SC-BALINAGAY BUILDERS

K.M. 120 NUEVA ECIJA AURORA ROAD, BRGY. LOURDES, CABANATUTAN CITY

UNIT
DESCRIPTION OF MATERIALS QUANTITY UNIT
COST
TOTAL COST

REINFORCEMENT
FOUNDATION ( FOOTING F1 )
12mm DIA. BARS @ 6.0m 33.00 PCS 175.00 5775.00
TIE WIRE 4.50 KG 45.00 202.50
WALL FOOTING ( WFT )
10mm DIA. BARS @ 6.0m 53.00 PCS 122.00 6466.00
TIE WIRE 4.00 KG 45.00 180.00
TIE BEAM ( FTB )
12mm DIA. BARS @ 6.0m 72.00 PCS 175.00 12600.00
10mm DIA. BARS @ 6.0m 57.00 PCS 122.00 6954.00
TIE WIRE 12.80 KG 45.00 576.00
COLUMN 1 ( C1 )
16mm DIA. BARS @ 6.0m 66.00 PCS 175.00 11550.00
10mm DIA. BARS @ 6.0m 79.00 PCS 122.00 9638.00
TIE WIRE 9.80 KG 45.00 441.00
ROOF BEAM (RB)
12mm DIA. BARS @ 6.0m 101.00 PCS 175.00 17675.00
10mm DIA. BARS @ 6.0m 79.00 PCS 122.00 9638.00
TIE WIRE 14.80 KG 45.00 666.00
GROUND SLAB
10mm DIA. BARS @ 6.0m (L 51.00 PCS 122.00 6222.00
10mm DIA. BARS @ 6.0m (W 51.00 PCS 122.00 6222.00
TIE WIRE 13.00 KG 45.00 585.00
CHB REINFORCEMENT FOR BACKFILL
10mm DIA. BARS @ 6.0m 14.00 PCS 122.00 1708.00
10mm DIA. BARS @ 6.0m 14.00 PCS 122.00 1708.00
TIE WIRE 1.90 KG 45.00 85.64
CHB REINFORCEMENT FOR GROUND FLOOR
10mm DIA. BARS @ 6.0m 84.00 PCS 122.00 10248.00
10mm DIA. BARS @ 6.0m 84.00 PCS 122.00 10248.00
TIE WIRE 11.00 KG 45.00 495.00
TOTAL 119883.14

MASONRY
CHB LAYING
TOTAL AREA 234 SQ.M
NO. 6 CHB 3072.00 PCS 13.00 39936
BAGS OF CEMENT 238.00 BAGS 208.00 49504
VOL. OF SCREEN SAND 19.80 CU.M 500.00 9900
 PLASTERING
TOTAL AREA 234.00 SQ.M
BAGS OF CEMENT 135.00 BAGS 208.00 28080
VOL. OF FINE SAND 7.50 CU.M 500.00 3750
TOTAL 131170
FORM WORKS AND
SCAFFOLDINGS
TIE BEAM ( FTB )
TOTAL BOARD FEET 448 BD. FT.
TOTAL NUMBER OF LUMBER 112 PCS 70 7840 14954.325
TOTAL NUMBER OF PLYWOOD 16 SHEETS 400 6400
TOTAL NO. OF 2 1/2 CW NA 3.4 KG 148 503.2
TOTAL NO. OF FINISHING N 1.5 KG 140.75 211.125
COLUMN
TOTAL BOARD FEET 415.38 BD. FT. 13368.4
TOTAL NUMBER OF LUMBER 104 PCS 70 7280
TOTAL NUMBER OF PLYWOOD 14 SHEETS 400 5600
TOTAL NO. OF 2 1/2 CW NA 3.3 KG 148 488.4
TOTAL NO. OF FINISHING N 1.4 KG 140.75 197.05
ROOF BEAM
TOTAL BOARD FEET 588 BD. FT. 19370.8
TOTAL NUMBER OF LUMBER 147 PCS 70 10290
TOTAL NUMBER OF PLYWOOD 21 SHEETS 400 8400
TOTAL NO. OF 2 1/2 CW NA 4.6 KG 148 680.8
TOTAL NO. OF FINISHING N 2 KG 140.75 281.5

