Scribd
Upload
10 views7 pages

Elite Spa

The document provides a detailed cost estimate for the construction of the Elite Laser Clinic & Medical Spa in Robinsons Pagadian, outlining various items such as drywall partitions, flooring, ceilings, painting, electrical work, and plumbing. The total estimated cost for the project amounts to 1,458,351.25 PHP, including labor, materials, profit, VAT, and other costs. Each section includes a breakdown of direct costs, contractor's profit, and indirect costs.

Uploaded by

aldreen arellano
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
10 views7 pages

Elite Spa

The document provides a detailed cost estimate for the construction of the Elite Laser Clinic & Medical Spa in Robinsons Pagadian, outlining various items such as drywall partitions, flooring, ceilings, painting, electrical work, and plumbing. The total estimated cost for the project amounts to 1,458,351.25 PHP, including labor, materials, profit, VAT, and other costs. Each section includes a breakdown of direct costs, contractor's profit, and indirect costs.

Uploaded by

aldreen arellano
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 7

PROJECT NAME: ELITE LASER CLINIC & MEDICAL SPA

LOCATION: ROBINSONS PAGADIAN

ITEM DESCRIPTION LABOR MATERIALS DIRECT COST OCM PROFIT VAT TOTAL COST
I Dry Wall Partition and Glass Curtain wall 48,000.00 273,150.00 321,150.00 38,538.00 32,115.00 24,487.69 416,290.69
II FLOORING AND TILES 48,000.00 131,405.00 179,405.00 21,528.60 17,940.50 13,679.63 232,553.73
III Ceiling 24,000.00 70,260.00 17,940.50 8,431.20 7,026.00 5,357.33 91,074.53
IV Painting Works 22,000.00 38,735.00 60,735.00 7,288.20 6,073.50 4,631.04 78,727.74
V Electrical,and MISCELLANEOUS 17,500.00 434,905.00 452,405.00 54,288.60 45,240.50 34,495.88 586,429.98
VII Plumbing 9,000.00 32,099.00 41,099.00 4,931.88 4,109.90 3,133.80 53,274.58

TOTAL 168,500.00 980,554.00 1,072,734.50 135,006.48 112,505.40 85,785.37 1,458,351.25

Prepared by: Approved by:

AR. ALDREEN J. ARELLANO ELITE LASER CLINIC & MEDICAL SPA


ARCHITECT CLIENT

Page 1 of 1
DETAILED ESTIMATES
SUPPLEMENT TO PROGRAM OF WORK

ELITE LASER CLINIC & MEDICAL SPA


ROBINSONS PAGADIAN

Item No. Discription Quantity Unit Cost (P)

I Dry Wall Partition and Glass Curtain wall Quantity 1.00 lot 416,290.69

Item No. Materials Qty. Unit Unit Cost (P) Total Cost (P)

12mm thick Fiber Cement Board 75 pcs 1,260.00 94,500.00


Black Screw 3000 pcs 2.00 6,000.00
Mesh Tape (250') 36 rolls 150.00 5,400.00
Joint Compound 5 bags 125.00 625.00
Metal Stud 2x3 105 pcs 275.00 28,875.00
Metal Track 2x3 50 pcs 275.00 13,750.00
Blind Rivet 1/8" 950 pcs 2.00 1,900.00
Drill bit 1/8" 30 pcs 70.00 2,100.00
Front Glass Curtain Wall 1 set 120,000.00 120,000.00

Total Materials 273,150.00

Item No. Name and Capacity of Equipment Required / Needed No. of days Rate / day (P) Total Cost (P)

Total for Equipments -

Item No. Labor Required / Needed No. of days Rate / day (P) Total Cost (P)
Foreman 1 10 800.00 8,000.00
Skilled 4 10 600.00 24,000.00
Unskilled 4 10 400.00 16,000.00

Total for Labor 48,000.00

Dry Wall Partition and Glass Curtain wall 321,150.00

Total Direct Cost 321,150.00


10% Contractor's profit 32,115.00
12% OCM 38,538.00
P(1/1.12)*7% VAT 24,487.69
Indirect Cost 95,140.69
TOTAL COST 416,290.69
TOTAL ADJUSTED COST 416,290.69

Page 1 of 6
DETAILED ESTIMATES
SUPPLEMENT TO PROGRAM OF WORK

ELITE LASER CLINIC & MEDICAL SPA


ROBINSONS PAGADIAN

Item No. Discription Quantity Unit Cost (P)

II FLOORING AND TILES Quantity lot 232,553.73

Item No. Materials Qty. Unit Unit Cost (P) Total Cost (P)

Wood Planks Finish 2" x 12" x 8" 12.8 sqm 4,300.00 55,040.00
Marble Tiles Finish 60 cm x 60 cm 167 pcs 320.00 53,440.00
Cement 10 bags 235.00 2,350.00
TileAdhesive 35 bags 560.00 19,600.00
Grout 15 bags 65.00 975.00
-
-

