Kristine Cu

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 22

Item Description U.O.

M Falcon Quantity Total Remarks


2x2 Angle Bar 1/4 pcs 688.00 35 Php24,080.00 Falcon
1x1 Angle Bar 3/16 pcs 275.00 13 Php3,575.00 Falcon
1" Flat Bar 3/16 pcs 113.00 3 Php339.00 Falcon
2x3 Channel Bar 1/4 pcs 1100.00 0 Php0.00 Falcon
Epoxy Primer Red Gal. 603.00 3 Php1,809.00 Falcon
2-1/2" Tekscrew pcs 1.45 2000 Php2,900.00 Falcon
1/2" Rivets 1/8 500pcs/box 170.00 1.5 Php255.00 Falcon
Lacquer Thinner Gal. 185.00 2 Php370.00 Falcon
4" Concrete nail Kg 70.00 2 Php140.00 Falcon
Ordinary Plyboard 1/4 sheet 240.00 4 Php960.00 Falcon
Wheel barrow unit 1720.00 1 Php1,720.00 Falcon
Cotton Gloves 1 pair 15.00 8 Php120.00 Falcon
Php36,268.00

Item Description U.O.M Compadre Quantity Total Remarks


1-1/2" Flat Bar 3/16 pcs 235.00 5 Php1,175.00 Compadre
Tie Wire #16 kg 60.00 6 Php360.00 Compadre
3" common Nail kg 53.00 5 Php265.00 Compadre
1" common Nail kg 59.00 3 Php177.00 Compadre
Vnip Metal Sheet Cutter unit 250.00 1 Php250.00 Compadre
Php2,227.00

Item Description U.O.M Emerald Quantity Total Remarks


8'x10"x1/2" Facia Board pcs 240.00 17 Php4,080.00 Emerald
3/32 Welding Rod Kg 66.00 4 Php264.00 Emerald
1/8 Welding Rod Kg 61.00 12 Php732.00 Emerald
2" Paint brush pcs 30.00 2 Php60.00 Emerald
14" Cut off wheel pcs 190.00 2 Php380.00 Emerald
8mm RSB pcs 94.00 14 Php1,316.00 Emerald
Riveter unit 280.00 1 Php280.00 Emerald
Php7,112.00

Item Description U.O.M JS Steel Quantity Total Remarks


2x3x1.5 C-Purlins pcs 400.00 32 Php12,800.00 JS
1" Rivets 1/8 500pcs/box 280.00 1 Php280.00 JS
4" Grinding Disc pcs 55.00 5 Php275.00 JS
4" Cutting Disc ultra thin pcs 25.00 6 Php150.00 JS
Nylon #80 bundle 15.00 1 Php15.00 JS
10mm RSB pcs 138.00 27 Php3,726.00 JS
Cement Bags 204.00 18 Php3,672.00 JS
Php20,918.00

Item Description U.O.M Quantity Total Remarks


Gravel cu.m 1 Php670.00 local
Sand cu.m 2 Php1,340.00 local
Hollowblocks pcs 130 Php1,170.00 local
Cocolumber 12' pcs 15 Php1,320.00 local
Php4,500.00

Item Description U.O.M Quantity Total Remarks


Delivery charge 1 Php5,000.00
Php5,000.00

Cash out to Bobet for Materials and Delivery Php76,025.00


Cash out to Bobet for Labor Php30,000.00
Total Cash out to Bobet Php106,025.00
ALEM House Improvement and Construction
Purok 4, Brgy. Matnog , Basud, Camarines Norte
Contact No. Globe 09650722816 / Smart 09463975873
Email: [email protected]

ESTIMATION FORM
Customer: Ms. Kristine Cu Date: Apr.23, 2018
Address: Brgy. Gabon, Talisay, CN Qoutation
Project Title: House Renovation Prepared By: Mark
Contact No.: 09065280406 Page No.: 1 of 4
Item Item Description U.O.M Quantity Cost/Unit Total Remarks
No.

Trusses Materials:
2x2 Angle Bar pcs 35 688 24,080.00
1x1 Angle Bar pcs 13 275 3,575.00
1" Flat Bar pcs 3 113 339.00
2x3x2.5 C-Purlins pcs 32 400 12,800.00
8'x10"x1/2" Facia Board pcs 17 240 4,080.00
1-1/2" Flat Bar pcs 5 235 1,175.00
3/32 Welding Rod Kg 4 66 264.00
1/8 Welding Rod Kg 12 61 732.00
Epoxy Primer Red Gal. 3 603 1,809.00
2-1/2" Tekscrew pcs 2000 1.45 2,900.00
1" Rivets box 1 280 280.00
1/2" Rivets box 1.5 170 255.00
Lacquer Thinner Gal. 2 185 370.00
2" Paint brush pcs 2 30 60.00
4" Grinding Disc pcs 5 55 275.00
Cut off wheel pcs 2 190 380.00
4" Cutting Disc pcs 6 25 150.00
Scope of Work are as follow: Total Materials: 53,524.00
1. dismantling of old roof, trusses and firewall Delivery Charge: 2,000.00
2.hollowblocks wall extension, Concrete column and beam as per 3d
presentation Freight Charge:
3.smooth trowel masonry finishing of extended walls, beams and
column Crating:

4.installation of steel trusses, C-purlins, facia board w/ steel frame


Labor:

5.installation of pre-painted colored roofing, spanish gutter with


complete downspout hole. PVC downspout plumbing not included
Grand Total: 55,524.00

Received By: Confirmed By:


Ms. Kristine Cu Mark
Customer Estimator
Item Item Description U.O.M Emerald Falcon Compadre JS Steel Quantity
No.

2x2 Angle Bar 1/4 pcs 714.00 688.00 695.00 690.00 35


1x1 Angle Bar 3/16 pcs 317.00 275.00 300.00 280.00 13
1" Flat Bar 3/16 pcs 121.00 113.00 140.00 130.00 3
2x3x1.5 C-Purlins pcs 487.00 476.00 490.00 400.00 32
8'x10"x1/2" Facia Board pcs 240.00 320.00 280.00 320.00 17
2x3 Channel Bar 1/4 pcs 1170.00 1100.00 1500.00 1300.00 0
1-1/2" Flat Bar 3/16 pcs 240.00 239.00 235.00 250.00 5
3/32 Welding Rod Kg 66.00 69.00 75.00 80.00 4
1/8 Welding Rod Kg 61.00 64.00 70.00 100.00 12
Epoxy Primer Red Gal. 615.00 603.00 630.00 690.00 3
2-1/2" Tekscrew pcs 1.75 1.45 1.75 2.00 2000
1" Rivets 1/8 500pcs/box 432.00 285.00 1.00 280.00 1
1/2" Rivets 1/8 500pcs/box 190.00 170.00 0.60 240.00 1.5
Lacquer Thinner Gal. 185.00 185.00 190.00 230.00 2
2" Paint brush pcs 30.00 31.00 45.00 35.00 2
4" Grinding Disc pcs 85.00 74.00 100.00 55.00 5
14" Cut off wheel pcs 190.00 210.00 220.00 250.00 2
4" Cutting Disc ultra thin pcs 65.00 34.00 35.00 25.00 6
Nylon #80 bundle 80.00 16.00 25.00 15.00 1
10mm RSB pcs 140.00 141.00 142.00 138.00 27
8mm RSB pcs 94.00 94.00 95.00 95.00 14
Tie Wire #16 kg 65.00 60.00 60.00 65.00 6
3" common Nail kg 53.00 53.00 53.00 55.00 5
4" Concrete nail Kg 80.00 70.00 80.00 80.00 2
1" common Nail kg 60.00 60.00 59.00 60.00 3
2x2 cocolumber 12' pcs 88.00 88.00 88.00 88.00 15
Ordinary Plyboard 1/4 sheet 240.00 240.00 260.00 245.00 4
Cement Bags 211.00 205.00 215.00 204.00 18
Wheel barrow unit 2000.00 1720.00 1850.00 2400.00 1
Cotton Gloves 1 pair 32.00 15.00 45.00 15.00 8
Riveter unit 280.00 175.00 450.00 550.00 1
Vnip Metal Sheet Cutter unit 260.00 175.00 250.00 550.00 1
Total Remarks

24,080.00 Falcon
3,575.00 Falcon
339.00 Falcon
12,800.00 JS
4,080.00 Emerald
0.00 Falcon
1,175.00 Compadre
264.00 Emerald
732.00 Emerald
1,809.00 Falcon
2,900.00 Falcon
280.00 JS
255.00 Falcon
370.00 Falcon
60.00 Emerald
275.00 JS
380.00 Emerald
150.00 JS
15.00 JS
3,726.00 JS
1,316.00 Emerald
360.00 Compadre
265.00 Compadre
140.00 Falcon
177.00 Compadre
1,320.00
960.00 Falcon
3,672.00 JS
1,720.00 Falcon
120.00 Falcon
280.00 Emerald
250.00 Compadre
ALEM House Improvement and Construction
Purok 4, Brgy. Matnog , Basud, Camarines Norte
Contact No. Globe 09650722816 / Smart 09463975873
Email: [email protected]

ESTIMATION FORM
Customer: Ms. Kristine Cu Date: Apr.23, 2018
Address: Brgy. Gabon, Talisay, CN Qoutation
Project Title: House Renovation Prepared By: Mark
Contact No.: 09065280406 Page No.: 2 of 4
Item Item Description U.O.M Quantity Cost/Unit Total Remarks
No.

