Project : Hacienda Balai - Quezon City

Location : Zabarte Ave., Brgy. Kaligayahan, Novaliches, Quezon City

Date : March 08, 2016
Subject : Construction of Clubhouse
1.15
MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
BA000 GENERAL PRELIMINARIES              3,187,707.36
Mobilization & Demobilization                    50,000.00
Overhead                 411,136.23
Contingencies                 246,681.74
Supervision                 328,908.98
Profit                 411,136.23
Permits (By Owner)                                ‐
Municipal Tax                    82,227.25
VAT                 986,726.94
Temporary Facilities (Temporary Water & Electricity by Owner)                 200,000.00
Insurances                 303,732.00
Bonds                    77,158.00
Health & Safety Requirement                    40,000.00
As‐Built Drawings                    50,000.00

BB000 STRUCTURAL WORKS    4,414,152.26   1,427,620.02         5,841,772.28

BB100 FOUNDATION       257,129.50      166,214.30            423,343.80
BB110 Footing (Isolated/Wall Footing) ‐ Formworks 71.04 sq.m. 459.01 32,606.81 286.88 20,379.26 745.88 52,986.07
Materials
Nail, Common Wire # 2 kgs 
Nail, Common Wire # 3 kgs 
Board Phenolic 3/4" x 4' x 8' pcs 

BB120  Footing (Isolated/Wall Footing) ‐ Rebar works 2,192.14 kgs. 33.97 74,458.90 6.89 15,093.02 40.85 89,551.93
Materials               ‐
Ø16mm RSB Grade60 ‐ 10.5m Length       1,994.43 
Ø12mm RSB Grade40 ‐ 6.0m Length           137.17   kgs 
Ø10mm RSB Grade40 ‐ 7.5m Length             60.52 
Tie Wire # 16             32.88   kgs 
                 ‐   
BB130 Footing (Isolated/Wall Footing) ‐ Concreting works 28.66 m3 4,312.50 123,574.69 401.63 11,508.70 4,714.13 135,083.38
Materials               ‐
3000 psi @ 28 days            28.66  m3 
Equipment                  ‐   
Pumpcrete            28.66  m3 
                 ‐   
BB140 Footing (Isolated/Wall Footing) ‐ Excavation 207.76 m3 127.50 26,489.10 527.43 109,577.00 654.93 136,066.10
                 ‐   
EQUIPMENT RENTAL                  ‐   
 CUT          207.76  m3          344.25           71,521.16            344.25                 71,521.16 

Page 1 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
BACK FILL           128.95  m3          172.13           22,196.29            172.13                 22,196.29 
IMPORTED FILL            92.14  m3            287.50            26,489.10          172.13           15,859.55            459.63                 42,348.65 
                 ‐   
BB150 Staking/Layout 336.60 sq.m. 28.69 9,656.32 28.69 9,656.32
Labor               ‐ manhr 
              ‐
                 ‐   
BB200 SLAB ON GRADE               ‐       199,483.36         28,945.46            228,428.82
BB210 RC Slab ‐ Formworks 14.92 sq.m 459.01 6,848.04 286.88 4,280.02 745.88 11,128.06
Materials               ‐
Nail, Common Wire # 2               ‐ kgs 
Nail, Common Wire # 3               ‐ kgs 
Board Phenolic 3/4" x 4' x 8'               ‐ pcs 
                 ‐   
BB220 RC Slab ‐ Rebar works 1,806.96 kgs 33.97 61,375.76 6.89 12,441.03 40.85 73,816.80
Materials               ‐
Ø10mm RSB Grade40 ‐ 9.0m Length       1,806.96   kgs 
Tie Wire # 16            27.10  kgs 
                 ‐   
BB230 RC Slab ‐ Concreting works 30.44 m3 4,312.50 131,259.56 401.63 12,224.40 4,714.13 143,483.96
Materials               ‐
2500 psi @ 28 days            30.44  m3 
Equipment                  ‐   
Pumpcrete            30.44  m3 
                 ‐   
BB300 2ND FLOOR SLAB               ‐       425,031.52      109,790.42            534,821.94
BB310 SUSPENDED SLAB ‐ Formworks 207.97 sq.m 459.01 95,457.48 286.88 59,660.92 745.88 155,118.40
Materials               ‐
Nail, Common Wire # 2               ‐ kgs 
Nail, Common Wire # 3               ‐ kgs 
Board Phenolic 3/4" x 4' x 8'               ‐ pcs 
                 ‐   
BB320 SUSPENDED SLAB ‐ Rebar works 5,222.23 kgs 33.97 177,380.31 6.89 35,955.47 40.85 213,335.78
Materials               ‐
Ø12mm RSB Grade40 ‐ 6.0m Length       4,067.39  kgs 
Ø10mm RSB Grade40 ‐ 7.5m Length       1,154.84  kgs 
Tie Wire # 16            78.33  kgs 
                 ‐   
BB330 SUSPENDED SLAB ‐ Concreting works 35.29 m3 4,312.50 152,193.73 401.63 14,174.03 4,714.13 166,367.76
Materials               ‐
3000 psi @ 28 days            35.29  m3 
Equipment                  ‐   
Pumpcrete            35.29  m3 
                 ‐   
BB400 MEZZANINE FLOOR SLAB               ‐          63,930.19         16,487.63               80,417.82
BB410 SUSPENDED SLAB ‐ Formworks 31.13 sq.m 459.01 14,288.83 286.88 8,930.52 745.88 23,219.35

Page 2 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
Materials               ‐
Nail, Common Wire # 2               ‐ kgs 
Nail, Common Wire # 3               ‐ kgs 
Board Phenolic 3/4" x 4' x 8'               ‐ pcs 
                 ‐   
BB420 SUSPENDED SLAB ‐ Rebar works 788.32 kgs 33.97 26,776.48 6.89 5,427.67 40.85 32,204.15
Materials               ‐
Ø12mm RSB Grade40 ‐ 6.0m Length           613.99  kgs 
Ø10mm RSB Grade40 ‐ 7.5m Length           174.33  kgs 
Tie Wire # 16            11.82  kgs 
                 ‐   
BB430 SUSPENDED SLAB ‐ Concreting works 5.30 m3 4,312.50 22,864.88 401.63 2,129.44 4,714.13 24,994.31
Materials               ‐
3000 psi @ 28 days              5.30  m3 
Equipment                  ‐   
Pumpcrete              5.30  m3 
                 ‐   
BB500 RAMP               ‐            7,045.31              908.33                 7,953.64
BB520 RAMP ‐ Rebar works 67.76 kgs 33.97 2,301.56 6.89 466.53 40.85 2,768.10
Materials               ‐
Ø10mm RSB Grade40 ‐ 9.0m Length             67.76   kgs 
Tie Wire # 16              1.02  kgs 
                 ‐   
BB530 RAMP ‐ Concreting works 1.10 m3 4,312.50 4,743.75 401.63 441.79 4,714.13 5,185.54
Materials               ‐
3000 psi @ 28 days              1.10  m3 
Equipment                  ‐   
Pumpcrete              1.10  m3 
                 ‐   
BB600 COLUMNS               ‐       524,511.81      167,956.37            692,468.18
BB610 RC Column ‐ Formworks 364.02 sq.m 459.01 167,088.46 286.88 104,430.29 745.88 271,518.74
Materials               ‐
Nail, Common Wire # 2               ‐ kgs 
Nail, Common Wire # 3               ‐ kgs 
Board Phenolic 3/4" x 4' x 8'               ‐ pcs 
                 ‐   
BB620 RC Column ‐ Rebar works 8,124.89 kgs 33.97 275,973.17 6.89 55,940.51 40.85 331,913.67
Materials               ‐
Ø20mm RSB Grade60 ‐ 10.5m Length       1,662.80   kgs 
Ø16mm RSB Grade60 ‐ 7.5m Length       3,311.91   kgs 
Ø12mm RSB Grade40 ‐ 10.5m Length       3,150.18   kgs 
Tie Wire # 16          121.87  kgs 
                 ‐   
BB630 RC Column ‐ Concreting works 18.89 m3 4,312.50 81,450.19 401.63 7,585.58 4,714.13 89,035.77
Materials               ‐
3000 psi @ 28 days            18.89  m3 

