CONFIDENTIAL

Prepared for

OWNER

Revision History

Rev. Date Reason for Change Prepared by Reviewed by Approved by

 UNIT COST
ITEM NO. DESCRIPTION OF WORK UNIT QUANTITY TOTAL AMOUNT
Materials Labor

I GENERAL REQUIREMENTS
Mobilization/Demobilization lot 1.00
Temporary Facilities & Utilities lot 1.00
Permits lot 1.00
Safety / PPEs lot 1.00
Sub-Total I
II GUARDHOUSE
A Structural Works
A.1 Wall footing (WF-1)
Excavation m3 10.00
Gravel Bedding m3 2.00
Backfill m3 6.00
Hauling and Disposal of excess excavated material and construction debris m³ 4.00
Concrete m3 3.00
Rebars 12mm dia. kg 140.00
A.2 Wall footing (WF-2)
Excavation m3 2.00
Gravel Bedding m3 0.50
Backfill m3 0.50
Hauling and Disposal of excess excavated material and construction debris m³ 1.50
Concrete m3 0.50
Rebars 12mm dia. kg 50.00
A.3 Slab on Fill
6mm Polyethelene vapor barrier m2 18.00
Subgrade preparation m2 18.00
Compaction m2 18.00
Gravel Base m3 1.50
Concrete m3 2.00
Rebars 10mm dia. kg 70.00
A.4 Columns (C-1 and C-2)
Concrete m3 2.00
Formworks m2 32.00
Rebars 16mm dia. kg 260.00
Rebars 10mm dia. kg 140.00
A.5 Roof Beam
Concrete m3 1.00
Formworks m2 13.00
Rebars 16mm dia. kg 120.00
Rebars 10mm dia. kg 80.00
A.6 Concrete Canopy
Concrete m3 1.00
Formworks m2 10.00
Rebars 12mm dia. kg 40.00
Rebars 10mm dia. kg 20.00
A.7 Lintel Beams
Concrete m3 1.00
Formworks m2 14.00
Rebars 12mm dia. kg 50.00
Rebars 10mm dia. kg 20.00
A.8 Concrete Pavement
Subgrade preparation m2 16.00
Compaction m2 16.00
Gravel Base m3 1.50
Concrete m3 1.50
Rebars 10mm dia. kg 50.00
A.9 Steelworks
C-Rafters kg 120.00
LC-Purlins kg 200.00
Anchor bolts 12mm dia. x 250mm long with nuts and washer pcs 16.00
Base plate 12mm thk. kg 40.00
Gusset plate 12mm thk. kg 35.00
Cleat angle 50x50x3mm thk. kg 5.00
Non-shrink grout m3 0.01

B Architectural Works
B.1 Masonry Works
100mm thk CHB wall (including dowels) sq.m. 95.00
150mm thk CHB parapet wall (including dowels) sq.m. 4.00
B.2 Doors and Windows
Doors
D01, Wooden panel door, painted finish with complete lock, door closer, stopper sets 3.00
and accessories (color grey) - ENTRANCE
D02, PVC door panel and frame with louvers, complete lock and sets 1.00
accessories (color white) - TOILET & BATH
Windows
1 of 3
 UNIT COST
ITEM NO. DESCRIPTION OF WORK UNIT QUANTITY TOTAL AMOUNT
Materials Labor

W01, Jalousie glass window on aluminum anodized frame with steel grilles sets 2.00
on internal side - ROOM AREA 1 & 2
W02, Jalousie glass window on aluminum anodized frame with steel grilles sets 3.00
on internal side - GUARD AREA, ROOM AREA 1
W03, Jalousie glass window on aluminum anodized frame with steel grilles set 1.00
on internal side - TOILET & BATH
B.3 Wall Finishes
Plain cement plaster/render to smooth finish sq.m. 185.00
Plain cement plaster/render to smooth finish (toilets) sq.m. 10.00
B.4 Fascia board
12.5mm thk ficem fascia board on metal frame sq.m. 30.00
B.5 Tile Works
Supply, delivery, placing and jointing including screed, grout, spacers and all
accessories. Rates to also include use of plant, tools and equipment, and
all necessary items to complete the works as per drawings & specifications.
On Floor
F02, 300mm x 300mm NON-SKID CERAMIC TILES (to toilet) sq.m. 3.00
F01, 300mm x 300mm CERAMIC TILES (GREY SHADE)
to Guard Area sq.m. 4.00
to Area 1 sq.m. 7.00
to Area 2 sq.m. 5.00
On Wall
WT2, 300mm x 300mm wall tiles, to toilet sq.m. 11.00
B.6 Ceiling Works
Supply, fabrication and installation of ceiling including frame and all accessories,
use of plant, tools and equipment, and all necessary items to complete the
works as per drawings & specifications.
ACT1, 4.5mm thk Ficem board on Ga. 24/0.60mm x 19mm x 50mm metal furring sq.m. 16.00
ACT2, 4.5mm Hardiflex board on Ga. 24/0.60mm x 19mm, 50mm metal furring sq.m. 16.00
B.7 Concrete Finishes
Floor Finishes
Surface finishes to unset concrete ready to receive floor finish
F03, Rough cement concrete finish sq.m. 16.00
B.8 Painting Works
Supply, delivery and application of paints and coatings including use of plant,
tools and equipment, and all necessary items to complete the works as per
drawings & specifications.
On Walls & Columns
Paint finish to plain cement plaster/render sq.m. 185.00
On Ceiling
Paint finish to fiber cement and hardiflex board sq.m. 31.00
B.9 Toilet Accessories
Facial Mirror set 1.00
Tissue Holder set 1.00
B.10 Cabinets/Closets
20mm thk plywood, painted ducco finish with handle and hinges set 1.00
B.11 Roofing Works
0.60mm thk pre-painted hi-rib roofing with pre-formed GI sheet GA 24 gutter sq.m. 33.00

