ITEMIZED BID BREAKDOWN

JSO BUILDING

ITEM DESCRIPTION UNIT MATERIAL LABOR COST TOTAL

UFO QTY PM QTY QS1 QTY QS2 QTY
UNIT COST UNIT COST AMOUNT
I. BUILDING PERMITS
Building, Sanitary, Electrical, Fire, lot
Locational & Barangay Permits
Green Building Permit lot
Association Dues

Subtotal
II. INSURANCE, TAX, OCCUPANCY PERMIT
Occupancy Permit
City Tax
Insurance (CARI) lot
Bonds
Performance Bond lot
Surety Bond lot
Guarantee Bond lot
Subtotal
III. TEMPORARY FACILITY & SAFETY REQUIREMENTS
A. Field Office & Storage
B. Security & Safety lot
C. Uniforms, First Aid, ID, fire extinguishers, lot
hard hats -included lot
Testing Materials lot
Electrical and Water Consumption lot
As-built Plans lot
Equipment lot
Others not specified
Subtotal
II. COMPLETE SITE PREPARATION
Mobilization/ Demobilization lot
Filling and Grading
Dewatering lot
Site Preparation lot
Cleaning and Hauling lot
Re-survey and building layout lot
Others not specified
Demolition works and hauling of
Existing structure-excluded as per
instruction
subtotal:
III. EXCAVATION AND BACKFILLING WORKS
A. Excavation works & trimmings (backhoe) cu.m.
Excavation for Basement cu.m.
Hauling-excess soil
Backfilling works inc. compaction cu.m.
Gravel & Sand Beddings cu.m.
Earthfill cu.m.
Soil Poisoning cu.m.
Damproofing cu.m.
Shotcrete Only lot
Bentonite lm
subtotal: cu.m
ITEMIZED BID BREAKDOWN
JSO BUILDING

ITEM DESCRIPTION UNIT

UFO QTY PM QTY QS1 QTY QS2 QTY

ARCHITECTURAL
A Masonry Work
1. 4" CHB
B2 sq.m.
B1 sq.m.
LG sq.m.
UG sq.m.
2ND sq.m.
3RD sq.m.
subtotal:
2. 6" CHB
B2 sq.m.
B1 sq.m.
LG sq.m.
UG sq.m.
2ND sq.m.
3RD sq.m.
subtotal:
total:
B Plastering Works
1. Exterior & Interior (CHB)
a. Basement 2 sq.m.
b. Basement 1 sq.m.
c. Lower Ground sq.m.
d. Upper Ground sq.m.
e. 2nd Floor sq.m.
f. 3rd Floor sq.m.
subtotal: sq.m.
2. RC Wall (Interior)
a. Basement 2 sq.m.
b. Basement 1 sq.m.
c. Lower Ground sq.m.
d. Upper Ground sq.m.
subtotal: sq.m.
3. Plastering Works (Linear) l.m.
4. Concrete Moulding and Drip Moulds l.m.
5. Concrete Grooves l.m.
6. Lintel Beams sq.m.
subtotal:
C Floor Finishing
a. Concrete Topping
1. Basement 2
a. Elevator Lobby sq.m.
b. Utility/Storage sq.m.
c. Electrical Room sq.m.
d. Staircase 1 sq.m.
e. Staircase 2 sq.m.
f. sq.m.
2. Basement 1
a. Elevator Lobby sq.m.
b. MRF sq.m.
c. Staircase 1 Landing sq.m.
c. Aux Security Office sq.m.
c. Aux Admin Office sq.m.
c. Staircase 2 Landing sq.m.
3. Lower Ground
a. Elevator Lobby sq.m.
b. PWD Toilet sq.m.
c. Staircase Landing sq.m.
d. MRF sq.m.
4. Upper Ground
a. Elevator Lobby/Hallway sq.m.
b. Reception area sq.m.
c. Electrical Room sq.m.
d. Admin Office sq.m.
e. Stairacase 1 Landing sq.m.
f. Exterior (Rear) sq.m.
5. Second Floor
a. Elevator Lobby sq.m.
b. Staircase 1 Landing sq.m.
c. Electrical Room sq.m.
6. Third Floor
a. Office Space sq.m.
b. Staircase 1 Landing sq.m.
c. Electrical Room sq.m.
b. Tiling Works
1. Lower Ground Toilet sq.m.
2. Upper Ground Toilet sq.m.
3. Male Toilet sq.m.
4. Female Toilet sq.m.
5. Private Toilet sq.m.
subtotal: sq.m.
c. Ramp Non-Skid Tiles
7. B2 to B1 sq.m.
8. B1 to LG sq.m.
 subtotal: sq.m.
c. Lower Ground Bush-Hammered Finish
1. Lower Ground Spillover Area sq.m.
2. Upper Ground Ramp sq.m.
subtotal: sq.m.
D Dry Wall/ Ceiling Works
Gypsum Board: fixed to & including metal
furring support system
sq.m.
subtotal: sq.m.
Fibre Cement Board: fixed to & including
metal furring support system
1. Upper Ground Eaves sq.m.
2. 2nd Floor Eaves sq.m.
1. 3rd Floor Eaves sq.m.
subtotal: sq.m.
E Waterproofing
1. Elevator Pit sq.m.
2. Roof Deck sq.m.
3. Canopy sq.m.
4. Firewall sq.m.
5. Basement 1 Wall sq.m.
6. Basement 2 Wall sq.m.
7. Fire Tank sq.m.
8. Cistern Tank sq.m.
9. Male Toilet (Lower Ground) sq.m.
10. Female Toilet (Lower Ground) sq.m.
11. Private Toilet (3rd Floor) sq.m.
12. Male Toilet (3rd Floor) sq.m.
13. Female Toilet (3rd Floor) sq.m.
Topping Works w/ wire mesh

