Subject: Cost Estimate

Project: Proposed Two-Storey Dormitory

Location:
Owner:
Contractor:

Livable Floor Area=414.06 sq.m (14.18 x 14.60 sq.m)

Unit
Unit of Material
Item Quantity Measure Description of Item Cost Material Cost

Temporary Facilities (Includes

1.0 General Requirements 1.00 lot Water and Electricity) 0.00 0.00
1.00 lot Material testing 0.00 0.00
30.00 sheets As-Built Plans 150.00 4,500.00
2.0 Excavation Works
25.00 cu.m Isolated Footing 0.00 0.00
20.00 cu.m Footing-Tie Beam 0.00 0.00
1.43 cu.m Wall Footing 0.00 0.00
3.0 Concrete Works

Isolated Footing (Class A) 70.00 bags Portland Cement 220.00 15,400.00

7.00 cu.m Wash Sand 950.00 6,650.00
14.00 cu.m Wash Gravel 950.00 13,300.00
3.00 cu.m Gravel Bedding 950.00 2,850.00
Footing-Tie Beam (Class A) 120.00 bags Portland Cement 220.00 26,400.00
5.50 cu.m Wash Sand 950.00 5,225.00
11.00 cu.m Wash Gravel 950.00 10,450.00
2.00 cu.m Gravel Bedding 950.00 1,900.00

