Project Title : PROPOSED 2 STOREY 8-CLASSROOM SCHOOL BUILDING

Location : Iloilo city

Owner : Dr. Nordy D. Siason Jr.
Date: 2/22/2022
BILL OF MATERIALS

I General Requirements MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Material Cost Amount Labor Cost Amount COST

SUB-TOTAL (General Requirements) 192,500.00 553,750.00 746,250.00

Building & Occupancy permits to
1.0 Owner Supplied 1.0 lot - - -
complete
2.0 Documents Facilitations 1.0 lot - ### 10,000.00 10,000.00
3.0 Surety bond
a. Contractors all risk insurance 1.0 lot 25,000.00 25,000.00 6,250.00 6,250.00 31,250.00
b. Performance/guarantee bond 1.0 lot - - - -
c. Payment Bond 1.0 lot - - - -
d. Construction Bond 1.0 lot - - -
4.0 Mobilization/demobilization 1.0 lot - ### 15,000.00 15,000.00
5.0 Temporary facilities(including office) 1.0 lot 50,000.00 50,000.00 ### 12,500.00 62,500.00
6.0 Light & Water bill
Temporary Electric Consumption Owner Supplied months
Subdivision Water Connection Owner Supplied lot
Processing

Water Maintenance/Consumption fee Owner Supplied months

7.0 DOLE Safety and Health Program
Safety Officer 6.0 months - ### 120,000.00 120,000.00
CSH program 1.0 lot - ### 30,000.00 30,000.00
Personal Protective Equipment 50.0 pax 950.00 47,500.00 - 47,500.00
8.0 Project Management and Supervision 6.0 months - ### 360,000.00 360,000.00
9.0 As built plans 1.0 lot 40,000.00 40,000.00 - 40,000.00
10.0 Materials sampling/testing fee 1.0 lot 30,000.00 30,000.00 - 30,000.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 II Site Works and Earth works MATERIAL LABOR MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST

SUB-TOTAL (Site Works and Earth works) ### 365,250.00 1,521,750.00

Clearing 500.0 sq.m. 500.00 250,000.00 80.00 40,000.00 290,000.00
Layout 500.0 sq.m. 200.00 100,000.00 12.00 6,000.00 106,000.00
Excavation 562.5 cu.m. 500.00 281,250.00 300.00 168,750.00 450,000.00
Soil Filling Materials 500.0 cu.m. 400.00 200,000.00 100.00 50,000.00 250,000.00
Unsuitable materials hauling 100.0 cu.m. 400.00 40,000.00 50.00 5,000.00 45,000.00
Ground Base Preparation 500.0 sq.m. 500.00 250,000.00 150.00 75,000.00 325,000.00
Dewatering 1.0 lot 100.00 100.00 ### 10,000.00 10,100.00
Gravel 50.0 cu.m. 700.00 35,000.00 210.00 10,500.00 45,500.00
Others (Contractor to Itemize if any) 1.0 lot 150.00 150.00 - 150.00

III Substructure Foundation MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST

SUB-TOTAL (Substructure Foundation) ### 678,489.74 2,258,986.15

1.0 Isolated Footings
Concrete mix, 3000 psi 33.00 cu.m. 4,600.00 151,800.00 2,000.00 66,000.00 217,800.00
Rebar, 16mm dia, GR-40 12,843.00 m 75.00 963,225.00 26.25 337,128.75 1,300,353.75
G.I. Tie wire, Ga-16 27.00 kgs 70.00 1,890.00 21.00 567.00 2,457.00
Gravel 12.00 cu.m. 1,350.00 16,200.00 472.50 5,670.00 21,870.00
Excavation 160.00 cu.m. 500.00 80,000.00 80,000.00
2.0 Reinforced Concrete Tie Beam
Concrete mix, 3000 psi 32.00 cu.m. 4,600.00 147,200.00 2,000.00 64,000.00 211,200.00
Rebar, 16mm dia, GR-40 main bars 1,421.00 m 75.00 106,575.00 26.25 37,301.25 143,876.25
Rebar, 10mm dia, GR-40 stirrups 2,303.00 m 29.30 67,470.70 10.25 23,614.75 91,085.45
G.I. Tie wire, Ga-16 12.00 kgs 70.00 840.00 21.00 252.00 1,092.00
Formwork Area 2 sides formwork 222.00 sq.m. 400.00 88,800.00 120.00 26,640.00 115,440.00
Gravel 100mm Gravel Ba 7.00 cu.m. 1,350.00 9,450.00 472.50 3,307.50 12,757.50
Excavation 37.00 cu.m. 500.00 18,500.00 18,500.00
3.0 Wall Footings
Concrete mix, 3000 psi 4.00 cu.m. 4,600.00 18,400.00 2,000.00 8,000.00 26,400.00
Rebar, 10mm dia, GR-40 long bars 109.00 m 29.30 3,193.36 10.25 1,117.68 4,311.04
Rebar, 10mm dia, GR-33 cross bars 82.00 m 29.30 2,402.34 10.25 840.82 3,243.16
G.I. Tie wire, Ga-16 5.00 kgs 70.00 350.00 21.00 105.00 455.00
Gravel 100mm Thick Gra 2.00 1,350.00 2,700.00 472.50 945.00 3,645.00
Excavation 9.00 cu.m. - 500.00 4,500.00 4,500.00

IV Ground Floor Slabs MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST

SUB-TOTAL (Ground Floor Slabs) 344,897.11 135,453.49 480,350.60

1.0 Slab On Fill
Concrete mix, 3000 psi 46.00 cu.m. 4,600.00 211,600.00 2,000.00 92,000.00 303,600.00
Rebar, 10mm dia, GR-33 2,365.00 m 29.30 69,287.11 10.25 24,250.49 93,537.60
G.I. Tie wire, Ga-16 23.00 kgs 70.00 1,610.00 21.00 483.00 2,093.00
Gravel Base Course 48.00 cu.m. 1,300.00 62,400.00 390.00 18,720.00 81,120.00

V Columns MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Columns) 708,908.67 276,661.54 985,570.21
1.0 Reinforced Concrete Columns
Concrete mix, 3000 psi 34.90 cu.m. 4,600.00 160,540.00 2,000.00 69,800.00 230,340.00

