0% found this document useful (0 votes)
18 views4 pages

Final Proposal For 3-Storey Building Afpovia

udshfskjh

Uploaded by

Jun Michael
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
18 views4 pages

Final Proposal For 3-Storey Building Afpovia

udshfskjh

Uploaded by

Jun Michael
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

Project: Proposed 3 - Storey with Roof Deck Residential Building

Location: Phase 2 Afpovai Subdivision, Brgy. Fort Bonifacio Taguig City, Metro Manila

Item No. Description Quantity Unit Unit Cost TOTAL

I. GENERAL REQUIREMENTS
Mobilization/Demobilization 1.00 Lumpsum ₱ - ₱ 50,000.00
Preparation of As-Built Plans, Professional Fees, Permits
1.00 Lumpsum ₱ - ₱ 280,000.00
and Clearances
II. GROUND FLOOR 1.00 Lumpsum ₱ 687,500.00
Genset
- Construction of Genset Room and Platform
- Installation/Electrical Rough-ins
Helmet Rack
- Installation of Aluminum/Steel Frame Helmet Rack
Parking
- Continuation of Pouring of Structural Concrete for Slab
on Fill
- Fabrication and Installation of Reinforcing Steel Bar
- Laying of Pavement Blocks
Loading Bay
- Finishing works
Additional Works
• Construction of Perimeter Fence with Gate
• Setting of Tiles
- Cold water line works
• Finishing Works
• Lighting Fixtures
• Painting Works
III. SECOND FLOOR 1.00 Lumpsum ₱ 860,700.00
Pantry
- Kitchen Sink,Fixtures, Counter Top
- Cold water line works
Kitchen Area
Dining Area
Office of Sir Ronie
- construction of wall partitions
- electrical rough-ins
- installation of Air Conditioning System
Master Bedroom
- provision of T&B, water closet, shower head
- electrical rough-ins
Additional Works
• Setting of Tiles
• Finishing Works
• Painting Works
• Air Conditioning System
• Lighting Fixtures
• Electrical rough-ins
IV. THIRD FLOOR 1.00 Lumpsum ₱ 955,000.00
Toilet & Bath
- installation of Water Closet
- Setting of tiles
- Finishing Works
Sleeping Quarters
- Provision of bunk beds (maximum capacity)
- Provision of Closet/Wardrobe
Command Center
Project: Proposed 3 - Storey with Roof Deck Residential Building
Location: Phase 2 Afpovai Subdivision, Brgy. Fort Bonifacio Taguig City, Metro Manila

Item No. Description Quantity Unit Unit Cost TOTAL

- Provision of Space for Monitors


Armory
- Construction of Armory
Door
- Electrical rough-ins
- Provision for power and data cable
Additional Works
• Setting of Tiles
• Finishing Works
• Painting Works
• Cold water line works
• Lighting Fixtures
• Air Conditioning System
• Electrical rough-ins
V. ROOF DECK 1.00 Lumpsum ₱ 534,000.00
Gym
- Waterproofing
- Electrical Rough-ins
- Provision of Comfort Room w/ shower
- Construction of Additional 2 Rooms
- Cold water line works
- Finishing Works
- Painting Works
VI. ADDITIONAL WORKS 1.00 Lumpsum ₱ 750,500.00
- Water Tank
- Construction of Emergency Ladder

- Procurement and Installation of Aluminum Window

- Procurement and Installation of Doors


- Procurement and Installation of Air Conditioning
System
SUB-TOTAL ₱ 4,117,700.00
LABOR (50% of Material Cost) ₱ 2,058,850.00
TOTAL ₱ 6,176,550.00

Prepared By:

3SEAN'S CONSTRUCTION SERVICES


Project: Proposed 3 - Storey with Roof Deck Residential Building
Location: Phase 2 Aphovai Subdivision, Brgy. Fort Bonifacio Taguig City, Metro Manila

