CLIENT'S COPY

Project Name PROPOSED TWO STOREY WITH ROOFDECK

Project Location TAGAYTAY
Project Name MR. JOHN CAHILIG

UNIT COST
ITEM DESCRIPTION QTY UNIT TOTAL COST
LABOR MATERIALS

1 GENERAL REQUIREMENTS
Mobilization / Demobilization 1.00 ls 68,527.74 68,527.74 212,435.98 212,435.98 280,963.72
Permits & Licenses
Barangay Clearance 1.00 ls
Building Permit & Processing 1.00 ls by owner
Sidewalk Permit 1.00 ls by owner
Excavation Permit 1.00 ls by owner
Occupancy Permit 1.00 ls by owner
City Tax/Contractors Tax, if any 1.00 ls by owner
HOA construction bond and processing 1.00 ls
Electrical Permit & Processing 1.00 ls by owner
Mechanical (Elevator) Permit & Processing 1.00 ls by owner
Fire Safety Requirements & Processing 1.00 ls by owner
Water Permit & Processing 1.00 ls by owner
Bonds & Insurances
Contractor's All-Risk Insurance 1.00 ls 207,776.10 207,776.10 207,776.10
Performance Bond 1.00 ls by owner
Guarantee Bond 1.00 ls by owner
Surety Bond 1.00 ls by owner
Warranty Bond 1.00 ls by owner
Temporary Facilities
Tools & Equipment 1.00 ls 274,110.95 274,110.95 274,110.95
Barracks 12.00 mo/s 47,969.42 575,632.99 575,632.99
Warehouse 1.00 ls 47,969.42 47,969.42 27,411.09 27,411.09 75,380.51
Portable Workers' Toilet 1.00 ls Included in tempfacil works by owner
Water Consumption 12.00 mo/s 14,185.24 170,222.90 170,222.90
Power Consumption 12.00 mo/s 23,642.07 283,704.83 283,704.83
Telephone/Internet Consumption 12.00 mo/s 4,002.39 48,028.68 48,028.68
Safety & Requirements
Board up/Safety Perimeter Fence 1.00 ls 207,776.10 207,776.10 207,776.10
PPE's & Uniforms 1.00 ls by owner
Disinfectants at site, Alcohols in complianceto IATF Guidelines 1.00 ls by owner
Gun Thermometer 1.00 ls by owner
Face Masks, Face Shields 1.00 ls by owner
Covid-19 Test Kits, Certificates 1.00 ls by owner
Housekeeping, Hauling & Disposal 1.00 ls by owner
Sub-total 2,123,596.78
EARTHWORKS
Excavation
Footing
F1 19.44 m³ 1,370.55 26,643.58 26,643.58
F2 11.52 m³ 1,370.55 15,788.79 15,788.79
F3 43.74 m³ 1,370.55 59,948.06 59,948.06
F4 21.78 m³ 1,370.55 29,850.68 29,850.68
F5 15.55 m³ 1,370.55 21,309.39 21,309.39
F6 20.70 m³ 1,370.55 28,370.48 28,370.48
F7 23.55 m³ 1,370.55 32,279.31 32,279.31
F8 24.06 m³ 1,370.55 32,981.03 32,981.03
F9 26.59 m³ 1,370.55 36,440.31 36,440.31
F10 31.10 m³ 1,370.55 42,629.73 42,629.73
F11 25.48 m³ 1,370.55 34,921.73 34,921.73
Tank
3-chamber STP 35.06 m³ 1,370.55 48,044.80 48,044.80
Gravel Bedding
Footing
F1 0.09 m³ 685.28 59.21 2,741.11 236.83 296.04
F2 0.05 m³ 685.28 35.09 2,741.11 140.34 175.43
F3 0.19 m³ 685.28 133.22 2,741.11 532.87 666.09
F4 0.10 m³ 685.28 66.33 2,741.11 265.34 331.67
F5 0.07 m³ 685.28 46.32 2,741.11 185.30 231.62
F6 0.09 m³ 685.28 61.67 2,741.11 246.70 308.37
F7 0.10 m³ 685.28 70.17 2,741.11 280.69 350.86
F8 0.10 m³ 685.28 70.17 2,741.11 280.69 350.86
F9 0.12 m³ 685.28 79.22 2,741.11 316.87 396.09
F10 0.13 m³ 685.28 88.81 2,741.11 355.25 444.06
F11 0.08 m³ 685.28 53.73 2,741.11 214.90 268.63
Slab
Main House 2.24 m³ 685.28 1,537.69 2,741.11 6,150.78 7,688.47
Outdoor 2.20 m³ 685.28 1,506.79 2,741.11 6,027.15 7,533.94
Backfilling
Footing
F1 18.92 m³ 548.22 10,372.36 10,372.36
F2 10.72 m³ 548.22 5,876.94 5,876.94
F3 42.77 m³ 548.22 23,447.45 23,447.45
F4 20.41 m³ 548.22 11,189.21 11,189.21

