PROJECT : AS-BUILT PLAN OF UNIT 405

LOCATION : VICENTE MADRIGAL BUILDING,6793 AYALA AVE., MAKATI CITY

OWNER : FINCA VERDE CORPORATION ###
SUBJECT : COST ESTIMATE

SUPPLY
ITEM
DESCRIPTION QTY UNIT MATERIAL LABOR TOTAL
NO.
S
I. GENERAL REQUIREMENTS
1.00 Mobilization 93.00 sm 97,650.00 97,650.00 195,300.00
2.00 Temporary Board up 1.00 lot 3,800.00 4,200.00 8,000.00
3.00 Storage & Handling 1.00 lot 5,100.00 7,200.00 12,300.00
4.00 Temporary Comfort Room 1.00 lot 5,050.00 3,200.00 8,250.00
SUB-TOTAL 223,850.00
II SITE PREPARATIONS
1.00 Clearing/Surface Preparations/batterboards 93.00 sm 69,750.00 39,060.00 108,810.00
2.00 Lay-out & Staking 93.00 sm 69,750.00 39,060.00 108,810.00
SUB-TOTAL 217,620.00
III FORMWORKS, STAGING & SCAFFOLDS
1.00 Form Plywood 92.00 sqm 47,840.00 83,200.00 131,040.00
2.00 Form Framing 92.00 sqm 47,840.00 41,600.00 89,440.00
3.00 Scaffoldings & Staging 85.00 sqm 44,200.00 41,600.00 85,800.00
4.00 Tie wires 92.00 kgs 400.00 31,200.00 31,600.00
5.00 CW Nails 24.00 kegs 1,212.00 4,065.25 5,277.25
SUB-TOTAL 343,157.25
IV CARPENTRY WORKS
1.00 Molded Panel Doors (9000mm x 2100mm ) 1.00 set 3,400.00 850.00 4,250.00
2.00 Molded Panel Doors (800mm x 2100mm ) 1.00 set 3,400.00 850.00 4,250.00
3.00 Door Jamb ( From 2"x 5") 3.00 set 5,700.00 2,550.00 8,250.00
4.00 Door Knobs 3.00 set 2,250.00 1,950.00 4,200.00
5.00 Butter Fly Hinges Marco Polo ( 4 pcs Each Door ) 3.00 set 2,100.00 1,950.00 4,050.00
SUB-TOTAL 25,000.00
V CEILING WORKS
1.00 Plain Ceiling 92.00 sm 47,840.00 32,200.00 80,040.00
SUB-TOTAL 80,040.00
VI PAINTING ###
1.00 Walls Interior 92.00 sm 73,920.00 69,000.00 142,920.00
2.00 Walls Exterior 92.00 sm 59,800.00 69,000.00 128,800.00
3.00 Ceiling 92.00 sm 59,800.00 69,000.00 128,800.00
4.00 Doors 1.00 set 650.00 750.00 1,400.00
5.00 Jamb 1.00 set 650.00 750.00 1,400.00
SUB-TOTAL 403,320.00
VII ELECTRICAL
1.00 Roughing-ins 1.00 lot 15,500.00 4,579.01 20,079.01
2.00 Wires and Cables 1.00 lot 18,750.00 4,129.71 22,879.71
3.00 Boxes 1.00 lot 3,660.00 1,411.90 5,071.90
4.00 Devices ( Royu or equal ) 1.00 lot 3,400.00 1,311.60 4,711.60
5.00 Panel Boards 1.00 lot 1,800.00 694.38 2,494.38
6.00 Lighting Fixtures and Bulbs
Energy Saving Bulb 1.00 lot 3,500.00 800.00 4,300.00
7.00 Feeder Lines ( Panel Board - Entrance ) 1.00 lot 3,500.00 864.00 4,364.00
8.00 Entrance Post & Metering Center 1.00 lot 3,500.00 864.00 4,364.00
SUB-TOTAL 68,264.60
 SUPPLY
ITEM
DESCRIPTION QTY UNIT MATERIAL LABOR TOTAL
NO.
S
GRAND TOTAL 1,371,751.85