Project : PROPOSED RENOVATION OF BUNGALOW HOUSE

Owner : FLORITA E. SIAPNO

Location : BATONG MALAKE, LOS BANOS, LAGUNA
Subject : PROJECT COST ESTIMATE
Duration : 75 CALENDAR DAYS

BILL OF QUANTITES
Unit Cost Total Unit Cost
Item No. Item of Work QTY Unit Total Amount
Material Labor/Equipment Total Material Labor

1.0 General Requirements

1.1 Mobilization / Demobilization 1.00 lot - - - - -
1.2 Dismantling of roof 1.00 lot - 16,000.00 16,000.00 - 16,000.00 16,000.00
1.3 Demolition of 2nd floor 1.00 lot - 28,000.00 28,000.00 - 28,000.00 28,000.00
1.4 Soil Poisoning 120.00 sqm 150.00 37.50 187.50 18,000.00 4,500.00 22,500.00
Sub-Total 18,000.00 48,500.00 66,500.00

2.0 EARTHWORKS
2.1 Backfilling and Compaction 36.00 cu.m 1,200.00 300.00 1,500.00 43,200.00 10,800.00 54,000.00
Sub-Total 43,200.00 10,800.00 54,000.00

3.0 STRUCTURAL WORKS

3.1 Supply and Installation of Formworks
3.1.2 Columns
1/4" x 4' x 8' Marine Plywood 40.00 boards 350.00 70.00 420.00 14,000.00 2,800.00 16,800.00
2x2 Coco lumber 40.00 pcs 90.00 18.00 108.00 3,600.00 720.00 4,320.00
Nail 3.00 kgs 70.00 14.00 84.00 210.00 42.00 252.00
3.1.5 Scaffolding
2x3 Coco lumber 15.00 pcs 90.00 18.00 108.00 1,350.00 270.00 1,620.00
Sub-total 19,160.00 3,832.00 22,992.00
3.2 Supply and Installation of Reinforcing Steel Bars
Reinforcing Steel Bars, Main Bars foundation, beams and
3.2.1 columns
16mm x 6.0 m
Columns 50.00 pcs 280.00 56.00 336.00 14,000.00 2,800.00 16,800.00
10mm x 6.0 m
Column Ties 30.00 pcs 115.00 23.00 138.00 3,450.00 690.00 4,140.00
Slab on Grade 65.00 pcs 115.00 23.00 138.00 7,475.00 1,495.00 8,970.00
3.2.3 G.I Tie Wire 3.00 rolls 1,800.00 360.00 2,160.00 5,400.00 1,080.00 6,480.00
Sub-total 30,325.00 6,065.00 36,390.00
3.3 Concreting Works
3.3.2 Column/ Pedestal 4.05 cu.m 3,500.00 700.00 4,200.00 14,175.00 2,835.00 17,010.00
3.3.5 Slab on Grade 11.00 cu.m 3,000.00 600.00 3,600.00 33,000.00 6,600.00 39,600.00
Sub-total 47,175.00 9,435.00 56,610.00

Sub-Total 96,660.00 19,332.00 115,992.00

4.0 Structural Steel Works

4.1 Steel Truss for roof
L2.5x2.5x3/16" 35.00 pcs 900.00 540.00 1,440.00 31,500.00 18,900.00 50,400.00
4.2 Steel Purlins
3 x 2 x 2mm Steel C Purlins 27.00 pcs 500.00 300.00 800.00 13,500.00 8,100.00 21,600.00
4.3 Anchor Bolts with nuts and washers 60.00 pcs 220.00 132.00 352.00 13,200.00 7,920.00 21,120.00
4.4 Steel Primer Painting 2.00 gal 700.00 420.00 1,120.00 1,400.00 840.00 2,240.00
4.5 25mm x 6 x 8 Thk Steel Plate 1.00 pcs 4,940.00 2,964.00 7,904.00 4,940.00 2,964.00 7,904.00
Sub-Total 64,540.00 38,724.00 103,264.00

5.0 Roofing Work

5.1 Roofing on complete Accessories 1.00 lot 17,500.00 4,375.00 21,875.00 17,500.00 4,375.00 21,875.00
Sub-Total 17,500.00 4,375.00 21,875.00

6.0 Masonry Works

Supply and Installation of 150 mm thk Concrete Hollow Blocks
6.1 (CHB) Exterior Wall 1.00 lot 41,500.00 10,375.00 51,875.00 41,500.00 10,375.00 51,875.00
6.3 Supply and Installation of Cement Plaster 1.00 lot 15,000.00 3,750.00 18,750.00 15,000.00 3,750.00 18,750.00
Sub-Total 56,500.00 14,125.00 70,625.00

