You are on page 1of 18

ITEM NO.

II

ITEM PRTICULARS
GENERAL EXPENSES
Miscellaneous Government fees and Clearances
Temporary Power and Water Connections
Mobilization
Communication
Staff and Supervisors
Delivery/ Hauling of Materials
Cleaning
Demobilization
Bunk House/ Temporary Facilities
Field Offices
As Built Plans
Others
SUBTOTAL
SITE PREPARATION DEMOLITION WORKS
Batterboards/Lineages
Others

QTY

UNIT

1.00 lot
1.00 lot
1.00 lot
1.00 hrs.
1.00 months
1.00 lot
1.00 s.m.
1.00 lot
1.00 s.m.
1.00 s.m.
0.00 lot

32.26 lm

SUBTOTAL
III

EARTHWORKS
Manual Excavation
Manual Backfill/ Compaction
Gravel Bedding G-1
Soil Poisoning
Dampproofing (3 mil. Thk)
Soil Field Density Testing
Others

9.00 m3
8.60 m3
0.46 m3
94.53 s.m.
58.10 s.m.
1.00 lot

SUBTOTAL
IV

CONCRETE WORKS

28 MPA
Concrete Countertops
Concrete Column
Concrete beams
Concrete roof beams
Testing of Sample Cylinder

0.00 cm
0.27 m3
4.29 m3
2.77 m3
1.90 m3
1.00 ls
SUBTOTAL

VI

VII

REBARS
10 mm. dia. grade 33 (6 m long)
12 mm. dia. grade 33 (6m long)
16 mm. dia. Grade 40 (6 m long)
#16 g.i. tie wires (@ .25 mm)
Testing of Samples
Others

67.46 pcs
176.47 pcs
40.80 pcs.
789.49 m
1.00 ls

SUBTOTAL
FORMWORKS and SCAFFOLDINGS
Scaffoldings
Others
SUBTOTAL
MASONRY WORKS
6'' Thick CHB (Non-Loading Bearing) with Cement Mortars @ cells & joints
4" Thick CHB (Non-Loading Bearing) with Cement Mortars @ cells & joints
12 mm. dia. Rebars grade 33 (6 m long)
#16 g.i. tie wires
Testing of CHB Samples
Others

1.00 lot

2 753 pcs.
297.00 pcs.
753.14 pcs.
4.88 kg
1.00 lot

SUBTOTAL
VIII

PLASTERWORKS
Cement Plaster 16mm. Thk. (class B) 2 FACE

488.00 s.m.

Others
SUBTOTAL
IX

XI

CARPENTRY WORKS
Fascia 300x12 mm thk. Cemboard
Stair Handrail Hardwood (Treated)
Plywood Double Wall 1/4" THK.
Others

139.70 s.m.
3.80 lf
43.46 s.m.

SUBTOTAL
CASEWORK (COMPLETE WITH PAINTING AND ACCESSORIES)
Closet- Bedroom 1
Closet- Bedroom 2
Closet- Bedroom 3
Cabinets Counter- Kitchen
SUBTOTAL
SASH WORK/ MILLWORK
Fr. 3x8 hardwood jambs
DOORS (COMPLETE WITH FINISHING AND HARDWARES)
Door D-1 Panel door
Door D-2 Plywood Flush Door
Door D-3 Plywood Flush Door
Door D-4 Plywood Flush Door
Door D-5 Aluminum Sliding Door
Glass Jal. WDO. W-1
Glass Jal. WDO. W-2
Glass Jal. WDO. W-3
Others
SUB-TOTAL

XIII

FLOOR/WALL/CEILING FINISHES

1.00 set
1.00 set
1.00 set
3.00 lm

7.00 sets
1.00 set
3.00 sets
1.00 set
2.00 sets
2.00 sets
4.00 sets
4.00 sets
1.00 set

300 x 300 Vit. Glazed Tiles Kit. Cabinet with grout


Tile grout sealer
Tile cement adhesive "ABC"

10.50 s.m.
10.50
10.50

SUBTOTAL
XIV

TINSMITHRY
Plain G.I Ridge Rolls GA. 26
Corr. G.I Shts. GA 26
Plain G.I Gutter
Roof insulation by "Astro-foil" (R Value- 14)
Wire Basket Strainer
Fascia Board 1x10
Others

4.95 lm
44.64 s.m.
4.80 lm
52.64 s.m.
4.00 pcs
121.92 s.m.

SUBTOTAL
XV

XVI

XVII

WATERPROOFING
Syskote "Pokytite" @ 2/F toilets (5 coats)
Others
SUBTOTAL
PAINTING WORKS
Exterior acrylic latex- flat finish
Interior acrylic latex- flat finish
Others
SUBTOTAL
SANITARY AND PLUMBING WORKS
Valves
PVC Downspout 3" Dia.
Consumables/ Miscellaneous
PLUMBING FIXTURES AND FITTINGS
Water closet " Karat" elongated front K-2788 athenee premium color
Lavatory
Toilet paper holder- Stainless steel

5.09 s.m.

82.11 s.m.
182.68 s.m.

97.15 s.m.
31.00 lm
1.00 lot
2.00 sets
2.00 sets
2.00 sets

Lav Faucet
Grease Trap Stainless Steel
Kitchen Sink Faucet
Septic tank
Water consumption
Others

2.00 sets
1.00 sets
1.00 sets
1.00 sets
1.00 month

SUBTOTAL
XVIII

ELECTRICAL WORKS
Service entrance
Roughing in
Electrical wires and cables #12
Electrical wires and cables #14
Wiring devices (National wide series)
Panel boards and circuit breakers
LIGHTING FIXTURES (COMPLETE)
Circular FL. 36 watts on Dcor housing
Minitube flourescent light
Osram 30 watts mini-tube FL Light
Philips SL-2000 Energy saving lamp on porcelain light receptacle
Electrical consumption

2.50 lm
97.15 s.m.
58.44 lm
39.40 lm
97.15 s.m.
1.00 set
1.00 set
6.00 set
3.00 set
3.00 set
1.00 month

SUBTOTAL
XIX

MISCELLANEOUS
Anti- pesticide coating of all wood members and frames "Solignum" clear
Others
SUBTOTAL

97.15 s.m.

MATERIAL COST
UNIT COST AMOUNT

LABOR COST W/ VAT


UNIT COST AMOUNT

LABOR AND MATERIALS


91657.5

552.00

20000.00
15000.00
20000.00

20000.00
15000.00
20000.00

32000.00
6500.00
15.00
13000.00

32000.00
6500.00
15.00
13000.00

200.00

200.00

552.00

21.50

21.50

644.00
1725.00

644.00
1725.00

2942.50

88715.00
5032.56

120.00

3871.20

36.00

3871.20

1161.36

1161.36
18834.19

437.00
69.00

201.02
6522.57

6723.59

450.00
120.00
30.00
20.00

4050.00
1032.00
138.00
1890.60

5000.00

5000.00

12110.60
9873

2875.00

998.00

6000.00
2875.00

6998.00
65692.22

27.60
27.60
28.00
50.00
0.00

1861.90
4870.57
1142.40
39474.50
0.00

11.00
11.00
11.00
18.00
1000.00

47349.37

742.06
1941.17
448.80
14210.82
1000.00

18342.85
28850

23000.00

23000.00

5850.00

23000.00

5850.00

5850.00
1237259.1

305.00 839665.00
187.00 55539.00
27.60
207.00
50.00 20786.66
192.00
192.00

106.50 293194.50
65.00 19305.00
11.00
8284.54
17.50
85.40

916389.66

320869.44
65880

95.00

46360.00

40.00

19520.00

46360.00

19520.00
122428.08

133.00
120.00
713.00

15786.10
456.00
30986.98

46.00
42.00
248.00

47229.08

64262.00
159.60
10 778.08

75199.68
206273

28000.00
19000.00
31200.00
3330.00

28000.00
19000.00
31200.00
9990.00

10115.00
6744.00
6744.00
1160.00

88190.00

10115.00
6744.00
6744.00
3480.00
118083.00
218129

1207.50

8452.50

355.00

11675.00
10870.00
10870.00
10870.00
21770.00
5400.00
5400.00
4000.00

11675.00
32610.00
10870.00
21740.00
43540.00
21600.00
21600.00
4000.00

2330.00
2174.00
1050.00
1192.00
4354.00
3500.00
3500.00
1500.00

167635.00

2330.00
6522.00
1050.00
2384.00
8708.00
14000.00
14000.00
1500.00

50494.00
28644

270.00
650.00
450.00

2835.00
6825.00
4725.00

95.00
250.00
158.00

14385.00

9975.00
2625.00
1659.00
14259.00
148051.1

217.00
437.00
1730.00
180.55
74.75
500.00

1074.15
19507.68
8304.00
9504.15
299.00
60960.00

76.00
153.00
400.00
50.00
17.00
300.00

99648.98

376.20
6829.92
1920.00
2632.00
68.00
36576.00

48402.12
2718.06

414.00

2107.26

120.00

2107.26

610.80
610.80
53907.63

109.25
109.25

8970.50
19957.80

92.86
95.00

28928.30

7624.73
17354.60

24979.33
102004.5

25.47
234.00
4025.00

2474.40
7254.00
4025.00

2.80
100.00
700.00

272.02
3100.00
700.00

13000.00
3300.00
258.75

26000.00
6600.00
571.50

500.00
500.00
67.50

1000.00
1000.00
135.00

4520.00
5400.00
4520.00
25000.00
1300.00

9040.00
5400.00
4520.00
25000.00
1300.00

120.00
400.00
120.00
6925.00
0.00

92184.50

240.00
400.00
120.00
6925.00
0.00

9820.00
125320.42

1771.00
506.00
287.00
287.00
51.75
5000.00

4427.50
49157.90
16772.28
11307.80
5027.50
5000.00

345.00
132.00
81.00
81.00
14.00
67.00

862.50
12823.80
4733.64
3191.40
1360.10
67.00

1127.00
450.00
450.00
380.00
2300.00

1127.00
2700.00
1350.00
1140.00
2300.00

202.00
150.00
150.00
140.00
0.00

202.00
900.00
450.00
420.00
0.00

100309.98

25010.44
71079.2

368.00

35751.20

35751.20

96.00

35328.00

35328.00

1723005.62

875753.62

total
c
p
total

2598759.24
77962.7772
259875.924
337838.701

permit

cari
60000

p.b
1421.25
1421.25
grandtotal
2999440.44

total
62842.5
37315.76

You might also like