New Era University

No. 9 Central Avenue, New Era, Quezon City

College of Engineering and Architecture

A PROPOSED TWO – STOREY

RESIDENTIAL HOUSE PLAN

A Project Submitted
In Partial Fulfilment of the Requirements for the Course
CE 411-18 Quantity Surveying

Submitted by:
Renacia, Quemhar E.
4CE-2

Engr. Zirhyl C. Kasek

Instructor

Bachelor of Science in Civil Engineering

December 2022
 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

ACKNOWLEDGEMENT

As I finish this effort, I would like to express my genuine gratitude and admiration

to God Almighty, our creator, our stalwart pillar, and our source of insight,

understanding, and wisdom. We were able to finish this project since Jesus has been

the source of our strength throughout this program.

I would want to extend my sincere and heartfelt gratitude to my professor Engr.

Zirhyl C. Kasek . I am really appreciative of his support and direction in helping me

finish this research. I would want to thank you sincerely for giving me the opportunity to

learn about estimating the two-story residential property.

To my parents, who have always supported me financially and emotionally, for

taking care of all of my needs while I am working on my project and for showing me that

even the most challenging endeavor can be finished if done one step at a time.
 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

INTRODUCTION

Construction cost estimation is a key idea in determining how much it will cost to

create a structure. Project managers use it to evaluate the viability, scope, and required

financial commitments of a project. Both the contractor and the client benefit from

proper building estimation techniques. The final project cost almost never matches the

preliminary construction estimate. However, this does not diminish the importance of a

proper construction estimate.

The accuracy of the estimates affects how profitable construction projects are.

construction managers. A thorough construction estimate is therefore essential to a

building company's success. It also provides contractors a leg up when vying for new

business with the organization.

The first step in creating a job schedule is estimating. How correctly an estimate

is made determines whether or not a job succeeds in reaching its objectives. Estimation

is an essential but frequently overlooked step in the construction process that

determines how much something will cost. Construction involves a number of jobs,

many of which take time.

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

TABLE OF CONTENTS
FLOOR PLAN
1.1 Floor Plan

1.2 Location Plan

1.3 Site Development Plan

1.4 Foundation Plan

1.5 2nd Floor Framing Plan

1.6 Electrical Plan

BILL OF QUANTITY
2.1 Bill of Quantity (BOQ)

Detailed Unit Price Analysis

3.1 Concrete
3.2 CHB Laying
3.3 Rebar
3.4 Tile Works
3.5 Formworks
3.6 Painting Works
3.7 Plastering
3.8 Windows
3.9 Doors
3.9 Ceiling Works
3.10 Electrical Works
 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

3.11 Plumbing
3.12 Backfilling
3.13 S-Curve
3.14 References
New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

1st Floor Plan

New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

2nd Floor Plan

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

Location Plan

STARMA
YVERDON
PESTALLO
DE
SCHOO
NUVIST
A
ZI
aLL L

N
IGAY
RD

SIT
E
Y INO
HWUIR

VILLA LEONORA
Q

& EVENT
RESORT PARADISE
VENUE COMMUNITY
FARMS
SCHOOL

T
PARADIS
RD ANG ADVENTUR
E
BIG BREW
HA
LI CAMP
E
2
E

SAWMILL
IN
RD YL
SK

STARMA
YVERDON
PESTALLO
DE
SCHOO
NUVIST
aaA
ZI
L
LL
N
IGAY
RD

SIT
E
Y INO
HWUIR

VILLA LEONORA
Q

& EVENT
RESORT PARADISE
VENUE COMMUNITY
FARMS
SCHOOL

PARADIS
T
RD ANG ADVENTU
E
BIG BREW
HA
LI CAMP
RE
SAWMILL 2
E
IN
RD YL
SK

LOCATION
PLAN
SCALE:
MTS
1:100
New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

Site Development Plan

New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

Foundation Plan
New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

2nd Framing Plan

New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

Electrical Plan
New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture
New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture
New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture
 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

SCHEDULE OF LOADS (PANEL BOARD)

