EstimateComparison-FourStoreyBldg v11fpf

COMPUTATION OF QUANTITIES
FLOOR AREA
GROUND FLOOR Area Doors & Windows:

(Sq m) No. No.
Parking Space 31.95 (Set) (Set)

Commercial Space, LS 32.16 D1 1.00 W1
Commercial Space CR, LS 2.77 D2 W2
Commercial Space, RS 33.11 D3 3.00 W3
Commercial Space CR, RS 3.05 D4 W4
Electrical Room 1.85 D5 1.00 W5
Stock Room 2.64 D6 2.00 W6 1.00
Motor Room 0.62 D7 1.00
Fire Exit Space, Grid 3, A-B 2.28 D8 1.00
Stairs D9 1.00
Landing, GF 2.94 Lavatory/Water Closet 2.00
Landing, Upper portion 2.87 Urinal 2.00
Run/Rise 7.30 Kitchen Sink
SECOND FLOOR Area Doors & Windows:

(Sq m) No. No.
Living/Dining Room 36.60 (Set) (Set)
Bedroom 1 21.70 D1 2.00 W1 1.00
Bedroom 2 18.90 D2 1.00 W2 1.00
Fire Exit Hallway 15.87 D3 1.00 W3 1.00
Hallway to Main Entrance 8.95 D4 2.00 W4 2.00
Comfort room 3.69 D5 1.00 W5
Stairs D6 W6
Landing, Lower portion 3.51 D7
Landing, Upper portion 2.35 D8
Run/Rise 7.30 D9
Pantry 2.24
Lavatory/Water Closet 1.00
Urinal 1.00
Kitchen Sink 1.00
THIRD FLOOR Area Doors & Windows:

(Sq m) No. No.
Bedroom 1 21.62 D1 2.00 W1 1.00
Bedroom 2 18.89 D2 1.00 W2 1.00
Stairs D6 W6
Run/Rise 7.30 D9
Pantry 2.24 Lavatory/Water Closet 1.00
Urinal 1.00
Kitchen Sink 1.00
FOURTH FLOOR Area Doors & Windows:

(Sq m) No. No.
Bedroom 1 21.62 D1 2.00 W1 1.00
Bedroom 2 18.89 D2 1.00 W2 1.00
Stairs D6 W6
Run/Rise 7.30 D9
Urinal 1.00
Kitchen Sink 1.00
ROOF DECK Area Doors & Windows:

(Sq m) No. No.
Open Space 92.06 (Set) (Set)
Stairs W2 1.00
Landing, Upper portion 2.32 W4
Urinal 1.00
Kitchen Sink 1.00
WATER LINE
FEED UP TO TANK
Materials No. of Pcs
Check valve 1
Water meter 1
1" Gate Valve before pump 2
1" pipe from CV to M to CT
No. of pipe Length # of pipe
WD 1 9 2.25 3
Well 1 30.5 7.625 8
1" PPR pipe from CT to storage tank
No. of pipe Length # of pipe
1 26.1 6.525 7
FITTINGS
1" Male thread skt 4
1" Tee 2
1" Gate Valve after pump 4
1" Double Union 7
1" Coupling 7
1" - 90 deg Elbow 20
FROM TANK TO DISTRIBUTION LINE

A. PRESSURIZED TANK TO ROOF DECK B. MANIFOLD TO FOURTH FLOOR
Materials No. of Pcs Materials No. of Pcs
Pressurized tank with fittings 1
Water pump (1.5hp) 1
Water Meter 1 Water Meter 1
3/4" PPR Pipe Length # of pipe 3/4" PPR Pipe Length # of pipe
12 3 3 17 4.25 5
3/4"" Male thread skt 1 3/4"" Male thread skt 1
3/4" Gate Valve 1 3/4" Gate Valve 1
3/4" Double Union 2 3/4" Double Union 1
3/4" 90deg Elbow 10 3/4" 90deg Elbow 7
3/4" Coupling 1 3/4" Coupling 2
3/4" Tee 4 3/4" Tee 5
3/4" Thread female 90 deg elbow 5 3/4" Thread female 90 deg elbow 6
3/4" Adapter valve 4 3/4" Adapter valve 5
Two way Faucet 1 Two way Faucet 1
Faucet 2 Faucet 1
C. MANIFOLD TO THIRD FLOOR D. MANIFOLD TO SECOND FLOOR

Water Meter 1 Water Meter 1
3/4" PPR Pipe Length # of pipe 3/4" PPR Pipe Length # of pipe
33 8.25 9 23.4 5.85 6
3/4"" Male thread skt 1 3/4"" Male thread skt 1
3/4" Gate Valve 1 3/4" Gate Valve 1
3/4" Double Union 1 3/4" Double Union 1
3/4" 90deg Elbow 7 3/4" 90deg Elbow 7
3/4" Coupling 2 3/4" Coupling 2
3/4" Tee 5 3/4" Tee 5
3/4" Thread female 90 deg elbow 6 3/4" Thread female 90 deg elbow 6
3/4" Adapter valve 5 3/4" Adapter valve 5
Two way Faucet 1 Two way Faucet 1
Faucet 1 Faucet 1
E. MANIFOLD TO GROUND FLOOR
Water Meter 1
3/4" PPR Pipe Length # of pipe
32.1 8.025 9 SUMMARY
3/4"" Male thread skt 1 Materials No. of Pcs
3/4" Gate Valve 1 Water pump (5hp) 2
3/4" Double Union 1 Check valve 1
3/4" 90deg Elbow 14 Water meter 6
3/4" Coupling 2 1" Gate Valve befor pump 2
3/4" Tee 6
3/4" Thread female 90 deg elbow 7
3/4" Adapter valve 6 1" Male thread skt 18
Two way Faucet 1 1" Tee 4
Faucet 1 1" Gate Valve after pump 2
1" Double Union 4
1" Coupling 7
1" - 90 deg Elbow 7
Pressurized tank with fittings 1

Water pump (1.5hp) 1
3/4" PPR Pipe 32
1" Male thread skt 5
3/4" Gate Valve 5
3/4" Double Union 6
3/4" 90deg Elbow 45
3/4" Coupling 9
3/4" Tee 25
3/4" Thread female 90 deg elbow 30
3/4" Adapter valve 25
Two way Faucet 5
Faucet 6
PLUMBING
SEPTIC VAULT
4" x 4" PVC Sanitary Tee 4
4" PVC Clean out 4
4" PVC Coupling 4
4" PVC S1000 2
GROUND FLOOR SECOND FLOOR

4" PVC Pipe S1000 4" PVC Pipe S1000
No. of pipe Length # of pipe No. of pipe Length # of pipe
1 14.5 4.8333333 5 1 7.2 2.4 3
4" x 4" PVC Sanitary Tee 3 4" x 4" PVC Sanitary Tee 1
4" PVC 90 deg elbow 2 4" PVC 90 deg elbow 1
4" PVC Coupling 1 4" PVC Coupling 1
4" PVC Clean out 3 4" PVC Clean out 1
4" x 2" PVC Tee 5 4" x 2" PVC Tee 5
2" PVC Pipe S600 2" PVC pipe S1000
1 17.4 5.8 6 1 6.5 2.166667 3
2" PVC 90 Deg Elbow 5 2" PVC Pipe S600
2" x 2" PVC Tee 4 No. of pipe Length # of pipe
Floor Drain 2 1 24.15 8.05 9
2" PVC 90 Deg Elbow 7
2" x 2" PVC Tee 8
2" Coupling 1
2" Clean Out cover 1
Floor Drain 7
THIRD & FOURTH FLOOR ROOF DECK

1 7.2 2.4 6 1 8 2.666667 3
4" x 4" PVC Sanitary Tee 2 4" x 4" PVC Sanitary Tee 1
4" PVC Coupling 2 4" PVC Coupling 1
4" PVC Clean out 1 4" PVC Clean out 2
4" x 2" PVC Tee 10 4" x 2" PVC Tee 6
2" PVC pipe S1000 2" PVC pipe S1000
1 6.5 2.1666667 6 1 5.9 1.966667 2
1 24.15 8.05 18 1 7.3 2.433333 3
2" PVC 90 Deg Elbow 12 2" PVC 90 Deg Elbow 13
2" PVC 45 Deg Elbow 4 2" PVC 45 Deg Elbow 4
2" x 2" PVC Tee 16 2" x 2" PVC Tee 4
2" Coupling 2 2" Coupling 1
2" Clean Out cover 2 2" Clean Out cover 2
Floor Drain 14 Floor Drain 7
SUMMARY
4" PVC Pipe S1000 19
4" PVC Clean out 4
4" x 4" PVC Sanitary Tee 11
4" PVC 90 deg elbow 6
4" PVC 45 deg elbow 9
4" PVC Coupling 9
4" PVC Clean out 7
4" x 2" PVC Tee 26
2" PVC pipe S1000 11
2" PVC Pipe S600 36
2" x 2" PVC Tee 28
2" Coupling 4
2" Clean Out cover 5
Floor Drain 30
A. FOOTING STRUCTURE;
Footing: Number of Width Length Thickness Area Volume
Structure (m) (m) (m) (Sq m) (Cu m)
F1 5 2.10 2.10 0.45 4.41 9.92
F2 2 2.40 2.40 0.50 5.76 5.76
F3 1 1.90 1.90 0.45 3.61 1.62
F4 2 1.60 1.60 0.45 2.56 2.30
CF1 1 2.00 4.00 0.50 8.00 4.00
TOTAL 24.34 23.60
B. COLUMN STRUCTURE:
B.1.1 COLUMN (FROM TOP OF FOOTING TO 2ND FLOOR)
Number of Width Length Height Area Volume
Grid 1, A,B,C,D C1 4 0.45 0.45 5.80 0.20 4.64
Grid 2, A,B,C,D C1 4 0.45 0.45 5.80 0.20 4.64
Grid 3, A,B,C,D C1 4 0.45 0.45 5.80 0.20 4.64
Sub-total= 13.92
B.1.2 COLUMN STIFFENERS (FROM GROUND FLR. TO 2ND FLR.)

Grid A, 2-3 2 0.15 0.20 3.05 0.03 0.18
Grid C, 1'-2' 2 0.15 0.20 3.05 0.03 0.18
Grid D, 2-3 2 0.15 0.20 3.05 0.03 0.18
Grid 3, B-D 2 0.20 0.15 3.05 0.03 0.18
Sub-total= 0.72
TOTAL(Footing to 2nd Floor)= 14.64
B.2.1 COLUMN (FROM 2ND FLOOR TO 3RD FLOOR)

Grid 1, A C1 1 0.40 0.40 3.20 0.16 0.51
Grid 1, B,C C1 2 0.40 0.40 3.20 0.16 1.02
Grid 1, D C1 1 0.40 0.40 3.20 0.16 0.51
Grid 2, A,B C1 2 0.40 0.40 3.20 0.16 1.02
Grid 2, C C1 1 0.40 0.40 3.20 0.16 0.51
Grid 2, D C1 1 0.40 0.40 3.20 0.16 0.51
Grid 3, A, C1 1 0.40 0.40 3.20 0.16 0.51
Grid 3, A,B,C,D C1 3 0.40 0.40 3.20 0.16 1.54
Sub-total= 6.13
B.2.2 COLUMN STIFFENERS (FROM 2ND FLR. To 3RD Flr.)

Grid A, 2-3 2 0.15 0.20 2.75 0.03 0.17
Grid C, 1'-2' 2 0.15 0.20 2.75 0.03 0.17
Grid D, 2-3 2 0.15 0.20 2.75 0.03 0.17
Grid 3, B-D 2 0.20 0.15 2.75 0.03 0.17
Sub-total= 0.68
TOTAL(2nd Floor to 3rd Floor)= 6.81
B.3.1 COLUMN (FROM 3RD FLOOR TO 4RTH FLOOR)

Grid 1, A C1 1 0.40 0.40 3.20 0.16 0.51
Grid 1, B,C C1 2 0.40 0.40 3.20 0.16 1.02
Grid 1, D C1 1 0.40 0.40 3.20 0.16 0.51
Grid 2, A,B C1 2 0.40 0.40 3.20 0.16 1.02
Grid 2, C C1 1 0.40 0.40 3.20 0.16 0.51
Grid 2, D C1 1 0.40 0.40 3.20 0.16 0.51
Grid 3, A, C1 1 0.40 0.40 3.20 0.16 0.51
Grid 3, A,B,C,D C1 3 0.40 0.40 3.20 0.16 1.54
Sub-total= 6.13
B.3.2 COLUMN STIFFENERS (FROM 3RD FLR. To 4RTH Flr.)

Grid A, 2-3 2 0.15 0.20 2.75 0.03 0.17
Grid C, 1'-2' 2 0.15 0.20 2.75 0.03 0.17
Grid D, 2-3 2 0.15 0.20 2.75 0.03 0.17
Grid 3, B-D 2 0.20 0.15 2.75 0.03 0.17
Sub-total= 0.68
TOTAL(3rd Floor to 4rth Floor)= 6.81
B.4.1 COLUMN (FROM 4RTH FLOOR TO ROOF DECK)

Grid 1, A C1 1 0.40 0.40 3.20 0.16 0.51
Grid 1, B,C C1 2 0.40 0.40 3.20 0.16 1.02
Grid 1, D C1 1 0.40 0.40 3.20 0.16 0.51
Grid 2, A,B C1 2 0.40 0.40 3.20 0.16 1.02
Grid 2, C C1 1 0.40 0.40 3.20 0.16 0.51
Grid 2, D C1 1 0.40 0.40 3.20 0.16 0.51
Grid 3, A, C1 1 0.40 0.40 3.20 0.16 0.51
Grid 3, A,B,C,D C1 3 0.40 0.40 3.20 0.16 1.54
Sub-total= 6.13
B.4.2 COLUMN STIFFENERS (FROM 3RD FLR. To 4RTH Flr.)

Grid A, 2-3 2 0.15 0.20 2.90 0.03 0.17
Grid C, 1'-2' 2 0.15 0.20 2.90 0.03 0.17
Grid D, 2-3 2 0.15 0.20 2.90 0.03 0.17
Grid 3, B-D 2 0.20 0.15 2.90 0.03 0.17
Sub-total= 0.68
TOTAL(4rth Floor to Roof Beam)= 6.81
B.5.1 COLUMN (ROOF DECK TO TOP OF FIREWALL)

Grid 3, A,B C1 2 0.40 0.40 2.50 0.16 0.80
Grid 3, C C1 1 0.40 0.40 1.20 0.16 0.19
Grid 2, A,B C1 2 0.40 0.40 3.20 0.16 1.02
Grid 3-1, D C1 3 0.40 0.40 1.20 0.16 0.58
Grid 1, A, C1 1 0.40 0.40 2.50 0.16 0.40
Grid 1, B C1 1 0.40 0.40 2.50 0.16 0.40
TOTAL 3.39
TOTAL(Roof Beam to Top of Firewall)= 3.39
SUMMARY OF COLUMN:
TOTAL(Footing to 2nd Floor)= 14.64
TOTAL(2nd Floor to 3rd Floor)= 6.81
TOTAL(3rd Floor to 4rth Floor)= 6.81
TOTAL(4rth Floor to Roof Beam)= 6.81
TOTAL(Roof Beam to Top of Firewall)= 3.39
TOTAL= 38.46
C. BEAM STRUCTURES:
C.1 GROUND FLOOR
Number of Dept Width Length Area Volume
Grid 1, A-D GB-I 1 0.40 0.30 9.40 0.12 1.13
Grid 1', A-B GB-I 1 0.40 0.30 1.90 0.12 0.23
Grid 2, A-D GB-I 1 0.40 0.30 7.80 0.12 0.94
Grid 3, A-D GB-I 1 0.40 0.30 9.40 0.12 1.13
LEFT TO RIGHT
Grid A, 2-3 GB-I 1 0.40 0.30 4.80 0.12 0.58
Grid B, 1-3 GB-I 1 0.40 0.30 9.60 0.12 1.15
Grid C, 1-3 GB-I 1 0.40 0.30 9.60 0.12 1.15
Grid D, 2-3 GB-I 1 0.40 0.30 4.80 0.12 0.58
TOTAL 6.89
C.2 SECOND FLOOR

Grid '1, A-D I-B 1 0.30 0.25 10.55 0.08 0.84
Grid 1, A-D B2 1 0.45 0.30 9.40 0.14 1.32
Grid 1', A-B 2-B 1 0.30 0.25 1.90 0.08 0.15
Grid 2, A-D B1 1 0.45 0.30 9.40 0.14 1.32
Grid 2, A-B 2-B, Stairs 1 0.25 0.20 2.50 0.05 0.13
Grid 3, A-D B1 1 0.45 0.30 9.40 0.14 1.32
LEFT TO RIGHT
Grid A, '1-1 CB 1 0.45 0.30 1.30 0.14 0.18
Grid A, 1-3 B2 1 0.45 0.30 9.60 0.14 1.34
Grid B, '1-3 B1 1 0.45 0.30 10.90 0.14 1.53
Grid C, '1-3 B1 1 0.45 0.30 10.90 0.14 1.53
Grid D, '1-3 B1 1 0.45 0.30 10.90 0.14 1.53
TOTAL 11.19
C.3 THIRD FLOOR

Grid '1, A-D I-B 1 0.30 0.25 10.55 0.08 0.84
Grid 1, 'A-D B2 1 0.45 0.30 10.30 0.14 1.44
Grid 1', 'A-B' 2-B 1 0.30 0.25 2.80 0.08 0.22
Grid 2, A-D B1 1 0.45 0.30 9.40 0.14 1.32
Grid 2, A-B 2-B, Stairs 1 0.25 0.20 2.50 0.05 0.13
Grid 3, A-D B1 1 0.45 0.30 9.40 0.14 1.32
LEFT TO RIGHT
Grid A, '1-1 CB 1 0.45 0.30 1.30 0.14 0.18
Grid A, 1-3 B2 1 0.45 0.30 9.60 0.14 1.34
Grid B, '1-3 B1 1 0.45 0.30 10.90 0.14 1.53
Grid C, '1-3 B1 1 0.45 0.30 10.90 0.14 1.53
Grid D, '1-3 B1 1 0.45 0.30 10.90 0.14 1.53
TOTAL 11.38
C.4 FOURTH FLOOR

Grid '1, A-D I-B 1 0.30 0.25 10.55 0.08 0.84
Grid 1, 'A-D B2 1 0.45 0.30 10.30 0.14 1.44
Grid 1', 'A-B' 2-B 1 0.30 0.25 2.80 0.08 0.22
Grid 2, A-D B1 1 0.45 0.30 9.40 0.14 1.32
Grid 2, A-B 2-B, Stairs 1 0.25 0.20 2.50 0.05 0.13
Grid 3, A-D B1 1 0.45 0.30 9.40 0.14 1.32
LEFT TO RIGHT
Grid A, '1-1 CB 1 0.45 0.30 1.30 0.14 0.18
Grid A, 1-3 B2 1 0.30 0.20 9.60 0.06 0.58
Grid B, '1-3 B1 1 0.45 0.30 10.90 0.14 1.53
Grid C, '1-3 B1 1 0.45 0.30 10.90 0.14 1.53
Grid D, '1-3 B1 1 0.45 0.30 10.90 0.14 1.53
TOTAL 10.62
C.5 ROOF BEAM

Grid '1, A-D RB 1 0.30 0.25 10.55 0.08 0.84
Grid 1, 'A-D RB 1 0.30 0.25 10.30 0.08 0.82
Grid 1', 'A-B' RB 1 0.30 0.25 2.80 0.08 0.22
Grid 2, A-D RB 1 0.30 0.25 9.40 0.08 0.75
Grid 3, A-D RB 1 0.30 0.25 9.40 0.08 0.75
LEFT TO RIGHT
Grid A, '1-3 RB 1 0.30 0.25 10.90 0.08 0.87
Grid B, '1-3 RB 1 0.30 0.25 10.90 0.08 0.87
Grid C, '1-3 RB 1 0.30 0.25 10.90 0.08 0.87
Grid D, '1-3 RB 1 0.30 0.25 10.90 0.08 0.87
TOTAL 6.86
SUMMARY OF BEAMS:
Ground Floor= 6.89
Second Floor= 11.19
Third Floor= 11.38
Fourth Floor= 10.62
Roof Beam= 6.86
TOTAL= 46.94
D. SLAB STRUCTURE
Area Thickness Volume
(Sq m) (m) (Cu m)
Ground Floor 142.8 0.1 14.28
Second Floor 124.17 0.1 12.42
Third Floor 128.93 0.1 12.89
Fourth Floor 129.12 0.1 12.91
Roof Slab 111.13 0.1 11.11
TOTAL 63.61
E. SHEAR WALL:
From top of footing to Bottom of 2nd Floor Beam
Width Height Length Area Volume
(m) (m) (m) (Sq m) (Cu m)
Grid A, 1-2 Footing 0.60 0.25 3.30 0.15 0.50
Grid A, 1-2 Wall 0.2 5.05 4.8 1.01 4.85
Grid 2, A-B Wall 0.20 5.05 1.60 1.01 1.62
Grid D, 1-2 Footing 0.60 0.25 3.30 0.15 0.50
Grid A, 1-2 Wall 0.2 5.05 4.8 1.01 4.85
Total= 12.32
F. CISTERN TANK:
No. of Width Length Area Thickness Volume
Structure (m) (m) (sq m) (m) (cu m)
Bottom Slab 1 1.40 1.80 2.52 0.20 0.50
Top Slab 1 1.40 1.80 2.52 0.20 0.50
1.00
Less: Manhole 0.38 0.20 0.08
Total= 0.92
G. STAIRS:
No. of Width Length Area Thickness Volume
Structure (m) (m) (sq m) (m) (cu m)
Slab 1 2 0.85 2.90 2.47 0.10 0.50
Rise/Run 16 0.21 0.30 0.03 0.85 0.48
Slab 1 6 0.85 2.80 2.38 0.10 1.44
Rise/Run 48 0.21 0.30 0.03 0.85 1.44
Landing 4 1.40 1.85 1.30 0.10 0.52
Total= 4.38
1.1 10.34
1.1 2.09
1.1 8.58
1.1 10.34
1.1 5.28
1.1 10.56
1.1 10.56
1.1 5.28
63.03
0.85 8.9675
1.2 11.28
0.85 1.615
1.2 11.28
0.7 1.75
1.2 11.28
0 0
1.2 1.56
1.2 11.52
1.2 13.08
1.2 13.08
1.2 13.08
98.4925
0.85 8.9675
1.2 12.36
0.85 2.38
1.2 11.28
0.7 1.75
1.2 11.28
0 0
1.2 1.56
1.2 11.52
1.2 13.08
1.2 13.08
1.2 13.08
100.3375
0.85 8.9675
1.2 12.36
0.85 2.38
1.2 11.28
0.7 1.75
1.2 11.28
0 0
1.2 1.56
0.8 7.68
1.2 13.08
1.2 13.08
1.2 13.08
96.4975
COMPUTATION OF QUANTIES:
RSB
FOOTINGS: No. Width Length Bar length No. of Bars No. of 16mm Weight Total Wgt.
16mm (m) (m) (m) (pcs) pcs kgs./m Kgs.
F1 5 2.10 2.10 2.35 28.00 5.60 1.578 530.21
F2 2 2.40 2.40 2.65 34.00 8.50 1.578 321.91
F3 1 1.90 1.90 2.15 12.00 2.40 1.578 45.45
F4 2 1.60 1.60 1.85 10.00 1.67 1.578 63.25
CF1 1 2.00 4.00 2.25 35.00 7.00 1.578 132.55
4.25 23.00 11.50 1.578 217.76
142.00 36.67 Sub-total= 1,311.13
TIE WIRE, Footing:

No. No of Bars No. Joints Length of TW Total Length Qty of TW
pcs (m) (m) (kgs)
F1 5 14.00 980.00 0.45 441.00 8.82
F2 2 17.00 578.00 0.45 260.10 5.21
F3 1 12.00 144.00 0.45 64.80 1.30
F4 2 10.00 200.00 0.45 90.00 1.80
CF1 1 420.00 0.45 189.00 3.78
Total, Footing Tie Wire= 20.91
COLUMNS:
From Footing to 2nd Floor
Height Length, RSB No. of RSB No. of Weight Total Wgt.
(m) (m) pcs. Column kgs./m Kgs.
16mm 9.00 9.20 24.00 12.00 1.578 4,181.07
Sub-Total 4,181.07
From 2nd Floor to Third

Height Length, RSB No. of RSB No. of Weight Total Wgt.
16mm 3.20 3.84 20.00 12.00 1.578 1,454.28
Sub-Total 1,454.28
From Third to Roof Line

Height Length of RSB No. of RSB No. of Weight Total Wgt.
Grid 1, A,B 16mm 6.00 6.64 16.00 2 1.578 335.29
Grid 1, C 16mm 3.20 3.84 16.00 2 1.578 193.90
Grid 1, D 16mm 6.00 6.64 16.00 1 1.578 167.65
Grid 2, A,B 16mm 6.40 7.04 16.00 2 1.578 355.49
Grid 2, C 16mm 3.20 3.84 16.00 1 1.578 96.95
Grid 2, D 16mm 6.00 6.64 16.00 1 1.578 167.65
Grid 3, A,B,C,D 16mm 6.00 6.64 16.00 4 1.578 670.59
Sub-Total 1,987.52
TOTAL (Column) 16mm x 12m= 7,622.87
COLUMN STIFFENERS
Main Reinforcement (10mm diameter):
From Ground to Roof Beam
Height Length of RSB No. of RSB No. of at 12m Bar No. of 10mm Total Wgt.
(m) (m) pcs. Column No. of pcs pcs Kgs.
Grid 3, B-D 10mm 13.10 13.5 4.00 2 1.13 9.04 66.82
Grid B, 1-3 10mm 13.10 13.5 4.00 2 1.13 9.04 66.82
Grid C, 1-3 10mm 13.10 13.5 4.00 2 1.13 9.04 66.82
Grid D, 1-3 10mm 13.10 13.5 4.00 2 1.13 9.04 66.82
Sub-Total (10mm x 12m)= 36.16 267.28
Column Ties
From Footing to Ground Floor

Outer Ties
10mm Height Ties Dimension Length Ties No of Ties at 12m Bar No. of 10mm Total Wgt.
(m) (m) (m) (m) pcs pcs pcs Kgs.
2.10 0.35 0.35 1.6 252.00 7.00 36.00 266.11
Inner Ties
2.10 0.22 0.12 0.88 504.00 13.00 39.00 288.29
Inner Ties (Single)
2.10 0.22 0.64 120.00 18.00 7.00 51.74
From Ground Floor to Second Floor

Outer Ties
3.05 0.35 0.35 1.6 300.00 7.00 43.00 317.86
Stiffeners 3.05 0.05 0.1 0.5 200.00 24.00 9.00 66.53
Sub-total 52.00 384.39
Inner Ties
2.10 0.22 0.12 0.88 600.00 13.00 47.00 347.42
Inner Ties (Single)
2.10 0.22 0.64 600.00 18.00 34.00 251.33
From Second Floor to Third Floor

2.75 0.3 0.3 1.4 264.00 8.00 33.00 243.94
Stiffeners 2.75 0.05 0.1 0.5 161.00 24.00 7.00 51.74
Sub-total 40.00 295.68
Inner Ties
2.75 0.2 0.2 1 552.00 12.00 46.00 340.03
From Third Floor to Fourth Floor

Height Ties Dimension Length Ties No of Ties at 12m Bar No. of 10mm Total Wgt.
10mm 2.75 0.3 0.3 1.4 264.00 8.00 33.00 243.94
Stiffeners 2.75 0.05 0.1 0.5 161.00 24.00 7.00 51.74
Sub-total 40.00 295.68
Inner Ties
2.75 0.2 0.2 1 552.00 12.00 46.00 340.03
From Fourth Floor to Roof Deck

10mm 2.75 0.3 0.3 1.4 264.00 8.00 33.00 243.94
Stiffeners 2.75 0.05 0.1 0.5 161.00 24.00 7.00 51.74
Sub-total 40.00 295.68
Inner Ties
2.75 0.1 0.1 0.6 552.00 20.00 28.00 206.98
From Fourth Floor to top of Fire Wall

10mm
Grid 1, A,B 2.80 0.3 0.3 1.4 40.00 8.00 5.00 36.96
Grid 1, D 2.80 0.3 0.3 1.4 20.00 8.00 3.00 22.18
Grid 2, A,B 3.20 0.3 0.3 1.4 44.00 8.00 6.00 44.35
Grid 2, D 2.80 0.3 0.3 1.4 18.00 8.00 3.00 22.18
Grid 3, A, 1.10 0.3 0.3 1.4 20.00 8.00 3.00 22.18

Grid 3, A,B,C,D 2.30 0.3 0.3 1.4 51.00 8.00 7.00 51.74
193.00 Sub-total 27.00 199.59
TOTAL TIES, 10mm x 12m Bar= 271.16 3,830.23
TIE WIRES FOR COLUMNS:
No of Ties No. Joints Length of TW Total Length Qty of TW

pcs (m) (m) (kgs)
From Ftg. - G-Floor 252.00 4,032.00 0.4 1,612.80 32.26
From 1st Floor - 2nd Floor 300.00 4,800.00 0.4 1,920.00 38.40
200.00 800.00 0.4 320.00 6.40
From 2nd Floor - 3rd Floor 264.00 3,168.00 0.4 1,267.20 25.35
161.00 644.00 0.4 257.60 5.16
From 3rd Floor - 4th Floor 264.00 3,168.00 0.4 1,267.20 25.35
161.00 644.00 0.4 257.60 5.16
From 4th Floor - R-Deck 264.00 3,168.00 0.4 1,267.20 25.35
161.00 644.00 0.4 257.60 5.16
From R-Deck - Top FW 193.00 2,316.00 0.4 926.40 18.53
Total, Column Tie Wire= 187.12
BEAMS:
GROUND FLOOR:
No. of Beams Length, RSB No. of Bars At 12 Bar, No. No. of 16mm Weight Total Wgt.
Pcs. (m) pcs. pcs. pcs. kgs./m Kgs.
Grid 1,2,3, A-D
Main Bars 3.00 10.80 4.00 1.11 10.80 1.578 204.51 0.9
Cut Bars @ A 3.00 1.00 4.00 12.00 1.00 1.578 18.94 0.0833333
Cut Bars @ Ctr 3.00 1.05 4.00 11.43 1.05 1.578 19.88 0.0875
Cut Bars @ B 3.00 1.80 4.00 6.67 1.80 1.578 34.08 0.15
Cut Bars @ Ctr 3.00 2.28 4.00 5.26 2.28 1.578 43.17 0.19
Cut Bars @ C 3.00 2.35 4.00 5.11 2.35 1.578 44.50 0.1958333
Cut Bars @ Ctr 3.00 2.49 4.00 4.82 2.49 1.578 47.15 0.2075
Cut Bars @ D 3.00 1.50 4.00 8.00 1.50 1.578 28.40 0.125
Grid 1', A-B

Main Bars 1.00 2.80 4.00 4.29 0.94 1.578 17.80 0.2333333
Cut Bars @ A 1.00 0.93 4.00 12.90 0.31 1.578 5.87 0.0775
Cut Bars @ Ctr 1.00 1.25 4.00 9.60 0.42 1.578 7.95 0.1041667
Cut Bars @ B 1.00 0.93 4.00 12.90 0.31 1.578 5.87 0.0775
Sub-total= 478.12
Grid A,B,C,D, 1-3
Main Bars 4.00 10.90 4.00 1.10 14.54 1.578 275.33 0.9083333
Cut Bars @ 1 4.00 1.80 4.00 6.67 2.40 1.578 45.45 0.15
Cut Bars @ Ctr 4.00 3.15 4.00 3.81 4.20 1.578 79.53 0.2625
Cut Bars @ 2 4.00 2.85 4.00 4.21 3.80 1.578 71.96 0.2375
Cut Bars @ Ctr 4.00 3.15 4.00 3.81 4.20 1.578 79.53 0.2625
Cut Bars @ 3 4.00 1.80 4.00 6.67 2.40 1.578 45.45 0.15
56.79 Sub-total= 597.25
TOTAL (Ground Floor)= 56.79 1,075.37
SECOND FLOOR:
Grid 1, A-D
Main Bars 1.00 10.80 4.00 1.11 3.60 1.578 68.17
Cut Bars @ A 1.00 1.00 5.00 12.00 0.42 1.578 7.95
Cut Bars @ Ctr 1.00 1.05 5.00 11.43 0.44 1.578 8.33
Cut Bars @ B 1.00 1.80 5.00 6.67 0.75 1.578 14.20
Cut Bars @ Ctr 1.00 2.28 5.00 5.26 0.95 1.578 17.99
Cut Bars @ C 1.00 2.35 5.00 5.11 0.98 1.578 18.56
Cut Bars @ Ctr 1.00 2.49 5.00 4.82 1.04 1.578 19.69
Cut Bars @ D 1.00 1.50 5.00 8.00 0.63 1.578 11.93
Grid 2,3, A-D

Main Bars 2.00 10.80 4.00 1.11 7.20 1.578 136.34
Cut Bars @ A 2.00 1.00 6.00 12.00 1.00 1.578 18.94
Cut Bars @ Ctr 2.00 1.05 6.00 11.43 1.05 1.578 19.88
Cut Bars @ B 2.00 1.80 6.00 6.67 1.80 1.578 34.08
Cut Bars @ Ctr 2.00 2.28 6.00 5.26 2.28 1.578 43.17
Cut Bars @ C 2.00 2.35 6.00 5.11 2.35 1.578 44.50
Cut Bars @ Ctr 2.00 2.49 6.00 4.82 2.49 1.578 47.15
Cut Bars @ D 2.00 1.50 6.00 8.00 1.50 1.578 28.40
Grid '1, A-D

Main Bars 1.00 10.80 4.00 1.11 3.60 1.578 68.17
Grid 1', A-B

Main Bars 1.00 2.80 4.00 4.29 0.94 1.578 17.80
Cut Bars @ A 1.00 0.93 1.00 12.90 0.08 1.578 1.51
Cut Bars @ B 1.00 0.93 1.00 12.90 0.08 1.578 1.51
Sub-total= 628.27
Grid 1', 'A-B, ST

Main Bars 1.00 3.15 4.00 3.81 1.05 1.578 19.88
Cut Bars @ top 1.00 3.15 1.00 3.81 0.27 1.578 5.11
Sub-total= 24.99
Grid A, 1-3
Main Bars 1.00 13.14 4.00 1.10 3.66 1.578 69.31
Cut Bars @ 1 1.00 3.30 6.00 3.64 1.65 1.578 31.24
Cut Bars @ Ctr 1.00 2.88 6.00 4.17 1.44 1.578 27.27
Cut Bars @ 2 1.00 2.85 6.00 4.21 1.43 1.578 27.08
Cut Bars @ Ctr 1.00 3.15 6.00 3.81 1.58 1.578 29.92
Cut Bars @ 3 1.00 1.80 6.00 6.67 0.90 1.578 17.04
Grid B,C,D, 1-3

Main Bars 3.00 13.14 4.00 1.10 10.96 1.578 207.54
Cut Bars @ 1 3.00 3.11 6.00 3.86 4.67 1.578 88.43
Cut Bars @ Ctr 3.00 2.88 6.00 4.17 4.32 1.578 81.80
Cut Bars @ 2 3.00 2.85 6.00 4.21 4.28 1.578 81.05
Cut Bars @ Ctr 3.00 3.15 6.00 3.81 4.73 1.578 89.57
Cut Bars @ 3 3.00 1.80 6.00 6.67 2.70 1.578 51.13
76.82 Sub-total= 801.38
TOTAL (Second Floor)= 76.82 1,454.64
THIRD FLOOR:
Grid 1, 'A-D
Main Bars 1.00 12.44 4.00 1.04 3.86 1.578 73.09
Cut Bars @ A 1.00 1.85 5.00 6.49 0.78 1.578 14.77
Cut Bars @ Ctr 1.00 0.96 5.00 12.50 0.40 1.578 7.57
Cut Bars @ B 1.00 1.80 5.00 6.67 0.75 1.578 14.20
Cut Bars @ Ctr 1.00 2.28 5.00 5.26 0.95 1.578 17.99
Cut Bars @ C 1.00 2.35 5.00 5.11 0.98 1.578 18.56
Cut Bars @ Ctr 1.00 2.49 5.00 4.82 1.04 1.578 19.69
Cut Bars @ D 1.00 1.50 5.00 8.00 0.63 1.578 11.93
Grid 2,3, A-D

Main Bars 2.00 10.80 4.00 1.11 7.20 1.578 136.34
Cut Bars @ A 2.00 1.00 6.00 12.00 1.00 1.578 18.94
Cut Bars @ Ctr 2.00 1.05 6.00 11.43 1.05 1.578 19.88
Cut Bars @ B 2.00 1.80 6.00 6.67 1.80 1.578 34.08
Cut Bars @ Ctr 2.00 2.28 6.00 5.26 2.28 1.578 43.17
Cut Bars @ C 2.00 2.35 6.00 5.11 2.35 1.578 44.50
Cut Bars @ Ctr 2.00 2.49 6.00 4.82 2.49 1.578 47.15
Cut Bars @ D 2.00 1.50 6.00 8.00 1.50 1.578 28.40
Grid '1, A-D

Main Bars 1.00 10.80 4.00 1.11 3.60 1.578 68.17
Grid 1', A-B

Main Bars 1.00 3.25 4.00 3.69 1.09 1.578 20.64
Cut Bars @top 1.00 3.25 1.00 3.69 0.28 1.578 5.30
Sub-total= 644.37
Grid 1', 'A-B, ST

Main Bars 1.00 3.15 4.00 3.81 1.05 1.578 19.88
Cut Bars @top 1.00 3.15 1.00 3.81 0.27 1.578 5.11
Sub-total= 24.99
Grid A, 1-3
Main Bars 1.00 13.14 4.00 1.10 3.66 1.578 69.31
Cut Bars @ 1 1.00 3.25 6.00 3.69 1.63 1.578 30.87
Cut Bars @ Ctr 1.00 2.88 6.00 4.17 1.44 1.578 27.27
Cut Bars @ 2 1.00 2.85 6.00 4.21 1.43 1.578 27.08
Cut Bars @ Ctr 1.00 3.15 6.00 3.81 1.58 1.578 29.92
Cut Bars @ 3 1.00 1.75 6.00 6.86 0.88 1.578 16.66
Grid B,C,D, 1-3

Main Bars 3.00 13.14 4.00 1.10 10.96 1.578 207.54
Cut Bars @ 1 3.00 3.11 6.00 3.86 4.67 1.578 88.43
Cut Bars @ Ctr 3.00 2.88 6.00 4.17 4.32 1.578 81.80
Cut Bars @ 2 3.00 2.85 6.00 4.21 4.28 1.578 81.05
Cut Bars @ Ctr 3.00 3.15 6.00 3.81 4.73 1.578 89.57
Cut Bars @ 3 3.00 1.75 6.00 6.86 2.63 1.578 49.80
77.56 Sub-total= 799.30
TOTAL (Third Floor)= 77.56 1,468.66
FOURTH FLOOR:
Grid 1, 'A-D
Main Bars 1.00 12.44 4.00 1.04 3.86 1.578 73.09
Cut Bars @ A 1.00 1.85 5.00 6.49 0.78 1.578 14.77
Cut Bars @ Ctr 1.00 0.96 5.00 12.50 0.40 1.578 7.57
Cut Bars @ B 1.00 1.80 5.00 6.67 0.75 1.578 14.20
Cut Bars @ Ctr 1.00 2.28 5.00 5.26 0.95 1.578 17.99
Cut Bars @ C 1.00 2.35 5.00 5.11 0.98 1.578 18.56
Cut Bars @ Ctr 1.00 2.49 5.00 4.82 1.04 1.578 19.69
Cut Bars @ D 1.00 1.50 5.00 8.00 0.63 1.578 11.93
Grid 2,3, A-D

Main Bars 2.00 10.80 4.00 1.11 7.20 1.578 136.34
Cut Bars @ A 2.00 1.00 6.00 12.00 1.00 1.578 18.94
Cut Bars @ Ctr 2.00 1.05 6.00 11.43 1.05 1.578 19.88
Cut Bars @ B 2.00 1.80 6.00 6.67 1.80 1.578 34.08
Cut Bars @ Ctr 2.00 2.28 6.00 5.26 2.28 1.578 43.17
Cut Bars @ C 2.00 2.35 6.00 5.11 2.35 1.578 44.50
Cut Bars @ Ctr 2.00 2.49 6.00 4.82 2.49 1.578 47.15
Cut Bars @ D 2.00 1.50 6.00 8.00 1.50 1.578 28.40
Grid '1, A-D

Main Bars 1.00 10.80 4.00 1.11 3.60 1.578 68.17
Grid 1', A-B

Main Bars 1.00 3.25 4.00 3.69 1.09 1.578 20.64
Cut Bars @top 1.00 3.25 1.00 3.69 0.28 1.578 5.30
Sub-total= 644.37
Grid 1', 'A-B, ST

Main Bars 1.00 3.15 4.00 3.81 1.05 1.578 19.88
Cut Bars @top 1.00 3.15 1.00 3.81 0.27 1.578 5.11
Sub-total= 24.99
Grid A, 1-3
Main Bars 1.00 13.14 4.00 1.10 3.66 1.578 69.31
Cut Bars @ 1 1.00 3.25 6.00 3.69 1.63 1.578 30.87
Cut Bars @ Ctr 1.00 2.88 6.00 4.17 1.44 1.578 27.27
Cut Bars @ 2 1.00 2.85 6.00 4.21 1.43 1.578 27.08
Cut Bars @ Ctr 1.00 3.15 6.00 3.81 1.58 1.578 29.92
Cut Bars @ 3 1.00 1.75 6.00 6.86 0.88 1.578 16.66
Grid B,C,D, 1-3

Main Bars 3.00 13.14 4.00 1.10 10.96 1.578 207.54
Cut Bars @ 1 3.00 3.11 6.00 3.86 4.67 1.578 88.43
Cut Bars @ Ctr 3.00 2.88 6.00 4.17 4.32 1.578 81.80
Cut Bars @ 2 3.00 2.85 6.00 4.21 4.28 1.578 81.05
Cut Bars @ Ctr 3.00 3.15 6.00 3.81 4.73 1.578 89.57
Cut Bars @ 3 3.00 1.75 6.00 6.86 2.63 1.578 49.80
77.56 Sub-total= 799.30
TOTAL (Fourth Floor)= 77.56 1,468.66
ROOF DECK:
Grid 1, 'A-D
Main Bars 1.00 12.44 4.00 1.04 3.86 1.578 73.09
Cut Bars @ A 1.00 1.85 2.00 6.49 0.31 1.578 5.87
Cut Bars @ Ctr 1.00 0.96 2.00 12.50 0.16 1.578 3.03
Cut Bars @ B 1.00 1.80 2.00 6.67 0.30 1.578 5.68
Cut Bars @ Ctr 1.00 2.28 2.00 5.26 0.38 1.578 7.20
Cut Bars @ C 1.00 2.35 2.00 5.11 0.40 1.578 7.57
Cut Bars @ Ctr 1.00 2.49 2.00 4.82 0.42 1.578 7.95
Cut Bars @ D 1.00 1.50 2.00 8.00 0.25 1.578 4.73
Grid 2,3, A-D

Main Bars 2.00 10.80 4.00 1.11 7.20 1.578 136.34
Cut Bars @ A 2.00 1.00 2.00 12.00 0.34 1.578 6.44
Cut Bars @ Ctr 2.00 1.05 2.00 11.43 0.35 1.578 6.63
Cut Bars @ B 2.00 1.80 2.00 6.67 0.60 1.578 11.36
Cut Bars @ Ctr 2.00 2.28 2.00 5.26 0.76 1.578 14.39
Cut Bars @ C 2.00 2.35 2.00 5.11 0.79 1.578 14.96
Cut Bars @ Ctr 2.00 2.49 2.00 4.82 0.83 1.578 15.72
Cut Bars @ D 2.00 1.50 2.00 8.00 0.50 1.578 9.47
Grid 2,3, A-D

Main Bars 1.00 10.80 4.00 1.11 3.60 1.578 68.17
Grid 1', A-B

Main Bars 1.00 3.25 4.00 3.69 1.09 1.578 20.64
Sub-total= 419.24
Grid A,B,C,D, 1-3

Main Bars 4.00 13.14 4.00 1.10 14.62 1.578 276.84
Cut Bars @ 1 4.00 3.25 2.00 3.69 2.17 1.578 41.09
Cut Bars @ Ctr 4.00 2.88 2.00 4.17 1.92 1.578 36.36
Cut Bars @ 2 4.00 2.85 2.00 4.21 1.90 1.578 35.98
Cut Bars @ Ctr 4.00 3.15 2.00 3.81 2.10 1.578 39.77
Cut Bars @ 3 4.00 1.75 2.00 6.86 1.17 1.578 22.16
46.02 Sub-total= 452.20
TOTAL (Roof Deck)= 46.02 871.44
SUMMARY OF RSB FOR BEAMS (16mm x 12M):

No. of 16mm Total Wgt.
pcs. Kgs.
TOTAL (Ground Floor)= 56.79 1075.37
TOTAL (Second Floor)= 76.82 1,454.64
TOTAL (Third Floor)= 77.56 1,468.66
TOTAL (Fourth Floor)= 77.56 1,468.66
GRAND TOTAL= 334.75 6,338.77
BEAM STIRUPPS:
GROUND FLOOR:
No. of Length Length St No. of Stirrups at 12m Bar No. of 10mm Total Wgt.
Beam (m) (m) pcs pcs pcs Kgs.
Grid 1,2,3,
A-B 3.00 1.60 1.2 51.00 10.00 5.10 37.70
B-C 3.00 3.80 1.2 93.00 10.00 9.30 68.75
C-D 3.00 3.80 1.2 93.00 10.00 9.30 68.75
Grid 1', A-B 1.00 1.90 1.2 19.00 10.00 1.90 14.04
Grid A,B,C,D, 1-3 8.00 3.80 1.2 312.00 10.00 31.20 230.63
Sub-total (Ground Floor)= 568.00 56.80 419.87
SECOND FLOOR:
No. of Length Length St No of St at 12m Bar No. of 10mm Total Wgt.
Grid 1,2,3,
A-B 3.00 1.60 1.3 51.00 9.23 5.53 40.88
B-C 3.00 3.80 1.3 93.00 9.23 10.08 74.51
C-D 3.00 3.80 1.3 93.00 9.23 10.08 74.51
Grid 1', A-B 1.00 1.90 0.7 19.00 17.14 1.11 8.21
Grid '1, A-B 1.00 1.90 0.9 19.00 13.33 1.43 10.57
Grid '1, B-D 2.00 3.90 0.9 66.00 13.33 4.95 36.59
Grid 2, A-B, St 1.00 1.60 0.7 17.00 17.14 0.99 7.32
Grid 2, A'-A 1.00 1.00 0.7 13.00 17.14 0.76 5.62
Grid A,B,C,D, 1-3 8.00 4.80 1.3 312.00 9.23 33.80 249.85
Grid A,B,C,D, '1-1 4.00 1.20 1.3 52.00 9.23 5.63 41.62
Sub-total (Second Floor)= 735.00 74.36 549.68
THIRD FLOOR:
Grid 1,2,3,
A-B 3.00 1.60 1.3 51.00 9.23 5.53 40.88
B-C 3.00 3.80 1.3 93.00 9.23 10.08 74.51
C-D 3.00 3.80 1.3 93.00 9.23 10.08 74.51
Grid 1', 'A-A 1.00 1.00 0.7 13.00 17.14 0.76 5.62
Grid 1', A-B 1.00 1.90 0.7 19.00 17.14 1.11 8.21
Grid '1, A-B 1.00 1.90 0.9 19.00 13.33 1.43 10.57
Grid '1, B-D 2.00 3.90 0.9 66.00 13.33 4.95 36.59
Grid 1, 'A-A 1.00 1.60 0.7 17.00 17.14 0.99 7.32
Grid 2, A-B, St 1.00 1.60 0.7 17.00 17.14 0.99 7.32
Grid 2, A'-A 1.00 1.00 0.7 13.00 17.14 0.76 5.62
Grid A,B,C,D, 1-3 8.00 4.80 1.3 312.00 9.23 33.80 249.85
Grid A,B,C,D, '1-1 4.00 1.20 1.3 52.00 9.23 5.63 41.62
Sub-total (Third Floor)= 765.00 76.11 562.62
FOURTH FLOOR:
Grid 1,2,3,
A-B 3.00 1.60 1.3 51.00 9.23 5.53 40.88
B-C 3.00 3.80 1.3 93.00 9.23 10.08 74.51
C-D 3.00 3.80 1.3 93.00 9.23 10.08 74.51
Grid 1', 'A-A 1.00 1.00 0.7 13.00 17.14 0.76 5.62
Grid 1', A-B 1.00 1.90 0.7 19.00 17.14 1.11 8.21
Grid '1, A-B 1.00 1.90 0.9 19.00 13.33 1.43 10.57
Grid '1, B-D 2.00 3.90 0.9 66.00 13.33 4.95 36.59
Grid 1, 'A-A 1.00 1.60 0.7 17.00 17.14 0.99 7.32
Grid 2, A-B, St 1.00 1.60 0.7 17.00 17.14 0.99 7.32
Grid 2, A'-A 1.00 1.00 0.7 13.00 17.14 0.76 5.62
Grid A,B,C,D, 1-3 8.00 4.80 1.3 312.00 9.23 33.80 249.85
Grid A,B,C,D, '1-1 4.00 1.20 1.3 52.00 9.23 5.63 41.62
Sub-total (Fourth Floor)= 765.00 76.11 562.62
ROOF BEAM:
Grid 1,2,3,
A-B 3.00 1.60 0.9 51.00 13.33 3.83 28.31
B-C 3.00 3.80 0.9 93.00 13.33 6.98 51.60
C-D 3.00 3.80 0.9 93.00 13.33 6.98 51.60
Grid 1', 'A-A 1.00 1.00 0.9 13.00 13.33 0.98 7.24
Grid 1', A-B 1.00 1.90 0.9 19.00 13.33 1.43 10.57
Grid '1, A-B 1.00 1.90 0.9 19.00 13.33 1.43 10.57
Grid '1, B-D 2.00 3.90 0.9 66.00 13.33 4.95 36.59
Grid 1, 'A-A 1.00 1.60 0.9 17.00 13.33 1.28 9.46
Grid A,B,C,D, 1-3 8.00 4.80 0.9 312.00 13.33 23.40 172.97
Grid A,B,C,D, '1-1 4.00 1.20 0.9 52.00 13.33 3.90 28.83
Sub-total (Roof Beam)= 735.00 55.16 407.74
SUMMARY OF RSB FOR BEAMS (10mm x 12M):

No. of 10mm Total Wgt.
pcs. Kgs.
TOTAL (Ground Floor)= 56.80 419.87
TOTAL (Second Floor)= 74.36 549.68
TOTAL (Third Floor)= 76.11 562.62
TOTAL (Fourth Floor)= 76.11 562.62
GRAND TOTAL= 338.54 2,502.53
TIE WIRES FOR BEAMS:

No of Stirrups No. Joints Length of TW Total Length Qty of TW
pcs (m) (m) (kgs)
GROUND FLOOR
Grid 1,2,3, A-D 237.00 1,422.00 0.45 639.90 12.80
Grid 1', A-B 19.00 114.00 0.45 51.30 1.03
Grid A,B,C,D, 1-3 312.00 1,872.00 0.45 842.40 16.85
Sub-total (Ground Floor)= 30.68
SECOND FLOOR
Grid '1, A-D 85.00 340.00 0.35 119.00 2.38
Grid 1, A-D 79.00 553.00 0.40 221.20 4.43
Grid 2,3, A-D 158.00 948.00 0.45 426.60 8.54
Grid 1', A-B 19.00 95.00 0.35 33.25 0.67
Grid 2, 'A-B 30.00 150.00 0.35 52.50 1.05
Grid A,B,C,D, '1-3 364.00 2,548.00 0.35 891.80 17.84
Sub-total (Second Floor)= 34.91
THIRD FLOOR
Grid '1, A-D 85.00 340.00 0.35 119.00 2.38
Grid 1, 'A-D 92.00 644.00 0.40 257.60 5.16
Grid 2,3, A-D 158.00 948.00 0.45 426.60 8.54
Grid 1', 'A-B 32.00 160.00 0.35 56.00 1.12
Grid 2, 'A-B 30.00 150.00 0.35 52.50 1.05
Grid A,B,C,D, '1-3 364.00 2,548.00 0.35 891.80 17.84
Sub-total (Third Floor)= 36.09
FOURTH FLOOR
Grid '1, A-D 85.00 340.00 0.35 119.00 2.38
Grid 1, 'A-D 92.00 644.00 0.40 257.60 5.16
Grid 2,3, A-D 158.00 948.00 0.45 426.60 8.54
Grid 1', 'A-B 32.00 160.00 0.35 56.00 1.12
Grid 2, 'A-B 30.00 150.00 0.35 52.50 1.05
Grid A,B,C,D, '1-3 364.00 2,548.00 0.35 891.80 17.84
Sub-total (Fourth Floor)= 36.09
ROOF DECK
Grid '1, A-D 85.00 340.00 0.3 102.00 2.04
Grid 1, 'A-D 92.00 368.00 0.35 128.80 2.58
Grid 2,3, A-D 158.00 632.00 0.35 221.20 4.43
Grid 1', 'A-B 32.00 128.00 0.35 44.80 0.90
Grid A,B,C,D, '1-3 364.00 1,456.00 0.35 509.60 10.20
Sub-total (Roof Deck)= 20.15
SUMMARY OF TIE WIRE FOR BEAM:

Qty of TW
(kgs)
TOTAL (Ground Floor)= 30.68
TOTAL (Second Floor)= 34.91
TOTAL (Third Floor)= 36.09
TOTAL (Fourth Floor)= 36.09
TOTAL (Roof Deck)= 20.15
GRAND TOTAL= 157.92
SLAB:
Ground Floor No. of Length, RSB No. of Bars At 12 Bar, No. No. of 10mm Weight Total Wgt. MARK
Structure (m) pcs. pcs. pcs. kgs./m Kgs.
X-direction 1.00 10.42 37.00 1.15 32.13 0.616 237.50

Y-direction 1.00 10.52 36.00 1.14 31.56 0.616 233.29 Suspended Slab
*2nd Floor
Second Floor No. of Length, RSB No. of Bars At 12 Bar, No. No. of 10mm Weight Total Wgt.
X-direction 1.00 10.42 37.00 1.15 32.13 0.616 237.50

Y-direction 1.00 10.52 36.00 1.14 31.56 0.616 233.29
Less: Stair well
1.00 10.42 37.00 1.15 32.13 0.616 237.50
1.00 10.52 36.00 1.14 31.56 0.616 233.29
RSB No. of Length, RSB No. of Bars At 12 Bar, No. No. of 10mm Weight Total Wgt.
Grid A,D, 1-2
Footing 2.00 3.22 3.00 3.73 1.61 0.616 11.90
Ties 2.00 0.55 23.00 21.82 2.11 0.616 15.60
Wall, Hor. 2.00 4.92 23.00 2.44 18.86 0.616 139.41
Wall, Vert. 2.00 6.05 19.00 1.98 19.16 0.616 141.63
Grid 2, A-B
Footing Due to combined footing
B-C 1.00 0.55 9.00 21.82 0.42 0.616 3.10
Wall, Hor. 1.00 1.80 23.00 6.67 3.45 0.616 25.50
Wall, Vert. 1.00 6.05 7.00 1.98 3.53 0.616 26.09
Sub-total (10mm x 12m)= 49.14 363.23
TIE Wire No. No of Bars No. Joints Length of TW Total Length Qty of TW
pcs (m) (m) (kgs)
Grid A,D, 1-2
Footing 2 69.00 138.00 0.3 41.40 0.83
Wall, Hor. 2 437.00 874.00 0.3 262.20 5.25
Grid 2, A-B
Wall, Hor. 1 161.00 161.00 0.3 48.30 0.97
Total, Shear Wall Tie Wire= 7.05
CISTERN TANK
No. of Length, RSB No. of Bars At 12 Bar, No. No. of 10mm Weight Total Wgt.
Bottom Slab
x-direction 1.00 2.00 7.00 6.00 1.17 0.616 8.65
y-direction 1.00 1.50 9.00 8.00 1.13 0.616 8.35
Top Slab
x-direction 1.00 2.00 7.00 6.00 1.17 0.616 8.65
y-direction 1.00 1.50 9.00 8.00 1.13 0.616 8.35
4.60 34.00
Less: Manhole= 3.02
Sub-total (10mm x 12m)= 4.00 30.98
pcs (m) (m) (kgs)
Bottom Slab 1 63.00 63.00 0.3 18.90 0.38

Top Slab 1 63.00 63.00 0.3 18.90 0.38
Less: Manhole= 1 16.00 16.00 0.3 4.80 0.10
Total, Cistern Tank Tie Wire= 0.66
STAIRS
No. of Length, RSB No. of Bars At 12 Bar, No. No. of 10mm Weight Total Wgt.
Ground Floor to Second Floor
Bottom bars 2.00 4.26 8.00 2.82 5.68 0.616 41.99
BB, Horizontal 2.00 0.77 13.00 15.58 1.67 0.616 12.34
Top bars 2.00 4.30 5.00 2.79 3.59 0.616 26.54
TB, Horizontal 2.00 0.77 15.00 15.58 1.93 0.616 14.27
Cut Bars 2.00 0.80 8.00 15.00 1.07 0.62 7.91
2.00 2.20 8.00 5.45 2.94 0.62 21.73
Landing, Hor 2.00 1.87 8.00 6.42 2.50 0.62 18.48
Second Floor to Roof Deck

Bottom bars 6.00 4.16 8.00 2.88 16.64 0.616 123.00
BB, Horizontal 6.00 0.77 13.00 15.58 5.01 0.616 37.03
Top bars 6.00 4.30 5.00 2.79 10.75 0.616 79.46
TB, Horizontal 6.00 0.77 15.00 15.58 5.78 0.616 42.73
Cut Bars 6.00 0.80 8.00 15.00 3.20 0.62 23.65
6.00 2.20 8.00 5.45 8.80 0.62 65.05
Landing, Hor 6.00 1.87 8.00 6.42 7.48 0.62 55.29
Sub-total (10mm x 12m)= 77.04 569.47
pcs (m) (m) (kgs)
Ground Floor to Second Floor
Bottom bars 2.00 104.00 208.00 0.3 62.40 1.25
Top bars 2.00 75.00 150.00 0.3 45.00 0.90
Cut Bars 2.00 64.00 128.00 0.3 38.40 0.77
Landing 1.00 64.00 64.00 0.3 19.20 0.39
Second Floor to Roof Deck

Bottom bars 6.00 104.00 624.00 0.3 187.20 3.75
Top bars 6.00 75.00 450.00 0.3 135.00 2.70
Cut Bars 6.00 64.00 384.00 0.3 115.20 2.31
Landing 3.00 64.00 192.00 0.3 57.60 1.16
Total, Cistern Tank Tie Wire= 13.23
12M
5.10638298
4.52830189
5.58139535
6.48648649
5.33333333
2.82352941
0.76666667 220.8 4,181.07 0.766666667 2.80
0.32 76.8 1,454.28
0.55333333 17.7066667 335.29

0.32 10.24 640
0.55333333 8.85333333
0.58666667 18.7733333
0.32 5.12
0.55333333 8.85333333
0.55333333 35.4133333
104.96 1,987.52
402.56 7,622.88
177.12
1.125 3.696 66.528
H 2100
H/2 1050
7.5 2 50 100 7.5
5 100 500 9.6 2.4
3 150 450 -2.4
10 1050
13.6363636
h 3050 24
H/2 1525
18.75 2 50 100
4 100 400
3 150 450
3 200 600 950
12 1550 3100
7.5
h 2750
H/2 1375
2 50 100 8.57142857 8
4 100 400
3 150 450
13.6363636 2 200 400 950
11 1350 2700 -25
18.75
8.57142857
24
12
8.57142857
12
8.57142857
24
20 8.57142857
20
h 2800 h 2500
2 8.57142857 2 50 100 2 50 100
6 100 600 6 100 600
1 6 150 900 4 150 600
2 6 200 1200 6 200 1200
1 20 2800 18 2500
1
3 h 1100 h 2300
2 50 100 2 50 100
4 100 400 6 100 600
2,004.41 4 150 600 4 150 600
518.15882 200 0 5 200 1000
10 1100 17 2300
h 3200
2 50 100
6 100 600
6 150 900
8 200 1600
22 3200
204.5088 excess 1.20

18.936
19.8828
34.0848
43.17408
44.4996
47.15064
28.404
17.6736
5.87016
7.89
5.87016
275.2032
45.4464
79.5312
71.9568
79.5312
45.4464
1,075.06
l 1600 l 3800
H/2 800 H/2 1900
2 50 100 1 50 50
4 100 400 5 100 500
2 150 300 9 150 1350
8 800 15 1900
l 1900 l 4800
H/2 950 H/2 2400
2 50 100 2 50 100
4 100 400 5 100 500
3 150 450 12 150 1800
9 950 19 2400
l 3900 l 1200
H/2 1950 H/2 600
2 50 100 1 50 50
5 100 500 4 100 400
9 150 1350 1 150 150
16 1950 6 600
l 1000
H/2 500
2 50 100
4 100 400
150 0
6 500
2502.48768
RSB
L W H # VOL CONC T L
# L TL # L TL
142.8 0.1 1 14.28 4.33333 1 618.8 4.33333 1 618.8
14.994
spended Slab
111.3 0.1 1 0 6.92593 1 770.85556 6.92593 1 770.856
0
RSB NO. OF PCS.
WT FORMS 10 mm DIA.
762.362 103.13333333
800.48 109
949.694 111.3 134.89972222

997.179 116.865 142
GROUND FLOOR Height Length Area Columns Beams Doors Windows

(m) (m) (Sq m) (Sq m) (Sq m) (Sq m) (Sq m)
Cistern Tank 1.6 3.45 5.52
FRONT
GF - 2nd Grid 1, A-B 3.50 1.60 5.60 0.72 3.36
Grid 1', B-D 3.50 8.4 29.40 15.36
Grid 2, A-B 3.50 2.00 7.00
Grid 2', A-B 3.50 2.00 7.00
Grid 2'', C-D 3.50 2.20 7.70 1.47
Grid 2''', C'-D 3.50 2.20 7.70
Grid 2'''', A-D 3.50 8.40 29.40
REAR
F-Wall Grid 3, A-D 3.50 10.50 36.75 7.70 4.10
LEFT SIDE
GF - 2nd Grid A, 1-2 3.50 5.30 18.55
Grid A, 2-2' 3.50 4.00 14.00 1.40 1.76 3.57 0.24
Grid B, 1-2 3.50 4.90 17.15 2.16 1.47
Grid B, 2-2' 3.50 2.00 7.00 0.90 1.47
Grid B, 2'-3 3.50 1.20 4.20 1.89
Grid C, 1'-2' 3.50 7.20 25.20 2.98
Grid C', 2-3 3.50 1.80 6.30 1.47
RIGHT SIDE
Grid D, 1-2 3.50 5.30 18.55
Grid D, 2-3 3.50 5.30 18.55 3.06 2.16
Sub-total 260.05 15.14 11.79 30.06 0.24
SUMMARY:
SECOND FLOOR Height Length Area Columns Beams Doors Windows

