You are on page 1of 8

AV CONSTRUCTION

Sinapangan, San Juan, La Union


Tel. No. (072)619-23-75
E-mail Address: knox20ville@yahoo.com

Project Title: RENOVATION OF HAVILLA UNIT


Location : Pagdaraoan, San Fernando City, La Union

DETAILED ESTIMATES
I. Clearing and demolition ( Q = 1.00 lot )
a. Materials
2 pcs - Diamond disc @ 600.00 = 1,200.00
1,200.00
b. Labor
1 (one) - Skilled Workers @ ₱550.00 /day @ 550.00 = 550.00
2 (two) - Laborers @ ₱350.00 /day @ 350.00 = 700.00
1,250.00
x 3.00 days
3,750.00

direct cost . . . = 4,950.00


4,950.00

II Masonry Works ( Q = 7.662 sq.m. )


a. Materials
165 pcs - 4" CHB @ 11.00 = 1,815.00
7 pcs - # 10mm Ø , 6.00m long RSB @ 165.00 = 1,155.00
1 kg - G.I. Tie wire @ 70.00 = 70.00
10 bags - Excel Cement @ 285.00 = 2,850.00
1 cum - Sand @ 600.00 = 600.00
6,490.00
b. Labor
1 (one) - Skilled Workers @ ₱550.00 /day @ 550.00 = 550.00
2 (two) - Laborers @ ₱350.00 /day @ 350.00 = 700.00
1,250.00
x 2.00 days
2,500.00

direct cost . . . = 8,990.00


8,990.00

III Plastering Works ( Q = 7.662 sq.m. )


a. Materials
2 bags - Excel cement @ 285.00 = 570.00
1 cum - Sand @ 600.00 = 600.00
1,170.00
b. Labor
1 (one) - Skilled Workers @ ₱550.00 /day @ 550.00 = 550.00
2 (two) - Laborers @ ₱350.00 /day @ 350.00 = 700.00
1,250.00
x 2.00 days
2,500.00

direct cost . . . = 3,670.00


3,670.00

IV. Roofing Works ( Q = 14.4936 sqm. )


a. Materials
5 pcs - c purlins 2 x 3 @ 550.00 = 2,750.00
1 pcs - 6.00m long, rib type 0.40mm thk. 1.22m @ 1,440.00 = 1,440.00
1 kg - Concrete nail @ 65.00 = 65.00
5 pcs - Plain sheet, 8ft long @ 370.00 = 1,850.00
200 pcs - Tekscrews @ 3.00 = 600.00
1 lot - Vulcaseal @ 500.00 = 500.00
7,205.00
b. Labor
1 (one) - Skilled Workers @ ₱550.00 /day @ 550.00 = 550.00
2 (two) - Laborers @ ₱350.00 /day @ 350.00 = 700.00
1,250.00
x 3.00 days
3,750.00
c. Equipment Rentals
1 unit - Cutter @ ₱ 500.00/day for 1 day = 500.00
500.00

direct cost . . . = 11,455.00


11,455.00

V. Windows ( Q = 2.00 sets. )


a. Materials
1 set - 4m x 1m sliding window @ 11,950.00 = 11,950.00
1 set - 1.80m x 1.20 m sliding window @ 5,550.00 = 5,550.00
17,500.00
b. Labor
2 (two) - Skilled Workers @ ₱550.00 /day @ 550.00 = 1,100.00
1,100.00
x 1.00 day
1,100.00
direct cost . . . = 18,600.00
18,600.00
VI. Ceiling Works & Dry Wall ( Q = 14.4936 sqm )
a. Materials
250 pcs - Screw @ 3.00 = 750.00
2 pcs - 2 x 4 x 14 Kd wood @ 600.00 = 1,200.00
7 pcs - Fiber cement board 1.2m x 2.4m @ 550.00 = 3,850.00
5,800.00

b. Labor
1 (one) - Skilled Workers @ ₱550.00 /day @ 550.00 = 550.00
2 (two) - Laborers @ ₱350.00 /day @ 350.00 = 700.00
1,250.00
x 3.00 days
3,750.00
direct cost . . . = 9,550.00
9,550.00
VII. Painting Works ( Q = 55.29 sq.m. )
a. Materials
1 gal - Flatwall latex @ 861.00 = 861.00
3 gals - Semi-gloss latex @ 1,272.00 = 3,816.00
1 gal - Metal Primer @ 922.00 = 922.00
5 kgs - Putty @ 420.00 = 420.00
1 lot - Assorted Paint Brush @ 2,000.00 = 2,000.00
2 gals - Masonry Putty @ 550.00 = 1,100.00
9,119.00

b. Labor
2 (two) - Skilled Workers @ ₱550.00 /day @ 550.00 = 1,100.00
1,100.00
x 3.00 days
3,300.00
direct cost . . . = 12,419.00
12,419.00

VIII. Electrical works ( Q = 1.00 lot )


a. Materials
4 pcs - Recessed light 4" housing @ 250.00 = 1,000.00
4 pcs - Led light @ 100.00 = 400.00
1 pc - Utility Box @ 48.00 = 48.00
1 pc - 3 gang switch @ 100.00 = 100.00
1 lot - Electrical consumables @ 1,500.00 = 1,500.00
3,048.00
b. Labor
1 (one) - Skilled Worker @ ₱550.00 /day @ 550.00 = 550.00
550.00
x 1.00 day
550.00
direct cost . . . = 3,048.00
3,048.00

IX. Tinsmitry Works ( Q = 132.00 sqm. )


a. Materials
1 pcs - 12mm plain bar @ 250.00 = 250.00
1 kg - Welding Rod @ 150.00 = 150.00
400.00
b. Labor
1 (one) - Skilled Workers @ ₱550.00 /day @ 550.00 = 550.00
1 (one) - Laborers @ ₱350.00 /day @ 350.00 = 350.00
900.00
x 1.00 day
900.00

direct cost . . . = 1,300.00


1,300.00

SUMMARY
1 Material Cost = 51,932.00
2 Labor Cost = 22,100.00
3 Equipment Cost = 500.00
TOTAL PROJECT COST 74,532.00

Prepared and Submitted by:

ARNOLD VERCELES
Civil Engineer
`
3,300.00

12,419.00
5.00

3,048.00

1.00

1,300.00