cost 1,204.96 a o
T s
lu
i
Adjusted Cost 504,082.60 o b s
l
D2 (0.7 tT -e x 2.1
a
13.00 CARPENTRY WORKS T
h
tl
:
io
13.01 Flat Ceiling (Third Floor Only) rtTotal
a
d
Qty. = 549.75 sq.m
l
###
F
A. Quantity Take-Off and Costing l
F
o
Materials a
Description of Materials Unit Unit Price Total Cost o
Quantity c
r
4.5 mm thk. x 4' x 8' Hardilite Board 204 sht. 401.25 81,855.00 t
0.40mm thk.x 5.0m. Double Furring 369 le. 183.75 67,803.75 ### o
r
0.40mm thk.x 5.0 m.Wall Angle 62 le. 50.05 3,103.10###
0.70mm thk.x 5.0m. Carrying Channel 55 le. 163.00 8,965.00
###
Hardware & Accessories 1 lot 7,987.19 7,987.19
###
1/8 x 1 1/2 Blind Rivets 30 box 301.00 9,030.00
###
CW Nails 12 kg. 125.00 1,500.00
###
Total 180,244.04###
R
###
o
B. Labor Cost u
Manpower Requirement Output per Activity n
Rate per day Total
Designation Manpower Rqd. Day Duration d
Carpenter 8 8.0 350.00 22,400.00 -
o
Laborer 8 8.0 300.00 19,200.00 f###
f
44/117
Total 41,600.00 ###
###
45/117
C. Equipment Cost
Output per Activity
Equipment Requirement Rate per day ###
Day Duration Total
Particular Equipt. Rqd. ###
Electric Drill 8 8.0 150.00 9,600.00
Total 9,600.00###
###
Profit 18,284.08
O.C.M. 20,829.96
V.A.T.
13,527.90
R
Total Cost of Item 284,085.98 o
Unit Cost 516.75 u
Adjusted Cost 284,083.31 n
d
13.02 Ceiling Eaves -
o
Qty. = 313.52 sq.m f
###
f
###
###
Designation Length (m) Width (m) Height (m) No. of Face Area (sq.m.)
Eaves A = 313.5 sqm. 1 313.52
Total Area 313.52

F
Materials a
Quantity c
0.40mm thk. X 177mm/229mm Pre painted
1,245 ln.m. 136.00 169,325.30 t
spandrel
0.40mm thk.x 5.0m. Double Furring 211 le. 182.00 38,402.00 o
r
0.70mm thk.x 5.0m. Carrying Channel 32 le. 160.00 5,120.00
###
1/8 x 1 1/2 Blind Rivets 20 box 300.00 6,000.00
###
Hardware & Accessories 1 lot 4,352.20 4,352.20
###
CW Nails 7 kg. 60.00 420.00
###
0.30m x 1.20m Shop Made CeilingVent 1"x1"
26 unit 650.00 16,900.00
###
S4S
Insect Screen 13 mtr. 120.00 1,560.00
###
Total 242,079.50
###
B. Labor Cost ###

Rate per day Total
Carpenter 8 5.0 350.00 14,000.00
###
Laborer 8 5.0 300.00 12,000.00
###
Total ###
26,000.00
C. Equipment Cost
Output per Activity
Equipment Requirement Rate per day
Day Duration Total
Particular Equipt. Rqd.
Electric Drill 8 5.0 200.00 8,000.00
Total 8,000.00

Profit 21,810.28
O.C.M. 24,847.16
V.A.T. 16,136.85

Unit Cost 1,080.87
Round-of
46/117
13.03 Hardi Sanipa - Fascia Board ###
R
Qty. = 166.80 ln.m.
o
u
A. Quantity Take-Off and Costing n
Materials d
Quantity -
300mm x 2.44m x 10mm thk. Hardi Sanipa 113 pc. 330.00 37,287.20###o
f
1/8"Ø Metal Screw 4 box 345.00 1,380.00 -
f
Total 38,667.20 ###
B. Labor Cost ###

Rate per day Total
Carpenter 2 9.0 350.00 6,300.00
###
Laborer 2 9.0 300.00 5,400.00
###
Total 11,700.00
C. Equipment Cost
Rate per day Total
Particular Equipt. Rqd. Day Duration ###
Electric Drill 2 9.0 200.00 3,600.00
Total 3,600.00

Profit 4,263.41
O.C.M. 4,857.05 Roun
V.A.T. 3,154.38
###
Unit Cost 397.13
13.04 Toilet Cubicle Partition

Qty. = 42.51 sq.m.

Materials ###
Quantity
Melamine Board with complete accessories,
43 sq.m. 7,550.00 320,973.15
###
Including Installation
Total 320,973.15
###
###
Direct Cost ###
320,973.15
Profit 25,356.88
O.C.M. 28,887.58
V.A.T. 18,760.88

Unit Cost 9,267.25
47/117
R
o
u
14.01 Masonry Surface - 3 Coats n
Qty. = 3,709.78 sq.m. d
-
o
f
A. Quantity Take-Off and Costing ### f
Materials
Quantity
Neutralizer 38.00 gal. 446.00 16,948.00 F
Primer (Flat Latex) 186.00 gal. 530.00 98,580.00 a
###
Full Putty (Cast) 248.00 gal. 460.00 114,080.00 c
Topcoat (Latex) 248.00 gal. 623.00 ### t
154,504.00
Reducer for Cast 50.00 gal. 403.00 20,150.00 o
###
Sand Paper 78.00 doz 188.00 14,664.00 r
###
Total 418,926.00
###
###
B. Labor Cost ###
Manpower Requirement Output (sq.m Activity ###
Rate per day Total
Designation Manpower Rqd. per manday) Duration
Painter 10 28.5 350.00 99,878.69
Helper 10 28.5 300.00 85,610.31
###
Total 185,489.00###

Profit 47,748.79
O.C.M. 54,397.35
V.A.T. 35,328.06
Roun
Unit Cost 199.98
###
14.02 Wooden Surface - 3 Coats

Qty. = 716.55 sq.m.
###
48/117
F
A. Quantity Take-Off and Costing ### a
Materials c
Quantity ### t
Primer (Flatwall Enamel) 44 gal. 600.00 26,400.00 o
###
Putty 3 gal. 601.25 1,803.75 r
###
Topcoat (Quick Drying Enamel) 92 gal. 660.00 60,720.00
###
###
Sand Paper # 120 13 doz 188.00 2,444.00
###
Total 201,899.75
B. Labor Cost
Manpower Requirement Output (sq.m Activity Designation
Rate per day Total
per manday) Duration
Designation Manpower Rqd. Ceiling
Painter 8 11.0 350.00 30,800.00
###
Helper 8 11.0 300.00 26,400.00
###
Total 57,200.00###
###
###
Profit 20,468.88
###
O.C.M. 23,318.98
Total Area
V.A.T. 15,144.38
###

Unit Cost 443.84
###
15.00 Project Marker - 2mm thk. x 300mm x 280mm Brass Type ###
Qty. = 4.00 unit ###
###
Materials
Quantity
2mm Thk. x 300mm x 280mm Brass Type

4.00 unit 5,012.00 20,048.00
Project Marker with 2 Logos & 7 Line Text
Total 20,048.00

Profit 1,583.79
O.C.M. 1,804.32
V.A.T. 1,171.81

Unit Cost 6,151.98
49/117
16.00 Signage - Text & Logo
Qty. = 1.00 l.s
Materials
Quantity
Supply of Labor, Materials, Consumables and

Equipment for Text and Logo Layout (both side 1.00 l.s 10,052.00 10,052.00
end 250mm min. text required)
Total 10,052.00

Profit 794.11
O.C.M. 904.68
V.A.T. 587.54

Unit Cost 12,338.33
SPL-I RAINWATER COLLECTOR (INCLUDING INSTALLATION)
Qty. 4.00 unit

Materials
Quantity
BESTANK or Its's Approved Equivalent:
STAINLESS STEEL CYLINDRICAL WATER
4 unit 32,501.00 130,004.00
STORAGE TANK SERIES BSTR (CYLINDRICAL
ROUND BOTTOM) - 2000 lit. Capacity
Gravel, Class "A" 5 cu.m. 610.00 3,050.00
Earthfill Materials 25 cu.m. 300.00 7,500.00
Portland Cement 157 bag 266.00 41,762.00
Washed Sand 9 cu.m. 646.00 5,491.00
Gravel "YY" 15 cu.m. 780.00 11,700.00
Ga. #16 Tie Wire 37 kg. 79.00 2,923.00
500 pc. 21.00 10,500.00
Neutralizer 1 gal. 446.00 446.00
Primer (Flat Latex) 2 gal. 530.00 1,060.00
Full Putty (Cast) 2 gal. 460.00 920.00
Topcoat (Latex) 2 gal. 623.00 1,246.00
Reducer for Cast 1 gal. 403.00 403.00
Sand Paper 1 doz 188.00 188.00
Total 303,370.00
B. Labor Cost
Manpower Requirement Output (sq.m Activity
Rate per day Total
Mason 2 6.5 350.00 4,550.00
Laborer 8 17.0 300.00 40,800.00
Steelman 8 3.0 350.00 8,400.00
Painter 2 1.5 350.00 1,050.00
Total 54,800.00
50/117
C. Equipment Cost
Output per Activity
Equipment Requirement Rate per day
Day Duration Total
Particular Equipt. Rqd.
Plate Compactor 2 1.5 500.00 1,500.00
One-Bagger Concrete Mixer 1 6.5 1,250.00 8,125.00
Bar/Shear Cutter 4 3.0 250.00 3,000.00
Total 12,625.00
51/117
Profit 29,292.81
O.C.M. 33,371.55
V.A.T. 21,672.97

Unit Cost 113,783.08
SPL-II CONSTRUCTION SAFETY AND HEALTH

Qty = 1.00 lot

Materials
Quantity
Safety Shoes, Safety Shoes, Gloves, First Aid Kit 1 13,596.34 13,596.34
Total 13,596.34
B. Labor Cost
Rate per day Total
First Aider/Part Time Practitioner 354 54,600.00 54,600.00
Total 54,600.00

Profit 5,387.51
O.C.M.
V.A.T. 3,679.19

Unit Cost 77,263.04
SPL-III BILLBOARD
Qty. = 1.00 unit
1 DAY
Materials
Quantity
8' x 8' Tarpaulin on 5mm Thk Marine Plywood with Helevitica
Font (70 dpi) 3" Text Main Information on 2"x2" Lauan Lumber 1.00 unit 4,070.00
Wooden Frame with Stand 4,070.00
Total 4,070.00

Profit 325.60
O.C.M. 366.30
V.A.T. 238.10
Total Indirect 930.00

Unit Cost 5,000.00
TOTAL BID COST = PHP 39,577,691.69
52/117
Project Location: MINTAL , DAVAO CITY

Total Bid Amount: ###
(SUMMARY)
Unit Prices of Materials, Equipment and Labor
Description Unit Unit price

MATERIALS
Temporary Fence using Laminated Sack on 2" x 3" Coco Lumber
ln.m. 240.00
Frame. Including Labor Cost.
Coco Lumber bd.ft 18.00
CW Nails kg 62.50
Gravel, Class "A" cu.m. 610.00
Earthfill Materials cu.m. 300.00
Pre-mix Concrete, 3000psi 7 days curing cu.m. 4,500.00
Portland Cement bag 266.00
Washed Sand cu.m. 646.00
Gravel "YY" cu.m. 780.00
W24X84 lngth 33,930.00
W24X76 lngth 30,800.00
W21X44 lngth 17,895.00
W16X77 lngth 31,560.00
W16X50 lngth 21,100.00
W16X36 lngth 14,900.00
W16X26 lngth 10,850.00
W12X26 lngth 10,950.00
W6X9 lngth 3,870.00
W8X18 lngth 7,810.00
W8X10 lngth 4,600.00
W14X22 lngth 8,988.00
W16X26 lngth 10,615.00
W16X36 lngth 14,520.00
Paint Primer gal. 325.00
Paint Brush pc. 61.00
Paint Thinner gal. 302.00
Connection & Stiffeners lot 483,512.00
20mmØ Def. Bar, Grade 33 lght. 715.00
Ga. #16 Tie Wire kg. 79.00
W8 x 21 lgth. 8,925.00
3" dia Pipe S-40 lgth. 3,111.00
2 1/2" dia Pipe S-40 lgth. 2,140.00
1.5mm x 50mm x 150mm Cee Purlins lgth. 1,020.00
10mmφ x 6m Plain Bar lgth. 185.00
Welding Rod kg. 135.00
Red Oxide Primer gal. 460.00
16mmφ x 6.00 Pln. Bar lgth. 165.00
16mmφ turn buckle pc. 150.00
50mmØ G.I. Pipe Sched. 40 le. 1,759.50
19mm Square Bar le. 676.25
STEEL DECK II (1.0mm Thk) x 610mm Feed Width ln.m. 580.00
12mmthk. 4' X 8' Plywood sht. 1,436.00
Forms/ Scaffolding bd.ft. 42.00
Common Wire Nail kg. 125.00
Coal Tar gal. 314.50

pc. 21.00
Prepainted 0.40mm Thk. x 0.918m G.I. Roofing Sheet -Rib Type ln.m. 525.00
Prepainted 0.40mm thk. x 457mm x 2.44m - RidgeRoll pc. 592.25
Tekscrew - 63mmØ pc. 3.20
Prepainted 0.40mm thk. x 0.915m /2.44m Spanish Type Gutter and Fl pc. 1,145.00
1/8"Ø Blind Rivets pc. 0.60
Roof Selant - Vulca Seal gal. 845.00
Ready Made Lauan Panel
unit 3,540.00
Door - 1.00m x 2.10m
Readymade Lauan 2" x 6" - Door Jamb set 2,350.00
Door Knob set 1,195.00
Loose Pin Hinges 3 1/2" pair 130.25
Shop Made Hollow Core Flush Door in Marine Plywood - 0.80m x 2.10 unit 2,025.00
Shop Made Wood Louver Swing Door- 0.70m x 1.50m unit 1,190.00
2 x 6 shop made jamb, sill, head and mullion(lauan) bd.ft. 50.00
7/32" thk smoke glass jalousie with STD aluminum frame ( Class "A"
sq.ft 125.75
3mm) and with 12mmφ pln. Bar built in grill welded on both ends
12mmØ x 6.0m G.I. Pipe S-40 lgth. 400.00
12mmØ G.I. Coupling pc. 12.50
12mmØ G.I. Elbow pc. 14.25
12mmØ G.I. Tee pc. 19.25
12mmØ x 125mm G.I. Nipple pc. 24.00
12mmØ x 10mmØ G.I. Bushing pc. 20.00
Solvent pint 110.00
Teplon Tape roll 26.00
12mm& G.I. Gate Valve pc. 250.00
100mmØ PVC Pipe (S-1000) lgth. 810.00
100mmØ PVC P-Trap pc. 250.00
100mmØ PVC Clean Out pc. 75.00
100mmØ PVC Wye pc. 150.00
100mmØ PVC Elbow pc. 100.00
100mmØx50mmØ PVC Wye Reducer pc. 110.00
100mmØx50mmØ PVC Elbow Reducer pc. 113.50
50mmØ PVC Pipe (S-1000) lgth. 260.00
50mmØ PVC P-Trap pc. 85.00
100mmØ PVC Tee pc. 153.30
100mmØx50mmØ PVC Tee Reducer pc. 110.00
100mm x 100mm Floor Drain / Plastic pc. 135.25
Vulca seal gal. 584.25
PVC Solvent Cement, 400cc can 120.00
75mmØ PVC Pipe lgth. 620.00
75mmØ PVC Wye pc. 62.50
100mm x 100mm Floor Drain / Plastic pc. 129.50
100mmØ PVC Pipe lgth. 810.00
6" Thk. CHB pc. 15.50
Lavatory with Complete Accessories and Fittings unit 2,220.00
Water Closet with Complete Accessories and Fittings unit 8,450.00
Prefab Stainless Steel Kitchen Sink w/ Complete fittings and accessori unit 4,555.25
Double Tub Kitchen Sink (for Cooking) unit 2,105.00
Stainless Steel Slop Sink Prefab (for Cosmetology) unit 2,220.00
2"x4" Utility Box pcs 27.50
4"x4" Junction Box with cover pcs 33.00
Single gang switch "Flush Type" sets 100.00
Double gang switch "Flush Type" sets 155.00
Triple gang switch "Flush Type" sets 260.25
2-way switch "Flush Type" sets 255.25
Duplex Convenience Outlet "Floor Mounted Type" sets 1,415.00
Duplex Convenience Outlet "Wall Mounted Type" sets 162.75
Three Prong ACU outlet sets 149.25
Rectangular Type (12" x 24") Aluminum Louver w/ 2-18watts T8 Tube sets 1,500.20
1-40watt FL Assembly (Open Type) sets 401.35
Electrical Tape rolls 28.25
Ga Tie Wire #16 kgs 80.25
Secondary Rack w/2 Spool Insulator set 175.25
15 AT "Bolt - On Type " CB, 2P 220 VAC pcs 435.70
100 AT "Bolt - On Type " CB, 2P 220 VAC pc 1,195.00
500 AT "Bolt - On Type " CB, 2P 220 VAC pcs 35,000.00
12 Branches Panel Board " Bolt - On ", C.M 1 -Phase pc 3,120.00
10 Branches Panel Board " Bolt - On ", C.M 1 -Phase pc 4,758.00
3.50 mm2 THHN Stranded Wire rolls 4,355.05
15mm Ø PVC Pipe lghts 56.00
15mm2 Ø PVC Elbow pcs 25.00
15mm2 Ø PVC Coupling pcs 10.00
15mm2 Ø PVC Clamp pcs 10.00
5.50 mm2 THHN Stranded Wire rolls 6,000.00
20 mm Ø PVC Pipe lghts 315.00
20mm2 Ø PVC Elbow pcs 40.00
20mm2 Ø PVC Coupling pcs 11.00
20mm2 Ø PVC Clamp pcs 9.00
22.00 mm2 THW Stranded Wire mts 151.00
30 mm2 THW Stranded Wire mts 190.25
32 mm Ø RSC Pipe lghts 502.00
40 mm Ø RSC Pipe lghts 633.00
80 mm2 THW Stranded Wire m 512.00
250 mm2 THW Stranded Wire m 840.00
65 mm Ø RSC Pipe lghts 1,111.00
Shutter Type (Wall Mounted) Emergency Light 12" (40watts) sets 1,455.00
Ceiling Mounted Exhaust Fan (Open Type) sets 1,250.00
Bill Deposit for installation of 1-50KVA, 7600V/480Vac,
60Hz, Distribution Type Transformer lot 45,000.00
(pending requested Work Order from DLPC)
0.40 x 0.40 Floor Tiles pcs. 159.00
020 x 0.20 Ceramic Floor Tiles pcs. 90.00
020 x 0.30 Ceramic Wall Tiles pcs. 94.50
ABC Grout bag 155.25
Cutting Stone pc. 402.35
0.40mm thk. X 177mm/229mm Pre painted spandrel ln.m. 136.00
0.40mm thk.x 5.0m. Double Furring le. 182.00
0.70mm thk.x 5.0m. Carrying Channel le. 160.00
1/8 x 1 1/2 Blind Rivets box 300.00
Hardware & Accessories lot 4,352.20
0.30m x 1.20m Shop Made CeilingVent 1"x1" S4S unit 650.00
Insect Screen mtr. 120.00
300mm x 2.44m x 10mm thk. Hardi Sanipa pc. 330.00
1/8"Ø Metal Screw box 345.00
Melamine Board with complete accessories, Including Installation sq.m. 7,550.00
Neutralizer gal. 446.00
Primer (Flat Latex) gal. 530.00
Full Putty (Cast) gal. 460.00
Topcoat (Latex) gal. 623.00
Reducer for Cast gal. 403.00
Sand Paper doz 188.00
Primer (Flatwall Enamel) gal. 600.00
Putty gal. 601.25
Topcoat (Quick Drying Enamel) gal. 660.00
Sand Paper # 120 doz 188.00

2mm Thk. x 300mm x 280mm Brass Type Project Marker with 2
unit 5,012.00
Logos & 7 Line Text
Supply of Labor, Materials, Consumables and Equipment for Text and
l.s 10,052.00
Logo Layout (both side end 250mm min. text required)
BESTANK or Its's Approved Equivalent: STAINLESS STEEL
CYLINDRICAL WATER STORAGE TANK SERIES BSTR (CYLINDRICAL unit 32,501.00
ROUND BOTTOM) - 2000 lit. Capacity
Safety Shoes, Safety Shoes, Gloves, First Aid Kit lot 13,596.34
8' x 8' Tarpaulin on 5mm Thk Marine Plywood with Helevitica Font
(70 dpi) 3" Text Main Information on 2"x2" Lauan Lumber Wooden unit 4,070.00
Frame with Stand
EQUIPMENTS
Mini Dump Truck day 2,200.00
Jack Hammer with Compressor day 4,100.00
Backhoe, PC 60 day 8,800.00
Chainsaw day 1,000.00
Backhoe, Wheel Type PC30 day 6,300.00
Plate Compactor day 650.00
Pump Crete day 8,850.00
Concrete Vibrator day 1,050.00
One-Bagger Concrete Mixer day 1,250.00
Mobile Crawler Crane day 7,000.00
Welding Machine day 450.00
and Joint Pin day 49.00
One-Tank Oxygen/ 2-Tank Acetylene day 4,350.00
Electric Grinder day 145.00
Bar/Shear Cutter day 250.00
Boom w/ Chainblock day 2,500.00
Electric Handrill day 150.00
Electric Edger day 500.00
Electric Drill day 200.00
MANPOWER
Carpenter day 350.00
Mason day 350.00
Steelman day 350.00
Welder day 350.00
Installer day 350.00
Tinsmith day 350.00
Plumber day 350.00
Electrician day 350.00
Painter day 350.00
Helper day 300.00
Laborer day 300.00
First Aider/Part Time Practitioner lot 54,600.00
Name and Signature of Bidders Representative

MANPOWER UTILIZATION
DESIGNATION
2019 April 2019 May
day 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Project Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Electrical Engineer
Foreman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Welder
Carpenter 2 2 2 2 3 3 3 3 3 3 3 3 3 3 3 3 3 3 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5
Mason 2 2 2 2 2 2 2 2 2 2 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5
Steelman
Installer
Tinsmith
Plumber
Electrician
Painter
Laborer 2 2 2 2 5 5 5 5 5 5 5 5 5 5 5 5 5 5 ###
###10 10###10 10###
###
###
###
### ###
###
### 10 10 10 10
### 10
###
### 10 10
###
Heavy Equip. Operator 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Time Keeper 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Driver 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
Name and Signature of Bidders/Representative

DESIGNATION
2019 May 2019 June 2019 July
day 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10
Project Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Electrical Engineer
Foreman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Welder
Carpenter 5 5 5 5 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7
Mason 5 5 5 5 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
Steelman 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5
Installer
Tinsmith
Plumber
Electrician
Painter
Laborer 5 5 5 5 15###
###
###
###
### ###
###
###
###
###
### ###
###
###
###15 15 15###15###
###
### ### 15
###
###
### 15 15
### 15
### 15
### 15 15 15
###
Heavy Equip. Operator 1 1 1 1
Time Keeper 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Driver 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

DESIGNATION
2019 July 2019 August
day 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 1 2
Electrical Engineer
Foreman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Welder 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Carpenter 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7
Mason 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
Steelman 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5
Installer
Tinsmith
Plumber
Electrician
Painter
Laborer ###
###
###
### 15###
###
###
###
### ###
###
###
###
###
### ###
###
###
###15 15 15###15###
###
### ### 15
###
###
### 15 15
### 15
### 15
### 15 15 15
###
Heavy Equip. Operator
Time Keeper 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Driver 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

DESIGNATION
2019 September 2019 October
day 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
Project Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Electrical Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Foreman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Welder 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
Carpenter 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7
Mason 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
Steelman 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5
Installer
Tinsmith
Plumber 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
Electrician 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
Painter
Laborer ###
###
###
###15### ###
###
###
###
###
### ###
###
###
###
###
### ###15 15###15### ###
###
###
###
### 15 ###
### 15 15 15
### ### 15
###
### 15 15 ###
Heavy Equip. Operator 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Time Keeper 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Driver 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

DESIGNATION
2019 October 2019 November 2019 December
day 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12
Electrical Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Foreman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Welder 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
Carpenter 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7
Mason 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
Steelman 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5
Installer
Tinsmith
Plumber 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
Electrician 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
Painter
Laborer ###
###
###
###
### ###
###
###
###
###
### ###
###
###
###
###
### ###
###
###15 15### ###15###
###
###
### 15
###
###
### 15 15 ### 15
### 15
###
### 15 15
###
Heavy Equip. Operator 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Time Keeper 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Driver 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

DESIGNATION
2020 January 2020 February
day 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 1 2
Project Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Electrical Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Foreman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Welder 3 3 3 3 3 3 3 3 3 3 3 3 3 3 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
Carpenter 7 7 7 7 7 7 7 7 7 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
Mason 8 8 8 8 8 8 8 8 8 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5
Steelman 5 5 5 5 5 5 5 5 5 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
Installer 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
Tinsmith 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
Plumber 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
Electrician 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
Painter
Laborer ###
###
### ###15###
###
###
### ###
###
###
###
###
### ###
###
###
###
###10 ###10###10###
### ###
### 10
###
###
### 10 10
### 10
### 10 10
###
Heavy Equip. Operator
Time Keeper 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Driver 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

DESIGNATION
2020 March 2020 April
day 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
Project Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Electrical Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Foreman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Welder 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
Carpenter 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7
Mason 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
Steelman 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5
Installer
Tinsmith
Plumber 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
Electrician 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
Painter
Laborer ###
###
###
###15### ###
###
###
###
###
### ###
###
###
###
###
### ###15 15###15### ###
###
###
###
### 15 ###
### 15 15 15
### ### 15
###
### 15 15 ###
Heavy Equip. Operator 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Time Keeper 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Driver 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

EQUIPMENT UTILIZATION
EQUIPMENT
DURATION
wee
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52
k
Backhoe 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Dumptruck 10W 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Concrete mixer 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
Forward Loader 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Mini Excavator 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Welding Machine 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
Electric Grinder 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
Electric Drill 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2###

###
###
###
###
###
###10 10###10###10###
###
###
###
### 10
###
###
### 10 10 10
### 10
### 10
###
### 10 10 10
### 10
Concrete Vibrator 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Mini Dumptruck 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1Bagger Conc. Mixer 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

EQUIPMENT UTILIZATION
P RO J E C T D U R A T I O N - ( C A L E N D A R D A Y S )
DESIGNATION 6 12 18 24
IST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Mini Dump Truck 1 1 1
Jack Hammer with Compressor 1 1
Backhoe, PC 60 1 1
Chainsaw 1 1
Backhoe, Wheel Type PC30 1
Plate Compactor 1
Pump Crete 1 1 1
Concrete Vibrator 1 1 1 1 1
One-Bagger Concrete Mixer 1 1 1 1 1
Mobile Crawler Crane 1 1 1 1
Welding Machine 1 1 1 1 1 1 1 1 1 1 1 1
H-Frame w/ Cross Bracing

1 1 1 1 1 1 1 1 1
and Joint Pin
One-Tank Oxygen/ 2-Tank Acetylene 1 1 1
Electric Grinder 1 1 1 1 1 1
Bar/Shear Cutter 1 1 1 1 1 1 1
Boom w/ Chainblock 1 1 1
Electric Handrill 1 1 1 1
Electric Edger 1 1 1 1 1 1 1 1 1 1
Electric Drill 1 1 1 1 1

Contract Name: Construction of 5-Storey School Building with Roof Deck
Project Location : Mintal , Davao City
CONSTRUCTION SCHEDULE AND S-CURVE

P R O J E C T D U R A T I O N - ( C A L E N D A R D A Y S )
RELATI
ITEM 90 180 270 360
DESCRIPTION AMOUNT VE WT.
NO. IST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER
(%)
15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15
1.00 SITE WORKS 0.52

