Vous êtes sur la page 1sur 28

(fence)

PROJECT : Construction of Fence


OWNER: : Mr. & Mrs. Roberto Cantor
LOCATION : Brgy. San Jose, Lipa City
AMOUNT : P 213,335.00
Length : 105.00 mtrs.
Height : 1.80 mtrs.
I. SITE CLEARING AND GRUBBING
II. HAULING
III. EXCAVATION cu.m. 14.5 350.00
IV.CONCRETE WORKS
Materials
Cement bags 65 190.00
Sand cu.m. 5 650.00
Gravel cu.m. 8 750.00
10 mm RSB pcs. 130 120.00
Ord. Plywood pcs. 6 380.00
Formlumber bd.ft. 200 17.00
CWN kgs. 5 70.00
G.I. Tie Wire kgs. 5 70.00
LABOR
One (1) General Foreman MD 8 350.00
One (1) Capataz MD 8 300.00
One (1) Mason MD 8 300.00
One (1) Carpenter MD 8 300.00
Eight (8) Laborers MD 64 230.00
V. MASONRY WORKS (including finishing)
Materials
CHB # 4 pcs. 2300 6.50
Cement bags 160 190.00
Sand cu.m. 14 650.00
10 mm RSB pcs. 100 120.00
LABOR
One (1) General Foreman MD 22 350.00
One (1) Capataz MD 22 300.00
Two (2) Masons MD 44 300.00
Six (6) Laborers MD 132 230.00
VI. STEEL WORKS (main gate and pedestrian gate) (lumpsum)
I. Site Clearing and Grubbing 5,250.00
II. Hauling 2,000.00
III. Excavation 5,075.00
IV. Concrete Works 68,300.00
V. Masonry Works 117,710.00
V. Steel Works 15,000.00
Total = P 213,335.00
SUMMARY
5,250.00
2,000.00
5,075.00
68,300.00
12,350.00
3,250.00
6,000.00
15,600.00
2,280.00
3,400.00
350.00
350.00
43,580.00
2,800.00
2,400.00
2,400.00
2,400.00
14,720.00
24,720.00
117,710.00
14,950.00
30,400.00
9,100.00
12,000.00
66,450.00
7,700.00
6,600.00
13,200.00
23,760.00
51,260.00
15,000.00
SUMMARY
PROJECT : Proposed Two Storey Residence
OWNER : Mr. & Mrs. Roberto Cantor
LOCATION : Brgy. San Jose, Lipa City
I. SITEWORKS
Excavation lot 1 25,000.00
Backfilling lot 1 25,000.00
II. CONCRETE WORKS
Cement bags 550 200.00
Sand cu.m. 35 650.00
Gravel cu.m. 70 850.00
16 mm Def. Bars pcs. 300 300.00
12 mm Def. Bars pcs 150 190.00
10 mm Def. Bars pcs. 400 135.00
Form Plywood 1/2 pcs. 70 520.00
Form Lumber b/f 3500 17.00
Asstd. CW Nail kgs. 65 90.00
G.I. Tie Wire kgs. 50 70.00
Labor
III. MASONRY WORKS
4" CHB pcs. 2000 7.00
5" CHB pcs. 5000 8.00
Cement bags 550 200.00
Sand cu.m. 50 650.00
10 mm Def. Bars pcs. 450 135.00
G.I. Tie Wire kgs. 25 70.00
Labor
IV. TILEWORKS (Toilet & Bath only)
VI. FABRICATED MATERIALS
VII. PLUMBING AND T&B FIXTURES
VIII. ELECTRICAL WORKS AND FIXTURES
IX. CARPENTRY WORKS (ceiling at 2nd Floor & Stairs only)
X. ROOF FRAMING WORKS
XI.TINSMITHRY WORKS
I. Siteworks 50,000.00
II. Concrete Works 634,500.00
III. Masonry Works 349,650.00
IV. Tileworks (T & B only) 25,000.00
VI. Fabricated Materials 160,000.00
VII. Plumbing and T&B Fixtures 45,000.00
VIII. Electrical Works and Fixtures 45,000.00
IX. Carpentry Works 90,000.00
X. Roof Framing Works 110,000.00
XI. Tinsmithry Works 90,000.00
Total = 1,399,150.00
SUMMARY
25,000.00
25,000.00
50,000.00
110,000.00
22,750.00
59,500.00
90,000.00
28,500.00
54,000.00
36,400.00
59,500.00
5,850.00
3,500.00
470,000.00
164,500.00
634,500.00
14,000.00
40,000.00
110,000.00
32,500.00
60,750.00
1,750.00
259,000.00
90,650.00
349,650.00
25,000.00
160,000.00
45,000.00
45,000.00
90,000.00
110,000.00
90,000.00
SUMMARY
(for bank loan....)
