Alviar Construction and General Services 232 San Juan Calamba City, Laguna Project : Location : Owner : Date :
Proposed two-storey renovation residential house Madison South.,Calamba City,Laguna Mrs. Emelie Benebidez August 19,2014 PROLECT COST ESTIMATE ACTIVITY
I. Demolition Works a) clearing b) Mobilization/Demonbilization II. Plans, Permits and Licensing a) Building Permit b) Lot Plan c) Arch/Structl/Plumb/Electl d) Zoning permit III. Facilities a) Bankouse b) Temp. facilites 1) Securing Water 2) Securing Electrical IV. Earthworks a) Excavation b) Filling V. Concreting Works a) Footing 1) cement 2) sand 3) Gravel b) Wall Footing 1) cement 2) sand 3) Gravel c) Column 1) cement 2) sand 3) Gravel d) Floor Beams 1) cement 2) sand 3) Gravel e) Roof Beams 1) cement 2) sand
UNIT
QUANTITY
UNIT COST
TOTAL COST
sq.m. lot
55.70 1.00
60.00 5,000.00
3,342.00 5,000.00
lot lot lot lot
1.00 1.00 1.00 1.00
10,000.00 1,000.00 25,000.00 6,500.00
10,000.00 1,000.00 25,000.00 6,500.00
lot
1.00
2,500.00
2,500.00
lot
1.00
3,500.00
3,500.00
cum cum
9.65 4.00
1,800.00 950.00
17,370.00 3,800.00
bag cum cum
15.00 1.00 4.00
235.00 1,200.00 1,200.00
3,525.00 1,200.00 4,800.00
bag cum cum
32.00 2.00 4.00
235.00 1,200.00 1,200.00
7,520.00 2,400.00 4,800.00
bag cum cum
18.00 1.00 2.00
235.00 1,200.00 1,200.00
4,230.00 1,200.00 2,400.00
bag cum cum
31.00 1.75 3.50
235.00 1,200.00 1,200.00
7,285.00 2,100.00 4,200.00
bag cum
10.00 0.75
235.00 1,200.00
2,350.00 900.00
3) Gravel Floor Slab 1) cement 2) sand 3) Gravel 4) RMC 2800 psi VI. Reinforcement Works a) Footing 1) 16mmø deformed bar 3) G.I. Wire # 16 b) Wall Footing 2) 10mmø deformed bar 3) G.I. Wire # 16 c) Column 1) 12mmø deformed bar 2) 10mmø deformed bar 3) G.I. Wire # 16 e) Floor Beam 1) 12mmø deformed bar 2) 10mmø deformed bar 3) G.I. Wire # 16 f) Roof Beam 1) 12mmø deformed bar 2) 10mmø deformed bar 3) G.I. Wire # 16 g) Floor Slab 1) 12mmø deformed bar 2) 10mmø deformed bar 3) G.I. Wire # 16 VII. Masonry Works a) Exterior Wall 1) CHB 5" 2) cement 3) sand 4) 10mmø deformed bar 5) G.I. Wire # 16 b) Interior Wall 1) CHB 4" 2) cement 3) sand 4) 10mmø deformed bar 5) G.I. Wire # 16 c) Mortar 2) cement 3) sand e) Stone Design 1) Stone Design
cum
1.00
1,200.00
1,200.00
bag cum cum cum
50.00 3.00 5.50 6.00
220.00 1,200.00 1,200.00 4,000.00
11,000.00 3,600.00 6,600.00 24,000.00
pc kg
17.00 2.00
305.00 75.00
5,185.00 150.00
pc kg
27.00 8.50
125.00 75.00
3,375.00 637.50
pc pc kg
60.00 75.00 6.00
175.00 125.00 75.00
10,500.00 9,375.00 450.00
pc pc kg
75.00 127.00 5.00
175.00 125.00 75.00
13,125.00 15,875.00 375.00
pc pc kg
35.00 30.00 6.50
175.00 125.00 75.00
6,125.00 3,750.00 487.50
pc pc kg
110.00 84.00 10.00
175.00 125.00 75.00
19,250.00 10,500.00 750.00
pc bag cum pc kg
1,950.00 15.00 3.00 66.00 9.50
12.00 220.00 1,200.00 125.00 75.00
23,400.00 3,300.00 3,600.00 8,250.00 712.50
pc bag cum pc kg
1,220.00 8.00 2.00 25.00 5.00
9.00 220.00 1,200.00 125.00 75.00
10,980.00 1,760.00 2,400.00 3,125.00 375.00
bag cum
18.00 3.00
220.00 1,200.00
3,960.00 3,600.00
sq.m.
