PROJECT : Additional Works at Royal Peak(Hallway work, electrical, sanitary and plumbing works)

LOCATION : Royal Peak Plaza Ground Floor

DATE : 05-19-2023

UNIT UNIT RATE 单价 AMOUNT

QTY
DESCRIPTION 描述 金
数量 MATERIAL LABOR SUBTOTAL
单位 额
材料 人工 小计

DIVISION 01: ARCHITECTURAL WORKS

- Demolished of existing CHB Wall for Hallway

24.73 sq.m - 600.00 600.00 14,838.00
passage
- Demolished of Existing Glass wall partiton beside
48.73 sq.m - 300.00 300.00 14,619.00
elevator area and partition wall

- Removal of Glass Door 1.00 pc - 1,800.00 1,800.00 1,800.00

- Supply and Install of Glass Wall Partition 102.00 sq.m 4,800.00 420.00 5,220.00 532,440.00

- Supply and Install of hallway tiles 67.88 sq.m 1,500.00 540.00 2,040.00 138,475.20

- Painting Works on Hallway Ceiling(spray paint) 67.88 sq.m 428.57 342.86 771.42 52,364.06

- Installation of Rectangular LED light 13.00 sets 1,080.00 300.00 1,380.00 17,940.00

- Hauling and Disposal of Debris 1.00 lot - 12,000.00 12,000.00 12,000.00

DIVISION II. PLUMBING WORKS

SANITARY WORKS

PIPING AND ACCESSORIES

200mm Ø 7.00 lght 6,158.25 2,216.97 8,375.22 58,626.54

150mm Ø 8.00 lght 2,962.94 995.55 3,958.49 31,667.92

FITTINGS AND ACCESSORIES

PVC Clean Out Set

200mm Ø 2.00 pcs 3,134.25 1,128.33 4,262.58 8,525.16

150mm Ø 4.00 pcs 1,407.00 506.52 1,913.52 7,654.08

PVC Elbow 45

200mm Ø 3.00 pcs 2,007.25 722.61 2,729.86 8,189.58

150mm Ø 6.00 pcs 1,210.94 406.87 1,617.81 9,706.86

PVC Elbow 90

200mm Ø 1.00 pcs 2,611.00 939.96 3,550.96 3,550.96

150mm Ø 6.00 lght 1,204.88 433.76 1,638.63 9,831.78

PVC Wye Standard

200mm Ø 2.00 pcs 3,713.50 1,336.86 5,050.36 10,100.72

150mm Ø 2.00 pcs 2,542.75 915.39 3,458.14 6,916.28

PVC Wye Reducer

200mm x 150mm 4.00 pcs 4,751.25 1,710.45 6,461.70 25,846.80

MISCELLANOUS

Excavation Works and Repair 1.00 pcs 78,750.00 28,350.00 107,100.00 107,100.00

1000mm x 1000mm x 1000mm Manhole with Cover 1.00 pcs 61,250.00 22,050.00 83,300.00 83,300.00

WATERLINE WORKS

PIPING AND ACCESSORIES

1
 UNIT UNIT RATE 单价 AMOUNT
QTY
DESCRIPTION 描述 金
数量 MATERIAL LABOR SUBTOTAL
单位 额
材料 人工 小计

32mm x 4m PPR Pipe PN20 15.00 lght 1,216.25 312.75 1,529.00 22,935.00

FITTINGS AND ACCESSORIES

PPR Tee Standard

32mm Ø 5.00 pcs 54.25 13.95 68.20 341.00

PPR Coupling Standard

32mm Ø 15.00 pcs 33.25 8.55 41.80 627.00

PPR Coupling Reducer

32mm X 25mm 2.00 pcs 262.50 67.50 330.00 660.00

PPR Coupling Male Adapter

32mm Ø 9.00 pcs 290.50 74.70 365.20 3,286.80

PPR Elbow Standard

32mm Ø 15.00 pcs 42.00 10.80 52.80 792.00

PPR End Cap Standard

32mm Ø 8.00 pcs 31.50 8.10 39.60 316.80

PPR Union Patente

32mm Ø 3.00 pcs 1,505.00 387.00 1,892.00 5,676.00

VALVES AND ACCESSORIES

32mm Gate Valve PPR Type 4.00 pcs 1,478.75 380.25 1,859.00 7,436.00

HANGER AND SUPPORT

3/8" Ø Full Threaded Rod 10.00 lght 148.75 38.25 187.00 1,870.00

3/8" Ø Anchor Grip 5.00 box 875.00 225.00 1,100.00 5,500.00

3/8" Ø Hexagonal Nut 300.00 pcs 2.63 0.68 3.30 990.00

3/8" Ø Flat Washer 150.00 pcs 2.63 0.68 3.30 495.00

1/4" x 2" x 2" x 20Ft Angle Bar 1.00 lght 2,187.50 562.50 2,750.00 2,750.00

1 1/4" Ø Loop Hanger 15.00 pcs 37.28 9.59 46.86 702.90

1 1/4" Ø x 3/8" U-Bolt 10.00 pcs 43.75 11.25 55.00 550.00

MISCELLANOUS

Testing and Commissioning 1.00 lot 8,750.00 2,250.00 11,000.00 11,000.00

DIVISION III. ELECTRICAL WORKS

ELECTRICAL PANEL BOARD

MCB PANEL 1.00 assy 120,960.00 37,324.80 158,284.80 158,284.80

Main: 250AT/250AF, 3P, 400V, 18KA, MCCB

with complete grounding and neutral busbar in NEMA 1

BUSBAR GUTTER 1.00 assy 98,603.75 30,426.30 129,030.05 129,030.05

300A, 3PH+100%N+50%G

Full Rating Busbar with complete terminal lugs

CIRCUIT BREAKER GUTTER 1.00 assy 98,561.75 30,413.34 128,975.09 128,975.09

2-100AT/125AF, 3P, 400V, 18KA, MCCB

1-80AT/125AF, 3P, 400V, 18KA, MCCB

2
 UNIT UNIT RATE 单价 AMOUNT
QTY
DESCRIPTION 描述 金
数量 MATERIAL LABOR SUBTOTAL
单位 额
材料 人工 小计

with complete terminal lugs in NEMA 1

TENANT 8 and TENANT 10 PANELBOARD 2.00 assy 97,198.50 29,992.68 127,191.18 254,382.36

Main: 100AT/125AF, 3P, 18kA, 400V, MCCB

Brs: 2-60AT/100AF, 3P, 18kA, 400V, MCCB

1-30AT/100AF, 3P, 18kA, 400V, MCCB

with complete grounding, neutral busbar and complete Terminal Lugs in NEMA 1

TENANT 9 PANELBOARD 1.00 assy 88,817.75 27,406.62 116,224.37 116,224.37

Main: 80AT/100AF, 3P, 18kA, 400V, MCCB

Brs: 2-40AT/100AF, 3P, 18kA, 400V, MCCB

1-30AT/100AF, 3P, 18kA, 400V, MCCB

with complete grounding, neutral busbar and complete Terminal Lugs in NEMA 1

CONDUIT AND ACCESSORIES

65mm dia. IMC Conduit 25.00 lght 6,730.56 2,076.86 8,807.42 220,185.46

65mm dia. IMC Coupling 25.00 pcs 491.40 151.63 643.03 16,075.80

65mm dia. IMC Locknut 30.00 pcs 60.48 18.66 79.14 2,374.27

65mm dia. IMC Bushing 15.00 pcs 113.40 34.99 148.39 2,225.88

32mm dia. IMC Conduit 26.00 lght 1,519.06 468.74 1,987.80 51,682.76

32mm dia. IMC Coupling 26.00 pcs 75.60 23.33 98.93 2,572.13

32mm dia. IMC Locknut 30.00 pcs 12.10 3.73 15.83 475.01

32mm dia. IMC Bushing 15.00 pcs 37.80 11.66 49.46 741.96

25mm dia. IMC Conduit 30.00 lght 1,217.46 375.67 1,593.13 47,794.00

25mm dia. IMC Coupling 30.00 pcs 37.80 11.66 49.46 1,483.92

25mm dia. IMC Locknut 36.00 pcs 10.58 3.26 13.84 498.41

25mm dia. IMC Bushing 18.00 pcs 27.00 8.33 35.33 635.97

CABLE AND ACCESSORIES

100sq.mm THHN Wire (LL) 208.00 mtrs 1,548.72 477.89 2,026.61 421,535.03

22sq.mm THHN Wire (G) 33.00 mtrs 436.32 134.64 570.96 18,841.54

30sq.mm THHN Wire (LL) 21.00 mtrs 439.25 135.54 574.79 12,070.59

14sq.mm THHN Wire (LL) 42.00 mtrs 436.32 134.64 570.96 23,980.15

8.0sq.mm THHN Wire (G) 10.00 mtrs 162.00 49.99 211.99 2,119.89

22sq.mm THHN Wire (LL) 21.00 mtrs 110.16 33.99 144.15 3,027.20

8.0sq.mm THHN Wire (G) 20.00 mtrs 162.00 49.99 211.99 4,239.77

5.5sq.mm THHN Wire (G) 10.00 mtrs 110.16 33.99 144.15 1,441.52

3.5sq.mm THHN Wire (LL) 280.00 mtrs 110.16 33.99 144.15 40,362.62

3.5sq.mm THHN Wire (G) 140.00 mtrs 110.16 33.99 144.15 20,181.31

CABLE TRAY AND ACCESSORIES

200x100 Solid Bottom Cable Tray with Cover 10.00 assy 3,572.64 1,102.41 4,675.05 46,750.55

100x100 Splice Plate 20.00 pcs 540.00 166.63 706.63 14,132.57

HANGER AND SUPPORT

3
 UNIT UNIT RATE 单价 AMOUNT
QTY
DESCRIPTION 描述 金
数量 MATERIAL LABOR SUBTOTAL
单位 额
材料 人工 小计

3/8" Ø Full Threaded Rod 25.00 lght 148.75 45.90 194.65 4,866.25

3/8" Ø Anchor Grip 10.00 box 962.50 297.00 1,259.50 12,595.00

3/8" Ø Hexagonal Nut 1,500.00 pcs 2.63 0.81 3.44 5,152.50

3/8" Ø Flat Washer 750.00 pcs 2.63 0.81 3.44 2,576.25

41x41 Unistrut Channel 10.00 lght 1,190.00 367.20 1,557.20 15,572.00

65mm dia. Unistrut Clamp 35.00 pcs 131.25 40.50 171.75 6,011.25

32mm dia. Unistrut Clamp 65.00 pcs 78.75 24.30 103.05 6,698.25

25mm dia. Unistrut Clamp 76.00 pcs 61.25 18.90 80.15 6,091.40

MISCELLANOUS

Testing and Commissioning 1.00 lot 17,500.00 5,400.00 22,900.00 22,900.00

TOTAL PROJECT COST (NON VAT) 工程总价（不含税） 3,046,209.32

4
Project Name项目名称 : STEELWELL WAREHOUSE

Project Location 项目位置: : LIMA TECHNOLOGY CENTER, SAN FERNANDO, MALVAR, BATANGAS

DATE : 9-19-2023

UNIT UNIT RATE 单价

QTY AMOUNT
DESCRIPTION 描述
数量 金额
单位 MATERIAL LABOR SUBTOTAL
材料 人工 小计
DIVISION 04: PLUMBING WORKS

I. SEWER LINE

50Ø PVC Pipe 14.00 pcs 416.50

75Ø PVC Pipe 4.00 pcs 650.50

100Ø PVC Pipe 30.00 pcs 833.00

50Ø PVC 1/8 bend 65.00 pcs 28.00

100Ø PVC 1/8 bend 28.00 pcs 80.00

75Ø PVC 1/8 bend 11.00 pcs 51.00

100Ø PVC Wye 20.00 pcs 168.00

75Ø PVC Wye 5.00 pcs 138.00

50Øx100Ø PVC Wye Reducer 26.00 pcs 242.25

50Øx75Ø PVC Wye Reducer 9.00 pcs 133.00

50Ø Floor Drain 20.00 pcs 130.00

100Ø PVC Clean Out 8.00 pcs 97.25

75Ø PVC Clean Out 3.00 pcs 68.00

5
 UNIT UNIT RATE 单价
QTY AMOUNT
DESCRIPTION 描述
数量 金额
单位 MATERIAL LABOR SUBTOTAL
材料 人工 小计
100Ø PVC End Cap 3.00 pcs 97.25

75Ø PVC End Cap 3.00 pcs 67.75

50Ø PVC P-Trap 14.00 pcs 40.00

II. VENT LINE

50Ø PVC Pipe 71.00 pcs 416.50

75Ø PVC Pipe 26.00 pcs 650.50

100Ø PVC Pipe 10.00 pcs 833.00

50Ø PVC tee 34.00 pcs 49.00

50Øx75Ø PVC tee 14.00 pcs 239.50

75Ø PVC tee 12.00 pcs 135.00

100Ø PVC tee 3.00 pcs 180.00

75Øx100Ø PVC tee 2.00 pcs 365.25

75Ø PVC elbow 6.00 pcs 66.00

50Ø PVC elbow 31.00 pcs 34.00

100Ø PVC elbow 3.00 pcs 106.00

100Ø Vent Stack Thru Roof 4.00 pcs

III. STORM LINE

6
 UNIT UNIT RATE 单价
QTY AMOUNT
DESCRIPTION 描述
数量 金额
单位 MATERIAL LABOR SUBTOTAL
材料 人工 小计
65Ø PVC Pipe 4.00 pcs 520.50

75Ø PVC Pipe 7.00 pcs 620.50

