3rd Floor Renovation Final -Revised -New

78
document.xlsx / ProbableCost 03/15/2022 / 05:24:21 1 / 78 ARKITEKTONS design & builder G/F MAQUILING BUILDER'S DEPOT, PRES LAUREL HIGHWAY, LIPA CITY 4217 TEL # (043) 784-1649 CEL # 0922-911-3338 EMAIL: [email protected] DESIGNATION/S Details of Quantities W L AREA INSIDE OUTSIDE PAVERS LEVEL - 1 Veranda Front 4.500 2.000 9.000 9.000 Veranda Right 2.000 12.000 24.000 24.000 Master Bedroom 4.200 3.600 15.120 15.120 Master Walk-in 2.400 3.600 8.640 8.640 Masters' T&B 1.800 3.600 6.480 6.480 Living Room 4.500 3.600 16.200 16.200 Dining 5.700 3.900 22.230 22.230 Main Stair 4.500 2.400 10.800 10.800 Main Kitchen 4.200 4.800 20.160 20.160 Main Kitchen 1.300 1.200 1.560 1.560 Bedroom-1 2.900 3.900 11.310 11.310 Common T&B 1.300 2.700 3.510 3.510 Driveway 3.500 25.000 87.500 87.500 146.760 236.510 116.010 33.000 87.500 LEVEL - 2 Bedroom-2 2.900 3.900 11.310 11.310 Bedroom-3 2.900 3.600 10.440 10.440 Bedroom-4 4.200 3.600 15.120 15.120 Common T&B-2 2.800 2.700 7.560 7.560 Corridor-1 2.800 1.200 3.360 3.360 Corridor-2 1.300 3.600 4.680 4.680 Stair to Second Flo 4.200 2.400 10.080 10.080 Family Hall 4.200 3.900 16.380 16.380 View Deck 4.200 4.800 20.160 20.160 Veranda-3 5.700 1.500 8.550 8.550 Veranda-4 1.500 5.700 8.550 8.550 116.190 116.190 0.000 0.000 TOTAL AREA (sq.m.) 352.700 232.200 33.000 87.500 PROJECTED COST PER SQUARE METER 22,000.00 17,000.00 8,500.00 5,108,400.00 561,000.00 743,750.00 PROBABLE CONSTRUCTION COST PhP 6,413,150.00 Prepared by: Approved by: RAFAEL AFRICA BRIONES, JR. type name here ARCHITECT (PRC#6539) OWNER/S

