DETAILED CRONOLOGICAL CONSTRUCTION ACTIVITIES

FLOOR ARE: 580 SQ.M

THREE STOREY MIXED USED WITH PENTHOUSE
NO.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
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
ETAILED CRONOLOGICAL CONSTRUCTION ACTIVITIES
LOOR ARE: 580 SQ.M
HREE STOREY MIXED USED WITH PENTHOUSE
ACTIVITY
BUILDING PERMIT
MOBILIZATION
TEMPORARY FACILITIES
FABRICATION
FORMWORKS
REINFORCING REBARS
STEEL TRUSSES
SITE LAYOUT
CLEARING AND GRUBBING
EXCAVATION
DEWATERING ( IF NECESSARY)
SOIL POISONING
PLACEMENT OF REINFORCING BARS OF FOOTING FOUNDATION
INSTALLATION
STARTER BARS OF COLUMNS
REINFORCING BARS OF CONCRETE HOLLOW BLOCKS (CHB)
1ST FLOOR
CONCRETE POURING OF FOOTING
BACKFILL
COMPACTION OF STRUCTURAL BACKFILL
SOIL POISONING OF STRUCTURAL BACKFILL
INSTALLATION OF SHRINKAGE AND TEMPERATURE REBARS OF SLAB-ON-FILL
REINFORCING BARS FOR THE BEAM
FORMWORKS FOR SLAB ON FILL
PREPARATION OF FORMWORKS FOR COLUMNS
POURING OF CONCRETE OF SLAB-ON-FILL
POURING OF CONCRETE AT MID OF COLUMN HEIGHT
PREPARATION OF SHORINGS AND FORMWORKS FOR 1st FLOOR COLUMN AND 2ND FLOOR BEAM
INSTALLATION
REINFORCING BARS FOR GIRDER AND BEAMS
ELECTRICAL CONDUITS INSIDE THE COLUMNS (IF ANY)
PREPARATION OF FORMWORKS FOR BEAMS AND GIRDERS
PREPARATION OF SHORINGS AND FORMWORKS FOR 2ND FLOOR SUSPENDED SLAB
LAYING OF REINFORCING BARS FOR SUSPENDED SLAB AND OTHER ELECTRICAL ACCESSORIES
FORMSWORKS FOR 2ND FLOOR SUSPENDED SLAB
POURING OF REMAINING COLUMN HEIGHT, BEAMS, GIRDER AND SUSPENDED SLAB
2ND FLOOR
REBAR COLUMN AT SECOND FLOOR INSTALLATION
PREPARATION OF FORMS AND SHORING AT SECOND FLOOR COLUMNS, THIRD FLOOR BEAMS
INSTALLATION
REINFORCING BARS FOR GIRDER AND BEAMS
ELECTRICAL CONDUITS INSIDE THE COLUMNS (IF ANY)
PREPARATION OF FORMWORKS FOR BEAMS AND GIRDERS
PREPARATION OF SHORINGS AND FORMWORKS FOR 3RD FLOOR SUSPENDED SLAB
LAYING OF REINFORCING BARS FOR SUSPENDED SLAB AND OTHER ELECTRICAL ACCESSORIES
POURING OF CONCRETE COLUMN, BEAMS AND GIRDERS AT 2ND FLOOR
FORMSWORKS FOR 3RD FLOOR SUSPENDED SLAB
3RD FLOOR
REBAR COLUMN AT THIRD FLOOR INSTALLATION
PREPARATION OF FORMS AND SHORING AT 3RD FLOOR COLUMNS, ROOF DECK BEAMS
INSTALLATION
REINFORCING BARS FOR GIRDER AND BEAMS
ELECTRICAL CONDUITS INSIDE THE COLUMNS (IF ANY)
PREPARATION OF FORMWORKS FOR BEAMS AND GIRDERS
PREPARATION OF SHORINGS AND FORMWORKS FOR ROOF DECK SUSPENDED SLAB
LAYING OF REINFORCING BARS FOR SUSPENDED SLAB AND OTHER ELECTRICAL ACCESSORIES
POURING OF CONCRETE COLUMN, BEAMS AND GIRDERS AT 3RD FLOOR
FORMSWORKS FOR ROOF DECK SUSPENDED SLAB
PENTHOUSE
REBAR COLUMN AT THE PENTHOUSE INSTALLATION
PREPARATION OF FORMS AND SHORING AT PENTHOUSE COLUMNS, ROOF BEAMS
INSTALLATION
REINFORCING BARS FOR GIRDER AND BEAMS
ELECTRICAL CONDUITS INSIDE THE COLUMNS (IF ANY)
PREPARATION OF FORMWORKS FOR BEAMS AND GIRDERS
INSTALLATION OF REINFORCING BARS AT ROOF BEAMS
POURING OF CONCRETE COLUMN,ROOF BEAMS AND GIRDERS AT THE PENTHOUSE,
INSTALLATION OF TRUSSES
CHB LAYING AT GROUND FLOOR TO PENTHOUSE
PLASTERING OF CHB EXTERIOR AND INTERIOR WALLS
INSTALLATION OF PURLINS. SAG-RODS AND BRACING
ROOF SHEETS INSTALLATION
INSTALLATION OF DOORS, WINDOWS, AND OTHER ARCHITECTURAL AND SANITARY FIXTURES
TILE AND CEILING WORKS
PAINTING WORKS
TESTING OF COMMISIONING OF ELECTRICAL CONDUITS
PUNCHLISTING
RECTIFICATION OF PUNCHLIST
ACCEPTANCE
OCCUPANCY PERMIT
DEMOBILIZATION
TOTAL DURATION IN DAYS
 DURATION (DAY(S))
FASTEST SLOWEST NORMAL AVE.
2 5 4 5
4 5 3 5
5 7 6 7
4 6 5 6

