Length Width Height Sets Volume Gravel Sand

ROOF BEAM
m m m set cu.m cu.m cu.m
Grid Line 1 6.6 0.2 0.4 1.0 0.5 0.5 0.3
Grid Line 2 7.2 0.2 0.4 1.0 0.6 0.6 0.3
Grid Line 3 8.7 0.2 0.4 1.0 0.7 0.7 0.3
Grid Line 4 2.2 0.2 0.4 1.0 0.2 0.2 0.1
Grid Line B 8.2 0.2 0.4 1.0 0.7 0.7 0.3
Grid Line C 5.2 0.2 0.4 1.0 0.4 0.4 0.2
Grid Line D 8.3 0.2 0.4 1.0 0.7 0.7 0.3
Grid Line E 8.3 0.2 0.4 1.0 0.7 0.7 0.3
TOTAL 54.7 4.4 4.4 2.2
CONCRETE (SLAB)
Vol.x1 Vol.x0.5
Length Width Height Qty Volume Gravel Sand
SLAB ON GRADE
m m m pcs cu.m cu.m cu.m
S.O.G-1 9.30 5.70 0.12 1.00 6.36 6.36 3.18
S.O.G-2 8.60 5.00 0.12 1.00 5.16 5.16 2.58
S.O.G-3 4.50 3.60 0.12 1.00 1.94 1.94 0.97
TOTAL 13.5 6.7
CONCRETE (SLAB)
Vol.x1 Vol.x0.5
Length Width Height Qty Volume Gravel Sand
SUSPENDED SLAB
m m m pcs cu.m cu.m cu.m
S.S-1 5.30 7.50 0.12 1.00 4.77 4.77 2.39
S.S-2 1.70 7.50 0.12 1.00 1.53 1.53 0.77
S.S.-3 2.40 8.50 0.12 1.00 2.45 2.45 1.22
S.S.-4 9.80 7.40 0.12 1.00 8.70 8.70 4.35
TOTAL 17.5 8.7

FORMWORKS
FORMWORKS (FOOTING)

Perimeter Area No. of plywood

Length Width Height Qty 2(L+W)+0.2 P*H*Qty A/area plywood
Item
m m m set m m2 pc/s
F-2 0.95 0.95 0.25 6.00 4 6 2
F-3 1.00 1.00 0.25 18.00 4.2 18.9 7
TOTAL 8.6
FORMWORKS (COLUMN)

Perimeter Area No. of plywood

Length Width Height Qty 2(L+W)+0.2 P*H*Qty A/area plywood
Item (Ground Floor)
m m m set m m 2
pc/s
C-2 0.20 0.30 2.90 6.00 1.2 20.88 7
C-3 0.30 0.30 2.00 18.00 1.4 50.4 18
Length Width Height Qty Perimeter Area No. of plywood
Item (Second Floor)
 Item (Second Floor) 2(L+W)+0.2 P*H*Qty A/area plywood
m m m set m m 2
pc/s
C-3 0.30 0.30 2.00 12.00 1.4 33.6 12
TOTAL 18.9
FORMWORKS (BEAM)

Length Width Height Qty Perimeter Area No. of plywood

Item 2(L+W)+0.2 P*H*Qty A/area plywood
m m m Total L m² m 2
pc/s
GF 1.00 0.20 0.40 74.70 2.6 77.688 13
SF 1.00 0.20 0.40 60.70 2.6 63.128 11
RB 1.00 0.20 0.40 60.70 2.6 63.128 11
TOTAL 35.4
FORMWORKS (SUSPENDED SLAB)

Length Width - Qty - Area No. of plywood

Item - P*H*Qty A/area plywood
m m - Total L - m 2
pc/s
S.S-1 5.30 7.50 - 74.70 - 39.75 14
S.S-2 1.70 7.50 - 60.70 - 12.75 4
S.S.-3 2.40 8.50 - 60.70 - 20.4 7
S.S.-4 9.80 7.40 - 60.70 - 72.52 25
TOTAL 50.5

STEELWORKS
STEELWORKS (FOOTING)

REBAR
Reinf. Hook length Qty Conc. Cover Bar length Cut Length No. of bars needed
Item
bothways mm mm mm mm m pcs (6m)
F-1 6-16mmø 125 18 75 1000 1.1 22
F-2 6-16mmø 125 6 75 950 1.05 14
TOTAL
STEELWORKS (FOOTING)

REBAR
Reinf. Hook length Qty Conc. Cover Bar length Cut Length No. of bars needed
Item
bothways mm sets mm mm m pcs
F-1 6-16mmø 125 18 75 1000 1.1 43
F-2 6-16mmø 125 6 75 950 1.05 12
TOTAL 55.2
STEELWORKS (COLUMN)

REBAR
Qty Height - - No. of bars needed
Item (Ground Floor) Main Bars
 Qty Height - - No. of bars needed
Item (Ground Floor) Main Bars
sets m pcs
C-2 8-16mmø 6 4 64
C-3 8-12mmø 18 4 192
Qty Height No. of bars needed
Item (Second Floor) Reinforcement
sets m pcs
C-3 8-12mmø 12 3 128
TOTAL

STEELWORKS (COLUMN)

REBAR
Qty Height - - No. of bars needed
Item (Ground Floor) Main Bars
sets m pcs
C-2 8-16mmø 6 4 64
C-3 8-12mmø 18 4 192
Qty Height No. of bars needed
Item (Second Floor) Reinforcement
sets m pcs
C-3 8-12mmø 12 3 128
STEELWORKS (SLAB)

Use 7.5 m Rebar

SLAB ON GRADE Length Width pcs along L pcs along W splice
m m 10mmø 10mmø 7.5
S.O.G-1 9.30 5.70 24.3 15.3 7
S.O.G-2 8.60 5.00 22.5 13.5 6
S.O.G-3 4.50 3.60 12.3 10.0 6
TOTAL 59 39 18
132 pcs @ 10mmø x 7.5 m
STEELWORKS (SUSPENDED SLABS)

10mm ø x-axis y-axis hook x-axis y-axis total

Item
length
SLAB m m m length length
S.S-1 bent bars 5.30 7.50 0.195 6 7.96 14
S.S-2 bent bars 1.70 7.50 0.195 2 7.96 14
S.S.-3 bent bars 2.40 8.50 0.195 3 8.96 19
S.S.-4 bent bars 9.80 7.40 0.195 10 7.86 78
TOTAL
STEELWORKS (SUSPENDED SLABS)

10mm ø x-axis y-axis hook @x-axis @y-axis total

Item
length
SLAB m m m length length m
S.S-1 bot. st. bars 5.30 7.50 0.195 5.69 7.89 14
S.S-2 bot. st. bars 1.70 7.50 0.195 2 7.96 14
S.S.-3 bot. st. bars 2.40 8.50 0.195 3 8.96 19
S.S.-4 bot. st. bars 9.80 7.40 0.195 10 7.86 78
TOTAL
STEELWORKS (SUSPENDED SLABS)

10mm ø x-axis y-axis hook @x-axis @y-axis total

Item
length
SLAB m m m length length m
S.S-1 top. st. bars 5.30 7.50 0.195 5.69 7.89 14
S.S-2 top. st. bars 1.70 7.50 0.195 2 7.96 14
S.S.-3 top. st. bars 2.40 8.50 0.195 3 8.96 19
S.S.-4 top. st. bars 9.80 7.40 0.195 10 7.86 78
TOTAL

STEELWORKS (BEAM)

BEAM Length Width Total Length Volume No. of Bars

mm mm m m³ 7.5
Ground Floor 0.20 0.40 74.6 6.0 125pcs, 16 mmø
Second Floor 0.20 0.40 54.7 4.4 82pcs, 12 mmø
Room Beam 0.20 0.40 54.7 4.4 82 pcs, 12 mmø
TOTAL

85 STIRRUPS-LATERAL - qty - - No.of stirrups/lateral

Item COLUMN-BEAM - pcs - - ties needed
C-2 Ground Floor - 85 - 6 - - 510
C-3 Ground Floor - 85 - 18 - - 1530
C-2 Second Floor - 85 - 12 - - 1020
Ground Floor Beam - 85 - 9 - - 765
Second Floor Beam - 85 - 8 - - 680
Roof Beam - 85 - 8 - - 680
TOTAL

TIE WIRE

Item No.of joints kgs rolls

C-2 Ground Floor 4,080.0 77.0 3
C-3 Ground Floor 12,240.0 230.9 9
C-2 Second Floor 8,160.0 154.0 6
Ground Floor Beam 6,120.0 115.5 5
Second Floor Beam 5,440.0 102.6 4
Roof Beam 5,440.0 102.6 4
TOTAL 31

CHB/MORTAR/PLASTERING
Wall Area AREA AREA no. of Mortar Plastering(class B)
GROUND FLOOR WALL
(B X H) WINDOW DOOR CHB("6) Cement(BAGS) Sand(cu.ft.) Cement(Bags)
GRID LINE-A 16.00 4.84 - 139.50 9.30 37.22 5.36
GRID LINE-B 37.44 1.54 2.66 415.50 27.71 110.86 15.96
GRID LINE-C 7.92 - 1.76 77.00 5.14 20.54 2.96
GRID LINE-D 14.40 - - 180.00 12.01 48.02 6.91
GRID LINE-E 39.68 2.66 - 462.75 30.87 123.46 17.77
GRID LINE-1 29.76 5.54 - 302.75 20.19 80.77 11.63
GRID LINE-2 7.68 - - 96.00 6.40 25.61 3.69
GRID LINE-3 8.96 2.66 - 78.75 5.25 21.01 3.02
GRID LINE-4 27.52 11.46 - 200.75 13.39 53.56 7.71
TOTAL 189.36 28.70 4.42 1,813.50 120.96 483.84 69.64

CHB/MORTAR/PLASTERING
Wall Area AREA AREA no. of Mortar Plastering(class B)
SECOND FLOOR WALL
(B X H) WINDOW DOOR CHB("6) ement(BAGS) Sand(cu.ft.) Cement(Bags)
GRID LINE-B 25.50 3.36 - 276.75 18.46 73.84 10.63
GRID LINE-C 16.20 2.66 1.76 147.25 9.82 39.29 5.65
GRID LINE-D 26.10 - 3.52 282.25 18.83 75.30 10.84
GRID LINE-E 33.90 6.20 - 346.25 23.09 92.38 13.30
GRID LINE-1 21.00 - - 262.50 17.51 70.04 10.08
GRID LINE-2 39.90 0.70 3.08 451.50 30.12 120.46 17.34
GRID LINE-3 28.20 2.66 8.36 214.75 14.32 57.30 8.25
GRID LINE-4 7.20 - - 90.00 6.00 24.01 3.46
TOTAL 198.00 15.58 16.72 2,071.25 138.15 552.61 79.54

Length Width Height Sets Volume Gravel Sand

FOOTING
m m m set cu.m cu.m cu.m
F-1 1.0 1.0 0.25 18.0 4.5 4.5 2.3
F-2 0.95 0.95 0.25 6.0 1.4 1.4 0.7
TOTAL 6.0 6.0 3.0

Length Width Height Sets Volume Gravel Sand

SECOND FLOOR BEAM
m m m set cu.m cu.m cu.m
Grid Line 1 6.6 0.2 0.4 1.0 0.5 0.5 0.3
Grid Line 2 7.2 0.2 0.4 1.0 0.6 0.6 0.3
Grid Line 3 8.7 0.2 0.4 1.0 0.7 0.7 0.3
Grid Line 4 2.2 0.2 0.4 1.0 0.2 0.2 0.1
Grid Line B 8.2 0.2 0.4 1.0 0.7 0.7 0.3
Grid Line C 5.2 0.2 0.4 1.0 0.4 0.4 0.2
Grid Line D 8.3 0.2 0.4 1.0 0.7 0.7 0.3
Grid Line E 8.3 0.2 0.4 1.0 0.7 0.7 0.3
TOTAL 54.7 4.4 4.4 2.2

Length Width Height Sets Volume Gravel Sand

GROUND FLOOR BEAM
m m m set cu.m cu.m cu.m
Grid Line 1 6.6 0.2 0.4 1.0 0.5 0.5 0.3
Grid Line 2 7.2 0.2 0.4 1.0 0.6 0.6 0.3
Grid Line 3 8.7 0.2 0.4 1.0 0.7 0.7 0.3
Grid Line 4 2.2 0.2 0.4 1.0 0.2 0.2 0.1
Grid Line B 8.2 0.2 0.4 1.0 0.7 0.7 0.3
Grid Line C 5.2 0.2 0.4 1.0 0.4 0.4 0.2
Grid Line D 8.3 0.2 0.4 1.0 0.7 0.7 0.3
Grid Line E 8.3 0.2 0.4 1.0 0.7 0.7 0.3
TOTAL 54.7 4.4 4.4 2.2

WALL FOOTING
Vol.x1 Vol.x0.5
Length Width Height Qty Volume Gravel Sand
SLAB ON GRADE
m m m pcs cu.m cu.m cu.m
Grid Line 1 9.30 5.70 0.12 1.00 6.36 6.36 3.18
Grid Line 2 8.60 5.00 0.12 1.00 5.16 5.16 2.58
Grid Line 3 4.50 3.60 0.12 1.00 1.94 1.94 0.97
Grid Line 4 4.50 3.60 0.12 1.00 1.94 1.94 0.97
Grid Line 5 4.50 3.60 0.12 1.00 1.94 1.94 0.97
Grid Line A 4.50 3.60 0.12 1.00 1.94 1.94 0.97
Grid Line B 4.50 3.60 0.12 1.00 1.94 1.94 0.97
Grid Line C 4.50 3.60 0.12 1.00 1.94 1.94 0.97
Grid Line D 4.50 3.60 0.12 1.00 1.94 1.94 0.97
Grid Line E 4.50 3.60 0.12 1.00 1.94 1.94 0.97
TOTAL

Length Width Height Sets Volume Gravel Sand

COLUMN
m m m set cu.m cu.m cu.m
C-2 1.0 1.0 0.25 6.0 1.5 1.5 0.8
C-3 0.95 0.95 0.25 6.0 1.4 1.4 0.7
TOTAL 18.0 18.0 3.0
 Cement
bags
4.8
5.2
6.3
1.6
5.9
3.7
6.0
6.0
39.4

Vol.x9 SLAB (S.O.G)

Cement ITEM TO BUY
bags GRAVEL 13.5 m²
57 SAND 6.7 m²
46 CEMENT 121.2 bags
17 SLAB (SUSPENDED)
121.2 ITEM TO BUY
GRAVEL 17.5 m²
Vol.x9 SAND 8.7 m²
Cement CEMENT 157.1 bags
bags
43
14
22
78
157.1

FORMWORKS
ITEM QTY PRICE TO BUY
FOOTING 24.00 9 PCS PLYWOOD
No. of plywood COLUMN 18.00 19 PCS PLYWOOD
A/area plywood BEAM 0.00 35 PCS PLYWOOD
pc/s SLAB 0.00 51 PCS PLYWOOD
2 TOTAL 114 PCS, PLYWOOD
7
8.6

No. of plywood
A/area plywood
pc/s
7
18
No. of plywood
A/area plywood
pc/s
12
18.9

No. of plywood
A/area plywood
pc/s
13
11
11
35.4

No. of plywood
A/area plywood
pc/s
14
4
7
25
50.5

CUTTING LIST (Footing)

qty cut length comm.
rebar size
pcs m bar
F-1 56 1.1 6m
No. of bars needed
F-2 12 1.05 6m
pcs (6m)
22 CUTTING LIST (Column)
14 Column rebar qty cut length comm.
size bar
pcs - m
GF C-2 16mm ø 64 - 6
GF C-3 12mm ø 192 - 6
SF C-3 12mm ø 128 - 6
No. of bars needed

pcs
43 CUTTING LIST (Beam)
12 Beam rebar qty cut length comm.
55.2 size - bar
pcs - m
GF 16mm ø 0 - 7.5
SF 12mm ø 0 - 7.5
RB 12mm ø 0 - 7.5
No. of bars needed
 No. of bars needed

pcs
64
192
No. of bars needed

pcs
128

No. of bars needed

pcs
64
192
No. of bars needed

pcs
128

splice CUTTING LIST (Slab)

7.5 rebar qty cut length comm.
4 Slab size - bar
5 pcs - m
6 S.O.G. 10mm ø 0 - 7.5
15
m SUSPENDED SLAB (bent st. bar)
pcs Grade mm dia
S.S-1 47 40 10
no. of bars S.S-2 46 40 10
needed S.S.-3 65 40 10
S.S.-4 262 40 10
47
46
65
262 SUSPENDED SLAB (bot st. bar)
420.4 pcs Grade mm dia
S.S-1 44 40 10
S.S-2 32 40 10
no. of bars S.S.-3 37 40 10
needed S.S.-4 58 40 10
 44 SUSPENDED SLAB (top st. bar)
32 pcs Grade mm dia
37 S.S-1 12 40 10
58 S.S-2 9 40 10
S.S.-3 10 40 10
S.S.-4 15 40 10

no. of bars

12
9
10
15

STIRRUPS/LATERAL TIES
No.of stirrups/lateral
C-2 Ground Floor 510 85
No. of Bars C-3 Ground Floor 1530 255
7.5 C-2 Second Floor 1020 170
125pcs, 16 mmø Ground Floor Beam 765 128
82pcs, 12 mmø Second Floor Beam 680 113
82 pcs, 12 mmø Roof Beam 680 113

