Project

Owner

Subject

JUSTINEVILLE PROJECT
COST ESTIMATE

ITEM DESCRIPTION
I.

QTY.

GENERAL REQUIREMENTS
a. Complete Plans & Designs
b. Overhead/Contingencies/Mobilization
c. Temporary Facilities
d. Safety & Housekeeping
e. Technical Support & Supervision

UNIT

1.00
1.00
1.00
1.00

SUB-TOTAL (Item I)
II.

EARTHWORKS:
a. Site Clearing/Lay-outing
b. Removal of diapilated tiles at ground floor
c. Excavation for Retrofitting/Additional column foundation
d. Gravel bedding
e. Disposal of unsuitable materials / debris
f. Soil poisoning of additional columns

1.00
1.00
31.50
1.58
1.00
1.00

lot
lot
m
m
lot
lot

195.00
288.00
246.00

m
m
m

7.88
8.96
3.00
4.10
9.15
33.09

m
m
m
m
m

SUB-TOTAL (Item II)

III.

STRUCTURAL WORKS
A. Masonry Works
1.0 CHB Laying
2.0 Interior Plastering
3.0 Exterior Plastering
B. Concreting Works
1.0 Footing
2.0 R. C. Columns
3.0 Staircase
4.0 Suspended Beams / Girders
5.0 Suspended Slabs
C. Rebar Works
1.0 Footing
2.0 R. C. Columns
3.0 Staircase
4.0 Suspended Beams / Girders
5.0 Suspended Slab

298.24
1,237.38
200.00
703.72
223.78
2,663.12

D. Formworks & Scaffolds

1.0 Footing
2.0 Staircase
3.0 R. C. Columns
4.0 Suspended Beams / Girders
5.0 Suspended Slab

21.00
8.60
89.60
43.05
91.53
253.78
SUB-TOTAL (Item III)

kgs.
kgs.
kgs.
kgs.
kgs.

m
m
m
m
m

IV.

ARCHITECTURAL WORKS
A. Tileworks
1.0 T & B:
- wall (ht = 2..80m)
- floor
2.0 Ground Floor
3.0 Second Floor
4.0 Stair

B. Painting Works
1.0 Interior
2.0 Exterior
3.0 Ceiling

56.00
18.00
87.48
95.58
9.00

m
m
m
m
m

288.00
246.00
382.32

m
m
m

SUB-TOTAL (Item IV)

V.

DOORS & WINDOWS

A. Doors
1.0 D2
0.70
2.0 D3
0.80
3.0 D4
0.70
4.0 D5
0.60
B. Windows
1.0 W1
2.0 W4
3.0 W5

x
x
x
x

2.10m panel glass

2.10m panel door
2.10m panel door
2.10m flush door

2.40m x 1.20m analoc

1.20m x 1.20m analoc
0.40m x 0.60m analoc

C. Steelworks
1.0 Steel Railings

1.00
3.00
1.00
2.00

unit
units
units
unit

2.00
2.00
2.00

units
units
units

9.00

l.m.

1.00

lot

1.00

lot

SUB-TOTAL (Item V)
VI.

ELECTRICAL WORKS
1.0 Rough-ins
2.0 Wires and conduits
3.0 Fixtures
SUB-TOTAL (Item VI)

VII.

PLUMBING WORKS
1.0 Rough-ins
2.0 Fixtures
SUB-TOTAL (Item VII)

VIII.

ROOFING WORKS

102.00

SUB-TOTAL (Item VII)

TOTAL BID AMOUNT >>>

sq m

COST PROPOSAL
UNIT COST
TOTAL
MATERIAL
LABOR
UNIT COST

25,000.00
75,985.20

TOTAL
AMOUNT

25,000.00
75,985.20
-

25,000.00
75,985.20
P

direct cost
b. ocm
temfacil
safety
bills
supervision

1,519,704.00
75,985.20
15,197.04
30,394.08
75,000.00

100,985.20
CONCRETING

10,000.00
10,000.00
950.00
1,150.00
5,000.00

10,000.00
10,000.00
950.00
1,150.00
5,000.00

10,000.00
10,000.00
29,925.00
1,811.25
5,000.00
P

colums

8.96

stair
sog

3.00

sus. Beam

4.10

sus. Slab

9.15

56,736.25

400.00
180.00
180.00

150.00
120.00
120.00

550.00
300.00
300.00

107,250.00
86,400.00
73,800.00
267,450.00

3,750.00
3,750.00
3,750.00
3,750.00
3,750.00

150.00
150.00
150.00
150.00
150.00

3,900.00
3,900.00
3,900.00
3,900.00
3,900.00

30,712.50
34,944.00
11,700.00
15,990.00
35,696.70
129,043.20

42.00
42.00
42.00
42.00
42.00

5.00
5.00
5.00
5.00
5.00

47.00
47.00
47.00
47.00
47.00

14,017.37
58,156.67
9,400.00
33,075.03
10,517.47
125,166.54

350.00
350.00
350.00
350.00
350.00

180.00
180.00
180.00
180.00
180.00

530.00
530.00
530.00
530.00
530.00

11,130.00
4,558.00
47,488.00
22,816.50
48,510.90
134,503.40
P

footing
tie beam

656,163.14

455.00
520.00
780.00
455.00

300.00
300.00
300.00
300.00
300.00

755.00
820.00
300.00
1,080.00
755.00

42,280.00
14,760.00
26,244.00
103,226.40
6,795.00
193,305.40

168.00
168.00
168.00

132.00
144.00
132.00

300.00
312.00
300.00

86,400.00
76,752.00
114,696.00
277,848.00
P

471,153.40

8,500.00
7,100.00
7,100.00
5,000.00

950.00
950.00
950.00
950.00

9,450.00
8,050.00
8,050.00
5,950.00

9,450.00
24,150.00
8,050.00
11,900.00
53,550.00

8,463.03
4,231.51
705.25

4,557.01
2,278.51
379.75

13,020.04
6,510.02
1,085.00

26,040.08
13,020.04
2,170.01
41,230.13

967.85

524.93

1,492.78

13,435.04
13,435.04

3.28084

108,215.17

###
185,329.76
98,842.54

185,329.76
-

98,842.54
-

P
650.00

600.00

1,250.00
-

98,842.54
127,500.00
-

185,329.76

1,677,425.45

1,677,425.45

31.00009548 8463.02606609
15.50004774 4231.51303305
2.58334129 705.25217217

(includes contractor's fee)

FORMWORKS

tiles
t&b wall
t & b floor
ground
second
stair

REBARS

56.00
18
87.48
95.58
9.00

CHB LAYING
exterior
interior

123
72
PLASTERING

89.6
8.6

43.05
91.53

706.944
530.432
200

388.188
315.536
127.872
95.904

exterior
interior
ceiling

123
144
191.16

4557.0140356
2278.5070178
379.75116963