GOMONID RESIDENCE

Cost Estimate

1st Floor: Concrete Works

 Slab = 150 cu. M (1:2:4)

Cement = 170 bags (40kgs Pozzolan Cement)
Sand = 9.5 cu. m
Gravel = 19 cu. m
Rebar 12mm dia. = 240 pcs (6m)
Temp bar 10 mm dia. = 240 pcs (6m)
 Exterior Walls = 6 in. thick CHB (Concrete Hollow Blocks)
No. of CHB = 1,650 pcs.
 Interior Walls = 4 in. thick CHB

No. of CHB = 230 pcs.

 Wall Concreting (1:2:4) (for all walls)

Cement = 150 bags (40kgs Pozzolan Cement)
Sand = 9 cu. m
Gravel = 18 cu. m
Rebars 10mm dia. = 108 pcs
 Column (1:2:4) (250mm x 250mm)
Each column: (4 pcs rebars, 18 pcs ties)
Rebars 12mm dia. = 4 pcs (6m)
Ties 10 mm dia. = 4 pcs (6m)
Cement = 2.25 bags (40kgs Pozzolan Cement)
Sand = .125 cu. m
Gravel = .25 cu. m

All Columns: 14
Rebars 12mm dia. = 56 pcs (6m)
Ties 10 mm dia. = 46 pcs (6m)
Cement = 32 bags (40kgs Pozzolan Cement)
Sand = 2 cu. m
Gravel = 3.5 cu. m
 Beam (1:2:4) (250mm x 350mm) (foot tie beam and beam are in the same dimensions)
Each beam: 5m
Rebars 12mm dia. = 5 pcs (6m)
Stirrups 10 mm dia. = 3 pcs (6m)
Cement = 4 bags (40kgs Pozzolan Cement)
Sand = 0.3 cu. m
Gravel = 0.5 cu. m
Each beam: 4m
Rebars 12mm dia. = 5 pcs (6m)
Stirrups 10 mm dia. = 3 pcs (6m)
Cement = 4 bags (40kgs Pozzolan Cement)
Sand = 0.2 cu. m
Gravel = 0.5 cu. m

Each beam: 3m
Rebars 12mm dia. = 5 pcs (6m)
Stirrups 10 mm dia. = 3 pcs (6m)
Cement = 3 bags (40kgs Pozzolan Cement)
Sand = 0.2 cu. m
Gravel = 0.3 cu. m

Total of Each Beams:

Beam 1: 5m x 18 pcs
Rebars 12mm dia. = 90 pcs (6m)
Stirrups 10 mm dia. = 54 pcs (6m)
Cement = 72 bags (40kgs Pozzolan Cement)
Sand = 5.5 cu. m
Gravel = 9 cu. m

Beam 2: 4m x 6 pcs
Rebars 12mm dia. = 30 pcs (6m)
Stirrups 10 mm dia. = 18 pcs (6m)
Cement = 24 bags (40kgs Pozzolan Cement)
Sand = 1.5 cu. m
Gravel = 3 cu. m

Beam 3: 3m x 8 pcs
Rebars 12mm dia. = 40 pcs (6m)
Stirrups 10 mm dia. = 24 pcs (6m)
Cement = 24 bags (40kgs Pozzolan Cement)
Sand = 2 cu. m
Gravel = 2.5 cu. m

TOTAL:
Rebars 12mm dia. = 160 pcs (6m)
Stirrups 10 mm dia. = 96 pcs (6m)
Cement = 120 bags (40kgs Pozzolan Cement)
Sand = 9 cu. m
Gravel = 14.5 cu. m
  Stairs

Rebars 12mm dia. = 108 pcs (6m)

Cement = 18 bags (40kgs Pozzolan Cement)

Sand = 1 cu. m
Gravel = 2 cu. m
 Footing: 14 pcs
Rebars 12mm dia. = 38 pcs (6m)
Cement = 32 bags (40kgs Pozzolan Cement)
Sand = 2 cu. m
Gravel = 3.5 cu. m

Overall Total of Materials for 1st Floor

Rebars 12mm dia. (275 Mpa) = 602 pcs (6m) x 0.888 kg/M = 534.576 kg
10 mm dia. = 490 pcs (6m) x 0.616 kg/M = 301.84 kg
Cement = 522 bags (40kgs Pozzolan Cement)
Sand = 33 cu. m
Gravel = 61 cu. m
6 in. CHB = 1,650 pcs.

4 in. CHB = 230 pcs.

Overall Cost of Materials for 1st Floor (current average market price)

Rebars 12mm dia. = 534.576 kg x 44 Php/kg = Php 23,521.34

10 mm dia. = 301.84 kg x 44 Php/kg = Php 13,280.96
Cement = 522 bags (40kgs Pozzolan Cement) x 262 Php/bag = Php 136,764.00
Sand = 33 cu. m x 700 Php/cu. m = Php 23,100.00
Gravel = 61 cu. m x 700 Php/cu. m = Php 42,700.00
6 in. CHB = 1,650 pcs. x 18 Php/pc. = Php 29,700.00
4 in. CHB = 230 pcs. x 12 Php/pc. = Php 2,760.00
GI Wire #16= 10.87 kg x 52 Php/kg = Php 565.42
TILES 0.5m x 0.5m = 600 pcs X 80 Php/pc = Php 48,000.00

TOTAL COST = Php 320,391.48 – 1st FLOOR

 ROOF
GI Plain 24 x 12 = 3 pcs. x 415 Php/pc. = Php 1,245.00
GI Corrugated Ordinary (GI Sheets) 26 x 12 feet = 41 pcs x 290 Php/pc. = Php 11,890.00
Pre-painted Gutter, GA 24 – 0.701mm x 2.44m = 23 pcs x 245.73/pc. = Php 5,651.79
Angle bar 2” x 2” x 20’ x 2mm (For Trusses) = 25 pcs x 360 Php/pc. = Php 9,000.00
C-purlins 1.50mm (2" x 6" x 6m) = 45 pcs x 980 Php/pc. = Php 44,100.00
 TOTAL COST = Php 71,886.79 – ROOFING

2ND FLOOR

HardieFlex® Fiber Cement Board 4.5mm = 75 pcs x 479 Php/pc = Php 35,925.00
3/4″ x 4′ x 8′ – Marine Plywood = 42 pcs x 1,320 Php/pc = Php 55,440.00
Wood joist 2’ x 8’ x 12” (Mahogany wood) = 45 pcs x 490 Php/pc = Php 22,050.00
Wall Studs 2’ x 4’ x 10” (Mahogany wood) = 80 pcs x 175 Php/pc = Php 14,000.00
Nails = 10 kgs x 70 Php/kg = Php 700.00
Amakan 1.2m x 2.4m = 45 pcs x 240 Php/pc = Php 10,800.00

TOTAL COST = Php 138,915.00– 2nd Floor

Ceiling 1st & 2ND FLOOR

1/4″ x 4′ x 8′ – Marine Plywood = 84 pcs x 420 Php/pc = Php 55,440.00

Wood 2’ x 2’ x 8” (Mahogany wood) = 70 pcs x 120 Php/pc = Php 8,400.00

Nails = 10 kgs x 70 Php/kg = Php 700.00
TOTAL COST = Php 64,540.00– Ceiling

Appliances, Furinitures, Windows, Doors, Lightings

Estimated cost = Php 300,000.00

Total cost of materials = Php 895,733.27

LABOR (40% of the total cost)
Estimated cost = Php 358,293.31

TOTAL CONSTRUCTION COST = Php 1,254,026.58

Say Php 1,500,000.00