Jonathan Orot (CPM)

PROJECT TITLE: TWO STOREY RESIDENTIAL BUILDING
LOCATION: BRGY. TABAWAN, CALBAYOG CITY

OWNER: JONATHAN A. OROT
PROGRAM OF WORKS
PROJECT TITLE: TWO(2) STOREY RESIDENTIAL BUILDING SOURCE OF FUNDS: PROJECT OWNER
LOCATION : BRGY. TABAWAN, CALBAYOG CITY,6710, SAMAR PROJECT DURATION: ------ DAYS
PROJECT CATEGORY: RESIDENTIAL BUILDING SITE AREA: 240.23 m2
ITEM NO. DESCRIPTION % of TOTAL UNIT QUANTITY UNIT COST AMOUNT

I EARTHWORKS 1.34% m3 116.8 PhP 324.50 PhP 37,902.00
II STRUCTURAL CONCRETE 11.26% m3 74.58 PhP 4,257.94 PhP 317,557.24
III REINFORCING STEEL BARS 21.11% kg 10934.58 PhP 54.43 PhP 595,201.76
IV CARPENTRY WORKS 11.71% bd. ft. 13125 PhP 25.16 PhP 330,251.23
V MASONRY WORKS 18.73% m2 585.6 PhP 901.78 PhP 528,085.00
VI TRUSS AND ROOFING 6.71% bd. ft. 2413 PhP 78.45 PhP 189,294.00
VII PLUMBING WORKS 5.24% L.S. As per Detailed Estimate As per Detailed Estimate PhP 147,675.00
VIII CEILING WORKS 5.39% m2 213.76 PhP 710.65 PhP 151,908.00
IX DOORS AND WINDOWS 9.78% sets 45 PhP 6,130.67 PhP 275,880.00
X ELECTRICAL WORKS 3.50% L.S. As per Detailed Estimate As per Detailed Estimate PhP 98,782.00
XI PAINTING WORKS 5.23% m2 2064.56 PhP 71.47 PhP 147,544.00
100.00% TOTAL ESTMATED COST PhP 2,820,080.23

QUANTITY TAKE-OFF
I. EARTHWORKS COMPUTATION
A. Clearing ang Grabbing Area = 240 m2
Column Footing = 20 pcs

Volume = 1.5m x 1.5m x 1.5m = 3.38 m3
Total Volume = 20 x 3.38m3 = 67.6 m3
Wall Footing
Total Length = 80m
Total Volume = 80 x 0.8 x 0.35 = 22.4 m3
B. Excavation
Septic Tank (1pc)
Volume = 1.5 x 3 x 1.5 = 6.75 m3
Total Volume of Excavation
= 67.6m3 + 22.4m3 + 6.75m3 = 96.8 m3
Total Area = 123 m2

Volume to be Filled = 123 m2 x 0.4 m = 49.6 m3
Backfill
Footing = 1.2 x 1.2 x 0.5 x 20 = 14.4 m3
Column = 3 x 0.3 x 1.5 x 1.8 = 2.43 m3
C. Earthfill Wall Footing = 80 x 0.35 x 0.2 = 5.6 m3
Masonry Wall = 80 x 0.15 x 0.6 = 7.2 m3
TOTAL Back Fill = 29.63 m3
Total Volume of Earth Fill Needed:
= 49.6 - 29.63 = 20 m3
TOTAL Volume = 116.8 m3

For Ground Floor:
COLUMN
Reinforcing Bar: 16 mm Ø, 6m commercial length
Cut Length = 3m + 1.3m + 0.75m = 5.10 m
Required = 12 x 20 = 240 pcs
No. of 5.10m length in 1 commercial length bar = 6m ÷ 5.10m = 1 pc
No. of Bars = 240 ÷ 1 = 240 pcs
For 2nd Floor:

COLUMN
Reinforcing Bar: 16 mm Ø, 7.5 m commercial length
Cut Length = 3m + 0.75m = 3.75 m
Required = 12 x 20 = 240 pcs
K. Column No. of 5.10m length in 1 commercial length bar = 7.5m ÷ 3.75m = 2 pc
Reinforcement No. of Bars = 240 ÷ 2 = 120 pcs
Total Weight of Bars = [(240pcs x 6m) + (120pcs x 7.5m)] 1.58 kg/m = 3698 kg
Quantity of Wire:
Ground Floor: Using No. 16 wire

Column Ties = 20 x 18 x 6 = 2160 ties
Second Floor: Using No. 16 wire
Column Ties = 19 x 6 x 6 = 684 ties
Using 0.3 m long ties

Total Length = (2160 + 684) x 0.3 = 853.2 m
No. of kg = 853.2m ÷ 53 m/kg = 16 kg
Main Bars:
Reinforcing Bar: 16 mm Ø, 6m commercial length
Total Length of Beam = 187.3 m

Required = 7 pcs
Total Weight of Bars = 206 x 6 x 1.58 = 1952.88 kg say 1953 kg
L. Beam Reinforcement
NO. of Bars = (187.3 x 1.1 x 6)/6 = 206.03 pcs say 206 pcs
(with 10% allowance for splicing and wastage)
Using 0.3 m long ties : using # 16 GI wire, 53m/kg

No. of kg = (206 x 6 x 6 x 0.3) / 53 = 42 kg
Lateral Ties for Column : Using 10mmØ x 6m commercial length
Cover = 12 mm Cross Section = 300 mm x 300 mm
Spacing = 250 mm Hook = 100 mm
Cut Length = [300 - 2(cover)] 4 +100
Cut Length = 1.204m
No. of Cut Length from 6m commercial length = 6m / 1.204 m = 5 pcs

Lateral Ties in 1 Column = 6m / 0.25 = 24 pcs
Lateral Ties for 20 Columns = 24 x 40 = 960 pcs
No. of 10mmØ : 6m commercial length = 960 / 5 = 192 pcs 10mmØ
Total Weight of Bars = 192 x 6 x 0.62 kg/m = 714.24 kg say 715 kg
Stirrups for Beam 1 : Using 10mmØ x 6m commercial length

Cut Length = 1.2 m ,(with bending allowance)
Spacing : 3 @ 500 mm , 3 @ 100 mm, and rest @ 200 mm O.C. ( Supp-Supp beam span )
BEAM 1 STIRRUPS (pcs)

BEAM 1.1 420
BEAM 1.2 154
BEAM 1.3 288
TOTAL 862
M. Lateral Ties and No. of pcs/ Bar = 6m / 1.2 m = 5pcs

Stirrups
No. of Bars = 862 / 5 = 172.4 say 173 pcs-10mmØ

Cut Length = 1 m ,(with bending allowance)
BEAM 2 STIRRUPS (pcs)

BEAM 2.1 270
BEAM 2.2 175
BEAM 2.3 240
TOTAL 685
No. of pcs/ Bar = 6m / 1 m = 6pcs

No. of Bars = 685 / 6 = 114.2 say 115 pcs-10mmØ

Cut Length = 1.1 m ,(with bending allowance)
Required: 54 pcs
No. of pcs/ Bar = 6m / 1.1 m = 5.45 pcs

No. of Bars = 54 / 5.45 = 9.9 say 10 pcs-10mmØ
Total Weight of Bars = (173 +115 +10) (6) 0.62 kg/m = 1108.56 kg say 1109 kg
II. STRUCTURAL
COMPUTATION
CONCRETE
FOOTING:
Volume of Column Footing = 1.2 x 1.2 x 0.5 x 20 = 14.4 m3
Volume of Wall Footing = 80 x 0.35 x 0.2 = 5.6 m3
Total Concrete Volume = 20 m3
Using Class A Concrete Mixture:

D. Concreting of Cement = 20 x 7.85 = 157 bags
Footing Sand = 20 x 0.42 = 8.4 m3 say 8.5 m3
Gravel = 20 x 0.84 = 16.8 m3
Gravel Fill:
Column Footing = 1.2 x 1.2 x 0.1 x 20 = 2.88 m3
Wall Footing = 0.35 x 0.1 x 80 = 2.8 m 3
Total = 5.68 m3
Gravel Required: 5.68 + 16.8 = 22.48 m3 say 22.5 m3
COLUMN: 20 pcs
Volume of Column = 0.3 x 0.3 x 7.8 x 20 = 14.04 m3
Total Concrete Volume = 14.04 m3
E. Concreting of
Column
Cement = 14.04 x 7.85 = 110.21 bags say 111 bags
Sand = 14.04 x 0.42 = 5.90 m3 say 6 m3
Gravel = 14.04 x 0.84 = 11.79 m 3 say 12 m3
BEAMS:
Volume of Beam 1 = 89.8 m x 0.3 x 0.4 = 10.78 m 3 2nd floor beams
Volume of Beam 2 = 88.4 m x 0.3 x 0.3 = 7.96 m3 roof beams
Volume of Beam 3 = 9.1 m x 0.3 x 0.35 = 0.96 m3 cantiliver beams
F. Concreting of Beams Total Volume = 19. 7 m3

Sand = 19.7 x 0.42 = 8.27 m3 say 8.5 m3
Gravel = 19.7 x 0.84 = 16.55 m3 say 16.5 m3
SLAB: thickness = 0.1 m

GROUND FLOOR
Area = 97.21 m2
Volume = 97.21 x 0.1 = 9.72 m3
SECOND FLOOR
Area = 90.94 m2
G. Concreting of
SLAB Volume = 90.94 x 0.1 = 9.09 m3
Total Volume = 9.72 + 9.09 = 18.81 m3

Sand = 18.81 x 0.42 = 7.90 m 3 say 8 m3
Gravel = 18.81 x 0.84 = 15.80 m 3 say 16 m3
STAIR: rise = 0.19 m run = 0.3 m

Total Volume = 0.19 (0.30) (1.95) (15) + 0.25(0.75)(1.95) = 2.03 m3
H. Concreting of
Stair Using Class A Concrete Mixture:
Sand = 2.03 x 0.42 = 0.85 m3 say 1 m3
Gravel = 2.03 x 0.84 = 1.71 m3 say 2 m3
TOTAL Volume = 74.58 m3

III. Reinforcing Steel
COMPUTATION
Bars
COLUMN FOOTING: 20 pcs, cover 0.075m bothsides

Footing Bar : 16 mm Ø , 6m commercial length , 11 steel bar bothways
Cut Length = footing length -2(cover)+2(hook)
Cut Length = 1.2m - 2(0.075) + 2(0.10) = 1.25 m
Total No. of 1.25m bar = 22 x 1.25 x 20 = 550 pcs

No. of 1.25m length in 1 commercial length bar = 6m ÷ 1.25 m = 4.8 pcs
No. of Bars = 550 pcs ÷ 4.8 pcs = 114.58 pcs say 115 pcs -16 mm Ø
I. Footing
Reinforcement Total Weight of Bars = 115pcs x 6m x 1.58kg/m = 1090.5 kg
Using No 16 Tie Wire: 1 kg = 53 m long
COLUMN FOOTING = 20 x 11 x 11 = 2420 ties

Total Length = 2420 x 0.3 = 726 m
No. of kg = 726m ÷ 53 m/kg = 13.70 kg say 14 kg
WALL FOOTING :
Longitudinal Bar : 12 mm Ø , 6m commercial length
Total Length = 90 m
Required = 3 pcs
Total No. of Bars = (90 x 3)/6 = 45 pcs -12mm Ø

Total Weight of Bars = 45pcs x 6m x 0.89kg/m = 240.5 kg
Transverse Bar : 10 mm Ø , 6m commercial length

Cut Length = 0.3 m
J. Wall Footing Required = 90 ÷ 0.3 = 300 pcs
Reinforcement
No. of 0.3 m length in 1 commercial length bar = 6m ÷ 0.3 m = 20 pcs
No. of Bars = 300 ÷ 20 = 15 pcs - 10mm Ø
Total Weight of Bars = 15pcs x 6m x 0.62kg/m = 55.8 kg say 56 kg
Using No 16 Tie Wire: 1 kg = 53 m long
WALL FOOTING = 300 x 3 = 900 ties

Total Length = 900 x 0.3 = 270 m
No. of kg = 270m ÷ 53 m/kg = 5.09 kg say 5.50 kg

GROUND FLOOR SLAB:
FLOOR AREA = 97.21 m2

Reinforcement Bars: using 12 mmØ - 6m commercial length
No. of Rebars = 97.21m2 X 1.980 pcs/m2 = 192.48 pcs say 193 pcs
Using 0.3 m long ties : using # 16 GI wire, 0.132kg/m2

