Scribd
Upload
37 views496 pages

For Scurve

This document provides the details of the proposed completion of a school canteen project located in Talaytay, Argao, Cebu and owned by the Philippine Science Highschool. It includes a bill of quantities for various items of work such as site works, concrete works, metal works, ceilings, roofing, doors and windows, and finishing works. Calculations are provided for the quantities of materials needed for each item based on the dimensions and specifications outlined in the document.

Uploaded by

Kerwin Jay Condor
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
37 views496 pages

For Scurve

This document provides the details of the proposed completion of a school canteen project located in Talaytay, Argao, Cebu and owned by the Philippine Science Highschool. It includes a bill of quantities for various items of work such as site works, concrete works, metal works, ceilings, roofing, doors and windows, and finishing works. Calculations are provided for the quantities of materials needed for each item based on the dimensions and specifications outlined in the document.

Uploaded by

Kerwin Jay Condor
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 496

Project

Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argao, Cebu
Philippine Science Highschool

Item No.
Item of Works

:
:

001
Site Works

Detailed Quantity Calculations:


Item No.

Description
1.10 Structural Common Excavation
Footing
F1
F2
Wall Footing
WF1
Septic Tank

No. of Units

Length

12.00
10.00

1.00
0.50

12.00
1.00

59.00
1.03

1.20 Gravel Bedding


F1
F2
WF1
Slab

12.00
10.00
12.00
1.00

1.00
0.50
59.00
25.00

1.30 Structural Backfill


F1
F2
WF1

12.00
10.00
12.00

1.00
0.50
59.00

1.00

25.00

1.40 Soil Treatment


Building Area

Width

Depth

Quantity
184.64

Units
cu.m.

1.00
0.50

###
###

12.00
1.25

0.40
1.03

0.60
1.39

169.92
1.47
cu.m.

0.10
0.10
0.10
0.10

59.77
1.20
0.25
28.32
30.00

cu.m.

###
0.30
0.40

92.09
6.75
0.38
84.96
300.00
300.00

sq.m

1.00
0.50
0.40
12.00

0.75
0.25
0.30

12.00

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Works

: 002
: Concrete Works

Detailed Quantity Calculations:


Item No.

No. of
Units

Description
2.10

Concrete Reinforcing Steel (Grade 40, PNS 49,


fy=275 Mpa inclusive of Tie Wires Ga.# 16)
Footing
F1
F2
Wall Footing
### WF1

Size

Unit Wt.

12.00 16mm
10.00 16mm

1.580
1.580

longitudinal
transverse

1.00 10mm
1.00 10mm

0.617
0.617

stirrups

12.00 16mm
12.00 16mm

1.580
0.617

Top bars/Bottom bars


Cut bars
Stirrups

16mm
16mm
5.00 10mm

1.58
1.58
0.62

Top bars/Bottom bars


Cut bars
stirrups

16mm
16mm
10mm

1.58
1.58
0.62

longitudinal
transverse

10mm
10mm

0.62
0.62

Columns
### C1
###
ROOF BEAMS
RB1
L=5m

RB2

L=4m

GROUND FLOOR SLAB

TOTAL

Length of Bar

Required
Number

Total Reqd. No.

No. of
Cut/Length

Commercial Length
From
Qty.

Total Wt.(kgs.)

0.894
0.394

10.00
8.00

120.00
80.00

6.71
15.23

6.00
6.00

17.88
5.25

169.50
49.80

51.000
0.400

3.00
129.00

3.00
129.00

0.12
15.00

6.00
6.00

25.50
8.60

92.55
31.84

5.250
0.860

4.00
39.00

48.00
468.00

2.00
12.21

10.50
10.50

24.00
38.33

398.16
252.66

104.80
45.00
1.00

1.00

1.00

250.00

250.00

###

###
1.00
42.00

165.58
71.70
155.48

6.00

138.00
25.50
1.00

306.00

306.00

6.00

66.00

51.00

218.04
40.29
188.80

11.66
12.60

415.52
400.20

415.52
400.20

68.00
54.00

7.50
9.00

55.40
44.47

256.36
246.94
2,337.71

Project
Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argao, Cebu
Philippine Science Highschool

Item No.
Item of Works

:
:

002
Concrete Works

Detailed Quantity Calculations:


Item No.
2.20

Description

Length

Cast In Place Concrete, fc' = 20.69 Mpa (3,000 psi)


Footing
F1
F2
Wall Footing
WF1
Columns
C1
P2
Roof Beams
RB1
RB2

2.30

No. of Sets

12.00
10.00

1.00
0.50

1.00

59.00

12.00
10.00

0.25
0.25

4.00
7.00

25.00
31.00

1.00
1.00
2.00
1.00

15.00
5.00
5.00
15.00

Cast In Place Concrete, fc' = 17.24 Mpa (2,500 psi)


Ground Floor Slab
Slab 1

Slab 2
Slab 3
Slab 4

Width

Depth

Quantity
35.50

1.00
0.50

0.25
0.20

3.00
0.50

0.40

0.20

4.72

0.25
0.25

4.25
0.50

3.19
0.31

0.25
0.25

0.30
0.30

7.50
16.28

70.00

8.00
4.00
12.00
4.00

0.25
0.20
0.20
0.20

30.00
4.00
24.00
12.00

Units
cu.m.

cu.m.

Project
Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argao, Cebu
Philippine Science Highschool

Item No.
Item of Works

:
:

002
Concrete Works

Detailed Quantity Calculations:


Item No.
2.20

Description

Length

Cast In Place Concrete, fc' = 20.69 Mpa (3,000 psi)


Footing
F1
F2
Wall Footing
WF1
Columns
C1
P2
Roof Beams
RB1
RB2

2.30

No. of Sets

12.00
10.00

1.00
0.50

1.00

59.00

12.00
10.00

0.25
0.25

4.00
7.00

25.00
31.00

1.00
1.00
2.00
1.00

15.00
5.00
5.00
15.00

Cast In Place Concrete, fc' = 17.24 Mpa (2,500 psi)


Ground Floor Slab
Slab 1

Slab 2
Slab 3
Slab 4

Width

Depth

Quantity
35.50

1.00
0.50

0.25
0.20

3.00
0.50

0.40

0.20

4.72

0.25
0.25

4.25
0.50

3.19
0.31

0.25
0.25

0.30
0.30

7.50
16.28

70.00

8.00
4.00
12.00
4.00

0.25
0.20
0.20
0.20

30.00
4.00
24.00
12.00

Units
cu.m.

cu.m.

Project
Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argao, Cebu
Philippine Science Highschool

Item No.
Item of Works

:
:

002
Concrete Works

Detailed Quantity Calculations:


Item No.
2.20

Description

Length

Cast In Place Concrete, fc' = 20.69 Mpa (3,000 psi)


Footing
F1
F2
Wall Footing
WF1
Columns
C1
P2
Roof Beams
RB1
RB2

2.30

No. of Sets

12.00
10.00

1.00
0.50

1.00

59.00

12.00
10.00

0.25
0.25

4.00
7.00

25.00
31.00

1.00
1.00
2.00
1.00

15.00
5.00
5.00
15.00

Cast In Place Concrete, fc' = 17.24 Mpa (2,500 psi)


Ground Floor Slab
Slab 1

Slab 2
Slab 3
Slab 4

Width

Depth

Quantity
35.50

1.00
0.50

0.25
0.20

3.00
0.50

0.40

0.20

4.72

0.25
0.25

4.25
0.50

3.19
0.31

0.25
0.25

0.30
0.30

7.50
16.28

70.00

8.00
4.00
12.00
4.00

0.25
0.20
0.20
0.20

30.00
4.00
24.00
12.00

Units
cu.m.

cu.m.

Project
Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argao, Cebu
Philippine Science Highschool

Item No.
Item of Works

:
:

004
Metal Works

Detailed Quantity Calculations:


Item No.
4.10

Description
TRUSSES
4.1.1

No of Units

Length

T-1
top bars
bottom bars
web members

4.00
4.00
4.00
4.00

13.32
13.20
28.20
2.88

top bars
bottom bars

6.00
6.00
6.00
6.00

7.94
7.89
3.44
7.62

2.00
2.0
2
2
2

8.80
8.77
4.204
6.34
2.55

11.00
11
11

10
7.07
5

4.20 C PURLINS

386

4.30 SAGROD

32.4

4.1.2

HT-1

web members
4.1.3

HT-2
top bars
bottom bars
web members

4.1.4

TG-1
top and bottom bars
diagonal members
vertical members

Size(mm.)

No./Unit

Unit Wt.

Quantity

Units

40X40X4.5
40X40X4.5
40X40X4.5
25X25X3.0

1.00
1.00
1.00
1.00

###
###
###
###

40x40x4.5
40x40x4.5
40x40x4.5
25x25x3.0

1.00
1.00
1.00
1.00

###
###
###
###

50x50x4.5
50x50x4.5
50x50x4.5
40x40x4.5
25x25x3.0

1.00
1.00
1
1
1

1.00
###
1
1
1

40x40x4.5
25x25x3.0
25x25x3.0

1
1
1

1
1
1

230.40
ln.m.
53.28
52.80
112.80
11.52
161.39
ln.m.
47.66
47.34
20.64
45.74
61.33
ln.m.
17.60
17.54
8.41
12.68
5.10
242.77 ln.m.
110.00
77.77
55.00

100X50X15X1.6

386.00 ln.m

10mm

32.40 ln.m

Project
Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argao, Cebu
Philippine Science Highschool

Item No.
Item of Works

:
:

005
Ceilings

Detailed Quantity Calculations:


Item No.

5.1

Description

Ceilings
5.1.1 9mm thick acoustic ceiling board
Ground floor and C.R

No. of
Units

1.00

Length

25.00

1,446.00

Width

12.00

Depth

1.00

Quantity

300.00
300.00

Units
sq.m.

Project
Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argao, Cebu
Philippine Science Highschool

Item No.
Item of Works

:
:

006
Thermal And Moisture Protection Works

Detailed Quantity Calculations:


Item No.

6.1

Description

Roofing
Panels
Long
Span Colored Roofing(including
6.1.1 Gutter/Ridge Rolls, insulation and
accessories)
Ground Floor

No. of
Units

1.00

Length

27.05

1,446.00

Width

13.20

Depth

1.00

Quantity

Units

357.06 sq.m.
357.06

Project
Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argo, Cebu
Philippine Science Highschool

Item No.
Item of Works

:
:

007
Doors and Windows

Detailed Quantity Calculations:


Item No.
7.1

Doors
7.1.1

Length

1.00

2.10

D-2

Hollow Core Plywood Flush Door

2.00

2.80

D-3

Hollow Core Plywood Flush Door

2.00

2.10

7.2.1

W1

Jalousie Window

1.00
1.00

1.00
1.70

7.2.2

W2

Jalousie Window

2.00
2.00

1.00
1.70

7.2.3

W3

Jalousie Window

1.00
1.00

1.00
0.60

7.2.4

W4

Jalousie Window

2.00
2.00

1.00
0.60

7.1.3

MD-1

No. of
Units

Glass Door

7.1.2

7.2

Description

Windows

Width

Depth

Quantity

Units

3.44

1.00

1.00

sets

0.80

1.00

2.00

set

0.65

1.00

2.00

sets

1.00
4.00

###
1.00

1.00
3.20

###
1.00

1.00
4.00

###
1.00

1.00
1.60

###
1.00

5.00
6.80
2.00
10.88
1.00
2.40
2.00
1.92

sets
sq.m
sets
sq.m
sets
sq.m
sets
sq.m

Project
Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argao, Cebu
Philippine Science Highschool

Item No.
Item of Works

:
:

008
Finishing Works

Detailed Quantity Calculations:


Item No.
8.1

Description
Tileworks, Floor, Wall and Slab inclusive of setting mortar, tile grout
and tile trimmings
8.1.1

a.
b.