Page 3 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
Equipment                  ‐   
Pumpcrete            18.89  m3 
                 ‐   
BB700 BEAMS               ‐    1,232,912.35      334,378.92         1,567,291.27
BB710 RC Beam ‐ Formworks 634.52 sq.m 459.01 291,249.83 286.88 182,031.14 745.88 473,280.97
Materials               ‐
Nail, Common Wire # 2               ‐ kgs 
Nail, Common Wire # 3               ‐ kgs 
Board Phenolic 3/4" x 4' x 8'               ‐ pcs 
                 ‐   
BB720 RC Beam ‐ Rebar works 17,370.74 kgs 33.97 590,021.27 6.89 119,598.91 40.85 709,620.17
Materials
Ø25mm RSB Grade60 ‐ 10.5m Length
Ø25mm RSB Grade60 ‐ 7.5m Length
Ø25mm RSB Grade60 ‐ 6.0m Length
Ø20mm RSB Grade60 ‐ 10.5m Length
Ø20mm RSB Grade60 ‐ 9.0m Length
Ø16mm RSB Grade60 ‐ 10.5m Length
    17,370.74   kgs 
Ø16mm RSB Grade60 ‐ 9.0m Length
Ø16mm RSB Grade60 ‐ 7.5m Length
Ø12mm RSB Grade40 ‐ 10.5m Length
Ø12mm RSB Grade40 ‐ 9.0m Length
Ø10mm RSB Grade40 ‐ 9.0m Length
Ø10mm RSB Grade40 ‐ 6.0m Length
Tie Wire # 16          260.56  kgs 

BB730 RC Beam ‐ Concreting works 81.54 m3 4,312.50 351,641.25 401.63 32,748.88 4,714.13 384,390.13

Materials               ‐
3000 psi @ 28 days            81.54  m3 
Equipment                  ‐   
             81.54  m3 
                 ‐   
BB800 STAIRS               ‐          66,839.60         19,933.55               86,773.15
BB810 RC STAIRS ‐ Formworks 44.10 sq.m 459.01 20,241.67 286.88 12,651.04 745.88 32,892.72
Materials               ‐
Nail, Common Wire # 2               ‐ kgs 
Nail, Common Wire # 3               ‐ kgs 
Board Phenolic 3/4" x 4' x 8'               ‐ pcs 
                 ‐   
BB820 RC STAIRS ‐ Rebar works 790.79 kgs 33.97 26,863.93 6.89 5,444.65 40.86 32,308.58
Materials
Ø12mm RSB Grade40 ‐ 9.0m Length
          790.79   kgs 
Ø10mm RSB Grade40 ‐ 6m Length
Tie Wire # 16            11.86  kgs 

BB830 RC STAIRS ‐ Concreting works 4.58 m3 4,312.50 19,734.00 401.63 1,837.86 4,714.13 21,571.86

Page 4 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
Materials               ‐
3000 psi @ 28 days              4.58  m3 
Equipment                  ‐   
Pumpcrete              4.58  m3 
                 ‐   
BB900 WALLS               ‐       662,337.22      156,472.56            818,809.79
BB910 CHB Walls  616.52 m2 949.42 585,339.06 206.55 127,344.17 1,155.97 712,683.23
6"Thick Concrete Hollow Blocks 477.02 m2          975.39       465,275.94       206.55        98,529.02      1,181.94             563,804.97
4"Thick Concrete Hollow Blocks 139.51 m2          860.63       120,063.11       206.55        28,815.15      1,067.19             148,878.26
                 ‐   
BB920 Lintel Beams & Stiffener Columns 116.88 l.m. 658.81 76,998.16 249.23 29,128.39 908.03 106,126.56
Concrete 3,000psi (Job Mixed)              5.26  m3         5,175.00            27,217.27      1,035.00             5,443.45        6,210.00                32,660.72
Rebars          517.90  kgs              33.97            17,593.56              6.89             3,567.55              40.86                21,161.11
Formworks            70.13  m2            459.00            32,187.34          286.88           20,117.39            745.88                52,304.73
                 ‐   
BB1000 ROOFING               ‐       974,931.39      426,532.48         1,401,463.87
BB1110 Roof Framing   17,700.08 kgs. 55.08 974,931.39          24.10      426,532.48 79.18 1,401,463.87
Materials                  ‐   
LC 175 x 50 x 20 x 3mm thk x 6m           154.00   pcs 
LC 125 x 50 x 20 x 3mm thk x 6m               9.90   pcs 
RT ‐ 1 (S7 X 20) x 6m               2.20   pcs 
RT ‐ 2 (S8 X 23) x 6m             39.60   pcs 
RG ‐ 1 (S7 X 15.3) x 6m               4.40   pcs 
SC ‐ 1 (S7 X 20) x 6m               1.10   pcs 
SC ‐ 2 (S8 X 23) x 6m               2.20   pcs 
10mm thk sagrod x 6m             15.40   pcs 
12mm Cross Bracing  x 6m             13.20   pcs 
STD Turnbackle             13.20   pcs 
4'x8'x6mm thk Web/Cross bracing/Bracket Plate               1.10   shts 
L50x50x5mmx6m Steel Cleat               2.20   pcs 
12mmx0.30m Anchor Bolt           176.00   pcs 
20mm thk baseplate (0.20x0.20m)             44.00   pcs 

BC000 ARCHITECTURAL WORKS    4,983,004.58   2,178,107.50         7,161,112.34

BC100 Roofing 690,058.64 289,777.22 979,835.86
Main Roofing
Stone Coated Aluminum-Zinc Roofing Sheets, charcoal color(Sable C 309.86 sq.m        1,207.50          374,154.74  517.50 160,352.03 1,725.00 534,506.78
Inner Roofing
6mm thk Polycarbonate bronze 113.10 sq.m.           661.25            74,788.70  264.50 29,915.48 925.75 104,704.18
Fascia Board
Hardiflex Senepa (200mm width x 12mm thk) 222.00 l.m.           224.25            49,783.95  103.50 22,977.21 327.75 72,761.16
Eaves
SCG Smartwood Eaves 75mm x 300mm x 8mm thk eaves liner wood 133.10 sq.m.        1,437.50          191,331.25  575.00 76,532.50 2,012.50 267,863.75

BC200 Floor Finishes 718,996.68 210,672.15 929,668.83

Page 5 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
GROUND FLOOR
Residents' Lounge
300mm x 300mm homogenous tiles with accent 16.14 sq.m.        1,132.75            18,279.19  286.88 4,629.35 1,419.63 22,908.54
600mm x 600mm homogenous tiles with accent 74.75 sq.m.        1,782.50          133,232.96  286.88 21,442.72 2,069.38 154,675.68
Multi Purpose Hall 
600mm x 600mm homogenous tiles with accent 118.43 sq.m.        1,782.50          211,094.35  286.88 33,973.85 2,069.38 245,068.19
Pantry
300mm x 300mm Ceramic Floor Tiles 11.39 sq.m.           580.64              6,610.60  286.88 3,266.11 867.52 9,876.71
Toilet & PWD Toilet
300mm x 600mm Ceramic Floor Tiles 15.92 sq.m.           810.27            12,897.02  286.88 4,566.24 1,097.15 17,463.26
Male & Female Toilet
300mm x 600mm Ceramic Floor Tiles 11.85 sq.m.           810.27              9,599.23  286.88 3,398.65 1,097.15 12,997.88
Storage
Plain Cement Finish 16.56 sq.m.           206.55              3,419.47  172.13 2,849.56 378.68 6,269.04
Stairs
250 x 250mm Ceramic Mariwasa Tiles 7.59 sq.m.           549.70              4,172.22  286.88 2,177.41 836.58 6,349.63
50mm x 50mm Brass Nosing 18.70 l.m.        1,035.00            19,354.50  402.50 7,526.75 1,437.50 26,881.25
600mm x 600mm homogenous tiles with accent 2.81 sq.m        1,782.50              4,999.91  286.88 804.69 2,069.38 5,804.61
50mm x 50mm Metal Nosing 12.10 l.m.           460.00              5,566.00  402.50 4,870.25 862.50 10,436.25

