PROJECT : CONDOTEL BUILDING

CONTRACTOR : JAJA BUILDERS

Bill of Quantity

UNIT COST
UNIT ACTIVITIES
QTY UNIT MATLS

1 GENERAL REQUIREMENTS
1.1 Building Permit 1 LS
1.2 Occupancy Permit 1 LS
1.3 Mobilization / Demobilization 1 LS
1.4 Temporary Facilities 1 LS
1.5 Water Consumption 1 LS
1.6 Electricity Consumption 1 LS

2 EARTHWORKS
2.1 Excavations 812.38 m3
2.2 Soil Poisoning 480 m2
2.3 Backfill ( Building Only ) 182.35 m3
2.4 Gravel Bed 144 m3 680

3 CONCRETE WORKS
3.1 Column Footing 46 m3 4500
3.2 Wall Footing / Tie Beam 18 m3 4500
3.3 Columns 66 m3 4500
3.4 Stiffeners / Headers 15 m3 4500
3.5 Beams 76 m3 4500
3.6 Slab on Fill 58 m3 4500
3.7 Suspended Slab 120 m3 4500
3.8 Shear Wall 18 m3 4500
3.9 Stairs 18 m3 4500

4 STEEL WORKS
4.1 Column Footing 2772 kgs 45
4.2 Wall Footing / Tie Beam 1980 kgs 45
4.3 Columns 12822 kgs 45
4.4 Stiffeners / Headers 820 kgs 45
4.5 Beams 22270 kgs 45
4.6 Slab on Fill 1232 kgs 45
4.7 Suspended Slab 25545 kgs 45
4.8 Shear Wall 6864 kgs 45
4.9 Stairs 1350 kgs 45
5 MASONRY WORKS
5.1 6" CHB (EXTERIOR WALLS) 23739 pcs 15
5.2 4" CHB (INTERIOR WALLS) 4500 pcs 12
5.3 Cement 4500 bags 220
5.4 10mm Dia Bars 8350 kgs 35
5.5 Sand 338 m3 650

6 SCAFFOLDINGS AND FORMS

6.1 1/2" Plywood / Steel Deck 346 pcs 600
6.2 Coco Lumber/Shoring/Shoring Jack 35724 bd-ft 17
6.3 Tie Wire #16 4500 kgs 50
6.4 CWN (Assorted Sizes) 4500 kgs 75

7 WATERPROOFING
7.1 Membrane Type (toilet only) 75 m2 750
7.2 Cementitious Type (Roof Deck and Fire W) 435 m2 450

8 ARCHITECTURAL WORKS
8.1 Floor Tiles (600 x 600mm) 1198 pcs 320
8.2 Floor Tiles (400 x 400mm) 2262 pcs 110
8.3 Toilet Tiles/Stairs (300 x 300mm) 8293 pcs 55
8.4 Concrete Stamping 9 m2 750
8.5 Ceiling Works 844 m2 1450
8.6 Flush Doors 9 sets 4500
8.7 Panel Doors and Door Jamb 20 sets 7500
8.8 PVC Doors 28 sets 2500
8.9 Glass Doors 96 m2 750
8.10 Metal Doors 3 sets 6500
8.11 Windows (Aluminum) 53 m2 550
8.12 Windows (Aluminum - Small) 10 m2 550
8.13 Metal Louver 17 m2 1250
8.14 Balcony Railings 8 sets 12500
8.15 Molding Works 1 LS 20000
8.16 Cement Finished (Storage Room) 3.4 m3 2500
8.17 Stair Railings (G.I. Material) 24 LM 1750

9 PAINTING WORKS
9.1 Exterior Walls (Acrylic Paint) 950 m2 250
9.2 Interior Walls 1290 m2 180
9.3 Ceilings/Doors/Door Jamb 997 m2 150
9.4 Doors and Others 130 m2 150

10 PLUMBING WORKS
CLEAN WATER LINE
 10.1 1/2" PPR PIPE (PN-10) 65 pcs 330
10.2 1/2" Diameter Elbow 105 pcs 15
10.3 1/2" Diameter Tee 105 pcs 20
10.4 1/2" Diameter Gate Valve 60 pcs 310
10.5 1/2" PE Pipe 765 LM 25

SEWER LINE / STORM LINE

10.1 2" Diameter Pipe 99 pcs 200
10.2 4" Diameter Pipe 43 pcs 500
10.3 2" Elbow 28 pcs 35
10.4 2" Tee 84 pcs 50
10.5 2" x 4" WYE 28 pcs 120
10.6 2" x 4" Tee 28 pcs 150
10.7 4" Elbow 28 pcs 90
10.8 4" Wye / CO 28 pcs 110
10.9 6" Diameter Pipe 46 pcs 1400
10.10 8" Diameter Pipe 10 pcs 4200
10.11 4" x 6" PVC WYE 46 pcs 700

PLUMBING FIXTURES
10.3 Septic Tank 2 LS 55000
10.4 Water Closet 28 sets 6500
10.5 Lavatory 28 sets 3500
10.6 Shower Head and Shower Valve 18 sets 6500
10.7 Kitchen Sink 18 sets 4800
10.8 Floor Drain 84 sets 550
10.9 Wall Mounted Faucet 28 pcs 950
10.10 Hose Bibb 9 pcs 120

11 ELECTRICAL WORKS
11.1 Wires/Cables 1 LS 1
11.2 Utility/Octagonal/Square Box 1 LS 1
11.3 PVC-Exposed Protection 1 LS 1
11.4 Aircon/Cable/Range/Tel/Conv. Outlet 1 LS 1
11.5 Switches 1 LS 1
11.6 Meter Base CL 100 #1 1 LS 1
11.7 Service Entrance Matls and Accessories 1 LS 1
11.8 Panel Boards with Circuit Breaker 1 LS 1
11.9 Nema 3R-100 AMP 1 LS 1
11.10 Telephone Tapping Cabinet 221 LS 350
11.11 4" Diameter Pin Light 33 LS 450
11.12 6" Diameter Pin Light 27 LS 2500
11.13 Center Lights ( For Rooms )
TOTAL COST OF BUILDING
EARTHWORKS/MOBILIZATION/DEMOBILIZATION
CONTINGENCY
TOTAL CONSTRUCTION COST

TOTAL COST OF BUILDING

EARTHWORKS/MOBILIZATION/DEMOBILIZATION
CONTINGENCY
TOTAL CONSTRUCTION COST
uantity

UNIT COST TOTAL COST

TOTAL COST
LABOR MATLS LABOR

- - 55,000.00
- - 25,000.00
35,000.00 10,000.00 45,000.00
12,000.00 3,500.00 15,500.00
45,000.00
75,000.00
47,000.00 13,500.00 260,500.00

300 - 243,712.50 243,712.50

180 - 86,400.00 86,400.00
150 - 27,352.50 27,352.50
200 97,290.00 2,800.00 126,720.00
97,290.00 360,265.00 484,185.00

2000 207,000.00 92,000.00 299,000.00

2000 81,000.00 36,000.00 117,000.00
2000 297,000.00 132,000.00 429,000.00
2000 67,500.00 30,000.00 97,500.00
2000 342,000.00 152,000.00 494,000.00
2000 261,000.00 116,000.00 377,000.00
2000 540,000.00 240,000.00 780,000.00
2000 81,000.00 36,000.00 117,000.00
2000 81,000.00 36,000.00 117,000.00
1,957,500.00 870,000.00 2,827,500.00

21 124,740.00 58,212.00 182,952.00

21 89,100.00 41,580.00 130,680.00
21 576,990.00 269,262.00 846,252.00
21 36,900.00 17,220.00 54,120.00
21 1,002,150.00 467,670.00 1,469,820.00
21 55,440.00 25,872.00 81,312.00
21 1,149,525.00 536,445.00 1,685,970.00
21 308,880.00 144,144.00 453,024.00
21 60,750.00 28,350.00 89,100.00
 3,404,475.00 1,588,755.00 4,993,230.00

7.5 356,085.00 178,042.50 534,127.50

6.5 54,000.00 29,250.00 83,250.00
105 990,000.00 472,500.00 1,462,500.00
15 292,250.00 125,250.00 417,500.00
260 219,700.00 87,880.00 307,580.00
1,912,035.00 892,922.50 2,804,957.50

240 207,600.00 83,040.00 290,640.00

8.5 607,308.00 303,654.00 910,962.00
20 225,000.00 90,000.00 315,000.00
30 337,500.00 135,000.00 472,500.00
1,377,408.00 611,694.00 1,989,102.00

350 56,250.00 26,250.00 82,500.00

150 195,750.00 65,250.00 261,000.00
252,000.00 91,500.00 343,500.00

65 383,360.00 77,870.00 461,230.00

45 248,820.00 101,790.00 350,610.00
20 456,115.00 165,860.00 621,975.00
100 6,750.00 900.00 7,650.00
580 1,223,800.00 489,520.00 1,713,320.00
1200 40,500.00 10,800.00 51,300.00
1000 150,000.00 20,000.00 170,000.00
500 70,000.00 14,000.00 84,000.00
375 72,000.00 36,000.00 108,000.00
3500 19,500.00 10,500.00 30,000.00
275 29,150.00 14,575.00 43,725.00
275 5,500.00 2,750.00 8,250.00
450 21,250.00 7,650.00 28,900.00
5500 100,000.00 44,000.00 144,000.00
5000 20,000.00 5,000.00 25,000.00
1200 8,500.00 4,080.00 12,580.00
250 42,000.00 6,000.00 48,000.00
2,897,245.00 1,011,295.00 3,908,540.00

150 237,500.00 142,500.00 380,000.00

80 232,200.00 103,200.00 335,400.00
75 149,550.00 74,775.00 224,325.00
80 19,500.00 10,400.00 29,900.00
638,750.00 330,875.00 969,625.00
 132 21,450.00 8,580.00 30,030.00
6 1,575.00 630.00 2,205.00
8 2,100.00 840.00 2,940.00
124 18,600.00 7,440.00 26,040.00
10 19,125.00 7,650.00 26,775.00
62,850.00 25,140.00 87,990.00

80 19,800.00 7,920.00 27,720.00

200 21,500.00 8,600.00 30,100.00
14 980.00 392.00 1,372.00
20 4,200.00 1,680.00 5,880.00
48 3,360.00 1,344.00 4,704.00
60 4,200.00 1,680.00 5,880.00
36 2,520.00 1,008.00 3,528.00
44 3,080.00 1,232.00 4,312.00
560 64,400.00 25,760.00 90,160.00
1680 42,000.00 16,800.00 58,800.00
280 32,200.00 12,880.00 45,080.00
198,240.00 79,296.00 277,536.00

16500 110,000.00 33,000.00 143,000.00

1950 182,000.00 54,600.00 236,600.00
1050 98,000.00 29,400.00 127,400.00
1950 117,000.00 35,100.00 152,100.00
1440 86,400.00 25,920.00 112,320.00
165 46,200.00 13,860.00 60,060.00
285 26,600.00 7,980.00 34,580.00
36 1,080.00 324.00 1,404.00
667,280.00 200,184.00 867,464.00

304,620.00 1,232,990.00

671,070.00 122,450.00 793,520.00

13,950.00 15,500.00 29,450.00
67,600.00 12,000.00 79,600.00
33,210.00 134,700.00 167,910.00
8,504.00 50,700.00 59,204.00
7,560.00 6,750.00 14,310.00
13,730.00 12,500.00 26,230.00
81,000.00 77,600.00 158,600.00
450.00 800.00 1,250.00
1,200.00 800.00 2,000.00
77,350.00 5,500.00 82,850.00
14,850.00 4,500.00 19,350.00
67,500.00 1,650.00 69,150.00
1,057,974.00 445,450.00 1,503,424.00
 21,317,553.50
744,685.00
426,351.07
STRUCTION COST 22,488,589.57

20,572,868.50
744,685.00
426,351.07
STRUCTION COST 21,743,904.57

Difference = 744,685.00
PROJECT : CONDOTEL BUILDING
CONTRACTOR : JAJA BUILDERS

Bill of Quantity

UNIT COST
UNIT ACTIVITIES
QTY UNIT MATLS

1 GENERAL REQUIREMENTS
1.1 Building Permit 1 LS
1.2 Occupancy Permit 1 LS
1.3 Mobilization / Demobilization 1 LS
1.4 Temporary Facilities 1 LS
1.5 Water Consumption 1 LS
1.6 Electricity Consumption 1 LS

2 EARTHWORKS
2.1 Excavations 812.38 m3
2.2 Soil Poisoning 480 m2
2.3 Backfill ( Building Only ) 182.35 m3
2.4 Gravel Bed 144 m3 680

3 CONCRETE WORKS
3.1 Column Footing 46 m3 4500
3.2 Wall Footing / Tie Beam 18 m3 4500
3.3 Columns 66 m3 4500
3.4 Stiffeners / Headers 15 m3 4500
3.5 Beams 76 m3 4500
3.6 Slab on Fill 58 m3 4500
3.7 Suspended Slab 120 m3 4500
3.8 Shear Wall 18 m3 4500
3.9 Stairs 18 m3 4500

