Project Title : PROPOSED RESIDENTIAL BUNGALOW

Location : DAGUPAN TUAO, CAGAYAN

Owner : MR AND MRS ARNOLD MALANA

SCOPE OF WORKS
I EARTHWORKS 56,200.00
II CONCRETE WORKS 177,509.02
III FORMWORKS 103,070.40
IV MASONRY WORKS 149,058.00
V ELECTRICAL WORKS 158,924.40
VI PLUMBING AND DRAINAGE SYSTEM 152,328.00
VII FENESTRATIONS 212,500.00
VIII TILE FINISHES 125,659.73
IX CEILING WORKS 37,716.00
X STEELWORKS 25,512.00
TOTAL PROJECT COST 1,198,477.55

Prepared by: Approved by:

Mr. and Mrs. Arnold Malana

Architect Owner
Project Title : PROPOSED RESIDENTIAL BUNGALOW
Location : DAGUPAN TUAO, CAGAYAN
Owner : MR AND MRS ARNOLD MALANA

ITEM DESCRIPTION OF WORKS QUANTITY UNIT UNIT COST AMOUNT

NO. (P) (P) (P)

I EARTHWORKS
1. Excavation(Labor) 25.00 cu-m 500.00 12,500.00
2. Backfill and Compaction 100.00 cu-m 300.00 30,000.00
3.Solignum 2.00 liter 600.00 1,200.00
MATERIAL COST 43,700.00
LABOR COST 12,500.00
Total Cost(Earthworks) DIRECT COST 56,200.00

II CONCRETE WORKS V= 54.62 cu.m.

A. Column Footing 4.00 cu.m.
Portland Cement 20.00 bags 250.00 5,000.00
16 mm.Øx 6.0m. R.S.B. 24.00 pcs. 398.00 9,552.00
Fine Aggregates 2.50 cu.m. 600.00 1,500.00
Coarse Aggregates 5.00 cu.m. 600.00 3,000.00
#16 Annealed Wire 5.00 kgs. 80.00 400.00
19,452.00
B. Wallfooting 2.52 cu.m.
Portland Cement 18.00 bags 250.00 4,500.00
12mm.Øx 6.0 m. R.S.B. 25.00 pcs. 225.00 5,625.00
10mm.Øx 6.0 m. R.S.B. 20.00 155.00
Fine Aggregates 1.76 cu.m. 600.00 1,058.40
Coarse Aggregates 3.00 cu.m. 600.00 1,800.00
#16 Annealed Wire 4.00 kgs. 80.00 320.00
13,303.40
C. Tie Beam 5.40 cu.m.
Portland Cement 30.00 bags 250.00 7,500.00
16mm.Øx 6.0 m. R.S.B. 20.00 pcs. 398.00 7,960.00
10mm.Øx 6.0 m. R.S.B. 30.00 pcs. 155.00 4,650.00
Fine Aggregates 3.78 cu.m. 600.00 2,268.00
Coarse Aggregates 5.00 cu.m. 600.00 3,000.00
#16 Annealed Wire 10.00 kgs. 80.00 800.00
26,178.00
D. Column 4.80 cu.m.
Portland Cement 30.00 bags 250.00 7,500.00
16mm.Øx 6.0 m. R.S.B. 25.00 pcs. 398.00 9,950.00
10mm.Øx 6.0 m. R.S.B. 10.00 pcs. 155.00 1,550.00
Fine Aggregates 3.36 cu.m. 600.00 2,016.00
Coarse Aggregates 6.00 cu.m. 600.00 3,600.00
#16 Annealed Wire 20.00 kgs. 80.00 1,600.00
26,216.00
 E. Second Floor Beam 6.80 cu.m.
Portland Cement 30.00 bags 250.00 7,500.00
16mm.Øx 6.0m. R.S.B. 10.00 pcs. 398.00 3,980.00
12mm.Øx 6.0m. R.S.B. 10.00 pcs. 225.00 2,250.00
10mm.Øx 6.0 m. R.S.B. 10.00 pcs. 155.00 1,550.00
Fine Aggregates 4.76 cu.m. 600.00 2,856.00
Coarse Aggregates 10.00 cu.m. 600.00 6,000.00
#16 Annealed Wire 20.00 kgs. 80.00 1,600.00
25,736.00
F. Ground Floor Slab 13.50 cu.m.
Portland Cement 30.00 bags 250.00 7,500.00
10mm.Øx 6.0 m. R.S.B. 30.00 pcs 155.00 4,650.00
Fine Aggregates 9.45 cu.m. 600.00 5,670.00
Coarse Aggregates 12.00 cu.m. 600.00 7,200.00
#16 Annealed Wire 8 kgs 80.00 640.00
25,660.00

