AMOUNT

ITEM DESCRIPTION QTY UNIT UNIT COST

PHP
I. Design Phase and Construction Phase 1.00 L/S -

II. General Requirements 1.00 L/S -

III. Civil/Structural Works 1.00 L/S -

IV. Architectural Works 1.00 L/S -

V. Sanitary and Plumbing Works 1.00 L/S -

VI. Electrical Works 1.00 L/S -

VII. Mechanical Works 1.00 L/S -

VIII. Site Development 1.00 L/S -

TOTAL AMOUNT -
BILL OF QUANTITIES
SUB TOTAL TOTAL
ITEM DESCRIPTION QTY UNIT UNIT COST
AMOUNT AMOUNT
I. Design Phase and Construction Phase 1.00 L/S -

II. General Requirements 1.00 L/S - -

A. Mobilization/Demobilization 1.00 lot - ###
B. Provision for Safety & Health 1.00 lot - ###
C. Temporary Facilities for the Engineer 1.00 lot - ###
D. Project Billboard 1.00 lot - ###
E. Temporary Fence 60.00 l.m. - ###

III. Civil/Structural Works 1.00 L/S -

A. Earthworks
1 Excavation 1,500.00 cu.m. - ###
2. Backfill/Compaction 1,419.00 cu.m. - ###
3. Embankment 385.00 cu.m. - ###
4. Gravel Fill 84.00 cu.m. - ###
5. Soil Poisoning 642.00 sq.m. - ###
B. Concrete Works 333.00 cu.m. - ###
C. Reinforcing Steel Bars 39,960.00 kgs - ###
D. Formworks 2,718.00 sq.m. - ###
E. Roofing Works
1. Roof Framing Works 1.00 lot - ###
2. Roofing & Accessories 1.00 lot - ###
F. MASONRY
1. 4" thk. CHB 1,618.00 sq.m. - ###
2. 6" thk. CHB 698.00 sq.m. - ###
3. Plastering 3,999.00 sq.m. - ###

IV. Architectural Works - -

A. Floor Finishes
1. 600 x 600 ceramic tiles 276.00 sq.m. - ###
2. 300 x 300 ceramic Tiles 492.00 sq.m. - ###
3. 200 x 200x Ceramic Tiles 86.00 sq.m. - ###
4. 400 x 400 x 3mm Vinyl Tiles 56.00 sq.m. - ###
6. Stair Nosing
7. Pebble wash out finish
8. Concrete topping 910.00 sq.m. - ###

B. Wall finishes
200 x 200 Ceramic Floor Tiles 274.00 sq.m. - ###
Base board

C. Ceiling finishes
Gypsum Ceiling 668.00 sq.m. - ###
600 x 600 x 12mmAccoustic Ceiling 251.00 sq.m. - ###
6mm thick Fiber Cement Board Ceiling 86.00 sq.m. - ###

D. Granite Countertop

E. Painting
Exterior Paint 606.00 sq.m. - ###
Interior Paint 3,129.00 sq.m. - ###
Ceiling Paint 754.00 sq.m. - ###
Metal Paint

F. Doors & Windows

Doors 1.00 lot - ###
Windows 247.00 sq.ft - ###
Fixed Glass 1,069.00 sq.ft - ###

G. Water Proofing
BILL OF QUANTITIES
SUB TOTAL TOTAL
ITEM DESCRIPTION QTY UNIT UNIT COST
AMOUNT AMOUNT
G. Railing Works
Stair Railing 8.00 l.m
Ramp Railing (exterior of buiding) 22.40 l.m.
Ramp Railing (interior of buiding) 95.00 l.m.
Grab Bar (for handicapped Toilet) 2.00 l.m.

V. Sanitary and Plumbing Works 1.00 L/S - -

A. Cold Water Line Distribution 1.00 lot - ###
Soil, Waste & vent Piping System 1.00 lot - ###
Plumbing Fixtures & Accessories 1.00 lot - ###
Pumps & Equipments 1.00 lot - ###

VI. Electrical Works & Auxillary Works 1.00 L/S - -

Electrical Works
Panel Boards 1.00 lot - ###
Enclosed Circuit Breaker 1.00 lot - ###
Manual Transfer Switch BY OTHERS ###
Transformer & Generator Set 1.00 lot - ###
Wires & Cables 1.00 lot - ###
Raceway & Boxes 1.00 lot - ###
Boxes and Wire Gutter 1.00 lot - ###
Wiring Devices 1.00 lot - ###
Lighting Fixtures 1.00 lot - ###
Grounding and Lightning Protection 1.00 lot - ###
Testing and Commissioning 1.00 lot - ###
Auxillary Works
FDAS System (Simplex) 1.00 lot - ###
Structured Cabling Syxtem 1.00 lot - ###
CCTV SYSTEM (Geovision Brand) 1.00 lot - ###
BGM/PA System 1.00 lot - ###
CATV System (Pansonic Brand) 1.00 lot - ###
Nurse Call System (Aiphone Brand) 1.00 lot - ###
Testing & Commissioning 1.00 lot - ###

VII. Mechanical Works 1.00 L/S - -

Fire Springkler System 1.00 lot - ###

VIII. Site Development 1.00 L/S - -

Storm Drainage Line 1.00 lot - ###

TOTAL AMOUNT -
Project :
Location :

Item
Description Quantity Unit Unit Cost Matls Cost
No.
III. CIVIL/STRUCTURAL WORKS
A. EARTH WORKS
1. Excavation 1,500.00 cu.m.
a. Materials :
NONE -

b. Equipment :
1 Backhoe 5.00 days 14,400.00
1 Payloader 5.00 days 10,000.00
3 Dump Truck 5.00 days 6,400.00

c. Labor
1 Foreman 5.00 days 600.00
2 Operator 5.00 days 450.00
3 Drivers 5.00 days 400.00
8 Laborer 5.00 days 340.00
-

OCM/Profit #REF!
VAT #REF!
W.Tax #REF!
Total Amount
Unit Cost
Equip. Cost Labor Cost Total Amount

estimate

72,000.00
50,000.00
96,000.00

3,000.00
4,500.00
6,000.00
13,600.00
218,000.00 27,100.00 245,100.00

#REF!
#REF!
#REF!
#REF!
#REF!
 Profit VAT W/tax

#REF!
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 804(1)a Embankment from Structure Excavation
Unit of Measurement : m³
Output per hour : 9.84 m³

Designation No. of Person/s No. of Hour/s Hourly Rate

A. Labor
a. Construction Foreman 1 1.00
b. Unskilled Laborer 3 1.00

Sub - Total for A

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate
B. Equipment
a. Plate Compactor (5 hp) 1 0.75
b. Backhoe (0.80 m³) 1 0.75
Minor Tools (10% of Labor Cost)

Sub - Total for B

C. Total (A + B)
D. Output per Hour = 9.84 m³
E. Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost
F. Materials

G. Direct Unit Cost (E + F)

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15%/12%/10%/8% of G
I. Contractor's Profit (CP) 10%/8% of G
J. Value Added Tax (VAT) 5% of (G + H + I)
K. Total Unit Cost (G + H + I + J)
 TAKE NOTE OF THIS ROW PO :)
Kung ang nakuha nyo pong cu.m sa estimate ay 50.
Amount (PhP)
Procedure

1. reference value obtained value

9.84 50
1 Foreman 1 Foreman
Amount (PhP) 3 Laborer 3 Laborer

Get the number of Hours

1 5.08 needed hours for 50cu.m
1 5.08 needed hours for 50cu.m
results in yellow fill, then convert hours to day..d

Amount (PhP)
 needed hours for 50cu.m of work
needed hours for 50cu.m of work
n convert hours to day..depende sa hinihingi ng boq
 Estimate Take-off Sheet

Embankment
W=Width L=Length H=Height V=Volume
Description Quantity
(m) (m) (m) (cu.m.)

Embankment
Grid Line 2-10/ B-D 1.00 30.28 16.18 0.60 293.82
Grid Line 6-10/ D-E 1.00 13.60 4.98 0.60 40.60
Grid Line 1-2/B-E 1.00 2.30 16.18 0.60 22.32
Grid Line 7-10/E 1.00 12.00 1.65 0.60 11.88
Grid Line 1-2/D-E 1.00 2.30 11.20 0.60 15.46
384.07

Footing
F1 36.00 1.50 1.50 0.50
W1 1.00 0.40 137.90 0.35
W2 1.00 0.30 152.90 0.15
W3 1.00 0.30 14.95 0.15

Column
C1 36.00 0.50 0.50 1.2 + 0.60 + 3.20
C2 36.00 0.40 0.40 3.00 2.05

Slab on Fill
Grid Line 2-10/ B-D 1.00 30.28 16.18 0.10
Grid Line 6-10/ D-E 1.00 13.60 4.98 0.10
Grid Line 1-2/B-E 1.00 2.30 16.18 0.10
Grid Line 7-10/E 1.00 12.00 1.65 0.10
Grid Line 1-2/D-E 1.00 2.30 11.20
 CONCRETE FORMS GRAVEL FILL EX
V=Volume TV=Total Vol. A=Area TA= Total Area T=Thickness V=Volume W=Width
(cu.m.) (cu.m.) (sq.m.) (sq.m.) (m) (cu.m.) (m)

0.08 36.73
0.08 5.07
0.08 2.79
0.08 1.48
0.08 1.93

1.13 40.50 0.10 8.10 2.50

19.31 19.31 0.10 5.52 1.40
6.88 6.88 0.10 4.59 1.30
0.67 0.67 0.10 0.45 1.30
66.66

1.25 45.00 6.40 230.40

0.81 29.09 3.28 118.08

48.97 48.97
6.77 6.77
3.72 3.72
1.98 1.98
 EXCAVATION
L=Length H=Heigth V=Volume TV=Total Vol.
(m) (m) (cu.m.) (cu.m.)

2.50 2.30 14.38 517.50

137.90 2.10 405.43 405.43
152.90 1.90 377.66 377.66
14.95 1.90 36.93 36.93
1,337.52 78.16
 Estimate Take-off Sheet

W=Width L=Length H=Height V=Volume

Description Quantity
(m) (m) (m) (cu.m.)

