Vous êtes sur la page 1sur 13

Project : Entertainment Room and Exterior Renovation

Location : 40 Mariposa Loop, Verdana Homes, Bacoor, Cavite


Owner : Mr. and Mrs. Belmonte
Date: : September 1, 2017

Item Description Unit Qty. Unit Cost Material Cost Labor Cost Equipment Total Cost

1.0 Permits
Building permits Contractor-Supplied (varies)
Total Permits Fees
Site
2.0 Works
lumpsu
Cleaning and site preparations / demolition m - - - - - 100,000.00

Backfill and compaction cu.m - - - - - -

Total Site Works - - - 100,000.00


3.0 General/Architectural
A. Owner-Supplied
1.
Owner-Supplied
Furniture
2. Kitchen Owner-Supplied
3. Laundry Appliances Owner-Supplied
4. Washing Machines Owner-Supplied
5. Dryers Owner-Supplied

TOTAL COST - - -
-
B. Owner-Supplied, Installation by the General Contactor

1. Solid Narra Wood Doors Installation and Finishing pcs 1.00 10,000.00 - 10,000.00

1. Solid Narra Wood Jambs Installation and Finishing pcs 1.00 2,500.00 - 2,500.00
3. Finishing Hardwares:

a. Concealed Hinges pcs 10.00 2,250.00 - 2,250.00

b. Closer pcs - - -

c. Handles pcs 2.00 550.00 - 550.00

4. Paver Tiles for Exterior pcs - - - -

5. Paver Tiles for Driveway pcs - - - -


6. Homogeneous Tiles

a. 60 cm x 60 cm tiles pcs 380.00 142,500.00 - 142,500.00

b. 30 cm x 30 cm tiles pcs 100.00 14,000.00 - 14,000.00


c. Cement bags 10.00 1,350.00 - 1,350.00

d. Sand cu.m 2.00 1,600.00 - 1,600.00

e. Tile Adhesive (25 kgs) bags 8.00 2,800.00 - 2,800.00

f. Tile Grout bags 2.00 900.00 - 900.00

7. Ceramic Tiles pcs - - - -

8. Wood Veneer/ Laminates roll - - - -

9. Solid Wood Main Door pcs - - - -

10. P-Traps for Lavatories pcs 3.00 4,500.00 - 4,500.00

11. P-Traps for Sinks pcs - - - -

12. Plumbing Fixtures and Accessories pck 1.00 150,000.00 - 150,000.00


13. Pumps

a. Booster Pump pcs - - - -

b. Jockey Pump for Domestic Water pcs - - - -

c. Recirculating Pump For Water Feature pcs - - - -

14. Multi-Point Water Heaters pcs 3.00 18,750.00 - 18,750.00

15. Exhaust Fan pcs 3.00 2,250.00 - 2,250.00


16. Lighting Fixture (interior and exterior)
a. Pinlights pcs 35.00 4,375.00 - 4,375.00

b. Covelights (Philips T5 LED Cool White) pcs 6.00 6,900.00 - 6,900.00


18. Switches

a. Single Pole Switch pcs 5.00 325.00 - 325.00

b. Two-Gang Switch pcs 10.00 650.00 - 650.00

c. 1-Gang Plate Cover pcs 5.00 400.00 - 400.00

d. 2-Gang Plate Cover pcs 10.00 800.00 - 800.00

19. Convinience Outlets pcs 35.00 2,800.00 - 2,800.00

20. Residence Number/ Mailbox pck 1.00 1,500.00 - 1,500.00

TOTAL COST - 371,700.00 371,700.00


C. Items to be Supplied and Installed by Others (Sub-
Contractor)
1. Stones to be provided by sub-contractors
2. Granite to be provided by sub-contractors
3. Finish on Perimeter and Exterior Walls - Parex to be provided by sub-contractors
4. Wood Cladding to be provided by sub-contractors
5. Flooring to be provided by sub-contractors
6. Stairs

a. 12 mm Reinforcement Bars pcs 15.00 280.00 4,200.00 2,100.00 - 6,300.00

b. Cement pcs 15.00 270.00 4,050.00 2,025.00 - 6,075.00

c. Sand pcs 2.00 1,600.00 3,200.00 1,600.00 - 4,800.00


d. Gravel pcs 1.00 1,400.00 1,400.00 700.00 - 2,100.00

e. Tile Finish pck 220.00 280.00 61,600.00 30,800.00 - 92,400.00

f. G.I. Wire pcs 1.00 1,500.00 1,500.00 750.00 - 2,250.00


g. Formworks

g.a. Cocolumber (2x2x10ft.) pcs 20.00 130.00 2,600.00 1,300.00 - 3,900.00

g.b. 1/4 thk. Plywood pcs 10.00 460.00 4,600.00 2,300.00 - 6,900.00

g.c. Nails kgs 5.00 75.00 375.00 187.50 - 562.50


7. Cabinets and Closets to be provided by sub-contractors
8. Kitchen System to be provided by sub-contractors
9. Glazing to be provided by sub-contractors
10. Glass Railing to be provided by sub-contractors
11. Mirrors to be provided by sub-contractors
12. Shower Glass Panels to be provided by sub-contractors
13. Glass Doors on uPVC Frame to be provided by sub-contractors
14. Windows on uPVC Frame to be provided by sub-contractors
15. Aluminum Railing to be provided by sub-contractors
16. Water Heaters to be provided by sub-contractors
17. Water Filtration System to be provided by sub-contractors
18. Landscaping to be provided by sub-contractors
19. Mechanical:
a. Air Conditioning Units (ACU) to be provided by sub-contractors
b. Fan Coil Units (FCU) to be provided by sub-contractors
c. Air Conditioning Condenser Units (ACCU) to be provided by sub-contractors
d. Drains to be provided by sub-contractors
e. Vents to be provided by sub-contractors
f. Ducting to be provided by sub-contractors
20. LPG-GAS Pipe Line (verify owner preference) to be provided by sub-contractors
21. Audio and Lighting with Dimmer System to be provided by sub-contractors
22. Automatic Gate Mechanism to be provided by sub-contractors
23. Home Automation to be provided by sub-contractors

TOTAL COST 83,525.00 41,762.50 125,287.50


D. Items Under the Scope of General Contractor
1. Permits Contractor-Supplied (varies)

2. Excavation pcs - - - - - -

3. Filling pcs - - - - - -

4. Hauling pcs - - - - - -
5. Soil Treatment
a. Pre-Construction (use 'BIFLEX' soil
termiticide emulsion from Cynamide or ltrs
- - - - - -
TERMICON)
b. Post-Construction (use 'Sentricon' termite
ltrs.
Colony elimination system) - - - - - -

6. Perforated Pipes pcs - - - - - -

7. Concrete Paving and Substrates for Exterior pcs - - - - - -


8. Perimeter Fence

a. 150 mm CHB pcs - - - - - -


b. Plastering

b.a. Cement bags - - - - - -

b.b. Sand cu.m - - - - - -


9. Masonry Works including Plastering Works

a. 6" CHB (for Entertainment Room walls) pcs 1,100.00 15.00 16,500.00 8,250.00 - 24,750.00

b. Cement bags 85.00 270.00 22,950.00 11,475.00 - 34,425.00

c. Sand cu.m 7.50 1,600.00 12,000.00 6,000.00 - 18,000.00

d. 10mm Rebars (horizontal and vertical) pcs 60.00 130.00 7,800.00 3,900.00 - 11,700.00

e. G.I. Tie Wire roll 1.00 1,500.00 1,500.00 750.00 - 2,250.00

10. Portland Cement Plastering pcs 20.00 270.00 5,400.00 2,700.00 - 8,100.00
11. Structural Concrete (Slab)

a. Cement bags 130.00 270.00 35,100.00 17,550.00 - 52,650.00

b. Sand cu.m 13.00 1,600.00 20,800.00 10,400.00 - 31,200.00

c. Gravel cu.m 6.50 1,400.00 9,100.00 4,550.00 - 13,650.00

d. 12 mm Rebars pcs 200.00 200.00 40,000.00 20,000.00 - 60,000.00

e. G.I. Tie Wire roll 1.00 1,500.00 1,500.00 750.00 - 2,250.00


11. Structural Concrete (Planted Column)

a. Cement bags 20.00 270.00 5,400.00 2,700.00 - 8,100.00

b. Sand cu.m 1.00 1,600.00 1,600.00 800.00 - 2,400.00

c. Gravel cu.m 2.00 1,400.00 2,800.00 1,400.00 - 4,200.00

d. 16 mm Rebars (main bars) pcs 30.00 350.00 10,500.00 5,250.00 - 15,750.00


e. 10 mm Rebars (lateral ties) pcs 15.00 130.00 1,950.00 975.00 - 2,925.00

f. G.I. Tie Wires roll 1.00 1,500.00 1,500.00 750.00 - 2,250.00


11. Structural Concrete (Roof Beams)

a. Cement bags 32.00 270.00 8,640.00 4,320.00 - 12,960.00

b. Sand cu.m 3.50 1,600.00 5,600.00 2,800.00 - 8,400.00

c. Gravel cu.m 1.30 1,400.00 1,820.00 910.00 - 2,730.00

d. 16 mm Rebars (main bars) pcs 70.00 350.00 24,500.00 12,250.00 - 36,750.00

e. 10 mm Rebars (Stirrups) pcs 65.00 130.00 8,450.00 4,225.00 - 12,675.00

f. G.I. Tie Wires roll 2.00 1,500.00 3,000.00 1,500.00 - 4,500.00


11. Floor Topping w/ Sika Additive (deck)

a. Cement bags 140.00 270.00 37,800.00 18,900.00 - 56,700.00

b. Sand cu.m 20.00 1,600.00 32,000.00 16,000.00 - 48,000.00


12. Metal Trellises

a. Tubular Steel (2x4x10ft.) pcs 10.00 750.00 7,500.00 3,750.00 - 11,250.00

b. Welding Rods box 5.00 1,100.00 5,500.00 2,750.00 - 8,250.00

c. Paintings pck 1.00 10,000.00 10,000.00 5,000.00 - 15,000.00

13. Polycarbonate/ Glass pck 1.00 15,000.00 15,000.00 7,500.00 - 22,500.00

14. Structural Steel Rebars pcs - - - - - -


15. Horizontal and Vertical Tubular Frames for Doors (verify
Supplier) pcs - - - - - -
16. Horizontal and Vertical Tubular Frames for Windows
(verify Supplier) pcs - - - - - -
17. Metal Fabrications:

a. Canopies (10 mm Rebars) pcs 10.00 130.00 1,300.00 650.00 - 1,950.00

b. Trellis pcs 10.00 3,500.00 35,000.00 17,500.00 - 52,500.00


c. Handrail

c.a. Stainless Steel (2 in. x 2 in. x 10 ft.) pcs 7.00 2,100.00 14,700.00 7,350.00 - 22,050.00

c.b. Welding Rod box 5.00 1,100.00 5,500.00 2,750.00 - 8,250.00

d. Miscellaneous Steel Trims pck 1.00 10,000.00 10,000.00 5,000.00 - 15,000.00

e. Paintings pck 1.00 10,000.00 10,000.00 5,000.00 - 15,000.00

18. Metal Railings on Balconies (2 in. x 2 in. x 10 ft.) pcs 8.00 2,100.00 16,800.00 8,400.00 - 25,200.00

19. Architectural Ledges/ Canopies pck 1.00 12,500.00 12,500.00 6,250.00 - 18,750.00

20. Metal Stair Railing pcs 10.00 1,600.00 16,000.00 8,000.00 - 24,000.00

22. Laminated Cabinet Doors pck 1.00 7,500.00 7,500.00 3,750.00 - 11,250.00

23. Interior in Tile Finish (60 cm x 60 cm) pcs 380.00 900.00 342,000.00 171,000.00 - 513,000.00
24. Damp Proofing
a. 6 to 12 mils 'SUPER DPM', from quickseal, a
high density polyethylene sheet under all slabs pck
1.00 75,000.00 75,000.00 37,500.00 - 112,500.00
on grade and where indicated on drawings.
pck
b. Chlorinated polyethylene formed into uniform
flexible sheets, plain, 6 mil thickness, complying
- - - - - -
with ASTM C171
25. Water Proofing
Sika1 mixture collodial silicate liquid, diluted and
incorporated in all concrete and mortar (in pck
1.00 120,000.00 120,000.00 60,000.00 - 180,000.00
contact to ground, balconies and decks.

26. Insulations roll 5.00 2,500.00 12,500.00 6,250.00 - 18,750.00

27. Joint Sealers pcs - - - - - -


28. Roofing
a. 10mm thk. X 250 mm x 400mm Brown Patina by specialty contractor
b. Gutter: Ga. 18 Stainless Steel by specialty contractor
c. Flashing: Provide 6mm Thk. Ficem Board
by specialty contractor
Backing
29. Steel Doors by specialty contractor

30. Interior Painting Works pck 1.00 100,000.00 100,000.00 50,000.00 - 150,000.00
31. Exterior Painting Works by specialty contractor
32. Ceiling Works:

a. Gypsum Board pcs 55.00 350.00 19,250.00 9,625.00 - 28,875.00

b. Metal Furrings pcs 95.00 115.00 10,925.00 5,462.50 - 16,387.50

c. Carrying Channels pcs 70.00 130.00 9,100.00 4,550.00 - 13,650.00

d. Wall Angles pcs 8.00 75.00 600.00 300.00 - 900.00

e. W-Clips roll 2.00 400.00 800.00 400.00 - 1,200.00

f. Rivets pcs 750.00 2.00 1,500.00 750.00 - 2,250.00


g. Black Screws pcs 750.00 3.00 2,250.00 1,125.00 - 3,375.00

h. Concrete Nails pcs 200.00 3.00 600.00 300.00 - 900.00

h. Tapes pcs 10.00 150.00 1,500.00 750.00 - 2,250.00

h. Paintings pck 1.00 75,000.00 75,000.00 37,500.00 - 112,500.00


33. Cistern

a. 10mm rebars pcs 20.00 130.00 2,600.00 1,300.00 - 3,900.00

b. 4" CHB pcs 75.00 15.00 1,125.00 562.50 - 1,687.50

c. Cement bags 20.00 270.00 5,400.00 2,700.00 - 8,100.00

d. Sand cu.m 5.00 1,600.00 8,000.00 4,000.00 - 12,000.00


34. Cistern Finish:

a. Epoxy Food Grade Coating for Interior gal 10.00 650.00 6,500.00 3,250.00 - 9,750.00

b. Volclay Bentonite for Exterior gal 10.00 850.00 8,500.00 4,250.00 - 12,750.00

35. Rainwater Tanks pck - - - - - -

36. Drains (provide P-Traps) pcs 6.00 650.00 3,900.00 1,950.00 - 5,850.00

37. Built-Up Lavatories pck 1.00 25,000.00 25,000.00 12,500.00 - 37,500.00

38. Built-Up Sinks pck 1.00 5,000.00 5,000.00 2,500.00 - 7,500.00

39. Built-Up Floor Traps pck 1.00 3,500.00 3,500.00 1,750.00 - 5,250.00
40. Provision of Drains for Mechanical ACU's, Exhaust Vent
and Ducting pcs - - - - - -

41. Provision for Audio and Lighting Systems pcs - 750.00 - - - -


42. All Electrical wiring requirements including installations of:

a. Switches pcs 10.00 160.00 1,600.00 800.00 - 2,400.00

b. Receptacles pcs 10.00 120.00 1,200.00 600.00 - 1,800.00

c. Utility Boxes pcs 10.00 60.00 600.00 300.00 - 900.00

d. Junction Boxes pcs 12.00 75.00 900.00 450.00 - 1,350.00

e. Panel Boards pcs 1.00 6,100.00 6,100.00 3,050.00 - 9,150.00

f. 30 AMP Circuit Breakers pcs 6.00 550.00 3,300.00 1,650.00 - 4,950.00

g. 2.0 mm sq. THHN Wire mts 300.00 45.00 13,500.00 6,750.00 - 20,250.00

h. 3.5 mm sq. THHN Wire mts 320.00 55.00 17,600.00 8,800.00 - 26,400.00

43. Demobilization lot - - - - - -


44. As-Built Drawings of:
a. Architectural Contractor-Supplied (varies)
b. Structural Contractor-Supplied (varies)
c. Plumbing Contractor-Supplied (varies)
d. Sanitary Contractor-Supplied (varies)
e. Electrical Contractor-Supplied (varies)
f. Roughing-ins Contractor-Supplied (varies)
g. Mechanical Drains Contractor-Supplied (varies)
45. Occupancy Permit Contractor-Supplied (varies)
46. Cleaning lot - - - - - -

TOTAL COST 1,354,385.00 1,098,892.50 2,553,277.50


Engineering Works Refer to Scope of work of Engineering Works
4.0
A. Electrical Works Complete Electrical Works except supply of lighting fixture, switches,and convinience outlets.
B. Plumbing Works Complete plumbing works except supply of plumbing fixtures.
C. Structural Works Complete structural works including cistern and perimeter fence.
D. Mechanical Works Complete works and wiring except ACU and Accessories (by others)
Note: Include these items in Contractor's scope of works
1. Provide Aluminum strips, edging, inserts and inlays where needed 6mm thick anodized aluminum satin finish.
2. Provide aluminum drip molds - all exposed horizontal concrete slab, canopy, parapet, wall and where needed 6mm thick anodizedsatin finish angular drip mold.
3. Conceal all utilities.

TOTAL MATERIAL COST


1,354,385.00
TOTAL LABOR COST
1,098,892.50
EQUIPMENT COST AND DEMOLITION
235,438.50

DIRECT CONSTRUCTION COST 2,688,716.00


Mark-up
537,743.20

TOTAL PROJECT COST


3,226,459.20