SECOND FLOOR
PPMG Office 
600mm x 600mm Ceramic homogenous tiles 102.47 sq.m.           687.36            70,430.38  286.88 29,394.98 974.24 99,825.36
Function Room
600mm x 600mm Ceramic homogenous tiles 42.01 sq.m.           687.36            28,875.32  286.88 12,051.47 974.24 40,926.79
Meeting Room
600mm x 600mm Ceramic homogenous tiles 12.71 sq.m.           687.36              8,732.91  286.88 3,644.79 974.24 12,377.70
Pantry
600mm x 600mm Ceramic homogenous tiles 9.59 sq.m.           687.36              6,593.16  286.88 2,751.74 974.24 9,344.90
Hallway
600mm x 600mm Ceramic homogenous tiles 59.74 sq.m.           687.36            41,063.59  286.88 17,138.39 974.24 58,201.99
Color Seal Cementitious waterproofing at Hallway 59.74 sq.m.           539.33            32,220.18  172.13 10,283.04 711.46 42,503.22
Terrace
Plain Cement Finish 27.62 sq.m.           206.55              5,705.75  172.13 4,754.79 378.68 10,460.54
Color Seal Cementitious waterproofing at Terrace 27.62 sq.m.           539.33            14,898.35  172.13 4,754.79 711.46 19,653.14
Toilet
300mm x 300mm Ceramic Floor Tiles 2.34 sq.m.           580.64              1,357.25  286.88 670.58 867.52 2,027.83
Color Seal Cementitious waterproofing at Toilet 3.64 sq.m.           539.33              1,960.74  172.13 625.77 711.46 2,586.51
Storage A
300mm x 300mm Ceramic Floor Tiles 2.34 sq.m.           580.64              1,357.25  286.88 670.58 867.52 2,027.83
Storage B
Plain Cement Finish 8.47 sq.m.           206.55              1,749.50  172.13 1,457.92 378.68 3,207.41
Storage C
Plain Cement Finish 3.41 sq.m.           206.55                 704.91  172.13 587.43 378.68 1,292.34
Plant Boxes
Color Seal Cementitious waterproofing at Plant Boxes 59.20 sq.m.           539.33            31,929.48  172.13 10,190.26 711.46 42,119.74

Page 6 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
RC Ledges
Color Seal Cementitious waterproofing at Plant Boxes 4.62 sq.m.           539.33              2,491.71  172.13 795.23 711.46 3,286.94
Stairs
250 x 250mm Ceramic Mariwasa Tiles 6.60 sq.m.           549.70              3,628.02  286.88 1,893.40 836.58 5,521.42
50mm x 50mm Metal Nosing 21.12 l.m.           460.00              9,715.20  402.50 8,500.80 862.50 18,216.00

MEZZANINE FLOOR
PPMG Office 
600mm x 600mm Ceramic homogenous tiles 38.35 sq.m.           687.36            26,357.52  286.88 11,000.63 974.24 37,358.15

BC300 Wall Finishes 684,844.34 369,292.74 1,054,137.07

GROUND FLOOR
Residents' Lounge
Plaster Finish 61.73 sq.m.           206.55            12,750.89           172.13            10,625.74             378.68                  23,376.63 
Wood Stone and Grey Slate Stone Cladding 28.93 sq.m.           918.01            26,558.04           369.50            10,689.61         1,287.51                  37,247.65 
Multi Purpose Hall 
Plaster Finish 92.40 sq.m.           206.55            19,085.44           172.13            15,904.53             378.68                  34,989.97 
Wood Stone and Grey Slate Stone Cladding 8.69 sq.m.           918.01              7,977.51           369.50              3,210.95         1,287.51                  11,188.46 
Pantry
Plaster Finish 36.83 sq.m.           206.55              7,606.91           172.13              6,339.09             378.68                  13,946.00 
Toilet & PWD Toilet
Color Seal Cementitious waterproofing at Toilet 5.09 sq.m.           539.33              2,746.22           172.13                 876.45             711.46                    3,622.67 
Plaster Finish 18.67 sq.m.           206.55              3,855.71           172.13              3,213.09             378.68                    7,068.81 
300mm x 600mm Ceramic Wall Tiles @ 1200mm Ht. 25.47 sq.m.           810.27            20,633.45           286.88              7,305.35         1,097.15                  27,938.80 
6 mm thk. Ficem board 1.05 sq.m.           785.45                 820.80           240.98                 251.82         1,026.43                    1,072.62 
Male & Female Toilet
Color Seal Cementitious waterproofing at Toilet 6.82 sq.m.           539.33              3,678.24           172.13              1,173.91             711.46                    4,852.14 
Plaster Finish 25.01 sq.m.           206.55              5,166.70           172.13              4,305.58             378.68                    9,472.28 
300mm x 600mm Ceramic Wall Tiles @ 1200mm Ht. 34.11 sq.m.           810.27            27,639.02           286.88              9,785.70         1,097.15                  37,424.72 
12mm thk Phenolic Laminated Board Partition w/ doors & accessorie 10.56 sq.m.        5,393.50            56,955.36       2,311.50            24,409.44         7,705.00                  81,364.80 
Storage
Plaster Finish 49.72 sq.m.           206.55            10,269.78           172.13              8,558.15             378.68                  18,827.94 
Stairs
Plaster Finish 9.36 sq.m.           206.55              1,933.54           172.13              1,611.28             378.68                    3,544.82 
Wood Stone and Grey Slate Stone Cladding 9.80 sq.m.           918.01              8,997.42           369.50              3,621.46         1,287.51                  12,618.88 
Exterior
Wood Stone and Grey Slate Stone Cladding 194.79 sq.m.           918.01          178,817.42           369.50            71,974.01         1,287.51               250,791.43 
Plaster Finish 21.85 sq.m.           206.55              4,512.34           172.13              3,760.29             378.68                    8,272.63 
SECOND FLOOR
PPMG Office 
Plaster Finish 102.10 sq.m.           206.55            21,089.41           172.13            17,574.51             378.68                  38,663.91 
Function Room
Plaster Finish 116.83 sq.m.           206.55            24,131.72           172.13            20,109.76             378.68                  44,241.48 
Meeting Room
Plaster Finish 36.10 sq.m.           206.55              7,456.95           172.13              6,214.13             378.68                  13,671.08 
Pantry

Page 7 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
Plaster Finish 37.28 sq.m.           206.55              7,700.07           172.13              6,416.72             378.68                  14,116.79 
Hallway
Color Seal Cementitious waterproofing at Terrace 3.52 sq.m.           539.33              1,898.45           172.13                 605.89             711.46                    2,504.33 
Terrace
Color Seal Cementitious waterproofing at Terrace 4.04 sq.m.           539.33              2,177.28           172.13                 694.88             711.46                    2,872.16 
Toilet
Color Seal Cementitious waterproofing at Toilet 1.94 sq.m.           539.33              1,048.30           172.13                 334.56             711.46                    1,382.86 
Plaster Finish 9.08 sq.m.           206.55              1,874.46           172.13              1,562.05             378.68                    3,436.51 
300mm x 600mm Ceramic Wall Tiles @ 1200mm Ht. 9.72 sq.m.           810.27              7,879.04           286.88              2,789.60         1,097.15                  10,668.64 
Storage A
Plaster Finish 16.58 sq.m.           206.55              3,424.02           172.13              2,853.35             378.68                    6,277.37 
Storage B
Plaster Finish 32.82 sq.m.           206.55              6,779.87           172.13              5,649.90             378.68                  12,429.77 
Storage C
Plaster Finish 25.44 sq.m.           206.55              5,255.31           172.13              4,379.43             378.68                    9,634.74 
Exterior
Wood Stone and Grey Slate Stone Cladding 124.60 sq.m.           918.01          114,380.84           369.50            46,038.29         1,287.51               160,419.13 
Plaster Finish 233.76 sq.m.           206.55            48,284.68           172.13            40,237.23             378.68                  88,521.91 

MEZZANINE FLOOR
PPMG Office 
Plaster Finish 74.15 sq.m.           206.55            15,316.06           172.13            12,763.39             378.68                  28,079.45 
Exterior
Plaster Finish 78.16 sq.m.           206.55            16,143.10           172.13            13,452.58             378.68                  29,595.68 

BC400 Ceiling Finishes 821,521.03 314,647.21 1,136,168.24

GROUND FLOOR
Residents' Lounge
6mm thk Gypsum Board on Metal Furrings 74.12 sq.m.           654.08            48,479.28          240.98          17,860.79           895.06                66,340.07
6mm thk Ficem Board on Metal Furrings 26.35 sq.m.           785.45            20,692.68          240.98            6,348.56        1,026.43                27,041.24
Trellis
50x100mmx3mm thk Tubular 38.68 lm        1,949.25            75,389.19          779.70          30,155.68        2,728.95              105,544.87
100x100mmx3mm thk Tubular 37.40 lm        2,599.00            97,202.60       1,039.60          38,881.04        3,638.60              136,083.64
Multi Purpose Hall 
6mm thk Gypsum Board on Metal Furrings 108.02 sq.m.           654.08            70,653.99          240.98          26,030.42           895.06                96,684.40
6mm thk Ficem Board on Metal Furrings 59.96 sq.m.           785.45            47,096.37          240.98          14,449.27        1,026.43                61,545.63
Trellis
50x100mmx3mm thk Tubular 72.60 lm        1,949.25          141,515.55          779.70          56,606.22        2,728.95              198,121.77
100x100mmx3mm thk Tubular 45.72 lm        2,599.00          118,815.88       1,039.60          47,526.35        3,638.60              166,342.24
Pantry
12mm thk Weatherproof Gypsum Board on metal furrings 11.56 sq.m.           717.20              8,291.50          240.98            2,785.94           958.17                11,077.44
Toilet & PWD Toilet
12mm thk Weatherproof Gypsum Board on metal furrings 8.06 sq.m.           717.20              5,782.75          240.98            1,943.00           958.17                  7,725.75
Male & Female Toilet
12mm thk Weatherproof Gypsum Board on metal furrings 11.66 sq.m.           717.20              8,362.50          240.98            2,809.80           958.17                11,172.30
Storage

Page 8 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
Smooth Concrete Finish 15.73 sq.m.           172.50              2,713.43          138.00            2,170.74           310.50                  4,884.17
Stairs
Smooth Concrete Finish 9.13 sq.m.           172.50              1,574.93          138.00            1,259.94           310.50                  2,834.87

SECOND FLOOR
PPMG Office 
6mm thk Gypsum Board on Metal Furrings 37.05 sq.m.           654.08            24,232.45          240.98            8,927.74           895.06                33,160.19
Function Room
6mm thk Gypsum Board on Metal Furrings 62.11 sq.m.           654.08            40,622.44          240.98          14,966.16           895.06                55,588.61
Trellis
50x100mmx3mm thk Tubular 13.20 lm        1,949.25            25,730.10          779.70          10,292.04        2,728.95                36,022.14
Meeting Room
6mm thk Gypsum Board on Metal Furrings 12.83 sq.m.           654.08              8,389.26          240.98            3,090.78           895.06                11,480.04
Pantry
6mm thk Gypsum Board on Metal Furrings 9.44 sq.m.           654.08              6,173.23          240.98            2,274.35           895.06                  8,447.58
Toilet
12mm thk Weatherproof Gypsum Board on metal furrings 2.34 sq.m.           717.20              1,680.39          240.98                564.61           958.17                  2,245.00
Storage A
6mm thk Gypsum Board on Metal Furrings 2.34 sq.m.           654.08              1,532.52          240.98                564.61           895.06                  2,097.13
Storage B
6mm thk Gypsum Board on Metal Furrings 8.50 sq.m.           654.08              5,561.66          240.98            2,049.03           895.06                  7,610.70
Storage C
6mm thk Gypsum Board on Metal Furrings 3.52 sq.m.           654.08              2,302.37          240.98                848.24           895.06                  3,150.61
Stairs
Smooth Concrete Finish 8.14 sq.m.           172.50              1,404.15          138.00            1,123.32           310.50                  2,527.47

MEZZANINE FLOOR
PPMG Office 
6mm thk Gypsum Board on Metal Furrings 87.64 sq.m.           654.08            57,321.82          240.98          21,118.57           895.06                78,440.39

BC500 Painting Works 410,173.31 296,236.28 706,409.59

Painted Finish
Exterior 496.34 sq.m.           206.55          102,520.61  149.18 74,042.66 355.73 176,563.27
Interior 744.73 sq.m.           206.55          153,826.35  149.18 111,096.81 355.73 264,923.16
Skimcoating
Interior and Exterior 744.73 sq.m.           206.55          153,826.35  149.18 111,096.81 355.73 264,923.16

BC600 Steel Works 638,834.61 287,475.57 926,310.44

Rafters
300mm x 200mm x 3mm Tubular Steel, Painted Finish 3.96 lm           932.46              3,692.54  419.61 1,661.64 1,352.06 5,354.18
150mm x 240mm x 3mm Tubular Steel, Painted Finish 25.70 lm        1,229.78            31,600.46  553.40 14,220.21 1,783.18 45,820.67
75mm x 300mm x 3mm Tubular Steel, Painted Finish 29.96 lm        1,261.17            37,789.60  567.53 17,005.32 1,828.69 54,794.92
3/8" Dia. Expansion Bolt 105.00 pcs             28.75              3,018.75  12.94 1,358.44 41.69 4,377.45
800mm x450mm x6mm thk Base Plate  17.00 pcs           816.50            13,880.50  367.43 6,246.23 1,183.93 20,126.73
Canopy
75mm x 100mm x 3mm Tubular Steel, Painted Finish 133.68 lm           463.83            62,006.63  208.73 27,902.98 672.56 89,909.62

