Date : May 8,2020

Project : PROPOSED THREE-STOREY RESIDENTIAL BUILDING (BUILDING B - HIRAYA)

Subject : Detailed Estimates & Bill of Quantities
Owner : MRS. SANDRA PALOMAR-QUAN

Item No. Item Description Material Cost Labor Cost Total Cost %

I GENERAL REQUIREMENTS - - - 0.00

II PRE-CONSTRUCTION - - - 0.00

III SITE DEVELOPMENT 131,541.00 46,039.35 177,580.35 2.75

IV CARPENTRY/SCAFFOLDING WORKS 196,950.00 68,932.50 265,882.50 4.12

V STRUCTURAL WORKS 1,383,549.25 484,242.24 1,867,791.49 28.93

Foundation 67,617.50 23,666.13
Column & Pedestal 352,997.50 123,549.13
Beams 260,215.25 91,075.34
Concrete Slab 277,317.00 97,060.95
Concrete Stair 80,517.00 28,180.95
Masonry / Plastering Works 108,460.00 37,961.00
Steelworks 152,200.00 53,270.00
Waterproofing 84,225.00 29,478.75
VI ARCHITECTURAL WORKS 2,518,531.00 881,485.85 3,400,016.85 52.66
Partitioning / Panelling 339,726.40 118,904.24
Ceiling Work 118,609.00 41,513.15
Doors 394,176.00 137,961.60
Windows 292,632.50 102,421.38
Carpentry & Cabinet Works 157,480.00 55,118.00
Tiling Works and Finishes 1,215,907.10 425,567.49
VII ELECTRICAL WORKS 219,442.50 76,804.88 296,247.38 4.59
Conduilts, Hoses & Boxes 32,954.50 11,534.08
Wires & Cables 61,810.00 21,633.50
Panel Board, Breakers & Devices 38,356.00 13,424.60
Electrical Fixtures & Lights 20,532.00 7,186.20
Meters, Service Post & Accessories 9,635.00 3,372.25
Consumables 3,705.00 1,296.75
Appliances 42,450.00 14,857.50
Testing & Commissoning 10,000.00 3,500.00
VIII MECHANICAL WORKS 7,124.00 2,493.40 9,617.40 0.15
Fire Alarm System and Extiguisher 7,124.00 2,493.40
IX PLUMBING WORKS 315,597.00 110,458.95 426,055.95 6.60
Sanitary Line 135,899.00 47,564.65
Water Line 119,076.00 41,676.60
Storm Line 32,522.00 11,382.70
Accessories 18,100.00 6,335.00
Testing & Commissioning 10,000.00 3,500.00
X EQUIPMENT RENTAL 10,000.00 3,500.00 13,500.00 0.21

SUB TOTAL (Direct Cost) 4,782,734.75 1,673,957.16 6,456,691.91 100.00

TOTAL ESTIMATED COST 6,456,691.91

###
#REF!
Total Floor Area 158.93 sq.m.
- Cost per sq.m. 40,626.01 Php/sq.m.
Date : May 8,2020
Project : PROPOSED THREE-STOREY RESIDENTIAL BUILDING (BUILDING B - HIRAYA)
Subject : Detailed Estimates & Bill of Quantities
Owner : MRS. SANDRA PALOMAR-QUAN

Item No. Item Description Quantity

I GENERAL REQUIREMENTS
- Preparation of Bldg Permit Plans
including Signing and Sealing of Plans
- Processing of Bldg Permit Plans
- Electric and Water Consumption (On-going Construction)
- Building Permit Fees including Tax Fees
- Site Control
- Temporary Facilities
II PRE-CONSTRUCTION
- Mobilization/ Demobilization
- Layout Staking/surveyor
III SITE DEVELOPMENT
- Excavation 52.26
- Backfill and compaction 36.58
- Soil-poisoning treatment 67.70
- Basecourse 9.70
- Filling materials 31.00
IV CARPENTRY/SCAFFOLDING WORKS

CARPENTRY/SCAFFOLDING WORKS
ACARPENTRY/SCAFFOLDING WORKS
- Phenolic Board 3/4" thick 4'x8' 100.00
- GI Pipe 1-1/2"Ø x 6.0m S40
- GI Clamp 1-1/2"Ø
- 2” x 2” x 10’ Coco Lumber 250.00
- 2” x 3” x 10’ Coco Lumber 250.00
- 1/2ӯ Level Hose 20.00
- No. 40 Nylon 5.00
- 4” CWN 49.26
- 3” CWN 49.26
- 1 ½” CWN 49.26
V STRUCTURAL WORKS
Foundation
AColumn Footing
- Portland Cement 72.32
- Washed/Crushed Sand 6.44
- Crushed Gravel 3/4" 15.06
- 16mmØ Deformed Steel Bars x 6.0m 59.00
- No. 18 G.I. Tie Wire 10.00
Column & Pedestal
A Column & Pedestal
- Portland Cement 111.66
- Washed/Crushed Sand 9.37
- Crushed Gravel 3/4" 18.74
- 20mmØ Deformed Steel Bars x 6.0m 96.00
- 20mmØ Deformed Steel Bars x7.5m 196.00
- 12mmØ Deformed Steel Bars x 6.0m 38.00
- 10mmØ Deformed Steel Bars x 6.0m 25.00
- No. 18 G.I. Tie Wire 10.00
Beams
A Tie Beams
- Portland Cement 33.50
- Washed/Crushed Sand 2.81
- Crushed Gravel 3/4" 5.62
- 20mmØ Deformed Steel Bars x 7.5m 36.74
- 16mmØ Deformed Steel Bars x 7.5m 1.64
- 10mmØ Deformed Steel Bars x 6.0m 21.77
- No. 18 G.I. Tie Wire 10.00
B Floor Beam
- Portland Cement 68.01
- Washed/Crushed Sand 5.71
- Crushed Gravel 3/4" 11.41
- 20mmØ Deformed Steel Bars x 7.5m 74.60
- 16mmØ Deformed Steel Bars x 7.5m 3.33
- 10mmØ Deformed Steel Bars x 6.0m 44.19
- No. 18 G.I. Tie Wire 10.00
C Roof Beams
- Portland Cement 41.62
- Washed/Crushed Sand 3.49
- Crushed Gravel 3/4" 6.99
- 20mmØ Deformed Steel Bars x 6.0m 45.65
 - 16mmØ Deformed Steel Bars x 6.0m 2.04
- 10mmØ Deformed Steel Bars x 6.0m 27.04
- No. 18 G.I. Tie Wire 10.00
Concrete Slab
A Slab-on-Grade
- Portland Cement 121.82
- Washed/Crushed Sand 10.22
- Crushed Gravel 3/4" 20.44
- 10mmØ Deformed Steel Bars x 6.0m 163.83
- No. 18 G.I. Tie Wire 10.00
- Concrete spacers 155.00
B Second to Third Floor Slab
- Portland Cement 261.90
- Washed/Crushed Sand 21.98
- Crushed Gravel 3/4" 43.96
- 10mmØ Deformed Steel Bars x 6.0m 150.17
- No. 18 G.I. Tie Wire 10.00
Concrete Stair
A Concrete Stair
- Portland Cement 58.88
- Washed/Crushed Sand 4.94
- Crushed Gravel 3/4" 9.88
- 16mmØ Deformed Steel Bars x 6.0m 12.00
- 12mmØ Deformed Steel Bars x 6.0m 59.00
- 10mmØ Deformed Steel Bars x 6.0m 124.00
- No. 18 G.I. Tie Wire 10.00
Masonry / Plastering Works
A Masonry / Plastering Works
- Plaster Plain Cement Fin. 700.40
- Concrete Topping 6.80
Steelworks
A Steelworks
- 75mm x 19mm THK. Steel Flat Bar in epoxy primer fin. (MATTE BLACK) 54.00
- 19mm x 19mm Steel Square Bar in epoxy primer fin. (MATTE BLACK) 81.00
- 50mm x 50mm x 1.8mm THK. Steel Tubular Section (--do--) 104.00
- 8mm dia. Wire Rope 150.00
- Expanded Metal sheet - Viewing Deck 12.00
- Welding Rod 6011, 7018 3.00
- Buffing pads 20.00
- Cutting Disc, Grinding Disc 100.00
Waterproofing
A Damproofing
- Elastomeric Waterproofing (toilet floor slabs), 3-ply membrane 8.15
- Waterproofing (Water tank Deck), 3-ply membrane (SEE PLUMBING) 60.00
VI ARCHITECTURAL WORKS

Partitioning / Panelling
Interior Walls
A Interior - Drywall (Option-A)
- Metal Track 25.00
- Metal Studs 35.00
- Gypsum Boards 15.00
- Panhead Screw 30.00
- PVC corner Moulding 3/4" x 3mtrs 558.00
- Gypsum Putty 15.00
- G.I. Tie Wire #16 5.00
- Rockwool Insullation 50mm x 600mm x 5000mm 18.00
B Interior - CHB (Option-B)
- Chb 4" 639.00
- Zemcoat 21.00
- Premium Cement 20.00
- Washed Sand 4.00
- 10mmØ Deformed Steel Bars 31.00
- No. 18 G.I. Tie Wire 10.00
C Interior - By Hilti / Base Bahay (Bamboo Plastered Wall) (Option - C)
- Bamboo Dia. 4" Treated x 2mtr 22.00
- Flat Bar 32.00
- Metal Mesh 32.00
- Good Lumber 2" x2" x3ft 22.00
- Bolt and Nut 1" with washer 224.00
- Premium Cement 22.00
- Sand 11.00
- Zemcoat 11.00
- No. 18 G.I. Tie Wire 10.00
Exterior Walls
A Exterior - By Hilti / Base Bahay (Bamboo Plastered Wall) (Option-A)
- Bamboo Dia. 4" Treated x 2mtr 77.00
- Flat Bar 116.00
- Metal Mesh 116.00
- Good Lumber 2" x2" x3ft 77.00
- Bolt and Nut 1" with washer 806.00
 - Premium Cement 77.00
- Sand 39.00
- Zemcoat 39.00
- No. 18 G.I. Tie Wire 10.00
B Exterior - CHB / CMU (Option-B)
- CHB 4" 2,994.64
- Premium Cement 116.31
- Washed Sand 20.62
- 10mmØ Deformed Steel Bars 124.97
- ABCZemcoat Skimcoat 77.83
- No. 18 G.I. Tie Wire 46.86
Pipe Chase Enclosure
A Drywall
- Metal Track 11.00
- Metal Studs 15.00
- Gypsum Board 3/4" x4' x8' 7.00
- PVC Corner Moulding 2" x 3mtr 13.00
- Flat Head Screw 2" 232.00
- Gypsum Putty 6.00
- No. 18 G.I. Tie Wire 10.00
- Rockwool Insullation 50mm x 600mm x 5000mm 8.00
Ceiling Work
A Interior Ceiling CF-1
- Gypsum Board, 3/4" thick 4'x8' 54.00
- Wall Angle 22mmx22mmx3.0m 38.00
- Double furring 5.0m(GYPROC) 40.74
- W-Clip 253.89
- Blind Revits 5/32 x 1/4" 18.95
- Blind Revits 5/32 x 3/4" 24.63
- Metal Drill bit 8.00
- Concrete Nails 1" 7.00
- Sand paper 101.84
- Buildrite Putty Master 10.00
B Interior Ceiling CF-2
- Gypsum Board, 3/4" thick 4'x8' 50.00
- Wall Angle 22mmx22mmx3.0m 36.00
- Double furring 5.0m(GYPROC) 37.72
- W-Clip 235.09
- Blind Revits 5/32 x 1/4" 17.54
- Blind Revits 5/32 x 3/4" 22.81
- Metal Drill bit 6.00
- Concrete Nails 1" 6.00
- Sand paper 94.30
- Buildrite Putty Master 8.00
C Exterior Ceiling CF-3
- Moisture Resistant Gypsum Board, 3/4" thick 4'x8' 10.00
- Wall Angle 22mmx22mmx3.0m 7.00
- Double furring 5.0m(GYPROC) 7.54
- W-Clip 47.02
- Blind Revits 5/32 x 1/4" 3.51
- Blind Revits 5/32 x 3/4" 4.56
- Metal Drill bit 1.00
- Concrete Nails 1" 2.00
- Sand paper 18.86
- Buildrite Putty Master 2.00
Doors
A Doors

- D1 - 1200mmx2000mm -Solid Wooden Sliding Door - Complete Accessories with Tracks and Locksets 4.00

- D2 - 1200mmx2000mm -Solid Wooden Sliding Door - Complete Accessories with Tracks and Locksets 1.00

- D4 - 1250mmx500mm -Solid Wooden Sliding Door - Complete Accessories with Tracks and Locksets 1.00

- D7 5310mmx2500mm - Steel Roll - up Door - Complete With Accessories 1.00

- D8 - 1900mmx2370mm - Steel Roll - up Door - Complete With Accessories 1.00

- D9 - 5550mmx2500mm - Steel Roll - up Door - Complete With Accessories 1.00

B Others

- 6mm THK (Frameless) Facial Mirror on 12mm thk. marine plywood backing 2.00

- Frameless Shower Enclosures - 10mm THK. Tempered Glass - Sand Blasted Finish - Stainless Heavy Duty Hinges - Complete with Stainless Brackets 2.00
Windows
A -

- W3 - 1250x550mm - Awning Window - 6mm Clear Glass in Analok Brown Finish Frame Complete with Accessories and Screen 2.00

- W4 - 1250x1850mm - Jalouise Window - 4.5mm Clear Glass Blades in Analok Brown Finish 1 3/4" x 4" 1.5mm Thick Frame Complte with Accessori 7.00
 - W6 - 1250x1250mm - Jalouise Window - 4.5mm Clear Glass Blades in Analok Brown Finish 1 3/4" x 4" 1.5mm Thick Frame Complte with Accessori 1.00

- W9 - 1250x2500mm - Jalouise Window - 4.5mm Clear Glass Blades in Analok Brown Finish 1 3/4" x 4" 1.5mm Thick Frame Complte with Accessori 4.00

- W11 - 1250x3300mm - Jalouise Window - 4.5mm Clear Glass Blades in Analok Brown Finish 1 3/4" x 4" 1.5mm Thick Frame Complte with Accesso 2.00

- W12 - 1850x1650mm - Jalouise Window - 4.5mm Clear Glass Blades in Analok Brown Finish 1 3/4" x 4" 1.5mm Thick Frame Complte with Accesso 2.00

- W13 - 1850x1850mm - Jalouise Window - 4.5mm Clear Glass Blades in Analok Brown Finish 1 3/4" x 4" 1.5mm Thick Frame Complte with Accesso 1.00

- W15 - 1850x2500mm - Jalouise Window - 4.5mm Clear Glass Blades in Analok Brown Finish 1 3/4" x 4" 1.5mm Thick Frame Complte with Accesso 2.00

Carpentry & Cabinet Works

Cabinets
A Cabinet, Countertop, Tables and Ledges
- Cabinet, Countertop, Tables and Ledges to include provision of required
finishes, adequate framing edging, mouldings, anchorage
1.00
and accessories such as latches pegs, hinges, door pulls,
lock and necessary metal works
B Other Cabinet Works
- Panel Board Cabinet 1.00
Tiling Works and Finishes
Floor Finishes
A FF-1
- 5.5mmX180mmx1230mm JSF 022, SPC by JME Supreme 645.00
- Heavy duty Tile Adhessive, 25kg/bag 15.00
- Sand 2.00
- Cement 68.00
- Tile Grout, 2kg/pack 3.00
B FF-2
- 300mmx600mm homogenous Tile (Grey) 63.00
- Heavy duty Tile Adhessive, 25kg/bag 5.00
- Sand 3.00
- Cement 35.00
- Tile Grout, 2kg/pack 2.00
C Plain Concrete Finish with Waterproofing Sealer
- Waterproofing Sika Top Seal 107 4.00
Exterior Wall Finishes
A WF-1 Plain Cement, Sandblasted Plastered, Painted Finish
- Seedpearl Series G V1 Acrytex by Boysen 369.00
- Neutralizer(Masonry Neutralizer 44) 5.00
- Wall Putty 24.00
- Wall Primer Latex Flat 14.00
- Latex Colored 12.00
- Primer(Titan Superflex) 117.00
- Reducer (Titan Superflex ) 117.00
- Patching Compound 38.00
B WF-2 Plain Cement, Plain Plastered Painted Finish
- Paint: 1131 Can Can Acrytex by Boysen 50.00
- Neutralizer(Masonry Neutralizer 44) 2.00
- White Skimcoat 12.00
- Patching Compound 12.00
C WF-4 Bamboo Plywood on Plain Cement Plastered Finish
- (Kawayan Collective) Bamboo Lipak Laminated Plywood 3/4" x 4'x8' 11.00
- Wood Screw 2" (1000pcs/box) 2.00
- Stickwill Wood Glue 2.00
- Wood Preservation Solignom 2.00
- Sanding Sealer 2.00
- Lacquer Flo 2.00
- Hudson Topcoat 2.00
- 3” CWN 1.00
- 1 ½” CWN 1.00
D Consumable
- Sand Paper #80 150.00
- Sand Paper #120 150.00
- Joint Tape 100.00
- 7" Paint Roller 15.00
- 4" Paint Roller 15.00
- 2" Paint Brush 15.00
- 4" Paint Brush 15.00
- Paint Tray 15.00
- Masking Tape 3/4" 50.00
Interior Wall Finishes
A WF-3 Plain Cement, Plain Plastered Finish, White Skimcoat Finish
- Neutralizer(Masonry Neutralizer 44) 12.00
- White Skimcoat 102.00
- Patching Compound 10.00
B WF-5 300mm x 600mm Homogenous Tile (Grey)
- 300mm x 600mm Homogenous Tile (Grey) 531.00
- Heavy duty Tile Adhessive, 25kg/bag 14.00
 - Sand 3.00
- Cement 3.00
- Tile Grout, 2kg/pack 5.00
C WF-6 Plain Cement, Painted Finish
- Seedpearl Series G V1 Acrytex by Boysen 20.00
- Neutralizer(Masonry Neutralizer 44) 12.00
- Wall Putty 45.00
- Wall Primer Latex Flat 31.00
- Latex Colored 31.00
- Primer(Titan Superflex) 85.00
- Putty (Spot)(BOYSEN® Masonry Putty #7311) 85.00
- Topcoat (BOYSEN® Permacoat™ Latex) 135.00
- Patching Compound 5.00
D Consumable
- Sand Paper #80 70.00
- Sand Paper #120 70.00
- Joint Tape 40.00
- 7" Paint Roller 15.00
- 4" Paint Roller 15.00
- 2" Paint Brush 15.00
- 4" Paint Brush 15.00
- Paint Tray 15.00
- Masking Tape 3/4" 50.00
VII ELECTRICAL WORKS

Conduilts, Hoses & Boxes

PVC Conduit Pipes
20mm - PVC Conduit 3/4"Ø x 3.0m 52.00
25mm - PVC Conduit 1"Ø x 3.0m 32.00
32mm - PVC Conduit 1 1/4"Ø x 3.0m 16.00
PVC Conduit Fittings
20mm - PVC Conduit Elbow 3/4"Ø 33.50
25mm - PVC Conduit Elbow 1"Ø 18.00
32mm - PVC Conduit Elbow 1 1/4"Ø 10.00
Others
- Flexible Hose 3/4"Ø 512.00
- Flexible Hose Connector 3/4"Ø 3.00
- PVC C-clamp 3/4"Ø 100s/pack 3.00
- PVC Junction boxes 4x4 49.00
- PVC Utility boxes 2x4 57.00
Wires & Cables
- 5.5 mm² THHN Wire (power) 2.00
- 3.5mm² THHN Wire (light) 6.00
- 2.0mm² THHN Wire (switch) 4.00
- 2.0mm² THHN Wire (ground) 1.00
- 30mm²THW Wire (main) 50.00
- 14mm² THW Wire 20.00
- 30mm² Twisted Service Drop Wire 50.00
- RG6 COAXIAL CABLE (Belden) 135.00
- CAT5e TELEPHONE WIRE (Belden) 58.00
Panel Board, Breakers & Devices
A Panell Board & Breeakers
- Panel Board 8 Branches 2.00
- Main Circuit Breaker, 75AT MCCB 2.00
- Circuit Breaker, 40 A Bolt-on MCB 2.00
- Circuit Breaker, 30 A Bolt-on MCB 6.00
- Circuit Breaker, 20 A Bolt-on MCB 6.00
- Circuit Breaker, 15A Bolt-on MCB 2.00
B Power Outlets
- Telephone Outlet 8.00
- CATV Outlet 8.00
- 2 GANG UNIVERSAL OUTLET (Panasonic Wide Series) 23.00
One Gang Oulet
- Range Oulet 4.00
- Refrigerator Outlet 4.00
- ACU Outlet 4.00
- Heater Outlet 4.00
C Switches
- One gang Switch 2.00
- Two Gang Switch 5.00
- Three Gang Switch 6.00
- 3Way Switch 5.00
D Grounding
- Ground Rod 5/8"Ø x 10' 1.00
- Grounding Clamp 5/8"Ø 4.00
Electrical Fixtures & Lights
- Recessed Pinlights Case 4"Ø 40.00
- Drop Light 12w 3.00
- 12w LED Daylight (Philips) 40.00
- 12w LED Warm White (Philips) 3.00
Meters, Service Post & Accessories
 - RSC Pipe 1 1/2"Ø x 6.0m 2.00
- Entrance Cap 1 1/2 "Ø 2.00
- Metal C-clamp 1 1/2"Ø 12.00
- PVC Pipe 1 1/2"Ø 2.00
- Entrance Cap 1 1/2"Ø 1.00
- Kilowatt Hour Meter 1.00
- Meter Base 1.00
- Secondary Rack with 2 spools 1.00
GI Pipe 3"Ø x 6.0m S40 1.00
Consumables
- Electrical Tape 3M 60.00
- Solvent Cement 3.00
Appliances
- Multi-Point Waterheater 4.00
- Emergency Light 3.00
- Exhaust Fan 4.00
Testing & Commissoning
- Megger Test 1.00
VIII MECHANICAL WORKS

Airconditioning System
- Wall Mounted ACU Split Type, 1.5 HP 4.00
- Copper Tube 4.00
- Copper Tube Insulation 4.00
- ACU mounting frame 4.00
- ACU concrete base 4.00
Fire Alarm System and Extiguisher
- FAS - Alarm Bell 2.00
- FAS - Emergency Push Button 2.00
- Electrical wire 1.00
- Fire Extiguisher, 5kg 2.00
IX PLUMBING WORKS

Sanitary Line
PVC Pipes
- Sanitary PVC Pipe 6"Ø x 3.0m S1000 4.00
- er 16.00
- Sanitary PVC Pipe 3"Ø x 3.0m S1000
- Sanitary PVC Pipe 2"Ø x 3.0m S1000 4.00
PVC Fittings
- Sanitary PVC Elbow 6"Ø x 90deg 2.00
- Sanitary PVC Elbow 4"Ø x 90deg 12.00
- Sanitary PVC Elbow 3"Ø x 90deg -
- Sanitary PVC Elbow 2"Ø x 90deg 16.00
-
- Sanitary PVC Elbow 6"Ø x 45deg 1.00
- Sanitary PVC Elbow 4"Ø x 45deg 24.00
- Sanitary PVC Elbow 3"Ø x 45deg -
- Sanitary PVC Elbow 2"Ø x 45deg 16.00
-
- Sanitary PVC Wye 6x6x6 3.00
- Sanitary PVC Wye 4x4x4 42.00
- Sanitary PVC Wye 3x3x3 -
- Sanitary PVC Wye2x2x2 -
-
- Sanitary PVC Tee 6"Ø -
- Sanitary PVC Tee 4"Ø -
- Sanitary PVC Tee 3"Ø -
- Sanitary PVC Tee 2"Ø 16.00
-
- Sanitary P-Trap 6"Ø -
- Sanitary P-Trap 4"Ø 4.00
- Sanitary P-Trap 3"Ø -
- Sanitary P-Trap 2"Ø 28.00
-
- Sanitary PVC Clean-out 6"Ø with Cap -
- Sanitary PVC Clean-out 4"Ø with Cap 14.00
- Sanitary PVC Clean-out 3"Ø with Cap -
- Sanitary PVC Clean-out 2"Ø with Cap -
-
- Floor Drain Stainless, 4x4 2.00
- Solvent Cement 10.00
Plumbing Fixtures
- Water Closet with flush tank 2.00
- Lavatory Wall Hung 2.00
- Double Kitchen Sink Stainless 3.00
Water Line
PPR Pipes
20 - PPR Pipe 3/4"Ø x 3.0m PN20 17.00
25 - PPR Pipe 1"Ø x 3.0m PN20 23.00
32 - PPR Pipe 1 1/4"Ø x 3.0m PN20
40 - PPR Pipe 1 1/2"Ø x 3.0m PN21
- Fusion Machine 1.00
PPR Fittings
- PPR Elbow 3/4"Ø x 90deg PN20 78.00
- PPR Elbow 1"Ø x x 13.00
- PPR Elbow 1 1/4"Ø x 90deg PN20 -
- PPR Elbow 1 1/2"Ø x 90deg PN20 6.00
-
- PPR Tee Equal 3/4"Ø PN20 22.00
- PPR Tee Equal 1"Ø PN20 13.00
- PPR Tee Equal 1 1/4"Ø PN20 -
- PPR Tee Equal 1 1/2"Ø PN20 -
-
- PPR Coupling 3/4"Ø PN20 8.00
- PPR Coupling 1"Ø PN20 3.00
- PPR Coupling 1 1/4"Ø PN20 -
- PPR Coupling 1 1/2"Ø PN20 6.00
-
- Gate Valve 3/4"Ø PN20 6.00
- Gate Valve 1"Ø PN20 4.00
- Gate Valve 1 1/4"Ø PN20 -
- Gate Valve 1 1/2"Ø PN20 -
-
- Check Valve 3/4"Ø PN20 -
- Check Valve 1"Ø PN20 4.00
- Check Valve 1 1/4"Ø PN20 -
- Check Valve 1 1/2"Ø PN20 -
-
- PPR Ball Valve 3/4"Ø PN20 -
- PPR Ball Valve 1"Ø PN20 1.00
- PPR Ball Valve 1 1/4"Ø PN20 -
- PPR Ball Valve 1 1/2"Ø PN20 -
-
- Water Meter 3/4 1.00
Plumbing Fixtures
- Lavatory Faucet Lever Type 2.00
- Kitchen Faucet 3.00
- Stainless Telephone Shower Head with Faucet 2.00
- Hose Bidet 2.00
Valves, Fittings, Flexible Hose accessories and other Consumables
- Tombo Teflon 3/4" 30.00
- Flexible House 7.00
- Three Way Angle Valves 7.00
Storm Line
PVC Pipes
- Sanitary PVC Pipe 6"Ø x 3.0m S1000 22.00
- Sanitary PVC Pipe 4"Ø x 3.0m S1000
- Sanitary PVC Pipe 3"Ø x 3.0m S1000
- Sanitary PVC Pipe 2"Ø x 3.0m S1000 19.00
PVC Fittings
- Sanitary PVC Elbow 3"Ø x 90deg 9.00
- Sanitary PVC Tee 3"Ø 4.00
- Gutter Dome 5.00
- S-Blue solvent Cement 10.00
Viewing Deck Trench Drain
- Viewing Deck Trench Drain 1.00
Accessories
- Stainless Grab Bar 2.00
- Stainless Towel Holder 2.00
- Soap Holder 2.00
- Shampoo and Soap Holder 2.00
- Tissue Holder 2.00
- Valves, Fittings, Flexible Hose and other accessories 1.00
- Miscellanous and Consumables 1.00
Testing & Commissioning
- Hydro Test 1.00

X EQUIPMENT RENTAL

Equipment Rental
- Backhoe 1.00

XI SUB TOTAL (Direct Cost)

Material
Labor
XII SUB TOTAL (Material & Labor)

TOTAL PROJECT COST

S-Blue Solvent Cement

10
14
4
21
6
Sanitary PVC Wye 3x3x3 6
7
S-Blue so ltr 3

2
2

3.5
3.5
3.5
3.5

0.8
0.5 0.6

0.5 0.5
 Materials
Unit Material Cost Labor Cost
Unit Cost Sub-total
- -
lot 10,000.00 -

lot 10,000.00 -
lot 10,000.00 -
lot 15,000.00 -
lot 10,000.00 -
lot 5,000.00 -
- -

lot 5,000.00 -
131,541.00 46,039.35
cu.m. 500.00 26,130.00 9,145.50 35,275.50
cu.m. 500.00 18,291.00 6,401.85 24,692.85
sqm 750.00 50,775.00 17,771.25 68,546.25
cu.m. 1,350.00 13,095.00 4,583.25 17,678.25
cu.m. 750.00 23,250.00 8,137.50 31,387.50
196,950.00 68,932.50 - -
- -
196,950.00 59,085.00 - -
196,950.00 59,085.00 - -
sheets 1,150.00 115,000.00 40,250.00 155,250.00
lhs 1,200.00 - - -
lhs 11.00 - - -
lhs 140.00 35,000.00 12,250.00 47,250.00
lhs 140.00 35,000.00 12,250.00 47,250.00
mts 60.00 1,200.00 420.00 1,620.00
kgs 150.00 750.00 262.50 1,012.50
kgs 68.00 3,349.75 1,172.41 4,522.17
kgs 60.00 2,955.67 1,034.48 3,990.15
kgs 75.00 3,694.58 1,293.10 4,987.68
1,383,549.25 484,242.24 - -
67,617.50 23,666.13 - -
67,617.50 23,666.13 - -
bags 210.00 15,186.42 5,315.25 20,501.67
cu.m. 900.00 5,792.66 2,027.43 7,820.09
cu.m. 1,000.00 15,060.92 5,271.32 20,332.24
lhs 522.50 30,827.50 10,789.63 41,617.13
kg 75.00 750.00 262.50 1,012.50
352,997.50 123,549.13 - -
352,997.50 123,549.13 - -
bags 220.00 24,566.27 8,598.20 33,164.47
cu.m. 1,000.00 9,370.48 3,279.67 12,650.15
cu.m. 1,300.00 24,363.25 8,527.14 32,890.38
lhs 814.00 78,144.00 27,350.40 105,494.40
lhs 1,017.50 199,430.00 69,800.50 269,230.50
lhs 297.00 11,286.00 3,950.10 15,236.10
lhs 203.50 5,087.50 1,780.63 6,868.13
kg 75.00 750.00 262.50 1,012.50
260,215.25 91,075.34 - -
61,124.85 21,393.70 - -
bags 220.00 7,369.88 2,579.46 9,949.34
cu.m. 1,000.00 2,811.14 983.90 3,795.04
cu.m. 1,300.00 7,308.97 2,558.14 9,867.11
lhs 1,017.50 37,387.71 13,085.70 50,473.41
lhs 651.75 1,067.76 373.72 1,441.48
lhs 203.50 4,429.37 1,550.28 5,979.65
kg 75.00 750.00 262.50 1,012.50
123,329.23 43,165.23 - -
bags 220.00 14,963.09 5,237.08 20,200.18
cu.m. 1,000.00 5,707.47 1,997.62 7,705.09
cu.m. 1,300.00 14,839.43 5,193.80 20,033.23
lhs 1,017.50 75,908.39 26,567.94 102,476.32
lhs 651.75 2,167.88 758.76 2,926.63
lhs 203.50 8,992.97 3,147.54 12,140.51
kg 75.00 750.00 262.50 1,012.50
75,761.17 26,516.41 - -
bags 220.00 9,156.52 3,204.78 12,361.30
cu.m. 1,000.00 3,492.63 1,222.42 4,715.05
cu.m. 1,300.00 9,080.85 3,178.30 12,259.14
lhs 1,017.50 46,451.40 16,257.99 62,709.39
 lhs 651.75 1,326.61 464.31 1,790.93
lhs 203.50 5,503.16 1,926.11 7,429.27
kg 75.00 750.00 262.50 1,012.50
277,317.00 97,060.95 - -
105,211.91 36,824.17 - -
bags 220.00 26,799.57 9,379.85 36,179.42
cu.m. 1,000.00 10,222.34 3,577.82 13,800.16
cu.m. 1,300.00 26,578.09 9,302.33 35,880.42
lhs 230.50 37,761.91 13,216.67 50,978.58
kg 75.00 750.00 262.50 1,012.50
pcs 20.00 3,100.00 1,085.00 4,185.00
172,105.09 60,236.78 - -
bags 220.00 57,619.08 20,166.68 77,785.76
cu.m. 1,000.00 21,978.03 7,692.31 29,670.35
cu.m. 1,300.00 57,142.89 20,000.01 77,142.90
lhs 230.50 34,615.09 12,115.28 46,730.37
kg 75.00 750.00 262.50 1,012.50
80,517.00 28,180.95 - -
80,517.00 28,180.95 - -
bags 220.00 12,953.13 4,533.59 17,486.72
cu.m. 1,000.00 4,940.80 1,729.28 6,670.08
cu.m. 1,300.00 12,846.08 4,496.13 17,342.20
lhs 522.50 6,270.00 2,194.50 8,464.50
lhs 297.00 17,523.00 6,133.05 23,656.05
lhs 203.50 25,234.00 8,831.90 34,065.90
kg 75.00 750.00 262.50 1,012.50
108,460.00 37,961.00 - -
108,460.00 37,961.00 - -
sqm 150.00 105,060.00 36,771.00 141,831.00
sqm 500.00 3,400.00 1,190.00 4,590.00
152,200.00 53,270.00 - -
152,200.00 53,270.00 - -
lm 300.00 16,200.00 5,670.00 21,870.00
lm 300.00 24,300.00 8,505.00 32,805.00
lm 500.00 52,000.00 18,200.00 70,200.00
lm 68.00 10,200.00 3,570.00 13,770.00
sheet 2,500.00 30,000.00 10,500.00 40,500.00
box 3,500.00 10,500.00 3,675.00 14,175.00
pcs 100.00 2,000.00 700.00 2,700.00
pcs 70.00 7,000.00 2,450.00 9,450.00
84,225.00 29,478.75 - -
84,225.00 29,478.75 - -
sqm 1,500.00 12,225.00 4,278.75 16,503.75
sqm 1,200.00 72,000.00 25,200.00 97,200.00
2,518,531.00 881,485.85 - -
- -
339,726.40 118,904.24 - -
68,536.40 23,987.74 - -
139,510.00 48,828.50 - -
lhs 160.00 4,000.00 1,400.00 5,400.00
lhs 180.00 6,300.00 2,205.00 8,505.00
sheets 710.00 10,650.00 3,727.50 14,377.50
bags 2.00 60.00 21.00 81.00
lhs 150.00 83,700.00 29,295.00 112,995.00
kg 135.00 2,025.00 708.75 2,733.75
kg 75.00 375.00 131.25 506.25
roll 1,800.00 32,400.00 11,340.00 43,740.00
29,484.00 10,319.40 - -
pc 16.00 10,224.00 3,578.40 13,802.40
bags 260.00 5,460.00 1,911.00 7,371.00
bags 220.00 4,400.00 1,540.00 5,940.00
cu.m. 1,000.00 4,000.00 1,400.00 5,400.00
lhs 150.00 4,650.00 1,627.50 6,277.50
kg 75.00 750.00 262.50 1,012.50
68,536.40 23,987.74 - -
pc 198.00 4,356.00 1,524.60 5,880.60
lhs 360.00 11,520.00 4,032.00 15,552.00
roll 120.00 3,840.00 1,344.00 5,184.00
lhs 1,100.00 24,200.00 8,470.00 32,670.00
pcs 22.10 4,950.40 1,732.64 6,683.04
bags 220.00 4,840.00 1,694.00 6,534.00
cu.m 1,000.00 11,000.00 3,850.00 14,850.00
bags 280.00 3,080.00 1,078.00 4,158.00
kg 75.00 750.00 262.50 1,012.50
243,386.00 85,185.10 - -
243,386.00 85,185.10 - -
pc 198.00 15,246.00 5,336.10 20,582.10
lhs 360.00 41,760.00 14,616.00 56,376.00
roll 120.00 13,920.00 4,872.00 18,792.00
lhs 1,100.00 84,700.00 29,645.00 114,345.00
pcs 25.00 20,150.00 7,052.50 27,202.50
bags 220.00 16,940.00 5,929.00 22,869.00
cu.m 1,000.00 39,000.00 13,650.00 52,650.00
bags 280.00 10,920.00 3,822.00 14,742.00
kg 75.00 750.00 262.50 1,012.50
138,175.20 48,361.32 - -
pc 16.00 47,914.20 16,769.97 64,684.17
bags 220.00 25,588.01 8,955.80 34,543.81
cu.m. 1,000.00 20,620.37 7,217.13 27,837.50
lhs 150.00 18,745.79 6,561.03 25,306.82
bags 280.00 21,791.99 7,627.19 29,419.18
kg 75.00 3,514.84 1,230.19 4,745.03
27,804.00 9,731.40 - -
27,804.00 9,731.40 - -
lhs 160.00 1,760.00 616.00 2,376.00
lhs 180.00 2,700.00 945.00 3,645.00
sheets 710.00 4,970.00 1,739.50 6,709.50
bags 150.00 1,950.00 682.50 2,632.50
lhs 2.00 464.00 162.40 626.40
ltr 135.00 810.00 283.50 1,093.50
kg 75.00 750.00 262.50 1,012.50
roll 1,800.00 14,400.00 5,040.00 19,440.00
118,609.00 41,513.15 - -
56,277.76 19,697.22 - -
sheet 520.00 28,080.00 9,828.00 37,908.00
lhs 130.00 4,940.00 81.00 1,729.00 6,669.00
lhs 100.00 4,074.00 1,425.90 5,499.90
pcs 38.00 9,647.82 3,376.74 13,024.56
pcs 138.00 2,615.10 915.29 3,530.39
pcs 68.00 1,674.84 586.19 2,261.03
pcs 80.00 640.00 224.00 864.00
pcs 80.00 560.00 196.00 756.00
pcs 25.00 2,546.00 891.10 3,437.10
gal 150.00 1,500.00 20.00 525.00 2,025.00
51,874.52 18,156.08 - -
sheet 520.00 26,000.00 9,100.00 35,100.00
lhs 130.00 4,680.00 1,638.00 6,318.00
lhs 100.00 3,772.00 1,320.20 5,092.20
pcs 38.00 8,933.42 3,126.70 12,060.12
pcs 138.00 2,420.52 847.18 3,267.70
pcs 68.00 1,551.08 542.88 2,093.96
pcs 80.00 480.00 168.00 648.00
pcs 80.00 480.00 168.00 648.00
pcs 25.00 2,357.50 825.13 3,182.63
gal 150.00 1,200.00 420.00 1,620.00
10,456.72 3,659.85 - -
sheet 520.00 5,200.00 1,820.00 7,020.00
lhs 130.00 910.00 318.50 1,228.50
lhs 100.00 754.00 263.90 1,017.90
pcs 38.00 1,786.76 625.37 2,412.13
pcs 138.00 484.38 169.53 653.91
pcs 68.00 310.08 108.53 418.61
pcs 80.00 80.00 28.00 108.00
pcs 80.00 160.00 56.00 216.00
pcs 25.00 471.50 165.03 636.53
gal 150.00 300.00 105.00 405.00
394,176.00 137,961.60 - -
347,949.00 121,782.15 - -
sets 17,500.00 70,000.00
24,500.00 94,500.00
sets 11,868.00 11,868.00
4,153.80 16,021.80
sets 16,318.50 16,318.50
5,711.48 22,029.98
sets 66,250.00 66,250.00
23,187.50 89,437.50
sets 81,487.50 81,487.50
28,520.63 110,008.13

sets 102,025.00 102,025.00

35,708.75 137,733.75
46,227.00 16,179.45 - -
sets 4,875.00 9,750.00
3,412.50 13,162.50
sets 18,238.50 36,477.00
12,766.95 49,243.95
292,632.50 102,421.38 - -
292,632.50 102,421.38 - -

