ARILLO CONSTRUCTION Marong Lambunao, Iloilo

Email: [email protected]
Contact No. 09615283170

Project Title: PROPOSED TWO-STOREY RESIDENTIAL BUILDING

Project Owner: MS. JEANETTE C. ARILLO
Project Location: MARONG LAMBUNAO ,ILOILO

BILL OF MATERIALS

Item Item Description Specification Quantity Unit Unit Cost Total Cost
I Site Works and Earth Works ₱ 128,250.00
1.1 Site Works and Earth Works Sub-Total Cost ₱ 128,250.00 ₱ 51,300.00
Clearing, Lay-Out and Mobilization 85.5 sq.m ₱ 1,500.00 ₱ 128,250.00 #REF!

Item Item Description Specification Quantity Unit Unit Cost Total Cost
II Concerete Works (Sub-Structure) ₱ 51,540.00
2.1 Column Footings Sub-Total Cost ₱ 45,770.00 ₱ 18,308.00
Portland Cement 61 bags ₱ 255.00 ₱ 15,555.00
Washed Sand (Fine Aggregates) 3 cu.m. ₱ 1,250.00 ₱ 3,750.00
Gravel G1 (Course Aggregates) 7 cu.m. ₱ 1,350.00 ₱ 9,450.00
Gravel Base Couse 2 cu.m. ₱ 650.00 ₱ 1,300.00
RSB, 12mmØ x 7.6m 39 pc ₱ 385.00 ₱ 15,015.00
Tie Wire, ga #16 7 kgs ₱ 100.00 ₱ 700.00

2.2 Wall Footings Sub-Total Cost ₱ 5,770.00 ₱ 2,308.00

Portland Cement 8 bags ₱ 255.00 ₱ 2,040.00
Washed Sand (Fine Aggregates) 1 cu.m. ₱ 1,250.00 ₱ 1,250.00
Gravel G1 (Course Aggregates) 1 cu.m. ₱ 1,350.00 ₱ 1,350.00
RSB, 10mmØ x 6m 6 pc ₱ 180.00 ₱ 1,080.00
Tie Wire, ga #16 0.5 kgs ₱ 100.00 ₱ 50.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
III Concerete Works (Super-Structure) ₱ 547,353.50
3.1 Slab on Fill Sub-Total Cost ₱ 42,000.00 ₱ 16,800.00
Portland Cement 52 bags ₱ 255.00 ₱ 13,260.00
Washed Sand (Fine Aggregates) 4 cu.m. ₱ 1,250.00 ₱ 5,000.00
Gravel G1 (Course Aggregates) 8 cu.m. ₱ 1,350.00 ₱ 10,800.00
RSB, 10mmØ x 6m 63 pc ₱ 180.00 ₱ 11,340.00
Tie Wire, ga #16 16 kgs ₱ 100.00 ₱ 1,600.00

3.2 Ground Floor Concrete Column Sub-Total Cost ₱ 105,277.00 ₱ 42,110.80

Portland Cement 77 bags ₱ 255.00 ₱ 19,635.00
Washed Sand (Fine Aggregates) 3 cu.m. ₱ 1,250.00 ₱ 3,750.00
Gravel G1 (Course Aggregates) 6 cu.m. ₱ 1,350.00 ₱ 8,100.00
RSB, 16mmØ x 6m 88 pc ₱ 385.00 ₱ 33,880.00
RSB, 10mmØ x 6m 137 pc ₱ 180.00 ₱ 24,660.00
Tie Wire, ga #16 33 kg ₱ 100.00 ₱ 3,300.00
Formsworks
1/4" thk. Ordinary Plywood 16 pcs ₱ 387.00 ₱ 6,192.00
2x2x3x10 Coco Lumber 37 pcs ₱ 135.00 ₱ 4,995.00
4" Common Nails 6 kg ₱ 95.00 ₱ 570.00
1" Common Nails 3 kg ₱ 65.00 ₱ 195.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
III Concerete Works (Super-Structure)
3.3 Second Floor Concrete Column Sub-Total Cost ₱ 104,490.50 ₱ 41,796.20
Portland Cement 52 bags ₱ 255.00 ₱ 13,260.00
Washed Sand (Fine Aggregates) 2 cu.m. ₱ 1,250.00 ₱ 2,500.00
Gravel G1 (Course Aggregates) 4 cu.m. ₱ 1,350.00 ₱ 5,400.00
RSB, 16mmØ x 6m 112 pc ₱ 385.00 ₱ 43,120.00
RSB, 10mmØ x 6m 171 pc ₱ 180.00 ₱ 30,780.00
Tie Wire, ga #16 25 kg ₱ 100.00 ₱ 2,500.00
Formsworks
1/4" thk. Ordinary Plywood 9 pcs ₱ 387.00 ₱ 3,483.00
2x2x3x10 Coco Lumber 22 pcs ₱ 135.00 ₱ 2,970.00
4" Common Nails 4 kg ₱ 95.00 ₱ 380.00
1" Common Nails 1.5 kg ₱ 65.00 ₱ 97.50

3.4 Stairs Sub-Total Cost ₱ 24,484.00 ₱ 9,793.60

Portland Cement 16 bags ₱ 255.00 ₱ 4,080.00
Washed Sand (Fine Aggregates) 1 cu.m. ₱ 1,250.00 ₱ 1,250.00
Gravel G1 (Course Aggregates) 2 cu.m. ₱ 1,350.00 ₱ 2,700.00
 RSB, 12mmØ x 7.6m 29 pcs ₱ 250.00 ₱ 7,250.00
RSB, 10mmØ x 6m 9 pcs ₱ 180.00 ₱ 1,620.00
Tie Wire, ga #16 7 kgs ₱ 100.00 ₱ 700.00
Formsworks
1/4" thk. Ordinary Plywood 12 pcs ₱ 387.00 ₱ 4,644.00
2x2x3x10 Coco Lumber 14 pcs ₱ 135.00 ₱ 1,890.00
4" Common Nails 3 kg ₱ 95.00 ₱ 285.00
1" Common Nails 1 kg ₱ 65.00 ₱ 65.00

3.5 Second Floor Beam Sub-Total Cost ₱ 62,279.00 ₱ 24,911.60

Portland Cement 30 bags ₱ 255.00 ₱ 7,650.00
Washed Sand (Fine Aggregates) 2 cu.m. ₱ 1,250.00 ₱ 2,500.00
Gravel G1 (Course Aggregates) 3 cu.m. ₱ 1,350.00 ₱ 4,050.00
RSB, 16mmØ x 6m 50 pcs ₱ 385.00 ₱ 19,250.00
RSB, 10mmØ x 6m 100 pcs ₱ 180.00 ₱ 18,000.00
Tie Wire, ga #16 36.5 kgs ₱ 100.00 ₱ 3,650.00
Formsworks
1/4" thk. Ordinary Plywood 12 pcs ₱ 387.00 ₱ 4,644.00
2x2x3x10 Coco Lumber 15 pcs ₱ 135.00 ₱ 2,025.00
4" Common Nails 4 kg ₱ 95.00 ₱ 380.00
1" Common Nails 2 kg ₱ 65.00 ₱ 130.00

3.6 Suspended Slab Sub-Total Cost ₱ 125,789.50 ₱ 50,315.80

Portland Cement 174 bags ₱ 255.00 ₱ 44,370.00
Washed Sand (Fine Aggregates) 9.5 cu.m. ₱ 1,250.00 ₱ 11,875.00
Gravel G1 (Course Aggregates) 19 cu.m. ₱ 1,350.00 ₱ 25,650.00
RSB, 10mmØ x 6m 202 pcs ₱ 180.00 ₱ 36,360.00
Tie Wire, ga #16 24 kg ₱ 100.00 ₱ 2,400.00
Formsworks
1/4" thk. Ordinary Plywood 6 pcs ₱ 387.00 ₱ 2,322.00
2x2x3x10 Coco Lumber 18 pcs ₱ 135.00 ₱ 2,430.00
4" Common Nails 3 kg ₱ 95.00 ₱ 285.00
1" Common Nails 1.5 kg ₱ 65.00 ₱ 97.50

3.7 Roof Beam Sub-Total Cost ₱ 83,033.50 ₱ 33,213.40

Portland Cement 49 bags ₱ 255.00 ₱ 12,495.00
Washed Sand (Fine Aggregates) 3 cu.m. ₱ 1,250.00 ₱ 3,750.00
Gravel G1 (Course Aggregates) 6 cu.m. ₱ 1,350.00 ₱ 8,100.00
RSB, 16mmØ x 6m 55 pc ₱ 385.00 ₱ 21,175.00
RSB, 10mmØ x 6m 95 pc ₱ 180.00 ₱ 17,100.00
Tie Wire, ga #16 15 kg ₱ 100.00 ₱ 1,500.00
Formworks and Scaffoldings (30 1 lot ₱ 18,913.50 ₱ 18,913.50

Item Item Description Specification Quantity Unit Unit Cost Total Cost
IV Masonry ₱ 345,278.00
4.1 Ground Floor Wall and Partitions Sub-Total Cost ₱ 165,396.00 ₱ 66,158.40
CHB, 4" 2526 pcs ₱ 16.00 ₱ 40,416.00
Portland Cement 186 bags ₱ 255.00 ₱ 47,430.00
Washed Sand (Fine Aggregates) 15 cu.m. ₱ 1,250.00 ₱ 18,750.00
RSB, 10mmØ x 6m 325 pcs ₱ 180.00 ₱ 58,500.00
Tie Wire, ga #16 3 kgs ₱ 100.00 ₱ 300.00

4.2 Second Floor Wall and Partitions Sub-Total Cost ₱ 179,882.00 ₱ 71,952.80
CHB, 4" 2632 pcs ₱ 16.00 ₱ 42,112.00
Portland Cement 194 bags ₱ 255.00 ₱ 49,470.00
Washed Sand (Fine Aggregates) 16 cu.m. ₱ 1,250.00 ₱ 20,000.00
RSB, 10mmØ x 6m 370 pcs ₱ 180.00 ₱ 66,600.00
Tie Wire, ga #16 17 kgs ₱ 100.00 ₱ 1,700.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
V Ceiling Works ₱ 89,174.00
5.1 Ground Floor Ceiling Sub-Total Cost ₱ 18,330.00 ₱ 7,332.00
Fiber Cement Board 19 pc ₱ 495.00 ₱ 9,405.00
Wall Angle, 0.40mmx25mmx25mmx2.40m. 21 pc ₱ 170.00 ₱ 3,570.00
Metal Furring Channel, 0.40mmx19mmx50mmx5m. 15 pc ₱ 145.00 ₱ 2,175.00
Metal Carrying Channel, 0.80mmx12mmx38mmx5m 16 pc ₱ 140.00 ₱ 2,240.00
W-Clip 70 pc ₱ 6.00 ₱ 420.00
Concrete Nails # 2 3 kg ₱ 80.00 ₱ 240.00
1/8 x 3/4 Bind Rivets 1 box ₱ 280.00 ₱ 280.00

5.2 Second Floor Ceiling Sub-Total Cost ₱ 70,844.00 ₱ 28,337.60

Fiber Cement Board 40 pc ₱ 495.00 ₱ 19,800.00
Wall Angle, 0.40mmx25mmx25mmx2.40m. 59 pc ₱ 170.00 ₱ 10,030.00
Metal Furring Channel, 0.40mmx19mmx50mmx5m. 134 pc ₱ 145.00 ₱ 19,430.00
Metal Carrying Channel, 0.80mmx12mmx38mmx5m 99 pc ₱ 140.00 ₱ 13,860.00
W-Clip 494 pc ₱ 6.00 ₱ 2,964.00
1/8 x 3/4 Bind Rivets 15 box ₱ 280.00 ₱ 4,200.00
Concrete Nails # 2 7 kg ₱ 80.00 ₱ 560.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
 VI Steel Structures ₱ 61,460.00
6.1 Railings Sub-Total Cost ₱ 61,460.00 ₱ 24,584.00
SS Square Tube, 2"x2" 14 pc ₱ 1,550.00 ₱ 21,700.00
SS Square Tube, 1"x1" 39 pc ₱ 960.00 ₱ 37,440.00
Welding Rod 2.0mm E6011 8 box ₱ 290.00 ₱ 2,320.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
VII Roof and Roof Framing ₱ 192,740.00
7.1 Roofing Trusses Sub-Total Cost ₱ 39,570.00 ₱ 15,828.00
C-purlins, 2"x6" x 1.5mm THK 17 pc ₱ 705.00 ₱ 11,985.00
C-purlins, 2"x3" x 1.5mm THK 37 pc ₱ 515.00 ₱ 19,055.00
RSB, 12mmØ x 6m 26 pc ₱ 250.00 ₱ 6,500.00
Welding Rod 2.0mmE6011 7 box ₱ 290.00 ₱ 2,030.00

7.2 Roofing Sub-Total Cost ₱ 153,170.00 ₱ 61,268.00

Long Span Roof 154 l.m. ₱ 685.00 ₱ 105,490.00
Insulation Foam 5 rolls ₱ 1,580.00 ₱ 7,900.00
Bended Items 78 l.m. ₱ 510.00 ₱ 39,780.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
VIII Doors and Windows ₱ 397,081.00
8.1 Doors Sub-Total Cost ₱ 119,200.00 ₱ 47,680.00
D1 Wood Panel Door w/ Glass (2.1x1.6) 1 set ₱ 35,500.00 ₱ 35,500.00
D2 Aluminum Sliding Door (2.1x2.4) 3 set ₱ 11,600.00 ₱ 34,800.00
D3 Wood Panel Door (2.1x0.8) 6 set ₱ 3,500.00 ₱ 21,000.00
D4 Alminum Sliding Door (2.1x1.2) 2 set ₱ 8,200.00 ₱ 16,400.00
D5 Panel Type Door (2.1x0.6) 1 set ₱ 4,500.00 ₱ 4,500.00
D6 Panel Type Door (2.1x0.6) 2 set ₱ 3,500.00 ₱ 7,000.00

