Republic of the Philippines

MUNICIPALITY OF CAPUL
Province of Northern Samar
DEPARTMENT OF EDUCATION
Brgy,Jubang, Capul, Northern Samar

Program of Work

Name/Location of Project:
Appropriation: 2,805,711.35
PROPOSED TWO- STOREY RESIDENTIAL
Brgy. Jubang, Capul,Northern Samar Source of Fund:
Corporation
Project Duration:
Project Category: 73 weeks
Residential Desirable Starting Date:

Technical Personnel Required: Equipment Required:

1 - Project Engineer 1-unit one-bagger Concrete mixer

1 - Material Engineer 1- unit Concrete Vibrator
1 - Construction Foreman 1--unt Portable Compactor
1 - Unit Bar Cutter
Project Description: 1 - Unit Bar Bender

Implementing Procedure:
CONSTRUCTION OF 2-STOREY RESIDENTIAL BUILDING

By Contractor

Estimated Project Cost by Item of Work (Materials, Labor and Equipment)

Percent of
Item No. - Description Unit Quantity Unit Cost Total Direct Cost
Total

I - SITE DEVELOPMENT 0.07% cu.m 63.00 31.75 2,000.25

II - EARTHWORKS 0.07% sq.m. 5.00 396.88 1,984.38

III - CONCRETE WORKS 5.65% cu.m 74.50 2,128.32 158,559.50

IV - STEEL WORKS 8.53% pcs 816.00 293.35 239,372.78

V - MASONRY WORKS 11.86% sq.m 476.18 698.83 332,770.16

VI - FORMWORKS AND 16.02% pcs. 108.00 4,162.95 449,599.05

SCAFFOLDINGS

VII - STAIRCASE 0.29% pc. 1.00 8,048.63 8,048.63

 VIII - CEILING WORKS 3.55% sq.m 470.95 211.22 99,475.43

IX - ROOFING WORKS 45.71% sq.m. 42.80 29,963.25 1,282,426.95

X - DOORS AND WINDOWS 0.71% sets 1.00 19,820.80 19,820.80

XI - PAINTING WORKS 2.06% sq.m 775.00 74.56 57,785.00

XII - TILE WORKS 5.13% sq.m 60.92 2,361.58 143,867.19

XIII - LANDSCAPE 0.36% cu.m. 63.00 158.75 10,001.25

TOTAL 100.00% 2,805,711.37

Breakdown of Estimated Expenditures

A. DIRECT COST
1. Materials
1.1 Supply/Delivery 56.13% 2,305,708.37
1.2 Testing of Materials

2. Labor ,Equipment Expenses, Fuel Oil & Etc. 12.17% 500,003.00

2.1 Direct Labor
2.2 Leave
2.3 SSS/GSIS
2.4 Medicare
2.5 State Insurance
68.30% 2,805,711.37
B. INDIRECT COST
1. Overhead, Contigency and Miscellaneous (12% of A1 to A3) 12.00% 299,610.60
2. Profit (10% of A1 to A3) 8.00% 199,740.40
3. BIR Tax/VAT (5% of [(A1 to A3)+(B1 to B2)] 7.00% 653,518.40
4. Mobilizaion/Demobilization
SUB-TOTAL 96.36% 3,958,580.77

Estimated Government Expenses

1. Preliminary and Detailed Engineering
2. RRW/Site Acquisition
3. Construction Engineering and Administrative Overhead 3.50% 138,550.33
4. Materials to be funished by the Government
5. Environmental Compliance Certificate 6,000.00
6. Building Permit and others 5,000.00
SUB-TOTAL 3.50% 149,550.33

Contingencies/Reserves

1. Physical Contingencies
2. Price Escalation
3. Budgetary
TOTAL 100.00% 4,108,131.10
 BOQ SUMMARY SHEET
ITEM Amount in Figures
Desription
NO. (Php)
1. SITE DEVELOPMENT WORKS
Amount in Words: Two thousand, and twenty-five 2,000.25
hundredths
2. EARTHWORKS one thousand, nine hundred
Amount in Words: eighty-four and thirty-eight 1,984.38
hundredths
3. CONCRETE WORKS one hundred fifty-eight thousand,
Amount in Words: five hundred fifty-nine and five 158,559.50
tenths
4. STEEL WORKS two hundred thirty-nine thousand,
Amount in Words: three hundred seventy-two and 239,372.78
seventy-eight hundredths
5. MASONRY WORKS three hundred thirty-two
Amount in Words: thousand, seven hundred seventy 332,770.16
and sixteen hundredths
6. FORMWORKS & SCAFFOLDINGS four hundred forty-nine thousand,
Amount in Words: five hundred ninety-nine and five 449,599.05
hundredths
7. STAIRCASE
eight thousand, forty-eight and
Amount in Words: 8,048.63
sixty-three hundredths

8. CEILING WORKS ninety-nine thousand, four

Amount in Words: hundred seventy-five and forty- 99,475.43
three hundredths
one million, two hundred eighty-
9. ROOFING WORKS two thousand, four hundred
Amount in Words: twenty-six and ninety-five 1,282,426.95
hundredths
10. DOORS AND WINDOWS
nineteen thousand, eight hundred 19,820.80
Amount in Words: twenty and eight tenths

11. PAINTING WORKS

fifty-seven thousand, seven 57,785.00
Amount in Words: hundred eighty-five

12. TILE WORKS one hundred forty-three

Amount in Words: thousand, eight hundred sixty- 143,867.19
seven and nineteen hundredths
13. LANDSCAPE
ten thousand, one and twenty-five
Amount in Words: 10,001.25
hundredths