1.01 Demolition of Existing Structures 91,688.49 0.23 3 2
1.02 Uprooting and Replanting of Existing Trees 35,964.24 0.09 3
1.03 Temporary Fence - Laminated Sack w/ Frame 56,738.03 0.14 4 2
1.04 Building Lay-out 20,254.61 0.05 2
2.00 EARTHWORKS - 1.00
2.01 Excavation/Backfill 122,743.60 0.31 7 15 4
2.02 Gravel Bed 126,512.69 0.32 3
2.03 Embankment 147,417.73 0.37 2
3.00 CONCRETE WORKS - 12.29
3.01 Ready Mixed Concrete(fc' = 3,000psi; 7days) 4,062,001.49 10.26
3.02 Bagger Mixer Mixed Concrete (Class A Mixture) 800,755.22 2.02
4.00 STEEL WORKS - 58.63
4.01 Structural Steel Works 7,091,273.25 17.92
4.02 Reinforcing Bars 6,465,283.04 16.34
4.03 Roof Framing 1,261,474.52 3.19
4.04 Stair and Balcony Railings 1,388,152.89 3.51
5.00 STEEL DECKING 5,438,482.56 13.74
6.00 FORMS & SCAFFOLDINGS 1,559,803.79 3.94
7.00 MASONRY WORKS - 5.78
7.01 4" CHB Filler and Setting 1,413,756.31 3.57
7.02 Plastering/Finishing 874,691.93 2.21
8.00 ROOFING & TINSMITHRY WORKS - 2.63
8.01 Prepainted Rib Type Roofing - 0.40mm thk. 890,482.79 2.25
Prepainted Bended Panels - Spanish Type Gutter &
8.02 148,841.67 0.38
Flashing
9.00 DOORS & WINDOWS -
9.01 Doors - 2.03
9.01.1 Panel Door, D1 - 1.00m x 2.10m 569,029.30 1.44
9.01.2 Hollow Core Flush Door, D2 - 0.80m x 2.10m 34,865.10 0.09
9.01.3 Hollow Core Flush Door, D3 - 0.70m x 2.10m 69,459.90 0.18
9.01.4 Wood Louver Swing Door, D3a - 0.70m x 1.50m 120,558.25 0.30
Hollow Core Flush PWD Door with Louver, D4 -
9.01.5 8,190.78 0.02
1.00m x 2.10m
9.02 Window - 1.96
9.02.1 Jalougrill Window, W1 - 3.550m x 1.50m 289,081.57 0.73
9.02.4 Jalougrill Window, W3a - 2.80m x 0.66m 72,366.56 0.18
9.02.5 Jalougrill Window, W3b - 1.40m x 0.60m 3,016.93 0.01
10.00 PLUMBING WORKS - 1.54
10.01 Water Line 100,384.30 0.25
10.02 Sanitary Line 155,881.44 0.39
10.03 158,448.66 0.40
Downspout)
10.04 Catch Basin 51,675.68 0.13
10.05 Grease Trap 26,836.98 0.07
Septic Vault (2.80m x 6.45m x 2.15m) including
10.06 117,277.47 0.30
Excavation
10.07 Fixtures - 1.24
10.07.1 Water Closet 177,121.00 0.45
10.07.2 Lavatory (Wall Hung) 70,455.60 0.18
Prefabricated Stainless Steel Kitchen Sink (0.60 x
10.07.3 191,675.40 0.48
0.70m)
10.07.4 Double Tub Kitchen Sink (1.2 x 0.60m) 13,526.52 0.03
10.07.5 Prefabricated Stainless Steel Slop Sink (0.8 x 0.7m) 38,284.20 0.10
11.00 ELECTRICAL WORKS 1,625,695.89 4.11
0.00 B. Installation of Transformer 55,235.25 0.14
12.00 TILE WORKS 504,082.60 1.27
13.00 CARPENTRY WORKS - 2.74
13.01 Flat Ceiling (Third Floor Only) 284,083.31 0.72
13.02 Ceiling Eaves 338,874.36 0.86
13.03 Hardi Sanipa - Fascia Board 66,241.28 0.17
13.04 Toilet Cubicle Partition 393,978.60 1.00
14.00 PAINTING WORKS - 2.77
14.01 Masonry Surface - 3 Coats 741,881.80 1.87
14.02 Wooden Surface - 3 Coats 318,033.55 0.80
Project Marker - 2mm thk. x 300mm x 280mm
15.00 24,607.92 0.06
Brass Type
16.00 Signage - Text & Logo 12,338.33 0.03
RAINWATER COLLECTOR (INCLUDING
SPL-I 455,132.32 1.15
INSTALLATION)
SPL-II CONSTRUCTION SAFETY AND HEALTH 77,263.04 0.20
SPL-III BILLBOARD 5,000.00 0.01
TOTAL 39,577,691.69 193.1
PERIODICAL ACCOMPLISHMENT 14.50% 34.75% 30.50% 20.25%
CUMULATIVE ACCOMPLISHMENT 14.50% 49.25% 79.75% 100.00%
%
PERIODICAL ACCOMPLISHMENT 5,738,765.30 13,753,247.86 12,071,195.97 8,014,482.57
CUMULATIVE ACCOMPLISHMENT 5,738,765.30 19,492,013.16 31,563,209.12 39,577,691.69
97.02
-
CASHFLOW BY QUARTER AND PAYMENT SCHEDULE
PROJECT DU RATION (calendar days)

PARTICULARS Ist Quarter 2nd Quarter 3rd Quarter 4th Quarter
90 180 270 360
BID AMOUNT 39,577,691.69
PERIODIC ACCOMPLISHMENT 14.50% 34.75% 30.50% 20.25%
PERIODIC CASHFLOW 5,738,765.30 13,753,247.86 12,071,195.97 8,014,482.57
CUMMULATIVE ACCOMPLISHMENT 14.50% 49.25% 79.75% 100.00%
CUMMULATIVE CASH FLOW 5,738,765.30 19,492,013.16 31,563,209.12 39,577,691.69

PERT CPM
Contract Name: CONSTRUCTION OF 5-STOREY SCHOOL BUILDING WITH ROOF DECK legend:
Project Location: MINTAL , DAVAO CITY normal schedule
Duration : 360 Calendar Days dummy
warning and hazards
safety and health

Warning and Hazard Signs
Formworks
installation of railings &
Structural Steel Works Roof Framing Roofing & Tinsmithry Works Painting Works
Pouring & Curing of Tile Works & Installation of
Structure Excavation Reinforcing Bars Conc. Ftg./Col. Doors & Windows Marker & Logo Demobilization
20 days 10 days 50 days 45 days 30 days 2 days
1 3 4 5 6 7 8 9 10 11 12 13 14 15 16
4 days 16 days 15 days 60 days 46 days 40 days 20 days 2 days

Embankment Masonry Works Carpentry Works Removal of Temp. Fence
Mobilization Site Works Foundation Fill Installation of Steel Deck & Pouring of Conc. Slab
Installation of Fixtures for Plumbing & Electrical Works
Installation of Pipes for Plumbing & Electrical Works
LEGEND: Construction Safety and Health
Activities Work Days Activities Work Days

2.00 EARTHWORKS
Qty. = 25.10 cu.m.
73/117
Rain Harvesting Tank Platform
Footing 1.00 1.00 1.40 16 22.40
Wall Footing 3.00 0.30 0.75 4 2.70
Total Volume 25.10
A. Labor Cost
Manpower Requirement Output per Day Activity
Rate per day Total
Designation Manpower Rqd. (cu.m/manday) Duration
Laborer 8 1.25 3.5 301.00 8,428.00
Total 8,428.00
2.02 Gravel Bed
Qty. = 3.92 cu.m.
Designation Length (m) Width (m) Depth (m) No. of units Volume (cu.m.)
Footing 1.00 1.00 0.10 16 1.60
Wall Footing 6.00 0.30 0.10 4 0.72
Flooring 2.00 2.00 0.10 4 1.60
Total Volume 3.92

Materials
Quantity
Gravel, Class "A" 1.10 5 cu.m. 605.00 3,025.00
Total 3,025.00
74/117
B. Labor Cost
Rate per day Total
Laborer 8 2 0.50 301.00 1,204.00
Total 1,204.00
2.03 Embankment
Qty. = 20.80 cu.m.

Shrinkage Factor = 20 percent
Rain Harvesting Tank Platform 2.00 2.00 1.30 4 20.80
Total Volume 20.80

Materials
Quantity
Earthfill Materials 1.20 25 cu.m. 274.00 6,850.00
Total 6,850.00
B. Labor Cost
Rate per day Total
Laborer 8 2.0 2.0 301.00 4,816.00
Total 4,816.00
C. Equipment Cost
Output per Day Rate per day Total
Plate Compactor 1 18 2.0 500.00 1,000.00
Total 1,000.00
75/117
3.00 CONCRETE WORKS
3.02 Bagger Mixer Mixed Concrete (Class A Mixture)
Qty. = 10.70 cu.m.
F1 1.00 1.00 0.30 16 4.80
C1 0.25 0.25 2.50 16 2.50
76/117
Wall Footing 0.00 0.00 0.25 4 0.00
Flooring 2.00 2.00 0.10 4 1.60
B1 6.00 0.25 0.30 4 1.80
Total Volume 10.70

Materials
Quantity
Portland Cement 9.00 97.0 bag 268.00 25,996.00
Washed Sand 0.50 5.5 cu.m. 642.00 3,531.00
Gravel "YY" 1.00 11 cu.m. 789.00 8,679.00
Total 38,206.00
B. Labor Cost
Mason 2 2.5 5.0 350.00 3,500.00
Laborer 8 2.5 5.0 301.00 12,040.00
Total 15,540.00
C. Equipment Cost
One-Bagger Concrete Mixer 1 2.5 5.0 1,300.00 6,500.00
Total 6,500.00

