Cost of Equipments

Excavation
Equipment Quantity Days Hour/Day Rate/Day Amount
Backhoe 1 4 8 1537 49184
Dump Truck 1 4 8 1420 45440

Embankment
Equipment Quantity Days Hour/Day Rate/Day Amount
Backhoe 1 4 8 1537 49184
Dump Truck 1 4 8 1420 45440

Cost of Materials (Foundation)

Designation Materials Quantity Unit Unit Price Amount
Steel Works
Steel Bars 6m 6mm 0 pcs 0
10mm 111 pcs 0
16mm 0 pcs 0
12mm 188 pcs 0
20mm 835 pcs 0
Steel Bars 7.5m 12 mm 40 pcs 0
20mm 0 pcs 0
GI Tie Wires #16 45 pcs 0
Formworks
Plywood 1.2 x 2.4 144 pcs 0
Lumber 2" x 2" 1090 pcs 0
Concrete Works
Cement 1054.8 cu. M 0
Sand 58.6 cu. M 0
Gravel 117.2 cu. M 0
Masonry Works
CHB 2114 pcs 0

Cost of Materials (1st)

Designation Materials Quantity Unit Unit Price Amount
Steel Works
Steel Bars 6m 6mm pcs 0
10mm pcs 0
16mm pcs 0
12mm pcs 0
20mm pcs 0
Steel Bars 7.5m 12 mm pcs 0
20mm pcs 0
GI Tie Wires #16 pcs 0
Formworks
Plywood 1.2 x 2.4 pcs 0
Lumber 2" x 2" pcs 0
Concrete Works
Cement cu. M 0
Sand cu. M 0
 Gravel cu. M 0
Masonry Works
CHB pcs 0

Cost of Materials (2nd)

Designation Materials Quantity Unit Unit Price Amount
Steel Works
Steel Bars 6m 6mm pcs 0
10mm pcs 0
16mm pcs 0
12mm pcs 0
20mm pcs 0
Steel Bars 7.5m 12 mm pcs 0
20mm pcs 0
GI Tie Wires #16 pcs 0
Formworks
Plywood 1.2 x 2.4 pcs 0
Lumber 2" x 2" pcs 0
Concrete Works
Cement cu. M 0
Sand cu. M 0
Gravel cu. M 0
Masonry Works
CHB pcs 0

Cost of Materials (3rd)

Designation Materials Quantity Unit Unit Price Amount
Steel Works
Steel Bars 6m 6mm pcs 0
10mm pcs 0
16mm pcs 0
12mm pcs 0
20mm pcs 0
Steel Bars 7.5m 12 mm pcs 0
20mm pcs 0
GI Tie Wires #16 pcs 0
Formworks
Plywood 1.2 x 2.4 pcs 0
Lumber 2" x 2" pcs 0
Concrete Works
Cement cu. M 0
Sand cu. M 0
Gravel cu. M 0
Masonry Works
CHB pcs 0
s
 TEAM BA: Agbay Cueto Samelo Suarez
PROJECT NAME
VIRTUAL PROJECT: 01CP

