PROJECT: PROPOSED CONSTRUCTION OF TWO STOREY THREE BED ROOM RESIDENCE

LOCATION : QUEZON ST.BRGY. LUNSAD,BIN., RIZAL

OWNER: MR. NELSON PAHAYAG / MRS. CLARISSA PAHAYAG

I. CONSTRUCTION OF COLUMN, FOOTING AND BEAM

Cement 235 bags 230.00 54,050.00

Sand 14 cu.m. 950.00 13,300.00
Gravel 28 cu.m. 750.00 21,000.00
12mm def. bar 128 pcs 190.00 24,320.00
10mm def. bar 432 pcs 162.00 69,984.00
16mm def. bar 426 pcs. 335.00 142,710.00
Tie wire# 16 45 kls. 102.00 4,590.00
1/4 x 4 x 8 plywood 93 pcs. 350.00 32,550.00
2 x 2 x 12 (coco lumber) 430 pcs. 80.00 34,400.00
CWN assorted 60 kls. 85.00 5,100.00
2 x 3 x 12 (coco lumber) 160 pcs. 120.00 19,200.00
421,204.00

II. CHB LAYING

5" thick CHB 2,119 pcs. 11.00 23,309.00

cement 184 bags 250.00 46,000.00
sand 27 cu.m. 1100.00 29,700.00
gravel 5 cu.m. 750.00 3,750.00
10mm def. bar 85 pcs. 162.00 13,770.00
12mm def. bar 90 pcs. 227.00 20,430.00
tie wire #16 10 kls. 102.00 1,020.00
137,979.00

III. FABRICATION OF TRUSSES

14 X 2" X 2" L. bar 60 pcs. 495.00 29,700.00

1/4 x 1 1/2" x 1 1/2" L bar 46 pcs. 390.00 17,940.00
12mm plain rd. bar 20 pcs. 160.00 3,200.00
2" x 4" c-plains (1.20mns) 68 pcs. 360.00 24,480.00
welding rod 45 kls. 105.00 4,725.00
hack saw blade 10 pcs. 65.00 650.00
red oxide primer 4 gals. 550.00 2,200.00
brush 2" 4 pcs. 35.00 140.00
brush 4" 4 pcs. 60.00 240.00
baby roller w/ tray 4 pcs. 90.00 360.00
83,635.00

IV. TINSMITHRY

long span color roofing 60 pcs. 1,280.00 76,800.00

(tile type) 4.00m.
flushing 10 pcs. 400.00 4,000.00
spanish type gutter 24" 20 pcs. 400.00 8,000.00
spanish type ridge roll 24 pcs. 350.00 8,400.00
tekscrew 2,880 pcs. 2.50 7,200.00
3" pvc pipe (neltex) 33 pcs. 672.00 22,176.00
3" pvc elbow (neltex) 22 pcs. 81.00 1,782.00
solvent cement (200 cc) 2 cans 120.00 240.00
128,598.00

V. ELECTRICAL WORKS

Electrical materials lump sum 150,000.00 150,000.00

 150,000.00

VI. CONCRETING OF SLAB AND STAIRS

cement 162 bags 230.00 37,260.00

sand 18 cu.m. 950.00 17,100.00
gravel 33 cu.m. 750.00 24,750.00
10mm def. bar 72 pcs. 132.00 9,504.00
tie wire #16 3 kls. 102.00 306.00
2 x 4 x 10 (coco lumber) 10 pcs. 134.00 1,340.00
CWN assorted 2 kls. 85.00 170.00
1/2 X 4 X 8 plywood 40 pcs. 700.00 28,000.00
2 x 3 x 12(coco lumber) 50 pcs. 120.00 6,000.00
124,430.00

VII. CEILING WORKS

2 X 2 X 12 good lumber 190 pcs. 240.00 45,600.00

1/4 x 4 x 8 plywood 105 pcs. 350.00 36,750.00
3" x 10" cornisa 60 pcs. 300.00 18,000.00
CWN assorted 15 kls. 96.00 1,440.00
101,790.00

VIII SEPTIC VAULT

6" thik CHB 165 pcs. 11.50 1,897.50

cement 24 bags 250.00 6,000.00
sand 2 cu.m. 162.00 324.00
gravel 1 cu.m. 227.00 227.00
10mm def. bar 10 pcs. 162.00 1,620.00
12mm def. bar 29 pcs. 227.00 6,583.00
tie wire #16 2 kls. 102.00 204.00
1/4 x 4 x 8 plywood 1 pc. 350.00 350.00
2 x 2 x 12 coco lumber 10 pcs. 80.00 800.00
2 x 3 x 12 coco lumber 10 pcs. 120.00 1,200.00
4" PVC tee heltex 3 pcs. 131.00 393.00
2" PVC pipe heltex 2 pcs. 448.00 896.00
20,494.50

IX. PLUMBING WORKS

4" dia. PVC pipe (heltex) 6 pcs. 900.00 5,400.00

tie wire #16 1 kl. 102.00 102.00
1/2" dia GI pipe sch.40 10 pcs. 250.00 2,500.00
GI tee 1/2" dia. 6 pcs. 35.00 210.00
GI coupling 1/2" 8 pcs. 25.00 200.00
GI elbow 1/2" 9 pcs. 30.00 270.00
faucet 6 pcs. 350.00 2,100.00
10,782.00

X. TILE WORKS

8" X 8" tiles 195 pcs. 18.00 3,510.00

2" x 8" design 90 pcs. 18.00 1,620.00
8" X 12" wall tiles 440 pcs. 28.00 12,320.00
16" x 16" tiles 855 pcs. 55.00 47,025.00
tile grout 12 bags 130.00 1,560.00
tile adhesive 28 bags 250.00 7,000.00

tile trim 9 pcs. 120.00 1,080.00

XI. INSTALLATION OF FIXTURES

lavatory w/ fittings 2 sets 2,500.00 5,000.00
water closet (colored) 2 sets 6,500.00 13,000.00
 4" x 4" floor drain (stainless) 2 pcs. 350.00 700.00
kitchen sink 2 pcs. 1,500.00 3,000.00
21,700.00

XII. INSTALLATION OF DOORS AND WINDOWS

sliding window (analoc) 7 sets 5,200.00 36,400.00

1.60 x 1.20
sliding window (analoc) 1 sets 4,500.00 4,500.00
1.40 x 1.20
sliding window 3 sets 4,100.00 12,300.00
1.20 x 1.20
sliding window (analoc) 1 sets 3,120.00 3,120.00
.80 x 1.20
sliding window (analoc) 1 sets 2,080.00 2,080.00
.60 x 1.20
sliding window (analoc) 2 sets 1,040.00 2,080.00
.60 x .60
panel door .90 x2.10 2 pcs. 5,500.00 11,000.00
panel door .80 x 2.1 3 pcs. 5,000.00 15,000.00
panel door .70 x 2.10 2 pcs. 4,500.00 9,000.00
aluminum sliding door 2 pcs. 7,500.00 15,000.00
1.60 x 2.10
door jamb 7 pcs. 2,500.00 17,500.00
loose pin hinges 3" x 3" 21 pcs. 55.00 1,155.00

lock set 7 pcs. 500.00 3,500.00

132,635.00

XIII PAINTING WORKS

latex flat 3 tins 2,200.00 6,600.00

latex gloss 4 tins 2,400.00 9,600.00
flat wall enamel 2 tins 2,400.00 4,800.00
Q.D.E. 3 tins 2,600.00 7,800.00
concrete neutralizer 4 gals. 320.00 1,280.00
glazing putty 4 gals. 600.00 2,400.00
sanding paper 30 ft. 18.00 540.00
acri-color 1 gals. 800.00 800.00
brush 2" 4 pcs. 35.00 140.00
brush 4" 4 pcs. 90.00 360.00
roller brush w/ tray 4 sets 120.00 480.00
132,635.00

MATERIALS 1,539,997.50
LABOR 30% 461,999.25

PROJECT COST 2,001,996.75

___________________________________
ARCHITECT/CIVIL ENGINEER