Mixture Class: AA Cement in Bag: 40 kg Inside the green rectangle

Concrete:
Slab Volume 92.4
Length 21 Cement in Bag 1108.8
Width 40 Sand 46.2
Thickness 0.11 Gravel 92.4

Ground Floor Wall Volume 40.26

Length 122 Cement in Bag 483.12
Height 3.3 Sand 20.13
Thickness 0.1 Gravel 40.26

2nd Floor to 4th floor Wall Volume 334.62

Length 338 Cement in Bag 4015.44
Height 9.9 Sand 167.31
Thickness 0.1 Gravel 334.62

2nd Floor Beam Exterior Volume 15.2256

Width 0.26 Cement in Bag 182.7072
Depth 0.48 Sand 7.6128
Length 122 Gravel 15.2256

2nd Floor Beam Interior Volume 30.014

Width 0.2 Cement in Bag 360.168
Depth 0.43 Sand 15.007
Length 349 Gravel 30.014

3rd Floor Beam Exterior Volume 14.335

Width 0.25 Cement in Bag 172.02
Depth 0.47 Sand 7.1675
Length 122 Gravel 14.335

3rd Floor Beam Interior Volume 42.6478

Width 0.26 Cement in Bag 511.7736
Depth 0.47 Sand 21.3239
Length 349 Gravel 42.6478

4th Floor Beam Exterior Volume 10.736

Width 0.2 Cement in Bag 128.832
Depth 0.44 Sand 5.368
Length 122 Gravel 10.736

4th Floor Beam Interior Volume 31.41

Width 0.2 Cement in Bag 376.92
Depth 0.45 Sand 15.705
Length 349 Gravel 31.41
Roof Deck Beam Exterior Volume 10.248
Width 0.2 Cement in Bag 122.976
Depth 0.42 Sand 5.124
Length 122 Gravel 10.248

Roof Deck Beam Interior Volume 28.618

Width 0.2 Cement in Bag 343.416
Depth 0.41 Sand 14.309
Length 349 Gravel 28.618

Column Volume 162.624

Length 0.4 Cement in Bag 1951.488
Width 0.4 Sand 81.312
Height 15.4 Gravel 162.624
no. of C 66
Combined Footing Volume 60.489
Length 5 Cement in Bag 725.868
Width 2.82 Sand 30.2445
Thickness 0.39 Gravel 60.489
no. of C 11
Strap 1 Volume 37.6464
Length 2.3 Cement in Bag 451.7568
Width 3.1 Sand 18.8232
Thickness 0.24 Gravel 37.6464
no. of C 22
Strap 2 Volume 70.3076
Length 2.9 Cement in Bag 843.6912
Width 2.9 Sand 35.1538
Thickness 0.38 Gravel 70.3076
no. of C 22
CHB Wall
CHB wall Ground Floor
Length 137
Height 3.3
# of Pcs mult. 12.5
CHB wall 2nd to 4th Floor
Length 99.2
Height 9.9
# of Pcs mult. 12.5
CHB Wall Reinforcement Rebars
Length 108 VR 3036.528 CHB Wall Reinforcement
Height 13.2 HR 4704.48
Area Wall 1425.6 7741.008
6m long rebar 1290.168

Combined Footing Reinforcement Combined Footing Reinfo

Width 2.82 Length 5 6m long rebar 72.93
No. of Bar 4 No. of Bar 6
No. of CF 11 No. of CF 11
Total L. 117.48 Total L. 320.1

Strap Footing Reinforcement

F1 Width 2.9 F2 Width 3.1
F1 Length 2.9 F2 Length 2.3
No. of Bar 12 12 No. of Bar 7 8
No. of SF 22 No. of SF 22 Strap Footing Reinforcem
F1 L. Bar 33 F2 L. Bar 20.65
F1 W. Bar 33 F2 W. Bar 17.2
Total Bars 242 Total Bars 138.7833

Column Reinforcement Column Reinforcement

4th Floor Column Reinforcement

No. of bar 4 6m L. Bar 6 # of pcs 145.2
No. of C. 66 L. Bar in C. 3.3
3rd Floor Column Reinforcement
No. of bar 4 6m L. Bar 6 # of pcs 145.2
No. of C. 66 L. Bar in C. 3.3
2nd Floor Column Reinforcement Int.
No. of bar 4 6m L. Bar 6 # of pcs 79.2
No. of C. 36 L. Bar in C. 3.3
2nd Floor Column Reinforcement Ext.
No. of bar 6 6m L. Bar 6 # of pcs 99
No. of C. 30 L. Bar in C. 3.3
Ground Floor Column Reinforcement
No. of bar 12 6m L. Bar 6 # of pcs 435.6
No. of C. 66 L. Bar in C. 3.3
Beam Reinforcement

Roof Deck Beam Reinforcement Ext.

L. Beam 122 6m L. Bar 6 # of pcs 81.3333333333
No. of Bar 4
Roof Deck Beam Reinforcement Int.
L. Beam 349 6m L. Bar 6 # of pcs 232.6666666667
No. of Bar 4
4th Floor Beam Reinforcement Ext.
L. Beam 122 6m L. Bar 6 # of pcs 122
No. of Bar 6
4th Floor Beam Reinforcement Int.
L. Beam 349 6m L. Bar 6 # of pcs 349
No. of Bar 6
3rd Floor Beam Reinforcement Ext.
L. Beam 122 6m L. Bar 6 # of pcs 142.3333333333
No. of Bar 7
3rd Floor Beam Reinforcement Int.
L. Beam 349 6m L. Bar 6 # of pcs 465.3333333333
No. of Bar 8
2nd Floor Beam Reinforcement Ext.
L. Beam 122 6m L. Bar 6 # of pcs 162.6666666667
No. of Bar 8
2nd Floor Beam Reinforcement Int.
L. Beam 349 6m L. Bar 6 # of pcs 407.1666666667
No. of Bar 7
Slab Reinforcement 4.5m x 4m ; 4m x 3m Slab Reinforcement
4.5 L. ; 1 Discont. 4.5 L. ; No Discont.
Discont. Bar 2 Discont. Bar 0
Cont. Bar 10.52 Cont. Bar 10.52
Midspan 5 Midspan 10
Num. of Tributary 8 Num. of Tributary 32
Length Bar 4.5 Length Bar 4.5
Total # of Bars 630.72 Total # of Bars 2954.88
Using 6m Length Bar 6

Total # of pcs 6m Length Bar 597.6

4 L. ; 1 Discont. 4 L. ; No Discont.
Discont. Bar 1.67 Discont. Bar 0
Cont. Bar 13.157 Cont. Bar 13.157
Midspan 5 Midspan 10
Num. of Tributary 8 Num. of Tributary 32
Length Bar 4 Length Bar 4
Total # of Bars 634.464 Total # of Bars 2964.096
Using 6m Length Bar 6

Total # of pcs 6m Length Bar 599.76

3 L. ; 1 Discont. 3 L. ; No Discont.
Discont. Bar 1.25 Discont. Bar 0
Cont. Bar 13.157 Cont. Bar 13.157
Midspan 3.75 Midspan 7.5
Num. of Tributary 2 Num. of Tributary 8
Length Bar 3 Length Bar 3
Total # of Bars 108.942 Total # of Bars 495.768
Using 6m Length Bar 6

Total # of pcs 6m Length Bar 100.785

4 L. ; No Discont. Slab 2nd to 4th Floor

Discont. Bar 0 Total 1400.7783333333
Cont. Bar 7.5 Multiplier 3
Midspan 7.895 # of pcs All Floors 4202.335
Num. of Tributary 10
Length Bar 4
Total # of Bars 615.8
Using 6m Length Bar 6

Total # of pcs 6m Length Bar 102.6333

Stirrups 1 stirrup = 1.1m long ;4.5m L. Using 6m Length bar Stirrups

No. of Stirrups in each Beam 30
No. of 4.5m length beam 44
No. Floors 4
Length per stirrup 1.1
Total # of 6m length bar 968
Stirrups 1 stirrup = 1.1m long ;4m L. Using 6m Length bar
No. of Stirrups in each Beam 26
No. of 4m length beam 60
No. Floors 4
Length per stirrup 1.1
Total # of 6m length bar 1144
Stirrups 1 stirrup = 1.1m long ;3m L. Using 6m Length bar
No. of Stirrups in each Beam 20
No. of 3m length beam 11
No. Floors 4
Length per stirrup 1.1
Total # of 6m length bar 161.3333
Lateral Ties 1 stirrup = 1.3m long ; 2nd to 4th floor ; 6m long bar Lateral Ties
No. of Stirrups in each Column 32
No. of Columns 66
No. of Floors 3
Length per stirrup 1.3
Total # of 6m length bar 1372.8
Lateral Ties 1 stirrup = 1.3m long ; Ground floor ; 6m long bar
No. of Stirrups in each Column 36
No. of Columns 66
No. of Floors 1
Length per stirrup 1.3
Total # of 6m length bar 514.8
CHB Wall Tie Wire CHB Wall Tie Wire
Area Wall 1425.6 Tie Wire in kg 62.7264
Multiplier 0.044

