DETAILED ESTIMATE

Project : REMOVAL AND INSTALLATION OF ROOFING

Location: ST. NINO, ORMOC CITY
Subject : LABOR AND MATERIALS

PACKAGE
Item Description Qty. Unit Unit Cost Labor Total Unit Cost Amount
Materials 30.00%

I REMOVAL
Removal of Existing Roof 13,000 13,000
Removal of ceiling and ceiling frame 7,500 7,500
Removal of trusses 9,500 9,500

II INSTALLATION OF NEW ROOF

Trusses (Lumber 2"x6"x8" ) 132 per lenth 185.00 55.50 240.50 31,746.00
Purlins & Ceiling frame (Lumber 2"x4"x8') 170 per length 190.00 57.00 247.00 41,990.00
Ceiling (4.5mm Hardieflex) 32 per length 620.00 186.00 806.00 25,792.00
Gi corrugated 0.4mm colored (gray) 40 pcs 1,600.00 480.00 2,080.00 83,200.00
Fascia 9" 30 mtr 520.00 156.00 676.00 20,280.00
Latex paint boysen 3 gal 980.00 294.00 1,274.00 3,822.00

Sub-total 236,830.00

III TOOL RENTAL AND HAULING 10.00% 23,683.00

IV CONTINGENCY 15.00% 35,524.50
V CONTRUCTOR'S FEE 25.00% 59,207.50

TOTAL 355,245.00

PREPARED BY:
JUN REY P. MAWE
LISCENCE CIVIL ENGINEER

Page 1 PACKAGE A
 DETAILED ESTIMATE

Project : RENOVATION OF 1 STOREY-RESIDENTIAL BUILDING

Location: ST. NINO, ORMOC CITY
Subject : LABOR AND MATERIALS

PACKAGE
Item Description Qty. Unit Unit Cost Labor Total Unit Cost Amount
Materials 30.00%

I CLEARING & DEMOLISHING OTHER STRUCTURES 14,500 14,500

II MASONRY WORKS and Plastering

4" x 8" x 16" CHB 420 pcs 15.00 4.50 19.50 8,190.00
Portland Cement 20 bag 240.00 72.00 312.00 6,240.00
Washed Sand 6 cu.m 1,200.00 360.00 1,560.00 9,360.00
#16 G.I. Tie Wire 2 kgs 110.00 33.00 143.00 286.00
!0mm Dia.x 6m Def. Bars (3.70 Kgs.) 50 Lgths 230.00 69.00 299.00 14,950.00

III DOORS AND WINDOWS

1.20m x 1.20m Sliding Window on analok frame (2 panel) 2 pcs 6,500.00 1,950.00 8,450.00 16,900.00
1.80m x 1.20m Sliding Window on analok frame (3 panel) 2 pcs 8,500.00 2,550.00 11,050.00 22,100.00
1.0m x 2.1 swing Door 4 pcs 5,500.00 1,650.00 7,150.00 28,600.00

IV PAINTING WORKS (246 sq.m)

Latex Paint Boysen 7 gal 850.00 255.00 1,105.00 7,735.00
Gloss Latex 14 gal 778.00 233.40 1,011.40 14,159.60
2" Paint Brush 3 pcs 55.00 16.50 71.50 214.50
4" Paint Brush 3 pcs 95.00 28.50 123.50 370.50
Paint Roller with Pan (7") 3 pcs 120.00 36.00 156.00 468.00
Sand paper 12 sheets 41.00 184.50 225.50 2,706.00
Paint Thinner 1 pcs 420.00 126.00 546.00 546.00
Enamel (Flat) 3 pcs 751.00 225.30 976.30 2,928.90
Enamel (Gloss) 6 pcs 712.00 213.60 925.60 5,553.60

V PLUMBING & ELECTRICAL WORKS - - - - - 18,000.00

Sub-total 173,808.10

III TOOL RENTAL AND HAULING 10.00% 17,380.81

IV CONTINGENCY 15.00% 26,071.22
V CONTRUCTOR'S FEE 25.00% 43,452.03
 TOTAL 260,712.15

PREPARED BY:
JUN REY P. MAWE
LISCENCED CIVIL ENGINEER
HOTEL 1 (3RD FLOOR)

CEILING WORKS
Quantity Width Length AREA
Rooms 16 4.38 7.60 532.00
Rooms 16 4.08 8.30 541.82
AHU 2 2.00 3.40 13.60
HallWay 16 1.80 4.12 118.66
2 1.80 2.00 7.20
Balcony 14 1.20 3.75 63.00

Interior Walls and Partitions Wall Height

DDR 1 5 4.38 7.20 173.70 3.00
DDR 2 4 4.38 7.20 138.96 3.00
DDR 3 3 4.38 7.20 138.96 4.00
KR 1 1
KR 2 1
KR 3 1
KR 4 2
KR 5 1
TS
AHU 2 52.20
HallWay 405.35 3.00
EL
FE
LS

