ITEM

I. MASONRY

DESCRIPTION

QUANTITY

UNIT

UNIT PRICE

TOTAL PRICE

Cement
Sand
Gravel
Rebars
10mm x 6m
12mm x 6m
16mm x 6m
C.H.B # 6' (Ordinary)
C.H.B # 4' (Ordinary)
G.I. wire
Chlordane
Filling Materials

180
26
19

bags
cu.m
cu.m

180.00
220.00
360.00

32400.00
5720.00
6840.00

150
80
15
750
100
35
9
9

pcs.
pcs.
pcs.
pcs.
pcs.
kls.
liter

52.00
70.00
84.00
10.50
9.50
35.00
680.00
1000.00
TOTAL:

7800.00
5600.00
1260.00
7875.00
950.00
1225.00
6120.00
9000.00
84790.00

1 x 12 x 12 Kd S4s
2 2 x 12 R.O.
2 x 3 x 12 R.O.
2 x 2 x 12 Kd S4s
2 x 3 x 12 Kd S4s
Flywood 3/4
Flywood 1/4
Solignum Clear

35
30
34
30
28
11
20
5

pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
gals

41.00
22.50
36.50
35.00
36.00
650.00
245.00
550.00
TOTAL:

1435.00
675.00
1241.00
1050.00
1008.00
7150.00
4900.00
2750.00
113999.00

D-1 0.90 x 2.10

D-2 0.70 x 2.10
D-3 0.60 x 2.10

1
3
1

sets
sets
sets

1150.00
870.00
870.00

1150.00
2610.00
870.00

W-1 1.00 x 2.10

W-2 .50 x 2.10
W-3 0.40 x 0.40

2
1
1

sets
sets
sets

1468.00
759.00
350.00
TOTAL:

2936.00
759.00
350.00
8675.00

TOTAL:

29400.00
23000.00
52400.00

26.00
24.00
22.00

572.00
600.00
396.00

II. CARPENTRY

III. MILLWORKS
Doors

Windows

IV. TINSMETTHRY
Roof Framing
G.I. Roofing Sheets, gutters,
flushing, ridge tools
V. HARDWARES
CW nails 2"
CW nails 3"
CW nails 4"

22
25
18

kls.
kls.
kls.

Fin. Nail 1 1/2"

Fin. Nail 1"
Conc. Nail
L.P. Hinges 3 1/2x 3 1/2
Butterfly hinges 3"
Cabinet Handles
Lockset w/key
Stickwell Glue
Floor Tiles 4 1/4 x 4
Wall Tiles 4 1/4 x 5
Tile Trimmer
White Cement

15
11
11
10
12
14
5
13
30
98
5
15

kls.
kls.
kls.
pairs
pairs
pcs.
pcs.
gals.
pcs.
pcs.
pcs.
kls.

30.00
35.00
65.00
65.00
25.00
25.00
150.00
240.00
32.00
38.50
130.00
20.00
TOTAL:

450.00
385.00
715.00
650.00
300.00
350.00
750.00
3120.00
960.00
3773.00
650.00
300.00
13971.00

Water Closet
Lavatory
Shower head & Valve
Kitchen Sink
N.P Floor drain 4 x 4
N.P faucet
PVC 4 x 10
PVC 2 x 10
PVC tee 4 x 2
PVC elbow 4 x 45
PVC elbow 4 x 90
PVC C.O. 4"
Soil P-Trap 2"
Solvent cement
PVC wye 1 x 2
PVC wye 4 x 4
Eslon type 3/4 x 10
Eslon type 1/2 x 10
E. elbow 1/2
Coupling 1/2
Couping 3/4
Eslon tee 1/2
F. Adaptor 1/2
Eslon Blue Cement

1
1
1
1
1
2
8
9
4
8
6
6
6
9
8
6
8
24
12
16
11
12
4
2

set
set
set
set
set
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
cans
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.

