Sie sind auf Seite 1von 7

Customer : MAVAL CORTES

Project : Proposed Four Door Apartment Building


Location : Brgy. Estancia, Kalibo, Aklan
ITEM ITEM DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I GENERAL REQUIREMENTS

1. Mobilization and Demobilization 20000.00


2. Permits & Fees 35000.00
3. Temporary Facilities 8000.00
63000.00

II EARTHWORKS

1. Site Clearing lot 2000.00


2. Excavation lot 6000.00
3. Backfilling & Filling cu.m. 45 600.00 27000.00
35000.00

III CONCRETE WORKS

1. Column, Footing and Tie Beam


a. Footings:
DSB 16mm x 6 M. pcs. 50 370.00 18500.00
Cement bags 80 250.00 20000.00
S. Sand cu.m 3 600.00 1800.00
S. Gravel cu.m 8.5 600.00 5100.00
G.I. Wire #18 roll 1 3150.00 3150.00
48550.00

b. Column:
DSB 16mm x 9 M. pcs. 50 555.00 27750.00
DSB 10mm x 6 M. pcs. 150 140.00 21000.00
DSB 12mm x 9 M. pcs. 30 308.00 9240.00
Cement bags 110 250.00 27500.00
S. Sand cu.m 5 600.00 3000.00
S. Gravel cu.m 12 600.00 7200.00
95690.00

c. Tie Beam, Roof Beam and wall


footing:
DSB 12mm x 6 M. pcs. 140 205.00 28700.00
DSB 10mm x 6 M. pcs. 150 140.00 21000.00
Cement bags 64 250.00 16000.00
S. Sand cu.m 3.5 600.00 2100.00
S. Gravel cu.m 7 600.00 4200.00
72000.00

2. Masonry Works: (w/out plastering)

CHB 4" pcs. 6800 12.00 81600.00


DSB 10mm x 6 M. pcs. 375 140.00 52500.00
Cement bags 330 250.00 82500.00
S. Sand cu.m 30 900.00 27000.00
243600.00

3. Slab on Fill:
DSB 10mm x 6 M. pcs. 80 140.00 11200.00
Cement bags 155 250.00 38750.00
S. Sand cu.m 9.5 600.00 5700.00
S. Gravel cu.m 16 600.00 9600.00
65250.00

Customer : MAVAL CORTES


Project : Proposed Four Door Apartment Building
Location : Brgy. Estancia, Kalibo, Aklan
3. Reinforced Concrete Slab:
DSB 12mm x 6 M. pcs. 180 205.00 36900.00
DSB 10mm x 6 M. pcs. 180 140.00 25200.00
Cement bags 130 250.00 32500.00
S. Sand cu.m 6.5 600.00 3900.00
S. Gravel cu.m 11 600.00 6600.00
105100.00
IV FORMWORKS

2" x 2" x 12' Coco lumber pcs. 200 96.00 19200.00


2" x 3" x 12' Coco lumber pcs. 100 144.00 14400.00
Bamboo pcs. 100 100.00 10000.00
1/4" x 4'-0" x 8'-0" Plywood Mari pcs. 30 420.00 12600.00
C. W. Nails Asstd kg 60 70.00 4200.00
60400.00

V CEILING WORKS

1. Ceiling & Ceiling Joist:


G.I. metal furring x 18'-0" length 100 110.00 11000.00
G.I. angle runner x 18'-0" length 40 110.00 4400.00
4.5mm x 4'-0" x 8'-0" Fiber board pcs. 60 400.00 24000.00
Cove moulding 1" x 1" x 8' pcs. 45 80.00 3600.00
Ventilation grills set 16 450.00 7200.00
50200.00

VI ARCHITECTURAL FINISHES

1. Finishes (Comfort Rooms, Ground & Second Floor and Kitchen):


a. Floor Tiles VFT 30cm X 30cm pcs. 600 38.00 22800.00

b. Floor Tiles Granite 40cm x 40c pcs. 1120 55.00 61600.00


Tile adhesive bags 38 210.00 7980.00
Grout bags 24 120.00 2880.00

b. Wall Tiles VFT 8" X 8" pcs. 1400 18.00 25200.00


Tile adhesive bags 8 210.00 1680.00
Grout bags 6 120.00 720.00
Tile trim pcs. 30 80.00 2400.00
125260.00

2. Windows, Doors & Glazing:


a. Doors
D1 (0.80 M. x 2.10 M.) Panel Typ set 4 2800.00 11200.00
D2 (0.70 M. x 2.10 M.) Flush Typ set 12 2000.00 24000.00
D3 (0.60 M. x 2.10 M.) Flush Typ set 4 1400.00 5600.00
40800.00

b. Door Jamb
(0.80 M. x 2.10 M.) Wood set 4 1800.00 7200.00
(0.70 M. x 2.10 M.) Wood set 12 1400.00 16800.00
(0.60 M. x 2.10 M.) Wood set 4 1150.00 4600.00
28600.00

c. Windows
Jalousies glass (1.26 x 1.80) set 10 1800.00 18000.00
Jalousies glass (1.26 x 1.20) set 10 1400.00 14000.00
Jalousies glass (0.60 x 0.60) set 4 800.00 3200.00
Glass blocks (0.20 x 0.20) pcs. 24 100.00 2400.00
37600.00
Customer : MAVAL CORTES
Project : Proposed Four Door Apartment Building
Location : Brgy. Estancia, Kalibo, Aklan

c. Windows
Jalousies glass (1.26 x 1.80) set 10 3325.00 33250.00
Jalousies glass (1.26 x 1.20) set 10 1665.00 16650.00
Jalousies glass (0.60 x 0.60) set 4 1585.00 6340.00
Glass blocks (0.20 x 0.20) pcs. 48 100.00 4800.00
61040.00

d. Grill Works:
Staircase grills set 4 2800.00 11200.00
Grills 10mm sq. bars (1.40 M. x 1.90 set 10 2600.00 26000.00
Grills 10mm sq. bars (1.40 M. x 1.30 set 10 2200.00 22000.00
Grills 10mm sq. bars (0.75 M. x 0.75 set 4 950.00 3800.00
51800.00

e. Cabinet:
Kitchen Cabinet lot 4 4500.00 18000.00
Bedroom Closet lot 8 7800.00 62400.00
80400.00

VII HARDWARES
1. Finishing Hardware
Door knobs set 20 450.00 9000.00
Loose pin hinges pairs 40 90.00 3600.00
12600.00

VIII ROOFING & STEEL TRUSS

1. Roofing and Accessories


G.I. corr. Ga. 24 x 8'-0" Superlum pcs. 120 272.00 32640.00
Ridge roll Ga. 24 x 8' pcs. 14 190.00 2660.00
G. I. Gutter Ga. 24 x 8' pcs. 24 220.00 5280.00
G. I. Fascia Ga. 24 x 8' pcs. 24 190.00 4560.00
G. I. Flashing Ga. 24 x 8' pcs. 5 190.00 950.00
Angle Bar 3/16"x 1" x 1" x 6 M. pcs. 20 320.00 6400.00
Flat Bar 3mmx 40mm x 6 M. pcs. 5 225.00 1125.00
C Purlins 2" x 3" x 6 M. (1mm. Th pcs. 90 380.00 34200.00
Tex screw Box 3 1400.00 4200.00
Blind rivets Box 3 525.00 1575.00
P.E. Foam insulation 8mm. roll 3 2800.00 8400.00
101990.00

2. Steel Truss (fabricated)


Angle Bar 1/4"x 1-1/2" x 1-1/2" x pcs. 90 785.00 70650.00
Welding Rod kg. 20 120.00 2400.00
Red oxide epoxy paint gal. 8 850.00 6800.00
Lacquer thinner gal. 6 340.00 2040.00
81890.00

IX PLUMBING (Cold Waterline) SANITARY & FIXTURES


1. Fixtures
Water closet, RT Brand (white) set 4 3250.00 13000.00
Lavatory, RT Brand (white) w/
fittings set 4 1850.00 7400.00
Kitchen Sink, S.S. 14" x 16" w/ fi set 1 2100.00 2100.00
Angle valve 1/2 x 1/2 set 4 275.00 1100.00
Gate valve 1/2 set 8 385.00 3080.00
Faucet set 8 180.00 1440.00
Shower head set 4 280.00 1120.00
S.S. Floor drain 4" x 4" pcs. 8 180.00 1440.00
30680.00
Customer : MAVAL CORTES
Project : Proposed Four Door Apartment Building
Location : Brgy. Estancia, Kalibo, Aklan

2. Pipes & Fittings for Waterline (Cold)


Asstd. Pipes and Fittings using
PPR pipes lot 1 12500.00

3. Sanitary and Drainage


Asstd. PVC Pipes and Fittings lot 1 18000.00

X ELECTRICAL
1. Fixture, Switches, Outlets and Wirings
Ceiling light LED pcs. 28 325.00 9100.00
LED Bulb pcs. 20 125.00 2500.00
Receptacle socket 4" pcs. 28 32.00 896.00
Convenience outlet (2 gang) set 40 128.00 5120.00
Switch (1 gang) set 8 85.00 680.00
Switch (2 gang) set 8 128.00 1024.00
Switch (3 gang) set 8 165.00 1320.00
Exhaust Fan 8" set 4 1075.00 4300.00
24940.00

2. Conduit Pipes & Fittings & Wiring


Asstd. Conduit pipes and fittings lot 1 4800.00
Ga. 14 THHN wire roll 6 1450.00 8700.00
Ga. 12 THHN wire roll 3 2100.00 6300.00
Ga. 8 THHN Stranded wire meter 150 38.00 5700.00
Panel Board (60A - main, 1-15A,
3-20A, 2- spare) set 4 2775.00 11100.00
KWH Meter set 4 2500.00 10000.00
46600.00

XI SPECIAL TREATMENTS
1. Soil Treatments lot 1 4000.00 4000.00
4000.00

XII PAINTING
1. Accessories & Paints
Concrete Primer waterbased gal. 8 2050.00 16400.00
Flat latex paint pail 10 2100.00 21000.00
Semi-gloss latex paint pail 12 2600.00 31200.00
Automotive lacquer spot putty gal. 6 650.00 3900.00
Automotive lacquer paint gal. 8 850.00 6800.00
Lacquer thinner gal. 8 325.00 2600.00
Latex tinting color lt. 4 280.00 1120.00
Skim coat bag 48 525.00 25200.00
Roofing paint gal. 12 780.00 9360.00
Sanding paper Norton #100 M. 8 220.00 1760.00
102940.00
Customer : MAVAL CORTES
Project : Proposed Four Door Apartment Building
Location : Brgy. Estancia, Kalibo, Aklan

ITEM ITEM DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I GENERAL REQUIREMENTS 63000.00


II EARTHWORKS 26000.00
III CONCRETE WORKS 621990.00
IV FORMWORKS 60400.00
V CEILING WORKS 50200.00
VI ARCHITECTURAL FINISHES 242640.00
VII HARDWARES 12600.00
VIII ROOFING & STEEL TRUSS 175480.00
IX PLUMBING, SANITARY & FIXTURES 61180.00
X ELECTRICAL 71540.00
XI SPECIAL TREATMENTS 4000.00
XII PAINTING 115540.00
XIII SEPTIC TANK 80000.00
Total Material Cost 1584570.00
Labor Cost & Contingencies 902740.00
Mark-up 150500.00
GRAND TOTAL COST 2637810.00
47400
93990
70950
243600
62700
103350
621990.00
125260
40800
28600

Das könnte Ihnen auch gefallen