Excavation 1.00 4.80 9.20 3.50 154.56

Backfill
1.00 4.80 9.20 3.50 154.56
1.00 2.80 7.20 3.50 70.56
84.00

Gravel Fill 1.00 2.80 7.20 0.10 2.02

Concrete
Wall 1 2.00 2.80 0.15 3.50 2.94
Wall 2 2.00 7.20 0.15 3.50 7.56
Bottom Slab 1.00 2.80 7.20 0.20 4.03
Top Slab 1.00 2.80 7.20 0.15 3.02
Socalo wall 1.00 20.00 0.15 0.20 0.60
18.16

RSB 18.16 125.00 2,269.50

Formworks
Wall 1 4.00 2.80 3.50
Wall 2 4.00 7.20 3.50
Top Slab 1.00 2.80 7.20

Subwall
Wall 1 1.00 2.80 3.50
Wall 2 1.00 7.20 3.50

Plastering
Wall 1 2.00 2.80 3.50
Wall 2 2.00 7.20 3.50

Waterproof
Wall 1 2.00 2.80 3.50
Wall 2 2.00 7.20 3.50
Bottom Slab 1.00 2.80 7.20
A=Area
sq.m.

39.20
100.80
20.16
160.16

9.80
25.20
35.00

19.60
50.40
70.00

19.60
50.40
20.16
90.16
Project : Design and Construction of San Nicolas Public Market
Location : Angeles City

A B C D E F G H I J K L M
Pay Pay Item Description Unit Quantity Unit Price Mat'l. Cost Equipt. Cost Labor Cost Direct Cost O.C.M. Profit Vat W/Tax Total Amount Unit Cost
Item No. (B x C) (B x C) (B x C) (D+E+F) (G x 5%) (G x 10%) (G+H+I) 8.5%(G+H+I+ J) 2% (G+H+I+J+K) (L/Qty.)

A. PHASE I
I. DESIGN WORKS l.s. 1.00 1,950,000.00 1,950,000.00
1,950,000.00 97,500.00 195,000.00 190,612.50 48,662.25 2,481,774.75 2,481,774.75

II. SITE WORKS and PRELIMINARIES l.s. 1.00 1,975,000.00 1,975,000.00

(Demolition, clearing, Temp. Facilities,
Temp. Fence, Survey works, signs, etc.)
1,975,000.00 98,750.00 197,500.00 193,056.25 49,286.13 2,513,592.38 2,513,592.38

Total Amount for Phase 1 = 4,995,367.13

B. PHASE II
I. CIVIL and STRUCTURAL WORKS
I.1. Structure Excavation cu.m. 13,000.00
a. Materials :
NONE 0.00

b. Equipment :
1 Backhoe w/ breaker days 30.00 7,200.00 216,000.00
1 Payloader days 30.00 6,800.00 204,000.00
3 Dump Truck days 30.00 4,400.00 396,000.00

c. Labor
1 Foreman days 30.00 420.00 12,600.00
2 Operator days 30.00 350.00 21,000.00
3 Drivers days 30.00 300.00 27,000.00
9 Laborer days 30.00 250.00 67,500.00
0.00 816,000.00 128,100.00 944,100.00 47,205.00 94,410.00 92,285.78 23,560.02 1,201,560.79 92.43

I.2. Structural Backfill cu.m. 9,750.00

a. Materials :
NONE

b. Equipment :
1 Backhoe days 21.00 6,400.00 134,400.00
2 Dump Truck days 21.00 4,400.00 184,800.00
1 Payloader days 21.00 6,800.00 142,800.00
1 Water truck days 21.00 2,000.00 42,000.00
4 Walk behind roller days 21.00 500.00 42,000.00

c. Labor
1 Foreman days 21.00 420.00 8,820.00
3 Operator days 21.00 350.00 22,050.00
2 Drivers days 21.00 300.00 12,600.00
8 Laborer days 21.00 250.00 42,000.00
0.00 546,000.00 85,470.00 631,470.00 31,573.50 63,147.00 61,726.19 15,758.33 803,675.03 82.43
 A B C D E F G H I J K L M
Pay Pay Item Description Unit Quantity Unit Price Mat'l. Cost Equipt. Cost Labor Cost Direct Cost O.C.M. Profit Vat W/Tax Total Amount Unit Cost
Item No. (B x C) (D+E+F) (G x 5%) (G x 10%) (G+H+I) 8.5%(G+H+I+ J) 2% (G+H+I+J+K) (L/Qty.)

I.3. Disposal of Surplus Materials (Excavated) cu.m. 3,250.00

a. Materials :
NONE

b. Equipment :
1 Payloader days 14.00 6,800.00 95,200.00
3 Dump Truck days 14.00 4,400.00 184,800.00

c. Labor
1 Foreman days 14.00 420.00 5,880.00
1 Operator days 14.00 350.00 4,900.00
3 Driver days 14.00 300.00 12,600.00
2 Laborer days 14.00 250.00 7,000.00
0.00 280,000.00 30,380.00 310,380.00 15,519.00 31,038.00 30,339.65 7,745.53 395,022.18 121.55

I.4. Gravel Fill cu.m. 1,000.00

a. Materials :
Gravel Fill (Granular) cu.m. 1,100.00 380.00 418,000.00

b. Equipment :
2 Walk Behind Roller days 25.00 600.00 30,000.00

c. Labor
1 Foreman days 25.00 420.00 10,500.00
6 Laborers days 25.00 250.00 37,500.00
418,000.00 30,000.00 48,000.00 496,000.00 24,800.00 49,600.00 48,484.00 12,377.68 631,261.68 631.26

I.5. Soil Poisoning sq.m. 6,500.00

a. Materials :
Dursban gals. 61.00 2,700.00 164,700.00

b. Equipment :
2 Pressurized Sprayer days 5.00 200.00 2,000.00

c. Labor
1 Foreman days 5.00 420.00 2,100.00
2 Laborers days 5.00 250.00 2,500.00
164,700.00 2,000.00 4,600.00 171,300.00 8,565.00 17,130.00 16,744.58 4,274.79 218,014.37 33.54

I.6. Vapor Barrier sq.m. 6,500.00

a. Materials
6 mils Polyethylene Sheets sq.m. 6,747.00 22.00 148,434.00

b. Equipment : None

c. Labor
1 Foreman days 15.00 420.00 6,300.00
4 Laborers days 15.00 250.00 15,000.00
148,434.00 0.00 21,300.00 169,734.00 8,486.70 16,973.40 16,591.50 4,235.71 216,021.31 33.23
 A B C D E F G H I J K L M
Pay Pay Item Description Unit Quantity Unit Price Mat'l. Cost Equipt. Cost Labor Cost Direct Cost O.C.M. Profit Vat W/Tax Total Amount Unit Cost
Item No. (B x C) (D+E+F) (G x 5%) (G x 10%) (G+H+I) 8.5%(G+H+I+ J) 2% (G+H+I+J+K) (L/Qty.)

1.7. PEJ Filler & Sealer l.m. 800.00

a. Materials
12mm x 3' x 10' PEJ pcs. 61.00 1,770.00 107,970.00
Sealer bags 7.00 900.00 6,300.00
b. Equipment : None
c. Labor
1 Foreman days 13.00 420.00 5,460.00
4 Laborers days 13.00 250.00 13,000.00
114,270.00 0.00 18,460.00 132,730.00 6,636.50 13,273.00 12,974.36 3,312.28 168,926.13 211.16

II. CONCRETE WORKS (3500 PSI) cu.m. 4,204.00

a. Materials :
Ready Mix Concrete 3500psi, 28days cu.m. 4,309.00 2,380.00 10,255,420.00
b. Equipment :
1 Pumpcrete cu.m. 4,309.00 200.00 861,800.00
4 Vibrator Engine days 80.00 400.00 128,000.00
c. Labor cu.m. 4,309.00 650.00 2,800,850.00
10,255,420.00 989,800.00 2,800,850.00 14,046,070.00 702,303.50 1,404,607.00 ### 350,519.68 17,876,503.52 4,252.26

III. FORMS and SCAFOLDINGS sq.m. 16,640.00

a. Materials : sq.m. 16,640.00 200.00 3,328,000.00
b. Equipment : sq.m. 16,640.00 35.00 582,400.00
c. Labor sq.m. 16,640.00 180.00 2,995,200.00
3,328,000.00 582,400.00 2,995,200.00 6,905,600.00 345,280.00 690,560.00 675,022.40 172,329.25 8,788,791.65 528.17

IV. REINFORCING STEEL kgs. 463,620.00

a. Materials :
Reinforcing Steel bars kgs. 463,620.00 27.00 12,517,740.00
#16 G.I. Tie Wire rolls 232.00 1,350.00 313,200.00
b. Fabrication : kgs. 463,620.00 3.00 1,390,860.00
c. Installation : kgs. 463,620.00 5.00 2,318,100.00
12,830,940.00 1,390,860.00 2,318,100.00 16,539,900.00 826,995.00 1,653,990.00 ### 412,753.20 21,050,413.43 45.40

V. Masonry Works
V.1 100 mm. Thk. CHB sq.m. 3,200.00
a. Materials :
4" CHB pcs. 41,600.00 5.50 228,800.00
RSB kgs. 12,480.00 27.00 336,960.00
Cement bags 1,997.00 125.00 249,625.00
Sand cu.m. 225.00 160.00 36,000.00
#16 G.I. Tie Wire kgs. 277.00 30.00 8,310.00
Scafoldings lot 1.00 16,500.00 16,500.00
b. Equipment :
2 One Bagger Mixer days 40.00 500.00 40,000.00
 Water Supply cu.m. 180.00 80.00 14,400.00
c. Labor :
1 Foreman days 40.00 420.00 16,800.00
12 Mason days 40.00 280.00 134,400.00
12 Laborer days 40.00 250.00 120,000.00
RSB kgs. 12,480.00 6.00 74,880.00
876,195.00 54,400.00 346,080.00 1,276,675.00 63,833.75 127,667.50 124,794.98 31,859.42 1,624,830.66 507.76

A B C D E F G H I J K L M
Pay Pay Item Description Unit Quantity Unit Price Mat'l. Cost Equipt. Cost Labor Cost Direct Cost O.C.M. Profit Vat W/Tax Total Amount Unit Cost
Item No. (B x C) (D+E+F) (G x 5%) (G x 10%) (G+H+I) 8.5%(G+H+I+ J) 2% (G+H+I+J+K) (L/Qty.)

