PROJECT :

LOCATION:
CONTRACTOR:
SUBJECT:
DATE:
ITEM
NO.
I.

Cost Proposal for Feederline at Clubhouse (Exterior Electrical System only)

DESCRIPTION
CIVIL WORKS
1.0 Excavation Works
from service entrance to ATS (Manual)
from Generator to ATS (Manual)
2.0

3.0

Sand Bedding
from service entrance to ATS
from Generator to ATS
Fabrication & Installation of Pipe Enclosure
3.1 Rebars
from service entrance to ATS
from Generator to ATS
3.2

3.3
4.0

5.0

Concrete
from service entrance to ATS
from Generator to ATS
Formworks

Backfilling
from service entrance to ATS (Manual)
from Generator to ATS (Manual)
Excavation & Fabrication of Electrical Han

QTY

UNIT

MATERIALS

UNIT COST
LABOR

TOTAL
AMOUNT

TOTAL

13.51
22.02

cum
cum

2.25
3.40

cum
cum

###
###
###
-

676.95
80.59

kg
kg

3.70
11.62

cum
cum

125.00

sqm

9.01
13.00

cum
cum

7.00

pcs

SUB - TOTAL OF CIVIL WORKS

II.

ELECTRICAL WORKS
1.0 Main Feederline
(Supply & installation of Conduits and
Accessories From Service Entrance to ATS
(Generator House), From ATS to Generator,
From ATS to DPC, PVC Conduits)
1.1 PVC Conduit
110mm x 3m
25mm x 3m
PVC Long Elbow 90 deg - 110mm
PVC adaptor w/ locknut - 110mm
IMC Conduit - 100mm
IMC Locknut and washing - 100mm
1.2 Wires and Cables
(installation of Wires and Cables, Termination &
Other Wiring Accessories)
250mm2 THHW/THHN
30mm2 THHW/THHN
Wiring Accessories

55.80
24.00
4.00
4.00
1.00
2.00

pcs
pcs
pcs
pcs
pcs
pcs

###
###

670.00
167.50
1.00

lm
lm
lot

###

SUB-TOTAL OF MAIN FEEDERLINE

2.0 Sub-feeder Line
for Pump House
(Supply and installation of Conduits & Accessories)
2.1 PVC Conduit - 90mm x 3m
52.00
PVC Long Elbow 90 deg - 90mm
2.00
PVC adaptor w/ locknut - 90mm
2.00

pcs
pcs
pcs

###

ITEM
NO.

DESCRIPTION

QTY

UNIT

MATERIALS

UNIT COST
LABOR

TOTAL
AMOUNT

TOTAL

2.2 Wires and Cables

###

(installation of Wires and Cables, Termination &

Other Wiring Accessories)
125mm THHW/THHN
22mm2 THHW/THHN
Wiring Accessories
2

###
380.00
95.00
1.00

lm
lm
lot

SUB-TOTAL OF SUB FEEDERLINE

3.0 for Playground

(Supply and installation of Conduits & Accessories)
3.1 PVC Conduit
42.00
PVC Conduit - 40mm x 3m
PVC adaptor w/ locknut - 40mm
2.00

pcs
pcs

lm
lm
lot

###
###
-

3.2 Wires and Cables

(installation of Wires and Cables, Termination &
Other Wiring Accessories)
14mm2 THHW/THHN
8mm2 THHW/THHN
Wiring Accessories

500.00
125.00
1.00

SUB-TOTAL OF PLAYGROUND

###
###

4.0 for LPSP

(Supply and installation of Conduits & Accessories)
4.1 PVC Conduit
40.00
PVC Conduit - 40mm x 3m
PVC adaptor w/ locknut - 40mm
2.00

pcs
pcs

lm
lm
lot

###
###
-

4.2 Wires and Cables

(installation of Wires and Cables, Termination &
Other Wiring Accessories)
14mm2 THHW/THHN
8mm2 THHW/THHN
Wiring Accessories

320.00
80.00
1.00

SUB-TOTAL OF LPSP

###
-

5.0 for LPC

(Supply and installation of Conduits & Accessories)
5.1 PVC Conduit
1.00
PVC Conduit - 50mm x 3m
PVC adaptor w/ locknut - 50mm
2.00

pcs
pcs

lm
lm
lot

###
###
-

5.2 Wires and Cables

(installation of Wires and Cables, Termination &
Other Wiring Accessories)
14mm2 THHW/THHN
8mm2 THHW/THHN
Wiring Accessories

28.00
8.00
1.00

SUB-TOTAL OF LPC

###
-

6.0 for LPP

(Supply and installation of Conduits & Accessories)
6.1 PVC Conduit
1.00
PVC Conduit - 40mm x 3m
PVC adaptor w/ locknut - 40mm
2.00

pcs
pcs

###
###
-

lm
lm
lot

6.2 Wires and Cables

(installation of Wires and Cables, Termination &
Other Wiring Accessories)
8.0mm2 THHW/THHN
5.5mm2 THHW/THHN
Wiring Accessories

28.00
8.00
1.00

ITEM
NO.

DESCRIPTION

QTY

UNIT

MATERIALS

UNIT COST
LABOR

TOTAL
AMOUNT

TOTAL

###

SUB-TOTAL OF LPP

7.0 Dry Type Transformer to Panel DPC

(Supply and installation of Conduits & Accessories)
7.1 PVC Conduit
1.00
PVC Conduit - 65mm x 3m
PVC adaptor w/ locknut - 65mm
2.00

pcs
pcs

lm
lm
lot

###
###
-

7.2 Wires and Cables

(installation of Wires and Cables, Termination &
Other Wiring Accessories)
38mm2 THHW/THHN
14mm2 THHW/THHN
Wiring Accessories

20.00
5.00
1.00

SUB-TOTAL FOR DRY TYPE TRANSFORMER TO PANEL DPC

###
-

8.0 Dry Type Transformer to Panel PPC

(Supply and installation of Conduits & Accessories)
8.1 PVC Conduit
1.00
PVC Conduit - 75mm x 3m
PVC adaptor w/ locknut - 75mm
2.00

###
###
-

pcs
pcs

lm
lm
lot

###
-

pcs

8.2 Wires and Cables

(installation of Wires and Cables, Termination &
Other Wiring Accessories)
8mm2 THHW/THHN
14mm2 THHW/THHN
Wiring Accessories

12.00
4.00
1.00

SUB-TOTAL FOR DRY TYPE TRANSFORMER TO PANEL PPC

9.0 WIRE GUTTER
Wire Gutter-200mm(D) x 400mm(W) x 5000(L)

1.00

SUB-TOTAL OF WIRE GUTTER

10.0 PULL BOX

Pull box - 300mm(D) x 600mm(W) x 600mm(L)

1.00

pcs

SUB-TOTAL OF PULLBOX

11.0 Service Entrance to ATS

(Supply and installation of Conduits & Accessories)
11.1 PVC Conduit
19.00
PVC Conduit - 25mm x 3m

###
###
-

pcs

lm

###
-

1.00

assy.

1.00
1.00
1.00
1.00
1.00

UNIT
assy.
assy.
assy.
assy.

11.2 Wires and Cables

(installation of Wires and Cables, Termination &
Other Wiring Accessories)
30mm2 BCW

56.30

SUB-TOTAL FOR SERVICE ENTRANCE TO ATS

12.0 Panelboards, ECBG, Meter Center
ECB;350AT,4P,400V,60hz in NEMA 1
12.1 (located @ Genset Room), supply and
install
12.2 50KVA dry type transformer (supply and ins
12.3 Panel LPC
12.4 Panel LPP
12.5 Panel DPC
12.6 MCB;350AT,4P,400V, 60hz in NEMA 4X

SUB-TOTAL FOR PANELBOARDS, ECB, METER CENTER

ITEM
NO.

DESCRIPTION
13.0 Grounding System
13.1 200mm x 3m(L)
13.2 Ground Pit

QTY

UNIT

4.00
2.00

pcs
assy.

MATERIALS

UNIT COST
LABOR

TOTAL
AMOUNT

TOTAL
-

SUB-TOTAL FOR GROUNDING SYSTEM

14.0 Solderless Connector
14.1 200mm

6.00

pcs

SUB-TOTAL FOR SOLDERLESS CONNECTOR

15.0 SUBMETER

4.00

pcs

SUB-TOTAL FOR SUBMETER

TESTING AND COMMISSIONING

1.00

LOT

MISCELLANEOUS AND CONSUMABLES

1.00

LOT

TOTAL OF ELECTRICAL WORKS

GRAND TOTAL

ITEM
NO.
I.

DESCRIPTION
SITE
1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0

WORKS
Clearing & Grubbing
Excavation
Backfilling
Well Compacted Granular Fill
Subgrade Preparation
Disposal of Excavated Materials
Gravel Fill ( 75mm thk Gravel Bed)
Sand Bedding ( 50mm thk Compact
Others ( Pls Specify)

UNIT COST

QTY

UNIT

525.00
187.34
150.02
81.19
541.30
31.33
40.60
27.06

sq.m
cu.m
cu.m
cu.m
sq.m
cu.m
cu.m
cu.m

52.00
54.00
50.51
64.71
55.76
6.19
39.22
19.86
5.79

cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m

4,337.50
3,927.50
4,747.50
4,747.50
4,747.50
4,747.50
4,747.50

5.00
2.10
1.62

cu.m
cu.m
cu.m

4,747.50
4,747.50
4,747.50

MATERIAL'
S

500.00

1,062.50
830.00

TOTAL OF SITE WORKS

II.

STRUCTURAL WORKS
1.0 Concreting
1.1 Foundation (3000psi)
1.2 Slab on Fill (2500psi)
1.3 Column (4000psi)
1.4 Beams & Girders (4000psi)
1.5 Slab (4000psi)
1.6 RC Wall (4000 psi)
1.7 Stairs (4000 psi)
1.8 Sidewalk / Curbs (2500psi)
1.9 Ledge (4000 psi)
1.10 RC Parapet (4000 psi)
1.11 Others ( Pls Specify)
1.10 Fence Footing
1.11 Fence Pedestal
1.12 Lintel Beams for Doors

4,747.50
4,747.50

Sub-Total of Concreting
2.0

Rebars
2.1 Foundation
a.
Grade 60
b.
Grade 40
2.2 Slab on Fill

4,034.46
1,476.06

kgs
kgs

41.00
41.00

2.3

2.4

2.5

2.6

2.7

2.8

2.9

2.10

2.11

a.
Grade 60
b.
Grade 40
Column
a.
Grade 60
b.
Grade 40
Beams & Girders
a.
Grade 60
b.
Grade 40
Slab
a.
Grade 60
b.
Grade 40
RC Wall
a.
Grade 60
b.
Grade 40
Stairs
a.
Grade 60
b.
Grade 40
Sidewalk / Curbs
a.
Grade 60
b.
Grade 40
RC Ledge
a.
Grade 60
b.
Grade 40
RC Parapet
a.
Grade 60
b.
Grade 40
Others ( Pls Specify)
Lintel Beam for Doors
b.
Grade 40

2,544.48

kgs
kgs

41.00

###
14,695.83

kgs
kgs

41.00
41.00

8,014.75
6,254.04

kgs
kgs

41.00
41.00

5,980.09

kgs
kgs

41.00

1,205.52

kgs
kgs

41.00

1,990.80
1,096.42

kgs
kgs

41.00
41.00

kgs
kgs

41.00

1,869.12

kgs
kgs

41.00

1,297.22

kgs
kgs

41.00

870.55

kgs

41.00

61.98
23.93
584.64
736.97
485.00
90.77
250.28

300.00
300.00
420.00
420.00
450.00
380.00
450.00

125.79
71.66

sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
sq.m

32.00

sq.m

300.00

Sub-Total of Rebars
3.0

Formworks
3.1 Foundation
3.2 Slab on Fill
3.3 Column
3.4 Beams & Girders
3.5 Slab
3.6 RC Wall
3.7 Stairs
3.8 Sidewalk / Curbs
3.9 RC Ledge
3.10 RC Parapet
3.11 Others ( Pls Specify)
3.10 Fence FTG

450.00
420.00

3.11 Fence Pedestal

3.12 Lintel Beams for Doors

39.00
37.03

sq.m
sq.m

300.00
420.00

Miscellaneous Structural Works

4.1 Vapor Barrier (8 Mil Polythel
277.83
4.2 Soil Poisoning
277.83
4.3 Structural Steel Works
2,000.00
4.4 Others ( Pls Specify)

sq.m
sq.m
kgs

65.00
400.00
135.00

853.87
98.55

sq.m
sq.m

1,150.00
1,050.00

FLOOR FINISHES
2.1 Large Pebble Washout Gray t 125.00
2.2 Medium Pebble Washout Gray 35.00
2.3 Plain Concrete Smooth Finish 120.00
2.4 Cement Sand Screed to Ledg
40.00
2.5 Others ( Pls Specify)

sq.m
sq.m
sq.m
sq.m

1,100.00
1,100.00
180.00
180.00

sq.m
sq.m
sq.m
sq.m
sq.m
sq.m

180.00
180.00
180.00
170.00
160.00
850.00

lm.

300.00

Sub-Total of Formworks
4.0

Sub-Total of Miscellaneous Structural Works

TOTAL OF STRUCTURAL WORKS
III.

ARCHITECTURAL WORKS
1.0 Masonry Works to Exterior Wall
1.1 150mm thk. CHB
1.2 100mm thk. CHB
1.3 Others ( Pls Specify)
Sub-Total of Masonry Works
2.0

Sub- Total of Floor finishes

3.0

WALL FINISHES
3.1 Plastered Cement Finish
a.
Exterior
853.87
3.2 Plastered Cement Finish w/
60.00
3.3 Plastered Finish with 50 x 2
10.80
3.4 Plastered Finish with 50 x 5
30.00
3.5 Plastered Finish with 25 x 2
30.00
3.6 6mm Thk. Fiber Cement Board 85.00
3.7 Groove
a.
25 x 25mm Groove (To 55.00
3.8 Others ( Pls Specify)

Sub- Total of Wall Finishes

4.0

CEILING FINISHES
4.1 Plain Cement Finish (To Carpo 459.50
4.2 Aluminum Composit Panel (6
65.00
4.3 6mm thk. Ficem Board on Met 30.00
4.4 Others ( Pls Specify)

sq.m
sq.m
sq.m

180.00
4,200.00
850.00

sq.m
sq.m
sq.m
lm.

600.00
900.00
260.00
300.00

Sub- Total of Ceiling Finishes

5.0

THERMAL & MOISTURE PROTEC

5.1 Integral Waterproofing (To L
5.2 Ga 24 Pre - Painted Long Sp
5.3 Insulation
5.4 Pre-painted G.I. #16 Roof Gu
5.5 Others ( Pls Specify)

104.27
290.00
290.00
30.30

Sub -Total of Thermal Moisture Protection

6.0

Doors Including Finsh Hardware

6.1 Wood Doors
4mm Thk. Laminated Solid Panel Door using Hardwood; Hinged-in S
6mm Thk. Ordinary Clear Glass Side-lights & Transom Awning Wind
Powder Coated Aluminum Frames (To Foyer)
a.
D-1 - (0.90m
12.00 sets
25,000.00
Glass Side Light (0.46m x 2.55m)
Transom (1.00m x 0.405m)
6.2 Others ( Pls Specify)

Sub -Total of Doors Including Finsh Hardwares

7.0

Aluminum Works
7.1 Aluminum Doors
6mm Thk.Tempered Clear Gla
Aluminum Sliding Panel/Fram
Fixed Transom Windows on P
a.
D-2 (2.00m x 2.10m)
2.00
Transom (2.00m x 0.45m)
7.2 Aluminum Windows
6mm Thk. Ordinary Clear Gla
Powder Coated Aluminum Fr
a.
W-1 (3.55m x 2.55m)
2.00
6mm Thk. Ordinary Clear Gla
Powder Coated Aluminum Fr
a.
W-2 (2.00m x 2.55m)
4.00

sets

23,000.00

sets

41,400.00

sets

23,000.00

b.
W-3 (4.424m x 2.20m
c.
W-4 (1.475m x 2.20m
d.
W-8 (2.622m x 1.40m
e.
W-9 (2.572m x 2.25m
f.
W-10 (2.572m x 1.95
g.
W-11 (2.76m x 2.05m
h.
W-12 (2.15m x 1.45m
i.
W-13a (2.80m x 1.45
j.
W-13b (2.65m x 1.45
6mm Thk. Ordinary Clear Gl
Aluminum Frames
a.
W-5 (2.15m x 2.25m)
b.
W-6a (2.80m x 1.95m
c.
W-6b (2.75m x 1.95m
d.
W-6c (2.65m x 1.95m
e.
W-7 (2.15m x 1.40m)
6mm Thk. Ordinary Clear Gl
Aluminum Frames
a.
W-14 (1.00m x 0.90m
b.
W-15 (1.55m x 0.90m
6mm Thk. Frosted Glass Fix
Aluminum Frames
a.
W-20 (0.50m x 0.70m
6mm Thk. Ordinary Clear G
Aluminum Frames
a.
W-16 (0.50m x 1.075
b.
W-19 (0.50m x 1.40m
c.
W-21 (0.50m x 1.20m
6mm Thk. Ordinary Clear Gl
Powder Coated Aluminum Fr
a.
W-17 (0.50m x 2.25m
b.
W-18 (0.50m x 2.25m
7.3 Others ( Pls Specify )

6.00
6.00
4.00
2.00
2.00
2.00
6.00
2.00
1.00

sets
sets
sets
sets
sets
sets
sets
sets
sets

44,850.00
14,950.00
17,250.00
17,250.00
23,000.00
10,350.00
6,325.00
36,800.00
27,600.00

6.00
4.00
2.00
2.00
3.00

sets
sets
sets
sets
sets

24,150.00
24,150.00
24,150.00
24,150.00
13,800.00

5.00
5.00

sets
sets

4,025.00
6,900.00

4.00

sets

1,725.00

2.00
4.00
2.00

sets
sets
sets

2,875.00
2,760.00
2,875.00

2.00
2.00

sets
sets

5,175.00
5,175.00

pcs.
lm.

8,000.00
2,600.00

sets
sets
sets

30,464.00
8,232.00
3,437.44

Sub -Total of Aluminum Works

8.0

Metal Works
8.1 Ladder Rung
a.
20 Galvanized Iron Ladder5.00
Rung
b.
Pulldown Galvanized
11.30
Tubular Steel Welded to
8.2
Tubular Vertical Support
a.
WACU Screen 1 (1.2
3
b.
WACU Screen 2 (1.6
3
c.
WACU Screen 3 (1.4
3

d.
e.

8.3
8.4

8.5

8.6

8.7
8.8
8.9
8.10
8.1

WACU Screen 4 (2.0

5
WACU Screen 5A (1.
2
WACU Screen 5B (1.
3
WACU Screen 5C (1.
3
50mm x 75mm x 1.2mm Thk. T
a.
(3.47m x 8.558m)
2
Tubular Steel Welded to
Tubular Vertical Support
a.
Metal Screen 1 (3.8
3
b.
Metal Screen 2 (2.3
2
c.
Metal Screen 3 (2.3
2
d.
Metal Screen 4 (2.5
2
50 x 100mm Steel Tubular Fe
a.
Feature Wall 1, (0.5
5.00
b.
Feature Wall 2, (0.5
2.00
Trellis
50 x 50 x 1.2mm
Thk. Tubular Steel
Trellis w/ 50 x 75 x
a.
1.2mm Thk Tubular
Steel Frame
a.1 Trellis 1 (4.00m
1.00
a.2 Trellis 2 (1.923
2.00
a.3 Trellis 3 (4.35
1.00
a.4 Trellis 4 (6.50m
1.00
a.5 Trellis 5 (3.25m
1.00
Canopy
a.
50 x 100mm Tubular
750.00
50 x 10mm Thk. Flat Bar on
4.00
(0.80mL x 1.04mH), (Carport
25 x 50mm x 1.2mm thk & 2 1,780.80
50 x 75mm Thk. Tubular Steel
Others ( Pls Specify )
Polycarbonate Roofing
5.00

sets
sets
sets
sets

4,843.13
3,176.25
2,791.25
3,368.75

sets

103,936.91

sets
sets
sets
sets

24,412.50
16,391.25
11,103.75
17,437.50

sets
sets

4,112.50
4,550.00

sets
sets
sets
sets
sets
sets

38,700.00
18,605.03
51,130.13
51,187.50
25,593.75

kgs.
sets

135.00
8,000.00

kgs

135.00

sets

30,000.00

Sub -Total of Metal Works

9.0

Miscellaneou Architectural Wor

9.1 Wash Area Sink
a.
300 x 300mm Homoge
5.00 sets
1,687.50
b.
Undercounter Cabine
5.00 sets
6,000.00
Cabinet Door (1.125mL x 0.60mW x 0.90mH)
9.2 Others ( Pls Specify )

Sub -Total of Miscellaneous Architectural Works

### Painting Works

10.1 Cement Surface

a.
Exterior
1,020.00
10.2 Ceiling Finish
a.
Ficem Surface
280.86
b.
Plain Cement Surface 459.50
10.3 Fiber Cement Board
30.00
10.4 Metal Surface
a.
Epoxy Painted Galvan
4.00
b.
Pulldown Epoxy Pain
5.70
c.
QDE Roller Finish
c.1 Aircon Screen
25.84
c.2 Metal Screen
130.63
c.3 Feature Wall
8.48
c.4 Trellis
85.73
c.5 Demising Fenc
1.66
c.6 Perimeter Fenc
258.30
10.5 Others ( Pls Specify )

sqm.