Profit 4,819.68
O.C.M. 5,422.14
V.A.T. 3,524.39

Unit Cost 6,917.03
77/117
4.02 Reinforcing Bars
Qty. = 1,743.00 kg.
Summary
Structure
Bar size(mm dia) Weight/pc No. of pcs. Weight
F1 16mmφ 9.50 34 323.00
C1 16mmφ 9.50 48 456.00
10mmφ 3.70 75 277.50
Wall Footing 10mmφ 3.70 21 77.70
Flooring 10mmφ 3.70 16 59.20
B1 16mmφ 9.50 45 427.50
10mmφ 3.70 33 122.10
Total Weight 1,743.00

Materials
Quantity
16mmØ Def. Bar, Grade 33 6.00 127 lght. 454.00 57,658.00
Ga. #16 Tie Wire 0.02 35 kg. 80.00 2,800.00
Total 85,978.00
B. Labor Cost
Steelman 8 78.5 3.0 350.00 8,400.00
Laborer 8 78.5 3.0 301.00 7,224.00
Total 15,624.00
C. Equipment Cost
Bar/Shear Cutter 4 120 3.0 250.00 3,000.00
Total 3,000.00

Profit 8,368.16
O.C.M. 9,414.18
V.A.T. 6,119.22
Total Cost of
128,503.56
Item
Unit Cost 73.73
7.00 MASONRY WORKS

7.01 4" CHB Filler and Setting
Qty. = 38.40 sq.m.
78/117
Rain Harvesting Tank Platform 6.00 1.60 4 38.40
Total Area 38.40

Materials
Quantity
13 500 pc. 20.00 10,000.00
Portland Cement 0.523 21 bag 268.00 5,628.00
Washed Sand 0.022 1 cu.m. 642.00 642.00
Ga#16 Tie Wire 0.048 2 kg. 80.00 160.00
Gravel "YY" 0.0435 2 cu.m. 789.00 1,578.00
Total 22,408.00
B. Labor Cost
Mason 8 8 1.00 350.00 2,800.00
Laborer 8 8 1.0 301.00 2,408.00
Total 5,208.00
C. Equipment Cost
Concrete Mixer 1 1.0 1,300.00 1,300.00
Total 1,300.00

Profit 2,313.28
O.C.M. 2,602.44
V.A.T. 1,691.59
Total Cost of
35,523.31
Item
Unit Cost 925.09
7.02 Plastering/Finishing
Qty. = 28.80 sq.m.
Rain Harvesting Tank Platform 6.00 1.2 4 28.80
Total Area 28.80

Materials
Quantity
Portland Cement 0.288 9 bag 268.00 2,412.00
Washed Sand 0.016 1 cu.m. 642.00 642.00
Total 3,054.00
B. Labor Cost
Mason 8 10 0.5 350.00 1,400.00
Laborer 8 10 0.5 301.00 1,204.00
Total 2,604.00
79/117
C. Equipment Cost
Concrete Mixer 1 0.5 1300.00 650.00
Total 650.00

Profit 504.64
O.C.M. 567.72
V.A.T. 369.02
Total Cost of
7,749.38
Item
Unit Cost 269.08
80/117
14.01 Masonry Surface - 3 Coats
Qty. = 28.80 sq.m.
CHB Wall 28.80
Total Area 28.80

Materials
Quantity
Neutralizer 100.00 1.00 gal. 444.00 444.00
Primer (Flat Latex) 20.00 2.00 gal. 529.00 1,058.00
Full Putty (Cast) 15.00 2.00 gal. 462.00 924.00
Topcoat (Latex) 15.00 2.00 gal. 625.00 1,250.00
Reducer for Cast 5.00 1.00 gal. 405.00 405.00
Sand Paper 4.00 1.00 doz 180.00 180.00
Total 4,261.00
B. Labor Cost
Manpower Requirement Output (sq.m Activity
Rate per day Total
Painter 2 13.00 1.5 350.00 1,050.00
Helper 2 13.00 1.5 301.00 903.00
Total 1,953.00

Profit 497.12
O.C.M. 559.26
V.A.T. 363.52
Total Cost of
7,633.90
Item
Unit Cost 265.07
81/117
2.00 EARTHWORKS
Qty. = 6.27 cu.m.
Designation Length (m) Width (m) Depth (m)

Catch Basin 0.70 0.70 0.80
Total Volume
A. Labor Cost
Manpower Requirement Output per Day
Activity Duration
Designation Manpower Rqd. (cu.m/manday)
Laborer 6 1.25 1.0
Total
Total Cost of Item

Unit Cos
Adjusted Cos
2.02 Gravel Base
Qty. = 0.78 cu.m.

Catch Basin 0.70 0.70 0.10
Total Volume
Description of Materials Factor Materials Quantity Unit
Gravel, Class "A" 1.10 1.0 cu.m.
Total
B. Labor Cost
Activity Duration
Laborer 1 2 1.0
Total
Total Cost of Item

Unit Cos
Adjusted Cos
3.00 CONCRETE WORKS (fc' = 3,000psi)
Qty. = 1.57 cu.m.

Catch Basin 0.70 0.70 0.10
Total Volume
Portland Cement 9.00 15 bag

Washed Sand 0.50 1.0 cu.m.
Gravel "YY" 1.00 2.0 cu.m.
Total
B. Labor Cost
Output per Day Activity Duration
Designation Manpower Rqd.
Mason 2 2.5 1.00
Laborer 6 2.5 1.00
Total
Total Cost of Item

Unit Cos
Adjusted Cos
4.00 REINFORCING BARS (Grade 33)
Qty. = 102.76 kg.
Summary
Structure
Bar size(mm dia) Weight/pc No. of pcs.
Catch Basin 10mmφ 3.67 28
Total Weight
10mmØ Def. Bar, Grade 33 6.00 28 lght.

Ga. #16 Tie Wire 0.02 3 kg.
Total
B. Labor Cost
Steelman 2 78.5 1
Laborer 2 78.5 1
Total
C. Equipment Cost
Equipment Requirement
Particular Equpt. Rqd.
Bar/Shear Cutter 2 120 1
Total
Total Cost of Item

Unit Cos
Adjusted Cos
6.00 MASONRY WORKS

6.01 100mm thk. CHB
Qty. = 22.40 sq.m.
Designation Length (m) Width (m) Height (m)
100mm thk CHB
Catch Basin 0.70 0.50
Total Area
100mm thk. CHB 14 314 pc.

Ga#16 Tie Wire 0.02 1.0 kg.
Gravel "YY" 0.0435 1.0 cu.m.
Total
B. Labor Cost
Mason 2 10.5 2.00
Laborer 2 10.5 2.00
Total
C. Equipment Cost
Concrete Mixer 1 120 2.00
Total
Total Cost of Item

Unit Cos
Adjusted Cos
6.02 Plastering
Qty. = 44.80 sq.m.
Designation
100mm thk CHB
Catch Basin
Total Area

Total
B. Labor Cost
Mason 2 7.5 3.0
Laborer 2 7.5 3.0
C. Equipment Cost
Total
Total Cost of Item

Unit Cos
Adjusted Cos
No. of units Volume (cu.m.)
16 6.27
6.27
Rate per day Total

301.00 1,806.00
1,806.00

Unit Cost 288.04

16 0.78
0.78
Unit Price Total Cost

605.00 605.00
605.00
Rate per day Total

301.00 301.00
301.00
Total Cost of Item 906.00

Unit Cost 1,161.54
Adjusted Cost 906.00
32 1.57
1.57

268.00 4,020.00
642.00 642.00
789.00 1,578.00
6,240.00
Rate per day Total

350.00 700.00
301.00 1,806.00
2,506.00

Unit Cost 5,570.70
Weight
102.76
102.76
176.00 4,928.00
80.00 240.00
5,168.00
Rate per day Total

350.00 700.00
301.00 602.00
1,302.00
Rate per day Total

150.00 300.00
300.00

Unit Cost 65.88
No. of Face Area (sq.m.)
64 22.40
22.40

9.00 2,826.00
268.00 3,216.00
642.00 321.00
176.00 2,640.00
60.00 60.00
789 789.00
9,852.00
Rate per day Total
350.00 1,400.00
301.00 1,204.00
2,604.00
Rate per day Total

750.00 1,500.00
1,500.00

Unit Cost 623.04
Area (sq.m.)
44.80
44.80

268.00 2,680.00
642.00 642.00
3,322.00
Rate per day Total

350.00 2,100.00
301.00 1,806.00
3,906.00
Rate per day Total
750.00 2,250.00
2,250.00

Unit Cost 211.56
2.00 EARTHWORKS
Qty. = 1.40 cu.m.

