UNITSQUANTITYUNIT COST AMOUNT %WT DURATION 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

ITEM
DESCRIPTION
NO. OF WORK TO BE DONE
I A. EARTHWORKS 424.39 26,800.00 0.639596 8 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08
EXCAVATION L.S. 1 424.39 26,800.00

II B. CONCRETE WORKS 11,840.89 1,696,445.00 40.48657

B.1 FOOTINGS 6,468.15 115,262.50 2.75 7.5
Holcim Portland Cement bag/s 76 255 19,380 0.36 1 0.36
Sand, G-1 cu.m. 8 750 6,000 0.36 1 0.36
Gravel-G-1 cu.m. 15 750 11,250 0.36 1 0.36
16 mm dia. RSB @ 6.0 m pc/s 117 360 42,120 0.55 2.5 0.36 0.36 0.18
#16 G.I Tie Wire kg/s 14.5 75 1,088 0.36 1 0.36
Construction Pail pc/s 8 250 2,000 0.36 1
Hacksaw Blade pc/s 5 85 425 0 0

B.2 TIE BEAM 130,331.81 149,367.50 3.56 9.5

Holcim Portland Cement bag/s 90 255 22,950 0.37 1
Sand, G-1 cu.m. 5 750 3,750 0.37 1
Gravel-G-1 cu.m. 10 750 7,500 0.37 1
16 mm dia. RSB @ 6.0 m pc/s 131 360 47,160 0.92 2.5 0.37 0.37 0.18
10 mm dia. RSB @ 6.0 m pc/s 166 145 24,070 0.75 2 0.37 0.37
#16 G.I Tie Wire kg/s 23.5 75 1,762.50 0.75 2 0.37 0.37
Hacksaw Blade pc/s 5 85 425 0 0

B.3 COLUMNS 13,424.31 244,322.50 5.83 15.5

Holcim Portland Cement bag/s 143 255 36,465 0.75 2
Sand, G-1 cu.m. 8 750 6,000 0.75 2
Gravel-G-1 cu.m. 15 750 11,250 0.75 2
16 mm dia. RSB @ 6.0 m pc/s 199 360 71,640 0.14 3
10 mm dia. RSB @ 6.0 m pc/s 324 145 46,980 0.14 3
#16 G.I Tie Wire kg/s 48 75 3,562 0.14 3
Hacksaw Blade pc/s 5 85 425 0.38 1

B.4 FLOOR BEAMS 15,831.35 292,880.00 6.99 18.5

Holcim Portland Cement bag/s 145 255 36,975 0.76 2
Sand, G-1 cu.m. 8 750 6,000 0.76 2
Gravel-G-1 cu.m. 16 750 12,000 0.76 2
16 mm dia. RSB @ 6.0 m pc/s 304 360 109,440 1.52 4
10 mm dia. RSB @ 6.0 m pc/s 292 145 42,340 1.52 4
#16 G.I Tie Wire kg/s 56 75 4,200 0.76 2
Hacksaw Blade pc/s 5 85 425 0.95 2.5

B.5 ROOF BEAMS 13,605.94 217,695.00 5.2 14

Holcim Portland Cement bag/s 126 255 32,130 0.37 1
Sand, G-1 cu.m. 7 750 5,250 0.37 1
Gravel-G-1 cu.m. 14 750 10,500 0.37 1
16 mm dia. RSB @ 6.0 m pc/s 192 360 69,120 1.48 4
10 mm dia. RSB @ 6.0 m pc/s 251 145 36,395 1.11 3
#16 G.I Tie Wire kg/s 35 75 2,625 1.11 3
Hacksaw Blade pc/s 5 85 425 0.37 1
 B.6 CONCRETE STAIR 12,220.00 36,660.00 0.87 2.5
Holcim Portland Cement bag/s 27 255 6,885 0.07 0.2
Sand, G-1 cu.m. 2 750 1,500 0.07 0.2
Gravel-G-1 cu.m. 3 750 2,250 0.07 0.2
16 mm dia. RSB @ 6.0 m pc/s 12 360 4,320 0.18 0.5
12 mm dia. RSB @ 6.0 m pc/s 20 208 4,160 0.18 0.5
10 mm dia. RSB @ 6.0 m pc/s 37 145 5,365 0.18 0.5
#16 G.I Tie Wire kg/s 3 85 255 0.07 0.2
Hacksaw Blade pc/s 5 85 425 0.07 0.2

B.7 SLAB-ON-FILL (CLASS C) 4,772.26 118,447.50 2.83 7.5

Holcim Portland Cement bag/s 137 255 34,395.00 0.38 1
Sand, G-1 cu.m. 11 750 8,250 0.38 1
Gravel-G-1 cu.m. 22 750 16,500 0.38 1
10 mm dia. RSB @ 6.0 m pc/s 169 145 24,505 0.75 2
#16 G.I Tie Wire kg/s 4.5 75 337.5 0.38 1
Hacksaw Blade pc/s 2 85 170 0.57 1.5

B.8 SECOND FLOOR SLAB 15,590.00 521,810.00 12.45 18

Holcim Portland Cement bag/s 293 255 74,715 1.38 2
Sahara Water Proofing Compd.pack/s 90 45 4,050 1.38 2
Sand, G-1 cu.m. 14 750 10,500 1.38 2
Gravel-G-1 cu.m. 28 750 21,000 1.38 2
12 mm dia. RSB @ 6.0 m pc/s 345 145 50,025 4.14 3
10 mm dia. RSB @ 6.0 m pc/s 1,015 208 211,120 4.14 3
#16 G.I Tie Wire kg/s 106 75 7,950 1.38 2
Hacksaw Blade pc/s 10 85 850 1.38 2

III C. MASONRY WORKS 722 298,667.50 7.12786 18.5

Holcim Portland Cement bag/s 294 255 74,970 0.76 2
Sand, G-1 cu.m. 24 750 18,000 0.76 2
4'' CHB pc/s 2,400 11 26,400 1.2 3
5'' CHB pc/s 3,000 15 45,000 1.2 3
10 mm dia. RSB @ 6.0 m pc/s 316 145 45,820 1.4 4
#16 G.I Tie Wire kg/s 7 85 522.5 1.33 3.5
Hacksaw Blade pc/s 5 85 425 0.38 1

IV D. PLASTERING WORKS 107.78 111,440.00 2.659575 7.5

Holcim Wall Right Cement bag/s 41 240 9,840 0.88 2.5
Bostik ADDMIX EASY Mortarpack/s 41 80 3,280 0.88 2.5
Fine Sand cu.m. 13 1,200 15,600 0.88 2.5

V E. ROOF FRAMING WORKS 305,805.00 305,805.00 7.2982 29.5

2-1/2'' X 2-1/2'' X 1/4'' ANG pc/s 68 1,400 95,200 1.87 7.5
2'' x 2'' x 1/4'' ANGLE BAR @pc/s 34 1,100 37,400 1.48 6
2'' x 4'' x 1.5 mm C-Purlins @ pc/s 84 750 63,000 1.48 6
Welding Rod @ 5kg/box box/es 10 550 5,500 1.48 6
Metal Primer gal 6 450 2,700 0.5 2
Paint Thinner lit 6 80 480 0.5 2
Paint Brush, 2'' pc/s 5 50 250 0 0
V1 F. TINNERY WORKS 656.91 161,600.00 3.856671 15
0.5 mm Multi-Rib Type Pre-Pain
ln.m. 246 350 86,100 1.28 5
Gutter, Pre-Painted pc/s 20 450 9,000 1.28 5
Wall Flashing, Pre-Painted pc/s 20 450 9,000 0.76 3
Flashing, Pre-Painted pc/s 6 450 2,700 0.5 2
Texscrew, Steel pc/s 2,000 2.5 5,000 0 0
Blind Rivets box/es 6 475 2,850 0 0
Silicone Roofing Sealant tube/s 20 210 4,200 0 0

VII G. DOORS AND WINDOWS SCHEDULE 13,537.00 614,580.00 14.66728 74

D1, 12.10 sq.m., Fixed Paneledset/s 8 31,460 251,680 1.6 8
D2, 0.80 m x 2.10 m, Service Pset/s 5 6,500 32,500 1.6 8
D3, 0.60 m x 2.10 m, Upvc Polset/s 2 3,500 7,000 1.6 8
W1, 1.50 m x 2.00 , Analok Sl set/s 1 7,800 7,800 1.6 8
W2, 1.50 m x 1.00 m, Analok set/s 1 3,900 3,900 1.6 8
W3, 0.50 m x 2.00 m, Analok set/s 16 2,600 41,600 1.6 8
W4, 0.50 m x 0.60 m, Analok set/s 2 780 1,560 1.6 8
4.65 m Wide x 2.40 m high Ro set/s 6 16,740 100,440 1.6 8
Doors Accessories (1,500 per dl.s. 1 9,000 9,000 0 0

VIII H. PLUMBING WORKS AND SEPTIC VAU 124,545.00 124,545.00 2.972333 24

Water Closet and Lavatory wit set/s 2 10,000 20,000 0.06 0.5
Telephone Shower set/s 2 1,500 3,000 0.06 0.5
Faucet set/s 4 350 1,400 0.06 0.5
Bidet Faucet set/s 2 800 1,600 0.06 0.5
6'' dia. PVC Sanitary Pipe pc/s 15 700 10,500 0.12 1
6'' x 3'' Reducer PVC Sanitary pc/s 9 350 3,150 0.06 0.5
6'' x 2'' Reducer PVC Sanitary pc/s 1 320 320 0.06 0.5
4'' dia. PVC Sanitary Pipe pc/s 16 350 5,600 0.12 1
4'' PVC 1/8 Bend Elbow (for clpc/s 1 250 250 0.06 0.5
4'' PVC Closet Bend pc/s 2 250 500 0.06 0.5
4'' PVC Sanitary Tee pc/s 3 250 750 0.06 0.5
4'' Cleanout with Plug pc/s 1 120 120 0.06 0.5
4'' PVC 1/4 Bend Elbow pc/s 2 120 240 0.06 0.5
3'' dia. PVC Sanitary Pipe pc/s 27 350 9,450 0.12 1
3'' PVC 1/4 Bend Elbow pc/s 9 45 405 0.06 0.5
2'' dia. PVC Sanitry Pipe pc/s 8 180 1,440 0.06 0.5
2'' PVC 1/4 Bend Elbow pc/s 4 120 480 0.06 0.5
2'' PVC Sanitary Tee pc/s 8 120 960 0.06 0.5
2'' PVC P-Trap pc/s 4 220 880 0.06 0.5
2'' PVC 1/8 Bend Elbow (for clpc/s 2 120 240 0.06 0.5
2'' PVC Cleanout with Plug pc/s 2 120 240 0.06 0.5
2'' x 2'' Floor Drain with Cover pc/s 2 120 240 0.06 0.5
3/4'' dia. PVC Potable Water S pc/s 15 320 4,800 0.12 1
1/2'' dia. PVC Potable Water S pc/s 8 220 1,760 0.06 0.5
3/4'' x 1/2'' Tee Reducer pc/s 2 80 160 0.06 0.5
1/2'' dia. 1/4 Bend Elbow pc/s 15 80 1,200 0.12 1
1/2'' PVC Tee pc/s 6 80 480 0.06 0.5
3/4'' PVC Coupling pc/s 5 35 175 0.06 0.5
Solvent Cement, 500cc pc/s 4 450 1,800 0.06 0.5
6'' CHB pc/s 200 18 3,600 0.24 2
 10mm dia. RSB @ 6.0 m pc/s 40 145 5,800 0.12 1
Holcim Portland Cement bag/s 20 255 5,100 0.12 1
Sand, G-1 cu.m. 4 750 3,000 0.12 1
Gravel, G-1 cu.m. 3 750 2,250 0.12 1
#16 G.I. Tie Wire kg/s 3 85 255 0.12 1

IX I. ELECTRICAL WORKS 549,525.00 549,525.00 13.11471 124

LED Light Bulb, 15W, with Coset/s 61 800 48,800 0.44 4
2-Gang Convenience Outlet set/s 51 350 17,850 0.44 4
ACU/Ref/Laundry Outlet set/s 12 450 5,400 0.44 4
1-Gang Lighting Switch set/s 2 250 500 0.44 4
2-Gang Lighting Switch set/s 11 400 4,400 0.44 4
3-Gang Lighting Switch set/s 5 500 2,500 0.44 4
Utility Box pc/s 142 30 4,260 0.44 4
Junction Box, Octagonal pc/s 61 45 2,745 0.44 4
3.5sq.mm., 600V, THHN/THWbox/es 8 4,200 33,600 0.44 4
5.5sq.mm., 600V, THHN/THWbox/es 4 6,800 27,200 0.44 4
8.0sq.mm., 600V, THHN/THWbox/es 1 11,250 11,250 0.44 4
22.0sq.mm., 600V, THHN/THW m 60 120 7,200 0.44 4
38.0sq.mm., 600V, THHN/THW m 60 200 12,000 0.44 4
100sq.mm. THHN/THWN-2, Serv m 60 850 51,000 0.44 4
6 Holes, Bolt-on Type Panel B set/s 6 850 5,100 0.44 4
8 Holes, Bolt-on Type Panel B set/s 1 1,200 1,200 0.5 5
16 Holes, Bolt-on Type Panel set/s 1 1,500 1,500 0.5 5
15AT/100AF, 2-Pole, 30KAIC,pc/s 11 2,760 30,360 0.5 5
20AT/100AF, 2-Pole, 30KAIC,pc/s 19 2,760 52,440 0.5 5
30AT/100AF, 2-Pole, 30KAIC,pc/s 15 2,760 41,400 0.5 5
40AT/100AF, 2-Pole, 30KAIC,pc/s 6 2,760 16,560 0.5 5
60AT/100AF, 2-Pole, 30KAIC,pc/s 1 2,970 2,970 0.5 5
125AT/100AF, 2-Pole, 30KAIC, pc/s 1 7,940 7,940 0.5 5
20mm dia. Orange PVC Electripc/s 80 180 14,400 0.44 4
20mm dia. Orange Coupling Elepc/s 40 35 1,400 0.44 4
20mm dia. Orange Elbow Electrpc/s 30 35 1,050 0.44 4
50mm dia. Orange PVC Electripc/s 3 350 1,050 0.44 4
520mm dia. Orange Service Enpc/s 1 450 450 0.44 4
Electrical Tape, Big pc/s 8 50 400 0.44 4

X J. FORMWORKS AND SCAFFOLDINGS 142,790.00 142,790.00 3.40776 8.5

200 pcs - 2'' x 2'' x 10' Red La bd.ft. 667 45 30,015 0.6 1.5 0.4 0.2 0.4 0.2
1'' Phenolic Board pc/s 30 1,200 36,000 0.4 1 0.4 0.4
4'' CWN kg/s 15 85 1,275 0.8 2 0.4 0.4
3'' CWN kg/s 10 85 850 0.8 2 0.4 0.4
2'' CWN kg/s 5 85 425 0.8 2 0.4 0.4

XI K. RAILING/CLADDING WORKS 157,945.00 157,945.00 3.769442 23.5

1.5mm x 50mm x 100mm G.I. Tpc/s 18 1,400 25,200 0.48 5
1.5mm x 50mm x 50mm G.I. Tupc/s 20 950 19,000 0.48 5
1.5mm x 25mm x 25mm G.I. Tupc/s 40 750 30,000 0.48 5
50mm x 5mm Flat Bar @ 6.0 mpc/s 10 350 3,500 0.48 5
Welding Rod @ 5kg per box box/es 8 550 4,400 0 0
 Metal Primer gal 6 650 3,900 0.32 2
Paint Thinner lit/s 6 120 720 0.32 2
Metal Epoxy/Patching CompouL.S. 1 5,000 5,000 0.32 2

TOTAL A. Project Direct and Indirect Cost(Materials, Labors, and 4,190,142.50

B. Project Supervision / Inspection Overhead(3% of Project 125,704.28
4,315,846.78

0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.44 0.36 0.54 0.4 1.8 1.08 0.37 0.37 0.92 0.74 0.4 1.8
A. Periodic Accomplishment
B. Cummulative Accomplishment
C. Periodic Accomplishment
D. Cummulative Accomplishment
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

0.37
0.37
0.37

0.38 0.38
0.38 0.38
0.38 0.38
0.38 0.38 0.38 0.38 0.38 0.38
0.38 0.38 0.38 0.38 0.38 0.38
0.38 0.38 0.38 0.38 0.38 0.38

