I.

GENERAL REQUIREMENTS
1 Mobilization/Demobilization 1.00 lot 160,000.00
2 Clearing and grabbing 1.00 lot 80,000.00
II. EARTHWORKS
1 Excavation 348.00 cu.m. - 550.00 191,400.00 550.00 191,400.00
2 Backfilling and compaction 111.59 cu.m. - 250.00 27,897.50 250.00 27,897.50
3 Soil Poisoning 875.78 sq.m. 150.00 131,367.00 25.00 21,894.50 175.00 153,261.50
4 Gravel bedding 134.23 cu.m. 800.00 107,384.00 150.00 20,134.50 950.00 127,518.50
STRUCTURAL WORKS
III. CONCRETING WORKS
1 Footings 37.65 cu.m. 4,100.00 154,360.08 900.00 33,883.92 5,000.00 188,244.00
2 Wall footings 25.21 cu.m. 4,100.00 103,349.52 900.00 22,686.48 5,000.00 126,036.00
3 Columns 34.81 cu.m. 4,100.00 142,714.44 900.00 31,327.56 5,000.00 174,042.00
4 Slab on fill (incl. Driveways & Service Area) 131.76 cu.m. 4,100.00 540,216.00 900.00 118,584.00 5,000.00 658,800.00
5 Second floor beams 38.17 cu.m. 4,100.00 156,485.52 900.00 34,350.48 5,000.00 190,836.00
6 Roof beams 15.77 cu.m. 4,100.00 64,648.80 900.00 14,191.20 5,000.00 78,840.00
7 Retaining Walls 5.83 cu.m. 4,100.00 23,911.20 900.00 5,248.80 5,000.00 29,160.00
8 Suspended Slab 64.80 cu.m. 4,100.00 265,680.00 900.00 58,320.00 5,000.00 324,000.00
9 RC counter top (T&B only) 0.81 sq.m. 4,100.00 3,321.00 900.00 729.00 5,000.00 4,050.00
10 RC counter top (kitchen /utility ) 1.47 4,100.00 6,039.79 900.00 1,325.81 5,000.00 7,365.60
11 Lintel beams 4.32 cu.m. 4,100.00 17,712.00 900.00 3,888.00 5,000.00 21,600.00
12 Concrete stairs - - - - -
a. Main Stairs 6.70 cu.m. 4,100.00 27,453.60 900.00 6,026.40 5,000.00 33,480.00
b. Service Stairs 3.46 cu.m. 4,100.00 14,169.60 900.00 3,110.40 5,000.00 17,280.00
13 Concrete Gutter 54.22 cu.m. 4,100.00 222,285.60 900.00 48,794.40 5,000.00 271,080.00
IV. REBARWORKS
1 Footings 3,144.38 kgs 42.00 132,063.75 11.50 36,160.31 53.50 168,224.06
2 Wall footings for CHB wall 665.43 kgs 42.00 27,947.85 11.50 7,652.39 53.50 35,600.24
3 Columns 10,962.85 kgs 42.00 460,439.70 11.50 126,072.78 53.50 586,512.48
4 Slab on fill (incl. Driveways & Service Area) 5,289.00 kgs 42.00 222,138.00 11.50 60,823.50 53.50 282,961.50
5 Second floor beams 13,197.78 kgs 42.00 554,306.55 11.50 151,774.41 53.50 706,080.96
6 Roof beams 5,074.00 kgs 42.00 213,108.00 11.50 58,351.00 53.50 271,459.00
7 Retaining Walls 2,687.50 kgs 42.00 112,875.00 11.50 30,906.25 53.50 143,781.25
8 Suspended Slab 5,324.48 kgs 42.00 223,627.95 11.50 61,231.46 53.50 284,859.41
9 RC counter top (T&B only) 109.65 kgs 42.00 4,605.30 11.50 1,260.98 53.50 5,866.28
10 RC counter top (kitchen / utility) 199.42 kgs 42.00 8,375.51 11.50 2,293.29 53.50 10,668.80
11 Lintel beams 1,988.75 kgs 42.00 83,527.50 11.50 22,870.63 53.50 106,398.13
12 Concrete stairs -
a. Main Stairs 2,848.75 kgs 42.00 119,647.50 11.50 32,760.63 53.50 152,408.13
b. Service Stairs 1,612.50 kgs 42.00 67,725.00 11.50 18,543.75 53.50 86,268.75
13 Concrete Gutter 6,475.80 kgs 42.00 271,983.60 11.50 74,471.70 53.50 346,455.30
