A.

M TABAYAG BUILDERS
Labangan, Zamboanga del Sur
Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS
Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR

PERT/CPM

30 60 90
I SPECIAL ITEM
II EXCAVATION WORKS
F G
III EMBANKMENT WORKS
IV STRUCTURAL CONCRETE WORKS
V MASONRY WORKS IX
H I
VI CARPENTRY WORKS
VII DOORS & WINDOWS Move-IN A J K
V
L
III VII
VII REINFORCE STEEL WORKS I
IX ROOFING WORKS Move-Out
II IV XII
B C D E
X ELECTRICAL WORKS
XI PLUMBING WORKS
XII TILE WORKS VI X
M N O
VIII

XI
ABDULCARIM M. TABAYAG P Q
Owner/Manager
A.M TABAYAG BUILDERS CONSTRUCTION OF SAFETY & HEALTH

SUPERVISION/DELIVERY OF MATERIAL
 A.M TABAYAG BUILDERS
Labangan Zamboanga del Sur
Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS
Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR

BAR CHART & S - CURVE

ITEM DESCIRPTION DIRECT COST INDIRECT COST TOTAL COST WT%
30 60 90
I SPECIAL ITEMS 30,000.00 4,200.00 34,200.00 1.78% 1.78%
II EXCAVATION WORKS 4,751.76 1,140.42 5,892.18 0.31% 0.31%
III EMBANKMENT WORKS 28,682.96 6,883.91 35,566.87 1.85% 0.92% 0.92%
IV STRUCTURAL CONCRETE WORKS 289,981.76 69,595.62 359,577.39 18.70% 3.12% 3.12% 3.12% 3.12% 3.12% 3.12%
V MASONRY WORKS 162,756.32 39,061.52 201,817.83 10.50% 3.50% 3.50% 3.50%
VI CARPENTRY WORKS 114,287.36 27,428.97 141,716.33 7.37% 1.47% 1.47% 1.47% 1.47% 1.47%
VII DOORS & WINDOWS 58,071.99 13,937.28 72,009.27 3.75% 1.87% 1.87%
VIII REINFORCE STEEL WORKS 323,670.50 77,680.92 401,351.42 20.87% 4.17% 4.17% 4.17% 4.17% 4.17%
IX ROOFING WORKS 441,673.50 106,001.64 547,675.14 28.48% 14.24% 14.24%
X ELECTRICAL WORKS 38,739.21 9,297.41 48,036.62 2.50% 1.25% 1.25%
XI PLUMBING WORKS 34,708.97 8,330.15 43,039.13 2.24% 1.12% 1.12%
XII TILE WORKS 25,734.75 6,176.34 31,911.09 1.66% 0.83% 0.83%
TOTAL 1,553,059.08 369,734.18 1,922,793.27 1.00
CASH FLOW
Period 1st 2nd 3rd
384,922.37 PERIODIC 13.12 48.65 38.23
% Accomplishment
CUMULATIVE 13.12 61.77 100.00
PERIODIC 252,270.48 935,438.92 735,083.87
Amount
CUMULATIVE 252,270.48 1,187,709.40 1,922,793.27
Prepared by :

ABDULCARIM M. TABAYAG
Owner/Manager
A.M TABAYAG BUILDERS
 A.M TABAYAG BUILDERS
Labangan, Zamboanga del Sur

PROGRAM OF WORK

NAME/LOCATION OF PROJECT : Project Cost Php

1,922,793.27
CONSTRUCTION OF 1-STOREY - 2 CLASSROOM SCHOOL BUILDINGS
LANTIAN ELEMENTARY SCHOOL Project Duration 90 CALENDAR
LABANGAN, ZAMBOANGA DEL SUR DAYS
MINIMUN EQUIPMENT REQUIREMENT TECHNICAL PERSONNEL REQUIRED
Description No. Description No.

Concrete Mixer ( 1- bagger ) 1 Civil Engineer 1

Concrete Vibrator 1 Material Engineer 1
Bar Bender 1 Safety Officer 1
Bar Cutter 1 Foreman 1
Welding Machine 1 Carpenter 4
Steelman 8
Mason 8
Laborer 8

