Upload
richard-tagle
View
18
Download
0
Embed Size (px)
DESCRIPTION
format for estimates
Citation preview
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
ITEM QUANTITY UNIT PRICE
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
ITEM QUANTITY UNIT PRICE
Hardieflex-lite 33 340.00C-channel 18 130.00Metal furring 60 115.00Wall angle 16 40.00Blind revits 3 235.00
3. PAINTING WORKS
ITEM QUANTITY UNIT PRICE
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
ITEM QUANTITY UNIT PRICE
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
ITEM QUANTITY UNIT PRICE
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
ITEM QUANTITY UNIT PRICE
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
ITEM QUANTITY UNIT PRICE
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
ITEM QUANTITY UNIT PRICE
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
PROJECT NAME: PROPOSED 1-STOREY RESIDENTIAL BUILDINGOWNER: PASTOR MECHELLE PEREGRINOLocation: CAMANJAC, DUMAGUETE CITY
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)
PROJECT NAME: PROPOSED 1-STOREY RESIDENTIAL BUILDINGOWNER: PASTOR MECHELLE PEREGRINOLocation: CAMANJAC, DUMAGUETE CITY
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
ITEM QUANTITY UNIT PRICE
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
Material costlabor cost
12.0 ELECTRICAL WORKS
ITEM QUANTITY UNIT PRICE
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
ITEM QUANTITY UNIT PRICE
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
ITEM QUANTITY UNIT PRICE
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
ITEM QUANTITY UNIT PRICE
Water closet 0 9,000.00Urinal 0 2,000.00Faucet 0 2,000.00
Material costlabor cost
16.0 Tiles
ITEM QUANTITY UNIT PRICE
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
Material costlabor cost
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
Material cost 7,200.00labor cost 8,808.00
33,500.00
Amount0.00
13,920.001,200.004,200.00180.00
Material cost 19,500.00labor cost 11,900.00
41,000.00
3,360.00400.00
8,500.007,200.001,900.001,600.001,600.00
Material cost 24,560.00labor cost 8,940.00
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
Material cost 5,688.00labor cost 2,692.00
10,000.00
Amount0.00
5,040.00600.00
1,800.0060.00
Material cost 7,500.00labor cost 10,295.00
37,295.00
TOTAL
11,220.002,340.006,900.00640.00705.00
Material cost 21,805.00labor cost 7,695.00
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
Material cost 19,800.00labor cost 6,900.00
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