PROJECT: A4A Construction Supply/ Construction of Evacuation Center

Location: Cadlan Pili Camarines Sur

Owner: Maria Sheril Almenral

MATERIALS LABOR M+L

Unit Qty. Unit Cost Total Unit Cost Total

A. EARTHWORKS
Clearing and Grubbing sq.m 36 0 \
Structural Excavation cu.m 32
Gravel Bedding cu.m 2.5 750 1875
Backfill & Compaction cu.m 10
SUB TOTAL
B. CONCRETE WORKS
Column Footing cu.m
16mm Ø RSBx6.0m pcs 96 545 52320
Portland cement bags 27 250 6750
Gravel G1 cu.m 3 950 2850
Albay sand cu.m 1.5 650 975
Tie Wire kl 2.5 90 225

Floor Slab cu.m

10mm Ø RSBx6.0m pcs 68 220 14960
Portland cement bags 41 250 10250
Gravel 3/4" cu.m 5 1200 6000
Albay sand cu.m 2.5 650 1625
Tie Wire kl 6.5 90 585

Roof Slab cu.m

16mm Ø RSBx6.0m pcs 53 545 28885
12mm Ø RSBx6.0m pcs 36 310 11160
Portland cement bags 46 250 11500
Gravel 3/4" cu.m 6 1200 7200
Albay sand cu.m 3 650 1950
Tie Wire kl 11 90 990

Roof Beam cu.m

16mm Ø RSBx6.0m pcs 47 545 25615
10mm Ø RSBx6.0m pcs 42 218 9156
Portland cement bags 20 250 5000
Gravel 3/4" cu.m 3 1200 3600
Albay sand cu.m 1.5 650 975
Tie Wire kl 9 90 810
Column cu.m
16mm Ø RSBx6.0m pcs 27 545 14715
10mm Ø RSBx6.0m pcs 38 218 8284
Portland cement bags 24 250 6000
Gravel 3/4" cu.m 3 1200 3600
Albay sand cu.m 1.5 650 975
Tie Wire kl 5.5 90 495

Canopy cu.m
12mm Ø RSBx6.0m pcs 36 310 11160
10mm Ø RSBx6.0m pcs 14 218 3052
Portland cement bags 21 250 5250
Gravel 3/4" cu.m 3 1200 3600
Albay sand cu.m 1.5 650 975
Tie Wire kl 4.5 90 405

Wall Footing cu.m

10mm Ø RSBx6.0m pcs 20 218 4360
Portland cement bags 31 250 7750
Gravel G1 cu.m 4 950 3800
Albay sand cu.m 2 650 1300
Tie Wire kl 2 90 180

SUB TOTAL
C. MASONRY WORKS
CHB Laying
CHB 5" pcs 1099 15 16485
CHB 4" pcs 509 13 6617
10mm Ø RSBx6.0m pcs 107 218 23326
Mortar
Portland cement bags 158 250 39500
Albay sand cu.m 10 650 6500
Plastering (Column) sq.m
Portland Cement bags 31 250 7750
Albay Sand cu.m 2 650 1300

SUB TOTAL

D. ELECTRICAL WORKS
uPvc Pipe 3/4"Ø pcs 22 125 2750
uPvc Pipe 1/2"Ø pcs 33 95 3135
Circuit Breaker 70A set 1 550 550
Circuit Breaker 30A set 3 340 1020
Circuit Breaker 20A set 1 340 340
Circuit Breaker 15A set 4 340 1360
THNN Wire Stranded 2.0mm2 box 3 0
Single switch set 1 125 125
2-Gang Switch set 2 150 300
3-Gang Switch set 1 150 150
2-Gang C.O. set 3 135 405
Led Bulb pcs 4 0
Utility Box pcs 15 38 570
Junction Box pcs 12 35 420

SUB TOTAL

E. PLUMBING WORKS
Water Line
G.I Pipe 1/2"Ø pcs 8 1 8
G.I Coupling pcs 4 65 260
G.I Tee pcs 4 130 520
G.I Elbow pcs 6 55 330
Teflon Tape pcs 5 90 450

Sewer
PVC Sanitary Pipe 4"Ø pcs 6 130 780
PVC Sanitary Pipe 2"Ø pcs 3 105 315
PVC Elbow 4"X45˚ pcs 7 95 665
PVC Elbow 4"X90˚ pcs 3 50 150
PVC Wye 4"x4" pcs 4 130 520
PVC Wye 4"x2" pcs 1 120 120
Floor Drain 4"x4" pcs 1 55 55
PVC Clean Out 4" w/ Plug pcs 1 55 55
Water Closet set 1 6000 6000
Lavatory set set 1 5000 5000
Kitchen Sink set 1 3000 3000

SUB TOTAL

F. Doors & Windows

Panel Door set with Jamb 0.9mset 2 9000 18000
Panel Door set with fixed glass set 1 10000 10000
Single Action Louvered Door 0 set 3 6000 18000
Single Action Flush Door 0.8m set 1 3500 3500
Fixed Glass Window w/ Sliding set 1 5500 5500
Fixed Glass Window w/ Sliding set 1 5500 5500
Fixed Glass Window w/ Sliding set 1 5000 5000
Fixed Glass Window w/ Sliding set 1 5200 5200
Fixed Glass Window w/ Sliding set 1 5500 5500
Fixed Glass Window w/ Sliding set 1 5000 5000

SUB TOTAL

G. Tile Works
30 x 30 Floor Tiles pcs 27 65 1755
30 x 30 Wall Tiles pcs 20 65 1300
40 x 40 Floor Tiles pcs 85 75 6375
20 x 60 Wall Tiles pcs 134 80 10720
Tile grout pcs 3 70 210
Tile Adhesive pcs 5 230 1150
Tile Trim pcs 3 50 150
Portland Cement bags 3 230 690
Albay Sand cu.m 0.5 650 325

SUB TOTAL

H. Scaffolding and Formworks

Marine Plywood 1/2" pcs 24 875 21000
Coco lumber, Assorted pcs 466 150 69900
Assorted CWN cu.m 27 65 1755

SUB TOTAL

TOTAL COST
Prepared by:
percentage of labor

0.35
0.35