Project : PROPOSED NHA MULTI-PURPOSE COVERED BASKETBALL COURT-COMPACIL

Location :
Owner : NATIONAL HOUSING AUTHORITY
Subject : COST ESTIMATE - OPTION 1
1. The connections between C-Purlins and Sagrods are bolted connections.
2. The connections between C-Purlins and Purlin Connectors are bolted connections.
3. The Trusses connections between Top,Bottom, & Web Members are fully weld on its member with Guset Plates.

MAT'L. COST LABOR COST TOTAL

Item Description QTY. UNITS
UNIT COST AMOUNT UNIT COST AMOUNT AMOUNT
1.0 GENERAL REQUIREMENTS
1.1 Mobilization/demobilization 1 lot 50,000.00 50,000.00 50,000.00
1.2 Bonds and Insurances - By Gencon
1.3 Government Permits - By Gencon
1.4 Preparation of Temporary Facilities 1 lot 5,000.00 5,000.00 5,000.00 5,000.00 10,000.00
1.5 Power and Water Utilities - By Gencon
1.6 Materials Testing - By Gencon
1.7 Field Density Testing - By Gencon
1.8 Safety Requirements (PPE) 1 lot 10,000.00 10,000.00 10,000.00
1.9 Stake-out 1 lot 5,000.00 5,000.00 5,000.00 5,000.00 10,000.00
1.10 As-Built and other deilverables - By Gencon
1.11 Others, Pls. specify:
Sub Total @ item I 70,000.00 10,000.00 80,000.00
2.0 CIVIL WORKS
2.1 Excavation 182 cu.m 500.00 91,000.00 91,000.00
2.2 Gravel Bedding 42 cu.m 2,800.00 117,600.00 1,260.00 52,920.00 170,520.00
2.3 Compacted Subgrade @ Basketball Court - By Gencon 836 sq.m
2.4 Soil Poisoning - n/a
2.5 Vapour Barrier / Polyethylene Sheet Liner - n/a
2.6 Backfill and Compaction 148 cu.m 250.00 37,000.00 37,000.00
2.7 Disposal of Excess and Unsuitable Materials - By Gencon 251 cu.m
2.8 Concrete, 3000 psi
Foundations 10 cu.m 5,500.00 55,000.00 2,475.00 24,750.00 79,750.00
Pedestal 4 cu.m 5,500.00 22,000.00 2,475.00 9,900.00 31,900.00
Slab on Fill 126 cu.m 5,500.00 693,000.00 2,475.00 311,850.00 1,004,850.00
2.9 Reinforcing Bars, Grade 40 & 60
2.9a. Foundations
Reinforcing Bars 16mm dia.x6meters Grade 60 - 40 lengths 379 kgs 45.00 17,055.00 20.25 7,674.75 24,729.75
2.9b. Pedestal
Reinforcing Bars 25mm dia.x6meters Grade 60 - 16 lengths 370 kgs 45.00 16,650.00 20.25 7,492.50 24,142.50
Reinforcing Bars 10mm dia.x6meters Grade 40 - 96 lengths 356 kgs 45.00 16,020.00 20.25 7,209.00 23,229.00
2.9c. Slab on Fill
Reinforcing Bars 10mm dia.x6meters Grade 40 - 1,366 lengths 5,055 kgs 45.00 227,475.00 20.25 102,363.75 329,838.75
2.10 Formworks 75 sq.m 300.00 22,500.00 135.00 10,125.00 32,625.00
2.11 Consumables (G.I.tire wire Ga.16, CW Nails, etc.) 1 lot 15,000.00 15,000.00 15,000.00 15,000.00 30,000.00
 MAT'L. COST LABOR COST TOTAL
Item Description QTY. UNITS
UNIT COST AMOUNT UNIT COST AMOUNT AMOUNT
Sub Total @ item II 1,202,300.00 677,285.00 1,879,585.00
 MAT'L. COST LABOR COST TOTAL
Item Description QTY. UNITS
UNIT COST AMOUNT UNIT COST AMOUNT AMOUNT
3.0 STRUCTURAL STEEL
3.1 Steel Columns
W14x82 - 4 lengths 2,936 kgs 60.00 176,160.00 27.00 79,272.00 255,432.00
W14x68 - 8 lengths 4,872 kgs 60.00 292,320.00 27.00 131,544.00 423,864.00
3.3 Trusses
3.3a. Truss 1
L100x100x7mm thk. - 35 lengths 2,294 kgs 60.00 137,640.00 27.00 61,938.00 199,578.00
L75x75x8mm thk. - 32 lengths 1,798 kgs 60.00 107,880.00 27.00 48,546.00 156,426.00
L50x50x5mm thk. - 27 lengths 632 kgs 60.00 37,920.00 27.00 17,064.00 54,984.00
L50x50x3mm thk. - 14 lengths 197 kgs 60.00 11,820.00 27.00 5,319.00 17,139.00
L40x40x3mm thk. - 24 lengths 270 kgs 60.00 16,200.00 27.00 7,290.00 23,490.00
3.3b. Truss 2
L100x100x10mm thk. - 18 lengths 1,685 kgs 60.00 101,100.00 27.00 45,495.00 146,595.00
L100x100x8mm thk. - 16 lengths 1,199 kgs 60.00 71,940.00 27.00 32,373.00 104,313.00
L50x50x7mm thk. - 14 lengths 459 kgs 60.00 27,540.00 27.00 12,393.00 39,933.00
L50x50x5mm thk. - 7 lengths 164 kgs 60.00 9,840.00 27.00 4,428.00 14,268.00
L40x40x3mm thk. - 12 lengths 135 kgs 60.00 8,100.00 27.00 3,645.00 11,745.00
3.4 Roof C-Purlins,Purlins Connector & Rakers
LC200x75x25X2 C-Purlins - 224 lengths 8,387 kgs 60.00 503,220.00 27.00 226,449.00 729,669.00
LC200x75x25X2 Rakers - 9 lengths 337 kgs 60.00 20,220.00 27.00 9,099.00 29,319.00
L50x50x6 - Purlins Connector 843 kgs 60.00 50,580.00 27.00 22,761.00 73,341.00
12mm dia.x40mm long Bolt w/ Standard Nuts & Washers 1,680 sets 25.00 42,000.00 25.00 42,000.00 84,000.00
3.5 Sagrods & Cross Braces w/ Turn Buckles
Plain Round Bar 12mm dia. Sagrods - 60 lengths 320 kgs 60.00 19,200.00 27.00 8,640.00 27,840.00
Plain Round Bar 16mm dia. Cross Brace - 109 lengths 1,033 kgs 60.00 61,980.00 27.00 27,891.00 89,871.00
Turn Buckle 16mm 80 pcs 450.00 36,000.00 450.00 36,000.00 72,000.00
12mm dia.x40mm long Bolt w/ Standard Nuts & Washers 1,050 sets 25.00 26,250.00 25.00 26,250.00 52,500.00
3.6 Base Plates
300 x 450 x 10mm Base Plate 12 sets 500.00 6,000.00 225.00 2,700.00 8,700.00
3.7 Anchor Bolts
16mm dia x 400mm Long (A325) 72 sets 450.00 32,400.00 202.50 14,580.00 46,980.00
25mm thk. Non-Shrink Levelling Grout 3 sq.m 1,200.00 3,000.00 540.00 1,350.00 4,350.00
 MAT'L. COST LABOR COST TOTAL
Item Description QTY. UNITS
UNIT COST AMOUNT UNIT COST AMOUNT AMOUNT
3.8 Struts
LC100x50x15X2 (ST1) - 56 lengths 1,206 kgs 60.00 72,360.00 27.00 32,562.00 104,922.00
LC200x75x20X2 (ST2) - 14 lengths 512 kgs 60.00 30,720.00 27.00 13,824.00 44,544.00
LC220x75x25X5 (RG1) - 22 lengths 1,287 kgs 60.00 77,220.00 27.00 34,749.00 111,969.00
3.9 Gusset Plates and Splice Plates
MS Plate 250x300x10mm - 312 pcs. 1,826 kgs 60.00 109,560.00 27.00 49,302.00 158,862.00
MS Plate 200x400x10mm - 24 pcs. 150 kgs 60.00 9,000.00 27.00 4,050.00 13,050.00
3.10 Epoxy Paints 195 gals 700.00 136,500.00 350.00 68,250.00 204,750.00
3.11 Temporary Platform 1 lot 20,000.00 20,000.00 20,000.00 20,000.00 40,000.00
3.12 Consumables (Welding Rods, Oxy-Acetylene, etc.) 1 lot 35,000.00 35,000.00 35,000.00 35,000.00 70,000.00
Sub Total @ item III 2,289,670.00 1,124,764.00 3,414,434.00
4.0 ROOFING & CLADDING WORKS
4.1 ROOFING
4.1a. Pre-painted Hi-Rib Long Span G.I. Sheet, Long Span, Ga.#24 882 l.m 350.00 308,700.00 52.50 46,305.00 355,005.00
4.1b. Prepainted Gutter with Flatbar Supports, Ga.#24 63 l.m 450.00 28,125.00 202.50 12,656.25 40,781.25
4.1c. G.I. Flashing, Ga.#24, Prepainted 51 l.m 200.00 10,200.00 90.00 4,590.00 14,790.00
