Proposed: TWO-STOREY RESIDENTIAL BLDG.

Location:

SCOPE OF WORKS AND COST ESTIMATES

Work Item Materials Cost Labor Cost

I. Siteworks & Mobilization Php 75,953.00 Php

II. Concreteworks & Reinforcements
1. Foundation, Beams, Stirrups,L 332,029.75
2. 1st floor and 2nd floor slab 243,077.63
III. Masonry & Plastering Works 268,445.00
IV. Scaffolding & Formworks 119,792.00
V. Electrical Rough Works 36,448.00
VI. Plumbing Rough Works 18,995.00
VII. Septic Vault & Catch Basin 5,600.00 __________________________
Structural Materials Total Php 1,100,340.38 Labor Cost
_______________________________________________________________________________________________________
Structural Labor & Materials Cost Php
Equipment Rentals & Contingiencies
Plans, Permits, Supervision Fees
PART 1 TOTAL Php

PART 2, Finishing Works :

VIII. Doors & Windows 215,550.00 754,425.00
IX. Stair & Railings 26,291.00 9,201.85
X. Ceiling Works 52,500.00 18,375.00
XI. Tileworks & Floor Finishes 112,326.00 39,314.00
XII. Wall Finish & Precast 24,030.00 8,401.00
XIII. Cabinets Carpentry Works 102,660.00 35,390.00
XIV. Painting Works 564,450.58 59,448.00
XV. Electrical Fixtures Works 218,776.00 76,571.78
XVI. Plumbing Fixtures Works ________ 169,301.00 59,255.35
Finishing Materials Total Php 1,247,207.60 1,060,381.98

Finishing Labor & Material Cost Php

Plans, Permits, Supervisions Fees
PART 2 TOTAL
Area 72+76+8 = 156 sqm TOTAL PROJECT COST Php

Prepared by:
Conforme:
Architect/Civil Engineer
Domingo L. Gamba PRC No: ____________
Owner PTR No: _________ Iss On: ________ At: __
Date:
ATES
Labor Cost

26,583.55

116,210.41
85,077.17
93,955.75
32,884.51
11,509.58
7,598.00
________________ 2659.3
Php 376,478.27
____________________________________
1,476,818.65
72,542.24
48,361.49
1,597,722.38

2,307,589.58
36,650.78
2,344,240.36
Php 3,941,962.74

rchitect/Civil Engineer
PRC No: ____________
______ Iss On: ________ At: ______
 Proposed: TWO-STOREY RESIDENTIAL BLDG.
Location:
Owner: Domingo L. Gamba
BILL OF MATERIALS & COST ESTIMATES
Materials Qty Units Unit Cost

I. Siteworks & Mobilization:

Site Clearing 389.5
Excavation Works 292.13

Labor Cost(35%)

II. Concrete Works & Rebars:

1. Foundation, Beams, Stirrups,Lateral ties and Columns: Vol. = 40.78 cuM

Pozzolan Cement 301 bags at Php
Mayon Sand 20.39 cuM
Washed Gravel 40.78 cuM
20 ømm x 7.5m Steel Bars 247 pcs
20 ømm x 6m Steel Bars 13 pcs
16 ømm x 6 m Steel Bars 77 pcs
10 ømm x 7.5 Steel Bars 190 pcs
10 ø mm x 6 Steel Bars 352
Powermix Admixture 7 bags
Tie Wire #16 22 kg
Materials Total
Labor Cost

2. 1st floor and 2nd floor slab Voll.= 132.253

Pozzolan Cement 794 bags at Php
Mayon Sand 66.13 cuM
Crushed Gravel 132.253 cuM
10 ø mm x 6 Steel Bars 352 pcs
Tie Wire # 16 2 kg
Materials Total

III. Masonry & Plaster Works:

Pozzolan Cement 455 bags at Php

Mayon Sand 45 cuM
Washed Gravel 82 cuM
20mmø x 6M Steel Bars 208 pcs
Tie Wire # 16 5 kls
6" CHB, Mach. Pressed 4,575 pcs
Materials Total
IV. Scaffolding & Formworks:
(Reusable for 2 Floors)