F Painting Works
1. CHB Interior Walls + RC Walls + Columns sq.m.
2. Ceiling: Exposed Beams, Slabs
(skimcoat w/filler, MR Gypsum Boards)
G Stairs Finishes
Stairs 1 (behind Elevator)
Powder Coated Steel Railing m
50mm Powder Coated Tubular Steel m
Steel Stringer m
Tiling sq.m.
Stairs 2
Non-skid Nosing Tile pcs.
Black Iron Sheets
H Glazing/Louvres/ Miscellaneous Metals
Owner-Supplied
I Doors/Frames -Hardware
Powder Coated Steel Doors
700x2100mm overall pcs.
800x2100mm overall pcs.
900x2100mm overall pcs.
1000x2100mm overall pcs.
1000x2100mm overall pcs.
1000x2100mm overall pcs.
2000x1900mm overall pcs.
subtotal
 MATERIAL LABOR COST TOTAL
UNIT COST UNIT COST AMOUNT
 length, m line Total Length
LP01 - 01 18.22 2.00 36.44
1.00 18.22

LP01 - 02 15.83 2.00 31.66

1.00 15.83

LP01 - 03 20.11 2.00 40.22

1.00 20.11

LP01 - 04 15.76 2.00 31.52

1.00 15.76

LP01 - 05 9.11 2.00 18.22

1.00 9.11

LP01 - 06 8.00 2.00 16.00

1.00 8.00

LP01 - 07 7.31 2.00 14.62

1.00 7.31

LP01 - 08 4.58 2.00 9.16

1.00 4.58

LP01 - 09 4.50 2.00 9.00

1.00 4.50

LP02 - 01 36.25 2.00 72.50

1.00 36.25

LP02 - 02 34.18 2.00 68.36

1.00 34.18

LP02 - 03 37.12 2.00 74.24

1.00 37.12

LP02 - 04 9.10 2.00 18.20

1.00 9.10

LP02 - 05 12.98 2.00 25.96

1.00 12.98

LP02 - 06 22.19 2.00 44.38

1.00 22.19

LP02 - 07 1.97 2.00 3.94

1.00 1.97
LP02 - 08 8.03 2.00 16.06
1.00 8.03

LP02 - 09 8.43 2.00 16.86

1.00 8.43

type Total Length

THHN

THHN

THHN

THHN

main feder 10.00

Wire 283.67
5.35
 wires type conduit
3.5 mm2 THW 18.22 20mmØ uPVC
3.5 mm2 THW

3.5 mm2 THW 15.83 20mmØ uPVC

3.5 mm2 THW

3.5 mm2 THW 20.11 20mmØ uPVC

3.5 mm2 THW

3.5 mm2 THW 15.76 20mmØ uPVC

3.5 mm2 THW

3.5 mm2 THW 9.11 20mmØ uPVC

3.5 mm2 THW

3.5 mm2 THHN 8.00 20mmØ uPVC

3.5 mm2 THHN

5.5 mm2 THHN 7.31 20mmØ uPVC

3.5 mm2 THHN

5.5 mm2 THHN 4.58 20mmØ uPVC

3.5 mm2 THHN

22.0 mm2 THHN 4.50 32mmØ uPVC

8.0 mm2 THHN

3.5 mm2 THHN 36.25 20mmØ uPVC

3.5 mm2 THHN

3.5 mm2 THHN 34.18 20mmØ uPVC

3.5 mm2 THHN

3.5 mm2 THHN 37.12 20mmØ uPVC

3.5 mm2 THHN

3.5 mm2 THHN 9.10 20mmØ uPVC

3.5 mm2 THHN

3.5 mm2 THHN 12.98 20mmØ uPVC

3.5 mm2 THHN

3.5 mm2 THHN 22.19 20mmØ uPVC

3.5 mm2 THHN

5.5 mm2 THHN 1.97 20mmØ uPVC

3.5 mm2 THHN
 5.5 mm2 THHN 8.03 20mmØ uPVC
3.5 mm2 THHN

5.5 mm2 THHN 8.43 20mmØ uPVC

3.5 mm2 THHN

wires conduit
3.5 mm2 746.87 20mmØ uPVC 269.17 89.72

5.5 mm2 60.64 32mmØ uPVC 4.50 1.50

8.0 mm2 4.50

22.0 mm2 9.00

2 - 38.0mm T 20.00 40mmØ uPVC 10.00

1 - 8.0mm TH 10.00 -
Project : PROPOSED FULL INTERIOR RENOVATION OF A RESIDENTIAL CONDOMINIUM UNIT
Location : Dansalan Gardens Condominium, Mandaluyong City
Owner : Atty. Thes Veneracion

Item Description

A. General Requirements

Mobilization / Demobilization
Temporary Facilities
Bonds and Insurances
Supervision
As-built plan
Hoarding Fence (Construction phasing)
sub-total

B. Repairs / Refurbishments

Removal and Disposal

Removal of existing drywall
Removal of existing Pantry Counter
Removal of existing Floor tiles
Removal of existing Ceiling & framing
General Cleaning and disposal
sub-total

C. Architectural Finishes

Floor Finishes
150 x 1200mm Wood Planks Glossy - Living / Dining / Main Entrance
300 x 300mm Homogeneous Porcelain Tiles - Kitchen Area
300 x 300mm Homogeneous Tiles - Toilet & bath
Existing Herringbone Wood Parquet - Bedroom
30 x 30 cm Carpet tile (Accent)
Concrete topping
Wall Finishes
Drywall
Glass Wall
Graphicote board
Operable Wall Partition
Laminate wall siding
Ceiling Finishes
6.0MM thk MR Fiber Cement Board on Metal Furring
6.0MM thk Fiber Cement Board on Metal Furring
Suspended 6.0MM thk Fiber Cement Board on Metal Furring
Doors w/ Jamb & hardwares (Re-installation and Re-painting Only)
Carpentry / Casegoods
Modular base cabinet - Pantry
Overhead cabinet - Pantry
Cashier counter
Biometrics counter
Conference room - cabinet/shelf
Guard Podium
Painting / Re-painting Works
Interior Walls
Drop Ceiling
Underslab & Utilities
Specialties
Logo Signage with EGD
sub-total

D. Carpentry Works

Main Entrance Area

Display Cabinet 0.68 2.50 0.32 35,000.00 19,040.00
Concealed Shoe Rack
1.00 2.50 0.29 30,000.00 21,750.00
0.58 2.50 0.60 32,000.00 27,840.00
49,590.00
Kitchen Area
Display Cabinet 0.68 2.50 0.32 35,000.00 19,040.00
Concealed Shoe Rack
1.00 2.50 0.29 30,000.00 21,750.00
0.58 2.50 0.60 32,000.00 27,840.00
49,590.00
Removal of existing Pantry Counter
Removal of existing Floor tiles
Removal of existing Ceiling & framing
General Cleaning and disposal
sub-total

D. Mechanical Works

Page 14 of 27
Project : PROPOSED FULL INTERIOR RENOVATION OF A RESIDENTIAL CONDOMINIUM UNIT
Location : Dansalan Gardens Condominium, Mandaluyong City
Owner : Atty. Thes Veneracion

Item Description

### Airconditioning Units with Installation

Airconditioning Unit
5.0 TR ACU
2.0 HP Split-type Inverter
1.5 HP Split-type Inverter
1.0 HP Split-type Inverter
10.0 TR ACU - to be reused

Installation (Ducting)
5.0 TR ACU
5.0 TR ACU
2.0 HP Split-type Inverter - HRAD
2.0 HP Split-type Inverter - Conference
2.0 HP Split-type Inverter - C&R
2.0 HP Split-type Inverter - President
1.5 HP Split-type Inverter
1.5 HP Split-type Inverter
1.5 HP Split-type Inverter
Ducting

sub-total

E. Electrical Works
### General Lighting and Power
Lighting Fixtures & Devices
Troffer Light 1 (Re-Use with Tube bulb, Installation Only)
Troffer Light 2 (Re-Use with Tube bulb, Installation Only)
Pin Light 1
Pin Light 2
Pin Light 3
Cove Light
PB / CB
Wires, Rough-ins & other devices
3.2mm Wire
32mm dia x 3.0m uPVC
Pipe Fittings
Miscellaneous items
Emergency Light
Switches
Convenience Outlet
Utility Boxes

Exhaust Fan / Aluminum Flexible / Duct tape

Exhaust fan, 23W, 8"x"8, "Tailee" brand
Aluminum duct 4"dia. @ 25 per Rl (7.62m)
Duct tape, 4" x 45 mtrs per roll

### Auxiliary System

Security System
CCTV Camera
TV Outlet
MATV Terminal Box (assumed to be existing)
Wires/cables, Rough-ins & other devices
CATV Box
Utility Box
Pullbox
RG - 6 Coaxial cable
20mmØ x 3m uPVC Pipe
Pipe Fittings
Miscellaneous items

Telephone System
Telephone Outlet (re-use existing)
Main Telephone Terminal Cabinet (re-use existing)
Wires/cables, Rough-ins & other devices (Re-orientation)
0.65mm/4C Tel. Drop wire
25mm dia. uPVC pipe
20mm dia. uPVC pipe
Pipe Fittings
Utility Box
Square Box with cover
Pull Box
Miscellaneous items

Fire Detection and Alarm System

Page 15 of 27
Project : PROPOSED FULL INTERIOR RENOVATION OF A RESIDENTIAL CONDOMINIUM UNIT
Location : Dansalan Gardens Condominium, Mandaluyong City
Owner : Atty. Thes Veneracion

Item Description

Fire Alarm Bell, 24V, 6" dia

Fire Manual Station, Beak Glass
Conventional Type Fire Alarm Control Panel-20 Zones (FACP)
Smoke Detector
Backup Battery
Remote Annunciator
Wires and Rough-Ins
Octagonal Box with Cover
15mmØ uPVC Pipe
Fittings
1.25 mm2 TF Wire # 16 Stranded
Miscellaneous items

Testing and Commissioning

sub-total

F. Plumbing Works
Water and Drainage System - to be tapped to the nearest source
Civil works
Note : Water and drainage line to be tapped to the nearest existing
source in the building
sub-total

H. Office Furniture & Appliances

### Delivery

### New Furniture

Chair
Executive chair
Manager's chair
Office chair
Conference chair
Tables
Executive table wih side return
Manager's table
Office table
Conference table - 8 Seater
Round table
Printer table
Cabinet
Lateral Filing Cabinet - 4 drawers
Mobile pedestal
Pantry
Dining chair
Dining table
High chair / Bar Stool
Bar counter / Table
Lounge / Huddle
Discussion chair
Discussion table
Modular sofa
Modular seating
Coffee table
Clinic / Lactation
Modular sofa
Coffee table
Appliances
Refrigerator
40" LED TV
Others
Window Treatment
Accessories

Page 16 of 27
Project : PROPOSED FULL INTERIOR RENOVATION OF A RESIDENTIAL CONDOMINIUM UNIT
Location : Dansalan Gardens Condominium, Mandaluyong City
Owner : Atty. Thes Veneracion

Item Description

sub-total

III. MASONRY UNIT

A. Concrete Hollow Blocks
CHB 150mm NLB
Ground
Second
Third
Parapet

CHB 100mm NLB

Ground
Second
Third
Parapet

B. Reinforcing Steel Bars

CHB 150mm NLB
CHB 100mm NLB
G.I. Tie Wire
C. Plastering
CHB 150mm NLB
CHB 100mm NLB
sub-total

IV. STEEL WORKS

A. Non-Structural Metal
10mm Tempered Glass with Steel Frame Balcony Railings
10mm Tempered Glass with Steel Frame Stair Railings

Page 17 of 27
Project : PROPOSED FULL INTERIOR RENOVATION OF A RESIDENTIAL CONDOMINIUM UNIT
Location : Dansalan Gardens Condominium, Mandaluyong City
Owner : Atty. Thes Veneracion

Item Description

Tubular Decorative Steel Louver in Epoxy Primer Finish

sub-total

V. MOISTURE PROTECTION AND INSULATION

A. Waterproofing
Cementitious Waterproofing under Floor Finish
Toilet & Bath
Balcony
Open Deck
sub-total

VI. DOORS AND WINDOWS

A. DOORS
Door Panel
D1 1000 x 2150 Solid Wood Door with Steel Metal Insert
D2 800 x 2150 Solid Wood Door
D3 850 x 2150 Hollow Core Sliding Door with Tracks and Handle
D4 700 x 2150 Hollow Core Swing Door
D5 1700 x 2150 10mmTHK Clear Tempered Glass on Aluminum Frame
D6 900 x 2150 Hollow Core Swing Door
D7 1900 x 2500 10mmTHK Clear Tempered Glass on Aluminum Frame
D8 900 x 2500 Solid Wood Door with Glass Panel and Transom
Door Jamb
1000 x 2150 - 50 x 150 TKD, Single Rabbet
900 x 2150 - 50 x 150 TKD, Single Rabbet
800 x 2150 - 50 x 150 TKD, Single Rabbet
700 x 2150 - 50 x 150 TKD, Single Rabbet
900 x 2500 - 50 x 150 TKD, Single Rabbet
B. HARDWARES
Locksets
Handle Set, Satin Nickel Finish
Lever Set, Satin Nickel Finish
Cylindriical Lock, Satin Finish
Hinges
Loose Pin Hinge Satin Chrome
C. WINDOWS
6mm THK Clear Glass on Powder Coated Aluminum Frame
W1 1000 x 1250+400 Sliding and Fixed Window
W2 1500 x 1250+400 Sliding and Fixed Window
W3 1000 x 1250 Sliding Window
W4 600 x 400 Awning Window
W5 1600 x 1500+500 Fixed and Awning Window
W6 1600 x 1450+2-500 Fixed and Awning Window
W7 1000 x 1250+350 Sliding and Fixed Window
W8 1500 x 1450+350+400 Sliding Window
W9 1000 x 1450+350+400 Sliding Window
W10 500 x 1850 Casement Window
sub-total

