MATERIALS LABOR & EQPT.

ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
I. GEN. REQ'Ts./SITEWORKS
1.00 Mobilization/Demobilization Works
1.01 Mobilization & Demobilization 2.00 T.L 5,000.00 10,000.00 10,000.00
1.02 Layout & Batterboards 150.00 sq m 120.00 18,000.00 50.00 7,500.00 25,500.00
1.03 Building Permits 1.00 lot BY OWNER
1.04 Occupancy Permit 1.00 lot BY OWNER
1.05 Haul Debris/Excess Materials 3.00 T.L 5,000.00 15,000.00 15,000.00
Sub-total 16,800.00 32,500.00 49,300.00
2.00 Bonds & Insurances
2.01 Homeowner's Asso. Bond BY OWNER
2.02 Construction Bond/Permits BY OWNER
2.03 Delivery Truck Pass 20.00 T.L 1,000.00 20,000.00 20,000.00
2.04 Worker Insurance /Clearance/IDs 20.00 pax 400.00 8,000.00 8,000.00
Sub-total 28,000.00 28,000.00
3.00 Temporary Facilities
3.01 Bunkhouse/Warehouse Rental 1.00 lot 10,000.00 10,000.00 5,000.00 15,000.00
3.02 Toilet Facilities 1.00 lot 2,000.00 2,000.00 2,000.00 4,000.00
3.03 Accomodation -
3.04 Personal Protective Equipment 10.00 Sets 4,000.00 40,000.00 40,000.00
3.05 Electricity 6.00 Mos 3,500.00 21,000.00 21,000.00
3.06 Water 6.00 Mos 3,000.00 18,000.00 18,000.00
3.07 Communication 6.00 Mos 700.00 4,200.00 4,200.00
Sub-total 12,000.00 90,200.00 102,200.00
4.00 Earthworks
4.01 Excavation 110.00 cu m 350.00 38,500.00 38,500.00
F-1
F-2
TB-1
SV
CB
DP
4.02 Backfill/On-fill 60.00 cu m 140.00 8,400.00 150.00 9,000.00 17,400.00
Master Bedroom
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
Master Walk-in
Masters' T&B
Living Room
Dining
Main Stair
Main Kitchen
Bedroom-1
Common T&B
4.03 Gravel Fill 10.00 cu m 600.00 6,000.00 150.00 2,700.00 8,700.00
4.04 Compaction 80.00 cu m 300.00 24,000.00 24,000.00
Sub-total 14,400.00 74,200.00 88,600.00
Total for General Requirements/Siteworks 43,200.00 224,400.00 267,600.00
II STRUCTURAL WORKS
1.00 Concrete Works
1.01 Footing/Wall Ftg. 15.00 cu m
F-1 & F-2
TB-1
Cem 100.00 bags 240.00 24,000.00 90.00 9,000.00 33,000.00
San 17.00 cu m 950.00 300.00 5,100.00 5,100.00
Gra 14.00 cu m 1,365.00 19,110.00 300.00 4,200.00 23,310.00
Eqp 23.00 - 250.00 5,750.00 5,750.00
1.02 Columns me 16.00 cu m - - -
nt
Sa 100.00 bags 240.00 24,000.00 90.00 9,000.00 33,000.00
nd
Gra 18.00 cu m 950.00 17,100.00 300.00 5,400.00 22,500.00
vel
Re 11.00 cu m 950.00 10,450.00 300.00 3,300.00 13,750.00
ntal 24.00 days - 250.00 6,000.00 6,000.00
1.03 Slab on Fill/on Grade 25.00 cu m - - -
Cem 100.00 bags 240.00 24,000.00 90.00 9,000.00 33,000.00
San 18.00 cu m 950.00 17,100.00 300.00 5,400.00 22,500.00
Gra 12.00 cu m 1,365.00 16,380.00 300.00 3,600.00 19,980.00
Eqp 31.00 days - 250.00 7,750.00 7,750.00
1.04 Beams 30.00 cu m - - -
Cem 100.00 bags 240.00 24,000.00 90.00 9,000.00 33,000.00
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
Sand 17.00 cu m 950.00 16,150.00 300.00 5,100.00 21,250.00
Gravel 12.00 cu m 1,350.00 16,200.00 300.00 3,600.00 19,800.00
Eqpt Rental 42.00 days - 250.00 10,500.00 10,500.00
1.05 Suspended Slab 12.00 cu m
Bedroom-2
Bedroom-3
Bedroom-4
Common T&B
Corridor-1
Family Hall
Cement 80.00 bags 240.00 19,200.00 90.00 7,200.00 26,400.00
Sand 16.00 cu m 950.00 15,200.00 300.00 4,800.00 20,000.00
Gravel 15.00 cu m 1,365.00 20,475.00 300.00 4,500.00 24,975.00
Eqpt Rental 18.00 days - 250.00 4,500.00 4,500.00
1.06 Stair Slabs 4.00 cu m - - -
Stair to Second Floor - - -
Cement 50.00 bags 240.00 12,000.00 90.00 4,500.00 16,500.00
Sand 10.00 cu m 950.00 9,500.00 300.00 3,000.00 12,500.00
Gravel 10.00 cu m 1,365.00 13,650.00 300.00 3,000.00 16,650.00
Eqpt Rental 8.00 days - 250.00 2,000.00 2,000.00
1.07 Misc Item 12.00 cu m - - -
Cement 40.00 bags 240.00 9,600.00 90.00 3,600.00 13,200.00
Sand 10.00 cu m 950.00 9,500.00 300.00 3,000.00 12,500.00
Gravel 8.00 cu m 1,365.00 10,920.00 300.00 2,400.00 13,320.00
Eqpt Rental 24.00 days - 250.00 6,000.00 6,000.00
Sub total 296,185.00 149,700.00 445,885.00
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
2.0 Masonry Works 480.00 sq m
5" CHB w/rebars including
Mortar & Plastic finish
2.01 5" thk. CHB 2,500.00 pcs 8.00 20,000.00 4.00 10,000.00 30,000.00
Cement 70.00 bags 240.00 16,800.00 70.00 4,900.00 21,700.00
Sand 12.00 cu m 950.00 11,400.00 300.00 3,600.00 15,000.00
10 mm dia Def.Bars 100.00 pcs 140.00 14,000.00 30.00 3,000.00 17,000.00
Ga. 18 G.I Wire 40.00 kg 70.00 2,800.00 20.00 800.00 3,600.00
4" CHBw/rebars including 360.00 sq m - -
Mortar and Plaster finish - -
4" thk. CHB 2,000.00 pcs 7.00 14,000.00 4.00 8,000.00 22,000.00
Cement 80.00 bags 240.00 19,200.00 70.00 5,600.00 24,800.00
Sand 10.00 cu m 950.00 9,500.00 300.00 3,000.00 12,500.00
10 mm dia Def.Bars 100.00 pcs 140.00 14,000.00 30.00 3,000.00 17,000.00
Ga. 18 G.I Wire 30.00 kg 70.00 2,100.00 20.00 600.00 2,700.00
2.03 Concrete trim at
exterior window/ 130.00 lin m
Cement 50.00 bags 240.00 12,000.00 70.00 3,500.00 15,500.00
Sand 4.00 cu m 950.00 3,800.00 300.00 1,200.00 5,000.00
10 mm dia. Def. Bars 30.00 pcs 140.00 4,200.00 30.00 900.00 5,100.00
Ga. 18 G.I Wire 3.00 kg 70.00 210.00 20.00 60.00 270.00
2.03 Concrete floor topping 18.00 cu m - -
Cement 28.00 bags 240.00 6,720.00 70.00 1,960.00 8,680.00
Sand 10.00 cu m 950.00 9,500.00 300.00 3,000.00 12,500.00
Sub-total 160,230.00 53,120.00 213,350.00
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
3.00 Reinforcing Steel Bars
3.01 Footings
F-1 & F-2
F-2
TB-1
10 mm dia. Def. Bars 70.00 pcs 140.00 9,800.00 30.00 2,100.00 11,900.00
16 mm dia. Def. Bars 60.00 pcs 340.00 20,400.00 60.00 3,600.00 24,000.00
Ga. 18 G.I Wire 33.00 kg 70.00 2,310.00 20.00 660.00 2,970.00
3.02 Columns/ Pedestal
C-1
C-2
C-1 WF
C-2 WF
10 mm dia. Def. Bars 70.00 pcs 140.00 9,800.00 30.00 2,100.00 11,900.00
12 mm dia. Def . Bars - pcs 200.00 130.00 - -
16 mm dia. Def. Bars 80.00 pcs 340.00 27,200.00 60.00 4,800.00 32,000.00
Ga. 18 G.I Wire 48.00 kg 70.00 3,360.00 20.00 960.00 4,320.00
3.03 Slab on Fill/ on Grade
Master Bedroom
Master Walk-in
Masters' T&B
Living Room
Dining
Main Stair
Main Kitchen
Bedroom -1
Common T& B
10 mm dia Def. Bars 96.00 pcs 140.00 13,440.00 30.00 2,880.00 16,320.00
Ga. 18 G.I Wire 12.00 kgs 70.00 840.00 20.00 240.00 1,080.00
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
3.04 Beams
10 mm dia Def. Bars 90.00 pcs 140.00 12,600.00 30.00 2,700.00 15,300.00
12 mm dia Def. Bars 80.00 pcs 200.00 16,000.00 130.00 10,400.00 26,400.00
16 mm dia Def. Bars 60.00 pcs 340.00 20,400.00 60.00 3,600.00 24,000.00
Eqpt Rental 41.00 days 500.00 20,500.00 20,500.00
3.05 Suspended Slab
Bedroom-2
Bedroom-3
Bedroom-4
Common T&B
Family Area
10 mm dia Def. Bars 60.00 pcs 140.00 8,400.00 30.00 1,800.00 10,200.00
12 mm dia Def. Bars 60.00 pcs 200.00 12,000.00 130.00 7,800.00 19,800.00
Ga. 18 G.I Wire 30.00 kgs 70.00 2,100.00 20.00 600.00 2,700.00
3.06 Stair Slabs
Stair to Second floor
10 mm dia Def. Bars 48.00 140.00 6,720.00 30.00 1,440.00 8,160.00
12 mm dia Def. Bars 48.00 200.00 9,600.00 130.00 6,240.00 15,840.00
Ga. 18 G.I Wire 12.00 70.00 840.00 20.00 240.00 1,080.00
3.07 Misc Items
SV
10 mm dia Def. Bars 56.00 pcs 140.00 7,840.00 30.00 1,680.00 9,520.00
12 mm dia Def. Bars 40.00 pcs 200.00 8,000.00 130.00 5,200.00 13,200.00
Ga. 18 G.I Wire 13.00 kgs 70.00 910.00 20.00 260.00 1,170.00
Sub-total 155,240.00 102,310.00 257,550.00
4.00 Formworks & Scaffolds 56.00 sq m
4.01 Columns 5.00 sq m
C-1
C-2
1/2 thk Plywood 40.00 shts 580.00 23,200.00 225.00 9,000.00 32,200.00
2" x 3" Coco Lumber 1,000.00 bd ft 25.00 25,000.00 6.00 6,000.00 31,000.00
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
2"x4" Coco Lumber 1,000.00 bd ft 25.00 25,000.00 5.00 5,000.00 30,000.00
Nails, assorted sizes 95.00 kgs 80.00 8095 20.00 1,900.00 9,995.00
Consummables 1.00 Lot
4.03 Suspended Slab 120.00 sq m
4.04 Stair Slabs 15.00 sq m
Sub-Total 73,200.00 21,900.00 95,100.00
5.00 Roof Framing
5.01 Steel Framing & Purlins
1/4 x 2 x 2 Angle Bars 70.00 pcs 700.00 49,000.00 200.00 14,000.00 63,000.00
1/2 x 1.5 x 1.5 Angle Bars 80.00 pcs 450.00 36,000.00 120.00 9,600.00 45,600.00
2" x 4" x 1.2 mm C-Purlins 60.00 pcs 440.00 26,400.00 100.00 6,000.00 32,400.00
2" x 6" x 1.2 mm C-Purlins 25.00 pcs 700.00 17,500.00 150.00 3,750.00 21,250.00
12 mm Dia. Palin Round Bars 20.00 pcs 200.00 4,000.00 50.00 1,000.00 5,000.00
Eqpt Rental & Consummables 1.00 Lot
Sub-Total 132,900.00 34,350.00 167,250.00
Total for Structural Works 817,755.00 221,680.00 1,039,435.00
III ARCHITECTURAL WORKS
1.0 Floor Finishes 110.00 sq m
1.01 Paver Blocks
Veranda Front
Veranda Right -
100 mm x 200 mm Pavers 2,000.00 pcs 12.00 24,000.00 5.00 10,000.00 34,000.00
Sand 10.00 cu m 950.00 9,500.00 9,500.00
Eqpt Rental & Consummables 1.00 Lot
1.02 Floor Tiles, 60cm x 60cm 72.00 sq m
Living Room
Dining
Main Stair
Main Kitchen
60cm Sq. M/wasa Floor Tiles 150.00 pcs 130.00 19,500.00 55.00 8,250.00 27,750.00
Tile Adhessive 40.00 bags 320.00 12,800.00 12,800.00
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
Eqpt Rental & Consummables 1.00 lot 5,036.00 5,036.00
1.03 Floor Tiles, 40cm x 40cm 35.00 sq m
View Deck
40cm Sq. Floor Tiles 245.00 pcs 60.00 14,700.00 30.00 7,350.00 22,050.00
Tile Adhessive 18.00 bags 300.00 5,400.00 5,400.00
Eqpt Rental & Consummables 1.00 lot 3,400.00 3,400.00
1.04 Floor Tiles, M'wasa 30cm x 30cm 20.00 sq m
Masters' TB
Common T&B
30cm Sq, M'wasa Floor Tiles 250.00 pcs 25.00 6,250.00 15.00 3,750.00 10,000.00
Tile Adhessive 10.00 bags 300.00 3,000.00 3,000.00
Eqpt Rental & Consummables 1.00 lot 2,000.00 2,000.00
1.06 Laminated Wood Flooring 115.00 sq m
Master Bedroom
Master Walk-in
Bedroom -1
Bedroom-2
Bedroom-3
Stair to Second Floor
Family Area
10xmx10cm Laminated Floor 1,000.00 pcs 60.00 60,000.00 12.00 12,000.00 72,000.00
Acce. & Consummables 1.00 lot 6,486.00 6,486.00
Sub-total 155,150.00 58,272.00 213,422.00
2.00 Wall Finishes
2.01 Acritex Paint (Ext.Walls only) 300.00 sq m
Front
Rear
Right
Left
Acritex Primer 14.00 gals 625.00 8,750.00 450.00 6,300.00 15,050.00
Acritex-Cast 14.00 gals 420.00 5,880.00 500.00 7,000.00 12,880.00
Acritex Topcoat 28.00 gals 760.00 21,280.00 500.00 14,000.00 35,280.00
Acritex Reducer 17.00 gals 380.00 6,460.00 400.00 6,800.00 13,260.00
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
Skim Coat 34.00 bags 350.00 11,900.00 500.00 17,000.00 28,900.00
Consummables 1.00 lot
2.02 Latex Paint Finish 800.00 sq m
Skim Coat 56.00 bags 350.00 19,600.00 500.00 28,000.00 47,600.00
Flat Latex Paint 32.00 gals 450.00 14,400.00 440.00 14,080.00 28,480.00
Semi-Gloss Latex 90.00 gals 490.00 44,100.00 500.00 45,000.00 89,100.00
Power Tools & Consummables 1.00 lot 7,560.00
2.03 Glazed Wall Tiles 80.00 sq m
Masters T&B
Common T&B
30cmx30cm Glazed Wall Tiles 800.00 pcs 34.00 27,200.00 15.00 12,000.00 39,200.00
Tile Adhessive 38.00 bags 300.00 11,400.00 11,400.00
Tile Grout 40.00 kgs 50.00 2,000.00 2,000.00
Power Tools & Consummables 1.00 lot 9,600.00
2.05 Countertops & Backsplash
Main Kitchen
Masters T&B
Common T&B
18 mm Thk Granite Slabs 15.00 sq m 4,500.00 2,000.00 -
Power Tools & Consummables 1.00 lot - -
2.06 Cabinets & Closets Doors
Laminated Cabinet Doors 79.00 sets 400.00 100.00
Laminated Closet Doors 24.00 sets 900.00 250.00
Laminated Drawers 60.00 sets 200.00 50.00
Louver Closer Doors 4.00 sets 1,100.00 500.00
Sub-total 130,600.00 150,180.00 280,780.00
3.00 Ceiling Finishes - -
3.01 12 mm thk Gypsum Board 100.00 sq m 450.00 45,000.00 130.00 13,000.00 58,000.00
Master Bedroom
Master Walk-in
Living Room
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
Dining
Main Stair
Main Kitchen
Bedroom-1
Bedroom-2
Bedroom-3
Bedroom-4
Stair to Second Floor
Famil Hall
3.02 4.5mm thk Hardiflex 70.00 sq m 460.00 32,200.00 130.00 9,100.00 41,300.00
Masters' T&B
Common T&B
Common T&B-2
View Deck
3.03 Recessed Ceiling 200.00 Lm 100.00 20,000.00 50.00 10,000.00 30,000.00
Living room
Dining
Main Stair
View Deck
3.04 Roof Eaves
Eaves Front
Eaves Rear
Eaves Left
Eaves Right
4.5mm thk Hardiflex 70.00 sq m 460.00 32,200.00 130.00 9,100.00 41,300.00
1"x1" Treated Wood Vent slats - lin ft 150.00 60.00 -
3.06 PVC Baseboards 320.00 Lm 80.00 25,600.00 50.00 16,000.00 41,600.00
Sub-total 155,500.00 45,320.00 200,820.00
4.0 Waterproofing
Common T&B-2
View Deck
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
4.01 Cementitious Waterproofing 10.00 gals 2,800.00 28,000.00 250.00 2,500.00 30,500.00
Subtotal 28,000.00 2,500.00 30,500.00
5.00 Ironmongery & Hardwares
5.01 Locksets 1.00 set 2,000.00 2,000.00 400.00 400.00 2,400.00
Main door Lockset 8.00 set 450.00 3,600.00 150.00 1,200.00 4,800.00
Cyclindrical Lockset w/Key 2.00 sets 400.00 800.00 150.00 300.00 1,100.00
Cyclindrical Lockset w/o Key
5.02 Hinges 2.00 pairs 250.00 500.00 100.00 200.00 700.00
4"x4" S/S Hinges 12.00 pairs 200.00 2,400.00 100.00 1,200.00 3,600.00
3.5" x 3.5" S/s Hinges 4.00 pairs 150.00 600.00 100.00 400.00 1,000.00
3" x 3" Hinges
5.04 Door Stoppers
Magnetic Door Stopper 10.00 sets 180.00 1,800.00 50.00 500.00 2,300.00
Sub-total 11,700.00 4,200.00 15,900.00
6.00 Metal & Specialty Works
6.01 Steel Stair Railings 32.00 sq m 500.00 16,000.00 250.00 8,000.00 24,000.00
6.03 Steel Balcony Railings 33.00 sq m 500.00 16,500.00 250.00 8,250.00 24,750.00
6.04 Power Tools & Consummables 1.00 lot
Sub-total 32,500.00 16,250.00 48,750.00
7.00 Closets, Cabinets, Shelves Carcass
7.01 Closets 20.00 cu m 5,000.00 3,000.00
7.02 Low Cabinets 5.00 cu m 5,000.00 25,000.00 3,000.00 15,000.00 40,000.00
Dining
Main Kitchen
Master Bedroom
Family Area
7.03 High Cabinets 6.00 cu m 5,000.00 30,000.00 2,500.00
7.05 Countertops 12.00 sq m 3,000.00 36,000.00 1,000.00 12,000.00 48,000.00
Dining
Main Kitchen
Sub-total 91,000.00 27,000.00 118,000.00
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
8.00 Door Jambs
8.01 Jambs, TREATED WOOD
D-1 .90x2.10 Main Door 1.00 Set 1,700.00 1,700.00 300.00 300.00 2,000.00
D-2 .80x2.10 Guest, Maid's, BR
1,2,3 & Masters Bedroom 6.00 Sets 1,700.00 10,200.00 300.00 1,800.00 12,000.00
D-3 0.70x2.10 T&B, Powder rm 4.00 Sets 1,700.00 6,800.00 300.00 1,200.00 8,000.00
D-4 0.90x2.10 Balcony 1.00 Set 1,700.00 1,700.00 300.00 300.00 2,000.00
D-5 1.4x2.10 Patio 1.00 Set 1,700.00 1,700.00 300.00 300.00 2,000.00
8.02 Doors
D-1 .90x2.10 Solid w/Desi 1.00 Set 6,000.00 6,000.00 400.00 400.00 6,400.00
D-2 .80x2.10 Hollow Core 6.00 Sets 5,000.00 30,000.00 400.00 2,400.00 32,400.00
D-3 0.70x2.10 Hollow Core 4.00 Sets 3,500.00 14,000.00 400.00 1,600.00 15,600.00
D-4 0.90x2.10 Hollow Core 1.00 Set 6,500.00 6,500.00 400.00 400.00 6,900.00
D-5 1.4x2.10 Hollow Core 1.00 Set 11,000.00 11,000.00 400.00 400.00 11,400.00
Sub-total 89,600.00 9,100.00 98,700.00
9.00 Windows
9.01 Aluminum Frame
W-1 Living, Dining, Kitchen, Bedrooom 5.00 Sets 5,500.00 27,500.00 2,000.00 10,000.00 37,500.00
W-2 Bedrooms 5.00 Sets 5,500.00 27,500.00 4,000.00 20,000.00 47,500.00
W-3 Stair Landing, Ent, Bedrooms 3.00 Sets 5,500.00 16,500.00 700.00 2,100.00 18,600.00
W-4 T&B 2.00 Sets 1,100.00 2,200.00 650.00 1,300.00 3,500.00
9.02 6mm Glass panels 400.00 sq ft 40.00 16,000.00 12.00 4,800.00 20,800.00
9.03 Aluminum Framed Screen 300.00 sq ft 250.00 75.00
9.04 Tools & Accessories 1.00 Lot
Sub-total 89,700.00 38,200.00 127,900.00
Misc. Painting Works
10.01 Varnish Finish
10.00 Doors & Jambs 88.00 sq m 150.00 13,200.00 90.00 7,920.00 21,120.00
Stairs & Handrails 50.00 sq m 200.00 10,000.00 90.00 4,500.00 14,500.00
10.02 Paint Carcass
Closets 110.00 sq m 200.00 110.00 -
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COSTCOST TOTAL
Low Cabinets 52.00 sq m 150.00 7,800.00 100.00 5,200.00 13,000.00
High Cabinets 34.00 sq m 100.00 3,400.00 100.00 3,400.00 6,800.00
Sub-total 34,400.00 2,100.00 36,500.00
11.00 Roofing Works
11.01 Long Span Roofing 150.00 sq m 280.00 42,000.00 80.00 12,000.00 54,000.00
11.02 Bended Accessories 80.00 Lm 150.00 12,000.00 80.00 6,400.00 18,400.00
11.03 Insulation 100.00 sq m 70.00 7,000.00 15.00 1,500.00 8,500.00
11.04 S/S Gutters 30.00 Lm 600.00 18,000.00 100.00 3,000.00 21,000.00
Sub-total 79,000.00 22,900.00 101,900.00
12.00 Specialty Wood Works
12.01 TKD Stair Treads 150.00 bd ft 80.00 12,000.00 50.00 7,500.00 19,500.00
12.03 Accessories 1.00 lot 8,000.00 8,000.00
Sub-total 20,000.00 7,500.00 27,500.00
Total for Architectural Works 959,520.00 376,271.00 1,335,791.00
IV PLUMBING & SANITARY WORKS
1.0 Plumbing Works
1.01 Sanitary
4" Pipe, Neltex 10.00 pcs 450.00 4,500.00 150.00 1,500.00 6,000.00
2" Pipe, Neltex 10.00 pcs 250.00 2,500.00 100.00 1,000.00 3,500.00
4" Tee, Neltex 6.00 pcs 90.00 540.00 25.00 150.00 690.00
2" Tee, Neltex 6.00 pcs 50.00 300.00 25.00 150.00 450.00
4" Wye, Neltex 4.00 pcs 90.00 360.00 25.00 100.00 460.00
2" Wye, Neltex 2.00 pcs 50.00 100.00 25.00 50.00 150.00
4" Elbow, Neltex 8.00 pcs 80.00 640.00 25.00 200.00 840.00
2" Elbow, Neltex 6.00 pcs 30.00 180.00 25.00 150.00 330.00
2" Clean Out, Neltex 5.00 pcs 60.00 300.00 25.00 125.00 425.00
4" Clean Out, Neltex 3.00 pcs 100.00 300.00 25.00 75.00 375.00
1.02 Vent Line
2" Pipe, Neltex 4.00 pcs 250.00 1,000.00 50.00 200.00 1,200.00
2" Tee, Neltex 5.00 pcs 50.00 250.00 25.00 125.00 375.00
2" Wye, Neltex 2.00 pcs 50.00 100.00 25.00 50.00 150.00
 2" Elbow, Neltex 6.00 pcs 50.00 300.00 25.00 150.00 450.00
1.03 Downspout
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
3" Pipe, Neltex 10.00 pcs 300.00 3,000.00 100.00 1,000.00 4,000.00
3" 90 Elbow,Neltex 8.00 pcs 70.00 560.00 50.00 400.00 960.00
3" 45 Elbow, Neltex 6.00 pcs 70.00 420.00 50.00 300.00 720.00
Accessories
1.04 Storm Drainage
6" Pipe, Neltex 8.00 pcs 600.00 4,800.00 200.00 1,600.00 6,400.00
4" Pipe, Neltex 8.00 pcs 400.00 3,200.00 100.00 800.00 4,000.00
1.05 Hot & Cold Water Line
1/2" Cold Water Pipe 60.00 lin m 120.00 7,200.00 50.00 3,000.00 10,200.00
1/2" Tee 15.00 pcs 110.00 1,650.00 50.00 750.00 2,400.00
1/2" Elbow 15.00 pcs 120.00 1,800.00 50.00 750.00 2,550.00
1/2" Adaptor 17.00 pcs 80.00 1,360.00 50.00 850.00 2,210.00
1/2" Coupling 25.00 pcs 80.00 2,000.00 50.00 1,250.00 3,250.00
1/2" How Water Piep 12.00 lin m 150.00 1,800.00 50.00 600.00 2,400.00
1/2" Tee 8.00 pcs 600.00 4,800.00 50.00 400.00 5,200.00
1/2" Elbow 4.00 pcs 300.00 1,200.00 50.00 200.00 1,400.00
1/2" Adaptor 6.00 pcs 300.00 1,800.00 50.00 300.00 2,100.00
1/2" Coupling 8.00 pcs 15.00 120.00 50.00 400.00 520.00
1/2" G.I Plug 10.00 pcs 20.00 200.00 50.00 500.00 700.00
1/2" G.I Nipple 10.00 pcs 30.00 300.00 50.00 500.00 800.00
1/2" G.I Tee 8.00 pcs 2.00 16.00 50.00 400.00 416.00
1/2" G.I Elbow 8.00 pcs 25.00 200.00 50.00 400.00 600.00
1/2" Gate Valve 12mm 4.00 pcs 400.00 1,600.00 50.00 200.00 1,800.00
Other Accessories 1.00 lot
1.06 Plumbing Fixtures
