ESTPAATED

DESCRIPTION QUANTITY UNIT DIRECT OCM VAT UNIT COST TOTAL

COST/UNIT

I. Demolition and Chipping Works

Existing Titles 257 sq m 55 00 660 3.85 65.45 16,820 65
Existing Windows 7.2 sq m 55.00 660 3.85 65 45 471.24
Existing Doors 6.72 sq m 55.00 6.60 385 65.45 439.82
Ceiling and partitions 75.4 sq.m. 55 00 6.60 3.85 65_45 4.934 93
Labor Cost: 22.666.64

II. Water Proofing Works

cementrtious type 76.2 sqm 25000 30.0d 17.50 297.50 22,669.50
Material Cost: 22,669.50

III. Tiling Works

50.80 60cm x 60cm Granite Tile (Non Skid) 170 pcs 280.00 33.60 19.60 333.20 56,644 00
17.28 Decorative Tiles 30x60cm 115 pcs 165.00 19.80 11.55 196 35 22,580 25
11.52 120x600cm Granite 18 pcs 1,050.00 126.00 73.50 1,249.50 22.491.00
79.60 Portland Cement 65 bags 255 00 30.60 17.85 303.45 19,724.25
Sand (S-1) 5 cu .m 600 00 72.00 42.00 714.00 3,570_00
Tile Adhesive 32 bags 265 00 31.80 18.55 315.35 10,091.20
Tile Grout 15 packs 95.00 11.40 6.65 113.05 1,695.75
Tile Cutter 5 pcs 125.00 15.00 8 75 148.75 743.75
Material Cost: 137,540.20 .

IV. Installation of Doors and Windows

2 1 m x 1 m Panel Door with Complete
Accessories 4 sets 6,500.00 780.00 455.00 7,735.00 30,940.00

Stainless Hand rails

4 sets 4,568 00 548 16 319.76 5.435.92 21,743.68

Urinal Partition 43.2 sqm 3,250.00 390.00 227.50 3,867.50 167,076 00

Direct Cost: 2113,75868

V. Replacement of Fixtures
Water Closet t6 (its )with bidet and compl
10 sets 15,000.00 1,800.00 178,500 00
acc
1,050.00 17,650.00
Urinal with auto flush 4 sets 15,000 00 1,800.00 1,050_00 17,850.00 71,400.00
(1 2 x 2 4 ) Mirror with Casing 4 sets 3,500.00 420.00 245.00 4,165.00 16,660.00
Lavatory Counter Top 9 sets 6 000 00 720.00 420.00 7,140.00 64260.00
with upright Faucet and complete acc Material Cost: 330,820.00

VI. Plumbing Works

waterline works 1 lot 15,000.00 1,800.00 1,050 00 17 850 00 17.850.00
plumbing works 1 lot 25,000 00 3,000.00 1 750 00 29,750.00 29 750.00
_ Material Cost: 47 600.00

VII. Ceiling Works

75 4 sqm 650 00 78.00 45.50 773 50 58,321.90
PVC ceiling panel 36 pcs 550.00 66.00 38.50 e54.50 23562 00
Material Cost: 81,883.90

V111. Electrical Works

electrical wiring 1 lot 5,000 00 600.00 350.00 5,950 00 5,950.00
1x36 LED tube type, with diffuser 12 sets 1.350 00 162.00 94.50 1,606 50 19,278.00
F

4" diem LED slim type pinlight 12 seta 450.00 54.00 31.50 535.50 6,426 00
Material Cost: 31,854.00
Material Cost: 321,347.60
Labor Cost: 119,070.92
.... 1 _ TOTAL ESTIMATED PROJECT COST: 1,066,254.52