CRAMAN BUILDERS CORP.

JOB ESTIMATE
143 Gear St., Turbo Village
Famous City, Utopia
ZIP code: 0000
Phone: +000000

ESTIMATE # DATE
20210101001 05-01-2021

TO:
Mr. Romer Rosales, President
DoubleR Inc.
Yolo City, Utopia
Phone: +4567890

DESCRIPTION OF WORK ESTIMATED DATE

Construct five (5) units of Residential Villa 2-storey START: 06-06-2021
END: 04-30-2022

JOB ESTIMATE: MATERIALS

TOTAL
ITEM PARTICULARS QTY UNIT
AMOUNT

GENERAL CONSTRUCTION WORKS

A EARTHWORKS 365,500.00
Site clearing and Excavations 5 lot 55,500.00
Ground Levelling and Backfills 200 m³ 300,000.00
Layout and Batten board Staking 10,000.00

B STEEL AND REINFORCEMENTS WORKS 155,375.00

Footings & Columns
12 mm. dia. 240 pcs. 175.00 42,000.00
10 mm. dia. 150 pcs. 115.00 17,250.00
Beams and Roof Beams
12 mm. dia 240 pcs. 175.00 42,000.00
10 mm. dia. 150 pcs. 115.00 17,250.00
Slabs and Dowels
12 mm. dia 150 pcs. 175.00 26,250.00
10 mm. dia. 75 pcs. 115.00 8,625.00
Tie Wires #16 50 kg. 40.00 2000.00

C CONCRETE AND MASONRY WORKS 1,148,615.00

Cement 3505bags 175.00 613,375.00
Sand 255 m³ 500.00 127,500.00
3/4 Crushed Gravel 270 m³ 750.00 202,500.00
4" CHB 14,660pcs. 14.00 205,240.00

D FORMS AND FORMWORKS

2"x3" Coco Lumbers 155 pcs. 2500 387,500.00
 2"x2" Coco Lumbers 165 pcs. 2500 412,500.00
Plywood Forms Panelling 320

E ROOFING WORKS
2"x2" Steel Truss Framing (Primer painted)
2"x3" Steel C-Purlins (Primer Painted)
32" x 12' Corrugated G.I. Sheet 210 pcs. 440.00
32" x 9' Corrugated G.I. Sheet 190 pcs. 440.00
36" x 8' Plain G.I. Sheet 30 pcs. 440.00
G.I. Rivets 55 kg.
G.I. Washers 125 kg.
4d(1-½) Common Wire Nails 40 kg.
G.I. Roof Gutters (90cm. x 240cm. Plain G.I. Sheet) 25 pcs.
Flashing (90cm. x 240cm. Plain G.I. Sheet) 15 pcs.
Ridge Roll (90cm. x 240cm. Plain G.I. Sheet) 15 pcs.

F. CEILING WORKS
Gypsum Board Ceiling Panels 335 pcs.
G.I. Metal furring Framing Studs and hangers
Gypsum Putty and Tape

G PLUMBING FIXTURES & INSTALLATION 263,550.00

Faucet 15 pcs. 150.00 2,250.00
Shower Valve 5 pcs. 150.00 750.00
Floor Drain 25 pcs. 75.00 1,875.00
Shower Drain 5 pcs. 75.00 375.00
Kitchen Sink 5 pcs. 1,500.00 7,500.00
Water Line (Complete System) 12 Is. 8,500.00 102,000.00
Sewerage System 12 Is. 900.00 10,800.00
Storm Drainage System 12 Is. 9,000.00 108,000.00
Water Closet 10 pcs. 1,500.00 15,000.00
Lavatory 10 pcs. 1,500.00 15,000.00

H. ELECTRICAL WORKS 112,500.00

Outlet Complete 65 Set s 200.00 13,000.00
Lighting Outlet 70 Sets 200.00 14,000.00
Wires and Cables
2.5 mm THWN 35 Roll 750.00 26,250.00
3.5 mm.THWN 35 Roll 950.00 33,250.00
Switch 55 200.00 11,000.00
Circuit Breakers/Panel Board 10 1,500.00 15,000.00

I. DOORS AND WINDOWS 99,750.00

Main Door - Panel Type Door 10 sets 2000 20,000.00

Kitchen Door- Panel Type Door 5 sets 1100 5,500.00
Bedroom Doors - Flush Type Door 10 sets 1100 11,000.00
Toilet Door - PVC Door QDE Paint Finish 10 sets 800 8,000.00
Locksets/Doorknob 35 pcs. 150 5,250.00
All Windows - Steel Casement with Clear Glass 20 sets 2500 50,000.00
Panels

J. PAINTING WORKS
Exterior and Interior Walls (semi-gloss paint finish) 500.00
 Exterior and Interior Ceilings (flat paint finish) 445.00
Doors Paint finish (QDE paint finish) 525.00
Steel Casement Windows (QDE paint finish) 525.00

K. TILE WORKS
Toilet Wall and Floors (Ceramic Tile Finish)
10 x 20cm. (4" x 8") Glazed Wall Tiles 385 pcs
20 x 20cm. Unglazed Floor Tiles 455 pcs.
Living, Dining, Bedroom (Vinyl Tile Finish) 3200 pcs
Kitchen Counters (Mosaic Tile Finish) 260 pcs.
Entrance Porch (Smooth Plain Cement Finish) 810pcs.

CABINETRY 5,500.00
Kitchen Hanging Cabinet (paint Finish) 5 set 550.00 2,750.00
Kitchen Low Cabinet (paint Finish) 5 set 550.00 2,750.00
TAX 10%
TOTAL: 2,368,063.50

Thank you for your business and for entrusting it with us! This will serve as the overall lookout for the cost
estimation regarding this project. The prices of materials are subject to change thus might increase or
decrease the costs stated in this paper.