V.2 150 mm. Thk. CHB sq.m. 3,300.00

a. Materials :
6" CHB pcs. 42,900.00 6.50 278,850.00
RSB kgs. 11,550.00 27.00 311,850.00
Cement bags 3,089.00 125.00 386,125.00
Sand cu.m. 348.00 160.00 55,680.00
#16 G.I. Tie Wire kgs. 257.00 30.00 7,710.00
Scafoldings lot 1.00 27,000.00 27,000.00
b. Equipment :
2 One Bagger Mixer days 40.00 500.00 40,000.00
Water Supply cu.m. 286.00 80.00 22,880.00
c. Labor :
1 Foreman days 40.00 420.00 16,800.00
12 Mason days 40.00 280.00 134,400.00
12 Laborer days 40.00 250.00 120,000.00
RSB kgs. 11,550.00 6.00 69,300.00
1,067,215.00 62,880.00 340,500.00 1,470,595.00 73,529.75 147,059.50 143,750.66 36,698.70 1,871,633.61 567.16

V.3. Lintels/ Stiffeners cu.m. 85.00

a. Materials
Ready Mix Concrete cu.m. 85.00 2,200.00 187,000.00
RSB kgs 7,650.00 27.00 206,550.00
Formworks sq.m. 340.00 200.00 68,000.00
#16 G.I. Tie Wire kgs 170.00 30.00 5,100.00
b. Equipment lot 1.00 27,000.00 27,000.00

c. Labor cu.m. 85.00 970.00 82,450.00

466,650.00 27,000.00 82,450.00 576,100.00 28,805.00 57,610.00 56,313.78 14,376.58 733,205.35 8,625.95

V.4. Concrete Topping sq.m. 14,800.00

a. Materials
Portland Cement bags 7,030.00 125.00 878,750.00
3/8 Gravel cu.m. 703.00 420.00 295,260.00
Washed Sand cu.m. 370.00 160.00 59,200.00

b. Equipment sq.m. 14,800.00 10.00 148,000.00

c. Labor sq.m. 14,800.00 96.00 1,420,800.00

1,233,210.00 148,000.00 1,420,800.00 2,802,010.00 140,100.50 280,201.00 273,896.48 69,924.16 3,566,132.14 240.95

V.5. Cement Plastering (Masonry) sq.m. 9,600.00

a. Materials :
Cement bags 3,744.00 125.00 468,000.00
Sand cu.m. 375.00 160.00 60,000.00
 b. Equipment sq.m. 9,600.00 8.00 76,800.00

c. Labor: sq.m. 9,600.00 115.00 1,104,000.00

528,000.00 76,800.00 1,104,000.00 1,708,800.00 85,440.00 170,880.00 167,035.20 42,643.10 2,174,798.30 226.54

A B C D E F G H I J K L M
Pay Pay Item Description Unit Quantity Unit Price Mat'l. Cost Equipt. Cost Labor Cost Direct Cost O.C.M. Profit Vat W/Tax Total Amount Unit Cost
Item No. (B x C) (D+E+F) (G x 5%) (G x 10%) (G+H+I) 8.5%(G+H+I+ J) 2% (G+H+I+J+K) (L/Qty.)

V.6. Cement Plastering (Concrete) incl. Chipping sq.m. 1,260.00

a. Materials :
Cement bags 492.00 125.00 61,500.00
Sand cu.m. 50.00 160.00 8,000.00

b. Equipment sq.m. 1,260.00 10.00 12,600.00

c. Labor: sq.m. 1,260.00 140.00 176,400.00

69,500.00 12,600.00 176,400.00 258,500.00 12,925.00 25,850.00 25,268.38 6,450.87 328,994.24 261.11

VI. ARCHITECTURAL WORKS

VI.1. 300 x 300 Unglazed Floor Tiles sq.m. 1,030.00
a. Materials
300 x 300 Unglazed Floor Tiles pcs 12,017.00 38.00 456,646.00
Tile grout bags 124.00 250.00 31,000.00
Tilr Adhesive bags 206.00 300.00 61,800.00

b. Equipment sq.m. 1,030.00 10.00 10,300.00

c. Labor sq.m. 1,030.00 200.00 206,000.00

549,446.00 10,300.00 206,000.00 765,746.00 38,287.30 76,574.60 74,851.67 19,109.19 974,568.76 946.18

VI.2. 200 x 200 Ceramic Floor Tiles (Toilets) sq.m. 110.00

a. Materials
200mm x 200mm Ceramic Floor Tiles pcs 2,888.00 18.00 51,984.00
Tile Grout bags 9.00 250.00 2,250.00
Tile Adhesive bags 22.00 300.00 6,600.00

b. Equipment sq.m. 110.00 10.00 1,100.00

c. Labor sq.m. 110.00 220.00 24,200.00

60,834.00 1,100.00 24,200.00 86,134.00 4,306.70 8,613.40 8,419.60 2,149.47 109,623.17 996.57

VI.3. 200 x 200 Ceramic Wall Tiles sq.m 230.00

a. Materials
200 x 200 Ceramic Wall Tiles pcs 6,038.00 18.00 108,684.00
Tile grout bags 18.00 250.00 4,500.00
Tile adhisive bags 46.00 300.00 13,800.00
Tile Trim pcs 156.00 150.00 23,400.00

b. Equipment sq.m. 230.00 10.00 2,300.00

 c. Labor sq.m. 230.00 240.00 55,200.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

VI.4. Stair Nosing l.m. 120.00

a. Materials
Stair Nosing l.m. 120.00 120.00 14,400.00

b. Equipment : None

c. Labor l.m. 120.00 30.00 3,600.00

14,400.00 0.00 3,600.00 18,000.00 900.00 1,800.00 1,759.50 449.19 22,908.69 190.91

A B C D E F G H I J K L M
Pay Pay Item Description Unit Quantity Unit Price Mat'l. Cost Equipt. Cost Labor Cost Direct Cost O.C.M. Profit Vat W/Tax Total Amount Unit Cost
Item No. (B x C) (D+E+F) (G x 5%) (G x 10%) (G+H+I) 8.5%(G+H+I+ J) 2% (G+H+I+J+K) (L/Qty.)

VI.5. Waterproof (Integral w/ Topping) w/ sq.m. 4,300.00

Floor Hardener (Parking)

a. Materials
Waterproofing Compound sq.m. 4,300.00 500.00 2,150,000.00
ABC Floor Hardener bags 720.00 460.00 331,200.00

b. Equipment : None

c. Labor sq.m. 4,300.00 110.00 473,000.00

2,481,200.00 0.00 473,000.00 2,954,200.00 147,710.00 295,420.00 288,773.05 73,722.06 3,759,825.11 874.38

VI.6. 3/4 Aggr. Washout finish sq.m. 4,050.00

a. Materials
3/4" Gravel cu.m. 162.00 600.00 97,200.00
Portland Cement bags 1,620.00 125.00 202,500.00
Washed Sand cu.m. 81.00 160.00 12,960.00
Good Lumber bd.ft. 4,800.00 28.00 134,400.00

b. Equipment sq.m. 4,050.00 20.00 81,000.00

c. Labor sq.m. 4,050.00 240.00 972,000.00

447,060.00 81,000.00 972,000.00 1,500,060.00 75,003.00 150,006.00 146,630.87 37,434.00 1,909,133.86 471.39

VI.7. Broom finish @ R.C. Slab/Ramps sq.m. 4,300.00

a. Materials
Portland Cement bags 516.00 125.00 64,500.00
Washed Sand cu.m. 43.00 160.00 6,880.00

b. Equipment sq.m. 4,300.00 2.00 8,600.00

c. Labor sq.m. 4,300.00 15.00 64,500.00

71,380.00 8,600.00 64,500.00 144,480.00 7,224.00 14,448.00 14,122.92 3,605.50 183,880.42 42.76

VI.8 Pavement Stripping/Marking l.m. 980.00

a. Materials l.m. 980.00 110.00 107,800.00

b. Equipment l.m. 980.00 10.00 9,800.00

 c. Labor l.m. 980.00 30.00 29,400.00
107,800.00 9,800.00 29,400.00 147,000.00 7,350.00 14,700.00 14,369.25 3,668.39 187,087.64 190.91

VI.9 Vehicular Ramp 200x200 Urra Tiles sq.m. 430.00

a. Materials
200mm x 200mm Urra Tiles pcs 11,288.00 16.00 180,608.00
Tile Grout bags 34.00 240.00 8,160.00
Tile Adhesive bags 86.00 280.00 24,080.00

b. Equipment sq.m. 430.00 10.00 4,300.00

c. Labor sq.m. 430.00 200.00 86,000.00

212,848.00 4,300.00 86,000.00 303,148.00 15,157.40 30,314.80 29,632.72 7,565.06 385,817.98 897.25

A B C D E F G H I J K L M
Pay Pay Item Description Unit Quantity Unit Price Mat'l. Cost Equipt. Cost Labor Cost Direct Cost O.C.M. Profit Vat W/Tax Total Amount Unit Cost
Item No. (B x C) (D+E+F) (G x 5%) (G x 10%) (G+H+I) 8.5%(G+H+I+ J) 2% (G+H+I+J+K) (L/Qty.)

