est format new

PROJECT NAME: PROPOSED 1-STOREY RESIDENTIAL BUILDINGOWNER: PASTOR MECHELLE PEREGRINOLocation: CAMANJAC, DUMAGUETE CITY

1. STRUCTURAL WORKS

ITEM QUANTITY UNIT PRICE

16 diam. def Bar 5612 diam def bar 3010 mm diam def bar 1935Cement (bags) 760 240.00Sand (m3) 50 400.00Gravel (m3) 56 600.00

90 30.0073 30.00

243 30.00Tiewire (kgs) 110 60.00 (bf) 2550 18.001/4 marine plywood 40 480.00Concrete nail (kg) 4" 8 50.00CW Nail 4" (box) 2 1,700.00CW Nail 2 1/2" (box) 1 1,800.00CW Nail 1 1/2" (box) 1 1,900.00Sahara cement (bags) 4 40.00Concrete nainail 1" 6 80.00

2. MASONRY WORKS and hardieflex wall


10 diam def bar 0 200.004" thk CHB 3341.25 9.00Cement 260.01 240.00Sand 22.113 400.00Hardieflex 0 451.00Vertical studs 0 150.00Horizontal tracks 0 150.00Tirewire (kgs) 4 50.00

3. CEILING WORKS


Hardieflex-lite 33 340.00C-channel 18 130.00Metal furring 60 115.00Wall angle 16 40.00Blind revits 3 235.00

3. PAINTING WORKS


3 500.00

Neutralizer (li) 27 50.00Flat (li) 12 150.00Semi-gloss (li) 18 150.00Paint Thinner 5 500.00Roller 5 100.00paint brush 2 " 5 85.00paint brush 1 1/2" 5 70.00sand paper no.120 20 20.00marine epoxy 1 1,000.00lac. Primer surfacer 2 600.00lac. Thinner 2 580.00

4. TILE WORKS


30x30 cm 720 60.00

Tile trim (pcs) 10 30.00

10 260.00

Cement (bag) 30 240.00

Joint filler (kgs) 11 65.00sand 1 800.00

5. FIXTURES


Water closet 3 9,000.00

patching compound

(bgs)

Tile adhesive (bags)

Urinal 1 2,000.00Faucet 4 2,000.00

6. PLUMBING WORKSITEM QUANTITY UNIT PRICE

3" diam PVC Pipe 202"diam PVC Pipe 9 200.001/2 diam pvc Pipe 7 90.00PE Pipe (1/2") 1 3,500.00Solvent cement 2 600.003" diam 90 deg elbow 82" diam 90 deg elbow 10 200.00tee 2" 5 180.00wye 4" 5 170.001/2" 90 deg 10 40.00P-trap 2 500.00tee reducer 3" to 2" 3 200.00

9. ELECTRICAL


11w lighting 15 240.00TW Wire # 6 1 2,400.00TW WIRE #12 3 3,700.00TW WIRE #14 2 2,900.00Utility box 20 20.00Electrical tape 15 30.00Switches 12 250.00Convenience Outlet 12 250.00Flex. Conduits 1 750.00Panel Board with breakers 6 all forCircuit breaker with case 1 500.00Wye-pc connector 2 100.00Galvanized conduits 2 400.00Sevice drop(m) 50 40.00Purcelaine wire holder 2 70.00Junction box 30 30.00PVC clip 10 10.00Service cup 1 100.00Cambric tube 4 10.00

50 8.00

10. ROOFING


Cor. G.I sheet roofing 38 400.00Umbrella nails 10 70.00Elastoseal 5 400.00Plain sheet 3 400.00Blind rivet 2 235.00

11. MISCELLANOUS


Decorative sunscreenExhaust fan 1 1,700.00Diamond blade 4 900.00Drill bit 10 140.00

flexible hose connector

Hacksaw blade 6 60.00Soil Treatment 1 1,400.00


SUMMARY AMOUNT

1. STRUCTURAL WORKS 341,080.002. MASONRY WORKS and hardieflex wall 101,518.853. CEILING WORKS 14,885.004. TILE WORKS 54,815.005. FIXTURES 45,300.006. PLUMBING WORKS 12,880.0010.0 WINDOWS AND DOORS 19,800.0011.0 SEPTIC TANK 17,805.009. ELECTRICAL 35,240.0010. ROOFING 19,570.0011. MISCELLANOUS 14,900.00

