FAA'S RESIDENCE

PROJECT: PROPOSED TWO STOREY ZEN TYPE RESIDENTIAL BUILDING WITH FIREWALL

Scope of Works to be done Quantity Unit Unit Cost Material Cost Labor Cost TOTAL
(Labor &
Equipment)
I. GENERAL REQUIREMENTS
a. Temporary Facilities for
0 l.s - - - -
Engineer
b. Bunkhouse 0 l.s - - - -
Sub total - - -
II. MOBILIZATION
0 l.s - - - -
Sub total - - -
III. EARTHWORKS
a. Clearing & grubbing 54 sq.m ₱30.00 ₱1,620.00 ₱486.00 ₱2,106.00
b. Structure excavation 133.26 cu. m ₱200.00 ₱26,652.00 ₱7,995.60 ₱34,647.60
c. Backfilling & compaction 133.26 cu. m ₱200.00 ₱26,652.00 ₱7,995.60 ₱34,647.60
d. Select Fill 52 cu. m ₱823.00 ₱42,796.00 ₱12,838.80 ₱55,634.80
d1. Gravel bedding 9 cu. m ₱3,000.00 ₱27,000.00 ₱8,100.00 ₱35,100.00
e. Soil Poisoning 54 sq.m ₱16.42 ₱886.68 ₱266.00 ₱1,152.68
Sub total ₱125,606.68 ₱37,682.00 ₱163,288.68
IV. REINFORCED CONCRETE WORKS
a. 16mm RSB 186 pcs ₱295.00 ₱54,870.00 ₱16,461.00 ₱71,331.00
b. 12mm RSB 132 pcs ₱165.00 ₱21,780.00 ₱6,534.00 ₱28,314.00
c. 10mm RSB 1363 pcs ₱110.00 ₱149,930.00 ₱44,979.00 ₱194,909.00
c. 20mm RSB 73 pcs ₱500.00 ₱36,500.00 ₱10,950.00 ₱47,450.00
d. Tie wire 442 kg ₱70.00 ₱30,940.00 ₱9,282.00 ₱40,222.00
e. Portland cement 392 bags ₱208.00 ₱81,536.00 ₱24,460.80 ₱105,996.80
f. 3/4 Gravel 45.6 cu. m ₱3,000.00 ₱136,800.00 ₱41,040.00 ₱177,840.00
g. S-1 Sand 25.65 cu. m ₱1,500.00 ₱38,475.00 ₱11,542.50 ₱50,017.50
Sub total ₱550,831.00 ₱165,249.30 ₱716,080.30
V. MASONRY WORKS
a. 4" CHB 4298 pcs ₱15.00 ₱64,470.00 ₱19,341.00 ₱83,811.00
c. Portland Cement 183 bags ₱208.00 ₱38,064.00 ₱11,419.20 ₱49,483.20
d. S-1 Sand 16 cu. m ₱1,500.00 ₱24,000.00 ₱7,200.00 ₱31,200.00
Sub total ₱126,534.00 ₱37,960.20 ₱164,494.20
VI. FINISHING WORKS
a. Portland Cement 168 bags 208.00 34,944.00 10,483.20 45,427.20
b. S-1 Sand 10 cu. m 1,500.00 15,000.00 4,500.00 19,500.00
c. 60x60 unglazed floor tiles 0 pcs 150.00 - - -
d. 30x30 unglazed floor tiles 2708 pcs 40.00 108,320.00 32,496.00 140,816.00
e. 20x30 glazed wall tiles 0 pcs 15.00 - - -
f. Cement 21 bags 240.00 5,040.00 1,512.00 6,552.00
g. Cement filler 122 kg 70.00 8,540.00 2,562.00 11,102.00
h. Tile adhesive 27 bags 230.00 6,210.00 1,863.00 8,073.00
i.Metal Railings 3 l.s 5,000.00 15,000.00 4,500.00 19,500.00
j. Stair Grills 1 l.s 5,000.00 5,000.00 1,500.00 6,500.00
Sub total 198,054.00 59,416.20 257,470.20
VII. FABRICATED WORKS
a. Doors
Panel Type Door 5 pcs 4,000.00 20,000.00 6,000.00 26,000.00
Sliding Type Door 0 pcs - - - -
Flushed Type Door 4 pcs 1,100.00 4,400.00 1,320.00 5,720.00
b. Windows 6.6075 sq. ft 320.00 2,114.40 634.32 2,748.72
Sub total 26,514.40 7,954.32 34,468.72
VIII. ROOF AND FRAMING WORKS
a. 10' pcs of roof sheet 56 pcs ₱300.00 ₱16,800.00 ₱5,040.00 ₱21,840.00

b. 8' pcs of roof sheet 28 pcs ₱265.00 ₱7,420.00 ₱2,226.00 ₱9,646.00

c. Tekscrews 1736 pcs ₱1.00 ₱1,736.00 ₱520.80 ₱2,256.80

d. 2" x 4" C-Purlins @ 6m 55 pcs ₱380.00 ₱20,900.00 ₱6,270.00 ₱27,170.00
e. G.I Rivets 1736 pcs ₱1.00 ₱1,736.00 ₱520.80 ₱2,256.80
f. G.I Washer 3472 pcs ₱2.00 ₱6,944.00 ₱2,083.20 ₱9,027.20
g. Ridge Roll 0 pcs ₱300.00 ₱0.00 ₱0.00 ₱0.00
h. 2"x2"x3/16" Angle bar @
40 pcs ₱460.00 ₱18,400.00 ₱5,520.00 ₱23,920.00
6m
i.Gutter (Spanish Type) 20 pcs ₱350.00 ₱7,000.00 ₱2,100.00 ₱9,100.00
j. Wall Flashing 20 pcs ₱350.00 ₱7,000.00 ₱2,100.00 ₱9,100.00
j. Wall Flashing 40 kgs ₱100.00 ₱4,000.00 ₱1,200.00 ₱5,200.00
Sub total ₱91,936.00 ₱27,580.80 ₱119,516.80
IX. CARPENTRY AND JOINERY WORKS
a. 2"x2" Lumber 3070 pcs. ₱64.00 ₱196,480.00 ₱58,944.00 ₱255,424.00
b. 2"x3" Lumber 1798 pcs ₱96.00 ₱172,608.00 ₱51,782.40 ₱224,390.40
c. 1/4 Plywood 396 pcs ₱250.00 ₱99,000.00 ₱29,700.00 ₱128,700.00
d. #2 1/2 CWN 47 kg ₱100.00 ₱4,700.00 ₱1,410.00 ₱6,110.00
e. # 1 finishing nail 20 kg ₱80.00 ₱1,600.00 ₱480.00 ₱2,080.00
f. #4 CWN 0 kg ₱70.00 ₱0.00 ₱0.00 ₱0.00
Sub total ₱474,388.00 ₱142,316.40 ₱616,704.40
X. PLUMBING WORKS
Elbow 1/2" 8 pcs 40.00 320.00 96.00 416.00
Tee 1/2" 8 pcs 45.00 360.00 108.00 468.00
Faucet 7 pcs 170.00 1,190.00 357.00 1,547.00
Coupling 19 pcs 30.00 570.00 171.00 741.00
PVC pipe 1/2" 8 pcs 60.00 480.00 144.00 624.00
Shower Head 3 pcs 280.00 840.00 252.00 1,092.00
Water Closet 2 pcs 750.00 1,500.00 450.00 1,950.00
Lavatory Set 3 pcs 1,500.00 4,500.00 1,350.00 5,850.00
Kitchen Sink Set 1 pcs 580.00 580.00 174.00 754.00
Meter 1 pcs 400.00 400.00 120.00 520.00
PVC pipe 5"/6" 4 pcs 120.00 480.00 144.00 624.00
Elbow 5"/6" 2 pcs 70.00 140.00 42.00 182.00
Tee 5"/6" 10 pcs 90.00 900.00 270.00 1,170.00
Check Valve 1 pcs 441.00 441.00 132.30 573.30
Sub total 12,701.00 3,810.30 16,511.30
XI. ELECTRICAL WORKS
Convinience outlet double gang 12 pcs 95.00 1,140.00 342.00 1,482.00
Plastic Receptacle 5 pcs 30.00 150.00 45.00 195.00
uPVC Utility Box 5 pcs 25.00 125.00 37.50 162.50
Circular Fluorescent lamp 24 pcs 290.00 6,960.00 2,088.00 9,048.00
Plate assembly for single-gang
pcs 65.00 1,755.00 526.50 2,281.50
switch 27
Plate assembly for two-gang
pcs 95.00 190.00 57.00 247.00
switch 2
Plate assembly for three-gang
pcs 95.00 - - -
switch 0
uPVC junction box 20 pcs 35.00 700.00 210.00 910.00
Breaker (15) 2 pcs 220.00 440.00 132.00 572.00
Breaker (20) 5 pcs 220.00 1,100.00 330.00 1,430.00
Breaker (30) 0 pcs 250.00 - - -
Breaker (60) 1 pcs 250.00 250.00 75.00 325.00
Panel Board 10 holes 1 pcs 750.00 750.00 225.00 975.00
Electrical wire (14) 123.8 m 50.00 6,190.00 1,857.00 8,047.00
Electrical wire (12) 50.99 m 85.00 4,334.15 1,300.25 5,634.40
Flexible hose mold flex 1/2 4 roll 660.00 2,640.00 792.00 3,432.00
Sub total 26,724.15 8,017.25 34,741.40
XII. STORM DRAINAGE & SEWERAGE SYSTEM
4" CHB 59 pcs 8.50 501.50 150.45 651.95
Portland Cement 40 kg 14 bags 208.00 2,912.00 873.60 3,785.60
S-1 Sand 1 cu.m 1,500.00 1,500.00 450.00 1,950.00
Gravel 2 cu.m 3,000.00 6,000.00 1,800.00 7,800.00
12mm RSB 12 pcs 165.00 1,980.00 594.00 2,574.00
10mm RSB 9 pcs 110.00 990.00 297.00 1,287.00

# 16 G.I. Tie wire 4 kgs 70.00 280.00 84.00 364.00

Sub total 14,163.50 4,249.05 18,412.55

XIII. PAINTING WORKS
a. Surface Primer 30 gal 750.00 22,500.00 6,750.00 29,250.00
b. Neutralizer 12 l 110.00 1,320.00 396.00 1,716.00
c. Acrylic Gloss Latex Paint 59 gal 1,000.00 59,000.00 17,700.00 76,700.00
c. Paint Thinner 4 gal 260.00 1,040.00 312.00 1,352.00
d. Wood Primer 4 gal 654.00 2,616.00 784.80 3,400.80
e. Quick drying Enamel 4 gal 1,000.00 4,000.00 1,200.00 5,200.00
Sub total 90,476.00 27,142.80 117,618.80
XIV. Construction of Safety and Health Building and Fire Protection
a.Safety and Health Building 1 5,000.00 5,000.00 1,500.00 6,500.00
b. Fire Protection 1 3,000.00 3,000.00 900.00 3,900.00
Sub total 8,000.00 2,400.00 10,400.00
Total ₱1,745,928.73 ₱523,778.62 ₱2,269,707.35

Note: Price may vary due to inflation & demand

Prepared by:

MARION REINZ D. MALUBAG

Client:

MR. JIREH LEE FAA

Owner