Project:
Location:
Owner:
C/V 80.88
634.91
PHASE 1 33.97
NO DESCRIPTION UNIT QTY UNIT COST TOTAL COST 66.32
1 Masonry/Concreting/Tile Works
Gravel 3/4 (Gravel bedding well compacted) cu.m 2.00 1,700.00 3,400.00
Cement bags 69.00 235.00 16,215.00
Fine Sand cu.m 3.00 2,100.00 6,300.00
Screened Sand cu.m 7.50 1,450.00 10,875.00
RSB 10mm dia. X 6m pcs 25.00 138.00 3,450.00
G.I. Tie Wire #16 roll 1.00 2,000.00 2,000.00
Tiles 60x60 pcs 144.00 165.00 23,760.00
Tiles 30x30 pcs 178.00 35.00 6,230.00
CHB #4 pcs 91.00 17.00 1,547.00
Concreting Material cost 73,777.00
Concreting Labor cost 36,888.50
Concreting Total Cost 110,665.50
2 Carpentry Works (Second Floor Walls and floor)
Coco Lumber 2"x3"x12' pcs 72.00 450.00 32,400.00
Coco Lumber 4"x6"x12' pcs 5.00 1,800.00 9,000.00
Fiberboard Cement 1/2 pcs 45.00 1,165.00 52,425.00
Fiberboard Cement 1/4 pcs 20.00 385.00 7,700.00
Metal Furring pcs 30.00 110.00 3,300.00
Blind Revits 1/8 x 1/2 box 6.00 250.00 1,500.00
Wall angle pcs 8.00 110.00 880.00
Drill bit 1/8 pcs 6.00 70.00 420.00
CWN(Assorted) box 2.00 1,370.00 2,740.00
Spur Varnish gal 5.00 650.00 3,250.00
Wood Stain Maple gal 1.00 430.00 430.00
Hudson Reducer gal 2.00 600.00 1,200.00
Paint Thinner gal 2.00 365.00 730.00
Carpentry Material cost 115,975.00
Carpentry Labor cost 57,987.50
Carpentry Total Cost 173,962.50
3 Steel Works (Trusses)
C-Purlins 1.2x2x3 pcs 24.00 110.00 2,640.00
Welding Rod 3/32 box 1.00 1,300.00 1,300.00
Cut-off blade pcs 5.00 600.00 3,000.00
Long Span per/meter 18.00 296.00 5,328.00
Steel Works Material cost 12,268.00
Steel Works Labor cost 6,134.00
Steel Works Total Cost 18,402.00
4 Painting Works ( Finishing Works)
Latex Paint ( Flat White ) Pail 3.00 2,150.00 6,450.00
Latex Paint ( Semi Gloss ) Pail 3.00 2,150.00 6,450.00
Skim Coat bags 4.00 520.00 2,080.00
Sand Paper #120 pcs 5.00 65.00 325.00
Sand Paper #100 pcs 5.00 65.00 325.00
Rag klgs 1.00 85.00 85.00
Paint Tray pcs 2.00 65 130.00
Paint Brush #2 pcs 3.00 75 225.00
Roller Brush #7 pcs 2.00 85 170.00
Nansag Epoxy gal 2.00 1700 3,400.00
Painting Works Material cost 19,640.00
Painting Works Labor cost 9,820.00
Painting Total Cost 29,460.00
5 Doors and Windows
Sliding Windows W1 pcs 3.00 2,500.00 7,500.00
Sliding Windows W1 pcs 7.00 4,000.00 28,000.00
Door pcs 2.00 3,500.00 7,000.00
Door Knob pcs 4.00 520.00 2,080.00
Bathroom Door pcs 2.00 2,100.00 4,200.00
Heavy Duty Hinges pcs 8.00 350.00 2,800.00
Doors and Windows Works Material cost 51,580.00
Doors and Windows Works Labor cost 20,632.00
Doors and WIndows Total Cost 72,212.00
6 Plumbing Works
Sanitary Pipe #4 pcs 4.00 585.00 2,340.00
Sanitary Pipe #2 pcs 4.00 290.00 1,160.00
Sanitary Elbow #4 pcs 4.00 115.00 460.00
Sanitary Elbow #2 pcs 4.00 45.00 180.00
Drain #2 pcs 4.00 230.00 920.00
Cleanout #4 pcs 4.00 35.00 140.00
Cleanout #2 pcs 4.00 20.00 80.00
Teplon Tape 3/4 pcs 2.00 25.00 50.00
Solvent Cement 200 cc cans 2.00 250.00 500.00
Hacksaw Blade pcs 2.00 75.00 150.00
Bathroom Water Closet set 2.00 10,000.00 20,000.00
Kitchen Sink pcs 2.00 7,500.00 15,000.00
Doors and Windows Works Material cost 40,980.00
Doors and Windows Works Labor cost 20,490.00
Doors and WIndows Total Cost 61,470.00
7 Electrical Works Lump Sum of Labor and Material Cost 40,000
Phase 1 Construction Cost -
Phase 2 Construction Cost 20,490.00
Phase 3 Construction Cost -
Total Construction Cost 20,490.00