% OF DIRECT COST
ITEM DESCRIPTION UNIT QTY.
TOTAL TOTAL UNIT COST
403 ( a ) METAL STRUCTURE-fabrication & installation 22% kgs 4,633.69 337,895.70 72.92
404 Reinforce Steel
404 ( a ) REINFORCING STEEL FOR FOOTINGS 1.26% kgs 357.22 19,564.34 54.77
404 ( b ) REINFORCING STEEL FOR COLUMNS 6.22% kgs 1,740.37 96,665.51 55.54
404 ( c ) REINFORCING STEEL FOR BEAMS 10.59% kgs 2,977.48 164,503.65 55.25
404 ( d ) REINFORCING STEEL FOR SLAB ON FILL 2.76% kgs 817.70 42,937.00 52.51
506 Masonry Works ( CHB Laying) 8.19% sq.m 137.33 127,231.91 926.47
803 STRUCTURES EXCAVATION 0.31% cu.m 15.84 4,751.76 299.98
804 EMBANKMENT 1.85% cu.m 54.35 28,682.96 527.75
900 Structural Concrete
900 ( a ) REINFORCED CONCRETE FOR FOOTINGS 1.00% cu.m 4.41 15,522.59 3,519.86
900 ( b ) REINFORCED CONCRETE FOR COLUMNS 3.89% cu.m 5.56 60,353.40 10,854.93
900 ( c ) REINFORCED CONCRETE FOR BEAMS 8.80% cu.m 14.98 136,657.48 9,122.66
900 ( d ) REINFORCED CONCRETE FOR SLAB ON FILL 4.99% cu.m 19.77 77,448.29 3,917.47
Plumbing Works
1002 ( a ) PLUMBING WORKS - Pipe Lines & Fittings 0.97% ln.m 63.00 15,088.17 239.49
1002 ( b ) PLUMBING WORKS- PLUMBING FIXTURES 1.26% lot 1.00 19,620.80 19,620.80
1003 Carpentry Works
1003 ( a ) Carpentry & Joinery Works (Ceiling works ) 3.89% shts 68.00 60,429.76 888.67
1003 ( b ) Carpentry & Joinery Works ( Frame Works ) 3.47% shts 186.00 53,857.60 289.56
1009 GLASS JALOUSIE WINDOWS 1.16% sq.m 22.58 18,062.14 799.92
1010 ( a ) WOODEN DOORS & WINDOWS 2.58% sq.m 10.53 40,009.85 3,799.61
1014 PREPAINTED METAL SHEETS 6.68% sq.m 212.80 103,777.80 487.68
1018 ( a ) Ceramic Tiles 1.66% sq.m 24.40 25,734.75 1,054.70
1027 CEMENT PLAIN FINISHES 2.29% sq.m 350.00 35,524.41 101.50
Electrical Works
1100 Conduits, Boxes and Fittings 0.18% pcs 36.00 2,823.67 78.44
1101 WIRES & WIRING DEVICES 1.44% ln.m 428.00 22,323.44 52.16
Power load Center & Panel board
1102 ( a ) Lighting Fixtures 0.73% set 15.00 11,395.69 759.71
1102 Panel Board & Cabinets & Circuit Breaker 0.14% set 1.00 2,196.40 2,196.40
Special Items
FE A.1.1 Construction Safety & Health Facilities 1.93% L.S 1.00 30,000.00 30,000.00

100% 1,553,059.08
 UNIT PRICE AMOUNT
PAY ITEM NO. : 403 (a) 90.42 418,990.67
PAY ITEM NO. : 404 (a) 67.91 24,259.78
PAY ITEM NO. : 403 (b) 68.87 119,865.24
PAY ITEM NO. : 403 (c) 68.51 203,984.52
PAY ITEM NO. : 404 (d) 65.11 53,241.88
PAY ITEM NO. : 506 1,149.66 157,767.56
SUBTOTAL 978,109.66
PAY ITEM NO. : 803 371.98 5,892.18
PAY ITEM NO. : 804 654.40 35,566.87
PAY ITEM NO. : 900 (a) 4,364.63 19,248.01
PAY ITEM NO. : 900 (b) 13,460.11 74,838.21
PAY ITEM NO. : 900 (c) 11,312.10 169,455.28
PAY ITEM NO. : 900 (d) 4,857.66 96,035.88
SUBTOTAL 401,036.44
PAY ITEM NO. : 1002 (a) 296.97 18,709.33
PAY ITEM NO. : 1002 (b) 24,329.79 24,329.79
PAY ITEM NO. : 1003 (a) 1,101.95 74,932.90
PAY ITEM NO. : 1003 (b) 359.05 66,783.42
PAY ITEM NO. : 1009 991.90 22,397.05
SUBTOTAL 207,152.51
PAY ITEM NO. : 1010 (a) 4,711.51 49,612.21
PAY ITEM NO. : 1014 604.72 128,684.47
PAY ITEM NO. : 1018 (a) 1,307.83 31,911.09
PAY ITEM NO. : 1027 125.86 44,050.27
PAY ITEM NO. : 1100 97.26 3,501.36
PAY ITEM NO. : 1101 64.68 27,681.07
SUBTOTAL 285,440.47
PAY ITEM NO. : 1102 (a) 942.04 14,130.66
PAY ITEM NO. : 1102 (b) 2,723.54 2,723.54
PAY ITEM NO. : FE A.1.1 34,200.00 34,200.00
SUBTOTAL 51,054.19
GRAND TOTAL 1,922,793.27
Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS
Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

ESTIMATED COST
A. DIRECT COST

1- Material 70.01% 1,346,068.25

1.1- Supply/Delivery
1.2- Testing of Materials
2- Labor 8.04% 154,554.72
3- Equipment Expenses 2.73% 52,436.11
3.1 Equipment Rental

SUB-TOTAL (DIRECT COST) 80.77% 1,553,059.08

B. INDIRECT COST

1 .) Overhead Contigency, Misc 10% 7.92% 152,305.91

2 .) Profit 9% 7.27% 139,775.32

C. VAT 5% 4.04% 77,652.95

SUB-TOTAL (INDIRECT COST) 19.23% 369,734.18

TOTAL ESTIMATE PROJECT COST 100.00% 1,922,793.27

Submitted by : A.M TABAYAG BUILDERS

Contractor
Date
 A.M TABAYAG BUILDERS
Labangan, Zamboanga del Sur

DETAILED ESTIMATE
Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS
Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 403 (a)
METAL STRUCTURES - STRUCTURAL STEEL
A. Material Quantity Unit Unit Cost Total Cost

38mm Dia G.I pipe 5pcs 5.00 pcs 1,177.00 5,885.00

L-50mmx50mmx6mm Thk Truss 16pcs 425.02 kgs 48.17 20,473.27
L-65mmx65mmx6mm Thk Truss 20pcs 700.84 kgs 48.17 33,759.46
LC-150mmx65mmx20mmx2mm Thk Purlins 78pcs 2,204.00 kgs 48.17 106,166.68
LC-255mmx90mmx25mmx3mm Thk Purlins 7pcs 454.93 kgs 48.17 21,913.98
75mmx75mmx6mm 150mm Clip angle 4pcs 25.43 kgs 48.17 1,224.96
50mmx50mmx6mm Vertical cross braces 4pcs 106.26 kgs 48.17 5,118.54
50mmx50mmx5mm Angular seat 5pcs 111.86 kgs 50.20 5,615.37
16mm Dia. Cross bracings 16pcs 151.52 kgs 152.00 23,031.04
12mm Dia. Std. steal turn buckle 16pcs 16.00 pcs 35.17 562.72
16mm Dia.x300mm long Anchor bolts with nuts & washers72pcs 33.91 kgs 35.17 1,192.61
12mm Dia.x150mm long Anchor bolts with nuts & washers212pcs 28.20 kgs 35.17 991.79
6mm Dia.x250mm long Anchor bolts with nuts & washers 48pcs 2.66 kgs 70.00 186.20
12mm Dia. Sag rod with nuts and washers 192pcs 192.00 pcs 48.17 9,248.64
1.20mx2.40mx6mm Thk Gusset plate 1shts 135.63 kgs 48.17 6,533.30
100mmx100mmx6mm Angular Base plate 4pcs 219.30 kgs 48.17 10,563.68
150mmx200mmx12mm Thk Base plate 10pcs 28.26 kgs 48.17 1,361.28
250mmx300mmx12mm Thk Base palte 8pcs 70.64 kgs 48.17 3,402.73
6mm Dia. J-bolt 912pcs 912.00 pcs 6.17 5,627.04
Welding Rod 50.00 kgs 150.00 7,500.00
Acetylene 40.00 kgs 70.00 2,800.00
Oxygen 35.00 kgs 45.00 1,575.00
Redlead 8.00 gal 540.00 4,320.00
#2" paint brush 3.00 pcs 55.00 165.00
#4" paint brush 3.00 pcs 75.00 225.00
Sub - Total 279,443.31
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
Welding Machine 2 149.38 61.25 18,299.05
Sub - Total 18,299.05

C. LABOR COST

Welder 3 149.38 50.60 22,675.88

Laborer 3 149.38 39.00 17,477.46
Sub - Total 40,153.34
D. TOTAL DIRECT COST ( A + B + C ) 337,895.70
OCM % 33,789.57
10%
PROFIT % 30,410.61
9%
VAT % 16,894.79
5%
TOTAL INDIRECT COST 81,094.97

Total Cost 418,990.67

 DETAILED ESTIMATE
Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS
Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 404 (a)
REINFORCING STEEL FOR FOOTINGS
A. Material Quantity Unit Unit Cost Total Cost

16mm Dia. Of Reinforced bars 32pcs 303.04 kgs 44.74 13,558.01

12mm Dia. Of Reinforced bars 6pcs 31.98 kgs 42.74 1,366.83
10mm Dia. Of Reinforced bars 6pcs 22.20 kgs 42.74 948.83
# 16 G.I Tie wire 8.00 kgs 70.00 560.00
Sub - Total 16,433.66
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
Bar Cutter 1 2.86 219.75 628.49
Bar Bender 1 2.86 351.5 1,005.29
Sub - Total 1,633.78

C. LABOR COST

Steelman 2 5.82 50.60 588.98

Laborer 4 5.82 39.00 907.92
Sub - Total 1,496.90
D. TOTAL DIRECT COST ( A + B + C ) 19,564.34

OCM % 1,956.43
10%
PROFIT % 1,760.79
9%
VAT % 978.22
5%

TOTAL INDIRECT COST 4,695.44

Total Cost 24,259.78

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 403 (b)
REINFORCING STEEL FOR COLUMNS
A. Material Quantity Unit Unit Cost Total Cost

