LUPIAN, MERCADO, MINTAC

DATE SHEET __________ OF _________

ESTIMATOR: CHECKED BY:
ESTIMATES FOR BASIC CONTRACT PROPOSAL CHANGE ORDER PROJECT TITLE
LOCATION
ITEM NO. DESCRIPTION OF WORK QUANTITIES EQUIPMENT MATERIAL COST LABOR TOTAL COST
NO. OF UNITS UNITS EQU. DAY RATE TOTAL COST UNIT COST TOTAL COST UNIT COST TOTAL COST
I. SITE WORKS
EXCAVATOR (PC100) 1 UNITS 2/DAYS 18,000.00 36,000.00 36,000.00
DUMP TRUCK(6 WHEELER) 1 UNITS 2/DAYS 3,000.00 6,000.00 6,000.00
CONCRETE MIXER 1 UNITS 2/DAYS 12,000.00 24,000.00 24,000.00
SCAFOLDING(4 METERS) 50 UNITS 24.00 1,200.00 1,200.00
COMPACTOR 1 UNITS 2/DAYS 12,000.00 24,000.00 24,000.00
SIGNAGES 3 UNITS 600.00 1,800.00 1,800.00
GENERATOR (DIESEL) 1 UNITS 20,000.00 20,000.00 20,000.00
LOADER 1 UNITS 2/DAYS 2,000.00 4,000.00
SUB-TOTAL 113,000.00

II. CONCRETE
CEMENT(PORTLAND CEMENT) 290 BAGS 2 DAYS 250.00 72,500.00 500.00 1,000.00 73,500.00
FOOTING
SAND (S1) 16 cu.m 1,100.00 17,600.00 500.00 1,000.00 18,600.00
GRAVEL (3/4) 33 cu.m 1,250.00 41,250.00 500.00 1,000.00 42,250.00
STEEL BARS (GRADE 40,#16 (16 DIA),6M 50 PIECES 2 DAYS 200.00 10,000.00 500.00 1,000.00 11,000.00
COLUM AND BEAM
STEEL BARS (GRADE 40,#16 (16 DIA),6M 75 PIECES 20 DAYS 200.00 15,000.00 500.00 1,000.00 16,000.00
STEEL BARS (GRADE 40,#12 (16 DIA),6M 100 PIECES 20 DAYS 190.00 19,000.00 500.00 20,000.00

SUB-TOTAL 181,350.00
III. MASONRY
CHB 4"thk 3000 PIECES 14.00 42,000.00 500.00 1,000.00 43,000.00
PORTLAND CEMENT 100 bags 3 270.00 27,000.00 500.00 1,000.00 28,000.00
SCREENED SAND 72 cu.m. 3 880.00 63,360.00 500.00 1,000.00 64,360.00

SUB-TOTAl 135,360.00
IV. METALS
RAILINGS
TUBULAR(1X1 INCH),6M 20 PIECES 3DAYS 190.00 3,800.00 500.00 1,000.00 4,800.00
TUBULAR(1X2 INCH),6M 5 PIECES 3DAYS 230.00 1,150.00 500.00 1,000.00 2,150.00
TUBULAR(2X2 INCH),6M 3 PIECES 3DAYS 325.00 975.00 500.00 1,000.00 1,975.00
1. ROOF FRAMING -
C- PURLINS WITH CLEATS -
C- PURLINS 1.2MM THK X 2" X 4" 40 PIECES 0 - - 480 8160 192 3264 11,424.00
2" X 6" X 1.5MM TUBULAR 17 PIECES 0 - - 1100 9900 385 3465 13,365.00
ANGLE BAR 50MM X 50MM X 2.5MM 9 PIECES 0 - - 485 3395 194 1358 4,753.00
EPOXY PRIMER 7 GAL 0 - - 580 1740 203 609 2,349.00
ACRYLIC THINNER 3 GAL 0 - - 480 0 168 0 -
TRUSSES ACCESSORIES -
SAG ROD, 10MM DIA X 6M PLAIN ROUND
BAR 18 PIECES 0 - - 145 5220 58 2088 7,308.00
STEEL BOTTOM PLATE 6MM THK X
300MM X 300MM 36 PIECES 0 - - 105 3780 42 1512 5,292.00
ANCHOR BOLT 16MM Ø X 200MM 36 PIECES 0 - - 85 510 34 204 714.00
WELDING ROD 6 KILOS 0 - - 550 550 192 192 742.00
SCREW/ELECTRODES/OXYGEN/
ACETYLENE 1 LOT 0 - - 3500 0 1400 0 -
-
2.ROOF -
#10 X 1" PANCAKE-HEAD SCREW 1 BOX 0 - - 566.8 30607.2 1400 75600 106,207.20
RIB ROOF PANEL 12' X 3' 54 PIECES 0 - - 683.2 7515.2 400 4400 11,915.20
KONSTRUKT™ K-630 JOIN “N” SEAL
HYBRID POLYURETHANE SEALANT 11 TUBES 0 - - 300 118800 150 59400 178,200.00
2" FIXED PANEL CLIP 396 PIECES 0 - - 50 350 1.5 10.5 360.50
300 SERIES EXPOSED SCREW FASTENERS
STAINLESS STEEL 7 BOX 0 - - 190 950 300 1500 2,450.00
BLIND RIVETS 1/8 5 BOX 0 - - 250 6000 500 12000 18,000.00
R PANEL FOAM CLOSURE STRIPS 12" 3'
LENGTH 24 PIECES 0 - - 3886 97150 150 3750 100,900.00
OUTSIDE GUTTER .60 X 24" 25 PIECES 0 - - 1900 15200 127 1016 16,216.00
END FLASHING .60 X 24" 8 PIECES 0 - - 1900 60800 108.5 3472 64,272.00
RIDGE ROLL .60 X 16" 32 PIECES 0 - - 430 0 500 0 -

SUB-TOTAL 553,392.90

v. DOORS AND WINDOWS

DOOR 1 28,880.00 PHP
DOUBLE ALUMINUM SLIDING DOOR 2 PIECE 14,440.00 PHP 28,880.00 PHP

DOOR 2 10, 195.00 PHP

UPVC DOOR 1 PIECE 10, 195.00 PHP 10,195.00 PHP

DOOR 3 22, 959.00 PHP

NARRA DOUBLE FACED PANEL DOOR 1 PIECE 22, 959.00 PHP 22,959.00 PHP

DOOR 4 70, 000.00 PHP

MAHOGANY SINGLE FACED PANEL DOOR 5 PIECE 14,000.00 PHP 70,000.00 PHP
WINDOW 1 98, 960.00 PHP
ALUMINUM SLIDING GLASS WINDOW 11 PIECE 8, 960.00 PHP 98,960.00 PHP

WINDOW 2 10, 152.00 PHP

ALUMINUM SINGLE PANEL WINDOW 3 PIECE 3,384.00 PHP 10,152.00 PHP

WINDOW 3 3, 767.00 PHP

ALUMINUM AWNING WINDOW 1 PIECE 3, 766.00 PHP 3,767.00 PHP

WINDOW 4 7, 896.00 PHP

ALUMINUM FIXED WINDOW 2 PIECE 3, 948.00 PHP 7,896.00 PHP

SUB-TOTAL 252, 809.00 PHP

VI. FINISHES
EXTERIOR FINISHES

1
LUPIAN, MERCADO, MINTAC

BOYSEN ACRYTEX WHITE 7 CAN PHP 1, 050.00 7,350.00 PHP 7,350.00 PHP

WOOD COMPOSITE CLADDING 39.9 SQM PHP 4, 099.00 163, 550.10 PHP FREE INST. 163, 550.10 PHP
PORTLAND CEMENT 16 BAG PHP 246.00 3,936.00 PHP 3,936.00 PHP
30 cm x 30 cm ROUGH CERAMIC TILES 173 PIECE PHP 61.00 10,553.00 PHP 10,553.00 PHP
4" PAINT BRUSH 3 PIECE PHP 240.00 720.00 PHP 720.00 PHP
7" ROLLER BRUSH 3 PIECE PHP 520.00 1,560.00 PHP 1,560.00 PHP
4L PRIMER 5 CAN PHP 630.00 3,050.00 PHP 3,050.00 PHP

