ITEM

BEAMS AND COLUMNS

MATERIAL
W6X9
W 4 X 13

20 columns

ROOF FRAMING

TOTAL LENGTH
354.91
41.81

20

RAFTER

KING POST
PURLINS

4"
4"
2"
4"
2"

X
X
X
X
X

6"
4"
6"
4"
4"

X
X
X
X
X

2.0
2.0
2.0
2.0
2.0

mm
mm
mm
mm
mm

44.98
60.48
62.17
3.18
449.02

COMMERCIAL
LENGTH

WT KG PER
METER
6
13.4
6
19.35

QTY

TOTAL
WEIGHT PRICE/KG
60 4755.794
80
7 809.0235
80
TOTAL

WT KG PER
METER
6
7.75
6
6.2
6
6.2
6
6.2
6
2.325

TOTAL
AMOUNT
285,347.64
5,663.16
291,010.80

QTY
8 348.595
11 374.976
11 385.454
1
19.716
75 1043.972

70
70
70
70
70
TOTAL

9.11
9.1
9.12
9.11
9.11
9.11
9.11
9.11
9.11
5.38
4.72
4.08
3.43
2.78
2.16
1.51
0.87
0.22
12.3

2,788.76
4,124.74
4,239.99
19.72
78,297.86
89,471.07

2.75
9.09
3.44
4.17
4.17
4.89
3.44
2.94
2.69
2.69
2.03
2.68
44.98

0.32
0.32
0.32
0.32
0.32
0.5
0.38
0.38
0.32
3.18

12.3
12.3
12.3
12.3
12.3
12.3
12.3
12.3 2" X 6" X 2.0
2.9
17.54
2.9
5.43
2.9
9.08
2.9
3.06
2.9
5.9
2.9
2.02
2.9
5.56
2.9
5.56
2.9
1.87
2.51
2.1
1.86
1.2
1.27
2.85
0.62
62.17
0.62
1.27
1.86
2.51
3
3
3
3
3
3
3
3
3
2.56
1.91
1.23
0.58
5.94
5.94
5.94
4.68
4.36
4.03
3.17

4.75
3.16
2.51
1.86
1.21
0.56
2.07
2.07
2.07
2.07
2.07
2.07
1.6
0.92
0.6
0.92
1.37
1.04
0.79
1.23
1.42
2.06
1.52
1.6
0.95
0.91
0.91
1.52
2.19
2.84
3.48
4.1
4.78
5.47
5.43
4.78
4.19
3.54
2.89
2.24
1.86
1.86
1.86
1.86
1.86

1.86
2.13
2.13
2.13
2.13
2.13
2.13
1.19
1.19
1.19
1.19
1.19
1.19
1.19
1.19
449.02

GUSSET PLATE

LEN

WIDTH
0.3

0.3

W6X9
COLUMNS

W 4 X 13
117
4.39
129.58
0.97
108.33
0.35
12.11
1.44

15.81
6.74
TOTAL

354.91

41.81

4" X 4" X 2.0 mm

3.79
3.79
3.79
5.89
5.89
4.85
5.89
3.96
3.88
3.35
3.85
3.85
3.85
3.85
60.48

THICKNESS
UNIT AREA
QTY
0.027
0.09

19.97
3.4

17.47
15.97

18.29
2

3.71
9.55

1.46
5.47
3.65
3.8

3.58

0.54

8.12

4.75
7.98
6.59
2.89
4.67
3.58
0.75
3.21
3
4.33
4.7
5.9
3.29
4.25
7.25
3.21
0.65

3.47

129.58

3.65
6.74
8.2

8.31
0.62
3.72
3.65
7.32
1.46
1.48
1.31
108.33

TOTAL AREA
22
1.98

STRUCTURAL COST ESTIMATE

PROJECT:
LOCATION:
OWNER:
CIVIL ENGINEER

BAGUIO HOUSE
BAGUIO CITY
MR. & MRS ERMIN GARCIA
ENGR. REX IMPERIAL

SCOPE OF WORK

Foundation (Earthworkds, Col/Fo

Steel Columns, Girders, Beams,
Exterior wall, interior walls (plain
Steel Deck and Slab ( Ground Flo
Concreter Stairs w/o railing
Perimeter fence & path walk
Chimney
Septic Tank
All architectural finishings
Permits and insurance

NOT INCLUDED

NOTE: Price reference - Manila

QTY
ITEM

DESCRIPTION
1.0 GENERAL REQUIREMENTS

Building Permit/occupancy
Contractor's All Risk Insurance

QTY

UNIT

1.00
1.00

lot
lot

1.00
1.00

lot
cum

3.00
1.00
1.00
3.00
3.00

MONTHS
lot
lot
MONTHS
MONTHS

10.00
10.00
1.00
1.00

cum
cum
lot
lot

SUBTOTAL
1.0 SITE PREPARATION/SITE WORKS

Mobilization/Demobilization/breaking
Cleaning and Hauling/Waste
SUBTOTAL
3.0 SITE PREPARATION/SITE WORKS
Temporary Utilities (H20 & Electrcity)
Safety ProtectionFence
Barracks/Warehouse

Miscellaneous
Office Supplies
SUBTOTAL
4.0 EARTHWORKS
Excavation Works
On Fill/Backfill/Grave Fill
Grading & Compaction

Preparation, Soil Poisoning, gravel bedding

SUBTOTAL
5.0 FORMWORKS
Footing Tie Beam / Stairs/ Slab

1.00
SUBTOTAL

6.0 CONCRETE WORKS (CLASS 'A' PORTLAND)

LOT

CEMENT
SAND
GRAVEL
4" CHB
5" CHB
16 mm REBAR
12 mm REBAR
10 mm REBAR
Tie wire
Concrete mixer rental
Fuel and gasoline

1400.00 BAGS
90.00 CUM
80.00 CUM
1200.00 PCS
3900.00 PCS
100.00 PCS
80.00 PCS
1260.00 PCS
65 KG
2 MONTHS
1
lot
SUBTOTAL

9.0 STEEL WORKS

W6X9
W 4 X 13
4" X 6" X 2.0 mm
4" X 4" X 2.0 mm
2" X 6" X 2.0 mm
2" X 4" X 2.0 mm C- purlins
0.250 X 1 mm steel deck
4' x 8' x 12 mm MS Plate
Welding rod
Acetylene
Oxygene
Cutting tips and accessories
Epoxy primer
Paint Thinner
Tylorite Cut-off Disc
Grinding Disk
Cuting Disk
Hacksaw blade (Sandvic)
12 mm x 6" anchor bolts witt nut
Miscellaneous accessories (boom)

4786 KG
829 KG
10 PCS
13 PCS
13 PCS
1,054 PCS
1050 LM
1 PCS
12 BOX
15 TANK
50 TANK
1 LOT
46 GAL
24 LIT
30 PCS
30 PCS
27 PCS
45 PCS
80 PCS
1 LOT
SUBTOTAL

TOTAL MATERIALS. FACILITIES AND EQUIPMENT

TOTAL LABOR
10% CONTIGENCY

ADD

TOTAL LABOR AND MATERIALS

CONTRACTOR'S MARGIN @ 15 %

TOTAL ESTIMATED STRUCTURAL COST

SAY

ERMIN GARCIA

(Earthworkds, Col/Footings, Tie Beam)

ns, Girders, Beams, Rafters, Roof Framing
, interior walls (plain cement finished)
and Slab ( Ground Floor and 2nd Floor - ready for tile works)
tairs w/o railing
nce & path walk

ural finishings
insurance

UNIT COST

AMOUNT

0.00
0.00

0
0
0

50000.00
10000.00

50000
10000
60000

10000.00
10000.00
15555.00
3000.00
1000.00

30000
10000
15555
9000
3000
67555

800.00
500.00
5000.00
30000.00

8000
5000
5000
30000
48000

15000

15000
15000

240
600
700
12
14
840
240
125
70
5000

336000
54000
56000
14400
54600
84000
19200
157500
4550
10000
15000
780,250.00

120
120
3650
1685
1850
80
287
9650
3200
900
1200
5000
750
300
850
125
125
75
80
10000

574320
99480
36500
21905
24050
84320
301350
9650
38400
13500
60000
5000
34500
7200
25500
3750
3375
3375
6400
10000
1,362,575.00

2,318,380
927,352
324,573
3,570,305
535545.78

4,105,851

4,105,000