Vous êtes sur la page 1sur 4

Department of Public Works and Highways

Region X
Office of the Regional Director
Engineer's Hill, Bulua, Cagayan de Oro City

Claimant:
Type of Structure:
Location:
Name of Project:

Benito Cainhog represented by Marilyn C. Adelan


Residential Building
San Lazaro, Lapasan, Cagayan de Oro City
Cagayan de Oro Coastal By-Pass Road Project
Replacement Cost Estimate (RA 8974)

Description of Materials
Concrete Works
Footing, Column, Flooring
Cement
Sand
Gravel
Reinforcing Steel Bars
12mm DSB
10mm DSB
# 16 Gl Tie Wire
Masonry Works
CHB
Cement
Sand
Reinforcing Steel Bars
12mm DSB
# 16 Gl Tie Wire
Carpentry Works
Studs
2x3x8 Lawaan
2x2x8 Lawaan
2x3x10 Lawaan
CWN #3
Walling
1/2x4x8 plywood
CWN #2
Girt
2x4x10 Lawaan
2x4x14 Lawaan
2x2x8 Lawaan
Ceiling Joist
2x2x10 Lawaan
#2 " CWN
Ceiling Board

Quantity

Unit

Unit Cost

Amount

137
7.55
15.09

bags
cu.m
cu.m

250.00
1,050.00
1,700.00

34,250.00
7,927.50 *
25,653.00 *

53
27
6.75

length
length
kg

260.00
120.00
85.00

1,501
139
11.79

pcs.
bags
cu.m

12.00
250.00
1,050.00

75
3

length
kg

260.00
85.00

19,500.00
255.00

68
11
113
13.75

pcs.
pcs.
pcs.
kg

311.60
207.75
389.50
65.00

21,188.80 *
2,285.25 *
44,013.50 *
893.75

30
1.75

sheets
kg

496.00
65.00

14,880.00 *
113.75

8
2
4

pcs.
pcs.
pcs.

569.35
683.20
492.00

4,554.80 *
1,366.40 *
1,968.00 *

340
14.25

pcs.
kg

259.70
65.00

88,298.00 *
926.25

13,780.00
3,240.00
573.75
18,012.00
34,750.00
12,379.50 *

1/4x4x8 plywood
#1 " CWN
Girder
2x6x10 Lawaan
2x6x14 Lawaan
Floor Joist
2x4x10 Lawaan
2x4x8 Lawaan
#4 " CWN
Flooring
1x4x10 Lawaan
#2 " CWN
Inner Wall
1/2x4x8 plywood
Walling
T&G - 1x4x6
#2 " CWN
Outer Wall (Single Cut)
1x4x8
#2 "CWN
Girt
2x6x10
2x6x8
King Post
2x6x8
Truss A
2x4x8
Truss B
2x4x8
Purlins
2x3x10
2x3x14
Rafter
2x4x8
#4 " CWN
Window Jamb
2x6x6
2x6x8
Windows, Doors, & Accessories
Glass Jalousie w/ Aluminum Frame
3/4 Solid Core Door (Flush Type)
3/4 Hollow Core Door
Urinal Flush Bowl (Commodore Brand)
Tileworks
Ceramic Glazed Tiles
Unglazed Tiles
Roofing

62
3.50

sheets
kg

300.00
65.00

18,600.00
227.50

6
3

pcs.
pcs.

854.00
1,195.60

5,124.00 *
3,586.80 *

40
34
9.50

pcs.
pcs.
kg

569.35
186.00
65.00

22,774.00 *
6,324.00 *
617.50

227
8.50

pcs.
kg

284.70
65.00

64,626.90 *
552.50

31

sheets

496.00

15,376.00

84
1.00

bd. ft.
kg

40.00
65.00

3,360.00
65.00

456
26.75

pcs.
kg

227.75
65.00

103,854.00 *
1,738.75

23
4

pcs.
pcs.

854.00
683.20

19,642.00 *
2,732.80

pcs.

683.20

1,366.40 *

66.00

bd. ft.

40.00

2,640.00

42.66

bd. ft.

40.00

1,706.40

56
14

pcs.
pcs.

389.50
545.30

21,812.00 *
7,634.20 *

96
26.50

pcs.
kg

492.00
65.00

47,232.00 *
1,722.50

22
22

pcs.
pcs.

512.40
683.20

11,272.80 *
15,030.40 *

23.76
7.56
15.12
1.00

sq.m
sq.m
sq.m
unit

1,220.00
2,350.00
1,850.00
8,300.00

28,987.20
17,766.00
27,972.00
8,300.00

80
21.84

sq.m
sq.m

850.00
735.00

68,000.00
16,052.40

# 26 Gl Corr. Sheets @ 8ft.


Umbrella Nails
Fascia Board
1x4x10
1x4x12
Fabricated Gutter

108
20

sheets
kg

235.00
85.00

16
1
22

pcs.
pc.
pcs.

284.00
341.60
445.00

25,380.00
1,700.00
4,555.20 *
341.60 *
9,790.00

Additional Cost of Materials


Post (Column)
6x6x10 Tugas
6x6x12 Tugas
Stairs
Stepboard Narra
2x12x12
Post (Railings) Narra
2x4x12
Studs (Railings) Narra
2x2x12

4
10

pcs.
pcs.

1,002.00
1,440.50

4,008.00
14,400.00

10

pcs.

2,507.40

25,074.00

pcs.

683.20

2,049.60

26

pcs.

311.60

8,101.60

NOTE: Items in asterisk are corrected amounts based on actual prices.


A) Total Cost of Materials
B) Labor Cost (30% of Materials)
C) (A+B) Total Cost of Replacement
D) Contingency
E) Demolition Cost
F) Less: Salvage Materials (10% of C+D+E)
G) Total Cost (C+D+E+F)

=
=
=
=
=
=
=

1,008,234.10
302,470.23
1,310,704.33
26,214.08
104,856.34
144,177.47
1,585,952.22

Vous aimerez peut-être aussi