Project Cost Estimate (All Included)

JOHN MICHAEL P.
FERNANDEZ, architect architectural + interior design + build

Engineering Project Management Construction
PROJECT : PROPOSED TWO-STOREY REST-HOUSE

LOCATION : SAN JOSE STREET, POTOTAN, ILOILO
OWNER : MR. IAN VER PENDON
DATE PREPARED : MARCH 26, 2020
DIRECT COST
CODE / ITEM NO. PARTICULAR / WORK DESCRIPTION QTY. UNIT TOTAL DIR. COST
MATERIAL LABOR
Division 1.00 GENERAL REQUIREMENTS
1.1 Mobilization and Demobilization 1.00 lot 10,000.00 10,000.00
1.2 Temporary barriers and enclosures 1.00 lot 5,000.00 1,500.00 6,500.00
1.3 Project identification and signs 1.00 lot 1,000.00 400.00 1,400.00
1.4 Temporary facilities and field office 1.00 lot 5,000.00 2,000.00 7,000.00
1.5 Material storage and bunkhouse 1.00 lot 5,000.00 2,000.00 7,000.00
1.6 Permits, safety requirements and others 1.00 lot - -
1.7 Lot re-surveying 1.00 lot - -
1.8 Soil test and analysis 1.00 lot - -
1.9 Temporary power supply 1.00 lot - -
1.10 Temporary water supply 1.00 lot - -
1.11 Security 1.00 lot - -
SUB-TOTAL ( General Requirements) 31,900.00
Division 2.00 SITE WORKS
2.1 Clearing, survey and lay-out 1.00 lot 10,000.00 3,000.00 13,000.00
2.2 Structural excavation
2.2.1 Columns footings 13.50 cu.m 400.00 5,400.00
2.2.2 Footing tie beams 5.02 cu.m 400.00 2,008.00
2.3 Gravel base course
2.3.1 Column footings 0.90 cu.m 950.00 380.00 1,197.00
2.3.2 Footing tie beams 0.84 cu.m 950.00 380.00 1,117.20
2.4 Backfilling and compaction 18.52 cu.m 200.00 3,704.00
2.5 Soil treatment and poisoning for slab-on-fill lot - -
2.6 Imported embankment and compaction lot - -
SUB-TOTAL ( Site Works) 26,426.20
Division 3.00 METAL RE-INFORCEMENTS
3.1 Footings
3.1.1 Column footings 2.70 cu.m
16mm dia. X 6m RSB 16.00 length 388.00 155.20 8,691.20
#16 G.I. tie wire 3.00 kg 85.00 34.00 357.00
3.1.2 Footing tie beam (FTB) 1.16 cu.m
#16 G.I. tie wire 5.00 kg 85.00 34.00 595.00
3.2 Columns
3.2.1 Column 1 (C1) 2.04 cu.m
#16 G.I. tie wire 7.00 kg 85.00 34.00 833.00
3.2.2 Column 2 (C2) 1.70 cu.m
#16 G.I. tie wire 7.00 kg 85.00 34.00 833.00
3.2.3 Stiffener column (SC) 0.36 cu.m
10mm dia. X 6m RSB 2.00 length 155.00 62.00 434.00
#16 G.I. tie wire 1.00 kg 85.00 34.00 119.00
3.3 Beams
3.3.1 Floor beam 1 (FB1) 0.88 cu.m
#16 G.I. tie wire 3.00 kg 85.00 34.00 357.00
#16 G.I. tie wire 6.00 kg 85.00 34.00 714.00
Address: Batuan, Pototan, Iloilo cel. nos.: 09425523020 / 09060080226 email address: jmike.fernandez@yahoo.com
JOHN MICHAEL P. FERNANDEZ, architect architectural + interior design + build

#16 G.I. tie wire 3.00 kg 85.00 34.00 357.00
3.3.4 Roof beam 1 (RB1) 0.41 cu.m
#16 G.I. tie wire 6.00 kg 85.00 34.00 714.00
3.3.5 Roof beam 2 (RB2) 1.26 cu.m
#16 G.I. tie wire 2.00 kg 85.00 34.00 238.00
3.3.6 Lintel beam (LB) 0.30 cu.m
#16 G.I. tie wire 1.00 kg 85.00 34.00 119.00
3.4 Suspended slab
3.4.1 Second floor slab 4.15 cu.m
#16 G.I. tie wire 25.00 kg 85.00 34.00 2,975.00
3.4.2 Roof slab 1.11 cu.m
#16 G.I. tie wire 4.00 kg 85.00 34.00 476.00
SUB-TOTAL ( Metal Re-inforcements) 168,742.00
Division 4.00 FORMWORKS AND SCAFFOLDINGS
4.1 Formworks, Scaffoldings and Shorings
3/8" thk. Ordinary plywood 20.00 sheet 650.00 260.00 18,200.00
2" x 3" x 10' coco lumber 2,500.00 bd.ft. 25.00 10.00 87,500.00
4" CWN 25.00 kg 75.00 30.00 2,625.00
2 1/2" CWN 50.00 kg 80.00 32.00 5,600.00
1 1/4" CWN 15.00 kg 95.00 38.00 1,995.00
SUB-TOTAL ( Formworks and Scsffoldings) 115,920.00
Division 5.00 CONCRETE WORKS
5.1 Footings
5.1.1 Column footings 2.70 cu.m
Cement 24.30 bag 245.00 98.00 8,334.90
Sand 1.35 cu.m 650.00 260.00 1,228.50
Gravel (Classified 3/4") 2.70 cu.m 900.00 360.00 3,402.00
5.1.2 Footing tie beam (FTB) 1.16 cu.m
Cement 10.44 bag 245.00 98.00 3,580.92
Sand 0.58 cu.m 650.00 260.00 527.80
5.2 Columns
5.2.1 Column 1 (C1) 2.04 cu.m
Cement 18.36 bag 245.00 98.00 6,297.48
Sand 1.02 cu.m 650.00 260.00 928.20
5.2.2 Column 2 (C2) 1.70 cu.m
Cement 15.30 bag 245.00 98.00 5,247.90
Sand 0.85 cu.m 650.00 260.00 773.50
5.2.3 Stiffener column (SC) 0.36 cu.m
Cement 3.24 bag 245.00 98.00 1,111.32
Sand 0.18 cu.m 650.00 260.00 163.80
Gravel (Classified 3/4") 0.36 cu.m 900.00 360.00 453.60
5.3 Beams
Cement 7.92 bag 245.00 98.00 2,716.56
Sand 0.44 cu.m 650.00 260.00 400.40
Cement 16.92 bag 245.00 98.00 5,803.56
Sand 0.94 cu.m 650.00 260.00 855.40

Cement 8.10 bag 245.00 98.00 2,778.30
Sand 0.45 cu.m 650.00 260.00 409.50
5.3.4 Roof beam 1 (RB1) 0.41 cu.m
Cement 3.69 bag 245.00 98.00 1,265.67
Sand 0.21 cu.m 650.00 260.00 186.55
5.3.5 Roof beam 2 (RB2) 1.26 cu.m
Cement 11.34 bag 245.00 98.00 3,889.62
Sand 0.63 cu.m 650.00 260.00 573.30
5.3.6 Lintel beam (LB) 0.30 cu.m
Cement 2.70 bag 245.00 98.00 926.10
Sand 0.15 cu.m 650.00 260.00 136.50
5.4 Suspended slab
5.4.1 Second floor slab 4.15 cu.m
Cement 37.35 bag 245.00 98.00 12,811.05
Sand 2.08 cu.m 650.00 260.00 1,888.25
5.4.2 Roof slab 1.11 cu.m
Cement 9.99 bag 245.00 98.00 3,426.57
Sand 0.56 cu.m 650.00 260.00 505.05
SUB-TOTAL ( Concrete Works) 90,517.70
Division 6.00 MASONRY WORKS
6.1 Masonry works
6.1.1 CHB layering 4"
4" CHB 1,921.00 pcs. 15.00 6.00 40,341.00
Cement 116.00 bag 245.00 98.00 39,788.00
Sand 9.60 cu.m 650.00 260.00 8,736.00
6.1.2 Wall plastering
Cement 139.00 bag 245.00 110.25 49,379.75
Sand 7.70 cu.m 650.00 292.50 7,257.25
SUB-TOTAL ( Masonry Works) 178,703.00
Division 7.00 TRUSS AND ROOF WORKS
7.1 Metal truss
7.1.1 Roof truss and frames
1.50mm x 2" x 3" x 20' c-purlins 11.00 length 460.00 184.00 7,084.00
1/4" x 2" x 2" x 20' angle bar 15.00 length 845.00 338.00 17,745.00
1/4" x 1 1/2" x 1 1/2" x 20' angle bar 10.00 length 665.00 266.00 9,310.00
3.5mm welding rod 20.00 kg 110.00 44.00 3,080.00
Red oxide primer 2.00 gal 380.00 152.00 1,064.00
Paint thinner 0.50 gal 250.00 100.00 175.00
Paint brush 2.00 set 45.00 18.00 126.00
7.1.2 Fascia frame
3/16" x 1" x 1" x 20' angle bar 9.00 length 405.00 162.00 5,103.00
3.5mm welding rod 2.00 kg 110.00 44.00 308.00
Red oxide primer 1.00 gal 380.00 152.00 532.00
Paint thinner 0.50 gal 250.00 100.00 175.00
Paint brush 1.00 set 45.00 18.00 63.00
7.2 Metal roof and accessories
0.40mm thk rib-type long-span roofing 42.00 ln.m. 450.00 180.00 26,460.00
0.40mm x 2.44m fascia board 8.00 sheet 440.00 176.00 4,928.00
0.40mm x 2.44m wall flashing 3.00 sheet 500.00 200.00 2,100.00
0.40mm x 2.44m box design end flashing 5.00 sheet 440.00 176.00 3,080.00
0.40mm x 2.44m box design gutter 3.00 sheet 440.00 176.00 1,848.00
Colorless sealant 3.00 tube 145.00 58.00 609.00
Blind rivets 5.00 box 450.00 180.00 3,150.00
2" metal tekscrew 126.00 pcs 1.50 0.60 264.60
Touch paint 2.00 pint 120.00 48.00 336.00
1/8" Metal drill-bit 10.00 pcs 85.00 34.00 1,190.00
4" Diamond cutting disc 2.00 pcs 45.00 18.00 126.00
SUB-TOTAL ( Total Truss and Roof Works) 88,856.60
Division 8.00 ARCHITECTURAL WORKS

8.1 Reinforced concrete stairs
Includes fabrication and installation of formworks, shorings,
metal reinforcements, concrete pouring, tile works and 1.00 lot 40,000.00 16,000.00 56,000.00
railings
8.2 Ceiling finishes
0.35mm thk. Ficem board 15.00 sheet 435.00 174.00 9,135.00
Wall angle 15.00 length 90.00 36.00 1,890.00
Metal Furrings 50.00 length 120.00 48.00 8,400.00
Carrying Channel 10.00 length 150.00 60.00 2,100.00
W-clip 30.00 pcs 22.00 8.80 924.00
Blind rivets 5.00 box 500.00 200.00 3,500.00
1" concrete nail 3.00 kg 85.00 34.00 357.00
Ceiling cornices 1.00 lot 5,000.00 2,000.00 7,000.00
Metal drill bit 10.00 pcs 85.00 34.00 1,190.00
8.3 Doors
D-1 (1/4" thk. bronze glass fix and slide glass door on
1.00 set 16,800.00 16,800.00
analok aluminum frame)
D-2 (wooden panel door on 2" x 6" wooden door jamb) 1.00 set 8,000.00 3,200.00 11,200.00
D-3 (moulded door on 2" x 6" wooden door jamb) 1.00 set 5,000.00 2,000.00 7,000.00
D-4 (1/4" thk. Smoked glass double-slide glass door on
1.00 set 8,500.00 8,500.00
powder-coated white aluminum frame)
Locksets and accessories (for wooden doors only) 1.00 lot 6,000.00 2,400.00 8,400.00
8.4 Windows
W1 (1/4" thk. Bronze fixed glass on analok aluminum frame) 1.00 set 3,600.00 3,600.00
W2 (1/4" thk. Bronze glass fix and awning type window on
2.00 set 3,600.00 7,200.00
W3 (1/4" thk. Bronze glass awning type window on
1.00 set 1,000.00 1,000.00
8.5 Floor finishes (Tileworks)
8.5.1 Hall, bedroom and balcony
0.60m x 0.60m granite floor tiles (hall and bedroom) 80.00 pcs 220.00 88.00 24,640.00
0.40m x 0.40m ceramic non-skid tiles (balcony) 40.00 pcs 75.00 30.00 4,200.00
Tile Grout 18.00 kg 70.00 28.00 1,764.00
Tile adhessive 45.00 bag 220.00 88.00 13,860.00
Cement 28.00 bag 245.00 98.00 9,604.00
Washed sand 2.00 cu.m. 650.00 260.00 1,820.00
8.5.2 Toilet and bath
0.40m x 0.40m ceramic tiles (floor tiles) 40.00 pcs 75.00 30.00 4,200.00
0.40m x 0.40m ceramic non-skid tiles (wall tiles) 120.00 pcs 75.00 30.00 12,600.00
Tile Grout 5.00 kg 70.00 28.00 490.00
Tile adhessive 12.00 bag 220.00 88.00 3,696.00
Cement 10.00 bag 245.00 98.00 3,430.00
Washed sand 1.00 cu.m. 650.00 260.00 910.00
8.5.3 Decorative exterior stone cladding
1.00 lot 12,000.00 4,800.00 16,800.00
8.6 Bedroom closet
3/4" thk. Marine plywood and accessories 1.00 lot 7,500.00 3,000.00 10,500.00
8.7 Other finishes
Concrete canopy 1.00 lot 5,000.00 2,000.00 7,000.00
Balcony railings 1.00 lot 6,000.00 2,400.00 8,400.00
Concrete mouldings and grooves 1.00 lot 4,000.00 1,600.00 5,600.00
8.8 Painting works
Ceiling (Interior and exterior) 36.40 sq.m. 250.00 125.00 13,650.00
Wall (Interior and exterior) 159.40 sq.m. 250.00 125.00 59,775.00
Railings (balcony) and doors 1.00 lot 5,000.00 2,500.00 7,500.00
SUB-TOTAL ( Architectural Works) 364,635.00
Division 9.00 ELECTRICAL WORKS
9.1 Circuit breaker and panelboard
Panelboard with circuit breakers 1.00 lot 3,000.00 1,050.00 4,050.00
9.2 Conduits, boxes and elbows

20 mm Ø pvc pipe 30.00 length 72.00 25.20 2,916.00
20 mm Ø pvc elbow 30.00 pcs. 8.50 2.98 344.25
32 mm Ø pvc pipe 10.00 length 143.00 50.05 1,930.50
32 mm Ø pvc elbow 10.00 pcs. 18.00 6.30 243.00
20 mm Ø flex.hose 0.50 roll 800.00 280.00 540.00
pvc utility box 20.00 pcs 22.00 7.70 594.00
pvc junction box with cover 25.00 pcs. 30.00 10.50 1,012.50
pvc solvent cement - 100 cc 1.00 can 110.00 38.50 148.50
Electrical tape 10.00 pcs. 20.00 7.00 270.00
Fittings 1.00 lot 1,500.00 525.00 2,025.00
Consumables 1.00 lot 1,500.00 525.00 2,025.00
9.3 Wires and cables
2.0 mm² THHN copper wire 2.00 box 1,950.00 682.50 5,265.00
3.5 mm² THHN copper wire 2.00 box 2,350.00 822.50 6,345.00
14 mm² THHN copper wire 30.00 mtrs 35.00 12.25 1,417.50
9.4 Wiring devices
One gang switch 2.00 set 75.00 26.25 202.50
Two gang switch 3.00 set 120.00 42.00 486.00
Duplex con.outlet 5.00 set 120.00 42.00 810.00
9.5 Lighting fixtures
4" Ø Pin Light w/ 15 W CFL daylight 10.00 set 450.00 157.50 6,075.00
Wall Lamp w/11W CFL 3.00 set 1,200.00 420.00 4,860.00
SUB-TOTAL ( Electrical Works) 41,559.75
Division 10.00 PLUMBING WORKS
10.1 Sanitary pipes and fittings
4"x10' PVC Pipe 5.00 length 650.00 227.50 4,387.50
2"x10' PVC Pipe 4.00 length 400.00 140.00 2,160.00
Pipes fittings & consumables 1.00 lot 2,500.00 875.00 3,375.00
10.2 Potable water pipes and fittings
3/4" PVC pipe 10.00 length 150.00 52.50 2,025.00
3/4"" PVC Check Valve 3.00 length 600.00 210.00 2,430.00
10.3 Storm drain pipes and fittings
3"x10' PVC Pipe (Storm Leader) 10.00 length 480.00 168.00 6,480.00
10.4 Wiring devices
Elongated Water Closet 1.00 set 3,000.00 900.00 3,900.00
Paper Holder 1.00 set 450.00 135.00 585.00
Lavatory With Accessories 1.00 set 1,500.00 450.00 1,950.00
Shower set 1.00 set 2,500.00 750.00 3,250.00
Ceramics Soap Holder 1.00 set 300.00 90.00 390.00
Heavy Duty 4"x4" Stainless Floor drain strainer 3.00 set 450.00 135.00 1,755.00
1/2" Heavy Duty Hose Bibbs 1.00 set 300.00 90.00 390.00
SUB-TOTAL ( Plumbing Works) 37,127.50
Total Direct Cost Php 1,144,387.75

Overhead cost, contigencies and miscellaneous (OCM) 7% Php 80,107.14
Professional fees / profit 5% Php 57,219.39
VAT Php
TOTAL PROJECT COST Php 1,281,714.28
Notes: 1.) All materials and labor included in this estimate shall be provided by the ARCHITECT-BUILDER.
2.) All equipments needed in the construction shall be provided by the ARCHITECT-BUILDER.
3.) Any work done by the ARCHITECT-BUILDER which not included in this estimate shall be considered as Additional Works.
4.) Any changes in provided drawings to actual works shall be computed as change orders by the ARCHITECT-BUILDER.
5.) Ground floor's slab on grade, front and right-side wall, mouldings, grooves, ceiling, floor tiles, electrical works and
painting works are NOT INCLUDED.
Prepared by: Conforme by:
JOHN MICHAEL P. FERNANDEZ, architect _________________________

architectural + interior design + build Owner / Representative
Engineering . Project Management . Construction Date:_________________________

Project Cost Estimate (All Included)

Uploaded by

Copyright:

Available Formats

Project Cost Estimate (All Included)

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Project Cost Estimate (All Included)

Uploaded by

Copyright:

Available Formats

JOHN MICHAEL P.

FERNANDEZ, architect architectural + interior design + build

PROJECT : PROPOSED TWO-STOREY REST-HOUSE

3.3.3 Floor beam 3 (FB3) 0.90 cu.m

5.3.3 Floor beam 3 (FB3) 0.90 cu.m

Division 8.00 ARCHITECTURAL WORKS

9.2 Conduits, boxes and elbows

Total Direct Cost Php 1,144,387.75

TOTAL PROJECT COST Php 1,281,714.28

Prepared by: Conforme by:

JOHN MICHAEL P. FERNANDEZ, architect _________________________

You might also like