ACTIVITIES QUANTITY UNIT OUTPUT PER HOUR

UNIT
SITE PREPARATION
Excavation 636 cu. m 20 cu.m
Gravel Bedding 0.85 cu.m 1.2 cu.m
FOUNDATION
STEEL WORKS 16787.102 kgs 129.094 kgs
INSTALLATION OF FORMWORKS 406.92 sq.m 4.5 sq.m
CONCRETE WORKS 117.3125 sq.m 3.72 sq.m
STRIPPING OF FORMWORKS 406.92 cu. m 9 cu.m
MASONRY WORKS 322 sq.m 3.18 sq.m
Embankment from Structure Excavation 395 cu.m 9.84 cu.m
FIRST FLOOR
STEEL WORKS 16284.387 kgs 129.094 kgs
INSTALLATION OF FORMWORKS 434.22 sq.m 4.5 sq.m
CONCRETE WORKS 156.7939 sq.m 3.72 sq.m
STRIPPING OF FORMWORKS 434.22 cu. m 9 cu.m
MASONRY WORKS 419.1384 sq.m 3.18 sq.m
SECOND FLOOR
STEEL WORKS 14863.337 kgs 129.094 kgs
INSTALLATION OF FORMWORKS 347.25 sq.m 4.5 sq.m
CONCRETE WORKS 132.663 sq.m 3.72 sq.m
STRIPPING OF FORMWORKS 347.25 cu. m 9 cu.m
MASONRY WORKS 318.7584 sq.m 3.18 sq.m
THIRD FLOOR
STEEL WORKS 10120.77 kgs 129.094 kgs
INSTALLATION OF FORMWORKS 299.735 sq.m 4.5 sq.m
CONCRETE WORKS 100.2873 sq.m 3.72 sq.m
STRIPPING OF FORMWORKS 299.735 cu. m 9 cu.m
MASONRY WORKS 318.7584 sq.m 3.18 sq.m
ROOFING WORKS
TRUSS 18183 kgs 85 kgs
C-PURLINS 3748 kgs 90.45 kgs
GI-SHEET 709.2 sq.m 2.769 sq.m
CEILING WORKS 3768.58 sq.m 30 m
STAIRS
Installation of Formworks 86.574 sq.m 4.5 sq.m/hr
 Reinforcing Bars 86.574 kg 64.547 kg/hr
Concreting 16.671 cu.m 3.72 cu.m/hr
Stripping of Formworks 86.574 sq.m 4.5 sq.m/hr
PLUMBING
PVC 110 m 5 m/hr
Sewer Line Works 110 m 5 m/hr
ELECTRICAL
Copper Wire Laying 3421.4 m 14.8168333 m/hr
#2 mm^2 THW wire std. 1204.4 m 25 m/hr
#3.5 mm^2 THW wire std. 1017 m 25 m/hr
#8 mm^2 THW wire std. 300 m 14.286 m/hr
#30 mm^2 THW wire std. 300 m 5.714 m/hr
#14 mm^2 THW wire std. 300 m 14.286 m/hr
#50 mm^2 THW wire std. 300 m 4.615 m/hr
PVC pipe Laying 1591 3.5434 length/hr
#20 mm dia. 1291 length 3.5434 length/hr
#32 mm dia. 150 m 3.534 length/hr
#40 mm dia. 150 m 3.534 length/hr
Switches
2 gang and 3 gang switch 12 set 1 set/hr
Lighting Fixtures
Lights and Lamps 161 set 10 set/hr
Convenience Outlet
Duplex Convenience Outlet 105 set 8 set/hr
Panel Board
Panel Board with Main Breaker 5 set 1 set/hr
FINISHING
Plastering 3333.72 sq.m 7.125 sq.m/hr
Bricks 361.917 sq.m 1.365 sq.m/hr
Railings m m/hr
Windows 147.672 sq.m 0.27 sq.m/hr
Panel Door 56.7 sq.m 0.36 sq.m/hr
Flush Door 10.08 sq.m 0.26 sq.m/hr
Tiles 1418.851 sq.m 1.365 sq.m/hr
Painting 5133.46 sq.m 4 sq.m/hr

No. of Worker
Day No.
Cost of Labor (Skill
Cost of Labor (Unsk
Cost of Material
Cost of Equipment
Total Cost
Villanueva

WORKERS DURATION
NO. SET 2 3 4 5 6 8 9 10 11
0 Jes 2 3 4 5 6 7 8 9
3 1 4 3 3 3 3
3 1 1 3

15 1 17 Jes 15 15 15 15 15
10 2 5
8 1 4
12 1 6
5 3 5
3 1 6
Meidior
15 1 16
15 1 7
8 2 3
12 1 7
5 2 9

15 1 15 Sams
10 1 10
8 1 5
12 1 5
5 2 7
Agbay
15 1 10
10 2 5
8 1 4
12 1 5
5 2 7
Kim
10 1 10
6 1 6
3 2 17
6 1 16
Kim
5 1 10
 5 1 5
8 1 2
6 1 6

4 1 3
4 1 3

4 1 29

2 3 15

1 1 2

2 1 3

1 2 1

3 1 1

6 1 59
2 1 34
3 1 12
2 1 69
3 1 20
2 1 5
2 3 44
2 4 41

No. of Worker 3 3 3 6 15 15 15 15 15
Day No. 1 2 3 4 5 6 7 8 9
Cost of Labor (Skilled) 72.73 8728 8728 8728 8728 8728
Cost of Labor (Unskilled 56.02 1344 1344 1344 2689
Cost of Material
Cost of Equipment
Total Cost
 APRIL
12 13 15 16 17 18 19 20 22 23 24 25 26
10 11 12 13 14 15 16 17 18 19 20 21 22

15 15 15 15 15 15 15 15 15 15 15 15
20
 4 4 4
4 4 4

15 15 15 15 15 15 19 19 19 19 19 19 20
10 11 12 13 14 15 16 17 18 19 20 21 22
8728 8728 8728 8728 8728 8728 ### ### ### ### ### ###
8963
27 29 30 1 2 3 4 6 7 8 9 10 11
23 24 25 26 27 28 29 30 31 32 33 34 35

20 20 20 20
8 8 8 8
12 12 12 12 12

15 15 15 15 15 15 15 15 15
20 20 20 20 23 23 23 23 27 27 27 27 27
23 24 25 26 27 28 29 30 31 32 33 34 35
8728 8728 8728 8728 8728 8728 8728 8728 8728
8963 8963 8963 8963 3585 3585 3585 3585 5378 5378 5378 5378 5378
 MAY
13 14 15 16 17 18 20 21 22 23 24 25 27
36 37 38 39 40 41 42 43 44 45 46 47 48

12
15 15 15 15 15

15 15 15 15 15 15 15
15 15 15 15 15 15 15

15 15 15 15 15 15
 27 30 30 30 30 30 30 30 30 30 30 30 30
36 37 38 39 40 41 42 43 44 45 46 47 48
8728 8728 8728 8728 8728 8728 8728 8728 8728 8728 8728 8728 8728
5378 6722 6722 6722 6722 6722 6722 6722 6722 6722 6722 6722 6722
35

30

25

20

15

10

0
1 3 5 7 9 11
28 29 30 31 1 3 4 5 6 7 8 10 11
49 50 51 52 53 54 55 56 57 58 59 60 61

3 3 3 3 3 3

16 16 16
12 12 12 12 12 12 12
10 10 10

15 15 15 15 15 15 15 15 15
10 10 10 10
 6 6 6 6

31 31 31 30 30 30 30 30 30 28 26 26 26
49 50 51 52 53 54 55 56 57 58 59 60 61
8728 8728 8728 8728 8728 8728 8728 8728 8728 3491 3491 3491 3491
7171 7171 7171 6722 6722 6722 6722 6722 6722 9860 8963 8963 8963
5

0
1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41 43 45 47 49 51 53
 GANTT CHAR
JUNE
12 13 14 15 17 18 19 20 21 22 24 25 26
62 63 64 65 66 67 68 69 70 71 72 73 74

10 10 10 10 10 10

10 10 10 10 10
8 8 8 8 8
12 12 12

15 15 15 15 15 15 15
 6 6 6 6 6 6 6 6 6 6 3 3

26 26 26 26 26 24 29 29 29 29 30 30 27
62 63 64 65 66 67 68 69 70 71 72 73 74
3491 3491 3491 3491 3491 3491 ### ### ### ### ### ### 8728
8963 8963 8963 8963 8963 8963 3585 3585 3585 3585 5378 5378 5378
 Chart Title

43 45 47 49 51 53 55 57 59 61 63 65 67 69 71 73 75 77 79 81 83 85 87 89 91 93 9

Row 77
Row 77
NTT CHART
27 28 29 1 2 3 4 5 6 8 9 10 11
75 76 77 78 79 80 81 82 83 84 85 86 87

12 12
10 10 10 10 10 10 10

15 15 15
20 20 20 20 20
8 8 8 8
 5 5
5 5 5 5 5

6 6 6 6 6
2 2 2 2 2

2 2 2 2 2

6 6 6 6 6

27 27 25 30 30 30 30 30 31 29 29 34 34
75 76 77 78 79 80 81 82 83 84 85 86 87
8728 8728 8728
5378 5378 4482 8963 8963 8963 8963 8963 ### ### ### ### ###
3 85 87 89 91 93 95 97 99 1 3 5 7 9 1 3 5 7 9 1 3 5 7 9 1 3 5
10 10 10 10 10 11 11 11 11 11 12 12 12 12 12 13 13 13
 JULY
12 13 15 16 17 18 19 20 22 23 24 25 26
88 89 90 91 92 93 94 95 96 97 98 99 100