1 of 7
CLIENT'S COPY
Project Name PROPOSED TWO STOREY WITH ROOFDECK
Project Location TAGAYTAY
Project Name MR. JOHN CAHILIG

UNIT COST
ITEM DESCRIPTION QTY UNIT TOTAL COST
LABOR MATERIALS

F5 13.36 m³ 548.22 7,324.24 7,324.24

F6 17.84 m³ 548.22 9,780.28 9,780.28
F7 20.32 m³ 548.22 11,139.87 11,139.87
F8 20.32 m³ 548.22 11,139.87 11,139.87
F9 22.96 m³ 548.22 12,587.17 12,587.17
F10 25.76 m³ 548.22 14,122.20 14,122.20
F11 23.28 m³ 548.22 12,762.61 12,762.61
Sub-total 557,992.24
1 STRUCTURAL WORKS
Rebar & Steel Works
Footing
F1 136.51 kg 13.71 1,870.97 82.23 11,225.83 13,096.80
F2 80.90 kg 13.71 1,108.72 82.23 6,652.34 7,761.07
F3 307.15 kg 13.71 4,209.69 82.23 25,258.12 29,467.80
F4 152.94 kg 13.71 2,096.18 82.23 12,577.09 14,673.27
F5 115.02 kg 13.71 1,576.47 82.23 9,458.80 11,035.27
F6 156.42 kg 13.71 2,143.82 82.23 12,862.93 15,006.75
F7 171.90 kg 13.71 2,356.04 82.23 14,136.23 16,492.27
F8 202.24 kg 13.71 2,771.81 82.23 16,630.86 19,402.67
F9 204.14 kg 13.71 2,797.80 82.23 16,786.77 19,584.57
F10 284.40 kg 13.71 3,897.86 82.23 23,387.15 27,285.00
F11 84.06 kg 13.71 1,152.03 82.23 6,912.20 8,064.23
Concrete Beam
FTB-1 3,000.58 kg 13.71 41,124.63 82.23 246,747.80 287,872.43
2F-CB1 49.58 kg 13.71 679.53 82.23 4,077.21 4,756.74
2F-B1 205.68 kg 13.71 2,818.96 82.23 16,913.79 19,732.75
2F-B2 37.17 kg 13.71 509.42 82.23 3,056.50 3,565.92
2F-B3 365.71 kg 13.71 5,012.21 82.23 30,073.24 35,085.45
2F-B4 642.49 kg 13.71 8,805.66 82.23 52,833.97 61,639.64
2F-B5 338.74 kg 13.71 4,642.65 82.23 27,855.87 32,498.52
2F-B8 15.06 kg 13.71 206.44 82.23 1,238.67 1,445.11
2F-B6 931.91 kg 13.71 12,772.39 82.23 76,634.32 89,406.70
2F-B7 654.98 kg 13.71 8,976.87 82.23 53,861.20 62,838.07
RD-B1 1,191.47 kg 13.71 16,329.79 82.23 97,978.77 114,308.56
RD-B2 144.30 kg 13.71 1,977.71 82.23 11,866.23 13,843.94
RD-B3 148.85 kg 13.71 2,040.03 82.23 12,240.20 14,280.24
RD-B4 439.06 kg 13.71 6,017.59 82.23 36,105.57 42,123.16
RD-B5 161.45 kg 13.71 2,212.82 82.23 13,276.90 15,489.72
RD-B6 192.30 kg 13.71 2,635.57 82.23 15,813.42 18,448.99
Steel Beam
SB-1 11,379.55 kg 68.53 779,814.81 102.79 1,169,722.21 1,949,537.02
SB-2 5,173.10 kg 68.53 354,500.84 102.79 531,751.25 886,252.09
SB-3 3,627.20 kg 68.53 248,563.46 102.79 372,845.20 621,408.66
SB-4 3,878.78 kg 68.53 265,804.29 102.79 398,706.43 664,510.72
SB-5 2,011.00 kg 68.53 137,809.00 102.79 206,713.51 344,522.51
Steel Column
SC1 13,344.00 kg 68.53 914,434.12 102.79 1,371,651.18 2,286,085.31
Concrete Column
C1 382.00 kg 13.71 5,235.50 82.23 31,413.02 36,648.52
C2 3,986.64 kg 13.71 54,639.08 82.23 327,834.48 382,473.56
C3 501.51 kg 13.71 6,873.48 82.23 41,240.85 48,114.33
C4 413.30 kg 13.71 5,664.47 82.23 33,986.84 39,651.31
C5 413.11 kg 13.71 5,661.85 82.23 33,971.11 39,632.96
C6 155.91 kg 13.71 2,136.82 82.23 12,820.93 14,957.75
PC1 154.35 kg 13.71 2,115.42 82.23 12,692.53 14,807.95
Slab on grade
Main House 2,468.29 kg 13.71 33,829.27 82.23 202,975.59 236,804.86
Outdoor 2,418.68 kg 13.71 33,149.33 82.23 198,896.00 232,045.33
Suspended slab
Second floor
Main House 2,112.00 kg 13.71 28,946.12 82.23 173,676.70 202,622.81
Outdoor 1,465.53 kg 13.71 20,085.89 82.23 120,515.35 140,601.24
Roof Deck 2,299.50 kg 13.71 31,515.91 82.23 189,095.44 220,611.34
Forms, shoring and Connections
GI Pipe 200.00 pcs 1,096.44 219,288.76 219,288.76
3/4 thick phenolic plywood 50.00 pcs 2,741.11 137,055.47 137,055.47
1/2 thick phenolic plywood 50.00 pcs 2,055.83 102,791.61 102,791.61
Assorted nails 100.00 box 4,385.78 438,577.52 438,577.52
GA16 GI wire 20.00 rolls 2,055.83 41,116.64 41,116.64
Steel Plate 2,753.43 kg 13.71 37,737.24 102.79 283,029.33 320,766.57
Anchor Bolt 1,744.00 pcs 6.85 11,951.24 342.64 597,561.87 609,513.10
Concrete casting
Footing
F1 2.16 m³ 685.28 1,480.20 8,223.33 17,762.39 19,242.59
F2 1.28 m³ 685.28 877.16 8,223.33 10,525.86 11,403.02
F3 4.86 m³ 685.28 3,330.45 8,223.33 39,965.38 43,295.82