sets 7,812.50 15,625.00

5,468.75 21,093.75

sets 10,312.50 72,187.50

25,265.63 97,453.13
 sets 7,182.50 7,182.50
2,513.88 9,696.38

sets 15,625.00 62,500.00

21,875.00 84,375.00

sets 20,625.00 41,250.00

14,437.50 55,687.50

sets 15,262.50 30,525.00

10,683.75 41,208.75

sets 17,112.50 17,112.50

5,989.38 23,101.88

sets 23,125.00 46,250.00

16,187.50 62,437.50
157,480.00 55,118.00 - -
- -
124,240.00 43,484.00 - -
43,484.00 167,724.00
- -
lot 124,240.00 124,240.00
- -
- -
33,240.00 11,634.00 - -
lot 33,240.00 33,240.00 11,634.00 44,874.00
1,215,907.10 425,567.49 - -
150,425.00 52,648.75 - -
122,755.00 42,964.25 - -
pcs 150.00 96,750.00 33,862.50 130,612.50
bag 450.00 6,750.00 2,362.50 9,112.50
cu.m. 1,000.00 2,000.00 700.00 2,700.00
bag 250.00 17,000.00 5,950.00 22,950.00
bag 85.00 255.00 89.25 344.25
20,470.00 7,164.50 - -
pcs 100.00 6,300.00 2,205.00 8,505.00
bag 450.00 2,250.00 787.50 3,037.50
cu.m. 1,000.00 3,000.00 1,050.00 4,050.00
bag 250.00 8,750.00 3,062.50 11,812.50
bag 85.00 170.00 59.50 229.50
7,200.00 2,520.00 - -
gal 1,800.00 7,200.00 2,520.00 9,720.00
586,490.00 205,271.50 - -
468,475.00 163,966.25 - -
gal 650.00 239,850.00 83,947.50 323,797.50
gal 422.00 2,110.00 738.50 2,848.50
bag 450.00 10,800.00 3,780.00 14,580.00
gal 550.00 64,350.00 22,522.50 86,872.50
gal 550.00 6,600.00 2,310.00 8,910.00
gal 695.00 81,315.00 28,460.25 109,775.25
gal 440.00 51,480.00 18,018.00 69,498.00
bag 315.00 11,970.00 4,189.50 16,159.50
42,524.00 14,883.40 - -
gal 650.00 32,500.00 11,375.00 43,875.00
gal 422.00 844.00 295.40 1,139.40
bag 450.00 5,400.00 1,890.00 7,290.00
kgs 315.00 3,780.00 1,323.00 5,103.00
43,366.00 15,178.10 - -
Sheets 3,190.00 35,090.00 12,281.50 47,371.50
box 680.00 1,360.00 476.00 1,836.00
ltr 175.00 350.00 122.50 472.50
gal 1,500.00 3,000.00 1,050.00 4,050.00
gal 578.00 1,156.00 404.60 1,560.60
gal 320.00 640.00 224.00 864.00
gal 825.00 1,650.00 577.50 2,227.50
kg 60.00 60.00 21.00 81.00
kg 60.00 60.00 21.00 81.00
32,125.00 11,243.75 - -
pcs 35.00 5,250.00 1,837.50 7,087.50
pcs 40.00 6,000.00 2,100.00 8,100.00
roll 130.00 13,000.00 4,550.00 17,550.00
pcs 165.00 2,475.00 866.25 3,341.25
pcs 75.00 1,125.00 393.75 1,518.75
pcs 45.00 675.00 236.25 911.25
pcs 65.00 975.00 341.25 1,316.25
pcs 75.00 1,125.00 393.75 1,518.75
pcs 30.00 1,500.00 525.00 2,025.00
478,992.10 167,647.24 - -
51,054.00 17,868.90 - -
gal 422.00 5,064.00 1,772.40 6,836.40
bag 420.00 42,840.00 14,994.00 57,834.00
kgs 315.00 3,150.00 1,102.50 4,252.50
132,074.00 46,225.90 - -
pcs 229.00 121,599.00 42,559.65 164,158.65
bags 450.00 6,300.00 2,205.00 8,505.00
cu.m. 1,000.00 3,000.00 1,050.00 4,050.00
bag 250.00 750.00 262.50 1,012.50
bag 85.00 425.00 148.75 573.75
277,539.10 97,138.69 - -
gal 420.00 8,400.00 2,940.00 11,340.00
gal 422.00 5,064.00 1,772.40 6,836.40
bag 450.00 20,250.00 54,350.00 7,087.50 27,337.50
gal 550.00 17,050.00 5,967.50 23,017.50
gal 550.00 17,050.00 5,967.50 23,017.50
gal 490.06 41,655.10 14,579.29 56,234.39
gal 550.00 46,750.00 16,362.50 63,112.50
gal 887.00 119,745.00 41,910.75 161,655.75
bag 315.00 1,575.00 551.25 2,126.25
18,325.00 6,413.75 - -
pcs 35.00 2,450.00 857.50 3,307.50
pcs 40.00 2,800.00 980.00 3,780.00
roll 130.00 5,200.00 1,820.00 7,020.00
pcs 165.00 2,475.00 866.25 3,341.25
pcs 75.00 1,125.00 393.75 1,518.75
pcs 45.00 675.00 236.25 911.25
pcs 65.00 975.00 341.25 1,316.25
pcs 75.00 1,125.00 393.75 1,518.75
pcs 30.00 1,500.00 525.00 2,025.00
219,442.50 76,804.88 - -
- -
32,954.50 11,534.08 - -
18,732.00 6,556.20 - -
lhs 131.00 6,812.00 2,384.20 9,196.20
lhs 210.00 6,720.00 2,352.00 9,072.00
lhs 325.00 5,200.00 1,820.00 7,020.00
1,853.50 648.73 - -
pcs 21.00 703.50 246.23 949.73
pcs 35.00 630.00 220.50 850.50
pcs 52.00 520.00 182.00 702.00
12,369.00 4,329.15 - -
meter 15.00 7,680.00 2,688.00 10,368.00
pack 325.00 975.00 341.25 1,316.25
pack 175.00 525.00 183.75 708.75
pcs 36.00 1,764.00 617.40 2,381.40
pcs 25.00 1,425.00 498.75 1,923.75
61,810.00 21,633.50 - -
box 5,850.00 11,700.00 4,095.00 15,795.00
box 3,750.00 22,500.00 7,875.00 30,375.00
box 3,300.00 13,200.00 4,620.00 17,820.00
box 3,300.00 3,300.00 1,155.00 4,455.00
meter 52.00 2,600.00 910.00 3,510.00
meter 45.00 900.00 315.00 1,215.00
meter 58.00 2,900.00 1,015.00 3,915.00
meter 22.00 2,970.00 1,039.50 4,009.50
meter 30.00 1,740.00 609.00 2,349.00
38,356.00 13,424.60 - -
20,220.00 7,077.00 - -
pc 3,900.00 7,800.00 2,730.00 10,530.00
pc 980.00 1,960.00 686.00 2,646.00
pc 760.00 1,520.00 532.00 2,052.00
pc 690.00 4,140.00 1,449.00 5,589.00
pc 600.00 3,600.00 1,260.00 4,860.00
pc 600.00 1,200.00 420.00 1,620.00
12,089.00 4,231.15 - -
pcs 275.00 2,200.00 770.00 2,970.00
pcs 275.00 2,200.00 770.00 2,970.00
pcs 143.00 3,289.00 1,151.15 4,440.15
- -
pcs 275.00 1,100.00 385.00 1,485.00
pcs 275.00 1,100.00 385.00 1,485.00
pcs 275.00 1,100.00 385.00 1,485.00
pcs 275.00 1,100.00 385.00 1,485.00
5,382.00 1,883.70 - -
pc 101.00 202.00 70.70 272.70
pc 260.00 1,300.00 455.00 1,755.00
pc 380.00 2,280.00 798.00 3,078.00
pc 320.00 1,600.00 560.00 2,160.00
665.00 232.75 - -
pc 485.00 485.00 169.75 654.75
pc 45.00 180.00 63.00 243.00
20,532.00 7,186.20 - -
pc 200.00 8,000.00 2,800.00 10,800.00
pc 250.00 750.00 262.50 1,012.50
pc 274.00 10,960.00 3,836.00 14,796.00
pc 274.00 822.00 287.70 1,109.70
9,635.00 3,372.25 - -
lhs 800.00 1,600.00 560.00 2,160.00
pc 150.00 300.00 105.00 405.00
pc 35.00 420.00 147.00 567.00
lhs 395.00 790.00 276.50 1,066.50
pc 150.00 150.00 52.50 202.50
pc 2,500.00 2,500.00 875.00 3,375.00
set 650.00 650.00 227.50 877.50
set 295.00 295.00
lhs 2,930.00 2,930.00
3,705.00 1,296.75 - -
roll 38.00 2,280.00 798.00 3,078.00
liter 475.00 1,425.00 498.75 1,923.75
42,450.00 14,857.50 - -
unit 8,450.00 33,800.00 11,830.00 45,630.00
unit 1,550.00 4,650.00 1,627.50 6,277.50
unit 1,000.00 4,000.00 1,400.00 5,400.00
10,000.00 3,500.00 - -
lot 10,000.00 10,000.00 3,500.00 13,500.00
161,924.00 56,673.40 - -
- -
154,800.00 54,180.00 - -
unit 35,000.00 140,000.00 49,000.00 189,000.00
lot 1,000.00 4,000.00 1,400.00 5,400.00
lot 1,000.00 4,000.00 1,400.00 5,400.00
lot 1,000.00 4,000.00 1,400.00 5,400.00
lot 700.00 2,800.00 980.00 3,780.00
7,124.00 2,493.40 - -
unit 550.00 1,100.00 385.00 1,485.00
unit 412.00 824.00 288.40 1,112.40
lot 200.00 200.00 70.00 270.00
unit 2,500.00 5,000.00 1,750.00 6,750.00
315,597.00 110,458.95 - -
- -
135,899.00 47,564.65 - -
17,040.00 5,964.00 - -
lhs 980.00 3,920.00 1,372.00 5,292.00
lhs 750.00 12,000.00 4,200.00 16,200.00
lhs 563.00 - - -
lhs 280.00 1,120.00 392.00 1,512.00
28,859.00 10,100.65 - -
pcs 160.00 320.00 112.00 432.00
pcs 110.00 1,320.00 462.00 1,782.00
pcs 68.00 - - -
pcs 47.00 752.00 263.20 1,015.20
- -
pcs 160.00 160.00 56.00 216.00
pcs 110.00 2,640.00 924.00 3,564.00
pcs 68.00 - - -
pcs 47.00 752.00 263.20 1,015.20
- -
pcs 165.00 495.00 173.25 668.25
pcs 130.00 5,460.00 1,911.00 7,371.00
pcs 100.00 - - -
pcs 74.00 - - -
- -
pcs 165.00 - - -
pcs 130.00 - - -
pcs 100.00 - - -
pcs 74.00 1,184.00 414.40 1,598.40
- -
pcs 210.00 - - -
pcs 182.00 728.00 254.80 982.80
pcs 150.00 - - -
pcs 126.00 3,528.00 1,234.80 4,762.80
- -
pcs 548.00 - - -
pcs 710.00 9,940.00 3,479.00 13,419.00
pcs 852.00 - - -
pcs 1,021.00 - - -
- -
pcs 350.00 700.00 245.00 945.00
ltr 88.00 880.00 308.00 1,188.00
90,000.00 31,500.00 - -
pcs 22,000.00 44,000.00 15,400.00 59,400.00
pcs 5,000.00 10,000.00 3,500.00 13,500.00
pcs 12,000.00 36,000.00 12,600.00 48,600.00
119,076.00 41,676.60 - -
39,510.00 24,241.00 - -
lhs 610.00 10,370.00 3,629.50 13,999.50
lhs 1,180.00 27,140.00 9,499.00 36,639.00
lhs - - -
lhs 2,625.00 - - -
pc 2,000.00 2,000.00 700.00 2,700.00
20,726.00 7,254.10 - -
pcs 39.00 3,042.00 1,064.70 4,106.70
pcs 52.00 676.00 236.60 912.60
pcs 75.00 - - -
pcs 96.00 576.00 201.60 777.60
- - -
pcs 44.00 968.00 338.80 1,306.80
pcs 51.00 663.00 232.05 895.05
pcs 78.00 - - -
pcs 100.00 - - -
- - -
pcs 35.00 280.00 98.00 378.00
pcs 49.00 147.00 51.45 198.45
pcs 68.00 - - -
pcs 88.00 528.00 184.80 712.80
- - -
pcs 780.00 4,680.00 1,638.00 6,318.00
pcs 999.00 3,996.00 1,398.60 5,394.60
pcs 1,200.00 - - -
pcs 1,500.00 - - -
- - -
pcs 515.00 - - -
pcs 740.00 2,960.00 1,036.00 3,996.00
pcs 910.00 - - -
pcs 1,100.00 - - -
- - -
pcs 548.00 - - -
pcs 710.00 710.00 248.50 958.50
pcs 852.00 - - -
pcs 1,021.00 - - -
- - -
pcs 1,500.00 1,500.00 525.00 2,025.00
54,600.00 19,110.00 - -
pcs 5,000.00 10,000.00 3,500.00 13,500.00
pcs 7,000.00 21,000.00 7,350.00 28,350.00
pcs 10,000.00 20,000.00 7,000.00 27,000.00
pcs 1,800.00 3,600.00 1,260.00 4,860.00
4,240.00 1,484.00 - -
rolls 48.00 1,440.00 504.00 1,944.00
pcs 200.00 1,400.00 490.00 1,890.00
pcs 200.00 1,400.00 490.00 1,890.00
32,522.00 11,382.70 - -
26,880.00 9,408.00 - -
pcs 980.00 21,560.00 7,546.00 29,106.00
pcs 750.00 - - -
lhs 563.00 - - -
lhs 280.00 5,320.00 1,862.00 7,182.00
3,142.00 1,099.70 - -
pcs 68.00 612.00 214.20 826.20
pcs 100.00 400.00 140.00 540.00
pcs 250.00 1,250.00 437.50 1,687.50
ltr 88.00 880.00 308.00 1,188.00
2,500.00 875.00 - -
pcs 2,500.00 2,500.00 875.00 3,375.00
18,100.00 6,335.00 - -
pcs 2,000.00 4,000.00 1,400.00 5,400.00
pcs 1,500.00 3,000.00 1,050.00 4,050.00
pcs 500.00 1,000.00 350.00 1,350.00
pcs 800.00 1,600.00 560.00 2,160.00
pcs 500.00 1,000.00 350.00 1,350.00
lot 5,000.00 5,000.00 1,750.00 6,750.00
lot 2,500.00 2,500.00 875.00 3,375.00
10,000.00 3,500.00 - -
pcs 10,000.00 10,000.00 3,500.00 13,500.00
- -
10,000.00 3,500.00 - -
- -
10,000.00 3,500.00 - -
1.00 10,000.00 10,000.00 3,500.00 13,500.00
- -
4,782,734.75 1,673,957.16
4,782,734.75
1,673,957.16
6,456,691.91

6,456,691.91
Total Floor Area 158.93 sq.m.
Cost per sq.m. 40,626.01 Php/sq.m.
0 0 ###
0
0 0 ###
0
0 0 ###
0
0 0 ###
0
0 0 ###
0
 0 0 ###
0

0 0 0
0 0 0
0

###
0 0 ###
0
0 ###
0

0 0 0 0
0 0 0 0
0
-
-
-
 C Architectural Works
C.1 Masonry Work
C.1.1 Exterior & Interior Walls

Ground Floor
Name Length Height

Front Exposed 4" EW 12.00 3.14

Front Embeded 4" 4.30 0.60
Porch Zocalo 18.30 0.60
Left Exposed 4" EW 12.10 3.14
Left Embeded CHB 7.10 0.60
Right Exposed 4"EW 5.00 3.14
Right Embeded CHB 5.00 0.60
Rear Exposed 4"EW 12.00 3.14
Rear Embeded CHB 6.40 0.60
Interior 4" EW A 1.45 3.14

Second Floor
Name Length Height

Front Exposed 4" EW 12.00 2.35

Left Exposed 4" EW 5.00 2.35
Right Exposed 4"EW 5.00 2.35
Rear Exposed 4"EW 12.00 2.35
Interior 4" EW A 15.90 2.35

Loft Floor
Name Length Height

Front Exposed 4" EW 12.00 2.35

Left Exposed 4" EW 5.00 2.35
Right Exposed 4"EW 5.00 2.35
Rear Exposed 4"EW 12.00 2.35
Interior 4" EW A 5.00 2.35
 Interior area chb
12.5
Ground Floor 4.77 59.68
Second Floor 33.94 424.27
Loft Floor 12.34 154.22
sub -total 51.05 638.16

ITEMS QTY
CHB 639.00
SAND 37.56
CEMENT 15.92
10MM 12.00
TOTAL

EXTERIOR area chb

12.5
Ground Floor 75.98 949.77
Second Floor 49.74 621.73
Loft Floor 58.44 730.54
sub -total 184.16 2,302.04

ITEMS QTY
CHB 2,303.00
SAND 11.86
CEMENT 69.78
10MM 111.00
TOTAL

INTERIOR EXTERIOR
AREA 51.05 184.16
PRICES 54,787.25 89,200.56
PRICE PER AREA 1,073.15 484.36

Interior
 Exterior

Materials Drywall L W
Based for area 2.40 2.00

LM QTY
Metal Track 7.20 1.00
Metal Studs 6.00 1.00
Gypsum Board 3/4" x4' x8' 1.00 1.00
Flat Head Screw 2" 40.00 1.00
Hardie Putty ltr

Materials for Base Bahay ( Bamboo Plastered Wall ) L W

Based for area 2.40 2.00

LM QTY
Bamboo 4" Dia. Treatedx 2 mtr 2.00 5.00
FLAT BAR 6.40 2.00
METAL MESH
TIMBER RAIL 2.40 2.00
1" Bolt and nut with washer
Cement 2.40 2.00
sand 2.40 2.00
zemcoat 2.40 2.00
 PIPE CHASE ENCLOSURE
Ground Floor LM Height
GYPSUM BOARD 2.70 3.14
METAL STUDS 22.84
METAL TRACK 17.44
INSULATION BY ROCKWOOL 2.70 3.14
Second Floor LM Height
GYPSUM BOARD 2.70 2.35
METAL STUDS 20.40 2.35
METAL TRACK 15.00 2.35
INSULATION BY ROCKWOOL 2.70 2.35
Loft Floor LM Height
GYPSUM BOARD 2.70 2.35
METAL STUDS 20.40 2.35
METAL TRACK 15.00 2.35
INSULATION BY ROCKWOOL 2.70 2.35

Total Ground Floor Second Floor

GYPSUM BOARD 3.00 3.00
METAL STUDS 4.00 4.00
METAL TRACK 3.00 3.00
INSULATION BY ROCKWOOL 3.00 3.00

Area Price
thevrest 21.17 10,535.00
INSULATION BY ROCKWOOL 21.17 24,000.00

Wall Partition - Interior Wall - Drywall - Option A

Materials Drywall L W
Based for area 2.40 2.00

LM QTY
Metal Track 7.20 1.00
Metal Studs 6.00 1.00
Gypsum Board 3/4" x4' x8' 1.00 1.00
PVC Corner Moulding 2" x 3mtr
Flat Head Screw 2" 40.00 1.00
Hardie Putty ltr
 LM QTY
Metal Track 7.20 1.00
Metal Studs 6.00 1.00
Gypsum Board 3/4" x4' x8' 1.00 1.00
PVC Corner Moulding 2" x 3mtr
Flat Head Screw 2" 40.00 1.00
Hardie Putty ltr

Insulation by ROCKWOOL
Total Area AREA COV.
51.05 3.00

2. Interior - CHB ( Option B)

6 CHB
Area
12.5
51.05 638.13
639.00

Plastering
Area Sides

51.05 2.00
51.05 2.00

Materials for Base Bahay ( Bamboo Plastered Wall ) L W

Based for area 2.40 2.00

LM QTY
Bamboo 4" Dia. Treatedx 2 mtr 2.00 5.00
FLAT BAR 6.40 2.00
METAL MESH
 TIMBER RAIL 2.40 2.00
1" Bolt and nut with washer
Cement 2.40 2.00
sand 2.40 2.00
zemcoat 2.40 2.00

Materials for Base Bahay ( Bamboo Plastered Wall ) L W

Based for area 2.40 2.00

LM QTY
Bamboo 4" Dia. Treatedx 2 mtr 2.00 5.00
FLAT BAR 6.40 2.00
METAL MESH
TIMBER RAIL 2.40 2.00
1" Bolt and nut with washer
Cement 2.40 2.00
sand 2.40 2.00
zemcoat 2.40 2.00

Materials for Base Bahay ( Bamboo Plastered Wall ) L W

Based for area 2.40 2.00

LM QTY
Bamboo 4" Dia. Treatedx 2 mtr 2.00 5.00
FLAT BAR 6.40 2.00
METAL MESH
TIMBER RAIL 2.40 2.00
1" Bolt and nut with washer
Cement 2.40 2.00
sand 2.40 2.00
zemcoat 2.40 2.00
Materials for Base Bahay ( Bamboo Plastered Wall ) L W
Based for area 2.40 2.00

LM QTY
Bamboo 4" Dia. Treatedx 2 mtr 2.00 5.00
FLAT BAR 6.40 2.00
METAL MESH
TIMBER RAIL 2.40 2.00
1" Bolt and nut with washer
Cement 2.40 2.00
sand 2.40 2.00
zemcoat 2.40 2.00

2. Interior - CHB ( Option B)

6 CHB
Area
12.5
184.16 2,302.00
2,302.00

Plastering
Area Sides

184.16 2.00
184.16 2.00

Wall Partition - Interior Wall - Drywall - Option A

Materials Drywall L W
Based for area 2.40 2.00

LM QTY
Metal Track 7.20 1.00
 Metal Studs 6.00 1.00
Gypsum Board 3/4" x4' x8' 1.00 1.00
PVC Corner Moulding 2" x 3mtr
Flat Head Screw 2" 40.00 1.00
Hardie Putty ltr

LM QTY
Metal Track 7.20 1.00
Metal Studs 6.00 1.00
Gypsum Board 3/4" x4' x8' 1.00 1.00
PVC Corner Moulding 2" x 3mtr
Flat Head Screw 2" 40.00 1.00
Hardie Putty ltr

Insulation by ROCKWOOL
Total Area AREA COV.
21.17 3.00

Tileworks and Finishes

C.3.1 FF-1
5.5mmX180mmx1230mm JSF 022, SPC by JME Su 142.80 pc
Heavy duty Tile Adhessive, 25kg/bag 7.14 bag
Sand cu.m
Cement bag
Tile Grout, 2kg/pack pack
C.3.1 FF-2
300mmx600mm homogenous Tile (Grey) 76.78 pc
Heavy duty Tile Adhessive, 25kg/bag 3.84 bag
Sand cu.m
Cement bag
Tile Grout, 2kg/pack pack

Exterior Wall Finishes

C.3.1 WF-1 Plain Cement, Sandblasted Plastered, Painted Finish
Seedpearl Series G V1 Acrytex by Boysen 281.85 pc
Neutralizer(Masonry Neutralizer 44) 14.00
Wall Putty 12.00
Wall Primer Latex Flat 21.00
 Latex Colored 24.00
Reducer (Titan Superflex )
Primer(Titan Superflex)
Sand Paper #80
Sand Paper #120
Joint Tape
Patching Compound 6.00

C.3.2 -
85.00
Neutralizer(Masonry Neutralizer 44) 15.00
Wall Putty 12.00
Wall Primer Latex Flat 8.00
Latex Colored 8.00
Reducer (Titan Superflex )
Primer(Titan Superflex)
Sand Paper #80
Sand Paper #120
Joint Tape
Patching Compound 6.00

C.3.2 -
105.13
No. 18 G.I. Tie Wire 2.88
Neutralizer(Masonry Neutralizer 44) 21.00
Wood Screw 2" (1000pcs/box)
Stickwill Wood Glue 2.00
Wood Preservation Solignom 14.00
Sanding Sealer 14.00
Lacquer Flo 14.00
Hudson Topcoat 14.00
3” CWN
1 ½” CWN

Interior Walls Finishes

C.3.1 WF-3 Plain Cement, Plain Plastered Finish, White Skimcoat Finish
Portland Cement 84.99 pc
Heavy duty Tile Adhessive, 25kg/bag 4.25 bag
Sand cu.m
Cement bag
Tile Grout, 2kg/pack pack

C.3.1 WF-5 300mm x 600mm Homogenous Tile (Grey)

No. 18 G.I. Tie Wire 15.00
300mmx600mm homogenous Tile (Grey) 91.00 pc
 Heavy duty Tile Adhessive, 25kg/bag 4.55 bag
Sand cu.m
Cement bag
Tile Grout, 2kg/pack pack
C.3.2 WF-6 Plain Cement, Painted Finish
143.00
Neutralizer(Masonry Neutralizer 44) 24.00
Wall Putty Zemcoat 12.00
Wall Primer Latex Flat 21.00
Latex Colored 24.00
Reducer (Titan Superflex )
Primer(Titan Superflex)
Sand Paper #80
Sand Paper #120
Joint Tape
Patching Compound 6.00
Plumbing Fixtures & Accessories

1 Supply and Installation of Fixtures and Accessories

excluding roughing-in works

1.1 Watercloset - With Tank and Fittings

American Standard or Approved Equal
1.2 Lavatory - Wall hung With Strainer and Stainless P-traps
American Standard or Approved Equal
1.3 Soap Holder
1.4 Tissue Holder
1.5 Faucet
1.6 Bidet
1.7 Stainless Telephone Shower Head
1.8 Stainless Grab Bar
1.9 Stainles Towel Holder
1.10 Shampoo & Soap Holder
1.11 Valves, Fittings, Flexible Hose and other accessories
1.12 Miscellanous and Consumables

2 KitchenFixtures

2.1 Stainless Double Sink - With Strainer and Stainless P-traps

2.2 Kitchen Sink Flexible Faucet
2.3 Valves, Fittings, Flexible Hose and other accessories
2.4 Miscellanous and Consumables

3 Common Toilet for Male and Female

3.1 Wall Hung Urinal - Complete with Flusher Valve and Fittings
American Standard or Approved Equal
3.2 Lavatory - Wall hung With Strainer and Stainless P-traps
American Standard or Approved Equal
3.3 Tissue Holder
3.4 PWD Stainless Grab Bar
3.5 Faucet
3.6 Hand Dryer
3.7 Watercloset - With Tank and Fittings
American Standard or Approved Equal
3.8 Valves, Fittings, Flexible Hose and other accessories
 3.9 Miscellanous and Consumables

4 Floor Drains - 4'' x4" Stainless with Strainer

4.1 Others (Please Specify)

4.1.1
4.1.2
4.1.3

TOTAL I - Plumbing Fixtures & Accessories

Plumbing Works / Sanitay Works (For Building - A only)

1 Waterline

1.1 20MM PPR PIPE

1.2 25MM PPR PIPE
1.3 32MM PPR PIPE
1.4 40MM PPR PIPE
1.5 PPR FITTINGS
1.6 FUSION MACHINE

2 Sewerline

2.1 6" PVC PIPE (Moldex SERIES 1000)

2.2 4" PVC PIPE (Moldex SERIES 1000)
2.3 3" PVC PIPE (Moldex SERIES 1000)
2.4 2" PVC PIPE (Moldex SERIES 1000)
2.5 FITTINGS

3 Drainage

3.1 6" PVC PIPE (Moldex SERIES 1000)

3.2 4" PVC PIPE (Moldex SERIES 1000)
3.3 3" PVC PIPE (Moldex SERIES 1000)
3.4 2" PVC PIPE (Moldex SERIES 1000)
3.5 FITTINGS

C.8 Cabinetry Works

C.8.1 Kitchen Cabinet
CABINET
CLOSET
BASECABINET
Melamine Particle Board 3/4" thick 4'x8', NoColorYet 2 sides sheet
Melamine MDF Board 3/4" thick 4'x8', NoColorYet 2 sides sheet
Melamine Edge Double Sided Tape, 3/4" NoColorYet meter
Full Overlay Concealed Hinges set
- set
Chrome or Stainless Cabinet Door Handles pc
-
Granite Slab 20mm x 0.60 x 1.20mtr

Slop Sink Cabinet

Melamine Particle Board 3/4" thick 4'x8', NoColorYet 2 sides sheet
Melamine MDF Board 3/4" thick 4'x8', NoColorYet 2 sides sheet
Melamine Edge Double Sided Tape, 3/4" NoColorYet meter
Full Overlay Concealed Hinges set
Chrome or Stainless Cabinet Door Handles pc

Panel Board Cabinet

Melamine Particle Board 3/4" thick 4'x8', NoColorYet 2 sides sheet
Melamine MDF Board 3/4" thick 4'x8', NoColorYet 2 sides sheet
Melamine Edge Double Sided Tape, 3/4" NoColorYet meter
Full Overlay Concealed Hinges set
Chrome or Stainless Cabinet Door Handles pc

D Electrical Works
D.1 Conduilts, Hoses & Boxes
Particular
PVC Conduit 3/4"Ø x 3.0m length 37.00
PVC Conduit Elbow 3/4"Ø pc 74.00
Flexible Hose 3/4"Ø meter 134.00
Flexible Hose Connector 3/4"Ø pack 4.00
PVC C-clamp 3/4"Ø 100s/pack pack 2.00
PVC Junction boxes 4x4 pc -
PVC Utility boxes 2x4 pc -
PVC Pipe 3"Ø x 3.0m length 19.00

D.2 Wires & Cables

Particular C1 C2
5.5 mm² THHN Wire (power)
3.5mm² THHN Wire (light) 121.60
2.0mm² THHN Wire (switch) 42.10
2.0mm² THHN Wire (ground) 60.80 -
30mm²THW Wire (main) 25.00
14mm² THW Wire 50.00
30mm² Twisted Service Drop Wire 50.00

SWITCHES

Ground Floor Second Floor

3.5mm² THHN Wire (light) 52.10 26.00
2.0mm² THHN Wire (switch) 51.90 45.20
20MM PVC ELECTRICAL PIPE (Armark)
25MM PVC ELECTRICAL PIPE (Armark)
JUNCTION BOX
1 GANG SWITCH (Panasonic Wide Series) 1.00 1.00
2 GANG SWITCH (Panasonic Wide Series) 3.00 2.00
3 GANG SWITCH (Panasonic Wide Series) 2.00
3WAY SWITCH (Panasonic Wide Series) 3.00
UTILITY BOX ( Panasonic)

CONVENIENCE OUTLET

Ground Floor Second Floor

3.5MM TTHN WIRE (Phelps Dodge) C.O. 61.50 39.70
2.0MM TTHN WIRE (Phelps Dodge) C.O. Ground 30.75 19.85
3.5MM TTHN WIRE (Phelps Dodge) App Ground 19.75 22.90
5.5MM TTHN WIRE (Phelps Dodge) App. 39.50 45.80
20MM PVC ELECTRICAL PIPE
25MM PVC ELECTRICAL PIPE
32MM PVC ELECTRICAL PIPE
UTILITY BOX (G.I. #16 Matsushita or Panasonic)
1 GANG UNIVERSAL OUTLET 2.00 6.00
2 GANG UNIVERSAL OUTLET 9.00 8.00

Cable and Telephone

Ground Floor Second Floor

RG6 COAXIAL CABLE (Belden)
CAT5e TELEPHONE WIRE (Belden)
20MM PVC ELECTRICAL PIPE
UTILITY BOX (G.I. #16 Matsushita or Panasonic)
JUNCTION BOX (G.I. #16 Matsushita or Panasonic)
 40A 30A
PP1
PP2
PP8
PP9
TOTAL - -
C.9.2 Stair Railings
2"x4"X8ft Wooden Handrail
GI Square Tube 2x2x1.5mmx6.0m
BI Flat Bar 1-1/2"x3/16"thick x6.0m
Square Bar 12mmx6.0m
 Welding Rod 6011
Wood Screw #6x1"

C.9.3 Terrace Railings

GI Square Tube 2x3x1.5mmx6.0m
GI Square Tube 1x2x1.5mmx6.0m
GI Square Tube 1x1x1.5mmx6.0m
Welding Rod 6011
Screw

C.10 Painting Works

C.10.1 Interior Wall Paint #REF!
Wall Putty Zemcoat 14.00
Wall Primer Latex Flat 26.00
Latex Colored 32.00
Acrytex Reducer
Acrytex Primer
Sand Paper #80
Sand Paper #120
Joint Tape
Patching Compound 42.00
7" Paint Roller
4" Paint Roller
2" Paint Brush
4" Paint Brush
Paint Tray
Masking Tape 3/4"
C.10.2 Exterior Wall Paint #REF!
Wall Putty Zemcoat 14.00
Latex White Flat 26.00
Latex Colored 32.00
Acrytex Reducer
Acrytex Primer
Sand Paper #80
Sand Paper #120
Joint Tape
Patching Compound 42.00
7" Paint Roller
4" Paint Roller
2" Paint Brush
4" Paint Brush
Paint Tray
Masking Tape 3/4"
C.10.3 Ceiling Paint #REF!
Wall Putty Zemcoat 14.00
 Latex White Flat 26.00
Latex Colored 30.00
Acrytex Reducer
Acrytex Primer
Sand Paper #80
Sand Paper #120
Joint Tape
Patching Compound 42.00
7" Paint Roller
4" Paint Roller
2" Paint Brush
4" Paint Brush
Paint Tray
Masking Tape 3/4"
C.10.5 Doors & Jambs Paint
Door painting lot 1.00

