PROJECT : 2 STOREY DUPLEX 1

LOT AREA: 184 sqm (2 Units @ 92sqm each)

FLOOR AREA: 219.52sqm (2 Units @109.76sqm each)

PHASE 1 CONSTRUCTION:

MATERIAL LABOR
NO. DESC R IP TION QUANTITY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT

1.00 GENERAL REQUIREMENTS

Mobilization 1 lot 20,000.00
Temporary Facilities 1 lot 10,000.00
Temporary Lighting & Water 1 lot 8,000.00
OTHERS
General Cleaning 1 lot 5,000.00
Hauling-Out of Debris 1 lot 5,000.00

SUBTOTAL 48,000.00

2.00 SITEWORK
Gravel bedding ( Column Footing,Wall Footing,Slab on Fill) 4 cu.m. 1500.00 6,000.00

SUBTOTAL 6,000.00

3.00 STEEL REINFORCEMENT

Column Footing 16mm db 40 pcs 400.00 16,000.00
Tie Beam -
12mm db 53 pcs 250.00 13,250.00
10mm db 62 pcs 150.00 9,300.00
Slab (10mm db) 378 pcs 150.00 56,700.00
Columns -
12mm db 180 pcs 250.00 45,000.00
10mm db 210 pcs 150.00 31,500.00
Stairs -
16mm db 16 pcs 400.00 6,400.00
12mm db 16 pcs 250.00 4,000.00
Beams/Roof Beams -
12mm db 136 pcs 250.00 34,000.00
10mm db 159 pcs 150.00 23,850.00
Tie wires 200 kgs 75.00 15,000.00

SUBTOTAL 255,000.00

4.00 CONCRETE WORKS

Column,Footing,Wall Footing,Beams,Slab
Cement 524 bags 220.00 115,280.00
Sand 30 cu.m. 500.00 15,000.00
Gravel 60 cu.m. 1500.00 90,000.00
-
SUBTOTAL 220,280.00
-
5.00 FORMS AND SCAFFOLDINGS -
Footing,Column,Beam -
Phenolic Board (4'x8'x1/2") 50 pcs 730.00 36,500.00
2x2 Good Lumber 160 pcs 280.00 44,800.00
2x3 Good Lumber 120 pcs 380.00 45,600.00
-
SUBTOTAL 126,900.00
-
6.00 ROOF FRAMING -
Steel Trusses and Roof Framing -
C Purlins 2x3x1.5 38 pcs 698.00 26,524.00
2x6x1.5 20 pcs 980.00 19,600.00
Tubular 2x6x1.5 8 pcs 1400.00 11,200.00
-
-
SUBTOTAL 57,324.00

7.00 ROOFING FINISHES

Color Steel-Sumpreme Prime RIB .50MMGRAY COLOR 135 ln.m 270.00 36,450.00
COLOR STEEL-GUTTER .50MM x4"x8' GRAY COLOR 48 ln.m 280.00 13,440.00
Spandrel 320 pcs 150.00 48,000.00
Wall Flashing 16 ln.m 350.00 5,600.00

SUBTOTAL 103,490.00

8.00 MASONRY WORKS AND PLASTERING

 150mm thk CHB 6600 pcs 15.00 99,000.00
100mm thk CHB 1915 pcs 12.00 22,980.00
CHB Rebars @ 10mm d.b 429 pcs 250.00 107,250.00
Tie Wires 150 kgs. 75.00 11,250.00
Cement (Portland Cement @40kg) 923 bags 220.00 203,060.00
Sand 81 cu.m. 500.00 40,500.00
Sahara 300 bags 50.00 15,000.00

SUBTOTAL 499,040.00

9..0 CEILING FINISHES

Interior Ceiling
Hardilite 1.2x2.4 78 pcs. 420.00 32,760.00
Carrying Channel 104 pcs. 100.00 10,400.00
Metal Furrings 126 pcs. 115.00 14,490.00
W-clip 627 pcs. 5.00 3,135.00
Blind Rivet 25 box 340.00 8,500.00

SUBTOTAL 69,285.00

10.00 TILE WORKS

GROUND FLOOR
600x600mm Homogeneous Polished Porcelain Tiles 550 pcs. 180.00 99,000.00
300x600mm Skid Tiles 510 pcs. 120.00 61,200.00
300x600mm Non Skid Porcelain Tiles 220 pcs. 120.00 26,400.00
300x300mm Sink Tiles 30 pcs 58.00 1,740.00
Cement 250 bags 220.00 55,000.00
Sand 20 cu.m 500.00 10,000.00
Tile Adhesive 120 bags 280.00 33,600.00
Tile Grout 20 bags 100.00 2,000.00

SUBTOTAL 288,940.00

11.00 COUNTER, CABINETS AND WOODWORKS

Living Room,Kitchen and Bedrooms
Cabinet Handle 40 pcs 80.00 3,200.00
Concealed Hinges 50 pcs. 30.00 1,500.00
Stickwel 8 liters 250.00 2,000.00
3/4 Marine Plywood (4X8FT) 8 pcs 1530.00 12,240.00

SUBTOTAL 18,940.00

12.00 OTHER FINISHES

Solid Wood Door Panel
800x2100mm 5 set 4500.00 22,500.00
750x2100mm 4 set 3500.00 14,000.00
Window Glass 73.58 sq.ft 330.00 24,281.40

