Janno Estimate
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Janno Estimate as PDF for free.
More details
- Words: 886
- Pages: 10
A. COST ESTIMATE ITEM I.
II.
III.
IV.
QTY
UNIT
DESCRIPTION GENERAL REQUIREMENTS 1. Arch./ Eng'g.Documents 2. Permits, bonds and licences 3. Power & Water consumption 4. Workers pass 5. Temporary facilities 6. Mobilization / Demobilization SUBTOTAL I SITE CONSTRUCTION 1. Site preparation a. Clearing & grubbing b. Layout & staking 2. Earthworks a. Excavation b. Backfill c. Earthfill d. Gravel fill 3. Septic tank systems 4. Drainage systems 5. Fences, gates & hardwares 6. Soil Poisoning 7. Landscape 8. Debris hauling SUBTOTAL II CONCRETE WORKS 1. Concrete works 2. Formworks & Scaffolds 3. Reinforcement SUBTOTAL III MASONRY WORKS 1. Perimeter walls 2. Partition walls
UNIT COST MATERIAL LABOR
AMOUNT
included verify verify verify 45,000.00 included 45,000.00
220.00 92.87
s.m. s.m.
22.00 24.20 139.31 9.29 2.00 1.00
c.m. c.m. c.m. c.m. lot lot
750.00 25,000.00 30,000.00
77.91 1.00 2,375.00
c.m. lot kg
2,500.00 165,000.00 32.00
600.00
220.00 44.00
s.m. s.m.
500.00 500.00
65.00 65.00
50.00
50.00 50.00
11,000.00 9,287.00
350.00 250.00 250.00
7,700.00 6,050.00 34,826.25 6,965.25 50,000.00 30,000.00 not included not included not included included 155,828.50
8.00
241,521.00 165,000.00 95,000.00 501,521.00
124,300.00 24,860.00
SUBTOTAL IV V.
VI.
VII.
VIII.
IX.
X.
XI.
149,160.00
METAL WORKS 1. Stair railing 2. Trusses SUBTOTAL V
not included not included
WOODS & PLASTICS 1 . Closets & cabinets 2. Ceiling works (boards and nailers) SUBTOTAL VI
not included not included
THERMAL & MOISTURE PROT. 1. Corr.G.I. sht.Ga.#26 & accessories 2. Roof insulation 3. Water proofing SUBTOTAL VII
not included not included not included
DOORS & WINDOWS 1. Doors 2. Windows SUBTOTAL VIII
not included not included
FINISHES 1. Tileworks 2. Plastering works 3. Painting works SUBTOTAL IX
not included not included not included
PLUMBING WORKS 1. Piping 2. Plumbing Fixtures SUBTOTAL X ELECTRICAL WORKS 1. Roughing - in / wiring 2. Electrical Fixtures 3. Telephone & intercommunication
1.00
lot
38,450.00
19,500.00
57,950.00 not included 57,950.00
1.00
lot
37,775.00
25,265.00
63,040.00 not included
equipment SUBTOTAL XI TOTAL DIRECT COST Overhead / Supervision Contingencies TOTAL INDIRECT COST GRAND TOTAL
not included 63,040.00 972,499.50 116,699.94 82,662.46 199,362.40 1,171,861.90
45,000.00
350.00 250.00 750.00 25,000.00 30,000.00
35,000.00
165,000.00 95,000.00
duplex single
BILL OF MATERIALS ITEM
DESCRIPTION SITE CONSTRUCTION 1. Site preparation a. Clearing & grubbing b. Layout & staking 2. Earthworks a. excavation b. earthfill c. back fill d. gravel fill 3. Septic tank systems 4. Drainage systems 5. debris hauling 6. soil poisoning SUBTOTAL CONCRETE WORKS 1. Concrete works a. Footing b. Column c. Slab on fill 2. Formworks & Scaffolds 3. Reinforcement a. Footing (15-10mm rebars ) b. Column ( 4-10mm) c. Slab on fill SUBTOTAL MASONRY WORKS 1. Perimeter walls 2. Partition walls
QTY
UNIT
220.00 92.87
s.m. s.m.
22.00 24.20 139.31 9.29 2.00 2.50 1.00
c.m. c.m. c.m. c.m. lot lot lot s.m.