100Ø PVC Pipe 170.00 pcs 833.00

150Ø PVC Pipe 40.00 pcs 1,717.00

200Ø PVC Pipe 14.00 pcs 3,519.00

250Ø PVC Pipe 14.00 pcs 5,814.00

75Øx100Ø PVC wye 22.00 pcs 363.50

100Ø PVC wye 85.00 pcs 168.00

75Ø PVC 1/8 bend 22.00 pcs 51.00

100Ø PVC 1/8 bend 78.00 pcs 80.00

150Ø PVC 1/8 bend 6.00 pcs 560.00

100Ø PVC clean out 30.00 pcs 97.25

100Ø PVC end cap 30.00 pcs 97.25

100Ø deck drain 31.00 pcs

100Ø gutter drain 32.00 pcs

IV. WATER LINE

15Ø Gate Valve 1.00 pcs

20Ø Gate Valve 15.00 pcs

7
 UNIT UNIT RATE 单价
QTY AMOUNT
DESCRIPTION 描述
数量 金额
单位 MATERIAL LABOR SUBTOTAL
材料 人工 小计
32Ø Gate Valve 5.00 pcs

65Ø Gate Valve 3.00 pcs

65Ø Wye Strainer 3.00 pcs

65Ø Flexible Connection 3.00 pcs

65Ø Surge Anticipating Valve 3.00 pcs

150Ø Gate Valve 2.00 pcs

150Ø Check Valve 2.00 pcs

15Ø PPR Pipe 20.00 pcs 464.50

20Ø PPR Pipe 8.00 pcs 714.50

32Ø PPR Pipe 11.00 pcs 1,791.75

40Ø PPR Pipe 3.00 pcs 2,782.50

50Ø PPR Pipe 3.00 pcs 4,409.00

65Ø PPR Pipe 22.00 pcs 6,237.25

100Ø PPR Pipe 3.00 pcs 13,368.50

15Ø PPR Coupling 16.00 pcs 7.50

20Ø PPR Coupling 10.00 pcs 13.50

32Ø PPR Coupling 13.00 pcs 32.00

40Ø PPR Coupling 5.00 pcs 57.00

50Ø PPR Coupling 5.00 pcs 103.25

8
 UNIT UNIT RATE 单价
QTY AMOUNT
DESCRIPTION 描述
数量 金额
单位 MATERIAL LABOR SUBTOTAL
材料 人工 小计
65Ø PPR Coupling 24.00 pcs 174.25

100Ø PPR Coupling 5.00 pcs 523.00

20Øx32Ø PPR elbow 9.00 pcs 36.50

50Øx65Ø PPR elbow 2.00 pcs 690.75

32Ø PPR elbow 10.00 pcs 66.50

15Ø PPR elbow 16.00 12.50

20Ø PPR elbow 10.00 pcs 19.50

65Ø PPR elbow 7.00 pcs 411.00

100Ø PPR elbow 1.00 pcs 1,097.25

65Ø PPR tee 1.00 pcs 439.75

20Øx32Ø PPR tee 12.00 pcs 1,825.75

20Øx40Ø PPR tee 2.00 pcs 313.50

20Øx65Ø PPR tee 1.00 pcs 988.50

32Øx40Ø PPR tee 2.00 pcs 515.50

32Ø PPR tee 7.00 pcs 75.00

20Ø PPR tee 3.00 pcs 23.25

150Ø Air Vent 3.00 pcs

150Ø Equalizing Valve 3.00 pcs

9
 UNIT UNIT RATE 单价
QTY AMOUNT
DESCRIPTION 描述
数量 金额
单位 MATERIAL LABOR SUBTOTAL
材料 人工 小计

Triples CPS 1 SET Vertical In-Line Pump 2 Duty, 1 Stand-by @ 34.5 GPM
Each, 116 ft. TDH, 2.5 HP each, 230 Volts, 1 Phase, 60 Hz, w/ Complete 1.00 set
Accessories

Bladder Tank (No Specs) 1.00 lot

V. CONSUMABLES

PVC solvent, butane, teplon, soldering flux paste 1.00 lot

Sub-Total for Plumbing Works -

TOTAL PROJECT COST (NON VAT) 工程总价（不含税） #REF!

10