4 STEEL WORKS
4.1 Column Footing 2772 kgs 45
4.2 Wall Footing / Tie Beam 1980 kgs 45
4.3 Columns 12822 kgs 45
4.4 Stiffeners / Headers 820 kgs 45
4.5 Beams 22270 kgs 45
4.6 Slab on Fill 1232 kgs 45
4.7 Suspended Slab 25545 kgs 45
4.8 Shear Wall 6864 kgs 45
4.9 Stairs 1350 kgs 45
5 MASONRY WORKS
5.1 6" CHB (EXTERIOR WALLS) 23739 pcs 15
5.2 4" CHB (INTERIOR WALLS) 4500 pcs 12
5.3 Cement 4500 bags 220
5.4 10mm Dia Bars 8350 kgs 35
5.5 Sand 338 m3 650

6 SCAFFOLDINGS AND FORMS

6.1 1/2" Plywood / Steel Deck 346 pcs 600
6.2 Coco Lumber/Shoring/Shoring Jack 35724 bd-ft 17
6.3 Tie Wire #16 4500 kgs 50
6.4 CWN (Assorted Sizes) 4500 kgs 75

7 WATERPROOFING
7.1 Membrane Type (toilet only) 75 m2 750
7.2 Cementitious Type (Roof Deck and Fire W) 435 m2 450

8 ARCHITECTURAL WORKS
8.1 Floor Tiles (600 x 600mm) 1198 pcs 320
8.2 Floor Tiles (400 x 400mm) 2262 pcs 110
8.3 Toilet Tiles/Stairs (300 x 300mm) 8293 pcs 55
8.4 Concrete Stamping 9 m2 750
8.5 Ceiling Works 844 m2 1450
8.6 Flush Doors 9 sets 4500
8.7 Panel Doors and Door Jamb 20 sets 7500
8.8 PVC Doors 28 sets 2500
8.9 Glass Doors 96 m2 750
8.10 Metal Doors 3 sets 6500
8.11 Windows (Aluminum) 53 m2 550
8.12 Windows (Aluminum - Small) 10 m2 550
8.13 Metal Louver 17 m2 1250
8.14 Balcony Railings 8 sets 12500
8.15 Molding Works 1 LS 20000
8.16 Cement Finished (Storage Room) 3.4 m3 2500
8.17 Stair Railings (G.I. Material) 24 LM 1750

9 PAINTING WORKS
9.1 Exterior Walls (Acrylic Paint) 950 m2 250
9.2 Interior Walls 1290 m2 180
9.3 Ceilings/Doors/Door Jamb 997 m2 150
9.4 Doors and Others 130 m2 150

10 PLUMBING WORKS
CLEAN WATER LINE
 10.1 1/2" PPR PIPE (PN-10) 65 pcs 330
10.2 1/2" Diameter Elbow 105 pcs 15
10.3 1/2" Diameter Tee 105 pcs 20
10.4 1/2" Diameter Gate Valve 60 pcs 310
10.5 1/2" PE Pipe 765 LM 25

SEWER LINE / STORM LINE

10.1 2" Diameter Pipe 99 pcs 200
10.2 4" Diameter Pipe 43 pcs 500
10.3 2" Elbow 28 pcs 35
10.4 2" Tee 84 pcs 50
10.5 2" x 4" WYE 28 pcs 120
10.6 2" x 4" Tee 28 pcs 150
10.7 4" Elbow 28 pcs 90
10.8 4" Wye / CO 28 pcs 110
10.9 6" Diameter Pipe 46 pcs 1400
10.10 8" Diameter Pipe 10 pcs 4200
10.11 4" x 6" PVC WYE 46 pcs 700

PLUMBING FIXTURES
10.3 Septic Tank 2 LS 55000
10.4 Water Closet 28 sets 6500
10.5 Lavatory 28 sets 3500
10.6 Shower Head and Shower Valve 18 sets 6500
10.7 Kitchen Sink 18 sets 4800
10.8 Floor Drain 84 sets 550
10.9 Wall Mounted Faucet 28 pcs 950
10.10 Hose Bibb 9 pcs 120

