Electrical Data for 2011 - 2012
Alviar Construction and General Services
232 San Juan Calamba City, Laguna
Project :Proposed two-storey renovation residential house
Location :Madison South.,Calamba City,Laguna
Owner :Mrs. Emelie Benebidez
Date :August 19,2014
PROLECT COST ESTIMATE
ACTIVITYUNIT QUANTITY UNIT COST TOTAL COST GRAND
I. Demolition WorksTOTAL
a)clearingsq.m. 55.70 60.00 3,342.00
b)Mobilization/Demonbilizationlot 1.00 5,000.00 5,000.00
II. Plans, Permits and Licensing
a)Building Permitlot 1.00 10,000.00 10,000.00
b)Lot Planlot 1.00 1,000.00 1,000.00
c)Arch/Structl/Plumb/Electllot 1.00 25,000.00 25,000.00
d)Zoning permitlot 1.00 6,500.00 6,500.00
III. Facilities
a)Bankouselot 1.00 2,500.00 2,500.00
b)Temp. faciliteslot 1.00 3,500.00 3,500.00
1)Securing Water
2)Securing Electrical
IV. Earthworks
a)Excavationcum 9.65 1,800.00 17,370.00
b)Fillingcum 4.00 950.00 3,800.00 78,012.00
V. Concreting Works
a)Footing
1)cementbag 15.00 235.00 3,525.00
2)sandcum 1.00 1,200.00 1,200.00
3)Gravel cum 4.00 1,200.00 4,800.00
b)Wall Footing
1)cementbag 32.00 235.00 7,520.00
2)sandcum 2.00 1,200.00 2,400.00
3)Gravel cum 4.00 1,200.00 4,800.00
c)Column
1)cementbag 18.00 235.00 4,230.00
2)sandcum 1.00 1,200.00 1,200.00
3)Gravel cum 2.00 1,200.00 2,400.00
d)Floor Beams
1)cementbag 31.00 235.00 7,285.00
2)sandcum 1.75 1,200.00 2,100.00
3)Gravel cum 3.50 1,200.00 4,200.00
e)Roof Beams
1)cementbag 10.00 235.00 2,350.00
2)sandcum 0.75 1,200.00 900.00
3)Gravel cum 1.00 1,200.00 1,200.00
f)Floor Slab
1)cementbag 50.00 220.00 11,000.00
2)sandcum 3.00 1,200.00 3,600.00
3)Gravel cum 5.50 1,200.00 6,600.00
4)RMC 2800 psicum 6.00 4,000.00 24,000.00 95,310.00
VI. Reinforcement Works
a)Footing
1)16mm deformed barpc 17.00 305.00 5,185.00
3)G.I. Wire # 16kg 2.00 75.00 150.00
b)Wall Footing
2)10mm deformed barpc 27.00 125.00 3,375.00
3)G.I. Wire # 16kg 8.50 75.00 637.50
c)Column
1)12mm deformed barpc 60.00 175.00 10,500.00
2)10mm deformed barpc 75.00 125.00 9,375.00
3)G.I. Wire # 16kg 6.00 75.00 450.00
e)Floor Beam
1)12mm deformed barpc 75.00 175.00 13,125.00
2)10mm deformed barpc 127.00 125.00 15,875.00
3)G.I. Wire # 16kg 5.00 75.00 375.00
f)Roof Beam
1)12mm deformed barpc 35.00 175.00 6,125.00
2)10mm deformed barpc 30.00 125.00 3,750.00
3)G.I. Wire # 16kg 6.50 75.00 487.50
g)Floor Slab
1)12mm deformed barpc 110.00 175.00 19,250.00
2)10mm deformed barpc 84.00 125.00 10,500.00
3)G.I. Wire # 16kg 10.00 75.00 750.00 99,910.00
VII. Masonry Works
a)Exterior Wall
1)CHB 5"pc 1,950.00 12.00 23,400.00
2)cementbag 15.00 220.00 3,300.00
3)sandcum 3.00 1,200.00 3,600.00
4)10mm deformed barpc 66.00 125.00 8,250.00
5)G.I. Wire # 16kg 9.50 75.00 712.50
b)Interior Wall
1)CHB 4"pc 1,220.00 9.00 10,980.00
2)cementbag 8.00 220.00 1,760.00
3)sandcum 2.00 1,200.00 2,400.00
4)10mm deformed barpc 25.00 125.00 3,125.00
5)G.I. Wire # 16kg 5.00 75.00 375.00
c)Mortar
2)cementbag 18.00 220.00 3,960.00
3)sandcum 3.00 1,200.00 3,600.00
e)Stone Design
1)Stone Designsq.m. 22.00 375.00 8,250.00
2) cement bag 5.00 220.00 1,100.00
3)Varnishbottle 8.00 50.00 400.00 75,212.50
VII. Tile Works
a)Gound Floor Tiles
1)0.3 x0.30m ceramic tilespc 844.00 40.00 33,760.00
2)cementbag 30.00 220.00 6,600.00
3)Groutbag 4.00 650.00 2,600.00
b)Gound Floor CR Tiles
1)0.2 x0.20m unglaze tilespc 56.00 40.00 2,240.00
2)cementbag 2.00 220.00 440.00
3)Groutbag 0.50 650.00 325.00
4)0.3 x 0.2m glaze tilespc 122.00 45.00 5,490.00
5)cementbag 4.00 220.00 880.00
c)Counter top( @ kitchen)
1)0.60 x .60m granite tilespc 8.00 350.00 2,800.00
2)cementbag 3.00 220.00 660.00
3)Groutbag 1.00 650.00 650.00
4)CHB 5"pcs 35.00 12.00 420.00
5)sandcum 1.00 1,200.00 1,200.00
d)Second Floor tile
1)0.3 x0.30m ceramic tilespc 844.00 40.00 33,760.00
2)cementbag 30.00 220.00 6,600.00
3)Groutbag 4.00 650.00 2,600.00
e)Second Floor CR Tiles
1)0.2 x0.20m unglaze tilespc 56.00 40.00 2,240.00
2)cementbag 2.00 220.00 440.00
3)Groutbag 0.50 650.00 325.00
4)0.3 x 0.2m glaze tilespc 122.00 45.00 5,490.00
5)cementbag 4.00 220.00 880.00 110,400.00
VIII. Schedule of Doors and Windows
a)Jambs
1)0.9 x 2.1 m panel doorpc 3.00 4,500.00 13,500.00
3)0.8 x 2.1 m flush doorpc 3.00 4,000.00 12,000.00
4)0.7 x 2.1 m panel doorpc 2.00 4,200.00 8,400.00
Door
1)0.9 x 2.1 m panel doorpc 3.00 5,500.00 16,500.00
2)0.8 x 2.1 m flush doorpc 3.00 4,200.00 12,600.00
3)0.7 x 2.1 m panel doorpc 2.00 3,900.00 7,800.00
4)0.6 x 2.1 m PVCpc 3.00 3,500.00 10,500.00
5)16 x 2.1 m steel doorpc 2.00 9,000.00 18,000.00
6)1.0 x 2.1 m steel doorpc 1.00 3,500.00 3,500.00
7)2.65 x 2.1 m steel doorpc 1.00 7,500.00 7,500.00
8)0.9 x 2.1 m steel doorpc 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
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 doorpc 2.00 6,000.00 12,000.00
2)Flush doorpc 16.00 4,000.00 64,000.00
3)Gate pc 3.00 3,500.00 10,500.00
e)Accessorieslot 1.00 5,000.00 5,000.00 285,300.00
IX. Roofing Works
a)Trusses
1)RHS 50x125x2mmpc 20.00 1,350.00 27,000.00
2) LC Purlins, 75x40x10x1.2mmpc 17.00 1,875.00 31,875.00
3)Gutterlm 6.00 200.00 1,200.00
4)Ridgerolllm 30.00 250.00 7,500.00
5)Shingled roofsq.m. 56.00 1,250.00 70,000.00
6)Insulation double bubble foilroll 3.00 4700.00 14,100.00
7)Roof screwpc 350.00 5.00 1,750.00
8)Welding Rodbox 2.00 1500.00 3,000.00
9)Other accessorieslot 1.00 5,000.00 5,000.00 161,425.00
X. Plumbing /Sanitary Works
a)Catch Basin
1)Base concrete, cementbag 7.00 220.00 1,540.00
2) Walls, CHB 4"pc 60.00 9.00 540.00
3)Sandcum 1.00 1,200.00 1,200.00
4)Gravel cum 0.50 1,200.00 600.00
b)Septic Tank
1)Base concrete, cementbag 10.00 220.00 2,200.00
2) Walls, CHB 4"pc 100.00 9.00 900.00
3)Sandcum 2.00 1,200.00 2,400.00
4)Gravel cum 2.00 1,200.00 2,400.00
c)Down Spout
1)10 mm pvc pipepc 12.00 300.00 3,600.00
2) 100 mm pvc pipepc 10.00 1,300.00 13,000.00
3)7.5 mm pvc pipepc 7.00 650.00 4,550.00
4)3/4 in pvc pipepc 6.00 450.00 2,700.00
5)Accessorieslot 1.00 5,000.00 5,000.00
d)Others
1)Gate valvepc 1.00 3,000.00 3,000.00
2) Water meterpc 1.00 1,750.00 1,750.00
3)Floor drainpc 7.00 450.00 3,150.00
4)Water Closetpc 2.00 4,500.00 9,000.00
5)Lavatorypc 2.00 3,000.00 6,000.00
6)Shower headpc 2.00 4,500.00 9,000.00
7)Kitchen Sinkpc 2.00 4,000.00 8,000.00
8)Faucetpc 6.00 3,000.00 18,000.00
9)hoss bibpc 1.00 2,000.00 2,000.00
10)P trappc 4.00 875.00 3,500.00
11)Y- angle pipepc 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" teepc 4.00 50.00 200.00
f)Accessorieslot 1.00 5,000.00 5,000.00 114,520.00
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 mm conduitlm 75.00 375.00 28,125.00
4)32 mm conduitlm 75.00 450.00 33,750.00
5)wires and cableslot 1.00 10,000.00 10,000.00
b)Lighting fixtures
1)pin lightspc 10.00 350.00 3,500.00
2) center lightspc 16.00 1,900.00 30,400.00
c)Serive entrance post
1)cementbag 9.00 220.00 1,980.00
2) Sandpc 0.75 1,200.00 900.00
3) Gravel pc 1.00 1,200.00 1,200.00
4)16mm deformed barpc 4.00 305.00 1,220.00
5)12mm deformed barpc 7.00 175.00 1,225.00
6)10mm deformed barpc 8.00 125.00 1,000.00
7) Wiringsbox 1.00 126.00 126.00
8) 2" PVC pipepc 2.00 250.00 500.00
d)Roughins and conduit boxeslot 1.00 10,000.00 10,000.00
e)Panel board ( 150 AT)pc 2.00 3,600.00 7,200.00
f)Circuit breakerpc 2.00 1,500.00 3,000.00
g)Others -
1)convenience outletpc 16.00 325.00 5,200.00
2)duplex conv outletpc 8.00 400.00 3,200.00
3)single pole switchpc 12.00 175.00 2,100.00
4)duplex switchpc 8.00 200.00 1,600.00
h)Accessorieslot 1.00 10,000.00 10,000.00 177,602.00
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 colorgal 2.00 495.00 990.00
5)Novtek Skimcoat Whitepc 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 thinnerlit 6.00 416.00 2,496.00
9)Boysen Lacquer Sanding Sealergal 5.00 570.00 2,850.00
10)Boysen Lacquer thinnerlit 10.00 420.00 4,200.00
11)Boysen Whitelit 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 Bulletinlit 12.00 110.00 1,320.00
14)Mirka Water Proofinglit 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 colorgal 3.00 495.00 1,485.00
5)Novtek Skimcoat Whitepc 2.00 500.00 1,000.00
6)Boysen White QDE (for senepa)gal 7.00 650.00 4,550.00
7) Boysen Lacquer thinnerlit 3.00 416.00 1,248.00
8) Boysen Lacquer Sanding Sealergal 5.00 570.00 2,850.00
9)Boysen Lacquer thinnerlit 3.00 420.00 1,260.00
10)Boysen Whitelit 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 Bulletinlit 5.00 110.00 550.00
13)Mirka Water Proofinglit 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 colorgal 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 colorgal 3.00 495.00 1,485.00
e)Otherslot 1.00 5,000.00 5,000.00 105,359.00
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 plywoodpc 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 plywoodpc 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
3) Marine plywoodpc 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, Wilconkg 5.00 145.00 725.00
11)Flat Latex Boysen, Wilcontin 10.00 2,002.00 20,020.00
12)Gypsum Putty Konstructtin 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)Stairslot 1.00 75,000.00 75,000.00
e)Otherslot 1.00 5,000.00 5,000.00 247,185.00
XII. Formworks
a)Concreting of slab at 2nd floor level
1Coco Lumber, 2x2x12, Php 58/pcpc 100.00 60.00 6,000.00
2Coco Lumber, 2x3x12, Php 87/pcpc 100.00 90.00 9,000.00
3 Marine plywoodpc 35.00 375.00 13,125.00
4CWN #2 (Jay-Cee Trading) P70/pckilo 5.00 140.00 700.00
5CWN #3 (Jay-Cee Trading) P70/pckilo 5.00 210.00 1,050.00
b)Beams and columns at 2nd floor level
1Coco Lumber, 2x2x12, Php 58/pcpc 50.00 60.00 3,000.00
2Coco Lumber, 2x3x12, Php 87/pcpc 50.00 90.00 4,500.00
3 Marine plywoodpc 15.00 375.00 5,625.00
4CWN #2 (Jay-Cee Trading) P70/pckilo 4.00 140.00 560.00
5CWN #3 (Jay-Cee Trading) P70/pckilo 4.00 210.00 840.00
c)Kitchen and CR counter
1Coco Lumber, 2x2x12, Php 58/pcpc 10.00 60.00 600.00
2Coco Lumber, 2x3x12, Php 87/pcpc 10.00 90.00 900.00
3 Marine plywoodpc 4.00 375.00 1,500.00
4CWN #2 (Jay-Cee Trading) P70/pckilo 1.00 140.00 140.00
5CWN #3 (Jay-Cee Trading) P70/pckilo 1.00 210.00 210.00
47,750.00
Direct Material Cost 1,519,973.50
Labor cost 683,988.08
Part I to IV 78,012.00
Mark up 228,197.36
Supervison 100,000.00
Construction Cost Php 2,610,170.93
