Professional Documents
Culture Documents
Kris Estimate
Kris Estimate
Kris Estimate
2.0 Earthworks
2.1 Clearing and grubbing sq m 150 P10.00 P1,500.00
2.2 Lay-out sq m 60 P25.00 P1,500.00
2.3 Excavation cu m 18.646 P100.00 P1,864.60
2.4 Fill Materials cu m 15.93 P100.00 P150.00 P1,593.00 P2,389.50
2.5 Gravel base cu m 6.6 P550.00 P100.00 P3,630.00 P660.00
2.6 Backfill cu m 6.441 P100.00 P644.10
Manpower:
Foreman
Carpenter
Laborer
Sub-total Earthworks P13,781.20
3.0 Form works
3.1 Assorted Lumber
2" x 2" x 10' bdft 71 P38.00 P2,698.00
2" x 2" x 12' bdft 206 P152.00 P31,312.00
2" x 3" x 12' bdft 26 P228.00 P5,928.00
3.2 Assorted common wire nails kg 30 P48.00 P1,440.00
3.3 Plywood, 10mm sht 12 P440.00 P5,280.00
Manpower:
Foreman
Carpenter
Laborer
Sub-total Form works P46,658.00
Manpower:
Foreman
Carpenter
Laborer
Sub-total Concrete Works P41,354.86
5.0 Rebar Works
5.1 Column footing
16 mm dia. X 6 m, RSB pcs 7 P325.00 P2,275.00
# 16 G.I. T.W. kg 0.118 P50.00 P5.90
5.2 Column
16 mm dia. X 6 m, RSB pcs 40 P325.00 P13,000.00
10 mm dia. X 6 m, RSB pcs 30 P123.00 P3,690.00
# 16 G.I. T.W. kg 4.528 P50.00 P226.40
5.3 Wall footing
10 mm dia. X 6 m, RSB pcs 5 P123.00 P615.00
# 16 G.I. T.W. kg 1.287 P50.00 P64.35
5.4 Floor slab
10 mm dia. X 6 m, RSB pcs 37 P123.00 P4,551.00
# 16 G.I. T.W. kg 0.882 P50.00 P44.10
5.5 Roof beam
16 mm dia. X 6 m, RSB pcs 26 P325.00 P8,450.00
10 mm dia. X 6 m, RSB pcs 48 P123.00 P5,904.00
# 16 G.I. T.W. kg 4.528 P50.00 P226.40
Manpower:
Foreman
Carpenter
Laborer
Sub-total Rebar Works P39,052.15
Manpower:
Foreman
Mason
Carpenter
Laborer
Sub-total Masonry Works P98,814.00
7.3 Doors
D-1, panel door, 0.90 x 2.10 m set 1 P3,000.00 P3,000.00
D-2, hollow core flush door set 4 P1,200.00 P4,800.00
D-3, plastic door set 2 P1,350.00 P2,700.00
door lock, Kwikset set 5 P750.00 P3,750.00
door hinges set 15 P50.00 P750.00
7.4 Windows
W-1, set 7 P700.00 P4,900.00
W-2, set 1 P350.00 P350.00
W-3, set 2 P200.00 P400.00
window insect screen set 10 P300.00 P3,000.00
Glass Jalousie
0.6625 x 12 blades set 14 P278.25 P3,895.50
0.6 x 12 blades set 1 P252.00 P252.00
0.5 x 5 blades set 2 P210.00 P420.00
Manpower:
Foreman
Carpenter
Laborer
Sub-total Carpentry Works P60,132.40
Manpower:
Foreman
Carpenter
Welder
Laborer
Sub-total Roofing Works P60,790.00
Manpower:
Foreman
Painters
Laborer
Sub-total Painting Works P27,124.00
10 Sanitary line
PVC pipe, 2" dia. length 3 P98.00 P294.00
PVC pipe, 3" dia. length 12 P120.00 P1,440.00
PVC pipe, 4" dia. length 13 P168.00 P2,184.00
PVC wye, 4" x 4" pcs 4 P48.00 P192.00
PVC wye, 4" x 2" pcs 2 P45.00 P90.00
PVC wye, 3" x 2" pcs 2 P33.00 P66.00
PVC elbow, 2" x 90 pcs 3 P24.00 P72.00
PVC elbow, 3" x 90 pcs 24 P28.00 P672.00
PVC elbow, 4" x 90 pcs 2 P40.00 P80.00
PVC elbow, 4" x 45 pcs 3 P44.00 P132.00
PVC p-trap, 2" pcs 2 P32.00 P64.00
PVC tee, 4" pcs 2 P78.00 P156.00
PVC tee, 2" pcs 2 P26.00 P52.00
PVC reducer, 4' x 2" pcs 2 P114.00 P228.00
PVC clean-out plug, 4" pcs 3 P22.75 P68.25
PVC solvent, 4" lit 1 P36.00 P36.00
Vulcaseal lit 1 P250.00 P250.00
Manpower:
Foreman
Plumber
Laborer
Sub-total Plumbing Works P24,128.70
Manpower:
Foreman
Electrician
Laborer
Sub-total Electrical Works P17,665.35
MANPOWER SCHEDULE
no. of
ACTIVITIES days
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48
P 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 48
PROJECT MANAGER
A
P 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 48
FOREMAN
A
P 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 92
MASON
A
P 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 84
CARPENTER
A
P 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 60
WELDER AND LABORER (1)
A
P 2 2 2 2 2 2 12
ELECTRICIAN AND LABORER (1)
A
P 2 2 2 2 2 2 12
PLUMBER AND LABORER (1)
A
P 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 150
PAINTER AND LABORER (5)
A
P 2 2 2 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 2 2 2 2 2 2 174
LABORER
A
680
TOTAL
TOTAL
RATE TOTAL COST
P500.00 P24,000.00
P450.00 P21,600.00
P350.00 P32,200.00
P350.00 P29,400.00
Pakyaw P47,000.00
Pakyaw P7,800.00
Pakyaw P10,000.00
Pakyaw P35,000.00
P200.00 P34,800.00
P1,850.00 P241,800.00
PVC Pipe, 2" dia. length P98.00 Almega Hardware
PVC Pipe, 3" dia. length P120.00 Almega Hardware
PVC Elbow, 3" x 90° pcs P28.00 Almega Hardware
PVC P-Trap, 2" dia. pcs P40.00 Almega Hardware
PVC Elbow, 4" x 45° pcs P44.00 Almega Hardware
PVC Elbow, 4" x 90° pcs P32.00 Almega Hardware
PVC Tee, 2" dia. pcs P78.00 Almega Hardware
PVC Tee, 4" dia. pcs P26.00 Almega Hardware
PVC Reducer, 4"x2" pcs P114.00 Almega Hardware
PVC Clean out Plug, 4" dia. pcs P22.75 Almega Hardware
PVC Solvent liter P36.00 Almega Hardware
Vulca Seal liter P250.00 Almega Hardware
Kitchen Sink w/ Complete Accessories set P3,200.00 Aljemar Hardware
Faucet pcs P120.00 Aljemar Hardware
Angle Valve pcs P325.00 Aljemar Hardware
Water Closet set P3,500.00 Aljemar Hardware
Lavatory set P1,500.00 Aljemar Hardware
Floor Drain, 4" x 4" set P155.75 Aljemar Hardware
Shower Valve set P375.00 Aljemar Hardware
Shower Head set P375.00 Aljemar Hardware
Toilet Paper Holder set P220.00 Aljemar Hardware
Soap Holder set P220.00 Aljemar Hardware
Towel Bar set P240.00 Aljemar Hardware
G.I. Pipe, 1 1/4" dia. length P300.00 Aljemar Hardware
Angle Bar ( 1.8" x 1" x 6.0 m ) length P450.00 Aljemar Hardware
Door Bell Switch w/ Buzzer set P750.00 Aljemar Hardware
Red Lead Paint gal P550.00 Aljemar Hardware
Quick Dry Enamel gal P580.00 Aljemar Hardware
Project : One Storey Residential Building
Contractor