ARINGAY DETAILED ESTIMATE

OWNER:

1. ROOF DISMANTLING WORK: AREA

FULL EXISTING ROOF 178.50 sqm

2. CONCRETE CHIPPING WORKS: L W THK VOLUME

SLAB ON GRADE FOR 2 COLUMNS
FOOTING 1 1 0.15 0.30

SLAB ON GRADE FOR WALL /TIE

BEAM 29.4 0.3 0.15 1.32
13 - COLUMNS FOR 2ND FLR
0.3 0.3 0.60 0.70
SPLICING

CHB WALL OPENING 3.2 0.4 0.20 0.26

2.58

3. EXCAVATION WORKS: L W H VOLUME

FOR
SLAB2ON
COLUMN
GRADEFOOTINGS
FOR WALL /TIE 1 1 1.20 2.40
BEAM 29.4 0.3 0.30 2.65
5.05

GROSS
4. CHB MASONRY WORKS L H
AREA
DOOR & WINDOWS

A.WALL PARTITION:
GF CHB WALL 24.1 3.4 81.94 16.93
FF 5"CHB PERIMETER WALL 40 3 120.00 10.97
FF 4" INTERNAL WALL 25.2 3 75.60 11.34

5. CONCRETING:
L W THK VOLUME
GF FOOTING (2 LOCATIONS) 1 1 0.3 0.60
GF COLUMNS (2 LOCATIONS) 0.3 0.3 4.6 0.83
FF SLAB 105 0.15 14.72
FF COLUMNS (15 LOCATIONS) 0.3 0.3 3 4.05
STAIRCASE 6.9 0.3 2.07
ROOF BEAM 77 0.2 0.3 4.62
GF SLAB
30 0.12 2.57
(PORCH/PARKING/VERANDA)
(FOOTING/CORRIDOR) 4 0.12 0.48
KITCHEN/DINING 17 0.12 2.04
DIRTY KITCHEN 10 0.12 1.20
 33.17

6.PLASTER WORKS: AREA GROSS AREA

GF CHB WALL 65.01 130.02
2 SIDE WALL
FF 5"CHB PERIMETER WALL 109.03 PLASTER 218.06
FF 4" INTERNAL WALL 64.26 128.52
476.60

7.FLOOR TILING WORKS:

GROUND FLOOR:
LIVING 23.00
KITCHEN/DINING 17.00
PORCH /VERANDA 11.60
STAIRCASE 12.15
FIRST FLOOR:
BEDROOM 1 12.60
BEDROOM 2 12.60
T&B-1 4.10
T&B-2 4.10
MASTER BR /WALKIN CLOSET 21.00
FAMILY/CORRIDOR 24.80
BALCONY 7.70
150.65 sqm

8.WALL TILING WORKS: L H AREA DOOR/WINDOWS

T&B-1 9 3 27.00 4.215
T&B-2 9 3 27.00 4.215

-
9.SKIRTING: L H AREA
GROUND FLOOR:
LIVING 18.50 0.15 2.78
KITCHEN/DINING 35.00 0.15 5.25
FIRST FLOOR:
BEDROOM 1 12.60 0.15 1.89
BEDROOM 2 12.60 0.15 1.89
T&B-1 4.10 0.15 0.62
T&B-2 4.10 0.15 0.62
MASTER BR /WALKIN CLOSET 22.10 0.15 3.32
FAMILY/CORRIDOR 19.50 0.15 2.93
BALCONY 6.00 0.15 0.90
20.18 sqm

9.PAINTING WORKS: AREA

FRONT ELEVATION 48.33
LEFT ELEVATION 35.4
RIGHT ELEVATION
REAR ELEVATION
AREA 105
cum

cum

NET
AREA

65.01
109.03
64.26
238.30 sqm
cum

sqm

22.79
22.79
45.57 sqm
 PROJECT TITLE: PROPOSED BUNGALOW RESIDENTIAL BUILDING
OWNER: Mr. Mario A. Tabernero
asS LOCATION: BRGY. CATAGUINGTINGAN, ROSARIO, LA UNION

DETAILED TAKE OFF ESTIMATE

COMPRESSED DURATION ASSUME 6 MONTHS WORK TO
COMPLETE FULL WORKS
A DIRECTLABOR ESTIMATE +10 DAYS FOR SNAGGING/TOUCHWORK/CLEAN UP)
NO DAYS RATE/DAY AMOUNT
FORMAN 1 180 700.00 126,000.00
SKILLED CARPENTER & STEELMAN 2 40 600.00 48,000.00
SKILLED MASON 2 30 550.00 33,000.00
SKILLED TILE FIXER 2 30 550.00 33,000.00
SKILLED LABOR 6 150 400.00 360,000.00
PAINTER 2 40 600.00 48,000.00
15 648,000.00

B MATERIALS QUANTITY UNIT PRICE AMOUNT

FORMWORKS:
1 PHINOLIC BOARD 20.00 PCS 680.00 13,600.00
2 ECOFORE 2X2X12 75.00 PCS 220.00 16,500.00
3 ECOFORE 2X3X12 55.00 PCS 330.00 18,150.00
4 KAWAYAN 45.00 PCS 120.00 5,400.00
53,650.00

CONCRETE:
1 Portland Cement 40Kg 350.00 bags 220.00 77,000.00
2 Sand 35.00 cum 600.00 21,000.00
3 Gravel 40.00 cum 670.00 26,800.00
4 REVIR MIX 25.00 cum 400.00 10,000.00
124,800.00

STEEL BARS:
1 16mmdia Deform Steel Bars 150.00 PCS 375.00 56,250.00
2 12mmdia Deform Steel Bars 350.00 PCS 213.00 74,550.00
3 10mmdia Deform Steel Bars 750.00 PCS 178.00 133,500.00
4 TIE WIRE 12.00 ROLL 1,800.00 21,600.00
285,900.00

PLASTER:
 Portland Cement 40Kg (@ 2CM
1 100.00 bags 220.00 22,000.00
Thick)
2 FINE Sand 38.00 cum 500.00 19,000.00
41,000.00

TILING:
1 60cm X 120cm floor tiles 165.00 pcs 700.00 115,500.00
2 BEDROOMS WOOD tiles 188.00 pcs 220.00 41,360.00
3 BALCONY tiles 174.00 pcs 150.00 26,100.00
4 COMFORTROOM tiles 3.00 set 35,000.00 105,000.00
5 TILE GLUE 75 bags 250.00 18,750.00
6 CEMENT 65 bags 220.00 14,300.00
7 GROUT 25 pcs 250.00 6,250.00
8 SAND 6.5 cum 600.00 3,900.00
331,160.00

CEILING :
1 PVC PANEL 85.00 pcs 550.00 46,750.00
2 GYPSOM BOARD 25.00 pcs 650.00 16,250.00
3 METAL FURRING 135.00 pcs 150.00 20,250.00
4 CARRYING CHANNEL 65.00 pcs 180.00 11,700.00
4 WALL ANGLE 35.00 pcs 70.00 2,450.00
5 OTHERS 1.00 SET 10,000.00 10,000.00
107,400.00

ROOF :
1 COLOR ROOF 260 sqm 530.00 137,800.00
2 STEEL TRUSS LUMPSUM 45,000.00
3 SPANDRAIL LUMPSUM 25,000.00
207,800.00

CHB :
1 5" CHB 1800 PCS 15.00 27,000.00
2 4" CHB 2200 PCS 12.00 26,400.00
53,400.00

PAINTING
CEILING AND STEEL (acrylic latex semi-gloss, a gloss enamel) as per approved color
1 - EPOXY 15.00 gallons 650.00 9,750.00
1 1 - GYPSUM PUTTY 20.00 gallons 500.00 10,000.00
1 - Coat primer (Latex Base) 25.00 gallons 700.00 17,500.00
2 - Coat acrylic latex semi-gloss 6.00 gallons 800.00 4,800.00

42,050.00
WALL(Fenomastic Semi Gloss Paint) as per approved color
KONTUKT 25 PL 800.00 20,000.00
Jointing Cloth 7 rolls 400.00 2,800.00
2
gallons
2 - Coat primer 35.00 760.00 26,600.00
 2

1 - Coat Stucco 3.00 10 1,000.00 3,000.00

2 -Coats ( Semi Gloss Paint) 25 gallons 900.00 22,500.00
74,900.00

3 Wood Painting FOR Door andother LS 15,000.00

Fabricated Wood furnitures

4 Painting
(MaskingAccessories)
Tapes, UsedCloth, Paint Brush, Paint Roller,
Thinner, etc) LS 20,000.00

GLASS AND ALUMINIUM

1 LS 250,000.00
GLASS AND ALUMINIUM DOOR/WINDOS
1 RAILINGS LS 75,000.00
325,000.00

DOORS
D1- Regular Door (Size:1.8x 3.0) (Door Frame +Door Shutter)
MAIN DOOR 1 sets 15,000.00 15,000.00
D2- Regular Door (Size: 1.0x 2.60) (Door Frame +Door Shutter)
MASTER, BEDROOM, KITCHEN 5 sets 7,500.00 37,500.00
D2-Toilet Door (Size: 0.8x 2.60)
3 sets 6500 19,500.00
(Door Frame +Door Shutter)

72,000.00
IRON MONGERIES;
Door Locket Set with Handle 1 sets 1,500.00 1,500.00
Door Locket Set 8 sets 450.00 3,600.00
Hinges (4 pcs per door) 24 sets 250.00 6,000.00
Door Stopper 7 sets 250.00 1,750.00
12,850.00

ELECTRICAL
1 WIRE,PVC,OTHERS LS 150,000.00

SANITARY FIXTURES
Water Closet 3 sets 15,000.00 45,000.00
PVC & OTHERS 1 OTHERS 85,000.00 85,000.00
SEPTIC TANK 2 sets 25,000.00 50,000.00

180,000.00
EQUIPMENT /TOOLS (RENTAL & PURCHASE)

Heavy Equipments, Mixers, Ladders, Movable LS 50,000.00

Scaffolding for High Ceiling used, Power Tools
KITCHEN
sets LS 85,000.00
1 Kitchen Granite 1
2 Kitchen Cabinets 1 sets LS 85,000.00
3 Stainless WashSink 1 sets 5,000.00 5,000.00
4 OTHERS LS 10,000.00

185,000.00

HARWARES Common Wire Nails, Wood Screws, Bolts, GI Wires,

Sindustrial Sealant, Metal Screws, Rough Woods, LS 100,000.00
Plywoods fofor Formworks, C-Channel for Door Header

A. ESTIMATED DIRECT PROJECT COST (LABOR & MATERIALS) 3,079,910.00

B. TECHNICAL& PROFESSIONAL FEES (2%) 92,397.30
ESTIMATED TOTAL PROJECT COST >>>>>>>>>>>>>>> 3,172,307.30

Contractor:

Khiem& Marc Construction Services

AR.KHIEM CYRIL E. CRUZ
Poblacion, Tubao, La Union
Philippines