BRANCH CKT. NO. LOAD DESCRIPTION NO.OF LOADS VA VOLTS AMPERES CB RATING / AT SIZE OF WIRE & CONDUIT

1 LIGHTING OUTLET 17 1700 230 7.39 15 2.0 MM² THHN WIRE IN 13MM ø UPVC PIPE

2 CONVE. OUTLET 13 4680 230 20.35 20 3.5 MM² THHN WIRE IN 13MM ø UPVC PIPE

TOTAL 6380 230 27.74 30 2-8.0 MM² THHN WIRE IN 20MM ø UPVC PIPE

COMPUTATIONS:
TOTAL CONNECTED LOADS IL = 6380/230 = 27.74 AMPS 80% ACTUAL
LOAD: DEMAND FACTOR = 27.74 x 80% = 22.19 AMPS
SIZE OF MAIN WIRE & CONDUIT:
THEREFORE USE 2 - 8.0 mm2 TW WIRE FOR THE MAIN-FEEDER AND 30 A
FOR THE MAIN BREAKER ON 20MM ø UPVC PIPE. ELECTRICAL GENERAL NOTES:
MBOLS:
1. ALL ELECTRICAL INSTALLATIONS HEREIN AND OTHER RELATED WORKS TO BE DONE IN THIS BUILDING SHALL BE IN ACCORDANCE WITH THE PROVISIONS AND STANDARDS OF THE FOLLOWING:
CEILING LIGHT 1.1 THE LATEST EDITION OF THE PHILIPPINE ELECTRICAL CODE.
CONVENIENCE OUTLET 1.2 REPUBLIC ACT 7926 OTHERWISE KNOWN AS THE NEW ELECTRICAL
ENGINEERING LAW
OUTLET FOR A.C.U 1.3 THE NATIONAL BUILDING CODE OF THE PHILIPPINES.
1.4 FIRE CODE OF THE PHILIPPINES.
WATT HOUR-METER 1.5 EXISTING RULES AND REGULATION OF THE LOCAL POWER UTILITY COMPANY. 1.6 THE EXISTING CITY/MUNICIPAL ORDINANCES AND,
1.7 THE BUREAU OF LABOR STANDARDS.
MAIN PANELBOARD - MPB
2. ALL ELECTRICAL INSTALLATIONS HEREIN SHALL BE DONE UNDER THE DIRECT SUPERVISION OF A DULY REGISTERED ELECTRICAL ENGINEER. HE SHALL BE RESPONSIBLE
PANELBOARD -PB IN THE INTERPRETATION OF THE PLANS AND SPECIFICATION AND THE REQUIRED STANDARDS OF THE ELECTRICAL CODE.
FLUSH WALL SWITCH
3. MATERIALS AND EQUIPMENT TO BE USED SHALL HAVE INSPECTED COMMODITY CLEARANCE (ICC) LABEL FOR FOREIGN MADE PRODUCTS AND P.S. MARK FOR LOCAL IN NATURE OF THE BUREAU OF PRODUCT STANDARD (BPS).
4. PROVIDE GROUNDING WIRE TO ALL OUTLETS AND LIGHTING CIRCUITS, ALL NON CURRENT CARRYING METAL PARTS SHALL BE GROUNDED AND BOBDED INCLUDING FENCE AND GATE.
CIRCUIT BRANCH
5. ALL PANEL BOARDS, MAIN DISTRIBUTION PANELS, ETC., SHALL HAVE GROUNDING BUS FOR BRANCH CIRCUITS AND SUB FEEDER GROUNDING SYSTEM SHALL BE BONDED TO THE NEAREST METAL WATER PIPE.
CIRCUIT 6. MOUNTING HEIGHT FOR ALL WIRING DEVICES AND PANEL BOARDS SHALL BE.
HOMERUN 6.1 LIGHTING OUTLETS 1.40M ABOVE FLOOR FINISH. 6.2 CONVENIENCE OUTLETS 0.30M ABOVE FLOOR FINISH. 6.3 TELEPHONE OUTLETS 0.30M ABOVE FLOOR FINISH. 6.4 PANEL BOARDS
KILOWATTHOUR METER & CABINETS 1.40M ABOVE FLOOR FINISH.
GROUND LUGS
7. WIRING METHODS SHALL BE AS FOLLOWS:
7.1 SERVICE ENTRANCE RESISTS INTERMEDIATE METALLIC CONDUIT (IMC).
LIGHTING CIRCUITLINE
7.2 LIGHTING AND POWER SYSTEM POLYVINYL CHLORIDE (PVC).
POWER CIRCUITLINE Sa 1 Gang Switch 7.3 TELEPHONE OUTLETS POLYVINYL CHLORIDE (PVC).
Sab 2 Gang Swi tch 7.4 ALL VIBRATING EQUIPMENTS LIQUID TIGHT FLEXIBLE METAL CONDUIT.
8. NO CHANGES OR MODIFICATION SHALL BE MADE WITHOUT THE DESIGNERS WRITTEN CONSENT.
Sabc 3 Gang Swi tch
9. ALL WORKS SHALL BE EXECUTED IN A WORKMANSHIP MANNER AND SHALL PREVENT A
 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

BILL OF QUANTITY (BOQ)

Item Description QTY UNIT UNIT COST AMOUNT

A GENERAL REQUIREMENTS -
A.1 Mobilization/Demobilization 1.00 lot 20,000.00 20,000.00
A.2 Tempacil 1.00 lot 20,000.00 20,000.00
A.3 Temporary Facilities 1.00 lot 15,000.00 15,000.00
A.4 Construction Safety and Health Program 1.00 lot 13,000.00 13,000.00
A.5 Clearing and Demolition Works 1.00 lot 25,000.00 25,000.00
GENERAL REQUIREMENTS (Sub-Total) 93,000.00
B Earthworks
B.1 Clearing and grubbing 1.00 lot 30,000.00 30,000.00
B.2 Excavation 1.00 lot 30,000.00 30,000.00
B.3 BACKFILLING 24.80 cu.m 2,788.98 69,166.70
B.4 Soil Poisoning 10.00 ltr 1,300.00 13,000.00
EARTHWORKS (Sub-Total) 142,166.70
C CIVIL WORKS (ARCHITECTURAL)
C.1 Concreting 50.00 cu.m 6,390.33 319,516.50
C.2 CHB laying 178.05 sq.m 2,045.21 364,149.64
C.3 Rebar 4,782.00 kgs 23.76 113,620.32
C.4 Truss installation 1.00 lot 75,000.00 75,000.00
C.5 Formworks 66.40 sq.m 2,616.51 173,736.26
C.6 Plastering 178.05 sq.m 462.06 82,269.78
CIVIL WORKS (Sub-Total) 1,128,292.51
D ARCHITECTURAL
D.1 Painting 178.05 sq.m 815.98 145285.239
D.2 Tile Works 150.88 sq.m 1,558.62 235164.5856
D.3 Windows 16.00 sq.m 4,598.37 73573.92
D.4 Ceiling Works 66.40 sq.m 1,152.15 76502.76
D.5 Doors 10.00 sq.m 7,145.33 71453.3
ARCHITECTURAL (Sub-Total) 601979.8046
E Electrical Works 1.00 lot 21,696.34 21696.34
F Plumbing 1.00 lot 46,629.21 46629.21
PROJECT COST 2,033,764.57
 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

DETAILED UNIT PRICE ANALYSIS

CONCRETE (DUPA)

SCOPE: Quantity Unit

Concrete/concrete pouring 50.00 cu.m
MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT
1.00 40 kg Portland Cement 545.00 bags 261.00 142,245.00
2.00 Sand 25.00 cu.m 1,500.00 37,500.00
3.00 3/4 Gravel 50.00 cu.m 440.00 22,000.00
201,745.00

Delivery/handling of materials
(10% of material cost) 20,174.50
Subtotal 221,919.50
LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HRS HOURLY RATE AMOUNT
1.00 Skilled Worker 10.00 15.00 88.89 13,333.50
2.00 Helper 20.00 15.00 66.67 20,001.00
Subtotal 33,334.50
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HRS HOURLY RATE AMOUNT
1.00 One Bagger Mixer 2.00 9.00 17.36 312.48
2.00 Concrete Vibrator 1.00 9.00 5.21 46.89
Subtotal 359.37

A Total Estimated Direct Cost 255,613.37

B OCM (10%A) 25,561.34
C Contractor's Profit (15%A) 38,342.01
D Total Cost 319,516.71

UNIT COST 6,390.33

New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture
 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

CHB LAYING (DUPA)

SCOPE Quantity Unit
CHB Laying 178.05 sq.m
ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT
1.00 6" CHB 1,321.00 PCS 26.00 34,346.00
2.00 4" CHB 995.00 PCS 22.50 22,387.50
3.00 40kg Portland Cement 505.00 BAGS 250.00 126,250.00
4.00 Sand 25.00 CU.M 1,300.00 32,500.00
5.00 12mm dia. X 6m rebar Grade___ 128.00 PCS 180.00 23,040.00
6.00 No. 16 G.I. wire 8.00 KGS 55.00 440.00
238,963.50
Delivery/handling of materials (10% material cost) 23,896.35
Sub-total 262,859.85
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HOURS HOURLY RATE AMOUNT
1.00 Square Notch trowel 2.00 7.00 0.28 3.92
2.00 One bagger mixer 1.00 7.00 17.36 121.52
Sub-total 125.44
LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HOURS HOURLY RATE AMOUNT
1.00 SKILLED WORKER 10.00 15.00 88.89 13,333.50
2.00 HELPER 15.00 15.00 66.67 15,000.75
Sub-total 28,334.25

A Total Estimated Direct Cost 291,319.54

OCM (Overhead,
B Contingency and Miscellaneous) (10%A) 29,131.95
C Contractors Profit (15%A) 43,697.93
D Total Cost 364,149.43

UNIT COST 2,045.21

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

REBAR (DUPA)
SCOPE: Quantity unit
Rebar 4,782.00 kg
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL
1.00 16mm dia x 6m rebar grade___ 213.00 pcs 190.00 40,470.00
2.00 16mm dia x 7.5m rebar grade___ 50.00 pcs 240.00 12,000.00
3.00 16mm dia x 9m rebar grade___ 50.00 pcs 285.00 14,250.00
4.00 No. 16 G.I. wire 13.00 kg 55.00 715.00
67,435.00
Delivery/handling of materials (10% of material cost) 6,743.50
Sub-total 74,178.50
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HOURS HOURLY RATE AMOUNT
1.00 ELECTRIC REBAR CUTTERS 2.00 4.00 7.99 63.92
2.00 HEAVY DUTY CUTTER 1.00 6.00 0.05 0.30
Sub-total 64.22
LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HOURS HOURLY RATE AMOUNT
1.00 SKILLED WORKER 5.00 15.00 88.89 6,666.75
2.00 HELPER 10.00 15.00 66.67 10,000.50
Sub-total 16,667.25

A Total Estimated Direct Cost 90,909.97

B OCM (Overhead, Contingency and Miscellaneous) (10%A) 9,091.00
C Contractors Profit (15%A) 13,636.50
D Total Cost 113,637.46

UNIT COST 23.76

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

TILE WORKS (DUPA)

SCOPE: Quantity unit
Tile Works 150.88 sq.m
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL
1.00 60cmX60cm tiles(Floor tiles 279.00 pcs 249.00 69,471.00
30cmX30cm tiles (bathroom floor, 827.00 pcs 42.00 34,734.00
2.00
bathroom wall,staircase) -
3.00 40cmX40cm tiles (porch&parking 214.00 pcs 72.00 15,408.00
4.00 60cmX60cm tile (terrace) 28.00 pcs 249.00 6,972.00
5.00 60cmX60cm tiles (kitchen wall) 12.00 pcs 249.00 2,988.00
6.00 Adhesive (25kgs) 11.00 bags 280.00 3,080.00
7.00 Cement 65.00 bags 250.00 16,250.00
8.00 Sand 4.63 cu.m 1,500.00 6,945.00
155,848.00
Delivery/handling of materials (10% material cost) 15,584.80
Sub-total 171,432.80
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HOURS HOURLY RATE AMOUNT
1.00 Square notch Trowel 2.00 9.00 0.28 5.04
2.00 Tile cutter 2.00 7.00 1.37 19.18
3.00 Tile space 1.00 9.00 0.69 6.21
4.00 Grout float 1.00 3.00 0.35 1.05
Sub-total 31.48
LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HOURS HOURLY RATE AMOUNT
1.00 SKILLED WORKER 5.00 15.00 88.89 6,666.75
2.00 HELPER 10.00 15.00 66.67 10,000.50
Sub-total 16,667.25

A Total Estimated Direct Cost 188,131.53

B OCM (Overhead, Contingency and Miscellaneous) (10%A) 18,813.15
C Contractors Profit (15%A) 28,219.73
D Total Cost 235,164.41

UNIT COST 1,558.62

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

FORMWORKS (DUPA)
SCOPE: Quantity Unit
Formworks 66.40 sq.m
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL
1.00 PLYWOOD (4' x 8' x 1/2") 60.00 pcs 790.00 47,400.00
2.00 FORM LUMBER -
3.00 2 x 2 x 8 ft. 25.00 pcs 80 2,000.00
4.00 2 x 3 x 10 ft. 145.00 pcs 150 21,750.00
5.00 SCAFFOLDINGS -
6.00 2 x 2 x 8 ft. 245.00 pcs 80 19,600.00
7.00 2 x 3 x 10 ft. 120.00 pcs 150.00 18,000.00
8.00 2 x 3 x 12 ft. 10.00 pcs 180.00 1,800.00
110,550.00
Delivery/handling of material (10% material cost) 11,055.00
Sub-total 121,605.00
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HOURS HOURLY RATE AMOUNT
1.00 Ceiling Jack 2.00 12.00 15.97 383.28
Sub-total 383.28
LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HOURS HOURLY RATE AMOUNT
1.00 SKILLED WORKER 10.00 9.00 88.89 8,000.10
2.00 HELPER 15.00 9.00 66.67 9,000.45
Sub-total 17,000.55

A Total Estimated Direct Cost 138,988.83

B OCM (Overhead, Contingency and Miscellaneous) (10%A) 13,898.88
C Contractors Profit (15%A) 20,848.32
D Total Cost 173,736.04

UNIT COST 2,616.51

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

PAINTING WORKS (DUPA)

SCOPE: Quantity Unit
Painting works 178.05 sq.m
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL
1.00 Skimcoat 63.00 ltr 362.00 22,806.00
2.00 Primer 82.00 ltr 180.00 14,760.00
3.00 Putty (Spot) 50.00 ltr 176.00 8,800.00
4.00 Topcoat 84.00 ltr 171.00 14,364.00
5.00 Thinning Solvent for Putty 6.00 ltr 514.00 3,084.00
6.00 Neutralizer 2.00 ltr 135.00 270.00
7.00 Full Putty 52.00 ltr 135.00 7,020.00
8.00 Spot Putty 30.00 ltr 28.00 840.00
9.00 Undercoat 30.00 ltr 645.00 19,350.00
#### Base 30.00 ltr 198.00 5,940.00
#### Toner (full) 30.00 ltr 139.00 4,170.00
101,404.00
Delivery/handling of materials (10% material cost) 10,140.40
Sub-total 111,544.40
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HOURS HOURLY RATE AMOUNT

1.00 Ready-mixed filler and filling knife 2.00 9.00 1.04 18.72
2.00 Flat scraper tool 2.00 9.00 1.60 28.80
3.00 Stepladder 2.00 9.00 7.22 129.96
4.00 Radiator brush 4.00 9.00 0.69 24.84
5.00 Paint roller extension pole 2.00 9.00 2.08 37.44
Sub-total 239.76
LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HOURS HOURLY RATE AMOUNT
1.00 SKILLED WORKER 2.00 10.00 88.89 1,777.80
2.00 HELPER 4.00 10.00 66.67 2,666.80
Sub-total 4,444.60

