Project Title: Construction of Evacuation Center

Location: Brgy. Baybay, Tangalan, Aklan

DETAILED ESTIMATE

200 Layout
Quantity: 180.00 sq.m.
A. Materials:
12.0 pcs 2"x2"x12' Coco Lumber 72.0 /pc 864.00
70.0 roll Nylon String 90.0 /roll 6,300.00
4.0 kgs Asstd. C.W. Nails 80.0 /kg 320.00
Material's Cost P 7,484.00
C. Labor:
1.0 Construction foreman 2.0 day 450.0 /day 900.00
1.0 Skilled Laborer 2.0 day 350.0 /day 700.00
Labor cost P 1,600.00

Sub-total P 9,084.00
Mark-up 2,724.00
Item Cost P 11,808.00

Unit Cost 65.60

103 Structural Excavation
Quantity: 145.49 cu.m.

C. Labor:
1.0 Project Engineer 17.0 day 600.0 /day 10,200.00
1.0 Const. Foreman 17.0 day 450.0 /day 7,650.00
6.0 Laborer 17.0 day 250.0 /day 25,500.00
Labor cost P 43,350.00

Sub-total P 43,350.00
Mark-up 13,100.12
Item Cost P 56,450.12

Unit Cost 388.00

104 Filling & Compaction

Quantity: 133.39 cu.m.

A. Materials:
140 cu.m. Common borrow 290.0 /cu.m. 40,600.00
Material's Cost P 40,600.00
C. Labor:
1.0 Const. Foreman 7.0 day 450.0 /day 3,150.00
6.0 Laborer 7.0 day 250.0 /day 10,500.00
Labor cost P 13,650.00

Sub-total P 54,250.00
Mark-up 16,313.31
 Item Cost P 70,563.31

Unit Cost 529.00

900 Column Footing

Quantity: 18.47 cu.m.

A. Materials:
170.00 bags Portland Cement(40kg) 260.00 /bag 44,200.00
9.00 cu.m. Screened Sand 380.00 /cu.m. 3,420.00
18.00 cu.m. Screened Gravel 420.00 /cu.m. 7,560.00
36.00 pcs 20mm Φ X 6m. Def. Bar 520.00 /pc 18,720.00
13.00 kgs #16 Tie Wire 83.00 /kg 1,079.00
5.00 pcs Hacksaw Blade 62.00 /pc 310.00
4.00 pcs PVC Empty pail 88.00 /pc 352.00
Material's Cost P 75,641.00

B. Equipment Rental:
1.0 1 bagger concrete mixer 3.0 day 1500.0 /day 4,500.00
Equipment Cost P 4,500.00

C. Labor:
1.0 Project Engineer 3.0 day 600.0 /day 1,800.00
1.0 Construction foreman 3.0 day 450.0 /day 1,350.00
6.0 Skilled Laborer 3.0 day 350.0 /day 6,300.00
12.0 Laborer 3.0 day 250.0 /day 9,000.00
Labor cost P 18,450.00

Sub-total P 98,591.00
Mark-up 29,572.33
Item Cost P 128,163.33

Unit Cost 6,939.00

900-b Wall Footing
Quantity: 8.42 cu.m.

A. Materials:
78.00 bags Portland Cement(40kg) 260.00 /bag 20,280.00
4.00 cu.m. Screened Sand 380.00 /cu.m. 1,520.00
8.00 cu.m. Screened Gravel 420.00 /cu.m. 3,360.00
85.00 pcs 10mm Φ X 6m. Def. Bar 140.00 /pc 11,900.00
9.00 kgs #16 Tie Wire 83.00 /kg 747.00
5.00 pcs Hacksaw Blade 62.00 /pc 310.00
4.00 pcs PVC Empty pail 88.00 /pc 352.00
Material's Cost P 38,469.00

B. Equipment Rental:
1.0 1 bagger concrete mixer 3.0 day 1500.0 /day 4,500.00
Equipment Cost P 4,500.00
C. Labor:
1.0 Project Engineer 3.0 day 600.0 /day 1,800.00
1.0 Construction foreman 3.0 day 450.0 /day 1,350.00
4.0 Skilled Laborer 3.0 day 350.0 /day 4,200.00
8.0 Laborer 3.0 day 250.0 /day 6,000.00
Labor cost P 13,350.00

Sub-total P 56,319.00
Mark-up 16,892.90
Item Cost P 73,211.90

Unit Cost 8,695.00

900-c Column
Quantity: 27.36 cu.m.

A. Materials:
252.00 bags Portland Cement(40kg) 260.00 /bag 65,520.00
13.00 cu.m. Screened Sand 380.00 /cu.m. 4,940.00
27.00 cu.m. Screened Gravel 420.00 /cu.m. 11,340.00
234.00 pcs 10mm Φ X 6m. Def. Bar 140.00 /pc 32,760.00
288.00 pcs 20mm Φ X 6m. Def. Bar 520.00 /pc 149,760.00
130.00 kgs #16 Tie Wire 83.00 /kg 10,790.00
5.00 pcs Hacksaw Blade 62.00 /pc 310.00
Material's Cost P 275,420.00

B. Equipment Rental:
1.0 1 bagger concrete mixer 11.0 day 1500.0 /day 16,500.00
Equipment Cost P 16,500.00

C. Labor:
1.0 Project Engineer 11.0 day 600.0 /day 6,600.00
1.0 Construction foreman 11.0 day 450.0 /day 4,950.00
8.0 Skilled Laborer 11.0 day 350.0 /day 30,800.00
15.0 Laborer 11.0 day 250.0 /day 41,250.00
Labor cost P 83,600.00

Sub-total P 375,520.00
Mark-up 112,664.48
Item Cost P 488,184.48

Unit Cost 17,843.00

900-d Beam
Quantity: 18.76 cu.m.