20mm Dia. x 6mm Def. Bar 69pcs 1,021.20 kgs 44.74 45,688.49
12mm Dia. x 6mm Def. Bar 19pcs 101.27 kgs 42.74 4,328.28
10mm Dia. x 6mm Def. Bar 167pcs 617.90 kgs 42.74 26,409.05
# 16 G.I Tie wire 35.00 kgs 70.00 2,450.00
Sub - Total 78,875.81
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
Bar Cutter 1 13.92 219.75 3,058.92
Bar Bender 1 13.92 351.50 4,892.88
Sub - Total 7,951.80

C. LABOR COST

Steelman 2 38.25 50.60 3,870.90

Laborer 4 38.25 39.00 5,967.00
Sub - Total 9,837.90
D. TOTAL DIRECT COST ( A + B + C ) 96,665.51

OCM % 9,666.55
10%
PROFIT % 8,699.90
9%
VAT % 4,833.28
5%

TOTAL INDIRECT COST 23,199.72

Total Cost 119,865.24

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 403 (c)
REINFORCING STEEL FOR BEAMS
A. Material Quantity Unit Unit Cost Total Cost

16mm Dia. x 6mm Def. Main Bar 221pcs 2,092.87 kgs 44.74 93,635.00
12mm Dia. x 6mm Def. Main Bar 7pcs 37.31 kgs 42.74 1,594.63
10mm Dia. x 6mm Def. Bar 229pcs 847.30 kgs 42.74 36,213.60
# 16 G.I Tie wire 60.00 kgs 70.00 4,200.00
Sub - Total 135,643.24
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
Bar Cutter 1 23.82 219.75 5,234.45
Bar Bender 1 23.82 351.50 8,372.73
Sub - Total 13,607.18

C. LABOR COST

Steelman 4 31.14 50.60 6,302.74

Laborer 6 38.25 39.00 8,950.50
Sub - Total 15,253.24
D. TOTAL DIRECT COST ( A + B + C ) 164,503.65

OCM % 16,450.36
10%
PROFIT % 14,805.33
9%
VAT % 8,225.18
5%

TOTAL INDIRECT COST 39,480.88

Total Cost 203,984.52

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 404 (d)
REINFORCING STEEL FOR SLAB ON FILL
A. Material Quantity Unit Unit Cost Total Cost

10mm Dia. x 6mm Def. Bar 221pcs 817.70 kgs 42.74 34,948.50
# 16 G.I Tie Wire 17.00 kgs 70.00 1,190.00
Sub - Total 36,138.50
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
Bar Cutter 1 6.54 219.75 1,437.17
Bar Bender 1 6.54 351.50 2,298.81
Sub - Total 3,735.98

C. LABOR COST

Steelman 2 17.09 50.60 1,729.51

Laborer 2 17.09 39.00 1,333.02
Sub - Total 3,062.53
D. TOTAL DIRECT COST ( A + B + C ) 42,937.00

OCM % 4,293.70
10%
PROFIT % 3,864.33
9%
VAT % 2,146.85
5%

TOTAL INDIRECT COST 10,304.88

Total Cost 53,241.88

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 506
Masonry Works ( CHB Laying)
A. Material Quantity Unit Unit Cost Total Cost

150mm Thick of CHB 1,494.48 pcs 12.00 17,933.76

100mm Thick of CHB 289.51 pcs 10.00 2,895.10
Portland Cement 194.00 bags 260.00 50,440.00
10mm Dia. Std. Def. Bar 906.50 kgs 42.74 38,743.81
Washed Sand 11.10 cu.m 444.00 4,928.40
# 16 G.I Tie Wire 19.00 kgs 70.00 1,330.00
Sub - Total 116,271.07
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
NONE
Sub - Total -

C. LABOR COST

Mason 6 26.06 50.60 7,911.82

Laborer 3 26.06 39.00 3,049.02
Sub - Total 10,960.84
D. TOTAL DIRECT COST ( A + B + C ) 127,231.91

OCM % 12,723.19
10%
PROFIT % 11,450.87
9%
VAT % 6,361.60
5%

TOTAL INDIRECT COST 30,535.66

Total Cost 157,767.56

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 803
STRUCTURES EXCAVATION
A. Material Quantity Unit Unit Cost Total Cost

-
Sub - Total -
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

-
Laborer 8 15.23 39.00 4,751.76
Sub - Total 4,751.76
D. TOTAL DIRECT COST ( A + B + C ) 4,751.76

OCM % 475.18
10%
PROFIT % 427.66
9%
VAT % 237.59
5%

TOTAL INDIRECT COST 1,140.42

Total Cost 5,892.18

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 804
EMBANKMENT
A. Material Quantity Unit Unit Cost Total Cost

54. 348 cu.m of Selected common Borrow

67.94 cu.m (plus 25% shrinkage factor),
selected common borrow 67.94 cu.m 400.00 27,176.00
Sub - Total 27,176.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
NONE
-
Sub - Total -

C. LABOR COST

-
Laborer 8 4.83 39.00 1,506.96
Sub - Total 1,506.96
D. TOTAL DIRECT COST ( A + B + C ) 28,682.96

