Sei sulla pagina 1di 81

1.

FOUNDATION, CONCRETE, COLUMNS, BEAMS AND CONCRETE HOLLOW BLOCKS WALLS


I. Earthworks
A. Excavation
Volume excavated for footing= (2m)(2m)(1.80m)(15 columns)=108cu.m.
Volume Excavated for FTB= (0.30m+0.60m)(0.40m)(62.6m)=22.536cu.m.
Volume excavated for septic vault= (1.20m)(3.6m)(1.2m)=5.184cu.m.
TOTAL VOLUME OF EXCAVATION=135.72cu.m.

total length of FTB= 6.6m+4.9m+6.2m+3.10m+3.20m+4.30m+9.9m+1.30m+5.5m+7.1m+10.5m= 62.6m


B. Embankment
Volume of embankment for slab= 96.564sq.m. (o.30m)=28. 969cu.m.
total length of FTB= 6.6m+4.9m+6.2m+3.10m+3.20m+4.30m+9.9m+1.30m+5.5m+7.1m+10.5m= 62.6m
TOTAL VOLUME FOR EMBANKMENT= 28.969cu.m.
total area for ground floor slab= (12.38m)(7.80m)=96. 564sq.m.

II. Concrete
A. Footing
Using class A (1:2:4)
Vt= (2m)(2m)(0.35m)(15 footings)=21 cu.m.
cement= (21cu.m.)(9)= 189 bags
sand= (21cu.m.)(0.50)= 10.5 cu.m.
gravel= (21cu.m.)(1)= 21cu.m.
B. Slabs
Using class A (1:2:4)
Vt= (10.50m)(7.80m)(0.15m)= 12.285cu.m.
cement= (12.286cu.m.)(9)(2 storey)= 222 bags
sand= (12.285cu.m.)(0.50)(2)= 12.285 cu.m.
gravel= (12. 285cu.m.)(1)(2)= 24.57cu.m.
C. Footing Tie Beam/ Wall Footing
Using class A (1:2:4)
Vt= (0.30m)(0.40m)(62.6m)= 7.512cu.m.
Cement= (7.512cu.m.)(9)= 68 bags
Sand= (7.512cu.m.)(0.50)= 3.756cu.m.
Gravel= 7.512cu.m.
D. Column
Vt= (8.55m)(0.30m)(0.30m)(15 columns)= 11.543cu.m.
Cement= (11.543cu.m.)(9)=104 bags
Sand= (11. 543cu.m.)(0.50)= 5.772cu.m.
Gravel= 11.543cu.m.
E. Rectangular Beam and Girder
Vt=(0.20m)(0.350m)(72.9m)+(0.20m)(0.350m)(66.7m)+(0.15m)(0.35m)(2.5m)=11. 179 cu.m.
Cement= (11. 179cu.m.)(9)= 101 bags
Sand= (11.179cu.m.)(0.50)= 5.59cu.m.
Gravel= 11.543cu.m.
F. Stairs
Vt= (1m)(4.46m)(0.15m)(2)= 1.338cu.m.
Cement= (1.338cu.m.)(9)= 13 bags
Sand= (1.338cu.m.)(0.50)= 0.669 cu.m.
Gravel= 1.338 cu.m.

III. FORMS
A. Beams

Total Length of Beam at Second Floor Level= 72.9m


72.9(3)(3 sides)= 656.1m
2.50m(3)(3 sides)= 22.5m/678. 6m
(0.35x3)(70)= 49m
((0.35x2) + 0.25)(2)= 1.9m/50.9m
678.6m x 4 = 2714.4 bd.ft. 2"x 2" x 12'
50.9m x 4 = 203.6 cd.ft. 2"x 2"x 12'

Total area of plywood needed= (0.35m x 3)(72.9m)


=76. 545sq.m.
total no. of plywoode needed= 76.545sq.m./2.88 sq.m.
=27pcs

Staging of beam
Vertical Support= 72.9m x 6 = 437.4 bd.ft. 2" x 3" x 12'
Horizontal Support= 72.9m x 4.67= 340.343 bd.ft. 2"x 2" x 12'

b. Column

Total length of plywood needed= (2.4m)(4 sides)(3 each)(6 columns)= 172.8 x 3.28 = 566. 784 ft
48 pcs 2" x 2" x 12'
((0.30mx2)+ (0.40mx20))(2.4m)(6 columns)= 20.16sq.m. / 2.88sq.m. =7 plywoods

Staging for columns


3.55m x 15 columns= 53.25m
using 2" x 3" vertical support
53.25m x 7.00 = 372.75 bd.ft. 2"x 3" x 12'

Using 2" x 2" horizontal support


53.25m x 21.00 = 1118.25 bd.ft. 2"x 2" x 12'

Using 2" x 2" diagonal braces


53.25m x 11.67 = 621. 428 bd.ft. 2" x 2" x 12'

10 nails x 4 x 6 = 240 pcs (for column forms)


10 x 3 x 70 = 2100 (for beam forms)
TOTAL= 2340 pcs - 3"

5 nails x 4 x 6 = 120 pcs


5 nails x 70 x 3 = 1050 pcs
TOTAL= 1170 pcs(2) = 2340 pcs (1")

C. Slab
Total area of slab = (10.50m)(7.80m)= 81.9 sq.m.
No. of plywood needed for slab = 81.9 sq.m./ 2.88 sq.m.
= 29 pcs plywood

Staging for concrete slab


using 2" x 3"
81.9 sq.m. x 9.10 =745.29 bd.ft.

Nails
5000pcs - 1"
5000pcs - 3"

IV. Footing Reinforcement


Consider 1 footing
=2m/0.20m
=10 pcs x 2 = 20pcs @ 2m each
=6m/2m = 3pcs
=20pcs/3pcs = 7 pcs x 15 = 105 pcs
=105 pcs - 20mm dia

Tie Wire
=(10x 10x 15x 0.3)/53
=8.5 kg

Column Reinforcement
Total Length of Column = 3.2m + 3.2m + 1.8m + 0.5m + 0.3m + 0.1m= 9.1m
(9.1 x 12 x 15 columns)/6
=273 pcs - 20mm dia

Lateral Ties
Considering 1 column
20 - 0.05
20 - 0.1
42 - 0.15m
TOTAL= 82 pcs @ 1.2m

=6m/1.2m
= 5pcs
=82 pcs/5pcs
=17 pcs x15
=225 pcs - 10mm dia

Tie Wire
=((82)(12)(15)(0.3))/53
=83.5 kg - G. #16

Wall Footing Reinforcement


Total Length Needed= (72.9)(2)+ (0.4)(7)(2)
=151.4m / 6m
=26 pcs - 12mm dia

Stirrups
=72.9m/0.60(spacing)
=122 pcs @ 0.40m spacing
=6m/0.4m
=15 pcs

=122 pcs/15 pcs


=9 pcs - 10mm dia

Tie Wire
=((2)(122)(0.3))/53
=1.4 kg

Slab Reinforcement
Ground Floor
Vertical Bars
7.5m/0.40m = 19 pcs @ 10.4m
Horizontal Bars
9.9m/ 0.40m = 25 pcs @ 8m
Total Length of Steel Bar Needed= 19(10.4) + 25(8)
=397.6/6
=64 pcs - 12mm dia

Tie Wire
19(25) = (475 pcs* 0.3)/53
=2.7 kg

Second Floor
Vertical Bars
Midspan
Total Length = 4+ 4.4+ 1.5+ 0.5 = 10.4m
=7.5/0.15m
=50 pcs @ 10.4 m

Mid Strips
=7.5/0.25
=30 @ 10.4 m
30(10.4) = 312m/6m
=52 pcs - 12mm dia

Horizontal Bars
Total Length= 7.5+ 0.5 =8m

Midspan
=9.9/0.15
=66 pcs @ 8m
66(8) = 528m/6m
=88 pcs - 12 m dia

Mid Strips
=9.9/0.25 = 39.6 pcs @ 8m
39.6(8) = 316.8m/6m
=53 pcs - 12mm dia

Tie Wire
87(88) + 52(53) = (10412)(0.3)/ 53 = 59 kg- G. #16

Second Level Beam

Second Level (B1, B2, B3)


Total Length= 10.5(3) + 0.4(3) + 7.8(4) + 0.4(4) + 3.1 + 6.8 + 2.5
=77.9m (6) = 467.4m
=467.4m/6m
=78 pcs- 16mm dia