Page 9 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
75mm x 50mm x 3mm Tubular Steel, Painted Finish 86.03 lm           268.33            23,084.99  120.75 10,388.24 389.08 33,473.23
75mm x 75mm x 3mm Tubular Steel, Painted Finish 7.59 lm           459.02              3,483.97  206.56 1,567.79 665.58 5,051.76
75 x 100 x 6mm thk Angle Bar 63.00 pcs           383.91            24,186.23  172.76 10,883.80 556.67 35,070.03
175mm x 175mm x 10mm thk Base Plate  19.00 pcs           106.95              2,032.05  48.13 914.42 155.08 2,946.47
150mm x 150mm x 10mm thk Base Plate  5.00 pcs             80.50                 402.50  36.23 181.13 116.73 583.63
 3/8 Inch Dia. Expansion Bolt 229.00 pcs             28.75              6,583.75  12.94 2,962.69 41.69 9,546.44
Drill Point Screw 94.00 pcs             11.50              1,081.00  5.18 486.45 16.68 1,567.45
Angle Trim End (U‐Clip) 85.67 lm             74.75              6,403.68  33.64 2,881.66 108.39 9,285.34
GI. Ga 26 Flashing 27.37 lm           287.50              7,868.30  129.38 3,540.74 416.88 11,409.04
Stair Railings (Lm = 11.9m)
50mm x 50mm x 3mm Tubular Steel Handrail, Painted Finish 13.09 lm           262.31              3,433.63  118.04 1,545.13 380.35 4,978.77
50mm x 50mm x 3mm Tubular Steel Rail Post, Painted Finish 16.61 lm           262.31              4,356.96  118.04 1,960.63 380.35 6,317.59
50mm x 6mm thk Flat Bar, Painted Finish 83.60 lm           154.06            12,879.05  69.33 5,795.57 223.38 18,674.62
150mm x 150mm x 10mm thk Base Plate 14.00 pcs             80.50              1,127.00  36.23 507.15 116.73 1,634.15
3/8" Dia. Expansion Bolt 57.00 pcs             28.75              1,638.75  12.94 737.44 41.69 2,376.19
Railings with Armor Wood (Lm = 25.42)
Armor Wood 16.50 sqm
50mm x 50mm x 3mm Tubular Steel Handrail, Painted Finish 55.90 lm           216.58            12,107.44  97.46 5,448.35 314.05 17,555.79
50mm x 50mm x 3mm Tubular Steel RailPost, Painted Finish 35.64 lm           216.58              7,719.03  97.46 3,473.56 314.05 11,192.59
25mm x 25mm thk Square Bar, Painted Finish 40.59 lm             33.35              1,353.68  15.01 609.15 48.36 1,962.83
L50mm x 50mm x 6mm Angle Bar, Painted Finish 14.30 lm           161.58              2,310.52  72.71 1,039.74 234.28 3,350.26
150mm x 150mm x 10mm thk Base Plate 30.00 pcs             80.50              2,415.00  36.23 1,086.75 116.73 3,501.75
3/8" Dia. Expansion Bolt 118.00 pcs             28.75              3,392.50  12.94 1,526.63 41.69 4,919.13
Ramp Railing (Lm = 13.5)
40mm Dia. Stainless Steel Handrail 29.70 lm        4,600.00          136,620.00  2,070.00 61,479.00 6,670.00 198,099.00
40mm Dia. Stainless Steel Rail Post 15.84 lm        4,600.00            72,864.00  2,070.00 32,788.80 6,670.00 105,652.80
Balcony Railings (Lm = 14.65)
50mm x 50mm x 2.5mm thk Tubular Steel Painted Finish 5.36 lm           262.31              1,406.63  118.04 632.99 380.35 2,039.62
50mm x 6mm Flat Bar Painted Finish 11.61 lm           154.06              1,787.82  69.33 804.52 223.38 2,592.33
25mm x 6mm thk Flat Bar, Painted Finish 4.29 lm             54.05                 231.87  24.32 104.34 78.37 336.22
75mm x 75mm Tubular Steel 16.50 lm           325.45              5,369.93  146.45 2,416.47 471.90 7,786.39
600mm x 600mm x 6mm thk Baseplate 16.00 pcs           885.50            14,168.00  398.48 6,375.60 1,283.98 20,543.60
3/8" Dia. Expansion Bolt 33.00 pcs             28.75                 948.75  12.94 426.94 41.69 1,375.69
Grills
Window Grills (2 sets)
50mm x 50mm Tubular Steel, Painted Finish 61.16 lm           262.31            16,042.85  118.04 7,219.28 380.35 23,262.14
3/8 inch dia. Expansion Bolt 26.40 lm             28.75                 759.00  12.94 341.55 41.69 1,100.55
Wall Grills (Lm = 38.42)
50mm x 50mm x 3mm Tubular Steel, Painted Finish 191.04 lm           216.58            41,376.62  97.46 18,619.48 314.05 59,996.10
50mm x 6mm Flat Bar Grills 262.08 lm           154.06            40,374.13  69.33 18,168.36 223.38 58,542.49
150mm x 150mm x 10mm thk Base Plate 138.00 pcs             80.50            11,109.00  36.23 4,999.05 116.73 16,108.05
3/8 inch dia. Expansion Bolt 554.00 pcs             28.75            15,927.50  12.94 7,167.38 41.69 23,094.88

BC700 Exterior Finishes 184,351.19 92,175.59 276,526.78

Stone Cladding
Woodstone & Gray Slate Loose 200.82 sq.m.           918.01          184,351.19  459.01 92,175.59 1,377.02 276,526.78

Page 10 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT

BC800 Doors 249,246.75 102,575.64 351,822.39

Door 1
3.15m x 2.15m Sliding Aluminum Door in 6mm thk clear tempered g 2.00 sets     28,575.09            57,150.17  11,133.15 22,266.30 39,708.24 79,416.47
Door 2
0.8m x 2.1m Flush Wood Door in Wood Laminate Finish 5.00 sets        7,591.27            37,956.33  3,416.07 17,080.35 11,007.33 55,036.67
Door 3
Panel Wood Door in Wood Laminate Finish 2.00 sets        8,919.52            17,839.03  4,013.78 8,027.56 12,933.30 25,866.59
Door 4
PVC Door 0.9m x 2.1m 1.00 set        5,755.75              5,755.75  2,590.09 2,590.09 8,345.84 8,345.84
Door 4A
PVC Door 0.8m x 2.1m 2.00 sets        5,882.25            11,764.50  2,647.01 5,294.03 8,529.26 17,058.53
Door 5
PVC Door 0.65m x 2.1m 2.00 sets        5,755.75            11,511.50  2,590.09 5,180.18 8,345.84 16,691.68
Door 9
2.65m x 2.15m Sliding Aluminum Door in 6mm thk clear tempered g 1.00 set     24,776.29            24,776.29  9,653.10 9,653.10 34,429.39 34,429.39
Door 10
3.2m x 2.10m Sliding Aluminum Door in 6mm thk clear tempered gla 2.00 sets     25,754.77            51,509.54  10,034.33 20,068.65 35,789.09 71,578.19
Door 11
1.61m x 2.1m Frameless Glass Panel in 12 mm thk clear tempered gla 1.00 set     25,289.88            25,289.88  9,853.20 9,853.20 35,143.08 35,143.08
Door 12
0.8m x 1.7m Flush Wood Door in Wood Laminate Finish 1.00 set        5,693.77              5,693.77  2,562.19 2,562.19 8,255.96 8,255.96

BC900 Windows 406,139.89 158,236.32 564,376.21

Window 1
4.3m x 1.35m Awning Aluminum in 6mm thk Clear Tempered Glass 1.00 set     37,067.03            37,067.03  14,441.70 14,441.70 51,508.73 51,508.73
Window 2
1.35m x 2.5m Frameless Glass Panel in 12mm thl Clear Tempered 1.00 set     23,510.03            23,510.03  9,159.75 9,159.75 32,669.78 32,669.78
Window 3
1.85m x 1.2m Frameless Glass Panel in 6mm thk Clear Tempered Gla 2.00 sets        8,367.98            16,735.95  3,260.25 6,520.50 11,628.23 23,256.45
Window 4
2m x 1.35m Awning Aluminum Window in 6mm thk Clear Tempered 1.00 set     22,240.22            22,240.22  8,665.02 8,665.02 30,905.24 30,905.24
Window 5
1.35m x 0.7m Awning aluminum Window in 6mm thk Clear tempered 6.00 sets        7,402.78            44,416.68  2,884.20 17,305.20 10,286.98 61,721.88
Window 6
2.65m x 1.4m Awning Aluminum Window in 6mm thk Clear Temper 2.00 set     28,344.86            56,689.71  11,043.45 22,086.90 39,388.31 78,776.61
Window 7
2.0m x 1.4m Awning Aluminum window in 6mm thk Clear Tempered 1.00 set     20,401.92            20,401.92  7,948.80 7,948.80 28,350.72 28,350.72
Window 8
0.7m x 0.7m Awning Glass Window with 6mm thk Clear Glass in 1.00 set        4,064.45              4,064.45  1,583.55 1,583.55 5,648.00 5,648.00
Window 9
5.15m x 0.7m Awning Aluminum Glass in 6mm thk Clear Tempered 2.00 sets     23,031.86            46,063.71  8,973.45 17,946.90 32,005.31 64,010.61
Window 10
1.4m x 1.1m Frameless Glass Panel in 12mm thk Clear tempered Glas 1.00 set     10,980.20            10,980.20  4,278.00 4,278.00 15,258.20 15,258.20
Window 11
2.5m x 1.77m Frameless Glass Panel in 12mm thk Clear Glass Panel ( 2.00 sets     29,646.54            59,293.08  11,550.60 23,101.20 41,197.14 82,394.28

Page 11 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
Window 12
2m x 0.6m Awning Aluminum Window in 6mm thk Clear Tempered 2.00 sets     10,564.02            21,128.03  4,115.85 8,231.70 14,679.87 29,359.73
Window 13
1.35m x 2m Frameless Glass Panel in in 6mm thk Clear Tempered Gl 1.00 sets     14,380.52            14,380.52  5,602.80 5,602.80 19,983.32 19,983.32
Window 14
0.6m x 1.85m Frameless Glass Panel in 6mm thk Clear Tempered Gla 2.00 sets        7,190.26            14,380.52  2,801.40 5,602.80 9,991.66 19,983.32
Window 15
1.35m x 1.35m Awning Aluminum Window in 6mm thk Clear Tempe 1.00 sets     14,787.85            14,787.85  5,761.50 5,761.50 20,549.35 20,549.35

BC1000 Others 178,838.15 57,018.79 235,856.95

Grab Bar
50mmØ Grab Bar 2.75 l.m.           862.50              2,371.88  345.00 948.75 1,207.50 3,320.63
Plant Box
4"CHB 42.88 sq.m.           860.63            36,905.14  206.55 8,857.23 1,067.19 45,762.37
3,000 psi concrete slab (Job‐Mixed) 1.49 cu.m.        5,175.00              7,736.11  1,035.00 1,547.22 6,210.00 9,283.33
Color Seal Cementitious waterproofing  59.34 sq.m.           539.33            32,004.83  172.13 10,214.31 711.46 42,219.13
50x100mm Expanded Polysterene(EPS) 3.19 l.m.           625.60              1,995.66  115.00 366.85 740.60 2,362.51
Plastering 7.99 sq.m.           206.55              1,649.75  172.13 1,374.80 378.68 3,024.55
Garden Soil 5.31 cu.m.           287.50              1,527.49  172.13 914.51 459.63 2,442.00
Kitchen Under Counter cabinet & Drawers
Pantry 1 (3.05mx0.60mx0.90m) 1.00 set     31,625.00            31,625.00  9,487.50 9,487.50 41,112.50 41,112.50
Pantry 2 (2.45mx0.60mx0.90m) 1.00 set     25,300.00            25,300.00  7,590.00 7,590.00 32,890.00 32,890.00
Kitchen Counter Top w/ Splash Board
12mm thk. White Natural Granite Stone 4.54 sq.m.        6,900.00            31,346.70  2,875.00 13,061.13 9,775.00 44,407.83
Toilet Counter Top
12mm thk. White Natural Granite Stone 0.92 sq.m.        6,900.00              6,375.60  2,875.00 2,656.50 9,775.00 9,032.10

BD000 PLUMBING 276,511.54 108,593.60 385,105.14

BD100 Rough-ins Sanitary Supply Lines 72,467.95 27,053.39 99,521.34
PVC Pipe
100mm           25.00 pcs        1,024.89            25,622.25  307.47 7,686.67 1,332.36               33,308.92
75mm             4.00 pcs           527.44              2,109.77  158.23 632.93 685.68                 2,742.70
50mm           44.00 pcs           272.24            11,978.38  81.67 3,593.52 353.91               15,571.90
PVC Wye
100mmØ x 100mmØ           20.00 pcs           170.61              3,412.24  51.18 1,023.67 221.80                 4,435.92
100mmØ x 75mmØ             3.00 pcs           147.92                 443.77  44.38 133.13 192.30                    576.91
100mmØ x 50mmØ           25.00 pcs           141.96              3,548.97  42.59 1,064.69 184.55                 4,613.66
75mmØ x 50mmØ             8.00 pcs             99.63                 797.02  29.89 239.10 129.52                 1,036.12
50mmØ x 50mmØ             8.00 pcs             44.49                 355.95  13.35 106.78 57.84                    462.73
PVC 1/8 Bend
100mm x 45°           34.00 pcs             81.91              2,784.92  24.57 835.48 106.48                 3,620.40
75mm x 45°             6.00 pcs             51.89                 311.34  15.57 93.40 67.46                    404.75
50mm x 45°           39.00 pcs             28.65              1,117.48  8.60 335.24 37.25                 1,452.73
PVC 1/4 Bend
100mm x 90°           21.00 pcs           106.47              2,235.79  31.94 670.74 138.41                 2,906.53
75mm x 90°             7.00 pcs             64.19                 449.34  19.26 134.80 83.45                    584.15

Page 12 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
50mm x 90°           53.00 pcs             35.48              1,880.50  10.64 564.15 46.13                 2,444.65
PVC Tee
100mmØ x 100mmØ             6.00 pcs           192.47              1,154.83  57.74 346.45 250.21                 1,501.28
100mmØ x 50mmØ             7.00 pcs           150.13              1,050.90  45.04 315.27 195.17                 1,366.18
75mmØ x 50mmØ             2.00 pcs           106.47                 212.93  31.94 63.88 138.41                    276.81
50mmØ x 50mmØ           33.00 pcs             50.50              1,666.57  15.15 499.97 65.65                 2,166.54
PVC P‐Trap
50mm           15.00 pcs           130.36              1,955.36  39.11 586.61 169.46                 2,541.97
PVC Clean‐out
  100mm           12.00 pcs             84.62              1,015.41  25.39 304.62 110.00                 1,320.03
75mm             3.00 pcs             50.50                 151.51  15.15 45.45 65.65                    196.96
50mm             6.00 pcs             28.65                 171.92  8.60 51.58 37.25                    223.50
PVC Reducer
  100mm x 75mm             2.00 pcs             67.51                 135.01  20.25 40.50 87.76                    175.51
Solvent Cement 400cc           28.00 cans           188.09              5,266.49  56.43 1,579.95 244.52                 6,846.43
Holiday Epoxy A&B             1.00 gals.        2,639.28              2,639.28  791.78 791.78 3,431.06                 3,431.06
Excavation           13.20 cu.m. 402.50 5,313.00 402.50                 5,313.00

BD200 Rough-ins Water Supply Lines 32,643.43 9,793.03 42,436.46

PPR Pipes PN20
30mm x 4m            14.00 pcs           418.95              5,865.24  125.68 1,759.57 544.63                 7,624.81
25mm x 4m             4.00 pcs           256.70              1,026.79  77.01 308.04 333.71                 1,334.83
20mm x 4m           17.00 pcs           171.69              2,918.75  51.51 875.62 223.20                 3,794.37
PPR Tee Equal
32mm x 30mm              4.00 pcs             39.95                 159.80  11.99 47.94 51.94                    207.75
25mm x 25mm              8.00 pcs             24.66                 197.28  7.40 59.18 32.06                    256.46
20mm x 20mm            31.00 pcs             13.59                 421.18  4.08 126.35 17.66                    547.54
PPR TeeReducer
32mm x 25mm              7.00 pcs             40.70                 284.89  12.21 85.47 52.91                    370.36
32mm x 20mm            17.00 pcs             29.92                 508.69  8.98 152.61 38.90                    661.30
25mm x 20mm              7.00 pcs             24.66                 172.62  7.40 51.79 32.06                    224.41
PPR Reducer
32mm x 25mm              3.00 pcs             14.54                   43.61  4.36 13.08 18.90                       56.69
32mm x 20mm              3.00 pcs             13.09                   39.26  3.93 11.78 17.01                       51.04
25mm x 20mm              8.00 pcs             12.90                 103.22  3.87 30.97 16.77                    134.19
PPR Elbow
32mm x 90°           26.00 pcs             29.01                 754.24  8.70 226.27 37.71                    980.51
25mm x 90°           20.00 pcs             18.95                 378.91  5.68 113.67 24.63                    492.58
20mm x 90°           55.00 pcs             11.60                 638.07  3.48 191.42 15.08                    829.50
PPR Coupling
32mm x 32mm              7.00 pcs             18.13                 126.91  5.44 38.07 23.57                    164.99
25mm x 25mm              7.00 pcs             11.60                   81.21  3.48 24.36 15.08                    105.57
20mm x 20mm            17.00 pcs               7.98                 135.58  2.39 40.67 10.37                    176.25
PPR Elbow Female Adapter
20mmØ x 1/2"           31.00 pcs           102.98              3,192.31  30.89 957.69 133.87                 4,150.01
PPR Tee Female Adapter