BILL OF MATERIALS
Material Cost
Item No. Description Quantity Unit TOTAL
Unit Cost Item Cost
I. General Requirements
Mobilization/Demobilization 1.00 Lumpsum ₱ - ₱ - ₱ 50,000.00
Preparation of As-Built, Professional Fees, Permits 1.00 Lumpsum ₱ - ₱ - ₱ 280,000.00
II. CONCRETING WORKS
Cement 400.00 bags ₱ 220.00 ₱ 88,000.00 ₱ 88,000.00
Coarse Aggregates 18.00 cu.m. ₱ 1,800.00 ₱ 32,400.00 ₱ 32,400.00
Fine Aggregates 12.00 cu.m. ₱ 1,680.00 ₱ 20,160.00 ₱ 20,160.00
Reinforcing Steel Bar 1,250.00 kgs. ₱ 42.00 ₱ 52,500.00 ₱ 52,500.00
Good Lumber 540.00 bd.ft ₱ 65.00 ₱ 35,100.00 ₱ 35,100.00
1/2" Phenolic 65.00 pcs ₱ 580.00 ₱ 37,700.00 ₱ 37,700.00
Tie Wire 120.00 kgs. ₱ 65.00 ₱ 7,800.00 ₱ 7,800.00
Common Nail 210.00 kgs. ₱ 90.00 ₱ 18,900.00 ₱ 18,900.00
III. FINISHING WORKS
Semi Gloss Latex 162.00 gal ₱ 580.00 ₱ 93,960.00 ₱ 93,960.00
Concrete Sealer Primer 85.00 gal ₱ 550.00 ₱ 46,750.00 ₱ 46,750.00
Concrete Neutralizer 70.00 gal ₱ 120.00 ₱ 8,400.00 ₱ 8,400.00
Patching Compound 210.00 gal ₱ 500.00 ₱ 105,000.00 ₱ 105,000.00
Skim Coat 540.00 bags ₱ 450.00 ₱ 243,000.00 ₱ 243,000.00
Glazing Putty 65.00 gal ₱ 550.00 ₱ 35,750.00 ₱ 35,750.00
Flat Wall Enamel 65.00 gal ₱ 500.00 ₱ 32,500.00 ₱ 32,500.00
Enamel Quick Dry 65.00 gal ₱ 500.00 ₱ 32,500.00 ₱ 32,500.00
Paint Thinner 4.00 gal ₱ 200.00 ₱ 800.00 ₱ 800.00
Paint Metal Epoxy 10.00 gal ₱ 550.00 ₱ 5,500.00 ₱ 5,500.00
Enamel Paint 18.00 gal ₱ 550.00 ₱ 9,900.00 ₱ 9,900.00
Paint Thinner 5.00 gal ₱ 200.00 ₱ 1,000.00 ₱ 1,000.00
Thing Color 2.00 pint ₱ 70.00 ₱ 140.00 ₱ 140.00
Unglazed Tiles 1,430.00 pcs ₱ 120.00 ₱ 171,600.00 ₱ 171,600.00
Glazed Tiles 865.00 pcs ₱ 85.00 ₱ 73,525.00 ₱ 73,525.00
Cement 640.00 bags ₱ 220.00 ₱ 140,800.00 ₱ 140,800.00
Sand 54.00 cu.m. ₱ 1,680.00 ₱ 90,720.00 ₱ 90,720.00
Tile Grout 320.00 bags ₱ 110.00 ₱ 35,200.00 ₱ 35,200.00
Tile Adhesive 410.00 bags ₱ 320.00 ₱ 131,200.00 ₱ 131,200.00
Railing 80.00 l.m. ₱ 1,200.00 ₱ 96,000.00 ₱ 96,000.00
LED Flourescent Lamp 32.00 pcs ₱ 2,850.00 ₱ 91,200.00 ₱ 91,200.00
LED Pin Light 70.00 pcs ₱ 1,200.00 ₱ 84,000.00 ₱ 84,000.00
Switch 40.00 sets ₱ 450.00 ₱ 18,000.00 ₱ 18,000.00
Convenience Outlet 29.00 sets ₱ 350.00 ₱ 10,150.00 ₱ 10,150.00
Floor Mounted Outler 20.00 sets ₱ 1,650.00 ₱ 33,000.00 ₱ 33,000.00
120 Amps 1.00 pcs ₱ 2,300.00 ₱ 2,300.00 ₱ 2,300.00
100 Amps 1.00 pcs ₱ 2,000.00 ₱ 2,000.00 ₱ 2,000.00
80 Amps 1.00 pcs ₱ 1,710.00 ₱ 1,710.00 ₱ 1,710.00
50 Amps 1.00 pcs ₱ 1,560.00 ₱ 1,560.00 ₱ 1,560.00
40 Amps 2.00 pcs ₱ 1,140.00 ₱ 2,280.00 ₱ 2,280.00
30 Amps 15.00 pcs ₱ 960.00 ₱ 14,400.00 ₱ 14,400.00
20 Amps 20.00 pcs ₱ 890.00 ₱ 17,800.00 ₱ 17,800.00
10 Amps 35.00 pcs ₱ 750.00 ₱ 26,250.00 ₱ 26,250.00
Panel Box 2.00 pcs ₱ 12,500.00 ₱ 25,000.00 ₱ 25,000.00
38.0mm2 THHN Wire 220.00 m ₱ 160.00 ₱ 35,200.00 ₱ 35,200.00
22.0mm2 THHN Wire 120.00 m ₱ 120.00 ₱ 14,400.00 ₱ 14,400.00
8.0mm2 THHN Wire 300.00 m ₱ 70.00 ₱ 21,000.00 ₱ 21,000.00
3.5mm2 THHN Wire 540.00 m ₱ 38.00 ₱ 20,520.00 ₱ 20,520.00
2.0mm2 THHN Wire 720.00 m ₱ 25.00 ₱ 18,000.00 ₱ 18,000.00
12.7mm dia PVC 120.00 pcs ₱ 70.00 ₱ 8,400.00 ₱ 8,400.00
19mm dia PVC 210.00 pcs ₱ 95.00 ₱ 19,950.00 ₱ 19,950.00
25mm dia PVC 85.00 pcs ₱ 126.00 ₱ 10,710.00 ₱ 10,710.00
4 inch CHB 300.00 pcs ₱ 18.00 ₱ 5,400.00 ₱ 5,400.00
6 inch CHB 410.00 pcs ₱ 25.00 ₱ 10,250.00 ₱ 10,250.00
Aluminum Windows 42.30 sq.m. ₱ 5,800.00 ₱ 245,340.00 ₱ 245,340.00
Panel Door 21.60 sq.m. ₱ 5,200.00 ₱ 112,320.00 ₱ 112,320.00
Double Deck Bed 8.00 pcs ₱ 18,000.00 ₱ 144,000.00 ₱ 144,000.00
1.5Hp Split Type Aircon 5.00 pcs ₱ 56,000.00 ₱ 280,000.00 ₱ 280,000.00
Copper Tube 400.00 ft ₱ 720.00 ₱ 288,000.00 ₱ 288,000.00
Water Closet 7.00 pcs ₱ 8,500.00 ₱ 59,500.00 ₱ 59,500.00
Lavatory 7.00 pcs ₱ 2,500.00 ₱ 17,500.00 ₱ 17,500.00
Project: Proposed 3 - Storey with Roof Deck Residential Building
Location: Phase 2 Aphovai Subdivision, Brgy. Fort Bonifacio Taguig City, Metro Manila

BILL OF MATERIALS
Material Cost
Item No. Description Quantity Unit TOTAL
Unit Cost Item Cost
Shower Head 7.00 pcs ₱ 1,800.00 ₱ 12,600.00 ₱ 12,600.00
Floor Drain 7.00 pcs ₱ 250.00 ₱ 1,750.00 ₱ 1,750.00
Faucet 7.00 pcs ₱ 1,200.00 ₱ 8,400.00 ₱ 8,400.00
Kitchen Sink 4.00 pcs ₱ 4,500.00 ₱ 18,000.00 ₱ 18,000.00
PVC Pipe, 50mm dia x 3m, S-1000 120.00 pcs ₱ 290.00 ₱ 34,800.00 ₱ 34,800.00
PVC Pipe, 50mm dia x 3m, S-1000 vent 80.00 pcs ₱ 290.00 ₱ 23,200.00 ₱ 23,200.00
PVC Pipe, 75mm dia x 3m, S-1000 95.00 pcs ₱ 360.00 ₱ 34,200.00 ₱ 34,200.00
PVC Pipe, 100mm dia x 3m, S-1000 80.00 pcs ₱ 600.00 ₱ 48,000.00 ₱ 48,000.00
PVC, 50mm dia x 90 deg bend, 6 mm 50.00 pcs ₱ 25.00 ₱ 1,250.00 ₱ 1,250.00
PVC, 100mm dia x 90 deg bend, 6 mm 35.00 pcs ₱ 80.00 ₱ 2,800.00 ₱ 2,800.00
WYE Reducer, 100mm dia x 75mm dia 35.00 pcs ₱ 120.00 ₱ 4,200.00 ₱ 4,200.00
WYE Reducer, 100mm dia x 50mm dia 40.00 pcs ₱ 100.00 ₱ 4,000.00 ₱ 4,000.00
Clean Out w/ Cover, 100mm dia 10.00 pcs ₱ 60.00 ₱ 600.00 ₱ 600.00
P Trap, 50 mm dia 11.00 pcs ₱ 150.00 ₱ 1,650.00 ₱ 1,650.00
PVC Solder, 400cc 5.00 cans ₱ 190.00 ₱ 950.00 ₱ 950.00
fence(Gate) 1.00 Lumpsum ₱ 95,000.00 ₱ 95,000.00 ₱ 95,000.00
Emergency Ladder 1.00 Lumpsum ₱ 47,000.00 ₱ 47,000.00 ₱ 47,000.00
Water Tank 2.00 pcs ₱ 22,000.00 ₱ 44,000.00 ₱ 44,000.00
SUB-TOTAL ₱ 3,999,345.00
LABOR (50% of Material Cost) ₱ 1,999,672.50
TOTAL ₱ 5,999,017.50

Prepared By:

3SEAN'S CONSTRUCTION SERVICES

You might also like