22.00
375.00
8,250.00
f)
2) cement 3) Varnish VII. Tile Works a) Gound Floor Tiles 1) 0.3 x0.30m ceramic tiles 2) cement 3) Grout b) Gound Floor CR Tiles 1) 0.2 x0.20m unglaze tiles 2) cement 3) Grout 4) 0.3 x 0.2m glaze tiles 5) cement c) Counter top( @ kitchen) 1) 0.60 x .60m granite tiles 2) cement 3) Grout 4) CHB 5" 5) sand d) Second Floor tile 1) 0.3 x0.30m ceramic tiles 2) cement 3) Grout e) Second Floor CR Tiles 1) 0.2 x0.20m unglaze tiles 2) cement 3) Grout 4) 0.3 x 0.2m glaze tiles 5) cement VIII. Schedule of Doors and Windows a) Jambs 1) 0.9 x 2.1 m panel door 3) 0.8 x 2.1 m flush door 4) 0.7 x 2.1 m panel door Door 1) 0.9 x 2.1 m panel door 2) 0.8 x 2.1 m flush door 3) 0.7 x 2.1 m panel door 4) 0.6 x 2.1 m PVC 5) 16 x 2.1 m steel door 6) 1.0 x 2.1 m steel door 7) 2.65 x 2.1 m steel door 8) 0.9 x 2.1 m steel door c) Windows & Casing 4) 1.03 x 1.2 m anodize frame 4) 0.7 x 1.2 m anodize frame 5) 0.7 x 0.6 m anodize frame
bag bottle
5.00 8.00
220.00 50.00
1,100.00 400.00
pc bag bag
844.00 30.00 4.00
40.00 220.00 650.00
33,760.00 6,600.00 2,600.00
pc bag bag pc bag
56.00 2.00 0.50 122.00 4.00
40.00 220.00 650.00 45.00 220.00
2,240.00 440.00 325.00 5,490.00 880.00
pc bag bag pcs cum
8.00 3.00 1.00 35.00 1.00
350.00 220.00 650.00 12.00 1,200.00
2,800.00 660.00 650.00 420.00 1,200.00
pc bag bag
844.00 30.00 4.00
40.00 220.00 650.00
33,760.00 6,600.00 2,600.00
pc bag bag pc bag
56.00 2.00 0.50 122.00 4.00
40.00 220.00 650.00 45.00 220.00
2,240.00 440.00 325.00 5,490.00 880.00
pc pc pc
3.00 3.00 2.00
4,500.00 4,000.00 4,200.00
13,500.00 12,000.00 8,400.00
pc pc pc pc pc pc pc pc
3.00 3.00 2.00 3.00 2.00 1.00 1.00 1.00
5,500.00 4,200.00 3,900.00 3,500.00 9,000.00 3,500.00 7,500.00 3,000.00
pc pc pc
4.00 5.00 1.00
5,500.00 5,000.00 4,500.00
16,500.00 12,600.00 7,800.00 10,500.00 18,000.00 3,500.00 7,500.00 3,000.00 22,000.00 25,000.00 4,500.00
6) 0.4 x 0.4 m anodize frame 3) 1.4 x 1.2 m anodize frame 3) 1.0 x 1.2 m anodize frame d) Lockset/door knobs 1) Engtrance main door 2) Flush door 3) Gate e) Accessories IX. Roofing Works a) Trusses 1) RHS 50x125x2mm 2) LC Purlins, 75x40x10x1.2mm 3) Gutter 4) Ridgeroll 5) Shingled roof 6) Insulation double bubble foil 7) Roof screw 8) Welding Rod 9) Other accessories X. Plumbing /Sanitary Works a) Catch Basin 1) Base concrete, cement 2) Walls, CHB 4" 3) Sand 4) Gravel b) Septic Tank 1) Base concrete, cement 2) Walls, CHB 4" 3) Sand 4) Gravel c) Down Spout 1) 10 mmø pvc pipe 2) 100 mmø pvc pipe 3) 7.5 mmø pvc pipe 4) 3/4 in ø pvc pipe 5) Accessories d) Others 1) Gate valve 2) Water meter 3) Floor drain 4) Water Closet 5) Lavatory 6) Shower head 7) Kitchen Sink 8) Faucet 9) hoss bib
