PROJECT TITLE:

LOCATION:

OWNER:

ARCHITECT:

DESCRIPTION OF WORKS % AMOUNT

I SITE PREPARATION
a. Building Layout 0.32 20,580.00
b. Excavation 1.09 70,732.50
II SITE DRAINAGE 0.94 61,115.00
III REINFORC ED CONCRETE
a. Forms and Scaffoldings 6.60 427,776.67
b. Concrete Works 7.38 478,462.21
c. Reinforcing Steel Bars 24.66 1,598,460.50

IV MASONRY WORKS 9.03 585,160.17

V PLASTERING WORKS 4.15 269,321.14
VI TILE WORKS 7.95 515,150.00
VII FENESTRATIONS
a. Doors 3.19 206,980.00
b. windows 5.02 325,572.50
VIII THERMAL PROTECTION 13.41 869,250.00

IX CARPENTRY WORKS
2.95 191,010.00
X PLUMBING WORKS
a. Fixtures and sanitary lines 1.52 98,790.00
b. Tiles and Trims 1.41 91,275.00
XI ELECTRICAL WORKS 4.83 313,100.00
XII PAINTING WORKS 4.78 310,000.00
XIII MISCELLANEOUS ITEMS 0.76 49,130.00
REMARKS: TOTAL PERCENTAGE 100.00

TOTAL MATERIAL COST 6,481,865.69

 U. COST AMOUNT
I. SITE PREPARATION
a. building lay-out
30 pcs 2" x 2" x 14" 140.00 bdft
120 pcs 2" x 3" x 14" 840.00 bdft

total board feet 980.00 bdft 21.00 20,580.00

b. excavation

30 sets footing 375.00 cbmt

137 lnmt tie beams 43.84 cbmt
28 lnmt wall footing 8.96 cbmt
1 set septixc tank 43.75 cbmt

total cubic meters 471.55 cbmt 150.00 70,732.50

sub total 91,312.50

U. COST AMOUNT
II. SITE DRAINAGE
a. down spout

44 pcs 3" dia. x 10" PVC, sched 40 280.00 12,320.00

22 pcs 3" dia. coupling 65.00 1,430.00
44 pcs 3" dia. Elbow 85.00 3,740.00
5 ltr. vulca seal 235.00 1,175.00

b. drainage
22 sets catch basin 450.00 9,900.00
93 lnmt storm drain 8" diameter concrete pipes 350.00 32,550.00

c. septic tank
3.50 wd x 5.00L x 3.50depth
( see CHB works)

sub total 61,115.00

 U. COST AMOUNT
III. REINFORCED CONCRETE WORKS
a. forms and scaffoldings

360 pcs 2" x 3" x 14" horizontal 2,520.00 bdft 28.00 70,560.00
240 pcs 2" x 3" x 14" vertical 1,680.00 bdft 28.00 47,040.00
180 pcs 2" x 3" x 14" diagonal brace 1,260.00 bdft 28.00 35,280.00
240 pcs 2" x 3" x 14" suspended slab 1,680.00 bdft 28.00 47,040.00
80 pcs 2" x 3" x 14" base for beams 560.00 bdft 28.00 15,680.00
60 pcs 2" x 3" x 14" forms for columns 420.00 bdft 28.00 11,760.00
250 pcs 2" x 2" x 14" forms 1,166.67 bdft 28.00 32,666.67
20 kegs assorted common wire nail 1,200.00 24,000.00
250 pcs 1/2" thk plywood 575.00 143,750.00

sub total 427,776.67

b. conrete works
Breakdown of cement

- bgs column footing cbmt

432.84 bgs column C-1 45.56 cbmt
197.60 bgs tie beams 20.80 cbmt
410.40 bgs slab on fill 43.20 cbmt
307.80 bgs 2nd floor beams 32.40 cbmt
547.20 bgs 2nd floor suspended slab 57.60 cbmt
95.00 bgs Roof beams beams 10.00 cbmt
141.08 bgs roof slab 14.85 cbmt
106.88 bgs stairs 11.25 cbmt
- bgs septic tank cbmt
-
-