Beam Tie Wire 4th Floor and Roof Deck

4.5m length ;30cm Tie 4m length ;30cm Tie Beam Tie Wire
No. of Stirrups 30 No. of Stirrups 26
No. of Intersections 4 No. of Intersections 4
No. 4.5 Length Beam 44 No. 4 Length Beam 60
30cm Tie 0.3 30cm Tie 0.3
1/53 kg 53 1/53 kg 53
Tie Wire in kg 29.88679 Tie Wire in kg 35.32075
3m length ;30cm Tie
No. of Stirrups 20 Total Wire in kg 140.3774
No. of Intersections 4
No. 3 Length Beam 11
30cm Tie 0.3
1/53 kg 53
Tie Wire in kg 4.981132
3rd Floor
4.5m length ;30cm Tie 4m length ;30cm Tie
No. of Stirrups 30 No. of Stirrups 26
No. of Intersections 6 No. of Intersections 6
No. 4.5 Length Beam 44 No. 4 Length Beam 60
30cm Tie 0.3 30cm Tie 0.3
1/53 kg 53 1/53 kg 53
Tie Wire in kg 44.83019 Tie Wire in kg 52.98113
3m length ;30cm Tie
No. of Stirrups 20 Total Wire in kg 105.283
No. of Intersections 6
No. 3 Length Beam 11
30cm Tie 0.3
1/53 kg 53
Tie Wire in kg 7.471698
2nd Floor
4.5m length ;30cm Tie 4m length ;30cm Tie
No. of Stirrups 30 No. of Stirrups 26
No. of Intersections 7 No. of Intersections 7
No. 4.5 Length Beam 44 No. 4 Length Beam 60
30cm Tie 0.3 30cm Tie 0.3
1/53 kg 53 1/53 kg 53
Tie Wire in kg 52.30189 Tie Wire in kg 61.81132
3m length ;30cm Tie
No. of Stirrups 20 Total Wire in kg 122.8302
No. of Intersections 7
No. 3 Length Beam 11
30cm Tie 0.3
1/53 kg 53
Tie Wire in kg 8.716981
Column Tie Wire : Using 30cm tie Column Tie Wire
3rd Floor and 4th Floor 2nd Floor Interior
No. of Stirrups 32 No. of Stirrups 32
No. of Intersections 4 No. of Intersections 4
No. of column 132 No. of column 36
30cm Tie 0.3 30cm Tie 0.3
1/53 kg 53 1/53 kg 53
Tie Wire in kg 95.63774 Tie Wire in kg 26.08302
2nd Floor Exterior Ground Floor
No. of Stirrups 32 No. of Stirrups 36
No. of Intersections 8 No. of Intersections 12
No. of column 30 No. of column 66
30cm Tie 0.3 30cm Tie 0.3
1/53 kg 53 1/53 kg 53
Tie Wire in kg 43.4717 Tie Wire in kg 161.3887

Total Wire in kg 326.5811

Footing Tie Wire Footing Tie Wire
Combined Footing Strap Footing 1
No. of Intersections 24 No. of Intersections 70
30cm Tie 0.3 30cm Tie 0.3
No. of Footing 11 No. of Footing 22
1/53 kg 53 1/53 kg 53
Tie Wire in kg 1.49434 Tie Wire in kg 8.716981
Strap Footing 2
No. of Intersections 36 Total Wire in kg 14.69434
30cm Tie 0.3
No. of Footing 22
1/53 kg 53
Tie Wire in kg 4.483019
Slab Tie Wire Slab Tie Wire
Corners 1 Discontinuous 4m Length
No. of Intersections 360 No. of Intersections 420
No. of Slabs 4 No. of Slabs 16
30cm Tie 0.3 30cm Tie 0.3
1/53 kg 53 1/53 kg 53
Tie Wire in kg 8.150943 Tie Wire in kg 38.03774
1 Discontinuous 4.5m Length No Discontinuous
No. of Intersections 432 No. of Intersections 504
No. of Slabs 4 No. of Slabs 16
30cm Tie 0.3 30cm Tie 0.3
1/53 kg 53 1/53 kg 53
Tie Wire in kg 9.781132 Tie Wire in kg 45.64528
1 Discontinuous 3m Length 1 Discontinuous 3m Length
No. of Intersections 304 No. of Intersections 336
No. of Slabs 2 No. of Slabs 1
30cm Tie 0.3 30cm Tie 0.3
1/53 kg 53 1/53 kg 53
Tie Wire in kg 3.441509 Tie Wire in kg 1.901887

Total Slab Tie Wire 320.8755

CHB mortar Using 10cmx20cmx40cm CHB mortar

1st Floor 2nd to 4th Floor
Height 3.3 Height 9.9
Length 137 Length 99.2
bag 358.0632 bag 777.8074
sand 19.80198 sand 43.0151
Formworks Formworks
Column Ground Floor to 4th Floor: Board size 120cmx240cm
Perimeter + 0.2 1.8
No. of Column 66
Height 13.2
Multiplier 0.347
# of Pcs 544.1515
Beam 2nd to 4th Floor: Board size 120cmx240cm 4.5 m length
Perimeter + 0.1 1.21375
No. of Beam 44
Length 4.5
2nd to 4th Floor 3
Multiplier 0.347
# of Pcs 250.1757
Beam 2nd to 4th Floor: Board size 120cmx240cm 4 m length
Perimeter + 0.1 1.21375
No. of Beam 40
Length 4
2nd to 4th Floor 3
Multiplier 0.347
# of Pcs 202.1622
Beam 2nd to 4th Floor: Board size 120cmx240cm 3 m length
Perimeter + 0.1 1.21375
No. of Beam 11
Length 3
2nd to 4th Floor 3
Multiplier 0.347
# of Pcs 41.69595
Slab Ground Floor to 4th Floor: Board size 120cmx240cm
Area 3360
Multiplier 0.347
# of Pcs 1165.92
Footing Combined: Board size 120cmx240cm
Perimeter + 0.2 15.84
height 0.39
No. of Footing 11
Multiplier 0.347
# of Pcs 23.5799
Footing strap 1: Board size 120cmx240cm
Perimeter + 0.2 10.4
height 0.24
No. of Footing 22
Multiplier 0.347
# of Pcs 19.05446
Footing strap 2: Board size 120cmx240cm
Perimeter + 0.2 11.4
height 0.38
No. of Footing 22
Multiplier 0.347
# of Pcs 33.07049

Scaffolding Scaffolding
Columns Using 2" x 3"
No. of columns 66 Vert. Supp. Bd. Ft. 6098.4
Length 13.2 Hori. Supp. Bd. Ft. 27590.9
Vert. Multiplier 7 Brace Supp. Bd. Ft. 15246
Hori. Multiplier 31.67
Brace Multiplier 17.5
Beam Using 2" x 3"
Total Length 1413 Vert. Supp. Bd. Ft. 8478
Vert. Multiplier 6 Hori. Supp. Bd. Ft. 9891
Hori. Multiplier 7
Slab Using 2" x 3"
Area 840 Flooring Supp Bd. Ft 22932
2nd to 4th Floor 3
Flooring Multiplier 9.1

Labor Excavation 1 laborer = 0.76 cu.m/hr

Vol. of Excavation 1848 Construction Forema1 1
No. of Laborers 20 Unskilled Laborer 20 20
Total # of hrs 121.5789
= 6 days

Filling Materials 1 laborer = 1.22 cu. m/hr

Vol. of Filling 1848 Construction Forema1 1
No. of laborer 10 Unskilled Laborer 20 10
Total # of hrs 151.4754
= 7 days

Paintworks Smooth

Area 5182.98
Amounnt of paint primer 129.5745
Amounnt of paint coat 129.5745

Thinner 4:1 Ratio

for primer 122.4479
for coat 122.4479

Tileworks
area 2520
Atile 0.04
# of pcs 63000
filler 1260
cement mortar 216.72

Paintworks Smooth Paintworks

Area 5182.98 primer

Amounnt of paint primer 129.5745 coat
Amounnt of paint coat 129.5745
thinner
Thinner 4:1 Ratio
for primer 122.4479
for coat 122.4479

Tileworks
area 2520
Atile 0.04
# of pcs 63000
filler 1260
cement mortar 216.72
Inside the green rectangle means you can change the values UwU

Ground Floor to 4th floor Slab

Cement in Bag 4435.2 bags 220 per bag
Sand 184.8 m3 1k per cubic
Gravel 369.6 m3 1230k per cubic

