1 2

A. Clearing, Layouting, and Staking

B. Excavation of Foundation, wall footings and Septic tank
C. Steel Fabrications
D. Dummy
E. Steel Installation for Column footings and Columns
F. Concreting of Column footings
G. Steel Installation for Wall-Footings and Foundation wall
H. Installation of forms for Wall-Footings
I. Concreting of Wall-Footings
J. Installation of Scaffoldings and Forms for Columns
K. Concreting of Columns
L. Steel Installation and Laying of CHB for Septic Tank
M. Laying oF CHB for Walls and Backfilling
N. Dummy
O. Fabrication and Installation of Rebars for Roof beams
P. Installation of Forms for Roof Beams
Q. Concreting of Roof Beams
R. Fabrication and Installation of Trusses, Purlins, G.I. Sheets,other Roofing works
S. Plastering of walls,Columns and Beams
T. Installation of Doors, Windows and Stainless Steel Railings for Porch
U. Fabrication and Installation of Rebars for Floors
V. Pouring of Concrete for Floors Slab
W. Tile Works
X. Installation of Ceilings
Y. Installation of Electrical Wiring/ Fixtures and Plumbing FIxtures
Z. Paint Works and Finishes
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 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
 MILESTONE CHART
ACTIVITY STARTING TIME COMPLETION TIME
A 1-Apr-19 1-Apr-19
B 2-Apr-19 5-Apr-19
C 2-Apr-19 4-Apr-19
D *** ***
E 6-Apr-19 15-Apr-19
F 16-Apr-19 16-Apr-19
G 16-Apr-19 29-Apr-19
H 30-Apr-19 1-May-19
I 2-May-19 2-May-19
J 17-Apr-19 18-Apr-19
K 3-May-19 4-May-19
L 6-May-19 10-May-19
M 6-May-19 14-May-19
N *** ***
O 15-May-19 22-May-19
P 23-May-19 24-May-19
Q 25-May-19 25-May-19
R 27-May-19 11-Jun-19
S 12-Jun-19 22-Jun-19
T 24-Jun-19 26-Jun-19
U 12-Jun-19 15-Jun-19
V 17-Jun-29 17-Jun-19
W 18-Jun-19 19-Jun-19
X 20-Jun-19 24-Jun-19
Y 27-Jun-19 1-Jul-19
Z 2-Jul-19 8-Jul-19
 3

