PROJECT TITLE: PROPOSED 1 – STOREY RESIDENTIAL BUILDING

LOCATION: BLK. 7, LOT A, BRGY. SAN MIGUEL TAGUM CITY

OWNER: Mrs. LILIAN P. ALMEDORA

ITEM – I EARTHWORKS
A. Backfill & Compaction
10 cu.m. @ 100.00 cu.m. = 1,000.00
B. Gravel Base:
3 cu.m. @ 500.00 cu.m. = 1,500.00
C. EARTH FILL
22 cu.m. @ 500.00 cu.m. = 11,000.00

Labor Cost = 5,000.00

ITEM COST = 18,500.00

ITEM – 2 FORMS and SCAFFOLDS

Materials:
5 Sheets 1/4" thk. Marine Plywood @ 350.00 / sheet = 1,750.00
5 Sheets 3/4" thk. Marine Plyboard @ 980.00 / sheet = 4,900.00
50 Pieces 2” x 2” x 10’ Coco Lumber @ 120.00 / piece = 6,000.00
20 Pieces 2” x 4” x 10’ Coco Lumber @ 144.00 / piece = 2,880.00
5 Rolls Nylon Rope @ 35.00 / roll = 175.00
5 Kilos #1 Common Nails @ 60.00 / kilo = 300.00
7 Kilos #2/1 Common Nails @ 60.00 / kilo = 420.00
10 Kilos #4 Common Nails @ 50.00 / kilo = 500.00
Labor Cost = 10,000.00
ITEM COST = 26,925.00

ITEM – 3 REINFORCEMENT BARS

Materials:
56 Pieces 16mm dia. X 6.00 m. Deform bars @ 390.00 / piece = 21,840.00
20 Pieces 12mm dia. X 6.00 m. Deform bars @ 220.00 / piece = 4,400.00
195 Pieces 10mm dia. X 6.00 m. Deform bars @ 156.00 / piece = 30,420.00
10 Kilos G.a. # 16 G.I. Tie Wire @ 80.00 / kilo = 800.00
3 Pieces Hacksaw @ 450.00 / piece = 1,350.00
10 Pieces Hacksaw Blade @ 65.00 / piece = 650.00
4 Kilos Concrete Nails #4 @ 90.00 / kilo = 360.00
3 Kilos Concrete Nails #3 @ 90.00 / kilo = 270.00
Labor Cost = 25,000.00
ITEM COST = 85,090.00

ITEM – 4 CONCRETE WORKS (SLAB & COLUMN & BEAM)

104 Bags Cement (UNION BRABD) @ 210.00 / bags = 22,360.00
30 Cu.m. Gravel @ 500.00 / cu.m. = 13,500.00
11 Cu.m. Sand @ 500.00 / cu.m. = 5,500.00
Labor Cost = 20,000.00
ITEM COST = 61,360.00

Equipment Rental:
1 Unit Concrete Mixer for 20 days @ 350.00 / day = 7,000.00

ITEM COST = 7,000.00

ITEM – 5 MASONRY WORKS
A. FILLER & SETTING
55 Bags Cement (UNION BRAND) @ 210.00 / bags = 15,265.00
10 Cu.m. Sand @ 500.00 / cu.m. = 5,000.00
2062 Pieces Concrete Hollow Blocks 100mm @ 10.00 / piece = 20,620.00
Labor Cost = 15,000.00
ITEM COST = 55,885.00
ITEM – 6 ROOF FRAMING
Materials:
20 Pieces 1.2mm X 2” X 4” thk. Cee Purlins @ 500.00 / piece = 10,000.00
19 Pieces 1.5mm X 2” X 4” thk. Tubular @ 1,500.00 / piece = 28,500.00
5 Pieces 1.5mm X 2” X 6” thk. Tubular @ 1,759.00 / piece = 8,795.00
5 Boxes Welding Electrodes @ 2,000.00 / box = 10,000.00
2 Gallons Boysen Redoxide Primer Paint @ 400.00 / gallon = 800.00
3 Gallons Paint Thinner @ 300.00 / gallon = 900.00
3 Pieces 4” Paint Brush @ 55.00 / piece = 165.00
8 Pieces 10mmdia. Plain Round Bar Sog Rad @ 160.00 / cu.m. = 1,280.00
Labor Cost = 25,000.00
ITEM COST = 85,440.00

ITEM – 7 ROOFING WORKS WITH GUTTER and FLUSHING

Materials:
16 Pieces Pre-Painted Rib – Type Roofing @ 1,800.00 / piece. = 28,800.00
53 Sheets Pre-Painted G.I. Gutter @ 180.00 / sheet = 9,540.00
50 Sheets Pre-Painted Ridge Roll @ 180.00 / sheet = 9,000.00
5 Box G.I. Blind Rivets @ 240.00 / Box = 1,200.00
500 Pieces Tek screw @ 2.25 / piece = 1,125.00
2 Pieces Vulca Seal @ 465.00 / piece = 930.00
Labor Cost = 25,000.00
ITEM COST = 75,595.00