FRONT
2nd - 3rd Grid '1, A-B 3.20 1.35 4.32 0.41
Grid '1, C-D 3.20 4.20 13.44 1.17 2.4
Grid 1, A-B 3.20 1.70 5.44 0.72 3.36
Grid 1, B-C 3.20 3.85 12.32 1.69 1.89 2.04
Grid 1', C-D 3.20 4.10 13.12
Grid 2, A-B 3.20 1.60 5.12 0.72
Grid 2', B'-C' 3.20 1.70 5.44
Grid 2'', B-D 3.20 8.40 26.88 1.03 1.68 2.4
REAR
F-Wall Grid 3, A-D 3.20 10.50 33.60 6.40 4.10
LEFT SIDE
2nd - 3rd Grid A, 1'-1 3.20 1.50 4.80
Grid A, 1-2 3.20 5.30 16.96 1.92 0.54 0.44
Grid B, 1-2 3.20 5.30 16.96 1.92 2.16
Grid B, 2-3 3.20 3.90 12.48 1.28 1.76 1.89 2.4
Grid B', 2'-3' 3.20 2.90 9.28 1.47
Grid C, '1-1 3.20 1.60 5.12 0.54
Grid C, 1-2' 3.20 6.30 20.16 2.56 2.61 3.36
Grid C, 2'-2" 3.20 2.90 9.28
RIGHT SIDE
Grid D, 1-3 3.20 13.30 42.56 4.48 5.45
Sub-total 257.28 18.56 22.87 13.65 9.68
SUMMARY
THIRD FLOOR Height Length Area Columns Beams Doors Windows

FRONT
3rd - 4rth Grid '1, A-B 3.20 1.35 4.32 0.41
Grid '1, C-D 3.20 4.20 13.44 1.20 2.4
Grid 1, A-B 3.20 1.70 5.44 0.72 3.36
Grid 1, B-C 3.20 3.85 12.32 1.69 1.89 2.04
Grid 1', A'-B 3.20 0.70 2.24
Grid 1', C-D 3.20 4.10 13.12
Grid 2, A-B 3.20 1.60 5.12 0.72
Grid 2', B'-C' 3.20 1.70 5.44
Grid 2'', B-D 3.20 8.40 26.88 1.68 2.4
REAR
F-Wall Grid 3, A-D 3.20 10.50 33.60 6.40 4.10
LEFT SIDE
3rd - 4rth Grid A, 1'-1 3.20 1.50 4.80 0.59
Grid 'A, 1-2 3.20 5.60 17.92 1.92 6.435
Grid A', 1-2 3.20 5.30 16.96
Grid B, 2-3 3.20 3.90 12.48 1.28 1.76 1.89 2.4
Grid B', 2'-2" 3.20 2.90 9.28 1.47
Grid C, '1-1 3.20 1.60 5.12 0.59
Grid C, 1-2' 3.20 6.30 20.16 2.56 2.61 3.36
Grid C', 2'-2" 3.20 2.90 9.28
RIGHT SIDE
Grid D, 1-3 3.20 13.30 42.56 4.48 4.10
Sub-total 260.48 16.64 18.46 13.65 15.68
SUMMARY
FOURTH FLOOR Height Length Area Columns Beams Doors Windows

FRONT
4rth-RD Grid '1, A-B 3.20 1.35 4.32 0.41
Grid '1, C-D 3.20 4.20 13.44 1.20 2.4
Grid 1, A-B 3.20 1.70 5.44 0.72 3.36
Grid 1, B-C 3.20 3.85 12.32 1.69 1.89 2.04
Grid 1', A'-B 3.20 0.70 2.24
Grid 1', C-D 3.20 4.10 13.12
Grid 2, A-B 3.20 1.60 5.12 0.72
Grid 2', B'-C' 3.20 1.70 5.44
Grid 2'', B-D 3.20 8.40 26.88 2.52 1.68 2.4
REAR
F-Wall Grid 3, A-D 3.20 10.50 33.60 6.40 2.73
LEFT SIDE
4rth-RD Grid A, 1'-1 3.20 1.50 4.80 0.39
Grid 'A, 1-2 3.20 5.60 17.92 7.04
Grid A', 1-2 3.20 5.30 16.96 0.30
Grid B, 2-3 3.20 3.90 12.48 1.28 1.17 1.89 2.4
Grid B', 2'-2'' 3.20 2.90 9.28 1.47
Grid C, '1-1 3.20 1.60 5.12 0.72
Grid C, 1-2' 3.20 6.30 20.16 2.56 1.92 3.36
Grid C, 2'-2" 3.20 2.90 9.28
RIGHT SIDE
Grid D, 1-3 3.20 13.30 42.56 4.48 3.36
Sub-total 260.48 14.72 17.84 13.65 16.28
SUMMARY
ROOF DECK Height Length Area Columns Beams Doors Windows

FRONT
RD Grid 1, 'A-A' 2.65 2.20 5.83
Grid 1, A'-B' 2.65 1.90 5.04
Grid 2, 'A-B' 2.65 3.85 10.20 0.18
Grid 2', A-B 2.90 2.30 6.67
REAR
F-Wall Grid 3, A-B 1.10 2.00 2.20 0.44
Grid 3, B-D 2.30 8.70 20.01 2.30
LEFT SIDE
RD Grid 'A, 1-2 2.65 5.30 14.05 3.08
Grid A, 2-3 2.65 1.40 3.71 0.24
Grid A, 1'-1 2.65 1.50 3.98
Grid A', 1'-2 2.65 3.40 9.01
Grid B, 2-2' 2.82 1.40 3.95 1.47
Grid B', 1'-2 2.65 3.40 9.01 1.47
RIGHT SIDE
Grid D, 1-3 2.30 13.30 30.59 2.76
Sub-total 124.25 5.68 0.00 2.94 3.32
SUMMARY
Net Area
(Sq m)
5.52 6" CHB
1.52 4" CHB

14.04 4" CHB
Shear Wall
7.00 4" CHB
6.23 4" CHB
7.70 4" CHB
29.40 4" CHB
24.96 6" CHB
Shear wall
7.04 6" CHB
13.52 4" CHB
4.63 4" CHB
2.31 4" CHB
22.23 4" CHB
4.83 4" CHB
Shear wall
13.33 6" CHB
50.84 6" CHB 164.24

113.41 4" CHB
Shear wall
Net Area
(Sq m)
3.92 6" CHB

9.87 6" CHB
1.36 4" CHB
6.70 4" CHB
13.12 4" CHB
4.40 4" CHB
5.44 4" CHB
21.78 4" CHB
23.11 6" CHB
4.80 6" CHB

14.06 6" CHB
12.88 4" CHB
5.16 4" CHB
7.81 4" CHB
4.58 4" CHB
11.63 4" CHB
9.28 4" CHB
32.64 6" CHB
88.39 6" CHB

104.13 4" CHB
Net Area
(Sq m)
3.92 6" CHB

9.84 6" CHB
1.36 4" CHB
6.70 4" CHB
2.24 4" CHB
13.12 4" CHB
4.40 4" CHB
5.44 4" CHB
22.80 4" CHB
23.11 6" CHB
4.22 6" CHB

9.57 6" CHB
16.96 4" CHB
5.16 4" CHB
7.81 4" CHB
4.54 4" CHB
11.63 4" CHB
9.28 4" CHB
33.99 6" CHB

84.63 6" CHB
110.07 4" CHB
Net Area
(Sq m)
3.92 6" CHB

9.84 6" CHB
1.36 4" CHB
6.70 4" CHB
2.24 4" CHB
13.12 4" CHB
4.40 4" CHB
5.44 4" CHB
20.28 4" CHB
24.47 6" CHB
4.41 6" CHB

10.88 6" CHB
16.66 4" CHB
5.74 4" CHB
7.81 4" CHB
4.40 4" CHB
12.32 4" CHB
9.28 4" CHB
34.72 6" CHB
88.24 6" CHB

108.39 4" CHB
Net Area
(Sq m)
5.83 6" CHB

5.04 6" CHB
10.02 4" CHB
6.67 4" CHB
1.76 6" CHB

17.71 6" CHB
10.97 6" CHB
3.47 6" CHB
3.98 6" CHB
9.01 4" CHB
2.48 4" CHB
7.54 4" CHB
27.83 6" CHB
48.76 6" CHB

35.72 4" CHB
TUBULARS
UNIT COST
ITEM QUANTITY UNIT AMOUNT
MATERIAL LABOR CONTINGENCY
Sun Buffer 0 0
2x4 17 pcs 1470 588 308.7 40,233.90
Railings Front (2F-4F)
2x4 3 pcs 1470 588 308.7 7,100.10
1x1 7 pcs 470 188 98.7 5,296.90
Railings Front (Deck) 0 0
2x4 4 pcs 1470 588 308.7 9,466.80
2x2 2 pcs 930 372 195.3 2,994.60
1x1 2 pcs 470 188 98.7 1,513.40
Railings Left (2F-4F) 0 0
2x4 5 pcs 1470 588 308.7 11,833.50
1x1 11 pcs 470 188 98.7 8,323.70
Stairs 0 0
2x3 15 pcs 1220 488 256.2 29,463.00
1x1 23 pcs 470 188 98.7 17,404.10
2x4 6 pcs 1470 588 308.7 14,200.20
Doors 0 0
Door 4 0 0
2x4 (Jamb) 5 pcs 1470 588 308.7 11,833.50
2x4 (Door) 28 pcs 1470 588 308.7 66,267.60
Door 6 0 0
2x4 (Jamb) 1 pcs 1470 588 308.7 2,366.70
2x4 (Door) 4 pcs 1470 588 308.7 9,466.80
Door 7 0 0
2x4 (Jamb) 1 pcs 1470 588 308.7 2,366.70
2x4 (Door) 3 pcs 1470 588 308.7 7,100.10
10mm Square bar 29 pcs 219.65 87.86 46.1265 10,255.46
40mm x 3mm Flat Bar 7 pcs 336 134.4 70.56 3,786.72
Miscelleneous
4" Cutting Disk 35 pcs 35 14 7.35 1,972.25
Welding Rod 25 kgs 2400 960 504 96,600.00
16mm Steel Hinges 30 pcs 60 24 12.6 2,898.00
Steel handle 10 pcs 250 100 52.5 4,025.00
Red Oxide Primer 8 pail 2021 808.4 424.41 26,030.48
Paint Thinner 13 gal 400 160 84 8,372.00
QDE Top Coat Paint 5 pail 3488 1395.2 732.48 28,078.40
4" Paint Roller 4 pcs 180 72 37.8 1,159.20
2" Paint Brush 4 pcs 65 26 13.65 418.60
1" Paint Brush 3 pcs 40 16 8.4 193.20
NET AMOUNT 431,020.91
MEZZANINE FLOOR
UNIT PRICE
ITEMS QTY UNIT
MATERIALS LABOR CONTINGENCY
FLOOR
1 4" x 4" x 7 4 PCS 3,070.00 3,070.00 921.00
2 2" x 2" x 4 3 PCS 1,294.00 1,294.00 388.20
3 2" x 4" x 1. 19 PCS 1,098.00 1,098.00 329.40
4 2" x 2" x 1. 1 PCS 781.00 781.00 234.30
5 1/2" Dyna B 32 PCS 50.00 50.00 15.00
6 1/2" Concrete 1 PCS 450.00 450.00 135.00
7 5/32" Steel D 4 PCS 105.00 105.00 31.50
8 3/8" Steel Dr 2 PCS 295.00 295.00 88.50
9 Welding Ro 8 KGS 100.00 100.00 30.00
10 4" Cutting D 12 PCS 35.00 35.00 10.50
11 1/2" Phenol 14 PCS 750.00 750.00 225.00
12 1 1/2" Blac 2 BOX 220.00 220.00 66.00
13 Red Oxide 3 GAL 420.00 420.00 126.00
14 Paint Thinne 3 LIT 150.00 150.00 45.00
15 4" Paint Roll 3 PCS 80.00 80.00 24.00
16 4" Paint Bru 3 PCS 60.00 60.00 18.00
17 Paint Tray 2 PCS 180.00 180.00 54.00
SUB-TOTAL
WALL
1 4.5mm Ficem Board7 PCS 430.00 258.00 103.20
2 0.5mm Metal Stud12 PCS 195.00 117.00 46.80
3 0.5mm Metal Track10 PCS 195.00 117.00 46.80
4 5/32 x 1/2" Blind Rivet
1 BOX 500.00 300.00 120.00
5 1/2" Hardie Screw1 BOX 700.00 420.00 168.00
6 Hardie Putty 2 GAL 350.00 210.00 84.00
Hardie
7 Perporated 1 PCS 300.00 180.00 72.00
Tape
Sand Paper
8 (#120 & 1 M 250.00 150.00 60.00
#80)
Primer -
9 1 GAL 900.00 540.00 216.00
Flat Latex
10 Top Coat - 1 GAL 700.00 420.00 168.00

Flat Latex
1.0m X
1.20m
11 2 SET 8,000.00 4,800.00 1,920.00
Jalousy
Window
SUB-TOTAL
TOTAL
Available Design Excess / Less Area
2x2 4 2 2.00 2.4
2x1 6 0 6.00
1x1 40 43 (3.00) 25.8
2x4 87 73 14.00 131.4
2x3 14 15 (1.00) 22.5
182.1
16
12.8
6.4
19.8
12
14.4
3
42
WELD 126.4 m 17.696
21.075
418,970.30
UNIT PRICE AMOUNT
7,061.00 28,244.00
2,976.20 8,928.60
2,525.40 47,982.60
1,796.30 1,796.30
115.00 3,680.00
1,035.00 1,035.00
241.50 966.00
678.50 1,357.00
230.00 1,840.00
80.50 966.00
1,725.00 24,150.00
506.00 1,012.00
966.00 2,898.00
345.00 1,035.00
184.00 552.00
138.00 414.00
414.00 828.00
SUB-TOTAL 127,684.50
791.20 5,538.40
358.80 4,305.60
358.80 3,588.00
920.00 920.00
1,288.00 1,288.00
644.00 1,288.00
552.00 552.00
460.00 460.00
1,656.00 1,656.00
1,288.00 1,288.00
14,720.00 29,440.00
SUB-TOTAL 50,324.00
TOTAL 178,008.50
SUMMARY OF EQUIPMENT RENTAL, LABOR RATES & MATERIAL COST
Name of Project : CONSTRUCTION OF FOUR (4) STOREY COMMERCIAL BUILDING

Location : BULANAO, TABUK CITY, KALINGA
Labor Cost 40.00%
CONSTRUCTION MATERIALS
Concrete Materials Unit Price Unit

CHB 4" thk P 14.00 Per pc
CHB 6" thk P 19.00 Per pc
Portland Cement P 245.00 Per bag
Washed Sand P 400.00 Per cu.m.
Sahara Cement P 60.00 Per pack
10mmØ x 12m RSB (Grade 60) P 52.50 Per kgs.
G.I Tie Wire P 80.00 Per kgs.
Gravel, 3/4 size P 400.00 Per cu.m.
Ready Mix Concrete P 4,608.00 Per cu.m.
4'x8'x1/4" Phenolic Board P 950.00 Per pc
2"x3"x8' Rough Lumber P 240.00 Per pc
2"x2"x8' Rough Lumber P 180.00 Per pc
Assorted CWN P 80.00 Per pc
Scaffoldings(Rental Basis) P 200,000.00 Per Lot
Painting Materials Unit Price Unit

Conc. Neutralizer P 90.00 Per gal
Paint Primer P 650.00 Per gal
Masonry Putty P 450.00 Per gal
Finishing Paint, Semi-gloss P 714.00 Per gal
Skim coat P 650.00 Per bag
Paint Brush P 70.00 Per pc.
Paint Roller P 85.00 Per pc.
Roller Pan P 80.00 Per pc.
Paint thinner P 300.00 Per gal
WaterProofing (Plexibond) P 1,700.00 Per gal
Sand Paper # 100 P 60.00 Per m
Tile Materials Unit Price Unit

Polished Floor Tiles 60cm x 60cm P 250.00 Per pc
Non- Skid Floor Tiles 30cm x 30cm P 90.00 Per pc
Cement P 245.00 Per bag
Tile Adhesive P 350.00 Per bag
Tile grout P 150.00 Per kg
Washed Sand P 400.00 Per cu.m.
Floor Tiles 20cm x 20cm P 20.00 Per pc
Wall Tiles 20cm x 20cm P 20.00 Per pc
Tile trim P 199.00 Per pc
Plumbing Works Unit Price Unit

Water closet/Lavatory w/ Acces. P 15,500.00 Per set
Urinal P 4,560.00 Per set
Kitchen Sink P 3,000.00 Per set
Ceiling Works Unit Price Unit
Fiber Cement Board P 485.00 Per pc
Metal double furring Channel P 170.00 Per pc
Metal carrying channel P 150.00 Per pc
Wall Angle 1'' x 1'' x 10' P 75.00 Per pc
Blind Rivets P 1.50 Per pc
Toks with screw P 6.00 Per pc
W-clip P 5.00 Per pc
Doors & Windows Unit Price Unit

D1: Main Door (900x2100) P 12,500.00 Per Set
D2: Solid Door (800x2100) P 9,000.00 Per Set
D3: CR Door (700x2100) P 3,750.00 Per Set
D4: Room Door (800x2100) P 9,000.00 Per Set
D5: Aluminum Frame (1600x2100) P 9,240.00 Per Set
D6: Glass Door w/ Tempered Glass (3200x2400) P 61,950.00 Per Set
D7: Main Door (1000x2100) P 13,500.00 Per Set
W1: Aluminum Powder Coated (1700x1200) P 6,240.00 Per Set
W6: Aluminum Sliding (600x400) P 1,600.00 Per Set
Steel Works Unit Price Unit

2"x4" Tubular Top/vertical frame P 1,390.00 Per pc
2"x2" Tubular Bottom frame P 880.00 Per pc
1"x1" Tubular Railing Grills P 445.00 Per pc
Welding rod P 90.00 Per kg
Epoxy primer P 720.00 Per gal
Cutting disk P 60.00 Per pc
Steel Works Unit Price Unit

1"x2" Tubular P 660.00 Per pc
2" x 1/4" Flat Bar P 580.00 Per pc
Tempered Glass w/ Clip & bolt P 750.00 Per sq ft
Wall Cladding Works Unit Price Unit

Wall Cladding(Front Portion) P 600.00 Per m
Wall cladding (Left side portion) P 600.00 Per m
Fixed glass w/ Frame P 340.00 Per Sq ft
Roofing works Unit Price Unit

I-Beam for Rafter P 16,500.00 per pc
100 x 50 x 2.00mm C-Purlin P 950.00 per pc
Pre-painted Rib-type roofing P 485.00 per m
12mm x 6m Sag rods P 172.00 per pc
Roofing insulator P 4,500.00 per roll
Chiken wire mesh P 500.00 per roll
Pre-painted ridge roll P 360.00 per pc
End Flashing P 380.00 per pc
Gutter, Pre-painted P 380.00 per pc
Teckscrew 2-1/2" P 1.50 per pc
Roof Sealant P 180.00 per liter
Blind Rivets P 1.00 per pc
EQUIPMENT: Rental Rate Unit
Pumpcrete w/ complete accessories
a. Ground floor P 250.00 Per Cu m
b. Second floor P 300.00 Per Cu m
c. Third floor P 350.00 Per Cu m
d. Fourth floor P 400.00 Per Cu m
e. Fifth floor P 450.00 Per Cu m
Sep-21
157 42.43243243 46.027027

45.6705385
2000 58.82352941
228 42.77673546
700
450
12.9179532 320.00
220 88
5.92072855 82.67490048
749.320527
999 166
0.45
ROOF DECK
Floor Tile Works
Open Space 107.35 Sq. m.

Room 6.31 Sq. m.
Stairs & landing= 2.72 Sq. m.
Qty= 113.66 Sq. m.
Concrete Topping + Water Proofing

Materials Unit Qty. Unit Cost
a. Cement bags 25.00 290.00
b. Sahara bags 25.00 60.00
c. Sand cu.m. 4.03 1,000.00
Sub-total
Tiles
a. Floor Tiles 30cm x 30cm Pcs 1,252.00 69.00
b. Tile Adhesive Bag 23.00 350.00
c. Tile grout Kg. 29.00 150.00
d. Sand Cu m 6.00 400.00
Sub-total
WOOD ACCENT WALL CLADDING (AS PER CONTRACT)
Second Floor
1.2.h.4 Wall Cladding & Fixed Glass

Qty= 1.00 Lumpsum

a. Wall Cladding(Front Portion) m 32.00 600.00
b. Wall cladding (Left side portion) m 30.00 600.00
Sub-total
Third Floor

Qty= 1.00 Lumpsum

Sub-total
Fourth Floor

Qty= 1.00 Lumpsum

Sub-total
Roof Deck

Qty= 1.00 Lumpsum

a. Wall cladding (Left side portion) m 49.00 600
Sub-total
GRILLS
UNIT COST
ITEM QUANTITY UNIT
MATERIAL LABORCONTINGENCY
10mm Square bar 30 pcs 219.65 87.86 46.1265
40mm x 3mm Flat 7 pcs 336 134.4 70.56
Miscelleneous
4" Cutting Disk 15 pcs 35 14 7.35
Welding Rod 7 kgs 100 40 21
Red Oxide Primer 1 pail 2021 808.4 424.41
Paint Thinner 1 gal 400 160 84
QDE Top Coat Paint 1 pail 3488 1395.2 732.48
1" Paint Brush 4 pcs 40 16 8.4
TOTAL 6639.65 2655.86 1394.327
CK
orks Open Space
Stairs & landing=
Concrete Topping + Water Proofing

Materials
a. Cement
b. Sahara
Materials Cost Labor Cost Contingency Total Cost c. Sand
7,250.00 2,900.00 1,522.50 11,672.50
1,500.00 600.00 315.00 2,415.00
4,030.00 1,612.00 846.30 6,488.30 Paint
12,780.00 5,112.00 2,683.80 20,575.80 Materials
a. Davies EpoPatch (set)
b. Davies Acreex Rubberized
Materials Cost Labor Cost Contingency Total Cost c. Davies Acreex reducer
86,388.00 34,555.20 18,141.48 139,084.68 d. Roller Pan
8,050.00 3,220.00 1,690.50 12,960.50 e. Paint Roller
4,350.00 1,740.00 913.50 7,003.50 f. Paint Brush
2,400.00 960.00 504.00 3,864.00
101,188.00 40,475.20 21,249.48 162,912.68
NG (AS PER CONTRACT) FRON
or Plastering Works
Qty=
Lumpsum Materials Unit

a. Portland Ce Bag
Materials Cost Labor Cost Contingency Total Cost b. Sahara Ce Bag
19,200.00 7,680.00 4,032.00 30,912.00 c. Sand Cu m
18,000.00 7,200.00 3,780.00 28,980.00 d. Shera Planpc
37,200.00 14,880.00 7,812.00 59,892.00
or Painting Works
Qty=
Lumpsum Materials Unit

a. Conc. NeutrGal
Materials Cost Labor Cost Contingency Total Cost b. Paint Prim Gal
19,200.00 7,680.00 4,032.00 30,912.00 c. Masonry PuGal
21,600.00 8,640.00 4,536.00 34,776.00 d. Finishing PGal
40,800.00 16,320.00 8,568.00 65,688.00 e. Skim coat Bag
f. Assorted PaPc.
or g. Assorted PPc.
h. Roller Pan Pc.
i. Paint thinn l
Lumpsum j. WaterproofGal
k. Cement Bag
Materials Cost Labor Cost Contingency Total Cost l. Assorted SM
19,200.00 7,680.00 4,032.00 30,912.00
21,600.00 8,640.00 4,536.00 34,776.00
40,800.00 16,320.00 8,568.00 65,688.00
k
i
Lumpsum
Materials Cost Labor Cost Contingency Total Cost

29,400.00 11,760.00 6,174.00 47,334.00
29,400.00 11,760.00 6,174.00 47,334.00
AMOUNT
10,609.10
3,786.72
845.25
1,127.00
3,253.81
644.00
5,615.68
257.60
26,139.16
Rubber Paint Works

Room 6.31 Sq. m.
Qty= 113.66 Sq. m.
ter Proofing
Unit Qty. Unit Cost Materials Cost Labor Cost Contingency Total Cost
bags 34.00 290.00 9,860.00 3,944.00 2,070.60 15,874.60
bags 34.00 60.00 2,040.00 816.00 428.40 3,284.40
cu.m. 4.03 1,000.00 4,030.00 1,612.00 846.30 6,488.30
Sub-total 15,930.00 6,372.00 3,345.30 25,647.30
Unit Qty. Unit Cost Materials Cost Labor Cost Contingency Total Cost
gal 11.00 3,080.00 33,880.00 13,552.00 7,114.80 54,546.80
gal 11.00 1,547.00 17,017.00 6,806.80 3,573.57 27,397.37
gal 2.00 800.00 1,600.00 640.00 336.00 2,576.00
Pcs 2.00 80.00 160.00 64.00 33.60 257.60
Pcs 2.00 85.00 170.00 68.00 35.70 273.70
Pcs 2.00 70.00 140.00 56.00 29.40 225.40
Sub-total 52,967.00 21,186.80 11,123.07 85,276.87
FRONT AND LEFT SIDE (TOTAL)
41.24 sq.m.
Qty. Unit Cost Materials Cost Labor Cost Contingency Total Cost
19.00 290.00 5,510.00 5,510.00 1,653.00 12,673.00
19.00 60.00 1,140.00 1,140.00 342.00 2,622.00
1.55 1,000.00 1,550.00 1,550.00 465.00 3,565.00
2.00 195.00 390.00 390.00 117.00 897.00
Sub-total 8,200.00 8,200.00 2,460.00 18,860.00
41.24 sq.m.
Qty. Unit Cost Materials Cost Labor Cost Contingency Total Cost
2 90.00 180.00 108.00 43.20 331.20
6 650.00 3,900.00 2,340.00 936.00 7,176.00
14 450.00 6,300.00 3,780.00 1,512.00 11,592.00
6 714.00 4,284.00 2,570.40 1,028.16 7,882.56
14 650.00 9,100.00 5,460.00 2,184.00 16,744.00
4 85.00 340.00 204.00 81.60 625.60
4 70.00 280.00 168.00 67.20 515.20
3 80.00 240.00 144.00 57.60 441.60
9 120.00 1,080.00 648.00 259.20 1,987.20
25 900.00 22,500.00 13,500.00 5,400.00 41,400.00
5 290 1,450.00 870.00 348.00 2,668.00
2 250.00 500.00 300.00 120.00 920.00
Sub-total 10,380.00 6,228.00 2,491.20 92,283.36

72,564.31
127,458.64
200,022.95
Multi-Rib Cladding Finish
Unit Cost
Item Quantity Unit
Material Cost Labor Contingency Unit Price
0.4mm MultiRib (std.) 200.2 l.m. 320.00 256.00 86.40 662.40
0.4mm Plain Sheet 13 l.m. 320.00 256.00 86.40 662.40
Welding Rod 8 kg 100.00 80.00 27.00 207.00
4" x 4" x 7mm Angle Bar 5 pcs 3,070.00 2,456.00 828.90 6,354.90
2" x 2" x 4mm Angle Bar 12 pcs 1,294.00 1,035.20 349.38 2,678.58
1/2" Dyna Bolt 36 pcs 50.00 40.00 13.50 103.50
Red Oxide 6 gal 420.00 336.00 113.40 869.40
2" x 3" x 6mm C-Purlins 36 pcs 1,317.60 1,054.08 355.75 2,727.43
1/2" Concrete Drill Bit 1 pcs 450.00 360.00 121.50 931.50
5/32" Steel Drill Bit 4 pcs 105.00 84.00 28.35 217.35
3/8" Steel Drill Bit 2 pcs 295.00 236.00 79.65 610.65
Bolt 920 pcs 20.00 16.00 5.40 41.40
50mm Tok Screws 3156 pcs 2.65 2.12 0.72 5.49
Total 14,265.61
VS
Plaster and Paint Finish with water proofing

Plastering (w/ Sahara)
Unit Cost
Item Quantity Unit
Material Cost Labor Contingency
GF 19.71 sq.m. 3,573.03 2,956.50 979.43
2F 42.048 sq.m. 7,605.22 6,307.20 2,086.86
3F 42.048 sq.m. 7,614.89 6,307.20 2,088.31
4F 42.048 sq.m. 7,599.34 6,307.20 2,085.98
DECK 15.768 sq.m. 2,849.59 2,365.20 782.22
Sub-total
Water-proofing (Plexibond @ 3 coats for Vertical Surface)

Unit Cost
Item Quantity Unit
Material Cost Labor Contingency
GF 3 pails 9,560.25 3,824.10 2,007.65
2F 6 pails 19,120.50 7,648.20 4,015.31
3F 6 pails 19,120.50 7,648.20 4,015.31
4F 6 pails 19,120.50 7,648.20 4,015.31
DECK 2 pails 6,373.50 2,549.40 1,338.44
Sub-total
Total
193.8387
Total 194
132,612.48
8,611.20
1,656.00
31,774.50
32,142.96
3,726.00
5,216.40
98,187.55
931.50
869.40
1,221.30
38,088.00 2.1455
17,312.24
372,349.53 63 10.5
Total
7,508.96 2.0742143
15,999.29
16,010.41
15,992.52
5,997.01
61,508.18
Total
15,392.00
30,784.01
30,784.01
30,784.01
10,261.34
118,005.35
179,513.53
DETAILED ESTIMATES
ITEM 2.0 STRUCTURAL WORKS
2.1 FOOTING
Qty= 23.60 Cu. m.
Materials Unit Qty. Unit Cost Materials Cost Labor Cost Total Cost
a. Ready Mix Concrete(plus 5% loss) Cu m 24.78 4,608.00 114,186.24 45,674.50 159,860.74
b. Misc. Hardwares (3% of Materials Cost) Lot 1.00 3,425.59 3,425.59 1,370.24 4,795.83
Sub-total 117,611.83 47,044.74 164,656.57
2.2 BEAMS
2.2.1 GF Qty= 6.89 Cu. m.
b. Misc. Hardwares (3% of Materials Cost) Lot 1.00 1,000.10 1,000.10 400.04 1,400.14
C. Pumpcrete w/ accessories Cu m 7.23 250.00 1,808.63 723.45 2,532.08
Sub-total 36,145.31 14,458.12 50,603.43
2.2.2 2F Qty= 11.19 Cu. m.
C. Pumpcrete w/ accessories Cu m 11.75 300.00 3,524.85 1,409.94 4,934.79
Sub-total 59,290.80 23,716.32 83,007.12
2.2.3 3F Qty= 11.38 Cu. m.
Sub-total 60,894.97 24,357.99 85,252.96
2.2.4 4F Qty= 10.62 Cu. m.
Sub-total 57,385.72 22,954.28 80,340.00
2.2.5 RD Qty= 6.86 Cu. m.
b. Misc. Hardwares (3% of Materials Cost) Lot 1.00 995.74 995.74 398.30 1,394.04
Sub-total 37,428.51 14,971.41 52,399.92
2.3 COLUMNS
2.3.1 Footing to 2F Qty= 14.64 Cu. m.
Sub-total 76,802.21 30,720.88 107,523.09
2.3.2 2F to 3F Qty= 6.81 Cu. m.
Sub-total 36,083.14 14,433.26 50,516.40
2.3.3 3F to 4F Qty= 6.81 Cu. m.
Sub-total 36,440.67 14,576.27 51,016.94
2.3.4 4F to RD Qty= 6.81 Cu. m.
Sub-total 36,798.19 14,719.28 51,517.47
2.3.5 RD to Top of Firewall Qty= 3.39 Cu. m.
b. Misc. Hardwares (3% of Materials Cost) Lot 1.00 492.07 492.07 196.83 688.90
Sub-total 18,496.03 7,398.41 25,894.44
2.4 GRADE/SUSPENDED SLABS

2.4.1 Ramp Qty= 1.86 Cu. m.
Materials Unit Qty. Unit Cost Materials Cost Labor Cost S&C
b. Misc. Hardwares (3% of Materials Cost) Lot 1.00 2,072.77 2,072.77 829.11 435.28
a. RSB, Grade 60 Kgs. 17.96 55.00 987.80 395.12 1,382.92
C. Rough finish Cu m 1.95 350.00 683.26 273.30 143.48
Sub-total 12,739.38 5,095.75 3,850.75
2.4.1 GF Qty= 14.28 Cu. m.
Sub-total 76,413.02 30,565.21 106,978.23
2.4.2 2F Qty= 12.42 Cu. m.
Sub-total 66,460.07 26,584.03 93,044.10
2.4.3 3F Qty= 12.89 Cu. m.
Sub-total 68,975.07 27,590.02 96,565.09
2.4.4 4F Qty= 12.91 Cu. m.
Sub-total 69,759.85 27,903.94 97,663.79
2.4.5 RD Qty= 11.11 Cu. m.
Sub-total 60,616.74 24,246.70 84,863.44
2.5 SHEAR WALLS

Qty= 12.32 Cu. m.
Sub-total 65,278.16 26,111.27 91,389.43
2.6 STAIRS
Qty= 4.38 Cu. m.
b. Misc. Hardwares (3% of Materials Cost) Lot 1.00 635.77 635.77 254.31 890.08
Sub-total 21,827.96 8,731.19 30,559.15
2.7 REINFORCING STEEL BARS

Quantity:
16mm x 12m Grade 60 (Main RSB):
Footing= 1,311.13 Kgs.
Columns= 7,622.87 Kgs.
Beams= 6,338.77 Kgs.
16,036.41 Kgs.
10mm x 12m Grade 60 (Stirrups/Ties):
Columns= 3,830.23 Kgs.
Beams= 2,502.53 Kgs.
Shear Walls= 363.23 Kgs.
Slab= 5,152.22 Kgs.
Stairs= 569.47 Kgs.
Cistern Tank= 30.98 Kgs.
13,071.09 Kgs.
Qty= 29,107.50 Kgs.
a. RSB, Grade 60 Kgs. 30,562.88 52.50 1,604,551.02 641,820.41 2,246,371.43
b. # 16 Tie Wire Kgs. 386.89 80.00 30,951.20 12,380.48 43,331.68
c. Misc. Hardwares(2% of Materials) Lot 1.00 32,710.04 32,710.04 13,084.02 45,794.06
Sub-total 1,668,212.26 667,284.91 2,335,497.17
2.8 FORMS AND FORMWORKS

Qty= 1.00 Lot
2.8.1 Footing to GF
a. 4'x8'x1/4" Phenolic Board Pc. 9.00 950.00 8,550.00 3,420.00 11,970.00
b. 2"x3"x8' Rough Lumber Pc. 96.00 240.00 23,040.00 9,216.00 32,256.00
c. 2"x2"x8' Rough Lumber Pc. 48.00 180.00 8,640.00 3,456.00 12,096.00
d. Assorted CWN Kgs. 5.00 80.00 400.00 160.00 560.00
Sub-total 40,630.00 16,252.00 56,882.00
2.8.2 Shear Walls

d. Assorted CWN Kgs. 10.00 80.00 800.00 320.00 1,120.00
Sub-total 37,930.00 15,172.00 53,102.00
2.8.3 GF To 3F Columns
Sub-total 132,950.00 53,180.00 186,130.00
2.8.4 2F Beams
c. 2"x2"x8' Rough Lumber Pc. 9.00 180.00 1,620.00 648.00 2,268.00
Sub-total 26,490.00 10,596.00 37,086.00
2.8.5 2F To 3F Columns
Sub-total 67,400.00 26,960.00 94,360.00
2.8.6 3F Beams
a. 4'x8'x1/4" Phenolic Board Pc. 15.00 80.00 1,200.00 0.00 1,200.00
b. 2"x3"x8' Rough Lumber Pc. 64.00 300.00 19,200.00 0.00 19,200.00
c. 2"x2"x8' Rough Lumber Pc. 11.00 1,700.00 18,700.00 0.00 18,700.00
Sub-total 39,520.00 0.00 39,520.00
2.8.7 2F and 3F Slabs

b. Misc. Hardwares (Tie wires) Lot 1.00 80.00 80.00 32.00 112.00
Sub-total 85,580.00 34,232.00 119,812.00
2.8.8 4F and RD Slabs Slabs
b. 2"x3"x8' Rough Lumber Pc. 1.00 80.00 80.00 32.00 112.00
b. 2"x2"x8' Rough Lumber Pc. 11.00 650.00 7,150.00 0.00 7,150.00
d. Assorted CWN Kgs. 3.00 450.00 1,350.00 0.00 1,350.00
Sub-total 94,080.00 34,232.00 128,312.00
Note: FORMS of the Ground Beam/Column to Third Floor Column/Beam will be re-use in
the Third floor column to the roof column/beam.
2.9 SCAFFOLDINGS
Qty= 1.00 Lot
a. Assorted GI Pipe scaffolding materials
with complete accessories.
at Rental Basis Lumpsum 1.00 200,000.00 200,000.00 80,000.00 280,000.00
Sub-total 200,000.00 80,000.00 280,000.00
SUMMARY OF ITEM 2: STRUCTURAL WORKS

Materials Cost Labor Cost Total Cost
2.1 FOOTING 117,611.83 47,044.74 164,656.57
2.2 BEAMS 251,145.31 100,458.12 351,603.43
2.3 COLUMNS 204,620.24 81,848.10 286,468.34
2.4 GRADE/SUSPENDED SLABS 342,224.75 136,889.90 479,114.65
2.5 SHEAR WALLS 65,278.16 26,111.27 91,389.43
2.7 REINFORCING STEEL BARS 1,668,212.26 667,284.91 2,335,497.17
2.8 FORMS AND FORMWORKS 390,980.00 156,392.00 547,372.00
2.9 SCAFFOLDINGS 200,000.00 80,000.00 280,000.00
GRAND TOTAL 3,240,072.55 1,296,029.04 4,536,101.59
9,072,203.18
106,200.00
164,656.57
91,389.43
11,453.10
2,335,497.17
AT No of forms
HT WD 2.4 PnB say No. of PnB
2 0.45 5.333333 5 24 4.8 5
0.35 6.857143 6 24 4 4
56,882.00
AT
HT WD 2.4 PnB No. of PnB
2 4.8 4 16
1.6 1.333333 2.666667 3
53,102.00
AT No of forms at 3.05m ht
HT WD 2.4 PnB say No. of PnB no of forms
3.05 0.45 2.666667 2 24 12 12 1.5 18
0.35 3.428571 3 24 8 8 1.5 12
186,130.00
AT No of forms
Length WD 2.4 PnB say No. of PnB
4.8 0.45 5.333333 5 57.5 11.5 12
0.45 5.333333 8 28 3.5 3.5
0.45 1 8 10 1.25 1.5
1.625 1.5
Slab
10.5 8.75 9 45
10.6 4.416667 5
AT No of forms
Length WD 2.4 PnB say No. of PnB
4.8 0.45 5.333333 5 32 6.4 7
0.3 8 8 32 4 4
0.25 1 8 32 4 4
DETAILED ESTIMATES
ITEM 1.0 ARCHITECTURAL WORKS
ITEM 1.1 GROUND FLOOR
1.1.a MASONRY WORKS

1.1.a.1 Masonry Walls(includes Cistern Tank) Qty= 113.41 Sq. m. 4" CHB
Qty= 50.84 Sq. m. 6" CHB
Qty= 164.24 Sq. m.
a. CHB 4" thk Pc. 1,489.00 14.00 20,846.00 8,338.40 29,184.40
b. CHB 6" thk Pc. 668.00 19.00 12,692.00 5,076.80 17,768.80
c. Portland Cement Bag 176.00 245.00 43,120.00 17,248.00 60,368.00
d. Washed Sand Cu m 10.00 400.00 4,000.00 1,600.00 5,600.00
e. 10mmØ x 6m RSB Kg. 412.00 52.50 21,630.00 8,652.00 30,282.00
f. G.I Tie Wire Kg. 6.00 80.00 480.00 192.00 672.00
Sub-total 102,768.00 41,107.20 143,875.20
1.1.a.2 Plastering Works

Wall Area= 265.57 Sq. m.
Beams and Columns= 26.93 Sq. m.
Total= 292.50 Sq. m.
Less: Doors & Windows= 30.30 Sq. m.
Qty= 524.40 Sq. m.
a. Portland Cement Bag 199.00 245.00 48,755.00 19,502.00 68,257.00
b. Washed Sand Cu m 7.00 400.00 2,800.00 1,120.00 3,920.00
Sub-total 51,555.00 20,622.00 72,177.00
1.1.a.3 Concrete Floor Topping

Stock room floor= 2.64 Sq. m.
Electrical room floor= 1.85 Sq. m.
Motor room floor= 0.62 Sq. m.
Total= 5.11 Sq. m.
Average Thickness= 0.05 m
Qty= 0.26 Cu. m.
a. Portland Cement Bag 3.00 245.00 735.00 294.00 1,029.00
b. Washed Sand Cu m 3.00 400.00 1,200.00 480.00 1,680.00
Sub-total 1,935.00 774.00 2,709.00
1.1.b Painting Works

Add 5% Contingency for Columns/beams sides, doors & windows conc. jambs= 26.22 Sq. m.
Qty= 550.62 Sq. m.
a. Conc. Neutralizer Gal 16.00 90.00 1,440.00 576.00 2,016.00
b. Paint Primer Gal 16.00 650.00 10,400.00 4,160.00 14,560.00
c. Masonry Putty Gal 22.00 450.00 9,900.00 3,960.00 13,860.00
d. Finishing Paint, Semi-gloss Gal 32.00 714.00 22,848.00 9,139.20 31,987.20
e. Skim coat Bag 11.00 650.00 7,150.00 2,860.00 10,010.00
f. Assorted Paint Brush Pc. 27.00 70.00 1,890.00 756.00 2,646.00
g. Assorted Paint Roller Pc. 20.00 85.00 1,700.00 680.00 2,380.00
h. Roller Pan Pc. 12.00 80.00 960.00 384.00 1,344.00
i. Paint thinner Gal 5.00 300.00 1,500.00 600.00 2,100.00
j. Waterproofing (Flexibond) Gal 21.00 1,700.00 35,700.00 14,280.00 49,980.00
k. Cement Bag 4.00 245.00 980.00 392.00 1,372.00
l. Assorted Sand Paper M 35.00 60.00 2,100.00 840.00 2,940.00
Sub-total 96,568.00 38,627.20 135,195.20
1.1.c Tile Works

1.1.c.1 Floor Tiles
Commercial Space, LS= 32.16 Sq. m.
Commercial Space, RS= 33.11 Sq. m.
Hallway= 2.28 Sq. m.
Qty= 80.66 Sq. m.
a. Polished Floor Tiles 60cm x 60cm Pc. 197.00 250.00 49,250.00 19,700.00 68,950.00
b. Non- Skid Floor Tiles 30cm x 30cm Pc. 180.00 90.00 16,200.00 6,480.00 22,680.00
c. Cement Mortar Bag 54.00 245.00 13,230.00 5,292.00 18,522.00
d. Tile Adhesive Bag 10.00 350.00 3,500.00 1,400.00 4,900.00
e. Tile grout Kg. 43.00 150.00 6,450.00 2,580.00 9,030.00
f. Sand Cu m 4.00 400.00 1,600.00 640.00 2,240.00
Sub-total 90,230.00 36,092.00 126,322.00
1.1.c.2 CR Tiles
LS CR Floor Tiles= 2.77 Sq. m.
RS CR Floor Tiles= 3.05 Sq. m.
LS CR Wall Tiles= 14.20 Sq. m. Height of wall tiles=2.00m
RS CR Wall Tiles= 12.60 Sq. m. Height of wall tiles=2.00m
Qty= 32.62 Sq. m.
a. Floor Tiles 20cm x 20cm Pc. 153.00 20.00 3,060.00 1,224.00 4,284.00
b. Wall Tiles 20cm x 30cm Pc. 469.00 30.00 14,070.00 5,628.00 19,698.00
d. Tile Adhesive Bag 4.00 350.00 1,400.00 560.00 1,960.00
e. Tile grout Kg. 18.00 150.00 2,700.00 1,080.00 3,780.00
f. Sand Cu m 2.00 400.00 800.00 320.00 1,120.00
g. Tile trim Pc. 4.00 199.00 796.00 318.40 1,114.40
Sub-total 29,196.00 11,678.40 40,874.40
1.1.d Concrete Works

1.1.d.1 Slab on fill (Parking Area) Area= 31.95 Sq. m.
Thickness= 0.10 m
Qty= 32.05 Cu. M.
b. Washed Sand Cu m 17.00 400.00 6,800.00 2,720.00 9,520.00
c. Gravel Cu m 27.00 400.00 10,800.00 4,320.00 15,120.00
d. Formwork L.S. 5% of Material cost 4,640.75 1,856.30 6,497.05
Sub-total 97,455.75 38,982.30 136,438.05
1.1.e Plumbing Works

1.1.e.1 Fixtures
Qty= 1.00 Lumpsum
a. Water closet/Lavatory w/ Acces. Set 2.00 15,500.00 31,000.00 12,400.00 43,400.00
b. Urinal Set 2.00 4,560.00 9,120.00 3,648.00 12,768.00
Sub-total 40,120.00 16,048.00 56,168.00
1.1.f Ceiling Works

Qty= 5.82 Sq. M.
a. Fiber Cement Board pc 5.00 485.00 2,425.00 970.00 3,395.00
b. Metal double furring Channel pc 4.00 170.00 680.00 272.00 952.00
c. Metal carrying channel pc 4.00 150.00 600.00 240.00 840.00
d. Wall Angle 1'' x 1'' x 10' pc 6.00 75.00 450.00 180.00 630.00
e. Blind Rivets pc 144 1.50 216.00 86.40 302.40
f. Toks with screw pc 56 6.00 336.00 134.40 470.40
g. W-clip pc 18 5.00 90.00 36.00 126.00
Sub-total 4,797.00 1,918.80 6,715.80
1.1.g Doors and Windows

Qty= 1.00 Lumpsum
a. D1: Main Door (900x2100) set 1.00 12,500.00 12,500.00 5,000.00 17,500.00
b. D2: Solid Door (800x2100) set 1.00 9,000.00 9,000.00 3,600.00 12,600.00
c. D3: CR Door (700x2100) set 4.00 3,750.00 15,000.00 6,000.00 21,000.00
d. D5: Aluminum Frame (1600x2100) set 1.00 9,240.00 9,240.00 3,696.00 12,936.00
e. D6: Glass Door w/ Tempered Glass (3200x2400) set 2.00 61,950.00 123,900.00 49,560.00 173,460.00
f. D7: Main Door (1000x2100) set 1 13,500.00 13,500.00 5,400.00 18,900.00
g. W6: Aluminum Sliding (600x400) set 1 1,600.00 1,600.00 640.00 2,240.00
Sub-total 184,740.00 73,896.00 258,636.00
1.1.h Steel Works

1.1.h.1 Stair Railings
Qty= 4.60 Lin m.
a. 2"x4" Tubular Top/vertical frame pc 2.00 1,390.00 2,780.00 1,112.00 3,892.00
b. 2"x2" Tubular Bottom frame pc 1.00 880.00 880.00 352.00 1,232.00
c. 1"x1" Tubular Railing Grills pc 1.00 445.00 445.00 178.00 623.00
d. Welding rod kg 2.00 90.00 180.00 72.00 252.00
e. Epoxy primer gal 2.00 720.00 1,440.00 576.00 2,016.00
f. Cutting disk pc 2.00 60.00 120.00 48.00 168.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 5,985.00 2,394.00 8,379.00

SUMMARY OF GROUND FLOOR: 705,349.75 282,139.90 987,489.65
ITEM 1.2 SECOND FLOOR
1.2.a Masonry Works

1.2.a.1 Masonry Walls Qty= 104.13 Sq. m. 4" CHB
Qty= 88.39 Sq. m. 6" CHB
Qty= 192.52 Sq. m.
a. CHB 4" thk Pc. 1,367.00 14.00 19,138.00 7,655.20 26,793.20
b. CHB 6" thk Pc. 1,161.00 19.00 22,059.00 8,823.60 30,882.60
d. Washed Sand Cu m 13.00 400.00 5,200.00 2,080.00 7,280.00
e. 10mmØ x 6m RSB Kg. 483.00 52.50 25,357.50 10,143.00 35,500.50
f. G.I Tie Wire Kg. 7.00 80.00 560.00 224.00 784.00
Sub-total 128,419.50 51,367.80 179,787.30

Qty= 550.77 Sq. m.
b. Washed Sand Cu m 7.00 400.00 2,800.00 1,120.00 3,920.00
Sub-total 54,005.00 21,602.00 75,607.00

Qty= 533.21 Sq. m.
e. Skim coat Bag 11.00 650.00 7,150.00 2,860.00 10,010.00
h. Roller Pan Pc. 12.00 80.00 960.00 384.00 1,344.00
k. Cement Bag 7.00 245.00 1,715.00 686.00 2,401.00
Sub-total 122,803.00 49,121.20 171,924.20
1.2.c Tile Works

1.2.c.1 Floor Tiles
Living/Dinning room= 36.60 Sq. m.
Bedroom= 40.60 Sq. m.
Pantry= 2.24 Sq. m.
Qty= 115.18 Sq. m.
b. Non- Skid FloorTiles 30cm x 30cm Pc. 443.00 90.00 39,870.00 15,948.00 55,818.00
e. Tile grout Kg. 61.00 150.00 9,150.00 3,660.00 12,810.00
f. Sand Cu m 6.00 400.00 2,400.00 960.00 3,360.00
Sub-total 136,240.00 54,496.00 190,736.00
1.2.c.2 CR Tiles
Floor Tiles= 3.69 Sq. m.
Wall Tiles= 18.80 Sq. m. Height of wall tiles=2.00m
Qty= 22.49 Sq. m.
a. Floor Tiles 20cm x 20cm Pc. 97.00 20.00 1,940.00 776.00 2,716.00
c. Cement Mortar Bag 3.00 245.00 735.00 294.00 1,029.00
e. Tile grout Kg. 12.00 150.00 1,800.00 720.00 2,520.00
f. Sand Cu m 2.00 400.00 800.00 320.00 1,120.00
g. Tile trim Pc. 3.00 199.00 597.00 238.80 835.80
Sub-total 16,792.00 6,716.80 23,508.80

1.2.d.1 Kitchen Pantry Area= 0.22 Cu. m.
Walls= 0.18 Cu. m.
Qty= 0.40 Cu. M.
b. Washed Sand Cu m 1.00 400.00 400.00 160.00 560.00
c. Gravel Cu m 1.00 400.00 400.00 160.00 560.00
d. 12mm Dia. RSB Kgs 26.65 43.00 1,145.95 458.38 1,604.33
e. Formworks L.S. 5% of Material cost 146.30 58.52 204.82
Sub-total 3,072.25 1,228.90 4,301.15

1.2.e.1 Fixtures
Qty= 1.00 Lumpsum
b. Urinal Set 1.00 4,560.00 4,560.00 1,824.00 6,384.00
c. Kitchen sink Set 1.00 3,000.00 3,000.00 1,200.00 4,200.00
Sub-total 23,060.00 9,224.00 32,284.00
1.2.f Ceiling Works

Qty= 80.89 Sq. M.
a. Fiber Cement Board pc 30.00 485.00 14,550.00 5,820.00 20,370.00
b. Metal double furring Channel pc 34.00 170.00 5,780.00 2,312.00 8,092.00
c. Metal carrying channel pc 16.00 150.00 2,400.00 960.00 3,360.00
d. Wall Angle 1'' x 1'' x 10' pc 13.00 75.00 975.00 390.00 1,365.00
e. Blind Rivets pc 116 1.50 174.00 69.60 243.60
f. Toks with screw pc 125 6.00 750.00 300.00 1,050.00
g. W-clip pc 158 5.00 790.00 316.00 1,106.00
Sub-total 25,419.00 10,167.60 35,586.60

Qty= 1.00 Lumpsum
a. D1: Main Door (900x2100) pc 2.00 12,500.00 25,000.00 10,000.00 35,000.00
b. D2: Solid Door (800x2100) pc 1.00 9,000.00 9,000.00 3,600.00 12,600.00
c. D3: CR Door (700x2100) pc 1.00 3,750.00 3,750.00 1,500.00 5,250.00
d. D4: Room Door (800x2100) pc 2.00 9,000.00 18,000.00 7,200.00 25,200.00
e. D5: Aluminum Frame (1600x2100) pc 1.00 9,240.00 9,240.00 3,696.00 12,936.00
f. W1: Aluminum Powder Coated (1700x1200) pc 1.00 6,240.00 6,240.00 2,496.00 8,736.00
g. W2: Aluminum Powder Coated (1200x1000) pc 1.00 4,160.00 4,160.00 1,664.00 5,824.00
h. W3: Aluminum Powder Coated (1000x1200) pc 1.00 4,160.00 4,160.00 1,664.00 5,824.00
i. W4: Aluminum Powder Coated (1200x2000) pc 2.00 7,280.00 14,560.00 5,824.00 20,384.00
Sub-total 94,110.00 37,644.00 131,754.00
1.2.h Steel Works

Qty= 4.60 Lin m.
d. Welding rod kg 1.00 90.00 90.00 36.00 126.00
f. Cutting disk pc 2.00 60.00 120.00 48.00 168.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 5,895.00 2,358.00 8,253.00
1.2.h.2 Hallway Railings at Left Side

Qty= 1.00 Lumpsum
a. 1"x2" Tubular pc 4.00 660.00 2,640.00 1,056.00 3,696.00
b. 2" x 1/4" Flat Bar pc 2.00 580.00 1,160.00 464.00 1,624.00
c. Tempered Glass w/ Clip & bolt sq ft 24.00 750.00 18,000.00 7,200.00 25,200.00
d. Welding rod kg 1.00 90.00 90.00 36.00 126.00
e. Epoxy primer gal 0.50 720.00 360.00 144.00 504.00
f. Cutting disk pc 1.00 60.00 60.00 24.00 84.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 22,450.00 8,980.00 31,430.00
1.2.h.3 Hallway Railings & Sun Buffer at Front Side

Qty= 1.00 Lumpsum
a. 2"x4" Tubular pc 29.00 1390 40,310.00 16,124.00 56,434.00
b. 1"x2" Tubular pc 2.00 660.00 1,320.00 528.00 1,848.00
c. 2" x 1/4" Flat Bar pc 1.00 580.00 580.00 232.00 812.00
d. Tempered Glass w/ Clip & bolt Sq ft 13.00 750.00 9,750.00 3,900.00 13,650.00
e. Welding rod kg 3.00 90.00 270.00 108.00 378.00
f. Epoxy primer gal 2.00 720.00 1,440.00 576.00 2,016.00
g. Cutting disk pc 3.00 60.00 180.00 72.00 252.00
h. Paint brush pc 4.00 70.00 280.00 112.00 392.00
Sub-total 54,130.00 21,652.00 75,782.00

Qty= 1.00 Lumpsum
a. Wall Cladding(Front Portion) m 32.00 600.00 19,200.00 7,680.00 26,880.00
b. Wall cladding (Left side portion) m 30.00 600.00 18,000.00 7,200.00 25,200.00
c. Fixed glass w/ frame Sq ft 9.50 340.00 3,230.00 1,292.00 4,522.00
Sub-total 40,430.00 16,172.00 56,602.00

SUMMARY OF SECOND FLOOR: 726,825.75 290,730.30 1,017,556.05
ITEM 1.3 THIRD FLOOR
1.3.a Masonry Works

Qty= 84.63 Sq. m. 6" CHB
Qty= 169.25 Sq. m.
a. CHB 4" thk Pc. 1,111.00 14.00 15,554.00 6,221.60 21,775.60
b. CHB 6" thk Pc. 1,111.00 19.00 21,109.00 8,443.60 29,552.60
d. Washed Sand Cu m 12.00 400.00 4,800.00 1,920.00 6,720.00
e. 10mmØ x 6m RSB Kg. 425.00 52.50 22,312.50 8,925.00 31,237.50
f. G.I Tie Wire Kg. 6.00 80.00 480.00 192.00 672.00
Sub-total 114,970.50 45,988.20 160,958.70

Qty= 532.51 Sq. m.
b. Washed Sand Cu m 7.00 400.00 2,800.00 1,120.00 3,920.00
Sub-total 52,290.00 20,916.00 73,206.00

Qty= 559.14 Sq. m.
e. Skim coat Bag 12.00 650.00 7,800.00 3,120.00 10,920.00
h. Roller Pan Pc. 10.00 80.00 800.00 320.00 1,120.00
k. Cement Bag 6.00 245.00 1,470.00 588.00 2,058.00
j. Assorted Sand Paper M 35.00 60.00 2,100.00 840.00 2,940.00
Sub-total 119,533.00 47,813.20 167,346.20
1.3.c Tile Works

1.3.c.1 Floor Tiles
Pantry= 2.24 Sq. m.
Qty= 119.27 Sq. m.
e. Tile grout Kg. 63.00 150.00 9,450.00 3,780.00 13,230.00
f. Sand Cu m 6.00 400.00 2,400.00 960.00 3,360.00
Sub-total 139,735.00 55,894.00 195,629.00
1.3.c.2 CR Tiles
Qty= 22.49 Sq. m.
e. Tile grout Kg. 12.00 150.00 1,800.00 720.00 2,520.00
f. Sand Cu m 2.00 400.00 800.00 320.00 1,120.00
g. Tile trim Pc. 3.00 199.00 597.00 238.80 835.80
Sub-total 16,792.00 6,716.80 23,508.80

Walls= 0.18 Cu. m.
Qty= 0.40 Cu. M.
b. Washed Sand Cu m 1.00 400.00 400.00 160.00 560.00
c. Gravel Cu m 1.00 400.00 400.00 160.00 560.00
d. 12mm Dia. RSB Kgs 26.65 43.00 1,145.95 458.38 1,604.33
Sub-total 3,072.25 1,228.90 4,301.15

1.3.e.1 Fixtures
Qty= 1.00 Lumpsum
b. Urinal Set 1.00 4,560.00 4,560.00 1,824.00 6,384.00
Sub-total 23,060.00 9,224.00 32,284.00
1.3.f Ceiling Works

Qty= 84.56 Sq. M.
c. Metal carrying channel pc 18.00 150.00 2,700.00 1,080.00 3,780.00
d. Wall Angle 1'' x 1'' x 10' pc 13.00 75.00 975.00 390.00 1,365.00
e. Blind Rivets pc 116 1.50 174.00 69.60 243.60
f. Toks with screw pc 125 6.00 750.00 300.00 1,050.00
g. W-clip pc 158 5.00 790.00 316.00 1,106.00
Sub-total 26,544.00 10,617.60 37,161.60

Qty= 1.00 Lumpsum
a. D1: Main Door (900x2100) pc 2.00 12,500.00 25,000.00 10,000.00 35,000.00
b. D2: Solid Door (800x2100) pc 1.00 9,000.00 9,000.00 3,600.00 12,600.00
c. D3: CR Door (700x2100) pc 1.00 3,750.00 3,750.00 1,500.00 5,250.00
d. D4: Room Door (800x2100) pc 2.00 9,000.00 18,000.00 7,200.00 25,200.00
Sub-total 94,110.00 37,644.00 131,754.00
1.3.h Steel Works

Qty= 4.60 Lin m.
d. Welding rod kg 1.00 90.00 90.00 36.00 126.00
f. Cutting disk pc 2.00 60.00 120.00 48.00 168.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 5,895.00 2,358.00 8,253.00

Qty= 1.00 Lumpsum
a. 1"x2" Tubular pc 4.00 660.00 2,640.00 1,056.00 3,696.00
b. 2" x 1/4" Flat Bar pc 2.00 580.00 1,160.00 464.00 1,624.00
d. Welding rod kg 1.00 90.00 90.00 36.00 126.00
f. Cutting disk pc 1.00 60.00 60.00 24.00 84.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 22,450.00 8,980.00 31,430.00

Qty= 1.00 Lumpsum
a. 2"x4" Tubular pc 29.00 1390.00 40,310.00 16,124.00 56,434.00
b. 1"x2" Tubular pc 2.00 660.00 1,320.00 528.00 1,848.00
c. 2" x 1/4" Flat Bar pc 1.00 580.00 580.00 232.00 812.00
e. Welding rod kg 3.00 90.00 270.00 108.00 378.00
g. Cutting disk pc 3.00 60.00 180.00 72.00 252.00
h. Paint brush pc 4.00 90.00 360.00 144.00 504.00
Sub-total 54,210.00 21,684.00 75,894.00

Qty= 1.00 Lumpsum
Sub-total 52,968.60 21,187.44 74,156.04

SUMMARY OF THIRD FLOOR: 725,630.35 290,252.14 1,015,882.49
ITEM 1.4 FOURTH FLOOR
1.4.a Masonry Works

Qty= 88.24 Sq. m. 6" CHB
Qty= 196.63 Sq. m.
a. CHB 4" thk Pc. 1,423.00 14.00 19,922.00 7,968.80 27,890.80
b. CHB 6" thk Pc. 1,159.00 19.00 22,021.00 8,808.40 30,829.40
d. Washed Sand Cu m 13.00 400.00 5,200.00 2,080.00 7,280.00
e. 10mmØ x 6m RSB Kg. 493.00 52.50 25,882.50 10,353.00 36,235.50
f. G.I Tie Wire Kg. 7.00 80.00 560.00 224.00 784.00
Sub-total 130,425.50 52,170.20 182,595.70

Qty= 526.23 Sq. m.
b. Washed Sand Cu m 7.00 400.00 2,800.00 1,120.00 3,920.00
Sub-total 51,555.00 20,622.00 72,177.00

Qty= 552.54 Sq. m.
e. Skim coat Bag 12.00 650.00 7,800.00 3,120.00 10,920.00
h. Roller Pan Pc. 10.00 80.00 800.00 320.00 1,120.00
k. Cement Bag 7.00 245.00 1,715.00 686.00 2,401.00
Sub-total 123,178.00 49,271.20 172,449.20
1.4.c Tile Works

1.4.c.1 Floor Tiles
Pantry= 2.24 Sq. m.
Qty= 119.27 Sq. m.
e. Tile grout Kg. 63.00 150.00 9,450.00 3,780.00 13,230.00
f. Sand Cu m 6.00 400.00 2,400.00 960.00 3,360.00
Sub-total 139,735.00 55,894.00 195,629.00
1.4.c.2 CR Tiles
Qty= 22.49 Sq. m.
e. Tile grout Kg. 12.00 150.00 1,800.00 720.00 2,520.00
f. Sand Cu m 2.00 400.00 800.00 320.00 1,120.00
g. Tile trim Pc. 3.00 199.00 597.00 238.80 835.80
Sub-total 16,792.00 6,716.80 23,508.80

Walls= 0.18 Cu. m.
Qty= 0.40 Cu. M.
b. Washed Sand Cu m 1.00 400.00 400.00 160.00 560.00
c. Gravel Cu m 1.00 400.00 400.00 160.00 560.00
d. 12mm Dia. RSB Kgs 26.65 43.00 1,145.95 458.38 1,604.33
Sub-total 3,072.25 1,228.90 4,301.15