A Total Estimated Direct Cost 116,228.76

B OCM (Overhead, Contingency and Miscellaneous) (10%A) 11,622.88
C Contractors Profit (15%A) 17,434.31
D Total Cost 145,285.95

UNIT COST 815.98

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

PLASTERING (DUPA)

SCOPE: Quantity Unit

Plastering 178.05 sq.m
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL
1.00 40kg Portland Cement 160.25 bags 261.00 41,825.25
2.00 Sand 8.90 cu.m 1,500.00 13,350.00
55,175.25
Delivery/handling of materials (10% material cost) 5,517.53
Sub-total 60,692.78
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HOURS HOURLY RATE AMOUNT
1.00 BAG MIXER 2.00 9.00 0.63 11.34
Sub-total 11.34
LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HOURS HOURLY RATE AMOUNT
1.00 SKILLED WORKER 2.00 10.00 88.89 1,777.80
2.00 HELPER 5.00 10.00 66.67 3,333.50
Sub-total 5,111.30

A Total Estimated Direct Cost 65,815.42

B OCM (Overhead, Contingency and Miscellaneous) (10%A) 6,581.54
C Contractors Profit (15%A) 9,872.31
D Total Cost 82,269.27

UNIT COST 462.06

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

WINDOWS (DUPA)
SCOPE: Quantity Unit
Windows 16.00 sets
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL
1.00 1.6mX1.2m 3.00 sets 3,786.24 11,358.72
2.00 0.6mX0.6m 4.00 sets 709.92 2,839.68
3.00 1.2mX0.6m 1.00 sets 1,419.84 1,419.84
4.00 1.2mX1.2m 5.00 sets 2,839.68 14,198.40
5.00 1mX2.1m 1.00 sets 2,366.40 2,366.40
6.00 1.2mX2.10m 1.00 sets 4,969.44 4,969.44
7.00 2mX2.6m 1.00 sets 10,254.00 10,254.00
8.00 0.8mX2.10m 1.00 sets 3,312.96 3,312.96
50,719.44
Delivery/handling of materials (10% material cost) 5,071.94
Sub-total 55,791.38
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HOURS HOURLY RATE AMOUNT
1.00 Dong Cheng Cordless Caulk Gun 1.00 8.00 2.29 18.32
2.00 Black+Decker BDCDD12-B1 1.00 8.00 1.55 12.40
3.00 GearWrench 82216 Indexing Pry Bar 1.00 8.00 1.84 14.72
Sub-total 45.44
LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HOURS HOURLY RATE AMOUNT
1.00 SKILLED WORKER 2.00 8.00 88.89 1,422.24
2.00 HELPER 3.00 8.00 66.67 1,600.08
Sub-total 3,022.32

A Total Estimated Direct Cost 58,859.14

B OCM (Overhead, Contingency and Miscellaneous) (10%A) 5,885.91
C Contractors Profit (15%A) 8,828.87
D Total Cost 73,573.93

UNIT COST 4,598.37

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

DOORS (DUPA)
SCOPE: Quantity Unit
Doors 10.00 sets
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL
1.00 Main door .90mX2.1m (Solid door) 1.00 sets 3,231.90 3,231.90
2.00 Rooms (MDF Doors) .8mX2.10m 4.00 sets 1,597.68 6,390.72
3.00 PVC door 0.6mX2.10m 3.00 sets 1,764.00 5,292.00
4.00 Kitchen door 0.7mX2.10m 1.00 sets 1,582.25 1,582.25
5.00 Sliding door 2.6mx2.1m 1.00 sets 32,208.54 32,208.54
48,705.41
Delivery/handling of materials (10% material cost) 4,870.54
Sub-total 53,575.95
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HOURS HOURLY RATE AMOUNT
1.00 Auger Ground Drilling Machine 1.00 6.00 3.79 22.74
2.00 Marco Polo Door Set 2.00 6.00 0.69 8.28
Sub-total 31.02
LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HOURS HOURLY RATE AMOUNT
1.00 SKILLED WORKER 2.00 8.00 88.89 1,422.24
2.00 HELPER 4.00 8.00 66.67 2,133.44
Sub-total 3,555.68

A Total Estimated Direct Cost 57,162.65

B OCM (Overhead, Contingency and Miscellaneous) (10%A) 5,716.27
C Contractors Profit (15%A) 8,574.40
D Total Cost 71,453.31

UNIT COST 7,145.33

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

CEILING WORKS (DUPA)

SCOPE: Quantity Unit
Ceiling works 66.40 sq.m
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL
1.00 Hardieflex 48.00 pcs 437.00 20,976.00
2.00 Metal furring (double) 58.00 pcs 388.50 22,533.00
3.00 Carrying/c channel 12.00 pcs 70.00 840.00
4.00 Wall angle 59.00 pcs 92.00 5,428.00
5.00 W-clip 116.00 pcs 6.00 696.00
6.00 Blind revits 1/8" 1.00 box 151.00 151.00
7.00 Concrete nail 1" 8.00 kls 172.23 1,377.84
52,001.84
Delivery/handling of materials (10% material cost) 5,200.18
Sub-total 57,202.02
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HOURS HOURLY RATE AMOUNT

LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HOURS HOURLY RATE AMOUNT
1.00 SKILLED WORKER 2.00 9.00 88.89 1,600.02
2.00 HELPER 4.00 9.00 66.67 2,400.12
Sub-total 4,000.14

A Total Estimated Direct Cost 61,202.16

B OCM (Overhead, Contingency and Miscellaneous) (10%A) 6,120.22
C Contractors Profit (15%A) 9,180.32
D Total Cost 76,502.71

UNIT COST 1,152.15

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

ELECTRICAL WORKS (DUPA)

SCOPE: Quantity Unit
Electrical works 1.00 lot
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL
1.00 Panelboard (60amp, 2pst)
1549.96
Circuit Homerun 1.00 set 1,549.96
2.00 Heavy Duty Outlet 1.00 set 364.00 364.00
3.00 Single Gang Switch 5.00 set 90.00 450.00
4.00 Two-gang Switch 2.00 set 135.00 270.00
5.00 Three-gang Switch 1.00 set 182.00 182.00
6.00 Duplex Convenience Outlet 10.00 set 137.00 1,370.00
7.00 LED Pin Light 11.00 set 500.00 5,500.00
8.00 PVC Conduit 20mm x 3m 14.00 pcs 58.14 813.96
9.00 2.0 mm2 THINS 30.00 m 22.00 660.00
#### 3.5 mm2 THINS 40.00 m 24.00 960.00
12,119.92
Delivery/handling of materials (10% material cost) 1,211.99
Sub-total 13,331.91
LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HOURS HOURLY RATE AMOUNT
1.00 SKILLED WORKER (ELECTRICIAN) 2.00 9.00 90.28 1,625.04
2.00 HELPER 4.00 9.00 66.67 2,400.12
Sub-total 4,025.16
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HOURS HOURLY RATE AMOUNT

A Total Estimated Direct Cost 17,357.07

B OCM (Overhead, Contingency and Miscellaneous) (10%A) 1,735.71
C Contractors Profit (15%A) 2,603.56
D Total Cost 21,696.34

UNIT COST 21,696.34

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

PLUMBING (DUPA)
SCOPE: Quantity Unit
Plumbing 1.00 lot
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL
1.00 Toilet Paper 3.00 set 262.00 786.00
2.00 Soap Holder 3.00 set 1092.10 3,276.30
3.00 PVC Pipes (101mm D x 1m) 26.00 m 589.00 15,314.00
4.00 PVC Pipes (50mm D x 1m) 22.00 m 234.84 5,166.48
5.00 PVC Coupling (101mm D) 8.00 pc 48.41 387.28
6.00 PVC Coupling (50mm D) 10.00 pc 17.51 175.10
7.00 PVC Tee (50mm D) 10.00 pc 36.05 360.50
8.00 Teffl on Tape 20.00 roll 20.60 412.00
9.00 Shower Head w/ Valve 2.00 pc 1932.00 3,864.00
#### Bronze Faucets – 1/2″ Diameter 3.00 pc 178.00 534.00
30,275.66
Delivery/handling of materials (10% material cost) 3,027.57
Sub-total 33,303.23
LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HOURS HOURLY RATE AMOUNT
1.00 SKILLED WORKER 2.00 9.00 88.89 1,600.02
2.00 HELPER 4.00 9.00 66.67 2,400.12
Sub-total 4,000.14
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HOURS HOURLY RATE AMOUNT

A Total Estimated Direct Cost 37,303.37

B OCM (Overhead, Contingency and Miscellaneous) (10%A) 3,730.34
C Contractors Profit (15%A) 5,595.50
D Total Cost 46,629.21

UNIT COST 46,629.21

 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

Backfilling (DUPA)
SCOPE: QTY UNIT
BACKFILLING 24.80 cu.m
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL
1.00 BACKFILLING 31.00 cu.m 1,500.00 46,500.00
46,500.00
Delivery/handling of materials(10% material cost) 4,650.00
SUBTOTAL 51,150.00
LABOR
ITEM DESCRIPTION NO. OF MEN NO. OF HOURS HOURLY RATE AMOUNT
1.00 SKILLED WORKER 2.00 6.00 88.89 1,066.68
2.00 HELPER 3.00 6.00 66.67 1,200.06
SUBTOTAL 2,266.74
EQUIPMENT/TOOLS
ITEM DESCRIPTION NO. OF UNITS NO. OF HOURS HOURLY RATE AMOUNT
1.00 BACKHOE 1.00 3.00 439.24 1,317.72
2.00 MINI DUMPTRUCK 1.00 3.00 199.65 598.95
SUBTOTAL 1,916.67
A Total Estimated Direct Cost 55,333.41
B OCM (Overhead, Contingency and Miscellaneous) (10%A) 5,533.34
C Contractors Profit (15%A) 8,300.01
D Total Cost 69,166.76
UNIT COST 2,788.98
 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

S-CURVE

WEIGHTED MONTH
ITEM PARTICULARS AMOUNT TOTAL %
PERCENTAGE JANUARY FEBRUARY MARCH APRIL MAY JUNE

A General Requirements 93,000.00 4.57% 70.00% 30.00% 100.00%

B Earthworks 142,166.70 6.99% 30.00% 30.00% 40.00% 100.00%

C Civil Works 1,128,292.51 55.48% 30.00% 20.00% 50.00% 100.00%

D Architectural Works 601,979.80 29.60% 40.00% 60.00% 100.00%

E Electrical Works 21,696.34 1.07% 10.00% 20.00% 70.00% 100.00%

F Plumbing Works 46,629.21 2.29% 10.00% 20.00% 70.00% 100.00%

TOTAL 2,033,764.56 100% 0.00%

TOTAL PERCENTAGE (%) 5.30% 2.10% 19.44% 12.80% 40.25% 20.11%
CUMMULATIVE PERCENTAGE (%) 5.30% 7.40% 26.83% 39.64% 79.89% 100.00%
 New Era University
No. 9 Central Avenue, New Era, Quezon City
College of Engineering and Architecture

REFERENCES

https://philconprices.com/?s=tile+works&orderby=relevance&order=DESC
https://www.sdrrxsteel.com/products/bar/rebar_129510/rebar_313863.html?
gclid=Cj0KCQiAsoycBhC6ARIsAPPbeLuUxn70pr1Vg9B_EuctAgMhAUYOMCdrM4
fqv8rOIl_a3BmTWcLuAW8aApUOEALw_wcB
https://www.youtube.com/watch?v=4GIfcYuIg5E
https://www.youtube.com/watch?v=Ubvprz6QBH8