Pulido Estimate
Pulido Estimate
PREPARED BY:
CHECKED BY:
ARCH. BRICK D. DIMALANTA
1. CONCRETE & MASONRY
Item LABOR MATERIAL
Description Qty Unit Unit Cost
No. COST COST
1 PORTLAND CEMENT (NCC) 527 bags 230.00 50,908.20 121,210.00
2 S-1 12 cum 500.00 2,520.00 6,000.00
3 3/4 ROUNDED 8 elf 3,150.00 10,584.00 25,200.00
4 CHB # 5 (EXTERIOR) 1,215 pcs 20.00 10,206.00 24,300.00
5 CHB # 4 (INTERIOR) 1,288 pcs 15.00 8,114.40 19,320.00
6 S-1 (PLASTERING) 30 cum 500.00 6,300.00 15,000.00
7 SAHARA WATERPROOFING 100 pack 25.00 1,050.00 2,500.00
8 G.I. WIRE NO. 16 25 kgs 90.00 945.00 2,250.00
9 WELDED MESH WIRE 6 mts 80.00 201.60 480.00
10 SCAFFOLDING 1 lot 445,000.00 186,900.00 445,000.00
277,729.20 661,260.00
2. STEEL REINFORCING BARS
Item LABOR MATERIAL
Description Qty Unit Unit Cost
No. COST COST
1 20MM Ø BAR X 7.50M 38 pcs 850.00 13,889.00 32,300.00
2 16MM Ø BAR X 6.00M 499 pcs 360.00 77,245.20 179,640.00
3 12MM Ø BAR X 6.00M 341 pcs 270.00 39,590.10 92,070.00
4 10MM Ø BAR X 6.00M (STIRRUPS/ LAT. TIES) 1,087 pcs 135.00 63,100.35 146,745.00
5 G.I. WIRE NO. 16 50 kls 80.00 1,720.00 4,000.00
6 SCAFFOLDING 1 lot 350,000 150,500.00 350,000.00
346,044.65 804,755.00
3. FABRICATED MATERIALS & WELDING WORKS
Item LABOR MATERIAL
Description Qty Unit Unit Cost
No. COST COST
1 2 X4 CHANNEL BAR X 6MM 29 pcs. 4,500.00 61,335.00 130,500.00
2 2X4 C-PURLINS X1.2MM(G.I.) 76 pcs. 560.00 20,003.20 42,560.00
3 1 1/2 X 1 1/2 X 3/16 ANGLE BAR(PUR.CON.) 36 pcs. 500.00 8,460.00 18,000.00
4 10 MM SAG ROD 33 pcs. 150.00 2,326.50 4,950.00
5 WELDING ROD 50 kgs 110.00 2,585.00 5,500.00
6 METAL PRIMER 12 gal 520.00 2,932.80 6,240.00
7 THINNER 6 gal 280.00 789.60 1,680.00
8 PAINT BRUSH 2" 3 pcs 45.00 63.45 135.00
9 PAINT BRUSH 4" 3 pcs 70.00 98.70 210.00
10 METAL CHALK 5 pcs 10.00 23.50 50.00
11 14" CUTTING DISK 10 pcs 350.00 1,645.00 3,500.00
100,262.75 213,325.00
4. ROOFING WORKS & OUTSIDE CEILING
Item LABOR MATERIAL
Description Qty Unit Unit Cost
No. COST COST
1 2 IN. TEXSCREW 3,250 pcs. 2.00 2,600.00 6,500.00
2 WALL FLASHING,GUTTERS 35 pcs. 500.00 7,000.00 17,500.00
3 PRE-PAINTED ROOF SHEET 190 LM 560.00 42,560.00 106,400.00
4 VULCASEAL 15 lts 130.00 780.00 1,950.00
5 ROOF INSULATOR 50M 3 rolls 3,950.00 4,740.00 11,850.00
6 SILICON CLEAR 12 tube 180.00 864.00 2,160.00
7 1/8 DRILLBIT 20 pcs. 170.00 1,360.00 3,400.00
8 BLIND RIVET 10 boxes 180.00 720.00 1,800.00
9 GRINDING STONE 15 pcs. 80.00 480.00 1,200.00
10 SPANDREL 6"X5"X6M (EAVES) 55 LM 70.00 1,540.00 3,850.00
11 SPANDREL VENT 6"X5"X6M 18 pcs. 75.00 540.00 1,350.00