12 12 12 12 12
10 10 10 10 10 10 10

10
 5 5 5 5 5 5 5 5

8 8
6 6 6

6 6 6 6 6 6 6 6 6 6 6 6 6
2 2 2 2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2 2 2 2

6 6 6 6 6 6 6 6 6 6 6 6 6

33 33 33 33 33 31 31 31 34 34 32 32 32
88 89 90 91 92 93 94 95 96 97 98 99 100
### ### ### ### ### ### ### ### ### ### ### ### ###
 5 7 9 1 3 5 7 9 1 3 5 7 9 1 3 5 7 9 1 3 5 7
12 12 12 13 13 13 13 13 14 14 14 14 14 15 15 15 15 15 16 16 16 16
27 29 30 31 1 2 3 5 6 7 8 9 10
101 102 103 104 105 106 107 108 109 110 111 112 113

10 10 10 10 10 10 10 10 10
6 6 6 6
 6 6 6

4 4 4 4 4 4 4 4 4 4 4 4 4

6 6 6 6 6 6 6 6 6 6 6 6 6
2 2 2 2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2 2 2 2

6 6 6 6 6 6 6 6 6 6 6 6 6

36 36 36 30 30 30 30 30 30 26 26 26 26
101 102 103 104 105 106 107 108 109 110 111 112 113
2327 2327 2327 2327 2327 2327 2327 2327 2327 2327 2327 2327 2327
### ### ### ### ### ### ### ### ### 9860 9860 9860 9860
 7
16
 AUGUST
12 13 14 15 16 17 19 20 21 22 23 24 26
114 115 116 117 118 119 120 121 122 123 124 125 126

6 6
6 6 6 6 6 6 6 6 6 6 6
 4 4 4 4 4 4 4 4 4 4 4 4 4

6 6 6 6 6 6 6 6 6 6 6 6 6
2 2 2

2 2 2 2 2 2 2 2 2 2 2 2 2

6 6 6 6 6 6 6 6 6 6 6 6 6

26 26 26 24 24 24 24 24 24 24 24 24 24
114 115 116 117 118 119 120 121 122 123 124 125 126
2327 2327 2327 2327 2327 2327 2327 2327 2327 2327 2327 2327 2327
9860 9860 9860 8963 8963 8963 8963 8963 8963 8963 8963 8963 8963
27 28 29 30 31 2 3 4 5 6 7 9 10
127 128 129 130 131 132 133 134 135 136 137 138 139

6 6 6 6 6 6
6 6 6 6 6 6 6
 4 4

6 6 6 6 6 6 6 6 6 6 6 6 6

2 2 2 2 2 2 2 2 2 2 2 2 2

6 6
8 8 8 8 8 8 8 8 8 8 8

24 24 22 22 22 22 22 22 22 22 22 22 22
127 128 129 130 131 132 133 134 135 136 137 138 139
2327 2327
8963 8963 9860 9860 9860 9860 9860 9860 9860 9860 9860 9860 9860
 SEPTEMBER
11 12 13 14 16 17 18 19 20 21 23 24 25
140 141 142 143 144 145 146 147 148 149 150 151 152

6 6 6 6 6 6 6 6 6
 6 6

3 3 3 3
2 2 2 2 2 2 2 2 2 2 2 2
3 3 3 3

2
8 8 8 8 8 8 8 8 8 8 8 8 8

22 22 16 16 16 16 16 16 16 16 16 16 16
140 141 142 143 144 145 146 147 148 149 150 151 152
9860 9860 7171 7171 7171 7171 7171 7171 7171 7171 7171 7171 7171
 OCTOBER
26 27 28 30 1 2 3 4 5 7 8 9 10
153 154 155 156 157 158 159 160 161 162 163 164 165
 3 3 3 3 3 3 3 3

3 3 3 3 3 3 3 3 3 3 3 3 3

2 2 2 2
8 8 8 8 8 8 8 8 8 8 8 8 8

16 16 16 16 14 14 14 14 11 11 11 11 11
153 154 155 156 157 158 159 160 161 162 163 164 165
7171 7171 7171 7171 6274 6274 6274 6274 4930 4930 4930 4930 4930
11 12 14
166 167 168
 3 3 3

8 8 8

11 11 11 0
166 167 168
4930 4930 4930