PROJECT: Construction of Kubo House

LOCATION: N0.37 Woodhouse St., G.H. , Olongapo City

OWNER: Mr. & Mrs. Ferdie Cruz
DATE: 10-Nov-24

SUBJECT: BREAKDOWN OF ESTIMATES

Direct Materials and Labor Cost
Area 3mx5m Bedroom with GF CR and Kitchen
PREPARED BY: AAE

1 GENERAL REQUIREMENTS
WORK DESCRIPTION/ SCOPE OF WORKS QTY UNIT COST MATERIAL
1.1 Mobilization and Demobilization 1 lot 5,000.00 5,000.00
1.2 Site Supervision 1 lot - -
1.8 Architectural and Engineering Design 1 lot 5,000.00 5,000.00

TOTAL FOR GENERAL REQUIREMENTS 10,000.00

2 SITE WORKS ( Debris and Backfill Area)

WORK DESCRIPTION/ SCOPE OF WORKS QTY UNIT COST MATERIAL
2.1 Floor area Leveling 1 lot 12,000.00 12,000.00
2.2 Drain pipes relocation 1 lot 2,400.00 2,400.00
2.3 Area backfilling 1 lot 2,000.00 2,000.00
2.4 Backfilling of excavated portion 1 lot 3,400.00 3,400.00
TOTAL 19,800.00
Note: Backfilling materials to be provided by Owner ( As needed)
3 EXISTING CHB WALL @ GF
WORK DESCRIPTION/ SCOPE OF WORKS QTY UNIT COST MATERIAL
3.1 CHB laying to meet the hieght/ level at garden 1 lot 45,000.00 42,000.00
3.2 Plastering Works
3.2.1 Rip-rap plastering on the affected area 1 lot 12,000.00 12,000.00
3.2.2 CHB wall plastering 1 lot 18,000.00 18,000.00
3.2.3 Removal of Kapak plastering 1 lot 16,000.00 16,000.00
3.2.4 Additional rebars on CHB wall 1 lot 8,000.00 8,000.00
3.2.5 Fire wall plastering 1 lot 10,000.00 10,000.00

TOTAL 64,000.00
4 2nd STEEL FRAMING WORKS
WORK DESCRIPTION/ SCOPE OF WORKS QTY UNIT COST MATERIAL
4.1 Tubular Columns
4.1.1 Steel Tubular Columns 2"X4" Erection 1 lot 32,000.00 32,000.00
4.1.2 Welding works 1 lot 15,000.00 15,000.00
4.1.3 Epoxy primer painting 1 lot 6,000.00 6,000.00
4.2 Tubular Beams and Floor framing
 4.2.1 Steel tubular 2"x3" floor joist 1 lot 66,000.00 66,000.00
4.2.2 Welding works 1 lot 36,000.00 36,000.00
4.2.3 Epoxy primer painting 1 lot 10,000.00 10,000.00
4.2.4 Steel Stair going to doen to CR-Kitchen 1 lot 19,000.00 19,000.00
4.3 Cement Board Installation 12mm Thick 1 lot 85,000.00 85,000.00

