TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES

Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

Momshie mo 'to Builders

Ayala Boulevard., cor. San Marcelino St., Ermita, Manila
TEL NO.: 749 93 20 to 30
Contractor:
CEL. NO.: 0905 121 7751
EMAIL: momshiemoto@gmail.com

Project: Proposed Five-Storey Commercial and Office Building

Owner: Mrs. Lourdes Mao Baldoza

Location: Blk 1, Lot 14, Dr. Uyguanco Avenue, Phase 3, Bagong Silang, Caloocan City

DESCRIPTION OF WORKS QUANTITY UNIT UNIT COST

A. Mobilization
1 Site clearing 1.00 lot 50,000.00
2 Temporary Facility 1.00 lot 50,000.00
3 Contractor's All Risk Insurance 1.00 lot 153,750.00
4 Guarantee Bonds 1.00 lot 153,750.00
Lighting, Power, Water, Telephone, Fire
5 Protection, Ventilation and Air 1.00 lot 1,070,880.00
Conditioning, etc.
Subtotal
B. Earthworks
1 Excavation 20.50 mᶾ 500.00
2 Backfilling 14.50 mᶾ 500.00
3 Gravel Bedding 10.00 mᶾ 800.00
4 Soil Poisoning 552.13 m² 50.00
Subtotal
C. Concreting Works
1 Concrete
1.1 Portland Cement 5,646 bags 187.00
1.2 Sand 156.93 mᶾ 715.00
1.3 Gravel 470.47 mᶾ 779.00
Subtotal
2 Rebars
2.1 Rebars 10.00mm Ø x 6.00m RSB 3,686 pcs 135.00
 2.2 Rebars 12.00mm Ø x 6.00m RSB 488 pcs 194.00
2.3 Rebars 16.00mm Ø x 6.00m RSB 4,000 pcs 345.00
2.4 Tie Wires (35kg/roll) 783 kg 48.33
Subtotal
3 Forms and Scaffoldings
3.1 2" x 2" x 12' Lumber 9289 pcs 84.00
3.2 1/4'' x 4' x 8 ' Plywood 4389 pcs 368.00
Subtotal
D. Masonry
1 4" thk. CHB 5,435 pcs 12.50
2 6" thk, CHB 893 pcs 13.50
3 Portland Cement 1,707 bags 187.00
4 Sand 94.30 mᶾ 715.00
Subtotal
E. Structural Steel
1 Rafters 4 l.m 1,500.00
2 Purlins 18 l.m 1,000.00
3 Steel Truss 5 l.m 2,000.00
Subtotal
F. Metal Works
1 Stairs
1.1 38mmØ BI Pipe handrail 68.65 l.m 590.00
1.2 Aluminum Stair Nosing 330.45 l.m 350.00
1.3 Steel Angle Stair Nosing 327.00 l.m 245.00
1.4 Steel Angle Curb Nosing 57.50 l.m 245.00
Subtotal
G. Thermal and Moisture Protection
1 Waterproofing
1.2 Service Decks/Balcony 52.08 sq.m 135.00
1.3 Toilet/Other Areas 162.00 sq.m 165.00
Subtotal
2 Roofing
2.1 #26 G.I sheet (30 mm thk.) 110.75 sq.m 320.00
2.3 Accessories 15 pcs 480.00
Subtotal
3 Vandex Capillary Type /Cementitious 1440.00 sq.m 320.00
Subtotal
H. Doors and Windows
1 Glass Door on Steel Frame 40.00 sets 3,835.72
2 Steel Door, Fire Exit 6.00 sets 5,150.85
3 Phenolic Door 10.00 sets 18,000.00
4 Silicone Tube 50.00 tube 80.64
5 Aluminum Glass Windows 55.00 sets 6,000.00
Subtotal
I. Finishes
1 Ceiling Finishes
1.1 2" x 2" x 12' Lumber 57.00 pcs 84.00
1.2 1/4'' x 4' x 8 ' Marine Plywood 57.00 pcs 368.00