Roofing Materials:
8 Ribtype panel LM 4.5 436 15,696.00 9417.6
7 Ribtype panel LM 3.4 436 10,376.80 6226.08
5 Ribtype panel LM 2.3 436 5,014.00 3008.4
1 Ribtype panel LM 3.1 436 1,351.60 810.96
1 Ribtype panel LM 4.2 436 1,831.20 1098.72
5 Ribtype panel LM 3 436 6,540.00 3924
4 Ribtype panel LM 2 436 3,488.00 2092.8
3 Ribtype panel LM 1.7 436 2,223.60 1334.16
2 Ribtype panel LM 2.8 436 2,441.60 1464.96
Spa. Gutter 18" pcs 18 617 11,106.00 6663.6
Ridge roll 18" pcs 14 490 6,860.00 4116
Valley Gutter 18" pcs 2 490 980.00 588

Scope of Work are as follow: Total Materials: 67,908.80


1. dismantling of old roof, trusses and firewall Delivery Charge: 4,000.00

2.hollowblocks wall extension, Concrete column and beam as per 3d


presentation Freight Charge:
3.smooth trowel masonry finishing of extended walls, beams and
column Crating:

4.installation of steel trusses, C-purlins, facia board w/ steel frame


Labor:
5.installation of pre-painted colored roofing, spanish gutter with
complete downspout hole. PVC downspout plumbing not included
Grand Total: 71,908.80

Received By: Confirmed By:


Ms. Kristine Cu Mark
Customer Estimator
ALEM House Improvement and Construction
Purok 4, Brgy. Matnog , Basud, Camarines Norte
Contact No. Globe 09650722816 / Smart 09463975873
Email: [email protected]

ESTIMATION FORM
Customer: Ms. Kristine Cu Date: Apr.23, 2018
Address: Brgy. Gabon, Talisay, CN Qoutation
Project Title: House Renovation Prepared By: Mark
Contact No.: 09065280406 Page No.: 3 of 4
Item Item Description U.O.M Quantity Cost/Unit Total Remarks
No.

Concreting Materials:
Nylon #80 bundle 1 15 15.00
10mm RSB pcs 27 138 3,726.00
8mm RSB pcs 14 94 1,316.00
Tie Wire #16 kg 6 60 360.00
3"Common Nail kg 5 53 265.00
4" Concrete nail kg 2 70 140.00
1" Common Nail kg 3 59 177.00
2x2 cocolumber 12' pcs 15 88 1,320.00
Ordinary Plyboard 1/4 sheet 4 240 960.00
Hollowblocks pcs 130 9 1,170.00
Sand Cu.m 2 670 1,340.00
gravel Cu.m 1 670 670.00
Cement Bags 18 204 3,672.00

Scope of Work are as follow: Total Materials: 15,131.00


1. dismantling of old roof, trusses and firewall Delivery Charge: 3,000.00
2.hollowblocks wall extension, Concrete column and beam as per 3d
presentation Freight Charge:
3.smooth trowel masonry finishing of extended walls, beams and
column Crating:

4.installation of steel trusses, C-purlins, facia board w/ steel frame


Labor:

5.installation of pre-painted colored roofing, spanish gutter with


complete downspout hole. PVC downspout plumbing not included
Grand Total: 18,131.00

Received By: Confirmed By:


Ms. Kristine Cu Mark
Customer Estimator
ALEM House Improvement and Construction
Purok 4, Brgy. Matnog , Basud, Camarines Norte
Contact No. Globe 09650722816 / Smart 09463975873
Email: [email protected]

ESTIMATION FORM
Customer: Ms. Kristine Cu Date: Apr.23, 2018
Address: Brgy. Gabon, Talisay, CN Qoutation
Project Title: House Renovation Prepared By: Mark
Contact No.: 09065280406 Page No.: 4 of 4
Item Item Description U.O.M Quantity Cost/Unit Total Remarks
No.