UNIT COST MATERIAL LABOR
75.00
AMOUNT
50.00 50.00
11,000.00 11,608.75
350.00 250.00 250.00
7,700.00 6,050.00 34,826.25 6,965.25 50,000.00 75,000.00 35,000.00
750.00 25,000.00 30,000.00 10.00
238,150.25
9.9 4.32 396 1
220.00 44.00
c.m. c.m. c.m. lot kg. kg. kg. kg.
s.m. s.m.
500.00 500.00
65.00 65.00
124,300.00 24,860.00
SUBTOTAL METAL WORKS 1. Stair railing 2. trusses THERMAL & MOISTURE PROT. 1. Waterproofing DOORS & WINDOWS 1. Doors (door installation) 2. Windows (window installation) SUBTOTAL FINISHES 1. Tileworks(vynil & ceramic tiles) 2. Plastering works 3. Painting works SUBTOTAL ROOFING WORKS PLUMBING WORKS 1. Piping 2. Plumbing Fixtures SUBTOTAL ELECTRICAL WORKS 1. Roughing - in / wiring 2. Electrical Fixtures SUBTOTAL TOTAL COST
149,160.00 kg.
l.m l.m.
s.m. s.m. s.m. s.m.
COST ESTIMATE ITEM I
II
III
SCOPES OF WORKS
QTY
UNIT
UNIT COST Material Labor
TOTAL COST Material Labor
GENERAL REQUIREMENTS 1.0 Permits and licences 2.0 Mobilization and demobilization 3.0 Temfacil 4.0 Power & water 5.0 Worker's pass Sub total I SITE CONSTRUCTION 1.0 Site preparation a. Clearing & grubbing b. Layout & staking 2.0 Earthworks a. Excavation b. Gravel fill c. Backfill 3.0 Construction debris hauling 4.0 Scaffolds Sub total II
TOTAL AMOUNT verify verify verify verify verify
380.12 380.12
s.m. s.m.
206.20 38.01 257.75 1.00 1.00
c.m. c.m. c.m. lot lot
CONCRETE 1.0 Rebar works a. Column footing 2,033.96 b. Wall Footing ,ramp, steps on grade, 2,809.09 slab on fill c. Suspended slab & stair 7,832.86 d. Beams & Columns d25 bars 14,390.80 d16 bars 3,791.59 d10 bars 4,671.61 2.0 Concrete works a. Column footing 36.40 b. Wall Footing ,ramp, steps on grade, 57.02 slab on fill c. Suspended slab & stair 110.22
50.00 150.00
28,509.00
19,006.00 57,018.00
19,006.00 85,527.00
800.00
300.00 150.00 50.00
30,409.60 -
61,860.00 5,701.80 12,887.50
61,860.00 36,111.40 12,887.50 16,000.00 75,000.00 306,391.90
kg. kg. kg.
42.00 42.00 42.00
16.80 16.80 16.80
85,426.32 117,981.65 328,980.18
34,170.53 47,192.66 131,592.07
119,596.85 165,174.30 460,572.25
kg. kg. kg.
42.00 42.00 42.00
16.80 16.80 16.80
604,413.60 159,246.78 196,207.62
241,765.44 63,698.71 78,483.05
846,179.04 222,945.49 274,690.67
c.m. c.m. c.m.
3,750.00 3,750.00 3,750.00
300.00 300.00 300.00
136,500.00 213,817.50 413,319.38
10,920.00 17,105.40 33,065.55
147,420.00 230,922.90 446,384.93
75.00
d. Beams & Columns 3.0 Formworks a. Suspended slab & stair b. Beams & Columns 4.0 Miscellaneous concrete works Sub total III IV
MASONRY 1.0 verify wall material Sub total IV
89.89
c.m.
3,750.00
300.00
337,087.50
26,967.00
364,054.50
734.79 1,100.44 1.00
s.m. s.m. lot
200.00 200.00
250.00 250.00
146,958.00 220,088.00
183,697.50 275,110.00
330,655.50 495,198.00 22,000.00 4,125,794.43
s.m.
-
Note: quantity shown in red letters will vary if steel decking will be used for slabs.
Total Direct Cost
4,432,186.33
II.
III.
