COST ESTIMATE SUMMARY

1.0 MOBILIZATION 80,000

2.0 EARTHWORK 70,710.5
3.0 CONCRETE WORK 413,525
4.0 MASONRY 146,736.8
5.0 REINFORCEMENT 707,593.2
6.0 SCAFFOLDINGS 793,749.645
7.0 ROOF FRAMING
8.0 ROOFING
9.0 WOOD WORKS 253,500
10.0 DOORS 79,550
11.0 WINDOWS 261,333.71
12.0 FIXTURES 32,703
13.0 FINISHING CARPENTRY 2,400
14.0 ARCHITECTURAL FINISHES 457,370
15.0 PAINTING
16.0 PLUMBING
17.0 ELECTRICAL 372,348.33
18.0 HARDWARE
19.0 EQUIPMENT & POWER TOOLS
20.0 TOTAL MATERIAL COST
21.0 MISC AND CONTIN.
22.0 LABOR COST
23.0 TOTAL CONSTRUCTION COST

TOTAL FLOOR AREA = 513.00 sq.m.

BILL OF MATERIALS/ COST ESTIMATES

Item No. Description Quantity Unit Unit Cost Amount
1.0 MOBILIZATION
1.1 Temporary Facilities 2 Lot 25,000 50,000
1.2 Power Special Connection 2 Unit 15,000 30,000
SUB – TOTAL 80,000
2.0 EARTHWORKS
2.1 Excavation 143.08 Cu.m. 250 35,770
21.2 Fill Area 99.83 Cu.m 350 34,940.5
SUB - TOTAL 70,710.5
3.0 CONCRETE WORKS
3.1 Cement (Portland) 40kg 1193 Bags 250 298,250
3.2 Sand 66.25 Cu.m 580 38,425
3.3 Gravel (3/4”) 132.50 Cu.m 580 76,850
SUB - TOTAL 413,525
4.0 MASONRY
 4.1 5” CHB 5,278 Pc 10 52,780
4.2 Cement (Portland) 40kg 333 Bags 250 83,250
4.3 Sand 18.46 Cu.m 580 10,706.8
SUB - TOTAL 146,736.8
5.0 REINFORCEMENT
5.1 dia. 10 mm def. bar 966 Pc 128 123,648
5.2 dia 12 mm def. bar 1,152 Pc 184 211,968
5.3 dia. 16 mm def. bar 984 Pc 326 356,208
5.4 #16 G.I Tie Wire 262.82 Kg 60 15,769.2
SUB - TOTAL 707,593.2
6.0 FORMS &
SCAFFOLDINGS
6.1 1/4”Marine Plywood 283 pc 425 120,275
6.2 2”x2” lumber 6,521.935 Bd.ft. 67 436,969.645
6.3 2”x3” lumber 2,365.05 Bd.ft. 100 236,505
SUB - TOTAL 793,749.645
7.0 ROOF FRAMING
7.1 6 m (2-2”x 2”) Tubular 418.06(140) Pc 635 105,000
Bar
7.2 6 m. (2-1 ½” x1 ½”) 325.17 Pc 560 68,200
Tubular Bar (110)
7.3 6 m.(2”x3”) C-Purlins 84 Pc 800 67,200
7.5 Welding Rod 2 box 1,800 3,600
SUB - TOTAL
8.0 ROOFING
7.1 Pre-Painted roofing (long 360.78 Sq.m
span – rib type) (401)
7.2 Plain G.I Sheet 65 Pc 294 19,110
7.3 Downspout and storm 10 Set 150 1,500
drain
7.4 Insulations one sided 8 Roll 1,700 13,600
5mm/50mts
SUB - TOTAL
9.0 WOOD WORKS
9.1 1/4 “ Marine Plywood 180 Pc 425 76,500
9.2 2”x3” lumber 1770 Bd.ft. 100 177,000
SUB - TOTAL 253,500
10.0 DOORS
11.1 Panel Door (Glass) 12.22 Sq.m 3,250 39,450
11.2 Solid Panel Door 3 Set 7000 21,000
11.3 PVC Louver Door 4 Set 3,000 12,000
11.4 Door Knobs 7 Set 700 2,100
11.5 Main Door Knobs and 2 Set 2,500 5,000
Hinges
SUB - TOTAL 79,550
11.0 WINDOWS
12.1 PVC Frame Sliding
window
A. 3.4x1.8 (7 sets) 42.84 Sq.m. 2,880.98 123,421.18
B. 1.25x1.80 (1 set) 2.25 Sq.m. 2,880.98 6,482.21
C. 3.4x1.65 (7 sets) 39.27 Sq.m. 2,880.98 113,136.09
D. 1.25x1.65 (1 set) 2.06 Sq.m. 2,880.98 5,934.82
E. 1.80x1.65 (1 set) 2.97 Sq.m. 2,880.98 8,556.51
F. 1.0x0.60 (1 set) 0.6 Sq.m. 2,880.98 1,728.59
G. 0.5x0.6 (2 sets) 0.72 Sq.m. 2,880.98 2,074.31
SUB - TOTAL 261,333.71
12.0 FIXTURES
13.1 Water Closet 2 unit 8,499 16,998
13.2 Kitchen Sink & Faucet 1 unit 5,545 5,545
13.3 Floor Drains 2 pcs 280 560
13.4 Lavatory 2 unit 3,200 6,400
13.5 Bidet Hose 2 unit 1,350 2,700
13.6 Tissue and Soap 2 Pc 250 500
SUB - TOTAL 32,703
13.0 FINISHING
CARPENTRY
14.1 Kitchen Cabinet 2 Panel 1200 2,400
SUB - TOTAL 2,400
14.0 ARCHITECTURAL
FINISHES
15.1 Ceramic Glazed Tile 1,166 Pc 259 301,994
(60x60)
15.2Ceramic Unglazed 178 Pc 199 35,422
(60x60)
15.3 Ceramic Unglazed Tile 105 Pc 69 7,245
(40x40)
15.4 Ceramic Unglazed Tile 103 pc 15 1,545
(20x20)
15.4 Cement Mortar 51.5 Bag 250 12,875
15.5 White Cement Filler 11 25/bag 677 7,447
15.6 Canyon Grey Digital Tile 298 Pc 129 38,442
30x60
15.7 Deco Stone Tile 40x40 131 pc 400 52,400
SUB - TOTAL 457,370
15.0 PAINTINGS
16.1 Top Coat 16 Gal 2,002 32,032
16.2 Primer 10 4Gal 2,002 20,020
16.3 Neutralizer 9 Liter 115.4 1,038.6
16.4 Full Putty 64.5 Gal 280 18,060
16.5 Spot Putty 38.75 Gal 280 10,850
 16.6 Tray 30 Pc 50 1,500
16.7 Roller 30 Pc 70 2,100
16.8 Brush (Assorted) 60 Pc 30 1,800
16.9 Patching Compound 30 Kg 35 1,050
16.10 Sandpaper #100 40 Pc 35 1,400
16. Rags 25 Kg 40 1,000
16.11 Masking Tape 40 Roll 37 1,480
16.12 Red Oxide Metal 8 Gal 390 3,120
Primer
SUB - TOTAL 92,330.6
16.0 PLUMBING
17.1 PVC Pipe Black 4” 7 3m/pc 160 480.00
17.2 PVC Pipe Gray 2” 50 6m/pc 220 1,833.33
17.3 PVC Pipe Orange 4” 80 6m/pc 280 3,733.33
17.4 ½ G.I Pipe 30 6m/pc 360 1,800
17.5 Wye Branches 6 Pc 85 510.00
17.6 P – Trap 3 Set 60 180.0
17.7 45 Elbow 5 Pc 15 75.00
17.8 G.I ½ Gate Valve 1 Pc 80 80.00
17.9 Tee 4 Pc 51 204.00
17.10 Clean Out 1 Pc 64 64.00
17.11 PVC Solvent Cement 4 lts 90 360
17.12 Vulcaseal 6 Lts 250 1,500
17.13 Teflon Tape 5 Pc 80 400

SUB - TOTAL
17.0 ELECTRICAL
18.1 THW 2.0mm 5 BOX 1,500 7,500
18.2 THW 3.5mm 4 BOX 2,000 8,000
18.3 PVC PIPE 15mm dia. 110 6m/pc 72 1,320
18.4 PVC PIPE 25mm dia. 50 6m/pc 109 908.33
18.5 MCCB 145 AT 1 PC 8,499 8,499
18.6 MCB 15 AT 4 PC 300 1,200
18.7 MCB 20AT 16 PC 360 5,760
18.8 Panel Box 1 pc 13,000 13,000
18.9 Single Pole Switch 15 Pc 60 900
18.10 Two Gang Switch 3 Pc 96 288
18.11 3 Gang Switch 3 Pc 132 396
18.12 3 Way Switch 3 Pc 66 198
18.13 ACU outlet 8 Pc 122 976
18.14 Two Gang Outlet 19 Pc 96 1,824
18.15 Weather Proofing 5 Pc 120 600
Outlet
18.16 Fluorescent Tube Light 2 20pcs/Box 500/pc 20,000
18.17 Aluminum Reflector 10 2pcs/box 630 12,600
 18.18 Pinlight 21 set 550 11,550
18.19 Utility box 80 Pc 19 1,520
18.20 Pull box 10 Set 75 750
18.21 Junction Box 100 Pc 25 2,500
18.22 Pipe Connector 150 Pc 4 600
18.23 Electrical Tape 30 Pc 30 900
18.24 Pipe Clamp 150 pc 1.50 225
18.25 Screw and Tox 10 box 75 750
18.26 AHU Split Type 1 HP 8 Unit 33,698 269,584
SUB - TOTAL 372,348.33
18.0 HARDWARES
19.1 Assorted Nails Kg 43
19.2 Screws pc
SUB - TOTAL

TOTAL COST OF MATERIALS