You are on page 1of 14

25sqm Bungalow

PROJECT:
LOCATION:
MODEL :
SUBJECT :
TFA
:

CLSU EMPLOYEES VILLAGE


Munoz, Nueva Ecija
SEMI-COMPLETE - 24.00 sqm Single Attached
Itemized Estimate / Materials Breakdown
24 sq.m. (Single Unit)

ITEM
MATERIALS
1. Layout
a.
Coco Lumber, 2" x 3" x 10'
b.
Coco Lumber, 2" x 2" x 10'
c
CWN, 3"

QTY
UNIT
24.00 sqm.
8.00 pcs
6.00
1.00
kg

Materials
UNIT
COST
85.00
65.00
80.00

Materials
Cost
85.00
48.75
10.00
14.38

2. Grade Beam/Foundation
a.
Excavation
b.
cement
c.
gravel
d.
sand
e.
Gravel, 3/4" (Gravel Bedding)
f.
10mm x 6m Rebars Reinforcements
g.
12mm x 6m Rebars Reinforcement
h.
G.I. Tie Wire, Ga. 16

1.80
1.80
17.00
2.00
0.80
0.30
14.00
15.00
3.00

cu.m.
cu.m.
bags
cu.m.
cu.m.
cu.m.
pcs
pcs
kg

225.00
850.00
750.00
850.00
120.00
195.00
80.00

3,825.00
1,700.00
600.00
255.00
1,680.00
2,925.00
240.00
11,225.00

3. On-Fill Slab
a.
cement
b.
gravel
c.
sand
d.
Gravel, 3/4" (Gravel Bedding)
e.
10mm x 6m Rebars Reinforcements
f.
G.I. Tie Wire, Ga. 16

2.60
19.00
2.60
1.40
1.40
19.00
5.00

cu.m.
bags
cu.m.
cu.m.
cu.m.
pcs
kg

225.00
850.00
750.00
850.00
120.00
80.00

4,275.00
2,210.00
1,050.00
1,190.00
2,280.00
400.00
11,405.00

4. Formworks
a.
2" x 4" x 20' x 1.2mm purlins
b.
G.I. Tie Wire, Ga. 16
c.
red lead
d.
3" paint brush

5. Plumbing
a.
PVC Pipe, 4" x 3m
b.
PVC Pipe, 2" x 3m
c.
PVC Elbow, 1/4 Bend 4"
d.
PVC Clean-Out Cover, 4"
e.
PVC Wye reducer 4 x 3
f.
PVC Tee reducer 4" x 2"
g.
PVC Tee, 4" x 4"
h.
PVC P-Trap, 2"
i.
Floor Drain Strainer
j.
Kitchen Sink w/ P-Trap & Strainer
Page 1 of 14

17.50
3.00
1.00
1.00
1.00

lm
pcs
kg
gal
pcs

640.00
90.00
31.50
5.50

192.00
18.00
6.30
1.10
217.40

1.00
3.00
3.00
5.00
1.00
2.00
2.00
1.00
2.00
1.00
1.00

lot
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
set

183.60
67.20
19.60
22.40
38.50
33.00
33.00
28.00
65.00
250.00

550.80
201.60
98.00
22.40
77.00
66.00
33.00
56.00
65.00
250.00

25sqm Bungalow
ITEM
k.
l.
m.

MATERIALS
Faucet (T&B & Laundry)
Faucet (Kitchen Sink)
Water closet

QTY
UNIT
2.00 pcs
1.00
pc
1.00 set

Materials
UNIT
120.00
COST
120.00
3,000.00

Materials
Cost
240.00
120.00
3,000.00

n.
o.
p.

