You are on page 1of 10

A.

COST ESTIMATE
ITEM QTY UNIT UNIT COST AMOUNT
DESCRIPTION MATERIAL LABOR
I. GENERAL REQUIREMENTS
1. Arch./ Eng'g.Documents included
2. Permits, bonds and licences verify
3. Power & Water consumption verify
4. Workers pass verify
5. Temporary facilities 45,000.00
6. Mobilization / Demobilization included
SUBTOTAL I 45,000.00

II. SITE CONSTRUCTION


1. Site preparation
a. Clearing & grubbing 220.00 s.m. 50.00 11,000.00
b. Layout & staking 92.87 s.m. 50.00 50.00 9,287.00
2. Earthworks
a. Excavation 22.00 c.m. 350.00 7,700.00
b. Backfill 24.20 c.m. 250.00 6,050.00
c. Earthfill 139.31 c.m. 250.00 34,826.25
d. Gravel fill 9.29 c.m. 750.00 6,965.25
3. Septic tank systems 2.00 lot 25,000.00 50,000.00
4. Drainage systems 1.00 lot 30,000.00 30,000.00
5. Fences, gates & hardwares not included
6. Soil Poisoning not included
7. Landscape not included
8. Debris hauling included
SUBTOTAL II 155,828.50

III. CONCRETE WORKS


1. Concrete works 77.91 c.m. 2,500.00 600.00 241,521.00
2. Formworks & Scaffolds 1.00 lot 165,000.00 165,000.00
3. Reinforcement 2,375.00 kg 32.00 8.00 95,000.00
SUBTOTAL III 501,521.00

IV. MASONRY WORKS


1. Perimeter walls 220.00 s.m. 500.00 65.00 124,300.00
2. Partition walls 44.00 s.m. 500.00 65.00 24,860.00
SUBTOTAL IV 149,160.00

V. METAL WORKS
1. Stair railing not included
2. Trusses not included
SUBTOTAL V

VI. WOODS & PLASTICS


1 . Closets & cabinets not included
2. Ceiling works (boards and nailers) not included
SUBTOTAL VI

VII. THERMAL & MOISTURE PROT.


1. Corr.G.I. sht.Ga.#26 & accessories not included
2. Roof insulation not included
3. Water proofing not included
SUBTOTAL VII

VIII. DOORS & WINDOWS


1. Doors not included
2. Windows not included
SUBTOTAL VIII

IX. FINISHES
1. Tileworks not included
2. Plastering works not included
3. Painting works not included
SUBTOTAL IX

X. PLUMBING WORKS
1. Piping 1.00 lot 38,450.00 19,500.00 57,950.00
2. Plumbing Fixtures not included
SUBTOTAL X 57,950.00

XI. ELECTRICAL WORKS


1. Roughing - in / wiring 1.00 lot 37,775.00 25,265.00 63,040.00
2. Electrical Fixtures not included
3. Telephone & intercommunication
equipment not included
SUBTOTAL XI 63,040.00

TOTAL DIRECT COST 972,499.50

Overhead / Supervision 116,699.94


Contingencies 82,662.46
TOTAL INDIRECT COST 199,362.40
GRAND TOTAL 1,171,861.90
45,000.00

350.00
250.00

750.00
25,000.00
30,000.00

35,000.00

165,000.00
95,000.00
duplex
single
BILL OF MATERIALS

ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT


MATERIAL LABOR
SITE CONSTRUCTION
1. Site preparation
a. Clearing & grubbing 220.00 s.m. 50.00 11,000.00
b. Layout & staking 92.87 s.m. 75.00 50.00 11,608.75
2. Earthworks
a. excavation 22.00 c.m. 350.00 7,700.00
b. earthfill 24.20 c.m. 250.00 6,050.00
c. back fill 139.31 c.m. 250.00 34,826.25
d. gravel fill 9.29 c.m. 750.00 6,965.25
3. Septic tank systems 2.00 lot 25,000.00 50,000.00
4. Drainage systems 2.50 lot 30,000.00 75,000.00
5. debris hauling 1.00 lot 35,000.00
6. soil poisoning s.m. 10.00
SUBTOTAL 238,150.25
CONCRETE WORKS
1. Concrete works
a. Footing 9.9 c.m.
b. Column 4.32 c.m.
c. Slab on fill 396 c.m.
2. Formworks & Scaffolds 1 lot
3. Reinforcement kg.
a. Footing (15-10mm rebars ) kg.
b. Column ( 4-10mm) kg.
c. Slab on fill kg.
SUBTOTAL
MASONRY WORKS
1. Perimeter walls 220.00 s.m. 500.00 65.00 124,300.00
2. Partition walls 44.00 s.m. 500.00 65.00 24,860.00
SUBTOTAL 149,160.00
METAL WORKS
1. Stair railing kg.
2. trusses
THERMAL & MOISTURE PROT.
1. Waterproofing
DOORS & WINDOWS
1. Doors (door installation) l.m
2. Windows (window installation) l.m.
SUBTOTAL
FINISHES
1. Tileworks(vynil & ceramic tiles) s.m.
2. Plastering works s.m.
3. Painting works s.m.
SUBTOTAL
ROOFING WORKS s.m.
PLUMBING WORKS
1. Piping
2. Plumbing Fixtures
SUBTOTAL
ELECTRICAL WORKS
1. Roughing - in / wiring
2. Electrical Fixtures
SUBTOTAL

TOTAL COST
COST ESTIMATE
ITEM SCOPES OF WORKS QTY UNIT UNIT COST TOTAL COST TOTAL
Material Labor Material Labor AMOUNT
I GENERAL REQUIREMENTS
1.0 Permits and licences verify
2.0 Mobilization and demobilization verify
3.0 Temfacil verify
4.0 Power & water verify
5.0 Worker's pass verify
Sub total I

II SITE CONSTRUCTION
1.0 Site preparation
a. Clearing & grubbing 380.12 s.m. 50.00 - 19,006.00 19,006.00
b. Layout & staking 380.12 s.m. 75.00 150.00 28,509.00 57,018.00 85,527.00
2.0 Earthworks
a. Excavation 206.20 c.m. 300.00 - 61,860.00 61,860.00
b. Gravel fill 38.01 c.m. 800.00 150.00 30,409.60 5,701.80 36,111.40
c. Backfill 257.75 c.m. 50.00 - 12,887.50 12,887.50
3.0 Construction debris hauling 1.00 lot 16,000.00
4.0 Scaffolds 1.00 lot 75,000.00
Sub total II 306,391.90

III CONCRETE
1.0 Rebar works
a. Column footing 2,033.96 kg. 42.00 16.80 85,426.32 34,170.53 119,596.85
b. Wall Footing ,ramp, steps on grade,
2,809.09
slab on fill kg. 42.00 16.80 117,981.65 47,192.66 165,174.30
c. Suspended slab & stair 7,832.86 kg. 42.00 16.80 328,980.18 131,592.07 460,572.25
d. Beams & Columns
d25 bars 14,390.80 kg. 42.00 16.80 604,413.60 241,765.44 846,179.04
d16 bars 3,791.59 kg. 42.00 16.80 159,246.78 63,698.71 222,945.49
d10 bars 4,671.61 kg. 42.00 16.80 196,207.62 78,483.05 274,690.67
2.0 Concrete works
a. Column footing 36.40 c.m. 3,750.00 300.00 136,500.00 10,920.00 147,420.00
b. Wall Footing ,ramp, steps on grade,57.02
slab on fill c.m. 3,750.00 300.00 213,817.50 17,105.40 230,922.90
c. Suspended slab & stair 110.22 c.m. 3,750.00 300.00 413,319.38 33,065.55 446,384.93
d. Beams & Columns 89.89 c.m. 3,750.00 300.00 337,087.50 26,967.00 364,054.50
3.0 Formworks
a. Suspended slab & stair 734.79 s.m. 200.00 250.00 146,958.00 183,697.50 330,655.50
b. Beams & Columns 1,100.44 s.m. 200.00 250.00 220,088.00 275,110.00 495,198.00
4.0 Miscellaneous concrete works 1.00 lot 22,000.00
Sub total III 4,125,794.43

IV MASONRY
1.0 verify wall material s.m. -
Sub total IV

Note:
quantity shown in red letters will vary if steel decking
will be used for slabs.

Total Direct Cost 4,432,186.33

You might also like