Rebar, 16mm dia, GR-40 282.00 m 75.00 21,150.00 26.25 7,402.50 28,552.50
Rebar, 20mm dia, GR-40 805.00 m 75.00 60,375.00 26.25 21,131.25 81,506.25
Rebar, 10mm dia, GR-33 6,793.00 m 29.30 199,013.67 10.25 69,654.79 268,668.46
G.I. Tie wire, Ga-16 337.00 kgs 70.00 23,590.00 21.00 7,077.00 30,667.00
Formwork Area 380.00 sq.m. 400.00 152,000.00 120.00 45,600.00 197,600.00
Finishing: 380.00 sq.m. - - -
Screened Sand 10.00 cu.m. 1,000.00 10,000.00 350.00 3,500.00 13,500.00
Portland Cement 1:2 cement-sand r 176.00 bags 260.00 45,760.00 91.00 16,016.00 61,776.00
Painting Works 380.00 sq.m. 96.00 36,480.00 96.00 36,480.00 72,960.00

VI 2nd Floor Beams and Slabs MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (2nd Floor Beams and Slabs) 984,404.88 383,471.41 1,367,876.28
1.0 Reinforced Concrete Beam
Concrete mix, 3000 psi 29.00 cu.m. 4,600.00 133,400.00 2,000.00 58,000.00 191,400.00

Rebar, 20mm dia, GR-40 main bars 1,567.00 m 75.00 117,525.00 26.25 41,133.75 158,658.75

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 Rebar, 16mm dia, GR-40 main bars 285.00 m 75.00 21,375.00 26.25 7,481.25 28,856.25
Rebar, 12mm dia, GR-40 side bars 263.45 m 42.19 11,114.30 14.77 3,890.00 15,004.30
Rebar, 10mm dia, GR-40 stirrups 769.00 m 29.30 22,529.30 10.25 7,885.25 30,414.55
G.I. Tie wire, Ga-16 33.00 kgs 70.00 2,310.00 21.00 693.00 3,003.00
Formwork Area 318.00 sq.m. 400.00 127,200.00 120.00 38,160.00 165,360.00
Finishing: 318.00 sq.m. - - -
Screened Sand 8.80 cu.m. 1,000.00 8,800.00 350.00 3,080.00 11,880.00
Portland Cement 1:2 cement-sand r 154.00 bags 260.00 40,040.00 91.00 14,014.00 54,054.00
Painting Works 318.00 sq.m. 96.00 30,528.00 96.00 30,528.00 61,056.00
2.0 RC Slab
Concrete mix, 3000 psi 39.90 cu.m. 4,600.00 183,540.00 2,000.00 79,800.00 263,340.00
Rebar, 10mm dia, GR-40 8,870.00 m 29.30 259,863.28 10.25 90,952.15 350,815.43
G.I. Tie wire, Ga-16 374.00 kgs 70.00 26,180.00 21.00 7,854.00 34,034.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 VII Roof Beams MATERIAL LABOR MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Roof Beams) 294,592.22 127,045.99 421,638.21
1.0 Reinforced Concrete Beam
Concrete mix, 3000 psi 21.70 cu.m. 4,600.00 99,820.00 2,000.00 43,400.00 143,220.00
Rebar, 16mm dia, GR-40 main bars 1,278.80 m 75.00 95,910.00 26.25 33,568.50 129,478.50
Rebar, 12mm dia, GR-40 side bars 263.45 m 42.19 11,114.30 14.77 3,890.00 15,004.30
Rebar, 10mm dia, GR-40 stirrups 526.90 m 29.30 15,436.52 10.25 5,402.78 20,839.31
G.I. Tie wire, Ga-16 18.30 kgs 70.00 1,281.00 21.00 384.30 1,665.30
Formwork Area 18.30 sq.m. 400.00 7,320.00 120.00 2,196.00 9,516.00
Finishing: 254.90 sq.m. - - -

Screened Sand 7.00 cu.m. 1,000.00 7,000.00 350.00 2,450.00 9,450.00

Portland Cement 1:2 cement-sand r 124.00 bags 260.00 32,240.00 91.00 11,284.00 43,524.00
Painting Works 254.90 sq.m. 96.00 24,470.40 96.00 24,470.40 48,940.80

VIII Roof Framing and Roofing MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Roof Framing and Roofing) ### 365,167.16 1,496,998.52
Roof Framing and Roofing
Miscellaneous 1.00 lot 20,000.00 20,000.00 6,000.00 6,000.00 26,000.00
Sag Rods 115.5 m. 30.00 3,465.00 10.50 1,212.75 4,677.75
Tie Rods 11.0 m. 30.00 330.00 10.50 115.50 445.50
ROOF, RIB; 0.5mm Thickness 450.00 sq.m. 486.00 218,700.00 145.80 65,610.00 284,310.00
Bended Items 10.00 m 363.64 3,636.36 109.09 1,090.91 4,727.27
C-Purlins, LC-120x40x20x2 130.00 pcs 700.00 91,000.00 405.60 52,728.00 143,728.00
Truss L-2x2x1/4 80.00 pcs 5,300.00 424,000.00 1,590.00 127,200.00 551,200.00
Truss L-2x2x3/16 46.00 pcs 5,300.00 243,800.00 1,590.00 73,140.00 316,940.00
Fascia frame 126.90 m 1,000.00 126,900.00 300.00 38,070.00 164,970.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 IX Stairs MATERIAL LABOR MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Stairs) 169,792.81 64,615.23 234,408.05
1.0 RC Staircase
Concrete mix, 3000 psi 13.20 cu.m. 4,600.00 60,720.00 2,000.00 26,400.00 87,120.00
Rebar, 16mm dia, GR-40 main bars 168.00 m 75.00 12,600.00 26.25 4,410.00 17,010.00
Rebar, 10mm dia, GR-40 temperature bars 228.00 m 29.30 6,679.69 10.25 2,337.89 9,017.58
Rebar, 10mm dia, GR-40 nosing bars 216.00 m 29.30 6,328.13 10.25 2,214.84 8,542.97
G.I. Tie wire, Ga-16 3.50 kgs 70.00 245.00 21.00 73.50 318.50
Formwork Area 63.00 sq.m. 400.00 25,200.00 120.00 7,560.00 32,760.00
Floor Finishing 63.00