Page 13 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
20mmØ x 1/2"           20.00 pcs           168.25              3,364.97  50.47 1,009.49 218.72                 4,374.46
PPR Male Adapter
32mmØ x 1" 2.00 pcs           682.64              1,365.28  204.79 409.58 887.43                 1,774.86
20mmØ x 1/2" 18.00 pcs           165.51              2,979.10  49.65 893.73 215.16                 3,872.84
PPR Gate Valve
32mm 2.00 pcs           514.28              1,028.56  154.28 308.57 668.56                 1,337.13
25mm  2.00 pcs           353.43                 706.87  106.03 212.06 459.46                    918.93
20mm  6.00 pcs           278.16              1,668.94  83.45 500.68 361.60                 2,169.63
Check Valve
25mm  1.00 pcs        1,090.94              1,090.94  327.28 327.28 1,418.22                 1,418.22
Water Meter
32mmØ x 1" 1.00 pcs        3,390.20              3,390.20  1,017.06 1,017.06 4,407.26                 4,407.26

BD300 Toilet Fixtures 107,124.50 21,184.49 128,308.99

4" x 4" SS Floor Drain (Rofen,)             7.00 pcs           489.99              3,429.92  88.90 622.27 578.88                 4,052.19
Lavatory (Counter Round Vessel, American Standard)             1.00 sets        6,325.00              6,325.00  1,265.00 1,265.00 7,590.00                 7,590.00
Lavatory (HCG, Wall Hung)             4.00 sets        2,251.70              9,006.80  450.34 1,801.36 2,702.04               10,808.16
Lavatory Faucet (HCG, LF6002)             5.00 sets        4,566.65            22,833.25  913.33 4,566.65 5,479.98               27,399.90
Water Closet (HCG, Wall Type w/ flush tank & seat cover)             6.00 sets        6,679.20            40,075.20  1,335.84 8,015.04 8,015.04               48,090.24
Urinal             2.00 sets 4,756.40 9,512.80 862.93 1,725.86 5,619.33               11,238.66
Urinal Flush Valve             2.00 sets 3,795.00 7,590.00 759.00 1,518.00 4,554.00                 9,108.00
SS Kitchen Sink Single Bowl (500x500x1700mm)             2.00 sets 2,994.26 5,988.51 598.85 1,197.70 3,593.11                 7,186.21
Kitchen Sink Faucet (Hafele Goose Neck)             2.00 sets 1,181.51 2,363.02 236.30 472.60 1,417.81                 2,835.62

BD400 Others 64,275.65 50,562.70 114,838.35

Septic Tank Cylindrical 1.5 Cu.m             1.00 set 19,550.00 19,550.00 19,550.00               19,550.00
Hangers & Supports             1.00 lot        6,900.00              6,900.00  2,300.00 2,300.00 9,200.00                 9,200.00
Miscellaneous & Consummables             1.00 lot     57,375.65            57,375.65  17,212.70 17,212.70 74,588.35               74,588.35
Testing & Commissioning             1.00 lot 11,500.00 11,500.00 11,500.00               11,500.00

BE000 ELECTRICAL WORKS 690,688.03 188,498.88 879,186.91

BE100 Panel Boards 109,498.40 27,374.60 136,873.00
LP ‐ NEMA ‐ 1 Encl., surface mounted 1.00 set     28,905.25            28,905.25       7,226.31            7,226.31     36,131.56 36,131.56
Main ‐ 70AT, 100AF, 5P, 230V, 10KAIC, Bolt‐on
Branches:
20 ‐ 20AT, 100AF, 2P, Bolt‐on w/ grd. Bus
PP ‐ NEMA ‐ 1 Encl., surface mounted 1.00 set     36,444.65            36,444.65       9,111.16            9,111.16     45,555.81 45,555.81
Main ‐ 150AT, 225AF, 3P, 230V, 22KAIC, Bolt‐on
Branches:
11 ‐ 20AT, 100AF, 2P, Bolt‐on 
8 ‐ 30AT, 100AF, 2P, Bolt‐on 
1 ‐ Space, w/ grd. Bus
MDP ‐ NEMA ‐ 1 Encl., surface mounted 1.00 set     29,980.50            29,980.50       7,495.13            7,495.13     37,475.63 37,475.63
Main ‐ 175AT, 225AF, 3P, 230V, 22KAIC, Bolt‐on

Page 14 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
Branches:
1 ‐ 70AT, 100AF, 3P, 230V
1 ‐ 150AT, 225AF, 3P, 230V
2 ‐ Space, w/ grd. Bus
ECB ‐ NEMA ‐ 3R Encl., surface mounted 1.00 set     14,168.00            14,168.00       3,542.00            3,542.00     17,710.00 17,710.00
Main ‐ 175AT, 225AF, 3P, 230V, 22KAIC, Bolt‐on

BE200 Lighting & Power System 537,521.51 134,380.38 671,901.89

Roughing-Ins
20mmØ PVC Pipe Sch.40            91.00 pc             89.99              8,188.86            22.50            2,047.22           112.48 10,236.08
32mmØ PVC Pipe Sch.40              1.00 pc           178.69                 178.69            44.67                  44.67           223.36 223.36
63mmØ PVC Pipe Sch.40            41.00 pc           397.92            16,314.84            99.48            4,078.71           497.40 20,393.55
20mmØ PVC Pipe Adapter w/ Locknut       1,113.00 pcs.               7.76              8,639.66              1.94            2,159.92               9.70 10,799.58
32mmØ PVC Adapter w/ Locknut              2.00 pcs.             34.50                   69.00              8.63                  17.25             43.13 86.25
63mmØ PVC Adapter w/ Locknut              2.00 pcs.             40.47                   80.94            10.12                  20.23             50.59 101.17
RSC Pipe 50mmØ w/ coupling              2.00 pcs.        1,055.70              2,111.40          263.93                527.85        1,319.63 2,639.25
RSC Elbow 50mmØ x 90°              2.00 pc           180.55                 361.10            45.14                  90.28           225.69 451.38
Locknut & Bushing 50mmØ              3.00 pairs             28.75                   86.25              7.19                  21.56             35.94 107.81
PVC Solvent 400cc            10.00 cans           188.50              1,884.97            47.12                471.24           235.62 2,356.21
Junction Box 4"x4" DT w/ cover          310.00 pcs.             41.64            12,908.87            10.41            3,227.22             52.05 16,136.08
Utility Box 2"x4" DT w/ cover            91.00 pcs.             31.46              2,863.22              7.87                715.81             39.33 3,579.03
G.I. Wire              7.00 kilos             51.34                 359.35            12.83                  89.84             64.17 449.19
Metal Flexible Conduit 1/2"Ø          465.00 l.m.             32.58            15,149.47              8.14            3,787.37             40.72 18,936.83
St. Connector 1/2" Ø          620.00 pcs.             20.70            12,834.00              5.18            3,208.50             25.88 16,042.50
Entrance Cap 2"              1.00 pcs.           135.70                 135.70            33.93                  33.93           169.63 169.63
               ‐
Wires & Cables                ‐
2.0mm2 THHN Wire              3.00 rolls              14.49                   43.47              3.62                  10.87             18.11 54.34
3.5mm2 THHN Wire              9.00 rolls         3,187.80            28,690.20          796.95            7,172.55        3,984.75 35,862.75
5.5mm2 THHN Wire              3.00 rolls         4,878.30            14,634.90       1,219.58            3,658.73        6,097.88 18,293.63
8.0mm2 THHN Wire              9.00 l.m.              50.88                 457.88            12.72                114.47             63.60 572.36
14 mm2 THHN Wire            35.00 l.m.              85.04              2,976.49            21.26                744.12           106.30 3,720.61
22 mm2 THHN Wire          150.00 l.m.            133.40            20,010.00            33.35            5,002.50           166.75 25,012.50
50 mm2 THHN Wire            23.00 l.m.            301.30              6,929.90            75.33            1,732.48           376.63 8,662.38
80 mm2 THHN Wire          438.00 l.m.            460.00          201,480.00          115.00          50,370.00           575.00 251,850.00
Electrical Tape            18.00 rolls             24.15                 434.70              6.04                108.68             30.19 543.38

Wiring Devices
Panasonic
Single Switch w/ Plate            12.00 sets             95.99              1,151.86            24.00                287.96           119.99 1,439.82
Duplex Switch w/ Plate            11.00 sets           152.46              1,677.04            38.11                419.26           190.57 2,096.29
Triplex Switch w/ Plate            15.00 sets           208.93              3,133.91            52.23                783.48           261.16 3,917.39
Duplex Convenience Outlet, 3-Prong Universal w/ Plate            30.00 sets           255.99              7,679.56            64.00            1,919.89           319.98 9,599.45
ACU Outlet w/ Plate              7.00 sets           299.81              2,098.64            74.95                524.66           374.76 2,623.29

Page 15 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
Floor Outlet, Pop-up            10.00 sets        1,771.00            17,710.00          442.75            4,427.50        2,213.75 22,137.50

Lighting Fixtures
5" Horizontal Downlight recessed w/ glass cover, E27, warm white 23            33.00 sets           423.78            13,984.58          105.94            3,496.14           529.72 17,480.72
Dichoric Reflector Halogen 50W warm white              8.00 sets           177.10              1,416.80            44.28                354.20           221.38 1,771.00
6"Ø Black Round Vertical Surface Type w/ glass cover, 50W CFL wa            53.00 sets           645.15            34,192.95          161.29            8,548.24           806.44 42,741.19
4" Vertical Downlight w/ 23W CFL              9.00 sets           309.93              2,789.33            77.48                697.33           387.41 3,486.66
Fluorescent Lamp T5 warm white          118.00 sets           265.65            31,346.70            66.41            7,836.68           332.06 39,183.38
Column Light              8.00 sets        2,719.75            21,758.00          679.94            5,439.50        3,399.69 27,197.50
Pinlight 4"Ø w/ 18W CFL            76.00 sets           246.68            18,747.30            61.67            4,686.83           308.34 23,434.13
Fluorescent Lamp 2x36" w/ diffuser            10.00 sets        1,366.20            13,662.00          341.55            3,415.50        1,707.75 17,077.50
Emergency Light              6.00 sets        1,391.50              8,349.00          347.88            2,087.25        1,739.38 10,436.25

BE300 Telephone System 12,675.62 3,168.91 15,844.53

Roughing-Ins
20mmØ PVC Pipe Sch.40             9.00 pcs             89.99                 809.89            22.50                202.47           112.48 1,012.36
25mmØ PVC Pipe Sch.40           15.00 pcs           136.87              2,053.10            34.22                513.27           171.09 2,566.37
20mmØ PVC Adapter w/ Locknut             7.00 pcs               7.76                   54.34              1.94                  13.58               9.70 67.92
25mmØ PVC Adapter w/ Locknut             9.00 pcs             14.49                 130.41              3.62                  32.60             18.11 163.01
Utility Box 2"x4" DT #16 ga             7.00 pcs             31.46                 220.25              7.87                  55.06             39.33 275.31
Tel. Terminal Cabinet 5"x15"x18" #16 ga. Surface mounted             1.00 sets        3,220.00              3,220.00          805.00                805.00        4,025.00 4,025.00
G.I. Wire #16 ga             4.00 kilos             51.34                 205.34            12.83                  51.34             64.17 256.68
Entrance Cap 3/4"Ø             1.00 pcs          272.55               272.55           68.14                  68.14           340.69 340.69

Cables
Tel. Cable CAT 5e         143.00 lm             35.65              5,097.95              8.91            1,274.49             44.56 6,372.44

Devices
Tel. Outlet Modular w/ Plate             7.00 pcs             87.40                 611.80            21.85                152.95           109.25 764.75

BE400 Others 30,992.50 23,575.00 54,567.50

Hangers & Supports 1.00 lot        8,855.00              8,855.00  3,450.00 3,450.00     12,305.00 12,305.00
Miscellaneous & Consummables 1.00 lot     22,137.50            22,137.50       8,625.00            8,625.00     30,762.50 30,762.50
Testing & Commissioning 1.00 lot   11,500.00          11,500.00     11,500.00 11,500.00

BF000 MECHANICAL WORKS 2,294,639.00 896,520.97 3,194,465.97

BF100 Ceiling Exhaust Fan (CEF) 132,240.00 46,763.37 182,309.37
SIROCCO FAN-Ceiling Cassette Type, 82 CFM, 690RFM, Direct Drive,
2.00 units        9,000.00          18,000.00      3,105.00            6,210.00     12,105.00                24,210.00
16 Motor Rating, 220V, 1Phase, 60Hz
SIROCCO FAN-Ceiling Cassette Type, 100 CFM, 805 RFM, Direct Drive,
2.00 units        9,000.00          18,000.00      3,105.00            6,210.00     12,105.00                24,210.00
29 Motor Rating, 221V, 1Phase, 60Hz
SIROCCO FAN-Ceiling Cassette Type, 241 CFM, 580 RFM, Direct Drive,
1.00 units      14,900.00          14,900.00      5,140.50            5,140.50     20,040.50                20,040.50
48 Motor Rating, 222V, 1Phase, 60Hz
SIROCCO FAN-Ceiling Cassette Type, 371 CFM, 628 RFM, Direct Drive,
1.00 units      20,500.00          20,500.00      7,072.50            7,072.50     27,572.50                27,572.50
98 Motor Rating, 220V, 1Phase, 60Hz

Page 16 of 17
 MATERIAL LABOR TOTAL
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
SIROCCO FAN-Ceiling Cassette Type, 82 CFM, 290 RFM, Direct Drive,
1.00 units        9,000.00            9,000.00      3,105.00            3,105.00     12,105.00                12,105.00
16 Motor Rating, 220V, 1Phase, 60Hz
SIROCCO FAN-Ceiling Cassette Type, 159 CFM, 490 RFM, Direct Drive,
2.00 units      14,900.00          29,800.00      5,140.50          10,281.00     20,040.50                40,081.00
26 Motor Rating, 226V, 1Phase, 60Hz
Ducting System 1.00 Lot      25,346.00          22,040.00      8,744.37            8,744.37     34,090.37 34,090.37

BF200 Direct Expansion Airconditioning Units - Split Inverter Type 358,400.00 123,648.00 482,048.00
3TR Ceiling Mounted Free Blow Inverter (R410A) Model: KV36CM-
ARF21/KV36ODU-ARF21 "KOPPEL Brand" FCU, 220V, 1PH, 60Hz, 4.00 units      89,600.00        358,400.00   30,912.00        123,648.00   120,512.00              482,048.00
4HP, 28CMM

BF300 Direct Expansion Multi-Split (VRF) 1,803,999.00 726,109.60 2,530,108.60

2TR VRF Ceiling Mounted FCU, 220V, 1PH, 60Hz, 5HP, 18CMM 9.00 units      51,175.00        460,575.00   20,597.94        185,381.44     71,772.94              645,956.44
2TR VRF Wall Mounted FCU, 220V, 1PH, 60Hz, 4HP, 18CMM 1.00 units      32,500.00          32,500.00   13,081.25          13,081.25     45,581.25                45,581.25
3TR VRF Ceiling Mounted FCU, 220V, 1PH, 60Hz, 5HP, 18CMM 2.00 units      51,175.00        102,350.00   20,597.94          41,195.88     71,772.94              143,545.88
VRF Multi Split ACCU, KOPPEL Brand, Model: KV1400D-VA2, 220V, 1 6.00 units   189,750.00     1,138,500.00   76,374.38        458,246.25   266,124.38          1,596,746.25
Indoor Branch Kit for Ceiling Mounted/Wall Mounted 1.00 Lot      32,094.00          32,094.00   12,917.84          12,917.84     45,011.84                45,011.84
Ceiling & Wall Mounted Controller 1.00 Lot      37,980.00          37,980.00   15,286.95          15,286.95     53,266.95                53,266.95

GRAND TOTAL AMOUNT 12,658,995.40 4,799,340.97 20,649,350.00

FRANCISCO L. RAMOS
President & Gen. Manager
F.L. RAMOS CONSTRUCTION CO., INC.

Page 17 of 17