DETAILED COST ESTIMATES

ITEM UNIT MATERIAL

DESCRIPTION QUANTITY UNIT LABOR COST TOTAL COST
NO. COST COST

1 Preliminaries/ General Requirements

Mobilization/Demobilization 0.00 0.00

Water and Electricity 0.00 0.00

Insurances 0.00 0.00

Permits, bonds, insurances,

miscellaneous expenses
0.00 0.00
and other related
construction expenses

Safety Requirements 0.00 0.00

Clearing and Hauling of
Debris and Waste 0.00 0.00
Construction Materials
SUBTOTAL 0.00 0.00 0.00
2 Site Development/ Site Work
Clearing and Grubbing 0.00 0.00
Excavation Works 0.00 0.00
Earth Fill/ Embankment 0.00 0.00
Backfill and Compaction 0.00 0.00
Works
Stakes and Batterboards 0.00 0.00
Gravel Bedding 0.00 0.00
Soil Poisoning 0.00 0.00
SUBTOTAL 0.00 0.00 0.00
3 Structural Works
Footing
Cement 648 bag/s 265.00 171,720.00 60102.00 231822.00
Washed Sand 35.95 cu.m 914.00 32,858.30 11500.41 44358.71
Gravel 71.9 cu.m 1511.00 108,640.90 38024.32 146665.22
DEFORMED
ROUND BAR - 214 pcs 453.00 96,942.00 33929.70 130871.70
20mmØ x 6m
G.I. Tie Wire #16 41 kgs. 55.00 2,255.00 789.25 3044.25
Slab
Cement 1373 bag/s 265.00 363,845.00 127345.75 491190.75
Washed Sand 76.24 cu.m 914.00 69,683.36 24389.18 94072.54
Gravel 152.48 cu.m 1511.00 230,397.28 80639.05 311036.33
DEFORMED
ROUND BAR - 1003 pcs 167.00 167,501.00 58625.35 226126.35
12mmØ x 6m
G.I. Tie Wire #16 69 kgs. 55.00 3,795.00 1328.25 5123.25
Columns
Cement 674 bag/s 265.00 178,610.00 62513.50 241123.50
 Washed Sand 37.44 cu.m 914.00 34,220.16 11977.06 46197.22
Gravel 74.88 cu.m 1511.00 113,143.68 39600.29 152743.97
DEFORMED
ROUND BAR - 2855 pcs 120.00 342,600.00 119910.00 462510.00
10mmØ x 6m
DEFORMED
ROUND BAR - 735 pcs 453.00 332,955.00 116534.25 449489.25
20mmØ x 6m
DEFORMED
ROUND BAR - 465 pcs 711.00 330,615.00 115715.25 446330.25
25mmØ x 6m
G.I. Tie Wire #16 318 kgs. 55.00 17,490.00 6121.50 23611.50
Beams
Cement 1256 bag/s 265.00 332,840.00 116494.00 449334.00
Washed Sand 69.75 cu.m 914.00 63,751.50 22313.03 86064.53
Gravel 139.49 cu.m 1511.00 210,769.39 73769.29 284538.68
DEFORMED
ROUND BAR - 7509 pcs 120.00 901,080.00 315378.00 1216458.00
10mmØ x 6m
DEFORMED
ROUND BAR - 96 pcs 167.00 16,032.00 5611.20 21643.20
12mmØ x 6m
DEFORMED
ROUND BAR - 19199 pcs 290.00 5,567,710.00 1948698.50 7516408.50
16mmØ x 6m
DEFORMED
ROUND BAR - 2910 pcs 453.00 1,318,230.00 461380.50 1779610.50
20mmØ x 6m
DEFORMED
ROUND BAR - 1356 pcs 711.00 964,116.00 337440.60 1301556.60
25mmØ x 6m
G.I. Tie Wire #16 404 kgs. 55.00 22,220.00 7777.00 29997.00
Staircase
Cement 274 bag/s 265.00 72,610.00 25413.50 98023.50
Sand 15.172 cu.m 914.00 13,867.21 4853.52 18720.73
Gravel 30.343 cu.m 1511.00 45,848.27 16046.90 61895.17
Cocrete Canopy
Cement 42 bag/s 265.00 11,130.00 3895.50 15025.50
Sand 2.3 cu.m 914.00 2,102.20 735.77 2837.97
Gravel 4.6 cu.m 1511.00 6,950.60 2432.71 9383.31
SUBTOTAL 12,146,528.85 4,251,285.10 16,397,813.95
4 Doors & Windows
Doors
0.00 0.00 0.00
0.00 0.00 0.00
Windows
Sliding Aluminum
Window w/ 8 sets 13510.00 108,080.00 37828.00 145908.00
Transom
Sliding Window 6 sets 13961.00 83,766.00 29318.10 113084.10
Awning Window 33 sets 543.00 17,919.00 6271.65 24190.65
 Jalouplus w/ 12 sets 2736.00 32,832.00 11491.20 44323.20
Transom Window
French window 12 sets 8419.00 101,028.00 35359.80 136387.80
w/ Transom
4 Panel Fixed 6 sets 1752.00 10,512.00 3679.20 14191.20
Window
SUBTOTAL 354,137.00 123,947.95 478,084.95
5 Ceiling Works
Roof Deck
Hardiflex Board,
4.5 mm thk 128 sheets 485.00 62,080.00 21728.00 83808.00
(4x8ft.)
Double Furring
Channel 19mm x
396 lengths 117.00 46,332.00 16216.20 62548.20
50mm x 0.40mm
5m