VII. FINISHING WORKS

A. Floor Finishes (Supply and Install)
1213 x 193 x 8mm Laminated Floor
60 x 60cm Homogeneous Tiles
40 x 40cm Non-skid Ceramic Tiles
20 x 120cm Ceramic Planks
Mortar topping for Cement Floors
B. Wall Finishes (Supply and Install)
60 x 60cm Ceramic Tiles
Natural Stone Cladding
Window Canopy
C. Ceiling Finishes
6.0mm thk Marine Plyboard on Light Steel Frame
12.0mm thk Gypsum Board on Light Steel Frame
6.0mm thk Ficem Board on Light Steel Frame
D. Painting Works
Smooth Paint Finish
Exterior and Interior Walls
6.0mm thk Marine Plyboard on Light Steel Frame
12.0mm thk Gypsum Board on Light Steel Frame
6.0mm thk Ficem Board on Light Steel Frame
E. Specialty Materials
Modular Kitchen Cabinet and Counter
2500 x 600 x 850mm Base Cabinet
Solid Surface Countertop
Bar Counter with 19mmTHK Polished Granite
1800 x 400 x 1200mm
Dirty Kitchen Concrete Counter in Ceramic Tiles Finish

Page 18 of 27
Project : PROPOSED FULL INTERIOR RENOVATION OF A RESIDENTIAL CONDOMINIUM UNIT
Location : Dansalan Gardens Condominium, Mandaluyong City
Owner : Atty. Thes Veneracion

Item Description

1900 x 600 x 850mm

sub-total

VIII. PLUMBING
A. Fixtures and Accessories
Water Closet
Wall Hung Lavatory
Lavatory Faucet
Shower Set
Kitchen Sink - Double Bowl
Kitchen Faucet
Hose Bibb
Floor drain
Deck drain
Grease Trap
B. Sewer and Drainage System
Septic Tank 0.9m x 3.2m x 1.8m
Catch Basin
150mmØ x 3.0m uPVC pipe
100mmØ x 3.0m uPVC pipe
50mmØ x 3.0m uPVC pipe
Pipe Fittings
Miscellaneous and consumables
C. Water System
Water Meter
Gate Valve
Check Valve
25mmØ x 3.0m uPVC pipe (PNS 65)
20mmØ x 3.0m uPVC pipe (PNS 65)
Pipe Fittings
Miscellaneous and consumables
sub-total

IX. ELECTRICAL
A. Wires and Rough-ins
2.0mm2 THHN Copper Wires
3.5mm2 THHN Copper Wires
5.5mm2 THHN Copper Wires
8.0mm2 THW Copper Wires
22.0mm2 THW Copper Wires
38.0mm2 THW Copper Wires
20mmØ x 3m uPVC Pipe
32mmØ x 3m uPVC Pipe
40mmØ x 3m uPVC Pipe
Pipe Fittings
Miscellaneous and consumables
B. Lighting Fixtures
Lighting Outlet
Chandelier
Pinlight
Downlight
Wall Bracket Lamp
Up/DownWall Lamp
Covelight
C. Wiring Devices and Boxes
1-Gang switch
2-Gang switch
3-Gang switch
1-Gang 3W switch
Duplex Convenience Outlet
Refrigerator Outlet
Cooking Range Outler
Weatherproof Convenience Outlet
4" x 4" Octagonal box
2" x 4" Utlity box
Ga. 16 GI Pullwire
Miscellaneous and consumables
D. Panelboard and Circuit Breakers
LP-01, 125AT/150AT, 60Hz, 2P
Br : 1 - 4 - 30AT, 6 - 20AT
LP-02, 75AT/100AT, 60Hz, 2P
Br : 1 - 100AT, 4 - 30AT, 11 - 20AT
E. Testing and Commissioning
sub-total

Total Material Cost

Total Labor Cost

Page 19 of 27
Project : PROPOSED FULL INTERIOR RENOVATION OF A RESIDENTIAL CONDOMINIUM UNIT
Location : Dansalan Gardens Condominium, Mandaluyong City
Owner : Atty. Thes Veneracion

Item Description

Contractor's Mark-Up, 20%

Vat, 5%
TOTAL DIRECT COST

I. GENERAL PROJECT EXPENSES

Moving In and Demobilization
Temporary Facilitites and Utilities
Cleaning and Hauling
Permits and Fees

Total General Requirements

Applicable Tax, 5%
TOTAL INDIRECT COST

II. SITE DEVELOPMENT WORKS

CHB Fence
Steel Gate in Epoxy Paint Finish
Manicured Softscaping
Concrete Pad
sub-total

Total Material Cost

Total Labor Cost
Contractor's Mark-Up, 20%
Vat, 5%
TOTAL SITE DEVELOPMENT

TOTAL PROJECT COST

Page 20 of 27
 PLEASE HIDE THIS COLUMN
change this VALUE to your liking

Unit Cost Factor Unit Cost Total Cost

Unit Quantity Amount
Material Labor 1.25 Material Labor Material Labor

sq m 96.00 - 50.00 - 62.50 - 6,000.00 6,000.00

sq m 69.37 - 100.00 - 125.00 - 8,671.25 8,671.25
42.40 - - - - -
4.40 - - - - -
15.00 - - - - -
7.57 - - - - -
14,671.25