IV.
QTY
UNIT
DESCRIPTION GENERAL REQUIREMENTS 1. Arch./ Eng'g.Documents 2. Permits, bonds and licences 3. Power & Water consumption 4. Workers pass 5. Temporary facilities 6. Mobilization / Demobilization SUBTOTAL I SITE CONSTRUCTION 1. Site preparation a. Clearing & grubbing b. Layout & staking 2. Earthworks a. Excavation b. Backfill c. Earthfill d. Gravel fill 3. Septic tank systems 4. Drainage systems 5. Fences, gates & hardwares 6. Soil Poisoning 7. Landscape 8. Debris hauling SUBTOTAL II CONCRETE WORKS 1. Concrete works 2. Formworks & Scaffolds 3. Reinforcement SUBTOTAL III MASONRY WORKS 1. Perimeter walls 2. Partition walls
UNIT COST MATERIAL LABOR
AMOUNT
included verify verify verify 45,000.00 included 45,000.00
220.00 92.87
s.m. s.m.
22.00 24.20 139.31 9.29 2.00 1.00
c.m. c.m. c.m. c.m. lot lot
750.00 25,000.00 30,000.00
77.91 1.00 2,375.00
c.m. lot kg
2,500.00 165,000.00 32.00
600.00
220.00 44.00
s.m. s.m.
500.00 500.00
65.00 65.00
50.00
50.00 50.00
11,000.00 9,287.00
350.00 250.00 250.00
7,700.00 6,050.00 34,826.25 6,965.25 50,000.00 30,000.00 not included not included not included included 155,828.50
8.00
241,521.00 165,000.00 95,000.00 501,521.00
124,300.00 24,860.00
SUBTOTAL IV V.
VI.
VII.
VIII.
IX.
X.
XI.
149,160.00
METAL WORKS 1. Stair railing 2. Trusses SUBTOTAL V
not included not included
WOODS & PLASTICS 1 . Closets & cabinets 2. Ceiling works (boards and nailers) SUBTOTAL VI
not included not included
THERMAL & MOISTURE PROT. 1. Corr.G.I. sht.Ga.#26 & accessories 2. Roof insulation 3. Water proofing SUBTOTAL VII
not included not included not included
DOORS & WINDOWS 1. Doors 2. Windows SUBTOTAL VIII
not included not included
FINISHES 1. Tileworks 2. Plastering works 3. Painting works SUBTOTAL IX
not included not included not included
PLUMBING WORKS 1. Piping 2. Plumbing Fixtures SUBTOTAL X ELECTRICAL WORKS 1. Roughing - in / wiring 2. Electrical Fixtures 3. Telephone & intercommunication
1.00
lot
38,450.00
19,500.00
57,950.00 not included 57,950.00
1.00
lot
37,775.00
25,265.00
63,040.00 not included
equipment SUBTOTAL XI TOTAL DIRECT COST Overhead / Supervision Contingencies TOTAL INDIRECT COST GRAND TOTAL
not included 63,040.00 972,499.50 116,699.94 82,662.46 199,362.40 1,171,861.90
45,000.00
350.00 250.00 750.00 25,000.00 30,000.00
35,000.00
165,000.00 95,000.00
duplex single
BILL OF MATERIALS ITEM
DESCRIPTION SITE CONSTRUCTION 1. Site preparation a. Clearing & grubbing b. Layout & staking 2. Earthworks a. excavation b. earthfill c. back fill d. gravel fill 3. Septic tank systems 4. Drainage systems 5. debris hauling 6. soil poisoning SUBTOTAL CONCRETE WORKS 1. Concrete works a. Footing b. Column c. Slab on fill 2. Formworks & Scaffolds 3. Reinforcement a. Footing (15-10mm rebars ) b. Column ( 4-10mm) c. Slab on fill SUBTOTAL MASONRY WORKS 1. Perimeter walls 2. Partition walls
QTY
UNIT
220.00 92.87
s.m. s.m.
22.00 24.20 139.31 9.29 2.00 2.50 1.00
c.m. c.m. c.m. c.m. lot lot lot s.m.
