Detailed Estimate Take-of

I-EARTHWORKS
1. Excavation
a. Columns and Column Footing
1#
(2m x 2m)(3m)= 12 cu.m/CF
12 cu.m x 24 column footings= 228cu.m
2#
(1.5m x 1.5m)(3m)= 6.75 cu.m/CF
6.75 cu.m x 6 column footings= 40.5 cu.m
3#
(2m x 2m)(3m)= 12 cu.m/CF
12 cu.m x 2 column footings= 24cu.m
b. Wall Footing
Total Perimeter - Size of Column Footing= 121.80m
V= 121.80m (0.40m)(0.80m)
Vt= 38.976 cu.m
c. Footing Tie-Beam
Total Perimeter - Size of Column Footing= 188.364m
V= 188.364m (0.30m)(1.5m)
Vt= 84.76 cu.m

Volume Excavation:
416.236 cu.m

2. Backfill
a. Columns and Column Footing
1#
(2m x 2m)(.35m)= 1.4 cu.m/CF
1.4 cu.m x 24 column footings= 33.6cu.m
(1m x 0.50m)(2.5m) = 1.25cu.m
1.25cu.m x 23 = 30 cu. m
2#
(1.5m x 1.5m)(.35m)= 0.785cu.m/CF
0.785 cu.m x 6 column footings= 4.71cu.m
(0.80m x 0.40m)(2.5m) = 0.80cu.m
0.80cu.m x 6 = 4.8 cu. m
3#
(2m x 2m)(.35m)= 1.4 cu.m/CF
1.4 cu.m x 2 column footings= 2.80cu.m
(0.80m x 0.50m)(2.5m) = 1cu.m
 Detailed Estimate Take-of
1cu.m x 2 = 2 cu. m
Vt = 77.91cu.m
b. Wall Footing
Wall depth: 3xCHB = 0.6m
x0.15 = 9cu.m
Total Perimeter - Size of Column Footing= 121.80m
V= 121.80m (0.40m)(0.20m)
Vt= 9.774 cu.m
c. Footing Tie-beam
Total Perimeter - Size of Column Footing= 188.364m
V= 188.364m (0.3m)(0.45m)
Vt= 9.774 cu.m

Volume structures below NGL:

113.11 cu.m

Backfill:
(416.236 - 113.11 )(1.25)= 378.9 cu. m.
378.9 cu. m.

3. Earth Fill:

Total Area Backfill: 560 sq. m.

(560sq.m.)(0.15m) = 84 cu. m. 84 cu. m.

4. Gravel Fill:
560m(0.10m) = 56 cu m. 56 cu.m .

5. Soil Poisoning
Area=850 sq.m.
850(2)/70 = 24.285 say 25L

SUMMARY OF MATERIALS

Description Quantity
Backfill 378.9 cu.m.
Earth Fill 84 cu. m.
Gravel Fill 56 cu. m.
 Detailed Estimate Take-of
II- FORMWORKS AND SCAFFOLDING
A. Formworks

1. Column
P= 2(a+b) + 0.20
where:
P= Lateral Perimeter
a= Shorter side of the column
b= Longer side of the column
0.20= Constant value for the lapping of form joint
#1
P= 2(1m + 0.50m) + 0.20
P= 3.20m
A= 3.20m x 18.05 m. x 24
A= 1386.24 sq. m.

No.of Plywood: 1386.24= 481.33 482 pcs 1/2" 4' x 8' plywood
2.88

Wood Frame:
482 x 29.67= 14300.94 14301 bd.f 2" x 2" CCL

#2
P= 2(0.80 m + 0.40m) + 0.20
P= 2.60m
A= 2.60 m x 18.05 m. x 6
A= 281.58 sq. m.

No.of Plywood: 281.58 97.77 98 pcs 1/2" 4' x 8' plywood

2.88

Wood Frame:
98 x 29.67= 2907.66 2908 bd.f 2" x 2" CCL

#3
P= 2(0.80 m + 0.50m) + 0.20
P= 2.80m
A= 2.80 m x 18.05 m. x 2
A= 101.08 sq. m.