1.3 12mm thk. Gypsum Board Moisture 162.00 sq.m 632.00

Resistant to Common toilets
Subtotal
2 Tile Works
2.1 10 x 20 cm Semi-Gloss Tiles 36304 pcs 30.00
2.2 40 x 40cm Marble Tiles 7179 pcs 45.00
2.3 Cement Mortar 78 bags 220.00
2.4 Joint Filler / White Cement 345 kg 45.00
2.5 Polymer Liquid 40 gal/m² 60.00
2.6 Hardener 34 quartz 1200.00
2.7 Calsomine Powder 51 kg/m² 45.00
Subtotal
3 Paintworks
3.1 Boysen
Boysen 1705
7151 Acrytex Primer
Semi-Gloss (4L)
Latex 50.00 gal 750.00
3.2 Pastel
BoysenBase
1200(4L)
Gloss Lacquer Enamel 50.00 gal 605.50
3.3 White (4L) 50.00 gal 817.60
3.4 maxilite/glidden 10.00 pail 1,851.87
3.5 Dulux anti-crack exterior/dark color 15.00 pail 3,637.77
3.6 Dulux anti-crack exterior/light color 15.00 pail 3,637.77
3.7 C 5.00 pail 3,525.78
3.8 Purity white 10.00 pail 3,949.57
3.9 Paint thinner 20.00 gal 206.00
3.10 Paint brush #2 20.00 pcs 48.38
3.11 Paint brush #4 50.00 pcs 94.80
3.12 Sand paper #120 80.00 pcs 17.84
3.13 Sand paper #220 40.00 pcs 17.84
3.14 sheet rock 20.00 pail 768.32
3.15 davies putty 22.00 pail 1,144.33
3.16 silicone tube 48.00 pcs 78.70
3.17 mesh tape 20.00 roll 191.27
3.18 Roller#7 10.00 pcs 33.50
Subtotal
J. Electrical Works
1 Wire # 14 Thin Cu. Wire Solid 900 meter 53.00
Automatic Circuit Breaker 200A with 16
2 1 pcs 2500.00
Branch Circuits
3 uPVC Conduit Pipe 20mmØ 700 meter 20.00
4 uPVC Utility Box 38x100x54mm 120 pcs 37.00
5 uPVC Junction Box 100x100x54mm 100 pcs 25.00
6 Porcelain Lamp Receptacle 350 pcs 27.00
7 Electric Meter 1 pcs 4500.00
8 Plate Assembly for one-gang switch 10 pcs 93.00
9 Plate Assembly for two-gang switch 25 pcs 127.00
10 Duplex Convenience Outlet 60 pcs 127.00
11 Emergency Light Outlet 4 pcs 250.00
12 Aircondition Outlet 30 pcs 345.00
13 RSC 25mØ x 3.00m, SCH. 40 20 pcs 726.00
Subtotal
K. Plumbing Works
1 PVC Elbow (45deg. X2") 24.00 pcs 6.95
2 PVC Elbow (90deg. X2") 32.00 pcs 8.50
3 PVC Elbow (45deg. X4") 22.00 pcs 16.48
4 PVC Elbow (90deg. X4") 32.00 pcs 25.75
5 P-Trap(2") 6.00 pcs 87.55
6 P-Trap(4" Orange) For septic tank 1.00 pcs 143.06
7 Clean-out with end cap(4") 15.00 pcs 36.05
8 WYE(4x2) 6.00 pcs 39.14
9 WYE(4x4) 6.00 pcs 25.75
10 PVC pipe(4x3M) 40.00 pcs 206.00
11 PVC pipe(2x3M) 30.00 pcs 82.40
12 Tee (2x2") 4.00 pcs 10.30
13 PVC Tee(4") 15.00 pcs 41.20
14 PVC Pipe Ord. 3" 25.00 pcs 159.65
15 PVC Elbow Ord. 3"x90 18.00 pcs 25.49
16 fedseal/elastoseal 20.00 pack 46.35
17 Solvent Cement(200cc) 10.00 can 103.00
18 Miscellaneous 1.00 lot 500.00
19 PVC Blue Tee(1/2) 32.00 pcs 8.00
20 PVC Blue Tee(1/2)threaded 20.00 pcs 9.00
21 PVC Blue Elbow Plain 56.00 pcs 4.53
22 PVC Blue Elbow threaded 40.00 pcs 7.32
23 PVC Pipe Blue 20.00 pcs 41.20
24 PVC Adaptor(1/2) 32.00 pcs 15.45
25 PVC male Adaptor(1/2) 24.00 pcs 6.18
26 PVC female Adaptor(1/2) 48.00 pcs 10.30
27 Teflon tape 20.00 roll 10.30
28 Miscellaneous 1.00 lot 500.00
 29 HCG plumbing fixture 8.00 set 5,699.51
30 Floor drain, 4"x4" S/S Steel 16.00 pcs 43.26
31 Septic tank(PVC) 2.00 unit 3,399.00
Subtotal
L. Mechanical
1 Public Elevator 110.75 sq.m 320.00
Subtotal
M Demobilization
1 Hauling of Debris/Clearing 1 lot 50000.00
Subtotal

