Quantity Take Off Sheet Earhtworks

QUANTITY TAKE- OFF SHEET
Project Estimator Estimate No.

Location SHEET NO:
Engineer Checked DATE :
ClassficationREBARS
Dimension Est.
Item DESCRIPTION no. Length width height Qty Total Unit TOTAL
COLUMN FOOTING
F1
ALONG X 6 1.4 7 42 pcs
ALONG Y 6 1.4 7 42 pcs
total 84
using 6.00 m 84x1.4/5.6 21.00 pcs
16mm diax6.0m rsb
6
1.4
4.28571
waste 0.39998 21 pcs , 16mm dia x 0.40 m
F2
ALONG X 6 2.3 12 72
ALONG Y 6 2.3 12 72
144 pcs 2.3 m length
using 6 m 72
6
2.3
2.6087 2 72 pcs
16mm diax 6 m RSB
4.6 .
excess 1.4 72 pcs 1.4 m rsb
F3
ALONG X 6 2.1 11 66
ALONG Y 6 2.1 11 66
132 pcs 16mmx2.1 m
using 6 m rsb 66 pcs 16mmx6m Rsb
6
2.85714 66
4.2
excess 1.8 66 pcs16mmx1.8 m RSB
COLUMN
C-1 16mmx5.8 m RSB
LEVEL 1-2 8 5 6 48 pcs USE 6MRSB
Level 2-deck 8 3 6 48 PCS 16mmx3.2m RSB
USING 6 M RSB(TOTAL QTY)

48X3/6 48 pcs 48 pcs -16mmx6 m dia RS
WASTE 48 PCSX2.8M
BEAMS
G-1 5
CONT bot bars 2 4.88
bot cut bars
cont top bars 2 4.88
0
ARCH
1 8.2 0.3 1.5 3.69 3.69 3.69
PCCP
1 50 7 0.15 52.5
sub.base 1 50 7 0.1 35 43.75
gravel base 1 50 7 0.1 35 43.75
87.5
Computation
Using Class B mixture
Materials
portland cement 8 0 0 240.00 -
screened sand 0.5 - -
screened gravel 1 - -
Labor
Mason
Common laborer
II FLOOR SLAB ON FILL

Using Class B mixture 113.76 0.1 11.376 11.376
Materials
portland cement
screened sand
iii. REBARS
FOOTING
F1 - 34 UNITS 6 1.2 7.2 244.8
7 1 7 238 16 mm rebars
482.8
6 80.4667
ALLOWANCE FOR WASTE 5
4.02333333
ORDER 84.49
6 2.2 2 26.4 4.5517 20 mm rebars

F2 12 1 10 120 20
f3 6 2 4 48
12 1 4 48
96 16
36 16 mm rebars
COLUMN
Main post 16 6 2 32 32 16 mm rebars
ties 27 4 2 37.2414 37.241
arch 7 8 1 7 20 mm rebars
14 8 1 18.6667 16 mm rebars
stirrups 44 3.5 1 25.6667 10 mm rebars
C2 4 4.8 10 40 16 mm rebars
4 4.8 10 40 12 MM REBARS
TIES 25 1.2 10 51.7241
C3 4 4.8 8 32 16 mm rebars
4 4.8 8 32 12 MM REBARS
TIES 25 1.2 8 41.3793 10 MM rebars
SUMMMARY
20 MM 12
16 MM 396.67
12 MM 72
10 MM 67.046
arch
formworks
1/2 ord. plywood 12
column
c1 2 6 12
c2 18 1 18
wall 2 2.7 2.8 15.12

2 2.7 2.2 11.88
4 2.7 3 32.4
TRUSS -1 59.4
top chord 2 27.8 55.6
bot chord 1 41.8 41.8
web member
diagonal 2.15
4.72
4.24
6.2
6.5
7.87
31.68
two sides 2 31.68 63.36 63.36
king post 1 7.96 7.96 7.96
168.72 29.526 30
double 60 5.5mmx50mmx50mm < ba
JASON P. PENEYRA ESTRELLA L. PONCE DE LEON
Administrative Officer SUC VP & VP for Administration
Project: Construction of CR of IA faculty Estimator :ENGR.JOHNA LUANNE NAKPIL Estimate No.

LOCATION:SPCP Main campus, Aborlan SHEET NO:
ENGINEER:JOHN F. QUILLOPE Checked ENGR. JOHN QUILLOPE DATE :
CLASSIFICATION : Construction works
Est. TOTAL
DESCRIPTION Unit Qty Price
I. Masonry works
CHB using 6" pcs 230 8
Cement bags 83.00 150.00 12,450.00
Sand cu.m 1.00 400.00 400.00
Gravel cu.m 2.00 400.00 800.00
13,650.00
II. Painting works

Neutralizer Quarts 1.00 80.00 80.00
Acrylic gloss latex paint prime gallons 3.00 320.00 960.00
Acrylic gloss latex paint coating gallons 3.00 350.00 1,050.00
2,090.00
III. Roofing works
4"x4"x9' bd.ft 54.00 5.00 270.00
2"x4"x12' ( Top chord ) bd.ft 72.00 5.00 360.00
2"x4"x14' ( B- Chord ) bd.ft 82.00 5.00 410.00
2"x5"x4' ( King Post ) bd.ft 4.00 5.00 20.00
2"x4"x12' ( W- member ) bd.ft 36.00 5.00 180.00
2"x4"x9' ( Girt ) bd.ft 54.00 5.00 270.00
2"x2"x22' ( Purlins ) bd.ft 132.00 5.00 660.00
2"x4"x27' bd.ft 162.00 5.00 810.00
G.I Sheet pcs 12.00 260.00 3,120.00
6,100.00
SUB-TOTAL (Material Cost) 21,840.00
Laborer
TOTAL COST
Prepared by; Checked by:
JOHNA LUANNE NAKPIL JOHN F. QUILLOPE

C.E Cadet Aid Physical Plant supervisor

Project: Repair of SAKA building Estimator :ENGR.JOHNA LUANNE NAKPIL Estimate No.
Est. TOTAL
BILL OF MATERIALS:
I. Repair of roofing ( Selective ) -

-
Ga 26 x 10' Corr. G.I sheet pcs 20.00 230.00 4,600.00
Steel tekscrew, 2" pcs 200.00 1.75 350.00
Rust converter gal 3.00 350.00 1,050.00
Steel brush pcs 10.00 30.00 300.00
Red oxide primes gal 4.00 275.00 1,100.00
Roof cement gal 4.00 275.00 1,100.00
8,500.00
Labor cost
2 Carpenter days 5.00 231.00 1,155.00

1,155.00
II. Repair of ceiling
4.5 mm hardiflex pcs 20.00 295.00 5,900.00

2"x 2"x 12' celing post Available
CWN, 2 1/2" kgs 5.00 30.00 150.00
Flat latex paint gal 2.00 308.00 616.00
6,666.00
Labor cost
2 carpenter days 2.00 231.00 462.00

462.00
TOTAL COST 16,783.0

m diax6.0m rsb
2.3 m length
m diax 6 m RSB
6mmx2.1 m
6mmx6m Rsb
mmx1.8 m RSB
16mmx5.8 m RSB
USE 6MRSB
16mmx3.2m RSB
48 pcs -16mmx6 m dia RSB

34
5 1.2 34 40.8 6.8 7
6 1 34 34 5.666667 6
81
5.5mmx50mmx50mm < bar
QUANTITY SHEET
Project 3-storey Residential Bldg Estimator NIDA Estimate No.

