Excavation

Footing,wall footing Formworks,Scaff.& Form oil

& septic tank C for Column
6I6
1

7 7

Move-in/ Fabrication &Inst.

Mobilization of rebars for

A B footng & col.

0I0 3I3 C
I0 0 10I10
1

3 8

Gravel Bed 3 E
for footing 13I13

No. of UNIT OCM CONTRACTORS VAT % WEEK 1 WEEK 2 WEEK 3

ITEM DESCRITION AMOUNT
Days QTY UNIT COST AMOUNT (12% of DC) PROFIT(10% OF DC) 12% OF (DC+IC) WT 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
1
1.1
MOBILIZATION
Clearing & Grubbing:
3
7 385.00 sq.m 20.00 7,700.00 924.00 770.00 1,127.28 10,521.28 0.39%
0 0 0 0 0 0 0 0
1.2 Structural Excavation: 7 32.64 CU.M. 200.00 6,527.20 783.26 652.72 955.58 8,918.77 0.33% 0 0 0 0 0 0
1.3 Backfilling and Compaction: 2 10.40 cu.m 250.00 2,599.00 311.88 259.90 380.49 3,551.27 0.13%
1.4
1.5
Gravel Bedding:
Select Fill:
0
12
25.22
375.00
CU.M
CU.M
1,180.55
202.50
29,773.42
75,937.50
3,572.81
9,112.50
2,977.34
7,593.75
4,358.83
11,117.25
40,682.40
103,761.00
1.51%
3.84%
000
1.6 Soil Poisoning: 2 252.11 CU.M 15.00 3,781.65 453.80 378.17 553.63 5,167.25 0.19% 0
2 CONCRETE WORKS: 0 41.88 cu.m 5,459.51 228,660.76 27,439.29 22,866.08 33,475.94 312,442.07 11.57%
3
4
STEEL WORKS:
MASONRY WORKS:
#REF!
0
3,034.50
306.16
kls
sq.m
58.61
579.63
177,843.74
177,456.19
21,341.25
21,294.74
17,784.37
17,745.62
26,036.32
25,979.59
243,005.69
242,476.14
9.00%
8.98%
###
###
###
###
###
###
5 CARPENTRY WORKS: #REF! 3,842.31 Bd.ft 70.19 269,688.02 32,362.56 26,968.80 39,482.33 368,501.70 13.65%
6 ROOFING WORKS: 0 311.92 Sq.m 1,001.44 312,374.01 37,484.88 31,237.40 45,731.55 426,827.85 15.81%
7 ROOF FRAMING WORKS: #REF! 2,361.16 kls 59.87 141,357.02 16,962.84 14,135.70 20,694.67 193,150.23 7.15%
8 DOORS & WINDOWS: 0 16.00 SQ.M. 9,825.47 157,207.50 18,864.90 15,720.75 23,015.18 214,808.33 7.96%
9 TILEWORKS: 10 28.38 SQ.M. 644.89 18,301.94 2,196.23 1,830.19 2,679.40 25,007.77 0.93%
10 PAINTING WORKS: 0 866.41 sq.m 190.56 165,098.79 19,811.85 16,509.88 24,170.46 225,590.99 8.36%
11 ELECTRICAL WORKS: 52 1.00 Lot 61,855.65 61,855.65 7,422.68 6,185.57 9,055.67 84,519.56 3.13% 100.00%
12 PLUMBING FIXTURES: 10 6.00 Units 20,205.00 121,230.00 14,547.60 12,123.00 17,748.07 165,648.67 6.14%
50.00%
13 PLUMBING WORKS: 71 1.00 Lot 18,282.38 18,282.38 2,193.89 1,828.24 2,676.54 24,981.04 0.93%
14 DEMOBILIZATION 3 0.00%
TOTAL 1,975,674.76 237,080.97 197,567.48 289,238.79 2,699,562.00 100% 0 0 0.001 0 0 0 0 ### ### ### ### ### ###
Percent (Periodic) 0.22% #REF! #REF!
PERIODIC ACCOMPLISHMENT
Percent (Commulative) 0.22% #REF! #REF!
Periodic 6,012.16 #REF! #REF!
COMMULATIVE ACCOMPLISHMENT
Commulative 6,012.16 #REF! #REF!
 Month 1
1 2 3
0.22% #REF! #REF!

