Project: PROPOSED BEDROOM

Location : NAMBALAN. STA. IGNACIA, TARLAC

Subject: STATEMENT OF PROBABLE CONSTRUCTION PROJECT COST
Project Reference No.: 0034-2021

Materials Labor Others

AMOUNT
Item No. PARTICULARS Qty Unit Unit Cost Amount Unit Cost Amount Unit Cost Amount

1 GENERAL REQUIREMENTS
1.01MOBILIZATION/DEMOBILIZATION
1.01.01 Man Power ( 1.00) lot ( 5,000.00) ( 5,000.00) ( -  ) ( -  ) ( -  ) ( -  ) ( 5,000.00)
1.01.02 Tools & Equipment ( 1.00) lot ( 5,000.00) ( 5,000.00) ( -  ) ( 5,000.00)
1.02 PERMITS, CERTIFICATES & LICENSES
1.02.01 Building Permit
1.02.02 Electrical & Wiring Permit
1.02.03 Sanitary & Plumbing Permit
1.02.04 Mechanical Permit
1.02.05 Fire Permit (Incl. Fire Safety Correction Sheet)
1.02.06 Locational Clearance
1.02.07 Barangay Clearance CLIENT'S SCOPE
1.02.08 Certificate of OCCUPANCY (Bldg)
1.02.09 Certificate of Electrical Inspection (CEI)
1.02.10 Plumbing/Sanitary Certificate
1.02.11 Health Certificate
1.02.12 Fire Safety Inspection Certificate (FSIC)
1.02.13 Environmental Compliance Certificate (ECC-DENR)
1.02.14 Discharge Permit (LLDA-DENR)
1.02.15 Other Goverment Permits & Certificates
1.03 BONDS & INSURANCES
1.03.01 Bid Bond/ Bid Security
1.03.02 Surety Bond
1.03.03 Performance Bond
1.03.04 Warranty Bond CLIENT'S SCOPE
1.03.05 Construction All-Risk Insurance (CARI)
1.03.06 Comprehensive General Liability Insurance (CGLI)
 CLIENT'S SCOPE

1.03.07 Other Required Bonds (Please specify)

1.04 TEMPORARY FACILITIES
1.04.01 Temporary Power Supply Connections & Fixtures
1.04.02 Temporary Power Consumption
1.04.03 Temporary Water Supply Connections & Fixtures
1.04.04 Telephone Connection & Communication Expence
CLIENT'S SCOPE
1.04.05 Temporary Barracks & Warehouse
1.04.07 Temporary Fence & Board Ups
1.05 HEALTH, SAFETY & SECURITY
1.05.01 PPE for Manpower ( 1.00) lot ( 3,000.00) ( 3,000.00) ( -  ) ( -  ) ( -  ) ( -  ) ( 3,000.00)
1.06 SUPERVISION COST / PMO / Contigencies
1.06.01 Safety & Health Facilities
1.06.01.01First Aid Kit
1.06.01.02 Fire Extinguisher
1.06.01.03 Safety Signages
1.06.02 Watchman Posting CLIENT'S SCOPE
1.07 SURVEY WORKS
1.08 AS BUILT PLANS
1.09 MATERIALS TESTING AND SAMPLING
1.10 MEETING, MEALS & SUNDRIES
SUB TOTAL ( 13,000.00) ( -  ) ( -  ) ( 13,000.00)

2 SITE WORKS
2.01 DEMOLITION WORKS (Existing Bay Window) ( 3.60) ( -  ) ( -  ) ( 400.00) ( 1,440.00) ( -  ) ( -  ) ( 1,440.00)
2.02 DEMOLITION WORKS (Existing Ceiling) ( 43.30) sqm ( -  ) ( -  ) ( 380.00) ( 16,454.00) ( -  ) ( -  ) ( 16,454.00)
SUB TOTAL ( -  ) ( 17,894.00) ( -  ) ( 17,894.00)