OCM % 2,868.30
10%
PROFIT % 2,581.47
9%
VAT % 1,434.15
5%

TOTAL INDIRECT COST 6,883.91

Total Cost 35,566.87

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 900 (a)
REINFORCED CONCRETE FOR FOOTINGS
A. Material Quantity Unit Unit Cost Total Cost

Portland Cement 42.00 bags 260.00 10,920.00

Washed Sand 2.76 cu.m 444.00 1,225.44
Washed Gravel 4.22 cu.m 540.00 2,278.80
Washed Gravel ( Bedding ) 0.44 cu.m 540.00 237.60
Sub - Total 14,661.84
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
Concrete Mixer ( 1-bagger) 1 1.06 172.00 182.32
Concrete Vibrator 1 1.06 203.63 215.85
Sub - Total 398.17

C. LABOR COST

Mason 4 1.06 50.60 214.54

Laborer 6 1.06 39.00 248.04
Sub - Total 462.58
D. TOTAL DIRECT COST ( A + B + C ) 15,522.59

OCM % 1,552.26
10%
PROFIT % 1,397.03
9%
VAT % 776.13
5%

TOTAL INDIRECT COST 3,725.42

Total Cost 19,248.01

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 900 (b)
REINFORCED CONCRETE FOR COLUMNS
A. Material Quantity Unit Unit Cost Total Cost

Portland Cement 53.00 bags 260.00 13,780.00

Washed Sand 3.49 cu.m 444.00 1,549.56
Washed Gravel 5.32 cu.m 540.00 2,872.80
2''x 2'' Coco Lumber 220.00 Bd.ft. 20.00 4,400.00
2''x 3'' Coco Lumber 1,212.00 Bd.ft. 20.00 24,240.00
1/4 Thk. Ordinary Plywood 26.00 Shts 330.00 8,580.00
Assorted C.W Nails 30.00 kgs 64.00 1,920.00
Sub - Total 57,342.36
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
Concrete Mixer ( 1-bagger ) 1 2.42 172.00 416.24
Concrete Vibrator 1 2.42 203.63 492.78
Sub - Total 909.02

C. LABOR COST

Mason 6 2.42 50.60 734.71

Carpenter 5 2.42 50.60 612.26
Laborer 8 2.42 39.00 755.04
Sub - Total 2,102.01
D. TOTAL DIRECT COST ( A + B + C ) 60,353.40

OCM % 6,035.34
10%
PROFIT % 5,431.81
9%
VAT % 3,017.67
5%

TOTAL INDIRECT COST 14,484.82

Total Cost 74,838.21

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 900 (c)
REINFORCED CONCRETE FOR BEAMS
A. Material Quantity Unit Unit Cost Total Cost

Portland Cement 143.00 bags 260.00 37,180.00

Washed Sand 9.39 cu.m 444.00 4,169.16
Washed Gravel 14.34 cu.m 540.00 7,743.60
Washed Gravel ( Beddings ) 1.50 cu.m 540.00 810.00
2''x 2'' Coco Lumber 672.00 Bd.ft. 20.00 13,440.00
2''x 3'' Coco Lumber 606.00 Bd.ft. 20.00 12,120.00
1/4 Thk. Ordinary Plywood 155.00 Shts 330.00 51,150.00
Assorted C.W Nails 29.00 kgs 64.00 1,856.00
Sub - Total 128,468.76
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
Concrete Mixer ( 1-bagger ) 1 7.34 172.00 1,262.48
Concrete Vibrator 1 7.34 203.63 1,494.64
Sub - Total 2,757.12

C. LABOR COST

Mason 6 7.34 50.60 2,228.42

Carpenter 4 7.34 50.60 1,485.62
Laborer 6 7.34 39.00 1,717.56
Sub - Total 5,431.60
D. TOTAL DIRECT COST ( A + B + C ) 136,657.48

OCM % 13,665.75
10%
PROFIT % 12,299.17
9%
VAT % 6,832.87
5%

TOTAL INDIRECT COST 32,797.80

Total Cost 169,455.28

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 900 (d)
REINFORCED CONCRETE FOR SLAB ON FILL
A. Material Quantity Unit Unit Cost Total Cost

Portland Cement 188.00 bags 260.00 48,880.00

Washed Sand 12.40 cu.m 444.00 5,505.60
Washed Gravel 18.92 cu.m 540.00 10,216.80
Washed Gravel ( Beddings ) 1.98 cu.m 540.00 1,069.20
2''x 2'' Coco Lumber 200.00 Bd.ft. 20.00 4,000.00
1/4 Thk. Ordinary Plywood 2.00 Shts 330.00 660.00
Assorted C.W Nails 5.00 kgs 64.00 320.00
Sub - Total 70,651.60
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
Concrete Mixer ( 1-bagger ) 1 8.37 172.00 1,439.64
Concrete Vibrator 1 8.37 203.63 1,704.38
Sub - Total 3,144.02

