DETAILED COST ESTIMAT

ITEM NO.
1
2
3
4
5
6
7
8
9
10

11
12
13
14
15
16
17
18
19
20
21
 DETAILED COST ESTIMATE
DESCRIPTION OF WORK
Grading and excavation
Curbs and sidewalks
Supply and application of plain cement plastering of curb and gutter
Supply and application of plain cscreed cement at sidewalk
Crushed gravel Base Course
Asphalt Paving
Supply and application of soil poisoning
Pipe culverts
Site Lighting
Supply and install perimeter light post

HARD AND SOFT LANDSCAPING WORKS

Supply and plant softscape works
Supply and install automobile steel gate
Supply and install main entrance pedestrian gate
Supply and apply mortar plaster at CHB/fence
Supply and construct concrete wheel stop
Supply and install paver tiles, 200 mm x 100 mm
Supply and application of pebble stone, washout finish
Supply and applicationof mortar plastering at plant boxes
Supply and application of painting works covering all cement walls.
Supply and application of painting works for all steel gates
Supply and application of painting works on curbs and gutters

STRUCTURAL
Concrete Slab
cement
sand
gravel
Footings
cement
sand
gravel
Beams
cement
sand
gravel
Columns
cement
sand
gravel

ARCHITECTURAL
 CONCRETE AND MASONRY FINISHING
Supply and install/construct concrete trellis
Supply and apply mortar topping for cement floors
Supply and install plain cement-plastered exterior walls
Supply and install plain cement-plastered interior walls
Install and apply plain cement plaster on underside of slab
Supply and apply screed cement at roof deck
Supply and apply concrete rubbing at underside of slab

FINISHING METALWORKS

Supply and install main stairs railing and baluster system

Suplly and install control room stairs, railing and baluster
Supply and install ladder rung at roof deck
Supply and install accent ceiling treatment at main looby
Supply and install aluminum metal sheet ceiling at canopy
Supply and install disabled ramp railing and baluster system
Supply and install ceiling frames for suspended ceilingsystem such as perforated metal ceiling, acoustical board
and cement bonded board

CARPENTRY AND GENERAL WORKS

Supply and construct pantry countertop & overhead cabinets

Supply and install K.D. Yakal/Narra door jamb for solid /panel door.
Supply and install plywood ceiling joist and frames
Supply and install granite slab lavatory counter and " splashboard "
Supply and install granite "baseboard"
Supply and install vinyl cove base.
Supply and install vitrified ceramic base tile, 200 x 200 x 6 mm thick
Supply and install vitrified ceramic base tile, 300 x 300 x 6 mm thick

MOISTURE PROTECTION AND INSULATION

Supply and application of waterproofing at toilets and baths

Supply and application of waterproofing at water tanks.
Supply and application of waterproofing at elevator pit.
Supply and application of waterproofing at retaining wall
Supply and application of waterproofing at plant boxes

Supply and application of waterproofing at roof decks.

Supply and application of waterproofing at parapet walls
Supply and installation of fiberglass insulation at dry/stud wall partition of boardroom, 50 mm thick.

METAL DOORS
D-1 Steel stiffened and honeycomb core hollow metal type fire set door with maximum 3 hours fire rating and with 6 mm thi
D-2 Steel stiffened and honeycomb core hollow metal type fire set door with maximum 3 hours fire rating and with 6 mm thi
D-3 Gauge # 26 frame type metal door with full louver design, 1000 x 2100 mm.

HOLLOW CORE / FLUSH DOORS

D-4 Plastic stiffened and honeycomb core hollow metal type door with maximum 3 hours fire rating, 650 x 2100 mm.
D-5 Steel stiffened and honeycomb core hollow metal type door with maximum 3 hours fire rating, 900 x 2100 mm.
GLASS DOORS

D-6 Stiffened and honeycomb core hollow metal type sliding door with maximum 3 hours fire rating, 900 x 2100 mm.

