Owner: Violeta Conanan

Name of Project: 1 Storey Residence

Location : Nabas, Aklan

PART OF UNIT
DESCRIPTION QTY. UNIT PRICE
STRUCTURE PRICE
1.0 CLEARING, GRUBBLING & LAY OUT WORKS 18 sq.m. 100.00 1,800.00
0.00
2.0 EARTHWORK 0.00
1. Excavation 5.5 cub.m. 350.00 1,925.00
2. Backfilling & Embankment 2.5 cub.m. 450.00 1,125.00
0.00
3.0 BLDG. STRUCTURAL CONCRETE WORKS 0.00
3.1 Footing 1.2 cub.m. 0.00
Cement 10 bags 260.00 2,600.00
Sand 0.6 cub.m. 600.00 360.00
Gravel 1.2 cub.m. 750.00 900.00
12 mm x 6.00 mm RSB 10 pcs. 365.00 3,650.00
G.I. Wire # 16 1 kilos 75.00 75.00
0.00
3.2 Column 0.67 cub.m. 0.00
Cement 6 bags 260.00 1,560.00
Sand 0.34 cub.m. 600.00 204.00
Gravel 0.67 cub.m. 750.00 502.50
12 mm x 6.00 mm RSB 32 pcs. 365.00 11,680.00
10 mm x 6.00 mm RSB 12 pcs. 145.00 1,740.00
G.I. Wire # 16 5 kilos 75.00 375.00
0.00
0.00
3.3 Tie Beam 0.9 cub.m. 0.00
Cement 8 bags 260.00 2,080.00
Sand 4.5 cub.m. 600.00 2,700.00
Gravel 0.9 cub.m. 750.00 675.00
12 mm x 6.00 mm RSB 30 pcs. 365.00 10,950.00
10 mm x 6.00 mm RSB 10 pcs. 145.00 1,450.00
G.I. Wire # 16 7 kilos 75.00 525.00
0.00
3.4 Rcb 0.9 cub.m. 0.00
Cement 8 bags 260.00 2,080.00
Sand 4.5 cub.m. 600.00 2,700.00
Gravel 0.9 cub.m. 750.00 675.00
12 mm x 6.00 mm RSB 40 pcs. 365.00 14,600.00
10 mm x 6.00 mm RSB 10 pcs. 145.00 1,450.00
G.I. Wire # 16 7 kilos 75.00 525.00
0.00
3.5 Ground Floor Slab 2.5 cub.m. 0.00
Cement 23 bags 260.00 5,980.00
Sand 1.25 cub.m. 600.00 750.00
Gravel 2.5 cub.m. 750.00 1,875.00
10 mm x 6.00 mm RSB 24 pcs. 145.00 3,480.00
G.I. Wire # 18 5 kilos 75.00 375.00
0.00
4.0 BLDG. WALL CLADDING & PLASTERING WORKS 38 sq.m. 0.00
0.00
6" CHB 397 pcs. 15.00 5,955.00
4" CHB 83 pcs. 13.00 1,079.00
10 mm x 6.00 mm RSB 45 pcs. 145.00 6,525.00
Cement 30 bags 260.00 7,800.00
Screened Sand 2 cub.m. 700.00 1,400.00
 G.I. Wire # 16 10 kls. 75.00 750.00
Fine Sand (ready for plastering) 1.5 cub.m. 1,200.00 1,800.00
0.00
5.0 ROOF FRAMING WORKS 0.00
2" x 4" C - Purlins 6 pcs 900.00 5,400.00
2'' x 2"x1/4 Angle bar 8 pcs 1,980.00 15,840.00
Welding Rod 3 boxes 1,400.00 4,200.00
0.00
6.0 ROOF CLADDING WORKS 0.00
.4mm Hi Rib Type Roofing 8 lin.m. 280.00 2,240.00
Hi Rib Ridge Roll 1 pcs 450.00 450.00
Blind Revits 1 box 350.00 350.00
Text Screw 180 pcs 2.50 450.00
0.00
7.0 ELECTRICAL WORKS (Lumpsum) 6,000.00
0.00
8.0 PLUMBING WORKS (Lumpsum) 8,000.00
0.00
9.0 Doors & windows (Lumpsum) 12,000.00
0.00
11.0 PAINTINGS WORKS 0.00
Flat 701 (Latex) 2 Gals. 550.00 1,100.00
Semi Gloss Latex 1 Gals. 600.00 600.00
Neutralizer 1 Gals. 350.00 350.00
Skim Coat 2 Bags 460.00 920.00
Assorted Sand Paper 5 mtrs. 135.00 675.00
7" Paint Roller 1 pcs. 125.00 125.00
4" Paint Roller 1 pcs. 55.00 55.00
4" Brush 1 pcs. 85.00 85.00
2" Brush 1 pcs. 65.00 65.00
Roller Tray 1 pcs. 95.00 95.00
Latex Color (assorted color) 1 ltrs 160.00 160.00
Paint Thinner 1 Gals. 350.00 350.00
Flatwall Enamel 1 Gals. 550.00 550.00
Clear Gloss Lacquer 1 Gals. 650.00 650.00
Spertite 1 quarts 425.00 425.00
Sanding Sealer 1 Gals. 650.00 650.00
Quick Dry Enamel 1 Gals. 600.00 600.00
Gypsum Putty 1 Gals. 350.00 350.00
Ceiling Joint Tape 2 pcs. 65.00 130.00
0.00
12.0 Ceiling Works (3.5mm Hardiflex with Furring Channel) 8,000.00
0.00
13.0 Tile Works 0.00
60x60 Floor/Wall Tiles 30 pcs. 180.00 5,400.00
Cement 8 bags 260.00 2,080.00
Tile Adhesive 4 bags 350.00 1,400.00
Fine Sand 0.14 cu.m. 1,200.00 168.00

Total Material Costs 181,738.50

Labor Costs 81,782.33
Excavation 1,925.00
Clearing and Grubbing 1,800.00
Total Materials & Labors 267,245.83
Management, Supervision & Contigenicies 33,405.73
TOTAL COST 300,651.55

Prepared By:

IAN KRISTOFFER J. REVISA

 ARCHITECT
PRC: 0033003
TIN: 296-469-669-000
 123,120.00 123,120.00 20,930.40

14,100.00 14,100.00 2,397.00

229,729.50 80,405.33 310,134.83 52,722.92

71,665.50

41,298.25
58,118.25

58,868.25 20,603.89 79,472.14 13,510.26

4,264.50
5,989.50

6,139.50 2,148.83 8,288.33 1,409.02

1,279.50
2,669.50

2,744.50 960.58 3,705.08 629.86

8,685.75

8,910.75 3,118.76 12,029.51 2,045.02

116,450.00 40,757.50 157,207.50 26,725.28

50,000.00 8,500.00
 20,000.00 3,400.00

150,000.00 25,500.00

60,000.00 10,200.00

123,305.00 43,156.75 166,461.75 28,298.50

20,000.00 3,400.00
2,041,510.20
144,050.40

16,497.00 160,547.40
-
362,857.75
-
- 15.75
-
-
-
-
-

-
-
-
92,982.40
- 65.8
-
-

-
-
-
-
9,697.34
- 3.6666667
-
-
-
-
-
-
4,334.94
-
-

-
- 1,048,125.72
-
-
14,074.53
-

-
-
-
183,932.78
-
58,500.00
-
 23,400.00
-
175,500.00
-
70,200.00

-
-
-
-
-
-
194,760.25
23,400.00
3,736,112.76 2,041,510.20