DETAILED ESTIMATE

NAME : Proposed One Storey Building

OWNER : Joannie A. Arpay
LOCATION : Brgy, Anajawan, General Luna, Surigao Del Norte

Item I - Clearing / Layout

QTY= 37.44 sq.m.

A. Materials

2 pcs # 30 Nylon @ 20.00 40.00

12 pcs 2"x2"x10' Coco Lumber @ 40.00 480.00
12 pcs 2"x3"x10' Coco Lumber @ 60.00 720.00
1 kls #3 1/2" CWN nails @ 95.00 95.00
P 1,335.00
B. Labor

1 Foreman for 1.00 days @ 700.00 700.00

1 Carpenter for 1.00 days @ 500.00 500.00
1 Helper for 1.00 days @ 350.00 350.00
P 1,550.00

Item II - Earthworks (Excavation & Back fill)

QTY= 26.33 cu.m.

A. Materials

1 cu.m. Gravel Fill @ 3,000.00 1,500.00

P 1,500.00
B. Labor

1 Foreman for 1.00 days @ 700.00 700.00

5 Laborers for 6.00 days @ 350.00 10,500.00
P 11,200.00

Item III - Formworks and Scaffolding

QTY= 102.93 sq.m.

A. Materials

7 pcs. 8'x4'1/4"thk Marine Plywood @ 360.00 P 2,520.00

100.0 bd.ft. 2"x2"x10 Coco Lumber Forms @ 17.00 1,700.00
180.0 bd.ft. 2"x2"x10 Coco Lumber Forms @ 17.00 3,060.00
12 kls. Assorted CWN Nails @ 95.00 1,140.00
5 kls. Tie Wire # 16 @ 85.00 425.00
P 8,845.00
B. Labor

1 Foreman for 8.00 days @ 700.00 5,600.00

2 Carpenters for 8.00 days @ 500.00 P 8,000.00
4 Laborers for 8.00 days @ 350.00 11,200.00
P 24,800.00

Item IV - Concrete Works

QTY= 11.31 cu.m.

A. Materials

Proposed One Storey Building Page 1 of 5 ESTIMATE

 112 bags Portland Cement @ 280.00 P 31,360.00
6.0 cu.m. Sand @ 2,100.00 12,600.00
12 cu.m. Gravel @ 2,100.00 25,200.00
37 kls. 16mm dia.def.bar @ 295.00 10,915.00
80 pcs. 10mm dia.def.bar @ 160.00 12,800.00
15 kls. Tie Wire # 16 @ 85.00 1,275.00
P 94,150.00
B. Labor

1 Foreman for 10.00 days @ 700.00 7,000.00

2 Steelman for 10.00 days @ 500.00 P 10,000.00
4 Laborers for 10.00 days @ 350.00 14,000.00
P 31,000.00

Item V - Masonry Works

QTY= 53.00 sq.m.

A. Materials

700 pcs. CHB # 4" @ 30.00 P 21,000.00

4 cu.m. Sand @ 2,100.00 8,400.00
50 bags Portland Cement @ 240.00 12,000.00
20 pcs. 10mm dia.def.bar @ 160.00 3,200.00
5 kls. Tie Wire # 16 @ 85.00 425.00
P 45,025.00
B. Labor

1 Foreman for 12.00 days @ 700.00 8,400.00

2 Mason for 12.00 days @ 500.00 P 12,000.00
4 Laborers for 12.00 days @ 350.00 16,800.00
P 37,200.00

Item VI - Ceiling Works

QTY= 35.44 sq.m.

A. Materials

8 shts. 8'x4'x1/4" Marine Plywood @ 480.00 P 3,840.00

10 shts. AMAKAN (Waved Bamboo) @ 500.00 P 5,000.00
230 bd.ft. 2"x2"x12' Good Lumber @ 25.00 5,750.00
10 kls. C.W. Nails 4" @ 80.00 800.00
20 kls. C.W. Nails 2 1/2" @ 85.00 1,700.00
20 kls. C.W. Nails 1/2" @ 95.00 1,900.00
10 kls. Concrete Nails 4" @ 120.00 1,200.00
P 20,190.00
B. Labor

1 Foreman for 4.00 days @ 700.00 2,800.00

2 Carpenters for 4.00 days @ 500.00 P 4,000.00
4 Laborers for 4.00 days @ 350.00 5,600.00
P 12,400.00
Item VII - Doors and Windows
QTY= 35.44 sq.m.

A. Materials

Proposed One Storey Building Page 2 of 5 ESTIMATE

 1 set Fixed & Sliding Door with 1/4" THK.
Clear Glass Complete with Hardware
& Accessories (3.0m x2.1m) @ 7,500.00 7,500.00
1 set Fixed & Sliding Window 1/4" thk
THK Clear Glass Complete with
Hardware & Accessories (1.6 x 1.2) @ 3,000.00 3,000.00
1 set Fixed & Sliding Window 1/4"
THK Clear Glass Complete with
Hardware & Accessories (.90m x 0.65m) @ 2,500.00 2,500.00
P 13,000.00

Item VIII - Roofing and Roof Framing

QTY= 67.26 sq.m.

A. Materials

80 shts. Corrugated Metal Sheets @ 400.00 P 32,000.00

10 shts. Plain G.I. Shts @ 550.00 5,500.00
200 Bd.Ft. Good Lumber 2x6x20 @ 75.00 15,000.00
144 Bd.Ft. Good Lumber 2x3x12 @ 75.00 10,800.00
20 kls. C.W. Nails 2 1/2" @ 90.00 1,800.00
20 kls. Umbrella Nails 3" @ 100.00 2,000.00
2 qrtz. Vulca Seal @ 450.00 900.00
P 68,000.00
B. Labor

1 Foreman for 4.00 days @ 700.00 2,800.00

2 Carpenters for 4.00 days @ 500.00 P 4,000.00
4 Laborers for 4.00 days @ 350.00 5,600.00
P 12,400.00

Item IX - Tiles Works

QTY= 28.00 sq.m.