No. of kg = 97.21 m2 x 0.132 kg/m2 = 12.83 kg say 13 kg
N. Slab
REINFORCEMENT
SECOND FLOOR SLAB:
FLOOR AREA = 90.94 m2

No. of Rebars = 90.94 m2 X 1.980 pcs/m2 = 180.06 pcs say 181 pcs
Using 0.3 m long ties : using # 16 GI wire, 0.132kg/m2

No. of kg = 90.94 m2 x 0.132 kg/m2 = 12 kg

Cut Length = 4.25m
Req'd = 7 pcs
No. of pcs / Bar = 6m / 4.25 = 1 pc

No. of Bars = 7pcs/1 pc per bar = 7 pcs
Temperature Bars: using 10 mmØ - 6m commercial length

Cut Length = 1.94 m
Req'd = 16 pcs
No. of pcs / Bar = 6m / 1.94 = 3 pcs
No. of Bars = 16pcs/3 pcs per bar = 6 pcs
O. STAIR
Chain Bars: using 10 mmØ - 6m commercial length
REINFORCEMENT
Cut Length = 1.3 m
Req'd = 16 pcs
No. of pcs / Bar = 6m / 1.94 = 5 pcs
No. of Bars = 16pcs/5 pcs per bar = 3.2 say 3.5 pcs
EQUIVALENT WEIGHT:
12 mmØ bar = 7pcs x 6m x 0.89 kg/m = 37.38 kg
10 mmØ bar = 10 pcs x 6m x 0.62 kg/m = 37.2kg
Total Weight = 74.58kg
Using 0.3 m long ties : using # 16 GI wire, 0.132 kg/m 2

Total Length = 280 pcs x 0.3m x 10 = 840 m
No. of kg = 840m / 53m/kg = 15.85 kg say 16 kg
TOTAL WEIGHT = 11115.22 kg

IV. Carpentry Works COMPUTATION
Area of Scaffolding = Perimeter x height = 170 m x 7.8 m = 1326 m2
2" x 3" x 16" lumber = 1326 x 6.013 bd.ft. = 7973.24 bd.ft. say 7974 bd.ft.
P. Scaffoldings
In Pieces:
2" x 3" x 16" lumber = 7974 / 8 = 997 pcs
C.W. Nails (8d) = 1326 x 0.08kg = 106.08 kg say 107 kg
FOR COLUMNS:
C-1 = 2(0.3x0.3) + 0.20 = 1.4m
Area = 1.4m x 9m x 20pcs = 252 m2
Required Plywood = 252 sq m/2.88 sq m per pieces = 87.5 pcs

Wood Frame = 87.5 pc x 25.06 bd.ft. /pc = 2192.75 say 2193 bd.ft.
In Pieces:
2" x 3" x 16" lumber = 2193 bd.ft. / 5.33 bd.ft. per pieces = 411.44 pcs say 412 pcs
C.W. Nails (8d) = 252x 0.08kg = 20.16 kg

C.W. Nails (2d) = 87.5 x 0.05kg = 4.375 kg
TOTAL = 24.535 kg say 25 kg
FOR BEAMS:
BEAM 1: length = 89.8 m
Area = 89.8 x [0.2+(0.3x2)] = 71.84 m2
Area = 88.4 x [0.2+(0.3x2)] = 70.72 m2
Q. FORMS AND Area = 9.1 x [0.2+(0.3x2)] = 7.28 m2
FRAMES TOTAL = 149.84 m2
Required Plywood = 149.84 sq m/2.88 sq m per pieces = 52 pcs

Wood Frame = 52 pc x 25.06 bd.ft. /pc = 1303.12 say 1304 bd.ft.
2" x 3" x 16" lumber = 1304 bd.ft. / 5.33 bd.ft. per pieces = 244.65 pcs say 245 pcs
C.W. Nails (8d) = 149.84 x 0.08kg = 12 kg

C.W. Nails (2d) = 52 x 0.05kg = 2.6 kg
FOR SLAB:
Area = 188.14 m2
Required Plywood = 188.14 sq m/2.88 sq m per pieces = 66 pcs
Wood Frame = 66 pcs x 25.06 bd.ft. /pc = 1653.96 say 1654 bd.ft.
2" x 3" x 16" lumber = 1654 bd.ft. / 5.33 bd.ft. per pieces = 310.32pcs say 311 pcs
C.W. Nails (8d) = 188.14 x 0.08kg = 15.05 kg

C.W. Nails (2d) =66 x 0.05kg = 3.3 kg
TOTAL = 18.35 kg say 18.5kg
TOTAL 13125 bd. ft.

Item of Works CW NAILS (kg) COCO Lumber (bd. Ft.) Ply Wood (pcs)
SCAFFOLDINGS 107 7974
FORMS and FRAMEs 58.5 5151 205.5
TOTAL 165.5 13125 205.5
V. MASONRY
COMPUTATION
WORKS
CHB
Wall Area = 90m x 6.4m = 576 m2
Septic Vault = 8m x 1.2m = 9.6 m2
TOTAL = 585.6 m2
(Using 13.0 pcs of CHB per sq. m.)

No. of CHB = 585.6 m2 x 13 = 7612.8 pcs say 7613 pcs
R. CHB REBARS : ( For 4" CHB using 10 mmØ - 6m commercial length)

Vertical Bars = 585.6 m2 x 2.13 m/m2 = 1247.33 m
Horizontal Bars = 585.6 m2 x 2.15 m/m2 = 1259.04 m
TOTAL = 2506.37 m
No. of REBARS = 2506.37 / 6 = 417.73 pcs say 418 pcs
Using 0.3 m long ties : using # 16 GI wire, 0.132 kg/m 2

No . Of kg = 585.6 sq m x 0.032 kg /m = 18.74 kg say 19 kg
CEMENT MORTAR: For 4" CHB Using Class A (1:3) Mixture

S. Cement of
Mortar CEMENT = 585.6 x 0.27 = 158.11 say 159 bags
SAND = 585.6 x 0.022 = 12.88 say 13 m3
CEMENT PLASTER: (( At average thickness 12mm , Class C Mixture)

Total Area = 585.6 x 2 = 1171.2 m2
T. Cement of
Plaster CEMENT = 1171.2 x 0.108 = 126.50 say 127 bags
SAND = 1171.2x 0.012 = 14.05 say 14.5 m 3
Floor Tiles : ( Using 0.3m x 0.3m tiles)

Floor Area = 188.15 m2
Area of One(1) Tile = 0.09 m2
No. of Tiles = 188.15 / 0.09 = 2090.56 pcs say 2091 pcs 0.3m x 0.3m tiles
Floor Tiles : ( Using 0.2m x 0.2m tiles)

Floor Area = 12 sq m
No. of Tiles = 12 / 0.04 = 300 pcs 0.2m x 0.2m tiles
U. Tiles Wall Tiles : ( Using 0.2m x 0.2m tiles)

Total Area = 28 sq m
No. of Tiles = 28 / 0.04 = 700 pcs 0.2m x 0.2m tiles
Cement Mortar: (Using Class A Mixture)

Total Area = 228.15 sq m
CEMENT = 228.15 x 0.45 = 102.67 say 103 bags
SAND = 228.15 x 0.025 = 5.70 say 6 m 3
CHB Tie Wire rsb 10 CEMENT SAND 0.3 by 0.3 0.2 by 0.2
Item of Works
(pcs) (kg) mmØpcs (bags) (m3) tiles tiles
CHB 7613 19 418
CEMENT of MORTAR 159 13
CEMENT of PLASTER 127 14.5
TILES 103 6 2091 1000
TOTAL 7613 19 418 389 33.5 2091 1000
VI. Truss and

COMPUTATION
Roofing
Using 2" x 6" x 4.80m Lauaan Lumber:
Lumber pcs = Total Length / Commercial Length
TOP CHORD (m) BOTTOM CHORD (m)

TRUSS MEMBER
Number Length Chord L. Number Length Chord L.
F-1 3 6.68 20.04 3 4.745 14.235
F-2 2 6.24 12.48 2 5.1 10.2
F-3 1 4.034 4.034 1 2.171 2.171
F-4 2 7.356 14.712 2 5.82 11.64
H-1 2 5.571 11.142 2 4.873 9.746
H-2 4 3.707 14.828 4 3.241 12.964
H-3 4 3.96 15.84 4 3.527 14.108
H-4 4 4.318 17.272 4 3.925 15.7
H-5 2 3.154 6.308 2 2.657 5.314
TOTAL 24 45.02 116.656 24 36.059 96.078
LUMBER (pcs) 25 21
WOOD CONNECTORS = 53.18m / 4.8m = 11.07 pcs say 12 pcs

Using 2" x 4" x 4.80m Lauaan Lumber
Vertical Members (m) Diagonal Members(m)
TRUSS MEMBER
Number Length Chord L. Number Length Chord L.
F-1 3 11.28 33.84 3 9.7 29.1
F-2 2 7.52 15.04 2 6.86 13.72
F-3 1 3.22 3.22 1 1.94 1.94
V. TRUSS F-4 2 12.12 24.24 2 11.29 22.58
AND PURLINS H-1 2 9.07 18.14 2 7.19 14.38
H-2 4 5.67 22.68 4 4.63 18.52
H-3 4 5.94 23.76 4 4.84 19.36
H-4 4 5.79 23.16 4 4.95 19.8
H-5 2 4.5 9 2 3.37 6.74
TOTAL 24 65.11 173.08 24 146.14
LUMBER (pcs) 37 31
PURLINS: Using 2" x 3" x 4.80m Lauaan Lumber

Total Area = 175.35 sq m
175.35 m2 x 5.39 bd.ft./sq m = 945.14 bd. ft.
In pcs of Lumber = 945.14 /8 = 118.14 pcs say 119 pcs
EQUIVALENT VOLUME:
Constant Value
Lauaan Lumber Lumber (pcs) Volume (bd.ft.)
(bd.ft.)
2" x 6" x 4.8 m 46 16 736
2" x 4" x 4.8 m 68 10.66 724.88
2" x 3" x 4.8 m 119 8 952
TOTAL 233 2413

Roofing Sheets : (0.81 x 3.60m Ga 26 Corr. G.I. Roofing Sheet)
No. of Sheets = (Area roof + Overlap Connection) + Area Sheet

= (175.35 m2 + 13.61 m2 ) ÷ 2.92 m2 / pcs
No. of Sheets = 64.71 pcs say 65 pcs
Ridge Roll : ( Ga. 26 at 2.40m Ready-made G.I. Ridge Rolls)

= 86.32 m / 2.1 m per pc = 41.10 pcs say 42 pcs
Fascia Flashings: ( Ga. 26 at 2.4 m Ready - made G.I. Faschia Flashings)

W. ROOFING = 60.5 m / 2.10 m per pc = 28.82 pcs say 29 pcs
Gutter : (Ga. 26 at 2.40 m Ready-made G.I. Gutter

= 60.5m / 2.25 m per pc = 26. 89 pcs say 27 pcs
Roof Nails:
Nails in kg = ( 65 x 18 ) pcs ÷ 120 pcs = 9.75 kg say 10 kg
C.W. Nails: ( Using 40d Common Wire Nails )

Truss = ( 46 + 68 + 119) pcs x 0.15 kg = 34.95 kg
Purlins = 175.35 m2 x 0.10 kg per sq. m. = 17. 54 kg
roof
ridge rolls fascia Gutter roof nails C.W. nails Lumber
Item of Works sheets(pc
(pcs) flash (pcs) (pcs) (kg) (kg) (bd. Ft.)
s)
Truss and Purlins 2413
Roofing 65 42 29 27 10 53
TOTAL 65 42 29 27 10 53 2413
VII. Plumbing
COMPUTATION
Works
By DIRECT COUNTING :
Plumbing Fixtures and Accessories:

Water Closet = 4 sets
Lavatory = 4 sets
Kitchen Sink = 1 sets
Shower Head, Valve and Faucet = 7 sets
Sanitary Pipes and Fittings:

Pipes, 100mm dia x 3.0 m = 43 pcs
Pipes, 75 mm dia x 3.0 m = 18 pcs
Pipes, 50 mm dia x 3.0 m = 12 pcs
Sanitary Wye, 4" x 4 " Ø = 5 pcs
X. Plumbing
Accessories and
Fixtures Sanitary Tee, 4" Ø = 4 pcs
45 deg Elbow, 4" Ø = 5 pcs
90 deg Elbow, 4" Ø = 4 pcs
Floor Drain,Trap 50 mm Ø = 6 pcs
Clean - Out w/ Plug 100 mm Ø = 5 pcs
Water Pipes and Fittings:

