Instruction: input appropriate values on red boxes.

EARTH WORKS CONCRETE WORKS

GF Area = 68.95 m2 Total Volume = 27 m3

Footing Depth = 1m Cement = 213 bags
WF Depth = 0.6 m Sand = 16 m3
Excavation = 33.208 m3 Gravel = 16 m3
Backfill = 54.24 m3 RSB
Total Volume = 87.44 m3 10mm = 205 pcs
12mm = 139 pcs
16mm = 104 pcs

FOOTING 1 REINFORCEMENT
Length = 1.10 m Length 1.00 m
Width = 1.10 m Units 6 pcs
Thickmess = 0.30 m Width 1.00 m
No. of units = 9.00 pcs Units 6 pcs
Volume = 3.27 m3 Reqd: 18 pcs 16mm
=

FOOTING 2 REINFORCEMENT
Length = 0.90 m Length 0.80 m
Width = 0.90 m Units 5 pcs
Thickmess = 0.30 m Width 0.80 m
No. of units = 6.00 pcs Units 5 pcs
Volume = 1.46 m3 Reqd: 8 pcs 16mm

FOOTING 3 REINFORCEMENT
Length = 1.10 m Length 1.00 m
Width = 1.10 m Units 6 pcs
Thickmess = 0.30 m Width 1.00 m
No. of units = 1.00 pcs Units 6 pcs
Volume = 0.36 m3 Reqd: 2 pcs 16mm

FOOTING 4 REINFORCEMENT
Length = m Length -0.10 m
Width = m Units pcs
Thickmess = m Width -0.10 m
No. of units = pcs Units pcs
Volume = 0.00 m3 Reqd: 0 pcs 16mm
FOOTING 5 REINFORCEMENT
Length = m Length -0.10 m
Width = m Units pcs
Thickmess = m Width -0.10 m
No. of units = pcs Units pcs
Volume = 0.00 Reqd: 0 pcs 16mm

COLUMN 1 REINFORCEMENT
Length = 0.35 m 12mm Main 0 pcs
Width = 0.20 m 16mm Main 6 pcs
Height = 4.00 m Reqd: 0 pcs
No. of units = 9.00 pcs Stirrups 26 pcs
Volume = 2.52 m3 Reqd: 32 pcs

COLUMN 2
Length = 0.30 m 12mm Main 4 pcs
Width = 0.20 m 16mm Main pcs
Height = 4.00 m Reqd: 13 pcs
No. of units = 5.00 pcs Stirrups 26 pcs
Volume = 1.20 m3 Reqd: 16 pcs

COLUMN 3
Length = m 12mm Main 0 pcs
Width = m 16mm Main pcs
Height = m Reqd: 0 pcs
No. of units = pcs Stirrups 6 pcs
Volume = 0.00 m3 Reqd: 0 pcs

COLUMN 4
Length = m 12mm Main 0 pcs
Width = m 16mm Main pcs
Height = m Reqd: 0 pcs
No. of units = pcs Stirrups 6 pcs
Volume = 0.00 m3 Reqd: 0 pcs

COLUMN 5
Length = m 12mm Main 0 pcs
Width = m 16mm Main pcs
Height = m Reqd: 0 pcs
No. of units = pcs Stirrups 6 pcs
Volume = 0.00 m3 Reqd: 0 pcs

COLUMN 6
Diameter = 0.30 m 12mm Main 0 pcs
Height = 4.00 m 16mm Main 6 pcs
No. of units = 1.00 pcs Reqd: 0 pcs
Volume = 0.07 m3 Stirrups 26 pcs
Reqd: 6 pcs
COLUMN 7
Diameter = m 12mm Main 0 pcs
Height = m 16mm Main 4 pcs
No. of units = pcs Reqd: 0 pcs
Volume = 0.00 m3 Stirrups 6 pcs
Reqd: 0 pcs
BEAM 1
Length = 9.50 m 12mm Main pcs
Width = 0.20 m 16mm Main 5 pcs
Height = 0.30 m Reqd: 0 pcs
Volume = 0.57 m3 Stirrups 58 pcs
Reqd: 7 pcs

BEAM 2
Length = 12.50 m 12mm Main pcs
Width = 0.20 m 16mm Main 6 pcs
Height = 0.30 m Reqd: 0 pcs
Volume = 0.75 m3 Stirrups 73 pcs
Reqd: 9 pcs

BEAM 3
Length = 3.00 m 12mm Main 2 pcs
Width = 0.20 m 16mm Main 5 pcs
Height = 0.50 m Reqd: 1 pcs
Volume = 0.30 m3 Stirrups 25 pcs
Reqd: 5 pcs

BEAM 4
Length = 17.00 m 12mm Main 4 pcs
Width = 0.15 m 16mm Main pcs
Height = 0.20 m Reqd: 11 pcs
Volume = 0.51 m3 Stirrups 95 pcs
Reqd: 7 pcs

BEAM 5
Length = 11.00 m 12mm Main 4 pcs
Width = 0.20 m 16mm Main pcs
Height = 0.30 m Reqd: 7 pcs
Volume = 0.66 m3 Stirrups 65 pcs
Reqd: 8 pcs
BEAM 6
Length = 17.40 m 12mm Main 5 pcs
Width = 0.20 m 16mm Main pcs
Height = 0.30 m Reqd: 15 pcs
Volume = 1.04 m3 Stirrups 97 pcs
Reqd: 12 pcs

BEAM 7
Length = 25.00 m 12mm Main 5 pcs
Width = 0.20 m 16mm Main pcs
Height = 0.30 m Reqd: 21 pcs
Volume = 1.50 m3 Stirrups 135 pcs
Reqd: 16 pcs

CONCRETE STAIR
WIDTH 1 12mm Main 15 pcs
RISE = 0.20 16mm Main 4 pcs
RUN = 0.25 Reqd: 2 pcs
THICKNESS = 0.10 Nosing Bar 7 pcs
NO. OF STEPS = 14
VOLUME = 0.80

WALL FOOTING
LENGTH = 67.70 12mm Main 34 pcs
HEIGHT = 0.20 TIES 226 pcs
WIDTH = 0.40 Reqd: 16 pcs
VOLUME = 5.42

CONCRETE SLAB SHORT

L1 = 3 12mm Top 9 pcs
W1 = 11 12mm CO 4 pcs
A1 = 33 10mm Top 9 pcs
10mm Bot 16 pcs

L2 = 2
W2 = 3
A2 = 5

Area = 38
Thickness = 0.10
Volume = 4
 MASONRY WORKS

Ground 2nd DOORS WIDTH HEIGHT REQD AREA

Perimeter = 57.10 25.80 D1 1.00 2.20 1.0 2.20
Height = 3.00 m D2 0.90 2.20 1.0 1.98
Total Area = 216 m 2
D3 1.20 2.20 1.0 2.64
Cement = 114 bags D4 0.90 2.10 1.0 1.89
Sand = 5m 3
D5 0.65 2.10 1.0 1.37
RSB = 96 pcs 10mm bars D6 0.90 2.10 1.0 1.89
D7 0.90 2.10 1.0 1.89
CHB LAYING D8 0.65 2.10 1.0 1.37
4" CHB = 2706 pcs D9 0.70 2.10 1.0 1.47
Cement = 49 bags TOTAL 15.22
Sand = 3 m3
WINDOWS WIDTH HEIGHT AREA
PLASTER W1 1.60 1.30 1.0 2.08
Area = 346 m 2
W2 0.80 1.30 1.0 1.04
pcs 16mm Cement = 39 bags W3 1.60 1.30 1.0 2.08
Sand = 2m 3
W4 1.60 1.30 1.0 2.08
W5 0.80 1.30 1.0 1.04
PLAIN FINISH W6 0.80 1.30 1.0 1.04
Cement = 26 bags W7 1.60 1.30 1.0 2.08
W8 1.60 1.30 1.0 2.08
W9 2.40 1.30 1.0 3.12
W10 0.60 0.60 1.0 0.36
pcs 16mm W11 1.60 1.30 1.0 2.08
W12 1.60 1.30 1.0 2.08
W13 0.60 0.60 1.0 0.36
W14 0.00
W15 0.00
TOTAL 17.00

pcs 16mm

pcs 16mm
pcs 16mm

36 pcs

10mm RSB

0 pcs

10mm RSB

0 pcs

10mm RSB

0 pcs

10mm RSB

0 pcs

10mm RSB
 4 pcs

10mm RSB

10mm RSB

10mm RSB

13

10mm RSB

10mm RSB

10mm RSB

10mm RSB
 0

10mm RSB

10mm RSB

3
10mm RSB

10mm RSB

LONG
7 pcs
4 pcs
7 pcs
14 pcs
Project : CONSTRUCTION OF 2-STOREY RESIDENTIAL BUILDING
Location : Looc, Almeria, Biliran

DETAILED ESTIMATES

I. EARTHWORKS (includes: excavation and backfilling)

Qty = 62.4 m2 cu.m.
87.44

A. Excavation P
4 Laborers, 3 days @P 200.00 / day P 4,000.00

B Backfill P
4 Laborers, 3 days @P 200.00 / day P 4,000.00
P

II. FORMS AND SCAFFOLDINGS

Qty = 62.41.00
m2 l.s.

A. Materials P
60 pcs 2"x3"x12' Coco Lumber @ P 25.00 / bf P 9,000.00
60 pcs 2"X2"X12' Good Lumber @ P 25.00 / bf P 6,000.00
15 shts 1/4" Thk. Ord. Plywood @ P 265.00 / sht P 3,975.00
25 kls CW Nails (Assorted Sizes) @ P 50.00 / kl P 1,250.00

B. Labor P
Item Cost P

III. CONCRETE WORKS (includes: footings, columns, slab-on-fill, conc. stair, and beams)
Qty = 62.4 m2 cu.m.
26.65

A. Materials P
213 bags Portland Cement @P 210.00 / bag P 44,771.32
16 m 3
Sand @P 1,200.00 / m 3
P 19,679.70
16 m3 Gravel @ P 1,200.00 / m3 P 19,679.70
205 pcs 10mm dia. RSB @ P 120.00 / pc P 24,592.99
139 pcs 12mm dia. RSB @ P 330.00 / pc P 45,849.93
104 pcs 16mm dia. RSB @ P 330.00 / pc P 34,177.83
1 roll #16 G.I. Tie Wire @ P 1,500.00 / roll P 1,500.00

B. Equipment Rental P
1 unit 1-Bagger Concrete Mixer, (213 bags) @P 15.00 / bag P 3,197.95

C. Labor P
Item Cost P
IV. MASONRY WORKS (includes: walling w/ plaster & plain finish, and septic tank)
Qty = 62.4 m2 sq.m.
216.48

A. Materials P
2706 pcs 4" CHB @P 12.00 / pc P 32,472.00
114 bags Portland Cement @P 210.00 / bag P 23,937.67
5 m3 Sand @P 1,200.00 / m3 P 6,103.83
96 pcs 10mm dia. RSB @P 120.00 / pc P 11,545.60
1 roll #16 G.I. Tie Wire @P 1,500.00 / kl P 1,500.00

B. Labor P
P

V. ROOFING SYSTEM
Qty = 62.4 m2 sq.m.
157.50

A. Materials P
182.2 l.m. 0.40mm Longspan Steel Tile @P 360.00 / l.m. P 65,592.00
Roofing Sheet
30 pcs 0.40mm Pre-fab Metal Fascia @ P 340.00 / pc P 10,200.00
30 pcs 0.40mm Pre-fab Spanish Gutter @ P 440.00 / pc P 13,200.00
12 pcs Ridge Cap @ P 350.00 / pc P 4,200.00
7 pcs Wall Flashing @ P 370.00 / pc P 2,590.00
6 pcs Valley Gutter @ P 370.00 / pc P 2,220.00
6 pcs Valley Cover @ P 250.00 / pc P 1,500.00
28 pcs 3/16"x2"x2"x6m Angle Bar @ P 575.00 / pc P 16,100.00
18 pcs 3/16"x1-1/2"x1-1/2"x6m Angle Bar @ P 500.00 / pc P 9,000.00
60 pcs 2"x3" C-Purlins @ P 375.00 / pc P 22,500.00
2 bxs Welding Rod @ P 1,200.00 / box P 2,400.00
1200 pcs Tekscrew @ P 2.50 / pc P 3,000.00
6 tubes Rubber Sealant @ P 235.00 / tube P 1,410.00
1000 pcs Rivets @ P 0.50 / pc P 500.00

B. Labor P
P

VI. CEILING SYSTEM

Qty = 62.4 m2 sq.m.
169.48

A. Materials P
60 shts 1/4" Thk. Marine Plywood @ P 285.00 / sht P 17,100.00
175 pcs 2"x2"x12' Good Lumber @ P 20.00 / bf P 21,000.00
40 pcs 3/4"x3"x10' Moulding @ P 180.00 / pc P 7,200.00
6 ltrs Stikwel @ P 195.00 ltr P 1,170.00
 15 kls CW Nails (Assorted Sizes) @P 50.00 / kl P 750.00