GRAND Fourteen Million Three Hundred Thirty Four Thousand Seven Hundred
2,805,711.35
TOTAL two million, eight hundred five thousand, seven hundred eleven and thirty-five hundredths
(In Words) (In Figures)
1. SITE DEVELOPMENT WORKS Qty Unit Price per Item
- Clearing and Grubing 63 sq.m 20
Total Material Cost
- Labor Cost
Direct Cost
- O.C.M.
- Contractor's Profit (8%)
- EVAT
Total Cost for this Item
2. EARTHWORKS Qty Unit Price per Item
- Backfilling 5 cu.m. 250
Total Material Cost
- Labor Cost
Direct Cost
- O.C.M.
- Contractor's Profit (8%)
- EVAT
Total Cost for this Item
3. CONCRETE WORKS Qty Unit Price per Item
- Portland Cement 299 bags 270
- Washed Sand 23 cu.m. 550
- Washed Gravel 5 cu.m. 1,300
Total Material Cost
- Labor Cost
Direct Cost
- O.C.M.
- Contractor's Profit (8%)
- EVAT
Total Cost for this Item
4. STEEL WORKS Price per Item
- 16mmØ x 6 m RSB 68 pcs. 302
- 12mmØ x 6 m RSB 150 pcs. 175
- 10mmØ x 6 m RSB 430 pcs. 125
20mmØ x 6 m RSB 17 pcs. 350
25mmØ x 6 m RSB 30 pcs. 530
32mmØ x 6 m RSB 16 pcs. 1,250
- #16 Tie Wire 105 kgs. 80
Total Material Cost
- Labor Cost
Direct Cost
- O.C.M.
 - Contractor's Profit (8%)
- EVAT
Total Cost for this Item
5. MASONRY WORKS Price per Item
- 6" CHB 2229 pcs. 17
- 4" CHB 1024 pcs. 14
- Portland Cement 427 bags 270
- Washed Sand 23 cu.m. 550
- 12mmØ x 6 m RSB 123 pcs. 175
- 10mmØ x 6 m RSB 57 pcs. 125
- #16 Tie Wire 10 kgs. 80
Total Material Cost
- Labor Cost
Direct Cost
- O.C.M.
- Contractor's Profit (8%)
- EVAT
Total Cost for this Item
6. FORMWORKS & SCAFFOLDINGS Price per Item
- 1/4" thk. Ordinary Plywood 108 shts. 360
- 2" x 3" x 10' Form Lumber 11696 bd.ft 18
- 2" x 2" x 10' Form Lumber 1808 bd.ft 18
- Nails 1 1/2 21 kgs. 60
Total Material Cost
- Labor Cost
Direct Cost
- O.C.M.
- Contractor's Profit (8%)
- EVAT
Total Cost for this Item
7. ROOFING WORKS Price per Item
- CEILING JOIST 36 pcs. 200
- PLYWOODS 124 pcs. 360
- METAL PURLINS 22 pcs. 300
- GAGE 26 RIB-TYPE 7 pcs. 888
- RIDGE ROLL 1 pcs. 350
- FLASHING 3 pcs. 2240
- GUTTER 7 pcs. 200
- STRAP 6096 pcs. 120
- RIVETS 133 pcs. 24
Total Material Cost
- Labor Cost
Direct Cost
 - O.C.M.
- Contractor's Profit (8%)
- EVAT
Total Cost for this Item
8. CEILING WORKS Price per Item
3.50mm Hardililte Board 29 pcs. 738
2x2x10 183 pcs. 400
Nails 4 kgs. 60
1x2 Moulding 51 pcs. 380
1x3 Moulding 50 pcs. 350
Senepa Board 494 pcs. 330
Total Material Cost
- Labor Cost
Direct Cost
- O.C.M.
- Contractor's Profit (8%)
- EVAT
Total Cost for this Item
9. STAIRCASE Price per Item
- 2x12 Yakal Stair Tread 4 pcs. 180
- 2x12 Stringer 2 pcs. 145
6m Baluster for Handrail 1 pcs. 400
- Wood Baluster 3 pcs. 1200
- Nails 1 1/2 1 kg. 60
Total Material Cost
- Labor Cost
Direct Cost
- O.C.M.
- Contractor's Profit (8%)
- EVAT
Total Cost for this Item
10. DOORS AND WINDOWS Price per Item
- W-1 (SEE DETAIL) 1 pcs. 1,000
- W-2 (SEE DETAIL) 1 pcs. 660
- W-3 (SEE DETAIL) 1 pcs. 990
DOORS
- D-1 (SEE DETAIL) 1 pcs. 600
- D-2 (SEE DETAIL) 3 pcs. 580
- D-3 (SEE DETAIL) 4 pcs. 600
D-4 (SEE DETAIL) 1 pcs. 600
D-5 (SEE DETAIL) 2 pcs. 600
D-6 (SEE DETAIL) 1 pcs. 600
2"x 6" (set) 1 pcs. 250
 2"x 4"(set) 8 pcs. 225
Aluminum Frame 3 pcs. 400
Total Material Cost
- Labor Cost
Direct Cost
- O.C.M.
- Contractor's Profit (8%)
- EVAT
Total Cost for this Item
11. PAINTING WORKS Price per Item
- PLEXIBOND 34 gal. 730
- Latex 2 gal. 440
- Semi-Gloss Latex 11 gal. 530
- Acrylic 1 gal. 670
- Flat Latex 4 gal. 600
- Enamel 3 gal. 600
Total Direct Cost
- Labor Cost
Direct Cost
- O.C.M.
- Contractor's Profit (8%)
- EVAT
Total Cost for this Item
12. TILE WORKS Price per Item
- 300X300mm Glazed floor Tile 351 pcs. 50
300x300mm Non-skid 254 pcs. 95
300x300mm Wall Tiles 582 pcs. 60
200x200mm Non-skid 165 pcs. 85
GROUT 19 kg 493(20kg)
Cement Mortar 53 bags 210
Sand 2 cu.m. 550
Total Direct Cost
- Labor Cost
Direct Cost
- O.C.M.
- Contractor's Profit (8%)
- EVAT
Total Cost for this Item
13. LANDSCAPE Price per Item
- Landscape 63 sq.m 100
Total Direct Cost
- Labor Cost
Direct Cost
 - O.C.M.
- Contractor's Profit (8%)
- EVAT
Total Cost for this Item
14. Paintaing Works (excluded)
GRAND TOTAL
Total Price
1,260.00
1,260.00 2,000,012.00
315.00
1,575.00
189.00
126.00
110.25
2,000.25
Total Price
1,250.00
1,250.00
312.50
1,562.50
187.50
125.00
109.38
1,984.38
Total Price
80,730.00
12,650.00
6,500.00
99,880.00
24,970.00
124,850.00
14,982.00
9,988.00
8,739.50
158,559.50
Total Price
20,536.00
26,250.00
53,750.00
5,950.00
15,900.00
20,000.00
8,400.00
150,786.00
37,696.50
188,482.50
22,617.90
 15,078.60
13,193.78
239,372.78
Total Price
37,893.00
14,336.00
115,290.00
12,650.00
21,525.00
7,125.00
800.00
209,619.00
52,404.75
262,023.75
31,442.85
20,961.90
18,341.66
332,770.16
Total Price
38,880.00
210,528.00
32,544.00
1,260.00
283,212.00
70,803.00
354,015.00
42,481.80
28,321.20
24,781.05
449,599.05
Total Price
7190
44640
6600
6216
350
6720
1400
731520
3192
807,828.00
201,957.00
1,009,785.00
 121,174.20
80,782.80
70,684.95
1,282,426.95
Total Price
21,402.00
73,200.00
240.00
19,380.00
17,500.00
163,020.00
294,742.00
73,685.50
368,427.50
44,211.30
29,474.20
25,789.93
99,475.43
Total Price
720.00
290.00
400
3,600.00
60.00
5,070.00
1,267.50
6,337.50
760.50
507.00
443.63
8,048.63
Total Price
1,000.00
660.00
990.00