Screened Sand 6.60 cu.m. 1,000.00 6,600.00 350.00 2,310.00 8,910.00

Portland Cement 1:4 Cement-Sand 119.00 bags 260.00 30,940.00 91.00 10,829.00 41,769.00
Painting Works 67.50 sq.m. 96.00 6,480.00 96.00 6,480.00 12,960.00
Railings 2.00 units 7,000.00 14,000.00 1,000.00 2,000.00 16,000.00

X CHB Walls MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (CHB Walls) 816,992.32 386,914.34 1,203,906.66
1.0 CHB Wall - Ground - - -
CHB, 100mm thick 5,566.00 pcs 18.00 100,188.00 6.30 35,065.80 135,253.80
Gravel 16.70 cu.m. 1,350.00 22,545.00 472.50 7,890.75 30,435.75
Sand 13.90 cu.m. 1,000.00 13,900.00 350.00 4,865.00 18,765.00
Cement 196.40 bags 260.00 51,064.00 91.00 17,872.40 68,936.40
Rebar, 10mm dia, GR-40 1,551.70 m 29.30 45,459.96 10.25 15,910.99 61,370.95
G.I. Tie wire, Ga-16 11.20 kgs 70.00 784.00 21.00 235.20 1,019.20
Finishing Area 809.60 sq.m. - - -

Finishing 809.60
Screened Sand 22.30 cu.m. 1,000.00 22,300.00 350.00 7,805.00 30,105.00
Portland Cement 393.00 bags 260.00 102,180.00 91.00 35,763.00 137,943.00
Painting Works 809.60 sq.m. 96.00 77,721.60 96.00 77,721.60 155,443.20
2.0 CHB Wall - 2nd
CHB, 100mm thick 4,508.90 pcs 18.00 81,160.20 6.30 28,406.07 109,566.27
Gravel 13.50 cu.m. 1,350.00 18,225.00 472.50 6,378.75 24,603.75
Sand 11.30 cu.m. 1,000.00 11,300.00 350.00 3,955.00 15,255.00
Cement 159.10 bags 260.00 41,366.00 91.00 14,478.10 55,844.10
Rebar, 10mm dia, GR-40 1,551.70 m 29.30 45,459.96 10.25 15,910.99 61,370.95
G.I. Tie wire, Ga-16 9.10 kgs 70.00 637.00 21.00 191.10 828.10
Finishing Area 655.80 sq.m. - - -
Finishing 809.60
Screened Sand 22.30 cu.m. 1,000.00 22,300.00 350.00 7,805.00 30,105.00
Portland Cement 318.00 bags 260.00 82,680.00 91.00 28,938.00 111,618.00
Painting Works 809.60 sq.m. 96.00 77,721.60 96.00 77,721.60 155,443.20

XI Ceiling MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Ceiling) 816,308.00 439,148.40 1,255,456.40
1.0 Ground floor ceiling 855.0 sq.m. 300.00 256,500.00 250.00 213,750.00 470,250.00
HARDFLEX; 4ft x 8ft, 3.5mm thikness 149.00 pcs 455.00 67,795.00 136.50 20,338.50 88,133.50
S4S Lumber 2x2; 400x400 spa 2,727.00 bd.ft. 62.00 169,074.00 18.60 50,722.20 219,796.20
Assorted Nails 28.50 kgs 70.00 1,995.00 21.00 598.50 2,593.50
Painting Works 427.50 sq.m. 96.00 41,040.00 96.00 41,040.00 82,080.00
2.0 2nd floor ceiling
HARDFLEX; 4ft x 8ft, 3.5mm thikness 149.00 pcs 455.00 67,795.00 136.50 20,338.50 88,133.50

Rough Lumber 2x2; 400x400 spa 2,727.00 bd.ft. 62.00 169,074.00 18.60 50,722.20 219,796.20

Assorted Nails 28.50 kgs 70.00 1,995.00 21.00 598.50 2,593.50

Painting Works 427.50 sq.m. 96.00 41,040.00 96.00 41,040.00 82,080.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 XII Water proofing, soil poisoning MATERIAL LABOR MATERIAL
SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Water proofing, soil poisoning) 131,000.00 108,500.00 239,500.00
1.0 Water Proofing - wall
Cementitious Bostik 430.00 Sq.m 200.00 86,000.00 200.00 86,000.00 172,000.00
2.0 Soil Poisoning
Soil poisoning 500.00 Sq.m 90.00 45,000.00 45.00 22,500.00 67,500.00

XIII Doors, Windows, Glass Works MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Doors, Windows, Glass Works) 481,179.98 62,450.87 543,630.85

1.0 Doors
D01: Tanguile Panel Door 2.4x1 16.0 unit 11,208.00 179,328.00 1,681.20 26,899.20 206,227.20
D02: Hollow Core Flush Type Door 2.054x0.9 2.0 unit 1,663.74 3,327.48 249.56 499.12 3,826.60
D03: Louver Type Double Swing Door 2.1x0.7 2.0 unit 1,029.00 2,058.00 154.35 308.70 2,366.70

D04: Hollow Core Flush Type Door

Varitaion 2 1.2x0.6 3.0 unit 648.00 1,944.00 97.20 291.60 2,235.60
2.0 Windows - - - -
W01: Jalousie Windows w/ Clear Glass
Blades on Standard Aluminum Casing 1.2x2.5 18.0 unit 12,000.00 216,000.00 1,200.00 21,600.00 237,600.00
& fixed Clear Glass Transom on Top (4
Columns)

W02: Jalousie Windows w/ Clear Glass

Blades on Standard Aluminum Casing
1.2x1.4 16.0 unit 3,360.00 53,760.00 336.00 5,376.00 59,136.00
& Fixed Clear Glass Transom on
Top( Columns)
W03: Jalousie Windows w/ Clear Glass 0.635x2.5 2.0 unit 2,381.25 4,762.50 238.13 476.25 5,238.75
Blades on Standard Aluminum Casing

4.0 Consumables 1 lot 20,000.00 20,000.00 7,000.00 7,000.00 27,000.00

XIV Wall Finishes, Claddings MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Wall Finishes, Claddings) 210,000.00 73,500.00 283,500.00
1.0 CHB Wall Plaster - - -
CHB Wall Plaster 100.0 sq.m. 1,800.00 180,000.00 630.00 63,000.00 243,000.00
Other special finishes 1.0 lot 30,000.00 30,000.00 ### 10,500.00 40,500.00

XV Black Boards & White Boards MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Black Boards & White Boards) 80,000.00 40,000.00 120,000.00
1.0 Cabines and closets - - -
Whte Boards 8.0 pcs 5,000.00 40,000.00 2,500.00 20,000.00 60,000.00
Black Boards 8.0 pcs 5,000.00 40,000.00 2,500.00 20,000.00 60,000.00

XVI Landscape MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Landscape) 150,000.00 75,000.00 225,000.00
1.0 Landscape - - -
Landscape 1.0 lot 150,000.00 150,000.00 ### 75,000.00 225,000.00

XVII Plumbing Works MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST

SUB-TOTAL (Plumbing Works) 390,200.00 143,060.00 533,260.00

1.0 Fixtures, Pumps and accessories
Water closet set, with valves and 5.0 set 8,000.00 40,000.00 2,400.00 12,000.00 52,000.00
accessories
Lavatory set, with valves and
2.0 set 7,500.00 15,000.00 2,250.00 4,500.00 19,500.00
accessories
Lavatory Faucet, Angle Valve and Flex.
2.0 pcs 2,500.00 5,000.00 750.00 1,500.00 6,500.00
Hose

Tissue Holder 5.0 pcs 500.00 2,500.00 150.00 750.00 3,250.00

Stainless Steel Soap Holder 5.0 pcs 500.00 2,500.00 150.00 750.00 3,250.00
Towel holder 2.0 pcs 1,200.00 2,400.00 360.00 720.00 3,120.00
Kitchen Sink set 2.0 set 5,000.00 10,000.00 1,500.00 3,000.00 13,000.00
Kitchen faucet 2.0 set 1,000.00 2,000.00 300.00 600.00 2,600.00
Hose bib 6.0 set 800.00 4,800.00 240.00 1,440.00 6,240.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
 Water pump, booster, easybox 1 pcs 15,000.00 15,000.00 4,500.00 4,500.00 19,500.00
Mirror 5 pcs 3,000.00 15,000.00 900.00 4,500.00 19,500.00
2.0 Cistern Tank, Septic Tank, Catch Basin
Septic Tank construction 2.0 lot 69,000.00 138,000.00 ### 41,400.00 179,400.00
Catch basin 2.0 pcs 4,000.00 8,000.00 1,200.00 2,400.00 10,400.00
3.0 Waterline pipes and fittings
Waterline pipes and fittings 2.0 lot 25,000.00 50,000.00 ### 25,000.00 75,000.00
4.0 Drainage pipes and fittings
Drainage pipes and fittings 2.0 lot 30,000.00 60,000.00 ### 30,000.00 90,000.00
5.0 Other items, consumables - - - -
Other items, consumables 2.0 lot 10,000.00 20,000.00 5,000.00 10,000.00 30,000.00

XVIII Electrical Works MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Electrical Works) 325,998.80 85,599.70 411,598.50
1.0 Lighting Fixtures
Lighting fixtures and accessories 1 lot 350.00 350.00 87.50 87.50 437.50
Ceiling Light 6 units 126.00 756.00 31.50 189.00 945.00
Flourescent Lamp GF 22 units 380.00 8,360.00 95.00 2,090.00 10,450.00
Flourescent Lamp 2F 24 units 380.00 9,120.00 95.00 2,280.00 11,400.00
Ceiling Fan GF 4 units 2,300.00 9200 575.00 2,300.00 11,500.00
Ceiling Fan 2F 4 units 2,300.00 9,200.00 575.00 2,300.00 11,500.00
Vibrating Alarm Bell 4 units 1,000.00 4,000.00 250.00 1,000.00 5,000.00
Exhaust fan 2 units 4,000.00 8,000.00 1,000.00 2,000.00 10,000.00
2.0 Power Outlets and Switch
Duplex convenience outlet 38.0 units 380.00 14,440.00 190.00 7,220.00 21,660.00
Exhaust Fan. Outlet 2.0 units 280.00 560.00 140.00 280.00 840.00
Vibrating Alarm Bell Outlet 4.0 units 280.00 1,120.00 140.00 560.00 1,680.00
Fire Alarm Outlet 1.0 units 280.00 280.00 140.00 140.00 420.00

1-Gang Switch 2.0 sets 150.00 300.00 37.50 75.00 375.00

2-Gang Switch 4.0 sets 230.00 920.00 57.50 230.00 1,150.00
3-Gang Switch 20.0 sets 330.00 6,600.00 82.50 1,650.00 8,250.00
3.0 Wires, Cables & Conductors
150 mm2 THHN Copper wire 100.0 mtrs 831.00 83,100.00 207.75 20,775.00 103,875.00
32 mm2 THHN Copper wire 100.0 mtrs 151.00 15,100.00 37.75 3,775.00 18,875.00
50 mm2 THHN Copper wire 10.0 mtrs 347.00 3,470.00 86.75 867.50 4,337.50
16 mm2 THHN Copper wire 3.6 mtrs 98.00 352.80 24.50 88.20 441.00
8.0 mm2 Bare Copper wire 10.0 mtrs 60.00 600.00 15.00 150.00 750.00
3.5mm2 THHN Copper wire 625.0 mtrs 26.00 16,250.00 6.50 4,062.50 20,312.50
3.35mm2 THHN Copper wire 907.5 mtrs 26.00 23,595.00 6.50 5,898.75 29,493.75
3.0 Conduits, fittings
20mmØ x 3.00m PVC Pipes 100.0 length 70.00 7,000.00 17.50 1,750.00 8,750.00
25mmØ x 3.00m PVC Pipes 50.0 length 70.00 3,500.00 17.50 875.00 4,375.00
Moldflex uPVC Electrical conduit
40.0 roll 800.00 32,000.00 200.00 8,000.00 40,000.00
20mm
Misc. PVC adoptors and fittings 242.0 pcs 15.00 3,630.00 3.75 907.50 4,537.50
Misc. Metal conduits and fittings 1 lot 10,000.00 10,000.00 2,500.00 2,500.00 12,500.00
Utility Box metal #16 71 pcs 40.00 2,840.00 10.00 710.00 3,550.00
Junction Box metal #16 w/ Cover 67 pcs 65.00 4,355.00 16.25 1,088.75 5,443.75
Electrical Tape 20 rolls 45.00 900.00 11.25 225.00 1,125.00
Tie Wire #16 10 kilogram 110.00 1,100.00 27.50 275.00 1,375.00
Misc. Consumables 1 lot 20,000.00 20,000.00 5,000.00 5,000.00 25,000.00
4.0 LP: 1 - 100AT/225AF 2P, 230V B.O. 1 sets 25,000.00 25,000.00 6,250.00 6,250.00 31,250.00

XIX Comfort Room Tile Works MATERIAL LABOR MATERIAL

SPECIFICATIONS QTY UNIT + LABOR
Item Description Unit cost Amount Unit cost Amount COST
SUB-TOTAL (Comfort Room Tile Works) 312,385.00 ### 1,578,291.00
1.0 Comfort Room Tile Works
Floor Finishing 248.30
Screened Sand 13.70 cu.m. 1,000.00 13,700.00 350.00 4,795.00 18,495.00
Portland Cement 1:2 Cement-Sand 241.00 bags 260.00 62,660.00 91.00 21,931.00 84,591.00
Floor Tiles 4,299.00 pcs. 35.00 150,465.00 180.00 773,820.00 924,285.00
Wall Tiles 2,532.00 pcs. 30.00 75,960.00 180.00 455,760.00 531,720.00
Painting Works 100.00 sq.m. 96.00 9,600.00 96.00 9,600.00 19,200.00

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
Project Title : PROPOSED 2 STOREY 8 CLASSROOM SCHOOL BUILDING
Location : Luna St., La Paz Iloilo City, Iloilo
Owner : Dr. Nordy D. Siason, Jr.
Date: Februray 21, 2022

Summary of Program of Works and Bill of Quantities

DIV SCOPE OF WORKS MATERIAL COST LABOR COST DIRECT LABOR & MATERIAL COST
I General Requirements 192,500.00 553,750.00 746,250.00
II Site Works and Earth works 1,156,500.00 365,250.00 1,521,750.00
III Substructure Foundation 1,580,496.41 678,489.74 2,258,986.15
IV Ground Floor Slabs 344,897.11 135,453.49 480,350.60
V Columns 708,908.67 276,661.54 276,661.54
VI 2nd Floor Beams and Slabs 984,404.88 383,471.41 1,367,876.28
VII Roof Beams 294,592.22 127,045.99 421,638.21
VIII Roof Framing and Roofing 1,131,831.36 365,167.16 1,496,998.52
IX Stairs 169,792.81 64,615.23 234,408.05
X CHB Walls 816,992.32 386,914.34 18,500.00
XI Ceiling 816,308.00 439,148.40 439,148.40
XII Water proofing, soil poisoning 131,000.00 108,500.00 239,500.00
XIII Doors, Windows, Glass Works 481,179.98 62,450.87 543,630.85
XIV Wall Finishes, Claddings 210,000.00 73,500.00 283,500.00
XV Writing Boards 80,000.00 40,000.00 120,000.00
XVI Landscape 150,000.00 75,000.00 75,000.00
XVII Plumbing Works 390,200.00 143,060.00 533,260.00
XVIII Electrical Works 325,998.80 85,599.70 411,598.50
XIX Comfort Room Tile Works 312,385.00 1,265,906.00 1,578,291.00

SUMMARY
TOTAL DIRECT COST 13,047,348.09
Prepared by: CONTINGENCIES AND PROFIT(20%) 2,609,469.62
TAXES (12%) 1,565,681.77
TOTAL CONSTRUCTION COST 17,222,499.48
SEVENTEEN MILLION TWO HUNDRED NINETEEN THOUSAND SIX HUNDRED SIXTEEN AND SIXTY CENTAVOS

Approved By:
DR. NORDY D. SIASON JR.
Owner

FDB Estimates Pro v1 RV Architecture+Engineering+Technology

E1302 : V1A
TASK ID DESCRIPTION PREDECESSOR START END DAYS WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 5 WEEK 6 WEEK 7 WEEK 8 WEEK 9 WEEK 10 WEEK 11 WEEK 12 WEEK 13 WEEK 14 WEEK 15 WEEK 16 WEEK 17 WEEK 18 WEEK 19 WEEK 20 WEEK 21 WEEK 22
A Clearing the site START Mon 1/24/22 Mon 1/31/22 8

