Professional Documents
Culture Documents
380
900
110
1
Cost of Materials
Cost of Labor
Direct Cost
Indirect Cost
Total Cost
IX - CONCRETE WORKS
Quantity = 102.00 Cu.m.
Materials:
867 Bags Portland cement @ 210.00 / bag
102 Cu.m. Gravel A @ 450.00 / cu.m.
62 Cu.m. Course sand @ 400.00 / cu.m.
2 Units Mixing board @ 1,200.00 (Lumpsum)
2 Units Wheel Borrow @ 1,600.00
10 Pcs. Empty Plastic Containers @ 110.00
Cost of Materials
Cost of Labor
Equipment : (Rental) Operational
1 Unit One Bagger Concrete Mixer for 14 days @ 1,750.00
1 Unit Concrete Vibrator for 14 days @ 750.00
Direct Cost
Indirect Cost
Total Cost
X - MASONRY WORKS / PLASTERING
Quantity = 190.00(2) = 535.00 sq.m. (two faces)
Labor :
1 Leadman for 12 days @ 350.00 / day
10 Masons for 12 days @ 300.00 / day
10 Helpers for 12 days @ 230.00 / day
Cost of Labor
Materials:
200 Bags Portland cement @ 210.00 / bag
2,500 Pcs. No.4" CHB @ 8.50 / pc.
12 Cu.m. Fine sand @ 420.00 / cu.m.
10 Cu.m. Course sand @ 400.00 / cu.m.
10 Cu.m. Gravel @ 450.00 / cu.m.
1 Lot Mixing boards (Lumpsum)
Cost of Materials
Direct Cost
Indirect Cost
Total Cost
XI - ROOF FRAMING WORKS (Fabrication & Installations)
Quantity = 312.00 Sq.m.
Materials:
60 Lenghts 1 1/2" x 1 1/2" x 1/4" angle bar @ 920.00 / length
50 Kgs. Welding rod @ 80.00 / kg.
40 Lenghts 12mm dia. PRB at 220.00
16 Pcs. 12mm dia. Turn buckle @ 110.00
10 Pcs. Grinding blades @ 230.00
16 Pcs. 12mm thick x 0.30m x 0.30m steel plate @ 620.00
64 Pcs. 12mm dia. X 12' anchor bolts with knots & washers @ 188.50
130 Lengths 2"x4"x1/4" Cee-Purlins @ 720.00 / length
7 Cylinders Acetylene @ 1,520.00
14 Cylinders Oxygen @ 720.00
Cost of Materials
Cost of Labor
Equipment: (Rental)
2 Units Welding Machine for 18 days @ 750.00
2 Units Grinding Machine for 18 days @ 450.00
Cost of Equipment
Direct Cost
Indirect Cost
Total Cost
Direct Cost
Indirect Cost
Total Cost
XIII - CARPENTRY WORKS
Quantity = 1 Lot
Materials:
97 Units Door,Window & ACU jambs including glass frames (Lumpsum)
5 Units Panel doors @ 4,000.00
34 Units Flush doors @ 1,800.00
39 Pcs. Door knobs @ 880.00
39 Sets Loose pin 2" x 3" Hinges @ 54.00
1 Lot Ceiling Design @ ward room (Lumpsum)
1
1
1
430
96
20
30
12
Direct Cost
Indirect Cost
Total Cost
XIV - PLUMBING WORKS
Quantity = 1 Lot
a.) Septic Vault
Labor:
1
2
2
2
1
1
2
Materials:
250 Pcs. No.4" CHB @ 8.50
12 Lengths 10mm dia.x 6m DRB @ 140.00
5 Kgs. Ga. 16 tie wire @ 70.00
10
2
2
3
10
4
2
Materials:
170 Pcs. 16"x 16" Floor tiles @ 75.00
935 Pcs. 12"x 12" Wall tiles @ 54.00
40 Bags ABC Grout @ 110.00
30 Bags Portland cement @ 210.00
8 Sets Water closet flush bowl with fittings @ 3,800.00
8 Sets Lavatory with fitting and accessories @ 2,100.00
8 Pcs. U.S. brand Faucets @ 180.00
32 Pcs. 1/2" dia. G.I. coupling @ 24.00
24 Pcs. 4"x1/2"dia. Nipple @ 16.00
32 rolls Tapelon @ 28.00
8 Units C.R. PVC door @ 2,700.00 with complete accessories
8 Sets Shower hose bib sprinkler @ 950.00
32 Lengths 1/2" dia. G.I. pipe @ 1,680.00
2,000 Pcs. No.4" CHB @ 8.50
Cost of Materials
Cost of Labor
Direct Cost
Indirect Cost
Total Cost
XV - ELECTRICAL WORKS
Quantity = 252.00 Sq.m.
Materials:
1 Unit 1 1/2" dia. Entrance Cap @ 120.00
5 Lenghts 1 1/2" dia. RSC pipe @ 500.00
4 Pcs. 1 1/2" dia. RSC elbow @ 100.00
8
40
1
1
8
10
6
110
240
520
400
5
7
16
12
20
20
30
6
30
8
10
5
1
1
Cost of Materials
Cost of Labor
Direct Cost
Indirect Cost
Total Cost
XVII - CATCH BASINS
Quantity = 1 Lot
Labor and Materials
(Lumpsum)
XVIII - CONCRETE PLANTERS with GARDEN SOIL
Quantity = 1 Lot
Labor and Materials
(Lumpsum)
* Neutralizer
* Sanding
* Tile casting
* Prime Coating
* Second Coating
* Final Coating
Quantity = 1 Lot
SCOPE OF WORKS:
* Fabrications
*Installations
* Paintings
SUMMARY
I - DEMOLITION / CLEARING of EXISTING PARTITIONS at the GROUND FLOO
II - LAYOUT and BATTER BOARDS
III - FOUNDATION EXCAVATION
IV - GRAVEL BASE / COMPACTION
V - BACKFILLING / COMPACTION
VI - FORMS and SCAFFOLDS
VII - DISMANTLING OF FORMS & SCAFFOLDS
VIII - REINFORCING STEEL BARS
IX - CONCRETE WORKS
X - MASONRY WORKS / PLASTERING
XI - ROOF FRAMING WORKS (Fabrication & Installations)
XII - ROOFING WORKS
XIII - CARPENTRY WORKS
XIV - PLUMBING WORKS
a.) Septic Vault
b.) Comfort Rooms / Potable water lines
XV - ELECTRICAL WORKS
XVI - TILE WORKS
XVII - CATCH BASINS
Prepared:
CARLITO C. CABRERA
Civil Engineer
PRC Reg. No. 0044910
PTR no. 8445245
ISSUED on: January 08, 2010
ISSUED at: Davao City
ND FLOOR
Php
2,800.00
14,400.00
18,400.00
Php
35,600.00
9,256.00
44,856.00
Php
Php
1,050.00
3,600.00
2,760.00
Php
7,410.00
Php
3,900.00
867.00
720.00
600.00
600.00
180.00
Php
6,867.00
Php
14,277.00
3,712.00
17,989.00
Php
Php
3,500.00
23,000.00
Php
26,500.00
6,890.00
33,390.00
Php
Php
1,400.00
3,680.00
Php
5,080.00
Php
2,880.00
Php
3,000.00
Php
10,960.00
2,069.60
13,029.60
Php
Php
1,400.00
5,520.00
Php
6,920.00
1,800.00
8,720.00
Php
Php
13,000.00
8,667.00
6,500.00
4,767.00
41,400.00
15,200.00
5,700.00
5,067.00
1,980.00
2,640.00
2,640.00
Php
107,561.00
48,402.45
Php
155,963.45
40,550.00
196,513.45
Php
Php
3,500.00
24,000.00
18,400.00
Php
Php
45,900.00
11,934.00
57,834.00
Php
29,480.00
73,416.00
126,000.00
7,700.00
1,500.00
Php
238,096.00
95,238.40
Php
333,334.40
65,665.60
399,000.00
Php
343k
Php
182,070.00
45,900.00
24,800.00
2,400.00
3,200.00
1,100.00
Php
259,470.00
116,761.50
Php
24,500.00
10,500.00
Php
411,231.50
97,820.00
509,051.50
Php
Php
4,200.00
36,000.00
27,600.00
Php
67,800.00
Php
42,000.00
21,500.00
5,040.00
4,000.00
4,500.00
2,400.00
Php
79,440.00
Php
147,240.00
38,282.40
185,522.40
Php
Php
55,200.00
4,000.00
8,800.00
1,760.00
2,300.00
9,920.00
12,064.00
93,600.00
10,640.00
10,080.00
Php
208,364.00
83,345.60
Php
27,000.00
16,200.00
43,200.00
Php
Php
334,909.60
75,844.50
410,754.10
Php
393,470.00
68,437.50
39,880.00
12,775.00
38,250.00
1,120.00
5,100.00
1,120.00
840.00
2,100.00
6,300.00
Php
569,392.50
159,430.00
Php
728,822.50
14,672.85
743,495.35
50 / lenght
8.50 / ln.m.
Php
Php
45,000.00
20,000.00
61,200.00
34,320.00
2,106.00
7,800.00
204,000.00
58,000.00
66,700.00
54,467.00
40,320.00
1,320.00
1,980.00
840.00
Php
598,053.00
167,454.80
Php
765,507.80
17,676.20
783,184.00
Php
Php
1,050.00
1,800.00
1,380.00
1,800.00
900.00
690.00
1,380.00
Php
9,000.00
Php
2,125.00
1,680.00
350.00
2,100.00
900.00
800.00
540.00
8,500.00
1,120.00
360.00
Php
18,475.00
Php
27,475.00
7,143.50
34,618.50
Php
Php
Php
Php
Php
Php
12,750.00
50,490.00
4,400.00
6,300.00
30,400.00
16,800.00
1,440.00
768.00
384.00
896.00
21,600
7,600.00
53,760.00
17,000.00
224,588.00
67,377.00
291,965.00
18,531.20
310,496.20
120.00
2,500.00
400.00
320.00
14,000.00
4,600.00
3,400.00
3,360.00
4,200.00
2,520.00
2,200.00
5,280.00
41,600.00
6,400.00
1,500.00
28,000.00
40,000.00
24,000.00
Php
400.00
5,000.00
6,000.00
1,800.00
6,000.00
2,000.00
1,500.00
1,000.00
5,300.00
1,200.00
Php
214,600.00
60,000.00
Php
274,600.00
22,245.00
296,845.00
Php
Php
77,625.00
33,147.00
7,350.00
1,600.00
2,800.00
960.00
200.00
Php
123,682.00
34,630.00
Php
Php
158,312.00
13,688.00
172,000.00
Php
9,300.00
Php
10,200.00
Php
151,200.00
5,250.00
25,500.00
10,500.00
frames@8,500
10,500.00
Php
192,450.00
Php
Php
192,450.00
50,037.00
242,487.00
Php
141,000.00
Php
48,000.00
Php
15,000.00
Php
6,000.00
Php
44,856.00
17,989.00
33,390.00
13,029.60
8,720.00
196,513.45
57,834.00
399,000.00
509,051.50
185,522.40
410,754.10
743,495.35
783,184.00
34,618.50
310,496.20
296,845.00
172,000.00
9,300.00
10,200.00
242,487.00
141,000.00
48,000.00
15,000.00
6,000.00
Php
4,689,286.10