DETAILED ESTIMATE COMPUTATION

Name of Project : EXTENSION OF RESIDENTIAL HOUSE

Location :
Owner :

I. CONCRETE WORKS
A. FOOTINGS
Volume of Footings CLASS A MIXTURE : 1:2:4
L W H QTY VOLUME
VF = 1.60 X 1.20 X 0.35 X 9 = 6.05 cu.m. CEMENT : 6.05 cu.m. X 9.0 = 54.43 Bags
SAND : 6.05 cu.m. X 0.50 = 3.02 cu.m.
GRAVEL : 6.05 cu.m. X 1.00 = 6.05 cu.m.
B. COLUMNS
Volume of Columns CLASS A MIXTURE : 1:2:4
L W H QTY VOLUME
VF = 0.35 X 0.20 X 6.80 X 9 = 4.28 cu.m. CEMENT : 4.28 cu.m. X 9.0 = 38.56 Bags
SAND : 4.28 cu.m. X 0.50 = 2.14 cu.m.
GRAVEL : 4.28 cu.m. X 1.00 = 4.28 cu.m.
C. GROUND FLOOR SLAB (SLAB ON FILL)
CLASS B MIXTURE : 1 : 2½ : 5
L W H QTY VOLUME
VGFS = 9.50 7.50 0.10 = 7.125 cu.m. CEMENT : 7.13 cu.m. X 7.5 = 53.44 Bags
2
Area = 71.25 m SAND : 7.13 cu.m. X 0.50 = 3.56 cu.m.
GRAVEL : 7.13 cu.m. X 1.00 = 7.13 cu.m.
D. ROOFDECK SLAB
CLASS A MIXTURE : 1:2:4
L W H QTY VOLUME
VRDS = 9.50 7.50 0.125 = 8.90625 cu.m. CEMENT : 8.91 cu.m. X 9.0 = 80.16 Bags
Area = 71.25 m2 SAND : 8.91 cu.m. X 0.50 = 4.45 cu.m.
GRAVEL : 8.91 cu.m. X 1.00 = 8.91 cu.m.

E. VOLUME OF BEAMS
CLASS A MIXTURE : 1:2:4
W H L QTY VOLUME
VHBeam = 0.20 0.35 9.50 3 = 1.995 cu.m. CEMENT : 2.00 cu.m. X 9.0 = 17.96 Bags
SAND : 2.00 cu.m. X 0.50 = 1.00 cu.m.
GRAVEL : 2.00 cu.m. X 1.00 = 2.00 cu.m.
W H L QTY VOLUME
VVBeam = 0.20 0.35 7.50 4 = 2.10 cu.m. CEMENT : 2.10 cu.m. X 9.0 = 18.90 Bags
SAND : 2.10 cu.m. X 0.50 = 1.05 cu.m.
GRAVEL : 2.10 cu.m. X 1.00 = 2.10 cu.m.
F. VOLUME OF FOOTING TIE BEAMS
Total Length = 14.35 mts CLASS A MIXTURE : 1:2:4
 W H L QTY VOLUME
VHBeam = 0.25 0.30 14.35 1 = 1.07625 cu.m. CEMENT : 1.08 cu.m. X 9.0 = 9.69 Bags
SAND : 1.08 cu.m. X 0.50 = 0.54 cu.m.
GRAVEL : 1.08 cu.m. X 1.00 = 1.08 cu.m.
F. VOLUME OF WALL FOOTINGS
CLASS A MIXTURE : 1:2:4
LT W H QTY VOLUME
VWF = 42.83 0.60 0.25 = 6.4248 cu.m. CEMENT : 6.42 cu.m. X 9.0 = 57.82 Bags
SAND : 6.42 cu.m. X 0.50 = 3.21 cu.m.
GRAVEL : 6.42 cu.m. X 1.00 = 6.42 cu.m.

II. MASONRY WORKS

A. TOTAL NO. OF CHB
I. EXTERIOR WALLS = 6" WALL HT = 4.90 m only =
LT HT Area EXcldg Ht of Parapet Wall
Awalls = 23.65 X 4.90 = 115.89 sq.m at Roofdeck
QTYCHB = 115.89 ÷ 0.08 = 1449 pcs

B. CEMENT MORTAR (HUNDRED BLOCK METHOD)

1. Mortar for Filler and Block Laying (Hundred Block Method) BALCONY HT =2.05 m only =
Awalls = 115.89 X 12.5 = 1449 pcs
Convert to Unit of 100 : ÷ 100
14.4856
Refer to Table 2 - 3 Under Class "B" Mixture for a 6" Thick CHB, multiply :
Cement = 14.4856 X 8.104 = 117.392 bags
Sand = 14.4856 X 0.675 = 9.7778 cu.m.

II. INTERIOR PARTITION WALLS = 4"

LT HT Area
Awalls = 19.58 X 4.90 = 95.92 sq.m
QTYCHB = 95.92 ÷ 0.08 = 1199 pcs

B. CEMENT MORTAR (HUNDRED BLOCK METHOD)

1. Mortar for Filler and Block Laying (Hundred Block Method)
Awalls = 95.92 X 12.5 = 1199 pcs
Convert to Unit of 100 : ÷ 100
11.9897
Refer to Table 2 - 3 Under Class "B" Mixture for a 4" Thick CHB, multiply :
Cement = 11.9897 X 4.176 = 50.0689 bags
Sand = 11.9897 X 0.348 = 4.17241 cu.m.
 III. BALCONY CHB WALLS = 4"
LT HT Area
Awalls = 10.40 X 2.05 = 21.32 sq.m
QTYCHB = 21.32 ÷ 0.08 = 267 pcs

B. CEMENT MORTAR (HUNDRED BLOCK METHOD)

1. Mortar for Filler and Block Laying (Hundred Block Method)
Awalls = 21.32 X 12.5 = 267 pcs
Convert to Unit of 100 : ÷ 100
2.665
Refer to Table 2 - 3 Under Class "B" Mixture for a 4" Thick CHB, multiply :
Cement = 2.665 X 4.176 = 11.129 bags
Sand = 2.665 X 0.348 = 0.92742 cu.m.

IV. PARAPET ROOFDECK CHB WALLS = 4"

LT HT Area
Awalls = 30.40 X 1.20 = 36.48 sq.m
QTYCHB = 36.48 ÷ 0.08 = 456 pcs

B. CEMENT MORTAR (HUNDRED BLOCK METHOD)

1. Mortar for Filler and Block Laying (Hundred Block Method)
Awalls = 36.48 X 12.5 = 456 pcs
Convert to Unit of 100 : ÷ 100
4.56
Refer to Table 2 - 3 Under Class "B" Mixture for a 4" Thick CHB, multiply :
Cement = 4.56 X 4.176 = 19.0426 bags
Sand = 4.56 X 0.348 = 1.58688 cu.m.

II. STEEL REINFORCEMENTS

A. COLUMN FOOTING REINFORCEMENTS, C1F1
1. MAIN BARS 12mmØ rebars for ONE (1) FOOTING
A + hL X No. of Hooks x pcs/cuts
11(Ø)
LVERT = 1.45 +( 0.132 X 2 )= x 8 pcs
1.45 + 0.264 = 1.71 x 8 = 13.712 mts

LHORZ =1.05 +( 0.132 X 2 )= x 10 pcs

1.05 + 0.264 = 1.31 x 10 = 13.14 mts
TOTAL LENGTH for ONE (1) COLUMN . . . . . . . . . . . . . . . . . . . . . 26.852 mts
TOTAL LENGTH for NINE (9) COLUMNS . . . . . . 9 Cols 241.668 mts 12mmØ BARS
 B. WALL FOOTING REINFORCEMENTS, WF1
1. LONGITUDINAL BARS, 12mmØ % for Hooks & Bends
LT 42.83 X 4 = 171.33 x 1.25 = 214.16 mts
TOTAL LENGTH FOR WALL FTNG STEEL REINF . . . . . . . . . . . . 214.16 mts 12mmØ BARS

2. LATERAL TIES for WALL FOOTING, 10mmØ 2[(9 x BARØ)]

LENGTH OF ONE (1) PC LATERAL TIE = 0.450 + 0.216 = 0.67 mts/Tie
No. of Lateral Ties = Total Length ÷ Spacing = Quantity
Total Length = 42.83 ÷ 0.30 = 143 pcs LATERAL TIES
TOTAL LENGTH OF LATERAL TIES = 143 x 0.666 = 95.09 mts - 10mmØ BARS
C. COLUMN, C-1 REINFORCEMENTS
1. MAIN BARS for COLUMN, C-1 (4 - 16 mmØ and 4 - 12 mmØ )
L + hL X No. of Bars x No. of
20(Ø) pcs per Colm Columns
HTCOL1 = 6.80 + 0.32 x 4 = 28.48 x 9 = 256.32 mts 16mmØ BARS
6.80 + 0.24 x 4 = 28.16 x 9 = 253.44 mts 12mmØ BARS
2. LATERAL TIES for COLUMN, C-1 (10mmØ)
LENGTH OF ONE (1) PC LATERAL TIE = 2(A + B) + 20Ø
LT = 2 x 0.233 + 0.084 + 20 x 0.01
LT = 2 x 0.317 + 0.20 =
LT = 0.634 + 0.20 = 0.834 mts per one (1 ) Lateral Tie
No. of Lateral Ties = Total Length ÷ Spacing = Quantity
Total Height = 6.80 ÷ 0.15 = 45 pcs
LENGTH of LATERAL TIES per COLMN = 45 x 0.834 = 37.81 mts
TOTAL LENGTH OF LATERAL TIES for NINE (9) COLUMNS LATERAL TIES
LTOTAL = 37.81 X 9 = 340.272 mts = 340.272 mts 10mmØ BARS

D. BEAMS, B1 STEEL REINFORCEMENTS , BEAM B-1

LONGITUDINAL DIRECTION
1. MAIN BARS for BEAMS, B1 (4 - 16 mmØ and 3 - 12 mmØ )
LENGTH For MAIN BARS (16mm Ø) of BEAM, B1 : LONGITUDINAL DIRECTION = 9.50 + 0.40 + 0.40 = 10.30 mts
LHORZB-1 = 4 x 10.30 = 41.20 X 3 = 123.60 mts 123.60 mts 16 mmØ Main Bars
bars Length Beams
LENGTH For TOP & BOTTOM BARS (12mm Ø) for BEAM, B1 :
LTOP&BTM = 3 x 10.57 = 31.71 x 3 = 95.13 mts 95.13 mts 12 mmØ Extra Top & Bottom Bars
bars Length Beams
2. LATERAL TIES for BEAM, B-1 (10mmØ)
LENGTH OF ONE (1) PC LATERAL TIE = 2(A + B) + 20Ø
LT = 0.70 + 0.20 = 0.90 mts per one (1 ) Lateral Tie
No. of Lateral Ties = Total Length of all Longitudinal Beams ÷ Spacing = Quantity
QtyTIES = 9.50 X 3 = 28.50 ÷ 0.15 = 190 PCS
LBEAM BEAMS SPACING
TOTAL LENGTH OF LATERAL TIES for 3 LONGITUDINAL BEAMS
 LTOTAL = 190 X 0.90 = 171.00 mts for Longitudinal Beams)
LATITUDINAL DIRECTION
1. MAIN BARS for BEAMS, B1 (4 - 16 mmØ and 3 - 12 mmØ )
LENGTH For MAIN BARS (16mm Ø) of BEAM, B1 : LATITUDINAL DIRECTION = 9.50 + 0.40 + 0.40 = 10.30 mts
LHORZB-1 = 4 x 8.30 = 33.20 X 3 = 99.60 mts 99.60 mts 16 mmØ Main Bars
bars Length Beams
LENGTH For TOP & BOTTOM BARS (12mm Ø) for BEAM, B1 :
LTOP&BTM = 3 x 8.97 = 26.91 x 3 = 80.73 mts 80.73 mts 12 mmØ Extra Top & Bottom Bars
bars Length Beams
2. LATERAL TIES for BEAM, B-1 (10mmØ)
LENGTH OF ONE (1) PC LATERAL TIE = 2(A + B) + 20Ø
LT = 0.70 + 0.20 = 0.90 mts per one (1 ) Lateral Tie
No. of Lateral Ties = Total Length of all Longitudinal Beams ÷ Spacing = Quantity
QtyTIES = 7.50 X 3 = 22.50 ÷ 0.15 = 150 PCS
LBEAM BEAMS SPACING
TOTAL LENGTH OF LATERAL TIES for 3 LONGITUDINAL BEAMS
LTOTAL = 150 X 0.90 = 135.00 mts Latitudinal Beams)
TOTAL LENGTH OF LATERAL TIES for ALL BEAMS 306.00 mts 10 mmØ LATERAL TIES

E. FOOTING TIE BEAMS STEEL REINFORCEMENTS , FTB-1

LONGITUDINAL DIRECTION
1. MAIN BARS for FOOTING TIE BEAM, FTB-1 (4 - 12 mmØ and 2 - 12 mmØ )
LENGTH For MAIN BARS (16mm Ø) of BEAM, B1 : LONGITUDINAL DIRECTION = 9.50 + 0.40 + 0.40 = 10.30 mts
LMAIN =14.35 x 1.25 = 17.94 = 17.94 mts 17.94 mts 16 mmØ Main Bars
bars % BENDS Beams
LENGTH For TOP & BOTTOM BARS EXTRA BARS (12mm Ø) for BEAM, B1 :
LTOP&BTM = 2 x 17.94 = 35.88 = 35.88 mts 35.88 mts 12 mmØ Extra Top & Bottom Bars
bars Length Beams
2. LATERAL TIES for FOOTING TIE BEAM, FTB-1 (10mmØ)
LENGTH OF ONE (1) PC LATERAL TIE = 2(A + B) + 20Ø
LT = 0.70 + 0.20 = 0.90 mts per one (1 ) Lateral Tie
No. of Lateral Ties = Total Length of all Longitudinal Beams ÷ Spacing = Quantity
QtyTIES = 14.35 1 = 14.35 ÷ 0.15 = 95.6667 PCS
LBEAM BEAMS SPACING

LTOTAL = 95.6667 X 0.90 = 86.10 mts

TOTAL LENGTH OF LATERAL TIES for ALL BEAMS 86.10 mts 10 mmØ LATERAL TIES

F. ROOFDECK CONCRETE SLAB, STEEL REINFORCEMENTS , S-1 & S-2

FOR ONE (1) UNIT OF SLAB S-1
LHORZ = 4.4 X 18 = 79.2
LVERT = 4.1 X 19 = 77.9
157.1 SLABS
 157.1 X 4 = 628.4 628.4 mts - 12 mmØ BARS
FOR ONE (1) UNIT OF SLAB S-2
LHORZ = 1.45 X 18 = 26.1
26.1 X 2 = 52.2 52.2 mts - 12 mmØ BARS

III. EARTHWORKS
I. EXCAVATION
a.) FOOTINGS = 1.2 X 1.6 X 1.40 = 2.688 cu.m
2.688 x 9 = 24.192

b.) WALL FTNG = 42.83 X 0.6 X 1.35 = 34.6939 cu.m 37.38 cu.m - Volume of Cut

2. FILLING MATERIALS & COMPACTION

VFILL = 13.40 X 9.50 X 1.00 = 127.3 127.3 cu.m - Volume of Fill

IV. FORMWORKS AND SCAFFOLDINGS

A. SCAFFOLDING FOR COLUMNS
1. Find the Total Length of 9 Columns
Lcolm = 9x 4.9 = 44.1
2. Using Table 5-3 using 2"x3" Vertical Support
44.1 x 7 = 308.7 Bd.ft 2" x 3" Coco Lumber
3. Horizontal Support Table 5-3 using 2" x 2" Coco Lumber
44.1 x 21 = 926.1 Bd ft 2" x 2" Coco Lumber
4. Diagonal Braces Table 5-3
44.1 x 11.7 = 516.0 Bd ft 2" x 2" Coco Lumber
B. SCAFFOLDING FOR BEAMS
1. Find the Total Length of 6 Beams
LBeams = 3x 7.5 = 22.50
3x 9.5 = 28.50
51.00
a. Vertical Support using 2" x 3" Coco Lumber
51.00 x 6.00 = 306 Bd ft 2" x 3" Coco Lumber
b. Horizontall Support using 2" x 2" Coco Lumber
51.00 x 4.70 = 239.7 Bd ft - 2" x 2" x 12' Coco Lumber
C. SCAFFOLDING FOR CONCRETE SLAB
1. Find the Area of Conc. Floor Slab
ASLAB = 4.13 X 3.75 X 4 = 61.875
AS2 = 1.25 X 3.75 X 2 = 9.375
71.25
2. Refer to Table 5-3 using 2" x 3" support; multiply
71.25 x 9.10 = 648.4 Bd ft - 2" x 3" x 12' Coco Lumber
D. FLOOR SLAB FORMS
1. Find the Floor Area of Conc. Floor Slab
 71.25 x
2. Divide by Effective Covering of one Plywood = 2.88
71.25 ÷ 2.88 = 25 pcs - ¼" x 4' x 8' Marine Plywood

