Project: CONSTRUCTION OF COVERED COURT

Location: BANCAO BANCAO JACANA

Owner: UNIWORLDPK.INC

PHASE 1
NO DESCRIPTION UNIT QTY UNIT COST TOTAL COST
1 Masonry/Concreting
Gravel 3/4 (Gravel bedding well compacted) cu.m 30.00 1,700.00 51,000.00
Cement bags 480.00 235.00 112,800.00
Sand cu.m 51.00 1,450.00 73,950.00
Gravel cu.m 26.00 1,700.00 44,200.00
Plaster Compactor (2 Units for 7 days) days 7.00 300.00 2,100.00
RSB 12mm dia. X 6m (Steel matting for slab) pcs 380.00 225.00 85,500.00
G.I. Tie Wire #16 roll 3.00 2,000.00 6,000.00
Concreting Labor cost 131,442.50
2 Carpentry Works
Ordinary Plywood 1/4" thk pcs 2.00 460.00 920.00
Coco lumber 2"x2"x12' pcs 8.00 98.00 784.00
Coco Lumber 2"x3"x10" pcs 8.00 122.50 980.00
CWN(Assorted) box 1.00 1,370.00 1,370.00
Concreting Nail klgs 1.00 1,735.00 1,735.00
Carpentry Labor cost 2,026.15

Basketboard Goal Fiberglass pcs 2 17,500.00

DIRECT COST 532,307.65

OVERHEAD, CONTIGENCIES AND MISCELLANEOUS (6% OF DIRECT COST) 31,938.46
CONTRACTORS PROFIT ( 10% OF DIRECT COST) 53,230.77
TAX 12% OF (DC+O.C.M+CP) 74,097.22
Phase 1 Construction Cost 691,574.10