8.2 Windows Sub-Total Cost ₱ 277,881.00 ₱ 111,152.40

W1 Tinted Fixed Glass Window (1.3x4.8) 1 set ₱ 198,000.00 ₱ 198,000.00
W2 Tinted Fixed Glass Window (4.4x2.1) 1 set ₱ 25,781.00 ₱ 25,781.00
W3 Tinted Fixed Glass Window(3.0x2.1) 1 set ₱ 9,800.00 ₱ 9,800.00
W4 Sliding Window (2.0x0.9) 1 set ₱ 3,800.00 ₱ 3,800.00
W5 Sliding Window (1.2x0.6) 2 set ₱ 1,500.00 ₱ 3,000.00
W6 Aluminum Sliding Window (1.2x1.2) 4 set ₱ 5,200.00 ₱ 20,800.00
W7 Aluminum Fixed Sliding Window(2.0x0.6) 1 set ₱ 1,800.00 ₱ 1,800.00
W8 Fixed Sliding Window (1.6x2.1) 1 set ₱ 3,500.00 ₱ 3,500.00
W9 Aluminum Fixed Sliding Window(2.0x1.2) 1 set ₱ 3,500.00 ₱ 3,500.00
W10 Awning Window (0.6x0.6) 1 set ₱ 1,400.00 ₱ 1,400.00
W11 Tinted Fixed Window (3.0x1.2) 1 set ₱ 6,500.00 ₱ 6,500.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
IX Tileworks ₱ 441,881.00
9.1 Tileworks Sub-Total Cost ₱ 441,881.00 ₱ 176,752.40
Unglazed Tiles, 60cm x 60cm 94 pc ₱ 399.00 ₱ 37,506.00
Glazed Tiles, 60cm x 60cm 615 pc ₱ 595.00 ₱ 365,925.00
Tile Adhesive 88 bags ₱ 350.00 ₱ 30,800.00
Tile Grout 14 kg ₱ 100.00 ₱ 1,400.00
Washed Sand (Fine Aggregates) 5 cu.m. ₱ 1,250.00 ₱ 6,250.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
X Painting Works ₱ 48,760.00
10.1 Masonry Painting Sub-Total Cost ₱ 48,760.00 ₱ 19,504.00
Semi-Gloss Enamel Paint 24 gal ₱ 665.00 ₱ 15,960.00
Latex Primer Paint 30 gal ₱ 550.00 ₱ 16,500.00
Paint Thinner 10 gal ₱ 422.00 ₱ 4,220.00
Paint Brush 4" 31 pc ₱ 75.00 ₱ 2,325.00
Sand paper #120 31 dozen ₱ 130.00 ₱ 4,030.00
Paint Brush 2" 35 pc ₱ 35.00 ₱ 1,225.00
Paint Roller Brush (152mm) w pan 30 pc ₱ 150.00 ₱ 4,500.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
XI Plumbing ₱ 175,907.90
11.1 Plumbing Fixtures Sub-Total Cost ₱ 66,602.00 ₱ 26,640.80
Water Closet 3 set ₱ 11,750.00 ₱ 35,250.00
Kitchen Sink 1 set ₱ 3,935.00 ₱ 3,935.00
Lavatory 3 set ₱ 1,739.00 ₱ 5,217.00
Stainless Steel Double Sink 1 set ₱ 9,490.00 ₱ 9,490.00
Faucet 10 set ₱ 349.00 ₱ 3,490.00
Shower Head 3 set ₱ 2,490.00 ₱ 7,470.00
Faucet 7 set ₱ 250.00 ₱ 1,750.00

11.2 Septic Vault Sub-Total Cost ₱ 93,000.00 ₱ 37,200.00

 Septic Tank 1 lot ₱ 69,000.00 ₱ 69,000.00
Catch Basin 4 pcs ₱ 6,000.00 ₱ 24,000.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
XI Plumbing
11.3 Sewerline Works Sub-Total Cost ₱ 10,559.00 ₱ 4,223.60
100mm ∅ PVC PIPE 5 set ₱ 1,010.00 ₱ 5,050.00
50mm ∅ PVC PIPE 2 set ₱ 393.00 ₱ 786.00
PVC WYE (100mm) 3 set ₱ 173.00 ₱ 519.00
PVC Elbow 45° (100mm) 4 pcs ₱ 31.00 ₱ 124.00
PVC Elbow 90° (100mm) 5 pcs ₱ 92.00 ₱ 460.00
PVC Elbow 90° (50mm) 5 pcs ₱ 39.00 ₱ 195.00
PVC Elbow 45° (50mm) 4 pcs ₱ 27.00 ₱ 108.00
Sanitary Tee 17 pcs ₱ 59.75 ₱ 1,015.75
PVC Coupling (100mm) 10 pcs ₱ 59.00 ₱ 590.00
PVC Coupling (50mm) 10 pcs ₱ 45.00 ₱ 450.00
PVC Clean Out w/ plug & sealing ring 100mm 1 pcs ₱ 98.50 ₱ 98.50
PVC P-Trap w/ plug & sealing ring 50mm 1 pcs ₱ 108.75 ₱ 108.75
uPVC Solvent Cement 2 cans ₱ 280.00 ₱ 560.00
Vulca Seal (1/4 L) 2 cans ₱ 247.00 ₱ 494.00

11.4 Waterline Works Sub-Total Cost ₱ 5,746.90 ₱ 2,298.76

12mm ∅ PVC PIPE 11 pcs ₱ 96.00 ₱ 1,056.00
50mm ∅ PVC PIPE 2 pcs ₱ 393.00 ₱ 786.00
Reducer Tee 17 pcs ₱ 56.90 ₱ 967.30
Gate Valve 1 pcs ₱ 1,792.60 ₱ 1,792.60
uPVC Solvent Cement 2 cans ₱ 280.00 ₱ 560.00
Teflon Tape 9 pcs ₱ 65.00 ₱ 585.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
XII ELECTRICAL WORKS ₱ 184,182.11
12.1 Electrical Works 1 lot 8% ₱ 184,182.11 ₱ 73,672.84
TOTAL COST OF MATERIALS ₱ 2,663,607.51 ₱ 1,065,443.00
TOTAL ₱ 2,663,607.51

Prepared by:

JAN JERICHO C. ARILLO Conforme:

Civil Engineer

MS. JEANETTE C. ARILLO

Owner
 ARILLO CONSTRUCTION Marong Lambunao, Iloilo
Email: [email protected]
Contact No. 09615283170

Project Title: PROPOSED TWO-STOREY RESIDENTIAL BUILDING

Project Owner: MS. JEANETTE C. ARILLO
Project Location: MARONG LAMBUNAO ,ILOILO

BILL OF MATERIALS

Item Item Description Specification Quantity Unit Unit Cost Total Cost
I Site Works and Earth Works ₱ 189,400.00
1.1 Site Works and Earth Works Sub-Total Cost ₱ 128,250.00 ₱ 51,300.00
Clearing, Lay-Out and Mobilization 85.5 sq.m ₱ 1,500.00 ₱ 128,250.00 ₱ 61,150.00

Labor Cost ₱ 42,750.00

Foreman 1 5 days ₱ 600.00 ₱ 3,000.00
Skilled 5 5 days ₱ 600.00 ₱ 15,000.00
Laborer 11 5 days ₱ 450.00 ₱ 24,750.00
Equipment Rental ₱ 18,400.00
Back Hoe/Grader with fuel 2 2 days ₱ 9,200.00 ₱ 18,400.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
II Concerete Works (Sub-Structure) ₱ 84,292.00
2.1 Column Footings Sub-Total Cost ₱ 45,770.00 ₱ 18,308.00
Portland Cement 61 bags ₱ 255.00 ₱ 15,555.00
Washed Sand (Fine Aggregates) 3 cu.m. ₱ 1,250.00 ₱ 3,750.00
Gravel G1 (Course Aggregates) 7 cu.m. ₱ 1,350.00 ₱ 9,450.00
Gravel Base Couse 2 cu.m. ₱ 650.00 ₱ 1,300.00
RSB, 12mmØ x 7.6m 39 pc ₱ 385.00 ₱ 15,015.00
Tie Wire, ga #16 7 kgs ₱ 100.00 ₱ 700.00

Labor Cost Sub-Total Cost ₱ 16,400.00

Foreman 1 8 days ₱ 600.00 ₱ 4,800.00
Skilled 1 8 days ₱ 550.00 ₱ 4,400.00
Laborer 2 8 days ₱ 450.00 ₱ 7,200.00
Equipment Rental Sub-Total Cost ₱ 5,460.00
Bar Cutter 2 2 days ₱ 642.00 ₱ 1,284.00
Bagger Mixer 2 2 days ₱ 2,088.00 ₱ 4,176.00

2.2 Wall Footings Sub-Total Cost ₱ 5,770.00 ₱ 2,308.00

Portland Cement 8 bags ₱ 255.00 ₱ 2,040.00
Washed Sand (Fine Aggregates) 1 cu.m. ₱ 1,250.00 ₱ 1,250.00
Gravel G1 (Course Aggregates) 1 cu.m. ₱ 1,350.00 ₱ 1,350.00
RSB, 10mmØ x 6m 6 pc ₱ 180.00 ₱ 1,080.00
Tie Wire, ga #16 0.5 kgs ₱ 100.00 ₱ 50.00

Labor Cost Sub-Total Cost ₱ 10,250.00

Foreman 1 5 days ₱ 600.00 ₱ 3,000.00
Skilled 1 5 days ₱ 550.00 ₱ 2,750.00
Laborer 2 5 days ₱ 450.00 ₱ 4,500.00
Equipment Rental Sub-Total Cost ₱ 642.00
Bar Cutter 2 1 days ₱ 642.00 ₱ 642.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
III Concerete Works (Super-Structure) ₱ 815,775.50
3.1 Slab on Fill Sub-Total Cost ₱ 42,000.00 ₱ 16,800.00
Portland Cement 52 bags ₱ 255.00 ₱ 13,260.00
Washed Sand (Fine Aggregates) 4 cu.m. ₱ 1,250.00 ₱ 5,000.00
Gravel G1 (Course Aggregates) 8 cu.m. ₱ 1,350.00 ₱ 10,800.00
RSB, 10mmØ x 6m 63 pc ₱ 180.00 ₱ 11,340.00
Tie Wire, ga #16 16 kgs ₱ 100.00 ₱ 1,600.00

Labor Cost Sub-Total Cost ₱ 28,350.00

Foreman 1 7 days ₱ 600.00 ₱ 4,200.00
Skilled 3 7 days ₱ 550.00 ₱ 11,550.00
Laborer 4 7 days ₱ 450.00 ₱ 12,600.00
Equipment Rental Sub-Total Cost ₱ 5,460.00
Bar Cutter 2 1 days ₱ 642.00 ₱ 1,284.00
Bagger Mixer 2 1 days ₱ 2,088.00 ₱ 4,176.00

3.2 Ground Floor Concrete Column Sub-Total Cost ₱ 105,277.00 ₱ 42,110.80

Portland Cement 77 bags ₱ 255.00 ₱ 19,635.00
Washed Sand (Fine Aggregates) 3 cu.m. ₱ 1,250.00 ₱ 3,750.00
 Gravel G1 (Course Aggregates) 6 cu.m. ₱ 1,350.00 ₱ 8,100.00
RSB, 16mmØ x 6m 88 pc ₱ 385.00 ₱ 33,880.00
RSB, 10mmØ x 6m 137 pc ₱ 180.00 ₱ 24,660.00
Tie Wire, ga #16 33 kg ₱ 100.00 ₱ 3,300.00
Formsworks
1/4" thk. Ordinary Plywood 16 pcs ₱ 387.00 ₱ 6,192.00
2x2x3x10 Coco Lumber 37 pcs ₱ 135.00 ₱ 4,995.00
4" Common Nails 6 kg ₱ 95.00 ₱ 570.00
1" Common Nails 3 kg ₱ 65.00 ₱ 195.00

Labor Cost ₱ 54,000.00

Foreman 1 12 days ₱ 600.00 ₱ 7,200.00
Skilled 3 12 days ₱ 550.00 ₱ 19,800.00
Laborer 5 12 days ₱ 450.00 ₱ 27,000.00
Equipment Rental ₱ 3,168.00
Bar Cutter 1 2 days ₱ 642.00 ₱ 1,284.00
Concrete Vibarator 1 2 days ₱ 942.00 ₱ 1,884.00

3.3 Second Floor Concrete Column Sub-Total Cost ₱ 104,490.50 ₱ 41,796.20

Portland Cement 52 bags ₱ 255.00 ₱ 13,260.00
Washed Sand (Fine Aggregates) 2 cu.m. ₱ 1,250.00 ₱ 2,500.00
Gravel G1 (Course Aggregates) 4 cu.m. ₱ 1,350.00 ₱ 5,400.00
RSB, 16mmØ x 6m 112 pc ₱ 385.00 ₱ 43,120.00
RSB, 10mmØ x 6m 171 pc ₱ 180.00 ₱ 30,780.00
Tie Wire, ga #16 25 kg ₱ 100.00 ₱ 2,500.00
Formsworks
1/4" thk. Ordinary Plywood 9 pcs ₱ 387.00 ₱ 3,483.00
2x2x3x10 Coco Lumber 22 pcs ₱ 135.00 ₱ 2,970.00
4" Common Nails 4 kg ₱ 95.00 ₱ 380.00
1" Common Nails 1.5 kg ₱ 65.00 ₱ 97.50

