Estimate

PROJECT ESTIMATION ITEM

ACTIVITIES

1.

GENERAL REQUIREMENTS 1.1 MOBILIZATION/ MOBILIZATION/ DEMOBILIZATION

QTY

UNIT

UNIT COST

1.0

LOT

32,000

MATERIAL COST

3.

4.

EARTHWORKS 2.1 CLEANING 2.2 BLDG. LAYOUT AND STAKING 2.3 EXCAVATION 2.4 BACKFILL 2.5 SOIL POISONING

CIVIL/ STRUCTURAL WORKS 3.1 CONCRETE WORKS CEMENT (PORTLAND) SAND GRAVEL, 3/4” SCREENED 3.2 REBAR 10MM DIA X 6M RSB 12MM DIA X 6M RSB 16MM DIA X 6M RSB 3.3 FORM WORKS COCO LUMBER 1/4” THK 1.20X2.40 PLYWOOD 3.4 SLAB ON FILL CEMENT (40kg) SAND MIXED GRAVEL

MASONRY WORKS CEMENT SAND 4” CHB 6” CHB

1.0 1.0

LOT LOT

11,000 60,000

41.47 31.82 1.0

CU.M CU.M LOT

300 250

9600

5,568 9,000

12,441 2,386.50 4,200

12,441 7,955 13,200

SUBTOTAL

5,568

19,027.50

104,596

165,011.14

715,048.28

BAGS

210

111,510

62.08 78.27

CU.M CU.M

500 500

31,040 39,135

415

PCS

110

45,650

759

PCS

160

121,440

171

PCS

270

46,170

6366.23 124

B.F PCS

18 200

114,592.14

175 9.675 19.35

BAGS CU.M CU.M

210 500 500 SUBTOTAL

31,500 3,000 6,000 550,037.14

210 500 7 10

71,400 6,000 23,520 48,000

BAGS CU.M PCS PCS

41,600

11,000 60,000

531

185 15.34 1452 1520

TOTAL COST

32,000

SUB TOTAL 2.

LABOR COST

5.

6.

7.

8.

ROOFING WORKS 5.1 ROOF FRAMING TRUSSES (ANGLE BARS) PURLINS (CCHANNEL) 5.2 ROOFING APO 8’ GRENDEZA ROOF TILE 11’GRANDEZA ROOF TILE 12’ GRANDEZA ROOF TILE G.1 GUTTER G.I RIDGE ROLL G.1 VALLEY ROLL

CARPENTRY 6.1 CEILING 1.20X2.40 40 ¼” THK PLWOOD

FINISHES 7.1 PLASTERING CEMENT SAND 7.2 TILE WORKS 60X60CM UNGLAZED (WHITE) 60X60CM GLAZED (WHITE) 30X30CM GLAZED

DOORS AND WINDOWS 8.1 DOOR PANEL DOOR (2.50X1.50M) PANEL DOOR (2.10X0.70M) FLUSHED DOOR (2.10X0.80M) PVC DOOR (2.10X 0.70M) 2”X6” DOOR JAMB 8.2 WINDOWS ALUM. WINDOW (1.50X1.20M)

SUBTOTAL

148,920

40

PCS

250

10,000

38

PCS

280

10,640

16

PCS

650

10,400

45

PCS

750

33,750

45

PCS

950

42,750

25 21 3

PCS PCS PCS

200 200 200 SUBTOTAL

5,000 4,200 600 117,340

200

11,400

SUBTOTAL

11,400

57

PCS

92 7.61

BAGS CU.M

210 400

119,700 8,160

375

PCS

80

30,000

235

PCS

95

22,325

1342

PCS

30 SUBTOTAL

40,260 220,445

1

SET

15,000

15,000

1

SET

4,000

4,000

4

SET

3,000

12,000

3

SET

2,500

7,500

9

SETS

1,650

14,850

3

SETS

1,650

4,950

44,676

193,596

35,202

152,542

3420

14,820

66133.50

286,578.50

ALUM. WINDOW (3.00X2.00) ALUM.WINDOW (1.50X2.00M) ALUM. WINDOW (1.00X1.60M)

9.

10.

PLUMBING WORKS 9.1 FIXTURES (MASTER’S T&B) HCG- LEGATO PACKAGE COUNTERTOP LAV DELTA TEL TYPE SHOWER CURTAIN ROD TOWEL BAR FACE TOWEL RING (T&B TYPICAL) HCG- JUPITER D PACKAGE TEL TYPE SHOWER CURTAIN ROD TOWEL BAR FACE TOWEL RING HCG- MIRROR

ELECTRICAL 10.1 PANEL BOARDS 24 HOLES 10.2 MAIN BREAKERS 175AT,240V,2P 10.3 BREAKERS 15AT, 240V, 2P 20AT, 240V, 2P 30AT,240V, 2P 2.0 SQMM THWN STRD WIRE 3.5 SQMM THWN STRD WIRE 5.5 AQMM STRD WIRE 1 GANG SWITCH 2 GANG SWITCH 3 GANG SWITCH 3- WAY SWITCH 2”X4’ UTILITY BOX 4”X4’ JUNCTION BOX

1

SET

10,000

10.000

2

SETS

7,000

14,000

2

SETS

2,500

5,000

SUBTOTAL

87,300

1 1

SET SET

13,000 3,800

13,000 3,800

1 1 2

SET SET SETS

1000 1000 1000

1,000 1,000 2,000

2

SETS

8,700

17,400

2 2 2 2 2

SETS SETS SETS SETS SETS

2,000 1000 1000 1000 2,250 SUB TOTAL

4,000 2,000 2,000 2,000 4,500 58,750

1

SET

4,600

4,600

1

SET

3,250

3,250

9 7 9 7

SETS SETS SETS ROLLS

360 360 360 4,500

3,240 2,520 2,240 31,500

3

ROLLS

5,500

16,500

1

ROLL

8,500

8,500

11 14 10 4 112 75

SETS SETS SETS SETS PCS PCS

63 63 63 135 30 30

693 882 630 540 3,360 2,250

26,190

113,490

17,626

76,376

2- GANG CONV. OUTLET WATER HEATER OUTLET WEATHER PROOF OUTLET ACU OUTLET TV OUTLET RANGE OUTLET PINLIGHT 12-W FLOURESCENT LAMP CHANDELIER 63MM DIA PVC PIPE 25MM DIA PVC PIPE 20MM DIA PVC PIPE

11.

PAINTING (3 COATS) LIQUID TILE PRIMER ACRYLIC LATEX PAINT SUN& RAIN TOP COAT SAND PAPER #36 SAND PAPER #80 FLAT WALL ENAMEL EASY TITE (CABINETS, DOORS, RAILINGS, DOCU FINISH) PRIMER SURFACER LACQUER WHITE LACQUER THINNER LACQUER FLO EAST TITE SANDING SEALER POLY FLOOR WOOD STAIN SAND PAPER #80 SAND PAPER #180

41

PCS

210

8,610

3

SETS

280

840

11

SETS

275

3,025

4 5 1 51 3

SETS SETS SET SETS SETS

135 220 650 250 250

540 1,100 650 12,750 750

3 13 42 100

SETS PCS PCS PCS

5,500 245 120 60 SUBTOTAL

16,500 3,185 5,040 6,000 139,695

22

GALS.

650

14,300

20

GALS

480

9,600

22

GALS.

500

11,000

20 20 20

FT. FT GALS

60 45 560

1,200 900 11,200

15

GALS

560

8,400

15 15 20

GALS GALS. GALS

750 750 400

11,250 11,250 8,000

5 5 5 4 2 50 150

GALS. GALS. GALS. GALS GALS FT. FT.

520 580 540 1,200 480 50 20 SUBTOTAL GRAND TOTAL

2,600 2,900 2,700 4,800 2,250 2500 3000 107,850

41906.5

181,603.50

32,355

140,205 2,020,455.28