Wall Angle 25mm

x 25 mm x 0.6mm 84 lengths 59.00 4,956.00 1734.60 6690.60
x 3m
Double Furring 2100 pcs 5.00 10,500.00 3675.00 14175.00
Clips
Gypsum screw 1" 1400 pcs 2.00 2,800.00 980.00 3780.00
Suspension Rod/ 350 pcs 2.00 700.00 245.00 945.00
Hanger
SUBTOTAL 127,368.00 44,578.80 171,946.80
6 Paint Works and Other Finishes
Masonry & Ceiling
Painting
Primer liter(s) 480.00 0.00 0.00 0.00
Spot Putty liter(s) 575.00 0.00 0.00 0.00
Topcoat (Semi- liter(s) 590.00 0.00 0.00 0.00
glass ready mix)
Paint basin w/
roller 10 set 135.00 1,350.00 472.50 1822.50
Paint brush 10 pcs 22.00 220.00 77.00 297.00
Sand paper 20 pcs 40.00 800.00 280.00 1080.00
SUBTOTAL 2,370.00 829.50 3,199.50
7 Metal Works
Roof Framing Works
ANGLE BAR - 2"
x 2" x 5mm thk x 106 lengths 862.00 91,372.00 31980.20 123352.20
6m
Grills
FLAT BAR -
25mm x 3mm thk 60 lengths 139.00 8,340.00 2919.00 11259.00
x 6m
PLAIN ROUND
BAR - 10mm Ø x 80 lengths 181.00 14,480.00 5068.00 19548.00
6.0m
Railings
2" dia. X 6mm x
1.5 mm thk 38 lengths 120.00 4,560.00 1596.00 6156.00
stainless tube
B.I. Square Tube
1" x 1" x 20 ft. 1.5 109 lengths 450.00 49,050.00 17167.50 66217.50
mm thk
 PLAIN ROUND
30 pcs 484.00 14,520.00 5082.00 19602.00
BAR - 16mmØ
SUBTOTAL 182,322.00 63,812.70 246,134.70
8 Masonry Works
Exterior Walls
6" Concrete
5740 pcs 10.00 57,400.00 20090.00 77490.00
Hollowblocks
Cement 701 bags 265.00 185,765.00 65017.75 250782.75
Washed Sand 38.756 cu. m. 914.00 35,422.98 12398.04 47821.03
DEFORMED
ROUND BAR - 328 pcs 120.00 39,360.00 13776.00 53136.00
10mmØ x 6m
G.I. Tie Wire #16 16 kgs. 55.00 880.00 308.00 1188.00
Interior Walls
4" Concrete
10130 pcs 7.00 70,910.00 24818.50 95728.50
Hollowblocks
Cement 642 bags 265.00 170,130.00 59545.50 229675.50
Washed Sand 35.25 cu. m. 914.00 32,218.50 11276.48 43494.98
DEFORMED
ROUND BAR - 578 pcs 120.00 69,360.00 24276.00 93636.00
10mmØ x 6m
G.I. Tie Wire #16 28 kgs. 55.00 1,540.00 539.00 2079.00
Parapet Wall
4" Concrete
2466 pcs 7.00 17,262.00 6041.70 23303.70
Hollowblocks
Cement 89 bags 265.00 23,585.00 8254.75 31839.75
Washed Sand 4.93 cu. m. 914.00 4,506.02 1577.11 6083.13
DEFORMED
ROUND BAR - 141 pcs 120.00 16,920.00 5922.00 22842.00
10mmØ x 6m
G.I. Tie Wire #16 7 kgs. 55.00 385.00 134.75 519.75
Plastering
Cement 661 bags 265.00 175,165.00 61307.75 236472.75
Fine Sand 36.67 cu. m. 914.00 33,516.38 11730.73 45247.11
SUBTOTAL 934,325.88 327,014.06 1,261,339.94
9 Roofing & Gutter
Roof
PRE-PAINTED
LONG SPAN RIB
TYPE ROOFING 148 sheets 277.00 40,996.00 14348.60 55344.60
- 1.05m x 2.5m x
0.4mm, Green

Polycarbonate
Goodsense Sun
19 sheets 1065.00 20,235.00 7082.25 27317.25
Sheet 6mm 4x8
Lake Blue

Downspout
PVC PIPE - 3" Ø
x 3.0m, w/ hub at 23 pcs 4,255.00 1489.25 5744.25
one end, S-900 185.00
 PVC Elbow 90° 5 pcs 275.00 96.25 371.25
Bend x 3"Ø 55.00
Gutter
THERMOPLASTI
C BENDED BOX
GUTTER - 2.40m
x 0.405m x 17 pcs 1299.00 22,083.00 7729.05 29812.05
1.50mm thk.
Translucent
White
SUBTOTAL 87,844.00 30,745.40 118,589.40
10 Tileworks
Floor Tiles (Faculty Office
& Laboratories)
Floor Tiles,
Synthetic Granite
60cm x 60cm, 874 pcs 116.00 101,384.00 35484.40 136868.40
Cream Burnt
Finish
Tile Adhesive 35 bags 400.00 14,000.00 4900.00 18900.00
Tile Grout 158 bags 55.00 8,690.00 3041.50 11731.50
Cement 142 bags 265.00 37,630.00 13170.50 50800.50
Fine Sand 7.86 cu.m. 914.00 7,184.04 2514.41 9698.45
CR Floors
Non-Skid Tiles 856 pcs 26.50 22,684.00 7939.40 30623.40
300mm x 300mm
Tile Adhesive 9 bags 400.00 3,600.00 1260.00 4860.00
Tile Grout 39 bags 55.00 2,145.00 750.75 2895.75
Cement 35 bags 265.00 9,275.00 3246.25 12521.25
Fine Sand 1.924 cu.m. 914.00 1,758.54 615.49 2374.02
SUBTOTAL 208,350.58 72,922.70 281,273.28

OVERALL TOTAL 14,043,246.31 4,915,136.21 18,958,382.52