Date : August 27, 2019

Project : 1 Unit Bungalo House

Subject : House Construction

Unit Cost
ITEM ITEM DESCRIPTION UNIT QTY TOTAL (PHP)
Total
DIVISION 1 - GENERAL REQUIREMENT
1 Mobilization / Demobilization lot 1.00 25,000.00 25,000.00
License & Permitting By Owner
Electrical & Water By Owner
2 Temfacil lot 1.00 30,000.00 30,000.00
Warehouse/field office lot 1.00 5,000.00 5,000.00
Sub-total 60,000.00
DIVISION 2 - SITE WORKS
1.0 Clearing and grubbing sq.m. 80.00 13.00 1,040.00
2.0 Batterboard Installation l.m. 54.00 63.55 3,431.70
3.0 Layouting grid line 54.00 - -
4.0 Soil Poisoning sq.m. 118.00 9.00 1,062.00
a Soil Poison lit 2.00 10,462.50 20,925.00
5.0 Excavation cu.m. 32.00 365.00 11,680.00
6.0 Disposal cu.m. 10.00 284.00 2,840.00
7.0 Backfilling & Compaction cu.m. 22.00 284.00 6,248.00
8.0 General Cleaning & Lot Leveling sq.m. 118.00 21.00 2,478.00
Sub-total - 49,704.70
DIVISION 3 - CONCRETE -
Wall Concrete Footings -
1.0 Gravel Bed Laying cu.m. 1.00 1,552.50 1,552.50
2.0 Reinforcement kgs. 377.00 63.00 23,751.00
a GI Tie Wire #16 kgs. 5.00 120.00 600.00
3.0 Concrete Pouring ( one-bagger ) 3200 Psi
a Portland Cement (40 kg) bags 50.00 352.50 17,625.00
b Sand cu.m. 3.00 1,417.50 4,252.50
c Gravel, 3/4" cu.m. 5.00 1,620.00 8,100.00
Sub-total - 55,881.00
Slab on Fill -
1.0 Gravel Bed Laying cu.m. 3.00 1,620.00 4,860.00
2.0 Wire Mesh Laying
a Wiremesh; 150x150x6mm (MD30) sq.m. 80.00 297.00 23,760.00
b Deform Bar 10mm pcs 40.00 202.50 8,100.00
3.0 Concrete Pouring ( one-bagger ) 3200 Psi
a Portland Cement (40 kg) bags 66.00 352.50 23,265.00
b Sand cu.m. 4.00 1,417.50 5,670.00
c Gravel, G-1 cu.m. 7.00 2,100.00 14,700.00
4.0 Concrete Floor Finishing sq.m. 80.00 169.50 13,560.00
Sub-total - 93,915.00
Column -
1.0 Reinforcement
a Deform Bar 16mm pcs 48.00 517.50 24,840.00
b Deform Bar 10mm pcs 40.00 202.50 8,100.00
d GI Tie Wire #16 kgs 5.00 120.00 600.00
3.0 Formworks sq.m. 34.00 135.00 4,590.00
4.0 Concrete Pouring ( one-bagger ) 3200 Psi
a Portland Cement (40 kg) bags 30.00 352.50 10,575.00
b Sand cu.m. 2.00 1,417.50 2,835.00
c Gravel, G-1 cu.m. 4.00 2,100.00 8,400.00
Sub-total - 59,940.00
Beam -
 1.0 Reinforcement
a Deform Bar 16mm pcs 36.00 517.50 18,630.00
b Deform Bar 10mm pcs 40.00 202.50 8,100.00
d GI Tie Wire #16 kgs 5.00 120.00 600.00
3.0 Formworks sq.m. 34.00 135.00 4,590.00
4.0 Concrete Pouring ( one-bagger ) 3200 Psi
a Portland Cement (40 kg) bags 30.00 352.50 10,575.00
b Sand cu.m. 2.00 1,417.50 2,835.00
c Gravel, G-1 cu.m. 4.00 2,100.00 8,400.00
Sub-total - 53,730.00
DIVISION 4 - Masonry -
CHB Laying -
1.0 CHB Laying 5" including Rebars; Class C
a CHB 5" pcs 500.00 25.50 12,750.00
b. Sand cu.m. 4.00 1,417.50 5,670.00
c Portland Cement (40 kg) bag 40.00 352.50 14,100.00
2.0 CHB Laying 4" including Rebars; Class C
a CHB 4" pcs 350.00 24.00 8,400.00
b. Sand cu.m. 3.00 1,417.50 4,252.50
c Portland Cement (40 kg) bag 30.00 352.50 10,575.00
3.0 Plastering (1/2" thick); Class B
b Plastering sq.m. 336.00 195.00 65,520.00
c Skimcoating sq.m. 336.00 75.00 25,200.00
d Concrete Pouring 3200 psi
Portland Cement (40 kg) bags 70.00 352.50 24,675.00
Sand cu.m. 10.00 1,417.50 14,175.00
Skimcoating bags 20.00 675.00 13,500.00
Sub-total - 198,817.50
Kitchen Counter Base & Sink -
1.0 CHB Laying 4" including Rebars; Class C
a CHB 4" - 400psi pc 15.00 24.00 360.00
b Portland Cement (40 kg) bags 1.00 352.50 352.50
c Rebars, 10 mm dia x 6m (Grade 33) pcs 6.00 232.50 1,395.00
d Tie wires #16 kgs 0.30 148.50 44.55
e Sand cu.m. 0.20 1,417.50 283.50
2.0 Plastering (1/2" thick); Class B sq.m. 0.40 195.00 78.00
4.0 Formworks sq.m. 5.00 135.00 675.00
5.0 Reinforcement kgs 19.00 63.00 1,197.00
6.0 Concrete Slab Base & Counter (Assume 2500psi)
a Portland Cement (40 kg) bags 2.00 352.50 705.00
b Sand cu.m. 0.30 1,417.50 425.25
c Gravel cu.m. 0.40 2,100.00 840.00
Sub-total - 6,355.80
DIVISION 5 - METALS -
Structural Steel (Roof Framing ) - - -
1.0 Rafters, cleats and runners lot 1.00 120,000.00 120,000.00
Stiffeners, Angle Bar, & Plates
Tie Bar, Purlins
2.0 Consumables lot 1.00 7,500.00 7,500.00
3.0 Terrace Grills lot 1.00 45,000.00 45,000.00

