PROJECT : VICTORIA DE MONUMENTO SALES OFFICE

LOCATION : RIZAL AVENUE EXT. COR. CALLE UNO,CALOOCAN CITY

ITEM DESCRIPTION

DIVISION I. GENERAL REQUIREMENTS

A. Mobilization/Demobilization
B. Salaries and Wages
1 - Project Engineer
1 - Quantity Surveyor
1 - Checker
2 - Security Guard
2 - Safety Crew
26 days/8 hours/2 safety crew @ 580.00
26 days/OT 5 hours per day/2 safety crew @ 72.50
4 Sundays/8 hours /2 safety crew @ 754.00
1 - Driver
2 - Housekeeper

C. Electricity
D. Water

SUB-TOTAL :
DIVISION II. SITE WORKS
A. Excavation

SUB-TOTAL :
DIVISION III. REINFORCED CONCRETE
A. FORMWORKS

B. REBAR WORKS

C. CONCRETING WORKS

SUB-TOTAL :

DIVISION IV. MASONRY

A. MOULDINGS
Installation of Precast Mouldings
B. 6'' CHB Laying - Exterior Wall and Paraphet Wall
Installation
6" CHB
CEMENT
Sand
Rebars 10mmØ
Tie Wire

PLASTERING
Plastering 1" thk
CEMENT
Sand

HAULING
6" CHB
CEMENT
Sand
Rebars 10mmØ

C. 4'' CHB Laying - Interior Partitions

Installation
4" CHB
CEMENT
Sand
Rebars 10mmØ
Tie Wire

PLASTERING
Plastering 1" thk
CEMENT
Sand

HAULING
4" CHB
CEMENT
Sand
Rebars 10mmØ

D. Skimcoating
Interior
Skimcoating
Surface Preparation

Exterior
 Skimcoating
Surface Preparation

SUB-TOTAL :

DIVISION V. METALS
A. ROOFING
Box Type Stainless Gutter
Slip Joint Connector
GA 24 Pre-Painted Ridge Roll
1 Roof Only GA. 26 Long Span - Rib type - 152.0 pcs.

B. HAND RAIL
b.1 Stair
40MM dia. Black Iron Pipe Handrail with Epoxy Paint
25MM dia. Horizontal Black Iron Pipe Handrail support with Epoxy Paint (Gray)
b.2 Ramp
40MM dia. Black Iron Pipe Handrail with Epoxy Paint

SUB-TOTAL :

DIVISION VI. CARPENTRY

A. CEILING
a.1 Toilet & Bath
Installation
6mm Thk Fiber Cement Board - 20.0 pcs
Double Furring Channel - 0.40mm x 19mm x 50mm x 5.0m
Carrying Channel - 1.0mm x 12mm x 38mm x 5.0m
Wall Angle - 0.40mm x 25mm x 25mm x 2.44m
Gypsum Screw - 1''
Blind Rivet - 1/8"
Concrete Nail - 1''
Double Furring Clip
Hanger Rod

a.2 Hallway and Units

Installation
6mm Thk Fiber Cement Board - 101.0 pcs
Double Furring Channel - 0.40mm x 19mm x 50mm x 5.0m
Carrying Channel - 1.0mm x 12mm x 38mm x 5.0m
Wall Angle - 0.40mm x 25mm x 25mm x 2.44m
Gypsum Screw - 1''
Blind Rivet - 1/8"
Concrete Nail - 1''
 Double Furring Clip
Hanger Rod

SUB-TOTAL :
OPTION 2 B. DRYWALL - Interior Partition (UNIT)
Gypsum Board - 1/2'' X 4' X 8'
Gypsum Screw - 1"
Metal Studs - 76mmx35x3.00m 0.60mm thk
Metal Tracks - 76mmx35x3.00m 0.60mm thk
Power Load & Drive Pin
Blind Rivets - 1/8"

C. DRYWALL - Interior Partition (T&B) & Bedrooms

Gypsum Board - 1/2'' X 4' X 8'
Gypsum Screw - 1"
Metal Studs - 76mmx35x3.00m 0.60mm thk
Metal Tracks - 76mmx35x3.00m 0.60mm thk
Power Load & Drive Pin
Blind Rivets - 1/8"

DIVISION VIII. DOORS & WINDOWS

A. DOORS
D1 - Double Leaf Door with Tempered Clear Glass (5000MM x 4315MM)
D2 - Solid Wood Door with Tempered Clear Glass Panel (800MM x 2100MM)
D3 - Solid Core Door Panel with 10mm Groove (900MM x 2100MM)
D4 - Solid Core Door Panel with 10mm Groove (800MM x 2100MM)
D5 - PVC Door (700MM x 2100MM)
D6 - PVC Door (800MM x 2100MM)
D7 - Semi Solid Wood Sliding Door (800MM x 2100MM)
D8 - Semi Solid Wood Door with Tempered Clear glass Panel (900MM x 2100MM)
D9 - Semi Solid Wood Door with Louver (800MM x 2100MM)

B. WINDOWS
W1 -
W2 - French Type Window w/ Classical Mouldings and Pediments (1200MM x 2300MM)
W3 - Awning Window w/ Tempered Clear Glass (900MM x 1500MM x 8MM Thk.)
W4 - Awning Window w/ Tempered Clear Glass (900MM x 600MM x 8MM Thk.)

SUB-TOTAL :

DIVISION IX. FINISHES

A. TILING WORKS
Glazed Ceramic Tiles (600MM x 600MM) - 464.0 pcs
B. PAINTING WORKS
Plain Cement with Plaster Finish with Paint
Painting of Mouldings

C. GLASS
12MM Thk Tempered Glass Shower Partition

SUB-TOTAL :

GRAND TOTAL :
 MATERIAL COST LABOR COST LABOR & MAT'L COST
QTY. UNIT
UNIT COST COST UNIT COST UNIT COST UNIT COST

5.0 Months 35,000.00 175,000.00

5.0 Months 50,000.00 250,000.00

5.0 Months 30,000.00 150,000.00
5.0 Months 12,000.00 60,000.00
5.0 Months 17,000.00 85,000.00

5.0 Months 30,160.00 150,800.00

5.0 Months 18,850.00 94,250.00
5.0 Months 6,032.00 30,160.00
5.0 Months 15,000.00 75,000.00
5.0 Months 20,000.00 100,000.00

5.0 Months 120,000.00 600,000.00

5.0 Months 100,000.00 500,000.00

Cu.m - -

180.4 Lm 200.00 36,076.00 400.00 72,152.00

 381.2 Sq.m 175.73 66,986.52
4,955 pcs 22.00 109,020.34
321 Bags 225.00 72,269.91
34.31 Cu.m 800.00 27,445.68
625.15 Kgs. 33.35 20,848.81
1.00 Roll 1,400.00 1,400.00

381.2 Sq.m 175.73 66,986.52

127 Bags 225.00 28,528.36
10.10 Cu.m 800.00 8,081.23

4,955 pcs 3.00 14,866.41

448 Bags 5.00 2,239.96
1,931 Bags 2.00 3,861.62
625.15 Kgs. 0.20 125.03

487.7 Sq.m 164.68 80,309.50

6,340.0 pcs 22.00 139,480.00
410.0 Bags 225.00 92,250.00
43.89 Cu.m 800.00 35,112.00
799.78 Kgs. 33.35 26,672.66
1.00 Roll 1,400.00 1,400.00

975.3 Sq.m 164.68 160,618.99

322.0 Bags 225.00 72,450.00
25.85 Cu.m 800.00 20,680.00

6,340.0 pcs 2.00 12,680.00

732.00 Bags 5.00 3,660.00
3,032 Bags 2.00 6,064.35
799.78 Kgs. 0.20 159.96

1,104.06 Sq.m 36.00 39,746.16

331.22 Sq.m 25.00 8,280.45
381.19 Sq.m 36.00 13,722.84
114.36 Sq.m 25.00 2,858.93

96.0 Lm 348.36 33,442.56 1.00 96.00

40.0 pcs 1.00 40.00 1.00 40.00
60.0 Lm 1.00 60.00 1.00 60.00
367.5 Sq.m 819.84 301,274.80 1.00 367.48

12.2 Lm 1.00 12.20 1.00 12.20

2.3 Lm 1.00 2.30 1.00 2.30

21.9 Lm 1.00 21.90 1.00 21.90

37.90 Sq.m 175.00 6,632.50

20.00 pcs 420.00 8,400.00
15.0 Length 101.25 1,518.75
9.0 Length 100.24 902.16
29.0 Length 31.36 909.44
632.0 pcs 0.50 316.00
167.0 pcs 0.50 83.50
232.0 pcs -
69.0 pcs 2.70 186.30
31.0 Lm -

251.70 Sq.m 175.00 44,047.50

101.00 pcs 420.00 42,420.00
108.0 Length 101.25 10,935.00
63.0 Length 100.24 6,315.12
76.0 Length 31.36 2,383.36
4,492.0 pcs 0.50 2,246.00
1,063.0 pcs 0.50 531.50
648.0 pcs 0.60 388.80
 494.0 pcs 2.70 1,333.80
218.0 Lm -

239.5 Sq.m
177.00 Pcs
17,700.00 Pcs
92.00 Length
56.00 Length
451.00 Pcs
551.00 Pcs
487.67
248.21 Sq.m
184.00 Pcs
18,400.00 Pcs
88.00 Length
54.00 Length
433.00 Pcs
529.00 Pcs

1.0 pcs - -
2.0 pcs - -
4.0 pcs - -
4.0 pcs - -
4.0 pcs - -
1.0 pcs - -
2.0 pcs - -
1.0 pcs - -
1.0 pcs - -

2.0 pcs - -
8.0 pcs - -
9.0 pcs - -
1.0 pcs - -

167.04 Sq.m 250.00 41,760.00

582.0 Sq.m 140.00 81,480.00
LABOR & MAT'L COST
DIRECT COST
COST

175,000.00

250,000.00
150,000.00
60,000.00
85,000.00

150,800.00
94,250.00
30,160.00
75,000.00
100,000.00

600,000.00
500,000.00

2,270,210.00

108,228.00
 66,986.52
109,020.34
72,269.91
27,445.68
20,848.81
1,400.00

66,986.52
28,528.36
8,081.23

14,866.41
2,239.96
3,861.62
125.03

80,309.50
139,480.00
92,250.00
35,112.00
26,672.66
1,400.00

160,618.99
72,450.00
20,680.00

12,680.00
3,660.00
6,064.35
159.96

39,746.16
8,280.45
 13,722.84
2,858.93

1,247,034.21

33,538.56
80.00
120.00
301,642.28

24.40
4.60

43.80

335,453.64

6,632.50
8,400.00
1,518.75
902.16
909.44
316.00
83.50
-
186.30
-

44,047.50
42,420.00
10,935.00
6,315.12
2,383.36
2,246.00
531.50
388.80
 1,333.80
-

129,549.73

-
-
-
-
-
-
-
-
-

-
-
-
-

41,760.00
 81,480.00

123,240.00

4,105,487.58

AREA : 289.60
PESO/SQ.M : 14,176.41