DATE

PROJECT Proposed Construction of 7-Eleven Foodstore STORE NAME Hinatuan

TYPE Building Shell LOCATION Aquino Street, Hinatuan, Surigao del Sur

CONSTRUCTION COST SUMMARY

ITEM DESCRIPTION MATERIAL LABOR TOTAL
1 MOBILIZATION - - 0.00
2 TEMPORARY FACILITIES - - 0.00
3 SITEWORKS - - 0.00
4 EARTHWORKS - - 0.00
5 FORMWORKS AND SCAFFOLDINGS - - 0.00
6 CONCRETE WORKS - - 0.00
7 REBARS WORKS - - 0.00
8 MASONRY WORKS - - 0.00
9 ROOF FRAMING - - 0.00
10 TINSMITHRY WORKS - - 0.00
11 DAMPROOFING AND INSULATION - - 0.00
12 CARPENTRY WORKS - - 0.00
13 FLOOR AND WALL FINISHES - - 0.00
14 ALUMINUM AND GLAZING - - 0.00
15 STEEL WORKS - - 0.00
16 PAINTING WORKS - - 0.00
17 PLUMBING WORKS - - 0.00
18 ELECTRICAL WORKS - - 0.00
19 MECHANICAL WORKS - - 0.00
20 DEMOBILIZATION - - 0.00
21 MISCELLANEOUS - - 0.00
Total Direct Standard Cost 0.00 0.00 0.00
STANDARD COST

Overhead/ Markup 0.00

VAT 0.00
TOTAL STANDARD COST 0.00
Standard Cost per SQM 0.00

Total Direct Non-Standard Cost - - 0.00

STANDARD

Overhead/ Markup 0.00

NON-

COST

VAT 0.00
TOTAL NON-STANDARD COST 0.00

Total Construction Cost 0.00

TOTAL CONSTRUCTION COST

Permits Facilitation 80,357.14

Pre-op Security Budget 26,785.71
VAT (12%) 12,857.14
TOTAL COST 119,999.99
Foodstore Area SQM 120.00
Total Cost per SQM 1,000.00
DATE May 6, 2019
PROJECT Proposed Construction of 7-Eleven Foodstore
STORE NAME Hinatuan
LOCATION Aquino street, Hinatuan, Surigao del Sur
TYPE Building Shell

