COST EVALUATION WP06 Actual Delivery On Site

STA-ANA CAGAYAN MIXED DEVELOMENT PROJECT
SUB-CONTRACT No. :
SUB-CONTRACTOR : MAGNETRON CONSTRUCTION AND DEVELOPMENT CORPORATION
Grand Summary
Contract Amount
(PHP)
Total Contract Value 731,808,000.00

Total VO Value -
A Summary of Value of Workdone
1 WP-06
1.1 OFFICE BUILDING 151,200,000.00
1.2 RESIDENTIAL BUILDING-1 193,536,000.00
Total Amount 731,808,000.00
Certified By :__________________________ Prepared By :__________________
Page 1 of 161
SUB-CONTRACT No. :
SUB-CONTRACTOR : MAGNETRON CONSTRUCTION AND DEVELOPMENT CORPORATION
Grand Summary
Contract Amount
(PHP)
Total Contract Value 731,808,000.00

Total VO Value -
Name : Name :
Position : Position : Quantity Surveyor
Page 2 of 161
Workdone
(PHP)
174,042,201.53
38,800,555.84
48,035,344.90
45,699,481.48
41,506,819.31
174,042,201.53
Prepared By :_________________________
Page 3 of 161
Workdone
(PHP)
174,042,201.53
Position : Quantity Surveyor
Page 4 of 161
CONSTRUCTION AND COMPLETION OF ONE UNIT FOUR STOREY OFFICE BUILDING
OFFICE BUILDINGS
UNIT RATE (PHP) UNIT RATE

ITEM DESCRIPTION UNIT QUANTITY
MATERIALS LABOR (PHP)
GENERAL REQUIREMENTS
1.1 Mobilization/Demobilization LOT 1.00 500,000.00
1.2 Temporary Facilities and Utilities
1.2.1 Temporary Barracks LOT 1.00 250,000.00
1.2.2 Temporary Warehouse LOT 1.00 200,000.00
1.2.3 Temporary Office LOT 1.00 150,000.00
1.3 Engineers & Staff incl. Safety Officer and Aide LOT 1.00 1,000,000.00
1.4 Quality Control & Testings
1.4.1 Material Testing LOT 1.00 350,000.00
1.4.2 Surveying & Inspection Services LOT 1.00 150,000.00
1.4.3 Concrete & Rebar Testing LOT 1 150,000.00
1.5 Temporary Utilities
1.5.1 Electricity LOT 1.00 1,500,000.00
1.5.2 Water LOT 1.00 500,000.00
1.5.3 Communication LOT 1.00 70,000.00
1.6 Construction Equipment
1.6.1 Crane LOT 1.00 1,500,000.00
1.6.2 Passenger & Material Hoist LOT 1.00
1.6.3 Support Equipment (Trucks/Payloaders/etc.) LOT 1.00 2,500,000.00
1.7 Security & Safety Measures LOT 1.00 300,000.00
1.7.1 Security Guards LOT 1.00 350,000.00
1.7.2 First Aids/Medicines LOT 1.00
1.7.3 Safety Signages LOT 1.00 25,000.00
1.7.4 Security Lightings LOT 1.00 150,000.00
1.7.5 Safety Canopy
1.7.6 *Safety Railings
1.7.8 *Safety Net
1.8 Housekeeping
Page 5 of 161
OFFICE BUILDINGS
1.8.1 *Housekeeping LOT 1.00 250,000.00
1.8.2 *Disposal of Debris and Waste LOT 1.00 650,000.00
1.9 Bonds & Insurances
1.9.1 Contractor All Risk Insurance (CARI) LOT 1.00 500,000.00
1.9.2 Surety Bond (20%) LOT 1.00 250,000.00
1.9.3 Performance Bond (25%) LOT 1.00 250,000.00
1.9.4 Guarantee Bond (10%) LOT 1.00 250,000.00
1.9.5 Group Personal Accident Insurance (GPAI) LOT 1.00 300,000.00
1.10 Permits
1.10.1 Building Permit (Gen Con Legwork Only, Fees by Owner) LOT 1.00 500,000.00
1.10.2 Occupancy Permit LOT 1.00 250,000.00
1.10.3 DOLE Permits LOT 1.00 50,000.00
1.10.4 ECC
1.11 Combined Services Drawing (CSD) LOT 1.00 2,000,000.00
1.12 As-Built Plans LOT 1.00 50,000.00
Sub-Total General Requirements
2 STRUCTURAL WORKS
2.1 CIVIL WORKS
2.1.1 EXCAVATION
2.1.2 Column Footing cu.m. 760.00 500.00 500.00
2.1.3 Footing Tie Beam cu.m. 3,859.90 500.00 500.00
2.1.4 BACKFILLING AND COMPACTION
2.1.4.1 Column Footing cu.m. 720.00 500.00 500.00
2.1.4.2 Footing Tie Beam cu.m. 3,780.00 500.00 500.00
2.1.5 GRAVEL BEDDING
2.1.5.1 Column Footing cu.m. 30.00 1,000.00 500.00 1,500.00
2.1.5.2 Footing Tie Beam cu.m. 17.55 1,000.00 1,000.00 2,000.00
2.1.5.3 Slab on Fill cu.m. 173.22 1,000.00 500.00 1,500.00
2.1.6 SOIL POISOINING
2.1.6.1 Slab-On-Fill sq.m. 6,048.00 120.00 50.00 170.00
Page 6 of 161
OFFICE BUILDINGS
2.1.7 MOISTURE AND VAPOR BARRIER
2.1.7.1 Slab-On-Fill sq.m. 6,048.00 80.00 50.00 130.00
2.1.7.2 Layout/board skating lot 1.00 150,000.00 150,000.00
2.1.7.3 Grading and Leveling lot 1.00 250,000.00 250,000.00
2.1.8 Damp proofing sq.m. 1,500.00 100.00 100.00
2.1.9 Dewatering lot 1.00 300,000.00 300,000.00
2.2 CONCRETE WORKS

2.2.1 Column Footing 4000 psi cu.m. 108.00 5,500.00 1,000.00 6,500.00
2.2.2 Footing Tie Beam cu.m. 75.00 5,500.00 1,000.00 6,500.00
2.2.3 Pedestal Column cu.m. 47.00 5,500.00 1,000.00 6,500.00
2.2.4 Floor Slab cu.m. 726.00 5,000.00 1,000.00 6,000.00
2.2.5 Stairs cu.m. 55.00 5,000.00 1,000.00 6,000.00
2.3 REINFORCING BARS

2.3.1 Column Footing kgs 7,338.53 43.00 17.20 60.20
2.3.2 Footing Tie Beam kgs 45,794.33 43.00 17.20 60.20
2.3.3 Pedestal Column kgs 6,172.98 43.00 17.20 60.20
2.3.4 Floor Slab kgs 41,343.21 43.00 17.20 60.20
2.3.5 Stairs kgs 2,624.20 43.00 17.20 60.20
2.4 Formworks
2.4.1 Column Footing sq.m. 171.25 1,150.00 460.00 1,610.00
2.4.2 Footing Tie Beam sq.m. 469.32 1,150.00 460.00 1,610.00
2.4.3 Pedestal Column sq.m. 356.27 1,150.00 460.00 1,610.00
2.4.4 Stairs sq.m. 195.96 1,150.00 460.00 1,610.00
2.5 Base Plates kgs 5,456.64 65.00 26.00 91.00

2.5.1 Steel Column kgs 85,255.42 65.00 26.00 91.00
2.5.2 Steel Beams kgs 231,031.06 65.00 26.00 91.00
2.5.3 Floor Slab sq.m. 5,443.20 580.00 232.00 812.00
2.5.4 Pedestal Column
Page 7 of 161
OFFICE BUILDINGS
2.5.5 12mm Anchor Bolts pcs 600.00 850.00 340.00 1,190.00
2.5.6 25mm thk Ear Plate kgs 7,197.12 65.00 26.00 91.00
2.5.7 Gusset plates, bolts and consumables lot 1.00 5,000,000.00 169,262.00 5,169,262.00
2.6 ROOFING WORKS

2.6.1 Roof Framing kgs 2,081.00 65.00 26.00 91.00
2.6.2 Roofing Sheet
2.6.2.1 Roofing ga. 24 rib type g I sq.m 1,650.00 600.00 200.00 800.00
2.6.2.2 Insulation sqm 1,650.00 100.00 50.00 150.00
2.6.2.3 Gutters m 164.00 1,000.00 400.00 1,400.00
2.6.2.4 Plain sheet m 120.00 400.00 200.00 600.00
Sub-Total Structural Works
3 ARCHITECTURAL WORKS
3.1 FLOOR FINISHES
3.1.1 600X600 Homogenous Tiles, Polished (FF-1) sq.m. 6,237.84 1325 250 1,575.00
3.1.2 300x300 Ceramic Floor Tiles for Toilets (FF-2) sq.m. 295.68 1100 250 1,350.00
3.1.3 300x300 Non-skid Tiles for stair landings (FF-3) sq.m. 185.60 1300 250 1,550.00
3.1.4 300x300 Non-skid Tiles for stairs (FF-4) sq.m. 256.48 1300 250 1,550.00
3.1.5 600X600 Homogenous Tiles, Non-skid (FF-5) sq.m. 56.80 1325 250 1,575.00
3.1.6 Floor Topping sq.m 6,000.00 200 200 400.00
3,2 WALL FINISHES

3.2.1 INTERIOR
3.2.1.1 SRC Partition Wall sq.m. 1,107.60 1200 300 1,500.00
3.2.1.2 Plastering sq.m. 6,000.00 250 150 400.00
3.2.1.3 Semi-Gloss Latex Painted for SRC Wall sq.m. 5,936.00 350 200 550.00
3.2.1.4 EXTERIOR
3.2.1.5 SRC Partition Wall sq.m. 3,020.00 1500 600 2,100.00
3.2.1.6 Little beam and stiffener columns m 2,000.00 400 250 650.00
3.3 Plastering sq.m. 3,020.00 250.00 150.00 400.00
Page 8 of 161
OFFICE BUILDINGS
3.3.1 Semi-Gloss Latex Painted for SRC Wall sq.m. 3,020.00 320.00 130.00 450.00
3.3.2 Column Cladding / Cover sq.m. 1,000.00 650.00 260.00 910.00
3.3.3 Semi-Gloss Latex Painted for Dry Wall sq.m. 108.86 350.00 150.00 500.00
3.3.4 200x300 Ceramic Tile Finish sq.m. 71.71 1,100.00 250.00 1,350.00
3.3.5 50x50mm Tubular Metal Painted Finish sq.m. 424.80 4,500.00 1,800.00 6,300.00
3.3.6 Equipments and stair railings m 250.00 3,500.00 500.00 4,000.00
3.4 CEILING WORKS

3.4.1 Bottom of Metal Decking
3.4.1.1 Semi-Gloss Latex Painted sq.m. 6,348.36 350.00 250.00 600.00
3.4.1.2 6mm thk Ficemboard on Metal Furring
3.4.2 Ceiling Works sq.m. 56.50 700.00 280.00 980.00
3.4.3 Flat Latex Painted sq.m. 56.50 350.00 200.00 550.00
3.4.4 12mm thk Laminated Gymsum Board, Painted Finish
3.4.1.1 Ceiling Works sq.m. 320.00 700.00 280.00 980.00
3.4.1.2 Flat Latex Painted sq.m. 320.00 350.00 200.00 550.00
3.5 DOORS AND WINDOWS

3.5.1 WINDOWS
3.5.1.1 Fixed Clear Glass Window 8.85m (W) X 2.45m (H) W-1 SET 4.00 10,000.00 2,000.00 12,000.00
3.5.1.2 Awning Clear Glass Window ( 0.60m W X 1.20 m H) W-2 SET 1.00 7,000.00 2,000.00 9,000.00
3.5.1.4 Casement Window 2.40m W X 1.20m ( H) - W-4 SET 140.00 12,000.00 2,000.00 14,000.00
3.5.2 DOORS
3.5.2.1 Double Glass Door with Aluminum Frame 1.80m X 2.40m( D SET 2.00 45,000.00 18,000.00 63,000.00
3.5.2.2 Swing Type Panel Door 0.90 m X 2.10 m ( D-2 ) SET 8.00 10,000.00 2,000.00 12,000.00
3.5.2.3 Swing Type Metal Door Door 0.90 m X 2.10 m ( D-3 ) SET 4.00 10,000.00 4,000.00 14,000.00
3.5.2.4 Double Glass Door with Aluminum Frame 1.80m X 2.40m( D SET 21.00 10,000.00 4,000.00 14,000.00
3.5.2.6 Swing Type Panel Door Toilet 0.70 m X 2.10 m ( D-6 ) SET 8.00 10,000.00 4,000.00 14,000.00
Page 9 of 161
OFFICE BUILDINGS
3.6 CANOPY
3.6.1 125mm thk Metal Deck with concrete topping . sq.m. 56.50 800.00 320.00 1,120.00
3.6.2 Concreting cu.m. 3.11 5,550.00 1,550.00 7,100.00
3.6.3 Rebars kgs 467.82 43.00 17.20 60.20
3.7 WATERPROOFING
3.7.1 Toilets sq.m. 295.68 700.00 200.00 900.00
3.7.2 External Walls sq.m 3,000.00 800.00 200.00 1,000.00
3.7.3 Canopy sq.m. 56.50 700.00 200.00 900.00
3.8 PAINTING WORKS

3.8.1 Beams and columns sqm 3,200.00 350.00 200.00 550.00
3.8.2 Roof framing sqm 2,500.00 350.00 200.00 550.00
3.8.3 Tubulars sqm 800.00 350.00 200.00 550.00
3.8.4 Column cladding sqm 1,000.00 350.00 200.00 550.00
Sub-Total Architectural Works
4 ELECTRICAL WORKS
4.1 CIVIL WORKS
4.1.1 Excavation Work for Duct Bank lot 1 10000 20000 30,000.00
4.1.2 Concrete Pedestal lot 1 70000 25000 95,000.00
4.1.3 Concrete Encasement lm 18 5000 2000 7,000.00
4.2 MAIN FEEDER

4.2.1 100mmø IMC Pipe pcs 26 3500 1400 4,900.00
4.2.2 90mmø IMC Pipe pcs 92 3250 1300 4,550.00
4.2.3 110mmø PVC Pipe pcs 65 750 300 1,050.00
4.2.4 110mmø PVC Elbow pcs 24 320 128 448.00
4.2.5 32mmø IMC Pipe pcs 4 783 313 1,096.00
4.2.6 Wire 250mm² THHN lm 1338 1446 538 1,984.00
Page 10 of 161
OFFICE BUILDINGS
4.2.7 Wire 125mm² THHN lm 1338 802 280 1,082.00
4.2.8 Wire 30mm² THHN lm 350 180 72 252.00
4.2.9 Wire 22mm² THHN lm 350 123 49 172.00
4.2.10 Wire 8.0mm² THHN lm 120 50 20 70.00
4.2.11 Fire Rated Cable 200mm² lm 250 1725 517 2,242.00
4.2.12 Fire Rated Cable 30mm² lm 65 322 96 418.00
4.2.13 Fiitings/Pullnbox lot 1 15000 6000 21,000.00
4.3 Power and Lighting System

4.3.1 Conduit,wIres, fittings & supports
4.3.1.1 20mmø PVC Pipe pcs 380 80 32 112.00
4.3.1.2 20mmø PVC Adapter with locknut prs 334 15 5 20.00
4.3.1.3 15mmø FMC lm 45 24 9 33.00
4.3.1.4 15mmø FMC Connector pcs 45 20 8 28.00
4.3.1.5 Utility box,ga.#16 pcs 112 40 15 55.00
4.3.1.6 Junction box ga.#16 pcs 45 50 20 70.00
4.3.1.7 Square box, ga.#16 pcs 10 85 34 119.00
4.3.1.8 Wire 3.5mm² THHN lm 7500 40 9 49.00
4.3.1.9 Wire 2.0mm² THHN lm 2400 30 7 37.00
4.4 Wiring Devices

4.4.1 Duplex Convenience outlet, grounding type (HD) sets 12 350 120.00 470.00
4.4.2 Simplex Convenience outlet, grounding type sets 68 300 120.00 420.00
4.4.3 One gang, one way switch, sets 16 150 120.00 270.00
4.4.4 Two gang, one way switch, sets 12 200 120.00 320.00
4.4.5 Three gang, one way switch, sets 4 300 120.00 420.00
4.5 Lighting Fixtures

4.5.1 LED Downlight sets 44 1000 300 1,300.00
4.5.2 Emergency Light sets 68 3000 300 3,300.00
4.6 Panel Board & ECB'S
Page 11 of 161
OFFICE BUILDINGS
4.6.1 LVSG assy 1 820000 30000 850,000.00
Main: 2000AT,3P,400V,65 KAIC
Brch: 6- 100AT,3P,400V
4.6.2 ATS Panel assy 1 720000 30000 750,000.00

Main: 2-2000AT,3P,400V
4.6.3 MDP assy 1 860000 4000 864,000.00

Main: 2000AT,3P,400V
Brch: 4- 700AT,3P,400V
4.6.4 MDPG assy 1 110000 5000 115,000.00

Main: 700AT,3P,400V
Brch: 1- 300AT,3P,400V
4.6.5 MDP2 assy 1 110000 5000 115,000.00

Main: 700AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 250AT,3P,400V
1 - 30AT,3P,400V
4.6.6 MDP3 assy 1 110000 5000 115,000.00
Main: 700AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 250AT,3P,400V
1 - 30AT,3P,400V
4.6.7 MDP4 assy 1 110000 5000 115,000.00
Main: 700AT,3P,400V
Brch: 1- 300AT,3P,400V
4.6.8 Panel LPG assy 1 28000 4000 32,000.00
Main: 30AT,3P,400V
Page 12 of 161
OFFICE BUILDINGS
Brch: 6- 20AT,1P,230V
4.6.9 Panel LP2 assy 1 28000 4000 32,000.00
Main: 30AT,3P,400V
Brch: 6- 20AT,1P,230V
4.6.10 Panel LP3 assy 1 28000 4000 32,000.00
Main: 30AT,3P,400V
Brch: 6- 20AT,1P,230V
4.6.11 Panel LP4 assy 1 28000 4000 32,000.00
Main: 30AT,3P,400V
Brch: 6- 20AT,1P,230V
4.6.12 METER CENTER assy 1 290000 10000 300,000.00
4.6.13 NEMA3R,700AT,3P,400V assy 1 65000 4000 69,000.00
4.6.14 NEMA3R,250AT,3P,400V assy 4 35000 4000 39,000.00
4.7 Grounding System

4.7.1 Lightning Arrester assy 1 180000 20000 200,000.00
4.7.2 Ground Bus Terminal 6.25x50x400mm assy 1 5000 1000 6,000.00
4.7.3 Ground Rod 20mmØ x 3000mm pcs 9 2500 500 3,000.00
4.7.4 Ground Well with Cover pcs 9 5000 500 5,500.00
4.7.5 BCW, 100mm² lm 69 819.9 244 1,063.90
4.8 Miscellaneous lot 1 45,000 15,000 60,000.00

4.8.1 Hanger and Support lot 1 70,000 12,000 82,000.00
CCTV Camera
4.9 Conduit,wIres, fittings & supports
4.9.1 75mmø PVC Pipe pcs 4 550.00 220.00 770.00
4.9.2 Pullbox 200mmX400mmX400mm pcs 3 1,200.00 500.00 1,700.00
4.9.3 20mmø PVC Pipe pcs 480 80.00 32.00 112.00
4.9.4 20mmø PVC Adapter with locknut prs 120 15.00 5.00 20.00
4.9.5 Junction box ga.#16 pcs 40 50.00 20.00 70.00
4.9.6 Square box, ga.#16 pcs 5 85.00 34.00 119.00
Page 13 of 161
OFFICE BUILDINGS
4.9.7 15mmø FMC lm 45 24.00 9.00 33.00
4.9.8 15mmø FMC Connector pcs 45 20.00 8.00 28.00
4.9.9 UTP CAT5 boxes 5 5,800.00 2,300.00 8,100.00
4.10 Fire Alarm System

4.10.2 15mmø EMT Pipe pcs 600 165.00 66.00 231.00
4.10.3 Pullbox 200mmX400mmX400mm pcs 4 1,200.00 500.00 1,700.00
4.10.4 15mmø EMT Connector pcs 280 25.00 8.00 33.00
4.10.5 15mmø EMT Coupling pcs 650 20.00 8.00 28.00
4.10.6 Junction box ga.#16 pcs 81 50.00 20.00 70.00
4.10.7 Square box, ga.#16 pcs 24 85.00 34.00 119.00
4.10.8 15mmø FMC lm 81 24.00 9.00 33.00
4.10.9 15mmø FMC Connector pcs 81 20.00 8.00 28.00
4.10.10 TF Wire #18 rls 16 2,500.00 1,000.00 3,500.00
4.11 Devices and Equipment

4.11.1 FDAS Panel assy 1 300,000.00 20,000.00 320,000.00
4.11.2 Smoke Detector sets 81 3,500.00 500.00 4,000.00
4.11.3 Manual Pull Station sets 12 7,000.00 500.00 7,500.00
4.11.4 Strobe Light sets 12 4,000.00 501.00 4,501.00
4.12 Miscellaneous lot 1 10,000.00 4,000.00 14,000.00

4.12.1 Hanger and Support lot 1 10,000.00 4,000.00 14,000.00
Sub-Total Electrical Works
5 SANITARY AND PLUMBING WORKS

5.1 WATER DISTRIBUTION SYSTEM
Supply and installation of Water Distribution System,
including accessories, supports and other miscellaneous
items necessary to complete the system.
Page 14 of 161
OFFICE BUILDINGS
Supply and installation of the following pipes:
5.1.1 75 mm diameter (4") m 1,871.00 748.40 2,619.40

5.1.2 65 mm diameter (3") m 36.00 1,244.00 497.60 1,741.60
5.1.3 50 mm diameter (2") m 1,015.00 406.00 1,421.00
5.1.4 G.I. Fittings lot 1.00 45,000.00 18,000.00 63,000.00
Polypropylene random (PPR) pipes, PN20, including
fittings, elbows, tees, reducers, hangers & support,
sleeves, painting and all other necessary accessories to
5.1.5 complete the system.
5.1.5.1 50 mm diameter (1") m 24.00 893.00 357.20 1,250.20
5.1.5.2 40 mm diameter (1") m 180.00 798.00 319.20 1,117.20
5.1.5.3 32 mm diameter (1") m 320.00 620.00 248.00 868.00
5.1.5.4 25 mm diameter (3/4") m 96.00 440.00 176.00 616.00
5.1.5.5 20 mm diameter (1/2") m 64.00 320.00 128.00 448.00
5.1.5.6 other pipe sizes (specify below)
5.1.6 PPR Fittings lot 1.00 299,110.00 119,644.00 418,754.00

5.1.7 Gate valve
5.1.8 75 mm diameter (4") pc/s 1.00 12,980.00 1,200.00 14,180.00
5.1.9 65 mm diameter (3") pc/s 9,071.00 500.00 9,571.00
5.1.10 50 mm diameter (2") pc/s 5.00 4,920.00 300.00 5,220.00
5.1.11 40 mm diameter (1 1/2") pc/s 8.00 2,990.00 300.00 3,290.00
5.1.12 32 mm diameter (1") pc/s 8.00 1,976.00 200.00 2,176.00
5.1.13 25 mm diameter (1") pc/s 4.00 1,976.00 200.00 2,176.00
5.1.14 Check Valve
5.1.15 75 mm diameter (3") pc/s 1.00 10,230.00 1,200.00 11,430.00
5.1.16 50 mm diameter (2") pc/s 5.00 5,950.00 300.00 6,250.00
5.1.17 Float Valve
5.1.18 75 mm diameter (3") pc/s 2.00 25,490.00 1,200.00 26,690.00
5.1.19 Water Meter
5.1.20 75 mm diameter (3") pc/s 1.00 28,200.00 3,500.00 31,700.00
5.1.21 25 mm diameter (1") pc/s 6,910.00 2,764.00 9,674.00
Page 15 of 161
OFFICE BUILDINGS
5.1.22 Pressure Gauge pc/s 5.00 550.00 100.00 650.00
5.1.23 Hose bibb 15mm pc/s 1.00 880.00 100.00 980.00
5.1.24 Hangers, Support and Braces lot 1.00 258,712.00 103,484.80 362,196.80
5.1.25 Testing Works lot 1.00 50,000.00 50,000.00
5.2 SANITARY AND VENT SYSTEM

Supply and installation of Sanitary, Waste and Vent
System, including accessories, supports and other
miscellaneous items necessary to complete the system.
Polyvinyl chloride (PVC) pipes, Series 1000, conforming to
ASTM D2729, including fittings, elbows, tees, reducers,
hangers & support, sleeves, painting and all other
necessary accessories to complete the system.
5.2.1 300 mm diameter (12") m 36.00 2,610.00 1,044.00 3,654.00
5.2.2 250 mm diameter (10") m 18.00 2,115.00 846.00 2,961.00
5.2.3 200 mm diameter (8") m 48.00 1,320.00 528.00 1,848.00
5.2.4 100 mm diameter (4") m 48.00 1,018.00 407.20 1,425.20
5.2.5 75 mm diameter (3") m 926.00 472.00 188.80 660.80
5.2.6 50 mm diameter (2") m 289.00 115.60 404.60
5.2.7 other pipe sizes (specify below) 180.00 0.00
5.2.8 PVC Fittings lot 1.00 189,700.00 75,880.00 265,580.00
5.2.9 Others (specify)
5.3 STORM DRAINAGE SYSTEM

Supply and installation of Storm Drainage System,
including accessories, supports and other miscellaneous
items necessary to complete the system.
Page 16 of 161
OFFICE BUILDINGS
ASTM D2729, including fittings, elbows, tees, reducers,
hangers & support, sleeves, painting and all other
5.3.1 200 mm diameter (8") m 36.00 1,320.00 528.00 1,848.00
5.3.2 150 mm diameter (6") m 24.00 896.00 358.40 1,254.40
5.3.3 100 mm diameter (4") m 678.00 472.00 188.80 660.80
5.3.4 50 mm diameter (2") m 140.00 56.00 196.00
other pipe sizes (specify below)
5.3.5 PVC Fittings lot 1.00 289,500.00 115,800.00 405,300.00
Polyvinyl chloride (PVC) pipes, Blue, Class 150, including
fittings, elbows, tees, reducers, hangers & support,
sleeves, painting and all other necessary accessories to
complete the system.
5.3.6 25 mm diameter (3/4") m 0.00 85.00 34.00 119.00
other pipe sizes (specify below)
5.3.7 PVC Fittings lot 0.00 2,935.00 1,174.00 4,109.00
Supply and installation of Drains & Accessories
Floor Drain
5.3.8 50 mm diameter (2") pc/s 48.00 1,350.00 200.00 1,550.00
Shower Drain
5.3.9 50 mm diameter (2") pc/s 1,350.00 200.00 1,550.00
Floor cleanout
5.3.10 100 mm diameter (4") pc/s 3,630.00 200.00 3,830.00
Roof Drain/Deck Drain
5.3.11 100 mm diameter (4") pc/s 26.00 3,950.00 200.00 4,150.00
Trench Grating Cover
5.3.12 1000mm x 300mm pc/s 3,250.00 200.00 3,450.00
Catch Basin
5.3.13 500mm x 500mm pc/s 22.00 23,600.00 1,200.00 24,800.00
Page 17 of 161
OFFICE BUILDINGS
5.4 PLUMBING FIXTURES
Installation of plumbing fixtures including accessories,
supports and other miscellaneous items necessary to
Supply and Installation of the following: POZZI Brand
5.4.1 Water closet (tank type) complete with cistern, seat, set 36.00 16,000.00 750.00 16,750.00
cover, all necessary fittings and accessories
5.4.2 lavatories; complete with faucet, all set 16.00 12,000.00 750.00 12,750.00
necessary fittings and accessories
5.4.3 Shower sets; complete with mixing valves, shower set 15,000.00 750.00 15,750.00
head, faucet, all necessary fittings and accessories
Urinal set 20.00 16,020.00 980.00 17,000.00
5.4.4 Lavatory counter lot 4.00 75,000.00 25,000.00 100,000.00
Urinal partitions pc/s 12.00 10,000.00 2,000.00 12,000.00
Phenolic enclosures with door pc/s 32.00 22,000.00 2,500.00 24,500.00
5.5 EQUIPMENT
Supply and installation of the following equipment:
Elevated water tank, w/ 5,000 liters Capacity
as shown on details and plans:Stainless Steel
5.5.1 Bladder/ hydropneumatic Tank, 220 Gals. Capacity unit/s 2.00 673,500.00 45,110.00 718,610.00
5.5.2 Booster Pump 1.5HP unit/s 2.00 120,000.00 7,800.00 127,800.00
5.5.3 Transfer Pumps unit/s 2.00 75,000.00 12,000.00 87,000.00
5.5.4 Allowance for Electrical Work lot 1.00 45,890.00 15,550.00 61,440.00
5.5.5 Others Specify lot 1.00 86,954.00 14,338.80 101,292.80
Sub-Total Sanitary and Plumbing Works
Page 18 of 161
OFFICE BUILDINGS
Sub-Total Carried to Summary
Page 19 of 161
WP-06
% Total Amount
AMOUNT (PHP)
WORDONE (PHP)
500,000.00 50% 250,000.00

-
250,000.00 70% 175,000.00
200,000.00 70% 140,000.00
150,000.00 70% 105,000.00
1,000,000.00
350,000.00 50% 175,000.00

150,000.00 50% 75,000.00
150,000.00 0.00
1,500,000.00 0.00
500,000.00 20% 100,000.00
70,000.00 0.00
0.00
1,500,000.00 20% 300,000.00
0.00
2,500,000.00 80% 2,000,000.00
300,000.00 0.00
350,000.00 0.00
0.00
25,000.00 0.00
150,000.00 20% 30,000.00
Page 20 of 161
WP-06
250,000.00 10% 25,000.00
650,000.00 100% 650,000.00
500,000.00 100% 500,000.00

250,000.00 100% 250,000.00
250,000.00 100% 250,000.00
250,000.00 100% 250,000.00
300,000.00 0.00
500,000.00 100% 500,000.00

250,000.00 0.00
50,000.00 100% 50,000.00
2,000,000.00 0.00
50,000.00 0.00
14,945,000.00 5,825,000.00
380,000.00 100% 380,000.00

1,929,950.00 100% 1,929,950.00
360,000.00 100% 360,000.00

1,890,000.00 100% 1,890,000.00
45,000.00 100% 45,000.00

35,100.00 100% 35,100.00
259,830.00
1,028,160.00
Page 21 of 161
WP-06
786,240.00
150,000.00 100%
250,000.00 100%
150,000.00
300,000.00 100% 300,000.00
702,000.00 100% 702,000.00

487,500.00 100% 487,500.00
305,500.00 90% 274,950.00
4,356,000.00 0.00
330,000.00 0.00
441,779.51 100% 441,779.51

2,756,818.67 100% 2,756,818.67
371,613.40 100% 371,613.40
2,488,861.24 0% 0.00
157,976.66 0% 0.00
275,712.50 100% 275,712.50

755,605.20 100% 755,605.20
573,594.70 90% 516,235.23
315,500.04 0.00
496,554.24 70% 347,587.97

7,758,242.86 70% 5,430,770.00
21,023,826.10 70% 14,716,678.27
4,419,878.40 0.00
Page 22 of 161
WP-06
714,000.00 70% 499,800.00
654,937.92 70% 458,456.54
5,169,262.00 0% 0.00
189,371.00
1,320,000.00
247,500.00
229,600.00
72,000.00
64,177,914.44 32,975,557.29
9,824,598.00
399,168.00
287,680.00
397,544.00
89,460.00
2,400,000.00
1,661,400.00
2,400,000.00
3,264,800.00
6,342,000.00
1,300,000.00
1,208,000.00
Page 23 of 161
WP-06
1,359,000.00
910,000.00
54,430.00
96,808.50
2,676,240.00
1,000,000.00
3,809,016.00
55,370.00
31,075.00
313,600.00
176,000.00
48,000.00
9,000.00
112,000.00
1,960,000.00
54,000.00
126,000.00
96,000.00
56,000.00
294,000.00
112,000.00
112,000.00
56,000.00
Page 24 of 161
WP-06
63,280.00
22,063.25
28,162.76
266,112.00
3,000,000.00
50,850.00
1,760,000.00
1,375,000.00
440,000.00
550,000.00
50,646,657.51 0.00
30,000.00
95,000.00
126,000.00
127,400.00
418,600.00
68,250.00
10,752.00
4,384.00
2,654,592.00
Page 25 of 161
WP-06
1,447,716.00
88,200.00
60,200.00
8,400.00
560,500.00
27,170.00
21,000.00
42,560.00
6,680.00
1,485.00
1,260.00
6,160.00
3,150.00
1,190.00
367,500.00
88,800.00
5,640.00
28,560.00
4,320.00
3,840.00
1,680.00
57,200.00
224,400.00
Page 26 of 161
WP-06
850,000.00
750,000.00
864,000.00
115,000.00
115,000.00
115,000.00
115,000.00
32,000.00
Page 27 of 161
WP-06
32,000.00
32,000.00
32,000.00
300,000.00
69,000.00
156,000.00
200,000.00
6,000.00
27,000.00
49,500.00
73,409.10
60,000.00
82,000.00
3,080.00
5,100.00
53,760.00
2,400.00
2,800.00
595.00
Page 28 of 161
WP-06
1,485.00
1,260.00
40,500.00
138,600.00
6,800.00
9,240.00
18,200.00
5,670.00
2,856.00
2,673.00
2,268.00
56,000.00
320,000.00
324,000.00
90,000.00
54,012.00
14,000.00
14,000.00
11,836,797.10 0.00
Page 29 of 161
WP-06
0.00
62,697.60
0.00
63,000.00
30,004.80
201,096.00
277,760.00
59,136.00
28,672.00
418,754.00
14,180.00
0.00
26,100.00
26,320.00
17,408.00
8,704.00
11,430.00
31,250.00
53,380.00
31,700.00
0.00
Page 30 of 161
WP-06
3,250.00
980.00
362,196.80
50,000.00
131,544.00
53,298.00
88,704.00
68,409.60
611,900.80
265,580.00
122,388.00
50,000.00
Page 31 of 161
WP-06
66,528.00
30,105.60
448,022.40
0.00
405,300.00
0.00
0.00
74,400.00
0.00
0.00
107,900.00
0.00
545,600.00
191,380.00
50,000.00
Page 32 of 161
WP-06
603,000.00
204,000.00
0.00
340,000.00
400,000.00
144,000.00
784,000.00
1,437,220.00
255,600.00
174,000.00
61,440.00
101,292.80
9,593,632.40 0.00
Page 33 of 161
WP-06
151,200,000.00 38,800,555.84
Page 34 of 161
CONSTRUCTION AND COMPLETION OF THREE UNITS FOUR STOREY RESIDENTIAL BUILDING
RESIDENTIAL BUILDINGS
UNIT RATE (PHP) UNIT RATE

ITEM DESCRIPTION UNIT QUANTITY (PHP)
MATERIALS LABOR
1.1 Mobilization/Demobilization LOT 3.00 500,000.00 500,000.00
1.2 Temporary Facilities and Utilities 0.00 0.00
1.2.1 Temporary Barracks LOT 3.00 250,000.00 250,000.00
1.2.2 Temporary Warehouse LOT 3.00 200,000.00 200,000.00
1.2.3 Temporary Office LOT 3.00 150,000.00 150,000.00
1.3 Engineers & Staff incl. Safety Officer and Aide LOT 3.00 1,000,000.00 1,000,000.00
1.4.1 Material Testing LOT 3.00 350,000.00 350,000.00
1.4.2 Surveying & Inspection Services LOT 3.00 150,000.00 150,000.00
1.4.3 Concrete & Rebar Testing LOT 3.00 150,000.00 150,000.00
1.5.1 Electricity LOT 3.00 1,500,000.00 1,500,000.00
1.5.2 Water LOT 3.00 500,000.00 500,000.00
1.5.3 Communication LOT 3.00 70,000.00 70,000.00
1.6.1 Crane LOT 3.00 1,500,000.00 1,500,000.00
1.6.2 Passenger & Material Hoist LOT 3.00 0.00 0.00
1.6.3 Support Equipment (Trucks/Payloaders/etc.) LOT 3.00 2,500,000.00 2,500,000.00
1.7 Security & Safety Measures LOT 3.00 300,000.00 300,000.00
1.7.1 Security Guards LOT 3.00 350,000.00 350,000.00
1.7.2 First Aids/Medicines LOT 3.00 0.00
1.7.3 Safety Signages LOT 3.00 25,000.00 25,000.00
1.7.4 Security Lightings LOT 3.00 150,000.00 150,000.00
Page 35 of 161
1.7.5 Safety Canopy LOT
1.7.6 *Safety Railings LOT
1.7.8 *Safety Net LOT
1.8 Housekeeping
1.8.1 *Housekeeping LOT 3.00 250,000.00 250,000.00
1.8.2 *Disposal of Debris and Waste LOT 3.00 650,000.00 650,000.00
1.9.1 Contractor All Risk Insurance (CARI) LOT 3.00 500,000.00 500,000.00
1.9.2 Surety Bond (20%) LOT 3.00 250,000.00 250,000.00
1.9.3 Performance Bond (25%) LOT 3.00 250,000.00 250,000.00
1.9.4 Guarantee Bond (10%) LOT 3.00 250,000.00 250,000.00
1.9.5 Group Personal Accident Insurance (GPAI) LOT 3.00 300,000.00 300,000.00
1.10 Permits
1.10.1 Building Permit (Gen Con Legwork Only, Fees by Owner) LOT 3.00 500,000.00 500,000.00
1.10.2 Occupancy Permit LOT 3.00 200,000.00 200,000.00
1.10.3 DOLE Permits LOT 3.00 50,000.00 50,000.00
1.10.4 Clearances & Certificates
1.11 Combined Services Drawing (CSD) LOT 3.00 2,000,000.00 2,000,000.00
1.12 As-Built Plans LOT 3.00 50,000.00 50,000.00
Others (Siteworks)
2 STRUCTURAL WORKS
2.1 CIVIL WORKS
2.1.1 EXCAVATION
2.1.2 Column Footing cu.m. 3,131.01 500.00 500.00
2.1.3 Footing Tie Beam cu.m. 11,621.81 500.00 500.00
2.1.4 BACKFILLING AND COMPACTION 0.00
Page 36 of 161
2.1.4.1 Column Footing cu.m. 2,974.46 500.00 500.00
2.1.4.2 Footing Tie Beam cu.m. 11,040.72 500.00 500.00
2.1.5 GRAVEL BEDDING 0.00
2.1.5.1 Column Footing cu.m. 131.37 1,000.00 500.00 1,500.00
2.1.5.2 Footing Tie Beam cu.m. 57.63 1,000.00 500.00 1,500.00
2.1.5.3 Slab on Fill cu.m. 566.89 1,000.00 500.00 1,500.00
2.1.6 SOIL POISOINING 0.00
2.1.6.1 Slab-On-Fill sq.m. 18,144.00 120.00 50.00 170.00
2.1.7 MOISTURE AND VAPOR BARRIER 0.00
2.1.7.1 Slab-On-Fill sq.m. 18,144.00 80.00 50.00 130.00
2.1.7.2 Waterproofing 0.00 0.00
2.1.7.3 T&B sq.m. 1,492.92 350.00 50.00 400.00
2.1.8 Balcony sq.m. 1,312.74 80.00 50.00 130.00
2.1.9 Layout/board skating lot 3.00 150,000.00 150,000.00
2.1.10 Grading and Leveling lot 3.00 250,000.00 250,000.00
2.1.11 Damp proofing sq.m. 4,500.00 100.00 100.00
2.1.12 Dewatering lot 3.00 350,000.00 350,000.00
2.2 CONCRETE WORKS

2.2.1 Concreting Works
2.2.2 Column Footing cu.m. 417.64 5,500.00 1,000.00 6,500.00
2.2.3 Footing Tie Beam cu.m. 250.47 5,500.00 1,000.00 6,500.00
2.2.4 Pedestal Column cu.m. 170.22 5,500.00 1,000.00 6,500.00
2.2.5 Floor Slab cu.m. 2,389.82 5,500.00 1,000.00 6,500.00
2.2.6 Stairs cu.m. 163.29 5,000.00 1,000.00 6,000.00

2.3.1 Iisolated Footings kgs 22,032.89 43.00 17.20 60.20
Page 37 of 161
2.3.2 Footing Tie Beam kgs 143,183.82 43.00 17.20 60.20
2.3.3 Pedestal Column kgs 15,104.04 43.00 17.20 60.20
2.3.4 Floor Slab kgs 112,829.63 43.00 17.20 60.20
2.3.5 Stairs kgs 7,872.60 43.00 17.20 60.20
2.4 Formworks
2.4.1 Foundation sq.m. 544.10 700.00 280.00 980.00
2.4.2 Footing Tie Beam sq.m. 1,522.09 700.00 280.00 980.00
2.4.3 Pedestal Column sq.m. 1,153.15 700.00 280.00 980.00
2.4.4 Stairs sq.m. 587.88 700.00 280.00 980.00
2,5 STEEL WORKS

2.5.1 Base Plates kgs 17,216.64 65.00 26.00 91.00
2.5.1.1 Steel Column kgs 433,695.49 65.00 26.00 91.00
2.5.1.2 Steel Beams kgs 1,069,922.66 65.00 26.00 91.00
2.5.1.3 Floor Slab sq.m. 13,680.00 620.00 248.00 868.00
2.5.1.4 Pedestal Column
2.5.1.5 12mm Anchor Bolts pcs 1,728.00 850.00 340.00 1,190.00
2.5.1.6 25mm thk Ear Plate kgs 21,231.50 65.00 26.00 91.00
2.6 ROOFING WORKS

2.6.1 Roof Framing kgs 6,243.00 65 26 91.00
2.6.2 Roofing Sheet
2.6.2.1 Roofing ga. 24 rib type g I sq.m 4,950.00 600 200 800.00
2.6.2.2 Insulation sqm 4,950.00 80 50 130.00
2.6.2.3 Gutters m 492.00 1000 400 1,400.00
2.6.2.4 Plain sheet m 360.00 400 200 600.00
Page 38 of 161
3.1 FLOOR FINISHES
3.1.1 600X600 Homogenous Tiles, Polished ( FF-1) sq.m. 3,287.52 1,325.00 250.00 1,575.00
3.1.2 2mmX940X180 Vinyl Tiles, Wood Grained Finish ( FF-2) sq.m. 9,182.16 1,200.00 250.00 1,450.00
3.1.3 300x300 Ceramic Floor Tiles for Toilets (FF-3) sq.m. 2,330.64 1,100.00 250.00 1,350.00
3.1.4 300x300 Non-skid Tiles for Balcony (FF-4) sq.m. 1,432.08 1,300.00 250.00 1,550.00
3.1.5 300x300 Non-skid Tiles for stair landings ( FF-5) sq.m. 92.40 1,300.00 250.00 1,550.00
3.1.6 300x300 Non-skid Tiles for stairs (FF-6) sq.m. 92.40 1,300.00 250.00 1,550.00
3.1.7 300x300 Non-skid Tiles for Front Porch (FF-7) sq.m. 286.92 1,300.00 250.00 1,550.00
3.1.8 Stone Finish for Exterior Walk Area (FF-80 sq.m. 311.10 950.00 250.00 1,200.00
3.1.9 Floor topping sq.m 18,000.00 200.00 200.00 400.00
3,2 WALL FINISHES

3.2.1 INTERIOR
3.2.1.1 SRC Partition Wall sq.m. 15,210.00 1,200.00 300.00 1,500.00
3.2.1.2 Plastering sq.m. 17,808.00 350.00 150.00 500.00
3.2.1.3 Semi-Gloss Latex Painted for SRC Wall sq.m. 17,808.00 350.00 200.00 550.00
3.2.1.4 EXTERIOR
3.2.1.5 SRC Partition Wall sq.m. 8,205.00 1,200.00 300.00 1,500.00
3.2.1.6 Plastering sq.m. 8,205.00 350.00 150.00 500.00
3.2.1.7 Semi-Gloss Latex Painted for SRC Wall sq.m. 9,000.00 400.00 200.00 600.00
3.3 Dry Wall sq.m. 5,159.70 650.00 260.00 910.00
3.3.1 Semi-Gloss Latex Painted for Dry Wall sq.m. 10,319.40 350.00 200.00 550.00
3.3.2 300x300 Ceramic Tile Finish sq.m. 3,300.00 1,100.00 250.00 1,350.00
3.3.3 200x300 Ceramic Tile Finish sq.m. 5,151.00 1,100.00 250.00 1,350.00
3.3.4 50x50mm Tubular Metal Painted Finish sq.m. 1,274.40 4,500.00 1,800.00 6,300.00
3.3.5 Balcony and star railings sq.m. 789.00 3,500.00 500.00 4,000.00
Page 39 of 161
3.4 CEILING WORKS

3.4.1.1 Semi-Gloss Latex Painted sq.m. 12,743.64 350.00 200.00 550.00
3.4.1.2 6mm thk Ficemboard on Metal Furring 0.00
3.4.2 Ceiling Works sq.m. 1,432.08 700.00 280.00 980.00
3.4.3 Flat Latex Painted sq.m. 1,432.08 350.00 200.00 550.00
3.4.4 12mm thk Laminated Gymsum Board, Painted Finish 0.00
3.4.1.1 Ceiling Works sq.m. 2,330.64 700.00 280.00 980.00
3.4.1.2 Flat Latex Painted sq.m. 2,330.64 350.00 200.00 550.00
12mm thk Laminated Gymsum Board, Painted Finish 0.00
3.4.1.3 Ceiling Works sq.m. 363.24 700.00 280.00 980.00
3.4.1.4 Flat Latex Painted sq.m. 363.24 350.00 200.00 550.00
0.00
3.5 DOORS AND WINDOWS 0.00
3.5.1 WINDOWS 0.00
3.5.2 Awning Clear Glass Window ( 0.60m W X 1.20 m H) W-2 SET 234.00 4,500.00 1,800.00 6,300.00
3.5.3 Casement Window 2.40m W X 1.20m ( H) - W-4 SET 24.00 8,000.00 3,200.00 11,200.00
3.5.4 Awning Clear Glass Window ( 0.60m W X .70 m H) W-6 SET 24.00 3,000.00 1,200.00 4,200.00
3.5.2 DOORS 0.00
3.5.2.1 Double Glass Door with Aluminum Frame 1.80m X 2.40m( D-1 ) SET 6.00 45,000.00 18,000.00 63,000.00
3.5.2.4 Double Glass Door with Aluminum Frame 1.80m X 2.40m( D-4 ) SET 24.00 10,000.00 4,000.00 14,000.00
Page 40 of 161
3.5.2.8 Fire Rated metal Flush Door 1.8 m X 2.10 m ( D-8) SET 6.00 11,000.00 4,400.00 15,400.00
0.00
3.6 CANOPY 0.00
3.6.1 125mm thk Metal Deck with concrete topping . sq.m. 169.50 800.00 320.00 1,120.00
3.6.2 Concreting cu.m. 9.32 5,000.00 1,550.00 6,550.00
3.6.3 Rebars kgs 1,402.50 43.00 17.20 60.20
3.7 WATERPROOFING
3.7.1 Toilets sq.m. 3,762.72 700.00 200.00 900.00
3.7.2 External Walls sq.m 169.50 700.00 200.00 900.00
3.7.3 Canopy sq.m. 8,820.00 800.00 200.00 1,000.00
3.8.1 Beams and columns sqm 9,000.00 400.00 300.00 700.00

3.8.2 Roof framing sqm 6,600.00 400.00 200.00 600.00
3.8.3 Tubulars sqm 2,400.00 400.00 200.00 600.00
3.8.4 Column cladding sqm 3,000.00 400.00 200.00 600.00
4 ELECTRICAL WORKS
4.1 PRELIMINARIES / GENERAL REQUIREMENTS
4.1.1 Testing and Commissioning lot 3.00 5,000.00 10,000.00 15,000.00
4.2 CIVIL WORK

4.2.1 Excavation Work for Duct Bank lot 3.00 20,000.00 100,000.00 120,000.00
4.2.2 Concrete Pedestal lot 3.00 70,000.00 25,000.00 95,000.00
Page 41 of 161
4.2.3 Concrete Encasement lm 105.00 5,000.00 2,000.00 7,000.00
4.3 MAIN FEEDER

4.3.1 100mmø IMC Pipe pcs 120.00 3,500.00 1,400.00 4,900.00
4.3.2 90mmø IMC Pipe pcs 120.00 3,250.00 1,300.00 4,550.00
4.3.3 110mmø PVC Pipe pcs 255.00 750.00 300.00 1,050.00
4.3.4 110mmø PVC Elbow pcs 162.00 320.00 128.00 448.00
4.3.5 32mmø IMC Pipe pcs 75.00 783.00 313.00 1,096.00
4.3.6 50mmø IMC Pipe pcs 75.00 1,250.00 500.00 1,750.00
4.3.7 Wire 250mm² THHN lm 5,670.00 1,200.00 520.00 1,720.00
4.3.8 Wire 200mm² THHN lm 2,250.00 1,150.00 460.00 1,610.00
4.3.9 Wire 38mm² THHN lm 2,670.00 298.00 119.00 417.00
4.3.10 Wire 30mm² THHN lm 2,394.00 180.00 72.00 252.00
4.3.11 Wire 22mm² THHN lm 1,440.00 123.00 49.00 172.00
4.3.12 Wire 14mm² THHN lm 1,950.00 94.00 38.00 132.00
4.3.13 Wire 8.0mm² THHN lm 1,590.00 50.00 20.00 70.00
4.3.14 Fiitings/Pullnbox lot 3.00 50,000.00 20,000.00 70,000.00

4.4.1.1 20mmø PVC Pipe pcs 33,900.00 80.00 32.00 112.00
4.4.1.2 20mmø PVC Adapter with locknut prs 25,470.00 15.00 5.00 20.00
4.4.1.3 15mmø FMC lm 7,470.00 24.00 9.00 33.00
4.4.1.4 15mmø FMC Connector pcs 7,470.00 20.00 8.00 28.00
4.4.1.5 Utility box,ga.#16 pcs 3,975.00 40.00 15.00 55.00
4.4.1.6 Junction box ga.#16 pcs 7,260.00 50.00 20.00 70.00
4.4.1.7 Square box, ga.#16 pcs 1,500.00 85.00 34.00 119.00
4.4.1.8 Wire 3.5mm² THHN lm 225,013.27 24.00 9.00 33.00
Page 42 of 161
4.4.1.9 Wire 5.5mm² THHN lm 120,000.00 38.00 14.00 52.00
4.5 Wiring Devices

4.5.1 Duplex Convenience outlet, grounding type (HD) sets 1,533.00 350.00 100.00 450.00
4.5.2 C.O . Ref, grounding type sets 240.00 300.00 100.00 400.00
4.5.3 C.O . Washing Machine, grounding type sets 234.00 300.00 100.00 400.00
4.5.4 C.O . Water Heater, grounding type sets 468.00 300.00 100.00 400.00
4.5.5 Range Outlet sets 234.00 1,000.00 100.00 1,100.00
4.5.6 One gang, one way switch, sets 768.00 150.00 100.00 250.00
4.5.7 Two gang, one way switch, sets 162.00 200.00 100.00 300.00
4.5.8 Three gang, one way switch, sets 540.00 300.00 100.00 400.00
4.5.9 Three way, one way switch, sets 24.00 350.00 100.00 450.00

4.6.1 Downlight sets 474.00 1,200.00 300.00 1,500.00
4.6.2 LED Pinlight sets 4,410.00 1,000.00 300.00 1,300.00
4.6.3 Flourescent 40W sets 1,422.00 1,200.00 300.00 1,500.00
4.6.4 2X9W Downlight sets 480.00 1,200.00 300.00 1,500.00

MCB assy 3.00 800,000.00 20,000.00 820,000.00
4.7.1 Main: 2500AT,3P,400V,65 KAIC
4.7.2 MDPGM assy 3.00 800,000.00 20,000.00 820,000.00

Brch: 4- 600AT,3P,400V
Page 43 of 161
1 - 800AT,3P,400V
4.7.3 MDPGA assy 3.00 85,000.00 5,000.00 90,000.00
Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 100AT,3P,400V
4.7.4 MDPGB assy 3.00 85,000.00 5,000.00 90,000.00

Main: 400AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 100AT,3P,400V
1 - 50AT,3P,400V
4.7.5 MDPA2 assy 3.00 85,000.00 5,000.00 90,000.00

Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 125AT,3P,400V
4.7.6 MDPB2 assy 3.00 85,000.00 5,000.00 90,000.00

Main: 400AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 125AT,3P,400V
4.7.7 MDPA3 assy 3.00 85,000.00 5,000.00 90,000.00

Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
Page 44 of 161
1 - 125AT,3P,400V
4.7.8 MDPB3 assy 3.00 85,000.00 5,000.00 90,000.00

Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 125AT,3P,400V
4.7.9 MDPA4 assy 3.00 95,000.00 5,000.00 100,000.00

Main: 600AT,3P,400V
Brch: 2- 400AT,3P,400V
1 - 225AT,3P,400V
1 - 125AT,3P,400V
4.76.10 MDPB4 assy 3.00 85,000.00 5,000.00 90,000.00

Main: 400AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 125AT,3P,400V
1 - 50AT,3P,400V
4.7.11 PANEL PAG assy 3.00 70,000.00 5,000.00 75,000.00
Main: 300AT,3P,400V
Brch: 15- 30AT,1P,230V
27 - 40AT,1P,230V
4.7.12 PANEL PAA assy 3.00 60,000.00 5,000.00 65,000.00

Main: 300AT,3P,400V
Brch: 12- 15AT,1P,230V
19 - 20AT,1P,230V
Page 45 of 161
3 - 30AT,1P,230V
4.7.13 PANEL PAH assy 3.00 60,000.00 5,000.00 65,000.00

Main: 300AT,3P,400V
Brch: 15- 30AT,1P,230V
27 - 40AT,1P,230V
4.7.14 PANEL PAD assy 3.00 60,000.00 5,000.00 65,000.00

Main: 300AT,3P,400V
Brch: 12- 15AT,1P,230V
19 - 20AT,1P,230V
3 - 30AT,1P,230V
4.7.15 PANEL PC2 assy 3.00 60,000.00 5,000.00 65,000.00

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
20 - 20AT,1P,230V
8 - 30AT,1P,230V
4.7.16 PANEL PA2 assy 3.00 60,000.00 5,000.00 65,000.00

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V
4.7.17 PANEL PB2 assy 3.00 60,000.00 5,000.00 65,000.00

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
21 - 20AT,1P,230V
Page 46 of 161
8 - 30AT,1P,230V
4.7.18 PANEL PD2 assy 3.00 70,000.00 5,000.00 75,000.00

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V
4.7.19 PANEL PC3 assy 3.00 60,000.00 5,000.00 65,000.00

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
20 - 20AT,1P,230V
8 - 30AT,1P,230V
4.7.20 PANEL PA3 assy 3.00 70,000.00 5,000.00 75,000.00

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V
4.7.21 PANEL PB3 assy 3.00 60,000.00 5,000.00 65,000.00

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
21 - 20AT,1P,230V
8 - 30AT,1P,230V
4.7.22 PANEL PD3 assy 3.00 70,000.00 5,000.00 75,000.00

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V
Page 47 of 161
4.7.23 PANEL PC4 assy 3.00 60,000.00 5,000.00 65,000.00

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
20 - 20AT,1P,230V
8 - 30AT,1P,230V
4.7.24 PANEL PA4 assy 3.00 70,000.00 5,000.00 75,000.00

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V
4.7.25 PANEL PB4 assy 3.00 60,000.00 5,000.00 65,000.00

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
21 - 20AT,1P,230V
8 - 30AT,1P,230V
4.7.26 PANEL PD4 assy 3.00 70,000.00 5,000.00 75,000.00

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V
4.7.27 NEMA3R,800AT,3P,400V 3.00 50,000.00 4,000.00 54,000.00

4.7.28 NEMA3R,40AT,1P,230V 234.00 4,000.00 500.00 4,500.00
4.7.29 NEMA3R,50AT,3P,230V 9.00 5,000.00 500.00 5,500.00
Page 48 of 161
4.8.1 Lightning Arrester assy 3.00 150,000.00 20,000.00 170,000.00
4.8.2 Ground Bus Terminal 6.25x50x400mm assy 3.00 5,000.00 1,000.00 6,000.00
4.8.3 Ground Rod 20mmØ x 3000mm pcs 9.00 2,500.00 500.00 3,000.00
4.8.4 Ground Well with Cover pcs 9.00 5,000.00 500.00 5,500.00
4.8.5 BCW, 100mm² lm 240.00 610.00 244.00 854.00
Miscellaneous LOT 3.00 50,000.00 20,000.00 70,000.00
Hanger and Support LOT 3.00 100,000.00 40,000.00 140,000.00
AUXILLIARY WORKS
CCTV Camera
4.9.1.1 75mmø PVC Pipe pcs 12.00 550.00 220.00 770.00
4.9.1.2 Pullbox 200mmX400mmX400mm pcs 9.00 1,200.00 500.00 1,700.00
4.9.1.3 20mmø PVC Pipe pcs 2,550.00 80.00 32.00 112.00
4.9.1.4 20mmø PVC Adapter with locknut prs 270.00 15.00 5.00 20.00
4.9.1.5 Junction box ga.#16 pcs 132.00 50.00 20.00 70.00
4.9.1.6 Square box, ga.#16 pcs 45.00 85.00 34.00 119.00
4.9.1.7 15mmø FMC lm 132.00 24.00 9.00 33.00
4.9.1.8 15mmø FMC Connector pcs 132.00 20.00 8.00 28.00
4.9.1.9 UTP CAT5 boxes 36.00 5,800.00 2,300.00 8,100.00
4.9.2 Fire Alarm System

4.9.2.1 Conduit,wIres, fittings & supports
4.9.2.2 15mmø EMT Pipe pcs 3,600.00 165.00 66.00 231.00
4.9.2.3 Pullbox 200mmX400mmX400mm pcs 12.00 1,200.00 500.00 1,700.00
Page 49 of 161
4.9.2.4 15mmø EMT Connector pcs 690.00 25.00 8.00 33.00
4.9.2.5 15mmø EMT Coupling pcs 2,400.00 20.00 8.00 28.00
4.9.2.6 Junction box ga.#16 pcs 243.00 50.00 20.00 70.00
4.9.2.7 Square box, ga.#16 pcs 72.00 85.00 34.00 119.00
4.9.2.8 15mmø FMC lm 243.00 24.00 9.00 33.00
4.9.2.9 15mmø FMC Connector pcs 243.00 20.00 8.00 28.00
4.9.2.10 TF Wire #18 rls 48.00 2,500.00 1,000.00 3,500.00

4.11.1 FDAS Panel assy 3.00 530,000.00 50,000.00 580,000.00
4.11.2 Smoke Detector sets 342.00 3,500.00 500.00 4,000.00
4.11.3 Heat Detector sets 243.00 3,500.00 500.00 4,000.00
4.11.4 Manual Pull Station sets 36.00 7,000.00 500.00 7,500.00
4.11.5 Strobe Light sets 36.00 4,000.00 500.00 4,500.00
4.11.6 End of Line sets 36.00 500.00 200.00 700.00
0.00
4.12 Miscellaneous lot 3.00 30,000.00 10,000.00 40,000.00
4.12.1 Hanger and Support lot 3.00 50,000.00 12,000.00 62,000.00

Supply and installation of Water Distribution System, including
accessories, supports and other miscellaneous items necessary
to complete the system.
Page 50 of 161
Galvanize Iron (G.I) pipe, seamless, sched. 40, grade A,
standard weight, conforming to ASTM A-120 or A53 including
fittings, elbows, tees and reducers,sleeves, insulation, hangers
and supports, leak testing and all other necessary accessories
and connections to complete the system.
5.1.1 75 mm diameter (4") m 45.00 1,771 708 2,479.40
5.1.2 65 mm diameter (3") m 1,149.00 1,144 458 1,601.60
5.1.3 50 mm diameter (2") m 768.00 915 366 1,281.00
5.1.4 G.I. Fittings lot 3.00 195,600 78,240 273,840.00

Polypropylene random (PPR) pipes, PN20, including fittings,
elbows, tees, reducers, hangers & support, sleeves, painting
and all other necessary accessories to complete the system.
5.1.5 32 mm diameter (1") m 4,413.00 520.00 208.00 728.00
5.1.6 25 mm diameter (3/4") m 312.00 340.00 136.00 476.00
5.1.7 20 mm diameter (1/2") m 840.00 220.00 88.00 308.00
5.1.8 other pipe sizes (specify below)
5.1.9 PPR Fittings lot 3.00 360,810.00 144,324.00 505,134.00
5.1.10 Gate valve
5.1.11 75 mm diameter (4") pc/s 3.00 12,880.00 1,200.00 14,080.00
5.1.12 65 mm diameter (3") pc/s 21.00 8,971.00 500.00 9,471.00
5.1.13 50 mm diameter (2") pc/s 18.00 4,820.00 300.00 5,120.00
5.1.14 40 mm diameter (1 1/2") pc/s 3.00 2,890.00 300.00 3,190.00
5.1.15 25 mm diameter (1") pc/s 222.00 1,876.00 200.00 2,076.00
5.1.16 Check Valve
5.1.17 75 mm diameter (3") pc/s 3.00 10,130.00 1,200.00 11,330.00
5.1.18 50 mm diameter (2") pc/s 6.00 5,850.00 300.00 6,150.00
5.1.19 Float Valve
5.1.20 75 mm diameter (3") pc/s 12.00 25,390.00 1,200.00 26,590.00
Page 51 of 161
5.1.21 Water Meter
5.1.22 75 mm diameter (3") pc/s 3.00 28,100.00 3,500.00 31,600.00
5.1.23 25 mm diameter (1") pc/s 234.00 6,810.00 2,724.00 9,534.00
5.1.24 Pressure Gauge pc/s 15.00 450.00 100.00 550.00
5.1.25 Hose bibb 15mm pc/s 3.00 780.00 100.00 880.00

Supply and installation of Sanitary, Waste and Vent System,
including accessories, supports and other miscellaneous items
necessary to complete the system.
ASTM D2729, including fittings, elbows, tees, reducers, hangers
& support, sleeves, painting and all other necessary accessories
5.2.1 200 mm diameter (8") m 705.00 1,220.00 488.00 1,708.00
5.2.2 100 mm diameter (4") m 771.00 372.00 148.80 520.80
5.2.3 75 mm diameter (3") m 555.00 279.00 111.60 390.60
5.2.4 50 mm diameter (2") m 2,010.00 130.00 52.00 182.00
5.2.6 PVC Fittings lot 3.00 222,670.00 89,068.00 311,738.00
Page 52 of 161

Supply and installation of Storm Drainage System, including
5.3.1 Polyvinyl chloride (PVC) pipes, Series 1000, conforming to ASTM D m 825.00 1,220.00 488.00 1,708.00
5.3.2 200 mm diameter (8") m 270.00 796.00 318.40 1,114.40
5.3.3 150 mm diameter (6") m 1,245.00 372.00 148.80 520.80
5.3.4 100 mm diameter (4") m 1,056.00 130.00 52.00 182.00
5.3.5 50 mm diameter (2")
lot 3.00 384,500.00 153,800.00 538,300.00
PVC Fittings
5.3.6 Polyvinyl chloride (PVC) pipes, Blue, Class 150, including fitting m 270.00 75.00 30.00 105.00
25 mm diameter (3/4")
5.3.7 other pipe sizes (specify below) lot 3.00 2,835.00 1,134.00 3,969.00
PVC Fittings
5.3.8 Floor Drain pc/s 468.00 1,250.00 200.00 1,450.00
50 mm diameter (2")
5.3.9 Shower Drain pc/s 468.00 1,250.00 200.00 1,450.00
50 mm diameter (2")
5.3.10 Floor cleanout pc/s 180.00 3,530.00 200.00 3,730.00
100 mm diameter (4")
5.3.11 Roof Drain/Deck Drain pc/s 123.00 3,850.00 200.00 4,050.00
Page 53 of 161
5.3.12 Trench Grating Cover pc/s 78.00 3,150.00 200.00 3,350.00
1000mm x 300mm
5.3.13 Manhole Cover pc/s 6.00 23,500.00 1,200.00 24,700.00
5.3.14 500mm x 500mm lot 3.00 136,700.00 54,680.00 191,380.00

5.4.1 Water closet (tank type) complete with cistern, seat, pc/s 468.00 11,980.00 750.00 12,730.00
5.4.2 lavatories; complete with faucet, all pc/s 240.00 9,730.00 750.00 10,480.00
5.4.3 Shower sets; complete with mixing valves, shower pc/s 468.00 14,500.00 750.00 15,250.00
5.4.4 Kitchen Sink/ shelves pc/s 234.00 15,000.00 227.00 15,227.00
5.4.5 Counter pc/s 234.00 2,500.00 384.00 2,884.00
5.4.5 GreaseTrap pc/s 234.00 5,000.00 2,000.00 7,000.00
5.5 EQUIPMENT
5.5.1 Supply and installation of the following equipment: unit/s 6.00 562,500.00 45,110.00 607,610.00
5.5.2 as shown on details and plans:Stainless Steel unit/s 6.00 89,700.00 7,800.00 97,500.00
Page 54 of 161
5.5.3 Bladder/ hydropneumatic Tank, 220 Gals. Capacity unit/s 6.00 12,870.00 12,000.00 24,870.00
5.5.4 Booster Pump 1.5HP lot 6.00 45,890.00 15,550.00 61,440.00
5.5.5 Transfer Pumps lot 3.00 37,595.00 14,338.80 51,933.80
Page 55 of 161
WP-07
% Total Amount
AMOUNT (PHP) WORDONE (PHP)
1,500,000.00 50% 750,000.00
750,000.00 50% 375,000.00

600,000.00 50% 300,000.00
450,000.00 50% 225,000.00
3,000,000.00
-
1,050,000.00 0.00
450,000.00 0.00
450,000.00 0.00
-
4,500,000.00 0.00
1,500,000.00 0.00
210,000.00 0.00
4,500,000.00 0.00
0.00
7,500,000.00 0.00
900,000.00 0.00
1,050,000.00 0.00
0.00
75,000.00 0.00
450,000.00 0.00
Page 56 of 161
WP-07
-
750,000.00 0.00
1,950,000.00 0.00
1,500,000.00 0.00
750,000.00 0.00
750,000.00 0.00
750,000.00 0.00
900,000.00 0.00
1,500,000.00 0.00
600,000.00 0.00
150,000.00 0.00
6,000,000.00 0.00
150,000.00 0.00
44,685,000.00 1,650,000.00
1,565,506.80 80% 1,252,405.44

5,810,904.00 80% 4,648,723.20
Page 57 of 161
WP-07
1,487,231.46 0.00
5,520,358.80 0.00
0.00
197,056.80 0.00
86,443.20 0.00
850,338.00 0.00
0.00
3,084,480.00 0.00
0.00
2,358,720.00 0.00
0.00
597,168.00 0.00
170,656.20 0.00
450,000.00 0.00
750,000.00 0.00
450,000.00 0.00
1,050,000.00 0.00
2,714,634.00 0.00
1,628,078.40 0.00
1,106,398.80 0.00
15,533,816.81 0.00
979,740.00 0.00
1,326,379.91 71% 941,729.74
Page 58 of 161
WP-07
8,619,666.10 71% 6,119,962.93
909,263.45 71% 645,577.05
6,792,343.70 71% 4,822,564.03
473,930.52 71% 336,490.67
533,221.92 71% 378,587.56

1,491,650.16 71% 1,059,071.61
1,130,088.96 71% 802,363.16
576,122.40 71% 409,046.90
1,566,714.24 71% 1,112,367.11

39,466,289.77 71% 28,021,065.74
97,362,962.15 71% 69,127,703.13
11,874,240.00 71% 8,430,710.40
2,056,320.00 71% 1,459,987.20

1,932,066.86 71% 1,371,767.47
568,113.00 0.00
3,960,000.00 0.00
643,500.00 0.00
688,800.00 0.00
216,000.00 0.00
228,579,204.42 130,940,123.35
Page 59 of 161
WP-07
5,177,844.00 0.00
13,314,132.00 0.00
3,146,364.00 0.00
2,219,724.00 0.00
143,220.00 0.00
143,220.00 0.00
444,726.00 0.00
373,320.00 0.00
7,200,000.00 0.00
22,815,000.00 0.00
8,904,000.00 0.00
9,794,400.00 0.00
12,307,500.00 0.00
4,102,500.00 0.00
5,400,000.00 0.00
4,695,327.00 0.00
5,675,670.00 0.00
4,455,000.00 0.00
6,953,850.00 0.00
8,028,720.00 0.00
3,156,000.00 0.00
Page 60 of 161
WP-07
7,009,002.00 0.00
1,403,438.40 0.00
787,644.00 0.00
2,284,027.20 0.00
1,281,852.00 0.00
355,975.20 0.00
199,782.00 0.00
174,000.00 0.00
1,474,200.00 0.00
369,600.00 0.00
268,800.00 0.00
168,000.00 0.00
100,800.00 0.00
378,000.00 0.00
108,000.00 0.00
336,000.00 0.00
336,000.00 0.00
3,276,000.00 0.00
Page 61 of 161
WP-07
7,207,200.00 0.00
3,603,600.00 0.00
92,400.00 0.00
739,200.00 0.00
189,840.00 0.00
61,062.38 0.00
84,430.50 0.00
3,386,448.00 0.00
152,550.00 0.00
8,820,000.00 0.00
6,300,000.00 0.00
3,960,000.00 0.00
1,440,000.00 0.00
1,800,000.00 0.00
186,598,368.68 0.00
45,000.00 0.00
360,000.00 0.00
285,000.00 0.00
Page 62 of 161
WP-07
735,000.00 0.00
0.00
0.00
588,000.00 0.00
546,000.00 0.00
267,750.00 0.00
72,576.00 0.00
82,200.00 0.00
131,250.00 0.00
9,752,400.00 0.00
3,622,500.00 0.00
1,113,390.00 0.00
603,288.00 0.00
247,680.00 0.00
257,400.00 0.00
111,300.00 0.00
210,000.00 0.00
3,796,800.00 0.00
509,400.00 0.00
246,510.00 0.00
209,160.00 0.00
218,625.00 0.00
508,200.00 0.00
178,500.00 0.00
7,425,438.00 0.00
Page 63 of 161
WP-07
6,240,000.00 0.00
689,850.00 0.00
96,000.00 0.00
93,600.00 0.00
187,200.00 0.00
257,400.00 0.00
192,000.00 0.00
48,600.00 0.00
216,000.00 0.00
10,800.00 0.00
711,000.00 0.00
5,733,000.00 0.00
2,133,000.00 0.00
720,000.00 0.00
2,460,000.00 0.00
2,460,000.00 0.00
Page 64 of 161
WP-07
270,000.00 0.00
270,000.00 0.00
270,000.00 0.00
270,000.00 0.00
270,000.00 0.00
Page 65 of 161
WP-07
270,000.00 0.00
300,000.00 0.00
270,000.00 0.00
225,000.00 0.00
195,000.00 0.00
Page 66 of 161
WP-07
195,000.00 0.00
195,000.00 0.00
195,000.00 0.00
195,000.00 0.00
195,000.00 0.00
Page 67 of 161
WP-07
225,000.00 0.00
195,000.00 0.00
225,000.00 0.00
195,000.00 0.00
225,000.00 0.00
Page 68 of 161
WP-07
195,000.00 0.00
225,000.00 0.00
195,000.00 0.00
225,000.00 0.00
162,000.00 0.00
1,053,000.00 0.00
49,500.00 0.00
Page 69 of 161
WP-07
510,000.00 0.00
18,000.00 0.00
27,000.00 0.00
49,500.00 0.00
204,960.00 0.00
210,000.00 0.00
420,000.00 0.00
9,240.00 0.00
15,300.00 0.00
285,600.00 0.00
5,400.00 0.00
9,240.00 0.00
5,355.00 0.00
4,356.00 0.00
3,696.00 0.00
291,600.00 0.00
831,600.00 0.00
20,400.00 0.00
Page 70 of 161
WP-07
22,770.00 0.00
67,200.00 0.00
17,010.00 0.00
8,568.00 0.00
8,019.00 0.00
6,804.00 0.00
168,000.00 0.00
1,740,000.00 0.00
1,368,000.00 0.00
972,000.00 0.00
270,000.00 0.00
162,000.00 0.00
25,200.00 0.00
120,000.00 0.00
186,000.00 0.00
69,189,135.00 0.00
Page 71 of 161
WP-07
111,573.00 0.00
1,840,238.40 0.00
983,808.00 0.00
821,520.00 0.00
3,212,664.00 0.00
148,512.00 0.00
258,720.00 0.00
1,515,402.00 0.00
42,240.00 0.00
198,891.00 0.00
92,160.00 0.00
9,570.00 0.00
460,872.00 0.00
33,990.00 0.00
36,900.00 0.00
319,080.00 0.00
Page 72 of 161
WP-07
94,800.00 0.00
2,230,956.00 0.00
8,250.00 0.00
2,640.00 0.00
1,086,590.40 0.00
150,000.00 0.00
1,204,140.00 0.00
401,536.80 0.00
216,783.00 0.00
365,820.00 0.00
935,214.00 0.00
367,164.00 0.00
150,000.00 0.00
Page 73 of 161
WP-07
1,409,100.00 0.00
300,888.00 0.00
648,396.00 0.00
192,192.00 0.00
1,614,900.00 0.00
28,350.00 0.00
11,907.00 0.00
678,600.00 0.00
678,600.00 0.00
671,400.00 0.00
498,150.00 0.00
Page 74 of 161
WP-07
261,300.00 0.00
148,200.00 0.00
574,140.00 0.00
150,000.00 0.00
5,957,640.00 0.00
2,515,200.00 0.00
7,137,000.00 0.00
3,563,118.00 0.00
674,856.00 0.00
1,638,000.00 0.00
3,645,660.00 0.00
585,000.00 0.00
Page 75 of 161
WP-07
149,220.00 0.00
368,640.00 0.00
155,801.40 0.00
51,556,293.00 0.00
580,608,000.00 132,590,123.35
Page 76 of 161
RESIDENTIAL BUILDINGS-1
1.1 Mobilization/Demobilization LOT 1.00
1.2.1 Temporary Barracks LOT 1.00
1.2.2 Temporary Warehouse LOT 1.00
1.2.3 Temporary Office LOT 1.00
1.3 Engineers & Staff incl. Safety Officer and Aide LOT 1.00
1.4.1 Material Testing LOT 1.00
1.4.2 Surveying & Inspection Services LOT 1.00
1.4.3 Concrete & Rebar Testing LOT 1.00
1.5.1 Electricity LOT 1.00
1.5.2 Water LOT 1.00
1.5.3 Communication LOT 1.00
1.6.1 Crane LOT 1.00
1.6.3 Support Equipment (Trucks/Payloaders/etc.) LOT 1.00
1.7 Security & Safety Measures LOT 1.00
1.7.1 Security Guards LOT 1.00
1.7.3 Safety Signages LOT 1.00
1.7.4 Security Lightings LOT 1.00
1.8 Housekeeping
1.8.1 *Housekeeping LOT 1.00
1.8.2 *Disposal of Debris and Waste LOT 1.00
1.9.1 Contractor All Risk Insurance (CARI) LOT 1.00
1.9.2 Surety Bond (20%) LOT 1.00
1.9.3 Performance Bond (25%) LOT 1.00
1.9.4 Guarantee Bond (10%) LOT 1.00
1.9.5 Group Personal Accident Insurance (GPAI) LOT 1.00
1.10 Permits
1.10.1 Building Permit (Gen Con Legwork Only, Fees by Owner) LOT 1.00
1.10.2 Occupancy Permit LOT 1.00
1.10.3 DOLE Permits LOT 1.00
1.11 Combined Services Drawing (CSD) LOT 1.00
1.12 As-Built Plans LOT 1.00
Others (Siteworks)
2 STRUCTURAL WORKS
2.1 CIVIL WORKS
2.1.1 EXCAVATION
2.1.1.1 Column Footing cu.m. 1,043.67
2.1.1.2 Footing Tie Beam cu.m. 3,873.94
2.1.2.1 Column Footing cu.m. 991.49
2.1.3.2 Footing Tie Beam cu.m. 19.21
2.1.3.3 Slab on Fill cu.m. 188.96
2.1.3.4 SOIL POISOINING
2.1.3.5 Slab-On-Fill sq.m. 6,048.00
2.1.4.1 Slab-On-Fill sq.m. 6,048.00
2.1.5 Waterproofing 0.00
2.1.6 T&B sq.m. 497.64
2.1.7 Balcony sq.m. 437.58
2.1.8 Layout/board skating lot 1.00
2.1.9 Grading and Leveling lot 1.00
2.1.10 Damp proofing sq.m. 1,500.00
2.1.11 Dewatering lot 1.00
2.2 CONCRETE WORKS

2.2.2 Column Footing cu.m. 139.21
2.2.3 Footing Tie Beam cu.m. 83.49
2.2.4 Pedestal Column cu.m. 56.74
2.2.5 Floor Slab cu.m. 796.61
2.2.6 Stairs cu.m. 54.43

2.3.1 Isolated Footings kgs 7,344.30
2.3.2 Footing Tie Beam kgs 47,727.94
2.3.3 Pedestal Column kgs 5,034.68
2.3.4 Floor Slab kgs 37,609.88
2.3.5 Stairs kgs 2,624.20
2.4 Formworks
2.4.1 Foundation sq.m. 181.37
2.4.2 Footing Tie Beam sq.m. 507.36
2.4.3 Pedestal Column sq.m. 384.38
2.4.4 Stairs sq.m. 195.96
2,5 STEEL WORKS

2.5.1 Base Plates kgs 5,738.88
2.5.1.1 Steel Column kgs 144,565.16
2.5.1.2 Steel Beams kgs 356,640.89
2.5.1.3 Floor Slab sq.m. 4,560.00
2.5.1.5 12mm Anchor Bolts pcs 576.00
2.5.1.6 25mm thk Ear Plate kgs 7,077.17
2.6 ROOFING WORKS

2.6.1 Roof Framing kgs 2,081.00
2.6.2 Roofing Sheet
2.6.2.1 Roofing ga. 24 rib type g I sq.m 1,650.00
2.6.2.2 Insulation sqm 1,650.00
2.6.2.3 Gutters m 164.00
2.6.2.4 Plain sheet m 120.00
3.1 FLOOR FINISHES
3.1.1 600X600 Homogenous Tiles, Polished ( FF-1) sq.m. 1,095.84
3.1.2 2mmX940X180 Vinyl Tiles, Wood Grained Finish ( FF-2) sq.m. 3,060.72
3.1.3 300x300 Ceramic Floor Tiles for Toilets (FF-3) sq.m. 776.88
3.1.4 300x300 Non-skid Tiles for Balcony (FF-4) sq.m. 477.36
3.1.5 300x300 Non-skid Tiles for stair landings ( FF-5) sq.m. 30.80
3.1.6 300x300 Non-skid Tiles for stairs (FF-6) sq.m. 30.80
3.1.7 300x300 Non-skid Tiles for Front Porch (FF-7) sq.m. 95.64
3.1.8 Stone Finish for Exterior Walk Area (FF-80 sq.m. 103.70
3.1.9 Floor topping sq.m 6,000.00
3,2 WALL FINISHES

