Professional Documents
Culture Documents
quo 06-111101-Shimizu PRI Water Proofing Works (Variation Order 8) (1)
quo 06-111101-Shimizu PRI Water Proofing Works (Variation Order 8) (1)
quo 06-111101-Shimizu PRI Water Proofing Works (Variation Order 8) (1)
Procedures:
1 Mark the areas to be drilled ●
Drill a hole in the concrete using hand drill with a relatively small drill bit to the depth
2 ●
needed for application or as per requirements
Chip around the bolting hole at a distance of 50mm from the bolting edge and have a
3 ●
thickness not exceeding 0.3mm from the top surface of wall using masonry hammer.
Clean-up the hole by blowing the dust staff, pour water with pressure to washout of
4 ●
the remaining dust, and use paper towel to dry it up.
5 Apply Threadlocker adhesive ●
≤ 0. 3mm thk.
0. 50mm width
6 Insert the bolt while turning it clockwise pushing it all the way down nice and slow ●
Assemble parts and tighten as required. Sets in approximately 10 minutes and fully
7 ●
cures in 24 hours.
Clean adhesive residue immediately with a damp cloth. Cured product can be removed
8 with a combination of soaking in methylene chloride and mechanical abrasion such as ●
a wire brush.
After having enough curing, apply Paratex TH hard consistency (Harder Mix), fill the
9 ●
chipped space around the bolting hole and let it cure for 30 minutes.
10 Lastly, apply Paratex Type A and let it dry. (please check MS for Paratex Type A) ●
Note:
In spots that have already been bolted, the only thing that SOWA can do is steps 3, 9, and 10 and
cannot guarantee long-term for no water leakage because the bolting will have movements (due
to vibrations) and may create a space across between concrete and steel bolt even in applied
waterproofing on surface. It is necessary to ensure that Thread-locking fluid or threadlocker
adhesive has been applied to the threads of bolts to prevent loosening, leakage, and corrosion.
SOWA CONSTRUCTION, INC.
ENGINEERS . CONTRACTOR . LABOR . PLANNING
101 - B ITC Bldg. Sen Gil Puyat Ave., Makati City, Philippines 1210
Trunkline 897-8423 . Fax 890-1982
AMOUNT DUE ( PHILIPPINE PESO : Eight Thousand Five Hundred Twenty-Seven and 72/100 Only )
1. TERMS OF PAYMENT:
MATERIALS = 100% Full payment - 5 days after receipt of Billing Invoice
LABOR = 100% Full Payment
2. VALIDITY OF QUOTATION : Thirty (30) days.
3. Material Production Lead Time : to be confirmed (30-45 days after receipt of the 50% Downpayment)
4. Shipment Lead Time : To be confirmed
5. Additional cost will be incurred for activities which are not mentioned in the quotation
Yours truly,
SOWA CONSTRUCTION, INC.
TAKASHI MINATO
Managing Director
A WATERPROOFING WORKS
including surface preparation;
screed protection or floor topping (by others)
2 Cementitious Waterproofing:
Proposed to use: Cement based, Two components, Polymer Modified Waterproofing
Method: Paratex A
2F Level
to Toilet 1 & 2 (M&F) Touch-Up Water proofing due to drilled Bolts m2 2.00 refer to summary at bottom
Excluded: to Toilet 2 (M&F)_9 spot to water closet
3F Level
to Toilet 1 & 2 (M&F) Touch-Up Water proofing due to drilled Bolts m2 2.00 refer to summary at bottom
Excluded: to Toilet 1 (M)_2 spot to water closet
4F Level
to Toilet 1 & 2 (M&F) Touch-Up Water proofing due to drilled Bolts m2 2.00 refer to summary at bottom
Excluded: to Toilet 2 (M)_2 spot to water closet
> Location of spots as per count of WC & Urinal seen in the given details
> Silicon patch shall be installed with bolts
> They cannot be removed. In this case I would remove 1 nut at a time, clean the surfaces
behind the washer then load it up with a foundation crack sealant, then put the nut back and
tighten it up
> Hydraulic cement is good for larger cracks but the smaller ones are best filled with
urethane or epoxy
> There Epoxy materials and siliconized rubber materials
2 Surface Preparation