Pipe, 12 mm Ø x 6.0m = 35 pcs
Elbow, 90 deg, 12 mm Ø = 58 pcs
Tee, 12 mm Ø = 26 pcs
Coupling, 12mm Ø = 22 pcs
Teflon Tape , Big = 30 pcs
Water Meter = 1 set
Gate Valve, Bronze Finish = 1 set
Faucet, Bronze Finish = 8 set
CHB for Wall

Wall Area = 12 m2
No. of CHB = 12 m2 x 13pcs per sq. m. = 156 pcs say 160 pcs
Cement Mortar : Using Class A ( 1: 3 Mixture)

Items CHB(pcs) Constant Total
Cement 160 0.0734 11.744 say 12 bags
Sand 160 0.0059 0.944 say 1 m3
Structural Concrete:
Slab Volume = 0.2 m x 1 m x 3 m = 0.6 m3

Items Volume m3 Constant Total
Cement 0.6 7.85 4.71 say 5 bags
Sand 0.6 0.42 0.252 say 1 m3
Gravel 0.6 0.84 0.504 say 1 m3
Cement Plaster: Average Thickness, 12 mm @ Class A Mixture

Total Area = (12 sq. m. x 2 ) + 12 sq.m. = 36 m2
Items Area Constant Total
Cement 36 0.216 7.776 say 8 bags
Y. SEPTIC TANK Sand 36 0.012 0.432 say 1 m3
Rebars:
For CHB Wall: Using 10 mm Ø x 6 m commercial length
Items Area m2 Constant Length No. of bars say
Vertical bars 24 2.13 51.12 8.52 9pcs 10mmØ
Horizontal bars 24 2.15 51.6 8.6 9pcs 10mmØ
TOTAL 18 pcs 10 mm Ø
Concrete Reinforcement: Using 12 mm Ø x 6 m commercial length

Total Area = 3 m length x 1 m width = 3 m2
No. of Bars = 3 x 1.980 pcs / sq. m. = 5.94 say 6 pcs 12 mm Ø
Equivalent Weight:
bars pcs kg per pcs Weight
10 mm Ø 18 3.7 66.6
12 mm Ø 6 5.33 31.98
Total 98.58 kg
Tie Wire: Using No. 16 Tie Wire at 0.30 cm long

Items Area Constant Weight (kg) say
CHB Wall 12 0.032 0.384 1 kg
Rconcrete 3 0.132 0.396 1 kg
Total 2kg
VIII. Ceiling Works COMPUTATION
Ceiling Board: Using 6 mm x 1.20 m x 2.40 m board

Total Area = first floor ceiling + second floor ceiling
= 105.80 m2 + 107.96 m2 = 213.76 m2
Ceiling Board = 213.76 m2 ÷ 2.88 m2/pc = 74.22 pcs say 75 pcs

Ceiling Joists: Using 2" x 2" x 4.80 m lumber (0.3 m bothways)
Factor
Total Factor board feet REQ.
(bd.ft./pcs say (pcs)
Area (m2) (bd.ft./m2) bd.ft. LUMBER
Z. CEILING )
213.76 8.75 1870.4 5.33 350.9193 356
C.W. Nails: Using 8d Common Wire Nails

Finishing Nails: Using 2d Finishing Nails
Finish
Ceiling C.W. Nail
ITEMS Joists Nail Weight say
Board Factors
Factor
C.W. Nails 356 0.08 28.48 29 kg
Finishing Nails 75 0.055 4.125 5 kg
Wood Mouldings:
Req. No. = Total Length ÷ length/ pcs
Req. No. = ( 83.85 m x 4) ÷ 4.80 m / pcs = 69.88 pcs say 70 pcs
IX. Doors and

COMPUTATION
Windows
Direct Counting:
Panel Type Door:

D1, 2.1 m x 0.9 m = 1 unit
D2, 2.1 m x 0.8 m = 8 units
D4, 2.1 m x 0.8 m = 2 units
D6, 2.1 m x 0.8 m = 2 units
D7, 2.1 m x 0.6 m = 1 unit
a. DOORS
Flush Type Door:
D3, 2.1 m x 0.6 m = 4 units
Sliding Type Door:

D5, 2.1m x 1.4 m = 1 unit
TOTAL : 19 units
Direct Counting:
Steel Casement Window:

W4, 1.2m x 0.8 m = 3 units
Fixed Glass Window:

W1, 2.4 m x 1.7 m = 1 unit
W5, 0.7 m x 1.6 m = 1 unit
b. WINDOWS W6, 0.7 m x 0.8 m = 1 unit
W7, 0.6 m x 0.6 m = 4 units
Aluminum Sliding Window:

W2, 1.2 m x 1.6 m = 5 units
W3, 1.2 m x 0.8 m = 11 units
TOTAL: 26 units
TOTAL 45 sets
X. Electrical
COMPUTATION
Works
Direct Counting:
Electrical Lightings and Accessories:

Pin Lights = 62 sets
Energy Saving Lamp = 10 sets
Chandelier = 3 sets
Wall Lamp = 6 sets
c. WIRINGS Electrical Wirings:

13 mm Dia. X 3.00 m Moulding = 40 pcs
2-20 m2 Electrical Wire = 14 roles
Switches:
S1 = 9 sets
S2 = 13 sets
S3 = 3 sets
Direct Counting:
Electrical Lighting Outlet and Accessories:

Convenience Outlet = 31 sets
d. OUTLETS Electrical Wirings:

13 mm Dia. X 3.00 m Moulding = 23 pcs
2-35 m2 Electrical Wire = 8 roles
XI. Painting Works COMPUTATION
Total Area:
Masonry Wall: 1152 m2
Structural Concrete: 523.45 m2
Ceiling: 213.76 m 2
GI Sheets: 175.35 m 2
TOTAL = 2064.56 m2
Primer Paint :
With Coverage of 37 m2 per gallon first coat
e. PAINTS With Coverage of 20.80 m2 per gallon second coat
Top Coat Paint:

With Coverage of 46.25 m2 per gallon first coat
With Coverage of 23.25 m2 per gallon second coat
Total First Second Gallon Gallon Total

ITEMs
Area (m2) Coat A/g Coat A/g 1st Coat 2nd Coat Gallon
Primer Paint 2064.56 37 20.8 55.80 99.26 156
Top Coat Paint 2064.56 46.25 23.25 44.64 88.80 134
MATERIAL TAKE-OFF
Program of Works
I. EARTHWORKS
Materials Quantity Unit Unit Cost Total Cost

Spade 7 pcs 250.00 1,750.00
2" x 2" x 16' Lumber 500 bd.ft. 20.00 10,000.00
Nylon 8 roll 199.00 1,592.00
Shovel 7 pcs 119.00 833.00
Tagad 4 pcs 199.00 796.00
Measuring Tape 2 roll 369.00 738.00
Cart 2 pcs 865.00 1,730.00
Plumbob 2 pcs 69.00 138.00
TOTAL 17,577.00
II. STRUCTURAL CONCRETE
Item of Works Materials Quantity Unit Unit Cost Total Cost
Portland Cement 157 bags 240.00 37,680.00

Concreting of Footing Sand 8.5 m3 700.00 5,950.00
Gravel 22.5 m 3
1,700.00 38,250.00
SUBTOTAL 81,880.00

Concreting of Column Sand 6 m3 700.00 4,200.00
Gravel 12 m3 1,700.00 20,400.00
SUBTOTAL 51,240.00

Concreting of Beams Sand 8.5 m 3
700.00 5,950.00
Gravel 16.5 m3 1,700.00 28,050.00
SUBTOTAL 71,200.00

Concreting of Slab Sand 8 m3 700.00 5,600.00
Gravel 16 m3 1,700.00 27,200.00
SUBTOTAL 68,320.00

Concreting of Stair Sand 1 m3 700.00 700.00
Gravel 2 m 3
1,700.00 3,400.00
SUBTOTAL 7,940.00
TOTAL 280,580.00

ALL
ALL Sand 32 m3 700.00 22,400.00
Gravel 69 m3 1,700.00 117,300.00
TOTAL 280,580.00
III. Reinforcing Steel Bars
16 mm Ø x 6 m RSB 115 pcs 380.00 43,700.00

Footing Reinforcement
Gauge No. 16 G.I. Wire 14 kg 65.00 910.00
10 mm Ø x 6 m RSB 15 pcs 135.00 2,025.00
Wall Footing 12 mm Ø x 6 m RSB 45 pcs 205.00 9,225.00
Reinforcement
Gauge No. 16 G.I. Wire 5.5 kg 65.00 357.50
16 mm Ø x 6 m RSB 360 pcs 380.00 136,800.00
Column Reinforcement Gauge No. 16 G.I. Wire 16 kg 65.00 1,040.00
16 mm Ø x 6 m RSB 206 pcs 380.00 78,280.00
Beam Reinforcement
Gauge No. 16 G.I. Wire 42 kg 65.00 2,730.00
Lateral Ties and 10 mm Ø x 6 m RSB 490 pcs 135.00 66,150.00
Stirrups Gauge No. 16 G.I. Wire 64 kg 65.00 4,160.00
12 mm Ø x 6 m RSB 374 pcs 205.00 76,670.00
Slab Reinforcement
10 mm Ø x 6 m RSB 10 pcs 135.00 1,350.00
Stair Reinforcement 12 mm Ø x 6 m RSB 7 pcs 205.00 1,435.00
SUBTOTAL 427,497.50
10 mm Ø x 6 m RSB 515 pcs 135.00 69,525.00

12 mm Ø x 6 m RSB 426 pcs 205.00 87,330.00
16 mm Ø x 6 m RSB 681 pcs 380.00 258,780.00
RSB Gauge No. 16 G.I. Wire
Pliers
182.5
5
kg
pcs
65.00
139.00
11,862.50
695.00
Hack Saw 3 pcs 119.00 357.00
Tape Measure 4 roll 99.00 396.00
TOTAL 428,945.50
IV. Carpentry Works
Coco Lumber
(2" x 3" x 16")
13125 bd. ft. 11.25 147,656.25
Marine Plywood
(6mm x 1.20m x 2.40m)
205.5 pcs 475.00 97,612.50
Common Wire Nails 165.5 kg 60.00 9,930.00
Hand Saw 4 pcs 159.00 636.00
Hammer 4 pcs 119.00 476.00
Tape Measure 3 roll 99.00 297.00
Assorted Nails 25 kg 85.00 2,125.00
TOTAL 258,732.75
V. Masonry Works

CHB 150
7613 pcs 15.00 114,195.00
x 200 x 400 mm
10 mm Ø x 6 m RSB 418 pcs 135.00 56,430.00
Tie Wire 19 kg 65.00 1,235.00
Sand 33.5 m3 700.00 23,450.00
0.3m x 0.3m tiles 2091 pcs 40.00 83,640.00
0.2m x 0.2m tiles 1000 pcs 30.00 30,000.00
Nylon 3 roll 199.00 597.00
TOTAL 402,907.00
VI. TRUSS AND ROOFING

Corr. G.I. Roofing Sheet,
Ga. 26
65 sheet 300.00 19,500.00
Plain G.I. ridge roll, Ga.26
450mm x 2.44m
42 pcs 280.00 11,760.00
Plain G.I. Flashing, Ga.26

450mm x 2.44m
29 pcs 285.00 8,265.00
Plain G.I. Gutter, Ga.16

450mm x 2.44m
27 pcs 200.00 5,400.00
Roof Nails 10 kg 65.00 650.00
Common Wire Nails 53 kg 60.00 3,180.00
Good Lumber,
Lauaan Lumber
2413 bd.ft. 40.00 96,520.00
TOTAL 145,275.00
VII. PLUMBING WORKS