2 of 7
CLIENT'S COPY
Project Name PROPOSED TWO STOREY WITH ROOFDECK
Project Location TAGAYTAY
Project Name MR. JOHN CAHILIG

UNIT COST
ITEM DESCRIPTION QTY UNIT TOTAL COST
LABOR MATERIALS

F4 2.42 m³ 685.28 1,658.37 8,223.33 19,900.45 21,558.83

F5 2.03 m³ 685.28 1,389.74 8,223.33 16,676.91 18,066.65
F6 2.70 m³ 685.28 1,850.25 8,223.33 22,202.99 24,053.24
F7 3.07 m³ 685.28 2,105.17 8,223.33 25,262.06 27,367.24
F8 3.58 m³ 685.28 2,456.03 8,223.33 29,472.41 31,928.44
F9 3.47 m³ 685.28 2,376.54 8,223.33 28,518.50 30,895.04
F10 5.18 m³ 685.28 3,552.48 8,223.33 42,629.73 46,182.21
F11 1.96 m³ 685.28 1,343.14 8,223.33 16,117.72 17,460.87
Slab on grade
Main House 22.44 m³ 685.28 15,376.94 8,223.33 184,523.27 199,900.21
Outdoor 21.99 m³ 685.28 15,067.88 8,223.33 180,814.55 195,882.42
Suspended slab
Second floor
Main House 19.20 m³ 685.28 13,157.33 8,223.33 157,887.91 171,045.23
Outdoor 13.32 m³ 685.28 9,129.95 8,223.33 109,559.40 118,689.36
Roof Deck 19.16 m³ 685.28 13,131.63 8,223.33 157,579.53 170,711.16
Sub-total 12,377,285.91
2 MASONRY WORKS
CHB Laying
Ground floor
Interior wall 235.50 m³ 303.17 71,397.02 1,678.38 395,258.80 466,655.82
Exterior wall 355.70 m² 303.17 107,838.30 1,678.38 597,000.24 704,838.54
Second floor
Interior wall 244.80 m² 303.17 74,216.52 1,678.38 410,867.75 485,084.27
Exterior wall 263.80 m² 303.17 79,976.79 1,678.38 442,757.00 522,733.78
Tank
Septik Tank 36.00 m² 303.17 10,914.19 1,678.38 60,421.73 71,335.92
Plastering
Exterior wall
Ground floor
House perimeter 355.70 m² 255.80 90,988.57 496.83 176,721.04 267,709.61
Second floor
House perimeter 263.80 m² 255.80 67,480.42 496.83 131,062.72 198,543.14
Tank
Septik Tank 36.00 m² 255.80 9,208.85 496.83 17,885.74 27,094.59
Interior wall
Ground floor
Interior wall 826.70 m² 255.80 211,471.04 496.83 410,726.13 622,197.17
Second floor
Interior wall 753.40 m² 255.80 192,720.79 496.83 374,308.78 567,029.57
3 FLOOR FINISHES
Floor tile
Ground floor
Indoor 224.39 m² 357.37 80,190.56 3,131.72 702,726.11 782,916.67
Outdoor 219.88 m² 357.37 78,578.82 3,131.72 688,602.06 767,180.88
Second floor
Indoor 192.00 m² 357.37 68,615.31 3,131.72 601,289.78 669,905.08
Outdoor 133.23 m² 357.37 47,612.59 3,131.72 417,238.73 464,851.32
Roof Deck 153.30 m² 357.37 54,785.03 3,131.72 480,092.30 534,877.34
Indoor Stair
Riser 5.76 m² 1,072.11 6,175.38 6,263.44 36,077.39 42,252.76
Step 8.64 m² 1,072.11 9,263.07 6,263.44 54,116.08 63,379.15
Outdoor Stair
Riser 8.00 m² 357.37 2,858.97 3,131.72 25,053.74 27,912.71
Step 12.00 m² 357.37 4,288.46 3,131.72 37,580.61 41,869.07
Granite tiles
Ground floor
Kitchen 1.20 m² 2,055.83 2,467.00 8,223.33 9,867.99 12,334.99
Pantry Area 1.58 m² 2,055.83 3,237.94 8,223.33 12,951.74 16,189.68
Bar Kitchen 5.39 m² 2,055.83 11,080.94 8,223.33 44,323.74 55,404.68
Guest Room Lavatory 0.60 m² 2,055.83 1,233.50 8,223.33 4,934.00 6,167.50
Powder Room Lavatory 0.60 m² 2,055.83 1,233.50 8,223.33 4,934.00 6,167.50
Bar & Grill 2.40 m² 2,055.83 4,934.00 8,223.33 19,735.99 24,669.99
Second floor
Bedroom 1 Lavatory 0.30 m² 2,055.83 616.75 8,223.33 2,467.00 3,083.75
Master Bedroom Lavatory 1.26 m² 2,055.83 2,590.35 8,223.33 10,361.39 12,951.74
` 7,465,337.21
4 CARPENTRY
Ceiling Finishes
Ground floor
Indoor 187.55 m² 269.34 50,514.92 647.77 121,489.24 172,004.16
Outdoor 97.18 m² 269.34 26,174.57 647.77 62,950.27 89,124.84
Second floor
Indoor 192.00 m² 269.34 51,713.49 647.77 124,371.81 176,085.30
Outdoor 89.88 m² 269.34 24,208.38 647.77 58,221.55 82,429.93
Roof Deck 19.67 m² 269.34 5,297.94 647.77 12,741.63 18,039.57

3 of 7
CLIENT'S COPY
Project Name PROPOSED TWO STOREY WITH ROOFDECK
Project Location TAGAYTAY
Project Name MR. JOHN CAHILIG

UNIT COST
ITEM DESCRIPTION QTY UNIT TOTAL COST
LABOR MATERIALS

Door and Jamb

Ground floor
D-1 (Solid Wood Panel Door) 1.00 set 4,111.66 4,111.66 35,634.42 35,634.42 39,746.09
D-2 (Flush Panel Door) 9.00 set 2,055.83 18,502.49 4,111.66 37,004.98 55,507.47
D-3 (Flush Panel Door) 5.00 set 2,055.83 10,279.16 4,111.66 20,558.32 30,837.48
Second floor
D-2 (Flush Panel Door) 4.00 set 2,055.83 8,223.33 4,111.66 16,446.66 24,669.99
D-3 (Flush Panel Door) 2.00 set 2,055.83 4,111.66 4,111.66 8,223.33 12,334.99
D-4 (Barn Door) 2.00 set 2,055.83 4,111.66 4,111.66 8,223.33 12,334.99
D-5 (2-Leaf Door) 2.00 set 8,223.33 16,446.66 68,527.74 137,055.47 153,502.13
Cabinetry
Fabrication of Cabinets composed of 3/4 marine plywood with
piano hinges and stainless handle
Ground floor
Guest Bedroom 1.80 lm 4,111.66 7,401.00 9,593.88 17,268.99 24,669.99
Pantry Area 5.25 lm 4,111.66 21,586.24 9,593.88 50,367.89 71,954.12
Kitchen 4.13 lm 4,111.66 16,960.61 9,593.88 39,574.77 56,535.38
Dirty Kitchen 3.00 lm 4,111.66 12,334.99 9,593.88 28,781.65 41,116.64
Second floor
Bedroom 1 2.50 lm 4,111.66 10,279.16 9,593.88 23,984.71 34,263.87
Guest Bedroom 1.70 lm 4,111.66 6,989.83 9,593.88 16,309.60 23,299.43
Master Bedroom Closet 3.30 lm 4,111.66 13,568.49 9,593.88 31,659.81 45,228.31
Sub-total . 1,163,684.68
5 GLASS WORKS
Fabrication and installation of 1/4", glass on local brand pvc frame
Sliding door / Fixed Window
Ground floor
Guest Room 4.32 sqm 2,055.83 8,881.19 9,593.88 41,445.58 50,326.77
LDK Area 31.98 sqm 2,055.83 65,745.51 9,593.88 306,812.38 372,557.89
Gym Entry 7.68 sqm 2,055.83 15,788.79 9,593.88 73,681.02 89,469.81
Gym 24.80 sqm 2,055.83 50,984.64 9,593.88 237,928.30 288,912.94
Stair Area 24.60 sqm 2,055.83 50,573.47 9,593.88 236,009.53 286,583.00
Second floor
Bedroom 1 7.62 sqm 2,055.83 15,665.44 9,593.88 73,105.39 88,770.83
Master Bedroom 9.40 sqm 2,055.83 19,324.82 9,593.88 90,182.50 109,507.32
Office Room 2 4.32 sqm 2,055.83 8,881.19 9,593.88 41,445.58 50,326.77
Guest Bedroom 4.32 sqm 2,055.83 8,881.19 9,593.88 41,445.58 50,326.77
Balcony Railing 80.21 sqm 2,055.83 164,888.01 9,593.88 769,477.40 934,365.41
Family Area Railing 14.14 sqm 2,055.83 29,064.33 9,593.88 135,633.52 164,697.85
Roof Deck
Balcony Railing 79.43 sqm 2,055.83 163,284.47 9,593.88 761,994.17 925,278.64
Window
Ground floor
W-1 13.44 sqm 2,055.83 27,630.38 9,593.88 128,941.79 156,572.17
W-2 2.16 sqm 2,055.83 4,440.60 9,593.88 20,722.79 25,163.39
Second floor
W-1 6.72 sqm 2,055.83 13,815.19 9,593.88 64,470.89 78,286.09
W-2 2.16 sqm 2,055.83 4,440.60 9,593.88 20,722.79 25,163.39
Sub-total 3,696,309.04
6 STEEL WORKS
Fabrication and installation of stainless steel stair railings 1.00 ls 41,116.64 41,116.64 137,055.47 137,055.47 178,172.12
Installation of roof framing including support
Roof 1 200.00 m² 685.28 137,055.47 2,055.83 411,166.42 548,221.90
Sub-total 726,394.01
7 WALL FINISHES
Interior wall
Wall Paint
Ground floor 826.70 sqm 204.64 169,176.83 372.52 307,965.92 477,142.74
Second floor 753.40 sqm 204.64 154,176.63 372.52 280,659.88 434,836.51
Wall Tiles
Ground floor
Guest Room T&B 11.79 sqm 909.52 10,723.20 5,287.18 62,335.83 73,059.03
Maids Room T&B 24.75 sqm 909.52 22,510.53 5,287.18 130,857.67 153,368.19
Powder Room T&B 23.85 sqm 909.52 21,691.96 5,287.18 126,099.21 147,791.17
Outdoor Shower 18.45 sqm 909.52 16,780.57 5,287.18 97,548.44 114,329.02
Outdoor Toilet 19.50 sqm 909.52 17,735.57 5,287.18 103,099.98 120,835.55
Sauna Room 41.85 sqm 909.52 38,063.25 5,287.18 221,268.42 259,331.67
Second floor
Bedroom 1 T&B 26.93 sqm 909.52 24,488.72 5,287.18 142,357.28 166,846.00
Common T&B 22.13 sqm 909.52 20,123.05 5,287.18 116,978.82 137,101.87
Master Bedroom T&B 56.40 sqm 909.52 51,296.71 5,287.18 298,196.87 349,493.58
Sub-total 2,434,135.33
8 CEILING PAINTING
Ground floor
Indoor 187.55 m² 170.53 31,983.70 254.69 47,768.00 79,751.71
Outdoor 97.18 m² 170.53 16,572.52 254.69 24,751.24 41,323.76