4.1d. G.I. Ridge Roll, Ga.#24, Prepainted 32 l.m 200.00 6,400.00 90.00 2,880.00 9,280.00
4.1.e. R-14 Single Foil Single Bubble Insulation 794 sq.m 100.00 79,400.00 45.00 35,730.00 115,130.00
4.1.f. Facia Board
L50x50x5mm thk. - 36 lengths 843 kgs 60.00 50,580.00 27.00 22,761.00 73,341.00
L40x40x3mm thk. - 50 lengths 562 kgs 60.00 33,720.00 27.00 15,174.00 48,894.00
Epoxy Paint 10 gals 700.00 7,000.00 350.00 3,500.00 10,500.00
Fiber Cement Board 12mm thk.,4'x8'(Hardieflex Brand) 13 pcs 1,200.00 15,600.00 540.00 7,020.00 22,620.00
Flat Latex Paint 167 sq.m 150.00 25,050.00 150.00 25,050.00 50,100.00
4.1.g. Consumables (3" Tekscrew, Clear Sealant, etc.) 1 lot 8,000.00 8,000.00 8,000.00 8,000.00 16,000.00
4.2 CLADDING
4.2a. Structural Steel Framing
L100x100x7mm thk.- 22 lengths 1,442 kgs 60.00 86,520.00 27.00 38,934.00 125,454.00
L75x75x8mm thk. - 7 lengths 394 kgs 60.00 23,640.00 27.00 10,638.00 34,278.00
L50x50x5mm thk. - 21 lengths 492 kgs 60.00 29,520.00 27.00 13,284.00 42,804.00
LC200x75x25X2mm thk. - 15 lengths 562 kgs 60.00 33,720.00 27.00 15,174.00 48,894.00
Epoxy Paint 12 gals 700.00 8,400.00 700.00 8,400.00 16,800.00
4.2b. GA 24x150mm Wide Spandrel Prepainted Finish 130 sq.m 500.00 65,000.00 225.00 29,250.00 94,250.00
4.2c. Steel Louver 600mm Heigth including Paints 65 sq.m 2,000.00 129,000.00 900.00 58,050.00 187,050.00
4.2d. Consumables (3" Tekscrew, Clear Sealant, etc.) 1 lot 5,000.00 5,000.00 5,000.00 5,000.00 10,000.00
Sub Total @ item IV 953,575.00 362,396.25 1,315,971.25
5.0 ACHITECTURAL FINISHES
5.1 Floor Finishes
5.1.a. Smooth Finish @ Basketball Court Flooring 836 sq.m 50.00 41,800.00 150.00 125,400.00 167,200.00
Sub Total @ item V 41,800.00 125,400.00 167,200.00
6.0 STORM DRAINAGE SYSTEM
6.1 Storm Drain Pipe
Excavation 102 lm 100.00 10,200.00 10,200.00
 MAT'L. COST LABOR COST TOTAL
Item Description QTY. UNITS
UNIT COST AMOUNT UNIT COST AMOUNT AMOUNT
Bacfilling & Compaction 102 lm 50.00 5,100.00 5,100.00
Installation of 150mm dia. PVC Pipe including Fittings 102 lm 600.00 61,200.00 270.00 27,540.00 88,740.00
Catch Basins 14 sets 2,500.00 35,000.00 1,125.00 15,750.00 50,750.00
6.2 Down Spout
Installation of 100mm dia. PVC Pipe including Fittings,Supports & Painting 84 lm 300.00 25,200.00 135.00 11,340.00 36,540.00
Sub Total @ item VI 121,400.00 69,930.00 191,330.00

TOTAL DIRECT COST (Labor & Materials) ….…………………………………… 4,678,745.00 2,369,775.25 7,048,520.25

TOTAL DISCOUNTED COST ..………………………………………………………….. 4,670,000.00 2,365,000.00 7,035,000.00

NOTES:
NOT INCLUDED IN THIS ESTIMATE ARE THE FOLLOWING.
1.Mechanical Works/Fire Protection System
2.Volleyball Structures & Markings
3.Basketball Structures
4.Badminton Structures & Markings
5.Bleachers Structures
6.Parking Area
7.Landscaping
8.Perimeter Fence
9.Connecting point of Storm Drainage,Plumbing System and Electrical System not exceed to 15 meters
from the site area.

PROJECT DURATIION : 120 WORKING DAYS

TERMS OF PAYMENT : Down Payment - 50% of the total Project Cost
Balance - 50% (Upon Completion of Project)

SUBMITTED BY :

NAME OF FIRM :
GENERAL MANAGER :
SIGNATURE :
DATE :