Ground Floor Wall

Cement in Bag 483.12 bags
Sand 20.13 m3
Gravel 40.26 m3

2nd Floor to 4th floor Wall

Cement in Bag 4015.44 bags
Sand 167.31 m3
Gravel 334.62 m3

2nd Floor Beam Exterior

Cement in Bag 182.7072 bags
Sand 7.6128 m3
Gravel 15.2256 m3

2nd Floor Beam Interior

Cement in Bag 360.168 bags
Sand 15.007 m3
Gravel 30.014 m3

3rd Floor Beam Exterior

Cement in Bag 172.02 bags
Sand 7.1675 m3
Gravel 14.335 m3

3rd Floor Beam Interior

Cement in Bag 511.7736 bags
Sand 21.3239 m3
Gravel 42.6478 m3

4th Floor Beam Exterior

Cement in Bag 128.832 bags
Sand 5.368 m3
Gravel 10.736 m3

4th Floor Beam Interior

Cement in Bag 376.92 bags
Sand 15.705 m3
Gravel 31.41 m3
 Roof Deck Beam Exterior
Cement in Bag 122.976 bags
Sand 5.124 m3
Gravel 10.248 m3

Roof Deck Beam Interior

Cement in Bag 343.416 bags
Sand 14.309 m3
Gravel 28.618 m3

Column
Cement in Bag 1951.488 bags
Sand 81.312 m3
Gravel 162.624 m3

Combined Footing
Cement in Bag 725.868 bags
Sand 30.2445 m3
Gravel 60.489 m3

Strap Footing
Cement in Bag 1295.448 bags
Sand 53.977 m3
Gravel 107.954 m3

:Using 10cmx20cmx40cm

CHB Wall Ground Floor

# of Pcs 5651.25 207378.3

CHB Wall 2nd to 4th Floor

# of Pcs 12276 450480.1

CHB Wall Reinforcement :Using 6m long, 10 diamter rebar 30

Total CHB Wall Reinforcement

# of Pcs 1290.168 47344

Combined Footing Reinforcement :Using 6m long, 25 diameter rebar Grade 60

 Total Combined Footing Reinforcement
# of Pcs 72.93 1686.433

Strap Footing Reinforcement

Total Strap Footing Reinforcement

# of Pcs 380.7833 8805.234

Column Reinforcement :Using 6m long, 25 diameter rebar Grade 60

4th Floor Column Reinforcement

# of Pcs 145.2 3357.605

3rd Floor Column Reinforcement

# of Pcs 145.2 3357.605

2nd Floor Column Reinforcement

# of Pcs 178.2 4120.697

Ground Floor Column Reinforcement

# of Pcs 435.6 10072.81

Beam Reinforcement :Using 6m long, 25 diameter rebar Grade 40

Roof Deck Beam Reinforcement

# of Pcs 314 7260.936

4th Floor Beam Reinforcement

# of Pcs 471 10891.4

3rd Floor Beam Reinforcement

# of Pcs 607.6667 14051.68
 2nd Floor Beam Reinforcement
# of Pcs 569.8333 13176.83

Slab Reinforcement

2nd Floor to Roof Deck Slab Reinforcement

# of Pcs 4202.335 97174.79
 :Using 6m long, 10 diameter rebar Grade 30
4.5m length of Stirrups 1@110, 11@170, Rest 180
# of Pcs 968 3577.728

4m length of Stirrups 1@50, 11@170, Rest 175

# of Pcs 1144 4228.224

3m Length of Stirrups Rest 170

# of Pcs 161.3333 596.288

Lateral Ties :Using 6m long, 10 diameter rebar Grade 30

2nd to 4th Floor Column 5@50, 5@100, 3@150, Rest 400
# of Pcs 1372.8 5073.869

Ground Floor 5@50, 5@100, 3@150, Rest 400

# of Pcs 514.8 1902.701

CHB Wall Tie Wire :Using 30cm tie

CHB Wall Tie wire

# of Pcs 62.7264 kg

Beam Tie Wire :Using 30cm tie

Beam Tie Wire

# of Pcs 368.4906 kg
Column Tie Wire :Using 30cm tie

Total Column Tie Wire

in kg 1088.6 kg
Footing Tie Wire :Using 30cm tie

Total Footing Tie Wire

in kg 14.69434 kg

Slab Tie Wire

Total Slab Tie Wire

in kg 320.8755 kg

CHB mortar

Total CHB mortar

Cement 1135.871 bags
Sand 62.81708 m3
 Total CHB plaster 20mm thick
Cement 1033
Sand 57.4

Formworks

Total Sheets
120cm x 240cm 2279.81
Scaffolding

Total Bd.Ft.
2" x 3" Lumber 90236.3

Columns
2" x 3" Lumber 48935.3
Wire 1102.444
Beam
2" x 3" Lumber 18369
Wire 413.8281
Slab
2" x 3" Lumber 22932
Wire 516.6261
Paintworks

129.5745
129.5745

244.8958
 BILL OF MATERIALS AND ESTIMATES
I. MOBILIZATION

lot Temporary Facilities 50000 50000

lot Building Permits 15000 15000
Total Cost 65000

I. Direct Cost 65000

II. Indirect Cost
Contingency (10% of I) 6500
Total Cost 71500

II. EXCAVATION days

Capability 1 laborer = 0.76 cu.m /hr 6
1 Construction Foreman 300 1800
20 Unskilled Laborer 180 21600

I. Direct Cost 23400

II. Indirect Cost
Contingency (10% of I) 2340
Total Cost 25740

III. FILLING MATERIALS

Loose Volume 1848 days
Capability 1 laborer = 1.22 cu.m/hr 7
1 Construction Foreman 300 2100
10 Unskilled Laborer 180 12600

I. Direct Cost 14700

II. Indirect Cost
30 % of Direct Cost 4410
Total Cost 19110

IV. STRUCTURAL CONCRETE WORKS

a) Footing unit description price total price

2021 bags Portland Cement 580 1172363

84 cu.m River Sand 2000 168443
168 cu.m Crushed Stone 2200 370574.6

b) Columns
1951 bags Portland Cement 580 1131863
81 cu.m River Sand 2000 162624
163 cu.m Crushed Stone 2200 357772.8
c) Beams
2199 bags Portland Cement 580 1275311
92 cu.m River Sand 2000 183234.4
518 cu.m Crushed Stone 2200 1139280

d) Slabs
4435 bags Portland Cement 580 2572416
185 cu.m River Sand 2000 369600
370 cu.m Crushed Stone 2200 813120

e) Walls
4499 bags Portland Cement 580 2609165
187 cu.m River Sand 2000 374880
375 cu.m Crushed Stone 2200 824736

f) Concrete Stairs
bags Portland Cement 580 0
cu.m River Sand 2000 0
cu.m Crushed Stone 2200 0

Cost of Materials 13525383

Equipment Rentals

2 units concrete portalif 33 5000 165000

2 units concrete mixer 33 1000 33000
2 units concrete vibrator 33 500 16500
added 10% oil & lubes 21450
Total cost 235950
30% cost of labor 4057615
I. Direct Cost 17818948
II. Indirect Cost
30 % of Direct Cost 5345684
Total Cost 23164632

V. REBAR WORKS

a) Footing
price total price
454 pcs 25mm dia. X 6m RSB 1050 476399
15 kgs Tie Wire 30cm 90 1322.491

b) Columns
904 pcs 25mm dia. X 6m RSB 1050 949410
1089 kgs Tie Wire 30cm 90 97974

c) Beams
1963 pcs 25mm dia. X 6m RSB 1050 2060625
 368 kgs Tie Wire 30cm 90 33164.15

d) Slabs
4202 pcs 10mm dia. X 6m RSB 165 693385.3
321 kgs Tie Wire 30cm 90 28878.79

e) CHB walls
1290 pcs 10mm dia. X 6m RSB 165 212877.7
63 kgs Tie Wire 30cm 90 5645.376

f) Stirrups
2273 pcs 10mm dia. X 6m RSB 165 375100

g) Lateral Ties
1888 pcs 10mm dia. X 6m RSB 165 311454
days = 70

total cost 5246236

30% cost of labor 1573871

I. Direct Cost 6820107

II. Indirect Cost
30 % of Direct Cost 2046032
Total Cost 8866139

VI. Formworks and Scaffolding

a) Column price total price

544 shts. 120cm x240cm ordinary plywood 330 179570
48935 bd.f. 2" x 3" coco lumber 30 1468059
1102 kg Assorted Common Wire 120 132293.3

b) Beams
494 shts. 120cm x240cm ordinary plywood 330 163031.2
18369 bd.f. 2" x 3" coco lumber 30 551070
414 kg Assorted Common Wire 120 49659.37

c) Slab
1166 shts. 120cm x240cm ordinary plywood 330 384753.6
22932 bd.f. 2" x 3" coco lumber 30 687960
517 kg Assorted Common Wire 120 61995.13
total cost 3678392
30 % of labor cost 1103518
I. Direct Cost 4781909
II. Indirect Cost
30 % of Direct Cost 1434573
Total Cost 6216482
VII. MASONRY WORKS

a) CHB Walling
17927.25 pcs 10cm x 20cm x40cm CHB 13 233054.3
2168.87056 bags Portland Cement 580 1257945
120.217084 m3 River Sand 2000 240434.2
total cost 18946307
30 % of labor cost 5683892
I. Direct Cost 24630199
II. Indirect Cost
30 % of Direct Cost 7389060
Total Cost 32019258