Water Closet 4 set 4,500.00 18,000.00
Lavatory 4 set 2,000.00 8,000.00
Kitchen Sink 1 set 1,700.00 1,700.00
Shower Head, Valve, 5,600.00
7 set 800.00
Faucet
Bath Tub 1 set 6,500.00 6,500.00
Pipes,100mm dia x 3.0 m 43 pcs 420.00 18,060.00
Sanitary Wye 4"x 4" Ø 5 pcs 150.00 750.00
Sanitary Tee, 4" Ø 4 pcs 150.00 600.00
a. PLUMBING 90 deg Elbow, 4" Ø 18 pcs 150.00 2,700.00
ACCESSORIES and
FIXTURES
90 deg Elbow, 3" Ø 8 pcs 110.00 880.00
45 deg Elbow, 4" Ø 8 pcs 145.00 1,160.00
Floor Drain, Trap 50mm 4" Ø 6 pcs 180.00 1,080.00
Clean - Out w/ Plug 100 mm 5 pcs 170.00 850.00
Pipe, 12 mm Ø x 6.0m 35 pcs 270.00 9,450.00
Elbow, 90 deg, 12 mm Ø 58 pcs 65.00 3,770.00
Tee, 12 mm Ø 26 pcs 65.00 1,690.00
Coupling, 12mm Ø 22 pcs 85.00 1,870.00
Teflon Tape , Big 30 pcs 30.00 900.00
Water Meter 1 set 1,500.00 1,500.00
Gate Valve, Bronze Finish 1 set 300.00 300.00
Faucet, Bronze Finish 8 set 150.00 1,200.00
PVC pipes Solvent 15 can 75.00 1,125.00
SUBTOTAL 97,925.00
CHB, 150 x 200 x 400 mm 160 pcs 15.00 2,400.00
Sand 3 m3 700.00 2,100.00
b. SEPTIC TANK Gravel 1 m3 1,700.00 1,700.00

10 mm Ø x 6 m RSB 18 pcs 135.00 2,430.00
12 mm Ø x 6 m RSB 6 pcs 205.00 1,230.00
SUBTOTAL 15,990.00
TOTAL 113,915.00
VIII. CEILING WORKS

Marine Plywood
(6mm x 1.20m x 2.40m)
75 pcs 475.00 35,625.00
Good Lumber
(2" x 1870.4 bd. ft. 40.00 74,816.00
3" x 16")
Finishing Nails 5 kg 50.00 250.00
Mouldings 70 kg 60.00 4,200.00
TOTAL 116,631.00
IX. DOORS and WINDOWS

DOORS
Panel Type Door:
D1, 2.1 m x 0.9 m 1 set 8,500.00 8,500.00
D2, 2.1 m x 0.8 m 8 set 6,000.00 48,000.00
D4, 2.1 m x 0.8 m 2 set 6,000.00 12,000.00
D6, 2.1 m x 0.8 m 2 set 6,000.00 12,000.00
D7, 2.1 m x 0.6 m 1 set 5,500.00 5,500.00
Flush Type Door:

D3, 2.1 m x 0.6 m 4 set 6,000.00 24,000.00
Sliding Type Door:

D5, 2.1m x 1.4 m 1 set 9,000.00 9,000.00
SUBTOTAL 119,000.00
WINDOWS
Steel Casement Window:

W4, 1.2m x 0.8 m 3 set 4,000.00 12,000.00
Fixed Glass Window:

W1, 2.4 m x 1.7 m 1 set 7,500.00 7,500.00
W5, 0.7 m x 1.6 m 1 set 6,000.00 6,000.00
W6, 0.7 m x 0.8 m 1 set 4,000.00 4,000.00
W7, 0.6 m x 0.6 m 4 set 5,000.00 20,000.00
Aluminum Sliding Window

W2, 1.2 m x 1.6 m 5 set 7,000.00 35,000.00
W3, 1.2 m x 0.8 m 11 set 5,000.00 55,000.00
SUBTOTAL 139,500.00
TOTAL 258,500.00
X. ELECTRICAL WORKS

Electrical Lightings and Accessories:
Pin Lights 62 pcs 150.00 9,300.00
Energy Saving Lamp 10 pcs 200.00 2,000.00
Chandelier 3 pcs 4,500.00 13,500.00
Wall Lamp 6 pcs 100.00 600.00
Circuit Breaker 9 pcs 500.00 4,500.00
Panel Board 1 pcs 4,000.00 4,000.00
Electrical Wirings:
13 mm Dia. X 3.00 m
Moulding 63 pcs 150.00 9,450.00
2-20 m2 Electrical Wire
14 role 800.00 11,200.00
2-35 m2 Electrical Wire 8 role 900.00 7,200.00
Switches:
S1 9 pcs 80.00 720.00
S2 13 pcs 120.00 1,560.00
S3 3 pcs 170.00 510.00
Outlets:
Convenience Outlet 4,650.00
31 pcs 150.00
TOTAL 69,190.00
XI. PAINTING WORKS

Masonry Neutralizer 20 gal. 550.00 11,000.00
Acrylic Latex Primer 20 gal. 800.00 16,000.00
Acrylic Gloss Latex Paint 20 gal. 1,000.00 20,000.00
Interior Primer & Sealer 20 set. 950.00 19,000.00
Interior Semi-Gloss Enamel 20 gal. 800.00 16,000.00
Concrete Primer Cement 18 bags 300.00 5,400.00
Davies Roof Paint 7 gal. 800.00 5,600.00
Painting Roller 8 pcs. 60.00 480.00
Painting Brush 8 pcs. 50.00 400.00
TOTAL 93,880.00
TOTAL MATERIAL COST PhP 2,186,133.25

LABOR TAKE-OFF
PROGRAM OF WORKS
I. EARTHWORKS
Ouput Labor Cost
No. of Duration
ITEM OF WORKS Workers Quantity Unit per Day Total Cost per
Workers (Days) Cost per Day
(Unit) Worker
Foreman 1 500.00 500.00

a. CLEARING AND GRABBING 240 m2 100 2.4
Labor (Unskilled) 2 250.00 500.00
SUBTOTAL
Foreman 1 500.00 500.00

b. STAKING 240 m2 150 1.60
SUBTOTAL
Foreman 1 500.00 500.00

c. EXCAVATION 96.8 m3 14 6.91
Labor (Unskilled) 6 250.00 1,500.00
SUBTOTAL
Foreman 1 500.00 500.00

d. EARTHFILL 20 m3 12 1.67
SUBTOTAL
I. EARTHWORK TOTAL LABOR COST

II. STRUCTURAL WORKS
Ouput Labor Cost
Designation of No. of Duration
ITEM OF WORKS Quantity Unit per Day Total Cost per
Labor Workers (Days) Cost per Day
(Unit) Worker
a. FOOTINGS
Foreman 1 500.00 500.00
a1. Cutting and Bending of Bars Steelman 2 1386 kg 200 6.93 450.00 900.00
Foreman 1 500.00 500.00
a2. Installation of Bars Steelman 2 1386 kg 210 6.60 450.00 900.00
SUBTOTAL
b. COLUMN
Foreman 1 500.00 500.00
b1. Cutting and Bending of Bars Steelman 2 4126 kg 200 20.63 450.00 900.00
Foreman 1 500.00 500.00
b2. Installation of Scaffoldings Carpenter 2 2193 bd.ft. 460 4.77 450.00 900.00
Foreman 1 500.00 500.00
b3. Installation of Bars Steelman 2 4126 kg 210 19.65 450.00 900.00
Foreman 1 500.00 500.00
b4. Installation of Forms Carpenter 2 240.15 m2 30.5 7.87 450.00 900.00
SUBTOTAL
Foreman 1 500.00 500.00
c.Concreting of Footing and Column Mason 2 34.04 m3 4.75 7.17 450.00 900.00
SUBTOTAL
d. SLAB On GROUND
Foreman 1 500.00 500.00
d1. Cutting and Bending of Bars Steelman 2 1031 kg 440 2.34 450.00 900.00
Foreman 1 500.00 500.00
d2. Installation of Bars Steelman 2 1031 kg 400 2.58 450.00 900.00
Foreman 1 500.00 500.00
d3.Concreting of Slab on Ground Mason 2 9.72 m3 5 1.94 450.00 900.00
SUBTOTAL
Ouput Labor Cost

(Unit) Worker
e. BEAMS
Foreman 1 500.00 500.00
e1. Cutting and Bending of Bars Steelman 2 2596.56 kg 400 6.49 450.00 900.00
Foreman 1 500.00 500.00
e2. Installation of Scaffoldings Carpenter 2 1304 bd.ft. 480 2.72 450.00 900.00
Foreman 1 500.00 500.00
e3. Installation of Bars Steelman 2 2596.56 kg 450 5.77 450.00 900.00
Foreman 1 500.00 500.00
e4. Installation of Forms Carpenter 2 149.84 m2 27 5.55 450.00 900.00
SUBTOTAL
f. SLAB on 2nd FLOOR
Foreman 1 500.00 500.00
b1. Cutting and Bending of Bars Steelman 1 967 kg 400 2.42 450.00 450.00
Foreman 1 500.00 500.00
b2. Installation of Scaffoldings Carpenter 2 1654 bd.ft. 480 3.45 450.00 900.00
Foreman 1 500.00 500.00
b3. Installation of Bars Steelman 2 967 kg 450 2.15 450.00 900.00
Foreman 1 500.00 500.00
b4. Installation of Forms Carpenter 1 188.14 m2 27 6.97 450.00 450.00
SUBTOTAL
Foreman 1 500.00 500.00
Carpenter 1 450.00 450.00
g. CONCRETING OF SLAB AND BEAM 20.83 m 3
10 2.08
Mason 2 450.00 900.00
SUBTOTAL
Ouput Labor Cost
(Unit) Worker
h. STAIRS
Foreman 1 500.00 500.00
h1. Cutting and Bending of Bars Steelman 1 74.58 kg 200 0.37 450.00 450.00
Foreman 1 500.00 500.00
h2. Installation of Scaffoldings Carpenter 2 270.58 bd.ft. 300 0.90 450.00 900.00
Foreman 1 500.00 500.00
h3. Installation of Bars Steelman 2 74.58 kg 230 0.32 450.00 900.00
Foreman 1 500.00 500.00
h4. Installation of Forms Carpenter 2 60.89 m2 25 2.44 450.00 900.00
Foreman 1 500.00 500.00
h5. Concreting of Stairs Mason 2 2.03 m3 4.5 0.45 450.00 900.00
SUBTOTAL
II. STRUCTURAL WORKS TOTAL LABOR COST

III. MASONRY WORKS
Ouput Labor Cost
(Unit) Worker
Foreman 1 500.00 500.00
i. Laying of CHB Mason 3 7613 pcs 475 16.03 450.00 1,350.00
Foreman 1 500.00 500.00
Steelman 1 450.00 450.00
j. RSB Installation 1554.96 kg 90 17.28
Mason 1 450.00 450.00
Foreman 1 500.00 500.00
k. Cement Mortar Mason 1 13 m3 0.9 14.44 450.00 450.00
Foreman 1 500.00 500.00
l. Plastering Mason 3 14.5 m3 1.7 8.53 450.00 1,350.00
Foreman 1 500.00 500.00
m. Tiles Installation Mason 1 228.15 m2 20 11.41 450.00 450.00
III. MASONRY WORKS TOTAL LABOR COST
IV. DOORS AND WINDOWS

Ouput Labor Cost
(Unit) Worker
Foreman 1 500.00 500.00
n. Installation of Windows 26 unit 5 5.2
Labor (Skilled) 4 400.00 1,600.00
Foreman 1 500.00 500.00
o. Installation of Doors 19 unit 5 3.8
Labor (Skilled) 3 400.00 1,200.00
IV. DOORS AND WINDOWS TOTAL LABOR COST

V. ELECTRICAL WORKS
Ouput Labor Cost
(Unit) Worker
Foreman 1 500.00 500.00
p. Electrical Installation 137 sets 25 5.48
Electrician 2 400.00 800.00
SUBTOTAL
VI. TRUSS AND ROOFING

Foreman 1 500.00 500.00
q. Truss and Purlin Installation Carpenter 2 2413 bd.ft. 400 6.03 450.00 900.00
Labor(Unskilled) 3 250.00 750.00
SUBTOTAL
Foreman 1 500.00 500.00
r. Roofing Carpenter 2 175.35 m2 50 3.51 450.00 900.00
SUBTOTAL
VII. PLUMBING WORKS

Foreman 1 500.00 500.00
s. Pipe/ Accessories Installation Plumber 1 26 sets 5 5.2 450.00 450.00
SUBTOTAL
Foreman 1 500.00 500.00
t. Septic Tank Plumber 1 1 unit 0.2 5 450.00 450.00
SUBTOTAL
VIII. CEILING WORKS

Foreman 1 500.00 500.00
u. Ceiling Installation Carpenter 2 213.76 m2 20 10.69 450.00 900.00
SUBTOTAL
IX. PAINTING WORKS
Foreman 1 500.00 500.00
v. Paintings Painter 3 2064.56 m2 200 10.32 450.00 1,350.00
SUBTOTAL
TOTAL COST
PhP 1,200.00
PhP 1,200.00
PhP 2,400.00
PhP 800.00
PhP 800.00
PhP 1,600.00
PhP 3,457.14
PhP 10,371.43
PhP 13,828.57
PhP 833.33
PhP 1,666.67
PhP 2,500.00
PhP 20,328.57
TOTAL COST
PhP 3,465.00
PhP 6,237.00
PhP 5,197.50
PhP 3,300.00
PhP 5,940.00
PhP 4,950.00
PhP 29,089.50
PhP 10,315.00
PhP 18,567.00
PhP 15,472.50
PhP 2,383.70
PhP 4,290.65
PhP 3,575.54
PhP 9,823.81
PhP 17,682.86
PhP 14,735.71
PhP 3,936.89
PhP 7,086.39
PhP 5,905.33
PhP 113,775.38
PhP 3,583.16
PhP 6,449.68
PhP 12,541.05
PhP 22,573.89
PhP 1,171.59
PhP 2,108.86
PhP 1,757.39
PhP 1,288.75
PhP 2,319.75
PhP 1,933.13
PhP 972.00
PhP 1,749.60
PhP 1,944.00
PhP 15,245.07
TOTAL COST
PhP 3,245.70
PhP 5,842.26
PhP 4,868.55
PhP 1,358.33
PhP 2,445.00
PhP 2,037.50
PhP 2,885.07
PhP 5,193.12
PhP 7,212.67
PhP 2,774.81
PhP 4,994.67
PhP 4,162.22
PhP 47,019.90
PhP 1,208.75
PhP 1,087.88
PhP 1,813.13
PhP 1,722.92
PhP 3,101.25
PhP 2,584.38
PhP 1,074.44
PhP 1,934.00
PhP 2,686.11
PhP 3,484.07
PhP 3,135.67
PhP 5,226.11
PhP 29,058.70
PhP 1,041.50
PhP 937.35
PhP 1,874.70
PhP 4,686.75
PhP 8,540.30
TOTAL COST
PhP 186.45
PhP 167.81
PhP 279.68
PhP 450.97
PhP 811.74
PhP 450.97
PhP 162.13
PhP 291.83
PhP 243.20
PhP 1,217.80
PhP 2,192.04
PhP 1,217.80
PhP 225.56
PhP 406.00
PhP 563.89
PhP 8,867.85
PhP 274,170.59
TOTAL COST
PhP 8,013.68
PhP 21,636.95
PhP 8,013.68
PhP 8,638.67
PhP 7,774.80
PhP 7,774.80
PhP 8,638.67
PhP 7,222.22
PhP 6,500.00
PhP 7,222.22
PhP 4,264.71
PhP 11,514.71
PhP 4,264.71
PhP 5,703.75
PhP 5,133.38
PhP 2,851.88
PhP 125,168.81
TOTAL COST
PhP 2,600.00
PhP 8,320.00
PhP 1,900.00
PhP 4,560.00
PhP 17,380.00
TOTAL COST
PhP 2,740.00
PhP 4,384.00
PhP 7,124.00
PhP 3,016.25
PhP 5,429.25
PhP 4,524.38
PhP 12,969.88
PhP 1,753.50
PhP 3,156.30
PhP 2,630.25
PhP 7,540.05
PhP 2,600.00
PhP 2,340.00
PhP 2,600.00
PhP 7,540.00
PhP 2,500.00
PhP 2,250.00
PhP 2,500.00
PhP 7,250.00
5,344.00
9,619.20
8,016.00
PhP 22,979.20
5,161.40
13,935.78
7,742.10
PhP 26,839.28
DETAILED ESTIMATE
DIRECT COST
ITEMS
MATERIAL COST LABOR COST
Quantity : 116.8 m 3
No. of Duration
Item of Works Workers Daily Rate Cost
OPERATION METHOD : MANUAL Workers (days)
Quantit Foreman 1 500.00 PhP 1,200.00
Materials Unit Unit Cost Total Cost a.Clearing and Grabbing 2.4
y Labor (Unskilled) 2 250.00 PhP 1,200.00
Spade 7 pcs 250.00 1,750.00 SUBTOTAL PhP 2,400.00
2" x 2" x 16' 10,000.00
500 bd.ft. 20.00 Foreman 1 500.00 PhP 800.00
Lumber b. Staking 1.6
Nylon 8 roll 199.00 1,592.00 Labor (Unskilled) 2 250.00 PhP 800.00
Shovel 7 pcs 119.00 833.00 SUBTOTAL PhP 1,600.00
Tagad 4 pcs 199.00 796.00 Foreman 1 500.00 PhP 3,455.00
c. Excavation 6.91
Measuring Tape 2 roll 369.00 738.00 Labor (Unskilled) 6 250.00 PhP 10,365.00
Cart 2 pcs 865.00 1,730.00 SUBTOTAL PhP 13,820.00
Plumbob 2 pcs 69.00 138.00 Foreman 1 500.00 PhP 835.00
d. Earthfill 1.67
SUBTOTAL 17,577.00 Labor (Unskilled) 4 250.00 PhP 1,670.00
TOTAL 17, 577.00 SUBTOTAL PhP 2,505.00
I. EARTHWORKS TOTAL PhP 20,325.00
MATERIAL COST LABOR COST DIRECT COST

17,577.00 20,325.00 PhP 37,902.00
INDIRECT COST
OVER TOTAL INDIRECT

MATERIA LABOR DIRECT TAX PROFIT CONTENGENCIES PHYSICAL RESERVE
ITEMS HEAD COST
L COST COST COST
11% 10% 5% 5% 5%
EARTHWORKS 17,577.00 20,325.00 37,902.00 4,169.22 3,790.20 1,895.10 1,895.10 1,895.10 PhP 13,644.72
DIRECT COST
ITEMS
Quantity : 116.8 m3
No. of Daily
Item of Works Workers
OPERATION METHOD : MANUAL Workers Rate
Materials Quantity Unit Unit Cost Total Cost a.Structural Work of Column and Footing
Portland Cement 587 bags 240.00 140,880.00 Foreman 1 500.00

1. Cutting and
Sand 32 m 3
700.00 22,400.00 Bending of Bars for Steelman 2 450.00
Footings
Gravel 69 m 3
1,700.00 117,300.00 Labor (Unskilled) 3 250.00
10 mm Ø x 6 m RSB 515 pcs 135.00 69,525.00 Foreman 1 500.00
2. Installation of
12 mm Ø x 6 m RSB 426 pcs 205.00 87,330.00 Bars for Footings
Steelman 2 450.00
16 mm Ø x 6 m RSB 681 pcs 380.00 258,780.00 Labor (Unskilled) 3 250.00
Gauge No. 16 G.I. Wire 182.5 kg 65.00 11,862.50 3.Cutting and Foreman 1 500.00
Pliers 5 pcs 139.00 695.00 Bending of Bars for Steelman 2 450.00
II. STRUCTURAL WORKS Hack Saw 3 pcs 119.00 357.00 Column Labor (Unskilled) 3 250.00
Tape Measure 4 roll 99.00 396.00 Foreman 1 500.00
4. Installation of
Scaffoldings Carpenter 2 450.00
Coco Lumber
(2" x 3" x 16")
13125 bd. ft. 11.25 147,656.25 Labor (Unskilled) 3 250.00
Foreman 1 500.00
5.Installation of
Marine Plywood Steelman 2 450.00
(6mm x 1.20m x 2.40m)
205.5 pcs 475.00 97,612.50 Bars for Column
Labor (Unskilled) 3 250.00
Common Wire Nails 165.5 kg 60.00 9,930.00 Foreman 1 500.00
Hand Saw 4 pcs 159.00 636.00 6.Installation of Carpenter 2 450.00
Forms for Column
Hammer 4 pcs 119.00 476.00 Labor (Unskilled) 3 250.00
Tape Measure 3 roll 99.00 297.00 7.Concreting of

Foreman 1 500.00
Assorted Nails 25 kg 85.00 2,125.00 Footing and Mason 2 450.00
Column
TOTAL 968,258.25
SUBTOTAL
b.Structural Work of Slab on Ground
Foreman 1 500.00
8.Cutting and
Bending of Bars Steelman 2 450.00
Foreman 1 500.00
9.Installation of
Bars Steelman 2 450.00
Foreman 1 500.00
10.Concreting of
Slab on Ground
Mason 2 450.00
SUBTOTAL
DIRECT COST
LABOR COST
Designation of No. of Ouput per Day Duration Labor Cost
ITEM OF WORKS Quantity Unit Total Cost per TOTAL COST
Labor Workers (Unit) (Days) Cost per Day
Worker
e. BEAMS
Foreman 1 500.00 500.00 PhP
e1. Cutting and Bending of Bars Steelman 2 2596.56 kg 400 6.49 450.00 900.00 PhP
Labor (Unskilled) 3 250.00 750.00 PhP
Foreman 1 500.00 500.00 PhP
e2. Installation of Scaffoldings Carpenter 2 1304 bd.ft. 480 2.72 450.00 900.00 PhP
Foreman 1 500.00 500.00 PhP
e3. Installation of Bars Steelman 2 2596.56 kg 450 5.77 450.00 900.00 PhP
Labor (Unskilled) 5 250.00 1,250.00 PhP
Foreman 1 500.00 500.00 PhP
e4. Installation of Forms Carpenter 2 149.84 m2 27 5.55 450.00 900.00 PhP
SUBTOTAL PhP
f. SLAB on 2nd FLOOR
Foreman 1 500.00 500.00 PhP
b1. Cutting and Bending of Bars Steelman 1 967 kg 400 2.42 450.00 450.00 PhP
Foreman 1 500.00 500.00 PhP
b2. Installation of Scaffoldings Carpenter 2 1654 bd.ft. 480 3.45 450.00 900.00 PhP
Foreman 1 500.00 500.00 PhP
b3. Installation of Bars Steelman 2 967 kg 450 2.15 450.00 900.00 PhP
Foreman 1 500.00 500.00 PhP
b4. Installation of Forms Carpenter 1 188.14 m2 27 6.97 450.00 450.00 PhP
SUBTOTAL PhP
Foreman 1 500.00 500.00 PhP
Carpenter 1 450.00 450.00 PhP
g. CONCRETING OF SLAB AND BEAM 20.83 m 3
10 2.08
Mason 2 450.00 900.00 PhP
SUBTOTAL PhP
DIRECT COST
LABOR COST
Designation of No. of Ouput per Day Duration Labor Cost
ITEM OF WORKS Quantity Unit Total Cost per TOTAL COST
Labor Workers (Unit) (Days) Cost per Day
Worker
h. STAIRS
Foreman 1 500.00 500.00 PhP
h1. Cutting and Bending of Bars Steelman 1 74.58 kg 200 0.37 450.00 450.00 PhP
Foreman 1 500.00 500.00 PhP
h2. Installation of Scaffoldings Carpenter 2 270.58 bd.ft. 300 0.90 450.00 900.00 PhP
Foreman 1 500.00 500.00 PhP
h3. Installation of Bars Steelman 2 74.58 kg 230 0.32 450.00 900.00 PhP
Foreman 1 500.00 500.00 PhP
h4. Installation of Forms Carpenter 2 60.89 m2 25 2.44 450.00 900.00 PhP
Foreman 1 500.00 500.00 PhP
h5. Concreting of Stairs Mason 2 2.03 m3 4.5 0.45 450.00 900.00 PhP
SUBTOTAL PhP
II. STRUCTURAL WORKS TOTAL LABOR COST PhP

968,258.25 274,173.75 PhP 1,242,432.00
INDIRECT COST
OVER TOTAL INDIRECT

TAX PROFIT CONTENGENCIES PHYSICAL RESERVE
DIRECT HEAD COST
ITEMS MATERIAL COST LABOR COST
COST
11% 10% 5% 5% 5%
STRUCTURAL
WORKS
968,258.25 274,173.75 1,242,432.00 136,667.52 124,243.20 62,121.60 62,121.60 62,121.60 PhP 447,275.52
DIRECT COST
ITEMS
Quantity : 585.6 m2 No. of Daily Duration
OPERATION METHOD : MANUAL Workers Rate (days)
Foreman 1 500.00
Materials Quantity Unit Unit Cost Total Cost a. Laying of CHB Mason 3 450.00 16.03
CHB Labor (Unskilled) 2 250.00
7613 pcs 15.00 114,195.00
150 x 200 x 400 mm Foreman 1 500.00
10 mm Ø x 6 m RSB 418 pcs 135.00 56,430.00 Steelman 1 450.00
b. RSB Installation 17.28
Tie Wire 19 kg 65.00 1,235.00 Mason 1 450.00
Portland Cement 389 bags 240.00 93,360.00 Labor (Unskilled) 2 250.00
Sand 33.5 m3 700.00 23,450.00 Foreman 1 500.00
0.3m x 0.3m tiles 2091 pcs 40.00 83,640.00 c. Cement Mortar Mason 1 450.00 14.44
0.2m x 0.2m tiles 1000 pcs 30.00 30,000.00 Labor (Unskilled) 2 250.00
Nylon 3 roll 199.00 597.00 Foreman 1 500.00
TOTAL 402,907.00 d. Plastering Mason 3 450.00 8.53
Foreman 1 500.00
III. MASONRY WORKS e. Tiles Installation Mason 1 450.00 11.41
MASONRY WORKS TOTAL COST

402,907.00 125,178.00 PhP 528,085.00
INDIRECT COST
OVER TOTAL INDIRECT

DIRECT TAX PROFIT CONTENGENCIES PHYSICAL RESERVE
ITEMS MATERIAL COST LABOR COST HEAD COST
COST
11% 10% 5% 5% 5%
MASONRY WORKS 402,907.00 125,178.00 528,085.00 58,089.35 52,808.50 26,404.25 26,404.25 26,404.25 PhP 190,110.60
DIRECT COST
ITEMS
Quantity : 350.7 m2 No. of Daily Duration
Foreman 1 500.00
Materials Quantity Unit Unit Cost Total Cost a. Truss Fabrication Carpenter 3 450.00 6.03
Corr. G.I. Roofing Sheet, Ga. Labor (Unskilled) 2 250.00
26
65 sheet 300.00 19,500.00
Foreman 1 500.00
b. Installation of Trusses
Plain G.I. ridge roll, Ga.26 Carpenter 2 450.00 6.03
450mm x 2.44m
42 pcs 280.00 11,760.00 and Purlins
Plain G.I. Flashing, Ga.26 Foreman 1 500.00
450mm x 2.44m
29 pcs 285.00 8,265.00
f. Installation of Roofing Carpenter 2 450.00 6.03
Plain G.I. Gutter, Ga.16 Labor (Unskilled) 1 250.00
450mm x 2.44m
27 pcs 200.00 5,400.00
Foreman 1 500.00
c. Installation of Roof
Carpenter 2 450.00 6.03
Roof Nails 10 kg 65.00 650.00 Accessories
TOTAL
Good Lumber,
Lauaan Lumber
2413 bd.ft. 40.00 96,520.00
TOTAL 145,275.00
IV. TRUSS AND ROOFING

145,275.00 44,019.00 PhP 189,294.00
INDIRECT COST
OVER TOTAL INDIRECT

ITEMS MATERIAL COST LABOR COST HEAD COST
COST
11% 10% 5% 5% 5%
TRUSS AND ROOFING 145,275.00 44,019.00 189,294.00 20,822.34 18,929.40 9,464.70 9,464.70 9,464.70 PhP 68,145.84
TRUSS AND ROOFING 145,275.00 44,019.00 189,294.00 20,822.34 18,929.40 9,464.70 9,464.70 9,464.70 PhP 68,145.84
DIRECT COST
ITEMS
Quantity : 26 L.S. Unit Total
Materials Quantity Unit
OPERATION METHOD : MANUAL Cost Cost
Foreman 1 500.00
a. Installation of PVC Pipe Plumber 2 450.00 5.2
Water Closet 4 set 4,500.00 18,000.00 Labor (Unskilled) 2 250.00
Lavatory 4 set 2,000.00 8,000.00 Foreman 1 500.00
Kitchen Sink 1 set 1,700.00 1,700.00 b. Installation of Plumbing Plumber 2 450.00 5.2
Shower Head, Valve, Accessories
7 set 800.00 5,600.00 Labor (Unskilled) 2 250.00
Faucet
Bath Tub 1 set 6,500.00 6,500.00 SUBTOTAL

Sanitary Tee, 4" Ø 4 pcs 150.00 600.00
V. PLUMBING WORKS
90 deg Elbow, 4" Ø 18 pcs 150.00 2,700.00
90 deg Elbow, 3" Ø 8 pcs 110.00 880.00
45 deg Elbow, 4" Ø 8 pcs 145.00 1,160.00
Floor Drain,Trap 50mm 4" Ø 6 pcs 180.00 1,080.00
Clean - Out w/ Plug 100 m 5 pcs 170.00 850.00
Pipe, 12 mm Ø x 6.0m 35 pcs 270.00 9,450.00
Elbow, 90 deg, 12 mm Ø 58 pcs 65.00 3,770.00
Tee, 12 mm Ø 26 pcs 65.00 1,690.00
Coupling, 12mm Ø 22 pcs 85.00 1,870.00
Teflon Tape , Big 30 pcs 30.00 900.00
Water Meter 1 set 1,500.00 1,500.00
Gate Valve, Bronze Finish 1 set 300.00 300.00
Faucet, Bronze Finish 8 set 150.00 1,200.00
PVC pipes Solvent 15 can 75.00 1,125.00
SUBTOTAL 97,925.00
DIRECT COST
ITEMS
Quantity : 26 L.S. No. of Daily Duration
Foreman 1 500.00
c.Construction of Septic Plumber 2 450.00
5
CHB, 150 x 200 x 400 mm 160 pcs 15.00 2,400.00 Tank Mason 2 450.00
Portland Cement 25 bags 240.00 6,000.00 Labor (Unskilled) 2 250.00
Sand 3 m3 700.00 2,100.00 SUBTOTAL
Gravel 1 m3 1,700.00 1,700.00
10 mm Ø x 6 m RSB 18 pcs 135.00 2,430.00 TOTAL
12 mm Ø x 6 m RSB 6 pcs 205.00 1,230.00
SUBTOTAL 15,990.00
TOTAL 113,915.00
V. PLUMBING WORKS

113,915.00 33,760.00 PhP 147,675.00
INDIRECT COST
OVER TOTAL INDIRECT
MATERIAL COST LABOR COST HEAD COST
COST
11% 10% 5% 5% 5%
113,915.00 33,760.00 147,675.00 16,244.25 14,767.50 7,383.75 7,383.75 7,383.75 PhP 53,163.00
DIRECT COST
ITEMS
Quantity : 45 sets No. of Daily Duration
a. Installation of Foreman 1 500.00
Materials Quantity Unit Unit Cost Total Cost Windows
5.2
Labor (Skilled) 4 400.00
DOORS Foreman 1 500.00
b.Installation of Doors 3.8
Panel Type Door: Labor (Skilled) 3 400.00
D1, 2.1 m x 0.9 m 1 set 8,500.00 8,500.00 TOTAL
D2, 2.1 m x 0.8 m 8 set 6,000.00 48,000.00
D4, 2.1 m x 0.8 m 2 set 6,000.00 12,000.00
D6, 2.1 m x 0.8 m 2 set 6,000.00 12,000.00
D7, 2.1 m x 0.6 m 1 set 5,500.00 5,500.00
Flush Type Door:
258,500.00 17,380.00 PhP 275,880.00
D3, 2.1 m x 0.6 m 4 set 6,000.00 24,000.00
Sliding Type Door:

D5, 2.1m x 1.4 m 1 set 9,000.00 9,000.00
SUBTOTAL 119,000.00
WINDOWS
VI. DOORS AND Steel Casement Window:

WINDOWS W4, 1.2m x 0.8 m 3 set 4,000.00 12,000.00
Fixed Glass Window:

W1, 2.4 m x 1.7 m 1 set 7,500.00 7,500.00
W5, 0.7 m x 1.6 m 1 set 6,000.00 6,000.00
W6, 0.7 m x 0.8 m 1 set 4,000.00 4,000.00
W7, 0.6 m x 0.6 m 4 set 5,000.00 20,000.00
Aluminum Sliding Window

W2, 1.2 m x 1.6 m 5 set 7,000.00 35,000.00
W3, 1.2 m x 0.8 m 11 set 5,000.00 55,000.00
SUBTOTAL 139,500.00
TOTAL 258,500.00
INDIRECT COST
OVER TOTAL INDIRECT
COST
11% 10% 5% 5% 5%
258,500.00 17,380.00 275,880.00 30,346.80 27,588.00 13,794.00 13,794.00 13,794.00 PhP 99,316.80
DIRECT COST
ITEMS
Quantity : 136 LS No. of Daily Duration
Foreman 1 500.00
Materials Quantity Unit Unit Cost Total Cost a. Installation Mouldflex Electrician 2 400.00 5.48
Electrical Lightings and Conduit
Accessories:
Pin Lights 62 pcs 150.00 9,300.00 Foreman 1 500.00
Energy Saving Lamp 10 pcs 200.00 2,000.00 b. Wiring Installation Electrician 2 400.00 5.48
Chandelier 3 pcs 4,500.00 13,500.00 Labor (Unskilled) 2 250.00
Wall Lamp 6 pcs 100.00 600.00 Foreman 1 500.00
9 500.00 c. Electrical Accessories
Circuit Breaker pcs 4,500.00 Electrician 2 400.00 5.48
Installation
Panel Board 1 pcs 4,000.00 4,000.00 Labor (Unskilled) 2 250.00
TOTAL
Electrical Wirings:
13 mm Dia. X 3.00 m Moulding 63 pcs 150.00 9,450.00
Switches:
S1 9 pcs 80.00 720.00
S2 13 pcs 120.00 1,560.00
VII. ELECTRICAL 510.00
S3 3 pcs 170.00
WORKS
Outlets:
Convenience Outlet 31 pcs 150.00 4,650.00
TOTAL 69,190.00

69,190.00 29,592.00 PhP 98,782.00
INDIRECT COST
OVER TOTAL INDIRECT

COST
OVER TOTAL INDIRECT
COST
11% 10% 5% 5% 5%
69,190.00 29,592.00 98,782.00 10,866.02 9,878.20 4,939.10 4,939.10 4,939.10 PhP 35,561.52
DIRECT COST
ITEMS
No. of Daily Duration
Foreman 1 500.00
Materials Quantity Unit Unit Cost Total Cost a. Installation of Ceiling
Carpenter 2 450.00 10.69
Joist
Marine Plywood Labor (Unskilled) 1 250.00
(6mm x 1.20m x 2.40m)
75 pcs 475.00 35,625.00
Foreman 1 500.00
b. Installation of Ceiling
Good Lumber Carpenter 2 450.00 10.69
(2" x 3" x 16")
1870.4 bd. ft. 40.00 74,816.00 Boards
Common Wire Nails 29 kg 60.00 1,740.00 TOTAL
Finishing Nails 5 kg 50.00 250.00
Mouldings 70 kg 60.00 4,200.00
TOTAL 116,631.00
VIII. CEILING WORKS MATERIAL COST LABOR COST DIRECT COST

116,631.00 35,277.00 PhP 151,908.00
INDIRECT COST
OVER TOTAL INDIRECT

COST
11% 10% 5% 5% 5%
116,631.00 35,277.00 151,908.00 16,709.88 15,190.80 7,595.40 7,595.40 7,595.40 PhP 54,686.88
DIRECT COST
ITEMS
No. of Daily Duration
Foreman 1 500.00
a. First Coating Painter 3 450.00 10.32
Masonry Neutralizer 20 gal. 550.00 11,000.00 Labor(Unskilled) 3 250.00
Acrylic Latex Primer 20 gal. 800.00 16,000.00 Foreman 1 500.00
Acrylic Gloss Latex Paint 20 gal. 1,000.00 20,000.00 b. Final Coating Painter 3 450.00 10.32
Interior Primer & Sealer 20 set. 950.00 19,000.00 Labor(Unskilled) 3 250.00
Interior Semi-Gloss Enamel 20 gal. 800.00 16,000.00 TOTAL
Concrete Primer Cement 18 bags 300.00 5,400.00
Davies Roof Paint 7 gal. 800.00 5,600.00
Painting Roller 8 pcs. 60.00 480.00
Painting Brush 8 pcs. 50.00 400.00
TOTAL 93,880.00
IX. PAINTING WORKS

