Nothing Special   »   [go: up one dir, main page]

Construction Estimate - Elsa Abenoja

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

PROJECT TITLE: As Built: Construction of One-Storey Residential Building

LOCATION: Purok-1, Brgy. Sta. Cruz, Talisay, Camarines Norte


OWNER: Elsa T. Abenoja
AREA: 40.31 sq.m.

CONSTRUCTION ESTIMATE

I. CARPENTRY WORKS Qty: 1 lot


Materials

Qty. Unit Item Description Unit Price Total Price


260 bd. ft. 2" x 2" x 12' Coco Lumber 25.00 6,500.00
9 pcs Oridnary Plywood 1/4" Thk 350.00 3,150.00
5 kgs Assorted CW Nails 75.00 375.00
10,025.00

II. CONCRETE WORKS Qty: 10.57 cu.m.


Materials

Qty. Unit Item Description Unit Price Total Price


96 bags 40 kg. Portland Cement 235.00 22,560.00
8 cu.m. Washed Sand 800.00 6,400.00
11 cu.m. Crushed Gravel 1050.00 11,550.00
4.5 cu.m. Gravel Bedding 800.00 3,600.00
64 pcs 12mmØ RSB x 6 mts 250.00 16,000.00
112 pcs 10mmØ RSB x 6 mts 165.00 18,480.00
6 kgs G.I. Tie Wire #16 65.00 390.00
78,980.00

III. MASONRY WORKS Qty: 113.00 sq.m.


Materials

Qty. Unit Item Description Unit Price Total Price


1500 pcs 4" CHB 10.00 15,000.00
90 pcs 10mmØ RSB x 6 mts 165.00 14,850.00
105 bags 40 kg. Portland Cement 235.00 24,675.00
9 cu.m. Washed Sand 800.00 7,200.00
4 kgs. G.I. Tie Wire #16 65.00 260.00
61,985.00

IV. PAINTING WORKS Qty: 280.00 sq.m.


Materials

Qty. Unit Item Description Unit Price Total Price


10 gal Flatwall Latex 850.00 8,500.00
6 pcs Paint Roller 65.00 390.00
6 pcs 4" Baby Roller 50.00 300.00
6 pcs 3" Paint Brush 55.00 330.00
6 pcs 2" Paint Brush 35.00 210.00
6 pcs Paint Tray 50.00 300.00
3 gal Masonry Putty 150.00 450.00
15 sheets Assorted Sand Paper 65.00 975.00
11,455.00

V. ELECTRICAL WORKS Qty: 1 lot


Materials

Qty. Unit Item Description Unit Price Total Price


6 pcs 17 Watts Led Bulb 195.00 1,170.00
6 pcs Receptacle 35.00 210.00
7 pcs Utility Box 35.00 245.00
3 pcs Duplex Convenience Outlet 150.00 450.00
1 set Aircon Outlet 700.00 700.00
1 box 2.0 sq. mm THHN Cu Wire 2250.00 2,250.00
30 mts 3.5 sq. mm THHN Cu Wire 20.00 600.00
1 set Panel Board with 4 Branches 2800.00 2,800.00
18 pcs 20mmØ PVC Electrical Conduit 45.00 810.00
2 roll Electrical Tape 50.00 100.00
2 pcs Two Gang Switch 135.00 270.00
2 pcs One Gang Switch 85.00 170.00
9,775.00

VI. DOORS AND WINDOWS Qty: 1 lot


Materials
4 sets 1.20m x 1.20m Glass Sliding Window 5500.00 22,000.00
1 set 0.8m x 2.1m Moulded Wooden Door 6000.00 6,000.00
2 sets Two Panel Aluminum Screen Door 6500.00 13,000.00
1 set 0.60m x 1.80m PVC Flush Door 1500.00 1,500.00
42,500.00

VII. PLUMBING WORKS Qty: 1 lot


Materials
1 pc Brass Faucet 300.00 300.00
1 set Lavatory with Fittings 2000.00 2,000.00
1 pc 4" Floor Drain 260.00 260.00
1 pc Ceramic Water Closet Toilet 3500.00 3,500.00
10 pcs 4"Ø PVC Pipe x 3 mts 590.00 5,900.00
1 pc PVC Wye Single Branch 45 deg x 4"Ø 130.00 130.00
4 pcs 101mm PVC Elbow 87.55 350.20
10 pcs 1/2"Ø uPVC Pipe 76.20 762.00
2 pcs 1/2"Ø uPVC Tee 35.00 70.00
6 pcs 1/2"Ø uPVC Elbow 28.00 168.00
1 can 400 cc PVC Solvent Cement 426.00 426.00
5 rolls Teflon Tape 15.00 75.00
1 lot Plumbing Fittings and Accessories 2000.00 2,000.00
15,941.20

VIII. STEEL WORKS Qty: 1 lot


Materials
10 pcs 2" x 2" x 4mm thk Angle Bar 900.00 9,000.00
6 pcs 1 1/2" x 1 1/2" x 4mm thk Angle Bar 580.00 3,480.00
6 pcs 1" x 1" x 4mm thk Angle Bar 450.00 2,700.00
10 kgs Welding Rod #6013 110.00 1,100.00
20 pcs Concrete Bolt 75.00 1,500.00
17,780.00

IX. ROOFING WORKS Qty: 1 lot


Materials
13 pcs Ordinary G.I. Roof GA #26 12' 500.00 6,500.00
26 pcs 100mm x 50mm x 1.2mm thk C-Purlins 850.00 22,100.00
5 pcs 8mm dia Round Bar 180.00 900.00
13 pcs HardieFlex Senepa (9mm x 10') 310.00 4,030.00
14 l.m. Pre-painted Ridge Roll (10') 280.00 3,920.00
12 l.m. Wall Flashing 8' GA 24 350.00 4,200.00
2 boxes Tek Screw 800.00 1,600.00
1 can 1/2 Liter Vulca Seal 300.00 300.00
43,550.00

Material Cost: 291,991.20


Labor: 102,196.92
OCM: 59,128.22
TOTAL: 453,316.34

Prepared by: Approved by:

ENGR. SADAM RICHARD C. CANUTO ELSA T. ABENOJA


Civil Engineer Owner

You might also like