PROJECT: TWO STOREY RESIDENTIAL BUILDING
LOCATION: .BONIFACIO, DIFFUN QUIRINO
OWNER: SALDIVAR DE GUZMAN
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 250 7,567.50
Gravel Bedding 6 cu.m 300 1,800.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman 1 - - -
Skilled WORKERS 2 - - -
Laborer 6 - - -
MATERIAL COST 9,367.50
LABOR COST 2,810.25
SUB TOTAL: 12,177.75
[Link] 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 220 Bags 260 57,200.00
Gravel Blanket 12 cu.m 700 8,400.00
Sand 17 cu.m 600 10,340.40
16mm x 6.00m RSB 80.00 pcs 375 30,000.00
12mm x 6.00m RSB 245.00 pcs 210 51,450.00
10mm x 6.00m RSB 190.00 pcs 165 31,350.00
#16 G.I Tie Wire 198.00 kgs 85 16,830.00
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) 100.00 kgs 75 7,500.00
1/4" X 4' X 8' PLYWOOD 12 pcs 310 3,720.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman 1 - - -
Skilled WORKERS 3 - - -
Laborer 5 - - -
MATERIAL COST 230,710.40
LABOR COST 69,213.12
SUB TOTAL: 299,923.52
[Link] WORKS
QUANTITY: 305.39 sq.m
DURATION: 20 CD
Description of Materials Quantity Unit Unit Cost Total Cost
4" THK CHB 1,428.00 pcs 8.00 11,424.00
Portland cement 40kg 40 bags 260 10,400.00
Sand 18 cu.m 650 11,700.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman 1 - - -
Skilled WORKERS 3 - - -
Laborer 4 - - -
MATERIAL COST 33,524.00
LABOR COST 10,057.20
SUB TOTAL: 43,581.20
IV. DOORS & WINDOWS
QUANTITY: 12.00 units
DURATION: 2 CD
Description of Materials Quantity Unit Unit Cost Total Cost
D-1 1 set 4,500.00 4,500.00
D-2 1 set 4,200.00 4,200.00
D-3 1 set 4,200.00 4,200.00
D-4 2 set 3,500.00 7,000.00
W-1 steel casement 6 set 1,170.00 7,020.00
W-2 analok window w/ alum frame 1 set 805.00 805.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman - - - -
Skilled WORKERS - - - -
Laborer - - - -
TOTAL COST 27,725.00
LABOR COST 8,317.50
SUB TOTAL: 36,042.50
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 20,000.00 20,000.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman 1 - - -
Skilled Laborer/Electrician 1 - - -
Laborer 1 - - -
MATERIAL COST 20,000.00
LABOR COST 6,000.00
SUB TOTAL: 26,000.00
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 50,000.00 50,000.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman 1 - - -
Skilled Laborer/plumber 1 - - -
Laborer 1 - - -
MATERIAL COST 50,000.00
LABOR COST 15,000.00
SUB TOTAL: 65,000.00
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 35,000.00 35,000.00
MANPOWER NEEDED RATE/DAY DURATION TOTAL COST
Construction Foreman 1 - - -
Skilled Laborer/Painter 1 - - -
Laborer 1 - - -
MATERIAL COST 35,000.00
LABOR COST -
SUB TOTAL: 35,000.00
DESCRIPTION TOTAL COST
MATERIAL COST 396,959.40
LABOR COST 111,398.07
TOTAL CALENDAR DAYS 46
TOTAL DIRECT COST: 508,357.47
PREPARED BY: SIGNED BY: APPROVED BY:
AYSON N. DELA CRUZ ENGR. JOVANI Q. FLORES SALDIVAR De Guzman
CAD SPECIALIST CIVIL ENGINEER OWNER