8.1.2.
a.
b.
8.2

No. of
Units

Floor Tiles

200x200 Ceramic tiles


Counter
200x200 Ceramic Tiles
Kitchen
Vertical face
Horizontal face
Floor tiles
Wall Tiles
200x250mm,Glazed Ceramic Wall Tiles
50x250 tile trim,glazed ceramic tiles

1.00

1.00
1.00
2.00
2
2.00

Painting
8.2.1

a.

b.

CEILING
Horizontal face

1.00

Vertical face

1.00

Flush doors
D2

4.00

D3

4.00

Casing Mouldings

1.00

8.2.2 CONCRETE SURFACES


Rear
a.

Ground Floor(firewall)
b.

Right
Ground Floor
Less: W2

c.

2.00

2.00
4.00

Left
Ground Floor

2.00

D2
W4

2.00
4.00

Less:

d.

Interiors

2.00

Partitions
CR

LESS:
Kitchen
OUTER:

INNER:
Partitions

inner
outer
D3

2.00
2.00
2.00

front
sides
back

2.00
6.00
1.00
4.00

Length

Width

Depth

Quantity

19.27
3.20

0.40

1.28

14.92
14.04
1.50

0.40
0.60
1.20

5.97
8.42
3.60

4.2
4.20

1.35
0.25

Units

sq.m.

11.34 sq.m
2.10 sq.m

345.48
300.00
14.80

sq.m

25.00

12.00

74.00

0.20

2.10

0.80

2.10

0.65

74.00

0.25

6.72
5.46
18.50

6.00

28.00

336.00
336.00

8.00
3.20

29.12
56.00
26.88

sq.m.

3.50
2.10

8.00

48.80
56.00

sq.m.

3.50
2.10
1.60

0.80
0.60

3.36
3.84

552.25

53.59

sq.m.
sq.m.

sq.m.

3.20

4.00

25.60

3.20
3.20
2.10

2.40
2.40
0.65

27.99 sq.m
15.36
15.36
2.73
84.74 sq.m

16.50
0.85
16.50

0.85
0.60
0.85

28.05
3.06
14.03

16.50

0.60

39.60

Project
Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argao, Cebu
Philippine Science Highschool

Item No.
Item of Works

:
:

009
Plumbing and Sanitary

Detailed Quantity Calculations:


Item No.
9.1

9.20

Description

Plumbing Fixtures and Accessories/Fittings


Water Closet, flush valve type, round front,
9.1.1
complete with accessories

No. of Sets No. of Units


2.00

9.1.2

Kitchen sink stainless dual tub

3.00

9.1.3

Lavatory, counter type, complete with


accessories

2.00

Ventilation Line
PVC Pipe, series 1000 (Atlanta)
Fittings
Tee
90 Elbow

9.30

9.40

Water Supply and Distribution System


Vesothrm Plastherm Pipes
Coupling
Elbow
Tee
Gate Valve
Plug
Faucet (Huayi) for counter

5.00
6.00

10.00
5.00
10.00
1.00
7.00

Sanitary Facilities and Distribution System


9.4.1
PVC Pipe, series 1000 (Atlanta)
a.
100mm

PVC Fittings, series 1000 (Atlanta),100mm


Wye 4"x4"
Wye 4"x3"
Wye 4"x2"
Clean Out 4"x4"
75mm
PVC Fittings, series 1000 (Atlanta),75mm
Elbow 45
Elbow 90

2.00
3.00
3.00
2.00

3.00
12.00

50mm
PVC Fittings, series 1000 (Atlanta),50mm
Elbow 45
Elbow 90

9.50

3.00
3.00

150 mm
PVC Fittings, series 1000 (Atlanta),150mm

Storm Drain
9.5.1
Downspout
PVC Pipe, 75mm.
PVC Fittings, 75mm.
Elbow
Floor Drain 4"
Catch Basin

9.5.2
9.5.3
9.60

Septic Tank(plastic purifying)


9.6.1
ST1

1.00

1.00

1.00
5.00
12.00

3.00

1.00

1.00

Detailed Quantity Calculations:


Item No.

Description

1.0

Excavation

2.0
3.0

Gravel Bedding
Concrete Works
Slab
wall1
wall2
cover
Formworks
Formworks1
formworks2

4.0

No. of Units

No. of Sets
1

Length

12

0.75

1.00

12.00

0.75

1.00
2.00
2.00
1.00

12.00
12.00
12.00
12.00

0.75
0.10
0.10
0.75

2.00
2.00

12.00
12.00

0.75

Detailed Quantity Calculations:


Item No.
5.0

Description
Reinforcing Steel Bar
Slab
Transversal
Longitudinal
Cover
top bars

Sets

Size

12.00
12.00

10
10

12.00

10

bottom bars

12.00

10

vertical
horizontal

24.00
24.00

10
10

24.00
24.00

10
10

Wall A

Wall B
vertical
horizontal

Length

25.00

Width

Depth

Quantity

Units

2.00

sets

3.00

sets

2.00

sets

25.00

ln.m

5.00
6.00

17.00

17.00
10.00
5.00
10.00
1.00
7.00

ln.m.
pcs
pcs
pcs
pcs
pcs
pcs

24.00

24.00

ln.m.

11.00

2.00
3.00
3.00
2.00
11.00

pcs
pcs
pcs
pcs
ln.m.

3.00
12.00

pcs
pcs

6.00

48.00

6.00

ln.m.

3.00
3.00

pcs
pcs

48.00

ln.m

53.00

53.00

ln.m.

12.00

36.00
5.00
12.00

pcs
pcs
units

1.00

units

Catch Basin
Width

Height

Quantity

Units

0.50

0.78

3.49

cu.m.

0.50

0.10

0.50
0.75
0.50
0.50

0.10
0.78
0.78
0.08

cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.

0.50

0.78
0.78

0.45
3.12
0.45
1.40
0.93
0.34
23.25
13.95
9.30

sq.m
sq.m

Reinforcing Steel Bar


Unit Wt.

Length
of Bar

Required
Number

Total Reqd.
No.

No. of Cut/
length

Commercial
Length
From

Total Wt.(kgs.)
Qty.
185.10

0.62
0.62

0.75
0.50

3.00
3.00

36.00
36.00

8.00
12.00

6.00
6.00

5.00
3.00

18.51
11.11

0.62

0.75

3.00

36.00

8.00

6.00

5.00

18.51

0.62

0.50

3.00

36.00

12.00

6.00

3.00

11.11

0.62
0.62

0.78
0.50

3.00
3.00

72.00
72.00

7.00
12.00

6.00
6.00

11.00
6.00

40.72
22.21

0.62
0.62

0.78
0.75

3.00
3.00

72.00
72.00

7.00
8.00

6.00
6.00

11.00
9.00

40.72
22.21

Total Wt.(kgs.)
-

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

001
Site Works
1.10
Structural Common Excavation
184.64
cu.m.

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Backhoe
Dumptruck

TOTAL COST
LABOR :

Capabilities

Designation
Foreman
Skilled Worker
Unskilled Worker

TOTAL COST
MATERIALS :
Description

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

001
Site Works
1.20
Gravel Bedding
59.77
cu.m.

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description
Dumptruck

TOTAL COST
LABOR :

Capabilities

Capabilities

Designation
Foreman
Unskilled Laborer

TOTAL COST
MATERIALS :
Description
Gravel Bed

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu

Capabilities

Owner

: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

001
Site Works
1.30
Structural Backfill
92.09
cu.m.

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Tamping Hammer

TOTAL COST
LABOR :

Capabilities

Designation
Foreman
Unskilled Laborer

TOTAL COST
MATERIALS :
Description

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Conttengencies & Miscellaneous(11% of direct cost)
Contractor's Profit(11% of direct cost)
TOTAL INDIRECT COST
VAT (12%Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

002
Site Works
1.4
Soil Treatment
300.00
sq.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Sprayer

TOTAL COST
LABOR :
Designation

Capabilities

Foreman
Unskilled Labor

TOTAL COST
MATERIALS :
Description
F3D100 Termicide Concentrate

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobiliization/Demobilization(1.0%Direct Cost)
Overhead Contengencies & Miscellaneous(11% of Direct Cost)
Contractors's Profit (11% of Direct Cost)
TOTAL INDIRECT COST
VAT (12% Equipment + Labor + Indirect Cost
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.

: 002

Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:

Concrete Works
2.1
Concrete Reinforcing Steel (Grade 40, PNS 49, fy=275 Mpa inclusive of Tie Wires Ga.# 16)
2,337.71
Kgs

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description
Bar Cutter

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Steelman
Unskilled Labor
Foreman

TOTAL COST
MATERIALS :
Description
Reinforcing Steel Bars,
Tie Wire Gauge # 16

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Conttengencies & Miscellaneous(11% of direct cost)
Contractor's Profit(11% of direct cost)
TOTAL INDIRECT COST
VAT (12%Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

002
Concrete Works
2.2 & 2.3
Cast In Place Concrete(Using 3,000psi & 2500psi)
105.50
cu.m.

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Concrete mixer 1bagger


concrete vibrator
minor tools

TOTAL COST
LABOR :
Designation
Foreman
Mason
Unskilled Labor

Capabilities

TOTAL COST
MATERIALS :
Description
Portland
Sand
Gravel (crushed)
Trucking Charges

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Conttengencies & Miscellaneous(11% of direct cost)
Contractor's Profit(11% of direct cost)
TOTAL INDIRECT COST
VAT (12%Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

: 002
: Concrete Works
: 2.4
Formworks
: 97.80
: cu.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Trucking

TOTAL COST
LABOR :

Capabilities

Designation
COLUMN
Carpenter
Unskilled
Foreman
BEAM/SLAB
Carpenter
Unskilled
Foreman
SCAFFOLDINGS
Carpenter
Unskilled
Foreman

TOTAL COST
MATERIALS :
Description
COLUMN
Marine Plywood
Frame
ROOF BEAM
Marine Plywood
Frame

1/2"x4"x8
2"x2"
Assorted CWN
1/2"x4"x8
2"X2'
Assorted CWN

Scaffoldings:
2X4X10
2X3X10
Assorted CWN

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST

Mobilization/Demobilization(1%of direct cost)


Overhead Conttengencies & Miscellaneous(11% of direct cost)
Contractor's Profit(11% of direct cost)
TOTAL INDIRECT COST
VAT (12%Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

003
Masonry Works
3.1
100mm thick CHB
204.62
sq.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Bar Cutter

TOTAL COST
LABOR :
Designation
Installation of CHB:
Mason
Unskilled Labor
Plastering:
Mason
Unskilled Labor
Foreman

Capabilities

TOTAL COST
MATERIALS :
Description
100mm thk, CHB delivered at site
Deformed bars:
Vertical
Horizontal
G.I tie wire
Block Laying:
Cement
Wash sand
Plastering:
Portland Cement
Wash fine sand

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (12%EQUIPMENT+LABOR+INDIRECT COST)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

004
Metal Works
4.1.1
T-1
230.40
ln.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description
Welding Machine
Cutter

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Unskilled
Skilled Welder
Foreman

TOTAL COST
MATERIALS :
Description
Angle Bars
40X40X4.5
25x25x3
Welding Rod
Rust Converter
Read Lead
Paint Brush

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)

TOTAL INDIRECT COST


VAT (12%EQUIPMENT+LABOR+INDIRECT COST)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work

:
:
:
:

Estimated Quantities
Unit

: 161.39
: ln.m

004
Metal Works
4.1.2
HT-1

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description
Welding Machine

Capabilities

Cutter

TOTAL COST
LABOR :
Designation
Foreman
Skilled welder
unskilled

Capabilities

TOTAL COST
MATERIALS :
Description
Angle Bar
40x40x4.5
25x25x3
Welding Rod
Rust Converter
Read Lead
Paint Brush

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (12%EQUIPMENT+LABOR+INDIRECT COST)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

004
Metal Works
4.1.3
HT-2
61.33
ln.m.

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description
Welding Machine
Cutting Outfit

