Project: Alderwood

Subject: BOQ / BOM

Date: as of August 10,2020
Lot Area: 450
Dev. Area: 1261
n of Units: 5
Item Scope of Works Material Labor Total Cost/sq.m.
I. Preliminaries 337,196 1,219,800 1,556,996 1,235
II. Structural Works
A. Earthworks 186,070 765,340 951,410 755
B. Concreting Works 1,761,350 491,367 2,252,717 1,787
C. Formworks & Scaffoldings 1,497,458 931,639 2,429,097 1,927
D. Rebar Works 3,010,723 607,282 3,618,005 2,870
Sub-total "Structural Works" 6,455,601 2,795,628 9,251,229 7,339
III. Architectural Works
A. Site Development Works 139,983 57,400 197,383 157
B. Masonry Works 3,129,863 1,898,635 5,028,498 3,989
C. Waterproofing Works 56,125 66,000 122,125 97
D. Tile Works 1,499,602 528,320 2,027,922 1,609
E. Ceiling Works 476,479 277,900 754,379 598
F. Painting Works 1,469,762 979,841 2,449,604 1,943
G. Metal Works 459,750 306,500 766,250 608
H. Tinsmithry Works 738,587 229,598 968,185 768
I. Doors,Jambs, and Hardwares 836,637 231,738 1,068,375 847
J. Windows, Aluminum, & Glass Works 2,370,720 1,580,480 3,951,200 3,134
K. Carpentry Works 496,031 140,284 636,315 505
L. Cabinetry Works 2,226,596 1,484,397 3,710,993 2,944
M. Bathroom Accessories 48,650 7,250 55,900 44
Sub-total "Architectural Works" 13,948,785 7,788,344 21,737,129 17,243
IV. Plumbing Works
A. Sewerline 128,237 18,328 146,565 116
B. Sanitary Line 193,405 28,744 222,149 176
C. Waterline 183,996 86,415 270,411 215
D. Drainage Line & Downspout 146,602 80,192 226,794 180
E. Miscellaneous 36,984 - 36,984 29
F. Plumbing Fixtures 711,400 173,882 885,282 702
Sub-total "Plumbing Works" 1,400,623 387,561 1,788,184 1,418
V. Electrical Works
A. General Requirements - 129,890 129,890 103
B. Service Entrance 61,716 15,000 76,716 61
Feederline Unit 1,2,3,4,5 Panelboard to
C. 71,544 10,004 81,548 65
Wire Gutter
D. Panelboard Labor & Material Installation 54,100 10,000 64,100 51
E. Power,Lights, and Auxiliary 483,240 322,160 805,400 639
F. Driveway Panelboard,Power,Lights 5,920 4,080 10,000 8
G. Feederline Cable 6,364 5,019 11,383 9
H. Feederline Fiber Optic 6,586 5,019 11,605 9
I. Lighting Fixtures 236,370 - 236,370 188
Sub-total "Electrical Works" 925,840 501,172 1,427,012 1,132
VI. Others 2,179,280 850,820 3,030,100 2,404

Total "Construction Budget" 25,247,326 13,543,324 38,790,650 30,771

 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
I. Preliminaries
1 Mobilization 1.00 lot 60,000.00 60,000.00 60,000.00 60,000.00
Backhoe transfer (P.Cruz to Ellery Place) 1.00 lot 10,000.00 10,000.00
Backhoe transfer (Ellery Place to Alderwood) 1.00 lot 10,000.00 10,000.00
Other mobilization 1.00 lot 40,000.00 40,000.00
2 Demobilization 1.00 lot 40,000.00 40,000.00 40,000.00 40,000.00
Backhoe transfer (Alderwood to other projects) 1.00 lot 10,000.00 10,000.00
Other demobilization 1.00 lot 30,000.00 30,000.00
3 Relocation Survey by admin lot
4 Soil Boring Test by admin holes
5 Temfacil (Office,Toilet,Showers,Stockyard, and GH) 1.00 lot 69,235.82 69,235.82 69,235.82 69,235.82
for T&B:
Watercloset use bodega lot
Lavatory Sink use bodega lot
Lavatory Faucet use bodega lot
Shower Head use bodega lot
4" CHB 15.00 sq.m. 758.39 11,375.82
Upson PVC Door 70cmW x 210cmH with Louver - White
use bodega lot
Left Hand Swing
Akari LED 5watts Bulb (Daylight) 1.00 pcs. 75.00 75.00
for Stockyard:
GI Pipe use stock pcs.
Coupler use stock pcs.
Marine Plywood 3/4 x 4' x 8' - Agusan 2.00 pcs. 1,400.00 2,800.00
Marine Plywood 1/2 x 4' x 8' - Agusan 2.00 pcs. 890.00 1,780.00
GI Tie Wire #18 1.00 roll 1,480.00 1,480.00
Rib Type Long Span Roofing 1.1mtrs x 13mtrs Ga.24 1.00 pcs. 4,450.00 4,450.00
Blue Sheet 2.00 pcs. 1,750.00 3,500.00
2 x 4 x 10' Kiln Dried S4S 11.00 pcs. 670.00 7,370.00
Concrete Nail 2" 1.00 boxes 2,500.00 2,500.00
Akari LED 5watts Bulb (Daylight) 1.00 pcs. 75.00 75.00
for Temfacil:
GI Pipe use stock pcs.
Coupler use stock pcs.
Marine Plywood 1/2 x 4' x 8' - Agusan 7.00 pcs. 890.00 6,230.00
GI Tie Wire #18 2.00 roll 1,480.00 2,960.00
Rib Type Long Span Roofing 1.1mtrs x 8mtrs Ga.24 1.00 pcs. 2,720.00 2,720.00
Access Ladder use stock pcs.
Blue Sheet 2.00 pcs. 1,750.00 3,500.00
2 x 4 x 10' Kiln Dried S4S 9.00 pcs. 670.00 6,030.00
Concrete Nail 2" 1.00 boxes 2,500.00 2,500.00
Akari LED 5watts Bulb (Daylight) 1.00 pcs. 75.00 75.00
for Guardhouse:
GI Pipe use stock pcs.
Coupler use stock pcs.
Marine Plywood 1/2 x 4' x 8' - Agusan 1.00 pcs. 890.00 890.00
GI Tie Wire #18 2.00 roll 1,480.00 2,960.00
Access Ladder use stock pcs.
Rib Type Long Span Roofing 1.1mtrs x 8mtrs Ga.24 1.00 pcs. 2,720.00 2,720.00
2 x 4 x 10' Kiln Dried S4S 1.00 pcs. 670.00 670.00
Concrete Nail 2" 1.00 boxes 2,500.00 2,500.00
Akari LED 5watts Bulb (Daylight) 1.00 pcs. 75.00 75.00
6 Temporary Fence 1.00 lot 42,000.00 42,000.00 42,000.00 42,000.00
GI Pipe use stock lot
Coupler use stock lot
Rib Type Long Span Roofing 1.1mtrs x 13mtrs Ga.24 6.00 pcs. 4,420.00 26,520.00
GI Tie Wire #18 1.00 roll 1,480.00 1,480.00
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
Blue Sheet 8.00 pcs. 1,750.00 14,000.00
7 Demolition of Existing Structures 1.00 lot 130,000.00 130,000.00 130,000.00 130,000.00
8 Admin Workers 10.00 months 50,000.00 500,000.00 50,000.00 500,000.00
10 Safety Requirements (PPE's only) 1.00 lot 30,000.00 30,000.00 30,000.00 30,000.00
11 Project Supervision / Engineering Staff by acc. months
Design, Building Permit, As-Built Drawings and Estimate
12 1.00 lot 192,800.00 192,800.00 192,800.00 192,800.00
Services (design only)
Building Permit 21.00 sheet 1,800.00 37,800.00
Structural Design 1.00 lot 80,000.00 80,000.00
Electrical Design 1.00 lot 7,000.00 7,000.00
Structural Estimate and Cuttinglist Services 1.00 lot 38,000.00 38,000.00
As-Built Drawings 30.00 sheet 1,000.00 30,000.00
15 Site Office Supplies by office months
16 Site Office Equipments
a. Printer by capex
b. Electric Fan by capex
c. Electric Stove by capex
d. Water Dispenser by capex
e. Laptop by capex
17 Electrical consumption 10.00 months 4,500.00 45,000.00 4,500.00 45,000.00
18 Waterline consumption 10.00 months 1,900.00 19,000.00 1,900.00 19,000.00
19 Site Accessibility 1.00 lot 41,960.00 41,960.00 41,960.00 41,960.00
Floodlight 8.00 pcs. 870.00 6,960.00
Blue Sheet 20.00 pcs. 1,750.00 35,000.00
Wood Planks for access use stock pcs.
21 Barangay Permits by admin
22 Building Permits by admin
23 Occupancy Permits by admin
24 Permanent Power Application by admin
25 Permanent Water Connection by admin
26 Bonds and Insurances by admin
27 Security Guard by admin
28 Communication and Internet connection by admin
29 CARI by admin
30 Disposal of Garbage / Hauling of Soil and Debris 8.00 months 21,500.00 172,000.00 21,500.00 172,000.00
Disposal of Garbage 64.00 trips 2,500.00 160,000.00
Hauling of Soil and Debris 8.00 trips 1,500.00 12,000.00
31 Monthly Fumigation by neil months
32 Testing of Materials 1.00 lot 45,000.00 45,000.00 45,000.00 45,000.00
Concrete Compression Test 150.00 test 300.00 45,000.00
Rebar Tensile Test cert. only test
33 Diesel Consumption (Backhoe,Genset,Pump, etc.) 10.00 months 9,000.00 90,000.00 9,000.00 90,000.00
34 Miscellaneous and Representation Expenses 10.00 months 8,000.00 80,000.00 8,000.00 80,000.00
Total "Preliminaries" 337,195.82 1,219,800.00 1,556,995.82
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
II. Structural Works
A. Earthworks
1 Site Clearing & Ground Preparation 465.00 sq.m. - - 120.00 55,800.00 120.00 55,800.00
2 Removal of Debris/Waste 1.00 lot - - 90,000.00 90,000.00 90,000.00 90,000.00
3 Staking and Layout 1.00 lot 25,000.00 25,000.00 7,500.00 7,500.00 32,500.00 32,500.00
4 Excavation 234.00 cu.m. - - 380.00 88,920.00 380.00 88,920.00
5 Backfilling 132.00 cu.m. - - 360.00 47,520.00 360.00 47,520.00
6 Disposal of excess soil - cu.m. - - 260.00 - 260.00 -
7 Earthfill from disposal 102.00 cu.m. - - 260.00 26,520.00 260.00 26,520.00
8 Earthfill additional 745.00 cu.m. - - 260.00 193,700.00 260.00 193,700.00
9 Trimming Works 241.00 sq.m. - 180.00 43,380.00 180.00 43,380.00
10 Compaction Works 706.00 sq.m. - - 200.00 141,200.00 200.00 141,200.00
11 Gravel Bedding (t=100mm) 48.00 cu.m. 1,300.00 62,400.00 220.00 10,560.00 1,520.00 72,960.00
12 Soil Poisoning 706.00 sq.m. 120.00 84,720.00 15.00 10,590.00 135.00 95,310.00
13 Dampproofing (Polyethylene Sheet) 465.00 sq.m. 30.00 13,950.00 10.00 4,650.00 40.00 18,600.00
14 Dewatering 1.00 lot - 20,000.00 20,000.00 20,000.00 20,000.00
15 Slope Protection 1.00 lot - 25,000.00 25,000.00 25,000.00 25,000.00
Sub-total "A" 186,070.00 765,340.00 951,410.00
B. Concreting Works
4000psi @ 28 days
1 Isolated Footing 29.00 cu.m. 4,750.00 137,750.00 1,218.56 35,338.24 5,968.56 173,088.24
2 Cantilever Footing 43.00 cu.m. 4,750.00 204,250.00 1,218.56 52,398.08 5,968.56 256,648.08
3 Combined Footing 12.00 cu.m. 4,750.00 57,000.00 1,218.56 14,622.72 5,968.56 71,622.72
3000psi @ 28 days
4 Wall Footing 17.00 cu.m. 4,500.00 76,500.00 1,218.56 20,715.52 5,718.56 97,215.52
5 Slab on Grade 36.00 cu.m. 4,500.00 162,000.00 1,218.56 43,868.16 5,718.56 205,868.16
6 Stairs 24.00 cu.m. 4,550.00 109,200.00 1,218.56 29,245.44 5,768.56 138,445.44
7 Columns 47.00 cu.m. 4,550.00 213,850.00 938.56 44,112.32 5,488.56 257,962.32
8 Beams & Girders 78.00 cu.m. 4,550.00 354,900.00 938.56 73,207.68 5,488.56 428,107.68
9 Suspended Slab 93.00 cu.m. 4,550.00 423,150.00 938.56 87,286.08 5,488.56 510,436.08
10 Septic Tank (bottom slab only) 5.00 cu.m. 4,550.00 22,750.00 1,218.56 6,092.80 5,768.56 28,842.80
11 Pump Rental 384.00 cu.m. - - 220.00 84,480.00 220.00 84,480.00
Sub-total "B" 384.00 cu.m. 1,761,350.00 491,367.04 2,252,717.04
C. Formworks & Scaffoldings
1 Isolated Footing 43.00 sq.m. 324.58 13,956.77 216.38 9,304.51 540.96 23,261.28
2 Cantilever Footing 46.00 sq.m. 324.58 14,930.50 216.38 9,953.66 540.96 24,884.16
3 Combined Footing 15.00 sq.m. 324.58 4,868.64 216.38 3,245.76 540.96 8,114.40
4 Wall Footing 84.00 sq.m. 324.58 27,264.38 216.38 18,176.26 540.96 45,440.64
5 Slab on Grade 18.00 sq.m. 615.55 11,079.94 410.37 7,386.62 1,025.92 18,466.56
6 Stairs
Sides 86.00 sq.m. 588.00 50,568.00 392.00 33,712.00 980.00 84,280.00
Bottom 144.00 sq.m. 772.80 111,283.20 515.20 74,188.80 1,288.00 185,472.00
7 Columns 514.00 sq.m. 410.59 211,044.29 273.73 140,696.19 684.32 351,740.48
8 Beams & Girders
Sides 640.00 sq.m. 536.93 343,633.92 357.95 229,089.28 894.88 572,723.20
Bottom 186.00 sq.m. 656.54 122,117.18 437.70 81,411.46 1,094.24 203,528.64
9 Suspended Slab 787.00 sq.m. 615.55 484,439.42 410.37 322,959.62 1,025.92 807,399.04
10 Septic Tank (bottom slab only) 7.00 sq.m. 324.58 2,272.03 216.38 1,514.69 540.96 3,786.72
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
Miscellaneous & Consumables
11 1.00 lot 100,000.00 100,000.00 - - 100,000.00 100,000.00
(CWN, Concrete Nails, Rheomix)
Sub-total "C" 2,570.00 sq.m. 1,497,458.27 931,638.85 2,429,097.12
Rebar Works
D. (16mmØ and larger=40ksi, 12mmØ and
smaller=33ksi)