B-4
D-0

1 A-1 8 9
2 4 5
C-3 E-8 F-1 J.2 K-2
G-12
I-1
6 7

H-2
 S-10

10 11 12 13 14 15
K-2 M-8 O-7 P-2 Q-1 R-14

U-4

16

V-1

L-5
 17
T-3

20 22 23
Y-4 Z-6

X-4

18 19
V-1 W-2

N-0
21
 DATA RESULT
ACTIVITY DURATION
A (1-2) 1
B (2-3) 4
C (2-4) 3
D (3-4) 0
E (4-5) 8
F (5-8) 1
G (5-6) 12
H (6-7) 2
I (7-9) 1
J (8-9) 2
K (9-10) 2
L (10-21) 5
M (10-11) 8
N (21-23) 0
O (11-12) 7
P (12-13) 2
Q (13-14) 1
R (14-15) 14
S (15-17) 10
T (17-20) 3
U (15-16) 4
V (16-18) 1
W (18-19) 2
X (19-20) 4
Y (20-22) 4
Z (22-23) 6
 DATA RESULT
JOB DESCRIPTION
A. Clearing, Layouting, and Staking
B. Excavation of Foundation, and Septic tank
C. Start of Steel Fabrications
D. Dummy
E. Steel Installation for Column footings and Columns
F. Concreting of Column footings
G. Steel Installation for Wall-Footings and Foundation wall
H. Installation of forms for Wall-Footings/tie beam
I. Concreting of Wall-Footings
J. Installation of Scaffoldings and Forms for Columns
K. Concreting of Columns and Tie beams
L. Steel Installation,Laying of CHB, and Pouring of Concrete for Septic Tank
M. Laying oF CHB for Walls and Backfilling
N. Dummy
O. Fabrication and Installation of Rebars for Roof beams
P. Installation of Forms for Roof Beams
Q. Concreting of Roof Beams
R. Fabrication and Installation of Trusses, Purlins, G.I. Sheets and other Roofing works
S. Plastering of walls,Columns and Beams
T. Installation of Doors, Windows and Stainless Steel Railings for Porch
U. Fabrication and Installation of Rebars for Floors
V. Pouring of Concrete for Floors Slab
W. Tile Works
X. Installation of Ceilings
Y. Installation of Electrical Wiring/ Fixtures and Plumbing FIxtures
Z. Paint Works and Finishes
 PATH TOTAL DURATION
A-B-D-E-F-J-K-M-O-P-Q-R-S-T-Y-Z 73
A-B-D-E-F-J-K-M-O-P-Q-R-U-V-W-X-Y-Z 71
A-B-D-E-G-H-I-K-M-O-P-Q-R-S-T-Y-Z 85
A-B-D-E-G-H-I-K-M-O-P-Q-R-U-V-W-X-Y-Z 83
A-B-D-E-G-H-I-K-L-N 35
A-B-D-E-F-J-K-L-N 23
A-C-E-F-J-K-M-O-P-Q-R-S-T-Y-Z 72
A-C-E-F-J-K-M-O-P-Q-R-U-V-W-X-Y-Z 70
A-C-E-F-J-K-L-N 22
A-C-E-G-H-I-K-M-O-P-Q-R-S-T-Y-Z 84
A-C-E-G-H-I-K-M-O-P-Q-R-U-V-W-X-Y-Z 82
A-C-E-G-H-I-K-L-N 34
 DATA SHEET
ACTIVITY DURATION ES EF LS LF TF FF Critical Activity
A (1-2) 1 0 1 0 1 0 0 *
B (2-3) 4 1 5 1 5 0 0 *
C (2-4) 3 1 4 2 5 1 1
D (3-4) 0 5 5 5 5 0 0 *
E (4-5) 8 5 13 5 13 0 0 *
F (5-8) 1 13 14 25 26 12 0
G (5-6) 12 13 25 13 25 0 0 *
H (6-7) 2 25 27 25 27 0 0 *
I (7-9) 1 27 28 27 28 0 0 *
J (8-9) 2 14 16 26 28 12 12
K (9-10) 2 28 30 28 30 0 0 *
L (10-21) 5 30 35 80 85 50 50
M (10-11) 8 30 38 30 38 0 0 *
N (21-23) 0 35 35 85 85 50 50
O (11-12) 7 38 45 38 45 0 0 *
P (12-13) 2 45 47 45 47 0 0 *
Q (13-14) 1 47 48 47 48 0 0 *
R (14-15) 14 48 62 48 62 0 0 *
S (15-17) 10 62 72 62 72 0 0 *
T (17-20) 3 72 75 72 75 0 0 *
U (15-16) 4 62 66 64 68 2 0
V (16-18) 1 66 67 68 69 2 0
W (18-19) 2 67 69 69 71 2 0
X (19-20) 4 69 73 71 75 2 2
Y (20-22) 4 75 79 75 79 0 0 *
Z (22-23) 6 79 85 79 85 0 0 *
 ACTIVITY Bid Amt.(Ᵽ) Re. Wt. % 0 1 2 3 4 5 6 7
A (1-2) 6861.25 0.005
B (2-3) 13400.00 0.010
D (3-4) 0.000 0.000
E (4-5) 86163.25 0.067
G(5-6) 109491.5 0.085
H (6-7) 23007.5 0.018
I (7-9) 8554.00 0.007
K (9-10) 36344 0.028
M (10-11) 119438 0.093
O (11-12) 57157 0.044
P (12-13) 43355 0.034
Q (13-14) 15245 0.012
R (14-15) 92710 0.072
S (15-17) 62526 0.049
T (17-20) 111400 0.087
Y (20-22) 98880 0.077
Z (22-23) 83320 0.065
C (2-4) 11700.00 0.009
F (5-8) 26483 0.021
J (8-9) 101646.25 0.079
L (10-21) 22292.32 0.017
N (21-23) 0.000 0.000
U (15-16) 35921.5 0.028
V (16-18) 39933 0.031
W (18-19) 48135 0.037
X (19-20) 31625 0.025
TOTAL 1285588.57 1.000