C.11 Waterproofing Works NO WATERPROOFING

C.12 Landscaping Works

Landscaping Works lot 1.00

D Electrical Works
D.1 Conduilts, Hoses & Boxes
Particular
PVC Conduit 3/4"Ø x 3.0m length 37.00
PVC Conduit Elbow 3/4"Ø pc 74.00
Flexible Hose 3/4"Ø meter 105.00
Flexible Hose Connector 3/4"Ø pack 4.00
PVC C-clamp 3/4"Ø 100s/pack pack 2.00
PVC Junction boxes 4x4 pc 30.00
PVC Utility boxes 2x4 pc 36.00
PVC Pipe 3"Ø x 3.0m length 19.00

D.2 Wires & Cables

Particular C1 C2
5.5 mm² THHN Wire (power)
3.5mm² THHN Wire (light) 50.00 45.00
2.0mm² THHN Wire (switch) 50.00 40.00
2.0mm² THHN Wire (ground) 25.00 22.50
30mm²THW Wire (main) 25.00
 14mm² THW Wire 50.00
30mm² Twisted Service Drop Wire 50.00

D.3 Panel Board, Breakers & Devices

Panel Board 12 Branches pc 1.00
Main Circuit Breaker, 70AT MCCB pc 1.00
Circuit Breaker, 30 A Bolt-on MCB pc 1.00
Circuit Breaker, 20 A Bolt-on MCB pc 9.00
Circuit Breaker, 15A Bolt-on MCB pc 2.00
CATV Outlet pc 2.00
Range Outlet pc 1.00
Refrigerator Outlet pc 1.00
ACU Outlet pc 3.00
Douplex Conv. Outlet pc 16.00
Weatherproof Douplex Outlet pc 1.00
One gang Switch pc 10.00
Two gang Switch pc 1.00
Three gang Switch pc 1.00
Ground Rod 5/8"Ø x 10' length 1.00
Grounding Clamp 5/8"Ø pc 4.00

D.4 Electrical Fixtures & Lights

Recessed Pinlights Case 4"Ø pc 25.00
Wall Lamp 20W pc 3.00
Vanity Light 20W pc 2.00
LED Light, 12 W pc 25.00
LED Light, 20 W pc 2.00

D.5 Meters, Service Post & Accessories

RSC Pipe 1 1/2"Ø x 6.0m lhs 2.00
Entrance Cap 1 1/2 "Ø pc 2.00
Metal C-clamp 1 1/2"Ø pc 12.00
PVC Pipe 1 1/2"Ø lhs 2.00
Entrance Cap 1 1/2"Ø pc 1.00
Kilowatt Hour Meter pc 1.00
Meter Base set 1.00
Secondary Rack with 2 spools set 1.00
GI Pipe 3"Ø x 6.0m S40 lhs 1.00

D.6 Consumables
Electrical Tape 3M roll 5.00
Solvent Cement liter 3.00

D.7 Appliances
Emergency Light pc 2.00
 Exhaust Fan pc 3.00

D.8 Testing & Commissoning

Megger Test lot 1.00

E Mechanical Works
E.1 Airconditioning System
Wall Mounted ACU Split Type, 1.5 HP unit 3.00
Copper Tube lot 3.00
Copper Tube Insulation lot 3.00
ACU mounting frame lot 3.00
ACU concrete base lot 3.00

E.2 Fire Alarm System and Extiguisher

FAS - Alarm Bell unit 1.00
FAS - Emergency Push Button unit 1.00
Electrical wire lot 1.00
Fire Extiguisher,5kg unit 1.00

F Plumbing Works
F.1 Sanitary Line
Sanitary PVC Pipe 4"Ø x 3.0m S1000 lhs 16.00
Sanitary PVC Pipe 2"Ø x 3.0m S1000 lhs 19.00
Sanitary PVC Elbow 4"Ø x 90deg pc 5.00
Sanitary PVC Elbow 4"Ø x 45deg pc 4.00
Sanitary PVC Elbow 2"Ø x 90deg pc 9.00
Sanitary PVC Elbow 2"Ø x 45deg pc 8.00
Sanitary PVC Wye 4x4x4 pc 3.00
Sanitary PVC Wye 2x2x2 pc 5.00
Sanitary P-Trap 2"Ø pc 8.00
Sanitary PVC Clean-out 4"Ø with Cap pc 2.00
Sanitary PVC Clean-out 2"Ø with Cap pc 4.00
Sanitary PVC Cap 4"Ø pc 2.00
Sanitary PVC Cap 2"Ø pc 3.00
Floor Drain Stainless, 4x4 pc 4.00
Water Closet with flush tank pc 3.00
Lavatory Counter Mounted pc 3.00
Kitchen Sink Stainless pc 1.00
S-Blue Solvent Cement qrt 3.00

F.2 Water Line

PPR Pipe 3/4"Ø x 3.0m PN20 lhs 14.00
PPR Elbow 3/4"Ø x 90deg PN20 pc 15.00
PPR Tee Equal 3/4"Ø PN20 pc 6.00
PPR Coupling 3/4"Ø PN20 pc 10.00
 Gate Valve 3/4"Ø PN20 pc 2.00
Check Valve pc 1.00
PPR Ball Valve 3/4 pc 3.00
Water Meter 3/4 pc 1.00
Kitchen Sink Faucet pc 1.00
Lavatory Faucet Lever Type pc 3.00
Shower Head & Faucet pc 2.00
Service Faucet with hose bib pc 2.00
Bidet pc 3.00
F.3 Storm Line
Sanitary PVC Pipe 3"Ø x 3.0m S1000 lhs 12.00
Sanitary PVC Pipe 6"Ø x 3.0m S1000 lhs 14.00
Sanitary PVC Elbow 6"Ø x 90deg lhs 4.00
Sanitary PVC Elbow 3"Ø x 90deg pc 8.00
Sanitary PVC Elbow 3"Ø x 45deg pc 9.00
Sanitary PVC Wye 3x3x3 pc 3.00
Gutter Dome pc 2.00
S-Blue solvent Cement ltr 2.00
F.4 Accessories
Towel Holder pc 3.00
Towel Ring Holder pc 3.00
Soap Dish pc 3.00
Tissue Holder pc 3.00
Shower Glass pc 3.00
F.5 Septic Tank
Name Length Height

Wall 1A 3.50 1.80

Wall 1B 3.50 1.80
Wall 2A 1.50 1.80
Wall 2B 1.50 1.80
Wall 2C 1.50 1.80
Wall 2D 1.50 1.80

Name Length Width

Top 3.50 1.50

Bottom 3.50 1.50

F.6 Catch Basins & Grease Trap

Name Length Height

Grease Trap 0.80 0.85

 Catch Basins 0.50 0.60

Name Length Width

Grease Trap 0.80 0.80

Catch Basins 0.50 0.50

F.7 Testing & Commissioning

Leak Test lot 1.00
Hydro Test lot 1.00

G Equipment Rental
Backhoe unit
Dumptruck unit
Compactor / Roller unit
Boom Truck unit
 Open Area
Surface Area Masonry Area
1 2 3 4
37.68 2.37 2.69 19.25 13.38
2.58 2.58
10.98 10.98
37.99 1.72 11.00 25.27
4.26 4.26
15.70 2.69 13.01
3.00 3.00
37.68 3.98 13.00 20.70
3.84 3.84
4.55 4.55

Open Area
Surface Area Masonry Area
1 2 3 4
28.20 5.38 1.38 2.52 18.93
11.75 2.69 2.52 6.54
11.75 3.13 8.63
28.20 3.13 4.13 3.05 4.63 13.27
37.37 2.52 2.52 32.33

Open Area
Surface Area Masonry Area
1 2 3 4
28.20 4.13 24.08
11.75 2.06 9.69
11.75 3.13 8.63
28.20 3.13 4.13 3.05 4.63 13.27
11.75 11.75
sand cement 10mm
0.0644 0.3789 0.60
0.31 1.81 2.86
27.32 10.35 6.21
9.93 3.76 2.26
37.56 15.92 11.33

Zocallo
PRICES TOTAL ITEMS QTY
18.00 11,502.00 CHB 144.11
1,000.00 37,561.84 SAND 0.74
220.00 3,503.41 CEMENT 4.37
185.00 2,220.00 10MM 6.92
54,787.25 TOTAL
area
price
sand cement 10mm
0.0644 0.3789 0.60
4.89 28.79 45.59
3.20 18.85 29.84
3.76 22.14 35.07
11.86 69.78 110.50

PRICES TOTAL
18.00 41,454.00
1,000.00 11,860.10
220.00 15,351.46
185.00 20,535.00
89,200.56

TOTAL
235.22
143,987.81
thickness volume AREA cont. total
4.80 5% 5.04

cont. LM TOTAL PCS

7.20 5% 7.56 2
6.00 5% 6.30 2
4.80 5% 5.04 1
40.00 5% 42.00 42.00
1.00 5% 1.05 1.00

area
price

thickness volume AREA cont. total

4.80 5% 5.04

cont. LM TOTAL PCS

10.00 5% 10.50 2
12.80 5% 13.44 3
5.04 5% 5.29 3
4.80 5% 5.04 2
20.00 5% 21.00 21.00
0.03 0.12 5% 0.13 2
0.03 0.12 5% 0.13 1
0.03 0.12 4.80 5% 0.13 1

area
price
 area
Area dividend Total Total 184.16
8.48 2.88 2.94 3.00
- 6.00 3.81 4.00
- 6.00 2.91 3.00
8.48 2.88 2.94 3.00
Area dividend Total Total
6.35 2.88 2.20 3.00
47.94 6.00 3.40 4.00
35.25 6.00 2.50 3.00
6.35 2.88 2.20 3.00
Area dividend Total Total
6.35 2.88 2.20 3.00
47.94 6.00 3.40 4.00
35.25 6.00 2.50 3.00
6.35 2.88 2.20 3.00

Loft Floor Total cont. total

3.00 9.00 5% 9.45 10.00
4.00 12.00 5% 12.60 13.00
3.00 9.00 5% 9.45 10.00
3.00 9.00 5% 9.45 10.00

Price per Area

497.69
1,133.79

thickness volume AREA cont. total

4.80 5% 5.04

cont. LM TOTAL PCS

7.20 5% 7.56 2
6.00 5% 6.30 2
4.80 5% 5.04 2
2
40.00 5% 42.00 42.00
1.00 5% 1.05 1.00

area
 price

cont. LM TOTAL PCS

7.20 5% 7.56 25.00
6.00 5% 6.30 35.00
- 5% - 15.00
30.00
40.00 5% 42.00 558.00
1.00 5% 1.05 15.00

cont. Total
17.02 5% 17.87 18.00

Cement Sand 10mm 4" EW

0.3789 0.0644 0.60 0.67
19.34 3.29 30.63 34.20
20.00 4.00 31.00 35.00

Zemcoat
Thickness Total
4.00
0.03 2.55 10.21
0.03 2.55 10.21
21.00

thickness volume AREA cont. total

4.80 5% 5.04

cont. LM TOTAL PCS

10.00 5% 10.50 2
12.80 5% 13.44 3
5.04 5% 5.29 3
 4.80 5% 5.04 2
20.00 5% 21.00 21.00
0.03 0.12 5% 0.13 2
0.03 0.12 5% 0.13 1
0.03 0.12 4.80 5% 0.13 1

area
price

area
51.05

thickness volume AREA cont. total

4.80 5% 5.04

cont. LM TOTAL PCS

10.00 5% 10.50 22.00
12.80 5% 13.44 32.00
5.04 5% 5.29 32.00
4.80 5% 5.04 22.00
20.00 5% 21.00 224.00
0.03 0.12 5% 0.13 22.00
0.03 0.12 5% 0.13 11.00
0.03 0.12 4.80 5% 0.13 11.00

area
price

thickness volume AREA cont. total

4.80 5% 5.04

cont. LM TOTAL PCS

10.00 5% 10.50 2
12.80 5% 13.44 3
5.04 5% 5.29 3
4.80 5% 5.04 2
20.00 5% 21.00 21.00
0.03 0.12 5% 0.13 2
0.03 0.12 5% 0.13 1
0.03 0.12 4.80 5% 0.13 1

area
price
 area
184.16

thickness volume AREA cont. total

4.80 5% 5.04

cont. LM TOTAL PCS

10.00 5% 10.50 77.00
12.80 5% 13.44 116.00
5.04 5% 5.29 116.00
4.80 5% 5.04 77.00
20.00 5% 21.00 806.00
0.03 0.12 5% 0.13 77.00
0.03 0.12 5% 0.13 39.00
0.03 0.12 4.80 5% 0.13 39.00

area
price

Cement Sand 10mm 4" EW

0.3789 0.0644 0.60 0.67
69.78 11.86 110.50 123.39
70.00 12.00 111.00 124.00

Zemcoat
Thickness Total
4.00
0.03 9.21 36.83
0.03 9.21 36.83
74.00

thickness volume AREA cont. total

4.80 5% 5.04

cont. LM TOTAL PCS

7.20 5% 7.56 2
 6.00 5% 6.30 2
4.80 5% 5.04 2
2
40.00 5% 42.00 42.00
1.00 5% 1.05 1.00

area
price

cont. LM TOTAL PCS

7.20 5% 7.56 11.00
6.00 5% 6.30 15.00
- 5% - 7.00
13.00
40.00 5% 42.00 232.00
1.00 5% 1.05 6.00

cont. Total
7.06 5% 7.41 8.00

644.99 5% 677.24
14.28 5% 15.00
7.14 5% 8.00
64.26 5% 68.00
1.43 5% 2.00

426.55 5% 49.26
7.68 5% 9.00
3.84 5% 5.00
34.55 5% 35.00
0.77 5% 1.00

612.75 5% 645.00
gals 20.13 21.00
bags 23.49 24.00
gals 13.42 14.00
 gals 11.74 12.00
gals 13.42 14.00
gals 11.74 12.00
pcs 30.00 30.00
pcs 30.00 30.00
pcs 20.00 20.00
kgs 46.98 47.00

gals 5.67 6.00

bags 7.08 8.00
gals - -
gals - -
gals - -
gals - -
pcs 30.00 30.00
pcs 30.00 30.00
pcs 20.00 20.00
kgs 14.17 15.00

sheets - -
gal - -
box
ltr - -
gal - -
gal - -
gal - -
gal - -

472.15 5% 497.00
8.50 5% 9.00
4.25 5% 5.00
38.24 5% 41.00
0.85 5% 1.00

gals - -
505.56 5% 531.00
 9.10 5% 10.00
4.55 5% 5.00
40.95 5% 43.00
0.91 5% 1.00

gals 5.96 6.00

bags 11.92 12.00
gals 6.81 7.00
gals 5.96 6.00
gals 6.81 7.00
gals 5.96 6.00
pcs 30.00 30.00
pcs 30.00 30.00
pcs 20.00 20.00
kgs 23.83 24.00
 GROUND FLR SECOND FLR LOFT THIRD

2.00

ainer and Stainless P-traps 2.00

2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
e and other accessories 20.00
20.00

GROUND FLR SECOND FLR LOFT THIRD

Strainer and Stainless P-traps 1.00 2.00

1.00 2.00
e and other accessories 1.00 2.00
1.00 2.00
GROUND FLR SECOND FLR LOFT THIRD

with Flusher Valve and Fittings

ainer and Stainless P-traps

e and other accessories

 2.00

& Accessories

GROUND FLR SECOND FLR LOFT THIRD

3/4" 17.40 29.00

1" 54.43 8.60
1 1/4"
1 1/2"
8.00 32.00
1.00 1.00

GROUND FLR SECOND FLR LOFT THIRD

150mm 10.10
100mm 21.58 23.20
75mm
50mm 4.00 5.80
20.00 28.00

GROUND FLR SECOND FLR LOFT THIRD

150mm 61.00
100mm
75mm
50mm 17.20 12.50 12.50
8.00 2.00
 GROUND SECOND LOFT
12.00 2.88 6.84 24.66
5.00 2.88 1.41 11.48
114.00 16.88 90.88
34.00 8.00 24.00
9.00 8.00
13.00 4.00 8.00
5.00 4.00
1.00 1.44 0.96

GROUND SECOND LOFT

7.00 2.88 16.96
2.00 2.88 4.93
42.00 40.00
13.00 12.00
7.00 6.00

GROUND SECOND LOFT

5.00 2.88 12.66
2.00 2.88 2.94
56.00 52.80
17.00 16.00
9.00 8.00

74.00

C3 C4 C5 C6 C7 C8
50.00 15.00 10.00 10.00
 - - 25.00 7.50 5.00 5.00

Loft Third Floor Total cont. Total 150.00

44.60 62.50 370.40 10% 407.44 2.72
112.80 45.50 510.80 10% 561.88 3.75
- 10% - -
- 10% - -
- 10% -
2.00 10% 2.20
5.00 10% 5.50
4.00 6.00 10% 6.60
2.00 5.00 10% 5.50
- 10% -

Loft Third Floor Total cont. Total 150.00

15.60 233.60 10% 256.96 1.71
7.80 - 58.40 10% 64.24 0.43
- - 42.65 10% 46.92 0.31
170.60 10% 187.66 1.25
- 10% - -
- 10% - -
- 10% - -
31.00 10% 34.10
8.00 10% 8.80
6.00 23.00 10% 25.30

Loft Third Floor Total cont. Total 150.00

- 10% - -
- 10% - -
- 10% - -
8.00 10% 8.80
- 10% -
20A 15A TOTAL
PCS
PCS
PCS
PCS
- -
meter 7.00 15.00
lh 5.00 23.00
lh 3.00 15.00
lh 31.00 173.00
box 1.00
pc 500.00

lh 2.00
lh 2.00
lh 8.00
kgs 5.00
pc 100.00

bags #REF! #REF!

gals #REF! #REF!
gals #REF! #REF! 2.00
gals #REF! #REF!
gals #REF! #REF!
pcs 40.00 40.00
pcs 40.00 40.00
pcs 10.00 10.00
kgs #REF! #REF!
pcs 10.00 10.00
pcs 10.00 10.00
pcs 10.00 10.00
pcs 10.00 10.00
pcs 5.00 5.00
pcs 10.00 10.00

gals #REF! #REF!

gals #REF! #REF! #REF!
gals #REF! #REF! 12.00
gals #REF! #REF! 14.00
gals #REF! #REF! 4.00
pcs 25.00 25.00 8.00
pcs 25.00 25.00 9.00
pcs 5.00 5.00 3.00
kgs #REF! #REF! 2.00
pcs 5.00 5.00 2.00
pcs 5.00 5.00
pcs 5.00 5.00 3.00
pcs 5.00 5.00 3.00
pcs 3.00 3.00 3.00
pcs 5.00 5.00
#REF!
bags #REF! #REF! #REF!
 gals #REF! #REF! #REF!
gals #REF! #REF! #REF!
gals #REF! #REF! 3.00
gals #REF! #REF! #REF!
pcs 14.00 30.00
pcs 14.00 30.00 #REF!
pcs 3.00 10.00
kgs #REF! #REF!
pcs 3.00 5.00
pcs 3.00 5.00
pcs 3.00 5.00
pcs 3.00 5.00
pcs 2.00 2.00
pcs 3.00 10.00

ING

74.00

C3 C4 C5 C6
50.00 15.00 10.00 10.00

5.00 5.00
 Open Area
Surface Area Masonry Area
1 2
6.30 - - 6.30
6.30 6.30
2.70 2.70
2.70 2.70
2.70 2.70
2.70 2.70

Height Volume Qty Total Volume

0.10 0.53 1.00 0.53

0.35 1.84 1.00 1.84

Open Area
Surface Area Masonry Area
1 2
0.68 - - 0.68
 0.30 - - 0.30

Height Volume Qty Total Volume

0.10 0.06 1.00 0.06

0.35 0.09 3.00 0.26
 6 CHB Cement Sand 10mm 4" EW
Cont. Area
12.5 0.3789 0.0644 0.60 0.67
5% 14.05 175.58 5.32 0.90 8.43 9.41
5% 2.71 33.86 1.03 0.17 1.63 1.82
5% 11.53 144.11 4.37 0.74 6.92 7.72
5% 26.53 331.68 10.05 1.71 15.92 17.78
5% 4.47 55.90 1.69 0.29 2.68 3.00
5% 13.66 170.79 5.18 0.88 8.20 9.15
5% 3.15 39.38 1.19 0.20 1.89 2.11
5% 21.74 271.72 8.24 1.40 13.04 14.56
5% 4.03 50.40 1.53 0.26 2.42 2.70
5% 4.77 59.68 1.81 0.31 2.86 3.20
107.00 1,334.00 41.00 7.00 64.00 72.00

Exterior 75.98
Interior 4.77

6 CHB Cement Sand 10mm 4" EW

Cont. Area
12.5 0.3789 0.0644 0.60 0.67
5% 19.88 248.46 7.53 1.28 11.93 13.32
5% 6.87 85.87 2.60 0.44 4.12 4.60
5% 9.06 113.20 3.43 0.58 5.43 6.07
5% 13.94 174.20 5.28 0.90 8.36 9.34
5% 33.94 424.27 12.86 2.19 20.36 22.74
84.00 1,046.00 32.00 6.00 51.00 57.00

Exterior 49.74
Interior 33.94

6 CHB Cement Sand 10mm 4" EW

Cont. Area
12.5 0.3789 0.0644 0.60 0.67
5% 25.28 315.98 9.58 1.63 15.17 231.41
5% 10.17 127.15 3.85 0.66 6.10
5% 9.06 113.20 3.43 0.58 5.43
5% 13.94 174.20 5.28 0.90 8.36
5% 12.34 154.22 4.67 0.79 7.40
71.00 885.00 27.00 5.00 43.00 232.00
Exterior 58.44
Interior 12.34

PRICES TOTAL
18.00 2,594.03
1,000.00 742.47
220.00 961.03
185.00 1,279.72
5,577.25
11.53
483.76
UNIT PRICE dividend TOTAL prices Total
LHS - 160.00 320.00
lhs - 180.00 360.00
mtr - 710.00 710.00
pcs - 2.00 84.00
pcs - 135.00 135.00
1,609.00
4.80
1,609.00

area budget\area budget price answer

51.05 10.64 17,112.39 335.21

UNIT PRICE dividend TOTAL prices Total

LHS - 198.00 396.00
lhs - 360.00 1,080.00
mtr - 120.00 360.00
lhs - 1,100.00 2,200.00
pcs - 25.00 525.00
bags 12.00 24.00 220.00 440.00
cu.m 1.00 1.00 1,000.00 1,000.00
bags 4.00 280.00 280.00
6,281.00
4.80
6,281.00
 budget\area budget price answer
38.37 240,981.03 1,308.54

prices total
620.00 6,200.00
195.00 2,535.00
180.00 1,800.00
2,400.00 24,000.00
10,535.00

UNIT PRICE dividend TOTAL prices Total

LHS - 160.00 320.00 12%
lhs - 180.00 360.00 14%
mtr - 710.00 1,420.00 54%
150.00 300.00 11%
pcs - 2.00 84.00 3%
pcs - 135.00 135.00 5%
2,619.00
4.80
 2,619.00

area budget\area budget price answer

51.05 10.64 27,854.16 545.63

UNIT PRICE dividend TOTAL prices Total

LHS - 160.00 3,899.58 14%
lhs - 180.00 6,127.91 22%
mtr - 710.00 10,306.04 37%
150.00 4,456.67 16%
pcs - 2.00 1,114.17 4%
pcs - 135.00 1,949.79 7%
27,854.16 100%

UNIT PRICE dividend TOTAL prices Total

LHS - 198.00 396.00 6%
lhs - 360.00 1,080.00 17%
mtr - 120.00 360.00 6%
 lhs - 1,100.00 2,200.00 35%
pcs - 25.00 525.00 8%
bags 12.00 24.00 220.00 440.00 7%
cu.m 1.00 1.00 1,000.00 1,000.00 16%
bags 4.00 280.00 280.00 4%
6,281.00
4.80
6,281.00

budget\area budget price answer

10.64 66,801.05 1,308.54

UNIT PRICE dividend TOTAL prices Total

LHS - 198.00 4,211.63 6%
lhs - 360.00 11,486.25 17%
mtr - 120.00 3,828.75 6%
lhs - 1,100.00 23,397.92 35%
pcs - 25.00 5,583.59 8%
bags 12.00 264.00 220.00 4,679.58 7%
cu.m 1.00 11.00 1,000.00 10,635.42 16%
bags 4.00 280.00 2,977.92 4%
66,801.05 100%
4.80
66,801.05

UNIT PRICE dividend TOTAL prices Total

LHS - 198.00 396.00 6%
lhs - 360.00 1,080.00 17%
mtr - 120.00 360.00 6%
lhs - 1,100.00 2,200.00 35%
pcs - 25.00 525.00 8%
bags 12.00 24.00 220.00 440.00 7%
cu.m 1.00 1.00 1,000.00 1,000.00 16%
bags 4.00 280.00 280.00 4%
6,281.00
4.80
6,281.00
 budget\area budget price answer
38.37 240,981.03 1,308.54

UNIT PRICE dividend TOTAL prices Total

LHS - 198.00 15,193.20 6%
lhs - 360.00 41,436.00 17%
mtr - 120.00 13,812.00 6%
lhs - 1,100.00 84,406.67 35%
pcs - 25.00 20,142.50 8%
bags 12.00 924.00 220.00 16,881.33 7%
cu.m 1.00 39.00 1,000.00 38,366.67 16%
bags 4.00 280.00 10,742.67 4%
240,981.03 100%
4.80
240,981.03

UNIT PRICE dividend TOTAL prices Total

LHS - 160.00 320.00 12%
 lhs - 180.00 360.00 14%
mtr - 710.00 1,420.00 54%
150.00 300.00 11%
pcs - 2.00 84.00 3%
pcs - 135.00 135.00 5%
2,619.00
4.80
2,619.00

area budget\area budget price answer

21.17 4.41 11,550.88 545.63

UNIT PRICE dividend TOTAL prices Total

LHS - 160.00 1,617.12 14%
lhs - 180.00 2,541.19 22%
mtr - 710.00 4,273.83 37%
150.00 1,848.14 16%
pcs - 2.00 462.04 4%
pcs - 135.00 808.56 7%
11,550.88 100%
TOTAL

2.00 SET Fittings

2.00 SET

2.00 pcs
2.00 pcs
2.00 pcs
2.00 pcs
2.00 pcs
2.00 pcs
2.00 pcs
2.00 pcs
20.00 200.00 4,000.00
20.00 75.00 1,500.00

TOTAL

3.00 pcs
3.00 pcs
3.00 200.00 600.00
3.00 75.00 225.00
TOTAL

- pcs

- pcs

- pcs
- pcs
- pcs
- pcs
- pcs

- lot
 - lot

2.00 pcs

TOTAL cont TOTAL lm =6mtr

46.40 5% 48.72 17.00 lhs

63.03 5% 66.18 23.00 lhs
- 5% -
- 5% -
40.00 40.00 40.00 lot
2.00 2.00 2.00 lot

TOTAL cont TOTAL

10.10 5% 10.61 4.00 lhs

44.78 5% 47.02 16.00 lhs
- 5% -
9.80 5% 10.29 4.00 lhs
48.00 5% 50.40 51.00 lot
-
TOTAL cont TOTAL

61.00 5% 64.05 22.00 lhs

- 5% -
- 5% -
42.20 5% 44.31 15.00 lhs
10.00 5% 10.05 11.00 lot
THIRD TOTAL CONT TOTAL
31.5 5% 33.075 SQ.M
12.89 5% 13.5345 SQ.M
107.76 5% 113.148 mtr
32 5% 33.6 pcs
8 5% 8.4 pcs
12 5% 12.6 pcs
4 5% 4.2 pcs
0.96 5% 1.008 sheet

THIRD TOTAL CONT TOTAL

16.96 5% 17.808 SQ.M
4.928 5% 5.1744 SQ.M
40 5% 42 mtr
12 5% 12.6 pcs
6 5% 6.3 pcs

THIRD TOTAL CONT TOTAL

12.66 5% 13.293 SQ.M
2.94 5% 3.087 SQ.M
52.8 5% 55.44 mtr
16 5% 16.8 pcs
8 5% 8.4 pcs

C8 Total Cont. Total 150.00

15.00 200.00 200.00
243.20 10% 267.52 1.78
 84.20 10% 93.00 0.62
7.50 - - 221.60 222.00
50.00 50.00
100.00 100.00
100.00 100.00

3.00 boxes
4.00 boxes
- lhs 34.00 17.00
- lhs 47.00 23.50
- pcs
3.00 pcs
6.00 pcs trevor noad talk abp
7.00 pcs
6.00 pcs
- pcs

2.00 boxes
1.00 boxes
1.00 boxes
2.00 boxes
- lhs 22.00
- lhs 8.00
- lhs 16.00
35.00 pcs
9.00 pcs
- pcs

- boxes
- boxes
- lhs
8.00 pcs
- lhs -
-
 88.00

-
-
60.00 480.00
60.00 540.00

250.00
88.00
C8 Total Cont. Total
15.00 200.00 200.00
190.00 190.00
180.00 180.00
7.50 - - 130.00 130.00
50.00 50.00
100.00 100.00
100.00 100.00
 6 CHB Cement Sand 10mm
Area
12.5 0.3789 0.0644 0.60
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
Cement Washed Sand Gravel Form work 10mm
Volume
9 1 2
#REF! #REF! #REF! #REF! 2.27 3.68
#REF! #REF! #REF! #REF! 2.94 3.68
#REF! #REF! #REF! #REF! 6.00 8.00

4 CHB Cement Sand 10mm

Area
12.5 0.3789 0.0644 4.00
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF!
Cement Sand Gravel Form work 10mm
Volume
10 1 2
#REF! #REF! #REF! #REF! 0.31 0.45
#REF! #REF! #REF! #REF! 0.69 0.53
#REF! #REF! #REF! #REF! 1.00 1.00
CHECK
2.00
1.00
Date : August 22, 2019

Project : PROPOSED TWO-STOREY RESIDENTIAL BUILDING IN TALAY, DUMAGUETE CITY

Subject : Detailed Estimates & Bill of Quantities

Owner : CATHERINE & RHANDY RUIZ

Materials
Item No. Item Description Quantity Unit
Unit Cost Sub-total

I GENERAL REQUIREMENTS
- Preparation of Bldg Permit Plans 1.00 lot 10,000.00 10,000.00
including Signing and Sealing of Plans
- Processing of Bldg Permit Plans 1.00 lot 10,000.00 10,000.00
- Electric and Water Consumption (On-go 1.00 lot 10,000.00 10,000.00
- Building Permit Fees including Tax Fees 1.00 lot 15,000.00 15,000.00
- Site Control 1.00 lot 10,000.00 10,000.00
- Temporary Facilities 1.00 lot 5,000.00 5,000.00
II PRE-CONSTRUCTION
- Mobilization/ Demobilization
- Layout Staking/surveyor 1.00 lot 5,000.00 5,000.00
III SITE DEVELOPMENT
- Excavation for footing, column, tiebeam, #NAME? cu.m 200.00 #NAME?
- Earthfill #NAME? cu.m 475.00 #NAME?
IV CARPENTRY/SCAFFOLDING WORKS

#NAME?
A #NAME?
- Phenolic Board 3/4" thick 4'x8' #NAME? #NAME? 1,055.00 #NAME?
- GI Pipe 1-1/2"Ø x 6.0m S40 #NAME? #NAME? 1,200.00 #NAME?
- GI Clamp 1-1/2"Ø #NAME? #NAME? 11.00 #NAME?
- 2” x 2” x 10’ Coco Lumber 50.00 lhs 90.00 4,500.00
- 2” x 3” x 10’ Coco Lumber 30.00 lhs 140.00 4,200.00
- 1/2ӯ Level Hose 10.00 mts 60.00 600.00
- No. 40 Nylon #NAME? #NAME? 150.00 #NAME?
- 4” CWN #NAME? #NAME? 68.00 #NAME?
- 3” CWN #NAME? #NAME? 60.00 #NAME?
- 1 ½” CWN #NAME? kgs 75.00 #NAME?
V STRUCTURAL WORKS
 #NAME?
A #NAME?
- #NAME? #NAME? lhs 885.00 #NAME?
- #NAME? #NAME? lhs 782.00 #NAME?
B #NAME?
- #NAME? #NAME? lhs 885.00 #NAME?
C #NAME?
- #NAME? #NAME? #NAME? 782.00 #NAME?
D #NAME?
- #NAME? #NAME? #NAME? 885.00 #NAME?
- #NAME? 5.00 #NAME? 195.00 975.00
- #NAME? #NAME? #NAME? 10.00 #NAME?
E #NAME?
- #NAME? 2.00 #NAME? 2,450.00 4,900.00
- #NAME? #NAME? #NAME? 700.00 #NAME?
- #NAME? #NAME? #NAME? 1,700.00 #NAME?
- #NAME? #NAME? pc 350.00 #NAME?
- #NAME? #NAME? #NAME? 150.00 #NAME?
- #NAME? #NAME? #NAME? 256.00 #NAME?
- Hacksaw, Lenox 10.00 pc 75.00 750.00
#NAME?
A #NAME?
- #NAME? #NAME? #NAME? 2,940.00 #NAME?
- #NAME? #NAME? #NAME? 2,590.00 #NAME?
- #NAME? #NAME? #NAME? 1,785.00 #NAME?
- #NAME? #NAME? #NAME? 350.00 #NAME?
- #NAME? #NAME? #NAME? 329.20 #NAME?
- #NAME? 2,500.00 pcs 1.00 2,500.00
- #NAME? 2,000.00 pcs 1.00 2,000.00
- #NAME? 5.00 #NAME? 170.00 850.00
- #NAME? 2.00 #NAME? 425.00 850.00
B #NAME?
- #NAME? #NAME? #NAME? 1,950.00 #NAME?
- #NAME? #NAME? #NAME? 312.00 #NAME?
- #NAME? #NAME? #NAME? 75.00 #NAME?
VI ARCHITECTURAL WORKS

C.1
A C.1.1
- CHB 6" #NAME? pc 15.00 #NAME?
- Ecowall Panel 6" thick, 600mm x 2100 #NAME? pc 2,550.00 #NAME?
- Ecowall Panel 4" thick, 600mm x 2100 #NAME? pc 2,370.00 #NAME?
- Premium Cement #NAME? bags 250.00 #NAME?
- Washed Sand #NAME? cu.m. 900.00 #NAME?
- 10mmØ Deformed Steel Bars #NAME? lhs 183.00 #NAME?
- FW Adhessive #NAME? bags 450.00 #NAME?
- No. 18 G.I. Tie Wire 16.00 kg 75.00 1,200.00
B #NAME?
- CHB 6" pc 18.00 -
- Premium Cement bags 250.00 -
- Washed Sand cu.m. 800.00 -
- 10mmØ Deformed Steel Bars lhs 183.00 -
- No. 18 G.I. Tie Wire kg 75.00 -
C #NAME?
- CHB 4" pc 13.00 -
- Premium Cement bags 250.00 -
- Washed Sand cu.m. 800.00 -
- 10mmØ Deformed Steel Bars lhs 183.00 -
- No. 18 G.I. Tie Wire kg 75.00 -
D #NAME?
- Premium Cement bags 250.00 -
- Fine Sand cu.m. 800.00 -
VII ELECTRICAL WORKS

D.1
- PVC Conduit 3/4"Ø x 3.0m length length 155.00 #VALUE!
- PVC Conduit Elbow 3/4"Ø pc pc 21.00 #VALUE!
- - 1.00 length 599.00 599.00
- Aluminum flexible hose 2"Ø 1.00 meter 455.00 455.00
- Flexible Hose 1/2"Ø meter meter 15.00 #VALUE!
- Flexible Hose Connector 1/2"Ø 4.00 pack 325.00 1,300.00
- PVC C-clamp 3/4"Ø 100s/pack pack pack 175.00 #VALUE!
- PVC Junction boxes 4x4 pc pc 31.00 #VALUE!
- PVC Utility boxes 2x4 pc pc 25.00 #VALUE!
D.2
- 5.5 mm² THHN Wire (power) - meter 39.00 -
- 3.5mm² THHN Wire (light) - meter 26.00 -
- 2.0mm² THHN Wire (switch) - meter 20.00 -
- 2.0mm² THHN Wire (ground) - meter 20.00 -
- - - meter 92.00 -
 - 30mm²THW Wire (main) - meter 221.00 -
- - 50.00 meter 52.00 2,600.00
- CATV WIRE 20.00 meter 45.00 900.00
- CAT6 WIRE 20.00 meter 58.00 1,160.00
D.3
- Panel Board 12 Branches pc pc 2,300.00 #VALUE!
- - pc pc 1,860.00 #VALUE!
- Circuit Breaker, 30 A Bolt-on MCB pc pc 700.00 #VALUE!
- Circuit Breaker, 20 A Bolt-on MCB pc pc 676.00 #VALUE!
- Circuit Breaker, 15A Bolt-on MCB pc pc 676.00 #VALUE!
- CATV Outlet pc pc 275.00 #VALUE!
- Range Outlet pc pc 275.00 #VALUE!
- Refrigerator Outlet pc pc 275.00 #VALUE!
- ACU Outlet pc pc 275.00 #VALUE!
- Douplex Conv. Outlet pc pc 170.00 #VALUE!
- Weatherproof Douplex Outlet pc pc 485.00 #VALUE!
- One gang Switch pc pc 115.00 #VALUE!
- Two gang Switch pc pc 160.00 #VALUE!
- Three gang Switch pc pc 200.00 #VALUE!
Ground Rod 5/8"Ø x 10' length pc 485.00 #VALUE!
- Grounding Clamp 5/8"Ø pc pc 45.00 #VALUE!
D.4
- Recessed Pinlights Case 4"Ø pc pc 295.00 #VALUE!
- - 2.00 pc 1,000.00 2,000.00
- - pc pc 980.00 #VALUE!
- - pc pc 150.00 #VALUE!
- - pc pc 200.00 #VALUE!
D.5
- RSC Pipe 1 1/2"Ø x 6.0m 1.00 lhs 800.00 800.00
- Entrance Cap 1 1/2 "Ø pc pc 285.00 #VALUE!
- Metal C-clamp 1 1/2"Ø pc pc 50.00 #VALUE!
- PVC Pipe 1 1/2"Ø lhs lhs 395.00 #VALUE!
- Kilowatt Hour Meter pc pc 1,200.00 #VALUE!
- Meter Base pc set 1,000.00 #VALUE!
- Secondary Rack with 2 spools set set 295.00 #VALUE!
D.6
- - roll Electrical Tape 3M 45.00 #VALUE!
- - liter Solvent Cement 475.00 #VALUE!
D.7
- Singlepoint Heater 3.00 unit 3,500.00 10,500.00
- - 1.00 unit 1,250.00 1,250.00
- - 2.00 unit 700.00 1,400.00
D.8
- - lot 5,000.00 -
VIII MECHANICAL WORKS
 E.1
- Wall Mounted ACU Split Type, 1 HP 1.00 unit 28,000.00 28,000.00
- Window Type ACU, 0.75 HP 2.00 unit 19,000.00 38,000.00
- Copper Tube 1.00 lot 1,000.00 1,000.00
- Copper Tube Insulation 1.00 lot 1,000.00 1,000.00
- ACU mounting frame 1.00 lot 1,000.00 1,000.00
- ACU concrete base 1.00 lot 700.00 700.00
E.2
- FAS - Alarm Bell unit unit 550.00 #VALUE!
- FAS - Emergency Push Button unit unit 412.00 #VALUE!
- Electrical wire lot lot 100.00 #VALUE!
- Fire Extiguisher, 5kg unit unit 2,500.00 #VALUE!
IX PLUMBING WORKS

F.1
- - Sanitary
#VALUE!PVC Pipe 4"Ø x 3.0m S1000
599.00 #VALUE!
- - Sanitary
#VALUE!PVC Pipe 2"Ø x 3.0m S1000
281.00 #VALUE!
- - pc Sanitary PVC Elbow 4"Ø x 90deg
110.00 #VALUE!
- - pc Sanitary PVC Elbow 4"Ø x 45deg
87.00 #VALUE!
- - pc Sanitary PVC Elbow 2"Ø x 90deg
47.00 #VALUE!
- - pc Sanitary PVC Elbow 2"Ø x 45deg
40.00 #VALUE!
- - pc Sanitary PVC Wye 4x4x4187.00 #VALUE!
- - pc Sanitary PVC Wye 2x2x2 74.00 #VALUE!
- - 3.00
Sanitary P-Trap 2"Ø 126.00 378.00
- - pc
Sanitary PVC Clean-out 4"Ø with97.00
Cap #VALUE!
- - pc
Sanitary PVC Clean-out 2"Ø with68.00
Cap #VALUE!
- - pc Floor Drain Stainless, 4x4237.00 #VALUE!
- - Water
2.00 Closet with flush tank
7,000.00 14,000.00
- - 1.00
Kitchen Sink Stainless5,000.00 5,000.00
- - pc ltr 405.00 #VALUE!
F.2
- - #VALUE!
PPR Pipe 3/4"Ø x 3.0m PN20
985.00 #VALUE!
- - PPR
#VALUE!
Elbow 3/4"Ø x 90deg PN20
40.00 #VALUE!
- - pc PPR Tee Equal 3/4"Ø PN2044.00 #VALUE!
- - pc PPR Coupling 3/4"Ø PN20 85.00 #VALUE!
- - pc Gate Valve 3/4"Ø PN20 600.00 #VALUE!
- - pc Check Valve 580.00 #VALUE!
- - pc PPR Ball Valve 3/4 550.00 #VALUE!
- - pc Water Meter 3/4 1,200.00 #VALUE!
- - pc Kitchen Sink Faucet 2,500.00 #VALUE!
- - Lavatory
2.00 Faucet Lever Type
2,100.00 4,200.00
- - pc Service Faucet with hose5,000.00
bib #VALUE!
- - pc Bidet 250.00 #VALUE!
- - pc pc 1,500.00 #VALUE!
 F.3
- - Sanitary
#VALUE!PVC Pipe 3"Ø x 3.0m S1000
499.00 #VALUE!
- - pc Sanitary PVC Wye 3x3x3 60.00 #VALUE!
- - pc Gutter Dome 60.00 #VALUE!
- - pc pc 150.00 #VALUE!
- - pc pc 250.00 #VALUE!
- - ltr ltr 405.00 #VALUE!
F.4
- - 2.00 Towel Holder 1,000.00 2,000.00
- - 2.00 Soap Dish 400.00 800.00
- - pc Tissue Holder 400.00 #VALUE!
- Frosted Glass 6.00 m² 3,500.00 21,000.00
F.5
- CHB 6" #REF! pc 15.00 #REF!
- Premium Cement #REF! bags 250.00 #REF!
- Washed Sand #REF! cu.m. 900.00 #REF!
- 10mmØ Deformed Steel Bars 18.00 lhs 183.00 3,294.00
- No. 18 G.I. Tie Wire 5.00 kg 75.00 375.00
- Gravel #REF! cu.m. 1,000.00 #REF!
F.6
- CHB 4" - pc 12.00 -
- Premium Cement #REF! bags 250.00 #REF!
- Washed Sand #REF! cu.m. 900.00 #REF!
- 10mmØ Deformed Steel Bars #REF! lhs 183.00 #REF!
- No. 18 G.I. Tie Wire 3.00 kg 75.00 225.00
- Gravel #REF! cu.m. 1,000.00 #REF!
- Gravel #REF! sheet 420.00 #REF!
F.7
- 0 - Leak Test 5,000.00 -
- 0 - Hydro Test 5,000.00 -

X EQUIPMENT RENTAL

Equipment Rental
- 0 1.00 1.00 10,000.00 10,000.00

XI SUB TOTAL (Direct Cost)

Material
Labor
XII SUB TOTAL (Material & Labor)

XIII MARK-UP - 20%

TOTAL PROJECT COST

Total Floor Area
Cost per sq.m.
 -

Material Cost Labor Cost

60,000.00 12,000.00

5,000.00 1,500.00

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?
#NAME? #NAME?

#NAME? #NAME?
#NAME? #NAME?
#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?
#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?
#NAME? #NAME?

- -

- -

- -
#VALUE! #VALUE!

#VALUE! #VALUE!

4,660.00 1,398.00
 #VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

13,150.00 3,945.00

- -

#VALUE! #VALUE!
69,700.00 20,910.00

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!
 #VALUE! #VALUE!

#VALUE! #VALUE!

#REF! #REF!

#REF! #REF!

- -

10,000.00 -

10,000.00 -

#NAME? #NAME?
#NAME?
#NAME?
#NAME?

#NAME?

#NAME?
 89.30 sq.m.
#NAME? Php/sq.m.