CONCRETING
FOUNDATION ( FOOTING F1 ) 12084
BAGS OF CEMENT 33.00 BAGS 208.00 6864
VOL. OF SAND 1.80 CU.M 900.00 1620
VOL. OF 3/4 CRUSHED 3.60 CU.M 1000.00 3600
TOTAL VOL. OF MIX 3.60 CU.M
WALL FOOTING ( WFT ) 21036
BAGS OF CEMENT 57.00 BAGS 208.00 11856
VOL. OF SAND 3.20 CU.M 900.00 2880
VOL. OF 3/4 CRUSHED 6.30 CU.M 1000.00 6300
TOTAL VOL. OF MIX 6.24 CU.M
GROUND SLAB 65824
BAGS OF CEMENT 178.00 BAGS 208.00 37024
VOL. OF SAND 10.00 CU.M 900.00 9000
VOL. OF 3/4 CRUSHED 19.80 CU.M 1000.00 19800
TOTAL VOL. OF MIX 19.69 CU.M
COLUMN 16302
BAGS OF CEMENT 44.00 BAGS 208.00 9152
VOL. OF SAND 2.50 CU.M 900.00 2250
VOL. OF 3/4 CRUSHED 4.90 CU.M 1000.00 4900
TOTAL VOL. OF MIX 4.86 CU.M
 TIE BEAM ( FTB ) 18900
BAGS OF CEMENT 50 BAGS 208.00 10400
VOL. OF SAND 3 CU.M 900.00 2700
VOL. OF 3/4 CRUSHED 5.8 CU.M 1000.00 5800
TOTAL VOL. OF MIX 5.28 CU.M
ROOF BEAM ( RB ) 26340
BAGS OF CEMENT 70 BAGS 208.00 14560
VOL. OF SAND 4.2 CU.M 900.00 3780
VOL. OF 3/4 CRUSHED 8 CU.M 1000.00 8000
TOTAL VOL. OF MIX 7.32 CU.M

TRUSS & ROOFING

TRUSSES 148 SQ.M 750 111000
LONG SPAN ROOF 120 SQ.M 750 90000
CEILING
GROUND FLOOR 148.00 118.40 SQ.M 89007.2 133510.8

ELECTRICAL
GROUND FLOOR
CONVINIENCE OUTET 8 700 5600
LIGHTING OUTLET 11 700 7700
SWITCH 10 700 7000
ACU OUTLET 2 800 1600
REF OUTLET 1 800 800
POWER BOX 1 9500 9500

PLUMBING
COMFORT ROOM 2 UNITS 21000 42000
KITCHEN COUNTER 1 UNITS 27000 27000
DOORS
SOLID PANEL DOOR 1 UNITS 10000 10000
PVC DOOR TYPE 2 UNITS 2400 4800
REAR PANEL DOOR 1 UNITS 10000 10000
ROOMPANEL DOOR 3 UNITS 7500 22500
WINDOWS
WINDOW 1 1 UNITS 9500 9500
WINDOW 2 5 UNITS 9500 47500
WINDOW 3 2 UNITS 3000 6000
WINDOW 4 1 UNITS 10000 10000
TILES
GROUND FLOOR
60 X 60 GRANITE TILE 300 PCS 180 54000
CEMENT MORTAR 9 BAGS 350 3150
WHITE CEMENT 52 KGS 20 1040
ADHESIVE 12 BAGS 600 7200
KITCHEN COUNTER 65390
KITCHEN GRANITE 5 PCS 4500 22500
 CEMENT MORTAR 1 BAGS 350 350
WHITE CEMENT 20 KGS 20 400
ADHESIVE 4 BAGS 600 2400

I EXCAVATION
FOUNDATION ( FOOTING F1 ) 12 1.5 1.5 2 54.00 CU.M
WALL FOOTING ( WFT ) 78 0.5 1 1 39.00 CU.M
TIE BEAM ( FTB ) 78 0.5 1.5 1 58.50 CU.M
TOTAL
II BACKFILL
FOUNDATION ( FOOTING F1 ) 12 1.15 1.15 1.7 26.98 CU.M
WALL FOOTING ( WFT ) 78 0.4 1 1 31.20 CU.M
TIE BEAM ( FTB ) 78 0.3 1.2 1 28.08 CU.M
TOTAL
III EARTHFILL
11 X 11.20 FLOOR AREA 1 11 11.2 0.5 131.25 CU.M
TOTAL
LABOR COST