Labor Cost ₱ 27,450.00

Foreman 1 9 days ₱ 600.00 ₱ 5,400.00
Skilled 2 9 days ₱ 550.00 ₱ 9,900.00
Laborer 3 9 days ₱ 450.00 ₱ 12,150.00
Equipment Rental ₱ 9,504.00
Bar Cutter 2 3 days ₱ 642.00 ₱ 3,852.00
Concrete Vibarator 2 3 days ₱ 942.00 ₱ 5,652.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
III Concerete Works (Super-Structure)
3.4 Stairs Sub-Total Cost ₱ 24,484.00 ₱ 9,793.60
Portland Cement 16 bags ₱ 255.00 ₱ 4,080.00
Washed Sand (Fine Aggregates) 1 cu.m. ₱ 1,250.00 ₱ 1,250.00
Gravel G1 (Course Aggregates) 2 cu.m. ₱ 1,350.00 ₱ 2,700.00
RSB, 12mmØ x 7.6m 29 pcs ₱ 250.00 ₱ 7,250.00
RSB, 10mmØ x 6m 9 pcs ₱ 180.00 ₱ 1,620.00
Tie Wire, ga #16 7 kgs ₱ 100.00 ₱ 700.00
Formsworks
1/4" thk. Ordinary Plywood 12 pcs ₱ 387.00 ₱ 4,644.00
2x2x3x10 Coco Lumber 14 pcs ₱ 135.00 ₱ 1,890.00
4" Common Nails 3 kg ₱ 95.00 ₱ 285.00
1" Common Nails 1 kg ₱ 65.00 ₱ 65.00

Labor Cost ₱ 23,000.00

Foreman 1 5 days ₱ 600.00 ₱ 3,000.00
Skilled 4 5 days ₱ 550.00 ₱ 11,000.00
Laborer 4 5 days ₱ 450.00 ₱ 9,000.00
Equipment Rental ₱ 2,568.00
Bar Cutter 2 2 days ₱ 642.00 ₱ 2,568.00

3.5 Second Floor Beam Sub-Total Cost ₱ 62,279.00 ₱ 24,911.60

Portland Cement 30 bags ₱ 255.00 ₱ 7,650.00
Washed Sand (Fine Aggregates) 2 cu.m. ₱ 1,250.00 ₱ 2,500.00
Gravel G1 (Course Aggregates) 3 cu.m. ₱ 1,350.00 ₱ 4,050.00
RSB, 16mmØ x 6m 50 pcs ₱ 385.00 ₱ 19,250.00
RSB, 10mmØ x 6m 100 pcs ₱ 180.00 ₱ 18,000.00
Tie Wire, ga #16 36.5 kgs ₱ 100.00 ₱ 3,650.00
Formsworks
1/4" thk. Ordinary Plywood 12 pcs ₱ 387.00 ₱ 4,644.00
2x2x3x10 Coco Lumber 15 pcs ₱ 135.00 ₱ 2,025.00
4" Common Nails 4 kg ₱ 95.00 ₱ 380.00
1" Common Nails 2 kg ₱ 65.00 ₱ 130.00

Labor Cost ₱ 16,200.00

Foreman 1 4 days ₱ 600.00 ₱ 2,400.00
Skilled 3 4 days ₱ 550.00 ₱ 6,600.00
Laborer 4 4 days ₱ 450.00 ₱ 7,200.00
Equipment Rental ₱ 2,568.00
Bar Cutter 2 2 days ₱ 642.00 ₱ 2,568.00
 3.6 Suspended Slab Sub-Total Cost ₱ 125,789.50 ₱ 50,315.80
Portland Cement 174 bags ₱ 255.00 ₱ 44,370.00
Washed Sand (Fine Aggregates) 9.5 cu.m. ₱ 1,250.00 ₱ 11,875.00
Gravel G1 (Course Aggregates) 19 cu.m. ₱ 1,350.00 ₱ 25,650.00
RSB, 10mmØ x 6m 202 pcs ₱ 180.00 ₱ 36,360.00
Tie Wire, ga #16 24 kg ₱ 100.00 ₱ 2,400.00
Formsworks
1/4" thk. Ordinary Plywood 6 pcs ₱ 387.00 ₱ 2,322.00
2x2x3x10 Coco Lumber 18 pcs ₱ 135.00 ₱ 2,430.00
4" Common Nails 3 kg ₱ 95.00 ₱ 285.00
1" Common Nails 1.5 kg ₱ 65.00 ₱ 97.50

Labor Cost ₱ 68,850.00

Foreman 1 17 days ₱ 600.00 ₱ 10,200.00
Skilled 3 17 days ₱ 550.00 ₱ 28,050.00
Laborer 4 17 days ₱ 450.00 ₱ 30,600.00
Equipment Rental ₱ 3,852.00
Bar Cutter 3 2 days ₱ 642.00 ₱ 3,852.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
III Concerete Works (Super-Structure)
3.7 Roof Beam Sub-Total Cost ₱ 83,033.50 ₱ 33,213.40
Portland Cement 49 bags ₱ 255.00 ₱ 12,495.00
Washed Sand (Fine Aggregates) 3 cu.m. ₱ 1,250.00 ₱ 3,750.00
Gravel G1 (Course Aggregates) 6 cu.m. ₱ 1,350.00 ₱ 8,100.00
RSB, 16mmØ x 6m 55 pc ₱ 385.00 ₱ 21,175.00
RSB, 10mmØ x 6m 95 pc ₱ 180.00 ₱ 17,100.00
Tie Wire, ga #16 15 kg ₱ 100.00 ₱ 1,500.00
Formworks and Scaffoldings (30 1 lot ₱ 18,913.50 ₱ 18,913.50

Labor Cost ₱ 19,600.00

Foreman 1 7 days ₱ 600.00 ₱ 4,200.00
Skilled 4 7 days ₱ 550.00 ₱ 15,400.00
Laborer 4 7 days ₱ 450.00 ₱ 12,600.00
Equipment Rental ₱ 3,852.00
Bar Cutter 2 3 days ₱ 642.00 ₱ 3,852.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
IV Masonry ₱ 441,982.00
4.1 Ground Floor Wall and Partitions Sub-Total Cost ₱ 165,396.00 ₱ 66,158.40
CHB, 4" 2526 pcs ₱ 16.00 ₱ 40,416.00
Portland Cement 186 bags ₱ 255.00 ₱ 47,430.00
Washed Sand (Fine Aggregates) 15 cu.m. ₱ 1,250.00 ₱ 18,750.00
RSB, 10mmØ x 6m 325 pcs ₱ 180.00 ₱ 58,500.00
Tie Wire, ga #16 3 kgs ₱ 100.00 ₱ 300.00

Labor Cost ₱ 64,400.00

Foreman 1 14 days ₱ 600.00 ₱ 8,400.00
Skilled 4 14 days ₱ 550.00 ₱ 30,800.00
Laborer 4 14 days ₱ 450.00 ₱ 25,200.00
Equipment Rental ₱ 3,852.00
Bar Cutter 2 3 days ₱ 642.00 ₱ 3,852.00

4.2 Second Floor Wall and Partitions Sub-Total Cost ₱ 179,882.00 ₱ 71,952.80
CHB, 4" 2632 pcs ₱ 16.00 ₱ 42,112.00
Portland Cement 194 bags ₱ 255.00 ₱ 49,470.00
Washed Sand (Fine Aggregates) 16 cu.m. ₱ 1,250.00 ₱ 20,000.00
RSB, 10mmØ x 6m 370 pcs ₱ 180.00 ₱ 66,600.00
Tie Wire, ga #16 17 kgs ₱ 100.00 ₱ 1,700.00

Labor Cost ₱ 24,600.00

Foreman 1 12 days ₱ 600.00 ₱ 7,200.00
Skilled 1 12 days ₱ 550.00 ₱ 6,600.00
Laborer 2 12 days ₱ 450.00 ₱ 10,800.00
Equipment Rental ₱ 3,852.00
Bar Cutter 2 3 days ₱ 642.00 ₱ 3,852.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
V Ceiling Works ₱ 161,926.00
5.1 Ground Floor Ceiling Sub-Total Cost ₱ 18,330.00 ₱ 7,332.00
Fiber Cement Board 19 pc ₱ 495.00 ₱ 9,405.00
Wall Angle, 0.40mmx25mmx25mmx2.40m. 21 pc ₱ 170.00 ₱ 3,570.00
Metal Furring Channel, 0.40mmx19mmx50mmx5m. 15 pc ₱ 145.00 ₱ 2,175.00
Metal Carrying Channel, 0.80mmx12mmx38mmx5m 16 pc ₱ 140.00 ₱ 2,240.00
W-Clip 70 pc ₱ 6.00 ₱ 420.00
Concrete Nails # 2 3 kg ₱ 80.00 ₱ 240.00
1/8 x 3/4 Bind Rivets 1 box ₱ 280.00 ₱ 280.00

Labor Cost ₱ 18,300.00

Foreman 1 6 day ₱ 600.00 ₱ 3,600.00
Skilled 2 6 day ₱ 550.00 ₱ 6,600.00
 Laborer 3 6 day ₱ 450.00 ₱ 8,100.00
Equipment Rental ₱ 2,568.00
Bar Cutter 1 4 day ₱ 642.00 ₱ 2,568.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
V Ceiling Works
5.2 Second Floor Ceiling Sub-Total Cost ₱ 70,844.00 ₱ 28,337.60
Fiber Cement Board 40 pc ₱ 495.00 ₱ 19,800.00
Wall Angle, 0.40mmx25mmx25mmx2.40m. 59 pc ₱ 170.00 ₱ 10,030.00
Metal Furring Channel, 0.40mmx19mmx50mmx5m. 134 pc ₱ 145.00 ₱ 19,430.00
Metal Carrying Channel, 0.80mmx12mmx38mmx5m 99 pc ₱ 140.00 ₱ 13,860.00
W-Clip 494 pc ₱ 6.00 ₱ 2,964.00
1/8 x 3/4 Bind Rivets 15 box ₱ 280.00 ₱ 4,200.00
Concrete Nails # 2 7 kg ₱ 80.00 ₱ 560.00

Labor Cost ₱ 50,600.00

Foreman 1 11 day ₱ 600.00 ₱ 6,600.00
Skilled 4 11 day ₱ 550.00 ₱ 24,200.00
Laborer 4 11 day ₱ 450.00 ₱ 19,800.00
Equipment Rental ₱ 1,284.00
Bar Cutter 1 2 day ₱ 642.00 ₱ 1,284.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
VI Steel Structures ₱ 94,152.00
6.1 Railings Sub-Total Cost ₱ 61,460.00 ₱ 24,584.00
SS Square Tube, 2"x2" 14 pc ₱ 1,550.00 ₱ 21,700.00
SS Square Tube, 1"x1" 39 pc ₱ 960.00 ₱ 37,440.00
Welding Rod 2.0mm E6011 8 box ₱ 290.00 ₱ 2,320.00

Labor Cost ₱ 28,600.00

Foreman 1 11 day ₱ 600.00 ₱ 6,600.00
Skilled 2 11 day ₱ 550.00 ₱ 12,100.00
Laborer 2 11 day ₱ 450.00 ₱ 9,900.00
Equipment Rental ₱ 4,092.00
Bar Cutter 1 2 day ₱ 642.00 ₱ 1,284.00
Weliding Machine 1 2 day ₱ 1,404.00 ₱ 2,808.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
VII Roof and Roof Framing ₱ 257,705.00
7.1 Roofing Trusses Sub-Total Cost ₱ 39,570.00 ₱ 15,828.00
C-purlins, 2"x6" x 1.5mm THK 17 pc ₱ 705.00 ₱ 11,985.00
C-purlins, 2"x3" x 1.5mm THK 37 pc ₱ 515.00 ₱ 19,055.00
RSB, 12mmØ x 6m 26 pc ₱ 250.00 ₱ 6,500.00
Welding Rod 2.0mmE6011 7 box ₱ 290.00 ₱ 2,030.00

Labor Cost ₱ 20,800.00

Foreman 1 8 day ₱ 600.00 ₱ 4,800.00
Skilled 2 8 day ₱ 550.00 ₱ 8,800.00
Laborer 2 8 day ₱ 450.00 ₱ 7,200.00
Equipment Rental ₱ 8,184.00
Bar Cutter 2 2 day ₱ 642.00 ₱ 2,568.00
Welding Machine 2 2 day ₱ 1,404.00 ₱ 5,616.00

7.2 Roofing Sub-Total Cost ₱ 160,551.00 ₱ 64,220.40

Long Span Roof 154 l.m. ₱ 685.00 ₱ 105,490.00
Insulation Foam 5 rolls ₱ 1,580.00 ₱ 7,900.00
Bended Items 78 l.m. ₱ 510.00 ₱ 39,780.00
Consumable (5% material cost) ₱ 7,381.00

Labor Cost ₱ 28,600.00

Foreman 1 11 day ₱ 600.00 ₱ 6,600.00
Skilled 2 11 day ₱ 550.00 ₱ 12,100.00
Laborer 2 11 day ₱ 450.00 ₱ 9,900.00
Equipment Rental

