Project Name: Proposed 2-Storey Residence

Location: Brgy. Inadlawan, Duenas, Iloilo

Total Floor Area: 209 sq. mtrs

DESCRIPTION QTY. UNIT PRICE/ MATERIAL LABOR COST TOTAL COST

UNIT COST
I. EARTHWORKS
A. Excavation 19,500.00
B. Soil Positioning 1 lot 7,000.00 1,750.00
C. Backfill 31,500.00 7,875.00
SUB-TOTAL 38,500.00 29,125.00 67,625.00
II. CONCRETE WORKS
Cement Portland 335 bags 210.00 70,350.00
Sand, River 29 cu.m 500.00 14,500.00
Gravel 24 cu.m 500.00 15,500.00
SUB-TOTAL 100,350.00 25,087.50 125,437.50
III. REINFORCEMENTS
16mm dia x 6m long steel bars 40 pcs. 270.00 10,800.00
10mm dia x 6m long steel bars 1,241 pcs. 110.00 136,510.00
10mm dia Lateral ties 250 pcs 5.00 1,250.00
#16 GI Tie Wires 154 kgs 43.00 6,622.00
10mm dia x 6m Stirrups 12 pcs 5.00 60.00
SUB-TOTAL 155,242.00 38,810.50 194,052.50
IV. MASONRY
4" CHB 1,059 pcs. 7.00 7,413.00
6" CHB 2,397 pcs. 10.00 23,970.00
Mortar
Cement, Portland 283 bags 210.00 52,080.00
Sand, River 42 cu.m 500.00 10,500.00
Plaster
Cement, Portland 35 bags 210.00 7,350.00
Sand, River 21 cu.m 500.00 10,500.00
SUB-TOTAL 111,813.00 27,953.25 139,766.25
V. FENESTRATIONS
Doors and Windows
Door with lockset
Meranti RRV (2.10m x 0.6m) 3 sets 3,500.00 10,500.00
H.Wood Panel (2.10m x 1.00m) 1 set 5,000.00 5,000.00
Meranti RRV (2.10m x 0.90m) 1 set 4,700.00 4,700.00
Meranti RRV (2.10m x 0.70m) 5 sets 4,600.00 4,600.00
Alum Window (0.60m x 0.60m) 3 sets 1,500.00 4,500.00
Alum Window (1.20m x 1.20m) 4 sets 2,000.00 8,000.00
Alum Window (1.20m x 1.80m) 10 sets 3,250.00 32,500.00
Alum Window (1.20m x 2.10m) 1 set 3,800.00 3,800.00
Alum Window (1.20m x 4.50m) 2 sets 6,500.00 13,000.00
2" x 6" Door Jamb 10 set 16,500.00
SUB-TOTAL 103,100.00 25,775.00 128,875.00
VI. TILEWORKS
(Ground)
30cm x 60cm Marble Tiles 1004 pcs. 150.00 150,600.00
Laminated Wood Tiles 212 pcs. 400.00 84,800.00
(Second)
30cm x 60cm Marble Tiles 456 pcs. 150.00 68,400.00
Laminated Wood Tiles 576 pcs. 400.00 230,400.00
SUB-TOTAL 534,200.00 133,550.00 667,750.00
T&B
(Common - Ground)
30cm x 30cm Mosaic Tiles 66 pcs. 200.00 13,200.00
20cm x 20 cm W.G. Tiles 690 pcs. 160.00 110,400.00
20cm Internal Bead 294 pcs. 20.00 5,880.00
Capping 56 pcs. 20.00 1,120.00
SUB-TOTAL 130,600.00 32,650.00 163,250.00
T&B
(Common - Second)
30cm x 30cm Mosaic Tiles 96 pcs. 200.00 19,200.00
20cm x 20 cm W.G. Tiles 420 pcs. 160.00 67,200.00
20cm Internal Bead 354 pcs. 20.00 7,080.00
Capping 61 pcs. 20.00 1,220.00
SUB-TOTAL 94,700.00 23,675.00 118,375.00
Master's T & B
30cm x 30cm Mosaic Tiles 43 pcs. 200.00 8,600.00
20cm x 20 cm W.G.Tiles 278 pcs. 160.00 44,480.00
20cm Internal Bead 240 pcs. 20.00 4,800.00
Capping 61 pcs. 20.00 1,220.00
SUB-TOTAL 54,300.00 13,575.00 67,875.00
Cement, Portland 72 bags 210.00 15,120.00
White Cement 22 kgs 32.50 715.00
Sand 5 cu.m 500.00 2,500.00
Wood Glue 6 gal. 150.00 900.00
SUB-TOTAL 19,235.00 4,808.75 24,043.75
VII. ELECTRICAL SUB-TOTAL 158,500.00 39,625.00 198,125.00
VIII. PLUMBING SUB-TOTAL 106,250 26,562.50 132,812.50
1,606,790.00 421,197.00 2,027,987.50