PROJECT

LOCATION
OWNER
CONSTRUCTION COST ESTIMATE
Item no. Description of Works Qty Unit
I GENERAL CONDITION
Temfacil (Bunkhouse) 1.00 lot
Mobilization 1.00 lot
Demobilization 1.00 lot
Safety 1.00 lot

II SITEWORKS
Clearing of Site 2.00 sq.m
Excavation/Layout 2.00 cu.m
Backfilling 2.00 cu.m.
Embankment 2.00 cu.m
Soil Poisoning 2.00 sq.m
Parking 2.00 sq.m
Landscaping 22.00 sq.m
Promenade 2.00 sq.m
Rain Water Harvester 2.00 sq.m

III CONCRETE WORKS

a. Concrete Works
Portland Cement 109.00 bag
Gravel 18.13 cu.m
Sand 9.06 cu.m

b. Formworks and scaffolding 2.00 pcs

1/2" Plywood 2.00 bdft
Coco lumber 2.00 kl
CWN

c. Rebars
10mm dia. DSB 2.00 pcs
12mm dia. DSB 2.00 pcs
16mm dia. DSB 2.00 pcs
20mm dia. DSB 2.00 pcs
25mm dia. DSB 2.00 pcs
G.I. Wire 2.00 roll

IV MASONRY WORKS
a. Masonry
 6" CHB 2,106.00 pcs
Portland Cement 172.00 bags
Washed Sand 14.21 cu.m

b. Plastering
Portland Cement 65.00 bags
Washed Sand 5.39 cu.m

V METAL WORKS
a. Roof Framing
3/16 x 1.5 x 1.5 Angle bar 2.00 pcs
3/16 x 2 x 2 Angle bar 2.00 pcs
300 x 300 x 12 Baseplate 2.00 sqft
2 x 4 x 1.2mm C-Purlins 2.00 pcs
2 x 6 x 1.2mm C-Purlins 2.00 pcs
2 x 6 x 1.2mm BI tube 2.00 pcs
Red oxide primer 2.00 gal
Cutting Disk 2.00 pcs
Welding rod 2.00 kg

b. Handrail and Balustre

B.I. tube Handrails 2" dia. 2.00 pcs
12mm plain bar 2.00 pcs
2x4 B.I. tubular grilles 2.00 sq.n
2" dia. SS pipe 2.00 pcs
SS Ballustre posts 2.00 pcs
Expanded Metal Lathe 2.00 pcs
W12x50 I-beam 2.00 mts
W12x30 I-beam 2.00 mts

VI TINSMITHRY WORKS
Roofing 2.00 sq.m
Insulation sheet 2.00 roll
Silicon sealant 2.00 pcs
Vulcaseal 2.00 pcs
Blind Rivet 1/8 x 3/8 2.00 pcs
2 1/2" Tecscrew 2.00 pcs
Ridge flushing 2.00 pcs
Ridge cap 2.00 pcs
Endwall flashing 2.00 pcs
Valley gutter 2.00 pcs
Gutter 2.00 pcs

VII DOORS, WINDOWS & GRILLS

0,90x 2.10 Swing Door 2.00 set
 0.80x2.10 Flush door 3.00 set
0.60x2.10 Flush door 2.00 set
Aluminum Sliding Window 9.00 set
PVC Awning Window 2.00 set

VIII FINISHES
a. Tileworks
30x30 Porcelain tiles 844.83 pcs
Cement Mortar 2.00 pcs
White Cement Filler 20.00 bags

b. Ceiling works and Cabinet

Gypsum board 2.00 pcs
G. Screw 2.00 pcs
Double furring 2.00 pcs
Carrying channel 2.00 pcs
Wall angle 2.00 pcs
W-clip 2.00 pcs
C-Purlins 2.00 pcs
Blind rivet 2.00 pcs
C. nail 2.00 pcs

c. Painting Works
Masonry neutrilizer b-44 1.50 GAL.
(FLAT) ACRYLIC LATEX PAINT PRIMER 3.00 GAL.
CONCRETE NEUTRALIZER 2.56 GAL.
CONCRETE PRIMER SEALER 2.60 GAL.
(FLAT)ACRYLIC GLOSS LATEX PAINT 3.00 GAL.
Masonry neutrilizer PUTTY B-7311 3.00 GAL.
Acrylic and Tinting color Finishes 5.00 cans
Spatula 2.00 pcs
Sand Paper 2.00 pcs
4" Paint Brush 2.00 pcs
2" Paint Brush 2.00 pcs
Paint Roller Brush 2.00 pcs
VIII PLUMBING WORKS
a. Fixtures
Water closet 2.00 set
Lavatory 2.00 set
Mirror 2.00 set
Floor drain 2.00 set
Angle Valve & Hose 2.00 set

IX ELECTRICAL WORKS
a. Lighting Fixtures
Pin Light 25.00 pcs
Directional Light Recessed 3.00 pcs
LED Strip Lights 2.00 pcs
Special Light 10.00 pcs
Single Spot Light Directional 2.00 pcs
Wall Mounted Light 5.00 pcs

Switches 11.00 pcs

Panel Board 1.00 pcs
Circuit Breaker 5.00 pcs

b. Outlets
Duplex Convenience Outlet 11.00 pcs
Weatherproof outlet 5.00 pcs
ACU outlet 8.00 pcs
Above Counter outlet 4.00 pcs
Refrigerator outlet 2.00 pcs
Washing Machine Outlet 3.00 pcs

Conduit/ Wires Royu 5.00 meters

Junction Box 15.00 pcs
Utility Box 22.00 pcs

Others (Electric Tape/ PVC Solvent) 7.00 liters

X CEILING
Gypsum Board 32 pcs
Metal Furning 3m length 105 pcs
Carrying Channel 3m length 35 pcs
Hanger Rod 92 pcs
Channel clip 552 pcs
Wall Angle 3m Length 23 pcs
Rivet 2 box
Metal Furning 3m length 377 pcs
TOTAL MATERIAL COST
TOTAL LABOR COST
TOTAL PROJECT COST
TE
Unit Cost Amount

25,000.00 25,000.00
15,000.00 15,000.00
15,000.00 15,000.00
10,000.00 10,000.00
65,000.00

80.00 160.00
100.00 200.00
100.00 200.00
200.00 400.00
100.00 200.00
700.00 1,400.00
750.00 16,500.00
700.00 1,400.00
600.00 1,200.00
21,660.00

230.00 25,070.00
850.00 15,408.80
200.00 1,812.80

650.00 1,300.00
28.00 56.00
65.00 130.00

120.00 240.00
350.00 700.00
470.00 940.00
730.00 1,460.00
770.00 1,540.00
2,500.00 5,000.00
53,657.60
 12.00 25,272.00
230.00 39,560.00
200.00 2,842.00

230.00 14,950.00
200.00 1,078.00
83,702.00

300.00 600.00
400.00 800.00
900.00 1,800.00
420.00 840.00
650.00 1,300.00
2,400.00 4,800.00
400.00 800.00
500.00 1,000.00
90.00 180.00

620.00 1,240.00
180.00 360.00
290.00 580.00
1,850.00 3,700.00
2,500.00 5,000.00
1,200.00 2,400.00
3,720.00 7,440.00
2,250.00 4,500.00
37,340.00

350.00 700.00
2,800.00 5,600.00
200.00 400.00
500.00 1,000.00
2.00 4.00
2.00 4.00
350.00 700.00
350.00 700.00
350.00 700.00
350.00 700.00
350.00 700.00
11,208.00

30,000.00 60,000.00
4,000.00 12,000.00
3,500.00 7,000.00
8,099.00 72,891.00
3,480.00 6,960.00
171,459.00

42.00 35,482.86
230.00 460.00
90.00 1,800.00

420.00 840.00
2.00 4.00
100.00 200.00
100.00 200.00
50.00 100.00
5.00 10.00
420.00 840.00
2.00 4.00
2.00 4.00

570.00 855.00
1,700.00 5,100.00
3,400.00 8,710.80
1,600.00 4,160.00
2,900.00 8,700.00
2,750.00 8,250.00
170.00 850.00
30.00 60.00
15.00 30.00
100.00 200.00
50.00 100.00
150.00 300.00
77,260.66
6,500.00 13,000.00
3,500.00 7,000.00
1,650.00 3,300.00
160.00 320.00
350.00 700.00

150.00 3,750.00
300.00 900.00
250.00 500.00
-
400.00 800.00
450.00 2,250.00

270.00 2,970.00
5,199.00 5,199.00
250.00 1,250.00

339.00 3,729.00
600.00 3,000.00
339.00 2,712.00
339.00 1,356.00
339.00 678.00
339.00 1,017.00

6,199.00 30,995.00
30.00 450.00
30.00 660.00

420.00 2,940.00

450.00 14,400.00
115.00 12,075.00
130.00 4,550.00
15.00 1,380.00
5.00 2,760.00
40.00 920.00
120.00 240.00
150.00 56,550.00
92,875.00
TOTAL MATERIAL COST #REF!
TOTAL LABOR COST #REF!
TOTAL PROJECT COST #REF!