Location San Jose, PPC SHEET NO:
Engineer AIZA Checked MELBOURNE DATE :
Classficationexcavation
Est.
Item DESCRIPTION no. Length width height Qty Total Unit price
I. FOOTINEXCAVATION
COLUMN FOOTING
F1 17 1 1 1.1 18.7
18.7
WALL FOOTING
WF1 1 28.3 0.3 0.6 5.094
WF-2 1 52.85 0.4 0.6 12.684
17.778
TOTAL FOOTING 63.6285
LABOR COST
1.72 Mhrs/cu.m 63.6285 1.72
2 laborer
no. of days
BACKFILLING qty 13.65313

F1 17 1 1 1.1 18.7
less vol ftg 17 1 1 0.25 4.25

col 17 0.25 0.25 0.75 0.79688
net filling matls 13.65313

for compaction (add 25%) 3.413281
total vol of filling matls 17.06641
backfilling main area 1 65.03 0.4 26.012
porch 16.55 0.2 3.31
16.06 0.3 4.818
34.14
for compaction (add 25%) 8.535
total vol of filling matls 42.675
grand total 59.74141

say 60
Labor cost
CONCRETE WORKS
FOOTING
F1 2 2.2 2.2 0.4 3.872
F2 10 1 1 0.25 2.5
F3 4 2 1 0.25 2
8.372
COLUMN
C1 2 1 1 4.5
less 2 0.6 0.6 0.72
3.78
C2 10 0.3 0.3 4.5 4.05
C3 8 0.3 0.3 4.5 3.24
11.07
ARCH
1 8.2 0.3 1.5 3.69 3.69 23.13
PCCP
1 50 7 0.15 52.5
sub.base 1 50 7 0.1 35 43.75
gravel base 1 50 7 0.1 35 43.75
87.5
Computation
Materials
portland cement 8 63.6285 509.028 240.00
screened sand 0.5 63.63 31.81
screened gravel 1 63.63 63.63
Labor
Mason
Common laborer

Materials
portland cement
screened sand
iii. REBARS
FOOTING
F1 - 34 UNITS 6 1.2 7.2 244.8
7 1 7 238 16 mm rebars
482.8
6 80.466667
ALLOWANCE FOR WASTE
ORDER
6 2.2 2 26.4 4.551724 20 mm rebars
F2 12 1 10 120 20
f3 6 2 4 48
12 1 4 48
96 16
36 16 mm rebars
COLUMN
Main post 16 6 2 32 32 16 mm rebars
ties 27 4 2 37.2414 37.24138
arch 7 8 1 7 20 mm rebars
14 8 1 18.6667 16 mm rebars
stirrups 44 3.5 1 25.6667 10 mm rebars
C2 4 4.8 10 40 16 mm rebars
4 4.8 10 40 12 MM REBARS
TIES 25 1.2 10 51.7241
C3 4 4.8 8 32 16 mm rebars
4 4.8 8 32 12 MM REBARS
TIES 25 1.2 8 41.3793 10 MM rebars
SUMMMARY
20 MM 12
16 MM 396.6667
12 MM 72
10 MM 67.04598
arch
formworks
1/2 ord. plywood 12
column
c1 2 6 12
c2 18 1 18
wall 2 2.7 2.8 15.12

2 2.7 2.2 11.88
4 2.7 3 32.4
59.4
Project: Construction of IE waiting shed ( 3 units)Estimator :ENGR.JOHNA LUANNE NAKPIL
LOCATION:SPCP Main campus, Aborlan
ENGINEER:JOHN F. QUILLOPE Checked ENGR. JOHN QUILLOPE
Est.
I. Excavation
2 Laborers days 12.00 170.00
II. Concreting
Cement bags 24.00 150.00
Sand cu.m 1.50 400.00
Gravel cu.m 3.00 400.00
III. Carpentry Works

6 pcs- 2"x4"x13' ( Top chord ) bd.ft 156.00 5.00
1 pc -6"x6"x14' ( Post ) bd.ft 126.00 5.00
6 pcs- 2"x6"x12' ( bottom chord ) bd.ft 216.00 5.00
3 pcs- 2"x6"x8' ( Support knee brace ) bd.ft 72.00 5.00
3 pcs- 2"x4"x10' ( W-member ) bd.ft 60.00 5.00
9 pcs- 2"x2"x9' ( purlins ) bd.ft 81.00 5.00
3 pcs- 2"x2"x12' ( purlins) bd.ft 81.00 5.00
6 pcs- 1"x10"x10' (F- board ) bd.ft 36.00 5.00
4 pcs- 2"x4"x10' (bench) bd.ft 80.01 5.00
20 pcs- 1"x3"x10' bd.ft 150.00 5.00
IV. Roofing Works

Ga 26 x 10' Corr. G. sheet pcs 39.00 260.00
G.I ridge roll x 8' pcs 27.00 120.00
Umbrella nails kgs 6.00 55.00
V. Fastener & Fin. Hardware

3" CWN kgs 18.00 28.00
4" CWN kgs 18.00 28.00
2 1/2" CWN kgs 15.00 30.00
Umbrella nails, 2 1/2" kgs 6.00 55.00
12 mm Q Mach bolt pcs 36.00 7.00
14"x2"x18" post strp pcs 6.00 50.00
SUB-TOTAL (Material Cost)

Labor Cost
TOTAL COST


Project: Construction of CR of IA faculty Estimator :ENGR.JOHNA LUANNE NAKPIL

Est.
I. Masonry works
Sand cu.m 1.00 400.00
Gravel cu.m 2.00 400.00
II. Painting works

Neutralizer Quarts 1.00 80.00
Acrylic gloss latex paint prime gallons 3.00 320.00
Acrylic gloss latex paint coating gallons 3.00 350.00
III. Roofing works

4"x4"x9' bd.ft 54.00 5.00
2"x4"x12' ( Top chord ) bd.ft 72.00 5.00
2"x4"x14' ( B- Chord ) bd.ft 82.00 5.00
2"x5"x4' ( King Post ) bd.ft 4.00 5.00
2"x4"x12' ( W- member ) bd.ft 36.00 5.00
2"x4"x9' ( Girt ) bd.ft 54.00 5.00
2"x2"x22' ( Purlins ) bd.ft 132.00 5.00
2"x4"x27' bd.ft 162.00 5.00
G.I Sheet pcs 12.00 260.00
Laborer
TOTAL COST


Project: Repair of SAKA building Estimator :ENGR.JOHNA LUANNE NAKPIL
Est.
BILL OF MATERIALS:
I. Repair of roofing ( Selective )
Ga 26 x 10' Corr. G.I sheet pcs 20.00 230.00

Steel tekscrew, 2" pcs 200.00 1.75
Rust converter gal 3.00 350.00
Steel brush pcs 10.00 30.00
Red oxide primes gal 4.00 275.00
Roof cement gal 4.00 275.00
Labor cost
2 Carpenter days 5.00 231.00
4.5 mm hardiflex pcs 20.00 295.00

CWN, 2 1/2" kgs 5.00 30.00
Flat latex paint gal 2.00 308.00
Labor cost
2 carpenter days 2.00 231.00
TOTAL COST

2
26-Jul-11
TOTAL
0.90
0 1 52.85 0.2 0.3 3.171 3.171
109.44
54.72
7.82
1.10
###
34
5 1.2 34 40.8 6.8 7
16 mm rebars 6 1 34 34 5.666667 6
81
5
4.02333333
84.49
20 mm rebars
16 mm rebars
16 mm rebars
20 mm rebars
16 mm rebars
10 mm rebars
16 mm rebars
12 MM REBARS
16 mm rebars
12 MM REBARS
10 MM rebars
Estimate No.
SHEET NO:
DATE :
TOTAL
2,040.00
2,040.00
3,600.00
600.00
1,200.00
5,400.00
780.00
630.00
1,080.00
360.00
300.00
405.00
405.00
180.00
400.05
750.00
5,290.05
10,140.00
3,240.00
330.00
13,710.00
504.00
504.00
450.00
330.00
252.00
300.00
2,340.00
28,780.05
11,219.9
40,000.0
. QUILLOPE
lant supervisor
PONCE DE LEON
for Administration
Estimate No.
SHEET NO:
DATE :
TOTAL
12,450.00
400.00
800.00
13,650.00
80.00
960.00
1,050.00
2,090.00
270.00
360.00
410.00
20.00
180.00
270.00
660.00
810.00
3,120.00
6,100.00
21,840.00
. QUILLOPE
lant supervisor
PONCE DE LEON
for Administration
Estimate No.
SHEET NO:
DATE :
TOTAL
-
-
4,600.00
350.00
1,050.00
300.00
1,100.00
1,100.00
8,500.00
1,155.00
1,155.00
5,900.00
150.00
616.00
6,666.00
462.00
462.00
16,783.0
. QUILLOPE
lant supervisor
PONCE DE LEON
for Administration
QUANTITY TAKE OFF SHEET
Project Estimator Estimate No.

Location SHEET NO:
Engineer Checked DATE :
ClassficationClearing and Grubbing
Est.
Item DESCRIPTION no. Length width height Qty Total Unit TOTAL
FRONT 4"CHB 1 6 3 18
LESS w-1 1 1.8 1.4 2.52
w-2 1 1.2 1.4 1.68
net area 13.8 13.8
4" chb 12.5 172.5 pcs
REAR
1 rebars slab on fill

S-1 4
0.6
6.6667
1
ALONG 6 M 7.6667 8.00 W/ 6 M
ALONG 4 M 6
0.6
10 4.00 40.00
7.02
SAY 8.00
TOTAL 16.00
rebars for beams
cut bar list

COLUMN FOOTING
F1- 10 UNITS
footing F1 along short 10 1.75 10 100
USE 16MM x 6.0 m rebars 100 1.75 3.42857 175
1.75 33.333 34.00
3 1.75
1.75 33.333 say 34
along long span 9 2 10 90
90 2 180
5.25 excess 0.75 waste/ other member
2
2
2 30
30
COLUMN REBARS
MAIN REBARS
C1 - 12 UNITS 6 4.85 72
USE 16MM x 6.0 m rebars 1.15 WASTE
ORDER 72 PCS-16M Rebars
LAT TIES
10 MX 6.0 M REBARS 1 50
4 100
REST 200
350 2 700
4300
18 3600
OUTER TIES -12 UNITS 28 1 28
STRAIGHT TIES 28 0.25 7
35
5.8333
12
70 10-MM REBRS
CIRCULAR COLUMN
C3 - 2 UNITS
CHECKLIST CUT BARS FOR BEAMS
Main rebars (20mm x 6.0 m)
Computation
Materials
portland cement 8 0 0 240.00 -
Labor
Mason
Common laborer

Materials
portland cement
screened sand
Project: Construction of IE waiting shed ( 3 units)Estimator :ENGR.JOHNA LUANNE NAKPIL Estimate No.
Est. TOTAL
I. Excavation
2 Laborers days 12.00 170.00 2,040.00
2,040.00
II. Concreting
Cement bags 24.00 150.00 3,600.00
Sand cu.m 1.50 400.00 600.00
Gravel cu.m 3.00 400.00 1,200.00
5,400.00

6 pcs- 2"x4"x13' ( Top chord ) bd.ft 156.00 5.00 780.00
1 pc -6"x6"x14' ( Post ) bd.ft 126.00 5.00 630.00
6 pcs- 2"x6"x12' ( bottom chord ) bd.ft 216.00 5.00 1,080.00
3 pcs- 2"x6"x8' ( Support knee brace ) bd.ft 72.00 5.00 360.00
3 pcs- 2"x4"x10' ( W-member ) bd.ft 60.00 5.00 300.00
9 pcs- 2"x2"x9' ( purlins ) bd.ft 81.00 5.00 405.00
3 pcs- 2"x2"x12' ( purlins) bd.ft 81.00 5.00 405.00
6 pcs- 1"x10"x10' (F- board ) bd.ft 36.00 5.00 180.00
4 pcs- 2"x4"x10' (bench) bd.ft 80.01 5.00 400.05
20 pcs- 1"x3"x10' bd.ft 150.00 5.00 750.00
5,290.05
IV. Roofing Works

Ga 26 x 10' Corr. G. sheet pcs 39.00 260.00 ###
G.I ridge roll x 8' pcs 27.00 120.00 3,240.00
Umbrella nails kgs 6.00 55.00 330.00
###

3" CWN kgs 18.00 28.00 504.00
4" CWN kgs 18.00 28.00 504.00
2 1/2" CWN kgs 15.00 30.00 450.00
Umbrella nails, 2 1/2" kgs 6.00 55.00 330.00
12 mm Q Mach bolt pcs 36.00 7.00 252.00
14"x2"x18" post strp pcs 6.00 50.00 300.00
2,340.00
SUB-TOTAL (Material Cost) ###
Labor Cost 11,219.9
TOTAL COST 40,000.0


Project: Construction of CR of IA faculty Estimator :ENGR.JOHNA LUANNE NAKPIL Estimate No.

Est. TOTAL
I. Masonry works
Cement bags 83.00 150.00 ###
Sand cu.m 1.00 400.00 400.00
Gravel cu.m 2.00 400.00 800.00
###
II. Painting works

Neutralizer Quarts 1.00 80.00 80.00
Acrylic gloss latex paint prime gallons 3.00 320.00 960.00
Acrylic gloss latex paint coating gallons 3.00 350.00 1,050.00
2,090.00
III. Roofing works

4"x4"x9' bd.ft 54.00 5.00 270.00
2"x4"x12' ( Top chord ) bd.ft 72.00 5.00 360.00
2"x4"x14' ( B- Chord ) bd.ft 82.00 5.00 410.00
2"x5"x4' ( King Post ) bd.ft 4.00 5.00 20.00
2"x4"x12' ( W- member ) bd.ft 36.00 5.00 180.00
2"x4"x9' ( Girt ) bd.ft 54.00 5.00 270.00
2"x2"x22' ( Purlins ) bd.ft 132.00 5.00 660.00
2"x4"x27' bd.ft 162.00 5.00 810.00
G.I Sheet pcs 12.00 260.00 3,120.00
6,100.00
SUB-TOTAL (Material Cost) ###
Laborer
TOTAL COST


Project: Repair of SAKA building Estimator :ENGR.JOHNA LUANNE NAKPIL Estimate No.
Est. TOTAL
BILL OF MATERIALS:
I. Repair of roofing ( Selective ) -

-
Ga 26 x 10' Corr. G.I sheet pcs 20.00 230.00 4,600.00
Steel tekscrew, 2" pcs 200.00 1.75 350.00
Rust converter gal 3.00 350.00 1,050.00
Steel brush pcs 10.00 30.00 300.00
Red oxide primes gal 4.00 275.00 1,100.00
Roof cement gal 4.00 275.00 1,100.00
8,500.00
Labor cost
2 Carpenter days 5.00 231.00 1,155.00

1,155.00
4.5 mm hardiflex pcs 20.00 295.00 5,900.00

CWN, 2 1/2" kgs 5.00 30.00 150.00
Flat latex paint gal 2.00 308.00 616.00
6,666.00
Labor cost
2 carpenter days 2.00 231.00 462.00

462.00
TOTAL COST 16,783.0


PCS
Estimate No.
Estimate No.
Estimate No.
Compatibility Report for EMS FINAL ESTIMATE.xls
Run on 6/14/2009 23:42
The following features in this workbook are not supported by earlier versions of
Excel. These features may be lost or degraded when you save this workbook in
an earlier file format.
Minor loss of fidelity # of occurrences
Some cells or styles in this workbook contain formatting that is not supported 3
by the selected file format. These formats will be converted to the closest format
available.
Republic of the Philippines
WESTERN PHILIPPINES UNIVERSITY
PHYSICAL PLANT OFFICE
Aborlan, Palawan
Project: : Improvement of WPU-PPC Main Gate

Location : WPU Puerto Princesa Campus, Puerto Princesa City
Owner: : WESTERN PHILIPPINES UNIVERSITY
Subject : SCOPE OF WORKS AND COST ESTIMATE
Materials Labor Equipment Total

Item No. Description Unit Qty Unit Cost Unit Cost Cost Cost
1.00 GENERAL REQUIREMENTS

1.1 Bunkhouse and storage ls 1.00 15,000 3,000.00 18,000.00
1.2 Temporary enclosure ls 1.00 5,000 2,000.00 7,000.00
1.3 Temporary utilities ls 1.00 3,000 500.00 3,500.00
SUB-TOTAL 28,500.00
2.00 SITEWORKS
1.1 Removal of Existing Fence and other structures
Labor Cost
2 Carpenter days 4.00 300.00 2,400.00
4 Common laborers days 4.00 200.00 3,200.00
SUB-TOTAL (labor ) 5,600.00
1.2 Site Preparation/ clearing and Grading

Equipment
Grader hrs 4.00 2,500 10,000.00
SUB-TOTAL (Equipment ) 10,000.00
1.3 Layout
Materials
20 2"x2"x12' coco lumber bd.ft 80.00 25 2,000.00
assorted CWN kgs 5.00 65 325.00
2,325.00
Labor Cost
2 Carpenter days 0.50 300.00 300.00
1.4 Structure Excavation 63.6285 cu.m

Labor Cost
6 common laborer days 6.63 220.00 8,748.92
1.5 Backfilling
1.6 Roadbase/ Foundation Preparation

Materials
Aggregates Sub-base cu.m 43.75 450 19,687.50
Aggregates base cu.m 44.00 550 24,200.00
43,887.50
Equipment
Grader hrs 2.00 2,500 5,000.00
Roller compactor hrs 2.00 2,500 5,000.00
TOTAL (SITEWORKS ) 80,261.42
3.00 CONCRETE WORKS

2.1 Concrete Pavement qty 7.41 cu.m
Materials
Portland cement bags 55.59 240 13,342.5
Grabel, G 1 cu.m 7.41 1,000 7,412.50
Screened sand cu.m 3.89 1,200 4,669.88
16 mm dia Rebars (dowel) pcs 20.00 365 7,300.00
Ga 16 GI tie wire kgs 5.00 65 325.00
plywood, 3/4" forms pcs 5.00 550 2,750.00
2"x2"x12' forms frames cocolumbe pcs 20.00 88 1,760.00
assorted CW nails kgs 3.00 65 195.00
SUB-TOTAL (Materials) 37,754.9
Labor Cost
2 mason days 2.00 300.00 1,200.00
SUB-TOTAL (Labor ) 4,400.00
Equipment
transit mixer trip 1.48 6,000 8,895.00
concrete vibrator days 2.00 300 600.00
SUB-TOTAL (Equipment ) 9,495.00
SUB-TOTAL ( Concrete Pavement) 42,154.88
2.2 Gate columns , Arch and Fence post qty 25.50 cu.m
wall footing tie beam
2.2.1 Cast In-place concrete
Materials
Portland cement bags 229.50 240 55,080.00
G1 Gravel cu.m 25.50 1,000 25,500.00
screened sand cu.m 13.77 1,200 16,524.00
Labor cost
2 Mason days 10.00 300.00 6,000.00
22,000.00
2.2.1 Steel Reinforcement
Materials
20 mm x 9 m dia rebars pcs 12.00 610 7,320.00
16 mm dia Rebars pcs 185.00 380 70,300.00
12 mm dia rebars pcs 92.00 230 21,160.00
10 mm dia rebars pcs 80.00 150 12,000.00
tie wire ga 16 ks 45.00 70 3,150.00
Labor cost LS 1.00 28,482.50
2.2.3 Form works and scaffolding

Materials
1/2" ord. plywood pcs 32.00 480 15,360.00
120 2"x2"x12' ord.lumber bd.ft 480.00 25 12,000.00
60 2"x3"x10' ord. lumber bd.ft 300.00 28 8,400.00
assorted CWN kgs 30.00 65 1,950.00
Labor cost 7,542.00
Equipment Cost
1 bagger concrete mixer days 10.00 1,000 10,000.00
concrete vibrator days 10.00 300 3,000.00
sub-total (Equipment Cost) 13,000.00
SUB-TOTAL CONCRETE WORKS ) 319,768.50
4.00 MASONRY WORKS qty 59.40 sq.m

4.1 CHB Wall and Plastering
Materials
4" CHB pcs 742.50 16 11,880.00
screened sand cu.m 3.50 1,500 5,250.00
cement bags 70.00 240 16,800.00
fine sand cu.m 7.50 1,600 12,000.00
10 mm rebars pcs 28.00 150 4,200.00
tie wire Ga 16 kgs 4.00 65 260.00
Labor cost 24,000.00

SUB-TOTAL (MASONRY WORKS ) 74,390.00
5.00 FINISHING WORKS

5.1 Plain cement fin. w/ concrete moulding & WPU Logo
Materials
cement bags 4.00 240 960.00
fine sand cu.m 0.50 1,600 800.00
Labor cost ls 1.00 5,000.00

SUB-TOTAL 6,760.00
5.2 Painting works

Materials
flat latex paint gal 4.00 550 2,200.00
QDE Paint gal 1.00 550 550.00
patching compound kgs 12.00 30 360.00
semi gloss latex paint gal 4.00 600 2,400.00
concrete neutralizer bot 4.00 40 160.00
paint roller pcs 2.00 85 170.00
paint brush, 3" pcs 2.00 35 70.00
paint brush, 2" pcs 2.00 25 50.00
Labor cost ls 1.00 2,384.00
SUB-TOTAL ( FINISHING WORKS ) 8,344.00

6.00 STEEL WORKS
6.1 Steel Gate Enclosure
Materials
Main gate unit 2.00 25,000 50,000.00
Pedestrian gate unit 2.00 3,200 6,400.00
6.2 Steel Grills for Fence

Grills 1 unit 2.00 2,200 4,400.00
Grills 2 unit 2.00 1,200 2,400.00
Labor/Installation cost ls 1.00 6,320.00 6,320.00
SUB-TOTAL ( STEEL WORKS ) 69,520.00
TOTAL MATERIAL COST 477,021.38

TOTAL LABOR COST 124,677.42
TOTAL EQUIPMENT RENTAL COST 42,495.00
TOTAL ESTIMATED DIRECT COST 644,193.79
II. INDIRECT COST

2.1 OC.M 64,419.38
2.2 Contractor's Profit 64,419.38
2.3 Tax & VAT 54,112.28
TOTAL INDIRECT COST 182,951.04
TOTAL ESTIMATED PROJECT COST 827,144.83
Prepared by: Approved :
JOHN F. QUILLOPE RIA S. SARIEGO

Civil Engineer Officer In-Charge
WPU Physical Plant Supervisor
Materials
4.5mm Hardiflex bldg bd sht 10.00 475 4,750.00
Hardiflex nails, 1-1/2" kgs 0.50 150 75.00
4,825.00
Labor Cost
2 Carpenter days 3.00 300.00 1,800.00
SUB-TOTAL (Labor) 1,800.00
SUB-TOTAL (Partition ) 6,625.00
4.3 Repainting works (Selective)

Materials
4.3.1Ceiling sq.m 201.60
Flat latex paint gal 8.00 550 4,400.00
flat wall enamel paint (white) gal 8.00 550 4,400.00
patching compound kgs 10.00 30 300.00
4.3.2 CHB wall sq.m 772.92

Flat latex paint gal 16.00 550 8,800.00
Semi-gloss latex paint gal 20.00 600 12,000.00
acri-tinting color (various colors) lit 2.00 175 350.00
Patching compound kgs 10.00 30 300.00
4.3.3 Doors and window Jambs, base boards and fascia boards
QDE paint gal 2.00 520 1,040.00
oil tinting colors
8.4.5. Panel doors and built-in cabinets
Paint thinner gal 4.00 200 800.00
lacquer thinner gal 2.00 250 500.00
sanding sealer gal 1.00 550 550.00
assorted paint brush pcs 3.00 50 150.00
paint roller pcs 6.00 80 480.00
other necessary materials ls 1.00 3,000.00
Labor Cost ls 1.00 12,974.50

Sub-total (Repainting ) 50,044.50
SUB-TOTAL ( FINISHING WORKS)
5.00 FINISHING HARDWARE & FASTENERS

Materials
Door lockset/knob set 6.00 700 4,200.00
Common wire nails, 4" kgs 15.00 65 975.00
common wire nails, 3" kgs 12.00 65 780.00
common wire nails, 2-1/2" kgs 15.00 65 975.00
8,330.00
Labor/installation Cost los 2,500.00
SUB-TOTAL ( Finishing Hardware and Fasteners 10,830.00
6.00 PLUMBING AND SANITARY WORKS

7.1 Replacement of defective Clean water line and fixtures
Materials
Water closet tank fittings complete set 4.00 800 3,200.00
accessories
angle valve , 3/8" dia set 4.00 200 800.00
PB tubing straight connector set 2.00 350 700.00
Faucet (stainless ) set 4.00 250 1,000.00
double well faucet set 2.00 1,100 2,200.00
PVC Solvent can 1.00 160 160.00
Other necessary materials los 1.00 1,000 1,000.00
Labor /Installation Cost ls 1.00 2,000.00

SUB-TOTAL (labor ) 2,000.00
SUB-TOTAL ( Clean water line) 11,060.00
TOTAL ( PLUMBING AND SANITARY WORKS) 11,060.00
7.00 ELECTRICAL WORKS
7.1 Power and Lighting fixtures -

Materials
40 W, Flourescent lamp complete w set 24.00 180 4,320.00
frames and accessories
26 watts CFL set 8.00 200 1,600.00
ceiling ceptacle (2" x 4") pcs 8.00 40 320.00
2-gang switch w/ plate & cover set 6.00 220 1,320.00
Other necessary materials los 1.00 1,000 1,000.00
Labor /installation cost unit 1,200.00

Sub-Total (Installation cost) 1,200.00
SUB-TOTAL (Power & Lghting Fixtures ) 5,440.00
SUB-TOTAL (ELECTRICAL WORKS) 5,440.00
TOTAL ESTIMATED DIRECT COST
II. INDIRECT COST

2.1 O.C.M.
2.1.2. Contingency
SUB-TOTAL (INDIRECT COST)
GRAND TOTAL ESTIMATED PROJECT COST ( In figure)
Prepared by: APPROVED:
JOHN F. QUILLOPE RIA T. SARIEGO

Physical Plant Supervisor Officer In-Charge
material labor equipment total
15,000 3,000.00
5,000 2,000.00
3,000 500.00
5,600.00
10,000.00
2,325.00
300.00
8,748.92
4,400.00
43,887.50
5,000.00
5,000.00 10,000.00
80,261
37,754.88
4,400.00
9,495.00
97,104.00
22,000.00
113,930.00
28,482.50
37,710.00
7,542.00
10,000.00
3,000.00 13,000.00
50,390.00
24,000.00
1,760.00
5,000.00
5,960.00
2,384.00
63,200.00
6,320.00
477,021 124,677.42 42,495.00 644,193.79

257.64
Project: : Minor Repair and Maintenance of Physical Plant (Engineering) Building
Location : WPU Main Campus, Aborlan, Palawan
Owner: : WESTERN PHILIPPINES UNIVERSITY
Subject SCOPE OF WORKS AND COST ESTIMATE
Materials Labor Equipment

Item No. Description Unit Qty Unit Cost Unit Cost Unit Cost
1.00 SITEWORKS
1.1 Removal of Defective Corr. GI Roofing
Labor Cost
2 Carpenter days 2 300.00
2 Common laborers days 2 200.00
SUB-TOTAL (labor )
1.2 Removal of Defective Roofing Frames, ceiling frames, and other defective members
Labor Cost
4 Common laborers days 3 200.00
SUB-TOTAL (labor )
2.2 Soil Poisoning and wood Treatment sq.m 100

Materials
chlordane gal 3 3,500
Labor cost
2 common laborers days 4 200.00
SUB-TOTAL (Soil Poisoning and wood treatment)
TOTAL (SITEWORKS )
2.00 ROOFING WORKS (Selective Replacement)

2.1 Roofing and Tinsmitting Works
Materials
Ga 24 x 12' Corr GI sheet length 20 480
Umbrella nails, 2" kgs 3 100
Plain Gi sheet 3'x 8' (for gutter ) sht 5 450
Roof sealant lit 4 250
rivets box 8 150
other matls los 1
SUB-TOTAL (Materials)
3.1.2 Labor Cost
2 Tinsmitth days 3 300.00
2 Helper days 3 200.00
SUB-TOTAL (Labor )
SUB-TOTAL ( Item 3.2)
SUB-TOTAL ( ROOFING WORKS)
3.00 CARPENTRY WORKS

3.1 Structural Frames
3.1.1 Replacement of Defective Trusses
Materials
Main Truss-1 unit 6
16.00 2"x6"x 18' hard lumber T-chord) bd.ft 288
20.00 2"X6"x 14' hard lumber W-chord) bd.ft 280
20.00 2"X6"X12' Hard lumber (W-member) bd.ft 240
24.00 2"x3"x12' hard lumber purlins bd.ft 144
958 15
3.2 Replacement of defective Ceiling frames and fascia bds (selective)

80 2"x3"x12' hard lumber bd.ft 480 15
120 2"x2"x12' hard lumber bd.ft 480 15
10 1"x12"x10' hardlumber (fascia bd) bd.ft 100 15
SUB-TOTAL (MATERIALS)
labor Cost
SUB-TOTAL (STRUCTURAL CARPENTRY WORKS)

4.1 Selective replacement of Ceiling
Materials
3/16" Hardiflex bldg board sht 70 420
Hardiflex nails, 1" kgs 3 110
A
Labor Cost
SUB-TOTAL (Labor)
SUB-TOTAL (ceiling )
4.2 Wooden Partition (Repair of stockroom

Materials
4.5mm Hardiflex bldg bd sht 10 475
Hardiflex nails, 1-1/2" kgs 1 150
Labor Cost
SUB-TOTAL (Labor)
SUB-TOTAL (Partition )
4.3 Repainting works (Selective)

Materials
4.3.1Ceiling sq.m 202
Flat latex paint gal 8 550
flat wall enamel paint (white) gal 8 550
patching compound kgs 10 30
4.3.2 CHB wall sq.m 773

Flat latex paint gal 16 550
Semi-gloss latex paint gal 20 600
acri-tinting color (various colors) lit 2 175
Patching compound kgs 10 30
4.3.3 Doors and window Jambs, base boards and fascia boards
QDE paint gal 2 520
oil tinting colors
8.4.5. Panel doors and built-in cabinets
Paint thinner gal 4 200
lacquer thinner gal 2 250
sanding sealer gal 1 550
assorted paint brush pcs 3 50
paint roller pcs 6 80
other necessary materials ls 1
Labor Cost ls 1
Sub-total (Repainting )
SUB-TOTAL ( FINISHING WORKS) 98,3
5.00 FINISHING HARDWARE & FASTENERS

Materials
Door lockset/knob set 6 700
Common wire nails, 4" kgs 15 65
common wire nails, 3" kgs 12 65
common wire nails, 2-1/2" kgs 15 65
Labor/installation Cost los

SUB-TOTAL ( Finishing Hardware and Fasteners
6.00 PLUMBING AND SANITARY WORKS

7.1 Replacement of defective Clean water line and fixtures
Materials
Water closet tank fittings complete w/ set 4 800
accessories
angle valve , 3/8" dia set 4 200
PB tubing straight connector set 2 350
Faucet (stainless ) set 4 250
double well faucet set 2 1,100
PVC Solvent can 1 160
Other necessary materials los 1 1,000
Labor /Installation Cost ls 1

SUB-TOTAL (labor )
SUB-TOTAL ( Clean water line)
TOTAL ( PLUMBING AND SANITARY WORKS)
7.00 ELECTRICAL WORKS
7.1 Power and Lighting fixtures

Materials
40 W, Flourescent lamp complete w/ set 24 180
frames and accessories
26 watts CFL set 8 200
ceiling ceptacle (2" x 4") pcs 8 40
2-gang switch w/ plate & cover set 6 220
Other necessary materials los 1 1,000
Labor /installation cost unit

Sub-Total (Installation cost)
SUB-TOTAL (Power & Lghting Fixtures )
SUB-TOTAL (ELECTRICAL WORKS)
TOTAL ESTIMATED DIRECT COST 225,5
II. INDIRECT COST

2.1 O.C.M.
2.1.2. Contingency 22,
SUB-TOTAL (INDIRECT COST) 22,

GRAND TOTAL ESTIMATED PROJECT COST ( In figure) 248
Prepared by: APPROVED:
JOHN F. QUILLOPE RIA T. SARIEGO

Physical Plant Supervisor Officer In-Charge
Total
Cost
1,200.00
800.00
2,000.00
members
1,800.00
2,400.00
4,200.00
10,500.00
800.00
11,300.00
17,500.00
9,600.00
300.00
2,250.00
1,000.00
1,200.00
3,000.00
17,350.00
1,800.00
1,200.00
3,000.00
20,350.00
37,700.00
14,370.00
7,200.00
7,200.00
1,500.00
30,270.00
14,400.00
44,670.00
29,400.00 12.5
330.00 6
29,730.00 12
7
10
12,000.00 4
12,000.00 4
41,730.00 55.5
4,750.00
75.00
4,825.00
1,800.00
1,800.00
6,625.00
4,400.00
4,400.00
300.00
8,800.00 257.64
12,000.00
350.00
300.00
1,040.00
800.00
500.00
550.00
150.00
480.00
3,000.00
37,070.00
12,974.50
50,044.50
98,399.50
4,200.00
975.00
780.00
975.00
700.00
700.00
8,330.00
2,500.00
10,830.00
3,200.00
800.00
700.00
1,000.00
2,200.00
160.00
1,000.00
9,060.00
2,000.00
2,000.00
11,060.00
11,060.00
4,320.00
1,600.00
320.00
1,320.00
1,000.00
4,240.00
1,200.00
1,200.00
5,440.00
5,440.00
225,599.50
22,559.95
22,559.95
248,159.5
QUANTITY TAKE- OFF SHEET
Project CONSTRUCTION AND FURNISHING OF CBM BLDG Estimator

Location
Engineer Checked
ClassficationSITEWORKS
Dimension Est.
Item DESCRIPTION no. Length width height Qty Total
800 SITE CLEARING/EARTHWORKS
1 Clearing and Grubbing 1 72.3 62.2 4497.06
2 Demolitionof existing structure 1 6 10 60

(BRDNG HOUSE) 1 8 12 96
Individual removal of trees stump and roots
3
(150-300mm dia) 10 10
4 Individual removal of trees stump and roots

( 300mm-500mm dia) 6 6
5 Individual removal of trees stump and roots

(500mm-900mm dia) 3 3
B. GRADING (at a depth of 0.30m ) 1 72.3 62.2 4497.06
C. LAYOUT and Staking 2 60 120

2 28 56
176
D. Temporary Fence 2 72.3 144.6
2 62.2 124.4
269
E FOUNDATION EXCAVATION
Excavation at Ordinary soil w/ 1.80m depth
C.1 Column footing (Isolated footing)
F-1 70 2 2 1.8 504 cu.m
F-2 4 4 2 1.8 57.6 cu.m
F-3 4 1.3 1.3 1.8 12.168
573.77
C.2 Trence footing (Wall footing/FTB)
W-F
FTB-1 63 2 0.3 1.4 52.92
ftb-2 2 3.4 0.3 1.4 2.856
4 1 0.3 1.4 1.68
vert 28 2.5 0.3 1.4 29.4
86.856
TOTAL EXCAVATION WORKS 660.62
F BACKFILLING FOR STRUCTURE EXCAVATION

Excavated soil 66.062
EMBANKMENT FROM BORROW PIT OR
G.
FROM OTHER SOURCE 1 1280 0.6 768
Gravel base, 3/4 crushed gravel ( 10 cm) for sl 1 1280 0.1 128
0
ARCH
1 8.2 0.3 1.5 3.69 3.69
PCCP
1 50 7 0.15 52.5
sub.base 1 50 7 0.1 35 43.75
gravel base 1 50 7 0.1 35 43.75
87.5
Computation
Materials
portland cement 8 0 0
Labor
Mason
Common laborer

Materials
portland cement
screened sand
iii. REBARS
FOOTING
F1 - 34 UNITS 6 1.2 7.2 244.8
7 1 7 238
482.8
6
ALLOWANCE FOR WASTE
ORDER
6 2.2 2 26.4 4.5517

F2 12 1 10 120 20
f3 6 2 4 48
12 1 4 48
96 16
36
COLUMN
Main post 16 6 2 32 32
ties 27 4 2 37.2414 37.241
arch 7 8 1 7
14 8 1 18.6667
stirrups 44 3.5 1 25.6667
C2 4 4.8 10 40
4 4.8 10 40
TIES 25 1.2 10 51.7241
C3 4 4.8 8 32
4 4.8 8 32
TIES 25 1.2 8 41.3793
SUMMMARY
20 MM 12
16 MM 396.67
12 MM 72
10 MM 67.046
arch
formworks
1/2 ord. plywood 12
column
c1 2 6 12
c2 18 1 18
wall 2 2.7 2.8 15.12

2 2.7 2.2 11.88
4 2.7 3 32.4
59.4
Project: Construction of IE waiting shed ( 3 units) Estimator :ENGR.JOHNA LUANNE NAKPIL

Est.
DESCRIPTION Unit Qty
I. Excavation
2 Laborers days 12.00
II. Concreting
Cement bags 24.00
Sand cu.m 1.50
Gravel cu.m 3.00

6 pcs- 2"x4"x13' ( Top chord ) bd.ft 156.00
1 pc -6"x6"x14' ( Post ) bd.ft 126.00
6 pcs- 2"x6"x12' ( bottom chord ) bd.ft 216.00
3 pcs- 2"x6"x8' ( Support knee brace ) bd.ft 72.00
3 pcs- 2"x4"x10' ( W-member ) bd.ft 60.00
9 pcs- 2"x2"x9' ( purlins ) bd.ft 81.00
3 pcs- 2"x2"x12' ( purlins) bd.ft 81.00
6 pcs- 1"x10"x10' (F- board ) bd.ft 36.00
4 pcs- 2"x4"x10' (bench) bd.ft 80.01
20 pcs- 1"x3"x10' bd.ft 150.00
IV. Roofing Works

Ga 26 x 10' Corr. G. sheet pcs 39.00
G.I ridge roll x 8' pcs 27.00
Umbrella nails kgs 6.00
3" CWN kgs 18.00
4" CWN kgs 18.00
2 1/2" CWN kgs 15.00
Umbrella nails, 2 1/2" kgs 6.00
12 mm Q Mach bolt pcs 36.00
14"x2"x18" post strp pcs 6.00
Labor Cost
TOTAL COST



Est.
I. Masonry works
CHB using 6" pcs 230
CHB using 4" pcs 560
Cement bags 83.00
Sand cu.m 1.00
Gravel cu.m 2.00
II. Painting works

Neutralizer Quarts 1.00
Acrylic gloss latex paint prime gallons 3.00
Acrylic gloss latex paint coating gallons 3.00
III. Roofing works

4"x4"x9' bd.ft 54.00
2"x4"x12' ( Top chord ) bd.ft 72.00
2"x4"x14' ( B- Chord ) bd.ft 82.00
2"x5"x4' ( King Post ) bd.ft 4.00
2"x4"x12' ( W- member ) bd.ft 36.00
2"x4"x9' ( Girt ) bd.ft 54.00
2"x2"x22' ( Purlins ) bd.ft 132.00
2"x4"x27' bd.ft 162.00
G.I Sheet pcs 12.00
Laborer
TOTAL COST


Est.
BILL OF MATERIALS:
Ga 26 x 10' Corr. G.I sheet pcs 20.00

Steel tekscrew, 2" pcs 200.00
Rust converter gal 3.00
Steel brush pcs 10.00
Red oxide primes gal 4.00
Roof cement gal 4.00
Labor cost
2 Carpenter days 5.00
4.5 mm hardiflex pcs 20.00