Wall hung Lavatory


WB Shower Head & fittings
PVC Supply Pipe, 25mm x 3m

1.00
1.00
3.00

pc
pc
pcs

700.00
600.00
37.50

700.00
600.00
112.50

q.
r.
s.
t.
u.
v.
w.
y
z
aa

PVC Supply Pipe, 12mm x 3m


PVC Tee reducer 1 x 1/2, (plain)
PVC Elbow, 12mm (plain)
PVC Plain Tee, 12mm
Solvent Cement, 400cc
Teflon Tape
Female Adaptor
Flexible Pipe
Double Disc Gate Valve, 12mm
Swing Check Valve, 12mm

2.00
4.00
6.00
1.00
2.00
3.00
1.00
1.00
1.00
1.00

pcs
pcs
pcs
pcs
can
pcs
pcs
pcs
pcs
pc

40.00
6.93
6.72
5.74
126.50
5.00
36.00
110.00
200.00
85.00

80.00
27.72
40.32
5.74
253.00
15.00
36.00
110.00
200.00
85.00
7,045.08

Page 2 of 14

25sqm Bungalow
ITEM

MATERIALS

QTY

6. Septic Tank
a.
pvc septic vault
b.
cement
c.
sand
d.
gravel
e.
f.
g.
h.
i.
j.

1.00
lot
1.00 pcs
1.00 bags
0.10 cu.m.
0.20 cu.m.

dia 10mm x 6m
g.i. tie wire
excavation
pvc tee dia 3"
pvc dia 3"
pvc solvent 200 ml

2.00 pcs
1.00
kg
2.50 cu.m.
2.00 pcs
1.00 pcs
1.00 can

8. Electrical
a.
3.5mm, THHN, Stranded Wire
b.
c.
d.
e.
f.
g.

5.5mm, THHN, Stranded Wire


#10 thhn, Stranded Wire
Flexible Pipe, 1/2", Orange
PVC Pipe, 1/2" x 3m, Orange
Junction Box, 2x4, Orange
Utility Box, 2" x 3" x 2", Orange

h.
i.
j.
k.
l.
m.
n.
o.
p.
q.

Panel Board, 4 Branches


40 Amp Plug-in, OMNI
20 Amp Plug-in, OMNI
15 Amp Plug-in, OMNI
PVC Elbow, 3/4"
Electrical Tape, Big
1-Gang switch w/ cover plate
Receptacle
3-Gang switch w/ cover plate
Duplex Outlet

9. Structural Frames
a.
Steel Frames
b.
Blind Rivets, 3/16 x 1/2
c.
Wafer Teks
d
Tek Screws, 12 x 25

10. Roofing
a.
Rib-Type,pre-painted,Metal Roofing, 0.4 x 1.20m
b.
c.
d.
e.
f.
g.

UNIT

Center Capping/ Flashing, 0.4mm x 48" x 8'


Wall Flashing, 0.4mm x 24" x 8'
Box type end flashing 0.400mm x 18" x 8'
Tek Screw, 12 x 45
Blind Rivets, 5/32
Concrete Nail, 1"
Page 3 of 14

Materials
UNIT
COST

Materials
Cost

3,200.00
225.00
750.00
850.00

3,200.00
225.00
75.00
170.00

120.00
80.00

240.00
80.00
0.00
100.00
450.00
50.00
4,590.00

50.00
450.00
50.00

1.00
80.00

lot
m

15.75

1,260.00

80.00
30.00
100.00
1.00
2.00
9.00

m
m
m
pcs
pcs
pcs

25.00
35.00
6.00
83.00
20.00
15.00

2,000.00
1,050.00
600.00
83.00
40.00
135.00

1.00
1.00
2.00
2.00
1.00
2.00
1.00
7.00
1.00
6.00

pc
pc
pc
pcs
pcs
pcs
sets
pcs
set
sets

450.00
185.00
175.00
175.00
7.00
25.00
55.00
35.00
123.00
89.00

450.00
185.00
350.00
350.00
7.00
50.00
55.00
245.00
123.00
534.00
7,517.00

397.00
980.00
40.00
170.00

lm
pcs
pcs
pcs

75.00
0.90
1.00
1.00

29,775.00
882.00
40.00
170.00
30,867.00

37.00

LM

245.00

9,065.00

3.00
3.00
3.00
100.00
200.00
0.50

pcs
pcs
pcs.
pcs.
pcs.
kg

520.00
193.00
305.00
2.00
0.35
50.00

1,560.00
579.00
915.00
200.00
70.00
25.00

25sqm Bungalow
ITEM
h.

