8/12/2019 Cost Estimate 5 Rows(03.19.2014)

1/14

I. GENERAL REQUIREMENTS

1.0 Mobilization and Demobilization 1 lot

Subtotal

II. SITE WORK

1.0 Site clearing and grubbing 1 lot

2.0 Earthwork

Subtotal

I. CONCRETE

1.0 Concrete Formwork

a Column Footing 27.6

-Cement 165.6 bags

-Sand 13.8 cum

-Gravel 27.6 cum

b Wall Footing 7.2

-Cement 43.2 bags

-Sand 3.6 cum

-Gravel 7.2 cum

c Columns 7.776

-Cement 46.656 bags

-Sand 3.888 cum

-Gravel 7.776 cum

d Beams & Girders 7.2

-Cement 43.2 bags

-Sand 3.6 cum -Gravel 7.2 cum

e Slab 214.2

-Cement 1285.2 bags

-Sand 107.1 cum

-Gravel 214.2 cum

i Stairs 10.8

-Cement 64.8 bags

-Sand 5.4 cum

-Gravel 10.8 cum

Subtotal

2.0 Bamboo Reinforcement

a Column Footing 24 pcs

b Wall Footing 64 pcs

c Columns 48 pcs

d Beams & Girders 988.2 kg

e Slab 2265.25 kg

i Stairs (Steel Reinforcement) 191.88 kg

j Partywall 40 pcs

Cost

Code Description Qty. Unit

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

2/14

k Wall (Interior 192 pcs and Exterior 144 pcs) 336 pcs

Subtotal

IV. MASONRY

1.0 Earthbag

a -Exterior Wall 1400 pcs

-Fire Wall 170 pcs

b Load Bearing Concrete hollow blocks 150 x 200 x 400 -Interior Wall 50 meters

c Wire Mesh (2,160 sq.m) 1500 meters

Subtotal

VII. THERMAL & MOISTURE PROTECTION

1.0 Waterproofing & Damproofing 10 gallons

2.0 Roofing

a Corrugated G.I sheet (180 sq.m) 30 pcs

4.0 Sheet Metal Work

a Stainless steel gutter (25 sq.m) 1 pcs

b Stainless sheet metal roof flashing and trim 5 pcs

Subtotal

VIII. DOORS, WINDOWS & GLASS

1.0 DOORS & FRAMES

a D-1: Main Entry 10 set

b D-2: Solid wood door 20 set

c D-3: Hollow core Marine flush door with Louvers 10 set

2.0 ALUMINUM WINDOWS (with screen)

a W-1: 6mm Clear Glass casement window on P.C. alum frame 30 set

c W-2: 6mm Clear glass awning window @ T&B 10 set3.0 HADWARE

a Locksets and Latches 80 set

Subtot

IX. FINISHES

1.0 WALL FINISHES

a Portland Cement Plaster

-Concrete and CHB Interior Walls 4.05 cum

-Firewalls and Property Walls 1.2 cum

-Plaster finish Extrerior Walls 9.36 cum

b Ceramic Tiles (incl. adhesive & grout)

- T&B (300mm x 300mm) 62 pcs

2.0 PAINTINGS

a Roler/Brush Finish (2 coats)

-Masonry surface : Exterior walls 48 gallons

-Masonry surface : Interior walls 70 gallons

-Primer 24 gallons

Subtot

IX. SPECIALTIES

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

3/14

a Kitchen accessories 10 unit

b T&B Fittings and accessories 10 unit

Subtot

ELECTRICAL

X. MECHANICAL

1.0 Sanitary and Sewer System 1 lot2.0 Water Distribution System 1 lot

3.0 WaterRain Water Collection Drum 10 units

4.0 Plumbing Fixtures

a Water Closet 10 set

b Kitchen sink/Laundry sink 10 set

Subtot

XII. ELECTRICAL1.0 Electrical Distribution System

a Panel boards & circuit breaker 10 unit

c Wires & cables (Phelps Dodge) 10 unitd Boxes, Wire Gutter, Tel. Terminal Cab 10 unit

e Wiring devices (National) 10 unit

2.0 Lighting Fixtures

a Fluorescent LED light 1 x 40w ; box type ; HPF-RS 10 unit

b Fluorescent LED light 1 x 20w 30 unit

c Wall Lighting 6 unit

Subtot

TOTAL MATERIALS COST

TOTAL LABOR COST

CONTINCGENCIES

GRAND TOTAL AMOUNT

18781.587

1607390.821

23476.98375

1565132.25

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

4/14

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

5/14

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

6/14

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

7/14

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

8/14

Unit Cost Amount

10000 10000 10000

5,000

10000

200 33120 33120

600 8280 8280

900 24840 24840

200 8640 8640

600 2160 2160

900 6480 6480

200 9331.2 9331.2 TLC 0

600 2332.8 2332.8 TMC 0

900 6998.4 6998.4

200 8640 8640

600 2160 2160900 6480 6480

200 257040 257040

600 64260 64260

900 192780 192780

200 12960 12960

600 3240 3240

900 9720 9720

TLC 0

150 3600 3600 TMC 659462.4

150 9600 9600

150 7200 7200

41 40516.2 40516.2

41 92875.25 92875.25

55 10553.4 10553.4

150 6000 6000

10000

15000

659462.4

Total Amount

Materials

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

9/14

150 50400 50400

50 70000 70000

50 8500 8500

100 5000 5000

300 450000 450000

520 5200 5200

200 6000 6000

100 100 100

450 2250 2250

500 5000 5000

500 10000 10000

400 4000 4000

500 15000 15000

300 3000 3000

300 24000 24000

500 2025 2025

500 600 600

500 4680 4680

160 9920 9920

TLC 0

400 19200 19200

400 28000 28000

600 14400 14400

533500

78825

8350

61000

220744.85

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

10/14

250 2500 2500

250 2500 2500

2500 2500 25002000 2000 2000

100 1000 1000

0 0

500 5000 5000

1000 10000 10000

500 5000 5000

150 1500 1500250 2500 2500

150 1500 1500

70 700 700

65 1950 1950

100 600 600

r

TLC

TMC

5000

20500

13750

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

11/14

TLC

TMC

0

8350

TLC

TMC

0

61000

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

12/14

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

13/14

TLC

8/12/2019 Cost Estimate 5 Rows(03.19.2014)

14/14

TMC

0

5000

TLCTMC

0

20500

TLC

TMC

0

13750