1.4.e.1 Fixtures
Qty= 1.00 Lumpsum
b. Urinal Set 1.00 4,560.00 4,560.00 1,824.00 6,384.00
Sub-total 23,060.00 9,224.00 32,284.00
1.4.f Ceiling Works

Qty= 84.56 Sq. M.
c. Metal carrying channel pc 18.00 150.00 2,700.00 1,080.00 3,780.00
d. Wall Angle 1'' x 1'' x 10' pc 13.00 75.00 975.00 390.00 1,365.00
e. Blind Rivets pc 116.00 1.50 174.00 69.60 243.60
f. Toks with screw pc 125.00 6.00 750.00 300.00 1,050.00
g. W-clip pc 158.00 5.00 790.00 316.00 1,106.00
Sub-total 26,059.00 10,423.60 36,482.60

Qty= 1.00 Lumpsum
a. D1: Main Door (900x2100) pc 2.00 12,500.00 25,000.00 10,000.00 35,000.00
b. D2: Solid Door (800x2100) pc 1.00 9,000.00 9,000.00 3,600.00 12,600.00
c. D3: CR Door (700x2100) pc 1.00 3,750.00 3,750.00 1,500.00 5,250.00
d. D4: Room Door (800x2100) pc 2.00 9,000.00 18,000.00 7,200.00 25,200.00
Sub-total 94,110.00 37,644.00 131,754.00
1.4.h Steel Works

Qty= 4.60 Lin m.
d. Welding rod kg 1.00 90.00 90.00 36.00 126.00
f. Cutting disk pc 2.00 60.00 120.00 48.00 168.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 5,895.00 2,358.00 8,253.00

Qty= 1.00 Lumpsum
a. 1"x2" Tubular pc 4.00 660.00 2,640.00 1,056.00 3,696.00
b. 2" x 1/4" Flat Bar pc 2.00 580.00 1,160.00 464.00 1,624.00
d. Welding rod kg 1.00 90.00 90.00 36.00 126.00
f. Cutting disk pc 1.00 60.00 60.00 24.00 84.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 22,450.00 8,980.00 31,430.00
Qty= 1.00 Lumpsum
a. 2"x4" Tubular pc 29.00 1390.00 40,310.00 16,124.00 56,434.00
b. 1"x2" Tubular pc 2.00 660.00 1,320.00 528.00 1,848.00
c. 2" x 1/4" Flat Bar pc 1.00 580.00 580.00 232.00 812.00
e. Welding rod kg 3.00 90.00 270.00 108.00 378.00
g. Cutting disk pc 3.00 60.00 180.00 72.00 252.00
h. Paint brush pc 4.00 70.00 280.00 112.00 392.00
Sub-total 54,130.00 21,652.00 75,782.00

Qty= 1.00 Lumpsum
Sub-total 66,567.01 26,626.80 93,193.81

SUMMARY OF FOURTH FLOOR: 757,028.76 302,811.50 1,059,840.26
ITEM 1.5 ROOF DECK
1.5.a Masonry Works

Qty= 48.76 Sq. m. 6" CHB
Qty= 84.48 Sq. m.
a. CHB 4" thk Pc. 469.00 14.00 6,566.00 2,626.40 9,192.40
b. CHB 6" thk Pc. 640.00 19.00 12,160.00 4,864.00 17,024.00
d. Washed Sand Cu m 6.00 400.00 2,400.00 960.00 3,360.00
e. 10mmØ x 6m RSB Kg. 212.00 52.50 11,130.00 4,452.00 15,582.00
f. G.I Tie Wire Kg. 3.00 80.00 240.00 96.00 336.00
Sub-total 58,956.00 23,582.40 82,538.40

Qty= 247.34 Sq. m.
b. Washed Sand Cu m 3.00 400.00 1,200.00 480.00 1,680.00
Sub-total 24,230.00 9,692.00 33,922.00

Floor Area= 92.06 Sq. m.
Qty= 4.60 Cu. m.
b. Washed Sand Cu m 49.00 400.00 19,600.00 7,840.00 27,440.00
c. Sahara Pack 44.00 60.00 2,640.00 1,056.00 3,696.00
Sub-total 30,380.00 12,152.00 42,532.00
Qty= 259.71 Sq. m.
a. Conc. Neutralizer Gal 8.00 90.00 720.00 288.00 1,008.00
e. Skim coat Bag 6.00 650.00 3,900.00 1,560.00 5,460.00
h. Roller Pan Pc. 20.00 80.00 1,600.00 640.00 2,240.00
k. Cement Bag 7.00 245.00 1,715.00 686.00 2,401.00
Sub-total 105,334.00 42,133.60 147,467.60
1.5.c Tile Works

1.5.c.1 Floor Tiles
Pantry= 1.76 Sq. m.
Qty= 94.38 Sq. m.
a. Floor Tiles 60cm x 60cm Pc. 275.00 250.00 68,750.00 27,500.00 96,250.00
b. Non- Skid Tiles 30cm x 30cm Pc. 27.00 90.00 2,430.00 972.00 3,402.00
e. Tile grout Kg. 50.00 150.00 7,500.00 3,000.00 10,500.00
f. Sand Cu m 5.00 400.00 2,000.00 800.00 2,800.00
Sub-total 87,960.00 35,184.00 123,144.00
1.5.c.2 CR Tiles
Qty= 18.32 Sq. m.
c. Cement Mortar Bag 2.00 245.00 490.00 196.00 686.00
e. Tile grout Kg. 10.00 150.00 1,500.00 600.00 2,100.00
f. Sand Cu m 1.00 400.00 400.00 160.00 560.00
g. Tile trim Pc. 2.00 199.00 398.00 159.20 557.20
Sub-total 13,448.00 5,379.20 18,827.20

1.5.d.1 Laundry/Sink Area= 1.76 Cu. m.
Walls= 0.12 Cu. m.
Qty= 1.88 Cu. M.
b. Washed Sand Cu m 1.00 400.00 400.00 160.00 560.00
c. Gravel Cu m 2.00 400.00 800.00 320.00 1,120.00
d. 12mm Dia. RSB Kgs 15.99 43.00 687.57 275.03 962.60
Sub-total 6,612.45 2,644.98 9,257.43

1.5.e.1 Fixtures
Qty= 1.00 Lumpsum
b. Urinal Set 1.00 4,560.00 4,560.00 1,824.00 6,384.00
Sub-total 23,060.00 9,224.00 32,284.00
1.5.f Ceiling Works

Qty= 3.52 Sq. M.
a. Fiber Cement Board pc 4.00 485.00 1,940.00 776.00 2,716.00
d. Wall Angle 1'' x 1'' x 10' pc 2.00 75.00 150.00 60.00 210.00
e. Blind Rivets pc 8.00 1.50 12.00 4.80 16.80
f. Toks with screw pc 15.00 6.00 90.00 36.00 126.00
g. W-clip pc 6.00 5.00 30.00 12.00 42.00
Sub-total 2,862.00 1,144.80 4,006.80

Qty= 1.00 Lumpsum
a. D3: CR Door (700x2100) pc 1.00 3,750.00 3,750.00 1,500.00 5,250.00
b. W2: Aluminum Powder Coated (1200x1000) pc 1.00 4,160.00 4,160.00 1,664.00 5,824.00
Sub-total 7,910.00 3,164.00 11,074.00
1.5.h Steel Works

Qty= 4.60 Lin m.
a. 2"x4" Tubular Top/vertical frame pc 1.00 1,390.00 1,390.00 556.00 1,946.00
d. Welding rod kg 0.50 90.00 45.00 18.00 63.00
f. Cutting disk pc 1.00 60.00 60.00 24.00 84.00
g. Paint brush pc 1.00 70.00 70.00 28.00 98.00
Sub-total 3,250.00 1,300.00 4,550.00

Qty= 1.00 Lumpsum
a. 1"x2" Tubular pc 4.00 660.00 2,640.00 1,056.00 3,696.00
b. Welding rod kg 0.50 90.00 45.00 18.00 63.00
c. Epoxy primer gal 1.00 720.00 720.00 288.00 1,008.00
d. Cutting disk pc 1.00 60.00 60.00 24.00 84.00
e. Paint brush pc 1.00 70.00 70.00 28.00 98.00
Sub-total 3,535.00 1,414.00 4,949.00

Qty= 1.00 Lumpsum
a. 1"x2" Tubular pc 7.00 660.00 4,620.00 1,848.00 6,468.00
b. Welding rod kg 3.00 90.00 270.00 108.00 378.00
d. Cutting disk pc 2.00 60.00 120.00 48.00 168.00
e. Paint brush pc 3.00 70.00 210.00 84.00 294.00
Sub-total 5,940.00 2,376.00 8,316.00

Qty= 1.00 Lumpsum
a. Wall cladding (Left side portion) m 49.00 600 29,400.00 11,760.00 41,160.00
b. Fixed glass w/ frame Sq ft 3.08 340 1,047.20 418.88 1,466.08
Sub-total 30,447.20 12,178.88 42,626.08
1.5.h.5 Roofing Works

Qty= 1.00 Lumpsum
a. I-Beam for Rafter pc 4.00 16,500.00 66,000.00 26,400.00 92,400.00
50 x 100 x 2.00mm C-Purlin pc 60.00 950.00 57,000.00 22,800.00 79,800.00
Pre-painted Rib-type roofing m 1.00 485.00 485.00 194.00 679.00
12mm x 6m Sag rods pc 18.00 172.00 3,096.00 1,238.40 4,334.40
Roofing insulator roll 2.00 4,500.00 9,000.00 0.00 9,000.00
Chiken wire mesh roll 3.00 500.00 1,500.00 0.00 1,500.00
Pre-painted ridge roll pc 2.00 360.00 720.00 288.00 1,008.00
End Flashing pc 10.00 380.00 3,800.00 1,520.00 5,320.00
Gutter, Pre-painted pc 3.00 380.00 1,140.00 456.00 1,596.00
Welding rod kg 10.00 90.00 900.00 360.00 1,260.00
Teckscrew 2-1/2" pc 851.00 1.50 1,276.50 510.60 1,787.10
Roof Sealant liter 2.00 180.00 360.00 144.00 504.00
Blind Rivets pc 150.00 1.00 150.00 60.00 210.00
Cutting disk pc 4.00 60.00 240.00 96.00 336.00
Epoxy Primer gal 3.00 720.00 2,160.00 864.00 3,024.00
Paint brush pc 5.00 70.00 350.00 140.00 490.00
Sub-total 148,177.50 55,071.00 203,248.50

SUMMARY OF ROOF DECK: 552,102.15 216,640.86 768,743.01
SUMMARY OF ITEM 1: ARCHITECTURAL WORKS

ITEM 1.1 GROUND FLOOR 705,349.75 282,139.90 987,489.65
ITEM 1.2 SECOND FLOOR 726,825.75 290,730.30 1,017,556.05
ITEM 1.3 THIRD FLOOR 725,630.35 290,252.14 1,015,882.49
ITEM 1.4 FOURTH FLOOR 757,028.76 302,811.50 1,059,840.26
ITEM 1.5 ROOF DECK 552,102.15 216,640.86 768,743.01
GRAND TOTAL 3,466,936.75 1,382,574.70 4,849,511.45

RSB(pcs)
55.7359307
143,875.20
72,177.00
2,709.00
area
50.84 10.1675 20.335
135,195.20
0.027
37.03703704 0.999
12.34567901
126,322.00
40,874.40
136,438.05
56,168.00
6,715.80
258,636.00
pcs
main 4.6 0.766667 1
vert main 4.8 0.8 1
botom 4.6 0.766667 1
grills 13.8 2.3 3
8,379.00
987,489.65
65.3409091
179,787.30
75,607.00
88.39 17.677 35.354
171,924.20
190,736.00
23,508.80
0.7 4.66666667 5.328
4,301.15
32,284.00
LR BR1 BR2 CR
36.60 21.70 18.90 3.69
12.70833333 7.53472222 6.5625 1.28125

15.66666667 9.16666667 9.166667 2.416667
5.352777778 4.20138889 4.201389 2.833333
4.5 3.16666667 3.166667 1.566667
60 24 24 8
45 31.6666667 31.66667 15.33333
80 36 36 6
35,586.60
131,754.00
8,253.00
5.454545455 1.20
0.55 5.92072855 23.68291
31,430.00
55 2.5 27.5
4 2.60869565 2
5.454545455
12.3797052
0.72 20.88 41.76
75,782.00
4.29 21 31.5
12.25 29.25 30
9.47316568
1,017,556.05
57.4945887
160,958.70
73,206.00
84.63 16.925 33.85
167,346.20
195,629.00
23,508.80
4,301.15
32,284.00
LR BR1 BR2 CR
40.36 21.62 18.89 3.69
14.01388889 7.50694444 6.559028 1.28125

15.66666667 9.16666667 9.166667 2 2.416667
5.352777778 4.20138889 4.201389 2 2.833333
4.766666667 3.16666667 3.166667 1.566667
60 24 24 8
45 31.6666667 31.66667 15.33333
80 36 36 6
37,161.60
131,754.00
8,253.00
5.454545455 1.20
0.55 5.92072855 23.68291
31,430.00
55 2.5 27.5
4 2.60869565 2
5.454545455
12.3797052
0.72 20.88 41.76
75,894.00
4.16 21 31.5
5.30 21 35.7
35.79
74,156.04
1,015,882.49
290,252.14
66.6937229
182,595.70
72,177.00
88.24 17.647 35.294
172,449.20
195,629.00
23,508.80
4,301.15
32,284.00
LR BR1 BR2 CR
40.36 21.62 18.89 3.69
14.01388889 7.50694444 6.559028 1.28125

15.66666667 9.16666667 9.166667 2 2.416667
5.352777778 4.20138889 4.201389 2 2.833333
4.766666667 3.16666667 3.166667 1.566667
60 24 24 8
45 31.6666667 31.66667 15.33333
80 36 36 6
36,482.60
131,754.00
8,253.00
5.454545455 1.20
0.55 5.92072855 23.68291
31,430.00
55 2.5 27.5
4 2.60869565 2
5.454545455
12.3797052
0.72 20.88 41.76
75,782.00
4.16 21 31.5
5.30 21 35.7
75.79
93,193.81
1,059,840.26
28.6796537
82,538.40
33,922.00
48.76 9.752 39.008
147,467.60
123,144.00
18,827.20
9,257.43
32,284.00
LR BR1 BR2 CR
0.00 0.00 0.00 3.52
0 0 0 1.222222
15.66666667 9.16666667 9.166667 2 2.416667
5.352777778 4.20138889 4.201389 2 2.833333
4.766666667 3.16666667 3.166667 1.566667
60 24 24 8
45 31.6666667 31.66667 15.33333
80 36 36 6
4,006.80
11,074.00
4,550.00
5.454545455 1.20
0.55 5.92072855 23.68291
4,949.00
8,316.00
5.24 9.75 49
3.08
42,626.08
203,248.50
768,743.01
273.944805 10mm RSB

DETAILED ESTIMATES
ITEM 1.0 ARCHITECTURAL WORKS
ITEM 1.1 GROUND FLOOR
1.1.a MASONRY WORKS

1.1.a.1 Masonry Walls(includes Cistern Tank) Qty= 30.56 Sq. m. 4" CHB
Qty= 94.77 Sq. m. 6" CHB
Qty= 132.95 Sq. m.
Supervision &
Materials Unit Qty. Unit Cost Materials Cost Labor Cost Redesign
a. CHB 4" thk Pc. 402.00 14.00 5,628.00 2,251.20 1,181.88
b. CHB 6" thk Pc. 1,244.00 19.00 23,636.00 9,454.40 4,963.56
d. Washed Sand Cu m 10.00 400.00 4,000.00 1,600.00 840.00
e. 10mmØ x 6m RSB Kg. 334.00 52.50 17,535.00 7,014.00 3,682.35
f. G.I Tie Wire Kg. 5.00 80.00 400.00 160.00 84.00
Sub-total 94,809.00 37,923.60 19,909.89
1.1.a.1 Dry Wall Qty= 30.29 Sq. m.
Supervision &
a. 4.5mm Ficem Board pcs 8.00 430.00 3,440.00 1,376.00 722.40
b. 0.5mm Metal Stud pcs 11.00 195.00 2,145.00 858.00 450.45
c. 5/32 x 1/2" Blind Rivet box 7.00 500.00 3,500.00 1,400.00 735.00
d. 1/2" Hardie Screw box 1.00 700.00 700.00 280.00 147.00
e. 1" Concrete Nail kgs 1.00 90.00 90.00 36.00 18.90
f. Hardie Putty gals 2.00 350.00 700.00 280.00 147.00
g. Hardie Perporated Tape pcs 1.00 300.00 300.00 120.00 63.00
h. Sand Paper (#120 & #80) m 1.00 250.00 250.00 100.00 52.50
i. Primer - Flat Latex gals 1.00 900.00 900.00 360.00 189.00
j. Top Coat - Flat Latex gals 1.00 700.00 700.00 280.00 147.00
k. 7" Paint Roller pcs 2.00 180.00 360.00 144.00 75.60
l. 4" Paint Brush pcs 2.00 110.00 220.00 88.00 46.20
m. Paint Tray pcs 2.00 180.00 360.00 144.00 75.60
Sub-total 13,665.00 5,466.00 2,869.65
1.1.a.1 Glass Blocks Qty= 1.00 Lumpsum
Supervision &
a. Meteorite Glass Blocks pcs 136.00 135.00 18,360.00 7,344.00 3,855.60
b. Portland Cement bags 8.00 290.00 2,320.00 928.00 487.20
c. Washed Sand cu.m. 0.20 800.00 160.00 64.00 33.60
f. Grout bags 3.00 100.00 300.00 120.00 63.00
Sub-total 21,140.00 8,456.00 4,439.40

Qty= 488.74 Sq. m.
Supervision &
b. Washed Sand Cu m 11.00 400.00 4,400.00 1,760.00 924.00
Sub-total 49,725.00 75,071.15 18,719.42

Stock room floor= 2.64 Sq. m.
Electrical room floor= 1.85 Sq. m.
Motor room floor= 0.62 Sq. m.
Total= 5.11 Sq. m.
Qty= 0.26 Cu. m.
b. Washed Sand Cu m 3.00 400.00 1,200.00 480.00 1,680.00
Sub-total 1,935.00 774.00 2,709.00

Qty= 449.55 Sq. m.
Supervision &
a. Conc. Neutralizer Gal 13.00 90.00 1,170.00 468.00 245.70
e. Skim coat Bag 9.00 650.00 5,850.00 2,340.00 1,228.50
f. Assorted Paint Brush Pc. 27.00 70.00 1,890.00 756.00 396.90
g. Assorted Paint Roller Pc. 20.00 85.00 1,700.00 680.00 357.00
h. Roller Pan Pc. 12.00 80.00 960.00 384.00 201.60
i. Paint thinner Gal 5.00 300.00 1,500.00 600.00 315.00
k. Cement Bag 4.00 245.00 980.00 392.00 205.80
l. Assorted Sand Paper M 35.00 60.00 2,100.00 840.00 441.00
Sub-total 83,564.00 33,425.60 17,548.44
1.1.c Tile Works

1.1.c.1 Floor Tiles
Commercial Space, LS= 35.72 Sq. m.
Commercial Space, RS= 35.60 Sq. m.
Qty= 86.27 Sq. m.
Supervision &
e. Tile grout Kg. 23.00 150.00 3,450.00 1,380.00 724.50
f. Sand Cu m 5.00 400.00 2,000.00 800.00 420.00
Sub-total 120,327.00 48,130.80 25,268.67
1.1.c.2 CR Tiles
LS CR Floor Tiles= 2.97 Sq. m.
RS CR Floor Tiles= 3.35 Sq. m.
Qty= 6.32 Sq. m.
LS CR Wall Tiles= 16.21 Sq. m. Height of wall tiles=2.00m
RS CR Wall Tiles= 14.77 Sq. m. Height of wall tiles=2.00m
Qty= 30.98 Sq. m.
Supervision &
a. Floor Tiles 20cm x 20cm Pc. 111.00 20.00 2,220.00 888.00 466.20
d. Tile Adhesive Bag 13.00 350.00 4,550.00 1,820.00 955.50
e. Tile grout Kg. 10.00 150.00 1,500.00 600.00 315.00
f. Sand Cu m 2.00 400.00 800.00 320.00 168.00
g. Tile trim Pc. 4.00 199.00 796.00 318.40 167.16
Sub-total 31,706.00 12,682.40 6,658.26
1.1.d.1 Slab on fill (Parking Area) Area= 31.95 Sq. m.
Thickness= 0.10 m
Qty= 32.05 Cu. M.
b. Washed Sand Cu m 17.00 400.00 6,800.00 2,720.00 9,520.00
c. Gravel Cu m 27.00 400.00 10,800.00 4,320.00 15,120.00
d. Formwork L.S. 5% of Material cost 4,640.75 1,856.30 6,497.05
Sub-total 97,455.75 38,982.30 136,438.05

1.1.e.1 Fixtures
Qty= 1.00 Lumpsum
Supervision &
b. Urinal Set 2.00 4,000.00 8,000.00 3,200.00 1,680.00
Sub-total 34,000.00 13,600.00 7,140.00
1.1.f Ceiling Works

Qty= 24.96 Sq. M.
Supervision &
a. Fiber Cement Board pc 9.00 485.00 4,365.00 1,746.00 916.65
b. Metal double furring Channel pc 24.00 170.00 4,080.00 1,632.00 856.80
c. Metal carrying channel pc 23.00 150.00 3,450.00 1,380.00 724.50
d. Wall Angle 1'' x 1'' x 10' pc 37.00 75.00 2,775.00 1,110.00 582.75
e. Blind Rivets pc 79 1.50 118.50 47.40 24.89
f. Toks with screw pc 989 6.00 5,934.00 2,373.60 1,246.14
g. W-clip pc 92 5.00 460.00 184.00 96.60
h. 1" Concrete Nail kgs 3 100.00 300.00 120.00 63.00
i. Primer Paint gals 3 750.00 2,250.00 900.00 472.50
Sub-total 21,182.50 8,473.00 4,448.33

Qty= 1.00 Lumpsum
Supervision &
a. D1: Main Door (900x2100) set 1.00 9,500.00 9,500.00 3,800.00 1,995.00
b. Roll-up set 1.00 35,000.00 35,000.00 14,000.00 7,350.00
c. D3: CR Door (700x2100) set 3.00 2,380.00 7,140.00 2,856.00 1,499.40
e. D6: Glass Door w/ Tempered Glass (3200x2400) set 2.00 61,950.00 123,900.00 49,560.00 26,019.00
f. D7: Main Door (1000x2100) set 1.00 12,500.00 12,500.00 5,000.00 2,625.00
g. W5: Aluminum Sliding (600x400) set 2.00 1,600.00 3,200.00 1,280.00 672.00
h. W3: Aluminum Powder Coated (1200x1000 pc 1.00 6,240.00 6,240.00 2,496.00 1,310.40
i. W6: Aluminum Powder Coated (1000x1200 pc 1.00 6,240.00 6,240.00 2,496.00 1,310.40
Sub-total 203,720.00 81,488.00 42,781.20
1.1.h Steel Works

Qty= 4.60 Lin m.
d. Welding rod kg 2.00 90.00 180.00 72.00 252.00
f. Cutting disk pc 2.00 60.00 120.00 48.00 168.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 5,985.00 2,394.00 8,379.00

SUMMARY OF GROUND FLOOR: 713,499.25 340,580.85 283,509.16
ITEM 1.2 SECOND FLOOR
1.2.a Masonry Works

Qty= 103.24 Sq. m. 6" CHB
Qty= 188.46 Sq. m.
Supervision &
a. CHB 4" thk Pc. 1,119.00 14.00 15,666.00 6,266.40 3,289.86
b. CHB 6" thk Pc. 1,356.00 19.00 25,764.00 10,305.60 5,410.44
d. Washed Sand Cu m 14.00 400.00 5,600.00 2,240.00 1,176.00
e. 10mmØ x 6m RSB Kg. 473.00 52.50 24,832.50 9,933.00 5,214.83
f. G.I Tie Wire Kg. 7.00 80.00 560.00 224.00 117.60
Sub-total 130,487.50 52,195.00 27,402.38

Qty= 424.96 Sq. m.
Supervision &
b. Washed Sand Cu m 9.00 400.00 3,600.00 1,440.00 756.00
Sub-total 43,045.00 65,184.00 16,234.35

Qty= 431.57 Sq. m.
Supervision &
e. Skim coat Bag 9.00 650.00 5,850.00 2,340.00 1,228.50
h. Roller Pan Pc. 12.00 80.00 960.00 384.00 201.60
k. Cement Bag 8.00 245.00 1,960.00 784.00 411.60
Sub-total 123,644.00 49,457.60 25,965.24
1.2.c Tile Works

1.2.c.1 Floor Tiles
Qty= 108.64 Sq. m.
Supervision &
a. Wooden Accent Floor Tiles 15cm x 60cm Pc. 878.00 79.00 69,362.00 27,744.80 14,566.02
b. Cement Mortar Bag 16.00 245.00 3,920.00 1,568.00 823.20
c. Tile Adhesive Bag 13.00 350.00 4,550.00 1,820.00 955.50
d. Tile grout Kg. 20.00 150.00 3,000.00 1,200.00 630.00
e. Sand Cu m 4.00 400.00 1,600.00 640.00 336.00
Sub-total 82,432.00 32,972.80 17,310.72
1.2.c.2 CR Tiles
Qty= 20.46 Sq. m.
Supervision &
d. Tile Adhesive Bag 3.00 350.00 1,050.00 420.00 220.50
e. Tile grout Kg. 11.00 150.00 1,650.00 660.00 346.50
f. Sand Cu m 2.00 400.00 800.00 320.00 168.00
g. Tile trim Pc. 2.00 199.00 398.00 159.20 83.58
Sub-total 15,138.00 6,055.20 3,178.98

Walls= 0.18 Cu. m.
Qty= 0.55 Cu. M.
Supervision &
a. Portland Cement Bag 6.00 245.00 1,470.00 588.00 308.70
b. Washed Sand Cu m 1.00 400.00 400.00 160.00 84.00
c. Gravel Cu m 1.00 400.00 400.00 160.00 84.00
d. 12mm Dia. RSB Kgs 26.65 43.00 1,145.95 458.38 240.65
e. CHB & Plastering Sq.m 3.29 102.30 336.57 134.63 70.68
f. Formworks L.S. 5% of Material cost 130.33 52.13 27.37
Sub-total 3,882.85 1,553.14 815.40

1.2.e.1 Fixtures
Qty= 1.00 Lumpsum
Supervision &
b. Urinal Set 1.00 4,000.00 4,000.00 1,600.00 840.00
c. Kitchen sink Set 1.00 3,125.00 3,125.00 1,250.00 656.25
Sub-total 20,125.00 8,050.00 4,226.25
1.2.f Ceiling Works

Qty= 71.23 Sq. M.
Supervision &
d. Wall Angle 1'' x 1'' x 10' pc 41.00 85.00 3,485.00 1,394.00 731.85
e. Blind Rivets pc 95 1.50 142.50 57.00 29.93
f. Toks with screw pc 125 6.00 750.00 300.00 157.50
g. W-clip pc 158 8.00 1,264.00 505.60 265.44
h. 1" Concrete Nail kgs 4 100.00 400.00 160.00 84.00
i. Primer Paint gals 8 750.00 6,000.00 2,400.00 1,260.00
Sub-total 30,291.50 12,116.60 5,017.22

Qty= 1.00 Lumpsum
Supervision &
a. D1: Main Door (900x2100) pc 4.00 9,500.00 38,000.00 15,200.00 7,980.00
b. D2: Solid Door (800x2100) pc 1.00 8,700.00 8,700.00 3,480.00 1,827.00
c. D3: CR Door (700x2100) pc 1.00 2,380.00 2,380.00 952.00 499.80
f. W1: Aluminum Powder Coated (1700x1200) pc 1.00 1,600.00 1,600.00 640.00 336.00
Sub-total 77,720.00 31,088.00 16,321.20
1.2.h Steel Works

Qty= 4.60 Lin m.
d. Welding rod kg 1.00 90.00 90.00 36.00 126.00
f. Cutting disk pc 2.00 60.00 120.00 48.00 168.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 5,895.00 2,358.00 8,253.00

Qty= 1.00 Lumpsum
a. 1"x2" Tubular pc 4.00 660.00 2,640.00 1,056.00 3,696.00
b. 2" x 1/4" Flat Bar pc 2.00 580.00 1,160.00 464.00 1,624.00
d. Welding rod kg 1.00 90.00 90.00 36.00 126.00
f. Cutting disk pc 1.00 60.00 60.00 24.00 84.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 22,450.00 8,980.00 31,430.00

Qty= 1.00 Lumpsum
a. 2"x4" Tubular pc 29.00 1390 40,310.00 16,124.00 56,434.00
b. 1"x2" Tubular pc 2.00 660.00 1,320.00 528.00 1,848.00
c. 2" x 1/4" Flat Bar pc 1.00 580.00 580.00 232.00 812.00
e. Welding rod kg 3.00 90.00 270.00 108.00 378.00
g. Cutting disk pc 3.00 60.00 180.00 72.00 252.00
h. Paint brush pc 4.00 70.00 280.00 112.00 392.00
Sub-total 54,130.00 21,652.00 75,782.00

Qty= 1.00 Lumpsum
Supervision &
a. Portland Cement Bag 4.00 290.00 1,160.00 1,160.00 348.00
b. Sahara Cement Bag 4.00 60.00 240.00 240.00 72.00
c. Sand Cu m 0.23 1,000.00 230.00 230.00 69.00
d. Shera Plank pc 2.00 195.00 390.00 390.00 117.00
a. Conc. Neutralizer Gal 1.00 90.00 90.00 54.00 21.60
b. Paint Primer Gal 2.00 650.00 1,300.00 780.00 312.00
c. Masonry Putty Gal 3.00 450.00 1,350.00 810.00 324.00
d. Finishing Paint, Semi-gloss Gal 2.00 714.00 1,428.00 856.80 342.72
e. Skim coat Bag 3.00 650.00 1,950.00 1,170.00 468.00
f. Assorted Paint Brush Pc. 4.00 85.00 340.00 204.00 81.60
g. Assorted Paint Roller Pc. 4.00 70.00 280.00 168.00 67.20
h. Roller Pan Pc. 3.00 80.00 240.00 144.00 57.60
i. Paint thinner Gal 3.00 120.00 360.00 216.00 86.40
j. Waterproofing (Flexibond) Gal 6.00 900.00 5,400.00 3,240.00 1,296.00
k. Cement Bag 2.00 290.00 580.00 348.00 139.20
l. Assorted Sand Paper M 2.00 250.00 500.00 300.00 120.00
c. Fixed glass w/ frame Sq ft 9.50 340.00 3,230.00 1,292.00 678.30
Sub-total 19,068.00 11,602.80 4,600.62
Materials Cost Labor Cost

SUMMARY OF SECOND FLOOR: 628,308.85 303,265.14
ITEM 1.3 THIRD FLOOR
1.3.a Masonry Works

Qty= 110.56 Sq. m. 6" CHB
Qty= 197.22 Sq. m.
Supervision &
a. CHB 4" thk Pc. 1,138.00 14.00 15,932.00 6,372.80 3,345.72
b. CHB 6" thk Pc. 1,452.00 19.00 27,588.00 11,035.20 5,793.48
d. Washed Sand Cu m 14.00 400.00 5,600.00 2,240.00 1,176.00
e. 10mmØ x 6m RSB Kg. 495.00 52.50 25,987.50 10,395.00 5,457.38
f. G.I Tie Wire Kg. 7.00 80.00 560.00 224.00 117.60
Sub-total 136,917.50 54,767.00 28,752.68