MATERIALS

QTY
UNIT
1.00 tube

silicone sealant

11. Exterior Ceiling Eaves


a
Flexboard, 4.5mm, 4' x 8'
b
c

5.80 sq.m.
2.00 pcs

6mm ficem
Screws, 7x1

1.00
100.00

12. Wall In-Fill


a.
Portland Cement
b.
Sand
c.
10mm x 6m Rebars Reinforcements
d.
G.I. Tie Wire, Ga. 16

sht
pcs

8.75 cu.m.
36.00 bags
7.80 cu.m.
42.00 pcs
18.00
kg

Materials
UNIT
110.00
COST

Materials
Cost
110.00

310.00

620.00

530.00
1.00

530.00
100.00
1,250.00

225.00
750.00
120.00
80.00

8,100.00
5,850.00
5,040.00
1,440.00

12,524.00

20,430.00

Page 4 of 14

25sqm Bungalow
ITEM
MATERIALS
13. In Fill Formworks
a.
1/2" Phenolic ( 10 unit-use)
b.
12 x 45 screws

QTY
UNIT
96.00 sqm.
13.00 shts
450.00 pcs

13. Doors
a.
Door Jamb, 2x5, K.D.
b.
0.80 x 2.10 Panel Door (Main Dr)
c.
0.60 x 2.10 Flush Doors (Back Door)

Materials
UNIT
COST
950.00

Materials
Cost

2.00

1,235.00
90.00
1,325.00

2.00
1.00
1.00

sets
sets
set

950.00
3,000.00
1,200.00

1,900.00
3,000.00
1,200.00

1.00
12.00
3.00

set
pcs
sets

1,200.00
35.00
220.00

1,200.00
420.00
660.00
8,380.00

19.00
4.00
2.00
3.00
1.00
10.00
10.00
3.00
40.00
19.00
2.00
1.00

sq.ft
pcs
pcs
pcs
pcs
pairs
pcs
kg
pcs
sq.ft
li
pcs

210.00
420.00
96.00
275.00
9.00
15.00
85.00
0.90
36.00
88.00
30.00

840.00
840.00
288.00
275.00
90.00
150.00
255.00
36.00
684.00
176.00
15.00
3,649.00

12 sq.m.
5.00 bags
71.00 pcs
155.00 pcs

215.00
25.00
27.00

1,075.00
1,775.00
4,185.00

bags

120.00

240.00
7,275.00

16. Floor Finishing


a.
fine sand
b.
Cement Mortar (Portland Cement)

21.15 sq.m.
0.53 cu.m.
2.00 bags

750.00
225.00

397.50
450.00
847.50

17. Kitchen Counter Top


c.
Cement Mortar (Portland Cement)
d.
sand
e.
dia 9mm rebars
f.
steel frames

0.80 sq.m.
1.00 bag
0.10 cu.m.
1.00 pcs
4.00
lm

225.00
750.00
97.00
75.00

225.00
75.00
97.00
300.00
697.00

d.
e.
f.

0.60 x 2.10 PVC Door w/ Louver)


Loose Pin Hinges, 3 x 3
Door Knob

14. Windows
a.
Z-bar, 3/4" x 3/16" thk
b.
T-bar, 3/4" x 3/16" thk
c.
Square bar, 9mm thk
d.
Flat bar, 1 1/2" x 3/16" thk
e.
Steel casement window hinges
f.
Steel casement window handles
g.
Welding rod
h.
Screws
i.
Clear Glass, 1/8" thk.
j.
Red oxide primer
k.
Paint brush, 2"

15. T&B & Kitchen Tileworks


a.
Cement Mortar (Portland Cement)
c.
Cer. Floor tiles 20cm x 20cm (T&B)
d.
Cer. Wall Tiles 20cm x 30cm (T&B Walls)
e.

ABC Tile Grout (5kg bag)

2.00

Page 5 of 14

25sqm Bungalow
ITEM
MATERIALS
18. Counter and Splash Board Tiles
a
Cement
b
20 x 20 unglazed ceramic tiles
c
Tile filler ( 2kg)

QTY
UNIT
3.19 sq.m.
1.00 bag
21.00 pcs
1.00 bag

19. Kitchen Counter Door


a
3/4 plyboard
b
concealed hinges
c
2" x 2" x 10 S4S kd
d
1" finishing nail
e
2" cwn
f
handles
g
1" x 1/2" x 8'

1.00
0.50
8.00
2.00
0.25
0.25
4.00
2.00

Page 6 of 14

lot
shts
pcs
pcs
kg
kg
pcs
pcs

Materials
UNIT
COST
225.00
25.00
90.00

820.00
35.00
175.00
80.00
80.00
50.00
37.00

Materials
Cost
225.00
525.00
90.00
840.00

410.00
280.00
350.00
20.00
20.00
200.00
74.00
1,354.00

25sqm Bungalow
ITEM
20. Electrical Post
a
cement
b
sand
c
gravel
d
dia 12mm x 6m
e
dia 10mm x 6m
f
dia 9mm x 6m
g
g.i. tie wire

MATERIALS

QTY
UNIT
1.00
lot
1.00 bags
0.30 cu.m.
0.15 cu.m.
0.50 pcs
4.00 pcs
4.00 pcs
2.00
kg

21. Painting
a.
Neutralizer
b.
Flat Latex, White
c.
Semi-Gloss Latex, White
d
Flat Wall Enamel
e
Quick Dry Enamel, white
f
Quick Dry Enamel, black
g
assorted accrycolor
i
Patching Compound
j
Paint Thinner
k
Sanding Paper # 100,
l
Masking Tape,3/4"
m
Roller Brush, # 7
n
Paint Brush, # 3
o
Paint Brush, # 2

22. Miscellaneous Painting Works


a
Fascia Boards
b
Door Jambs
e
Grilleries

130.00
1.0
1.0
1.0
0.5
0.5
1.0
0.5
2.0
1.0
5.0
1.5
1.5
1.0
1.0

sqm.
gal
tins
tins
li
gal
li
lot
kgs
gals
pcs
pcs
pcs
pcs
pcs

15.40
3.00
1.00

lm
pcs
lot

Total Material & Labor Cost


Cost per sq.m
Cost of materials per square meter 5,787.19
Cost of labor per square meter 1,959.73
Percentage

Materials
UNIT
COST
225.00
750.00
850.00
190.00
120.00
97.00
80.00

Materials
Cost
225.00
225.00
127.50
95.00
480.00
388.00
160.00
1,700.50

110.00
2,100.00
2,300.00
180.00
352.00
150.00
800.00
30.00
150.00
15.00
20.00
65.00
55.00
45.00

110.00
2,100.00
2,300.00
90.00
176.00
150.00
400.00
60.00
150.00
75.00
30.00
48.75
27.50
22.50
5,739.75

138,892.61
24.00

76%

Note : Cost of Mobilization / Demobilization/Contingency Allowance/Contractor's Mark-up and Temporary Faci


Delivery Fees are not included

Page 7 of 14

25sqm Bungalow

Labor
Unit20.00
Cost

Labor Cost
480.00
0.00
0.00
0.00
480.00

TOTAL
AMOUNT
480.00
85.00
48.75
10.00
623.75

350
125.00

630.00
225.00
0.00
0.00
0.00
15.00
98.00
165.00
0.00
1,133.00

630.00
225.00
3,825.00
1,700.00
600.00
270.00
1,778.00
3,090.00
240.00
12,358.00

910.00
133.00
-

910.00
4,275.00
2,210.00
1,050.00
1,190.00
2,413.00
400.00

1,043.00

12,448.00

50.00

875.00
875.00

875.00
192.00
18.00
6.30
1.10
1,092.40

2,000.00

2,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

2,000.00
550.80
201.60
98.00
22.40
77.00
66.00
33.00
56.00
65.00
250.00

50.00
7.00
11.00

350.00

7.00

Page 8 of 14

25sqm Bungalow
Labor
Unit Cost

Labor Cost
0.00
0.00
0.00

TOTAL
AMOUNT
240.00
120.00
3,000.00

0.00
0.00
0.00

700.00
600.00
112.50

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,000.00

80.00
27.72
40.32
5.74
253.00
15.00
36.00
110.00
200.00
85.00
9,045.08

Page 9 of 14

25sqm Bungalow
Labor
Unit Cost

Labor Cost

1,000.00

1,000.00
-

1,000.00
3,200.00
225.00
75.00
170.00

7.00

14.00
312.50

1,326.50

254.00
80.00
312.50
100.00
450.00
50.00
2,958.25

2,500.00
0.00

2,500.00
1,260.00

0.00
0.00
0.00
0.00
0.00
0.00

2,000.00
1,050.00
600.00
83.00
40.00
135.00

500.00

500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,000.00

950.00
185.00
350.00
350.00
7.00
50.00
55.00
245.00
123.00
534.00
10,517.00

12.00

4,764.00
0.00
0.00
0.00
4,764.00

34,539.00
882.00
40.00
170.00
35,631.00

40.00

1,480.00

10,545.00

125.00
125.00
75.00

375.00
375.00
225.00
0.00
0.00
0.00

1,935.00
954.00
1,140.00
200.00
70.00
25.00

125.00

2,500.00

Page 10 of 14

TOTAL
AMOUNT

25sqm Bungalow
Labor
Unit Cost

Labor Cost
0.00

TOTAL
AMOUNT
110.00

2,455.00

14,979.00

80.00

464.00
-

464.00
620.00

350.00

350.00
814.00

880.00
100.00
2,064.00

700.00

6,125.00
168.00
-

6,125.00
8,100.00
5,850.00
5,208.00
1,440.00

6,293.00

26,723.00

4.00

Page 11 of 14

25sqm Bungalow
Labor
Labor Cost
Unit 90.00
Cost
8,640.00
0.00
0.00
8,640.00

TOTAL
AMOUNT
8,640.00
1,235.00
90.00
9,965.00

75.00
125.00
125.00

150.00
125.00
125.00

2,050.00
3,125.00
1,325.00

175.00
5.00
50.00

175.00
60.00
150.00
785.00

1,375.00
480.00
810.00
9,165.00

25.00

475.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
475.00

475.00
840.00
840.00
288.00
275.00
90.00
150.00
255.00
36.00
684.00
176.00
15.00
4,124.00

120.00

1,440.00
-

1,440.00
1,075.00
1,775.00
4,185.00

1,440.00

240.00
8,715.00

120.00

2,538.00
0.00
0.00
2,538.00

2,538.00
397.50
450.00
3,385.50

350.00

280.00
60.00
340.00

280.00
225.00
75.00
97.00
360.00
1,037.00

15.00

Page 12 of 14

25sqm Bungalow
Labor
Labor Cost
Unit110.00
Cost
350.90
0.00
0.00
0.00
350.90
500.00

500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
500.00

Page 13 of 14

TOTAL
AMOUNT
350.90
225.00
525.00
90.00
1,190.90
500.00
410.00
280.00
350.00
20.00
20.00
200.00
74.00
1,854.00

25sqm Bungalow
Labor
Labor Cost
Unit
Cost
1,200.00
1,200.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,200.00

TOTAL
AMOUNT
1,200.00
225.00
225.00
127.50
95.00
480.00
388.00
160.00
2,900.50

45.00

5,850.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,850.00

5,850.00
110.00
2,100.00
2,300.00
90.00
176.00
150.00
400.00
60.00
150.00
75.00
30.00
48.75
27.50
22.50
11,589.75

15.00
100.00
200.00

231.00
300.00
200.00
731.00

231.00
300.00
200.00
731.00

47,033.40

183,097.13
7,629.05

26%

ingency Allowance/Contractor's Mark-up and Temporary Facilities/Utilities/


livery Fees are not included

Page 14 of 14