A. Materials

30 pcs. Floor Tiles 0.40 x 0.40 Non Slip-tile (CR) @ 45.00 1,350.00
135 pcs. Floor Tiles 0.60 x 0.60 Ceramic Tiles @ 110.00 14,850.00
56 bags ABC Tile Grout @ 45.00 2,520.00
1 cu.m. Sand @ 2,100.00 2,100.00
8 bags Cement @ 280.00 2,240.00
P 23,060.00
B. Labor

1 Foreman for 3.00 days @ 700.00 2,100.00

2 Mason for 3.00 days @ 500.00 P 3,000.00
2 Laborers for 3.00 days @ 350.00 2,100.00
P 7,200.00

Item X - Plumbing Works

QTY= 1.00 unit

SANITARY LINE

3 pcs. PVC P-Trap 2" dia. @ 180.00 P 540.00

2 pcs. PVC WYE 4" dia.x 4" dia. @ 160.00 320.00
1 pcs. PVC Tee 4" dia.x 2" dia. @ 80.00 80.00

Proposed One Storey Building Page 3 of 5 ESTIMATE

 1 pcs. PVC Clean Out Plug 4" dia. @ 60.00 60.00
2 pcs. PVC Elbow 4" dia.x 90 deg. @ 80.00 160.00
3 pcs. PVC Elbow 2" dia.x 90 deg. @ 40.00 120.00
3 pcs. PVC Elbow 4" dia.x45 deg. @ 80.00 240.00
1 pcs. PVC WYE 4" dia.x2" dia. @ 160.00 160.00
2 pcs. PVC Pipe 4" dia. @ 780.00 1,560.00
6 pcs. PVC Pipe 2" dia. @ 230.00 1,380.00
1 ltr. Solvent Cement @ 300.00 300.00
1 sets Water Closet w/ Accessories @ 9,500.00 9,500.00
1 pcs. Floor Drain @ 55.00 55.00

WATER LINE

3 pcs. Faucet @ 180.00 P 540.00

4 pcs. PVCElbow 1/2" dia. 90 deg. @ 15.00 60.00
2 pcs. St. Elbow 1/2" dia. @ 15.00 30.00
6 pcs. Union 1/2" dia. @ 45.00 270.00
10 pcs. Coupling 1/2" dia. @ 15.00 150.00
8 pcs. Tee 1/2" dia. @ 25.00 200.00
4 pcs. PVC Pipe 1/2" dia.x 6m Sch.40 @ 365.00 1,460.00
1 pc. Gate Valve 1/2" dia. @ 350.00 350.00
2 pcs. Teflon 3/4" dia. @ 15.00 30.00
P 17,565.00
B. Labor

1 Foreman for 4.00 days @ 700.00 2,800.00

2 Plumber for 4.00 days @ 500.00 4,000.00
2 Laborers for 4.00 days @ 350.00 2,800.00
P 6,800.00

Item XI - Electrical Works

QTY= 1.00 unit

A. Materials

3 pcs. PVC Conduit 1 1/2" dia. @ 160.00 480.00

1 pc. Weather Cup for # 38.0mm2 THW @ 300.00 300.00
1 sets 60 Ampere Circuit Breaker 1 phase @ 2,000.00 2,000.00
220 volts 6 CKTS.2-15A,1-20A,3-30A -
1 roll THW Wire # 14.0mm2 @ 3,000.00 3,000.00
20 sets Pinlight # 6 18 watts @ 350.00 7,000.00
1 sets Flush Type Switch Single @ 126.00 126.00
2 sets Flush Type Switch Double @ 126.00 252.00
10 pcs. Utility Box 2 x 4" @ 22.00 220.00
1 rolls THW Wire # 5.5mm2 @ 6,600.00 6,600.00
3 rolls Electrical Tape Big @ 35.00 105.00
1 rolls Rubber Installation Tape Big @ 135.00 135.00
1 rolls Flexible Conduit 3/4" dia. @ 2,000.00 2,000.00
P 22,218.00
B. Labor

1 Foreman for 10.00 days @ 700.00 7,000.00

1 Electrician for 10.00 days @ 500.00 5,000.00
1 Laborers for 10.00 days @ 350.00 3,500.00
P 15,500.00
Item XII - Painting Works
Qty: 1,840.00 sq.m.

Proposed One Storey Building Page 4 of 5 ESTIMATE

 A. Materials

15 gals. Gloss Latex Paint White @ 700.00 P 10,500.00

15 gals. Flat Latex Paint White @ 650.00 9,750.00
5 gals. Quick Dry Enamel Paint @ 700.00 3,500.00
5 gals. Flatwall Enamel Paint @ 650.00 3,250.00
3 gals. Paint Thinner @ 250.00 750.00
6 pcs. Paint Roller @ 250.00 1,500.00
6 pcs. Paint Brush 4" @ 70.00 420.00
4 pcs. Paint Brush 2" @ 35.00 140.00
10 cans. Tinting Color @ 110.00 1,100.00
P 30,910.00
B. Labor

2 Painter for 12.00 Days @ 500.00 P 12,000.00

2 Laborers for 12.00 Days @ 400.00 9,600.00
P 21,600.00

S U M M A R Y
MATERIALS P 345,798.00
LABOR 181,650.00
CONTINGENCIES 3,400.00
P 530,848.00

Prepared By:

Civil Engineer
PTR NO:
DATE ISSUED:
PLACE ISSUED
PRC NO:
TIN NO:

Proposed One Storey Building Page 5 of 5 ESTIMATE