4 of 7
CLIENT'S COPY
Project Name PROPOSED TWO STOREY WITH ROOFDECK
Project Location TAGAYTAY
Project Name MR. JOHN CAHILIG

UNIT COST
ITEM DESCRIPTION QTY UNIT TOTAL COST
LABOR MATERIALS

Second floor
Indoor 192.00 m² 170.53 32,742.58 254.69 48,901.39 81,643.98
Outdoor 89.88 m² 170.53 15,327.62 254.69 22,891.96 38,219.59
Door and Jamb painting
Ground floor
D-1 (Solid Wood Panel Door) 1.00 set 1,096.44 1,096.44 2,741.11 2,741.11 3,837.55
D-2 (Flush Panel Door) 9.00 set 1,096.44 9,867.99 2,741.11 24,669.99 34,537.98
D-3 (Flush Panel Door) 5.00 set 1,096.44 5,482.22 2,741.11 13,705.55 19,187.77
Second floor
D-2 (Flush Panel Door) 4.00 set 1,096.44 4,385.78 2,741.11 10,964.44 15,350.21
D-3 (Flush Panel Door) 2.00 set 1,096.44 2,192.89 2,741.11 5,482.22 7,675.11
D-4 (Barn Door) 2.00 set 1,096.44 2,192.89 2,741.11 5,482.22 7,675.11
D-5 (2-Leaf Door) 2.00 set 1,096.44 2,192.89 2,741.11 5,482.22 7,675.11
Cabinetry painting - ducco
Ground floor
Guest Bedroom 1.80 lm 2,741.11 4,934.00 6,852.77 12,334.99 17,268.99
Pantry Area 5.25 lm 2,741.11 14,390.82 6,852.77 35,977.06 50,367.89
Kitchen 4.13 lm 2,741.11 11,307.08 6,852.77 28,267.69 39,574.77
Dirty Kitchen 3.00 lm 2,741.11 8,223.33 6,852.77 20,558.32 28,781.65
Second floor 2,741.11 6,852.77
Bedroom 1 2.50 lm 2,741.11 6,852.77 6,852.77 17,131.93 23,984.71
Guest Bedroom 1.70 lm 2,741.11 4,659.89 6,852.77 11,649.72 16,309.60
Master Bedroom Closet 3.30 lm 2,741.11 9,045.66 6,852.77 22,614.15 31,659.81
Sub-total 544,825.27
8 ROOFING WORKS
Roof 1 200.00 m² 137.06 27,411.09 685.28 137,055.47 164,466.57
Trellis 97.82 m² 685.28 67,033.83 2,741.11 268,135.33 335,169.16
Sub-total 499,635.73
9 ELECTRICAL WORKS
Service drop to MCB
NEMA 3R, 350AT CB, Sevice entrance cap, RSC pipe and fittings,
PVC conduits, 250mm ² THHN wire, 50mm² THHN wire, Ground 1.00 ls 13,157.33 13,157.33 44,209.16 44,209.16 57,366.49
rod and clamp
Main panel
1 - Panel board 18's with 3-100A rating, 4 -40AT CB, 3 -30AT CB,
8 -20AT CB,PVC electrical pipe, 30mm² THHN wire, 8.0mm² THHN 1.00 ls 13,157.33 13,157.33 27,411.09 27,411.09 40,568.42
wire
1 - Panel board 6's with 100A rating, 3-40AT CB, 2-30AT CB, 2-
20AT CB, 1" diameter PVC electrical pipe, 32mm² THHN wire, 1.00 ls 13,157.33 13,157.33 27,411.09 27,411.09 40,568.42
8.0mm² THHN wire
1 - Panel board 20's with 100A rating, 1-50AT CB, 1-30AT CB, 13-
30AT CB, 11-20AT CB, 1" diameter PVC electrical pipe, 30mm² 1.00 ls 13,157.33 13,157.33 27,411.09 27,411.09 40,568.42
THHN wire, 8.0mm² THHN wire
1 - Panel board 10's with3-30AT CB, 13-30AT CB, 7-20AT CB, 1"
diameter PVC electrical pipe,30mm² THHN wire, 8.0mm² THHN 1.00 ls 13,157.33 13,157.33 27,411.09 27,411.09 40,568.42
wire
PVC conduits and accessories
Utility box 100.00 pcs 41.12 4,111.66 4,111.66
Junction box 150.00 pcs 41.12 6,167.50 6,167.50
Adapter locknut 400.00 pcs 20.56 8,223.33 8,223.33
1/2" PVC electrical pipe 120.00 pcs 205.58 24,669.99 24,669.99
Miscellaneuous item 1.00 ls 20,558.32 20,558.32 20,558.32
Wires
8.0mm² THHN wire 2.00 box 11,649.72 23,299.43 23,299.43
5.5mm² THHN wire 10.00 box 8,908.61 89,086.06 89,086.06
3.5mm² THHN wire 10.00 box 7,675.11 76,751.07 76,751.07
Telephone wire 1.00 box 3,426.39 3,426.39 3,426.39
Coaxial wire 1.00 box 3,426.39 3,426.39 3,426.39
Devices
Duplex Convenience outlet 64.00 sets 308.37 19,735.99 19,735.99
Range outlet 1.00 sets 376.90 376.90 376.90
Water heater outlet 5.00 sets 376.90 1,884.51 1,884.51
Refigerator outlet 2.00 sets 363.20 726.39 726.39
CATV outlet 3.00 sets 363.20 1,089.59 1,089.59
Telephone outlet 8.00 sets 363.20 2,905.58 2,905.58
Swtches
Single switch 14.00 sets 308.37 4,317.25 4,317.25
Two-gang Switch 8.00 sets 335.79 2,686.29 2,686.29
Three-gang Switch 14.00 sets 376.90 5,276.64 5,276.64
3-way Switch 2.00 sets 376.90 753.81 753.81
12W LED, Pinlight 196.00 sets 753.81 147,745.80 147,745.80
Labor
Installation 1.00 ls 552,607.67 552,607.67 552,607.67
Sub-total 1,219,466.70
10 PLUMBING WORKS
Sanittary and roof drain

5 of 7
CLIENT'S COPY
Project Name PROPOSED TWO STOREY WITH ROOFDECK
Project Location TAGAYTAY
Project Name MR. JOHN CAHILIG

UNIT COST
ITEM DESCRIPTION QTY UNIT TOTAL COST
LABOR MATERIALS

PVC pipes and fittings

12" PVC pipe 4.00 pcs 2,055.83 8,223.33 8,223.33
10" PVC pipe 4.00 pcs 1,781.72 7,126.88 7,126.88
8" PVC pipe 12.00 pcs 1,507.61 18,091.32 18,091.32
6" PVC pipe 16.00 pcs 1,164.97 18,639.54 18,639.54
4" PVC pipe 50.00 pcs 890.86 44,543.03 44,543.03
3" PVC pipe 60.00 pcs 616.75 37,004.98 37,004.98
2" PVC pipe 80.00 pcs 287.82 23,025.32 23,025.32
4" clean out 15.00 pcs 116.50 1,747.46 1,747.46
12" Elbow 45 ° 6.00 pcs 308.37 1,850.25 1,850.25
10" Elbow 45 ° 6.00 pcs 253.55 1,521.32 1,521.32
8" Elbow 45 ° 6.00 pcs 212.44 1,274.62 1,274.62
6" Elbow 45 ° 6.00 pcs 185.02 1,110.15 1,110.15
4" Elbow 45 ° 20.00 pcs 89.09 1,781.72 1,781.72
4" wye 30.00 pcs 89.09 2,672.58 2,672.58
4"x2" wye reducer 20.00 pcs 89.09 1,781.72 1,781.72
3" Elbow 90 ° 20.00 pcs 75.38 1,507.61 1,507.61
2" Elbow 90 ° 80.00 pcs 61.67 4,934.00 4,934.00
Fixtures and accessories
Water closet 7.00 pcs 14,390.82 100,735.77 100,735.77
Lavatory 8.00 pcs 6,167.50 49,339.97 49,339.97
Kitchen sink 3.00 pcs 8,908.61 26,725.82 26,725.82
Floor drain 30.00 pcs 2,055.83 61,674.96 61,674.96
Shower drain 5.00 pcs 2,055.83 10,279.16 10,279.16
1 1/2 P-trap 10.00 pcs 1,233.50 12,334.99 12,334.99
Waterline
PPr pipes and fittings
40mm Ø PPr pipe 6.00 pcs 753.81 4,522.83 4,522.83
32mm Ø PPr pipe 20.00 pcs 513.96 10,279.16 10,279.16
25mm Ø PPr pipe 4.00 pcs 308.37 1,233.50 1,233.50
20mm Ø PPr pipe 18.00 pcs 280.96 5,057.35 5,057.35
15mm Ø PPr pipe 6.00 pcs 253.55 1,521.32 1,521.32
40mm Ø PPr coupling 4.00 pcs 116.50 465.99 465.99
32mm Ø PPr coupling 12.00 pcs 102.79 1,233.50 1,233.50
25mm Ø PPr coupling 10.00 pcs 89.09 890.86 890.86
20mm Ø PPr coupling 16.00 pcs 75.38 1,206.09 1,206.09
15mm Ø PPr plain tee 10.00 pcs 61.67 616.75 616.75
25mm Ø PPr plain tee 10.00 pcs 89.09 890.86 890.86
40mm Ø PPr plain elbow 10.00 pcs 116.50 1,164.97 1,164.97
32mm Ø PPr plain elbow 16.00 pcs 102.79 1,644.67 1,644.67
25mm Ø PPr plain elbow 10.00 pcs 89.09 890.86 890.86
20mm Ø PPr plain elbow 2.00 pcs 75.38 150.76 150.76
15mm Ø PPr plain elbow 8.00 pcs 89.09 712.69 712.69
15mm Ø PPr plain elbow 8.00 pcs 61.67 493.40 493.40
32mm Øx25mmØ PPr elbow reducer 2.00 pcs 102.79 205.58 205.58
25mm Øx20mmØ PPr elbow reducer 2.00 pcs 89.09 178.17 178.17
20mmx15mm Ø PPr coupling reducer 20.00 pcs 89.09 1,781.72 1,781.72
32mm Ø x 20mmØ PPr plain tee reducer 2.00 pcs 102.79 205.58 205.58
25mm Ø x 20mmØ PPr plain tee reducer 8.00 pcs 89.09 712.69 712.69
20mm Ø x 15mmØ PPr plain tee reducer 30.00 pcs 75.38 2,261.42 2,261.42
20mm Ø PPr coupling 10.00 pcs 47.97 479.69 479.69
32mm Ø PPr plain tee 10.00 pcs 102.79 1,027.92 1,027.92
25mm Ø PPr plain tee 2.00 pcs 89.09 178.17 178.17
20mm Ø PPr plain tee 10.00 pcs 47.97 479.69 479.69
20mm Ø PPr threaded tee 10.00 pcs 89.09 890.86 890.86
25mm Ø PPr plain elbow 4.00 pcs 89.09 356.34 356.34
20mm Ø PPr plain elbow 10.00 pcs 47.97 479.69 479.69
20mm Ø PPr threaded elbow 10.00 pcs 239.85 2,398.47 2,398.47
15mm Ø PPr threaded elbow 40.00 pcs 171.32 6,852.77 6,852.77
1x1 angle valve 21.00 pcs 753.81 15,829.91 15,829.91
1x2 angle valve 7.00 pcs 616.75 4,317.25 4,317.25
1/2 SS flexible hose 35.00 pcs 342.64 11,992.35 11,992.35
40mm Ø PPr gate valve 3.00 pcs 2,398.47 7,195.41 7,195.41
40mm Ø PPr check valve 3.00 pcs 2,398.47 7,195.41 7,195.41
20mm Ø PPr gate valve 10.00 pcs 616.75 6,167.50 6,167.50
15mm Ø PPr gate valve 10.00 pcs 479.69 4,796.94 4,796.94
Fixtures and accessories
Watercloset hand bidet 7.00 pcs 3,426.39 23,984.71 23,984.71
Lavatory faucet 8.00 pcs 8,908.61 71,268.85 71,268.85
Kitchen sink faucet 4.00 pcs 8,908.61 35,634.42 35,634.42
Hose bibb 7.00 pcs 685.28 4,796.94 4,796.94
Shower head and mixer 7.00 pcs 8,908.61 62,360.24 62,360.24
Labor
Installation 1.00 ls 552,607.67 552,607.67 552,607.67
Sub-total 1,297,538.44

6 of 7
CLIENT'S COPY
Project Name PROPOSED TWO STOREY WITH ROOFDECK
Project Location TAGAYTAY
Project Name MR. JOHN CAHILIG

UNIT COST
ITEM DESCRIPTION QTY UNIT TOTAL COST
LABOR MATERIALS

GRAND TOTAL ---------------------------------------------------------------------------------------------------------------------------------

34,106,201.34

7 of 7