93,880.00 53,664.00 PhP 147,544.00
INDIRECT COST
OVER TOTAL INDIRECT

COST
11% 10% 5% 5% 5%
93,880.00 53,664.00 147,544.00 16,229.84 14,754.40 7,377.20 7,377.20 7,377.20 PhP 53,115.84
Cost
PhP 1,200.00
PhP 1,200.00
PhP 2,400.00
PhP 800.00
PhP 800.00
PhP 1,600.00
PhP 3,455.00
PhP 10,365.00
PhP 13,820.00
PhP 835.00
PhP 1,670.00
PhP 2,505.00
PhP 20,325.00
TOTAL COST of UNIT COST of

ITEM ITEM
DC + IDC
PhP 51,546.72 PhP 441.32

BOR COST
Duration (days) Cost
PhP 3,465.00
6.93 PhP 6,237.00
PhP 5,197.50
PhP 3,300.00
6.6 PhP 5,940.00
PhP 4,950.00
PhP 10,315.00
20.63 PhP 18,567.00
PhP 15,472.50
PhP 2,385.00
4.77 PhP 4,293.00
PhP 3,577.50
PhP 9,825.00
19.65 PhP 17,685.00
PhP 14,737.50
PhP 3,935.00
PhP 7,083.00
7.87
PhP 5,902.50
PhP 3,585.00
7.17 PhP 6,453.00
PhP 12,547.50
PhP 165,453.00
PhP 1,170.00
2.34 PhP 2,106.00
PhP 1,755.00
PhP 1,290.00
2.58 PhP 2,322.00
PhP 1,935.00
PhP 970.00
1.94 PhP 1,746.00
PhP 1,940.00
PhP 15,234.00
TOTAL COST
PhP 3,245.70
PhP 5,842.26
PhP 4,868.55
PhP 1,358.33
PhP 2,445.00
PhP 2,037.50
PhP 2,885.07
PhP 5,193.12
PhP 7,212.67
PhP 2,774.81
PhP 4,994.67
PhP 4,162.22
PhP 47,019.90
PhP 1,208.75
PhP 1,087.88
PhP 1,813.13
PhP 1,722.92
PhP 3,101.25
PhP 2,584.38
PhP 1,074.44
PhP 1,934.00
PhP 2,686.11
PhP 3,484.07
PhP 3,135.67
PhP 5,226.11
PhP 29,058.70
PhP 1,041.50
PhP 937.35
PhP 1,874.70
PhP 4,686.75
PhP 8,540.30
TOTAL COST
PhP 186.45
PhP 167.81
PhP 279.68
PhP 450.97
PhP 811.74
PhP 450.97
PhP 162.13
PhP 291.83
PhP 243.20
PhP 1,217.80
PhP 2,192.04
PhP 1,217.80
PhP 225.56
PhP 406.00
PhP 563.89
PhP 8,867.85
PhP 274,173.75

ITEM ITEM
DC + IDC
PhP 1,689,707.52 PhP 14,466.67

Cost
PhP 8,015.00
PhP 21,640.50
PhP 8,015.00
PhP 8,640.00
PhP 7,776.00
PhP 7,776.00
PhP 8,640.00
PhP 7,220.00
PhP 6,498.00
PhP 7,220.00
PhP 4,265.00
PhP 11,515.50
PhP 4,265.00
PhP 5,705.00
PhP 5,134.50
PhP 2,852.50
PhP 125,178.00

ITEM ITEM
DC + IDC
PhP 718,195.60 PhP 1,226.43

Cost
PhP 3,015.00
PhP 8,140.50
PhP 3,015.00
PhP 3,015.00
PhP 5,427.00
PhP 1,507.50
PhP 3,015.00
PhP 5,427.00
PhP 1,507.50
PhP 3,015.00
PhP 5,427.00
PhP 1,507.50
PhP 44,019.00

ITEM ITEM
DC + IDC
PhP 257,439.84 PhP 734.07

PhP 257,439.84 PhP 734.07
Cost
PhP 2,600.00
PhP 4,680.00
PhP 2,600.00
PhP 2,600.00
PhP 4,680.00
PhP 2,600.00
PhP 19,760.00
Cost
PhP 2,500.00
PhP 4,500.00
PhP 4,500.00
PhP 2,500.00
PhP 14,000.00
PhP 33,760.00

ITEM ITEM
DC + IDC
PhP 200,838.00 PhP 7,724.54

Cost
PhP 2,600.00
PhP 8,320.00
PhP 1,900.00
PhP 4,560.00
PhP 17,380.00
DIRECT COST
275,880.00
ITEM ITEM
DC + IDC
PhP 375,196.80 PhP 8,337.71
Cost
PhP 2,740.00
PhP 4,384.00
PhP 2,740.00
PhP 2,740.00
PhP 4,384.00
PhP 2,740.00
PhP 2,740.00
PhP 4,384.00
PhP 2,740.00
PhP 29,592.00

ITEM ITEM
DC + IDC
PhP 134,343.52 PhP 987.82
Cost
PhP 5,345.00
PhP 9,621.00
PhP 2,672.50
PhP 5,345.00
PhP 9,621.00
PhP 2,672.50
PhP 35,277.00

ITEM ITEM
DC + IDC
PhP 206,594.88 PhP 966.48

Cost
PhP 5,160.00
PhP 13,932.00
PhP 7,740.00
PhP 5,160.00
PhP 13,932.00
PhP 7,740.00
PhP 53,664.00

ITEM ITEM
DC + IDC
PhP 200,659.84 PhP 97.19

ACTIVITIES p
PROGRAM OF WORKS
I. EARTHWORKS
ITEM OF WORKS
A. CLEARING AND GRABBING
B. STAKING
C. EXCAVATION
D. EARTHFILL

ITEM OF WORKS
E. FOOTINGS
E1. Cutting and Bending of Bars
E2. Installation of Bars
F. COLUMN
F1. Cutting and Bending of Bars
F2. Installation of Scaffoldings
F3. Installation of Bars
F4. Installation of Forms
G. Concreting of Footing and Column
H. Slab on Ground
H1. Cutting and Bending of Bars
H2. Installation of Bars
I. Concreting of Slab on Ground
J. Beams
J1. Cutting and Bending of Bars
J2. Installation of Scaffoldings
J3. Installation of Bars
J4. Installation of Forms
K. Slab (2nd Floor)
K1. Cutting and Bending of Bars
K2. Installation of Scaffoldings
K3. Installation of Bars
K4. Installation of Forms
L. Concreting of Slab and Beam
M. Stairs
M1. Cutting and Bending of Bars
M2. Installation of Scaffoldings
M3. Installation of Bars
M4. Installation of Forms
N. Concreting of Stairs
O. Column (2nd Floor)
O1. Cutting and Bending of Bars
O2. Installation of Scaffoldings
O3. Installation of Bars
O4. Installation of Forms
P. Concreting of Column
Q. Roof Beams
Q1. Cutting and Bending of Bars
Q2. Installation of Scaffoldings
Q3. Installation of Bars
Q4. Installation of Forms
R.Concreting of Roof Beams
S. Removal of Forms
III. MASONRY WORKS

ITEM OF WORKS
T. CHB Walling
U. Cement Mortar
V. Plastering (Finishing)
W. Tiles Installation
IV. Plumbing Works

ITEM OF WORKS
X. Installation of PVC pipes and Elbows

Y. Installation of Plumbing Accessories
Z. Construction of Septic Tank
V. Truss and Roofing

ITEM OF WORKS
A' . Truss Fabrication
B' . Installation of Truss and Purlins
C' . Installation of Roofing
VI. Doors and Windows

ITEM OF WORKS
D' . Installation of Windows

E' . Installation of Doors
VII. Electrical Works

ITEM OF WORKS
F' . Wiring Installation

G' . Electrical Accessories Installation
VIII. Ceiling Works

ITEM OF WORKS
H' . Installation of Ceiling Joists

I' . Installation of Ceiling Boards
IX. Painting Works

ITEM OF WORKS
J' . Wall First Coating

K' . Ceiling First Coating
L' . Wall Final Coating
M' . Ceiling Final Coating
N' . Roof Painting
NG
ACTIVITIES per ITEMS of WORK

DURATION OF
PROGRAM OF WORKS
I. EARTHWORKS
No. of
ITEM OF WORKS Workers
Workers
Engineer 1
A. CLEARING AND GRABBING
Foreman 1
Labor (Unskilled) 3
Engineer 1
B. STAKING
Foreman 1
Labor (Unskilled) 3
Engineer 1
C. EXCAVATION
Foreman 1
Labor (Unskilled) 6
Engineer 1
D. EARTHFILL
Foreman 1
Labor (Unskilled) 6

No. of
Workers
E. FOOTINGS
Engineer 1
Foreman 1
E1. Cutting and Bending of Bars
Steelman 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
E2. Installation of Bars
Steelman 2
Labor (Unskilled) 3
F. COLUMNS
Engineer 1

Foreman 1
Steelman 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
F2. Installation of Scaffoldings
Carpenter 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
F3. Installation of Bars
Steelman 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
F4. Installation of Forms
Carpenter 2
Labor (Unskilled) 3
Engineer 1
G. Concreting of Footing and
Foreman 1
Column
Mason 2
Labor (Unskilled) 7
H. SLAB on GROUND
Engineer 1
Foreman 1
H1. Cutting and Bending of Bars
Steelman 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
H2. Installation of Bars
Steelman 2
Labor (Unskilled) 3
Engineer 1
I. Concreting of Slab on Ground Foreman 1
Mason 2
Labor (Unskilled) 7
J. BEAMS
Engineer 1
Foreman 1
J1. Cutting and Bending of Bars
Steelman 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
J2. Installation of Scaffoldings
Carpenter 2
Labor (Unskilled) 3
Engineer 1

Foreman 1
Steelman 2
Labor (Unskilled) 5
Engineer 1
Foreman 1
J4. Installation of Forms
Carpenter 2
Labor (Unskilled) 3
K.SLAB on 2nd FLOOR
Engineer 1
Foreman 1
K1. Cutting and Bending of Bars
Steelman 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
K2. Installation of Scaffoldings
Carpenter 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
K3. Installation of Bars
Steelman 2
Labor (Unskilled) 5
Engineer 1
Foreman 1
K4. Installation of Forms
Carpenter 2
Labor (Unskilled) 3
Engineer 1
L. Concreting of Beam and Slab Carpenter 1
Mason 2
Labor (Unskilled) 9
M. STAIRS
Engineer 1
Foreman 1
M1. Cutting and Bending of Bars
Steelman 1
Labor (Unskilled) 3
Engineer 1
Foreman 1
M2. Installation of Scaffoldings
Carpenter 2
Labor (Unskilled) 2
Engineer 1
Foreman 1
M3. Installation of Bars
Steelman 2
Labor (Unskilled) 2
Engineer 1
Foreman 1
Carpenter 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
N. Concreting of Stairs
Carpenter 2
Labor (Unskilled) 5
O. COLUMN (2nd Floor)
Engineer 1
Foreman 1
O1. Cutting and Bending of Bars
Steelman 1
Labor (Unskilled) 3
Engineer 1
Foreman 1
O2. Installation of Scaffoldings
Carpenter 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
O3. Installation of Bars
Steelman 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
O4. Installation of Forms
Carpenter 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
P. Concreting of Column
Carpenter 2
Labor (Unskilled) 5
Q. ROOF BEAMS
Engineer 1
Foreman 1
Q1. Cutting and Bending of Bars
Steelman 1
Labor (Unskilled) 3
Engineer 1
Foreman 1
Q2. Installation of Scaffoldings
Carpenter 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
Q3. Installation of Bars
Steelman 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
Q4. Installation of Forms
Carpenter 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
R. Concreting of Roof Beams
Carpenter 2
Labor (Unskilled) 5
Engineer 1
Foreman 1
S. Removal of FORMS
Carpenter 3
Labor (Unskilled) 5
III. MASONRY WORKS