4 MASONRY, PARTITION, ARCHITECTURAL, FINISHING & SPECIALTY WORKS

4.01 WALL PARTITIONS, CLADDING & FINISHES
4.01.01 CHB Wall 100mm thk, bare (Existing window on left side) ( 3.69) sqm ( 550.00) ( 2,029.50) ( 250.00) ( 922.50) ( -  ) ( -  ) ( 2,952.00)
4.01.02 Plain Cement Plaster (Existing window on left side) ( 7.38) sqm ( 180.00) ( 1,328.40) ( 280.00) ( 2,066.40) ( -  ) ( -  ) ( 3,394.80)

4.02 ARCHITECTURAL WALL CLADDING WORKS

4.02.01 Fabrication and Installation of Wooden Slats (2 sets) ( -  ) ( -  ) ( -  ) ( -  )
4.02.01.01 Fine Wood ( 21.00) pcs ( 350.00) ( 7,350.00) ( 200.00) ( 4,200.00) ( -  ) ( -  ) ( 11,550.00)
 4.02.01.02 Wood Stain ( 1.00) Gal ( 600.00) ( 600.00) ( 500.00) ( 500.00) ( -  ) ( -  ) ( 1,100.00)
4.02.01.03 Polyurethane ( 1.00) Gal ( 6,000.00) ( 6,000.00) ( 750.00) ( 750.00) ( -  ) ( -  ) ( 6,750.00)
4.02.01.04 Polytuff ( 1.00) Liter ( 300.00) ( 300.00) ( 280.00) ( 280.00) ( -  ) ( -  ) ( 580.00)
4.02.01.05 Accessories ( 1.00) lot ( 1,500.00) ( 1,500.00) ( 600.00) ( 600.00) ( -  ) ( -  ) ( 2,100.00)

4.03 FLOOR FINISHES

4.03. 01 600mm x 600mm Ceramic floor Tiles for Bedroom's ( 43.30) sqm ( 900.00) ( 38,970.00) ( 380.00) ( 16,454.00) ( -  ) ( -  ) ( 55,424.00)

4.04 CEILING FINISHES

4.04.01 Gypsum Board on Metal Frames ( 43.30) sqm ( 880.00) ( 38,104.00) ( 320.00) ( 13,856.00) ( -  ) ( -  ) ( 51,960.00)

4.05 WINDOWS
4.05.01 3-Panel Front Window, Sliding w/ fixed window ( 1.00) set ( 24,500.00) ( 24,500.00) Included ( -  ) ( -  ) ( 24,500.00)

4.06 ARCHITECTURAL STEEL WORKS

4.06.01 Fabrication and Installation of Bunk Bed ( 1.00) set ( 48,000.00) ( 48,000.00) Included ( -  ) ( -  ) ( 48,000.00)

4.07 WOODWORKS AND CABINETRIES

4.07.01 Fabrication and Installation of Closet ( 1.00) set ( 35,000.00) ( 35,000.00) Included ( -  ) ( -  ) ( 35,000.00)

4.08 PAINTING WORKS

4.08.01 Gypsum Board Painting ( 43.30) sqm ( 250.00) ( 10,825.00) ( 180.00) ( 7,794.00) ( -  ) ( -  ) ( 18,619.00)
4.08.02 Interior Wall Painting ( 79.80) sqm ( 300.00) ( 23,940.00) ( 180.00) ( 14,364.00) ( -  ) ( -  ) ( 38,304.00)

SUB TOTAL ( 238,446.90) ( 61,786.90) ( -  ) ( 300,233.80)

5 ELECTRICAL & AUXILIARY WORKS ( 43.30) sqm ( 900.00) ( 38,970.00) ( -  ) ( -  ) ( -  ) ( 38,970.00)
SUB TOTAL ( 38,970.00) ( -  ) ( -  ) ( 38,970.00)

TOTAL AMOUNT( LABOR, MAT'LS & OTHERS) ( 290,416.90) ( 79,680.90) ( 370,097.80)

CONTINGENCIES & OTHER OPERATIONAL EXPENSES 5% ( 18,504.89)
TAXES Excluded
PROJECT OVERHEAD COST + SUPERVISION 15% ( 55,514.67)
GRAND TOTAL (290,416.90) ( 79,680.90) ( 444,117.36)