GRAND TOTAL

Prepared By: Approved By:

Balita, Leslie Anne C. Engr. Leonard M. Agustin
Palo, Allen Jay M. Instructor
Sagum, Andrea Lynne E.
Triñanes, Imee Cassandra R.
Villanueva, Robert C.
BSCE-4A
, Manila

Building

ang, Caloocan City

TOTAL COST

50,000.00
50,000.00
153,750.00
153,750.00

350,000.00

757,500.00

10,250.00
7,250.00
8,000.00
27,606.50
25,500.00

1,055,730.19
112,207.81
366,494.57
1,534,432.57

497,578.13
 94,629.97
1,380,000.00
37,858.53
2,010,066.62

780,276.00
1,615,152.00
2,395,428.00

67,933.59
12,059.17
319,297.69
67,427.96
466,718.40

6,000.00
18,000.00
10,000.00
34,000.00

40,503.50
115,657.50
80,115.00
14,087.50
250,363.50
 7,030.80
26,730.00
33,760.80

35,440.00
7,200.00
42,640.00
460,800.00
460,800.00

153,428.80
30,905.10
180,000.00
4,032.00
330,000.00
698,365.90

4,788.00
20,976.00

102,384.00

128,148.00

1,089,120.00
323,053.92
17,160.00
15,525.00
2,392.99
41,022.72
2,307.53
1,444,858.92

37,500.00
30,275.00
40,880.00
18,518.70
54,566.55
54,566.55
17,628.90
39,495.70
4,120.00
 967.60
4,740.00
1,427.20
713.60
15,366.40
25,175.26
3,777.60
3,825.40
335.00
353,879.46
47,700.00

2,500.00

14,000.00
4,440.00
2,500.00
9,450.00
4,500.00
930.00
3,175.00
7,620.00
1,000.00
10,350.00
14,520.00
122,685.00

166.80
272.00
362.56
824.00
525.30
143.06
540.75
234.84
154.50
8,240.00
2,472.00
41.20
618.00
3,991.25
458.82
927.00
1,030.00
500.00
256.00
180.00
253.68
292.80
824.00
494.40
148.32
494.40
206.00
500.00
 45,596.08
692.16
6,798.00
78,237.92

1,500,000.00
1,500,000.00

50,000.00
50,000.00

12,387,385.10

Leonard M. Agustin
Instructor
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

Momshie mo 'to Builders

Ayala Boulevard., cor. San Marcelino St., Ermita, Manila
TEL NO.: 749 93 20 to 30
Contractor:
CEL. NO.: 0905 121 7751
EMAIL: momshiemoto@gmail.com

