Estimate
Short Description
ESTIMATE...
Description
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
View more...
Comments