1 Isolated Footing 2,421.00 kls. 37.80 91,513.80 7.68 18,601.03 45.48 110,114.83
2 Cantilever Footing 3,613.00 kls. 37.80 136,571.40 7.68 27,759.40 45.48 164,330.80
3 Combined Footing 4,703.00 kls. 37.80 177,773.40 7.68 36,134.09 45.48 213,907.49
4 Wall Footing 478.00 kls. 37.80 18,068.40 7.68 3,672.57 45.48 21,740.97
5 Slab on Grade 1,575.00 kls. 37.80 59,535.00 7.68 12,101.04 45.48 71,636.04
6 Stairs 7,863.00 kls. 37.80 297,221.40 7.68 60,413.00 45.48 357,634.40
7 Columns 18,067.00 kls. 37.80 682,932.60 7.68 138,812.37 45.48 821,744.97
8 Beams & Girders 15,124.00 kls. 37.80 571,687.20 7.68 116,200.72 45.48 687,887.92
9 Suspended Slab 20,721.00 kls. 37.80 783,253.80 7.68 159,203.59 45.48 942,457.39
10 Septic Tank (bottom slab only) 3,870.00 kls. 37.80 146,286.00 7.68 29,733.98 45.48 176,019.98
11 Tie Wire #18 31.00 rolls 1,480.00 45,880.00 150.00 4,650.00 1,630.00 50,530.00
Sub-total "D" 78,435.00 kls. 3,010,723.00 607,281.79 3,618,004.79

Total "Structural Works" 6,455,601.27 2,795,627.68 9,251,228.95

 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
III. Architectural Works
A. Site Development Works
Driveway 164.00 sq.m. 853.56 139,983.48 350.00 57,400.00 1,203.56 197,383.48
Concrete, 3000psi @ 28days 21.00 cu.m. 4,500.00 94,500.00
Formworks 9.00 sq.m. 1,025.92 9,233.28
Rebar 959.00 kls. 37.80 36,250.20
Gravel accent finish 164.00 sq.m. included included
Sub-total "A" 139,983.48 57,400.00 197,383.48
B. Masonry Works
1 6" CHB (Firewall and Exterior Walls) 2,271.00 sq.m. 902.80 2,050,269.20 220.00 499,620.00 1,122.80 2,549,889.20
CHB#6-Semi Load Bearing 400psi 29,809.00 pcs. 28.00 834,652.00
Rizal Portland Cement, 40kg. 2,301.00 bags 240.00 552,240.00
Vibro Sand 192.00 cu.m. 1,475.00 283,200.00
Nylon String (Tansi) x 100mtrs 7.00 rolls 106.00 742.00
Bostik Seal-N-Flex 1 PU 720g 240.00 sgs. 425.00 102,000.00
Backer Rod 12mm x 3.5mtrs 261.00 rolls 7.00 1,827.00
Rebars 7,119.00 kls. 37.80 269,098.20
Tie Wire #18 93.00 kls. 70.00 6,510.00
2 4" CHB (Interior Walls) 579.00 sq.m. 758.35 439,083.00 220.00 127,380.00 978.35 566,463.00
CHB#4-Semi Load Bearing 400psi 7,599.00 pcs. 26.00 197,574.00
Rizal Portland Cement, 40kg. 304.00 bags 240.00 72,960.00
Vibro Sand 26.00 cu.m. 1,475.00 38,350.00
Nylon String (Tansi) x 100mtrs 2.00 rolls 106.00 212.00
Bostik Seal-N-Flex 1 PU 720g 138.00 sgs. 425.00 58,650.00
Backer Rod 12mm x 3.5mtrs 150.00 rolls 7.00 1,050.00
Rebar 1,815.00 kls. 37.80 68,607.00
Tie Wire #18 24.00 kls. 70.00 1,680.00
3 Lintel Beams for Door and Window Openings 176.00 l.m. 689.24 121,305.68 425.00 74,800.00 1,114.24 196,105.68
Concrete, 3000psi @ 28days 6.00 cu.m. 4,500.00 27,000.00
Formworks 71.00 sq.m. 894.88 63,536.48
Rebar 814.00 kls. 37.80 30,769.20
4 Exterior Plastering 1,333.00 sq.m. 94.06 125,380.00 200.00 266,600.00 294.06 391,980.00
Rizal Portland Cement, 40kg. 385.00 bags 240.00 92,400.00
Vibro Sand 22.00 cu.m. 1,475.00 32,450.00
Nylon String (Tansi) x 100mtrs 5.00 rolls 106.00 530.00
5 Interior Plastering 3,422.00 sq.m. 93.17 318,825.00 180.00 615,960.00 273.17 934,785.00
Rizal Portland Cement, 40kg. 986.00 bags 240.00 236,640.00
Vibro Sand 55.00 cu.m. 1,475.00 81,125.00
Nylon String (Tansi) x 100mtrs 10.00 rolls 106.00 1,060.00
6 Preparation of Door and Window Openings 961.00 l.m. - - 275.00 264,275.00 275.00 264,275.00
7 Provision of Scaffoldings 1.00 lot 75,000.00 75,000.00 50,000.00 50,000.00 125,000.00 125,000.00
Sub-total "B" 3,129,862.88 1,898,635.00 5,028,497.88
C. Waterproofing Works
1 Cementitious Waterproofing 108.00 sq.m. 244.68 26,425.00 300.00 32,400.00 544.68 58,825.00
Boysen Flexibond Waterproofing, 4L 35.00 pail 755.00 26,425.00
2 Polyurethane Waterproofing 112.00 sq.m. 265.18 29,700.00 300.00 33,600.00 565.18 63,300.00
Boscoseal PU-X, 4L 27.00 pail 1,100.00 29,700.00
Sub-total "C" 56,125.00 66,000.00 122,125.00
D. Tileworks
1 15 x 15 Pave Siva Homogenous Floor Tiles 190.00 sq.m. 1,475.55 280,354.00 320.00 60,800.00 1,795.55 341,154.00
15 x 15 Pave Siva Homogenous Floor Tiles 8,867.00 pcs. 30.00 266,010.00
Bostik Fix-All Tile Adhesive,25kgs 26.00 bags 225.00 5,850.00
ABC Tile Grout Bahama Beige F1 w/ Biotech, 2kgs 101.00 bags 82.00 8,282.00
Nylon String (Tansi) x 100mtrs 2.00 rolls 106.00 212.00
2 20 x 90 Molave Tan Tiles 689.00 sq.m. 866.48 597,007.00 320.00 220,480.00 1,186.48 817,487.00
20 x 90 Molave Tan Tiles 4,018.00 pcs. 140.00 562,520.00
Bostik Fix-All Tile Adhesive,25kgs 91.00 bags 225.00 20,475.00
ABC Tile Grout Bahama Beige F1 w/ Biotech, 2kgs 167.00 bags 82.00 13,694.00
Nylon String (Tansi) x 100mtrs 3.00 rolls 106.00 318.00
3 15 x 60 Tan Wood Tiles 21.00 sq.m. 472.86 9,930.00 320.00 6,720.00 792.86 16,650.00
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
15 x 60 Tan Wood Tiles 245.00 pcs. 35.00 8,575.00
Bostik Fix-All Tile Adhesive,25kgs 3.00 bags 225.00 675.00
ABC Tile Grout Bahama Beige F1 w/ Biotech, 2kgs 7.00 bags 82.00 574.00
Nylon String (Tansi) x 100mtrs 1.00 rolls 106.00 106.00
4 Mariwasa Ceramic Tiles 20x20 Maskara Grey 11.00 sq.m. 490.09 5,391.00 320.00 3,520.00 810.09 8,911.00
Mariwasa Ceramic Tiles 20x20 Maskara Grey 295.00 pcs. 15.00 4,425.00
Bostik Fix-All Tile Adhesive,25kgs 2.00 bags 225.00 450.00
ABC Tile Grout Bahama Beige F1 w/ Biotech, 2kgs 5.00 bags 82.00 410.00
Nylon String (Tansi) x 100mtrs 1.00 rolls 106.00 106.00
5 30 x 60 Vitoria Grey Matt S5599 88.00 sq.m. 777.35 68,407.00 320.00 28,160.00 1,097.35 96,567.00
30 x 60 Vitoria Grey Matt S5599 513.00 pcs. 125.00 64,125.00
Bostik Fix-All Tile Adhesive,25kgs 12.00 bags 225.00 2,700.00
ABC Tile Grout Bahama Beige F1 w/ Biotech, 2kgs 18.00 bags 82.00 1,476.00
Nylon String (Tansi) x 100mtrs 1.00 rolls 106.00 106.00
6 Natural Granite 60 x 60 (#680) 4.00 sq.m. 2,091.50 8,366.00 320.00 1,280.00 2,411.50 9,646.00
Natural Granite 60 x 60 (#680) 11.00 pcs. 723.00 7,953.00
Bostik Fix-All Tile Adhesive,25kgs 1.00 bags 225.00 225.00
ABC Tile Grout Bahama Beige F1 w/ Biotech, 2kgs 1.00 bags 82.00 82.00
Nylon String (Tansi) x 100mtrs 1.00 rolls 106.00 106.00
7 30 x 60 Ankara Ivory Matt S5568 538.00 sq.m. 839.39 451,593.00 320.00 172,160.00 1,159.39 623,753.00
30 x 60 Ankara Ivory Matt S5568 3,137.00 pcs. 136.00 426,632.00
Bostik Fix-All Tile Adhesive,25kgs 71.00 bags 225.00 15,975.00
ABC Tile Grout Bahama Beige F1 w/ Biotech, 2kgs 107.00 bags 82.00 8,774.00
Nylon String (Tansi) x 100mtrs 2.00 rolls 106.00 212.00
8 Mariwasa Ceramic Tiles 20x20 Romana White 95.00 sq.m. 484.58 46,035.00 320.00 30,400.00 804.58 76,435.00
Mariwasa Ceramic Tiles 20x20 Romana White 2,493.00 pcs. 16.00 39,888.00
Bostik Fix-All Tile Adhesive,25kgs 13.00 bags 225.00 2,925.00
ABC Tile Grout Bahama Beige F1 w/ Biotech, 2kgs 38.00 bags 82.00 3,116.00
Nylon String (Tansi) x 100mtrs 1.00 rolls 106.00 106.00
9 32.5 x 28.5 Picasso/LJ Porcelain Mosaic Matte 15.00 sq.m. 2,167.93 32,519.00 320.00 4,800.00 2,487.93 37,319.00
32.5 x 28.5 Picasso/LJ Porcelain Mosaic Matte 171.00 pcs. 185.00 31,635.00
Bostik Fix-All Tile Adhesive,25kgs 2.00 bags 225.00 450.00
ABC Tile Grout Bahama Beige F1 w/ Biotech, 2kgs 4.00 bags 82.00 328.00
Nylon String (Tansi) x 100mtrs 1.00 rolls 106.00 106.00
Sub-total "D" 1,499,602.00 528,320.00 2,027,922.00
E. Ceiling Works
1 9mm thk. Gypsum Board, Ord. w/ Shadowline 673.00 sq.m. 375.26 252,547.00 300.00 201,900.00 675.26 454,447.00
Boral Gypsum Board 9mm x 4 x 8 Ord. 250.00 pcs. 325.00 81,250.00
Furring Channel 1 x 2 x 10' 489.00 pcs. 80.00 39,120.00
Carrying Channel 1/2 x 2 x 1 489.00 pcs. 85.00 41,565.00
W-Angle 1" x 1" x 1/2" x 1" x 8' Ga. 24, Ptd. White 310.00 pcs. 190.00 58,900.00
Double W-clip 3,350.00 pcs. 5.00 16,750.00
Blind Rivets 1/8 x 1/2 5.00 box 210.00 1,050.00
Black Screw 1" 11.00 box 260.00 2,860.00
Concrete Nail 1" 2.00 box 1,760.00 3,520.00
Gypsum Mesh Tape x 75mtrs 16.00 rolls 90.00 1,440.00
Boral Putty 7.00 pail 840.00 5,880.00
Nylon String (Tansi) x 100mtrs 2.00 rolls 106.00 212.00
2 9mm thk. Gypsum Board, MR w/ Shadowline 99.00 sq.m. 604.05 59,801.00 300.00 29,700.00 904.05 89,501.00
Boral Gypsum Board 9mm x 4 x 8 MR 37.00 pcs. 590.00 21,830.00
Furring Channel 1 x 2 x 10' 80.00 pcs. 80.00 6,400.00
Carrying Channel 1/2 x 2 x 1 77.00 pcs. 85.00 6,545.00
W-Angle 1" x 1" x 1/2" x 1" x 8' Ga. 24, Ptd. White 98.00 pcs. 190.00 18,620.00
Double W-clip 488.00 pcs. 5.00 2,440.00
Blind Rivets 1/8 x 1/2 1.00 box 210.00 210.00
Black Screw 1" 3.00 box 260.00 780.00
Concrete Nail 1" 1.00 box 1,760.00 1,760.00
Gypsum Mesh Tape x 75mtrs 3.00 rolls 90.00 270.00
Boral Putty 1.00 pail 840.00 840.00
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
Nylon String (Tansi) x 100mtrs 1.00 rolls 106.00 106.00
3 PVC Ceiling Panel 76.00 sq.m. 1,101.53 83,716.00 300.00 22,800.00 1,401.53 106,516.00
Agmal PVC Ceiling Panel 7" x 10' 154.00 pcs. 435.00 66,990.00
Furring Channel 1 x 2 x 10' 80.00 pcs. 80.00 6,400.00
Carrying Channel 1/2 x 2 x 1 44.00 pcs. 85.00 3,740.00
Wall Angle 1 x 1 x 10' 82.00 pcs. 30.00 2,460.00
Double W-clip 306.00 pcs. 5.00 1,530.00
Blind Rivets 1/8 x 1/2 1.00 box 210.00 210.00
Black Screw 1" 2.00 box 260.00 520.00
Concrete Nail 1" 1.00 box 1,760.00 1,760.00
Nylon String (Tansi) x 100mtrs 1.00 rolls 106.00 106.00
4 Solid Polycarbonate 21.00 sq.m. 2,600.71 54,615.00 300.00 6,300.00 2,900.71 60,915.00
Solid Polycarb. Sheet 3mm x 4ft x 20ft 4.00 pcs. 13,400.00 53,600.00