12 MASONRY DRILLBIT 3MM Ø 15 pcs. 102.00 612.00 1,530.00
63,796.00 159,490.00
5. DOORS AND WINDOWS AND ACCESORIES
Item LABOR MATERIAL
Description Qty Unit Unit Cost
No. COST COST
A DOORS
1 D1 1.60 X 2.10 DOUBLE DOOR 1 PCS 8,600.00 3,526.00 8,600.00
2 D2 0.80 X 2.10 PANEL DOOR 5 PCS 5,400.00 11,070.00 27,000.00
3 D3 0.70 X 2.10 MOLDED DOOR 4 PCS 2,550.00 4,182.00 10,200.00
4 W1 2.20 X 2.50 REFLECTIVE 1/4 GLASS ON UPVC FRAME 1 PCS 19,655.24 3,144.84 19,655.24
5 W2 0.60 X 1.80 REFLECTIVE 1/4 GLASS ON UPVC FRAME 3 PCS 3,859.57 1,852.60 11,578.72
6 W3 0.60 X 1.40 REFLECTIVE 1/4 GLASS ON UPVC FRAME 4 PCS 3,001.89 1,921.21 12,007.56
7 W4 0.95 X 1.40 REFLECTIVE 1/4 GLASS ON UPVC FRAME 3 PCS 4,752.99 2,281.44 14,258.98
8 W5 0.60 X0.60 REFLECTIVE 1/4 GLASS ON UPVC FRAME 3 PCS 1,286.52 617.53 3,859.57
9 W6 3.00 X 1.40 REFLECTIVE 1/4 GLASS ON UPVC FRAME 1 PCS 15,009.46 17,410.97 15,009.46
10 W7 1.90 X 0.80 REFLECTIVE 1/4 GLASS ON UPVC FRAME 1 PCS 5,431.99 6,301.11 5,431.99
11 W8 0.90 X 0.60 REFLECTIVE 1/4 GLASS ON UPVC FRAME 1 PCS 1,929.79 2,238.55 1,929.79
12 DOOR KNOB 11 PCS 1,500.00 6,930.00 16,500.00
13 LOOSE PIN HINGES 33 PCS 330.00 4,573.80 10,890.00
66,050.05 156,921.32
6. PAINTING WORKS (IMPERMANENT/REFERENCE ONLY)
Item LABOR MATERIAL
Description Qty Unit Unit Cost
No. COST COST
EXTERIOR FINISH
1 ACRYTEX PRIMER 1705 5 GAL 785.00 1,766.25 3,925.00
2 ACRYTEX CAST 1701 5 GAL 855.00 1,923.75 4,275.00
3 ACRYTEX TOPCOAT 10 GAL 970.00 4,365.00 9,700.00
4 ACRYTEX REDUCER 1750 5 GAL 420.00 945.00 2,100.00
INTERIOR FINISH - -
1 PERMACOAT FLAT LATEX 701 13 GAL 610.00 3,568.50 7,930.00
2 MASONRY PUTTY 7311 13 GAL 350.00 2,047.50 4,550.00
3 PERMACOAT LATEX TOPCOAT 22 GAL 780.00 7,722.00 17,160.00
CEILING FINISH - -
1 PERMACOAT FLAT LATEX 701 5 GAL 610.00 1,372.50 3,050.00
2 PERMACOAT LATEX TOPCOAT 9 GAL 780.00 3,159.00 7,020.00
APPENDAGES & SCAFFOLDING - -
1 MASONRY NEUTRALIZER 15 GAL 195.00 1,319.18 2,931.50
2 PLEXIBOND 7760 2 GAL 780.00 702.00 1,560.00
3 SAND PAPER (MULTI-GRIT) 75 LN.M 272.00 9,180.00 20,400.00
4 MASKING TAPE 18 ROLL 35.00 283.50 630.00
5 NEWSPAPER 4 KG 60.00 108.00 240.00
6 DRYWALL TAPE 35 ROLL 75.00 1,181.25 2,625.00
7 RAGS 6 KG 55.00 148.50 330.00
8 PAINT ROLLER W/ TRAY 6 PCS 120.00 324.00 720.00
9 PAINT BRUSH (MULTI-SIZE) 12 PCS 55.00 297.00 660.00
10 SCAFFOLDING(11/2) 1 lot 85,000.00 34,000.00 85,000.00
OTHERS SPECIFY:
A
B
C
74,412.93 174,806.50
7. PLUMBING WORKS & FIXTURES
Item LABOR MATERIAL
Description Qty Unit Unit Cost
No. COST COST
A. WATER LINE 1 Lot 75,000.00 33,750.00 75,000.00
B. WASTE LINE S-500 1 Lot 85,000.00 36,550.00 85,000.00
C GAS LINE 1 Lot 18,000.00 8,100.00 18,000.00
D FIXTURES
1 WATER CLOSET 4 pcs. 5,400.00 9,720.00 21,600.00
2 LAVATORY 4 pcs. 3,500.00 6,300.00 14,000.00
3 DUAL FAUCET 3 pcs. 1,600.00 2,160.00 4,800.00
4 SOAP HOLDER 4 pcs. 1,050.00 1,890.00 4,200.00
5 BIDET 4 pcs. 1,150.00 1,886.00 4,600.00
6 KITCHEN SINK 1 pcs. 4,800.00 1,968.00 4,800.00
7 KITCHEN FAUCET 1 pcs. 560.00 229.60 560.00
8 SERVICE FAUCET 4 pcs. 380.00 623.20 1,520.00
9 KS STRAINER 1 pcs. 180.00 73.80 180.00
10 GREASE TRAP 1 pcs. 1,890.00 774.90 1,890.00
11 P-TRAP 1 pcs. 360.00 147.60 360.00
12 FLOOR DRAIN 8 pcs. 290.00 1,160.00 2,320.00
13 CATCH BASIN COVER 9 pcs. 950.00 3,847.50 8,550.00
109,180.60 247,380.00
8. ELECTRICAL WORKS (ELEC FIXTURES NOT INCLUDED)
Item LABOR MATERIAL
Description Qty Unit
No. COST COST
1 ENTRANCE CAP (1 1/2) 1 PCS 155.00 72.85 155.00
2 METER BASE 1 PCS 1,200.00 564.00 1,200.00
3 RSC PIPE & FITTINGS 1 LOT 4,100.00 1,927.00 4,100.00
4 PANEL BOARD 100 AMP 14 BRANCHES INDUSTRIAL TYPE 1 PCS 2,300.00 1,081.00 2,300.00
5 120A CIRCUIT BREAKER 1 PCS 900.00 423.00 900.00
6 30A CIRCUIT BREAKER 5 PCS 750.00 1,762.50 3,750.00
7 20A CIRCUIT BREAKER 2 PCS 750.00 705.00 1,500.00
8 15A CIRCUIT BREAKER 4 PCS 750.00 1,410.00 3,000.00
9 5.5MM STRANDED WIRE 3 BOX 4,800.00 6,768.00 14,400.00
10 3.5MM STRANDED WIRE 3 BOX 3,300.00 4,653.00 9,900.00
11 2.0MM STRANDED WIRE 4 BOX 2,800.00 5,264.00 11,200.00
12 1 GANG SWITCH 10 PCS 110.00 517.00 1,100.00
13 2 GANG SWITCH 3 PCS 150.00 211.50 450.00
14 3 GANG SWITCH 3 PCS 180.00 253.80 540.00
15 1 GANG CONV. OUTLET 2 PCS 100.00 94.00 200.00
16 2 GANG CONV. OUTLET 15 PCS 130.00 916.50 1,950.00
17 ACU OUTLET 3 PCS 180.00 253.80 540.00
18 UTILITY BOX 50 PCS 28.00 658.00 1,400.00
19 ELECTRICAL TAPE 25 ROLL 45.00 528.75 1,125.00
20 JUNCTION BOX 70 PCS 28.00 921.20 1,960.00
21 FLEXIBLE HOSE 25 ROLL 400.00 4,700.00 10,000.00
22 PVC PIPE & FITTINGS MULTISIZE 1 LOT 3,000.00 1,410.00 3,000.00
23 S-BLUE CEMENT 5 1/2LT 180.00 423.00 900.00
24 PVC CLAMP 75 PCS 7.00 246.75 525.00
25 LINE FOR 110V 1 LOT 35,000.00 16,450.00 35,000.00
52,214.65 111,095.00
9. CARPENTRY WORKS
Item LABOR MATERIAL
Description Qty Unit Unit Cost
No. COST COST
CABINETS (IMPERMANENT/ REFERENCE ONLY)
1 PLYBOARD (STANDARD) 35 PCS 1,070.00 16,852.50 37,450.00
2 S4S 1/2 X 1/8 x 4ft. 26 PCS 100.00 1,170.00 2,600.00
3 STIKWEL 4 GAL 580.00 1,044.00 2,320.00
4 SOLIGNUM 4 GAL 1,280.00 2,304.00 5,120.00
