Saturday, April 22, 2017

CLIENT:
PROJECT: TWO STOREY RENOVATION
LOCATION:

ITEMS DESCRIPTION OF WORKS QTY. UNIT UNIT COSTTOTAL MAT'L COST TOTAL LABOR COST TOTAL AMOUNT
I. Mobilization/ Demobilization 1 lot 35100 35,100.00
Sub-total I 35,100.00

II. Dirty Works

1 Demolition 1 lot 17550 17,550.00
2 Dismantling 1 lot 35100 35,100.00
3 Chipping 1 lot 35100 35,100.00
4 Hauling of Debris 1 lot 58500 58,500.00
Sub-total II 146,250.00

III. Attic Construction

1 Formworks
Column 16.848 sq.m 700 11,793.60 4,717.44 16,511.04
Beam 61.33 sq.m 700 42,928.70 17,171.48 60,100.19
Suspended Slab 61.02 sq.m 700 42,712.49 17,085.00 59,797.48
2 Rebars
Column 277.4 kgs 35 9,707.61 4,368.42 14,076.03
Beam 769.9 kgs 35 26,946.35 12,125.86 39,072.20
Suspended Slab 1111 kgs 35 38,901.22 17,505.55 56,406.77
3 Concreting
Column 1.6848 cu.m 3500 5,896.80 2,948.40 8,845.20
Beam 4.088 cu.m 3500 14,309.57 7,154.78 21,464.35
Suspended Slab 61.02 cu.m 3500 213,562.44 106,781.22 320,343.66
4 Masonry
5" CHB Laying 146.5 sq.m 750 109,906.88 54,953.44 164,860.31
Plastering 293.1 sq.m 250 73,271.25 36,635.63 109,906.88
5 Roof Framing 80.21 sq.m 1300 104,267.59 52,133.80 156,401.39
6 Roofing 80.21 sq.m 2200 176,452.85 88,226.42 264,679.27
7 Ceiling Works 80.21 sq.m 800 64,164.67 32,082.34 96,247.01
Sub-total III 1,388,711.78
IV. Expansion Construction/ Lanai
1 Excavation
Column Footing 15.795 cu.m 600 9,477.00 9,477.00
Wall Footing 7.975 cu.m 600 4,784.83 4,784.83
2 Concreting
Slab-on-fill 2.3166 cu.m 3500 8,108.10 4,054.05 12,162.15
Column Footing 3.159 cu.m 3500 11,056.50 5,528.25 16,584.75
Wall Footing 1.495 cu.m 3500 5,233.41 2,616.71 7,850.12
Column 2.9484 cu.m 3500 10,319.40 5,159.70 15,479.10
Beam 4.717 cu.m 3500 16,511.04 8,255.52 24,766.56
Suspended Slab 2.8782 cu.m 3500 10,073.70 5,036.85 15,110.55
Roof beam 2.6208 cu.m 3500 9,172.80 4,586.40 13,759.20
Slab on fill 5.469 cu.m 3500 19,140.03 9,570.02 28,710.05
4 Formworks
Column 39.312 sq.m 700 27,518.40 11,007.36 38,525.76
Beam 78.624 sq.m 700 55,036.80 22,014.72 77,051.52
Suspended Slab 57.564 sq.m 700 40,294.80 16,117.92 56,412.72
5 Rebars
Column Footing 133 kgs 35 4,655.52 2,094.99 6,750.51
Wall Footing 66.35 kgs 35 2,322.24 1,045.01 3,367.25
Column 683.4 kgs 35 23,919.39 10,763.72 34,683.11
Beam 617.7 kgs 35 21,618.46 9,728.30 31,346.76
Suspended Slab 613.4 kgs 35 21,469.07 9,661.08 31,130.15
Roof beam 419 kgs 35 14,666.21 6,599.79 21,266.00
Slab on fill 230 kgs 35 8,050.90 3,622.91 11,673.81
6 Masonry
5" CHB Laying (Ground ) 58.149 sq.m 700 40,704.30 16,281.72 56,986.02
5" CHB Laying (Second ) 74.88 sq.m 700 52,416.00 20,966.40 73,382.40
Plastering 266.1 sq.m 300 79,817.40 31,926.96 111,744.36
7 Roof Framing 38.376 sq.m 1500 57,564.00 28,782.00 86,346.00
8 Roofing 38.376 sq.m 2500 95,940.00 47,970.00 143,910.00
9 Ceiling Works 67.158 sq.m 800 53,726.40 26,863.20 80,589.60
10 Trellis Framing 25.9 sq.m 1200 31,084.56 12,433.82 43,518.38
11 Trellis Roofing 25.9 sq.m 1500 38,855.70 15,542.28 54,397.98
Sub-total IV 1,111,766.63
V. Floor Finishes ( Note Materials like Cement, Sand or Adhesive are included. )
1 Ground Floor ( Tiles and Wood Flooring are Excluded )
Living/ Dining/ Foyer 74.72 sq.m 22,414.86 51,000.00 73,414.86
Kitchen 10.25 sq.m 200 2,049.84 8,000.00 10,049.84
Utility Area 6.474 sq.m 200 1,294.84 3,107.00 4,401.84
CR 1 25.623 sq.m 200 5,124.60 10,249.00 15,373.60
CR 2 27.15 sq.m 200 5,430.86 10,861.00 16,291.86
Porch 2.808 sq.m 200 561.60 1,347.00 1,908.60
 Carport 22.6 sq.m 200 4,520.88 10,850.00 15,370.88
Lanai 20.85 sq.m 200 4,169.88 15,000.00 19,169.88
2 Second Floor
Master's Bedroom 67.64 sq.m 200 13,527.54 67,637.00 81,164.54
Bedroom 1 15.65 sq.m 200 3,130.71 15,653.00 18,783.71
Bedroom 2 17.1 sq.m 200 3,419.16 17,095.00 20,514.16
Hallway 3.817 sq.m 200 763.31 3,816.00 4,579.31
Toilet 1 47.79 sq.m 200 9,558.90 22,941.00 32,499.90
Toilet 2 40.72 sq.m 200 8,144.37 19,546.00 27,690.37
3 Attic Floor
Bedroom 4 19.03 sq.m 200 3,805.54 2,283.33 6,088.87 .
Hallway 3.861 sq.m 200 772.20 463.32 1,235.52
Closet 6.318 sq.m 200 1,263.60 758.16 2,021.76
Theater Room 18 sq.m 200 3,599.29 2,159.58 5,758.87
4 Stair 98.28 panels Owner's Supply 80,000.00 80,000.00
Sub-total V 436,318.37
VI. Stair Construction
Formworks 16.146 sq.m 700 11,302.20 3,955.77 15,257.97
Rebars 266 kgs 35 9,309.08 3,258.18 12,567.26
Concreting 3.3696 cu.m 3500 11,793.60 4,127.76 15,921.36
Formworks Removal 16.146 sq.m 300 4,843.80 4,843.80
Plastering 42.12 l.m 200 8,424.00 4,212.00 12,636.00
Stainless Railing 15.678 l.m 4500 70,551.00 24,692.85 95,243.85
Glazing ( Tempered ) 20.38 sq.m 2000 40,762.80 14,266.98 55,029.78
Sub-total VI 211,500.02
VII. Carpentry Works
1 Ground Floor Ceiling 107.5 sq.m 800 85,962.24 38,683.01 124,645.25
2 Second Floor Ceiling 131.1 sq.m 800 104,906.88 47,208.10 152,114.98
3 Decorative Walling @ Living area 1 lot 70200 70,200.00 31,590.00 101,790.00
4 Closets @ Master's Bedroom 8.658 l.m 8000 69,264.00 31,168.80 100,432.80
5 Attic Walk-in Closet 2.34 l.m 8000 18,720.00 8,424.00 27,144.00
6 Attic Bedroom Closet 2.34 l.m 8000 18,720.00 8,424.00 27,144.00
8424 Sub-total VII 533,271.02
VIII. Painting
Walling 987.4 sq.m 150 148,114.98 59,245.99 207,360.97
Ceiling 386 sq.m 150 57,892.54 23,157.01 81,049.55
Special Wall Finishes ( Ground On 1 lot
Sub-total VIII 288,410.52

IX. Doors and Windows/ Jamb/ Har ( Note : Doors are Excluded )
1 Main Door 1 set Owner's Supply 9,360.00 9,360.00
2 Service Door 1 set Owner's Supply 5,475.00 5,475.00
3 Utility Area 1 set Owner's Supply 5,475.00 5,475.00
4 Kitchen 1 set Owner's Supply 5,475.00 5,475.00
5 Bedrooms 5 sets Owner's Supply 27,378.00 27,378.00
6 Master's Bedroom toilet 2 sets 4095 8,190.00 12,636.00 20,826.00
7 Walk-in Closet 1 set 4095 4,095.00 6,318.00 10,413.00
8 Attic Walk-in Closet 2 sets Owner's Supply 10,951.00 10,951.00
9 4.8 m x 2.10 m Alum. Sliding Do 1 set 70000 70,000.00 28,000.00 98,000.00
10 2.10 m x 1.70 m Alum. Casement 1 set 33415.2 33,415.20 10,024.56 43,439.76
11 4.75 m x 1.70 m Alum. Casement 1 set 75582 75,582.00 22,674.60 98,256.60
12 1.70 m x 1.20 m Alum. Casement 2 sets 19094.4 38,188.80 11,456.64 49,645.44
13 1.50 m x 0.60 m Alum. Casemen 2 sets 8424 16,848.00 5,054.40 21,902.40
Sub-total IX 406,597.20
X. Electrical/ Cable / Telephone
1 Convinience Outlet
Ordinary Outlet 37 units Owner's Supply 14,800.00 14,800.00
aircon outlet 5 units Owner's Supply 2,000.00 2,000.00
2 Lighting Outlet
a. Pin Light 64 units Owner's Supply 25,600.00 25,600.00
b. Surface Mounted light 12 units Owner's Supply 4,800.00 4,800.00
c. Directional Recessed Light 11 units Owner's Supply 4,400.00 4,400.00
d. Drop Light 7 units Owner's Supply 2,800.00 2,800.00
e. Wall Lamp 4 units Owner's Supply 1,600.00 1,600.00
f. Directional metal halide 4 units Owner's Supply 1,600.00 1,600.00
3 Switches 40 units Owner's Supply 16,000.00 16,000.00
4 Wiring 1 lot 60000 60,000.00 400.00 60,400.00
5 Circuit Breaker 26 units 1200 31,200.00 10,400.00 41,600.00
6 Panel Board 2 units 2500 5,000.00 800.00 5,800.00
7 Cable Line 1 lot 12000 12,000.00 400.00 12,400.00
8 Telephone Line 1 lot 11700 11,700.00 4,680.00 16,380.00
Sub-total X 210,180.00
XI. Plumbing
Dismantling of existing plumbing 1 lot 11700 11,700.00 11,700.00
New Waste Line 1 lot 17550 17,550.00 8,775.00 26,325.00
New Water Line 1 lot 23400 23,400.00 11,700.00 35,100.00
New Drainage Line 1 lot 17550 17,550.00 8,775.00 26,325.00
Water Closet 4 sets Owner's Supply 18,720.00 18,720.00
Lavatory 4 sets Owner's Supply 7,020.00 7,020.00
Kitchen Sink 1 set Owner's Supply 2,925.00 2,925.00
Shower Set 4 sets Owner's Supply 23,400.00 23,400.00
Sub-total XI 151,515.00

Project Cost 4,919,620.55