BILL OF MATERIALS AND SUMMARY COST ESTIMATES

I.

EARTHWORKS
Equipment

Backhoe

Labor
1 Foreman
3Skilled Labor
5 Laborers

Days

Rent per Day

Total Cost

P1,800.00

P1,800.00

Days

Wage per Hour

Total Cost

2
2
2

P83.00
P74.00
P63.00

P1,328.00
P3,552.00
P5,040.00

TOTAL COST=P11,720.00
II.

REINFORCING STEEL BARS

Materials:

12mm x 6m RSB
16mm x 6m RSB
#16 G.I. Tie Wire

Equipment
1 Bar Cutter

Labor
2 Foreman
10 Skilled Labor
6 Laborers

Quantity

Unit Cost

Total Cost

22 pcs
107 pcs
24 kgs.

P180.00
P340.00
P60.00/kg

P3,960.00
P36,380.00
P1440.00

Days

Rent per Day

Total Cost

P150.00

P150.00

Days

Wage per Hour

Total Cost

1
1
1

P83.00
P74.00
P63.00

P1,328.00
P5,920.00
P3,024.00

TOTAL COST=P52,202.00
III.

CONCRETE WORKS
Materials:

Portland Cement
Sand
Gravel
Plywood
2x2x12 Lumber
2x3x12 Lumber
Common Wire Nail
3
2
1

Quantity

Unit Cost

Total Cost

75 bags
5 cu.m.
10 cu.m.
16 pcs.
16 pcs
80 pcs.

P220.00
P420.00
P730.00
P330.00
P40.00
P40.00

P16,500.00
P2,100.00
P7,300.00
P5,280.00
P640.00
P3,200.00

4 kgs.
7 kgs.
7 kgs.

P70.00/kg
P70.00/kg
P70.00/kg

P280.00
P490.00
P490.00

Equipment
1 Concrete Mixer
1 Concrete Vibrator

Labor
1 Foreman
6 Skilled Labor
12 Laborers

Days

Rent per Day

Total Cost

2
2

P1,248.00
P1,224.00

P2496.00
P2448.00

Days

Wage per Hour

Total Cost

3
3
3

P83.00
P74.00
P63.00

P1,992.00
P10,656.00
P18,144.00

TOTAL COST=P71,816.00
IV.

STRUCTURAL STEEL WORKS

Materials:

Quantity

Unit Cost

Total Cost

W460 x 74
W250 x 89
W360 x 33
0.5m x 0.5m x 15mm Base Plate
20mm x 400mm Anchor Bolt
Welding Rod
Oxy-Acetylene Refill
Grinding Disc
Vulcract Deck Model

56m
15m
85m
4 pcs
48 pcs
10 box
10 sets
30 pcs
15 sets

74.4kg/m P75.00/kg
89.3kg/m P75.00/kg

32.7kg/m 75.00/kg
P1,400.00
P200.00
P3,020.00
P1,900.00
P150.00
P1,800.00

P312,480.00
P100,462.50
P208,462.50
P5,600.00
P9,600.00
P30,200.00
P19,000.00
P4,500.00
P27,000.00

Equipment

Days

Rent per Day

Total Cost

3
5
5
2

P5,500.00
P400.00
P180.00
P150.00

P16,500.00
P4,000.00
P900.00
P300.00

Days

Wage per Hour

Total Cost

5
5
5

P83.00
P74.00
P63.00

P9,960.00
P41,440.00
P40,320.00

1 Crane
2 Welding Machine
Acetylene Tools
1 Bar Cutter

Labor
3 Foreman
14 Skilled Labor
16 Laborers

TOTAL COST=P830,725.00
V.

MASONRY WORKS
Materials:

Portland Cement
Sand
Gravel
150 x 200 x 400mm CHB
100 x 200 x 400mm CHB
10mm dia. x 6m RSB
16mm dia. x 6m RSB
#16 G.I. Tie Wire

Quantity

Unit Cost

Total Cost

799 bags
64 cu.m.
130 cu.m.
1311 pcs.
1613 pcs.
98 pcs
30 pcs
15 kgs.

P220.00
P420.00
P730.00
P12.00
P9.00
P125.00
P340.00
P60.00/kg

P175,780.00
P26,880.00
P94,900.00
P15,732.00
P14,517.00
P12,250.00
P10,200.00
P900.00

Equipment
3

1 10m Transit Mixer

2 Concrete Vibrator

Labor
5 Foreman
10 Skilled Labor
10 Laborers

Days

Rent per Day

Total Cost

2
2

P3,500.00
P1,224.00

P7,000.00
P4,896.00

Days

Wage per Hour

Total Cost

6
6
6

P83.00
P74.00
P63.00

P19,920.00
P35,520.00
P30,240.00

TOTAL COST=P448,735.00
VI.

STEEL WORKS
Materials:

2 dia. x 12 Stainless Steel

Stainless Steel Welding Rod
12mm x 6m Square Bar
Grinding Disc
Oxy-Actylene Refill

Equipment
1 Welding Machine
Acetylene Tools

Labor
2 Foreman
4 Skilled Labor
4 Laborers

Quantity

Unit Cost

Total Cost

5 pcs
3 kgs.
10 pcs.
1 pc
1 set

P2,950.00
P630.00
P214.00
P150.00
P1,900.00

P14,750.00
P1,890.00
P2,140.00
P150.00
P1,900.00

Days

Rent per Day

Total Cost

2
2

P400.00
P180.00

P800.00
P360.00

Days

Wage per Hour

Total Cost

2
2
2

P83.00
P74.00
P63.00

P2,656.00
P4,736.00
P4,032.00

TOTAL COST=P33,414.00
VII.

DOORS AND WINDOWS

Materials:

0.90m width x 2.10m Height

Panel Door w/ 2x5 Wood Door
Jamb
0.80m width x 2.10m Height
Marine Flash Door w/ 2x5
Wood Door Jamb
1m x 3m Fixed Window w/ Steel
Casement

Equipment
1 Crane

Quantity

Unit Cost

Total Cost

3 sets

P4,500.00

P13,500.00

2 sets

P4,500.00

P9,000.00

42 sets

P6,000.00

P252,000.00

Days

Rent per Day

Total Cost

P5,500.00

P5,500

Labor
1 Foreman
8 Skilled Labor
4 Laborers

Days

Wage per Hour

Total Cost

3
3
3

P83.00
P74.00
P63.00

P1,992.00
P14,208.00
P6,048.00

TOTAL COST=P302,248.00
VIII.

TILE WORKS
Materials:

C.R.
0.2m x 0.3m Tiles (Wall)
0.2m x 0.2m Tiles (Floor)
Lavatory
0.2m x 0.2m Tiles
Stairs
0.2m x 0.2m Tiles
Main Floor
0.4m x 0.4m Tiles
Tile Adhesive
Portland Cement
Sand

Labor
2 Foreman
6 Skilled Labor
10 Laborers

Quantity

Unit Cost

Total Cost

480 pcs
175 pcs

P27.00
P16.00

P12,960.00
P2,800.00

250 pcs.

P16.00

P4,000.00

385 pcs.

P16.00

P6,160.00

760 pcs
20 bags
49 bags
3 cu. m.

P70.00
P275.00
P220.00
P420.00

P53,200.00
P5,500.00
P10,780.00
P1,260.00

Days

Wage per Hour

Total Cost

10
10
10

P83.00
P74.00
P63.00

P13,280.00
P35,520.00
P50,400.00

TOTAL COST=P195,860.00
IX.

PLUMBING WORKS
Materials:

Water Closet w/ Fittings and

Accessories
Lavatory w/ Fitting and
Accessories
Faucet, Bronze
100mm Floor Drain
Teflon Tape
PVC Cement Solvent
Water Supply
12mm x 3m G.I. Pipe
12mm G.I. Tee
12mm G.I. Elbow
12mm G.I. Coupling
Waste Line
50mm x 3m PVC Pipe
50mm x 100mm PVCTee
Reducer
50mm x 100mm PVC Wye
50mm PVC Tee

Quantity

Unit Cost

Total Cost

2 sets

P4,635.00

P9,270.00

2 sets

P4,944.00

P9,888.00

6 sets
2 pcs.
100 pcs
50 lit.

P275.00
P150.00
P15.00
P180.00

P1,650.00
P300.00
P1,500.00
P9,000.00

33 pcs.
20 pcs
43 pcs
12 pcs.

P80.00
P15.00
P12.00
P18.00

P2,640.00
P300.00
P516.00
P216.00

44 pcs

P300.00

P13,200.00

8 pcs.

P130.00

P1,040.00

2 pcs
8 pcs

P130.00
P50.00

P260.00
P400.00

50mm PVC Elbow

50mm PVC P-trap
100mm x 3m PVC Pipe
100mm PVC Elbow
100mm PVC Wye
100mm Clean Out w/ Plug and
Seal
Downspout
75mm x 3m PVC Pipe
75mm PVC Elbow
75mm PVC Tee
75mm PVC Coupling

Labor
3 Foreman
12 Skilled Labor
6 Laborers

18 pcs
8 pcs
4 pcs.
3 pcs.
1 pc.

P45.00
P85.00
P700.00
P120.00
P200.00

P810.00
P680.00
P2,800.00
P360.00
P200.00

1 pc.

P85.00

P85.00

27 pcs.
66 pcs.
36 pcs.
19 pcs.

P700.00
P120.00
P65.00
P120.00

P18,900.00
P7,920.00
P2,340.00
P2,280.00

Days

Wage per Hour

Total Cost

8
8
8

P83.00
P74.00
P63.00

P15,936.00
P56,832.00
P24,192.00

TOTAL COST=P183,515.00
X.

ELECTRICAL WORKS
Materials:

Pin Light
One-way switch
Three-way switch
5.5mm2 Copper Wire
15mm dia. Flexible Hose
Electrical Tape, Big

Labor
2 Foreman
8 Skilled Labor
6 Laborers

Quantity

Unit Cost

Total Cost

50 sets
4 pcs
4 pcs.
97m
300m
10 rolls

P375.00
P60.00
P90.00
P33.00
P12.00
P30.00

P18,750.00
P240.00
P360.00
P3,201.00
P3,600.00
P300.00

Days

Wage per Hour

Total Cost

7
7
7

P83.00
P74.00
P63.00

P9,296.00
P33,152.00
P21,168.00

TOTAL COST=P90,067.00
XI.

PAINTING WORKS
Materials:

Concrete Neutralizer
Latex Paint (White)
Semi-gloss Latex Paint
Acricolor
Paint Roller
Paint Pan
Paint Brush, 3
Paint Brush, 2
Paint Brush, 1

Quantity

Unit Cost

Total Cost

5 gal.
5 gal.
7 gal.
5 lit.
3 pcs.
3 pcs.
5 pcs.
5 pcs.
5 pcs.

P103.00
P400.00
P495.00
P150.00
P85.00
P45.00
P70.00
P48.00
P32.00

P515.00
P2,000.00
P3,465.00
P750.00
P255.00
P135.00
P350.00
P240.00
P160.00

Labor
2 Foreman
8 Skilled Labor
10 Laborers

Days

Wage per Hour

Total Cost

12
12
12

P83.00
P74.00
P63.00

P15,936.00
P56,832.00
P60,480.00

TOTAL COST=P141,118.00

TOTAL ESTIMATED COST= P 2,361,420.00

GANTT CHART
Phase
A

Task
1
2
3
4
5
6
7

B
8
9
10
11
12
13
14
C
15
16
17
18
19
D
20
21
22
23
24
25
26
27
28

Activities
Contracts
Supply Lot Sale Agreement
Supply Construction Agreement
Supply Contract Plans
Supply Contract Specifications
Supply Contract Site Plan
Secure Financing
Construction Loan Settlement
Document Review & Revision
Review & Finalize Plans
Review & Finalize Specifications
Review & Finalize Site Plan
Print Construction Drawings
Approve Revised Plans
Approve Revised Specifications
Approve Revised Site Plan
Bids & Contracts
Make Copies of Plans
Make Copies of Specifications
Distribute Plans & Specifications
Receive Bids
Review Bids
Building Permits
Schedule lot stake-out
Stake lot
File Building Permit Application
Walk Lot w/ Owner
Install Construction Entrance
Municipal Permit Process
Building Permit Approved
Pay Permit Fees and Taxes
Building Permit Issued

S
1
1
1
1
1
1
1
1
2
2
2
20
21
21
21
21
22
22
22
22
24
32
22
22
22
22
22
22
22
35
35
35

E
1
1
1
1
1
1
1
1
21
19
20
21
21
21
21
21
35
22
22
23
31
35
35
22
22
23
22
22
35
35
35
35

D Week 1 Week 2 Week 3 Week 4 Week 5 Week 6 Week 7 Week 8 Week 9 Week 10
1
1
1
1
1
1
1
1
20
18
19
2
1
1
1
1
14
1
1
2
8
4
14
1
1
2
1
1
14
1
1
1
Week 8 Week 9 Week 10 Week 11 Week 12 Week 13 Week 14 Week 15 Week 16 Week 17

E
29
30
31
32
F
33
34
35
36
37
38
39
40
41
G
42
43
44
45
46
47
48
49
50
51
52
H
53
54
55
56
57
58
59

Site Work
Clear Lot
Strip Topsoil & Stockpile
Stake Lot for Excavation
Excavate for foundation
Foundation
Layout footings
Dig Footings & Install Reinforcing
Footing Inspection
Lumber Delivery
Pour footings
Build Block Foundation
Fill Block Cores w/ Concrete
Steel Delivery
Set Lintels, Bolts, Cap Block
Carpentry
Set Steel
Basement Deck Framing
Basement Wall Framing
Ground Floor Deck Framing
Ground Floor Wall Framing
2nd Floor Deck Framing
2nd Floor Wall Framing
3rd Floor Deck Framing
3rd Floor Wall Framing
4th Floor Deck Framing
4th Floor Wall Framing
Concrete Slabs
Slab Preparation
Stair Preparation
Pour Basement Slab
Pour Ground Floor Slab
Pour 2nd Floor Slab
Pour 3rd Floor Slab
Pour 4th Floor Slab and Stair Slab

36
36
36
36
37
38
38
38
38
38
39
39
40
40
40
42
42
44
45
44
46
44
46
44
46
44
46
46
47
47
48
48
48
48
48

37
36
36
36
37
41
38
38
38
38
39
39
41
41
41
46
43
44
45
44
46
44
46
44
46
44
46
47
47
47
48
48
48
48
48

2
1
1
1
1
4
1
1
1
1
1
1
2
2
2
5
2
1
1
1
1
1
1
1
1
1
1
2
1
1
1
1
1
1
1
Week 10 Week 11 Week 12 Week 13 Week 14 Week 15 Week 16 Week 17 Week 17 Week 19

60
61
62
63
64

K
65
66
67
68
L
69
70
M
71
N
72
73
74
75
76
77
78
O
79
80
81
82
P
83
Q
84
85

H.V.A.C.
HVAC Layout & Measure
HVAC Set Indoor Units
Plumbing Rough-in
Plumbing Layout
Plumbing rough-in
Electric Rough-in
Set Electric Boxes
Install Electric Service Panel
Electrical Walk-through
Electrical Rough-wire
Exterior Finishes
Install Windows & Doors
Siding
Floor Finishes
Ceramic Tile
Paint
Prep Drywall for Prime Coat
Prime Paint Drywall
Prep Trim for Prime Coat
Prime Trim
Finish Coat Drywall
Caulk Exterior Windows & Door
Finish Coat Exterior Trim & Siding
Interior Trim
Interior Trim Delivery
Install Interior Doors
Install Interior Trim
Install Cabinetry
Plumbing Trim
Set Fixtures
Electrical Final Trim
Switch & Plug
Install Fixtures

49
49
52
49
49
52
55
55
55
56
56
55
55
55
57
57
57
57
59
61
62
64
67
69
67
67
68
68
71
70
70
71
71
71

