March 01, 2010

Project: PROPOSED RENTAL SPACE BUILDING

Location: SAN PEDRO ST BRGY LAGAO GSC
Company: OctoStar
UNIT COST
ITEM UNIT QTY LABOR &
EQUIPMENT
General Requirements & Preliminaries
1 Mobilization and Demobilization lot 1
I 2 Temporary Facilities lot 1
3 Safety lot 1
Total
Lay-out and staking
1 Clearing and grubbing lot 1 69,600.00
II
2 Lay-out lot 1 23,200.00
Total
Excavation and Backfilling
1 Excavation lot 1 92,800.00
III
2 Backfilling & Compaction lot 1 174,000.00
Total
Concrete Works
1 Foundation
a Concreting 3500 psi Ready mix Concrete m³ 17.5 1,512.06
b Reinforcement Steel kg 1477.32 19.43
c Form Works lot 1 4,350.00
2 Tie beam
a Concreting 3500 psi Ready mix Concrete m³ 13.5 1,512.06
b Reinforcement Steel kg 1974.02 19.43
c Form Works lot 1 7,830.00
3 Pedestal
a Concrete 3000 psi Ready Mix Concrete m³ 10.5 1,512.06
b Reinforcement Steel kg 2552.82 19.43
IV c Form Works 4,466.00
d 20mmØ x 400mm high tensile Anchor Bolt
12mm Thick MS Gusset plate
IV

4 Slab on Grade (power trowel finish)

a Concreting 3500 psi Ready mix Concrete m³ 108 1,512.06
b Reinforcement Steel kg 2627 19.43
c Form Works lot 1 7,830.00
5 Capping Beam
a Concreting 3500 psi Ready mix Concrete m³ 3.5 1,512.06
b Reinforcement Steel kg 752.88 19.43
c Form Works lot 1 2,088.00
6 Consumables lot 1
Total
Masonry
1 6" thick CHB Machine Built 350 psi
a CHB m² 168 252.73
b Reinforcement Steel kg 802.9 22.66
V
2 Louver type block Machine Built. lot 1 30,084.60
3 Plastering m² 326 29.28
4 Miscellaneous lot 1 2,030.00
Total
Wall Framing & Wall Cladding
1 Framing
a MS Cee purlins 1.2mm x 2" x 6' l 68 324.80
MS Square tubing 4mm x 4" x 4" l 15 1,015.00
VI PPGI Rib type roofing lm 326 164.43
2 Painting (2 coat epoxy primer) lot 1 6,081.88
3 Scaffolding lot 1 2,030.00
4 Consumables lot 1 3,246.33
Total
Roof and Roof Framing
1 Truss
a 5/16 thick 3" x 3" MS Angle bar top and bottom l 147 1,078.80
b 1/4 thick 3" x 3" MS Angle bar web l 72 816.06
c 12mm thick MS Plate Gusset shts 2 7,308.00
d 8mm thick MS Plate Gusset shts 10 4,854.60
e 12mm round bar l 48 111.36
16mm Turn buckle pcs 24 31.32
b 20mm Machine bolt with nut and washer pcs 100 121.80
2 Girt
a 6mm thick 2" x 2" MS Angle Bar (topand bottom) l 54 511.56
b 6mm thick 2" x 2" MS Angle Bar (web) l 34 511.56
c 6mm thick 2½" x 2½" MS Angle Bar l 783.58
3 Purlins -
1.2mm thick 2" x 6" Cee Purlins l 169 324.80
VII
12mmØ Round bar sagrod l 48 129.92
 VII

¼" thick 2" x 2" MS Angle bar, angle cleats l 5 596.82

4 Roofing -
2mm thick Metal plas roofing lm 1344 231.42
2mm thick Metal plas ridge roll shts 18 669.90
2mm Thick Metal Plas Gutter shts 58 669.90
5 Facia Frame -
6mm Thick 1½" x 1½" MS Angle bar l 77 454.72
6 Bracing -
16mmØ Round bar l 59 209.09
7 Painting (2 coat epoxy primer) lot 1 17,376.80
8 Scaffolding lot 1 10,000.00
9 Consumables lot 1 38,280.00
10 Installation (Equipment only) lot 1 104,400.00
Total
Doors and Windows
1 Doors
a Rool Up Door sets 3
VIII 2 Windows
a Pre Fab Metal Fixed Louver (1.2mm thick) sets 14
b Air Vent Monitor sets 3
Total
Building Permit
1 Plan Preparation (Sign & Sealed) lot 1 20,000.00
2 Processing (Excluding Government Fee) lot 1 15,000.00
XI
a Building Permit
b Occupancy
Total
Total Cost
VAT
TOTAL PROJECT COST

Estimated by:
Eng'r. Jason Ace T. Timbreza
Project Supervisor

Checked by: Approved by:

Engr. Andrew P. Elopre

Project Manager
UNIT COST
TOTAL
MATERIALS

- 15,000.00 - -
- 15,000.00 - -
-
- - -
- -
69,600.00
23,200.00
92,800.00
- -
92,800.00 92,800.00 -
174,000.00 174,000.00 -
266,800.00 -
-
-
5,040.20 114,664.55 4,345.00 26,461.05 88,203.50
64.75 124,355.72 55.82 28,697.47 95,658.24
14,500.00 18,850.00 12,500.00 4,350.00 14,500.00
- -
5,040.20 88,455.51 4,345.00 20,412.81 68,042.70
64.75 166,166.21 55.82 38,346.05 127,820.16
26,100.00 33,930.00 22,500.00 7,830.00 26,100.00
- -
5,040.20 68,798.73 4,345.00
64.75 214,887.61 55.82
12,760.00 11,000.00
 5,040.20 707,644.08 4,345.00
64.75 221,131.82 55.82
26,100.00 33,930.00 22,500.00
-
5,040.20 22,932.91 4,345.00
64.75 63,374.85 55.82
6,960.00 9,048.00 6,000.00
- -
1,888,169.99 392,897.38 420,324.61

722.10 163,772.28 622.50

64.75 70,184.80 55.82
85,956.00 116,040.60 74,100.00
83.66 36,818.41 72.12
5,800.00 7,830.00 5,000.00
394,646.09 ok

-
928.00 85,190.40 800.00
2,900.00 58,725.00 2,500.00
469.80 206,758.98 405.00
17,376.80 23,458.68 14,980.00
5,800.00 7,830.00 5,000.00
11,600.00 14,846.33 10,000.00 813.67 14,032.66
396,809.39 ok 14,846.33

3,596.00 687,195.60 3,100.00

2,720.20 254,610.72 2,345.00
24,360.00 63,336.00 21,000.00
16,182.00 210,366.00 13,950.00
371.20 23,162.88 320.00
104.40 3,257.28 90.00
406.00 52,780.00 350.00 12,180.00 10,500.00

1,705.20 119,705.04 1,470.00

1,705.20 75,369.84 1,470.00
2,238.80 - 1,930.00
-
928.00 211,723.20 800.00
371.20 24,053.76 320.00
 1,705.20 11,510.10 1,470.00

661.20 1,199,681.28 570.00

1,914.00 46,510.20 1,650.00
1,914.00 149,866.20 1,650.00
-
1,299.20 135,051.84 1,120.00
-
597.40 47,582.91 515.00
49,648.00 67,024.80 42,800.00
- 10,000.00
127,600.00 165,880.00 110,000.00
- 104,400.00
3,663,067.65 ok 3,650,887.65

164,720.00 494,160.00 142,000.00

- -
5,800.00 81,200.00 5,000.00
8,700.00 26,100.00 7,500.00
601,460.00 ok

20,000.00
15,000.00

35,000.00 ok
7,338,753.12 338,704.64 362,348.80
880,650.37 880,650.37 - ###
8,219,403.49 (55,865.60) 8,275,269.09 ###

pproved by:

Engr. Ernie L. Untal

General manager