Documente Academic
Documente Profesional
Documente Cultură
2.20 Backfilling
2.21 Column Footing
C1F1 1 1.20 1.20 0.20
C1 3.40 0.30 0.30
Concrete Volume
40 kg bag, Portland Cement
Wash Sand
Gravel
Portland Cement
Sand
Purlins 20 12.00
3 2.80
Doors
2.4m x .9m Metal Door Jamb w/ Flush door
2.4m x .7m Metal Door Jamb w/ Flush door
2.4m x 1.0m Metal Door Jamb w/ 2-Flush door
Windows
4.9 sqm Analok Window with Transom 1
3.9 sqm Analok Window with Transom 2
.5 sqm Analok Window
Plumbing Works
Lavatory 1 set
Faucet 2 sets
1/2mm dia. Blue PVC Pipe x 3.0m 5 pcs
1/2mm dia Coupling 3 pcs
1/2mm dia 90 deg Elbow 4 pcs
1/2mm dia Tee 1 pcs
Solvent 1 can
Teflon Tape 1 roll
Electrical Works
4-Branch Panel Board with Breakers 1 set
1-40 AT
3-20 AT
40 W Flourescent Tube 6 set
Single Gang Switches 4 set
Flourescent Ceiling Bulb 2 set
2-gang Convenience Outlets 7 set
Tile Works
Bathroom only
0.60
1.20
.
0.2m x 0.2m Ceramic Tiles
cement
sand
Painting
Concrete 228.24 sqm
Concrete Neutralizer
Concrete Primer
Top Coat
Steel
Red Lead(Primer)
Top Coat
Paint Thinner
Paint Brush(2 in)
Paint Roller (6")
PHP
Heff Depth Ltot Lr Unit Wt Wttot Unit P A Atot Vol
144.00
0.00
0.20 0.45 0.07 3.29
0.10
0.20 0.11
0.18 47.00 0.06 2.88
47.00 m
272.85 m
272.85 m 1.00 Kgs
35.60 m
8.90
3.40 27.50 m/col
27.50 m/col Kgs
1.00 kgs
1.20 5.34 5.34
0.30 0.50 7.50 15.00 0.45
0.25 0.90 2.52 0.63
30.00 m 94.74
3.20 30.80 m/BEAM 2.00 Kgs
0.30
0.20 0.80 0.04 0.24
100.00 m Kgs
3.20 89.95 m/BEAM 5.00 Kgs
0.30
0.20 0.80 0.04 0.24
2.40 m Kgs
3.20 4.55 m/BEAM 1.00 Kgs
0.00 m
0.00
15.36 0.0030
32.00
16.38
16.44
18.00
5.60
3.90
64.00
3.50
6.40
166.22 232.70
240.00
8.40 322.92
322.92 m 1456.37
75.70
69.46
7.84
4.40 158.40
750.00 m 68.35
15.00 m
1.60 5.60 8.96
1.20 0.48
2.00 2.16 100.00
228.24
21.60
21.60
Voltot Unit Unit Cost Materials Manpower
QTY Unit Unit Cost Subtotal Unit Cost Subtotal
1,800.00
12.50 1,800.00
3,600.00 18,382.58
5.88 1,955.56 11,502.58
2.59
2.59
3.29
3.29 cu.m
4.23 cu.m
0.00 CUM
33,452.18 9,777.37
13,250.00 3,975.00
0.55
60.00 Lengths 190.00 11,400.00
0.00
0.00
0.00
0.55 cu.m 0.00
5.00 bags 225.00 1,125.00
1.00 cu.m 650.00 650.00
0.00 cu.m 650.00 0.00
15,190.00 3,797.50
2.88 cu.m
2.88 cu.m
24.00 bags 215.00 5,160.00
2.00 cu.m 650.00 1,300.00
4.00 cu.m 650.00 2,600.00
5,012.18 2,004.87
0.32 cu.m
3.00 bags 215.00 645.00
1.00 cu.m 600.00 600.00
2.00 cu.m 600.00 1,200.00
6.00 Lengths 190.00 1,140.00
2.00 Lengths 132.00 264.00
0.00
5.00 Lengths 132.00 660.00
1.00 Kgs 75.00 75.00
6.51 bd.ft 12.00 78.18
1.00 sheets 350.00 350.00
0.00
0.00
20,544.57 8,217.83
0.90
0.90 cu.m
8.00 bags 215.00 1,720.00
1.00 cu.m 600.00 600.00
2.00 cu.m 600.00 1,200.00
11.00 Lengths 315.00 3,465.00
11.00 Lengths 128.00 1,408.00
0.00
0.00
9.00 Kgs 75.00 675.00
12.81 bd.ft 12.00 153.72
1.00 sheets 350.00 350.00
0.47 cu.m
4.00 bags 215.00 860.00
1.00 cu.m 600.00 600.00
2.00 cu.m 600.00 1,200.00
5.00 Lengths 180.00 900.00
5.00 Lengths 128.00 640.00
0.24 cu.m
2.00 bags 215.00 430.00
1.00 cu.m 650.00 650.00
2.00 cu.m 650.00 1,300.00
1.00 Lengths 190.00 190.00
1.00 Lengths 132.00 132.00
2,109.80 * 548.55
cu.m
0.00 bags 215.00 0.00
1.00 cu.m 650.00 650.00
1.00 cu.m 650.00 650.00
1.00 Lengths 132.00 132.00
1.00 Kgs 75.00 75.00
74,954.10 42,855.64
49,214.10
1585.00 pcs 8.00 12,680.00
95.00 bags 210.00 19,950.00
96.09 Lengths 132.00 12,684.10
6.00 cu.m 650.00 3,900.00
25,740.00
0.10
0.05
0.05
0.05
0.02
0.01
0.19
0.01
0.02
0.50
11.00 bags 210.00 2,310.00
1.00 cum 650.00 650.00
127,007.12 31,947.83
14,563.69
54.00 lengths 750.00 40,500.00
12.00 kgs 130.00 1,560.00
158.40 sqm 335.00 57,947.12 17,384.14
18.09 sqm 270.00 4,883.12
122,295.52 25,361.11
19,195.52 9,861.11
57 shts 285.00 16,245.00
68.35 bdft 30.00 2,050.52
15.00 kgs 60.00 900.00
14,300.00 3,500.00
2.00 units 3500.00 7,000.00
1.00 units 3300.00 3,300.00
1.00 units 4000.00 4,000.00
88,800.00 12,000.00
4.00 10200.00 40,800.00
4.00 8500.00 34,000.00
7.00 2000.00 14,000.00
6,405.00 1,281.00
13,060.00 3,265.00
1 set 6200.00 6,200.00
0.00
0.00
6 set 250.00 1,500.00
4 set 180.00 720.00
2 set 220.00 440.00
7 set 185.00 1,295.00
0.00
100 m 25.00 2,500.00
1 roll 30.00 30.00
15 pcs 25.00 375.00
94,825.00 14,225.00
18,565.00 13,990.95
15,920.00
8.00 gal 280.00 2,240.00
10.00 gal 600.00 6,000.00
16.00 gal 480.00 7,680.00
2,645.00
508,273.72 171,795.02
-
-
-
-
-
-
-
-
3,731.69 46,961.23
1,590.00
-
11,400.00
-
-
-
-
-
-
1,125.00
650.00
-
-
75.00
-
-
1,139.25 20,126.75
-
-
-
-
-
5,160.00
1,300.00
2,600.00
-
5,980.00
-
150.00
-
-
-
1,002.44 8,019.48
-
-
645.00
600.00
1,200.00
1,140.00
264.00
-
660.00
75.00
78.18
350.00
-
-
-
-
4,108.91 32,871.32
-
-
-
1,720.00
600.00
1,200.00
3,465.00
1,408.00
-
-
675.00
153.72
350.00
-
-
-
-
-
-
-
-
860.00
600.00
1,200.00
900.00
640.00
-
-
150.00
53.58
350.00
-
-
-
215.00
650.00
1,300.00
190.00
132.00
-
-
375.00
-
290.00
-
-
-
430.00
650.00
1,300.00
190.00
132.00
-
-
75.00
5.27
285.00
-
109.71 2,768.06
-
-
-
-
650.00
650.00
132.00
75.00
-
117,809.74
49,214.10
12,680.00
19,950.00
12,684.10
3,900.00
25,740.00
-
-
21,840.00
-
3,900.00
-
19,581.70
-
-
-
-
-
2,310.00
650.00
-
158,954.95
-
10,500.00
16,500.00
-
-
-
-
-
-
-
14,563.69
40,500.00
1,560.00
75,331.26
-
-
-
-
4,883.12
-
5,072.22 152,728.86
29,056.64
16,245.00
2,050.52
900.00
-
17,800.00
7,000.00
3,300.00
4,000.00
-
100,800.00