Stirrups
B1
66- 0.05m
66- 0.1m
138- 0.2m
TOTAL= 270 pcs stirrups @ 1.2m

6m/1.2m = 5pcs
=270/5 = 54 pcs- 10mm dia

B2
54- 0.05m
54- 0.1m
85- 0.2m
TOTAL= 193 pcs - stirrups @ 1.2m
=193pcs/5pcs = 39 pcs- 10mm dia

LB
Length = 2.5(4) = 10m/6m = 2 pcs -12mm dia

B3
15pcs/5pcs = 3pcs - 10mm dia

Tie wire
=(6)(506)(0.3)/53
=17.2 kg - G. #16

Roof Beam
B1
Total Length = 37.6m(6) = 225.6 m
=225.6m/ 6m
=38 pcs- 16mm dia

Stirrups
60- 0.05m
60- 0.1m
138- 0.2m
TOTAL= 258 pcs @ 1.1m

6m/1.1m = 5 pcs

258pcs/5pcs = 52pcs- 10mm dia

B2
Total Length= 28m(5) = 140m
=140m/6m
=24 pcs - 16mm dia

Stirrups
54- 0.05m
54- 0.1m
100- 0.2m
TOTAL= 208 pcs
=208 pcs/5pcs
=42 pcs - 16mm dia

B3
Total Length= 2.4(5) = 12m/6m = 2 pcs- 16mm dia
Stirrups
12- 0.05m
12- 0.1m
TOTAL= 28 pcs @ 1.1m
=28pcs/5pcs
=6 pcs - 16mm dia

Tie Wire
B1= (6)(258)(0.3)/53 = 8.8kg
B2= (5)(208)(0.3)/53 = 5.9kg
B3= (5)(28)(0.3)/53 = 0.8kg

CHB Wall Reinforcement


1st Level
By Area Method
Total Area= (72.9)(5)-10.92-15.9= 337.68 sq.m.
Vertical Reinforcement (spacing= 0.60m)
Length of RSB needed = 337.68x 2.13= 719.26 sq.m.
=719.26m/6m =120 pcs-10mm dia
Horizontal Reinforcement
=337.68x 2.15 =726. 01m
=726.01m/6m =121 pcs -10mm dia

No. of Ties
=183(9)
=1647(0.3)/53
=9.3 kg - G. #16

Second Level
Total area= 62.2(3.2)- 6.48- 5.25
=187.31 sq.m.
Vertical Reinforcement (spacing 0.60m)
Length of RSB needed= 187.31x 2.13
=398.97m
=398.97m/6m
=66 pcs
Horizontal Reinforcement (3 layers)
=187.31x 2.15= 402. 72m
=402.72m/6m = 68 pcs- 10mm dia

Tie Wire
No. of Ties = 156(6) = (936)(0.3)/53 =5.3 kg- G. #16

V. Masonry
A. CHB
Gross area for walls= (0.60m+3.30m)(62.6m)+(3m)(72.9m)= 462.84 sq.m.
Total area for doors and windows= (2)(1)(2.10)+(2)(0.90)(2.10)+(3)(0.70)(2.10)+(3)(0.60)(2.10)+(1)(2.40)(2.30)+(10)(1.20)(1
Referring to Table 2-2 for Class B- 40kg cement of 10x 20x 40 CHB (12.5/ sq.m.)
Total no. of CHB Needed for Walls= 424.295sq.m. (12.5sq.m.) = 5304 pcs

B. Cement Mortar for Block Laying and Cell Filler


Referring to Table 2-2.
cement= 424.295x 0.525= 223 bags
sand= 424.295x 0.04375= 18. 563 cu.m.

C. Plastering of Walls, Beams, and Columns


Gross area of walls from ground to second floor level= (3.30m)(62.6m)+(3m)(72.9m)=425.28 sq.m.
Net area of wall from ground to second floor level= 425.28 sq.m.- 38. 545sq.m. - 386.735sq.m. (2 sides)= 773. 47 sq.m.
Gross area of beam (second floor level)=(0.25m(2)+0.35m(2))(72.9m)+(0.15m(2)+(0.35m)(2))(2.5m)=89. 98sq.m.
Gross area of beam (roof deck)= (0.20m(2)+0.35m(2))(66.7m)= 73.37sq.m.
Total area for plastering= 936.82sq.m.
Referring to Table 2.4 Class A- 40kg
Cement= 936. 82 sq.m.(0.288)= 270 bags
Sand= 936.82 sq.m. (0.016)= 14.989 cu.m.

2. ROOF FRAMINGS Half Truss 1


Rafter 3 (main)

Full Truss
Half Truss 2

Half Truss 2
Half Truss 4

Hip Truss 1
Rafter 1

Rafter 2
Full Truss
BC and TC = 5.68m(2) + 7.5m= 18.76m
Webs= 0.372(2)+(0.868)(2)+(1.364)(2)+1.86+1.067(2)+1.324(2)+1.691(2)= 15.232m

Hip Truss 1
BC and TC = 5.3m++7.38m=12. 68m
Webs= 0.08+0.338+0.599+0.859+1.120+1.38+1.003+1.056+1.166+1.318+1.501=10.42m

Hip Truss 2
BC and TC = 3.32m+1.38m= 4.7m
Webs= 0.36m

Hip Truss 4
BC and TC= 3.14m+ 1.2m= 4.34m
Webs= 0.31m

Half Truss 1
BC and TC= 5.63m+3.75m= 9.38m
Webs= 0.567m+1.150m+1.06m= 2.777m

Rafter 1
BC and TC= 2.7m+0.78m= 3.48m
Webs= 0.2m

Rafter 2
BC and TC= 2.21m+0.7m= 2.91m
Webs= 0.33m

Rafter 3(main)
BC and TC= 5.63m+3.75m= 9.38m
Webs= 1.86m

Rafter 4
BC and TC= 3.85m+2.15m=6m
Webs= 1.06m

Full Truss 1
4pcs of 2"x 4"
3pcs of 2"x 3"

Hip Truss 1
12.68mx 3 Truss= 38.04- 6.34 or 7 pcs
10.42mx 3 Truss= 31.26- 5.21pcs or 6pcs
Half Truss 1
9.38m/6m =1.56 or 2 pcs
8.564/6 = 1.42 or 2 pcs

Half Truss 2
6x2= 12/6 - 2 pcs
2.777x2= 5.554/6 - 1 pc

Hip Truss 2
8.08m/6- 1.34 or 2pcs
5.934m/6- 1 pc

Rafter 3(main)
9.38mx 2= 18.76/6 =3.127 or 4pcs
1.86mx2= 3.72/6 =0.62 or 1 pc

Rafter 2
Top-Bottom
Length= 2.91m- 2.91 or 3pcs
Webs= 0.33m- 0.33 or 1 pc

Hip Truss 3
Top-Bottom
Length- 4.7x 2= 9.416- 1.57 or 2 pcs
Webs= 0.36x 2= 0.72/6- 0.11 or 1 pc

Hip Truss 4
Top-Bottom
Length= 4.34x 2= 8.68/6 - 1.45 or 2pcs
Webs= 0.31x 2= 0.62/6- 0.10 or 1 pc

Rafter 4
Top to Bottom
Length=6mx 7= 42/6- 7pcs
Webs= 0.2mx 8= 1.6/6 -0.26 or 1 pc

Rafter 1
Top-Bottom
Length= 3.48mx 8= 27.84/6 -4.64 or 5pcs
Web= 0.2mx 3= 1.6/6- 0.26 or 1 pc

TOTAL=
2"x 3"- 20pcs (webs)
2"x 4"- 40pcs (main)

b. No. of Purlins
8.18m(8pcs)= 65.44m/6m = 11pcs of 2"x 3" cee purlin
12m (8pcs)= 96m/6m = 16pcs of 2"x 3" cee purlins
2.045m(4pcs)= 8.18m/6m =2pcs of 2"x 3" cee purlins
6.89m(6pcs)= 41.34m/6m =7pcs of 2"x 3" cee purlins
2m(4pcs)= 8m/6m= 2pcs of 2"x 3' cee purlins
TOTAL= 38pcs of 2"x 3" cee purlins

c. Sag Rod
6 pcs- 5.63m
8pcs- 5.63m
4pcs- 2.7m
2pcs- 3.85m
TOTAL= 17.07 or 18 pcs sag rod- round bars

3. Roofing Materials
12pcs of 5.63m
8pcs of 8.18m - 65.44
7 pcs of 3.85m- 26.95 pcs
2 pcs of 2.7m- 5.4
2pcs of 2.7m- 5,4
TOTAL= 170.75m or 171m of 1.092m (width) long span roofing

b. Gutter
Perimeter= 9.21m+1.21+1.21+1.21+0.28+4+0.28+1.21+1.19+2.98+1.40+0.47+4.09+0.47+4.84+7.25+1.21+1.21= 42.51m
=42.51/2.35m =19pcs of Gutter

c. Ridge Roll
Length= 7.38m(4)+5.04m(2)+3.32m(2)+3.14m(2)
=52.52m/2.20m of effective length ridge roll
=23.87 or 24pcs of ridge roll

d. Screws
171mx 1m= 171 sq.m. x(26pcs/3.6x 0.7) = 1764.286 pcs or 1800pcs
Rivets= 10kg
Roof Nails
G.I. Washers- 26 kg
Lead Washers- 24kg
Umbrella Nails
Straps- 1800/384 = 5kg

c. PVC Pipes Downspout


height= 3.2m+3.2m+1.3m+0.5m+2m
=10.2m
=3pcs- 3m length
3pcs (15 drainage)
=45pcs - 3m length
+ 8 pcs - 3m length
TOTAL= 53pcs of 75mm dia x 3m

PVC Elbows
3 elbows/drainage x 15 drainage= 45pcs of 75 mm dia elbows

PVC Solvent Cement

Circumference= 3.14(7.5cm)=23.55cm
V= 23.55cm x 0.5cm x10cm
V=117.75 cu.cm.

117.75 cu.cm. x 7 x 15 drainage = 12,363.75cu.cm. or 0.012367 cu.m.


Concert to Liter
0.012367 cu.m. x 1000L/cu.m.
=12.37 or 13L can of solvent

f. Fascia Board

Fascia Board

Perimeter= 1.21m+ 0.28m+ 4m+ 0.28m+ 1.21m+ 1.19m+ 1.77m+ 1.21m+1.40m+0.47m+4.09m+0.47m+2.51m+1.21m+1.12

Perimeter= 43. 34m/2.44m (standard length of Fascia)


=17.76 pcs or 18 pcs of 0.009 x 0.254m x 2.44m fascia furring

Rivets for Fascia Board


3pcs per 0.254m furring
x 145 pcs
=435 pcs/ 180 pcs per kilogram
=2.42 say 3 kg. of Rivets

4. Plumbing
For Sanitary Lines
4" dia PVC Pipes - 4pcs
2" dia PVC Pipes - 8 pcs

For Water Lines


1" dia PVC Pipes - 20pcs
3/4" dia PVC Pipes - 14 pcs
1/2" dia PVC Pipes- 10 pcs

For Sewerage Lines


8" dia x 2m concrete culvert culvert pipes - 17 pvs
Fittings
Sanitary Tee (3/4" dia)- 6pcs
Sanitary Tee (1/2" dia)- 4 pcs
Elbow (90 degree)
4" dia - 4pcs
3" dia - 4 pcs
2" dia - 4 pcs
1" dia - 10 pcs
3/4" dia - 8 pcs
1/2" dia- 6 pcs

Reducer Coupling (1" dia x 1/2" dia) -4 pcs


uPVC f-Adaptor (1" dia) - 4 pcs
PE M- ADAPTOR - 4 pcs
Clean Out w/ Plug (4" dia) - 4pcs
Clean Out w/ Plug (2" dia) - 4pcs

Drainage
75mm THK pre-cast manhole - 15 pcs
water meter - 1pc
faucet- 8 pcs
Teflon tape- 8 rolls

5. Plumbing Fixtures and Accessories


a. Water Closet
SANITARYWARES Ventura PF 2400 - 3 set
b. Lavatory
SANIWARES Ventura PF 1002 - 3 set
c. Kitchen Sink
NORTHERN HILL Lavelle 1-4221 RA - 1 set
d. Laundry Tray
NORTHERN HILL Lawndelle 1- 244 RA - 3 set
e. Soap Holder
C.W. Tan Mfg. Model AC004 - 3 set
f. Toilet Paper Holder
C.W. Tan Mfg. Model AC001 - 3 set
g. Shower Head, Valve and Faucet - 3 set
H. Floor Drain, Chrome Plated, 10mm x 100mm - 9 pcs

6. Ceilings, Partitions, Floors and Other Interior Works


I. Ceiling
Ceiling Joist
(12.38/0.40) + 1 = 31.95 = 32pcs. @ 7.80m length
32 + 16 = 48pcs. of 5m
(5/1.80) = 2pcs.
(32/2) = 16pcs.
(7.80/0.40) + 1 = 20.5 = 21pcs. @ 12.38m length
42 + 11 = 53pcs. of 5m
(5/2.38) = 2pcs.
(21/2) = 11pcs.
Ceiling = [10.50 + 2.40] + [7.8 + 2.4] = 131.58
No. of plywood needed = 45688 = 46pcs.

Hanger
[(12.38/1) + 1] (2)(21) = 561.96m
[(780/1) + 1] (2)(32) = 563.2m
561 + 563.2 = 1125.16m
(1125.16/5) = 225.03 =226pcs.
Total no. of metal furning needed for ceiling = 327pcs., 17mm x 49m x 17m x 5m double furing

Wall Angle
66.7 + 36.6 = 103.3m
(103.3/2.4) = 43.042 = 44pcs., 25mm x 25mm x 177m x 2.4m wall angle

Blind Rivets
(32)(21) + 21 + [(1125.16/0.40) + (103..3/0.40)] = 3764.15 = 3765pcs., blint rivets

Floor Tiles
Marble floor tiles = (10.50)(7.80)(2) - (1.30)[(2.50)(2) + 1.80) = 154.96m^2
No. of marble floor tiles needed = [154.96/(0.40)(0.40)] = 968.5 = 969pcs.
Prime white cement = (154.96)(1) = 154.96 = 155pcs.
Ordinary portland cement for paste = (154.96)(3) = 464.88kilos say 12bags of 40kg cement

Toilet Bathroom Tiles and Mouldings


Unglazed floor tiles = 1.30 [(2.50)(2) + 1.80] = 8.84m^2
[8.84/(0.40)(0.40)] = 55.25 = 56pcs.
Glazed wall tiles = [(1.30 + 2.50)(2)(2)] + [(1.30+1.80)(2)(2)] = 27.6m^2
Prime white cement = 8.84 + 27.6 = 36.44 (1) = 37pcs.
Ordinary portland cement for paste = (8.84 + 27.6)(3) = 109.32kilos say 3bags of 40kg cement
Tile moulding = (1.30 + 2.50)(2) + (1.30 + 1.80) = 10.7m

7. Electrical Materials
First Floor
Switch 48in above the floor
48in = 1.22m
SW total wire length = 15SW (3.20 first floor height - 1.22) = 29.7m (from the wall switch to upper part of wall)
Pinlight and Chandelir total wire length = 86.6m
29.7 + 86.6 = 116.3m (electrical wire of switch light)
Outlet 12in above the floor
12in = 0.305m
Outlet total wire length = 29.7m

ACU total wire length = 27.15m

Kitchen Outlet total wire length = 14.8m

Second Floor
Outlet total wire length = 15.15m

SW total wire length = 29.7m


Pinlight and Chandelier total wire length = 71.01m
29.7 + 71.01 = 100.71m

ACU total wire length = 24.15m

116.3 + 100.71 = 217.01 = 218m (first to second floor total electrical wire length of switch light)
29.7 + 15.15 + 14.8 = 59.65 = 60m (first to second floor total electrical wire length of outlet)
27.15 + 24.15 = 51.3 = 52m (first to second floor total electrical wire length of ACU)

Conduit Clamp for 25mm RSC = (217.01 + 59.65 + 51.3)/1meter = 327.96 = 328pcs.
UPVC Pipe, 20mm diam. x 3m, Schedule 40 = (217.01 + 59.65 + 51.3)/3meter = 109.32 = 110pcs.
UPVC Coupling, 20mm diam. = (217.01 + 59.65 + 51.3)/3meter = 109.32 = 110pcs.
Automatic Circuit Breaker, 100A main switch, with 6 branch circuits, Ever Brand (panel board) = 2set
UPVC Utility Boxes, 38mm x 100mm x 54mm = 48pcs.
UPVC Junction Boxes, 100mm x 100mm x 54 = 28pcs.
Solvent Cement = 100cc

Wiring Devices, Eagle Brand


Plate assembly for Single Gang Switch = 13set
Plate assembly for Two Gang Switch = 13set
Plate assembly for Three Gang Switch = 3set
Duplex Covenience Outlet = 19pcs.
Range Outlet with Cover Plate, 3prongs = 4set
Friction/plastic tape, big size = 15roll

8. Doors, Windows and Accessories


Doors
Entrance door
2,1 x 1.0m (3" x 8") thick yakal door head and jambs = 2pcs.
2.1m x 1.0m (1 - 3/4") thick narra panel door = 2pcs.
Weiser entrance lockset, colonial design = 1set
3 1/2" x 4" BF ball bearing template hinges = 3pcs.

Exit door
0.90m x 2.10m (3" x 8") thick yakal door head and jambs = 2pcs.
0.90m x 2.10m (1 - 3/4") thick narra panel door = 2pcs.
Weiser entrance lockset, colonial design = 2set
3 1/2" x 4" BF ball bearing template hinges = 6pcs.

Bedroom, twins bedroom and masters bedroom


0.70m x 2.10m (3" X 8") thick yakal door head jambs = 3pcs.
0.70m x 2.10m (3" X 8") thick yakal door head jambs = 3pcs.
Weiser service entrance door lockset = 3set
BF ball bearing template hinges = 3pcs.

Bathroom door
PVC door and jamb = 1set

Windows
Analok aluminum frame as shown in plan (window 1) = 1set
1/4in thick glass for windows = 5.52m^2

Analok aluminum frame as shown in plan (window 2) = 10set


1/4in thick glass for windows = 14.4m^2

Analok aluminum frame as shown in plan (window 3) = 1set


1/4in thick glass for windows = 1.015m^2

Analok aluminum frame as shown in plan (window 4) = 4set


1/4in thick glass for windows = 1.44m^2

9. Painting Materials
Walls, Colums and Beams
Total area = 429.295(2) + (1)(5.7)(15) + 72.9(0.7) = 995.12m^2

Masonry neutralizer = (995.12/20) = 49.8 = 50gal.


Primer = (995.12/5) = 200liters = 53gal.
Top coat (white) = (995.12/20) =
Masonry putty = (995.12/12) = 83pcs. = 4liter can
Reducer = (995.12/25) = 39pcs. = 4liter can

Trusses and Purlins


Total area = (60)(6)(0.55) + (38)(6)(0.25) = 225m^2

Reducer = (225/25) = 10.2 = 11pcs., 4liter can


Metal primer = (225/25) = 10.2 = 11pcs., 4liter can
Top coat (maroon) = (225/25) = 10.2 = 11pcs., 4liter can
Roller brush = 5pcs.
Paint brush = 5pcs.
Roll pan = 5pcs.
+(1)(2.40)(2.30)+(10)(1.20)(1.20)+(1)(0.35)(2.90)+(4)(0.60)(0.60)= 38. 545 sq.m.
(2 sides)= 773. 47 sq.m.
2.5m)=89. 98sq.m.
+7.25+1.21+1.21= 42.51m
m+0.47m+2.51m+1.21m+1.12m+1.21m+1.4m+1.58m+1.12m+0.56m+2.33m+1.21m+0.84m+1.21m+2.79m+2.33m+3.16m+0.28m+0.9m
per part of wall)
+2.33m+3.16m+0.28m+0.9m= 43.34 m
COST OF MATERIALS
    FOUNDATION, CONCRETE COLUMNS, BEAMS AND CONCRETE HOLLOW BLOCKS WALLS
Excavation
Embankment
Portland Cement, HOLCIM brand
Washed Sand
Gravel or Crushed Stones
Conc. Holl. Blks., 10 x 20 x 40
Steel Reinforcing Bars, Deformed:
10mm x 6.00 meters
12mm x 6.00 meters
16mm x 6.00 meters
20mm x 6.00 meters
Wire No. 16 for Tying
Common Wire Nails:
25mm (1”)
75mm (3”)
Form Lumber, Coconut Lumber:
50mm x 50mm x 3.60mm(2”x2”x12’)
50mm x 75mm x 3.60mm(2”x3”x12’)
50mm x 75mm x 3.60mm(2”x3”x12’)

 ROOF FRAMING
Cee Purlins:
2” x 3”x6m
2” x 4”x6m
Sag Rod, 10mm
Gusset Plate
Welding Rod

ROOFING MATERIALS
Pre-fabricated long span roofing
Gutter
Ridge roll
Screws
Rivets
PVC Elbows, 75mm dia (3” dia), Sched. 40
PVC Solvent Cement
Lead washers
Blind Rivets
G.I washer
Fascia Boards (0.009mx0.254mx2.44m)

PLUMBING PIPES AND FITTINGS


For sanitary lines
PVC Pipes – 100mm dia x 3.00m (4” dia x 10’)
PVCPipes – 75mm dia x 3.00m (2” dia x 10’)
For water lines
PVC Pipes – 25mm dia x 3.00m (1” dia x 10’)
PVC Pipes – 18.75mm dia x 3.00m (3/4” dia x 10’)
PVC Pipes – 12.5mm dia x 3.00m (1/2” dia x 10’)
For sewerage lines
200mmx2m concrete culvert pipes
Fittings
Sanitary Tee – 18.75mm dia (3/4” dia)
Sanitary Tee – 12.5mm dia (1/2” dia)
Elbow, 90 deg – 100mm (4” dia)
Elbow, 90 deg – 75mm (3” dia)
Elbow, 90 deg – 50mm (2” dia)
Elbow, 90 deg – 25mm (1” dia)
Elbow, 90 deg – 18.75mm (3/4” dia)
Elbow, 90 deg – 12.5mm (1/2” dia)
Reducer Coupling – 25mm dia x 12.4mm dia (1” dia x 1/2” dia)
Upvc f-adaptor – 25mm dia (1” dia)
PE M-ADAPTOR – 25mm dia (1” dia)
Floor Drain Trap – 50mm dia (2” dia)
Clean-out w/plug – 100mm dia (4” dia)
Clean-out w/plug – 50mm dia (2” dia)
Drainage
75mm THK Pre-cast manhole cover
Water meter, GREAT VOLUME brand
Faucet, Bronze finish, GREAT VOLUME brand
Teflon Tape, Big

PLUMBING FIXTURES AND ACCESSORIES


Water closet, SANIWARES V entura PF 200
Lavatory, SANIWARES Ventura PF 1002
Kitchen sink, NORTHERN HILL Lavelle I-4221RA
Laundry tray, NORTHERN HILL Lawndale I-244RA
Soap holder, C.W. Tan Mfg. Model AC004
Toilet paper holder, C.W. Tan Mfg. Model AC001
Towel holder, SANIWARES PF 3800
Shower head, valve and faucet
Floor Drain, Chrome-plated, 100mm x 100mm

CEILING, PARTITIONS, FLOORS AND OTHER INTERIOR WORKS


Double furring (17mmx49mmx17mmx5m)
Wall angle (25mmx25mmx0.177mx2.4m)
Ceiling boards, Hardiflex
Toilet-Bathroom tiles and mouldings, MARIWASA
Unglazed floor tiles, 40cm x 40cm
Glazed wall tiles, 40cm x 40cm
Tile mouldings (assorted)
PRIME white cement
PORTLAND CEMENT

ELECTRICAL MATERIALS
Conduit clamp for 25mm RSC
Metal locknut with bushing – 25mm dia
Automatic circuit breaker, 100A main switch with 6 branch circuits, EVER brand
RSC elbow - 90
NELTEX Power Guard electric wire protection, Orange:
uPVC Pipe, 20mm dia x 3.00m, Schedule 40
uPVC Coupling – 20mm dia
uPVC Adaptor w/locknut and bushing, 0.20mm dia
uPVC Utility boxes, 38mm x 100 mm x 54mm
uPVC Junction boxes, 100mm, 100mm ,54mm
Solvent cement
Electric Wire, PHELPS-DODGE, THW:
15AMPS. Lighting and Receptacle Circuit
Electric wire, (3.5
Wire for range, (5.5mm2)
Wire for service entrance, (14mm2)
Wiring Devices, EAGLE BRAND,
Plate assembly for single-gang switch
Plate assembly for two-gang switch
Plate assembly for three-gang switch
Duplex convenience outlets
Range outlet with cover plate, 3-prongs
Friction/Plastic tape, Big size
Chandelier (05144/5 Glass Chandelier)
Wall lamp
7W Pinlight

 DOORS, WINDOWS AND ACCESSORIES
2.1m x 1.0m (3/8”) thick YAKAL door head and jambs
2.1m x 1.0m (1-3/4”) thick NARRA panel door
WEISER Entrance lock set, colonial design
3 ½’ x 4” BF ball bearing template hinges
2.1m x 0.90m (3” x 8”) thick YAKAL door head and jambs
2.1m x 0.90m (1-3/4”) thick NARRA panel door
WEISER Entrance lock set, colonial design
3 ½’ x 4” BF ball bearing template hinges
PVC door and jamb
ANALOK aluminum frame
¼” thick glass for the window

PAINTING MATERIALS
Masonry Neutralizer
Primer
Top coat (white)
Masonry Putty
Reducer
Metal Primer
Top Coat (maroon)
Roller Brush
Paint Brush
Roll Pan

MISCELLANEOUS MATERIALS (Lump Sum Estimates)


(Cabinet door hardware, wrought iron grilles, screens, stair materials, etc.)
ALS
UNIT QUANTITY UNIT COST TOTAL COST
cu.m 135.72 230 31215.6
cu.m 28.97 280 8111.32
Bag 1190 215 255850
Cu. m. 110.692 280 30993.76
Cu. m. 77.14 1200 92568
Piece 5304 8.5 45084

Piece 768 156 119808


Piece 285 221 62985
Piece 190 392 74480
Piece 378 642 242676
Kilo 202.4 16 3238.4

Kilo 4 68 272
Kilo 46 82 3772

Bd-ft. 4998.121 45 224915.445


Bd-ft. 810.15 45 36456.75
Bd-ft. 111.00 45 4995
TOTAL : ₱ 1,237,421.28

Piece 58 1089 63162


Piece 40 1089 43560 "
0
SQ. M 2 4245.52 8491.04
Kg 5 110 550
TOTAL : ₱ 115,763.04

feet 561 180 100980


LN.M 19 312 5928
LN.M 24 255 6120
Piece 1800 0.92 1656
box 13 200 2600
Piece 45 45 2025
Liter 13 550 7150
kg. 24 85 2040
box 4 126 504
kg. 26 93 2418
Piece 18 780 14040
TOTAL : ₱ 145,461.00
Piece 4 753.5 3014
Piece 8 485 3880

Piece 20 200 4000


Piece 14 130 1820
Piece 10 130 1300

Piece 17 0

Piece 6 40 240
Piece 4 35 140
Piece 4 95 380
Piece 4 85 340
Piece 4 66 264
Piece 10 50 500
Piece 8 50 400
Piece 6 50 300
Piece 4 11 44
Piece 4 45 180
Piece 4 50 200
Piece 4 115 460
Piece 4 95 380
Piece 4 31 124

Piece 15 225.75 3386.25


Piece 1 1637.5 1637.5
Piece 8 179 1432
Roll 5 27.5 137.5
TOTAL : ₱ 24,559.25

Set 3 3300 9900


Set 3 2150 6450
Set 1 4980.44 4980.44
Set 3 550 1650
Set 3 340.29 1020.87
Set 3 273.29 819.87
Set 3 125 375
Set 3 4093 12279
Piece 9 276 2484
TOTAL : ₱ 39,959.18

Piece 327 95 31065


Piece 44 70 3080
Piece 46 490 22540
Piece 56 38 2128
Piece 173 160 27680
Meters 11 55 605
Bag 37 320 11840
Bag 15 265.95 3989.25
TOTAL : ₱ 102,927.25

Piece 313.16 5 1565.8


Pair 3 12 36
Set 2 620 1240
Piece 28 68 1904

Piece 105 85 8925


Piece 105 5 525
Piece 40 18 720
Piece 48 25 1200
Piece 28 25 700
CC 100 240 24000

Meter 217.01 23.33 5062.8433


Meter 44.85 25 1121.25
Meter 51.3 36.59 1877.067
Meter 80 47 3760

Set 13 110 1430


Set 13 140 1820
Set 3 240 720
Piece 19 351 6669
Set 4 97 388
Roll 15 40 600
Set 1 1700 1700
Set 1 168 168
Set 52 249.75 12987
TOTAL : ₱ 79,118.96

Piece 2 750 1500


Piece 2 1754 3508
Set 1 1235 1235
Piece 3 56 168
Piece 2 700 1400
Piece 2 1650 3300
Set 2 1150 2300
Piece 6 45 270
set 1 2500 2500
Set 1 598 598
Sq. m. 21 1481 31101
TOTAL : ₱ 47,880.00

Gallon 50 250 12500


Gallon 53 510 27030
4L can 50 530 26500
4L can 83 266 22078
4L can 50 384.75 19237.5
4L can 11 375 4125
4L can 50 788 39400
Piece 5 94.45 472.25
Piece 5 25 125
Piece 5 55 275
TOTAL : ₱ 151,742.75

30000 1 30000
TOTAL : ₱ 30,000.00

TOTAL MATERIAL COST : ₱ 1,974,832.71


No. of working TOTAL WORKERS LABOR COST
ACTIVITIES days
Skilled Unskilled Skilled (400/day)
Move in 0 0 0 -
Layout and excavation 10 0 7 -
Fabrication of forms 3 1 2 1,200.00
Fabrication of RSB (F,FTB,C) 10 3 2 12,000.00
Installation of RSB (F,FTB,C) 7 0 6 -
Pouring of concrete footing 1 0 8 -
Pouring of concrete(FTB) 1 0 8 -
Scaffolding(column) 3 2 2 2,400.00
Installation of Forms (column) 3 1 4 1,200.00
Pouring of concrete (column) 1 0 8 -
Fabrication of RSB(slab,beam) 9 3 2 10,800.00
Fabrication of Forms (beam) 4 1 2 1,600.00
Installation of RSB (beam) 4 0 4 -
Installation of forms (beam) 10 2 4 8,000.00
Installation of scaffoldings(beam) 11 2 4 8,800.00
Shoring of slab 12 5 5 24,000.00
Installation of RSB (slab) 3 0 6 -
Installation of electrical layout (slab) 2 1 3 800.00
Pouring of concrete (slab,beam) 1 0 10 -
Installation of scaffoldings (column 2) 3 1 3 1,200.00
Installation of RSB (column 2) 5 0 5 -
Installation of form (column 2) 3 1 4 1,200.00
Pouring of concrete(column 2) 1 0 8 -
Installation of scaffoldings (roof beam) 10 2 4 8,000.00
Laying of CHB (ground flr.) 9 2 2 7,200.00
Plastering (ground floor) 6 2 1 4,800.00
Installation of doors and windows(ground flr.) 4 2 2 3,200.00
Fabrication of RSB (roof beam) 3 3 2 3,600.00
Installation of RSB (roof beam) 2 0 5 -
Installation of forms (roof beam) 5 1 2 2,000.00
Pouring of concrete (roof beam) 1 0 8 -
Installation of RSB (slab ground floor) 2 0 2 -
Pouring of concrete (ground floor) 1 0 8 -
Installation of RSB (stair) 3 0 3 -
Pouring of concrete (stair) 1 0 8 -
Plumbing layout (groung flr.) 5 2 4 4,000.00
Fabricaton of trusses 10 2 0 8,000.00
Installation of trusses 5 0 6 -
Installation of purlins 7 2 2 5,600.00
Installation of roofing 10 2 2 8,000.00
Installation of metal furring 4 3 0 4,800.00
Installation of ceiling board 3 3 1 3,600.00
Laying of CHB (2nd flr.) 9 2 2 7,200.00
Plastering (2nd flr.) 6 2 1 4,800.00
Installation of doors and windows(2nd flr.) 4 2 2 3,200.00
Painting 11 2 2 8,800.00
Tiling works 15 4 2 24,000.00
Fixtures 5 1 3 2,000.00
TOTAL 248 62 181 186,000.00

TOTAL LABOR COST ₱ 465,000.00


LABOR COST
TOTAL
Unskilled (360/day)
- -
25,200.00 25,200.00
2,160.00 3,360.00
7,200.00 19,200.00
15,120.00 15,120.00
2,880.00 2,880.00
2,880.00 2,880.00
2,160.00 4,560.00
4,320.00 5,520.00
2,880.00 2,880.00
6,480.00 17,280.00
2,880.00 4,480.00
5,760.00 5,760.00
14,400.00 22,400.00
15,840.00 24,640.00
21,600.00 45,600.00
6,480.00 6,480.00
2,160.00 2,960.00
3,600.00 3,600.00
3,240.00 4,440.00
9,000.00 9,000.00
4,320.00 5,520.00
2,880.00 2,880.00
14,400.00 22,400.00
6,480.00 13,680.00
2,160.00 6,960.00
2,880.00 6,080.00
2,160.00 5,760.00
3,600.00 3,600.00
3,600.00 5,600.00
2,880.00 2,880.00
1,440.00 1,440.00
2,880.00 2,880.00
3,240.00 3,240.00
2,880.00 2,880.00
7,200.00 11,200.00
- 8,000.00
10,800.00 10,800.00
5,040.00 10,640.00
7,200.00 15,200.00
- 4,800.00
1,080.00 4,680.00
6,480.00 13,680.00
2,160.00 6,960.00
2,880.00 6,080.00
7,920.00 16,720.00
10,800.00 34,800.00
5,400.00 7,400.00
279,000.00 465,000.00

465,000.00
COST
ACTIVITIES Labor Material WEIGHT %
Move in ₱ - ₱ - -
Layout and excavation ₱ 25,200.00 ₱ 39,326.92 0.026
Fabrication of forms ₱ 7,840.00 ₱ 67,602.80 0.031
Fabrication of RSB ₱ 42,240.00 ₱ 251,593.70 0.120
Installation of RSB ₱ 44,640.00 ₱ 251,593.70 0.121
Installation of forms ₱ 39,040.00 ₱ 67,602.80 0.044
Pouring of concrete ₱ 23,760.00 ₱ 379,411.76 0.165
Scaffolding ₱ 56,040.00 ₱ 67,602.80 0.051
Shoring of slab ₱ 45,600.00 ₱ 67,602.80 0.046
Installation of electrical layout ₱ 2,960.00 ₱ 79,118.96 0.034
Laying of CHB ₱ 27,360.00 ₱ 22,542.00 0.020
Plastering ₱ 13,920.00 ₱ 22,542.00 0.015
Plumbing layout ₱ 11,200.00 ₱ 64,518.43 0.031
Installation of doors and windows ₱ 12,160.00 ₱ 47,880.00 0.025
Fabricaton of trusses ₱ 8,000.00 ₱ 21,780.00 0.012
Installation of trusses ₱ 10,800.00 ₱ 21,780.00 0.013
Installation of purlins ₱ 10,640.00 ₱ 63,162.00 0.030
Installation of roofing ₱ 15,200.00 ₱ 154,502.04 0.070
Installation of metal furring ₱ 4,800.00 ₱ 28,342.50 0.014
Installation of ceiling board ₱ 4,680.00 ₱ 28,342.50 0.014
Painting ₱ 16,720.00 ₱ 151,742.75 0.069
Tiling works ₱ 34,800.00 ₱ 46,242.25 0.033
Fixtures ₱ 7,400.00 ₱ 30,000.00 0.015
TOTAL ₱ 465,000.00 ₱ 1,974,832.71 1.00

TOTAL MATERIAL AND LABOR COST ₱ 2,439,832.71


MTRL
39326.92
270411.195
503187.4
79118.9603
45084
64518.43
47880
56685
151742.75
46242.25
154502.04
63162
43560
379411.76
30000

1974832.7053
BILL OF QUANTITIES
A. ESTIMATED COST OF MATERIALS
FOUNDATION, CONCRETE COLUMNS, BEAMS AND CONCRETE HOLLOW 1,237,421.28
BLOCKS WALLS
ROOF FRAMING 115,763.04
ROOFING MATERIALS 145,461.00
PLUMBING PIPES AND FITTINGS 24,559.25
PLUMBING FIXTURES AND ACCESSORIES 39,959.18
CEILING, PARTITIONS, FLOORS AND OTHER INTERIOR WORKS 102,927.25
ELECTRICAL MATERIALS 79,118.96
ELECTRICAL MATERIALS 47,880.00
PAINTING MATERIALS 151,742.75
MISCELLANEOUS MATERIALS (Lump Sum Estimates) 30,000.00
TOTAL COST OF MATERIALS ₱ 1,974,832.71
B. ESTIMATED LABOR COST ₱ 465,000.00
C. CONTRACTORS PROFIT ₱ 243,983.27
D. OCM ₱ 121,991.64
E. TAX ₱ 336,696.91

GRAND TOTAL ₱ 3,142,504.52

THREE MILLION ONE HUNDRED FORTY-TWO THOUSAND FIVE HUNDRED FOUR PESOS A
E HUNDRED FOUR PESOS AND FIFTY-TWO CENTAVOS
M
1st week
ACTIVITIES Total no. of days WEIGHT % WEIGHT %/DAY
Move in 0 0.000 0
Layout and excavation 10 0.026 0.003 7
Fabrication of forms 7 0.031 0.004 3
Fabrication of RSB 22 0.120 0.005 7
Installation of RSB 26 0.121 0.005
Installation of forms 21 0.044 0.002
Pouring of concrete 8 0.165 0.021
Scaffolding 27 0.051 0.002
Shoring of slab 12 0.046 0.004
Installation of electrical layout 2 0.034 0.017
Laying of CHB 18 0.020 0.001
Plastering 12 0.015 0.001
Plumbing layout 5 0.031 0.006
Installation of doors and windows 8 0.025 0.003
Fabricaton of trusses 10 0.012 0.001
Installation of trusses 5 0.013 0.003
Installation of purlins 7 0.030 0.004
Installation of roofing 10 0.070 0.007
Installation of metal furring 4 0.014 0.003
Installation of ceiling board 3 0.014 0.005
Painting 11 0.069 0.006
Tiling works 15 0.033 0.002
Fixtures 5 0.015 0.003
0.070084
March April May
1st week 2nd week 3rd week 4th week 1st week 2nd week 3rd week 4th week 1st week 2nd week 3rd week 4th week

7 3
2 2
7 3 3 6 3
4 3 ### 3 3 23 2
###
2 6 4 3 5
2 ### ### ### ###
###
2 5 6 ### 2 3 7
4 7 ###
2
6 3
6
4###
3###
7 3

0.070084 0.068293 0.104917 0.033999 0.015931 0.041964 0.035391 0.124263 0.08688 0.013138 0.028291 0.068322

TOTAL DAYS OF COMPLETION 134 WORKING DAYS


ay June July
4th week 1st week 2nd week 3rd week 4th week 1st week 2nd week 3rd week 4th week

2 3

### ###

6 3
6

3###
3
5
### 6
### 7 2
4
### 2
3 7 ###
5 7 3
4###
0.068322 0.054376 0.065671 0.092627 0.038283 0.020095 0.015501 0.018906 0.003066 1

NG DAYS
ACTIVITIES

1 Move in
2 Layout and excavation
3 Fabrication of forms
4 Fabrication of RSB (F,FTB,C)
5 Installation of RSB (F,FTB,C)
6 Pouring of concrete footing
7 Pouring of concrete(FTB)
8 Scaffolding(column)
9 Installation of Forms (column)
10 Pouring of concrete (column)
11 Fabrication of RSB(slab,beam)
12 Fabrication of Forms (beam)
13 Installation of scaffoldings(beam) 𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓
14 Installation of forms (beam)
15 Installation of RSB (beam)
16 Shoring of slab
17 Installation of RSB (slab)
18 Installation of electrical layout (slab)
19 Pouring of concrete (slab,beam)
20 Installation of scaffoldings (column 2)
21 Installation of RSB (column 2)
22 Installation of form (column 2)
23 Pouring of concrete(column 2)
24 Installation of scaffoldings (roof beam)
25 Laying of CHB (ground flr.)
26 Plastering (ground floor)
27 Installation of doors and windows(ground flr.)
28 Fabrication of RSB (roof beam) 𝑀𝑜𝑣𝑒−𝑖� 𝐿𝑎𝑦𝑜𝑢𝑡 𝑎�𝑑 𝑒𝑥𝑐𝑎𝑣𝑎𝑡𝑖𝑜�
29 Installation of RSB (roof beam)
30 Installation of forms (roof beam)
1
31 Pouring of concrete (roof beam) 0 0
32 Installation of RSB (slab ground floor) ES EF
33 Pouring of concrete (ground floor)
34 Installation of RSB (stair)
35 Pouring of concrete (stair)
36 Plumbing layout (groung flr.)
37 Fabricaton of trusses
38 Installation of trusses
39 Installation of purlins
40 Installation of roofing
41 Installation of metal furring
42 Installation of ceiling board
43 Laying of CHB (2nd flr.)
44 Plastering (2nd flr.)
45 Installation of doors and windows(2nd flr.)
46 Painting
47 Tiling works
48 Fixtures
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆�
3 3 17
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑓𝑜𝑟𝑚�
3

3
Scaffoldings(𝐶)

10 7 1
𝐿𝑎𝑦𝑜𝑢𝑡 𝑎�𝑑 𝑒𝑥𝑐𝑎𝑣𝑎𝑡𝑖𝑜� I��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆�(𝐹, 𝐹𝑇�, 𝐶) 𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒(𝐹)
2 5 6
10 10 17 17 18
10
4
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆�

10 17
4
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑓𝑜𝑟𝑚� (�𝑒𝑎𝑚)

20 22
Scaffoldings(𝐶)
8

1 3 1
𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒(𝐹𝑇�) 𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒(𝐶)
6 7
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑓𝑜𝑟𝑚�(𝐶) 9
18 19 19 22 22
12
21 50

11 4
𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒(𝐶) 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑆𝑐𝑎𝑓𝑓𝑜𝑙𝑑𝑖�𝑔(�) 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆�(�𝑒𝑎𝑚)
10 15 13
23 23 34 34 38

27 50

10
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑓𝑜𝑟𝑚�(�)
9
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝑆𝑙𝑎𝑏 & �𝑒𝑎𝑚)
11
26 50
16

50 76

16
50

50 50
12 3 1
𝑆ℎ𝑜𝑟𝑖�𝑔 𝑜𝑓 𝑆𝑙𝑎𝑏 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝑆𝑙𝑎𝑏) 𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒 𝑆𝑙𝑎𝑏 & �𝑒𝑎𝑚
13 16 17
�𝑙𝑒

38 53 53
𝑐𝑡
𝑟𝑖𝑐
𝑎𝑙
𝐿𝑎

14 2
𝑦𝑜
𝑢𝑡

18
52 53
3
𝑆𝑐𝑎𝑓𝑓𝑜𝑙𝑑𝑖�𝑔 (𝐶2)
16
50 56
16
50 79

4
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝐷𝑜𝑜𝑟� 𝑎�𝑑 𝑤𝑖�𝑑𝑜𝑤�

3
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑓𝑜𝑟𝑚� (𝐶2)
22

5 1 10
𝑒𝑡𝑒 𝑆𝑙𝑎𝑏 & �𝑒𝑎𝑚 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝐶2) 𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒 (𝐶2) 𝑆𝑐𝑎𝑓𝑓𝑜𝑙𝑑𝑖�𝑔 (𝑅𝑜𝑜𝑓 �𝑒𝑎𝑚)
19 21 23
54 54 59 59 60 60
𝑐𝑎𝑓𝑓𝑜𝑙𝑑𝑖�𝑔 (𝐶2)
20
53 59

3
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝑅𝑜𝑜𝑓 �𝑒𝑎𝑚)

10
50 80
6
𝑃𝑙𝑎�𝑡𝑒𝑟𝑖�𝑔

9
𝐿𝑎𝑦𝑖�𝑔 𝑜𝑓 𝐶𝐻�

2 5 77 77
𝑎𝑓𝑓𝑜𝑙𝑑𝑖�𝑔 (𝑅𝑜𝑜𝑓 �𝑒𝑎𝑚) 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝑅𝑜𝑜𝑓 �) Installation of Forms)
24 29 30
70 70 72 72
53 77

28

10

50 75

5
𝑃𝑙𝑢𝑚𝑏𝑖�𝑔 𝐿𝑎𝑦𝑜𝑢𝑡
27

54 85

1 2 1
𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒 (𝑅𝑜𝑜𝑓 �) 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝑆𝑙𝑎𝑏 1) 𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒 (𝑆𝑙𝑎𝑏)
31 32
78 78 80 80
10
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑇𝑟𝑢��

𝑢𝑚𝑏𝑖�𝑔 𝐿𝑎𝑦𝑜𝑢𝑡
56 85

26

59 85

25

3 1
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝑆𝑡𝑎𝑖𝑟)
𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒 (𝑆𝑙𝑎𝑏)
33 34 𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒 (𝑆𝑡𝑟𝑎𝑖𝑟)
35
81 81 84 84 85
60 85
37

36

55 85
6
𝑃𝑙𝑎�𝑡𝑒𝑟𝑖�𝑔

35
85 118

5 7 10 107 107
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑇𝑟𝑢��𝑒�
38 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑃𝑢𝑟𝑙𝑖�� 39 𝑅𝑜𝑜𝑓𝑖�𝑔
40 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑚𝑒𝑡𝑎𝑙
35
85 90 90 97 97
9
𝐿𝑎𝑦𝑖�𝑔 𝑜𝑓 𝐶𝐻�
43
94 129

𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝐷𝑜𝑜𝑟� 𝑎�𝑑 𝑊𝑖�𝑑𝑜𝑤�


35 45
85 125 89 129
44
91 129

11 96 129
𝑃𝑎𝑖�𝑡𝑖�𝑔
46

4 3 15
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑚𝑒𝑡𝑎𝑙 𝑓𝑢𝑟𝑟𝑖�𝑔� 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝐶𝑒𝑖𝑙𝑖�𝑔 𝑏𝑜𝑎𝑟𝑑 𝑇𝑖𝑙𝑒 𝑤𝑜𝑟𝑘�
41 42 47
111 111 114 114 129
5
𝐹𝑖𝑥𝑡𝑢𝑟𝑒� 𝑀𝑜𝑣𝑒−𝑜𝑢𝑡
47 48
129 134 134
WEEKS ACCUMULATED WEIGHT IN % WEIGHTED COST
1 7.0 120.0
2
3
13.8
24.3
S-
4 27.7 100.0 CUR
5 29.3
6 33.5
7 37.1 80.0
8 49.5
9 58.2
10 59.5 60.0 58.2 59.
11 62.3
49.5
12 69.1
13 74.6 40.0
37.1
14 81.2 33.5
27.7 29.3
15 90.4 24.3
16 94.2 20.0
13.8
17 96.3
7.0
18 97.8
0.0
19 99.7 1 2 3 4 5 6 7 8 9 10
20 100.0

ACCUMULATED COST
WEEKS ACCUMULATED COST
1 ₱ 220,240.29
2 ₱ 434,852.05 S-CUR
3 ₱ 764,554.92
₱ 871,395.64 3500000
4
5 ₱ 921,459.92
6 ₱ 1,053,331.09 3000000
7 ₱ 1,164,547.16
8 ₱ 1,555,043.16 2500000
9 ₱ 1,828,065.28
10 ₱ 1,869,352.82 2000000 ₱1,869,3
₱1,958,256
₱1,828,065.28
11 ₱ 1,958,256.18
12 ₱ 2,172,959.29 ₱1,555,043.16
1500000
13 ₱ 2,343,836.46
14 ₱ 2,550,208.13 ₱1,053,331.09
₱1,164,547.16
15 ₱ 2,841,289.68 1000000 ₱871,395.64
₱921,459.92
₱764,554.92
16 ₱ 2,961,595.59
500000 ₱434,852.05
₱220,240.29

0
1 2 3 4 5 6 7 8 9 10
₱1,053,331.09
₱1,164,547.16
1000000 ₱871,395.64
₱921,459.92
₱764,554.92

17 ₱ 3,024,745.05 500000 ₱434,852.05


₱ 3,073,456.84 ₱220,240.29
18
19 ₱ 3,132,870.28 0
1 2 3 4 5 6 7 8 9 10
20 ₱ 3,142,504.52
WEGHT ACCUMULATED WEIGHT
0.070 0.070
0.068 0.138
0.105 0.243
0.034 0.277
0.016 0.293
0.042 0.335
0.035 0.371
0.124 0.495
0.087 0.582
0.013 0.595
0.028 0.623
0.068 0.691
0.054 0.746
0.066 0.812
0.093 0.904
0.038 0.942
0.020 0.963
0.016 0.978
0.019 0.997
0.003 1.000
S-CURVE
S-
CURVE 94.2 96.3 97.8 99.7 100.0

90.4

81.2
74.6
69.1
62.3
58.2 59.5

49.5

37.1
33.5
29.3

5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
WEEKS

S-CURVE
₱3,142,504.52
₱3,073,456.84
₱3,024,745.05
₱3,132,870.28
₱2,961,595.59
₱2,841,289.68

₱2,550,208.13
₱2,343,836.46
₱2,172,959.29

₱1,869,352.82
₱1,958,256.18
₱1,828,065.28
₱1,555,043.16

₱1,053,331.09
₱1,164,547.16
.64
92

5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
₱1,053,331.09
₱1,164,547.16
.64
92

5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
WEEKS
ACTIVITIES No. of days
Foreman Leadman
Move in 0 0 0
Layout and excavation 10 1 0
Fabrication of forms 3 1 0
Fabrication of RSB (F,FTB,C) 10 1 1
Installation of RSB (F,FTB,C) 7 1 0
Pouring of concrete footing 1 1 0
Pouring of concrete(FTB) 1 1 0
Scaffolding(column) 3 1 0
Installation of Forms (column) 3 1 0
Pouring of concrete (column) 1 1 0
Fabrication of RSB(slab,beam) 9 1 1
Fabrication of Forms (beam) 4 1 0
Installation of RSB (beam) 4 1 0
Installation of forms (beam) 10 1 0
Installation of scaffoldings(beam) 11 1 0
Shoring of slab 12 1 0
Installation of RSB (slab) 3 1 0
Installation of electrical layout (slab) 2 1 0
Pouring of concrete (slab,beam) 1 1 0
Installation of scaffoldings (column 2) 3 1 0
Installation of RSB (column 2) 5 1 0
Installation of form (column 2) 3 1 0
Pouring of concrete(column 2) 1 1 0
Installation of scaffoldings (roof beam) 10 1 0
Laying of CHB (ground flr.) 9 1 0
Plastering (ground floor) 6 1 0
Installation of doors and windows(ground flr.) 4 1 0
Fabrication of RSB (roof beam) 3 1 1
Installation of RSB (roof beam) 2 1 0
Installation of forms (roof beam) 5 1 0
Pouring of concrete (roof beam) 1 1 0
Installation of RSB (slab ground floor) 2 1 0
Pouring of concrete (ground floor) 1 1 0
Installation of RSB (stair) 3 1 0
Pouring of concrete (stair) 1 1 0
Plumbing layout (groung flr.) 5 1 0
Fabricaton of trusses 10 1 0
Installation of trusses 5 1 0
Installation of purlins 7 1 0
Installation of roofing 10 1 0
Installation of metal furring 4 1 0
Installation of ceiling board 3 1 0
Laying of CHB (2nd flr.) 9 1 0
Plastering (2nd flr.) 6 1 0
Installation of doors and windows(2nd flr.) 4 1 0
Painting 11 1 0
Tiling works 15 1 0
Fixtures 5 1 0
TOTAL 248 1 3
TOTAL WORKERS
excluding the
foreman
Steelman Mason Welder Electrician Carpenter Skilled Laborer Skilled
0 0 0 0 0 0 0 0
0 0 0 0 0 0 7 0
0 0 0 0 1 0 2 1
2 0 0 0 0 0 2 3
0 0 0 0 0 0 6 0
0 0 0 0 0 0 8 0
0 0 0 0 0 0 8 0
0 0 0 0 2 0 2 2
0 0 0 0 1 0 4 1
0 0 0 0 0 0 8 0
2 0 0 0 0 0 2 3
0 0 0 0 1 0 2 1
0 0 0 0 0 0 4 0
0 0 0 0 2 0 4 2
0 0 0 0 2 0 4 2
0 0 0 0 5 0 5 5
0 0 0 0 0 0 6 0
0 0 0 1 0 0 3 1
0 0 0 0 0 0 10 0
0 0 0 0 1 0 3 1
0 0 0 0 0 0 5 0
0 0 0 0 1 0 4 1
0 0 0 0 0 0 8 0
0 0 0 0 2 0 4 2
0 2 0 0 0 0 2 2
0 2 0 0 0 0 1 2
0 0 0 0 2 0 2 2
2 0 0 0 0 0 2 3
0 0 0 0 0 0 5 0
0 0 0 0 1 0 2 1
0 0 0 0 0 0 8 0
0 0 0 0 0 0 2 0
0 0 0 0 0 0 8 0
0 0 0 0 0 0 3 0
0 0 0 0 0 0 8 0
1 1 0 0 0 0 4 2
0 0 2 0 0 0 0 2
0 0 0 0 0 0 6 0
0 2 0 0 0 0 2 2
0 0 0 0 0 2 2 2
0 0 0 0 0 3 0 3
0 0 0 0 0 3 1 3
0 2 0 0 0 0 2 2
0 2 0 0 0 0 1 2
0 0 0 0 2 0 2 2
0 0 0 0 0 2 2 2
0 0 0 0 0 4 2 4
0 0 0 0 0 1 3 1
7 11 2 1 23 15 181 62
TOTAL WORKERS
excluding the
foreman
Unskilled
0
7
2
2
6
8
8
2
4
8
2
2
4
4
4
5
6
3
10
3
5
4
8
4
2
1
2
2
5
2
8
2
8
3
8
4
0
6
2
2
0
1
2
1
2
2
2
3
181
GRAND TOTAL ₱ 3,142,504.52
CASH FLOW PER WEEK AND PAYMENT SCHEDULE
WEEKS PERCENTAGE OF ACCOMPLISHMENT AMOUNT DUE THIS PERIOD ACUMMULATED PERCENTAGE OF
THIS PERIOD ACCOMPLISHMENT
1 7.0% ₱ 220,240.29 7.0%
2 6.8% ₱ 214,611.76 13.8%
3 10.5% ₱ 329,702.86 24.3%
4 3.4% ₱ 106,840.73 27.7%
5 1.6% ₱ 50,064.28 29.3%
6 4.2% ₱ 131,871.17 33.5%
7 3.5% ₱ 111,216.07 37.1%
8 12.4% ₱ 390,496.00 49.5%
9 8.7% ₱ 273,022.12 58.2%
10 1.3% ₱ 41,287.54 59.5%
11 2.8% ₱ 88,903.36 62.3%
12 6.8% ₱ 214,703.11 69.1%
13 5.4% ₱ 170,877.17 74.6%
14 6.6% ₱ 206,371.66 81.2%
15 9.3% ₱ 291,081.56 90.4%
16 3.8% ₱ 120,305.90 94.2%
17 2.0% ₱ 63,149.46 96.3%
18 1.6% ₱ 48,711.80 97.8%
19 1.9% ₱ 59,413.44 99.7%
20 0.3% ₱ 9,634.24 100%
YMENT SCHEDULE
ULATED PERCENTAGE OF ACUMMULATED AMOUNT THIS
CCOMPLISHMENT PERIOD
7.0% ₱ 220,240.29
13.8% ₱ 434,852.05
24.3% ₱ 764,554.92
27.7% ₱ 871,395.64
29.3% ₱ 921,459.92
33.5% ₱ 1,053,331.09
37.1% ₱ 1,164,547.16
49.5% ₱ 1,555,043.16
58.2% ₱ 1,828,065.28
59.5% ₱ 1,869,352.82
62.3% ₱ 1,958,256.18
69.1% ₱ 2,172,959.29
74.6% ₱ 2,343,836.46
81.2% ₱ 2,550,208.13
90.4% ₱ 2,841,289.68
94.2% ₱ 2,961,595.59
96.3% ₱ 3,024,745.05
97.8% ₱ 3,073,456.84
99.7% ₱ 3,132,870.28
100% ₱ 3,142,504.52