Material Cost 136,545.40

Labor Cost 40,963.62
Total Cost(Concrete & RSB Works) DIRECT COST 177,509.02

III FORMWORKS
Good Lumber
2" x 3" x 12' Goodlumber 510.00 bd-ft 49.00 24,990.00
2" x 2" x 12' Goodlumber 708.00 bd-ft 49.00 34,692.00
Ordinary Plywood, 1/2" thk 25.00 pcs 850.00 21,250.00
4" Common Wire Nail 2.00 boxes 1,150.00 2,300.00
3" Common Wire Nail 1.00 boxes 1,180.00 1,180.00
2" Common Wire Nail 1.00 boxes 1,240.00 1,240.00
Tie Wire #16 3.00 kgs 80.00 240.00

Material Cost 85,892.00

Labor Cost 17,178.40
Total Cost(Formworks) DIRECT COST 103,070.40

IV MASONRY WORKS
1. CHB Wall, 4" CHB 180.00 sqm.
6"CHB 50.00 sqm
230.00 Total
TOTAL AREA 230.00 sqm.
CHB 6" 400.00 pcs 20.00 8,000.00
CHB 4" 1,620.00 pcs 13.00 21,060.00
Portland Cement 140.00 bags 250.00 35,000.00
Pure Sand 30.00 cu-m 600.00 18,000.00
10 mm dia x 6 m RSB 80.00 pcs 155.00 12,400.00
Tie Wire #16 0.50 roll 1,400.00 700.00
95,160.00
2. Plastering 8.00 cu.m.
Note: Plastering includes columns ,beams ,exterior
and interior walls,parapet walls and concrete gutters

Cement 30.00 pcs 250.00 7,500.00

Pure Sand 20.00 cu-m 600.00 12,000.00
SUBTOTAL 19,500.00
Material Cost 114,660.00
Labor Cost 34,398.00
Total Cost(Masonry Works) DIRECT COST 149,058.00
V ELECTRICAL WORKS
CONDUITS AND BOXES
Plastic Junction Box with Cover 4 x 4 28.00 pcs. 30.00 840.00
Utility Box 2x4 30.00 pcs. 30.00 900.00
20 mm Dia. PVC Adoptor , Poly 15.00 pcs. 10.00 150.00
25 mm Dia. PVC Adoptor , Poly 12.00 pcs. 17.00 204.00
32 mm Dia. PVC Adoptor , Poly 12.00 pcs. 33.00 396.00
100 mm Dia. PVC Adoptor , Poly 2.00 pcs. 300.00 600.00
20 mm Dia. Pvc Long Elbow ,thickwall ,poly 30.00 pcs. 17.00 510.00
25 mm Dia. Pvc Long Elbow ,thickwall ,poly 16.00 pcs. 25.00 400.00
32 mm Dia. Pvc Long Elbow ,thickwall ,poly 12.00 pcs. 40.00 480.00
100 mm Dia. Pvc Long Elbow ,thickwall ,poly 2.00 pcs. 355.00 710.00
20 mm Dia. PVC , pipe , thickwall,poly 36.00 pcs. 65.00 2,340.00
25 mm Dia. PVC , pipe , thickwall,poly 28.00 pcs. 90.00 2,520.00
32 mm Dia. PVC , pipe , thickwall,poly 23.00 pcs. 105.00 2,415.00
100 mm Dia. PVC , pipe , thickwall,poly 2.00 pcs. 755.00 1,510.00
20mm dia. C-clamp 36.00 pcs. 3.00 108.00
Solvent cement, 400 cc 5.00 can 190.00 950.00
electrical tape , armak 5.00 roll 30.00 150.00
rubberized tape 5.00 roll 120.00 600.00
1/2 moldflex 0.50 roll 610.00 305.00
3/4 by 10 ft Grounding Rod with Clamp 2.00 set 355.00 710.00
63 mm Dia. RSC Pipe 4.00 set 255.00 1,020.00
100 mm Dia. Entrance Cap 1.00 pcs. 2,850.00 2,850.00
Expansion Bolt 12.00 pcs. 37.00 444.00
8 x 8 x 48 Wire Gutter 3.00 pcs. 2,600.00 7,800.00

