Project : PROPOSED MASTER TOILET AND BATH DESIGN

Location: BAGUIO CITY, BENGUET

Owners : ANDRADA, ANGELO
BALGOA, ARMIAH
GUBA, RUFFA MAE
LUNES, YANI YVETTE
PUGONG, KARYLLE MAE

Subject: DETAILED COST ESTIMATES

ITEM NO DESCRIPTION WORK QTY UNIT MATERIAL COST LABOR COST TOTAL COST

UNIT COST TOTAL COST UNIT COST TOTAL COST

3000 Structural Concrete
A. Footing:
Portland Cement 2 bags ₱261.00 ₱522.00 ₱228.00 ₱912.00 ₱1,434.00
River Sand 0.864 cu.m ₱1,432.00 ₱1,237.25 ₱792.00 ₱3,168.00 ₱4,405.25
3/4 Gravel 1.728 cu.m. ₱440.00 ₱760.32 ₱500.00 ₱2,000.00 ₱2,760.32
12 mm Rebars x 6m 16 pcs ₱213.00 ₱3,408.00 ₱26.00 ₱104.00 ₱2,447.00
#16 G.I. Tie Wire 0.38 kg ₱65.00 ₱24.70 ₱98.00 ₱392.00 ₱416.70
B. Column
Portland Cement 2 bags ₱261.00 ₱522.00 ₱228.00 ₱912.00 ₱1,434.00
River Sand 1.312 cu.m ₱1,432.00 ₱1,878.78 ₱792.00 ₱3,168.00 ₱5,046.78
3/4 Gravel 2.624 cu.m. ₱440.00 ₱1,154.56 ₱500.00 ₱2,000.00 ₱3,154.56
16mm Rebars 32 pcs ₱213.00 ₱6,816.00 ₱26.00 ₱104.00 ₱6,920.00
10mm Rebars 232 pcs ₱115.72 ₱26,847.04 ₱26.00 ₱104.00 ₱26,951.04
#16 G.I. tie wire 18 kg ₱65.00 ₱1,170.00 ₱98.00 ₱392.00 ₱1,562.00
C. Ground Floor Slab
Portland Cement 10 bags ₱261.00 ₱2,610.00 ₱228.00 ₱912.00 ₱3,522.00
River Sand 5.4 cu.m ₱1,432.00 ₱7,732.80 ₱792.00 ₱3,168.00 ₱10,900.80
3/4 Gravel 10.8 cu.m. ₱440.00 ₱4,752.00 ₱500.00 ₱2,000.00 ₱6,752.00
12mm Rebars 77 pcs ₱115.72 ₱8,910.44 ₱26.00 ₱104.00 ₱9,014.44
#16 G.I. Tie Wire 2.36 kg ₱65.00 ₱153.40 ₱98.00 ₱392.00 ₱545.40
D. Beam
Portland Cement 2 bags ₱261.00 ₱522.00 ₱228.00 ₱912.00 ₱1,173.00
River Sand 0.992 cu.m ₱1,432.00 ₱1,420.54 ₱792.00 ₱3,168.00 ₱4,588.54
3/4 Gravel 1.984 cu.m. ₱440.00 ₱872.96 ₱500.00 ₱2,000.00 ₱2,872.96
16mm Rebars 32 pcs ₱213.00 ₱6,816.00 ₱26.00 ₱104.00 ₱6,920.00
10mm Rebars 232 pcs ₱115.72 ₱26,847.04 ₱26.00 ₱104.00 ₱26,951.00
#16 Tie Wire 18 kg ₱65.00 ₱1,170.00 ₱98.00 ₱392.00 ₱1,562.00
SUB-TOTAL ₱131,333.80

4000 MASONRY
A. Walls
4"CHB 1123 pcs ₱18.00 ₱20,214.00 ₱98.20 ₱392.80 ₱10,606.80
Portland Cement 164 bags ₱261.00 ₱42,804.00 ₱228.00 ₱912.00 ₱43,716.00
River Sand 9.02 cu.m. ₱1,432.00 ₱12,916.64 ₱792.00 ₱3,168.00 ₱16,084.64
12mm Steel Rebars 64 pcs ₱115.72 ₱7,406.08 ₱26.00 ₱104.00 ₱7,510.68
#16 GI Tie Wire 3 kg ₱65.00 ₱195.00 ₱98.00 ₱392.00 ₱587.00
SUB-TOTAL ₱78,505.12

6000 WOOD AND PLASTICS

A. Formwork and Accessories
2"x 2" Coco Lumber 384 pcs ₱94.00 ₱36,096.00 ₱193.00 ₱772.00 ₱36,868.00
6mm thk Plywood 14 pcs ₱235.00 ₱3,290.00 ₱352.00 ₱1,408.00 ₱4,698.00
12mm thk Plywood 4 pcs ₱435.00 ₱1,740.00 ₱352.00 ₱1,408.00 ₱3,148.00
20d CWN 10 kg ₱145.00 ₱1,450.00 ₱25.00 ₱25.00 ₱1,475.00
SUB-TOTAL ₱46,189.00

7000 THERMAL AND MOISTURE PROTECTION

Davies Mortaflex Cementitious Waterproofing (
2coats) 3 gal ₱770.00 ₱2,310.00 ₱228.00 ₱456.00 ₱2,766.00
SUB-TOTAL ₱2,766.00
8000 DOORS AND WINDOWS
A. Doors
PVC Accordion Sliding Door 1 set ₱3,518.00 ₱3,518.00 ₱180.00 ₱360.00 ₱3,878.00
PVC Door 0.8 x 2.1 m 1 set ₱2,792.00 ₱2,792.00 ₱180.00 ₱360.00 ₱3,152.00
Door Knob (Kwikset) 1 set ₱610.00 ₱610.00 ₱26.00 ₱26.00 ₱636.00
Hinges 2 pcs ₱352.00 ₱704.00 ₱26.00 ₱26.00 ₱730.00
B. Windows
Aluminum Casement Window 0.6 x 0.6m 1 set ₱3,215.00 ₱3,215.00 ₱200.00 ₱400.00 ₱3,615.00
SUB-TOTAL ₱12,011.00

9000 FINISHES
A. Painting Works
Boysen Primer Surfacer 3 liters ₱310.00 ₱930.00 ₱900.00 ₱900.00 ₱1,750.00
Boysen Acrylic Latex Paint 6 liters ₱199.75 ₱1,198.50 ₱900.00 ₱900.00 ₱1,560.00
Concrete Neutralizer 3 liters ₱500.00 ₱1,500.00 ₱900.00 ₱900.00 ₱1,820.00
Sinclair Water-Based Wood Primer 2 liters ₱197.00 ₱394.00 ₱900.00 ₱900.00 ₱1,870.00
Boysen Quick Dry Enamel 2 liters ₱830.00 ₱1,660.00 ₱900.00 ₱900.00 ₱1,730.00
B. Tile Works
23 x 11 in Glazed Porcelain Tiles (Bathroom Wall) 110 pcs ₱139.00 ₱15,290.00 ₱292.48 ₱1,169.92 ₱16,459.92
6 x 6 in Unglazed Porcelain Tiles (Bathroom Floors) 187 pcs ₱64.00 ₱11,968.00 ₱255.92 ₱511.84 ₱12,479.84

300 mm x 70 mm Wood Floor Planks for Walk

in Closet Flooring 297 pcs ₱135.00 ₱40,095.00 ₱255.92 ₱511.84 ₱4,605.84
Cement Tile Adhesive -ABC 3 bags ₱869.00 ₱2,607.00 ₱462.00 ₱924.00 ₱3,531.00
Portland Cement 3 bags ₱261.00 ₱783.00 ₱228.00 ₱456.00 ₱1,239.00
White Cement 2 kg ₱45.00 ₱90.00 ₱228.00 ₱456.00 ₱546.00
C. Ceiling Works
2"x2"x12 Coco Lumber 69 pcs ₱125.00 ₱8,625.00 ₱350.00 ₱700.00 ₱9,325.00
12 mm thk Plywood 4 pcs ₱790.00 ₱3,160.00 ₱300.00 ₱600.00 ₱3,760.00
2D Finishing Nail 0.22 kg ₱153.14 ₱33.69
SUB-TOTAL ₱60,676.60

10000 SPECIALTIES
A. Toilet and Bath Accessories
300x300x450 mm Cabinet Mirror 1 set ₱3,864.00 ₱3,864.00 ₱75.00 ₱75.00 ₱3,939.00
Bath Soap Dish 2 set ₱259.00 ₱518.00 ₱25.00 ₱25.00 ₱543.00
28x15x35.5 Double Layer Bathroom Basket 1 set ₱1,672.00 ₱1,672.00 ₱50.00 ₱50.00 ₱1,722.00
780 x 650 Two - Piece Water Closet 1 set ₱3,900.00 ₱3,900.00 ₱250.00 ₱500.00 ₱4,400.00
390x590x215 mm Vessel Basic Lavatory 2 set ₱2,920.00 ₱5,840.00 ₱180.00 ₱360.00 ₱6,200.00
1700 x 750 mm Drop in Bathtub 1 pc ₱29,097.00 ₱29,097.00 ₱250.00 ₱1,000.00 ₱30,097.00

SUB-TOTAL ₱46,901.00
GRAND TOTAL ₱378,382.52