600.00
1,740.00
2,400.00
600
1200
600
250
 1800
1200
13,040.00
3,260.00
16,300.00
1,564.80
1,043.20
912.80
19,820.80
Total Price
24,820.00
880.00
5,830.00
670.00
2,400.00
1,800.00
36,400.00
9,100.00
45,500.00
5,460.00
3,640.00
3,185.00
57,785.00
Total Price
17,550.00
24130
34920
14025
493
11130
825
90,625.00
22,656.25
113,281.25
13,593.75
9,062.50
7,929.69
143,867.19
Total Price
6,300.00
6,300.00
1,575.00
7,875.00
 945.00
630.00
551.25
10,001.25

2,805,711.35
Reinforcing Bars

(A) (B) (C)

Length Bar Qty/Length Qty
Particulars
(m) (pcs) (pcs)

FOOTINGS
F-1 Longitudinal 0.95 4 1
Traverse 0.95 4 1
F-2 Longitudinal 1.00 5 3
Traverse 1.00 5 3
F-3 Longitudinal 1.08 5 3
Traverse 1.08 5 3
F-4 Longitudinal 1.20 6 2
Traverse 1.20 6 2
F-5 Longitudinal 1.30 8 2
Traverse 1.30 8 2
Sub-Total

(A) (B) (C)

Length Bar Qty/Length Qty
Particulars
(m) (pcs) (pcs)

COLUMNS
C-1 Vert. Bars 3.00 4 4
0.25 x 0.25 Ties 0.83 48 4
C-2 Vert. Bars 3.00 4 6
0.30 x 0.30 Ties 1.13 48 6
C-3 Vert. Bars 3.00 4 2
0.30 x 0.30 Ties 1.13 96 2
C-4 Vert. Bars 3.00 8 5
0.40 x 0.40 Ties 1.53 96 5
C-5 Vert. Bars 3.00 4 4
0.30 x 0.30 Ties 1.13 96 4
C-6 Vert. Bars 3.00 14 1
0.40 x 0.40 Ties 1.53 96 1
Sub-Total

(A) (B) (C)

Length Bar Qty/Length Qty
Particulars
(m) (pcs) (pcs)

ROOF BEAMS
Along Grid Line 1
Continuous Bar 5.60 4 1
Stirrups (bet. A-B) 1.10 38 1
Along Grid Line 2
Continuous Bar 5.60 4 1
Stirrups (bet. A-B) 1.10 38 1
Along Grid Line 3
Continuous Bar 5.60 4 1
Stirrups (bet. A-B) 1.10 38 1
Sub-Total

(A) (B) (C)

Length Bar Qty/Length Qty
Particulars
(m) (pcs) (pcs)