VIII. ELECTRICAL WORKS

384 pcs Pin light 215 82560

237 pcs Fluorescent bulb 496 117552
173 pcs Three gang outlet 145 25085
48 pcs two gang outlet 105 5040
48 pcs one gang outlet 165 7920
114 pcs three way switch 170 19380
98 pcs one way switch 70 6860
192 pcs Utility box 40 7680
100 pcs Junction box 25 2500
30 pcs Fluorescent lamp 200 6000
12 pcs Emergency light 1500 18000
4 units 〖 150𝑚, 2.0𝑚𝑚 〗 2780 11120
4 units 150m,
^2 𝑤𝑖𝑟� 3380 13520
4 units 〖
〖 3.5𝑚𝑚 〗 ^2 𝑤𝑖𝑟�
150𝑚, 5.5𝑚𝑚 〗 4500 18000
10 pcs 300 Amp Circuit Breaker
^2 𝑤𝑖𝑟� 5800 58000
3 pcs 10 Amp Circuit Breaker 200 600
13 pcs Panel Board 2000 26000
cost of materials 425817
30 % of labor cost 127745.1
I. Direct Cost 553562.1
II. Indirect Cost
30 % of Direct Cost 166068.6
Total Cost 719630.7

IX. DOORS AND WINDOWS

156 units 2m x 1m 1/4' thick glass window 6200 967200

with aluminum window frame
124 units 0.9m x 2.5m Solid Panel door 600 74400
w/ wooden door jamb including
istl'n
248 sets Doorknob set 750 186000
 744 sets 3 1/2' x3 1/2' Hinges 180 133920
cost of materials 1361520
30 % of labor cost 408456
I. Direct Cost 1769976
II. Indirect Cost
30 % of Direct Cost 530992.8
Total Cost 2300969

X. Paintworks

130 units Primer 375 48590

130 units Coat 655 84871
245 units Thinner 420 102856
cost of materials 236318
30 % of labor cost 70895.39
I. Direct Cost 307213
II. Indirect Cost
30 % of Direct Cost 92164.01
Total Cost 399377.4
XI. Tile Works

63000 pcs 20cm x 20cm tile 150 9450000

1260 units white cement joint filler 40 50400
216.72 bags Cement mortar 580 125698
cost of materials 9626098
30 % of labor cost 2887829
I. Direct Cost 12513927
II. Indirect Cost
30 % of Direct Cost 3754178
Total Cost 16268105

XII. DEMOBILIZATION

1 lot Demobilization 10000 10000

1 lot Cleaning and Polishing works 10000 10000
cost of materials 20000
30 % of labor cost 6000
I. Direct Cost 26000
II. Indirect Cost
30 % of Direct Cost 7800
Total Cost 33800
Item Description Total Cost
I. MOBILIZATION 71500
II. STAKEOUT 50000
III. EXCAVATION AND FILLING 44850
IV. REBAR WORKS 8866139
V. FRAME WORKS AND SCAFFOLDING 6216482
VI. STRUCTURAL CONCRETE WORKS 23164632
VII PLUMBING LINE WORKS 3000000
VIII. WATER PROOFING 5000000
IX. PLUMBING FIXTURES 6000000
X. DRAINAGE 200000
XI. WATERWORKS 100000
XII. TILEWORKS 16268105
XIII. FIREPROTECTION 80000
XIV MASONRY WORKS 32019258
XV PAINTING 92164
XVI ELECTRICAL WORKS 719631
XVII DOORS AND WINDOWS 2300969
XVIII SIGNAGE 20000
XIX DEMOBILIZATION 33800
104247530
The total bid price is one hundred four million two hundred
forty-seven thousand five hundred thirty
 PERT CPM, S-CURVE and GANTT CHART PERT CPM, S-CURVE a PERT CPM, S-CURV
ACT. LETTER ACT. ACT. L ACTIVITY ACT. DAYS Unit Unit Cost TOTAL COST % Wt.
A MOBILIZATION 6 71500 0.0685867572
B STAKEOUT 3 m2 50000 0.05
C EXCAVATION AND FILLING 13 m3 44850 0.04
D REBAR WORKS 70 kg 8866139 8.50
E FRAME WORKS AND SCAFFOLDING 50 kg 6216482 5.96
F STRUCTURAL CONCRETE WORKS 66 kg 23164632 22.22
G PLUMBING LINE WORKS 20 kg 3000000 2.88
H WATER PROOFING 15 m2 5000000 4.80
I PLUMBING FIXTURES 30 kg 6000000 5.76
J DRAINAGE 15 m3 200000 0.19
K WATERWORKS 25 kg 100000 0.10
L TILEWORKS 30 m2 16268105 15.61
M
N FIREPROTECTION
CONCRETE FLOOR(dummy) 15 kg 80000 0.08
N MASONRY WORKS 38 m2 32019258 30.71
O PAINTING 15 m2 92164 0.09
P ELECTRICAL WORKS 20 kg 719631 0.69
Q DOORS AND WINDOWS 15 kg 2300969 2.21
R SIGNAGE 3 kg 20000 0.0191851069
S DEMOBILIZATION 3 33800 0.0324228307
104247530 100
 day 0 day 30 day 60 day 90 day 120 day 150 day 180 day 210 day 240 day 270 day 300 day 312
% Wt. 0 30 60 90 120 150 180 210 240 270 300 307
0.068587
0.05
0.04
0.971988 3.644953 3.644953 0.242997
3.339388 2.623805
2.69343 10.10036 9.427005
0.287777 2.589989
3.837021 0.959255
5.179979 0.575553
0.191851
0.046044 0.049881
8.842984 6.762282
0 0.076740 0
9.699361 21.01528
0.023576 0.064833
0.138062 0.552248
2.060069 0.147148
0.019185
0.032423

