You are on page 1of 8

Item Dry wall

Type Double Facing


Material 12mm thk Marine Plywood/ 12mm Gypsum
Wall Height 2.44 m
Area Coverage 16.86 sqm
No. of Door 1.00 pc
Metal Studs Spacing 0.60 m
Metal Track Spacing 1.20 m

No. Description Unit

A MATERIALS
1. Drywall with furrings 12mm thk Marine plywood pcs
12mm thk Gypsum Board pcs
Ga 24 2" x 3" metal studs (Guide Profile- Vertical)) pcs
Ga 24 2" 3" metal track (Rack Profile- Horizontal)) pcs
0.6mm x 3.0 m Wall angle/ Corner bead pc
Self tapping screw for boards pcs
Framing Screws pcs
Drywall joint tape/ Paper tape roll
2. Door Solid core door with accessories set
3.Painting Works Gypsum joint compund/ Gypsum Putty (ABC brand 28 kg/pail) pail
Boysen Eco primer #105 4L pail
BOYSEN® Permatex™ #3101 4L pail
BOYSEN® Permacoat™ Latex paint pail
4. Bed 18mm thk mdf board pcs
Ducco paint sqm
Drawer track guide sets
Drawer lock sets
Handle pcs
Stickwel 0.25
Finishing Nails 0.50
Miscellaneous (Waste removal, protecting finished areas, cleaning
3. Miscellaneous lot
activities, small tools, sand paper)
Sub-Total (Materials)

B LABOR
1 Carpenter days
1 Helper days
1 Painter days
1 Supervisor days

Sub-Total (Labor)

C EQUIPMENT
n/a

Sub-Total (Equipment)

D TOTAL DIRECT COST (A+B+C)


E Overhead Cost & Mark-up 10%
F Contractor's Profit 25%
G Mob./Demob. (if applicable) 5%
H VAT

I TOTAL INDIRECT COST (E+F+G+H)

TOTAL COST
MATERIAL COST
LABOR COST

http://www.zhitov.ru/en/drywall/
Qty Unit Cost Amount

8.00 1,200.00 9,600.00


8.00 300.00 2,400.00
16.00 380.00 6,081.27
8.00 345.00 2,760.00
1.00 130.00 130.00
532.00 0.45 239.40
266.00 0.50 133.00
1.00 150.00 150.00 21,493.67
1.00 18,000.00 18,000.00 18,000.00
1.00 860.00 860.00
2.00 750.00 1,500.00
7.00 615.40 4,309.85
2.00 594.55 1,189.10 7,858.95
8.00 1,100.00 8,800.00
26.75 350.00 9,363.20
4.00 300.00 1,200.00
4.00 150.00 600.00
4.00 150.00 600.00 20,763.20
gal 500.00 125.00
kilo 150.00 75.00

1.00 10,217.37 10,217.37


78,333.19 47,352.62 total material cost without miscellaneous

6.00 600.00 3,600.00 3.2


6.00 400.00 2,400.00 2
3.00 600.00 1,800.00 5.52
6.00 800.00 4,800.00 2.4
13.8
12,600.00 26.92
29.612

0.00

90,933.19
12,275.98
22,733.30
4,546.66

39,555.94

130,489.13
113,583.13
18,270.00
rial cost without miscellaneous
JMDC DESIGN AND BUILDERS
749-A Aurora Blvd., Cubao, Quezon City
Contact Nos: 0922-882-3521 ; 0916-669-5208

Date: February 05, 2016


Attention: Mrs. Dang
Subject: Supply and Installation of Drywall, Door, Bed and Aircon Units

Dear Ma'am:

We are please to submit our quotation on the following:

Item No. Description Qty Unit Unit Price Amount

ARCHITECTURAL WORKS
A MATERIAL COST
Drywall including metal furrings 16.86 sqm 1,657.24 27,941.77
Painting Works 33.72 sqm 302.98 10,216.64
Solid core door with accessories 1.00 set 23,400.00 23,400.00
Customized bed with drawer 1.00 set 26,992.16 26,992.16
Miscellaneous 1.00 lot 13,282.58 13,282.58
Sub-total 101,833.15
B LABOR COST
Labor/ Installation 1.00 lot 17,010.00
Sub-total 17,010.00
C CONTINGENCY/ OVERHEAD COST
Overhead Cost 1 lot 11,884.32

SUB-TOTAL COST OF PART 1 130,727.47

MECHANICAL WORKS - OPTION 1


Supply of brand new wall mounted split
A type aircon units
1.0 TR Carrier X-Power Silver AC Inverter 5.00 units 41,574.50 207,872.50
0.75 TR Carrier X-Power Silver AC Inverter 1.00 unit 36,404.50 36,404.50
Sub-total 244,277.00
B LABOR COST

Installation of labor, tools, materials,


consumables, technical supervision of the A/C 1.00 lot 66,000.00
equipments including brackets and accessories
C CONTINGENCY/ OVERHEAD COST
Overhead Cost 1 lot 3,102.77

SUB-TOTAL COST OF MECHANICAL OPT 1 313,379.77

MECHANICAL WORKS - OPTION 2


Supply of brand new wall mounted split
A type aircon units
1.0 TR Carrier Optima AC Non-Inverter 5.00 units 32,664.50 163,322.50
.75 TR Carrier Optima AC Non-Inverter 1.00 unit 27,714.50 27,714.50
Sub-total 191,037.00
B LABOR COST

Installation of labor, tools, materials,


consumables, technical supervision of the A/C 1.00 lot 66,000.00
equipments including brackets and accessories
C CONTINGENCY/ OVERHEAD COST
Overhead Cost 1 lot 2,570.37

SUB-TOTAL COST OF MECHANICAL OPT 2 259,607.37

MECHANICAL WORKS - OPTION 3


Supply of brand new wall mounted split
A type aircon units
1.0 TR Carrier Optima AC Non-Inverter 5.00 units 30,580.00 152,900.00
.75 TR Carrier Optima AC Non-Inverter 1.00 unit 28,600.00 28,600.00
Sub-total 181,500.00
B LABOR COST

Installation of labor, tools, materials,


consumables, technical supervision of the A/C 1.00 lot 66,000.00
equipments including brackets and accessories
C CONTINGENCY/ OVERHEAD COST
Overhead Cost 1 lot 2,475.00

SUB-TOTAL COST OF MECHANICAL OPT 3 249,975.00

TERMS AND CONDITIONS:


For Part 1, we require 50% Down Payment and 50% Balance Payment upon installation.
For Part 2, we require C.O.D payment for the 5 Aircon units, and the installation cost upon installed.

WARRANTY:
For A/C Equipment, one year warranty on Manufactures for parts and services.

VALIDITY: One month upon receipt of quotation

It is hereby agreed upon thet the ownership over the items included in this contract shall remain to us until full payment of the
total cost is made. Non-payment of the down payment or any installment inin accordance with the terms of payment hereof shall
forthwith entitle us to cancel this contract.

Kindly sign the space provided below for your acceptance and conformity hereof:

Very Truly Yours,

Jerry Z. Dangla Cruz


Contractor

Client's Conformity:

________________________________
Signature

________________________________
Printed Name

_______________________________
Position

_______________________________
Date