Estimates CE PROJ

PROJECT TITLE: PROPOSED ONE STOREY RESIDENTIAL BUIDLING
PROJECT LOCATION: STO. NINO ST., BUHANGIN, DAVAO CITY

OWNER: MR. & MRS. HECTOR T. LADROMA
COST ESTIMATES
CALENDAR DAYS: 104
ITEM 8
QTY. UNIT
NO. UNIT TOTAL
I. EXCAVATION WORKS
1.) Column Footing cu.m. 300.00 0.00
2.) Wall Footing cu.m. 300.00 0.00
3.) Septic Tank 4.9 cu.m. 300.00 1,458.00
BACKFILL
1.) Column Footing cu.m. 250.00 0.00
2.) Wall Footing cu.m. 250.00 0.00
3.) Septic Tank 0 cu.m. 250.00 25.00
TOTAL 1,483.00
II CONCRETE WORKS
1.) Cement 2619 bags 232.00 607,608.00
2.) Sand 110 cu.m. 600.00 66,000.00
3.) Gravel/ Gravel bedding 2619 cu.m. 800.00 2,095,200.00
TOTAL 2,768,808.00
III MASONRY WORKS
1.) Concrete Hollow Blocks 222295 pcs. 11.00 2,445,242.80
2.) Cement 167 bags 232.00 38,744.00
3.) Sand 6945 cu.m. 600.00 4,167,000.00
TOTAL 6,650,986.80
1V METAL REINFORCEMENT
1.) 12 mm Ø x 12m def. bars 7211 pcs. 0.00
5.) GI Tie wire # 16 1817 kgs. 54.00 98,142.84
TOTAL 98,142.84
V CARPENTRY WORKS
1.) 4’ x 8’ plywood 3419 pcs. 705.00 2,410,395.00
2.) 2” x 3”lumber 103247 bd.ft. 72.00 7,433,748.00
TOTAL 9,844,143.00
VII TILE WORKS
1.) Glazed Floor Tiles pcs. 38.67 0.00
2.) Unglazed Floor Tiles pcs. 58.00 0.00
4.) Cement bags 232.00 0.00
5.) Joint Filler 20 kgs. 16.00 320.00
TOTAL 320.00
VIII PLUMBING WORKS
1.) Water Closet sets ### 0.00
2.) Lavatory sets ### 0.00
3.) Floor Drain pcs. 50.00 0.00
4.) Kitchen Sink set 685.00 0.00
5.) Faucet sets 635.00 0.00
Page 1
COST ESTIMATES
CALENDAR DAYS: 104
ITEM 8
QTY. UNIT
NO. UNIT TOTAL
6.) Shower Head sets 875.00 0.00
7.) Soap Holder sets 250.00 0.00
8.) Towel Holder sets 635.00 0.00
9.) Toilet Paper Holder sets 259.00 0.00
10.) Mirror for Lavatory pcs. ### 0.00
12.) PVC Pipe, 4" dia pcs. 219.00 0.00
14.) PVC Wye, 4" x 4" dia. pcs. 122.30 0.00
15.) PVC Elbow, 45 degrees bend 4” dia. pcs. 58.35 0.00
16.) PVC Elbow, 90 degrees bend 4” dia. pcs. 29.00 0.00
17.) P-trap 4” dia. pcs. 190.00 0.00
18.) Clean-out Adap. and plug 4' dia. pcs. 50.00 0.00
20.) Gate valve pc. 220.00 0.00
21.) Check valve pc. 229.75 0.00
22.) 40 GI Pipe, 1/2" dia. length 309.00 0.00
24.) Tee 1/2" pcs. 8.00 0.00
TOTAL 0.00
IX ELECTRICAL WORKS
TOTAL 70,000.00
X HARDWARE
1.) Loose pin hinges pairs 115.00 0.00
2.) Door Knob pcs. 126.00 0.00
3.) Door Lock pcs. 340.00 0.00
TOTAL 0.00
XI PAINTING WORKS
1.) Surface Primer gal. 666.00 0.00
2.) Quartz Neutralizer gal. 425.00 0.00
3.) Acrylic Latex Paint Primer gal. 666.00 0.00
4.) Acrylic Gloss Latex Paint Final Coating gal. 568.00 0.00
5.) Interior Primer and Sealer gal. 190.00 0.00
6.) Flat Wall Enamel gal. 540.75 0.00
TOTAL 0.00
XII LABOR COST
1.) Excavation works
1- Civil Engineer 1 day 850.00 850.00
1- Foreman 1 day 550.00 550.00
2- Mason 1 day 450.00 900.00
5- Helper 1 day 300.00 1,500.00
2.) Concrete Works
a.) concreting of column footing etc.
1- Civil Engineer 7 days 850.00 5,950.00
1- Foreman 7 days 550.00 3,850.00
2- Mason 7 days 450.00 6,300.00
5 - Helper 7 days 300.00 10,500.00