A. Materials:
173.00 bags Portland Cement(40kg) 260.00 /bag 44,980.00
4.00 cu.m. Screened Sand 380.00 /cu.m. 1,520.00
9.00 cu.m. Screened Gravel 420.00 /cu.m. 3,780.00
410.00 pcs 10mm Φ X 6m. Def. Bar 140.00 /pc 57,400.00
125.00 pcs 16mm Φ X 6m. Def. Bar 280.00 /pc 35,000.00
 137.00 pcs 20mm Φ X 6m. Def. Bar 520.00 /pc 71,240.00
130.00 kgs #16 Tie Wire 83.00 /kg 10,790.00
5.00 pcs Hacksaw Blade 62.00 /pc 310.00
Material's Cost P 225,020.00

B. Equipment Rental:
1.0 1 bagger concrete mixer 8.0 day 1500.0 /day 12,000.00
Equipment Cost P 12,000.00

C. Labor:
1.0 Project Engineer 8.0 day 600.0 /day 4,800.00
1.0 Construction foreman 8.0 day 450.0 /day 3,600.00
8.0 Skilled Laborer 8.0 day 350.0 /day 22,400.00
15.0 Laborer 8.0 day 250.0 /day 30,000.00
Labor cost P 60,800.00

Sub-total P 297,820.00
Mark-up 89,348.88
Item Cost P 387,168.88

Unit Cost 20,638.00

900-e Slab on Fill
Quantity: 46.03 cu.m.

A. Materials:
424.00 bags Portland Cement(40kg) 260.00 /bag 110,240.00
23.00 cu.m. Screened Sand 380.00 /cu.m. 8,740.00
46.00 cu.m. Screened Gravel 420.00 /cu.m. 19,320.00
88.00 pcs 10mm Φ X 6m. Def. Bar 140.00 /pc 12,320.00
938.00 pcs 12mm Φ X 6m. Def. Bar 240.00 /pc 225,120.00
160.00 kgs #16 Tie Wire 83.00 /kg 13,280.00
5.00 pcs Hacksaw Blade 62.00 /pc 310.00
Material's Cost P 389,330.00

B. Equipment Rental:
1.0 1 bagger concrete mixer 12.0 day 1500.0 /day 18,000.00
Equipment Cost P 18,000.00

C. Labor:
1.0 Project Engineer 12.0 day 600.0 /day 7,200.00
1.0 Construction foreman 12.0 day 450.0 /day 5,400.00
8.0 Skilled Laborer 12.0 day 350.0 /day 33,600.00
15.0 Laborer 12.0 day 250.0 /day 45,000.00
Labor cost P 91,200.00

Sub-total P 498,530.00
Mark-up 149,572.40
Item Cost P 648,102.40

Unit Cost 14,080.00

903(1) Forms & Scaffolding
Quantity: 848.11 cu.m.

A. Materials:
180.0 pcs 1/4" Ord. Plywood 400.0 /pc 72,000.00
1500.0 pcs Coco lumber 2x2x12 60.0 /pc 90,000.00
700.0 pcs Bamboo pole 80.0 /pc 56,000.00
180.0 kgs. Asstd. C.W. Nails 78.0 /kg 14,040.00
Material's Cost P 232,040.00

C. Labor:
1.0 Project Engineer 14.0 day 600.0 /day 8,400.00
1.0 Construction foreman 14.0 day 450.0 /day 6,300.00
7.0 Skilled Laborer 14.0 day 350.0 /day 34,300.00
7.0 Laborer 14.0 day 250.0 /day 24,500.00
Labor cost P 73,500.00

Sub-total P 305,540.00
Mark-up 91,375.48
Item Cost P 396,915.48

Unit Cost 468.00

0 Masonry Works
Quantity: 676.56 sq.m.

A. Materials:
3,130.00 pcs CHB 4" 12.0 /pc 37,560.00
5,150.00 pcs CHB 6" 15.0 /pc 77,250.00
420.00 bags Portland Cement 260.0 /bag 109,200.00
30.00 cu.m. Washed Sand 380.0 /cu.m. 11,400.00
507.00 pcs 10mmx6m RSB 140.0 /pc 70,980.00
56.0 kgs. G.I. Tie Wire 83.0 /kg 4,648.00
Material's Cost P 311,038.00

C. Labor:
1.0 Project Engineer 21.0 day 600.0 /day 12,600.00
1.0 Construction foreman 21.0 day 450.0 /day 9,450.00
6.0 Skilled Laborer 21.0 day 350.0 /day 44,100.00
6.0 Laborer 21.0 day 250.0 /day 31,500.00
Labor cost P 97,650.00

Sub-total P 408,688.00
Mark-up 122,411.60
Item Cost P 531,099.60

Unit Cost 785.00

1,027.0 Cement Plaster
Quantity: 1,047.38 sq.m.
A. Materials:
365.00 bags Portland Cement 260.0 /bag 94,900.00
35.00 cu.m. Washed Sand 380.0 /cu.m. 13,300.00
Material's Cost P 108,200.00

C. Labor:
1.0 Project Engineer 9.0 day 600.0 /day 5,400.00
1.0 Construction foreman 9.0 day 450.0 /day 4,050.00
4.0 Skilled Laborer 9.0 day 350.0 /day 12,600.00
4.0 Laborer 9.0 day 250.0 /day 9,000.00
Labor cost P 31,050.00

Sub-total P 139,250.00
Mark-up 41,946.74
Item Cost P 181,196.74

Unit Cost 173.00

1,018.0 Ceramic Tiles
Quantity: 437.78 sq.m.