3029.4

3351.72

6609.6
3604.68

10636.6
4995.96

9271.8
4995.96

3225.24
3225.24

885.36
885.36

5312.16
5312.16
32200
 14580 270
10530 270
15795 270
40905

2158.32 80
2496 80
2246.4 80
6900.72

35437.5 270
35437.5
 SC BALINAGAY BUILDERS
Km. 120 NE Aurora Rd., Lourdes, Cabanatuan City

PROJECT : PROPOSED ONE STOREY 3 BEDROOM RESIDENTAIL BUILDING

Location : BRGY. LOURDES, CABANATUAN CITY
Owner : MR. MENANDRO MENDOZA

MATERIALS & LABOR COST BREAKDOWN

PROGRAM OF WORKS MATERIALS LABOR

I (PLANS & PERMITS) 40,000.00
* MOBILIZATION & LAYOUT 11,500.00
II EARTHWORKS
A. EXCAVATION 32,724.00
B. BACKFILL 6,900.72
C. EARTHFILL
BLDG. ( 1.00m ) 31,893.75 9,568.13
III REBAR WORKS
A. FOUNDATION
* FOOTING 5,977.50 3,029.40
* TIE BEAM ( FTB ) 20,130.00 10,214.28
* WALL FOOTING 6,646.00 3,351.72
B. COLUMN
* 1 STOREY 21,629.00 15,632.52
C. BEAMS
* ROOF BEAM 27,979.00 14,267.76
D. SLAB
* GROUND FLOOR ( ON FILL ) 13,029.00 6,450.48
E. CHB REINFORCEMENT
* GROUND FLOOR 24,492.64 12,395.04
IV. FORM WORKS
A. TIE BEAM ( FTB ) 14,954.33 5,376.00
B. COLUMN
* 1 STOREY 13,368.40 4,984.56
C. BEAMS
* ROOF BEAM 19,370.80 7,056.00
V. CONCRETE WORKS
A. FOUNDATION
* FOOTING 12,084.00 5,400.00
* TIE BEAM ( FTB ) 18,900.00 7,920.00
* WALL FOOTING 21,036.00 9,360.00
B. COLUMN
* 1 STOREY 16,302.00 7,290.00
C. BEAMS
* ROOF BEAM 26,340.00 10,980.00
D. SLAB
* GROUND FLOOR ( ON FILL ) 65,824.00 29,535.00
VI. MASONRY WORKS
A. CHB LAYING
* 1 STOREY 99,340.00 30,420.00
B. PLASTERING
* 1 STOREY 163,000.00 30,420.00
VII. TRUSS & ROOFING
A. TRUSSES 105,450.00 26,362.50
B. LONGSPAN 85,500.00 21,375.00
C. CEILING
* 1 STOREY 133,510.80 33,377.70
D. INSULATION 89,007.20 22,251.80
VIII. ELECTRICAL
A. 1 STOREY 32,200.00 6,440.00
C. SYSTEM BREAKER 40,000.00 8,000.00
IX. PLUMBING
A. 1 STOREY 28,700.00 8,610.00
C. FIXTURES 69,000.00 20,700.00
D. STORM DRAINAGE 27,000.00 8,100.00
E. SEPTICTANK 21,000.00 6,300.00
X. DOORS & WINDOWS
A. 1 STOREY 120,300.00 36,090.00
XI. FINISHING
A. TILEWORKS
* KITCHEN GRANITE 25,650.00 8,977.50
* 1 STOREY 65,390.00 47,232.00
B. PAINTING
* WALLS 99,360.00 28,080.00
* CEILING 46,170.00 16,312.50
* DOOR AND DOOR JAMB 18,900.00 17,500.00
C. GUARDRAILS 27,000.00 8,100.00
D. CARPENTRY 54,000.00 21,600.00
XI. MISCELLANEOUS 75,000.00
SUB-TOTAL 1,785,434.41 660,184.61
GROSS TOTAL 2,445,619.02
CONTINGENCY 122,280.95
TOTAL PROJECT COST ( FINISH ) 2,567,899.97

Notes:

Prepared & Submittecd by:

ENGR. MARK CHRISTIAN D. ESGUERRA

Achitect/ Civil Engineer
PRC Reg. No. 0164558
PTR No. NE-5774350
Issued on : AUGUST 08, 2019
Issued at: STA. ROSA NUEVA ECIJA