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Foreman
Skilled / welder
Unskilled

TOTAL COST
MATERIALS :
Description
Angle bar
50x50x4.5
40x40x4.5
25x25x3.0
Welding Rod
Rust Converter
Read Lead
Paint Brush

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)

Contractor's Profit(11%of direct cost)


TOTAL INDIRECT COST
VAT (12%EQUIPMENT+LABOR+INDIRECT COST)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

004
Metal Works
4.1.4
TG-1
242.77
ln.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Welding Machine
Cutting outfit

TOTAL COST
LABOR :
Designation
Foreman
Skilled / Welder
Unskilled

Capabilities

TOTAL COST
MATERIALS :
Description
Angle Bar
40x40x4.5
25x25x3.0
Welding Rod
Rust Converter
Read Lead
Paint Brush

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (12%EQUIPMENT+LABOR+INDIRECT COST)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

004
Metal Works
4.2
C PURLINS
386.00
ln.m.

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Welding Machine
Cutting Outfit

TOTAL COST
LABOR :

Capabilities

Designation
Skilled/welder
unskilled
foreman

TOTAL COST
MATERIALS :
Description

C-purlins

Bridging(10mm dia. Bars)


Angle Bar 3mm x1x1x6m
Welding Rod
Rust Converter
Red Primer Oxide
Paint Brush

TOTAL COST
TOTAL ESTIMATED DIRECT COST

2.0 INDIRECT COST


Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (0.0% of Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

004
METAL WORKS
4.3
SAGROD
32.40
ln.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description
10

Welding Machine

TOTAL COST
LABOR :
Designation
iinstallation
skilled labor
unskilled labor
foreman

Capabilities

Capabilities

TOTAL COST
MATERIALS :
Description
10mm dia. steel bar
Welding Rod
Rust Converter
Red Primer Oxide
Paint Brush

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (0.0% of Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

5.0
Ceilings
5.1.1
9mm thick acoustic ceiling board (ground and CR)
300.00
sq.m.

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description
Installation
Portable Handrill

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Installation
Skilled Labor
Unskilled Labor
Foreman

TOTAL COST
MATERIALS :
Description
9mm thick acoustic ceiling board (ground and CR)
Main Tee 25mmx38mmx12'
Cross Tee 25mmx25mmx2'
Wall Angle 25mmx25mmx10'

Tie Wires G16


Concrete Nails #1
Screw

TOTAL COST
TOTAL ESTIMATED DIRECT COST

2.0 INDIRECT COST


Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (0.0% of Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

006
Thermal and Moisture Protection Works
6.1.1
Long span colored roofing
357.06
sq.m.

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Portable Handrill

TOTAL COST
LABOR :
Designation
Installation
Freight/Crating

Capabilities

TOTAL COST
MATERIALS :
Description
I. Roofing Panels:Fullhard Matls

.50mmx1.22mxL.S
II. Bended Accesosries (annealed matls)
0.5mm x 0.457m x 2.44m
0.5mm x 0 .610m x 2.44m
0.5mm x 0 .915m x 2.44m
III. Hardware Accessories
Tekscrew (steel)
Blind Rivets
Silicon Sealant
Touch-up Paint

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (0.0% of Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

1.0 DIRECT COST

007
Doors and Windows Works
7.1.1
MD-1
1.00
Set

EQUIPMENT :, Operated Cost


Description
Portable hand drill

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
1.06

Skilled
unskilled labor
foreman

TOTAL COST
MATERIALS :
Description
Glass window on wooden frame with accessories

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST

Mobilization/Demobilization(1%of direct cost)


Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (0.0% of Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

007
Doors and Windows
7.1.2
D2
set
2.00

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Electric plainer

TOTAL COST
LABOR :
Designation
INSTALLATION
Carpenter
Unskilled Labor
DOOR JAMB FABRICATION & INSTALLATION
Carpenter
Unskilled Labor
DOOR LOCKSET
Carpenter
Unskilled Labor

Capabilities

TOTAL COST
MATERIALS :
Description
DOOR JAMB
2"x6"x16.4'
Door Lockset
Door hinges
1/4"x4'x8'
1" Common Nails
1" Finishing Nails

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (0.0% of Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

007
Doors and Windows
7.1.3
D3
2.00
sets

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Electric plainer

TOTAL COST
LABOR :

Capabilities

Designation
INSTALLATION
Carpenter
Unskilled Labor
DOOR JAMB FABRICATION & INSTALLATION
Carpenter
Unskilled Labor
DOOR LOCKSET
Carpenter
Unskilled Labor

TOTAL COST
MATERIALS :
Description
DOOR JAMB
2"x6"x15.91'
Door Lockset
Door hinges
1/4"x4'x8'
1" Common Nails
1" Finishing Nails

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)

Overhead Contengencies and Miscellaneous(11% of direct cost)


Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (0.0% of Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

007
Doors and Windows
7.2.1
W1
5.00
sets

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Handrill

TOTAL COST
LABOR :
Designation
Carpenter
Helper

TOTAL COST

Capabilities

MATERIALS :
Description
Jalousie set and accessories

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (0.0% of Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

007
Doors and Windows
7.2.2
W2
2.00
sets

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description
Handrill

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Carpenter
Helper

TOTAL COST
MATERIALS :
Description
Jalousie set and accessories

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)

TOTAL INDIRECT COST


VAT (0.0% of Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

007
Doors and Windows
7.2.3
W3
1.00
Set

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Handrill

TOTAL COST
LABOR :

Capabilities

Designation
Carpenter
Helper

TOTAL COST
MATERIALS :
Description

Jalousie set and accessories

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (0.0% of Equipment+Labor+Indirect Cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay,Argao,Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

007
Doors and Windows
7.2.4
W4
2.00
Sets

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description
Hand drill

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Carpenter
Helper

TOTAL COST
MATERIALS :
Description
Jalousie set and accessories

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11% of direct cost)
Contractor's Profit(11%of direct cost)
TOTAL INDIRECT COST
VAT (0.0% of Equipment+Labor+Indirect Cost)

TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

008
Finishing Works
8.1.1a and 8.1.1b
200x200mm Ceramic Floor Tiles
19.27
sq.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

Tile Cutter

TOTAL COST
LABOR :

Capabilities

Designation

Installation

0.25

Skilled Labor
Unskilled Labor
Foreman

TOTAL COST
MATERIALS :
Description
### 200x200mm non-slip ceramic tiles
redifix
tile adhesive
portland cement
sand

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%direct cost)
Overhead Contengencies & Miscellaneous(11%of direct cost)
Contractor's Profit(11% of direct cost)
TOTAL INDIRECT COST
VAT (12% of equipment +labor+indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

008
Finishing Works
8.1.2a
200x250mm Glazed Ceramic wall tiles
11.34
sq.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description
Tile Cutter

TOTAL COST
LABOR :

Capabilities

Capabilities

Capabilities

Designation

Installation

0.25

Skilled Labor
Unskilled Labor
Foreman

TOTAL COST
MATERIALS :
Description
### 200x250 glazed ceramic tiles
redifix
tile adhesive
portland cement
sand

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%direct cost)
Overhead Contengencies & Miscellaneous(11%of direct cost)
Contractor's Profit(11% of direct cost)
TOTAL INDIRECT COST
VAT (12% of equipment +labor+indirect cost)
TOTAL CONSTRUCTION COST

Project

: COMPLETION OF SCHOOL CANTEEN

Location
Owner

: Talaytay, Argao, Cebu


: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

008
Finishing Works
8.1.2b
50x250mm tile trim, glazed ceramic tiles
2.10
sq.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description
Tile Cutter

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation

Installation

0.25

Skilled Labor
Unskilled Labor
Foreman

TOTAL COST
MATERIALS :
Description
### 50x250 trim tiles
redifix
tile adhesive
portland cement
sand

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%direct cost)
Overhead Contengencies & Miscellaneous(11%of direct cost)
Contractor's Profit(11% of direct cost)
TOTAL INDIRECT COST
VAT (12% of equipment +labor+indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

008
Finishing Works
8.2
Painting Works (Concrete and Wood)
897.73
sq.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
0.80
Skilled Labor

Unskilled Labor
0.50
Skilled Labor
Unskilled Labor

Foreman

TOTAL COST
MATERIALS :
Description
### Flat Wall Enamel
Quick Dry Enamel
Paint Thinner
Plasolux Glazing Putty
Sand Paper #150
Sand Paper #50
Tinting Color
Waste Cotton
Paint Brush
Paint Roller
Masonry Neutralizer
Flat Latex
Acrytex Cast
Permacoat Gloss Latex

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%direct cost)
Overhead Contengencies & Miscellaneous(11%of direct cost)
Contractor's Profit(11% of direct cost)
TOTAL INDIRECT COST
VAT (12% of equipment +labor+indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

9.0
Plumbing & Sanitary Works
9.1
Water Closet, flush valve type, round front, complete with accessories
2.00
sets

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Plumber
Helper
Foreman

TOTAL COST
MATERIALS :
Description
Water closet and accessories

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

009
Plumbing & Sanitary Works
9.1.2
Kitchen sink
2.00
sets

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

TOTAL COST
LABOR :
Designation
Plumber
Helper
Foreman

Capabilities

Capabilities

TOTAL COST
MATERIALS :
Description
Kitchen Sink

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

009
Plumbing & Sanitary Works
9.1.3
Lavatory,counter type
3.00
sets

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

TOTAL COST
LABOR :
Designation
Plumber
Helper
Foreman

Capabilities

Capabilities

TOTAL COST
MATERIALS :
Description
Lavatory,counter type,complete with accessories

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

9.0
Plumbing & Sanitary Works
9.2
Ventilation Line, 50mm PVC Pipe S1000 including fittings
25.00
ln.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost

Capabilities

Description

TOTAL COST
LABOR :

Capabilities

Designation
PVC Pipe

0.30

Plumber
Unskilled Labor
PVC Fittings
Wye
Plumber
Unskilled Labor

0.14

Elbow
Plumber
Unskilled Labor
Foreman

TOTAL COST
MATERIALS :
Description
PVC pipe 50mm dia
tee
90deg elbow

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu

Owner

: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

9.0
Plumbing & Sanitary Works
9.3
Water Supply and Distibution
17.00
ln.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost

Capabilities

Description

TOTAL COST
LABOR :

Capabilities

Designation
Pipe

2.00

Plumber
Unskilled Labor
Fittings

2.50

Plumber
Foreman

TOTAL COST
MATERIALS :
Description

Eurovek Plastherm Pipes ( 20 mm )


Fittings

Coupling
Elbow
Tee
Gate Valve
Plug

Faucet for counter

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

009
Plumbing & Sanitary Works
9.4.1a
100mm PVC Pipes Series 1000
24.00
ln.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

TOTAL COST

Capabilities

LABOR :

Capabilities

Designation
Pipe

2.00

Plumber
Unskilled Labor
Fittings

1.50

Plumber
Foreman

MATERIALS :
Description
100mm PVC Pipes Series 1000
Fittings

Wye 4"x4"
Wye 4"x3"
Wye 4"x2"
Clean Out 4"x4"
Solvent Cement

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work

: 009
: Plumbing & Sanitary Works

Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:

9.4.1b
75mm PVC Pipes Series 1000 (Atlanta)
11.00
ln.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Pipe
Plumber
Unskilled Labor
Fittings

3.00

2.00

Plumber
Foreman

MATERIALS :
Description
75mm PVC Pipes Series 1000 (Atlanta)
Fittings

Elbow 45
Elbow 90
Solvent Cement

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST

Mobilization/Demobilization(1%of direct cost)


Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

009
Plumbing & Sanitary Works
9.4.1c
50mm PVC Pipes Series 1000 (Atlanta)
6.00
ln.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Pipe
Plumber
Unskilled Labor

2.00

Fittings

0.38

Plumber
Foreman

MATERIALS :
Description

50mm PVC Pipes Series 1000 (Atlanta)


Fittings

Elbow 45
Elbow 90
Solvent Cement

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

009
Plumbing & Sanitary Works
9.4.1d
150mm PVC Pipes Series 1000 (Atlanta)
48.00
ln.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Pipe
Plumber
Unskilled Labor

2.00

Fittings

4.00

Plumber
Foreman

TOTAL COST
MATERIALS :
Description
150mm PVC Pipes Series 1000 (Atlanta)
Fittings
Solvent Cement

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.