A. Materials:
1,675.00 pcs 0.60x0.60 Granite tiles 250.00 /pc 418,750.00
1,550.00 pcs 0.20x0.20 Ceramic Tiles (Glazed) 25.00 /pc 38,750.00
680.00 pcs 0.20x0.20 Ceramic Tiles (Unglazed) 25.00 /pc 17,000.00
2.00 pcs Fabricated Stainless Grab Bar(1-1/2") 2,000.00 /pc 4,000.00
8.00 pcs Tile Trim 18.00 /pc 144.00
100.00 kgs Tile Grout 70.00 /kg 7,000.00
20.00 bag Tile Adhesive 315.00 /bag 6,300.00
88.00 bag 40 kls. Portland Cement 263.00 /bag 23,144.00
8.00 cu.m. Washed Sand 380.0 /cu.m. 3,040.00
Material's Cost P 518,128.00

C. Labor:
1.0 Project Engineer 28.0 day 600.0 /day 16,800.00
1.0 Construction foreman 28.0 day 450.0 /day 12,600.00
4.0 Skilled Laborer 28.0 day 350.0 /day 39,200.00
4.0 Laborer 28.0 day 250.0 /day 28,000.00
Labor cost P 96,600.00

Sub-total P 614,728.00
Mark-up 184,220.50
Item Cost P 798,948.50

Unit Cost 1,825.00

1002.2.4 Septic Tank
Quantity: 27.71 sq.m.

A. Materials:
350.00 pcs CHB 4" 12.0 /pc 4,200.00
45.00 bags Portland Cement 260.0 /bag 11,700.00
 8.00 cu.m. Washed Sand 380.0 /cu.m. 3,040.00
90.00 pcs 10mmx6m RSB 140.0 /pc 12,600.00
10.0 kgs. G.I. Tie Wire 83.0 /kg 830.00
Material's Cost P 32,370.00

C. Labor:
1.0 Project Engineer 5.0 day 600.0 /day 3,000.00
1.0 Construction foreman 5.0 day 450.0 /day 2,250.00
2.0 Skilled Laborer 5.0 day 350.0 /day 3,500.00
2.0 Laborer 5.0 day 250.0 /day 2,500.00
Labor cost P 11,250.00

Sub-total P 43,620.00
Mark-up 13,074.66
Item Cost P 56,694.66

Unit Cost 2,046.00

1,009.0 Jalousy Window
Quantity: 48.12 sq.m.

A. Materials:
48.1 sq.m. Cleaar Glass Blade w/ Alum Frame 5,400.0 /sq.m. 259,848.00
Material's Cost P 259,848.00

C. Labor:
1.0 Project Engineer 21.0 day 600.0 /day 12,600.00
1.0 Construction foreman 21.0 day 450.0 /day 9,450.00
2.0 Skilled Laborer 21.0 day 350.0 /day 14,700.00
2.0 Laborer 21.0 day 250.0 /day 10,500.00
Labor cost P 47,250.00

Sub-total P 307,098.00
Mark-up 92,105.52
Item Cost P 399,203.52

Unit Cost 8,296.00

1,010.0 Doors
Quantity: 37.73 sq.m.

A. Materials:
5.00 sets Panel Type doors 9,000.00 /set 45,000.00
1.00 sets Sliding Door 10,000.00 /set 10,000.00
Material's Cost P 55,000.00

C. Labor:
1.0 Project Engineer 4.0 day 600.0 /day 2,400.00
1.0 Construction foreman 4.0 day 450.0 /day 1,800.00
2.0 Skilled Laborer 4.0 day 350.0 /day 2,800.00
Labor cost P 7,000.00
 Sub-total P 62,000.00
Mark-up 18,591.28
Item Cost P 80,591.28

Unit Cost 2,136.00

1,013 Prepainted Long Span Metal Roofing

Quantity: 129.65 sq.m.

