PROJECT: RESIDENTIAL BUNGALOW HOUSE

LOCATION: BAGUIO CITY

QUANTITY UNIT DESCRIPTION UNIT COST TOTAL COST

A. MOBILIZATION WORKS
1. SITE CLEARING P 5,000.00
2. TEMPORARY FACILITIES P 25,000.00
P 30,000
B. EARTHWORKS
42.00 cum 1. EXCAVATION WORKS P 430.00 P 18,060.00
14.00 cum 2. BACKFILLING WORKS P 220.00 P 3,080.00
3 sqm 3. GRAVE FILL P 160.00 P 480.00
P 21,620.00
C. FORMWAORKS AND SCAFFOLDINGS
120.00 pcs 1. 2x2x10 RO LUMBER P 140.00 P 16,800.00
180.00 pcs 2. 2x3x10 RO LUMBER P 250.00 P 45,000.00
50.00 pcs 3. ½ THICK ORDINARY PLYWOOD P 660.00 P 33,000.00
150.00 kgs 4. ASSORTED NAILS P 80.00 P 12,000.00
MATERIALS P 106,800.00
MATERIALS x 0.45 LABOR P 48,060.00
P 154,860.00
D. STEEL WORKS
a. FOOTING
60.00 pcs 1. 16 mm DEF BAR @6m GRADE 40 P 360.00 P 2160.00
b. COLUMNS
68.00 pcs 1. 16 mm DEF BAR @6m GRADE 40 P 370.00 P 25,160.00
68.00 pcs 2. 12 mm DEF BAR @6m GRADE 40 P 240.00 P 16,320.00
102.00 pcs 3. 10 mm DEF BAR @6m GRADE 33 P 170.00 P 17, 340.00
c. BEAMS
Roof Beams
90.00 pcs 1. 16 mm DEF BAR @6m GRADE 40 P 370.00 P 33,300.00
25.00 pcs 2. 12 mm DEF BAR @6m GRADE 40 P 240.00 P 6,000.00
24.00 pcs 3. 10 mm DEF BAR @6m GRADE 33 P 170.00 P 4,080.00
Tie Beams
76.00 pcs 1. 16 mm DEF BAR @6m GRADE 40 P 370.00 P 28,120.00
16.00 pcs 2. 12 mm DEF BAR @6m GRADE 40 P 240.00 P 3,840.00
80.00 pcs 3. 10 mm DEF BAR @6m GRADE 33 P 170.00 P 13,600.00
d. SLAB
227.00 pcs 10 mm DEF BAR @6m GRADE 33 P 170.00 P 38,590.00
10.00 pcs e. GI TIE WIRE #16 (35kilos/roll) P 1,820.00 P 18,200.00
MATERIALS P 206,710.00
MATERIALS x 0.45 LABOR P 93,019.50
P 299,729.50
E. CONCRETE WORKS
a. FOOTING
75.00 bags Cement P 250.00 P 18,750.00
3.75 cu.m Sand P 1,400.00 P 5,250.00
7.50 cu.m Gravel P 1,200.00 P 9,000.00
 b. COLUMNS
80.00 bags Cement P 250.00 P 20,000.00
4.00 cu.m Sand P 1,400.00 P 5,600.00
8.00 cu.m Gravel P 1,200.00 P 9,600.00
c. BEAMS
100.00 bags Cement P 250.00 P 25,000.00
5.00 cu.m Sand P 1,400.00 P 7,000.00
10.00 cu.m Gravel P 1,200.00 P 12,000.00
d. SLAB ON FILL
190.00 bags Cement P 250.00 P 47,500.00
9.50 cu.m Sand P 1,400.00 P 13,300.00
19.00 cu.m Gravel P 1,200.00 P 22,800.00
MATERIALS P 162,800.00
MATERIALS x 0.45 LABOR P 73,260.00
P 236,060.00
F. MASONRY WORKS
2,533.00 pcs 1. 4 inches CHB P 15.00 P 37,995.00
2. 10 mm DEF BARS
50.00 pcs Vertical Reinforcement P 160.00 P 8,000.00
55.00 pcs Horizontal reinforcement P 160.00 P 8,800.00
3. CONCRETE MORTAR
40.00 bags Cement P 250.00 P 10,000.00
3.00 cu.m Sand P 1,400.00 P 4,200.00
5.00 rolls 4. GI TIE WIRE P 1,820.00 P 9,100.00
8.00 pcs 5. 14 inches CUTTIN DISK P 280.00 P 2,240.00
MATERIALS P 80,335.00
MATERIALS x 0.45 LABOR P 36,150.75
P 116,485.75
G. ROOFING AND METAL WORKS
75.00 pcs 1. GI SHEET ROOFING P 700.00 P 52,500.00
50.00 sqm 2. SPANDREL P 450.00 P 22,500.00
35.00 in.m 3. GUTTER AND FLASHING P 300.00 P 1,000.00
20.00 pcs 4. 2 in x 4 in x 6m CHANNEL P 1,900.00 P 3,800.00
40.00 pcs 5. 2 in x 4 in C-PURLIN P 600.00 P 24,000.00
4.00 pcs 6. 2 in x 6 in C-PURLIN P 700.00 P 2,800.00
2.00 pcs 7. 6 in x 10 in CHANNEL P 3,200.00 P 6,400.00
30.00 pcs 8. 12 mm SAG ROD P 125.00 P 3,750.00
50.00 kg 9. WELDING ROD P 130.00 P 6,500.00
8.00 kg 10. 10 mm DOUBLE INSULATION P 3,000.00 P 24,000.00
1.00 lot 11. ROOFING ACCESSORIES P 3,500.00 P 3,500.00
4.00 gals 12. RED OXIDE PRIMER P 550.00 P 2,200.00
3.00 pcs 13. CUTTING DISK P 300.00 P 900.00
MATERIALS P 197,550.00
MATERIALS x 0.55 LABOR P 108,652.50
P 306,202.50
H. CRPENTRY WORKS
1. CEILING
140.00 pcs 2” x 2” x 6’ PINEWOOD P 150.00 P 21,000.00
55.00 pcs ½” thick ORDINARY PYWOOD P 260.00 P 14,300.00
20.00 kgs ASSORTED NAILS P 70.00 P 1,400.00
 MATERIALS P 36,700.00
MATERIALS x 0.60 LABOR P 22,020.00
P 58,720.00
I. WALL FINISHING WORKS
1. PLASTERING WORKS
45.00 bags Cement P 250.00 P 11,250.00
2.50 cu.m Sand P 1,400.00 P 3,500.00
300.00 pcs 2. 0.30 m x 0.30 m TILES T&B P 50.00 P 15,000.00
MATERIALS P 29,750.00
MATERIALS x 0.60 LABOR P 17,850.00
P 47,600.00
J. FLOOR FINISHING WORKS
420.00 pcs 0.60 m x 0.60 m FLOOR TILES P 120.00 P 50,400.00
223.00 pcs 0.30 m x 0.30 m FLOOR TILES P 50.00 P 11,150.00
2.00 gal PLEXIBOND P 713.00 P 1,426.00
60.00 bag TILE ADHESIVE P 245.00 P 14,700.00
30.00 pack TILE GROUT P 85.00 P 2,550.00
6.00 pcs DIAMOND CUTTER P 500.00 P 80,226.00
MATERIALS P 16,452.00
MATERIALS x 0.60 LABOR P 96,271.20
P 256,723.20
K. PAINTING WORKS
290.00 sqm CONCRETE SUFRACES P 200.00 P 58,000.00
170.00 sqm WOODEN SURFACES P 200.00 P 34,000.00
3.00 sqm METAL SURFACES P 200.00 P 600.00
MATERIALS P 92,600.00
MATERIALS x 0.60 LABOR P 46,300.00
P 138,900.00
L. ELECTRICAL WORKS
1.00 lot PVS CONDUITS AND ACCESSORIES P 10.00 P 10.00
ELECTRICAL WIRES
5.00 box #12 P2500 P 12,500.00
2.00 box #10 P1500 P 3,000.00
18.00 pcs CONVENIENCE OUTLETS P200 P 3,600.00
1.00 lot LIGHTING FIXTURES P10000 P 10,000.00
16.00 pcs SWITCHES P150 P 2,400.00
1.00 lot PANEL BOXES WITH CIRCUIT P8000 P 8,000.00
BREAKERS
1.00 lot MAIN SUPPLY LINE P5500 P 5500.00
MATERIALS P 45,101.00
MATERIALS x 0.45 LABOR P 20,254.50
P 65,264.50
M. PLUMBING WORKS
1.00 lot PVC PIPES AND ACESSORIES P 5,500.00 P 5,500.00
1.00 lot WATERLINE PIPES AND P 4,000.00 P 4,000.00
ACCESSORIES
PLUMBING FIXTURES
3.00 pcs WATER CLOSET P 2,000.00 P 6,000.00
4.00 pcs LAVATORY P 1,500.00 P 6,000.00
1.00 lot HOUSE DRAIN AND SEPTIC TANK P P 15,000.00
15,000.00
1.00 lot MAIN SUPPLY LINE P 3,000.00 P 3,000.00
MATERIALS P 39,500.00
MATERIALS x 0.45 LABOR P 17,775.00
P 57,275.00
N. DOORS AND WINDOWS
1.00 sets PANEL DOOR (0.90 BY 2.15 m) P 1,600.00 P 1,600.00
5.00 sets PANEL DOOR (0.80 BY 2.15 m) P 1,600.00 P 8,000.00
3.00 sets PVC DOOR (0.65 BY 2.15 m) P 1,200.00 P 3,600.00
60.56 sq.m CLEAR GLASS WINDOW IN P 2,000.00 P 121,128.00
ALUMINUM FRAME
MATERIALS P 134,328.00
MATERIALS x 0.45 LABOR P 60,447.60
P 194,775.60

BUILDING COST P 1,810,057.05

ELECTRICAL COST P 65,264.50
PLUMBING COST P 57,275.00
MOBILIZATION AND EARTHWORKS P 51,620.00
ESTIMATED TOTAL COST P 1,984,216.55