DETAILED ESTIMATES

Project: Proposed Extension Works for CR and Roofing Works

Location: Looc, Lapu-Lapu City, Cebu
Duration: 75 days
Owner: ALT

A. DIRECT COST

Description Unit Qty Material Cost Labor Cost Total Amount

No.
A.1 Mobilization and Demobilization lot 1.00 10,000.00 10,000.00
A.2 Staking and Lay-out lot 1.00 - 5,000.00 5,000.00
A.3 Demolition Works lot 1.00 - 35,000.00 35,000.00
(including clearing of Debris; rental of vehicle for
disposal)
sub-total of A.1, A.2 & A.3 50,000.00
B. WELDING WORKS FOR SLAB AND SUPPORTS
B.1 2/F AREA sq.m. 29.70
I-Beam 4"x6"x6mm lgths 5.00 6,500.00 2,600.00 45,500.00
Welding Rod boxes 2.00 2,500.00 1,000.00 7,000.00
Angle Bar 2"x2"x3mm-6m lgths 4.00 560.00 224.00 3,136.00
Epoxy Primer Grey gals 4.00 700.00 280.00 3,920.00
Bolts and Nuts lot 1.00 3,000.00 1,200.00 4,200.00
Steel Plate 10mm thkx4'x8' shts 1.00 8,000.00 3,200.00 11,200.00
Paint Brush and Etc. for Primer lot 1.00 2,000.00 800.00 2,800.00
Rental of Formworks and Scaffolding lot 1.00 25,000.00 10,000.00 35,000.00
sub-total B.1 G/F 112,756.00

B.3 TRUSSES WORKS

Cutting of Existing Trusses and Removal
and Installation of of G.I. Sheets, Gutter and
Downspout at Warehouse (Inclusive of Rental lot 1.00 - 15,000.00 15,000.00
of Cutting Outfit, Oxygen Tubes and Acetylene
Tubes)
1 1/2"X 1 1/2"X3mm Angle Bar lgths 8.00 430.00 172.00 4,816.00
2"x2"x3mm Angle Bar lgths 10.00 560.00 224.00 7,840.00
C-Purlins 2"x4"x1.2mm lghts 6.00 575.00 230.00 4,830.00
10mm dia.-6m for Sagrods and Brackets lghts 8.00 150.00 60.00 1,680.00
Welding Rod boxes 1.00 2,500.00 1,000.00 3,500.00
Epoxy Primer Grey gals 2.00 700.00 280.00 1,960.00
sub-total b.1 3/F 39,626.00

B.4 Slab using Steel Deck including Solid Partition for CR

up to 0.40m height sq.m. 23.63
Portland Cement bags 55.00 220.00 88.00 16,940.00
Washed Sand bags 110.00 65.00 26.00 10,010.00
Gravel bags 220.00 65.00 26.00 20,020.00
12mm dia.-6m lgths 20.00 200.00 80.00 5,600.00
10mm dia.-6m kilos 30.00 150.00 60.00 6,300.00
Steel Deck 0.6mm thickness l.m. 60.00 240.00 96.00 20,160.00
Welding Rod kgs 5.00 90.00 36.00 630.00
Rental of One-Bagger Mixer lot 1.00 10,000.00 4,000.00 14,000.00
sub-total b.4 Roof Deck 93,660.00
SUB-TOTAL OF B.1, B.2, B.3 & B.4 246,042.00
C. CEILING AND DRYWALL WORKS sq.m. 70.56
(Ready to Receive Paint)
4.5mmx 4'x8' Hardieflex Bd. shts 25.00 425.00 170.00 14,875.00
Carrying Channel lgths 30.00 120.00 48.00 5,040.00
Metal Double Furring lgths 40.00 120.00 48.00 6,720.00
Wall Angle lgths 45.00 35.00 14.00 2,205.00
Metal Double Clip pcs 300.00 5.00 2.00 2,100.00
Panhead Screw pcs 2,500.00 1.50 0.60 5,250.00
Hardiescrew pcs 2,500.00 1.50 0.60 5,250.00
Concrete Nails (1") kgs 5.00 75.00 30.00 525.00
Paint Flat Latex gals 10.00 550.00 220.00 7,700.00
Gypsum Tape pcs 10.00 130.00 52.00 1,820.00
Sandpaper #100 pcs. 50.00 25.00 10.00 1,750.00

Page 1 of 7 Pages
 DETAILED ESTIMATES

Project: Proposed Extension Works for CR and Roofing Works

Location: Looc, Lapu-Lapu City, Cebu
Duration: 75 days
Owner: ALT

A. DIRECT COST

Description Unit Qty Material Cost Labor Cost Total Amount

No.
Sandpaper #150 pcs. 50.00 25.00 10.00 1,750.00
Skimcoat bags 8.00 430.00 172.00 4,816.00
Epoxy A&B gals 1.00 2,250.00 900.00 3,150.00
Metal Studs lgths 80.00 160.00 64.00 17,920.00
Metal Tracks lgths 80.00 160.00 64.00 17,920.00
98,791.00
SUB-TOTAL OF C 98,791.00
D. MASONRY AND TILE WORKS
D.2 2/F sq.m.
CHB 4" pcs. 250.00 13.00 5.20 4,550.00
Washed Sand bags 80.00 65.00 26.00 7,280.00
10mm Deformed Rebar lgths 20.00 150.00 60.00 4,200.00
Tile Adhesive bags 30.00 280.00 112.00 11,760.00
Cement bags 60.00 220.00 88.00 18,480.00
Fine Sand bags 180.00 90.00 36.00 22,680.00
0.40mx0.40m Tiles pcs 220.00 55.00 22.00 16,940.00
0.40mx0.40m Tiles pcs 850.00 55.00 22.00 65,450.00
sub-total d.2 151,340.00
SUB-TOTAL D TILE WORKS 151,340.00
E. PAINTING WORKS (Interior and Exterior Works)
E.1 Wall Area sq.m. 185.00
Skimcoat bags 8.00 380.00 152.00 4,256.00
Flat Latex White gals 20.00 520.00 208.00 14,560.00
Paint Color- Owner's Choice gals 20.00 900.00 360.00 25,200.00
Waterproofing gals 6.00 1,800.00 720.00 15,120.00
sub-total E.1 59,136.00
E.2 Ceiling Area sq.m. 54.00
Flat Latex White gals 4.00 520.00 208.00 2,912.00
Paint Color- Owner's Choice gals 6.00 900.00 360.00 7,560.00
sub-total e.2 10,472.00
SUB-TOTAL PAINTING WORKS 69,608.00
F. Electrical Works

Removal of Existing Electrical to transfer for

Temporary Location
lot 1.00 - 15,000.00 15,000.00

PVC 1/2" dia-3m lgths 15.00 180.00 72.00 3,780.00

Flexible Hose rolls 6.00 500.00 200.00 4,200.00
Junction Box pcs 20.00 25.00 10.00 700.00
Utility Box pcs 12.00 25.00 10.00 420.00
Bulb Light pcs 24.00 190.00 76.00 6,384.00
Bulb Socket pcs 24.00 90.00 36.00 3,024.00

Page 2 of 7 Pages
 DETAILED ESTIMATES

Project: Proposed Extension Works for CR and Roofing Works

Location: Looc, Lapu-Lapu City, Cebu
Duration: 75 days
Owner: ALT

A. DIRECT COST

Description Unit Qty Material Cost Labor Cost Total Amount

No.
2.00 sq.mm. THN Wire rolls 4.00 2,500.00 1,000.00 14,000.00
3.5 sq.mm. THN Wire rolls 4.00 3,250.00 1,300.00 18,200.00
8.00 sq.mm. THN Wire rolls 1.00 7,775.00 3,110.00 10,885.00
Panel Board sets 5.00 5,000.00 2,000.00 35,000.00
Electrical Tape pcs 10.00 55.00 22.00 770.00
Single Gang Switch sets 5.00 75.00 30.00 525.00
2-Gang Switch sets 5.00 130.00 52.00 910.00
2-Gang Convenience Outlet sets 5.00 130.00 52.00 910.00
sub-total Electrical Works 114,708.00
G. Plumbing Works

Water Closet Flush Type sets 5.00 6,500.00 2,600.00 45,500.00

Floor Drain pcs 12.00 95.00 38.00 1,596.00
4" PVC PIPE pcs 15.00 540.00 216.00 11,340.00
2" PVC PIPE pcs 12.00 255.00 102.00 4,284.00
4" dia TEE PIPE pcs 12.00 125.00 50.00 2,100.00
2" dia TEE PIPE pcs 6.00 75.00 30.00 630.00
4"X2" PVC TEE Pipe pcs 6.00 110.00 44.00 924.00
4" Elbow 90 degrees pcs 12.00 95.00 38.00 1,596.00
2" Elbow 90 degrees pcs 12.00 55.00 22.00 924.00
PVC Solvent 400cc pcs 5.00 215.00 86.00 1,505.00
4" Clean Out pcs 12.00 75.00 30.00 1,260.00
Water Faucet 1/2" pcs 6.00 250.00 100.00 2,100.00
PPR Pipe Length pcs 15.00 225.00 90.00 4,725.00
PPR FEMALE ADAPTOR pcs 18.00 90.00 36.00 2,268.00
PPR Elbow pcs 20.00 10.00 4.00 280.00
PPR Tee pcs 20.00 10.00 4.00 280.00
Gate Valve 1/2" pcs 5.00 375.00 150.00 2,625.00
Teflon Tape pcs 10.00 15.00 6.00 210.00
Angle Valve 1/2"x1/2" pcs 15.00 195.00 78.00 4,095.00
SUB-TOTAL PLUMBING WORKS 88,242.00
H. ROOFING WORKS
Corrugated Roofing #16 shts 30.00 450.00 157.50 18,225.00
Tekscrew pcs 2,500.00 3.50 1.40 12,250.00
Corrugated Gutter pcs 10.00 275.00 110.00 3,850.00
Epoxy Primer Grey gals 4.00 790.00 316.00 4,424.00
PVC 3" dia lgths 12.00 375.00 150.00 6,300.00
PVC 3" Elbow pcs 10.00 90.00 36.00 1,260.00
SUB-TOTAL WELDING WORKS 46,309.00
DIRECT COST (A, B, C, D, E, F, G, H) 865,040.00

TOTAL PROJECT COST OF EXTENSION 865,040.00

TERMS AND CONDITIONS:

40% DOWNPAYMENT PRIOR TO START OF WORK
PROGRESS BILLING AFTER 30DAYS
10% RETENTION AFTER 30 DAYS OF ACCEPTANCE
BARRACKS FOR WORKERS INCLUDING SUPPLY OF WATER/ ELECTRICITY SHALL BE PROVIDED BY THE OWNER
ANY ADD WORKS ON SITE IS NOT PART OF COST OF THE ORIGINAL COST OF PROJECT

Prepared By:

KURT REY ANTHONY VANGUARDIA

Licensed Civil Engineer
PRC ID 0119210

Page 3 of 7 Pages
 DETAILED ESTIMATES

Project: Proposed Extension Works for CR and Roofing Works

Location: Looc, Lapu-Lapu City, Cebu
Duration: 75 days
Owner: ALT

A. DIRECT COST

Description Unit Qty

No.
A.1 Mobilization and Demobilization lot 1.00
A.2 Staking and Lay-out lot 1.00
A.3 Demolition Works lot 1.00
(including clearing of Debris; rental of vehicle for
disposal)

B. WELDING WORKS FOR SLAB AND SUPPORTS

B.1 2/F AREA sq.m. 29.70
Rental of Formworks and Scaffolding lot 1.00

B.2 TRUSSES WORKS lot 1.00

Cutting of Existing Trusses and Removal and
Installation of of G.I. Sheets, Gutter and
Downspout at Warehouse (Inclusive of Rental of lot 1.00
Cutting Outfit, Oxygen Tubes and Acetylene
Tubes)

Slab using Steel Deck including Solid Partition for CR

B.3
up to 0.40m height sq.m. 23.63

Rental of One-Bagger Mixer

lot 1.00

SUB-TOTAL OF B.1,
C. CEILING AND DRYWALL WORKS sq.m. 70.56
(Ready to Receive Paint)
SUB-TOT
D. MASONRY AND TILE WORKS
D.2 2/F lot 1.00
SUB-TOTAL D TILE
E. PAINTING WORKS (Interior and Exterior Works) sq.m. 239.00
 E.1 Wall Area sq.m. 185.00
E.2 Ceiling Area sq.m. 54.00
SUB-TOTAL PAINTING
F. Electrical Works lot 1.00

Removal of Existing Electrical to transfer for

Temporary Location
lot 1.00
sub-total Electric
G. Plumbing Works lot 1.00
H. ROOFING WORKS lot 1.00
LABOR COST (A, B, C, D, E

TERMS AND CONDITIONS:

40% DOWNPAYMENT PRIOR TO START OF WORK
PROGRESS BILLING AFTER 30DAYS
10% RETENTION AFTER 30 DAYS OF ACCEPTANCE
BARRACKS FOR WORKERS INCLUDING SUPPLY OF WATER/ ELECTRICITY SHALL BE PROVIDED BY THE O
ANY ADD WORKS ON SITE IS NOT PART OF COST OF THE ORIGINAL COST OF PROJECT

Prepared By:

KURT REY ANTHONY VANGUARDIA

Licensed Civil Engineer
PRC ID 0119210
IMATES

Material Cost Labor Cost Total Amount

10,000.00 10,000.00
- 5,000.00 5,000.00
- 35,000.00 35,000.00

sub-total of A.1, A.2 & A.3 50,000.00

- 1,500.00 44,550.00
30,000.00 9,000.00 39,000.00
sub-total B.1 G/F 83,550.00
- 15,850.50 15,850.50

- 15,000.00 15,000.00

sub-total b.2 3/F 30,850.50

1,000.00 23,625.00

10,000.00 4,000.00 14,000.00

sub-total b.3 Steel Deck 37,625.00
SUB-TOTAL OF B.1, B.2, B.3 152,025.50
550.00 38,808.00

SUB-TOTAL OF C 38,808.00

50,000.00 50,000.00
SUB-TOTAL D TILE WORKS 50,000.00
150.00 35,850.00
 SUB-TOTAL PAINTING WORKS 35,850.00
- 30,000.00 30,000.00

- 10,000.00 10,000.00
sub-total Electrical Works 40,000.00
- 30,000.00 30,000.00
- 15,000.00 15,000.00
LABOR COST (A, B, C, D, E, F, G, H) 411,683.50

TOTAL PROJECT COST 411,683.00

RICITY SHALL BE PROVIDED BY THE OWNER

NAL COST OF PROJECT