Mabutol Estimate

PROGRAM OF WORK
PROJECT TITLE: TWO (2) STOREY SCHOOL B
LOCATION: BRGY. CAPOOCAN CALBAYO
PROJECT CATEGORY: School Building
PROJECT DESCRIPTION: Construction of Two (2) Storey School Building Loc
Item No. Description
I SITE PREPERATION
II EARTHWORKS
III TERMITE CONTROL WORKS
IV STRUCTURAL WORKS
V MASONRY WORKS
VI FABRICATED MATERIALS & HARDWARES
VII FINISHING WORKS
VIII CARPENTRY WORKS
IX ROOF & FRAMING WORKS
X PAINTING WORKS
XI ELECTRICAL WORKS
XII PLUMBING / SANITARY WORKS
XIII MECHANICAL WORKS
TOTAL ESTIMATED DIRECT COST

PROGRAM OF WORK
TLE: TWO (2) STOREY SCHOOL BUILDING
: BRGY. CAPOOCAN CALBAYOG CITY
OJECT CATEGORY: School Building
Two (2) Storey School Building Located at Brgy. Capoocan, Calbayog City
Unit Quantity Unit Cost Amount
sq. m. 307.2 Php -
cu. m. 385.56 Php -
Liter 155.89 Php -
L.S. 36364.99 Php -
cu. m. 670.12 Php -
L.S. 109.11 Php -
sq. m. 2990.42 Php -
sq. m. 322.92 Php -
L.S. 9472.73 Php -
sq. m. 2749.91 Php -
L.S. 5 Php -
L.S. 21 Php -
L.S. 1 Php -
TIMATED DIRECT COST

QUANTITY TAKE OF
PROJECT TITLE: TWO (2) STOREY SC
LOCATION: BRGY. CAPOOCAN CA
PROJECT CATEGORY: School
PROJECT DESCRIPTION: Construction of Two (2) Storey School Build
ITEM I SITE PREPERATION
A. LAY-OUT & STAKING
TOTAL LOT AREA = 304 sq.m.
ITEM NO. II EARTHWORKS
A. EXCAVATION for STRUCTURE
Items Area(sq.m) D(m)
F1 1.96 1.5
F2 5.29 1.5
F3 4.41 1.5
FTB-1 0.15 2.5
FTB-2 0.15 7
FTB-3 0.15 4.5
FTB-3 0.15 5
WF1 2.64 0.2
WF2 10.32 0.1
ST 16.75 2.4
TOTAL EXCAVATION WORK
B. GRAVEL BEDDING
FTB-1 0.15 0.1
FTB-2 0.15 0.1
FTB-3 0.15 0.1
FTB-3 0.15 0.1
WF1 2.64 0.1
WF2 10.32 0.1
F1 1.96 0.1
F2 5.29 0.1
F3 4.41 0.1
TOTAL
ITEM NO. III TERMITE CONTROL WORKS
A. SOIL POISONING
ITEM NO. IV STRUCTURAL WORKS
A. REINFORCE CONCRETE WORKS

Area
Items H(m)
(sq.m)
Class A Mixture
F1 1.96 1.5
F2 5.29 1.5
F3 4.41 1.5
C1-1 0.16 3.2
C1-2 0.16 3.2
C1-3 0.16 3.2
C1-4 0.16 3.2
C1-5 0.16 3.2
C1-6 0.16 3.2
FT-B1 0.09 0.6
FT-B2 0.12 0.6
FT-B3 0.16 0.6
B1 0.24 4.5
B2 0.24 5
CB 1 0.1 0.4
G1-1 0.1 4.5
G1-2 0.1 5
G2-1 0.1 4.5
G2-2 0.1 5
G3-1 0.1 4.5
G3-2 0.1 5
G4 0.1 2.5
G5 0.125 7
G6 0.1 7
G7 0.125 7
S1 15.75 0.125
S2 11.25 0.125
SC 1 0.16 0.4
STB 1 0.08 3.15
STB 2 0.08 2.1
CB 2 3.07 0.1
WF1 2.64 0.2
WF2 10.32 0.1
DC 0.05 0.1
RG 1 4.5
RG1-1 5
RG2 2.5
RG3 7
RG4 5
RG5 5
SB 1 1.31525 4.5
SB 2 1.31525 5
TOTAL STRUCTURAL CONCRETE WORK
B. REINFORCE STEEL BARS
MAIN BARS
DIA. CUT LENGTH
Items
(mm) (m)
F1 20 1.4
F2 20
2.3
F3 20 2.1
B1
16 4.5
B1-2 16 5
B2
16 3.8
C1-1
20 4.1
C1-2
20 4.1
C2-1
25 4.1
C2-2
25 4.1
C3-1
25 4.1
C3-2
25 4.1
FTB-1
20 2.5
FTB-2 7
20
FTB-3 4.5
20
FTB3-1 5
20
G1-1
20 4.5
G1-2
20 5
G2-1
20 4.5
G2-2
20 5
G3-1
20 4.5
G3-2
20 5
G4
20 2.5
G5
20 7
G6
20 2.5
G7
20 7
S1-1 4.5
10
S1-2 3.5
10
S2-1 4.5
10
S2-2 2.5
10
S2-2 5
10
S2-3
10 2.5
S2-4
10 1.15
S2-5
SC 1
12 0.575
STB 1
10 0.575
STB 2 12 1.1
DC 1
12 0.275
ITEM NO. V MASONRY WORKS
Walls
Items
L (m) H (m)
W1 4.5 2.8
W2 4.5 2.8
` W3 4.5 2.8
W4 12.2 2.8
W5 7 2.6
W6 4.5 1.2
W7 5 1.2
W8 5.575 1
TOT
ITEM NO. VI FABRICATED MATERIALS & HARDWARES
Items L (m) H (m)
D1 0.9 2.4
D2 0.9 2.1
D3 0.8 2.1
D4 0.7 2.1
D5 0.6 1.6
W1 3.6 1.7
W2 1.6 1.7
W3 0.6 0.685
BB 4.88 0.42
TOTAL AREA
ITEM NO. VII FINISHING WORKS