WINDOWS
W1 Gauge # 16 frame type metal door with gauge # 20 Z-type louver blades, 1800 x 1700 mm.
W2 Sliding window on 6 mm thick clear glass on powder-coated aluminum frame, 1600 x 1200 mm powder-
coated aluminum frame, 600 x 600 mm.
W3 Sliding window with 6mm thk. reflective glass combination on powder-coated aluminum frame, 6400 x 2200 mm.
W4 Sliding window with 6mm thk. reflective glass combination on powder-coated aluminum frame, 5500 x 2200 mm.

HARDWARE
Locksets - touch bar exit devices with 210 k knob series 22
Locksets - Heavy duty D-series D53 PD orbit type, satin chromium plated finish (626) Schalage brand or approved
Locksets - Heavy duty Mortise lock L-series L9456 lever type design # 07 at both door faces satin chromium
equivalent.
plated finish
(626) or approved equivalent.

Door-closer - Thriftee 1370 series, aluminum finish, LCN brand

Hinges - double acting top and floor hinges 9210 ph "Mustad" brand or approved equal.
Hinges - 3 - 3 1/2" x 3 1/2" full mortise hinges 1741 FLC # 2090 Hager brand

FLOOR FINISHES
Supply and install vinyl tiles, 300 x 300 x 3mm thick.
Supply and install vitrified ceramic tiles, 200 x 200 x 6mm thk.
Supply and install vitrified ceramic tiles, 300 x 300 x 6mm thk.
Supply and install natural granite slab, 19mm thk.
Supply and install rolled carpet.

WALL FINISHES
Supply and installing wall cover, vinyl backed.
Supply and install wood veneer paneling
Supply and install cement bonded board,high density, 8mm thk.
Supply and install glazed tiles,200 x 200 x 6mm thick.

CEILING FINISHES
Supply and install gypsum board, 1200 x 2400 x 12mm thk
Supply and install acoustical board, non-sag mineral fiber,
Supply and install acoustical board, non-sag mineral fiber, 610 x 1200 x 16mm thk.
Supply and install marine plywood, 6mm thick
Supply and install perforated metal ceiling, 600 x 1200 mm.

PAINTING
Painting of hollow core (flush) doors, duco finish
Painting of wooden door jambs,duco finish
Painting of all pantry overhead cabinets, duco finish
Painting of exterior cement plastered wall, textured finish
Painting of interior cement surfaces, fine paint finish
Painting of ceiling frames,lattice work.
Painting of wood planks, polyurethane finish.
Painting of wood top skirt, 25 x 100 mm, duco finish
Painting of concrete trellis, plain paint finish (latex)
Painting of metal stairs and railings,balusters system at social hall control room, flat wall enamel.
Painting of space frames at ceiling lobby, plain paint finish.

SPECIALTY WORKS
Supply and install curtain glass wall system
Furnish and install toilet partition (half).
Furnish and install toiolet partition (whole)
Supply and install shower enclosure
ESTIMATE
UNIT QTY, UNIT PRICE AMOUNT
cu.m. 3119 538.920 1,680,891.480
sq.m. 105.328 699.810 73,709.588
l.m. 258 586.000 151,188.000
sq.m. 655 556.000 364,180.000
cu.m. 245 268.000 65,660.000
sq.m. 1554 55.000 85,470.000
sq.m. 1246 26.000 32,396.000
l.m. 268 375.000 100,500.000
lot 1 2,578.000 2,578.000
set 3 13,000.000 39,000.000
TOTAL 2,595,573.068

lot 1 1,900,000.000 1,900,000.000

lot 1 45,000.00 45,000.00
lot 1 30,000.00 30,000.00
sq.m. 1685 250.00 421,250.00
set 89 250.00 22,250.00
pc. 5760 57.00 328,320.00
sq.m. 20 16.00 320.00
sq.m. 35 42.00 1,470.00
lot 1 500,000.00 500,000.00
lot 1 746,592.00 746,592.00
l.m. 426 340.00 144,840.00
TOTAL 2,240,042.000

