BLK 01 LOT 05

PAN-PHILIPPINE HIGHWAY
PAN-PHILIPPINE HIGHWAY, SAN JOSE CITY, NUEVA ECIJA
BILL OF MATERIALS - PROPOSED TWO (2) STOREY HOUSE
Ground Flr 153.75 sqm.
Second Flr. 188.18 sqm.

DIRECT COST Gross Area 341.93 sq.m.

MAT'L MATERIAL MATERIAL COST LABOR LABOR COST TOTAL AMOUNT
LIST OF MATERIALS MATERIAL SPECIFICATION UNIT QTY
BRAND UNIT COST UNIT COST

STAGE 1
1 LAY OUT & STAKING lot 1.00 180.00 180.00 63.00 63.00 243.00
Lumber, Coco 25pcs-3uses Lu, Coco, 2" x 4" x 10' pcs 1.00 180.00 180.00 63.00 63.00 243.00
Nail Common 2" kgs. 50.00 80.00 4,000.00 28.00 1,400.00 5,400.00
Nail Common 4" kgs. 50.00 80.00 4,000.00 28.00 1,400.00 5,400.00
Wire Tie G.I. #18 kgs. 10.00 80.00 800.00 28.00 280.00 1,080.00
sub-total 9,160.00 3,206.00 12,366.00
2 EARTHWORKS
A Excavation Column Ftg cu.m. 6.91 450.00 3,109.50 3,109.50
B Excavation Wall Ftg. cu.m. 3.35 450.00 1,507.50 1,507.50
C Backfill & Compt'n. Column cu.m. 10.20 300.00 3,060.00 3,060.00
D Backfill & Compt'n. Wall cu.m. 1.75 300.00 525.00 525.00
E Soil Poisonning Lentrek lit 4.00 800.00 3,200.00 280.00 1,120.00 4,320.00
sub-total 3,200.00 9,322.00 12,522.00
3 CONCRETING
A COLUMN FTG cu.m. 6.91
Cement, Portland 40kg. bags 64.00 240.00 15,360.00 132.00 8448.00 23808.00
Sand White Sand cu.m. 3.55 650.00 2,305.64 357.50 1268.10 3573.74
Gravel, Crushed G-1 cu.m. 5.32 850.00 4,522.60 467.50 2487.43 7010.02
Gravel Bedding Gravel, G-1 cu.m. 0.50 850.00 428.40 467.50 235.62 664.02
Bar, Deformed Bar, Def Steel, 12mm x 6.0m, Gr.33 pcs 20.00 240.00 4,800.00 132.00 2640.00 7440.00
Wire Tie G.I. Wire, Tie, GI, #18 kgs. 2.00 80.00 160.00 44.00 88.00 248.00
sub-total 27,576.63 15,167.15 42,743.78
B WALL FTG Total Concrete Volume cu.m. 10.26
Cement, Portland 40kg. bags 95.00 240.00 22,800.00 144.00 13680.00 36480.00
Sand White Sand cu.m. 5.27 650.00 3,423.42 390.00 2054.05 5477.47
Gravel, Crushed G-1 cu.m. 7.90 850.00 6,715.17 510.00 4029.10 10744.27
Gravel Bedding Gravel, G-1 cu.m. 0.42 850.00 357.00 510.00 214.20 571.20
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 10.00 170.00 1,700.00 102.00 1020.00 2720.00
Bar, Deformed Bar, Def Steel, 12mm x 6.0m, Gr.33 pcs 15.00 240.00 3,600.00 144.00 2160.00 5760.00
Wire Tie G.I. Wire, Tie, GI, #18 kgs. 1.50 80.00 120.00 48.00 72.00 192.00
sub-total 38,715.59 23,229.35 61,944.94
TOTAL STAGE 1 78,652.22 50,924.50 129,576.72
STAGE 2
1 STAKING & BATTERBOARD lot 1.00
Lumber, Coco 15-3uses Lu, Coco, 2" x 4" x 8' pcs 50.00 150.00 7,500.00 67.50 3,375.00 10,875.00
Nail Common Nail, CW, 2" pcs 2.00 80.00 160.00 36.00 72.00 232.00
Nail Common Nail, CW, 4" pcs 2.00 80.00 160.00 36.00 72.00 232.00
sub-total 7,820.00 3,519.00 11,339.00
CONCRETING WORKS
A GROUND FLR.COLUMNS Total Concrete Volume cu.m. 4.42
Cement Cement, Portland, 40kg/bag bags 41.00 240.00 9,840.00 144.00 5,904.00 15,744.00
Sand White Sand cu.m. 2.27 680.00 1,542.87 408.00 925.72 2,468.60
Gravel Gravel, 3/4 cu.m. 3.40 900.00 3,063.06 540.00 1,837.84 4,900.90
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 63.00 170.00 10,710.00 102.00 6,426.00 17,136.00
Bar, Deformed Bar, Def Steel, 16mm x 6.0m, Gr.40 pcs 28.00 397.00 11,116.00 238.20 6,669.60 17,785.60
Wire Tie G.I. Wire, Tie, GI, #18 kgs. 15.75 80.00 1,260.00 48.00 756.00 2,016.00
Scaffoldings 2" x 4" x 10' coco lumber (3 uses) sq.m 25.00 180.00 4,500.00 108.00 2,700.00 7,200.00
Lumber, Coco 3uses Lu, Coco, 2" x 4" x 8' pcs 50.00 144.00 7,200.00 86.40 4,320.00 11,520.00
Plywood, Form 3uses Lu, Plywood, Ord, 3/8" x 4" x 8' pcs 7.00 675.00 4,725.00 405.00 2,835.00 7,560.00
Nail, Common Nail, CW, 2" kgs. 4.00 675.00 2,700.00 405.00 1,620.00 4,320.00
Nail, Common Nail, CW, 3" kgs. 8.00 675.00 5,400.00 405.00 3,240.00 8,640.00
Nail, Common Nail, CW, 4" kgs. 8.00 675.00 5,400.00 405.00 3,240.00 8,640.00
sub-total 67,456.93 40,474.16 107,931.10
2 MASONRY WORKS (Grnd Flr)
A EXTERIOR WALL m2 941.07
Block, Concrete Hollow Block, CH, NLB, 5", 400 psi pcs 11,763.00 8.50 99,985.50 5.10 59,991.30 159,976.80
Cement Cement, Portland, 40kg/bag bags 881.00 6.50 5,726.50 3.90 3,435.90 9,162.40
Sand White Sand cu.m. 169.39 650.00 110,105.19 390.00 66,063.11 176,168.30
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 942.00 170.00 160,140.00 102.00 96,084.00 256,224.00
Wire Tie G.I. Wire, Tie, GI, #18 kgs. 235.50 80.00 18,840.00 48.00 11,304.00 30,144.00
sub-total 394,797.19 236,878.31 631,675.50
B INTERIOR WALLS m2 37.31
Block, Concrete Hollow Block, CH, NLB, 4", 400 psi pcs 466.00 8.50 3,961.00 5.10 2,376.60 6,337.60
Cement Cement, Portland, 40kg/bag bags 35.00 6.50 227.50 3.90 136.50 364.00
Sand White Sand cu.m. 6.72 650.00 4,365.27 390.00 2,619.16 6,984.43
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 38.00 170.00 6,460.00 102.00 3,876.00 10,336.00
Wire Tie G.I. Wire, Tie, GI, #18 kgs. 9.50 80.00 760.00 48.00 456.00 1,216.00
sub-total 15,773.77 9,464.26 25,238.03
3 PLUMBING WORKS
A. DRAINAGE & SEWERLINE GROUND FLOOR lot
Pipe,PVC Pipe, PVC, 6" x 10', Orange Lamtex pcs 5.00 1,520.00 7,600.00 760.00 3,800.00 11,400.00
Pipe,PVC Pipe, PVC, 3" x 10', Orange Lamtex pcs 3.00 250.00 750.00 125.00 375.00 1,125.00
Pipe,PVC Pipe, PVC, 4" x 10', Orange Lamtex pcs 5.00 370.00 1,850.00 185.00 925.00 2,775.00
Pipe,PVC Pipe, PVC, 2" x 10', Orange Lamtex pcs 3.00 85.00 255.00 42.50 127.50 382.50
Elbow, PVC Elbow, PVC, 4" x 45°, Orange Lamtex pcs 19.00 45.00 855.00 22.50 427.50 1,282.50
Elbow, PVC Elbow, PVC, 4" x 90°, Orange Lamtex pcs 7.00 45.00 315.00 22.50 157.50 472.50
Elbow, PVC Elbow, PVC, 3" x 90°, Orange Lamtex pcs 3.00 45.00 135.00 22.50 67.50 202.50
Tee, PVC Tee, PVC, 3" x 3", Orange Lamtex pcs 7.00 55.00 385.00 27.50 192.50 577.50
Tee, PVC Tee, PVC, 4" x 4", Orange Lamtex pcs 6.00 225.00 1,350.00 112.50 675.00 2,025.00
P-trap, PVC P-Trap, PVC, 2", Orange Lamtex pcs 1.00 300.00 300.00 150.00 150.00 450.00
Clean out cover, PVC Cleanout, PVC, 4", Orange Lamtex pcs 2.00 225.00 450.00 112.50 225.00 675.00
Solvent cement ( 400 cc ) Solvent Cement, PVC, 400cc pcs 2.00 450.00 900.00 225.00 450.00 1,350.00
sub-total 15,145.00 7,572.50 22,717.50
B. WATERLINE GROUND FLOOR lot
Pipe, UPVC pipe Pipe, uPVC, 1" x 10' Moldex pcs 10.00 320.00 3,200.00 112.00 1,120.00 4,320.00
Elbow, UPVC, Thredead Elbow, uPVC, 1" x 90°, Thrd Moldex pcs 6.00 12.00 72.00 4.20 25.20 97.20
Elbow, UPVC, Plain Elbow, uPVC, 1" x 90°, Plain Moldex pcs 13.00 12.00 156.00 4.20 54.60 210.60
Coupling, UPVC Coupling, uPVC, 1" Moldex pcs 6.00 24.00 144.00 8.40 50.40 194.40
Adapter,Male Adapter, Male, PVC, 1/2" Moldex pcs 1.00 36.00 36.00 12.60 12.60 48.60
Valve, Gate 1" Dia. pcs 4.00 320.00 1,280.00 112.00 448.00 1,728.00
Tape, Teflon Tape, Teflon (U.S.) rolls 2.00 36.00 72.00 12.60 25.20 97.20
Solvent, Cement Solvent Cement, uPVC, 200cc pint 1.00 120.00 120.00 42.00 42.00 162.00
sub-total 5,080.00 1,778.00 6,858.00
4 ELECTRICAL WORKS
A. ELECTRICAL ROUGH IN GRND FLR lot 1.00
Conduit, RSC Pipe Conduit, RSC, 1/2" x 10', pcs. 10.00 125.00 1,250.00 93.75 937.50 2,187.50
Conduit, RSC Pipe Conduit, RSC, 3/4" x 10', pcs. 5.00 180.00 900.00 135.00 675.00 1,575.00
Box, Utility Box, Utility, Metal, 2" x 4" pcs. 1.00 1,500.00 1,500.00 1,125.00 1,125.00 2,625.00
Box, Square w/ cover Box, Square Metal 4-11/16" x 4-11/16", service entrance pcs. 1.00 60.00 60.00 45.00 45.00 105.00
Tape, Electrical Tape, Electrical, Plastic pcs 5.00 35.00 175.00 26.25 131.25 306.25
Wire, Tie G.I. Wire, Tie, GI, #18 kgs. 6.00 80.00 480.00 60.00 360.00 840.00
sub-total 4,365.00 3,273.75 7,638.75
TOTAL STAGE 2 510,437.89 302,959.99 813,397.88
STAGE 3
5 CONCRETING
A. SLAB ON FILL Total Concrete Volume cu.m 10.14
Cement 40kg. bags 94.00 240.00 22,560.00 132.00 12408.00 34968.00
Sand White Sand cu.m 5.21 650.00 3,383.38 357.50 1860.86 5244.24
Gravel, Crushed G-1 cu.m 7.81 850.00 6,636.63 467.50 3650.15 10286.78
Gravel Bedding Gravel, G-1 cu.m 2.88 850.00 2,448.00 467.50 1346.40 3794.40
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 109.00 170.00 18,530.00 93.50 10191.50 28721.50
Wire Tie G.I. Wire, Tie, GI, #18 kgs 10.90 80.00 872.00 44.00 479.60 1351.60
Soil Poisonning Lentrek lit 3.00 800.00 2,400.00 440.00 1320.00 3720.00
sub-total 56,830.01 31,256.51 88,086.52
TOTAL STAGE 3 56,830.01 31,256.51 88,086.52
STAGE 4
1 PLUMBING WORKS
A. DRAINAGE LINE lot
Pipe,PVC Pipe, PVC, 6" x 10', Orange Lucky pcs 4.00 1,520.00 6,080.00 380.00 1,520.00 7,600.00
sub-total 6,080.00 1,520.00 7,600.00
B. WATERLINE 2ND FLOOR lot
Pipe, UPVC pipe Pipe, uPVC, 1" x 10' Moldex pcs 5.00 320.00 1,600.00 144.00 720.00 2,320.00
Tee, UPVC Plain Tee, uPVC, 1", Plain Moldex pcs 2.00 10.00 20.00 4.50 9.00 29.00
Elbow, UPVC, Thredead Elbow, uPVC, 1" x 90°, Thrd Moldex pcs 8.00 12.00 96.00 5.40 43.20 139.20
Elbow, UPVC, Plain Elbow, uPVC, 1" x 90°, Plain Moldex pcs 5.00 12.00 60.00 5.40 27.00 87.00
Coupling, UPVC Coupling, uPVC, 1" Moldex pcs 2.00 24.00 48.00 10.80 21.60 69.60
Adapter,Male Adapter, Male, PVC, 1" Moldex pcs 3.00 36.00 108.00 16.20 48.60 156.60
Supply Hose pc - 220.00 - 99.00 - -
Angle Valve pc - 250.00 - 112.50 - -
Valve, Gate 1" Dia units 1.00 320.00 320.00 144.00 144.00 464.00
Tape, Teflon Tape, Teflon (U.S.) rolls 3.00 35.00 105.00 15.75 47.25 152.25
Solvent, Cement Solvent Cement, uPVC, 200cc pint 1.00 120.00 120.00 54.00 54.00 174.00
sub-total 2,477.00 1,114.65 3,591.65
C. SEWERLINE 2ND FLOOR and DECK lot
Pipe,PVC Pipe, PVC, 4" x 10', Orange Lucky pcs 4.00 370.00 1,480.00 166.50 666.00 2,146.00
Elbow, PVC Elbow, PVC, 4" x 45°, Orange Lucky pcs 8.00 45.00 360.00 20.25 162.00 522.00
Elbow, PVC Elbow, PVC, 4" x 90°, Orange Lucky pcs 8.00 45.00 360.00 20.25 162.00 522.00
Tee, PVC Tee, PVC, 4" x 4", Orange Lucky pcs 2.00 225.00 450.00 101.25 202.50 652.50
P-trap, PVC P-Trap, PVC, 2", Orange Lucky pcs 1.00 300.00 300.00 135.00 135.00 435.00
Clean out cover, PVC Cleanout, PVC, 4", Orange Lucky pcs 1.00 225.00 225.00 101.25 101.25 326.25
Solvent cement ( 400 cc ) Solvent Cement, PVC, 400cc pcs 2.00 450.00 900.00 202.50 405.00 1,305.00
sub-total 4,075.00 1,833.75 5,908.75
2 ELECTRICAL WORKS
A. ELECTRICAL ROUGH IN 2ND FLOOR lot
Conduit, RSC Pipe Conduit, RSC, 1/2" x 10', pcs 20.00 125.00 2,500.00 93.75 1,875.00 4,375.00
Conduit, RSC Pipe Conduit, RSC, 3/4" x 10', pcs. 7.00 180.00 1,260.00 135.00 945.00 2,205.00
Box, Utility Box, Utility, Metal, 2" x 4" pcs 1.00 1,500.00 1,500.00 1,125.00 1,125.00 2,625.00
Box, Junction w/ cover Box, Junction, Metal, Cover, 4" x 4" pcs 10.00 350.00 3,500.00 262.50 2,625.00 6,125.00
Tape, Electrical Tape, Electrical, Plastic rolls 9.00 35.00 315.00 26.25 236.25 551.25
Wire, Tie G.I. Wire, Tie, GI, #18 kgs 7.00 80.00 560.00 60.00 420.00 980.00
sub-total 9,635.00 7,226.25 16,861.25
3 CONCRETING
B. 2ND FLR BEAM Total Concrete Volume cu.m 0.81
Cement 40kg. bags 8.00 240.00 1920.00 144.00 1152.00 3072.00
Sand White Sand cu.m 0.42 680.00 282.74 408.00 169.65 452.39
Gravel, Crushed 3/4" cu.m 0.62 900.00 561.33 540.00 336.80 898.13
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 112.00 170.00 19040.00 102.00 11424.00 30464.00
Bar, Deformed Bar, Def Steel, 16mm x 6.0m, Gr.40 pcs 64.00 397.00 25408.00 238.20 15244.80 40652.80
Wire Tie G.I. Wire, Tie, GI, #18 kgs 12.00 80.00 960.00 48.00 576.00 1536.00
Scaffoldings 2" x 4" x 10' coco lumber (3 uses) sq.m 100.00 180.00 18000.00 108.00 10800.00 28800.00
Lumber, Coco 3uses Lu, Coco, 2" x 4" x 8' pcs 120.00 144.00 17280.00 86.40 10368.00 27648.00
Plywood, Form 3uses Lu, Plywood, Ord, 3/8" x 4" x 8' pcs 21.00 675.00 14175.00 405.00 8505.00 22680.00
Nail, Common Nail, CW, 1-1/2" kgs 6.00 80.00 480.00 48.00 288.00 768.00
Nail, Common Nail, CW, 2" kgs 6.00 80.00 480.00 48.00 288.00 768.00
Nail, Common Nail, CW, 3" kgs 12.00 80.00 960.00 48.00 576.00 1536.00
Nail, Common Nail, CW, 4" kgs 12.00 80.00 960.00 48.00 576.00 1536.00
Nail, Concrete Nail, Concrete, 3" kgs 2.00 100.00 200.00 60.00 120.00 320.00
sub-total 100,707.07 60,424.24 161,131.32
C. SUSPENDED SLAB Total Concrete Volume cu.m 0.60
Cement 40kg. bags 6.00 240.00 1440.00 144.00 864.00 2304.00
Sand White Sand cu.m 0.31 850.00 261.80 510.00 157.08 418.88
Gravel, Crushed 3/4" cu.m 0.46 900.00 415.80 540.00 249.48 665.28
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 162.00 170.00 27540.00 102.00 16524.00 44064.00
Wire Tie G.I. Wire, Tie, GI, #18 kgs 20.00 80.00 1600.00 48.00 960.00 2560.00
Scaffoldings 2" x 4" x 10' coco lumber (3 uses) sq.m 100.00 180.00 18000.00 108.00 10800.00 28800.00
Lumber, Coco 3uses Lu, Coco, 2" x 4" x 8' pcs 60.00 144.00 8640.00 86.40 5184.00 13824.00
Plywood, Form 3uses Lu, Plywood, Ord, 3/8" x 4" x 8' pcs 20.00 675.00 13500.00 405.00 8100.00 21600.00
Nail, Common Nail, CW, 1-1/2" kgs 5.00 80.00 400.00 48.00 240.00 640.00
Nail, Common Nail, CW, 2" kgs 8.00 80.00 640.00 48.00 384.00 1024.00
Nail, Common Nail, CW, 3" kgs 10.00 80.00 800.00 48.00 480.00 1280.00
Nail, Common Nail, CW, 4" kgs 10.00 80.00 800.00 48.00 480.00 1280.00
sub-total 74,037.60 44,422.56 118,460.16
D. SECOND FLR.COLUMNS Total Concrete Volume cu.m. 4.52
Cement Cement, Portland, 40kg/bag bags 42.00 240.00 10,080.00 144.00 6,048.00 16,128.00
Sand White Sand cu.m. 2.32 850.00 1,972.23 510.00 1,183.34 3,155.56
Gravel Gravel, 3/4 cu.m. 3.48 900.00 3,132.36 540.00 1,879.42 5,011.78
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 45.00 170.00 7,650.00 102.00 4,590.00 12,240.00
Bar, Deformed Bar, Def Steel, 16mm x 6.0m, Gr.40 pcs 36.00 370.00 13,320.00 222.00 7,992.00 21,312.00
Wire Tie G.I. Wire, Tie, GI, #18 kgs. 3.00 80.00 240.00 48.00 144.00 384.00
Scaffoldings 2" x 4" x 10' coco lumber (3 uses) sq.m 10.00 180.00 1,800.00 108.00 1,080.00 2,880.00
Lumber, Coco 3uses Lu, Coco, 2" x 4" x 8' pcs 10.00 144.00 1,440.00 86.40 864.00 2,304.00
Plywood, Form 3uses Lu, Plywood, Ord, 3/8" x 4" x 8' pcs 4.00 675.00 2,700.00 405.00 1,620.00 4,320.00
Nail, Common Nail, CW, 2" kgs 3.00 80.00 240.00 48.00 144.00 384.00
Nail, Common Nail, CW, 3" kgs 3.00 80.00 240.00 48.00 144.00 384.00
Nail, Common Nail, CW, 4" kgs 3.00 80.00 240.00 48.00 144.00 384.00
sub-total 43,054.59 25,832.75 68,887.34
4 WATER PROOFING WORKS
A SUSPENDED SLAB sq.m
Integral type @ Suspended Slab Sahara kgs. 32.00 220.00 7040.00 99.00 3168.00 10208.00
Paint, Elastomeric gal. 2.00 700.00 1400.00 315.00 630.00 2030.00
sub-total 8,440.00 3,798.00 12,238.00
TOTAL STAGE 4 248,506.26 146,172.21 394,678.47
STAGE 5
1 MASONRY WORKS (SECOND FLOOR)
A. EXTERIOR WALL m2 818.49
Block, Concrete Hollow Block, CH, NLB, 5", 400 psi pcs 10,231.00 8.50 86,963.50 4.68 47,829.93 134,793.43
Cement Cement, Portland, 40kg/bag bags 767.00 240.00 184,080.00 132.00 101,244.00 285,324.00
Sand White Sand cu.m. 147.33 650.00 95,763.33 357.50 52,669.83 148,433.16
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 819.00 170.00 139,230.00 93.50 76,576.50 215,806.50
Wire Tie G.I. Wire, Tie, GI, #18 kgs. 81.90 80.00 6,552.00 44.00 3,603.60 10,155.60
sub-total 512,588.83 281,923.86 794,512.69
B INTERIOR WALLS m2 16.38
Block, Concrete Hollow Block, CH, NLB, 4", 400 psi pcs 205.00 6.50 1,332.50 3.58 732.88 2,065.38
Cement Cement, Portland, 40kg/bag bags 16.00 240.00 3,840.00 132.00 2,112.00 5,952.00
Sand White Sand cu.m. 2.95 650.00 1,916.46 357.50 1,054.05 2,970.51
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 17.00 170.00 2,890.00 93.50 1,589.50 4,479.50
Wire Tie G.I. Wire, Tie, GI, #18 kgs. 4.25 80.00 340.00 44.00 187.00 527.00
sub-total 10,318.96 5,675.43 15,994.39
C. CHB WALL AT ROOF DECK - mortar 1:4 m2 -
Block, Concrete Hollow Block, CH, Ord, 5" pcs - 8.50 - 4.68 - -
 Cement Cement, Portland, 40kg/bag bags - 240.00 - 132.00 - -
Sand White Sand cu.m. - 650.00 - 357.50 - -
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs - 170.00 - 93.50 - -
Wire Tie G.I. Wire, Tie, GI, #18 kgs. - 80.00 - 44.00 - -
sub-total - - -
2 ELECTRICAL WORKS
A. ROUGH IN ROOF AREA lot
Conduit, PVC Pipe Conduit, PVC, 1/2" x 10', Red Lamtex pcs 4.00 125.00 500.00 93.75 375.00 875.00
Box, Junction w/ cover Box, Junction, Metal, Cover, 4" x 4" pcs 2.00 60.00 120.00 45.00 90.00 210.00
sub-total 620.00 465.00 1,085.00
3 CONCRETING WORKS
E. ROOF BEAM Total Concrete Volume cu.m. 4.52
Cement Cement, Portland, 40kg/bag bags 42.00 240.00 10,080.00 144.00 6,048.00 16,128.00
Sand White Sand cu.m. 2.32 680.00 1,577.78 408.00 946.67 2,524.45
Gravel Gravel, 3/4" cu.m. 3.48 900.00 3,132.36 540.00 1,879.42 5,011.78
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 112.00 170.00 19,040.00 102.00 11,424.00 30,464.00
Bar, Deformed Bar, Def Steel, 16mm x 6.0m, Gr.40 pcs 64.00 397.00 25,408.00 238.20 15,244.80 40,652.80
Wire Tie G.I. Wire, Tie, GI, #18 kgs. 12.00 80.00 960.00 48.00 576.00 1,536.00
Scaffoldings 2" x 4" x 10' coco lumber (3 uses) sq.m 100.00 180.00 18,000.00 108.00 10,800.00 28,800.00
Lumber, Coco 3uses Lu, Coco, 2" x 4" x 8' pcs 120.00 144.00 17,280.00 86.40 10,368.00 27,648.00
Plywood, Form 3uses Lu, Plywood, Ord, 3/8" x 4" x 8' pcs 21.00 675.00 14,175.00 405.00 8,505.00 22,680.00
Nail, Common Nail, CW, 1-1/2" pcs 6.00 80.00 480.00 48.00 288.00 768.00
Nail, Common Nail, CW, 2" pcs 6.00 80.00 480.00 48.00 288.00 768.00
Nail, Common Nail, CW, 3" pcs 12.00 80.00 960.00 48.00 576.00 1,536.00
Nail, Common Nail, CW, 4" pcs 12.00 80.00 960.00 48.00 576.00 1,536.00
Nail, Concrete Nail, Concrete, 3" pcs 2.00 100.00 200.00 60.00 120.00 320.00
sub-total 112,733.14 67,639.88 180,373.03
C. DECK SLAB Total Concrete Volume cu.m 0.60
Cement 40kg. bags 6.00 240.00 1440.00 144.00 864.00 2304.00
Sand White Sand cu.m 0.31 850.00 261.80 510.00 157.08 418.88
Gravel, Crushed 3/4" cu.m 0.46 900.00 415.80 540.00 249.48 665.28
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 162.00 170.00 27540.00 102.00 16524.00 44064.00
Wire Tie G.I. Wire, Tie, GI, #18 kgs 20.00 80.00 1600.00 48.00 960.00 2560.00
Scaffoldings 2" x 4" x 10' coco lumber (3 uses) sq.m 100.00 180.00 18000.00 108.00 10800.00 28800.00
Lumber, Coco 3uses Lu, Coco, 2" x 4" x 8' pcs 60.00 144.00 8640.00 86.40 5184.00 13824.00
Plywood, Form 3uses Lu, Plywood, Ord, 3/8" x 4" x 8' pcs 20.00 675.00 13500.00 405.00 8100.00 21600.00
Nail, Common Nail, CW, 1-1/2" kgs 5.00 80.00 400.00 48.00 240.00 640.00
Nail, Common Nail, CW, 2" kgs 8.00 80.00 640.00 48.00 384.00 1024.00
Nail, Common Nail, CW, 3" kgs 10.00 80.00 800.00 48.00 480.00 1280.00
Nail, Common Nail, CW, 4" kgs 10.00 80.00 800.00 48.00 480.00 1280.00
sub-total 74,037.60 44,422.56 118,460.16

TOTAL STAGE 5 710,298.53 400,126.73 1,110,425.26

STAGE 6
1 CARPENTRY WORKS
A GYPSUM BOARD (optl) lot
Sinepa 1/2"x 10"x 8' Hardi pcs 6.00 220.00 1320.00 110.00 660.00 1980.00
Nail, Hardi 1/12" kgs 5.00 100.00 500.00 50.00 250.00 750.00
sub-total 1820.00 910.00 2730.00
TOTAL STAGE 6 1,820.00 910.00 2,730.00
STAGE 7
1 DOOR JAMBS GRND & WINDOWS GRND & 2ND FLR
A DOOR JAMBS
Jamb (D-1) K.D. 0.70 x 2.10, 2" x 4" pc 1.00 3000.00 3000.00 750.00 750.00 3750.00
Jamb (D-2) K.D. 0.75 x 2.10, 2" x 4" pc 2.00 3000.00 6000.00 750.00 1500.00 7500.00
Jamb (D-3) K.D. 0.90 x 2.10, 2" x 4" pc 1.00 3000.00 3000.00 750.00 750.00 3750.00
Jamb (D-5) K.D. 0.70 x 2.10, 2" x 4" pc 2.00 2,500.00 5000.00 625.00 1250.00 6250.00
sub-total 17,000.00 4,250.00 21,250.00
B STEEL FRAMED CASEMENT
W - 1 0.35m x 0.6m Steel Framed Awning window w/clear glass units 2.00 2,000.00 4,000.00 4,000.00
W - 3 0.3m x 1.6m Steel Framed Awning window w/clear glass units 2.00 2,500.00 5,000.00 5,000.00
W - 3 1.20m x 1.50m Steel Framed Awning window w/clear glass units 2.00 5,500.00 11,000.00 11,000.00
W - 3 0.75m x 1.50m Steel Framed Awning window w/clear glass units 2.00 4,000.00 8,000.00 8,000.00
sub-total 28,000.00 28,000.00
TOTAL STAGE 7 45,000.00 4,250.00 45,000.00
STAGE 8
1 FINISHING WORKS
A EXTERIOR PLASTERING (Class B t=20mm) m2 3,519.12 140.76
Cement Cement, Portland, 40kg/bag bags 120.00 240.00 28,800.00 180.00 21,600.00 50,400.00
Sand White Sand cu.m. 180.65 650.00 117,421.30 487.50 88,065.98 205,487.28
sub-total 146,221.30 109,665.98 255,887.28
B EXTERIOR PLAIN CEMENT FINISH m2
Cement Cement, Portland, 40kg/bag bags 32.00 240.00 7,680.00 180.00 5,760.00 13,440.00
sub-total 7,680.00 5,760.00 13,440.00
TOTAL STAGE 8 153,901.30 115,425.98 269,327.28
STAGE 9
1 RAILINGS
A. PARAPET RAIL
Tubular Bar, square Steel, 50mm x 6.0m, Gr.33 pc 4.00 650.00 2,600.00 520.00 2,080.00 4,680.00
Tubular Bar, square Steel, 50X100mm x 6.0m, Gr.33 pc 7.00 1,100.00 7,700.00 880.00 6,160.00 13,860.00
sub-total 10,300.00 8,240.00 18,540.00
B. FLOOR DRAIN lot
Pipe, PVC Pipe, PVC, 4" x 10', Orange Lamtex pcs 4.00 370.00 1,480.00 111.00 444.00 1,924.00
Elbow, PVC 4"dia x 90° Lamtex pcs 8.00 45.00 360.00 13.50 108.00 468.00
Wire Basket Strainer 4"dia units 6.00 120.00 720.00 36.00 216.00 936.00
sub-total 2,560.00 768.00 3,328.00
TOTAL STAGE 9 12,860.00 9,008.00 21,868.00
STAGE 10
1 STAIR WORKS & FINISHING WORKS
F. CONCRETE STAIR
Concrete works cu.m. 0.85
Scaffoldings 2" x 4" x 10' coco lumber (3 uses) sq.m 20.00 180.00 3,600.00 99.00 1,980.00 5580.00
Plastering works sq.m 9.00 220.00 1,980.00 - 1980.00
Cement Cement, Portland, 40kg/bag bags 8.00 240.00 1,920.00 132.00 1,056.00 2976.00
Sand White Sand cu.m. 0.44 650.00 283.62 357.50 155.99 439.61
Gravel Gravel, 3/4" cu.m. 0.65 900.00 589.05 495.00 323.98 913.03
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 18.00 170.00 3,060.00 93.50 1,683.00 4743.00
Bar, Deformed Bar, Def Steel, 12mm x 6.0m, Gr.33 pcs 20.00 240.00 4,800.00 132.00 2,640.00 7440.00
Wire Tie G.I. Wire, Tie, GI, #18 kgs. 2.00 80.00 160.00 44.00 88.00 248.00
Plywood 3/16" thk Eco pcs 2.00 675.00 1,350.00 371.25 742.50 2092.50
Lumber, Coco 3uses 2" x 4"x 8' pcs 10.00 180.00 1,800.00 99.00 990.00 2790.00
Nail, Common Nail, CW, 2" kgs 2.00 80.00 160.00 44.00 88.00 248.00
Nail, Common Nail, CW, 3" kgs 2.00 80.00 160.00 44.00 88.00 248.00
Anchor Bolt w/ nut & washer 5/8" x 6" kgs 2.00 80.00 160.00 44.00 88.00 248.00
sub-total 20,022.67 9,923.47 29,946.13
B CATCH BASIN MAIN BLDG- mortar 1:4 lot
Block, Concrete Hollow Block, CH, Ord, 4" pcs 6.00 6.50 39.00 3.58 21.45 60.45
Cement Cement, Portland, 40kg/bag bags 2.00 240.00 480.00 132.00 264.00 744.00
Sand White Sand cu.m. 0.25 650.00 162.50 357.50 89.38 251.88
Gravel Gravel, 3/4" cu.m. 0.10 900.00 90.00 495.00 49.50 139.50
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pcs 2.00 170.00 340.00 93.50 187.00 527.00
Wire Tie G.I. Wire, Tie, GI, #18 kgs 1.00 80.00 80.00 44.00 44.00 124.00
sub-total 1,191.50 655.33 1,846.83
C SEPTIC TANK Total Concrete Volume cu.m. 0.60
CHB 4" pcs 175.00 6.50 1137.50 3.58 625.63 1,763.13
Cement bags 12.00 240.00 2880.00 132.00 1,584.00 4,464.00
 Sand cu.m. 0.31 650.00 200.20 357.50 110.11 310.31
Gravel , G1 cu.m. 0.46 900.00 415.80 495.00 228.69 644.49
Gravel , G1(bedding) cu.m. 0.15 900.00 135.00 495.00 74.25 209.25
DSB 8mm dia x 6m pcs 1.00 1050.00 1050.00 577.50 577.50 1,627.50
G.I. Tie wire # 18 kgs 2.00 80.00 160.00 44.00 88.00 248.00
Pvc tee 4" x 4" pcs 3.00 60.00 180.00 33.00 99.00 279.00
sub-total 6,158.50 3,387.18 9,545.68
TOTAL STAGE 10 27,372.67 13,965.97 41,338.63
STAGE 11
1 FINISHING WORKS
A. INTERIOR PLASTERING (Class B t=20mm) m2 107.38
Cement Cement, Portland, 40kg/bag bags 120.00 240.00 28,800.00 180.00 21,600.00 50,400.00
Sand White Sand cu.m. 2.20 650.00 1,433.17 487.50 1,074.87 2,508.04
sub-total 30,233.17 22,674.87 52,908.04
B. INTERIOR PLAIN CEMENT FINISH m2 107.38
Cement Cement, Portland, 40kg/bag bags 16.00 240.00 3,840.00 132.00 2,112.00 5,952.00
sub-total 3,840.00 2,112.00 5,952.00
TOTAL STAGE 11 34,073.17 24,786.87 58,860.04
STAGE 12
1 CARPENTRY WORKS
A GRND FLOOR CEILING m2 58.50
Fiber Cement Board 4' x 8' x 3.2mm"thk. Hardilite pcs 18.00 345.00 6,210.00 189.75 3,415.50 9,625.50
Furring, Metal & Acc. JEA Steel pcs 112.00 140.00 15,680.00 77.00 8,624.00 24,304.00
Screw, Metal 1" box 3.00 250.00 750.00 137.50 412.50 1,162.50
Nail, Concrete Nail, Concrete, 3" kgs 3.00 100.00 300.00 55.00 165.00 465.00
sub-total 22,940.00 12,617.00 35,557.00
B 2ND FLOOR CEILING m2 45.00
Fiber Cement Board 4' x 8' x 3.2mm"thk. Hardilite pcs 16.00 345.00 5,520.00 189.75 3,036.00 8,556.00
Furring, Metal & Acc. JEA Steel pcs 98.00 140.00 13,720.00 77.00 7,546.00 21,266.00
Screw, Metal 1" box 2.00 250.00 500.00 137.50 275.00 775.00
Nail, Concrete Nail, Concrete, 3" kgs 1.00 100.00 100.00 55.00 55.00 155.00
sub-total
C STAIR & RAILING & STAIR FINISH lot 1.00 10000.00 10,000.00
sub-total 10000.00 10000.00
D AIRVENTS
Wooden Airvent units 8.00 850.00 6800.00 212.50 1,700.00 8500.00
sub-total 6800.00 1700.00 8500.00
TOTAL STAGE 12 39,740.00 14,317.00 54,057.00
STAGE 13
A. DOORS GRND & 2ND, JAMBS 2ND & LOCKSETS
Door (D-1) Door, Panel, 0.70 x 2.10 unit 1.00 8,500.00 8,500.00 1,275.00 1,275.00 9,775.00
Door (D-2) Door,Panel, 0.75m x 2.10m unit 1.00 8,500.00 8,500.00 1,275.00 1,275.00 9,775.00
Door (D-3) PVC Door, 0.90m x 2.10m unit 1.00 Existing Door - -
Door (D-4) 50mmx50mm Steel Matting w/ 50mm dia. G.I Pipe framing unit 1.00 2,500.00 2,500.00 375.00 375.00 2,875.00
Door (D-5) 40mm THK PVC Door, 0.70m x 2.10m unit 2.00 6,500.00 13,000.00 975.00 1,950.00 14,950.00
Lockset Handleset, Entrance Yale set 1.00 1,500.00 1,500.00 225.00 225.00 1,725.00
Lockset Lockset, Entrance Yale pcs 1.00 800.00 800.00 120.00 120.00 920.00
Lockset Lockset, Bathroom Yale pcs 2.00 800.00 1,600.00 120.00 240.00 1,840.00
Lockset Lockset, Bathroom Yale pcs 2.00 800.00 1,600.00 120.00 240.00 1,840.00
Hinges, Loose Pin 3" pcs 15.00 120.00 1,800.00 18.00 270.00 2,070.00
sub-total 39,800.00 5,970.00 45,770.00
C GRILL WORKS lot 1.00 15,000.00 15,000.00 3,750.00 18,750.00
sub-total 15000.00 3750.00 18750.00
TOTAL STAGE 13 54,800.00 9,720.00 64,520.00

STAGE 14
1 PAINTING WORKS
A. MAIN BLDG
Concrete Surfaces Plain m2 3,191.06
Duco Surfaces m2 -
Steel Surfaces m2 3.00
Neutralizer, Concrete Neutralizer, Concrete, gal Boysen gals 26.00 200.00 5,200.00 120.00 3,120.00 8,320.00
Primer, Concrete Coat Ext.&Int. Latex, Flat, White, gal Boysen gals 30.00 514.00 15,420.00 308.40 9,252.00 24,672.00
Top, Concrete Coat Int. Semi Gloss Latex Boysen gals 30.00 514.00 15,420.00 308.40 9,252.00 24,672.00
Putty, Glazing Putty, Glazing, gal Boysen gals 8.00 500.00 4,000.00 300.00 2,400.00 6,400.00
Enamel, Flat wall Enamel, Flat wall, White, gal Boysen gals 28.00 600.00 16,800.00 360.00 10,080.00 26,880.00
Enamel, Semi Gloss Int. Enamel, Semi-Gloss, White, gal Boysen gals 28.00 700.00 19,600.00 420.00 11,760.00 31,360.00
Enamel, Quick Drying Enamel, QD, White, gal Boysen gals 28.00 750.00 21,000.00 450.00 12,600.00 33,600.00
Lacquer, Primer Surfacer gals 4.00 300.00 1,200.00 180.00 720.00 1,920.00
Lacquer, Primer Putty gals 12.00 620.00 7,440.00 372.00 4,464.00 11,904.00
Lacquer, Automotive gals 2.00 650.00 1,300.00 390.00 780.00 2,080.00
Bleach, Wood lit 2.00 300.00 600.00 180.00 360.00 960.00
Stain, Wood lit 2.00 300.00 600.00 180.00 360.00 960.00
Clear Gloss Lacquer, Wood lit 2.00 300.00 600.00 180.00 360.00 960.00
Filler Paste, Wood gal 1.00 550.00 550.00 330.00 330.00 880.00
Compound, Patching Compound, Patching, kg kgs 50.00 200.00 10,000.00 120.00 6,000.00 16,000.00
Polytuff w/ Hardener Polituff w/ Hardener, li lit 8.00 350.00 2,800.00 210.00 1,680.00 4,480.00
Thinner, Paint Thinner, Paint gals 8.00 220.00 1,760.00 132.00 1,056.00 2,816.00
Rug kgs 5.00 100.00 500.00 60.00 300.00 800.00
Paper, Sand # 100 Paper, Sand, #100, Ord. lm 2.00 1,500.00 3,000.00 900.00 1,800.00 4,800.00
Paper, Sand # 180 Paper, Sand, #180, Ord. pcs 1.00 1,600.00 1,600.00 960.00 960.00 2,560.00
sub-total 129,390.00 77,634.00 207,024.00

TOTAL STAGE 14 129,390.00 77,634.00 207,024.00

STAGE 15
1 FINISHING WORKS

A. TILE WORKS
Tiles, Ceramic Unglazed Tile, Unglazed, Floor, 24" x 24", w/ Color Eurotiles pcs 152.00 195.00 29,640.00 87.75 13,338.00 42,978.00
Tiles, Ceramic Unglazed Tile, Unglazed, Floor, 16" x 16", w/ Color Eurotiles pcs 380.00 150.00 57,000.00 67.50 25,650.00 82,650.00
Tiles, Ceramic Glazed Tile, Glazed, Wall, 8" x 8", w/ Color Eurotiles pcs 253.00 95.00 24,035.00 42.75 10,815.75 34,850.75
Trim, Tile Tile Trim, 1/4" x 8', White pcs 500.00 55.00 27,500.00 24.75 12,375.00 39,875.00
Addhessive, Tile Mortabond 3000 Technoresin kgs 639.00 35.00 22,365.00 15.75 10,064.25 32,429.25
Grout, Tile Rainbow Technoresin kgs 290.00 25.00 7,250.00 11.25 3,262.50 10,512.50
sub-total 167,790.00 75,505.50 243,295.50
TOTAL STAGE 15 167,790.00 75,505.50 243,295.50

STAGE 16
1 PLUMBING WORKS
A PLUMBING FIXTURES
Water closet w/ accessories HCG set 2.00 8,500.00 17,000.00 5,950.00 11,900.00 28,900.00
Lavatory,W/ Pedestal & acc. HCG set 4.00 5,500.00 22,000.00 7,700.00 30,800.00 52,800.00
Soap Holder HCG pcs 4.00 500.00 2,000.00 700.00 2,800.00 4,800.00
Roll paper holder HCG pcs 2.00 500.00 1,000.00 350.00 700.00 1,700.00
Shower Head & Handle w/ valve HCG pcs 1.00 1,500.00 1,500.00 525.00 525.00 2,025.00
Kit.Sink w/ drain Board & acc. TEKA set 2.00 1,700.00 3,400.00 1,190.00 2,380.00 5,780.00
Rod, Curtain Stainless Steel 20mm Dia x 1.5m pcs 4.00 1,500.00 6,000.00 2,100.00 8,400.00 14,400.00
Faucet Faucet, Chrome-plated, 6" Wen Bing pcs 10.00 250.00 2,500.00 875.00 8,750.00 11,250.00
Hose bibb 1/2" 1/2" dia Great Vol. pcs 5.00 250.00 1,250.00 437.50 2,187.50 3,437.50
Floor drain 4 x 4 Drain, Floor, 4" x 4", STAINLESS pcs 8.00 300.00 2,400.00 840.00 6,720.00 9,120.00
sub-total 59,050.00 75,162.50 134,212.50
B CABINETS
KITCHEN CABINET
Modular Cabinet ( Base ) unit 4.00 25,000.00 100,000.00 100000.00
Modular Cabinet ( Overhead ) unit 1.00 32,000.00 32,000.00 32000.00
 sub-total 132,000.00 132,000.00
BEDROOM 1 CLOSET unit 1.00
MDF 3/4"thk pcs. 1.00 1,500.00 1,500.00 750.00 750.00 2250.00
MDF 1/2"thk pcs. 4.00 1,250.00 5,000.00 625.00 2,500.00 7500.00
Plywood 3/16"thk pc. 4.00 650.00 2,600.00 325.00 1,300.00 3900.00
Liston Halfround pcs. 4.00 850.00 3,400.00 425.00 1,700.00 5100.00
Concealed Hinges 3/4" Overlap pcs. 12.00 120.00 1,440.00 60.00 720.00 2160.00
Plastic Handle pcs. 6.00 100.00 600.00 50.00 300.00 900.00
Rod, Curtain 1"dia x 4' pcs. 1.00 750.00 750.00 375.00 375.00 1125.00
Nail, Finishing 1" kgs 2.00 80.00 160.00 40.00 80.00 240.00
Nail, Finishing 2" kgs 2.00 80.00 160.00 40.00 80.00 240.00
Stickwell gal. 1.00 560.00 560.00 280.00 280.00 840.00
sub-total 16,170.00 8,085.00 24,255.00
BEDROOM 2 CLOSET
MDF 3/4"thk pcs. 0.00 1,500.00 - 750.00 - 0.00
MDF 1/2"thk pcs. 0.00 1,250.00 - 625.00 - 0.00
Plywood 3/16"thk pc. 0.00 650.00 - 325.00 - 0.00
Liston Halfround pcs. 0.00 850.00 - 425.00 - 0.00
Concealed Hinges 3/4" Overlap pcs. 0.00 120.00 - 60.00 - 0.00
Plastic Handle pcs. 0.00 100.00 - 50.00 - 0.00
Rod, Curtain 1"dia x 4' pcs. 0.00 750.00 - 375.00 - 0.00
Nail, Finishing 1" pcs. 0.00 80.00 - 40.00 - 0.00
Nail, Finishing 2" pcs. 0.00 80.00 - 40.00 - 0.00
Stickwell gal. 1.00 560.00 560.00 280.00 280.00 840.00
sub-total 560.00 280.00 840.00
C WATERMETER TAPPING lot 1.00
Nipple, G.I. Nipple, GI, 1/2" x 6" pc 2.00 150.00 300.00 67.50 135.00 435.00
Elbow Reducer, G.I. Reducer, Elbow, GI, 3/4" x 1/2" pc 2.00 150.00 300.00 67.50 135.00 435.00
Elbow, UPVC Threaded Elbow, uPVC, 1/2" x 90°, Thrd Moldex pc 2.00 45.00 90.00 20.25 40.50 130.50
Elbow, UPVC Plain Elbow, uPVC, 1/2" x 90°, Plain Moldex pc 2.00 45.00 90.00 20.25 40.50 130.50
Pipe, UPVC Pipe, uPVC, 1/2" x 10' Moldex pc 2.00 350.00 700.00 157.50 315.00 1,015.00
Teplon tape Tape, Teflon (U.S.) U.S. roll 1.00 55.00 55.00 24.75 24.75 79.75
sub-total 1,535.00 690.75 2,225.75
D WATERMETER WORKS
Water Meter Meter, Water, 1/2" Triton unit 1.00 1,500.00 1,500.00 825.00 825.00 2,325.00
Valve, Ball Valve, Ball, 1/2" Toho pc 1.00 550.00 550.00 302.50 302.50 852.50
Nipple, G.I. Nipple, GI, 1/2" x 6" pc 1.00 125.00 125.00 68.75 68.75 193.75
Elbow G.I. Elbow, GI, 1/2" pc 1.00 125.00 125.00 68.75 68.75 193.75
Teplon tape Tape, Teflon (U.S.) U.S. roll 1.00 55.00 55.00 30.25 30.25 85.25
sub-total 2,355.00 1,295.25 3,650.25
2 ELECTRICAL WORKS
A. ELECTRICAL FINISHING outlet
Wire TW 3.5mm2 box 2.00 3,500.00 7,000.00 2,625.00 5,250.00 12,250.00
Wire TW 8.0mm2 box 1.00 4,200.00 4,200.00 3,150.00 3,150.00 7,350.00
Wire Cable lm 50.00 65.00 3,250.00 48.75 2,437.50 5,687.50
Wire Telephone 3j lm 20.00 65.00 1,300.00 48.75 975.00 2,275.00
Outlet, Convinience sets 5.00 120.00 600.00 90.00 450.00 1,050.00
Outlet, Telephone sets 1.00 150.00 150.00 112.50 112.50 262.50
Outlet, Cable sets 2.00 150.00 300.00 112.50 225.00 525.00
Outlet, Weather proof set 3.00 350.00 1,050.00 262.50 787.50 1,837.50
Outlet, Range set 1.00 125.00 125.00 93.75 93.75 218.75
Outlet, Aircon sets 4.00 250.00 1,000.00 187.50 750.00 1,750.00
Outlet, Water Heater sets 1.00 125.00 125.00 93.75 93.75 218.75
Switch (one Gang) sets 2.00 85.00 170.00 63.75 127.50 297.50
Switch (two Gang) sets 5.00 120.00 600.00 90.00 450.00 1,050.00
Switch (three Gang) sets 6.00 155.00 930.00 116.25 697.50 1,627.50
Tape, Electrical Big roll 5.00 70.00 350.00 52.50 262.50 612.50
Panel Board Nema 1 Encl.Plug in typ Koten set 1.00 1,750.00 1,750.00 1,312.50 1,312.50 3,062.50
sub-total 22,900.00 17,175.00 40,075.00

B SERVICE ENT. POST Total Concrete Volume cu.m 0.50

Cement 40kg. bag 5.00 240.00 1,200.00 120.00 600.00 1,800.00
Sand White Sand m3 0.26 650.00 166.83 325.00 83.42 250.25
Gravel, Crushed 3/4" m3 0.39 900.00 346.50 450.00 173.25 519.75
Bar, Deformed Bar, Def Steel, 12mm x 6.0m, Gr.33 pc 4.00 240.00 960.00 120.00 480.00 1,440.00
Bar, Deformed Bar, Def Steel, 10mm x 6.0m, Gr.33 pc 3.00 170.00 510.00 85.00 255.00 765.00
Wire Tie G.I. #18 kg 1.00 80.00 80.00 40.00 40.00 120.00
Lumber, Coco (bracing) 2" x 4" x 10' pc 5.00 180.00 900.00 90.00 450.00 1,350.00
Lumber, Coco (forms) 2" x 4" x 10' pc 5.00 180.00 900.00 90.00 450.00 1,350.00
Plywood, Form 4' x 8' x 3/8" pcs 1.00 675.00 675.00 337.50 337.50 1,012.50
Nail Common 2" pcs 1.00 80.00 80.00 40.00 40.00 120.00
Nail Common 3" pcs 1.00 80.00 80.00 40.00 40.00 120.00
sub-total 5,898.33 2,949.17 8,847.50
C SERVICE ENTRANCE ROUGH IN lot
Cap, Entrance 60mm dia. pcs 2.00 250.00 500.00 187.50 375.00 875.00
Clamp, Malleable Iron 60mm dia. pcs 1.00 350.00 350.00 262.50 262.50 612.50
Pipe RSC 60mm dia. X 3.0m pcs 1.00 150.00 150.00 112.50 112.50 262.50
Guy Hook 16mm dia. X 200mm pcs 1.00 175.00 175.00 131.25 131.25 306.25
Wire THHN/THWN 80mm, Stranded Sycwin lm 5.00 650.00 3,250.00 487.50 2,437.50 5,687.50
Wire THHN/THWN 22mm, Stranded Sycwin lm 5.00 350.00 1,750.00 262.50 1,312.50 3,062.50
Rod, Ground 3/4"x 3.0m Copper pcs 1.00 1,250.00 1,250.00 937.50 937.50 2,187.50
Bushing 21/2" x 3/4", G.I. pcs 1.00 175.00 175.00 131.25 131.25 306.25
Plug 21/2" dia. , G.I. pcs 1.00 250.00 250.00 187.50 187.50 437.50
Tape, Electrical Small roll 2.00 70.00 140.00 52.50 105.00 245.00
sub-total 7,990.00 5,992.50 13,982.50
TOTAL STAGE 16 248,458.33 111,630.17 360,088.50
TOTAL MATERIALS COST
TOTAL LABOR COST
TOTAL DIRECT COST 2,519,930.39 1,388,593.41 3,908,523.80

II INDIRECT COST
Permits & Licences 78,170.48
Contingency 312,681.90
TOTAL INDIRECT COST 390,852.38

TOTAL PROJECT COST 4,299,376.18