MAtERIAL COST ###LABOR COST ###GRAND TOTAL ###

Prepared by:

Engr. Vicente M. Barot

NOTES1. Floor area (excluding walkway)2. Roof area3. Tire wire per tie is assumed

TOTAL 5. Painting aplication was assumed 1 coat for neutralizer

0.000.00 7. Some items with no unit prices

182,400.00 1.Roofbeams, rafter,purlins (all wooden020,000.00 2. Jalouplus windows33,600.00 2. Jalouplus windows2,700.00 8. Items not included in the estimate:2,190.00 1. Decorative sunscreen7,290.00 9. Manpower is 35% of material cost6,600.00

45,900.0019,200.00

400.008,500.007,200.001,900.001,600.001,600.00

###

TOTAL

0.0030,071.2562,402.408,845.20

0.000.000.00

200.00###

TOTAL

11,220.002,340.006,900.00640.00705.00

21,805.00

TOTAL

1,500.00

1,350.001,800.002,700.002,500.00500.00425.00350.00400.00

1,000.001,200.001,160.00

14,885.00

TOTAL

43,200.00

300.00

2,600.00

7,200.00

715.00800.00

54,815.00

TOTAL

27,000.00

6,300.0012,000.0045,300.00

TOTAL

0.001,800.00630.00

3,500.001,200.00

0.002,000.00900.00850.00400.00

1,000.00600.00

12,880.00

TOTAL

3,600.002,400.00

11,100.005,800.00400.00450.00

3,000.003,000.00750.00

2,500.00500.00200.00

8002000140

900.00100.00100.0040.00

400.00

35,240.00

TOTAL

15,200.00700.00

2,000.001,200.00470.00

19,570.00

TOTAL

5,100.003,600.001,400.00

600.004,200.00

###

60 sq. m.80.5 sq. m

40 cm for 10 and 12 mm bars

1 coat for neutralizer

2 coats for flat latex3 coats for semi-gloss

PROJECT NAME: PROPOSED 1-STOREY RESIDENTIAL BUILDING

OWNER: PASTOR MECHELLE PEREGRINO

Location: CAMANJAC, DUMAGUETE CITY

1.1STRUCTURAL WORKS,and MASONRY WORKS,WOOD WORKS

Area Volume Sand (m3)

Wooden Roof beam 2"x4" 0 0 0Wooden rafter 2"x4"Wooden purlins 2"x3"Wall footing 0.08 10 0.72 0.04 0.08tie beam 0.075 1.95 30 76 17.55 0.975 1.95Column 0.09 5.4 11 143 48.6 2.7 5.4Slab

Ground Fr. 126 12.6 81 113.4 6.3 12.62nd Floor 152 19 750 171 9.5 19

Wall 0 0 0CHB Wall 243 875 260.01 22.113

FootingColumn F. 22.5 16 45 144 8 16

55.03 56 30 1935 755.28 49.628 55.03

1.2 FORM WORKS AND SCAFFOLDS

Plywood Nails

Column 10 1635Beam 15 1000Slab 55 2400

40 2517.5

16 diam bar

12 mm bar

10 mm diam

Cement (bags)

Gravel (m3)

lumber (board ft)

3. PAINTING WORKSGal

Neutralizer 27Flat 27Semi-gloss 81Elasomeric 7MISC (Brush, etc)

4. TILE WORKS

Area 40x40 cm 30x30 cm Tile trim (pcs) Cement (bag) sand

CR Wall 610 10 10 4CR Floor 500 110 30 7 1

500 720 10 10 30 11 15. FIXTURES

UnitsWater closet 3Heater 1Faucet and shower 4

Lavatory 16. PLUMBING WORKS

PipeUnits

4" diam 43" diam 152"diam 6Neltex 12

7.WINDOWS AND DOORS

Doorssize specs. units

Tile adhesive (bags)

Joint filler (kgs)

0.8x2.1 m 1/4" thk marine ply. Hollow core flush door 20.7x2.1 m 1/4" thk marine ply. Hollow core flush door 10.9x 1.6 m Reinforced composite toilet partition (for PWD) 20.6 x 1.6 m Reinforced composite toilet partition 30.6 x 1.55 Louvered door 2

Windowssize specs units

0.75 x 4 blades Jalousie 80.7 x 4 blades Jalousie 1

8. SEPTIC TANKArea 10 mm diam Cement Sand Gravel CHB Tire wire (kgs)

Wall 22.68 15 7 2 9 315 0.5Floor 4.68 20 9 0.234 0.5 1

35 16 2.234 9.5 315 1.59. ELECTRICAL

Lightings units5186

11. MISCELLANOUS

Size unitsConcrete louver 0.2 x 0.2 m 94

Glass blocks 0.2 x 0.2 m 33Mirror 0.5 x 0.9 m 4

Exhaust fan 3

CHB Board ft Hardieflex Hor.tracks Vert. stud

9073

2431

18

470

3341.25 8

6

3341.25 107

Tiewire (kgs)


1.0 FootingItem Quantity UNIT PRICE

12 diam bar 45 0.00Cement (bags) 144 240.00Sand (m3) 8 400.00Gravel (m3) 16 600.00Tiewire (kgs) 6 60.00

2.0 ColumnItem Quantity UNIT PRICE

16 diam bar 11 0.0012 mm bar 0 0.00Cement (bags) 48.6 240.00Sand (m3) 3 400.00Gravel (m3) 3 600.00Tiewire (kgs) 18 60.00

3.0 SlabItem Quantity UNIT PRICE

10 mm bar 48 0.00Cement (bags) 58 240.00

Sand (m3) 3 400.00Gravel (m3) 7 600.00Tiewire (kgs) 3 60.00

4.0 FormworksQuantity UNIT PRICE

1/4 marine plywood 7 480.00Concrete nail (kg) 4" 8 50.00CW Nail 4" (box) 2 1,700.00CW Nail 2 1/2" (box) 1 1,800.00CW Nail 1 1/2" (box) 1 1,900.00Sahara cement (bags) 4 40.00Concrete nail nail 1" 6 80.00

5.0 Wall5.1 CHB wall

Item Quantity UNIT PRICE

12 mm bar 0 0.00Cement (bags) 260.01 240.00Sand (m3) 22.113 400.00CHB 3341.25 9.00Tie wire 4 50.00

5.2 Hardieflex wallItem Quantity UNIT PRICE

Hardieflex 0 451.00Hor.tracks 0 150.00Vert. stud 0 150.00

6.0 Beam (all in board feet)Item Quantity UNIT PRICE

Wooden rafter 2"x4" 73 18.00Wooden purlins 2"x3" 243 18.00

7.0 Wall footingItem Quantity UNIT PRICE

12 mm bar 0 0.00Cement (bags) 21 240.00Sand (m3) 1.5 400.00Gravel (m3) 3 600.00Tiewire (kgs) 1 60.00

8.0 CEILING WORKS


Hardieflex-lite 33 340.00C-channel 18 130.00Metal furring 60 115.00Wall angle 16 40.00Blind revits 3 235.00

9.0 PLUMBING WORKSITEM QUANTITY UNIT PRICE

4" diam PVC Pipe 13 500.002"diam PVC Pipe 9 200.001/2 diam pvc Pipe 7 90.00PE Pipe (1/2") 1 3,500.00Solvent cement 2 600.004" diam 90 deg elbow 8 300.002" diam 90 deg elbow 10 200.00tee 2" 5 180.00wye 4" 5 170.001/2" 90 deg 10 40.00P-trap 1 500.00tee reducer 4" to 2" 3 200.00