- - - - -
- - - - -
sq m 32.04 - 300.00 - 375.00 - 12,015.00 12,015.00
- - - - -
1.00 10,000.00 - 12,500.00 - 12,500.00 12,500.00
24,515.00

sq m 23.83 2,800.00 500.00 3,500.00 625.00 83,405.00 14,893.75 98,298.75

sq m 4.93 3,000.00 500.00 3,750.00 625.00 18,487.50 3,081.25 21,568.75
sq m 3.28 1,300.00 500.00 1,625.00 625.00 5,330.00 2,050.00 7,380.00
sq m 8.20 - - - - -
- - - - -
- - - - -

3.28 950.00 300.00 1,187.50 375.00 3,895.00 1,230.00 5,125.00

30.84 800.00 300.00 1,000.00 375.00 30,840.00 11,565.00 42,405.00
4.47 1,200.00 300.00 1,500.00 375.00 6,705.00 1,676.25 8,381.25

123.48 300.00 100.00 375.00 125.00 46,303.13 15,434.38 61,737.50

244,896.25

unit 1.00 ### 5,800.00 ### 7,250.00 16,750.00 7,250.00 24,000.00

unit 1.00 ### 14,900.00 ### 18,625.00 43,500.00 18,625.00 62,125.00

unit 1.00 ### 5,800.00 ### 7,250.00 16,750.00 7,250.00 24,000.00

unit 1.00 ### 14,900.00 ### 18,625.00 43,500.00 18,625.00 62,125.00

- - - - -
sq m - - 300.00 - 375.00 - - -
- - - - -
1.00 10,000.00 - 12,500.00 - 12,500.00 12,500.00
184,750.00

Page 21 of 27
 PLEASE HIDE THIS COLUMN
change this VALUE to your liking

Unit Cost Factor Unit Cost Total Cost

Unit Quantity Amount
Material Labor 1.25 Material Labor Material Labor

Page 22 of 27
 PLEASE HIDE THIS COLUMN
change this VALUE to your liking

Unit Cost Factor Unit Cost Total Cost

Unit Quantity Amount
Material Labor 1.25 Material Labor Material Labor

Page 23 of 27
 PLEASE HIDE THIS COLUMN
change this VALUE to your liking

Unit Cost Factor Unit Cost Total Cost

Unit Quantity Amount
Material Labor 1.25 Material Labor Material Labor

208,243.13 94,155.63 732,045.00

sq m - 550.00 100.00 550.00 100.00 - - -

sq m - 500.00 100.00 500.00 100.00 - - -

kgs - 40.00 10.00 40.00 10.00 - - -

kgs - 40.00 10.00 40.00 10.00 - - -
kgs - 75.00 5.00 75.00 5.00 - - -

sq m - 80.00 120.00 80.00 120.00 - - -

sq m - 80.00 120.00 80.00 120.00 - - -
- - -

li m 9.10 ### 3,150.00 ### 3,150.00 95,550.00 28,665.00 124,215.00

li m 9.13 ### 3,150.00 ### 3,150.00 95,865.00 28,759.50 124,624.50

Page 24 of 27
 PLEASE HIDE THIS COLUMN
change this VALUE to your liking

Unit Cost Factor Unit Cost Total Cost

Unit Quantity Amount
Material Labor 1.25 Material Labor Material Labor
sq m 2.32 2,500.00 750.00 2,500.00 750.00 5,800.00 1,740.00 7,540.00
197,215.00 59,164.50 256,379.50

sq m 5.49 450.00 150.00 450.00 150.00 2,470.50 823.50 3,294.00

sq m 6.98 450.00 150.00 450.00 150.00 3,141.00 1,047.00 4,188.00
sq m 46.29 450.00 150.00 450.00 150.00 20,830.50 6,943.50 27,774.00
26,442.00 8,814.00 35,256.00

set 1.00 8,400.00 500.00 8,400.00 500.00 8,400.00 500.00 8,900.00

set 2.00 7,900.00 500.00 7,900.00 500.00 15,800.00 1,000.00 16,800.00
set 1.00 7,900.00 1,500.00 7,900.00 1,500.00 7,900.00 1,500.00 9,400.00
set 3.00 5,150.00 500.00 5,150.00 500.00 15,450.00 1,500.00 16,950.00
set 1.00 ### 5,120.00 ### 5,120.00 25,590.00 5,120.00 30,710.00
set 3.00 5,380.00 500.00 5,380.00 500.00 16,140.00 1,500.00 17,640.00
set 1.00 ### 6,650.00 ### 6,650.00 33,250.00 6,650.00 39,900.00
set 1.00 6,800.00 500.00 6,800.00 500.00 6,800.00 500.00 7,300.00

set 1.00 2,150.00 250.00 2,150.00 250.00 2,150.00 250.00 2,400.00

set 3.00 1,950.00 250.00 1,950.00 250.00 5,850.00 750.00 6,600.00
set 2.00 1,950.00 250.00 1,950.00 250.00 3,900.00 500.00 4,400.00
set 3.00 1,950.00 250.00 1,950.00 250.00 5,850.00 750.00 6,600.00
set 1.00 2,250.00 250.00 2,250.00 250.00 2,250.00 250.00 2,500.00