C. LABOR COST

-
Mason 4 8.37 50.60 1,694.09
Laborer 6 8.37 39.00 1,958.58
Sub - Total 3,652.67
D. TOTAL DIRECT COST ( A + B + C ) 77,448.29

OCM % 7,744.83
10%
PROFIT % 6,970.35
9%
VAT % 3,872.41
5%

TOTAL INDIRECT COST 18,587.59

Total Cost 96,035.88

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1002 (a)
PLUMBING WORKS - Pipe Lines & Fittings
A. Material Quantity Unit Unit Cost Total Cost

PVC 50mm Dia. 3.00 pcs 336.00 1,008.00

PVC 75mm Dia. 12.00 pcs 448.00 5,376.00
PVC 100mm Dia. 2.00 pcs 639.00 1,278.00
PVC 150mm Dia. 4.00 pcs 958.50 3,834.00
PVC Tee 50mm Dia. 4.00 pcs 40.00 160.00
PVC Tee 100mm Dia. 3.00 pcs 80.00 240.00
PVC Ptrap 50mm Dia. 4.00 pcs 104.00 416.00
PVC 50mmDIA. Elbow 45⁰ 2.00 pcs 20.00 40.00
PVC 75mm DIA. Elbow 45⁰ 12.00 pcs 20.00 240.00
PVC Wye 50mm Dia. 2.00 pcs 85.00 170.00

PVC Clean-out w/ Plug & -

sealing ring 75mm 3.00 pcs 34.00 102.00

PVC Clean-out w/ Plug & -

sealing ring 100mm 2.00 pcs 58.00 116.00
PVC 100mm Dia. Coupling 2.00 pcs 71.00 142.00
Solvent 3.00 cans 183.00 549.00
Sub - Total 13,671.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

Plumber 1 11.02 50.60 557.61

Laborer 2 11.02 39.00 859.56
Sub - Total 1,417.17
D. TOTAL DIRECT COST ( A + B + C ) 15,088.17

OCM % 1,508.82
10%
PROFIT % 1,357.94
9%
VAT % 754.41
5%

TOTAL INDIRECT COST 3,621.16

Total Cost 18,709.33

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1002 (b)
PLUMBING WORKS- PLUMBING FIXTURES
A. Material Quantity Unit Unit Cost Total Cost

Lavatory w/ Complete Access & -

fittings 2.00 sets 1,950.00 3,900.00

Water Closet Set w/ Flash Tank -

w/ complete accessories 2.00 sets 6,900.00 13,800.00
Brass Faucet 2.00 pcs 175.00 350.00
Floor drain ( stainless 4''x4'' ) 2.00 pcs 271.00 542.00
Sub - Total 18,592.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

Plumber 1 8 50.60 404.80

Laborer 2 8 39.00 624.00
Sub - Total 1,028.80
D. TOTAL DIRECT COST ( A + B + C ) 19,620.80

OCM % 1,962.08
10%
PROFIT % 1,765.87
9%
VAT % 981.04
5%

TOTAL INDIRECT COST 4,708.99

Total Cost 24,329.79

 3750
297.5

DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1003 (a)
Carpentry & Joinery Works (Ceiling works )
A. Material Quantity Unit Unit Cost Total Cost

4.5mm Thk. Fiber Cement Board 68.00 shts 410.00 27,880.00

Fiber Cement rivets 1/8''x3/4'' 8.00 boxes 385.00 3,080.00
6mm Thk. Ordinary plywood 1.00 shts 330.00 330.00

Vent Insect Screen 25mmx25m -

wood slat from 25mmx25mm -
wood frame 6.00 units 1,785.00 10,710.00

Fabrication of Chalkboard w/ -
2-1/4'' Thk. Painted -
Compact board (lawanit) -
on wooden frames 2.00 units 7,500.00 15,000.00
Sub - Total 57,000.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

Carpenter 3 8.89 50.60 1,349.50

Laborer 6 8.89 39.00 2,080.26
Sub - Total 3,429.76
D. TOTAL DIRECT COST ( A + B + C ) 60,429.76

OCM % 6,042.98
10%
PROFIT % 5,438.68
9%
VAT % 3,021.49
5%

TOTAL INDIRECT COST 14,503.14

Total Cost 74,932.90

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1003 (b)
Carpentry & Joinery Works ( Frame Works )
A. Material Quantity Unit Unit Cost Total Cost

Ceiling furring sect (12mmx38m 221pcs -

x5mx0.8mm Thk. ) Nailer 98.00 lengths 110.00 10,780.00

Metal Carrying Channel-Ceiling -

joist (12mmx38mmx5mx0.8mm) 33.00 lengths 85.00 2,805.00

Rod Suspension Hangers w/ -

adjustment spring & ect. 135.00 pcs 65.00 8,775.00

2''x3''x12' Coco lumber 900.00 bd.ft 20.00 18,000.00

Sub - Total 40,360.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

Metal Installer 6 18.24 50.60 5,537.66

Carpenter 4 18.24 50.60 3,691.78
Laborer 6 18.24 39.00 4,268.16
Sub - Total 13,497.60
D. TOTAL DIRECT COST ( A + B + C ) 53,857.60