HOTEL 1 (4TH-5TH FLOOR)

CEILING WORKS
Quantity Width Length AREA Materials
Rooms 16 4.38 7.60 532.00
Rooms 16 4.08 8.30 541.82
AHU 2 2.00 3.40 13.60
HallWay 16 1.80 4.12 118.66
2 1.80 2.00 7.20
Balcony 14 1.20 3.75 63.00

Interior Walls and Partitions Wall Height

DDR 1 4 4.38 7.20 138.9 3.00
DDR 2 4 4.38 7.20 138.9 3.00
DDR 3 2 4.38 7.20 69.45 3.00
KR 1 3 4.38 7.20 104.175 3.00
KR 4 2 4.38 7.20 69.45 3.00
KR 5 1 4.38 7.20 34.725 3.00
ER 3 7.90 12.00 179.1 3.00
TS 1 4.35 7.20 69.3 3.00 2.00
LS 1 4.2 7.20 68.4 3.00 2.00
AHU 2 1.79 3.00 57.48 3.00 2.00
HallWay 1 4.10 16.00 60.3 3.00
1 4.10 16.00 60.3 3.00
1 0.90 1.90 16.8 3.00 2.00
EL 1 7.40 22.2 3.00
Linen Room 1 8.14 48.84 3.00 2.00
EE Room 1 1.10 3.00 24.6 3.00 2.00
1,162.92
FR 1 1 4.20
FR 2 1 4.20
FR 3 1 4.00
FR 4 1 4.00
Foyer 1 87.00
Pre Function 1 17.96 53.88 3.00
1 16.95 50.85 3.00
Grand Ballroom 1 54.90 384.30 7.00
6 0.98 41.16 7.00
6 0.75 31.50 7.00
Interior 1 19.05 133.35 7.00
1 3.26 22.82 7.00
1 3.00 21.00 7.00
1 5.95 41.65 7.00
1 0.98 6.86 7.00
6 0.95 39.90 7.00
1 10.20 71.40 7.00
1 9.90 69.30 7.00
1 11.40 79.80 7.00
1 24.61 172.27 7.00
1 2.20 15.40 7.00
1 2.40 16.82 7.00
1 2.35 16.45 7.00
1 0.12 0.81 7.00
1 2.35 16.45 7.00
1 2.35 16.45 7.00
1 0.81 5.67 7.00
1 0.82 5.74 7.00
1 0.80 5.60 7.00
1 1.16 8.12 7.00
1 2.35 16.45 7.00

Floor Finishing Works

DDR 1 4 4.17 7.2 119.95 113.53 6.42 Toilet
DDR 2 4 4.15 7.2 119.52 113.10
DDR 3 2 3.94 7.9 62.25 55.83
KR 1 3 3.94 7.9 93.38 86.78 6.60 Toilet
KR 4 2 4.17 7.2 60.02 53.42
KR 5 1 4.15 7.2 29.88 23.28
ER 1 1 12.00 7.9 94.80 72.01 22.80 Toilet
ER 2 1 12.00 7.9 94.80 72.01
ER 3 1 12.00 7.9 94.80 72.01
TS 1 4.35 7.2 31.32
LS 1 4.20 7.2 30.24
AHU 2 1.79 3.1 11.10
HallWay 1 69.08 1.8 124.34
EL 1 7.90 7.9 62.41
LS near EL 1 2.00 7.9 15.80
Balcony 14 3.80 1 53.20

FR 1 1 95.00
FR 2 1 88.92
FR 3 1 95.00
FR 4 1 88.92
Foyer 1 87.00
Pre Function 1
Grand Ballroom 1192.90
PWD Toilet 1 32.00
Female Toilet 1 47.4
Male Toilet 1 48.5
All Day Dining Restaurant 521.99
36.86 485.129
Painting Works Wall Height
DDR 1 4 4.38 7.20 138.9 3.00
DDR 2 4 4.38 7.20 138.9 3.00
DDR 3 2 4.38 7.20 69.45 3.00
KR 1 3 4.38 7.20 104.175 3.00
KR 4 2 4.38 7.20 69.45 3.00
KR 5 1 4.38 7.20 34.725 3.00
ER 3 7.90 12.00 179.1 3.00
TS 1 4.35 7.20 69.3 3.00 2.00
LS 1 4.2 7.20 68.4 3.00 2.00
AHU 2 1.79 3.00 57.48 3.00 2.00
HallWay 1 4.10 16.00 60.3 3.00
1 4.10 16.00 60.3 3.00
1 0.90 1.90 16.8 3.00 2.00
EL 1 7.40 22.2 3.00
Linen Room 1 8.14 48.84 3.00 2.00
EE Room 1 1.10 3.00 24.6 3.00 2.00