PROJECT : PROPOSED RICE HULL PLANT

SUBJECT : CONSTRUCTION COST ESTIMATE

UNIT COST TOTAL COST
ITEM DESCRIPTION QTY UNIT TOTAL AMOUNT
Material Labor Material Labor
1 MOBILIZATION 1.0 lot 70,000.00 0.00 70,000.00 70,000.00
(Sub-total this item) 0.00 70,000.00 70,000.00
2 TEMPORARY FACILITIES
Water Facilities 1.0 lot 2,000.00 5,000.00 2,000.00 5,000.00 7,000.00
Electrical Facilities 1.0 lot 2,500.00 10,000.00 2,500.00 10,000.00 12,500.00
Water Consumption 1.0 10,000.00 10,000.00 0.00 10,000.00
Electrical Consumption 1.0 lot 12,000.00 12,000.00 0.00 12,000.00
(Sub-total this item) 26,500.00 15,000.00 41,500.00
3 SITEWORKS
Temporary perimeter fence/facility 1.0 lot 10,000.00 10,000.00 10,000.00 10,000.00 20,000.00
Permanent Water & Sewer Connection 1.0 lot 8,000.00 0.00 8,000.00 8,000.00
Clearing & Grabbing of Site 1.0 lot 9,000.00 0.00 9,000.00 9,000.00
(Sub-total this item) 10,000.00 27,000.00 37,000.00
4 EARTHWORKS
Excavation 36.0 cum 175 0.00 6,300.00 6,300.00
Backfiling & Compaction 36.0 cum 175 0.00 6,300.00 6,300.00
Gravel Bedding 25.0 cum 450 125 11,250.00 3,125.00 14,375.00
Hauling of Excess Soil & Debris 10.0 t'load 175 0.00 1,750.00 1,750.00
(Sub-total this item) 11,250.00 17,475.00 28,725.00
5 FORMWORKS AND SCAFFOLDING
Formworks 1.0 lot 10,000.00 10,000.00 10,000.00 10,000.00 20,000.00
Scaffoldings 1.0 lot 10,000.00 10,000.00 10,000.00 10,000.00 20,000.00
Common wire nails 1.0 lot 3,000.00 3,000.00 0.00 3,000.00
(Sub-total this item) 23,000.00 20,000.00 43,000.00
6 CONCRETE WORKS
Footings 14.4 cum 400.00 215.00 5,760.00 3,096.00 8,856.00
Wall ftgs, slab-on-grade 55.4 cum 400.00 215.00 22,160.00 11,911.00 34,071.00
Beams & columns 21.6 cum 400.00 215.00 8,640.00 4,644.00 13,284.00
(Sub-total this item) 36,560.00 19,651.00 56,211.00
7 REBARS & STEEL WORKS
 Rebars 6000.0 kg 30.00 10.00 180,000.00 60,000.00 240,000.00
Tire wire 1.0 lot 3,000.00 1,500.00 3,000.00 1,500.00 4,500.00
Structural steel 400.0 kg 60.00 30.00 24,000.00 12,000.00 36,000.00
Welding rods 100.0 kg 60.00 30.00 6,000.00 3,000.00 9,000.00
(Sub-total this item) 213,000.00 76,500.00 289,500.00
8 MASONRY WORKS
Laying of 150mm. CHB, plastering & rebars 298.0 sqm 150.00 75.00 44,700.00 22,350.00 67,050.00
Laying of 100mm. CHB, plastering & rebars 256.0 sqm 150.00 75.00 38,400.00 19,200.00 57,600.00
(Sub-total this item) 83,100.00 41,550.00 124,650.00
9 CARPENTRY WORKS
Ceilings:
Hardiflex board 51.0 sqm 110.00 45.00 5,610.00 2,295.00 7,905.00
CMT Tee runners & accessories 64.0 sqm 120.0 45.00 7,680.00 2,880.00 10,560.00
0.60x2.10M Molded sliding door w/jamb 6.0 set 2,200.00 250.00 13,200.00 1,500.00 14,700.00
0.90x2.10M Molded sliding door w/jamb 5.0 set 3,000.00 250.00 15,000.00 1,250.00 16,250.00
(Sub-total this item) 41,490.00 7,925.00 49,415.00
10 FLOOR & WALL FINISHES
Floor finishes:
600mmx600mm unglazed tiles 33.0 sqm 215.00 150.00 7,095.00 4,950.00 12,045.00
200mmx200mm unglazed tiles 18.0 sqm 145.00 150.00 2,610.00 2,700.00 5,310.00
(Sub-total this item) 9,705.00 7,650.00 17,355.00
11 ALUMINUM AND GLAZING
Glass windows on aluminum frame 34.5 sqm 250.00 750.00 8,625.00 25,875.00 34,500.00
(Sub-total this item) 8,625.00 25,875.00 34,500.00
12 ROOFING & RAILING WORKS
Longspan pre-colored G.I. sheets 644.0 sqm 250.00 130.00 161,000.00 83,720.00 244,720.00
(Sub-total this item) 161,000.00 83,720.00 244,720.00
13 WATER PROOFING WORKS
Membrane water proofing 148.5 sqm 250.00 75.00 37,125.00 11,137.50 48,262.50
(Sub-total this item) 37,125.00 11,137.50 48,262.50
14 PAINTING WORKS
Semi-gloss Latex Interior finish 810.0 sqm 85.00 40.00 68,850.00 32,400.00 101,250.00
Semi-gloss exterior finish 298.0 sqm 95 75 28,310.00 22,350.00 50,660.00
(Sub-total this item) 97,160.00 54,750.00 151,910.00
15 PLUMBING WORKS
Cold water lines 1.0 lot 8,000.00 0.00 8,000.00 8,000.00
Sanitary lines And Storm drainage lines 1.0 lot 8,000.00 0.00 8,000.00 8,000.00
Fixtures 1.0 lot 8,000.00 0.00 8,000.00 8,000.00
(Sub-total this item) 0.00 24,000.00 24,000.00
16 ELECTRICAL WORKS
Main Panel Boards 1.0 lot 4,000.00 0.00 4,000.00 4,000.00
Power Circuit & lights 1.0 lot 8,000.00 0.00 8,000.00 8,000.00
Miscellaneous 1.0 lot 5,000.00 0.00 5,000.00 5,000.00
(Sub-total this item) 0.00 17,000.00 17,000.00
17 DEMOBILIZATION 1.0 lot 25000 0.00 25,000.00 25,000.00
(Sub-total this item) 0.00 25,000.00 25,000.00
18 MISCELLANEOUS
Design Fee 1.0 lot 50,000.00
Building Permit 1.0 lot 80,000.00
Occupancy Permit 1.0 lot 60,000.00
(Sub-total this item) 60,000.00
SUB-TOTAL 758,515.00 544,233.50
TOTAL COST 1,362,748.50