UNIT QTY UNIT PRICE TOTAL

I. EXCAVATION WORKS cu.m. 82.85 1000 P 82850.00

II. DEMOLITION WORKS sq.m. 88 350 P 30800.00

III. HAULING cu.m. 50 250 P 12500.00

UNIT QTY UNIT PRICE TOTAL

IV. CONCRETE WORKS
A. FOOTING
Portland cement bags 95 245 P 23275.00
Sand cu.m. 5 650 P 3250.00
Gravel cu.m. 10 650 P 6500.00
16mm dia x 6m RSB pcs 89 362 P 32218.00
G.I. Tiewire Ga #16 kls 8 70 P 560.00
P 65803.00

B. COLUMN
Portland cement bags 65 245 P 15925.00
Sand pcs 4.1 650 P 2665.00
Gravel pcs 8.2 650 P 5330.00
10mm dia x 6m RSB pcs 70 142 P 9940.00
16mm dia x 6m RSB pcs 130 362 P 47060.00
G.I. Tiewire Ga #16 kls 12 70 P 840.00
P 81760.00

C. GROUND BEAMS
Portland cement bags 45 245 P 11025.00
Sand pcs 2.4 650 P 1560.00
Gravel pcs 4.8 650 P 3120.00
10mm dia x 6m RSB pcs 45 142 P 6390.00
16mm dia x 6m RSB pcs 40 362 P 14480.00
G.I. Tiewire Ga #16 kls 9 70 P 630.00
P 37205.00

D. SECOND FLOOR BEAMS

Portland cement bags 60 245 P 14700.00
Sand pcs 3.2 650 P 2080.00
Gravel pcs 6.4 650 P 4160.00
10mm dia x 6m RSB pcs 65 142 P 9230.00
16mm dia x 6m RSB pcs 75 362 P 27150.00
G.I. Tiewire Ga #16 kls 10 70 P 700.00
P 58020.00

E. SECOND FLOOR BEAMS

Portland cement bags 60 245 P 14700.00
Sand pcs 3.2 650 P 2080.00
Gravel pcs 6.4 650 P 4160.00
10mm dia x 6m RSB pcs 65 142 P 9230.00
 16mm dia x 6m RSB pcs 75 362 P 27150.00
G.I. Tiewire Ga #16 kls 10 70 P 700.00
P 58020.00

UNIT QTY UNIT PRICE TOTAL

F. G. SLABS
Portland cement bags 90 245 P 22050.00
Sand pcs 4.5 650 P 2925.00
Gravel pcs 9 650 P 5850.00
10mm dia x 6m RSB pcs 170 142 P 24140.00
G.I. Tiewire Ga #16 kls 8 70 P 560.00
P 55525.00

UNIT QTY UNIT PRICE TOTAL

G. PARKING SLABS
Portland cement bags 23 245 P 5635.00
Sand pcs 1.25 650 P 812.50
Gravel pcs 2.5 650 P 1625.00
10mm dia x 6m RSB pcs 45 142 P 6390.00
G.I. Tiewire Ga #16 kls 8 70 P 560.00
P 15022.50

UNIT QTY UNIT PRICE TOTAL

H. SEC. FLOOR SLABS
Portland cement bags 90 245 P 22050.00
Sand pcs 5.5 650 P 3575.00
Gravel pcs 11 650 P 7150.00
10mm dia x 6m RSB pcs 94 142 P 13348.00
G.I. Tiewire Ga #16 kls 16 70 P 1120.00
P 47243.00

UNIT QTY UNIT PRICE TOTAL

I. ROOF SLABS
Portland cement bags 90 245 P 22050.00
Sand pcs 5.5 650 P 3575.00
Gravel pcs 11 650 P 7150.00
10mm dia x 6m RSB pcs 94 142 P 13348.00
G.I. Tiewire Ga #16 kls 16 70 P 1120.00
P 47243.00

J. UPPER ROOF LEVEL SLABS

Portland cement bags 9 245 P 2205.00
Sand pcs 0.5 650 P 325.00
Gravel pcs 1 650 P 650.00
10mm dia x 6m RSB pcs 44 142 P 6248.00
G.I. Tiewire Ga #16 kls 4 70 P 280.00
P 9708.00

UNIT QTY UNIT PRICE TOTAL

 K. STAIRS
Portland cement bags 25 245 P 6125.00
Sand pcs 1.25 650 P 812.50
Gravel pcs 2.5 650 P 1625.00
10mm dia x 6m RSB pcs 10 142 P 1420.00
16mm dia x 6m RSB pcs 10 362 P 3620.00
G.I. Tiewire Ga #16 kls 3 70 P 210.00
P 13812.50

V. MASONRY WORKS
Blockworks
Portland cement bags 1152 245 P 282240.00
Sand pcs 64 650 P 41600.00
10mm dia x 6m RSB pcs 490 142 P 69580.00
CHB 4" pcs 8500 10 P 85000.00
G.I. Tiewire Ga #16 kls 30 70 P 2100.00
P 198280.00

Septic Tank
Portland cement bags 40 245 P 9800.00
Sand pcs 3 650 P 1950.00
10mm dia x 6m RSB pcs 18 1442 P 25956.00
CHB 4" pcs 500 10 P 5000.00
G.I. Tiewire Ga #16 kls 5 70 P 350.00
P 33256.00