Light Sanding, Cleaning and Spot Putty m2 6.00 60.00 60.00 360.00
B. GENERAL REQUIREMENTS
1 Mobilization & Demobilization, transportation, accommodation lot 1.00 567.11 567.11 567.11
2 Safety and PPE's lot 1.00 - - included
3 Temporary Facilities, lot 1.00 - - included
4 Power and Water at working area (From DB to work area), Warehouse & Site Office lot 1.00 194.44 194.44 194.44
5 Permits (gate pass, brgy clearances,working permits) lot 1.00 162.03 162.03 162.03
6 Overhead & Profit lot 1.00 - - included
7 Other incidental expenses necessary for the due and proper completion lot 1.00 - - -
of each items and works as a whole as mentioned in the Demarcation Check List. (please indicate) - - -
7.a Project Management lot 1.00 340.26 340.26 340.26
7.b Cleaning/clearing , Hauling and Disposal Works lot 1.00 2,090.20 2,090.20 2,090.20
7.c Bonds & Insurances lot 1.00 excluded
7.d Covid Requirement (antigen/tr pcr) lot 1.00 - - excluded
7.e Yearly inspection (for 10 years) (item no 5 Demarcation checklist) 1 time/yr 10.00 - - excluded
DISCOUNT -
WATERPROOFING
Flexible Cementitious
PFL Type A to pit of escalator m2
PFL Type A to pit of elevator m2
Flexible Cementitious
GF Type A to PWD / Female toilet plus PS area m2
GF Type A to Male toilet m2
Excluded: Lavatory outside PWD
Flexible Cementitious
2F Type A to Toilet 1 (F) plus PS area and middle wall m2
2F Type A to Toilet 1 (M) plus PS area m2
2F Type A to PWD toilet m2
2F Type A to Front Rm / Storage / Canteen kitchen m2
Excluded: Locker and EPS room
2F Type A to Toilet 2 (M&F) plus 1 side of PS area m2
2F Type A to cantilever edge and window sill (GL A) m2
2F Type A to cantilever edge and window sill (GL E) m2
2F Type A to cantilever edge and window sill (GL 1) m2
2F Type A to cantilever edge and window sill (GL 16) m2
2F Type A Toilet 1 (M) and PWD m2
2F Type A Drop Slab GL B'/4-5 (outside kitchen) m2
to Toilet 1 & 2 (M&F) Touch-Up Water proofing due to
2F Type A m2
drilled Bolts
Excluded: to Toilet 2 (M&F)_9 spot to water closet
Flexible Cementitious
3F Type A to PWD Toilet (M) m2
3F Type A to Shower Rm 1 (M) m2
3F Type A to PWD Toilet (F) m2
3F Type A to Kitchen m2
3F Type A to Locker/Shower Rm 2 (F) m2
Type A Wall of shower area only (2.0m high) m2
Type A Wall excluding shower area (0.30m high) m2
3F Type A to Toilet 1 (M&F) plus PS area m2
3F Type A to Toilet 2 (M&F) plus PS area m2
3F Type C to Cantilever slab m2
Type A Upstand (H = 0.7m) and cantilever edge (H = 0.5m)
Excluded: to External Edge of Roof Deck, L=109.4m,W=0.20m
3F Type A to WP15 @ GL 3-5/GL 6-11/GL 12-16 with upstand to m2
wall at H = 0.65m including lapping
to Toilet 1 & 2 (M&F) Touch-Up Water proofing due to
3F Type A m2
drilled Bolts
Excluded: to Toilet 1 (M)_2 spot to water closet
Flexible Cementitious
4F Type A to PWD Toilet (M) m2
4F Type A to Shower Rm 1 (M) m2
4F Type A to PWD Toilet 2 m2
4F Type A to Kitchen m2
4F Type A to Locker/Shower Rm 2 (F) m2
Type A Wall of shower area only (2.0m high) m2
Type A Wall excluding shower area (0.30m high) m2
4F Type A to Toilet 1 (M&F) plus PS area m2
4F Type A to Toilet 2 (M&F) plus PS area m2
4F Type C to Cantilever slab m2
Type A Upstand (H = 0.7m) and cantilever edge (H = 0.3m)
to Toilet 1 & 2 (M&F) Touch-Up Water proofing due to
4F Type A m2
drilled Bolts
Excluded: to Toilet 2 (M)_2 spot to water closet
Flexible Cementitious
5F Type A to PWD Toilet (F) m2
5F Type A to Shower Rm 1 (F) plus PS area m2
Type A Wall of shower area only (2.0m high) m2
Type A Wall excluding shower area (1.0m high) m2
5F Type A to Toilet 1 (F) plus PS area m2
5F Type A to Shower Rm 2 (M) plus PS area m2
Type A Wall of shower area only (2.0m high) m2
Type A Wall excluding shower area (1.0m high) m2
5F Type A to Toilet 2 (M) plus PS area m2
5F Type C to Cantilever slab m2
Type A Upstand (H = 0.7m) and cantilever edge (H = 0.3m)
Flexible Cementitious
6F Type A to PWD Toilet 1 (M) m2