Qty= 430.25 Sq. m.
Supervision &
b. Washed Sand Cu m 10.00 400.00 4,000.00 1,600.00 840.00
Sub-total 43,935.00 66,137.50 16,510.88

Qty= 451.76 Sq. m.
Supervision &
e. Skim coat Bag 10.00 650.00 6,500.00 2,600.00 1,365.00
h. Roller Pan Pc. 10.00 80.00 800.00 320.00 168.00
k. Cement Bag 8.00 245.00 1,960.00 784.00 411.60
j. Assorted Sand Paper M 35.00 60.00 2,100.00 840.00 441.00
Sub-total 129,119.00 51,647.60 27,114.99
1.3.c Tile Works

1.3.c.1 Floor Tiles
Qty= 113.04 Sq. m.
Supervision &
c. Cement Mortar Bag 16.00 245.00 3,920.00 1,568.00 823.20
e. Tile grout Kg. 30.00 150.00 4,500.00 1,800.00 945.00
f. Sand Cu m 6.00 400.00 2,400.00 960.00 504.00
Sub-total 91,663.00 36,665.20 19,249.23
1.2.c.2 CR Tiles
Qty= 20.46 Sq. m.
Supervision &
e. Tile grout Kg. 6.00 150.00 900.00 360.00 189.00
f. Sand Cu m 2.00 400.00 800.00 320.00 168.00
g. Tile trim Pc. 2.00 199.00 398.00 159.20 83.58
Sub-total 15,788.00 6,315.20 3,315.48

1.2.e.1 Fixtures
Qty= 1.00 Lumpsum
Supervision &
b. Urinal Set 1.00 4,000.00 4,000.00 1,600.00 840.00
Sub-total 20,125.00 8,050.00 4,226.25
1.2.f Ceiling Works

Qty= 74.21 Sq. M.
Supervision &
d. Wall Angle 1'' x 1'' x 10' pc 45.00 85.00 3,825.00 1,530.00 803.25
e. Blind Rivets pc 109.00 1.50 163.50 65.40 34.34
f. Toks with screw pc 1,068.00 1.50 1,602.00 640.80 336.42
g. W-clip pc 4.00 100.00 400.00 160.00 84.00
h. 1" Concrete Nail kgs 81.00 8.00 648.00 259.20 136.08
i. Primer Paint gals 8.00 750.00 6,000.00 2,400.00 1,260.00
Sub-total 31,558.50 12,623.40 5,231.21

Qty= 1.00 Lumpsum
Supervision &
a. D1: Main Door (900x2100) pc 4.00 9,500.00 38,000.00 15,200.00 7,980.00
b. D2: Solid Door (800x2100) pc 1.00 8,700.00 8,700.00 3,480.00 1,827.00
c. D3: CR Door (700x2100) pc 1.00 2,380.00 2,380.00 952.00 499.80
Sub-total 77,720.00 31,088.00 16,321.20
1.3.h Steel Works

Qty= 4.60 Lin m.
d. Welding rod kg 1.00 90.00 90.00 36.00 126.00
f. Cutting disk pc 2.00 60.00 120.00 48.00 168.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 5,895.00 2,358.00 8,253.00

Qty= 1.00 Lumpsum
a. 1"x2" Tubular pc 4.00 660.00 2,640.00 1,056.00 3,696.00
b. 2" x 1/4" Flat Bar pc 2.00 580.00 1,160.00 464.00 1,624.00
d. Welding rod kg 1.00 90.00 90.00 36.00 126.00
f. Cutting disk pc 1.00 60.00 60.00 24.00 84.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 22,450.00 8,980.00 31,430.00

Qty= 1.00 Lumpsum
a. 2"x4" Tubular pc 29.00 1390.00 40,310.00 16,124.00 56,434.00
b. 1"x2" Tubular pc 2.00 660.00 1,320.00 528.00 1,848.00
c. 2" x 1/4" Flat Bar pc 1.00 580.00 580.00 232.00 812.00
e. Welding rod kg 3.00 90.00 270.00 108.00 378.00
g. Cutting disk pc 3.00 60.00 180.00 72.00 252.00
h. Paint brush pc 4.00 90.00 360.00 144.00 504.00
Sub-total 54,210.00 21,684.00 75,894.00

Qty= 1.00 Lumpsum
c. Sand Cu m 0.23 1,000.00 230.00 230.00 69.00
d. Shera Plank pc 2.00 195.00 390.00 390.00 117.00
e. Skim coat Bag 3.00 650.00 1,950.00 1,170.00 468.00
h. Roller Pan Pc. 3.00 80.00 240.00 144.00 57.60
k. Cement Bag 2.00 290.00 580.00 348.00 139.20
Sub-total 28,006.60 15,178.24 6,477.73

SUMMARY OF THIRD FLOOR: 670,270.00 320,647.10
ITEM 1.4 FOURTH FLOOR
1.4.a Masonry Works

Qty= 91.20 Sq. m. 6" CHB
Qty= 177.86 Sq. m.
Supervision &
a. CHB 4" thk Pc. 1,138.00 14.00 15,932.00 6,372.80 3,345.72
b. CHB 6" thk Pc. 1,197.00 19.00 22,743.00 9,097.20 4,776.03
d. Washed Sand Cu m 13.00 400.00 5,200.00 2,080.00 1,092.00
e. 10mmØ x 6m RSB Kg. 446.00 52.50 23,415.00 9,366.00 4,917.15
f. G.I Tie Wire Kg. 6.00 80.00 480.00 192.00 100.80
Sub-total 121,425.00 48,570.00 25,499.25

Qty= 409.83 Sq. m.
Supervision &
b. Washed Sand Cu m 5.00 400.00 2,000.00 800.00 420.00
Sub-total 39,975.00 62,274.50 15,337.43

Qty= 367.47 Sq. m.
Supervision &
e. Skim coat Bag 8.00 650.00 5,200.00 2,080.00 1,092.00
h. Roller Pan Pc. 10.00 80.00 800.00 320.00 168.00
k. Cement Bag 7.00 245.00 1,715.00 686.00 360.15
Sub-total 107,838.00 43,135.20 22,645.98
1.4.c Tile Works

1.4.c.1 Floor Tiles
Qty= 113.04 Sq. m.
Supervision &
c. Cement Mortar Bag 16.00 245.00 3,920.00 1,568.00 823.20
e. Tile grout Kg. 21.00 150.00 3,150.00 1,260.00 661.50
f. Sand Cu m 6.00 400.00 2,400.00 960.00 504.00
Sub-total 87,863.00 35,145.20 18,451.23
1.4.c.2 CR Tiles
Qty= 20.46 Sq. m.
Supervision &
e. Tile grout Kg. 11.00 150.00 1,650.00 660.00 346.50
f. Sand Cu m 2.00 400.00 800.00 320.00 168.00
g. Tile trim Pc. 2.00 199.00 398.00 159.20 83.58
Sub-total 16,538.00 6,615.20 3,472.98

Walls= 0.18 Cu. m.
Qty= 0.40 Cu. M.
Supervision &
a. Portland Cement Bag 4.00 245.00 980.00 392.00 205.80
b. Washed Sand Cu m 1.00 400.00 400.00 160.00 84.00
c. Gravel Cu m 1.00 400.00 400.00 160.00 84.00
d. 12mm Dia. RSB Kgs 26.65 400.00 10,660.00 4,264.00 2,238.60
e. CHB & Plastering Sq.m 3.29 102.30 336.57 134.63 70.68
f. Formworks L.S. 5% of Material cost 105.83 42.33 22.22
Sub-total 12,882.40 5,152.96 2,705.30

1.4.e.1 Fixtures
Qty= 1.00 Lumpsum
Supervision &
b. Urinal Set 1.00 4,000.00 4,000.00 1,600.00 840.00
Sub-total 20,125.00 8,050.00 4,226.25
1.2.f Ceiling Works

Qty= 74.21 Sq. M.
Supervision &
d. Wall Angle 1'' x 1'' x 10' pc 45.00 85.00 3,825.00 1,530.00 803.25
e. Blind Rivets pc 109.00 1.50 163.50 65.40 34.34
f. Toks with screw pc 1,068.00 1.50 1,602.00 640.80 336.42
g. W-clip pc 4.00 100.00 400.00 160.00 84.00
i. Primer Paint gals 8.00 750.00 6,000.00 2,400.00 1,260.00
Sub-total 31,558.50 12,623.40 6,627.29

Qty= 1.00 Lumpsum
Supervision &
a. D1: Main Door (900x2100) pc 4.00 9,500.00 38,000.00 15,200.00 7,980.00
b. D2: Solid Door (800x2100) pc 1.00 8,700.00 8,700.00 3,480.00 1,827.00
c. D3: CR Door (700x2100) pc 1.00 2,380.00 2,380.00 952.00 499.80
Sub-total 77,720.00 31,088.00 16,321.20
1.4.h Steel Works

Qty= 4.60 Lin m.
d. Welding rod kg 1.00 90.00 90.00 36.00 126.00
f. Cutting disk pc 2.00 60.00 120.00 48.00 168.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 5,895.00 2,358.00 8,253.00

Qty= 1.00 Lumpsum
a. 1"x2" Tubular pc 4.00 660.00 2,640.00 1,056.00 3,696.00
b. 2" x 1/4" Flat Bar pc 2.00 580.00 1,160.00 464.00 1,624.00
d. Welding rod kg 1.00 90.00 90.00 36.00 126.00
f. Cutting disk pc 1.00 60.00 60.00 24.00 84.00
g. Paint brush pc 2.00 70.00 140.00 56.00 196.00
Sub-total 22,450.00 8,980.00 31,430.00

Qty= 1.00 Lumpsum
a. 2"x4" Tubular pc 29.00 1390.00 40,310.00 16,124.00 56,434.00
b. 1"x2" Tubular pc 2.00 660.00 1,320.00 528.00 1,848.00
c. 2" x 1/4" Flat Bar pc 1.00 580.00 580.00 232.00 812.00
e. Welding rod kg 3.00 90.00 270.00 108.00 378.00
g. Cutting disk pc 3.00 60.00 180.00 72.00 252.00
h. Paint brush pc 4.00 70.00 280.00 112.00 392.00
Sub-total 54,130.00 21,652.00 75,782.00

Qty= 1.00 Lumpsum
c. Sand Cu m 0.23 1,000.00 230.00 230.00 69.00
d. Shera Plank pc 2.00 195.00 390.00 390.00 117.00
e. Skim coat Bag 3.00 650.00 1,950.00 1,170.00 468.00
h. Roller Pan Pc. 3.00 80.00 240.00 144.00 57.60
k. Cement Bag 2.00 290.00 580.00 348.00 139.20
Sub-total 41,605.01 20,617.60 9,333.39

SUMMARY OF FOURTH FLOOR: 640,004.91 306,262.06
ITEM 1.5 ROOF DECK
1.5.a Masonry Works

Qty= 63.49 Sq. m. 6" CHB
Qty= 107.07 Sq. m.
Supervision &
a. CHB 4" thk Pc. 572.00 14.00 8,008.00 3,203.20 1,681.68
b. CHB 6" thk Pc. 834.00 19.00 15,846.00 6,338.40 3,327.66
d. Washed Sand Cu m 8.00 400.00 3,200.00 1,280.00 672.00
e. 10mmØ x 6m RSB Kg. 269.00 52.50 14,122.50 5,649.00 2,965.73
f. G.I Tie Wire Kg. 4.00 80.00 320.00 128.00 67.20
Sub-total 75,551.50 30,220.60 15,865.82

Qty= 212.98 Sq. m.
Supervision &
b. Washed Sand Cu m 3.00 400.00 1,200.00 480.00 252.00
Sub-total 21,045.00 32,426.40 8,020.71

Floor Area= 113.66 Sq. m.
Qty= 5.68 Cu. m.
Supervision &
b. Washed Sand Cu m 5.00 1,000.00 5,000.00 2,000.00 1,050.00
c. Sahara Pack 36.00 60.00 2,160.00 864.00 453.60
Sub-total 15,440.00 6,176.00 3,242.40

Qty= 223.63 Sq. m.
Supervision &
b. Paint Primer Gal 7.00 650.00 4,550.00 1,820.00 955.50
c. Masonry Putty Gal 9.00 450.00 4,050.00 1,620.00 850.50
e. Skim coat Bag 5.00 650.00 3,250.00 1,300.00 682.50
h. Roller Pan Pc. 20.00 80.00 1,600.00 640.00 336.00
k. Cement Bag 9.00 245.00 2,205.00 882.00 463.05
Sub-total 120,806.00 48,322.40 25,369.26
1.5.c Tile Works

1.5.c.1 Floor Tiles
Room 6.31 Sq. m.
Stair & Landing= 2.72 Sq. m.
Qty= 113.66 Sq. m.
Supervision &
a. Floor Tiles 30cm x 30cm Pcs 1,252.00 69.00 86,388.00 34,555.20 18,141.48
b. Wooden Accent Floor Tiles 15cm x 60cm Pcs 74.00 79.00 5,846.00 2,338.40 1,227.66
c. Tile Adhesive Bag 24.00 350.00 8,400.00 3,360.00 1,764.00
d. Tile grout Kg. 30.00 150.00 4,500.00 1,800.00 945.00
e. Sand Cu m 6.00 400.00 2,400.00 960.00 504.00
Sub-total 107,534.00 43,013.60 22,582.14
1.5.c.2 CR Tiles
Qty= 19.89 Sq. m.
Supervision &
e. Tile grout Kg. 6.00 150.00 900.00 360.00 189.00
f. Sand Cu m 2.00 400.00 800.00 320.00 168.00
g. Tile trim Pc. 2.00 199.00 398.00 159.20 83.58
Sub-total 15,498.00 6,199.20 3,254.58

1.5.d.1 Laundry/Sink Area= 1.76 Cu. m.
Walls= 0.12 Cu. m.
Qty= 1.88 Cu. M.
b. Washed Sand Cu m 1.00 400.00 400.00 160.00 560.00
c. Gravel Cu m 2.00 400.00 800.00 320.00 1,120.00
d. 12mm Dia. RSB Kgs 15.99 43.00 687.57 275.03 962.60
Sub-total 6,612.45 2,644.98 9,257.43

1.5.e.1 Fixtures
Qty= 1.00 Lumpsum
Supervision &
b. Urinal Set 1.00 4,000.00 4,000.00 1,600.00 840.00
Sub-total 20,125.00 8,050.00 4,226.25
1.2.f Ceiling Works

Qty= 9.22 Sq. M.
Supervision &
a. Fiber Cement Board pc 4.00 480.00 1,920.00 768.00 403.20
d. Wall Angle 1'' x 1'' x 10' pc 8.00 85.00 680.00 272.00 142.80
e. Blind Rivets pc 19.00 1.50 28.50 11.40 5.99
f. Toks with screw pc 158.00 1.50 237.00 94.80 49.77
g. W-clip pc 1.00 100.00 100.00 40.00 21.00
i. Primer Paint gals 1.00 750.00 750.00 300.00 157.50
Sub-total 4,724.50 1,889.80 992.15

Qty= 1.00 Lumpsum
a. D3: CR Door (700x2100) pc 1.00 3,750.00 3,750.00 1,500.00 5,250.00
b. W2: Aluminum Powder Coated (1200x1000) pc 1.00 4,160.00 4,160.00 1,664.00 5,824.00
Sub-total 7,910.00 3,164.00 11,074.00
1.5.h Steel Works

Qty= 4.60 Lin m.
a. 2"x4" Tubular Top/vertical frame pc 1.00 1,390.00 1,390.00 556.00 1,946.00
d. Welding rod kg 0.50 90.00 45.00 18.00 63.00
f. Cutting disk pc 1.00 60.00 60.00 24.00 84.00
g. Paint brush pc 1.00 70.00 70.00 28.00 98.00
Sub-total 3,250.00 1,300.00 4,550.00

Qty= 1.00 Lumpsum
a. 1"x2" Tubular pc 4.00 660.00 2,640.00 1,056.00 3,696.00
b. Welding rod kg 0.50 90.00 45.00 18.00 63.00
d. Cutting disk pc 1.00 60.00 60.00 24.00 84.00
e. Paint brush pc 1.00 70.00 70.00 28.00 98.00
Sub-total 3,535.00 1,414.00 4,949.00

Qty= 1.00 Lumpsum
a. 1"x2" Tubular pc 7.00 660.00 4,620.00 1,848.00 6,468.00
b. Welding rod kg 3.00 90.00 270.00 108.00 378.00
d. Cutting disk pc 2.00 60.00 120.00 48.00 168.00
e. Paint brush pc 3.00 70.00 210.00 84.00 294.00
Sub-total 5,940.00 2,376.00 8,316.00

Qty= 1.00 Lumpsum
c. Sand Cu m 0.23 1,000.00 230.00 230.00 69.00
d. Shera Plank pc 2.00 195.00 390.00 390.00 117.00
e. Skim coat Bag 3.00 650.00 1,950.00 1,170.00 468.00
h. Roller Pan Pc. 3.00 80.00 240.00 144.00 57.60
k. Cement Bag 2.00 290.00 580.00 348.00 139.20
b. Fixed glass w/ frame Sq ft 3.08 340 1,047.20 418.88 219.91
Sub-total 16,885.20 10,729.68 4,142.23
1.5.h.5 Roofing Works

Qty= 1.00 Lumpsum
RC Rafter
Qty= 2.21 Cu. M
Supervision &
b. Misc. Hardwares (3% of materials Cost) lot 1.00 320.79 320.79 128.32 67.37
c. Pumpcrete w/ accessories Cu m 2.21 450.00 994.50 397.80 208.85
d. Reinforcing bars kg 563.27 52.50 29,571.68 11,828.67 6,210.05
Sub-total 41,070.65 16,428.26 8,624.84
Supervision &
a. RC Rafter cu.m. 2.21 29,920.25 16,428.26 8,624.84 8,624.84
b. 50 x 100 x 2.00mm C-Purlin pc 60.00 950.00 57,000.00 22,800.00 11,970.00
c. Pre-painted Rib-type roofing m 1.00 485.00 485.00 194.00 101.85
d. 12mm x 6m Sag rods pc 18.00 172.00 3,096.00 1,238.40 650.16
e. Roofing insulator roll 2.00 4,500.00 9,000.00 0.00 1,350.00
f. Chiken wire mesh roll 3.00 500.00 1,500.00 0.00 225.00
g. Pre-painted ridge roll pc 3.00 550.00 1,650.00 660.00 346.50
h. End Flashing pc 18.00 550.00 9,900.00 3,960.00 2,079.00
i. Gutter, Pre-painted pc 17.00 550.00 9,350.00 3,740.00 1,963.50
j. Welding rod kg 10.00 90.00 900.00 360.00 189.00
k. Teckscrew 2-1/2" pc 851.00 1.50 1,276.50 510.60 268.07
l. Roof Sealant liter 2.00 180.00 360.00 144.00 75.60
m. Blind Rivets pc 150.00 1.00 150.00 60.00 31.50
n. Cutting disk pc 4.00 60.00 240.00 96.00 50.40
o. Epoxy Primer gal 3.00 720.00 2,160.00 864.00 453.60
p. Paint brush pc 5.00 70.00 350.00 140.00 73.50
Sub-total 113,845.76 43,391.84 28,452.51

SUMMARY OF ROOF DECK: 538,702.41 241,318.50
SUMMARY OF ITEM 1: ARCHITECTURAL WORKS

ITEM 1.1 GROUND FLOOR 713,499.25 340,580.85
ITEM 1.2 SECOND FLOOR 628,308.85 303,265.14
ITEM 1.3 THIRD FLOOR 670,270.00 320,647.10
ITEM 1.4 FOURTH FLOOR 640,004.91 306,262.06
ITEM 1.5 ROOF DECK 538,702.41 241,318.50
GRAND TOTAL 3,190,785.41 1,512,073.64
1.6. Additional Works

1.6.a Drainage Repair
Qty= 12.80 m
Supervision &
a. RC Pipe m 13.44 1,800.00 24,192.00 9,676.80 5,080.32
b. Grouting (plus 5% loss) Cu.m 0.16 645.00 101.59 40.64 21.33
c. Backfill, gravel-fill and compaction Cu.m 1.58 450.00 708.75 283.50 148.84
d. Excavation Cu.m 3.60 350.00 52.50
Sub-total 25,002.34 10,350.94 5,302.99
1.6.b Netting & Rope
Qty= 1.00 Lumpsum
Supervision &
a. Net m 63.00 135.00 8,505.00 3,402.00 1,786.05
b. Rope m 73.00 35.00 2,555.00 1,022.00 536.55
c. Tolda pc. 1.00 1,300.00 1,300.00 520.00 273.00
Sub-total 12,360.00 4,944.00 2,595.60
RSB(pcs)
45.1839827
132,732.60
22,000.65
34,035.40
124,796.15
2,709.00
area
94.77 18.954 37.908
116,989.60
0.027
37.03703704 0.999
12.34567901
168,457.80
Total Cost
3,574.20
25,695.60
9,466.80
7,325.50
2,415.00
1,288.00
1,281.56 44,388.40
51,046.66
136,438.05
Plumbing
41,860.00 34,148.10
12,880.00 18,998.00
54,740.00 53,146.10 47,600.00
34,103.83
285,208.00
pcs
main 4.6 0.766667 1
vert main 4.8 0.8 1
botom 4.6 0.766667 1
grills 13.8 2.3 3
8,379.00
1,054,080.10
63.9880952
182,682.50
108,229.00
103.24 20.648 41.296
173,101.60
115,404.80
21,193.20
0.7 4.66666667 5.328

0.7 4.66666667 5.328
5,435.99
Total Plumbing
20,930.00 17,074.05
6,440.00 9,499.00
5,031.25 8,050.00
32,401.25 34,623.05 28,175.00
LR BR1 BR2 CR
36.60 21.70 18.90 3.69
12.70833333 7.53472222 6.5625 1.28125

15.66666667 9.16666667 9.166667 2.416667
5.352777778 4.20138889 4.201389 2.833333
4.5 3.16666667 3.166667 1.566667
60 24 24 8
45 31.6666667 31.66667 15.33333
80 36 36 6
42,408.10
108,808.00
8,253.00
5.454545455 1.20
0.55 5.92072855 23.68291
31,430.00
55 2.5 27.5
4 2.60869565 2
5.454545455
12.3797052
0.72 20.88 41.76
75,782.00
4.29 21 31.5
12.25 29.25 30
4.29 21 31.5
12.25 29.25 30
0.00 0 0
9.47316568
931,573.99
66.9642857
220,437.18
294.2088902 110,072.50
110.56 22.112 44.224
180,766.60
128,328.20
22,103.20
28,175.00
LR BR1 BR2 CR
0.00 0.00 0.00 0.00
0 0 0 0
15.66666667 9.16666667 9.166667 2.416667
5.352777778 4.20138889 4.201389 2.833333
4.5 3.16666667 3.166667 1.566667
60 24 24 8
45 31.6666667 31.66667 15.33333
80 36 36 6
44,181.90
108,808.00
8,253.00
5.454545455 1.20
0.55 5.92072855 23.68291
31,430.00
55 2.5 27.5
4 2.60869565 2
5.454545455
12.3797052
0.72 20.88 41.76
75,894.00
4.29 21 31.5
12.25 29.25 30
4.29 21 31.5
12.25 29.25 30
0.00 0 0
35.79
43,184.84
990,917.10
268,108.00
60.3354978
169,995.00
102,249.50
91.20 18.24 36.48
150,973.20
123,008.20
23,153.20
0.7 4.66666667 5.328

0.7 4.66666667 5.328
18,035.36
28,175.00
LR BR1 BR2 CR
0.00 0.00 0.00 0.00
0 0 0 0
15.66666667 9.16666667 9.166667 2.416667
5.352777778 4.20138889 4.201389 2.833333
4.5 3.16666667 3.166667 1.566667
60 24 24 8
45 31.6666667 31.66667 15.33333
80 36 36 6
44,181.90
108,808.00
8,253.00
5.454545455 1.20
0.55 5.92072855 23.68291
31,430.00
55 2.5 27.5
4 2.60869565 2
5.454545455
12.3797052
0.72 20.88 41.76
75,782.00
4.29 21 31.5
12.25 29.25 30
4.29 21 31.5
12.25 29.25 30
0.00 0 0
75.79
62,222.61
946,266.97
36.3906926
105,772.10
53,471.40
63.49 12.6976 50.7904

169,128.40
173,129.74
21,697.20
9,257.43
28,175.00
LR BR1 BR2 CR
0.00 0.00 0.00 0.00
0 0 0 0
15.66666667 9.16666667 9.166667 2.416667
5.352777778 4.20138889 4.201389 2.833333
4.5 3.16666667 3.166667 1.566667
60 24 24 8
45 31.6666667 31.66667 15.33333
80 36 36 6
6,614.30
11,074.00
4,550.00
5.454545455 1.20
0.55 5.92072855 23.68291
4,949.00
8,316.00
4.29 21 31.5
12.25 29.25 30
4.29 21 31.5
12.25 29.25 30
1.00 0.2 0.4
3.08
27,614.88
157,237.60
780,020.91
272.862554 10mm RSB

DPJ ENGINEERS AND CONSULTANTS
Project Title: 4 STOREY COMMERCIAL BUILDING -
Location: Purok 2, Bulanao, Tabuk City, Kalinga
Owner: JEPHTE AND SALLY FEKEN
Contract Quantities and Costs Actual Costs