Wall Footing (Class A) 10.00 bags Portland Cement 220.00 2,200.00

0.15 cu.m Wash Sand 950.00 142.50
0.30 cu.m Wash Gravel 950.00 285.00
Column (Class A) 65.00 bags Portland Cement 220.00 14,300.00
5.00 cu.m Wash Sand 950.00 4,750.00
10.00 cu.m Wash Gravel 950.00 9,500.00
Slab (Class A) 150.00 bags Portland Cement 220.00 33,000.00
7.50 cu.m Wash Sand 950.00 7,125.00
15.00 cu.m Wash Gravel 950.00 14,250.00
5.00 cu.m Gravel Bedding 950.00 4,750.00
Roof Beam (Class A) 65.00 bags Portland Cement 220.00 14,300.00
4.50 cu.m Wash Sand 950.00 4,275.00
9.00 cu.m Wash Gravel 950.00 8,550.00
Concrete Grout 45.00 bags Portland Cement 220.00 9,900.00
9.0 Stairs
Concrete Works 30.00 bags Portland Cement 202.00 6,060.00
5.50 cu.m Wash Sand 1,300.00 7,150.00
12.00 cu.m Wash Gravel 1,300.00 15,600.00
12 mm x 6 m. Grade 40
Steel Works 30.00 lengths Deformed Bars 201.61 6,048.30
10 mm x 6 m. Grade 40
12.00 lengths Deformed Bars 139.85 1,678.20
3.00 kg. No. 16 G.I Tie Wire 52.00 156.00
4 x 8 ft. x 1/4 in. Ordinary
Formworks 30.00 sheets Plywood 303.00 9,090.00
2 x 2 in. x 10 ft. Coconut
80.00 lengths Lumber 66.50 5,320.00
7.00 kg. 3 in. Common Wire Nail 47.00 329.00
4.0 Steel Works
16 mm x 6 m. Grade 40
Isolated Footing 38.00 lengths Deformed Bars 355.01 13,490.38
5.00 kg. No. 16 G.I Tie Wire 52.00 260.00
 20 mm x 6 m. Grade 40
Footing-Tie Beam 50.00 lengths Deformed Bars 554.79 27,739.50
16 mm x 6 m. Grade 40
45.00 lengths Deformed Bars 355.01 15,975.45
10 mm x 6 m. Grade 40
90.00 lengths Deformed Bars 139.85 12,586.50
5.00 kg. No. 16 G.I Tie Wire 52.00 260.00
10 mm x 6 m. Grade 40
Wall Footing 35.00 lengths Deformed Bars 139.85 4,894.75
3.00 kg. No. 16 G.I Tie Wire 52.00 156.00
16 mm x 6 m. Grade 40
Column 50.00 lengths Deformed Bars 355.01 17,750.50
10 mm x 6 m. Grade 40
65.00 lengths Deformed Bars 139.85 9,090.25
7.00 kg. No. 16 G.I Tie Wire 52.00 364.00
12 mm x 6 m. Grade 40
Slab 200.00 lengths Deformed Bars 201.61 40,322.00
5.00 kg. No. 16 G.I Tie Wire 52.00 260.00
20 mm x 6 m. Grade 40
Roof Beam 136.00 lengths Deformed Bars 554.79 75,451.44
16 mm x 6 m. Grade 40
361.00 lengths Deformed Bars 355.01 128,158.61
10 mm x 6 m. Grade 40
288.00 lengths Deformed Bars 139.85 40,276.80
68.75 kg. No. 16 G.I Tie Wire 52.00 3,575.00
5.0 Roof Framing
2 x 2 x 1/4 in. x 6 m. Angle
FT-2 10.00 lengths Bar 1,300.00 13,000.00
1-1/2 x 1-1/2 x 1/4 in. x 6 m.
27.00 lengths Angle Bar 980.00 26,460.00
2.50 kg. Welding Rod 117.00 292.50
1-1/2 x 1-1/2 x 1/4 in. x 6 m.
Rafter 1 46.00 lengths Angle Bar 980.00 45,080.00
8.00 kg. Welding Rod 117.00 936.00
1-1/2 x 1-1/2 x 1/4 in. x 6 m.
Rafter 2 13.00 lengths Angle Bar 980.00 12,740.00
2.50 kg. Welding Rod 117.00 292.50
1-1/2 x 1-1/2 x 1/4 in. x 6 m.
Rafter 3 35.00 lengths Angle Bar 980.00 34,300.00
6.00 kg. Welding Rod 117.00 702.00
1-1/2 x 1-1/2 x 1/4 in. x 6 m.
Rafter 4 46.00 lengths Angle Bar 980.00 45,080.00
8.00 kg. Welding Rod 117.00 936.00
1-1/2 x 1-1/2 x 1/4 in. x 6 m.
Rafter 5 11.00 lengths Angle Bar 980.00 10,780.00
2.00 kg. Welding Rod 117.00 234.00
1-1/2 x 1-1/2 x 1/4 in. x 6 m.
Rafter 6 56.00 lengths Angle Bar 980.00 54,880.00
10.00 kg. Welding Rod 117.00 1,170.00
1-1/2 x 1-1/2 x 1/4 in. x 6 m.
Rafter 7 24.00 lengths Angle Bar 980.00 23,520.00
4.00 kg. Welding Rod 117.00 468.00
1-1/2 x 1-1/2 x 1/4 in. x 6 m.
Rafter 8 32.00 lengths Angle Bar 980.00 31,360.00
6.00 kg. Welding Rod 117.00 702.00
1-1/2 x 1-1/2 x 1/4 in. x 6 m.
Rafter 9 12.00 lengths Angle Bar 980.00 11,760.00
2.50 kg. Welding Rod 117.00 292.50
75 x 50 x 1.2 mm x 6 m. Long
Purlins 307.00 lengths Channel 322.00 98,854.00
18.00 kg. Welding Rod 117.00 2,106.00
1-1/2 x 1-1/2 x 1/4 in. x 6 m.
Clip Angle 8.00 lengths Angle Bar 980.00 7,840.00
7.75 kg. Welding Rod 117.00 906.75
Accessories 1.00 sheets 4 x 8 ft. x 12 mm Steel Plate 11,900.00 11,900.00
1.00 sheets 4 x 8 ft. x 8 mm Steel Plate 7,975.00 7,975.00
96.00 pcs. 20 x 600 mm. Anchor Bolts 420.00 40,320.00
88.00 pcs. 16 x 300 mm. Anchor Bolts 89.00 7,832.00
3.50 kg. Welding Rod 117.00 409.50
53.00 gals. Red Oxide Primer 412.00 21,836.00
 7.00 gals. Paint Thinner 232.00 1,624.00
3.00 pcs. 2 in. Paint Brush 30.00 90.00
3.00 pcs. 4 in. Paint Brush 55.00 165.00
6.0 Formworks
Building Lay-out 80.00 lengths 2 x 2 in. x 10 ft. Coco Lumber 66.50 5,320.00
5.00 kg. 3 in. Common Wire Nail 45.00 225.00
3.00 kg. 1 in. Common Wire Nail 60.00 180.00
3.00 kg. Nylon String 325.00 975.00
Footing-Tie Beam 40.00 lengths 2 x 2 in. x 10 ft. Coco Lumber 66.50 2,660.00
5.00 kg. 1 in. Common Wire Nail 60.00 300.00
4 x 8 ft. x 1/4 in. Ordinary
15.00 sheets Plywood 350.00 5,250.00
4 x 8 ft. x 1/4 in. Ordinary
Slab and Second Floor Beam 90.00 sheets Plywood 350.00 31,500.00
5.00 kg. 1 in. Common Wire Nail 60.00 300.00
800.00 lengths 2 x 2 in. x 10 ft. Coco Lumber 66.50 53,200.00
600.00 lengths 2 x 3 in. x 10 ft. Coco Lumber 86.00 51,600.00
45.00 kg. 1-1/2 in. Common Wire Nail 47.00 2,115.00
20.00 kg. 3 in. Common Wire Nail 45.00 900.00
25.00 kg. 4 in. Common Wire Nail 40.00 1,000.00
4 x 8 ft. x 1/4 in. Ordinary
Column 78.00 sheets Plywood 350.00 27,300.00
160.00 lengths 2 x 2 in. x 10 ft. Coco Lumber 66.50 10,640.00
250.00 lengths 2 x 3 in. x 10 ft. Coco Lumber 86.00 21,500.00
16.00 kg. 1-1/2 in. Common Wire Nail 47.00 752.00
16.00 kg. 3 in. Common Wire Nail 45.00 720.00
16.00 kg. 4 in. Common Wire Nail 40.00 640.00
4 x 8 ft. x 1/4 in. Ordinary
Roof Beam 54.00 sheets Plywood 350.00 18,900.00
350.00 lengths 2 x 2 in. x 10 ft. Coco Lumber 66.50 23,275.00
385.00 lengths 2 x 3 in. x 12 ft. Coco Lumber 113.40 43,659.00
23.00 kg. 1-1/2 in. Common Wire Nail 47.00 1,081.00
32.00 kg. 3 in. Common Wire Nail 45.00 1,440.00
38.00 kg. 4 in. Common Wire Nail 40.00 1,520.00
7.0 Lintel Column
Concrete Works 25.00 bags Portland Cement 220.00 5,500.00
1.50 cu.m Wash Sand 950.00 1,425.00
3.00 cu.m Wash Gravel 950.00 2,850.00
12 mm x 6 m. Grade 40
Steel Works 76.00 lengths Deformed Bars 201.61 15,322.36
10 mm x 6 m. Grade 40
54.00 lengths Deformed Bars 139.85 7,551.90
11.00 kg. No. 16 G.I Tie Wire 52.00 572.00
4 x 8 ft. x 1/4 in. Ordinary
Formworks 24.00 sheets Plywood 303.00 7,272.00
2 x 2 in. x 10 ft. Coconut
145.00 lengths Lumber 66.50 9,642.50
9.00 kg. 1-1/2 in. Common Wire Nail 47.00 423.00
8.0 Lintel Beam
Concrete Works 45.00 bags Portland Cement 220.00 9,900.00
3.00 cu.m Wash Sand 950.00 2,850.00
6.00 cu.m Wash Gravel 950.00 5,700.00
12 mm x 6 m. Grade 40
Steel Works 112.00 lengths Deformed Bars 201.61 22,580.32
10 mm x 6 m. Grade 40
70.00 lengths Deformed Bars 139.85 9,789.50
22.00 kg. No. 16 G.I Tie Wire 52.00 1,144.00
4 x 8 ft. x 1/4 in. Ordinary
Formworks 30.00 sheets Plywood 303.00 9,090.00
2 x 2 in. x 10 ft. Coconut
40.00 lengths Lumber 66.50 2,660.00
2 x 3 in. x 12 ft. Coconut
68.00 lengths Lumber 113.40 7,711.20
12.00 kg. 1-1/2 in. Common Wire Nail 47.00 564.00
13.25 kg. 3 in. Common Wire Nail 45.00 596.25
 15.75 kg. 4 in. Common Wire Nail 40.00 630.00
9.0 Stairs
Concrete Works 101.00 bags Portland Cement 220.00 22,220.00
5.60 cu.m Wash Sand 950.00 5,320.00
11.22 cu.m Wash Gravel 950.00 10,659.00
12 mm x 6 m. Grade 40
Steel Works 87.00 lengths Deformed Bars 201.61 17,540.07
10 mm x 6 m. Grade 40
34.00 lengths Deformed Bars 139.85 4,754.90
113.50 kg. No. 16 G.I Tie Wire 52.00 5,902.00
4 x 8 ft. x 1/4 in. Ordinary
Formworks 30.00 sheets Plywood 350.00 10,500.00
2 x 2 in. x 10 ft. Coconut
45.00 lengths Lumber 66.50 2,992.50
10.00 kg. 3 in. Common Wire Nail 47.00 470.00
10.0 Masonry Works
CHB Piling 7,590.00 pcs. 4 x 8 x 16 in. CHB 10.00 75,900.00
10 mm x 6 m. Grade 33
434.00 lengths Deformed Bars 137.39 59,627.26
20.00 kg. No. 16 G.I Tie Wire 52.00 1,040.00
Block Laying and Filling (Class
C) 233.00 bags Pozzolan Cement 185.00 43,105.00
25.81 cu.m Wash Sand 950.00 24,519.50
Block Plastering (Class A) 490.00 bags Pozzolan Cement 185.00 90,650.00
27.18 cu.m Fine Sand 1,200.00 32,616.00
Smooth Finishing 44.00 bags Pozzolan Cement 185.00 8,140.00
Column Plastering (Class A) 118.00 bags Pozzolan Cement 185.00 21,830.00
6.51 cu.m Fine Sand 1,200.00 7,812.00
Column Smooth Finishing 11.00 bags Pozzolan Cement 185.00 2,035.00
11.0 Floor Finishes
Ceramic Floor Tiles Mariwasa
Second Floor 400.00 pcs. Jamaica Ochre 195.00 78,000.00
90.00 bags Pozzolan Cement 185.00 16,650.00
4.00 cu.m Fine Sand 1,200.00 4,800.00
10.00 kg. Tile Grout 29.25 292.50
Ceramic Floor Tiles Mariwasa
450.00 pcs. Everest Beige 122.00 54,900.00
145.00 bags Pozzolan Cement 165.00 23,925.00
3.00 cu.m Fine Sand 1,200.00 3,600.00
5.00 kg. Tile Grout 29.25 146.25
Ceramic Floor Tiles Mariwasa
Ground Floor 320.00 pcs. Jamaica Ochre 195.00 62,400.00
23.00 bags Pozzolan Cement 165.00 3,795.00
0.40 cu.m Fine Sand 1,200.00 480.00
2.00 kg. Tile Grout 29.25 58.50
Ceramic Floor Tiles Mariwasa
230.00 pcs. Liberty Ochre 28.45 6,543.50
20.00 bags Pozzolan Cement 165.00 3,300.00
1.00 cu.m Fine Sand 1,200.00 1,200.00
2.00 kg. Tile Grout 29.25 58.50