No.of Plywood: 101.08 35.09 say 36 pcs 1/2" 4' x 8' plywood
2.88
 Detailed Estimate Take-of
Wood Frame:
36 x 29.67= 1068.12 1069 bd.f 2" x 2" CCL

2. Beam
P= 2(d) + b +0.10
where:
P= Perimeter of two sides form
d= 2 sides form
b= the bottom form
0.10= constant value for the lapping of forms
#1
P= 2(0.3 + 0.45) + 0.10
P= 1.60m

A= 1.60m x 191.664 m x 3
A= 920 sq.m

No.of Plywood: 920 = 319.44 320pcs 1/2" 4' x 8' plywood

2.88

Wood Frame:
320 x 25.06= 820 bd ft. 2" x 2" CCL

#2
P= 2(0.25 + 0.40) + 0.10
P=1.40 m

A= 1.40m x 191.664 m x 3
A= 805 sq.m

No.of Plywood: 805 = 280pcs 1/2" 4' x 8' plywood

2.88

Wood Frame:
280 x 25.06= 7017 bd ft. 2" x 2" CCL

3. Floor Slab
 Detailed Estimate Take-of

Area= 560 sq m x 5 = 2800

2800= 972.22 pcs. 973 pcs. 4' x 8' marine plywood
2.88

4. Roof Slab

Area=560 sq m
560 = 194.44 pcs. 195 pcs. 4' x 8' marine plywood
2.88

5. Stairs

Area= 38.91 sq m
38.91= 13.5 pcs. 14 pcs. 4' x 8' plywood
2.88

B. Scaffoldings

1. Beam
P= 191.664 x 5 = 958.32

for vertical support: (2" x 3" CCL)

958.32x 6.00= 5749.92 5750 bd ft.

for horizontal support: (2" x 3" CCL)

958.32 x 4.70= 4504.10 4505 bd ft.

2. Column
Total length = 18.05 m x 32 = 577.6

for vertical support: (2" x 4" CCL)

577.60 x 7.00=4043.2 4044 bd.f 2" x 4" x 14'
for horizontal support: (2" x 4" CCL)
577.60 x 21.00= 12129.6 12,130 bd f. 2" x 4"
for diagonal braces: (2" x 2" CCL)
577.60 x 11.7= 6757.92 6758 bd f 2" x 2"
 Detailed Estimate Take-of
3. Concrete Slab
Area= 2800 sq.m
2800 x 9.10= 25,480 bd ft. (2" x 3" CCL)
25,480 x 2= 50,960 bd ft. (2" x 3" CCL)

4. Roof Slab
Area= 560 sq m
560 x 9.10= 5096 bd ft. (2" x 3" CCL)
5096 x 2= 10,192 bd ft. (2" x 3" CCL)

SUMMARY OF MATERIALS

Description Quantity
1/2" 4' x 8' plywood 1230 pcs
2" x 2" CCL 6758 bd ft.
2" x 3" CCL 78165 bd. Ft
2" x 4" CCL 16174 bd. Ft
marine plywood 1168 pcs

III- CONCRETE WORKS

a. Column Footing
#1 & #3
(2m x 2m)(0.35m)= 1.4 cu.m/CF
1.4 cu.m x 26 column footings= 36.4 cu.m
#2
(1.50m x 1.50m)(0.35m)= 1.4 cu.m/CF
0.7875 cu.m x 6 column footings= 4.725 cu.m
Class 'A' Concrete Mixture

Cement in Bags
Description Volume Quantity
Sand/Gravel in cu.m
Cement 41.125 9 370.125
Sand 41.125 0.5 20.5625
Gravel 41.125 1 41.125

b. Columns
#1
 Detailed Estimate Take-of
(1m x 0.50m)(18.05m X 24)=216.60 cu.m
216.60 cu.m
#2
(0.8m x 0.40m)(18.05m x 6)=34.656cu.m
34.656 cu.m
#3
(0.8m x 0.50m)(18.05m x 2)=14.44cu.m
14.44 cu.m
Class 'A' Concrete Mixture

Cement in Bags
Description Volume Quantity
Sand/Gravel in cu.m
Cement 265.7 9 2391.3
Sand 265.7 0.5 132.85
Gravel 265.7 1 265.7

c. Wall Footing
V=121.80m (0.40m)(0.20m)
V= 9.744 cu.m

Class 'A' Concrete Mixture

Cement in Bags
Description Volume Quantity
Sand/Gravel in cu.m
Cement 9.744 9 87.696
Sand 9.744 0.5 4.872
Gravel 9.744 1 9.744

d. Beams
(0.30m x 0.45m)(191.664m x 3)= 75.21 cu.m
(0.25m x 0.40m)(191.664m x 3) = 57.5 cu. M
Class 'A' Concrete Mixture

Cement in Bags
Description Volume Quantity
Sand/Gravel in cu.m
Cement 132.71 9 1194.39
Sand 132.71 0.5 66.355
Gravel 132.71 1 132.71

e. Concrete Slab on Fill

Area= 560 sq.m
560 x 0.10m= 56 cu.m
 Detailed Estimate Take-of
f. Concrete Slab
Area= 560 sq.m x 4
2240x 0.15m= 336 cu.m

g. Roofing Slab
Area= 560 sq.m
560 x 0.10m= 56 cu.m

Class 'A' Concrete Mixture

Cement in Bags
Description Volume Quantity
Sand/Gravel in cu.m
Cement 448 9 4032
Sand 448 0.5 224
Gravel 448 1 448

g. Stairs
Volume= 21.3 cu m

Class 'A' Concrete Mixture

Cement in Bags
Description Volume Quantity
Sand/Gravel in cu.m
Cement 21.3 9 191.7
Sand 21.3 0.5 10.65
Gravel 21.3 1 21.3

SUMMARY OF MATERIALS

Description Quantity
Cement 8,213 bags
Sand 458 cu. m.
Gravel 916 cu. m.

IV- REINFORCED STEEL BARS

a. CHB Wall
Total Area= 1948.8 sq m

for vertical
1948.8 x 1.60= 3116.92
for horizontal
 Detailed Estimate Take-of
1459.90 x 2.15= 4188.37
total length= 3116.92 + 4188.37
total length= 7305.23

7305.23 1217.55 1218 pcs. 10mm x 6.00 m.long

6.o

G.I Tie Wire

1948.8 x 0.024= 46.77 47kg. #16 GI tie wire

b. Column Footing
#1 &#3
Total Length per Footing = 40m
40 x 26 column footings =1040 m
#2
Total Length per Footing = 21m
21 x 6 column footings =126 m

1040 + 126 = 98 pcs steel bars 28mm x 12.00m

12
G.I Tie Wire
(7x7)6 + (10 x 10)26= intersection of steel bars to
be tied per footing
Total ties= 2894 ties
2894 x 0.30m= 868.2 meters GI tie wire
868.2 = 16.38 17 kilograms # 16 GI tie wire
53

c. Wall Footing
Total length of perimeter wall= 121.8
No. of Traverse bar per 6.00 full-length bar= 9 pcs
No. of Full length bars required=
121.8 = 46 pcs. 16mm x 6.0m
0.30 x 9
Longitudinal Bars=
No. of Full length bars required=
121.8 (6) (1.20)= 146.16 147 pcs.
6 16mm x 6.0m
use 5kg GI Tie Wire
d. Column (vertical bars)
 Detailed Estimate Take-of
Total length of Main Steel Reinforcement
a. Bend at the base footing
b. Length from footing to ground floor
c. Total Height =15.5[6(6)+10(24)+6(2)]
288
5241.6/12 = 434 pcs 32mm x 12.00m

e. Column (lateral ties)

Spacing of the lateral ties
16 x 20mm= 320mm or 32cm
48 x 10mm= 480mm or 48cm
p=
No.of lateral ties
5241.6/0.32= 16380 pcs
Total No.of lateral ties
16380 + 1(32)= 16412pcs.
8 ties in 6.00m steel bar
16412/8= 2052 pcs. 25mm x 12.00m

