PROJECT: FOUR BEDROOM TWO-STOREY RESIDENCE

LOCATION: LOT 18, BLR. 20 METROGATE SPRING MEADOWS, BRGY. MAHABANG PARANG, STA.MARIA, BULACAN
OWNER: MR. & MRS. ROMEO ALCANTARA
DATE: MARCH 14, 2014
DESCRIPTION
ITEMS
1.
A.

2.
A.

B.

C.

QTY

UNIT

Lot

MATERIALS
UNIT
AMOUNT
COST

SITE WORKS
Mobilization,
demobilization
a. Equipment, tools,
gasoline
b. Temporary Facilities
c. Excavation
d. Backfill

Lot

1
100
50

Lot
Cu.m.
Cu.m.

CONCRETE WORKS
FOOTINGS
Portland Cement
Washed Sand
Gravel
Dia. 16mm x 6.00m
G.I. Wire # 16

50
5
10
60
6

Portland Cement
Washed Sand
Gravel
Dia. 16mm x 6.00m
Dia. 10mm x 6.00m
G.I. Wire # 16
TIE BEAMS
Portland Cement

UNIT
COST
-

LABOR
AMOUNT

LABOR BREAKDOWN

TOTAL

Surveyor
Construction Worker
Machine Operator
Foreman

200

10,000

250
250

25000
12500

Bags
Cu.m.
Cu.m.
Pcs.
kilos

210
1200
1000
335
60

10500
6000
10000
20100
360

73.50
420
350
117.25
21

3675
2100
3500
7035
126

75
4
8
120
140
30

bags
Cu.m.
Cu.m.
Pcs.
Pcs.
Kilos

210
1200
1000
335
135
60

15750
4800
8000
40200
18900
1800

73.50
420
350
117.25
47.50
21

5512.50
1680
2800
14070
6615
630

Construction Worker
Steel man
Concreter
Carpenter
Foreman

21262.50
6480
10800
54270
25515
2430
120757.50

20

bags

210

4200

73.50

1470

Construction Worker

5670

25000
22500
47500
Construction Worker
Steel man
Concreter
Carpenter
Foreman

14175
8100
13500
27135
486
63396

COLUMNS

D.

E.

F.

G.

Washed Sand
Gravel
Dia. 16mm x 6.00m
Dia. 10mm x 6.00m
G.I. Wire # 16

2
4
30
50
20

Bags
Cu.m.
Cu.m.
Pcs.
Pcs.

1200
1000
220
135
60

2400
4000
6600
6750
1200

420
350
77
47.25
21

840
1400
2310
2362.50
420

Steel man
Concreter
Carpenter
Foreman

3240
5400
8910
9112.50
1620
33952.50

SECOND FLOOR BEAMS

Portland Cement
Washed Sand
Gravel
Dia. 16mm x 6.00m
Dia. 10mm x 6.00m
G.I. Wire # 16

40
3
6
80
140
30

bags
Cu.m.
Cu.m.
Pcs.
Pcs.
kilos

210
1200
1000
335
135
60

8400
3600
6000
26800
18900
1800

73.50
420
350
117.25
47.25
21

2940
1260
2100
9380
6615
630

Construction Worker
Steel man
Concreter
Carpenter
Foreman

11340
4860
8100
36180
25515
2430
88425

ROOF BEAMS
Portland Cement
Washed Sand
Gravel
Dia. 16mm x 6.00m
Dia. 10mm x 6.00m
G.I. Wire # 16

20
1.4
2.8
45
75
20

bags
Cu.m.
Cu.m.
Pcs.
Pcs.
kilos

210
1200
1000
220
135
60

4200
1680
2800
9900
10125
1200

73.50
420
350
77
47.25
21

1470
588
980
3465
3543.75
420

Construction Worker
Steel man
Concreter
Carpenter
Foreman

5670
2268
3780
13365
13668
1620
40371.75

STAIRWELL
Portland Cement
Washed Sand
Gravel
Dia. 16mm x 6.00m
Dia. 10mm x 6.00m
G.I. Wire # 16

15
1.5
3
10
15
10

bags
Cu.m.
Cu.m.
Pcs.
Pcs.
kilos

210
1200
1000
220
135
60

3150
1800
3000
2200
2025
600

73.50
420
350
77
47.25
21

1102.50
630
1050
770
708
210

Construction Worker
Steel man
Concreter
Carpenter
Foreman

4252.50
2430
4050
2970
2733
810

GROUND FLR. FRAMING

Portland Cement
Washed Sand
Gravel
Dia. 10mm x 6.00m
G.I. Wire # 16

45
3
6
60
20

bags
Cu.m.
Cu.m.
Pcs
kilos

210
1200
1000
135
60

9450
3600
6000
8100
1200

73.50
420
350
47.25
21

3307.50
1260
2100
2835
420

Construction Worker
Steel man
Concreter
Carpenter
Foreman

12757.50
4860
8100
10935
1620
38272.50

H.

3.
A.

B.

C.

4.

SECOND FLR. FRAMING

Portland Cement
Washed Sand
Gravel
Dia. 10mm x 6.00m
G.I. Wire # 16

45
4
8
150
30

Bags
Cu.m.
Cu.m.
Pcs
kilos

210
1200
1000
135
60

9450
4800
8000
20250
1800

73.50
420
350
47.25
21

3307.50
1680
2800
7087.50
630

Construction Worker
Steel man
Concreter
Carpenter
Foreman

12757.50
6480
10800
27337.50
2430

MASONRY WORKS
GRD/SEC. FLR. CHB LAYING
CHB 5 Ext. Walls
CHB 4 Int. Walls
Portland Cement
Washed Sand
Gravel
Dia. 10mm x 6.00m
G.I. Wire # 16

2800
1300
150
10
0
100
20

Pcs
pcs
Bags
Cu.m.
Cu.m.
Pcs
Kilos

8.50
7.50
210
1200
135
60

23800
9750
31500
1200
13500
1200

2.98
2.63
73.50
420
4.25
21

8330
3412
11025
4200
6615
420

Masons
Carpenter
Foreman

32130
13162.50
42525
16200
18225
1620
123,862.50

PLASTERING
Portland Cement
Washed Sand

90
7.5

bags
Cu.m.

210
1200

18900
9000

73.50
420

6615
3150

Masons
Carpenter
Foreman

25515
12150
37665

SEPTIC VAULT
CHB 5
Portland Cement
Washed Sand
Gravel
Dia. 10mm x 6.00m
G.I. Wire # 16

200
15
2
0
15
10

Pcs
Bags
Cu.m.
Cu.m.
Pcs
Kilos

8.50
210
1200
1000
135
60

1700
3150
2400
2025
600

2.98
73.50
420
350
47.50
21

595
1102.50
840
708.75
210

Master plumber
plumber
Steel man
Construction worker
Concreter

2295
4252.50
3240
2733.75
810

FORM WORKS
x4x8 ordinary plywood
2x3x12 coco lumber
CWN 4
CWN 2
CWN 11/2
Conc. Nail 4

40
300
2
2
1
10

Pcs
Pcs
Box
Box
Box
Kilos

638
115
1166
1166
1166
90

25520
34500
2332
2332
1166
900

223.30
40.25
408.10
408.10
31.50
31.50

8932
12075
816.20
816.20
408.10
315

Carpenter
Painter

34452
46575
3148.20
3148.20
1574.10
1215

5.

6.

7.
A.
D1
D2
D3
D4

B.

W1
W2
W3
W4
W5
W6
C.

Conc. Nail 3

10

kilos

90

900

TRUSSES
x2x2x20 Angle bar
x1.5x1.5x20 Angle bar
2x4x20 C Purlins
Welding Rod
Epoxy Primer

35
20
40
2
4

Pcs
Pcs
Pcs
Box
Gal

750
400
478.50
1194.60
597.22

26250
8000
19140
2389.20
2388.88

ROOFING
Tile Span roofing & access

lot

120000

120000

ARCHITECTURAL WORKS
DOORS(Panel type)
a. Main door
b. Panel doors
c. T&B Door
c. Sliding Aluminium Door
f. Door Jambs- Yakal

1
7
3
3
10

pc
pc
Pc
Pc
Pc

3000
2000
1200
4000
1500

3000
14000
3600
1200
15000

WINDOWS
ALUMINIUM
SLIDING/CASEMENT
a. 4 sets x 12 sq. ft.
b. 3 sets x 2 sq. ft.
c. 2 sets x 9 sq. ft.
c. 3 sets x 5 sq. ft.
c. 2 sets x 10 sq. ft.
c. 1 sets x 50 sq. ft.

48
6
18
15
20
50

Sq.ft.
Sq.ft.
Sq.ft.
Sq.ft.
Sq.ft.
Sq.ft.

275
275
275
275
275
275

13200
1650
4950
4125
5500
13750

BALCONY RAILING
2x2x20 Rectangular tube
x2x2x20 Flat Bar
16mm Round Bar
Welding Rod
Epoxy Primer

2
3
10
0.5
1

Pcs
Pcs
Pcs
box
Gal.

1800
1500
600
1194
597.22

3600
4500
6000
597.30
597.22

315

262.50
140
167.48
418.11
209.03

1050
700
420
1400
525

9187.50
2800
6699
836.22
836.11

Steel man
Structural Engineer
Construction Worker

35437.50
10800
25839
3225.42
3224.99
78526.91

Construction worker
Foreman

120000

1050
4900
1260
4200
5250

Carpenters
Construction worker
Foreman

4050
18900
4860
16200
20250
64260

630
525
210
418.11
209.03

1215

1260
1575
2100
209.03
209.03

Carpenters
Construction worker
Foreman

Steel man
Carpenter
Foreman

13200
1650
4950
4125
5500
13750
23925
4860
6075
8100
806.36
806.25

D.

CEILING WORKS
x4x8 Gypsum Board
x4x8 Hardiflex Fasci
0.4mmx 5m Double Metal
1.0mmx 5m C- Channel
Flat Screw
Rivets (1/8 x )
CWN 11/2

40
5
300
50
2
2
1

pcs
Pcs
Pcs
Pcs
Box
Box
Box

320
633
120
120
1166
3049
1166

12800
3165
36000
6000
23332
6098.40
1166

112
221.55
42
42
408.10
1067.22
408.10

4480
1107.75
12600
2100
816.20
2134.44
408.10

Carpenter
Foreman

17280
4272.75
48600
8100
3148.20
8232.84
1574.10
73927.89

ELECTRICAL WORKS
Wiring- No. 12 THHN
Wiring- No. 14 THHN
Wiring- No. 10 THHN

4
6
1

Pcs
Pcs
pcs

4380.75
2987
6060

17523
17922
6060

1533.26
1045.45
2121

6133.05
6272.70
2121

Electrical Engr
Electrician

23656.05
24194.70
8181

Switches
1-Gang Switch
2-Gang Switch
3-Gang Switch
3-Way Switch

6
8
2
1

Pcs
Pcs
pcs
Pcs

129.75
209.75
229.75
239

778.50
1678
459.50
239

45.41
73.41
80.41
83.65

272.48
587.30
160.83
83.65

Electrical Engr
Electrician

1050.98
2265.30
620.33
322.65

Outlets
2-Gang Outlets
WP 2-Gang Outlets
REF Outlets
RANGE Outlets
ACU Outlets

21
3
1
1
3

Pcs
Pcs
Pcs
Pcs
pcs

178
408
148.50
1008
345

3738
1224
148
1008
345

62.30
142.80
51.98
352.80
40.25

1308.30
428.40
51.98
352.80
120.75

Electrical Engr
Electrician

5046.30
1652.40
200.48
1360.80
465.75

D.

Panel Board

Pc

6000

6000

2100

2100

Electrician

8100

E.

Circuit Breakers
20 Amperes
30 Amperes
100 Amperes

4
4
1

Pcs
Pcs
pcs

219.75
219.75
3000

879
879
3000

76.91
76.91
1050

307.65
307.65
1050

Electrical Engr
Electrician

1186.65
1186.65
4050

8
A.

B.

C.

F.

Boxes & other

miscellaneous

9
A.

B.

PVC Pipes 2
PVS Pipes 1/2
Junction Box 4x4
Utility Box 2x4
Long Elbow 2
Electrical Tape

10
100
20
30
5
10

Pcs
Pcs
pcs
Pcs
Pcs
pcs

162.17
90
28.25
28.25
70.25
24.50

1621.70
9000
565
847.50
351.25
245

56.76
31.50
9.89
9.89
24.59
8.58

567.60
3150
197.75
122.94
122.94
85.75

Electrical Engr
Electrician

2139.30
12150
762.75
1144.13
474.19
330.75
100591

PLUMBING WORKS
Sanitary Lines
PVC Pipe # 4
PVC Pipe # 2
Wye 4x4
Wye 4x2
1/8 Bend # 2
1/8 Bend # 4
1/4 Bend # 4
Clean Out # 4
Tee # 2
Tee 4x4
1/8 Bend # 2
P-Trap # 2
Vulca Seal

10
10
8
10
8
10
5
7
6
4
10
4
5

Pcs
Pcs
pcs
Pcs
Pcs
Pcs
Pcs
Pcs
pcs
Pcs
Pcs
Pcs
Liters

625
265
75
52
45
45
36
60
45
80
62
350
350

6250
2650
600
520
360
450
180
420
270
320
620
1400
1750

218.75
92.75
26.25
18.20
15.75
15.75
12.60
21
15.75
28
21.70
122.50
122.50

2187.50
927.50
210
182
126
157.50
63
147
94.50
112
217
490
612.50

Master plumber
Plumbers

8437.50
3577.50
810
702
486
607.50
243
567
364.50
432
837
1890
2362.50

20
30

Pcs
Pcs

30
110

600
3300

10.50
38.50

210
1155

Master plumber
Plumbers

810
4455

40
30
30

Pcs
Pcs
pcs

25
20
320

1000
600
9600

8.75
7.00
112

350
210
3360

Water Lines
Tee 20mm
Female Elbow Adapter
20mm
Elbow 20mm
Coupling 20mm
PPR Pipe PN 16 20mm

TOTAL DIRECT COST

TOTAL COST

1350
810
12960
41701