Door Hinges 27 pcs 120.00 3,240.00

Door Knob 9 pcs 1000.00 9,000.00
Door Jamb 9 pcs 1800.00 16,200.00

SUBTOTAL 89,221.40

13.00 PAINTING WORKS

MISCELLANEOUS
Sanding paper 50 m 250.00 12,500.00
Paint brush 2 10 pcs. 78.00 780.00
Paint Brush 1 10 pcs. 75.00 750.00
Roller Brush 20 pcs. 80.00 1,600.00
Baby Roller 20 pcs. 45.00 900.00
Gaza Tape 40 pcs. 150.00 6,000.00
Paint Thinner 15 gal 230.00 3,450.00
Concrete Neutralizer 15 gal 170.00 2,550.00
-
INTERIOR WALL -
DV 1350 Acrylic Concrete Primer & Sealer 60 liter 146.00 8,760.00
SR500 Elastomeric Putty(Full Putty) 120 liter 190.00 22,800.00
SR Buena Mano(Primer) 60 liter 180.00 10,800.00
SR-100 120 liter 160.00 19,200.00
-
 EXTERIOR WALL -
DV 1350 Acrylic Concrete Primer & Sealer 40 liters 146.00 5,840.00
SR500 Elastomeric Putty(Full Putty) 80 liters 190.00 15,200.00
SR Buena Mano(Primer) 40 liters 180.00 7,200.00
SR-100 80 liters 160.00 12,800.00
-
CEILING WORKS -
DV 1360 Interior Wood Primer & Sealer 29 liters 150.00 4,350.00
DV 100 Prolux Glazing Putty 58 liters 190.00 11,020.00
SR-600 58 liters 160.00 9,280.00
-
-
SUBTOTAL 155,780.00
-
14.00 ELECTRICAL WORKS -

Main Light 12 set 1160.00 13,920.00

Pin Light 5w 6 set 318.00 1,908.00
Switch -
3gang 10 pcs 160 1,600.00
Outlet (2gang) 23 pcs 120 2,760.00
Panel Board 2 pcs 4800 9,600.00
Breaker 12 pcs 600 7,200.00
TW#10 12 roll 4800 57,600.00
TW#12 8 roll 3674 29,392.00
Utility Box 200 pcs 35 7,000.00
Junction Box 200 pcs 35 7,000.00
Electrical Tape 30 pcs 50 1,500.00
Fleixble Hose 4 rolls 800 3,200.00
Long Elbow 8 pcs 45 360.00
Conduit Pipe 250 pcs 170 42,500.00
-
-
SUBTOTAL 185,540.00
-
15.00 PLUMBING WORKS -
Plumbing fixtures and accessories -
Stainless sink with drainer( 2 pcs 1850.00 3,700.00
Lavatory 2 pcs 2119.00 4,238.00
Telephone Shower 2 pcs 1449.00 2,898.00
Water Closet 2 pcs 3690.00 7,380.00
Faucet 6 pcs 250.00 1,500.00
Shower Drain 2 pcs 195.00 390.00
Soap Holder 2 pcs 295.00 590.00
-
Water Lines -
Taplone 10 pcs 15 150.00
Neltex 200cc 20 pcs 300 6,000.00
PPR Pipe 3/4 100 pcs 450 45,000.00
PPR Elbow 3/4 80 pcs 30 2,400.00
PPR Coupling 3/4 80 pcs 25 2,000.00
PPR Tee Reducer 3/4x1/2 80 pcs 35 2,800.00
PPR Elbow Reducer 3/4 x 1/2 80 pcs 30 2,400.00
PVC Pipe 4 40 pcs 850 34,000.00
PVC Pipe 3 60 pcs 650 39,000.00
PVC Elbow 40 pcs 150 26,000.00
PVC Tee 40 pcs 150 6,000.00
PVC Wye 40 pcs 180 6,000.00
PVC Clean Out 20 pcs 55 3,600.00
Gate Valve 16 pcs 500 880.00
-
-
-
SUBTOTAL 196,926.00

16.00 HARDWARE
CWN (Common Wire Nails) 80 kgs 110.00 8,800.00
Concrete Nail 3 20 kgs 100.00 2,000.00
Finishing Nail 1 8 kgs 100.00 800.00
 Cutting disc 14 16 box 350.00 5,600.00
Grinding disc 4 8 pcs. 50.00 400.00
Diamond Disc 8 pcs. 300.00 2,400.00
Nylon Rope 30 roll 30.00 900.00
Vulca Seal 8 ltr 500.00 4,000.00
Silicon Sealant 8 pcs. 120.00 960.00
Welding Rod 10 box 350.00 3,500.00
Texscrew 1000 pcs. 4.00 4,000.00

SUBTOTAL 33,360.00

TOTAL DIRECT COST 2,354,026.40

OVERHEAD,CONTINGENCY & MISCELLANEOUS(OCM)(5%) 117,701.32
TOTAL COST OF MATERIALS 2,471,727.72
Not Included in the cost Estimates Breakdown
1.VAT
2. Labor Cost
3.Gate/Fence
Note: Price may vary depending on the market location