: 009

Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:

Plumbing & Sanitary Works


9.5.1
Down Spout, 75mm PVC pipe
53.00
ln.m

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Pipe
Plumber
Unskilled Labor
Fittings
Plumber

0.00

4.00

Foreman

MATERIALS :
Description
Down Spout, 75mm PVC pipe
Fittings

Elbow 90
Solvent Cement

TOTAL COST
TOTAL ESTIMATED DIRECT COST

2.0 INDIRECT COST


Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

009
Plumbing & Sanitary Works
9.5.2
Floor Drain 4"
5.00
pcs

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Pipe
Plumber
Foreman

1.00

TOTAL COST

MATERIALS :
Description
Floor Drain 4"

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

009
Plumbing & Sanitary Works
9.5.3
Catch Basin
12.00
units

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description
Bar Cutter

Capabilities

Concrete Mixer, 1-Bagger


Concrete Vibrator

50.00
16.00

TOTAL COST
LABOR :

Capabilities

Designation
Excavation:
Unskilled Labor
Concrete Works:
Mason
Unskilled Labor
Reinforcing Steel Bars:
steelman
Unskilled Labor
Formworks:
Skilled Labor
Unskilled Labor
Foreman

50.00
20.00

5.00

1.20

TOTAL COST
MATERIALS :
Description
Portland Cement
Washed Sand
Washed Gravel (Crushed)
Reinforcing Steel Bar
Form Lumber
Marine Plywood, 12mmx4'x8'
Asssorted CWN

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)

TOTAL INDIRECT COST


VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

Project
Location
Owner

: COMPLETION OF SCHOOL CANTEEN


: Talaytay, Argao, Cebu
: Philippine Science Highschool

Item No.
Item of Work
Sub-Item No.
Sub-Item of Work
Estimated Quantities
Unit

:
:
:
:
:
:

009
Plumbing & Sanitary Works
9.6.1
Septic Tank
1.00
unit

1.0 DIRECT COST


A

EQUIPMENT :, Operated Cost


Description

Capabilities

TOTAL COST
LABOR :

Capabilities

Designation
Plumber
Unskilled labor
Foreman

4.00

TOTAL COST
MATERIALS :
Description
Septic Tank(plastic purifying)

TOTAL COST
TOTAL ESTIMATED DIRECT COST
2.0 INDIRECT COST
Mobilization/Demobilization(1%of direct cost)
Overhead Contengencies and Miscellaneous(11%of direct cost)
Contractor's Profit(11%of of direct cost)
TOTAL INDIRECT COST
VAT (12% Equipment+Labor+Indirect cost)
TOTAL CONSTRUCTION COST

ion

Capabilities

No. of Units

1.2cu.m
mini dump 4 to 5 cu.m

No. of Days

1.0
1.0

3.00
3.00

Daily Rate
800.00
375.00

Amount
19,200.00
9,000.00

28,200.00
Capabilities

No. of Men

No. of Days

1.0
2.0
10.0

3.00
3.00
3.00

Daily Rate
400.00
350.00
305.00

Amount
1,200.00
2,100.00
9,150.00

12,450.00
Unit

Qty

Unit Cost

Amount

40,650.00

406.50
4,471.50
4,471.50

of direct cost)

9,349.50
2,615.94
52,615.44
Unit Direct Cost (UDC)

Capabilities
10 cu.m

No. of Units
1.0

284.96

No. of Days
6.00

Daily Rate
6,000.00

Amount
36,000.00

36,000.00
Capabilities

No. of Men

No. of Days

Daily Rate

Amount

ion

Capabilities

No. of Men

4hrs/cu.m
4hrs/cu.m

No. of Days

1.0
10.0

3.00
3.00

Amount
400.00
305.00

1,200.00
9,150.00

10,350.00
Unit

Qty

cu.m

Unit Cost
59.77 1500/cu.m

Amount
89,655.00

89,655.00
136,005.00

1,360.05
14,960.55
14,960.55

of direct cost)

31,281.15
9,315.74
176,601.89
Unit Direct Cost (UDC)

2,954.69

ion

Capabilities

No. of Units

No. of Days

2.00

9.00

Daily Rate
800.00

Amount
14,400.00

14,400.00
Capabilities

No. of Men

8.5manhours/cu.m

No. of Days

1.00
10.00

9.00
9.00

Daily Rate
400.00
305.00

Amount
3,600.00
27,450.00

31,050.00
Unit

Qty

Unit Cost

Amount

45,450.00

454.50
4,999.50
4,999.50

of direct cost)

10,453.50
6,708.42
62,611.92
Unit Direct Cost (UDC)

Capabilities

No. of Units
1.0

679.94

No. of Days
3.00

Daily Rate
500.00

Amount
1,500.00

1,500.00
Capabilities

No. of Men

No. of Days

Daily Rate

Amount

ion

1.0
2.0

3.00
3.00

400.00
250.00

1,200.00
1,500.00

2,700.00
Unit

Qty

liters

Unit Cost
28.82

1,100.00

Amount
31,705.00

31,705.00
35,905.00

359.05
3,949.55
3,949.55

f Direct Cost)

8,258.15
1,494.98
45,658.13
Unit Direct Cost (UDC)

152.19

9, fy=275 Mpa inclusive of Tie Wires Ga.# 16)

ion

Capabilities

No. of Units

No. of Days

1.0

20.50

Daily Rate
250.00

Amount
5,125.00

5,125.00
Capabilities

No. of Men

0.14 manhrs/100kg

No. of Days
20.50
20.50
20.50

2.0
2.0
1.0

Daily Rate
350.00
305.00
400.00

Amount
14,350.00
12,505.00
8,200.00

35,055.00
Unit

Qty

kgs
kgs

2,337.71
58.50

Unit Cost
43.00
68.00

Amount
100,521.65
3,978.00

104,499.65
144,679.65

1,446.80
15,914.76
15,914.76

of direct cost)

33,276.32
8,814.76
186,770.72
Unit Direct Cost (UDC)

79.89

psi)

Capabilities
50bags/day
18min/cu.m

No. of Units
1.00
1.00
1.0

No. of Days
11.00
11.00
11.00

Daily Rate
1,000.00
500.00
250.00

Amount
11,000.00
5,500.00
2,750.00

19,250.00
Capabilities

No. of Men

No. of Days

Daily Rate

Amount

28 bags/day
1.00
6.00
15.00

11.00
11.00
11.00

400.00
350.00
305.00

4,400.00
23,100.00
50,325.00

77,825.00
Unit

ion

Qty

bags
cu.m
cu.m
trips

921.00
43.00
86.00
18.50

Unit Cost
215.00
1,600.00
1,600.00
2,000.00

Amount
198,015.00
68,800.00
137,600.00
37,000.00

441,415.00
538,490.00

538.49
59,233.90
59,233.90

of direct cost)

123,852.70
26,511.32
688,854.02
Unit Direct Cost (UDC)

Capabilities

No. of Units

No. of Days

6,529.73

Daily Rate

Amount

1.00

1.00

6,000.00

6,000.00

6,000.00
Capabilities

No. of Men

No. of Days

Daily Rate

1.1 manhr/sq.m

Amount

2.00
4.00
1.0

6.50
6.50
6.50

350.00
305.00
400.00

4,550.00
7,930.00
2,600.00

2.0
4.0
1.0

2.00
2.00
2.00

350.00
305.00
400.00

1,400.00
2,440.00
800.00

1.0
2.0
1.0

2.00
2.00
2.00

350.00
305.00
400.00

700.00
1,220.00
800.00
22,440.00

3.5 manhr/sq.m

ion

Unit

Qty

ssorted CWN

sq.m
shts
bd.ft
kgs
sq.m
shts.
bd.ft
kgs

53.00
19.00
636.00
15.90
44.80
16.00
286.72
7.17

ssorted CWN

bd.ft
bd.ft
kgs

330.00
220.00
11.00

1/2"x4"x8

ssorted CWN
1/2"x4"x8

Unit Cost

Amount

650.00
20.00
28.00

12,350.00
12,720.00
445.20
10,400.00
5,734.40
200.76

20.00
20.00
68.00

6,600.00
4,400.00
748.00

650.00
20.00
28.00

53,598.36
82,038.36

820.38
9,024.22
9,024.22

of direct cost)

18,868.82
5,677.06
106,584.24
Unit Direct Cost (UDC)

Capabilities

No. of Units
1.0

1,089.82

No. of Days
30.00

Daily Rate
250.00

Amount
7,500.00

7,500.00
Capabilities

No. of Men

No. of Days

Daily Rate

1manhr/sq.m
8.50
8.50

2.00
4.00

30.00
30.00

350.00
305.00

0.75
0.75

2.00
4.00
1.0

63.00
63.00
63.00

350.00
305.00
400.00

2 manhr/sq.m

Amount
21,000.00
36,600.00
44,100.00
76,860.00
25,200.00

203,760.00

ion

Unit

Qty

Unit Cost

Amount

pcs.

4,000.00

11.00

44,000.00

kgs.
kgs.
kgs.

605.00
424.00
10.00

43.00
43.00
68.00

bags
cu.m

126.00
14.00

215.00
1,600.00

bags
cu.m

92.00
10.00

215.00
1,600.00

26,015.00
18,232.00
680.00
27,090.00
22,400.00
19,780.00
16,000.00
-

174,197.00
385,457.00

3,854.57
42,400.27
42,400.27

of direct cost)

88,655.11

T)

35,989.81
510,101.92
Unit Direct Cost (UDC)

Capabilities

No. of Units

1.00
1.00

2,492.92

No. of Days

6.00
6.00

Daily Rate

250.00
600.00

Amount

1,500.00
3,600.00

5,100.00
Capabilities

No. of Men

No. of Days

Daily Rate

Amount

40 ln.m/day
1.00
1.00
1.00

6.00
6.00
6.00

305.00
350.00
400.00

1,830.00
2,100.00
2,400.00

6,330.00

ion

Unit

ln.m
ln.m
kl
gal
gal
pc

Qty

218.88
11.52
4.00
1.00
1.00
2.00

Unit Cost

105.00
53.00
165.00
468.00
627.00
12.00

Amount

22,982.40
610.56
660.00
468.00
627.00
24.00

25,371.96
36,801.96

of direct cost)

368.02
4,048.22
4,048.22

8,464.45

T)

2,387.33
47,653.74
Unit Direct Cost (UDC)

Capabilities

No. of Units

206.83

No. of Days

Daily Rate

1.0

4.50

600.00

1.00

4.50

250.00

Amount
2,700.00
1,125.00
-

3,825.00
Capabilities

No. of Men

No. of Days

Daily Rate

Amount

40ln/day
1.00
1.00
1.00

4.50
4.50
4.50

400.00
350.00
305.00

1,800.00
1,575.00
1,372.50
-

4,747.50
Unit

ion

Qty

ln.m.
ln.m.
kl
ltr
ltr
pc

Unit Cost

115.64
45.74
1.00
1.00
1.00
1.00

105.00
53.00
165.00
123.75
110.75
12.00

Amount
12,142.62
2,424.43
165.00
123.75
110.75
12.00
-

14,978.55
23,551.05

235.51
2,590.62
2,590.62

of direct cost)

5,416.74

T)

1,678.71
30,646.50
Unit Direct Cost (UDC)

Capabilities

No. of Units
1.00
1.00

189.89

No. of Days
2.00
2.00

Daily Rate
600.00
250.00

Amount
1,200.00
500.00

1,700.00
Capabilities

No. of Men

40 ln.m /day

No. of Days

1.00
1.00
1.00

2.00
2.00
2.00

Daily Rate

Amount

400.00
350.00
305.00

800.00
700.00
610.00

2,110.00

ion

Unit

ln.m.
ln.m.
ln.m.
kl
ltr
ltr
pc

Qty

Unit Cost

43.55
12.68
5.10
1.00
1.00
1.00
1.00

119.00
105.00
53.00
165.00
123.75
110.75
12.00

Amount

5,182.21
1,331.40
270.30
165.00
123.75
110.75
12.00

7,195.41
11,005.41

of direct cost)

110.05
1,210.60

1,210.60
2,531.24

T)

760.95
14,297.61
Unit Direct Cost (UDC)

Capabilities

No. of Units
1.00
1.00

233.13

No. of Days
6.50
6.50

Daily Rate

Amount

600.00
250.00

3,900.00
1,625.00

5,525.00
Capabilities

40 ln.m/day

No. of Men
1.00
1.00
1.00

No. of Days
6.50
6.50
6.50

Daily Rate
400.00
350.00
305.00

Amount
2,600.00
2,275.00
1,982.50
-

6,857.50
Unit

ion

Qty

ln.m.
ln.m.
kl
gal
gal
pc

110.00
132.77
11.00
2.00
2.00
2.00

Unit Cost

105.00
53.00
165.00
468.00
627.00
12.00

Amount

11,550.00
7,036.81
1,815.00
936.00
1,254.00
24.00

22,615.81
34,998.31

349.98
3,849.81
3,849.81

of direct cost)

8,049.61

T)

2,451.85
45,499.77
Unit Direct Cost (UDC)

Capabilities

No. of Units

No. of Days

187.42

Daily Rate

Amount

ion

1.0
1.0

15.00
7.50

600.00
250.00

9,000.00
1,875.00

10,875.00
Capabilities

No. of Men

No. of Days

1.00
1.00
1.00

15.00
15.00
15.00

Daily Rate

Amount

350.00
305.00
400.00

5,250.00
4,575.00
6,000.00

15,825.00
Unit

ln.m
ln.m
ln.m
kls.
gals
gals
pcs

Qty

Unit Cost

386.00
32.40
19.30

65.00
35.00
280.00

51.47
19.78
26.38
15.39

85.00
468.00
627.00
54.00

Amount

25,090.00
1,134.00
5,404.00
4,374.95
37,337.04

16,540.26
831.06

90,711.31
117,411.31

1,174.11
12,915.24
12,915.24

of direct cost)

27,004.60
6,444.55
150,860.46
Unit Direct Cost (UDC)

Capabilities
ehour/ton

No. of Units
1.0

390.83

No. of Days
2.00

Daily Rate
600.00

Amount
1,200.00

1,200.00
Capabilities

No. of Men
1.00
2.00
1.00

No. of Days
2.00
2.00
2.00

Daily Rate
350.00
305.00
400.00

Amount
700.00
1,220.00
800.00

2,720.00

ion

Unit

Qty

kgs
kgs
gals
gals
pcs

Unit Cost
19.98

5.00
1.00
1.00
2.00

43.00
85.00
468.00
657.00
54.00

Amount
859.14
425.00
468.00
657.00
108.00

2,517.14
6,437.14

64.37
708.09
708.09

of direct cost)

CR)

1,480.54
648.07
8,565.75
Unit Direct Cost (UDC)

264.37

ion

Capabilities

No. of Units

No. of Days

2.0

15.00

Daily Rate
250.00

Amount
3,750.00

3,750.00
Capabilities

No. of Men

No. of Days

5.00
10.00
1.00

15.00
10.00
10.00

Daily Rate
350.00
305.00
400.00

Amount
26,250.00
30,500.00
4,000.00

60,750.00
Unit

Qty

Unit Cost

sq.m.
pcs
pcs
pcs

300.00
1,638.00
4,093.00
410.00

250.00
90.00
35.00
75.00

kgs
kgs

228.00
91.00

68.00
75.00

Amount
75,000.00
147,420.00
143,255.00
30,750.00
15,504.00
6,825.00

343,754.00
408,254.00

4,082.54
44,907.94
44,907.94

of direct cost)

93,898.42
19,007.81
521,160.23
Unit Direct Cost (UDC)

Capabilities

No. of Units

1,737.20

No. of Days

2.0

10.00

Daily Rate
250.00

Amount
2,500.00

2,500.00
Capabilities

No. of Men

No. of Days

2.00 L.S.
2.00 L.S.

Daily Rate
15,000.00
7,500.00

Amount
30,000.00
15,000.00

45,000.00
Unit

ion

ridge roll
Box gutter

Qty

Unit Cost

ln.m

569.84

395.00

pcs
pcs
pcs

11.00
29.00
22.00

450.00
550.00
980.00

pc
pc
tube
can

4,284.72
3,213.54
26.00
26.00

2.70
0.85
215.00
400.00

Amount

225,086.80
4,950.00
15,950.00
21,560.00
11,568.74
2,731.51
5,590.00
10,400.00

297,837.05
345,337.05

3,453.37
37,987.08
37,987.08

of direct cost)

79,427.52
15,231.30
439,995.88
Unit Direct Cost (UDC)

1,232.27

ion

Capabilities

No. of Units

No. of Days

1.0

1.00

Daily Rate

Amount

250.00

250.00

250.00
Capabilities

No. of Men

manhours/set

No. of Days

1.00
2.00
1.00

1.00
1.00
1.00

Daily Rate

Amount

350.00
305.00
400.00

350.00
610.00
400.00

1,360.00
Unit

Qty
1.00

Unit Cost
1.00

18,000.00

Amount
18,000.00

18,000.00
19,610.00

196.10
2,157.10
2,157.10

of direct cost)

4,510.30
734.44
24,854.74

Unit Direct Cost (UDC)

Capabilities

No. of Units

24,854.74

No. of Days

1.00

Daily Rate

Amount

250.00

250.00

250.00
Capabilities

No. of Men

No. of Days

Daily Rate

Amount

1.86 man hr/sq.m.

1.00
1.00

0.50
0.50

350.00
250.00

175.00
125.00

0.44 man hr/sq.m.

1.00
1.00

1.00
1.00

350.00
250.00

350.00
250.00

1.28 man hr/sq.m.

1.00
1.00

0.50
0.50

350.00
250.00

175.00
125.00

1,200.00
Unit

ion

bd.ft.
sets
pcs.
shts.
kg.
pcs.

Qty

Unit Cost
16.40
2.00
6.00
3.00

1/4
74.00

Amount

75.00
780.00
125.00
420.00
8.00
0.50

1,230.00
1,560.00
750.00
1,260.00
2.00
37.00

4,839.00
6,289.00

62.89
691.79
691.79

of direct cost)

1,446.47
347.58
8,083.05
Unit Direct Cost (UDC)

Capabilities

No. of Units

No. of Days

4,041.52

Daily Rate

Amount

ion

1.00

250.00

250.00

250.00
Capabilities

No. of Men

No. of Days

Daily Rate

Amount

1.86 man hr/sq.m.

1.00
1.00

0.50
0.50

350.00
250.00

175.00
125.00

0.44 man hr/sq.m.

1.00
1.00

1.00
1.00

350.00
250.00

350.00
250.00

1.28 man hr/sq.m.

1.00
1.00

0.50
0.50

350.00
250.00

175.00
125.00

1,200.00
Unit
bd.ft.
sets
pcs.
shts.
kg.
pcs.

Qty

Unit Cost
15.91
2.00
6.00
3.00

1/4
74.00

75.00
780.00
125.00
420.00
8.00
0.50

Amount
1,193.25
1,560.00
750.00
1,260.00
2.00
37.00

4,802.25
6,252.25

62.52

of direct cost)

687.75
687.75
1,438.02
346.56
8,036.82
Unit Direct Cost (UDC)

Capabilities

No. of Units
1.00

4,018.41

No. of Days
2.00

Daily Rate

Amount

250.00

500.00

500.00
Capabilities

No. of Men
1.00
1.00

No. of Days
2.00
2.00

Daily Rate
350.00
305.00

Amount
700.00
610.00

1,310.00

Unit

ion

Qty

set

Unit Cost
5.00

Amount

1,500.00

7,500.00

7,500.00
9,310.00

93.10
1,024.10
1,024.10

of direct cost)

2,141.30
474.16
11,925.46
Unit Direct Cost (UDC)

Capabilities

No. of Units
1.00

2,385.09

No. of Days
2.00

Daily Rate
250.00

Amount
500.00

500.00
Capabilities

No. of Men

No. of Days

1.00
1.00

2.00
2.00

Daily Rate

Amount

350.00
305.00

700.00
610.00
-

1,310.00

ion

Unit
set

Qty

Unit Cost
4.00

1,500.00

Amount
6,000.00

6,000.00
7,810.00

of direct cost)

78.10
859.10
859.10

ion

1,796.30
432.76
10,039.06
Unit Direct Cost (UDC)

Capabilities

No. of Units

5,019.53

No. of Days

1.00

2.00

Daily Rate

Amount

250.00

500.00

500.00
Capabilities

No. of Men

No. of Days

1.00
1.00

2.00
2.00

Daily Rate

Amount

350.00
305.00

700.00
610.00

1,310.00
Unit

Qty

Unit Cost

Amount

set

1.00

1,500.00

1,500.00

1,500.00
3,310.00

33.10
364.10
364.10

of direct cost)

761.30
308.56
4,379.86
Unit Direct Cost (UDC)

Capabilities

No. of Units
1.00

4,379.86

No. of Days
2.00

Daily Rate
250.00

Amount
500.00

500.00
Capabilities

No. of Men

No. of Days

1.00
1.00

2.00
2.00

Daily Rate

Amount

350.00
305.00

700.00
610.00

1,310.00

ion

Unit
Set

Qty

Unit Cost
2.00

500.00

Amount
1,000.00

1,000.00
2,810.00

of direct cost)

28.10
309.10
309.10
646.30
294.76

ion

3,751.06
Unit Direct Cost (UDC)

Capabilities

No. of Units

1,875.53

No. of Days

1.00

5.00

Daily Rate
250.00

Amount
1,250.00

1,250.00
Capabilities

No. of Men

No. of Days

Daily Rate

Amount

Manhour/SqM
1.00
2.00
1.00

5.00
5.00
5.00

350.00
305.00
400.00

1,750.00
3,050.00
2,000.00

7,205.00
Unit

Qty

Unit Cost

Amount

pcs.
gal.

215.00
3.00

35.00
620.00

bags

3.00

218.00

654.00

bags
cu.m

8.00

225.00
950.00

1,800.00
950.00

3.50

7,525.00
1,860.00

12,789.00
21,244.00

212.44
2,336.84
2,336.84

ellaneous(11%of direct cost)

4,886.12
1,600.93
27,731.05
Unit Direct Cost (UDC)

Capabilities

No. of Units
1.00

1,439.08

No. of Days
5.50

Daily Rate
250.00

Amount
1,375.00

1,375.00
Capabilities

No. of Men

No. of Days

Daily Rate

Amount

Capabilities

No. of Men

No. of Days

Amount

Manhour/SqM

ion

1.00
2.00
1.00

3.00
3.00
3.00

350.00
305.00
400.00

1,050.00
1,830.00
1,200.00

4,080.00
Unit

Qty

Unit Cost

Amount

pcs.
gal.

126.00
3.00

40.00
620.00

5,040.00
1,860.00

bags

2.00

218.00

436.00

bags
cu.m

5.00

225.00
950.00

1,125.00
950.00

2.50

9,411.00
14,866.00

148.66
1,635.26
1,635.26

ellaneous(11%of direct cost)

3,419.18
1,064.90
19,350.08
Unit Direct Cost (UDC)

1,706.36

ion

Capabilities

No. of Units

No. of Days

1.00

1.00

Daily Rate

Amount

250.00

250.00

250.00
Capabilities

No. of Men

No. of Days

Daily Rate

Amount

Manhour/SqM
1.00
2.00
1.00

1.00
1.00
1.00

350.00
305.00
400.00

350.00
610.00
400.00

1,360.00
Unit

Qty

Unit Cost

pcs.
gal.

168.00
5.00

30.00
620.00

bags

5.00

218.00

bags
cu.m

7.00

225.00
950.00

1.00

Amount
5,040.00
3,100.00
1,090.00
1,575.00
950.00

11,755.00
13,365.00

133.65
1,470.15
1,470.15

ellaneous(11%of direct cost)

3,073.95
562.07
17,001.02
Unit Direct Cost (UDC)

Capabilities

No. of Units

8,095.73

No. of Days

Daily Rate

Amount
-

Capabilities

No. of Men

No. of Days

Daily Rate

Manhour/SQM

6.00

8.00

350.00

Amount
16,800.00

6.00

8.00

305.00

8.00
8.00

4.00
4.00

350.00
305.00

1.00

8.00

400.00

Manhour/SQM

ion

14,640.00
11,200.00
9,760.00
3,200.00

55,600.00
Unit

Qty

Unit Cost

Amount

24.00
9.00

560.00
670.00

13,440.00
6,030.00

12.00
29.00
178.00

335.00
610.00
36.00

178.00
45.00

250.00
36.00

kgs

35.00

60.00

pc

6.00

54.00

pc

6.00

65.00

gals
gals
gals
gals

6.00
14.00
46.00
11.00

375.00
480.00
460.00
570.00

4,020.00
17,690.00
6,408.00
44,500.00
1,620.00
2,100.00
324.00
390.00
2,250.00
6,720.00
21,160.00
6,270.00

gals
gals
liters
gals
pcs
ln.m
pcs

132,922.00
188,522.00

1,885.22
20,737.42
20,737.42

ellaneous(11%of direct cost)

43,360.06
11,875.21
243,757.27
Unit Direct Cost (UDC)

271.53

mplete with accessories

ion

Capabilities

No. of Units

No. of Days

Daily Rate

Amount

Capabilities

No. of Men

No. of Days

Daily Rate

Amount

5manhour/set
1.00
1.00
1.00

1.50
1.50
1.50

350.00
305.00
400.00

525.00
457.00
600.00

1,582.00
Unit
set

Qty

Unit Cost
2.00

6,550.00

Amount
13,100.00

13,100.00
14,682.00

146.82
1,615.02
1,615.02

of direct cost)

3,376.86
595.06
18,653.92
Unit Direct Cost (UDC)

Capabilities

No. of Units

9,326.96

No. of Days

Daily Rate

Amount
-

Capabilities

No. of Men
1.00
1.00
1.00

No. of Days
1.50
1.50
1.50

Daily Rate
350.00
305.00
400.00

Amount
525.00
457.50
600.00

ion

1,057.50
Unit

Qty

set

Unit Cost
3.00

1,500.00

Amount
4,500.00

4,500.00
5,557.50

55.58
611.33
611.33

cellaneous(11%of direct cost)

1,278.23
280.29
7,116.01
Unit Direct Cost (UDC)

3,558.01

Capabilities

No. of Units

No. of Days

Daily Rate

Amount
-

Capabilities

ion
with accessories

No. of Men

No. of Days

1.00
1.00
1.00

1.50
1.50
1.50

Daily Rate

Amount

350.00
305.00
400.00

525.00
457.50
600.00

1,057.50
Unit
set

Qty

Unit Cost
2.00

3,880.00

Amount
7,760.00

7,760.00
8,817.50

88.18
969.93
969.93

cellaneous(11%of direct cost)

2,028.03
370.26
11,215.79
Unit Direct Cost (UDC)

3,738.60

luding fittings

Capabilities

No. of Units

No. of Days

Daily Rate

Amount

Capabilities
Manhour/Ln.M.

No. of Men

No. of Days

Daily Rate

Amount

1.00
1.00

0.50
0.50

350.00
305.00

1.00
1.00

0.50
0.50

350.00
305.00

175.00
152.50
175.00
152.50

Manhour/Pc

ion

1.00

0.50

350.00

175.00

1.00

0.50

305.00

152.50

1.00

0.50

400.00

200.00

1,182.50
Unit

Qty

Unit Cost

mm
pcs

25.00
5.00

93.33
45.00

pcs

6.00

26.00

Amount
2,333.25
225.00
156.00

2,714.25
3,896.75

38.97
428.64
428.64

cellaneous(11%of direct cost)

896.25
249.45
5,042.45
Unit Direct Cost (UDC)

201.70

ion

Capabilities

No. of Units

No. of Days

Daily Rate

Amount

Capabilities

No. of Men

No. of Days

Daily Rate

Amount

Manhour/30M
1.00
1.00

2.00
2.00

350.00
305.00

700.00
610.00

1.00
1.00

1.00
1.50

350.00
400.00

350.00
600.00

Manhour/pc

2,260.00
Unit

ln.m
pcs
pcs
pcs
pcs
pcs

Qty

Unit Cost

17.00
40.00
10.00
5.00
10.00
1.00
7.00

Amount

143.75

2,443.75

44.00
55.00
55.00
350.00
25.00

440.00
275.00
550.00
350.00
175.00

pcs

7.00

550.00

3,850.00

8,083.75
10,343.75

103.44
1,137.81
1,137.81

cellaneous(11%of direct cost)

2,379.06
556.69
13,279.50
Unit Direct Cost (UDC)

Capabilities

No. of Units

No. of Days

781.15

Daily Rate

Amount
-

ion

Capabilities

No. of Men

No. of Days

Daily Rate

Amount

Manhour/30M
1.00
1.00

1.50
1.50

350.00
305.00

525.00
457.50

1.00
1.00

2.00
2.00

350.00
400.00

700.00
800.00

Manhour/pc

2,482.50

Unit

Qty

Unit Cost

Amount

ln.m

24.00
10.00

250.00

6,000.00

pcs
pcs

2.00
3.00

107.76
87.00

215.52
261.00

pcs

3.00

78.00

234.00

pcs

2.00

60.00

120.00

cans

3.00

230.00

690.00

7,520.52
10,003.02

100.03
1,100.33
1,100.33

of direct cost)

2,300.69
573.98
12,877.70
Unit Direct Cost (UDC)

536.57

ion

Capabilities

No. of Units

No. of Days

Daily Rate

Amount

Capabilities

No. of Men

No. of Days

Daily Rate

Amount

Manhour/30M
1.00
1.00

0.5
0.50

350.00
305.00

175.00
152.50

1.00
1.00

1.00
1.00

350.00
400.00

350.00
400.00

Manhour/pc

1,077.50

Unit
ln.m
pcs
pcs
cans

Qty

Unit Cost
11.00
5.00
3.00
2.00
1.50

Amount

163.33

1,796.63

55.00
55.00
230.00

165.00
110.00
345.00

2,416.63
3,494.13

34.94
384.35
384.35

of direct cost)

ion

803.65
225.74
4,523.52
Unit Direct Cost (UDC)

Capabilities

No. of Units

411.23

No. of Days

Daily Rate

Amount

Capabilities

No. of Men

No. of Days

Daily Rate

Amount

Manhour/30M
1.00
1.00

0.50
0.50

350.00
305.00

175.00
152.50

1.00
1.00

2.00
2.00

350.00
400.00

700.00
800.00

Manhour/pc

1,827.50

Unit

Qty

Unit Cost

Amount

ln.m

6.00
15.00
3.00
12.00
2.50

pcs
pcs
cans

93.33

559.98

26.00
26.00
230.00

78.00
312.00
575.00

1,524.98
3,352.48

33.52
368.77
368.77

of direct cost)

771.07
311.83
4,435.38
Unit Direct Cost (UDC)

Capabilities

No. of Units

No. of Days

739.23

Daily Rate

Amount

Capabilities

No. of Men

No. of Days

Daily Rate

Amount

Manhour/30M
1.00
1.00

3.00
3.00

350.00
305.00

1,050.00
915.00

1.00
1.00

1.50
1.50

350.00
400.00

525.00
600.00

Manhour/pc

ion

3,090.00

Unit

Qty

Unit Cost

Amount

ln.m

48.00

483.33

23,199.84

cans

7.00

230.00

1,610.00

24,809.84
27,899.84

279.00
3,068.98
3,068.98

cellaneous(11%of direct cost)

6,416.96
1,140.84
35,457.64
Unit Direct Cost (UDC)

738.70

ion

Capabilities

No. of Units

No. of Days

Daily Rate

Amount

Capabilities

No. of Men

No. of Days

Daily Rate

Amount

Manhour/30M
1.00
1.00

2.00
2.00

350.00
305.00

700.00
610.00

1.00

2.00

350.00

700.00

1.00

2.00

400.00

800.00

Manhour/pc

2,810.00

Unit

Qty

Unit Cost

Amount

ln.m

53.00

163.33

8,656.49

pcs
cans

36.00
13.00

55.00
230.00

1,980.00
2,990.00

13,626.49
16,436.49

164.36
1,808.01
1,808.01

cellaneous(11%of direct cost)

3,780.39
790.85
21,007.73
Unit Direct Cost (UDC)

Capabilities

No. of Units

396.37

No. of Days

Daily Rate

Amount

Capabilities
manhour/pc

No. of Men
1.00
1.00

No. of Days
1.00
1.00

Daily Rate
350.00
400.00

Amount
350.00
400.00

750.00

Unit

ion

Qty

pcs

Unit Cost
5.00

Amount

250.00

1,250.00

1,250.00
2,000.00

20.00
220.00
220.00

of direct cost)

460.00
145.20
2,605.20
Unit Direct Cost (UDC)

Capabilities

No. of Units
1.00

521.04

No. of Days
1.00

Daily Rate
250.00

Amount
250.00

ion

of direct cost)

Bags/Day
Min/CuM

1.00
1.00

1.50
0.50

1,000.00
500.00

1,500.00
250.00

2,000.00
Capabilities

No. of Men

No. of Days

Daily Rate

Amount

Manhour/CuM
4.00

0.50

305.00

610.00

2.00
4.00

1.50
1.50

350.00
305.00

1,050.00

2.00
2.00

1.00
1.00

350.00
305.00

700.00
610.00

1.00
3.00
1.00

3.50
3.50
3.50

350.00
305.00
400.00

1,225.00
3,202.50
1,400.00

Bags/Day
1,830.00

Manhour/100 kgs

Manhour/SqM

10,627.50

Unit
bags
cu.m.
cu.m.
kgs.
bd.ft.
shts
kgs.

Qty
29.64
1.56
3.57
185.10
211.58
8.07
2.82

Unit Cost
215.00
1,600.00
1,600.00
43.00
20.00
650.00
68.00

Amount
6,372.60
2,496.00
5,712.00
7,959.30
4,231.50
5,247.40
191.83

32,210.62
44,838.12

448.38
4,932.19
4,932.19

ion

10,312.77
2,752.83
57,903.72
Unit Direct Cost (UDC)

Capabilities

No. of Units

4,825.31

No. of Days

Daily Rate

Amount

Capabilities

No. of Men

manhour/unit

No. of Days

1.00
2.00
1.00

0.50
0.50
0.50

Daily Rate

Amount

350.00
305.00
400.00

175.00
305.00
200.00

680.00

Unit

Qty
1.00

Unit Cost
1.00

19,500.00

Amount
19,500.00

19,500.00
20,180.00

201.80
2,219.80
2,219.80

of direct cost)

4,641.40
638.57
25,459.97
Unit Direct Cost (UDC)

25,459.97

67.43

0.36 194.4444444
0.36

70
70

HOMETREK

WATER
4 LITER

0 M2/1 LITER
#REF!

0.1763080095

31,349.89

252000

0.4186695265

6,300.00
3,561.00
2,739.00

16,550.00
9,354.69
7,195.31

1.1697101557

#REF!

0.2494880175

24,720.96

0.3032170857

0.3169532008

710

#REF!

17.4454541556

108.0591464917

17.6725216288

755.14

15.1089327358

7.5555555556

24.7985120893

24.9882867406

17.4666666667

21.8333333333

87.3333333333

1.31

56.3374775197

345.48

552.25

41.8290425964

0.1207633588

0.235

0.4356636272

0.2795732179

0.330096855

0.4458688339

1.1983763721

457.49

0.124547357

0.2062159808

0.6

Project
Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argao, Cebu
Philippine Science Highschool
SUMMARY OF PRICE BILL OF QUANTITIES

Item No.
001

002

Description
SITE WORKS
Structural Common Excavation
1.1
Gravel Bedding
1.2
Structural Backfill
1.3
Soil Treatment
1.4
Sub-Total for Bill No. 1
CONCRETE WORKS
2.1

Concrete Reinforcing Steel (Grade 40, PNS 49, fy=275 Mpa inclusive of Tie Wires Ga.# 16)

Cast In Place Concrete, fc' = 20.68 Mpa (3,000 psi)


Cast In Place Concrete, fc' = 17.24Mpa (2,500 psi)
Formworks
Sub-Total for Bill No. 2
MASONRY WORKS
3.1.1 100mm thick CHB
2.2
2.3
2.4

003

Sub-Total for Bill No. 3


004

METAL WORKS
4.1

TRUSSES
4.1.1
4.1.2
4.1.3
4.1.4
4.20 C PURLINS
4.30 SAGROD
Sub-Total for Bill No. 4

005

006

PARTITIONS AND CEILINGS


5.1
Ceilings
5.1.1
Sub-Total for Bill No. 5
THERMAL AND MOISTURE PROTECTION WORKS
6.1 Roofing Panels
6.1.1
Sub-Total for Bill No. 6

007

DOORS AND WINDOWS WORKS


7.1
Doors
MD-1
D2
D3
7.2
Windows

W1
W2
W3
w4
Sub-Total for Bill No. 7
008

FINISHING WORKS
8.1

Tileworks, Floor, Wall and Slab inclusive of setting mortar, tile grout and tile trimmings
8.1.1
8.1.1a
8.1.1b

8.2

009

8.1.2
8.1.2a
8.1.2b
Painting Works
8.2

Sub-Total for Bill No. 8


PLUMBING/SANITARY WORKS
9.1
Plumbing Fixtures and Accessories
9.1.1

9.2
9.3
9.4

9.5

9.6

9.1.2
9.1.3
Ventilation Line
9.2
Water Supply and Distribution System
9.3
Sanitary Facilities and Distribution System
9.4.1
9.4.1
9.4.2
9.4.3
9.4.4
Storm Drain
9.5.1
9.5.2
9.5.3
Septic Tank
Sub-Total for Bill No. 9
Total Estimated Project Cost

MPLETION OF SCHOOL CANTEEN


aytay, Argao, Cebu
lippine Science Highschool
SUMMARY OF PRICE BILL OF QUANTITIES
Description

S
uctural Common Excavation
vel Bedding
uctural Backfill
l Treatment
Sub-Total for Bill No. 1
WORKS

crete Reinforcing Steel (Grade 40, PNS 49, fy=275 Mpa inclusive of Tie Wires Ga.# 16)

Unit

Quantity
184.64
59.77
92.09
300.00

cu.m
cu.m
cu.m
sq.m

Kgs

2,337.71

cu.m.

105.50

cu.m

97.80

sq.m

204.62

T-1

ln.m

230.40

HT-1

ln.m

161.39

HT-2

ln.m
ln.m
ln.m
ln.m

61.33
242.77
386.00
32.40

sq.m.

300.00

sq.m.

357.06

set
set
set

1.00
2.00
2.00

st In Place Concrete, fc' = 20.68 Mpa (3,000 psi)


st In Place Concrete, fc' = 17.24Mpa (2,500 psi)
mworks
Sub-Total for Bill No. 2
WORKS
mm thick CHB
Sub-Total for Bill No. 3

KS

TG-1

Sub-Total for Bill No. 4


AND CEILINGS

9mm thick acoustic ceiling board (ground and CR)


Sub-Total for Bill No. 5
ND MOISTURE PROTECTION WORKS
fing Panels
Long Span Colored Roofing(including Gutter/Ridge Rolls, insulation and
accessories)
Sub-Total for Bill No. 6
WINDOWS WORKS
Glass window on wooden frame with accessories

hollow core plywood flush door


hollow core plywood flush door

jalousie window
jalousie window
jalousie window
jalousie window

set
set
set
set

5.00
2.00
1.00
2.00

sq.m

19.27

sq.m
sq.m

11.34
2.10

sq.m

897.73

set

2.00

set
set

2.00
3.00

ln.m

25.00

ln.m

17.00

ln.m
ln.m
ln.m
ln.m

24.00
11.00
6.00
48.00

ln.m
pcs
unit
unit

53.00
5.00
12.00
1.00

Sub-Total for Bill No. 7

WORKS

eworks, Floor, Wall and Slab inclusive of setting mortar, tile grout and tile trimmings
Floor Tiles
200x200mm Ceramic Floor Tiles

Wall Tiles
200x250mm Glazed Ceramic wall tiles
50x250mm tile trim, glazed ceramic tiles
nting Works
Painting Works (Concrete and Wood)
Sub-Total for Bill No. 8
SANITARY WORKS
mbing Fixtures and Accessories
Water Closet, flush valve type, round front, complete with accessories

Kitchen sink stainless dual tub


Lavatory, counter type, complete with accessories
tilation Line
Ventilation Line, 50mm PVC Pipe S1000 including fittings
er Supply and Distribution System
Water Supply and Distibution
itary Facilities and Distribution System
PVC Pipe, series 1000 (Atlanta)
100mm PVC Pipes Series 1000
75mm
50mm
150mm
Down Spout, 75mm PVC pipe
Floor Drain 4"
Catch Basin
Sub-Total for Bill No. 9
Total Estimated Project Cost

Rate

Amount

284.96
2,954.69
679.94
152.19

52,615.44
176,601.89
62,611.92
45,658.13
337,487.38

79.89

186,770.72

6,529.73

688,854.02

1,089.82

106,584.24
982,208.98

2,492.92

510,101.92
510,101.92

206.83

47,653.74

189.89

30,646.50

233.13
187.42
390.83
264.37

14,297.61
45,499.77
150,860.46
8,565.75
297,523.84

1,737.20

521,160.23
521,160.23

1,232.27

439,995.88
439,995.88

24,854.74
4,041.52
4,018.41

24,854.74
8,083.05
8,036.82

2,385.09
5,019.53
4,379.86
1,875.53

11,925.46
10,039.06
4,379.86
3,751.06
71,070.04

1,439.08

27,731.05

1,706.36
8,095.73

19,350.08
17,001.02
243,757.27
307,839.43

271.53

9,326.96

18,653.92

3,558.01
3,738.60

7,116.01
11,215.79

201.70

5,042.45

781.15

13,279.50

536.57
411.23
739.23
738.70

12,877.70
4,523.52
4,435.38
35,457.64

396.37
521.04
4,825.31
25,459.97

21,007.73
2,605.20
57,903.72
25,459.97
219,578.53
3,686,966.23

Project
Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argao, Cebu
Philippine Science Highschool

SUMMARY BILL OF QUANTITIES

Item No.

Description

Bill No. 1

SITE WORKS

Bill No. 2

CONCRETE WORKS

Bill No. 3

MASONRY WORKS

Bill No. 4

METAL WORKS

Bill No. 5

PARTITIONS AND CEILINGS

Bill No. 6

THERMAL AND MOISTURE PROTECTION WORKS

Bill No. 7

DOORS AND WINDOWS

Bill No. 8

FINISHING WORKS

Bill No. 9

PLUMBING/SANITARY WORKS
TOTAL ESTIMATED PROJECT COST

Amount
Total
337,487.38
982,208.98
510,101.92
297,523.84
521,160.23
439,995.88
71,070.04
307,839.43
219,578.53
3,686,966.23

Project
Location
Owner

:
:
:

COMPLETION OF SCHOOL CANTEEN


Talaytay, Argao, Cebu
Philippine Science Highschool

Item No.

Description

001

SITE WORKS
Structural Common Excavation
1.1
Gravel Bedding
1.2
Structural Backfill
1.3
Soil Treatment
1.4

002

CONCRETE WORKS

Sub-Total for Bill No. 1


2.1

Concrete Reinforcing Steel (Grade 40, PNS 49, fy=275 Mpa inclusive of Tie Wires Ga.# 16)

Cast In Place Concrete, fc' = 20.68 Mpa (3,000 psi)


Cast In Place Concrete, fc' = 17.24Mpa (2,500 psi)
Formworks
Sub-Total for Bill No. 2
MASONRY WORKS
3.1
Reinforced Unit Masonry inclusive of PNS 49,Grade 275 Mpa reinforcing steel bars, tie wires and s
filling mortars
3.1.1
Sub-Total for Bill No. 3
METAL WORKS
4.1
TRUSSES
4.1.1
4.1.2
4.1.3
4.1.4
4.2
C-Purlins
4.3
Sagrod
Sub-Total for Bill No. 4
PARTITIONS AND CEILINGS
5.1
Ceilings
5.1.1
Sub-Total for Bill No. 5
THERMAL AND MOISTURE PROTECTION WORKS
6.1 Thermal and Moisture Protection Works
2.2
2.3
2.4

003

004

005

006

6.1.1
Sub-Total for Bill No. 6
007

DOORS AND WINDOWS WORKS


7.1
Doors
MD1
D2

7.2

D3
Windows
W1
W2
W3
ECW1
Sub-Total for Bill No. 7

008

FINISHING WORKS
8.1

8.2

009

Tileworks, Floor, Wall and Slab inclusive of setting mortar, tile grout and tile trimmings
8.1.1
8.1.1a
8.1.1b
8.1.2
8.1.2a
8.1.2b
Painting Works
8.2.1

Sub-Total for Bill No. 8


PLUMBING/SANITARY WORKS
9.1
Plumbing Fixtures and Accessories
9.1.1
9.1.2
9.1.3
9.2
Ventilation Line
9.2.1
9.3
Water Supply and Distribution System
9.3
9.3.1
9.4
Sanitary Facilities and Distribution System
9.4
9.4.1
9.4.2
9.4.3
9.4.4
9.5 Storm Drain
9.5.1
9.5.2
9.5.3
9.6 Septic Tank
Sub-Total for Bill No. 9
Total Estimated Project Cost

MPLETION OF SCHOOL CANTEEN


aytay, Argao, Cebu
lippine Science Highschool

Description

S
uctural Common Excavation
avel Bedding
uctural Backfill
l Treatment

Unit

cu.m.
cu.m.
cu.m.
sq.m.
Sub-Total for Bill No. 1

WORKS

crete Reinforcing Steel (Grade 40, PNS 49, fy=275 Mpa inclusive of Tie Wires Ga.# 16)

st In Place Concrete, fc' = 20.68 Mpa (3,000 psi)


st In Place Concrete, fc' = 17.24Mpa (2,500 psi)
mworks
Sub-Total for Bill No. 2
WORKS
inforced Unit Masonry inclusive of PNS 49,Grade 275 Mpa reinforcing steel bars, tie wires and setting and
ng mortars
100 mm thick CHB
Sub-Total for Bill No. 3
RKS

T-1

kg.
cu.m.
cu.m.
sq.m.

sq.m.

ln.m.
ln.m.
ln.m.
ln.m.
ln.m.
ln.m.