Projected Accomp.
Daily 0.005 0.003 0.006 0.006 0.006 0.008 0.008 0.008
Commulative 0.005 0.008 0.014 0.019 0.025 0.033 0.042 0.050
Daily

Manpower Schedule Rate/Day

Engineer 600 1 1 1 1 1 1 1 1
Foreman 500 1 1 1 1 1 1 1 1
Plumber 400
Electrician 400
Painter 350
Mason 350
Carpenter 350 2
Steelman 350 3 3 3 3 3 3
Laborer 250 3 9 16 16 16 8 8 8
Labor Cost / Day 2550 3350 6150 6150 6150 4150 4150 4150
Total Cost of Labor 345750
 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24

0.008 0.008 0.008 0.008 0.008 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007
0.058 0.067 0.075 0.084 0.092 0.099 0.106 0.113 0.120 0.127 0.134 0.142 0.149 0.156 0.163 0.170 0.177

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 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4150 4150 4150 4150 4150 4150 4150 4150 4150 4150 4150 4150 4150 4150 4150 4150 4150
 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41

0.030 0.048 0.046 0.014 0.014 0.012 0.012 0.012 0.012 0.012 0.012 0.012 0.012 0.006 0.006 0.006 0.006
0.207 0.255 0.301 0.315 0.330 0.341 0.353 0.364 0.376 0.388 0.399 0.411 0.422 0.429 0.435 0.441 0.448

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 1 1 1 1 1 1 1

2 1 2 2 2 2 2 2 2 2 2 2
4 8 4
2 2 2 2
11 14 10 3 3 4 4 4 4 4 4 4 4 8 8 8 8
5950 7400 5350 2550 2550 2800 2800 2800 2800 2800 2800 2800 2800 3800 3800 3800 3800
 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57

0.006 0.006 0.006 0.017 0.017 0.012 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005
0.454 0.461 0.467 0.484 0.501 0.512 0.518 0.523 0.528 0.533 0.538 0.543 0.549 0.554 0.559 0.564

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 1 1 1 1 1

2
2 2 4 4 4 4 4 4 4 4 4 4
2 2 2
8 8 8 7 7 2 6 6 6 6 6 6 6 6 6 6
3800 3800 3800 3550 3550 2300 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000
 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74

0.005 0.005 0.005 0.005 0.005 0.005 0.012 0.012 0.012 0.012 0.036 0.024 0.024 0.011 0.035 0.035 0.035
0.569 0.574 0.579 0.585 0.589 0.594 0.606 0.618 0.630 0.642 0.678 0.701 0.725 0.736 0.771 0.806 0.841

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 1 1 1 1 1 1 1

3 3 3 3 3 3 5 3 3 3
4 4 4 4 1 1 1
3 3 3 3 2 3 3 3
6 6 6 6 6 6 14 14 14 14 14 8 8 9 7 7 7
4000 4000 4000 4000 3650 3650 6700 6700 6700 6700 6350 4150 4150 5100 4250 4250 4250
 75 76 77 78 79 80 81 82 83 84 85

100
95
90
85
80
75
70
65
60
55
50
45
40
35
30
25
20
15
10
5
0

0.019 0.019 0.019 0.019 0.011 0.014 0.014 0.014 0.014 0.014
0.860 0.879 0.899 0.918 0.929 0.943 0.957 0.971 0.986 1.000

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 1
4 4 4 4 4 4

6 6 6 6 4 4 4 4 4
3400 3400 3400 3400 2500 3500 3500 3500 3500 3500
 ACTIVITY Bid Amt.(Ᵽ) Re. Wt. % 0 1 2 3 4 5 6 7
A (1-2) 6861.25 0.005
B (2-3) 13400.00 0.010
D (3-4) 0.000 0.000
E (4-5) 86163.25 0.067
G(5-6) 109491.5 0.085
H (6-7) 23007.5 0.018
I (7-9) 8554.00 0.007
K (9-10) 36344 0.028
M (10-11) 119438 0.093
O (11-12) 57157 0.044
P (12-13) 43355 0.034
Q (13-14) 15245 0.012
R (14-15) 92710 0.072
S (15-17) 62526 0.049
T (17-20) 111400 0.087
Y (20-22) 98880 0.077
Z (22-23) 83320 0.065
C (2-4) 11700.00 0.009
F (5-8) 26483 0.021
J (8-9) 101646.25 0.079
L (10-21) 22292.32 0.017
N (21-23) 0.000 0.000
U (15-16) 35921.5 0.028
V (16-18) 39933 0.031
W (18-19) 48135 0.037
X (19-20) 31625 0.025
TOTAL 1285588.57 1.000

Projected Accomp.
Daily 0.005 0.006 0.006 0.006 0.003 0.008 0.008 0.008
Commulative 0.005 0.011 0.017 0.022 0.025 0.033 0.042 0.050
Daily

Manpower Schedule Rate/Day

Engineer 600 1 1 1 1 1 1 1 1
Foreman 500 1 1 1 1 1 1 1 1
Plumber 400
Electrician 400
Painter 350
Mason 350
Carpenter 350 2
Steelman 350 3 3 3 3 3 3
Laborer 250 3 16 16 16 9 8 8 8
Labor Cost / Day 2550 6150 6150 6150 3350 4150 4150 4150
Total Cost of Labor 345750
 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25

0.008 0.008 0.008 0.008 0.008 0.028 0.047 0.047 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.009
0.058 0.067 0.075 0.084 0.092 0.120 0.166 0.213 0.220 0.227 0.234 0.241 0.248 0.255 0.263 0.270 0.277 0.286

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 1 1 1 1 1 1 1 1 1

2
4 4 4
3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
 8 8 8 8 8 13 16 16 8 8 8 8 8 8 8 8 8 6
4150 4150 4150 4150 4150 6100 7550 7550 4150 4150 4150 4150 4150 4150 4150 4150 4150 4000
 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42

0.009 0.007 0.014 0.014 0.015 0.015 0.015 0.015 0.015 0.012 0.012 0.012 0.006 0.006 0.006 0.006 0.006
0.295 0.301 0.315 0.330 0.345 0.360 0.375 0.390 0.405 0.417 0.428 0.440 0.446 0.452 0.459 0.465 0.472

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 1 1 1 1 1 1 1

1 2 2 2 2 2 2 2 2 2 2
4
2 2 2 2 2
 6 2 3 3 8 8 8 8 8 4 4 4 8 8 8 8 8
4000 1950 2550 2550 3800 3800 3800 3800 3800 2800 2800 2800 3800 3800 3800 3800 3800
 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58

0.006 0.006 0.017 0.017 0.012 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005
0.478 0.484 0.501 0.518 0.530 0.535 0.540 0.545 0.550 0.556 0.561 0.566 0.571 0.576 0.581 0.586

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 1 1 1 1 1

2
2 2 4 4 4 4 4 4 4 4 4 4 4
2 2
 8 8 7 7 2 6 6 6 6 6 6 6 6 6 6 6
3800 3800 3550 3550 2300 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000
 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75

0.005 0.005 0.005 0.012 0.012 0.012 0.012 0.036 0.024 0.024 0.011 0.011 0.011 0.035 0.029 0.029 0.019
0.592 0.597 0.602 0.614 0.626 0.637 0.649 0.685 0.709 0.732 0.743 0.754 0.765 0.801 0.829 0.858 0.878

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 1 1 1 1 1 1 1
1
1

3 3 3 3 5 3 3 3 3 3
4 4 4 2 2 2 3 1 1
3 3 3 3 1 1 1
 6 6 6 14 14 14 14 14 8 8 9 9 9 7 4 4 6
4000 4000 4000 6700 6700 6700 6700 6350 4150 4150 5100 5100 5100 4250 2800 2800 3400
 76 77 78 79 80 81 82 83 84 85