Along Grid Line A

Continuous Bar 6.20 4 1
Stirrups (bet. 1-2) 1.10 22 1
Stirrups (bet. 2-3) 1.10 27 1
Along Grid Line B
Continuous Bar 6.20 4 1
Stirrups (bet. 1-2) 1.10 22 1
Stirrups (bet. 2-3) 1.10 27 1
Sub-Total

(A) (B) (C)

Length Bar Qty/Length Qty
Particulars
(m) (pcs) (pcs)

BEAMS
B1
Continuous Bar 8.40 8 1
Stirrups 0.88 80 1
B2
Continuous Bar 4.28 4 1
Stirrups 0.88 46 1
B3
Continuous Bar 7.43 8 1
Stirrups 1.18 58 1
B4
Continuous Bar 1.86 4 1
Stirrups 0.88 20 1
B5
Continuous Bar 5.61 4 1
Stirrups 1.18 58 1
B6
 Continuous Bar 3.67 4 1
Stirrups 1.18 35 1
B7
Continuous Bar 5.61 4 1
Stirrups 0.88 60 1
B8
Continuous Bar 1.22 4 1
Stirrups 1.18 15 1
B9
Continuous Bar 3.08 4 1
Stirrups 1.18 30 1
B10
Continuous Bar 8.02 4 1
Stirrups 0.88 76 1
B11
Continuous Bar 3.63 4 1
Stirrups 2.08 38.709 1
TOTAL

(A) (B) (C)

Length Qty/Length Qty
SLAB ON GRADE
(m) (pcs) (pcs)

MARKS
S-150 Longitudinal Bars 0.71 5 1
Transverse Bars 4.73 32 1
Longitudinal Bars 1.96 14 1
Transverse Bars 2.44 17 1
S-120 Longitudinal Bars 1.93 17 1
Transverse Bars 3.20 27 1
Longitudinal Bars 1.05 9 1
Transverse Bars 2.02 17 1
Longitudinal Bars 1.12 10 1
Transverse Bars 2.30 20 1
Longitudinal Bars 1.12 10 1
Transverse Bars 1.92 16 1
S-130 Longitudinal Bars 3.38 26 1
Transverse Bars 0.60 5 1
Longitudinal Bars 1.96 16 1
Transverse Bars 1.92 15 1
Longitudinal Bars 2.47 19 1
Transverse Bars 3.23 25 1
Sub-Total
SUMMARY:(Reinforcing Bars)

Particulars 32mm Ø 25 mm Ø 20 mm Ø 16 mm Ø
(6m/pc) (6m/pc) (6m/pc) (6m/pc)

Footings 24.00
Columns 16 30 17 5.00
Beams 39.00
Slab
TOTAL 16 30 17 68.00
 (D)
16 mm Ø
(6m/pc)
(A*B*C)/6

0.63
0.63
2.50
2.50
2.69
2.69
2.40
2.40
3.47
3.47
23.38

(D) (E) (F) (G)

32 mm Ø 25 mm Ø 20 mm Ø 16 mm Ø
(6m/pc) (6m/pc) (6m/pc) (6m/pc)
((A*B*C)/6)+10% ((A*B*C)/6)+10% ((A*B*C)/6)+10% ((A*B*C)/6)+10%

12.60

4.20 4.20

21.00

8.40 8.40

7.35

15.75 29.4 16.8 4.20

(D)
16 mm Ø
(6m/pc)
((A*B*C)/6)+10%
 4.11

4.11

4.11

12.32

(D)
16 mm Ø
(6m/pc)
((A*B*C)/6)+10%

4.55

4.55

9.09

(D) (E) (F) (G)

16 mm Ø 12mm Ø 10mm Ø #16
(6m/pc) (6m/pc) (6m/pc) Tie Wire
((A*B*C)/6)+10% (kls)

6.16
11.73 4.53

3.14
6.75 2.60

5.45
11.41 3.28

1.36
2.93 1.13

4.11
11.41 3.28
 2.69
6.88 1.98

4.11
8.80 3.40

0.89
2.95 0.85

2.26
5.90 1.70

5.88
11.15 4.30

2.66
13.42 2.19
38.71 93.33 29.25

(D) (E)
12mm Ø #16
(6m/pc) Tie Wire
((A*B*C)/6)+10% (kls)

0.65 0.91
27.73
5.03 1.35
7.60
6.02 2.60
15.83
1.73 0.87
6.28
2.05 1.13
8.43
2.05 0.91
5.62
16.09 0.74
0.55
5.75 1.36
5.27
8.59 2.69
14.80
140.08 12.54
12mm Ø 10mm Ø #16
(6m/pc) (6m/pc) Tie Wire
(kls)
8.00
9.00 336.00 54.00
94.00 30.00
141.00 13.00
150.00 430.00 105.00
 MASONRY

GROUND FLOOR
Area 6" CHB 4" CHB
Ground Floor
(sq.m.) (pcs.) (pcs.)
Along Row B3 13.31 173.043
Along Row B4 13.26 124
Along Row B5 5.40 70
Along Row B6 3.19 41.418
Along Row B7 5.15 66.885
Along Row B8 3.19 41
TOTAL 39.80 296 248

e area by 13 to get the quantity of CHB. Round off to the nearest greater whole number.

