Project Title : Construction of Municipal Multi-Purpose Hall (Phase 2)

Project Location : Municipal Hall Compound, Mercedes, Camarines Norte

I. Forms and Scaffoldings

Scope of Work:
Column (0.3mx0.3x2.9)12 (0.15mx0.15mx2.9m)4
Beam 0.3x0.3*64.22lm
Roof Slab
A. Materials :
63 pcs 1/2" Phenolic Plywood P 660 P 41580
600 pcs 2x3x12 Coco Lumber 135 81000
200 pcs 2x2x12 Coco Lumber 88 17600
7 kgs CW Nails 2" 71 497
25 kgs CW Nails 3" 68 1700
50 kgs CW Nails 4" 66 3300

Total : 145677

B. Labor :
1 Foreman 17 days 750 12750
3 Skilled Laborer 17 days 550 28050
4 Laborer 17 days 400 27200

Total : 68000

II. Reinforcing Steel Bars

A. Materials :
137 pcs 16mmØx6m Steel Bar 430 58910 100
38 pcs 12mmØx6m Steel Bar 243 9234 38
500 pcs 10mmØx6m Steel Bar 173 86500 300
25 pcs 8mmØx6m Steel Bar 117 2925
40 kgs #16 G.I. Tie Wire 75 3000 25
pcs Cut off Disk 0 10

Total : 160569

B. Labor :
1 Foreman 14 days 750 10500
3 Skilled Laborer 14 days 550 23100
4 Laborer 14 days 400 22400

Total : 56000

C. Equipment :
Cut off 4 days

III. Structural Concrete

SCOPE OF WORK :
Concrete Columns = 16 (0.3m x 0.3m x 2.9m) 5 cu.m
Beams = 0.3m x 0.3m x 81 lm 7.5 cu.m
Lintel Beam = 0.3m x 0.15m x 20.2lm 1 cu.m
Roof Slab = 11.35m x 8.9m x 0.1m thk 10.5 cu.m
Stair = 1.0257m2x 1.35m 1.384695 cu.m
Sahara =
 Total Volume : 25.3847 cu.m

A. Materials :
195 bags Portland Cement 260 49500.2
13 cu.m S1-sand 1200 P 15600
26 cu.m Crushed Gravel 3/4 1200 31200
100 Water Proofing Compound (Sahara) 0

Total : 96300.15525

B. Labor :
1 Foreman 9 days 750 6750
3 Skilled Laborer 9 days 550 14850
4 Laborer 9 days 400 14400

Total : 36000

C. Equipment :
1 Concrete Mixer 0 days 1800 0
1 Transit Mixer 1 days 20000 20000
1 Pumpcrete 1 days ------

Total : 20000

IV. Masonry Works

SCOPE OF WORKS:
Cement Sand
CHB MORTAR 52 4.5
PLASTERED WALL 38 4
SEPTIC TANK 9 1
A. Materials :
986 pcs 4"CHB (10x20x40cm) 13 12818
84 bags Portland Cement (40kg) 265 22260
4.5 cu.m Fined Sand 1200 5400
5.5 cu.m Washed Sand 850 4675
57 pcs 10mmØ x 6m Steel Bar 0
10 kgs #16 G.I. Tie Wire 75 750
5 pcs Hacksaw Blade 45 225

Total : 46128

B. Labor :
1 Foreman 17 days 750 12750
3 Skilled Laborer 17 days 550 28050
4 Laborer 17 days 400 27200

Total : 68000

V. Ceiling Works
A. Materials :
27 pcs 1.2mx2.4mx9mm Gypsum Board 382 10314
13 pcs 25mmx25mmx3m Wall Angle 0.50mm 49 637
15 pcs 12mmx38mmx5m Carrying Channel 0.80mm 148 2220
54 pcs 19mmx50mmx5m Metal Furring Double 0.40mm 130 7020
180 pcs 50mm W-Clip Double 0.40mm 7 1260
1/4 kg Concrete Nail 1" 82 20.5
11 box Rivets 1/8"x3/5" 228 2508
12 pcs Masonry Bit 40 480
12 pcs Metal Drill Bit 68 816