Item Item Description Specification Quantity Unit Unit Cost Total Cost
VIII Doors and Windows ₱ 608,650.00
8.1 Doors Sub-Total Cost ₱ 119,200.00 ₱ 47,680.00
D1 Wood Panel Door w/ Glass (2.1x1.6) 1 set ₱ 35,500.00 ₱ 35,500.00
D2 Aluminum Sliding Door (2.1x2.4) 3 set ₱ 11,600.00 ₱ 34,800.00
D3 Wood Panel Door (2.1x0.8) 6 set ₱ 3,500.00 ₱ 21,000.00
D4 Alminum Sliding Door (2.1x1.2) 2 set ₱ 8,200.00 ₱ 16,400.00
D5 Panel Type Door (2.1x0.6) 1 set ₱ 4,500.00 ₱ 4,500.00
D6 Panel Type Door (2.1x0.6) 2 set ₱ 3,500.00 ₱ 7,000.00

Labor Cost ₱ 77,550.00

Foreman 1 11 day ₱ 600.00 ₱ 6,600.00
Skilled 6 11 day ₱ 550.00 ₱ 36,300.00
Laborer 7 11 day ₱ 450.00 ₱ 34,650.00
Equipment Rental
 8.2 Windows Sub-Total Cost ₱ 270,500.00 ₱ 108,200.00
W1 Tinted Fixed Glass Window (1.3x4.8) 1 set ₱ 198,000.00 ₱ 198,000.00
W2 Tinted Fixed Glass Window (4.4x2.1) 1 set ₱ 18,400.00 ₱ 18,400.00
W3 Tinted Fixed Glass Window(3.0x2.1) 1 set ₱ 9,800.00 ₱ 9,800.00
W4 Sliding Window (2.0x0.9) 1 set ₱ 3,800.00 ₱ 3,800.00
W5 Sliding Window (1.2x0.6) 2 set ₱ 1,500.00 ₱ 3,000.00
W6 Aluminum Sliding Window (1.2x1.2) 4 set ₱ 5,200.00 ₱ 20,800.00
W7 Aluminum Fixed Sliding Window(2.0x0.6) 1 set ₱ 1,800.00 ₱ 1,800.00
W8 Fixed Sliding Window (1.6x2.1) 1 set ₱ 3,500.00 ₱ 3,500.00
W9 Aluminum Fixed Sliding Window(2.0x1.2) 1 set ₱ 3,500.00 ₱ 3,500.00
W10 Awning Window (0.6x0.6) 1 set ₱ 1,400.00 ₱ 1,400.00
W11 Tinted Fixed Window (3.0x1.2) 1 set ₱ 6,500.00 ₱ 6,500.00

Labor Cost ₱ 141,400.00

Foreman 1 28 day ₱ 600.00 ₱ 16,800.00
Skilled 4 28 day ₱ 550.00 ₱ 61,600.00
Laborer 5 28 day ₱ 450.00 ₱ 63,000.00
Equipment Rental

Item Item Description Specification Quantity Unit Unit Cost Total Cost
IX Tileworks ₱ 486,681.00
9.1 Tileworks Sub-Total Cost ₱ 441,881.00 ₱ 176,752.40
Unglazed Tiles, 60cm x 60cm 94 pc ₱ 399.00 ₱ 37,506.00
Glazed Tiles, 60cm x 60cm 615 pc ₱ 595.00 ₱ 365,925.00
Tile Adhesive 88 bags ₱ 350.00 ₱ 30,800.00
Tile Grout 14 kg ₱ 100.00 ₱ 1,400.00
Washed Sand (Fine Aggregates) 5 cu.m. ₱ 1,250.00 ₱ 6,250.00

Labor Cost ₱ 44,800.00

Foreman 1 28 day ₱ 600.00 ₱ 16,800.00
Skilled 1 28 day ₱ 550.00 ₱ 15,400.00
Laborer 1 28 day ₱ 450.00 ₱ 12,600.00
Equipment Rental

Item Item Description Specification Quantity Unit Unit Cost Total Cost
X Painting Works ₱ 149,560.00
10.1 Masonry Painting Sub-Total Cost ₱ 48,760.00 ₱ 19,504.00
Semi-Gloss Enamel Paint 24 gal ₱ 665.00 ₱ 15,960.00
Latex Primer Paint 30 gal ₱ 550.00 ₱ 16,500.00
Paint Thinner 10 gal ₱ 422.00 ₱ 4,220.00
Paint Brush 4" 31 pc ₱ 75.00 ₱ 2,325.00
Sand paper #120 31 dozen ₱ 130.00 ₱ 4,030.00
Paint Brush 2" 35 pc ₱ 35.00 ₱ 1,225.00
Paint Roller Brush (152mm) w pan 30 pc ₱ 150.00 ₱ 4,500.00

Labor Cost ₱ 100,800.00

Foreman 1 28 day ₱ 600.00 ₱ 16,800.00
Skilled 3 28 day ₱ 550.00 ₱ 46,200.00
Laborer 3 28 day ₱ 450.00 ₱ 37,800.00
Equipment Rental

Item Item Description Specification Quantity Unit Unit Cost Total Cost
XI Plumbing ₱ 175,907.90
11.1 Plumbing Fixtures Sub-Total Cost ₱ 66,602.00 ₱ 26,640.80
Water Closet 3 set ₱ 11,750.00 ₱ 35,250.00
Kitchen Sink 1 set ₱ 3,935.00 ₱ 3,935.00
Lavatory 3 set ₱ 1,739.00 ₱ 5,217.00
Stainless Steel Double Sink 1 set ₱ 9,490.00 ₱ 9,490.00
Faucet 10 set ₱ 349.00 ₱ 3,490.00
Shower Head 3 set ₱ 2,490.00 ₱ 7,470.00
Faucet 7 set ₱ 250.00 ₱ 1,750.00

Labor Cost ₱ 28,800.00

Foreman 1 18 day ₱ 600.00 ₱ 10,800.00
Plumber 1 18 day ₱ 550.00 ₱ 9,900.00
Laborer 1 18 day ₱ 450.00 ₱ 8,100.00
Equipment Rental

11.2 Septic Vault Sub-Total Cost ₱ 93,000.00 ₱ 37,200.00

Septic Tank 1 lot ₱ 69,000.00 ₱ 69,000.00
Catch Basin 4 pcs ₱ 6,000.00 ₱ 24,000.00
 Labor Cost ₱ 25,600.00
Foreman 1 16 day ₱ 600.00 ₱ 9,600.00
Skilled 1 16 day ₱ 550.00 ₱ 8,800.00
Laborer 1 16 day ₱ 450.00 ₱ 7,200.00
Equipment Rental ₱ 4,176.00
Bagger Mixer 1 2 day ₱ 2,088.00 ₱ 4,176.00

11.3 Sewerline Works Sub-Total Cost ₱ 10,559.00 ₱ 4,223.60

100mm ∅ PVC PIPE 5 set ₱ 1,010.00 ₱ 5,050.00
50mm ∅ PVC PIPE 2 set ₱ 393.00 ₱ 786.00
PVC WYE (100mm) 3 set ₱ 173.00 ₱ 519.00
PVC Elbow 45° (100mm) 4 pcs ₱ 31.00 ₱ 124.00
PVC Elbow 90° (100mm) 5 pcs ₱ 92.00 ₱ 460.00
PVC Elbow 90° (50mm) 5 pcs ₱ 39.00 ₱ 195.00
PVC Elbow 45° (50mm) 4 pcs ₱ 27.00 ₱ 108.00
Sanitary Tee 17 pcs ₱ 59.75 ₱ 1,015.75
PVC Coupling (100mm) 10 pcs ₱ 59.00 ₱ 590.00
PVC Coupling (50mm) 10 pcs ₱ 45.00 ₱ 450.00
PVC Clean Out w/ plug & sealing ring 100mm 1 pcs ₱ 98.50 ₱ 98.50
PVC P-Trap w/ plug & sealing ring 50mm 1 pcs ₱ 108.75 ₱ 108.75
uPVC Solvent Cement 2 cans ₱ 280.00 ₱ 560.00
Vulca Seal (1/4 L) 2 cans ₱ 247.00 ₱ 494.00

Item Item Description Specification Quantity Unit Unit Cost Total Cost
XI Plumbing
Labor Cost ₱ 6,150.00
Foreman 1 3 day ₱ 600.00 ₱ 1,800.00
Plumber 1 3 day ₱ 550.00 ₱ 1,650.00
Laborer 2 3 day ₱ 450.00 ₱ 2,700.00
Equipment Rental

11.4 Waterline Works Sub-Total Cost ₱ 5,746.90 ₱ 2,298.76

12mm ∅ PVC PIPE 11 pcs ₱ 96.00 ₱ 1,056.00
50mm ∅ PVC PIPE 2 pcs ₱ 393.00 ₱ 786.00
Reducer Tee 17 pcs ₱ 56.90 ₱ 967.30
Gate Valve 1 pcs ₱ 1,792.60 ₱ 1,792.60
uPVC Solvent Cement 2 cans ₱ 280.00 ₱ 560.00
Teflon Tape 9 pcs ₱ 65.00 ₱ 585.00

Labor Cost ₱ 16,200.00

Foreman 1 4 day ₱ 600.00 ₱ 2,400.00
Skilled 3 4 day ₱ 550.00 ₱ 6,600.00
Laborer 4 4 day ₱ 450.00 ₱ 7,200.00
Equipment Rental

Item Item Description Specification Quantity Unit Unit Cost Total Cost
XII ELECTRICAL WORKS ₱ 257,854.95
12.1 Electrical Works 1 lot 8% ₱ 184,182.11 ₱ 73,672.84

Labor Cost ₱ 73,672.84

Electrician 5 18 days 40% ₱ 73,672.84
Equipment Rental

TOTAL COST OF MATERIALS ₱ 2,663,607.51 ₱ 1,065,443.00

TOTAL LABOR COST ₱ 1,141,204.84

TOTAL ₱ 3,804,812.35

Prepared by:

JAN JERICHO C. ARILLO Conforme:

Civil Engineer

MS. JEANETTE C. ARILLO

Owner
 ARILLO CONSTRUCTION Marong Lambunao, Iloilo
Email: [email protected]
Contact No. 09615283170

Project Title: PROPOSED TWO-STOREY RESIDENTIAL BUILDING

Project Owner: MS. JEANETTE C. ARILLO
Project Location: MARONG LAMBUNAO ,ILOILO

SUMMARY COST ESTIMATES FOR MATERIALS AND OTHER CONSTRUCTION EXPENSES

Scope of Works Material Cost Labor Cost with Equipment Rentals Direct Labor and Material Cost
A. I Site Works and Earth Works ₱ 128,250.00 ₱ 61,150.00 ₱ 189,400.00
II Concrete Works (Sub-Structure) ₱ 51,540.00 ₱ 32,752.00 ₱ 84,292.00
III Concrete Works (Super-Structure) ₱ 547,353.50 ₱ 268,422.00 ₱ 815,775.50
IV Masonry Walls ₱ 345,278.00 ₱ 96,704.00 ₱ 441,982.00
V Ceiling Works ₱ 89,174.00 ₱ 72,752.00 ₱ 161,926.00
VI Steel Structures ₱ 61,460.00 ₱ 32,692.00 ₱ 94,152.00
VII Roof and Roof Framing ₱ 200,121.00 ₱ 57,584.00 ₱ 257,705.00
VIII Doors and Windows ₱ 389,700.00 ₱ 218,950.00 ₱ 608,650.00
IX Tileworks ₱ 441,881.00 ₱ 44,800.00 ₱ 486,681.00
X Painting Works ₱ 48,760.00 ₱ 100,800.00 ₱ 149,560.00
XI Plumbing ₱ 175,907.90 ₱ 80,926.00 ₱ 256,833.90
XII Electrical Works ₱ 184,182.11 ₱ 73,672.84 ₱ 257,854.95
TOTAL: ₱ 2,663,607.51 ₱ 1,141,204.84 ₱ 3,804,812.35
B. TOTAL LABOR COST ₱ 1,141,204.84
C. MATERIAL COST ₱ 2,663,607.51
D. OVERHEAD (10%) ₱ 380,481.24
E. PROFIT (7.5%) ₱ 313,897.02
F. VAT (7.5%) ₱ 337,439.30
G. TOTAL CONSTRUCTION COST ₱ 4,836,629.90

Prepared by: Conforme:

JAN JERICHO C. ARILLO MS. JEANETTE C. ARILLO

Civil Engineer Owner
 ARILLO CONSTRUCTION
Marong Lambunao, Iloilo
Email: [email protected]
Contact No. 09615283170

Project Title : PROPOSED TWO-STOREY RESIDENTIAL BUILDING

Location : MARONG LAMBUNAO ,ILOILO
Owner : MS. JEANETTE C. ARILLO

1st MONTH 2nd MONTH 3rd MONTH 4th MONTH 5th MONTH
5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95 100 105 110 115 120

Railings Roofing Trusses

11 8

Column Footing Slab on Fill Suspended Slab SF Beam Plumbing Fixtures Masonry Painting
8 7 17 4 18 28

Site works &

Earthworks
GF Concerete Columns GF Wall and Partition Stairs SF Concrete Column Roof Beam SF Wall and Partition GF Ceiling SF Ceiling Doors Windows
12 14 5 9 7 12 6 8 14 28
5
5
Wall Footings 4 Waterline
3 Works Septic Vault Roofing
9 10
Sewerline
Works