FOR CEMENT MORTAR FILLER

QTY. Cement Sand
(pcs.) (bags) (cu.m.)
6" CHB 2229 218.89 11.81
4" CHB 1024 42.09 2.25
TOTAL 260.97 14.07

FOR CEMENT MORTAR PLASTER FINISH

Area Cement Sand
(sq.m.) (bags) (cu.m.)
Total Area 476.18 165.71 8.86
TOTAL 165.71 8.86

FOR CHB REINFORCEMENT

Area 12mm Ø (6m/pc) 10mm Ø (6m/pc) #16
(sq.m.) Vertical Horizontal Tie Wire
(kgs)
6" CHB 163.17 57.93 58.47 5.22
4" CHB 74.92 26.60 26.85 2.40
Sub Total 57.93 58.47 26.60 26.85 7.62
TOTAL 232.79 56.11 9.14

SUMMARY:
PARTICULAR QTY UNITS QTY UNITS
6" CHB 2229 pcs
4" CHB 1024 pcs
Cement 427.00 bags
Sand 23.00 cu.m.
12mm Ø (6m/pc) 123.00 pcs. 655.59 kgs.
10mm Ø (6m/pc) 57.00 pcs. 210.90 kgs.
#16 Tie Wire 10.00 kgs.
 GROUND FLOOR GROVE CEMENT FI
Area 6" CHB 4" CHB
Ground Floor
(sq.m.) (pcs.) (pcs.)
Along Grid Line 1A 33.54 335.4
Along Grid Line 1B 6.29 82
Along Grid Line 1C 6.15 80
Along Grid Line 1D 33.32 433.134
TOTAL 77.41 887 170

SECOND FLOOR
Area 6" CHB 4" CHB
Second Floor
(sq.m.) (pcs.) (pcs.)
Along Row C1 7.08 92.092
Along Row C2 6.64 86
Along Row C3 6.72 87
Along Row C4 2.74 35.672
Btw Along Row C4-C5 5.20 67.5896
Along Row C5 9.03 117.39
Along Row C6 4.97 65
Along Row C7 3.50 46
TOTAL 45.90 213 415

SECOND FLOOR
Area 6" CHB 4" CHB
Second Floor
(sq.m.) (pcs.) (pcs.)
Along Grid Line 2A 28.62 372.008
Along Grid Line 2B 8.66 113
Along Grid Line 2C 3.64 47
Along Grid Line 2D 3.70 26.208 21.84
Along Grid Line 2E 30.38 394.94
TOTAL 74.99 833 191
GROVE CEMENT FINISH

Area Cement Sand

(sq.m.) (bags) (cu.m.)
Total Area 6.75 2.35 0.13
TOTAL 2.35 0.13
Concreting

(A) (B) (C) (D) (E) (F) (G)

Particulars Width Length Height Qty Volume Cement Sand
(m) (m) (m) (pcs) (cu.m.) (bag) (cu.m.)
A*B*C*D D*CF D*SF
1st Floor Column *Use Class A mixture CF = 8.32 SF = 0.42
C-1 0.25 0.25 3.00 2 0.38 3.12 0.16
C-1 0.30 0.30 3.00 38 10.26 85.36 4.31
C-3 0.30 0.30 3.00 38 10.26 85.36 4.31
C-4 0.40 0.40 3.00 38 18.24 151.76 7.66
C-5 0.30 0.30 3.00 38 10.26 85.36 4.31
C-6 0.40 0.40 3.00 38 18.24 151.76 7.66
TOTAL 30.78 173.85 8.78

(A) (B) (C) (D) (E) (F) (G)

Width Length Height Qty Volume Cement Sand
Particulars
(m) (m) (m) (pcs) (cu.m.) (bag) (cu.m.)
A*B*C*D D*CF D*SF
2nd Floor Column *Use Class A mixture CF = 8.32 SF = 0.42
C-1 0.25 0.25 3.00 2 0.38 3.12 0.16
C-1 0.30 0.30 3.00 38 10.26 85.36 4.31
C-3 0.30 0.30 3.00 38 10.26 85.36 4.31
C-4 0.40 0.40 3.00 38 18.24 151.76 7.66
C-5 0.30 0.30 3.00 38 10.26 85.36 4.31
C-6 0.40 0.40 3.00 38 18.24 151.76 7.66
TOTAL 30.78 173.85 8.78

(A) (B) (C) (D) (E) (F) (G)

Width Length Depth Qty Volume Cement Sand
Particulars
(m) (m) (m) (pcs) (cu.m.) (bag) (cu.m.)
A*B*C*D E*CF E*SF
Beam *Use Class A mixture CF = 8.32 SF = 0.42
2nd Floor
Row 1 0.20 4.93 0.40 1 0.39 3.28 0.17
0.20 2.21 0.40 1 0.18 1.47 0.07
Row 2
0.20 2.72 0.40 1 0.22 1.81 0.09
0.30 2.21 0.45 1 0.30 2.48 0.13
Row 3
0.30 2.72 0.45 1 0.37 3.06 0.15
0.20 2.21 0.40 1 0.18 1.47 0.07
Row 4
0.20 1.42 0.40 1 0.11 0.95 0.05
 Btw. Row 4 & 5 0.30 1.30 0.45 1 0.18 1.46 0.07
0.20 2.21 0.40 1 0.18 1.47 0.07
Row 5
0.30 1.42 0.45 1 0.19 1.59 0.08
Btw. Row 5 & 6 0.30 1.30 0.45 1 0.18 1.46 0.07
Row 6 0.40 3.63 0.80 1 1.16 9.66 0.49
0.20 0.93 0.40 1 0.07 0.62 0.03
0.20 3.48 0.40 1 0.28 2.32 0.12
Column 1 0.30 2.17 0.45 1 0.29 2.44 0.12
0.30 2.55 0.45 1 0.34 2.86 0.14
0.30 0.85 0.45 1 0.11 0.95 0.05
0.30 3.48 0.45 1 0.47 3.91 0.20
Column 2 0.30 2.17 0.45 1 0.29 2.44 0.12
0.30 2.55 0.45 1 0.34 2.86 0.14
0.30 2.17 0.45 1 0.29 2.44 0.12
Btw. Column 2 & 3 0.30 2.55 0.45 1 0.34 2.86 0.14
0.30 0.85 0.45 1 0.11 0.95 0.05
0.20 4.41 0.40 1 0.35 2.94 0.15
Column 3
0.20 6.36 0.40 1 0.51 4.23 0.21
TOTAL 7.45 61.99 3.13