3.2.1 INTERIOR
3.2.1.1 SRC Partition Wall sq.m. 5,070.00
3.2.1.2 Plastering sq.m. 5,936.00
3.2.1.3 Semi-Gloss Latex Painted for SRC Wall sq.m. 5,936.00
3.2.1.4 EXTERIOR
3.2.1.6 Plastering sq.m. 2,735.00
3.3 Dry Wall sq.m. 1,719.90
3.3.1 Semi-Gloss Latex Painted for Dry Wall sq.m. 3,439.80
3.3.2 300x300 Ceramic Tile Finish sq.m. 1,100.00
3.3.4 50x50mm Tubular Metal Painted Finish sq.m. 424.80
3.3.5 Balcony and star railings sq.m. 263.00
3.4 CEILING WORKS

3.4.1.1 Semi-Gloss Latex Painted sq.m. 4,247.88
3.4.2 Ceiling Works sq.m. 477.36
3.4.2.1 Flat Latex Painted sq.m. 477.36
3.4.3.1 Ceiling Works sq.m. 776.88

3.5.1 WINDOWS
3.5.1.1 Fixed Clear Glass Window 8.85m (W) X 2.45m (H) W-1 SET 1.00
3.5.2 Awning Clear Glass Window ( 0.60m W X 1.20 m H) W-2 SET 78.00
3.5.3 Casement Window 2.40m W X 1.20m ( H) - W-4 SET 8.00
3.5.1.3 Casement Window 1.20m W X 1.20m ( H) - W-5 SET 8.00
3.5.4 Awning Clear Glass Window ( 0.60m W X .70 m H) W-6 SET 8.00
3.5.2 DOORS
3.5.2.1 Double Glass Door with Aluminum Frame 1.80m X 2.40m( D-1 ) SET 2.00
3.5.2.2 Swing Type Panel Door 0.90 m X 2.10 m ( D-2 ) SET 3.00
3.5.2.3 Swing Type Metal Door Door 0.90 m X 2.10 m ( D-3 ) SET 8.00
3.5.2.6 Swing Type Panel Door Toilet 0.70 m X 2.10 m ( D-6 ) SET 156.00
3.5.2.8 Fire Rated metal Flush Door 1.8 m X 2.10 m ( D-8) SET 2.00
3.6 CANOPY
3.6.1 125mm thk Metal Deck with concrete topping . sq.m. 56.50
3.6.2 Concreting cu.m. 3.11
3.6.3 Rebars kgs 467.50
3.7 WATERPROOFING
3.7.1 Toilets sq.m. 1,254.24
3.7.2 External Walls sq.m 56.50
3.7.3 Canopy sq.m. 2,940.00
3.8.1 Beams and columns sqm 3,000.00

3.8.2 Roof framing sqm 2,200.00
3.8.3 Tubulars sqm 800.00
3.8.4 Column cladding sqm 1,000.00
4 ELECTRICAL WORKS
4.1.1 Testing and Commissioning lot 1.00
4.2 CIVIL WORK

4.2.1 Excavation Work for Duct Bank lot 1.00
4.2.2 Concrete Pedestal lot 1.00
4.2.3 Concrete Encasement lm 35.00
4.3 MAIN FEEDER

4.3.1 100mmø IMC Pipe pcs 40.00
4.3.3 110mmø PVC Pipe pcs 85.00
4.3.4 110mmø PVC Elbow pcs 54.00
4.3.7 Wire 250mm² THHN lm 1,890.00
4.3.8 Wire 200mm² THHN lm 750.00
4.3.9 Wire 38mm² THHN lm 890.00
4.3.10 Wire 30mm² THHN lm 798.00
4.3.11 Wire 22mm² THHN lm 480.00
4.3.12 Wire 14mm² THHN lm 650.00
4.3.13 Wire 8.0mm² THHN lm 530.00
4.3.14 Fiitings/Pullnbox lot 1.00

4.4.1.1 20mmø PVC Pipe pcs 11,300.00
4.4.1.2 20mmø PVC Adapter with locknut prs 8,490.00
4.4.1.3 15mmø FMC lm 2,490.00
4.4.1.4 15mmø FMC Connector pcs 2,490.00
4.4.1.5 Utility box,ga.#16 pcs 1,325.00
4.4.1.6 Junction box ga.#16 pcs 2,420.00
4.4.1.7 Square box, ga.#16 pcs 500.00
4.4.1.8 Wire 3.5mm² THHN lm 75,004.42
4.4.1.9 Wire 5.5mm² THHN lm 40,000.00
4.5 Wiring Devices

4.5.1 Duplex Convenience outlet, grounding type (HD) sets 511.00
4.5.2 C.O . Ref, grounding type sets 80.00
4.5.3 C.O . Washing Machine, grounding type sets 78.00
4.5.4 C.O . Water Heater, grounding type sets 156.00
4.5.5 Range Outlet sets 78.00
4.5.6 One gang, one way switch, sets 256.00
4.5.7 Two gang, one way switch, sets 54.00
4.5.8 Three gang, one way switch, sets 180.00
4.5.9 Three way, one way switch, sets 8.00

4.6.1 Downlight sets 158.00
4.6.2 LED Pinlight sets 1,470.00
4.6.3 Flourescent 40W sets 474.00
4.6.4 2X9W Downlight sets 160.00

MCB assy 1.00
4.7.1 Main: 2500AT,3P,400V,65 KAIC
4.7.2 MDPGM assy 1.00

Brch: 4- 600AT,3P,400V
1 - 800AT,3P,400V
4.7.3 MDPGA assy 1.00
Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 100AT,3P,400V
4.7.4 MDPGB assy 1.00

Main: 400AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 100AT,3P,400V
1 - 50AT,3P,400V
4.7.5 MDPA2 assy 1.00

Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 125AT,3P,400V
4.7.6 MDPB2 assy 1.00

Main: 400AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 125AT,3P,400V
4.7.7 MDPA3 assy 1.00

Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 125AT,3P,400V
4.7.8 MDPB3 assy 1.00

Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 125AT,3P,400V
4.7.9 MDPA4 assy 1.00

Main: 600AT,3P,400V
Brch: 2- 400AT,3P,400V
1 - 225AT,3P,400V
1 - 125AT,3P,400V
4.76.10 MDPB4 assy 1.00

Main: 400AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 125AT,3P,400V
1 - 50AT,3P,400V
4.7.11 PANEL PAG assy 1.00
Main: 300AT,3P,400V
Brch: 15- 30AT,1P,230V
27 - 40AT,1P,230V
4.7.12 PANEL PAA assy 1.00

Main: 300AT,3P,400V
Brch: 12- 15AT,1P,230V
19 - 20AT,1P,230V
3 - 30AT,1P,230V
4.7.13 PANEL PAH assy 1.00

Main: 300AT,3P,400V
Brch: 15- 30AT,1P,230V
27 - 40AT,1P,230V
4.7.14 PANEL PAD assy 1.00

Main: 300AT,3P,400V
Brch: 12- 15AT,1P,230V
19 - 20AT,1P,230V
3 - 30AT,1P,230V
4.7.15 PANEL PC2 assy 1.00

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
20 - 20AT,1P,230V
8 - 30AT,1P,230V
4.7.16 PANEL PA2 assy 1.00

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V
4.7.17 PANEL PB2 assy 1.00

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
21 - 20AT,1P,230V
8 - 30AT,1P,230V
4.7.18 PANEL PD2 assy 1.00

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
20 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
21 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
20 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
21 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V
4.7.27 NEMA3R,800AT,3P,400V 1.00

4.7.28 NEMA3R,40AT,1P,230V 78.00
4.7.29 NEMA3R,50AT,3P,230V 3.00
4.8.1 Lightning Arrester assy 1.00
4.8.2 Ground Bus Terminal 6.25x50x400mm assy 1.00
4.8.3 Ground Rod 20mmØ x 3000mm pcs 3.00
4.8.4 Ground Well with Cover pcs 3.00
4.8.5 BCW, 100mm² lm 80.00
Miscellaneous LOT 1.00
Hanger and Support LOT 1.00
AUXILLIARY WORKS
CCTV Camera
4.9.1.1 75mmø PVC Pipe pcs 4.00
4.9.1.2 Pullbox 200mmX400mmX400mm pcs 3.00
4.9.1.3 20mmø PVC Pipe pcs 850.00
4.9.1.4 20mmø PVC Adapter with locknut prs 90.00
4.9.1.5 Junction box ga.#16 pcs 44.00
4.9.1.6 Square box, ga.#16 pcs 15.00
4.9.1.7 15mmø FMC lm 44.00
4.9.1.8 15mmø FMC Connector pcs 44.00
4.9.1.9 UTP CAT5 boxes 12.00

4.9.2.2 15mmø EMT Pipe pcs 1,200.00
4.9.2.4 15mmø EMT Connector pcs 230.00
4.9.2.5 15mmø EMT Coupling pcs 800.00
4.9.2.7 Square box, ga.#16 pcs 24.00
4.9.2.8 15mmø FMC lm 81.00
4.9.2.10 TF Wire #18 rls 16.00

4.11.1 FDAS Panel assy 1.00
4.11.2 Smoke Detector sets 114.00
4.11.3 Heat Detector sets 81.00
4.11.4 Manual Pull Station sets 12.00
4.11.5 Strobe Light sets 12.00
4.11.6 End of Line sets 12.00
4.12 Miscellaneous lot 1.00

4.12.1 Hanger and Support lot 1.00

accessories, supports and other miscellaneous items necessary to

Galvanize Iron (G.I) pipe, seamless, sched. 40, grade A, standard
weight, conforming to ASTM A-120 or A53 including fittings, elbows,
tees and reducers,sleeves, insulation, hangers and supports, leak
testing and all other necessary accessories and connections to
5.1.1 75 mm diameter (4") m 15.00
5.1.2 65 mm diameter (3") m 383.00
5.1.3 50 mm diameter (2") m 256.00
5.1.4 G.I. Fittings lot 1.00

Polypropylene random (PPR) pipes, PN20, including fittings, elbows,
tees, reducers, hangers & support, sleeves, painting and all other
5.1.5 32 mm diameter (1") m 1,471.00
5.1.6 25 mm diameter (3/4") m 104.00
5.1.7 20 mm diameter (1/2") m 280.00
5.1.9 PPR Fittings lot 1.00
5.1.10 Gate valve
5.1.11 75 mm diameter (4") pc/s 1.00
5.1.12 65 mm diameter (3") pc/s 7.00
5.1.13 50 mm diameter (2") pc/s 6.00
5.1.14 40 mm diameter (1 1/2") pc/s 1.00
5.1.15 25 mm diameter (1") pc/s 74.00
5.1.16 Check Valve
5.1.17 75 mm diameter (3") pc/s 1.00
5.1.18 50 mm diameter (2") pc/s 2.00
5.1.19 Float Valve
5.1.20 75 mm diameter (3") pc/s 4.00
5.1.21 Water Meter
5.1.22 75 mm diameter (3") pc/s 1.00
5.1.23 25 mm diameter (1") pc/s 78.00
5.1.24 Pressure Gauge pc/s 5.00
5.1.25 Hose bibb 15mm pc/s 1.00
5.1.26 Hangers, Support and Braces lot 1.00
5.1.27 Testing Works lot 1.00

Supply and installation of Sanitary, Waste and Vent System, including
Polyvinyl chloride (PVC) pipes, Series 1000, conforming to ASTM
D2729, including fittings, elbows, tees, reducers, hangers & support,
sleeves, painting and all other necessary accessories to complete the
system.
5.2.1 200 mm diameter (8") m 235.00
5.2.2 100 mm diameter (4") m 257.00
5.2.3 75 mm diameter (3") m 185.00
5.2.4 50 mm diameter (2") m 670.00
5.2.6 PVC Fittings lot 1.00
5.3.1 Polyvinyl chloride (PVC) pipes, Series 1000, conforming to ASTM D2729, i m 275.00
5.3.2 200 mm diameter (8") m 90.00
5.3.3 150 mm diameter (6") m 415.00
5.3.4 100 mm diameter (4") m 352.00
lot 1.00
PVC Fittings
5.3.6 Polyvinyl chloride (PVC) pipes, Blue, Class 150, including fittings, elbo m 90.00
5.3.7 other pipe sizes (specify below) lot 1.00
PVC Fittings
5.3.8 Floor Drain pc/s 156.00
50 mm diameter (2")
5.3.9 Shower Drain pc/s 156.00
50 mm diameter (2")
5.3.10 Floor cleanout pc/s 60.00
5.3.11 Roof Drain/Deck Drain pc/s 41.00
5.3.12 Trench Grating Cover pc/s 26.00
1000mm x 300mm
5.3.13 Manhole Cover pc/s 2.00
5.3.14 500mm x 500mm lot 1.00
5.3.15 Hangers, Support and Braces lot

5.4.1 Water closet (tank type) complete with cistern, seat, pc/s 156.00
5.4.2 lavatories; complete with faucet, all pc/s 80.00

5.4.3 Shower sets; complete with mixing valves, shower pc/s 156.00
5.4.4 Kitchen Sink/ shelves pc/s 78.00
5.4.5 Counter pc/s 78.00
5.4.6 GreaseTrap pc/s 78.00
5.5 EQUIPMENT
5.5.1 Supply and installation of the following equipment: unit/s 2.00
5.5.2 as shown on details and plans:Stainless Steel unit/s 2.00
5.5.3 Bladder/ hydropneumatic Tank, 220 Gals. Capacity unit/s 2.00
5.5.4 Booster Pump 1.5HP lot 2.00
5.5.5 Transfer Pumps lot 1.00

UNIT RATE (PHP) %
UNIT RATE (PHP) AMOUNT (PHP)
MATERIALS LABOR WORDONE
500,000.00 500,000.00 500,000.00 50%

0.00
250,000.00 250,000.00 250,000.00 70%
200,000.00 200,000.00 200,000.00 70%
150,000.00 150,000.00 150,000.00 70%
1,000,000.00 1,000,000.00 1,000,000.00
350,000.00 350,000.00 350,000.00 50%

150,000.00 150,000.00 150,000.00 50%
150,000.00 150,000.00 150,000.00
1,500,000.00 1,500,000.00 1,500,000.00

500,000.00 500,000.00 500,000.00 20%
70,000.00 70,000.00 70,000.00
1,500,000.00 1,500,000.00 1,500,000.00 20%

0.00 0.00 0.00
2,500,000.00 2,500,000.00 2,500,000.00 80%
300,000.00 300,000.00 300,000.00
350,000.00 350,000.00 350,000.00
25,000.00 25,000.00 25,000.00

150,000.00 150,000.00 150,000.00 20%
250,000.00 250,000.00 250,000.00 10%

650,000.00 650,000.00 650,000.00 100%
500,000.00 500,000.00 500,000.00 100%

250,000.00 250,000.00 250,000.00 100%
250,000.00 250,000.00 250,000.00 100%
250,000.00 250,000.00 250,000.00 100%
300,000.00 300,000.00 300,000.00
500,000.00 500,000.00 500,000.00 100%

200,000.00 200,000.00 200,000.00
50,000.00 50,000.00 50,000.00 100%
2,000,000.00 2,000,000.00 2,000,000.00

50,000.00 50,000.00 50,000.00
14,895,000.00
500.00 500.00 521,835.60 100%
500.00 500.00 1,936,968.00 100%
500.00 500.00 495,743.82 100%

500.00 500.00 1,840,119.60 100%
1,000.00 500.00 1,500.00 65,685.60 100%

1,000.00 500.00 1,500.00 28,814.40 100%
1,000.00 500.00 1,500.00 283,446.00
0.00
120.00 50.00 170.00 1,028,160.00
0.00
80.00 50.00 130.00 786,240.00
0.00 0.00
350.00 50.00 400.00 199,056.00
80.00 50.00 130.00 56,885.40
150,000.00 150,000.00 150,000.00
250,000.00 250,000.00 250,000.00
100.00 100.00 150,000.00
350,000.00 350,000.00 350,000.00 100%
5,500.00 1,000.00 6,500.00 904,878.00 100%

5,500.00 1,000.00 6,500.00 542,692.80
5,500.00 1,000.00 6,500.00 368,799.60
5,500.00 1,000.00 6,500.00 5,177,938.94
5,000.00 1,000.00 6,000.00 326,580.00
43.00 17.20 60.20 442,126.64 100%

43.00 17.20 60.20 2,873,222.03 70%
43.00 17.20 60.20 303,087.82 70%
43.00 17.20 60.20 2,264,114.57 0%
43.00 17.20 60.20 157,976.84 0%
700.00 280.00 980.00 177,740.64 100%

700.00 280.00 980.00 497,216.72
700.00 280.00 980.00 376,696.32
700.00 280.00 980.00 192,040.80
65.00 26.00 91.00 522,238.08 70%

65.00 26.00 91.00 13,155,429.92 70%
65.00 26.00 91.00 32,454,320.72 70%
620.00 248.00 868.00 3,958,080.00
850.00 340.00 1,190.00 685,440.00 70%

65.00 26.00 91.00 644,022.29 70%
65 26 91.00 189,371.00
600 200 800.00 1,320,000.00
80 50 130.00 214,500.00
1000 400 1,400.00 229,600.00
400 200 600.00 72,000.00
76,193,068.15
1,325.00 250.00 1,575.00 1,725,948.00

1,200.00 250.00 1,450.00 4,438,044.00
1,100.00 250.00 1,350.00 1,048,788.00
1,300.00 250.00 1,550.00 739,908.00
1,300.00 250.00 1,550.00 47,740.00
1,300.00 250.00 1,550.00 47,740.00
1,300.00 250.00 1,550.00 148,242.00
950.00 250.00 1,200.00 124,440.00
200.00 200.00 400.00 2,400,000.00
1,200.00 300.00 1,500.00 7,605,000.00

350.00 150.00 500.00 2,968,000.00
350.00 200.00 550.00 3,264,800.00
1,200.00 300.00 1,500.00 4,102,500.00

350.00 150.00 500.00 1,367,500.00
400.00 200.00 600.00 1,800,000.00
650.00 260.00 910.00 1,565,109.00
350.00 200.00 550.00 1,891,890.00
1,100.00 250.00 1,350.00 1,485,000.00
1,100.00 250.00 1,350.00 2,317,950.00
4,500.00 1,800.00 6,300.00 2,676,240.00
3,500.00 500.00 4,000.00 1,052,000.00
350.00 200.00 550.00 2,336,334.00
700.00 280.00 980.00 467,812.80

350.00 200.00 550.00 262,548.00
700.00 280.00 980.00 761,342.40

350.00 200.00 550.00 427,284.00
700.00 280.00 980.00 118,658.40

350.00 200.00 550.00 66,594.00
50,000.00 8,000.00 58,000.00 58,000.00

4,500.00 1,800.00 6,300.00 491,400.00
11,000.00 4,400.00 15,400.00 123,200.00
8,000.00 3,200.00 11,200.00 89,600.00
5,000.00 2,000.00 7,000.00 56,000.00
3,000.00 1,200.00 4,200.00 33,600.00
45,000.00 18,000.00 63,000.00 126,000.00

10,000.00 2,000.00 12,000.00 36,000.00
10,000.00 4,000.00 14,000.00 112,000.00
10,000.00 4,000.00 14,000.00 112,000.00
10,000.00 4,000.00 14,000.00 1,092,000.00
11,000.00 4,400.00 15,400.00 2,402,400.00
11,000.00 4,400.00 15,400.00 1,201,200.00
11,000.00 4,400.00 15,400.00 30,800.00
11,000.00 4,400.00 15,400.00 246,400.00
800.00 320.00 1,120.00 63,280.00

5,000.00 1,550.00 6,550.00 20,354.13
43.00 17.20 60.20 28,143.50
700.00 200.00 900.00 1,128,816.00

700.00 200.00 900.00 50,850.00
800.00 200.00 1,000.00 2,940,000.00
400.00 300.00 700.00 2,100,000.00

400.00 200.00 600.00 1,320,000.00
400.00 200.00 600.00 480,000.00
400.00 200.00 600.00 600,000.00
62,199,456.23
5,000.00 10,000.00 15,000.00 15,000.00
20,000.00 100,000.00 120,000.00 120,000.00

