Project Name: Salcedo Housing Project

Location: Brgy. Palanas, Salcedo, Eastern Samar

Subject: Estimated Allocation of Materials for 6 Row Housing units with common partition

MATERIALS QUANTITY (6 units) UNIT UNIT COST AMOUNT (6 units)

a. Earthworks
Gravel Fill 6.12 cu.m 1100 6,732
Excavation 52.08 cu.m 288 15,000
b. Concreteing/Structural Works
Portland Cement 331.50 bags 235 77,903
Sand 30.24 cu.m 1100 33,264
Gravel 23.04 cu.m 1100 25,344
16 mm dia RSB 216 pcs 385 83,160
12 mm dia RSB 60 pcs 235 14,100
10 mm dia RSB 345.00 pcs 145 50,025
G.I. Tie Wire 56.16 kgs 50 2,808
c. Masonry Works
4'' CHB 2063 pcs 14 28,879
6'' CHB 1964 pcs 17 33,380
d. FormWorks
Plywood 1/4" x 4' x 8' 33.60 pcs 350 11,760
Lumber 2" x 2" x 12' 427.20 bd.ft 16 6,835
Assorted Nails 31.50 kgs 50 1,575

e. Tinsmithry Works
Purlins, Roofing, Ceiling and Accessories
-Lip Channel Purlins 150x65x20x1.2mm 336 l.m 125 42,000
-Sagrod 12mm Ø 12 pcs 28 336
-Weldng Rod 30 kgs 101 3,030
-Red Lead Primer 24 liters 80 1,920
-Angle Bar 75mm x 75mm x 6mm 91.2 l.m 110 10,032
-Anchor Bolt 60 pcs 30 1,800
-100mm x 50mm x 3mm Cleats 336 pcs 9 3,024
-0.5mm Rib type Roofing 171 l.m 250 42,750
-0.5mm Pre painted Flashing 91.2 l.m 230 20,976
-0.5mm Pre-painted Ridge roll 22.5 l.m 120 2,700
-Tekscrew 1 1/2" 660 pcs 1 660
-J Bolt 1 1/2" 264 pcs 3 792
e. Doors, Jambs and Accessories
CR 6 set 1200 7,200
Front 6 set 4100 24,600
Rear 6 set 2200 13,200
Bedroom 6 set 2200 13,200
Door Knub 24 set 300 7,200
Hinges 4" 72 set 75 5,400
f. Aluminum windows 6 l.s 3500 21,000
g. Plumbing, Toilet, Bath and Kitchen Counter
Storm & Sewer
PVC Pipe 100mm dia. x 3m (Sewer) 42 pcs 280 11,760
PVC Pipe 100mm dia. x 3m (Storm) 18 pcs 180 3,240
PVC Pipe 50mm dia. x 3m (Sewer) 18 pcs 98 1,764
PVC Elbow 50mm dia. 90 deg. 30 pcs 15 450
PVC Elbow 100mm dia. 90 deg. 30 pcs 40 1,200
PVC Elbow 100mm dia. 45 deg. 6 pcs 40 240
PVC Tee 100 x 50mm dia. 12 pcs 45 540
PVC Tee 50mm x 50mm 6 pcs 17 102
PVC Wye 45 deg. (100mm x 50mm) 18 pcs 55 990
PVC Wye 45 deg. (100mm x 100mm) 6 pcs 75 450
P-Trap w/ plug 50mm dia. 18 pcs 35 630
100mm dia. Clean out 6 pcs 35 210
Teflon Tape 12 roll 15 180
PVC Gutter 12 pcs 300 3,600
PVC Solvent 6 can 200 1,200
Waterline
19mm dia. x 3m 36 pcs 45 1,620
19mm dia. Elbow 90deg. 66 pcs 7 462
19mm dia.Tee 24 pcs 12 288
19mm dia.Check Valve 12 pcs 80 960
Catch Basin
MATERIALS QUANTITY (6 units) UNIT UNIT COST AMOUNT (6 units)
100mm CHB 24 pcs 14 336
Portland Cement 6 bags 235 1,410
Sand 0.9 cu.m 1100 990
CR & Kitchen Fixtures
Faucet 18 pcs 130 2,340
Kitchen Sink 6 pcs 350 2,100
Water Closet Pail Flush 6 pcs 500 3,000
Lavatory w/ Accessories 6 pcs 800 4,800
Shower head 6 pcs 300 1,800
Floor Drain 6 pcs 25 150
Plastic Polyethyline Septic Tank 6 unit 3500 21,000
Tiles and Fixtures
Unglazed Tiles 126 pcs 21 2,646
Glazed Tiles 168 pcs 21 3,528
Grout 3 kgs 40 120
Tile Adhesive 3 bag 235 705
h. Electrical Works
Roughing ins, Wirings & Electrical Fixtures
2.0mm² THHN Copper, Stranded 408 l.m. 13 5,169
3.5mm² THHN Copper, Stranded 300 l.m. 18 5,400
5.5mm² THHN Copper, Stranded 72 l.m. 32.67 2,352
20mm dia. x 3m Rigid PVC Pipe PNS:14 120 pc/s 40 4,800
20mm dia. PVC Locknut and Adaptor 180 pc/s 5 900
2" x 4" Utility Box, PVC 54 pair/s 20 1,080
4" Octagonal Junction Box, PVC 30 pc/s 20 600
20mm dia. Entrance cap 6 pc/s 35 210
Screw pin type Insulator (small) 6 pc/s 20 120
Assorted Conduit Clamp 90 pc/s 1.5 135
Electrical Tape (small) 6 roll/s 20 120
Socket lamp holder 30 pc/s 30 900
Tumbler Switch, Single Gang Device 12 pc/s 120 1,440
Tumbler Switch, Two Gang Device 6 pc/s 150 900
Convinience Outlet, Duplex, 10A 2P 24 pc/s 150 3,600
Panel Board, 6 Holes with Circuit Breakers 8 set 1500 12,000
i. Architectural Works
Storm Shutter
Solid Wood 20mm x 20mm 18 bd.ft 26 468
Marine Plywood 3/4" thk x 4' x 8' 3 pcs 710 2,130
Angle Bar 25mm x 25mm x 3mm 24 kgs 45 1,080
Welding Rod 3 kgs 80 240
Barrell Bolt 72 pcs 10 720
TOTAL 731,760
LABOT COST 150,000
GRAND TOTAL 881,760
UNIT COST 146,960