G.I Tie Wire

6 x 5241.6= 31450 intersection of steel bars to
be tied per column
31450 x 0.30m= 9435 meters GI tie wire
9435 = 178 kilograms # 16 GI tie wire
53

f. Beam
p= 958.32
(4 pcs 16mm x 12.0m)
3833.28/12 = 320 pcs @ 25mm x 12.00m

g. Beam (Stirrups)
no. of stirrups= L(0.30 +1)
no. of stirrups= 958.32m(0.30+1)
no.of stirrups= 1245.82 1246 pcs
4 pcs stirrups in 6.00m
1246/6= 208 pcs @ 16mm x 6.00m

G.I Tie Wire

 Detailed Estimate Take-of
4 x 1246= 4984ties
4984 x 0.30m= 1496.2 meters GI tie wire
1496.2 = 29kilograms # 16 GI tie wire
53

h. Slab
Area= 2800 sq.m
2800 x 3.764= 10595.42 pcs 10,596 pcs 12mm x 6.00m

G.I Tie Wire

2800 x 0.228= 638.4 639 kgs #16 G.I tie wire

i. Roofing Slab
Area= 560 sq.m
560 x 2.36= 1321.6 pcs 1322 pcs 12mm x 6.00m

G.I Tie Wire

560 x 0.174= 97.44 98 kgs #16 G.I tie wire

j. Stairs
1(1)(18) = 100m bend bars
0.18

2(1)(18)=36m thread bars

5.1351(1) = 28.53 bend bars

0.18

Total length= 100m + 36m + 28.53 = 164.53

164.43m / 6 =27.42 say 28 pcs
30 x 7 stairs = 210 pcs 12mm dia. 6.00m
use 14kg tie wire
note: 1 roll = 45kg #16 GI Tie Wire

SUMMARY OF MATERIALS

Description Quantity
10mm dia. Reinforcement bars L=6 1218pcs
12mm dia. Reinforcement bars L=6 12128pcs
16mm dia. Reinforcement bars L=6 208pcs
25 mm dia. Reinforcement bars L=12 2371 pcs
28 mm dia. Reinforcement bars L=12 98pcs
 Detailed Estimate Take-of
32 mm dia. Reinforcement bars L=12 434pcs
#16 GI Tie Wire 1027kg

V- MASONRY

Wall (external) 6" CHB

1266.6 x 12.5 = 15832.5 pcs say 15835 pcs

Wall (internal) 4" CHB

682.2 x 12.5 = 8527.5 say 8530 pcs

Cement Mortar for Block Laying

Area= 1948.8

Class 'A' Concrete Mixture

Cement in Bags
Description Area Quantity
Sand/ in cu.m
Cement 1948.8 2.26 4404.288
Sand 1948.8 0.125 243.6

Cement Mortar for Plaster (External Wall) 15mm THK

Area= 1948.8 sq.m x 2 sides
Total Area= 3897.6 sq.m

Class 'A' Concrete Mixture

Cement in Bags
Description Area Quantity
Sand/ in cu.m
Cement 3897.6 0.9 3507.84
Sand 3897.6 0.05 194.88

Groove 1 Cement Mortar for Grooves

10(5.150m x 0.25m x 0.175m) = 2.25 cu. m.

Class 'A' Concrete Mixture

 Detailed Estimate Take-of
Cement in Bags
Description Area Quantity
Sand/ in cu.m
Cement 2.25 0.9 2.025
Sand 2.25 0.05 0.1125

VI ARCHITECTURAL WORKS

Wall Finish:
300 x 300mm Homogeneous Tiles:
Perimeter x 1.5 = Area
8.38 x 1.5 = 12.57
12.57 x 4 x 5 = 251.40 sq m

251.40 / 0.09 = 2793.3333 pcs say 2795pcs

Cement Mortar 251.40 x 0.086 = 22.626say 23

Sand = 251.40 x 0.5 = 125.70
Tile Adhesive = 251.4 x .11 = 27.654 say 28

Ficem Board:
57.884(13.33 - 0.2 - 0.2 - 0.15 - 0.1) = 733.969 sq m
733.969 / 2.88 = 254.8503 pcs say 255 ficem board

Metal Studs:
@ 0.4m grid
733.969 / (0.4 x 0.4) = 4,587.3062
4587.3062 x 2 (0.4) = 3669.845
3669.845 / 3 = 1223.28 pcs say 1224 pcs
Metal Track:
1223.28 x 0.454 = 555.3691 pcs say 556 pcs

Floor Finish
600 x 600 mm Homogeneous tiles
Area= 1202.25 sq m
1202.25 / (0.6 x 0.6) = 3340pcs

Cement mortar: 1202.05 x 0.086 = 104 bags

Sand: 1202.05 x 0.5 = 602
Tile Adhesive: 1202.05 x 0.11 = 133 bags

Engineered Wood Planks

 Detailed Estimate Take-of
Area of Application: 1845
Total = 1845 sq m.
Ceiling Finish
Plastered Finish
Ground Floor = 107.97 sq m
Second Floor = 102.34 sq m
Third Floor = 43.17 sq m
Total Area = 253.48 sq m

Class 'A' Concrete Mixture

Cement in Bags
Description Area Quantity
Sand/ in cu.m
Cement 253.48 0.45 114.066 115
Sand 253.48 0.025 6.337 7 cu.m

Gypsum Board

Total Area = 70.25 sq m. x 5 = 351.25

351.25/2.88 = 122 pcs

122 x 1.6 = 196 pcs metal furring 5m

122 x 0.8 = 97.6 pcs 5/8mm full threaded bar
122 x 0.7 = 85.4 pcs wall angle 3m

Marine Gypsum Board = 7.24 x 4 x 5 = 144.8

144.5/2.88 = 51 pcs

(51 + 122) x 1.6 = 277pcs metal furring 5m

(51 + 122) x 0.8 = 138 pcs 5/8mm full threaded bar
(51 + 122) x 0.7 = 122 pcs wall angle 3m

500 pcs expansion shield

5000 pcs blind rivets
5000 pcs black screw

Painting Works
Wall Area for Painting = 1948.8 x 2 = 3897.6 sq m.
for neutralizer : 3897.6 / (30x2.5) = 51.92 quarts = 13 gal
for primer: 3897.6 / 30 = 129.92 gal
for final coating: 130 gal
 Detailed Estimate Take-of
Ceiling Area for Painting = 253.48 + 151.28 + 28.96 + 0.3(471.852) = 575.276
gypsum putty = 15
for primer: 575.276/30 = 19. 17 say 20 gal
for final coating: 20 gal

Metal Paint:
Area = [4(0.05 x 6 x 4) + 13(0.05 x 6 x 2)]5 = 63 sq m
for epoxy primer: 63 / 30 = 2.1 say 3 gal
for quick dry enamel: 3 gal
Detailed Estimate Take-of
Detailed Estimate Take-of
 Detailed Estimate Take-of

482 pcs 1/2" 4' x 8' plywood

pcs 1/2" 4' x 8' plywood

36 pcs 1/2" 4' x 8' plywood

 Detailed Estimate Take-of

320pcs 1/2" 4' x 8' plywood

/2" 4' x 8' plywood

 Detailed Estimate Take-of

Quantity
370.125
20.5625
41.125
 Detailed Estimate Take-of

Quantity
2391.3
132.85
265.7

Quantity
87.696
4.872
9.744

Quantity
1194.39
66.355
132.71
 Detailed Estimate Take-of

Quantity
4032
224
448

Quantity
191.7
10.65
21.3
 Detailed Estimate Take-of

0mm x 6.00 m.long

47kg. #16 GI tie wire

m x 12.00m

intersection of steel bars to

meters GI tie wire

7 kilograms # 16 GI tie wire

16mm x 6.0m

146.16 147 pcs.

16mm x 6.0m
 Detailed Estimate Take-of

0.2 (288)
2.5(288)
4464
5241.6m

ersection of steel bars to

meters GI tie wire

rams # 16 GI tie wire
 Detailed Estimate Take-of

meters GI tie wire

ms # 16 GI tie wire

639 kgs #16 G.I tie wire

98 kgs #16 G.I tie wire

ll = 45kg #16 GI Tie Wire

 Detailed Estimate Take-of

Quantity
4404.288
243.6

Quantity
3507.84
194.88
 Detailed Estimate Take-of
Quantity
2.025
0.1125
 Detailed Estimate Take-of

Quantity
114.066 115 bags
6.337 7 cu.m