item code Scope of work Qty Unit Unit cost1 Building Lay out 73 sq.m 502 Excavation 14 cu.m 2003 Concrete work

3.1 Footings Portland cement 54 bags 180Crushed gravel 7 cu.m 800Crushed sand 4 cu.m 75016mm deformed bars 28 pcs. 450G.I tie wire 5 45

3.2 ColumnsPortland cement 64 bags 180Crushed gravel 9 cu.m 800crushed sand 5 cu.m 75016mm deformed bars 181 pcs. 31810mm deformed bars 150 pcs. 1241/4 Plywood 37 pcs. 260GI tie wire 10 kgs. 452"x2"x12' Rough lumber 323 pcs. 1402"x3"x12' Rough lumber 62 pcs. 210Misc. Materials 1 LS 1000

3.3 Main Floor SlabPortland cement 63 bags 180Crushed gravel 7 cu.m 800crushed sand 4 cu.m 75012mm deformed bars 43 pcs. 254GI tie wire 8 kgs. 45

3.4 Grid Beams and 2nd floor BeamsPortland cement 172 bags 180Crushed gravel 20 cu.m 800crushed sand 10 cu.m 75016mm deformed bars 280 pcs. 45010mm deformed bars 112 pcs. 1601/4 Ordinary Plywood 52 pcs. 2602"x2"x12' Rough lumber 162 pcs. 1402"x3"x12' Rough lumber 64 pcs. 210G.I tie wire 10 kgs. 45Misc. Materials 1 LS 1000

3.5 Second Floor SlabPortland cement 63 bags 180Crushed gravel 7 cu.m 800Crushed sand 4 cu.m 750G.I tie wire 6 kgs. 451/4 Plywood 26 pcs. 2602"x3"x12' Rough lumber 12 pcs. 2102"x2"x12' Rough lumber 15 pp 140

Misc. Materials 1 LS 1000

3.6 Column 2nd floor to roof beamPortland cement 14 bags 180Crushed gravel 2 cu.m 800Crushed sand 1 cu.m 75010mm bars 41 pcs. 16016mm bars 54 pcs. 4502"x2"x12' Rough lumber 25 pcs. 1401/4 Plywood 10 pcs. 260G.I tie wire 3 kgs. 45Misc. Matreials 1 LS 1000

3.7 Roof Beams Portland cement 47 bags 180Crushed gravel 6 cu.m 800Crushed sand 3 cu.m 75010mm deformed bars 91 pcs. 16016mm deformed bars 85 pcs. 4502"x2"x 12' Rough lumbers 40 pcs. 1401/4 Plywod 19 pcs. 260Misc. Materials 1 LS 1000

4 Massonry4.1 Exterior/Interior

5" CHB 2523 pcs. 144" CHB 1150 pcs. 11Portland cement 324 bags 180Crushed sand 21 cu.m 750River sand 9 cu.m 80010mm deformed bars 82 pcs. 16012mm deformed bars 76 pcs. 254G.I tie wire 6 kgs 45Misc. Materials 1 LS 1000

5 Doors/Windows 5.1 Main Floor

2.10x0.9 Panel door w/ Jamb 1 sets 48002.10x0.8 Panel door w/ Jamb 3 sets 48002.10x0.7 Panel door w/ Jamb 1 sets 48001.8x1.2 Steel casement window 1 sets 48391.2x1.2 Steel casement w/ glass window 2 sets 32551.8x10.6 Steel casement w/ glass window 1 sets 24190.4x0.3 Steel casement w/ glass window 2 sets 270Door lock set 5 sets 650Misc. Materials 1 LS 1000

5.2 Second floor and attic2.10x0.9 Panel door w/ Jamb 1 sets 48002.10x0.8 Panel door w/ Jamb 4 sets 4800

2.10x0.7 Panel door w/ Jamb 2 sets 48001.8x1.2 SCW w/ Glass 1 sets 48391.2x1.2 SCW w/ Glass 3 sets 32551.8x0.6 SCW w/ Glass 2 sets 24190.4x0.3 SCW w/ Glass 4 sets 2701.83x0.9 SCW w/ Glass 2 sets 3689Door lock set 7 sets 650Misc. Materials 1 LS 1000

6 Toilet/Kitchen6.1 Groung Floor

DF Classic (w/ complete fittings) 1 sets 12400Floor Drains 2 pcs 64Shower Valve Combination 1 sets 8200Bathroom Faucet 1 sets 530Kitchen sink (w/ complete fittings) 1 sets 2630Lavatory Faucet 1 sets 530Kitchen sink faucet 1 sets 420

6.2 Second FloorDF Classic (w/ complete Fittings) 2 sets 12400Floor Drains 2 pcs 64Shower valve combination 1 sets 8200Bathroom faucet 2 sets 530Kithchen sink w/ complete fittings 1 sets 2630lavatory faucet 2 sets 530Kitchen Sink faucet 1 sets 420

6.3 Ground and Second floor0.30x0.30 Ceremic tiles 129 pcs 300.20x0.20 Ceremic tiles 413 pcs 15Portland Cement 3 bags 180tile grout 60 kgs 75tile trim 15 pcs 55Misc Materials 1 LS 1000

7 Truss2"x2x3/8 Angle bars 32 pcs 6502"x3" C purlins 52 pcs 540Welding rods 20 kgs 117Red lead primer 3 gals 515Misc. Materials 1 LS 1000

7.1 Roofing G.I Sheet Corr 10' 38 LM 400GI Sheet Corr 8' 38 pcs 320GI Gutter 18 pcs 115Ridge roll 14 pcs 115Valley Gutter 10 pcs 115Flashing 20 pcs 115

Misc. Materials 1 LS 1000

8 Ceilings and eaves2"x2"x12' rough lumber 65 pcs 1401/4 plywood 48 pcs 2601/4 marine plywood/ ficem board 18 pcs 375Misc materials 1 LS 1000

9 Septic tank/ clean out/ catch basinportland cement 28 bags 180crushed gravel 2 cu.m 800Crushed sand 3 cu.m 750River sand 1 cu.m 8004" CHB 295 pcs 1112mm bars 10 pcs 25410mm bars 18 pcs 160G.I tie wire 4 kgs 454" PVC 4 pcs 5714" PVC tee 3 pcs 754" PVC 1/8 bend elbow 4 pcs 644" PVC 1/4 bend elbow 4 pcs 646" PVC 2 pcs 8563" PVC 1 pcs 428Misc. materials 1 LS 1000

10 Plumbing Water closet w/ comp. fitting 1 set 45001/2" G.I pipe S-40 10 pcs. 2751/2"G.I elbow 15 p 121/2" G.I coupling 6 pcs. 91/2" G.I union 4 pcs. 271/2" G.I Tee 12 pcs. 121/2" gate valve 2 pcs. 2501/2" check valve 2 pcs. 1901/2" faucet 10 pcs. 45Teflon tape 20 rolls 12500 cc solvent cement 4 cans 85Misc materials 1 LS 1000

11 Painting4" paint brush 10 pcs. 453" paint brush 5 pcs. 252" paint brush 5 pcs. 181" paint brush 5 pcs. 2010" roller w/ pan 3 pcs. 1508" roller w/ pan 3 pcs. 130#100 buffallo sand paper 20 yrds 36#80 sand paper 20 pcs. 28#30 sand paper 50 pcs. 12Red Oxide primer 15 gal 375

Roof guard 14 gal 425Quick Drying enamel 33 gal 485Semi gloss latex 20 gal 463Flat latex 10 gal 490Oil tinting color 40 qrts 85Misc materials 1 LS 1000

12 StairsPortland cement 9 bags 180Crushed gravel 1 cu.m 800Crushed sand 1 cu.m 75012mm deformed bars 15 pcs. 25410mm deformed bars 10 pcs. 160G.I tie wire 4 kgs 452"x10"x12' rough lumber 10 pcs. 700misc matrials 1 LS 1000

13 Electrical systems/ fixtures15mm PVC conduit 25 pcs. 74.252 Gang Switch 7 sets. 2111Gang Switch 6 sets. 100Duplex Convinient Outlet 13 sets. 160Water proof duplex convenient outlet 5 sets. 274Incandescent bulb outlet 22 pcs. 1501" d RSC pipe 1 pcs. 320Panel board 3 sets. 520Refrigerator outlet 2 pcs. 150Electrical tape 20 rolls 30Wire gutter 1 sets. 489Receptacle 22 pcs. 35Secondary rack, 3 spools 1 pcs. 300Entrance cap 1 pcs. 170EMT coupling 1 pcs. 10#8 AWG TW 1 box 7520#12 AWG TW 1 box 3990#14 AWG TW 1 box 2085Misc. materials 1 LS 1500

Summary1 Building layout 4927.52 Excavation 37803 Concrete works 857506.54 Massonry 219963.65 Doors/windows 146620.86 Toilet/Kitchen 108089.17 Roofing 120494.258 Ceilings and Eaves 39595.59 Septic tank/catch basin/clean out 33339.6

10 Plumbing 14372.1

11 Painting 66993.7512 Stairs 2262613 Electrical system/ fixtures 40901.2875

Total Construction/direct cost 1679210

Amount of materials Labor cost Total cost3650 1277.5 4927.52800 980 3780

9720 3402 131225600 1960 75603000 1050 4050

12600 4410 17010225 78.75 303.75

42045.75

11520 4032 155527200 2520 97203750 1312.5 5062.5

57558 20145.3 77703.318600 6510 25110

9620 3367 12987450 157.5 607.5

45220 15827 6104713020 4557 17577

1000 350 1350226716.3

11340 3969 153095600 1960 75603000 1050 4050

10922 3822.7 14744.7360 126 486

42149.7

30960 10836 4179616000 5600 21600

7500 2625 10125126000 44100 170100

17920 6272 2419213520 4732 1825222680 7938 3061813440 4704 18144

450 157.5 607.51000 350 1350

336784.5

11340 3969 153095600 1960 75603000 1050 4050

270 94.5 364.56760 2366 91262520 882 34022100 735 2835

1000 350 135043996.5

2520 882 34021600 560 2160

750 262.5 1012.56560 2296 8856

24300 8505 328053500 1225 47252600 910 3510

135 47.25 182.251000 350 1350

58002.75

8460 2961 114214800 1680 64802250 787.5 3037.5

14560 5096 1965638250 13387.5 51637.5

5600 1960 75604940 1729 66691000 350 1350

107811

35322 12362.7 47684.712650 4427.5 17077.558320 20412 7873215750 5512.5 21262.5

7200 2520 972013120 4592 1771219304 6756.4 26060.4

270 94.5 364.51000 350 1350

219963.6

4800 1680 648014400 5040 19440

4800 1680 64804839 1693.65 6532.656510 2278.5 8788.52419 846.65 3265.65

540 189 7293250 1137.5 4387.51000 350 1350

56103.3

4800 1680 648019200 6720 25920

9600 3360 129604839 1693.65 6532.659765 3417.75 13182.754838 1693.3 6531.31080 378 14587378 2582.3 9960.34550 1592.5 6142.51000 350 1350

90517.5

12400 4340 16740128 44.8 172.8

8200 2870 11070530 185.5 715.5

2630 920.5 3550.5530 185.5 715.5420 147 567

33531.3

24800 8680 33480128 44.8 172.8

8200 2870 110701060 371 14312630 920.5 3550.51060 371 1431

420 147 56751702.3

3870 1354.5 5224.56195 2168.25 8363.25

540 189 7294500 1575 6075

825 288.75 1113.751000 350 1350

22855.5

20800 7280 2808028080 9828 37908

2340 819 31591545 540.75 2085.751000 350 1350

72582.75

15200 5320 2052012160 4256 16416

2070 724.5 2794.51610 563.5 2173.51150 402.5 1552.52300 805 3105

1000 350 135047911.5

9100 3185 1228512480 4368 16848

6750 2362.5 9112.51000 350 1350

39595.5

5040 1764 68041600 560 21602250 787.5 3037.5

800 280 10803245 1135.75 4380.752540 889 34292880 1008 3888

180 63 2432284 799.4 3083.4

225 78.75 303.75256 89.6 345.6256 89.6 345.6

1712 599.2 2311.2428 149.8 577.8

1000 350 135033339.6

4500 1575 60752750 962.5 3712.5

180 63 24354 18.9 72.9

108 37.8 145.8144 50.4 194.4500 175 675380 133 513450 157.5 607.5240 84 324340 119 459

1000 350 135014372.1

450 157.5 607.5125 43.75 168.75

90 31.5 121.5100 35 135450 157.5 607.5390 136.5 526.5720 252 972560 196 756600 210 810

5625 1968.75 7593.75

5950 2082.5 8032.516005 5601.75 21606.75

9260 3241 125014900 1715 66153400 1190 45901000 350 1350

66993.75

1620 567 2187800 280 1080750 262.5 1012.5

3810 1333.5 5143.51600 560 2160

180 63 2437000 2450 94501000 350 1350

22626

1856.25 649.6875 2505.93751477 516.95 1993.95

600 210 8102080 728 28081370 479.5 1849.53300 1155 4455

320 112 4321560 546 2106

300 105 405600 210 810489 171.15 660.15770 269.5 1039.5300 105 405170 59.5 229.5

10 3.5 13.57520 2632 101523990 1396.5 5386.52085 729.75 2814.751500 525 2025

40901.2875

Item Scope of Work Quantity Unit Unit Cost1.0 Building Lay out 150 sq.m 502.0 Excavation 14 cu.m 200

3.0 CONCRETE WORKS

3.1 Footings Portland cement 55 bag(s) 220Crushed gravel 6.1 cu.m 800Crushed sand 3.1 cu.m 75016mm deformed bars 48 pcs 400G.I tie wire 5 kgs 50

3.2 ColumnsPortland cement 104 bag(s) 220Crushed gravel 11.4 cu.m 800crushed sand 5.7 cu.m 75016mm deformed bars 180 pcs 40010mm deformed bars 380 pcs 1251/4 Plywood 60 pcs 260GI tie wire 40 kgs 502"x2"x12' Rough lumber 350 pcs 1402"x3"x12' Rough lumber 90 pcs 210Misc. Materials 1 LS 1000

3.3 BeamsPortland cement 195 bag(s) 220Crushed gravel 21.4 cu.m 800crushed sand 10.6 cu.m 75016mm deformed bars 380 pcs 40010mm deformed bars 350 pcs 1251/4 Ordinary Plywood 60 pcs 2602"x2"x12' Rough lumber 162 pcs 1402"x3"x12' Rough lumber 64 pcs 210G.I tie wire 40 kgs 50Misc. Materials 1 LS 1000

3.4 Floor SlabPortland cement 250 bag(s) 220Crushed gravel 27.6 cu.m 800Crushed sand 13.3 cu.m 750G.I tie wire 40 kgs 501/4 Plywood 70 pcs 2602"x3"x12' Rough lumber 162 pcs 2102"x2"x12' Rough lumber 64 pcs 140Misc. Materials 1 LS 1000

4.0 MASSONRYExterior/Interior

5" CHB 3860 pcs 144" CHB 1930 pcs 11Portland cement 440 bag(s) 220Crushed sand 21.2 cu.m 750River sand 14.8 cu.m 80010mm deformed bars 280 pcs 16012mm deformed bars 230 pcs 240G.I tie wire 24 kgs 50Misc. Materials 1 LS 1000

5.0 DOORS AND WINDOWS

2.10 x 1.20 Panel door w/ Jamb 1 set(s) 50002.10x0.90 Panel door w/ Jamb 3 set(s) 45002.10x0.80 Panel door w/ Jamb 5 set(s) 40002.10x0.60 Panel door w/ Jamb 7 set(s) 32001.20 x 1.20 sliding uPVC window 17 set(s) 15001.00 x 0.60 sliding uPVC window 1 set(s) 12000.60 x 0.40 sliding uPVC window 7 set(s) 1000Door lock set 45 set(s) 650Misc. Materials 1 LS 1000

6.0 TOILET/KITCHEN/TILINGS

Floor Drains 10 pcs 64Shower valve combination 4 pcs 8200Bathroom faucet 4 pcs 530Kithchen sink w/ complete fittings 2 set(s) 2600lavatory faucet 4 pcs 530Kitchen Sink faucet 2 pcs 420Water closet 4 set(s) 3100 1'x1' ceramic tiles 2260 pcs 10.1 x.1 ceramic tiles 10100 pcs 12Portland cement 20 bag(s) 220white cement 115 kgs 50

7.0 TRUSS/ROOFING

7.1 Truss2"x2"x1/4" Angle bars 23 pcs 6402 1/2"x2 1/2"x1/4" Angle bars 24 pcs 7202" x 6' x 1/4" C 4 pcs 83020mm x 400mm L Bolts 24 pcs 2402"x3" C purlins 52 pcs 540Welding rods 30 pcs 120Red lead primer 4 gals 520Misc. Materials 1 LS 1000

7.2 Roofing G.I Sheet Corr 10' 38 pcs 400

GI Sheet Corr 8' 38 pcs 320GI Gutter 18 pcs 115Ridge roll 14 pcs 115Valley Gutter 10 pcs 115Flashing 20 pcs 115Misc. Materials 1 LS 1000

8.0 CEILINGS AND EAVES2"x2"x12' rough lumber 216 pcs 1402"x3"x12' rough lumber 144 pcs 21010mm x 200mm bolts 360 pcs 24010mm x 450mm hangers 72 pcs 3001/4 marine plywood/ ficem board 90 pcs 650Misc materials 1 LS 1000

9.0 DRAINAGE/SEWERportland cement 3 bag(s) 220crushed gravel 0.3 cu.m 800Crushed sand 0.15 cu.m 7504" CHB 50 pcs 1110mm bars 4 pcs 160G.I tie wire 3 kgs 504" PVC 3 pcs 5754" PVC tee 20 pcs 753" PVC 1/8 bend elbow 8 pcs 903" PVC 1/4 bend elbow 16 pcs 704" PVC 1/4 bend elbow 12 pcs 656" PVC 1/4 bend elbow 6 pcs 806" PVC Tee 4 pcs 806" PVC 14 pcs 6504" P-traps 20 pcs 1203" PVC 18 pcs 450Misc. materials 1 LS 1000

10.0 PLUMBINGWater closet w/ comp. fitting 4 set(s) 45001/2" G.I pipe S-40 10 pcs 2751/2"G.I elbow 32 pcs 121/2" G.I coupling 30 pcs 151/2" G.I union 1 pcs 201/2" G.I Tee 8 pcs 301/2" gate valve 1 pcs 2401/2" check valve 1 pcs 1951/2" faucet 8 pcs 45Teflon tape 30 rolls 12500 cc solvent cement 6 cans 85Misc materials 1 LS 1000

11.0 PAINTING4" paint brush 10 pcs 45

3" paint brush 58 pcs 252" paint brush 7 pcs 181" paint brush 7 pcs 2010" roller w/ pan 5 pcs 1508" roller w/ pan 5 pcs 130#100 buffallo sand paper 35 pcs 36#80 sand paper 30 pcs 28#30 sand paper 80 pcs 12Red Oxide primer 30 liters 375Roof guard 21 liters 425Quick Drying enamel 48 liters 485Semi gloss latex 32 liters 463Flat latex 21 liters 490Oil tinting color 55 liters 85Misc materials 1 LS 1000

12.0 STAIRS4" x 4 " x 8' S4S lumber 10 pcs 3001" x 8" x 8' S4S lumber 40 pcs 4502" x 12" x 8' S4S lumber 8 pcs 5002" x 4" x8' S4S lumber 4 pcs 2802" x 2" x 8' S4S lumber 20 pcs 2002" x 3" x 8' S4S lumber 4 pcs 250misc matrials 1 LS 1000

13.0 ELECTRICAL SYSTEM/ FIXTURES25mm RSC pipe 2 pcs 74.2520mm PVC conduit 6 pcs 21115mm PVC conduit 44 pcs 1002 Gang Switch 30 pcs 160Duplex Convinient Outlet 20 pcs 274Water proof duplex convenient outlet 2 pcs 150Incandescent bulb outlet 30 pcs 320Panel board 5 sets 520Refrigerator outlet 1 pcs 150Electrical tape 30 rolls 30Wire gutter 2 pcs 489Receptacle 30 pcs 35Secondary rack, 3 spools 1 pcs 300Entrance cap 1 pcs 170EMT coupling 1 pcs 10#8 AWG TW 1 pcs 7520#12 AWG TW 1 pcs 3990#14 AWG TW 1 pcs 2085Misc. materials 1 LS 1000

Summary1 Building layout 101252 Excavation 37803 Concrete works 1013451.754 Massonry 407713.55 Doors/windows 161797.56 Toilet/Kitchen 283594.57 Truss/Roofing 150295.58 Ceilings and Eaves 2669499 Drainage/Sewer 39956.625

10 Plumbing 33087.1511 Painting 109163.712 Stairs 4336213 Electrical system/ fixtures 61199.55

Contingency Fund 129223.78875

Total Construction/direct cost 2713699.56375

Amount of Materials Labor cost Total Cost7500 2625 101252800 980 3780

12100 4235 163354880 1708 65882325 813.75 3138.75

19200 6720 25920250 87.5 337.5

22880 8008 308889120 3192 123124275 1496.25 5771.25

72000 25200 9720047500 16625 6412515600 5460 21060

2000 700 270049000 17150 6615018900 6615 25515

1000 350 1350

42900 15015 5791517120 5992 23112

7950 2782.5 10732.5152000 53200 205200

43750 15312.5 59062.515600 5460 2106022680 7938 3061813440 4704 18144

2000 700 27001000 350 1350

55000 19250 7425022080 7728 29808

9975 3491.25 13466.252000 700 2700

18200 6370 2457034020 11907 45927

8960 3136 120961000 350 1350

54040 18914 7295421230 7430.5 28660.596800 33880 13068015900 5565 2146511840 4144 1598444800 15680 6048055200 19320 74520

1200 420 16201000 350 1350

13500 4725 1822520000 7000 2700022400 7840 3024025500 8925 34425

1200 420 16207000 2450 9450

29250 10237.5 39487.51000 350 1350

640 224 86432800 11480 44280

2120 742 28625200 1820 70202120 742 2862

840 294 113412400 4340 1674022600 7910 30510

121200 42420 1636204400 1540 59405750 2012.5 7762.5

14720 5152 1987217280 6048 23328

3320 1162 44825760 2016 7776

28080 9828 379083600 1260 48602080 728 28081000 350 1350

15200 5320 20520

12160 4256 164162070 724.5 2794.51610 563.5 2173.51150 402.5 1552.52300 805 31051000 350 1350

30240 10584 40824

86400 30240 11664021600 7560 2916058500 20475 78975

1000 350 1350

660 231 891240 84 324

112.5 39.375 151.875550 192.5 742.5640 224 864150 52.5 202.5

1725 603.75 2328.751500 525 2025

720 252 9721120 392 1512

780 273 1053480 168 648320 112 432

9100 3185 122852400 840 32408100 2835 109351000 350 1350

18000 6300 243002750 962.5 3712.5

384 134.4 518.4450 157.5 607.5

20 7 27240 84 324240 84 324195 68.25 263.25360 126 486360 126 486510 178.5 688.5

1000 350 1350

450 157.5 607.5

1450 507.5 1957.5126 44.1 170.1140 49 189750 262.5 1012.5650 227.5 877.5

1260 441 1701840 294 1134960 336 1296

11250 3937.5 15187.58925 3123.75 12048.75

23280 8148 3142814816 5185.6 20001.610290 3601.5 13891.5

4675 1636.25 6311.251000 350 1350

3000 1050 405018000 6300 24300

4000 1400 54001120 392 15124000 1400 54001000 350 13501000 350 1350

4400 1540 59404800 1680 64805480 1918 7398

300 105 4059600 3360 129602600 910 3510

150 52.5 202.5900 315 1215978 342.3 1320.3

1050 367.5 1417.5300 105 405170 59.5 229.5

10 3.5 13.57520 2632 101523990 1396.5 5386.52085 729.75 2814.751000 350 1350

2584475.775

Summary