56 8
51 3
56 5
54 6
51 3
54 3
60 6
55 1
55 1
56 1
60 5
60 6
57 3
60 6
66 10
66 10
69 13
58 2
60 2
61 1
63 2
67 4
68 2
69 1
72 6
68 2
68 1
70 3
72 2
70 1
70 1
71 1
71 1
71 1
Week 10 Week 11 Week 12 Week 13 Week 14 Week 15 Week 16 Week 17 Week 18 Week 19

R
86
87
88
89
90

Cleaning
Windows
Rough Clean
Final Clean
Final Walk-through
Move-in

71
71
71
73
75
75

75
72
72
74
75
75

5
2
2
2
1
1

PERT/CPM
ACTIVITY
Beginning
A
B
B
C
D
E
F
G
H
H
I
I
J
J
K
K
L
L
M
N
N
N
O
P
Q

Ending
B
C
D
E
E
F
G
H
I
J
M
N
K
L
M
N
M
N
O
O
P
Q
R
R
R

ACTIVITY TIME (days)

a
0.5
15
15
10
10
1
2
3
1
1
5
5
4
4
1
1
1
1
6
9
11
13
3
0.5
0.5

m
1
20
20
14
14
2
4
5
2
2
8
8
6
6
2
2
2
2
10
10
13
14
4
1
1

b
1.5
30
30
16
16
3
7
10
4
4
10
10
8
8
3
3
3
3
15
12
14
16
5
2
2

PATH
A-B-C-E-F-G-H-I-M-O-R
A-B-C-E-F-G-H-I-N-O-R
A-B-C-E-F-G-H-I-N-P-R
A-B-C-E-F-G-H-I-N-Q-R
A-B-C-E-F-G-H-J-K-M-O-R
A-B-C-E-F-G-H-J-K-N-O-R
A-B-C-E-F-G-H-J-K-N-P-R
A-B-C-E-F-G-H-J-K-N-Q-R
A-B-C-E-F-G-H-J-L-M-O-R
A-B-C-E-F-G-H-J-L-N-O-R
A-B-C-E-F-G-H-J-L-N-P-R
A-B-C-E-F-G-H-J-L-N-Q-R
A-B-D-E-F-G-H-I-M-O-R
A-B-D-E-F-G-H-I-N-O-R
A-B-D-E-F-G-H-I-N-P-R
A-B-D-E-F-G-H-I-N-Q-R
A-B-D-E-F-G-H-J-K-M-O-R
A-B-D-E-F-G-H-J-K-N-O-R
A-B-D-E-F-G-H-J-K-N-P-R
A-B-D-E-F-G-H-J-K-N-Q-R
A-B-D-E-F-G-H-J-L-M-O-R
A-B-D-E-F-G-H-J-L-N-O-R
A-B-D-E-F-G-H-J-L-N-P-R
A-B-D-E-F-G-H-J-L-N-Q-R

+4 +
6

Where:
a= most optimistic time for an activity
b= most pessimistic time for an activity
m=most likely time for an activity
te=expected completion time

CRITICAL PATHS:
A-B-C-E-F-G-H-J-K-N-Q-R
A-B-C-E-F-G-H-J-L-N-Q-R
A-B-D-E-F-G-H-J-K-N-Q-R
A-B-D-E-F-G-H-J-L-N-Q-R

46.5
49.5
49
51
46.5
49.5
47
51
46.5
49.5
49
51
46.5
49.5
49
51
45.5
48.5
48
51
46.5
49.5
49
51

70
70
70
71
70
70
70
71
70
70
70
71
70
70
70
71
70
70
70
71
70
70
70
71

101.5
98.5
97.5
99.5
102.5
99.5
98.5
100.5
102.5
99.5
98.5
100.5
101.5
98.5
97.5
99.5
102.5
99.5
98.5
100.5
102.5
99.5
98.5
100.5

te
71.33333
71.33333
71.08333
72.41667
71.5
71.5
70.91667
72.58333
71.5
71.5
71.25
72.58833
71.33333
71.33333
71.08333
72.41667
71.33333
71.33333
71.08333
72.58833
71.5
71.5
71.25
72.58833