WIRES
2.0 mm sq. THHN/THWN Stranded Wire, 600V 5.00 boxes 2,200.00 11,000.00
3.5 mm sq. THHN/THWN Stranded Wire,660 V,RED 5.00 boxes 3,300.00 16,500.00
5.5 mm sq. THHN/THWN Stranded Wire,660 V 2.00 boxes 5,200.00 10,400.00
14 mm sq. THHN/THWN Stranded Wire ,660 v 80.00 m 110.00 8,800.00
250 mm sq. THHN/THWN Stranded Wire ,660 v 10.00 m 1,500.00 15,000.00
Cable TV wire 80.00 m 30.00 2,400.00
DropWire 15.00 m 200.00 3,000.00

FIXTURES
Lighting Fixture 23.00 sets 400.00 9,200.00
National Wide Series 2 gang switch 6.00 sets 170.00 1,020.00
National Wide Series 1 gang switch 3.00 sets 135.00 405.00
National Wide Series Universal 2 gang outlet, with Ground
Silver 12.00 sets 250.00 3,000.00
Refrigerator Outlet 1.00 set 600.00 600.00
Range Outlet 1.00 set 600.00 600.00
National Universal 2 Gang Weatherproof 2.00 sets 600.00 1,200.00
ACU outlet 4.00 sets 600.00 2,400.00
National Wide Series 3 way switch 1.00 set 600.00 600.00
Panel Box with Circuit Breakers 1.00 set 15,000.00 15,000.00
Electrical Meter 1.00 set 2,400.00 2,400.00

Material Cost 132,437.00

LABOR COST 26,487.40
Total Cost(Electrical Works) DIRECT COST 158,924.40
VI PLUMBING AND DRAINAGE SYSTEM
a. Fixtures and Accessories

HCG Closed Coupled Water Closet with tank fittings ,flexible

2.00 sets 9,000.00 18,000.00
supply pipe with angle valve (regular color)

HCG Paper Holder 2.00 sets 170.00 340.00

Shower 2.00 sets 1,100.00 2,200.00
Stainless Steel Sink 1.00 sets 4,000.00 4,000.00
Wall Faucets 4.00 sets 350.00 1,400.00
Floor Drain 4.00 sets 250.00 1,000.00
SUBTOTAL 26,940.00
b. Sewer Line
Sanitary Line Fittings 1.00 lot 30,000.00 30,000.00
SUBTOTAL 30,000.00
c. Water Supply
Water Line Fittings 1.00 lot 10,000.00 10,000.00

SUBTOTAL 10,000.00
d. Others
Septic Tank, Catch Basin 1.00 lot 60,000.00 60,000.00
SUBTOTAL 60,000.00
Material Cost 126,940.00
Labor Cost 25,388.00
Total Cost(Plumbing & Drainage System) DIRECT COST 152,328.00

VII FENESTRATIONS
a. Door (Complete with Door Jambs and Hardwares)
0.90 x 2.10 Swing Wood Panel Door 1.00 set 20,000.00 20,000.00
0.80 x 2.10 Swing Wood Panel Door 5.00 set 10,000.00 50,000.00
0.70 x 2.10 Swing Wood Panel Door 3.00 sets 10,000.00 30,000.00

SUBTOTAL 100,000.00
b. Windows
SCW-1 1.8 x 1.2m Aluminum Casement Window with 6mm
thk Frosted Glass 1.00 sets 9,500.00 9,500.00
SCW-2 1.2 x 1.2m Aluminum Casement Window with 6mm
thk Frosted Glass 4.00 sets 7,500.00 30,000.00
SCW-3 0.60 x 1.2m Aluminum Casement Window with 6mm
thk Frosted Glass 6.00 sets 5,500.00 33,000.00
ACW-4 .60 x .90m Aluminum CasemenrtWindow with 6mm
thk Frosted Glass 1.00 set 4,000.00 4,000.00
ACW-5 .60 x .60m Aluminum Casement Window with 6mm
thk Frosted Glass 2.00 sets 3,000.00 6,000.00
SUBTOTAL 82,500.00
Material Cost 182,500.00
Labor Cost 30,000.00
Total Cost(Fenestration ) DIRECT COST 212,500.00
VIII TILE FINISHES 44.00 sqm.
30cm x 30cm Ceramic Floor Tile (Service/Porch) 8.00 sqm.
88.89 pcs. 60.00 5,333.33
30cm x 30cm Ceramic Floor tTile (CR Floor) 6.00 sqm.
66.67 pcs 60.00 4,000.00
30cm x 30cm Ceramic Floor tTile (CR Wall) 30.00 sqm.
187.50 pcs 60.00 11,250.00
60cm x 60cm Ceramic Floor tTile 75.00 sqm
313.89 pcs 200.00 62,778.00