Project: Proposed Five-Storey Commercial and Office Building

Owner: Mrs. Lourdes Mao Baldoza

Location: Blk 1, Lot 14, Dr. Uyguanco Avenue, Phase 3, Bagong Silang, Caloocan C

SUMMARY

Item Activity
A Mobilization
B Earth works
C Concreting Works
D Masonry Works
E Structural Steel
F Metal Works
Thermal and Moisture
G
Protection
H Doors & Windows
I Finishes
J Electrical Works
K Plumbing Works
L Mechanical Works
M Demobilization
 MATERIAL COST
LABOR COST(45%)
DIRECT COST

OVERCONTINGENCIES &
MISCELLANEOUS(12%)

CONTRACTOR'S
PROFIT(11%)

VAT
INDIRECT COST

TOTAL CONTRACT COST

Prepared By:
Balita, Leslie Anne C.
Palo, Allen Jay M.
Sagum, Andrea Lynne E.
Triñanes, Imee Cassandra R.
Villanueva, Robert C.
BSCE-4A
ERSITY OF THE PHILIPPINES
, Ermita, Manila

F ENGINEERING
ering Department

mshie mo 'to Builders

or. San Marcelino St., Ermita, Manila
NO.: 749 93 20 to 30
. NO.: 0905 121 7751
momshiemoto@gmail.com

ey Commercial and Office Building

Lourdes Mao Baldoza

venue, Phase 3, Bagong Silang, Caloocan City

RY

Cost
757,500.00
25,500.00
5,939,927.20
466,718.40
34,000.00
250,363.50

537,200.80

698,365.90
1,926,886.38
122,685.00
78,237.92
1,500,000.00
50,000.00
 12,387,385.10
5574323.29622991
17,961,708.40

2155405.00787556

1975787.92388593

2651148.15968694
6,782,341.09

24,744,049.49

Approved By:
Engr. Leonard M. Agustin
Instructor
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

Momshie mo 'to Builders

Ayala Boulevard., cor. San Marcelino St., Ermita, M
TEL NO.: 749 93 20 to 30
Contractor:
CEL. NO.: 0905 121 7751
EMAIL: momshiemoto@gmail.com

Project: Proposed Five-Storey Commercial and Office Buil

Owner: Mrs. Lourdes Mao Baldoza

Location: Blk 1, Lot 14, Dr. Uyguanco Avenue, Phase 3, Bagong Silang,

SUMMARY COST ESTIMATE FOR ACTIVITIES CONTAINING COST WITH MA

Item Activity Direct Cost

A Mobilization 757,500.00
B Earth works 25,500.00
C Concreting Works 5,939,927.20
D Masonry Works 466,718.40
E Structural Steel 34,000.00
F Metal Works 250,363.50
Thermal and Moisture
G 537,200.80
Protection
H Doors & Windows 698,365.90
I Finishes 1,926,886.38
J Electrical Works 122,685.00
K Plumbing Works 78,237.92
L Mechanical Works 1,500,000.00
M Demobilization 50,000.00
TOTAL
Prepared By:
Balita, Leslie Anne C.
Palo, Allen Jay M.
Sagum, Andrea Lynne E.
Triñanes, Imee Cassandra R.
Villanueva, Robert C.
BSCE-4A
NIVERSITY OF THE PHILIPPINES
lvd., Ermita, Manila

E OF ENGINEERING
gineering Department

Momshie mo 'to Builders

ulevard., cor. San Marcelino St., Ermita, Manila
TEL NO.: 749 93 20 to 30
CEL. NO.: 0905 121 7751
EMAIL: momshiemoto@gmail.com

Five-Storey Commercial and Office Building

Mrs. Lourdes Mao Baldoza

yguanco Avenue, Phase 3, Bagong Silang, Caloocan City

TIES CONTAINING COST WITH MARKUPS

Markups %
1513121.40 6.12%
50936.76 0.21%
11865123.38 47.95%
932279.35 3.77%
67915.68 0.27%
500106.10 2.02%
1073069.35 4.34%
1394999.86 5.64%
3848994.09 15.56%
245065.75 0.99%
156281.81 0.63%
2996280.00 12.11%
99876.00 0.40%
24744049.53 100.00%
Approved By:
Engr. Leonard M. Agustin
Instructor
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

Momshie mo 'to Builders

Ayala Boulevard., cor. San Marcelino St., Ermita, Manila
TEL NO.: 749 93 20 to 30
Contractor:
CEL. NO.: 0905 121 7751
EMAIL: momshiemoto@gmail.com

Project: Proposed Five-Storey Commercial and Office Building

Owner: Mrs. Lourdes Mao Baldoza

Blk 1, Lot 14, Dr. Uyguanco Avenue, Phase 3, Bagong Silang,
Location:
Caloocan City

SUMMARY COST ESTIMATE FOR ACTIVITIES CONTAINING COST WITH MARKUPS

Duration
Item Activity Early No. of
Early Start LateStart
Finish days
A Mobilization 9/10/17 9/20/17 10 09/10/17
B Earth works 9/20/17 10/20/17 30 09/20/17
C Forms and Scaffoldings 10/20/17 12/19/17 60 10/20/17
D Rebars 12/19/17 7/17/18 210 12/19/17
E Concrete 12/19/17 8/6/18 230 12/19/17
F Masonry Works 3/29/18 7/7/18 100 03/29/18
G Structural Steel 1/18/18 2/17/18 30 02/07/18
H Metal Works 2/27/18 5/8/18 70 03/19/18
Thermal and Moisture
I 1/3/18 1/18/18 01/03/18
Protection 15
J Doors & Windows 4/18/18 5/8/18 20 04/18/18
K Ceiling Finishes 3/4/18 4/18/18 45 03/04/18
L Tile Works 6/2/18 7/17/18 45 06/02/18
M Paint Works 6/17/18 8/16/18 60 06/17/18
N Electrical Works 3/4/18 5/3/18 60 03/04/18
O Plumbing Works 8/16/18 10/15/18 60 08/16/18
P Mechanical Works 12/14/18 2/12/19 60 12/14/18
Q Demobilization 1/13/19 2/12/19 30 01/13/19
rs
., Ermita, Manila
30
51
ail.com

d Office Building

oza
se 3, Bagong Silang,

T WITH MARKUPS

n
No. of
Late Finish
days
09/20/17 10
10/20/17 30
12/19/17 60
07/17/18 210
08/06/18 230
07/07/18 100
02/17/18 50
05/08/18 90
01/18/18
15
05/08/18 20
04/18/18 65
07/17/18 45
08/16/18 60
05/03/18 60
10/15/18 60
02/12/19 60
02/12/19 30
 30 CD 60 CD 90 CD 120 CD

100.00%

5.00% 95.00%

5.00% 45.00%
120 CD 150 CD 180 CD 210 CD

50.00%

5.00% 15.00% 15.00% 15.00%

5.00% 10.00% 10.00% 10.00%

20.00% 80.00%

5.00% 5.00%

100.00%

40.00%
 GANTT CHART

240 CD 270 CD 300 CD 330 CD

15.00% 15.00% 15.00% 5.00%

10.00% 10.00% 30.00% 10.00%

10.00% 45.00% 45.00%

10.00% 10.00% 70.00%

30.00% 70.00%

60.00%

40.00% 20.00% 40.00%

330 CD 360 CD 390 CD 420 CD

5.00%

50.00% 50.00%

30.00% 30.00% 40.00%

10.00%
450CD 480 CD 510 CD 540 CD

85.00% 5.00%

50.00% 30.00% 20.00%

70.00% 30.00%
540 CD

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SUMMARY COST ESTIMATE FOR ACTIVITIES
CONTAINING COST WITH MARKUPS

Item Activity
A Mobilization
B Earth works
C Forms and Scaffolding
D Rebars
E Concrete
F Masonry Works
G Structural Steel
H Metal Works
I Thermal and Moisture Protection
J Doors & Windows
K Ceiling Works
L Tiles Works
M Paint Works
N Electrical Works
O Plumbing Works
P Mechanical Works
Q Demobilization