UNIT COST MATERIAL LABOR
75.00
AMOUNT
50.00 50.00
11,000.00 11,608.75
350.00 250.00 250.00
7,700.00 6,050.00 34,826.25 6,965.25 50,000.00 75,000.00 35,000.00
750.00 25,000.00 30,000.00 10.00
238,150.25
9.9 4.32 396 1
220.00 44.00
c.m. c.m. c.m. lot kg. kg. kg. kg.
s.m. s.m.
500.00 500.00
65.00 65.00
124,300.00 24,860.00
SUBTOTAL METAL WORKS 1. Stair railing 2. trusses THERMAL & MOISTURE PROT. 1. Waterproofing DOORS & WINDOWS 1. Doors (door installation) 2. Windows (window installation) SUBTOTAL FINISHES 1. Tileworks(vynil & ceramic tiles) 2. Plastering works 3. Painting works SUBTOTAL ROOFING WORKS PLUMBING WORKS 1. Piping 2. Plumbing Fixtures SUBTOTAL ELECTRICAL WORKS 1. Roughing - in / wiring 2. Electrical Fixtures SUBTOTAL TOTAL COST
149,160.00 kg.
l.m l.m.
s.m. s.m. s.m. s.m.
COST ESTIMATE ITEM I
II
III
SCOPES OF WORKS
QTY
UNIT
UNIT COST Material Labor
TOTAL COST Material Labor
GENERAL REQUIREMENTS 1.0 Permits and licences 2.0 Mobilization and demobilization 3.0 Temfacil 4.0 Power & water 5.0 Worker's pass Sub total I SITE CONSTRUCTION 1.0 Site preparation a. Clearing & grubbing b. Layout & staking 2.0 Earthworks a. Excavation b. Gravel fill c. Backfill 3.0 Construction debris hauling 4.0 Scaffolds Sub total II
TOTAL AMOUNT verify verify verify verify verify
380.12 380.12
s.m. s.m.
206.20 38.01 257.75 1.00 1.00
c.m. c.m. c.m. lot lot
CONCRETE 1.0 Rebar works a. Column footing 2,033.96 b. Wall Footing ,ramp, steps on grade, 2,809.09 slab on fill c. Suspended slab & stair 7,832.86 d. Beams & Columns d25 bars 14,390.80 d16 bars 3,791.59 d10 bars 4,671.61 2.0 Concrete works a. Column footing 36.40 b. Wall Footing ,ramp, steps on grade, 57.02 slab on fill c. Suspended slab & stair 110.22
50.00 150.00
28,509.00
19,006.00 57,018.00
19,006.00 85,527.00
800.00
300.00 150.00 50.00
30,409.60 -
61,860.00 5,701.80 12,887.50
61,860.00 36,111.40 12,887.50 16,000.00 75,000.00 306,391.90
kg. kg. kg.
42.00 42.00 42.00
16.80 16.80 16.80
85,426.32 117,981.65 328,980.18
34,170.53 47,192.66 131,592.07
119,596.85 165,174.30 460,572.25
kg. kg. kg.
42.00 42.00 42.00
16.80 16.80 16.80
604,413.60 159,246.78 196,207.62
241,765.44 63,698.71 78,483.05
846,179.04 222,945.49 274,690.67
c.m. c.m. c.m.
3,750.00 3,750.00 3,750.00
300.00 300.00 300.00
136,500.00 213,817.50 413,319.38
10,920.00 17,105.40 33,065.55
147,420.00 230,922.90 446,384.93
75.00
d. Beams & Columns 3.0 Formworks a. Suspended slab & stair b. Beams & Columns 4.0 Miscellaneous concrete works Sub total III IV
MASONRY 1.0 verify wall material Sub total IV
89.89
c.m.
3,750.00
300.00
337,087.50
26,967.00
364,054.50
734.79 1,100.44 1.00
s.m. s.m. lot
200.00 200.00
250.00 250.00
146,958.00 220,088.00
183,697.50 275,110.00
330,655.50 495,198.00 22,000.00 4,125,794.43
s.m.
-
Note: quantity shown in red letters will vary if steel decking will be used for slabs.
Total Direct Cost
4,432,186.33
Related Documents
Janno Estimate
November 2019 19
Estimate
November 2019 38
Janno Resume
November 2019 7
Estimate
November 2019 29
Estimate
July 2020 20