JAVIER TEÑOZO 4CE-1

UNIT
ITEM DESCRIPTION QTY. AMOUNT % WT
COST Orginial Duration 1 2
PART II OTHER GENERAL REQUIREMENT
3
B.5 PROJECT SIGNBOARD/BILLBOARD 2 5,490.27 10,980.54 0.92
0.92
75
B.7 OCCUPATIONAL SAFETY & HEALT PROGRAM 2.5 8,417.78 21,044.45 1.76
CIVIL,MECHANICAL,ELECTRICAL & SANITARY/PLUMBING WORKS
PART III

PART A EARTHWORKS
5
803 (1) a STRUCTURE EXCAVATION(COMMON SOIL) 28.25 244.17 6,897.80 0.58

3
804 (1) a EMBANKMENT (FROM STRUCTURE EXCAVATION) 24.66 188.23 4,641.75 0.39

4
804 (4) GRAVEL FILL 7.82 866.23 6,773.92 0.57

PART B PLAIN AND REINFORCED CONCRETE WORKS

40
900 (7) REINFORCED CONCRETE WORKS 17.3 14,120.82 244,290.19 20.46
FINISHING AND OTHER CIVIL WORKS
PART C

4
1000 (1) SOIL POSIONING 12 514.02 6,168.24 0.52
0.26
25
1046 (2)a1 CHB NON LOAD BEARING (100MM THK) 33.9 778.33 26,385.39 2.21

25
1046 (2)a2 CHB NON LOAD BEARING (150MM THK) 59.31 981.04 58,185.48 4.87

11
1027 (1) PLAIN CEMENT PLASTER FINISH 250.69 205.49 51,514.29 4.31

9
1018 (7) CERAMIC TILES (GLAZED) 55.03 1,182.98 65,099.39 5.45
 2
1018 (2) CERAMIC TILES (UNGLAZED) 3.11 1,598.00 4,969.78 0.42

7
1003 (1)a1 FIBER CEMENT BOARD CEILING ON METAL FRAME 88.47 551.01 48,747.85 4.08

4
1008(1)a ALUMINUM GLASS WINDOW (SLIDING TYPE) 9.6 7,615.06 73,104.58 6.12

4
1010 (4) WOODEN DOOR 1 13,088.41 13,088.41 1.1

2
1006 (2) FLUSH DOOR 5.46 2,605.94 14,228.43 1.19

3
1004 (4) HARDWARE 1 10,471.28 10471.28 0.88

4
1053 (2)a2 STAINLESS STELL RAILING (50MM.DIA) 48.4 1,010.34 48900.456 4.1

20
1047 (8) STRUCTURAL STEEL (ROOF FRAMING) 1 128,061.68 128061.68 10.73

9
1014 (1)b2 PREPAINTED METAL SHEET (RIB TYPE) 94.1 1,078.61 101497.201 8.5

8
1032 (1)a PAINTING WORKS (MANSONRY/CONCRETE) 316.45 123.06 38942.337 3.26

4
1032 (1)b PAINTING WORKS (WOOD) 88.47 158.75 14044.6125 1.18

4
1002 (28) COLD WATER LINE WORKS 1 15,794.52 15794.52 1.32

3
1001 (8) SEWER LINES WORKS 1 10,994.71 10994.71 0.92

5
1002 (8) PLUMBING FIXTURES 1 35,532.58 35532.58 2.98

3
900 (1)c1 STRUCTURAL CONCRETE (SEPTIC TANK) 1.35 25,988.63 35084.6505 2.94
PART D ELECTRICAL WORKS

4
1100 (30) CONDUITS,BOXES AND FITTING 1 15,392.95 15392.95 1.29
 4
1101 (42) WIRES AND WIRING DEVICES 1 24,794.39 24794.39 2.08

2
1102 (27) POWER LOAD CENTER,SWITCHGEAR AND PANELBOARDS 1 6,795.13 6795.13 0.57

2
1103 (1) LIGHTING FIXTURES 1 21,334.01 21334.01 1.79
MECHANICAL
PART E

1
1200 (5)a1 WINDOW TYPE AIR CONDITIONING UNIT 1 22,991.22 22991.22 1.93

2
1200 (15)c OSCILLATING CEILING FAN 2 3,623.89 7247.78 0.61
1,194,000.00 100
 SEPTEMBER (30) OCT
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 1 2 3 4 5 6 7 8 9 10

0.70

0.58

0.39

0.57

12.79 8.70

0.26

1.77 0.27

3.90 0.58

4.31

5.45
 1.32

0.92

22.14
 Monthly Expence Percentage 22.14
Cummulative Monthly Expence % 22.14
Monthly Expence Percentage 26,429,786.99
Cummulative Monthly Expence 26429786.9867187
 OCTOBER (30) NOVEMBER (14)
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

100

0.73 0.33

86.25

4.31

5.45
 0.42

4.08

6.12

1.1

1.19

0.88

4.1

7.51 1.61

8.5

2.0375 2.0375

1.18

2.38

2.34

1.23
 2.08

0.57

1.79

0.91

64.11 12.49
86.25 100.00
76548613.5615334 14907726.7925087
102978400.548252 119399999.94