pc pc pc
2.00 2.00 2.00
3,500.00 6,000.00 5,000.00
7,000.00 12,000.00 10,000.00
pc pc pc lot
2.00 16.00 3.00 1.00
6,000.00 4,000.00 3,500.00 5,000.00
12,000.00 64,000.00 10,500.00 5,000.00
pc pc lm lm sq.m. roll pc box lot
20.00 17.00 6.00 30.00 56.00 3.00 350.00 2.00 1.00
1,350.00 1,875.00 200.00 250.00 1,250.00 4700.00 5.00 1500.00 5,000.00
27,000.00 31,875.00 1,200.00 7,500.00 70,000.00 14,100.00 1,750.00 3,000.00 5,000.00
bag pc cum cum
7.00 60.00 1.00 0.50
220.00 9.00 1,200.00 1,200.00
1,540.00 540.00 1,200.00 600.00
bag pc cum cum
10.00 100.00 2.00 2.00
220.00 9.00 1,200.00 1,200.00
2,200.00 900.00 2,400.00 2,400.00
pc pc pc pc lot
12.00 10.00 7.00 6.00 1.00
300.00 1,300.00 650.00 450.00 5,000.00
3,600.00 13,000.00 4,550.00 2,700.00 5,000.00
pc pc pc pc pc pc pc pc pc
1.00 1.00 7.00 2.00 2.00 2.00 2.00 6.00 1.00
3,000.00 1,750.00 450.00 4,500.00 3,000.00 4,500.00 4,000.00 3,000.00 2,000.00
3,000.00 1,750.00 3,150.00 9,000.00 6,000.00 9,000.00 8,000.00 18,000.00 2,000.00
10) P trap 11) Y- angle pipe e) fittings 1) sanitary fittings, P-trap 2", 2) sanitary fittings, Tee 3", 3) sanitary fittings, elbow 3", 4) sanitary fittings, 2" tee f) Accessories XI. Electrical Works a) Wires and cables 1) THHN ( 3.5mm^2) 2) THHN ( 5.5mm^2) 3) 20 mmø conduit 4) 32 mmø conduit 5) wires and cables b) Lighting fixtures 1) pin lights 2) center lights c) Serive entrance post 1) cement 2) Sand 3) Gravel 4) 16mmø deformed bar 5) 12mmø deformed bar 6) 10mmø deformed bar 7) Wirings 8) 2" PVC pipe d) Roughins and conduit boxes e) Panel board ( 150 AT) f) Circuit breaker g) Others 1) convenience outlet 2) duplex conv outlet 3) single pole switch 4) duplex switch h) Accessories XII. Painting Works a) Exterior walls 1) Boysen Semi-gloss Latex White, 2) Davies Deep color, 3) Gasket for spray gun, 4) Sphero Top Seal Crystal any color 5) Novtek Skimcoat White 6) Boysen White QDE (for senepa) 7) Boysen Lacquer Flow (for doors) 8) Boysen Lacquer thinner
pc pc
4.00 6.00
875.00 450.00
pc pc pc pc lot
6.00 6.00 8.00 4.00 1.00
175.00 150.00 80.00 50.00 5,000.00
3,500.00 2,700.00 1,050.00 900.00 640.00 200.00 5,000.00
box box lm lm lot
2.00 2.00 75.00 75.00 1.00
4,224.00 6,464.00 375.00 450.00 10,000.00
8,448.00 12,928.00 28,125.00 33,750.00 10,000.00
pc pc
10.00 16.00
350.00 1,900.00
3,500.00 30,400.00
bag pc pc pc pc pc box pc lot pc pc
9.00 0.75 1.00 4.00 7.00 8.00 1.00 2.00 1.00 2.00 2.00
220.00 1,200.00 1,200.00 305.00 175.00 125.00 126.00 250.00 10,000.00 3,600.00 1,500.00
pc pc pc pc lot
16.00 8.00 12.00 8.00 1.00
325.00 400.00 175.00 200.00 10,000.00
1,980.00 900.00 1,200.00 1,220.00 1,225.00 1,000.00 126.00 500.00 10,000.00 7,200.00 3,000.00 5,200.00 3,200.00 2,100.00 1,600.00 10,000.00
tin gal pc gal pc gal gal lit
6.00 3.00 2.00 2.00 2.00 5.00 4.00 6.00
2,400.00 850.00 15.00 495.00 500.00 650.00 650.00 416.00
14,400.00 2,550.00 30.00 990.00 1,000.00 3,250.00 2,600.00 2,496.00
9) Boysen Lacquer Sanding Sealer gal 5.00 10) Boysen Lacquer thinner lit 10.00 11) Boysen White lit 10.00 12) Boysen Tinting Color Burnt Umber, P 62/0.25 lit lit, Wilcon 5.00 13) Boysen Bulletin lit 12.00 14) Mirka Water Proofing lit 10.00 b) Interior walls 1) Boysen Semi-gloss Latex White, tin 3.00 2) Davies Deep color, gal 5.00 3) Gasket for spray gun, pc 1.00 4) Sphero Top Seal Crystal any color gal 3.00 5) Novtek Skimcoat White pc 2.00 6) Boysen White QDE (for senepa) gal 7.00 7) Boysen Lacquer thinner lit 3.00 8) Boysen Lacquer Sanding Sealer gal 5.00 9) Boysen Lacquer thinner lit 3.00 10) Boysen White lit 5.00 11) Boysen Tinting Color Burnt Umber, P 62/0.25 lit lit, Wilcon 6.00 12) Boysen Bulletin lit 5.00 13) Mirka Water Proofing lit 5.00 c) Ceiling 1) Boysen Semi-gloss Latex White, tin 5.00 2) Davies Deep color, gal 3.00 3) Gasket for spray gun, pc 4.00 4) Sphero Top Seal Crystal any color gal 5.00 d) Cabinets 1) Boysen Semi-gloss Latex White, tin 5.00 2) Davies Deep color, gal 7.00 3) Gasket for spray gun, pc 2.00 4) Sphero Top Seal Crystal any color gal 3.00 e) Others lot 1.00 XII. Carpentry Works a) Kitchen 1) Good Lumber, 2x2x12, pc 6.00 2) Good Lumber, 2x3x12, pc 4.00 3) Marine plywood pc 4.00 4) CWN #2 (Jay-Cee Trading) kg 0.50 5) CWN #3 (Jay-Cee Trading) kg 0.50 b) Room Cabinets 1) Good Lumber, 2x2x12, pc 200.00 2) Good Lumber, 2x3x12, pc 250.00 3) Marine plywood pc 40.00 4) CWN #2 (Jay-Cee Trading) kg 6.00 5) CWN #3 (Jay-Cee Trading) kg 6.00 c) Ceiling 1) Good Lumber, 2x2x12, pc 28.00 2) Good Lumber, 2x3x12, pc 45.00
570.00 420.00 170.00 65.00 110.00 30.00
2,850.00 4,200.00 1,700.00 325.00 1,320.00 300.00
2,400.00 850.00 15.00 495.00 500.00 650.00 416.00 570.00 420.00 170.00 65.00 110.00 30.00
7,200.00 4,250.00 15.00 1,485.00 1,000.00 4,550.00 1,248.00 2,850.00 1,260.00 850.00 390.00 550.00 150.00
2,400.00 850.00 15.00 495.00
12,000.00 2,550.00 60.00 2,475.00
2,400.00 850.00 15.00 495.00 5,000.00
12,000.00 5,950.00 30.00 1,485.00 5,000.00
110.00 150.00 375.00 140.00 210.00
660.00 600.00 1,500.00 70.00 105.00 22,000.00 37,500.00 15,000.00 840.00 1,260.00 3,080.00 6,750.00
110.00 150.00 375.00 140.00 210.00 110.00 150.00
3) Marine plywood 4) CWN #2 (Jay-Cee Trading) 5) CWN #3 (Jay-Cee Trading) 6) Boysen Gypsum Putty, 7) Sandpaper #60, 2m, 8) Tyrolit Steel Cutter, 9) Gypsum Board Tape (gasa), 10) Stikwel, PhP 143/kg, Wilcon 11) Flat Latex Boysen, Wilcon 12) Gypsum Putty Konstruct 13) Roller Bush #7, 14) Paint Brush #7, 15) Metal parring 0.4mm, 16) Angle Bar 3X38X38, MJ Steel, 17) Ficem Board d) Stairs e) Others XII. Formworks a) Concreting of slab at 2nd floor level 1 Coco Lumber, 2x2x12, Php 58/pc 2 Coco Lumber, 2x3x12, Php 87/pc 3 Marine plywood 4 CWN #2 (Jay-Cee Trading) P70/pc 5 CWN #3 (Jay-Cee Trading) P70/pc b) Beams and columns at 2nd floor level 1 Coco Lumber, 2x2x12, Php 58/pc 2 Coco Lumber, 2x3x12, Php 87/pc 3 Marine plywood 4 CWN #2 (Jay-Cee Trading) P70/pc 5 CWN #3 (Jay-Cee Trading) P70/pc c) Kitchen and CR counter 1 Coco Lumber, 2x2x12, Php 58/pc 2 Coco Lumber, 2x3x12, Php 87/pc 3 Marine plywood 4 CWN #2 (Jay-Cee Trading) P70/pc 5 CWN #3 (Jay-Cee Trading) P70/pc
pc kg kg gals roll pc pcs kg tin tin pcs pcs pc pc pc lot lot
20.00 6.00 6.00 5.00 5.00 3.00 10.00 5.00 10.00 10.00 5.00 5.00 90.00 25.00 40.00 1.00 1.00
375.00 140.00 210.00 160.00 310.00 1,000.00 150.00 145.00 2,002.00 700.00 110.00 125.00 105.00 200.00 450.00 75,000.00 5,000.00
7,500.00 840.00 1,260.00 800.00 1,550.00 3,000.00 1,500.00 725.00 20,020.00 7,000.00 550.00 625.00 9,450.00 5,000.00 18,000.00 75,000.00 5,000.00
pc pc pc kilo kilo
100.00 100.00 35.00 5.00 5.00
60.00 90.00 375.00 140.00 210.00
6,000.00 9,000.00 13,125.00 700.00 1,050.00
pc pc pc kilo kilo
50.00 50.00 15.00 4.00 4.00
60.00 90.00 375.00 140.00 210.00
3,000.00 4,500.00 5,625.00 560.00 840.00
pc pc pc kilo kilo
10.00 10.00 4.00 1.00 1.00
60.00 90.00 375.00 140.00 210.00
600.00 900.00 1,500.00 140.00 210.00
Direct Material Cost Labor cost Part I to IV Mark up Supervison Construction Cost
1,519,973.50 683,988.08 78,012.00 228,197.36 100,000.00
Php
2,610,170.93
GRAND TOTAL
78,012.00
95,310.00
99,910.00
75,212.50
110,400.00
285,300.00
161,425.00
114,520.00
177,602.00
105,359.00
247,185.00
47,750.00