6F Type A to Shower Rm 1 (M) plus PS area m2
6F Type A to Toilet 1 (M) m2
6F Type A to PWD Toilet 2 (M) m2
6F Type A to Shower Rm 2 (M) plus PS area m2
Type A Wall of shower area only (2.0m high) m2
Type A Wall excluding shower area (1.0m high) m2
6F Type A to Toilet 2 (M) plus PS area m2
6F Type A to Shower Rm 3 (M) plus PS area m2
Type A Wall of shower area only (2.0m high) m2
Type A Wall excluding shower area (1.0m high) m2
6F Type C to Cantilever slab m2
Type A Upstand (H = 0.7m) and cantilever edge (H = 0.3m)
Excluded: Male Lounge 1 and 2 sink
Flexible Cementitious
7F Type A to PWD Toilet 1 (F) m2
7F Type A to Shower Rm 1 (M) plus PS area m2
Type A Wall of shower area only (2.0m high) m2
Type A Wall excluding shower area (1.0m high) m2
7F Type A to Toilet 1 (F) plus PS area m2
7F Type A to PWD Toilet 2 (M) m2
7F Type A to Shower Rm 2 (M) plus PS area m2
Type A Wall of shower area only (2.0m high) m2
Type A Wall excluding shower area (1.0m high) m2
7F Type A to Toilet 2 (M) m2
7F Type A to Shower Rm 3 (M) plus PS area m2
Type A Wall of shower area only (2.0m high) m2
Type A Wall excluding shower area (1.0m high) m2
7F Type A to Master Rm Toilet m2
Type A wall shower m2
7F Type A to Bedroom 1 Toilet m2
Type A wall shower m2
7F Type A to Bedroom 2 Toilet m2
Type A wall shower m2
7F Type A to Bedroom 3 Toilet m2
Type A wall shower m2
7F Type A to Bedroom 4 Toilet m2
Type A wall shower m2
7F Type C to Cantilever slab m2
Type A Upstand (H = 0.7m) and cantilever edge (H = 0.3m)
Flexible Cementitious
RD Type A to top of parapet wall, W = 0.74m m2
RD Type A to top edge of cantilever slab (GL 1&16) m2
RD Type A to top edge of cantilever slab (GL A&D) m2
Flexible Cementitious
Roof Framing Type C to skylight Roof 1 @GL 2-4 (Roof), W = 9.54m m2
Roof Framing Type A to skylight Roof 1 @GL 2-4 (Wall), H = 6.0m m2
Roof Framing Type C to skylight Roof 2 @GL 7-10 (Roof) m2
Roof Framing Type A to skylight Roof 2 @GL 7-10 (Wall) m2
Roof Framing Type C to skylight Roof 3 @GL 13-15 (Roof) m2
Roof Framing Type A to skylight Roof 3 @GL 13-15 (Wall) m2
Asphalt Membrane
2F FR-10 to Roof deck 1 (Canopy) m2
2F FR-10 to Roof deck 2 m2
2F FR-10 to Roof deck 3 m2
Asphalt Membrane
RD FR-10 to Roof Deck, flooring m2
RD FR-10 to turn up edges of perimeter louver concrete base
76pcs, h=0.65, 4 sides, w=0.4m
RD FR-10 to turn up edges perimeter wall, H = 0.65m
RD FR-10 to roof of M&E spaces near staircase 8&9
RD FR-10 to turn up edges miscellaneous Mechanical & Electrical space, H = 0.5m ~ 0.65m
RD FR-10 to turn up edges, H = 0.65m m2
RD FR-10 to Cantilever slab (GL 1&16) m2
RD FR-10 to Cantilever slab (GL A&D) m2
note: perimeter top wall (proposed to use CEMENTITIOUS)
Asphalt Membrane
Roof Framing FR-10 to wall perimeter of skylight Roof 1 @GL 2-4 m2
Roof Framing FR-10 to wall perimeter of skylight Roof 2 @GL 7-10 m2
Roof Framing FR-10 to wall perimeter of skylight Roof 3 @GL 13-15 m2
Roof Framing FR-10 to Staircase Roof m2
TOTAL
by:
Glenn Mingoy
SPCI
514.00 31.00 26.00
adm 200mm 1000mm
Depth / Area TOTAL
Length Width
Height Floor Wall POLYMER FLEXIBLE ASPHALT
1,953.31 1,927.00
79.00
Clarissa Bulatao
SOWA
9/22/2022
EXACT QTY WITHOUT 10% MARGIN
PARATEX PARATEX PARATEX
Reconciled Qty
EMULSION, pail ADMIXTURE, bag CLOTH, 200mmW
35.00
2.00
139.00
53.00
43.00
- - -
744.00
61.00
1.00
- - -
1,927.00
79.00
181.00
21.00
122.00
151.00
129.00
309.00
- - -
27.00
32.00
27.00
161.00
- - -
11,423.00 432.00 496.00 37.35
108.00
PARATEX TH MESH, TF CLOTH, TF CLOTH,
FINE BOND TOUGHNES FINE
1040mmW W = 1.02 m W = 1000 mm
-
3.00
3.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
-
MAN / DAY
TARGET COMPLETION August 18, 2022 Thursday A/CONTRACT
SCOPE OF WORKS: d1 d2 d3 d4 d5 d6 d7 d8 d9 d10 d11 d12 d13 d14 d15 d16 d17 d18 d19 d20 d21 d22 d23
RATE CONT
FOREMAN 1311 2% 1 1 ₱1,337.22 1
SAFETY OFFICER 828 2% 1 1 ₱844.56 1
5% 7,233 B #REF!
