PROJECT:

LOCATION:
OWNER :
SUBJECT :

ITEM UNIT COST TOTAL AMOUNT

DESCRIPTION QTY UNIT
NO. MAT. MAT.
1 GEN. REQUIREMENTS AND PRLIMINARIES
1.1 Demolition and Dismantling Works 1.00 lot 16,000.00
1.2 Hauling and Disposal of Debris 1.00 lot 12,000.00
1.3 Building Permit Plans (Building Permit fees not included) 1.00 lot 25,000.00

2 STRUCTURAL WORKS
2.1 EARTHWORKS
2.1.1 Gravel Bedding ( 3/4') 1.50 cu.m. 1,200.00 1,800.00

2.2 CONCRETE WORKS:

2.2.1 Concrete Pouring
Footing ( Job Mixed )
Cement 32.00 bags 275.00 8,800.00
Sand 2.00 cu.m. 800.00 1,600.00
Gravel 4.00 cu.m. 1,200.00 4,800.00
Columns ( Job Mixed)
Cement 42.00 bags 275.00 11,550.00
Sand 2.50 cu.m. 800.00 2,000.00
Gravel 5.00 cu.m. 1,200.00 6,000.00
Slab on fill ( Job Mixed)
Cement 18.00 bags 275.00 4,950.00
Sand 1.50 cu.m. 800.00 1,200.00
Gravel 3.00 cu.m. 1,200.00 3,600.00
Stairs ( Job Mixed)
Cement 6.00 bags 275.00 1,650.00
Sand 0.50 cu.m. 800.00 400.00
Gravel 1.00 cu.m. 1,200.00 1,200.00
Tie Beam
Cement 18.00 bags 275.00 4,950.00
Sand 1.75 cu.m. 800.00 1,400.00
Gravel 3.50 cu.m. 1,200.00 4,200.00
Ground Floor Beam ( Job Mixed)
Cement 14.00 bags 275.00 3,850.00
Sand 0.75 cu.m. 800.00 600.00
Gravel 1.50 cu.m. 1,200.00 1,800.00
2nd floor slab ( Job Mixed)
Cement 30.00 bags 275.00 8,250.00
Sand 1.60 cu.m. 800.00 1,280.00
Gravel 3.20 cu.m. 1,200.00 3,840.00
Second Floor Beam ( Job Mixed)
Cement 12.00 bags 275.00 3,300.00
Sand 0.70 cu.m. 800.00 560.00
Gravel 1.40 cu.m. 1,200.00 1,680.00
3rd floor slab ( Job Mixed)
Cement 18.00 bags 275.00 4,950.00
Sand 1.00 cu.m. 800.00 800.00
Gravel 2.00 cu.m. 1,200.00 2,400.00

2.2.2 Rebars
Footing
16mm dia.x 6 mts 32.00 pcs 425.00 13,600.00
# 16 Tie Wires 2.00 kilos 100.00 200.00

Page 1 of 4
 Column
16mm dia.x 6 mts 48.00 pcs 425.00 20,400.00
10mm dia.x 6 mts 120.00 pcs 175.00 21,000.00
# 16 Tie Wires 10.00 kilos 100.00 1,000.00

Tie Beam
16mm dia.x 6 mts 20.00 pcs 425.00 8,500.00
10mm dia.x 6 mts 40.00 pcs 175.00 7,000.00
# 16 Tie Wires 10.00 kilos 100.00 1,000.00

Slab on fill
10mm dia.x 6 mts 12.00 pcs 175.00 2,100.00
# 16 Tie Wires 2.00 kilos 100.00 200.00

Stairs
10mm dia.x 6 mts 20.00 pcs 175.00 3,500.00
# 16 Tie Wires 3.00 kilos 100.00 300.00

Ground Floor Beam

16mm dia.x 6 mts 40.00 pcs 425.00 17,000.00
10mm dia.x 6 mts 58.00 pcs 175.00 10,150.00
# 16 Tie Wires 5.00 kilos 100.00 500.00

Second Floor Slab

10mm dia.x 6 mts 90.00 pcs 175.00 15,750.00
# 16 Tie Wires 4.00 kilos 100.00 400.00

Second Floor Beam

16mm dia.x 6 mts 52.00 pcs 425.00 22,100.00
10mm dia.x 6 mts 30.00 pcs 175.00 5,250.00
# 16 Tie Wires 5.00 kilos 100.00 500.00

Third Floor Slab

10mm dia.x 6 mts 62.00 pcs 175.00 10,850.00
# 16 Tie Wires 3.00 kilos 100.00 300.00

2.3 MASONRY WORKS

4"CHB 1,400.00 pcs 14.00 19,600.00
Portland Cement 120.00 bags 275.00 33,000.00
Glass blocks
Sand 8.00 cu.m. 850.00 6,800.00
10mm dia x 6 mts 110.00 pcs 175.00 19,250.00
#16 Tie Wire 20.00 kilos 100.00 2,000.00
Waterproofing 6.00 gallons 1,550.00 9,300.00
Sahara Waterproofing 80.00 packs 85.00 6,800.00

Formworks
1/2 ordinary plywood 12.00 pcs 595.00 7,140.00
2x2x12 Coco Lumber 50.00 pcs 125.00 6,250.00
2x3x12 Coco Lumber 65.00 pcs 170.00 11,050.00
Assorted Nails 20.00 kls 100.00 2,000.00
# 16 Tie Wires 10.00 kilos 100.00 1,000.00

3.00 ARCHITECTURAL
3.1 FINISHES (Ground and second floor)
Toilet
Unglazed Tile ( 400x400 )Floor Tiles 6.20 sq.m. 800.00 4,960.00
Polished Tiles (400x400) Wall 22.00 sq.m. 800.00 17,600.00
Floor Tiles
Polished Tiles (600x600) (except Balcony 70.00 sq.m. 1,200.00 84,000.00
and outside flooring)

Page 2 of 4
 Kitchen Tiles (Ground and second floor)
Polished Tiles 60x120 2.64 sq.m. 2,200.00 5,808.00
Wall tiles 2.64 sq.m. 1,400.00 3,696.00

3.2 Ceiling Works Ground and Second Floor 66.00 sq.m. 650.00 42,900.00

3.3 DOOR AND WINDOWS:

Wooden Door and accessories 6.00 sets 33,000.00
PVC Door and accessories 2.00 sets 4,000.00
Aluminum screen door 1.00 set 4,800.00
Steel Door and accessories 1.00 lot 5,500.00

Aluminum Glass Windows (1.2m x 1.2m) 6.00 sets 32,000.00

Aluminum Glass Windows (.4m x 1.2m) 2.00 sets 9,200.00

Shower Enclosure (Sliding frosted galss door) 1.00 sets 15,200.00

3.4 Painting Works: Interior walls and Ceiling

Skimcoat 30.00 bags 460.00 13,800.00
Primer 14.00 gallons 760.00 10,640.00
Final Coat 20.00 gallons 850.00 17,000.00
Consumables 1.00 lot 6,500.00

3.5 Stairs and Balcony Railings

1x2x1.5mm tubular 8.00 pcs 825.00 6,600.00
1x1x1.5mm tubular 22.00 pcs 480.00 10,560.00
12mm square bar 10.00 pcs 340.00 3,400.00
Epoxy Primer 1.00 gals 1,050.00 1,050.00
Final Paint (enamel paint) 2.00 gals 860.00 1,720.00
Consumables 1.00 lot 2,000.00

3.6 TV wall cladding and cabinetry 1.00 lot 16,500.00

3.7 Kitchen Cabinetry (Aluminum and Glass) Ground floor only 1.00 lot 65,700.00

4 ELECTRICAL WORKS (Fixtures Included) 1.00 lot 68,450.00

3 sets modern chandelier
18 sets ceiling mounted lights
2 set wall lamp
1 set circuit breaker

5 PLUMBING WORKS (Fixtures included) 1.00 lot 96,500.00

2 sets Watercloset
2 Sets Shower (Rainfall shower with faucet)
2 sets bidet spray
2 sets kitchen sink
2 sets kitchen faucet
1 set lavatory
2 sets tissue holder
Pressure tank
Watertank
Electric motor pump

6 Roofing
Steel Rib Long span roofing 55.00 sq.m. 365.00 20,075.00
Spanish Gutter 3.00 pcs 630.00 1,890.00
End wall flashing 14.00 pcs 565.00 7,910.00
2" x 3" x 1.5mm C-purlins 18.00 pcs 795.00 14,310.00
Firewall capping 14.00 pcs 565.00 7,910.00
2x2x4mm angle bars 6.00 pcs 1,100.00 6,600.00

Page 3 of 4
1x1x4mm 4.00 pcs 580.00 2,320.00
Epoxy Primer 1.00 gals 1,050.00 1,050.00
Consumables 1.00 lot 4,500.00

MATERIALS COST 1,028,849.00

PRELIMINARIES 53,000.00
CONTINGENCIES (5%) 51,442.45
LABOR COST (40%) 432,116.58
TOTAL CONSTRUCTION COST 1,565,408.03

Page 4 of 4