ESTIMATES

BY: MLOK

A. EARTHWORKS
 EXCAVATION
 DEPTH: 1 METER
 @ 24 UNITS
1.5 M

1.5 M

VOLUME: 1.5x1.5x1 = 2.25 cu. m

VOLUME TOTAL: 2.25 x 24 = 54 cu. m

EQUIPMENT: 1 Unit Backhoe with Operator = 15,000 per day

LABOR COST: 350 pesos per day

FOREMAN: 650 pesos per day

SUB TOTAL: 350 +15,000 + 650 = 16,000 pesos

 GRAVEL BEDDING ( For footing)

 @24 units

1.5 M

1.5 M

0.1 M GRAVEL BEDDING

VOLUME: 1.5x1.5x0.1 = 0.225 = 1 cu. m

VOLUME TOTAL: 1x24 = 24 cu. m

MATERIALS: 1 washed gravel (PASSING 3/4'”)

= 900 pesos per unit

= 900 x 24 = 21,600 PESOS

LABOR COST: 350 pesos per day

FOREMAN: 650 pesos per day

SUB TOTAL: 21,600+350+650 = 22,600 pesos

 FINAL BACKFILLING (24 units excavated)

1
 0.9 m

0.1 m

1. 0 m

VOLUME = V excavated – V footing - V column – V gravel bedding

= (1.5 x 1.5 x 1) – (1.35 x 1.35 x 0.20) - (0.3 x 0.3 x 0.9) – (1.5 x 1.5 x 0.1)

= 1.5795 cu. m = 2.0 cu. m

= 2.0 x 24 units = 48 cu. m

MATERIAL: Item 200 = 700 pesos per unit

= 700 x 48 = 33,600 pesos

LABOR = 350 per day

FOREMAN = 650 per day

SUB TOTAL: 33,600 + 350 + 650 = 34,600 pesos

 GRAVEL BEDDING (For slab filling)

 DEPTH = 0.1 m
 FLOOR AREA = 184 sq. m

VOLUME = 184 x 0.1 = 18.4 cu. m

= 19 cu. m

MATERIALS = 1 washed gravel (PASSING 3/4'”)

= 900 pesos per unit

= 900 x 19 = 17,100 pesos

LABOR = 350 pesos per day

FOREMAN = 650 Pesos per day

SUB TOTAL: 17,100 + 350 + 650 = 18,100 pesos

B. CONCRETE WORKS
 FOOTING (@24 units)

1.5 m

1.5 m

2
 0.9 m

0.1 m

1. 0 m

VOLUME = 1.35 x 1.35 x 0.20 = 0.3645

VOLUME TOTAL = 0.3645 x 24 = 8.748 cu. m
= 9 cu. m

CLASS A CONCRETE MIX (1:2:4)

 Cement (40 kg per Bags) = 9 x 9.0 = 81 Bags
 Sand (cubic meter) = 9 x 0.50 = 4.5 = 5 cu. m
 Gravel (cubic meter) = 9 x 1 = 9 cu. m

COST:

 Cement = 250 pesos per bag

= 250 x 81 bags = 20,250 pesos LABOR COST = 350 pesos per day
 Fine Sand = 700 pesos per cubic meter FOREMAN = 650 pesos per day
= 700 x 5 = 3,500 pesos
 Gravel = 900 pesos per cu. m
= 900 x 8 = 8,100 pesos

SUB TOTAL: 20,250 + 3,500 + 8,100 + 350 + 650 = 32,850 pesos

 WALL FOOTING
 TOTAL LENGTH = 89.6 m
 THICKNESS = 0.20 m
 WIDTH = 0. 30 m

VOLUME = 89.6 x 0.20 x 0.30 = 5.376 cu. m = 6 cu. m

CLASS A CONCRETE MIX (1:2:4)

 Cement (40 kg per Bags) = 6 x 9.0 = 54 Bags LABOR = 350 pesos per day
 Sand (cubic meter) = 6 x 0.50 = 3 cu. m FOREMAN = 650 Pesos per day
 Gravel (cubic meter) = 6 x 1 = 6 cu. m

COST:

 Cement = 250 pesos per bag

= 250 x 54 bags = 13,500 pesos
 Fine Sand = 700 pesos per cubic meter
= 700 x 3 = 2,100 pesos
 Gravel = 900 pesos per cu. m
= 900 x 6 = 5,400 pesos

3
 SUB TOTAL: 13,500 + 2,100 + 5,400 + 350 + 650 = 22,000 pesos

 FLOOR SLAB
o GROUND FLOOR

 TOTAL FLOOR AREA = 184 sq. m

 THICKNESS = 0.15 m

VOLUME = 184 x 0.15 = 27.6 cu. m = 28 cu. m

CLASS A CONCRETE MIX (1:2:4)

 Cement (40 kg per Bags) = 28 x 9.0 = 252 Bags LABOR = 350 pesos per day
 Sand (cubic meter) = 28 x 0.50 = 14 cu. m FOREMAN = 650 Pesos per day
 Gravel (cubic meter) = 28 x 1 = 28 cu. m

COST:

 Cement = 250 pesos per bag

= 250 x 252 bags = 63,000 pesos
 Fine Sand = 700 pesos per cubic meter
= 700 x 28 = 19,600 pesos
 Gravel = 900 pesos per cu. m
= 900 x 28 = 25,200 pesos

SUB TOTAL: 63,000 + 19,600 + 25,200 + 350 + 650 = 108,800

pesos

 SECOND FLOOR
 FLOOR AREA = 137.2 sq. m
 THICKNESS = 0.15 m

VOLUME = 137.2 x 0.15 = 20.58 cu. m = 21 cu. m

CLASS A CONCRETE MIX (1:2:4)

 Cement (40 kg per Bags) = 21 x 9.0 = 189 Bags LABOR = 350 pesos per day
 Sand (cubic meter) = 21 x 0.50 = 10.5 cu. m = 11 cu. m FOREMAN = 650 Pesos per day
 Gravel (cubic meter) = 21 x 1 = 21 cu. m

COST:

 Cement = 250 pesos per bag

= 250 x 189 bags = 47,250 pesos
 Fine Sand = 700 pesos per cubic meter
= 700 x 11 = 7,700 pesos
 Gravel = 900 pesos per cu. m
= 900 x 21 = 18,900 pesos

SUB TOTAL: 47,250 + 7,700 + 18,900 + 350 + 650 = 74,850 pesos

TOTAL = 108,800 + 74,850 = 183,650 pesos

 CONCRETE COLUMN
 21 columns = h1
 3 columns = h2

4
 HEIGHT1 = 3.95 + 2.7 = 6.65 m for 21 columns

HEIGHT2 = 3.95 m for 3 column

0.3 m

0.3 m

VOLUME1 = (0.3 x 0.3) x 6.65 x 21 = 12.57= 13 cu. m

VOLUME2 = (0.3 x 0.3) x 3.95 x 3 = 1.07 = 2 cu. m

TOTAL VOLUME = 13 + 2 = 15 cu. m

CLASS A CONCRETE MIX (1:2:4)

 Cement (40 kg per Bags) = 15 x 9.0 = 135 Bags LABOR = 350 pesos per day
 Sand (cubic meter) = 15 x 0.50 = 7.5 = 8 cu. m FOREMAN = 650 Pesos per day
 Gravel (cubic meter) = 15 x 1 = 15 cu. m

COST:

 Cement = 250 pesos per bag

= 250 x 135 bags = 33,750 pesos
 Fine Sand = 700 pesos per cubic meter
= 700 x 8 = 5,600 pesos
 Gravel = 900 pesos per cu. m
= 900 x 15 = 13,500 pesos

SUB TOTAL: 33,750 + 5,600 + 13,500 + 350 + 650 = 53,850 pesos

 CONCRETE BEAM
 TOTAL LENGTH 1 = 128.8 m (for ground floor tie beam)
 TOTAL LENGTH 2 = 116.8 m (for second floor beam)
 TOTAL LENGTH 3 = 107.8 m (for roof beam)

TOTAL LENGTH = 128.8 + 116.8 + 107.8 = 353.4 m

0.3 m

0.4 m

5
 VOLUME = 0.3 x 0.4 x 353.4 = 42.408 = 43 cu. m

CLASS A CONCRETE MIX (1:2:4)

 Cement (40 kg per Bags) = 43 x 9.0 = 387 Bags LABOR = 350 pesos per day
 Sand (cubic meter) = 43 x 0.50 = 21.5 = 22 cu. m FOREMAN = 650 Pesos per day
 Gravel (cubic meter) = 43 x 1 = 43 cu. m

COST:

 Cement = 250 pesos per bag

= 250 x 387 bags = 96,750 pesos
 Fine Sand = 700 pesos per cubic meter
= 700 x 22 = 15,400 pesos
 Gravel = 900 pesos per cu. m
= 900 x 43 = 38,700 pesos

SUB TOTAL: 96,750 + 15,400 + 38,700 + 350 + 650 = 151,850

pesos

 CONCRETE STAIRS

C. STEELWORKS

 TOTAL LENGTH = 1.5 – 2(0.075) = 1.35

 FOOTING (24 units, @12mm)  CUT BARS = 10 pcs
1.5 m
= 10 x 2 = 20 pcs cuts of 12mm at every footing
 TOTAL NO. OF CUTS = 20 x 24 = 480 pcs
 @6m L steel bar
1.5 m =6m/1.35 = 4.44 = 4 pcs
= 480/4 = 120 pcs steel bar
TIE WIRES:
 @10 Cut bars = 10 x 10 = 100 intersections of steel bars to be tied per footing
COST: = 100 x 24 = 2,400 ties
 @ 30 cm long tie wire = 2,400 x 0.30 = 720 m G.I tie wires
 12mm steel bar = 195 pesos  @ 1 kg = 53 m long = 720/53 = 13.58 = 14 kg G.I tie wire
= 195 x 120 pcs = 23,400 pesos
 #16 G.I. tie wire = 75 pesos per kg
 = 14 x 75 = 1,050 pesos
 LABOR = 350 pesos per day
 FOREMAN = 650 pesos per day

SUB TOTAL: 23,400 + 1,050 + 350 + 650 = 24,450 pesos

 REINFORCING BAR FOR CHB = 10mm

6
 SECOND FLOOR LINE

FINISH FLOOR LINE

FOR GROUND FLOOR FOR SECOND FLOOR

 TOTAL LENGTH = 105.4 m  TOTAL LENGTH = 110.42 m

 HEIGHT = 2.60 + 0.25 = 2.85 m  HEIGHT = 2.70 m
 TOTAL AREA = Awall – Awindow – Adoor  TOTAL AREA = Awall – Awindow – Adoor
 Awall = 300.39 sq. m  Awall = 298.134 sq. m
 Adoor1 @3 units = 2.10 x 0.9 = 1.89 x 3 = 5.67 sq. m  Adoor1 @1 units = 2.10 x 0.9 = 1.89 x 1 = 1.89 sq. m
 Adoor2 @5 units = 2.10 x 0.8 = 1.68 x 5 = 8.4 sq. m  Adoor2 @6 units = 2.10 x 0.8 = 1.68 x 6 = 10.08 sq. m
 Aw1 @1 units = 1.83 x 1.83 = 3.35 x 1 = 3.35 sq. m  Adoor3 @3 units = 2.10 x 0.70 = 1.47 x 3 = 4.41 sq. m
 Aw2 @5 units = 1.30 x 1.53 c= 1.99 x 5 = 9.95 sq. m  Aw1 @9 units = 1.83 x 1.83 = 3.35 x 9 = 30.15 sq. m
 Aw3 @1 units = 0.5 x 0.5 = 0.25 x 1 = 0.25 sq. m  Aw3 @2 units = 0.5 x 0.5 = 0.25 x 2 = 0.50 sq. m
 TOTAL AREA = 272.77 sq. m  TOTAL AREA = 251.104 sq. m
 @0.80 m vertical spacing = 1.60 sq. m (Table 3-5)  @0.80 m vertical spacing = 1.60 sq. m (Table 3-5)
= 272.77 x 1.60 = 436.432 m = 251.104 x 1.60 = 401.77 m
 @horizontal bars at 3 every layers = 2.15 sq. m (table 3-5)  @horizontal bars at 3 every layers = 2.15 sq. m (table 3-5)
= 272.77 x 2.15 = 586.46 m = 251.104 x 2.15 = 539.87 m
 TOTAL STEEL BAR = 436.432 + 586.46 = 1,022.89 m  TOTAL STEEL BAR = 401.77 + 539.87 = 941.64 m
= 1,022.89 /6.00 = 170.48 = 171 pcs. @10mm x 6m long = 941.64 /6.00 = 156.94= 157 pcs. @10mm x 6m long

TIE WIRES: TIE WIRES:

 AREA OF WALL = 272.77 sq. m  AREA OF WALL = 251.104 sq. m
 @80 vertical spacing and 3 layers horizontal spacing at 30 cm long  @80 vertical spacing and 3 layers horizontal spacing at 30 cm long
tie wire = 0.024 tie wire tie wire = 0.024 tie wire
= 272.77 x 0.024 = 6.528 kgs. #16 G.I. wire = 251.104 x 0.024 = 6.027 kgs. #16 G.I. wire

COST: COST:
 10mm steel bar = 140 pesos 10mm steel bar = 140 pesos
 pesos
TOTAL = 25,430 + 23,433 = 48,863
= 140 x 171 pcs = 23,940 pesos = 140 x 157 pcs = 21,980 pesos
 #16 G.I. tie wire = 75 pesos per kg  #16 G.I. tie wire = 75 pesos per kg
= 6.528 x 75 = 489.6 = 490 pesos = 6.027 x 75 = 452.025 = 453 pesos
 LABOR = 350 pesos per day  LABOR = 350 pesos per day

 COLUMN REINFORCEMENT (16 mm steel bar)
FOREMAN = 650 pesos per day  FOREMAN = 650 pesos per day
 24 columns (ground floor)
 + 21
SUB TOTAL: 23,940 + 490 + 350 650columns (for second
= 25,430 pesos floor) SUB TOTAL: 21,980 + 453 + 350 + 650 = 23,433 pesos
 8 steel bar for every column

0.4 m Dowel for 2nd floor 0.30 m

0.15 Concrete slab
0.30 m
0.4 m BEAM
TOTAL HEIGHT 1 = 0.4 + 0.4 + 2.85 + 1.0 + 0.20 = 4.85 m
 @8 steel bar for every column = 8 x 24 = 192 pcs
7
 2.85 m COST:
 @ 16 mm = 330 pesos each
 192 x 330 = 63,360 pesos
 LABOR = 350
GROUND FLOOR LINE  FOREMAN = 650

1.0 m TOTAL HEIGHT 2 = 0.4 + 0.4 + 2.70 = 3.5 m

 @8 steel bar for every column = 8 x 21 = 168 pcs
0.20 m

COST:
 @ 16 mm = 330 pesos each
SECOND FLOOR COLUMN @21 columns  168 x 330 = 55,440 pesos
 LABOR = 350
 FOREMAN = 650

TOTAL COST = 63,360 + 55,440 + 350(2) + 650(2) = 120,800 pesos

 BEAM REINFORCEMENT
 SLAB REINFORCEMENT
 STAIRS

D. MASONRY WORKS

 NUMBER OF CHB
SECOND FLOOR LINE

FINISH FLOOR LINE

 GROUND FLOOR
 Height = 2.6 + 0.25 = 2.85 m

8
  Total length = 105.4 m
 Total Area = Awall – Awindow – Adoor
 Awall = 300.39 sq. m
 Adoor1 @3 units = 2.10 x 0.9 = 1.89 x 3 = 5.67 sq. m
 Adoor2 @5 units = 2.10 x 0.8 = 1.68 x 5 = 8.4 sq. m
 Aw1 @1 units = 1.83 x 1.83 = 3.35 x 1 = 3.35 sq. m
 Aw2 @5 units = 1.30 x 1.53 c= 1.99 x 5 = 9.95 sq. m
 Aw3 @1 units = 0.5 x 0.5 = 0.25 x 1 = 0.25 sq. m
 TOTAL AREA = 272.77 sq. m
 CHB = (by area method) = 1 sq. m = 12.5 pcs of CHB
= 272.77 x 12.5 = 3,409.625 = 3,410 pieces
 COST
 1 CHB = 15 pesos
 3,410 x 15 = 51,150 pesos
 Labor = 350 pesos per day
 Foreman = 650 per day
 TOTAL COST = 51,150 + 350 + 650 = 52,150 pesos

 SECOND FLOOR
 Height = 2.7 m
 Total length = 110.42 m
 TOTAL AREA = Awall – Awindow – Adoor
 Awall = 298.134 sq. m
 Adoor1 @1 units = 2.10 x 0.9 = 1.89 x 1 = 1.89 sq. m
 Adoor2 @6 units = 2.10 x 0.8 = 1.68 x 6 = 10.08 sq. m
 Adoor3 @3 units = 2.10 x 0.70 = 1.47 x 3 = 4.41 sq. m
 Aw1 @9 units = 1.83 x 1.83 = 3.35 x 9 = 30.15 sq. m
 Aw3 @2 units = 0.5 x 0.5 = 0.25 x 2 = 0.50 sq. m
 TOTAL AREA = 251.104 sq. m
 CHB = (by area method) = 1 sq. m = 12.5 pcs of CHB
= 251.104 x 12.5 = 3,138.8 = 3,139 pieces
 COST
 1 CHB = 15 pesos
 3,139 x 15 = 47,085 pesos
 Labor = 350 pesos per day
 Foreman = 650 per day
 TOTAL COST = 47,085 + 350 + 650 = 48,085 pesos

TOTAL = 52,150 + 48,085 = 100,235 PESOS

 MORTAR (by area method)

9
  GROUND FLOOR

 Area of the wall = 272.77 sq. m

 For class B mixture: (10cmx20cmx40cm CHB)
 CEMENT (0.522sq.m) = 272.77 x 0.522 = 142.38594 = 143 bags
 SAND (0.0435sq.m) = 272.77 x 0.0435 = 11.87 = 12 cu. m
 Cost
 Cement = 250 pesos per bag
= 250 x 143 = 35,750 pesos
 Fine Sand = 700 pesos per cu. m
= 700 x 12 = 8,400 pesos
 LABOR = 350 per day
 FOREMAN = 650 per day
 TOTAL COST = 35,750 + 8,400 + 350 + 650 = 45,150 pesos

 SECOND FLOOR

 Area of the wall = 251.104 sq. m

 For class B mixture: (10cmx20cmx40cm CHB)
 CEMENT (0.522sq.m) = 251.104 x 0.522 = 131.076 = 132 bags
 SAND (0.0435sq.m) = 251.104 x 0.0435 = 10.92 = 11 cu. m
 Cost
 Cement = 250 pesos per bag
= 250 x 132 = 33,000 pesos
 Fine Sand = 700 pesos per cu. m
= 700 x 11 = 7,700 pesos
 LABOR = 350 per day
 FOREMAN = 650 per day
 TOTAL COST = 33,000 + 7,700 + 350 + 650 = 41,700 pesos

TOTAL = 45,150 + 41,700 = 86,850 PESOS

 PLASTERING (16 mm thickness)
 By area method

 GROUND FLOOR

 Area of the wall = 272.77 sq. m

= 272.77 x 2(sides) = 545.54 sq. m
 For class B mixture:
 CEMENT (0.192) = 545.54 x 0.192 = 104.744 = 105 bags
 SAND (0.016) = 545.54 x 0.016 = 8.729 = 9 cu. m
 Cost
 Cement = 250 pesos per bag
= 250 x 105 = 26,250 pesos

10
  Fine Sand = 700 pesos per cu. m
= 700 x 9 = 6,300 pesos
 LABOR = 350 per day
 FOREMAN = 650 per day
 TOTAL COST = 26,250 + 6,300 + 350 + 650 = 33,550 pesos

 SECOND FLOOR

 Area of the wall = 251.104 sq. m

= 251.104 x 2(sides) = 502.208 sq. m
 For class B mixture:
 CEMENT (0.192) = 502.208 x 0.192 = 96.4239 = 97 bags
 SAND (0.016) = 502.208 x 0.016 = 8.035= 8 cu. m
 Cost
 Cement = 250 pesos per bag
= 250 x 97 = 24,250 pesos
 Fine Sand = 700 pesos per cu. m
= 700 x 8 = 5,600 pesos
 LABOR = 350 per day
 FOREMAN = 650 per day
 TOTAL COST = 24,250 + 5,600 + 350 + 650 = 30,850 pesos

TOTAL = 33,550 + 30,850 = 64,400 PESOS

E. FORMWORKS
 COLUMN (0.30 x 0.30)
@6mm marine plywood formworks
o P = 2(a + b) + 0.20 =

TOTAL COST FOR EVERY WORKS

I. EARTHWORKS

16,000 Excavation
22,600 Gravel Bedding
34,600 Final Backfilling
18,000 Gravel Bedding (Slab filling)

91,200 SUB TOTAL

10% Overhead, Contingencies, Miscellaneous

91,200 x 0.10 = 9,120

11
 91,200 + 9,120 = 100,320

TOTAL = 100,320

II. CONCRETE WORKS

32,850 Footing
183,650 Floor Slab
53,850 Concrete Column
151,850 Concrete Beam
- Concrete Stairs

- SUB TOTAL

10% Overhead, Contingencies, Miscellaneous

- x 0.10 = -

TOTAL =

III. STEEL WORKS

48,863 Footing
120,800 Column Reinforcement
Beam Reinforcement
Slab Reinforcement
Stairs Reinforcement

- SUB TOTAL

10% Overhead, Contingencies, Miscellaneous

- x 0.10 = -

TOTAL =

IV. MASONRY WORKS

100,235 CHB Wall

86,850 Mortar
64,400 Plastering

251,485 SUB TOTAL

10% Overhead, Contingencies, Miscellaneous

251,485 x 0.10 = 25,148.5 = 25,149 pesos
251,485 + 25,149 = 276,634 pesos

12
TOTAL = 276,634

13