CWN, 2 1/2" kgs 5.00
Flat latex paint gal 2.00
Labor cost
2 carpenter days 2.00

TOTAL COST


Estimate N 1
SHEET NO:
DATE :
Unit TOTAL
ls
l.m
l.m
isolated
combined
matt footing
cu.m
cu.m
cu.m 750.00
cu.m 1,200.00
3.69
240.00 -
34
5 1.2 34 40.8 6.8 7
16 mm rebars 6 1 34 34 5.666667 6
81
80.4667
5
4.02333333
ORDER 84.49
20 mm rebars
16 mm rebars
16 mm rebars
20 mm rebars
16 mm rebars
10 mm rebars
16 mm rebars
12 MM REBARS
16 mm rebars
12 MM REBARS
10 MM rebars
LUANNE NAKPIL Estimate No.
SHEET NO:
DATE :
TOTAL
Price
170.00 2,040.00
2,040.00
150.00 3,600.00
400.00 600.00
400.00 1,200.00
5,400.00
5.00 780.00
5.00 630.00
5.00 1,080.00
5.00 360.00
5.00 300.00
5.00 405.00
5.00 405.00
5.00 180.00
5.00 400.05
5.00 750.00
5,290.05
260.00 10,140.00
120.00 3,240.00
55.00 330.00
13,710.00
28.00 504.00
28.00 504.00
30.00 450.00
55.00 330.00
7.00 252.00
50.00 300.00
2,340.00
28,780.05
11,219.9
40,000.0
JOHN F. QUILLOPE
Physical Plant supervisor
TRELLA L. PONCE DE LEON

UC VP & VP for Administration

SHEET NO:
DATE :
TOTAL
Price
8
8
150.00 12,450.00
400.00 400.00
400.00 800.00
13,650.00
80.00 80.00
320.00 960.00
350.00 1,050.00
2,090.00
5.00 270.00
5.00 360.00
5.00 410.00
5.00 20.00
5.00 180.00
5.00 270.00
5.00 660.00
5.00 810.00
260.00 3,120.00
6,100.00
21,840.00
JOHN F. QUILLOPE

SHEET NO:
DATE :
TOTAL
Price
-
-
230.00 4,600.00
1.75 350.00
350.00 1,050.00
30.00 300.00
275.00 1,100.00
275.00 1,100.00
8,500.00
231.00 1,155.00
1,155.00
295.00 5,900.00
30.00 150.00
308.00 616.00
6,666.00
231.00 462.00
462.00
16,783.0
JOHN F. QUILLOPE

QUANTITY SHEET
Project 3-storey Residential Bldg Estimator NIDA Estimate No.

Location San Jose, PPC SHEET NO:
Engineer AIZA Checked MELBOURNE DATE :
Classficationconcrte works
Est.
Item
I. DESCRIPTION
FOOTINEXCAVATION no. Length width height Qty Total Unit price
CONCRETE WORKS
CLASS B 7.5 bags /cu.m
FOOTING
F1 16 1 1 0.25 4
4.00
FOOTING BEAM
ALONG ROW 5 1 10 0.2 0.25 0.5
ALONG ROW 4 (TB1) 1 3 0.2 0.25 0.15
ALONG ROW 3 2 3 0.2 0.25 0.3
ALONG ROW 2 1 4 0.2 0.25 0.2
1 3 0.2 0.25 0.15
ALONG ROW 1 1 2.3 0.2 0.25 0.115
ALONG ROW cr 1 1.75 0.2 0.25 0.0875
0
ALONG COLM A 1 5 0.2 0.25 0.25
ALONG COLM B 1 10.9 0.2 0.25 0.545
ALONG COLM 1 8.4 0.2 0.25 0.42
ALONG COLM C 1 8.4 0.2 0.25 0.42
1 2.5 0.2 0.25 0.125
TOTAL 3.2625
GRADE BEAM 1 3 0.2 0.25 0.15
Materials Qty 7.4125 order
Portland cement 55.594 bags 55 265 14,575.00
screened sand 3.7063 cu.m 4 950 3,800.00
screened gravel 7.4125 cu.m 8 1000 8,000.00
total material cost 26,375.00
Labor cost 5.2 38.545

1 foreman 12.8483 1.85714 2
mixing and pouring
3 common laborer (clab) 2 265 1,590.00
1 mixer operator/oiler/waterer 2 300 1,800.00
foreman 2 400 2,400.00
total 5,790.00
1 mason
4 common laborer (clab)
Equipment rental cost

1 bagger concrete mixer 2 1000 2,000.00
vibrator 2 500 1,000.00
total 3,000.00
GRAND TOTAL 35,165.00
COLUMN
C1 14 4.4 0.25 0.25 3.85
C2 2 4.4 0.07069 0.62204
4.47204
4.47
ARCH
1 8.2 0.3 1.5 3.69 3.69 12.16
PCCP
1 50 7 0.15 52.5
sub.base 1 50 7 0.1 35 43.75
gravel base 1 50 7 0.1 35 43.75
87.50
Computation
Materials
portland cement 8 63.6285 509.03 240.00
screened sand 0.5 63.63 31.81
screened gravel 1 63.63 63.63
Labor
Mason
Common laborer

Materials
portland cement
screened sand
Project: Construction of IE waiting shed ( 3 units)Estimator :ENGR.JOHNA LUANNE NAKPIL
Est.
I. Excavation
2 Laborers days 12.00 170.00
II. Concreting
Sand cu.m 1.50 400.00
Gravel cu.m 3.00 400.00

6 pcs- 2"x4"x13' ( Top chord ) bd.ft 156.00 5.00
1 pc -6"x6"x14' ( Post ) bd.ft 126.00 5.00
6 pcs- 2"x6"x12' ( bottom chord ) bd.ft 216.00 5.00
3 pcs- 2"x6"x8' ( Support knee brace ) bd.ft 72.00 5.00
3 pcs- 2"x4"x10' ( W-member ) bd.ft 60.00 5.00
9 pcs- 2"x2"x9' ( purlins ) bd.ft 81.00 5.00
3 pcs- 2"x2"x12' ( purlins) bd.ft 81.00 5.00
6 pcs- 1"x10"x10' (F- board ) bd.ft 36.00 5.00
4 pcs- 2"x4"x10' (bench) bd.ft 80.01 5.00
20 pcs- 1"x3"x10' bd.ft 150.00 5.00
IV. Roofing Works

Ga 26 x 10' Corr. G. sheet pcs 39.00 260.00
G.I ridge roll x 8' pcs 27.00 120.00
Umbrella nails kgs 6.00 55.00

3" CWN kgs 18.00 28.00
4" CWN kgs 18.00 28.00
2 1/2" CWN kgs 15.00 30.00
Umbrella nails, 2 1/2" kgs 6.00 55.00
12 mm Q Mach bolt pcs 36.00 7.00
14"x2"x18" post strp pcs 6.00 50.00
Labor Cost
TOTAL COST



Est.
I. Masonry works
Sand cu.m 1.00 400.00
Gravel cu.m 2.00 400.00
II. Painting works

Neutralizer Quarts 1.00 80.00
Acrylic gloss latex paint prime gallons 3.00 320.00
Acrylic gloss latex paint coating gallons 3.00 350.00
III. Roofing works

4"x4"x9' bd.ft 54.00 5.00
2"x4"x12' ( Top chord ) bd.ft 72.00 5.00
2"x4"x14' ( B- Chord ) bd.ft 82.00 5.00
2"x5"x4' ( King Post ) bd.ft 4.00 5.00
2"x4"x12' ( W- member ) bd.ft 36.00 5.00
2"x4"x9' ( Girt ) bd.ft 54.00 5.00
2"x2"x22' ( Purlins ) bd.ft 132.00 5.00
2"x4"x27' bd.ft 162.00 5.00
G.I Sheet pcs 12.00 260.00
Laborer
TOTAL COST