sq.m. 4,422.00
bags 7,959.60 240 1,910,304.00
cu.m. 442.20 47 20,783.40
cu.m. 884.40 66 58,370.40
cu.m. 514.5 -
bags 617.4 240 148,176.00
cu.m. 51.45 47 2,418.15
cu.m. 102.9 66 6,791.40
303.525 -
bags 682.93125 240 163,903.50
cu.m. 45.52875 47 2,139.85
cu.m. 91.0575 66 6,009.80
5.04 -
bags 453.6 240 108,864.00
cu.m. 25.2 47 1,184.40
cu.m. 50.4 66 3,326.40
TOTAL 2,432,271.296
sq.m. 145 1505 218,225.00
sq.m. 17929 79 1,416,391.00
sq.m. 15803 95 1,501,285.00
sq.m. 30790 63 1,939,770.00
sq.m. 6590 135 889,650.00
sq.m. 2625 130 341,250.00
sq.m. 4120 26 107,120.00
TOTAL 6,413,691.000

lot 3 23000 69,000.00

lot 1 22000 22,000.00
lot 1 26000 26,000.00
lot 1 72000 72,000.00
lot 1 5600 5,600.00
lot 2 4532 9,064.00

lot 1 6540 6,540.00

TOTAL 210,204.000

lot 1 309250 309,250.00

pc. 5 2500 12,500.00
lot 1 12250 12,250.00
sq.m. 395 395 156,025.00
l.m. 1532 160 245,120.00
l.m. 1300 1580 2,054,000.00
l.m. 1547 515 796,705.00
l.m. 1547 715 1,106,105.00
TOTAL 4,382,705.000

sq.m. 242 775 187,550.00

sq.m. 512 780 399,360.00
sq.m. 37 780 28,860.00
sq.m. 12 415 4,980.00
sq.m. 41 415 17,015.00

sq.m. 26 415 10,790.00

sq.m. 28 415 11,620.00
sq.m. 254 415 105,410.00
TOTAL 578,035.000

set 20 780.00 15,600.00

set 24 800.00 19,200.00
set 10 775.00 7,750.00

set 3 685.00 2,055.00

set 1 725.00 725.00

set 2 1,300.00 2,600.00

set 2 9210 18,420.00

set 48 2350 112,800.00

set 2 1560 3,120.00
set 16 2580 41,280.00

pc. 39 465 18,135.00

pc. 82 8925 731,850.00

pc. 24 1705 40,920.00

pc. 15 3403 51,045.00
pc. 16 130 2,080.00
pc. 19 1425 27,075.00
pc. 12 1645 19,740.00

pc. 954 185 176,490.00

pc. 245 320 78,400.00
pc. 236 120 28,320.00
sq.m. 785 115 90,275.00
pc. 16 65 1,040.00

sq.m. 2500 96 240,000.00

pc. 56 542 30,352.00
sq.m. 540 26 14,040.00
pc. 34 145 4,930.00

pc. 24 250 6,000.00

sq.m. 58 250 14,500.00
pc. 30 68 2,040.00
sq.m. 14 49 686.00
pc. 26 66 1,716.00

sq.m. 75 165 12,375.00

sq.m. 45 149 6,705.00
sq.m. 12 56 672.00
sq.m. 16 25 400.00
sq.m. 445 354 157,530.00
sq.m. 13 259 3,367.00
sq.m. 95 55 5,225.00
sq.m. 85 47 3,995.00
sq.m. 20 175 3,500.00
sq.m. 15 365 5,475.00
sq.m. 62 840 52,080.00

lot 2 5900 11,800.00

lot 1 1245 1,245.00
set 6 650 3,900.00
set 4 650 2,600.00
TOTAL 2,074,053.000
TOTAL BUILDING COST 20,926,574.364