CONCRETE STRUCTURE
Items
L (m) H (m)
W1 4.5 2.8
W2 4.5 2.8
W3 4.5 2.8
W4 12.2 2.8
W5 7 2.6
W6 4.5 1.2
W7 5 1.2
W8 5.575 1
B1 0.25 0.4
B2 0.2 0.4
C1 0.4 0.4
C2 0.4 0.4
C3 0.4 0.4
C4 0.4 0.4
C5 0.4 0.4
C6 0.4 0.4
T-W 4.85 1.8
T-G 10.16 0.25
T-S 13.05 1.8
R 5.575 0.3
TOTAL ARE
ITEM NO. VIII CARPENTRY WORKS

FORMWORKS
ITEM NO. IX ROOF & FRAMING WORKS
Items
Area(sq.m) Quantity(pcs)
R 269.1 1
C 163.8 1
Total Roofing and Ceiling Work
ITEM NO. X PAINTING WORKS
Walls
Items
L (m) H (m)
W1 4.5 2.8
W2 4.5 2.8
W3 4.5 2.8
W4 12.2 2.8
W5 7 2.6
W6 4.5 1.2
W7 5 1.2
W8 5.575 1
T-W 4.85 1.8
T-G 10.16 0.25
T-S 13.05 1.8

R 5.575 0.3
C1 1.1 2.8
C2 1.1 2.8
C3 1.1 2.8
FT-B1 0.075 0.6
CB 1 0.125 0.4
G1-1 0.111 4.5
G1-2 0.01 5
G2-1 0.111 4.5
G2-2 0.01 5
G3-1 0.111 4.5
G3-2 0.01 5
G4 0.02 2.5
G5 0.03 7
G6 0.05 7
G7 0.03 7
S1 3.5 4.5
S2 3.5 5
STB 1 0.025 3.15
STB 2 0.038 2.1
CB 2 0.1
DC 0.1
RG 1 4.5
RG1-1 5
RG2 2.5
RG3 7
RG4 5
RG5 5
SB 1 0.15 0.675
TOTAL ARE
ITEM NO. XI ELECTRICAL WORKS
CKT LOAD DESCRIPTION
1 LPA
2 LPB
3 SPARE
WATER PUMP 2HP
4
TOTAL
ITEM NO. XII PLUMBING / SANITARY WORKS
A. SEPTIC TANK
16.75 2.4
ST
TOTAL
ITEM NO. XIII MECHANICAL WORKS

QUANTITY TAKE OFF
PROJECT TITLE: TWO (2) STOREY SCHOOL BUILDING
LOCATION: BRGY. CAPOOCAN CALBAYOG CITY
: Construction of Two (2) Storey School Building Located at Brgy. Capoocan, Calbayog City
Volume(cu.m) Quantity (pcs) Total Volume (cu.m)
2.94 8 23.52
7.935 8 63.48
6.615 8 52.92
0.375 8 3
1.05 8 8.4
0.675 18 12.15
0.75 4 3
0.528 1 0.528
1.032 1 1.032
40.2 1 40.2
EXCAVATION WORK
208.23
Volume(cu.m) Quantity (pcs) Total Volume (cu.m)
0.015 8 0.12
0.015 8 0.12
0.015 18 0.27
0.015 4 0.06
0.264 1 0.264
1.032 1 1.032
0.196 8 1.568
0.529 8 4.232
0.441 8 3.528
TOTAL
11.194
Volume Quantity Total Volume
(cu.m) (pcs) (cu.m)
Specifiaction
2.94 8 23.52
7.935 8 63.48
6.615 8 52.92
0.512 8 4.096
0.512 8 4.096
0.512 8 4.096
0.512 8 4.096
0.512 8 4.096
0.512 8 4.096
0.054 8 0.432
0.072 8 0.576
0.096 8 0.768
1.08 7 7.56
1.2 1 1.2
0.04 7 0.28
0.45 8 3.6
0.5 8 4
0.45 6 2.7
0.5 1 0.5
0.45 6 2.7
0.5 1 0.5
0.25 2 0.5
0.875 2 1.75
0.7 6 4.2
0.875 6 5.25
1.96875 12 23.625
1.40625 9 12.65625
0.064 12 0.768
0.252 2 0.504
0.168 2 0.336
0.307 1 0.307
0.528 1 0.528
1.032 1 1.032
0.005 4 0.02
18 0
2 0
5 0
3 0
2 0
2 0
5.918625 6 35.51175
6.57625 1 6.57625
CTURAL CONCRETE WORK
240.78825
BENDING
QUANTITY WEIGHT (kg)
(m)
0.2 7 2.469
0.2 11 2.469
0.2 10 2.469
0.2 5 1.580
0.2 5 1.580
0.2 4 1.580
0.2 2 2.469
0.2 2 2.469
0.2 3 3.858
0.2 5 3.858
0.2 2 3.858
0.2 3 3.858
0.2 5 2.469
0.2 5 2.469
0.2 5 2.469
0.2 10 2.469
0.2 8 2.469
0.2 8 2.469
0.2 9 2.469
0.2 9 2.469
0.2 9 2.469
0.2 9 2.469
0.2 8 2.469
0.2 12 2.469
0.2 8 2.469
0.2 14 2.469
0.2 27 0.617
0.2 27 0.617
0.2 27 0.617
0.2 27 0.617
0.2 27 0.617
0.2 27 0.617
0.2 10 0.617
0.2 10 0.889
0.2 10 0.617
0.2 10 0.889
0.2 10 0.889
TOTAL RSB WORKS
alls Doors and Windows
Area (sq.m) L (m) H (m)
12.6 3.6 1.2
12.6 0.6 0.685

12.6 2.7 4.1
34.16 3.2 2.1
18.2 0 0
5.4 0 0
6 0 0
5.575 0 0
TOTAL NO. OF CHB
Quantity (pcs) Area (sq.m)
12 25.92
1 1.89
6 10.08
5 7.35
8 7.68
12 73.44
12 32.64
9 3.699
6 12.2976
A 174.9966
STRUCTURE Doors and Windows
12.6 3.6 1.2
12.6 0.6 0.685
12.6 2.7 4.1
34.16 3.2 2.1
18.2 0 0
5.4 0 0
6 0 0
5.575 0 0
0.1 0 0
0.08 0 0
0.16 0 0
0.16 0 0
0.16 0 0
0.16 0 0
0.16 0 0
0.16 0 0
8.73 0 0
2.54 0 0
23.49 0 0
1.6725
TOTAL AREA
Total Area(sq.m)
269.1
163.8
432.9
alls Doors and Windows
12.6 3.6 1.2
12.6 0.6 0.685
12.6 2.7 4.1
34.16 3.2 2.1
18.2 0 0
5.4 0 0
6 0 0
5.575 0 0
8.73 0 0
2.54 0 0
23.49 0 0
1.6725 0 0
3.08 0 0
3.08 0 0
3.08 0 0
0.045 0 0
0.05 0 0
0.4995 0 0
0.05 0 0
0.4995 0 0
0.05 0 0
0.4995 0 0
0.05 0 0
0.05 0 0
0.21 0 0
0.35 0 0
0.21 0 0
15.75 0 0
17.5 0 0
0.07875 0 0
0.0798 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0.10125 0 0
TOTAL AREA
CIRCUIT BREAKER
VA LOAD
VOLT POLE
8232 230 2
5939 230 2
3910 230 2
2760 230 2
20841 MAIN = 100AT/100AF,2P,240V,18kaIC

Quantity(pcs) Total Volume(cu.m)
1 40.2
40.2
bayog City
Cement Sand Gravel
(bag) (cu.m) (cu.m)
CF=9 SF=0.5 GF=1
211.68 11.76 23.52
571.32 31.74 63.48
476.28 26.46 52.92
36.864 2.048 4.096
36.864 2.048 4.096
36.864 2.048 4.096
36.864 2.048 4.096
36.864 2.048 4.096
36.864 2.048 4.096
3.888 0.216 0.432
5.184 0.288 0.576
6.912 0.384 0.768
68.04 3.78 7.56
10.8 0.6 1.2
2.52 0.14 0.28
32.4 1.8 3.6
36 2 4
24.3 1.35 2.7
4.5 0.25 0.5
24.3 1.35 2.7
4.5 0.25 0.5
4.5 0.25 0.5
15.75 0.875 1.75

37.8 2.1 4.2
47.25 2.625 5.25
212.625 11.8125 23.625
113.90625 6.328125 12.65625
6.912 0.384 0.768
4.536 0.252 0.504
3.024 0.168 0.336
2.763 0.1535 0.307
4.752 0.264 0.528
9.288 0.516 1.032
0.18 0.01 0.02
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
319.60575 17.755875 35.51175
59.18625 3.288125 6.57625
2167.09425 120.394125 240.78825

TOTAL WEIGHT COMMERCIAL
NO. OF RSB TOTAL WEIGHT (kg)
(kg) LENGTH
466.667 7.5 4 74.074
1100.000 6 11 162.963
925.926 7.5 7 129.630
464.593 10.5 9 149.333
85.333 6 18 170.667
53.096 9 7 99.556
333.333 9 4 88.889
333.333 9 4 88.889
781.250 9 6 208.333
1302.083 9 7 243.056
520.833 9 4 138.889
781.250 9 6 208.333
537.037 6 11 162.963
1370.370 7.5 22 407.407
1451.852 10.5 10 259.259
800.000 6 20 296.296
1161.481 10.5 8 207.407
213.333 6 15 222.222
1306.667 10.5 9 233.333
240.000 6 17 251.852
1306.667 10.5 9 233.333
240.000 6 17 251.852
114.568 6 8 118.519
438.519 7.5 13 240.741
744.691 6 9 133.333
3325.432 7.5 28 518.519
1960.000 10.5 27 175.000
1560.000 12 18 133.333
980.000 10.5 27 175.000
580.000 6 27 100.000
180.000 6 54 200.000
96.667 6 27 100.000
19.136 7.5 4 18.519
17.333 7.5 4 26.667
12.037 7.5 4 18.519
26.667 7.5 4 26.667
12.000 7.5 4 26.667
Quantity(pcs) Total Area (sq.m) No. of CHB

Area (sq.m)
4.32 12 99.36 1242
0.411 2 24.378 304.725

11.07 12 18.36 229.5
6.72 2 54.88 686
0 10 182 2275
0 10 54 675
0 1 6 75
0 2 11.15 139.375
5626.6
Quantity(pcs) Total Area (sq.m)
Area (sq.m)
4.32 12 99.36
0.411 2 24.378
11.07 12 18.36
6.72 2 54.88
0 10 182
0 10 54
0 1 6
0 2 11.15
0 8 0.8
0 2 0.16
0 16 2.56
0 16 2.56
0 16 2.56
0 16 2.56
0 16 2.56
0 16 2.56
0 2 17.46
0 2 5.08
0 2 46.98
1 1.6725
488.988
Quantity(pcs) Total Area (sq.m)
Area (sq.m)
4.32 12 99.36
0.411 2 24.378
11.07 12 18.36
6.72 2 54.88
0 10 182
0 10 54
0 1 6
0 2 11.15
0 2 17.46
0 2 5.08
0 2 46.98
0 1 1.6725
16 49.28
0
16 49.28
0
16 49.28
0
8 0.36
0
0.35
0 7
8 3.996
0
8 0.4
0
6 2.997
0
1 0.05
0
6 2.997
0
1 0.05
0
2 0.1
0
2 0.42
0
6 2.1
0
6 1.26
0
12 189
0
9 157.5
0
0.1575
0 2
0.1596
0 2
0
0 1
0
0 4
0
0 18
0
0 2
0
0 5
0
0 3
0
0 2
0
0 2
0.6075
0 6
1031.6651
CIRCUIT BREAKER
WIRE & CONDUIT SIZE
AT AF Kaic
50 50 10 2-8 〖��〗 ^2 WIRE + 1-5.5mm YW (G) in 32 mm

THHN P
40 50 10 2-8mm^2 THHN WIRE + 1-5.5mm YW (G) in 25 mm dia
40 50 10 ______________
30 50 10 2-5.5mm^2 THHN WIRE + 1-5.5mm YW (G) in 25 mm dia

X CUT PER LENGTH WASTE CUT TOTAL NO. OF RSB
15 4 0.3 60
15 2 0.6 165
15 3 0 105
12 2 0.7 108
2 1 0.6 36
2 2 0.6 14
15 2 0 60
15 2 0 60
15 2 0 90
15 2 0 105
15 2 0 60
15 2 0 90
15 2 0.2 165
15 1 0.1 330
24 2 0.7 240
6 1 0.6 120
12 2 0.7 96
2 1 0.6 30
12 2 0.7 108
2 1 0.6 34
12 2 0.7 108
2 1 0.6 34
2 2 0.2 16
2 1 0.1 26
13 2 0.2 117
13 1 0.1 364
24 2 0.7 648
24 3 0.3 432
12 2 0.7 324
12 2 0.2 324
2 1 0.6 108
2 2 0.2 54
2 7.5 8
2 7.5 8
2 7.5 8
2 7.5 8
2 7.5 8
49.1 4671
E & CONDUIT SIZE CKT LOAD DESCRIPTION
∅
E + 1-5.5mm YW (G) in 32 mm PVC 1 LIGHT OUTLETS 12-2/36W, FLF
E + 1-5.5mm YW (G) in 25 mm dia PVC LIGHT OUTLETS 6-2/36W, FLF

2
______________ LIGHT OUTLETS 8-1/36W, FLF
RE + 1-5.5mm YW (G) in 25 mm dia PVC LIGHT OUTLETS 5-18/36W, CLF
3 WALL FAN OUTLETS ( 6 X 75W )
4 CONVENIENCE OUTLETS ( 7 X 180VA
5 FACP
SPARE
6
SPARE
7
SPARE
8
TOTAL
TOTAL WEIGHT
OF REBARS
4444.444
26888.889
13611.111
16128.000
6144.000
1393.778
5333.333
5333.333
18750.000
25520.833
8333.333
18750.000
26888.889
134444.444
62222.222
35555.556
19911.111
6666.667
25200.000
8562.963
25200.000
8562.963
1896.296
6259.259
15600.000
188740.741
113400.000
57600.000
56700.000
32400.000
21600.000
5400.000
148.148
213.333
148.148
213.333
213.333
1004378.46296296
CIRCUIT BREAKER
OAD DESCRIPTION VA LOAD
VOLT POLE AT AF Kaic
OUTLETS 12-2/36W, FLF 1080 230 2 50 50 10
T OUTLETS 6-2/36W, FLF

990 230 2 15 50 10
T OUTLETS 8-1/36W, FLF
OUTLETS 5-18/36W, CLF
FAN OUTLETS ( 6 X 75W ) 562 230 2 20 50 10
ENCE OUTLETS ( 7 X 180VA ) 1260 8232 2 20 50 10
FACP 500 230 2 20 50 10

SPARE
1840 230 2 30 50 10
SPARE
1000 230 2 20 50 10
SPARE
1000 230 2 30 50 10
OTAL 8232 MAIN; LUGS ONLY 50AMPS, 2P, 240V, 10kAIC

WIRE & CONDUIT SIZE
2-3.5mm ^2 THHN WIRE + 1-5.5mm YW (G) in 20 mm dia PVC
2-3.5mm^2 THHN WIRE STRANDED, 1-3.5mm TW(G) WIRE STANDARD 20 mm dia PVC
____________________
____________________
240V, 10kAIC
CIRCUIT BREAKER
CKT LOAD DESCRIPTION VA LOAD
VOLT POLE
1 LIGHT OUTLETS 12-2/36W, FLF 1080 230 2
LIGHT OUTLETS 6-2/36W, FLF

2 1116 230 2
LIGHT OUTLETS 10-1/36W, FLF
LIGHT OUTLETS 4-18/36W, CFL
3 WALL FAN OUTLETS ( 6 X 75W ) 562 230 2
4 CONVENIENCE OUTLETS ( 7 X 180VA ) 1260 230 2

SPARE
5 1000 230 2
SPARE
6 955 230 2
TOTAL 5939 MAIN = 40AT/50AF, 2P, 240V, 10kA

CIRCUIT BREAKER
WIRE & CONDUIT SIZE
AT AF Kaic
15 50 10 2-3.5mm^2 THHN WIRE STRANDED, 1-3.5mm YW (G) WIRE STRANDED 20 mm dia
15 50 10 2-3.5mm^2 THHN WIRE STRANDED, 1-3.5mm TW(G) WIRE STANDARD 20 mm dia
20 50 10 ____________________
20 50 10 ____________________
AT/50AF, 2P, 240V, 10kAIC

IRE & CONDUIT SIZE
DED, 1-3.5mm YW (G) WIRE STRANDED 20 mm dia PVC
NDED, 1-3.5mm TW(G) WIRE STANDARD 20 mm dia PVC
____________________
____________________
LIST OF A
PROJECT TITLE: TWO (2) S
LOCATION: BRGY. CAP
PROJECT CATEGO
PROJECT DESCRIPTION: Construction of Two (2) Storey
ITEM NO. ACTIVITY DESCRIPTION
I
A Lay-out & Staking
B Excavation
II
C Gravel Bedding
III D SOIL POISONING
E RE-INFORCING STEEL BAR
F Footing and Wall Footing
G Slab on Grade
H Suspended Slab
I Columns
J Beams and Footing Tie Beams
K Stairs
L FORMWORKS
M Footing and Wall Footing
N Slab on Grade
IV
O Suspended Slab
P Columns
Q Beams and Footing Tie Beams
R Stairs
S CONCRETING
T Footing and Wall Footing
U Slab on Grade
V Suspended Slab
W Columns
X Beams and Footing Tie Beams
Y Stairs
Z 100 mm Wall
V
A1 150 mm Wall
B1 Doors
VI
C1 Windows
D1 Tile Works
VII
E1 Plastering
VIII
F1 Carpentry for Ceiling with Insulatio
G1 Steel Trusses & Lateral Struts
H1 Purlins and Channel Beam

IX
I1 Purlins (Ceiling Support)
J1 Pre-painted Metal Sheets
K1 Masonry Painting
X L1 Wooden Painting
M1 Metal Painting
N1 Conduits, Boxes & Fitting
O1 Wires & Wiring Devices
XI P1 Panel Board & Cabinet

XI
Q1 Lighting Fixtures
R1 Fire Alarm System
S1 Sewer Line Works
T1 Downsprout/Storm Drainage
U1 Cold Waterline Works
XII V1 Sanitary Fixtures
W1 Septic Tank
X1 Catch Basin
Y1 Underground Water Tank
XIII Z1 Fire Protection System
IX A2 Clearing
LIST OF ACTIVITIES
JECT TITLE: TWO (2) STOREY SCHOOL BUILDING
OCATION: BRGY. CAPOOCAN CALBAYOG CITY
ction of Two (2) Storey School Building Located at Brgy. Capoocan, Calbayog City
ESCRIPTION DURATION IN DAY PRECEDS FOLLOWS
out & Staking 3 B
Excavation 7 A C
avel Bedding 3 B D
L POISONING 4 C K
RCING STEEL BAR
and Wall Footing 5 E S
ab on Grade 5 B B
spended Slab 3 B B
Columns 3 B B
d Footing Tie Beams 4 B B
Stairs 2 B B
ORMWORKS B B
and Wall Footing 2 B B
ab on Grade 3 B B
spended Slab 3 B B
Columns 3 B B
Stairs 4 B B
ONCRETING B B
and Wall Footing 5 B B
ab on Grade 5 B B
spended Slab 6 B B
Columns 4 B B
Stairs 4 B B
00 mm Wall 4 B B
50 mm Wall 4 B B
Doors 3 B B
Windows 3 B B
Tile Works 4 B B
Plastering 5 B B
Ceiling with Insulation 2 B B
ses & Lateral Struts 2 B B
nd Channel Beam 2 B B
(Ceiling Support) 3 B B
nted Metal Sheets 4 B B
onry Painting 4 B B
oden Painting 4 B B
etal Painting 4 B B
s, Boxes & Fitting 4 B B
& Wiring Devices 5 B B
Board & Cabinet 1 B B

hting Fixtures 2 B B
Alarm System 1 B B
er Line Works 3 B B
out/Storm Drainage 3 B B
Waterline Works 3 B B
itary Fixtures 5 B B
Septic Tank 5 B B
Catch Basin 4 B B
ound Water Tank 4 B B
otection System 3 B B
Clearing 7 B B
SUMMARY OF EQUIPMENT OPERATED RENTAL RAT
( Minimum Operation = 8hrs per day)
REF. NO. EQUIPMENT
E01 Rebar Cutter
E02 Rebar Bender
E03 Cargo Truck
E04 Concrete Mixer, 1.5-2bagger
E05 Concrete Vibrator
E06 Water Truck, 1000gals.
E07 Welding Machine
E08 Generator Set
E09 Power Tools, Impact Drill
SUMMARY OF LABOR RATES
REF. NO. DESIGNATION OF PERSONNEL
L01
Foreman
L02
Highly Skilled laborer
L03
Skilled Laborer
L04
Semi-Skilled Laborer
L05
Part-time Safety Practitioner
L06
First Aider
L07
Unskilled Laborer
PRICES OF CONSTRUCTION MATERIAL
(BASED ON REGIONAL PRICE MONITORING REPORT-FIRS
REF. NO. MATERIAL
M01
Portland Cement
M02
Sand
M03
Gravel
M04
Common Borrow
M05
Reinforcing Steel Bars, Grade 40
M06
#16 G.I. Tie Wire
M07
1/4" thick Ordinary Plywood
M08
1/4" thick Marine Plywood
M09
Coco Lumber
M10
Common Wire Nails, Assorted
M11
Concrete Nials, Assorted
M12
Finishing Nails
M13
4"thk. Concrete Hollow Blocks
M14
6"thk. Concrete Hollow Blocks
M15
Soil Poisoning (F3D50 Chemical)
M16
LC 150 x 65 x 20 x 2.0mm
M17
Structural Steel, Angle Bars
M18
MS Plates
M19
Welding Rod
M20 Turn Buckle, 12mmØ

M21 10mmØ x ±75mm Plain Round Bar Sag Rod
M22 with Standard Nuts & Washers at each end
M23 Anchor Bolt with Nut & Washer, 12mmØ x 50mm x 300mm
M24 Anchor Bolt with Nut & Washer, 10mmØ x 50mm x 200mm
M25 G.I. Pipe, 1-1/4"Ø S40
M26 G.I. Pipe, 2"Ø S40
M27 Square Bar, 1" x 1/4"
M28 Primer Zinc Chromate
M29 Long-span Pre-painted Corrugated Roofing, 1220 x 0.40mm thk.
M30 Gutter Pre-Painted Ordinary, 610 x 2440 x 0.40mm thk.
M31 Flashing Pre-Painted Ordinary, 610 x 2440 x 0.40mm thk.
M32 Ridge Roll Pre-Painted Ordinary, 610 x 2440 x 0.40mm thk.
M33 J-Bolts
M34 Blind Rivets
M35 Roof Sealant
M36 Fascia Board, Fiber Cement 1/2" x 12" x 8'
M37 Paneled Door with Accessories ( Lever Type Door Knob )
M38 Flush Door with Accesssories ( Lever Type Door Knob )
M39 Flush Door with Accesssories
M40 Cubicle Door with Accessories
M41 Fixed Clear Glass Transom
M42 Jalousie Window with Clear Glass Blades on JalouPlus
M43 Type Silver Colored Frame
M44 4.5 mm thk. Fiber Cement
M45 Rod Suspension Hanger with Adjustment Spring
M46 Channel 12mm x 38mm x 0.8mm thk
M47 Furring Channel 12mm x 38mm x 0.8mm thk.
M48 Furring Clip
M49 Metal Screw
M50 S4S Good Lumber

M51 Insect Screen
M52 Latex Paint, Flat
M53 Latex Paint, Semi-gloss
M54 Flatwall Enamel
M55 Quick Drying Enamel
M56 Acri-color
M57 Oil Tinting Color
M58 Concrete Neutralizer
M59 Glazing Putty
M60 Masonry Putty
M61 Paint Thinner
M62 Sand Paper
M63 Roller Brush with Tray
M64 Paint Brush
M65 Masking Tape
M66 Water Closet with Accessories, 1.6gpf
M67 Urinal 0.8 gpf
M68 Lavatory, Pedestal Type with Accessories
M69 Faucet Hose Bibb, Brass 1/2"Ø
M70 Water Closet Flange
M71 Tissue Holder
M72 PP-R Pipe, 3/4"Ø
M73 PP-R Coupling, 3/4"Ø
M74 PP-R Elbow, 90° x 3/4"Ø
M75 PP-R Coupling Reducer, 1/2" x 3/4"Ø
M76 PP-R Pipe, 1/2"Ø
M77 PP-R Elbow, 90° x 1/2"Ø
M78 PP-R Coupling Reducer, 1/2"Ø
M79 PP-R G.I. Tee, 1/2"Ø
M80 PP-R Adoptor Female Thread, 1/2"Ø

M81 Gate Valve, 3/4"Ø
M82 Gate Valve, 1/2"Ø
M83 Stainless Steel Floor Drain, 4" x 4"
M84 Stainless Steel Grab Rail, 1-1/2"Ø
M85 Mirror
M86 Catch Basin
M87 Concrete Pipe, 150mmØ
M88 Septic Vault
M89 Teflon tape
M90 uPVC Sanitary Pipe, 4"Ø
M91 uPVC Elbow, 1/8 x 3"Ø
M92 uPVC Elbow, 90° x 4"Ø
M93 uPVC Wye, 4" x 4"Ø
M94 uPVC Tee, 4" x 4"Ø
M96 Brass Cleanout 6" x 6"
M97 Brass Cleanout 4" x 4"
M101 uPVC Tee, 2" x 2"Ø
M102 uPVC P-Trap, 2"Ø
M105 PVC Cement
M106 Glazed Wall Tiles, 200mm x 200mm
M107 Unglazed Floor Tiles, 200mm x 200mm
M108 Tile Trim, 6mm
M109 Tile Grout, 5kg/bag
M110 Tile Adhesive, 25kg/bag

M111 uPVC Conduit, 15mmØ
M112 Rigid Steel Conduit, 20mmØ
M113 Entrance Cap, 20mmØ
M114 Junction Box
M115 Utility Box
M116 Grounding Rod, 2400mm x 16mmØ
M117 THW Wire, 3.5mm2 Stranded
M118 THW Wire, 5.5mm2 Stranded
M119 Duplex Convenience Outlet with Plate
M120
Single Switch with Plate
M121 2-Gang Switch with Plate
M122 3-Gang Switch with Plate
M123 Flourescent Lamp, 2 x 40W Industrial Type
M124 Incandescent Bulb, 50W
M125 Ceiling Receptacle, 3-1/2"Ø
M126 Panel Box Flush Type, 10 Branches
M127 Circuit Breaker, 60A 2P
M128 Circuit Breaker, 20A 2P
M129 Electrical Tape
M130 Vibrating Bell, 8"
M131 Fire Alarm Bell, Vibrating Type
M132 Fire Alarm Station, Manual Single Action
M133 Fire Alarm Control Panel, One Zone

NT OPERATED RENTAL RATES (ACEL 2009)
um Operation = 8hrs per day)
HOURLY
DAILY RATE REMARKS
RATE
P 219.75 P 1,758.00
P 351.50 P 2,812.00
P 851.00 P 6,808.00
bagger P 212.00 P 1,696.00
or P 149.00 P 1,192.00
gals. P 1,065.00 P 8,520.00
e P 121.50 P 972.00
P 229.00 P 1,832.00
Drill P 110.00 P 880.00
MARY OF LABOR RATES
HOURLY
SONNEL DAILY RATE REMARKS
RATE
P 71.02 P 568.16
rer P 54.36 P 434.88
P 51.51 P 412.08
rer P 43.56 P 348.48
itioner P 75.00 P 600.00
P 55.00 P 440.00
er P 39.73 P 317.84
CONSTRUCTION MATERIALS
MONITORING REPORT-FIRST QUARTER OF 2015)
HAULING
UNIT UNIT PRICE TOTAL PRICE REMARKS
COST
bag P 260.00 P 260.00
cu.m. P 800.00 P 800.00 Local Source
cu.m. P 1,950.00 P 1,950.00 Local Source
cu.m. P 300.00 P 300.00 Local Source
kg. P 41.00
kg. P 70.00 P 70.00
pc. P 350.00 P 350.00
pc. P 450.00
bd.ft. P 15.00 P 15.00
kg. P 70.00 P 70.00
kg. P 80.00 P 80.00
kg. P 70.00 P 70.00
pc. P 12.00 P - P 12.00
pc. P 15.00 P - P 15.00
gal. P 5,580.00 P 5,580.00
kg. P 50.00 P - P 50.00
kg. P 52.00 P - P 52.00
kg. P 50.00 P - P 50.00
kg. P 110.00 P 110.00
pc. P 180.00 P 180.00

pc. P 120.00 P 120.00
pc. P 45.00 P 45.00
pc. P 25.00 P 25.00
pc. P 1,050.00 P 1,050.00
pc. P 1,760.00 P 1,760.00
kg. P 50.00 P 50.00
gal. P 590.00 P 590.00
sq.m. P 650.00 P - P 650.00
pc. P 350.00 P 350.00
pc. P 350.00 P 350.00
pc. P 350.00 P 350.00
pc. P 8.00 P 8.00
pc. P 3.00 P 3.00
lit. P 250.00 P 250.00
pc. P 380.00 P 380.00
sq.m. P 2,900.00 P 2,900.00
sq.m. P 890.00 P 890.00
sq.m. P 750.00 P 750.00
sq.m. P 1,500.00 P 1,500.00
sq.m. P 250.00 P 250.00
sq.m. P 1,400.00 P 1,400.00
pc. P 495.00 P 495.00
set P 115.00 P 115.00
pc. P 330.00 P 330.00
pc. P 360.00 P 360.00
pc. P 12.00 P 12.00
pc. P 5.00 P 5.00
bd.ft. P 70.00 P 70.00

sq.m. P 120.00 P 120.00
gal. P 590.00 P 590.00
gal. P 590.00 P 590.00
gal. P 560.00 P 560.00
gal. P 560.00 P 560.00
lit. P 200.00 P 200.00
lit. P 200.00 P 200.00
lit. P 200.00 P 200.00
gal. P 565.00 P 565.00
gal. P 560.00 P 560.00
gal. P 270.00 P 270.00
pc. P 15.00 P 15.00
pc. P 350.00 P 350.00
pc. P 65.00 P 65.00
pc. P 35.00 P 35.00
set P 6,500.00 P 6,500.00
set P 6,500.00 P 6,500.00
set P 6,500.00 P 6,500.00
pc. P 150.00 P 150.00
set P 262.00 P 262.00
pc. P 250.00 P 250.00
pc. P 345.00 P 345.00
pc. P 25.00 P 25.00
pc. P 40.00 P 40.00
pc. P 20.00 P 20.00
pc. P 217.00 P 217.00
pc. P 30.00 P 30.00
pc. P 18.00 P 18.00
pc. P 34.00 P 34.00
pc. P 94.00 P 94.00

pc. P 450.00 P 450.00
pc. P 350.00 P 350.00
pc. P 97.00 P 97.00
pc. P 600.00 P 600.00
sq.ft. P 250.00 P 250.00
unit P 3,500.00 P 3,500.00
pc. P 850.00 P 850.00
unit P 65,000.00 P 65,000.00
pc. P 8.00 P 8.00
pc. P 580.00 P 580.00
pc. P 93.00 P 93.00
pc. P 106.00 P 106.00
pc. P 176.00 P 176.00
pc. P 158.00 P 158.00
pc. P 107.00 P 107.00
pc. P 675.00 P 675.00
pc. P 450.00 P 450.00
pc. P 38.00 P 38.00
pc. P 250.00 P 250.00
pc. P 48.00 P 48.00
pc. P 46.00 P 46.00
pc. P 76.00 P 76.00
pc. P 450.00 P 450.00
pc. P 63.00 P 63.00
can P 150.00 P 150.00
pc. P 65.00 P 65.00
pc. P 45.00 P 45.00
pc. P 108.00 P 108.00
bag P 150.00 P 150.00
bag P 250.00 P 250.00

pc. P 52.00 P 52.00
pc. P 115.00 P 115.00
pc. P 50.00 P 50.00
pc. P 18.00 P 18.00
pc. P 30.00 P 30.00
pc. P 80.00 P 80.00
m. P 36.00 P 36.00
m. P 49.00 P 49.00
pc. P 260.00 P 260.00
pc. P 140.00 P 140.00
pc. P 210.00 P 210.00
pc. P 210.00 P 210.00
set P 1,200.00 P 1,200.00
pc. P 120.00 P 120.00
pc. P 65.00 P 65.00
set P 2,800.00 P 2,800.00
set P 550.00 P 550.00
set P 320.00 P 320.00
pc. P 37.00 P 37.00
set P 1,800.00 P 1,800.00
set P 3,500.00 P 3,500.00
set P 2,950.00 P 2,950.00
set P 6,500.00 P 6,500.00

PRICES OF CONSTRUCTION MATERIALS
1 pcs. RSB ( 10mm dia. X 6m)
1 kg Gauge No.16 G.I. wire
1 pcs. Marine Plywood (6mm x 1.2m x 2.4m)
1 pcs. Coco Lumber (2" x 2" x 16')
1 kg Assorted Nails
1 bags Portland Cement (40 kg)
1 cu. m. Sand
1 cu. m. Gravel
1 pcs.
CHB
1 kg
White Cement Filler
1 bags
Tile Cement Motar
1 pcs.
0.4 x 0.4 Tiles
1 pcs.
0.25 x 0.25 Tiles
1 pcs. Corrugated G.I. Sheet (Gauge No. 26 x 3.6m)
1 pcs. Corrugated G.I. Sheet (Gauge No. 26 x 2.7m)
1 pcs. Plain G.I. Sheet (Gauge No. 26 )
1 pcs.
G.I. Flashing (Gauge No. 26 x 3.6m)
1 pcs.
G.I. Gutter (Gauge No. 26 x 3.6m)
1 pcs.
G.I. Ridge Roll (Gauge No. 26 x 3.6m)
1 kg Rivets
1 kg G.I. Washer
1 kg Lead Washer
1 gal. Masonry Neutralizer & Water Solution
1 pcs. Painting Roller
1 pcs. Painting Brish
1 bags. Concrete Primer Cement
1 gal. Acrylic Latex Primer
1 gal. Acrylic Gloss Latex Paint
1 gal. Interior Primer & Sealer
1 gal. Interior Semi-Gloss Enamel
1 gal. Davies Roof Paint
1 set D1 -Wooden Panel Type Doors With Glass
1 set D2-Wooden Panel Type Doors With Glass
1 set D3-Wooden Panel Type Doors With Glass
1 set D4-Wooden Panel Type Doors
1 set D5-PVC Flush Panel Type Doors
1 set W1-Alum. Casement Sliding Window
1 set W2-Alum. Casement Sliding Window
1 set W3-Steel Casement Fixed Type Window
1 set W7-Alum. Casement Panel Type Window
1 pcs. 1/2" Dia. X 10' (PVC Pipe, Atlanta S 1000)
1 pcs. 1/2" Dia. 90° PE Elbow
1 pcs. 1/2" Dia. 45° PE Elbow

1 pcs. 1/2" Dia. Faucet
1 PCS. Kitchen Sink
1 pcs. Water Closet
1 pcs. Floor Drain
1 pcs. Toilet Bowl (American Standard)
1 pcs. Lavatory
1 pcs. CIrcuit Breaker
1 pcs. Panel Board
1 pcs. Chandelier
1 pcs. Pin Light(13W)
1 pcs. Wall Lamp(10W)
1 pcs. Flourescent Lamp(10W)
1 pcs. Single Pole Switch
1 pcs. Two Gang Switch
1 pcs. Four Gang Switch
1 pcs Douplex Convenience Outlet
1 pcs. Triple Convenience Outlet
1 pcs. ACU-Outlet
1 m 13mm dia. Mouldflex Conduit
1 m 2-2.0mm^2 Copper Wire

MATERIALS
PhP 125.00
PhP 205.00
PhP 250.00
PhP 65.00
PhP 450.00
PhP 60.00
PhP 90.00
PhP 120.00
PhP 150.00
PhP 85.00
PhP 260.00
PhP 800.00
PhP 1,950.00
PhP 57.00
PhP 350.00
PhP 400.00
PhP 50.00
PhP 40.00
PhP 380.00
PhP 340.00
PhP 285.00
PhP 250.00
PhP 430.00
PhP 350.00
PhP 90.00
PhP 70.00
PhP 70.00
PhP 550.00
PhP 60.00
PhP 50.00
PhP 300.00
PhP 800.00
PhP 1,500.00
PhP 950.00
PhP 1,650.00
PhP 800.00
PhP 5,000.00
PhP 3,500.00
PhP 4,000.00
PhP 3,500.00
PhP 3,000.00
PhP 3,000.00
PhP 2,500.00
PhP 14,400.00
PhP 9,600.00
PhP 1,560.00
PhP 4,368.00
PhP 3,400.00
PhP 2,300.00
PhP 18,720.00
PhP 1,800.00
PhP 2,700.00
PhP 5,400.00
PhP 90.00
PhP 15.00
PhP 15.00
PhP 250.00
PhP 4,000.00
PhP 4,500.00
PhP 75.00
PhP 6,500.00
PhP 2,000.00
PhP 500.00
PhP 3,500.00
PhP 4,500.00
PhP 115.00
PhP 100.00
PhP 160.00
PhP 20.00
PhP 35.00
PhP 40.00
PhP 35.00
PhP 40.00
PhP 40.00
PhP 30.00
PhP 100.00
DETAILED ESTIMATE
PROJECT TITLE: TWO (2) STOREY SCHOOL BUILDING
LOCATION: BRGY. CAPOOCAN CALBAYOG CITY
PROJECT DESCRIPTION: Construction of Two (2) Storey School Building Located at Brgy
ESTIMATE
TOREY SCHOOL BUILDING
OOCAN CALBAYOG CITY
RY: School Building
School Building Located at Brgy. Capoocan, Calbayog City

Mabutol Estimate

Загружено:

Сведения о документе

Исходное описание:

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Mabutol Estimate

Загружено:

Авторское право:

Доступные форматы

PROGRAM OF WORK

PROJECT TITLE: TWO (2) STOREY SCHOOL B

LOCATION: BRGY. CAPOOCAN CALBAYO

PROJECT CATEGORY: School Building

PROJECT DESCRIPTION: Construction of Two (2) Storey School Building Loc

Item No. Description

III TERMITE CONTROL WORKS

VI FABRICATED MATERIALS & HARDWARES

VII FINISHING WORKS

VIII CARPENTRY WORKS

IX ROOF & FRAMING WORKS

XII PLUMBING / SANITARY WORKS

XIII MECHANICAL WORKS

TOTAL ESTIMATED DIRECT COST

: BRGY. CAPOOCAN CALBAYOG CITY

OJECT CATEGORY: School Building

Unit Quantity Unit Cost Amount

sq. m. 307.2 Php -

cu. m. 385.56 Php -

Liter 155.89 Php -

L.S. 36364.99 Php -

cu. m. 670.12 Php -

L.S. 109.11 Php -

sq. m. 2990.42 Php -

sq. m. 322.92 Php -

L.S. 9472.73 Php -

sq. m. 2749.91 Php -

TIMATED DIRECT COST

LOCATION: BRGY. CAPOOCAN CA

PROJECT CATEGORY: School

PROJECT DESCRIPTION: Construction of Two (2) Storey School Build

ITEM I SITE PREPERATION

A. LAY-OUT & STAKING

TOTAL LOT AREA = 304 sq.m.

ITEM NO. II EARTHWORKS

A. EXCAVATION for STRUCTURE

Items Area(sq.m) D(m)

FTB-1 0.15 2.5

FTB-3 0.15 4.5

WF1 2.64 0.2

WF2 10.32 0.1

Items Area(sq.m) D(m)

FTB-1 0.15 0.1

FTB-2 0.15 0.1

FTB-3 0.15 0.1

FTB-3 0.15 0.1

WF1 2.64 0.1

WF2 10.32 0.1

ITEM NO. III TERMITE CONTROL WORKS

TOTAL LOT AREA = 304 sq.m.

ITEM NO. IV STRUCTURAL WORKS

A. REINFORCE CONCRETE WORKS

C1-1 0.16 3.2

C1-2 0.16 3.2

C1-3 0.16 3.2

C1-4 0.16 3.2

C1-5 0.16 3.2

C1-6 0.16 3.2

FT-B1 0.09 0.6

FT-B2 0.12 0.6

FT-B3 0.16 0.6

G1-1 0.1 4.5

G2-1 0.1 4.5