V. FORMWORKS AND SCAFFOLDINGS -
1 Columns 694.86 sq.m. 350.00 243,201.00 300.00 208,458.00 650.00 451,659.00
2 Second floor beams 420.00 sq.m. 350.00 147,000.00 300.00 126,000.00 650.00 273,000.00
3 Roof beams 200.14 sq.m. 350.00 70,049.00 300.00 60,042.00 650.00 130,091.00
4 Suspended Slab 550.00 sq.m. 350.00 192,500.00 300.00 165,000.00 650.00 357,500.00
5 RC counter top (T&B only) 7.50 sq.m. 350.00 2,625.00 300.00 2,250.00 650.00 4,875.00
6 RC counter top (kitchen / utility) 13.64 sq.m. 350.00 4,775.40 300.00 4,093.20 650.00 8,868.60
7 Lintel beams 255.00 sq.m. 350.00 89,250.00 300.00 76,500.00 650.00 165,750.00
8 Concrete stairs 350.00 - 300.00 - 650.00 -
a. Main Stairs 45.00 sq.m. 350.00 15,750.00 300.00 13,500.00 650.00 29,250.00
b. Service Stairs 25.00 sq.m. 350.00 8,750.00 300.00 7,500.00 650.00 16,250.00
9 Concrete Gutter 753.00 sq.m. 350.00 263,550.00 300.00 225,900.00 650.00 489,450.00
VI. MASONRY WORKS -
1 6" CHB with mortar 900.00 sq.m. 850.00 765,000.00 200.00 180,000.00 1,050.00 945,000.00
2 4" CHB with mortar 500.00 sq.m. 750.00 375,000.00 200.00 100,000.00 950.00 475,000.00
3 Plastering works - - - -
a. Interior walls 1,595.00 sq.m. 325.00 518,375.00 200.00 319,000.00 525.00 837,375.00
b. Exterior walls 621.00 sq.m. 325.00 201,825.00 200.00 124,200.00 525.00 326,025.00
VII. ROOFING MATERIALS -
1 Ga#24 prepainted Corrugated Roof 1,181.00 sq.m. 500.00 590,500.00 200.00 236,200.00 700.00 826,700.00
2 Steel trusses and purlins 1,181.00 sq.m. 2,500.00 2,952,500.00 650.00 767,650.00 3,150.00 3,720,150.00
ARCHITECTURAL WORKS
VIII. DOORS & JAMB -
JAMB -
1 Narra Door Jamb fron 3" x 10 " 275.00 lm 3,465.53 953,019.38 500.00 137,500.00 3,965.53 1,090,519.38
2 Guijo Door Jamb fron 3" x 10 " 198.00 lm 2,722.91 539,136.68 500.00 99,000.00 3,222.91 638,136.68
DOORS -
1 Solid Narra Panel Door 1.80m x 2.40m 1.00 set 44,215.20 44,215.20 1,500.00 1,500.00 45,715.20 45,715.20
2 Solid Narra Panel Door 0.90m x 2.40m 6.00 set 22,107.60 132,645.60 750.00 4,500.00 22,857.60 137,145.60
3 Solid Narra Panel Door 0.80m x 2.40m 8.00 set 19,651.20 157,209.60 750.00 6,000.00 20,401.20 163,209.60
4 Solid Narra Panel Door 0.70m x 2.40m 2.00 set 17,194.80 34,389.60 750.00 1,500.00 17,944.80 35,889.60
5 Solid Narra Panel Door 1.10m x 2.40m 1.00 set 27,020.40 27,020.40 1,500.00 1,500.00 28,520.40 28,520.40
6 Solid Narra Panel Door 1.60m x 2.10m 4.00 set 34,389.60 137,558.40 750.00 3,000.00 35,139.60 140,558.40
7 Solid Narra Panel Door 1.10m x 2.10m 1.00 set 23,642.85 23,642.85 750.00 750.00 24,392.85 24,392.85
8 Solid Narra Panel Door 0.90m x 2.10m 5.00 set 19,344.15 96,720.75 750.00 3,750.00 20,094.15 100,470.75
9 Solid Narra Panel Door 0.80m x 2.10m 5.00 set 17,194.80 85,974.00 2,500.00 12,500.00 19,694.80 98,474.00
10 Solid Narra Panel Door 0.90m x 2.40m 1.00 set 22,107.60 22,107.60 2,500.00 2,500.00 24,607.60 24,607.60
11 Solid Narra Panel Door 0.80m x 2.40m 1.00 set 19,651.20 19,651.20 2,500.00 2,500.00 22,151.20 22,151.20
12 44mm thk Solid Tanguile Wood Door 0.70m x 2.40m 1.00 set 13,524.00 13,524.00 2,500.00 2,500.00 16,024.00 16,024.00
13 44mm thk Solid Tanguile Wood Door 0.70m x 2.40m 8.00 sets 13,524.00 108,192.00 2,500.00 20,000.00 16,024.00 128,192.00
14 From 2" thk x 5" Solid Narra Wood Frame Door 5.00m x 2.40m 1.00 sets 55,545.00 55,545.00 2,500.00 2,500.00 58,045.00 58,045.00
15 From 2" thk x 5" Solid Narra Wood Frame Door 3.70m x 2.40m 1.00 sets 51,842.00 51,842.00 2,500.00 2,500.00 54,342.00 54,342.00
16 From 2" thk x 5" Solid Narra Wood Frame Door 3.20m x 2.40m 1.00 sets 48,139.00 48,139.00 2,500.00 2,500.00 50,639.00 50,639.00
IX. WALL FINISHES -
1 Exterior Wall Tiles(60cmx60cm) 212.00 sq.m. 230.00 48,760.00 950.00 72,504.00 950.00 121,264.00
2 Wall Tiles for T&B(60cmx60cm) 1,136.00 sq.m. 230.00 261,280.00 800.00 327,040.00 800.00 588,320.00
3 Wall Tiles for Kitchen(60cmx60cm) 267.00 sq.m. 230.00 61,410.00 800.00 76,800.00 800.00 138,210.00
X. CEILING FINISHES
1 12mm thk. Gypsum Board on metal framing 1,081.62 sq.m. 450.00 486,729.00 250.00 270,405.00 700.00 757,134.00
2 12mm thk. Moisture resistance gypsum Board on metal framing 108.52 sq.m. 500.00 54,260.00 250.00 27,130.00 750.00 81,390.00
3 16mm thk x 4" wide tanguile wood ceiling on wood frame 379.20 sq.m. 1,450.00 549,840.00 400.00 151,680.00 1,850.00 701,520.00
4 Perimeter shadow line 560.00 l.m 100.00 56,000.00 175.00 98,000.00 275.00 154,000.00
5 Covelight 385.00 l.m 125.00 48,125.00 175.00 67,375.00 300.00 115,500.00
6 Curtain Cove 175.00 l.m 100.00 17,500.00 175.00 30,625.00 275.00 48,125.00
XI. FLOOR FINISHES
1 Floor Tiles for T&B(60cmx60cm) 302.00 sq.m. 230.00 69,460.00 800.00 86,816.00 800.00 156,276.00
2 Floor Tiles for other area(60cmx60cm) 1,510.00 sq.m. 230.00 347,300.00 800.00 434,800.00 800.00 782,100.00
3 Garage & Driveway Tiles(60cmx60cm) 1,105.00 sq.m. 230.00 254,150.00 950.00 377,739.00 950.00 631,889.00
XII PAINTING WORKS -
1 Painting of right side perimeter fence ( Textured Finish ) 160.00 sq.m. 400.00 64,000.00 325.00 52,000.00 725.00 116,000.00
2 Painting of exterior walls ( Textured Finish ) 808.08 sq.m. 400.00 323,232.00 325.00 262,626.00 725.00 585,858.00
3 Painting of interior walls ( Latex Paint ) 2,216.00 sq.m. 450.00 997,200.00 325.00 720,200.00 775.00 1,717,400.00
4 Painting of Wood Doors & Jamb 64.00 panels 3,500.00 224,000.00 2,500.00 160,000.00 6,000.00 384,000.00
5 Painting of Gypsum Board Ceiling 1,190.14 sq.m. 400.00 476,056.00 325.00 386,795.50 725.00 862,851.50
6 Painting of Wood Ceiling Ceiling 379.20 sq.m. 650.00 246,480.00 400.00 151,680.00 1,050.00 398,160.00
7 Painting of Baseboard 460.00 sq.m. 150.00 69,000.00 150.00 69,000.00 300.00 138,000.00
8 Painting of Door & Window Wood Casing 723.70 sq.m. 150.00 108,555.00 150.00 108,555.00 300.00 217,110.00
18,237,990.01 8,183,529.72
Total Direct Cost 26,661,519.72