ITEM NO. DESCRIPTION UNIT Contract Material Labor and Supervision Contract Contract Total Actual Actual Unit
Equipment Rental & Re-design Actual Total Cost
Quantity Unit Cost Cost Quantity Cost
A GENERAL REQUIREMENTS
1.00 Mobilization/Temporary Structures, Utilities and Servic lot 1.00 35,000.00 14,000.00 7,350.00 50,715.00 50,715.00 1.00 50,715.00 50,715.00
2.00 Safety and Health lot 1.00 25,000.00 10,000.00 5,250.00 36,225.00 36,225.00 1.00 36,225.00 36,225.00
3.00 Demolition of existing building lot 1.00 105,000.00 15,750.00 120,750.00 120,750.00 1.00 120,750.00 120,750.00
Sub-total 60,000.00 129,000.00 28,350.00 207,690.00 207,690.00
B ARCHITECTURAL WORKS
1.1 GROUND FLOOR
1.1.a.1 Masonry Walls(includes Cistern Tank) Sq m 164.24 102,768.00 41,107.20 21,581.28 1,007.39 165,456.48 132.95 1,148.12 152,642.49
1.1.a.1.a Dry Wall Sq. m. 13,665.00 5,466.00 2,869.65 0.00 - 30.29 726.33 22,000.65
1.1.a.2 Plastering Works Sq. m. 524.40 51,555.00 20,622.00 10,826.55 158.28 83,003.55 488.74 293.64 143,515.57
1.1.a.3 Concrete Floor Topping Cu. m. 0.26 1,935.00 774.00 406.35 12,193.15 3,115.35 0.26 12,193.15 3,115.35
1.1.b Painting Works Sq. m. 539.03 96,568.00 38,627.20 20,279.28 288.44 155,474.48 449.55 299.27 134,538.04
1.1.c.1 Floor Tiles Sq. m. 80.66 90,230.00 36,092.00 18,948.30 1,801.02 145,270.30 93.95 2,245.58 210,972.55
1.1.c.2 CR Tiles Sq. m. 32.62 29,196.00 11,678.40 6,131.16 1,441.50 47,021.66 37.30 1,368.54 51,046.66
1.1.d.1 Slab on fill (Parking Area) Cu. M. 32.05 97,455.75 38,982.30 20,465.71 4,895.59 156,903.76 32.05 4,895.59 156,903.76
1.1.e Fixtures Lumpsum 1.00 40,120.00 16,048.00 8,425.20 64,593.20 64,593.20 0.00 0.00 -
1.1.f Ceiling Works Sq. M. 5.82 4,797.00 1,918.80 1,007.37 1,327.01 7,723.17 5.82 1,366.34 7,952.09
1.1.g Doors and Windows Lumpsum 1.00 184,740.00 73,896.00 38,795.40 297,431.40 297,431.40 1.00 327,989.20 327,989.20
1.1.h Stair Railings Lin m. 4.60 5,985.00 2,394.00 1,256.85 2,094.75 9,635.85 4.60 2,094.75 9,635.85
1.1.i Glass Blocks Lumpsum 21,140.00 8,456.00 4,439.40 - 1.00 34,035.40 34,035.40
1.1.j Building Signage Lumpsum 16,000.00 0.00 0.00 - 1.00 16,000.00 16,000.00
1.1.k Mezzanine Lumpsum 16,000.00 0.00 0.00 - 1.00 178,008.50 178,008.50
1.1.k.1 Mezzanine Windows Lumpsum 16,000.00 0.00 0.00 - 1.00 29,440.00 29,440.00
1.1.l Ramp Lumpsum 16,000.00 0.00 0.00 - 1.00 21,685.88 21,685.88
Sub-total 719,014.75 287,605.90 150,993.10 1,135,629.20 1,499,481.99
1.2 SECOND FLOOR
1.2.a.1 Masonry Walls Sq. m. 192.52 128,419.50 51,367.80 26,968.10 1,073.96 206,755.40 188.46 1,114.77 210,084.88
1.2.c.1 Floor Tiles Sq. m. 115.18 136,240.00 54,496.00 28,610.40 1,904.38 219,346.40 108.64 1,221.61 132,715.52
1.2.c.2 CR Tiles Sq. m. 22.49 16,792.00 6,716.80 3,526.32 1,202.81 27,051.22 20.36 1,191.21 24,253.06
1.2.c.3 Pebble Wash Lumpsum 146.30 58.52 30.72 - 1.00 38,306.50 38,306.50
1.2.d.1 Kitchen Pantry Cu. M. 0.40 3,072.25 1,228.90 645.17 12,243.37 4,946.32 0.55 12,243.37 6,733.85
1.2.d.3 Porcelain Slab Sq. m. 0.00 0.00 0.00 0.00 - 3.10 6,760.89 20,958.75
1.2.d.4 Kitchen Cabinet Lumpsum 0.00 0.00 0.00 0.00 - 1.00 20,000.00 20,000.00
1.2.f Ceiling Works Sq. M. 80.89 25,419.00 10,167.60 5,337.99 505.93 40,924.59 71.23 665.81 47,425.32
1.2.h.1 Stair Railings Lin m. 4.60 5,895.00 2,358.00 1,237.95 2,063.25 9,490.95 4.60 2,063.25 9,490.95
1.2.h.2 Hallway Railings at Left Side Lumpsum 1.00 22,450.00 8,980.00 4,714.50 36,144.50 36,144.50 1.00 36,144.50 36,144.50
1.2.h.3 Hallway Railings & Sun Buffer at Front Side Lumpsum 1.00 54,130.00 21,652.00 11,367.30 87,149.30 87,149.30 1.00 87,149.30 87,149.30
1.2.h.4 Wall Cladding & Fixed Glass Lumpsum 1.00 40,430.00 16,172.00 8,490.30 65,092.30 65,092.30 1.00 65,092.30 65,092.30
Sub-total 726,972.05 290,788.82 152,664.13 1,170,205.55 1,141,475.90
1.3 THIRD FLOOR
1.3.c.1 Floor Tiles Sq. m. 119.27 139,735.00 55,894.00 29,344.35 1,886.25 224,973.35 113.04 1,305.53 147,577.43
1.3.c.2 CR Tiles Sq. m. 22.49 16,792.00 6,716.80 3,526.32 1,202.81 27,051.22 20.46 1,242.36 25,418.68
1.3.c.3 Pebble Wash Lumpsum 5,780.00 2,312.00 1,213.80 - 1.00 38,306.50 38,306.50
1.3.d.2 Porcelain Slab Sq. m. 5,780.00 2,312.00 1,213.80 0.00 - 3.10 6,760.89 20,958.75
Sub-total 737,364.35 294,945.74 154,846.51 1,168,280.96 1,203,808.25
1.4 FOURTH FLOOR
1.4.c.1 Floor Tiles Sq. m. 119.27 139,735.00 55,894.00 29,344.35 1,886.25 224,973.35 113.04 1,251.41 141,459.43
1.4.c.2 CR Tiles Sq. m. 22.49 16,792.00 6,716.80 3,526.32 1,202.81 27,051.22 20.46 1,301.38 26,626.18
1.4.c.3 Pebble Wash Lumpsum 4,160.00 1,664.00 873.60 - 1.00 38,306.50 38,306.50
1.4.d.2 Porcelain Slab Sq. m. 9,240.00 3,696.00 1,940.40 0.00 - 3.10 6,760.89 20,958.75
1.4.d.3 Kitchen Cabinet Lumpsum 14,560.00 5,824.00 3,057.60 0.00 - 1.00 20,000.00 20,000.00
1.4.e Plumbing Works Lumpsum 1.00 23,060.00 9,224.00 4,842.60 37,126.60 37,126.60 0.00 0.00 -
1.4.h.5 Grills Lumpsum 2,780.00 1,112.00 583.80 0.00 - 1.00 26,139.16 26,139.16
Sub-total 784,988.76 313,995.50 164,847.64 1,218,832.40 1,180,883.56
1.5 ROOF DECK
1.5.a.3 Concrete Floor Topping Cu. m. 4.60 30,380.00 12,152.00 6,379.80 10,626.07 48,911.80 4.60 10,626.07 48,911.80
1.5.c.1 Floor Tiles Sq. m. 94.38 87,960.00 35,184.00 18,471.60 1,500.48 141,615.60 113.66 1,523.22 173,129.74
1.5.c.2 CR Tiles Sq. m. 18.32 13,448.00 5,379.20 2,824.08 1,182.72 21,667.38 19.89 1,254.49 24,951.78
1.5.c.3 Pebble Wash Lumpsum 0.00 0.00 0.00 - 1.00 38,306.50 38,306.50
1.5.d.1 Kitchen Pantry Cu. M. 1.88 6,612.45 2,644.98 1,388.61 5,662.79 10,646.04 1.88 5,662.79 10,646.04
1.5.d.2 Porcelain Slab Sq. m. 1,440.00 576.00 302.40 0.00 - 2.20 6,760.89 14,873.95
1.5.f Ceiling Works Sq. M. 3.52 2,862.00 1,144.80 601.02 1,309.04 4,607.82 9.22 824.99 7,606.45
1.5.h.1 Stair Railings Lin m. 4.60 3,250.00 1,300.00 682.50 1,137.50 5,232.50 4.60 1,137.50 5,232.50
1.5.h.2 Hallway Railings at Left Side Lumpsum 1.00 3,535.00 1,414.00 742.35 5,691.35 5,691.35 1.00 5,691.35 5,691.35
1.5.h.5 Roofing Works Lumpsum 1.00 148,177.50 55,071.00 30,487.28 233,735.78 233,735.78 1.00 185,690.11 185,690.11
1.5.i Water Proofing Sq. m. 95.58 1,000.11 95,590.86 95.58 1,000.11 95,590.86
Sub-total 553,542.15 217,216.86 115,613.85 979,661.42 1,071,312.30
1.6 WALL CLADDING
1.6.a Rib-type Wall Cladding Lumpsum 10,780.00 4,312.00 2,263.80 0.00 1.00 372,349.53 372,349.53
TOTAL FOR ITEM C. ARCHITECTURAL WORKS 3,521,882.05 1,404,552.82 738,965.23 5,672,609.53 6,469,311.53
C. STRUCTURAL WORKS
2.1 FOOTING Cu. m. 23.60 117,611.83 47,044.74 24,698.49 8,023.52 189,355.06 24.78 8,023.52 198,822.83
Sub-total 189,355.06 198,822.83
2.2 BEAMS
2.2.1 GF Cu. m. 6.89 36,145.31 14,458.12 7,590.51 7,601.53 52,374.55 6.89 7,601.53 52,374.54
2.2.2 2F Cu. m. 11.19 59,290.80 23,716.32 12,451.07 7,677.60 85,912.37 11.19 7,677.60 85,912.34
2.2.3 3F Cu. m. 11.38 60,894.97 24,357.99 12,787.94 7,753.67 88,236.81 11.38 7,753.67 88,236.76
2.2.4 4F Cu. m. 10.62 57,385.72 22,954.28 12,051.00 7,829.75 83,151.90 10.62 7,829.75 83,151.95
2.2.5 RD Cu. m. 6.86 37,428.51 14,971.41 7,859.99 7,905.82 54,233.92 6.05 7,905.82 47,814.40
Sub-total 251,145.31 100,458.12 52,740.51 363,909.55 357,489.99
2.3 COLUMNS
2.3.1 Footing to 2F Cu. m. 14.64 76,802.21 30,720.88 16,128.46 7,601.53 111,286.40 17.86 7,601.53 135,767.13
2.3.2 2F to 3F Cu. m. 6.81 36,083.14 14,433.26 7,577.46 7,677.60 52,284.47 8.16 7,677.60 62,686.07
2.3.3 3F to 4F Cu. m. 6.81 36,440.67 14,576.27 7,652.54 7,753.68 52,802.53 6.90 7,753.68 53,488.76
2.3.4 4F to RD Cu. m. 6.81 36,798.19 14,719.28 7,727.62 7,829.75 53,320.58 6.25 7,829.75 48,916.36
2.3.5 RD to Top of Firewall Cu. m. 3.39 18,496.03 7,398.41 3,884.17 7,905.82 26,800.75 3.57 7,905.82 28,223.78
Sub-total 204,620.24 81,848.10 42,970.25 296,494.73 329,082.10
2.4 GRADE/SUSPENDED SLABS
2.4.1 GF Cu. m. 14.28 76,413.02 30,565.21 16,046.73 7,601.53 108,549.87 13.13 7,601.53 99,770.08
2.4.2 2F Cu. m. 12.42 66,460.07 26,584.03 13,956.62 7,677.60 95,355.82 13.73 7,677.60 105,444.16
2.4.3 3F Cu. m. 12.89 68,975.07 27,590.02 14,484.76 7,753.67 99,944.86 11.41 7,753.67 88,496.51
2.4.4 4F Cu. m. 12.91 69,759.85 27,903.94 14,649.57 7,829.75 101,082.02 11.11 7,829.75 86,980.69
2.4.5 RD Cu. m. 11.11 60,616.74 24,246.70 12,729.52 7,905.82 87,833.65 12.13 7,905.82 95,897.60
Sub-total 342,224.75 136,889.90 71,867.20 492,766.21 476,589.04
2.5 SHEAR WALLS Cu. m. 12.32 65,278.16 26,111.27 13,708.41 7,677.60 94,588.06 13.70 7,677.60 105,183.12
2.6 STAIRS Cu. m. 4.38 21,827.96 8,731.19 4,583.87 7,221.17 31,628.72 5.15 7,221.17 37,189.03
2.7 REINFORCING STEEL BARS Kgs. 29,107.50 1,668,212.26 667,284.91 350,324.58 92.27 2,685,821.75 31,261.05 92.27 2,884,457.03
2.8 FORMS AND FORMWORKS
2.8.1 Footing to GF 1.00 51,960.00 20,784.00 10,911.60 83,655.60 83,655.60 1.00 83,655.60 83,655.60
2.8.2 Shear Walls 1.00 37,930.00 15,172.00 7,965.30 61,067.30 61,067.30 1.00 61,067.30 61,067.30
2.8.3 GF To 2F Columns 1.00 74,682.00 29,872.80 15,683.22 120,238.02 120,238.02 1.00 120,238.02 120,238.02
2.8.4 2F Beams to be re-used at 3F 1.00 63,534.00 25,413.60 13,342.14 102,289.74 102,289.74 1.00 102,289.74 102,289.74
2.8.5 2F To 3F Columns Lot 1.00 44,172.00 17,668.80 9,276.12 71,116.92 71,116.92 1.00 71,116.92 71,116.92
2.8.6 4F Beams to be re-used for RD 1.00 61,866.00 24,746.40 12,991.86 99,604.26 99,604.26 1.00 99,604.26 99,604.26
2.8.7 2F and 3F Slabs to be re-used at 4F and RD 1.00 89,775.00 71,820.00 24,239.25 185,834.25 185,834.25 1.00 185,834.25 185,834.25
2.8.8 Stairs from GF to 3F 1.00 10,480.00 6,840.00 2,598.00 19,918.00 19,918.00 1.00 19,918.00 19,918.00
2.8.9 Stairs from 3F to RD 1.00 9,200.00 6,736.00 2,390.40 18,326.40 18,326.40 1.00 18,326.40 18,326.40
Sub-total 443,599.00 219,053.60 99,397.89 762,050.49 762,050.49
2.9 SCAFFOLDINGS Lot 1.00 200,000.00 80,000.00 280,000.00 280,000.00 1.00 280,000.00 280,000.00
2.10 EARTHWORKS
2.10.1 Excavations 179.00 250.00 37.50 287.50 51,462.50 148.22 287.50 42,613.88
2.10.2 Backfill, Gravel-fill and compaction Cu. m. 183.00 300.00 45.00 345.00 63,135.00 159.58 345.00 55,055.50
2.10.3 Gravel Bedding 8.36 450.00 180.00 94.50 724.50 6,054.65 8.77 724.50 6,357.38
Sub-total 450.00 730.00 177.00 120,652.15 104,026.76
2.11 DRAINAGE CANAL REPAIR m. 12.80 39,546.13 15,818.45 8,304.69 2,503.17 32,040.54 12.8 3,176.27 40,656.27
TOTAL FOR ITEM C. STRUCTURAL WORKS 3,292,691.55 1,358,690.64 655,707.33 5,349,307.25 5,575,546.66
3.000 Plumbing Works

3.100 Sewerage System
3.1.1 Ground Floor Sewerage System
3.1.2 2" P-Trap pcs 13.00 120.00 48.00 25.20 193.20 2,511.60 35.00 217.35 7,607.25
3.1.3 2" 45 Deg. Sanitary Elbow pcs 38.00 55.00 22.00 11.55 88.55 3,364.90 72.00 88.55 6,375.60
3.1.4 2" 90 Deg. Sanitary Elbow pcs 1.00 45.00 18.00 9.45 72.45 72.45 68.00 88.55 6,021.40
3.1.5 4" 45 Deg. Sanitary Elbow pcs 42.00 120.00 48.00 25.20 193.20 8,114.40 10.00 193.20 1,932.00
3.1.6 4 x 4 Sanitary Wye pcs 15.00 220.00 88.00 46.20 354.20 5,313.00 7.00 241.50 1,690.50
3.1.7 4 x 4 Sanitary Tee pcs 4.00 200.00 80.00 42.00 322.00 1,288.00 8.00 241.50 1,932.00
3.1.8 2 x 2 Sanitary Wye pcs 5.00 85.00 34.00 17.85 136.85 684.25 -
3.1.9 4 x 2 Sanitary Wye pcs 22.00 200.00 80.00 42.00 322.00 7,084.00 12.00 152.95 1,835.40
3.1.10 4" x 2" Sanitary Tee pcs 4.00 110.00 44.00 23.10 177.10 708.40 -
3.1.11 4" x 4" Sanitary Tee pcs 1.00 200.00 80.00 42.00 322.00 322.00 -
3.1.12 2" x 2" Sanitary Tee pcs 3.00 75.00 30.00 15.75 120.75 362.25 6.00 96.60 579.60
3.1.13 2" x 2" Sanitary Wye pcs 1.00 95.00 38.00 19.95 152.95 152.95 21.00 96.60 2,028.60
3.1.14 4" x 2" Sanitary Reducer pcs 3.00 68.00 27.20 14.28 109.48 328.44 -
3.1.15 4" PVC Clean-out Cap pcs 7.00 120.00 48.00 25.20 193.20 1,352.40 7.00 152.95 1,070.65
3.1.16 2" PVC Clean-out Cap pcs 3.00 42.00 16.80 8.82 67.62 202.86 -
3.1.17 2" Sanitary Pipe pcs 14.00 335.00 134.00 70.35 539.35 7,550.90 30.00 483.00 14,490.00
3.1.18 4" Sanitary Pipe pcs 19.00 750.00 300.00 157.50 1,207.50 22,942.50 15.00 1,288.00 19,320.00
3.1.19 400cc PVC Cement pcs 5.00 290.00 116.00 60.90 466.90 2,334.50 12.00 450.80 5,409.60
3.1.20 S.S Floordrain pcs 8.00 250.00 50.00 45.00 345.00 2,760.00 18.00 217.35 3,912.30
3.1.21 4" PVC 90° Elbow pcs 95.00 38.00 19.95 - - 10.00 193.20 1,932.00
3.1.21 4" x 2" PVC Tee pcs 95.00 38.00 19.95 - - 4.00 152.95 611.80
3.1.22 4" x 3" PVC Wye pcs 120.00 48.00 25.20 - - 1.00 193.20 193.20
3.1.23 3" PVC Sanitary Pipe pcs 390.00 156.00 81.90 - - 4.00 627.90 2,511.60
3.1.24 3" PVC 45° Elbow pcs 55.00 22.00 11.55 - - 3.00 88.55 265.65
3.1.25 3" x 3" PVC Wye pcs 70.00 28.00 14.70 - - 2.00 112.70 225.40
3.1.26 3" PVC 90° Elbow pcs 55.00 22.00 11.55 - - 2.00 88.55 177.10
3.1.27 3" PVC Clean-out Cap pcs 75.00 30.00 15.75 - - 1.00 120.75 120.75
3.1.28 3" x 2" PVC Wye pcs 60.00 24.00 12.60 - - 3.00 96.60 289.80
3.1.28 1" Paint Brush pcs 60.00 24.00 12.60 - - 6.00 24.15 144.90
Sub-total 120.00 48.00 25.20 67,449.80 80,677.10
3.200 Stormwater System
3.2.1 Ground Floor Stormwater System
3.2.2 4" 45 Deg. PVC Elbow pcs 10.00 120.00 48.00 25.20 193.20 1,932.00 -
3.3.3 4" 90 Deg. Sanitary Elbow pcs 5.00 150.00 60.00 31.50 241.50 1,207.50 -
3.3.4 4" Sanitary Pipe pcs 17.00 750.00 300.00 157.50 1,207.50 20,527.50 30.00 1,288.00 38,640.00
3.3.5 S.S Floordrain pcs 17.00 250.00 50.00 45.00 345.00 5,865.00 22.00 217.35 4,781.70
3.3.6 2" P-trap pcs 16.00 120.00 48.00 25.20 193.20 3,091.20 -
3.3.7 2" 45 Deg PVC Elbow pcs 26.00 55.00 22.00 11.55 88.55 2,302.30 -
3.3.8 4" x 2" Sanitary Tee pcs 10.00 110.00 44.00 23.10 177.10 1,771.00 -
3.3.9 4" x 2" Sanitary Wye pcs 1.00 200.00 80.00 42.00 322.00 322.00 -
3.3.10 2" x 2" Sanitary Wye pcs 4.00 85.00 34.00 17.85 136.85 547.40 -
3.3.11 2" Sanitary Short Sweep pcs 3.00 335.00 134.00 70.35 539.35 1,618.05 -
3.3.12 2" Sanitary Pipe pcs 18.00 335.00 134.00 70.35 539.35 9,708.30 24.00 483.00 11,592.00
3.3.13 Excavation cu.m. 250.00 37.50 - - 0.25 287.50 72.88
3.3.14 Backfill cu.m. 650.00 260.00 136.50 - - 1.55 1,046.50 1,626.26
3.3.15 Masonry Works sq.m. 650.00 260.00 136.50 - - 5.02 1,046.50 5,255.05
3.3.16 Plastering Works sq.m. 150.00 60.00 31.50 - - 6.50 241.50 1,568.72
3.3.17 Concrete Works cu.m. 4,900.00 1,960.00 1,029.00 - - 0.13 7,889.00 999.93
Sub-total 5,050.00 2,020.00 1,060.50 48,892.25 64,536.55
3.400 Vent Pipe System
3.4.1 Ground Floor Vent Pipe System
3.4.2 2" 90 Deg. Elbow pcs 28.00 55.00 22.00 11.55 88.55 2,479.40 23.00 88.55 2,036.65
3.4.3 2" x 2" PVC Tee pcs 15.00 80.00 32.00 16.80 128.80 1,932.00 7.00 96.60 676.20
3.4.4 2" PVC Pipe pcs 33.00 335.00 134.00 70.35 539.35 17,798.55 19.00 483.00 9,177.00
3.4.5 2" PVC 45° Elbow pcs 55.00 22.00 11.55 - - 1.00 88.55 88.55
3.4.6 2" SS Vent Cap pcs 130.00 52.00 27.30 - - 5.00 209.30 1,046.50
3.4.7 4" x 2" PVC Tee pcs 95.00 38.00 19.95 - - 2.00 152.95 305.90
3.4.8 4" x 2" PVC Wye pcs 95.00 38.00 19.95 - - 1.00 152.95 152.95
3.4.9 4" PVC Sanitary Pipe pcs 800.00 320.00 168.00 - - 5.00 1,288.00 6,440.00
Sub-total 895.00 358.00 187.95 22,209.95 19,923.75
3.500 Septic Tank
3.5.1 Three Chamber Septic Vault (5m x 1.5m x 1.63)
3.5.2 Excavation cu.m. 28.34 250.00 37.50 287.50 8,147.75 28.34 287.50 8,147.75
3.5.3 Masonry sq.m. 32.21 800.00 50.00 127.50 977.50 31,489.19 32.21 977.50 31,489.19
3.5.4 10mm RSB kgs 214.60 50.00 11.00 9.15 70.15 15,054.19 214.60 70.15 15,054.19
3.5.5 Plastering sq.m. 33.44 110.00 210.00 48.00 368.00 12,305.92 33.44 368.00 12,305.92
3.5.6 Cement - Based Water Proofing sq.m. 33.44 55.00 22.00 11.55 88.55 2,961.11 33.44 88.55 2,961.11
3.5.7 4" Sanitary Pipe 6.00 750.00 300.00 157.50 1,207.50 7,245.00 6.00 1,207.50 7,245.00
3.5.8 4 x 4 Sanitary Tee pcs 4.00 150.00 60.00 31.50 241.50 966.00 4.00 241.50 966.00
3.5.9 200cc PVC Cement can 1.00 155.00 62.00 32.55 249.55 249.55 1.00 249.55 249.55
3.5.10 4" Clean-out Cap pcs 4.00 120.00 48.00 25.20 193.20 772.80 4.00 193.20 772.80
3.5.11 Concrete cu.m. 3.38 5,500.00 1,650.00 1,072.50 8,222.50 27,792.05 3.38 8,222.50 27,792.05
3.5.12 Formworks sq.m. 8.15 270.00 81.00 52.65 403.65 3,289.75 8.15 403.65 3,289.75
3.5.13 G.I Tie Wire kgs 4.11 80.00 13.00 13.95 106.95 439.56 4.11 106.95 439.56
Sub-total 350.00 94.00 66.60 110,712.87 110,712.87
TOTAL FOR PLUMBING WORKS 249,264.87 275,850.27
4.000 Water Supply

4.100 GF-Deck (Water Supply and Cistern Tank)
4.1.1 Brass Water Meter set 1.00 4,000.00 1,600.00 840.00 6,440.00 6,440.00 - - -
4.1.2 Brass Sub-meters set 6.00 2,000.00 800.00 420.00 3,220.00 19,320.00 - - -
4.1.3 Brass Sub-meters set 6.00 2,000.00 800.00 420.00 3,220.00 19,320.00 - - -
4.1.4 1000L Water Tank set 2.00 19,500.00 7,800.00 4,095.00 31,395.00 62,790.00 2.00 30,590.00 61,180.00
4.1.5 300L Pressurized Water Tank set 1.00 6,000.00 2,400.00 1,260.00 9,660.00 9,660.00 1.00 10,465.00 10,465.00
4.1.6 1" Brass Check Valve pcs 1.00 245.00 98.00 51.45 394.45 394.45 1.00 1,127.00 1,127.00
4.1.7 1" Gate Valve pcs 1.00 435.00 174.00 91.35 700.35 700.35 1.00 724.50 724.50
4.1.8 1" Brass Union Patente pcs 4.00 228.00 91.20 47.88 367.08 1,468.32 - - -
4.1.9 1" Float Ball Valve set 1.00 350.00 140.00 73.50 563.50 563.50 1.00 1,368.50 1,368.50
4.1.10 Water Pump High-Low Sensor set 3.00 3,500.00 1,400.00 735.00 5,635.00 16,905.00 - - -
4.1.11 2" Brass Foot Valve set 2.00 2,600.00 1,040.00 546.00 4,186.00 8,372.00 2.00 2,415.00 4,830.00
4.1.12 3-hp Water Pump Motor CPm 220C set 2.00 45,000.00 18,000.00 9,450.00 72,450.00 144,900.00 2.00 79,695.00 159,390.00
4.1.13 1hp Jet Type Booster Pump set 1.00 15,000.00 6,000.00 3,150.00 24,150.00 24,150.00 1.00 12,558.00 12,558.00
4.1.14 1" PPR Tee pcs 2.00 60.00 24.00 12.60 96.60 193.20 4.00 104.65 418.60
4.1.15 1" 90 deg. PPR Elbow pcs 13.00 23.00 9.20 4.83 37.03 481.39 23.00 104.65 2,406.95
4.1.16 1" PPR Gate Valve pcs 4.00 320.00 128.00 67.20 515.20 2,060.80 6.00 1,094.80 6,568.80
4.1.17 1" PPR Union Patente pcs 2.00 50.00 20.00 10.50 80.50 161.00 5.00 193.20 966.00
4.1.18 1" PPR Coupling pcs 8.00 30.00 12.00 6.30 48.30 386.40 19.00 64.40 1,223.60
4.1.19 3/4" 90 deg. PPR Elbow pcs 51.00 21.00 8.40 4.41 33.81 1,724.31 40.00 72.45 2,898.00
4.1.20 3/4" 90 deg. PPR Elbow Female with Thread pcs 30.00 103.00 41.20 21.63 165.83 4,974.90 - - -
4.1.21 3/4" PPR Tee pcs 29.00 31.00 12.40 6.51 49.91 1,447.39 - - -
4.1.22 3/4" PPR Coupling pcs 25.00 20.00 8.00 4.20 32.20 805.00 61.00 56.35 3,437.35
4.1.23 1/2" Brass Hose Bibb pcs 5.00 230.00 92.00 48.30 370.30 1,851.50 - - -
4.1.24 Plain Bibb Faucet pcs 2.00 100.00 40.00 21.00 161.00 322.00 19.00 563.50 10,706.50
4.1.25 3/4" PPR Pipe @4m pcs 28.00 375.00 150.00 78.75 603.75 16,905.00 38.00 644.00 24,472.00
4.1.26 2" GI Pipe @6m pcs 4.00 1,800.00 720.00 378.00 2,898.00 11,592.00 4.00 3,493.70 13,974.80
4.1.27 2" GI 90 Deg Elbow pcs 8.00 138.00 55.20 28.98 222.18 1,777.44 2.00 193.20 386.40
4.1.28 2" Union Patente pcs 2.00 550.00 220.00 115.50 885.50 1,771.00 4.00 241.50 966.00
4.1.29 1" PPR Pipe @4m pcs 11.00 589.00 235.60 123.69 948.29 10,431.19 11.00 1,030.40 11,334.40
4.1.30 2" PPR Pipe pcs 2.00 1,200.00 480.00 252.00 1,932.00 3,864.00 4.00 2,737.00 10,948.00
4.1.31 2" PPR Coupling pcs 1.00 70.00 28.00 14.70 112.70 112.70 13.00 74.06 962.78
4.1.32 2" PPR Male Adaptor pcs 2.00 200.00 80.00 42.00 322.00 644.00 5.00 998.20 4,991.00
4.1.33 2" PPR 90 deg. Elbow pcs 5.00 110.00 44.00 23.10 177.10 885.50 6.00 169.05 1,014.30
4.1.34 2" PPR Union Patente pcs 1.00 260.00 104.00 54.60 418.60 418.60 2.00 402.50 805.00
4.1.35 2" PPR Tee pcs 1.00 120.00 48.00 25.20 193.20 193.20 - - -
4.1.36 2" PPR Gate Valve pcs 1.00 620.00 248.00 130.20 998.20 998.20 - - -
4.1.37 2" x 1" PPR Male Adaptor pcs 1.00 170.00 68.00 35.70 273.70 273.70 - - -
4.1.38 Water Closet set 6.00 6,875.00 2,750.00 1,443.75 11,068.75 66,412.50 6.00 8,200.00 49,200.00
4.1.39 Bidet set 5.00 230.00 92.00 48.30 370.30 1,851.50 - - -
4.1.40 Lavatory set 6.00 3,500.00 1,400.00 735.00 5,635.00 33,810.00 5.00 4,830.00 24,150.00
4.1.41 Urinal set 6.00 5,900.00 2,360.00 1,239.00 9,499.00 56,994.00 5.00 5,000.00 25,000.00
4.1.42 Kitchen Faucet pcs 1.00 350.00 140.00 73.50 563.50 563.50 - - -
4.1.43 Kitchen Sink set 1.00 5,000.00 2,000.00 1,050.00 8,050.00 8,050.00 3.00 3,000.00 9,000.00
4.1.44 Shower Head with Valve set 1.00 300.00 120.00 63.00 483.00 483.00 - - -
4.1.45 Teflon Tape pcs 6.00 35.00 14.00 7.35 56.35 338.10 13.00 40.25 523.25
4.1.46 3/4" PPR Union Patente pcs 9.00 39.00 15.60 8.19 62.79 565.11 5.00 128.80 644.00
4.1.47 3/4" PPR Gate Valve pcs 9.00 235.00 94.00 49.35 378.35 3,405.15 4.00 692.30 2,769.20
4.1.48 3/4" PPR Check Valve pcs 6.00 140.00 56.00 29.40 225.40 1,352.40 1.00 273.70 273.70
4.1.49 3/4" Brass Coupling pcs 6.00 70.00 28.00 14.70 112.70 676.20 - - -
Quantity Equipment Rental & Re-design Unit Cost Cost Quantity Cost Actual Total Cost
4.1.50 3/4" PPR Male Adapter pcs 6.00 78.00 31.20 16.38 125.58 753.48 2.00 289.80 579.60
4.1.51 Concrete Sink pcs 250.00 100.00 52.50 - - 4.00 6,440.00 25,760.00
4.1.52 1/2" PPR Pipe @4m pcs 250.00 100.00 52.50 - - 11.00 402.50 4,427.50
4.1.53 1/2" PPR 90° Female with Thread pcs 140.00 56.00 29.40 - - 40.00 225.40 9,016.00
4.1.54 1/2" PPR Female Adaptor pcs 140.00 56.00 29.40 - - 2.00 225.40 450.80
4.1.55 1/2 Tee Female w/ thread pcs 140.00 56.00 29.40 - - 19.00 225.40 4,282.60
4.1.56 1/2" PPR 90° Elbow pcs 25.00 10.00 5.25 - - 6.00 40.25 241.50
4.1.57 1/2" PPR Tee pcs 35.00 14.00 7.35 - - 1.00 56.35 56.35
4.1.58 1/2" PPR Coupling pcs 25.00 10.00 5.25 - - 2.00 40.25 80.50
4.1.59 1/2" PPR Shower Valve pcs 440.00 176.00 92.40 - - 1.00 708.40 708.40
4.1.60 3/4 x 1/2 PPR Coupling Reducer pcs 40.00 16.00 8.40 - - 49.00 64.40 3,155.60
4.1.61 3/4" X 1" PPR Coupling Reducer pcs 60.00 24.00 12.60 - - 3.00 96.60 289.80
4.1.62 1" PPR Female with thread pcs 380.00 152.00 79.80 - - 2.00 611.80 1,223.60
4.1.63 1" PPR Male Adoptor pcs 380.00 152.00 79.80 - - 1.00 611.80 611.80
4.1.64 1 1/2" PPR Pipe @4m pcs 1,200.00 480.00 252.00 - - 1.00 1,932.00 1,932.00
4.1.65 1 1/2" PPR 90° Elbow pcs 85.00 34.00 17.85 - - 3.00 136.85 410.55
4.1.66 1 1/2" PPR Coupling pcs 36.00 14.40 7.56 - - 2.00 57.96 115.92
4.1.67 1 1/2" x 1" PPR Coupling Reducer pcs 95.00 38.00 19.95 - - 1.00 152.95 152.95
4.1.68 2" x 1" PPR Coupling Reducer pcs 125.00 50.00 26.25 - - 2.00 152.95 305.90
4.1.69 2" x 1 1/2" PPR Coupling Reducer pcs 125.00 50.00 26.25 - - 1.00 201.25 201.25
4.1.70 2" PPR Female Adopter pcs 480.00 192.00 100.80 - - 1.00 998.20 998.20
4.1.71 1" Floater Switch pcs 480.00 192.00 100.80 - - 3.00 772.80 2,318.40
4.1.72 Double Sink with accessories pcs 180.00 72.00 37.80 - - 1.00 3,500.00 3,500.00
4.1.73 1/2" Brass Water Meter pcs 180.00 72.00 37.80 - - 6.00 483.00 2,898.00
4.1.74 Pressure Gauge 100Psi pcs 180.00 72.00 37.80 - - 1.00 289.80 289.80
4.1.75 Pressure Switch pcs 400.00 160.00 84.00 - - 1.00 644.00 644.00
4.1.76 1" Ball Valve pcs 320.00 128.00 67.20 - - 3.00 386.40 1,159.20
4.1.77 Press. Brass Pipe pcs 320.00 128.00 67.20 - - 1.00 515.20 515.20
4.1.78 GI Nipple 1/2" x 10" pcs 55.00 22.00 11.55 - - 3.00 88.55 265.65
4.1.79 GI Nipple 1/2" x 12" pcs 75.00 30.00 15.75 - - 2.00 120.75 241.50
4.1.80 GI Nipple 1/2" x 2" pcs 25.00 10.00 5.25 - - 3.00 40.25 120.75
4.1.81 GI 1" Elbow pcs 55.00 22.00 11.55 - - 4.00 88.55 354.20
4.1.82 GI 1/2" Elbow pcs 35.00 14.00 7.35 - - 18.00 56.35 1,014.30
4.1.83 GI 1" U. Patente pcs 85.00 34.00 17.85 - - 1.00 136.85 136.85
4.1.84 GI 1/2" U. Patente pcs 65.00 26.00 13.65 - - 5.00 104.65 523.25
4.1.85 GI Bushing 1" x 1/2" pcs 45.00 18.00 9.45 - - 4.00 72.45 289.80
4.1.86 GI Bushing 3/4" x 1/2" pcs 40.00 16.00 8.40 - - 1.00 64.40 64.40
4.1.87 GI Bushing 1/2" x 3/8" pcs 35.00 14.00 7.35 - - 1.00 56.35 56.35
4.1.88 France Coupling 1/2" pcs 80.00 32.00 16.80 - - 2.00 128.80 257.60
4.1.89 1" PE Compressor Male Adopter pcs 95.00 38.00 19.95 - - 2.00 152.95 305.90
TOTAL FOR WATER SUPPLY 554,512.98 531,639.60