HT-1
HT-2
TG-1

grod
Sub-Total for Bill No. 4
AND CEILINGS

9mm thick acoustic ceiling board (ground and CR)


Sub-Total for Bill No. 5
ND MOISTURE PROTECTION WORKS
rmal and Moisture Protection Works
Long Span Colored Roofing(including Gutter/Ridge Rolls, insulation and accessories)

sq.m.

set

Sub-Total for Bill No. 6

D WINDOWS WORKS
Glass window on wooden frame with accessories
hollow core plywood flush door

set
set

hollow core plywood flush door

set

jalousie window
jalousie window
jalousie window
jalousie window

set
set
set
set
Sub-Total for Bill No. 7

WORKS

eworks, Floor, Wall and Slab inclusive of setting mortar, tile grout and tile trimmings
Floor Tiles
200x200mm Ceramic Floor Tiles

Wall Tiles
200x250mm,Glazed Ceramic Wall Tiles
50x250mm tile trim, glazed ceramic tiles
nting Works
Painting Works (Concrete and Wood)
Sub-Total for Bill No. 8
SANITARY WORKS
mbing Fixtures and Accessories
Water Closet, flush valve type, round front, complete with accessories
Kitchen sink stainless dual tub
Lavatory, counter type, complete with accessories
tilation Line
Ventilation Line, 50mm PVC Pipe S1000 including fittings
er Supply and Distribution System
PPR Pipes
20mm PPR Pipes
itary Facilities and Distribution System
PVC Pipe, series 1000 (Atlanta)
100mm
75mm
50mm
150mm
Down Spout, 75mm PVC pipe
Floor Drain 4"
Catch Basin
Sub-Total for Bill No. 9
Total Estimated Project Cost

sq.m.
sq.m.
sq.m.
sq.m.

set
set
set
ln.m

ln.m

ln.m
ln.m
ln.m
ln.m
ln.m
pcs.
Unit
unit

PROGRAM OF WORKS
Direct Cost
Quantity

Equipment

Labor

Materials

184.64
59.77
92.09
300.00

28,200.00
36,000.00
14,400.00
1,500.00
80,100.00

12,450.00
10,350.00
31,050.00
2,700.00
56,550.00

31,705.00
121,360.00

40,650.00
136,005.00
45,450.00
35,905.00
258,010.00

2,337.71

5,125.00

35,055.00

104,499.65

144,679.65

105.50

19,250.00

77,825.00

441,415.00

538,490.00

97.80

6,000.00
30,375.00

22,440.00
135,320.00

53,598.36
599,513.01

82,038.36
765,208.01

204.62

7,500.00
7,500.00

203,760.00
203,760.00

174,197.00
174,197.00

385,457.00
385,457.00

230.40
161.39
61.33
242.77
386.00
32.40

5,100.00
3,825.00
1,700.00
5,525.00
10,875.00
1,200.00
28,225.00

6,330.00
4,747.50
2,110.00
6,857.50
15,825.00
2,720.00
38,590.00

25,371.96
14,978.55
7,195.41
22,615.81
90,711.31
2,517.14
163,390.18

36,801.96
23,551.05
11,005.41
34,998.31
117,411.31
6,437.14
230,205.18

300.00

3,750.00
3,750.00

60,750.00
60,750.00

343,754.00
343,754.00

408,254.00
408,254.00

357.06

2,500.00

45,000.00

297,837.05

345,337.05

2,500.00

45,000.00

297,837.05

345,337.05

250.00
250.00

1,360.00
1,200.00

18,000.00
4,839.00

19,610.00
6,289.00

1.00
2.00

89,655.00

Total

2.00

250.00

1,200.00

4,802.25

6,252.25

5.00
2.00
1.00
2.00

500.00
500.00
500.00
500.00
2,500.00

1,310.00
1,310.00
1,310.00
1,310.00
45,000.00

7,500.00
6,000.00
1,500.00
1,000.00
297,837.05

9,310.00
7,810.00
3,310.00
2,810.00
345,337.05

19.27

1,250.00

7,205.00

12,789.00

21,244.00

11.34
2.10

1,375.00
250.00

4,080.00
1,360.00

9,411.00
11,755.00

897.73

2,875.00

55,600.00
68,245.00

132,922.00
166,877.00

2.00
2.00
3.00

1,582.00
1,057.50
1,057.50

13,100.00
4,500.00
7,760.00

25.00

1,182.50

2,714.25

17.00

2,260.00

8,083.75

24.00
11.00
6.00

2,482.50
1,077.50
1,827.50
3,090.00

7,520.52
2,416.63
1,524.98
24,809.84

2,810.00
750.00
10,627.50
680.00
30,484.50
683,699.50

13,626.49
1,250.00
32,210.62
19,500.00
139,017.08
2,303,782.38

25.00
5.00
12.00
1.00

2,000.00
2,000.00
159,825.00

14,866.00
13,365.00
188,522.00
237,997.00
14,682.00
5,557.50
8,817.50
3,896.75
10,343.75
10,003.02
3,494.13
3,352.48
27,899.84
16,436.49
2,000.00
44,838.12
20,180.00
171,501.58
3,147,306.88

Indirect Cost
Mob/ Demob

OCM

Profit

1.00%

11.00%

11.00%

VAT
Total

12%

406.50
1,360.05
454.50
359.05

4,471.50
14,960.55
4,999.50
3,949.55
28,381.10

4,471.50
14,960.55
4,999.50
3,949.55
28,381.10

9,349.50
31,281.15
10,453.50
8,258.15
56,762.20

2,615.94
9,315.74
6,708.42
1,494.98
23,209.46

1,446.80

15,914.76

15,914.76

33,276.32

8,814.76

5,384.90

59,233.90

59,233.90

123,852.70

26,511.32

820.38
7,652.08

9,024.22
84,172.88

9,024.22
84,172.88

18,868.82
175,997.84

5,677.06
41,003.14

3,854.57
3,854.57

42,400.27
42,400.27

42,400.27
42,400.27

88,655.11
88,655.11

35,989.81
35,989.81

368.02
235.51
110.05
349.98
1,174.11
64.37
2,302.05

4,048.22
2,590.62
1,210.60
3,849.81
12,915.24
708.09
25,322.57

4,048.22
2,590.62
1,210.60
3,849.81
12,915.24
708.09
25,322.57

8,464.45
5,416.74
2,531.24
8,049.61
27,004.60
1,480.54
52,947.19

2,387.33
1,678.71
760.95
2,451.85
6,444.55
648.07
14,371.46

4,082.54
4,082.54

44,907.94
44,907.94

44,907.94
44,907.94

93,898.42
93,898.42

19,007.81
19,007.81

3,453.37

37,987.08

37,987.08

79,427.52

15,231.30

3,453.37

37,987.08

37,987.08

79,427.52

15,231.30

196.10
62.89

2,157.10
691.79

2,157.10
691.79

4,510.30
1,446.47

734.44
347.58

62.52

687.75

687.75

1,438.02

346.56

93.10
78.10
33.10
28.10
3,453.37

1,024.10
859.10
364.10
309.10
37,987.08

1,024.10
859.10
364.10
309.10
37,987.08

2,141.30
1,796.30
761.30
646.30
79,427.52

474.16
432.76
308.56
294.76
15,231.30

212.44

2,336.84

2,336.84

4,886.12

1,600.93

148.66
133.65
1,885.22
2,379.97
146.82
55.58
88.18
38.97
103.44
100.03
34.94
33.52
279.00
164.36
20.00
448.38
201.80
1,715.02
28,892.97

1,635.26
1,470.15
20,737.42
26,179.67
1,615.02
611.33
969.93
428.64
1,137.81
1,100.33
384.35
368.77
3,068.98
1,808.01
220.00
4,932.19
2,219.80
18,865.17
346,203.76

1,635.26
1,470.15
20,737.42
26,179.67
1,615.02
611.33
969.93
428.64
1,137.81
1,100.33
384.35
368.77
3,068.98
1,808.01
220.00
4,932.19
2,219.80
18,865.17
346,203.76

3,419.18
3,073.95
43,360.06
54,739.31
3,376.86
1,278.23
2,028.03
896.25
2,379.06
2,300.69
803.65
771.07
6,416.96
3,780.39
460.00
10,312.77
4,641.40
39,445.36
721,300.48

1,064.90
562.07
11,875.21
15,103.12
595.06
280.29
370.26
249.45
556.69
573.98
225.74
311.83
1,140.84
790.85
145.20
2,752.83
638.57
8,631.58
187,779.00

Total Base Cost

52,615.44
176,601.89
62,611.92
45,658.13
337,487.38
186,770.72
688,854.02
106,584.24
982,208.99

510,101.92
510,101.92

47,653.74
30,646.50
14,297.61
45,499.77
150,860.46
8,565.75
297,523.84

521,160.23
521,160.23

439,995.88
439,995.88

24,854.74
8,083.05

8,036.83
11,925.46
10,039.06
4,379.86
3,751.06
71,070.04

27,731.05
19,350.08
17,001.02
243,757.27
307,839.43
18,653.92
7,116.01
11,215.79
5,042.45
13,279.50
12,877.70
4,523.52
4,435.38
35,457.64
21,007.73
2,605.20
57,903.72
25,459.97
219,578.53
3,686,966.23

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Project:
Location:
Owner:
Title:

Completion of School Canteen


Talaytay, Argao, Cebu
Philippine Science Highschool

FIGURE 1.02 - CONSTRUCTION PROGRESS CHART


Date Started: 11-Jul-11

PROJECT DURATION

Original Completion Date: 8-Oct-11


Revised Completion Date:
Item No.

Description

Total Cost

% PROG

07/11/11 to 07/25/11

07/26/11 to 08/25/11

08/26/11 to 9/25/11

9/26/11 to 10/8/11

15

31

31

13

15

46

77

90

Schedule
9.15
1

Site Works

2.29

2.29

2.29

2.29

Schedule
Concrete Works

982,208.98

26.64

6.66

13.32

6.66

Actual
Schedule

Masonry Works

510,101.92

13.84

1.73

6.92

5.19

Actual
Schedule

Metal Works

297,523.84

8.07

4.03

4.03

Actual
Schedule

Partions and
Ceilings

521,160.23

14.14

14.14

Actual
Schedule

Thermal and
Moisture Protection
Works

439,995.88

11.93

11.93

Actual
Schedule

Doors and
Windows

71,070.04

1.93

1.93

Actual
Schedule

Finishing Works

307,839.43

8.35

8.35

Actual
Schedule

Plumbing and
Sanitary Works

Total Estimated Cost

37.00

97

36.00

95

35.00

92

34.00

89

33.00

86

32.00

84

31.00

81

30.00

78

29.00

76

28.00

73

27.00

70

26.00

68
65

25.00
24.00

62

23.00

59

22.00

57
54

21.00
20.00

51

19.00

49

18.00

46

17.00

43

16.00

41

15.00

38

14.00

35
32

13.00
12.00

1.93

30

11.00

27

10.00

24
22

9.00
8.00

8.35

19

7.00

16

6.00

14
11

5.00
4.00

5.96

3.00

2.00

1.00

5.00

9.15

4.00

26.64

3.00

13.84

2.00

8.07

0.00

14.14

337,487.38
Actual

100

219,578.53

3,686,966.23
PERCENT OF MONTHLY ACCOMP

MONTHLY CASH FLOW (P)

CUMULATIVE ACCOMPL (%)

CUMULATIVE COST (IN PESOS)

5.96

2.98

2.98

Actual
100.00
PLANNED
ACTUAL

10.678
-

26.561
-

49.146
-

(10.678)

(26.561)

(49.146)

(13.616)

PLANNED
ACTUAL

393,686.83
-

979,289.22
-

1,811,989.64

502,000.54

PLANNED

10.678

37.239

86.384

100.000

(86.384)
3,184,965.69

(100.000)
3,686,966.23

VARIANCE
PLANNED
ACTUAL

(10.678)
393,686.83
-

13.616

VARIANCE

ACTUAL

11.93

(37.239)
1,372,976.05
-

You might also like