Pharmacy Estimate FFFFF

PROJECT: Proposed Two Storey Commercial Building
PROJECT LOCATION: Tagoloan, Misamis Orienta;

PROJECT OWNER: Mr and Mrs. Madeline Gumahin Cruz
% TOTAL EQUIPMENT REQUIREMENTS

DESCRIPTION TOTAL
Cut-off 1
Welding Machine 2
Compactor 1
One Bagger Mixer 1
ITEM NO. DESCRIPTIOIN QTY UNIT UNIT COST DIRECT COST
101 Excavation, Clearing and Grubbing
102 Fill
301 Formworks
302 Reinforced Steel Bar
303 Concrete Works
304 CHB Wall
400 Floor Finish: Tiled Finish
500 Wall Finish: Tiled Finish
502 Wall Finish: Rough to Smooth Finish
600 Trusses
601 Ceilling Works: Ceilling Board
603 Ceilling Works: Painting
700 Doors and Windows
SPL-1 Plumbing
SPL2 Electrical
SPL-3 Sanitary Accessories
SPL-4 Other Requirements
Equipment
ITEM NO: SPL-4

ITEM: OTHER REQUIREMENTS/EQUIPMENT
DESCRIPTION QTY UNIT UNIT COST AMOUNT
A. 2 Units CUT-OFF
B. 2 Units Welding Machine
C. 1 Unit 1 Bagger Concrete Mixer 1 unit 20,000.00 20,000.00

(40 days ) ( 1000 per day )
D. 1 Unit 1 Concrete Vibrator 1 unit 15,000.00 15,000.00
Total Equipment Cost 35,000.00
ITEM NO: 101

ITEM: Excavation, Clearing and Grubbing

Excavation 104.4 cu.m 350.00 36,540.00
Clearing 1 lot 5,000.00 5,000.00
Total 101 Cost 41,540.00
ITEM NO: 102

ITEM: Fill

0.06m Thk Gravel Bed 11.825 cu.m 1000 11,825.00
Total 102 Cost 11,825.00
ITEM NO: 301

ITEM: Formworks

Ground Floor
Plywood 1/4 40 pcs 475.00 19,000.00
2"x2"x10" Lumber 300 pcs 87.00 26,100.00
2"x3"x10" Lumber 300 pcs 130.00 39,000.00
2"x4"x10" Lumber 500 pcs 174.00 87,000.00
Cwn Nails #1 2 box 1,285.00 2,570.00
Cwn Nails #3 2 box 1,150.00 2,300.00
Cwn Nails #4 2 box 975.00 1,950.00
Concrete Nails #4 2 klgs 1,500.00 3,000.00
Concrete Nails #1 1/2 10 klgs 1,500.00 15,000.00
Nylon 5 kilo 85.00 425.00
G. Materials Cost 196,345.00
G. Labor Cost 98,172.50
G. Total Cost 294,517.50
Total 301 Cost 294,517.50
ITEM NO: 302

ITEM: Reinforced Steel Bars

Ground Floor
16 mm dia x 12 m RSB (Grade 40) 38 pcs 875.00 33,250.00
16 mm dia x 12 m RSB 82 pcs 803.00 65,846.00
16 mm dia x 6 m RSB 48 pcs 345.00 16,560.00
16 mm dia x 10.5 m RSB 30 pcs 683.00 20,490.00
10 mm dia x 6 m RSB 720 pcs 132.00 95,040.00
Cut-off Blade #4 3 pcs 650.00 1,950.00
Tie Wire #16 12 Rolls 1,600.00 19,200.00
Second Floor
16 mm dia x 12 m RSB (Grade 40) 18 pcs 875.00 15,750.00
16 mm dia x 12 m RSB 26 pcs 803.00 20,878.00
10 mm dia x 6 m RSB 97 pcs 132.00 12,804.00
SF. Materials Cost 49,432.00
SF. Labor Cost 24,716.00
SF. Total Cost 74,148.00
Total 302 Cost 452,652.00
ITEM NO: 303

ITEM: Concrete Works
Concrete Materials estimate Concrete Materials estimate
DESCRIPTION QTY UNIT UNIT COST AMOUNT Cement Sand Gravel Cement Sand Gravel
Ground Floor
Cement 685 bags 235.00 160,975.00 Volume= 76.81 7.85 0.42 0.84 Volume= 12.304 7.85 0.42 0.84
Gravel 3/4 (Crushed) 76 cu.m 1,000.00 76,000.00 w/ 10% wastage 84.491 663.2543 35.48622 70.97244 w/ 10% wa 13.5344 106.245 5.684448 11.3689
Sand ( Screened and Wash ) 42 cu.m 900.00 37,800.00 footing 11.2 column 5.89 slab 2nd f 26.4 footing column 3.304 slab 2nd f
G. Materials Cost 274,775.00 ftb 5.32 slab g. 19 Total 76.81 ftb slab g. Total 12.304
G. Labor Cost 137,387.50 Beam 9 Beam 9
G. OCM 10% 27,477.50
Second Floor
Cement 127 bags 235.00 29,845.00
Gravel 3/4 (Crushed) 14 cu.m 1,000.00 14,000.00
Sand ( Screened and Wash ) 8 cu.m 900.00 7,200.00
SF. OCM 10% 5,104.50
Total 303 Cost 521,312.00
ITEM NO: 304 Cement Sand Gravel

ITEM: CHB Walls, Wall Finish Volume= 63.705 7.85 0.42 0.84
70.0755 550.0927 29.43171 58.86342
DESCRIPTION QTY UNIT UNIT COST AMOUNT CHB Estimate
Ground Floor
CHB #6 1660 pcs 20.00 33,200.00 L.M 44 Cement Sand
CHB #4 1150 pcs 16.00 3,760.00 CHB #6 0.0982 0.0053
Cement 235 bags 235.00 55,225.00 No. of Pcs= 1610 158.102 8.533
Sand ( Screened and Wash ) 14 cu.m 900.00 198,900.00 CHB #4 0.0411 0.0022
10 mm dia x 6 m RSB 221 pcs 132.00 29,172.00 No. of Pcs= 1100 45.21 2.42
Tie Wire #16 12 roll 1,600.00 235,200.00 Plaster 1:3 Cement Sand
Cement ( Finish ) 147 bags 235.00 34,545.00 Surface Area= 305.8 0.325 0.0263
Fine Sand 12 cu.m 1,000.00 12,000.00 99.385 8.04254
G. Labor Cost 140,872.50 CHB #6 0.0982 0.0053
G. OCM 10% 28,174.50
G. Total Cost 450,792.00 No. of Pcs= 0 0
Second Floor
CHB #4 887 pcs 16.00 14,192.00 CHB #4 0.0411 0.0022
Cement 42 bags 235.00 9,870.00 No. of Pcs= 870 35.757 1.914
Sand ( Screened and Wash ) 5 cu.m 900.00 4,500.00 Plaster 1:3 Cement Sand
Cement ( Finish ) 74 bags 235.00 17,390.00 Surface Area= 418.11 0.325 0.0263
Fine Sand 7 cu.m 1,000.00 7,000.00 135.8858 10.99629
SF. Labor Cost 26,476.00 Plaster 1:3 Cement Sand
SF. OCM 10% 5,295.20
SF. Total Cost 84,723.20 Surface Area= 160.56 0.325 0.0263
52.182 4.222728
Total 304 Cost 535,515.20
ITEM NO: 400,500,502

ITEM: Floor Finish
DESCRIPTION QTY UNIT UNIT COST AMOUNT Plaster 1:3 Cement Sand
Ground Floor
0.60m x 0.60m Tile 395 pcs 158.00 62,410.00 Surface Area= 156.75 0.325 0.0263
0.60m x 0.60m Tile (Kitchen) 14 pcs 158.00 2,212.00 50.94375 4.122525
0.30m x 0.30m Tile 60 pcs 35.00 2,100.00 Plaster 1:3 Cement Sand
0.30m x 0.60m Tile 115 pcs 85.00 9,775.00 Surface Area= 132 0.325 0.0263
Tile Grout 4 Pack 250.00 1,000.00 42.9 3.4716
Tile Trim 20 pcs 160.00 3,200.00
Diamond Disk #4 3 pcs 120.00 360.00
Cement (Tiles ) 55 bags 235.00 12,925.00
Fine Sand (Tiles) 4 cu.m 1,000.00 4,000.00
G. OCM 10% 9,798.20
Second Floor
0.60m x 0.60m Tile 425 pcs 158.00 67,150.00
0.30m x 0.30m Tile 60 pcs 35.00 2,100.00
0.30m x 0.60m Tile 115 pcs 85.00 9,775.00
Diamond Disk #4 2 pcs 160.00 320.00
Cement (Tiles ) 51 bags 235.00 11,985.00
Fine Sand (Tiles) 4 cu.m 1,000.00 4,000.00
Tile Grout 3 Pack 250.00 750.00
SF. OCM 10% 9,608.00
Total 400,500,502 Cost 310,499.20