7.0 Architectural Works

7.1 Floor Finishes 368.00 sq.m 150.00 37.50 187.50 55,200.00 13,800.00 69,000.00
Sub-total 55,200.00 13,800.00 69,000.00
7.2 Wall Finishes (Ext)
7.2.1 Concrete neutralizer 1.00 gals 180.00 36.00 216.00 180.00 36.00 216.00
7.2.2 Concrete Sealer,Primer 1.00 16L 2,200.00 440.00 2,640.00 2,200.00 440.00 2,640.00
7.2.3 Putty () 2.00 16L 800.00 160.00 960.00 1,600.00 320.00 1,920.00
7.2.5 Top Coat 5.00 16L 2,200.00 440.00 2,640.00 11,000.00 2,200.00 13,200.00
Sub-total 14,980.00 2,996.00 17,976.00
7.3 Ceiling Finishes
7.3.1 Neutralizer 1.00 gals 180.00 36.00 216.00 180.00 36.00 216.00
7.3.3 Spot Putty (Acrytex Cast) 1.00 16L 800.00 160.00 960.00 800.00 160.00 960.00
7.3.4 Acrylic water-based latex paint 3.00 16L 2,200.00 440.00 2,640.00 6,600.00 1,320.00 7,920.00
Sub-total 7,580.00 1,516.00 9,096.00
Sub-Total 77,760.00 18,312.00 96,072.00
 Unit Cost Total Unit Cost
Item No. Item of Work QTY Unit Total Amount
Material Labor/Equipment Total Material Labor
8.0 Doors and Windows

Supply and Installation of Door and Jamb including

8.1 Lockset, Hinges and Accessories, complete
a. D-1 (Solid Panel Door) 1.00 x 2.10m 1.00 set 6,000.00 600.00 6,600.00 6,000.00 600.00 6,600.00
b. D-2 (Solid Panel Door) 0.8 x 2.10m 4.00 set 5,000.00 500.00 5,500.00 20,000.00 2,000.00 22,000.00
c. D-3 (Flushed PVC Door) 0.60 x 2.10m 1.00 set 3,500.00 350.00 3,850.00 3,500.00 350.00 3,850.00
d. D-4 (Flushed PVC Door) 0.60 x 2.10m 1.00 set 3,500.00 350.00 3,850.00 3,500.00 350.00 3,850.00
Sub-total 33,000.00 3,300.00 36,300.00
8.2 Supply and Installation of Windows
a. W-1 8.00 set 4,000.00 400.00 4,400.00 32,000.00 3,200.00 35,200.00
b. W-2 1.00 set 2,500.00 250.00 2,750.00 2,500.00 250.00 2,750.00
c. W-3 2.00 set 2,000.00 200.00 2,200.00 4,000.00 400.00 4,400.00
Sub-total 38,500.00 3,850.00 42,350.00
Sub-Total 71,500.00 7,150.00 78,650.00

9.0 Plumbing Works

9.1 Fixtures
Water Closet with complet accessories 1.00 sets 20,000.00 2,000.00 22,000.00 20,000.00 2,000.00 22,000.00
Lavatory and complete accessories 1.00 sets 1,200.00 120.00 1,320.00 1,200.00 120.00 1,320.00
Shower head 1.00 sets 500.00 50.00 550.00 500.00 50.00 550.00
Faucets 1.00 sets 170.00 17.00 187.00 170.00 17.00 187.00
Stainless Sink 1.00 sets 5,000.00 500.00 5,500.00 5,000.00 500.00 5,500.00
Sub-total 26,870.00 2,687.00 29,557.00
9.2 Sanitary Pipes and Fittings 1.00 lot 3,500.00 525.00 4,025.00 3,500.00 525.00 4,025.00
9.3 Plumbing Works 1.00 lot 3,500.00 525.00 4,025.00 3,500.00 525.00 4,025.00
Sub-Total 33,870.00 3,737.00 37,607.00

10.0 Electrical Works

Wires and Cables 1.00 boxes 3,500.00 350.00 3,850.00 3,500.00 350.00 3,850.00
Conduit Pipes and Accessories 1.00 lot 4,000.00 400.00 4,400.00 4,000.00 400.00 4,400.00
Lighting and Convenience outleet 1.00 lot 3,500.00 350.00 3,850.00 3,500.00 350.00 3,850.00
Lighting Fixtures 1.00 lot 4,000.00 400.00 4,400.00 4,000.00 400.00 4,400.00
Panel Boards and Circuit Breaker 1.00 lot 15,000.00 1,500.00 16,500.00 15,000.00 1,500.00 16,500.00
Boxes 1.00 lot 3,500.00 350.00 3,850.00 3,500.00 350.00 3,850.00
Miscellaneous 1.00 lot 2,500.00 250.00 2,750.00 2,500.00 250.00 2,750.00