OCM % 5,385.76
10%
PROFIT % 4,847.18
9%
VAT % 2,692.88
5%

TOTAL INDIRECT COST 12,925.82

Total Cost 66,783.42

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1009
GLASS JALOUSIE WINDOWS
A. Material Quantity Unit Unit Cost Total Cost

4 units of Shutter type window -

holder with clear glass blades w/ -
fixed clear glass & taransoms on -
50x150mm window jambs/frame 7.20 sq.m 650.00 4,680.00

4 units of Shutter type window -

holder with clear glass & transo -
on 50x150mm window jmb/frm -
complete w/ hardwares & acc. 15.00 sq.m 650.00 9,750.00

2 Jaloousie windows with clear -

glass blades on standard jaloupl -
casing on 50x150mm jamb -
complete with hardwares & acce 0.38 sq.m 650.00 247.00
Sub - Total 14,677.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

Aluminum Installer 4 11.15 50.60 2,256.76

Laborer 2 11.15 50.60 1,128.38
Sub - Total 3,385.14
D. TOTAL DIRECT COST ( A + B + C ) 18,062.14

OCM % 1,806.21
10%
PROFIT % 1,625.59
9%
VAT % 903.11
5%

TOTAL INDIRECT COST 4,334.91

Total Cost 22,397.05

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1010 (a)
WOODEN DOORS & WINDOWS
A. Material Quantity Unit Unit Cost Total Cost

Panel door type hinged door & -

fixed glass transom on 50x150 -
wood jamb/frames w/ keyed -
lever - type locksets 7.56 sq.m 4,500.00 34,020.00

Fixed glass transom on 50mmx -

150mm mahogany jambs/frame 1.08 sq.m 1,900.00 2,052.00
-
Hollow core flush type swing do -
on 50x150mm mahogany jamb
w/ marine plywood facing inside -
& ordinary outside complete w/ -
hardware and accessories provi -
kick plate 1.89 sq.m 890.00 1,682.10
Sub - Total 37,754.10
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

Carpenter 4 7.43 50.60 1,503.83

Laborer 2 7.43 50.60 751.92
Sub - Total 2,255.75
D. TOTAL DIRECT COST ( A + B + C ) 40,009.85

OCM % 4,000.98
10%
PROFIT % 3,600.89
9%
VAT % 2,000.49
5%

TOTAL INDIRECT COST 9,602.36

Total Cost 49,612.21

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1014
PREPAINTED METAL SHEETS
A. Material Quantity Unit Unit Cost Total Cost

Pre-painted metal roofing sheet -

ga. 26 long span 212.80 sq.m 420.00 89,376.00

60mm thk Ordinary ridge roll -

ga. 24 ( 0.701mm ) x 2.44m 10.00 pcs 250.00 2,500.00

60mm thk Pre formed pre painted 12.00 pcs 250.00

g.i flashing -

Roof Sealant 8.00 qrts 310.00 2,480.00

Sub - Total 94,356.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

Tinsmith/Installer 3 41.00 50.60 6,223.80

Laborer 2 41.00 39.00 3,198.00
Sub - Total 9,421.80
D. TOTAL DIRECT COST ( A + B + C ) 103,777.80

OCM % 10,377.78
10%
PROFIT % 9,340.00
9%
VAT % 5,188.89
5%

TOTAL INDIRECT COST 24,906.67

Total Cost 128,684.47

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1018 (a)
Ceramic Tiles
A. Material Quantity Unit Unit Cost Total Cost

200mmx200mm Unglazed tiles 4.40 sq.m 850.00 3,740.00

200mmx200mm Glazed tiles 20.00 sq.m 750.00 15,000.00
Tile Grout 5.00 packs 110.00 550.00
Tile Adhesive 3.00 bags 374.00 1,122.00
Diamond Cutter 1.00 pcs 720.00 720.00
Sub - Total 21,132.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

Tile Setter/Masom 1 51.37 50.60 2,599.32

Laborer 1 51.37 39.00 2,003.43
Sub - Total 4,602.75
D. TOTAL DIRECT COST ( A + B + C ) 25,734.75

OCM % 2,573.48
10%
PROFIT % 2,316.13
9%
VAT % 1,286.74
5%

TOTAL INDIRECT COST 6,176.34

Total Cost 31,911.09

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1027
CEMENT PLAIN FINISHES
A. Material Quantity Unit Unit Cost Total Cost

Portland Cement 76.00 bags 260.00 19,760.00

Washed Sand 5.00 cu.m 444.00 2,220.00
Sub - Total 21,980.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

Mason 6 29.47 50.60 8,947.09

Laborer 4 29.47 39.00 4,597.32
Sub - Total 13,544.41
D. TOTAL DIRECT COST ( A + B + C ) 35,524.41

OCM % 3,552.44
10%
PROFIT % 3,197.20
9%
VAT % 1,776.22
5%

TOTAL INDIRECT COST 8,525.86

Total Cost 44,050.27

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1100
Conduits, Boxes and Fittings
A. Material Quantity Unit Unit Cost Total Cost