A. Materials:
130.00 m 0.4mm colorrofing (Hi-rib type) 450.0 /m 58,500.00
17.00 pcs GI Wall Flashing, pre-painted 250.0 /pc 4,250.00
7.00 pcs GI Wall Inside Gutter, pre-painted 250.0 /pc 1,750.00
8.00 ltr Roof sealant 240.0 /ltr 1,920.00
250.0 pcs Teckscrew 2-1/2" 1.5 /pc 375.00
Material's Cost P 66,795.00

C. Labor:
1.0 Project Engineer 11.0 day 600.0 /day 6,600.00
1.0 Construction foreman 11.0 day 450.0 /day 4,950.00
2.0 Skilled Laborer 11.0 day 350.0 /day 7,700.00
2.0 Laborer 11.0 day 250.0 /day 5,500.00
Labor cost P 24,750.00

Sub-total P 91,545.00
Mark-up 27,473.70
Item Cost P 119,018.70

Unit Cost 918.00

1003.3.5 Ceiling
Quantity: 334.50 sq.m.

A. Materials:
125.00 pcs Fiber cement ceiling board 650.00 /pc 81,250.00
400.00 pcs 2"x2"x12 Good lumber 180.00 /pc 72,000.00
25.00 pcs Cove Moulding 120.00 /pc 3,000.00
8.00 kgs #16 G.I. Tie Wire 78.00 /pc 624.00
200.00 pcs Asstd. C.W. Nail 65.00 /pc 13,000.00
Material's Cost P 169,874.00

C. Labor:
1.0 Project Engineer 16.0 day 600.0 /day 9,600.00
1.0 Construction foreman 16.0 day 450.0 /day 7,200.00
4.0 Skilled Laborer 16.0 day 350.0 /day 22,400.00
4.0 Laborer 16.0 day 250.0 /day 16,000.00
Labor cost P 55,200.00

Sub-total P 225,074.00
Mark-up 67,279.00
 Item Cost P 292,353.00

Unit Cost 874.00

1002 Plumbing Works

Quantity: 1.00 lot

A. Materials:
6 pcs. Water closet & accessories 12,000.00 / pc. 72,000.00
4 pcs. Lavatory w/ complete accessories 5,000.00 / pc. 20,000.00
4 pcs. SS Kitches Sink 2,000.00 / pc. 8,000.00
4 pcs. 1/2" dia faucet 950.00 / pc. 3,800.00
1 pcs. shower head 1,600.00 / pc. 1,600.00
1 pcs. shower valve 1,200.00 / pc. 1,200.00
18.00 pcs 4" PVC Pipe 1,300.00 /pc 23,400.00
6.00 pcs 4"x4" PVC Wye 890.00 /pc 5,340.00
3.0 cans PVC Solvent 780.00 /can 2,340.00
12.0 pcs 1/2"x3m PVC Pipe 210.00 /pc 2,520.00
11.0 pcs 1/2" G.I. Elbow 110.00 /pc 1,210.00
4.00 pcs 4"x4" PVC Wye 138.00 /pc 552.00
4.00 pcs 4"x75deg PVC Elbow 118.00 /pc 472.00
3.00 pcs 4" PVC Cleanout 118.00 /pc 354.00
5.00 pcs 2" PVC Pipe 400.00 /pc 2,000.00
5.00 pcs 2"x4" PVC Wye 137.00 /pc 685.00
4.0 pcs 2" PVC Elbow 78.00 /pc 312.00
2.0 pcs 4"x4" PVC Tee 29.00 /pc 58.00
20.0 roll Teflon Tape 19.00 /roll 380.00
1.0 pcs 1/2" Gate Valve 98.00 /pc 98.00
Material's Cost P 146,321.00

C. Labor:
1.0 Project Engineer 14.0 day 600.0 /day 8,400.00
1.0 Construction foreman 14.0 day 450.0 /day 6,300.00
2.0 Skilled Laborer 14.0 day 350.0 /day 9,800.00
2.0 Laborer 14.0 day 250.0 /day 7,000.00
Labor cost P 31,500.00

Sub-total P 177,821.00
Mark-up 53,346.30
Item Cost P 231,167.30

Unit Cost 231,167.30

Spl 2 Roof Framing Works

Quantity: 129.65 sq.m.

A. Materials:
42.00 pcs 6mmx 65mm x 65mm Angle bar 1,300.0 /pc 54,600.00
34.00 pcs 6mmx 25mm x 25mm Angle bar 700.0 /pc 23,800.00
50.00 pcs 1.2mmx 2"x3" Purlins 400.0 /pc 20,000.00
 30.00 kgs welding rod 70.0 /kg 2,100.00
8.00 pcs Hacksaw Blade 62.0 /pc 496.00
4.00 pcs Paint Brush 45.0 /pc 180.00
7.00 gal Red oxide paint 520.0 /gal 3,640.00
Material's Cost P 104,816.00

C. Labor:
1.0 Project Engineer 11.0 day 600.0 /day 6,600.00
1.0 Construction foreman 11.0 day 450.0 /day 4,950.00
2.0 Skilled Laborer 11.0 day 350.0 /day 7,700.00
2.0 Laborer 11.0 day 250.0 /day 5,500.00
Labor cost P 24,750.00

Sub-total P 129,566.00
Mark-up 38,849.35
Item Cost P 168,415.35

Unit Cost 1,299.00

1,032 Painting Works

Quantity: 1,327.56 sq.m.

A. Materials:
28.00 pail Semi gloss latex 2,300.0 /pail 64,400.00
12.00 gal Paint Thinner 460.0 /gal 5,520.00
12.00 pail Flatwall enamel 550.0 /gal 6,600.00
8.00 qrt Acri color 160.0 /qrt 1,280.00
8.0 gal Neutralizer 360.0 /gal 2,880.00
8.0 pcs Paint brush 60.0 /pc 480.00
8.0 pcs Paint Roller 90.0 /pc 720.00
10.00 pail Latex Flat 2,200.0 /pail 22,000.00
Material's Cost P 103,880.00

C. Labor:
1.0 Project Engineer 8.0 day 600.0 /day 4,800.00
1.0 Construction foreman 8.0 day 450.0 /day 3,600.00
4.0 Skilled Laborer 8.0 day 350.0 /day 11,200.00
4.0 Laborer 8.0 day 250.0 /day 8,000.00
Labor cost P 27,600.00

Sub-total P 131,480.00
Mark-up 39,775.24
Item Cost P 171,255.24

Unit Cost 129.00

1100 Electrical Works
Quantity: 1.00 lot

A. Materials
6 pcs. 25 mm PVC Elbow 24.00 / pc. 144.00
 9 pcs. 25 mm dia. x 3 m PVC pipe 80.00 / pc. 720.00
110 pcs. 20 mm dia. x 3 m PVC Pipe 50.00 / pc. 5,500.00
2 pcs. 20 mm IMC Elbow 60.00 / pc. 120.00
21 pcs. 9W LED lamp 180.00 / pc. 3,780.00
21 pcs. receptacle 4" 40.00 / pc. 840.00
1 sets Flush vtype, 6 branches Panel Board 1,000.00 /set 1,000.00
1 sets Circuit Breaker w/ 100AT, 2P 700.00 /set 700.00
2 sets Circuit Breaker w/ 20AT, 2P 350.00 /set 700.00
3 sets Circuit Breaker w/ 30AT, 2P 350.00 /set 1,050.00
1 pcs. 25 mm dia. PVC Adapter w/ lock nut & bush 34.00 / pc. 34.00
50 pcs. Junction Box 4 x 4 35.00 / pc. 1,750.00
50 pcs. Utility Box 2 x 4 30.00 / pc. 1,500.00
25 pcs Straight Connector 15 mm dia. 10.00 / pc. 250.00
25 pcs Angle Connector 15 mm dia. 28.00 / pc. 700.00
7 rolls 3.5 mm sq. THHN P.D. 4,500.00 / roll 31,500.00
20 sets Convenience Outlet with G 2 Gang 280.00 / set 5,600.00
6 sets 3 Gang Switch 189.00 / set 1,134.00
1 sets 2 Gang Switch 190.00 / set 190.00
12 sets 1 Gang Switch 160.00 / set 1,920.00
2 sets 3-way switch 120.00 / set 240.00
5 cans PVC Solvent 400 cc 160.00 / can 800.00
4 kls. G.I. Wire Gage 16 80.00 / kl. 320.00
20 rolls Electrical Tape/Rubber/Masking Tape 20.00 / roll 400.00
1 box 6 mm Screw and Tox 145.00 / box 145.00
2 pcs. 65 mm Entrance Cap 850.00 / pc. 1,700.00
Material Cost P 62,737.00
C. Labor:
1.0 Project Engineer 7.0 day 500.0 /day 3,500.00
1.0 Const. Foreman 7.0 day 350.0 /day 2,450.00
2.0 Skilled Laborer 7.0 day 300.0 /day 4,200.00
2.0 Laborer 7.0 day 200.0 /day 2,800.00
Labor cost P 12,950.00

Sub-total P 75,687.00
Mark-up 22,706.10
Item Cost P 98,393.10

Unit Cost 98,393.10

Spl 5 Solar Power

Quantity: 1.00 lot

A. Materials
1 set HOG 5kva/MPPT/48V 490,000.00 /set 490,000.00
250W/30V Panels
12V/ 200ah batteries
Material Cost P 490,000.00

Sub-total P 490,000.00
Mark-up 147,000.00
 Item Cost P 637,000.00

Unit Cost 637,000.00

1,000 Termite Control Work

Quantity: 1.00 lot

A. Materials
5 gal Wood preservative 1,200.00 /gal 6,000.00
Material Cost P 6,000.00
C. Labor:
1.0 Project Engineer 2.0 day 500.0 /day 1,000.00
1.0 Const. Foreman 2.0 day 350.0 /day 700.00
2.0 Skilled Laborer 2.0 day 300.0 /day 1,200.00
Labor cost P 2,900.00

Sub-total P 8,900.00
Mark-up 2,670.00
Item Cost P 11,570.00

Unit Cost 11,570.00

Spl 4 Amenities
Quantity: 1.00 lot

A. Materials:
2.00 pcs .6x.90x .80 m wood table paint finished 1,900.00 /pc 3,800.00
2.00 pcs 1.2m x 1.50x 0.80 m Table paint finished 2,950.00 /pc 5,900.00
1.0 cans 0.6m x 0.60x 1.50 m Built in cabinet 1,450.00 /can 1,450.00
1.0 pcs 0.5m x 0.40x 1.50 m Built in cabinet 1,040.00 /pc 1,040.00
1.0 pcs movablw wall partition w/ foam 249,700.00 /pc 249,700.00
20.00 pcs Electric stand fan 2,000.00 /pc 40,000.00
3.00 pcs 2 burner gas stove w/ tank 4,000.00 /pc 12,000.00
2.00 pcs 1.50x2.0x0.6m bed w/ 4" foam 8,050.00 /pc 16,100.00
Material's Cost P 329,990.00

C. Labor:
1.0 Project Engineer 9.0 day 600.0 /day 5,400.00
1.0 Construction foreman 9.0 day 450.0 /day 4,050.00
4.0 Skilled Laborer 9.0 day 350.0 /day 12,600.00
4.0 Laborer 9.0 day 250.0 /day 9,000.00
Labor cost P 31,050.00