1st Quarter no.of day no of days total %

per day no.of day in qrter no.of day in total %
0 4 6,012.16 #DIV/0! quarter
10,521.28 1,503.04 7 #REF! 4 5,096.44 #DIV/0! 7 10,521.28 0.39% Clearing & Grubbing:
8,918.77 1,274.11 7 10 10 17,756.37 #DIV/0! 5 6,370.55 0.24% Structural Excavation:
3,551.27 1,775.64 2 0 6 #DIV/0! #DIV/0! - 0.00% Backfilling and Compaction:
40,682.40 #DIV/0! 0 10 12 103,761.00 #DIV/0! 3 #DIV/0! #DIV/0! Gravel Bedding:
103,761.00 8,646.75 12 - 0.00% Select Fill:
5,167.25 2,583.62 2 #DIV/0! #DIV/0! 2 5,167.25 0.19% Soil Poisoning:
312,442.07 #DIV/0! 0 9 #DIV/0! #DIV/0! CONCRETE WORKS:
243,005.69 #REF! #REF! 11 #REF! #REF! STEEL WORKS:
368,501.70 #REF! #REF! 13 #REF! #REF! CARPENTRY WORKS:
#DIV/0! #DIV/0!

2nd Quarter

3,551.27 1,775.64 2 4 4 7,102.55 #DIV/0! 2 3,551.27 0.13% Backfilling and Compaction:

103761.00 8,646.75 12 10 9 77,820.75 #DIV/0! 8 69,174.00 2.56% Select Fill:
312442.07 #DIV/0! 0 0 3 #DIV/0! #DIV/0! 17 #DIV/0! #DIV/0! CONCRETE WORKS: 20
243,005.69 #REF! #REF! 7 #REF! #REF! STEEL WORKS:
242476.14 #DIV/0! 0 52 10 #DIV/0! #DIV/0! 5 #DIV/0! #DIV/0! Masonry
368501.70 #REF! #REF! 10 4 #REF! #REF! 11 #REF! #REF! Carpentry
84519.56 1,625.38 52 71 9 14,628.39 #DIV/0! 5 8,126.88 0.30% ELECTRICAL WORKS:
24981.04 351.85 71 0 11 3,870.30 #DIV/0! 23 8,092.45 0.30% PLUMBING WORKS:
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
3rd Quarter
103761.00 8,646.75 12 10 2 17,293.50 #DIV/0! 4 34,587.00 1.28% Select Fill:
243005.69 #REF! #REF! 0 3 #REF! #REF! 3 #REF! #REF! STEEL WORKS:
242476.14 #DIV/0! 0 52 20 #DIV/0! #DIV/0! 27 #DIV/0! #DIV/0! MASONRY WORKS:
426827.85 #DIV/0! 0 10 11 #DIV/0! #DIV/0! 11 #DIV/0! #DIV/0! ROOFING WORKS:
193150.23 #REF! #REF! 71 8 #REF! #REF! 15 #REF! #REF! ROOF FRAMING WORKS:
84519.56 1,625.38 52 3 11 17,879.14 #DIV/0! 30 48,761.28 1.81% ELECTRICAL WORKS:
24981.04 351.85 71 0 22 7,740.60 #DIV/0! 30 10,555.37 0.39% PLUMBING WORKS:
#REF! #REF!

4rth Quarter
 312442.07 #DIV/0! 0 52 16 #DIV/0! #DIV/0! 3 #DIV/0! #DIV/0! CONCRETE WORKS:
242476.14 #DIV/0! 0 10 1 #DIV/0! #DIV/0! 30 #DIV/0! #DIV/0! MASONRY WORKS:
426827.85 #DIV/0! 0 3 1 #DIV/0! #DIV/0! 8 #DIV/0! #DIV/0! ROOFING WORKS:
214808.33 #DIV/0! 0 0 5 #DIV/0! #DIV/0! 10 #DIV/0! #DIV/0! DOORS & WINDOWS:
25007.77 2,500.78 10 0 10 25,007.77 #DIV/0! 2 5,001.55 0.19% TILEWORKS:
225590.99 #DIV/0! 0 0 1 #DIV/0! #DIV/0! 14 #DIV/0! #DIV/0! PAINTING WORKS:
84519.56 1,625.38 52 0 16 26,006.02 #DIV/0! 17 27,631.39 1.02% ELECTRICAL WORKS:
165,648.67 16,564.87 10 10 165,648.67 6.14% PLUMBING FIXTURES:
24,981.04 351.85 71 #DIV/0! #DIV/0! 18 6,333.22 0.23% PLUMBING WORKS:
#DIV/0! #DIV/0!
#DIV/0!
5th QUARTER
242,476.14 #DIV/0! 0 8 #DIV/0! #DIV/0! MASONRY WORKS:
25,007.77 2,500.78 10 8 20,006.21 0.74% TILEWORKS:
225,590.99 #DIV/0! 0 4 #DIV/0! #DIV/0! PAINTING WORKS:
#DIV/0! #DIV/0!

Commulati Commulative
% Planned % Actual
0 0.0% 0.00% 0
1 #DIV/0! #DIV/0! 0%
2 #DIV/0! #DIV/0! 0%
3 0.00% #DIV/0! 0%
4 #DIV/0! #DIV/0! 0%

Duration
Days Start
1 MOBILIZATION 3 1
1.1 Clearing & Grubbing: 7 4
1.2 Structural Excavation: 7 11
1.3 Backfilling and Compaction: 2 53
1.4 Gravel Bedding: 0 11
1.5 Select Fill: 12 53
1.6 Soil Poisoning: 2 16
2 CONCRETE WORKS: 0 22 43 99
3 STEEL WORKS: #REF! 11 38 54 66
4 MASONRY WORKS: 0 56 69
5 CARPENTRY WORKS: #REF! 18 102
6 ROOFING WORKS: 0 80
7 ROOF FRAMING WORKS: #REF! 65
8 DOORS & WINDOWS: 0 102
9 TILEWORKS: 10 119
10 PAINTING WORKS: 0 107
11 ELECTRICAL WORKS: 52 56
12 PLUMBING FIXTURES: 10 109
13 PLUMBING WORKS: 71 38 125
14 DEMOBILIZATION 3 128
works,Scaff.& Form oil Formworks,Scaffoldings & Form oil Plumbing and Tile Works
for Column for Beam G
D 26I27
16I17

8 75

Scaffoldings
Removal of Forms Col. J
40I
& Beam Fabrication &Inst. 41

Concreting for 4 of rebars for Concreting Preparation for Fabrication & Inst. Inst.of roofing,gutter,ridge
Footing & Col. Beam for beam F I Slab of Roof frame downspout & etc.
21I2 I K L
37I 42I42
1 37I 52I52
37
37

19 4 10 5 15 Fab.&Inst.of 9
rebars slab
Fabricattion & Ins. Masonry
of rebars for wall footing M O P
54I5 64I6 67I6
4 4 7
2 18 3
Electrical
37

WEEK 3 WEEK 4 WEEK 5 WEEK 6 WEEK 7 WEEK 8 WEEK 9 WEEK 10 WEEK 11

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

0
0 0

0 0 0 0 0 0 0 0 0 0 0 0
0

###
###
###
###
###0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0###
###
######0 0 0 0 0 0 0 0 0 0 ###
### ###0 0 0 0 0 0 0 0 0 0###
###
###0 0 0 0 0 0
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
######
###
###
###
######
###
###
###
###
###
###
###
###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### 0.00 ### 0.00 0.00 0.00 ### ### 0.00 0.00 ### ### ### ### 0.00 ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
#REF! #REF! #REF! #REF! 0.09% #REF! 2.75% #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! 2,462.92 #REF! 74,367.80 #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
nth 1 Month 2 Month 3
3 4 5 6 7 8 9 10 11
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
 Installation of doors & windows w/ Jamb

U
Concreting 4 110I1
11
for slab Ceiling Works Septic Tank Move-out
Painting Works
N Q R V W X
64I6 79I79 98 I98 124 127l1 130l1
100 CALENDAR DAYS
I124 27
4 30
3 5 13 3 3

Plastering Works

33
75

WEEK 11 WEEK 12 WEEK 13 WEEK 14 WEEK 15 WEEK 16 WEEK 17 WEEK 18

75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126

000
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 ###
0 0###
0###
0###
0###
0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0
###
###
### ###0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
###
00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.001

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.01 0.01 0.01 0 0 0.01 0.01 0.01 0.01 0.01
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

### ### ### ### ### 0.00 ### ### ### ### 0.00 0.00 ### ### ### ### ### ### ### ### 0.00 ### ### ### ### 0.00 ### ### ### ### ### ### 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
#REF! #REF! 0.51% 0.51% #REF! #REF! 3.77% 0.65%

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! 13,840.55 13,840.55 #REF! #REF! 101,889.98 17,505.44
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
 Month 4 Month 5
11 12 13 14 15 16 17 18
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
 WEEK 19

127 128 129 130 131 132 133

0 0

0.0009 0

0.00
0
0.00 0.00 0.00 0.00 0.00 0.00 1 2 3 4 5 6 7 8
0.19% 0.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
#REF! 0 0.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5,001.55
#REF!
Month 5
19 20
#REF! 0.00%
 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
Cagayan de Oro City
Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
Cagayan de Oro City
PROVINCIAL ENGINEERS OFFICE

BILL OF MATERIALS AND COST ESTIMATE

FOR THE PROPOSED 1 CLASSROOM SCHOOL BUILDING @
, MISAMIS ORIENTAL
A. Earth Works:
a2. Excavation

