MANHOUR COST ESTIMATEACTIVITIESTYPES OF WORKSNO. OF WORKERSDURATION (DAYS)COST/DAY(PHP)TOTAL AMOUNTSite ClearingPeon422001600Site Layout1GRAND TOTALMobilization1Installation of Construction PlantsCarpenter11250250TOTAL DAYS OF WORK= 233DAYSPeon21200400Excavation for Footings and Wall FootingsPeon442003200Fabrication of Forms for ColumnsCarpenter242502000Peon442003200Fabrication of Rebar for Column Footing and Wall FootingsSteelman243002400Peon242001600Installation of forms for ColumnsCarpenter242502000Peon242001600Rebar Installation for Footing-Columns and Wall FootingsSteelman243002400Peon242001600Concrete Pouring for Footings and Wall FootingsMason413001200Peon41200800Concrete pouring for ColumnsMason413001200Peon41200800Erection of CHBPeon4122009600ScafoldingsSteelman11300300Peon41200800Fabrication of Doors and WindowsCarpenter412501000Installation of Doors and WindowsCarpenter11250250Peon11200200Fabrication of Forms for BeamsCarpenter222501000Peon22200800Fabrication of Rebar for BeamsSteelman243002400Peon442003200Installation of forms for Beams (1st Floor)Carpenter242502000Peon242001600Rebar Installation for Beams(1st Floor)Steelman233001800Peon232001200Concrete Pouring for Beams(1st Floor)Mason413001200Peon41200800Fabrication of Forms for stairsCarpenter11250250Peon11200200Fabrication of Rebar for stairsSteelman21300600Peon11200200Installation of forms for stair (1st Floor)Carpenter11250250Peon11200200Rebar Installation for stairs(1st Floor)Steelman11300300Peon11200200Pouring of concrete for StairsMason11300300Peon11200200Plumbing Rough Installation wewPlumber273004200Peon172001400Electric Rough InstallationElectrician173002100Peon372004200Back Filling of soil for floor slabPeon41200800Soil poisoning and CompactingPeon41200800Fabrication of Reinforcing Bars for Floor Slabs(1st Floor)Steelman373006300Peon372004200Installation of Reinforcing Bars for Floor Slabs (1st floor)Steelman41530018000Peon41520012000Concrete Pouring for Floor Slabs (1st Floor)Mason233001800Peon232001200Installation of forms for Columns(2nd floor)Carpenter242502000Peon242001600Rebar Installation for Column (2d floor)Steelman243002400Peon242001600Concrete pouring for Columns(2nd floor)Mason443004800Peon442003200Erection of CHB(2nd floor)Peon4122009600Fabrication of Doors and WindowsCarpenter412501000Installation of Doors and WindowsCarpenter11250250Peon11200200Fabrication of Forms for BeamsCarpenter222501000Peon222501000Fabrication of Rebar for BeamsSteelman243002400Peon442003200Installation of forms for Beams (2nd Floor)Carpenter242502000Peon242001600Rebar Installation for Beams(2nd Floor)Steelman233001800Peon232001200Concrete Pouring for Beams(2nd Floor)Mason433003600Peon432002400Fabrication of Forms for stairsCarpenter11250250Peon11200200Fabrication of Rebar for stairsSteelman21300600Peon11200200Installation of forms for stair (2nd Floor)Carpenter11250250Peon11200200Rebar Installation for stairs(2nd Floor)Steelman11300300Peon11200200Pouring of concrete for StairsMason11300300Peon11200200Fabrication of Reinforcing Bars for Floor Slabs(2nd Floor)Steelman373006300Peon372004200Installation of Reinforcing Bars for Floor Slabs (2nd floor)Steelman41230014400Peon4122009600Concrete Pouring for Floor Slabs (2nd Floor)Mason233001800Peon232001200Installation of forms for Columns(3rd floor)Steelman243002400Peon242001600Rebar Installation for Column (3rd floor)Mason443004800Peon442003200Concrete pouring for Columns(3rd floor)Peon41200800Erection of CHB(3rd floor)Carpenter41225012000Fabrication of Doors and Windows(3rd floor)Carpenter11250250Peon11200200Installation of Doors and Windows (3rd loor)Carpenter21250500Peon21200400Fabrication of Rebar for BeamsSteelman223001200Peon422001600Installation of forms for Beams (2nd Floor)Carpenter242502000Peon242001600Rebar Installation for Beams(2nd Floor)Steelman243002400Peon242001600Concrete Pouring for Beams(2nd Floor)Mason433003600Peon432002400Fabrication of Forms for stairsCarpenter11250250Peon11200200Fabrication of Rebar for stairsSteelman21300600Peon11200200Installation of forms for stair (2nd Floor)Carpenter11250250Peon11200200Rebar Installation for stairs(2nd Floor)Steelman11300300Peon11200200Pouring of concrete for StairsMason11300300Peon11200200Fabrication of Reinforcing Bars for Floor Slabs(3rd Floor)Steelman373006300Peon372004200Installation of Reinforcing Bars for Floor Slabs (3rd floor)Steelman41530018000Peon41520012000Concrete Pouring for Floor Slabs (3rd Floor)Mason233001800Peon232001200Fabrication of Reinforcing Bars for Floor Slabs(top Floor)Steelman373006300Peon372004200Installation of Reinforcing Bars for Floor Slabs (top floor)Steelman41530018000Peon41520012000Concrete Pouring for Floor Slabs (top Floor)Mason233001800Peon232001200Installation of Floor TilesMason31530013500Peon3152009000Removing of Forms for Columns/ BeamsPeon41200800Finishing of Walls and ColumnsMason31530013500Painter61550045000Removal of scafoldsPeon41200800Septic tank ConstructionMason223001200Peon22200800Final CleaningPeon352003000Turn Over1Engineer1Foreman1233500116500total537500php

material cost FINALDESCRIPTIONUNITQUANTITYUNIT COSTAMOUNT

A. MANSONRY AND CONCRETE WORKS1.FOOTING (Class A)cu.m8.208Portland Cement (40kgs)bags7423517390Sand cu.m4.1048003283.2Gravelcu.m8.2088006566.4G-2Filingcu.m2.73675020522. Column (Class A)cu.m17.325Portland Cement (40kgs)bags15623536660Sand cu.m8.6638006930.4Gravelcu.m17.325800138603. Tie Beam (Class A)cu.m7.611Portland Cement (40kgs)bags6923516215Sand cu.m3.8068003044.8Gravelcu.m7.6118006088.84. Wall Footing (Class B)cu.m12.694Portland Cement (40kgs)bags9523522325Sand cu.m6.3478005077.6Gravelcu.m12.69480010155.2G-2Filingcu.m12.6947509520.55. Wall(Class B)cu.m113.953CHBpcs949711104467Portland Cement (40kgs)bags855235200925Sand cu.m56.97780045581.66. Floor Slabcu.m70.435Portland Cement (40kgs)bags634235148990Sand cu.m35.21880028174.4Gravelcu.m70.43580056348G-2Filingcu.m7.0437505282.257. Beam(Class A)cu.m20.26Portland Cement (40kgs)bags18323543005Sand cu.m10.138008104Gravelcu.m20.26800162088. Stairway (Class B)cu.m5.6Portland Cement (40kgs)bags392359165Sand cu.m0.385800308Gravelcu.m0.778006169. Plastering (Class C)cu.m23.085Portland Cement (40kgs)bags13923532665Sand cu.m11.5438009234.4TOTAL868242.55PHPB. REBARS1. Footing

12mmx 6m barspcs6319312159#16 G.I wirekgs7755252. Column20mmx6m barspcs1403504900020mmx7,5m barspcs1284385606410mmx7.5m barspcs1452203190010mmx6mpcs291785162#16 G.I wirekgs487536003. CHB12mmx6mbarspcs573193110589#16 G.I wirekgs227516504. Two-way slab10mmx6mbarspcs2052178365256#16 G.I wirekgs27975209255. Wall-Footing12mmx7.5m barspcs30193579010mmx6m barspcs121782136#16 G.I wirekgs3.575262.56. Beam20mmx6m barspcs324350113400#16 G.I wirekgs707552507. Tie Beam16mmx6m barspcs7219313896#16 G.I wirekgs16751200798764.5PHPC. EQUIPMENTBar Cutter (45days)Bulldozer(20days)Concrete Mixer(82days)Dump Truck(20 days)Pay Loader(20days)Water Tank and etc(82days)1500000

D. FORMS AND SCAFFOLDINGForms: SteelScaffolding: SteelPlywood60000

E. DOORS AND WINDOWSFire Exit Steel LadderGlass DoorSliding DoorWooden DoorCR DoorGlass Windows etc700000

F. ELECTRICAL AND PLUMBING FIXTURESPlumbing installation and Fixtures275000Electrical installation and Fixtures150000

G. PAINTINGsq.m759.7Acrylic Gloss Latex Paint (G07)gallons2658015080Acrylic Concrete Sealer gallons2269015180Acrylic Gloss Latex Paint (D05)gallons35101530

H. TILE WORKSWalls for Comfort Rooms, and FlooringPortland Cement (40 kg)bags412359635White Cement Joint Fillerkg2352558758in. x 8in. Ceramic Tilepcs888494351212in. x 12in. Ceramic Tilepcs482230144660203682I. LANDSCAPEConcreteRebarsPaintingGrassPlantsGuard house and teclightspavement1600000

TOTALTOTAL DIRECT COST6723449.05PHPcost of materials + labor costOVER HEAD COST(Engineer's Salary 8%)470641.4335PHPVAT(12%)893081.886PHPContengency fund (5%)336172.4525PHPGRAND TOTAL8423344.822PHP

Sheet3ACTIVITIESTYPES OF WORKSNO. OF WORKERSDURATION (DAYS)COST/DAY(PHP)TOTAL AMOUNTSite ClearingPeon422001600Site Layout1

Mobilization1Installation of Construction PlantsCarpenter11250250Peon2200400Excavation for Footings and Wall FootingsPeon442003200Fabrication of Forms for ColumnsCarpenter242502000Peon42003200Fabrication of Rebar for Column Footing and Wall FootingsSteelman243002400Peon22001600Installation of forms for ColumnsCarpenter242502000Peon22001600Rebar Installation for Footing-Columns and Wall FootingsSteelman243002400Peon22001600Concrete Pouring for Footings and Wall FootingsMason413001200Peon4200800Concrete pouring for ColumnsMason413001200Peon4200800Erection of CHBPeon4122009600

ScafoldingsSteelman11300300Peon4200800Fabrication of Doors and WindowsCarpenter412501000

Installation of Doors and WindowsCarpenter11250250Peon1200200Fabrication of Forms for BeamsCarpenter222501000Peon2200800Fabrication of Rebar for BeamsSteelman243002400Peon42003200Installation of forms for Beams (1st Floor)Carpenter242502000Peon22001600Rebar Installation for Beams(1st Floor)Steelman233001800Peon22001200Concrete Pouring for Beams(1st Floor)Mason413001200Peon4200800Fabrication of Forms for stairsCarpenter11250250Peon1200200Fabrication of Rebar for stairsSteelman21300600Peon1200200Installation of forms for stair (1st Floor)Carpenter11250250Peon1200200Rebar Installation for stairs(1st Floor)Steelman11300300Peon1200200Pouring of concrete for StairsMason11300300Peon1200200Plumbing Rough Installation wewPlumber275007000Peon12001400Electric Rough InstallationElectrician175003500Peon12001400Back Filling of soil for floor slabPeon41200800

Soil poisoning and CompactingPeon41200800

Fabrication of Reinforcing Bars for Floor Slabs(1st Floor)Steelman373006300Peon32004200Installation of Reinforcing Bars for Floor Slabs (1st floor)Steelman41530018000Peon420012000Concrete Pouring for Floor Slabs (1st Floor)Mason233001800Peon220012000Installation of forms for Columns(2nd floor)Carpenter242502000Peon22001600Rebar Installation for Column (2d floor)Steelman243002400Peon22001600Concrete pouring for Columns(2nd floor)Mason443004800Peon42003200Erection of CHB(2nd floor)Peon4122009600

Fabrication of Doors and WindowsCarpenter412501000

Installation of Doors and WindowsCarpenter11250250Peon1200200Fabrication of Forms for BeamsCarpenter222501000Peon2200800Fabrication of Rebar for BeamsSteelman243002400Peon42003200Installation of forms for Beams (2nd Floor)Carpenter242502000Peon22001600Rebar Installation for Beams(2nd Floor)Steelman233001800Peon22001200Concrete Pouring for Beams(2nd Floor)Mason433003600Peon42002400Fabrication of Forms for stairsCarpenter11250250Peon1200200Fabrication of Rebar for stairsSteelman21300600Peon1200200Installation of forms for stair (2nd Floor)Carpenter11250250Peon1200200Rebar Installation for stairs(2nd Floor)Steelman11300300Peon1200200Pouring of concrete for StairsMason11300300Peon1200200Fabrication of Reinforcing Bars for Floor Slabs(2nd Floor)Steelman373006300Peon32004200Installation of Reinforcing Bars for Floor Slabs (2nd floor)Steelman41530018000Peon420012000Concrete Pouring for Floor Slabs (2nd Floor)Mason233001800Peon22001200Installation of forms for Columns(3rd floor)Steelman243002400Peon22001600Rebar Installation for Column (3rd floor)Mason443004800Peon42003200Concrete pouring for Columns(3rd floor)Peon41200800

Erection of CHB(3rd floor)Carpenter41225012000

Fabrication of Doors and Windows(3rd floor)Carpenter11250250Peon1200200Installation of Doors and Windows (3rd loor)Carpenter21250500Peon2200400Fabrication of Rebar for BeamsSteelman223001200Peon42001600Installation of forms for Beams (2nd Floor)Carpenter242502000Peon22001600Rebar Installation for Beams(2nd Floor)Steelman243002400Peon22001600Concrete Pouring for Beams(2nd Floor)Mason433003600Peon42002400Fabrication of Forms for stairsCarpenter11250250Peon1200200Fabrication of Rebar for stairsSteelman21300600Peon1200200Installation of forms for stair (2nd Floor)Carpenter11250250Peon1200200Rebar Installation for stairs(2nd Floor)Steelman11300300Peon1200200Pouring of concrete for StairsMason11300300Peon1200200Fabrication of Reinforcing Bars for Floor Slabs(3rd Floor)Steelman373006300Peon32004200Installation of Reinforcing Bars for Floor Slabs (3rd floor)Steelman41530018000Peon420012000Concrete Pouring for Floor Slabs (3rd Floor)Mason233001800Peon22001200Fabrication of Reinforcing Bars for Floor Slabs(top Floor)Steelman373006300Peon32004200Installation of Reinforcing Bars for Floor Slabs (top floor)Steelman41530018000Peon420012000Concrete Pouring for Floor Slabs (top Floor)Mason233001800Peon22001200Installation of Floor TilesMason31530013500Peon32009000Removing of Forms for Columns/ BeamsPeon41200800

Finishing of Walls and ColumnsMason32430021600Peon320014400Removal of scafoldsPeon41200800

Septic tank ConstructionMason223001200Peon2200800Final CleaningPeon352003000

Turn Over1416500phpGRAND TOTAL

Schedule of ActivitiesTask NameDurationPredecessors1Site Clearing2 daysnone2Site Layout1 day13Mobilization1 day14Installation of Construction Plants1 day35Excavation for Footings and Wall Footings4 days26Fabrication of Forms for Columns4 days47Fabrication of Rebar for Column Footing and Wall Footings4 days48Installation of forms for Columns4 days5,69Rebar Installation for Footing-Columns and Wall Footings4 days5,610Concrete Pouring for Footings and Wall Footings1 day8,911Concrete pouring for Columns1 day912Erection of CHB12 days11,10,913Scafoldings1 day5,1214Fabrication of Doors and Windows1 day10,1315Installation of Doors and Windows1 day1416Fabrication of Forms for Beams2 days8,917Fabrication of Rebar for Beams4 days8,918Installation of forms for Beams (1st Floor)4 days12,1719Rebar Installation for Beams(1st Floor)3 days18,1720Concrete Pouring for Beams(1st Floor)1 day1921Fabrication of Forms for stairs1 day11,2022Fabrication of Rebar for stairs1 day11,2123Installation of forms for stair (1st Floor)1 day21,2224Rebar Installation for stairs(1st Floor)1 day22,2325Pouring of concrete for Stairs1 day12,2426Plumbing Rough Installation7 days9,19,2527Electric Rough Installation7 days9,19,25,2628Back Filling of soil for floor slab1 day10,2729Soil poisoning and Compacting1 day10,2730Fabrication of Reinforcing Bars for Floor Slabs(1st Floor)7 days12,2931Installation of Reinforcing Bars for Floor Slabs (1st floor)12 days3032Concrete Pouring for Floor Slabs (1st Floor)3 days3133Installation of forms for Columns(2nd floor)4 days25,3234Rebar Installation for Column (2d floor)4 days25,3235Concrete pouring for Columns(2nd floor)4 days3436Erection of CHB(2nd floor)12 days3437Fabrication of Doors and Windows1 day3438Installation of Doors and Windows1 day36,3739Fabrication of Forms for Beams2 days36,3840Fabrication of Rebar for Beams4 days36,3941Installation of forms for Beams (2nd Floor)4 days40,3942Rebar Installation for Beams(2nd Floor)3 days40,4143Concrete Pouring for Beams(2nd Floor)3 days4244Fabrication of Forms for stairs1 day42,4045Fabrication of Rebar for stairs1 day42,41,4446Installation of forms for stair (2nd Floor)1 day4347Rebar Installation for stairs(2nd Floor)1 day4348Pouring of concrete for Stairs1 day4749Fabrication of Reinforcing Bars for Floor Slabs(2nd Floor)7 days34,46,4850Installation of Reinforcing Bars for Floor Slabs (2nd floor)12 days3651Concrete Pouring for Floor Slabs (2nd Floor)3 days5052Installation of forms for Columns(3rd floor)4 days3453Rebar Installation for Column (3rd floor)4 days5254Concrete pouring for Columns(3rd floor)1 day5355Erection of CHB(3rd floor)12 days5256Fabrication of Doors and Windows(3rd floor)1 day5557Installation of Doors and Windows (3rd loor)1 day5558Fabrication of Rebar for Beams2 days5259Installation of forms for Beams (2nd Floor)4 days5260Rebar Installation for Beams(2nd Floor)4 days5961Concrete Pouring for Beams(2nd Floor)3 days6062Fabrication of Forms for stairs1 day6063Fabrication of Rebar for stairs1 day6064Installation of forms for stair (2nd Floor)1 day6365Rebar Installation for stairs(2nd Floor)1 day6366Pouring of concrete for Stairs1 day6567Fabrication of Reinforcing Bars for Floor Slabs(3rd Floor)5 days5368Installation of Reinforcing Bars for Floor Slabs (3rd floor)12 days6769Concrete Pouring for Floor Slabs (3rd Floor)3 days6870Fabrication of Reinforcing Bars for Floor Slabs(top Floor)7 days6971Installation of Reinforcing Bars for Floor Slabs (top floor)12 days7072Concrete Pouring for Floor Slabs (top Floor)3 days7173Installation of Floor Tiles12 days7274Removing of Forms for Columns/ Beams1 day7275Finishing of Walls and Columns15 days7276Removal of scafolds1 day7577Septic tank Construction2 days7578Final Cleaning2 days7779Turn Over1 day78,74,75,76