Total : 25275.5

B. Labor :
 1 Foreman 7 days 750 5250
2 Skilled Laborer 7 days 550 7700
2 Laborer 6 days 400 4800

Total : 17750

VI. Doors and Windows :

A. Materials :
1 pcs Double Swing Glass Door 2.00x2.10m 17853 17853
1 pcs Aluminum Door 0.60x2.10m 2100 2100
6 pcs Awning Type Window 1.2m x 1.2m 13594 81564
1 pcs Awning Type Window 0.30x0.40 1295 1295

Total : 102812

B. Labor :
1 Foreman 1 days 750 750
0 Skilled Laborer 0 days 550 0
0 Laborer 0 days 400 0

Total : 750

VII. Tile Works

A. Materials :
38 pcs30cmx30cm Rough Floor Tiles 41 1558
79 pcs30cmx30cm Wall Tiles 38 3002
440 pcs40cmx40cm Tiles 60 26400
73 pcs40cmx40cm Unglaze Tiles 56 4088
18 bagsPortland Cement 265 4770
2 cu.mWashed Sand 1200 2400
Tile Adhesive
20 bags Tile Grout 42 840

Total : 43058

B. Labor :
1 Foreman 7 days 750 5250
2 Skilled Laborer 7 days 550 7700
2 Laborer 5 days 400 4000

Total : 16950

VIII. Electrical Works

A. Materials
1 pcs Square Box 85 85
16 pcs Junction Box 36 576
22 pcs Utility Box 26 572
16 sets 2 Gang C.O. Outlet 125 2000
2 sets 3 Gang Switch 170 340
1 sets 2 Gang Switch 125 125
1 sets Single Switch 80 80
2 sets 3 Way Switch 85 170
7 sets Lighting Receptacle 4" 30 210
1 box THHN Wire 2.0mm2 3086 3086
230 m THHN Wire 3.5mm2 16 3680
50 m THHN Wire 5.5mm2 23 1150
3 pcs Electrical Tape (Big) 45 135
40 pcs PVC Pipe 1/2 "Ø 107 4280
15 pcs PVC ELBOW 1/2 "Ø 17 255
1 pcs Circuit Breaker 20Amp 370 370
3 pcs Circuit Breaker 30Amp (Plug-In) 370 1110
2 pcs ACU Outlet 135 270
 9 sets LED Tube w/ Luminaire 945 8505
8 8pcs LED Bulb 12 watts 160 1280

Total : 28279

B. Labor :
1 Foreman 5 days 750 3750
3 Skilled Laborer 5 days 550 8250

Total : 12000

IX. Plumbing Works

A. Materials :
2 pcs Angle Valve 1/2"x1/2" 160 320
1 set Water Closet, Lavatory, Fittings, Bathset 4200 4200
1 set Faucet ( Plain) 50 50
1 set 300L Storage Water Tank 0
1 pc 4"Ø G.I. Pipe SCH 40 4253 4253
3 pcs 1"Ø G.I. Pipe SCH 40 770 2310
1 pc 1 1/2"Ø G.I. Pipe SCH 40 1247 1247
6 sets PPR Pipe 1/2" 276 1656
2 sets PPR Pipe 3/4" 432 864
3 sets PPR Tee 1/2" 16 48
12 sets PPR Elbow 1/2" 13 156
9 sets PPR Union 1/2" 259 2331
4 sets PPR Union 3/4" 306 1224
3 sets PPR Female Adaptor 1/2" 93 279
1 set PPR Male Adaptor 1/2" 122 122
1 pc Floor Drain 4x4 58 58
3 pcs PVC Elbow 4"x45° 28 84
1 pcs Cleanout 3" 22 22
3 pcs PVC Tee 3"x2" 36 108
2 pc PVC Wye 3"x3" 46 92
4 pcs PVC Elbow 3"x90° 22 88
4 pcs PVC Elbow 2"x90° 13 52
3 pcs Sanitary PVC Pipe 3" 150 450
3 pcs Sanitary PVC Pipe 2" 95 285
4 pcs PPR Gate Valve 374 1496
1 pc Float Ball Valve 800 800
1 can Solvent -1/2 ltr 300 300
2 pcs PVC P-Trap 2" 37 74
1 set Urinal 2650 2650
6 pcs Teflon Tape 3/4" 10 60