Sub-Total 36,000.00 3,600.00 39,600.00

I MATERIALS 515,530.00
II. LABOR 168,655.00
III. DIRECT COST 684,185.00
TOTAL CONSTRUCTION COST 684,185.00
Project : PROPOSED RENOVATION OF BUNGALOW HOUSE
Owner : FLORITA E. SIAPNO
Location : BATONG MALAKE, LOS BANOS, LAGUNA
Subject : PROJECT COST ESTIMATE
Duration : 75 CALENDAR DAYS

BILL OF QUANTITES
Unit Cost Total Unit Cost
Item No. Item of Work QTY Unit Total Amount
Material Labor/Equipment Total Material Labor

1.0 General Requirements

1.1 Mobilization / Demobilization 1.00 lot 5,000.00 5,000.00 - 5,000.00 5,000.00
Sub-Total - 5,000.00 5,000.00

2.0 EARTHWORKS
2.1 Backfilling and Compaction 12.00 cu.m 1,200.00 300.00 1,500.00 14,400.00 3,600.00 18,000.00
Sub-Total 14,400.00 3,600.00 18,000.00

3.0 STRUCTURAL WORKS

3.1 Supply and Installation of Formworks
3.1.2 Columns
1/4" x 4' x 8' Marine Plywood 40.00 boards 350.00 70.00 420.00 14,000.00 2,800.00 16,800.00
2x2 Coco lumber 40.00 pcs 90.00 18.00 108.00 3,600.00 720.00 4,320.00
Nail 3.00 kgs 70.00 14.00 84.00 210.00 42.00 252.00
3.1.5 Scaffolding
2x3 Coco lumber 15.00 pcs 90.00 18.00 108.00 1,350.00 270.00 1,620.00
Sub-total 19,160.00 3,832.00 22,992.00
3.2 Supply and Installation of Reinforcing Steel Bars
Reinforcing Steel Bars, Main Bars foundation, beams and
3.2.1 columns
16mm x 6.0 m
Columns 15.00 pcs 280.00 56.00 336.00 4,200.00 840.00 5,040.00
10mm x 6.0 m
Column Ties 15.00 pcs 115.00 23.00 138.00 1,725.00 345.00 2,070.00
Slab on Grade 30.00 pcs 115.00 23.00 138.00 3,450.00 690.00 4,140.00
3.2.3 G.I Tie Wire 3.00 rolls 1,800.00 360.00 2,160.00 5,400.00 1,080.00 6,480.00
Sub-total 14,775.00 2,955.00 17,730.00
3.3 Concreting Works
3.3.2 Column/ Pedestal 2.00 cu.m 3,500.00 700.00 4,200.00 7,000.00 1,400.00 8,400.00
3.3.5 Slab on Grade 8.00 cu.m 3,000.00 600.00 3,600.00 24,000.00 4,800.00 28,800.00
Sub-total 31,000.00 6,200.00 37,200.00

Sub-Total 64,935.00 12,987.00 77,922.00

4.0 Structural Steel Works

4.1 Steel Truss for roof
L2.5x2.5x3/16" 20.00 pcs 900.00 540.00 1,440.00 18,000.00 10,800.00 28,800.00
4.2 Steel Purlins
3 x 2 x 2mm Steel C Purlins 20.00 pcs 500.00 300.00 800.00 10,000.00 6,000.00 16,000.00
4.3 Anchor Bolts with nuts and washers 30.00 pcs 220.00 132.00 352.00 6,600.00 3,960.00 10,560.00
4.4 Steel Primer Painting 1.00 gal 700.00 420.00 1,120.00 700.00 420.00 1,120.00
4.5 25mm x 6 x 8 Thk Steel Plate 1.00 pcs 4,940.00 2,964.00 7,904.00 4,940.00 2,964.00 7,904.00
Sub-Total 40,240.00 24,144.00 64,384.00

5.0 Roofing Work

5.1 Roofing on complete Accessories 1.00 lot 17,500.00 4,375.00 21,875.00 17,500.00 4,375.00 21,875.00
Sub-Total 17,500.00 4,375.00 21,875.00

6.0 Masonry Works

Supply and Installation of 150 mm thk Concrete Hollow Blocks
6.1 (CHB) Exterior Wall 1.00 lot 20,000.00 5,000.00 25,000.00 20,000.00 5,000.00 25,000.00
6.3 Supply and Installation of Cement Plaster 1.00 lot 7,500.00 1,875.00 9,375.00 7,500.00 1,875.00 9,375.00
Sub-Total 27,500.00 6,875.00 34,375.00