Dow Corning Neutral Cure Silicone Sealant (300mL) 7.00 tubes 145.00 1,015.00

5 Ceiling Manhole Cover, 0.60 x 0.60m 20.00 pcs. 1,290.00 25,800.00 860.00 17,200.00 2,150.00 43,000.00
Sub-total "E" 476,479.00 277,900.00 754,379.00
F. Painting Works
1 Exterior Wall 678.00 sq.m. 230.70 156,414.60 153.80 104,276.40 384.50 260,691.00
2 Interior Wall 2,893.00 sq.m. 200.22 579,236.46 133.48 386,157.64 333.70 965,394.10
3 Concrete Ceiling 332.00 sq.m. 200.22 66,473.04 133.48 44,315.36 333.70 110,788.40
4 Gypsum Ceiling 772.00 sq.m. 180.00 138,960.00 120.00 92,640.00 300.00 231,600.00
5 Garage Paint 207.00 sq.m. 174.00 36,018.00 116.00 24,012.00 290.00 60,030.00
6 Baseboard Painting 1,102.00 l.m. 90.00 99,180.00 60.00 66,120.00 150.00 165,300.00
7 Fascia Board 44.00 l.m. 90.00 3,960.00 60.00 2,640.00 150.00 6,600.00
8 Stair Steps 92.00 sq.m. 255.00 23,460.00 170.00 15,640.00 425.00 39,100.00
9 Door Panels 203.00 sq.m. 255.00 51,765.00 170.00 34,510.00 425.00 86,275.00
10 Door Jambs 316.00 l.m. 127.20 40,195.20 84.80 26,796.80 212.00 66,992.00
11 Door Casing 52.00 l.m. 127.20 6,614.40 84.80 4,409.60 212.00 11,024.00
12 PVC Downspout 262.00 l.m. 115.35 30,221.70 76.90 20,147.80 192.25 50,369.50
13 Preparation of Window Openings 549.00 l.m. 100.11 54,960.39 66.74 36,640.26 166.85 91,600.65
Metals
1 Balcony Grilles 168.00 sq.m. 177.00 29,736.00 118.00 19,824.00 295.00 49,560.00
2 Steel Ladder 58.00 sq.m. 159.00 9,222.00 106.00 6,148.00 265.00 15,370.00
4 Steel Grating 70.00 sq.m. 159.00 11,130.00 106.00 7,420.00 265.00 18,550.00
5 Steel Gate 24.00 sq.m. 177.00 4,248.00 118.00 2,832.00 295.00 7,080.00
6 Stair Handrail 167.00 l.m. 127.20 21,242.40 84.80 14,161.60 212.00 35,404.00
7 Stair Grilles 334.00 sq.m. 177.00 59,118.00 118.00 39,412.00 295.00 98,530.00
8 Polycarbonate Grilles 42.00 sq.m. 159.00 6,678.00 106.00 4,452.00 265.00 11,130.00
9 Manhole Cover 4.00 sq.m. 180.00 720.00 120.00 480.00 300.00 1,200.00
10 Fire-exit Cover 19.00 sq.m. 177.00 3,363.00 118.00 2,242.00 295.00 5,605.00
11 Overhead Water Tank Base 6.00 sq.m. 180.00 1,080.00 120.00 720.00 300.00 1,800.00
12 Water Pump Base 2.00 sq.m. 180.00 360.00 120.00 240.00 300.00 600.00
13 Aircon Bracket 26.00 sets 420.00 10,920.00 280.00 7,280.00 700.00 18,200.00
14 Water Meter 1.00 sq.m. 159.00 159.00 106.00 106.00 265.00 265.00
15 Electric Meter 9.00 sq.m. 159.00 1,431.00 106.00 954.00 265.00 2,385.00
16 Vertical Garden 4'x8' 24.00 sq.m. 159.00 3,816.00 106.00 2,544.00 265.00 6,360.00
17 Green Wall 120.00 sq.m. 159.00 19,080.00 106.00 12,720.00 265.00 31,800.00
Sub-total "F" 1,469,762.19 979,841.46 2,449,603.65
G. Metal Works
1 Ladder Rung 9.00 sets 7,200.00 64,800.00 4,800.00 43,200.00 12,000.00 108,000.00
2 Fire-exit Cover 27.00 pcs. 780.00 21,060.00 520.00 14,040.00 1,300.00 35,100.00
3 Aircon Bracket 26.00 pcs. 1,980.00 51,480.00 1,320.00 34,320.00 3,300.00 85,800.00
4 Balcony Steel Railings 84.00 l.m. 300.00 25,200.00 200.00 16,800.00 500.00 42,000.00
5 Water Metering Center Grilles 1.00 sq.m. 1,320.00 1,320.00 880.00 880.00 2,200.00 2,200.00
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
6 Electric Metering Center Grilles 4.00 sq.m. 1,320.00 5,280.00 880.00 3,520.00 2,200.00 8,800.00
7 Water Tank Support 5.00 pcs. 3,060.00 15,300.00 2,040.00 10,200.00 5,100.00 25,500.00
8 Water Pump Base 5.00 pcs. 360.00 1,800.00 240.00 1,200.00 600.00 3,000.00
9 Bladder Tank Base 5.00 pcs. 360.00 1,800.00 240.00 1,200.00 600.00 3,000.00
10 Gate Framing 16.00 sq.m. 1,320.00 21,120.00 880.00 14,080.00 2,200.00 35,200.00
11 Polycarbonate Framing 21.00 sq.m. 1,590.00 33,390.00 1,060.00 22,260.00 2,650.00 55,650.00
12 Steel Grating 35.00 sq.m. 1,980.00 69,300.00 1,320.00 46,200.00 3,300.00 115,500.00
13 Stair Railings 5.00 sets 10,800.00 54,000.00 7,200.00 36,000.00 18,000.00 90,000.00
14 Mailbox 1.00 sets 19,500.00 19,500.00 13,000.00 13,000.00 32,500.00 32,500.00
15 Vertical Garden 4'x8' 4.00 sets 1,500.00 6,000.00 1,000.00 4,000.00 2,500.00 10,000.00
16 Green Wall 60.00 sq.m. 1,140.00 68,400.00 760.00 45,600.00 1,900.00 114,000.00
Sub-total "G" 459,750.00 306,500.00 766,250.00
H. Tinsmithry Works
1 Roof Framing (incl. rafters & trusses) 334.00 sq.m. 438.00 146,292.00 292.00 97,528.00 730.00 243,820.00
2 Main Roofing 334.00 sq.m. 517.29 172,775.00 120.00 40,080.00 637.29 212,855.00
Rib Type Long Span Roofing 1.1mtrs x 13mtrs Ga.24 24.00 sheet 4,450.00 106,800.00
Rib Type Long Span Roofing 1.1mtrs x 8mtrs Ga.24 13.00 sheet 2,750.00 35,750.00
Ridge Flashing 16.00 sheet 520.00 8,320.00
Tekscrew 2"-for Metal 4,065.00 pcs. 2.00 8,130.00
Dow Corning Neutral Cure Silicone Sealant (300mL) 95.00 tubes 145.00 13,775.00
3 Foam Insulation 334.00 sq.m. 64.82 21,650.00 30.00 10,020.00 94.82 31,670.00
PE Foam Insulation 5mm x 1m x 50mL-Single Side
8.00 rolls 1,375.00 11,000.00
Aluminum
Aluminum Duct Tape 3 x 50yards 15.00 pcs. 710.00 10,650.00
4 Firewall Cladding 656.00 sq.m. 564.71 370,450.00 120.00 78,720.00 684.71 449,170.00
Plain Sheet 4 x 8 Ga. 24 329.00 sheet 1,050.00 345,450.00
Concrete Nail 2" 10.00 boxes 2,500.00 25,000.00
5 Box-type Gutter 65.00 l.m. 421.85 27,420.00 50.00 3,250.00 471.85 30,670.00
Box Type Gutter 24" x 8' Ga.24-Chocolate Brown 33.00 sheet 600.00 19,800.00
Blind Rivets 1/8 x 1/2 5.00 boxes 210.00 1,050.00
50cm x 3m Fine Aluminium Modelling Mod Mesh Wire
9.00 rolls 730.00 6,570.00
Filter Sheet Hole dia. 2mm
Sub-total "H" 738,587.00 229,598.00 968,185.00
I. Doors,Jambs, and Hardwares
Doors and Jambs

D1: Single Leaf Steel Panel Door, 1000mmW X 2100mmH

1 5.00 sets 21,340.00 106,700.00 1,000.00 5,000.00 22,340.00 111,700.00
w/ 2-600mmW X 2100mmH Fixed Glass

Maxsteel Groovedoor Steel Panel Door with Jamb

1.00 sets 11,100.00 11,100.00
100cmW x 210cmH Left Hand Swing

Maxsteel Groovedoor Steel Panel Door with Jamb

4.00 sets 11,100.00 44,400.00
100cmW x 210cmH Right Hand Swing
Fixed Glass, 600mmW X 2100mmH 10.00 sets 5,120.00 51,200.00

2 D2: Single Leaf HDF Door, 800mmW X 2100mmH 21.00 sets 4,620.00 97,020.00 1,000.00 21,000.00 5,620.00 118,020.00

Pateco HDF Flush Door Des-2 Semi Solid 80cmW x

10.00 sets 3,400.00 34,000.00
210cmH Left Hand Swing
Pateco HDF Flush Door Des-2 Semi Solid 80cmW x
11.00 sets 3,400.00 37,400.00
210cmH Right Hand Swing

Jea Steel Door Jamb (JHAMBA) 80cmW x 210cmH Left

10.00 sets 1,220.00 12,200.00
Hand Swing

Jea Steel Door Jamb (JHAMBA) 80cmW x 210cmH Right

11.00 sets 1,220.00 13,420.00
Hand Swing

D3: Single Leaf Wooden Door Half Glass / Louver,

3 4.00 sets 6,720.00 26,880.00 1,000.00 4,000.00 7,720.00 30,880.00
800mmW X 2100mmH
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
Pateco Half Frosted Glass/Half Louver Wooden Panel
4.00 sets 5,500.00 22,000.00
Door 80cmW x 210cmH Left Hand Swing
Jea Steel Door Jamb (JHAMBA) 80cmW x 210cmH Left
4.00 sets 1,220.00 4,880.00
Hand Swing
4 D4: Single Leaf Wooden Door, 700mmW X 2100mmH 25.00 sets 9,580.00 239,500.00 1,000.00 25,000.00 10,580.00 264,500.00
Pateco Wooden Panel Door -2 70cmW x 210cmH Left
4.00 sets 8,360.00 33,440.00
Hand Swing
Pateco Wooden Panel Door -2 70cmW x 210cmH Right
21.00 sets 8,360.00 175,560.00
Hand Swing
Jea Steel Door Jamb (JHAMBA) 70cmW x 210cmH Left
4.00 sets 1,220.00 4,880.00
Hand Swing
Jea Steel Door Jamb (JHAMBA) 70cmW x 210cmH Right
21.00 sets 1,220.00 25,620.00
Hand Swing
5 D5: Single Leaf Wooden Door, 600mmW X 2100mmH 5.00 sets 9,580.00 47,900.00 1,000.00 5,000.00 10,580.00 52,900.00
Pateco Wooden Panel Door -2 60cmW x 210cmH Left
4.00 sets 8,360.00 33,440.00
Hand Swing
Pateco Wooden Panel Door -2 60cmW x 210cmH Right
1.00 sets 8,360.00 8,360.00
Hand Swing
Jea Steel Door Jamb (JHAMBA) 60cmW x 210cmH Left
4.00 sets 1,220.00 4,880.00
Hand Swing
Jea Steel Door Jamb (JHAMBA) 60cmW x 210cmH Right
1.00 sets 1,220.00 1,220.00
Hand Swing

6 D6: Single Leaf Stormproof Doors, 700mmW X 2100mmH 5.00 sets 14,460.00 72,300.00 9,640.00 48,200.00 24,100.00 120,500.00

7 Glass Door, 800mmW X 2100mmH 12.00 sets 13,536.00 162,432.00 9,024.00 108,288.00 22,560.00 270,720.00
Door Hardwares
1 Performa S/S SUS304 Bearing Type Hinges 3.5" x 3.5 180.00 sets 210.00 37,800.00 50.00 9,000.00 260.00 46,800.00
2 Yale Leverset Lockset Entrance 5.00 sets 1,060.00 5,300.00 50.00 250.00 1,110.00 5,550.00
3 Yale Leverset Lockset 55.00 sets 590.00 32,450.00 50.00 2,750.00 640.00 35,200.00
4 Yale Deadbolt Lockset 5.00 sets 675.00 3,375.00 50.00 250.00 725.00 3,625.00
5 Door Stopper (Half-Moon) 60.00 sets 83.00 4,980.00 50.00 3,000.00 133.00 7,980.00
Sub-total "I" 836,637.00 231,738.00 1,068,375.00
J. Windows, Aluminums, and Glass Works
Windows
W1: Aluminum Casement Window, 1000mmW x
1 5.00 set 8,640.00 43,200.00 5,760.00 28,800.00 14,400.00 72,000.00
1250mmH

2 W2: Aluminum Awning Window, 1000mmW x 600mmH 16.00 set 2,880.00 46,080.00 1,920.00 30,720.00 4,800.00 76,800.00

3 W3: Aluminum Sliding Window, 2100mmW x 1250mmH 3.00 set 12,348.00 37,044.00 8,232.00 24,696.00 20,580.00 61,740.00
4 W4: Aluminum Sliding Window, 2400mmW x 1250mmH 8.00 set 14,112.00 112,896.00 9,408.00 75,264.00 23,520.00 188,160.00
W5: Aluminum Casement Window w/ Fixed Window,
5 7.00 set 5,040.00 35,280.00 3,360.00 23,520.00 8,400.00 58,800.00
600mmW x 1750mmH
W6: Aluminum Awning w/ Fixed Window, 1000mmW x
6 4.00 set 9,240.00 36,960.00 6,160.00 24,640.00 15,400.00 61,600.00
1750mmH
7 W7: Aluminum Fixed Window, 1000mmW x 2050mmH 1.00 set 10,800.00 10,800.00 7,200.00 7,200.00 18,000.00 18,000.00
8 W8: Aluminum Fixed Window, 1500mmW x 2050mmH 1.00 set 13,500.00 13,500.00 9,000.00 9,000.00 22,500.00 22,500.00
9 W9: Aluminum Awning Window, 2100mmW x 600mmH 12.00 set 5,040.00 60,480.00 3,360.00 40,320.00 8,400.00 100,800.00
W10: Aluminum Awning w/ Fixed Window, 3000mmW x
10 1.00 set 19,800.00 19,800.00 13,200.00 13,200.00 33,000.00 33,000.00
1750mmH

11 W11: Aluminum Awning Window, 875mmW x 600mmH 2.00 set 2,160.00 4,320.00 1,440.00 2,880.00 3,600.00 7,200.00

12 SD1: Aluminum Sliding Door, 1000mmW x 2150mmH 2.00 set 10,800.00 21,600.00 7,200.00 14,400.00 18,000.00 36,000.00

13 SD2: Aluminum Sliding Door, 3150mmW x 2150mmH 3.00 set 29,700.00 89,100.00 19,800.00 59,400.00 49,500.00 148,500.00
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
14 SD3: Aluminum Sliding Door, 3550mmW x 2150mmH 2.00 set 32,400.00 64,800.00 21,600.00 43,200.00 54,000.00 108,000.00
15 SD4: Aluminum Sliding Door, 2100mmW x 2150mmH 4.00 set 18,900.00 75,600.00 12,600.00 50,400.00 31,500.00 126,000.00
16 SD5: Aluminum Sliding Door, 3400mmW x 2150mmH 12.00 set 32,400.00 388,800.00 21,600.00 259,200.00 54,000.00 648,000.00
Aluminums for Façade
1" x 2" Aluminum Sun Buffer Wood Grain Finish spaced at
1 26.00 sq.m. 3,900.00 101,400.00 2,600.00 67,600.00 6,500.00 169,000.00
2"

2 1 1/14" x 1 1/4" x 2mm Aluminum Gate Panel, Gray finish 12.00 sq.m. 5,820.00 69,840.00 3,880.00 46,560.00 9,700.00 116,400.00

2" X 2" Aluminum Moulding (t=2mm), spaced at 2", Beige

3 42.00 sq.m. 4,080.00 171,360.00 2,720.00 114,240.00 6,800.00 285,600.00
color finish
Glass Works - - -
1 10mm Balcony Tempered Glass 84.00 sq.m. 2,940.00 246,960.00 1,960.00 164,640.00 4,900.00 411,600.00
2 Fixed Shower Enclosure w/ Glass Door - Matte Black 20.00 sets 7,560.00 151,200.00 5,040.00 100,800.00 12,600.00 252,000.00
Glass Enclosure (Unit 2,3,4,5 Living Area and MT&B)
3 85.00 sq.m. 3,540.00 300,900.00 2,360.00 200,600.00 5,900.00 501,500.00
using 8mm Temp. Glass
4 Stair Glass Railings using 3/8 Temp. Glass 64.00 sq.m. 4,200.00 268,800.00 2,800.00 179,200.00 7,000.00 448,000.00
Sub-total "J" 2,370,720.00 1,580,480.00 3,951,200.00
K. Carpentry Works
1 Wood Planks for Stairs (Eng' Wood) 183.00 pcs. 1,843.06 337,280.00 500.00 91,500.00 2,343.06 428,780.00
2 x 10 x 10' S4S Finger Jointed/ Laminated Kiln Dried
183.00 pcs. 1,600.00 292,800.00
Lumber (Eng' Wood)
Pioneer Epoxy A & B, 1 Liter 51.00 pairs 760.00 38,760.00
Common Nail 2" 2.00 box 1,100.00 2,200.00
Concrete Nail 1" 2.00 box 1,760.00 3,520.00
2 Baseboard 1,102.17 l.m. 78.29 86,290.00 20.00 22,043.36 98.29 108,333.36
Marine Plywood 1/2 x 4' x 8' - Agusan 41.00 pcs. 890.00 36,490.00
Pioneer Epoxy A & B, 1 Liter 58.00 pairs 760.00 44,080.00
Common Nail 2" 2.00 box 1,100.00 2,200.00
Concrete Nail 1" 2.00 box 1,760.00 3,520.00
3 Door Casing 52.00 l.m. 123.46 6,420.00 20.00 1,040.00 143.46 7,460.00
Marine Plywood 1/2 x 4' x 8' - Agusan 4.00 pcs. 890.00 3,560.00
Common Nail 2" 1.00 box 1,100.00 1,100.00
Concrete Nail 1" 1.00 box 1,760.00 1,760.00
4 Plasterstop 367.00 l.m. 23.45 8,607.00 16.00 5,872.00 39.45 14,479.00
Plaster Stop JM-T6 x 8ft (Plaster Stop for Door Jamb)
151.00 pcs. 57.00 8,607.00
6mm
5 Drip Moulding 143.73 l.m. 33.56 4,824.00 16.00 2,299.68 49.56 7,123.68
Drip Moulding JM-V20 2ml 72.00 pcs. 67.00 4,824.00
6 Fascia Board 65.88 l.m. 113.84 7,500.00 90.00 5,929.20 203.84 13,429.20
Fascia Board 1/2 x 8 x 8' 30.00 pcs. 250.00 7,500.00
7 Wall Cladding (Tambol) 58.00 sq.m. 777.76 45,110.00 200.00 11,600.00 977.76 56,710.00
Marine Plywood 3/4 x 4' x 8' - Agusan 22.00 pcs. 1,400.00 30,800.00
Furring Channel 1 x 2 x 10' 151.00 pcs. 80.00 12,080.00
Concrete Nail 1" 1.00 box 1,760.00 1,760.00
Blind Rivets 1/8 x 1/2 1.00 box 210.00 210.00
Black Screw 1" 1.00 box 260.00 260.00
Sub-total "K" 496,031.00 140,284.24 636,315.24
L. Cabinetry Works

1 Kitchen Cabinet by Moducab

(Overhead & Base Cabinet including solid countertop)
27.00 l.m. 23,244.60 627,604.20 15,496.40 418,402.80 38,741.00 1,046,007.00

2 Nook (including solid countertop) by Moducab 9.00 l.m. 23,244.60 209,201.40 15,496.40 139,467.60 38,741.00 348,669.00
3 Closet by Moducab 18.00 l.m. 22,000.20 396,003.60 14,666.80 264,002.40 36,667.00 660,006.00
4 Walk-in Closet by Moducab 37.00 l.m. 13,482.60 498,856.20 8,988.40 332,570.80 22,471.00 831,427.00
5 Vanity Cabinet by Moducab 21.00 l.m. 21,000.00 441,000.00 14,000.00 294,000.00 35,000.00 735,000.00
6 Built-in Washer / Dryer by Moducab 4.00 l.m. 13,482.60 53,930.40 8,988.40 35,953.60 22,471.00 89,884.00
Sub-total "L" 2,226,595.80 1,484,397.20 3,710,993.00
M. Bathroom Accessories
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
1 For Maid's T&B
Pozzi Ceramic Shower Soap Holder 5.00 pcs. included in pkg. included in pkg. 50.00 250.00 50.00 250.00
Pozzi Ceramic Tissue Holder 5.00 pcs. included in pkg. included in pkg. 50.00 250.00 50.00 250.00
Pozzi KL-96701 Towel Bar 5.00 pcs. 470.00 2,350.00 50.00 250.00 520.00 2,600.00
Pozzi KL-96705 Robe Hook 5.00 pcs. 170.00 850.00 50.00 250.00 220.00 1,100.00
Profiles VM-40P Petite Vanity Mirror 5.00 pcs. 1,000.00 5,000.00 50.00 250.00 1,050.00 5,250.00
2 For Bedroom T&B
Pozzi Ceramic Shower Soap Holder 10.00 pcs. included in pkg. included in pkg. 50.00 500.00 50.00 500.00
Pozzi Ceramic Tissue Holder 10.00 pcs. included in pkg. included in pkg. 50.00 500.00 50.00 500.00
Pozzi KL-96701 Towel Bar 10.00 pcs. 470.00 4,700.00 50.00 500.00 520.00 5,200.00
Pozzi KL-96705 Robe Hook 10.00 pcs. 170.00 1,700.00 50.00 500.00 220.00 2,200.00
Profiles VM-40P Petite Vanity Mirror 10.00 pcs. 1,000.00 10,000.00 50.00 500.00 1,050.00 10,500.00
3 For Powder Room
Pozzi Ceramic Tissue Holder 5.00 pcs. included in pkg. included in pkg. 50.00 250.00 50.00 250.00
Pozzi Towel Ring KL-88211 5.00 pcs. 360.00 1,800.00 50.00 250.00 410.00 2,050.00
Pozzi KL-96705 Robe Hook 5.00 pcs. 170.00 850.00 50.00 250.00 220.00 1,100.00
Profiles VM-40P Petite Vanity Mirror 5.00 pcs. 1,000.00 5,000.00 50.00 250.00 1,050.00 5,250.00
4 For Master's T&B
Pozzi Ceramic Shower Soap Holder 10.00 pcs. included in pkg. included in pkg. 50.00 500.00 50.00 500.00
Pozzi Ceramic Tissue Holder 10.00 pcs. included in pkg. included in pkg. 50.00 500.00 50.00 500.00
Pozzi KL-96701 Towel Bar 10.00 pcs. 470.00 4,700.00 50.00 500.00 520.00 5,200.00
Pozzi KL-96705 Robe Hook 10.00 pcs. 170.00 1,700.00 50.00 500.00 220.00 2,200.00
Profiles VM-40P Petite Vanity Mirror 10.00 pcs. 1,000.00 10,000.00 50.00 500.00 1,050.00 10,500.00
Sub-total "M" 48,650.00 7,250.00 55,900.00

