Project : PROPOSED TWO STOREY RESIDENTIAL BUILDING

Location : Purok 7, Villafuerte, San Mateo, Isabela

Subject : Toilet & Bath Cost Estimate
Date : 24-Nov-21
Budget Cost
Contract Cost
Materials Labor Total
Item No. Description Unit Qty Unit Cost Amount Unit Cost Amount Unit Cost Amount Unit Cost Amount
PART A ARCHITECTURAL WORKS
a1 Water Proofing m2 3.02 700.00 2,114.00
Bostik Waterproofing Cold Applied gal 2.00 650.00 1,300.00 650.00 1,300.00
Labor lot 1.00 500.00 500.00 500.00 500.00
a2 Floor Finishing
300x300mm Mosaic Tiles Finish m2 3.02 2,114.00 6,384.28
Tiles (300x300mm Mosaic Tiles Finish) pcs 34.00 85.00 2,890.00 85.00 2,890.00
Adhesive bags 3.00 350.00 1,050.00 350.00 1,050.00
Cement bags 3.00 250.00 750.00 250.00 750.00
Sand m3 0.15 600.00 90.60 600.00 90.60
Sahara sacks 3.00 120.00 360.00 120.00 360.00
Labor lot 1.00
1 Skilled mn-day 2.00 550.00 1,100.00 550.00 1,100.00
2 Unskilled mn-day 4.00 500.00 2,000.00 500.00 2,000.00
a3 Wall Finishing
300x300mm Mosaic Tiles Finish m2 15.81 2,114.00 33,422.34
Tiles (300x300mm Mosaic Tiles Finish) pcs 176.00 85.00 14,960.00 85.00 14,960.00
Adhesive bags 7.00 350.00 2,450.00 350.00 2,450.00
Cement bags 7.00 250.00 1,750.00 250.00 1,750.00
Sand m3 0.79 600.00 474.30 600.00 474.30
Sahara sacks 7.00 120.00 840.00 120.00 840.00
Labor lot
1 Skilled mn-day 3.00 550.00 1,650.00 550.00 1,650.00
2 Unskilled mn-day 6.00 500.00 3,000.00 500.00 3,000.00
a4 Ceiling Finishing
4.5mm thk Ficem Board on Metal Furring m2 3.02 1,200.00 3,624.00
Ficem Board pcs 2.00 600.00 1,200.00 600.00 1,200.00
Metal Furring pcs 5.00 100.00 500.00 100.00 500.00
Wall Angle pcs 5.00 100.00 500.00 100.00 500.00
Carrying Channel pcs 5.00 100.00 500.00 100.00 500.00
Black Screw pcs 300.00 2.00 600.00 2.00 600.00
Marine Epoxy set 1.00 1,500.00 1,500.00 1,500.00 1,500.00
Labor
1 Skilled mn-day 2.00 550.00 1,100.00 550.00 1,100.00
2 Unskilled mn-day 4.00 500.00 2,000.00 500.00 2,000.00
a5 Painting of Ceiling m2 3.02 350.00 1,057.00
701 Boysen Latex Paint gal 1.00 600.00 600.00 600.00 600.00
1 Skilled mn-day 1.00 500.00 500.00 500.00 500.00
a6 Doors and Windows
Wood Panel Door w/ Jamb set 1.00 8,625.00 8,625.00 7,500.00 7,500.00 7,500.00 7,500.00
Labor set 1.00 1,000.00 1,000.00
Unskilled mn-day 1.00 500.00 500.00 500.00 500.00
Skilled mn-day 1.00 550.00 550.00 550.00 550.00
PART B PLUMBING WORKS & SANITARY WORKS
b1 Water Supply lot 1.00 17,048.75 17,048.75
Distribution Lines lm 15.00 5.00 75.00 5.00 75.00
Water Tank set 1.00 6,500.00 6,500.00 6,500.00 6,500.00
Shower Head set 1.00 3,500.00 3,500.00 3,500.00 3,500.00
Faucet set 2.00 300.00 600.00 300.00 600.00
Towel Holder set 1.00 1,000.00 1,000.00 1,000.00 1,000.00
Labor
Skilled mn-day 3.00 550.00 1,650.00 550.00 1,650.00
Unskilled mn-day 3.00 500.00 1,500.00 500.00 1,500.00
b2 Sanitay Works lot 1.00 21,160.00 21,160.00
Sanitary Lines lm 5.00 200.00 1,000.00 200.00 1,000.00
Water Closet set 1.00 15,000.00 15,000.00 15,000.00 15,000.00
Lavatory set
Soap Holder set
Tissue Holder set
Sealant set 1.00 300.00 300.00 300.00 300.00
Labor
Skilled mn-day 2.00 550.00 1,100.00 550.00 1,100.00
Unskilled mn-day 2.00 500.00 1,000.00 500.00 1,000.00

TOTAL 94,435.37 67,789.90 18,150.00 85,939.90

Prepared By:

ANDRES N. MANAOIS, JR.

Civil Engineer