(A) (B) (C) (D) (E) (F) (G)

Width Length Thickness Qty Volume Cement Sand
Particulars
(m) (m) (m) (pcs) (cu.m.) (bag) (cu.m.)
A*B*C*D E*CF E*SF
Slab *Use Class A mixture CF = 8.32 SF = 0.42
4.93 0.93 0.10 1 0.46 3.81 0.19
S150
2.21 2.25 0.10 1 0.50 4.14 0.21
2.21 3.48 0.125 1 0.96 8.00 0.40
1.42 2.17 0.125 1 0.39 3.20 0.16
S120
1.42 2.55 0.125 1 0.45 3.77 0.19
1.30 2.17 0.125 1 0.35 2.93 0.15
2.72 3.48 0.15 1 1.42 11.81 0.60
S130 2.21 2.17 0.15 1 0.72 5.99 0.30
3.63 0.45 0.15 1 0.25 2.04 0.10
TOTAL 42.6664 5.49 45.69 2.31
 (H) SUMMARY:(Concreting)
Gravel
(cu.m.) Particulars Cement
D*GF (bag)
GF = 0.84
0.32 Columns + 5% Wastage 182.54
8.62 Beams (2nd Floor Level - Roof Deck Beam) + 10% Wastage 68.19
8.62 Slab + 5% Wastage 47.98
15.32 TOTAL 298.71
8.62
15.32
17.55

(H)
Gravel
(cu.m.)
D*GF
GF = 0.84
0.32
8.62
8.62
15.32
8.62
15.32
17.55

(H)
Gravel
(cu.m.)
E*GF
GF = 0.84

0.33
0.15
0.18
0.25
0.31
0.15
0.10
 0.15
0.15
0.16
0.15
0.98
0.06
0.23
0.25
0.29
0.10
0.39
0.25
0.29
0.25
0.29
0.10
0.30
0.43
6.26

(H)
Gravel
(cu.m.)
E*GF
GF = 0.84
0.39
0.42
0.81
0.32
0.38
0.30
1.19
0.60
0.21
4.61
 Sand Gravel
(cu.m.) (cu.m.)

9.21 36.855
3.44 6.886
9.69 36.855
22.34 4.8405
PAINT

sq.m./gal AREA gallon

PLEXIBOND 6 201.0382 33.50637 34 gal.
LATEX 30 58.1135 1.937117 2 gal.
semi-gloss LATEX 30 323.6455 10.78818 11 gal.
ACRYLIC 30 21.4827 0.71609 1 gal.
FLAT LATEX 30 109.51 3.650333 4 gal.
ENAMEL 25 61.19 2.4476 3 gal.
774.9799
 SUMMARY:
PARTICULAR UNITS SAY
GLAZED FIL-HISPANO TILES 351pcs
NON- SKID/GLAZED FIL-HISPANO TILES 165pcs
FIL-HISPANO WALL TILES 582pcs.
FIL-HISPANO NON-SKID/GLAZED TILES 254pcs
Cement Mortar 53bags
Grout 19kg
Sand 2cu. m.

FLOOR TILES

TOTAL AREA
sq.m.
DINING AREA 27.3375
SERVICE YARD 11.0418
BALCONY 11.7878
5 4.1656
CR 6.5855
TOTAL (pcs.) 60.9182

WALL TILES
TOTAL AREA
sq.m.
CR 23.28
TOTAL (pcs.)
300mm x 300mm GLAZED FIL-HISPANO FLOOR 300mm x 300mm FIL-HISPANO, NON-SKID 200mm x 200mm NON-SKID,NON-
TILE(White) FLOOR TILE GLAZED BATHROM, FIL-HISPANO
FLOOR TILE
304
123
131
47
165
351 254 165