Total Materials 131,405.00

Item No. Name and Capacity of Equipment Required / Needed No. of days Rate / day (P) Total Cost (P)

Total for Equipments -

Item No. Labor Required / Needed No. of days Rate / day (P) Total Cost (P)
Foreman 1 10 800.00 8,000.00
Skilled 4 10 600.00 24,000.00
Unskilled 4 10 400.00 16,000.00

Total for Labor 48,000.00

FLOORING AND TILES 179,405.00

Total Direct Cost 179,405.00


10% Contractor's profit 17,940.50
12% OCM 21,528.60
P(1/1.12)*7% VAT 13,679.63
Indirect Cost 53,148.73
TOTAL COST 232,553.73
TOTAL ADJUSTED COST 232,553.73

Page 2 of 6
DETAILED ESTIMATES
SUPPLEMENT TO PROGRAM OF WORK

ELITE LASER CLINIC & MEDICAL SPA


ROBINSONS PAGADIAN

Item No. Discription Quantity Unit Cost (P)

III Ceiling Quantity 1.00 lot 91,074.53

Item No. Materials Qty. Unit Unit Cost (P) Total Cost (P)

_6mm.thk.fibercement_board 35 pcs 650.00 22,750.00


Metal furring 70 pcs 155.00 10,850.00
Carrying channel 20 pcs 230.00 4,600.00
Wall Angle 18 pcs 120.00 2,160.00
W-clip 60 pcs 20.00 1,200.00
Blind Rivet 1/8" 1300 pcs 2.00 2,600.00
Drill bit 1/8" 30 pcs 70.00 2,100.00

Total Materials 46,260.00

Item No. Name and Capacity of Equipment Required / Needed No. of days Rate / day (P) Total Cost (P)

Total for Equipments -

Item No. Labor Required / Needed No. of days Rate / day (P) Total Cost (P)
foreman 1 5 800.00 4,000.00
Skilled 4 5 600.00 12,000.00
Unskilled 4 5 400.00 8,000.00

Total for Labor 24,000.00

Ceiling 70,260.00

Total Direct Cost 70,260.00


10% Contractor's profit 7,026.00
12% OCM 8,431.20
P(1/1.12)*7% VAT 5,357.33
Indirect Cost 20,814.53
TOTAL COST 91,074.53
TOTAL ADJUSTED COST 91,074.53

Page 3 of 6
DETAILED ESTIMATES
SUPPLEMENT TO PROGRAM OF WORK

ELITE LASER CLINIC & MEDICAL SPA


ROBINSONS PAGADIAN

Item No. Discription Quantity Unit Cost (P)

IV Painting Works Quantity 1.00 lot 78,727.74

Item No. Materials Qty. Unit Unit Cost (P) Total Cost (P)

Skim coat 15 bags 650.00 9,750.00


Sandpaper grit 100 65 pcs 30.00 1,950.00
Sandpaper grit 240 65 pcs 30.00 1,950.00
Masking Tape 75 pcs 45.00 3,375.00
Flat Latex 4 pail 3,250.00 13,000.00
Semi gloss Latex 2 pail 3,450.00 6,900.00
roller brush 10 pcs 90.00 900.00
Paint Brush 2" 5 pcs 65.00 325.00
Paint Brush 1" 5 pcs 45.00 225.00
Rags 6 pcs 60.00 360.00
-

Total Materials 38,735.00

Item No. Name and Capacity of Equipment Required / Needed No. of days Rate / day (P) Total Cost (P)

Total for Equipments -

Item No. Labor Required / Needed No. of days Rate / day (P) Total Cost (P)

foreman 1 5 800.00 4,000.00


Skilled 4 5 500.00 10,000.00
Unskilled 4 5 400.00 8,000.00

Total for Labor 22,000.00

Painting Works 60,735.00

Total Direct Cost 60,735.00


10% Contractor's profit 6,073.50
12% OCM 7,288.20
P(1/1.12)*7% VAT 4,631.04
Indirect Cost 17,992.74
TOTAL COST 78,727.74
TOTAL ADJUSTED COST 78,727.74

Page 4 of 6
DETAILED ESTIMATES
SUPPLEMENT TO PROGRAM OF WORK

ELITE LASER CLINIC & MEDICAL SPA


ROBINSONS PAGADIAN

Item No. Discription Quantity Unit Cost (P)

V Electrical,and MISCELLANEOUS Quantity 1.00 LOT 586,429.98

Item No. Materials Qty. Unit Unit Cost (P) Total Cost (P)