Material Cost:
Trusses Materials 55,524.00
Roofing Materials 71,908.80
Concreting Materials 18,131.00
145,563.80
Labor Cost:
Foreman Days 14,000.00
Skilled Days 11,000.00
Helper 1 Days 7,500.00
Helper 2 Days 7,500.00
40,000.00

Scope of Work are as follow: Total Contract Cost: 185,563.80


1. dismantling of old roof, trusses and firewall Contingency 10% 18,556.38
2.hollowblocks wall extension, Concrete column and beam as per 3d
presentation
3.smooth trowel masonry finishing of extended walls, beams and
column

4.installation of steel trusses, C-purlins, facia board w/ steel frame

5.installation of pre-painted colored roofing, spanish gutter with


complete downspout hole. PVC downspout plumbing not included
Grand Total: 204,120.18
Received By: Confirmed By:
Ms. Kristine Cu Mark
Customer Estimator
Job List
Day1 Day2 Day3 Day4 Day5
1 Dismantling of roof F,L,L
2 Dismantling of Trusses F,L,L
3 Dismantling of Firewall F,L
4 Clearing F,L
5 Painting of steel F,L
6 Hollowblocking S,L S,L
7 Rebar Column and Beam S,L
8 Shuttering Column and Beam
9 Concrete Pouring
10 Cutting of steel F,L
11 Trusses assembly F,L
12 Masonry Finishing
13 Roof installation
14 Remove Shuttering

Legend:
F
S
L

50 pesos meal pe
Job Schedule
Day6 Day7 Day8 Day9 Day10 Day11 Day12 Day13 Day14 Day15 Day16

S,L S,L S,L S,L


S,L,L,F

F,L F,L F,L F,L F,L F,L F,L F,L


S,L S,L S,L
F.S.L F.S.L
S.L

Legend:
foreman 500
skilled 450
labor 350

50 pesos meal per day per worker


ule
Day16 Day17 Day18 Day19 Day20 Day21 Day22 Day23 Day24 Day25 Day26

F.S.L F.S.L F.S.L F.S.L F.S.L F.S.L


Day27 Day28
1200 150 1
1200 150 2
850 100 3
850 100 4
850 100 5
1600 200 6
800 100 7
3200 400 8
1650 200 9
850 100 10
7650 900 11
2400 300 12
9100 1050 13
800 100 14
33000 3950

36950
Scope of Work
1 dismantling of old roof, trusses and firewall
2 hollowblocks wall extension, Concrete column and beam as per 3d
presentation

3 smooth trowel masonry finishing of extended walls, beams and column


4 installation of steel trusses, C-purlins, facia board w/ steel frame

installation of pre-painted colored roofing, spanish gutter with complete


5
downspout hole. PVC downspout plumbing not included
ALEM House Improvement and Construction
Purok 4, Brgy. Matnog , Basud, Camarines Norte
Contact No. Globe 09650722816 / Smart 09463975873
Email: [email protected]

CANVASS FORM
SUPPLIER: Falcon Date: Apr.23, 2018
Address: Daet Prepared By: Mark
Project Title: House Renovation Page No.: 1 of 1
Contact Person:
Item Item Description U.O.M Quantity Cost/Unit Total Remarks
No.

2x2 Angle Bar 1/4 pcs 35


1x1 Angle Bar 3/16 pcs 13
1" Flat Bar 3/16 pcs 3
2x3x1.5 C-Purlins pcs 32
8'x10"x1/2" Facia Board pcs 17
1-1/2" Flat Bar 3/16 pcs 5
3/32 Welding Rod Kg 4
1/8 Welding Rod Kg 12
Epoxy Primer Red Gal. 3
2-1/2" Tekscrew pcs 2000
1" Rivets 1/8 pcs 500
1/2" Rivets 1/8 pcs 700
Lacquer Thinner Gal. 2
2" Paint brush pcs 2
4" Grinding Disc pcs 5
14" Cut off wheel pcs 1
4" Cutting Disc ultra thin pcs 8
Nylon mtr 30
10mm RSB pcs 27
8mm RSB pcs 14
Tie Wire kg 6
3"Nail kg 5
4" Concrete nail Kg 1
1" Nail kg 3
2x2 cocolumber 12' pcs 15
Ordinary Plyboard 1/4 sheet 4
Cement Bags 25
Wheel barrow unit 1
ALEM House Improvement and Construction
Purok 4, Brgy. Matnog , Basud, Camarines Norte
Contact No. Globe 09650722816 / Smart 09463975873
Email: [email protected]

CANVASS FORM
SUPPLIER: Emerald Date: Apr.23, 2018
Address: Daet Prepared By: Mark
Project Title: House Renovation Page No.: 1 of 1
Contact Person:
Item Item Description U.O.M Quantity Cost/Unit Total Remarks
No.

2x2 Angle Bar 1/4 pcs 35


1x1 Angle Bar 3/16 pcs 13
1" Flat Bar 3/16 pcs 3
2x3x1.5 C-Purlins pcs 32
8'x10"x1/2" Facia Board pcs 17
1-1/2" Flat Bar 3/16 pcs 5
3/32 Welding Rod Kg 4
1/8 Welding Rod Kg 12
Epoxy Primer Red Gal. 3
2-1/2" Tekscrew pcs 2000
1" Rivets 1/8 pcs 500
1/2" Rivets 1/8 pcs 700
Lacquer Thinner Gal. 2
2" Paint brush pcs 2
4" Grinding Disc pcs 5
14" Cut off wheel pcs 1
4" Cutting Disc ultra thin pcs 8
Nylon mtr 30
10mm RSB pcs 27
8mm RSB pcs 14
Tie Wire kg 6
3"Nail kg 5
4" Concrete nail Kg 1
1" Nail kg 3
2x2 cocolumber 12' pcs 15
Ordinary Plyboard 1/4 sheet 4
Cement Bags 25
Wheel barrow unit 1
ALEM House Improvement and Construction
Purok 4, Brgy. Matnog , Basud, Camarines Norte
Contact No. Globe 09650722816 / Smart 09463975873
Email: [email protected]

CANVASS FORM
SUPPLIER: JS Steel Date: Apr.23, 2018
Address: Daet Prepared By: Mark
Project Title: House Renovation Page No.: 1 of 1
Contact Person:
Item Item Description U.O.M Quantity Cost/Unit Total Remarks
No.

2x2 Angle Bar 1/4 pcs 35


1x1 Angle Bar 3/16 pcs 13
1" Flat Bar 3/16 pcs 3
2x3x1.5 C-Purlins pcs 32
8'x10"x1/2" Facia Board pcs 17
1-1/2" Flat Bar 3/16 pcs 5
3/32 Welding Rod Kg 4
1/8 Welding Rod Kg 12
Epoxy Primer Red Gal. 3
2-1/2" Tekscrew pcs 2000
1" Rivets 1/8 pcs 500
1/2" Rivets 1/8 pcs 700
Lacquer Thinner Gal. 2
2" Paint brush pcs 2
4" Grinding Disc pcs 5
14" Cut off wheel pcs 1
4" Cutting Disc ultra thin pcs 8
Nylon mtr 30
10mm RSB pcs 27
8mm RSB pcs 14
Tie Wire kg 6
3"Nail kg 5
4" Concrete nail Kg 1
1" Nail kg 3
2x2 cocolumber 12' pcs 15
Ordinary Plyboard 1/4 sheet 4
Cement Bags 25
Wheel barrow unit 1
ALEM House Improvement and Construction
Purok 4, Brgy. Matnog , Basud, Camarines Norte
Contact No. Globe 09650722816 / Smart 09463975873
Email: [email protected]

CANVASS FORM
SUPPLIER: Compadre Date: Apr.23, 2018
Address: Daet Prepared By: Mark
Project Title: House Renovation Page No.: 1 of 1
Contact Person:
Item Item Description U.O.M Quantity Cost/Unit Total Remarks
No.

2x2 Angle Bar 1/4 pcs 35


1x1 Angle Bar 3/16 pcs 13
1" Flat Bar 3/16 pcs 3
2x3x1.5 C-Purlins pcs 32
8'x10"x1/2" Facia Board pcs 17
1-1/2" Flat Bar 3/16 pcs 5
3/32 Welding Rod Kg 4
1/8 Welding Rod Kg 12
Epoxy Primer Red Gal. 3
2-1/2" Tekscrew pcs 2000
1" Rivets 1/8 pcs 500
1/2" Rivets 1/8 pcs 700
Lacquer Thinner Gal. 2
2" Paint brush pcs 2
4" Grinding Disc pcs 5
14" Cut off wheel pcs 1
4" Cutting Disc ultra thin pcs 8
Nylon mtr 30
10mm RSB pcs 27
8mm RSB pcs 14
Tie Wire kg 6
3"Nail kg 5
4" Concrete nail Kg 1
1" Nail kg 3
2x2 cocolumber 12' pcs 15
Ordinary Plyboard 1/4 sheet 4
Cement Bags 25
Wheel barrow unit 1

You might also like