TOTAL
CUMULATIVE

% OF WORK
 30 CD 60 CD 90 CD
PHP 1,513,121.40
PHP 2,546.84 PHP 48,389.92
PHP 239,245.77 PHP 2,153,211.90

PHP 1,515,668.24 PHP 287,635.69 PHP 2,153,211.90

PHP 1,803,303.93 PHP 3,956,515.83
6.125% 7.288% 15.990%

Calendar Days % of work

0 0
30 6.13%
60 7.29%
1.2
 90 15.99% 1.2
120 27.09%
150 30.82%
180 34.81%
210 43.33%
1
240 49.90%
270 59.81%
300 69.27%
330 71.72%
360 79.02% 0.8
390 85.71%
420 86.92%
450 87.46%
480 93.54% 0.6
510 97.46%
540 100.00%

0.4

0.2

0
0 100
 CASH FLOW

120 CD 150 CD 180 CD

PHP 2,392,457.67
PHP 200,757.41 PHP 602,272.24 PHP 602,272.24
PHP 153,252.99 PHP 306,505.98 PHP 306,505.98

PHP 13,583.14 PHP 54,332.54

PHP 25,005.31

PHP 2,746,468.07 PHP 922,361.36 PHP 988,116.07

PHP 6,702,983.90 PHP 7,625,345.26 PHP 8,613,461.33
27.089% 30.817% 34.810%

S-CURVE
 S-CURVE

100 200 300 400

CASH FLOW

210 CD 240 CD 270 CD

PHP 602,272.24 PHP 602,272.24 PHP 602,272.24

PHP 306,505.98 PHP 306,505.98 PHP 306,505.98
PHP 93,227.94 PHP 419,525.71

PHP 25,005.31 PHP 50,010.61 PHP 50,010.61

PHP 1,073,069.35
PHP 418,499.96 PHP 976,499.90
PHP 102,391.28 PHP 153,586.92

PHP 98,026.30

PHP 2,109,244.15 PHP 1,624,103.64 PHP 2,452,840.74

PHP 10,722,705.48 PHP 12,346,809.12 PHP 14,799,649.86
43.334% 49.898% 59.811%
400 500 600
 300 CD 330 CD 360 CD

PHP 602,272.24 PHP 200,757.41

PHP 919,517.93 PHP 306,505.98 PHP 153,252.99
PHP 419,525.71

PHP 350,074.27

PHP 1,443,067.30
PHP 212,064.39
PHP 49,013.15 PHP 98,026.30

PHP 2,340,403.30 PHP 605,289.69 PHP 1,808,384.67

PHP 17,140,053.16 PHP 17,745,342.85 PHP 19,553,727.53
69.269% 71.716% 79.024%
 390CD 420 CD 450 CD

PHP 1,443,067.30
PHP 212,064.39 PHP 282,752.52

PHP 15,628.18 PHP 132,839.54

PHP 1,655,131.69 PHP 298,380.70 PHP 132,839.54

PHP 21,208,859.21 PHP 21,507,239.91 PHP 21,640,079.45
85.713% 86.919% 87.456%
 480 CD 510 CD 540 CD

PHP 7,814.09
PHP 1,498,140.00 PHP 898,884.00 PHP 599,256.00
PHP 69,913.20 PHP 29,962.80

PHP 1,505,954.09 PHP 968,797.20 PHP 629,218.80

PHP 23,146,033.54 PHP 24,114,830.74 PHP 24,744,049.54
93.542% 97.457% 100.000%
 MANPOWER SCHEDULE
CALENDAR DAYS
DIRECT & INDIRECT LABOR
30 60 90 120 150 180 210 240 270 300 330 360 390 420 450 480 510 540
A. Demolition/Retrofitting
Pump Tender 1
Chipping Hammer Operator 4 4
Drill operator 1 1 1 1 1 1
Formworks Carpenter 3 6 6
Steel Men 5 10 20 20 20 20 10 5
Conreting Crew 5 10 15 15 15 15 15 10 5
Welders 2 2 2
Helper /Labor 10 10 10 10
Post - Tension Crew 6 6 6
B. Architectural
Mason (CHB Layers) 6 6 6 5 5
Plasterer 6 6 6 6 6 5 5 5 5 5 5
Tiles Setters 5 5 5 5
Helper /Labor 3 3 3 3 3
Painters 5 5 5 5 5 5
Gypsum/Ficem Installer 1 1 1
Waterproofers 1 1 1
Doors/Window Intallers 3 3 3
Metal Works 5 5 5 5 3 3
T & B Accessories 3 3 3
C. ELECTRICAL
General Foreman 1 1 1 1 1
Leadman 1 1 1 1 1
Electrician 1 1 1 1 1
Helper/Electrician 1 1 1 1 1
Welder Fabricator 2 2 2 2 2
Mason 2 2 2 2 2
Utility 2 2 2 2 2
D. PLUMBING/
FIRE PROTECTION
Pipe Welders 1 1 1 1 1 1
Pipefitters 2 2 2 2 2 1
Electrician 1 1 1 1 1 1
Mason 2 2 2 2 2 1
Laborer 3 3 3 3 3 3
E. MECHANICAL
Foremen 1 1 1 1 1 1
Leadman 1 1 1 1 1 1
Tinsmith 1 1 1 1 1 1
Insulator 1 1 1 1 1 1
Helper 1 1 1 1 1 1
Technician 1 1 1 1 1 1
Installer 3 3 3 3 2 1
Welder 3 3 3 3 3 3
Pipefitter 2 2 2 1 1 1

Total Direct Labor Force 16 30 29 38 39 62 65 58 55 42 34 38 42 39 38 37 19 11

MANPOWER SCHEDULE
PROJECT MANAGER 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
 ASSIST. PROJECT MANAGER 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONCRETE ENGINEER 1 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
REBARS ENGINEER 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 2
FORMWORK ENGINEER 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 2
OFFICE ENGINEER 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
SAFETY OFFICER 1 1 2 2 2 2 2 2 2 2 2 2 2 2 2 2 1
QUALITY CONTROL 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 2 2 1
SURVEYOR 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 2 2
WAREHOUSE MAN 1 1 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 1
TIMEKEEPER 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CHECKER 1 1 1 1 1 1 1 2 2 2 2 2 2 2 2 2 2 1
ELECTRICIAN 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 2 2 1

Total Projcet Staff 12 14 15 21 21 21 21 22 22 22 22 22 22 22 22 22 16 9

Total ManPower 28 44 44 59 60 83 86 80 77 64 56 60 64 61 60 59 35 20

Prepared By: Approved By:

Balita, Leslie Anne C. Engr. Leonard M. Agustin
Palo, Allen Jay M. Instructor
Sagum, Andrea Lynne E.
Triñanes, Imee Cassandra R.
Villanueva, Robert C.
BSCE-4A
 EQUIPMENT SCHEDULE
CALENDAR DAYS
EQUIPMENTS
30 60 90 120 150 180 210 240 270 300 330 360 390