ELMER'S CARPENTER WOOD GLUE (32oz) 5 CAN PHP 600.00 3,000.00 PHP 3,000.00 PHP

SUB-TOTAL 193,719.10
INTERIOR FINISHES
BOYSEN PERMACOAT FLAT LATEX 15 CAN PHP 700.00 10,500.00 PHP 10,500.00 PHP
60 CM X 60 CM PORCELAIN TILES 394 PIECE PHP 239.00 94,166.00 PHP 94,166.00 PHP
ABC TILE ADHESIVE (6 sqm/ 25 kg bag) 3 BAG PHP 293.00 879.00 PHP 879.00 PHP
ABC TILE GROUT (5 sqm/ 2 kg bag) 15 BAG PHP 85.00 1,275.00 PHP 1,275.00 PHP
PORTLAND CEMENT 26 BAG PHP 246.00 6,396.00 PHP 6,396.00 PHP
4" PAINT BRUSH 3 PIECE PHP 240.00 720.00 PHP 720.00 PHP
7" ROLLER BRUSH 3 PIECE PHP 520.00 1,560.00 PHP 1,560.00 PHP
4L PRIMER 12 CAN PHP 600.00 7,200 PHP 7,200.00 PHP

SUB-TOTAL 122696 PHP

GRAND TOTAL 1,299,518.00 PHP

1
 ESTIMATES FOR BASIC CONTRACT PROPOSAL CHANGE ORDER

ITEM NO. DESCRIPTION OF WORK QUANTITIES

NO. OF UNITS UNITS EQU. DAY
I. DOORS AND WINDOWS
DOOR 1
Double Aluminum Sliding Door 2 PIECE
6mm Anodized Glass 3.6 sq. m
3" Yale Steel Hinges 6 PIECE
Corona Stainless Steel Magnetic Lockset 2 PIECE

DOOR 2
uPVC Door 1 PIECE
Stainless Steel Hinge 2 PIECE
Yale Stainless Steel Knob Type Lockset 1 PIECE

DOOR 3
Narra Double Faced Panel Door 1 PIECE
4" Yale Steel Hinges 3 PIECE
Yale Stainless Steel Knob Type Lockset 1 PIECE

DOOR 4
Mahogany Single Faced Panel Door 5 PIECE
3" Yale Steel Hinges 15 PIECE
Yale Stainless Steel Knob Type Lockset 5 PIECE

WINDOW 1
Aluminum Sliding Glass Window 11 PIECE
6mm Tinted Glass 11 sq. m
Steel Grilles PIECE
Aluminum Screen PIECE

WINDOW 2
Aluminum Single Panel Window 3
6mm Tinted Glass
Steel Grilles
Aluminum Screen

WINDOW 3
Aluminum Awning Window 1
6mm Tinted Glass
Steel Grilles
Aluminum Screen
WINDOW 4
Aluminum Fixed Window 2
6mm Tinted Glass
Steel Grilles
Aluminum Screen
 DATE SHEET __________ OF _________
ESTIMATOR:
HANGE ORDER PROJECT TITLE
LOCATION
EQUIPMENT MATERIAL COST LABOR
RATE TOTAL COST UNIT COST TOTAL COST UNIT COST TOTAL COST

14,440 PHP 28880 PHP

10, 195 PHP 10, 195 PHP

22, 959 PHP 22, 959 PHP

14,000 PHP 70, 000 PHP

8, 960 PHP 98, 960 PHP

3,384 PHP 10, 152 PHP

3, 766 PHP 3, 767 PHP

3, 948 PHP 7, 896 PHP
OF _________
CHECKED BY:

LABOR TOTAL COST

TOTAL COST

28880 PHP

10, 195 PHP

22, 959 PHP

70, 000 PHP

98, 960 PHP

10, 152 PHP

3, 767 PHP
 7, 896 PHP

TOTAL 252, 809 PHP