1400.00
585.00
285.00
950.00
65.00
75.00
115.00
98.00
24.00
12.00
18.00
16.00
28.00
78.00
18.00
22.00
58.00
38.00
9.00
5.00
6.00
11.00
9.00
60.00
TOTAL:

1400.00
585.00
285.00
950.00
65.00
150.00
920.00
882.00
96.00
96.00
108.00
96.00
168.00
702.00
144.00
132.00
464.00
912.00
108.00
80.00
66.00
132.00
36.00
120.00
8697.00

Junction Box
Utility Box
Circuit Breaker
Porc Receptacle 4
TW wire #12

15
24
1
8
8

pcs.
pcs.
set
mbs
mbs

12.00
15.00
760.00
18.00
575.00

180.00
360.00
760.00
144.00
4600.00

VI. PLUMBING

VII. ELECTRICAL

TW wire #14
TW #6/7 @ 150 mtr.
PVC Pipe 1 x 10
PVC Pipe 1/2 x 10
Electrical tape
C.O. Duplex
I gang Plate
Convenience outlet

10
1
18
20
15
12
5
5

Concrete Neutralizer
Decalite Powder
Glazing Puty
Fintwall Enamel
QDE white
Qde brown
Semi Gloss Latex
Latex
Paint thinner
Rugs
T/C Black
A/C Black
T/C raw sienna
A/C raw sienna
T/C Blue
A/C Blue
T/C B.red
A/C B.red
T/C yellow
A/C yellow

4
6
3
2
1
2
3
4
8
8
3
4
2
3
3
3
2
2
2
2

mts
pcs.
pcs.
pcs.
kls.
pcs.
pcs.
pcs.

535.00
2560.00
45.00
22.00
22.00
51.00
17.00
17.00
TOTAL:

5350.00
2560.00
810.00
440.00
330.00
612.00
85.00
85.00
16316.00

300
375
310
1025
1225
285
1145
965
65
30
60
60
60
60
60
60
60
60
60
60
TOTAL:

1200.00
2250.00
930.00
2050.00
1225.00
570.00
3435.00
3860.00
520.00
240.00
180.00
240.00
120.00
180.00
180.00
180.00
120.00
120.00
120.00
120.00
17840.00

VIII. Painting

Cost of materials:
Labor:
Contingencies:
Permits and Taxes:
Professional Fee:
Fence and Lanscaping:
Overhead:

316688.00
77579.00
25580.00
8000.00
25000.00
80000.00
200000.00

TOTAL CONSTRUCTION COST: 732847.00

2
Fencing

4 HRS.

Temporary Facilities
Mobilization

1 DAY

2 DAYS

Clearing/Grabbing
3

3 HRS.

5
Staking/Layouting
3 HRS.

Assembling of all reinforcement

Excavation
6

4 HRS.

1 DAY

Footings
4 HRS.

12

Framing on 1st Floor

9

Soil Treatment
1 WEEK

11

10

8 HRS.

Pipes & Electrical Layout

1 DAY

13

Backfill
3 HRS.

14

15

16
CHB Laying 1st Floor

Formworks
5 HRS.

Concrete Pouring

Concrete Curing

1 DAY

28 DAYS

2 DAYS

Pouring all Columns

Framing of 2nd flr.slab

1 DAY

17

18

Setting Formworks for slab & column

5 HRS.

8 HRS.

19

20

22

Framing of Stairs
1 DAY

23

Concrete Pouring

CHB Laying

1 DAY

2 DAYS

21
Concrete Curing
28 DAYS

24

26

Roofing Works
1 WEEK

Electrical Works
1 WEEK

30

Plumbing Works
25

1 WEEK

Priming of walls
Installation

1 DAY

27

1 DAY

28
Concreting of Driveway
1 DAY

29

Masonry Works

3 WEEKS

Trimming out & finishing plumbing, electrical, & other utilities

1 WEEK

32

33
Painting
3 WEEKS

Carpentry Works
31

2 WEEKS

Carpet/Hardwood Finish
3 DAYS

34

35

36
Clean up
2 DAYS

FINISH
Ready for Occupancy