Cost Estimate

15  Download (0)

Full text

(1)

Project :

Proposed two-storey renovation residential house

Location :

Madison South.,Calamba City,Laguna

Owner :

Mrs. Emelie Benebidez

Date :

August 19,2014

UNIT QUANTITY UNIT COST TOTAL COST I. Demolition Works

a) clearing sq.m. 55.70 60.00 3,342.00 b) Mobilization/Demonbilization lot 1.00 5,000.00 5,000.00 II. Plans, Permits and Licensing

a) Building Permit lot 1.00 10,000.00 10,000.00 b) Lot Plan lot 1.00 1,000.00 1,000.00 c) Arch/Structl/Plumb/Electl lot 1.00 25,000.00 25,000.00 d) Zoning permit lot 1.00 6,500.00 6,500.00 III. Facilities a) Bankouse lot 1.00 2,500.00 2,500.00 b) Temp. facilites 1) Securing Water 2) Securing Electrical IV. Earthworks a) Excavation cum 9.65 1,800.00 17,370.00 b) Filling cum 4.00 950.00 3,800.00 V. Concreting Works a) Footing 1) cement bag 15.00 235.00 3,525.00 2) sand cum 1.00 1,200.00 1,200.00 3) Gravel cum 4.00 1,200.00 4,800.00 b) Wall Footing 1) cement bag 32.00 235.00 7,520.00 2) sand cum 2.00 1,200.00 2,400.00 3) Gravel cum 4.00 1,200.00 4,800.00 c) Column 1) cement bag 18.00 235.00 4,230.00 2) sand cum 1.00 1,200.00 1,200.00 3) Gravel cum 2.00 1,200.00 2,400.00 d) Floor Beams 1) cement bag 31.00 235.00 7,285.00 2) sand cum 1.75 1,200.00 2,100.00 3) Gravel cum 3.50 1,200.00 4,200.00 e) Roof Beams 1) cement bag 10.00 235.00 2,350.00 2) sand cum 0.75 1,200.00 900.00 3,500.00

Alviar Construction and General Services

232 San Juan Calamba City, Laguna

PROLECT COST ESTIMATE

ACTIVITY

(2)

3) Gravel cum 1.00 1,200.00 1,200.00 f) Floor Slab 1) cement bag 50.00 220.00 11,000.00 2) sand cum 3.00 1,200.00 3,600.00 3) Gravel cum 5.50 1,200.00 6,600.00 4) RMC 2800 psi cum 6.00 4,000.00 24,000.00 VI. Reinforcement Works

a) Footing 1) 16mmø deformed bar pc 17.00 305.00 5,185.00 3) G.I. Wire # 16 kg 2.00 75.00 150.00 b) Wall Footing 2) 10mmø deformed bar pc 27.00 125.00 3,375.00 3) G.I. Wire # 16 kg 8.50 75.00 637.50 c) Column 1) 12mmø deformed bar pc 60.00 175.00 10,500.00 2) 10mmø deformed bar pc 75.00 125.00 9,375.00 3) G.I. Wire # 16 kg 6.00 75.00 450.00 e) Floor Beam 1) 12mmø deformed bar pc 75.00 175.00 13,125.00 2) 10mmø deformed bar pc 127.00 125.00 15,875.00 3) G.I. Wire # 16 kg 5.00 75.00 375.00 f) Roof Beam 1) 12mmø deformed bar pc 35.00 175.00 6,125.00 2) 10mmø deformed bar pc 30.00 125.00 3,750.00 3) G.I. Wire # 16 kg 6.50 75.00 487.50 g) Floor Slab 1) 12mmø deformed bar pc 110.00 175.00 19,250.00 2) 10mmø deformed bar pc 84.00 125.00 10,500.00 3) G.I. Wire # 16 kg 10.00 75.00 750.00 VII. Masonry Works

a) Exterior Wall 1) CHB 5" pc 1,950.00 12.00 23,400.00 2) cement bag 15.00 220.00 3,300.00 3) sand cum 3.00 1,200.00 3,600.00 4) 10mmø deformed bar pc 66.00 125.00 8,250.00 5) G.I. Wire # 16 kg 9.50 75.00 712.50 b) Interior Wall 1) CHB 4" pc 1,220.00 9.00 10,980.00 2) cement bag 8.00 220.00 1,760.00 3) sand cum 2.00 1,200.00 2,400.00 4) 10mmø deformed bar pc 25.00 125.00 3,125.00 5) G.I. Wire # 16 kg 5.00 75.00 375.00 c) Mortar 2) cement bag 18.00 220.00 3,960.00 3) sand cum 3.00 1,200.00 3,600.00 e) Stone Design 1) Stone Design sq.m. 22.00 375.00 8,250.00

(3)

2) cement bag 5.00 220.00 1,100.00 3) Varnish bottle 8.00 50.00 400.00 VII. Tile Works

a) Gound Floor Tiles

1) 0.3 x0.30m ceramic tiles pc 844.00 40.00 33,760.00 2) cement bag 30.00 220.00 6,600.00 3) Grout bag 4.00 650.00 2,600.00 b) Gound Floor CR Tiles

1) 0.2 x0.20m unglaze tiles pc 56.00 40.00 2,240.00 2) cement bag 2.00 220.00 440.00 3) Grout bag 0.50 650.00 325.00 4) 0.3 x 0.2m glaze tiles pc 122.00 45.00 5,490.00 5) cement bag 4.00 220.00 880.00 c) Counter top( @ kitchen)

1) 0.60 x .60m granite tiles pc 8.00 350.00 2,800.00 2) cement bag 3.00 220.00 660.00 3) Grout bag 1.00 650.00 650.00 4) CHB 5" pcs 35.00 12.00 420.00 5) sand cum 1.00 1,200.00 1,200.00 d) Second Floor tile

1) 0.3 x0.30m ceramic tiles pc 844.00 40.00 33,760.00 2) cement bag 30.00 220.00 6,600.00 3) Grout bag 4.00 650.00 2,600.00 e) Second Floor CR Tiles

1) 0.2 x0.20m unglaze tiles pc 56.00 40.00 2,240.00 2) cement bag 2.00 220.00 440.00 3) Grout bag 0.50 650.00 325.00 4) 0.3 x 0.2m glaze tiles pc 122.00 45.00 5,490.00 5) cement bag 4.00 220.00 880.00 VIII. Schedule of Doors and Windows

a) Jambs 1) 0.9 x 2.1 m panel door pc 3.00 4,500.00 13,500.00 3) 0.8 x 2.1 m flush door pc 3.00 4,000.00 12,000.00 4) 0.7 x 2.1 m panel door pc 2.00 4,200.00 8,400.00 Door 1) 0.9 x 2.1 m panel door pc 3.00 5,500.00 16,500.00 2) 0.8 x 2.1 m flush door pc 3.00 4,200.00 12,600.00 3) 0.7 x 2.1 m panel door pc 2.00 3,900.00 7,800.00 4) 0.6 x 2.1 m PVC pc 3.00 3,500.00 10,500.00 5) 16 x 2.1 m steel door pc 2.00 9,000.00 18,000.00 6) 1.0 x 2.1 m steel door pc 1.00 3,500.00 3,500.00 7) 2.65 x 2.1 m steel door pc 1.00 7,500.00 7,500.00 8) 0.9 x 2.1 m steel door pc 1.00 3,000.00 3,000.00

c) Windows & Casing

-4) 1.03 x 1.2 m anodize frame pc 4.00 5,500.00 22,000.00 4) 0.7 x 1.2 m anodize frame pc 5.00 5,000.00 25,000.00 5) 0.7 x 0.6 m anodize frame pc 1.00 4,500.00 4,500.00

(4)

6) 0.4 x 0.4 m anodize frame pc 2.00 3,500.00 7,000.00 3) 1.4 x 1.2 m anodize frame pc 2.00 6,000.00 12,000.00 3) 1.0 x 1.2 m anodize frame pc 2.00 5,000.00 10,000.00 d) Lockset/door knobs

1) Engtrance main door pc 2.00 6,000.00 12,000.00 2) Flush door pc 16.00 4,000.00 64,000.00 3) Gate pc 3.00 3,500.00 10,500.00 e) Accessories lot 1.00 5,000.00 5,000.00 IX. Roofing Works

a) Trusses 1) RHS 50x125x2mm pc 20.00 1,350.00 27,000.00 2) LC Purlins, 75x40x10x1.2mm pc 17.00 1,875.00 31,875.00 3) Gutter lm 6.00 200.00 1,200.00 4) Ridgeroll lm 30.00 250.00 7,500.00 5) Shingled roof sq.m. 56.00 1,250.00 70,000.00 6) Insulation double bubble foil roll 3.00 4700.00 14,100.00 7) Roof screw pc 350.00 5.00 1,750.00 8) Welding Rod box 2.00 1500.00 3,000.00 9) Other accessories lot 1.00 5,000.00 5,000.00 X. Plumbing /Sanitary Works

a) Catch Basin

1) Base concrete, cement bag 7.00 220.00 1,540.00 2) Walls, CHB 4" pc 60.00 9.00 540.00 3) Sand cum 1.00 1,200.00 1,200.00 4) Gravel cum 0.50 1,200.00 600.00 b) Septic Tank

1) Base concrete, cement bag 10.00 220.00 2,200.00 2) Walls, CHB 4" pc 100.00 9.00 900.00 3) Sand cum 2.00 1,200.00 2,400.00 4) Gravel cum 2.00 1,200.00 2,400.00 c) Down Spout 1) 10 mmø pvc pipe pc 12.00 300.00 3,600.00 2) 100 mmø pvc pipe pc 10.00 1,300.00 13,000.00 3) 7.5 mmø pvc pipe pc 7.00 650.00 4,550.00 4) 3/4 in ø pvc pipe pc 6.00 450.00 2,700.00 5) Accessories lot 1.00 5,000.00 5,000.00 d) Others 1) Gate valve pc 1.00 3,000.00 3,000.00 2) Water meter pc 1.00 1,750.00 1,750.00 3) Floor drain pc 7.00 450.00 3,150.00 4) Water Closet pc 2.00 4,500.00 9,000.00 5) Lavatory pc 2.00 3,000.00 6,000.00 6) Shower head pc 2.00 4,500.00 9,000.00 7) Kitchen Sink pc 2.00 4,000.00 8,000.00 8) Faucet pc 6.00 3,000.00 18,000.00 9) hoss bib pc 1.00 2,000.00 2,000.00

(5)

10) P trap pc 4.00 875.00 3,500.00 11) Y- angle pipe pc 6.00 450.00 2,700.00

e) fittings

-1) sanitary fittings, P-trap 2", pc 6.00 175.00 1,050.00 2) sanitary fittings, Tee 3", pc 6.00 150.00 900.00 3) sanitary fittings, elbow 3", pc 8.00 80.00 640.00 4) sanitary fittings, 2" tee pc 4.00 50.00 200.00 f) Accessories lot 1.00 5,000.00 5,000.00 XI. Electrical Works

a) Wires and cables

1)

THHN ( 3.5mm^2)

box

2.00 4,224.00 8,448.00 2)

THHN ( 5.5mm^2)

box

2.00 6,464.00 12,928.00 3)

20 mmø conduit

lm

75.00 375.00 28,125.00 4)

32 mmø conduit

lm

75.00 450.00 33,750.00 5)

wires and cables

lot

1.00 10,000.00 10,000.00 b) Lighting fixtures

1) pin lights pc 10.00 350.00 3,500.00 2) center lights pc 16.00 1,900.00 30,400.00 c) Serive entrance post

1) cement bag 9.00 220.00 1,980.00 2) Sand pc 0.75 1,200.00 900.00 3) Gravel pc 1.00 1,200.00 1,200.00 4) 16mmø deformed bar pc 4.00 305.00 1,220.00 5) 12mmø deformed bar pc 7.00 175.00 1,225.00 6) 10mmø deformed bar pc 8.00 125.00 1,000.00 7) Wirings box 1.00 126.00 126.00 8) 2" PVC pipe pc 2.00 250.00 500.00 d) Roughins and conduit boxes lot 1.00 10,000.00 10,000.00 e) Panel board ( 150 AT) pc 2.00 3,600.00 7,200.00 f) Circuit breaker pc 2.00 1,500.00 3,000.00

g) Others

-1) convenience outlet pc 16.00 325.00 5,200.00 2) duplex conv outlet pc 8.00 400.00 3,200.00 3) single pole switch pc 12.00 175.00 2,100.00 4) duplex switch pc 8.00 200.00 1,600.00 h) Accessories lot 1.00 10,000.00 10,000.00 XII. Painting Works

a) Exterior walls

1) Boysen Semi-gloss Latex White, tin 6.00 2,400.00 14,400.00 2) Davies Deep color, gal 3.00 850.00 2,550.00 3) Gasket for spray gun, pc 2.00 15.00 30.00 4) Sphero Top Seal Crystal any color gal 2.00 495.00 990.00 5) Novtek Skimcoat White pc 2.00 500.00 1,000.00 6) Boysen White QDE (for senepa) gal 5.00 650.00 3,250.00 7) Boysen Lacquer Flow (for doors) gal 4.00 650.00 2,600.00 8) Boysen Lacquer thinner lit 6.00 416.00 2,496.00

(6)

9) Boysen Lacquer Sanding Sealer gal 5.00 570.00 2,850.00 10) Boysen Lacquer thinner lit 10.00 420.00 4,200.00 11) Boysen White lit 10.00 170.00 1,700.00 12) Boysen Tinting Color Burnt Umber, P 62/0.25 lit, Wilconlit 5.00 65.00 325.00 13) Boysen Bulletin lit 12.00 110.00 1,320.00 14) Mirka Water Proofing lit 10.00 30.00 300.00 b) Interior walls

1) Boysen Semi-gloss Latex White, tin 3.00 2,400.00 7,200.00 2) Davies Deep color, gal 5.00 850.00 4,250.00 3) Gasket for spray gun, pc 1.00 15.00 15.00 4) Sphero Top Seal Crystal any color gal 3.00 495.00 1,485.00 5) Novtek Skimcoat White pc 2.00 500.00 1,000.00 6) Boysen White QDE (for senepa) gal 7.00 650.00 4,550.00 7) Boysen Lacquer thinner lit 3.00 416.00 1,248.00 8) Boysen Lacquer Sanding Sealer gal 5.00 570.00 2,850.00 9) Boysen Lacquer thinner lit 3.00 420.00 1,260.00 10) Boysen White lit 5.00 170.00 850.00 11) Boysen Tinting Color Burnt Umber, P 62/0.25 lit, Wilconlit 6.00 65.00 390.00 12) Boysen Bulletin lit 5.00 110.00 550.00 13) Mirka Water Proofing lit 5.00 30.00 150.00 c) Ceiling

1) Boysen Semi-gloss Latex White, tin 5.00 2,400.00 12,000.00 2) Davies Deep color, gal 3.00 850.00 2,550.00 3) Gasket for spray gun, pc 4.00 15.00 60.00 4) Sphero Top Seal Crystal any color gal 5.00 495.00 2,475.00 d) Cabinets

1) Boysen Semi-gloss Latex White, tin 5.00 2,400.00 12,000.00 2) Davies Deep color, gal 7.00 850.00 5,950.00 3) Gasket for spray gun, pc 2.00 15.00 30.00 4) Sphero Top Seal Crystal any color gal 3.00 495.00 1,485.00 e) Others lot 1.00 5,000.00 5,000.00 XII. Carpentry Works

a) Kitchen 1) Good Lumber, 2x2x12, pc 6.00 110.00 660.00 2) Good Lumber, 2x3x12, pc 4.00 150.00 600.00 3) Marine plywood pc 4.00 375.00 1,500.00 4) CWN #2 (Jay-Cee Trading) kg 0.50 140.00 70.00 5) CWN #3 (Jay-Cee Trading) kg 0.50 210.00 105.00 b) Room Cabinets -1) Good Lumber, 2x2x12, pc 200.00 110.00 22,000.00 2) Good Lumber, 2x3x12, pc 250.00 150.00 37,500.00 3) Marine plywood pc 40.00 375.00 15,000.00 4) CWN #2 (Jay-Cee Trading) kg 6.00 140.00 840.00 5) CWN #3 (Jay-Cee Trading) kg 6.00 210.00 1,260.00 c) Ceiling -1) Good Lumber, 2x2x12, pc 28.00 110.00 3,080.00 2) Good Lumber, 2x3x12, pc 45.00 150.00 6,750.00

(7)

3) Marine plywood pc 20.00 375.00 7,500.00 4) CWN #2 (Jay-Cee Trading) kg 6.00 140.00 840.00 5) CWN #3 (Jay-Cee Trading) kg 6.00 210.00 1,260.00 6) Boysen Gypsum Putty, gals 5.00 160.00 800.00 7) Sandpaper #60, 2m, roll 5.00 310.00 1,550.00 8) Tyrolit Steel Cutter, pc 3.00 1,000.00 3,000.00 9) Gypsum Board Tape (gasa), pcs 10.00 150.00 1,500.00 10) Stikwel, PhP 143/kg, Wilcon kg 5.00 145.00 725.00 11) Flat Latex Boysen, Wilcon tin 10.00 2,002.00 20,020.00 12) Gypsum Putty Konstruct tin 10.00 700.00 7,000.00 13) Roller Bush #7, pcs 5.00 110.00 550.00 14) Paint Brush #7, pcs 5.00 125.00 625.00 15) Metal parring 0.4mm, pc 90.00 105.00 9,450.00 16) Angle Bar 3X38X38, MJ Steel, pc 25.00 200.00 5,000.00 17) Ficem Board pc 40.00 450.00 18,000.00 d) Stairs lot 1.00 75,000.00 75,000.00 e) Others lot 1.00 5,000.00 5,000.00 XII. Formworks

a) Concreting of slab at 2nd floor level

1 Coco Lumber, 2x2x12, Php 58/pc pc 100.00 60.00 6,000.00 2 Coco Lumber, 2x3x12, Php 87/pc pc 100.00 90.00 9,000.00 3 Marine plywood pc 35.00 375.00 13,125.00 4 CWN #2 (Jay-Cee Trading) P70/pc kilo 5.00 140.00 700.00 5 CWN #3 (Jay-Cee Trading) P70/pc kilo 5.00 210.00 1,050.00 b) Beams and columns at 2nd floor level

1 Coco Lumber, 2x2x12, Php 58/pc pc 50.00 60.00 3,000.00 2 Coco Lumber, 2x3x12, Php 87/pc pc 50.00 90.00 4,500.00 3 Marine plywood pc 15.00 375.00 5,625.00 4 CWN #2 (Jay-Cee Trading) P70/pc kilo 4.00 140.00 560.00 5 CWN #3 (Jay-Cee Trading) P70/pc kilo 4.00 210.00 840.00 c) Kitchen and CR counter

1 Coco Lumber, 2x2x12, Php 58/pc pc 10.00 60.00 600.00 2 Coco Lumber, 2x3x12, Php 87/pc pc 10.00 90.00 900.00 3 Marine plywood pc 4.00 375.00 1,500.00 4 CWN #2 (Jay-Cee Trading) P70/pc kilo 1.00 140.00 140.00 5 CWN #3 (Jay-Cee Trading) P70/pc kilo 1.00 210.00 210.00

Direct Material Cost

Labor cost 683,988.08 Part I to IV 78,012.00 Mark up 228,197.36 Supervison 100,000.00 Construction Cost

Php

2,610,170.93

1,519,973.50

(8)
(9)

GRAND TOTAL

78,012.00

Alviar Construction and General Services

232 San Juan Calamba City, Laguna

(10)

95,310.00

99,910.00

(11)

75,212.50

110,400.00

(12)

285,300.00

(13)

114,520.00

177,602.00

(14)

105,359.00

(15)

247,185.00

47,750.00

Figure

Updating...

References