Project : PROPOSED TWO STOREY RESIDENTIAL BUILDING

Location :ST. VILLA SUBDIVISION, BRGY. ILAUD, ZARRAGA ILOILO

Owner :MR. AND MRS. PAUYA
PROPOSED TWO STOREY RESIDENTIAL BUILDING
ITEM NO. SCOPE OF WORK QUANTITY UNIT MATERIALS UNIT COST Labor TOTAL MATERIAL COST
I. GENERAL REQUIREMENTS
1.1 SITEWORKS
Site clearing 1.00 lot 5,000 12,000 5,000.00
Layout and staking 1.00 lot 7,000 3,000 7,000.00
Property Temporary Fencing Enclosure (blue sacks) 1.00 lot 16,000 10,000 16,000.00
Temporary Facilities

a. Storage 1.00 lot 1,000 4,000 1,000.00

b. Site Office 1.00 lot 15,000 6,000 15,000.00
c. Electrical Bills 1.00 lot 17,000 17,000.00
d. Water Bills 1.00 lot 15,000 15,000.00
SUB-TOTAL 76,000.00
1.3 EARTHWORKS
Gravel Bedding Foundation and Slab on Fill 8.00 cum 1,350 200 10,800.00
f1 2.03 cum -
f2 1.68 cum -
Water Pumping on Excavated Areas 1.00 lot 15,000 15,000 15,000.00
Borrow Fill/Mountain Soil 170.00 cum 420 250 71,400.00
Soil Poisoning 1.00 lot 6,500 3,500 6,500.00
SUB-TOTAL 103,700.00
TOTAL MATERIAL GENERAL REQUIREMENTS 179,700.00
II. STRUCTURAL WORKS
2.1 CONCRETE WORKS
Gravel 98.00 cum 1,450 142,100.00
SUB-TOTAL 435,120.00
2.2 REBAR WORKS
9mm 738 length 178 131,364.00
10mm 325 length 220 71,500.00
12mm 458 length 316 144,728.00
16mm 218 length 564 122,952.00
Tie Wire # 16 22 rolls 2,300 50,600.00
521,144.00
Footing 911.40 kgs
F1 - 16mm 612.36 kgs
F2 - 12mm 299.04 kgs
Footing Tie Beam 1437.97 kgs
perimeter fence 724.10 kgs

