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 612.00 235.00 143,820.00
Sand cu.m 62.00 1,450.00 89,900.00
Gravel cu.m 31.00 1,700.00 52,700.00
Plaster Compactor (2 Units for 7 days) days 7.00 300.00 2,100.00
RSB 16mm dia. X 6m (for stage) pcs 62.00 385.00 23,870.00
RSB 12mm dia. X 6m (Steel matting for slab) pcs 380.00 225.00 85,500.00
RSB 10mm dia. X 6m (For Stairs) pcs 200.00 138.00 27,600.00
G.I. Tie Wire #16 roll 3.00 2,000.00 6,000.00
Concreting Labor cost 168,871.50
2 Carpentry Works
Ordinary Plywood 1/4" thk pcs 12.00 460.00 5,520.00
Coco lumber 2"x2"x12' pcs 70.00 98.00 6,860.00
Coco Lumber 2"x3"x10" pcs 70.00 122.50 8,575.00
CWN(Assorted) box 2.00 1,370.00 2,740.00
Concreting Nail klgs 5.00 1,735.00 8,675.00
Carpentry Labor cost 11,329.50

Basketboard Goal Fiberglass pcs 2 17,500.00

DIRECT COST 712,561.00

OVERHEAD, CONTIGENCIES AND MISCELLANEOUS (6% OF DIRECT COST) 42,753.66
CONTRACTORS PROFIT ( 10% OF DIRECT COST) 71,256.10
TAX 12% OF (DC+O.C.M+CP) 99,188.49
Phase 1 Construction Cost 925,759.25
PHASE 2
3 Steel Works (Trusses)
Steel plate 1/2 x 4 x8 pcs 1.00 -
Anchor Bolt 25mm pcs 128.00 -
Angle Bar 2 x 1/4" thk pcs 176.00 -
Angle Bar 1 1/2" x 1/4" thk (Web Members) pcs 188.00 -
Wire Mesh roll 2.00 -
Welding Rod 3/32 box 50.00 1,300.00 65,000.00
C-Purlins 1.2x2x6 pcs 150.00 -
Cut-off blade pcs 10.00 600.00 6,000.00
Long Span per/meter 2,400.00 44.00 105,600.00
Carpentry Labor cost 61,810.00

DIRECT COST 238,410.00

OVERHEAD, CONTIGENCIES AND MISCELLANEOUS (6% OF DIRECT COST) 14,304.60
CONTRACTORS PROFIT ( 10% OF DIRECT COST) 23,841.00
 TAX 12% OF (DC+O.C.M+CP) 33,186.67
Phase 2 Construction Cost 309,742.27

PHASE 3
4 Painting Works
Epoxy Painting ( Basketball Court lines) Pail 8.00 1,125.00 9,000.00
Read Lead Primer ( Trusses) gal 20.00 525.00 10,500.00
Paint Thinner gal 128.00 520.00 66,560.00
Paint Brush 2" pcs 8.00 65.00 520.00
Paint Brush 4" pcs 4.00 65.00 260.00
Waste Cloth klgs 4.00 85.00 340.00
Painting Labor cost 43,590.00
DIRECT COST 130,770.00
OVERHEAD, CONTIGENCIES AND MISCELLANEOUS (6% OF DIRECT COST) 7,846.20
CONTRACTORS PROFIT ( 10% OF DIRECT COST) 784.62
TAX 12% OF (DC+O.C.M+CP) 16,728.10
Phase 3 Construction Cost 156,128.92

Phase 1 Construction Cost 925,759.25

Phase 2 Construction Cost 309,742.27
Phase 3 Construction Cost 156,128.92
Total Construction Cost 1,391,630.44