70,000.00 25,000.00 95,000.00 95,000.00
5,000.00 2,000.00 7,000.00 245,000.00
0.00
0.00
3,500.00 1,400.00 4,900.00 196,000.00
3,250.00 1,300.00 4,550.00 182,000.00
750.00 300.00 1,050.00 89,250.00
320.00 128.00 448.00 24,192.00
783.00 313.00 1,096.00 27,400.00
1,250.00 500.00 1,750.00 43,750.00
1,200.00 520.00 1,720.00 3,250,800.00
1,150.00 460.00 1,610.00 1,207,500.00
298.00 119.00 417.00 371,130.00
180.00 72.00 252.00 201,096.00
123.00 49.00 172.00 82,560.00
94.00 38.00 132.00 85,800.00
50.00 20.00 70.00 37,100.00
50,000.00 20,000.00 70,000.00 70,000.00
80.00 32.00 112.00 1,265,600.00

15.00 5.00 20.00 169,800.00
24.00 9.00 33.00 82,170.00
20.00 8.00 28.00 69,720.00
40.00 15.00 55.00 72,875.00
50.00 20.00 70.00 169,400.00
85.00 34.00 119.00 59,500.00
24.00 9.00 33.00 2,475,146.00
38.00 14.00 52.00 2,080,000.00
350.00 100.00 450.00 229,950.00

300.00 100.00 400.00 32,000.00
300.00 100.00 400.00 31,200.00
300.00 100.00 400.00 62,400.00
1,000.00 100.00 1,100.00 85,800.00
150.00 100.00 250.00 64,000.00
200.00 100.00 300.00 16,200.00
300.00 100.00 400.00 72,000.00
350.00 100.00 450.00 3,600.00
1,200.00 300.00 1,500.00 237,000.00

1,000.00 300.00 1,300.00 1,911,000.00
1,200.00 300.00 1,500.00 711,000.00
1,200.00 300.00 1,500.00 240,000.00
800,000.00 20,000.00 820,000.00 820,000.00
800,000.00 20,000.00 820,000.00 820,000.00
85,000.00 5,000.00 90,000.00 90,000.00
85,000.00 5,000.00 90,000.00 90,000.00
85,000.00 5,000.00 90,000.00 90,000.00
85,000.00 5,000.00 90,000.00 90,000.00
85,000.00 5,000.00 90,000.00 90,000.00

85,000.00 5,000.00 90,000.00 90,000.00
95,000.00 5,000.00 100,000.00 100,000.00
85,000.00 5,000.00 90,000.00 90,000.00
70,000.00 5,000.00 75,000.00 75,000.00
60,000.00 5,000.00 65,000.00 65,000.00
60,000.00 5,000.00 65,000.00 65,000.00
60,000.00 5,000.00 65,000.00 65,000.00
60,000.00 5,000.00 65,000.00 65,000.00
60,000.00 5,000.00 65,000.00 65,000.00
60,000.00 5,000.00 65,000.00 65,000.00

70,000.00 5,000.00 75,000.00 75,000.00
60,000.00 5,000.00 65,000.00 65,000.00
70,000.00 5,000.00 75,000.00 75,000.00
60,000.00 5,000.00 65,000.00 65,000.00
70,000.00 5,000.00 75,000.00 75,000.00
60,000.00 5,000.00 65,000.00 65,000.00
70,000.00 5,000.00 75,000.00 75,000.00
60,000.00 5,000.00 65,000.00 65,000.00
70,000.00 5,000.00 75,000.00 75,000.00
50,000.00 4,000.00 54,000.00 54,000.00

4,000.00 500.00 4,500.00 351,000.00
5,000.00 500.00 5,500.00 16,500.00
150,000.00 20,000.00 170,000.00 170,000.00
5,000.00 1,000.00 6,000.00 6,000.00
2,500.00 500.00 3,000.00 9,000.00
5,000.00 500.00 5,500.00 16,500.00
610.00 244.00 854.00 68,320.00
50,000.00 20,000.00 70,000.00 70,000.00
100,000.00 40,000.00 140,000.00 140,000.00
550.00 220.00 770.00 3,080.00

1,200.00 500.00 1,700.00 5,100.00
80.00 32.00 112.00 95,200.00
15.00 5.00 20.00 1,800.00
50.00 20.00 70.00 3,080.00
85.00 34.00 119.00 1,785.00
24.00 9.00 33.00 1,452.00
20.00 8.00 28.00 1,232.00
5,800.00 2,300.00 8,100.00 97,200.00
165.00 66.00 231.00 277,200.00

1,200.00 500.00 1,700.00 6,800.00
25.00 8.00 33.00 7,590.00
20.00 8.00 28.00 22,400.00
50.00 20.00 70.00 5,670.00
85.00 34.00 119.00 2,856.00
24.00 9.00 33.00 2,673.00
20.00 8.00 28.00 2,268.00
2,500.00 1,000.00 3,500.00 56,000.00
530,000.00 50,000.00 580,000.00 580,000.00

3,500.00 500.00 4,000.00 456,000.00
3,500.00 500.00 4,000.00 324,000.00
7,000.00 500.00 7,500.00 90,000.00
4,000.00 500.00 4,500.00 54,000.00
500.00 200.00 700.00 8,400.00
30,000.00 10,000.00 40,000.00 40,000.00

50,000.00 12,000.00 62,000.00 62,000.00
23,063,045.00
1,771 708 2,479.40 37,191.00
1,144 458 1,601.60 613,412.80
915 366 1,281.00 327,936.00
195,600 78,240 273,840.00 273,840.00
520.00 208.00 728.00 1,070,888.00

340.00 136.00 476.00 49,504.00
220.00 88.00 308.00 86,240.00
360,810.00 144,324.00 505,134.00 505,134.00
12,880.00 1,200.00 14,080.00 14,080.00

8,971.00 500.00 9,471.00 66,297.00
4,820.00 300.00 5,120.00 30,720.00
2,890.00 300.00 3,190.00 3,190.00
1,876.00 200.00 2,076.00 153,624.00
10,130.00 1,200.00 11,330.00 11,330.00

5,850.00 300.00 6,150.00 12,300.00
25,390.00 1,200.00 26,590.00 106,360.00
28,100.00 3,500.00 31,600.00 31,600.00

6,810.00 2,724.00 9,534.00 743,652.00
450.00 100.00 550.00 2,750.00
780.00 100.00 880.00 880.00
258,712.00 103,484.80 362,196.80 362,196.80
50,000.00 50,000.00 50,000.00
1,220.00 488.00 1,708.00 401,380.00

372.00 148.80 520.80 133,845.60
279.00 111.60 390.60 72,261.00
130.00 52.00 182.00 121,940.00
222,670.00 89,068.00 311,738.00 311,738.00
87,420.00 34,968.00 122,388.00 122,388.00

50,000.00 50,000.00 50,000.00
0.00
1,220.00 488.00 1,708.00 469,700.00
796.00 318.40 1,114.40 100,296.00
372.00 148.80 520.80 216,132.00
130.00 52.00 182.00 64,064.00
384,500.00 153,800.00 538,300.00 538,300.00
75.00 30.00 105.00 9,450.00
2,835.00 1,134.00 3,969.00 3,969.00
1,250.00 200.00 1,450.00 226,200.00
1,250.00 200.00 1,450.00 226,200.00
3,530.00 200.00 3,730.00 223,800.00
3,850.00 200.00 4,050.00 166,050.00
3,150.00 200.00 3,350.00 87,100.00
23,500.00 1,200.00 24,700.00 49,400.00

136,700.00 54,680.00 191,380.00 191,380.00
265,814.00 106,325.60 372,139.60 0.00
50,000.00 50,000.00 50,000.00
11,980.00 750.00 12,730.00 1,985,880.00
9,730.00 750.00 10,480.00 838,400.00
14,500.00 750.00 15,250.00 2,379,000.00
15,000.00 227.00 15,227.00 1,187,706.00
2,500.00 384.00 2,884.00 224,952.00
5,000.00 2,000.00 7,000.00 546,000.00
562,500.00 45,110.00 607,610.00 1,215,220.00
89,700.00 7,800.00 97,500.00 195,000.00

12,870.00 12,000.00 24,870.00 49,740.00
45,890.00 15,550.00 61,440.00 122,880.00
37,595.00 14,338.80 51,933.80 51,933.80
17,185,431.00
193,536,000.00
WP-07
Total Amount
(PHP)
250,000.00
175,000.00
140,000.00
105,000.00
-
175,000.00
75,000.00
0.00
-
0.00
100,000.00
0.00
300,000.00
2,000,000.00
0.00
0.00
0.00
30,000.00
-
25,000.00
650,000.00
500,000.00
250,000.00
250,000.00
250,000.00
0.00
500,000.00
0.00
50,000.00
0.00
0.00
5,825,000.00
521,835.60
1,936,968.00
495,743.82
1,840,119.60
65,685.60
28,814.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
350,000.00
904,878.00
0.00
0.00
0.00
0.00
442,126.64
2,011,255.42
212,161.47
0.00
0.00
177,740.64
0.00
0.00
0.00
365,566.66
9,208,800.95
22,718,024.50
0.00
479,808.00
450,815.60
0.00
0.00
0.00
0.00
0.00
42,210,344.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,035,344.90
1.8 Housekeeping
1.10 Permits
Others (Siteworks)
2 STRUCTURAL WORKS
2.1 CIVIL WORKS
2.1.1 EXCAVATION
2.1.2 Column Footing cu.m. 1,043.67
2.1.3 Footing Tie Beam cu.m. 3,873.94
2.1.5.3 Slab on Fill cu.m. 188.96
2.1.6 SOIL POISOINING
2.1.6.1 Slab-On-Fill sq.m. 6,048.00
2.1.7.1 Slab-On-Fill sq.m. 6,048.00
2.1.7.2 Waterproofing 0.00
2.1.7.3 T&B sq.m. 497.64
2.1.8 Balcony sq.m. 437.58
2.2 CONCRETE WORKS

2.2.6 Stairs cu.m. 54.43

2.3.1 Iisolated Footings kgs 7,344.30
2.3.5 Stairs kgs 2,624.20
2.4 Formworks
2.4.4 Stairs sq.m. 195.96
2,5 STEEL WORKS

2.5.1.2 Steel Beams kgs 356,640.89
2.5.1.3 Floor Slab sq.m. 4,560.00
2.6 ROOFING WORKS

2.6.2 Roofing Sheet
2.6.2.3 Gutters m 164.00
2.6.2.4 Plain sheet m 120.00
3.1 FLOOR FINISHES
3,2 WALL FINISHES

3.2.1 INTERIOR
3.2.1.2 Plastering sq.m. 5,936.00
3.2.1.4 EXTERIOR
3.2.1.6 Plastering sq.m. 2,735.00
3.3 Dry Wall sq.m. 1,719.90
3.4 CEILING WORKS

3.4.3 Flat Latex Painted sq.m. 477.36
12mm thk Laminated Gymsum Board, Painted Finish

3.5.1 WINDOWS
3.5.2 DOORS
3.6 CANOPY
3.6.3 Rebars kgs 467.50
3.7 WATERPROOFING
3.7.1 Toilets sq.m. 1,254.24
3.7.3 Canopy sq.m. 2,940.00

4 ELECTRICAL WORKS
4.2 CIVIL WORK

4.3 MAIN FEEDER

4.3.7 Wire 250mm² THHN lm 1,890.00
4.3.8 Wire 200mm² THHN lm 750.00
4.3.9 Wire 38mm² THHN lm 890.00
4.3.10 Wire 30mm² THHN lm 798.00
4.3.11 Wire 22mm² THHN lm 480.00
4.3.12 Wire 14mm² THHN lm 650.00
4.3.13 Wire 8.0mm² THHN lm 530.00

4.4.1.1 20mmø PVC Pipe pcs 11,300.00
4.4.1.3 15mmø FMC lm 2,490.00
4.4.1.7 Square box, ga.#16 pcs 500.00
4.4.1.8 Wire 3.5mm² THHN lm 75,004.42
4.4.1.9 Wire 5.5mm² THHN lm 40,000.00
4.5 Wiring Devices



MCB assy 1.00
4.7.1 Main: 2500AT,3P,400V,65 KAIC

Brch: 4- 600AT,3P,400V
1 - 800AT,3P,400V
Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 100AT,3P,400V

Main: 400AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 100AT,3P,400V
1 - 50AT,3P,400V
4.7.5 MDPA2 assy 1.00

Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 125AT,3P,400V
4.7.6 MDPB2 assy 1.00

Main: 400AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 125AT,3P,400V
4.7.7 MDPA3 assy 1.00

Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 125AT,3P,400V
4.7.8 MDPB3 assy 1.00

Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 125AT,3P,400V
4.7.9 MDPA4 assy 1.00

Main: 600AT,3P,400V
Brch: 2- 400AT,3P,400V
1 - 225AT,3P,400V
1 - 125AT,3P,400V
4.76.10 MDPB4 assy 1.00

Main: 400AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 125AT,3P,400V
1 - 50AT,3P,400V
Main: 300AT,3P,400V
Brch: 15- 30AT,1P,230V
27 - 40AT,1P,230V

Main: 300AT,3P,400V
Brch: 12- 15AT,1P,230V
19 - 20AT,1P,230V
3 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 15- 30AT,1P,230V
27 - 40AT,1P,230V

Main: 300AT,3P,400V
Brch: 12- 15AT,1P,230V
19 - 20AT,1P,230V
3 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
20 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
21 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
20 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
21 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
20 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V
Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
21 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V
4.7.27 NEMA3R,800AT,3P,400V 1.00

4.7.28 NEMA3R,40AT,1P,230V 78.00
4.7.29 NEMA3R,50AT,3P,230V 3.00

4.8.5 BCW, 100mm² lm 80.00
AUXILLIARY WORKS
CCTV Camera
4.9.1.3 20mmø PVC Pipe pcs 850.00
4.9.1.6 Square box, ga.#16 pcs 15.00
4.9.1.7 15mmø FMC lm 44.00
4.9.1.9 UTP CAT5 boxes 12.00

4.9.2.2 15mmø EMT Pipe pcs 1,200.00
4.9.2.7 Square box, ga.#16 pcs 24.00
4.9.2.8 15mmø FMC lm 81.00
4.9.2.10 TF Wire #18 rls 16.00




5.1.1 75 mm diameter (4") m 15.00
5.1.2 65 mm diameter (3") m 383.00
5.1.3 50 mm diameter (2") m 256.00

5.1.5 32 mm diameter (1") m 1,471.00
5.1.6 25 mm diameter (3/4") m 104.00
5.1.7 20 mm diameter (1/2") m 280.00
5.1.10 Gate valve
5.1.11 75 mm diameter (4") pc/s 1.00
5.1.12 65 mm diameter (3") pc/s 7.00
5.1.13 50 mm diameter (2") pc/s 6.00
5.1.14 40 mm diameter (1 1/2") pc/s 1.00
5.1.15 25 mm diameter (1") pc/s 74.00
5.1.16 Check Valve
5.1.17 75 mm diameter (3") pc/s 1.00
5.1.18 50 mm diameter (2") pc/s 2.00
5.1.19 Float Valve
5.1.20 75 mm diameter (3") pc/s 4.00
5.1.21 Water Meter
5.1.22 75 mm diameter (3") pc/s 1.00
5.1.23 25 mm diameter (1") pc/s 78.00

5.2.1 200 mm diameter (8") m 235.00
5.2.2 100 mm diameter (4") m 257.00
5.2.3 75 mm diameter (3") m 185.00
5.2.4 50 mm diameter (2") m 670.00

5.3.1 Polyvinyl chloride (PVC) pipes, Series 1000, conforming to ASTM Dm 275.00
5.3.2 200 mm diameter (8") m 90.00
5.3.3 150 mm diameter (6") m 415.00
5.3.4 100 mm diameter (4") m 352.00
lot 1.00
PVC Fittings
5.3.6 Polyvinyl chloride (PVC) pipes, Blue, Class 150, including fitting m 90.00
PVC Fittings
50 mm diameter (2")
50 mm diameter (2")
1000mm x 300mm
5.3.14 500mm x 500mm lot 1.00


5.5 EQUIPMENT
L BUILDING
WP-07
UNIT RATE (PHP) UNIT RATE % Total Amount

(PHP) AMOUNT (PHP) WORDONE
500,000.00 500,000.00 500,000.00 50% 250,000.00

0.00
250,000.00 250,000.00 250,000.00 70% 175,000.00
200,000.00 200,000.00 200,000.00 70% 140,000.00
150,000.00 150,000.00 150,000.00 70% 105,000.00
1,000,000.00 1,000,000.00 1,000,000.00
-
350,000.00 350,000.00 350,000.00 50% 175,000.00
150,000.00 150,000.00 150,000.00 50% 75,000.00
150,000.00 150,000.00 150,000.00 0.00
-
1,500,000.00 1,500,000.00 1,500,000.00 0.00
500,000.00 500,000.00 500,000.00 20% 100,000.00
70,000.00 70,000.00 70,000.00 0.00
1,500,000.00 1,500,000.00 1,500,000.00 20% 300,000.00

0.00 0.00 0.00
2,500,000.00 2,500,000.00 2,500,000.00 80% 2,000,000.00
300,000.00 300,000.00 300,000.00 0.00
350,000.00 350,000.00 350,000.00 0.00
0.00
25,000.00 25,000.00 25,000.00 0.00
150,000.00 150,000.00 150,000.00 20% 30,000.00
-
250,000.00 250,000.00 250,000.00 10% 25,000.00

650,000.00 650,000.00 650,000.00 100% 650,000.00
500,000.00 500,000.00 500,000.00 100% 500,000.00

250,000.00 250,000.00 250,000.00 100% 250,000.00
250,000.00 250,000.00 250,000.00 100% 250,000.00
250,000.00 250,000.00 250,000.00 100% 250,000.00
300,000.00 300,000.00 300,000.00 0.00
500,000.00 500,000.00 500,000.00 100% 500,000.00
200,000.00 200,000.00 200,000.00 0.00
50,000.00 50,000.00 50,000.00 100% 50,000.00
2,000,000.00 2,000,000.00 2,000,000.00 0.00

50,000.00 50,000.00 50,000.00 0.00
14,895,000.00 5,825,000.00
500.00 500.00 521,835.60 100% 521,835.60

500.00 500.00 1,936,968.00 100% 1,936,968.00
500.00 500.00 495,743.82 0.00

500.00 500.00 1,840,119.60 0.00
1,000.00 500.00 1,500.00 65,685.60 100% 65,685.60

1,000.00 500.00 1,500.00 28,814.40 100% 28,814.40
1,000.00 500.00 1,500.00 283,446.00 0.00
120.00 50.00 170.00 1,028,160.00 0.00

0.00
80.00 50.00 130.00 786,240.00 0.00
0.00 0.00
350.00 50.00 400.00 199,056.00 0.00
80.00 50.00 130.00 56,885.40 0.00
150,000.00 150,000.00 150,000.00 0.00
250,000.00 250,000.00 250,000.00 0.00
100.00 100.00 150,000.00 0.00
350,000.00 350,000.00 350,000.00 100% 350,000.00
5,500.00 1,000.00 6,500.00 904,878.00 100% 904,878.00

5,500.00 1,000.00 6,500.00 542,692.80 0.00
5,500.00 1,000.00 6,500.00 368,799.60 0.00
5,500.00 1,000.00 6,500.00 5,177,938.94 0.00
5,000.00 1,000.00 6,000.00 326,580.00 0.00
43.00 17.20 60.20 442,126.64 100% 442,126.64

43.00 17.20 60.20 2,873,222.03 70% 2,011,255.42
43.00 17.20 60.20 303,087.82 70% 212,161.47
43.00 17.20 60.20 2,264,114.57 0.00
43.00 17.20 60.20 157,976.84 0.00
700.00 280.00 980.00 177,740.64 100% 177,740.64
700.00 280.00 980.00 497,216.72 0.00
700.00 280.00 980.00 376,696.32 0.00
700.00 280.00 980.00 192,040.80 0.00
65.00 26.00 91.00 522,238.08 70% 365,566.66

65.00 26.00 91.00 13,155,429.92 70% 9,208,800.95
65.00 26.00 91.00 32,454,320.72 70% 22,718,024.50
620.00 248.00 868.00 3,958,080.00 0.00
850.00 340.00 1,190.00 685,440.00 70% 479,808.00

65.00 26.00 91.00 644,022.29 70% 450,815.60
65 26 91.00 189,371.00 0.00
600 200 800.00 1,320,000.00 0.00