Sub-total P 361,040.00
Mark-up 108,312.00
Item Cost P 469,352.00

Unit Cost 469,352.00

Spl 7 Railings
Quantity: 1.00 lot
A. Materials
15 pcs. S.S. Pipe 50mm dia 1,800.00 /pc 27,000.00
15 pcs. S.S. Elbow 50mm 140.00 /pc 2,100.00
11 pcs. S.S. Flange 190.00 /pc 2,090.00
11 kgs Stainless Welding rod 460.00 /kg 5,060.00
25 pcs. 1/4" x 1"x 1" Flat Bar 300.00 /pc 7,500.00
Material Cost P 43,750.00
C. Labor:
1.0 Project Engineer 8.0 day 500.0 /day 4,000.00
1.0 Const. Foreman 8.0 day 350.0 /day 2,800.00
2.0 Skilled Laborer 8.0 day 300.0 /day 4,800.00
2.0 Laborer 8.0 day 200.0 /day 3,200.00
Labor cost P 14,800.00

Sub-total P 58,550.00
Mark-up 17,565.00
Item Cost P 76,115.00

Unit Cost 76,115.00

Project Title: Construction of Evacuation Center
Location: Brgy. Baybay, Tangalan, Aklan

ITEM NO. DESCRIPTION QUANTITY UNITS UNIT COST TOTAL COST

200 Layout 180.00 sq.m. 65.60 11,808.00

103 Structural Excavation 145.49 cu.m. 388.00 56,450.12
104 Filling & Compaction 133.39 cu.m. 529.00 70,563.31
900 Column Footing 18.47 cu.m. 6,939.00 128,163.33
900-b Wall Footing 8.42 cu.m. 8,695.00 73,211.90
900-c Column 27.36 cu.m. 17,843.00 488,184.48
900-d Beam 18.76 cu.m. 20,638.00 387,168.88
900-e Slab on Fill 46.03 cu.m. 14,080.00 648,102.40
903(1) Forms & Scaffolding 848.11 cu.m. 468.00 396,915.48
0 Masonry Works 676.56 sq.m. 785.00 531,099.60
1,027.0 Cement Plaster 1,047.38 sq.m. 173.00 181,196.74
1,018.0 Ceramic Tiles 437.78 sq.m. 1,825.00 798,948.50
1002.2.4 Septic Tank 27.71 sq.m. 2,046.00 56,694.66
1,009.0 Jalousy Window 48.12 sq.m. 8,296.00 399,203.52
1,010.0 Doors 37.73 sq.m. 2,136.00 80,591.28
1,013 Prepainted Long Span Metal Roofing 129.65 sq.m. 918.00 119,018.70
1003.3.5 Ceiling 334.50 sq.m. 874.00 292,353.00
1002 Plumbing Works 1.00 lot 231,167.30 231,167.30
Spl 2 Roof Framing Works 129.65 sq.m. 1,299.00 168,415.35
1,032 Painting Works 1,327.56 sq.m. 129.00 171,255.24
1100 Electrical Works 1.00 lot 98,393.10 98,393.10
Spl 5 Solar Power 1.00 lot 637,000.00 637,000.00
1,000 Termite Control Work 1.00 lot 11,570.00 11,570.00
Spl 4 Amenities 1.00 lot 469,352.00 469,352.00
Spl 7 Railings 1.00 lot 76,115.00 76,115.00

P 6,582,941.89

Prepared By:

GAVER GENERAL MERCHANDISING

Project: ITEM 900-b ITEM 1000 ITEM 900-e
10 CD ITEM 1027.0 ITEM 1010 Spl 7 Spl 4
ITEM 1002.2.4 10 CD 10 CD 10 CD
10 CD 10 CD 10 CD
Construction of Evacuation Center 10 CD
Brgy. Baybay, Tangalan, Aklan ITEM 1009
ITEM 900-c ITEM 1,013 10 CD
ITEM 200 ITEM 900 10 CD 10 CD ITEM 1,032
7 CD 7 CD 22 CD
PERT-CPM
ITEM 103 ITEM 900-d Spl 2
Prepared by: ITEM 104
8 CD 10 CD 8 CD
8 CD ITEM 1003.3.5
15 CD

Gaver General Mdsg ITEM 903(1) ITEM 0 ITEM 1018 ITEM 1002 ITEM 1100 SPL 5
15 CD 15 CD 15 CD 15 CD 15 CD 15 CD
CONSTRUCTION SCHEDULE & S-CURVE
ITEM DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST % WT. 1ST MONTH 2ND MONTH 1ST MONTH
200 Layout 180.00 sq.m. 65.60 11,808.00 0.18
103 Structural Excavation 145.49 cu.m. 388.00 56,450.12 0.86
104 Filling & Compaction 133.39 cu.m. 529.00 70,563.31 1.07
900 Column Footing 18.47 cu.m. 6,939.00 128,163.33 1.95
900-b Wall Footing 8.42 cu.m. 8,695.00 73,211.90 1.11
900-c Column 27.36 cu.m. 17,843.00 488,184.48 7.42
900-d Beam 18.76 cu.m. 20,638.00 387,168.88 5.88
900-e Slab on Fill 46.03 cu.m. 14,080.00 648,102.40 9.85
903(1) Forms & Scaffolding 848.11 cu.m. 468.00 396,915.48 6.03
0 Masonry Works 676.56 sq.m. 785.00 531,099.60 8.07
1,027.0 Cement Plaster 1,047.38 sq.m. 173.00 181,196.74 2.75
1,018.0 Ceramic Tiles 437.78 sq.m. 1,825.00 798,948.50 12.14
1002.2.4 Septic Tank 27.71 sq.m. 2,046.00 56,694.66 0.86
1,009.0 Jalousy Window 48.12 sq.m. 8,296.00 399,203.52 6.06
1,010.0 Doors 37.73 sq.m. 2,136.00 80,591.28 1.22
1,013 Prepainted Long Span Metal Roofing 129.65 sq.m. 918.00 119,018.70 1.81
1003.3.5 Ceiling 334.50 sq.m. 874.00 292,353.00 4.44
1002 Plumbing Works 1.00 lot 231,167.30 231,167.30 3.51
Spl 2 Roof Framing Works 129.65 sq.m. 1,299.00 168,415.35 2.56
1,032 Painting Works 1,327.56 sq.m. 129.00 171,255.24 2.60
1100 Electrical Works 1.00 lot 98,393.10 98,393.10 1.49
Spl 5 Solar Power 1.00 lot 637,000.00 637,000.00 9.68
 1,000 Termite Control Work 1.00 lot 11,570.00 11,570.00 0.18
Spl 4 Amenities 1.00 lot 469,352.00 469,352.00 7.13
Spl 7 Railings 1.00 lot 76,115.00 76,115.00 1.16
TOTAL 6,582,941.89 100.00

Project:

Construction of Evacuation Center

Brgy. Baybay, Tangalan, Aklan

CASH FLOW BY MONTH

1ST MONTH 2ND MONTH 3RD MONTH

 MONTHLY 20.30 44.58 35.12
ACCOMPLISHMENT CUMMULATIVE 20.30 64.88 100.00
SLIPPAGE
MONTHLY 1,336,476.40 2,934,378.28 2,312,087.21
CASH FLOW CUMMULATIVE 1,336,476.40 4,270,854.68 6,582,941.89
SLIPPAGE

Prepared by:

Gaver General Mdsg

Project:

Construction of Evacuation Center

Brgy. Baybay, Tangalan, Aklan

1ST MONTH 2ND MONTH 3RD MONTH

Project Engineer 1 1 1
MANPOWER Construction Foreman 1 1 1
 SCHEDULE Skilled Laborer 6 8 8
Laborer 8 10 12

1ST MONTH 2ND MONTH 3RD MONTH

EQUIPMENT 1 bagger concrete mixer 1 1 1
UTILIZATION Welding machine 1 1 1
SCHEDULE

Prepared by:

Gaver General Mdsg

 GAVER General Merchandising
Tel Nos.(036) 262-4729/268-9210
TIN 166-460-898 Cont. No. 96-710-002169

UNIT COST OF MATERIALS

1 Bamboo pole 60 /pc
2 1/4" Ord. Plywood 350 /pc
3 2"x3"x12' Coco lumber 90 /pc
4 Asstd. C.W. Nails 78.0 /kg
5 Portland Cement 235.0 /bag
6 Washed Sand 380.0 /cu.m.
7 Course Aggregate 400.0 /cu.m.
8 1/2" Ord. Plywood 500.0 /pc
9 Coco lumber 90.0 /pc
10 Deformed Steel Bars 47.0 /kg
11 G.I. Tie Wire 78.0 /kg
12 CHB 6" 16.0 /pc
13 10mmx6m RSB 40.0 /pc
14 D-1, 2-0.75x2.1 Double swing door w/ 14,000.0 /set
6mm thk colored glass on tubular alum.
frame complete w/ accessories
15 D-2, 1.0x2.1 single swing door w/ 9,000.0 /set
6mm thk glass on tubular alum.
frame complete w/ accessories
16 D-3, Adult toilet, hollow core 3,500.0 /set
flush door 0.70x2.10 on 150mm
wooden jamb com. w/ accessories
17 D-4, Kids toilet, Phenolic toilet 12,000.0 /set
partition(1.2mx1.2m ht.) w/
phenolic door complete w/ accessories
18 W-1, 1.8x1.2m Alum. Frame awning type 14,100.0 /set
window w/ 1/4" thk colored glas powder
coated finish
19 W-2, 0..6x0.6m Alum. Awning window 2,300.0 /set
w/ 1/4" thk colored glas powdered
coated finish
20 Security grill 1.8x 1.2m 2,500.0 /set
21 Security grill 0.6x 0.6m 400.0 /set
22 6mmx 65mm x 65mm Angle bar 1,300.0 /pc
23 4mmx 50mm x 50mm Angle bar 700.0 /pc
24 1.5mmx 2"x3" Purlins 570.0 /pc
25 6mmx 3"x3" Angle bar (cleats) 1,600.0 /pc
26 Plain round bar 10mmx6m 150.0 /pc
27 Anchor Bolt w/ n&w 12mmx50x300mm 25.0 /pc
28 Anchor Bolt w/ n&w 10mmx50x300mm 10.0 /pc
29 Steel plate 10mmx1.2x2.4m 8,500.0 /pc
30 Steel plate 5mmx1.2x2.4m 5,100.0 /pc
31 tubular steel 1.5mmx2"x4" 900.0 /pc
32 Stainless railing 2" 2,300.0 /pc
33 welding rod 70.0 /kg
34 Red oxide paint 520.0 /gal
35 0.4mmx1.22m longspan, corrogated 400.0 /m
36 0.61x0.4mmx2.44m ridge roll 520.0 /pc
37 0.4x0.61mmx2.44m spanish gutter 520.0 /pc
38 Roof sealant 240.0 /ltr
39 Teckscrew 2-1/2" 1.3 /pc
40 polycarbonate 260.0 /sq.ft
41 Rough lumber 24.0 /bd.ft.
42 Wood preservative 890.0 /ltr
43 Facia fiber cement board 10"x12" 350.0 /pc
44 Built in overhead cab 35mmx1.05x1.55m 3,400.0 /set
45 Flat latex 500.0 /gal
46 Semi gloss latex 520.0 /gal
47 Acri color 190.0 /qrt
48 Masonry putty 480.0 /gal
49 Neutralizer 220.0 /gal
50 Flatwall enamel 570.0 /gal
51 glazing putty 480.0 /gal
52 Semi gloss enamel 640.0 /gal
53 Paint thinner 300.0 /gal
54 glazed tiles 20cmx30cm 40.0 /pc
55 glazed tiles 20cmx20cm 30.0 /pc
56 tile adhesive 300.0 /bag
57 tile trim 100.0 /pc
58 tile grout 140.0 /bag
59 unglazed tiles, 60cmx60cm 260.0 /pc
60 15mm Electrical pipe 60.0 /pc
61 20mm service entrance cap 240.0 /pc
62 4x4 pvc junction box 15.0 /pc
63 2x4 utility box 30.0 /pc
64 grounding rod 2.4mx1.6mm 160.0 /pc
65 3.5mm THW wire, stranded 32.0 /m
66 8mm THW wire, stranded 78.0 /m
67 Duplex conv. Outlet w/ cover 260.0 /set
68 2 gang switch flush type w/ switch plate 150.0 /set
69 3 gang switch flush type w/ switch plate 170.0 /set
70 Flouriscent 2x40W recessed w/ luminare 1,300.0 /set
71 LED bulb (7 W) 540.0 /set
72 Panel box, flush type, 6 branches 1,400.0 /set
73 Orbit fan 1,150.0 /set
74 Wall fan 1,150.0 /set
75 Circuit breaker 40Amp 2P 420.0 /set
76 Circuit breaker 20Amp 2P 320.0 /set
77 Electrical tape 35.0 /roll
78 Water closet 1.6gpf w/ accessories 5,400.0 /set
 79 Water closet 1.2gpf w/ accessories 3,800.0 /set
80 Lavatory w/ pedestal 3,100.0 /set
81 S.S. Floor drain w/ 4"x4" 100.0 /set
82 solvent cement 140.0 /can
83 S.S. Faucet(4" wall mounted) 520.0 /pc
84 1/2 uPVC elbow 20.0 /pc
85 1/2 uPVC pipe 130.0 /pc
86 S.S. Grab rail 1-1/2" 1,450.0 /set
87 gate valve 1/2" 270.0 /set
88 1/2" uPVC coupling 13.0 /pc
89 Tissue holder 240.0 /pc
90 Soap holder 240.0 /pc
91 Teflon tape 13.0 /roll
92 liquid soap container(wall mounted) 530.0 /pc
93 Stainless towel holder(wall mounted) 900.0 /pc
94 Mirror (3'x6') 120.0 /sq.ft.
95 Mirror (1.5'x3') 120.0 /sq.ft.
96 4" Clean out 370.0 /pc
97 8" conc. Drain pipe 450.0 /pc
98 3" uPVC pipe 450.0 /pc
99 3" uPVC elbow 50.0 /pc
100 uPVC Sanitary pipe 4" 560.0 /pc
101 uPVC Elbow 90degx4" 95.0 /pc
102 uPVC TEE 4"x4" 140.0 /pc
103 Lavatory (25mm thk. Granite on top & 15,000.0 /lot
supported by angular bar w/
3/4" marine pylwood for cover & door
104 Pantry counter (Steel sink w/ 25mm thk. 12,000.0 /lot
Granite on top &
supported by angular bar w/
3/4" marine pylwood for cover & door)

Prepared by:

GAVER GENERAL MERCHANDISING

 GAVER General Merchandising
Tel Nos.(036) 262-4729/268-9210
TIN 166-460-898 Cont. No. 96-710-002169

UNIT COST OF EQUIPMENT

1 Concrete Mixer (1-bagger) ------------------------------------------------------ P 950.0 /day

2 Welding Machine ------------------------------------------------------ P 500.0 /day

Prepared by:

GAVER GENERAL MERCHANDISING

 GAVER General Merchandising
Tel Nos.(036) 262-4729/268-9210
TIN 166-460-898 Cont. No. 96-710-002169

UNIT COST OF LABOR

1 Project Engineer ------------------------------------------------------ P 500.0 /day

2 Construction Foreman ------------------------------------------------------ P 350.0 /day
3 Skilled Laborer ------------------------------------------------------ P 300.0 /day
4 Laborer ------------------------------------------------------ P 200.0 /day

Prepared by:

GAVER GENERAL MERCHANDISING