Equipment: 2,310.43
- Excavator/Backhoe
22.0 cu.m x 1 hr =
15 cu.m
convert to day:
say
Add Rainfull Days:

a3. Backfilling and Compaction:

Labor: 2,738.63

1 Foreman- 1.94 x
3 labor- 1.94 x

SLAB PREPARATION:
Backfilling: 1.94

Filling: 0.35
2.29 days
Laying of gravel: 1.00 days
additional days 2.00
for compaction: 5.29 days

a4. Gravel Bedding:

Labor: 2,152.71

1 Foreman- 1.92 x
2 labor- 1.92 x
Laying of gravel: 1.00 days
additional days 2 days
for compaction: 3.00 days

a5. Filling Materials

Labor: 693.31

1 Foreman- 0.35 x
5 labor- 0.35 x

2 CONCRETE WORKS:

Labor: 16,181.80

1 Foreman- 4.86 x
3 mason- 4.86 x
6 labor- 4.86 x
Curing: 15
Add Rainful Days 12
32.00
Footing: 4 days
Column: 15 days
Beam: 10 days
Slab: 3 days
32
Column:
1.3 cu.m x 1 mday x
0.3 cu.m

Beam:
0.5 cu.m x 1 mday x
0.3 cu.m

Footing:
1.1 cu.m x 1 mday x
0.3 cu.m

Wall Footing:
2.7 cu.m x 1 mday x
0.3 cu.m

Slab:
6.0 cu.m x 1 mday x
 0.3 cu.m

3 STEEL WORKS:

Labor: 21,958.80

1 Foreman- 6.59 x
3 Steelman 6.59 x
6 labor- 6.59 x

a. Bar Cutter/ Bender Cap.= 1000 kg/day

No. of Days= 1055.43
1000

Task rate ( Cut , bend and Tie) 15 kg /hr/MD/day

No. of Days= 1055.43
10(15 kg/hr)(8 hr)(2) Add Rainfull days

say

Footing: 4 days
WF: 2 days
Column: 4 days
Beam: 4 days
Slab 3 days

17

4 MASONRY WORKS:

Labor: 20,045.40

1 Foreman- 8.35 x
2 Mason 8.35 x
4 labor- 8.35 x
Add Rainful Days: 10
18.35
Wall: 15
ST: 3
18
 5 CARPENTRY WORKS:

Labor: 34,780.60

1 Foreman- 19.1 x
2 Carpenter 19.1 x
2 labor- 19.1 x

Formworks & Scaffolding:

Column:
Erecting forms:
16.80 sq.m x 1 hr x
1.86 sq.m
Removing Forms:
16.8 sq.m x 1 hr x
1.86 sq.m
Form oill application:
16.8 sq.ft x 0.6 mh x
100 sq.ft

RB:
Erecting forms:
16.00 sq.m x 1 hr x
1.86 sq.m
Removing Forms:
16 sq.m x 1 hr x
1.86 sq.m
Form oill application:
16 sq.ft x 0.6 mh x
100 sq.ft

Ceiling works:
Framing & Studs:
88.95 sq.m x 1 mday x
16 sq.m
Installation of Plywood:
88.954 sq.m x 1 mday x
 30 sq.m

6 ROOFING WORKS:

Labor: 27,208.32

1 Foreman- 7.39 x
4 Steelman 7.39 x
6 labor- 7.39 x

Roof installation:
note: 35 pcs/man - days
Convert to Area: 2.16 sq.m

102.63 sq.m x 1 mday x

75.6 sq.m

g2. Installation of Fascia Board & Frame:

Fascia Board:
18.00 pcs x 1 mday x
2 pcs
Framing:
318.64 kls x 1 day/team =
200 kgs

7 ROOF FRAMING WORKS:

Labor: 37,157.68

1 Foreman- 15.48 x
2 steelman- 15.48 x
4 labor- 15.48 x
 8 DOORS & WINDOWS:

Labor: 7,118.80

1 Foreman- 3.91 x
2 Skilled Installer 3.91 x
2 labor- 3.91 x

Doors & Windows:

12 panel x 1 mday x
1 panel

9 TILEWORKS:

Labor: 2,144.60

1 Foreman- 0.89 x
2 Skilled Installer- 0.89 x
4 labor- 0.89 x

10 PAINTING WORKS:

Labor: 12,097.04

1 Foreman- 5.04 x
2 Painter- 5.04 x
4 labor- 5.04 x
Add Rainful days: 8
13.04

11 ELECTRICAL WORKS:

Labor: 4,445.60

1 Foreman- 1.85 x
2 Electrician- 1.85 x
4 labor- 1.85 x
 12 PLUMBING FIXTURES:
PLUMBING WORKS:
Labor: 3,701.88

1 Foreman- 2.52 x
1 Skilled Installer- 2.52 x
2 labor- 2.52 x

Pipes Installation 67.00

Fixtures Installation: 3.00
Tile Works 1.00
ICE Foreman- 501.35
mason- 325.2
TE carpentry- 325.2
OOL BUILDING @ welder- 325.2
steelman- 325.2
painter- 325.2
labor- 271

Forman
1.468 hr 2,310.43 ( 1x d x 538.4 )
2,310.43 = ( d 538.4 )
0.18 2,310.43 = 1411.4 d
0.50 days 1.64 = d
6.50
7.00 days

Forman
538.35 1,044.63 2,738.63 ( 1x d x 538.4 )
291.00 1,693.99 2,738.63 = ( d 538.4 )
2,738.63 2,738.63 = 1411.4 d
1.94 = d

Forman
538.35 1,034.42 2,152.71 ( 1x d x 538.4 )
291.00 1,118.29 2,152.71 = ( d 538.4 )
2,152.71 2,152.71 = 1120.4 d
 1.92 = d

Forman
538.35 187.24 693.31 ( 1x d x 538.4 )
291.00 506.07 693.31 = ( d 538.4 )
693.31 693.31 = 1993.4 d
0.35 = d

Forman
538.35 2,614.53 16,181.80 ( 1x d x 538.4 )
349.20 5,087.73 16,181.80 = ( d 538.4 )
291.00 8,479.55 16,181.80 = 3332.0 d
16,181.80 4.86 = d

1 days = 0.6
8 mday

1 days = 0.2
8 mday

1 days = 0.5
8 mday

1 days = 1.1
8 mday

1 days = 2.5
8 mday
4.8 days

Forman
538.35 3,547.93 21,958.80 ( 1x d x 538.4 )
349.20 6,904.08 21,958.80 = ( d 538.4 )
291.00 11,506.79 21,958.80 = 3332.0 d
21,958.80 6.59 = d

1.06 day

1.47 day
15.00
16.5 days
17.00 days

Forman
538.35 4,495.03 20,045.40 ( 1x d x 538.4 )
349.20 5,831.39 20,045.40 = ( d 538.4 )
291.00 9,718.98 20,045.40 = 2400.8 d
20,045.40 8.35 = d
 0

Forman
538.35 10,295.06 34,780.60 ( 1x d x 538.4 )
349.20 13,355.75 34,780.60 = ( d 538.4 )
291.00 11,129.79 34,780.60 = 1818.8 d
34,780.60 19.12 = d

1 days = 1.00 days

8 hrs

1 days = 1.00 days

8 hrs

1 days = 0.05 days

2 mh
Rainful Days: 7
9.05

1 days = 1.00 days

8 hrs

1 days = 1.00 days

8 hrs

1 days = 0.05 days

2 mh
Rainful Days: 8
10.05

1 days = 1.00 day

4 mday

1 days = 1.00 day

4 mday
Rainful Days: 3
5.00
24.10

Forman
538.35 3,979.08 27,208.32 ( 1x d x 538.4 )
349.20 10,324.11 27,208.32 = ( d 538.4 )
291.00 12,905.13 27,208.32 = 3681.2 d
27,208.32 7.39 = d

1 days = 1 day
10 mday

1 days = 1.0 day

10 mday

1.59 day

Add rainfull days: 5

8.6 days

Forman
538.35 8,332.33 37,157.68 ( 1x d x 538.4 )
349.20 10,809.51 37,157.68 = ( d 538.4 )
291.00 18,015.84 37,157.68 = 2400.8 d
37,157.68 15.48 = d
 Forman
538.35 2,107.16 7,118.80 ( 1x d x 538.4 )
349.20 2,733.62 7,118.80 = ( d 538.4 )
291.00 2,278.02 7,118.80 = 1818.8 d
7,118.80 3.91 = d

1 days = 3.00 day

4 mday days

Forman
538.35 480.91 2,144.60 ( 1x d x 538.4 )
349.20 623.88 2,144.60 = ( d 538.4 )
291.00 1,039.81 2,144.60 = 2400.8 d
2,144.60 0.89 = d

Forman
538.35 2,712.67 12,097.04 ( 1x d x 538.4 )
349.20 3,519.14 12,097.04 = ( d 538.4 )
291.00 5,865.23 12,097.04 = 2400.8 d
12,097.04 5.04 = d

Forman
538.35 996.89 4,445.60 ( 1x d x 538.4 )
349.20 1,293.27 4,445.60 = ( d 538.4 )
291.00 2,155.44 4,445.60 = 2400.8 d
 4,445.60 1.85 = d

Forman
538.35 1,356.13 3,701.88 ( 1x d x 538.4 )
349.20 879.65 3,701.88 = ( d 538.4 )
291.00 1,466.09 3,701.88 = 1469.6 d
3,701.88 2.52 = d

Total Labor:
-

#VALUE!

#VALUE!
From Roofing giadjust

Earth Works:
- = #VALUE!
- = #VALUE!
#VALUE! = x

Forman
#VALUE! ( 1x d x 538.4 )
#VALUE! = ( d 538.4 )
#VALUE! = 3332.0 d
#VALUE! = d

#VALUE!
 Steelman Labor
+ ( x dx ) + ( 3x d x 291.00 )
+ ( d 0 ) + ( d 873 )

Steelman Labor
+ ( x dx ) + ( 3x d x 291.00 )
+ ( d 0 ) + ( d 873 )

Steelman Labor
+ ( x dx ) + ( 2x d x 291.00 )
+ ( d 0 ) + ( d 582 )
 Steelman Labor
+ ( x dx ) + ( 5x d x 291.00 )
+ ( d 0 ) + ( d 1455 )

Skilled Labor
+ ( 3x dx 349.20 ) + ( 6x d x 291.00 )
+ ( d 1047.6 ) + ( d 1746 )
 Skilled Labor
+ ( 3x dx 349.20 ) + ( 6x d x 291.00 )
+ ( d 1047.6 ) + ( d 1746 )

Column:
Skilled Labor
+ ( 2x dx 349.20 ) + ( 4x d x 291.00 ) - (
+ ( d 698.4 ) + ( d 1164 ) - =
- =
- =
Beam:
 - (
- =
- =
Skilled Labor - =
+ ( 2x dx 349.20 ) + ( 2x d x 291.00 )
+ ( d 698.4 ) + ( d 582 )
 skilled Labor
+ ( 4x dx 349.20 ) + ( 6x d x 291.00 )
+ ( d 1396.8 ) + ( d 1746 )

Steelman Labor Masonry

+ ( 2x dx 349.20 ) + ( 4x d x 291.00 ) + ( #REF!
+ ( d 698.4 ) + ( d 1164 ) + ( d
 Steelman Labor
+ ( 2x dx 349.20 ) + ( 2x d x 291.00 )
+ ( d 698.4 ) + ( d 582 )

Steelman Labor
+ ( 2x dx 349.20 ) + ( 4x d x 291.00 )
+ ( d 698.4 ) + ( d 1164 )

Steelman Labor
+ ( 2x dx 349.20 ) + ( 4x d x 291.00 )
+ ( d 698.4 ) + ( d 1164 )

Steelman Labor
+ ( 2x dx 349.20 ) + ( 4x d x 291.00 )
+ ( d 698.4 ) + ( d 1164 )
 Steelman Labor
+ ( 1x dx 349.20 ) + ( 2x d x 291.00 )
+ ( d 349.2 ) + ( d 582 )

CONCRETE WORKS: STEEL WORKS: MASONRY WORKS:

+ x + 21,958.80 + 20,045.40 +
! + x

mason- Labor
+ ( 3x dx 349.20 ) + ( 6x d x 291.00 )
+ ( d 1047.6 ) + ( d 1746 )
 Forman Skilled
1x d x 538.4 ) + ( 2x
( d 538.4 ) + ( d 698.4
2400.8 d
d

Forman Skilled
 1x d x 538.4 ) + ( 2x
( d 538.4 ) + ( d 698.4
2400.8 d
d
 Masonry
x d x #REF! )
#REF! )
CARPENTRY WORKS: ROOFING WORKS: ROOF FRAMING WORKS: DOORS & WINDOWS:
### + 27,208.32 + 37,157.68 + 7,118.80
 Skilled Labor
d x 349.20 ) + ( 4x d x
698.4 ) + ( d 1164

Skilled Labor
d x 349.20 ) + ( 4x d x
698.4 ) + ( d 1164
 TILEWORKS: PAINTING WORKS: ELECTRICAL WORKS:
+ 2,144.60 + 12,097.04 + 4,445.60 +
 291.00 )
164 )
 291.00 )
164 )
PLUMBING FIXTURES:
3,701.88
 DIRECT
SCOPE OF WORKS QTY UNIT UNIT COST COST

A MOBILIZATION

b.1 Excavation 16.59 cu.m 139.27 2,310.43

 b.2 Backfilling and Compaction: 10.95 cu.m 528.31 5,787.35

b.3 Gravel Bedding: 7.12 cu.m 2,102.21 14,974.95

b.4 Select Fill: 8.67 cu.m 1,197.17 10,375.20

C CONCRETE WORKS: 11.61 cu.m 5,838.47 67,774.74

D MASONRY WORKS: 145.31 sq.m 520.05 75,566.90

E CARPENTRY WORKS: 2,292.00 bd.ft 62.55 143,364.10

F STEEL WORKS: 1,055.43 kls 98.20 103,643.35

G ROOF FRAMING WORKS: 1,362.15 kls 99.45 135,459.88

H ROOFING WORKS 102.63 sq.m 927.91 95,229.12

I ELECTRICAL WORKS: 8.00 sets 1,944.95 15,559.60

J TILEWORKS: 4.50 sq.m 1,668.02 7,506.10

K PLUMBING WORKS: 1.00 set 12,956.58 12,956.58

L PAINTING WORKS 329.88 SQ.M 128.35 42,339.64

M DOORS & WINDOWS 16.00 Sets 1,557.24 24,915.80

N DEMOBILIZATION

757,763.73
WEEKLY PHYSICAL ACCOMPLISHMENT (%)

WEEKLY EQUIVALENT COST (PHP)

 Duration
Start
Days
A MOBILIZATION 3.00
b.1 Excavation 7.00 5
b.2 Backfilling and Compaction: 2.00 44
b.3 Gravel Bedding: 4.00 5 46
b.4 Select Fill: 2.00 47
C CONCRETE WORKS: 32.00 11 34 73
D MASONRY WORKS: 48.00 47 65
E CARPENTRY WORKS: 20.00 12 31 76
F STEEL WORKS: 16.00 4 30 45
G ROOF FRAMING WORKS: 15.00 49
H ROOFING WORKS 9.00 64
I ELECTRICAL WORKS: 34.00 48
J TILEWORKS: 1.00 97
K PLUMBING WORKS: 70.00 27
L PAINTING WORKS 13.00 81
M DOORS & WINDOWS 4.00 74
N DEMOBILIZATION 4.00
 Excavation Footing,wall f
& Septic tank

Move-in/
Mobilization

0 1

0 0 3 3

Gravel Beddings(Foot & WF)

3.00

TOTAL WEEK 1
OCM(12% of PROFIT VAT 12% (DC Relative No. of
DC) ( 10% OF DC) +IC) COST Weight days 1 2 3 4 5
3.00

277.25 231.04 338.25 3,156.96 0.30% 7.00 0

 694.48 578.73 847.27 7,907.83 0.76% 2.00

1,796.99 1,497.50 2,192.33 20,461.77 1.98% 4.00 0

1,245.02 1,037.52 1,518.93 14,176.67 1.37% 2.00

8,132.97 6,777.47 9,922.22 92,607.40 8.94% 32.00

9,068.03 7,556.69 11,062.99 103,254.61 9.97% 48.0

17,203.69 14,336.41 20,988.50 195,892.71 18.92% 20.0

12,437.20 10,364.34 15,173.39 141,618.27 13.68% 16.0 0 0

16,255.19 13,545.99 19,831.33 185,092.38 17.88% 15.0

11,427.49 9,522.91 13,941.54 130,121.07 12.57% 9.0

1,867.15 1,555.96 2,277.93 21,260.64 2.05% 34.0

900.73 750.61 1,098.89 10,256.34 0.99% 1.0

1,554.79 1,295.66 1,896.84 17,703.87 1.71% 70.0

5,080.76 4,233.96 6,198.52 57,852.88 5.59% 13.0

2,989.90 2,491.58 3,647.67 34,044.95 3.29% 4.0

4.0

90,931.65 75,776.37 110,936.61 1,035,408.36 0.01 0

Periodic 5.03%
Cummulative 5.03%
Periodic 52,103.88
Cummulative 52,103.88
 1
Start
0.00%

62
 Formworks,Scaff. Formworks,Scaff.
Excavation Footing,wall footing & Form oil for column & Form oil for Beam
& Septic tank
2 10 13 3
7.00 7 8

10 10 17 17 25 25
Removal of form
for col. & beam
Fabr.&Installation Pouring of Concrete 2
of Reinforcement bar for Footing Pouring of Concrete
for Footing & Col. for Column

1 5 6 9

7.00 4.00 15.00

3 10 10 14 14 29

eddings(Foot & WF)

6 10

WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 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

0 0 0 0 0 0
 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0.01 0.01 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0

0 0 0 0 0.01 0 0.01 0.01 0.01 0.012 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0 0 0 0.01
5.03% 6.69% 8.58% 6.74% 6.32%
5.03% 11.73% 20.31% 27.04% 33.36%
52,103.88 69,317.24 88,820.32 69,736.87 6
52,103.88 121,421.12 210,241.44 279,978.31 34
 Month 1
1 2 3 4 5
0.00% 0.00% 0.00% 0.00% 0.00%
 Installation of Plumbing Pipes,
Fixtures & Tile Works

71

12

emoval of form 31 17
r col. & beam Fabr.&Installation
of Reinforcement bar
for Roof Beams Fabrication & Installation of
Pouring of Concrete Slab Preparation Roof Frame
11 for Roof Beam
9 12 13

4 10 5

29 29 33 33 43.0 43.0 48 48

15
Fabricattion & Ins.
of rebars for wall footing
2
15

45 45

WEEK 5 WEEK 6 WEEK 7 WEEK 8

31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54
 0 0

0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0.01 0

0.01 0 0 0 0

0.01 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0.018 0.02 0.01 0 0.003 0 0 0 0 0 0 0 0 0 0.01 0.01 0.01 0.01 0.015 0.01 0.01 0.01 0.01 0.01
6.32% 2.13% 6.72% 10.39%
33.36% 35.49% 42.21% 52.60%
65,446.17 22,028.26 69,610.13 107,581.99
345,424.48 367,452.74 437,062.86 544,644.85
 Month 2
5 6 7 8
0.00% 0.00% 0.00% 1.19%
 Scaffoldings

21

Installation of Doors
& Windows 4
Inst.of roofing,gutter,ridge
abrication & Installation of downspout & etc. Slab Concreting
Ceiling Works

14 17 20

15.0 9.00 3.0 5

63 63 72 72 75 75

Masonry Work Fab.&Inst.of

& Concreting of rebars slab Plastering Works
WF
15 16

15 3 33
60 72 63 75

Electrical Works

34

WEEK 8 WEEK 9 WEEK 10 WEEK 11 WEEK 12

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
 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0

0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0

0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.01 0.01 0.01 0.02 0.02 0.01 0.01
10.39% 11.68% 12.47% 10.86% 6.42%
52.60% 64.29% 76.76% 87.62% 94.04%
107,581.99 120,981.99 129,110.82 112,437.50
544,644.85 665,626.84 794,737.66 907,175.16
 Month 3
8 9 10 11 12
1.19% 1.19% 0.00% 0.00% 0.00%
 21

76 96
Construction
of Septic Tank Demobilization
Ceiling Works Painting Works

22 23 24 26

13 3 4

80 80 93 93 96 96 100

lastering Works

33

WEEK 12 WEEK 13 WEEK 14 WEEK 15

80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101
 0 0 0 0 0 0.002 0 0 0 0 0 0 0 0 0 0 0 0

0.01

0 0

0.01

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0.004 0 0 0 0 0 0 0 0

0.012 0.007 0.01 0.01 0 0.0066 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.002 0 0 0.012 ### ### 101.00
6.42% 4.63% 3.22% 71400.00%
94.04% 98.67% 101.89% 71501.89%
66,514.40 47,979.90 33,328.17 7,898
973,689.56 1,021,669.46 1,054,997.63 8,953
 Month 4
12 13 14 15
0.00% 0.00% 0.00% 0.00%
26 100 CALENDAR DAYS

100

WEEK 15 WEEK 16 WEEK 17 WEEK

102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120
 ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
71400.00% 76300.00% 81200.00% 86100.0
71501.89% 147801.89% 229001.89% 315101.8
7,898,977.83 8,441,064.54 8,983,151.26
8,953,975.46 17,395,040.00 26,378,191.26
nth 4
15 16 17 18
0.00% 0.00% 0.00% 0.00%
 WEEK 18 WEEK 19 WEEK 20
121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
86100.00% 91000.00% 95900.00%
315101.89% 406101.89% 502001.89%
9,525,237.97 10,067,324.69 10,609,411.40
35,903,429.23 45,970,753.92 56,580,165.32
 Month 5
18 19 20
0.00% 0.00% 0.00%
20 WEEK 21 1st Quarter

140 141 142 143 144 145 146 147

b.1
 b.2

b.3

b.4

2nd Quarter

277

694

Item 200

3rd Quarter

### ### ### ### ### ### ### ###

% 100800.00% 694
9% 602801.89% 1,797
10,609,411.40 11,151,498.11
56,580,165.32 67,731,663.43 4rth Quarter

8,133
12437.202
 per day no.of day no of days total %

in qrter

3,156.96 1,578.48 2.0 5 7,892.41

 7,907.83 #REF! #REF! 27.0 #REF!

20,461.77 #REF! #REF! #REF!

14,176.67 #REF! #REF!

#REF! #REF!

0.00 #REF! #REF! 7.0 #REF!

- #REF! #REF! 30.00 #REF!

- #DIV/0! -

#REF! #REF!

- #REF! #REF! 11 #REF!

0.00 #REF! #REF! 27 #REF!
#REF! #REF!

- #REF! #REF! 9 #REF!

0.01 #REF! #REF! 4 #REF!