PROJECT: CONSTRUCTION OF COMMERCIAL BUILDING

OWNER: WELMOR PAJARES

ADDRESS: BORABOD, DAET, CAMARINES NORTE

A. STRUCTURAL

DESCRIPTION UNIT QTY. COST PER UNIT TOTAL

CEMENT BAGS 500 ₱280.00 ₱140,000.00
SAND CUBIC METER 30 ₱1,100.00 ₱33,000.00
GRAVEL CUBIC METER 60 ₱1,600.00 ₱96,000.00
16mm DIAMETER REBAR PIECES 350 ₱565.00 ₱197,750.00
12mm DIAMETER REBAR PIECES 500 ₱345.00 ₱172,500.00
10mm DIAMETER REBAR PIECES 700 ₱256.00 ₱179,200.00
TIE WIRE KILO 30 ₱85.00 ₱2,550.00
PHENOLIC (1/2) PIECES 200 ₱1,050.00 ₱210,000.00
COCOLUMBER BD FT 5500 ₱60.00 ₱330,000.00
CWN 2 1/2" KILO 65 ₱65.00 ₱4,225.00
₱1,365,225.00
B. ARCHITECTURAL

DESCRIPTION UNIT QTY. COST PER UNIT TOTAL

DOORS PCS 10 ₱10,850.00 ₱108,500.00
WINDOWS LUMP SUM 1 ₱75,000.00 ₱75,000.00
PAINTING WORKS LUMP SUM 1 ₱120,000.00 ₱120,000.00
ROOFING WORKS LUMP SUM 1 ₱150,000.00 ₱150,000.00
₱453,500.00

C. ELECTRICAL

DESCRIPTION UNIT QTY. COST PER UNIT TOTAL

WIRING LUMP SUM 1 ₱35,000.00 ₱35,000.00
LIGHTING FIXTURES LUMP SUM 1 ₱65,000.00 ₱65,000.00
₱100,000.00

D. PLUMBING

DESCRIPTION UNIT QTY. COST PER UNIT TOTAL

PLUMBING FIXTURES LUMP SUM 1 ₱45,000.00 ₱45,000.00
COLD WATER LAYOUT LUMP SUM 1 ₱25,000.00 ₱25,000.00
SEWER LINE LAYOUT LUMP SUM 1 ₱22,000.00 ₱22,000.00
WATER TANK AND PUMP LUMP SUM 1 ₱30,000.00 ₱30,000.00
₱122,000.00

E. TOTAL COST

MATERIALS COST ₱2,040,725.00

LABOR COST ₱918,326.25

TOTAL PROJECT COST ₱2,959,051.25

PREPARED BY:

ASIAO, ANGEL JOY A.

CIVIL ENGINEER