Project: : BUNGALOW TYPE RESIDENTIAL HOUSE (Floor Area = 96.81 sq.m.

)
Location :
Owner:
DETAILED ESTIMATE
Item No. Description Unit Qty. Selling Price Unit Price Sub Total

A. EARTHWORKS: -
1 LAY-OUT & STAKING:
1.1 Lay-out & Staking li.m. 230.00
1.2 Surveyor lot 12,100.00

2 EARTHWORKS
2.1 Excavation of footing & FTB cu.m.
2.2 Backfill (Structural) cu.m.
2.3 Disposal of excess materials cu.m.
2.4 Earthfill Plus compaction cu.m.
2.5 Gravel Bed t=100mm cu.m.

B. STRUCTURAL WORKS -
3 CONCRETE WORKS
3.1 Footing (3000 psi) cu.m.
3.2 FTB cu.m.
3.4 Columns cu.m.
3.5 Slab On Fill (3000 psi) cu.m.
3.6 Beams cu.m.
3.7 Lavatories cu.m.

4 REBAR WORKS
4.1 Footing kgs.
4.2 FTB kgs.
4.4 Columns kgs.
4.5 Slab On Fill kgs.
4.6 Beams kgs.
4.7 Lavatories kgs.

5 FORMWORKS:
5.1 Footing sq.m.
5.2 FTB sq.m.
5.3 Columns sq.m.
5.4 Beams sq.m.
5.5 Lavatories sq.m.
5.6 Scaffoldings bd.ft.

6 STEEL ROOF FRAMING SYSTEM:

Supply and install steel roof framing system which includes, purlins,
rafters, sag rods, consumables and 2 coats of epoxy paint. lot 1,410.00

C. ARCHITECTURAL WORKS -
7 CEMENTITIOUS DECKS & UNDERLAMENT
7.1 Concrete Topping
This work includes supply and installation of concrete topping and
7.1.1 other necessary accessories to complete the works; to receive tiles
To floors and walls m2 300.00

8 MASONRY WORKS
8.1 Interior Wall Type
This work includes chb, sealants, rebars, hauling, delivery, labor and
other necessary accessories to complete the work
CHB Wall 4" thick m2 600.00

757072135.xlsx 1 05/22/2024
Project: : BUNGALOW TYPE RESIDENTIAL HOUSE (Floor Area = 96.81 sq.m.)
Location :
Owner:
DETAILED ESTIMATE
Item No. Description Unit Qty. Selling Price Unit Price Sub Total

8.2 Exterior Wall Type

This work includes chb, sealants, rebars, hauling, delivery, labor and
other necessary accessories to complete the work
CHB Wall 5" thick m2 740.00

9 ARCHITECTURAL WOOD
ARCHITECTURAL WOODWORK
9.1 Cabinets
This work includes supply and installation of baffle walls painting and
other necessary accessories to complete the works
Kitchen Cabinets
Kitchen Cabinets L- Type (3100mm L x 600mm W x 1000mm H) nr 37,760.00
Kitchen Cabinets L-Type (3500mm L x 600mm W x 1000mm H) nr 39,330.00

10 THERMAL & MOISTURE PROTECTION

BASIC T. & M. P. MATERIALS & METHODS

10.1 THERMAL PROTECTION

This work includes supply and application of roofing works and other
necessary accessories to complete the works
To roofing (ACI nsulation w/ double side foil aluminum foil 25mm
thk. m2

11 DOORS & WINDOWS

11.1 Doors
This work includes supply and installation of doors, painting and
other necessary accessories to complete the works

Tanguile Wood Panel Swing Door; 900mm W x 2100mm H; Type D1 nr 11,740.00

Marine Plywood Flush Door; 700mm W x 2100mm H; Type D8 8,290.00

nr
uPVC Flush Door; 600mm W x 2100mm H; Type D3 nr 4,720.00
Allowance for Ironmongery
This work includes supply and installationof door hardwares and
other necessary accessories to complete th works 1,210.00
nr

Windows
This work includes supply and installationof windows and other
necessary accessories to complete th works
Aluminum Sliding window w/ awning transom in analok finish;
1200mm W x 800mm H; Type W1 7,020.00
nr
Aluminum glass window in analok finish; 400mm W x 2100mm H nr 6,300.00

