Вы находитесь на странице: 1из 3

Project Location: Zone 7, Brgy. Ibid, Libmanan, Cam.

Sur
Project Owner: JOSEFA BELLEZA BARTOLAY
Project title: TWO-STOREY RESIDENTIAL BUILDING

DESCRIPTIONS QUANTITY UNITS UNIT PRICE TOTAL PRICE

A. COCRETE AND MASONRY WORKS

CHB (15x20x40) 4,951 pcs ₱ 11.00 54,461

CEMENT 1,226 bags ₱ 245.00 300,370


SAND 72 cu.m ₱ 700.00 50,400
GRAVEL 60 cu.m ₱ 980.00 58800

SUB TOTAL = ₱ 464,031

B. REINFORCEMENTS
RSB 10mm X 6m 1449 pcs ₱ 145.00 134,995
RSB 16mm X 6m 168 pcs ₱ 360.00 60,480.00
RSB 16mm X 10.5m 39 pcs ₱ 722.41 28,173.99
RSB 16mm X 12m 29 pcs ₱ 825.61 23,942.69
G.I Tie Wire #16 92 kgs. ₱ 75.00 6,900.00

SUB TOTAL = ₱ 254,491.68


C. CARPENTRY WORKS
1/4 Ordinary Plywood 241 pcs ₱ 375.00 90,375.00
Cocolumber 9160 bd.ft ₱ 15.00 137,415.00

SUB TOTAL = ₱ 227,790.00


DESCRIPTIONS QUANTITY UNITS UNIT PRICE TOTAL PRICE

D. DOORS AND WINDOWS


2 Leaf Entrance Door 1 set ₱ 18,000.00 18,000.00
Narra Panel Doors 1 set ₱ 15,000.00 15,000.00
Wooden flush door 6 set ₱ 3,500.00 21,000.00
Plain PVC flush door 2 set ₱ 1,230.00 2,460.00
Wooden flush door 1 set ₱ 2,000.00 2,000.00
Thick narra panel door 2 set ₱ 10,000.00 20,000.00
Fiber glass windows 21 set ₱ 100,000.00

SUB TOTAL = ₱ 178,460.00


E. HARDWARES
Mosaic Floor Tiles
2391 pcs ₱ 35.00 83,685.00
(20x20)cm

Glazed tiles (10x10)cm 4343 pcs ₱ 20.00 86,860.00

White Cement Filler 266 kgs. ₱ 75.00 19,950.00


Kitchen Sink 1 pcs ₱ 2,000.00 2,000.00
Common nails 10d
9 kgs. ₱ 105.00 945.00
(Lumpsum)
Common nails 2d
2 kgs. ₱ 45.00 90.00
(Lumpsum)
32x12ft corrugated G.I
87 pcs ₱ 180.00 15,660.00
Sheet
32x10ft corrugated G.I
30 pcs ₱ 150.00 4,500.00
Sheet

G.I. rivets 16 kgs. ₱ 325.00 5,200.00

G.I. washers 44 kgs. ₱ 93.00 4,092.00

Lead washers 2,741 pcs ₱ 2.26.00 6,194.66

Plain G.I. sheets 19 pcs ₱180.00 3,420.00

Umbrella nails 12 kgs. ₱ 50.00 600.00

SUB TOTAL = ₱ 233,196.66


F. PLUMBING WORKS
Lumpsum 50000.00

SUB TOTAL = ₱ 50,000.00


G. ELECTRICAL WORKS
DESCRIPTIONS QUANTITY UNITS UNIT PRICE TOTAL PRICE

I. PAINTING WORKS
Davis Flat Wall Enamel 11 gal ₱ 2,100.00 23000.00
Davis Quick Dry Enamel 7 gal ₱ 2,350.00 16450.00
Boysen Latex Flat 7 gal ₱ 1,950.00 13650.00
Paint Thinner 5 gal ₱ 350.00 1750.00
Sand paper #100 10 lim ₱ 45.00 450.00
Sand paper #150 x1' 10 ft ₱ 18.00 180.00
Rag 8 kgs. ₱ 65.00 520.00
Roller Brush 5 pcs ₱ 90.00 450.00
Paint Brush 8 pcs ₱ 30.00 240.00

SUB TOTAL = ₱ 56,690.00

TOTAL COST= ₱ 1,464,659.34

SUMMARY:

MATERIALS = 1,464,659.34
LABOR = 659,096.70
OVERHEAD = 73,232.97
TOTAL PRICE = 2,196,989.01

Homer DP. Bartolay


Civil Engr.

PRC Reg. No. _____________


PTR No. _________________
TIN ____________________
Issued On ________________
Issued at ________________