Entrance Cap 20mm ɸ 1.00 pcs 100.00 100.00

PVC junction box 4''x4'' 15.00 pcs 25.00 375.00
RSC 20mm Pipe @3m SCHED 40 2.00 pcs 504.00 1,008.00
PVC Utility box 2''x4'' 14.00 pcs 35.00 490.00
Receptacle 2.00 set 85.00 170.00
Grounding Rod 2.00 pcs 80.00 160.00
Sub - Total 2,303.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

-
Electrician 3 3.43 50.60 520.67
Sub - Total 520.67
D. TOTAL DIRECT COST ( A + B + C ) 2,823.67

OCM % 282.37
10%
PROFIT % 254.13
9%
VAT % 141.18
5%

TOTAL INDIRECT COST 677.68

Total Cost 3,501.36

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1101
WIRES & WIRING DEVICES
A. Material Quantity Unit Unit Cost Total Cost

Single gand device switches -

w/ plate 3.00 pcs 96.00 288.00
-
2-Gang devices switches w/ plat 3.00 pcs 132.00 396.00

Tampered proof Duplex Conv. -

oulet w/ modern plate cover 8.00 set 170.00 1,360.00

3.5mm² THHN Wire 4.00 rolls 2,450.00 9,800.00

5.5mm² TW (G) 18.00 m 38.00 684.00
8.0mm² THWN 10.00 m 195.00 1,950.00
Flexible hose 3.00 rolls 1,235.00 3,705.00
20mm dia. PVC 18.00 pcs 107.00 1,926.00
15mm dia. PVC 1.00 pcs 62.00 62.00
16 G.I Tie Wire 1.00 kgs 70.00 70.00
Electrical tape big 3.00 pcs 55.00 165.00
Sub - Total 20,406.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

Electrician 2 10.70 50.60 1,082.84

Helper 2 10.70 39.00 834.60
Sub - Total 1,917.44
D. TOTAL DIRECT COST ( A + B + C ) 22,323.44

OCM % 2,232.34
10%
PROFIT % 2,009.11
9%
VAT % 1,116.17
5%

TOTAL INDIRECT COST 5,357.63

Total Cost 27,681.07

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1102 (a)
Lighting Fixtures
A. Material Quantity Unit Unit Cost Total Cost

1-18 watts compact flourescent -

lamp w/ medium base,keyless -
type porcelain receptacle 3.00 sets 451.00 1,353.00
-
2.36 watts flourescent lighting -
fixture, box type 12.00 sets 782.00 9,384.00
Sub - Total 10,737.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

Electrician 3 2.14 50.60 324.85

Helper 4 2.14 39.00 333.84
Sub - Total 658.69
D. TOTAL DIRECT COST ( A + B + C ) 11,395.69

OCM % 1,139.57
10%
PROFIT % 1,025.61
9%
VAT % 569.78
5%

TOTAL INDIRECT COST 2,734.97

Total Cost 14,130.66

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : 1102 (b)
Panel Board & Cabinets & Circuit Breaker
A. Material Quantity Unit Unit Cost Total Cost

Enclose Circuit Breaker 50AF,2P, -

220V,40AT NEMA I (50 AF,2P, -
240V AC,40 AT 18KAIC) 1.00 set 682.00 682.00
-
Panel Board and Cabinets -
(enclosed 60 Amp 2 PST ) 1.00 set 1,312.00 1,312.00
Sub - Total 1,994.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

Electrician 1 4.00 50.60 202.40

-
Sub - Total 202.40
D. TOTAL DIRECT COST ( A + B + C ) 2,196.40

OCM % 219.64
10%
PROFIT % 197.68
9%
VAT % 109.82
5%

TOTAL INDIRECT COST 527.14

Total Cost 2,723.54

 DETAILED ESTIMATE

Project Title: CONSTRUCTION OF 1 STOREY - 2 CLASSROOMS SCHOOL BUILDINGS

Location: LANTIAN ELEMENTARY SCHOOL LABANGAN, ZAMBOANGA DEL SUR
PAY ITEM NO. : FE A.1.1
Construction Safety & Health Facilities
A. Material Quantity Unit Unit Cost Total Cost

30 pcs safety helmet, 30 pairs -

safety shoes, 30 pairs safety -
gloves, 30 pcs safety goggles, -
30 pcs safety vest, 30 pcs safety -
harness, 30 pcs. Safety knee pad -
1 set of medicine,1-safety health -
officer,1 first aider 1.00 lot 30,000.00 30,000.00
Sub - Total 30,000.00
Quantity
No. of Total Hourly
Equip./Labor Hours Rate
EQUIPMENT
B.
-
-
Sub - Total -

C. LABOR COST

-
-
Sub - Total -
D. TOTAL DIRECT COST ( A + B + C ) 30,000.00

PROFIT % 2,700.00
9%
VAT % 1,500.00
5%

TOTAL INDIRECT COST 4,200.00

Total Cost 34,200.00