5.00 Electrical Works
5.100 Electrical Conduit Flexible 3/4" m 230.00 15.00 5.25 3.04 23.29 5,356.13 230.00 23.29 5,356.13
5.2 Electrical Conduit Flexible 1/2" m 95.00 11.00 3.85 2.23 17.08 1,622.36 95.00 17.08 1,622.36
5.300 Electrical Conduit uPVC, 20mmØ pcs 75.00 87.00 30.45 17.62 135.07 10,130.06 75.00 135.07 10,130.06
5.400 Electrical Conduit uPVC, 32mmØ pcs 65.00 165.00 57.75 33.41 256.16 16,650.56 65.00 256.16 16,650.56
5.500 Electrical Conduit uPVC Elbow Medium, 20mmØ pcs 80.00 35.00 12.25 7.09 54.34 4,347.00 80.00 54.34 4,347.00
5.600 Electrical Conduit uPVC, Elbow Medium, 32mmØ pcs 45.00 45.00 15.75 9.11 69.86 3,143.81 45.00 69.86 3,143.81
5.700 Circular Loom 3/16" m 45.00 40.00 14.00 8.10 62.10 2,794.50 45.00 62.10 2,794.50
5.800 Junction Box, 4" x 4" pcs 75.00 30.00 10.50 6.08 46.58 3,493.13 75.00 46.58 3,493.13
5.900 Utility Box, 2" x 4" pcs 142.00 25.00 8.75 5.06 38.81 5,511.38 142.00 38.81 5,511.38
5.100 2.0 mm2 THHN/THWN Wire, Stranded box 8.40 3,100.00 1,085.00 627.75 4,812.75 40,427.10 8.40 4,812.75 40,427.10
5.110 3.5 mm2 THHN/THWN Wire, Stranded box 4.27 4,100.00 1,435.00 830.25 6,365.25 27,179.62 4.27 6,365.25 27,179.62
5.120 5.5 mm2 THHN/THWN Wire, Stranded m 56.00 47.00 16.45 9.52 72.97 4,086.18 56.00 72.97 4,086.18
5.130 8.0 mm2 THHN/THWN Wire, Stranded m 40.00 85.00 29.75 17.21 131.96 5,278.50 40.00 131.96 5,278.50
5.14 14 mm2 THHN/THWN Wire, Stranded m 145.00 135.00 47.25 27.34 209.59 30,390.19 145.00 209.59 30,390.19
5.15 1 gang C.O. with Plate pcs 42.00 190.00 66.50 38.48 294.98 12,388.95 42.00 294.98 12,388.95
5.16 2 gang C.O. with Plate pcs 88.00 190.00 66.50 38.48 294.98 25,957.80 88.00 294.98 25,957.80
5.17 2 Gang C.O. with weatherproof cover pcs 17.00 580.00 203.00 117.45 900.45 15,307.65 17.00 900.45 15,307.65
5.18 Single Switch with Plate pcs 16.00 85.00 29.75 17.21 131.96 2,111.40 16.00 131.96 2,111.40
5.19 2- Gang Switch with Plate pcs 7.00 155.00 54.25 31.39 240.64 1,684.46 7.00 240.64 1,684.46
5.2 3- Gang Switch with Plate pcs 6.00 205.00 71.75 41.51 318.26 1,909.58 6.00 318.26 1,909.58
5.21 1- Gang 3 Way Switch with Plate pcs 1.00 100.00 35.00 20.25 155.25 155.25 1.00 155.25 155.25
5.22 2- Gang 3 Way Switch with Plate pcs 12.00 175.00 61.25 35.44 271.69 3,260.25 12.00 271.69 3,260.25
5.23 FL 2 x 20W Flush Type with Luminare 24"x 48" set 8.00 1,320.00 462.00 267.30 2,049.30 16,394.40 8.00 2,049.30 16,394.40
5.24 15W FlushType White Pin Light set 56.00 550.00 192.50 111.38 853.88 47,817.00 56.00 853.88 47,817.00
5.25 15W led Light pcs 56.00 200.00 70.00 40.50 310.50 17,388.00 56.00 310.50 17,388.00
5.26 Outdoor Pillar Light Lighting Weather Proof set 7.00 650.00 227.50 131.63 1,009.13 7,063.88 7.00 1,009.13 7,063.88
5.27 Receptacle 4"x4" set 1.00 45.00 15.75 9.11 69.86 69.86 1.00 69.86 69.86
5.28 LED Bulb 7W Set 1.00 160.00 56.00 32.40 248.40 248.40 1.00 248.40 248.40
5.29 2P Panel Box, Flush Type, Center Main, 10 Branches set 3.00 8,500.00 2,975.00 1,721.25 13,196.25 39,588.75 3.00 13,196.25 39,588.75
5.3 2P Panel Box, Flush Type, Center Main, 4 Branches set 2.00 4,830.00 1,690.50 978.08 7,498.58 14,997.15 2.00 7,498.58 14,997.15
5.31 ECB: 30AT in NEMA 3R Enclosure set 11.00 550.00 192.50 111.38 853.88 9,392.63 11.00 853.88 9,392.63
5.32 ECB, 30A 2P set 7.00 550.00 192.50 111.38 853.88 5,977.13 7.00 853.88 5,977.13
5.33 ECB, 20A 2P set 7.00 550.00 192.50 111.38 853.88 5,977.13 7.00 853.88 5,977.13
5.34 Circuit Breaker, 15A 2P set 7.00 550.00 192.50 111.38 853.88 5,977.13 7.00 853.88 5,977.13
5.39 2P Panel Box, Flush Type, Center Main, 6 Branches set 1.00 7,900.00 2,765.00 1,599.75 12,264.75 12,264.75 1.00 12,264.75 12,264.75
5.4 Pull box 6" unit 12.00 350.00 122.50 70.88 543.38 6,520.50 12.00 543.38 6,520.50
5.41 Pump Controllers single phase set 3.00 25,000.00 8,750.00 5,062.50 38,812.50 116,437.50 3.00 38,812.50 116,437.50
5.42 Fire Alarm Bell, Vibrating Type set 5.00 1,980.00 693.00 400.95 3,073.95 15,369.75 5.00 3,073.95 15,369.75
5.43 Smoke Detector set 8.00 1,950.00 682.50 394.88 3,027.38 24,219.00 8.00 3,027.38 24,219.00
5.44 Heat Detector set 8.00 1,200.00 420.00 243.00 1,863.00 14,904.00 8.00 1,863.00 14,904.00
5.45 8 Channels DVR Dahua set 3.00 15,500.00 5,425.00 3,138.75 24,063.75 72,191.25 3.00 24,063.75 72,191.25
5.46 Dome Type indoor CCTV Camera (1080p, 2MP) set 11.00 1,600.00 560.00 324.00 2,484.00 27,324.00 11.00 2,484.00 27,324.00
5.47 Bullet Type Outdoor CCTV Camera (1080p, 2MP) set 2.00 1,600.00 560.00 324.00 2,484.00 4,968.00 2.00 2,484.00 4,968.00
5.48 Emergency Lights set 15.00 1,500.00 525.00 303.75 2,328.75 34,931.25 15.00 2,328.75 34,931.25
5.49 Electrical Tape pcs 42.00 50.00 17.50 10.13 77.63 3,260.25 42.00 77.63 3,260.25
5.5 G.I. Wire #16 kls 9.00 80.00 28.00 16.20 124.20 1,117.80 9.00 124.20 1,117.80
5.51 PVC Pipe Cement 400 cc can 25.00 200.00 70.00 40.50 310.50 7,762.50 25.00 310.50 7,762.50
5.52 Electric Meter unit 6.00 3,600.00 1,260.00 729.00 5,589.00 33,534.00 6.00 5,589.00 33,534.00
5.53 CCTV LCD Monitor 24" unit 2.00 4,500.00 1,575.00 911.25 6,986.25 13,972.50 2.00 6,986.25 13,972.50
5.54 50 KVA Transformer unit 1.00 131,500.00 46,025.00 26,628.75 204,153.75 204,153.75 1.00 204,153.75 204,153.75
5.55 Cut Out set 1.00 4,500.00 1,575.00 911.25 6,986.25 6,986.25 1.00 6,986.25 6,986.25
5.56 Lighting Arrester set 1.00 3,500.00 1,225.00 708.75 5,433.75 5,433.75 1.00 5,433.75 5,433.75
5.57 Hotline Clamp pc 1.00 475.00 166.25 96.19 737.44 737.44 1.00 737.44 737.44
5.58 Machine Bolt 5/ x 9 pc 3.00 43.00 15.05 8.71 66.76 200.27 3.00 66.76 200.27
5.59 Grounding Rod pc 1.00 400.00 140.00 81.00 621.00 621.00 1.00 621.00 621.00
5.6 Grounding Conductor, Aluminum #2 ACSR m 9.00 25.00 8.75 5.06 38.81 349.31 9.00 38.81 349.31
5.61 Grounding Conductor, copper 8.0 mm bare m 9.00 60.00 21.00 12.15 93.15 838.35 9.00 93.15 838.35
5.62 2x2 Washer pc 3.00 22.00 7.70 4.46 34.16 102.47 3.00 34.16 102.47
5.63 Service Entrance Conductor 80 mm² THHN CU wire m 40.00 1,300.00 455.00 263.25 2,018.25 80,730.00 40.00 2,018.25 80,730.00
5.64 Service Entrance Conduit RSC 50 mm pcs 8.00 1,700.00 595.00 344.25 2,639.25 21,114.00 8.00 2,639.25 21,114.00
5.65 Service Entrance Conduit bushing and fittings RSC 50 2.00 400.00 140.00 81.00 621.00 1,242.00 2.00 621.00 1,242.00
5.66 Elbow 50mm long pcs 5.00 300.00 105.00 60.75 465.75 2,328.75 5.00 465.75 2,328.75
5.67 Entrance Cap 50 mm pc 1.00 650.00 227.50 131.63 1,009.13 1,009.13 1.00 1,009.13 1,009.13
5.68 # 4 mm2 ACSR Wire m 3.00 30.00 10.50 6.08 46.58 139.73 3.00 46.58 139.73
5.69 Secondary rack 2 spool set 2.00 3,800.00 1,330.00 769.50 5,899.50 11,799.00 2.00 5,899.50 11,799.00
5.7 Spool Insulator pcs 4.00 50.00 17.50 10.13 77.63 310.50 4.00 77.63 310.50
5.71 2P Service Equipment, Flush Type, Main Disconnect pc 1.00 2,500.00 875.00 506.25 3,881.25 3,881.25 1.00 3,881.25 3,881.25
5.72 Circuit Breaker, 200A 2P pc 1.00 14,000.00 4,900.00 2,835.00 21,735.00 21,735.00 1.00 21,735.00 21,735.00
5.73 Single phase Busbar pc 1.00 1,000.00 350.00 202.50 1,552.50 1,552.50 1.00 1,552.50 1,552.50
5.74 Junction Box, 4" x 4" pcs 30.00 10.50 6.08 - 30.00 46.58 1,397.25
5.75 Coaxial RG6 Cable Wire m 25.00 8.75 5.06 - 220.00 38.81 8,538.75
5.76 Electrical Moulding Conduit 3/4 pcs 150.00 52.50 30.38 10.00 232.88 2,328.75
5.76 F-Type Connectors pairs 25.00 8.75 5.06 - 22.00 38.81 853.88
5.77 Coaxial RG6 Cable splitter pcs 90.00 31.50 18.23 - 19.00 139.73 2,654.78
5.78 Electrical Conduit Flexible 3/4" m 15.00 5.25 3.04 - 60.00 23.29 1,397.25
5.79 uPVC, 20mmØ (ACU Drainage) pcs 87.00 30.45 17.62 - 32.00 135.07 4,322.16
TOTAL FOR ELECTRICAL 1,166,663.39 1,188,156.20
PROJECT TOTAL COST 13,200,048.02
Contract Amount ₱13,170,378.00
Discount 29,670.02
ENGINEERS AND CONSULTANTS
Actual Costs
Difference
###
###
###
###
12,813.99
- 22,000.65
- 60,512.02
-
20,936.44
- 65,702.25
- 4,025.00
-
64,593.20
- 228.92
- 30,557.80
-
- 34,035.40
- 16,000.00
- 178,008.50
- 29,440.00
- 21,685.88
- 363,852.80
- 3,329.48
- 31,976.89
- 1,354.01
86,630.88
2,798.16
- 38,306.50
- 1,787.53
- 20,958.75
- 20,000.00
37,126.60
Actual Costs
Difference
- 6,500.73
26,387.90
-
-
-
-
28,729.65
- 35,334.67
- 39,572.07
- 15,433.46
77,395.92
1,632.54
- 38,306.50
- 1,787.53
- 20,958.75
- 20,000.00
37,126.60
- 6,677.27
26,387.90
-
-
-
-
- 35,527.29
14,490.81
- 32,646.69
24,697.40
83,513.92
425.04
- 38,306.50
- 1,787.53
- 20,958.75
- 20,000.00
37,126.60
- 8,854.20
26,387.90
-
-
-
-
- 26,139.16
37,948.84
Actual Costs
Difference
- 25,379.19
- 25,556.42
-
- 24,909.92
- 31,514.14
- 3,284.40
- 38,306.50
-
- 14,873.95
- 10,000.00
37,126.60
- 2,998.63
-
-
-
-
-
48,045.67
-
- 91,650.88
- 372,349.53
- 796,702.00
- 9,467.77
###
-
###
###
###
###
6,419.52
###
-
- 24,480.73
- 10,401.59
- 686.23
4,404.22
- 1,423.03
###
-
8,779.78
Actual Costs
Difference
- 10,088.34
11,448.35
14,101.33
- 8,063.95
###
- 10,595.06
- 5,560.31
- 198,635.28
-
-
-
-
-
-
-
-
-
-
-
-
-
8,848.62
8,079.50
- 302.73
###
- 8,615.73
- 226,239.44
Actual Costs
Difference
###
- 5,095.65
- 3,010.70
- 5,948.95
6,182.40
3,622.50
- 644.00
684.25
5,248.60
708.40
322.00
- 217.35
- 1,875.65
328.44
281.75
202.86
- 6,939.10
3,622.50
- 3,075.10
- 1,152.30
- 1,932.00
- 611.80
- 193.20
- 2,511.60
- 265.65
- 225.40
- 177.10
- 120.75
- 289.80
- 144.90
- 13,227.30
1,932.00
1,207.50
- 18,112.50
1,083.30
3,091.20
2,302.30
1,771.00
322.00
Actual Costs
Difference
547.40
1,618.05
- 1,883.70
- 72.88
- 1,626.26
- 5,255.05
- 1,568.72
- 999.93
- 15,644.30
442.75
1,255.80
8,621.55
- 88.55
- 1,046.50
- 305.90
- 152.95
- 6,440.00
2,286.20
-
-
-
-
-
-
-
-
-
-
-
-
###
- 26,585.40
6,440.00
19,320.00
19,320.00
1,610.00
Actual Costs
Difference
- 805.00
- 732.55
- 24.15
1,468.32
- 805.00
16,905.00
3,542.00
- 14,490.00
11,592.00
- 225.40
- 1,925.56
- 4,508.00
- 805.00
- 837.20
- 1,173.69
4,974.90
1,447.39
- 2,632.35
1,851.50
- 10,384.50
- 7,567.00
- 2,382.80
1,391.04
805.00
- 903.21
- 7,084.00
- 850.08
- 4,347.00
- 128.80
- 386.40
193.20
998.20
273.70
17,212.50
1,851.50
9,660.00
31,994.00
563.50
- 950.00
483.00
- 185.15
- 78.89
635.95
1,078.70
676.20
Actual Costs
Difference
173.88
- 25,760.00
- 4,427.50
- 9,016.00
- 450.80
- 4,282.60
- 241.50
- 56.35
- 80.50
- 708.40
- 3,155.60
- 289.80
- 1,223.60
- 611.80
- 1,932.00
- 410.55
- 115.92
- 152.95
- 305.90
- 201.25
- 998.20
- 2,318.40
- 3,500.00
- 2,898.00
- 289.80
- 644.00
- 1,159.20
- 515.20
- 265.65
- 241.50
- 120.75
- 354.20
- 1,014.30
- 136.85
- 523.25
- 289.80
- 64.40
- 56.35
- 257.60
- 305.90
22,873.38
Actual Costs
Difference
###
###
###
###
###
###
###
Actual Costs
Difference
- 1,397.25
- 8,538.75
- 2,328.75
- 853.88
- 2,654.78
- 1,397.25
- 4,322.16
- 21,492.81
- 1,048,146.27
Actual Percentage
Work Increase Decrease Difference
Architectural - 1,277,622.48 663,586.48 - 614,036.00
Structural - 226,239.44 - 226,239.44
Plumbing - 201,949.55 198,237.53 - 3,712.02
Electrical - 19,164.06 - 19,164.06
Total - 1,724,975.53 861,824.01 - 863,151.52
Major Additional Works Cost

Structural - 226,239.44
Arch'l- Mezzanine - 178,008.50
Arch'l- Rib-type Wall Cladding - 372,349.53
Arch'l- Kitchen Granite - 77,750.20
Arch'l - Kitchen Cabinets - 70,000.00
Total - 924,347.67
Project Title: 4 STOREY COMMERCIAL BUILDING
Location: Purok 2, Bulanao, Tabuk City, Kalinga
Owner: JEPHTE AND SALLY FEKEN
Contract Quantities a
Material
ITEM NO. DESCRIPTION UNIT Contract
Quantity
5.00 Electrical Works

5.100 Electrical Conduit Flexible 3/4" m 230.00 15.00
5.2 Electrical Conduit Flexible 1/2" m 95.00 11.00
5.300 Electrical Conduit uPVC, 20mmØ pcs 75.00 87.00
5.400 Electrical Conduit uPVC, 32mmØ pcs 65.00 165.00
5.500 Electrical Conduit uPVC Elbow Medium, 20mmØ pcs 80.00 35.00
5.600 Electrical Conduit uPVC, Elbow Medium, 32mmØ pcs 45.00 45.00
5.700 Circular Loom 3/16" m 45.00 40.00
5.800 Junction Box, 4" x 4" pcs 75.00 30.00
5.900 Utility Box, 2" x 4" pcs 142.00 25.00
5.100 2.0 mm2 THHN/THWN Wire, Stranded box 8.40 3,100.00
5.110 3.5 mm2 THHN/THWN Wire, Stranded box 4.27 4,100.00
5.120 5.5 mm2 THHN/THWN Wire, Stranded m 56.00 47.00
5.130 8.0 mm2 THHN/THWN Wire, Stranded m 40.00 85.00
5.14 14 mm2 THHN/THWN Wire, Stranded m 145.00 135.00
5.15 1 gang C.O. with Plate pcs 42.00 190.00
5.16 2 gang C.O. with Plate pcs 88.00 190.00
5.17 2 Gang C.O. with weatherproof cover pcs 17.00 580.00
5.18 Single Switch with Plate pcs 16.00 85.00
5.19 2- Gang Switch with Plate pcs 7.00 155.00
5.2 3- Gang Switch with Plate pcs 6.00 205.00
5.21 1- Gang 3 Way Switch with Plate pcs 1.00 100.00
5.22 2- Gang 3 Way Switch with Plate pcs 12.00 175.00
5.23 FL 2 x 20W Flush Type with Luminare 24"x 48" set 8.00 1,320.00
5.24 15W FlushType White Pin Light set 56.00 550.00
5.25 15W led Light pcs 56.00 200.00
5.26 Outdoor Pillar Light Lighting Weather Proof set 7.00 650.00
5.27 Receptacle 4"x4" set 1.00 45.00
5.28 LED Bulb 7W Set 1.00 160.00
5.29 2P Panel Box, Flush Type, Center Main, 10 Branches set 3.00 8,500.00
5.31 ECB: 30AT in NEMA 3R Enclosure set 11.00 550.00
5.32 ECB, 30A 2P set 7.00 550.00
5.33 ECB, 20A 2P set 7.00 550.00
5.34 Circuit Breaker, 15A 2P set 7.00 550.00
5.4 Pull box 6" unit 12.00 350.00
5.41 Pump Controllers single phase set 3.00 25,000.00
5.42 Fire Alarm Bell, Vibrating Type set 5.00 1,980.00
5.43 Smoke Detector set 8.00 1,950.00
5.44 Heat Detector set 8.00 1,200.00
5.45 8 Channels DVR Dahua set 3.00 15,500.00
5.46 Dome Type indoor CCTV Camera (1080p, 2MP) set 11.00 1,600.00
5.47 Bullet Type Outdoor CCTV Camera (1080p, 2MP) set 2.00 1,600.00
5.48 Emergency Lights set 15.00 1,500.00
5.49 Electrical Tape pcs 42.00 50.00
5.5 G.I. Wire #16 kls 9.00 80.00
5.51 PVC Pipe Cement 400 cc can 25.00 200.00
5.52 Electric Meter unit 6.00 3,600.00
5.53 CCTV LCD Monitor 24" unit 2.00 4,500.00
5.54 50 KVA Transformer unit 1.00 131,500.00
5.55 Cut Out set 1.00 4,500.00
5.56 Lighting Arrester set 1.00 3,500.00
5.57 Hotline Clamp pc 1.00 475.00
5.58 Machine Bolt 5/ x 9 pc 3.00 43.00
5.59 Grounding Rod pc 1.00 400.00
5.6 Grounding Conductor, Aluminum #2 ACSR m 9.00 25.00
5.61 Grounding Conductor, copper 8.0 mm bare m 9.00 60.00
5.62 2x2 Washer pc 3.00 22.00
5.63 Service Entrance Conductor 80 mm² THHN CU wire m 40.00 1,300.00
5.64 Service Entrance Conduit RSC 50 mm pcs 8.00 1,700.00
5.65 Service Entrance Conduit bushing and fittings RSC 2.00 400.00
5.66 Elbow 50mm long pcs 5.00 300.00
5.67 Entrance Cap 50 mm pc 1.00 650.00
5.68 # 4 mm2 ACSR Wire m 3.00 30.00
5.69 Secondary rack 2 spool set 2.00 3,800.00
5.7 Spool Insulator pcs 4.00 50.00
5.71 2P Service Equipment, Flush Type, Main Disconnect pc 1.00 2,500.00
5.72 Circuit Breaker, 200A 2P pc 1.00 14,000.00
5.73 Single phase Busbar pc 1.00 1,000.00
5.74 Junction Box., 4" x 4" pcs 30.00
5.75 Coaxial RG6 Cable Wire m 25.00
5.76 Electrical Moulding Conduit 3/4 pcs 150.00
5.76 F-Type Connectors pairs 25.00
5.77 Coaxial RG6 Cable splitter pcs 90.00
5.78 Electrical Conduit Flexible. 3/4" m 15.00
5.79 uPVC, 20mmØ (ACU Drainage) pcs 87.00
TOTAL
DPJ ENGINEERS AND CONSULTANTS
-

Labor and Supervision Actual
Equipment & Re-design Contract Contract Total Actual Unit
Quantity as of Actual Total Cost
Rental Unit Cost Cost Cost
9/5/2022
5.25 3.04 23.29 5,356.13 100.00 60.86 6,085.80

3.85 2.23 17.08 1,622.36 350.00 23.46 8,212.73
30.45 17.62 135.07 10,130.06 149.00 148.27 22,092.08
57.75 33.41 256.16 16,650.56 25.00 302.74 7,568.44
12.25 7.09 54.34 4,347.00 80.00 23.29 1,863.00
15.75 9.11 69.86 3,143.81 45.00 38.81 1,746.56
14.00 8.10 62.10 2,794.50 45.00 33.12 1,490.40
10.50 6.08 46.58 3,493.13 75.00 77.63 5,821.88
8.75 5.06 38.81 5,511.38 136.00 47.72 6,489.45
1,085.00 627.75 4,812.75 40,427.10 9.00 4,014.25 36,128.23
1,435.00 830.25 6,365.25 27,179.62 5.00 5,899.81 29,499.05
16.45 9.52 72.97 4,086.18 56.00 76.07 4,260.06
29.75 17.21 131.96 5,278.50 12.00 124.20 1,490.40
47.25 27.34 209.59 30,390.19 100.00 210.28 21,028.10
66.50 38.48 294.98 12,388.95 -
66.50 38.48 294.98 25,957.80 97.00 46.41 4,502.25
203.00 117.45 900.45 15,307.65 16.00 1,009.13 16,146.00
29.75 17.21 131.96 2,111.40 22.00 46.58 1,024.65
54.25 31.39 240.64 1,684.46 12.00 - -
71.75 41.51 318.26 1,909.58 7.00 46.58 326.03
35.00 20.25 155.25 155.25 22.00 - -
61.25 35.44 271.69 3,260.25 12.00 46.58 558.90
462.00 267.30 2,049.30 16,394.40 8.00 1,863.00 14,904.00
192.50 111.38 853.88 47,817.00 54.00 310.50 16,767.00
70.00 40.50 310.50 17,388.00 54.00 77.63 4,191.75
227.50 131.63 1,009.13 7,063.88 -
15.75 9.11 69.86 69.86 8.00 54.34 434.70
56.00 32.40 248.40 248.40 3.00 125.24 375.71
2,975.00 1,721.25 13,196.25 39,588.75 3.00 5,464.80 16,394.40
1,690.50 978.08 7,498.58 14,997.15 2.00 3,834.68 7,669.35
192.50 111.38 853.88 9,392.63 11.00 745.20 8,197.20
192.50 111.38 853.88 5,977.13 9.00 706.39 6,357.49
192.50 111.38 853.88 5,977.13 7.00 706.39 4,944.71
192.50 111.38 853.88 5,977.13 10.00 703.90 7,039.04
113.75 65.81 504.56 11,100.38 16.00 703.67 11,258.73
113.75 65.81 504.56 3,531.94 5.00 703.28 3,516.41
126.00 72.90 558.90 1,117.80 6.00 704.32 4,225.91
157.50 91.13 698.63 2,794.50 -
2,765.00 1,599.75 12,264.75 12,264.75 1.00 4,424.63 4,424.63
122.50 70.88 543.38 6,520.50 -
8,750.00 5,062.50 38,812.50 116,437.50 -
693.00 400.95 3,073.95 15,369.75 -
682.50 394.88 3,027.38 24,219.00 -
420.00 243.00 1,863.00 14,904.00 -
5,425.00 3,138.75 24,063.75 72,191.25 -
560.00 324.00 2,484.00 27,324.00 -
560.00 324.00 2,484.00 4,968.00 -
525.00 303.75 2,328.75 34,931.25 -
17.50 10.13 77.63 3,260.25 30.00 41.40 1,242.00
28.00 16.20 124.20 1,117.80 3.00 131.96 395.89
70.00 40.50 310.50 7,762.50 -
1,260.00 729.00 5,589.00 33,534.00 -
1,575.00 911.25 6,986.25 13,972.50 -
46,025.00 26,628.75 204,153.75 204,153.75 -
1,575.00 911.25 6,986.25 6,986.25 -
1,225.00 708.75 5,433.75 5,433.75 -
166.25 96.19 737.44 737.44 -
15.05 8.71 66.76 200.27 -
140.00 81.00 621.00 621.00 -
8.75 5.06 38.81 349.31 -
21.00 12.15 93.15 838.35 -
7.70 4.46 34.16 102.47 -
455.00 263.25 2,018.25 80,730.00 -
595.00 344.25 2,639.25 21,114.00 -
140.00 81.00 621.00 1,242.00 -
105.00 60.75 465.75 2,328.75 -
227.50 131.63 1,009.13 1,009.13 -
10.50 6.08 46.58 139.73 -
1,330.00 769.50 5,899.50 11,799.00 -
17.50 10.13 77.63 310.50 -
875.00 506.25 3,881.25 3,881.25 -
4,900.00 2,835.00 21,735.00 21,735.00 -
350.00 202.50 1,552.50 1,552.50 -
10.50 6.08 - -
8.75 5.06 - -
52.50 30.38 -
8.75 5.06 - -
31.50 18.23 - -
5.25 3.04 - -
30.45 17.62 - 15.00 155.25 2,328.75
OTAL 291,001.64
NSULTANTS
Actual Costs S&C factor 15.0%
Difference SAVE
Actual Accomplishment
Quantity Unit Cost Total Cost
23.1 23.29 538.00
183.75 135.07 ###

25.2 256.16 6,455.23
63 54.34 3,423.42
21 69.86 1,467.06
18.9 46.58 880.36

25.2 38.81 978.01

EstimateComparison-FourStoreyBldg v11fpf

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

EstimateComparison-FourStoreyBldg v11fpf

Uploaded by

Copyright:

Available Formats

COMPUTATION OF QUANTITIES

GROUND FLOOR Area Doors & Windows:

Parking Space 31.95 (Set) (Set)

SECOND FLOOR Area Doors & Windows:

THIRD FLOOR Area Doors & Windows:

FOURTH FLOOR Area Doors & Windows:

ROOF DECK Area Doors & Windows:

FROM TANK TO DISTRIBUTION LINE

C. MANIFOLD TO THIRD FLOOR D. MANIFOLD TO SECOND FLOOR

Pressurized tank with fittings 1

GROUND FLOOR SECOND FLOOR

THIRD & FOURTH FLOOR ROOF DECK

B.1.2 COLUMN STIFFENERS (FROM GROUND FLR. TO 2ND FLR.)

TOTAL(Footing to 2nd Floor)= 14.64

B.2.1 COLUMN (FROM 2ND FLOOR TO 3RD FLOOR)

B.2.2 COLUMN STIFFENERS (FROM 2ND FLR. To 3RD Flr.)

TOTAL(2nd Floor to 3rd Floor)= 6.81

B.3.1 COLUMN (FROM 3RD FLOOR TO 4RTH FLOOR)

B.3.2 COLUMN STIFFENERS (FROM 3RD FLR. To 4RTH Flr.)

TOTAL(3rd Floor to 4rth Floor)= 6.81

B.4.1 COLUMN (FROM 4RTH FLOOR TO ROOF DECK)

B.4.2 COLUMN STIFFENERS (FROM 3RD FLR. To 4RTH Flr.)

TOTAL(4rth Floor to Roof Beam)= 6.81

B.5.1 COLUMN (ROOF DECK TO TOP OF FIREWALL)

TOTAL(Roof Beam to Top of Firewall)= 3.39

C.2 SECOND FLOOR

C.3 THIRD FLOOR

C.4 FOURTH FLOOR

C.5 ROOF BEAM

TIE WIRE, Footing:

From 2nd Floor to Third

From Third to Roof Line

TOTAL (Column) 16mm x 12m= 7,622.87

From Footing to Ground Floor

From Ground Floor to Second Floor

From Second Floor to Third Floor

From Third Floor to Fourth Floor

From Fourth Floor to Roof Deck

From Fourth Floor to top of Fire Wall

Grid 3, A, 1.10 0.3 0.3 1.4 20.00 8.00 3.00 22.18

TOTAL TIES, 10mm x 12m Bar= 271.16 3,830.23

TIE WIRES FOR COLUMNS:

No of Ties No. Joints Length of TW Total Length Qty of TW

Grid 1', A-B

TOTAL (Ground Floor)= 56.79 1,075.37

Grid 2,3, A-D

Grid '1, A-D

Grid 1', A-B

Grid 1', 'A-B, ST

Grid B,C,D, 1-3

TOTAL (Second Floor)= 76.82 1,454.64

Grid 2,3, A-D

Grid '1, A-D

Grid 1', A-B

Grid 1', 'A-B, ST

Grid B,C,D, 1-3

TOTAL (Third Floor)= 77.56 1,468.66

Grid 2,3, A-D

Grid '1, A-D

Grid 1', A-B

Grid 1', 'A-B, ST

Grid B,C,D, 1-3

TOTAL (Fourth Floor)= 77.56 1,468.66