Tileworks
56

PERT CPM DIAGRAM

GANTT CHART WITH S CURVE 1ST MONTH 2ND MONTH 3RD MONTH 4TH MONTH 5TH MONTH
Work

100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
Item Activity Amount % Wt
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
1
2
3
4
5
6
7
8
9

Days 100%
I 1.1 Site Works and Earth Works 5 ₱ 189,400.00 4.98% 17 17 17 17 17

II 2.1 Column Footings 8 ₱ 67,630.00 1.78% 4 4 4 4 4 4 4 4 90%

2.2 Wall Footings 5 ₱ 16,662.00 0.44% 4 4 4 4 4

III 3.1 Slab on Fill 7 ₱ 75,810.00 1.99% 8 8 8 8 8 8 8

80%
3.2 Ground Floor Concrete Column 12 ₱ 162,445.00 4.27% 9 9 9 9 9 9 9 9 9 9 9 9

3.3 Second Floor Concrete Column 14 ₱ 233,648.00 6.14% 9 9 9 9 9 9 9 9 9 9 9 9 9 9

70%
3.4 Stairs 5 ₱ 50,052.00 1.32% 9 9 9 9 9

3.5 Second Floor Beam 9 ₱ 141,444.50 3.72% 6 6 6 6 6 6 6 6 6

60%
3.6 Suspended Slab 4 ₱ 81,047.00 2.13% 8 8 8 8

3.7 Roof Beam 17 ₱ 198,491.50 5.22% 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8

50%
IV 4.1 Ground Floor Wall and Partition 7 ₱ 106,485.50 2.80% 9 9 9 9 9 9 9

4.2 Second Floor Wall and Partitions 12 ₱ 208,334.00 5.48% 4 4 4 4 4 4 4 4 4 4 4 4

40%
V 5.1 Ground Floor Ceiling 6 ₱ 39,198.00 1.03% 6 6 6 6 6 6

5.2 Second Floor Ceiling 11 ₱ 122,728.00 3.23% 9 9 9 9 9 9 9 9 9 9 9

30%
VI 6.1 Railings 11 ₱ 94,152.00 2.47% 5 5 5 5 5 5 5 5 5 5 5

VII 7.1 Roofing Trusses 8 ₱ 68,554.00 1.80% 5 5 5 5 5 5 5 5

20%
7.2 Roofing 11 ₱ 189,151.00 4.97% 5 5 5 5 5 5 5 5 5 5 5

VIII 8.1 Doors 11 ₱ 196,750.00 5.17% 14 14 14 14 14 14 14 14 14 14 14

8.2 Windows 28 ₱ 411,900.00 10.83% 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10%

IX 9.1 Tileworks 28 ₱ 486,681.00 12.79% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

X 10.1 Masonry Painting 28 ₱ 149,560.00 3.93% 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7

0%
XI 11.1 Plumbing Fixtures 18 ₱ 95,402.00 2.51% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

11.2 Septic Vault 16 ₱ 122,776.00 3.23% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

11.3 Sewerline Works 3 ₱ 16,709.00 0.44% 4 4 4

11.4 Waterline Works 4 ₱ 21,946.90 0.58% 8 8 8 8

XII 12.1 Electrical Works 18 ₱ 257,854.95 6.78% 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

₱ 3,804,812.35 100.00%
306 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

% Periodic Schedule 5.64% 4.42% 3.42% 4.19% 4.88% 4.13% 4.21% 4.22% 5.86% 5.18% 6.08% 5.08% 5.60% 5.57% 5.56% 4.06% 5.31% 5.63% 5.03% 5.93%
Physical Progress Accomplishments
% Commulative Schedule 5.64% 10.06% 13.48% 17.67% 22.55% 26.68% 30.89% 35.11% 40.97% 46.15% 52.23% 57.31% 62.91% 68.48% 74.04% 78.10% 83.41% 89.04% 94.07% 100.00%

This week ₱ 214,591.42 ₱ 168,172.71 ₱ 130,124.58 ₱ 159,421.64 ₱ 185,674.84 ₱ 157,138.75 ₱ 217,254.79 ₱ 179,587.14 ₱ 222,962.00 ₱ 197,089.28 ₱ 231,332.59 ₱ 193,284.47 ₱ 213,069.49 ₱ 211,928.05 ₱ 211,547.57 ₱ 154,475.38 ₱ 202,035.54 ₱ 214,210.94 ₱ 191,382.06 ₱ 225,625.37
Financial Progress Accomplishments
To Date ₱ 214,591.42 ₱ 382,764.13 ₱ 512,888.71 ₱ 672,310.35 ₱ 857,985.19 ₱ 1,015,123.94 ₱ 1,232,378.73 ₱ 1,411,965.87 ₱ 1,634,927.87 ₱ 1,832,017.15 ₱ 2,063,349.74 ₱ 2,256,634.21 ₱ 2,469,703.70 ₱ 2,681,631.75 ₱ 2,775,006.67 ₱ 2,929,482.05 ₱ 3,173,593.98 ₱ 3,387,804.92 ₱ 3,579,186.98 ₱ 3,804,812.35
 ARILLO CONSTRUCTION
Marong Lambunao, Iloilo
Email: [email protected]
Contact No. 09615283170

Project Title : PROPOSED TWO-STOREY RESIDENTIAL BUILDING

Location : MARONG LAMBUNAO ,ILOILO
Owner : MS. JEANETTE C. ARILLO

1st MONTH 2nd MONTH 3rd MONTH 4th MONTH 5th MONTH
5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95 100 105 110 115 120

Railings Roofing Trusses

11 8

Column Footing Slab on Fill Suspended Slab SF Beam Plumbing Fixtures Masonry Painting
8 7 17 4 18 28

Site works &

Earthworks
GF Concerete Columns GF Wall and Partition Stairs SF Concrete Column Roof Beam SF Wall and Partition GF Ceiling SF Ceiling Doors Windows
12 14 5 9 7 12 6 8 14 28
5
5
Wall Footings 4 Waterline
3 Works Septic Vault Roofing
9 10
Sewerline
Works

Tileworks
56

PERT CPM DIAGRAM

GANTT CHART WITH S CURVE 1ST MONTH 2ND MONTH 3RD MONTH 4TH MONTH 5TH MONTH
Work

100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
Item Activity Amount % Wt
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
1
2
3
4
5
6
7
8
9

Days

I 1.1 Site Works and Earth Works 5 ₱ 189,400.00 4.98% 17 17 17 17 17

II 2.1 Column Footings 8 ₱ 67,630.00 1.78% 4 4 4 4 4 4 4 4

2.2 Wall Footings 5 ₱ 16,662.00 0.44% 4 4 4 4 4

III 3.1 Slab on Fill 7 ₱ 75,810.00 1.99% 8 8 8 8 8 8 8

3.2 Ground Floor Concrete Column 12 ₱ 162,445.00 4.27% 9 9 9 9 9 9 9 9 9 9 9 9

3.3 Second Floor Concrete Column 14 ₱ 233,648.00 6.14% 9 9 9 9 9 9 9 9 9 9 9 9 9 9

3.4 Stairs 5 ₱ 50,052.00 1.32% 9 9 9 9 9

3.5 Second Floor Beam 9 ₱ 141,444.50 3.72% 6 6 6 6 6 6 6 6 6

3.6 Suspended Slab 4 ₱ 81,047.00 2.13% 8 8 8 8

3.7 Roof Beam 17 ₱ 198,491.50 5.22% 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8

IV 4.1 Ground Floor Wall and Partition 7 ₱ 106,485.50 2.80% 9 9 9 9 9 9 9

4.2 Second Floor Wall and Partitions 12 ₱ 208,334.00 5.48% 4 4 4 4 4 4 4 4 4 4 4 4

V 5.1 Ground Floor Ceiling 6 ₱ 39,198.00 1.03% 6 6 6 6 6 6

5.2 Second Floor Ceiling 11 ₱ 122,728.00 3.23% 9 9 9 9 9 9 9 9 9 9 9

VI 6.1 Railings 11 ₱ 94,152.00 2.47% 5 5 5 5 5 5 5 5 5 5 5

VII 7.1 Roofing Trusses 8 ₱ 68,554.00 1.80% 5 5 5 5 5 5 5 5

7.2 Roofing 11 ₱ 189,151.00 4.97% 5 5 5 5 5 5 5 5 5 5 5

VIII 8.1 Doors 11 ₱ 196,750.00 5.17% 14 14 14 14 14 14 14 14 14 14 14

8.2 Windows 28 ₱ 411,900.00 10.83% 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10

IX 9.1 Tileworks 28 ₱ 486,681.00 12.79% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

X 10.1 Masonry Painting 28 ₱ 149,560.00 3.93% 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7

XI 11.1 Plumbing Fixtures 18 ₱ 95,402.00 2.51% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

11.2 Septic Vault 16 ₱ 122,776.00 3.23% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

11.3 Sewerline Works 3 ₱ 16,709.00 0.44% 4 4 4

11.4 Waterline Works 4 ₱ 21,946.90 0.58% 8 8 8 8

XII 12.1 Electrical Works 18 ₱ 257,854.95 6.78% 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

₱ 3,804,812.35 100.00%
306 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

% Periodic Schedule 5.64% 4.42% 3.42% 4.19% 4.88% 4.13% 4.21% 4.22% 5.86% 5.18% 6.08% 5.08% 5.60% 5.57% 5.56% 4.06% 5.31% 5.63% 5.03% 5.93%
Physical Progress Accomplishments
% Commulative Schedule 5.64% 10.06% 13.48% 17.67% 22.55% 26.68% 30.89% 35.11% 40.97% 46.15% 52.23% 57.31% 62.91% 68.48% 74.04% 78.10% 83.41% 89.04% 94.07% 100.00%

This week ₱ 214,591.42 ₱ 168,172.71 ₱ 130,124.58 ₱ 159,421.64 ₱ 185,674.84 ₱ 157,138.75 ₱ 217,254.79 ₱ 179,587.14 ₱ 222,962.00 ₱ 197,089.28 ₱ 231,332.59 ₱ 193,284.47 ₱ 213,069.49 ₱ 211,928.05 ₱ 211,547.57 ₱ 154,475.38 ₱ 202,035.54 ₱ 214,210.94 ₱ 191,382.06 ₱ 225,625.37
Financial Progress Accomplishments
To Date ₱ 214,591.42 ₱ 382,764.13 ₱ 512,888.71 ₱ 672,310.35 ₱ 857,985.19 ₱ 1,015,123.94 ₱ 1,232,378.73 ₱ 1,411,965.87 ₱ 1,634,927.87 ₱ 1,832,017.15 ₱ 2,063,349.74 ₱ 2,256,634.21 ₱ 2,469,703.70 ₱ 2,681,631.75 ₱ 2,775,006.67 ₱ 2,929,482.05 ₱ 3,173,593.98 ₱ 3,387,804.92 ₱ 3,579,186.98 ₱ 3,804,812.35
Project Title : PROPOSED TWO-STOREY RESIDENTIAL B
Location : MARONG LAMBUNAO ,ILOILO
Owner : MS. JEANETTE C. ARILLO
 GANTT CHART WITH S
Item

I 1.1
II 2.1
2.2
III 3.1
3.2
3.3
3.4
3.5
3.6
3.7
IV 4.1
 4.2
V 5.1
5.2
VI 6.1
VII 7.1
7.2
VIII 8.1
8.2
IX 9.1
X 10.1
XI 11.1
11.2
11.3
11.4
XII 12.1

306

Physical Progress Accomplishments

Physical Progress Accomplishments

Financial Progress Accomplishments

 ARILLO CONSTRUC
Marong Lambunao, Iloilo
Email: [email protected]
Contact No. 09615283170

PROPOSED TWO-STOREY RESIDENTIAL BUILDING

MARONG LAMBUNAO ,ILOILO
MS. JEANETTE C. ARILLO
 GANTT CHART WITH S CURVE
Activity Work
Days

Site Works and Earth Works 5

Column Footings 8
Wall Footings 5
Slab on Fill 7
Ground Floor Concrete Column 12
Second Floor Concrete Column 14
Stairs 5
Second Floor Beam 9
Suspended Slab 4
Roof Beam 17
Ground Floor Wall and Partition 7
 Second Floor Wall and Partitions 12
Ground Floor Ceiling 6
Second Floor Ceiling 11
Railings 11
Roofing Trusses 8
Roofing 11
Doors 11
Windows 28
Tileworks 28
Masonry Painting 28
Plumbing Fixtures 18
Septic Vault 16
Sewerline Works 3
Waterline Works 4
Electrical Works 18

306
% Periodic Schedul
hysical Progress Accomplishments
% Commulative Sche
hysical Progress Accomplishments
% Commulative Sche

This week
nancial Progress Accomplishments
To Date
CONSTRUCTION
lo
[email protected]
70

L BUILDING

1
5
 Column Footi
8

Site works &

Earthworks
GF Conce

5
5
Wall Footings
H S CURVE 1
Amount % Wt
1
2
3
4
5
6
7
8
₱ 189,400.00 4.98% 17 17 17 17 17

₱ 67,630.00 1.78% 4 4 4

₱ 16,662.00 0.44% 4 4 4

₱ 75,810.00 1.99%
₱ 162,445.00 4.27% 9 9 9

₱ 233,648.00 6.14%
₱ 50,052.00 1.32%
₱ 141,444.50 3.72%
₱ 81,047.00 2.13%
₱ 198,491.50 5.22%
₱ 106,485.50 2.80%
 ₱ 208,334.00 5.48%
₱ 39,198.00 1.03%
₱ 122,728.00 3.23%
₱ 94,152.00 2.47%
₱ 68,554.00 1.80%
₱ 189,151.00 4.97%
₱ 196,750.00 5.17%
₱ 411,900.00 10.83%
₱ 486,681.00 12.79%
₱ 149,560.00 3.93%
₱ 95,402.00 2.51%
₱ 214,591.42