VI.10. Drop wall and Canopies sq.m. 1,200.00

including chipping works
a. Materials sq.m. 1,200.00 450.00 540,000.00

b. Equipment sq.m. 1,200.00 15.00 18,000.00

c. Labor sq.m. 1,200.00 230.00 276,000.00

540,000.00 18,000.00 276,000.00 834,000.00 41,700.00 83,400.00 81,523.50 20,812.47 1,061,435.97 884.53

VI.11. Gypsum Ceiling sq.m. 190.00

a. Materials sq.m. 190.00 310.00 58,900.00
Wall angle V - Type 4 pcs. 130.00 26.00 3,380.00
Double Furring Channel 0.4mm x 16' pcs. 76.00 106.00 8,056.00
Carrying Channel 0.8mm x 16' pcs. 40.00 120.00 4,800.00
Suspension Rod #6 kls. 48.00 83.00 3,984.00
Carrying Channel Hanger pcs. 175.00 27.50 4,812.50
Double Furring Clip pcs. 316.00 5.00 1,580.00
Blind Rivets 1/8" x 3/8" pcs. 990.00 0.49 490.05
Steel Angle pcs. 175.00 8.50 1,487.50
Drive Pin 1" pcs. 720.00 5.00 3,600.00
Cartridge 27 cal red pcs. 720.00 5.25 3,780.00
1/2 Reg. Elephant pcs. 77.00 299.00 23,023.00
Screw #6 x 1 pcs. 288.00 0.49 142.56
Profin Compound US 5 gal. pails 3.00 884.00 2,652.00
Mesh Tape 2" x 230' rolls 3.00 251.00 753.00
Gypsum putty ready mix totalcote pails 2.00 0.00 0.00

b. Equipment sq.m. 190.00 50.00 9,500.00

c. Labor sq.m. 190.00 200.00 38,000.00

58,900.00 9,500.00 38,000.00 106,400.00 5,320.00 10,640.00 10,400.60 2,655.21 135,415.81 712.71

VI.12. Rubbed Concrete Finish sq.m. 14,500.00

a. Materials
 Portland Cement bags 870.00 125.00 108,750.00
Washed sand cu.m. 72.00 160.00 11,520.00

b. Equipment
Metal Scafoldings l.s. 1.00 20,000.00 20,000.00

c. Labor sq.m. 14,500.00 15.00 217,500.00

120,270.00 20,000.00 217,500.00 357,770.00 17,888.50 35,777.00 34,972.02 8,928.15 455,335.67 31.40

VII. MISC. METALS l.s. 1.00

a. Materials l.s. 1.00 500,000.00 500,000.00

b. Equipment l.s. 1.00 30,000.00 30,000.00

c. Labor l.s. 500,000.00 0.30 150,000.00

500,000.00 30,000.00 150,000.00 680,000.00 34,000.00 68,000.00 66,470.00 16,969.40 865,439.40 865,439.40

A B C D E F G H I J K L M
Pay Pay Item Description Unit Quantity Unit Price Mat'l. Cost Equipt. Cost Labor Cost Direct Cost O.C.M. Profit Vat W/Tax Total Amount Unit Cost
Item No. (B x C) (D+E+F) (G x 5%) (G x 10%) (G+H+I) 8.5%(G+H+I+ J) 2% (G+H+I+J+K) (L/Qty.)

VIII. PAINTING WORKS

VIII.1. Masonry Surfaces sq.m. 9,684.00

a. Materials sq.m. 9,684.00 70.00 677,880.00

Concrete Neutralizer gals. 78.00 384.00 29,952.00
Concrete Primer/Sealer gals. 485.00 326.40 158,304.00
Flat Latex gals. 969.00 326.40 316,281.60
Acri Color gals. 61.00 384.00 23,424.00
Concrete Putty gals. 484.00 256.80 124,291.20
Consumables(Sanding paper etc.) l.s. 1.00 5,000.00 5,000.00

b. Equipment l.s. 1.00 5,000.00 5,000.00

c. Labor sq.m. 9,684.00 70.00 677,880.00

677,880.00 5,000.00 677,880.00 1,360,760.00 68,038.00 136,076.00 133,014.29 33,957.77 1,731,846.06 178.84

VIII.2. Concrete Surface sq.m. 13,050.00

a. Materials sq.m. 13,050.00 70.00 913,500.00

Concrete Neutralizer gals. 105.00 384.00 40,320.00
Concrete Primer/Sealer gals. 654.00 326.40 213,465.60
Flat Latex gals. 1,306.00 326.40 426,278.40
Acri Color gals. 82.00 384.00 31,488.00
Concrete Putty gals. 653.00 256.80 167,690.40
Consumables(Sanding paper etc.) l.s. 1.00 7,000.00 7,000.00

b. Equipment l.s. 1.00 6,000.00 6,000.00

c. Labor sq.m. 13,050.00 70.00 913,500.00

913,500.00 6,000.00 913,500.00 1,833,000.00 91,650.00 183,300.00 179,175.75 45,742.52 2,332,868.27 178.76

VIII.3 Ceiling Surfaces (Gypsum) sq.m. 190.00

a. Materials sq.m. 190.00 70.00 13,300.00
 b. Equipment l.s. 1.00 1,500.00 1,500.00

c. Labor sq.m. 190.00 75.00 14,250.00

13,300.00 1,500.00 14,250.00 29,050.00 1,452.50 2,905.00 2,839.64 724.94 36,972.08 194.59

VIII.4 Wood Surfaces sq.m. 72.00

a. Materials sq.m. 72.00 70.00 5,040.00

b. Equipment l.s. 1.00 600.00 600.00

c. Labor sq.m. 72.00 75.00 5,400.00

5,040.00 600.00 5,400.00 11,040.00 552.00 1,104.00 1,079.16 275.50 14,050.66 195.15

VIII.5 Metal Surfaces sq.m. 154.00

a. Materials sq.m. 154.00 70.00 10,780.00

b. Equipment l.s. 1.00 1,500.00 1,500.00

c. Labor sq.m. 154.00 70.00 10,780.00

10,780.00 1,500.00 10,780.00 23,060.00 1,153.00 2,306.00 2,254.12 575.46 29,348.58 190.58

A B C D E F G H I J K L M
Pay Pay Item Description Unit Quantity Unit Price Mat'l. Cost Equipt. Cost Labor Cost Direct Cost O.C.M. Profit Vat W/Tax Total Amount Unit Cost
Item No. (B x C) (D+E+F) (G x 5%) (G x 10%) (G+H+I) 8.5%(G+H+I+ J) 2% (G+H+I+J+K) (L/Qty.)

IX. DOORS and WINDOWS

IX.1. Doors l.s. 1.00

a. Materials l.s. 1.00 200,000.00 200,000.00

Flush Core Door/ Hardware 0.80 x 2.10m sets 5.00 3,000.00 15,000.00
Metal Door/ Hardware 0.90 x 2.10m sets 3.00 8,000.00 24,000.00
Metal Door/ Hardware 1.80 x 2.10m sets 2.00 15,000.00 30,000.00

b. Equipment l.s. 1.00 15,000.00 15,000.00

c. Labor l.s. 200,000.00 0.20 40,000.00

200,000.00 15,000.00 40,000.00 255,000.00 12,750.00 25,500.00 24,926.25 6,363.53 324,539.78 324,539.78

IX.2. Windows l.s. 1.00

a. Materials l.s. 1.00 180,000.00 180,000.00
Jalousie window w/ grills sq.m. 16.00 2,500.00 40,000.00
Steel Casement Window sq.m. 5.00 3,000.00 15,000.00
Metal Louver Window sq.m. 13.00 5,500.00 71,500.00

b. Equipment l.s. 1.00 15,000.00 15,000.00

c. Labor l.s. 180,000.00 0.20 36,000.00

180,000.00 15,000.00 36,000.00 231,000.00 11,550.00 23,100.00 22,580.25 5,764.61 293,994.86 293,994.86

X. WATERPROOFING lot 1.00

a. Materials
Liquid membrane water proofing sq.m. 5,500.00 300.00 1,650,000.00

b. Equipment
 c. Labor lot 1,650,000.00 0.15 247,500.00
1,650,000.00 0.00 247,500.00 1,897,500.00 94,875.00 189,750.00 185,480.63 47,352.11 2,414,957.74 2,414,957.74

XI. PLUMBING WORKS l.s. 1.00

a. Materials
Plumbing materials (Pipes & Fittings) lot 1.00 900,000.00 900,000.00
Plumbing Fixtures
Water Closet sets 30.00 6,000.00 180,000.00
Urinals sets 12.00 2,500.00 30,000.00
Counter top lavatory sets 16.00 2,700.00 43,200.00
Wall hang lavatory sets 2.00 2,100.00 4,200.00
Toilet compartment sets 28.00 23,000.00 644,000.00

b. Equipment l.s. 1.00 90,000.00 90,000.00

c. Labor lot 1,801,400.00 0.15 270,210.00

1,801,400.00 90,000.00 270,210.00 2,161,610.00 108,080.50 216,161.00 211,297.38 53,942.98 2,751,091.86 2,751,091.86

A B C D E F G H I J K L M
Pay Pay Item Description Unit Quantity Unit Price Mat'l. Cost Equipt. Cost Labor Cost Direct Cost O.C.M. Profit Vat W/Tax Total Amount Unit Cost
Item No. (B x C) (D+E+F) (G x 5%) (G x 10%) (G+H+I) 8.5%(G+H+I+ J) 2% (G+H+I+J+K) (L/Qty.)

XII. ELECTRICAL WORKS lot 1.00

a. Materials
1. Power & Lightning System l.s. 1.00 3,536,500.00 3,536,500.00
(Conduits, wires, devices, & fixtures)
2. Grounding System l.s. 1.00 321,500.00 321,500.00
Lighting protection system
3. Auxilliary System l.s. 1.00 643,000.00 643,000.00
(FAS, TS, PAS)
4. Power Distribution and Controls l.s. 1.00 1,929,000.00 1,929,000.00

b. Equipment l.s. 1.00 30,000.00 30,000.00

c. Labor lot 6,430,000.00 0.15 964,500.00

6,430,000.00 30,000.00 964,500.00 7,424,500.00 371,225.00 742,450.00 725,744.88 185,278.40 9,449,198.27 9,449,198.27
 0.00

0.00

90.00

80.00
 0.00

650.00

30.00

30.00
 260.00

4,100.00 104.36 17,876,503.52

520.00 19.17

40.00
460.00 40.08

560.00

0.00

200.00 45.51
200.00 18.37

260.00 23.44

950.00

920.00
930.00

200.00

650.00

500.00

45.00
 ###

0.00

650.00
 45.00

150.00

0.00
0.00

0.00

0.00

618,534.63
stimate Take-off Sheet
Company: HCDC Estimator:
Project: ONA Estimate due:
Address: Pampang, Angeles City Drawing reference:
Job : Civil Works/Structural Date:

Embankment
Description Quantity W=Width L=Length H=Height V=Volume
(m) (m) (m) (cu.m.)