30 day progress total 0 1.13156 3.644953 3.644953 3.582385 5.317235 10.10036 9.714782 16.17242 36.20902 10.28358 0.198756
Cumulative progess 0 1.13156 4.776513 8.421466 12.00385 17.32109 27.42145 37.13623 53.30865 89.51767 99.80124 100
0 1179623 4979397 8779170 12513718 18056805 28586183 38713603 55572948 93319957 1.04E+08 1.04E+08
 Cash Flow and S-Curve
MOBILIZATION 100
0 30 60 90 120 150 180 210 240 270 300
STAKEOUT
EXCAVATION AND FILLING
REBAR WORKS
FRAME WORKS AND SCAFFOLDING
STRUCTURAL CONCRETE WORKS 75
PLUMBING LINE WORKS
WATER PROOFING
PLUMBING FIXTURES
DRAINAGE ACT. DAYS
WATERWORKS 50 Column B
TILEWORKS
FIREPROTECTION
CONCRETE FLOOR(dummy)
MASONRY WORKS
PAINTING 25
ELECTRICAL WORKS
DOORS AND WINDOWS
SIGNAGE
DEMOBILIZATION
0

day 0 day 30 day 60 day 90 day 120 day 150 day 180 day 210 day 240 day 270 day 300 day 307
30 day progress total 0 1.13156 3.644953 3.644953 3.582385 5.317235 10.10036 9.714782 16.17242 36.2090207 10.28357659 0.1987557
Cumulative progess 0 1.13156 4.776513 8.421466 12.00385 17.32109 27.42145 37.13623 53.30865 89.5176677 99.80124429 100
% cash flow 0 1179623 4979397 8779170 12513718 18056805 28586183 38713603 55572948 93319957 104040332 104247530
EQUIPMENT day 30 day 60 day 90 day 120 day 150 day 180 day 210 day 240 day 270 day 300 day 307

shovel 10 5 5
wheel barrow 5 2 2
backhoe 1
grinder 2 2
steel cutter 2 2 2
welding tool 2 2 2
hose level 2 2 2 1 1
hack saw 3 3 3
plumb bob 1 1 2 2
portalif 1 1 1 2 2 2 2 2 2
mixer 2 2 2 2
vibrator 2 2 2 2
wrench key 2 2 1
threader 2 2 1
paint brush 3 3
roller 3 3
cutters 3 3 3
pliers 3 3 3
Manpower day 30 day 60 day 90 day 120 day 150 day 180 day 210 day 240 day 270 day 300 day 320
Foreman 1 2 2 2 2 2 2 2 2 2 2
Skilled 2 6 6 6 6 6 6 6 6 6 4
Unskilled 20 16 16 16 16 16 16 16 16 16 12
First activity is mobilization then a survey is conducted to find the area of the lot then begins a stakeout.
Afer the stakeout an excavation is conducted for soil investigation then filling is done afer the investigation.
Rebar works is next forming the beams, column, slab, and footing then frameworks and scaffolding and then concrete works.
Afer the concrete dries there begin activities water proofing, masonry works and water works.
Afer water proofing to prevent water from entering then begins plumbing fixtures adding the toilet, sink, etc. afer that the activity drainage is performed.
When the activity water works is done tile works can now begin then the fire protection.
Afer the CHB wall is done drying painting can now begin then electrical works then the installation of doors and windows.
Afer installing the doors and windows the signage can begin then the last activity which is demobilization.
nage is performed.