1 SERVICE VEHICLE 1 1 1 1 1 1 1 1 1 1 1 1 1

2 SERVICE TRUCK 2 2 2 2 2 2 2 2 2 2 2 2 2

4 STANDBY GENSET 1 1 1 1 1 1 1 1 1 1 1 1 1

5 HOISTING MACHINE 3 3 3 3 3 3 3 3

6 WELDING MACHINE 1 1 1 1 2 2 2 2 2 2 2 2 2

7 REBAR CUTTING MACHINE 2 2 2 2 2 2 2 2 2 2 2 2 2

8 REBAR BENDING MACHINE 3 3 3 3 3 3 3 3 3 3 3 3 3

9 CUTTING OUTFIT 2 2 2 2 2 2 2 2 2 2 2 2 2

10 CONCRETE BUCKET 1 1 1 1 1 1 1 1 1 1 1 1 1

11 PRESSURE WASHER 1 1 1 1 1 1 1 1 1 1 1 1 1

12 WATER PUMP 2 2 2 2 2 2 2 2 2 2 2 2 2

13 CONCRETE VIBRATOR 1 1 1 1 1 1 1 1 1 1 1 1 1

14 POWER TROWEL 1 1 1 1 1 1 1 1 1 1

15 SURVEY INSTRUMENT 1 1 1 1 1 1 1 1 1 1 1 1 1

16 CHAIN BLOCK 1 1 1 1 1 1 1 1 1 1 1 1 1

17 THREADING MACHINE 1 1 1 1 1 1 1 1 1 1 1 1 1

18 HAMMER DRILLS 2 2 2 2 2 2 2 2 2 2 2 2 2

19 GRINDERS 2 2 2 2 2 2 2 2 2 2 2 2 2

20 ELECTRIC DRILLS 2 2 2 2 2 2 2 2 2 2 2 2 2

21 SPEED CUTTER 2 2 2 2 2 2 2 2 2 2 2 2 2

22 MOTORIZED MOTOR PUMP 1 1 1 1 1 1 1 1 1 1 1 1 1

23 ELECTRIC THREADING MACHINE 1 1 1 1 1 1 1 1 1 1 1 1 1

24 ELECTRIC DRILL PRESS 1 1 1 1 1 1 1 1 1 1 1 1 1

25 HYDRAULIC PIPE BENDER 1 1 1 1 1 1 1 1 1 1 1 1 1

26 HYDRAULIC KNOCK-OUT PUNCHER 1 1 1 1 1 1 1 1 1 1 1 1 1

27 ELECTRIC WELDING MACHINE 2 2 2 2 2 2 2 2 2 2 2 2 2

27 ELECTRIC WELDING MACHINE 2 2 2 2 2 2 2 2 2 2 2 2 2

28 ELECTRIC SPEED CUTTTER 1 1 1 1 1 1 1 1 1 1 1 1 1

30 ELECTRIC GRINDER 1 1 1 1 1 1 1 1 1 1 1 1 1

32 MANUAL PIPE THREADER 1 1 1 1 1 1 1 1 1 1 1 1 1

33 MANUAL PIPE BENDER 1 1 1 1 1 1 1 1 1 1 1 1 1

34 MANUAL CABLE CUTTER 1 1 1 1 1 1 1 1 1 1 1 1 1

S

420 450 480 510 540

1 1 1 1 1

2 2 2 2 2

1 1 1 1 1

3 3 3 3 3

2 1 1 1 1
2
2 2
1
3 3

2 2 2 2 2

1 1 1 1 1

1 1 1 1 1

2 2 2 1 1

1 1 1

1 1 1

1 1 1 1 1

1 1 1 1 1

1 1 1 1 1

2 2 2 1 1

2 2 2 1 1

2 2 2 1 1

2 2 2 1 1

1 1 1 1 1

1 1 1 1 1

1 1 1 1 1

1 1 1 1 1

1 1 1 1 1

2 2 2 1 1
2 2 2 1 1

1 1 1 1 1

1 1 1 1 1

1 1 1 1 1

1 1 1 1 1

1 1 1 1 1