₱ 122,776.00 3.23%
₱ 16,709.00 0.44%
₱ 21,946.90 0.58%
₱ 257,854.95 6.78%
₱ 3,804,812.35 100.00%
17 17 17 17 17 17 17 17

% Periodic Schedule 5.64% 4.42%

% Commulative Schedule 5.64% 10.06%

% Commulative Schedule 5.64% 10.06%

This week ₱ 214,591.42 ₱ 1

To Date ₱ 214,591.42 ₱ 3
1st MONTH
10 15 20
olumn Footing Slab on Fill
8 7

GF Concerete Columns GF Wall and Parti

12 14

4 Waterline
3 Works

Sewerline
Works
 1ST MONTH
10
11
12
13
14
15
16
17
18
19
20
21
22
23
9

4 4 4 4 4

4 4

8 8 8 8 8 8

9 9 9 9 9 9 9 9 9

9 9 9 9 9 9
 ₱ 679,919.97
₱ 520,498.33
₱ 390,373.75

4 4 4

8 8 8 8

17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

4.42% 3.42% 4.19%

10.06% 13.48% 17.67%

 10.06% 13.48% 17.67%

₱ 168,172.71 ₱ 130,124.58 ₱ 159,421.64

₱ 382,764.13 ₱ 512,888.71 ₱ 672,310.35

 2nd MONTH
25 30 35
 Suspended Slab
17

Wall and Partition Stairs SF Concret

14 5
 2ND MONTH
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
8

9 9 9 9 9 9 9 9

9 9 9 9 9

6 6

8 8 8 8 8 8 8 8 8 8 8 8 8 8
 ₱ 1,022,733.56
₱ 865,594.81
₱ 679,919.97

3 3

17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

% 4.88% 4.13% 4.21%

% 22.55% 26.68% 30.89%

% 22.55% 26.68% 30.89%

159,421.64 ₱ 185,674.84 ₱ 157,138.75 ₱ 21

672,310.35 ₱ 857,985.19 ₱ 1,015,123.94 ₱ 1,23

ONTH
40 45 50

Railings

11
 SF Beam
4

SF Concrete Column Roof Beam

9 7

Septic Vault
9
 8
6
39

ONTH

8
6
40

8
6
41

8
6
42

8
6
43

8
6
44

8
6
45

9
46

9
47

9
48

9
49

9
50

9
51

9
52
53
 4

5 5 5 5 5 5 5 5

₱ 1,642,537.49
₱ 1,419,575.49
₱ 1,239,988.35

3 3 3 3 3 3 3 3 3 3 3 3 3 3

17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

4.21% 4.22% 5.86%

30.89% 35.11% 40.97%

 30.89% 35.11% 40.97%

₱ 217,254.79 ₱ 179,587.14 ₱ 222,962.00

₱ 1,232,378.73 ₱ 1,411,965.87 ₱ 1,634,927.87

 3rd MONTH
55 60 65

Roofing Trusses

8
 Plumbing Fixtures
18

SF Wall and Partition GF Ceiling

12 6
54
55
56
57
58
59
60
61
62
63
3RD MONTH

64
65
66
67
68
 4 4 4 4 4 4 4 4 4 4 4

6 6 6 6

5 5 5

5 5 5 5 5 5 5 5

₱ 2,070,959.36
₱ 1,839,626.77
₱ 1,642,537.49

3 3 3 3

3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

% 5.18% 6.08% 5.08%

% 46.15% 52.23% 57.31%

% 46.15% 52.23% 57.31%

222,962.00 ₱ 197,089.28 ₱ 231,332.59 ₱ 19

,634,927.87 ₱ 1,832,017.15 ₱ 2,063,349.74 ₱ 2,25

 4th MON
70 75 80
SF Ceiling
8

Roofing
10

Tileworks
56
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
4TH MON
6 6

9 9 9 9 9 9 9 9 9 9 9

₱ 2,689,241.37
₱ 2,477,313.32
5 5 5 5 5 5 5 5 5 5 5
₱ 2,264,243.83

14 14

3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

3 3

5 5

17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

5.08% 5.60% 5.57%

57.31% 62.91% 68.48%

 57.31% 62.91% 68.48%

₱ 193,284.47 ₱ 213,069.49 ₱ 211,928.05

₱ 2,256,634.21 ₱ 2,469,703.70 ₱ 2,681,631.75

4th MONTH
85 90 95
Doors
14

PE
84
85
86
87

4TH MONTH
88
89
90
91
92
93
94
95
96
97
98
 ₱ 2,929,482.05
₱ 2,775,006.67
₱ 2,689,241.37

14 14 14 14 14 14 14 14 14

10 10 10 10 10 10

3 3 3 3 3 3 3 3 3

7 7 7 7 7 7

17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

% 5.56% 4.06% 5.31%

% 74.04% 78.10% 83.41%

% 74.04% 78.10% 83.41%

211,928.05 ₱ 211,547.57 ₱ 154,475.38 ₱ 20

,681,631.75 ₱ 2,775,006.67 ₱ 2,929,482.05 ₱ 3,17

 5th MONTH
100 105 110
 Masonry Painting
28

Windows
28

PERT CPM DIAGR

 99
100
101
102
103
104
105
106
107
108
109
110
111
5TH MONTH

112
113
 ₱ 3,586,796.60
₱ 3,395,414.54
₱ 3,181,203.60

10 10 10 10 10 10 10 10 10 10 10 10 10 10 10

7 7 7 7 7 7 7 7 7 7 7 7 7 7 7

17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

5.31% 5.63% 5.03%

83.41% 89.04% 94.07%

 83.41% 89.04% 94.07%

₱ 202,035.54 ₱ 214,210.94 ₱ 191,382.06

₱ 3,173,593.98 ₱ 3,387,804.92 ₱ 3,579,186.98

115 120
AGRAM
114
115
116
117
118
119
120
 ₱ 3,804,812.35
₱ 3,586,796.60

10 10 10 10 10 10 10

7 7 7 7 7 7 7

17 17 17 17 17 17 17

% 5.93%

% 100.00%
% 100.00%

191,382.06 ₱ 225,625.37

,579,186.98 ₱ 3,804,812.35
₱ 214,591.42 ₱ 390,373.75 ₱ 520,498.33 ₱ 679,919.97 ₱ 865,594.81 ₱ 1,022,733.56
₱ 1,239,988.35 ₱ 1,419,575.49 ₱ 1,642,537.49 ₱ 1,839,626.77 ₱ 2,070,959.36 ₱ 2,264,243.83
₱ 2,477,313.32 ₱ 2,689,241.37 ₱ 2,775,006.67 ₱ 2,929,482.05 ₱ 3,181,203.60 ₱ 3,395,414.54
₱ 3,586,796.60 ₱ 3,804,812.35
5.64% ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ###
 ARILLO CONSTRUCTION
Marong Lambunao, Iloilo
Email: [email protected]
Contact No. 09615283170

PROPOSED TWO-STOREY RESIDENTIAL BUILDING

MS. JEANETTE C. ARILLO
MARONG LAMBUNAO ,ILOILO
R
E
W
O
P
N
A
M

Railings
11
13 Roofing Trusses
8
15

Column Footing
8
4 Slab on Fill
7
7 Suspended Slab
17
10 SF Beam
4
Plumbing Fixtures
18
Masonry Painting
28

Site works &

1Earthworks
5
2 GF Concerete Columns
12 6 GF Wall and Partition
14
8 Stairs
5
9 SF Concrete Column
9
11 Roof Beam
7
12 SF Wall and Partition
12
14 GF Ceiling
6
16 SF Ceiling
8
17 Doors
14
19 Windows
28
20

Sewerline Waterline
Wall Footings
5
3 Works
3
5 Works
6 Septic Vault
9
Roofing
10
18

Tileworks
56

Second Floor Concrete Column 1st Month 2nd Month 3rd Month 4th Month 5th Month

Activity MP Work Days Amount % of Total % of Work Days 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week

Site Works and Earth Works 12 5 ₱ 189,400.00 4.98% 1.63% 13 13 13 13 13

Column Footings 4 8 ₱ 67,630.00 1.78% 2.61% 4 4 4 4 4 4 4 4

Wall Footings 4 5 ₱ 16,662.00 0.44% 1.63% 4 4 4 4 4

Slab on Fill 8 7 ₱ 75,810.00 1.99% 2.29% 4 4 4 4 4 4 4

Ground Floor Concrete Column 9 12 ₱ 162,445.00 4.27% 3.92% 5 5 5 5 5 5 5 5 5 5 5 5

Second Floor Concrete Column 9 14 ₱ 233,648.00 6.14% 4.58% 9 9 9 9 9 9 9 9 9 9 9 9 9 9
Stairs 9 5 ₱ 50,052.00 1.32% 1.63% 9 9 9 9 9

Second Floor Beam 6 9 ₱ 141,444.50 3.72% 2.94% 6 6 6 6 6 6 6 6 6

Suspended Slab 8 4 ₱ 81,047.00 2.13% 1.31% 8 8 8 8

Roof Beam 8 17 ₱ 198,491.50 5.22% 5.56% 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
Ground Floor Wall and Partition 9 7 ₱ 106,485.50 2.80% 2.29% 9 9 9 9 9 9 9

Second Floor Wall and Partitions 4 12 ₱ 208,334.00 5.48% 3.92% 4 4 4 4 4 4 4 4 4 4 4 4

Ground Floor Ceiling 6 6 ₱ 39,198.00 1.03% 1.96% 6 6 6 6 6 6

Second Floor Ceiling 9 11 ₱ 122,728.00 3.23% 3.59% 9 9 9 9 9 9 9 9
Railings 5 11 ₱ 94,152.00 2.47% 3.59% 5 5 5 5 5 5 5 5 5 5 5

Roofing Trusses 5 8 ₱ 68,554.00 1.80% 2.61% 5 5 5 5 5 5 5 5

Roofing 5 11 ₱ 189,151.00 4.97% 3.59% 5 5 5 5 5 5 5 5 5 5 5

Doors 14 11 ₱ 196,750.00 5.17% 3.59% 9 9 9 9 9 9 9 9 9 9 9 9 9 9

Windows 10 28 ₱ 411,900.00 10.83% 9.15% 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6

Tileworks 3 28 ₱ 486,681.00 12.79% 9.15% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

Masonry Painting 7 28 ₱ 149,560.00 3.93% 9.15% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

Plumbing Fixtures 3 18 ₱ 95,402.00 2.51% 5.88% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

Septic Vault 3 16 ₱ 122,776.00 3.23% 5.23% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

Sewerline Works 4 3 ₱ 16,709.00 0.44% 0.98% 4 4 4

Waterline Works 8 4 ₱ 21,946.90 0.58% 1.31% 8 8 8 8

Electrical Works 5 18 ₱ 257,854.95 6.78% 5.88% 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

306 ₱ 3,804,812.35 100.00% 100.00%

14.575 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

% Periodic Schedule 13.58% 3.81% 3.81% 4.26% 3.72% 4.06% 3.77% 2.87% 6.00% 10.22% 9.45% 8.13% 8.13% 7.60% 7.31% 7.09% 6.77% 5.41% 5.14% 5.14%

Physical Progress Accomplishments

% Commulative Schedule 13.58% 17.39% 21.20% 25.46% 29.18% 33.24% 37.01% 39.89% 45.88% 56.10% 65.55% 73.68% 81.81% 89.41% 96.72% 103.81% 110.58% 115.99% 121.13% 126.28%

This week ₱ 516,609.81 ₱ 145,018.83 ₱ 145,018.83 ₱ 162,144.78 ₱ 141,564.90 ₱ 154,367.30 ₱ 143,596.94 ₱ 109,253.82 ₱ 228,187.02 ₱ 388,702.15 ₱ 359,450.74 ₱ 309,408.36 ₱ 309,408.36 ₱ 289,132.75 ₱ 278,017.90 ₱ 269,764.26 ₱ 257,775.91 ₱ 205,948.04 ₱ 195,582.47 ₱ 195,582.47

Financial Progress Accomplishments

To Date ₱ 516,609.81 ₱ 661,628.64 ₱ 806,647.47 ₱ 968,792.26 ₱ 1,110,357.16 ₱ 1,264,724.46 ₱ 1,408,321.40 ₱ 1,517,575.22 ₱ 1,745,762.24 ₱ 2,134,464.39 ₱ 2,493,915.13 ₱ 2,803,323.50 ₱ 3,112,731.86 ₱ 3,401,864.61 ₱ 3,679,882.51 ₱ 3,949,646.77 ₱ 4,207,422.68 ₱ 4,413,370.72 ₱ 4,608,953.19 ₱ 4,804,535.66

₱ 37,880.00 ₱ 492,440.00

₱ 8,453.75 ₱ 8,453.75 ₱ 50,722.50 ₱ 50,722.50 ₱ 25,361.25

₱ 3,332.40 ₱ 9,997.20 ₱ 19,994.40 ₱ 6,664.80

₱ 10,830.00 ₱ 32,490.00

₱ 13,537.08 ₱ 40,611.25 ₱ 81,222.50 ₱ 40,611.25

₱ 15,716.06 ₱ 15,716.06 ₱ 94,296.33 ₱ 94,296.33 ₱ 94,296.33

₱ 10,010.40 ` ₱ 40,041.60 ₱ 30,031.20

₱ 20,261.75 ₱ 121,570.50 ₱ 121,570.50 ₱ 81,047.00

₱ 11,675.97 ₱ 23,351.94 ₱ 70,055.82 ₱ 70,055.82 ₱ 23,351.94

₱ 15,212.21 ₱ 45,636.64 ₱ 91,273.29 ₱ 91,273.29 ₱ 15,212.21

₱ 16,689.14 ₱ 50,067.43 ₱ 100,134.86 ₱ 100,134.86 ₱ 100,134.86 ₱ 16,689.14

₱ 17,361.17 ₱ 69,444.67 ₱ 52,083.50

₱ 6,533.00 ₱ 26,132.00 ₱ 39,198.00 ₱ 39,198.00 ₱ 19,599.00

₱ 11,157.09 ₱ 55,785.45 ₱ 11,157.09

₱ 8,559.27 ₱ 42,796.36 ₱ 8,559.27

₱ 8,569.25 ₱ 25,707.75

₱ 17,195.55 ₱ 17,195.55 ₱ 103,173.27 ₱ 103,173.27 ₱ 17,195.55

₱ 17,886.36 ₱ 89,431.82 ₱ 107,318.18 ₱ 107,318.18

₱ 14,710.71 ₱ 73,553.57 ₱ 88,264.29 ₱ 88,264.29 ₱ 88,264.29 ₱ 88,264.29 ₱ 88,264.29

₱ 17,381.46 ₱ 69,525.86

₱ 5,341.43 ₱ 16,024.29 ₱ 32,048.57 ₱ 32,048.57 ₱ 32,048.57 ₱ 32,048.57 ₱ 32,048.57 ₱ 5,341.43

₱ 5,300.11 ₱ 15,900.33 ₱ 10,600.22

₱ 7,673.50 ₱ 23,020.50 ₱ 46,041.00 ₱ 23,020.50

₱ 5,569.67 ₱ 11,139.33 ₱ 33,418.00 ₱ 5,569.67

₱ 5,486.73 ₱ 27,433.63 ₱ 32,920.35 ₱ 32,920.35 ₱ 5,486.725

₱ 14,325.28 ₱ 42,975.83 ₱ 85,951.65 ₱ 85,951.65 ₱ 85,951.65 ₱ 85,951.65 ₱ 85,951.65 ₱ 14,325.28

₱ 516,609.81 ₱ 145,018.83 ₱ 145,018.83 ₱ 162,144.78 ₱ 141,564.90 ₱ 154,367.30 ₱ 143,596.94 ₱ 109,253.82 ₱ 228,187.02 ₱ 388,702.15 ₱ 359,450.74 ₱ 309,408.36 ₱ 309,408.36 ₱ 289,132.75 ₱ 278,017.90 ₱ 269,764.26 ₱ 257,775.91 ₱ 205,948.04 ₱ 195,582.47 ₱ 195,582.47

₱ 516,609.81 ₱ 661,628.64 ₱ 806,647.47 ₱ 968,792.26 ₱ 1,110,357.16 ₱ 1,264,724.46 ₱ 1,408,321.40 ₱ 1,517,575.22 ₱ 1,745,762.24 ₱ 2,134,464.39 ₱ 2,493,915.13 ₱ 2,803,323.50 ₱ 3,112,731.86 ₱ 3,401,864.61 ₱ 3,679,882.51 ₱ 3,949,646.77 ₱ 4,207,422.68 ₱ 4,413,370.72 ₱ 4,608,953.19 ₱ 4,804,535.66

MANPOWER LEVELING
 Labor Rates
DESCRIPTION HOURLY RATE DAY RATE
Construction Foreman 109.18 869.9
Leadman 100.15 797.95
Skilled Laborer 78.99 629.3
Unskilled Laborer 60.93 485.41
Traffic Controller (Flag Man) 60.93 485.41
Part Time Practitioner 109.18 869.9
Safety Practitioner/Officer (Part Time) 109.18 869.9
First Aider 78.99 629.3
Health Personnel (Full Time) 78.99 629.3
Mason 78.99 629.3
Steelman 78.99 629.3
Painter 78.99 629.3
Carpenter 78.99 629.3
Installer 78.99 629.3
Electrician 78.99 629.3
Tile Settler 78.99 629.3
Helper 78.99 485.41
Welder 78.99 629.3
Plumber 78.99 629.3
Laborer 60.93 629.3

Equipment Rental Rates

RENTAL
DESCRIPTION
RATES
Air Compressor (15-35 cfm) 205.00
Air Compressor (161-185 cfm) 502.00
Air Compressor (356-450 cfm) 965.00
Applicator Machine 93.75
Asphalt Concrete Plant 4,286.63
Asphalt Distributor (3000 USG)-ROSCO/5tons 936.00
Asphalt Kettle/Drum 10.00
Asphalt Paver-NF22B11VDM 1,833.00
Backhoe (0.80m³)-SE 130 LC-2 1,537.00
Backhoe w/ Breaker (0.80m³)-SE 130 LC-2 1,998.10
Backhoe w/ Chipping Hammer (0.80m³) 1,998.10
Backhoe, Wheel Mounted (0.28m³)-PW60N-1 922.00
Bar Bender 351.50
Bar Bender-25mm Maximum Rebar Ø, Three Phase 351.50
Bar Cutter 219.75
Bar Cutter-25mm Maximum Rebar Ø (Grade 40), Single Phase 219.75
Blower 50.00
Boom Truck (2 - 5 mt) 1,017.90
Bulldozer w/ Ripper-DH6 SERIES II PSDS/DD 3,885.85
Bulldozer-DH6 SERIES II PSDS/DD 3,379.00
Cargo/Delivery Truck (2 - 5 mt) 783.00
Cargo/Service Truck (2 - 5 mt) 783.00
Cargo/Service Truck (9 - 10 mt) 1,212.00
Chainsaw 75.36
Chainsaw-HUSQVARNA 2100 CD with CR22, 7ft REACH, 9in Stand 75.36
Compressor, 40W 358.00
Concrete Batch Plant - (30m³) 1,759.50
Concrete Paver-COMMANDER III, FOUR TRACK 6,765.00
Concrete Saw-14" Blade Ø with 4¾" Cutting Depth 32.63
Concrete Screeder-Wacker Truss Screed 545.00
Concrete Vibrator 91.25
Concrete Vibrator-Flexible Shaft Type 2" Head Ø with 5 Amperes 91.25
Crawler Crane (36-40mt) 1,902.00
Cutting Outfit 45.45
Diamond Drill-CP-8 201.25
Disk Sander 62.50
Disk Sander, 100mm Ø 38.00
Disk Sander, 150mmØ 62.50
Drop Hammer 200.00
Dump Truck (12 yd³) 1,420.00
Electic Generator 321.91
Epoxy Injection Pump or Gun 125.00
Generator 312.50
Generator Set (301 - 350KW) 758.77
High Bed Trailer 1,800.00
Hydroseeding Machine 952.00
Improvised Bamboo w/ Bucket 200.00
Jackhammer 150.00
Kneading Machine 187.50
Mixing Asphalt Kettle w/ Burner-400lit 112.50
Motorized Road Grader w/ Scarifier-G710A 2,824.90
Motorized Road Grader-G710A 2,173.00
One Bagger Mixer (4-6ft³/min) 172.00
Oxy-Acetylene Cutting Outfit 225.00
Payloader (1.50m³)-LX80-2C 1,733.00
Payloader (1.50m³)-LX80-2C - @ Disposal Site 1,733.00
Plate Compactor-400-500 GASOLINE ENGINE 123.00
Pneumatic Drilling Machine 170.00
Pneumatic Tire Roller (10mt)-9-WHL, 9.00X20, 4PR 561.00
Power Broom, Towed Type- with Engine 2m wide 6-30 km/h Swe 130.54
Pumpcrete 2,076.00
Road Grader w/ Scarifier-G710A 2,824.90
Sander 280.00
Scaffoldings (H-Frame Rental) 1.25
Steel Wheel w/ Nylon Rope 300.00
Tandem Steel Roller-CC421 1,652.00
Transit Mixer (5m³) 1,318.00
Truck Mounted Crane (16 - 20 mt) 1,135.00
Truck Mounted Crane (31 - 35 mt) 1,861.00
Truck Mounted Crane (41 - 45 mt) 2,606.00
Vibratory Roller(10mt)-SD100DC 1,846.00
Vibro Hammer (60 ton)-DPD600T Hydraulic Pile Driver 2,123.00
Water Pump, 100mmØ suction 266.25
Water Truck (16000 L) 2,450.00
Water Truck/Pump (16000 L) 2,450.00
Welding Machine, Electric Driven/DC Output 391.00
Welding Machine, Gas/Diesel Driven 371.00
Stake Truck (5 T) 712.00
Barricade Flasher Light 0.65
Two-way Radio (w/ lifespan consideration of 2 years) 2.6
100.39
92.04
72.66
55.97
55.97
100.39
100.39
72.66
72.66
72.66
72.66
72.66
72.66
72.66
72.66
72.66
55.97
72.66
72.66
72.66
 ARILLO CONSTRUCTION
Marong Lambunao, Iloilo
Email: [email protected]
Contact No. 09615283170

Project Title: PROPOSED TWO-STOREY RESIDENTIAL BUILDING

Project Owner: MS. JEANETTE C. ARILLO
Project Location: MARONG LAMBUNAO ,ILOILO
Railings
11
13 Roofing Trusses
8
15

Column Footing
8
4 Slab on Fill
7
7 Suspended Slab
17
10 SF Beam
4
Plumbing Fixtures
18
Masonry Painting
28

Site works &

1Earthworks
5
2 GF Concerete Columns
12 6 GF Wall and Partition
14
8 Stairs
5
9 SF Concrete Column
9
11 Roof Beam
7
12 SF Wall and Partition
12
14 GF Ceiling
6
16 SF Ceiling
8
17 Doors
14
19 Windows
28
20

Sewerline Waterline
Wall Footings
5
3 Works
3
5 Works
6 Septic Vault
9
Roofing
10
18

Tileworks
56

PERT CPM DIAGRAM

MANPOWER LEVELING
GANTT CHART WITH S CURVE 1st Month 2nd Month 3rd Month 4th Month 5th Month

Items Activity MP Work Days Amount % of Total % of Work Days 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week

I 1.1 Site Works and Earth Works 12 5 ₱ 189,400.00 4.98% 1.63% 13 13 13 13 13

II 2.1 Column Footings 4 8 ₱ 67,630.00 1.78% 2.61% 4 4 4 4 4 4 4 4

2.2 Wall Footings 4 5 ₱ 16,662.00 0.44% 1.63% 4 4 4 4 4

III 3.1 Slab on Fill 8 7 ₱ 75,810.00 1.99% 2.29% 4 4 4 4 4 4 4

3.2 Ground Floor Concrete Column 9 12 ₱ 162,445.00 4.27% 3.92% 5 5 5 5 5 5 5 5 5 5 5 5

3.3 Second Floor Concrete Column 9 14 ₱ 233,648.00 6.14% 4.58% 9 9 9 9 9 9 9 9 9 9 9 9 9 9
3.4 Stairs 9 5 ₱ 50,052.00 1.32% 1.63% 9 9 9 9 9

3.5 Second Floor Beam 6 9 ₱ 141,444.50 3.72% 2.94% 6 6 6 6 6 6 6 6 6

3.6 Suspended Slab 8 4 ₱ 81,047.00 2.13% 1.31% 8 8 8 8

3.7 Roof Beam 8 17 ₱ 198,491.50 5.22% 5.56% 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8

IV 4.1 Ground Floor Wall and Partition 9 7 ₱ 106,485.50 2.80% 2.29% 9 9 9 9 9 9 9

4.2 Second Floor Wall and Partitions 4 12 ₱ 208,334.00 5.48% 3.92% 4 4 4 4 4 4 4 4 4 4 4 4

V 5.1 Ground Floor Ceiling 6 6 ₱ 39,198.00 1.03% 1.96% 6 6 6 6 6 6

5.2 Second Floor Ceiling 9 11 ₱ 122,728.00 3.23% 3.59% 9 9 9 9 9 9 9 9

VI 6.1 Railings 5 11 ₱ 94,152.00 2.47% 3.59% 5 5 5 5 5 5 5 5 5 5 5

VII 7.1 Roofing Trusses 5 8 ₱ 68,554.00 1.80% 2.61% 5 5 5 5 5 5 5 5

7.2 Roofing 5 11 ₱ 189,151.00 4.97% 3.59% 5 5 5 5 5 5 5 5 5 5 5

VIII 8.1 Doors 14 11 ₱ 196,750.00 5.17% 3.59% 9 9 9 9 9 9 9 9 9 9 9 9 9 9

8.2 Windows 10 28 ₱ 411,900.00 10.83% 9.15% 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6

IX 9.1 Tileworks 3 28 ₱ 486,681.00 12.79% 9.15% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

X 10.1 Masonry Painting 7 28 ₱ 149,560.00 3.93% 9.15% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

XI 11.1 Plumbing Fixtures 3 18 ₱ 95,402.00 2.51% 5.88% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

11.2 Septic Vault 3 16 ₱ 122,776.00 3.23% 5.23% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

11.3 Sewerline Works 4 3 ₱ 16,709.00 0.44% 0.98% 4 4 4

11.4 Waterline Works 8 4 ₱ 21,946.90 0.58% 1.31% 8 8 8 8

XII 12.1 Electrical Works 5 18 ₱ 257,854.95 6.78% 5.88% 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