Grease Trap 0.70 0.95 0.70
Total Volume
A. Labor Cost
Activity Duration
Laborer 6 1.25 1.0
Total
Total Cost of Item

Unit Cos
Adjusted Cos
2.02 Gravel Base
Qty. = 0.20 cu.m.

Grease Trap 0.70 0.95 0.10
Total Volume
Gravel, Class "A" 1.10 0.5 cu.m.
Total
B. Labor Cost
Activity Duration
Laborer 1 2 1.0
Total
Total Cost of Item

Unit Cos
Adjusted Cos
Qty. = 0.40 cu.m.

Grease Trap 0.70 0.95 0.10
Total Volume

Total
B. Labor Cost
Mason 2 2.5 1.00
Laborer 6 2.5 1.00
Total
Total Cost of Item

Unit Cos
Adjusted Cos
Qty. = 18.35 kg.
Summary
Structure
Bar size(mm dia) Weight/pc No. of pcs.
Grease Trap 10mmφ 3.67 5
Total Weight

Ga. #16 Tie Wire 0.02 1 kg.
Total
B. Labor Cost
Steelman 2 78.5 1
Laborer 2 78.5 1
Total
C. Equipment Cost
Bar/Shear Cutter 2 120 1
Total
Total Cost of Item

Unit Cos
Adjusted Cos
6.00 MASONRY WORKS

6.01 100mm thk. CHB
Qty. = 3.36 sq.m.
100mm thk CHB
Grease Trap 0.70 0.40
Total Area

Gravel "YY" 0.0435 0.5 cu.m.
Total
B. Labor Cost
Mason 2 10.5 1.00
Laborer 2 10.5 1.00
Total
C. Equipment Cost
Total
Total Cost of Item

Unit Cos
Adjusted Cos
6.02 Plastering
Qty. = 6.72 sq.m.
Designation
100mm thk CHB
Grease Trap
Total Area

Total
B. Labor Cost
Mason 2 7.5 1.0
Laborer 2 7.5 1.0
C. Equipment Cost
Total
Total Cost of Item

Unit Cos
Adjusted Cos
3 1.40
1.40
Rate per day Total

301.00 1,806.00
1,806.00

Unit Cost 1,290.00

3 0.20
0.20

605.00 302.50
302.50
Rate per day Total

301.00 301.00
301.00
Total Cost of Item 603.50

Unit Cost 3,017.50
Adjusted Cost 603.50
6 0.40
0.40

268.00 1,072.00
642.00 321.00
789.00 394.50
1,787.50
Rate per day Total

350.00 700.00
301.00 1,806.00
2,506.00

Unit Cost 10,733.75
Weight
18.35
18.35
176.00 880.00
80.00 80.00
960.00
Rate per day Total

350.00 700.00
301.00 602.00
1,302.00
Rate per day Total

150.00 300.00
300.00

Unit Cost 139.62
12 3.36
3.36

9.00 432.00
268.00 536.00
642.00 321.00
176.00 528.00
60.00 60.00
789 394.50
2,271.50
Rate per day Total
350.00 700.00
301.00 602.00
1,302.00
Rate per day Total

750.00 750.00
750.00

Unit Cost 1,286.76
Area (sq.m.)
6.72
6.72

268.00 536.00
642.00 321.00
857.00
Rate per day Total

350.00 700.00
301.00 602.00
1,302.00
Rate per day Total
750.00 750.00
750.00

Unit Cost 432.89
2.00 EARTHWORKS
Qty. = 38.83 cu.m.
Septic Vault 6.45 2.80 2.15 1 38.83

Total Volume 38.83
A. Labor Cost
Activity Duration Rate per day Total
Laborer 6 1.25 6.0 301.00 10,836.00
Total 10,836.00

Unit Cost 279.06
2.02 Gravel Base
Qty. = 1.81 cu.m.
Septic Vault 6.45 2.80 0.10 1 1.81

Total Volume 1.81
Description of Materials Factor Materials Quantity Unit Unit Price Total Cost
Gravel, Class "A" 1.10 2.0 cu.m. 605.00 1,210.00
Total 1,210.00
B. Labor Cost
Activity Duration Rate per day Total
Laborer 1 2 1.0 301.00 301.00
Total 301.00

Unit Cost 834.81
Qty. = 4.52 cu.m.
Septic Vault 6.45 2.80 0.15 1 2.71

6.45 2.80 0.10 1 1.81
Total Volume 4.52

Washed Sand 0.50 2.5 cu.m. 642.00 1,605.00
Gravel "YY" 1.00 5.0 cu.m. 789.00 3,945.00
Total 16,452.24
B. Labor Cost
Output per Day Activity Duration Rate per day Total
Mason 2 2.5 2.00 350.00 1,400.00
Laborer 6 2.5 2.00 301.00 3,612.00
Total 5,012.00

Unit Cost 4,748.73
Qty. = 216.53 kg.
Summary
Structure
Bar size(mm dia) Weight/pc No. of pcs. Weight
Septic Vault 10mmφ 3.67 59 216.53
Total Weight 216.53
10mmØ Def. Bar, Grade 6.00 59 lght. 176.00 10,384.00

33
Ga. #16 Tie Wire 0.02 5 kg. 80.00 400.00

Total 10,784.00
B. Labor Cost
Steelman 2 78.5 2 350.00 1,400.00
Laborer 2 78.5 2 301.00 1,204.00
Total 2,604.00
C. Equipment Cost
Bar/Shear Cutter 2 120 2 150.00 600.00
Total 600.00

Unit Cost 64.60
6.00 MASONRY WORKS
6.01 100mm thk. CHB
Qty. = 44.27 sq.m.
100mm thk CHB
Septic Vault 2.80 1.90 3 15.96

6.45 1.90 2 24.51
2.00 1.90 1 3.80
Total Area 44.27
100mm thk. CHB 14 620 pc. 9.00 5,580.00

Washed Sand 0.022 1.0 cu.m. 642.00 642.00
10mmØ Def. Bar, Grade 0.65 29 lght. 176.00 5,104.00
33
Ga#16 Tie Wire 0.02 2.0 kg. 60.00 120.00
Gravel "YY" 0.0435 2.0 cu.m. 789 1,578.00
Total 19,229.06
B. Labor Cost
Mason 2 10.5 3.00 350.00 2,100.00
Laborer 2 10.5 3.00 301.00 1,806.00
Total 3,906.00
C. Equipment Cost
Concrete Mixer 1 120 3.00 750.00 2,250.00
Total 2,250.00

Unit Cost 573.41
6.02 Plastering
Qty. = 80.94 sq.m.
Designation Area (sq.m.)

