ITEM DESCRIPTION QUANTITY

1 GENERAL REQUIREMENTS
Mobilization/Demobilization 1 lot
Temporary Facilities 1 lot

2 EARTHWORKS
Excavation 91.17 cu.m
Backfilling 91.17 cu.m
Earthfilling 115.344 cu.m
Gravel Bedding(100mm thick) 3.918 cu.m
Compaction 144.18 sq.m

3 CONCRETE WORKS
Footing 12.426 cu.m
Columns 17.45 cu.m
Ground Beam 7.74 cu.m
Ground Slab 13.63 cu.m
Roof Beam 8.47 cu.m

4 REBAR WORKS
Footings 70 pcs.
Columns 152 pcs.
Ground Beam 140 pcs.
Ground Slab 103 pcs.
130 pcs.
G.I Tie Wire #16 76.2 kgs

5 FORMWORKS
Footing 105.98 sq.m
Columns 275.2 sq.m
Ground Beam 168.79 sq.m
Roof Beam 25.08 sq.m

6 MASONRY WORKS
CHB 6", Load Bearing 4115 pcs.
CHB 4", Non-Load Bearing 4092 pcs.
Plastering, 1/2" thk
Cement 376 bags
Sand 21.9 cu.m
7 ROOF FRAMING
L bar 2-2x2x3/16 top and bottom chord 133 pcs.
L bar 2-1 1/2x 1 1/2 x 3/16 members 71 pcs.
C-Purlins, 2"x4"x1.2mm 50 pcs.
Epoxy Primer 9.77 gals
Lacquer Thinner 2.38 gals
Wire Brush 5 pcs.
Paint Brush #2 6 pcs.

8 ROOFING WORKS
Corr. Sheet, Galv G550 0.42 135 sq.m
G.I Ridge Cap 2 pcs
Gutter 3 pcs
2" Texscrew 1000 pcs.

9 DOORS AND WINDOWS

Panel Door, 900x2100mm 1 sets
Panel Door, 800x2100mm 3 sets
Molded Door, 800x2100mm 7 sets
PVC Flush Door, 600x2100mm 9 sets
Alu. Powder Coated Sliding Door, 1400x2100mm 1 sets
Alu. Powder Coated Awning Window, 600x600mm 15 sets
Alu. Powder Coated Awning Window, 1200x600mm 2 sets
Alu. Powder Coated Fixed Window, 1200x450mm 1 sets
Alu. Powder Coated Sliding Window 9 sets

10 CEILING WORKS
Gypsum Board, 9mm thk 110 pcs.
Furring Channel 376 pcs.
Carrying Channel 160 pcs.
Blind Rivets 20 boxes
Black Screw 1" 5000 pcs.

11 TILING WORKS
Floor tiles, 600x600mm Ceramic Tiles 181.252 sq.m
Floor tiles, 300x300mm Ceramic Tiles 20.388 sq.m
Wall tiles, 200x200mm Ceramics Tiles 68.86 sq.m

12 PAINTING WORKS
Wall painting 3245.5 sq.m
Ceiling painting 326.43 sq.m
13 PLUMBING WORKS
SANITARY SEWER LINE
P-Trap 2" 18 pcs.
PVC Pipe 2" x 10" 50 pcs.
FD cover 8 pcs.
Elbow 4" 16 pcs.
Tee 4" 13 pcs.
Y 4" 27 pcs.
PVC Pipe 4" x 10" 110 pcs.
C.O Cover 4" 7 pcs.
KITCHEN/TOILET/BATH/FIXTURES
Stainless Steel Kitchen w/ complete accessories 1 set
Shower Head 5 sets
Soap Holder 5 sets
Water Closet 6 sets
Telephone Shower/Bidet 6 sets
Floor Drain 9 sets
Tissue Holder 6 sets
Lavatory 6 sets
Towel Bar 5 sets
Faucet 2 sets
WATER LINE
PPR Pipe 3/4" dia. x 10" 85 ln.m
Gate Valve 1/2" dia. 7 pcs.
Elbow 1/2" dia. 6 pcs.
Tee 1/2" dia. 18 pcs.

14 ELECTRICAL WORKS
Junction Box 4x4 w/ cover 2 pcs.
Utility Box 2" x 4" 1 pcs.
Convenience Outlet 24 pcs.
3 Gang Switch 5 pcs.
2 Gang Switch 4 pcs.
1 Gang Switch 14 pcs.
12 Watt LED Pinlight 38 pcs.
20 Watt LED Downlight 20 pcs.
16W T8 LED Flourescent Lamp 3 pcs.

