August 12, 2016

ROSALYN B. SHIMOKAWA
LOCATION: KAUSWAGAN, CAGAYAN DE ORO CITY, NEAR QUADRO OCHO
Subject :

COST ESTIMATE FOR PROPOSED 5-UNITS COMMERCIAL BU

I. PRE-CONTRUCTION EXPENSES
1 sum

1 sum

Preparation of plans & working drawings

Preparation of permit,occupancy & cepalco
excluding actual payables
Actual payables for building permit,occupancy,
cepalco & etc.

42,000.00

35,000.00

II. CONCRETE,MASONRY & BUNKHOUSE/SCAFFOLDINGS WORKS

BUNKHOUSE & SCAFFOLDINGS

650 cum
416 load
5 units
100 mts
25 pcs
3 sets
90 shts
680 pcs
1562 pcs
2656 pcs
8 box
5 box
1 box
9 rolls
23 pcs
10 kls
1 sum

excavation works
filling materials
empty drum
garden hose
rubber pail
pulley
3/8 ordinary plywood
2x4x10 coco lumber
2x3x10 coco lumber
2x2x10 coco lumber
cwn no.4
cwn no.2 1/2
cwn no.1 1/2
flat chord wire for tempprary connection
electrical tape
umbrella nails
bunkhouse with toilet

250.00
2,700.00
650.00
18.00
85.00
690.00
440.00
97.00
67.00
47.00
1,200.00
1,450.00
1,450.00
2,800.00
45.00
95.00
8,600.00

CONCRETE & MASONRY

8500 lhts
2500 lhts
3260 lhts
1200 lhts
12000 bags
2650 cum
5300 cum
15320 pcs
65 pcs
8 pcs

10mmx6m D.B
12mmx6m D.B
16mmx6m D.B
20mmx6m D.B
40kg pozzolan cement
wash sand
3/4 crushed gravel
CHB 4"
hacksaw blade
no.10 cutting wheel disk

138.00
198.00
352.00
557.00
206.00
620.00
720.00
8.50
68.00
380.00

8 rolls
30 cum
1600 pcs

no.16 G.I tie wire

head size bolders
(28sqm)louver block

1,850.00
900.00
25.00

III. TRUSSES & ROOFING WORKS

1200 lhts
680 lhts
881 lhts
140 box
180 lhts
59 pcs
60 gals
40 gals
30 gal
18 pcs
35 pcs
21 pcs
25 pcs
15 roll
1 sum
1 sum
5555 lnm
110 rolls
65 rolls
33330 pcs
1 sum
250 pcs
25 box
11 gals
6 pcs
1 sum

4.5mmx2 angle bar

4mmx1 1/2 angle bar
2x6x1.5mm c-purlins
60-12 fuji welding rod
16mm plain round bar
16mm turnbuckle
QDE gray
red oxide paint primer
paint thinner
paint brush no. 3
hacksaw blade
chalk stone
grinding desk
no. 16 tie wire
assorted nails & screws
scaffoldings
0.4mm long span rib type roofing
10mm double sided insulation sheet
insulation tape
tex screw
materials for flashing & gutter
hardi sanepa
1/8 blind rivets
vulca seal
steel brush
materials for 2-units steel gate door(angle bar,steel plate & etc.)

879.00
589.00
780.00
2,650.00
85.00
425.00
620.00
380.00
280.00
45.00
75.00
8.50
120.00
1,850.00
1,850.00
15,600.00
260.00
4,600.00
380.00
2.50
80,000.00
385.00
310.00
1,657.00
35.00
125,000.00

IV. PLUMBING WORKS

15 lhts
56 lhts
45 lhts
52 lhts
16 lhts
29 lhts
21 lhts
21 lhts
4 qtr
45 mts
24 pcs
20 pcs
12 pcs
16 pcs

24" dia conc pipe

20" dia conc pipe
14" dia conc pipe
12" dia conc pipe
6X10 pvc pipe s-1000
4X10 pvc pipe s-1000
4x90 elbow
4x45 elbow
sovent cement 400cc
cold water pipe 3/4
equal elbow 3/4
equal tee 3/4
union 3/4
equal elbow 1/2

2,865.00
2,150.00
1,654.00
1,320.00
1,230.00
620.00
87.00
77.00
210.00
170.00
168.00
187.00
120.00
190.00

16 pcs
16 pcs
12 pcs
24 rolls
5 pcs
5 units
10 pcs
10 pc
1 sum

reducer 3/4x1/2
gate valve t 3/4
male socket 3/4
teplon tape 3/4
faucet 1/2
water closet w/ complet fittings & accessories
4" floor drain
1/2 flexible hose metal
materials for cr (includes tiles,tile trim,adhesive,grout & etc.)

