January 19, 2020

Project: ONE-STOREY RESIDENCE

Location: Brgy. Pinagbayanan, Macalelon, Quezon
Owner: Mr. and Mrs. Rodelas
Subject: Cost Breakdown Estimate - Structural and Various Architectural Works

Item
Description Q'ty Unit ProjectedUnit Cost Total Amount
No.

I GENERAL REQUIREMENTS/ PRELIMINARIES

1.1 Building permits and other government fees 1.00 lot by owner -
1.2 Insurance and bonds 1.00 lot by owner -
1.3 Mobilization/ demobilization 1.00 lot by owner -
1.4 Temporary facilities 1.00 lot by owner -
1.5 Construction power & water 1.00 lot by owner -
1.6 Security and safety provision 1.00 lot by owner -
1.7 Overhead & Supervision 1.00 lot by owner -
Sub-Total -

II EARTHWORKS
2.1 Excavation
Footing 34.56 m³ 367.50 12,700.80
Grade Beams 3.36 m³ 367.50 1,234.80
Wall Footing 0.16 m³ 367.50 58.80
2.2 Soil Poisoning -
Footing 23.04 m2 97.50 2,246.40
Grade Beams 9.00 m2 97.50 877.50
Slab On Fill (Typical) 59.00 m2 97.50 5,752.50
Wall Footing 0.40 m2 97.50 39.00
2.3 Gravel Bedding -
Footing 2.30 m³ 367.50 846.72
Grade Beams 0.90 m³ 367.50 330.75
Slab On Fill (Typical) 5.90 m³ 367.50 2,168.25
Wall Footing 0.04 m³ 288.00 11.52
Backfilling/Compaction (Owner Supplied,Labor Cost Only) 9.14 m³ 390.00 3,566.16
Sub-Total 29,833.20

III REINFORCED CONCRETE WORKS

3.1 Conrete (Class A prop.1/2/4) Manual Mix -
3.1.1 Footings 5.76 m³ 4,576.00 26,357.76
3.1.2 Wall Footing 0.16 m³ 4,576.00 732.16
3.1.3 Slab On Fill (Typical) 5.90 m³ 4,576.00 26,998.40
3.1.6 Column -
Foundation to Roof Level 5.27 m³ 4,576.00 24,115.52
3.1.7 Grade Beams 4.56 m³ 4,576.00 20,866.56
3.1.8 Beams -
Roof Level 2.68 m³ 4,576.00 12,248.24
3.2 Rebars (Grade 33) -
3.2.1 Footings 535.00 kg 50.50 27,017.50
3.2.2 Wall Footing 26.75 kg 50.50 1,350.88
3.2.3 Slab On Fill (Typical) 193.49 kg 50.50 9,771.48
3.2.6 Column Main Rebars -
Foundation to Roof Level 656.65 kg 50.50 33,160.79
Column Ties -
Foundation to Roof Level 408.19 kg 50.50 20,613.47
3.2.7 Grade Beam Rebars 881.59 kg 50.50 44,520.30
Grade Beam Stirrups 263.00 kg 50.50 13,281.50
3.2.8 Beam Rebars -
Roof Level 429.00 kg 50.50 21,664.50
Beam Stirrups -
Roof Level 182.00 kg 50.50 9,191.00
 Item
Description Q'ty Unit ProjectedUnit Cost Total Amount
No.

Tie Wire 36.00 kg 47.78 1,719.90

3.3 Formworks -
3.3.1 Footings 20.00 m2 275.13 5,502.60
3.3.2 Wall Footing 0.50 m2 275.13 137.57
3.3.3 Slab On Fill (Typical) 3.00 m2 275.13 825.39
3.3.5 Column -
Foundation to Roof Level 84.60 m2 275.13 23,276.00
3.3.6 Grade Beams 47.82 m2 275.13 13,156.72
3.3.7 Beams -
Roof Level 32.20 m2 275.13 8,859.19
Sub-Total 345,367.40

IV ROOF, ROOF FRAMING, CEILING

4.1 L40x40x3.0 2.00 pcs 643.50 1,287.00
4.2 L50x50x4.5 3.00 pcs 858.00 2,574.00
4.3 LC100x50x15x1.2 27.00 pcs 650.00 17,550.00
4.4 12mm dia. Cross-bracing w/std.turnbuckles 35.51 kg 52.44 1,862.25
4.5 Ga 26 GI Corrugated Roof 0.8x2.4m Length (1 1/2 corr) 58.00 sheets 780.00 45,240.00
4.6 GI. Rivets 7.00 kg 195.00 1,365.00
4.7 G.I. Washers 20.00 kg 162.50 3,250.00
4.8 Ga 26 Plain GI Sheet 0.9x2.4m 24.00 sheets 390.00 9,360.00
4.9 Ceiling Works 56.00 m2 413.00 23,128.00
Sub-Total 105,616.25
V PAINTING WORKS
5.1 Walls, Beams and Columns (Interior 80m2)
5.1.1 Primer (Permacoat Flat Latex) 13.00 L 247.00 3,211.00
5.1.2 Masonry Putty (Full) 32.00 L 178.75 5,720.00
5.1.3 Top Coat (Permacoat Latex) 21.00 L 215.28 4,520.88
5.2 Walls, Beams and Columns (Exterior 130m2)
5.2.1 Primer (Permacoat Flat Latex) 21.00 L 247.00 5,187.00
5.2.2 Putty (Spot) Acrytex 21.00 L 153.27 3,218.67
5.2.3 Top Coat (Permacoat Latex) 35.00 L 215.28 7,534.80
5.2.4 Putty Thinning Solvent (Acrytex reducer) 3.00 L 124.80 374.40
5.3 Roof (90m2)
5.3.1 Primer (Red Oxide Primer) 18.00 L 175.50 3,159.00
5.3.2 Top Coat 29.00 L 187.20 5,428.80
5.3.1 Thinner 5.00 L 117.00 585.00
Sub-Total 38,939.55
VI MASONRY WORKS
6.1 Plastered Finish 4" CHBw/mortar
6.1.1 Exterior Walls w/below ground
Front 14.40 m2 1,160.25 16,707.60
Rear 16.40 m2 1,160.25 19,028.10
Right 14.16 m2 1,160.25 16,429.14
Left 11.90 m2 1,160.25 13,806.98
6.2.2 Interior Walls 34.82 m2 1,160.25 40,403.62
Sub-Total 106,375.43
TOTAL CONSTRUCTION COST 626,131.83
NOTE:
1 Above cost based on the approved plans provided
2 Scope: Structural, Masonry, Roofing, Painting Works (Material and Labor Cost)
3 Underground Utilities excluded
4 Electrical & Plumbing Works excluded
5 Aperture Works & Installation (Doors and Windows) by owner

Prepared by:

Romani Noel S. Chavez Jr.

Civil Engineer