Embankment
Grid Line 2-10/ B-D 1.00 30.28 16.18 0.60 293.82
Grid Line 6-10/ D-E 1.00 13.60 4.98 0.60 40.60
Grid Line 1-2/B-E 1.00 2.30 16.18 0.60 22.32
Grid Line 7-10/E 1.00 12.00 1.65 0.60 11.88
Grid Line 1-2/D-E 1.00 2.30 11.20 0.60 15.46
384.07

Footing
F1 1.00 3.00 3.00 0.45
F2 11.00 2.30 2.30 0.35
F3 14.00 1.80 1.80 0.30
F4 8.00 1.50 1.50 0.30
F5 5.00 1.00 1.00 0.25

Column
C1 @ Foun. - 2F 2.00 0.40 0.40 0.85 + 0.60 + 3.20
C1A 2.00 0.40 0.40 0.85 + 0.60 + 3.20
C2 14.00 0.40 0.40 0.85 + 0.60 + 3.20
C3 16.00 0.40 0.30 0.9 + 0.60 + 3.20
C4 1.00 0.20 0.50 0.9 + 0.60 + 3.20
C5 4.00 0.30 0.30 0.95 + 0.60 + 3.20

C1 @ 2F - Roof 2.00 0.30 0.30 3.00

C1A 2.00 0.30 0.30 3.00
C2 14.00 0.30 0.30 3.00
C3 16.00 0.30 0.30 3.00
C4 1.00 0.20 0.50 3.00

Slab on Fill
Grid Line 2-10/ A-C' 1.00 34.58 12.33 0.13
Grid Line 1-2/ A'-D' 1.00 3.93 20.00 0.13
Grid Line 2-6a/C'-D' 1.00 20.00 5.62 0.13
Grid Line 6a-10/C'-E 1.00 14.55 6.47 0.13

Slab on 2F
Grid Line 2-3/ A-B 1.00 4.80 3.81 0.13
Grid Line 2-3/ B-C 1.00 4.80 4.23 0.13
Grid Line 3-4/ A-B 1.00 4.40 4.28 0.13
Grid Line 3-4/ B-C 1.00 4.40 4.23 0.13
 Grid Line 4-5/ A-B 1.00 4.40 4.28 0.13
S1 Grid Line 4-5/ B-C 1.00 4.40 4.23 0.13
Grid Line 5-6/ A-B 1.00 4.40 4.28 0.13
Grid Line 5-6/ B-C 1.00 4.40 4.23 0.13
Grid Line 6-7/ A-B 1.00 4.40 4.28 0.13
Grid Line 6-7/ B-C 1.00 4.40 4.23 0.13
Grid Line 7-8/ A-B 1.00 4.40 4.28 0.13
Grid Line 7-8/ B-C 1.00 4.40 4.23 0.13
Grid Line 9-10/ A-B 1.00 4.30 4.28 0.13
Grid Line 9-10/ B-C 1.00 4.30 4.23 0.13
S2 Grid Line 1-2/ A-E 1.00 3.93 18.97 0.13
Grid Line 2-3/ A-B 1.00 4.40 3.16 0.13
Grid Line 2-3/ C-D' 1.00 2.67 4.98 0.10
Grid Line 3-4/ A-B 1.00 4.40 2.70 0.10
Grid Line 4-5/ A-B 1.00 4.40 2.70 0.10
Grid Line 5-6/ A-B 1.00 4.40 2.70 0.10
Grid Line 6-7/ A-B 1.00 4.40 2.70 0.10
Grid Line 7-8/ A-B 1.00 4.40 2.70 0.10
Grid Line 9-10/ A-B 1.00 4.30 2.70 0.10
Grid Line 8-9/ A-B 1.00 3.30 6.98 0.10
Grid Line 8-9/ B-C 1.00 3.30 4.23 0.10
Grid Line 8-9/ C-D' 1.00 2.75 4.98 0.10
S3 Grid Line 8'-9/ C-D 1.00 4.85 1.13 0.10
CS1 Grid Line B-D' 1.00 1.20 7.11 0.10
Grid Line 2-3 1.00 4.87 1.00 0.10
Grid Line 3-8 1.00 31.87 0.20 0.10
Grid Line 8-9 1.00 3.60 1.20 0.10
Grid Line 9-10 1.00 4.00 0.20 0.10
CS2 Grid Line C-D 1.00 8.73 1.00 0.13
Grid Line 6-8/ C-E 1.00 5.95 8.75 0.13

BEAM @ 2F
B1 Grid Line 1-2 1.00 0.20 4.15 0.40
B2 Grid Line A/ 1-2 1.00 0.20 4.15 0.45
B3 Grid Line A/ 2-3 1.00 0.20 4.87 0.45
B4 Grid Line A/ 3-4 1.00 0.20 4.40 0.45
Grid Line A/ 4-5 1.00 0.20 4.40 0.45
Grid Line A/ 5-6 1.00 0.20 4.40 0.45
Grid Line A/ 6-7 1.00 0.20 4.40 0.45
Grid Line A/ 7-8 1.00 0.20 4.40 0.45
Grid Line A/ 8-9 1.00 0.20 3.60 0.45
B5 Grid Line A/ 9-10 1.00 0.20 4.00 0.45
B6 Grid Line B' 1.00 0.16 1.86 0.40
B7 Grid Line B'/ 2-3 1.00 0.20 4.87 0.45
B8 Grid Line B'/ 3-4 1.00 0.20 4.40 0.40
B9 Grid Line B'/ 4-5 1.00 0.20 4.40 0.40
Grid Line B'/ 5-6 1.00 0.20 4.40 0.40
Grid Line B'/ 6-7 1.00 0.20 4.40 0.40
B10 Grid Line B'/ 7-8 1.00 0.20 4.40 0.50
B11 Grid Line B'/ 8-10 1.00 0.20 7.60 0.50
B12 Grid Line B/ 2-3 1.00 0.20 4.87 0.45
B13 Grid Line B/ 3-4 1.00 0.20 4.40 0.45
Grid Line B/ 4-5 1.00 0.20 4.40 0.45
Grid Line B/ 5-6 1.00 0.20 4.40 0.45
Grid Line B/ 6-7 1.00 0.20 4.40 0.45
B14 Grid Line B/ 7-8 1.00 0.20 4.40 0.50
B15 Grid Line B/ 8-10 1.00 0.20 7.60 0.50
B16 Grid Line C/ 2-3 1.00 0.20 4.87 0.50
B17 Grid Line C/ 3-4 1.00 0.20 4.40 0.50
Grid Line C/ 4-5 1.00 0.20 4.40 0.50
Grid Line C/ 5-6 1.00 0.20 4.40 0.50
Grid Line C/ 6-7 1.00 0.20 4.40 0.50
B18 Grid Line C/ 7-8 1.00 0.20 4.40 0.50
B19 Grid Line C/ 8-10 1.00 0.20 7.60 0.50
B20 Grid Line D'/ 1-2 1.00 0.30 4.15 0.60
B21 Grid Line C/ 8'-10 1.00 0.16 4.85 0.40
B22 Grid Line D'/ 8-8' 1.00 0.20 2.75 0.45
B23 Grid Line D'/ 8'-10 1.00 0.20 4.85 0.45
B24 Grid Line 1/ C-D' 1.00 0.20 5.12 0.50
B25 Grid Line 1/ B-C 1.00 0.20 4.23 0.50
B26 Grid Line 1/ A-B 1.00 0.20 6.97 0.50
B27 Grid Line 1-2 1.00 0.16 2.65 0.40
B28 Grid Line 2/ C-D' 1.00 0.20 5.12 0.50
B29 Grid Line 2/ B-C 1.00 0.20 4.23 0.50
B30 Grid Line 2/ B'-B 1.00 0.20 3.81 0.50
B31 Grid Line 2-3 1.00 0.20 1.01 0.40
B32 Grid Line 2-3/ C-D' 1.00 0.20 5.12 0.40
B33 Grid Line 3/ C-B 1.00 0.30 4.23 0.60
B34 Grid Line 3/ A-B 1.00 0.30 7.12 0.60
B35 Grid Line 4/ C-B 1.00 0.30 4.23 0.60
B36 Grid Line 4/ A-B 1.00 0.30 7.12 0.60
B35 Grid Line 5/ C-B 1.00 0.30 4.23 0.60
B36 Grid Line 5/ A-B 1.00 0.30 7.12 0.60
B35 Grid Line 6/ C-B 1.00 0.30 4.23 0.60
B36 Grid Line 6/ A-B 1.00 0.30 7.12 0.60
B35 Grid Line 7/ C-B 1.00 0.30 4.23 0.60
B36 Grid Line 7/ A-B 1.00 0.30 7.12 0.60
B35 Grid Line 8/ C-B 1.00 0.30 4.23 0.60
B36 Grid Line 8/ A-B 1.00 0.30 7.12 0.60
B37 Grid Line 7 1.00 0.20 8.75 0.50
B38 Grid Line 8/ D'-C 1.00 0.35 5.12 0.60
B39 Grid Line 8/ C-B 1.00 0.35 4.23 0.60
B40 Grid Line 8/ A-B 1.00 0.35 7.12 0.60
B41 Grid Line 8' 1.00 0.20 5.12 0.50
B42 Grid Line 9/ C-B 1.00 0.20 4.23 0.50
B43 Grid Line 9/ A-B 1.00 0.20 7.12 0.50
B44 Grid Line 10/ D'-C 1.00 0.30 5.12 0.60
B45 Grid Line 10/ C-B 1.00 0.30 4.23 0.60
B46 Grid Line 10/ A-B 1.00 0.30 7.12 0.60
CB1 Grid Line D'/ 2-3 1.00 0.30 2.67 0.50
CB2 Grid Line 1 1.00 0.20 2.65 0.45
CB3 Grid Line 2 1.00 0.20 2.65 0.40
CB4 Grid Line 3 1.00 0.20 1.11 0.45