ITEM – 8 CEILING WORKS

Materials:
60 Pieces 1” X 2” Metal Furring @ 110.00 / piece = 6,600.00
25 Sheets 3.5mm thk. Hardiflex @ 410.00 / piece = 10,250.00
3 Box G.I. Blind Rivets, 1/8” x 1” @ 240.00 / piece = 720.00
1500 Pieces Black Screws, 1 1/2" @ .50 / piece = 750.00
Labor Cost = 8,000.00
ITEM COST = 26,320.00

ITEM – 9 DOORS
Materials:
1 Pieces Main Door @ 4,200.00 / piece = 4,200.00
2 Pieces Bedroom Door @ 3,500.00 / piece = 7,000.00
1 Pieces Kitchen Door @ 3,500.00 / piece = 3,500.00

Labor Cost = 3,000.00

ITEM COST = 17,300.00
ITEM – 10 WINDOWS
Materials:
7 Pieces Windows Double S/S @ 4,000.00 / piece = 28,000.00
1 Pieces Fix Glass Window (0.40 x 2.10) @ 3,500.00 / piece = 3,500.00
1 Pieces Toilet Window (0.60 x 0.60) @ 2,000.00 / piece = 2,000.00
1 Pieces Kitchen Window (0.50 x 1.00) @ 2,500.00 / piece = 2,500.00

ITEM COST = 36,000.00

ITEM – 12 TILES
Materials:
100 Pieces 0.60m X 0.60m Ceramic Tiles @ 100.00 / piece = 10,000.00
110 Pieces 0.20m X 0.40m Tiles @ 100.00 / piece = 11,000.00
22 Pieces 0.30m X 0.30m Tiles @ 100.00 / piece = 2,200.00
10 Box Laminated Wood Plank @ 3,500.00 / bag = 35,000.00
5 Bags Tiles Grout @ 70.00 / bag = 350.00
Labor Cost = 20,000.00
ITEM COST = 78,550.00

ITEM – 13 CABINETS
Materials:
2 Sets Bedroom Cabinet @ 15,000.00 / sets = 12,000.00
1 Sets Kitchen Cabinet @ 10,000.00 / sets = 8,000.00

ITEM COST = 20,000.00

ITEM – 14 PAINTING
Materials:
10 Gallons Acrytic Primer @ 700.00 / Gal. = 7,000.00
20 Gallons Perma Coat Semi-Gloss Latex @ 700.00 / Gal. = 14,000.00
10 Gallons Acrytic Cast @ 500.00 / Gal. = 5,000.00
10 Gallons Body Filler w/ Hardener @ 600.00 / Gal. = 6,000.00
2 Pieces Paint Roller #4 @ 120.00 / Gal. = 240.00
3 Pieces Baby Roller #2 @ 60.00 / Gal. = 180.00
3 Pieces Paint Brush @ 30.00 / Gal. = 90.00
2 Pieces Paint Pan @ 40.00 / Gal. = 80.00
5 Kilos Waste Cotton @ 120.00 / Gal. = 600.00
50 Pieces Sand Paper Assorted #120 @ 15.00 / Gal. = 750.00
10 Pieces Sand Paper Assorted #60 @ 120.00 / Gal. = 1,200.00

Labor Cost = 35,000.00

ITEM COST = 70,140.00

ITEM – 15 PLUMBING PIPES and FITTING

A. Sanitary Pipes
8 Pieces 100mm dia. X 3.00m @ 750.00 / piece = 6,000.00
10 Pieces 75mm dia. X 3.00m @ 649.00 / piece = 6,490.00
3 Pieces 50mm dia. X 3.00m @ 484.00 / piece = 1,452.00
2 Pieces Elbow, 90 deg. - 100mm dia. @ 70.00 / piece = 140.00
16 Pieces Elbow, 90 deg. - 75mm dia. @ 60.00 / piece = 960.00
5 Pieces Elbow, 90 deg. – 50mm dia. @ 40.00 / piece = 200.00
3 Pieces Elbow, 45 deg. – 100mm dia. @ 70.00 / piece = 210.00
2 Pieces Elbow, 45 deg. – 50mm dia. @ 40.00 / piece = 80.00
 8 Pieces 75mm dia. Coupling @ 12.00 / piece = 96.00
3 Pieces Sanitary WYE – 100mm dia. @ 250.00 / piece = 750.00
4 Pieces Reducer WYE – @ 150.00 / piece = 600.00
100mm dia. X 50mm dia.
1 Pieces Floor Drain Trap @ 350.00 / piece = 350.00
2 Pieces Clean – Out w/ Plug – 50mm dia. @ 120.00 / piece = 240.00
3 Pieces Clean – Out w/ Plug – 100mm dia. @ 180.00 / piece = 540.00
2 Pieces 16 oz. PVC Clear Solvent Cement @ 200.00 / = 400.00