house 713.87 kgs

f2 40.32 cum
Footing Tie Beam 133.54 sqm 350 300 46,737.60
perimeter fence 67.97 cum
house 65.57 cum
Columns 288.24 sqm 350 300 100,884.00
perimeter fence 117.6 350 300
gf 118.8 350 300
c. STAIR RAILINGS
1 1/2" GI PIPE sch 20. 2 length 1,380 2,760.00
1.5" x 1/4" Angle Bar 4 length 540 2,160.00
1.5 " x 1/4 " Flat Bar 6 length 540 3,240.00
c. BALCONY RAILINGS
1 1/2" Stainless Pipe 2 length 4,800 9,600.00
1.5" x 1/4" Angle Bar 2 length 540 1,080.00
1.5 " x 1/4 " Flat Bar 3 length 540 1,620.00
Epoxy Primer 8 gals. 800 6,400.00
Welding Rod 25 kgs. 160 4,000.00
Consumables (Cutting Disc, Grinding Stone, Steel Brush) 1 lot 12,000 12,000.00
SUB-TOTAL 211,340.00
TOTAL MATERIAL STRUCTURAL WORKS 1,632,974.00
III. ARCHITECTURALWORKS
3.1 INSTALLATION OF CHB
CHB 6" -Perimeter Fence 2200 pcs 20 44,000.00
CHB 6" w/ Cement Mortar -Exterior Walls 1680 pcs 20 33,600.00
CHB 4" w/ Cement Mortar -Interior Walls 1480 pcs 18 26,640.00
Cement 358 bags 234 83,772.00
Gravel 35.8 cum 1,450 51,910.00
Sand 18 cum 1,300 23,400.00
10mmØ Temp. Bars 460 length 220 101,200.00
Tie Wire # 16 4 rolls 2,300 9,200.00
Consumables (Cutting Disc, Concrete Epoxy) 1 lot 6,000 6,000.00
SUB-TOTAL 379,722.00
3.2 PLASTERING WORKS
Cement 800 bags 240 192,000.00
Sand 88 cum 1,200 105,600.00
Bricks 540 pcs 50 27,000.00
SUB-TOTAL 324,600.00
3.3 TILING WORKS
Porch, Service Area, Al Fresco and Balconies 0.60m x 0.60m Tiles 67 pcs 250 16,750.00
Comfort Rooms Flooring 0.60 x 0.60m Tiles 34 pcs 185 6,290.00
 Comfort Rooms Wall 1.2m Height 0.30m x 0.60m Tiles 134 pcs 110 14,740.00
Main Flooring 0.6m x 0.60m Tiles 310 pcs 250 77,500.00
Cement 110 bags 234 25,740.00
Sand 11 cum 1,300 14,300.00
Adhesive 38 bags 300 11,400.00
Consumables (Cutting Tools) 1 lot 2,800 2,800.00
SUB-TOTAL 169,520.00
3.4 FINISHING CARPENTRY/CEILING WORKS
Ground Floor Ceiling (Bottom of Comfort Rooms, Eaves, Service Area,
Hardiflex 3.5mm 80 pcs 450 36,000.00
Metal Furring 195 length 150 29,250.00
Carrying Channel 80 length 130 10,400.00
Wall Angle 120 length 60 7,200.00
Cabinets
Marine Plywood 3/4" 12 length 1,500 2,200 18,000.00
Stikwel 2 gal 700 1,400.00
Concealed Hinges and Handle 4 sets 1,500 6,000.00
Consumables ( Cutting Disc, Blind Rivets, Drill bit, Screw) 1 lot 15,000 15,000.00
SUB-TOTAL 123,250.00
3.5 DOORS,JAMBS AND WINDOW
a. Door and Jambs
Main Door 1 set 13,000 3,500 13,000.00
Sliding Door 2.1m x 1.2m- Balcony and Al fresco 2 sets 14,000 6,000 28,000.00
PVC Doors with Louver - Comfort Rooms 3 sets 3,500 1,200 10,500.00
Panel Door - Bedrooms and Service Area 6 sets 5,100 2,200 30,600.00
Accessories- Hinges, Lockset, Doorknobs, Door Stopper 1 lot 16,500 6,000 16,500.00
Windows
W1 Fixed and Awning- 1.6m x 2.8m 1 set 13,440 13,440.00
W2 Awning - 0.6m x 1.8m 2 sets 3,240 6,480.00
W3 Fixed - 0.6m x 1.8m 2 sets 3,240 6,480.00
W4 Awning - 0.4m x 1.8m 2 sets 2,160 4,320.00
W5 Sliding - 1.2m x 1.4m 9 sets 5,040 45,360.00
W6 Fixed and Awning - 2.4m x 1.2m 1 set 8,640 8,640.00
W7 Sliding- 0.6m x 2.4m 1 set 4,320 4,320.00
W8 Sliding 0.5m x 1.0m 2 sets 1,500 3,000.00
SUB-TOTAL 190,640.00
3.6 Painting and Water Proofing
Walls, Columns,Beams, Ceiling and Canopies/Ledge (BOYSEN LATEX)
Skimcoat 78.00 pails 1,450 113,100.00
Flat Latex White-Boysen 54.00 pails 1,950 105,300.00
Semi-gloss Latex White-Boysen 38.00 pails 2,200 83,600.00
Cement 65.00 bags 240 15,600.00
Consumables (Roller,Sandpaper and Thinner) 1 lot 15,000 6,000 15,000.00
SUB-TOTAL 332,600.00
3.7 Thinsmiting
Rib Type Long Span Roofing 0.40 mm Pre Painted x 1.0m 195.6 lnm 550 275 107,580
End Wall Flashing Pre Painted 30 lnm 220 110 6,600
End Flashing 55.2 lnm 220 110 12,144
End Gutter 32.4 lnm 220 110 7,128
6mm Thk Double Sided Insulation P.E. Foam 195.6 lnm 80 40 15,648
Accessories (Tekscrew,Sealant,Vulca Seal, Rivets) 1 lot 8000 4,000 8,000
SUB-TOTAL 157,100.00
TOTAL MATERIAL ARCHITECTURAL WORKS 1,677,432.00
IV. PLUMBING WORKS
4.1 Water Line (PPR Pipe)
25mm Pvc PPR Pipe 35 length 660 1980 23,100
20mm Pvc PPR Pipe 30 length 590 3540 17,700
elbow 20mm 50 pcs 35 70 1,750
elbow 13mm 35 pcs 35 70 1,225
PPR threaded tee 13mm 35 pcs 180 720 6,300
PPR Reducer 20mm x 13mm 25 pcs 40 160 1,000
PPR Reducer 20mm x 25mm 25 pcs 70 70 1,750
13mm ppr pipe 25 pcs 380 380 9,500
SUB-TOTAL 62,325
4.2 Sanitary line (Atlanta) -
150mm Pvc Pipe 13 length 1650 14850 21,450
100mm Pvc Pipe 13 length 1250 11250 16,250
50mm Pvc Pipe 9 length 450 1350 4,050
elbow 4"x90° 15 pcs 188 376 2,820
elbow 4"x45° 15 pcs 144 288 2,160
wye 2 x 2" 15 pcs 130 260 1,950
wye 6 x 2" 15 pcs 250 500 3,750
Floor Drain 15 pcs 450 900 6,750
Clean Out 3 pcs 80 80 240
Solvent Cement 10 can 315 6300 3,150
pvc p trap 2x2 10 pcs 194 388 1,940
SUB-TOTAL 64,510
4.3 Fixtures and Accessories -
Water Closet (American Standard) 3 sets 12000 36,000
Lavatory ( American Standard) 3 sets 4500 13,500
Faucet 6 sets 1200 7,200
Shower Heads 3 sets 1800 5,400
SUB-TOTAL 62,100
4.4 Catch Basin and Downspouts 0 -
Catch Basin (6" CHB, 10mm RSB Cement Mortar) 15 sets 3800 57,000
PVC Pipe 75mm x 3m 20 length 950 ####### 19,000
PVC Pipe 100mm x 3m 20 length 1250 ####### 25,000
 PVC Elbow 3 x 90ᵒ 55 pcs 140 ####### 7,700
PVC Elbow 3 x 45ᵒ 55 pcs 140 ####### 7,700
PVC Elbow 4 x 90ᵒ 45 pcs 160 8,018.27 7,200
PVC Elbow 4 x 45ᵒ 45 pcs 160 2,368.89 7,200
SUB-TOTAL 73,800
TOTAL MATERIAL PLUMBING WORKS 262,735.00
V. ELECTRICAL WORKS
5.1 Wires
50 mm² THHN Copper 20 mtrs 600 31800 12,000
8.0 mm² THHN Copper 3 box 6800 10200 20,400
5.5 mm² THHN Copper 4 box 4500 4500 18,000
3.5 mm² THHN Copper 10 boxes 3800 57000 38,000
SUB-TOTAL 88,400
5.2 Conduits and Boxes -
Raceway: PVC, 1-1/2" dia., thickwall 6 length 280 1960 1,680
Elbow: PVC, 1-1/2" dia. 5 pcs 90 360 450
Endbell: PVC, 1-1/2" dia. 5 pcs 25 75 125
Raceway: PVC, 3/4" dia., thickwall 25 length 135 8505 3,375
Elbow: PVC, 3/4" dia. 25 pcs 20 300 500
Endbell: PVC, 3/4" dia. 25 pcs 13 182 325
Raceway: PVC, 1/2" dia., thickwall 112 length 90 16920 10,080
Elbow: PVC, 1/2" dia. 160 pcs 12 2100 1,920
Endbell: PVC, 1/2" dia. 290 pcs 12 4740 3,480
Unistrut Channel: gauge 14 GI, 41mm x 41mm x 2400mm 7 length 900 7200 6,300
Unistrut Clamp: 1-1/2" dia., gauge 14 GI 5 pcs 25 75 125
Unistrut Clamp: 3/4" dia., gauge 14 GI 30 pcs 20 400 600
Unistrut Clamp: 1/2" dia., gauge 14 GI 150 pcs 20 3520 3,000
Hanger Clamp; 1/2" dia. 150 pcs 20 3520 3,000
Hanger Rod; 10mm dia., 8ft long, full threaded 22 length 300 13800 6,600
Anchor nut, metal, 10mm dia. X 50mm long 90 pcs 30 3600 2,700
Electrical tape; PVC, 3/4" x 20yard 20 rolls 45 810 900
Flexiblehose raceway; 1/2" dia. 48 mtrs 15 825 720
Flexiblehose connector; 1/2" dia. 40 pcs 15 570 600
Grounding Rod: 5/8" x 10', with grounding clamp 1 pcs 1080 1080 1,080
Other misellaneous (like: pull boxes, wire gutters, bolts & nuts, guy wires, 1 lot 4500 4500 4,500
Solvent Cement 8 cans 350 1400 2,800
Junction Box: metal, gauge 16, with cover 50 pcs 50 3900 2,500
Utility Box: PVC 40 pcs 30 1350 1,200
SUB-TOTAL 58,560
5.3 Lightings and Fixtures
Pinlights 11w 40 sets 400.00 40,000.00 16,000
32w Circular Lamp 20 sets 900.00 15,000.00 18,000
40w Flourescent Lamp 22 sets 1,200.00 35,000.00 26,400

SUB-TOTAL 60,400
5.4 Wiring Devices (Switches and Convenient Outlet) National Panasonic
5.0 Switches
S1 10 sets 200.00 5,200.00 2,000
S2 20 sets 300.00 9,000.00 6,000
S3 10 sets 300.00 7,000.00 3,000
Duplex Convenience Outlet 55 sets 300.00 38,000.00 16,500
SPO outlet 18 sets 320.00 8,000.00 5,760
SUB-TOTAL 33,260
5.5 Circuit Breaker and Panel Board
PB: Panelboard, 150A copper bus bar bracing, 250V in NEMA 1 Metal 1 set 35000 35000 35,000
SUB-TOTAL 35,000
TOTAL ELECTRICAL WORKS 275,620
TOTAL AMOUNT MATERIAL COST 4,028,461

VI INDIRECT COST
LABOR 40 % + EXCAVATION WORKS/BACKFILLING WORKS 5% = 45% 1,812,807.45
CONTINGENCIES 7% 408,888.79
OVERHEAD AND SUPERVISION 5 % 292,063.42

PROFIT 7%

408,888.79
TOTAL INDIRECT COST 2,922,648.46
GRAND TOTAL PROJECT COST 6,951,109.46

Prepared by : Approved by :
Bugna, Eric John L. LEO SANCHEZ
Copita, Virgilio C.
Omila, Lyndon B.
Solidio, Matt Louis
Aguasito, Anna Pearl B.
Bacusa, Glecymarie