5 F.NAIL # 1 2 KG 100.00 90.00 200.00
6 F.NAIL # 2 4 KG 100.00 180.00 400.00
7 DRAWER GUIDE BALL BEARING #18 18 PAIRS 320.00 2,592.00 5,760.00
8 CONCEALED HINGES #1 120 PCS 120.00 6,480.00 14,400.00
9 RUGBY 6 GAL 744.00 2,008.80 4,464.00
10 FORMICA 70 PCS 520.00 16,380.00 36,400.00
11 EDGING 60 MTRS 13.00 351.00 780.00
12 HANDLE 60 PCS 320.00 8,640.00 19,200.00
13 SANDING PAPER #100 50 FT 85.00 1,912.50 4,250.00
14 SANDING PAPER #80 50 FT 65.00 1,462.50 3,250.00
15 MASONRY DRILLBIT MULTISIZE 6 PCS 190.00 513.00 1,140.00
CEILING WORKS
1 3/4 GYPSUM BOARD 43 PCS 420.00 8,137.50 18,083.33
2 METAL FURRING 34 PCS 135.00 2,092.50 4,650.00
3 CARRYING CHANNEL 17 PCS 120.00 930.00 2,066.67
4 WALL ANGLE 18 PCS 95.00 769.50 1,710.00
5 W-CLIP 172 PCS 8.00 620.00 1,377.78
6 MASONDRY DRILLBIT (MULTIIPLE SIZES) 8 PCS 100.00 360.00 800.00
7 METAL DRILLBIT (MULTIPLE SIZES) 10 PCS 220.00 990.00 2,200.00
8 BLIND RIVET (1/8 X 3/16, 1/8 X 1/2) 5 BOX 320.00 720.00 1,600.00
9 BLACK SCREW 7 BOX 1,000.00 3,150.00 7,000.00
79,749.80 177,221.78
10. FLOOR & WALL FINISHES (IMPERMANENT/ REFERENCE ONLY) LABOR CST.
Item LABOR MATERIAL
Description Qty Unit
No. COST COST
FLOOR FINISHES
1 60X60Glazed Tiles (Living, Dining, Kitchen) 147.00 PCS 420.00 29,017.80 61,740.00
2 60X60 Glazed Tiles (Bedrooms) 161.00 PCS 420.00 31,781.40 67,620.00
3 30X30 Unglazed (T&B) 152.00 PCS 120.00 8,572.80 18,240.00
4 40X40 Unglazed (Porch, Laundry) 68.00 PCS 160.00 5,113.60 10,880.00
5 Pavement Blocks 960.00 PCS 20.00 9,024.00 19,200.00
WALL FINISHES
1 60X60 Glazed Tiles (T&B) 213.00 PCS 420.00 42,046.20 89,460.00
2 60x60 Glazed Tiles (Splashboard) 8.00 PCS 380.00 1,428.80 3,040.00
APPENDAGES
1 Adhesive (ABC) 102.00 BAG 280.00 13,423.20 28,560.00
2 Tile grout 53.00 KG 50.00 1,245.50 2,650.00
3 Diamond disc 4.00 PCS 450.00 846.00 1,800.00
4 Cement 76.00 BAG 235.00 8,394.20 17,860.00
5 Sand 5.00 CUM 650.00 1,527.50 3,250.00
152,421.00 324,300.00
SHELL
CONCRETE WORKS
STEEL BARS
CHB
ROOFING FRAMING
ROOFING SHEET
WINDOWS
PLUMBING PIPES
ELECTRICAL WIRES
FINISHING
CEILING
FLOOR & WALL TILES
CEILING PAINT
DOORS
CABINETS
HARDWARES
SWITCH
CONVENIENCE OUTLET
WATER CLOSETS
LAVATORY
KITCHEN SINK
DOOR KNOBS
DOOR HINGES
CABINET HARDWARES
KITCHEN STAINLESS
FULOUT TRAY &
BASKETS
KITCHEN SINK
FAUCETS
PORTLAND CEMENT, NORTHERN, EAGLE & REPUBLIC BRAND OR OTHER APPROVED
CEMENT BRAND
INTERNAL CEILING: 9mm THK. GYPSUM BOARD; PREFERRED BRAND: USG BORAL OR
APPROVED EQUAL
EXTERNAL CEILING: 6mm THL. FIBER CEMENT BOARD; PREFERRED BRAND: HARDIEF
OTHER APPROVED EQUAL