40,800.00
34,000.00
14,000.00
-
-
128.10 7,814.10
-
1,200.00
500.00
175.00
105.00
120.00
35.00
150.00
50.00
-
2,500.00
540.00
180.00
120.00
60.00
300.00
250.00
120.00
-
-
1,000.00 18,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
326.50 16,651.50
6,200.00
-
-
1,500.00
720.00
440.00
1,295.00
-
2,500.00
30.00
375.00
-
109,050.00
-
-
-
-
-
71,125.00
15,250.00
8,450.00
-
-
32,555.95
15,920.00
-
2,240.00
6,000.00
7,680.00
-
-
2,645.00
-
220.00
1,700.00
380.00
105.00
240.00
-
-
-
-
-
2,000.00 5,360.00
693,716.96
13,648.22 693,716.96
Subtotal 693,716.96
VAT 94,068.02
Profit/Cont 90,183.21
Item
No. Description and Preparation Material Cost Labor Cost Equipment Cost Sub-Total Contingencies Profit VAT Total Remarks
1.00 Site Clearing and Preparations 1,800.00 720.00 2,520.00 75.60 630.00 387.07 3,612.67
2.00 Excavation and Earthworks 3,600.00 18,382.58 560.00 22,542.58 676.28 5,635.64 3,462.54 32,317.04
3.00 Concrete Works 33,452.18 9,777.37 3,731.69 46,961.23 1,408.84 9,392.25 6,931.48 64,693.80
4.00 Walling 74,954.10 42,855.64 0.00 117,809.74 3,534.29 29,452.43 18,095.58 168,892.04
5.00 Roofing 127,007.12 31,947.83 0.00 158,954.95 19,074.59 28,611.89 24,796.97 231,438.40
6.00 Plumbing Works and Fixtures 6,405.00 1,281.00 128.10 7,814.10 1,719.10 1,797.24 1,359.65 12,690.10
7.00 Floor Slab 2,109.80 548.55 109.71 2,768.06 83.04 692.01 425.17 3,968.29
8.00 Electrical Works 13,060.00 3,265.00 326.50 16,651.50 499.55 3,330.30 2,457.76 22,939.11
9.00 Septic Vault Construction 12,000.00 5,000.00 1,000.00 18,000.00 540.00 3,780.00 2,678.40 24,998.40
10.00 Ceiling 19,195.52 9,861.11 1,972.22 31,028.86 930.87 5,895.48 4,542.62 42,397.83
11.00 Doors and Windows 103,100.00 15,500.00 3,100.00 121,700.00 9,736.00 25,557.00 18,839.16 175,832.16
12.00 Painting 18,565.00 13,990.95 0.00 32,555.95 4,883.39 6,185.63 5,235.00 48,859.97
13.00 Tileworks 94,825.00 14,225.00 0.00 109,050.00 3,271.50 19,629.00 15,834.06 147,784.56
14.00 Cleaning 0.00 3,360.00 2,000.00 5,360.00 160.80 964.80 778.27 7,263.87
ITEM UNIT
NO. ITEM DESCRIPTION
I. MOBILIZATION/DEMOBILZATION lot
Sub-total
II EARTHWORKS lot
a. Site clear and breaking of affected existing slab,space for footing lot
a. Excavation and backfilling m³
c. Gravel bedding and compaction m³
Sub-total
III. REINFORCEMENTS lot
a. 10mmØ Deformed Steel Bars lgs
b. 12mmØ Deformed Steel Bars lgs
c. 16mmØ Deformed Steel Bars lgs
d. GA#16 Tie Wire kilos
Sub-total
IV. CONCRETE WORKS m³
a. Premium Cement bags
b. Washed Sand m³
c. Crushed 3/4" Gravel m³
Sub-total
V. FORMWORKS bdft.
a. 1/4" THK Ordinary Plywood sheets
b. 2"x2"x 10 ' Coco Lumber bdft.
c. 2"x3"x 10 ' Coco Lumber bdft.
d. Assorted CW Nails kilos
Sub-total
VI. STEEL WORKS AND ROOF FRAMING WORKS
a. 1-1/2"x1-1/2" x1/4' Ms Angle Bar pcs
b. 2"x 2" x1/4' Ms Angle Bar pcs
c. 10mmØ Deformed Steel Bars pcs
d. 1"x1" x3/16'' THK Ms Angle Bar pcs
e. 50mmx100mmx1.20mm thk C- Purlins pcs
f. 10 mmØ Sag Rod pcs
g. Fabrication Consumbles lot
Sub-total
VII. MASONRY AND PLASTERING WORKS m²
a. 4" Concrete Hollow Block sets
b. Cement bags
c. Washed Sand m³
d. 10mmØ Deformed Steel Bars pcs
e. GA#16 Tie Wire kilos
Sub-total
VIII. DOORS and WINDOWS
Supply in complete set with locksets and hardwares
Doors
a. D1-(1.20mx 2.55m) 1/4" Brown Glass on
Analok Alum. Frame Double- Swing Door with Transom set
b. D2-(0.80mx 2.55m) 1/4" Brown Glass on
Analok Alum. Frame Swing Door with Transom sets
c. D3-(1.00mx 2.55m) 1/4" Clear Viewing Glass w/ 1.0 m Frosted on
Double Swing FLush Door w/ Transom set
d. D4-(0.80mx 2.10m) 1/4" Clear Viewing Glass w/ 1.0 m Frosted on
Swing Door Flush with Transom set
e. D5-(0.70mx 2.10m) Wooden Flush door sets
f. D6-(0.70mx 2.10m) PVC Door w/ Decorative Glass Design set
Window
a. W1-(3.80mx 2.10m) 5 Panel - 1/4"thk Sliding on Glass on
Analok Alum. Frame Window with Transom sets
b. W2-(2.40mx 2.10m) 4 Panel - 1/4"thk Fixed Brown Glass on
Analok Alum. Frame Window with Transom sets
c. W3-(1.65mx 2.10m) 3 Panel - 1/4"thk Fixed Brown Glass on
Analok Alum. Frame Window with Transom sets
d. W4-(0.90mx 1.65m) 1/4"thk Sliding Glass on
Analok Alum. Frame Window with Transom sets
e W5-(1.30mx 1.10m) 1/4"thk Sliding Glass on
Analok Alum. Frame Window with Transom sets
f. W6-(0.70mx 2.60m) 1/4"thk Sliding Glass on
Analok Alum. Frame Window sets
g. W7-(0.70mx 0.60m) 1/4"thk Awning Glass on
Analok Alum. Frame Window sets
Sub-total
IX. CARPENTRY
a. Additional Ceiling Design Dropped from Finish Ceiling Line(Special Design) lot
b. Hardiflex Board on light metal frames sq.m.
securely fastened with rivets
c. Counter Cabinet at kitchen counters lot
with locksets and hardwSub-total
m³
X. ROOFING WORK lm.
a. GA #26 Galvalume Rib Type Long Span pcs
b. GA #26 G.I. Ridge Roll Galvalume pcs
c. GA #26 G.I. Valley Gutter Galvalume pcs
d. GA #26 G.I. End Flashing Galvalume pcs
e. GA #26 G.I. Spanish Gutter Galvalume pcs
f, GA #26 G.I. Fascia Cap Galvalume lot
g. Consumables and other Sub-total
m²
XI. TILE WORKS sets
a. 0.60mm x 0.60mm Granite Tiles sets
b. 0.20mm x 0.20mm Ceramic Tiles sets
c. Tile Adhesive bag
d. Tile Grout pcs
e. Tile Trim x 8' bags
f. Cement lot
g. Comsumables m³
h. Fine Sand
Sub-total lot
XII. PLUMBING WORKS AND PLUMBING FIXTURES lgs
a. 1/2"Ø G.I. Pipe lot
b. Pipe Fittings units
c. Lavatory/ Wash Basin set
d. Stainless Steel Kitchen Sink - 2 Basin & 2 dryer pcs
e. Faucet unit
f. Grease Trap and Catch basin pcs
g. 2"Ø PVC Pipe S-1000 pcs
g. 4"Ø PVC Pipe S-1000 lot
h. PVC Pipe Fittings
i. Consumables and other items to complete lot
the plumbing works
Sub-total lot
XIII. ELECTRICAL WORKS AND ELECTRICAL FIXTURES
a. 18 Watts Compact Flourescent (ILPI to provide the LAMP) units
with 6"Ø PIN light holder units
b. Ceiling Exhaust fan @ kitchen units
c. Hand drier (ILPI TO PROVIDE THE WIRE) roll
d. 3.5mm² TW Wire (ILPI TO PROVIDE THE WIRE) roll
e. 5.5mm² TW Wire (ILPI TO PROVIDE THE WIRE) roll
f. 8.0mm² TW Wire pcs
g. 2 Gang Convenience Outlet with plate and cover pcs
h. Single Gang Swithces with plate and cover pcs
i. Two Gang Switches wi (ILPI TO PROVIDE THE conduits) lot
j. Electrical Pipe Conduits pcs
k. Circuit Breakers unit
l. Panel Board lot
m. Consumables
Sub-total sq.m.
XIV. PAINTING WORKS
Masonry, Ceiling and Concrete Surfaces gals
a. Neutralizer gals
b. L/T cast gals
c. L/T Primer gals
d. L/T Top Coat cans
e. L/T Tinting Colors lot
f. Painting Consumables and Accessories
Sub-total
TOTAL PROJECT COST
NAME OF FIRM
Designation