Detailed Estimate

Estimate for One (1) Guard House Unit Only

1.0 CONCRETE
1.1 Reinforced Concrete
1.1.1 Class A - 3500psi Volume (cum) Qty Total (cum)
Footing 0.392 1.000 0.392
Columns 0.118 4.000 0.472
Beams 0.035 4.000 0.139
Subtotal (gross) 1.003 cum
Wastage (5%) 0.050 cum
Subtotal (net) 1.053 cum
Cement 9.480 bags
Sand 0.527 cum
Gravel 1.053 cum
1.1.2 Class B - 3000psi Volume (cum) Qty Total (cum)
Slab 0.180 1.000 0.180
Sill 0.055 1.000 0.055
RC Ledge 0.020 1.000 0.020
Subtotal (gross) 0.255 cum
Wastage (5%) 0.013 cum
Subtotal (net) 0.268 cum
Cement 2.012 bags
Sand 0.134 cum
Gravel 0.268 cum
1.2 Gravel Bed 0.148 cum
Wastage (5%) 0.007 cum
Subtotal (net) 0.155 cum
1.3 Formworks Area Pcs per sqm Pcs
1.3.1 1.2m x 2.4m plywood, 1/4" thk
Columns 9.440 0.488 4.607 pcs
Beams 2.472 0.420 1.038 pcs
Sill 1.188 0.420 0.499 pcs
RC Ledge 0.353 0.420 0.148 pcs
Subtotal (gross) 6.292 pcs
Wastage (5%) 0.315 pcs
Subtotal (net) 7.000 pcs
1.3.2 2" x 2" x 8' coco lumber pcs of plywood bd ft per sqm bd ft
Columns (area) 9.440 12.710 119.982 bd ft
Beams 1.038 32.000 33.218 bd ft
Sill 0.499 32.000 15.967 bd ft
RC Ledge 0.148 32.000 4.738 bd ft
Subtotal (gross) 173.905 bd ft
Wastage (5%) 8.695 bd ft
Subtotal (net) 180.000 bd ft
Board feet per 2' x 2' x 8' 2.667 bd ft
Number of pieces 68.000 pcs
1.3.3 Common Wire Nails Area Kgs per Sqm Total (kgs)
Common Wire Nails 13.452 0.050 0.673 kg
Wastage (5%) 0.034 kg
Subtotal (net) 1.000 kg
Number of pcs (208 pcs per kg) 208.000 pcs
1.3.4 Form Oil Area sqm per gal Total (gal)
Forms 13.452 37.160 0.362 gal
Wastage (5%) 0.018 gal
Subtotal (net) 0.380 gal
1.4 Reinforcement Bars
1.4.1 8mm Length (m) Qty Total (m)
Sill 0.386 18.000 6.948
RC Ledge 0.436 7.000 3.052
Subtotal (gross) 10.000 m
pcs of 6m length 2.000 pcs
Wastage (5%) 0.500 m
pcs of 6m length 1.000 pcs
pcs of 6m length 3.000 pcs
1.4.2 10mm Length (m) Qty Total (m)
Columns 0.710 72.000 51.120
Beams 0.810 36.000 29.160
Slab 1.570 10.000 15.700
Sill 8.680 1.000 8.680
RC Ledge 1.270 3.000 3.810
Subtotal (gross) 108.470 m
pcs of 6m length 18.000 pcs
Wastage (5%) 5.424 m
pcs of 6m length 1.000 pcs
pcs of 6m length 19.000 pcs
1.4.3 12mm Length (m) Qty Total (m)
Footing 1.524 16.000 24.384
Columns 3.310 16.000 52.960
Beams 3.386 8.000 27.088
Subtotal (gross) 104.432 m
pcs of 6m length 18.000 pcs
Wastage (5%) 5.222 m
pcs of 6m length 1.000 pcs
pcs of 6m length 19.000 pcs
1.4.4 GI Tiewire No. of ties kg per 0.3m tie Kgs
RC (intersections x 0.30m / 53m/kg)
Footing 64.000 0.005660 0.362 kgs
Columns 288.000 0.005660 1.630 kgs
Beams 144.000 0.005660 0.815 kgs
Slab 25.000 0.005660 0.142 kgs
Sill 36.000 0.005660 0.204 kgs
RC Ledge 21.000 0.005660 0.119 kgs
Subtotal (gross) 3.272 kg
Wastage (5%) 0.164 kg
Subtotal (net) 3.435 kg

2.0 MASONRY
2.1 CHB Area Qty/m2 Total
CHB 4" 4.560 12.500 57.000
Wastage (5%) 3.000 pcs
Subtotal (net) 60.000 pcs
2.1.1 Mortar Area (sqm)
Fill & Lay 4.560 sqm
Wastage (5%) 0.228 sqm
Subtotal (net) 4.788 sqm
Mortar Cement 2.514 bags
Sand 0.209 cum
2.1.2 10mm Reinforcement Bars Length (m) Qty Total (m)
Vertical 2.325 6.000 13.950 m
Horizontal 1.800 9.000 16.200 m
pcs of 6m length 6.000 pcs
Wastage (5%) 0.698 m
pcs of 6m length 1.000 pcs
pcs of 6m length 7.000 pcs
2.1.3 GI Tiewire Area kg per sqm Kgs
CHB 4.560 0.047 0.214 kgs
Wastage (5%) 0.011 kg
Subtotal (net) 0.225 kg
2.1.4 Elastic Sealant Length (m)
Joint Lengths 14.220 12 mm x 12 mm
Number of 300ml cartridges 7.000 pcs
2.1.5 Backer Rod Length (m)
Joint Lengths 14.220 14.220 m
Wastage (5%) 0.711 m
pcs of 3.5m length 5.000 pcs

3.0 METALS
3.1 Roof Frame
Angle Bars Length (m) Qty Total (m)
3.1.1 50x50x6mm 5.600 2.000 11.200
Wastage (5%) 0.560 m
Subtotal (net) 11.760 m
pcs of 6m length 2.000 pcs
3.1.2 38x38x6mm 3.160 2.000 6.320
Wastage (5%) 0.316 m
Subtotal (net) 6.636 m
pcs of 6m length 2.000 pcs
3.1.3 50x50x4mm 2.600 4.000 10.400
Wastage (5%) 0.520 m
Subtotal (net) 10.920 m
pcs of 6m length 2.000 pcs
3.1.4 38x38x4mm 0.165 24.000 3.960
Wastage (5%) 0.198 m
Subtotal (net) 4.158 m
pcs of 6m length 1.000 pcs
3.1.5 C-Purlins Length (m) Qty Total (m)
50x100x1.8mm 5.370 4.000 21.480
Wastage (5%) 1.074 m
Subtotal (net) 22.554 m
pcs of 6m length 4.000 pcs
3.2 Roofing
3.2.1 GA26 Spanish Metal Tile Roofing
Dimension (m) Effective area (m) Total (pcs)
Width/Depth 2.600 1.000 2.600 pcs
Length 1.300 3.600 0.361 pcs
No of roof face (2) 2.000
Subtotal (gross) 1.878 pcs
Wastage (5%) 0.094 pcs
Subtotal (net) 2.000 pcs
3.2.2 Hipped Roll, GA 24 lm Qty Total (lm)
Hipped Roll, GA 24 3.677 2.000 7.354
Wastage (5%) 0.368 m
Subtotal (net) 7.722 m
pcs of 2.4m length (2.2m effective length) 4.000 pcs
3.2.3 Tekscrews/Rivets No of Screws per sqm
No of Screws needed
Tekscrews 2.600 7.000 18.000 pcs
Wastage (5%) 0.000 pcs
Subtotal (net) 18.000 pcs
3.3 Wrought Iron Bracket, painted Qty
Wrought Iron Bracket, painted 8.000 pcs

4.0 WOOD
4.1 Marine Plywood, 19mm Area Qty Area (sqm)
Front 0.084 1.000 0.084
Rear 0.068 1.000 0.068
Sides 0.060 2.000 0.121
Bottom 0.130 2.000 0.260
Subtotal (gross) 0.532 sqm
Wastage (5%) 0.027 sqm
Subtotal (net) 0.559 sqm
pcs of 1.2x2.4m size 1.000 pcs
4.2 Solid Wood lm Qty Total (lm)
Solid Wood (1"x8"x10') 5.150 2.000 10.300 lm
Wastage (5%) 0.515 lm
Subtotal (net) 10.815 lm
pcs of 10' (3m) length 4.000 pcs

5.0 FINISHES
5.1 Plaster Area thk Total (cum)
CHB Plaster (20mm) 2.910 0.020 0.058
Column Plaster (20mm) 6.738 0.020 0.135
Zocalo Plaster (20mm) 0.840 0.020 0.017
Beam Plaster (20mm) 2.472 0.020 0.049
Sill Plaster (10mm) 1.878 0.010 0.019
RC Ledge Plaster (10mm) 0.623 0.010 0.006
Subtotal (gross) 0.284 cum
Wastage (5%) 0.014 cum
Subtotal (net) 0.298 cum
Mortar Cement 3.581 bags
Sand 0.298 cum
5.2 Red Bricks Area Qty/m2 Total
5.2.1 1"x1"x8" 2.910 200.000 582.000
Wastage (5%) 30.000 pcs
Subtotal (net) 612.000 pcs
5.2.2 Mortar (20mm) area*thk 2.910 0.020 0.058 cum
Mortar (10mm) vol*qty 0.000056 200.000 0.011 cum
Subtotal (gross) 0.069 cum
Wastage (5%) 0.003 cum
Subtotal (net) 0.073 cum
Mortar Cement 0.875 bags
Sand 0.073 cum
5.3 Dry Shake Color Hardener Area Qty/m2 Total
Red Oxide 1.470 3.000 4.410
Wastage (5%) 0.221 kgs
Subtotal (net) 4.631 kgs
5.4 Ceiling Area (sqm)
5.4.1 Marine Plywood, 6mm 6.000
Wastage (5%) 0.300 sqm
Subtotal (net) 6.300 sqm
pcs of 1.2x2.4m size 3.000 pcs
5.4.2 Metal Furring Length (m) Qty Total (m)
 20x50 GA 26 2.600 15.000 39.000 m
Wastage (5%) 1.950 m
Subtotal (net) 40.950 m
pcs of 5m length 9.000 pcs
5.4.3 Nail/Screw Length along furringSpacing
(m) (m) Pcs per support
Rivets 2.600 0.178 15.000 pcs
No of metal furring x 2 sides 16.000
Subtotal (gross) 240.000 pcs
Wastage (5%) 12.000 pcs
Subtotal (net) 252.000 pcs
5.5 Paints Area (sqm)
5.5.1 Acrylic Latex Semigloss
CHB walls 2.910
Columns 6.738
Zocalo 0.840
Beams 2.472
Sill 1.878
RC Ledge 0.623
Subtotal (gross) 15.460 sqm
Area Area per gal Liters+ 10% wastage
Neutralizer 15.460 80.000 0.850 liters
Flat Latex (Primer) 15.460 30.000 2.267 liters
Finish Coat 30.920 30.000 4.535 liters
Masonry Putty 30.920 25.000 5.442 liters
5.5.2 QDE
MPW Ceiling 6.000 sqm
Solid Wood Fascia 4.655 sqm
Subtotal (gross) 10.655 sqm
C-Purlins 8.592 sqm
Angle Bars (50x50) 6mm 4.215 sqm
Angle Bars (38x38) 6mm 1.369 sqm
Angle Bars (50x50) 4mm 3.997 sqm
Angle Bars (38x38) 4mm 0.879 sqm
Subtotal (gross) 10.000 sqm
Area Area per gal Liters+ 10% wastage
Flatwall Primer 10.655 30.000 1.563 liters
Epoxy Primer 10.000 30.000 1.467 liters
QDE 41.310 30.000 6.059 liters
Wood (Glazing) Putty 21.310 25.000 3.751 liters
Gallons of Paint Thinner to Paint RatioLiters+ 10% wastage
Paint Thinner 2.272 0.250 2.499 liters

6.0 ELECTRICAL
Items Qty
6.01 15W/1200lm LED Lamp w/ Receptacle, 6500K Daylight 2.000 pc
6.02 2-Gang Wall Switch w/ Cover Plate 1.000 pc
6.03 4" Octagonal PVC Junction Box 2.000 pc
6.04 2"x4" PVC Utility Box 1.000 pc
6.05 20A Circuit Breaker with Enclosure 1.000 pc
6.06 THHN Wire, 2.0mm2 12.000 mts
6.07 1/2"ø Flexible PVC Conduit 3.255 mts
6.08 1/2"ø Rigid PVC Conduit (3m length) 2.000 pc
6.09 1/2"ø PVC Junction Box Adapters 6.000 pc
6.10 Metal screws (50s) 1.000 box
6.11 3/4" x 44' Vinyl Electrical Tape 1.000 roll
6.12 3/4" x 22' Rubber Electrical Tape 2.000 rolls
6.13 PVC Cement (400cc) 1.000 can

7.0 MISCELLANEOUS
7.1 COA Billboard
Area Qty Total
Marine Plywood, 1/2" 2.977 1.000 2.977 sqm
no of pieces (1.2x2.4) 1.000 pc
Tot Length (m)
Lumber, 2"x2"x10' 16.770 m
meters per pc 3.000 m
 no of pcs 6.000 pcs
total bd ft 20.000 bd ft
Area kgs per sqm Total
Common Nails (Assorted) 2.977 0.050 0.149 kgs
Area
Tarpaulin 32.043 sqft

8.0 EQUIPMENT RENTAL RATES

Quantity Rate
8.1 One Bag Mixer 1.322 cum 0.300 cum/hour
8.2 Concrete Vibrator 1.322 cum 1.500 cum/hour
8.3 Bar Cutter 204.647 kgs 140.000 kgs/hour
8mm 7.108 kgs
10mm 96.252 kgs
12mm 101.287 kgs
8.4 Bar Bender 204.647 kgs 140.000 kgs/hour
8.5 Service Truck 40.000 sqm 40.000 sqm/hour
8.6 Dump Truck 1.300 sqm 20.000 sqm/hour
8.7 Welding Machine 75.737 kgs 85.00 kgs/hour
50mmx50mmx6mm 28.260 kgs
50mmx50mmx4mm 18.840 kgs
38mmx38mmx6mm 21.478 kgs
38mmx38mmx4mm 7.159 kgs