11 ELECTRICAL WORKS
11.1 Wires/Cables 1 LS 1
11.2 Utility/Octagonal/Square Box 1 LS 1
11.3 PVC-Exposed Protection 1 LS 1
11.4 Aircon/Cable/Range/Tel/Conv. Outlet 1 LS 1
11.5 Switches 1 LS 1
11.6 Meter Base CL 100 #1 1 LS 1
11.7 Service Entrance Matls and Accessories 1 LS 1
11.8 Panel Boards with Circuit Breaker 1 LS 1
11.9 Nema 3R-100 AMP 1 LS 1
11.10 Telephone Tapping Cabinet 221 LS 350
11.11 4" Diameter Pin Light 33 LS 450
11.12 6" Diameter Pin Light 27 LS 2500
11.13 Center Lights ( For Rooms )
TOTAL COST OF BUILDING
EARTHWORKS/MOBILIZATION/DEMOBILIZATION
CONTINGENCY
TOTAL CONSTRUCTION COST

TOTAL COST OF BUILDING

EARTHWORKS/MOBILIZATION/DEMOBILIZATION
CONTINGENCY
TOTAL CONSTRUCTION COST
 28,239.00 2,259.12 23739
395.25 259,798.80
uantity 633,123.70

UNIT COST TOTAL COST

TOTAL COST
LABOR MATLS LABOR

- - 55,000.00 55,000.00
- - 25,000.00 25,000.00
35,000.00 10,000.00 45,000.00 45,000.00
12,000.00 3,500.00 15,500.00 15,500.00
45,000.00 45,000.00
75,000.00 75,000.00
47,000.00 13,500.00 260,500.00

300 - 243,712.50 243,712.50 243,712.50

180 - 86,400.00 86,400.00 86,400.00
150 - 27,352.50 27,352.50 27,352.50
200 97,290.00 2,800.00 126,720.00 126,720.00
97,290.00 360,265.00 484,185.00

2000 207,000.00 92,000.00 299,000.00 299,000.00

2000 81,000.00 36,000.00 117,000.00 117,000.00
2000 297,000.00 132,000.00 429,000.00 429,000.00
2000 67,500.00 30,000.00 97,500.00 97,500.00
2000 342,000.00 152,000.00 494,000.00 494,000.00
2000 261,000.00 116,000.00 377,000.00 377,000.00
2000 540,000.00 240,000.00 780,000.00 780,000.00
2000 81,000.00 36,000.00 117,000.00 117,000.00
2000 81,000.00 36,000.00 117,000.00 117,000.00
1,957,500.00 870,000.00 2,827,500.00

21 124,740.00 58,212.00 182,952.00 182,952.00

21 89,100.00 41,580.00 130,680.00 130,680.00
21 576,990.00 269,262.00 846,252.00 846,252.00
21 36,900.00 17,220.00 54,120.00 54,120.00
21 1,002,150.00 467,670.00 1,469,820.00 1,469,820.00
21 55,440.00 25,872.00 81,312.00 81,312.00
21 1,149,525.00 536,445.00 1,685,970.00 1,685,970.00
21 308,880.00 144,144.00 453,024.00 453,024.00
21 60,750.00 28,350.00 89,100.00 89,100.00
 3,404,475.00 1,588,755.00 4,993,230.00

7.5 356,085.00 178,042.50 534,127.50 534,127.50

6.5 54,000.00 29,250.00 83,250.00 83,250.00
105 990,000.00 472,500.00 1,462,500.00 1,462,500.00
15 292,250.00 125,250.00 417,500.00 417,500.00
260 219,700.00 87,880.00 307,580.00 307,580.00
1,912,035.00 892,922.50 2,804,957.50

240 207,600.00 83,040.00 290,640.00 290,640.00

8.5 607,308.00 303,654.00 910,962.00 910,962.00
20 225,000.00 90,000.00 315,000.00 315,000.00
30 337,500.00 135,000.00 472,500.00 472,500.00
1,377,408.00 611,694.00 1,989,102.00

350 56,250.00 26,250.00 82,500.00 82,500.00

150 195,750.00 65,250.00 261,000.00 261,000.00
252,000.00 91,500.00 343,500.00

65 383,360.00 77,870.00 461,230.00 461,230.00

45 248,820.00 101,790.00 350,610.00 350,610.00
20 456,115.00 165,860.00 621,975.00 621,975.00
100 6,750.00 900.00 7,650.00 7,650.00
580 1,223,800.00 489,520.00 1,713,320.00 1,713,320.00
1200 40,500.00 10,800.00 51,300.00 51,300.00
1000 150,000.00 20,000.00 170,000.00 170,000.00
500 70,000.00 14,000.00 84,000.00 84,000.00
375 72,000.00 36,000.00 108,000.00 108,000.00
3500 19,500.00 10,500.00 30,000.00 30,000.00
275 29,150.00 14,575.00 43,725.00 43,725.00
275 5,500.00 2,750.00 8,250.00 8,250.00
450 21,250.00 7,650.00 28,900.00 28,900.00
5500 100,000.00 44,000.00 144,000.00 144,000.00
5000 20,000.00 5,000.00 25,000.00 25,000.00
1200 8,500.00 4,080.00 12,580.00 12,580.00
250 42,000.00 6,000.00 48,000.00 48,000.00
2,897,245.00 1,011,295.00 3,908,540.00

150 237,500.00 142,500.00 380,000.00 380,000.00

80 232,200.00 103,200.00 335,400.00 335,400.00
75 149,550.00 74,775.00 224,325.00 224,325.00
80 19,500.00 10,400.00 29,900.00 29,900.00
638,750.00 330,875.00 969,625.00
 132 21,450.00 8,580.00 30,030.00 30,030.00
6 1,575.00 630.00 2,205.00 2,205.00
8 2,100.00 840.00 2,940.00 2,940.00
124 18,600.00 7,440.00 26,040.00 26,040.00
10 19,125.00 7,650.00 26,775.00 26,775.00
62,850.00 25,140.00 87,990.00

80 19,800.00 7,920.00 27,720.00 27,720.00

200 21,500.00 8,600.00 30,100.00 30,100.00
14 980.00 392.00 1,372.00 1,372.00
20 4,200.00 1,680.00 5,880.00 5,880.00
48 3,360.00 1,344.00 4,704.00 4,704.00
60 4,200.00 1,680.00 5,880.00 5,880.00
36 2,520.00 1,008.00 3,528.00 3,528.00
44 3,080.00 1,232.00 4,312.00 4,312.00
560 64,400.00 25,760.00 90,160.00 90,160.00
1680 42,000.00 16,800.00 58,800.00 58,800.00
280 32,200.00 12,880.00 45,080.00 45,080.00
198,240.00 79,296.00 277,536.00

16500 110,000.00 33,000.00 143,000.00 143,000.00

1950 182,000.00 54,600.00 236,600.00 236,600.00
1050 98,000.00 29,400.00 127,400.00 127,400.00
1950 117,000.00 35,100.00 152,100.00 152,100.00
1440 86,400.00 25,920.00 112,320.00 112,320.00
165 46,200.00 13,860.00 60,060.00 60,060.00
285 26,600.00 7,980.00 34,580.00 34,580.00
36 1,080.00 324.00 1,404.00 1,404.00
667,280.00 200,184.00 867,464.00

304,620.00 1,232,990.00

671,070.00 122,450.00 793,520.00 793,520.00

13,950.00 15,500.00 29,450.00 29,450.00
67,600.00 12,000.00 79,600.00 79,600.00
33,210.00 134,700.00 167,910.00 167,910.00
8,504.00 50,700.00 59,204.00 59,204.00
7,560.00 6,750.00 14,310.00 14,310.00
13,730.00 12,500.00 26,230.00 26,230.00
81,000.00 77,600.00 158,600.00 158,600.00
450.00 800.00 1,250.00 1,250.00
1,200.00 800.00 2,000.00 2,000.00
77,350.00 5,500.00 82,850.00 82,850.00
14,850.00 4,500.00 19,350.00 19,350.00
67,500.00 1,650.00 69,150.00 69,150.00
1,057,974.00 445,450.00 1,503,424.00
 21,317,553.50
744,685.00
426,351.07
STRUCTION COST 22,488,589.57

20,572,868.50
744,685.00
426,351.07
STRUCTION COST 21,743,904.57

Difference = 744,685.00
1899.12 218398.8

First Floor Second Floor Third Floor Fourth Floor

132,000.00 33,000.00 33,000.00 33,000.00 33,000.00

152,000.00 38,000.00 38,000.00 38,000.00 38,000.00

240,000.00 60,000.00 60,000.00 60,000.00 60,000.00

392,000.00 98,000.00 98,000.00 98,000.00 98,000.00

269,262.00 67,315.50 67,315.50 67,315.50 67,315.50

467,670.00 116,917.50 116,917.50 116,917.50 116,917.50

536,445.00 134,111.25 134,111.25 134,111.25 134,111.25

1,004,115.00 251,028.75 251,028.75 251,028.75 251,028.75

611,694.00 152,923.50 152,923.50 152,923.50 152,923.50