0.38 0.38
0.38 0.38
0.38 0.38
0.38 0.38 0.38 0.38
0.38 0.38 0.38 0.38
0.38 0.38
 0.69 0.69
0.69 0.69
0.69 0.69
0.69 0.69
0.69 0.69 0.69
0.69 0.69 0.69
 0.11 0.11
0.11 0.11
0.11 0.11

0.4 0.2 0.4 0.2 0.4 0.2

0.4 0.4 0.4
0.4 0.4 0.4
0.4 0.4 0.4
0.4 0.4 0.4
 1.11 0.38 0.38 0.38 0.76 0.76 0.76 0.4 1.8 1.14 1.14 0.38 0.38 0.38 0.38 0.38 0.38 0.76 0.76 0.4 1.8 1.14 1.14 0.69 0.69 0.69 0.69 1.02 1.02 0.4 1.8 2.76 2.76 0.38 0.38 0.38 0.76 0.76 0.76
10.89 13.9
10.89 24.79
456306.51825 582429.8075
456306.51825 1038736.326
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

0.38 0.38
0.38 0.38
0.38 0.38

0.37
0.37
0.37
0.37 0.37 0.37 0.37
0.37 0.37 0.37
0.37 0.37 0.37
 0.07
0.07
0.07
0.07
0.07

0.07

0.38
0.38
0.38
0.38 0.38
0.38
0.38 0.38

0.25 0.25 0.25 0.25 0.25 0.25

0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.13
0.4 0.2 0.4 0.2 0.2 0.2
0.4 0.4 0.4 0.4
0.4 0.4 0.4 0.4
0.4 0.4 0.4 0.4
0.4 0.4 0.4 0.4
0.4 1.8 1.14 1.14 0.37 0.37 0.37 0.37 0.74 0.74 0.74 0.4 1.8 1.11 0.07 0.14 1.8 0.21 0.38 0.38 0.38 0.76 1.8 1.14 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.13 0.25 0.25 0.25 0.25 0.25 0.25
20.42 13.41
45.21 58.62
855627.0985 561898.10925
1894363.42425 2456261.5335
97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 110 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134
 0.38 0.38
0.38 0.38
0.38 0.38 0.38
0.38 0.38 0.38
0.38 0.38 0.38 0.38
0.38 0.38 0.38 0.19
0.38

0.25 0.25 0.25 0.25 0.25 0.25

0.25 0.25
0.25 0.25
0.25 0.25 0.25
0.25 0.25 0.25
0.25 0.25 0.25
0.25 0.25 0.25

0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12

0.12
0.12
0.12
0.12
0.12
0.12
0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.38 0.76 0.76 0.76 0.57 0.38 0.38 0.38 0.38 0.38 0.38 0.76 0.76 0.48 0.48 1.08 0.72
7.32 5.64
65.94 71.58
306718.431 236324.037
2762979.9645 2999304.0015
135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172
 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2

0.12
0.12
0.12
0.12

0.12

0.12 0.12
0.12
0.12
0.12
0.12
0.12

0.1 0.1 0.1 0.1

0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1

0.1 0.1 0.1 0.1

0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1

0.1 0.1 0.1 0.1

0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1 0.1

0.16 0.16 0.16

0.16 0.16 0.16
0.16 0.16 0.16
0.16 0.16 0.16
0.16 0.16
 0.16 0.16
0.16 0.16
0.16 0.16

0.6 0.24 0.12 0.12 0.36 0.4 0.4 0.4 0.4 0.2 0.2 0.2 0.2 0.4 0.4 0.4 0.4 0.4 0.3 0.3 0.3 0.3 0.4 0.4 0.4 0.4 0.42 0.42 0.42 0.42 0.52 0.52 0.52 0.52 0.36 0.36 0.36 0.36
10.09 6.4
81.67 88.07
422785.3783 268169.12
3422089.38 3690258.49975
173 174 185 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 196 197 198 199 200

cummulative accomplishment
120

100

80

60

40

20

20
Duration
20
40
60
90
100
120
140
160
180
200
 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2
0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2

0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2

0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2
0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2
8.4 3.6
96.47 100.07
351971.97 150845.13
3690258.4998 4190145