Material costlabor cost

10.0 WINDOWS AND DOORS

ITEM QUANTITY

0.9x2.1 m main door 10.7x2.1 m 1/4" thk marine ply. Hollow core flush door 10.7x 2.1 m 1/4" thk. Marine plywood hollow flush door 20.8x1.2 m jalouplus louver window with aluminum framing 130.8x0.5 m jalouplus louver window with aluminum framing 1

11.0 SEPTIC TANK

ITEM UNIT UNIT PRICE

10 mm diam 35 130.00

Cement 16 240.00Sand 4 400.00Gravel 8 600.004" thk. CHB 315 9.00Tire wire (kgs) 2-Jan 60.00


12.0 ELECTRICAL WORKS


11w lighting 15 240.00TW Wire # 6 1 2,400.00TW WIRE #12 3 3,700.00TW WIRE #14 2 2,900.00Utility box 20 20.00Electrical tape 15 30.00Switches 12 250.00Convenience Outlet 12 250.00Flex. Conduits 1 750.00Panel Board with breakers 6 all forCircuit breaker with case 1 500.00Wye-pc connector 2 100.00Galvanized conduits 2 400.00Sevice drop(m) 50 40.00Purcelaine wire holder 2 70.00Junction box 30 30.00PVC clip 10 10.00Service cup 1 100.00Cambric tube 4 10.00flexible hose connector

50 8.00Material cost

labor cost

13. ROOFING


Cor. G.I sheet roofing 38 400.00Umbrella nails 10 70.00Elastoseal 5 400.00Plain sheet 3 400.00Blind rivet 2 235.00

Material cost

labor cost

14.0 TOOLS


Decorative sunscreenExhaust fan 1 1,700.00Diamond blade 4 900.00Drill bit 10 140.00Hacksaw blade 6 60.00Soil Treatment 1 1,400.00

15. FIXTURES


Water closet 0 9,000.00Urinal 0 2,000.00Faucet 0 2,000.00


16.0 Tiles


30x30 cm 166 60.00Tile trim (pcs) 4 30.00

Tile adhesive (bags) 3 260.00Cement (bag) 2 240.00

Joint filler (kgs) 3 65.00sand 1 800.00


Amount0.00

34,560.003,200.009,600.00360.00

Material cost 47,720.00labor cost 5,430.00

19,000.00

Amount0.000.00

3,120.001,200.001,800.001,080.00


33,500.00

Amount0.00

13,920.001,200.004,200.00180.00


41,000.00

3,360.00400.00

8,500.007,200.001,900.001,600.001,600.00


33,500.00

Amount0.00

62,402.408,845.2030,071.25

200.00Material cost 101,518.85

labor cost 24,900.0095,700.00

Amount0.000.000.00

Material cost 0.00labor cost 4,744.00

14,500.00

Amount

1,314.004,374.00


10,000.00

Amount0.00

5,040.00600.00

1,800.0060.00


37,295.00

TOTAL

11,220.002,340.006,900.00640.00705.00


29,500.00

TOTAL

6500.001800.00630.00

3500.001200.002400.002000.00900.00850.00400.00500.00600.00

21280.007420.00

28700.00

UNIT PRICE TOTAL

6000.00 6,000.003000.00 3,000.003000.00 6,000.00350.00 4,550.00250.00 250.00


26,700.00

TOTAL

4550.00

3840.001600.004800.002835.00180.00

17805.002195.00

26000.00

TOTAL

3600.002400.00

11100.005800.00400.00450.00

3000.003000.00750.00

2500.00500.00200.00

8002000140

900.00100.00100.0040.00

400.0035240.0012260.0047500.00

TOTAL

15200.00700.00

2000.001200.00470.00

19570.00

6830.0026500.00

TOTAL

5,100.003,600.001,400.00600.00

4,200.00Material cost 14,900.00

labor cost 5,600.0020,500.00

TOTAL

0.006300.00

12000.0018300.005700.00

25000.00

TOTAL

9960.00120.00780.00480.00195.00800.00

12335.004365.00

16700.00

est format new

Documents