Total " Architectural Works" 13,948,785.35 7,788,343.90 21,737,129.25

 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
IV. Plumbing Works
A. Sewerline
PVC Pipe and Fittings
1 PVC Pipe 4x10" 193.00 pcs. 606.00 116,958.00 58.00 11,194.00 664.00 128,152.00
2 PVC Wye 4x4 41.00 pcs. 131.00 5,371.00 58.00 2,378.00 189.00 7,749.00
3 PVC 1/4 Bend 4" 41.00 pcs. 81.60 3,345.60 58.00 2,378.00 139.60 5,723.60
4 PVC 1/8 Bend 4" 41.00 pcs. 62.50 2,562.50 58.00 2,378.00 120.50 4,940.50
Sub-Total "A" 128,237.10 18,328.00 146,565.10
B. Sanitary Line
Toilet and Bath
1 PVC Pipe 4x10" 69.00 pcs. 606.00 41,814.00 12.00 828.00 618.00 42,642.00
2 PVC Wye 4x2" 138.00 pcs. 109.00 15,042.00 12.00 1,656.00 121.00 16,698.00
3 PVC Tee 4x2" 138.00 pcs. 114.00 15,732.00 12.00 1,656.00 126.00 17,388.00
4 PVC 1/8 Bend 4" 345.00 pcs. 62.50 21,562.50 12.00 4,140.00 74.50 25,702.50
5 PVC Pipe 2x10" 138.00 pcs. 212.50 29,325.00 12.00 1,656.00 224.50 30,981.00
6 PVC 1/8 Bend 2" 345.00 pcs. 21.70 7,486.50 12.00 4,140.00 33.70 11,626.50
7 PVC 1/4 Bend 2" 345.00 pcs. 27.20 9,384.00 12.00 4,140.00 39.20 13,524.00
8 PVC P-Traps 2" 138.00 pcs. 84.30 11,633.40 12.00 1,656.00 96.30 13,289.40
9 PVC 1/4 Bend 4" 69.00 pcs. 81.60 5,630.40 12.00 828.00 93.60 6,458.40
10 PVC Wye 4x4" 69.00 pcs. 131.00 9,039.00 12.00 828.00 143.00 9,867.00
11 PVC Wye 2x2" 69.00 pcs. 35.40 2,442.60 12.00 828.00 47.40 3,270.60
12 PVC Tee 4x4" 69.00 pcs. 147.00 10,143.00 12.00 828.00 159.00 10,971.00
14 Teflon 3/4 276.00 roll 15.00 4,140.00 - - 15.00 4,140.00
Kitchen
1 PVC Pipe 2x10" 28.00 pcs. 212.50 5,950.00 40.00 1,120.00 252.50 7,070.00
2 PVC 1/4 Bend 2" 69.00 pcs. 27.20 1,876.80 40.00 2,760.00 67.20 4,636.80
3 PVC 1/8 Bend 2" 28.00 pcs. 21.70 607.60 40.00 1,120.00 61.70 1,727.60
4 PVC Tee 4x2" 14.00 pcs. 114.00 1,596.00 40.00 560.00 154.00 2,156.00
Sub-Total "B" 193,404.80 28,744.00 222,148.80
C. Waterline
T&B Hot and Cold
1 PPR Pipe 1/2" 345.00 pcs. 150.00 51,750.00 16.00 5,520.00 166.00 57,270.00
2 PPR Threaded Elbow 1/2" 345.00 pcs. 85.00 29,325.00 16.00 5,520.00 101.00 34,845.00
3 PPR Equal Elbow 1/2" 345.00 pcs. 20.00 6,900.00 16.00 5,520.00 36.00 12,420.00
4 PPR Gate Valve 1/2" 69.00 pcs. 240.00 16,560.00 16.00 1,104.00 256.00 17,664.00
5 PPR Equal Tee 1/2" 69.00 pcs. 22.00 1,518.00 16.00 1,104.00 38.00 2,622.00
6 Teflon 1/2" 276.00 roll 15.00 4,140.00 - - 15.00 4,140.00
Powder Room
1 PPR Full Threaded Elbow 1/2" 18.00 pcs. 85.00 1,530.00 192.00 3,456.00 277.00 4,986.00
2 PPR Pipe 1/2" 18.00 pcs. 150.00 2,700.00 192.00 3,456.00 342.00 6,156.00
3 PPR Equal Elbow 1/2" 18.00 pcs. 20.00 360.00 192.00 3,456.00 212.00 3,816.00
4 PPR Gate Valve 1/2" 10.00 pcs. 240.00 2,400.00 192.00 1,920.00 432.00 4,320.00
5 PPR Full Threaded Tee 1/2" 10.00 pcs. 95.00 950.00 192.00 1,920.00 287.00 2,870.00
6 PPR Equal Tee 1/2" 10.00 pcs. 22.00 220.00 192.00 1,920.00 214.00 2,140.00
7 Teflon 1/2" 18.00 roll 10.00 180.00 - - 10.00 180.00
Pressure Pump
1 Gate Valve 1/2" 69.00 pcs. 240.00 16,560.00 88.00 6,072.00 328.00 22,632.00
2 Male Adaptor 3/4" 28.00 pcs. 155.00 4,340.00 88.00 2,464.00 243.00 6,804.00
3 Socket Union 3/4" 28.00 pcs. 75.00 2,100.00 88.00 2,464.00 163.00 4,564.00
4 Tee 3/4" 28.00 pcs. 30.00 840.00 88.00 2,464.00 118.00 3,304.00
5 Equal Elbow 3/4" 55.00 pcs. 25.00 1,375.00 88.00 4,840.00 113.00 6,215.00
6 Teflon 1/2" 28.00 roll 10.00 280.00 - - 10.00 280.00
Ground,Second, and Third Floor
1 PPR Pipe 3/4" 97.00 pcs. 245.00 23,765.00 73.00 7,081.00 318.00 30,846.00
2 PPR Tee 3/4" x 1/2" 97.00 pcs. 28.00 2,716.00 73.00 7,081.00 101.00 9,797.00
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
3 PPR Coupling 3/4" 69.00 pcs. 18.00 1,242.00 73.00 5,037.00 91.00 6,279.00
4 PPR Pipe 1/2" 41.00 pcs. 150.00 6,150.00 73.00 2,993.00 223.00 9,143.00
5 PPR Equal Elbow 1/2" 69.00 pcs. 20.00 1,380.00 73.00 5,037.00 93.00 6,417.00
6 PPR Equal Elbow 3/4" 41.00 pcs. 30.00 1,230.00 73.00 2,993.00 103.00 4,223.00
7 PPR Full Threaded Elbow 1/2" 41.00 pcs. 85.00 3,485.00 73.00 2,993.00 158.00 6,478.00
Sub-Total "C" 183,996.00 86,415.00 270,411.00
D. Drainage Line & Downspout
1 PVC Pipe 4x10" 138.00 pcs. 606.00 83,628.00 112.00 15,456.00 718.00 99,084.00
2 PVC Pipe 3x10" 69.00 pcs. 455.00 31,395.00 112.00 7,728.00 567.00 39,123.00
3 PVC Pipe 2x10" 69.00 pcs. 212.50 14,662.50 112.00 7,728.00 324.50 22,390.50
4 PVC 1/4 Bend 3" 55.00 pcs. 49.00 2,695.00 112.00 6,160.00 161.00 8,855.00
5 PVC 1/8 Bend 3" 55.00 pcs. 39.40 2,167.00 112.00 6,160.00 151.40 8,327.00
6 PVC Tee 3" 28.00 pcs. 87.00 2,436.00 112.00 3,136.00 199.00 5,572.00
7 PVC 1/4 Bend 2" 110.00 pcs. 27.20 2,992.00 112.00 12,320.00 139.20 15,312.00
8 PVC 1/8 Bend 2" 110.00 pcs. 21.70 2,387.00 112.00 12,320.00 133.70 14,707.00
9 PVC Tee 2" 41.00 pcs. 38.40 1,574.40 112.00 4,592.00 150.40 6,166.40
10 PVC Reducer 3x2" 41.00 pcs. 65.00 2,665.00 112.00 4,592.00 177.00 7,257.00
Sub-Total "D" 146,601.90 80,192.00 226,793.90
E. Miscellaneous
1 Neltex Cement (400cc) 1.00 lot 20,423.80 20,423.80 - - 20,423.80 20,423.80
2 Rangehood Exhaust System 1.00 lot 16,559.84 16,559.84 - - 16,559.84 16,559.84
Sub-Total "E" 36,983.63 - 36,983.63
F. Plumbing Fixtures
For Main Kitchen
1 Franke Set Bell Sink 610 x 480 x 200 x 0.8mm SS304 5.00 pcs. 7,700.00 38,500.00 891.70 4,458.50 8,591.70 42,958.50
2 Pozzi Kitchen Faucet Cold Line 5.00 pcs. 1,000.00 5,000.00 891.70 4,458.50 1,891.70 9,458.50
For Service Area
1 Franke Set Bell Sink 610 x 480 x 200 x 0.8mm SS304 5.00 pcs. 7,700.00 38,500.00 891.70 4,458.50 8,591.70 42,958.50
2 Pozzi Kitchen Faucet Cold Line 5.00 pcs. 1,000.00 5,000.00 891.70 4,458.50 1,891.70 9,458.50
For Maid's T&B
Pozzi Lavatory w/ Pedestal
1 5.00 pcs. included in pkg. included in pkg. 891.70 4,458.50 891.70 4,458.50
Pozzi Lavatory w/ Pedestal Faucet
2 5.00 pcs. included in pkg. included in pkg. 891.70 4,458.50 891.70 4,458.50
3 Pozzi Package Loggeta - White (package deal) 5.00 pcs. 14,000.00 70,000.00 891.70 4,458.50 14,891.70 74,458.50
4 Octacrom NBCS 52PC Chrome Bidet 5.00 pcs. 1,300.00 6,500.00 891.70 4,458.50 2,191.70 10,958.50
5 Pozzi Dual Faucet SS304 5.00 pcs. 1,600.00 8,000.00 891.70 4,458.50 2,491.70 12,458.50
6 Pozzi YS-D101 Floor Drain 4 x 4 5.00 pcs. 320.00 1,600.00 891.70 4,458.50 1,211.70 6,058.50
For T&B
1 Cascade CB2260-E 700mm X 390mm X 125mm 10.00 pcs. 4,632.00 46,320.00 891.70 8,917.00 5,523.70 55,237.00
2 Pozzi Lavatory w/ Pedestal Faucet 10.00 pcs. included in pkg. included in pkg. 891.70 8,917.00 891.70 8,917.00
3 Pozzi Package Loggeta - White (package deal) 10.00 pcs. 14,000.00 140,000.00 891.70 8,917.00 14,891.70 148,917.00
4 Octacrom NBCS 52PC Chrome Bidet 10.00 pcs. 1,300.00 13,000.00 891.70 8,917.00 2,191.70 21,917.00
5 Pozzi Dual Faucet SS304 10.00 pcs. 1,600.00 16,000.00 891.70 8,917.00 2,491.70 24,917.00
6 Pozzi YS-D101 Floor Drain 4 x 4 10.00 pcs. 320.00 3,200.00 891.70 8,917.00 1,211.70 12,117.00
For Powder Room
1 Cascade CB2260-E 700mm X 390mm X 125mm 5.00 pcs. 4,632.00 23,160.00 891.70 4,458.50 5,523.70 27,618.50
2 Pozzi Lavatory w/ Pedestal Faucet 5.00 pcs. included in pkg. included in pkg. 891.70 4,458.50 891.70 4,458.50
3 Pozzi Package Loggeta - White (package deal) 5.00 pcs. 14,000.00 70,000.00 891.70 4,458.50 14,891.70 74,458.50
4 Octacrom NBCS 52PC Chrome Bidet 5.00 pcs. 1,300.00 6,500.00 891.70 4,458.50 2,191.70 10,958.50
5 Pozzi YS-D101 Floor Drain 4 x 4 5.00 pcs. 320.00 1,600.00 891.70 4,458.50 1,211.70 6,058.50
For Master's T&B
1 Cascade CB2260-E 700mm X 390mm X 125mm 10.00 pcs. 4,632.00 46,320.00 891.70 8,917.00 5,523.70 55,237.00
2 Pozzi Lavatory w/ Pedestal Faucet 10.00 pcs. included in pkg. included in pkg. 891.70 8,917.00 891.70 8,917.00
3 Pozzi Package Loggeta - White (package deal) 10.00 pcs. 14,000.00 140,000.00 891.70 8,917.00 14,891.70 148,917.00
4 Octacrom NBCS 52PC Chrome Bidet 10.00 pcs. 1,300.00 13,000.00 891.70 8,917.00 2,191.70 21,917.00
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
5 Pozzi Dual Faucet SS304 10.00 pcs. 1,600.00 16,000.00 891.70 8,917.00 2,491.70 24,917.00
6 Pozzi YS-D101 Floor Drain 4 x 4 10.00 pcs. 320.00 3,200.00 891.70 8,917.00 1,211.70 12,117.00
Sub-Total "F" 711,400.00 173,881.50 885,281.50

Total "Plumbing Works" 1,400,623.43 387,560.50 1,788,183.93

 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
V. Electrical Works
A. General Requirements
1 Overhead,Supervision, and Profit 1.00 lot - - 104,890.00 104,890.00 104,890.00 104,890.00
2 Mobilization 1.00 lot - - 10,000.00 10,000.00 10,000.00 10,000.00
3 Demobilization 1.00 lot - - 10,000.00 10,000.00 10,000.00 10,000.00
4 Testing and Commissioning 1.00 lot - - 5,000.00 5,000.00 5,000.00 5,000.00
Sub-total "A" - 129,890.00 129,890.00
B. Service Entrance
1 Service Entrance incl. accessories 1.00 lot 61,716.00 61,716.00 15,000.00 15,000.00 76,716.00 76,716.00
RSC Pipe 2 1/2 2.00 pcs. 1,535.00 3,070.00
Entrance Cap 2 1/2 2.00 pcs. 150.00 300.00
Locknut & Bushing 2 1/2 2.00 set 65.00 130.00
Breaker Gutter 25cm/35cm/130cm 1.00 pcs. 7,500.00 7,500.00
Wire Gutter 25cm/35cm/130cm 1.00 pcs. 6,500.00 6,500.00
Breaker 150 Amp. TQD G.E. 1.00 pcs. 3,278.00 3,278.00
Breaker 125 Amp. TQD G.E. 4.00 pcs. 3,278.00 13,112.00
Breaker 30 Amp. B.O. G.E. 1.00 pcs. 350.00 350.00
MPPIE 2' 40cm 5.00 pcs. 350.00 1,750.00
Nipple 2" 10cm 5.00 pcs. 150.00 750.00
Locknut & Bushing 2" 15.00 set 55.00 825.00
Kindorf Clamp 2 1/2 4.00 set 120.00 480.00
GOX SD 40.00 set 3.00 120.00
Wire THHN # 100mm2 24.00 l.m. 521.00 12,504.00
Wire THHN # 22mm2 12.00 l.m. 119.00 1,428.00
Wire THHN # 38mm2 20.00 l.m. 228.00 4,560.00
Wire THHN # 50mm2 5.00 l.m. 255.00 1,275.00
Grounding Rod 5"8 & Clamp 1.00 set 800.00 800.00
Shoulder Less Connector 2.00 pcs. 1,367.00 2,734.00
Electrical Tape 2.00 pcs. 35.00 70.00
Rubber Tape 2.00 pcs. 90.00 180.00
Sub-total "B" 61,716.00 15,000.00 76,716.00
Feederline Unit 1,2,3,4,5 Panelboard to
C.
Wire Gutter
Unit 1
1 PVC Pipe 1 1/2 dia. 4.00 pcs. 170.00 680.00 500.00 2,000.00 670.00 2,680.00
2 Wire # 50mm2 24.00 l.m. 255.00 6,120.00 incl. in item 1 incl. in item 1 255.00 6,120.00
3 Wire # 14mm2 12.00 l.m. 50.00 600.00 incl. in item 1 incl. in item 1 50.00 600.00
Unit 2
5 PVC Pipe 1 1/2 dia. 7.00 pcs. 170.00 1,190.00 286.00 2,002.00 456.00 3,192.00
6 Wire # 38mm2 42.00 l.m. 228.00 9,576.00 incl. in item 5 incl. in item 5 228.00 9,576.00
7 Wire # 14mm2 21.00 l.m. 50.00 1,050.00 incl. in item 5 incl. in item 5 50.00 1,050.00
Unit 3
9 PVC Pipe 1 1/2 dia. 9.00 pcs. 170.00 1,530.00 222.00 1,998.00 392.00 3,528.00
10 Wire # 38mm2 52.00 l.m. 228.00 11,856.00 incl. in item 9 incl. in item 9 228.00 11,856.00
11 Wire # 14mm2 26.00 l.m. 50.00 1,300.00 incl. in item 9 incl. in item 9 50.00 1,300.00
Unit 4
13 PVC Pipe 1 1/2 dia. 10.00 pcs. 170.00 1,700.00 200.00 2,000.00 370.00 3,700.00
14 Wire # 38mm2 62.00 l.m. 228.00 14,136.00 incl. in item 13 incl. in item 13 228.00 14,136.00
15 Wire # 14mm2 31.00 l.m. 50.00 1,550.00 incl. in item 13 incl. in item 13 50.00 1,550.00
Unit 5
17 PVC Pipe 1 1/2 dia. 12.00 pcs. 170.00 2,040.00 167.00 2,004.00 337.00 4,044.00
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
18 Wire # 38mm2 72.00 l.m. 228.00 16,416.00 incl. in item 17 incl. in item 17 228.00 16,416.00
19 Wire # 14mm2 36.00 l.m. 50.00 1,800.00 incl. in item 17 incl. in item 17 50.00 1,800.00
Sub-total "C" 71,544.00 10,004.00 81,548.00

D. Panelboard Labor & Material Installation

Unit 1 1.00 lot 12,100.00 12,100.00 2,000.00 2,000.00 14,100.00 14,100.00

1 Main Breaker-150 Amp. 1.00 pcs.
2 Branches-30 Amp. 4.00 pcs.
3 Branches-20 Amp. 10.00 pcs.
4 Branches-15 Amp. 4.00 pcs.
Unit 2,3,4,5 4.00 lot 10,500.00 42,000.00 2,000.00 8,000.00 12,500.00 50,000.00
1 Main Breaker-125 Amp. 1.00 pcs.
2 Branches-30 Amp. 4.00 pcs.
3 Branches-20 Amp. 9.00 pcs.
4 Branches-15 Amp. 4.00 pcs.
Sub-total "D" 54,100.00 10,000.00 64,100.00
E. Power,Lights, and Auxiliary
Unit 1
Ground Floor
1 Lighting 16.00 pcs. 660.00 10,560.00 440.00 7,040.00 1,100.00 17,600.00
2 Motor Pump 1.00 pcs. 720.00 720.00 480.00 480.00 1,200.00 1,200.00
3 Pressure Pump 1.00 pcs. 720.00 720.00 480.00 480.00 1,200.00 1,200.00
4 Float Switch 1.00 pcs. 900.00 900.00 600.00 600.00 1,500.00 1,500.00
5 Conv. Outlet 3.00 pcs. 660.00 1,980.00 440.00 1,320.00 1,100.00 3,300.00
Second Floor
1 Conv. Outlet 7.00 pcs. 660.00 4,620.00 440.00 3,080.00 1,100.00 7,700.00
2 Lighting 28.00 pcs. 660.00 18,480.00 440.00 12,320.00 1,100.00 30,800.00
3 ACU Outlet 2.00 pcs. 780.00 1,560.00 520.00 1,040.00 1,300.00 2,600.00
4 Rangehood 1.00 pcs. 840.00 840.00 560.00 560.00 1,400.00 1,400.00
5 Doorbell Chime 1.00 pcs. 900.00 900.00 600.00 600.00 1,500.00 1,500.00
6 TV Outlet 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
7 Fiber Optic 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
8 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
9 Heat Detector 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
Third Floor
1 Lighting 32.00 pcs. 660.00 21,120.00 440.00 14,080.00 1,100.00 35,200.00
2 Conv. Outlet 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
3 ACU Outlet 2.00 pcs. 780.00 1,560.00 520.00 1,040.00 1,300.00 2,600.00
4 Water Heater 2.00 pcs. 840.00 1,680.00 560.00 1,120.00 1,400.00 2,800.00
5 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
6 TV Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
7 Tel. Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
8 USB Outlet 4.00 pcs. 1,260.00 5,040.00 840.00 3,360.00 2,100.00 8,400.00
9 Smoke Alarm 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
Fourth Floor
1 Lighting 32.00 pcs. 660.00 21,120.00 440.00 14,080.00 1,100.00 35,200.00
2 Conv. Outlet 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
3 ACU Outlet 2.00 pcs. 780.00 1,560.00 520.00 1,040.00 1,300.00 2,600.00
4 Water Heater 2.00 pcs. 840.00 1,680.00 560.00 1,120.00 1,400.00 2,800.00
5 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
6 TV Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
7 Tel. Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
8 USB Outlet 4.00 pcs. 1,260.00 5,040.00 840.00 3,360.00 2,100.00 8,400.00
9 Lights inside Kisame 1.00 pcs. 1,260.00 1,260.00 840.00 840.00 2,100.00 2,100.00
10 Smoke Alarm 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
Unit 2
Ground Floor
1 Lighting 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
2 Conv. Outlet 3.00 pcs. 660.00 1,980.00 440.00 1,320.00 1,100.00 3,300.00
3 Motor Pump 1.00 pcs. 720.00 720.00 480.00 480.00 1,200.00 1,200.00
4 Pressure Pump 1.00 pcs. 720.00 720.00 480.00 480.00 1,200.00 1,200.00
5 Float Switch 1.00 pcs. 900.00 900.00 600.00 600.00 1,500.00 1,500.00
Second Floor
1 Lighting 19.00 pcs. 660.00 12,540.00 440.00 8,360.00 1,100.00 20,900.00
2 Conv. Outlet 7.00 pcs. 660.00 4,620.00 440.00 3,080.00 1,100.00 7,700.00
3 ACU Outlet 1.00 pcs. 780.00 780.00 520.00 520.00 1,300.00 1,300.00
4 Rangehood 1.00 pcs. 840.00 840.00 560.00 560.00 1,400.00 1,400.00
5 Intercom 1.00 pcs. 1,500.00 1,500.00 1,000.00 1,000.00 2,500.00 2,500.00
6 TV Outlet 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
7 Fiber Optic 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
8 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
9 Heat Detector 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
Third Floor
1 Lighting 20.00 pcs. 660.00 13,200.00 440.00 8,800.00 1,100.00 22,000.00
2 Conv. Outlet 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
3 ACU Outlet 2.00 pcs. 780.00 1,560.00 520.00 1,040.00 1,300.00 2,600.00
4 Water Heater 2.00 pcs. 840.00 1,680.00 560.00 1,120.00 1,400.00 2,800.00
5 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
6 TV Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
7 Tel. Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
8 Smoke Alarm 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
9 USB Outlet 4.00 pcs. 1,260.00 5,040.00 840.00 3,360.00 2,100.00 8,400.00
Fourth Floor
1 Lighting 22.00 pcs. 660.00 14,520.00 440.00 9,680.00 1,100.00 24,200.00
2 Conv. Outlet 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
3 ACU Outlet 2.00 pcs. 780.00 1,560.00 520.00 1,040.00 1,300.00 2,600.00
4 Water Heater 2.00 pcs. 840.00 1,680.00 560.00 1,120.00 1,400.00 2,800.00
5 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
6 TV Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
7 Tel. Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
8 USB Outlet 4.00 pcs. 1,260.00 5,040.00 840.00 3,360.00 2,100.00 8,400.00
9 Smoke Alarm 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
10 Lights inside Kisame 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
Unit 3
Ground Floor
1 Lighting 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
2 Conv. Outlet 3.00 pcs. 660.00 1,980.00 440.00 1,320.00 1,100.00 3,300.00
3 Motor Pump 1.00 pcs. 720.00 720.00 480.00 480.00 1,200.00 1,200.00
4 Pressure Pump 1.00 pcs. 720.00 720.00 480.00 480.00 1,200.00 1,200.00
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
5 Float Switch 1.00 pcs. 900.00 900.00 600.00 600.00 1,500.00 1,500.00
Second Floor
1 Lighting 19.00 pcs. 660.00 12,540.00 440.00 8,360.00 1,100.00 20,900.00
2 Conv. Outlet 7.00 pcs. 660.00 4,620.00 440.00 3,080.00 1,100.00 7,700.00
3 ACU Outlet 1.00 pcs. 780.00 780.00 520.00 520.00 1,300.00 1,300.00
4 Rangehood 1.00 pcs. 840.00 840.00 560.00 560.00 1,400.00 1,400.00
5 Intercom 1.00 pcs. 1,500.00 1,500.00 1,000.00 1,000.00 2,500.00 2,500.00
6 TV Outlet 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
7 Fiber Optic 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
8 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
9 Heat Detector 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
Third Floor
1 Lighting 20.00 pcs. 660.00 13,200.00 440.00 8,800.00 1,100.00 22,000.00
2 Conv. Outlet 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
3 ACU Outlet 2.00 pcs. 780.00 1,560.00 520.00 1,040.00 1,300.00 2,600.00
4 Water Heater 2.00 pcs. 840.00 1,680.00 560.00 1,120.00 1,400.00 2,800.00
5 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
6 TV Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
7 Tel. Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
8 Smoke Alarm 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
9 USB Outlet 4.00 pcs. 1,260.00 5,040.00 840.00 3,360.00 2,100.00 8,400.00
Fourth Floor
1 Lighting 22.00 pcs. 660.00 14,520.00 440.00 9,680.00 1,100.00 24,200.00
2 Conv. Outlet 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
3 ACU Outlet 2.00 pcs. 780.00 1,560.00 520.00 1,040.00 1,300.00 2,600.00
4 Water Heater 2.00 pcs. 840.00 1,680.00 560.00 1,120.00 1,400.00 2,800.00
5 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
6 TV Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
7 Tel. Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
8 USB Outlet 4.00 pcs. 1,260.00 5,040.00 840.00 3,360.00 2,100.00 8,400.00
9 Smoke Alarm 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
10 Lights inside Kisame 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
Unit 4
Ground Floor
1 Lighting 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
2 Conv. Outlet 3.00 pcs. 660.00 1,980.00 440.00 1,320.00 1,100.00 3,300.00
3 Motor Pump 1.00 pcs. 720.00 720.00 480.00 480.00 1,200.00 1,200.00
4 Pressure Pump 1.00 pcs. 720.00 720.00 480.00 480.00 1,200.00 1,200.00
5 Float Switch 1.00 pcs. 900.00 900.00 600.00 600.00 1,500.00 1,500.00
Second Floor
1 Lighting 19.00 pcs. 660.00 12,540.00 440.00 8,360.00 1,100.00 20,900.00
2 Conv. Outlet 7.00 pcs. 660.00 4,620.00 440.00 3,080.00 1,100.00 7,700.00
3 ACU Outlet 1.00 pcs. 780.00 780.00 520.00 520.00 1,300.00 1,300.00
4 Rangehood 1.00 pcs. 840.00 840.00 560.00 560.00 1,400.00 1,400.00
5 Intercom 1.00 pcs. 1,500.00 1,500.00 1,000.00 1,000.00 2,500.00 2,500.00
6 TV Outlet 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
7 Fiber Optic 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
8 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
9 Heat Detector 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
Third Floor
1 Lighting 20.00 pcs. 660.00 13,200.00 440.00 8,800.00 1,100.00 22,000.00
2 Conv. Outlet 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
3 ACU Outlet 2.00 pcs. 780.00 1,560.00 520.00 1,040.00 1,300.00 2,600.00
4 Water Heater 2.00 pcs. 840.00 1,680.00 560.00 1,120.00 1,400.00 2,800.00
5 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
6 TV Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
7 Tel. Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
8 Smoke Alarm 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
9 USB Outlet 4.00 pcs. 1,260.00 5,040.00 840.00 3,360.00 2,100.00 8,400.00
Fourth Floor
1 Lighting 22.00 pcs. 660.00 14,520.00 440.00 9,680.00 1,100.00 24,200.00
2 Conv. Outlet 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
3 ACU Outlet 2.00 pcs. 780.00 1,560.00 520.00 1,040.00 1,300.00 2,600.00
4 Water Heater 2.00 pcs. 840.00 1,680.00 560.00 1,120.00 1,400.00 2,800.00
5 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
6 TV Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
7 Tel. Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
8 USB Outlet 4.00 pcs. 1,260.00 5,040.00 840.00 3,360.00 2,100.00 8,400.00
9 Smoke Alarm 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
10 Lights inside Kisame 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
Unit 5
Ground Floor
1 Lighting 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
2 Conv. Outlet 3.00 pcs. 660.00 1,980.00 440.00 1,320.00 1,100.00 3,300.00
3 Motor Pump 1.00 pcs. 720.00 720.00 480.00 480.00 1,200.00 1,200.00
4 Pressure Pump 1.00 pcs. 720.00 720.00 480.00 480.00 1,200.00 1,200.00
5 Float Switch 1.00 pcs. 900.00 900.00 600.00 600.00 1,500.00 1,500.00
Second Floor
1 Lighting 19.00 pcs. 660.00 12,540.00 440.00 8,360.00 1,100.00 20,900.00
2 Conv. Outlet 7.00 pcs. 660.00 4,620.00 440.00 3,080.00 1,100.00 7,700.00
3 ACU Outlet 1.00 pcs. 780.00 780.00 520.00 520.00 1,300.00 1,300.00
4 Rangehood 1.00 pcs. 840.00 840.00 560.00 560.00 1,400.00 1,400.00
5 Intercom 1.00 pcs. 1,500.00 1,500.00 1,000.00 1,000.00 2,500.00 2,500.00
6 TV Outlet 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
7 Fiber Optic 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
8 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
9 Heat Detector 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
Third Floor
1 Lighting 20.00 pcs. 660.00 13,200.00 440.00 8,800.00 1,100.00 22,000.00
2 Conv. Outlet 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
3 ACU Outlet 2.00 pcs. 780.00 1,560.00 520.00 1,040.00 1,300.00 2,600.00
4 Water Heater 2.00 pcs. 840.00 1,680.00 560.00 1,120.00 1,400.00 2,800.00
5 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
6 TV Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
7 Tel. Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
8 Smoke Alarm 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
9 USB Outlet 4.00 pcs. 1,260.00 5,040.00 840.00 3,360.00 2,100.00 8,400.00
Fourth Floor
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
1 Lighting 22.00 pcs. 660.00 14,520.00 440.00 9,680.00 1,100.00 24,200.00
2 Conv. Outlet 6.00 pcs. 660.00 3,960.00 440.00 2,640.00 1,100.00 6,600.00
3 ACU Outlet 2.00 pcs. 780.00 1,560.00 520.00 1,040.00 1,300.00 2,600.00
4 Water Heater 2.00 pcs. 840.00 1,680.00 560.00 1,120.00 1,400.00 2,800.00
5 Emergency Lights 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
6 TV Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
7 Tel. Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
8 USB Outlet 4.00 pcs. 1,260.00 5,040.00 840.00 3,360.00 2,100.00 8,400.00
9 Smoke Alarm 1.00 pcs. 360.00 360.00 240.00 240.00 600.00 600.00
10 Lights inside Kisame 1.00 pcs. 660.00 660.00 440.00 440.00 1,100.00 1,100.00
Sub-total "E" 483,240.00 322,160.00 805,400.00
F. Driveway Panelboard,Power,Lights
1 Panelboard 1.00 lot 1,300.00 1,300.00 1,000.00 1,000.00 2,300.00 2,300.00
Main Breaker-40 Amp. 1.00 pcs.
Branches-20 Amp. 3.00 pcs.
2 Outlet 2.00 pcs. 660.00 1,320.00 440.00 880.00 1,100.00 2,200.00
3 Lighting 5.00 pcs. 660.00 3,300.00 440.00 2,200.00 1,100.00 5,500.00
Sub-total "F" 5,920.00 4,080.00 10,000.00
G. Feederline Cable
Unit 1
1 PVC Pipe 1/2 dia. 4.00 pcs. 65.00 260.00 250.00 1,000.00 315.00 1,260.00
2 P.Box 4x6x6 1.00 pcs. 234.00 234.00 incl. in item 1 incl. in item 1 234.00 234.00
3 Cable RG-6 7.00 l.m. 8.00 56.00 incl. in item 1 incl. in item 1 8.00 56.00
Unit 2
5 PVC Pipe 1/2 dia. 6.00 pcs. 65.00 390.00 167.00 1,002.00 232.00 1,392.00
6 P.Box 4x6x6 1.00 pcs. 234.00 234.00 incl. in item 5 incl. in item 5 234.00 234.00
7 Cable RG-6 21.00 l.m. 8.00 168.00 incl. in item 5 incl. in item 5 8.00 168.00
Unit 3
9 PVC Pipe 1/2 dia. 11.00 pcs. 65.00 715.00 91.00 1,001.00 156.00 1,716.00
10 P.Box 4x6x6 1.00 pcs. 234.00 234.00 incl. in item 9 incl. in item 9 234.00 234.00
11 Cable RG-6 36.00 l.m. 8.00 288.00 incl. in item 9 incl. in item 9 8.00 288.00
Unit 4
13 PVC Pipe 1/2 dia. 16.00 pcs. 65.00 1,040.00 63.00 1,008.00 128.00 2,048.00
14 P.Box 4x6x6 1.00 pcs. 234.00 234.00 incl. in item 13 incl. in item 13 234.00 234.00
15 Cable RG-6 48.00 l.m. 8.00 384.00 incl. in item 13 incl. in item 13 8.00 384.00
Unit 5
17 PVC Pipe 1/2 dia. 21.00 pcs. 65.00 1,365.00 48.00 1,008.00 113.00 2,373.00
18 P.Box 4x6x6 1.00 pcs. 234.00 234.00 incl. in item 17 incl. in item 17 234.00 234.00
19 Cable RG-6 66.00 l.m. 8.00 528.00 incl. in item 17 incl. in item 17 8.00 528.00
Sub-total "G" 6,364.00 5,019.00 11,383.00
H. Feederline Fiber Optic
Unit 1
1 PVC Pipe 4.00 pcs. 65.00 260.00 250.00 1,000.00 315.00 1,260.00
2 Utility Box 1.00 pcs. 20.00 20.00 incl. in item 1 incl. in item 1 20.00 20.00
3 Fiber Wire 11.00 l.m. 14.00 154.00 incl. in item 1 incl. in item 1 14.00 154.00
Unit 2
5 PVC Pipe 6.00 pcs. 65.00 390.00 167.00 1,002.00 232.00 1,392.00
6 Utility Box 1.00 pcs. 20.00 20.00 incl. in item 5 incl. in item 5 20.00 20.00
7 Fiber Wire 24.00 l.m. 14.00 336.00 incl. in item 5 incl. in item 5 14.00 336.00
 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
Unit 3
9 PVC Pipe 11.00 pcs. 65.00 715.00 91.00 1,001.00 156.00 1,716.00
10 Utility Box 1.00 pcs. 20.00 20.00 incl. in item 9 incl. in item 9 20.00 20.00
11 Fiber Wire 39.00 l.m. 14.00 546.00 incl. in item 9 incl. in item 9 14.00 546.00
Unit 4
13 PVC Pipe 16.00 pcs. 65.00 1,040.00 63.00 1,008.00 128.00 2,048.00
14 Utility Box 1.00 pcs. 20.00 20.00 incl. in item 13 incl. in item 13 20.00 20.00
15 Fiber Wire 51.00 l.m. 14.00 714.00 incl. in item 13 incl. in item 13 14.00 714.00
Unit 5
17 PVC Pipe 21.00 pcs. 65.00 1,365.00 48.00 1,008.00 113.00 2,373.00
18 Utility Box 1.00 pcs. 20.00 20.00 incl. in item 17 incl. in item 17 20.00 20.00
19 Fiber Wire 69.00 l.m. 14.00 966.00 incl. in item 17 incl. in item 17 14.00 966.00
Sub-total "H" 6,586.00 5,019.00 11,605.00
I. Lighting Fixtures
1 DL11-120-06W WW (Downlight) 317.00 pcs. 400.00 126,800.00 incl. in item E incl. in item E 400.00 126,800.00
2 SCL02-180-18W WW (Ceiling Light) 64.00 pcs. 1,400.00 89,600.00 incl. in item E incl. in item E 1,400.00 89,600.00
3 Tracklight (Unit 1) 1.00 set 4,930.00 4,930.00 incl. in item E incl. in item E 4,930.00 4,930.00
TLH02-60-GU10 BLK (Fixture) 3.00 pcs. 1,000.00 3,000.00
LED-GU10-5W/COM WW (Bulb) 3.00 pcs. 350.00 1,050.00
TRACK-100 BLK 1000mm (Track) 2.00 pcs. 440.00 880.00
4 Tracklight (Unit 2,3,4,5) 4.00 set 3,510.00 14,040.00 incl. in item E incl. in item E 3,510.00 14,040.00
TLH02-60-GU10 BLK (Fixture) 8.00 pcs. 1,000.00 8,000.00
LED-GU10-5W/COM WW (Bulb) 8.00 pcs. 350.00 2,800.00
TRACK-100 BLK 1000mm (Track) 4.00 pcs. 440.00 1,760.00
TRACK-100 BLK 600mm (Track) 4.00 pcs. 370.00 1,480.00
5 AFLTS-10DL 10W (Floodlight) 2.00 pcs. 500.00 1,000.00 incl. in item E incl. in item E 500.00 1,000.00
Sub-total "I" 236,370.00 - 236,370.00