Windows Grills
1.0 Window grilles 9 sets lot 1.00 45,000.00 45,000.00
Sub-total - 217,500.00
DIVISION 7 - Roofing -
ROOFING -
1.0 Roofing Rib type Color
a Rib Type Color Roof .05 sq.m 120.00 600.00 72,000.00
b Gutter pcs 15.00 450.00 6,750.00
c Ridge pcs 18.00 450.00 8,100.00
2.0 Fascia Installation
a Fascia board, 12mm thick x 10" x 8' pc 24.00 630.00 15,120.00
INSULATION - - -
 1.0 Insulation sq.m 100.00 337.50 33,750.00
Sub-total - 135,720.00
DIVISION 8 - DOORS & WINDOWS -
Doors -
1.0 Panel Door -

a Door (D1) - Wooden Panel Door; 90x 2100mm pc 1.00 15,000.00 15,000.00

b Door (D2)- Wooden Panel Door 800 x 2100mm pc 3.00 7,830.00 23,490.00

2.0 PVC Panel Door - - -

D-3: 2100 x 700mm Single Leaf, Swing Type
a pc 1.00 2,227.50 2,227.50
PVC Core 9w/ Louvers)
Sub-total - 40,717.50
Ironmongeries -
1.0 Door Knob pc 11.00 750.00 8,250.00
2.0 Hinges; 75mm x 75mm Stainless Steel pc 12.00 162.00 1,944.00
Sub-total - 10,194.00
Windows -
1.0 Windows: Aluminum Sliding Window Lot 1.00 52,500.00 52,500.00
Sub-total - 52,500.00
DIVISION 9 - FINISHES -
Ceiling on metal furring -
1.0 Ceiling Frame sq.m. 110.00 405.00 44,550.00
2.0 Ceiling Board Installation
a 4.5mm thick Ficem Board pc 50.00 750.00 37,500.00
b Consumables lot 1.00 7,500.00 7,500.00
Sub-total - 89,550.00
T & B / Kitchen Tileworks -
1.0 T & B wall (300 x 600mm)
a Wall Ceramic Tiles - Glazed pc 80.00 210.00 16,800.00
T & B floor (300 x 600mm) sq.m. 3.00 - -
b Vitrified Floor Tiles - unglazed pc 30.00 210.00 6,300.00
c ABC Tile Grout (2kg/bag) bag 4.00 162.00 648.00
d Cement Adhesive (25 kg) bag 6.00 472.50 2,835.00
2.0 Kitchen Counter
a 600 x 600mm ceramic glazed tile pc 14.00 300.00 4,200.00
b ABC Tile Grout (2kg/bag) bag 1.00 162.00 162.00
c Cement Adhesive (25 kg) bag 2.00 472.50 945.00
d Tile Trim m 4.00 54.00 216.00
3.0 Balcony floor (600 x 600mm)
b Vitrified Floor Tiles - unglazed pc 28.00 300.00 8,400.00
c ABC Tile Grout (2kg/bag) bag 1.00 162.00 162.00
d Cement Adhesive (25 kg) bag - 472.50 -
Ground Floor Finish - - -
1.0 Homogenous Tiles
a 600x600 Homogenous tiles pcs 106.00 300.00 31,800.00
b ABC Tile Grout (2kg/bag) bags 5.00 102.00 510.00
c Cement Adhesive (25 kg) pcs 20.00 472.50 9,450.00
2.0 Baseboard 70 33.00 426.00 14,058.00
Sub-total - 96,486.00
Painting - Exterior Walls / Doors & Jamb / Eaves & Fascia -
1.0 Exterior Wall - latex textured sq.m. 106.00
2.0 Interior Wall sq.m. 220.00
a Flat Latex gal 12.00 742.50 8,910.00
b Semi-gloss Latex gal 8.00 891.00 7,128.00
3.0 Ceiling - Interior sq.m.
a Flat Latex gal 6.00 742.50 4,455.00
4.0 Ceiling Eaves
a Flat Latex gal 3.00 742.50 2,227.50
b Semi-gloss Latex gal 2.00 891.00 1,782.00