No. of
Workers
Engineer 1
Foreman 1
T. CHB WALLING
Mason 3
Labor (Unskilled) 3
Engineer 1
Foreman 1
U. Cement Mortar
Mason 2
Labor (Unskilled) 2
Engineer 1
Foreman 1
V. Plastering
Mason 3
Labor (Unskilled) 3
Engineer 1
Foreman 1
W. Tiles Installation
Mason 2
Labor (Unskilled) 2
IV. PLUMBING WORKS

No. of
Workers
Engineer 1
X. Installation of PVC Pipes and Foreman 1
Elbows Plumber 2
Labor (Unskilled) 2
Engineer 1
Y. Installation of Plumbing Foreman 1
Accessories Plumber 2
Labor (Unskilled) 2
Engineer 1
Foreman 1
Plumber 1
Labor (Unskilled) 2
V. TRUSS AND ROOFING

No. of
Workers
Engineer 1
Foreman 1
A'. Truss Fabrication
Carpenter 3
Labor (Unskilled) 3
Engineer 1
Foreman 1
B'. Truss and Purlin Installation
Carpenter 4
Labor (Unskilled) 3
Engineer 1
Foreman 1
C'. Installation of Roofing
Carpenter 3
Labor (Unskilled) 3
VI. DOORS AND WINDOWS

No. of
Workers
Engineer 1
D'. Installation of Windows Foreman 1
Labor (Skilled) 4
Engineer 1
E'. Installation of Doors Foreman 1
Labor (Skilled) 3
VII. ELECTRICAL WORKS

No. of
Workers
Engineer 1
F'. Wiring Installation Foreman 1
Electrical Technician 2
Engineer 1
G'. Electrical Accessories Installation Foreman 1
VIII. CEILING WORKS

No. of
Workers
Engineer 1
H'. Installation of Ceiling Joists

Foreman 1
H'. Installation of Ceiling Joists
Carpenter 2
Labor (Unskilled) 3
Engineer 1
Foreman 1
I'. Installation of Ceiling Boards
Carpenter 2
Labor (Unskilled) 3
IX. PAINTING WORKS

No. of
Workers
Engineer 1
J'. Wall First Coating Foreman 1
Engineer 1
K'. Ceiling First Coating Foreman 1
Engineer 1
L'. Wall Final Coating Foreman 1
Engineer 1
M'. Ceiling Final Coating Foreman 1
Engineer 1
N'. Roof Painting Foreman 1
DURATION OF WORKS
Ouput
Quantity Unit per Day Duration (Days)
(Unit)
240 m2 100 2.4
240 m2 150 1.6
96.8 m3 14 6.91
20 m3 12 1.67
Ouput
(Unit)
1386 kg 200 6.93
1386 kg 210 6.60
2633 kg 200 13.17

2633 kg 200 13.17
2193 bd. ft. 460 4.77
2633 kg 260 10.13
124.8 m2 15 8.32
28.64 m3 4.75 6.03
1031 kg 440 2.34
1031 kg 400 2.58
9.72 m3 5 1.94
2596.56 kg 400 6.49
702 bd. ft. 430 1.63
2596.56 kg 450 5.77

2596.56 kg 450 5.77
79.12 m2 14 5.65
967 kg 400 2.42
802 bd. ft. 480 1.67
967 kg 450 2.15
90.94 m2 24 3.79
20.83 m3 8 2.60
74.58 kg 200 0.37
270.58 bd. ft. 300 0.90
74.58 kg 145 0.51
60.89 m2 25 2.44
60.89 m2 25 2.44
2.03 m3 2.8 0.73
1780 kg 200 8.90
2193 bd. ft. 300 7.31
1780 kg 260 6.85
127.2 m2 25 5.09
5.4 m3 3.5 1.54
1409 kg 200 7.05
627 bd. ft. 300 2.09
1409 kg 260 5.42
70.72 m2 25 2.83
7.96 m3 3.75 2.12
13125 bd. ft. 3550 3.70
Ouput
(Unit)
7613 pcs 480 15.86
13 m3 0.9 14.44
14.5 m3 1.7 8.53
228.15 m2 28 8.15
Ouput
(Unit)
166 pcs 30 5.53
16 sets 3 5.33
1 unit 0.25 4.00

1 unit 0.25 4.00
Ouput
(Unit)
2413 bd.ft. 230 10.49
2413 bd.ft. 215 11.22
65 pcs 10 6.50
Ouput
(Unit)
26 bd.ft. 3 8.67
19 bd.ft. 2 9.50
Ouput
(Unit)
250 m 70 3.57
137 set 40 3.43
Ouput
(Unit)
1870.4 bd.ft. 355 5.27

1870.4 bd.ft. 355 5.27
75 pcs 28 2.68
Ouput
(Unit)
1171.2 m2 120 9.76
213.76 m2 95 2.25
1171.2 m2 100 11.71
213.76 m2 95 2.25
175.35 m2 85 2.06
PRECEDES AND FOLLOWS

PROGRAM OF WORKS
I. EARTHWORKS
ACTIVITIES DURATION (days) PRECEDES
A. Clearing and Grabbing 3
B. Staking 2 A
C. Excavation 7 B
D. Earthfill 2 C
E. FOOTINGS D
E1. Cutting and Bending of Bars 7 D
E2. Installation of Bars 7 E1
F. COLUMN D
F1. Cutting and Bending of Bars 14 D
F2. Installation of Scaffoldings 5 F1
F3. Installation of Bars 11 F2
F4. Installation of Forms 9 F3
G. Concreting of Footing and Column 7 D
H. Slab on Ground E
H1. Cutting and Bending of Bars 3 D
H2. Installation of Bars 3 H1
I. Concreting of Slab on Ground 2 F
J. Beams G
J1. Cutting and Bending of Bars 7 G
J2. Installation of Scaffoldings 2 J1
J3. Installation of Bars 6 J2
J4. Installation of Forms 6 J4
K. Slab (2nd Floor) H, I, J
K1. Cutting and Bending of Bars 3 H, I, J
K2. Installation of Scaffoldings 2 K1
K3. Installation of Bars 3 K2
K4. Installation of Forms 4 K3
L. Concreting of Slab and Beam 3
M. Stairs
M1. Cutting and Bending of Bars 1
M2. Installation of Scaffoldings 1
M3. Installation of Bars 1
M4. Installation of Forms 3
N. Concreting of Stairs 1
O. Column (2nd Floor)
O1. Cutting and Bending of Bars 9
O2. Installation of Scaffoldings 8
O3. Installation of Bars 7
O4. Installation of Forms 6
P. Concreting of Column 2
Q. Roof Beams
Q1. Cutting and Bending of Bars 8
Q2. Installation of Scaffoldings 3
Q3. Installation of Bars 6
Q4. Installation of Forms 3
R.Concreting of Roof Beams 3
S. Removal of Forms 4
III. MASONRY WORKS

T. CHB Walling 16
U. Cement Mortar 15
V. Plastering (Finishing) 9
W. Tiles Installation 9
IV. Plumbing Works

X. Installation of PVC pipes and Elbows 6
Y. Installation of Plumbing Accessories 6
Z. Construction of Septic Tank 4 D
V. Truss and Roofing

A' . Truss Fabrication 11
B' . Installation of Truss and Purlins 12
C' . Installation of Roofing 7
VI. Doors and Windows

D' . Installation of Windows 9
E' . Installation of Doors 10
VII. Electrical Works

F' . Wiring Installation 4
G' . Electrical Accessories Installation 4
VIII. Ceiling Works

H' . Installation of Ceiling Joists 6
I' . Installation of Ceiling Boards 3
IX. Painting Works

J' . Wall First Coating 10
K' . Ceiling First Coating 3
L' . Wall Final Coating 12
M' . Ceiling Final Coating 3
N' . Roof Painting 3
S AND FOLLOWS
PRECEDES FOLLOWS
B
A C
B D
C E, F, G
PRECEDES FOLLOWS
D H, Z
D E1
E1 H
D I
D F2
F1 F3
F2 F4
F3 H
D J
E K
D H2
H1 K
F K
G K
G J2
J1 J3
J2 J4
J4 K
H, I, J L, M
H, I, J K2
K1 K3
K2 K4
K3 L, M
PRECEDES FOLLOWS
PRECEDES FOLLOWS
PRECEDES FOLLOWS
PRECEDES FOLLOWS
PRECEDES FOLLOWS
PRECEDES FOLLOWS
PRECEDES FOLLOWS

Jonathan Orot (CPM)

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Jonathan Orot (CPM)

Uploaded by

Copyright:

Available Formats

PROJECT TITLE: TWO STOREY RESIDENTIAL BUILDING

LOCATION: BRGY. TABAWAN, CALBAYOG CITY

PROJECT CATEGORY: RESIDENTIAL BUILDING SITE AREA: 240.23 m2

ITEM NO. DESCRIPTION % of TOTAL UNIT QUANTITY UNIT COST AMOUNT

100.00% TOTAL ESTMATED COST PhP 2,820,080.23

A. Clearing ang Grabbing Area = 240 m2

Column Footing = 20 pcs

Total Volume of Excavation

= 67.6m3 + 22.4m3 + 6.75m3 = 96.8 m3

Total Area = 123 m2

Total Volume of Earth Fill Needed:

TOTAL Volume = 116.8 m3

For 2nd Floor:

Ground Floor: Using No. 16 wire

Using 0.3 m long ties

No. of kg = 853.2m ÷ 53 m/kg = 16 kg

Total Length of Beam = 187.3 m

Total Weight of Bars = 206 x 6 x 1.58 = 1952.88 kg say 1953 kg

Using 0.3 m long ties : using # 16 GI wire, 53m/kg

No. of Cut Length from 6m commercial length = 6m / 1.204 m = 5 pcs

Total Weight of Bars = 192 x 6 x 0.62 kg/m = 714.24 kg say 715 kg

Stirrups for Beam 1 : Using 10mmØ x 6m commercial length

BEAM 1 STIRRUPS (pcs)

M. Lateral Ties and No. of pcs/ Bar = 6m / 1.2 m = 5pcs

Stirrups for Beam 2 : Using 10mmØ x 6m commercial length

BEAM 2 STIRRUPS (pcs)

No. of pcs/ Bar = 6m / 1 m = 6pcs

Stirrups for Beam 3 : Using 10mmØ x 6m commercial length

No. of pcs/ Bar = 6m / 1.1 m = 5.45 pcs

Using Class A Concrete Mixture:

Gravel Required: 5.68 + 16.8 = 22.48 m3 say 22.5 m3

Using Class A Concrete Mixture:

SLAB: thickness = 0.1 m

Total Volume = 9.72 + 9.09 = 18.81 m3

Using Class A Concrete Mixture:

STAIR: rise = 0.19 m run = 0.3 m

TOTAL Volume = 74.58 m3

COLUMN FOOTING: 20 pcs, cover 0.075m bothsides

Total No. of 1.25m bar = 22 x 1.25 x 20 = 550 pcs

Using No 16 Tie Wire: 1 kg = 53 m long

COLUMN FOOTING = 20 x 11 x 11 = 2420 ties

Using 0.3 m long ties

No. of kg = 726m ÷ 53 m/kg = 13.70 kg say 14 kg

Total No. of Bars = (90 x 3)/6 = 45 pcs -12mm Ø

Transverse Bar : 10 mm Ø , 6m commercial length

Using No 16 Tie Wire: 1 kg = 53 m long

WALL FOOTING = 300 x 3 = 900 ties

Using 0.3 m long ties

No. of kg = 270m ÷ 53 m/kg = 5.09 kg say 5.50 kg

FLOOR AREA = 97.21 m2

Total Weight of Bars = 193 x 6 x 0.89 kg/m = 1030.62 kg say 1031 kg

Using 0.3 m long ties : using # 16 GI wire, 0.132kg/m2

FLOOR AREA = 90.94 m2

Total Weight of Bars = 181 x 6 x 0.89 kg/m = 966.54 kg say 967 kg

Using 0.3 m long ties : using # 16 GI wire, 0.132kg/m2

Reinforcement Bars: using 12 mmØ - 6m commercial length

No. of pcs / Bar = 6m / 4.25 = 1 pc

Temperature Bars: using 10 mmØ - 6m commercial length

Using 0.3 m long ties : using # 16 GI wire, 0.132 kg/m 2

TOTAL WEIGHT = 11115.22 kg

Area of Scaffolding = Perimeter x height = 170 m x 7.8 m = 1326 m2

C.W. Nails (8d) = 1326 x 0.08kg = 106.08 kg say 107 kg

Required Plywood = 252 sq m/2.88 sq m per pieces = 87.5 pcs