100mm thk CHB
Septic Vault 80.94
Total Area 80.94

Washed Sand 0.012 1.0 cu.m. 642.00 642.00
Total 5,327.45
B. Labor Cost
Mason 4 7.5 3.0 350.00 4,200.00
Laborer 4 7.5 3.0 301.00 3,612.00
7,812.00
C. Equipment Cost
Concrete Mixer 1 1 3.0 750.00 2,250.00
Total 2,250.00

Unit Cost 190.13
Qty. = 0.61 cu.m.
Lavatory 2.40 0.60 0.10

1.00 0.60 0.10
Total Volume

Total
B. Labor Cost
Mason 2 2.5 1.00
Laborer 6 2.5 1.00
Total
Total Cost of Item

Unit Cost
Adjusted Cost
6.00 MASONRY WORKS

6.01 100mm thk. CHB
Qty. = 4.59 sq.m.
100mm thk CHB
Chb Partition 0.60 0.85
Total Area

10mmØ Def. Bar, Grade 0.65 3 lght.
33
Gravel "YY" 0.0435 0.5 cu.m.
Total
B. Labor Cost
Mason 1 10.5 1.00
Laborer 1 10.5 1.00
Total
Total Cost of Item

Unit Cost
Adjusted Cost
6.02 Plastering
Qty. = 9.18 sq.m.
Designation
100mm thk CHB
Total Area

Total
B. Labor Cost
Mason 4 7.5 1.0
Laborer 4 7.5 1.0
Total Cost of Item

Unit Cost
Adjusted Cost
10.00 TILE WORKS

10.01 Ceramic Tiles (400mm x 400mm)
Qty. = 6.12 sq.m.

Lavatory 3.40 0.60
Total Area ( sq. m.)

600mm x 600mm Granite Tile 0.36 18 pc.
Tile Trim (8') pc.
Coarse Sand 0.02 0.5 cu.m.
ABC Grout (2 kg.) 0.15 1 bag
Grinding Disk 1 pc.
Total Material Cost
B. Equipment
Factor Activity Duration
Designation Equipment Rqd.
Cutter/Edger 2 4 1
Total Equipment Cost
C. Labor Cost
Manpower Requirement Output per Day (1
Activity Duration
Designation Manpower Rqd. Gang)
Mason 2 4 1
Laborer 2 4 1
Total Labor Cost
Total Cost of Item

Unit Cost
Adjusted Cost
3 0.43
3 0.18
0.00
0.61

268.00 1,608.00
642.00 321.00
789.00 789.00
2,718.00
Rate per day Total

350.00 700.00
301.00 1,806.00
2,506.00

Unit Cost 8,563.93
9 4.59
4.59

9.00 585.00
268.00 804.00
642.00 321.00
176.00 528.00
60.00 60.00
789 394.50
2,692.50
Rate per day Total

350.00 350.00
301.00 301.00
651.00

Unit Cost 728.43
Area (sq.m.)
9.18
9.18

268.00 536.00
642.00 321.00
857.00
Rate per day Total

350.00 1,400.00
301.00 1,204.00
2,604.00

Unit Cost 377.02
No. of Units Area (sq.m.)
3 6.12
6.12

350.00 6,300.00
642.00 321.00
268.00 804.00
75.00 75.00
450.00 450.00
7,950.00

150.00 300.00
300.00
Rate per day Total

300.00 600.00
250.00 500.00
1,100.00

Unit Cost 1,527.78
6.00 MASONRY WORKS
6.01 100mm thk. CHB
Qty. = 22.40 sq.m.
100mm thk CHB
7.00 3.20
Total Area

Gravel "YY" 0.0435 1.0 cu.m.
Total
B. Labor Cost
Mason 2 10.5 2.00
Laborer 2 10.5 2.00
Total
C. Equipment Cost
Total
Total Cost of Item

Unit Cos
Adjusted Cos
6.02 Plastering
Qty. = 44.80 sq.m.
Designation
100mm thk CHB
0
Total Area

Total
B. Labor Cost
Mason 2 7.5 3.0
Laborer 2 7.5 3.0
C. Equipment Cost
Total
Total Cost of Item

Unit Cos
Adjusted Cos
1 22.40
22.40

9.00 2,826.00
268.00 3,216.00
642.00 321.00
176.00 2,640.00
60.00 60.00
789 789.00
9,852.00
Rate per day Total

350.00 1,400.00
301.00 1,204.00
2,604.00
Rate per day Total

750.00 1,500.00
1,500.00

Unit Cost 623.04
Area (sq.m.)
44.80
44.80

268.00 2,680.00
642.00 642.00
3,322.00
Rate per day Total

350.00 2,100.00
301.00 1,806.00
3,906.00
Rate per day Total

750.00 2,250.00
2,250.00

Unit Cost 211.56
BEAMS Legend length base depth
B1 40.5 0.2 0.4
G5 28.0 0.2 0.45
G4 85.6 0.2 0.4
2nd level to 3rd level G3 40.5 0.2 0.4
G2 56.3 0.2 0.4
G1 49.3 0.2 0.4
RB 211.3 0.2 0.4
COLUMNS
C1 101.5 0.35 0.35
ground to 3rd level C2 182.7 0.35 0.35
C3 142.1 0.35 0.35
TRUSSES Total Le. Wt Total Wt.

1146.48 23.55 4,499.93

9 10. Man Power Equipment Schedule

Caricato da

Informazioni sul documento

Descrizione originale:

Titolo originale

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

9 10. Man Power Equipment Schedule

Caricato da

Copyright:

Formati disponibili

APPROVED BUDGET FOR THE CONTRACT

Project Name: CONSTRUCTION OF 5-STOREY SCHOOL BUILDING WITH ROOF DECK

ESTIMATED MARK-UPS IN TOTAL

10.00 PLUMBING WORKS

UNIT COST ADJUSTED COST

Location : MINTAL , DAVAO CTY

Minimum Equipment Requirement Minimum Manpower Requirement

1.04 Building Lay-out 0.05 605.70 sq.m. 33.44 20,254.61

1.00 SITE WORKS

Qty = 439.50 sq.m.

B. Equipment Cost ###

Direct Cost 74,700.00

Total Cost of Item 91,690.52

1.02 Uprooting and Replanting of Existing Trees

Qty = 12.00 unit

A. Labor Cost Output per

Direct Cost 29,300.00

Total Cost of Item 35,964.29

Total Cost of Item 56,737.65

Direct Cost #DIV/0!

Total Cost of Item #DIV/0!

1.04 Building Lay-out

Qty. = 605.70 sq.m.

Direct Cost 16,499.75

Total Cost of Item 20,252.62

Qty. = 690.23 cu.m.

Total Cost of Item 122,745.00

2.02 Gravel Bed

Qty. = 205.24 cu.m.

A. Quantity Take-Off and Costing Shrinkage Factor =

Direct Cost 120,100.00

Total Cost of Item 147,416.75

3.00 CONCRETE WORKS

Qty. = 653.39 cu.m.

3.02 Bagger Mixer Mixed Concrete (Class A Mixture) CF-1/C1

Direct Cost 5,776,899.95

Total Cost of Item 7,090,855.85

4.02 Reinforcing Bars

Qty. = 91,589.22 kg. S

A. Quantity Take-Off and Costing Slab On-Grad

4.04 Stair and Balcony Railings Strut

Qty. = 13,301.58 kg.

Direct Cost 1,130,930.90

Total Cost of Item 1,388,161.13

5.00 STEEL DECKING

Qty. = 7,257.60 sq.m.

A. Quantity Take-Off and Costing F

Direct Cost 4,430,708.00

Total Cost of Item 5,438,472.53

Qty. = 566.04 sq.m.

A. Quantity Take-Off and Costing F

Direct Cost 1,270,765.46

Total Cost of It 1,559,801.06 ###

7.00 MASONRY WORKS

Qty. = 1670.85 sq.m.

A. Quantity Take-Off and Costing

Direct Cost 712,614.00

8.00 ROOFING & TINSMITHRY WORKS Arabic Classro

Total Cost of It 890,483.74

8.02 Prepainted Bended Panels - Spanish Type Gutter & Flashing

Qty. = 183.88 ln.m.

Direct Cost 121,261.00