306 ₱ 3,804,812.35 100.00% 100.00%

14.575 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

% Periodic Schedule 13.58% 3.81% 3.81% 4.26% 3.72% 4.06% 3.77% 2.87% 6.00% 10.22% 9.45% 8.13% 8.13% 7.60% 7.31% 7.09% 6.77% 5.41% 5.14% 5.14%

Physical Progress Accomplishments

% Commulative Schedule 13.58% 17.39% 21.20% 25.46% 29.18% 33.24% 37.01% 39.89% 45.88% 56.10% 65.55% 73.68% 81.81% 89.41% 96.72% 103.81% 110.58% 115.99% 121.13% 126.28%

This week ₱ 516,609.81 ₱ 145,018.83 ₱ 145,018.83 ₱ 162,144.78 ₱ 141,564.90 ₱ 154,367.30 ₱ 143,596.94 ₱ 109,253.82 ₱ 228,187.02 ₱ 388,702.15 ₱ 359,450.74 ₱ 309,408.36 ₱ 309,408.36 ₱ 289,132.75 ₱ 278,017.90 ₱ 269,764.26 ₱ 257,775.91 ₱ 205,948.04 ₱ 195,582.47 ₱ 195,582.47

Financial Progress Accomplishments

To Date ₱ 516,609.81 ₱ 661,628.64 ₱ 806,647.47 ₱ 968,792.26 ₱ 1,110,357.16 ₱ 1,264,724.46 ₱ 1,408,321.40 ₱ 1,517,575.22 ₱ 1,745,762.24 ₱ 2,134,464.39 ₱ 2,493,915.13 ₱ 2,803,323.50 ₱ 3,112,731.86 ₱ 3,401,864.61 ₱ 3,679,882.51 ₱ 3,949,646.77 ₱ 4,207,422.68 ₱ 4,413,370.72 ₱ 4,608,953.19 ₱ 4,804,535.66
 ARILLO CONSTRUCTION
Marong Lambunao, Iloilo
Email: [email protected]
Contact No. 09615283170

Project Title: PROPOSED TWO-STOREY RESIDENTIAL BUILDING

Project Owner: MS. JEANETTE C. ARILLO
Project Location: MARONG LAMBUNAO ,ILOILO
Railings Roofing Trusses
11 8

Column Footing Slab on Fill Suspended Slab SF Beam Plumbing Fixtures Masonry Painting
8 7 17 4 18 28

Site works &

Earthworks
GF Concerete Columns GF Wall and Partition Stairs SF Concrete Column Roof Beam SF Wall and Partition GF Ceiling SF Ceiling Doors Windows
5 12 14 5 9 7 12 6 8 14 28

Wall Footings Sewerline 4 Waterline

5 Works Works Septic Vault Roofing
3 9 10

Tileworks
56

PERT CPM DIAGRAM

GANTT CHART WITH S CURVE MAY JUNE JULY AUGUST SEPTEMBER

Work
Items Activity Amount % Wt 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week
Days
I 1.1 Site Works and Earth Works 5 ₱ 189,400.00 4.98% 13 13 13 13 13
II 2.1 Column Footings 8 ₱ 67,630.00 1.78% 4 4 4 4 4 4 4 4
2.2 Wall Footings 5 ₱ 16,662.00 0.44% 4 4 4 4 4
III 3.1 Slab on Fill 7 ₱ 75,810.00 1.99% 4 4 4 4 4 4 4
3.2 Ground Floor Concrete Column 12 ₱ 162,445.00 4.27% 5 5 5 5 5 5 5 5 5 5 5 5
3.3 Second Floor Concrete Column 14 ₱ 233,648.00 6.14% 9 9 9 9 9 9 9 9 9 9 9 9 9 9
3.4 Stairs 5 ₱ 50,052.00 1.32% 9 9 9 9 9
3.5 Second Floor Beam 9 ₱ 141,444.50 3.72% 6 6 6 6 6 6 6 6 6

3.6 Suspended Slab 4 ₱ 81,047.00 2.13% 8 8 8 8

3.7 Roof Beam 17 ₱ 198,491.50 5.22% 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
IV 4.1 Ground Floor Wall and Partition 7 ₱ 106,485.50 2.80% 9 9 9 9 9 9 9
4.2 Second Floor Wall and Partitions 12 ₱ 208,334.00 5.48% 4 4 4 4 4 4 4 4 4 4 4 4
V 5.1 Ground Floor Ceiling 6 ₱ 39,198.00 1.03% 6 6 6 6 6 6
5.2 Second Floor Ceiling 11 ₱ 122,728.00 3.23% 9 9 9 9 9 9 9 9
VI 6.1 Railings 11 ₱ 94,152.00 2.47% 5 5 5 5 5 5 5 5 5 5 5
VII 7.1 Roofing Trusses 8 ₱ 68,554.00 1.80% 5 5 5 5 5 5 5 5
7.2 Roofing 11 ₱ 189,151.00 4.97% 5 5 5 5 5 5 5 5 5 5 5
VIII 8.1 Doors 11 ₱ 196,750.00 5.17% 9 9 9 9 9 9 9 9 9 9 9 9 9 9
8.2 Windows 28 ₱ 411,900.00 10.83% 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6
IX 9.1 Tileworks 28 ₱ 486,681.00 12.79% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
X 10.1 Masonry Painting 28 ₱ 149,560.00 3.93% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
XI 11.1 Plumbing Fixtures 18 ₱ 95,402.00 2.51% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
11.2 Septic Vault 16 ₱ 122,776.00 3.23% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
11.3 Sewerline Works 3 ₱ 16,709.00 0.44% 4 4 4
11.4 Waterline Works 4 ₱ 21,946.90 0.58% 8 8 8 8
XII 12.1 Electrical Works 18 ₱ 257,854.95 6.78% 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

306 ₱ 3,804,812.35 100.00%

14.575 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

% Periodic Schedule 5.64% 4.11% 3.42% 4.19% 4.88% 4.13% 6.71% 5.72% 5.86% 7.18% 7.08% 6.98% 7.21% 6.92% 5.56% 5.79% 5.90% 5.90% 5.90% 4.25%

Physical Progress Accomplishments

% Commulative Schedule 5.64% 9.75% 13.18% 17.36% 22.24% 26.37% 33.08% 38.80% 44.65% 51.84% 58.91% 65.90% 73.11% 80.02% 85.59% 91.38% 97.28% 103.18% 109.08% 113.33%

This week ₱ 214,723.23 ₱ 156,413.93 ₱ 130,201.79 ₱ 159,276.33 ₱ 185,569.62 ₱ 157,041.34 ₱ 255,348.54 ₱ 217,599.41 ₱ 222,779.31 ₱ 273,314.86 ₱ 269,302.91 ₱ 265,627.60 ₱ 274,404.60 ₱ 263,193.60 ₱ 211,606.97 ₱ 220,270.08 ₱ 224,601.64 ₱ 224,601.64 ₱ 224,601.64 ₱ 161,516.58

Financial Progress Accomplishments

To Date ₱ 214,723.23 ₱ 371,137.17 ₱ 501,338.96 ₱ 660,615.29 ₱ 846,184.91 ₱ 1,003,226.25 ₱ 1,258,574.79 ₱ 1,476,174.20 ₱ 1,698,953.51 ₱ 1,972,268.38 ₱ 2,241,571.29 ₱ 2,507,198.89 ₱ 2,781,603.49 ₱ 3,044,797.10 ₱ 3,256,404.07 ₱ 3,476,674.15 ₱ 3,701,275.79 ₱ 3,925,877.44 ₱ 4,150,479.08 ₱ 4,311,995.66

MANPOWER LEVELING
Chart
Title
 ARILLO CONSTRUCTION
Marong Lambunao, Iloilo
Email: [email protected]
Contact No. 09615283170

Project Title : PROPOSED TWO-STOREY RESIDENTIAL BUILDING

Location : MARONG LAMBUNAO ,ILOILO
Owner : MS. JEANETTE C. ARILLO
Railings Roofing Trusses
11 8

Column Footing Slab on Fill Suspended Slab SF Beam Plumbing Fixtures Masonry Painting
8 7 17 4 18 28

Site works &

Earthworks
GF Concerete Columns GF Wall and Partition Stairs SF Concrete Column Roof Beam SF Wall and Partition GF Ceiling SF Ceiling Doors Windows
12 14 5 9 7 12 6 8 14 28
5
5
Wall Footings 4 Waterline
3 Works Septic Vault Roofing
9 10
Sewerline
Works

Tileworks
56

PERT CPM DIAGRAM

MANPOWER LEVELING
GANTT CHART WITH S CURVE MAY JUNE JULY AUGUST SEPTEMBER
Work
Items Activity Days Amount % Wt 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week 1st Week 2nd Week 3rd Week 4th Week

I 1.1 Site Works and Earth Works 5 ₱ 189,400.00 4.98% 13 13 13 13 13

II 2.1 Column Footings 8 ₱ 67,630.00 1.78% 4 4 4 4 4 4 4 4
2.2 Wall Footings 5 ₱ 16,662.00 0.44% 4 4 4 4 4
III 3.1 Slab on Fill 7 ₱ 75,810.00 1.99% 4 4 4 4 4 4 4
3.2 Ground Floor Concrete Column 12 ₱ 162,445.00 4.27% 5 5 5 5 5 5 5 5 5 5 5 5
3.3 Second Floor Concrete Column 14 ₱ 233,648.00 6.14% 9 9 9 9 9 9 9 9 9 9 9 9 9 9
3.4 Stairs 5 ₱ 50,052.00 1.32% 9 9 9 9 9
3.5 Second Floor Beam 9 ₱ 141,444.50 3.72% 6 6 6 6 6 6 6 6 6

3.6 Suspended Slab 4 ₱ 81,047.00 2.13% 8 8 8 8

3.7 Roof Beam 17 ₱ 198,491.50 5.22% 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
IV 4.1 Ground Floor Wall and Partition 7 ₱ 106,485.50 2.80% 9 9 9 9 9 9 9
4.2 Second Floor Wall and Partitions 12 ₱ 208,334.00 5.48% 4 4 4 4 4 4 4 4 4 4 4 4
V 5.1 Ground Floor Ceiling 6 ₱ 39,198.00 1.03% 6 6 6 6 6 6
5.2 Second Floor Ceiling 11 ₱ 122,728.00 3.23% 9 9 9 9 9 9 9 9
VI 6.1 Railings 11 ₱ 94,152.00 2.47% 5 5 5 5 5 5 5 5 5 5 5
VII 7.1 Roofing Trusses 8 ₱ 68,554.00 1.80% 5 5 5 5 5 5 5 5
7.2 Roofing 11 ₱ 189,151.00 4.97% 5 5 5 5 5 5 5 5 5 5 5
VIII 8.1 Doors 11 ₱ 196,750.00 5.17% 9 9 9 9 9 9 9 9 9 9 9 9 9 9
8.2 Windows 28 ₱ 411,900.00 10.83% 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6
IX 9.1 Tileworks 28 ₱ 486,681.00 12.79% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
X 10.1 Masonry Painting 28 ₱ 149,560.00 3.93% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
XI 11.1 Plumbing Fixtures 18 ₱ 95,402.00 2.51% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
11.2 Septic Vault 16 ₱ 122,776.00 3.23% 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
11.3 Sewerline Works 3 ₱ 16,709.00 0.44% 4 4 4
11.4 Waterline Works 4 ₱ 21,946.90 0.58% 8 8 8 8
XII 12.1 Electrical Works 18 ₱ 257,854.95 6.78% 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

306 ₱ 3,804,812.35 100.00%

14.575 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

% Periodic Schedule 5.64% 4.11% 3.42% 4.19% 4.88% 4.13% 6.71% 5.72% 5.86% 7.18% 7.08% 6.98% 7.21% 6.92% 5.56% 5.79% 5.90% 5.90% 5.90% 4.25%
Physical Progress Accomplishments
% Commulative Schedule 5.64% 9.75% 13.18% 17.36% 22.24% 26.37% 33.08% 38.80% 44.65% 51.84% 58.91% 65.90% 73.11% 80.02% 85.59% 91.38% 97.28% 103.18% 109.08% 113.33%

This week ₱ 214,723.23 ₱ 156,413.93 ₱ 130,201.79 ₱ 159,276.33 ₱ 185,569.62 ₱ 157,041.34 ₱ 255,348.54 ₱ 217,599.41 ₱ 222,779.31 ₱ 273,314.86 ₱ 269,302.91 ₱ 265,627.60 ₱ 274,404.60 ₱ 263,193.60 ₱ 211,606.97 ₱ 220,270.08 ₱ 224,601.64 ₱ 224,601.64 ₱ 224,601.64 ₱ 161,516.58
Financial Progress Accomplishments
To Date ₱ 214,723.23 ₱ 371,137.17 ₱ 501,338.96 ₱ 660,615.29 ₱ 846,184.91 ₱ 1,003,226.25 ₱ 1,258,574.79 ₱ 1,476,174.20 ₱ 1,698,953.51 ₱ 1,972,268.38 ₱ 2,241,571.29 ₱ 2,507,198.89 ₱ 2,781,603.49 ₱ 3,044,797.10 ₱ 3,256,404.07 ₱ 3,476,674.15 ₱ 3,701,275.79 ₱ 3,925,877.44 ₱ 4,150,479.08 ₱ 4,311,995.66