Labor Cost = 8,000.00

ITEM COST = 26,508.00

B. Water Pipes
Materials:
1 Pieces Water Meter @ 230.00 / piece = 230.00
1 Pieces Gate Valve @ 170.00 / piece = 170.00
24 Pieces Elbow 90 deg. @ 18.00 / piece = 432.00
6 Pieces 20mm dia. Pipe @ 400.00 / piece = 2,400.00
5 Pieces Reducer Tee @ 45.00 / piece = 225.00
3 Pieces Nipple Reducer @ 35.00 / piece = 105.00
2 Pieces Coupling @ 15.00 / piece = 30.00
5 Pieces Teflon Tape @ 15.00 / piece = 75.00

Labor Cost = 3,000.00

ITEM COST = 6,667.00

C. Plumbing Fixtures and Accessories

1 Pieces Water Closet @ 4,500.00 / piece = 4,500.00
1 Pieces Lavatory @ 1,200.00 / piece = 1,200.00
1 Pieces Kitchen Sink @ 1,800.00 / piece = 1,800.00
1 Pieces Soap Holder @ 145.00 / piece = 145.00
1 Pieces Toilet Paper Holder @ 750.00 / piece = 750.00
1 Pieces Towel Holder @ 600 / piece = 600.00
1 Pieces Shower Head @ 2,500.00 / piece = 2,500.00
3 Pieces Faucet @ 300.00 / piece = 300.00
1 Pieces Floor Drain @ 350.00 / piece = 350.00

ITEM COST = 12,145.00

ITEM – 16 ELECTRICAL
Materials:
1 Piece Panel Board (12 Branches) @ 2500.00 / pcs. = 2,500.00
1 Piece Main Circuit (60 A) @ 560.00 / pcs. = 560.00
3 Piece Circuit Breaker (15 A) @ 300.00 / pcs. = 900.00
8 Piece Circuit Breaker (20 A) @ 325.00 / pcs. = 2,600.00
33 Piece 3 Gang Lighting Outlet w/ switch @ 365.00 / pcs. = 3,650.00
12 Piece 3 Gang Convenience Outlet @ 380.00 / pcs. = 4,560.00
1 Piece Refrigerator Outlet @ 385.00 / pcs. = 385.00
1 Piece Ranger Outlet @ 385.00 / pcs. = 385.00
1 Piece Washing Machine Outlet @ 385.00 / pcs. = 385.00
 2 Piece #14 THHN Wire (BOX) @ 2,580.00 / pcs. = 5,160.00
2 Piece #12 THHN Wire (BOX) @ 3,845.00 / pcs. = 7,690.00
1 Piece #10 THHN Wire (BOX) @ 3,890.00 / pcs. = 3,890.00
2 Piece #14 THHN Wire (BOX) @ 2,580.00 / pcs. = 5,160.00
1 Piece #8 THHN Wire (10m) @ 69.00 / pcs. = 690.00
1 Piece #6 THHN Wire (10m) @ 115.00 / pcs. = 1,150.00
20 Piece 20mm dia. PVC Pipe @ 95.00 / pcs. = 1,900.00
1/4 Quartz PVC CIELANT @ 145.00 / pcs. = 145.00
1 Piece @1/2 RSC Conduit Pipe @ 380.00 / pcs. = 380.00
1 Piece @2 RSC Conduit Pipe @ 980.00 / pcs. = 980.00
1 Piece PVC Connector (BOX) @ 205.00 / pcs. = 205.00
1 Piece PVC U Clamp @ 285.00 / pcs. = 285.00
10 Piece Flush Wall Switch @ 220.00 / pcs. = 2,200.00
1 Piece Ceiling Light W/ Fan @ 2,250.00 / pcs. = 380.00
5 Piece T5 Fluorescent Lamp @ 380.00 / pcs. = 1,900.00

Labor Cost = 23,000.00

ITEM COST = 70,350.00

SUMMARY
ITEM – I EARTHWORKS = 18,500.0 0
ITEM – 2 FORMS and SCAFFOLDS = 26,925.00
ITEM – 3 REINFORCEMENT BARS = 85,090.00
ITEM – 4 CONCRETE WORKS (SLAB & COLUMN & BEAM) = 61,360.00
ITEM – 5 MASONRY WORKS = 55,885.00
ITEM – 6 ROOF FRAMING = 85,440.00
ITEM – 7 ROOFING WORKS WITH GUTTER and FLUSHING = 26,320.00
ITEM – 8 CEILING WORKS = 26,320.00
ITEM – 9 DOORS = 17,300.00
ITEM – 10 WINDOWS = 36,000.00
ITEM – 12 TILES = 78,550.00
ITEM – 13 CABINETS = 20,000.00
ITEM – 14 PAINTING = 70,140.00
ITEM – 15 PLUMBING PIPES and FITTING = 45,320.00
ITEM – 16 ELECTRICAL = 70,350.00

TOTAL MATERIAL & LABOR COST = 697,180.00

5% CONTENGENCY = 34,859.00
CONTRUCTORS PROFIT = 73,203.00

TOTAL PROJECT COST = Php. 805,242.00

PREPARED BY: