Project :

Location :
Owner :
Subject :

SUMMARY DETAILED COSTS ESTIMATES

I. FOOTINGS, COLUMNS, ZOCALO, STAIR-FOOTING 128,968.00

II. FLOORING, BEAMS, SLABS & LINTEL BEAM 176,448.00
III. MASONRY AND PLASTERINGS & CONCRETE MOULDING 104,881.50
IV. FORMWORKS AND SCAFFOLDINGS 70,020.00
V. HARDWARES & ETC. 29,505.00
VI. TILING WORKS (FLOORING & WALLING) 41,350.00
VII. ROOF FRAMINGS, STEEL RAILINGS, STAIRWELL 64,854.00
VIII. ROOFINGS AND TINSMITHRY 41,650.00
IX DOORS & WINDOWS 68,460.00
X. CARPENTRY WORKS 151,985.00
XI. PLUMBING WORKS 109,900.00
XII. ELECTRICAL WORKS 67,720.00
XIII. PAINTING WORKS 40,060.00

XIV. TOTAL MATERIALS COSTS 1,095,801.50

XV. CONTINGENCIES AND OVERHEAD 54,000.00
ESTIMATED LABOR COSTS 402,430.50
XVI. ESTIMATED PROJECT COST 1,552,232.00

Approved by:

As Prepared by:
 Project
Project
: : REVISED ENTRANCE -Gate,Post, Ramp
Location :
Owner :

DETAILED COST ESTIMATES

QTY. UNIT D E S C R I P T I O N S PRICE
I. CONCRETINGS,MASONRY,FORMWORKS : Lintel Beam/Firewall,Zocalo Column, Floorings ..
22 LNGTH. 10MM. Ø DRB ( std. ) @ 120.00
15 LNGTH. 9 MM. Ø DRB ( 2.4 kl.) @ 63.00
18 KLS #16 G.I TIEWIRE @ 60.00
3 pc Hacksaw Blade @ 45.00
38 BAGS CEMENT @ 225.00
3 cum. GRAVEL @ 700.00
4 cum. SAND @ 300.00
8 KLS 4" C.W. NAILS @ 45.00
4 KLS 2 1/2" C.W. NAILS @ 48.00
1 KLS 1" C.W. NAILS @ 45.00
1 KLS 4" Concrete NAILS @ 73.00
35 pc 2"x 2" x 8' COCO LUMBER @ 55.00
3 SHT. 1/4" THK. 4"X8' ORD. PLYWOOD @ 292.00

II. STEEL WORKS : Roof Framings, Meshwire & Frames, Post,Steel door
5 LNGTH. 2.0 mm 2"x 4" Rectangular Tubing @ 975.00
8 LNGTH. 1.5 mm 2"x 4" Cee Purlins @ 481.00
1 LNGTH. 3" dia B.I. PIPE SCH. 40 @ 1,655.00
5 LNGTH. 2" dia B.I PIPE SCH. 40 @ 977.00
3 LNGTH. 4mm x 2" x 2" Angle Bar @ 750.00
1 LNGTH. 4mm x 1 1/2" Flat Bar @ 403.00
9 LNGTH. 10mm. Square BAR @ 135.00
1 Sht. 5mm. Dia. x 6' wide x 20' long Welded Wiremesh @ 4,241.00
2 Sht. 5mm. Dia. x 4' wide x 8' long Welded Wiremesh @ 1,160.00
15 KLS. WELDING ROD 6012 Nijonweld @ 118.00
2 pc 14" Cutting Disk @ 180.00
30 pc 4" Cutting Disk 1/8 @ 28.00
4 pc 4" Grinding Disk @ 28.00
2 pc Small Steel Capbrush Twisted 1.25pf @ 180.00
2 GAL. EPOXY PRIMER PAINTS ( white ) @ 671.00
2 GAL. EPOXY REDUCER @ 457.00
2 GAL. LACQUER THINNER @ 219.00
1 LOT CONSUMABLES ( drillbit,brush,rugs, etc..) @ 800.00
1 LOT Hinges, Deadbolt, barrel bolt @ 1,200.00

III. ROOFINGS & TINSMITHRY : ( Verify colors ) PRE-PAINTED TYPES

11 Sht. 0.4mm. x1220mm.Wide x 3.05 meter long ribtype ROOFING @ 1,500.00
 4 Sht. 0.5mm.x780mm.Wide x 2.44 meter Plain (bended) GUTTER @ 1,080.00
3 Sht. 0.4mm.x 456mm.Wide x 2.44 meter Plain (bended) FLASHING @ 440.00
2 pint Touch up paint @ 360.00
1 box Blind rivet 1/8" x 3/8" long @ 175.00
3 tube Silicon Sealant @ 150.00
28 Meter Roof Insulation ( double sided ) @ 75.00

IV. STORM DRAIN : Roof Drain/ Gutter

2 LNGTH. 4" dia Neltex PVC PIPE S-900 @ 709.00
1 pc 4" x 4" Neltex PVC Elbow @ 88.00
1 pc 4" x 4" Neltex PVC Sanitary Wye @ 140.00
1 pc 4" Neltex PVC Ceanout Plug @ 69.00
1 can Neltex Solvent Cement - 400cc @ 180.00

TOTAL MATERIAL COST

COST

2,640.00
945.00
1,080.00
135.00
8,550.00
2,100.00
1,200.00
360.00
192.00
45.00
73.00
1,925.00
876.00
20,121.00

4,875.00
3,848.00
1,655.00
4,885.00
2,250.00
403.00
1,215.00
4,241.00
2,320.00
1,770.00
360.00
840.00
112.00
360.00
1,342.00
914.00
438.00
800.00
1,200.00
33,828.00

16,500.00
 4,320.00
1,320.00
720.00
175.00
450.00
2,100.00
25,585.00

1,418.00
88.00
140.00
69.00
180.00
1,895.00

81,429.00
 PROJECT:
LOCATION:
OWNER:

132 Bags Cement @ 240.00 31,680.00

2780 Pcs. 4" THK CHB @ 7.00 19,460.00
10 Lngth. 16 mm.Ø DRB @ 362.00 3,620.00
60 Lngth. 12 MM. Ø DRB @ 208.00 12,480.00
152 Lngth. 10 MM. Ø DRB @ 142.00 21,584.00
12 Kls. #16 G.I TIEWIRE @ 60.00 720.00
15 Cubm Gravel @ 500.00 7,500.00
18 Cubm Sand @ 250.00 4,500.00
08 Lngth. 3/16" x 2"x2" Angle Bar @ 864.00 6,912.00
16 Lngth. 1/8" x 1 x 1" Angle Bar @ 288.00 4,608.00
12 Lngth. 3/8" Ø Square Bar @ 155.00 1,860.00
08 Lngth. 1/8" x 1" Flat Bar @ 126.00 1,008.00
05 SHT. #20 x 4' x 8' Plain Sheet @ 1,620.00 8,100.00
10 Kls. Welding Rod 6013 @ 85.00 850.00
01 Box 3/16" x 5/8" Blind Rivets @ 280.00 280.00
01 Lot Consumables (Paints Disk, Rugs, etc.) @ 1,800.00 1,800.00
150 Bdft. 2" x 3" x 10' Coco Lumber @ 18.00 2,700.00
200 Bdft. 2" x 2" x 10' Coco Lumber @ 18.00 3,600.00
12 Pcs. 1" x 10" x 8' Coco Lumber @ 165.00 1,980.00
16 Pcs. 1" x 6" x 8' Coco Lumber @ 100.00 1,600.00
08 Kls. Assorted C.W.Nail @ 60.00 480.00

Total Material Costs 137,322.00

Labor Estimated Costs 50,000.00

Estimated Project Cost 187,322.00

Approved:

As prepared by:

PRC #
PTR#
Place:
Date:
T.I.N: