Vous êtes sur la page 1sur 13

Alviar Construction and General Services

232 San Juan Calamba City, Laguna


Proje
ct :
Location :
Own
er :
Date
:

Proposed two-storey renovation residential house


Madison South.,Calamba City,Laguna
Mrs. Emelie Benebidez
August 19,2014
PROLECT COST ESTIMATE
ACTIVITY

UNI
T

QUANT
ITY

UNIT COS

I. Demolition Works
a)

clearing

b)
Mobilization/Demonbilization
II. Plans, Permits and Licensing

sq.m
.
55.70

60.00

lot

1.00

5,000.00

a)

Building Permit

lot

1.00

10,000.00

b)

Lot Plan

lot

1.00

1,000.00

c)

Arch/Structl/Plumb/Electl

lot

1.00

25,000.00

Zoning permit

lot

1.00

6,500.00

Bankouse
Temp. facilites
Securing Water
Securing Electrical

lot

1.00

2,500.00

d)
III. Facilities
a)
b)
1)
2)
IV. Earthworks
a)

Excavation

b)
Filling
V. Concreting Works
a)
Footing

lot

3
1.00

00.00

cum

9.65

1,800.00

cum

4.00

950.00

1)

cement

bag

15.00

235.00

2)

sand

cum

1.00

1,200.00

3)

Gravel
Wall Footing

cum

4.00

1,200.00

1)

cement

bag

32.00

235.00

2)

sand

cum

2.00

1,200.00

3)

Gravel
Column

cum

4.00

1,200.00

1)

cement

bag

18.00

235.00

2)

sand

cum

1.00

1,200.00

3)

Gravel
Floor Beams

cum

2.00

1,200.00

1)

cement

bag

31.00

235.00

2)

sand

cum

1.75

1,200.00

3)

Gravel
Roof Beams

cum

3.50

1,200.00

1)

cement

bag

10.00

235.00

2)

sand

cum

0.75

1,200.00

3)

Gravel
Floor Slab

cum

1.00

1,200.00

1)

cement

bag

50.00

220.00

2)

sand

cum

3.00

1,200.00

3)

Gravel

cum

5.50

1,200.00

cum

6.00

4,000.00

b)

c)

d)

e)

f)

4)
RMC 2800 psi
VI. Reinforcement Works
a)
Footing
1)

16mm deformed bar

pc

17.00

305.00

3)

G.I. Wire # 16
Wall Footing

kg

2.00

75.00

2)
3)

10mm deformed bar


G.I. Wire # 16

pc
kg

27.00

125.00

b)

c)

8.50

75.00

Column
1)

12mm deformed bar

pc

60.00

175.00

2)

10mm deformed bar

pc

75.00

125.00

3)

G.I. Wire # 16
Floor Beam

kg

6.00

75.00

1)

12mm deformed bar

pc

75.00

175.00

2)

10mm deformed bar

pc

127.00

125.00

3)

G.I. Wire # 16
Roof Beam

kg

5.00

75.00

1)

12mm deformed bar

pc

35.00

175.00

2)

10mm deformed bar

pc

30.00

125.00

3)

G.I. Wire # 16
Floor Slab

kg

6.50

75.00

1)

12mm deformed bar

pc

110.00

175.00

2)

10mm deformed bar

pc

84.00

125.00

kg

10.00

75.00

1,950.0
0

12.00

e)

f)

g)

3)
G.I. Wire # 16
VII. Masonry Works
a)
Exterior Wall
1)

CHB 5"

pc

2)

cement

bag

15.00

220.00

3)

sand

cum

3.00

1,200.00

4)

10mm deformed bar

pc

66.00

125.00

5)

G.I. Wire # 16
Interior Wall

kg

9.50

75.00

1)

CHB 4"

pc

1,220.0
0

9.00

2)
3)

cement
sand

bag
cum

8.00

220.00

b)

2.00

1,200.00

4)

10mm deformed bar

pc

25.00

125.00

5)

G.I. Wire # 16
Mortar

kg

5.00

75.00

2)

cement

bag

18.00

220.00

3)

sand
Stone Design

cum

3.00

1,200.00

1)

Stone Design

c)

e)

2)
3)
VII. Tile Works
a)

cement
Varnish

sq.m
.
22.00
bag
bottl
e

375.00

5.00

220.00

8.00

50.00

844.00

40.00

Gound Floor Tiles

1)

0.3 x0.30m ceramic tiles

2)

cement

bag

30.00

220.00

3)

Grout
Gound Floor CR Tiles

bag

4.00

650.00

1)

0.2 x0.20m unglaze tiles

56.00

40.00

2)

cement

bag

2.00

220.00

3)

Grout

bag

0.50

650.00

4)

0.3 x 0.2m glaze tiles

122.00

45.00

5)

cement
Counter top( @ kitchen)

bag

4.00

220.00

1)

0.60 x .60m granite tiles

pc

8.00

350.00

2)

cement

bag

3.00

220.00

3)

Grout

bag

1.00

650.00

4)

CHB 5"

pcs

35.00

12.00

5)

sand
Second Floor tile
0.3 x0.30m ceramic tiles

cum

1.00

1,200.00

b)

c)

d)
1)

pc

pc

pc

pc

844.00

40.00

2)

cement

bag

30.00

220.00

3)

Grout
Second Floor CR Tiles

bag

4.00

650.00

1)

0.2 x0.20m unglaze tiles

56.00

40.00

2)

cement

bag

2.00

220.00

3)

Grout

bag

0.50

650.00

4)

0.3 x 0.2m glaze tiles

122.00

45.00

bag

4.00

220.00

e)

5)
cement
VIII. Schedule of Doors and Windows
a)
Jambs

pc

pc

1)

0.9 x 2.1 m panel door

pc

3.00

4,500.00

3)

0.8 x 2.1 m flush door

pc

3.00

4,000.00

4)

0.7 x 2.1 m panel door


Door

pc

2.00

4,200.00

1)

0.9 x 2.1 m panel door

pc

3.00

5,500.00

2)

0.8 x 2.1 m flush door

pc

3.00

4,200.00

3)

0.7 x 2.1 m panel door

pc

2.00

3,900.00

4)

0.6 x 2.1 m PVC

pc

3.00

3,500.00

5)

16 x 2.1 m steel door

pc

2.00

9,000.00

6)

1.0 x 2.1 m steel door

pc

1.00

3,500.00

7)

2.65 x 2.1 m steel door

pc

1.00

7,500.00

8)

0.9 x 2.1 m steel door

pc

1.00

3,000.00

c)

Windows & Casing


4)

1.03 x 1.2 m anodize frame

pc

4.00

5,500.00

4)
5)

0.7 x 1.2 m anodize frame


0.7 x 0.6 m anodize frame

pc
pc

5.00

5,000.00

1.00

4,500.00

6)

0.4 x 0.4 m anodize frame

pc

2.00

3,500.00

3)

1.4 x 1.2 m anodize frame

pc

2.00

6,000.00

3)

1.0 x 1.2 m anodize frame


Lockset/door knobs

pc

2.00

5,000.00

1)

Engtrance main door

pc

2.00

6,000.00

2)

Flush door

pc

16.00

4,000.00

3)

Gate

pc

3.00

3,500.00

lot

1.00

5,000.00

d)

e)
Accessories
IX. Roofing Works
a)
Trusses
1)

RHS 50x125x2mm

pc

20.00

1,350.00

2)

LC Purlins, 75x40x10x1.2mm

pc

17.00

1,875.00

3)

Gutter

lm

6.00

200.00

4)

Ridgeroll

5)

Shingled roof

6)

Insulation double bubble foil

roll

3.00

7)

Roof screw

pc

350.00

8)

Welding Rod

9)
Other accessories
X. Plumbing /Sanitary Works
a)
Catch Basin

lm
30.00
sq.m
.
56.00

250.00
1,250.00

4700.0

5.0

box

2.00

1500.0

lot

1.00

5,000.00

bag

7.00

220.00

60.00

9.00

1)

Base concrete, cement

2)

Walls, CHB 4"

3)

Sand

cum

1.00

1,200.00

4)

Gravel
Septic Tank
Base concrete, cement

cum

0.50

1,200.00

b)
1)

pc

bag

220.00

100.00

9.00

2)

Walls, CHB 4"

3)

Sand

cum

2.00

1,200.00

4)

Gravel
Down Spout

cum

2.00

1,200.00

1)

10 mm pvc pipe

pc

12.00

300.00

2)

100 mm pvc pipe

pc

10.00

1,300.00

3)

7.5 mm pvc pipe

pc

7.00

650.00

4)

3/4 in pvc pipe

pc

6.00

450.00

5)

Accessories
Others

lot

1.00

5,000.00

1)

Gate valve

pc

1.00

3,000.00

2)

Water meter

pc

1.00

1,750.00

3)

Floor drain

pc

7.00

450.00

4)

Water Closet

pc

2.00

4,500.00

5)

Lavatory

pc

2.00

3,000.00

6)

Shower head

pc

2.00

4,500.00

7)

Kitchen Sink

pc

2.00

4,000.00

8)

Faucet

pc

6.00

3,000.00

9)

hoss bib

pc

1.00

2,000.00

10)

P trap

pc

4.00

875.00

11)

Y- angle pipe

pc

6.00

450.00

c)

d)

e)

pc

10.00

fittings
1)

sanitary fittings, P-trap 2",

pc

6.00

175.00

2)

sanitary fittings, Tee 3",

pc

6.00

150.00

3)

sanitary fittings, elbow 3",

pc

8.00

80.00

4)

sanitary fittings, 2" tee

f)
Accessories
XI. Electrical Works
a)
Wires and cables

pc

4.00

50.00

lot

1.00

5,000.00

1)

THHN ( 3.5mm^2)

box

2.00

4,224.00

2)

THHN ( 5.5mm^2)

box

2.00

6,464.00

3)

20 mm conduit

lm

75.00

375.00

4)

32 mm conduit
wires and cables

lm

75.00

450.00

lot

1.00

10,000.00

5)
b)

Lighting fixtures
1)

pin lights

pc

10.00

350.00

2)

center lights
Serive entrance post

pc

16.00

1,900.00

1)

cement

bag

9.00

220.00

2)

Sand

pc

0.75

1,200.00

3)

Gravel

pc

1.00

1,200.00

4)

16mm deformed bar

pc

4.00

305.00

5)

12mm deformed bar

pc

7.00

175.00

6)

10mm deformed bar

pc

8.00

125.00

7)

Wirings

box

1.00

126.00

8)

2" PVC pipe

pc

2.00

250.00

d)

Roughins and conduit boxes

lot

1.00

10,000.00

e)

Panel board ( 150 AT)

pc

2.00

3,600.00

f)

Circuit breaker

pc

2.00

1,500.00

g)

Others
pc

16.00

325.00

c)

1)

convenience outlet

2)

duplex conv outlet

pc

8.00

400.00

3)

single pole switch

pc

12.00

175.00

4)

duplex switch

pc

8.00

200.00

lot

1.00

10,000.00

h)
Accessories
XII. Painting Works
a)
Exterior walls

b)

1)

Boysen Semi-gloss Latex White,

tin

6.00

2,400.00

2)

Davies Deep color,

gal

3.00

850.00

3)

Gasket for spray gun,

pc

2.00

15.00

4)

Sphero Top Seal Crystal any color

gal

2.00

495.00

5)

Novtek Skimcoat White

pc

2.00

500.00

6)

Boysen White QDE (for senepa)

gal

5.00

650.00

7)

Boysen Lacquer Flow (for doors)

gal

4.00

650.00

8)

Boysen Lacquer thinner

lit

6.00

416.00

9)

Boysen Lacquer Sanding Sealer

gal

5.00

570.00

10)

Boysen Lacquer thinner

lit

10.00

420.00

11)

lit

10.00

170.00

12)

Boysen White
Boysen Tinting Color Burnt Umber, P
62/0.25 lit, Wilcon

lit

5.00

65.00

13)

Boysen Bulletin

lit

12.00

110.00

14)
Mirka Water Proofing
Interior walls

lit

10.00

30.00

1)

Boysen Semi-gloss Latex White,

tin

3.00

2,400.00

2)

Davies Deep color,

gal

5.00

850.00

3)

Gasket for spray gun,

pc

1.00

15.00

4)
5)

Sphero Top Seal Crystal any color


Novtek Skimcoat White

gal
pc

3.00

495.00

c)

d)

2.00

500.00

6)

Boysen White QDE (for senepa)

gal

7.00

650.00

7)

Boysen Lacquer thinner

lit

3.00

416.00

8)

Boysen Lacquer Sanding Sealer

gal

5.00

570.00

9)

Boysen Lacquer thinner

lit

3.00

420.00

10)

lit

5.00

170.00

11)

Boysen White
Boysen Tinting Color Burnt Umber, P
62/0.25 lit, Wilcon

lit

6.00

65.00

12)

Boysen Bulletin

lit

5.00

110.00

13)
Ceiling

Mirka Water Proofing

lit

5.00

30.00

1)

Boysen Semi-gloss Latex White,

tin

5.00

2,400.00

2)

Davies Deep color,

gal

3.00

850.00

3)

Gasket for spray gun,

pc

4.00

15.00

4)
Cabinets

Sphero Top Seal Crystal any color

gal

5.00

495.00

1)

Boysen Semi-gloss Latex White,

tin

5.00

2,400.00

2)

Davies Deep color,

gal

7.00

850.00

3)

Gasket for spray gun,

pc

2.00

15.00

4)

Sphero Top Seal Crystal any color

gal

3.00

495.00

lot

1.00

5,000.00

e)
Others
XII. Carpentry Works
a)
Kitchen
1)

Good Lumber, 2x2x12,

pc

6.00

110.00

2)

Good Lumber, 2x3x12,

pc

4.00

150.00

pc

4.00

375.00

kg

0.50

140.00

3)
4)

Marine plywood
CWN #2 (Jay-Cee Trading)

b)

5)
Room
Cabinets

CWN #3 (Jay-Cee Trading)

kg

0.50

210.00

1)

Good Lumber, 2x2x12,

pc

200.00

110.00

2)

Good Lumber, 2x3x12,

pc

250.00

150.00

pc

40.00

375.00

3)

c)

Marine plywood

4)

CWN #2 (Jay-Cee Trading)

kg

6.00

140.00

5)

CWN #3 (Jay-Cee Trading)

kg

6.00

210.00

1)

Good Lumber, 2x2x12,

pc

28.00

110.00

2)

Good Lumber, 2x3x12,

pc

45.00

150.00

pc

20.00

375.00

Ceiling

3)

Marine plywood

4)

CWN #2 (Jay-Cee Trading)

kg

6.00

140.00

5)

CWN #3 (Jay-Cee Trading)

kg

6.00

210.00

6)

Boysen Gypsum Putty,

gals

5.00

160.00

7)

Sandpaper #60, 2m,

roll

5.00

310.00

8)

Tyrolit Steel Cutter,

pc

3.00

1,000.00

9)

Gypsum Board Tape (gasa),

pcs

10.00

150.00

10)

Stikwel, PhP 143/kg, Wilcon

kg

5.00

145.00

11)

Flat Latex Boysen, Wilcon

tin

10.00

2,002.00

12)

Gypsum Putty Konstruct

tin

10.00

700.00

13)

Roller Bush #7,

pcs

5.00

110.00

14)

Paint Brush #7,

pcs

5.00

125.00

15)

Metal parring 0.4mm,

pc

90.00

105.00

16)
17)

Angle Bar 3X38X38, MJ Steel,


Ficem Board

pc
pc

25.00

200.00

d)

40.00

450.00

lot

1.00

75,000.00

lot

1.00

5,000.00

1 Coco Lumber, 2x2x12, Php 58/pc

pc

100.00

60.00

2 Coco Lumber, 2x3x12, Php 87/pc

pc

100.00

90.00

pc

35.00

375.00

4 CWN #2 (Jay-Cee Trading) P70/pc

kilo

5.00

140.00

5 CWN #3 (Jay-Cee Trading) P70/pc


Beams and columns at 2nd floor level

kilo

5.00

210.00

1 Coco Lumber, 2x2x12, Php 58/pc

pc

50.00

60.00

2 Coco Lumber, 2x3x12, Php 87/pc

pc

50.00

90.00

pc

15.00

375.00

4 CWN #2 (Jay-Cee Trading) P70/pc

kilo

4.00

140.00

5 CWN #3 (Jay-Cee Trading) P70/pc


Kitchen and CR counter

kilo

4.00

210.00

1 Coco Lumber, 2x2x12, Php 58/pc

pc

10.00

60.00

2 Coco Lumber, 2x3x12, Php 87/pc

pc

10.00

90.00

pc

4.00

375.00

4 CWN #2 (Jay-Cee Trading) P70/pc

kilo

1.00

140.00

5 CWN #3 (Jay-Cee Trading) P70/pc

kilo

1.00

210.00

Stairs

e)
Others
XII. Formworks
a)
Concreting of slab at 2nd floor level

b)

c)

Marine plywood

Marine plywood

Marine plywood

1
Direct Material Cost

519,973.50

Labor cost

683,988.08

Part I to IV

78,012.00

Mark up

228,197.36

Supervison

100,000.00

Construction Cost

Php

2,610,17
.93

Vous aimerez peut-être aussi