ITEM NO: 504
ITEM: Wall Finish: Painting

Ground Floor
Latex Paint ( Flat White ) 5 pail 2,699.00 13,495.00
Latex Paint (Semi Gloss White ) 3 pail 2,750.00 8,250.00
Skim Coat (Bostix) 15 bags 480.00 7,200.00
Sand Paper #120 50 pcs 35.00 1,750.00
Sand Paper #100 50 pcs 35.00 1,750.00
Stick Well 1 gal 750.00 750.00
Paint Tray 2 pcs 76.00 152.00
Paint Brush #2 4 pcs 49.00 196.00
Paint Brush #7 4 pcs 172.00 688.00
Baby Roller #7 2 pcs 202.00 404.00
Masking Tape 3/4 2 pcs 132.00 264.00
Rag 10 kls 40.00 400.00
Second Floor
Latex Paint ( Flat White ) 3 pail 2,699.00 8,097.00
Latex Paint (Semi Gloss White ) 2 pail 2,750.00 5,500.00
Latex Color (Snail Shell) 3 gal 980.00 2,940.00
Epoxy Primer White 3 gal 1,250.00 3,750.00
Skim Coat (Bostix) 5 bags 480.00 2,400.00
Sand Paper #120 20 pcs 35.00 700.00
Sand Paper #100 20 pcs 35.00 700.00
Stick Well 1 gal 750.00 750.00
Paint Tray 1 pcs 65.00 65.00
Paint Brush #2 2 pcs 49.00 98.00
Paint Brush #7 2 pcs 172.00 344.00
Baby Roller #7 2 pcs 202.00 404.00
Masking Tape 3/4 3 pcs 132.00 396.00
Total 504 Cost 107,525.25
ITEM NO: 600

ITEM: Trusses

Second Floor
2 1/2"x2 1/2"x1/4" - Angle Bar 48 pcs 1,378.00 66,144.00 24 8 14
2"x2"x1/4" - Angle Bar 32 pcs 865.00 27,680.00 32 6 20
C-Purlins 1.5x2x4 52 pcs 535.00 27,820.00
C-Purlins 1.5x2x3 18 pcs 475.00 8,550.00
Tubular 1.2 x 1 x 2 12 pcs
Welding Rod 3/32 15 klgs
Gutter 8 pcs 485.00 3,880.00
Flashing 2x4 20 pcs 485.00 9,700.00
Roofing Sheet 4mm ( Long Span )(14.7m) 14 pcs 5,145.00 72,030.00
Roofing Sheet 4mm ( Long Span )(2.00m) 14 pcs 700.00 9,800.00
Vulcaseal 1 gal 650.00 650.00
Tex Screw 2 1/2 1000 pcs 2.00 2,000.00
Blind revits 1/8 x 1/2 10 box 250.00 2,500.00
Drill Bit 1/8" 20 pcs 120.00 2,400.00
Welding Rod 3/32 25 klgs 160.00 4,000.00
Turn Buckle 5/8 24 pcs 300.00 7,200.00
Round Bar 5/8 (Sag Rod) 12 pcs 144.00 1,728.00
Total 504 Cost 369,123.00
ITEM NO: 601,603

ITEM: Ceilling Works, Dry Wall

Second Floor
Hardiflex 3/16 50 pcs 488.00 24,400.00
Hardiflex 6mm 48 pcs 832.00 39,936.00
Metal Trax 42 pcs 125.00 5,250.00
Metal Stud 38 pcs 125.00 4,750.00
Metal Furring 185 pcs 150.00 27,750.00
Carrying Channel 50 pcs 165.00 8,250.00
Blind Rivets 1/8" x 1/2" 10 box 250.00 2,500.00
Metal Drill Bit 1/2" 20 pcs 75.00 1,500.00
Stickwell 1 gal 1,000.00 1,000.00
Latex Paint ( Flat Latex ) 1 Pail 2,699.00 2,699.00
Latex Paint ( Semi-Gloss ) 1 Pail 2,750.00 2,750.00
Total 601,603 Cost 181,177.50
ITEM NO: Miscellaneous

ITEM: Steel Deck

Ground Floor
Steel Deck 1.5 x 1.0 x 12 3 pcs 11,400.00 34,200.00
Water Proofing 5 pail 2,650.00 13,250.00
Sakolin 10 feet 40 mtrs 100.00 4,000.00
Concrete Epoxy Vertical 1 gal 3,800.00 3,800.00
Total 601,603 Cost 82,875.00
ITEM NO: 700

ITEM: Doors and Windows

Ground Floor
D1 Panel Door (w/ Door Jamb) Treated 4 pcs 10,500.00 42,000.00
D2 Sliding Door (w/ Door Jamb) Treated 1 pcs 12,000.00 12,000.00
D3 Flush Door (Pvc Flush Door) 2 pcs 2,600.00 5,200.00
Door Knob 7 pcs 400.00 2,800.00
Hinges 3x4 ( Heavy Duty, Ball Bearing ) 7 pair 350.00 2,450.00
Second Floor
D1 Panel Door (w/ Door Jamb) Treated 1 pcs 10,500.00 10,500.00
D3 Flush Door (Pvc Flush Door) 2 pcs 2,600.00 5,200.00
Total 700 Cost 257,800.00
ITEM NO: SPL-1

ITEM: Plumbing

Sanitary Pipe #4 15 pcs 585.00 8,775.00
Sanitary Pipe #2 15 pcs 290.00 4,350.00
Sanitary Elbow #4 15 pcs 115.00 1,725.00
Sanitary Elbow #2 15 pcs 45.00 675.00
Sanitary Tee #4 15 pcs 120.00 1,800.00
Sanitary Tee #2 15 pcs 55.00 825.00
Sanitary Wye #4 4 pcs 130.00 520.00
Cleanout $3 4 pcs 35.00 140.00
Cleanout #2 4 pcs 20.00 80.00
Solvent Cement 400 cc 3 cans 250.00 750.00
Blue Pipe 1/2 40 pcs 100.00 4,000.00
Blue Pipe Elbow 1/2 18 pcs 15.00 270.00
Blue Pipe Tee 9 pcs 15.00 135.00
G.I Elbow 1/2 9 pcs 18.00 162.00
Male Adaptor 9 pcs 10.00 90.00
Teplon Tape 3/4 5 pcs 15.00 75.00
Hacksaw Blade 2 pcs 85.00 170.00
Materials Cost 24,542.00
Labor Cost 12,271.00
Total Cost 36,813.00
Total SPL-1 Material Cost 36,813.00
ITEM NO: SPL-2

ITEM: Electrical

Thhn Wire 22.0 14 mtrs 120.00 1,680.00
Thhn Wire 5.5 2 box 5,200.00 10,400.00
Thhn Wire 3.5 6 box 3,600.00 21,600.00
Thhn Wire 2.0 6 box 2,700.00 16,200.00
Panel Board 12 Branches 1 pcs 4,500.00 4,500.00
Panel Board 6 Branches 1 pcs 1,200.00 1,200.00
Panel Board 6 Branches 1 pcs 250.00 250.00
Circuit Breaker 125 amp 1 pcs 250.00 250.00
Circuit Breaker 30 amp 9 pcs 250.00 2,250.00
Circuit Breaker 20 amp 10 pcs 250.00 2,500.00
Outlet 26 pcs 300.00 7,800.00
Switch 2 gang 18 pcs 300.00 5,400.00
Exchaust Fan 4 pcs 2,500.00 10,000.00
Junction Box 40 pcs 85.00 3,400.00
Utility Box 40 pcs 85.00 3,400.00
Electrical Tape Big 10 pcs 150.00 1,500.00
Flexible Hose 6 rolls 1,800.00 10,800.00
Orange PVC Pipe 1/2 30 pcs 250.00 7,500.00
Straight Connector 50 pcs 35.00 1,750.00
Micatube 1/2 20 pcs 65.00 1,300.00
Orange PVC Pipe 1 1/2 10 pcs 250.00 2,500.00
Materials Cost 117,430.00
Labor Cost 58,715.00
Total Cost 176,145.00
ITEM NO: SPL-3

ITEM: Sanitary Equipment

Ground Floor
Water Closet
Lavatory 2 set 8,500.00 17,000.00
Kitchen Sink 1 pcs 5,500.00 5,500.00
Faucet (Pozzi) 3 pcs 650.00 1,950.00
Second Floor
Water Closet
Lavatory 2 set 8,500.00 17,000.00
Faucet (Pozzi) 2 pcs 650.00 1,300.00
ITEM NO: Garage

ITEM: Garage Concrete Materials estimate
Cement Sand Gravel
Cement 165 bags 235.00 38,775.00 Volume= 18 7.85 0.42 0.84
Sand ( Screened and Wash ) 9 cu.m 900.00 8,100.00 w/ 10% wastage 19.8 155.43 8.316 16.632
Gravel 3/4 16 cu.m 900.00 14,400.00
10 mm dia x 6 m RSB 140 pcs 132.00 18,480.00
GF. Materials Cost 79,755.00
GF. Labor Cost 39,877.50
GF. Total Cost 119,632.50
ITEM NO. DESCRIPTIOIN Ground Floor Second Floor Total Cost

A Equipment 35,000.00 -
101 Excavation, Clearing and Grubbing 41,540.00 -
102 Fill 11,825.00 -
301 Formworks 294,517.50 -
302 Reinforced Steel Bar 378,504.00 74,148.00
303 Concrete Works 439,640.00 81,672.00
304 CHB Wall 450,792.00 84,723.20
400 Floor Finish: Tiled Finish
156,771.20 153,728.00
500 Wall Finish: Tiled Finish
502 Wall Finish: Painting 61,773.25 45,752.00
600 Trusses - 369,123.00
601 Ceilling Works: Ceilling Board
- 181,177.50
603 Ceilling Works: Dry Wall
Misc. Miscellaneous 82,875.00 -
700 Doors and Windows 96,675.00 23,550.00
SPL-1 Plumbing 36,813.00 -
SPL-2 Electrical 176,145.00 -
SPL-3 Sanitary Accessories 36,675.00 27,450.00
Garage Garage 119,632.50 -
Total Cost 2,419,178.45 1,041,323.70 3,460,502.15
NOTE: Glass window and glass wall is not included on the estimate
ROEL "WENG" ASPERAS MRS. MADELINE G. CRUZ

Contractor OWNER

Pharmacy Estimate FFFFF

Uploaded by

Copyright:

Available Formats

Pharmacy Estimate FFFFF

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Pharmacy Estimate FFFFF

Uploaded by

Copyright:

Available Formats

PROJECT: Proposed Two Storey Commercial Building

PROJECT LOCATION: Tagoloan, Misamis Orienta;

% TOTAL EQUIPMENT REQUIREMENTS

ITEM NO: SPL-4

DESCRIPTION QTY UNIT UNIT COST AMOUNT

B. 2 Units Welding Machine

C. 1 Unit 1 Bagger Concrete Mixer 1 unit 20,000.00 20,000.00

D. 1 Unit 1 Concrete Vibrator 1 unit 15,000.00 15,000.00

Total Equipment Cost 35,000.00

ITEM NO: 101

DESCRIPTION QTY UNIT UNIT COST AMOUNT

ITEM NO: 102

DESCRIPTION QTY UNIT UNIT COST AMOUNT

ITEM NO: 301

DESCRIPTION QTY UNIT UNIT COST AMOUNT

Total 301 Cost 294,517.50

ITEM NO: 302

DESCRIPTION QTY UNIT UNIT COST AMOUNT

Total 302 Cost 452,652.00

ITEM NO: 303

Total 303 Cost 521,312.00

ITEM NO: 304 Cement Sand Gravel

ITEM NO: 400,500,502

Total 400,500,502 Cost 310,499.20

DESCRIPTION QTY UNIT UNIT COST AMOUNT

Total 504 Cost 107,525.25

ITEM NO: 600

DESCRIPTION QTY UNIT UNIT COST AMOUNT

Total 504 Cost 369,123.00

ITEM NO: 601,603

DESCRIPTION QTY UNIT UNIT COST AMOUNT

Total 601,603 Cost 181,177.50

ITEM NO: Miscellaneous

DESCRIPTION QTY UNIT UNIT COST AMOUNT

Total 601,603 Cost 82,875.00

ITEM NO: 700

DESCRIPTION QTY UNIT UNIT COST AMOUNT

Total 700 Cost 257,800.00

ITEM NO: SPL-1

DESCRIPTION QTY UNIT UNIT COST AMOUNT

Total SPL-1 Material Cost 36,813.00

ITEM NO: SPL-2

DESCRIPTION QTY UNIT UNIT COST AMOUNT

Total SPL-2 Material Cost 176,145.00

ITEM NO: SPL-3

DESCRIPTION QTY UNIT UNIT COST AMOUNT

Total SPL-3 Material Cost 64,125.00

ITEM NO: Garage

ITEM NO. DESCRIPTIOIN Ground Floor Second Floor Total Cost

ROEL "WENG" ASPERAS MRS. MADELINE G. CRUZ

You might also like