C Electrical Works
C.1 Electrical rough ins
Conduit 20mmØ x 3.0m pc 25.00
2" x 4" Utility Box ( Deep Type ) pc 16.00
4" x 4" Junction Box with screw & cover pc 6.00
4 11/16 x 4 11/16 Entrance Box pc 1.00
Ground Rod, ¾ x 3.0m pc 1.00
C.2 Electrical Wires
Wire, 8.0mm2 THHN(G) - to be connected to control bldg (assumed length) lm 20.00
Wire, 3.5mm2 THHN lm 130.00
Wire, 3.5mm2 TW(G) lm 65.00
Electrical Tape (Big) pc 5.00
G.I. Tie Wire roll 1.00
C.3 Electrical fixtures/Devices
Duplex Outlet pc 9.00
One Way Switch, one gang w/ cover pc 2.00
One Way Switch, two gang w/ cover pc 1.00
Three Way Switch, three-Gang pole w/ cover pc 2.00
1x18W CFL Downlight recessed mounted pc 1.00
1x36W Enclosed flourescent luminaire pc 3.00
1x36W Enclosed flourescent luminaire (waterproofed) pc 2.00
1x18W CFL Wall lighter pc 2.00
Emergency light C/W single power outlet pc 2.00
Panel Board (40A/60AF Main, 1P, 230V 60Hz, 1-15A, 3-20A,1 Spare) set 1.00

D Sanitary and Plumbing Works

D.1 Plumbing rough ins
PVC Pipes 100mm dia. Soil Pipe pc 3.00
PVC Pipes 75mm dia. Downspout pc 3.00
2 of 3
 UNIT COST
ITEM NO. DESCRIPTION OF WORK UNIT QUANTITY TOTAL AMOUNT
Materials Labor

PVC Elbow 3" x 90 deg pc 4.00

PVC Solvent ltr 1.00
D.2 Sewer Line @ T&B
PVC Pipe , 4" x 3.0m - WC pc 1.00
PVC Pipe , 2" x 3.0m - LAV / FD / VSTR pc 2.00
PVC Tee Reducer, 4" x 2" - 1VSTR / 1LAV pc 1.00
PVC Tee, 4" x 4" - 1VSTR / 1LAV pc 1.00
PVC Wye , 4" x 4" - 1CONNECTION / 1WC pc 1.00
PVC Wye Reducer, 4" x 2" - FCO pc 1.00
PVC Wye , 2" x 2" - FCO/FD pc 2.00
PVC P-Trap , 2" - FD pc 1.00
PVC Clean Out with cover , 4" - CO pc 1.00
PVC Elbow, 4" x 90º pc 1.00
PVC Elbow, 4" x 45º - CONNECTION / 1CO pc 2.00
PVC Elbow, 2" x 90º pc 7.00
PVC Solvent liter 1.00
D.3 Water Line @ T&B
32mm dia. x 3.0m PVC Pipe Blue - to be con. to existing water line (assumed length) m 20.00
25mm dia. x 3.0m PVC Pipe (Blue) pc 2.00
20mm dia. x 3.0m PVC Pipe (Blue) pc 1.00
15mm dia. x 3.0m PVC Pipe (Blue) pc 2.00
PVC Elbow, 15mm dia. x 90º pc 5.00
PVC Elbow, 20mm dia. x 90º pc 1.00
PVC Tee, 15mm dia. pc 1.00
PVC Tee, 20mm dia. pc 1.00
PVC Tee, 25mm dia. pc 1.00
PVC Tee, 32mm dia. pc 1.00
PVC Reducer, 25mm dia.-15mm dia. pc 1.00
PVC Solvent liter 1.00
Gate Valve pc 1.00
Water meter pc 1.00
D.4 Plumbing fixtures
Water Closet with Bidet set 1.00
Lavatory set 1.00
Shower set 1.00
Floor Drain/Strainer 4" x 4" (stainless) pc 1.00
Floor Cleanout (polished brass cover with raised head plug) pc 2.00
Hose Bib 1/2" pc 1.00
D.5 Septic tank
Excavation cu.m 7.00
Gravel Base cu.m 0.50
Concrete cu.m 1.50
Rebars 10mm dia. kg 60.00
PVC Pipe , 4" x 3.0m pc 1.00
PVC Tee, 4" x 4" pc 2.00
PVC Clean Out with cover , 4" - CO pc 1.00
600x600 concrete manhole (including rebars and handle) pc 2.00
4" CHB wall (including dowels and inside plaster) sq.m. 4.00

Sub-Total II
DIRECT COST
CONTINGENCIES 10%
CONTRACTOR'S PROFIT
TOTAL CONSTRUCTION COST

3 of 3