Est.
BILL OF MATERIALS:
Ga 26 x 10' Corr. G.I sheet pcs 20.00 230.00

Steel tekscrew, 2" pcs 200.00 1.75
Rust converter gal 3.00 350.00
Steel brush pcs 10.00 30.00
Red oxide primes gal 4.00 275.00
Roof cement gal 4.00 275.00
Labor cost
2 Carpenter days 5.00 231.00
4.5 mm hardiflex pcs 20.00 295.00

CWN, 2 1/2" kgs 5.00 30.00
Flat latex paint gal 2.00 308.00
Labor cost
2 carpenter days 2.00 231.00
TOTAL COST


2
26-Jul-11
TOTAL
122,166.72
Estimate No.
SHEET NO:
DATE :
TOTAL
2,040.00
2,040.00
3,600.00
600.00
1,200.00
5,400.00
780.00
630.00
1,080.00
360.00
300.00
405.00
405.00
180.00
400.05
750.00
5,290.05
10,140.00
3,240.00
330.00
13,710.00
504.00
504.00
450.00
330.00
252.00
300.00
2,340.00
28,780.05
11,219.9
40,000.0
QUILLOPE
lant supervisor
PONCE DE LEON
for Administration
Estimate No.
SHEET NO:
DATE :
TOTAL
12,450.00
400.00
800.00
13,650.00
80.00
960.00
1,050.00
2,090.00
270.00
360.00
410.00
20.00
180.00
270.00
660.00
810.00
3,120.00
6,100.00
21,840.00
QUILLOPE
lant supervisor
PONCE DE LEON
for Administration
Estimate No.
SHEET NO:
DATE :
TOTAL
-
-
4,600.00
350.00
1,050.00
300.00
1,100.00
1,100.00
8,500.00
1,155.00
1,155.00
5,900.00
150.00
616.00
6,666.00
462.00
462.00
16,783.0
QUILLOPE
lant supervisor
PONCE DE LEON
for Administration
Page 92
Republic of the Philippines

WESTERN PHILIPPINES UNIVERSITY
PHYSICAL PLANT OFFICE
Aborlan, Palawan
Project: Improvement of WPU-PPC Main Gate

Location: WPU Puerto Princesa Campus, Puerto Princesa City
Owner: WESTERN PHILIPPINES UNIVERSITY
Subject : SCOPE OF WORKS AND SUMMARY OF COST
Item Description Unit Qty Materials Labor Equipment Total

No. Cost cost Cost cost
1.00 GENERAL REQUIREMENTS
1.1 Bunkhouse and storage LS 1.00 15000 3,000.00 18,000.00
1.2 Temporary enclosure LS 1.00 5000 2,000.00 7,000.00
1.3 Temporary utilities LS 1.00 3000 500.00 3,500.00
2.00 SITEWORKS
1.1 Removal of Existing Fence and other structures LS 1.00 - 5,600.00 5,600.00
1.2 Site Preparation/ clearing and Grading ls 1.00 0 10,000.00 10,000.00
1.3 Layout LS 1.00 2,325.00 300.00 2,625.00
1.4 Structure Excavation LS 1.00 - 8,748.92 8,748.92
1.5 Backfilling LS 1.00 - 4,400.00
1.6 Roadbase/ Foundation Preparation ls 1.00 43,887.50 10,000.00 53,887.50
3.00 CONCRETE WORKS
2.1 Concrete Pavement cu.m 52.5 37,754.88 4,400.00 9,495.00 47,249.88
2.2 Gate columns , Arch and Fence post cu.m 25.50
2.2.1 Cast In-place concrete cu.m 25.50 97,104.00 22,000.00 13,000.00 132,104.00
2.2.1 Steel Reinforcement los 1 113,930.00 28,482.50
2.2.3 Form works and scaffolding los 1.00 37,710.0 7,542.00 45,252.00
4.00 MASONRY WORKS
4.1 CHB Wall and Plastering sq.m 59.40 50,390.00 24,000.00 74,390.00
5.1 Plain cement fin. w/ concrete mouldin sq.m 118.80 1,760.00 5,000.00 6,760.00
5.2 Painting works sq.m 118.80 5,960.00 2,384.00 8,344.00
6.00 STEEL WORKS
6.1 Steel Gate Enclosure and grills set 8.00 63,200.00 6,320.00 69,520.00
TOTAL ESTIMATED DIRECT COST 477021.375 134,677.4 32,495.00 644,193.79
II. INDIRECT COST

2.1 OC.M 64,419.38
2.2 Contractor's Profit 64,419.38
2.3 Tax & VAT 54,112.28
TOTAL INDIRECT COST 182,951.04
GRAND TOTAL ESTIMATED PROJECT COST ( In figure) 827,144.83
Prepared by: Approved :
JOHN F. QUILLOPE RIA S. SARIEGO

Civil Engineer WPU- Officer In-Charge
Physical Plant Supervisor
92
Page 93
labor equipment
#REF! #REF!
#REF!
93
Page 94
4,960,237.38
94
Page 95
5,787,382.21
5,787,382.21 520
95

Quantity Take Off Sheet Earhtworks

Uploaded by

Copyright:

Available Formats

You might also like

Quantity Take Off Sheet Earhtworks

Uploaded by

Document Information

Original Description:

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

Quantity Take Off Sheet Earhtworks

Uploaded by

Copyright:

Available Formats

QUANTITY TAKE- OFF SHEET

Project Estimator Estimate No.

USING 6 M RSB(TOTAL QTY)

II FLOOR SLAB ON FILL

6 2.2 2 26.4 4.5517 20 mm rebars

wall 2 2.7 2.8 15.12

Project: Construction of CR of IA faculty Estimator :ENGR.JOHNA LUANNE NAKPIL Estimate No.

II. Painting works

SUB-TOTAL (Material Cost) 21,840.00

Prepared by; Checked by:

JOHNA LUANNE NAKPIL JOHN F. QUILLOPE

JASON P. PENEYRA ESTRELLA L. PONCE DE LEON

I. Repair of roofing ( Selective ) -

2 Carpenter days 5.00 231.00 1,155.00

II. Repair of ceiling

4.5 mm hardiflex pcs 20.00 295.00 5,900.00

2 carpenter days 2.00 231.00 462.00

TOTAL COST 16,783.0

Prepared by; Checked by:

JOHNA LUANNE NAKPIL JOHN F. QUILLOPE

48 pcs -16mmx6 m dia RSB

Project 3-storey Residential Bldg Estimator NIDA Estimate No.

BACKFILLING qty 13.65313

less vol ftg 17 1 1 0.25 4.25

net filling matls 13.65313

grand total 59.74141

II FLOOR SLAB ON FILL

wall 2 2.7 2.8 15.12

III. Carpentry Works

IV. Roofing Works

V. Fastener & Fin. Hardware

SUB-TOTAL (Material Cost)

Prepared by; Checked by:

JOHNA LUANNE NAKPIL JOHN F. QUILLOPE

JASON P. PENEYRA ESTRELLA L. PONCE DE LEON

Project: Construction of CR of IA faculty Estimator :ENGR.JOHNA LUANNE NAKPIL

II. Painting works

III. Roofing works

SUB-TOTAL (Material Cost)

Prepared by; Checked by:

JOHNA LUANNE NAKPIL JOHN F. QUILLOPE

JASON P. PENEYRA ESTRELLA L. PONCE DE LEON

I. Repair of roofing ( Selective )

Ga 26 x 10' Corr. G.I sheet pcs 20.00 230.00

2 Carpenter days 5.00 231.00

II. Repair of ceiling

4.5 mm hardiflex pcs 20.00 295.00

2 carpenter days 2.00 231.00

Prepared by; Checked by:

JOHNA LUANNE NAKPIL JOHN F. QUILLOPE

0 1 52.85 0.2 0.3 3.171 3.171

Project Estimator Estimate No.

4" chb 12.5 172.5 pcs

1 rebars slab on fill

cut bar list

ORDER 72 PCS-16M Rebars

CHECKLIST CUT BARS FOR BEAMS