TOTAL
5 KITCHEN & BATHROOMS WORKS ( Existing Walls)
WORK DESCRIPTION/ SCOPE OF WORKS QTY UNIT COST MATERIAL
5.1 Cement Plastering and Tile Works
5.1.1 Plastering works affected areas 1 lot 8,000.00 8,000.00
5.1.2 Tile works 1 lot 1,200.00 1,200.00
5.1.3 Pipe installation provisions 1 lot 3,000.00 3,000.00
5.1.4 Grouting works 1 lot 2,000.00 2,000.00
5.1.5 Painting Works 1 lot 6,000.00 6,000.00
4.1.6 Area Ceiling Works 1 lot 6,000.00 6,000.00
4.1.7 Ceiling Painting works 1 lot 3,000.00 3,000.00
5.2 Plumbing Works. Re-piping and pipe layout 1 lot 5,600.00 5,600.00
5.3 Lightings and EE Fixtures 1 lot 5,880.00 5,880.00
5.4 Consumables & Accessories 1 lot 2,000.00 2,000.00
Note: Plumbing fixtures and Tile to be Provided by Owner
TOTAL
6 2nd FLOOR WALL WORKS
WORK DESCRIPTION/ SCOPE OF WORKS QTY UNIT COST MATERIAL
5.1 Metal Studs and Cement Boards Interiro Work
5.1.1 Metal Studs installation 2"x3" 1 lot 26,000.00 26,000.00
5.1.2 Cement boards Installation 9mm.thick 1 lot 36,000.00 36,000.00
5.1.3 Sawali wall installation Exterior 1 lot 28,000.00 28,000.00
5.1.4 Wall insulation works 1 lot 16,000.00 16,000.00
5.1.5 Sawali anay proof painting 1 lot 4,000.00 4,000.00
5.1.6 Sawali Varnishing works 1 lot 6,000.00 6,000.00
5.2 Electrical pipe provision installation 1 lot 2,000.00 2,000.00
5.3 Rust proofing paint of all metal studs 1 lot 5,000.00 5,000.00
5.4 Consumables & Accessories 1 lot 2,000.00 2,000.00
Note: Wall facing the Creek is not included for Sawali Wall
TOTAL
6 ROOFING AND CEILING WORK
WORK DESCRIPTION/ SCOPE OF WORKS QTY UNIT COST MATERIAL
6.1 Tubular Steek Roof Framing
5.1.1 Tubular steel 2"x4' 1 lot 22,000.00 22,000.00
5.1.2 Welding Works 1 lot 6,000.00 6,000.00
5.1.3 Epoxy painting works 1 lot 8,000.00 8,000.00
5.1.4 Ceiling hangers and framings 1 lot 9,500.00 9,500.00
5.1.5 Cement board ceiling works 1 lot 16,000.00 16,000.00
5.1.6 Ceiling Painting works 1 lot 5,000.00 5,000.00
5.2 Electrical pipe provision installation 1 lot 2,000.00 2,000.00
5.3 Gutters and Pipe drains 1 lot 6,500.00 6,500.00
5.4 Consumables & Accessories 1 lot 2,000.00 2,000.00
 Note: To design an A-Frame roofing facing the garden.
TOTAL

6 TOTAL COST

Design Ideas

Kubo Sawali Cladding Wall

Kubo BedRoom Area Kubo Kitchen and CR Area

Wall Framing
LABOR TOTAL
5,000.00 10,000.00
20,000.00 20,000.00
5,000.00 10,000.00

30,000.00 40,000.00

LABOR TOTAL
8,400.00 20,400.00
2,000.00 4,400.00
8,000.00 10,000.00
6,000.00 9,400.00
24,400.00 44,200.00

LABOR TOTAL
21,000.00 63,000.00
-
6,000.00 18,000.00
9,000.00 27,000.00
8,000.00 24,000.00
4,000.00 12,000.00
5,000.00 15,000.00

32,000.00 96,000.00

LABOR TOTAL

16,000.00 48,000.00
7,500.00 22,500.00
3,000.00 9,000.00
-
33,000.00 99,000.00
18,000.00 54,000.00
5,000.00 15,000.00
9,500.00 28,500.00
42,500.00 127,500.00

403,500.00

LABOR TOTAL

4,000.00 12,000.00
600.00 1,800.00
1,500.00 4,500.00
1,000.00 3,000.00
3,000.00 9,000.00
3,000.00 9,000.00
1,500.00 4,500.00
2,800.00 8,400.00
2,940.00 8,820.00
1,000.00 3,000.00

64,020.00

LABOR TOTAL

13,000.00 39,000.00
18,000.00 54,000.00
14,000.00 42,000.00
8,000.00 24,000.00
2,000.00 6,000.00
3,000.00 9,000.00
1,000.00 3,000.00
2,500.00 7,500.00
1,000.00 3,000.00

187,500.00

LABOR TOTAL

11,000.00 33,000.00
3,000.00 9,000.00
4,000.00 12,000.00
4,750.00 14,250.00
8,000.00 24,000.00
2,500.00 7,500.00
1,000.00 3,000.00
3,250.00 9,750.00
1,000.00 3,000.00
 115,500.00

950,720.00

Floor Framing