Total "Electrical Works" 925,840.00 501,172.00 1,427,012.00

 Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
VI. Others
1 La Germania Rangehood N3901SS 90cm Stainless 5.00 set 7,200.00 36,000.00 incl. in electrical incl. in electrical 7,200.00 36,000.00
2 La Germania Cooktop (2 Gass / 1 Electric) H9021XG 5.00 set 21,000.00 105,000.00 incl. in electrical incl. in electrical 21,000.00 105,000.00
3 La Germania Built-In Convection Oven F969 D9X/12 5.00 set 67,000.00 335,000.00 incl. in electrical incl. in electrical 67,000.00 335,000.00
4 Daikin Wall Mounted 2.0HP Inverter (All Units) 30.00 set 37,000.00 1,110,000.00 22,700.00 681,000.00 59,700.00 1,791,000.00
5 Water Pump 1HP (Pedrollo Brand) 5.00 set 7,500.00 37,500.00 incl. in plumbing incl. in plumbing 7,500.00 37,500.00

6 S-TANKS 600Ltr 0.76 mD x 1.46mL x 1.00mH x 0.5mmt 5.00 set 14,000.00 70,000.00 incl. in plumbing incl. in plumbing 14,000.00 70,000.00

Water Pump 1HP (Pedrollo Brand) Made in Italy with

7 5.00 set 11,650.00 58,250.00 incl. in plumbing incl. in plumbing 11,650.00 58,250.00
Pressure Tank 21gal Capacity S/S 304
8 Alpha Smart 18E Instant Shower Heater - White 20.00 set 6,400.00 128,000.00 incl. in electrical incl. in electrical 6,400.00 128,000.00
9 Royu Exhaust Fan 25.00 set 1,100.00 27,500.00 incl. in electrical incl. in electrical 1,100.00 27,500.00
10 First Alert Fire Extinguisher 2.5lbs 5.00 set 680.00 3,400.00 incl. in electrical incl. in electrical 680.00 3,400.00
11 Smoke Detector Battery Operated 10.00 set 630.00 6,300.00 incl. in electrical incl. in electrical 630.00 6,300.00
12 Heat Detector Battery Operated 10.00 set 760.00 7,600.00 incl. in electrical incl. in electrical 760.00 7,600.00

13 Hikvision, 4 channel NVR w/ 4pcs. 4MP Digital/IP Camera 1.00 set 29,430.00 29,430.00 19,620.00 19,620.00 49,050.00 49,050.00

14 Irongate Brand Heavy Duty Automatic Gate Opener 1.00 set 45,300.00 45,300.00 30,200.00 30,200.00 75,500.00 75,500.00
15 Hikvision, DS-KIS601 Digital Touchscreen Intercom 5.00 set 27,000.00 135,000.00 18,000.00 90,000.00 45,000.00 225,000.00
Signages:
16 Exterior Signage
Lot Number Signage
1.00 lot 45,000.00 45,000.00 30,000.00 30,000.00 75,000.00 75,000.00
Unit Number Signage

Total " Others" 2,179,280.00 850,820.00 3,030,100.00