PROJECT: PROPOSED TWO STOREY RESIDENTIAL RENOVATION

LOCATION: BAGUMBONG, CALOOCAN CITY, METRO MANILA

OWNER: MR. EPIFANIO TIMAGOS JR.

I. EARTHWORKS
QUANTITY: 27.14 cu.m
DURATION: 10 CD
Description of Materials Quantity Unit Unit Cost Total Cost
Excavation 27.14 cu.m - -
BACKFILL 30.27 cu.m 100 3,027.00
Gravel Bedding 2.65 cu.m 150 397.50
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman 1 - - -
Skilled WORKERS 2 - - -
Laborer 6 - - -
MATERIAL COST 3,424.50
LABOR COST 1,027.35
SUB TOTAL: 4,451.85

II.CONCRETE WORKS (FOOTING, COLUMN, WALL FOOTING, FRAMING BEAM)

QUANTITY: 24.62 cu.m
DURATION: 8 CD
Description of Materials Quantity Unit Unit Cost Total Cost
Portland cement 40kg 80 Bags 260 20,800.00
Gravel Blanket 5 cu.m 700 3,446.80
Sand 12 cu.m 600 7,200.00
16mm x 6.00m RSB 50.00 pcs 375 18,750.00
12mm x 6.00m RSB 145.00 pcs 210 30,450.00
10mm x 6.00m RSB 140.00 pcs 165 23,100.00
#16 G.I Tie Wire 128.00 kgs 85 10,880.00
50 - 2" x 2" x 12' form lumber 200.00 bdft 48 9,600.00
15 - 2" x 3" x 12' form lumber 90.00 bdft 48 4,320.00
C.W nails (ASSORTED) 60.00 kgs 75 4,500.00
1/4" X 4' X 8' PLYWOOD 8 pcs 310 2,480.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman 1 - - -
Skilled WORKERS 3 - - -
Laborer 5 - - -
MATERIAL COST 135,526.80
LABOR COST 27,105.36
SUB TOTAL: 162,632.16

III.MASONRY WORKS
QUANTITY: 305.39 sq.m
DURATION: 20 CD
Description of Materials Quantity Unit Unit Cost Total Cost
4" THK CHB 400.00 pcs 10 4,000.00
Portland cement 40kg 15 bags 260 3,900.00
Sand 6 cu.m 650 3,900.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman 1 - - -
Skilled WORKERS 3 - - -
Laborer 4 - - -
MATERIAL COST 11,800.00
LABOR COST 2,360.00
SUB TOTAL: 14,160.00

IV. DOORS & WINDOWS

QUANTITY: 8.00 units
DURATION: 2 CD
Description of Materials Quantity Unit Unit Cost Total Cost
D-1 8 set 5,000.00 40,000.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman - - - -
Skilled WORKERS - - - -
Laborer - - - -
TOTAL COST 40,000.00
LABOR COST 8,000.00
SUB TOTAL: 48,000.00
V. ELECTRICAL WORKS
QUANTITY: 1.00 LOT
DURATION: 3 CD
Description of Materials Quantity Unit Unit Cost Total Cost
LUMP SUM 1.00 L.S 11,000.00 11,000.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman 1 - - -
Skilled Laborer/Electrician 1 - - -
Laborer 1 - - -
MATERIAL COST 11,000.00
LABOR COST 2,200.00
SUB TOTAL: 13,200.00

VI STEEL WORKS
QUANTITY: 1.00 LOT
DURATION: 2 CD
Description of Materials Quantity Unit Unit Cost Total Cost
LUMP SUM other materials 1.00 L.S 5,000.00 5,000.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman 1 - - -
Skilled Laborer/plumber 1 - - -
Laborer 1 - - -
MATERIAL COST 5,000.00
LABOR COST 1,000.00
SUB TOTAL: 6,000.00

VII. ROOFING WORKS

QUANTITY: 1.00 L.S
DURATION: 0 CD
Description of Materials Quantity Unit Unit Cost Total Cost
LUMP SUM 1.00 L.S 12,000.00 12,000.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman 1 - - -
Skilled Laborer/Painter 1 - - -
Laborer 1 - - -
MATERIAL COST 12,000.00
LABOR COST -
SUB TOTAL: 12,000.00

DESCRIPTION TOTAL COST

MATERIAL COST 215,326.80
LABOR COST 41,692.71
TOTAL CALENDAR DAYS 45
TOTAL DIRECT COST: 257,019.51

PREPARED BY: SIGNED BY: APPROVED BY:

AYSON N. DELA CRUZ MR. EPIFANIO TIMAGOS JR.

ARCH'L DESIGNER OWNER