Scribd
Upload
34 views3 pages

Bom Bacolor

Uploaded by

Mak2x Anthon Orgas Gum.
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
34 views3 pages

Bom Bacolor

Uploaded by

Mak2x Anthon Orgas Gum.
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 3

Project Owner: Ms. Kristine Claire T.

Cruz
Project Location Blk 12 Lot 21&23 Royal Family Homes Subdivision San Vicente
Apalit Pampanga 2016

Subject: Project Cost Estimate


1. GENERAL REQUIREMENTS Unit Quantity PRICE Subtotal Total
1.1 Mobilization & Demobilization lot 2 6,000.00 12,000.00
1.2 Technical Supervision Fees visit 10 1,500.00 15,000.00
1.6 Hauling of Debris & Backfill Materials lot 2 10,000.00 20,000.00

2. LAYOUT AND EXCAVATION WORKS cum 60 750.00 45,000.00

3. STRUCTURAL WORKS 418,930.00


9mm ᴓ Rebar Gr.33 pcs 270 115.00 31,050.00
10mm ᴓ Rebar Gr.33 pcs 760 153.00 116,280.00
12mm ᴓ Rebar Gr.33 pcs 320 260.00 83,200.00
16mm ᴓ Rebar Gr.33 pcs 420 420.00 176,400.00
#16 TIE WIRE kgs 120 100.00 12,000.00

4. MASONRY WORKS 1,135,844.00


PORTLAND CEMENT (Republic) bags 1247 260.00 324,220.00
Sand (2.4cum) elf 64 2,200.00 140,800.00
Gravel G3/4 (2cum) elf 50 4,200.00 210,000.00
CHB 5" Exterior wall pcs 5489 16.00 87,824.00
CHB 4" Interior wall pcs 1400 15.00 21,000.00
CWN (1",2",3") kgs 32 100.00 3,200.00
1/2 ORDINARY Plywood pcs 48 600.00 28,800.00
1/2 PHENOLIC BOARD pcs 56 700.00 39,200.00
COCO LUMBER (2"x2"x12') pcs 360 170.00 61,200.00
GOOD LUMBER (2"x2"x10') pcs 420 180 75,600.00
BACKFILL MATERIALS (2.4cum) elf 72 2,000.00 144,000.00

5. ROOFING WORKS
(A) TRUSSES 117,980.00
GI TUBULAR BAR 2"x4"x2.0mmx6m pcs 28 1,100.00 30,800.00
GI C-Purlins 2"x3"x1.2mmx6m pcs 62 500.00 31,000.00
Angle bar 1 1/2x 1 1/2 pcs 12 550.00 6,600.00
WELDING ROD 7018 kgs 50 120.00 6,000.00
CONSUMABLES lot 2 10,000.00 20,000.00
EPOXY PRIMER can 6 850.00 5,100.00
SAGROD 12mm Plain Bar pcs 36 380 13,680.00
Round Bar Cross Brace 16mm pcs 16 300.00 4,800.00

(B) ROOF 435,750.00


RIB TYPE PANEL Prepainted (0.04mm) lft. 720 120.00 86,400.00
SPANISH GUTTER 2m (STAINLESS) pcs 26 1,300.00 33,800.00
WALL FLUSHING / CAPPING 2m pcs 40 1,100.00 44,000.00
SPANDREL lft. 130 160.00 20,800.00
RIVETS 1/8" x 1/2" box 5 500.00 2,500.00
TEX SCREW 2 1/2" pcs 2500 2.00 5,000.00
VULCASEAL can 5 650.00 3,250.00
Insulation Double Sided PE foam roll 10 24000 240,000.00

6. CARPENTRY WORKS 246,600.00


SUSPENDED CEILNG
9mm MARINE PLYWOOD pcs 120 1,800.00 216,000.00
Metal furring pcs 64 350.00 22,400.00
WALL ANGLE pcs 56 45.00 2,520.00
W/CLIP pcs 360 8.00 2,880.00
RIVETS box 8 350.00 2,800.00
7. FINISHES,TILES & PREFABRICATED 457,200.00
DOORS
SOLID PANEL MAIN DOOR set 8 7,500.00 60,000.00
FLUSH DOOR sets 16 8,500.00 136,000.00
PVC DOOR sets 16 3,500.00 56,000.00
WINDOWS( POWDER COATED Aluminum) sqft 216 450.00 97,200.00
PLUMBINGS & FITTINGS (WC,LAV) set 4 15,000.00 60,000.00
KITCHEN & ACCESSORIES set 4 12,000.00 48,000.00

8. TILING WORKS sqm 288 980 282240 282,240

9. PLASTERING & FINISHING WORKS sqm 960 150.00 144,000.00 144,000.00

10. PAINTING WORKS lot 4 17,000.00 68,000.00 68,000.00

11. ELECTRICAL WORKS lot 4 34,000.00 136,000.00 136,000.00

12.PLUMBING WORKS lot 4 23,000.00 92,000.00 92,000.00


WATER LINE
SANITARY

13. LIGHTING and FIXTURES lot 4 28,000.00 112,000.00 112,000.00

Total Material Cost 3,738,544.00


LABOR cost 1,869,272.00
GRAND TOTAL MATERIAL AND LABOR COST 5,607,816.00 Php

Approved by:

Ms. Kristine Claire T. Cruz


Owner
Project Owner: Mr. & Mrs. Leslie and Teresa Capulong
Project Location Brgy. Sta Ines Bacolor Pampanga 2001

Subject: Project Cost Estimate


Unit Quantity PRICE Subtotal Total
1. GENERAL REQUIREMENTS 47,000.00

2. LAYOUT AND EXCAVATION WORKS cum 60 750.00 45,000.00

3. STRUCTURAL WORKS 438,084.00

4. MASONRY WORKS 1,155,236.00

5. ROOFING WORKS
(A) TRUSSES 117,980.00

(B) ROOF 235,750.00

6. CARPENTRY WORKS 246,600

7. FINISHES,TILES & PREFABRICATED 457,200.00

8. TILING WORKS sqm 220 820 180400 180,400

9. PLASTERING & FINISHING WORKS sqm 960 150.00 144,000.00 144,000.00

10. PAINTING WORKS lot 4 17,000.00 68,000.00 68,000.00

11. ELECTRICAL WORKS lot 4 34,000.00 136,000.00 136,000.00

12.PLUMBING WORKS lot 4 24,000.00 96,000.00 96,000.00

13. LIGHTING and FIXTURES lot 4 34,000.00 136,000.00 136,000.00

Total Material Cost 3,503,250.00


LABOR cost 1,751,625.00
GRAND TOTAL MATERIAL AND LABOR COST 5,254,875.00 Php

You might also like