190.00
380.00
135.00
25.00
240.00
2,800.00
420.00
180.00
5,400.00

IV. ELECTRICAL WORKS

1 set
1 pcs
8 lhts
14 pcs
4 pcs
12 pcs
45 lhts
56 pcs
56 pcs
12 lhts
35 pvc
7 rolls
156 pcs
145 pcs
1 pcs
35 pcs
24 pcs
65 mts
3 roll
8 rolls
3 rolls
3 rolls
56 rolls
35 mts
108 sets
1 set
2 set
35 sets
55 mts
5 set
1 lot

3-pole secondary rock

1"dia entrance cap
1"dia emt pipe
1"dia emt elbow
1" dia emt connector
1" dia emt coupling
3/4"dia upvc pipe
3/4"dia upvc elbow
3/4"dia upvc flex connector
1/2"dia upvc pipe
1/2"dia upvc elbow
1/2"dia upvc flex pipe
1/2"dia upvc flex connector
1/2"dia upvc clamp w/ nails
4x11/16 square box w/ cover
1/2"dia 4x4 J.B metal w/ cover depth type
1/2"diax2x4 U.B metal wo cover depth type
14mm THW stranded wire
5.5mm THHN stranded wire
3.5mm THHN stranded wire (3 colors)
2.0mm THHN stranded wire (3 colors)
8.0mm THHN stranded wire (for welding)
electrical tape
3/8 circular loom
25w spiral ESL bulb
1 gang switch
3 gang switch
2 gang conv.outlet
22/4 jacket wire for tel
6 branches ckt.breaker G.E brand (bolt-on type)
50amp,main,2pairs-20A,4pairs-30A
metering entrance

MATERIAL COST
DIRECT LABOR

385.00
210.00
195.00
85.00
68.00
76.00
140.00
25.00
28.00
120.00
25.00
680.00
18.00
2.50
165.00
25.00
25.00
123.00
5,234.00
3,245.00
2,300.00
6,340.00
45.00
22.00
480.00
145.00
195.00
260.00
34.00
6,500.00
12,000.00

Php

TOTAL PROJECT COST

Prepared by :

AR. HEINRICH S. TY
ARCHITECT

Php

Conforme :

ROSAYN B. SHIMOKAWA
Printed Name/Signature/Date

MMERCIAL BUILDING

42,000.00

35,000.00

162,500.00
1,123,200.00
3,250.00
1,800.00
2,125.00
2,070.00
39,600.00
65,960.00
104,654.00
124,832.00
9,600.00
7,250.00
1,450.00
25,200.00
1,035.00
950.00
8,600.00
1,173,000.00
495,000.00
1,147,520.00
668,400.00
2,472,000.00
1,643,000.00
3,816,000.00
130,220.00
4,420.00
3,040.00

14,800.00
27,000.00
40,000.00
1,054,800.00
400,520.00
687,180.00
371,000.00
15,300.00
25,075.00
37,200.00
15,200.00
8,400.00
810.00
2,625.00
178.50
3,000.00
27,750.00
1,850.00
15,600.00
1,444,300.00
506,000.00
24,700.00
83,325.00
80,000.00
96,250.00
7,750.00
18,227.00
210.00
125,000.00
42,975.00
120,400.00
74,430.00
68,640.00
19,680.00
17,980.00
1,827.00
1,617.00
840.00
7,650.00
4,032.00
3,740.00
1,440.00
3,040.00

3,040.00
6,080.00
1,620.00
600.00
1,200.00
14,000.00
4,200.00
1,800.00
5,400.00
385.00
210.00
1,560.00
1,190.00
272.00
912.00
6,300.00
1,400.00
1,568.00
1,440.00
875.00
4,760.00
2,808.00
362.50
165.00
875.00
600.00
7,995.00
15,702.00
25,960.00
6,900.00
19,020.00
2,520.00
770.00
51,840.00
145.00
390.00
9,100.00
1,870.00
32,500.00
12,000.00

19,066,352.00
7,626,540.80

26,692,892.80

nforme :

B. SHIMOKAWA

me/Signature/Date