ITEM NO.

DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

I MOVING IN 1.00 l.s. 15,000.00 15,000.00
II EARTHWOKS
Structure Excavation
footing 24.8 cu. m
Wall footing 13.86 cu.m
Septic tank 15 cu.m
Catch basin 1.28 cu.m
Laborer 6 10 days 350.00 21,000.00
Total excavation cost: 58.94 cu.m 21,000.00
Backfilling
Screened sand 1 load 7,500.00 7, 500.00
Mix sand and Gravel 4 loads 6,000.00 24,000.00
Loose soil 9.15 cu.m
Soil Poisoning (termite control) 3 gals 4,000.00 12,000.00
Laborer 8 5 days 350.00 14,000.00
Total Backfill cost: 57,500.00
III CONCRETE WORKS
Reinforced Concrete Class A Mix
footing 1.5 cu.m
Wall footing 75.01 cu.m
column 6.1 cu.m
Beam 1 2.34 cu.m
Beam 2 1.87 cu.m
Beam 3 2.38 cu.m
Beam 4 2.62 cu.m
Beam 5 4.2 cu.m
Beam 6 4.4 cu.m
Beam 7 5.2 cu.m
Beam 8 5.8 cu.m
G floor slab 0.15 cu.m
2nd floor slab 0.15 cu.m
Septic tank 2.5 cu.m
Materials
Portland Cement (40 kg./bag) 1410 g 250.00 352,500.00
Screened Sand ( 10 cu.m /load) 6 loads 7,500.00 45,000.00
¾ “ Wshed Gravel (10 cu.m /load) 6 loads 8,000.00 48,000.00
foreman 1 20 days 450.00 9,000.00
Masons 3 20 days 420.00 25,200.00
laborer 8 20 days 350.00 56,000.00
Total cost: 535,700.00
IV MASONRY WORKS AND FINISHES
FRONT ELEVATION 38.5843 Sq. m
REAR ELEVATION 42.3174 Sq. m
RIGHT ELEVATION 72.1334 Sq. m
LEFT ELEVATION 57.874 Sq. m
SEPTIC TANK 37 Sq. m
CATCH BASIN 16 Sq. m
PARTITIONS 142.74 Sq. m
Materials
4"x8"x16" CHB 5083 pcs 8.00 40,664.00
 Portland Cement 325 bags 250.00 81,250.00
Screened Sand(10 cu.m/load 2 loads 7,500.00 5,000.00
8mm∅ x 12m def bars 350 loads 100.00 35,00.00
#16 G.I. Tie Wires (10 kgs./roll 1 roll 1,500.00 1,500.00
Foreman 1 20 days 450.00 9,000.00
Mason 3 20 days 420.00 25,200.00
Laborer 8 20 days 350.00 56,000.00
Equipment Rental 1 8 days 700 5,600.00
Total Cost 269,214.00
V REINFORCING STEEL
25 mm Ø BARS 165 pcs 1100 181500.00
16 mm Ø BARS 458 pcs 450 206100.00
12 mm Ø BARS 180 pcs 220 39600.00
10 mm Ø BARS 315 pcs 140 44100.00
TIE WIRES #16 G.I. 197 pcs 64 12608.00
Foreman 1 20 days 450.00 9,000.00
Steel man 3 20 days 400.00 24,000.00
Helper 6 20 days 350.00 42,000.00
Bar Cutter 3 20 days 350.00 21, 000.00
Total 579 908.00
VI STEEL WORKS
Roof Framing
65mm x 65mm x 5 mm angle bar 46 lengths 805.00 37,030.00
38 mm x 38 mm x 5 mm angle bar 33 lengths 470.00 15,510.00
0.05m x 0.07m PURLINS 130 lengths 620.00 80,600.00
10 mm dia. X 6 m sag rod 64 pcs 100.00 6,400.00
Fujiweld welding rod R12 (20 kg/box) 10 boxes 100.00 1,000.00
Labor
Welder 2 25 days 450.00 11,250.00
Helper 4 25 days 420.00 42,000.00
Equipment Rental
Oxygen Refill (per tank) 5 1750 8750
Acytelene Refill (per tank 9 1750 15750
Welding Machine 5 15 days 750.00 56,250.00
Total cost 274,540.00
VII FALSEWORKS