2 4 3 4
2 3 2 3
3 6 5 6
1 2 2 2
1 2 2 2
3 6 5 6
4 8 6 7

3 7 5 6
1 2 3 2
1 2 2 2
1 2 2 2
4 8 7 8
4 8 7 8
3 5 4 5
3 5 4 5
5 10 8 9
4 8 6 7
2 4 3 4
5 10 8 9

2 4 3 4
1 2 3 2
7 14 10 13
2 4 3 4
6 10 8 9

2 4 3 4
2 4 3 4
 5 10 8 9

2 4 3 4
1 2 3 2
7 14 10 13
5 10 8 9
2 4 3 4

2 4 3 4
1 2 3 2
5 10 8 9

2 4 3 4
1 2 3 2
7 14 10 13
5 10 8 9
2 4 3 4

2 4 3 4
1 2 3 2
5 10 8 9

2 4 3 4
3 8 7 7
3 8 7 7
5 7 6 7
4 7 5 7
4 7 5 7
2 5 4 5
2 5 4 5
4 7 6 7
4 7 5 7
3 4 3 4
2 2 2 2
3 5 4 5
3 5 4 5
7 7 7 7
4 7 6 7
4 5 4 5
361 TOTAL WEEKS 52
 MANPOWER
1 laborer
6 laborer
4 carpenter and 4 helper, 2 laborer
6 laborer

1 surveyor and 2 helper

5 laborer
6 laborer
2 laborer
2 laborer
6 laborer
6 laborer

4 laborer
4 laborer
4 laborer
4 laborer
8 laborer
6 laborer
2 carpeneter and 2 helper
1 carpeneter and 1 helper
4 laborer
4 laborer
1 carpeneter and 1 helper
1 electrician, 4 laborer

1 carpeneter and 1 helper

1 carpeneter and 1 helper
6 laborer, 1 electrican and 1 helper
1 carpeneter and 1 helper
4 laborer

4 laborer
1 carpeneter and 1 helper
 1 electrician, 4 laborer

1 carpeneter and 1 helper

1 carpeneter and 1 helper
6 laborer, 1 electrican and 1 helper
4 laborer
1 carpeneter and 1 helper