UNIT COST TOTAL COST

ITEM DESCRIPTION QTY UNIT
MATERIALS LABOR MATERIALS LABOR
1 MOBILIZATION lot - -
(Sub-total this item) - -
2 TEMPORARY FACILITIES
Water facilities lot - -
Electrical facilities lot - -
Water consumption mos - -
Electrical consumption mos - -
(Sub-total this item) - -
3 SITEWORKS
Demolition lot - -
Chipping Works sqm - -
Temporary Perimeter Fence lot - -
Permanent Water & Sewer Conection lot - -
Hauling of Excess debris t'load - -
(Sub-total this item) - -
4 EARTHWORKS
Excavation cum - -
Backfilling and Compaction cum - -
Gravel Bedding sqm - -
Hauling t'load - -
(Sub-total this item) - -
5 FORMWORKS AND SCAFFOLDING
Formworks lot - -
Common wire nails kg - -
Scaffoldings lot - -
(Sub-total this item) - -
6 CONCRETE WORKS
Columns Footing cum - -
Concrete Beams cum - -
Concrete Columns cum - -
Wall footings cum - -
Slab on fill cum - -
Ramp and apron cum - -
(Sub-total this item) - -
7 REBAR WORKS
Columns Footing kgs - -
 UNIT COST TOTAL COST
ITEM DESCRIPTION QTY UNIT
MATERIALS LABOR MATERIALS LABOR
Concrete Beams kgs - -
Concrete Columns kgs - -
Wall footings kgs - -
Slab on fill kgs - -
Ramp and apron kgs - -
(Sub-total this item) - -
8 MASONRY WORKS
 UNIT COST TOTAL COST
ITEM DESCRIPTION QTY UNIT
MATERIALS LABOR MATERIALS LABOR
Laying of 150mm. CHB, plastering & rebars sqm - -
Laying of 100mm. CHB, plastering & rebars sqm - -
(Sub-total this item) - -
9 ROOF FRAMING
Steel trusses and accessories (purlins, sagrod) sets - -
(Sub-total this item) - -
10 TINSMITRY WORKS
Ga. 26 G.I. Roofing and Accessories sqm - -
(Sub-total this item) - -
11 DAMPROOFING AND INSULATION
Fiberglass blanket roof insulation sqm - -
(Sub-total this item) - -
12 CARPENTRY WORKS
Ceilings:
Pvc ceiling (for eaves) sqm - -
Gypsum board on metal furring (for backroom) sqm - -
Ceilast Acoustic Board sqm - -
CMT Tee runners & accessories sqm - -
Eggrate diffusers pcs - -
Ceiling hanger support lot - -
Cove frame with gypsum board ceiling lm - -
Backroom
Double Walling partition (Hardiflex) sqm - -
Manager's Table and Cabinets lot - -
Sashworks (Doors & Jambs):
Toilet
Toilet Wooden Flush door with laminates set - -
Toilet lock with incdicator (Vacant/Engaged) set - -
Kick Plate, Push Plate and Door Handle set - -
Backroom Door
For Backroom Door with formica set - -
Hardware
Door closer and accessories set - -
Single deadbolt set - -
Kick Plate, Push Plate and Door Handle set - -
(Sub-total this item) - -
13 FLOOR AND WALL FINISHES
Floor Finishes:
Pebble washout sqm - -
600 x 600m Porcelain Floor Tiles (Decimal) sqm - -
600 x 600mm VFT Floor Tiles sqm - -
400mm x 400mm unglazed tiles (CR) sqm - -
Wall Finishes:
8.5 x 99mm Atlanta baseboard lm - -
 UNIT COST TOTAL COST
ITEM DESCRIPTION QTY UNIT
MATERIALS LABOR MATERIALS LABOR
50 x 200mm exterior tiles (new standard) sqm - -
400mm x 400mm unglazed tiles (CR) sqm - -
(Sub-total this item) - -
14 ALUMINUM AND GLAZING
Entrance door set - -
3/8 thk tempered glass on Brushed Aluminum FD-100 frame
Stainless steel H-Type 38mm x 450mm handle
Ryobi Floor check mechanism
1/2 thk ordinary glass windows in a FD-100 aluminum frame sq.m - -
brushed anodized finish
Whole body Facial mirror set - -
Stainless POP holders sets - -
(Sub-total this item) - -
15 STEEL WORKS
Freestanding Backroom shelves sets - -
Overhanging Backroom shelves sets - -
Condensing Unit platform pc - -
Additional installation of stainless railings and ramp lot - -
Canopy Frame (for eaves ) lm - -
Provide genset cage, ladder rung, catwalk for ACCU lot - -
Provision of carton rack above storage tank set - -
Provision of steel cage for water tank, pressure & water pump lot - -
Sand trap cover set - -
Fire Exit Door set - -
(Sub-total this item) - -
16 PAINTING WORKS
QDE Finishes sqm - -
Semi-gloss Exterior Finishes sqm - -
Semi-gloss Interior Finishes sqm - -
(Sub-total this item) - -
17 PLUMBING WORKS
Cold Waterlines:
19 mm dia. PPR Pipes lm - -
13 mm dia. PPR Pipes lm - -
19 mm dia. Gate valves pcs - -
13 mm dia. Gate valves pcs - -
13 mm dia. Check valves pcs - -
19 mm miscellaneous fittings lot - -
13 mm miscellaneous fittings lot - -
Sanitary & Sewerlines:
100mm dia PVC pipes lm - -
75mm dia PVC pipes lm - -
050mm dia. PVC pipes lm - -
100mm dia pipe fittings lot - -
75mm dia PVC pipe fittings lot - -
 UNIT COST TOTAL COST
ITEM DESCRIPTION QTY UNIT
MATERIALS LABOR MATERIALS LABOR
50mm dia. PVC pipe fittings lot - -
Septic tank & fittings lot - -
Floor Drain 2 in. dia. pcs - -
Fixtures:
Stainless steel utility sink / mop sink / 3-layered rack set - -
Provide BIB rack lot - -
Storage tank and accessories set - -
Booster pump and accessories (Myers ) set - -
Pressure tank and accessories (membrane-type) set - -
Automatic flow switch set - -
Water closet and accessories set - -
Lavatory and accessories set - -
Stainless Grab bar set - -
Stainless trash can set - -
CR Mirror set - -
13 mm dia. Faucet pcs - -
13 mm dia. Hose bibb pcs - -
Grease Trap Provision set - -
Watermeter set - -
(Sub-total this item) - -
18 ELECTRICAL WORKS
Panel Boards:
MDP set - -
LPA / PPA set - -
EPA / EM set - -
MTS set - -
3P-200AT ACB in Nema-3R enclosure set - -
Service Entrance:
80 sq. mm. THHN wire lm - -
22 sq.mm. THHN Wire lm - -
50 mm dia. RSC pipe pcs - -
50 mm dia. RSC elbow pcs - -
50 mm dia. RSC locknut & bushing pcs - -
50 mm dia. entrance cap pcs - -
Provide service entrance pole lot - -
MDP, LPA and LPE Power Circuits
30 sq. mm THHN wire lm - -
14 sq. mm THHN wire lm - -
8 sq.mm. THHN wire box - -
5.5 sq.mm. THHN wire box - -
3.5 sq. mm THHN wire box - -
2.0 sq. mm THHN wire box - -
25 mm dia. PVC pipe pcs - -
20 mm dia. PVC pipe pcs - -
15 mm dia. PVC pipe pcs - -
 UNIT COST TOTAL COST
ITEM DESCRIPTION QTY UNIT
MATERIALS LABOR MATERIALS LABOR
Miscellaneous fittings lot - -
Wire Gutter pcs - -
Pull Box pcs - -
4" x 4" Octagonal Junction Box pcs - -
4" x 11" x 16" Square box pcs - -
2" x 4" Utility box pcs - -
Electrical Devices
Duplex convenience outlet pcs - -
Single pop-up C. O. W/ Grounding pcs - -
SPO outlet for FBD and Genset pcs - -
3 Gang Switch sets - -
2 Gang Switch sets - -
Telephone Outlet pcs
DSL Outlet pcs
Buzzer & push button set - -
Lighting Devices
T8 LED 14.5W daylight with slimbox housing 1200mm pcs - -
T8 LED 10W daylight with slimbox housing 600mm pcs - -
T8 LED 20W warm white for cove light pcs - -
T8 LED 10W warm white for cove light pcs - -
T8 LED 14.5w daylight for Backroom and eaves pcs - -
T8 LED 10w daylight for Backroom and eaves pcs - -
Halogen track light for banners set - -
Drop light for eating area set - -
Emergency lights pcs - -
Fly traps on blue lights pcs - -
Cable wires
18/2 Speaker wire lm - -
22/3 Telephone jacketed wire lm
CAT5e DSL cable lm
Miscellaneous:
#16 G.I. Wire kilo - -
Ground Rod with clamp pc - -
Mica Tube roll - -
Electrical Tape roll - -
Conduit support and accessories lot - -
Oval eye bolt for genset anchorage pcs - -
(Sub-total this item) - -
19 MECHANICAL WORKS
Circular Ventilating fan set - -
3D AeroMatic III Orbit Fan set - -
3D Wall Fan set - -
Exhaust Fan 16" set - -
Exhaust Fan 12" set - -
Exhaust fan for CR 8" set - -
 UNIT COST TOTAL COST
ITEM DESCRIPTION QTY UNIT
MATERIALS LABOR MATERIALS LABOR
(Sub-total this item) - -
20 DEMOBILIZATION lot -
(Sub-total this item) - -
21 MISCELLANEOUS
Bonds and Insurances lot - -
(Sub-total this item) - -

TOTAL DIRECT STANDARD COST - -

NON-STANDARD COST
22 Additional Demolition Works lot - -
Additional Mob and Demob Cost lot - -
Additional Service Entrance:
80 sq. mm. THHN wire lm - -
22 sq.mm. THHN Wire lm - -
Additional Masonry Works
Additional 2 columns cum - -
Laying of 150mm, CHB, Platering & Rebars sq.m - -
Provision of fire alaram bell, button and illuminated fire exit signage set - -
Additional Catch Basin lot - -
Provision of Septic Vault & fiitings lot - -
(Sub-total this item) . - -

TOTAL DIRECT COST - -

Ground Up
Concept Store
TOTAL AMOUNT

-
-

-
-
-
-
-

-
-
-
-
-
-

-
-
-
-
-

-
-
-
-

-
-
-
-
-
-
-

-
TOTAL AMOUNT

-
-
-
-
-
-
TOTAL AMOUNT

-
-
-

-
-

-
-

-
-

-
-
-
-
-
-
-

-
-

-
-
-

-
-
-
-

-
-
-
-

-
TOTAL AMOUNT

-
-
-

-
-
-

-
-
-
-
-
-
-
-
-
-
-

-
-
-
-

-
-
-
-
-
-
-

-
-
-
-
-
TOTAL AMOUNT

-
-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

-
-
-
-
-

-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-
TOTAL AMOUNT

-
-
-
-
-
-

-
-
-
-
-

-
-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-
-

-
-
-
-
-
-
TOTAL AMOUNT

-
-
-

-
-

-
-

-
-

-
-
-
-
-
-