2,238.79 bgs Volume of concrete 235.66 cbmt

U. COST AMOUNT
2,238.79 bags portland cement 168.00 376,117.35
127.93 cbmt screened sand 200.00 25,586.21
191.90 cbmt 3/4" crushed stone 400.00 76,758.64
sub total 478,462.21
 U. COST AMOUNT
c. Reinforcing steel bars
FOUNDATION WORKS
315 pcs 20mm x7.50 mtrs matting for columns 591.00 186,165.00
360 pcs 20mm x 9.00 mtrs C-1 710.00 255,600.00
48 pcs 20mm x 9.00 mtrs C-1 second floor 710.00 34,080.00
1,800 pcs 10mm x 6.00 mtrs ties of column 98.00 176,400.00
168 pcs 16mm x 7.50 mtrs tie beams 379.00 63,672.00
260 pcs 10mm x 6.00 mtrs tie beam stirrups 98.00 25,480.00
GROUND FLOOR SLAB
456 pcs 10mm x 6.00 mtrs slab on fill 98.00 44,688.00
SECOND FLOOR FRAMIMG
16 pcs 20mm x 10.50 mtrs line G: B2 main bars 829.00 13,264.00
4 pcs 16mm x 10.50 mtrs B2 stiffiner 531.00 2,124.00
36 pcs 20mm x 10.50 mtrs line F B1 main bars 829.00 29,844.00
8 pcs 20mm x 7.50 mtrs B2 main bars 592.00 4,736.00
6 pcs 16mm x 10.50 mtrs B1, B2 stiffiner 637.00 3,822.00
54 pcs 20mm x 10.50 mtrs line D B1 main bars 829.00 44,766.00
6 pcs 16mm x 9.00 mtrs B1 stiffiner 531.00 3,186.00
8 pcs 20mm x 7.50 mtrs line B B2 main bars 592.00 4,736.00
2 pcs 16mm x 7.50 mtrs B2 stiffiner 378.00 756.00
16 pcs 20mm x 9.00 mtrs line A B2 main bars 710.00 11,360.00
4 pcs 16mm x 9.00 mtrs B2 stiffiner 531.00 2,124.00
16 pcs 20mm x 9.00 mtrs line 1 B2 710.00 11,360.00
4 pcs 16mm x 9.00 mtrs B2 stiffiner 531.00 2,124.00
30 pcs 20mm x 9.00 mtrs line 2,4,6,8,10 - SB 1 710.00 21,300.00
14 pcs 16mm x 9.00 mtrs stiffiner 531.00 7,434.00
8 pcs 20mm x 9.00 mtrs line 3,9 SB 1 710.00 5,680.00
6 pcs 16mm x 9.00 mtrs stiffiner 531.00 3,186.00
48 pcs 20mm x 7.50 mtrs line 5,7 B2 591.00 28,368.00
16 pcs 16mm x 7.50 mtrs stiffiner 379.00 6,064.00
12 pcs 20mm x 7.50 mtrs SB 2 591.00 7,092.00
4 pcs 16mm x 7.50 mtrs stiffiner 379.00 1,516.00
600 pcs 10mm x 6.00 mtrs beam stirrups 98.00 58,800.00
1440 pcs 12mm x 7.50 mtrs suspended slab 214.00 308,160.00
ROOF SLAB
32 pcs 20mm x 7.50 mtrs line 5,7,D B1 591.00 18,912.00
10 pcs 16mm x 7.50 mtrs stiffiner 379.00 3,790.00
16 pcs 20mm x 9.00 mtrs line B,F 710.00 11,360.00
6 pcs 16mm x 9.00 mtrs stiffiner 531.00 3,186.00
40 pcs 20mm x 7.50 mtrs SB, CB 591.00 23,640.00
240 pcs 10mm x 6.00 mtrs roof beam stirrups 98.00 23,520.00
432 pcs 12mm x 7.50 mtrs roof suspended slab 213.00 92,016.00

56 pcs 10mm x 6.00 mtrs Stairs and Landing 98.00 5,488.00

 32 pcs 16mm x 6.00 mtrs Stairs and Landing 303.00 9,696.00
42 pcs 12mm x 7.50 mtrs septic tank cover 213.00 8,946.00
-

667 kls #16 tie wires 45.00 30,019.50

sub total 1,598,460.50

IV. MASONRY WORKS

REMARKS
LOCATION 4" CHB 6" CHB

foundation walls sqmt 156.00

ground floor walls 1,000.00 sqmt 228.00
second floor walls 567.00 sqmt 120.00
plant boxes 48.00 sqmt
septic tank sqmt 63.00

TOTAL AREA of C.H.B. 1,615.00 sqmt 567.00

U. COST AMOUNT
7,371.00 pcs 6" concrete hallow blocks 8.50 62,653.50
20,995.00 pcs 4" concrete hallow blocks 7.50 157,462.50
1,289.36 bgs portland cement 168.00 216,613.09
1,200.10 pcs 10mm x 6.00 mtrs def. Bars 98.00 117,609.80
147.36 cbmt screened sand 200.00 29,471.17
30.00 kls #16 tie wire 45.00 1,350.11

sub total 585,160.17

U. COST AMOUNT
V. PLASTERING WORKS
1,454.67 bags portland cement 168.00 244,384.00
124.69 cbmt washed sand 200.00 24,937.14

sub total 269,321.14

U. COST AMOUNT
VI. TILE WORKS
336 sqmt floor tiles at ground floor 550.00 184,800.00
336 sqmt floor tiles at second floor 450.00 151,200.00
40 sqmt stairs and landing 550.00 22,000.00
75 sqmt bricks 350.00 26,250.00
 238 sqmt floor tiles - Phase 2 550.00 130,900.00