Plywood, Marine 1/4" 152 pcs at Php

2 x 3 x 12' Coco Lumber 649 pcs
3" C.W. Nails 4 kg
Tie Wire #16 6 kls
Materials Total

V. Doors & Windows

Narra Panel Door with 2.5 x 1 1 units

PVC Polish T&B Door 2.3 x 1 4 units
Narra Panel Door with 2. 3 x 1 3 units
Sliding Glass Door 2.5 x 1 3 units
Sliding Glass Door 2.5 x 2 2 units
Door Locksets Lever Set 13 units
Alum Fixed Window with One way 1
Alum Fixed Window with One way 2
Alum Fixed Window with One way 1
Alum. Sliding Window with Smoke 3
Alum. Awning Window 1
Alum. Awning Window 4
Alum. Awning Window 1
Alum. Awning Window 1
Alum. Awning Window 1
Materials Total

VI. Stairs, & Porch Railings

DesignCraft Stair Railin 3 pcs
Porch/Terrace railings 20.6 sqM
NZ Wood Stair Tread 16 Pcs
Materials Total

VII. Ceiling Works:

Plywood, Marine 1/4" thk 72 pcs at Php
2 x 2 x 10' S2s Lumber 30 pcs
1 1/2 x 2 x 10' S2s Lumber 120 pcs
1 x 4 x 8' T&G s4s Plank 30 pcs
Solignum, Misc. Hardwares lumpsum
Materials Total

VIII. Tileworks & Floor Finishes:

800mm x 800mm Polish Porcelain 127 pcs
 600mmx600mm Weave Cream 174 pcs
300mm x 300mm T&B Mariwasa Cl 578 pcs
Materials Total

IX. Wall Finishing & Precast Moldings:

Canyon Quick Fit 200mmx300mm 4 box
MLDG PVC Decowood 3m 25 pc
Materials Total
Labor Cost
TOTAL
X. Cabinet & Furniture Works:
Kitchen Counter King Brand 3 Pcs
Kitchen Hanging Cabinet King Bra 6 Pcs
Kitchen Hanging Cabinet King Bran 3
Bedroom Closets 3
Materials Total

XI. Painting Works of Ext. & Int. Walls, Ceiling & Fixtures
Davies Primer 52 gal
Davies Flat 52 gal
Ext. Wall Semi-Gloss Latex 52 gal
Int. Wall Semi-Gloss Latex 52 gal
1st Flr. Ceiling Flatwall 52 gal
2nd Flr. Ceiling Flatwall 52 gal
Mix Color 52 gal
Roof Shield 52 gal
Door & Wood Varnishing
Thinners, Tints & Hardwares lumpsum
Materials Total

XII. Electrical Fixtures & Works:

1. Electrical Fixtures & Accessories:
Hanging Lamp Crystal A 2 sets
Wall Lamp Alladin Brand 15 sets
Wall Lamp Masters Bed 2 sets
Ceiling Lamp Pin Light 51 sets
Apollo Brand Dining Area 1 sets
Hanging Lamp l Apollo Brand stair 1 sets
Apollo Brand Bedrooms 3 sets
Switches, Single 3 sets
Switches, 2-gang 8 sets
Switches, 3-gang 4 sets
Conv. Outlets,Duplex, R 28 sets
Aircon, range Outlet 6 sets
 30A Circuit Breaker 1 pairs
20A Circuit Breaker 4 pairs
15A Circuit Breaker 7 pairs
Materials Total

2. Electrical Rough Works:

10-Branch-Ckt Brkr Panel 1 set
14.0 mm sq. THHN Wire 60 mtr
8.0 mm sq. THHN Wire 60 mtr
5.5 mm sq. THHN Wirw 2 rolls
3.5 mm sq. TW Wire 2 rolls
2.0 mm sq. TW Wire 3 rolls
PVC Junction & Utility Boxes Sher 86 pcs
PVC Pipe & Moldflex lumpsum
Fittings, Tapes & Hardwares lumpsum
Materials Total

XIII. Plumbing Fixture & Works:

Water Closet, HCG 3 set at Php
Shower Set Creston 3 sets
Lavatory ShangRila 3 sets
Stainless Sink TEKA 1 set
Faucet Cres Gooseneck 1 sets
Faucet LAFONZA 2 sets
Bathub HCG jupiter Set 3 sets
Floor Drain 2 sets
Roof Drain, Stainless 8 sets

2. Plumbing Rough Works:

Gate Valves 1/2"ø 4 pcs at Php
4"ø PVC Pipes S500 3 pcs
4"ø PVC Storm S300 7 pcs
3"ø PVC Pipes S500 18 pcs
3"ø PVC Pipes S300 4 pcs
2"ø PVC Pipes S500 5 pcs
8"ø x 3' Conc. Pipes 6 pcs
1/2"ø G.I. Pipes, s40 7 pcs
PVC & GIP Fittings, Ass lumpsum
Vulcaseal, misc. & Hardwares lumpsum
Materials Total

XIV. Septic Vault

Septic Vault CHB & Agg 1 set lumpsum
Cement & Rebars lumpsum
Materials Total
Labor Cost
L BLDG.

STIMATES
Unit Cost Amount

120 ₱ 46,740.00
100 ₱ 29,213.00
TOTAL: ₱ 75,953.00
Labor Cost(35%) ₱ 26,583.55
TOTAL: ₱ 102,536.55

220.00 ₱ 66,220.00
275.00 ₱ 5,607.25
375.00 ₱ 15,292.50
550.00 ₱ 135,850.00
440.00 ₱ 5,720.00
300.00 ₱ 23,100.00
140.00 ₱ 26,600.00
135.00 ₱ 47,520.00
670.00 ₱ 4,690.00
65.00 ₱ 1,430.00
Materials Total ₱ 332,029.75
Labor Cost ₱ 116,210.41
TOTAL ₱ 448,240.16

220.00 ₱ 174,680.00
275.00 ₱ 18,185.75
375.00 ₱ 49,594.88
135.00 ₱ 487.00
65.00 ₱ 130.00
Materials Total ₱ 243,077.63
Labor Cost ₱ 85,077.17
TOTAL ₱ 328,154.79

220.00 ₱ 100,100.00
275.00 ₱ 12,375.00
375.00 ₱ 30,750.00
440.00 ₱ 91,520.00
65.00 ₱ 325.00
10.00 ₱ 45,750.00
Materials Total ₱ 268,445.00
Labor Cost ₱ 93,955.75
TOTAL: ₱ 362,400.75
 400.00 ₱ 60,800.00
90.00 ₱ 58,410.00
48.00 ₱ 192.00
65.00 ₱ 390.00
Materials Total ₱ 119,792.00
Labor Cost ₱ 41,927.20
TOTAL ₱ 161,719.20

20,000.00 ₱ 20,000.00
2,800.00 ₱ 11,200.00
25,000.00 ₱ 75,000.00
8,400.00 ₱ 25,200.00
10,000.00 ₱ 20,000.00
350.00 ₱ 4,550.00
8,000.00 ₱ 8,000.00
10,000.00 ₱ 20,000.00
9,000.00 ₱ 9,000.00
1,500.00 ₱ 4,500.00
2,300.00 ₱ 2,300.00
2,000.00 ₱ 8,000.00
2,300.00 ₱ 2,300.00
3,000.00 ₱ 3,000.00
2,500.00 ₱ 2,500.00
Materials Total ₱ 215,550.00
Labor Cost ₱ 75,442.50
TOTAL ₱ 290,992.50