PROJECT : Proposed Two Storey Residence
OWNER : Mr. & Mrs. Roberto Cantor
LOCATION : Brgy. San Jose, Lipa City
I. SITEWORKS
Excavation lot 1 60,000.00
Backfilling lot 1 45,000.00
II. CONCRETE WORKS
Cement bags 650 180.00
Sand cu.m. 40 650.00
Gravel cu.m. 80 850.00
16 mm Def. Bars pcs. 405 280.00
12 mm Def. Bars pcs 120 190.00
10 mm Def. Bars pcs. 1120 135.00
Form Plywood 1/2 pcs. 90 520.00
Form Lumber b/f 3500 17.00
Asstd. CW Nail kgs. 75 90.00
G.I. Tie Wire kgs. 50 65.00
Labor
III. MASONRY WORKS
4" CHB pcs. 2500 6.50
5" CHB pcs. 6000 7.50
Cement bags 720 200.00
Sand cu.m. 65 650.00
10 mm Def. Bars pcs. 450 135.00
G.I. Tie Wire kgs. 45 65.00
Labor
IV. TILEWORKS
60cm x 60cm Granite Tiles pcs. 585 220.00
30cm x 30cm Wall Tiles pcs. 970 45.00
30cm x 30cm Floor Tiles pcs. 230 45.00
Cement bags 85 200.00
Sand cu.m. 10 650.00
Labor
VI. FABRICATED MATERIALS
VII. PLUMBING AND T&B FIXTURES
VIII. ELECTRICAL WORKS AND FIXTURES
IX. CARPENTRY WORKS
X. STEEL WORKS (Roof Framing & Balcony Railings)
XI. TINSMITHRY WORKS
I. Siteworks 105,000.00
II. Concrete Works 829,845.00
III. Masonry Works 420,086.25
IV. Tileworks 278,370.00
VI. Fabricated Materials 160,000.00
VII. Plumbing and T&B Fixtures 45,000.00
VIII. Electrical Works and Fixtures 65,000.00
IX. Carpentry Works 120,000.00
X. Roof Framing Works 200,000.00
XI. Tinsmithry Works 130,000.00
Total = 2,353,301.25
SUMMARY
60,000.00
45,000.00
105,000.00
117,000.00
26,000.00
68,000.00
113,400.00
22,800.00
151,200.00
46,800.00
59,500.00
6,750.00
3,250.00
614,700.00
215,145.00
829,845.00
16,250.00
45,000.00
144,000.00
42,250.00
60,750.00
2,925.00
311,175.00
108,911.25
420,086.25
128,700.00
43,650.00
10,350.00
17,000.00
6,500.00
206,200.00
72,170.00
278,370.00
160,000.00
45,000.00
65,000.00
120,000.00
200,000.00
130,000.00
SUMMARY
PROJECT : Proposed Duplex Residence
OWNER : Philippine AirForce
LOCATION : Fernando Airbase, Lipa City
I a. Site Works
Clearing & Grubbing lot 1.00
Excavation lot 1.00
Backfilling lot 1.00
P
II. Concrete Works
A. Concreting of Footings, Columns,Beams
Materials:
650 bags Cement @ P 200.00 P
25 cu.m. Sand 650.00
10 cu.m. Gravel () 850.00
100 pcs Formworks 2 x 3 x 12 (Coco Lumber) 102.00
15 pcs Plywood 1/2" thk 520.00
10 pcs Plywood " thk 380.00
30 pcs Form Lumber 2 x 2 x 8 (Coco Lumber) 46.00
16 pcs Form Lumber 2 x 4 x 12 (Coco Lumber) 136.00
30 pcs Form Lumber 2 x 2 x 8 (Good Lumber) 120.00
15 kgs C.W. Nail # 4 70.00
15 kgs C.W. Nail # 3 70.00
10 kgs C.W. Nail # 2 75.00
3.5 kgs C.W. Nail # 1 75.00
10 kgs G.I. Wire #16 80.00
P
Labor:
P
III. Reinforcement
A. Footings, Columns, Tie Beams & Roof Beams
Materials:
170 pcs 12mm RSB 190.00
1120 pcs 10mm RSB 135.00
25 kgs G.I. Wire #16 80.00
5 pcs Hacksaw Blade 65.00
P
Labor:
Item Cost P
IV. Masonry Works
Materials:
3500 pcs CHB #5 @ P 8.00 P
1400 pcs CHB #4 7.00
450 pcs 10mm RSB 135.00
30 kgs G.I. Wire #16 80.00
720 bags Cement 200.00
16 pcs Formworks 2"x4"x12' 136.00
50 pcs Formworks 2"x3"x12' 119.00
70 pcs Formworks 2"x2"x8' 120.00
2 kgs. Concrete Nail 80.00
8 kgs. C.W.N. (Asstd.) 70.00
65 cu.m. Sand (S-1) 650.00
P
Labor:
Item Cost P
V. Plumbing Works
A. Water, Sanitary Line & Vent & Drainage Piping
Materials:
15 pcs 4" PVC Pipe 836.00
25 pcs 3" PVC Pipe 715.00
8 pcs 4" PVC Elbow 715.00
15 pcs 1/2" uPVC tee 22.00
16 pcs 1/2" x 2" G.I. nipple 27.50
13 pcs G.I. End Cap 1/2" 148.50
3 pcs Brass Valve (kitz) 1/2" 148.50
15 pcs Elbow 1/2" s/s 123.00
30 pcs Male Adaptor 1/2" 22.00
15 pcs Teplon (big) 22.00
6 pcs 90 Elbow 4" 148.50
12 pcs 90 Elbow 3" 236.50
14 pcs 90 Elbow 2" 55.00
14 pcs 45 Elbow 2" 55.00
6 pcs P-Trap 2" 165.00
5 pcs Neltex Solvent Cement 400cc 203.50
1 pc Hose Bibb Chrome Plated 326.48
3 pcs G.I. Nipple " 27.50
1 pc G.I. Nipple " x 24" 88.00
1 pcs G.I. Tee 60.50
1 pcs G.I. Straight Elbow 49.50
3 pcs G.I. Tee " 27.50
3 pcs G.I. Elbow 27.50
1 pc G.I. Plug 13.20
2 pcs RP 36.30
1 pc pn2520 hot & cold pipe 345.00
2 pcs um 20 union patente 255.00
2 pcs Elbow 20mm x 90 12.00
1 pc Tee 20mm x 90.00
1 pc Tee " 205.00
12 pcs Threaded Elbow 22.00
44 pcs Elbow (Plain) " 22.00
6 pcs Female Adaptor 22.00
12 pcs " UPVC Blue Pipe 80.00
50 m " PVC Pipe 50m (black) 10.89
P
Labor:
Item Cost P
VI. a. Septic Tank
500 pcs. CHB # 5 8.50
20 pcs. 12mm bars 170.00
25 pcs. 10mm bars 120.00
60 bags Cement 215.00
7 cu.m. Sand 650.00
2.5 cu.m. Gravel 3/4 850.00
1 kg. G.I. Wire #16 80.00
Item Cost P
VII. A. Truss and Roof Framing Materials
Qty = l.s.
