Project Ware House Date
Location San Antonio gerona Revision No.
Owner NOBLE MINERALS & TRADE VENTURES OPC
Material
No. Description Quantity Unit Grand Total Remark
Unit Price Total
1.0 Earth Works
1.1 Soil Excavation 237.50 Cu.m. 550.00 130,625.00 130,625.00
1.2 Back filling w/soil excavation 218.50 Cu.m. 550.00 120,175.00 120,175.00
2.0 FOOTING
2.1 Formworks 22.80 Sq.m 450.00 10,260.00 10,260.00
2.2 Steel Reinforcement 1,276.80 kgs. 60.00 76,608.00 76,608.00
2.3 Concrete 25.08 Cu.m. 5,000.00 125,400.00 125,400.00
3.0 Column
3.1 Formworks 102.60 Sq.m 450.00 46,170.00 46,170.00
3.2 Steel Reinforcement 1,434.40 kg 60.00 86,064.00 86,064.00
3.3 Concrete 12.54 Cu.m. 5,000.00 62,700.00 62,700.00
3.4 I-beam W14x48 6,731.52 kgs 90.00 605,836.80 605,836.80
3.5 I-beam W12x14 619.80 kgs 90.00 55,782.00 55,782.00
3.6 Base Plate 16mm 723.46 kgs 90.00 65,111.40 65,111.40
3.7 Anchor Bolt 20mm 152.00 pcs. 450.00 68,400.00 68,400.00
4.0 Ground beam
4.1 Formworks 80.00 Sq.m 450.00 36,000.00 36,000.00
4.2 Steel Reinforcement 946.68 kgs. 60.00 56,800.80 56,800.80
4.3 Concrete 14.20 Cu.m. 5,000.00 71,000.00 71,000.00
5.0 Slab
5.1 Formworks 20.00 Sq.m 450.00 9,000.00 9,000.00
5.2 Steel Reinforcement 4,646.40 kgs. 60.00 278,784.00 278,784.00
5.3 Concrete 99.00 Cu.m. 5,000.00 495,000.00 495,000.00
6.0 Wall and fixtures
6.1 CHB wall 90.00 sq.m 1,500.00 135,000.00 135,000.00
6.2 Plastering 180.00 sq.m 250.00 45,000.00 45,000.00
6.3 PU sandwich panel 50mm 480.00 sq.m 1,900.00 912,000.00 912,000.00
7.0 Steel Works
7.1 Steel Rafter and support
7.2 i-beam W16x26 6,888.60 kgs. 90.00 619,974.00 619,974.00
7.3 i-beam w12x14 3,925.40 kgs. 90.00 353,286.00 353,286.00
7.4 tubular 200x100x3mm 2,991.60 kgs. 90.00 269,244.00 269,244.00
7.5 tubular 100x50x1.2mm 3,522.40 kgs. 90.00 317,016.00 317,016.00
7.6 tubular 50x50x1.2mm 707.20 kgs. 90.00 63,648.00 63,648.00
7.7 Cross brace w/ Turn Buckle 16mm 153.60 kgs. 60.00 9,216.00 9,216.00
8.0 Roofing
8.1 Long span Rib typ roofing 768.00 Sq.m 360.00 276,480.00 276,480.00
8.2 Flashing 48.00 l.m 120.00 5,760.00 5,760.00
8.3 Cladding 86.00 Sq.m 360.00 30,960.00 30,960.00
8.4 Ridge-roll 32.00 l.m 120.00 3,840.00 3,840.00
8.5 Gutter 64.00 sq.m 360.00 23,040.00 23,040.00
9.0 cocnrete Chamber (6ft x 6ft x 10ft)
9.1 excavation 35.00 Cu.m. 550.00 19,250.00 19,250.00
9.2 steel works 696.64 Kgs. 60.00 41,798.40 41,798.40
9.3 form works 65.00 Sq.m 450.00 29,250.00 29,250.00
9.4 concrete 7.20 Cu.m. 5,000.00 36,000.00 36,000.00
9.5 manhole cover 1.00 lot 7,500.00 7,500.00 7,500.00
10.0 others
10.1 Roll up gate 50.00 Sq.m 2,500.00 125,000.00 125,000.00
10.2 Eye wash area inlude plumbing 6.00 Sq.m 2,200.00 13,200.00 13,200.00
10.3 exhaust fan with control panel 4.00 units 60,000.00 240,000.00 240,000.00
10.4 Electrical works 1.00 lot 260,000.00 260,000.00 260,000.00
10.5 Plumbing Works 1.00 LOT 160,000.00 160,000.00 160,000.00
11.0 Preliminaries
11.1 drawing & design 1.00 lot 50,000.00 50,000.00 50,000.00
11.2 plans (signed & sealed) elec. plum. struc. 1.00 lot 120,000.00 120,000.00 120,000.00
11.3 permits 1.00 lot 150,000.00 150,000.00 150,000.00
Total Material 6,716,179.40
Labour Cost 2,686,471.76
Equipment cost 200,000.00
mobilization & temfacil 100,000.00
15% profit 1,455,397.67
Sub-Total 11,158,048.83
vat (not inluded)
Grand Total 11,158,048.83