No.of stirrups/lateral TIE WIRE

ties needed
510 C-2 Ground Floor - - -
1530 C-3 Ground Floor - - -
1020 C-2 Second Floor - - -
765 Ground Floor Beam - - -
680 Second Floor Beam - - -
680 Roof Beam - - -
TOTAL
Plastering(class B)
Sand(cu.m) CHB/MORTAR/PLASTERING
0.45 To buy
1.33 no. of Mortar Plastering
0.25 CHB (4") Cement Sand Cement
0.58 1ST FLOOR WALL 1814 121 bags 14m3 70 bags
1.48 2ND FLOOR WALL 2072 139 bags 16m3 80 bags
0.97 TOTAL 3,886.0
0.31
0.25
0.64
5.80

TILING
Plastering(class B) To buy
Sand(cu.m) - cement white adhesive
0.89 AREA mortar cement Cement
0.47 1ST FLOOR 135m2 12 bags 68 kgs 15 bags
0.90 2ND FLOOR 123m 2
11 bags 62 kgs 14 bags
1.11
0.84
1.44
0.69
0.29
6.63 Plumbing qty
Water Closet 3.0
Lavatory 3.0
Faucet 1.0

Cement
bags
40.5 PAINTING (walls)
12.2
53.0 - NO. OF COVERAGE PER
AREA COATS GALLON
1ST FLOOR 190 2 25-30sqm
Cement 2ND FLOOR 198 2 25-30sqm
bags
 4.8
5.2
6.3
1.6
5.9
3.7
6.0 ROOFING
6.0
39.4 TOTAL TOTAL COMM. ROOF -
NO. OF
LENGTH WIDTH LENGTH WIDTH -
12m 5.3 8FT 3FT 12 x 3 =
Cement 9m 5 8FT 3FT 9x3=
bags
4.8 ROOFING
5.2
6.3 TOTAL - ANGLE BAR 2" x 2" -
1.6 LENGTH - LENGTH WIDTH -
5.9 12 - 6M - -
3.7 9 - 6M - -
6.0
6.0 ROOFING
39.4
TOTAL - COMM. C PURLINS -
LENGTH - LENGTH WIDTH -
12 - 6M - -
9 - 6M - -
Vol.x9
Cement
bags
57
46
17
17
17
17
17
17
17
17

Cement
bags
13.5
12.2
53.0
)
TO BUY
13.5 m²
6.7 m²
121.2 bags
DED)
TO BUY
17.5 m²
8.7 m²
157.1 bags

S
TO BUY
9 PCS PLYWOOD
19 PCS PLYWOOD
35 PCS PLYWOOD
51 PCS PLYWOOD
114 PCS, PLYWOOD
ST (Footing)
remarks
Grade 60
56 pcs. 16mm x 6m
12 pcs. 16mm x 6m

ST (Column)
Remarks
to buy
Grade 60
64pcs. 16mm x 6m
192pcs. 16mm x 6m
128pcs. 16mm x 6m

ST (Beam)
remarks

Grade 60
125pcs. 16 mmø x 7.5m
82pcs. 12 mmø x 7.5m
82 pcs. 12 mmø x 7.5m
LIST (Slab)
remarks
Grade 40
132pcs. 10mm x 7.5m

AB (bent st. bar)

To buy
47pcs. 10mm x 6m
46pcs. 10mm x 6m
65pcs. 10mm x 6m
262pcs. 10mm x 6m

LAB (bot st. bar)

To buy
44pcs. 10mm x 6m
32pcs. 10mm x 6m
37pcs. 10mm x 6m
58pcs. 10mm x 6m
LAB (top st. bar)
To buy
12pcs. 10mm, G40 x 6m
9pcs. 10mm, 640 x 6m
10pcs. 10mm, G40 x 6m
15pcs. 10mm, G40 x 6m

ATERAL TIES
To buy
85pcs,10mm,G40,6m
255pcs,10mm,G40,6m
170pcs,10mm,G40,6m
128pcs,10mm,G40,6m
113pcs,10mm,G40,6m
113pcs,10mm,G40,6m

WIRE
To buy
3
9
6
5
4
4
31 Rolls
NG
buy
Plastering
Sand
6m3
7m3

TILING
To buy To buy
TILES ( 12 x12) - cement mortar
AREA(sq.m)
1575 pcs 1ST FLOOR 98.17 12 bags
1438 pcs 2ND FLOOR 98.83 11 bags
Total

To buy
AMOUNT OF
PAINT
15 GAL
16 GAL
 To buy
NO. OF
SHEETS
36 SHEETS
27 SHEETS

To buy
NO. OF
ANGLE BAR
13 PCS
8 PCS

To buy
NO. OF
C PURLINS
12PCS
12PCS
TILING
To buy
Tile Grout Adhesive TILES
(4sq.m per bag) (5sq.m per bag)
24.5425 19.634 1199.8555556
24.7075 19.766 1207.9222222
49.25 2407.7777778
 DETAILED COST ESTIMATES

1 CONCRETE WORKS CU.M

Materials
FOOTING 15.72 cu.m
Cement 142 bags 255.00 ₱36,210.00
White Sand 8.50 m³ 1430.00 ₱12,155.00
Gravel 16.50 m³ 1300.00 ₱21,450.00
COLUMN 8.54 cu.m
Cement 78 bags 255.00 ₱19,890.00
White Sand 4.50 m³ 1430.00 ₱6,435.00
Gravel 9.00 m³ 1300.00 ₱11,700.00
BEAMS 15.68 cu.m
Cement 143 bags 255.00 ₱36,465.00
White Sand 9 m³ 1430.00 ₱12,870.00
Gravel 17 m³ 1300.00 ₱22,100.00
SLAB (inc. 26.8056 cu.m
Stairs)
Cement 243 bags 255.00 ₱61,965.00
White Sand 14 m³ 1430.00 ₱20,020.00
Gravel 27 m³ 1300.00 ₱35,100.00
SUBTOTAL ₱296,360.00

2 MASONRY WORKS
Materials
Concrete 5,326 pcs 12 ₱63,912.00
Hollow
Blocks (4")
10mmø RSB 175 pcs 145 ₱25,375.00
@ 6m (G40)

Cement 575 bags 255 ₱146,625.00

white Sand 32.00 m³ 1430 ₱45,760.00
Tie Wire 7 rolls 350 ₱2,450.00

SUBTOTAL 284,122.00

3 FORM WORKS
Materials

Plywood 74 pcs 950 ₱70,300.00

Coco Lumber 367 pcs 250 ₱91,750.00
SUBTOTAL ₱ 162,050.00
 DETAILED COST ESTIMATES
4 STEEL WORKS
Materials
16mmø RSB x 7.5m 5 pcs 740.00 ₱3,700.00
(G40)
16mmø RSB x 6m 248 pcs 340.00 ₱84,320.00
(G60)
10mmø RSB x 6m 760 pcs 146.00 ₱110,960.00
(G40)
12mmø RSB x 6m 664 pcs 234.00 ₱155,376.00
(G60)
1x1 Stainless Steel 72 pcs 260.00 ₱18,720.00
Tubular x 2m
Tie Wire 31 rolls 350.00 ₱10,850.00
SUBTOTAL ₱ 383,926.00

5 ROOFING WORKS
Materials
Roof Framing
C-Purlins 60 pcs 440.00 ₱26,400.00
(2''x4''x2.0mm)
Angle Bar (2''x2" x 12 pcs 620.00 ₱7,440.00
6)
Welding Rod 7 kgs 75.00 ₱525.00
Roof
Rib type Roofing 53 sheet 673.00 ₱35,669.00
(.5mm x 1m x 12 ft)

Screw w/ Neoprene 500 pcs 25.00 ₱12,500.00

Washer
Gutter 29 lin.m 950.00 ₱27,550.00
Ceiling Works
Cement 30 sheets 590.00 ₱17,700.00
board(shera)( 4ft x
8ft, 0.6mm)
Metal Furring 40 pcs 108.00 ₱4,320.00
(19mm x 50mm,
0.5mm) x 5m
Carry 15 pcs 103.00 ₱1,545.00
Channel(12mm x
38mm, 0.8mm)
Wall angle(25mm x 65 pcs 35.00 ₱2,275.00
25mm, 0.5mm)
Blind Rivets 8 box 300.00 ₱2,400.00
SUBTOTAL ₱138,324.00

6 PAINTING WORKS
Materials
Acrylic Concrete 34 Gallons 2415.00 ₱82,110.00
Primer
Boysen Gloss Latex 34 Gallons 2590.00 ₱88,060.00
Paint
Concrete Neutraizer 4 Quartz 694.00 ₱2,776.00

Wood Primer 4 gal 770.00 ₱2,695.00

Quick Drying 4 gal 1120.00 ₱3,920.00
Ename
Paint Thinner 4 liters 200.00 ₱800.00
DETAILED COST
ESTIMATES No.120 Sand Paper 50 sheet 32.00 ₱1,600.00
Paint Roller 5 pcs 165.00 ₱825.00
Paint Brush (No.3) 5 pcs 55.00 ₱275.00
SUBTOTAL ₱183,061.00
 7 TILEWORKS
Materials

MARIWASA Flr
Chandon Avorio 528 pcs 120.00 ₱63,360.00
Reg (30mx30cm)
MARIWASA Flr
Chandon Avorio ₱43,200.00
Reg (60mx60cm) 270 pcs 160
MARIWASA Flr
Chandon Avorio ₱54,080.00
Reg (20mx20cm) 676 pcs 80
Basel Brick Outdoor
₱26,240.00
Wall Tile 40 pcs 656
Nero Calacatta
₱4,800.00
Quartz 0.48 sqm 10,000
Wood Veneers 60 pcs 800 ₱48,000.00
Tile Trim 15 pcs 225.00 ₱3,375.00
Tile Grout(Mid 75 kg 23.00 ₱1,725.00
Gray)
Tile Adhesive 50 bags 462.00 ₱23,100.00
SUBTOTAL 267,880.00

8 PLUMBING WORKS
Materials
Water Closet 3 set/s 6,500.00 ₱19,500.00
Lavatory 3 set/s 2,200.00 ₱6,600.00
Shower enclosure 3 set 19,429.00 ₱58,287.00
Orange PVC (2" 9 pcs 130.00 ₱1,170.00
x25mm)
Orange PVC (4" 8 pcs 370.00 ₱2,960.00
x25mm)
Black PVC (6" 4 pcs 506.00 ₱2,024.00
x25mm)
Blue PVC (3/4" 15 pcs 95.00 ₱1,425.00
x25mm)
Fittings and 1 lot 3,500.00 ₱3,500.00
accessories
Septic Vault 1 lot 15,000.00 ₱15,000.00
SUBTOTAL 110,466.00

8 ELECTRICAL WORKS
Materials
Pin light 34 pcs 355.00 ₱12,070.00
Weather proof 3 set 250.00 ₱750.00
(SPO)
Switches(3g) 10 pcs 135.00 ₱1,350.00
Outlet(2g) 11 pcs 169.00 ₱1,859.00
Main breaker 1 pc 8700.00 ₱8,700.00
(100AT)
Circuit breaker 3 pcs 360.00 ₱1,080.00
(20AT)
Wires 2 box 2,850.00 ₱5,700.00

Chandelier 2 sets 60,000.00 120000

SUBTOTAL 151,509.00
DETAILED COST
ESTIMATES
9 DOORS AND WINDOWS

Materials
D-1 Wood Panel 1 sets 9,100.00 ₱9,100.00
Type Door .9m x
2.1m
D-2 Double Swing 1 sets 20,000.00 ₱20,000.00
Panel Door
D-3 Sliding Type Door 2 sets 18,000.00 ₱36,000.00
D-4 Wood Panel 9 sets 7,520.00 ₱67,680.00
Type Door .8m x
2.1m
D-5 Panel Type 3 sets 2,658.00 ₱7,974.00
Door .7mx2.1m
W1 Corner Glass 1 sets 7,500.00 ₱7,500.00
Window With
Aluminum Framing
W2 Awning Type 3 sets 2,500.00 ₱7,500.00
Window with
Aluminum framing
W3 Sliding Type 8 sets 2,600.00 ₱20,800.00
Window With
Aluminum Framing
W4 Sliding Type 1 sets 6,200.00 ₱6,200.00
Window with
Aluminum Frame
1.8m x 1.2m
W4 Sliding Type 3 sets 6,000.00 ₱18,000.00
Window with
Aluminum Frame
1.2m x 1.2m
W5 Sliding Glass 9 sets 4,350.00 ₱39,150.00
Window with
Aluminum Frame
1.2m x 0.7m
W6 Sliding Glass 2 sets 3,720.00 ₱7,440.00
Window with
Aluminum Frame
1.2m x 0.5m
W7 Sliding Glass 4 sets 3,300.00 ₱13,200.00
Window with
Aluminum Frame
0.6m x 0.6m
SUBTOTAL 260,544.00
 PROPOSED TWO (2) STOREY
PROJECT NAME:
RESIDENTIAL BUILDING
OWNER: Harold Ian Lualhati
LOCATION:

PROGRAM OF WORKS

ITEM DESCRIPTION TOTAL AMOUNT

1 CONCRETE WORKS ₱296,360.00

2 MASONRY WORKS ₱ 284,122.00
3 STEEL WORKS ₱ 383,926.00
4 FORMWORKS ₱ 162,050.00
5 ROOFING WORKS ₱138,324.00
6 PAINTING WORKS ₱ 183,061.00
7 TILEWORKS ₱ 267,880.00
8 PLUMBING WORKS ₱ 110,466.00
9 ELECTRICAL WORKS ₱ 151,509.00
10 DOORS AND WINDOWS ₱ 260,544.00
TOTAL PROJECT COST: ₱2,238,242.00
 Final Estimate
Sqm*30,000php ± 10% 2,835,000.00 - 3,456,000.00

Materials Cost 2,238,242.00

Labor and
Equipment Costs 418,300.00
Detailed Cost Estimate
Total Costs 2,656,542.00
Total
Costs*Contingency
Factor (1.15) 3,055,023.30

Proposed Budget Plan and Cash Flow

Month January February March April May June July

Operating Supplier Payments 201,614.00 361,614.00 311,614.00 252,614.00 604,235.00 558,816.00 91,530.00
Activities Payroll Expenses 45,300.00 85,050.00 63,800.00 36,000.00 99,100.00 73,850.00 32,750.00
Operating Activities Total 246,914.00 446,664.00 375,414.00 288,614.00 703,335.00 632,666.00 124,280.00
Proposed Budget 250,000.00 450,000.00 400,000.00 300,000.00 705,000.00 650,000.00 125,000.00
Proposed Budget*Safety Factor (1.1) 275,000.00 495,000.00 440,000.00 330,000.00 775,500.00 715,000.00 137,500.00
Total budget 3,168,000.00
 DETAILED COST ESTIMATES

1 CONCRETE CU.M
WORKS
Materials
FOOTING 1.66 cu.m
Cement 15 bags 255.00
White Sand 0.83 m³ 1430.00
Gravel 1.65 m³ 1300.00
COLUMN 5.97 cu.m
Cement 54 bags 255.00
White Sand 2.98 m³ 1430.00
Gravel 5.97 m³ 1300.00
BEAMS 10.20 cu.m
Cement 93 bags 255.00
White Sand 5.1 m³ 1430.00
Gravel 10.2 m³ 1300.00
SLAB (inc. 35.25 cu.m
Stairs)
Cement 279 bags 255.00
White Sand 16 m³ 1430.00
Gravel 31 m³ 1300.00
Formworks 1.000 lot 64550.00
and
scaffoldings

SUBTOTAL

2 MASONRY WORKS
Materials
Concrete 3,886 pcs 12
Hollow
Blocks (4")
10mmø RSB 38 pcs 145
@ 6m (G40)

Cement 443 bags 255

white Sand 43.00 m³ 1430
Tie Wire 5 rolls 350

SUBTOTAL

3 FORM WORKS
Materials

Plywood 122 pcs 635

Coco Lumber 367 pcs 250
SUBTOTAL
 ₱3,825.00
₱1,189.76
₱2,145.00

₱13,770.00
₱4,261.40
₱7,757.10

₱23,715.00
₱7,293.00
₱13,260.00

₱71,145.00
₱22,880.00
₱40,300.00
₱64,550.00

₱276,091.26

₱46,632.00

₱5,510.00

₱112,965.00
₱61,490.00
₱1,750.00

₱ 228,347.00

₱77,470.00
₱91,750.00
₱ 169,220.00