Sheet1

CENQHOMES DEVELOPMENT CORPORATION

Project: BASKETBALL COURT

Subject: In-house Estimate

Materials Materials Labor

Item Description Quantity Unit
Unit Cost Unit Cost Amount Unit Cost Amount

I Basketball Slab 295,784.29 62,654.93

Mobilization 1.00 lot 10,000.00
Clearing
Sub Base Preparation 473.10 sqm 0.00 35.00 16,558.50
2” Thk Banda Y Banda (¾ Gravel) 25.00 cum 1,800.00 1,100.00 44,991.00 100.00 2,499.50
Concreting
4” Thk Concrete Slab (2500 psi) Ready Mix 50.00 cum 4,050.00 3,400.00 202,500.00 656.25 32,812.50
RSB 9mm Dia x 6 m x Grade 33 271.00 pcs 95.00 93.00 25,745.00 0.00
# 18 Tie Wire 7.87 kgs 70.00 70.00 550.90 0.00
Form Works 9.02 sqm 0.00 70.56 636.45
1/4” x 4” x 8' Reject Plywood 4.00 pcs 460.00 389.00 1,840.00 0.00
Coco lumber (2” x 2” ) 122.00 bdft 28.00 25.00 3,416.00 0.00
Painting 179.39 sqm 0.00 56.57 10,147.98
Acrytex Primer 8.97 gals 500.00 480.00 4,484.70 0.00
Spot Putty 8.97 gals 180.00 180.00 1,614.49 0.00
Texture 7.18 gals 560.00 560.00 4,018.29 0.00
Top Coat 8.97 gals 560.00 560.00 5,022.86 0.00
Reducer 4.48 gals 357.00 560.00 1,601.04 0.00
II Bench Details 19,496.75 3,417.39
Excavation 1.47 cum 0.00 116.67 171.50
Footing
Concreting 0.87 cum 0.00 656.25 570.94
Cement 7.00 bags 220.00 212.00 1,540.00 0.00
Sand 0.44 cum 750.00 650.00 326.25 0.00
Gravel ( ¾) 0.87 cum 1,800.00 1,100.00 1,566.00 0.00
RSB 12mm Dia x 6 m x Grade 33 10.00 pcs 198.00 195.00 1,980.00 0.00
#18 Tie Wire 0.79 pcs 80.00 70.00 63.20 0.00
Form Works 4.40 sqm 70.56 310.46
1/4” x 4” x 8' Reject Plywood 2.00 pcs 460.00 389.00 920.00 0.00
Coco lumber (2” x 2” ) 61.00 bdft 28.00 25.00 1,708.00 0.00
Masonry
6” Ordinary CHB 40.00 pcs 15.00 13.50 600.00 0.00
Plastering 8.80 sqm 0.00 93.75 825.00
Cement 2.00 bags 220.00 212.00 440.00 0.00
Sand 0.11 cum 750.00 650.00 79.20 0.00
Mortar 8.80 sqm 0.00 75.00 660.00
Cement 7.00 bags 220.00 215.00 1,540.00 0.00
Sand 0.74 cum 750.00 650.00 557.04 0.00
Slab
Concreting
Concrete 0.48 cum 0.00 656.25 315.00
Cement 4.00 bags 220.00 212.00 880.00 0.00
Sand 0.24 cum 750.00 650.00 180.00 0.00
Gravel ( ¾) 0.48 cum 1,800.00 1,100.00 864.00 0.00
RSB 12mm Dia x 6 m x Grade 33 11.00 pcs 202.46 195.00 2,227.06 0.00
# 18 Tie Wire 1.20 kgs 70.00 70.00 84.00 0.00
Form Works 8.00 sqm 0.00 70.56 564.48
1/4” x 4” x 8' Reject Plywood 3.00 pcs 460.00 389.00 1,380.00 0.00
Coco lumber (2” x 2” ) 91.50 bdft 28.00 25.00 2,562.00 0.00
III LAMP POST 89,532.40 11,820.77
Excavation 0.64 cum 0.00 116.67 74.67
Concreting
Concrete 0.79 cum 0.00 656.25 516.47
Cement 6.00 bags 220.00 212.00 1,320.00 0.00
Sand 0.39 cum 750.00 650.00 295.13 0.00
Gravel ( ¾) 0.79 cum 1,800.00 1,100.00 1,416.60 0.00
RSB 10mm Dia x 6 m x Grade 33 6.00 pcs 138.00 138.00 828.00 0.00
RSB 12mm Dia x 6 m x Grade 33 11.00 pcs 198.00 195.00 2,178.00 0.00
# 18 Tie Wire 0.84 kgs 70.00 70.00 58.80 0.00
16mm dia 12” Anchor bolt 16.00 pcs 225.00 225.00 3,600.00 0.00
1/2” THK Flat Bar 0.67 pcs 148.00 148.00 98.67 0.00
6” GI Pipe S40 2.00 pcs 11,940.00 12,000.00 23,880.00 2,800.00 5,600.00
4” GI Pipe S40 2.00 pcs 6,670.00 5,250.00 13,340.00 2,800.00 5,600.00
2-100 W LED 8.00 pcs 5,170.71 5,500.00 41,365.70 0.00
Form Works 0.42 sqm 0.00 70.56 29.64
1/4” x 4” x 8' Reject Plywood 1.00 pcs 389.00 389.00 389.00 0.00

Page 1
 Sheet1

Coco lumber (2” x 2” ) 30.50 bdft 25 25 762.50 0.00

IV BASKETBALL BOARD 74,260.15 11,731.07
Basketball Board with net 2.00 set 14,800.00 13,500.00 29,600.00 5,000.00 10,000.00
16mm dia 4” Anchor bolt 8.00 pcs 300.00 300.00 2,400.00 0.00
2” x 2” x 5 mm Angle Bar 4.00 pcs 1,100.00 1,100.00 4,400.00 0.00
2” GI Pipe 3.00 pcs 1,118.00 1,630.00 3,354.00 0.00
RSB 20mm Dia x 6 m x Grade 33 7.00 pcs 550.00 570.00 3,850.00 0.00
Footing 1.35 cum 656.25 885.94
Cement 9.00 bags 220.00 212.00 1,980.00 0.00
Sand 0.68 cum 750.00 650.00 506.25 0.00
Gravel ( ¾) 1.35 cum 1,800.00 1,100.00 2,430.00 0.00
Form Works 7.60 sqm 0.00 70.56 536.26
1/4” x 4” x 8' Reject Plywood 3.00 pcs 460.00 389.00 1,380.00 0.00
Coco lumber (2” x 2” ) 91.50 bdft 70.00 70.00 6,405.00 0.00
3/4” Dia x 16” Anchor Bolt 12.00 pcs 300.00 300.00 3,600.00 0.00
RSB 16mm Dia x 6 m x Grade 33 5.00 pcs 350.00 348.00 1,750.00 0.00
RSB 12mm Dia x 6 m x Grade 33 6.00 pcs 198.00 195.00 1,188.00 0.00
RSB 10mm Dia x 6 m x Grade 33 13.00 pcs 138.00 138.00 1,794.00 0.00
# 18 Tie Wire 1.22 kgs 70.00 70.00 85.40 0.00
12mm THK Gusset Plate 0.50 sqm 9,070.00 12,024.00 4,535.00 0.00
12mm THK Base Plate 0.50 sqm 9,070.00 12,024.00 4,535.00 0.00
Painting 5.46 sqm 56.57 308.87
Primer 0.25 gals 500.00 480.00 125.00
Semi Gloss 0.50 gals 560.00 560.00 280.00
Thinner 0.25 gals 250.00 250.00 62.50

V ELECTRICAL/CSEP 19,957.53 4,870.42

2-8 mm 2 THW 104.00 m 35.00 35.00 3,640.00 20.00 2,080.00
Electrical PVC Pipe 2” 19.00 pcs 320.00 320.00 6,080.00 0.00
Circuit Breaker 20A w Cover 1.00 pcs 500.00 500.00 500.00 1,500.00 1,500.00
2 Gang Switch 1.00 pcs 93.00 93.00 93.00 0.00
Concrete 1.38 cum 0.00 656.25 902.34
Cement 13.00 bags 220.00 212.00 2,860.00 0.00
Sand 0.69 cum 750.00 650.00 515.63 0.00
Gravel ( ¾) 1.38 cum 1,800.00 1,100.00 2,475.00 0.00
RSB 8mm Dia x 6 m x Grade 33 13.00 pcs 85.00 85.00 1,105.00 0.00
#18 Tie Wire 0.87 kgs 70.00 70.00 60.90 0.00
Form Works 5.50 sqm 0.00 70.56 388.08
¾” Plywood 2.00 sqm 460.00 389.00 920.00 0.00
Coco lumber (2” x 2” ) 61.00 bdft 28.00 25.00 1,708.00 0.00
VI Others 165.00
CWN
4” C.W. Nails 1.00 kg 55.00 55.00 55.00
3” C.W. Nails 1.00 kg 55.00 55.00 55.00
1” C.W. Nails 1.00 kg 55.00 55.00 55.00
Direct Total 499,196.11 94,494.58
Mark up 10.00% 10.00% 49,919.61 10.00% 9,449.46
Sub Total 549,115.72 103,944.04
VAT 11,339.35
Tax 9,983.92 1,889.89
TOTAL COST 559,099.64 117,173.28
TOTAL PROJECT COST 676,272.92

Page 2