nos 1.00 1,930.00 200.00 1,930.00 200.00 1,930.00 200.00 2,130.00

nos 2.00 1,500.00 200.00 1,500.00 200.00 3,000.00 400.00 3,400.00
nos 7.00 800.00 200.00 800.00 200.00 5,600.00 1,400.00 7,000.00

nos 30.00 250.00 50.00 250.00 50.00 7,500.00 1,500.00 9,000.00

set 1.00 - - - - - - -
set 1.00 - - - - - - -
set 3.00 - - - - - - -
set 3.00 - - - - - - -
set 1.00 - - - - - - -
set 1.00 - - - - - - -
set 4.00 - - - - - - -
set 1.00 - - - - - - -
set 1.00 - - - - - - -
set 1.00 - - - - - - -
167,360.00 24,270.00 191,630.00

1,516.67 1,516.67

sq m 32.09 - 250.00 - 250.00 - 8,022.50 8,022.50

sq m 59.22 - 200.00 - 200.00 - 11,844.00 11,844.00
sq m 49.40 - 200.00 - 200.00 - 9,880.00 9,880.00
sq m 6.98 - 250.00 - 250.00 - 1,745.00 1,745.00
sq m 147.69 150.00 100.00 150.00 100.00 22,153.50 14,769.00 36,922.50

sq m 53.49 - 200.00 - 200.00 - 10,697.40 10,697.40

sq m 4.73 2,800.00 840.00 2,800.00 840.00 13,244.00 3,973.20 17,217.20
li m 4.73 450.00 120.00 450.00 120.00 2,128.50 567.60 2,696.10

sq m 23.10 480.00 150.00 480.00 150.00 11,088.00 3,465.00 14,553.00

sq m 60.83 405.00 150.00 405.00 150.00 24,636.15 9,124.50 33,760.65
sq m 34.47 510.00 150.00 510.00 150.00 17,579.70 5,170.50 22,750.20

sq m - 200.00 100.00 200.00 100.00 - - -

sq m 23.10 200.00 100.00 200.00 100.00 4,620.00 2,310.00 6,930.00
sq m 60.83 200.00 100.00 200.00 100.00 12,166.00 6,083.00 18,249.00
sq m 34.47 200.00 100.00 200.00 100.00 6,894.00 3,447.00 10,341.00

unit 1.00 ### 4,713.00 ### 4,713.00 20,145.00 4,713.00 24,858.00

unit 1.00 ### 3,000.00 ### 3,000.00 15,000.00 3,000.00 18,000.00

unit 1.00 ### 5,472.00 ### 5,472.00 16,416.00 5,472.00 21,888.00

Page 25 of 27
 PLEASE HIDE THIS COLUMN
change this VALUE to your liking

Unit Cost Factor Unit Cost Total Cost

Unit Quantity Amount
Material Labor 1.25 Material Labor Material Labor
unit 1.00 6,541.00 2,181.00 6,541.00 2,181.00 6,541.00 2,181.00 8,722.00
172,611.85 106,464.70 279,076.55

nos 3.00 ### 1,000.00 ### 1,000.00 30,000.00 3,000.00 33,000.00

nos 3.00 3,500.00 500.00 3,500.00 500.00 10,500.00 1,500.00 12,000.00
nos 3.00 2,000.00 300.00 2,000.00 300.00 6,000.00 900.00 6,900.00
nos 3.00 3,500.00 500.00 3,500.00 500.00 10,500.00 1,500.00 12,000.00
nos 1.00 3,250.00 200.00 3,250.00 200.00 3,250.00 200.00 3,450.00
nos 1.00 1,500.00 100.00 1,500.00 100.00 1,500.00 100.00 1,600.00
nos 5.00 250.00 100.00 250.00 100.00 1,250.00 500.00 1,750.00
nos 3.00 250.00 50.00 250.00 50.00 750.00 150.00 900.00
nos 17.00 350.00 50.00 350.00 50.00 5,950.00 850.00 6,800.00
nos 2.00 4,000.00 1,000.00 4,000.00 1,000.00 8,000.00 2,000.00 10,000.00

nos 1.00 - - - - - - -
nos 10.00 1,500.00 500.00 1,500.00 500.00 15,000.00 5,000.00 20,000.00
nos 2.00 1,530.00 610.00 1,530.00 610.00 3,060.00 1,220.00 4,280.00
nos 2.00 714.00 285.00 714.00 285.00 1,428.00 570.00 1,998.00
nos 2.00 250.00 100.00 250.00 100.00 500.00 200.00 700.00
lot 1.00 980.00 420.00 - - 980.00 420.00 1,400.00
lot 1.00 1,257.00 - - - 1,257.00 - 1,257.00