4 laborer
1 carpeneter and 1 helper
1 electrician, 4 laborer

1 carpeneter and 1 helper

1 carpeneter and 1 helper
6 laborer, 1 electrican and 1 helper
4 laborer
1 carpeneter and 1 helper

4 laborer
1 carpeneter and 1 helper
1 electrician, 4 laborer

1 carpeneter and 1 helper

6 laborer
4 laborer
2 carpenter and 2 helper
2 mason and 2 helper
2 mason and 2 helper
2 carpenter and 2 helper
2 carpenter and 2 helper
2 carpenter and 2 helper, 1plumber
2 carpenter and 2 helper
2 laborer
1 electrician and 1 helper
1 laborer
1 laborer
1 laborer
1 laborer
6 laborer
PROJECT: THREE (3) STOREY MIXED USED BUILDING WITH PENTHOUSE
LOCATION: R-3
TOTAL FLOOR AREA: 580 sqm

BILL OF MATERIALS AND COST ESTIMATE

MATERIAL COST EQUIPMENT
ITEM MATERIAL DESCRIPTION LABOR COST TOTAL COST
QTY. UNIT UNIT COST Amount COST
A. PRE CONSTRUCTION STAGE
I. PLANNING AND DESIGN FEE
Design and drafting Fees 1.00 lot 78,000.00
Reproduction Cost 1.00 lot 3000.00

II. PERMITS & LICENCES

Barangay Clearance 1.00 pc 1,100.00 1,100.00
Location Clearance (zoning) 1.00 pc 2,900.00 2,900.00
Building Permit 1.00 pc 2,323.04 2,323.04
Contactor's Tax 1.00 pc 30,000.00 30,000.00

III. INSURANCES & BONDS 1.00 lot 20,000.00

SUB-TOTAL (A) Php137,323.04
B. CONSTRUCTION STAGE
I. MOBILIZATION
A. Truck Rentals(4-6 wheeler truck) 2.00 trips 1500.00 3000.00 Php3,000.00
B. Transportation 5.00 trips 2500.00 12500.00 12,500.00
Php15,500.00
II. TEMPORARY FACILITIES
A. Temporary Fence/Offfice/Whouse/Bunkhouse
Coco Lumber- 2''x4''x8' (69 pcs.) 369.00 bf 22.00 8118.00 2,435.40 405.90 10,959.30
Coco Lumber- 2"x3"x8' (122 pcs.) 488.00 bf 22.00 10736.00 3,220.80 536.80 14,493.60
Corrugated GI Sheets (Galvalum) 9.00 pc 280.00 2520.00 756.00 126.00 3,402.00
Plywood 1.2X2.4mX12mm 4.00 pc 850.00 3400.00 1,020.00 170.00 4,590.00
Blue Sack 1.00 roll 6000.00 6000.00 1,800.00 300.00 8,100.00
Assorted Hardwares (CWN, Hinges) 1.00 lot 2,077.25
CHB 4" 27.00 pcs 10.00 270.00 81.00 13.50 364.50
Gravel 0.06 cu.m. 1400.00 85.05 25.52 4.25 114.82
White Sand 0.09 cu.m. 1100.00 99.00 29.70 4.95 133.65
Portland Cement 0.81 bags 235.00 191.30 57.39 9.57 258.26
Water Closet, squat-type, ceramic 1.00 pc 550.00 550.00 165.00 27.50 742.50
B. Temporary Power Supply (by Meralco 60A)
Connection Fees and Deposits 1.00 lot 7000.00 7,000.00
C. Water Supply Connection 1 lot lot 3000.00 3,000.00
SUB-TOTAL (II) Php55,235.87

III. SITE & LAY-OUT 10,000.00

SUB-TOTAL (III) Php10,000.00 SUBJECT: BILL OF MATERIALS AND COST ESTIMATE
PROJECT: 2-STOREY MIXED USED BUILDING
IV. EARTHWORKS LOCATION: R-3
A. Clearing and Grubbing 580.00 sq.m. 60.00 34800.00 34,800.00 TFA: 364 Sq.m.
B. Excavation
Column Footings SUMMARY
F-1 36.75 cu.m. 420.00 15435.00 4,630.50 1,543.50 21,609.00 A. PRE CONSTRUCTION COST Php137,323.04
F-2 58.50 cu.m. 420.00 24570.00 7,371.00 2,457.00 34,398.00 B. CONSTRUCTION STAGE
F-3 40.56 cu.m. 420.00 17035.20 5,110.56 1,703.52 23,849.28 I. Mobilization Php15,500.00
F-4 8.00 cu.m. 420.00 3360.00 1,008.00 336.00 4,704.00 II. Temfacil 55,235.87
Gravel Fill 2.94 cu.m. 1400.00 4116.00 1,234.80 411.60 5,762.40 III. Site and layout 10,000.00
Compaction 1,234.80 2,058.00 3,292.80 IV. Earthworks 148,293.80
Wall Footings V. Rebar Works 849,812.54
WF-1 9.22 cu.m. 420.00 3872.40 1,161.72 387.24 5,421.36 VI. Concrete Works 1,227,273.46
WF-2 4.10 cu.m. 420.00 1722.00 516.60 172.20 2,410.80 VII. Formworks 613,636.73
WF-3 11.32 cu.m. 420.00 4754.40 1,426.32 475.44 6,656.16 VIII. Masonry Works 692,793.01
Gravel Fill 1.75 cu.m. 1400.00 2450.00 735.00 245.00 3,430.00 IX. Roof Framing Works 174,976.03
Compaction 735.00 1,225.00 1,960.00 X. Concrete Stairs 44,075.69
SUB-TOTAL (IV) Php148,293.80 XI. Roofing Works 158,154.00
V. REBAR WORKS XII. Doors and Windows 321,300.00
A. Column Footings RSB 16mmX6.0m 130.00 pc. 370.00 48100.00 14,430.00 1,443.00 63,973.00 XIII. Carpentry Works 191,806.00
Wall Footings RSB 12mmX6.0m 68.00 pc. 280.00 19040.00 5,712.00 571.20 25,323.20 XIV. Tile Works 262,808.00
RSB 10mmX6.0m 70.00 pc. 180.00 12600.00 3,780.00 378.00 16,758.00 XV. Kitchen Works 30,274.30
B. Columns RSB 16mmX12m 264.00 pc. 720.00 190080.00 57,024.00 5,702.40 252,806.40 XVI. Painting Works 36,640.00
C. 2nd Floor Beams RSB 16mmX7.5m 100.00 pc. 420.00 42000.00 12,600.00 1,260.00 55,860.00 XVII. Electrical Works 761,094.97
D. 3rd Floor Beams XVIII. Plumbing Works 475,684.36
E Roof Deck Beams XIX. Overhead Cost 537,523.32
F. Roof Beams RSB 16mmX7.5m 120.00 pc. 420.00 50400.00 15,120.00 1,512.00 67,032.00 XX. Contingency Cost 1,075,046.65 Php7,681,928.73
G. Suspended Slab RSB 10mmX6.0m 546.00 pc. 280.00 152880.00 45,864.00 4,586.40 203,330.40 C. POST CONSTRUCTION COST 27700.00
H. Slab on fill RSB 10mmX9.0m 196.00 pc. 240.00 47040.00 14,112.00 1,411.20 62,563.20 TOTAL CONSTRUCTION COST Php7,846,951.77
I. Stirrups RSB 10mmX6.0m 235.00 pc. 180.00 42300.00 12,690.00 1,269.00 56,259.00 D. TAXES VAT(12%) Php941,634.21
J Lateral Ties RSB 10mmX6.0m 183.00 pc. 180.00 32940.00 9,882.00 988.20 43,810.20
K GI Tie Wire Ga#16 48.00 kg 32.85 1576.80 473.04 47.30 2,097.14
SUB-TOTAL (V) Php849,812.54
VI. CONCRETE WORKS
A. Column Footings - 28.76 cu.m.
Concrete Mix: Class B 1:2-:5
Portland Cement 216.00 bags 235.00 50760.00 15,228.00 1,522.80 67,510.80
White sand 14.38 cu.m. 1100.00 15818.00 4,745.40 474.54 21,037.94
Gravel 3/4" 28.76 cu.m. 1400.00 40264.00 12,079.20 1,207.92 53,551.12
B. Columns - 70.27 cu.m.
Concrete Mix: Class A 1:2:4
Portland Cement 633.00 bags 235.00 148755.00 44,626.50 4,462.65 197,844.15
White sand 35.14 cu.m. 1100.00 38654.00 11,596.20 1,159.62 51,409.82
Gravel 3/4" 70.27 cu.m. 1400.00 98378.00 29,513.40 2,951.34 130,842.74
C. 2nd Floor Beams - 21.35 cu.m.
Concrete Mix: Class A 1:2:4
Portland Cement 193.00 bags 235.00 45355.00 13,606.50 1,360.65 60,322.15
White sand 10.68 cu.m. 1100.00 11748.00 3,524.40 352.44 15,624.84
Gravel 3/4" 21.35 cu.m. 1400.00 29890.00 8,967.00 896.70 39,753.70
D. 3rd Floor Beams - 19.64 cu.m.
Concrete Mix: Class A 1:2:4
 Portland Cement 177.00 bags 235.00 41595.00 12,478.50 1,247.85 55,321.35
White sand 9.82 cu.m. 1100.00 10802.00 3,240.60 324.06 14,366.66
Gravel 3/4" 19.64 cu.m. 1400.00 27496.00 8,248.80 824.88 36,569.68
E Roof Deck Beams - 19.64 cu.m.
Concrete Mix: Class A 1:2:4
Portland Cement 177.00 bags 235.00 41595.00 12,478.50 1,247.85 55,321.35
White sand 9.82 cu.m. 1100.00 10802.00 3,240.60 324.06 14,366.66
Gravel 3/4" 19.64 cu.m. 1400.00 27496.00 8,248.80 824.88 36,569.68
F. Roof Beams - 7.15 cu.m.
Concrete Mix: Class A 1:2:4
Portland Cement 65.00 bags 235.00 15275.00 4,582.50 458.25 20,315.75
White sand 3.58 cu.m. 1100.00 3938.00 1,181.40 118.14 5,237.54
Gravel 3/4" 7.15 cu.m. 1400.00 10010.00 3,003.00 300.30 13,313.30
G. Suspended Slab - 21.125 cu.m.
Concrete Mix: Class A 1:2:4
Portland Cement 191.00 bags 235.00 44885.00 13,465.50 1,346.55 59,697.05
White sand 10.56 cu.m. 1100.00 11616.00 3,484.80 348.48 15,449.28
Gravel 3/4" 21.14 cu.m. 1400.00 29596.00 8,878.80 887.88 39,362.68
F. Slab on Fill - 33.375 cu.m
Concrete Mix: Class B 1:2-:5
VII. Portland Cement 301.00 bags 235.00 70735.00 21,220.50 2,122.05 94,077.55
White sand 16.69 cu.m. 1100.00 18359.00 5,507.70 550.77 24,417.47
VIII. Gravel 3/4" 33.38 cu.m. 1400.00 46732.00 14,019.60 1,401.96 62,153.56
G. Wall Footings 9.528 cum.m
Concrete Mix: Class B 1:2-:5
Portland Cement 58.00 bags 235.00 13630.00 4,089.00 408.90 18,127.90
White sand 4.76 cu.m. 1100.00 5236.00 1,570.80 157.08 6,963.88
Gravel 3/4" 9.53 cu.m. 1400.00 13342.00 4,002.60 400.26 17,744.86
SUB-TOTAL (VI) Php1,227,273.46

IX. FORMWORKS 1.00 lot 613636.73

SUB-TOTAL (VII) Php613,636.73
MASONRY WORKS
A. CHB 6"-150X200X400mm (Exterior walls) 9401.00 pcs. 15.00 141015.00 42,304.50 4,230.45 187,549.95
B. CHB 4"-100X200X400 (Interior walls) 12651.00 pcs. 12.00 151812.00 45,543.60 4,554.36 201,909.96
Plastering & Mortar
Portland Cement 450.00 bags 235.00 105750.00 31,725.00 3,172.50 140,647.50
X. White sand 59.00 cu.m. 1100.00 64900.00 19,470.00 1,947.00 86,317.00
C. RSB 10mmX6.0m 319.00 pc. 180.00 57420.00 17,226.00 1,722.60 76,368.60
SUB-TOTAL (VIII) Php692,793.01
ROOF FRAMING WORKS
Channel C4X5 2.00 pc. 3800.00 7600.00 3,040.00 760.00 11,400.00
Angle Bars L50X50X6mm 60.00 pc. 770.00 46200.00 18,480.00 4,620.00 69,300.00
Purlins LC100X50X15X1.5mm 91.00 pc. 550.00 50050.00 20,020.00 5,005.00 75,075.00
Bolts and nuts and other accessories lot 7,788.75
Consumables lot 11,412.28
SUB-TOTAL (IX) Php174,976.03
CONCRETE STAIRS
Earthworks Excavation 2.88 cu.m.
XI. Gravel fill (50mm thick) 0.63 cu.m. 1400.00 882.00 264.60 88.20 1,234.80
Compaction 264.60 441.00 705.60
Concrete Works Portland Cement 21.00 bags 235.00 4935.00 1,480.50 148.05 6,563.55
Gravel 3/4" 1.40 cu.m. 1400.00 1960.00 588.00 58.80 2,606.80
White Sand 2.80 cu.m. 1100.00 3080.00 924.00 92.40 4,096.40
Rebar Works RSB 12mmX6.0m 25.00 pc 280.00 7000.00 2,100.00 210.00 9,310.00
RSB 10mmX6.0m 20.00 pc 180.00 3600.00 1,080.00 108.00 4,788.00
XII. GI Tie Wire Ga#16 1.80 kg 32.85 59.13 17.74 1.77 78.64
FormWorks 14,691.90
SUB-TOTAL (X) Php44,075.69
ROOFING WORKS
Tilespan 0.5mm, long span 89.00 pc 450.00 40050.00 12,015.00 12,015.00 64,080.00
Ridge Roll 7.00 pc 600.00 4200.00 1,260.00 1,260.00 6,720.00
Gutter 15.00 pc 2500.00 37500.00 11,250.00 11,250.00 60,000.00
Flashing 17.00 pc 600.00 10200.00 3,060.00 3,060.00 16,320.00
Consumables 1.00 lot 11,034.00
SUB-TOTAL (XI) Php158,154.00
DOORS AND WINDOWS
D-1 PVC Swing Type Door 5.00 set 11000.00 55000.00 16,500.00 5,500.00 77,000.00
XIII. D-2 PVC Flush Type Door 6.00 set 11000.00 66000.00 19,800.00 6,600.00 92,400.00
D-3 Storm Type Door 3.00 set 8000.00 24000.00 7,200.00 2,400.00 33,600.00
D-4 2 Panel Slinding Door 1.00 set 12000.00 12000.00 3,600.00 1,200.00 16,800.00

W-1 Awning Window 5.00 set 2500.00 12500.00 3,750.00 1,250.00 17,500.00
W-2 Casement Window 2.00 set 2500.00 5000.00 1,500.00 500.00 7,000.00
W-3 2 Panel and Fixed Sliding Window 2.00 set 5000.00 10000.00 3,000.00 1,000.00 14,000.00
W-4 2 Panel Sliding Window 2.00 set 5000.00 10000.00 3,000.00 1,000.00 14,000.00
W-5 2 Panel Sliding Window 7.00 set 5000.00 35000.00 10,500.00 3,500.00 49,000.00
XIV. SUB-TOTAL (XII) Php321,300.00
CARPENTRY WORKS
Ceiling Works
Carrying Channel 93.00 pcs 105.00 9765.00 2,929.50 976.50 13,671.00
Jea Maxx Angle 31.00 pcs 150.00 4650.00 1,395.00 465.00 6,510.00
Jea Maxx Furring 87.00 pcs 95.00 8265.00 2,479.50 826.50 11,571.00
Hardiflex 1.2X2.4X4mm 78.00 pcs 450.00 35100.00 10,530.00 3,510.00 49,140.00
Accessories 302.00 pcs 5.00 1510.00 453.00 151.00 2,114.00
Closets and Cabinetry 1.00 lot 68000.00 68000.00 34,000.00 6,800.00 108,800.00
SUB-TOTAL (XIII) Php191,806.00
TILEWORKS
First Floor
300mm x 300mm 195.00 pcs 35.00 6825.00 2,047.50 682.50 9,555.00
600mm x 600mm 460.00 pcs 120.00 55200.00 16,560.00 5,520.00 77,280.00
XV. Pebble Wash-out
Cement 30.00 bags 235.00 7050.00 2,115.00 705.00 9,870.00
Stone Pebbles 3.00 cu.m. 390.00 1170.00 351.00 117.00 1,638.00
Second Floor
300mm x 300mm 2228.00 pcs 35.00 77980.00 23,394.00 7,798.00 109,172.00
 200mm x 200mm 320.00 pcs 120.00 38400.00 11,520.00 3,840.00 53,760.00
Pebble Wash-out
Cement 3.00 bags 235.00 705.00 211.50 70.50 987.00
XVI. Stone Pebbles 1.00 cu.m. 390.00 390.00 117.00 39.00 546.00
SUB-TOTAL (XIV) Php262,808.00
KITCHEN COUNTER
CHB 4"-100X200X400 60.00 pcs 10.00 600.00 180.00 60.00 840.00
Plastering & Mortar
Portland Cement 3.00 bags 235.00 705.00 211.50 70.50 987.00
XVII. White sand 0.22 cu.m 1100.00 242.00 72.60 24.20 338.80
RSB 10mmX6.0m 8.00 pcs 180.00 1440.00 432.00 144.00 2,016.00
XVIII. Granite Slab 7.46 sq.m. 2500.00 18637.50 5,591.25 1,863.75 26,092.50
SUB-TOTAL (XV) Php30,274.30
XIX. PAINTING WORKS
Interior Wall 16.00 gal 550.00 8800.00 4,400.00 880.00 14,080.00
XX. Exterior Walls 20.00 gal 500.00 10000.00 5,000.00 1,000.00 16,000.00
Ceiling works 7.00 gal 400.00 2800.00 1,400.00 280.00 4,480.00
Cabinet 2.00 gal 650.00 1300.00 650.00 130.00 2,080.00
C. SUB-TOTAL (XVI) Php36,640.00
ELECTRICAL WORKS
SUB-TOTAL (XVII) Php761,094.97
PLUMBING WORKS
SUB-TOTAL (XVIII) Php475,684.36
OVERHEAD COST
SUB-TOTAL (XIX) Php537,523.32
D. CONTINGENCY COST
SUB-TOTAL (XXX) Php1,075,046.65
SUB-TOTAL (B) Php7,681,928.73
POST- CONSTRUCTION COST
A. Cleaning and disposal of Construction debris 7700.00
B. Demobilization 20000.00
SUB-TOTAL (C) Php27,700.00

TOTAL CONSTRUCTION COST (A-C) Php7,846,951.77

TAXES (12% VAT) Php941,634.21