IPM REALTY & DEVT CORP.
Northfields Executive Village
Brgy Longos, Malolos City, Bulacan
MH 234 - FLORENCE
COST ESTIMATE
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST
I. General Requirement
Mobilization / Demobilization 1.00 lot 5,000.00 5,000.00
Tempacil 1.00 lot 5,000.00 5,000.00
Miscellaneous 1.00 lot 5,000.00 5,000.00
Sub-Total I 15,000.00
II. Earthworks
Structural Excavation 10.68 m³ 300.00 3,204.00
Backfilling & Compaction ( Bldg. Only ) 92.30 m³ 80.00 7,384.00
Gravel Bedding 6.00 m³ 640.00 3,840.00
Lentrex ( Soil Poisoning) 1.00 lot 5,000.00 5,000.00
Sub-Total II 19,428.00
III. Structural Works
3000 Psi Concrete 30.30 m³ 3,400.00 103,020.00
Rebars 3,400.05 kg 43.00 146,202.15
Formworks 214.62 m² 660.00 141,649.20
Sub-Total III 390,871.35
IV. Masonry Works
CHB Laying
5" CHB 137.44 m² 350.00 48,104.00
4" CHB 50.20 m² 330.00 16,566.00
Plain Cement Plaster 593.78 m² 190.00 112,818.20
Concrete Moldings 53.70 m² 130.00 6,981.00
Floor Topping 5" thk. 81.90 m² 120.00 9,828.00
Sub-Total IV 194,297.20
V. Roofing Works
Roof Framing 59.40 m² 430.00 25,542.00
Hardi Cenepa 15.20 l.m 330.00 5,016.00
Roofing Accessories 59.40 m² 750.00 44,550.00
Sub-Total V 75,108.00
VI Architectural Finishes
Ceramic Finishes
Ceramic Tiles G/F 39.90 m² 550.00 21,945.00
Ceramic Tiles 2/F 34.50 m² 550.00 18,975.00
Ceramic Tiles T & B ( G/F & 2/F ) 33.60 m² 550.00 18,480.00
Ceramic Tilles @ Terrace 4.50 m² 550.00 2,475.00
Ceramic Tilles @ Laundry 5.00 m² 550.00 2,750.00
Water Proofing @ T & B 6.90 m² 175.00 1,207.50
Carpentry Finishes
Ceiling Works 96.34 m² 550.00 52,987.00
Bedroom Closet 1.00 lot 22,000.00 22,000.00
Kitchen & Over Head Cabinet 1.00 lot 6,000.00 6,000.00
Ficem Baseboard 178.00 l.m 90.00 16,020.00
Stair ( wood planks & handrail ) 68.20 [Link] 120.00 8,184.00
Stainless Stair Railings & Balcony 1.00 lot 54,000.00 54,000.00
Granite Kitchen Counter Top 1.00 lot 15,000.00 15,000.00
Sub-Tota VI 240,023.50
VII Door & Windows
Doors & Door Jambs
D-1 Panel Door ( 0.90 x 2.10 ) 1.00 set 5,700.00 5,700.00
D-2 HDF Molded Door ( 0.80 x 2.10 ) 3.00 set 4,000.00 12,000.00
D-3 Sliding Door ( 1.50 x 2.10 ) 1.00 set 15,250.00 15,250.00
D-4 Panel Door ( 0.80 x 2.10 ) 1.00 set 5,200.00 5,200.00
D-5 Flush Door ( 0.70 x 2.10 ) 1.00 set 3,800.00 3,800.00
D-6 PVC Door ( 0.60 x 2.10 ) 2.00 set 2,850.00 5,700.00
47,650.00
Windows
Aluminum Sliding Window 228.49 ft² 345.00 78,829.05
78,829.05
Sub-Tota VII 126,479.05
VIII Finishing Hardwares
4" x 4" Loose Pin Hinges 28.00 pcs 150.00 4,200.00
Door Locksets 7.00 pcs. 830.00 5,810.00
Sub-Total VIII 10,010.00
IX Plumbing Works
Septic Tank 1.00 lot 10,500.00 10,500.00
Catch Basin 5.00 unit 450.00 2,250.00
Rough-ins 1.00 lot 25,000.00 25,000.00
HCG CEZZANE Package 2.00 sets 14,500.00 29,000.00
Stainless Kitchen Sink 1.00 set 4,000.00 4,000.00
Delta Shower Set 2.00 sets 3,200.00 6,400.00
Sub-Total IX 77,150.00
X Electrical Works 1.00 lot 57,683.27 57,683.27
Sub-Total X 57,683.27
XI Painting Works
Latex Paint Finish 499.36 m² 160.00 79,897.60
Semi Duco Paint Finish 45.30 m² 200.00 9,060.00
Steel Paint Finish 25.00 m² 250.00 6,250.00
Wood Varnish 1.00 lot 8,000.00 8,000.00
Sub-Total XI 103,207.60
TOTAL COST 1,309,257.97
Prepared by:
IPM Realty