Lavatory-A 3.00 sets 2,400.00 7,200.00 1,000.00 3,000.00 10,200.00
Mixer-A 3.00 sets 1,800.00 5,400.00 500.00 1,500.00 6,900.00
Water Closet-A 4.00 sets 6,500.00 26,000.00 1,500.00 6,000.00 32,000.00
Bidet Spray-A 4.00 sets 800.00 3,200.00 250.00 1,000.00 4,200.00
Shower Head-A 4.00 sets 1,200.00 4,800.00 300.00 1,200.00 6,000.00
Shower Valve-A 4.00 sets 1,800.00 7,200.00 300.00 1,200.00 8,400.00
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
SS Bottle-Trap 4.00 sets 480.00 1,920.00 200.00 800.00 2,720.00
HD Angle Valves 12.00 sets 180.00 2,160.00 150.00 1,800.00 3,960.00
Flexible Hose 12.00 sets 120.00 1,440.00 150.00 1,800.00 3,240.00
Faucet 4" 2.00 sets 400.00 800.00 50.00 100.00 900.00
Faucet w/HB 4.00 sets 450.00 1,800.00 50.00 200.00 2,000.00
Total for Plumbing Works 110,676.00 37,225.00 147,901.00
V. ELECTRICAL WORKS
1.0 Electrical Works
1.01 Conduits, Boxes & Fittings
2"x4" Utility Boxes 20.00 pcs 18.00 360.00 10.00 200.00 560.00
4"x4" Junction Boxes 40.00 pcs 20.00 800.00 10.00 400.00 1,200.00
1/2" PVC Pipes 80.00 pcs 80.00 6,400.00 30.00 2,400.00 8,800.00
3/4" PVC Pipes 80.00 pcs 120.00 9,600.00 40.00 3,200.00 12,800.00
1.5" PVC Pipes 10.00 pcs 150.00 1,500.00 60.00 600.00 2,100.00
Meter Base 1.00 sets
Other Accessories 1.00 lot
1.02 Wires and Cables
2.0 mm sq Stranded Wires 3.00 rolls 2,600.00 7,800.00 1,100.00 3,300.00 11,100.00
3.5mm sq Stranded Wires 3.00 rolls 3,600.00 10,800.00 1,300.00 3,900.00 14,700.00
5.5 mm sq Stranded Wires 2.00 rolls 4,400.00 8,800.00 1,400.00 2,800.00 11,600.00
Main Service Wires 64.00 lin m 120.00 7,680.00 50.00 3,200.00 10,880.00
CATV Cable 70.00 lin m 25.00 1,750.00 75.00 5,250.00 7,000.00
Tel. Wires 1.00 roll 2,000.00 2,000.00 1,300.00 1,300.00 3,300.00
Other Accessories 1.00 lot 6,834.00
1.03 Wiring Devices (Switch/Outlets)
Duplex Outlets 12.00 sets 180.00 2,160.00 80.00 960.00 3,120.00
Special Outlets 10.00 sets 250.00 2,500.00 100.00 1,000.00 3,500.00
Switches 15.00 sets 160.00 2,400.00 80.00 1,200.00 3,600.00
1.04 Lighting Fixtures 30.00 sets 260.00 7,800.00 80.00 2,400.00 10,200.00
1.05 Panel Boards/ ACB's 1.00 sets 32,000.00 32,000.00 2,000.00 2,000.00 34,000.00
Total for Electrical Works 104,350.00 34,110.00 138,460.00
 MATERIALS LABOR & EQPT.
ITEM DESCRIPTION QTY UNIT UNIT COST COST UNIT COST COST TOTAL
TOTAL COST OF MATERIALS 2,035,501.00
TOTAL COST OF LABOR 893,686.00
TOTAL MATERIALS & LABOR COST 2,929,187.00
ARCHITECT'S PROFESSIONAL FEE/S 20% 595,537.00
CONTRACTOR'S PROFIT 35%-50%
VALUE ADDED TAX 10%-12%
GUARANTEED MAXIMUM COST 3,524,724.00

Prepared by: Approved by:

Barnes, Camelle Shayne B. Ms. Sofia Grace Conte

ARCHITECT OWNER/S