100
95
90
85
80
75
70
65
60
55
50
45
40
35
30
25
20
15
10
5
0

0.019 0.019 0.019 0.011 0.011 0.011 0.011 0.011 0.011

0.897 0.916 0.935 0.946 0.957 0.968 0.978 0.989 1.000

1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1
1 1 1
1 1 1
4 4 4 4 4 4
 6 6 6
3400 3400 3400 2500 2500 2500 2500 2500 2500
 PROGRAM OF WORKS

Proposed Residential House

Gobon, Corcuera, Romblon

No. of Rental Rate/

Description/Content No./Quantity Amount (Php) Total (Php)
Days/Unit Day Unit Cost

A. Clearing, Layouting, and Staking

a. Material Costs
2"x3"x12' Coco Lumber 138 bdft 30.00 4140
C.W. Nails 4" 2.25 kg 65.00 146.25
# 40 Nylon 1 roll 25.00 25
4311.25
b. Labor Costs
Engineer 1 1 600.00 600
Foreman 1 1 500.00 500
Carpenter 2 1 350.00 700
Laborers 3 1 250.00 750
2550
6861.25
B. Excavation of Foundations and Septic Tank
a. Labor Costs
Engineer 1 4 600.00 2400
Foreman 1 4 500.00 2000
Laborers 9 4 250.00 9000
13400
13400
C.Start of Steel Fabrications
a. Labor Costs
Engineer 1 3 600.00 1800
Foreman 1 3 500.00 1500
Steel man 3 3 350.00 3150
Laborers 7 3 250.00 5250
11700
11700
D. Dummy
E. Steel Installation for Column footings and Columns
a. Material Costs
16mm ᴓ RSB 91 pcs. 428.00 38948
10mm ᴓ RSB 62 pcs. 167.00 10354
#16 G.I. Tying Wire 13.25 kg 65.00 861.25
Rubbles 2 cu.m 1400.00 2800
52963.25
b. Labor Costs
Engineer 1 8 600.00 4800
Foreman 1 8 500.00 4000
Steel man 3 8 350.00 8400
Laborers 8 8 250.00 16000
33200
86163.25
F. Concreting of Column footings
a. Material Costs
Cement 51 bags 245.00 12495
Sand 3 cu.m 1232.00 3696
Gravel 6 cu.m 1207.00 7242
23433
b. Labor Costs
Engineer 1 1 600.00 600
Foreman 1 1 500.00 500
Mason 2 1 350.00 700
Laborers 5 1 250.00 1250
3050
26483
G. Fabrication and Steel Installation for Wall-Footings and Foundation wall
a. Material Costs
12mm ᴓ RSB 69 pcs. 242.00 16698
10mm ᴓ RSB 198 pcs. 167.00 33066
#16 G.I. Tying Wire 23.5 kg 65.00 1527.5
Rubbles 6 cu.m 1400.00 8400
59691.5
b. Labor Costs
Engineer 1 12 600.00 7200
Foreman 1 12 500.00 6000
Steel man 3 12 350.00 12600
Laborers 8 12 250.00 24000
49800
109491.5
H. Installation of forms for Wall-Footings
a. Material Costs
1/4 Marine Plywood 20 pcs. 700.00 14000
C.W. Nails 3" 7.75 kg 65.00 503.75
C.W. Nails 2" 7.75 kg 65.00 503.75
15007.5
b. Labor Costs
Engineer 1 2 600.00 1200
Foreman 1 2 500.00 1000
Carpenter 4 2 350.00 2800
Laborers 6 2 250.00 3000
8000
23007.5
I. Concreting of Wall-Footings
a. Material Costs
Cement 17 bags 245.00 4165
Sand 1 cu.m 1232.00 1232
Gravel 1 cu.m 1207.00 1207
6604
b. Labor Costs
Engineer 1 1 600.00 600
Foreman 1 1 500.00 500
Mason 1 1 350.00 350
Laborers 2 1 250.00 500
1950
8554
J. Installation of Scaffoldings and Forms for Columns
a. Material Costs
2"x3"x12' Coco Lumber 415 bdft. 30.00 12450
2"x2"x12' Coco Lumber 2679 bdft. 20.00 53580
1/4 Marine Plywood 25 pcs. 700.00 17500
C.W. Nails 4" 46.75 kg 65.00 3038.75
C.W. Nails 3" 46.75 kg 65.00 3038.75
C.W. Nails 2" 46.75 kg 65.00 3038.75
92646.25
b. Labor Costs
Engineer 1 2 600.00 1200
Foreman 1 2 500.00 1000
Carpenter 4 2 350.00 2800
Laborers 8 2 250.00 4000
9000
101646.25
K. Concreting of Columns
a. Material Costs
Cement 68 bags 245.00 16660
Sand 4 cu.m 1232.00 4928
Gravel 8 cu.m 1207.00 9656
31244
b. Labor Costs
Engineer 1 2 600.00 1200
Foreman 1 2 500.00 1000
Mason 2 2 350.00 1400
Laborers 3 2 250.00 1500
5100
36344
L. Steel Installation,Laying of CHB, and Pouring of Concrete for Septic Tank
a. Material Costs
10mm ᴓ RSB 17 pcs. 167.00 2839
4" CHB 113 pcs. 16.00 1808
cement 18 bags 245.00 4410
sand 1.135 cu.m 1232.00 1398.32
#16 G.I. Tying Wire 2 kg 65.00 130
gravel 1 cu.m 1207.00 1207
11792.32

b. Labor Costs
Engineer 1 5 600.00 3000
Foreman 1 5 500.00 2500
Laborers 4 5 250.00 5000
10500
22292.32
M. Laying oF CHB for Walls and Backfilling
a. Material Costs
4" CHB 2291 pcs. 16.00 36656
Sand 16 cu.m 1232.00 19712
cement 166 bags 245.00 40670
97038
b. Labor Costs
Engineer 1 8 600.00 4800
Foreman 1 8 500.00 4000
Mason 2 8 350.00 5600
Laborers 4 8 250.00 8000
22400
119438
N. Dummy

O. Fabrication and Installation of Rebars for Roof beams

a. Material Costs
16mm ᴓ RSB 37 pcs 428.00 15836
12mm ᴓ RSB 19 pcs 242.00 4598
10mm ᴓ RSB 54 pcs 167.00 9018
#16 G.I. Tying Wire 17 kg 65.00 1105
30557
b. Labor Costs
Engineer 1 7 600.00 4200
Foreman 1 7 500.00 3500
Steel man 2 7 350.00 4900
Laborers 8 7 250.00 14000
26600
57157
P. Installation of Forms for Roof Beams
a. Material Costs
2"x3"x12' Coco Lumber 309 bdft 30.00 9270
2"x2"x12' Coco Lumber 643 bdft 20.00 12860
1/4 Marine Plywood 16 pcs. 700.00 11200
C.W. Nails 4" 15 kg 65.00 975
C.W. Nails 3" 15 kg 65.00 975
C.W. Nails 2" 15 kg 65.00 975
36255
b. Labor Costs
Engineer 1 2 600.00 1200
Foreman 1 2 500.00 1000
Carpenter 2 2 350.00 1400
Laborers 7 2 250.00 3500
7100
43355
Q. Concreting of Roof Beams
a. Material Costs
Cement 28 bags 245.00 6860
Sand 2 cu.m 1232.00 2464
Gravel 3 cu.m 1207.00 3621
12945
b. Labor Costs
Engineer 1 1 600.00 600
Foreman 1 1 500.00 500
Mason 2 1 350.00 700
Laborers 2 1 250.00 500
2300
15245
R. Fabrication and Installation of Trusses, Purlins, G.I. Sheets and other Roofing works
a. Material Costs
2”x6”x12’cocolumber 420 bdft 35.00 14700
2”x3”x12’cocolumber 444 bdft 30.00 13320
G.I. Sheet 40 pcs. 100.00 4000
C.W. Nails 4" 13 kg 65.00 845
C.W. Nails 3" 13 kg 65.00 845
Umbrella Nails 1000 pcs. 3.00 3000
36710
b. Labor Costs
Engineer 1 14 600.00 8400
Foreman 1 14 500.00 7000
Carpenter 4 14 350.00 19600
Laborers 6 14 250.00 21000
56000
92710

S. Plastering of walls,Columns and Beams

a. Material Costs
Cement 66 bags 245.00 16170
Sand 8 cu.m 1232.00 9856
26026
b. Labor Costs
Engineer 1 10 600.00 6000
Foreman 1 10 500.00 5000
Mason 3 10 350.00 10500
Laborers 6 10 250.00 15000
36500
62526
T. Installation of Doors, Windows and Stainless Steel Railings for Porch
a. Material Costs
1.2m x 2.1m panel door 1 set 8000.00 8000
1m x 2.1m service panel door 3 set 7500.00 22500
0.8m x 2.1m panel door 1 set 7000.00 7000
2-panel aluminum sliding window 5 set 9000.00 45000
1-panel jalousie window 2 set 7000.00 14000
1-panel awning window 1 set 5000.00 5000
2" diameter steel pipe 10 pcs. 150.00 1500
103000
b. Labor Costs
Engineer 1 3 600.00 1800
Foreman 1 3 500.00 1500
carpenter 1 3 350.00 1050
Laborers 4 3 250.00 3000
Steelman 1 3 350.00 1050
8400
111400

U. Fabrication and Installation of Rebars for Floors

a. Material Costs
10mm ᴓ RSB (6 meters long) 112 pcs. 167.00 18704
#16 G.I. Tying Wire 9.5 kg 65.00 617.5
19321.5
b. Labor Costs
Engineer 1 4 600.00 2400
Foreman 1 4 500.00 2000
Steel man 3 4 350.00 4200
Laborers 8 4 250.00 8000
16600
35921.5
V. Pouring of Concrete for Floors Slab
a. Material Costs
Cement 78 bags 245.00 19110
Sand 5 cu.m 1232.00 6160
Gravel 9 cu.m 1207.00 10863
36133
b. Labor Costs
Engineer 1 1 600.00 600
Foreman 1 1 500.00 500
Mason 2 1 350.00 700
Laborers 8 1 250.00 2000
3800
39933
W. Tile Works
a. Material Costs
30cm x 30cm tiles 972 pcs. 30.00 29160
20cm x 20cm tiles 433 pcs. 25.00 10825
tile adhesive 11 bags 450.00 4950
44935
b. Labor Costs
Engineer 1 2 600.00 1200
Foreman 1 2 500.00 1000
Laborers 2 2 250.00 1000
3200
48135
X. Installation of Ceilings
a. Material Costs
1/4 Marine Plywood 30 pcs. 700.00 21000
5” CW nails 5 kg 85.00 425

21425
b. Labor Costs
Engineer 1 4 600.00 2400
Foreman 1 4 500.00 2000
carpenter 2 4 350.00 2800
Laborers 3 4 250.00 3000
10200
 31625
Y. Installation of Electrical wirings/ Fixtures and Plumbing FIxtures
a. Material Costs
*electrical
Duplex convenient outlet 9 sets 80.00 720
one-way switch 5 sets 100.00 500
tw0-way switch 2 sets 130.00 260
Lighting Fixture (cir. FL) 5 pcs 400.00 2000
lighting Fixture (CFL) 9 pcs. 200.00 1800
Other fixtures (estimated) 20000
*plumbing
Estimated lumpsum 60000
85280
b. Labor Costs
Engineer 1 4 600.00 2400
Foreman 1 4 500.00 2000
electrician 1 4 400.00 1600
Plumber 1 4 400.00 1600
Laborers 6 4 250.00 6000
13600
98880
Z. Paint Works and Finishes
a. Materials
Paint roller 2 pcs. 90.00 180
Paint brush 3" 4 pcs. 65.00 260
Paint brush 2" 4 pcs. 45.00 180
Concrete Neutralizer 10 gal 400.00 4000
Flat Latex Paint BP 6 pail 2800.00 16800
Gloss Latex Paint BP 6 pail 2800.00 16800
Masonry Putty 6 pail 2800.00 16800
Sand Paper #100 5 pcs. 20.00 100.00
Flat Enamel Paint 6 pail 2600.00 15600
70720
b.Labor Costs
Engineer 1 6 600 3600
Foreman 1 6 500 3000
Painter 4 6 250 6000
12600
83320

TOTAL 1285588.57