12 FINISHES
12.1 PLASTER & GYPSUM BOARD

Rubbed Concrete
This work includes rectification of defects on structural elements lot 10,290.00

Plastering Works
Plaster; internal; mixture and thickness as specified; to receive paint
To walls m2 310.00

Ceiling Boards
This work includes supply and installation of 3.5 mm Fiber
cementboard painted finish and all necessary accessories to
complete the works
To ceilings m2 620.00

757072135.xlsx 2 05/22/2024
Project: : BUNGALOW TYPE RESIDENTIAL HOUSE (Floor Area = 96.81 sq.m.)
Location :
Owner:
DETAILED ESTIMATE
Item No. Description Unit Qty. Selling Price Unit Price Sub Total

This work includes supply and installation of 9 mm thick Gypsum

Board board painted finish and all necessary accessories to complete
the works
To ceilings m2 620.00

Allowance for Access Manhole

600mm x 600mm nr 910.00

12.2 TILE
Homogeneous Tiles
This work includes supply and installation of non-slip 40 cm x 40 cm
homogenous tiles (Mariwasa) and other necessary accessories to
complete the works (Ceramic tiles)
To floors m2 970.00

This work includes supply and installation of non-slip 20 cm x 20 cm

homogenous tiles (Mariwasa) and other necessary accessories to
complete the works
To floors m2 1,090.00
To walls; 1.5m height m2 1,090.00

12.3 PAINTS & COATINGS

Supply and Application of Painting and other necessary accessories
to complete the works
to Interior Wall m2 220.00
to Exterior Wall m2 220.00

13 SPECIALTIES
Granite Countertop
This work includes supply and installation of Granite Countertopand
other necessary accessories to complete the works
To counters m2
14 ROOFING WORKS:
This works includes supply and installation of roofing sheets, flashing,
and other necessary accessories to cmplete the works m2 750.00

D. ELECTRICAL WORKS -
D.1 Wires and Cable
D.1.1 2.0mm Wire (Stranded) PD rolls
D.1.2 3.5mm Wire (Stranded) PD rolls
D.1.3.4 14.0mm Wire (Stranded) PD rolls
D.2 Switches
D.2.1 One Gang Switch pcs.
D.2.2 Two Gang Switch pcs.
D.2.3 Three Gang Switch pcs.
D.3 Outlet
D.3.1 Double Power Outlet pcs.
D.3.2 ACU Outlet pcs.
D.3.3 Ref Outlet pcs.
D.3.4 Range Outlet pcs.
D.3.5 Receptacle pcs.
D.4 Boxes
D.4.1 Utility Box pcs.
D.4.2 Junction Box pcs.
D.4.3 Plate Cover rolls
D.5 Conduit
D.5.1 15mm. X 3M. Conduit Pipe pcs.
D.5.2 25mm. X 3M. Conduit Pipe pcs.
D.5.4m Entrance Cap 25mmØ pcs.
D.6 Circuit Breaker
D.6.1 Panel Board, 60A, 10-20A, 6-30A "MDP" sets
D.7 Consumables & Others lot

757072135.xlsx 3 05/22/2024
Project: : BUNGALOW TYPE RESIDENTIAL HOUSE (Floor Area = 96.81 sq.m.)
Location :
Owner:
DETAILED ESTIMATE
Item No. Description Unit Qty. Selling Price Unit Price Sub Total

E. PLUMBING WORKS -
E.1. Fixtures
1.1.1Stainless Kitchen Sink sets
1.1.2 Lavatory sets
1.1.3 Water Closet sets
1.1.4 Cer. Soap Holder sets
1.1.5 Cer. Tissue Holder sets
1.1.6 Shower Valve sets
1.1.7 Shower Head sets
E.2 Sanitary Water Lines lot
E.3 Sewer Lines lot
E.4 Construction of Concrete Septic Tank 3.0 cu.m. capacity lot
E.5 Consumables & Others lot

F. DEMOLITION WORKS -
F.1 Demolition Works of Existing Structure lot

G. PRELIMINARIES -
GI.1 Mobilization/Demobilization/Temporary Facilities 30,000.00
G.2 Building Premit and Occupancy Permit 25,000.00
G.3 Project Supervision 100,000.00

TOTAL PROJECT COST W/O VAT -

Prepared by:

Reinhard A. Antonio

757072135.xlsx 4 05/22/2024