B. Labor P
P

VII. DOORS AND WINDOWS

Qty = 62.4 m2 sq.m.
37.26

A. Materials P
Doors:
1 unit 1.0mx2.1m Panel Door (Main) @ P 5,000.00 / unit P 5,000.00
3 units 0.80mx2.10m Panel Door @ P 4,500.00 / unit P 13,500.00
2 unit 0.60mx2.10m PVC Door @ P 2,500.00 / unit P 5,000.00
2 units 1.60mx2.10m Sliding Door @ P 10,000.00 / unit P 20,000.00
Windows:
1.50mx1.80m Sliding Window with
2 units Aluminum Frame (Analok) @P 7,500.00 / unit P 15,000.00
1.20mx1.20m Sliding Window with
3 units Aluminum Frame (Analok) @P 4,500.00 / unit P 13,500.00
1.20mx1.80m Sliding Window with
2 units Aluminum Frame (Analok) @P 6,000.00 / unit 12,000.00
1.20mx0.60m Awning Window with
1 unit Aluminum Frame (Analok) @P 2,500.00 / unit P 2,500.00
060mx0.60m Awning Window with
1 unit Aluminum Frame (Analok) @P 2,000.00 / unit P 2,000.00

B. Labor P
P

VIII. STEEL WORKS

Qty = 62.41.00
m2 L.S.

A. Materials P
2 pcs 1/8"x2"x4" Steel Tube @P 575.00 / 450 P 1,150.00
10 pcs 1/8"X1"X1" Steel Tube @P 500.00 / 275 P 5,000.00
5 kls Welding Rod @P 60.00 / kl P 300.00

B. Labor P
P

IX. PLUMBING WORKS

Qty = 62.4 m2
 A. Materials P
2 sets Water Closet & Lavatory @ P 5,000.00 / set P 10,000.00
1 unit Kitchen Sink (Stainless) @ P 1,500.00 / set P 1,500.00
2 pcs Shower Head @ P 300.00 / pc P 600.00
2 pcs Shower Valve @ P 350.00 / pc P 700.00
3 pcs Faucet @ P 120.00 / pc P 360.00
2 pcs 4"x4" Floor Drain (Stainless) @ P 120.00 / pc P 240.00
40 m 1/2" dia PE Pipe @ P 18.00 / m P 720.00
10 pcs 4" dia. Sanitary Pipe (S-1000) @ P 550.00 / pc P 5,500.00
5 pcs 2" dia. Sanitary Pipe (S-1000) @ P 350.00 / pc P 1,750.00
10 pcs 4" dia. PVC Wye @ P 85.00 / pc P 850.00
5 pc 3" dia PVC Wye @ P 48.00 / pc P 240.00
3 pcs 4" dia. Clean Out @ P 38.00 / pc P 114.00
2 pcs 2" dia P-Trap @ P 80.00 / pc P 160.00
5 pcs 4" PVC Elbow @ P 65.00 / pc P 325.00
4 pcs 2" PVC Elbow @ P 28.00 / pc P 112.00
10 pcs 1/2" dia G.I. Elbow @ P 15.00 / pc P 150.00
10 pcs 1/2" dia G.I. Tee @ P 18.00 / pc P 180.00
10 pcs 1/2" dia G.I. Coupling @ P 15.00 / pc P 150.00
5 ltrs PVC Solvent Cement @ P 120.00 / ltr P 600.00
5 rolls Tapelon Tape @ P 25.00 / roll P 125.00

B. Labor P
P

X. ELECTRICAL WORKS
Qty. = 1.00 l.s.

A. Materials P
34 sets 6" dia Pinlights @ P 450.00 / set P 15,300.00
2 sets Wall lights @ P 350.00 / set P 700.00
2 unit Chandellier @ P 2,500.00 / set P 5,000.00
3 sets 32W Circ Light @ P 800.00 / set P 2,400.00
13 pcs Duplex Convenience Outlet @ P 75.00 / pc P 975.00
1 pc ACU Outlet @ P 75.00 / pc P 75.00
3 pcs Single Gang Switch @ P 120.00 / pc P 360.00
2 pcs 2 Gang Switch @ P 120.00 / pc P 240.00
7 pcs 3 Gang Switch @ P 120.00 / pc P 840.00
4 pcs 3Way Switch @ P 120.00 / pc P 480.00
22 pcs Utility Box @ P 22.00 / pc P 484.00
10 pcs Junction Box @ P 22.00 / pc P 220.00
3 bxs 2.0mm2 THHN Wire @P 2,800.00 / box P 8,400.00
3 bxs 3.5mm THHN Wire
2
@P 3,800.00 / box P 11,400.00
40 m 5.5mm2 THHN Wire @P 25.00 / m P 1,000.00
 60 m 14mm2 THHN Wire @ P 100.00 / m P 6,000.00
3 pcs 15A Circuit Breaker @ P 230.00 / pc P 690.00
3 pcs 20A Circuit Breaker @ P 230.00 / pc P 690.00
1 pc 30A Circuit Breaker @ P 230.00 / pc P 230.00
1 pc 60A Circuit Breaker @ P 240.00 / pc P 240.00
1 pc Service Entrance Cap @ P 75.00 / pc P 75.00
1 unit KW-Hr Meter @ P 1,500.00 / unit P 1,500.00
1 unit 12-Branches Panel Board (Koten) @ P 3,500.00 / unit P 3,500.00
45 pcs 15mm PVC Conduit @ P 48.00 / pc P 2,160.00
5 pcs 25mm PVC Conduit @ P 100.00 / pc P 500.00
6 rolls Electrical Tape (large) @ P 25.00 / roll P 150.00

B. Labor P
P

XI. TILEWORKS
Qty = 62.4 m2 sq.m.
119.27

A. Materials P
510 pcs 16"x16" Glazed Tiles @ P 55.00 / bag P 28,050.00
75 pcs 16"x16" Unglzed Tiles @ P 25.75 / pc P 3,204.44
124.44 pcs 12"x12" Unglazed Tile @ P 28.75 / pc P 3,258.33
113.33 pcs 12"x12" Glazed Tile @ P 40.00 / pc P 1,920.00
48 kls Tile Grout @ P 75.00 / kl P 1,875.00
25 bags Tile Adhesive @ P 260.00 / bag P 6,500.00
15 pcs Tile Trim @ P 50.00 / pc P 750.00
3 pcs 3/4"x24"x8' Granite Stone @ P 3,500.00 / pc P 6,500.00

B. Labor P
P

XI. PAINTING WORKS

Qty = 602.44 sq.m.

A. Materials P
20 gals Flat Latex (Boysen) @ P 445.00 / gal P 8,900.00
10 gals Gloss Latex (Boysen) @ P 505.00 / gal P 5,050.00
15 gals Flat Enamel (Boysen) @ P 495.00 / gal P 7,425.00
8 gals Gloss Enamel (Boysen) @ P 530.00 / gal P 4,240.00
3 gals Red Oxide Primer (Boysen) @ P 450.00 / gal P 1,350.00
12 gals Paint Thinner @ P 530.00 / gal P 6,360.00
 4 pcs 7" Roller Brush @ P 150.00 / pc P 600.00
4 pcs 4" Paint Brush @ P 75.00 / pint P 300.00
2 pcs 2" Paint Brush @ P 45.00 / pc P 90.00
50 kls Patching Compound @ P 30.00 / kl P 1,500.00
100 pc Assorted Grit Sandpaper @ P 15.00 / pc P 1,500.00

B. Labor P
P

SUMMARY

ITEM DESCRIPTION
NO.
I. EARTHWORKS (includes: excavation and backfilling)

II. FORMS AND SCAFFOLDINGS

III. CONCRETE WORKS (includes: footings, columns, slab-on-fill, conc. stair, and beams)

IV. MASONRY WORKS (includes: walling w/ plaster & plain finish, and septic tank)

V. ROOFING SYSTEM

VI. CEILING SYSTEM

VII. DOORS AND WINDOWS

VIII. STEEL WORKS

IX. PLUMBING WORKS

X. ELECTRICAL WORKS

XI. TILEWORKS

XI. PAINTING WORKS

TOTAL PROJECT COST

Prepared by:
EMMANUEL S. CALAGOS
Building Owner
 490,222.57
147066.772

637,289.34
P 8,000.00

4,000.00

4,000.00

8,000.00

P 26,292.50

20,225.00

6,067.50
26,292.50

P 250,524.86

190,251.47

3,197.95

57,075.44
250,524.86
 P 98,226.83

75,559.10

22,667.73
98,226.83

P 200,735.60

154,412.00

46,323.60
200,735.60

P 61,386.00

47,220.00
 14,166.00
61,386.00

P 115,050.00

88,500.00

26,550.00
115,050.00

P 8,986.64

6,450.00

2,536.64
8,986.64

P 31,688.80
24,376.00

7,312.80
31,688.80

P 82,691.70

63,609.00
19,082.70
82,691.70

P 67,675.11

52,057.78

15,617.33
67,675.11

P 48,509.50

37,315.00
11,194.50
48,509.50

AMOUNT

P 8,000.00

P 26,292.50

P 250,524.86

P 98,226.83

P 200,735.60

P 61,386.00

P 115,050.00

P 8,986.64

P 31,688.80

P 82,691.70

P 67,675.11

P 48,509.50
P 999,767.55
NUEL S. CALAGOS
lding Owner