7.0 Architectural Works

7.1 Floor Finishes 120.00 sq.m 100.00 25.00 125.00 12,000.00 3,000.00 15,000.00
Sub-total 12,000.00 3,000.00 15,000.00
7.2 Wall Finishes (Ext)
7.2.1 Concrete neutralizer 1.00 gals 180.00 36.00 216.00 180.00 36.00 216.00
7.2.2 Concrete Sealer,Primer 1.00 16L 2,200.00 440.00 2,640.00 2,200.00 440.00 2,640.00
7.2.3 Putty () 2.00 16L 800.00 160.00 960.00 1,600.00 320.00 1,920.00
7.2.5 Top Coat 5.00 16L 2,200.00 440.00 2,640.00 11,000.00 2,200.00 13,200.00
Sub-total 14,980.00 2,996.00 17,976.00
7.3 Ceiling Finishes
7.3.1 Neutralizer 1.00 gals 180.00 36.00 216.00 180.00 36.00 216.00
7.3.3 Spot Putty (Acrytex Cast) 1.00 16L 800.00 160.00 960.00 800.00 160.00 960.00
7.3.4 Acrylic water-based latex paint 3.00 16L 2,200.00 440.00 2,640.00 6,600.00 1,320.00 7,920.00
Sub-total 7,580.00 1,516.00 9,096.00
Sub-Total 34,560.00 7,512.00 42,072.00
 Unit Cost Total Unit Cost
Item No. Item of Work QTY Unit Total Amount
Material Labor/Equipment Total Material Labor
8.0 Doors and Windows

Supply and Installation of Door and Jamb including

8.1 Lockset, Hinges and Accessories, complete
a. D-1 (Solid Panel Door) 1.00 x 2.10m 1.00 set 6,000.00 600.00 6,600.00 6,000.00 600.00 6,600.00
b. D-2 (Solid Panel Door) 0.8 x 2.10m 4.00 set 5,000.00 500.00 5,500.00 20,000.00 2,000.00 22,000.00
c. D-3 (Flushed PVC Door) 0.60 x 2.10m 1.00 set 3,500.00 350.00 3,850.00 3,500.00 350.00 3,850.00
d. D-4 (Flushed PVC Door) 0.60 x 2.10m 1.00 set 3,500.00 350.00 3,850.00 3,500.00 350.00 3,850.00
Sub-total 33,000.00 3,300.00 36,300.00
8.2 Supply and Installation of Windows
a. W-1 8.00 set 4,000.00 400.00 4,400.00 32,000.00 3,200.00 35,200.00
b. W-2 1.00 set 2,500.00 250.00 2,750.00 2,500.00 250.00 2,750.00
c. W-3 2.00 set 2,000.00 200.00 2,200.00 4,000.00 400.00 4,400.00
Sub-total 38,500.00 3,850.00 42,350.00
Sub-Total 71,500.00 7,150.00 78,650.00

9.0 Plumbing Works

9.1 Fixtures
Water Closet with complet accessories 1.00 sets 5,000.00 500.00 5,500.00 5,000.00 500.00 5,500.00
Lavatory and complete accessories 1.00 sets 1,200.00 120.00 1,320.00 1,200.00 120.00 1,320.00
Shower head 1.00 sets 500.00 50.00 550.00 500.00 50.00 550.00
Faucets 1.00 sets 170.00 17.00 187.00 170.00 17.00 187.00
Stainless Sink 1.00 sets 5,000.00 500.00 5,500.00 5,000.00 500.00 5,500.00
Sub-total 11,870.00 1,187.00 13,057.00
9.2 Sanitary Pipes and Fittings 1.00 lot 3,500.00 525.00 4,025.00 3,500.00 525.00 4,025.00
9.3 Plumbing Works 1.00 lot 3,500.00 525.00 4,025.00 3,500.00 525.00 4,025.00
Sub-Total 18,870.00 2,237.00 21,107.00

10.0 Electrical Works

Wires and Cables 1.00 boxes 3,500.00 350.00 3,850.00 3,500.00 350.00 3,850.00
Conduit Pipes and Accessories 1.00 lot 4,000.00 400.00 4,400.00 4,000.00 400.00 4,400.00
Lighting and Convenience outleet 1.00 lot 3,500.00 350.00 3,850.00 3,500.00 350.00 3,850.00
Lighting Fixtures 1.00 lot 4,000.00 400.00 4,400.00 4,000.00 400.00 4,400.00
Panel Boards and Circuit Breaker 1.00 lot 15,000.00 1,500.00 16,500.00 15,000.00 1,500.00 16,500.00
Boxes 1.00 lot 3,500.00 350.00 3,850.00 3,500.00 350.00 3,850.00
Miscellaneous 1.00 lot 2,500.00 250.00 2,750.00 2,500.00 250.00 2,750.00

Sub-Total 36,000.00 3,600.00 39,600.00

I MATERIALS 325,505.00
II. LABOR 77,480.00
III. DIRECT COST 402,985.00
TOTAL CONSTRUCTION COST 402,985.00