8% 7,005 C #REF!
10% 6,853
Discount
11% 6,776
12% 6,700
13% 6,624
14% 6,548
15% 6,472
16% 6,396
17% 6,320
18% 6,244
19% 6,167
20% 6,091
MANPOWER DISTRIBUTION PLAN
d24 d25 d26 d27 d28 d29 d30 d31 d32 d33 d34 d35 d36 d37 d38 d39 d40 d41 d42 d43 d44 d45 d46 d47 d48 d49 d50 d51 d52 d53 d54 d55 d56 d57 d58 d59 d60 d61 d62 d63 d64 d65 d66 d67 d68 d69 d70 d71 d72 d73 d74 d75 d76 d77 d78 d79 d80 d81 d82 d83 d84 d85 d86 d87 d88 d89 d90 d91 d92 d93 d94 d95 d96 d97 d98 d99 d100
Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri
10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
`
d101 d102 d103 d104 d105 d106 d107 d108 d109 d110 d111 d112 d113 d114 d115 d116 d117 d118 d119 d120 d121 d122 d123 d124 d125 d126 d127 d128 d129 d130 d131
Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon
26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
PROJECT NAME: MMSP PRI DEPOT BUILDING CONTRACT AMOUNT (W/O VAT)
CLIENT: SHIMIZU PHILIPPINE CONTRATCORS, INC LOCATION: Valenzuela City
₱7,614.04
TARGET START: August 18, 2022 Thursday
MAN / DAY
TARGET COMPLETION August 18, 2022 Thursday A/CONTRACT
SCOPE OF WORKS: d1 d2 d3 d4 d5 d6 d7 d8 d9 d10 d11 d12 d13 d14 d15 d16 d17 d18 d19 d20 d21 d22 d23 d24
RATE CONT
FOREMAN 1311 0% 1 1 ₱1,311.00 1
SAFETY OFFICER 828 0% 1 1 ₱828.00 1
A total #REF!
B #REF!
PROFIT 18% ₱785.03 #REF! #REF! #REF! ₱1,491.49
sub-total ₱5,146.31 #REF! #REF! #REF! ₱9,777.58
C #REF!
d25 d26 d27 d28 d29 d30 d31 d32 d33 d34 d35 d36 d37 d38 d39 d40 d41 d42 d43 d44 d45 d46 d47 d48 d49 d50 d51 d52 d53 d54 d55 d56 d57 d58 d59 d60 d61 d62 d63 d64 d65 d66 d67 d68 d69 d70 d71 d72 d73 d74 d75 d76 d77 d78 d79 d80 d81 d82 d83 d84 d85 d86 d87 d88 d89 d90 d91 d92 d93 d94 d95 d96 d97 d98 d99 d100 d101
Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat
11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
d102 d103 d104 d105 d106 d107 d108 d109 d110 d111 d112 d113 d114 d115 d116 d117 d118 d119 d120 d121 d122 d123 d124 d125 d126 d127 d128 d129 d130 d131 d132 d133 d134 d135 d136
Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat Sun Mon Tue Wed Thu Fri Sat
27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31
0 0 0 0 0 0 0 0 0 0 0 0 0
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
SCOPE OF WORK Waterproofing
METHOD PARATEX A
LOCATION TO APPLY
AREA
Description Brand
Paratex Emulsion Paratex
Paratex Admixture Paratex
Paratex TH Mesh Cloth (1040mm) Paratex
Paratex Reinforcement (200mm) Paratex
Shipping Cost
Customs Duties
Releasing Cost
Description Brand
Paleta 6" n/a
Roller Foam #7 with Handle Hi-Tech
Roller Foam #7 (Refill) Hi-Tech
Cutter Knife n/a
Cutter Blade Refill
Masking Tape 1" n/a
Cotton Rugs n/a
Paint Thinner n/a
Sanding Paper #100 n/a
Blue tape kamoi
Facemask n/a
Paint Brush 2" n/a
Dustpan n/a
Soft Broom n/a
Cotton Knitted Gloves n/a
Paint brush 1" n/a
Empty Sacks
ADJUSTMENT
DESCRIPTION Brand
Extension Wire n/a
Grinder
Power Mixer
Miscellaneous Tools (Steel trowel,scraper)
Weighing Scale
ADJUSTMENT
aterproofing
6.00 M2
MATERIAL
LABOR
CONSUMABLE
TOOLS
MARK UP
MATERIAL
10,463.04
8% 837.04
15% 1,695.01
10% 1,130.01
3,662.06
CONSUMABLE
0% -
AMOUNT 36.91
CONTINGENCY 1.0% 0.37
TOTAL 37.28
RATE/M2 7.00 M2
TOOLS
0% -
AMOUNT 85.21
CONTINGENCY 1.0% 0.85
TOTAL 86.06
RATE/M2 15.00 M2
SUMMARY
SUBTOTAL 273.46
MATERIAL 2,615.80
LABOR 392.29 (Labor+Consumable+Tools)
5% 411.90
10% 431.52
15% 451.13
Labor Adjustment 20% 470.75
25% 490.36
30% 509.98
35% 529.59
5% 3,027.70
10% 3,047.32
Final Rate with 15% 3,066.93
Labor 20% 3,086.55
Adjustment 25% 3,106.16
30% 3,125.78
35% 3,145.39
TARGET
Qty Rate (PHP) Amount (PHP)
USD as of August 16,2022 2.00 4,326.00 8,652.00
USD as of August 16,2022 2.00 663.32 1,326.64
USD as of August 16,2022 0.00 3,460.80 0.00
USD as of August 16,2022 0.00 1,153.60 0.00
9,978.64
8% 837.04
15% 1,622.35
10% 1,081.57
3,540.96
AMOUNT 13,519.60
CONTINGENCY 0.0% -
TOTAL 13,519.60
RATE/M2 2,254.00
TARGET
Qty Rate (PHP) Amount (PHP)
0.02 65.00 1.13
0.04 45.00 1.95
0.04 40.00 1.74
0.03 150.00 4.34
0.01 100.00 1.45
0.04 35.00 1.27
0.06 90.00 5.21
0.00 810.00 1.17
0.00 1,500.00 0.00
0.04 45.00 1.95
0.03 50.00 1.45
0.02 45.00 0.98
0.01 90.00 0.52
0.01 180.00 1.04
0.65 15.00 9.76
0.01 25.00 0.36
0.22 12.00 2.60
0.00 - -
0% 0.00
AMOUNT 36.91
CONTINGENCY 0.0% -
TOTAL 36.91
RATE/M2 7.00
TARGET
Qty Rate (PHP) Amount (PHP)
1.00 13.70 13.70
1.00 31.78 31.78
0% 0.00
AMOUNT 85.21
CONTINGENCY 0.0% -
TOTAL 85.21
RATE/M2 15.00
TARGET
86.68% 2,254.00
12.48% 324.50
0.27% 7.00
0.58% 15.00
SUBTOTAL 2,600.50
5.00% 130.03
SUBTOTAL 130.03
TOTAL 2,730.53
MATERIAL 2,366.70
r+Consumable+Tools) LABOR 363.83
5% 382.02
10% 400.21
15% 418.40
Labor Adjustment 20% 436.59
25% 454.78
30% 472.97
35% 491.16
5% 2,748.72
10% 2,766.91
15% 2,785.10
Final Rate with
20% 2,803.29
Labor Adjustment
25% 2,821.48
30% 2,839.67
35% 2,857.86
LABOR COST
TARGET
Remark
1
2
3
4
5
6
0.5
1
0.5
TARGET 967.00
Remark 484
Contingency(adjustable)
TOAL MANPOWER FO
TARGET
Remark
TARGET
Range 5-10%
Range 3-5%
NORMAL RATE
(Labor+Consumable+Tools)
FORAMAN SAFETY
1311 828
Procedure Material
Primer Paratex Emulsion w/ water
Reinforcement with resin W200 Paramesh+Resin
Paratex Resin 1st coat Paratex Resin
Paratex Resin 2nd coat Paratex Resin
TARGET
0.5
1
0.5
788.00
394 subtotal ₱877.50
Contingency(adjustable) 0% -
subtotal ₱877.50
2,139
Contingency(adjustable) 0% -
subtotal ₱1,069.50
total ₱1,947.00
HELPER INSTALLER PAINTER APPLICATOR MASON CARPENTER
LABOR
Accomplishment /man/day
Area
Skill Helper
Consumption
0.0005 kg/m2 6.00 sq.m. 100 0
0.8 kg/m2 0.00 sq.m. 50 0
0.8 kg/m2 6.00 sq.m. 30 0
0.8 kg/m2 6.00 sq.m. 60
146.25 m2
178.25 m2
324.50 m2
Number of man Rate
Amount
Skill Helper Skill Helper
0.36 0.12
0.5 0.5
1 1
0.5 0.5
967.00 788.00
484 394 subtotal ₱877.50
Contingency(adjustable) 2% 17.55
subtotal ₱895.05 149.17 m2
2,182
Contingency(adjustable) 2% 21.82
subtotal ₱1,112.71 185.45 m2
LOCATION TO APPLY
AREA 6.00
Shipping Cost
Customs Duties
Releasing Cost
ADJUSTMENT
ADJUSTMENT
M2 paratex 6.00 Paratex Err:509 Asphalt
MATERIAL
8%
15%
10%
CONTINGENCY
CONSUMABLE
0%
CONTINGENCY
TOOLS
local/import PACKING Consumption QTY UNIT
Local 1.00 days 1.00 unit
Local 1.00 days 1.00 unit
Local 1.00 days 1.00 unit
Local 1.00 days 1.00 unit
Local 1.00 days 1.00 unit
0%
CONTINGENCY
SUMMARY
MATERIAL 4.31%
LABOR 90.04%
CONSUMABLE 1.08%
TOOLS 4.57%
SUBTOTAL
MARK-UP 10.00%
SUBTOTAL
TOTAL
MATERIAL
LABOR
Labor ADJUSTMENT
CONSUMABLE
AMOUNT 23.13
1.0% 0.23
23.37
RATE/M2 4 M2
TOOLS
DAILY RATE AMOUNT (PHP) REMARK
26.47 26.47 9,660.00 brand new price
28.77 28.77 10,500.00 brand new price
10.96 10.96 4,000.00 brand new price
7.95 7.95 2,900.00 brand new price
21.92 21.92 8,000.00
AMOUNT 96.05
1.0% 0.96
97.02
RATE/M2 17.00 M2
SUMMARY
16.00
334.63
4.00 Range 5-10%
17.00 Range 3-5%
371.63
37.16
37.16
17.60
391.19 (Labor + consumables + Tools)
5% 410.75
10% 430.31
15% 449.87
20% 469.43
25% 488.99
30% 508.55
35% 528.11
5% 428.35 6
10% 447.91
15% 467.47
20% 487.03
25% 506.59
30% 526.15
35% 545.71
TARGET
Qty Rate (PHP) Amount (PHP) Remark
0.01 4,536.00 47.628
0.06 695.52 41.7312
89.36
8% 0.00
15% 0.00
10% 0.00
-
AMOUNT 89.36
CONTINGENCY 0.0% -
89.36
RATE/M2 15.00
TARGET
Qty Rate (PHP) Amount (PHP) Remark
0.00 65.00 0.28
- 45.00 -
- 40.00 -
0.01 150.00 1.30
0.01 100.00 0.81
0.04 35.00 1.51
0.03 90.00 2.43
0.01 810.00 4.37
0.00 1,500.00 2.43
0.03 45.00 1.22
0.01 50.00 0.27
- 45.00 -
0.00 90.00 0.29
0.00 180.00 0.58
0.11 15.00 1.62
- 25.00 -
0.02 12.00 0.24
0.01 250.00 2.70
0.00 2,850.00 3.08
10% 2.31
AMOUNT 25.45
CONTINGENCY 0.0% -
25.45
RATE/M2 5
TARGET
Qty Rate (PHP) Amount (PHP) Remark
1.00 26.47 26.47
1.00 28.77 28.77
1.00 10.96 10.96
1.00 7.95 7.95
1.00 21.92 21.92
10% 9.61
AMOUNT 105.66
CONTINGENCY 0.0% -
105.66
RATE/M2 18.00
4.14% 15.00
89.52% 324.50
1.38% 5.00 Range 5-10%
4.97% 18.00 Range 3-5%
SUBTOTAL 362.50
5.00% 18.13
SUBTOTAL 18.13
MATERIAL 15.75
LABOR 364.88 (Labor + consumables + Tools)
5% 383.12
10% 401.36
15% 419.61
Labor ADJUSTMENT 20% 437.85
25% 456.09
30% 474.34
35% 492.58
5% 398.87
10% 417.11
15% 380.63
Final Rate with Labor
20% 453.60
Adjustment
25% 471.84
30% 490.09
35% 508.33
LABOR COST FORAMAN
1311
Procedure Material
1 Light Sanding and Cleaning
2 Spot Putty Works
3
4
5
6
7
8
9
10
TARGET
0.5 0.5
1 1
0.5 0.5
967.00 788.00
484 394 subtotal
Contingency(adjustable) 0%
subtotal
2,139
COST FOR THIS SCOPE FOR FORAMAN AND SAFETY
Contingency(adjustable) 0%
subtotal
total
SAFETY HELPER INSTALLER PAINTER APPLICATOR
967
LABOR
Material Consumption
/m2 6.00 m2
/m2 1.80 m2
TARGET
₱877.50
-
₱877.50 146.25 m2
xcl Foreman&Safety)
-
₱1,069.50 178.25 m2
₱1,947.00 324.50 m2
MASON CARPENTER
927 927
0.11 0.04
0.11 0.04
Contingency(adjustable) 2%
subtotal
SF
2,182
COST FOR THIS SCOPE FOR FORAMAN AND SAFETY
Contingency(adjustable) 2%
subtotal
total
Amount
92.23
44.27
136.49 22.75 m2
₱877.50
17.55
₱895.05 149.17 m2
Excl Foreman&Safety)
21.82
₱1,112.71 185.45 m2
₱2,007.76 334.63 m2
DESCRIPTION QTY
Freight Cost 25%
Customs duties and taxes 15%
Good Clearance 15%
CONTINGENCY
Description Qty
Antigen Test -
Skilled/helper 20.00 pax
site visit manager 1.00 pax
manager pax
QS in charge 1.00 pax
Project Site Incharge pax
Other (HR etc) pax
Total 22.00 pax
CONTINGENCY
Description Qty
TRANSPORTATION Barracks to site 1.00
GAS FOR L3 Barracks to site 1.00
TOLL for (delivery of materials from warehouse 1.00
Gas for L3 Warehouse to Site 1.00
DRIVER 1.00
ACCOMODATION RENTAL 4.00
Allowance 4.00
ADJUSTMENT 0%
CONTINGENCY
Description Qty
Project Supervisor Workers 1.00
QA/QC 1.00
ADJUSTMENT 0%
CONTINGENCY
Description
CARI Workers 4,260.00
SuRITY BOND 4,260.00
PERFORMANCE BOND/guarantee bond 4,260.00
ADJUSTMENT 0%
CONTINGENCY
Description
Cleaners/Haulers for materials for duration period 1.00
Hauling Works for disposal for duration period 1.00
Disposal Works 1.00
ADJUSTMENT 0%
CONTINGENCY
Description
Water and power consumption 1.00
ADJUSTMENT 0%
CONTINGENCY
Description
Permits 1.00
ADJUSTMENT 0%
CONTINGENCY
Description
Sowa Inspection Team 4 pax per year for 10 years- 2 supervisor, 2 skilled 10.00
TOLL Warehouse to Site 10.00
Gas for L3 Warehouse to Site 10.00
DRIVER 10.00
ACCOMODATION RENTAL -
Allowance -
CONTINGENCY
SITE FACILITIES
SUBTOTAL #REF!
CONTINGENCY 1.5% #REF! M2
TOTAL #REF!
COVID REQUIREMENTS
SUBTOTAL -
CONTINGENCY 1.5% -
TOTAL -
TRANSPORTATION/ACCOMODATI
SUBTOTAL 3,166.50
CONTINGENCY 1.5% 47.50 M2
TOTAL 3,214.00
SITE FACILITIES
PROJECT MANAGEMETN
Unit Rate (PHP) Amount (PHP) Remark
months 40,000.00 1,333.33
months 30,000.00 1,000.00
0.00
SUBTOTAL 2,333.33
CONTINGENCY 1.5% 35.00 M2
TOTAL 2,368.33
0.00
SUBTOTAL 40.85
CONTINGENCY 1.5% 0.61 M2
TOTAL 41.47
0.00
SUBTOTAL 1,024.27
CONTINGENCY 1.5% 15.36 M2
TOTAL 1,039.63
0.00
SUBTOTAL 500.00
CONTINGENCY 1.5% 7.50 M2
TOTAL 507.50
permits
Unit Rate (PHP) Amount (PHP) Remark
day 10,000.00 333.33 10000/month
-
-
0.00
SUBTOTAL 333.33
CONTINGENCY 1.5% 5.00 M2
TOTAL 338.33
Yearly Inspection
Unit Rate (PHP) Amount (PHP) Remark
SUBTOTAL 74,835.00
CONTINGENCY 1.5% 1,122.52 M2
TOTAL 75,957.53
TE FACILITIES
SUBTOTAL
CONTINGENCY 0%
TOTAL
D REQUIREMENTS
SUBTOTAL
CONTINGENCY 0%
TOTAL
TATION/ACCOMODATION
SUBTOTAL
CONTINGENCY 0%
TOTAL
TE FACILITIES
ECT MANAGEMETN
Qty Rate (PHP)
1.00 40,000.00
1.00 30,000.00
0%
SUBTOTAL
CONTINGENCY 0%
TOTAL
DS & INSURANCES
Qty Rate (PHP)
4,260.00 0.00
4,260.00 0.00
4,260.00 0.00
0%
SUBTOTAL
CONTINGENCY 0%
TOTAL
0%
SUBTOTAL
CONTINGENCY 0%
TOTAL
nd water consumption
Qty Rate (PHP)
1.00 15,000.00
- -
- -
0%
SUBTOTAL
CONTINGENCY 0%
TOTAL
permits
Qty Rate (PHP)
1.00 10,000.00
- -
- -
0%
SUBTOTAL
CONTINGENCY 0%
TOTAL
early Inspection
Qty Rate (PHP)
- -
km/liter 10.00 4,942.00
1.00 no of car 10.00 440.00
1.00 no of car 8.00 km/liter 10.00 1,237.50
1.00 no of driver 10.00 864.00
- 75.00
- 75.00
SUBTOTAL
CONTINGENCY 0%
TOTAL
TARGET
Amount (PHP) Remark
#REF! #REF! TOTAL AMOUNT OF MATERIAL
#REF!
#REF!
#REF!
#REF!
#REF!
TARGET
Amount (PHP) Remark
0
-
-
-
TARGET
Amount (PHP) Remark
-
225.00
440.00
1,237.50
864.00
300.00
100.00
0.00
3,166.50
-
3,166.50
2,333.33
-
2,333.33
0.00
40.85
-
40.85
0.00
1,024.27
-
1,024.27
0.00
500.00
-
500.00
0.00
333.33
-
333.33
74,835.00
-
74,835.00
no of COST
MANPOWER Basic Salary Allowance
Persons per hr OT RATE
FOREMAN 1 538.46 500.00 = 67.31 84.13 =
SAFETY OFFICER 1 500.00 70.00 = 62.50 78.13 =
HELPER 1 450.00 100.00 = 56.25 70.31 =
INSTALLER 1 500.00 130.00 = 62.50 78.13 =
PAINTER 1 550.00 100.00 = 68.75 85.94 =
APPLICATOR 1 550.00 140.00 = 68.75 85.94 =
MASON 1 550.00 100.00 = 68.75 85.94 =
CARPENTER 1 550.00 100.00 = 68.75 85.94 =
HOLIDAYS
1 1/1/21 New Years day Friday
2 2/12/21 Chinese New Year Friday
3 4/1/21 Maundy Thursday Thursday
4 4/2/21 Good Friday Friday
5 4/9/21 Bataan Day Friday
6 5/1/21 Labor day Saturday
7 5/13/21 Eid El Fitr Thursday
8 6/12/21 Independence Saturday
9 7/19/21 Eid Al Adha Monday
10 8/30/21 Nat'l Heroes Day Monday
11 11/30/21 Bonifacio Day Tuesday
12 12/8/21 Immculate Con. Wednesday
13 12/25/21 Christmas Day Saturday
14 12/30/21 Rizal Day Thursday
Average
SSS PHIL HEALTHPAG IBIG 13 months TOTAL
Per day cost
1,206.73 40.00 15.38 3.85 44.85 1,311.0
726.25 40.00 15.38 3.85 41.65 828.0
690.63 40.00 15.38 3.85 37.49 788.0
786.25 40.00 15.38 3.85 41.65 888.0
821.88 40.00 15.38 3.85 45.82 927.0
861.88 40.00 15.38 3.85 45.82 967.0
821.88 40.00 15.38 3.85 45.82 927.0
821.88 40.00 15.38 3.85 45.82 927.0
2 hours OT including
Packaging 18.00
Width
Consumption 0.20
Subtotal 0.18
add margins 2% 0.00
TOTAL 1.00
SUMMARY
FINE BOND (18kg/can) 1.00 can
TOUGHNESS FINE (20kg/set) 3.00 set
TF EMULSION (16kg/can) 1.00 cans
TF CLOTH (W=1.02m x 100m/roll) 1.00 roll
TF CLOTH (W=100mm x 100m/roll) 1.00 roll
Polyethelyne 0.00 roll excluded
0.528
TE: TF PRIMER IS DIFFICULT TO IMPORT, USE FINE BOND INSTEAD
FINE BOND/TF PRIMER TOUGHNESS FINE TF CLOTH, W=1.02m TF CLOTH, W=100mm
0.53
0.317 set 0.00 roll
0.05
TF CLOTH, W=100mm TOUGHNESS FINE TF EMULSION Polyethelyne
excluded
roll 0.000 set 0.000 set 0.00 roll
roll
0.000 set
5
summary of take off for hot applied asphalt
Flat surfaces #NAME?
upstand #NAME?
corners #NAME? lm
PARATEX TH A
internal surfaces
Flat surface
corner Length
Upstand Area
W200MM
6.00
1. PARATEX PRIMER
PARATEX TH EMULSION
2.Paramesh reinfoecement (200mmW) -
PARATEX EMULSION -
ADMIXTURE
4. PARATEX RESIN
1ST COAT
PARATEX TH EMULSION
ADMIXTURE
2ND COAT
PARATEX TH EMULSION
ADMIXTURE
DAITOP by:
m2
packaging
18.0 kg/can 0.005 kg/m2
LM 100 m/roll 1.0 m/roll
m2 18.0 kg/can 0.48 kg/m2
12.0 kg/bag 0.32 kg/m2
sq.m
sq.m
sq.m
0.00 cans
0.00 rolls
0.00 cans
0.00 bags
0.16 cans
0.16 bags
0.16 cans
0.16 bags
#VALUE! cans
Equipment insurance
Work Injury Compensation Insurance.
Contractor's All-risk Insurance.