750 pcs-2"x2"x12' Gmelina Lumber 2800 bd ft 24.00 67,200.00

5mm x 1.2 x 1.2 x 2.4 m Ordinary 80 pcs 255.00 20,400.00

Plywoo
C.W Nails #4 (40 kg/bag) 4 boxes 1,760.00 7,040.00
C.W Nails #3 (40 kg/bag) 3 boxes 1,760.00 5,280.00
C.W Nails #2 1/2 (40 kg/bag) 2 boxes 1,760.00 3,520.00
C.W Nails #1" 1 box 1,760.00 1,760.00
300 pcs-2"x4"x12' Gmelina Lumber 1899 bd ft 21.00 45,576.00

400 pcs-2"x3"x12' Gmelina Lumber 1428 bd ft 24.00 34,272.00

525 pcs-2"x2"x12' Gmelina Lumber 957 bd ft 24.00 22,968.00

C.W Nails #4 (40 kg/bag) 4 boxes 1,760.00 7,040.00

 C.W Nails #3 (40 kg/bag) 5 boxes 1,760.900 8,800.00
C.W Nails #2 1/2" (40 kg/bag) 2 boxes 1,760.00 3,520.00
Carpenter 1 20 days 450.00 9 ,000.00

Helper 4 20 days 420.00 33,600.00

Total cost 269,796.00

VIII TINSMITHRY
0.5mm x 0.5 mm asphalt shingles 1412 PCS 50.00 70,600.00
roofing
0.3 mm x 2.40 m spanish gutter l.m 485.00 9,299.88
(brown) 19.175
Tekscrew for C-Purlins 1350 pcs 2.00 2,700.00
Blind Rivets 1/8" x 1/2" (1,000/box) 3 boxes 350.00 1,050.00

Tinsmither/Carpenter 2 25 days 450.00 11,250.00

Helper 4 25 days 400.00 40,000.00

Total: 134,899.88
IX DOORS AND WINDOWS/ GLASS
GLAZING
Doors
D-1 (1.60 x 2.10) 6mm Sliding Patio 2 sets 10,000.00 20,000.00
Door
D-2 (1.00 x 2.10 m) Swing Door with 5 1 sets 5,000.00 5,000.00
mm clear glass
D-3 (1.60 x 2.10) 6mm 2 track upvc 4 sets 7,500.00 30,000.00
sliding doors
D-4 (1.00 x 1.95) PVC Door with Lo 3 sets 1,100.00 3,300.00

D-5 (1.00 x 1.95) wih 5mm thk. Framed 5 sets 7,000.00 35.000.00
and Paneled Timber/Wood

Windows/ glass glazing

W1 (1.2 x 1.2 m) two lite siilding 2 sets 5,500.00 11,000.00
window with colonila oaking
W2 (1.2 x 1.8 m) 5 mm fixed glass w/ 3 sets 4,667.00 14,001.00
aluminum frame
W3 (3x2) sliding window with fluted 5 sets 15,00.00 75,000.00
colonial oak casing
W4 (1.2 x 2.4 m) 5 mm fixed glass w/ 1 sets 6,223.00 6,223.00
aluminum frame
W5 (2.5 x 4.65 m) sliding window with 1 sets 10,000.00 10,000.00
fluted colonial oak casing
Hardware
Kwikset Cylindrical Door Knob 18 sets 750.00 6,000.00
3 1/2" x 3 1/2" Loose butt hinges 16 sets 85.00 1,360.00
Labor
Fabricator/ Installer 8 15 days 450.00 54,000.00

Helper 8 15 days 410.00 49,200.00

 Total 320,084.00
X PLUMBING WORKS
4" Ø x 6m PVC Pipe w/ Coupling 13 Length 325.00 4,225.00
4" Ø x 4" Ø PVC Elbow 12 pcs 72.00 864.00
4" Ø x 4" Ø Three Way PVC Elbow 4 pcs 82.00 328.00
4" Ø x 4" Ø PVC Sanitary Wye 8 pcs 78.00 624.00
4" Ø x 4" Ø PVC Sanitary Tee 16 pcs 78.00 1,248.00
4" Ø x 4" Ø PVC 90 bend 4 pcs 78.00 312.00
4" Ø x 4" Ø PVC S-trap 4 pcs 90.00 360.00
4" Ø PVC Cleanout 5 pcs 78.00 390.00
PVC Solvent (400cc) 25 cans 200.00 5,000.00
G.I Water Line
3/4" Ø x 6m G.I. Pipe 13 length 800.000 10,400.00
3/4" Ø G.I. Elbow 12 pcs 25.00 300.00
3/4" Ø G.I. Tee 12 pcs 25.00 300.00
3/4" Ø G.I. Coupling 13 pcs 25.00 325.00
Thread Seal Tape 50 pcs 15.00 750.00
Fixtures
American Standard Glenwall VorMax 4 set 41900.00 167,6000.00
Wall-hung Elongated Toilet

Quince 33" x 22" Double Bowl Cast Iron 2 set 39950.00 79,900.00
Sink - 4 Hole
Studio 60" x 32" Bathtub with Apron 2 set 42200.00 84,400.00

American Standard Chipperfield 4 set 5000.00 20,000.00

Lavatory
Delancy Shower Trim Kit with Water- 4 set 12500.00 50,000.00
Saving Shower Head and Cartri

4" x 4" Floor Drain 4 Pcs 90.00 360.00

G.I. Faucet 4 Pcs 180.00 720.00
Water Meter with Complete 1 set 1200.00 1,200.00
Accessories
Plumber 2 20 days 450.00 9,000.00

Helper 3 20 days 300.00 18,000.00

Total 456,606.00
XI ELECTRICAL WORKS
Kilo watt hour meter 1 sets 1,500.00 1,500.00
LeD Lamps with fixture 2 sets 1,750.00 3,500.00
Surface Mounted LED Lamps with 2 sets 1,750.00 3,500.00
receptacle
20-AT Circuit Breaker 3 Pair 1,500.00 4,500.00
30-AT Circuit Breaker 1 Pair 1,800.00 1,800.00
2.5 mm2 THHN Copper Conductor 5 Rolls 2,100.00 10,500.00

PVC Pipes (15 mm) 40 Lengths 30.00 3,800.00

PVC Junction Box 10 Pcs 95.00 300.00

 Resist Type LED Lights 12 Watts with 40 Pcs 1,200.00 48,000.00
fixure
Windflex TTHN wire 3.5 sq. mm x 150 3 Box 3,00.00 9,000.00
m
Electrical Tapes 5 Rolls 30.00 150.00
Panel Board with 14 Branch Circuits 1 sets 10,500.00 10,500.00
and Ground Terminals
Two switch line 2 sets 200.00 400.00
Three way switch 2 sets 300.00 600.00
Double Reciptacle outlet 50 sets 250.00 12,500.00
PVC Utility Box (2"x4"x2") 1 Pair 1,500.00 4,706.00
Dining Room Ceiling Chandelier 1 Pcs 4,706.00 300.00
PVC Junction Box 10 pcs 30.00
Electrician 5 24 days 450.00 10,800.00

Helper 5 24 days 400.00 48,000.00

Total 175,856.00
XII TILEWORKS
Bedrooms total floor area
Tile center cherry diamond (0.4x0.4) 345 Pcs 75.00 25,875.00

ABC Joint Filler (White) 2kls/bag 14 Bags 130.00 1,820.00

ABC Tile Adhesive Regular 7 Bags 505.00 3,535.00
Comfort rooms total floor area
Tile center atrio bruno (0.4x0.4) 199 Pcs 50.00 9.950.00
ABC Joint Filler (White) 2kls/bag 8 Bags 130.00 1,040.00
ABC Tile Adhesive Regular 4 Bags 505.00 2,020.00
Rest floor area
Tile center skandia beige (0.6x0.6) 355 Pcs 200.00 71,000.00

ABC Joint Filler (White) 2kls/bag 32 Bags 130.00 4,160.00

ABC Tile Adhesive Regular 14 bags 505.00 5,310.00
Balcony floor area
Tile center volga rosa (0.3x0.3) 177 Pcs 30.00 5,310.00
ABC Joint Filler (White) 2kls/bag 4 Bags 130.00 520.00
ABC Joint Filler (White) 2kls/bag ABC 2 Bags 505.00 1,010.00
Tile Adhesive Regular
Mason 6 15 days 450.00 40,500.00

Helper 6 15 days 400.00 36,000.00

Total 209,810.00
XIII PAINTING WORKS
Steel
Boysen Metal Primer red oxide #310 8 gals 650.00 5,200.00

Boysen quick dry enamel 8 gals 650.00 5,200.00

Boysen lacquer thinner #50 8 gals 550.00 4,400.00
Turco rust converter 5 gals 790.00 3,950.00
paint brush #2 5 pcs 85.00 425.00
Interior Wall
 Concrete Neutralizer 3 gals 650.00 1,950.00
Boysen permacat flat latex #701 20 gals 650.00 13,000.00
Boysen permacat flat latex B-7521 pure 30 gals 550.00 16,500.00
ivor
Acrylon Paint Roller 10 gals 790.00 7,900.00
Painter 5 12 days 450.00 27,000.00

Helper 3 12 days 400.00 14,400.00

Total 99,925.00
XIV MOVING OUT 15,000.00