Note: Verify name and code of tiles

Cement 30.00 bags 250.00 7,500.00
Pure Sand 4.00 cu.m. 600.00 2,400.00
Tile Adhesive 10.00 bag 280.00 2,800.00
Tile Grout 4.00 bags 150.00 600.00

Material Cost 96,661.33

Labor Cost 28,998.40
Total Cost(Tile Works) DIRECT COST 125,659.73

IX CEILING WORKS
10 mm Smart board ON 30.00 pcs 450.00 13,500.00
Metal Furring 80.00 pcs 120.00 9,600.00
Carrying Channel 60.00 pcs 100.00 6,000.00
Clip Hanger 130.00 pcs 5.00 650.00
Blind Rivets 4.00 boxes 420.00 1,680.00

Material Cost 31,430.00

Labor Cost 6,286.00
Total Cost(Ceiling Works) DIRECT COST 37,716.00

X STEELWORKS
2" x 2" x 1/4 Angle Bar 2.00 pcs 780.00 1,560.00
12 mm square Bar 6.00 pcs 450.00 2,700.00
Welding Rod, Red Oxide 1.00 lot 2,000.00 2,000.00
Others 15,000.00
Material Cost 21,260.00
Labor Cost 4,252.00
Total Cost(Steelworks) DIRECT COST 25,512.00

Prepared by:
Project Title : PROPOSED RESIDENTIAL BUNGALOW
 SCOPE OF WORKS
I EARTHWORKS 56,200.00
II CONCRETE WORKS 177,509.02
III FORMWORKS 103,070.40
IV MASONRY WORKS 149,058.00
V ELECTRICAL WORKS 158,924.40
VI PLUMBING AND DRAINAGE SYSTEM 152,328.00
VII FENESTRATIONS 212,500.00
VIII TILE FINISHES 125,659.73
IX CEILING WORKS 37,716.00
X STEELWORKS 25,512.00
TOTAL PROJECT COST 1,198,477.55

Prepared by: Approved by:

Architect Owner
#REF! SPECIAL PROVISIONS TAKE NOTE ...

9000

DEMOLITION

2. Exterior Walls guest house

garage
kitchen

3. Interior Partitions

4. Doors and Windows guest house

28.29
5. Roof ,Trusses and ceilings
6. Counters

wt

3.7

Footing Column BEAM 01

DESCRIPTION
#REF! 16MM 10 mm 16 X 6 10 mm
#REF! Width/Ht. 1.20 0.3
 Thickness/Length 0.30 5.3

Depth(Footing-NGL) 2.00 2.00

No. Of pcs. RSB 3.60 - 21.20 8.00 0.00 4.00 0.00
No. of Pcs 16.00 16.00 2
Vol, Concrete 6.91 - 7.632 0 0
vol. Of excavation 46.08 -
Backfill 32.00

28,080.00
#REF!

4,369.60
58.6805555555556
#REF!

C. LATERAL STRUTT
2"X 2" THK Ang 12.00 940.00 11,280.00
2"X 2" THK Ang 12.00 940.00 11,280.00
1 1/2"X 1 1/2 10.00 700.00 7,000.00

29,560.00
D. COLUMN
Plain Round Bar Sag Rod - 12 mm x 6 m 20.00 pcs #REF!
Plain Round Bar Cross Bracing - 16 mm x 6 m 25.00 pcs #REF!

325.00
 291 73
#REF! 650
300
300
200
180
180
180
90
20
2173

900
720
480,000.00
 no of
Pcs Total wt

1093 4044.1

BEAM 01 SB RB TB Wall Footing Floor Floor Stair

16 10 mm 16mm 10 mm 16mm 10 MM 12 MM 8x4 10X9 total 12X7.5 10 x 6 10X9 10X7.5
0.3 0.2 8 0.4
 101 72 52.5 0.15 0.2

0.5
252.50 0.00 6.6666666667 13.333333333 0 0 0 0 2

0 0 2.1 4.8 0 0.192

4.32 8.4
8
 CHB WALL
No. of Pcs 12 MM No. of Pcs 10 MM