sub total 515,150.00

U. COST AMOUNT
VIII. FENESTRATIONS
a. Door panels (see schedule of doors)
2 sets 2.00 x 2.80 analok door D-1 19,600.00 39,200.00
4 sets 1.20 x 2.40 flush door D-2 12,500.00 50,000.00
9 sets .80 x 2.10 flush door D-3 3,500.00 31,500.00
9 sets .70 x 2.10 flush door D-4 2,500.00 22,500.00
6 sets .70 x 2.10 flush door -Phase 2 D-4 2,500.00 15,000.00

b. Door Jambs
540 lnft 2" x 6" tanguile door jambs 75.00 40,500.00

c. Accessories
27 prs 3-1/2" x 3-1/2" loose pin hinges 90.00 2,430.00
9 sets cylinder lockset 650.00 5,850.00

sub total 206,980.00

U. COST AMOUNT
d. windows (see schedule of windows) AREA
ANALOK TYPE WINDOWS
8 sets W- 1 2.60 X 1.50 31.20 sqmt
2 sets W- 2 1.80 X 1.50 5.40 sqmt
4 sets W- 3 1.70 X 1.00 6.80 sqmt
3 set W- 4 0.70 X 1.00 2.10 sqmt
1 set W- 5 1.30 X 1.30 1.69 sqmt
2 set W- 6 2.00 X 2.20 8.80 sqmt

16 sets W- 1 2.60 X 1.50 62.40 sqmt

note: complete with glass and

accessories
 Total area of Windows 118.39 sqmt 2,750.00 325,572.50

e. Glass and Glazing

Sub Total 325,572.50

U. COST AMOUNT
VII. THERMAL PROTECTION
PHASE - 2
285 sqmt Rigid steel roof framing 1,750.00 498,750.00

285 sqmt coloroof roofing sheets complete 750.00 213,750.00

with accessories

285 sqmt ceiling works 550.00 156,750.00

sub total 869,250.00

U. COST AMOUNT
IX. CARPENTRY WORK
a.celing woks

356 pcs 2" x 3" x 14" ceiling joist 2,492.00 bdft 28.00 69,776.00
456 pcs 2" x 2" x 14" nailers 2,128.00 bdft 28.00 59,584.00
165 pcs 1/4" thk marine plywood 330.00 54,450.00
6 kegs assorted common wire nail 1,200.00 7,200.00

b. cabinets

USE EXISTING CABINETS AND CUBICLES

sub total 191,010.00

 U. COST AMOUNT
X. PLUMBING WORKS
a. Fixtures

6 sets water closet, beige 3,550.00 21,300.00

6 sets lavatory, beige 1,650.00 9,900.00
6 sets paper and soap holders 580.00 3,480.00
1 sets single bowl kitchen sink 3,200.00 550.00
1 sets shower valve and head 1,200.00 1,200.00
6 pcs foot faucets 260.00 1,560.00
4 sets water closet, beige PHASE 2 3,550.00 14,200.00
4 sets lavatory, beige PHASE 2 1,650.00 6,600.00

Sanitary lines - PVC pipes schedule 40 25,000.00

Water lines - Eslon Blue PVC pipes sched. 40 15,000.00

sub total 98,790.00

b. Tilings and trims

1,200 pcs 8" x 8" non-skid floor tiles 16.75 20,100.00

4,200 pcs 8" x 8" glazed wall tiles 15.75 66,150.00
35 pcs tile trim 75.00 2,625.00
60 kls tile grout 40.00 2,400.00

Sub Total 91,275.00

XI. ELECTRICAL WORKS
REMARKS
LOCATION LIGHTS OUTLETS OTHERS
FANS/ACU
covered entrance 4
lobby 8 6
offices 30 29 8
comfort rooms 6 16 2
hallway 7 4
second floor 12 8 3
security lights 8
PHASE -2
32 18 12

Total NUMBER OF OUTLETS 107 81 25

a. Wiring, Conduits and branches Unit Cost Amount

107 sets lighting outlets and switches 800.00 85,600.00

81 sets convinience outlets 700.00 56,700.00
25 sets ceiling fan outlets/ ACU 1,850.00 46,250.00

b. Fixtures

107 sets 40 watts flourescent bulb 650.00 69,550.00

 c. Main Controls

1 set main circuit breaker 30,000.00 30,000.00

d. Service Connections
1 set meter base and meter 25,000.00 25,000.00
ls service connection

Sub Total 313,100.00

AMOUNT
XII. PAINTING WORKS
a. Concrete Surface 145,000.00

b. Wood Surface 120,000.00

c. Metal Surface 45,000.00

Sub Total 310,000.00

AMOUNT
XIII. MISCELLANEOUS ITEMS
12 ltrs clordaine anti anay 480.00 5,760.00
20 lnmt stair railings 1,750.00 35,000.00
279 pcks sahara water proofing 30.00 8,370.00

Sub Total 49,130.00

COST BREAKDOWN
REMARKS

DIRECT MATERIAL COST 6,481,865.69

Prepared by: Approved by: