Project: PROPOSED HAPI JOCKEY CLUB

Location: PADRE GARCIA BATANGAS

Subject: BILL OF QUANTITY OF STABLES 20s mid unit (single oval)
Datete: APRIL 2023

Unit Rate
Item Description Unit Quantity
Materials Others Total

I. PRELIMINARIES
1. Supervision mo 1.00 25,000.00 25,000.00
2. Tempoprary Facility lot 1.00 30,000.00 30,000.00
3. Water and Electrical utilization lot 1.00 20,000.00 20,000.00

5. As Built Plans lot 1.00 10,000.00 10,000.00

6. Other work items not mentioned in item A but necessary to complete Item II. (Please identify) -
a. SAFETY & PPE lot 1.00 5,000.00 5,000.00

SUB-TOTAL:

IV. 10 set Stable ( 2 set)

1. Structural Works
a. Excavation m3 49.41 350.00 350.00
b. Backfill m3 34.59 250.00 250.00
c. Gravel Bedding m3 11.00 1,000.00 300.00 1,300.00
d. Concreting m3 53.10 4,400.00 850.00 5,250.00
e. Rebar Works kg 5,520.80 60.00 9.00 69.00
f. Formworks m2 380.87 300.00 350.00 650.00

Steel works
a. Columns and Beams
BI Pipe 3" pcs 15.00 5,000.00 2,500.00 7,500.00
base plate pcs 30.00 400.00 200.00 600.00
anchor bolt pcs 120.00 150.00 75.00 225.00
Miscellaneous lot 1.00 7,875.00 3,937.50 11,812.50
b. Roof Frame
c purlin 2 x 3 pcs 166.00 550.00 220.00 770.00
I beam C4x5.4 kgs 1,932.22 80.00 32.00 112.00
sag rods 10mm pcs 26.00 220.00 88.00 308.00
miscelleanous lot 1.00 17,611.82 8,805.91 26,417.73
c. Roofing Sheet including accesory and insulation
Roofings Sheet sqm 540.00 450.00 350.00 800.00
Ridge Roll lm 90.00 350.00 175.00 525.00
Gutter lm 114.00 480.00 240.00 720.00
Miscellaneous lot 1.00 28,066.50 11,226.60 39,293.10

2. Architectural Works
Stables
a. 5" CHB Laying m2 762.00 800.00 250.00 1,050.00
c. Plastering Works m2 1,524.00 150.00 225.00 375.00
d. Lintel Beam and Stiffner Col lm - 400.00 300.00 700.00
e. Painting Works (Boysen/Davies) sqm 1,524.00 150.00 150.00 300.00
f. Stable Gate
2" pipe pcs 50.00 1,560.00 624.00 2,184.00
1" pipe pcs 160.00 535.00 214.00 749.00
consumables lot 1.00 21,840.00 8,736.00 30,576.00
Plumbing Works
a. 50mm PVC Pipe lm 60.00 53.33 85.98 139.32
b. 75mm PVC Pipe lm 60.00 70.00 85.98 155.98
c. 100mm PVC Pipe lm 120.00 106.67 114.54 221.20
d. Fittings lot 1.00 4,426.25 1,770.50 6,196.75
e. PPR Pipe 25mm lm 100.00 83.33 85.98 169.32
f. PPR Pipe 13mm lm 60.00 56.67 85.98 142.65
f. Hose Bibb lm 8.00 450.00 180.00 630.00
d. Fittings lot 1.00 5,098.13 2,039.25 7,137.39

Electrical Works
a. Rough Ins (Conduit, boxes & consumables) lot 1.00 15,000.00 6,000.00 21,000.00
b. Electrical Wires lot 1.00 30,000.00 12,000.00 42,000.00

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 1 OF 41
Subject: BILL OF QUANTITY OF STABLES 20s mid unit (single oval)
Datete: APRIL 2023

Unit Rate
Item Description Unit Quantity
Materials Others Total
c. Lighting Fixtures set 30.00 350.00 120.00 470.00
d. Outlets pcs 30.00 300.00 120.00 420.00
f. electric fan set 20.00 2,300.00 920.00 3,220.00
e. miscellaneous lot 1.00 8,970.00 3,588.00 12,558.00

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 2 OF 41
Subject: BILL OF QUANTITY OF STABLES 20s mid unit (single oval)
Datete: APRIL 2023

Unit Rate
Item Description Unit Quantity
Materials Others Total

Inner Fence
a. 5" CHB Laying m2 88.00 800.00 250.00 1,050.00
c. Plastering Works m2 176.00 150.00 225.00 375.00
d. Lintel Beam and Stiffner Col lm 77.50 400.00 300.00 700.00
e. Painting Works (Boysen/Davies) sqm 216.00 150.00 150.00 300.00
f. GI Pipe 1 1/2" pcs 22.00 1,320.00 528.00 1,848.00
g. Flat bar 1" x 1/8 pcs 22.00 450.00 180.00 630.00
h. 6mm steel matting sqm 40.00 385.00 154.00 539.00

Outer Fence
a. 5" CHB Laying m2 62.40 800.00 250.00 1,050.00
c. Plastering Works m2 124.80 150.00 225.00 375.00
d. Lintel Beam and Stiffner Col lm 51.00 400.00 300.00 700.00
e. Painting Works (Boysen/Davies) sqm 150.80 150.00 150.00 300.00
f. GI Pipe 1 1/2" pcs 13.00 1,320.00 528.00 1,848.00
g. Flat bar 1" x 1/8 pcs 13.00 450.00 180.00 630.00
h. 6mm steel matting sqm 26.00 385.00 154.00 539.00

IV. Oval 1 sets

Oval
Oval Frame
concreting m2 1.21 4,400.00 850.00 5,250.00
rebar m2 48.60 60.00 9.00 69.00
form m2 4.86 300.00 450.00 750.00
2" GI Pipe lm 22.00 1,560.00 624.00 2,184.00

SUB-TOTAL:

To Collection Php

VAT
INCOME
TOTAL
area
cost per sqm
cost per stable

IV. Additional for Oval Roofings

Roofings
Roofings Sheet sqm 369.60 450.00 350.00 800.00
Ridge Roll lm 42.00 350.00 175.00 525.00
Gutter lm 100.00 480.00 240.00 720.00
Miscellaneous lot 1.00 19,486.50 7,794.60 27,281.10
Roof Frame
c purlin 2 x3 pcs 112.00 550.00 220.00 770.00
c channel 4 x 5.4 kgs 2,318.40 80.00 32.00 112.00
sag rods 10mm pcs 169.00 220.00 88.00 308.00
miscelleanous lot 1.00 19,897.64 9,948.82 29,846.46

To Collection Php

VAT
INCOME

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 3 OF 41
Subject: BILL OF QUANTITY OF STABLES 20s mid unit (single oval)
Datete: APRIL 2023

Unit Rate
Item Description Unit Quantity
Materials Others Total
TOTAL
area
cost per sqm
cost per stable

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 4 OF 41
Amount

25,000.00
30,000.00
20,000.00

10,000.00
-
5,000.00

90,000.00

17,292.80
8,646.40
14,300.00
278,790.75
380,935.20
247,562.90

112,500.00
18,000.00
27,000.00
11,812.50

127,820.00
216,408.44
8,008.00
26,417.73

432,000.00
47,250.00
82,080.00
39,293.10

800,100.00
571,500.00
-
457,200.00

109,200.00
119,840.00
30,576.00

8,359.00
9,359.00
26,544.50
6,196.75
16,931.67
8,559.00
5,040.00
7,137.39

21,000.00
42,000.00

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 5 OF 41
Amount

14,100.00
12,600.00
64,400.00
12,558.00

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 6 OF 41
Amount

92,400.00
66,000.00
54,250.00
64,800.00
40,656.00
13,860.00
21,560.00

65,520.00
46,800.00
35,700.00
45,240.00
24,024.00
8,190.00
14,014.00

6,378.75
3,353.40
3,645.00
48,048.00

5,093,758.27

5,183,758.27

259,187.91
5,442,946.19
690.00
7,888.33
272,147.31

295,680.00
22,050.00
72,000.00
27,281.10

86,240.00
259,660.80
52,052.00
29,846.46

844,810.36

42,240.52

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 7 OF 41
Amount

887,050.88
690.00
1,285.58
44,352.54

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 8 OF 41
Project: PROPOSED HAPI JOCKEY CLUB
Location: PADRE GARCIA BATANGAS
Subject: BILL OF QUANTITY OF STABLES 20s mid unit (single oval)
Datete: APRIL 2023

Unit Rate
Item Description Unit Quantity
Materials Others Total

I. PRELIMINARIES
1. Supervision mo 3.00 25,000.00 25,000.00
2. Tempoprary Facility lot 1.00 30,000.00 30,000.00
3. Water and Electrical utilization lot 1.00 20,000.00 20,000.00

5. As Built Plans lot 1.00 10,000.00 10,000.00

6. Other work items not mentioned in item A but necessary to complete Item II. (Please identify) -
a. SAFETY & PPE lot 1.00 5,000.00 5,000.00

SUB-TOTAL:

IV. 20 set stable

1. Structural Works
a. Excavation m3 49.41 350.00 350.00
b. Backfill m3 34.59 250.00 250.00
c. Gravel Bedding m3 22.00 1,000.00 300.00 1,300.00
d. Concreting m3 53.10 4,400.00 850.00 5,250.00
e. Rebar Works kg 5,520.80 52.00 17.00 69.00
f. Formworks m2 380.87 300.00 350.00 650.00

Steel works
a. Columns and Beams
BI Pipe 3" pcs 15.00 5,000.00 2,500.00 7,500.00
base plate pcs 30.00 400.00 200.00 600.00
anchor bolt pcs 120.00 150.00 75.00 225.00
Miscellaneous lot 1.00 7,875.00 3,937.50 11,812.50
b. Roof Frame
c purlin 2 x 3 pcs 166.00 550.00 220.00 770.00
I beam C4x5.4 kgs 1,932.22 80.00 32.00 112.00
sag rods 10mm pcs 26.00 220.00 88.00 308.00
miscelleanous lot 1.00 17,611.82 8,805.91 26,417.73
c. Roofing Sheet including accesory and insulation
Roofings Sheet sqm 540.00 350.00 350.00
Ridge Roll lm 90.00 175.00 175.00
Gutter lm 114.00 240.00 240.00
Miscellaneous lot 1.00 28,000.00 11,200.00 39,200.00

2. Architectural Works
Stables
a. 5" CHB Laying m2 762.00 800.00 250.00 1,050.00
c. Plastering Works m2 1,524.00 150.00 225.00 375.00
d. Lintel Beam and Stiffner Col lm - 400.00 300.00 700.00
e. Painting Works (Boysen/Davies) sqm 1,524.00 150.00 150.00 300.00
Plumbing Works
a. 50mm PVC Pipe lm 60.00 53.33 85.98 139.32
b. 75mm PVC Pipe lm 60.00 70.00 85.98 155.98
c. 100mm PVC Pipe lm 120.00 106.67 114.54 221.20
d. Fittings lot 1.00 4,426.25 1,770.50 6,196.75
e. PPR Pipe 25mm lm 100.00 83.33 85.98 169.32
f. PPR Pipe 13mm lm 60.00 56.67 85.98 142.65
f. Hose Bibb lm 8.00 450.00 180.00 630.00
d. Fittings lot 1.00 5,098.13 2,039.25 7,137.39

Electrical Works
a. Rough Ins (Conduit, boxes & consumables) lot 1.00 15,000.00 6,000.00 21,000.00
b. Electrical Wires lot 1.00 30,000.00 12,000.00 42,000.00
c. Lighting Fixtures set 30.00 350.00 120.00 470.00
d. Outlets pcs 30.00 300.00 120.00 420.00
f. electric fan set 20.00 2,300.00 920.00 3,220.00
e. panel board lot 1.00 7,500.00 3,000.00 10,500.00
e. miscellaneous lot 1.00 16,460.00 6,584.00 23,044.00

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 9 OF 41
Subject: BILL OF QUANTITY OF STABLES 20s mid unit (single oval)
Datete: APRIL 2023

Unit Rate
Item Description Unit Quantity
Materials Others Total

Inner Fence
a. 5" CHB Laying m2 88.00 800.00 250.00 1,050.00
c. Plastering Works m2 176.00 150.00 225.00 375.00
d. Lintel Beam and Stiffner Col lm 77.50 400.00 300.00 700.00
e. Painting Works (Boysen/Davies) sqm 216.00 150.00 150.00 300.00
f. GI Pipe 1 1/2" pcs 22.00 1,320.00 528.00 1,848.00
g. Flat bar 1" x 1/8 pcs 22.00 450.00 180.00 630.00
h. 6mm steel matting sqm 40.00 385.00 154.00 539.00

Outer Fence
a. 5" CHB Laying m2 62.40 800.00 250.00 1,050.00
c. Plastering Works m2 124.80 150.00 225.00 375.00
d. Lintel Beam and Stiffner Col lm 51.00 400.00 300.00 700.00
e. Painting Works (Boysen/Davies) sqm 150.80 150.00 150.00 300.00
f. GI Pipe 1 1/2" pcs 13.00 1,320.00 528.00 1,848.00
g. Flat bar 1" x 1/8 pcs 13.00 450.00 180.00 630.00
h. 6mm steel matting sqm 26.00 385.00 154.00 539.00

IV. Oval for Horses

Oval
Oval Frame
concreting m2 1.21 4,400.00 850.00 5,250.00
rebar m2 48.60 60.00 9.00 69.00
form m2 4.86 300.00 450.00 750.00
2" GI Pipe lm 22.00 1,560.00 624.00 2,184.00
V Oval Roof and Roof Frame

Roofing
Roofings sheets m2 369.60 200.00 200.00
ridge lm 42.00 175.00 175.00
Gutter lm 100.00 240.00 240.00
miscelleanous lot 1.00 18,000.00 9,000.00 27,000.00
Roof Framing
c purlin pcs 112.00 600.00 240.00 840.00
angle bar kgs 4,300.00 80.00 32.00 112.00
sag rods 10mm pcs 169.00 220.00 88.00 308.00
miscelleanous lot 1.00 31,000.00 15,000.00 46,000.00
VI Owner Supply Materials

Stable Gate (20 sets)

2" pipe pcs 30.00 1,560.00 624.00 2,184.00
1" pipe pcs 30.00 535.00 214.00 749.00
consumables lot 1.00 13,104.00 5,241.60 18,345.60
Roofing sheet Materials (stable)
Roofings sheets m2 540.00 500.00 500.00
ridge lm 90.00 350.00 350.00
Gutter lm 114.00 480.00 480.00

Roofing sheet Materials (oval

Roofings sheets pcs 369.60 500.00 500.00
ridge kgs 42.00 350.00 350.00
Gutter pcs 100.00 480.00 480.00

SUB-TOTAL:

To Collection Php

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 10 OF 41
Subject: BILL OF QUANTITY OF STABLES 20s mid unit (single oval)
Datete: APRIL 2023

Unit Rate
Item Description Unit Quantity
Materials Others Total

VAT
INCOME
TOTAL
area
cost per sqm
cost per stable

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 11 OF 41
Amount

75,000.00
30,000.00
20,000.00

10,000.00
-
5,000.00

140,000.00

17,292.80
8,646.40
28,600.00
278,790.75
380,935.20
247,562.90

112,500.00
18,000.00
27,000.00
11,812.50

127,820.00
216,408.44
8,008.00
26,417.73

189,000.00
15,750.00
27,360.00
39,200.00

800,100.00
571,500.00
-
457,200.00

8,359.00
9,359.00
26,544.50
6,196.75
16,931.67
8,559.00
5,040.00
7,137.39

21,000.00
42,000.00
14,100.00
12,600.00
64,400.00
10,500.00
23,044.00

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 12 OF 41
Amount

92,400.00
66,000.00
54,250.00
64,800.00
40,656.00
13,860.00
21,560.00

65,520.00
46,800.00
35,700.00
45,240.00
24,024.00
8,190.00
14,014.00

6,378.75
3,353.40
3,645.00
48,048.00

73,920.00
7,350.00
24,000.00
27,000.00

94,080.00
481,600.00
52,052.00
46,000.00

65,520.00
22,470.00
18,345.60

270,000.00
31,500.00
54,720.00

184,800.00
14,700.00
48,000.00

6,056,172.77

6,196,172.77

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 13 OF 41
Amount

309,808.64
6,505,981.41
690.00
9,428.96
325,299.07

DIVISION 32 – EXTERIOR IMPROVEMENTS

PAGE 14 OF 41
20 unit stable Materials Take off

Concreting Works
75.10 cbm gravel 3/4
477.93 bags cement
26.55 cbm sand

Rebar Works
186.00 pcs 12mm rebar
507.00 pcs 10mm rebar
70.00 kgs ties
4.00 pcs phenolilc board 3/4
40.00 pcs coco lumber
20.00 kgs CW Nails

Steel Works
15.00 pcs BI Pipe 3" sched 40
30.00 pcs Base Plate (.15x.20x12mm)
10.00 pcs 10mm roundbar for Leg Bar as per plan
60.00 kgs welding rod
10.00 pcs 10mm sagr rods
168.00 pcs C purlins 2 x 3
34.00 pcs C channel 2 x 6 x 1/4

Roofing Sheet
88.00 pcs Roofing sheet 5.5m length x 1.0m width 0.5mm thick
19.00 pcs RidgeRoll (2.44m length)
38.00 pcs Gutter
25.00 pcs Flashing

CHB Works
9,525.00 pcs 5" CHB
1,143.00 bags cement
138.55 cbm sand
762.00 pcs 10mm rebar
254.00 bags skimcoat
20.00 pail paint latex white

Plumbing Works
20.00 pcs 2" PVC Pipe
20.00 pcs 3" PVC Pipe
40.00 pcs 4" PVC Pipe
 12.00 pcs 2" elbow 90 deg
16.00 pcs 3" elbow 90 deg
10.00 pcs 4" elbow 90 deg
25.00 pcs PPR pipe 1"
15.00 pcs PPR Pipe 1/2"
10.00 pcs PPR Pipe tee 1"
10.00 pcs PPR Pipe elbow 1"
10.00 pcs PPR Pipe tee 1/2"
10.00 pcs PPR Pipe elbow 1/2"
8.00 pcs hose bibb
4.00 pcs gate valve 1/2"
10.00 cans neltex solvent cement 200cc

Electrical Works
40.00 pcs orange pipe 1/2"
20.00 pcs orange pipe 1"
3.00 box 12mm thhn wire
50.00 lm 8mm thhn wire
1.00 set Panel Board (30 amp main 4 - 20 amp sub)
30.00 pcs Convenience Outlet
30.00 pcs Lighting Fixture (LED light)
20.00 pcs Electric Fan

Fencing Works
1,875.00 pcs 5" CHB
225.00 bags cement
27.27 cbm sand
150.00 pcs 10mm rebar
50.00 bags skimcoat
4.00 pail paint latex white
35.00 pcs GI Pipe 1 1/2"
35.00 pcs Flat bar 1"x1/8
20.00 sheet steel matting 4'x8'

Oval Works including Roofing

10.00 pcs BI Pipe 3" sched 40
15.00 pcs BI Pipe 2" sched 40
50.00 kgs welding rod
169.00 pcs 10mm sagr rods
112.00 pcs C purlins 2 x 3
30.00 pcs C channel 2 x 6 x 1/4
80.00 pcs Roofing sheet 4.2m length x 1.0m width 0.5mm thick
17.00 pcs RidgeRoll (2.44m length)
34.00 pcs Gutter
7.00 pcs Flashing
40 unit stable Materials Take off

Concreting Works
150.21 cbm gravel 3/4
955.85 bags cement
53.10 cbm sand

Rebar Works
372.00 pcs 12mm rebar
1,014.00 pcs 10mm rebar
140.00 kgs ties
8.00 pcs phenolilc board 3/4
80.00 pcs coco lumber
40.00 kgs CW Nails

Steel Works
30.00 pcs BI Pipe 3" sched 40
60.00 pcs Base Plate (.15x.20x12mm)
20.00 pcs 10mm roundbar for Leg Bar as per plan
120.00 kgs welding rod
20.00 pcs 10mm sagr rods
336.00 pcs C purlins 2 x 3
68.00 pcs C channel 2 x 6 x 1/4

Roofing Sheet
176.00 pcs Roofing sheet 5.5m length x 1.0m width 0.5mm thick
38.00 pcs RidgeRoll (2.44m length)
76.00 pcs Gutter
50.00 pcs Flashing

CHB Works
19,050.00 pcs 5" CHB
2,286.00 bags cement
277.09 cbm sand
1,524.00 pcs 10mm rebar
508.00 bags skimcoat
40.00 pail paint latex white

Plumbing Works
40.00 pcs 2" PVC Pipe
40.00 pcs 3" PVC Pipe
80.00 pcs 4" PVC Pipe
 24.00 pcs 2" elbow 90 deg
32.00 pcs 3" elbow 90 deg
20.00 pcs 4" elbow 90 deg
50.00 pcs PPR pipe 1"
30.00 pcs PPR Pipe 1/2"
20.00 pcs PPR Pipe tee 1"
20.00 pcs PPR Pipe elbow 1"
20.00 pcs PPR Pipe tee 1/2"
20.00 pcs PPR Pipe elbow 1/2"
16.00 pcs hose bibb
8.00 pcs gate valve 1/2"
20.00 cans neltex solvent cement 200cc

Electrical Works
80.00 pcs orange pipe 1/2"
40.00 pcs orange pipe 1"
6.00 box 12mm thhn wire
100.00 lm 8mm thhn wire
2.00 set Panel Board (30 amp main 4 - 20 amp sub)
60.00 pcs Convenience Outlet
60.00 pcs Lighting Fixture (LED light)
40.00 pcs Electric Fan

Fencing Works
3,750.00 pcs 5" CHB
450.00 bags cement
54.55 cbm sand
300.00 pcs 10mm rebar
100.00 bags skimcoat
8.00 pail paint latex white
70.00 pcs GI Pipe 1 1/2"
70.00 pcs Flat bar 1"x1/8
40.00 sheet steel matting 4'x8'

Oval Works including Roofing

10.00 pcs BI Pipe 3" sched 40
15.00 pcs BI Pipe 2" sched 40
50.00 kgs welding rod
169.00 pcs 10mm sagr rods
112.00 pcs C purlins 2 x 3
30.00 pcs C channel 2 x 6 x 1/4
80.00 pcs Roofing sheet 4.2m length x 1.0m width 0.5mm thick
17.00 pcs RidgeRoll (2.44m length)
34.00 pcs Gutter
7.00 pcs Flashing
88
footing
12mm 8 36 288 48
wall ftg
10mm 369 61.5
10mm 7.5 12 270 45

col 12mm 36 2 432 72

10mm ties 36 2 480 80

tie beam 12mm 26.25 131.25 21.875

10mm 26.25 1 175 29.1666667

beam 12mm 26.25 131.25 21.875

10mm 26.25 1 175 29.1666667
roof beam 12mm 26.25 131.25 21.875
10mm 26.25 1 175 29.1666667

slab on grade10mm 7.5 3.75 140.625 23.4375

18.75 9.375
elev slab 10mm 7.5 3.75 375 62.5
50 25

stair 10mm 2 3.75 250 41.6666667

13.3333333 25

foot path 10mm 1 94 626.666667 104.444444

3.33333333 313.333333
12mm 186
10mm 507
ties 70
Columns

Column Footing (stables) 30.00 no of column

concrete 3.84 cbm 4,000.00 1,600.00 5,600.00
rebar 384.00 kgs 50.00 20.00 70.00
form 19.20 sqm 450.00 400.00 850.00
Excavation 23.04 cbm 250.00 250.00

Column (stables) 30.00 no of column

concrete 2.64 cbm 4,000.00 1,600.00 5,600.00
rebar 396.00 kgs 50.00 20.00 70.00
form 52.80 sqm 450.00 400.00 850.00
base plate (200x200) 30.00 set
BI Pipe 3" 15.00 pcs

Column Footing (quarter) 6.00 no of column

concrete 3.04 cbm 4,000.00 1,600.00 5,600.00
rebar 456.30 kgs 50.00 20.00 70.00
form 3.84 sqm 450.00 400.00 850.00
Excavation 4.61 cbm

Column (quarter) 6.00 no of column

concrete 3.94 cbm 4,000.00 1,600.00 5,600.00
rebar 590.40 kgs 50.00 20.00 70.00
form 50.40 sqm 450.00 400.00 850.00

Beam (quarter) 75.00 lm of beam

concrete 6.00 cbm 4,000.00 1,600.00 5,600.00
rebar 840.00 kgs 50.00 20.00 70.00
form 75.00 sqm 450.00 400.00 850.00

Slab on Grade (quarter) 27.75 area of slab

concrete 4.16 cbm 4,000.00 1,600.00 5,600.00
rebar 333.00 kgs 50.00 20.00 70.00
form 5.48 sqm 450.00 400.00 850.00

Elevated Slab (quarter) 27.75 area of slab

concrete 4.16 cbm 4,000.00 1,600.00 5,600.00
rebar 499.50 kgs 50.00 20.00 70.00
form 27.75 sqm 450.00 400.00 850.00
Stairs 12.00 area of stair
concrete 4.20 cbm 4,000.00 1,600.00 5,600.00
rebar 588.00 kgs 50.00 20.00 70.00
form 24.00 sqm 450.00 400.00 850.00

CHB 33.75 lm
chb laying 162.00 sqm 750.00 300.00 1,050.00
plastering 324.00 sqm 120.00 150.00 270.00

Walls Stables

Footing 68.00 lm
concrete 5.44 cbm 4,000.00 1,600.00 5,600.00
rebar 326.40 kgs 50.00 20.00 70.00
form 27.20 sqm 450.00 400.00 850.00
excavation 21.76 cbm

CHB 300.00 lm
chb laying 600.00 sqm 750.00 300.00 1,050.00
plastering 1,200.00 sqm 120.00 150.00 270.00
painting 1,200.00 sqm

Column (stable gate) 40.00 no of column

concrete 3.20 cbm 4,000.00 1,600.00 5,600.00
rebar 608.00 kgs 50.00 20.00 70.00
form 64.00 sqm 450.00 400.00 850.00

Roofing 540.00
Roofings sheets 540.00 sqm 400.00 160.00 560.00
ridge 90.00 lm 327.87 131.15 459.02
Gutter 114.00 lm 389.34 155.74 545.08

c purlin 166.00 pcs 500.00 200.00 700.00

angle bar 5,482.44 kgs 45.00 26.00 71.00
sag rods 10mm 26.00 pcs 30.00 26.00 56.00
miscelleanous 1.00 lot 50,545.32 20,218.13 70,763.45

GATE 20.00 sets

2" pipe 50.00 pcs 1,560.00 624.00 2,184.00
1" pipe 160.00 pcs 535.00 214.00 749.00
consumables 1.00 lot 21,840.00 8,736.00 30,576.00
Concrete Slabs 104.00 lm
concrete 12.48 cbm 4,000.00 1,600.00 5,600.00
rebar 499.20 kgs 50.00 20.00 70.00
form 31.20 sqm 450.00 400.00 850.00

FENCE

Outer Wall

CHB 26.00 lm
chb laying 62.40 sqm 750.00 300.00 1,050.00
plastering 124.80 sqm 120.00 150.00 270.00
painting 150.80 sqm
lintel column 25.00 lm
lintel beam 26.00 lm
wall ftg 26.00 lm
2" GI Pipe 13.00 pcs
flat bar 13.00 pcs
mesh 26.00 sqm

Inner Wall

CHB 40.00 lm
chb laying 88.00 sqm 750.00 300.00 1,050.00
plastering 176.00 sqm 120.00 150.00 270.00
painting 216.00 sqm
lintel column 37.50 lm
lintel beam 40.00 lm
wall ftg 40.00 lm
2" GI Pipe 22.00 pcs
flat bar 22.00 pcs
mesh 40.00 sqm

OVAL

Concrete Slabs 90.00 lm

concrete 13.50 cbm 4,000.00 1,600.00 5,600.00
rebar 540.00 kgs 50.00 20.00 70.00
form 36.00 sqm 450.00 400.00 850.00
2" GI Pipe 22.00 pcs

Roofing 369.60
Roofings sheets 369.60 sqm 400.00 160.00 560.00
ridge 42.00 lm 327.87 131.15 459.02
Gutter 100.00 lm 389.34 155.74 545.08

c purlin 112.00 pcs 500.00 200.00 700.00

angle bar 4,300.00 kgs 45.00 26.00 71.00
sag rods 10mm 169.00 lm 30.00 26.00 56.00
miscelleanous 1.00 lot 38,370.00 15,348.00 53,718.00

Electrical Works
a. Rough Ins (Conduit, boxe 1.00
b. Electrical Wires 1.00
c. Lighting Fixtures 30.00
d. Outlets 30.00
e. miscellaneous 1.00
 148,396.02

Summary

21,504.00 24.00 896.00 excavation 49.41

26,880.00 24.00 1,120.00 concrete 53.10
16,320.00 24.00 680.00 rebar 5,520.80
5,760.00 forms 380.87

14,784.00 24.00 616.00

27,720.00 24.00 1,155.00
44,880.00 24.00 1,870.00

17,035.20 24.00 709.80

31,941.00 24.00 1,330.87
3,264.00 24.00 136.00

22,041.60 24.00 918.40

41,328.00 24.00 1,722.00
42,840.00 24.00 1,785.00

33,600.00 24.00 1,400.00

58,800.00 24.00 2,450.00
63,750.00 24.00 2,656.25

23,310.00 24.00 971.25

23,310.00 24.00 971.25
4,654.60 24.00 193.94

23,310.00 24.00 971.25

34,965.00 24.00 1,456.87
23,587.50 24.00 982.81
 23,520.00 24.00 980.00
41,160.00 24.00 1,715.00
20,400.00 24.00 850.00

170,100.00 24.00 7,087.50

87,480.00 24.00 3,645.00

30,464.00 24.00 1,269.33

22,848.00 24.00 952.00
23,120.00 24.00 963.33

630,000.00 24.00 26,250.00

324,000.00 24.00 13,500.00

17,920.00 24.00 746.67

42,560.00 24.00 1,773.33
54,400.00 24.00 2,266.67

302,400.00 24.00 12,600.00

41,311.48 24.00 1,721.31
62,139.34 24.00 2,589.14

116,200.00 24.00 4,841.67

389,253.24 24.00 16,218.89
1,456.00 24.00 60.67
70,763.45 24.00 2,948.48

259,616.00 12,980.80
109,200.00 24.00 4,550.00
119,840.00 24.00 4,993.33
30,576.00 24.00 1,274.00
69,888.00 24.00 2,912.00
34,944.00 24.00 1,456.00
26,520.00 24.00 1,105.00

65,520.00 24.00 2,730.00

33,696.00 24.00 1,404.00

92,400.00 24.00 3,850.00

47,520.00 24.00 1,980.00

75,600.00 24.00 3,150.00

 37,800.00 24.00 1,575.00
30,600.00 24.00 1,275.00

206,976.00 24.00 8,624.00

19,278.69 24.00 803.28
54,508.20 24.00 2,271.17

78,400.00 24.00 3,266.67

305,300.00 24.00 12,720.83
9,464.00 24.00 394.33
53,718.00 24.00 2,238.25
80,000.00 (68,396.02)

10.00 12.00
558.00 465.00
0.01 0.01
0.616 0.887

343.85 412.62
10.00 12.00
558.00 465.00
0.01 0.01
0.616 0.887

10.00 12.00
558.00 465.00
0.01 0.01
0.616 0.887

343.85 412.62
10.00 12.00
558.00 465.00
0.01 0.01
0.616 0.887

10.00 12.00
558.00 465.00
0.01 0.01
0.616 0.887

10.00 12.00
558.00 465.00
0.01 0.01
0.616 0.887

10.00 12.00
558.00 465.00
0.01 0.01
0.616 0.887
 10.00 12.00
558.00 465.00
0.01 0.01
0.616 0.887

chb 12.500

10.00 12.00
558.00 465.00
0.01 0.01
0.616 0.887

343.85 412.62

chb 12.500
10.00 12.00
558.00 465.00
0.01 0.01
0.616 0.887

cement 0.75
sand 0.10
10mm 1.00

cement 0.30
cement 0.30
sand 0.03

30.79
#DIV/0!
870.00
 28.26

2"
truss 32.00
0.05
4.71
150.72

c purlin
2x3 c purlin 1,035.00

gate 22.50

22.50

c purlin
2x3 c purlin 1,035.00

gate 22.50

22.50

2"
truss 32.00
0.05

sand 0.10
10mm 1.00

cement 0.30
cement 0.30
sand 0.03
756.48

756.48
 187.50
15.00 187.50

756.48

625.00

15.00 187.50

250.00 187.50
900.00 90.00
160.00 160.00

177.00 3.70 155.00 41.94

250.00 75.00
250.00 75.00
900.00 27.00

-
 14.13

1" I beam I beam

130.00 14.00 4.00
0.03 6.00 6.00
2.36 8.95 8.95
306.15 456.87 12.00 5,482.44 125.24 35.78

172.50

31.50

9.00

9.00 31.50 5.25

172.50

31.50

9.00

9.00 31.50 5.25

1"
130.00
0.03

900.00 90.00
160.00 160.00

177.00 3.70 155.00 41.94

250.00 75.00
250.00 75.00
900.00 27.00
12.00 1.00 3.28 17.89
 1.00 2.20 1.00

161.02 12.00 1,932.22