35.00 sq.m Cobble Stone 2 European Fan 450.00 15,750.00

12.0 Ceiling Finishes
4 x 8 ft. x 3.5 mm Shera
Ground Floor 75.00 sheets Internal Ceiling Board 310.00 23,250.00
25 x 25 mm x 5 m. V-type
35.00 lengths Wall Angle 50.00 1,750.00
4,500.00 pcs. 3/4 in. Hardiflex Screw 0.40 1,800.00
12 x 38 mm x 5 m. Carrying
80.00 lengths Channel 96.55 7,724.00
19 x 25 mm x 5 m. Single
65.00 lengths Furring Channel 63.65 4,137.25
1,500.00 pcs. 1/2 in. Panhead Screw 0.80 1,200.00
110.00 pcs. Single Furring Clip 2.70 297.00
4.00 quarts Marine Epoxy A & B 149.75 599.00
24.00 pcs. Masking Tape 32.00 768.00
 3.00 quarts Body Filler with Hardener 125.00 375.00
2.00 kg. Old Newspaper 50.00 100.00
9.00 gals Rain or Shine Prepa-White 445.00 4,005.00
29.00 gals Rain or Shine Mastic Putty 420.00 12,180.00
42.00 sq. ft Sandpaper No. 100 31.50 1,323.00
26.00 gals Rain or Shine Top Coat 505.00 13,130.00
17.00 pcs. Roller with Handle 32.50 552.50
6.00 pcs. 1-1/2 in. Paint Brush 24.50 147.00
4 x 8 ft. x 3.5 mm Shera
Second Floor 75.00 sheets Internal Ceiling Board 310.00 23,250.00
25 x 25 mm x 5 m. V-type
35.00 lengths Wall Angle 50.00 1,750.00
4,500.00 pcs. 3/4 in. Hardiflex Screw 0.40 1,800.00
12 x 38 mm x 5 m. Carrying
80.00 lengths Channel 96.55 7,724.00
19 x 25 mm x 5 m. Single
65.00 lengths Furring Channel 63.65 4,137.25
1,500.00 pcs. 1/2 in. Panhead Screw 0.80 1,200.00
110.00 pcs. Single Furring Clip 2.70 297.00
4.00 quarts Marine Epoxy A & B 149.75 599.00
24.00 pcs. Masking Tape 32.00 768.00
3.00 quarts Body Filler with Hardener 125.00 375.00
2.00 kg. Old Newspaper 50.00 100.00

9.00 gals Rain or Shine Prepa-White 445.00 4,005.00

29.00 gals Rain or Shine Mastic Putty 420.00 12,180.00

42.00 sq. ft Sandpaper No. 100 31.50 1,323.00
26.00 gals Rain or Shine Top Coat 505.00 13,130.00
17.00 pcs. Roller with Handle 32.50 552.50
6.00 pcs. 1-1/2 in. Paint Brush 24.50 147.00
19 x 25 mm x 5 m. Single
Ceiling Eaves 23.00 lengths Furring Channel 63.65 1,463.95
25 x 25 mm x 5 m. V-type
53.00 lengths Wall Angle 50.00 2,650.00
3,000.00 pcs. 3/4 in. Hardiflex Screw 0.40 1,200.00
2'x4'x4mm thk Shera Vent
141.00 sheets Ceiling 115.00 16,215.00
6,000.00 pcs. 1/2 in. Panhead Screw 0.80 4,800.00
2.00 quarts Marine Epoxy A & B 149.75 299.50
8.00 pcs. Masking Tape 32.00 256.00

1.00 quarts Body Filler with Hardener 125.00 125.00

1.00 kg. Old Newspaper 50.00 50.00

3.00 gals Rain or Shine Prepa-White 445.00 1,335.00

9.00 gals Rain or Shine Mastic Putty 420.00 3,780.00
14.00 sq. ft Sandpaper No. 100 31.50 441.00
8.00 gals Rain or Shine Top Coat 505.00 4,040.00
7.00 pcs. Roller with Handle 32.50 227.50
6.00 pcs. 1-1/2 in. Paint Brush 24.50 147.00
13.0 Wall Finishes

W-1 14.00 quarts Body Filler with Hardener 125.00 1,750.00

45.00 gals Rain or Shine Prepa-White 445.00 20,025.00

150.00 gals Rain or Shine Mastic Putty 420.00 63,000.00

225.00 sq. ft Sandpaper No. 100 31.50 7,087.50
90.00 gals Rain or Shine Top Coat 505.00 45,450.00
45.00 gals Rain or Shine X-tra Gloss 135.00 6,075.00
90.00 pcs. Roller with Handle 32.50 2,925.00
30.00 pcs. 1-1/2 in. Paint Brush 24.50 735.00
W-2 8.00 bags Portland Cement 220.00 1,760.00
 0.39 cu.m Wash Sand 950.00 370.50
0.78 cu.m Wash Gravel 950.00 741.00

12 mm x 6 m. Grade 33
12.00 lengths Deformed Bar 198.90 2,386.80

0.50 gals Rain or Shine Prepa-White 445.00 222.50

2.00 gals Rain or Shine Mastic Putty 420.00 840.00

2.00 sq. ft Sandpaper No. 100 31.50 63.00

19.00 1/4 L. can Welcoat Acrytile Tinting Color 96.00 1,824.00

3.00 pcs. 1 in. Paint Brush 18.00 54.00
14.0 Roofing Sheets 55.00 sq.m Onduvilla Roofing Sheet 10,132.51 557,288.00
12 mm x 10 in. x 8 ft. Hardi
70.00 lengths Sanipa Fascia Board 255.00 17,850.00
1,100.00 pcs. 4 mm x 1 in. Metal Screw 0.35 385.00
1.00 lot Consumables 3,000.00 3,000.00
W-1: 1550 x 1250 mm Flush
15.0 Windows 26.00 sets Hollow Core Door 12,166.15 316,320.00

W-2: 600 x 700 mm Jalousie

18.00 sets Window 3,297.69 59,358.46
W-3: 450 x 450 mm Awning
4.00 sets Window 3,488.46 13,953.85
D-1: Steel Entrance
16.0 Doors 2.00 sets Door/Gate 14,900.00 29,800.00

D-2: 900 x 2100 mm Solid

4.00 sets Wooden Panel Door 8,000.00 32,000.00

D-3: 800 x 2100 mm Flush

14.00 sets Hollow Core Door 4,500.00 63,000.00
D-4: 600 x 2100 mm PVC
10.00 sets Door 1,200.00 12,000.00

3.00 sets D-5: 800 x 2100 mm Exit Door 4,500.00 13,500.00

2 x 6 in. x 7 ft. Matwood
21.00 lengths Classic Door Jamb 1,316.00 27,636.00

Hafele Lever Type Set Privacy

Function with Article Number
903.99.064 Satin Stainless
4.00 pcs. Steel 1,200.00 4,800.00

Hafele Cylindrical Knob Set

Privacy Function with Article
Number 911.63.0110 Satin
27.00 pcs. Stainless steel 1,100.00 29,700.00
100.00 pcs. 4 in. Stanley Hinges 43.00 4,300.00

12.00 gals Automotive Primer (Painters) 533.60 6,403.20

18.00 gals Automotive Putty (Painters) 543.00 9,774.00
14.00 sq. ft Sandpaper No. 100 31.50 441.00

134.00 1/4 L. can Welcoat Acrytile Tinting Color 96.00 12,864.00

6.00 quarts Body Filler with Hardener 125.00 750.00

8.00 pcs. 1-1/2 in. Paint Brush 24.50 196.00

Concrete Mouldings on
17.0 Exterior Mouldings 64.00 lm. Columns 180.00 11,520.00

44.00 lm. Concrete Mouldings on Walls 180.00 7,920.00

18.0 Interior Mouldings 130.00 lm. 100mm concrete wall skirting 25.00 3,250.00
32.00 lm. 50mm concrete moulding 250.00 8,000.00
19.0 Kitchen and Pantry 19.00 sheets Plyboard 3/4x4x8 739.00 14,041.00
27.00 pcs. Cabinet Handle 100.00 2,700.00
54.00 pcs. Cabinet Hinges 22.00 1,188.00
1.00 lot Consumables 1,000.00 1,000.00
22.00 pcs. 2x2x6 Good Lumber 80.00 1,760.00
5.00 pcs. 2x2x8 Good Lumber 114.00 570.00
 16.00 pcs. 2x2x12 Good Lumber 166.00 2,656.00
5.00 kg. Assorted nails 65.00 325.00
3.00 bags Portland Cement 220.00 660.00
0.12 cu.m Wash Sand 950.00 114.00
0.21 cu.m Wash Gravel 950.00 199.50
10 mm x 6 m. Grade 40
9.00 lengths Deformed Bars 139.85 1,258.65
20.00 pcs. 0.60 x 0.60 m. Ceramic Tiles 235.00 4,700.00
0.36 kg. Tile Grout 29.25 10.53
1.00 kg. No. 16 G.I Tie Wire 52.00 52.00
6.00 bags Pozzolan Cement 185.00 1,110.00
20.0 DWV System 6.11 cu.m Excavation 0.00 0.00
23.00 lengths 100 mm. PVC Pipe 580.00 13,340.00
7.00 pcs. 100 mm PVC P-trap 190.00 1,330.00

22.00 pcs. 100 mm x 45 deg. PVC Elbow 60.00 1,320.00

12.00 pcs. 100 mm PVC Clean-Out 70.00 840.00
18.00 pcs. 100 mm PVC Wye 110.00 1,980.00
4.00 pcs. 100 mm PVC Tee 119.00 476.00
100 x 100 mm Hafele Floor
7.00 pcs. Drain 453.60 3,175.20
100 x 100 x 50 mm Wye
16.00 pcs. Reducer 93.00 1,488.00
18.00 lengths 50 mm PVC Pipe 217.00 3,906.00
49.00 lengths 50 mm x 90 deg. PVC Elbow 22.00 1,078.00
18.00 lengths 50 mm x 45 deg. PVC Elbow 18.00 324.00
3.00 pcs. 50 mm PVC Wye 31.00 93.00
19.00 pcs. 50 mm PVC Tee 31.00 589.00
9.00 pcs. 50 mm PVC P-trap 69.00 621.00
4,624.00 cc PVC Solvent Cement 0.44 2,034.56
21.0 Water Line System 0.09 cu.m Excavation 0.00 0.00
25 mm x 4 m. Thermovar PPR
16.00 lengths PN20 Pipe 345.00 5,520.00
25 mm x 90 deg. Thermovar
17.00 pcs. PPR PN25 Elbow 19.00 323.00
25 mm x 90 deg.Thermovar
3.00 pcs. PPR PN25 Threaded Elbow 240.00 720.00
25 mm Thermovar PPR PN25
6.00 pcs. Tee 27.00 162.00
25 mm Thermovar PPR PN25
15.00 pcs. Coupling 15.00 225.00
25 mm Thermovar PPR PN25
19.00 pcs. Threaded Coupling 60.00 1,140.00
1.00 pcs. 25 mm Check Valve(brass) 260.00 260.00
25 mm Gate Valve (PPR
9.00 pcs. PN25) 435.00 3,915.00
25 x 20 mm Thermovar PPR
22.00 pcs. PN25 Reducer 15.00 330.00
25 x 25 x 20 mm Thermovar
3.00 pcs. PPR PN25 Tee Reducer 23.00 69.00
25 mm Thermovar PPR PN25
17.00 pcs. Cap 9.00 153.00
20 mm x 4 m. Thermovar PPR
12.00 lengths PN20 Pipe 240.00 2,880.00
20 mm x 90 deg. Thermovar
34.00 pcs. PPR PN25 Elbow 12.00 408.00
20 mm x 90 deg. Thermovar
9.00 pcs. PPR PN25 Threaded Elbow 165.00 1,485.00
20 mm . Thermovar PPR PN25
16.00 pcs. Tee 15.00 240.00
20 mm x 90 deg. Thermovar
17.00 pcs. PPR PN25 Threaded Tee 180.00 3,060.00
20 mm Thermovar PPR PN25
11.00 pcs. Coupling 12.00 132.00
22.0 Plumbing Fixtures 4.00 pcs. HCG Hose Bib 123.20 492.80
8.00 pcs. HCG CS4389P Water Closet 5,000.00 40,000.00
8.00 pcs. HCG L997 Lavatory 1,000.00 8,000.00
HCG LF3184PX Lavatory
8.00 pcs. Faucet 550.00 4,400.00
 8.00 pcs. HCG BA118 Tissue Holder 230.00 1,840.00
8.00 pcs. HCG BA111 Soap Holder 230.00 1,840.00
HCG BF5001 Shower Head,
8.00 pcs. Valve, and Faucet 1,250.00 10,000.00
1.00 pcs. HCG Kitchen Faucet 450.00 450.00
HCG Double Drain Kitchen
1.00 pcs. Sink 5,500.00 5,500.00
23.0 Grease Trap 1.00 unit Grease Trap (7 gpm) 5,200.00 5,200.00
0.08 cu.m Excavation 0.00 0.00
24.0 Septic Tank
16.55 cu.m Excavation 0.00 0.00
Concrete Works 16.00 bags Portland Cement 220.00 3,520.00
0.84 cu.m Wash Sand 950.00 798.00
1.68 cu.m Wash Gravel 950.00 1,596.00
0.87 cu.m Gravel Bedding 950.00 826.50
Masonry Works 315.00 pcs. 4 x 8 x 16 in. CHB 10.00 3,150.00
20.00 bags Pozzolan Cement 185.00 3,700.00
0.60 cu.m Fine Sand 1,200.00 720.00
1.00 cu.m Wash Sand 950.00 950.00
Waterproofing 5.00 gals Boysen Plexibond No. 7760 790.80 3,954.00
10 mm x 6 m. Grade 33
Steel Works 17.00 lengths Deformed Bars 137.39 2,335.63
10 mm x 6 m. Grade 40
25.00 lengths Deformed Bars 139.85 3,496.25
4.50 kg. No. 16 G.I Tie Wire 52.00 234.00
25.0 Catch Basin
2.61 cu.m Excavation 0.00 0.00
Concrete Works 6.00 bags Portland Cement 220.00 1,320.00
0.32 cu.m Wash Sand 950.00 304.00
0.65 cu.m Wash Gravel 950.00 617.50
0.32 cu.m Gravel Bedding 950.00 304.00
Masonry Works 150.00 pcs. 4 x 8 x 16 in. CHB 10.00 1,500.00
10.00 bags Pozzolan Cement 185.00 1,850.00
0.25 cu.m Fine Sand 1,200.00 300.00
0.45 cu.m Wash Sand 950.00 427.50
10 mm x 6 m. Grade 33
Steel Works 8.00 lengths Deformed Bars 137.39 1,099.12
10 mm x 6 m. Grade 40
12.00 lengths Deformed Bars 139.85 1,678.20
2.00 kg. No. 16 G.I Tie Wire 52.00 104.00
26.0 Lighting Fixtures
2.00 pcs. 32Watts Circular Lamp 700.00 1,400.00
20Watts Tubular Flourescent
24.00 pcs. -T8 900.00 21,600.00
2-20Watts (1"x2") Louver
16.00 pcs. Lights 1,100.00 17,600.00
8Watts Wall / column
14.00 pcs. mounted CFL Lamp 2,000.00 28,000.00
18Watts Compact Flourescent
12.00 pcs. Lamp 150.00 1,800.00
11Watts Compact
14.00 pcs. \flourescent Lamp 150.00 2,100.00
26.00 pcs. 4" dia Porcelain Socket 35.00 910.00
27.0 Outlets 21.00 pcs. Convenience outlets 140.00 2,940.00
2.00 pcs. Weatherproof conv. outlets 560.00 1,120.00
7.00 pcs. Aircon outlets 170.00 1,190.00
28.0 Wall Switches 4.00 pcs. One gang switch 82.00 328.00
4.00 pcs. Two gang switch 180.00 720.00
7.00 pcs. Three gang switch 200.00 1,400.00
29.0 Wires 2,000.00 lm 3.5mm2THHN 25.00 50,000.00
150.00 pcs 12mm dia x 3.m uPVC Pipe 65.00 9,750.00
63.00 no Junction Boxes 30.00 1,890.00
42.00 no Utility Boxes 30.00 1,260.00
1.00 no Entrance cap 30.00 30.00
 5.00 pcs 20mm dia RSC Pipe 260.00 1,300.00
1.00 lot Electric Tape 1,250.00 1,250.00
30.0 Panel Boards 1.00 set LPP-1 with 13 Branches 16,000.00 16,000.00

DC
OCM (10%)
CP (15%)
VAT (12%)
TOTAL COST

FLOOR AREA (sq.m)

COST per SQ.M
Labor Cost Direct Cost

0.00 10,000.00
0.00 2,500.00
3,000.00 7,500.00

4,500.00 4,500.00
3,600.00 3,600.00
257.40 257.40

4,620.00 20,020.00
1,995.00 8,645.00
3,990.00 17,290.00
855.00 3,705.00
7,920.00 34,320.00
1,567.50 6,792.50
3,135.00 13,585.00
570.00 2,470.00

660.00 2,860.00
42.75 185.25
85.50 370.50
4,290.00 18,590.00
1,425.00 6,175.00
2,850.00 12,350.00
9,900.00 42,900.00
2,137.50 9,262.50
4,275.00 18,525.00
1,425.00 6,175.00
4,290.00 18,590.00
1,282.50 5,557.50
2,565.00 11,115.00
2,970.00 12,870.00

1,818.00 7,878.00
2,145.00 9,295.00
4,680.00 20,280.00

1,814.49 7,862.79

503.46 2,181.66
46.80 202.80

2,727.00 11,817.00

1,596.00 6,916.00
98.70 427.70

4,047.11 17,537.49
78.00 338.00
8,321.85 36,061.35

4,792.64 20,768.09

3,775.95 16,362.45
78.00 338.00

1,468.43 6,363.18
46.80 202.80

5,325.15 23,075.65

2,727.08 11,817.33
109.20 473.20

12,096.60 52,418.60
78.00 338.00

22,635.43 98,086.87

38,447.58 166,606.19

12,083.04 52,359.84
1,072.50 4,647.50

3,900.00 16,900.00

7,938.00 34,398.00
87.75 380.25

13,524.00 58,604.00
280.80 1,216.80

3,822.00 16,562.00
87.75 380.25

10,290.00 44,590.00
210.60 912.60

13,524.00 58,604.00
280.80 1,216.80

3,234.00 14,014.00
70.20 304.20

16,464.00 71,344.00
351.00 1,521.00

7,056.00 30,576.00
140.40 608.40

9,408.00 40,768.00
210.60 912.60

3,528.00 15,288.00
87.75 380.25

29,656.20 128,510.20
631.80 2,737.80

2,352.00 10,192.00
272.03 1,178.78
3,570.00 15,470.00
2,392.50 10,367.50
12,096.00 52,416.00
2,349.60 10,181.60
122.85 532.35
6,550.80 28,386.80
 487.20 2,111.20
27.00 117.00
49.50 214.50

1,596.00 6,916.00
67.50 292.50
54.00 234.00
292.50 1,267.50
798.00 3,458.00
90.00 390.00

1,575.00 6,825.00

9,450.00 40,950.00
90.00 390.00
15,960.00 69,160.00
15,480.00 67,080.00
634.50 2,749.50
270.00 1,170.00
300.00 1,300.00

8,190.00 35,490.00
3,192.00 13,832.00
6,450.00 27,950.00
225.60 977.60
216.00 936.00
192.00 832.00

5,670.00 24,570.00
6,982.50 30,257.50
13,097.70 56,756.70
324.30 1,405.30
432.00 1,872.00
456.00 1,976.00

1,650.00 7,150.00
427.50 1,852.50
855.00 3,705.00

4,596.71 19,919.07

2,265.57 9,817.47
171.60 743.60

2,181.60 9,453.60

2,892.75 12,535.25
126.90 549.90

2,970.00 12,870.00
855.00 3,705.00
1,710.00 7,410.00

6,774.10 29,354.42

2,936.85 12,726.35
343.20 1,487.20

2,727.00 11,817.00

798.00 3,458.00

2,313.36 10,024.56
169.20 733.20
178.88 775.13
 189.00 819.00

6,666.00 28,886.00
1,596.00 6,916.00
3,197.70 13,856.70

5,262.02 22,802.09

1,426.47 6,181.37
1,770.60 7,672.60

3,150.00 13,650.00

897.75 3,890.25
141.00 611.00

22,770.00 98,670.00

17,888.18 77,515.44
312.00 1,352.00

12,931.50 56,036.50
7,355.85 31,875.35
27,195.00 117,845.00
9,784.80 42,400.80
2,442.00 10,582.00
6,549.00 28,379.00
2,343.60 10,155.60
610.50 2,645.50

23,400.00 101,400.00
4,995.00 21,645.00
1,440.00 6,240.00
87.75 380.25

16,470.00 71,370.00
7,177.50 31,102.50
1,080.00 4,680.00
43.88 190.13

18,720.00 81,120.00
1,138.50 4,933.50
144.00 624.00
17.55 76.05

1,963.05 8,506.55
990.00 4,290.00
360.00 1,560.00
17.55 76.05

4,725.00 20,475.00

6,975.00 30,225.00

525.00 2,275.00
540.00 2,340.00

2,317.20 10,041.20

1,241.18 5,378.43
360.00 1,560.00
89.10 386.10
359.40 958.40
460.80 1,228.80
 225.00 600.00
60.00 160.00
2,403.00 6,408.00
7,308.00 19,488.00
793.80 2,116.80
7,878.00 21,008.00
331.50 884.00
88.20 235.20

6,975.00 30,225.00

525.00 2,275.00
540.00 2,340.00

2,317.20 10,041.20

1,241.18 5,378.43
360.00 1,560.00
89.10 386.10
359.40 958.40
460.80 1,228.80
225.00 600.00
60.00 160.00

2,403.00 6,408.00

7,308.00 19,488.00
793.80 2,116.80
7,878.00 21,008.00
331.50 884.00
88.20 235.20

439.19 1,903.14

795.00 3,445.00
360.00 1,560.00

4,864.50 21,079.50
1,440.00 6,240.00
179.70 479.20
153.60 409.60

75.00 200.00
30.00 80.00

801.00 2,136.00
2,268.00 6,048.00
264.60 705.60
2,424.00 6,464.00
136.50 364.00
88.20 235.20

1,050.00 2,800.00

12,015.00 32,040.00

37,800.00 100,800.00
4,252.50 11,340.00
27,270.00 72,720.00
3,645.00 9,720.00
1,755.00 4,680.00
441.00 1,176.00
528.00 2,288.00
 111.15 481.65
222.30 963.30

716.04 3,102.84

133.50 356.00

504.00 1,344.00

37.80 100.80

1,094.40 2,918.40
32.40 86.40
7,338.50 564,626.50

5,355.00 23,205.00
115.50 500.50
900.00 3,900.00

31,632.00 347,952.00

5,935.85 65,294.31

1,395.38 15,349.23

2,980.00 32,780.00

3,200.00 35,200.00

6,300.00 69,300.00

1,200.00 13,200.00

1,350.00 14,850.00

2,763.60 30,399.60

480.00 5,280.00

2,970.00 32,670.00
430.00 4,730.00

3,841.92 10,245.12
5,864.40 15,638.40
264.60 705.60

7,718.40 20,582.40

450.00 1,200.00
117.60 313.60

4,608.00 16,128.00

3,168.00 11,088.00

1,300.00 4,550.00
3,200.00 11,200.00
4,212.30 18,253.30
810.00 3,510.00
356.40 1,544.40
300.00 1,300.00
528.00 2,288.00
171.00 741.00
796.80 3,452.80
97.50 422.50
198.00 858.00
34.20 148.20
59.85 259.35

377.60 1,636.25
1,410.00 6,110.00
3.16 13.69
15.60 67.60
333.00 1,443.00
1,099.80 1,099.80
4,002.00 17,342.00
399.00 1,729.00

396.00 1,716.00
252.00 1,092.00
594.00 2,574.00
142.80 618.80

952.56 4,127.76

446.40 1,934.40
1,171.80 5,077.80
323.40 1,401.40
97.20 421.20
27.90 120.90
176.70 765.70
186.30 807.30
610.37 2,644.93
16.20 16.20

1,656.00 7,176.00

96.90 419.90

216.00 936.00

48.60 210.60

67.50 292.50

342.00 1,482.00
78.00 338.00

1,174.50 5,089.50

99.00 429.00

20.70 89.70

45.90 198.90

864.00 3,744.00

122.40 530.40

445.50 1,930.50

72.00 312.00

918.00 3,978.00

39.60 171.60
49.28 542.08
4,000.00 44,000.00
800.00 8,800.00

440.00 4,840.00
 184.00 2,024.00
184.00 2,024.00

1,000.00 11,000.00
45.00 495.00

550.00 6,050.00
520.00 5,720.00
14.40 14.40

2,979.00 2,979.00
1,056.00 4,576.00
239.40 1,037.40
478.80 2,074.80
247.95 1,074.45
945.00 4,095.00
1,110.00 4,810.00
216.00 936.00
285.00 1,235.00
1,186.20 5,140.20

700.69 3,036.32

1,048.88 4,545.13
70.20 304.20

469.80 469.80
396.00 1,716.00
91.20 395.20
185.25 802.75
91.20 395.20
450.00 1,950.00
555.00 2,405.00
90.00 390.00
128.25 555.75

329.74 1,428.86

503.46 2,181.66
31.20 135.20

140.00 1,540.00

2,160.00 23,760.00

1,760.00 19,360.00

2,800.00 30,800.00

180.00 1,980.00

210.00 2,310.00
91.00 1,001.00
294.00 3,234.00
112.00 1,232.00
119.00 1,309.00
32.80 360.80
72.00 792.00
140.00 1,540.00
15,000.00 65,000.00
2,925.00 12,675.00
567.00 2,457.00
378.00 1,638.00
9.00 39.00
390.00 1,690.00
375.00 1,625.00
4,800.00 20,800.00

Php5,349,726.87
Php534,972.69
Php802,459.03
Php802,459.03
Php7,489,617.61

414.06
Php18,088.42