nos 1.00 1,500.00 600.00 1,500.00 600.00 1,500.00 600.00 2,100.00

nos 11.00 720.00 50.00 720.00 50.00 7,920.00 550.00 8,470.00
nos 1.00 650.00 50.00 650.00 50.00 650.00 50.00 700.00
nos 2.00 100.00 40.00 100.00 40.00 200.00 80.00 280.00
nos 2.00 64.00 25.00 64.00 25.00 128.00 50.00 178.00
lot 1.00 70.00 30.00 - - 70.00 30.00 100.00
lot 1.00 84.00 - - - 84.00 - 84.00
110,477.00 19,470.00 129,947.00

li m 16.00 12.00 4.00 12.00 4.00 192.00 64.00 256.00

li m 755.00 17.00 6.00 17.00 6.00 12,835.00 4,530.00 17,365.00
li m 62.00 24.00 8.00 24.00 8.00 1,488.00 496.00 1,984.00
li m 18.00 38.00 12.00 38.00 12.00 684.00 216.00 900.00
li m 13.00 90.00 27.00 90.00 27.00 1,170.00 351.00 1,521.00
li m 21.00 168.00 51.00 168.00 51.00 3,528.00 1,071.00 4,599.00
nos 96.00 75.00 30.00 75.00 30.00 7,200.00 2,880.00 10,080.00
nos 4.00 143.00 58.00 143.00 58.00 572.00 232.00 804.00
nos 11.00 182.00 73.00 182.00 73.00 2,002.00 803.00 2,805.00
nos 1.00 1,920.00 830.00 - - 1,920.00 830.00 2,750.00
lot 1.00 4,300.00 - - - 4,300.00 - 4,300.00

nos 4.00 150.00 50.00 150.00 50.00 600.00 200.00 800.00

nos 4.00 7,000.00 1,000.00 7,000.00 1,000.00 28,000.00 4,000.00 32,000.00
nos 39.00 1,000.00 100.00 1,000.00 100.00 39,000.00 3,900.00 42,900.00
nos 13.00 2,500.00 200.00 2,500.00 200.00 32,500.00 2,600.00 35,100.00
nos 11.00 3,000.00 500.00 3,000.00 500.00 33,000.00 5,500.00 38,500.00
nos 12.00 4,500.00 500.00 4,500.00 500.00 54,000.00 6,000.00 60,000.00
li m 13.00 3,000.00 500.00 3,000.00 500.00 39,000.00 6,500.00 45,500.00

nos 5.00 80.00 60.00 80.00 60.00 400.00 300.00 700.00

nos 9.00 110.00 60.00 110.00 60.00 990.00 540.00 1,530.00
nos 6.00 150.00 60.00 150.00 60.00 900.00 360.00 1,260.00
nos 6.00 95.00 60.00 95.00 60.00 570.00 360.00 930.00
nos 16.00 180.00 80.00 180.00 80.00 2,880.00 1,280.00 4,160.00
nos 1.00 160.00 80.00 160.00 80.00 160.00 80.00 240.00
nos 1.00 160.00 80.00 160.00 80.00 160.00 80.00 240.00
nos 4.00 230.00 80.00 230.00 80.00 920.00 320.00 1,240.00
nos 83.00 37.00 18.00 37.00 18.00 3,071.00 1,494.00 4,565.00
nos 48.00 22.00 18.00 22.00 18.00 1,056.00 864.00 1,920.00
kgs 6.00 75.00 5.00 75.00 5.00 450.00 30.00 480.00
lot 1.00 4,500.00 - - - 4,500.00 - 4,500.00

assy 1.00 5,190.00 1,557.00 5,190.00 1,557.00 5,190.00 1,557.00 6,747.00

assy 1.00 3,900.00 1,170.00 3,900.00 1,170.00 3,900.00 1,170.00 5,070.00

lot 1.00 - 2,000.00 - 2,000.00 - 2,000.00 2,000.00

287,138.00 50,608.00 337,746.00

1,169,486.98
362,946.83

Page 26 of 27
 PLEASE HIDE THIS COLUMN
change this VALUE to your liking

Unit Cost Factor Unit Cost Total Cost

Unit Quantity Amount
Material Labor 1.25 Material Labor Material Labor
306,486.76
76,621.69
1,915,542.25

lot 1.00 - ### - ### - 80,000.00 80,000.00

lot 1.00 - ### - ### - 50,000.00 50,000.00
lot 1.00 - ### - ### - 30,000.00 30,000.00
lot 1.00 - - - - - - c/o Owner

160,000.00
8,000.00
168,000.00

li m 32.00 3,850.00 1,150.00 3,850.00 1,150.00 123,200.00 36,800.00 160,000.00

li m 8.00 9,500.00 1,500.00 9,500.00 1,500.00 76,000.00 12,000.00 88,000.00
sq m 26.00 1,500.00 500.00 1,500.00 500.00 39,000.00 13,000.00 52,000.00
sq m 3.20 350.00 150.00 350.00 150.00 1,120.00 480.00 1,600.00
239,320.00 62,280.00 301,600.00

239,320.00
62,280.00
60,320.00
15,080.00
377,000.00

2,460,542.25

Page 27 of 27