TOTAL AMOUNT
 MATERIAL COST LABOR COST
UNIT PRICE AMOUNT UNIT PRICE AMOUNT

₱ -
₱ -

₱ 1,500.00 ₱ 136,755.00
₱ 2,000.00 ₱ 182,340.00
₱ 1,500.00 ₱ 173,016.00
₱ 284,136.00
₱ 500.00 ₱ 1,959.00
₱ 1,500.00 ₱ 216,270.00
₱ 710,340.00

₱ 5,347.00 ₱ 66,441.82
₱ 5,347.00 ₱ 93,305.15
₱ 5,347.00 ₱ 41,385.78
₱ 127,720.58
₱ 5,347.00 ₱ 72,879.61
₱ 5,347.00 ₱ 45,289.09
₱ 319,301.45

₱ 394.00 ₱ 27,580.00
₱ 394.00 ₱ 59,888.00
₱ 394.00 ₱ 55,160.00
₱ 156.00 ₱ 16,068.00 ₱ 85,947.60
₱ 394.00 ₱ 51,220.00
₱ 65.00 ₱ 4,953.00
₱ 214,869.00

₱ 360.00 ₱ 38,152.80
₱ 360.00 ₱ 99,072.00
₱ 360.00 ₱ 60,764.40 ₱ 82,807.20
₱ 360.00 ₱ 9,028.80
₱ 207,018.00

₱ 16.00 ₱ 65,840.00
₱ 10.00 ₱ 40,920.00

₱ 92,600.76
₱ 260.00 ₱ 97,760.00
₱ 1,232.05 ₱ 26,981.90
 ₱ 92,600.76

₱ 231,501.90

₱ 1,412.55 ₱ 187,869.15
₱ 741.00 ₱ 52,611.00
₱ 600.00 ₱ 30,000.00
₱ 600.00 ₱ 5,862.00
₱ 111,469.76
398.00 ₱ 947.24
₱ 85.00 ₱ 425.00
160.00 ₱ 960.00
₱ 278,674.39

₱ 200.00 ₱ 27,000.00
₱ 145.00 ₱ 290.00
₱ 1,425.00 ₱ 4,275.00 ₱ 13,826.00
₱ 3.00 ₱ 3,000.00
₱ 34,565.00

₱ 1,560.00 ₱ 1,560.00
₱ 1,530.00 ₱ 4,590.00
₱ 1,530.00 ₱ 10,710.00
₱ 1,188.00 ₱ 10,692.00
₱ 800.00 ₱ 800.00
₱ 47,888.80
₱ 3,100.00 ₱ 46,500.00
₱ 3,100.00 ₱ 6,200.00
₱ 870.00 ₱ 870.00
₱ 4,200.00 ₱ 37,800.00
₱ 119,722.00

₱ 305.00 ₱ 33,550.00
₱ 100.00 ₱ 37,600.00
₱ 110.00 ₱ 17,600.00
₱ 38,000.80
₱ 290.00 ₱ 5,800.00
₱ 452.00
₱ 95,002.00

₱ 483.63 ₱ 87,658.90
₱ 483.63 ₱ 9,860.25
₱ 52,328.77
₱ 483.63 ₱ 33,302.76
₱ 130,821.92

21.28 ₱ 69,064.24
16.61 ₱ 5,422.00
₱ 74,486.24
₱ 30.00 ₱ 540.00
₱ 100.00 ₱ 5,000.00
₱ 100.00 ₱ 800.00
₱ 40.00 ₱ 640.00
₱ 32.00 ₱ 416.00
₱ 75.00 ₱ 2,025.00
₱ 120.00 ₱ 13,200.00
₱ 30.00 ₱ 210.00
₱ -
₱ -
₱ 950.00 ₱ 4,750.00
₱ 950.00 ₱ 4,750.00
₱ 41,739.20
₱ 5,500.00 ₱ 33,000.00
₱ 400.00 ₱ 2,400.00
₱ 100.00 ₱ 900.00
₱ 330.00 ₱ 1,980.00
₱ 1,000.00 ₱ 6,000.00
₱ 240.00 ₱ 1,200.00
₱ 68.00 ₱ 136.00
₱ -
₱ 275.00 ₱ 23,375.00
₱ 350.00 ₱ 2,450.00
₱ 6.00 ₱ 36.00
₱ 30.00 ₱ 540.00
₱ 104,348.00

₱ 22.00 ₱ 44.00
₱ 18.00 ₱ 18.00
₱ 158.00 ₱ 3,792.00
₱ 116.00 ₱ 580.00
₱ 85.00 ₱ 340.00
₱ 53.00 ₱ 742.00
₱ 249.00 ₱ 9,462.00
₱ 850.00 ₱ 17,000.00
₱ 200.00 ₱ 600.00
₱ 32,578.00

₱ 2,553,227.89 ₱ 978,465.46

Direct Amount ₱ 3,531,693.36

Contractor's Profit (10%) ₱ 353,169.34
VAT (12%) ₱ 423,803.20
Total Project Cost ₱ 4,308,665.89
Says ₱ 4,310,000.00
ITEM DESCRIPTION % OF WORK REMARK
16
1 GENERAL REQUIREMENTS
Temporary Facilities
Mobilization/Demobilization
2 EARTHWORKS
Excavation 5.36% AS PER PLAN
Backfilling 7.14% AS PER PLAN
Earthfilling 6.78% AS PER PLAN
Gravel Bedding(100mm thick) 0.08% AS PER PLAN
Compaction 8.47% AS PER PLAN
3 CONCRETE WORKS
Footing 2.60% AS PER PLAN
Ground Beam 1.62% AS PER PLAN
Ground Slab 2.85% AS PER PLAN
Columns 3.65% AS PER PLAN
Roof Beam 1.77% AS PER PLAN
4 REBAR WORKS
Footings 1.12% AS PER PLAN
Ground Beam 2.20% AS PER PLAN
Ground Slab 0.67% AS PER PLAN
Columns 2.38% AS PER PLAN
Roof Beam 2.04% AS PER PLAN
5 FORMWORKS
Footing 1.49% AS PER PLAN
Ground Beam 2.38% AS PER PLAN
Columns 3.88% AS PER PLAN
Roof Beam 0.35% AS PER PLAN

6 MASONRY WORKS
CHB 6", Load Bearing 2.58% AS PER PLAN
CHB 4", Non-Load Bearing 1.60% AS PER PLAN
Plastering, 1/2" thk 4.89% AS PER PLAN

7 ROOF FRAMING
FRAMING 10.91% AS PER PLAN

8 ROOFING WORKS
ROOFING WORKS 1.35% AS PER PLAN

9 DOORS AND WINDOWS

DOORS AND WINDOWS WORKS 4.69% AS PER PLAN
10 CEILING WORKS
CEILING WORKS 3.72% AS PER PLAN

11 TILING WORKS
TILE WORKS 5.12% AS PER PLAN

12 PAINTING WORKS
PAINTING WORKS 2.92% AS PER PLAN

13 PLUMBING WORKS
PLUMBING WORKS 4.09% AS PER PLAN

14 ELECTRICAL WORKS
ELECTRICAL WORKS 1.28% AS PER PLAN

TOTAL AMOUNT 100.00% DURATION OF WORK 1

Monitoring of Daily Progress (As per PLAN)
120%

100%

80%

60%

40%

20%

0%
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 32 33 34 35 36 37 38 39 40 41 42 43
0%
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 32 33 34 35 36 37 38 39 40 41 42 43
 SEPTEMBER
17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
1% 1% 1% 0% 5% 7% 5% 4% 3% 2% 0% 0% 0% 0% 0% 1% 1% 0%
1% 2% 2% 2% 7% 14% 14% 23% 26% 28% 28% 28% 28% 29% 29% 30% 30% 30%
 PROGRESS OF WORK MONITORING

39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 9
39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 9
 OCTOBER
7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
1% 2% 1% 1% 2% 1% 0% 3% 2% 2% 1% 1% 1% 0% 1% 1% 2% 1% 1%
32% 33% 34% 36% 37% 38% 38% 42% 43% 45% 47% 48% 49% 49% 50% 51% 53% 54% 55%
0 91 92 93 94 95 96 97 98 99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128
0 91 92 93 94 95 96 97 98 99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128
26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13
 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59
1% 0% 2% 1% 1% 0% 1% 0% 0% 0% 0% 0% 0% 0% 1% 0% 1% 0% 0%
56% 56% 58% 59% 60% 60% 61% 61% 61% 62% 62% 62% 62% 63% 63% 63% 64% 64% 64%
 NOVEMBER
14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1

.
 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77
0% 0% 0% 0% 2% 2% 2% 2% 2% 2% 0% 2% 0% 0% 0% 0% 0% 0%
64% 65% 65% 65% 66% 68% 70% 71% 73% 74% 74% 76% 76% 76% 77% 77% 77% 77%
 DECEMBER
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

.
 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95
1% 1% 1% 1% 1% 1% 0% 1% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
78% 77% 79% 79% 77% 80% 80% 81% 82% 82% 83% 83% 84% 84% 84% 85% 85% 86%
20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6

.
 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113
1% 1% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 1% 2% 0% 1%
87% 88% 88% 88% 88% 88% 88% 88% 88% 88% 88% 88% 88% 88% 89% 91% 91% 92%
 JANUARY
7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24

.
114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131
1% 1% 1% 1% 1% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
93% 93% 94% 95% 96% 96% 96% 97% 97% 98% 98% 98% 98% 99% 99% 99% 99% 100%