b.) concreting of reinforcing flooring
Page 2
COST ESTIMATES
CALENDAR DAYS: 104
ITEM 8
QTY. UNIT
NO. UNIT TOTAL
1- Foreman 35 days 550.00 19,250.00
2- Mason 35 days 450.00 31,500.00
5 - Helper 35 days 300.00 52,500.00
c.) concreting of plain flooring
1- Civil Engineer 1 day 850.00 850.00
1- Foreman 1 day 550.00 550.00
1- Mason 1 day 450.00 450.00
1 - Helper 1 day 300.00 300.00
3.) Masonry Works
a.) Laying of CHB
1- Foreman 7 days 550.00 3,850.00
2- Mason 7 days 450.00 6,300.00
5- Helper 7 days 300.00 4,200.00
b.) Plastering of CHB
1- Foreman 7 days 550.00 3,850.00
2- Mason 7 days 450.00 6,300.00
6 - Helper 7 days 300.00 36,000.00
4.) Metal Reinforcement
a.) Reinforcement of footings up to roofing
1- Foreman 3 days 550.00 1,650.00
1- Mason 3 days 450.00 1,350.00
2- Steelman 3 days 450.00 2,700.00
7- Helper 3 days 300.00 6,300.00
5.) Carpentry Works
b.) Installation of Plywood board
1- Foreman 2 days 550.00 1,100.00
1- Mason 2 days 450.00 900.00
2- Carpenter 2 days 450.00 1,800.00
7- Helper 2 days 300.00 4,200.00
c.) Planning lumber including alignment
1- Foreman 12 days 550.00 6,600.00
1- Mason 12 days 450.00 5,400.00
2- Carpenter 12 days 450.00 10,800.00
7- Helper 12 days 300.00 25,200.00
d.) Installation of doors and windows
1- Foreman 3 days 550.00 1,650.00
1- Carpenter 3 days 450.00 1,350.00
5- Helper 3 days 300.00 4,500.00
6.) Roofing Materials
a.) Reinforcement of footings up to roofing
Page 3
COST ESTIMATES
CALENDAR DAYS: 104
ITEM 8
QTY. UNIT
NO. UNIT TOTAL
1- Foreman 3 days 550.00 1,650.00
1- Mason 3 days 450.00 1,350.00
2- Steelman 3 days 450.00 2,700.00
7- Helper 3 days 300.00 6,300.00
7.) Tile Works
a.) Laying of glazed tiles
1- Foreman 15 days 550.00 8,250.00
2- Mason 15 days 450.00 13,500.00
8- Helper 15 days 300.00 36,000.00
b.) Laying of unglazed tiles
1- Foreman 14 days 550.00 7,700.00
2- Mason 14 days 450.00 12,600.00
8- Helper 14 days 300.00 33,600.00
8.) Plumbing Works
a.) Installation of water closet
1- Foreman 2 days 550.00 1,100.00
1- Master plumber 2 days 500.00 1,000.00
1- Plumber 2 days 450.00 900.00
4- Helper 2 days 300.00 2,400.00
b.) Installation of Lavatory/Floor drain etc.
1- Foreman 4 days 550.00 2,200.00
1- Master plumber 4 days 500.00 2,000.00
1- Plumber 4 days 450.00 1,800.00
8- Helper 4 days 300.00 9,600.00
c.) OTHERS 10,000.00
11.) Painting Works

1- Foreman 9 days 550.00 4,950.00
2- Painter 9 days 450.00 8,100.00
8- Helper 9 days 300.00 21,600.00
TOTAL 559,700.00
TOTAL MATERIALS AND LABOR COST #REF!

CONTINGENCIES 10% #REF!
TOTAL PROJECT COST: #REF!
PREPARED BY:
HAZEL MAE A. LADROMA
Page 4

Estimates CE PROJ

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Estimates CE PROJ

Загружено:

Авторское право:

Доступные форматы

PROJECT TITLE: PROPOSED ONE STOREY RESIDENTIAL BUIDLING

PROJECT LOCATION: STO. NINO ST., BUHANGIN, DAVAO CITY

11.) Painting Works

TOTAL MATERIALS AND LABOR COST #REF!

TOTAL PROJECT COST: #REF!

HAZEL MAE A. LADROMA

Вам также может понравиться