5.0 Doors
a Wood Stain gal 1.00 1,050.00 1,050.00
b Clear Gloss gal 1.00 1,039.50 1,039.50
 6.0 Steel
a Epoxy Primer gal 2.00 891.00 1,782.00
b Automotive Paint gal 2.00 1,039.50 2,079.00
7.0 Consumables
Consumables lot 1.00 7,500.00 7,500.00
Sub-total - 37,953.00
DIVISION 11 - SPECIALTIES -
1.0 Installation of Modular Kitchen lot 1.00 68,550.00 68,550.00
Sub-total - 68,550.00
DIVISION 12 - MECHANICAL & SANITARY -
Condensate Drain Line -
1.0 PVC blue pipes; schedule 40 -
a. 25mm diameter l.m. 30.00 175.50 5,265.00
2.0 fittings - - -
a. 90° Bend 25mm diameter pcs 12.00 48.00 576.00
b. Sanitary tee 25mm diameter pcs 1.00 48.00 48.00
Sub-total - 5,889.00
Drainage Line
1.0 PVC pipes; series 600
a. 50mm diameter l.m. 12.00 525.00 6,300.00
2.0 PVC fittings
a. 90° Bend 50mm diameter pcs 8.00 67.50 540.00
4.0 Gravel splash pads pcs 4.00 270.00 1,080.00
Sub-total - 7,920.00
Sanitary / Sewer / Vent System -
1.0 Excavation, backfilling, bedding and disposal -
a. 50mm diameter l.m. 10.00 525.00 5,250.00
b. 100mm diameter l.m. 12.00 675.00 8,100.00
2.0 PVC fittings - - -
a. Wye 50mm diameter pcs 4.00 94.50 378.00
b. Wye 100mm diameter pcs 2.00 318.00 636.00
c. Wye reducer 100 x 50mm diameter pcs 4.00 277.50 1,110.00
d Sanitary tee reducers 100 x 50mm diameter pcs 2.00 277.50 555.00
e Tapped tee 50 x 32mm diameter pcs 2.00 277.50 555.00
f P-trap 50mm diameter pcs 2.00 270.00 540.00
g P-trap 100mm diameter pcs 1.00 540.00 540.00
h 45° Bend: 50mm diameter pcs 2.00 67.50 135.00
i 45° Bend: 100mm diameter pcs 2.00 196.50 393.00
j 90° Bend: 50mm diameter pcs 2.00 67.50 135.00
k 90° Bend: 100mm diameter pcs 2.00 196.50 393.00
l Cleanout: 50mm diameter pcs 1.00 175.50 175.50
m Cleanout: 100mm diameter pcs 1.00 351.00 351.00
Sub-total 19,246.50
Water Line ( Potable )
1.0 Galvanized steel pipes; sch. 40
a. 20mm diameter l.m. 1.00 135.00 135.00
2.0 Malleable iron fittings
a. 90° Bend 20mm diameter pcs 3.00 48.00 144.00
b. Union Patente 20mm diameter pcs 1.00 135.00 135.00
3.0 Polypropylene random pipes; PN 20
a. 15mm diameter l.m. 10.00 67.50 675.00
b. 20mm diameter l.m. 40.00 115.50 4,620.00
4.0 Polypropylene random fittings
a. 90° Bend 15mm diameter pcs 12.00 48.00 576.00
b. 90° Bend 20mm diameter pcs 6.00 48.00 288.00
c. Tee with female thread 15mm diameter pcs 2.00 318.00 636.00
d. Tee 15mm diameter pcs 4.00 48.00 192.00
e. Tee 20mm x 15mm diameter pcs 6.00 48.00 288.00
f Male adaptor 15mm diameter pcs 4.00 270.00 1,080.00
g Male adaptor 20mm diameter pcs 1.00 297.00 297.00
h End cap 15mm diameter pcs 9.00 48.00 432.00
5.0 Gate valve - - -
b. 20mm diameter pcs 2.00 675.00 1,350.00
 Sub-total 10,848.00
Plumbing Fixtures for T & B -
1.0 Water Closet_Elongated; including accessories set 1.00 20,250.00 20,250.00
2.0 Water Closet_Round (Maid's); including accessories set 1.00 10,125.00 10,125.00
3.0 Lavatory-Full Pedestal-type set 1.00
4.0 Lavatory-semi Pedestal-type set 1.00
5.0 Lavatory Hang-type set 1.00
6.0 Lavatory faucet(MTB/Common) set 1.00
6.0 Lavatory faucet(Maid's) set 1.00
7.0 Shower Head(MTB/Common) set 1.00 6,075.00 6,075.00
7.0 Shower Head(Maid's) set 1.00 2,700.00 2,700.00
10.0 Soap holder(MTB/Common) set 1.00
10.0 Soap holder(Maid's) set 1.00
11.0 Toilet paper holder(MTB/Common) set 1.00
11.0 Toilet paper holder(Maid's) set 1.00
12.0 Brass Floor Drain set 1.00 675.00 675.00
13.0 Towel Bar set 1.00 1,755.00 1,755.00
Plumbing Fixtures for Kitchen
12.0 Stainless steel Kitchen sink(Double-Basin) set 1.00 8,100.00 8,100.00
13.0 Kitchen Sink faucet set 1.00 2,025.00 2,025.00
14.0 Grease trap; 4 gpm capacity set 1.00 5,062.50 5,062.50
Sub-total - 56,767.50
DIVISION 13 - ELECTRICAL -
Electrical Rough-Ins -
1.0 Electrical Wires -
a. THHN Wires 2.0mm2 l.m. 366.00 30.00 10,980.00
b. THHN Wires 3.5 mm2 l.m. 190.00 49.50 9,405.00
c. THHN Wires 5.5 mm2 l.m. 6.00 78.00 468.00
e. TW Wires 2.0mm2 l.m. 183.00 30.00 5,490.00
f. TW Wires 3.5mm2 l.m. 95.00 49.50 4,702.50
g. TW Wires 5.5mm2 l.m. 3.00 78.00 234.00
h. TW Wires 8.0mm2 l.m. 26.00 115.50 3,003.00
2.0 Conduit Pipes - - -
a. 32mm dia. RSC l.m. 2.00 472.50 945.00
b 20mm dia. PVC l.m. 352.00 121.50 42,768.00
c. 25mm dia. PVC l.m. 3.00 189.00 567.00
d 32mm dia. PVC l.m. 21.00 310.50 6,520.50
3.0 Junction Box 4" x 4" pcs 4.00 81.00 324.00
4.0 Utility Box 2" x 4" pcs 25.00 37.50 937.50
Sub-total - 86,344.50
Convenience Outlet, Switch, Plate Cover, & Lighting Receptacle -
1.0 Switches -
a. Single Pole Device Light Switch sets 7.00 304.50 2,131.50
b. Two Pole Device Light Switch sets 3.00 453.00 1,359.00
2.0 Outlets - - -
a. Duplex Convenience Outlet sets 10.00 580.50 5,805.00
b. Convenience outlet, WP w/ GFCI sets 1.00 2,025.00 2,025.00
c. Refrigerator Outlet sets 1.00 472.50 472.50
d. Aircon Outlet sets 2.00 472.50 945.00
e. Electric Stove Outlet sets 1.00 472.50 472.50
3.0 Panelboards & Accessories sets 1.00 20,420.40 20,420.40
4.0 Lighting sets 16.00 495.00 7,920.00
6.0 Ground Rod 20mm x 3000mm w/ clamp set 1.00 4,050.00 4,050.00
Sub-total - 45,600.90

TOTAL CONSTRUCTION COST 1,560,130.90

TAX 3% 46,803.93
GRAND TOTAL 1,606,934.83

Term of Payment
50% Downpayment
 20% 50% Accomplishment
20% 70% Accomplishment
10% Upon Completion of project

Prepared By:

Benigno A. Masaredo Jr
General Manager
JOHN GERALD ENTERPRISES
09564566780/09999814638