PROJECT Two (2) Storey Residential Building

LOT SIZE:
ESTIMATING SPREADSHEET
TOTAL FLOOR AREA: 200 sq. meters
LOCATION Quezon City

MATERIAL COST LABOR

ITEM DESCRIPTION
QTY. UNIT UNIT COST TOTAL COST
IV. SITEWORKS & EARTHWORKS
IV.1 CLEARING & GRUBBING 252 m2 50.00 12600.00
IV.2 SITE LAY-OUT
Coco Lumber – 2”X4”X10' 127 bf 15 1905
Coco Lumber – 2”X3”X6' 54 bf 15 810
CWN, assorted 18 38.055 684.99
IV.3 EXCAVATION
F-1 7.65 m3 450 3442.5
F-2 4.896 m3 450 2203.2
F-3 3.4 m3 450 1530
F-4 7.344 m3 450 3304.8
F-5 6.8 m3 450 3060
WF-1 127.36 m3 430 54764.8
WF-2 5.888 m3 430 2531.84
IV.4 LEAN CONCRETE/BACKFILLING & COMPACTION
Portland Cement 8.329 bag 230 1915.67
Gravel 3/4” 1.77 m3 950 1681.5
White Sand 0.855 m3 825 705.375

V. REBAR WORKS
V.1 COLUMN FOOTINGS
RSB, Ø16mmX6.0m, Grade 33 35 pcs 312 10920
GI Tie Wire Ga#16 2.9275 kg 48 140.52
V.2 WALL FOOTINGS
RSB, Ø12mmX9.0m, Grade 33 42 pcs 312 13104
RSB, Ø10mmX6.0m, Grade 33 15 pcs 122 1830
GI Tie Wire Ga#16 6 kg 48 288
V.3 COLUMNS
RSB, Ø16mmX9.0m, Grade 33 114.8 pcs 467 53611.6
RSB, Ø10mmX6.0m, Grade 33 178 pcs 186 33108
GI Tie Wire Ga#16 34.656 kg 48 1663.488
V.4 2ND FLOOR BEAMS
Page 1
 RSB, Ø16mmX12m, Grade 40 0 pcs 378.72 0
RSB, Ø16mmX10.5m, Grade 33 0 pcs 331.38 0
RSB, Ø16mmX7.5m, Grade 33 0 pcs 236.7 0
ESTIMATING SPREADSHEET
RSB, Ø10mmX6.0m, Grade 33 0 pcs 73.92 0
GI Tie Wire Ga#16 0 kg 60 0
V.5 ROOF BEAMS
RSB, Ø16mmX12m, Grade 33 0 pcs 378.72 0
RSB, Ø16mmX10.5m, Grade 33 0 pcs 331.38 0
RSB, Ø10mmX6.0m, Grade 33 0 pcs 73.92 0
GI Tie Wire Ga#16 0 kg 60 0
V.6 2ND FLOOR SLABS
RSB, Ø16mmX12m, Grade 33 0 pcs 378.72 0
RSB, Ø16mmX7.5m, Grade 33 0 pcs 236.7 0
GI Tie Wire Ga#16 0 kg 60 0
V.7 SLAB ON FILL
RSB, Ø16mmX10.5m, Grade 33 0 pcs 331.38 0
RSB, Ø16mmX7.5m, Grade 33 0 pcs 236.7 0
RSB, Ø10mmX6.0m, Grade 33 0 pcs 73.92 0
GI Tie Wire Ga#16 0 kg 60 0

VI. CONCRETE WORKS

VI.1 COLUMN FOOTINGS
White Sand 2.205 m3 825 1819.125
Gravel 4.41 m3 950 4189.5
Portland Cement 39.69 m3 230 9128.7
VI.2 WALL FOOTINGS
White Sand 2.64 m3 825 2178
Gravel 5.28 m3 950 5016
Portland Cement 47.61 m3 230 10950.3
VI.3 COLUMNS
White Sand 2.9808 m3 825 2459.16
Gravel 5.28 m3 950 5016
Portland Cement 71.5392 m3 230 16454.016
VI.4 2ND FLOOR BEAMS
White Sand 3.95 m3 825 3258.75
Gravel 7.9 m3 950 7505
Portland Cement 9.48 m3 230 2180.4
VI.5 ROOF BEAMS
White Sand 3.308 m3 850 2811.8
Gravel 6.616 m3 950 6285.2
Page 2
 Portland Cement 79.392 m3 230 18260.16
VI.6 2ND FLOOR SLABS
White Sand 24.86 m3 825 20509.5
ESTIMATING SPREADSHEET
Gravel 49.72 m3 950 47234
Portland Cement 596.64 m3 230 137227.2
VI.7 SLAB ON FILL
White Sand 30.0898 m3 850 25576.33
Gravel 60.1796 m3 950 57170.62
Portland Cement 722.1552 m3 230 166095.696

VII FORMWORKS 275662.729 96481.954975

Page 3
 ESTIMATING SPREADSHEET

EQUIPMENT TOTAL
COST COST

12,600.00
0.00
1,905.00
810.00
684.99

3,442.50
2,203.20
1,530.00
3,304.80
3,060.00
54,764.80
2,531.84

1,915.67
1,681.50
705.38
SUB TOTAL IV 91,139.68

10,920.00
140.52

13,104.00
1,830.00
288.00

53,611.60
33,108.00
1,663.49

Page 4
 0.00
0.00
0.00
ESTIMATING SPREADSHEET
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00
0.00
SUB TOTAL V 114,665.61

1819.125
4189.5
9128.7

2178
5016
10950.3

2459.16
5016
16454.016

3258.75
7505
2180.4

2811.8
6285.2
Page 5
 18260.16

20509.5
ESTIMATING SPREADSHEET
47234
137227.2

25576.33
57170.62
166095.696
SUB TOTAL VI 413,429.69
372144.683475

Page 6