20 pcs 2" x 4" x 1.5mm thk C Purlins 1,000.00
40 pcs 2" x 2" x 6mm thk Angular Bar 850.00
25 pcs 1" x 1" x 5mm thk Angular Bar 550.00
80 pcs 2" x 3" x 1.5mm thk. C-PURLINS 650.00
10 pcs 12mm Plain Bar 320.00
2 sets Oxy Acetylene 470.00
1 gals Paint Thinner 220.00
2 pcs Paint Brush #1 70.00
2 pcs Paint Brush #2 90.00
4 pcs Grinding disc #4 65.00
1 gal Lacquer Thinner 220.00
1 kl Rug (basahan) 50.00
6 gals Epoxy Primer Paint (GRAY) 600.00
1 box Welding Rod (6013) 1,900.00
P
Labor:
Item Cost P
VIII. Tinsmithry
320.88 l.m. 0.40mm x1.05m x l.s. Color Roof 260.00 P
14 pcs 0.40mm x 0.641 x 2.44 Wall Flashing 450.00
7 pcs 0.40mm x 0.641 x 2.44 Wall Capping 650.00
6 rolls 10mm Single Side Alum. Foil Insulation 3,850.00
5000 pcs Tekscrew (Steel) 2.50
2000 pcs Blind Rivets 1.50
59 pcs Ridge Roll 0.40mm x 18" x 2.44 230.00
10 ctgs Silicone Sealant 250.00
2 pcs. Plain Sheet 1,100.00
Materials
Labor:
Item Cost P
X. Fabricated Materials
a.1. Doors
2 set D-1 0.90m x 2.10m Solid Panel Door 7,000.00 P
w/2" x 6" Jamb
12 sets D-2 0.80m x 2.10m MDF Door 3,500.00
w/2" x 5" Jamb
6 sets D-6 0.60m x 2.10m pvc door w/jamb 2,500.00
Materials Cost
Labor
Item Cost P
b. Window
( Labor & Materials)
10 sets W-1 1.20 x 1.20 PVC w/screen 8,500.00 P
Window Sliding Type (79.20 ft
2
)
4 sets W-2 1.20 x 0.90 PVC w/screen 8,500.00
Sliding Window (23.22 ft
2
)
2 sets W-4 1.20 x 1.60 Powder Coated 8,500.00
Sliding Type Window (20.64 ft
2
)
4 set W-5 0.60 x 1.20 Powder Coated 4,500.00
Sliding Window (38.7 ft
2
)
6 set W-6 0.60 x 0.60 Powder Coated 5,200.00
Awning Window (0.36 ft
2
)
Item Cost P
XI. Ceiling & Partition Works
Qty = 130.00 sq.m./unit
Materials
70 pcs. 4' x 8' x 10mm thk. Gypsum Board 415.00 P
65 pcs. 4' x 8' x 12mm thk. Gypsum Board 550.00
240 pcs. Double Furring Channel 150.00
72 pcs. Hardiflex 4.5mm 340.00
150 pcs. Metal Studs 2 x 3 350.00
80 pcs. Single Furring Channel 115.00
70 pcs. Carrying Channel 215.00
6000 pcs. gypsum Screw 2.50
8 box Blind Rivets 350.00
5 kgs. Concrete Nail 1" 80.00
4 sack Boral UB 888 450.00
10 pcs. Mesh Tape 120.00
Materials P
Labor:
Item Cost P
XII. Electrical Works
Materials:
200 pcs Neltex PVC Pipe " 60.00
50 pcs Utility Box 20.00
24 pcs Neltex PVC Pipe 3/4" 300.00
2 pc Entance Cap 75mm 20.00
100 pcs Junction Box 30.00
40 rolls Electric Tape 49.50
6 pcs Rubber Tape (3M) 150.00
40 pcs Convenience Outlet (wide series) 50.00 P
6 pcs Weather-Proof Outlet 400.00
6 pcs Water Heater Outlet 250.00
4 pcs Wall Lamp w/ CFL Light 1,500.00
20 set Switch 2-Gang (wide series) 150.00
8 set Switch 1-Gang (wide series) 85.00
4 set Switch 3-Gang (wide series) 200.00
2 set Panel Board,Industrial Type,Bolt-On(10 Holes)center main 22,290.00
2 packs Plastic Clamp " 5.00
3 set Spot Light (double) 850.00
6 box THHN #14 (phelp dodge) 2,000.00
4 box THHN #12 (phelp dodge) 3,000.00
4 box THHN #10(phelp dodge) 4,500.00
90 mts. THHN 30.00 mm (stranded wire) 350.00
2 set Metal Pull Box 6" x 6" 200.00
2 pcs 2 Pole Secondary Rack ( deep type) 800.00
4 pcs Solderless Connector for 30mm wire 50.00
16 sets Expansion Bolt 3/8" 2.00
4 packs Plastic Clamp " 500.00
2 set Door Bell 1,200.00
2 set Telephone Outlet 50.00
Materials P
Labor:
Item Cost P
XIII. Hardwares
2 sets Lockset Lever Type LH800(Faultless) 1,525.00 P
12 sets Cylindrical Lockset 850.00 P
4 sets DeadBolts Lockset (faultless) 650.00 P
48 boxes Loose Pin Hinges 3" x 3" (stanley) 230.00 P
Labor
Item Cost P
XIV. Plumbing Fixtures
Materials:
6 sets Water Closet w/Fittings P 9,500.00 P
3 set Kitchen Sink (double tub) 5,500.00
6 set Soap Holder 550.00
6 sets Standard Floor Drain Strainer (4"x4") 250.00
6 sets Lavatory Faucet 4,400.00 P
2 set Kitchen Faucet 4,950.00
4 pcs Hose Bibb 275.00
25 rolls Tapelon (Big) 27.50
6 set Shower Head 5,500.00
Materials
Labor:
Item Cost P
XVI. Painting Works
Qty. = l.s.
4 tincans Flat Latex White P 1,700.00 P
6 tincans Semi - Gloss Latex White 2,000.00
2 tincans Flat Wall Enamel 1900.00
1 tincans Quick Dry Enamel 2600.00
16 gals Masonry Putty 300.00
25 kgs Patching Compound 20.00
5 ltrs Acry Colors 150.00
5 gals Paint Thinner 200.00
15 pcs Masking Tape 30.00
10 kgs Rag 80.00
15 mtr Sand Paper #100 (3M) 170.00
35 pcs Sand Paper #120 (3M) 20.00
3 pcs Paint Roller #9 100.00
3 pcs Paint Brush #2 50.00
3 pcs Paint Brush #3 80.00
3 pcs Paint Brush #4 100.00
2 gals Concrete Netrulizer 410.00
4 gals Glazing Putty 560.00
2 ltrs Polituff 170.00
P
Labor
Item Cost P
XVII. FINISHES
a. Floor Finishes
280 pcs. 60cm x 60cm GraniteTiles P 300.00
400 pcs. 12" x 12" Glazed Tiles 25.00
130 pcs. 12" x 12" Unglazed Tiles 20.00
9 bags Tile Grout (2kg/bag) 65.00
15 pcs. Tile Trim 65.00
20 bags Tile Adhesive 275.00
35 bags Cement 200.00
5 cu.m. Sand 650.00
P
Labor
Item Cost P
XVIII. Polycarbonate ( Trellis)
10 pcs 2" x 6" Concrete Trellis 1500.00
3 pcs 4' x 8' Polycarbonate ( tileron) 1,800.00 P
3 pcs Lap connector 750.00
200 pcs Tekscrew ( 1 " ) 2.50
4 ctgs Silicone sealant 250.00
3 pcs Angle Cleats 1/2" x 1/2" x 5m 120.00
2 pcs End Cap 180.00 P
Materials
Labor
Item Cost P
XX. Carpentry Works
Qty: l.s.
Cabinet
4 pcs. 1/2" thk plywood P 815.00 P
3 pcs. 3/4" thk Laminated MDF 2,500.00
17 pcs. 1" x 4" x 8' Base Board 220.00
50 bd.ft. 2"x3"x10' Good Lumber 45.00
48 bd.ft. 2"x2"x12' Good Lumber 45.00
20 pcs. Cabinet Handle 95.00
12 sets Drawer Guide 335.00
40 pcs. Concealed Hinges 45.00
5 kgs. Concrete Nail #3 80.00
10 kgs. CWN (asstd) 75.00
2 gals. Stickwell 540.00
2 gals. Solignum 1,100.00
Labor
Item Cost P
XXIII Pre-Cast Materials
35 l.m. 4" Concrete Moulding P 300.00 P
5 Sq.m. Stone Cladding @ P 1,500.00
120 bags Cement @ P 200.00
2 cu.m. Sand 650.00
Labor
Item Cost
Total project Cost P
20,000.00
25,000.00
20,000.00
65,000.00
130,000.00
16,250.00
8,500.00
10,200.00
7,800.00
3,800.00
1,380.00
2,176.00
3,600.00
1,050.00
1,050.00
750.00
262.50
800.00
187,618.50
65,666.48
253,284.98
32,300.00
151,200.00
2,000.00
325.00
185,825.00
65,038.75
250,863.75
28,000.00
9,800.00
60,750.00
2,400.00
144,000.00
2,176.00
5,950.00
8,400.00
160.00
560.00
42,250.00
304,446.00
106,556.10
411,002.10
12,540.00
17,875.00
5,720.00
330.00
440.00
1,930.50
445.50
1,845.00
660.00
330.00
891.00
2,838.00
770.00
770.00
990.00
1,017.50
326.48
82.50
88.00
60.50
49.50
82.50
82.50
13.20
72.60
345.00
510.00
24.00
90.00
205.00
264.00
968.00
132.00
960.00
544.50
54,292.78
17,000.00
71,292.78
4,250.00
3,400.00
3,000.00
12,900.00
4,550.00
2,125.00
80.00
30,305.00
7,576.25
37,881.25
20,000.00
34,000.00
13,750.00
52,000.00
3,200.00
940.00
220.00
140.00
180.00
260.00
220.00
40.00
3,600.00
1,900.00
130,450.00
52,180.00
182,630.00
83,428.80
6,300.00
4,550.00
23,100.00
12,500.00
3,000.00
13,570.00
2,500.00
2,200.00
151,148.80
37,787.20
188,936.00
14,000.00
42,000.00
15,000.00
71,000.00
10,000.00
81,000.00
85,000.00
34,000.00
8,500.00
18,000.00
31,200.00
176,700.00
29,050.00
35,750.00
36,000.00
24,480.00
52,500.00
9,200.00
15,050.00
15,000.00
2,800.00
400.00
1,800.00
1,200.00
223,230.00
78,130.50
301,360.50
12,000.00
1,375.00
7,200.00
40.00
3,000.00
1,980.00
900.00
2,000.00
2,400.00
1,500.00
6,000.00
3,000.00
680.00
800.00
44,580.00
10.00
2,550.00
12,000.00
12,000.00
18,000.00
31,500.00
400.00
1,600.00
200.00
32.00
2,000.00
2,400.00
100.00
170,247.00
51,074.10
221,321.10
3,050.00
10,200.00
2,600.00
11,040.00
23,840.00
4,768.00
28,608.00
57,000.00
16,500.00
3,300.00
1,500.00
26,400.00
9,900.00
1,100.00
687.50
33,000.00
149,387.50
37,346.88
186,734.38
6,800.00
12,000.00
3,800.00
2,600.00
4,800.00
500.00
750.00
1,000.00
450.00
800.00
2,550.00
700.00
300.00
150.00
240.00
300.00
820.00
2,240.00
340.00
41,140.00
20,570.00
61,710.00
84,000.00
10,000.00
2,600.00
585.00
975.00
5,500.00
7,000.00
3,250.00
113,910.00
34,173.00
148,083.00
15000.00
5,400.00
2,250.00
500.00
1,000.00
360.00
360.00
24,870.00
15,000.00
39,870.00
3,260.00
7,500.00
3,740.00
2,250.00
2,160.00
1,900.00
4,020.00
1,800.00
400.00
750.00
1,080.00
2,200.00
31,060.00
9,318.00
40,378.00
10,500.00
7,500.00
24,000.00
1,300.00
43,300.00
10,825.00
54,125.00
2,800,780.83