Total : 25679

B. Labor :
1 Foreman 10 days 750 7500
3 Skilled Laborer 10 days 550 16500

Total : 24000

X. Railing Works
A. Materials
4 1 1/4"Ø G.I. Pipe SCH 40 1077 4308
6 1"Ø G.I. Pipe SCH 40 770 4620
10 1/2"Ø G.I. Pipe SCH 40 399 3990
5 Welding Rod 80 400
10 Cutting Disk 32 320
8 Grinding Disk 55 440
5 Hacksaw Blade 45 225

Total : 14303
 B. Labor :
1 Foreman 4 days 750 3000
2 Skilled Laborer 4 days 550 4400
3 Laborer 4 days 400 4800

Total : 12200

XI. Painting Works

A. Materials
10 tin Flat Latex 2415 24150
10 tin Gloss Latex 2740 27400
5 pcs Roller Brush 7" w/ Tray 90 450
5 pcs Paint Brush 3" 60 300
10 kgs Patching Compound 25 250
2 bags Boral 0
5 pairs Pallete 0
30 pcs Sand Paper #60 59 1770
30 pcs Sand Paper #100 48 1440
4 gal Masonry Putty 315 1260
8 bags Skim Coat 400 3200
5 gal Neutalizer 475 2375
5 pcs Baby Roller 48 240
3 gals Epoxy Primer 930 2790
3 gals Lacquer Thinner 310 930

Total : 66555

B. Labor :
1 Foreman 6 days 750 4500
2 Skilled Laborer 5 days 550 5500
3 Laborer 5 days 400 6000

Total : 16000

SPL-I : AIRCONDITIONING SYSTEM

(Two (2)sets Floor Standing Type Inverter Aircon 4HP BRANDED) P 320000

SPL-II : MOBILIZATION/DEMOBILIZATION P 15,300

SPL-III : SAFETY AND HEALTH PROGRAM P 15,800

SPL-IV : FIELD OFFICE AND LIVING QUARTERS P 40,000

SPL-V : OTHER GENERAL REQUIREMENTS P 45,697.07

Materials : 754635.6553 BUYOUT 0%

Labor : 327650 SOP 10%
Equipment : 20000 LICENSE 5%
OCM : Others 0%
PROFIT :
TAX(VAT) : Total 85.00%
Mob./Demob :
Other Genera : 45,697.07

Project Cost ₱2,437,568.27 1,975,719.13 85 % of PC

Expenses ₱1,507,982.73

19.19% Percentage OF Profit

 MPB (MERCEDES) PAYOUTS
Time Keeper Foreman Skilled Skilled Skilled
Date Kelvin James Yanto Nico C. Cereno Alejandro Jimenez Reagun N. Postrado Danny P. Barzaga
09/20/2022 - 5 5 - -
09/22/2022 24 8 8 - 8
09/23/2022 9 9 9 - 9
09/24/2022 8 8 8 - 8
09/25/2022 4 24 24 24 24
09/26/2022 8 8 - 8 8
Total no. Hrs 53 62 54 32 57
2650 5812.5 3712.5 2200 3918.75

20293.75
 Labor Labor
Marvin L. Lazado Rayzon V. Pajarin GREEN font means Paid
- -
- 8 Time Keeper 50 Ca:
- - Foreman 93.75 Nico C. Cereno
- - Skilled 68.75 Alejandro Jimenez
- - Labor 50 Danny Barzaga
8 - Reagun Postrado
32 8 Marvin Lazado
1600 400 Rayzon V. Pajarin
09/23/2022 09/27/2022
1000 2500
2000
2000
1000
400
400

8300