100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
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
86
87
88
89
90
91
92
93
94
95
96
97
98
99
0
1
2
3
4
5
6
7
8
9
B Construction of field office A Tue 2/01/22 Mon 2/07/22 7 Electrical, plumbing and
water pipe connections= 8
Plastering and tile works= 7
C Delivery of materials B Tue 2/08/22 Mon 2/14/22 7
11 18 Installation of
D Stalking and batter boards A Tue 2/01/22 Mon 2/07/22 7 plumbing fixtures
=5
E Excavation D Tue 2/08/22 Wed 2/16/22 9 =8 Stalking and
Back filling and
compaction, slab
Pouring of Beams and slabs forms &
Pouring of 2F beams
Installation of Painting and
installation of writing Final work and
Positioning of steel Pouring of columns= 9 reinforcing and various 2F CHB laying, column, roof Roof framing and roofing electrical wiring cleaning = 8
F Cutting and assembling of reinforcements D Tue 2/08/22 Thu 2/17/22 10 Clearing the site = 8 batter boards= 7 Excavation= 9 reinforcements= 14 footing= 7 on fill= 7 piping installations= 10 and slabs= 7 beam= 14 sheet= 9 and fixtures =12 boards = 14
GF CHB Laying= 14
1 2 5 8 9 10 12 13 14 15 16 17 19 22 23 24 25
G Positioning steel reinforcements E Fri 2/18/22 Wed 3/02/22 13
Construction of stairways and
H Form works for footing-column F Fri 2/18/22 Sat 2/26/22 9 installation of corridor
Cutting and assembling of Formwork for footing-
reinforcements = 10 column= 9 railings= 7
I Pouring of footing G Thu 3/03/22 Wed 3/09/22 7
6 7 21
J Back filling and compaction, slab on fill I Thu 3/10/22 Wed 3/16/22 7
K Electrical, plumbing and water pipe connections G Thu 3/03/22 Thu 3/10/22 8 Plumbing and drainage
system =5
L Pouring of columns J Thu 3/17/22 Fri 3/25/22 9
Construction of field Delivery of materials = 20
M GF CHB laying L Sat 3/26/22 Fri 4/08/22 14 office= 7 7 1
Beams and slabs forms & reinforcing and various 3 4 8
N piping installations M Sat 4/09/22 Mon 4/18/22 10
O Pouring of 2F beams and slabs N Tue 4/19/22 Mon 4/25/22 7
P 2F CHB laying, column, roof beam O Tue 4/26/22 Mon 5/09/22 14
Q Roof framing and roofing sheet P Tue 5/10/22 Wed 5/18/22 9
Construction of stairways and installation of
R corridor railings Q Thu 5/19/22 Wed 5/25/22 7
S Plastering and tile works P Tue 5/10/22 Tue 5/24/22 15
T Plumbing and drainage system Q Thu 5/19/22 Mon 5/23/22 5
U Installation of electrical wiring and fixtures Q Tue 5/24/22 Sat 6/04/22 12
V Installation of plumbing fixtures U Tue 5/31/22 Sat 6/04/22 5
W Painting and installation of writing boards V Sun 6/05/22 Sat 6/18/22 14
X Final work and cleaning W Sun 6/19/22 Sun 6/26/22 8
TOTAL COST 153
2 Storey 8 Classroom School Building
[JJP Construction]

Project Start Date 1/24/2022 (Monday)

Week 1 Week 2 Week 3 Week 4 Week 5 Week 6 Week 7 Week 8 Week 9 Week 10 Week 11 Week 12 Week 13 Week 14 Week 15 Week 16 Week 17 Week 18 Week 19 Week 20 Week 21 Week 22
24 Jan 2022 31 Jan 2022 7 Feb 2022 14 Feb 2022 21 Feb 2022 28 Feb 2022 7 Mar 2022 14 Mar 2022 21 Mar 2022 28 Mar 2022 4 Apr 2022 11 Apr 2022 18 Apr 2022 25 Apr 2022 2 May 2022 9 May 2022 16 May 2022 23 May 2022 30 May 2022 6 Jun 2022 13 Jun 2022 20 Jun 2022
Project Lead Engr. J. Pagal
DATE 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 27 28 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 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
TASK ID DESCRIPTION AMOUNT PREDECESSOR START END DURATION % Wt. MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S
A Clearing the site ₱290,000.00 START Mon 1/24/22 Mon 1/31/22 8 2.22% 1 1 1 1 1 1 1 1
B Construction of field office ₱20,000.00 A Tue 2/01/22 Mon 2/07/22 7 0.15% 1 1 1 1 1 1 1
C Delivery of materials ₱20,000.00 B Tue 2/08/22 Mon 2/14/22 7 0.15% 1 1 1 1 1 1 1
D Stalking and batter boards ₱20,000.00 A Tue 2/01/22 Mon 2/07/22 7 0.15% 1 1 1 1 1 1 1
E Excavation ₱534,500.00 D Tue 2/08/22 Wed 2/16/22 9 4.10% 1 1 1 1 1 1 1 1 1
F Cutting and assembling of reinforcements ₱255,000.00 D Tue 2/08/22 Thu 2/17/22 10 1.95% 1 1 1 1 1 1 1 1 1 1
G Positioning steel reinforcements ₱235,000.00 E Fri 2/18/22 Wed 3/02/22 13 1.80% 1 1 1 1 1 1 1 1 1 1 1 1 1
H Form works for footing-column ₱478,480.00 F Fri 2/18/22 Sat 2/26/22 9 3.67% 1 1 1 1 1 1 1 1 1
I Pouring of footing ₱50,000.00 G Thu 3/03/22 Wed 3/09/22 7 0.38% 1 1 1 1 1 1 1
J Back filling and compaction, slab on fill ₱480,384.00 I Thu 3/10/22 Wed 3/16/22 7 3.68% 1 1 1 1 1 1 1
K Electrical, plumbing and water pipe connections ₱255,000.00 G Thu 3/03/22 Thu 3/10/22 8 1.95% 1 1 1 1 1 1 1 1
L Pouring of columns ₱270,000.00 J Thu 3/17/22 Fri 3/25/22 9 2.07% 1 1 1 1 1 1 1 1 1
M GF CHB laying ₱483,829.00 L Sat 3/26/22 Fri 4/08/22 14 3.71% 1 1 1 1 1 1 1 1 1 1 1 1 1 1
N Beams and slabs forms & reinforcing and various piping installations ₱1,520,000.00 M Sat 4/09/22 Mon 4/18/22 10 11.65% 1 1 1 1 1 1 1 1 1 1
O Pouring of 2F beams and slabs ₱1,367,876.00 N Tue 4/19/22 Mon 4/25/22 7 10.49% 1 1 1 1 1 1 1
P 2F CHB laying, column, roof beam ₱1,323,615.00 O Tue 4/26/22 Mon 5/09/22 14 10.15% 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Q Roof framing and roofing sheet ₱1,496,999.00 P Tue 5/10/22 Wed 5/18/22 9 11.48% 1 1 1 1 1 1 1 1 1
R Construction of stairways and installation of corridor railings ₱749,408.00 Q Thu 5/19/22 Wed 5/25/22 7 5.74% 1 1 1 1 1 1 1
S Plastering and tile works ₱501,500.00 P Tue 5/10/22 Tue 5/24/22 15 3.84% 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
T Plumbing and drainage system ₱279,000.00 Q Thu 5/19/22 Mon 5/23/22 5 2.14% 1 1 1 1 1
U Installation of electrical wiring and fixtures ₱481,599.00 Q Thu 5/19/22 Mon 5/30/22 12 3.69% 1 1 1 1 1 1 1 1 1 1 1 1
V Installation of plumbing fixtures ₱553,260.00 U Tue 5/31/22 Sat 6/04/22 5 4.24% 1 1 1 1 1
W Painting and installation of doors, windows and writing boards ₱1,324,714.00 V Sun 6/05/22 Sat 6/18/22 14 10.15% 1 1 1 1 1 1 1 1 1 1 1 1 1 1
X Final work and cleaning ₱55,000.00 W Sun 6/19/22 Sun 6/26/22 8 0.42% 1 1 1 1 1 1 1 1
TOTAL COST ₱13,045,164.00 100.00% 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 3 3 3 3 3 3 3 2 2 1 2 2 2 2 2 2 2 2 2 1 1 1 1 2 2 2 2 2 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 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 4 4 4 4 4 3 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 1 1 1 1 1
1 2 3 4 5 6 7 8######################################################################################################################################################################################################################################################################################################################################################################################################################################################
%Periodic Schedule 3.17% 5.88% 9.05% 6.33% 5.88% 4.98% 4.98% 3.17% 3.17% 3.17% 3.17% 3.17% 3.17% 3.17% 3.17% 5.88% 9.95% 5.88% 3.17% 3.17% 3.17% 2.71%
Physical Program Accomplishment
%Cumulative Schedule 3.17% 9.05% 18.10% 24.43% 30.32% 35.29% 40.27% 43.44% 46.61% 49.77% 52.94% 56.11% 59.28% 62.44% 65.61% 71.49% 81.45% 87.33% 90.50% 93.67% 96.83% 100.00%
%Periodic Schedule ₱413,195.24 ₱767,362.59 ₱1,180,557.83 ₱826,390.48 ₱767,362.59 ₱649,306.81 ₱649,306.81 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱767,362.59 ₱1,298,613.61 ₱767,362.59 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱354,167.35
Financial Program Accomplishment
%Cumulative Schedule ₱413,195.24 ₱1,180,557.83 ₱2,361,115.66 ₱3,187,506.14 ₱3,954,868.72 ₱4,604,175.53 ₱5,253,482.33 ₱5,666,677.57 ₱6,079,872.81 ₱6,493,068.05 ₱6,906,263.29 ₱7,319,458.53 ₱7,732,653.77 ₱8,145,849.01 ₱8,559,044.25 ₱9,326,406.84 ₱10,625,020.45 ₱11,392,383.04 ₱11,805,578.28 ₱12,218,773.52 ₱12,631,968.76 ₱13,045,164.00
2 Storey 8 Classroom School Building
[JJP Construction]

Project Start Date 1/24/2022 (Monday)

Week 1 Week 2 Week 3 Week 4 Week 5 Week 6 Week 7 Week 8 Week 9 Week 10 Week 11 Week 12 Week 13 Week 14 Week 15 Week 16 Week 17 Week 18 Week 19 Week 20 Week 21 Week 22
24 Jan 2022 31 Jan 2022 7 Feb 2022 14 Feb 2022 21 Feb 2022 28 Feb 2022 7 Mar 2022 14 Mar 2022 21 Mar 2022 28 Mar 2022 4 Apr 2022 11 Apr 2022 18 Apr 2022 25 Apr 2022 2 May 2022 9 May 2022 16 May 2022 23 May 2022 30 May 2022 6 Jun 2022 13 Jun 2022 20 Jun 2022
Project Lead Engr. J. Pagal
DATE 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 27 28 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 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
TASK ID DESCRIPTION AMOUNT PREDECESSOR START END DURATION % Wt. MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S MT WT F S S
A Clearing the site ₱290,000.00 START Mon 1/24/22 Mon 1/31/22 8 2.22% 1 1 1 1 1 1 1 1 100.00%
B Construction of field office ₱20,000.00 A Tue 2/01/22 Mon 2/07/22 7 0.15% 1 1 1 1 1 1 1 96.83%
C Delivery of materials ₱20,000.00 B Tue 2/08/22 Mon 2/14/22 7 93.67%
0.15% 1 1 1trend
Moving average 1 line
1 1with
1 period = %PERIOD 90.50%
R² = NaN
D Stalking and batter boards ₱20,000.00 A Tue 2/01/22 Mon 2/07/22 7 0.15% 1 1 1 1 1 1 1 87.33% ₱13,045,164.00
E Excavation ₱534,500.00 D Tue 2/08/22 Wed 2/16/22 9 4.10% 1 1 1 1 1 1 1 1 1 81.45%
₱12,631,968.76
₱12,218,773.52
F Cutting and assembling of reinforcements ₱255,000.00 D Tue 2/08/22 Thu 2/17/22 10 1.95% 1 1 1 1 1 1 1 1 1 1 ₱11,805,578.28
G Positioning steel reinforcements ₱235,000.00 E Fri 2/18/22 Wed 3/02/22 13 1.80% 1 1 1 1 1 1 1 1 1 1 1 1 1 ₱11,392,383.04
71.49%
H Form works for footing-column ₱478,480.00 F Fri 2/18/22 Sat 2/26/22 9 3.67% 1 1 1 1 1 1 1 1 1 ₱10,625,020.45
I Pouring of footing ₱50,000.00 G Thu 3/03/22 Wed 3/09/22 7 0.38% 1 1 1 1 1 1 1 65.61%
62.44%
J Back filling and compaction, slab on fill ₱480,384.00 I Thu 3/10/22 Wed 3/16/22 7 3.68% 1 1 1 1 1 1 1 59.28% ₱9,326,406.84
K Electrical, plumbing and water pipe connections ₱255,000.00 G Thu 3/03/22 Thu 3/10/22 8 1.95% 1 1 1 1 1 1 1 1 56.11%
52.94% ₱8,559,044.25
L Pouring of columns ₱270,000.00 J Thu 3/17/22 Fri 3/25/22 9 2.07% 1 1 1 1 1 1 1 1 1 49.77% ₱8,145,849.01
46.61% ₱7,732,653.77
M GF CHB laying ₱483,829.00 L Sat 3/26/22 Fri 4/08/22 14 3.71% 1 1 1 1 1 1 1 1 1 1 1 1 1 1 ₱7,319,458.53
43.44%
N Beams and slabs forms & reinforcing and various piping installations ₱1,520,000.00 M Sat 4/09/22 Mon 4/18/22 10 11.65% 40.27% ₱6,906,263.29 1 1 1 1 1 1 1 1 1 1
₱6,493,068.05
O Pouring of 2F beams and slabs ₱1,367,876.00 N Tue 4/19/22 Mon 4/25/22 7 10.49% 35.29% ₱6,079,872.81 1 1 1 1 1 1 1
P 2F CHB laying, column, roof beam ₱1,323,615.00 O Tue 4/26/22 Mon 5/09/22 14 10.15% 30.32%
₱5,666,677.57 1 1 1 1 1 1 1 1 1 1 1 1 1 1
₱5,253,482.33
Q Roof framing and roofing sheet ₱1,496,999.00 P Tue 5/10/22 Wed 5/18/22 9 11.48% 1 1 1 1 1 1 1 1 1
24.43% ₱4,604,175.53
R Construction of stairways and installation of corridor railings ₱749,408.00 Q Thu 5/19/22 Wed 5/25/22 7 5.74% 1 1 1 1 1 1 1
₱3,954,868.72
S Plastering and tile works ₱501,500.00 P Tue 5/10/22 Tue 5/24/22 15 3.84% 18.10% 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
T Plumbing and drainage system ₱279,000.00 Q Thu 5/19/22 Mon 5/23/22 5 2.14% ₱3,187,506.14 1 1 1 1 1
U Installation of electrical wiring and fixtures ₱481,599.00 Q Thu 5/19/22 Mon 5/30/22 12 3.69% 9.05% ₱2,361,115.66 1 1 1 1 1 1 1 1 1 1 1 1
V Installation of plumbing fixtures ₱553,260.00 U Tue 5/31/22 Sat 6/04/22 5 4.24% 3.17% 1 1 1 1 1
W Painting and installation of doors, windows and writing boards ₱1,324,714.00 V Sun 6/05/22 Sat 6/18/22 14 10.15% ₱1,180,557.83 1 1 1 1 1 1 1 1 1 1 1 1 1 1
X Final work and cleaning ₱55,000.00 W Sun 6/19/22 Sun 6/26/22 8 0.42% ₱413,195.24 1 1 1 1 1 1 1 1
TOTAL COST ₱13,045,164.00 100.00% 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 3 3 3 3 3 3 3 2 2 1 2 2 2 2 2 2 2 2 2 1 1 1 1 2 2 2 2 2 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 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 4 4 4 4 4 3 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 1 1 1 1 1
1 2 3 4 5 6 7 8######################################################################################################################################################################################################################################################################################################################################################################################################################################################
%Periodic Schedule 3.17% 5.88% 9.05% 6.33% 5.88% 4.98% 4.98% 3.17% 3.17% 3.17% 3.17% 3.17% 3.17% 3.17% 3.17% 5.88% 9.95% 5.88% 3.17% 3.17% 3.17% 2.71%
Physical Program Accomplishment
%Cumulative Schedule 3.17% 9.05% 18.10% 24.43% 30.32% 35.29% 40.27% 43.44% 46.61% 49.77% 52.94% 56.11% 59.28% 62.44% 65.61% 71.49% 81.45% 87.33% 90.50% 93.67% 96.83% 100.00%
%Periodic Schedule ₱413,195.24 ₱767,362.59 ₱1,180,557.83 ₱826,390.48 ₱767,362.59 ₱649,306.81 ₱649,306.81 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱767,362.59 ₱1,298,613.61 ₱767,362.59 ₱413,195.24 ₱413,195.24 ₱413,195.24 ₱354,167.35
Financial Program Accomplishment
%Cumulative Schedule ₱413,195.24 ₱1,180,557.83 ₱2,361,115.66 ₱3,187,506.14 ₱3,954,868.72 ₱4,604,175.53 ₱5,253,482.33 ₱5,666,677.57 ₱6,079,872.81 ₱6,493,068.05 ₱6,906,263.29 ₱7,319,458.53 ₱7,732,653.77 ₱8,145,849.01 ₱8,559,044.25 ₱9,326,406.84 ₱10,625,020.45 ₱11,392,383.04 ₱11,805,578.28 ₱12,218,773.52 ₱12,631,968.76 ₱13,045,164.00
TASK ID DESCRIPTION Activity Productivity Rate Unit
A Clearing the site
Clearing under growth & trees 0.05 mh/m^3
Clearing under growth & shrub 0.03 mh/m^3
Disposal of Soil 1.69 mh/m^2
Hauling of Soil 1 mh/m^2

Construction of
B
field office
Wooden Works 2.37 mh/m^2
Delivery of
C
materials
Stalking and batter
D
boards
E Excavation
Machine Excavation 0.5 mh/m^3
Cutting and
F assembling of
reinforcements
16mm 0.08 mh/kg
10mm 0.08 mh/kg

G Positioning steel
reinforcements
16mm 0.08 mh/kg
10mm 0.08 mh/kg
16mm 0.07 mh/kg
10mm 0.07 mh/kg

H Form works for

footing-column
Column Formwork making 3.28 mh/m^2
FTB Formwork making 2.54 mh/m^2

I Pouring of footing
Concrete Works 8.54 mh/m^3
Back filling and
J compaction, slab
on fill
Machine back fill 2 mh/m^3
Slab on Fill 5 mh/m^3

Electrical, plumbing
K and water pipe
connections
Quantity Unit Man-Hour Req T hours Manpower Req

1000 cu.m. 50
1000 cu.m. 30
500 sqm 845
500 sqm 500
1425 64 23

100 sqm 237 56 5

10

1000 cu.m. 500 72 7

22519.66 kg 1801.5728
1539.2 kg 123.136
2424.7088 80 31

22519.66 kg 1801.5728
1539.2 kg 123.136
22519.66 kg 1576.3762
1539.2 kg 107.744
3608.829 104 35

380 sqm 1246.4

222 sqm 563.88
1810.28 72 26

37 cu.m. 315.98 56 6

500 cu.m. 1000

430 cu.m. 2150
3150 56 57