BEAM @ ROOF
RB1 Grid Line 1-2 1.00 0.16 4.15 0.40
RB2 Grid Line A/ 1-2 1.00 0.20 4.15 0.40
RB3 Grid Line A/ 2-3 1.00 0.20 4.80 0.40
Grid Line A/ 3-4 1.00 0.20 4.40 0.40
Grid Line A/ 4-5 1.00 0.20 4.40 0.40
Grid Line A/ 5-6 1.00 0.20 4.40 0.40
Grid Line A/ 6-7 1.00 0.20 4.40 0.40
Grid Line A/ 7-8 1.00 0.20 4.58 0.40
Grid Line A/ 8-9 1.00 0.20 3.30 0.40
RB4 Grid Line A/ 9-10 1.00 0.20 4.46 0.40
RB5 Grid Line B/ 1-2 1.00 0.16 4.15 0.40
RB2 Grid Line B/ 2-3 1.00 0.20 4.80 0.40
RB6 Grid Line B/ 3-4 1.00 0.20 4.40 0.40
Grid Line B/ 4-5 1.00 0.20 4.40 0.40
Grid Line B/ 5-6 1.00 0.20 4.40 0.40
Grid Line B/ 6-7 1.00 0.20 4.40 0.40
Grid Line B/ 7-8 1.00 0.20 4.58 0.40
RB7 Grid Line B/ 8-10 1.00 0.20 7.76 0.40
RB8 Grid Line C/ 1-2 1.00 0.20 4.15 0.40
RB9 Grid Line C/ 2-3 1.00 0.20 4.80 0.40
Grid Line C/ 3-4 1.00 0.20 4.40 0.40
Grid Line C/ 4-5 1.00 0.20 4.40 0.40
Grid Line C/ 5-6 1.00 0.20 4.40 0.40
Grid Line C/ 6-7 1.00 0.20 4.40 0.40
Grid Line C/ 7-8 1.00 0.20 4.58 0.40
RB10 Grid Line C/ 8-10 1.00 0.20 7.76 0.40
RB11 Grid Line D'/ 1-2 1.00 0.20 4.15 0.50
RB12 Grid Line D'/ 8-8' 1.00 0.20 2.75 0.40
RB13 Grid Line D'/ 8'-10 1.00 0.20 5.01 0.40
RB14 Grid Line 1/ D'-C 1.00 0.20 5.13 0.50
RB15 Grid Line 1/ C-B 1.00 0.20 4.23 0.50
RB16 Grid Line 1/ B-A 1.00 0.20 6.98 0.50
RB17 Grid Line 2/ D'-C 1.00 0.20 5.13 0.50
RB18 Grid Line 2/ C-B 1.00 0.20 4.23 0.50
RB19 Grid Line 2/ B-A 1.00 0.20 6.98 0.50
RB20 Grid Line 8/ D'-C 1.00 0.20 5.13 0.50
RB21 Grid Line 8/ C-B 1.00 0.20 4.23 0.50
RB22 Grid Line 8/ B-A 1.00 0.20 6.98 0.50
RB23 Grid Line10/ D'-C 1.00 0.20 5.13 0.50
RB24 Grid Line 10/ C-B 1.00 0.20 4.23 0.50
RB25 Grid Line 10/ B-A 1.00 0.20 6.98 0.50
RB26 Grid Line 2-3/ C-D 1.00 0.16 5.13 0.40
RCB1 Grid Line 1-2 1.00 0.20 2.66 0.45
RCB2 Grid Line 1 & 2 2.00 0.20 2.65 0.45
RCB3 Grid Line 2-3/ C-D
RCB4 Grid Line 2-3/ C-D
RMB1 Grid Line 1-2 1.00 0.20 3.80 0.30
RMB2 Grid Line 1-3 4.00 0.20 3.80 0.30
RMB3 Grid Line 1-4 4.00 0.15 14.00 0.30

WALL FOOTING
WF1 ORANGE LINES 1.00 0.40 41.51 0.25
WF2 GREEN LINES 1.00 0.40 131.98 0.25
WF3 BLUE LINES 1.00 0.40 18.08 0.25

FOOTING TIED BEAM

FTB1 BABY BLUE 1.00 0.20 63.48 0.45
FTB2 MAROON 1.00 0.20 87.35 0.45

41.51
137.185
131.975
131.975
131.975
18.075
18.075
Airen
ASAP
Floor Plans
June 29, 2012

CONCRETE FORMS SOIL POISONING

V=Volume TV=Total Vol. A=Area TA= Total Area AREA TA=TOTAL AREA
(cu.m.) (cu.m.) (sq.m.) (sq.m.) (sq.m.) (sq.m.)

4.05 4.05 23.40 23.40

1.85 20.37 13.80 151.80
0.97 13.61 8.64 120.96
0.67 5.40 6.30 50.40
0.25 1.25 3.00 15.00
44.67 361.56

0.74 1.49 7.44 14.88 2.32 4.64

0.74 1.49 7.44 14.88 2.32 4.64
0.74 10.42 7.44 104.16 2.32 32.48
0.56 9.02 6.58 105.28 2.10 33.60
0.47 0.47 6.58 6.58 2.10 2.10
0.43 1.71 5.70 22.80 1.86 7.44
24.60 268.58 84.90

0.27 0.54 3.60 7.20

0.27 0.54 3.60 7.20
0.27 3.78 3.60 50.40
0.27 4.32 3.60 57.60
0.30 0.30 4.20 4.20
9.48 126.60

53.29 53.29 426.31 426.31 426.31 426.31

9.82 9.82 78.56 78.56 78.56 78.56
14.05 14.05 112.38 112.38 112.38 112.38
11.77 11.77 94.20 94.20 94.20 94.20
88.93 711.45 711.45

2.29 2.29 18.29 18.29

2.54 2.54 20.29 20.29
2.35 2.35 18.81 18.81
2.33 2.33 18.61 18.61
2.35 2.35 18.81 18.81
2.33 2.33 18.61 18.61
2.35 2.35 18.81 18.81
2.33 2.33 18.61 18.61
2.35 2.35 18.81 18.81
2.33 2.33 18.61 18.61
2.35 2.35 18.81 18.81
2.33 2.33 18.61 18.61
2.30 2.30 18.38 18.38
2.27 2.27 18.19 18.19
9.32 9.32 74.52 74.52
1.74 1.74 13.92 13.92
1.33 1.33 13.30 13.30
1.19 1.19 11.88 11.88
1.19 1.19 11.88 11.88
1.19 1.19 11.88 11.88
1.19 1.19 11.88 11.88
1.19 1.19 11.88 11.88
1.16 1.16 11.61 11.61
2.30 2.30 23.03 23.03
1.40 1.40 13.96 13.96
1.37 1.37 13.68 13.68
0.55 0.55 5.46 5.46
0.85 0.85 8.53 8.53
0.49 0.49 4.87 4.87
0.64 0.64 6.37 6.37
0.43 0.43 4.32 4.32
0.08 0.08 0.80 0.80
1.09 1.09 8.73 8.73
6.51 6.51 52.06 52.06
67.97 576.82

0.33 0.33 4.98 4.98

0.37 0.37 5.40 5.40
0.44 0.44 6.32 6.32
0.40 0.40 5.72 5.72
0.40 0.40 5.72 5.72
0.40 0.40 5.72 5.72
0.40 0.40 5.72 5.72
0.40 0.40 5.72 5.72
0.32 0.32 4.68 4.68
0.36 0.36 5.20 5.20
0.12 0.12 2.08 2.08
0.44 0.44 6.33 6.33
0.35 0.35 5.28 5.28
0.35 0.35 5.28 5.28
0.35 0.35 5.28 5.28
0.35 0.35 5.28 5.28
0.44 0.44 6.16 6.16
0.76 0.76 10.64 10.64
0.44 0.44 6.33 6.33
0.40 0.40 5.72 5.72
0.40 0.40 5.72 5.72
0.40 0.40 5.72 5.72
0.40 0.40 5.72 5.72
0.44 0.44 6.16 6.16
0.76 0.76 10.64 10.64
0.49 0.49 6.82 6.82
0.44 0.44 6.16 6.16
0.44 0.44 6.16 6.16
0.44 0.44 6.16 6.16
0.44 0.44 6.16 6.16
0.44 0.44 6.16 6.16
0.76 0.76 10.64 10.64
0.75 0.75 7.47 7.47
0.31 0.31 5.43 5.43
0.25 0.25 3.58 3.58
0.44 0.44 6.31 6.31
0.51 0.51 7.17 7.17
0.42 0.42 5.92 5.92
0.70 0.70 9.76 9.76
0.17 0.17 2.97 2.97
0.51 0.51 7.17 7.17
0.42 0.42 5.92 5.92
0.38 0.38 5.33 5.33
0.08 0.08 1.21 1.21
0.41 0.41 6.15 6.15
0.76 0.76 7.61 7.61
1.28 1.28 12.82 12.82
0.76 0.76 7.61 7.61
1.28 1.28 12.82 12.82
0.76 0.76 7.61 7.61
1.28 1.28 12.82 12.82
0.76 0.76 7.61 7.61
1.28 1.28 12.82 12.82
0.76 0.76 7.61 7.61
1.28 1.28 12.82 12.82
0.76 0.76 7.61 7.61
1.28 1.28 12.82 12.82
0.88 0.88 12.25 12.25
1.08 1.08 9.73 9.73
0.89 0.89 8.03 8.03
1.50 1.50 13.53 13.53
0.51 0.51 7.17 7.17
0.42 0.42 5.92 5.92
0.71 0.71 9.97 9.97
0.92 0.92 9.22 9.22
0.76 0.76 7.61 7.61
1.28 1.28 12.82 12.82
0.40 0.40 4.27 4.27
0.24 0.24 3.45 3.45
0.21 0.21 3.18 3.18
0.10 0.10 1.45 1.45
41.14 501.32

0.27 0.27 4.65 4.65

0.33 0.33 4.98 4.98
0.38 0.38 5.76 5.76
0.35 0.35 5.28 5.28
0.35 0.35 5.28 5.28
0.35 0.35 5.28 5.28
0.35 0.35 5.28 5.28
0.37 0.37 5.49 5.49
0.26 0.26 3.96 3.96
0.36 0.36 5.36 5.36
0.27 0.27 4.65 4.65
0.38 0.38 5.76 5.76
 0.35 0.35 5.28 5.28
0.35 0.35 5.28 5.28
0.35 0.35 5.28 5.28
0.35 0.35 5.28 5.28
0.37 0.37 5.49 5.49
0.62 0.62 9.32 9.32
0.33 0.33 4.98 4.98
0.38 0.38 5.76 5.76
0.35 0.35 5.28 5.28
0.35 0.35 5.28 5.28
0.35 0.35 5.28 5.28
0.35 0.35 5.28 5.28
0.37 0.37 5.49 5.49
0.62 0.62 9.32 9.32
0.42 0.42 5.81 5.81
0.22 0.22 3.30 3.30
0.40 0.40 6.02 6.02
0.51 0.51 7.18 7.18
0.42 0.42 5.91 5.91
0.70 0.70 9.76 9.76
0.51 0.51 7.18 7.18
0.42 0.42 5.91 5.91
0.70 0.70 9.76 9.76
0.51 0.51 7.18 7.18
0.42 0.42 5.91 5.91
0.70 0.70 9.76 9.76
0.51 0.51 7.18 7.18
0.42 0.42 5.91 5.91
0.70 0.70 9.76 9.76
0.33 0.33 5.75 5.75
0.24 0.24 3.45 3.45
0.24 0.48 3.45 6.89

0.23 0.23 3.80 3.80

0.23 0.91 3.80 15.18
0.63 2.52 12.60 50.40
21.80 336.37

4.15 4.15 54.16 54.16

13.20 13.20 171.77 171.77
1.81 1.81 23.70 23.70
19.16
249.63

5.71 5.71 82.52 82.52 82.52 82.52

7.86 7.86 113.55 113.55 113.55 113.55
13.57 196.07 196.07

TOTAL 331.33 2,717.20 1,603.61

222.22
109.11
BACKFILL GRAVEL FILL EXCAVATION
VOLUME TOTAL VOLUME T=Thickness V=Volume W=Width L=Length H=Heigth
(cu.m.) (cu.m.) (m) (cu.m.) (m) (m) (m)

EXCAVATION= 569.59 0.10 0.90 4.00 4.00 1.90

LESS= -4.05 0.10 0.53 3.30 3.30 1.80
-20.37 0.10 0.32 2.80 2.80 1.80
-13.61 0.10 0.23 2.50 2.50 1.80
-5.40 0.10 0.10 2.00 2.00 1.80
-1.25 2.08

-0.46
-0.46
-3.25
-2.88
-0.15
-0.56

0.10 42.63
0.10 7.86
0.10 11.24
0.10 9.42
71.14
SLAB+BEAM 2F
109.11
 -4.15 0.10 1.66
-13.20 0.10 5.28
-1.81 0.10 0.72

7.66

-5.71 0.10 1.27

-7.86 0.10 1.75
3.02

484.42 83.90
V=Volume TV=Total Vol.
(cu.m.) (cu.m.)

30.40 30.40
19.60 215.62
14.11 197.57
11.25 90.00
7.20 36.00 43.70
569.59
Summary Sheet for Unit Prices

A.) Construction Materials

Item No. Description Unit Direct Unit Cost

1 Safety Helmet pc 150.00
2 Safety Vest pc 150.00
3 Safety Shoe pc 500.00
4 Billboard pc 10,000.00
5 G.I Sheet pc 400.00
6 GI Pipe pc 2,500.00
7 G.I Tie Wire roll 2,400.00
8 Tekscrew pc 1.00
9 Swivel clamp pc 150.00
10 Fill materials (385 x 1.20) cu.m. 200.00
11 Gravel Fill (Granular) cu.m. 700.00
12 Dursban gal. 4,000.00
13 RMC - Direct pouring cu.m. 3,400.00
14 RMC - Pump crete design cu.m.
15 Reinforced Steel Bars kg. 40.00
16 # 16 Tie wire kg. 2,600.00
17 W12 x 16 kg. 60.00
18 W12 x 26 kg. 60.00
19 W12 x 40 kg. 60.00
20 C Purlins 100 x 50 x 15 x 1.40mm kg. 45.00
21 Angle Bars 2" x 1/4" kg. 45.00
22 10mm dia Plain Round Bar (Sagrods) kg. 45.00
23 16mmdia Plain Round Bar (cross brace) kg. 45.00
24 Welding rod box 2,600.00
25 4" thk. CHB pc 6.00
26 Cement bag 220.00
27 Sand cu.m. 250.00
28 6" thk. CHB pc 7.50
29 600x600 ceramic floor Tiles pc 300.00
30 Tile Adhesive bag 288.50
31 Tile Grout bag 225.00
32 300x300 ceramic floor tiles pc 59.50
33 200x200 ceramic floor tiles pc 16.65
34 400x400 x 3mm vinyl floor tiles pc 161.95
35 Power bond gal. 194.00
36 Pebble wash out bag 90.00
37 PVC groove guide pc 300.00
38 200 x 250 ceremic tiles pc 80.00
39 Metal furring pc 72.00
40 Furing clip pc 3.60
 41 Hilty pc 12.00
42 Blind rivets 3/8 box 330.00

Item No. Description Unit Direct Unit Cost

43 Carrying channel pc 163.00

44 Gypsum board pc 300.00
45 Gypsum screw pc 0.35
46 600 x 600 x 12mm Accoustic Ceiling pc 800.00
47 Flexboard pc 335.00
48 Blind rivets 3/4 pc 186.50
49 Granite Countertop sq.m. 4,500.00
50 D1a (0.90 x 2.10m) Tempered Glass Door set 0.00
51 D4A (0.90 x 2.10m) Semi Solid Wood set 0.00
52 D5A (0.90 x 2.10m) Hollow Core Flush Door set 0.00
53 D6 (0.90 x 2.10m) Hollow Core Door set 0.00
54 D7(0.90 x 2.10m) Steel Swing Door set 0.00
55 D8(0.70 x 2.10m) PVC Door set 2,428.00
56 D8A(0.90 x 2.10m) PVC Door set 2,600.00
57 D9(1.80 x 2.10m) Double Steel Swing Door w/ louver set 0.00
58 D10(0.9 x 2.10m) Steel Swing Door w/ louver set 1,500.00
59 Entrance Door lock pc 0.00
60 Entrance knobset pc 370.00
61 Hinges pc 0.00
62 Deadbolt (Double lock) pc 0.00
63 Door stopper floor mounted pc 112.00
64 Door stopper wall mounted pc 112.00
65 Glass Window sq.ft 200.00
66 Fixed Glass Wall sq.ft 250.00
67 Epoxy zinc chromate gal 450.00
68 Epoxy gray gal 554.40
69 Paint thinner tin 950.00
70 2" x 2" Tubular Bar pc 695.00
71 3/4" Tubular bar pc 355.00
72 Balcony railing sq.ft 200.00
73
74 1MDP1 assy 263,500.00
75 1LP1 assy 24,000.00
76 2LP1 assy 24,000.00
77 1PP1 assy 24,750.00
78 2PP1 assy 24,750.00
79 1PP2 assy 27,450.00
80 2PP2 assy 51,513.00
81 1DP1 assy 37,390.00
82 2DP1 assy 47,365.00
83 PANEL PPUMP1 assy 69,525.00
84 1PPACCU assy 39,650.00
 85 Enclosed circuit breaker 15A, 3Ph, 230V assy 6,715.00
in Nema -3R enclosure
86 Enclosed circuit breaker 20A, 3Ph, 230V assy 6,715.00
in Nema -3R enclosure
87 Enclosed circuit breaker 40A, 3Ph, 230V assy 21,879.00
in Nema -3R enclosure
88 Enclosed circuit breaker 70A, 3Ph, 230V assy 30,612.00
in Nema -3R enclosure

Item No. Description Unit Direct Unit Cost

89 Enclosed circuit breaker 300A, 3Ph, 230V assy 25,000.00

in Nema -3R enclosure
90 250mm2 THHN m 1,632.00
91 200mm2 THHN m 1,268.00
92 125mm2 THHN m 806.00
93 80mm2 THHN m 538.00
94 60mm2 THHN m 434.00
95 50mm2 THHN m 353.00
96 30mm2 THHN m 217.00
97 22mm2 THHN m 150.00
98 14mm2 THHN m 95.00
99 8.0mm2 THHN m 60.00
100 5.5mm2 THHN m 39.00
101 3.5mm2 THHN m 25.00
102 100mm diameter IMC lgt 3,721.00
103 90mm diameter IMC lgt 3,210.00
104 65mm diameter IMC lgt 2,140.00
105 50mm diameter IMC lgt 1,105.00
106 32mm diameter IMC lgt 690.00
107 25mm diameter IMC lgt 536.00
108 20mm diameter IMC lgt 380.00
109 60mm diameter PVC lgt 320.00
110 25mm diameter PVC lgt 143.00
111 20mm diameter PVC lgt 109.00
112 15mm diameter FMC m 22.00
113 15mm diameter FM Connector pc 17.00
114 Utility box pc 43.00
115 Junction box pc 54.00
116 Square box pc 88.00
117 Pullbox (300 x 300 x 200mm) pc 1,007.00
118 One - Gang Switch set 93.00
119 Two - Gang Switch set 148.00
120 Three - Gang Switch set 203.00
121 Two - Gang 3 Way Switch set 254.00
122 Switchbank set 1,675.00
123 Duplex receptacle outlet set 263.00
 124 GFCI set 3,450.00
125 ACU Outlet set 1,172.00
126 2 x 36W Fluorescent fixture set 4,364.00
127 2 x 36W Fluorescent fixture w/ battery pack set 9,516.00
128 Pinlight set 650.00
129 Pinlight w/ Baterry Pack set 2,000.00
130 1x18 W Cool White Philips Energy Saver on set 2,254.00
200 mmØ Lighting Fixture
131 1x18 W Cool White Philips Energy Saver on set 7,406.00
200 mmØ Lighting Fixture w/ Baterry Pack
132 Exit lights (Wall type) set 4,595.00
133 Exit lights (Ceiling type) set 5,000.00
134 Exhaust Fan set 7,004.00
135 Lightning Arrester set 163,750.00

Item No. Description Unit Direct Unit Cost

136 100mm2 Bare copper wire m 625.00

137 50mm diameter PVC lgt 320.00
138 Ground rod, 20 mm diameter x 3000m set 1,845.00
139 Ground Well set 8,125.00
140 Grounding Busbar pc 12,500.00
141 Obstruction Light or Beacon Light set 43,750.00
142 15mmØ PVC lgt 72.00
143 20mmØ PVC lgt 109.00
144 15mmØ FMC l.m. 22.00
145 #16 Tf Wire rolls 4,358.00
146 Pullbox pc 375.00
147 Smoke Detector set 4,191.00
148 Heat Detector set 2,617.00
149 Fire Alarm Bell set 1,748.00
150 Manual Pull Station set 2,730.00
151 Indicatot Light set 915.00
152 FACP set 75,000.00
153 50mmØ PVC lgt 320.00
154 Cat 5e UTP Cable 4 pairs roll 7,368.00
155 Pullbox pc 375.00
156 Telephone Outlet pc 350.00
157 MDF set 30,000.00
158 Fixed Dome Type Camera pc 20,093.00
159 Fish Eye Camera pcs 28,000.00
160 PC NVR w/ System Software pc 174,720.00
161 LCD Monitor 22'' pc 44,375.00
162 1 TB HDD pc 10,192.00
163 POE Switch pc 34,220.00
164 1 KVA UPS pc 35,000.00
165 CCTV Console set 15,000.00
 166 Ceiling Mt. Speaker pc 1,018.00
167 Remote Microphone pc 20,693.00
168 CD/DVD Player pc 20,384.00
169 AM/FM Tuner pc 23,296.00
170 Fabricated Rack pc 27,664.00
171 75mmØ PVC lgts 663.00
172 RG 6 Coaxial Cable (Endura) rolls 6,603.00
173 Pullbox( 300x150x150) pc 550.00
174 CATV Outlet pc 582.00
175 Splitter (4 Way) pc 490.00
176 BNC Connector pc 22.00
177 # 16 STP Wire roll 35,381.00
178 Corridor Light pc 910.00
179 Bathroom Pullcord pc 3,422.00
180 Metal Jack pc 954.00
181 Bedside Call Switch pc 1,304.00
182 Flush Aluminum Panel pc 3,845.00
183 Power Supply 24VDC pc 7,135.00
184 1 KVA UPS pc 35,000.00
185 30 Call Master Station pc 124,605.00

Item No. Description Unit Direct Unit Cost

186 BI Pipe ERW 150mm l.m. 3,174.00

187 BI Pipe ERW 100mm l.m. 1,821.60
188 BI Pipe ERW 75mm l.m. 1,213.20
189 BI Pipe ERW 65mm lm 679.20
190 BI Pipe ERW 50mm lm 589.20
191 BI Pipe ERW 40mm lm 434.40
192 BI Pipe ERW 32mm lm 351.60
193 BI Pipe ERW 25mm lm 266.40
194 BI Elbow 90 deg. 100mm each 618.00
195 BI Elbow 90 deg. 50mm each 226.80
196 BI Elbow 90 deg. 40mm each 150.00
197 BI Elbow 90 deg. 32mm each 116.40
198 BI Elbow 90 deg. 25mm each 81.60
199 100mm x 100mm Tee each 3,324.00
200 50mm x 50mm Tee each 303.60
201 50mm x 32mm Tee each 362.40
202 40mm x 40mm Tee each 206.40
203 32mm x 32mm Tee each 206.40
204 32mm x 25mm Tee each 187.20
205 25mm x 25mm Tee each 102.00
206 Bell Reducer 100mm x 75mm each 1,567.20
207 Bell Reducer 100mm x 40mm each 1,444.80
208 Bell Reducer 75mm x 65mm each 691.20
209 Bell Reducer 65mm x 50mm each 504.00
 210 Bell Reducer 50mm x 40mm each 362.40
211 Bell Reducer 50mm x 32mm each 126.00
212 Bell Reducer 50mm x 25mm each 174.00
213 Bell Reducer 40mm x 32mm each 120.00
214 Bell Reducer 40mm x 25mm each 120.00
215 Bell Reducer 32mm x 25mm each 92.40
216 Bell Reducer 25mm x 15mm each 63.60
217 Threadolet 50mm each 378.00
218 Threadolet 40mm each 334.80
219 Threadolet 32mm each 201.60
220 Threadolet 25mm each 153.60
221 Union Patente 50mm each 468.00
222 Union Patente 32mm each 240.00
223 Union Patente 25mm each 169.20
224 End cap 40mm each 652.80
225 Alarm check valve, UL/FM approved C/W
alarm gong, retard chamber, trims & drains
100mm pc 84,510.00
226 Check valve, UL/FM, swing type, groove ends pc 31,387.20
227 Floor Control valve, butterfly valve w/ super- pc 17,452.80
visory switch grooved ends, UL/FM class 300,
100mm
228 Waterflow detector switch, UL/FM-"system pc 4,334.40
sensor" 100mm
229 50mm Gate valve, class 125 pc 8,110.80
230 32mm Gate valve, class 125 pc 3,895.20

Item No. Description Unit Direct Unit Cost

231 25mm Gate valve, class 125 pc 2,558.40

232 Check Valve swing, UL/FM approved - "KITS"
50 mm ∅ pc 3,000.00
233 Ball Valve Screwed "Tozen" 32mm pc 1,436.40
234 Ball Valve Screwed "Tozen" 25mm pc 835.20
235 Fire Department pc 33,672.00
236 Fire pump, vertical, centrifugal
type UL/FM aproved 250 gpm @ unit 1,524,474.00
237 Jockey pump vertical in-line centrifugal pump
25gpm @160psi, TDH, 3450rpm, 5hp, 230V unit 100,926.00
238 Fire Hose Cabinet set 19,200.00
239 Pendent type semi-recessed c/w ceiling plate
Ul/FM k-5.56 set 420.00
240 PPRC Pipe, PN-20x4m-Fusionplast 90mm lm 1,024.80
241 PPRC Pipe, PN-20x4m-Fusionplast 63mm lm 493.20
242 PPRC Pipe, PN-20x4m-Fusionplast 40mm lm 207.60
243 PPRC Pipe, PN-20x4m-Fusionplast 32mm lm 135.60
244 PPRC Pipe, PN-20x4m-Fusionplast 25mm lm 92.40
 245 PPRC Pipe, PN-20x4m-Fusionplast 20mm lm 49.20
246 PPRC Fittings, socket fusion welding 90 elbow 90mm each 573.60
247 PPRC Fittings, socket fusion welding 90 elbow 63mm each 199.20
248 PPRC Fittings, socket fusion welding 90 elbow 32mm each 31.20
249 PPRC Fittings, socket fusion welding 90 elbow 25mm each 19.20
250 PPRC Fittings, socket fusion welding 90 elbow 20mm each 13.20
251 90 x 90mm Tee each 687.60
252 90 x 63mm Tee each 618.00
253 90 x 32mm Tee each 436.80
254 63 x 32mm Tee each 214.80
255 32 x 32mm Tee each 40.80
256 32 x 25mm Tee each 37.20
257 32 x 20mm Tee each 36.00
258 32mm Threaded Tee each 313.20
259 20mm Threaded Tee each 106.80
260 63mm Male Adaptor each 772.80
261 32mm Male Adaptor each 254.40
262 20mm Male Adaptor each 91.20
263 63mm Male Adaptor Union each 2,366.40
264 32mm Male Adaptor Union each 480.00
265 20mm Male Adaptor Union each 231.60
266 90mm Socket Straight Coupling each 346.80
267 63mm Socket Straight Coupling each 112.80
268 32mm Socket Straight Coupling each 21.60
269 20mm Socket Straight Coupling each 8.40
270 40 x 32mm Socket Reducing Coupling each 31.20
271 32 x 25mm Socket Reducing Coupling each 21.60
272 32 x 20mm Socket Reducing Coupling each 15.60
273 25 x 20mm Socket Reducing Coupling each 10.80
274 20mm Threaded Elbow each 105.60
275 90mm End Cap each 285.60
276 63mm End Cap each 91.20

Item No. Description Unit Direct Unit Cost

277 40mm End Cap each 25.20

278 32mm End Cap each 16.80
279 25mm End Cap each 10.80
280 90mm Flange Adaptor each 3,057.60
281 100mm Gate Valve, Class 125 Bronze each 0.00
282 75mm Gate Valve, Class 125 Bronze each 0.00
283 50mm Gate Valve, Class 125 Bronze each 8,110.80
284 25mm Gate Valve, Class 125 Bronze each 2,558.40
285 15mm Gate Valve, Class 125 Bronze each 1,659.60
286 50mm Check Valve, Class 125, Broze Body each 8,110.80
287 63mm Foot Valve each 5,760.00
288 63mm Float Valve each 15,360.00
 289 200mm uPVC Series 1000x3m/lg lm 862.80
290 160mm uPVC Series 1000x3m/lg lm 562.80
291 110mm uPVC Series 1000x3m/lg lm 262.80
292 75mm uPVC Series 1000x3m/lg lm 196.80
293 63mm uPVC Series 1000x3m/lg lm 92.40
294 200 x 200mm Single Wye each 1,562.40
295 200 x 160mm Single Wye each 1,998.00
296 160 x 110mm Single Wye each 760.80
297 110 x 110mm Single Wye each 145.20
298 100 x 63mm Single Wye each 190.80
299 110 x 63mm Sanitary Tee each 210.00
300 75 x 63mm Sanitary Tee each 118.80
301 63x 63mm Sanitary Tee each 42.00
302 200mm, 1/4 Bend each 1,098.00
303 160mm, 1/4 Bend each 506.40
304 110mm, 1/4 Bend each 90.00
305 75mm, 1/4 Bend each 54.00
306 63mm, 1/4 Bend each 30.00
307 200mm, 1/8 Bend each 844.80
308 160mm, 1/8 Bend each 450.00
309 110mm, 1/8 Bend each 69.60
310 63mm, 1/8 Bend each 24.00
311 63mm P-Trap uPVC each 93.60
312 110mm uPVC Clean Out each 70.80
313 75mm Floor Drain each 2,691.60
314 65mm Floor Drain each 1,880.40
315 200mm Floor Cleanout, C.I. Body Brass Cover each 1,839.60
316 150mm Floor Cleanout, C.I. Body Brass Cover each 1,219.20
317 100mm Floor Cleanout, C.I. Body Brass Cover each 904.80
318 Water Closet set 12,787.20
319 Lavatory Wall Hang w/ complete fittings, faucet, p-trap set 3,643.20
320 Single Lever Wall mtd. Bath set 6,300.00
321 Toilet Tissue Holder set 381.60
322 Soap Holder set 336.00
323 Bladder Tank/Hydropneumatic Tank 264 gals. MD Global unit 116,352.00
324 Booster Pump, 30gpm, 60hz, 340rpm, c/w controller unit 144,000.00

B.) Construction Equipments

Item No. Description Unit Unit Cost

1 Backhoe day 14,400.00

2 Payloader day 10,000.00
3 Dump Truck day 6,400.00
4 Water truck day 4,800.00
 5 Walk behind roller day 1,200.00
6 Pressurized Sprayer day 500.00
7 Pumpcrete cu.m. 350.00
8 Vibrator Engine day 600.00

B.) Manpower Rates

Item No. Description Unit Unit Cost

1 Safety Practitioner mo. 18,000.00

2 Blue guard mo. 10,200.00
3 Utility mo. 10,200.00
4 Foreman day 600.00
5 Operator day 450.00
6 Driver day 400.00
7 Laborer day 340.00