250.00

sqm.
sqm.
sqm.

120.00
120.00
120.00

pcs.
lm.

2,152.00
300.00

sqm.
sqm.
sqm.
sqm.
sqm.
sqm.

100.00
100.00
100.00
100.00
100.00
150.00

lm.
lm.

381.00
95.83

pcs

96.95

pcs
pcs

73.60

pcs

897.00

pcs

400.00

pcs

400.00

pcs
pcs

40.71
125.35

Sub -Total of Painting Works

TOTAL OF ARCHITECTURAL WORKS
IV.

PLUMBING/SANITARY WORKS
1.0 SEWER, WASTE & VENT SYSTEM
1.1 PVC PIPES Sleeve
a.
200 mm
600.00
b.
100 mm
400.00
1.2 Other to Complete the Syste
1.7 PVC P-Trap
a.
50 mm
80.00
1.8 Floor Clean-Out
a.
150 mm
b.
100 mm
50.00
1.9 Ceiling Clean-Out
a.
100 mm
20.00
1.10 Floor Drain
a.
100 mm
30.00
1.12 Shower Drain
a.
50 mm
17.00
Other to Complete the Syste
1.14 SANITARY WASTE LINE AND
WYE
50X50
40.00
100X50
75.00

100X75
100X100

20.00
30.00

pcs
pcs

150.65
150.65

TEE
2X2
4X2
4X4

100.00
40.00
20.00

pcs
pcs
pcs

66.70
136.85
162.15

BEND
1/8X50
1/4X50
1/8X75
1/4X75
1/8X100
1/4X100

85.00
100.00
20.00
25.00
70.00
90.00

pcs
pcs
pcs
pcs
pcs
pcs

24.96
31.28
71.88
56.35
71.88
93.84

EXCAVATION
BACKFILLING
HANGER & SUPPORT

100.00
100.00
1.00

L-M
L-M
lot

Sub -Total of Sewer, Waste & Vent System

2.0

DRAINAGE SYSTEM
2.1 PVC PIPES S-1000 ll
a.
100 mm
b.
75 mm
2.2 PVC Wye Tee
a.
100 mm
b.
75 mm
2.3 PVC Wye Reducer
a.
100 mm x 75 mm
2.4 PVC Elbow 90o
a.
100 mm
b.
75 mm
2.5 PVC Elbow 45o
a.
100 mm
b.
75 mm
2.7 Concrete Drain Pipe
a.
250 mm
b.
200 mm
2.8 Drainage Manhole
a.
Area Drain
2.9 Others to Complete the Syst
2.6 Balcony Drain
a.
75 mm

180.00
500.00

lm.
lm.

273.70
205.85

15.00
10.00

pcs
pcs

136.85
67.85

15.00

pcs

136.85

15.00
10.00

pcs
pcs

136.85
67.85

15.00
10.00

pcs
pcs

136.85
67.85

30.00
20.00

lm.
lm.

800.00
600.00

12.00

pcs

12,000.00

30.00

pcs

400.00

2.7 Gutter Drain

a.
75 mm
2.10 Storm Drainage Line (Pvc
PIPE
50mm
200mm
250mm
BEND
1/8X50
1/4X50
1/8X75
1/4X75
1/8X100
1/4X100
WYE
50X50
75X75
100X75
100X100
EXCAVATION
BACKFILLING
HANGER & SUPPORT

30.00

pcs

977.50

50.00
100.00
60.00

lm.
lm.
lm.

97.75
1,014.30
1,715.80

15.00
20.00
40.00
30.00
40.00
40.00

pcs
pcs
pcs
pcs
pcs
pcs

34.50
42.55
56.35
67.85
83.40
105.34

15.00
15.00
15.00
10.00

pcs
pcs
pcs

63.71
74.75
162.15
162.15

100.00
100.00
1.00

L-M
L-M
lot

Sub -Total of Drainage System

3.0

HANGERS & SUPPORTS

1.00

lot

20,000.00

4.0

MISCELLANEOUS AND CONSU

1.00

lot

20,000.00

5.0

TESTING AND COMMISSIONING 1.00

lot

TOTAL OF PLUMBING WORKS

VI.

ELECTRICAL & AUXILIARY WORKS

MAIN & SUBMAIN FEEDERS
1.0 Supply & Installation of Condui
1.1 Conduits (roughing-ins from
a.
50mm PVC ( Power 150.00
b.
1-25mm PVC ( Tele 280.00
c.
1-25mm PVC ( Catv 240.00
1.2 Power Service Box
5.00
1.3 Fittings & Connectors
1.00

lm
lm
lm
set
lot

180.00
130.00
130.00
2,000.00
3,000.00

1.4 Others (Pls. Specify)

SUB-TOTAL OF MAIN & SUBMAIN FEEDERS

LIGHTING & POWER SYSTEM
1.0 Supply & Installation of Condui
1.1 Conduits
a.
20mm PVC
2,745.00
b.
25mm PVC
670.00
1.2 Boxes & Pullboxes
a.
Octagonal box
180.00
b.
Utility box
150.00
1.3 Fittings, Connectors & Suppor 1.00
1.4 Others (Pls. Specify)

lm
lm

82.80
125.35

pcs
pcs
lot

60.00
50.00
8,000.00

lm
pcs
lot

125.35
50.00
10,000.00

lm
pcs
lot

125.35
50.00
10,000.00

lm
pcs

80.50
1,000.00

SUB-TOTAL OF LIGHTING & POWER SYSTEM

TELEPHONE
SupplySYSTEM
& Installation of
1.0 Conduits, Boxes, Fittings,
Connectors
Supports
1.1 25mm &
PVC
280.00
1.2 Utility Box
130.00
1.3 Fittings, Connectors & Suppor 1.00
1.4 Others (Pls. Specify)

SUB-TOTAL OF TELEPHONE SYSTEM

CATV SYSTEM
1.0 Supply & Installation of Condui
1.1 25mm PVC
220.00
1.2 Utility Box
175.00
1.3 Fittings, Connectors & Suppor 1.00
1.4 Others (Pls. Specify)

SUB-TOTAL OF CATV SYSTEM

POWER
& AUXILIARY
GROUNDING
SY
Conduits,
Ground
Wire,
1.0 Ground Rod, Ground Well,
connectors,
Hanger/Supports
1.1 20mm
PVC incl. fittings
1.2 Ground Well
1.3 Others (Pls. Specify)

250.00
10.00

SUB-TOTAL OF POWER & AUXILIARY GROUNDING SYSTEM

TOTAL OF ELECTRICAL & AUXILIARY WORKS

VII.

PRELIMINARIES
1.0 Permit
1.1 Building Permit
1.2 Occupancy Permit
1.3 MEPF PERMIT
1.4 CEI & FSIC
2.0 Temporary Facilities
3.0 Bonds & Insurances
3.1 Surety Bond for Downpayme
3.2 Performance Bond
3.3 Contractor's All Risk Insuran
3.4 Guaranty Bond
3.5 Contractor's Employees Acci
4.0 Mobilization/Demobilization
5.0 Temporary Fence
6.0 As-Built Plan
7.0 Safety Requirements
8.0 Site Mangement & Support Staff

1.00
1.00
1.00
1.00
1.00

lot
lot
lot
lot
lot

osm
163,749.61
osm
130,000.00
120,000.00

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

lot
lot
lot
lot
lot
lot
lot
lot
lot
lot

60,000.00
70,000.00
70,000.00
50,000.00
osm

65.00
80.00
80.00
100.00

lm.
lm.
lm.
lm.

548.63
318.34
222.23
129.20

pcs
pcs
pcs

120.95
74.29
46.49

15.00
35.00
50.00

pcs
pcs
pcs

304.75
219.65
99.04

30.00
40.00
80.00
100.00

pcs
pcs
pcs
pcs

197.80
184.00
89.70
75.00

30.00

pcs
pcs

304.75
219.65

180,000.00
60,000.00
20,000.00

TOTAL OF PRELIMINARIES
GRAND TOTAL AMOUNT
3.0 WATERLINE System
3.1 PPR Pipes
a.
40 mm
b.
32 mm
c.
25 mm
d.
20 mm
3.2 PPR Tee
a.
32 mm
b.
25 mm
c.
20 mm
3.3 PPR Tee Reducer
a.
40 mm x 20 mm
b.
32 mm x 25 mm
c.
25 mm x 20 mm
3.4 PPR Elbow
a.
40 mm
b.
32 mm
c.
25 mm
d.
20 mm
3.5 PPR Coupling Reducer
a.
40 mm x 32mm
b.
25 mm x 20mm

3.6
3.7
3.8
3.9
3.10

3.11
3.12

3.13

c.
32 mm x 25mm
PPR Male Adapter
a.
25 mm
PPR Famale Adapter
a.
25 mm
PPR Transition Elbow
a.
25 mm
PPR Transition Tee
a.
25 mm
Gate Valve
a.
40 mm
b.
25 mm
c.
32 mm
d.
20 mm
Water Meters
a.
40 mm
Hose Bibb
a.
20 mm
Others
HOT AND COLD WATER LINE
ELBOW REDUCER
25X20
32X25
32X20
40X32

10.00

pcs.

99.04

50.00

pcs

293.03

50.00

pcs

255.25

pcs
pcs
5.00

2,875.00

15.00
40.00

pcs
pcs
pcs
pcs

5.00

pcs

1,300.00

10.00

pcs

862.50

40.00
20.00
15.00
10.00

pcs
pcs
pcs
pcs

525.55
770.33
770.33
1,052.25

TEE PLAIN
20X20
25X25
25X20
25X25

80.00
30.00
10.00
10.00

pcs
pcs
pcs
pcs

200.00
220.00
230.00
240.00

THREADED TEE
20X20

70.00

pcs

413.32

THREADED ELBOW
20X90

70.00

pcs

312.98

MALE ADAPTER
32X32
40X40

35.00
15.00

pcs
pcs

755.11
46.00

TEE FEMALE ADAPTER

32 mm
40 mm

10.00
10.00

pcs
pcs

437.36
51.75

1,500.00
437.00

END CAP
20 mm
25 mm
32 mm
40 mm

80.00
15.00
10.00
5.00

pcs
pcs
pcs
pcs

41.78
57.66
76.06
138.00

COUPLING
20 mm
25 mm
32 mm
40 mm

75.00
50.00
40.00
20.00

pcs
pcs
pcs
pcs

13.80
17.25
60.71
29.90

5.00

pcs

977.50

100.00
100.00
1.00

L-M
L-M
lot

5,000.00

CHECK VALVE
40 mm
EXCAVATION
BACKFILLING
HANGER AND SUPPORT

Sub -Total of Waterline System

UNIT COST
LABOR

65.00
350.00
300.00
250.00
250.00
500.00
250.00
200.00

TOTAL

65.00
350.00
300.00
750.00
250.00
500.00
1,312.50
1,030.00

TOTAL
AMOUNT

34,125.00
65,569.35
45,005.40
60,893.25
135,324.75
15,664.00
53,288.81
27,871.80

437,742.36

400.00
400.00
562.50
562.50
500.00
562.50
562.50
562.50
562.50

4,737.50
4,327.50
5,310.00
5,310.00
5,247.50
5,310.00
5,310.00
5,310.00
5,310.00

246,350.00
233,685.00
268,208.10
343,610.10
292,600.60
32,868.90
208,258.20
105,456.60
30,744.90

562.50
562.50
562.50

5,310.00
5,310.00
5,310.00

26,550.00
11,151.00
8,602.20
1,808,085.60

6.25
6.25

47.25
47.25

190,628.24
69,743.98

6.25

47.25

120,226.68

6.25
6.25

47.25
47.25

497,603.74
694,377.97

6.25
6.25

47.25
47.25

378,696.82
295,503.39

6.25

47.25

282,559.35

6.25

47.25

56,960.82

6.25
6.25

47.25
47.25

94,065.30
51,805.66

6.25

47.25

6.25

47.25

88,315.92

6.25

47.25

61,293.41

6.25

47.25

41,133.58

2,922,914.84

200.00
200.00
250.00
250.00
280.00
250.00
350.00
350.00
350.00

500.00
500.00
670.00
670.00
730.00
630.00
800.00
800.00
770.00

30,990.00
11,965.00
391,708.80
493,769.90
354,050.00
57,185.10
200,224.00
100,632.00
55,178.20

200.00

500.00

16,000.00

200.00
250.00

500.00
670.00

19,500.00
24,810.10
1,756,013.10

30.00
50.00
40.00

95.00
450.00
175.00

26,393.85
125,023.50
350,000.00

501,417.35
6,988,430.89

280.00
250.00

1,430.00
1,300.00

1,221,034.10
128,115.00

1,349,149.10

300.00
250.00
220.00
250.00

1,400.00
1,350.00
400.00
430.00

175,000.00
47,250.00
48,000.00
17,200.00

287,450.00

180.00
220.00
220.00
220.00
220.00
350.00

360.00
400.00
400.00
390.00
380.00
1,200.00

307,393.20
24,000.00
4,320.00
11,700.00
11,400.00
102,000.00

200.00

500.00

27,500.00

488,313.20

170.00
585.00
280.00

350.00
4,785.00
1,130.00

160,825.00
311,025.00
33,900.00

505,750.00

200.00
150.00
50.00
120.00

800.00
1,050.00
310.00
420.00

83,416.00
304,500.00
89,900.00
12,726.00

490,542.00

Hardwood; Hinged-in Swing Type w/

Transom Awning Window on
3,000.00

28,000.00

336,000.00

336,000.00

23,000.00

46,000.00

41,400.00

82,800.00

23,000.00

92,000.00

44,850.00
14,950.00
17,250.00
17,250.00
23,000.00
10,350.00
6,325.00
36,800.00
27,600.00

269,100.00
89,700.00
69,000.00
34,500.00
46,000.00
20,700.00
37,950.00
73,600.00
27,600.00

24,150.00
24,150.00
24,150.00
24,150.00
13,800.00
-

144,900.00
96,600.00
48,300.00
48,300.00
41,400.00

4,025.00
6,900.00

20,125.00
34,500.00

1,725.00

6,900.00

2,875.00
2,760.00
2,875.00

5,750.00
11,040.00
5,750.00

5,175.00
5,175.00

10,350.00
10,350.00

1,373,215.00

2,000.00
800.00

10,000.00
3,400.00

50,000.00
38,420.00

30,464.00
8,232.00
3,437.44

91,392.00
24,696.00
10,312.31

4,843.13
3,176.25
2,791.25
3,368.75

24,215.63
6,352.50
8,373.75
10,106.25

103,936.91

207,873.82

24,412.50
16,391.25
11,103.75
17,437.50

73,237.50
32,782.50
22,207.50
34,875.00

5,346.25
5,915.00

26,731.25
11,830.00

38,700.00
18,605.03
51,130.13
51,187.50
25,593.75

38,700.00
37,210.05
51,130.13
51,187.50
25,593.75

40.00
2,400.00

175.00
10,400.00

131,250.00
41,600.00

40.00

175.00

311,640.00

6,000.00

36,000.00

180,000.00

1,233.75
1,365.00

1,541,717.43

340.00
1,200.00

2,027.50
7,200.00

10,137.50
36,000.00

46,137.50

110.00

360.00

367,200.00

80.00
80.00
80.00

200.00
200.00
200.00

56,172.00
91,900.00
6,000.00

1,065.60
150.00

3,217.60
450.00

12,870.40
2,565.00

80.00
80.00
80.00
80.00
80.00
112.50

180.00
180.00
180.00
180.00
180.00
262.50

4,651.20
23,513.40
1,526.40
15,431.40
298.80
67,803.75

649,932.35
7,068,206.58

57.15
14.37

438.15
110.20

262,890.00
44,081.57

14.54

111.49

8,918.94

11.04

84.64

4,232.00

134.55

1,031.55

20,631.00

50.00

450.00

13,500.00

50.00

450.00

7,650.00

6.11
18.80

46.82
144.15

1,872.66
10,811.44

22.60
22.60

173.25
173.25

3,464.95
5,197.43

10.01
20.53
24.32

76.71
157.38
186.47
28.70
35.97
82.66
64.80
82.66
107.92
300.00
100.00
15,000.00

7,670.50
6,295.10
3,729.45
2,439.35
3,597.20
1,653.13
1,620.06
5,785.94
9,712.44
30,000.00
10,000.00
15,000.00

3.74
4.69
10.78
8.45
10.78
14.08
300.00
100.00

480,753.15

41.06
30.88

314.76
236.73

56,655.90
118,363.75

20.53
10.18

157.38
78.03

2,360.66
780.28

20.53

157.38

2,360.66

20.53
10.18

157.38
78.03

2,360.66
780.28

20.53
10.18

157.38
78.03

2,360.66
780.28

300.00
300.00

1,100.00
900.00

33,000.00
18,000.00

1,500.00

13,500.00

162,000.00

60.00

460.00

13,800.00

146.63

14.66
152.15
257.37

5.18
6.38
8.45
10.18
12.51
15.80

9.56
11.21
24.32
24.32
300.00
100.00

1,124.13
112.41
1,166.45
1,973.17
39.68
48.93
64.80
78.03
95.91
121.14
73.27
85.96
186.47
186.47

33,723.75
5,620.63
116,644.50
118,390.20
595.13
978.65
2,592.10
2,340.83
3,836.31
4,845.64
1,099.00
1,289.44
2,797.09
1,864.73

300.00
100.00
15,000.00

30,000.00
10,000.00
15,000.00

765,221.10
5,000.00

25,000.00

25,000.00

5,000.00

25,000.00

25,000.00

15,000.00

15,000.00

15,000.00
1,310,974.24

54.00
39.00
39.00
600.00
900.00

234.00
169.00
169.00
2,600.00
3,900.00

35,100.00
47,320.00
40,560.00
13,000.00
3,900.00

139,880.00

24.84
37.61

107.64
162.96

295,471.80
109,179.85

40.00
30.00
2,000.00

100.00
80.00
10,000.00

18,000.00
12,000.00
10,000.00

444,651.65

37.61
30.00
3,000.00

162.96
80.00
13,000.00

45,627.40
10,400.00
13,000.00

69,027.40

37.61
15.00
3,000.00

162.96
65.00
13,000.00

35,850.10
11,375.00
13,000.00

60,225.10

24.15
300.00

104.65
1,300.00

26,162.50
13,000.00

39,162.50
752,946.65

163,749.61
130,000.00
120,000.00
60,000.00
70,000.00
70,000.00
50,000.00
180,000.00
60,000.00
20,000.00
-

163,749.61
130,000.00
120,000.00
60,000.00
70,000.00
70,000.00
50,000.00
180,000.00
60,000.00
20,000.00
-

923,749.61
###

82.29
47.75
33.33
19.38

45.71
32.95
14.86

630.93
366.09
255.56
148.58
152.50
93.67
58.62
350.46
252.60
113.89

41,010.13
29,287.56
20,444.79
14,858.29
5,256.94
8,840.91
5,694.69

29.67
27.60
13.46
11.25

227.47
211.60
103.16
86.25

6,824.10
8,464.00
8,252.40
8,625.00

45.71
32.95

350.46
252.60

7,577.93

31.55
19.38
12.13

14.86

113.89

1,138.94

43.95
38.29

336.99
293.54

16,849.31
14,677.11

431.25

3,306.25

16,531.25

225.00
65.55

1,725.00
502.55

25,875.00
20,102.00

195.00

1,495.00

7,475.00

129.38

991.88

9,918.75

78.83
115.55
115.55
157.84

30.00
33.00
34.50
36.00

604.38
885.88
885.88
1,210.09
230.00
253.00
264.50
276.00

24,175.30
17,717.53
13,288.15
12,100.88
18,400.00
7,590.00
2,645.00
2,760.00

62.00

475.32

33,272.38

46.95

359.93

25,195.21

113.27
6.90

868.38
52.90

30,393.30
793.50

65.60
7.76

502.96
59.51

5,029.60
595.13

6.27
8.65
11.41
20.70

48.05
66.31
87.47
158.70

3,843.71
994.65
874.70
793.50

2.07
2.59
9.11
4.49

15.87
19.84
69.81
34.39

1,190.25
991.88
2,792.59
687.70

146.63

1,124.13

5,620.63

150.00
75.00
1,000.00

150.00
75.00
6,000.00

15,000.00
7,500.00
6,000.00

GRAND TOTAL

517,949.66
###