200mm x 200mm FIL-HISPANO WALL TILE

#032
582
582
 Cement GROUT SAND
mm x 200mm NON-SKID,NON- mortar
ZED BATHROM, FIL-HISPANO
FLOOR TILE area*0.86 area*0.5 area*0.025
23.51025 13.66875 0.6834375
9.495948 5.5209 0.276045
10.137508 5.8939 0.294695
4.1656 2.0828 0.10414
165 5.66353 3.29275 0.1646375
165 52.972836 19.18965 1.522955
 FORMWORKS
PLYWOOD
PARTICULARS DIMENSIONS
PIECES
Width (m) Length (m) Hieght (m)
COLUMN
C-1 0.25 0.25 3 4
C-2 0.3 0.3 3 6
C-3 0.3 0.3 3 2
C-4 0.4 0.4 3 6
C-5 0.3 0.3 3 4
C-6 0.4 0.4 3 2
Total 72
BEAMS
PLYWOOD
PARTICULARS DIMENSIONS
PIECES
Base (m) Length (m) Depth (m)
BEAMS
Row 1 0.20 4.93 0.40 1
0.20 2.21 0.40 1
Row 2
0.20 2.72 0.40 1
0.30 2.21 0.45 1
Row 3
0.30 2.72 0.45 1
0.20 2.21 0.40 1
Row 4
0.20 1.42 0.40 1
Btw. Row 4 & 5 0.30 1.30 0.45 1
0.20 2.21 0.40 1
Row 5
0.30 1.42 0.45 1
Btw. Row 5 & 6 0.30 1.30 0.45 1
Row 6 0.40 3.63 0.80 1
0.20 0.93 0.40 1
0.20 3.48 0.40 1
Column 1 0.30 2.17 0.45 1
0.30 2.55 0.45 1
0.30 0.85 0.45 1
0.30 3.48 0.45 1
Column 2 0.30 2.17 0.45 1
 Column 2
0.30 2.55 0.45 1
0.30 2.17 0.45 1
Btw. Column 2 & 3 0.30 2.55 0.45 1
0.30 0.85 0.45 1
0.20 4.41 0.40 1
Column 3
0.20 6.36 0.40 1
Total 62.80
FORMWORKS

NO. OF PLYWOODS 2"x2" Wood Frame

Lateral Perimter (m) Total Area (sq.m.)
(USING 1.2 X 2.4) bd.ft.

1.2 14.4 5 148.35

1.4 25.2 9 267.03
1.4 8.4 3 89.01
1.8 32.4 12 356.04
1.4 16.8 6 178.02
1.8 10.8 4 118.68
9 108 39 1158
BEAMS

NO. OF PLYWOODS 2"x2" Wood Frame

Lateral Perimter (m) Total Area (sq.m.)
(USING 1.2 X 2.4) bd.ft.

1.4 6.902 3 89.01

1.4 3.094 2 59.34
1.4 3.808 2 59.34
1.7 3.757 2 59.34
1.7 4.624 2 59.34
1.4 3.094 2 59.34
1.4 1.988 1 29.67
1.7 2.21 1 29.67
1.4 3.094 2 59.34
1.7 2.414 1 29.67
1.7 2.21 1 29.67
2.6 9.438 4 118.68
1.4 1.302 1 29.67
1.4 4.872 2 59.34
1.7 3.689 2 59.34
1.7 4.335 2 59.34
1.7 1.445 1 29.67
1.7 5.916 3 89.01
1.7 3.689 2 59.34
 1.7 4.335 2 59.34
1.7 3.689 2 59.34
1.7 4.335 2 59.34
1.7 1.445 1 29.67
1.4 6.174 3 89.01
1.4 8.904 4 118.68
40.4 100.763 50 1484
 SLAB
PLYWOOD
PARTICULARS DIMENSIONS TOTAL AREA NO. OF PLYWOODS SAY
SLAB width length PIECES (square meter) (USING 1.2 X 2.4)
2.21 3.48 1 7.6908 2.67041666666667 3
1.42 2.17 1 3.0814 1.06993055555556 2
S-120
1.42 2.55 1 3.621 1.25729166666667 2
1.30 2.17 1 2.821 0.979513888888889 1
2.72 3.48 1 9.4656 3.28666666666667 4
S-130 2.21 2.17 1 4.7957 1.66517361111111 2
3.63 0.45 1 1.6335 0.5671875 1
4.93 0.93 1 4.5849 1.59197916666667 2
S-150
2.21 2.25 1 4.9725 1.7265625 2
Total 9 42.6664 19
 SCAFFOLDING
PARTICULARS TOTAL LENGTH(m) VERTICAL SUPPORT
(2"x3" lumber)
COLUMN 72 504
BEAMS 62.80 376.8
TOTAL 881

PARTICULARS TOTAL AREA ( SQ. M.) FLOORING (SQ. M.)

(2"x3" )
SLAB 42.6664 388.26424
TOTAL 389

SUMMARY
PIECES
PARTICULARS
PLYWOOD 108
2'' x 2'' 1808
2'' x 3'' 1270
Nails 1 1/2'' 21
AFFOLDING
HORIZONTAL SUPPORT DIAGONAL BRACES
(2"x2" lumber) (2"x2" lumber)
1512 842.4
295.16
1808 843
STAIRS

length rise tread width No. of Steps 2x12 Yakal Stair Thread (pcs
1.1 0.25 0.5 0.25 13 4
 Wood Baluster Wood Balsuter for Handra
2x12 Yakal Stair Thread (pcs.) 2 x 12 Stringers pcs. Nails(kg) (6m)
4 2 3 1 1
Wood Balsuter for Handrail
(6m)
1
A. DOOR FRAMES
MARK SETS LENGTH* 2" x 6" 2" x 4"
ft Bd. Ft. Bd. Ft.
D1 1 19.520997 19.520997
D2 3 15.91207 31.82414
D3 4 11.64698 69.88188
D4 1 19.78346 29.67519
D5* 2 2.15 x 1.75m
D6* 1 2.15 x 2.6m
Total 151 151
*ALUMINUM FRAME

B .WINDOW FRAMES
MARK SETS LENGTH* 2" x 6" 2" x 4"
ft Bd. Ft. Bd. Ft.
W1* 1 1.7 x 1.75m
W2* 1 1.2 x 0.9m
W3* 1 1.2 x 0.9m
Total 0
*ALUMINUM FRAME
c. PLASTERING 25 mm THK
Face Area Cement Sand
m2 A m3
WALL 2 32 28 2
 DETAILS: UNIT(m)
D1 2.1 x 1.0 2"x 6"
D2 1.7 x 0.7 2"x 4"
D3 1.0 x 1.0 2"x 4"
D4 2.25 x 0.88 2"x 4"
D5 2.1 x 1.6 Aluminum Frame
D6 2.05 x2.6 Aluminum Frame

W1 1.6 x 1.6 Aluminum Frame

Bd. Ft. W2 1.1 x 0.8 Glass Slide Up Window; Aluminum Frame
W3 1.1 x 0.8 Jalousie Window:Aluminum Frame

Quantity of cement and sand for plaster per square meter area
Mixture Cement in bags Thickness of Plaster
class 8 mm 12mm 16mm 20mm
A 0.144 0.216 0.288 0.36
B 0.096 0.144 0.192 0.24
C 0.072 0.108 0.144 0.18
D 0.06 0.09 0.12 0.15
Sand 0.008 0.012 0.016 0.02
e meter area
ess of Plaster
25mm
0.45
0.3
0.225
0.188
0.025
ROOFING AND CEILING MATERIALS

PARTICULAR

CEILING JOIST
TOTAL

SUMMARY

PARTICULAR QUANTITY
CEILING JOIST 35.95 pcs.
PLYWOODS 124 pcs.
METAL PURLINS 21.17 pcs.
GAGE 26 RIB-TYPE 7 pcs.
RIDGE ROLL 1 pcs.
FLASHING 2.12 pcs.
GUTTER 7 pcs.
STRAP 6096 pcs.
RIVETS 133 pcs.
 NO. OF JOIST NO. OF JOIST AREA OF BD. FT.
TRANSVERSAL LONGITUDINAL CEILING JOIST PER SQ. M.
12.95 23 42.88 275.14
12.95 23 42.88 275.14

Say:
36

22

3
SAY NO. OF PLYWOODS NO. OF METAL PURLINS
1.2 x 2.4 2 x 6 x 1.2
276 123.48 21.17
276 124 21.17
NO. OF GAGE 26 RIB-TYPE NO. OF GAGE 26 RIB-TYPE RIDGE ROLL
2x6x1.2(LEFT) 2x6x1.2(RIGHT) 5m
4 3 1
4 3 1
FLASHING GUTTER NO. OF NO. OF
STRAP RIVETS/SHEET
2.12 7 6096 133
2.12 7 6096 133
Reflected Ceiling Plans Total Area of Ceiling Unit
2"x2" lumber 41.74 sq.m.

293 bd. Ft.

88 pieces
3.50mm Hardilite Board
14 pieces

BD. Ft Lumber Quantity (kg)

Nails
293 2

Particular Total Perimeter Quantity

1x2 80.64 26.88
1x3 79.64 26.5466666666667
Senepa Board 80.64 264.4992

SUMMARY:
PARTICULAR QTY UNITS
3.50mm Hardililte Board 29 pcs
2x2x10 183 pcs
Nails 4.00 Kgs
1x2 Moulding 51 pcs
1x3 Moulding 50 pcs
Senepa Board 494 pcs
CEILING WORKS

Reflected Ceiling Plans (2nd Floor) Total Area of Ceiling

2"x2" lumber 44.95

316
95
3.50mm Hardilite Board
15

BD. Ft Lumber
Nails
316

Particular Total Perimeter

1x2 69.94
1x3 68.42
Senepa Board 69.94
 Unit
sq.m.

bd. Ft.
pieces

pieces

Quantity (kg)
2

Quantity
23.3133333333333
22.8066666666667
229.4032
 SCHEDULE OF ACTIVITIES

PROPOSED THREE STOREY DORMITORY

Balite Street, Catarman, Northern Samar

Week 1

Week 2

Week 3

Week 4

Week 5

Week 6
SITE
DEVELOPMEN
1 T
Claring and
1.1 Grubing
SITE
2 PLANNING
2.1 Grading
2.2 Excavation
2.3 Backfilling
2.4 Final Grading

3 CIVIL WORKS
3.1 Footing
Ground Floor
3.2 Column

2nd Floor Bams

3.3 and Slabs
2nd Floor
3.4 Column
3rd Floor Bams
3.5 and Slabs
3rdd Floor
3.6 Column
Roof Deck
Beams and
3.7 Slabs
Roof Deck
3.8 Floor Column
Roof Deck
3.9 Slabs
3.10 Exterior Wall
3.11 Interior Wall
ARCHITECTU
4 RAL
4.1 Plumbing
4.2 Electrical
4.3 Ceilings
Doors and
4.4 Windows
Painting and
4.5 Tiles
 EXTERIOR
5 DESIGN
5.1 Landscaping
Week 7

Week 8

Week 9

Week 10

Week 11

Week 12

Week 13

Week 14

Week 15

Week 16
Week 17

Week 18

Week 19

Week 20

Week 21

Week 22

Week 23

Week 24

Week 25

Week 26
Week 27

Week 28

Week 29
Total Duration: 75 weeks

Week 30

Week 31

Week 32

Week 33

Week 34

Week 35

Week 36
Week 37

Week 38

Week 39

Week 40

Week 41

Week 42

Week 43

Week 44

Week 45

Week 46
Week 47

Week 48

Week 49

Week 50

Week 51

Week 52

Week 53

Week 54

Week 55

Week 56
Week 57

Week 58

Week 59

Week 60

Week 61

Week 62

Week 63

Week 64

Week 65

Week 66
Week 67

Week 68

Week 69

Week 70

Week 71

Week 72

Week 73