DETAILED ESTIMATES

I. Mobilization & Demobilization

DESCRIPTION QUANTITY UNIT COST TOTAL COST
Demolition Works 1 lot 10,000.00 10,000.00
Mobilization & Demobilization 1 lot 5,000.00 5,000.00
15,000.00
II. Ceiling Works 238sq.m
DESCRIPTION QUANTITY UNIT COST TOTAL COST
Hardiflex 90 pcs 650.00 58,500.00
Metal furring 164 pcs 120.00 19,680.00
C-Channel 136 pcs 120.00 16,320.00
Wall Angle 50 pcs 85.00 4,250.00
W-Clip 1500 pcs 5.00 7,500.00
Blind Rivets 15 box 450.00 6,750.00
Drill bit 1/8 20 pcs 100.00 2,000.00
Ceiling Painting (Flat white finish) 1 lot 50,000.00 50,000.00
165,000.00
III. Drywall Partitions 286sq.m
DESCRIPTION QUANTITY UNIT COST TOTAL COST
Hardiflex 118 pcs 650.00 76,700.00
Metal Studs 145 pcs 140.00 20,300.00
Blind Rivets 22 box 450.00 9,900.00
Drill bit 1/8 35 pcs 100.00 3,500.00
Drywall partition (Flat white finish) 1 lot 73,000.00 73,000.00
183,400.00
IV.Door and windows
DESCRIPTION QUANTITY UNIT COST TOTAL COST
Door with jamb 6 pcs 8,500.00 51,000.00
Windows TBD
51,000.00
V. Repair of Roofing
DESCRIPTION QUANTITY UNIT COST TOTAL COST
Flashing 1 lot 12,000.00 12,000.00
Chb at the back 1 lot 5,000.00 5,000.00
Vulcaseal 4 lit 600.00 2,400.00
Tekscrew,sealant,etc 1 lot 2,500.00 2,500.00

21,900.00

Note: Nothing was done in D.A and Kit room.

Total Material Cost: 436,300.00

Labor Cost: 152,705.00
Direct Cost: 589,005.00
O.C.M: 58,900.50
GRAND TOTAL PHP: 647,905.50