VI. STEELWORKS
Tubular 1x1x6m pcs 280 300 P 84000.00
Welding Rod box 10 350 P 3500.00
Red Oxide Ga 8 390 P 3120.00
P 6620.00

VII. CARPENTRY
Plywood 1/2''x4x8 pcs 70 600 P 42000.00
Lumber 2x2x12 bf 4200 55 P 231000.00
Common Nail (assorted) kls 12 80 P 960.00
P 231960.00

VIII. SCAFFOLDINGS/FORMS
Phenolic Board pcs 160 1200 P 192000.00
Lumber 2x2x10 BF 3900 52 P 202800.00
CWN Assorted kls 25 70 P 1750.00
P 204550.00

IX. DOORS & WINDOWS

Analuk Window (Awning Type) sq.m. 16 3000 P 48000.00
P 48000.00

Panel Door (800x2100) pcs 6 4500 P 27000.00

Panel Door (800x2100) Main pcs 4 5500 P 22000.00
PVC Door (600x2100) pcs 5 1500 P 7500.00
Hinges 2x4 pcs 45 120 P 5400.00
 Door knob pcs 15 400 P 6000.00
P 56500.00

X. PLUMBING
PVC pipe 1/2'' pcs 14 71 P 994.00
PVC Tee 1/2" pcs 12 12 P 144.00
PVC Elbow 1/2" pcs 36 10 P 360.00
Faucet pcs 14 180 P 2520.00
PVC pipe 2" pcs 20 225 P 4500.00
PVC Elbow 2" pcs 37 36 P 1332.00
PVC P-trap 2" pcs 24 150 P 3600.00
PVC Tee 2x4" pcs 24 45 P 1080.00
PVC pipe 4" pcs 10 515 P 5150.00
PVC Elbow 4" pcs 8 110 P 880.00
PVC Tee 4" pcs 8 187 P 1496.00
PVC Clean out pcs 8 100 P 800.00
Solvent Cement li 3 250 P 750.00
Vulcaseal li 6 440 P 2640.00
Tapelon Tape pcs 20 10 P 200.00
P 26446.00

XI. ELECTRICAL
Panel Board (10-holes) pcs 5 1200 P 6000.00
Circuit Breaker 20A pcs 24 300 P 7200.00
Circuit Breaker 30A pcs 24 300 P 7200.00
Circuit Breaker 50A pcs 12 300 P 3600.00
THHN wire 3.5mm box 6 3800 P 22800.00
THHN wire 8.0mm box 2 3800 P 7600.00
THHN wire 12.0mm box 1 5500 P 5500.00
Flexible Hose 1/2x100m roll 9 800 P 7200.00
PVC pipe (Orange) 1/2 pcs 7 80 P 560.00
PVC pipe (Orange) 1" pcs 6 162 P 972.00
PVC Elbow (Orange) 1/2 pcs 5 15 P 75.00
PVC Elbow (Orange) 1" pcs 1 36 P 36.00
One gang switch /w plate pcs 12 75 P 900.00
Two gang switch /w plate pcs 24 125 P 3000.00
Convenience Outlet pcs 30 55 P 1650.00
Junction box pcs 32 35 P 1120.00
Utility Box pcs 90 30 P 2700.00
Bulb Socket pcs 28 25 P 700.00
LED Bulb 15W pcs 28 315 P 8820.00
Wall lamp pcs 10 500 P 5000.00
Electrical Tape pcs 10 35 P 350.00
Watt Meter pcs 5 2500 P 12500.00
Service Drop wire m 50 25 P 1250.00
P 106733.00

XII. PAINTINGS
Prepawhite (primer) Pail 10 2200 P 22000.00
Flat Latex Paint Pail 15 2200 P 33000.00
Raw Sienna li 15 180 P 2700.00
 Sand paper #80 ft 20 15 P 300.00
Sand paper #120 ft 18 15 P 270.00
Choco Brown pcs 18 150 P 2700.00
Skimcoat bags 30 550 P 16500.00
P 77470.00

XIII. TILES
Unglazed tiles 200x200 pcs 320 80 P 25600.00
Glazed tiles 200x200 pcs 1300 120 P 156000.00
Glazed tiles 200x200 (kitchen) pcs 180 120 P 21600.00
Granite Tiles 600x600 pcs 570 250 P 142500.00
Tile Adhesive pcs 50 300 P 15000.00
Cement pcs 75 250 P 18750.00
Sand cu.m 12 650 P 7800.00
Toilet Bowl/Lavatory set 5 5500 P 27500.00
P 414750.00

XIV. MISCELLANEOUS
Roll up door
L.S. sq.m. 8 5000 P 40000.00
P 40000.00

Handrail
Tubular 2x2x6m pcs 6 360 P 2160.00
Choco Brown Paint li 8 120 P 960.00
P 3120.00

XV. TOTAL 2063197.0

XVI. CONTINGENCIES (5%) 103159.85

XVII. LABOR COST 825278.80

TOTAL CONSTRUCTION COST 2991635.65

PREPARED BY:

PRC No:
PTR No:
Date Iss:
Place Iss: