Project 70 sq.m.

Bungalow House
Location Villa Leticia, Matatalaib, Tarlac City
Owner Maria Carissa Denise O. Virtudazo
Date April 21, 2021
Subject Detailed Estimate Material Take-off

Item # Division 1
1 General Requirements

Division 2
2 Site Works
2.1 Excavation
width length depth Quantity Area

F-1 1.50 1.50 1.00 17.00

WF-1 0.7 212.13 0.9
Sub-total
Backfilling 0.4 80
2.2. Bunkhouse

Coconut wood 3" 10ft 2" 150pcs

1/4"Ordinary Plywood 15 sheets
3/4" PHENOLIC BOARD 35 sheets
Blue Tarapal 70 meter
Water closet 1 pc
Plastic Water Drum 2 pcs
Shovel 5 pcs
Construction Pail 15 pcs
Nylon Wire 1 kgs
COMMON NAIL NO. 4 5 box
COMMON NAIL NO. 3 4 box
COMMON NAIL NO. 21/2 2 box
COMMON NAIL 1 5 box
CONCRETE NAIL NO. 3 10 kgs
CONCRETE NAIL NO. 1 3 3kgs
Sub-Total

Divison 3
3 Concrete Works
width length depth Quantity

F-1 1.50 1.50 0.40 17

WF-1 0.7 212.13 0.3
C-1 0.16 4.00 0.37 17
Roof Beam 0.3 62 0.3
Slab 8 10 0.4 2
Sub-total

Division 4
4 Masonry
 Height length qty/sqm Area
12.5 sq.m.
Ext Walls (6"chb) 4.2 48.25 604
Ext Walls (6"chb) 4.8 79.28 991 I left this blank because I
Ext Walls (6"chb) 4.3 10.5 132 measured each wall for
my walls are different in
Ext Walls (6"chb) 3.7 52.76 660 height and I grouped
Ext Walls (6"chb) 1.7 7.56 95 them by height. Overall
my plan is 80sqm
Int Walls (4"chb) 4.2 9.96 125
Int Walls (4"chb) 4.3 3.82 48
Sub-total 2,655 pcs 80sqm

Divison 5
5 Metals
Direct counting # of Ftgs Length
# of cut-Bars # of pcs # of bars
method per Ftg cut-bar footing
F-1 12 17 1.00 2 34

linear method length # of main total

length
WF-1 212.13 3 636.39

linear method length spacing length of

ties
Wf-1 ties NA NA NA

Direct counting length Quantity # of vert

method 12mm bars
per Col
C-1 4.2 10 4
# of vert
10mm bars
per Col
4.2 10 2
Direct counting length Quantity # of vert
method 12mm bars
per Col
C-2 4.8 4 4
# of vert
10mm bars
per Col
4.8 4 2
Direct counting length Quantity # of vert
method 12mm bars
per Col
C-3 4.3 3 4
# of vert
10mm bars
per Col
4.3 3 2
 Linear length spacing length of
method stirrups
Tie beam ties 74 0.17 1

Square meter spacing effective Area

method of bars bar length
Slab 0.50m 5.7 80

6 Wood, Plastics, Composite (Ceiling works)

Square meter width length Area
method
Ceiling board 1.22 2.44 80

Ceiling Frames spacing of perimeter lenght of length frame Area

frames wall frames per brd
Double Furring 0.5 3.6 7.5 80
Carrying channel 1.25 3.6 3.75 80
wall angle 90degrees 80 2.5
 Volume
cu.m.
38.25
133.6419
171.8919
32

Price (all in all)

8,000
4,800
42,000
4,550
1,000
3,600
1,600
1,275
300
5,750
4,600
2,300
300
600
180
80, 855.00

Volume Cement Sand Gravel

cu.m. 9.00 0.50 1.00
15.30 137.7 7.65 15.3
44.5473 400.93 22.27 44.55
4.03 36.2304 2.0128 4.0256
5.58 400.93 22.27 44.55
28 252.00 22.27 28.00
1227.7861 76.47645 136.4229
 cum/blk Cement Sand
0.003 18 1
1.81 33.00 1.81
2.97 54 2.97
0.396 7 0.396
1.98 36 1.98
0.285 6 0.285
0.375 7 0.375
0.144 3 0.144
7.96 cum/blk 146 bags 7.96 cum of sand

effective # of bars
bar length 12mm
5.7 112

# of ties # of ties # of bars

per bar 10mm
NA NA NA

# of bars
12mm

40
# of bars
10mm

20
# of bars
12mm

16
# of bars
10mm

8
# of bars
12mm

12
# of bars
10mm

6
# of # of stirrups # of bars
stirrups per bar 10mm
435 6 73

length of bar Total length # of bars

per sq.m. of bars 10mm
5 400 70

area sq.m. # of
board board
2.98 27

# of pcs of # of
board frm/brd Frames
30 2.08 62.50
30 1.04 31.25
32.00