357.00 ₱ 1,071.00
700.00 ₱ 14,420.00
675 ₱ 10,800.00
Materials Total ₱ 26,291.00
Labor Cost ₱ 9,201.85
TOTAL ₱ 35,492.85

400.00 ₱ 28,800.00
120.00 ₱ 3,600.00
100.00 ₱ 12,000.00
150.00 ₱ 4,500.00
₱ 3,600.00
Materials Total ₱ 52,500.00
Labor Cost ₱ 18,375.00
TOTAL ₱ 70,875.00

490.00 ₱ 62,230.00
 165.00 ₱ 28,710.00
37.00 ₱ 21,386.00
Materials Total ₱ 112,326.00
Labor Cost ₱ 39,314.10
TOTAL ₱ 151,640.10

3400 ₱ 13,600.00
417.20 ₱ 10,430.00
₱ 24,030.00
₱ 8,410.50
₱ 32,440.50

13970 ₱ 41,910.00
4890 ₱ 29,340.00
5270 ₱ 15,810.00
5200 ₱ 15,600.00
Materials Total ₱ 102,660.00
Labor Cost ₱ 35,931.00
TOTAL ₱ 138,591.00

771.3 ₱ 40,107.60
501.6 ₱ 26,083.20
592.5 ₱ 30,810.00
592.5 ₱ 30,810.00
550 ₱ 28,600.00
550 ₱ 28,600.00
593.75 ₱ 30,875.00
865.15 ₱ 44,987.80
₱ 3,000.00
₱ 4,000.00
Materials Total ₱ 267,873.60
Labor Cost ₱ 93,755.76
TOTAL ₱ 564,450.58

₱ 58,888.00 ₱ 117,776.00
₱ 465.00 ₱ 6,975.00
₱ 1,299.75 ₱ 2,599.50
₱ 465.00 ₱ 23,715.00
₱ 4,200.00 ₱ 4,200.00
₱ 3,999.00 ₱ 3,999.00
₱ 8,800.00 ₱ 26,400.00
₱ 60.00 ₱ 180.00
₱ 96.00 ₱ 768.00
₱ 132.00 ₱ 528.00
₱ 120.00 ₱ 3,360.00
₱ 220.00 ₱ 1,320.00
 ₱ 289.75 ₱ 289.75
₱ 230.75 ₱ 923.00
₱ 289.75 ₱ 2,028.25
Materials Total ₱ 218,776.50
Labor Cost ₱ 76,571.78
TOTAL ₱ 295,348.28

1,200.00 ₱ 1,200.00
52.00 ₱ 3,120.00
36.00 ₱ 2,160.00
3,600.00 ₱ 7,200.00
3,100.00 ₱ 6,200.00
2,400.00 ₱ 7,200.00
28.00 ₱ 2,408.00
₱ 4,000.00
₱ 3,000.00
Materials Total ₱ 36,488.00
Labor Cost ₱ 12,770.80
TOTAL ₱ 49,258.80

10,299.00 ₱ 30,897.00
12,000.00 ₱ 36,000.00
15,399.00 ₱ 46,197.00
3,900.00 ₱ 3,900.00
1,250.00 ₱ 1,250.00
575.00 ₱ 1,150.00
16,049.00 ₱ 48,147.00
40.00 ₱ 80.00
210.00 ₱ 1,680.00
Fixtures Total ₱ 169,301.00
Labor Cost ₱ 59,255.35
TOTAL ₱ 228,556.35

180.00 ₱ 720.00
360.00 ₱ 1,080.00
275.00 ₱ 1,925.00
280.00 ₱ 5,040.00
160.00 ₱ 640.00
138.00 ₱ 690.00
180.00 ₱ 1,080.00
360.00 ₱ 2,520.00
₱ 2,600.00
₱ 2,700.00
Materials Total ₱ 18,995.00
Labor Cost ₱ 7,598.00
TOTAL ₱ 26,593.00
₱ 2,000.00
₱ 3,600.00
₱ 5,600.00
₱ 1,960.00