D. RECTANGULAR COLUMN FORMWORKS

1. Solving for Plywood Forms . Find the Lateral Perimeter of One Column
P = 2 (a + b) + 0.20
P = 2 (0.20 + 0.35) + 0.20
P = 1.30
2. Multiply P by the Column Height and Number of Columns
to Find the Total Area of the Forms
AFORMS = 1.30 x 4.9 x 9 = 57.33 m2
3. Divide Are by 2.88 m2 Effective covering of One Plywood
Qty = 57.33 ÷ 2.88 = 19.9063 = 20 pcs - 4' x 8' Marine Plywood
4. Solve for Qty of Wood Frame (Table 5-1)
QLumbr = 20 x 29.67 = 590.618 = 591 Bd.ft - 2" x 2" Coco Lumber

V. PLUMBING AND SANITARY WORKS

1 set Water Closet
1 set Lavatory
1 set Shower
1 pc Floor Drain
1 set Towel Bar
1 pc 4"Ø P-Trap
1 pc 4"Ø Elbow
3 pcs 4"Ø Wye
8 pcs 4"Ø Coupling
3 pcs 4"Ø - 45° Elbow
12 pcs 4"Ø Sanitary Pipe
1 pc 4" x 2" Reducer
2 pcs 2"Ø Elbow
2 pcs 2"Ø Tee
2 pcs 2"Ø Coupling
8 pcs ½"Ø Blue Elbow
6 pcs ½"Ø Blue Tee
1 pcs ½"Ø Faucet Stainless Steel
9 pcs ½"Ø Water Blue Pipe
1 pcs ½"Ø Gate Valve
1 pcs ½"Ø Water Meter
1 pcs ½"Ø Check Valve

VI. SEPTIC TANK

VII. CATCH BASIN

VIII. ELECTRICAL WORKS

1 set Circular Flourescent Light
8 pcs 20W CFL Daylight Bulbs
9 pcs 10W LED Daylight Bulbs
1 set Panel Box (6-Circuit )
1 pcs 60 Amp Circuit Breaker
2 pcs 15 Amp Circuit Breaker
50 mts No. 14 THW Wire Stranded @ 25mm 2
1 roll 2.0 mm2 THW Wire Stranded @ 25mm2
1 roll 3.5 mm2 THW Wire Stranded @ 25mm2
1 roll ½"Ø Moldflex Pipe

IX. STEEL WORKS (STAIRS, BALLUSTERS & RAILINGS)

X. PAINTING WORKS
I. CONCRETE WORKS
QTY UNIT DESCRIPTON COST AMOUNT
321.26 bags Portland Cement 210.00 67,464.59
18.44 cu.m Fresh Sand 600.00 11,064.92
36.88 cu.m Gravel ¾"Ø 1,200.00 44,259.66
122,789.16 122,789.16
 Lengths of Wall Footings
LHORZL1 = 0.45 2.525 1.725 = 4.7
LHORZL2 = 0.95 0.95 1.282 2.9 0.55 = 6.632
LHORZL3 = 0.45 2.525 1.725 2.45 = 7.15
LHORZL4 = 9.5 = 9.5
LVERTL4 = 3.3 2.45 2.45 1.55 = 9.75
LVERTL4 = 0.7 0.55 2.25 0.8 0.8 = 5.1
TOTAL LENGTH . . . . . . . . 42.832

Lengths of EXTERIOR CHB Walls sum x sides

only = LHORZW1 = 1.075 3.775 3.60 8.45 2.00 = 16.90
pet Wall LVERT1 = 3.375 3.375 = 6.75
Lengths of INTERIOR CHB Walls 23.65
LWHORZ = 1.30 3.65 3.85 1.95 = 10.75
LWVERT = 0.875 2.25 3.7 2.00 = 8.825
TOTAL LENGTH . . . . . . . . 19.575
5 m only = LBALCONY = 2.1 3.4 0.3 3.10 1.50 = 10.400
Lengths of Parapet Walls @ Roofdeck

LPARAPET = 8.45 8.45 6.75 6.75 = 30.40

II. MASONRY WORKS
QTY UNIT DESCRIPTON COST AMOUNT
0.0 pcs CHB 4" 10.00 -
0.0 Bags Portland Cement 210.00 -
0.00 cu.m. Fresh Sand 600.00 -
- - 122,789.16
om Bars
om Bars

om Bars