Roll-up door Polycarbonate 1.00 pcs 115,000.00 115,000.00


CCTV Set-up 4 Camera w/ monitor 1.00 set 30,000.00 30,000.00
Signage 1.00 set 85,000.00 85,000.00
Down Lighting ( Pin Light Type) 24 pcs 480.00 11,520.00
Convenience Outlet 15 pcs 196.00 2,940.00
1 Gang Switch 2 pcs 120.00 240.00
2 Gang Switch 5 pcs 155.00 775.00
3 Gang Switch 2 pcs 210.00 420.00
3.5mm^2THHN Copper Wire 6 boxes 6,500.00 39,000.00
5.5mm^2THHN Copper Wire 4 boxes 8,600.00 34,400.00
Main Circuit Breaker 3P 230V MCCB 1 pcs 16,000.00 16,000.00
20 AT MCCB 10 pcs 3,500.00 35,000.00
30 AT MCCB 4 pcs 4,200.00 16,800.00
2''x4'' Metal Utility Box 15 pcs 180.00 2,700.00
4''x4'' Metal Junction Box 30 pcs 260.00 7,800.00
Ceiling mounted tv rack 1 pcs 1,500.00 1,500.00
Exhaust fan 3 pcs 1,450.00 4,350.00
Led Strip Light 12 set 2,350.00 28,200.00
Emergency Light 2 set 1,630.00 3,260.00

Total Materials 434,905.00

Item No. Name and Capacity of Equipment Required / Needed No. of days Rate / day (P) Total Cost (P)

Total for Equipments -

Item No. Labor Required / Needed No. of days Rate / day (P) Total Cost (P)
foreman 1 5 800.00 4,000.00
Skilled 3 5 500.00 7,500.00
Unskilled 3 5 400.00 6,000.00

+ 17,500.00
+
+ 452,405.00
+
+ Total Direct Cost 452,405.00
+ 10% Contractor's profit 45,240.50
+ 12% OCM 54,288.60
+ P(1/1.12)*7% VAT 34,495.88
+ Indirect Cost 134,024.98
+ 586,429.98
+ 586,429.98

Page 5 of 6
DETAILED ESTIMATES
SUPPLEMENT TO PROGRAM OF WORK

ELITE LASER CLINIC & MEDICAL SPA


ROBINSONS PAGADIAN

+
Item No. Discription Quantity Unit Cost (P)

VII Plumbing Quantity 1.00 lot 53,274.58

Item No. Materials Qty. Unit Unit Cost (P) Total Cost (P)
1 Water Supply
Aquaterm Pipe 3/4" Ø X 10' length 4 pcs 220.00 880.00
Aquaterm Pipe 1/2" Ø X 10' length 6 pcs 170.00 1,020.00
Aquaterm Elbow 3/4" Ø X 90° 15 pcs 120.00 1,800.00
Aquaterm Elbow 1/2" Ø X 90° 15 pcs 115.00 1,725.00
Aquaterm Tee 3/4" Ø 15 pcs 115.00 1,725.00
Aquaterm Elbow 1/2" Ø 15 pcs 135.00 2,025.00
AquatermSocket Reducer 1/2" Ø X 12' Ø 2 pcs 145.00 290.00
Aquaterm Male Adaptor 3/4" Ø 5 pcs 125.00 625.00
Aquaterm Male Adaptor 1/2" Ø 5 pcs 115.00 575.00
Gate Valve 1 pcs 400.00 400.00
Check Valve 1 pcs 345.00 345.00
II Drainage
PVC Pipe 4" Ø x 10' length 4 pcs 650.00 2,600.00
PVC Pipe 2" Ø x 10' length 6 pcs 255.50 1,533.00
PVC Tee 4" x 4" 4 pcs 135.00 540.00
PVC Tee 2" x 2" 4 pcs 120.00 480.00
PVC Tee 4" x 2" 6 pcs 70.00 420.00
PVC Elbow 4" Ø x 90° 6 pcs 70.00 420.00
PVC Elbow 2" Ø x 45° 6 pcs 20.00 120.00
PVC Wye 4" x 4" 3 pcs 106.00 318.00
P-Trap 4" x 4" 1 pcs 106.00 106.00
Floor Drain 2 pcs 450.00 900.00
Clean Out 1 pcs 52.00 52.00
Vulcasel 1 gal 1,200.00 1,200.00
Drilling and Rebar Scanning 1 lot 12,000.00 12,000.00

Total Materials 32,099.00

Item No. Name and Capacity of Equipment Required / Needed No. of days Rate / day (P) Total Cost (P)

Total for Equipments -

Item No. Labor Required / Needed No. of days Rate / day (P) Total Cost (P)

Skilled 2 5 500.00 5,000.00


Unskilled 2 5 400.00 4,000.00

Total for Labor 9,000.00

Plumbing 41,099.00

Total Direct Cost 41,099.00


10% Contractor's profit 4,109.90
12% OCM 4,931.88
P(1/1.12)*7% VAT 3,133.80
Indirect Cost 12,175.58
TOTAL COST 53,274.58
TOTAL ADJUSTED COST 53,274.58

Page 6 of 6

You might also like