Project: Proposed 2-Storey Residential Building

Location: # 32 B. Gonzales Xavierville 1, Loyola Heights, Quezon City

Owner: Dr. Lordbert Parungao

Item DESCRIPTION MATERIALS Qty Unit Unit Cost Total Cost

A Mobilization/Site Clearing lot Php

-Clearance of the area
-Construction of temporary facilities
-Installation of forms for batter board
-Temporary electrical and water supply
-Laying Out of batterboard

B Structural Works Php

1. Earthworks Pool excavation will cover
the backfilling
2. Rebar Works
-Fabrication and installation of rebars -for col ftg.,wall ftg.,
on column footing, wal footing, slab, tie beams,beams,column,
columns and beams slab
-16mmØ pcs -
-12mmØ pcs -
-10mmØ pcs -
-#16 G.I. tie wire kgs -
-steel deck sq.m. lumpsum

3. Formworks
-Fabrication and installation of -for footings and beams,
formworks with consideration of column,slab
renting steel scaffoldings -1/4" plywood pcs
-1/2" plywood pcs
-2x2x12 lumber pcs
-2" common nails kgs
-3" common nails kgs
-4" common nails kgs

-for scaffoldings
-2x2x12 lumber pcs
-2x3x13 lumber pcs

4. Concrete Works
-Concreting of column footing,wall -for col ftg.,wall ftg.,beams,
footing, columns, beams,slab columns,slab
-Waterproofing on toilet and bath, -portland cement 40 kgs bags
septic tank -white sand cu.m.
-gravel (3/4 passing) cu.m.
-premix concrete cu.m.
mixture,3000psi
w/ 3/4 crushed gravel
5.Masonry
-CHB Laying and plastering of walls -6" CHB for exterior walls pcs
-4" CHB for interior walls pcs
-12mmØ pcs
-#16 G.I. tie wire kg
-portland cement 40kgs bags
-white sand cu.m.
Project: Proposed 2-Storey Residential Building
Location: # 32 B. Gonzales Xavierville 1, Loyola Heights, Quezon City
Owner: Dr. Lordbert Parungao

Item DESCRIPTION MATERIALS Qty Unit Unit Cost Total Cost

C Electrical Works Php

-Installation of all electrical wiring -p.d THHN#2/10 stranded m
system -p.d. THHN # 8 stranded box
-110 outlets on specified areas -p.d. THHN #10 stranded box
-gen.set on specified area -p.d. THHN #12 stranded box
-provision for cable,intercom,camera -panel board w/ 22 branches box
-Hot and cold water connection -200 Amp main set
-15 Amp GE set
-20 Amp GE set
-30 Amp GE set
-40 Amp GE set
-Panel board for 110 set
w/4 branches
-60 Amp main GE set
-20 Amp GE set
-30 Amp GE set
-Single switch set
-Two gang switch set
-Three gang switch set
-Three way switch set
-Double outlet set
-Weather proof outlet set
-Double outlet for 110 set
-TV outlet set
-ACU outlet set
-Range outlet set
-Electrical Tape big pcs
-Rubber tape pcs
-Moldflex pipe 1/2 m
-Moldflex pipe 3/4 m
-PVC clamp 1/2 pcs
-PVC clamp 3/4 pcs
-Utility box poly pcs
-junction box w/cover poly pcs
-Double trow w 100 Amp set
-Entrance cap w/ adaptor set
-Neltex pipe 1/2 pcs
-Neltex pipe 3/4 pcs
-Neltex pipe 1 pcs
-Neltex long elbow 1/2 pcs
-Neltex long elbow 3/4 pcs
-Neltex long elbow 1 pcs
-Mica tube 1/2 m
-Neltex solvent 400cc can
Project: Proposed 2-Storey Residential Building
Location: # 32 B. Gonzales Xavierville 1, Loyola Heights, Quezon City
Owner: Dr. Lordbert Parungao

Item DESCRIPTION MATERIALS Qty Unit Unit Cost Total Cost

D Sanitary/Plumbing Works Php
-Laying out of water and sanitary lines -polypropylene pipe &
-neltex pipes for sewerage system, fittings
Belden piping system/ standard pvc -neltex pipes and fittings
piping system for sewer lines
-Drainage lines -neltex pipe 4 pcs
-septic tank -neltex pipe 2 pcs
-tee 4x4 pcs
-tee 4x2 pcs
-wye 4x4 pcs
-wye 4x2 pcs
-p-trap 2 pcs
-clean out 4 pcs
-clean out 2 pcs
-elbow 4 pcs
-elbow 2 pcs
-1/8 bend 4 pcs
-1/8 bend 2 pcs
-Neltex solvent 400cc can
-epoxy all purpose liters

E Roofing Works sq.m. lumpsum Php

-Fabrication and installation of truss
members -2x3 C-Purlins
-2-L2 1/2x2 1/2x5/16 &
2-L2x2x5/16 for steel
truss members
Colorsteel / Jacinto
F Staircase Php
-Fabrication and installation of -portland cement 40kgs bags
formworks and rebars, concreting -white sand cu.m.
and plastering -gravel (3/4 passing) cu.m.
-12mmØ pcs
-#16 G.I. tie wire kg

G Carpentry Works Php

-Kitchen counter and hanging cabinets - areas and quantities of
-Shelves on storage rooms fixtures shall depend on
-Built in cabinets on storage approved interior design
laundry area
-Bookshelves on study room
-Built in cabinets on Master's bedroom,
guest room, bedroom 1-3

H Doors and Grill works Php

-Installation of Doors and grills -molded panel doors pcs
-jamb pcs
-conventional wood door pcs

I Ceiling Works sq.m. Php

1/4 Marine plywood pcs

J Tileworks Php
-Installation of tiles on ground floor, -china granite tiles sq.m.
T&B, and other specified areas -ceramic tiles sq.m.
-laminated vinyl sq.m.

K Painting Works sq.m. Php

L Perimeter Fence
-Laying out of chb for perimeter fence - 4" CHB for exterior walls pcs
and concreting of post and footings - portland cement 40kgs bags
-Concreting of concrete pavements - white sand cu.m.
-Concreting of basketball court - gravel (3/4 passing) cu.m.
- 10mmØ pcs
- 12mmØ pcs
- #16 G.I. tie wire kg

M Pool Construction 4 X 8 m Lumpsum

N TOTAL MATERIALS COST, Php

MATERIALS:
ITEMS Cost
1. Structural Works Php 2,143,337.40
2. Electrical Works
3. Sanitary/Plumbing Works 190,000.00
4. Roofing Works 281,225.00
5. Staircase 10,851.60
6. Doors & Grille works
7. Carpentry
8. Ceiling works 150,000.00
9. Tiles works 200,000.00
10. Painting works 230,000.00
11. Perimeter Fence 296,056.26

TOTAL 3,501,470.26

TOTAL MATERIAL BILLS Php 3,501,470.26

MOBILIZATION / DEMOBILIZATION Php 40,000.00

LABOR COST COMPUTATION

Php 3,501,470.26 x 0.3 = 1,050,441.08

TOTAL OVERHEAD COST

Php 4,551,911.34 x 5.50% = 250355.12359

TOTAL LABOR AND OVERHEAD COST : Php 1,300,796.20

TOTAL MATERIAL BILLS + LABOR + OVERHEAD COST + MOBILIZATION

Php 4,842,266.46
 lumber for
materials for structural scaffoldings common nails
and stagging
MEMBER PERIMETER AREA VOLUME CHB 6" CHB 4" CEMENT SAND GRAVEL 16mmØ 12mmØ 10mmØ G.I.WIRE 1/4 PLY 1/2 PLY 2X2X12 2X2X12 2X3X13 1 1/2 2 3 4
(m) (sq.m.) (cu.m.) (pcs) (pcs) (bags) (cu.m.) (cu.m.) (pcs) (pcs) (pcs) (kgs) (pcs) (pcs) (pcs) (pcs) (pcs) (kgs) (kgs) (kgs) (kgs)
col.ftg. 20.7 186.3 10.35 20.7 76 11.6 11
wall ftg 51.56 4.13 37.17 2.065 4.13 26 15 5.86 4
tie beam 65.63 4.92 44.28 2.46 4.92 66 63 19.86 9
beam 2nd 170.93 14.93 134.37 7.465 14.93 170 190 51.65 62.3 290 200 157 20 40 30
beam 3rd 170.93 12.82 115.38 6.41 12.82 170 163 51.65 56.38 350 200 157 20 60 30
r.beam 19.26 1.44 12.96 0.72 1.44 20 18 5.86
column 28.95 260.55 14.475 28.95 228 334 76.06 76 563 690 90 100 20
slab 1st 180.41 21.6 194.4 10.8 21.6 200 15.4
slab 2nd 223.18 33.5 301.5 16.75 33.5 210 210 41.88 312 60
slab 3rd 24.82 3.7 33.3 1.85 3.7 35 35 8.19 8
T&B-2nd f. 36.2 5.43 48 48 11.95 13
garage 66.5 11.9 107.1 5.95 11.9 70 5.39
septic 8.8 0.9 114 25.75 1.54 0.9 7 10 1.3 1
(below)ext.wall 137.5 1788 209.83 11.61 98 5.78
int.wall 112.9 1468 89.42 4.91 80 4.74
(expose)ext.wall 477.2 6204 957.26 59.36 340 20.04
int.wall 421.9 5485 536.66 35.23 300 17.72
col.fence 11.7 105.3 5.85 11.7 137 65 33.38 12 24
fence(up) 206.7 2687 414.64 25.71 147 8.68
fence(emb) 82.08 1067 125.25 6.93 58 3.44
court 48 8.64 77.76 4.32 8.64 56 4.43
dirty kitchen 22.3 2.7 24.3 1.35 2.7 26 1.9