You are on page 1of 2

Project : FAITH MAIN ENTRANCE CANOPY Jan-19

Location : Tanauan City, Batangas

Subject : Cost Proposal


INTERIOR FIT OUT

Thru: MR. DANNY V. MALABONGA


Vice President

ENGR. JAIME DAVID

Item Particulars Qty Unit Unit Cost Total Cost

1 General Requirements
1.01 Mobilization / Demobilization 1.00 lot 30,000.00 30,000.00
1.02 Temporary Facilities 1.00 lot 15,000.00 15,000.00
1.03 Bonds and insurances ( by owner )
1.04 Building Administration fees ( by owner )
1.05 Building Permit Fees (optional)
1.06 As-Built Drawings and Operation Manual and Maintenance submission (OMM) (optional)

2 Site Earth Works


2.20 Demolition of affected areas and hauling out going to designated area 1.00 lot 35,000.00 35,000.00
2.30 Layouts 1.00 lot 2,500.00 2,500.00
2.40 Perimeter Board Up 1.00 lot 3,000.00 3,000.00
2.50 Foundation excavation and backfilling 1.00 lot 10,000.00 10,000.00

3 Civil Works
3.10 Concrete 6.80 cum 5,500.00 37,400.00
3.20 Rebars 870.76 kgs 52.00 45,279.52
3.30 Masonry Wall 28.18 sqm 1,200.00 33,816.00
3.40 Formworks 139.88 sqm 815.00 114,002.20
3.50 Consumables 1.00 lot 6,000.00 6,000.00
3.60 Anchorbolt 20mmØ 32.00 lot 900.00 28,800.00
3.70 Base Plate 3/4" thk. 8.00 lot 3,900.00 31,200.00

4 Steelworks and Tinsmithry


4.10 W10x35 Steel Column 10.00 pcs 19,400.00 194,000.00
4.20 W10x22 Steel Beam 40.00 pcs 14,150.00 566,000.00
4.30 W12x35 LED Signage support 2.00 pcs 24,581.45 49,162.90
4.40 6 x 13 Channel bar 6.00 pcs 5,270.00 31,620.00
4.50 2 x 6 x 2mm C-purlin 28.00 pcs 944.46 26,444.88
4.60 10mmØ Sagrod 6.00 pcs 313.20 1,879.20
4.70 2 x 4 x2.3mm Tubular 60.00 pcs 2,800.00 168,000.00
4.60 10mmØ PVC Pipe 6.00 pcs 816.75 4,900.50
4.70 Consumables 1.00 lot 50,000.00 50,000.00

5 Architectural Works
5.10 Masonry Works
5.20 Ceiling Works -
5.2.2 Hardiflex Board in Metal Framing 60.00 sqm 1,600.00 96,000.00
5.30 Roofing -
5.4.1 Metal Roof : Pre-Painted Rib Type / S/S Gutter / Wall Flashing 1.00 lot 125,260.00 125,260.00

6 Finishes
7.10 Wall Finishes

7.20 Ceiling Works


7.2.2 Painting Works 60.00 sqm 700.00 42,000.00
7.2.3 Aluminum Composite Panel supply and install 1.00 lot 674,600.00 674,600.00

7 Electrical
7.10 Electrical Works 1.00 lot 86,320.00 86,320.00
pvc pipe 1", pvc pipe 3/4, pvc pipe 1/2, junction box, square box,
8.0 thin wire, 3.5wrie thhn
1 set panel board ( industrial type} with main 6 branches
100amps breaker, 60amps breaker, 30amps breaker, 20amps braker,
Breakers G.E. brand and panel board bolt on type

7.20 Led Lighting Fixtures including housing 8.00 sqm 2,400.00 19,200.00

Page 1 of 2
Item Particulars Qty Unit Unit Cost Total Cost

General Requirements
Grand Total 2,527,385.20
VAT 353,833.92

Total Project Cost INCLUSIVE OF VAT 2,881,219.12

EXCLUDED

Power and Water

Submitted By: Conforme

_________________________
Abner R. Trinidad
Architect - Contractor Print Name and Signature

Page 2 of 2