80 50 130.00 214,500.00 0.00
1000 400 1,400.00 229,600.00 0.00
400 200 600.00 72,000.00 0.00
76,193,068.15 39,874,481.48
1,325.00 250.00 1,575.00 1,725,948.00 0.00

1,200.00 250.00 1,450.00 4,438,044.00 0.00
1,100.00 250.00 1,350.00 1,048,788.00 0.00
1,300.00 250.00 1,550.00 739,908.00 0.00
1,300.00 250.00 1,550.00 47,740.00 0.00
1,300.00 250.00 1,550.00 47,740.00 0.00
1,300.00 250.00 1,550.00 148,242.00 0.00
950.00 250.00 1,200.00 124,440.00 0.00
200.00 200.00 400.00 2,400,000.00 0.00
1,200.00 300.00 1,500.00 7,605,000.00 0.00

350.00 150.00 500.00 2,968,000.00 0.00
350.00 200.00 550.00 3,264,800.00 0.00
1,200.00 300.00 1,500.00 4,102,500.00 0.00

350.00 150.00 500.00 1,367,500.00 0.00
400.00 200.00 600.00 1,800,000.00 0.00
650.00 260.00 910.00 1,565,109.00 0.00
350.00 200.00 550.00 1,891,890.00 0.00
1,100.00 250.00 1,350.00 1,485,000.00 0.00
1,100.00 250.00 1,350.00 2,317,950.00 0.00
4,500.00 1,800.00 6,300.00 2,676,240.00 0.00
3,500.00 500.00 4,000.00 1,052,000.00 0.00
350.00 200.00 550.00 2,336,334.00 0.00
700.00 280.00 980.00 467,812.80 0.00

350.00 200.00 550.00 262,548.00 0.00
700.00 280.00 980.00 761,342.40 0.00

350.00 200.00 550.00 427,284.00 0.00
700.00 280.00 980.00 118,658.40 0.00

350.00 200.00 550.00 66,594.00 0.00
50,000.00 8,000.00 58,000.00 58,000.00 0.00

4,500.00 1,800.00 6,300.00 491,400.00 0.00
11,000.00 4,400.00 15,400.00 123,200.00 0.00
8,000.00 3,200.00 11,200.00 89,600.00 0.00
5,000.00 2,000.00 7,000.00 56,000.00 0.00
3,000.00 1,200.00 4,200.00 33,600.00 0.00
45,000.00 18,000.00 63,000.00 126,000.00 0.00

10,000.00 2,000.00 12,000.00 36,000.00 0.00
10,000.00 4,000.00 14,000.00 112,000.00 0.00
10,000.00 4,000.00 14,000.00 112,000.00 0.00
10,000.00 4,000.00 14,000.00 1,092,000.00 0.00
11,000.00 4,400.00 15,400.00 2,402,400.00 0.00
11,000.00 4,400.00 15,400.00 1,201,200.00 0.00
11,000.00 4,400.00 15,400.00 30,800.00 0.00
11,000.00 4,400.00 15,400.00 246,400.00 0.00
0.00
800.00 320.00 1,120.00 63,280.00 0.00
5,000.00 1,550.00 6,550.00 20,354.13 0.00
43.00 17.20 60.20 28,143.50 0.00
700.00 200.00 900.00 1,128,816.00 0.00

700.00 200.00 900.00 50,850.00 0.00
800.00 200.00 1,000.00 2,940,000.00 0.00
400.00 300.00 700.00 2,100,000.00 0.00

400.00 200.00 600.00 1,320,000.00 0.00
400.00 200.00 600.00 480,000.00 0.00
400.00 200.00 600.00 600,000.00 0.00
62,199,456.23 0.00
5,000.00 10,000.00 15,000.00 15,000.00 0.00
20,000.00 100,000.00 120,000.00 120,000.00 0.00

70,000.00 25,000.00 95,000.00 95,000.00 0.00
5,000.00 2,000.00 7,000.00 245,000.00 0.00
0.00
0.00
3,500.00 1,400.00 4,900.00 196,000.00 0.00
3,250.00 1,300.00 4,550.00 182,000.00 0.00
750.00 300.00 1,050.00 89,250.00 0.00
320.00 128.00 448.00 24,192.00 0.00
783.00 313.00 1,096.00 27,400.00 0.00
1,250.00 500.00 1,750.00 43,750.00 0.00
1,200.00 520.00 1,720.00 3,250,800.00 0.00
1,150.00 460.00 1,610.00 1,207,500.00 0.00
298.00 119.00 417.00 371,130.00 0.00
180.00 72.00 252.00 201,096.00 0.00
123.00 49.00 172.00 82,560.00 0.00
94.00 38.00 132.00 85,800.00 0.00
50.00 20.00 70.00 37,100.00 0.00
50,000.00 20,000.00 70,000.00 70,000.00 0.00
80.00 32.00 112.00 1,265,600.00 0.00

15.00 5.00 20.00 169,800.00 0.00
24.00 9.00 33.00 82,170.00 0.00
20.00 8.00 28.00 69,720.00 0.00
40.00 15.00 55.00 72,875.00 0.00
50.00 20.00 70.00 169,400.00 0.00
85.00 34.00 119.00 59,500.00 0.00
24.00 9.00 33.00 2,475,146.00 0.00
38.00 14.00 52.00 2,080,000.00 0.00
350.00 100.00 450.00 229,950.00 0.00

300.00 100.00 400.00 32,000.00 0.00
300.00 100.00 400.00 31,200.00 0.00
300.00 100.00 400.00 62,400.00 0.00
1,000.00 100.00 1,100.00 85,800.00 0.00
150.00 100.00 250.00 64,000.00 0.00
200.00 100.00 300.00 16,200.00 0.00
300.00 100.00 400.00 72,000.00 0.00
350.00 100.00 450.00 3,600.00 0.00
1,200.00 300.00 1,500.00 237,000.00 0.00

1,000.00 300.00 1,300.00 1,911,000.00 0.00
1,200.00 300.00 1,500.00 711,000.00 0.00
1,200.00 300.00 1,500.00 240,000.00 0.00
800,000.00 20,000.00 820,000.00 820,000.00 0.00
800,000.00 20,000.00 820,000.00 820,000.00 0.00
85,000.00 5,000.00 90,000.00 90,000.00 0.00
85,000.00 5,000.00 90,000.00 90,000.00 0.00
85,000.00 5,000.00 90,000.00 90,000.00 0.00
85,000.00 5,000.00 90,000.00 90,000.00 0.00
85,000.00 5,000.00 90,000.00 90,000.00 0.00

85,000.00 5,000.00 90,000.00 90,000.00 0.00
95,000.00 5,000.00 100,000.00 100,000.00 0.00
85,000.00 5,000.00 90,000.00 90,000.00 0.00
70,000.00 5,000.00 75,000.00 75,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00

60,000.00 5,000.00 65,000.00 65,000.00 0.00
70,000.00 5,000.00 75,000.00 75,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
70,000.00 5,000.00 75,000.00 75,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
70,000.00 5,000.00 75,000.00 75,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
70,000.00 5,000.00 75,000.00 75,000.00 0.00

60,000.00 5,000.00 65,000.00 65,000.00 0.00
70,000.00 5,000.00 75,000.00 75,000.00 0.00
50,000.00 4,000.00 54,000.00 54,000.00 0.00

4,000.00 500.00 4,500.00 351,000.00 0.00
5,000.00 500.00 5,500.00 16,500.00 0.00
150,000.00 20,000.00 170,000.00 170,000.00 0.00

5,000.00 1,000.00 6,000.00 6,000.00 0.00
2,500.00 500.00 3,000.00 9,000.00 0.00
5,000.00 500.00 5,500.00 16,500.00 0.00
610.00 244.00 854.00 68,320.00 0.00
50,000.00 20,000.00 70,000.00 70,000.00 0.00
100,000.00 40,000.00 140,000.00 140,000.00 0.00
550.00 220.00 770.00 3,080.00 0.00

1,200.00 500.00 1,700.00 5,100.00 0.00
80.00 32.00 112.00 95,200.00 0.00
15.00 5.00 20.00 1,800.00 0.00
50.00 20.00 70.00 3,080.00 0.00
85.00 34.00 119.00 1,785.00 0.00
24.00 9.00 33.00 1,452.00 0.00
20.00 8.00 28.00 1,232.00 0.00
5,800.00 2,300.00 8,100.00 97,200.00 0.00
165.00 66.00 231.00 277,200.00 0.00

1,200.00 500.00 1,700.00 6,800.00 0.00
25.00 8.00 33.00 7,590.00 0.00
20.00 8.00 28.00 22,400.00 0.00
50.00 20.00 70.00 5,670.00 0.00
85.00 34.00 119.00 2,856.00 0.00
24.00 9.00 33.00 2,673.00 0.00
20.00 8.00 28.00 2,268.00 0.00
2,500.00 1,000.00 3,500.00 56,000.00 0.00
530,000.00 50,000.00 580,000.00 580,000.00 0.00

3,500.00 500.00 4,000.00 456,000.00 0.00
3,500.00 500.00 4,000.00 324,000.00 0.00
7,000.00 500.00 7,500.00 90,000.00 0.00
4,000.00 500.00 4,500.00 54,000.00 0.00
500.00 200.00 700.00 8,400.00 0.00
30,000.00 10,000.00 40,000.00 40,000.00 0.00

50,000.00 12,000.00 62,000.00 62,000.00 0.00
23,063,045.00 0.00
1,771 708 2,479.40 37,191.00 0.00

1,144 458 1,601.60 613,412.80 0.00
915 366 1,281.00 327,936.00 0.00
195,600 78,240 273,840.00 273,840.00 0.00
520.00 208.00 728.00 1,070,888.00 0.00

340.00 136.00 476.00 49,504.00 0.00
220.00 88.00 308.00 86,240.00 0.00
360,810.00 144,324.00 505,134.00 505,134.00 0.00
12,880.00 1,200.00 14,080.00 14,080.00 0.00

8,971.00 500.00 9,471.00 66,297.00 0.00
4,820.00 300.00 5,120.00 30,720.00 0.00
2,890.00 300.00 3,190.00 3,190.00 0.00
1,876.00 200.00 2,076.00 153,624.00 0.00
10,130.00 1,200.00 11,330.00 11,330.00 0.00
5,850.00 300.00 6,150.00 12,300.00 0.00
25,390.00 1,200.00 26,590.00 106,360.00 0.00
28,100.00 3,500.00 31,600.00 31,600.00 0.00

6,810.00 2,724.00 9,534.00 743,652.00 0.00
450.00 100.00 550.00 2,750.00 0.00
780.00 100.00 880.00 880.00 0.00
258,712.00 103,484.80 362,196.80 362,196.80 0.00
50,000.00 50,000.00 50,000.00 0.00
1,220.00 488.00 1,708.00 401,380.00 0.00

372.00 148.80 520.80 133,845.60 0.00
279.00 111.60 390.60 72,261.00 0.00
130.00 52.00 182.00 121,940.00 0.00
222,670.00 89,068.00 311,738.00 311,738.00 0.00
87,420.00 34,968.00 122,388.00 122,388.00 0.00

50,000.00 50,000.00 50,000.00 0.00
0.00
1,220.00 488.00 1,708.00 469,700.00 0.00
796.00 318.40 1,114.40 100,296.00 0.00
372.00 148.80 520.80 216,132.00 0.00
130.00 52.00 182.00 64,064.00 0.00
384,500.00 153,800.00 538,300.00 538,300.00 0.00

75.00 30.00 105.00 9,450.00 0.00
2,835.00 1,134.00 3,969.00 3,969.00 0.00
1,250.00 200.00 1,450.00 226,200.00 0.00
1,250.00 200.00 1,450.00 226,200.00 0.00
3,530.00 200.00 3,730.00 223,800.00 0.00
3,850.00 200.00 4,050.00 166,050.00 0.00
3,150.00 200.00 3,350.00 87,100.00 0.00
23,500.00 1,200.00 24,700.00 49,400.00 0.00

136,700.00 54,680.00 191,380.00 191,380.00 0.00
265,814.00 106,325.60 372,139.60 0.00 0.00
50,000.00 50,000.00 50,000.00 0.00
11,980.00 750.00 12,730.00 1,985,880.00 0.00
9,730.00 750.00 10,480.00 838,400.00 0.00
14,500.00 750.00 15,250.00 2,379,000.00 0.00
15,000.00 227.00 15,227.00 1,187,706.00 0.00
2,500.00 384.00 2,884.00 224,952.00 0.00
5,000.00 2,000.00 7,000.00 546,000.00 0.00
562,500.00 45,110.00 607,610.00 1,215,220.00 0.00
89,700.00 7,800.00 97,500.00 195,000.00 0.00

12,870.00 12,000.00 24,870.00 49,740.00 0.00
45,890.00 15,550.00 61,440.00 122,880.00 0.00
37,595.00 14,338.80 51,933.80 51,933.80 0.00
17,185,431.00 0.00
193,536,000.00 45,699,481.48
1.8 Housekeeping
1.10 Permits
Others (Siteworks)
2 STRUCTURAL WORKS
2.1 CIVIL WORKS
2.1.1 EXCAVATION
2.1.1.1 Column Footing cu.m. 1,043.67
2.1.3.3 Slab on Fill cu.m. 188.96
2.1.3.4 SOIL POISOINING
2.1.3.5 Slab-On-Fill sq.m. 6,048.00
2.1.4.1 Slab-On-Fill sq.m. 6,048.00
2.1.5 Waterproofing
2.1.6 T&B sq.m. 497.64
2.1.7 Balcony sq.m. 437.58
2.2 CONCRETE WORKS

2.2.6 Stairs cu.m. 54.43

2.3.1 Iisolated Footings kgs 7,344.30
2.3.5 Stairs kgs 2,624.20
2.4 Formworks
2.4.4 Stairs sq.m. 195.96
2,5 STEEL WORKS

2.5.1.2 Steel Beams kgs 356,640.89
2.5.1.3 Floor Slab sq.m. 4,560.00
2.6 ROOFING WORKS

2.6.2 Roofing Sheet
2.6.2.3 Gutters m 164.00
2.6.2.4 Plain sheet m 120.00
3.1 FLOOR FINISHES
3,2 WALL FINISHES

3.2.1 INTERIOR
3.2.1.2 Plastering sq.m. 5,936.00
3.2.1.4 EXTERIOR
3.2.1.6 Plastering sq.m. 2,735.00
3.3 Dry Wall sq.m. 1,719.90
3.4 CEILING WORKS


3.5.1 WINDOWS
3.5.2 DOORS
3.6 CANOPY
3.6.3 Rebars kgs 467.50
3.7 WATERPROOFING
3.7.1 Toilets sq.m. 1,254.24
3.7.3 Canopy sq.m. 2,940.00

4 ELECTRICAL WORKS
4.2 CIVIL WORK

4.3 MAIN FEEDER

4.3.7 Wire 250mm² THHN lm 1,890.00
4.3.8 Wire 200mm² THHN lm 750.00
4.3.9 Wire 38mm² THHN lm 890.00
4.3.10 Wire 30mm² THHN lm 798.00
4.3.11 Wire 22mm² THHN lm 480.00
4.3.12 Wire 14mm² THHN lm 650.00
4.3.13 Wire 8.0mm² THHN lm 530.00

4.4.1.1 20mmø PVC Pipe pcs 11,300.00
4.4.1.3 15mmø FMC lm 2,490.00
4.4.1.7 Square box, ga.#16 pcs 500.00
4.4.1.8 Wire 3.5mm² THHN lm 75,004.42
4.4.1.9 Wire 5.5mm² THHN lm 40,000.00
4.5 Wiring Devices



MCB assy 1.00
4.7.1 Main: 2500AT,3P,400V,65 KAIC

Brch: 4- 600AT,3P,400V
1 - 800AT,3P,400V
Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 100AT,3P,400V

Main: 400AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 100AT,3P,400V
1 - 50AT,3P,400V
4.7.5 MDPA2 assy 1.00

Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 125AT,3P,400V
4.7.6 MDPB2 assy 1.00

Main: 400AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 125AT,3P,400V
4.7.7 MDPA3 assy 1.00

Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 125AT,3P,400V
4.7.8 MDPB3 assy 1.00

Main: 600AT,3P,400V
Brch: 1- 400AT,3P,400V
1 - 300AT,3P,400V
1 - 125AT,3P,400V
4.7.9 MDPA4 assy 1.00

Main: 600AT,3P,400V
Brch: 2- 400AT,3P,400V
1 - 225AT,3P,400V
1 - 125AT,3P,400V
4.76.10 MDPB4 assy 1.00

Main: 400AT,3P,400V
Brch: 1- 300AT,3P,400V
1 - 125AT,3P,400V
1 - 50AT,3P,400V
Main: 300AT,3P,400V
Brch: 15- 30AT,1P,230V
27 - 40AT,1P,230V

Main: 300AT,3P,400V
Brch: 12- 15AT,1P,230V
19 - 20AT,1P,230V
3 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 15- 30AT,1P,230V
27 - 40AT,1P,230V

Main: 300AT,3P,400V
Brch: 12- 15AT,1P,230V
19 - 20AT,1P,230V
3 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
20 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
21 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
20 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
21 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V

Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
20 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V
Main: 125AT,3P,400V
Brch: 13- 15AT,1P,230V
21 - 20AT,1P,230V
8 - 30AT,1P,230V

Main: 300AT,3P,400V
Brch: 30- 40AT,1P,230V
12 - 30AT,1P,230V
4.7.27 NEMA3R,800AT,3P,400V 1.00

4.7.28 NEMA3R,40AT,1P,230V 78.00
4.7.29 NEMA3R,50AT,3P,230V 3.00

4.8.5 BCW, 100mm² lm 80.00
AUXILLIARY WORKS
CCTV Camera
4.9.1.3 20mmø PVC Pipe pcs 850.00
4.9.1.6 Square box, ga.#16 pcs 15.00
4.9.1.7 15mmø FMC lm 44.00
4.9.1.9 UTP CAT5 boxes 12.00

4.9.2.2 15mmø EMT Pipe pcs 1,200.00
4.9.2.7 Square box, ga.#16 pcs 24.00
4.9.2.8 15mmø FMC lm 81.00
4.9.2.10 TF Wire #18 rls 16.00




5.1.1 75 mm diameter (4") m 15.00
5.1.2 65 mm diameter (3") m 383.00
5.1.3 50 mm diameter (2") m 256.00

5.1.5 32 mm diameter (1") m 1,471.00
5.1.6 25 mm diameter (3/4") m 104.00
5.1.7 20 mm diameter (1/2") m 280.00
5.1.10 Gate valve
5.1.11 75 mm diameter (4") pc/s 1.00
5.1.12 65 mm diameter (3") pc/s 7.00
5.1.13 50 mm diameter (2") pc/s 6.00
5.1.14 40 mm diameter (1 1/2") pc/s 1.00
5.1.15 25 mm diameter (1") pc/s 74.00
5.1.16 Check Valve
5.1.17 75 mm diameter (3") pc/s 1.00
5.1.18 50 mm diameter (2") pc/s 2.00
5.1.19 Float Valve
5.1.20 75 mm diameter (3") pc/s 4.00
5.1.21 Water Meter
5.1.22 75 mm diameter (3") pc/s 1.00
5.1.23 25 mm diameter (1") pc/s 78.00

5.2.1 200 mm diameter (8") m 235.00
5.2.2 100 mm diameter (4") m 257.00
5.2.3 75 mm diameter (3") m 185.00
5.2.4 50 mm diameter (2") m 670.00

5.3.1 Polyvinyl chloride (PVC) pipes, Series 1000, conforming to ASTM Dm 275.00
5.3.2 200 mm diameter (8") m 90.00
5.3.3 150 mm diameter (6") m 415.00
5.3.4 100 mm diameter (4") m 352.00
lot 1.00
PVC Fittings
5.3.6 Polyvinyl chloride (PVC) pipes, Blue, Class 150, including fitting m 90.00
PVC Fittings
50 mm diameter (2")
50 mm diameter (2")
1000mm x 300mm
5.3.14 500mm x 500mm lot 1.00


5.5 EQUIPMENT
L BUILDING
WP-07
UNIT RATE (PHP) UNIT RATE % Total Amount

(PHP) AMOUNT (PHP) WORDONE
500,000.00 500,000.00 500,000.00 50% 250,000.00

0.00
250,000.00 250,000.00 250,000.00 70% 175,000.00
200,000.00 200,000.00 200,000.00 70% 140,000.00
150,000.00 150,000.00 150,000.00 70% 105,000.00
1,000,000.00 1,000,000.00 1,000,000.00
-
350,000.00 350,000.00 350,000.00 50% 175,000.00
150,000.00 150,000.00 150,000.00 50% 75,000.00
150,000.00 150,000.00 150,000.00 0.00
-
1,500,000.00 1,500,000.00 1,500,000.00 0.00
500,000.00 500,000.00 500,000.00 20% 100,000.00
70,000.00 70,000.00 70,000.00 0.00
1,500,000.00 1,500,000.00 1,500,000.00 20% 300,000.00

0.00 0.00 0.00
2,500,000.00 2,500,000.00 2,500,000.00 80% 2,000,000.00
300,000.00 300,000.00 300,000.00 0.00
350,000.00 350,000.00 350,000.00 0.00
0.00
25,000.00 25,000.00 25,000.00 0.00
150,000.00 150,000.00 150,000.00 20% 30,000.00
-
250,000.00 250,000.00 250,000.00 10% 25,000.00

650,000.00 650,000.00 650,000.00 100% 650,000.00
500,000.00 500,000.00 500,000.00 100% 500,000.00

250,000.00 250,000.00 250,000.00 100% 250,000.00
250,000.00 250,000.00 250,000.00 100% 250,000.00
250,000.00 250,000.00 250,000.00 100% 250,000.00
300,000.00 300,000.00 300,000.00 0.00
500,000.00 500,000.00 500,000.00 100% 500,000.00
200,000.00 200,000.00 200,000.00 0.00
50,000.00 50,000.00 50,000.00 100% 50,000.00
2,000,000.00 2,000,000.00 2,000,000.00 0.00

50,000.00 50,000.00 50,000.00 0.00
14,895,000.00 5,825,000.00
500.00 500.00 521,835.60 100% 521,835.60

500.00 500.00 1,936,968.00 100% 1,936,968.00
500.00 500.00 495,743.82 0.00

500.00 500.00 1,840,119.60 0.00
0.00
1,000.00 500.00 1,500.00 65,685.60 0.00
1,000.00 500.00 1,500.00 28,814.40 0.00
1,000.00 500.00 1,500.00 283,446.00 0.00
0.00
120.00 50.00 170.00 1,028,160.00 0.00
0.00
80.00 50.00 130.00 786,240.00 0.00
350.00 50.00 400.00 199,056.00 0.00

80.00 50.00 130.00 56,885.40 0.00
150,000.00 150,000.00 150,000.00 0.00
250,000.00 250,000.00 250,000.00 0.00
100.00 100.00 150,000.00 0.00
350,000.00 350,000.00 350,000.00 0.00
5,500.00 1,000.00 6,500.00 904,878.00 0.00

5,500.00 1,000.00 6,500.00 542,692.80 0.00
5,500.00 1,000.00 6,500.00 368,799.60 0.00
5,500.00 1,000.00 6,500.00 5,177,938.94 0.00
5,000.00 1,000.00 6,000.00 326,580.00 0.00
43.00 17.20 60.20 442,126.64 0% 0.00

43.00 17.20 60.20 2,873,222.03 0% 0.00
43.00 17.20 60.20 303,087.82 0% 0.00
43.00 17.20 60.20 2,264,114.57 0% 0.00
43.00 17.20 60.20 157,976.84 0% 0.00
700.00 280.00 980.00 177,740.64 0% 0.00
700.00 280.00 980.00 497,216.72 0% 0.00
700.00 280.00 980.00 376,696.32 0% 0.00
700.00 280.00 980.00 192,040.80 0% 0.00
65.00 26.00 91.00 522,238.08 70% 365,566.66

65.00 26.00 91.00 13,155,429.92 70% 9,208,800.95
65.00 26.00 91.00 32,454,320.72 70% 22,718,024.50
620.00 248.00 868.00 3,958,080.00 0.00
850.00 340.00 1,190.00 685,440.00 70% 479,808.00

65.00 26.00 91.00 644,022.29 70% 450,815.60
65 26 91.00 189,371.00 0.00
600 200 800.00 1,320,000.00 0.00

80 50 130.00 214,500.00 0.00
1000 400 1,400.00 229,600.00 0.00
400 200 600.00 72,000.00 0.00
76,193,068.15 35,681,819.31
1,325.00 250.00 1,575.00 1,725,948.00 0.00

1,200.00 250.00 1,450.00 4,438,044.00 0.00
1,100.00 250.00 1,350.00 1,048,788.00 0.00
1,300.00 250.00 1,550.00 739,908.00 0.00
1,300.00 250.00 1,550.00 47,740.00 0.00
1,300.00 250.00 1,550.00 47,740.00 0.00
1,300.00 250.00 1,550.00 148,242.00 0.00
950.00 250.00 1,200.00 124,440.00 0.00
200.00 200.00 400.00 2,400,000.00 0.00
1,200.00 300.00 1,500.00 7,605,000.00 0.00

350.00 150.00 500.00 2,968,000.00 0.00
350.00 200.00 550.00 3,264,800.00 0.00
1,200.00 300.00 1,500.00 4,102,500.00 0.00

350.00 150.00 500.00 1,367,500.00 0.00
400.00 200.00 600.00 1,800,000.00 0.00
650.00 260.00 910.00 1,565,109.00 0.00
350.00 200.00 550.00 1,891,890.00 0.00
1,100.00 250.00 1,350.00 1,485,000.00 0.00
1,100.00 250.00 1,350.00 2,317,950.00 0.00
4,500.00 1,800.00 6,300.00 2,676,240.00 0.00
3,500.00 500.00 4,000.00 1,052,000.00 0.00
350.00 200.00 550.00 2,336,334.00 0.00
700.00 280.00 980.00 467,812.80 0.00

350.00 200.00 550.00 262,548.00 0.00
700.00 280.00 980.00 761,342.40 0.00

350.00 200.00 550.00 427,284.00 0.00
700.00 280.00 980.00 118,658.40 0.00

350.00 200.00 550.00 66,594.00 0.00
50,000.00 8,000.00 58,000.00 58,000.00 0.00

4,500.00 1,800.00 6,300.00 491,400.00 0.00
11,000.00 4,400.00 15,400.00 123,200.00 0.00
8,000.00 3,200.00 11,200.00 89,600.00 0.00
5,000.00 2,000.00 7,000.00 56,000.00 0.00
3,000.00 1,200.00 4,200.00 33,600.00 0.00
45,000.00 18,000.00 63,000.00 126,000.00 0.00

10,000.00 2,000.00 12,000.00 36,000.00 0.00
10,000.00 4,000.00 14,000.00 112,000.00 0.00
10,000.00 4,000.00 14,000.00 112,000.00 0.00
10,000.00 4,000.00 14,000.00 1,092,000.00 0.00
11,000.00 4,400.00 15,400.00 2,402,400.00 0.00
11,000.00 4,400.00 15,400.00 1,201,200.00 0.00
11,000.00 4,400.00 15,400.00 30,800.00 0.00
11,000.00 4,400.00 15,400.00 246,400.00 0.00
0.00
800.00 320.00 1,120.00 63,280.00 0.00
5,000.00 1,550.00 6,550.00 20,354.13 0.00
43.00 17.20 60.20 28,143.50 0.00
700.00 200.00 900.00 1,128,816.00 0.00

700.00 200.00 900.00 50,850.00 0.00
800.00 200.00 1,000.00 2,940,000.00 0.00
400.00 300.00 700.00 2,100,000.00 0.00

400.00 200.00 600.00 1,320,000.00 0.00
400.00 200.00 600.00 480,000.00 0.00
400.00 200.00 600.00 600,000.00 0.00
62,199,456.23 0.00
5,000.00 10,000.00 15,000.00 15,000.00 0.00
20,000.00 100,000.00 120,000.00 120,000.00 0.00

70,000.00 25,000.00 95,000.00 95,000.00 0.00
5,000.00 2,000.00 7,000.00 245,000.00 0.00
0.00
0.00
3,500.00 1,400.00 4,900.00 196,000.00 0.00
3,250.00 1,300.00 4,550.00 182,000.00 0.00
750.00 300.00 1,050.00 89,250.00 0.00
320.00 128.00 448.00 24,192.00 0.00
783.00 313.00 1,096.00 27,400.00 0.00
1,250.00 500.00 1,750.00 43,750.00 0.00
1,200.00 520.00 1,720.00 3,250,800.00 0.00
1,150.00 460.00 1,610.00 1,207,500.00 0.00
298.00 119.00 417.00 371,130.00 0.00
180.00 72.00 252.00 201,096.00 0.00
123.00 49.00 172.00 82,560.00 0.00
94.00 38.00 132.00 85,800.00 0.00
50.00 20.00 70.00 37,100.00 0.00
50,000.00 20,000.00 70,000.00 70,000.00 0.00
80.00 32.00 112.00 1,265,600.00 0.00

15.00 5.00 20.00 169,800.00 0.00
24.00 9.00 33.00 82,170.00 0.00
20.00 8.00 28.00 69,720.00 0.00
40.00 15.00 55.00 72,875.00 0.00
50.00 20.00 70.00 169,400.00 0.00
85.00 34.00 119.00 59,500.00 0.00
24.00 9.00 33.00 2,475,146.00 0.00
38.00 14.00 52.00 2,080,000.00 0.00
350.00 100.00 450.00 229,950.00 0.00

300.00 100.00 400.00 32,000.00 0.00
300.00 100.00 400.00 31,200.00 0.00
300.00 100.00 400.00 62,400.00 0.00
1,000.00 100.00 1,100.00 85,800.00 0.00
150.00 100.00 250.00 64,000.00 0.00
200.00 100.00 300.00 16,200.00 0.00
300.00 100.00 400.00 72,000.00 0.00
350.00 100.00 450.00 3,600.00 0.00
1,200.00 300.00 1,500.00 237,000.00 0.00

1,000.00 300.00 1,300.00 1,911,000.00 0.00
1,200.00 300.00 1,500.00 711,000.00 0.00
1,200.00 300.00 1,500.00 240,000.00 0.00
800,000.00 20,000.00 820,000.00 820,000.00 0.00
800,000.00 20,000.00 820,000.00 820,000.00 0.00
85,000.00 5,000.00 90,000.00 90,000.00 0.00
85,000.00 5,000.00 90,000.00 90,000.00 0.00
85,000.00 5,000.00 90,000.00 90,000.00 0.00
85,000.00 5,000.00 90,000.00 90,000.00 0.00
85,000.00 5,000.00 90,000.00 90,000.00 0.00

85,000.00 5,000.00 90,000.00 90,000.00 0.00
95,000.00 5,000.00 100,000.00 100,000.00 0.00
85,000.00 5,000.00 90,000.00 90,000.00 0.00
70,000.00 5,000.00 75,000.00 75,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00

60,000.00 5,000.00 65,000.00 65,000.00 0.00
70,000.00 5,000.00 75,000.00 75,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
70,000.00 5,000.00 75,000.00 75,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
70,000.00 5,000.00 75,000.00 75,000.00 0.00
60,000.00 5,000.00 65,000.00 65,000.00 0.00
70,000.00 5,000.00 75,000.00 75,000.00 0.00

60,000.00 5,000.00 65,000.00 65,000.00 0.00
70,000.00 5,000.00 75,000.00 75,000.00 0.00
50,000.00 4,000.00 54,000.00 54,000.00 0.00

4,000.00 500.00 4,500.00 351,000.00 0.00
5,000.00 500.00 5,500.00 16,500.00 0.00
150,000.00 20,000.00 170,000.00 170,000.00 0.00

5,000.00 1,000.00 6,000.00 6,000.00 0.00
2,500.00 500.00 3,000.00 9,000.00 0.00
5,000.00 500.00 5,500.00 16,500.00 0.00
610.00 244.00 854.00 68,320.00 0.00
50,000.00 20,000.00 70,000.00 70,000.00 0.00
100,000.00 40,000.00 140,000.00 140,000.00 0.00
550.00 220.00 770.00 3,080.00 0.00

1,200.00 500.00 1,700.00 5,100.00 0.00
80.00 32.00 112.00 95,200.00 0.00
15.00 5.00 20.00 1,800.00 0.00
50.00 20.00 70.00 3,080.00 0.00
85.00 34.00 119.00 1,785.00 0.00
24.00 9.00 33.00 1,452.00 0.00
20.00 8.00 28.00 1,232.00 0.00
5,800.00 2,300.00 8,100.00 97,200.00 0.00
165.00 66.00 231.00 277,200.00 0.00

1,200.00 500.00 1,700.00 6,800.00 0.00
25.00 8.00 33.00 7,590.00 0.00
20.00 8.00 28.00 22,400.00 0.00
50.00 20.00 70.00 5,670.00 0.00
85.00 34.00 119.00 2,856.00 0.00
24.00 9.00 33.00 2,673.00 0.00
20.00 8.00 28.00 2,268.00 0.00
2,500.00 1,000.00 3,500.00 56,000.00 0.00
530,000.00 50,000.00 580,000.00 580,000.00 0.00

3,500.00 500.00 4,000.00 456,000.00 0.00
3,500.00 500.00 4,000.00 324,000.00 0.00
7,000.00 500.00 7,500.00 90,000.00 0.00
4,000.00 500.00 4,500.00 54,000.00 0.00
500.00 200.00 700.00 8,400.00 0.00
30,000.00 10,000.00 40,000.00 40,000.00 0.00

50,000.00 12,000.00 62,000.00 62,000.00 0.00
23,063,045.00 0.00
1,771 708 2,479.40 37,191.00 0.00

1,144 458 1,601.60 613,412.80 0.00
915 366 1,281.00 327,936.00 0.00
195,600 78,240 273,840.00 273,840.00 0.00
520.00 208.00 728.00 1,070,888.00 0.00

340.00 136.00 476.00 49,504.00 0.00
220.00 88.00 308.00 86,240.00 0.00
360,810.00 144,324.00 505,134.00 505,134.00 0.00
12,880.00 1,200.00 14,080.00 14,080.00 0.00

8,971.00 500.00 9,471.00 66,297.00 0.00
4,820.00 300.00 5,120.00 30,720.00 0.00
2,890.00 300.00 3,190.00 3,190.00 0.00
1,876.00 200.00 2,076.00 153,624.00 0.00
10,130.00 1,200.00 11,330.00 11,330.00 0.00
5,850.00 300.00 6,150.00 12,300.00 0.00
25,390.00 1,200.00 26,590.00 106,360.00 0.00
28,100.00 3,500.00 31,600.00 31,600.00 0.00

6,810.00 2,724.00 9,534.00 743,652.00 0.00
450.00 100.00 550.00 2,750.00 0.00
780.00 100.00 880.00 880.00 0.00
258,712.00 103,484.80 362,196.80 362,196.80 0.00
50,000.00 50,000.00 50,000.00 0.00
1,220.00 488.00 1,708.00 401,380.00 0.00

372.00 148.80 520.80 133,845.60 0.00
279.00 111.60 390.60 72,261.00 0.00
130.00 52.00 182.00 121,940.00 0.00
222,670.00 89,068.00 311,738.00 311,738.00 0.00
87,420.00 34,968.00 122,388.00 122,388.00 0.00

50,000.00 50,000.00 50,000.00 0.00
0.00
1,220.00 488.00 1,708.00 469,700.00 0.00
796.00 318.40 1,114.40 100,296.00 0.00
372.00 148.80 520.80 216,132.00 0.00
130.00 52.00 182.00 64,064.00 0.00
384,500.00 153,800.00 538,300.00 538,300.00 0.00

75.00 30.00 105.00 9,450.00 0.00
2,835.00 1,134.00 3,969.00 3,969.00 0.00
1,250.00 200.00 1,450.00 226,200.00 0.00
1,250.00 200.00 1,450.00 226,200.00 0.00
3,530.00 200.00 3,730.00 223,800.00 0.00
3,850.00 200.00 4,050.00 166,050.00 0.00
3,150.00 200.00 3,350.00 87,100.00 0.00
23,500.00 1,200.00 24,700.00 49,400.00 0.00

136,700.00 54,680.00 191,380.00 191,380.00 0.00
265,814.00 106,325.60 372,139.60 0.00 0.00
50,000.00 50,000.00 50,000.00 0.00
11,980.00 750.00 12,730.00 1,985,880.00 0.00
9,730.00 750.00 10,480.00 838,400.00 0.00
14,500.00 750.00 15,250.00 2,379,000.00 0.00
15,000.00 227.00 15,227.00 1,187,706.00 0.00
2,500.00 384.00 2,884.00 224,952.00 0.00
5,000.00 2,000.00 7,000.00 546,000.00 0.00
562,500.00 45,110.00 607,610.00 1,215,220.00 0.00
89,700.00 7,800.00 97,500.00 195,000.00 0.00

12,870.00 12,000.00 24,870.00 49,740.00 0.00
45,890.00 15,550.00 61,440.00 122,880.00 0.00
37,595.00 14,338.80 51,933.80 51,933.80 0.00
17,185,431.00 0.00
193,536,000.00 41,506,819.31

COST EVALUATION WP06 Actual Delivery On Site

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

COST EVALUATION WP06 Actual Delivery On Site

Uploaded by

Copyright:

Available Formats

STA-ANA CAGAYAN MIXED DEVELOMENT PROJECT

Total Contract Value 731,808,000.00

A Summary of Value of Workdone

Total Amount 731,808,000.00

Certified By :__________________________ Prepared By :__________________

Total Contract Value 731,808,000.00

Position : Position : Quantity Surveyor

Position : Quantity Surveyor

UNIT RATE (PHP) UNIT RATE

Sub-Total General Requirements

2.2 CONCRETE WORKS

2.3 REINFORCING BARS

2.5 Base Plates kgs 5,456.64 65.00 26.00 91.00

2.6 ROOFING WORKS

3,2 WALL FINISHES

3.3 Plastering sq.m. 3,020.00 250.00 150.00 400.00

3.4 CEILING WORKS

3.5 DOORS AND WINDOWS

3.8 PAINTING WORKS

Sub-Total Architectural Works

4.2 MAIN FEEDER

4.3 Power and Lighting System

4.4 Wiring Devices

4.5 Lighting Fixtures

4.6 Panel Board & ECB'S

4.6.2 ATS Panel assy 1 720000 30000 750,000.00

4.6.3 MDP assy 1 860000 4000 864,000.00

4.6.4 MDPG assy 1 110000 5000 115,000.00

4.6.5 MDP2 assy 1 110000 5000 115,000.00

4.7 Grounding System

4.8 Miscellaneous lot 1 45,000 15,000 60,000.00

4.10 Fire Alarm System

4.11 Devices and Equipment

4.12 Miscellaneous lot 1 10,000.00 4,000.00 14,000.00

Sub-Total Electrical Works

5 SANITARY AND PLUMBING WORKS

5.1.1 75 mm diameter (4") m 1,871.00 748.40 2,619.40

5.1.6 PPR Fittings lot 1.00 299,110.00 119,644.00 418,754.00

5.2 SANITARY AND VENT SYSTEM

5.3 STORM DRAINAGE SYSTEM

500,000.00 50% 250,000.00

350,000.00 50% 175,000.00

500,000.00 100% 500,000.00

500,000.00 100% 500,000.00

380,000.00 100% 380,000.00

360,000.00 100% 360,000.00

45,000.00 100% 45,000.00

702,000.00 100% 702,000.00

441,779.51 100% 441,779.51

275,712.50 100% 275,712.50

496,554.24 70% 347,587.97

UNIT RATE (PHP) UNIT RATE

2.2 CONCRETE WORKS

2.3 REINFORCING BARS

2,5 STEEL WORKS

2.6 ROOFING WORKS

3,2 WALL FINISHES

3.4 CEILING WORKS

3.8.1 Beams and columns sqm 9,000.00 400.00 300.00 700.00

4.2 CIVIL WORK

4.3 MAIN FEEDER

4.4 Power and Lighting System

Certified By :________ Prepared By :