Project Title: 2-STOREY WITH ROOF DECK COMMERCIAL RESIDENTIAL BLDG.

Location: BRGY 4 DAGUPAN CITY, PANGASINAN

Owner: MR. WILLIAM F. GALVAN

RE: P R O J E C T E S T I M A T E
***Roughing Works P 3,321,856.65

I. PRE and POST CONSTRUCTION WORK P 39,970.00

A. Clearing and Grubbing 186 sq.m 50 /sq.m P 9,300.00

B. Excavation 40 cu.m 150 /cu.m 6,000.00
C. Bacfilling 102.8 cu.m 50 /cu.m 5,140.00
D. Bunkhouse 1 unit 2,430 /unit 2,430.00
E. Mobilization 6 mons. 1,300 /mon. 7,800.00
G. Hauling of Debris 186 sq.m 50 /sq.m 9,300.00
OM/ P 39,970.00

II. CONCRETE WORKS P 2,262,653.89

A. Footings cu.m P 161,950.00

F-1

Portland Cement 40kg. 35.438 260 bags 240 /bag P 62,400.00

Washed Sand 2.3625 14 cu.m 400 /cu.m 5,600.00
Gravel 4.725 28 cu.m 500 /cu.m 14,000.00
Boulders 3.15 28 cu.m 500 /cu.m 14,000.00
D.B. 16mm dia.X6.00mts 42 170 pcs. 380 /pc 64,600.00
G.I. Tie Wire #16 3.3353 15 kls. 90 /kl. 1,350.00
P 161,950.00

B. Columns cu.m P 432,400.00

C-1

Portland Cement 40kg. 44.888 378 bags 240 /bag P 90,720.00

Washed Sand 2.9925 21 cu.m 370 /cu.m 7,770.00
Gravel 5.985 42 cu.m 380 /cu.m 15,960.00
D.B. 16mm dia.X6.0mts 72 400 pcs. 380 /pc 152,000.00
D.B. 10mm dia.X6.0mts 73.75 800 pcs. 133 /pc 106,400.00
G.I. Tie Wire #16 41.082 35 kls. 90 /kl. 3,150.00
P 376,000.00
Forms and Scaffolds 15% 56,400.00
P 432,400.00

E. Concrete Beams cu.m P 447,866.35

Portland Cement 40kg. 22.575 435 bags 240 /bag P 104,400.00

Washed Sand 1.505 25 cu.m 400 /cu.m 10,000.00
Gravel 3.01 49 cu.m 500 /cu.m 24,500.00
D.B. 16mm dia.X6.0mts 57.33 468 pcs. 380 /pc 177,840.00
D.B. 10mm dia.X6.0mts 47.944 523 pcs. 133 /pc 69,559.00
G.I. Tie Wire #16 13.537 35 kls. 90 /kl. 3,150.00
P 389,449.00
Forms and Scaffolds 15% 58,417.35
P 447,866.35

F. Concrete Slab cu.m P 525,136.00

Portland Cement 40kg. 47.156 756 bags 240 /bag 181,440.00

Washed Sand 3.1438 42 cu.m 400 /cu.m 16,800.00
Gravel 6.2875 84 cu.m 500 /cu.m 42,000.00
 D.B. 10mm dia.X6.0mts 100.60 1600 pcs 133 /pc 212,800.00
G.I. Tie Wire #16 17.753 40 kl 90 /kl. 3,600.00
P 456,640.00
Forms and Scaffolds 15% 68,496.00
P 525,136.00

G. Concrete Stairs 1 unit 48,829.00 P 48,829.00

Portland Cement 40kg. 7.125 51 bags 240 /bag P 12,240.00

Washed Sand 0.475 3.5 cu.m 400 /cu.m 1,400.00
Gravel 0.95 11 cu.m 500 /cu.m 5,500.00
Boulders 0.09 2 cu.m 500 /cu.m 1,000.00
D.B. 12mm dia.X6.0mts 10.883 45 pcs. 210 /pc 9,450.00
D.B. 10mm dia.X6.0mts 38.558 90 pcs. 133 /pc 11,970.00
G.I. Tie Wire #16 5.426 10 kls. 90 /kl. 900.00
P 42,460.00
Forms and Scaffolds 15% 6,369.00
P 48,829.00

Material Cost P 1,616,181.35

Labor and Equipment 40% 646,472.54
P 2,262,653.89

III. MASONRY WORKS P 807,664.76

A. Exterior Partitions (using 6" CHB) sq.m P 306,070.00

CHB 6"x8"x16" 0 6750 pcs. 15 /pcs. P 101,250.00

Portland Cement 40kg. 0.00 520 bags 240 /bags 124,800.00
Washed Sand 0 44 cu.m 400 /cu.m 17,600.00
D.B. 12mm dia.X 6.0 mts 0 162 pcs. 210 /pcs. 34,020.00
D.B. 10mm dia.X 6.0 mts 0 200 pcs. 133 /pcs. 26,600.00
G.I. Tie Wire #16 0 20 kls. 90 /kl. 1,800.00
P 306,070.00

B. Interior Partitions (using 4" CHB) 100 sq.m P 111,674.00

CHB 4"x8"x16" 1300 3300 pcs. 13 /pc. P 42,900.00

Portland Cement 40kg. 39.40 130 bags 240 /bag 31,200.00
Washed Sand 4.38 11 cu.m 400 /cu.m 4,400.00
D.B. 12mm dia.X 6.0 mts 160 81 pcs. 210 /pc. 17,010.00
D.B. 10mm dia.X 6.0 mts 215 108 pcs. 133 /pc. 14,364.00
G.I. Tie Wire #16 6.27 20 kls. 90 /kl. 1,800.00
P 111,674.00

C. Wall Footings cu.m P 15,779.40

WF-1
Portland Cement 40kg. 7.68 16 bags 240 /bags P 3,840.00
Washed Sand 0.64 1.5 cu.m 400 /cu.m 600.00
Gravel 1.28 3 cu.m 500 /cu.m 1,500.00
Boulders 0.32 3 cu.m 500 /cu.m 1,500.00
D.B. 12mm dia.X 6.0 mts 8.73 27 pcs. 210 /pcs. 5,670.00
D.B. 10mm dia.X 6.0 mts 4.53 18 pcs. 133 /pcs. 2,394.00
G.I. Tie Wire #16 1.22 3.06 kls. 90 /kl. 275.40
P 15,779.40

D. Concrete Plastering (16mm thk) sq.m P 120,880.00

Portland Cement 40kg. 0.00 407 bags 240 /bags P 97,680.00

Washed Sand 0.00 58 cu.m 400 /cu.m 23,200.00
P 120,880.00

E. Concrete Mouldings 150 ln.m 150 /ln.m P 22,500.00

Material Cost P 576,903.40

 Labor and Equipment 40% 230,761.36
P 807,664.76

IV. STEEL WORKS P 149,184.00

A. Roof Framing 1 bldg P 40,560.00

Angle Bar 3/16"X2"X2X"20' 0 30 pcs. 580 /pc. P 17,400.00

Angle Bar 3/16"X1-1/2"X1-1/2X"20' 0 10 pcs. 460 /pc. 4,600.00
C-Purlin 2"X4"X20' 0 32 pcs. 410 /pc. P 13,120.00
C-Purlin 2"X8"X20' 0.00 6 pcs. 590 /pc. 3,540.00
Welding Rod 5 boxes 250 /box 1,250.00
Hacksaw Blade 10 pcs. 65 /pc. 650.00
Red Oxide Primer 4 gals. 500 /gal. 2,000.00
P 40,560.00

B. Stair Railings 20 ln.m 1500 /ln.m P 30,000.00

C. Balcony Railings 24 ln.m 1500 /ln.m P 36,000.00

Material Cost P 106,560.00

Labor and Equipment 40% 42,624.00
P 149,184.00

V. TINSMITHRY WORKS P 62,384.00

Roofing Sheets 0 70 ln.m 380 /ln.m P 26,600.00

Aluminum Insulator 10mm thk. 0 1 roll 3000 /roll 3,000.00
End Wall Flashing 0 10 pcs. 740 /pc. 7,400.00
Gutter 0.00 4 pcs. 740 /pc. 2,960.00
Teksrews 0.00 1000 pcs. 2.5 /pc. 2,500.00
Rivets 0 1000 pcs. 1 /pc. 1,000.00
Silicon Rubber Sealants 2.4 4 pcs. 220 /pc. 880.00
Vulcaseal 0.24 1 ltr. 220 /ltr 220.00
P 44,560.00

Material Cost 44,560.00

Labor and Equipment 40% 17,824.00
P 62,384.00

***Architectural Works P 831,302.00

VI. TILE WORKS & FLOOR FINISHES P 212,940.00

A. Toilet and Bath P 85,000.00

T&B-1 4 units 21250 /unit P 85,000.00

Floor Ceramic Tile 20cmX20cm 76.50 120 pcs. 30 /pc. P 3,600.00

Wall Ceramic Tile 20cmX30cm 301.75 400 pcs. 30 /pc. 12,000.00
Portland Cement 40Kg 4.0637 17 bags 240 /bag 4,080.00
Washed Sand 0.1016 1.00 cu.m 400 /cu.m 400.00
ABC Grout 2kg 3.7825 13 bags 90 /bag 1,170.00
P 21,250.00

C. Ground Floor sq.m 67,100.00

Floor Ceramic Tile 40cmX40cm 318.75 800 pcs. 70 /pc. P 56,000.00

Portland Cement 40Kg 9.792 35 bags 220 /bag 7,700.00
Washed Sand 1.275 4.0 cu.m 400 /cu.m 1,600.00
ABC Grout 2kg 12.75 20 bags 90 /bag 1,800.00
P 67,100.00

Material Cost P 152,100.00

Labor and Equipment 40% 60,840.00
 P 212,940.00

VII. DOORS AND WINDOWS P 132,711.80

W-1 Sliding Window 4 sets 3900 /set P 15,600.00

W-2 Sliding Window 2 sets 2340 /set 4,680.00
W-3 Awning Window 1 set 2418 /set 2,418.00
W-4 fixed Window 1 set 9000 /set 9,000.00
W-5 Awning Window 3 sets 1116 /set 3,348.00
D-1 Panel Door 800X2100 w/accs. 2 sets 5100 /set 10,200.00
D-2 Panel Door 800X2100 w/accs. 6 sets 5100 /set 30,600.00
D-3 Flushed Door 800X2100 w/accs. 0 sets 3400 /set 0.00
D-4 Flush Door 700X2100 w/ accs. 5 sets 3,400.00 /set 17,000.00
D-5 Sliding Door 1 set 9240 /set 9,240.00
Material Cost P 102,086.00
Labor and Equipment 30% 30,625.80
P 132,711.80

VIII. CARPENTRY WORKS P 189,508.20

A. Ceiling sq.m P 55,363.00

Gypsum Board 12mmx1.2m.2.4m 0 50 pcs. 380 /pc. 19,000.00

Metal Furring 0 150 pcs. 153 /pc. 22,950.00
C-Channel 30 pcs. 200 /pc. 6,000.00
Wall Angle 35 pcs. 68 /pc. 2,380.00
Material Cost P 50,330.00
Hardwares 10% 5,033.00
P 55,363.00

D. Bedroom Closets 4 unit 15000 /unit 60,000.00

D. Kitchen Counters and Cabinets 1 unit 20000 /unit 20,000.00

Total Materials P 135,363.00

Labor and Equipment 40% 54,145.20
P 189,508.20

IX. PAINTING WORKS P 296,142.00

A. Exterior Walls 1500 sq.m 100 /sq.m P 150,000.00

B. Ground Floor Ceiling 186 sq.m 100 /sq.m 18,600.00
C. Second Floor Ceiling 186 sq.m 100 /sq.m 18,600.00
F. Roof Deck 51 sq.m 100 /sq.m 5,100.00
Material Cost P 192,300.00
Hardwares 10% 19,230.00
Labor and Equipment 40% 84,612.00
P 296,142.00

***Utility Works P 296,411.47

X. ELECTRICAL WORKS P 116,718.00

A. Lighting Outlets 56 sets 754 /set P 42,224.00

B. Convenience Outlets 34 sets 519 /set 17,646.00
C. Special Outlets 7 sets 1500 /set 10,500.00
D. Panel Board w/ accs. 1 set 6000 /set 6,000.00
E. Service Entrance 1 set 7000 /set 7,000.00
Material Cost P 83,370.00
Labor and Equipment 40% 33,348.00
P 116,718.00

XI. PLUMBING WORKS P 179,693.47

A. Toilet and Bath 5 sets 13900 /set P 69,500.00

B. Kitchen Sink 3 set 3525 /set 10,575.00
C. Service Sink 1 set 1650 /set 1,650.00
D. Service Faucets 2 sets 800 /set 1,600.00
 E. Catch Basins 9 sets 1834 /set 16,506.00
F. Septic vaults 1 set 28,521.48 /set 28,521.48
Material Cost 128,352.48
Labor and Equipment 40% 51,340.99
P 179,693.47

***Miscellaneous Works P 24,310.00

XII. EARTHFILLING P 24,310.00

YASA 66 cu.m 283.33333 /cu.m P 18,700.00

Labor and Equipment 30% 5,610.00
P 24,310.00

Construction Cost 4,473,880.12

Contingencies 10% 447,388.01
Professinal Fee
Supervision 1% 49,212.68

PROJECT COST Php 4,970,480.82

Prepared By:

AR. JEFFERSON C. BENAVIDES, uap

ARCHITECT
PRC NO. 34909
PTR NO. 1025040
TIN 477-476-022
ff