PROJECT: PROPOSED TWO STOREY BUILDING ( INCLUDED THE TRANSFER OF GATE)

PROJECT LOCATION: COCATOO, BANCAO BANCAO, PUERTO PRINCESA CITY

PROJECT DESCRIPTION: 12 m x 3 m
TIME SCHED.
SUBJECT: PROJECT ESTIMATE

% TOTAL EQUIPMENT REQUIREMENTS

DESCRIPTION TOTAL
Cut-off 1
Welding Machine 1
100%
Compactor 1
One Bagger Mixer 2

ITEM NO. DESCRIPTION QTY UNIT UNIT COST DIRECT COST

101 Excavation, Clearing and Grubbing 10,500.00
102 Fill 4,590.00
301 Formworks 69,326.25
302 Reinforced Steel Bar 138,282.00
303 Concrete Works 88,965.00
304 CHB Wall 163,506.00
400 Floor Finish: Tiled Finish
500 Wall Finish: Tile Finish 111,297.00
502 Wall Finish: Rough to Smooth Finish
504 Wall Finish: Painting 73,065.00
600 Ceiling Works: Suspension
601 Ceiling Works: Ceiling Board 68,130.00
603 Ceiling Works: Painting
604 Roofing System: Frames
98,184.72
605 Roofing System: Sheets
700 Doors and Windows 169,425.00
SPL-1 Plumbing 14,448.00
SPL-2 Electrical 84,382.50
SPL-3 Sanitary Accessories 27,885.00
SPL-4 Other Requirements 24,500.00
Equipment 2,400.00
Total Estimated Direct Cost 1,148,886.47
BREAKDOWN OF ESTIMATED COST
A. DIRECT COST
1. Labor Cost 380,995.49
2. Material Cost 740,990.98
3. Equipment 2,400.00
4. Other Requirements 24,500.00
TOTAL ESTIMATED DIRECT COST 1,148,886.47
B. Contractors Profit 8% 91,910.92

PROJECT COST PHP 1,240,797.39

TOTAL PROJECT COST PHP 1,240,797.39

PROJECT: PROPOSED TWO STOREY BUILDING ( INCLUDED THE TRANSPORT OF GATE)
PROJECT LOCATION: COCATOO, BANCAO BANCAO, PUERTO PRINCESA CITY
PROJECT DESCRIPTION: 12 m x 3 m
PROJECT COST (Php): PHP 1,240,797.39

Item No: SPL-4

Item: OTHER REQUIREMENTS
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

Equipment Rental

A. 1 Unit Cut-Off FREE

Free if labor materials

B. 1 Unit Welding Machine FREE

Free if labor materials

C. 1 Unit Compactor FREE

D. 2 Units One Bagger Concrete Mixer 40 days 30 2,400.00

600 per day - 40 days
Total Cost 2,400.00

Item No: 101

Item: Excavation, Clearing and Grubbing
Quantity: 1 LOT
ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

101 Excavation, Clearing and

Grubbing

A. Excavation 17 cu.m 500 8,500.00

B. Clearing/Demolition of Gate Lump sum 2,000.00

C. Grubbing 0 sq.m 0 -

Material Cost 0
Labor Cost 10,500.00
Total Item Cost 10,500.00

Item No: 102

Item: Fill
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

102 Fill
0.05m Thk Gravel Bed 1.8 cu.m 1700 3,060.00
Material Cost 3,060.00
Labor Cost 1,530.00
Total Item Cost 4,590.00
Item No: 301
Item: Formworks
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

301 Formworks

A. Phenolic 1/2 26 pcs 870 22,620.00

2"x2"x10" Form Lumber 180 pcs 84 15,120.00
2"x3"x10" Form Lumber 60 pcs 84 5,040.00
CW Nails 1" 0.5 box 1370 685.00
CW Nails 2" 0.5 box 1250 625.00
CW Nails 3" 0.5 box 1260 630.00
CW Nails 4" 0.5 box 1160 580.00
Concrete Nail #4 0.5 box 1735 867.50
Nylon ( For Layout) 0.2 kilo 250 50.00
Material Cost 46,217.50
Labor Cost 23,108.75
Total Item Cost 69,326.25

Item No: 302

Item: Reinforcing Steel Bars
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

302 Reinforcing Steel Bars

A.
Footing
16 mm dia. X 6 m RSB 30 pcs 723 21,690.00

Column
16 mm dia. X 7.5 m RSB 32 pcs 433 13,856.00
12 mm dia. X 7.5 m RSB 32 pcs 244 7,808.00
10 mm dia. X 6 m RSB 48 pcs 138 6,624.00

FTB Ground Floor

16 mm dia. X 6 m RSB 18 pcs 375 6,750.00
 12 mm dia. X 6 m RSB 12 pcs 210 2,520.00
10 mm dia. X 6 m RSB 42 pcs 138 5,796.00

Beam Second Floor

16 mm dia. X 6 m RSB 40 pcs 375 15,000.00

Slab Ground Floor

10 mm dia. X 6 m RSB 26 pcs 138 3,588.00

Slab 2nd Floor

10 mm dia. X 6 m RSB 62 pcs 138 8,556.00
Material Cost 92,188.00
Labor Cost 46,094.00
Total Item Cost 138,282.00

Item No: 303

Item: Concrete Works
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

303 Concrete Works

Cement 122 bags 230 28,060.00
Gravel 3/4 12 cu.m 1700 20,400.00
Sand ( Screened and Wash) 7 cu.m 1550 10,850.00
Material Cost 59,310.00
Labor Cost 29,655.00
Total Item Cost 88,965.00

Item No: 304

Item: CHB Walls
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

304 CHB Walls

CHB #4 2400 pcs 17 40800
Cement 72 bags 230 16560
Sand ( Screened and Wash) 14 cu.m 1550 21700
10 mm dia. X 6 m RSB 188 pcs 138 25944
Tie Wire #16 2 roll 2000 4000
Material Cost 109,004.00
Labor Cost 54,502.00
Total Item Cost 163,506.00

Item No: 400, 500, 502

Item: Floor Finish: Tiled Finish, Wall Finish: Tiled Finish
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

400, 500 & 502

0.60m x 0.60m Ceramic Tiles 206 pcs 256 52,736.00
0.30m x 0.30m Ceramic Tiles 146 pcs 42 6,132.00
(For Comfort Rooms)
Tile Grout 1 packs 120 120.00
Diamond Disk #4 2 pcs 350 700.00
Cement 37 bags 230 8,510.00
Fine Sand 3 cu.m 2000 6,000.00
Material Cost 74,198.00
Labor Cost 37,099.00
Total Item Cost 111,297.00

Item No: 504

Item: Wall Finish: Painting
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

504 Wall Finish: Painting

Latex Paint ( Flat White) 7 pail 1950 13,650.00
Latex Paint (Semi Gloss White) 5 pail 2275 11,375.00
Skim Coat 39 bags 450 17,550.00
Hudson Top Coat 2 gal 985 1,970.00
Hudson Sealer 2 gal 765 1,530.00
Hudson Reducer 2 gal 600 1,200.00
Sand Paper #120 25 pcs 15 375.00
Sand Paper #100 25 pcs 15 375.00
Paint Tray 1 pcs 50 50.00
Paint Brush #2 3 pcs 65 195.00
Roller Brush #7 3 pcs 75 225.00
Baby Roller 3 pcs 45 135.00
Rag 1 kls 80 80.00
Material Cost 48,710.00
Labor Cost 24,355.00
Total Item Cost 73,065.00

Item No: 600,601,603

Item: Ceiling Works
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

600,601,603 Ceiling Works

Hardiflex 3/16 62 pcs 385 23,870.00
Metal Furring 62 pcs 110 6,820.00
 Wall Angle 27 pcs 110 2,970.00
Carrying Channel 1/2"x1"x6m 12 pcs 115 1,380.00
Blind Revits 1/8" x 1/2" 6 box 250 1,500.00
Drill Bits 1/8" 4 pcs 70 280.00
Nansag Epoxy 1 gal 1700 1,700.00
Diamond Disk #4 1 pcs 350 350.00
Concrete Nail #1 1 klgs 125 125.00
Lacquer Thinner 1 gal 250 250.00
Latex Paint ( Flat White) 2 pail 1950 3,900.00
Latex Paint (Semi Gloss White) 1 pail 2275 2,275.00
Material Cost 45,420.00
Labor Cost 22,710.00
Total Item Cost 68,130.00

Item No: 604, 605

Item: Roofing System: Frames, Sheets
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

604 & 605 Roofing System

Angle Bar 1/4" x 2" x 2" x 6m 52 pcs 845 43,940.00
C-Purlins 1.2x2x3 32 pcs 110 3,520.00
Welding Rod 2 box 1300 2,600.00
Corrugated Sheet Red 77.76 m² 198 15,396.48
Material Cost 65,456.48
Labor Cost 32,728.24
Total Item Cost 98,184.72

Item No: 700

Item: Doors and Windows
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

700 Doors and Windows

Doors
D1 - Door jamb 2 x 6 x 120 x 210 1 pcs 2000 2,000.00
D2 - Panel type Door 1 set 3500 3,500.00
PVC Door 60x210 1 set 1250 1,250.00

Windows
W1 Sliding type window 12 set 8500 102,000.00
w2 Awning Type Window 1 set 2500 2,500.00

Bathroom Door Knob 1 pcs 350 350.00

Panel Door Knob 1 pcs 650 650.00
Heavy Duty Hinges 4x4Ball Bearing 2 pair 350 700.00
Material Cost 112,950.00
 Labor Cost 56,475.00
Total Item Cost 169,425.00

Item No: Spl-1

Item: Plumbing
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

Spl-1 Plumbing

Sanitary Pipe #4 6 pcs 585 3,510.00

Sanitary Pipe #2 6 pcs 290 1,740.00
Sanitary Elbow #4 5 pcs 115 575.00
Sanitary Elbow #2 5 pcs 45 225.00
Sanitary Tee #4 5 pcs 120 600.00
Sanitary Tee #2 5 pcs 55 275.00
Sanitary Wye #4 5 pcs 130 650.00
Drain #2 1 pcs 230 230.00
Cleanout #4 2 pcs 35 70.00
Cleanout #2 2 pcs 20 40.00
Solvent Cement 400cc 2 cans 250 500.00
Blue Pipe Elbow 1/2 10 pcs 15 150.00
Pvc Pipe 1/2 10 pcs 75 750.00
Blue Pipe Tee 1/2 4 pcs 15 60.00
G.I Elbow 1/2 4 pcs 18 72.00
Male Adapter 4 pcs 10 40.00
Teplon tape 3/4 4 pcs 15 60.00
Hacksaw Blade 1 pcs 85 85.00
Material Cost 9,632.00
Labor Cost 4,816.00
Total Item Cost 14,448.00

Item No: Spl-2

Item: Electrical
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

Spl-2 Electrical

Thhn Wire 5.5 3 box 4500 13,500.00

Thhn Wire 3.5 3 box 3200 9,600.00
Thhn Wire 2.0 2 box 2500 5,000.00
Panel Board 6 Branches 1 pcs 3200 3,200.00
Circuit Breaker 125 amp 1 pc 1800 1,800.00
Circuit Breaker 40 amp 2 pcs 275 550.00
Circuit Breaker 20 amp 1 pcs 275 275.00
Circuit Breaker 15 amp 1 pcs 275 275.00
 Junction Box 60 pcs 35 2,100.00
Utility Box 18 pcs 35 630.00
Outlet 2 gang 18 pcs 230 4,140.00
Light Bulb 9 watts 12 pcs 460 5,520.00
Switch 2 gang 12 pcs 165 1,980.00
Electrical Tape Big 2 pcs 35 70.00
Exhaust fan 1 pcs 1200 1,200.00
Flexible Hose 1 rolls 780 780.00
Orange PVC Pipe 1/2 20 pcs 70 1,400.00
Straight Connector 1/2 100 pcs 6 600.00
Micatubes 1/2 1 meters 85 85.00
Square Box 30 pcs 75 2,250.00
Orange Pvc Pipe 1 1/2 4 pcs 200 800.00
Solvent Cement 400cc 2 can 250 500.00
Material Cost 56,255.00
Labor Cost 28,127.50
Total Item Cost 84,382.50

Item No: Spl-3

Item: Sanitary Accessories
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

Spl-3 Sanitary Accesorries

Water Closet 1 set 12000 12,000.00

Kitchen Sink 1 pcs 4500 4,500.00
Faucet 1 pcs 320 320.00
Fittings 1 pcs 950 950.00
Lavatory Faucet 1 pcs 820 820.00
Material Cost 18,590.00
Labor Cost 9,295.00
Total Item Cost 27,885.00

Item No: Other Requirements

Item: Other Requirements
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

Other Requirements

Building Permit Drawing Plan 20,000.00 FREE

Electrical Engineer Signature 3,000.00 3,000.00
Master Plumber Plan 1,500.00 1,500.00
Building Permit Process 20,000.00 20,000.00
Civil Engineer Professional Fee and Signature FREE FREE
Material Cost 24,500.00
END OF PAGE
Total Item Cost 24,500.00