description

data

Transcript of 3rd Floor Renovation Final -Revised -New

ProbableCostARKITEKTONS design & builderG/F MAQUILING BUILDER'S DEPOT, PRES LAUREL HIGHWAY, LIPA CITY 4217TEL # (043) 784-1649 CEL # 0922-911-3338 EMAIL: [email protected]/SDetails of QuantitiesWLAREAINSIDEOUTSIDEPAVERSIN / OUTLEVEL - 1Carport0.0000.0000.000Paved Walkway0.0000.0000.000Veranda Front4.5002.0009.0009.0009.000Veranda Right2.00012.00024.00024.00024.000Master Bedroom4.2003.60015.12015.12015.120Master Walk-in2.4003.6008.6408.6408.640Masters' T&B1.8003.6006.4806.4806.480Foyer0.0000.0000.000Stair Hall0.0000.0000.000Living Room4.5003.60016.20016.20016.200Dining5.7003.90022.23022.23022.230Main Stair4.5002.40010.80010.80010.800Main Kitchen4.2004.80020.16020.16020.160Main Kitchen1.3001.2001.5601.5601.560Pantry0.0000.0000.000Dirty Kitchen0.0000.0000.000Dirty Kitchen0.0000.0000.000Laundry0.0000.0000.000Bedroom-12.9003.90011.31011.31011.310Common T&B1.3002.7003.5103.5103.510Storage0.0000.0000.000WALL THICKNESS0.0000.0000.000East Lanai0.0000.0000.000Grass Pavers0.0000.0000.000Drying Yard0.0000.0000.000Driveway3.50025.00087.50087.50087.500146.760236.510236.510116.01033.00087.500149.010LEVEL - 2Bedroom-22.9003.90011.31011.31011.310Bedroom-32.9003.60010.44010.44010.440Bedroom-44.2003.60015.12015.12015.120Bedroom-60.0000.0000.00042.060Common T&B-22.8002.7007.5607.5607.560Guest' T&B0.0000.0000.000T&B-60.0000.0000.000Corridor-12.8001.2003.3603.3603.360Corridor-21.3003.6004.6804.6804.680Stair to Second Floor4.2002.40010.08010.08010.080Family Hall4.2003.90016.38016.38016.380View Deck4.2004.80020.16020.16020.160Veranda-35.7001.5008.5508.5508.550Veranda-41.5005.7008.5508.5508.550WALL THICKNESS0.0000.0000.000Ante Room0.0000.0000.000Master's Bedroom0.0000.0000.000Master's Dressing0.0000.0000.000Master's T&B0.0000.0000.000116.190116.190116.1900.0000.000116.190LEVEL - 3FENCE0.0000.000Stair to Roof Deck0.0000.0000.0000.0000.0000.0000.0000.0000.000TOTAL AREA (sq.m.)352.700352.700232.20033.00087.500265.2005,000.0001,326,000.000PROJECTED COST PER SQUARE METER22,000.0017,000.008,500.005,108,400.00561,000.00743,750.00PROBABLE CONSTRUCTION COSTPhP6,413,150.00Prepared by:Approved by:RAFAEL AFRICA BRIONES, JR.type name hereARCHITECT (PRC#6539)OWNER/SABCDEFGH836975847892708285967986878884859087766984759388897290918981686779818065708677758382798374736568622616648660657649008888888877.7577.0081.0082.5082.1381.130.000.00

&F / &A&D / &T&P / &N

SummaryARKITEKTONS design & builderG/F MAQUILING BUILDER'S DEPOT, PRES LAUREL HIGHWAY, LIPA CITY 4217TEL # (043) 784-1649 CEL # 0922-911-3338 EMAIL: [email protected]:TWO STOREY RESIDENCELocation:BRGY. LIPA CITYOwner:1,763,500.00Subject:BILL OF MATERIALS & COST ESTIMATES2,091,420.00Date:12-May-20112,365,100.004,456,520.00S U M M A R YMATERIALSLABORTOTAL5,290,500.00IGENERAL REQUIREMENTS / SITEWORKS53,000.00327,254.31380,254.31380,254.31617.46%ERROR:#REF!IISTRUCTURAL WORKS1,710,399.16758,562.392,468,961.542,468,961.5444.35%ERROR:#REF!IIIARCHITECTURAL WORKSERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!IVPLUMBING / SANITARY WORKS155,200.0060,600.00215,800.00215,800.0039.05%ERROR:#REF!VELECTRICAL WORKS145,800.0074,700.00220,500.00220,500.0051.23%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!TOTAL COST OF MATERIALSERROR:#REF!215,800.00ERROR:#REF!TOTAL COST OF LABORERROR:#REF!220,500.00ERROR:#REF!ERROR:#REF!TOTAL MATERIALS & LABOR COSTERROR:#REF!ERROR:#REF!ARCHITECT'S PROFESSIONAL FEE/S20%ERROR:#REF!ERROR:#REF!ERROR:#REF!CONTRACTOR'S PROFIT 35% - 50%ERROR:#REF!VALUE ADDED TAX 10% - 12%ERROR:#REF!GUARANTEED MAXIMUM COSTERROR:#REF!ROUND-OFF TO:AREAS:INT.EXT.TOTAL2320.2201st FLR.:116.01120.50236.513485.7302nd FLR.:116.190.00116.19030Attic:0.000.000.005805.9232.20120.50352.70952,020.00Cost per Sq MERROR:#REF!Labor & Management CostERROR:#REF!ERROR:#REF!Prepared by:Approved by:RAFAEL AFRICA BRIONES, JR.ARCHITECT (PRC#6539)OWNER/S00

&F / &A&D / &T&P / &N

BoMLabor & Eqpt.2,866,843.001,035,477.003,902,320.00ITEM DESCRIPTIONDetails of QuantitiesWasteQtyUnitMaterialsTOTALE.P. BERNARDINOUnit CostUnitUnit CostCostLabor CostEqpt. CostMATERIALSLABOR3,902,320.00CostI.GEN. REQ'Ts. / SITEWORKS1.0Mobilization/Demobilization Works1.01Mobilization & Demobilization2.00T.L.5,000.010,000.0010,000.001.02Layout & Batterboards149.0100-0.0100149.00sq m120.0017,880.0050.007,450.0025,330.001.03Building Permits1.00lotBY OWNER1.04Occupancy Permit1.00lotBY OWNER1.05Haul Debris/Excess Materials3.00T.L.5,000.015,000.0015,000.00Sub-total17,880.0032,450.0050,330.001.005,000.002.0Bonds & Insurances2.01Homeowner's Asso. BondBY OWNER2.02Construction Bond/PermitsS/GCBARSOTHERSBY OWNER2.03DeliveryTruck Pass17.614.163.005.0029.77098056-0.2166666729.55T.L.1,000.0029,554.3129,554.312.04Worker Insurance/Clearance/IDs250.00150.0050.00450.0020.00pax450.009,000.009,000.00Sub-total38,554.3138,554.313.0Temporary Facilities3.01Bunkhouse / Warehouse Rental10,00010,000.01.00lot10,000.0010,000.005,000.0015,000.003.02Toilet Facilities2,0002,000.001.00lot2,000.002,000.002,000.004,000.003.03AccommodationMos0.000.003.04Personal Protective Equipment2001,0003,000.00300.004,500.0020.00Sets4,500.0090,000.0090,000.003.05Electricity10.00Mos3,500.0035,000.0035,000.003.06Water10.00Mos3,000.0030,000.0030,000.003.07Communication250.004.001,000.0010.00Mos700.007,000.007,000.00Sub-total12,000.00169,000.00181,000.001.0015,000.004.0Earthworks15.00112.2430004.01ExcavationLWDQTYVOL0.75700113.00cu m350.0039,550.0039,550.008,640.000.000.000.00F-11.401.401.504.0011.76F-21.201.201.5011.0023.760.000.000.000.000.000.00W1-F10.00TB-182.700.300.301.007.44TB-20.00TB-30.00TB-40.00TB-50.00TB-60.00TB-70.00TB-80.00TB-90.00TB-100.00TB-110.00TB-120.00TB-130.00TB-140.00TB-150.00TB-16SV6.002.002.801.0033.60CB0.800.800.8018.009.22DP41.350.400.802.0026.464.02Backfill/On-fill42.8072.30AreaElev.88.00400-0.0040088.00cu m140.0012,320.00150.0013,200.0025,520.00Carport0.000.000.001.200.00Paved Walkway0.000.000.001.200.00Veranda Front4.502.009.000.201.80Veranda Right2.0012.0024.000.204.80Master Bedroom4.203.6015.120.406.05Master Walk-in2.403.608.640.403.46Masters' T&B1.803.606.480.402.59Foyer0.000.000.001.200.00Stair Hall0.000.000.001.200.00Living Room4.503.6016.200.406.48Dining5.703.9022.230.408.89Main Stair4.502.4010.800.404.32Main Kitchen4.204.8020.160.408.06Main Kitchen1.301.201.560.400.62Pantry0.000.000.001.200.00Dirty Kitchen0.000.000.001.200.00Dirty Kitchen0.000.000.001.200.00Laundry0.000.000.001.200.00Bedroom-12.903.9011.310.404.52Common T&B1.302.703.510.401.40Storage0.000.000.001.200.00WALL THICKNESS0.000.000.001.200.00East Lanai0.000.000.001.200.00Driveway3.5025.0087.500.4035.004.03Gravel Fill236.510.07517.738250.2617518.00cu m600.0010,800.00150.002,700.0013,500.0012.5011,250.001,875.004.04Compaction11.3125.9237.23106.00cu m300.0031,800.0031,800.00Sub-total23,120.0087,250.00110,370.005.0Termite & Pest ControlAreaThkSand Fill/Bedding236.5100.2047.30200cu m0.000.000.00Sub-total0.200.000.000.006.0Damproofing (Polyethylene sheet)Area236.51sq m0.000.000.000.00Sub-total0.000.000.00Total for General Requirements / Siteworks53,000.00327,254.31380,254.3111,250.0030,515.0041,765.00II.STRUCTURAL WORKS1.0Concrete Works1.01Footing / Wall FtgWLD15.0014.547000.4530015.00cu m14.0049,000.002,100.000.000.000.000.000.000.00F-1 & F-215.001.401.400.3004.002.35F-21.201.200.30011.004.750.000.000.000.2500.000.000.000.000.000.3500.000.000.000.000.000.2000.000.000.000.000.000.000.000.00W1-F10.000.000.2000.000.00TB-182.700.300.3001.007.44TB-20.000.000.3000.000.00TB-30.000.000.3000.000.00TB-40.000.000.3000.000.00TB-50.000.000.3000.000.00TB-60.000.000.3000.000.00TB-70.000.000.3000.000.00TB-80.000.000.3000.000.00TB-90.000.000.3000.000.00TB-100.000.000.3000.000.00TB-110.000.000.3000.000.00TB-120.000.000.3000.000.00TB-130.000.000.3000.000.00TB-140.000.000.3000.000.00TB-150.000.000.3000.000.00Cement10.00150.00bags200.0030,000.0070.0010,500.0040,500.00Sand0.500.500008.00cu m700.005,600.00250.002,000.007,600.00Gravel16.00cu m750.0012,000.00250.004,000.0016,000.00Eqpt Rental69,850.000.5000023.00days250.005,750.005,750.001.02ColumnsBDHtQTY5.25000000.7500016.00cu m1stC-115.000.3500.5002.004.001.405.0017,500.00750.00C-20.3500.5002.0011.003.85C-30.00C-40.00C-50.002ndC-115.006.004.000.00C-26.0011.000.00C-30.00C-40.00C-50.00PC-10.003rdC-10.000.00C-20.00C-30.00C-40.00C-50.00PC-10.000.000.00Cement30.0010.00160.00bags200.0032,000.0070.0011,200.0043,200.00Sand0.508.00cu m700.005,600.00250.002,000.007,600.00Gravel16.00cu m750.0012,000.00250.004,000.0016,000.00Eqpt Rental72,800.0024.00days250.006,000.006,000.001.03Slab on Fill / on GradeQTY23.651000.6990020.00cu m18.0057,600.002,700.00S.O.F.236.510.101.001.0023.65Cement10.00200.00bags200.0040,000.0070.0014,000.0054,000.00Sand0.5010.00cu m700.007,000.00250.002,500.009,500.00Gravel20.00cu m750.0015,000.00250.005,000.0020,000.00Eqpt Rental91,250.001.0000031.00days250.007,750.007,750.001.04BeamsBHLQTY0.0000028.00cu m00.0000.0012B-14.001.000.0012B-28.801.000.0012B-34.201.000.0012B-49.901.000.0012B-59.901.000.0012B-64.201.000.0012B-74.201.000.0012B-89.901.000.0012B-911.101.000.0012B-107.201.000.0012B-117.201.000.0012B-1216.001.000.0002B-130.0002B-140.0002B-150.0002B-160.000SB-10.000SB-20.000.0002B-190.0002B-200.0002B-210.0002B-220.0002B-230.0002B-240.0002B-250.0002B-260.0002B-270.0002B-280.0002B-290.000UDB-10.000UDB-20.001RB-13.601.000.001RB-29.901.000.000RB-2A0.001RB-34.201.000.001RB-49.901.000.001RB-59.901.000.001RB-64.201.000.001RB-79.901.000.001RB-811.101.000.001RB-97.201.000.001RB-108.701.000.001RB-1116.001.000.000RB-120.000RB-140.000RB-150.000RB-160.000.000RB-170.002URB-12.002.000.002URB-23.002.000.000MB-30.000MB-40.000LB-10.000LB-20.00196.20Cement10.00280.00bags200.0056,000.0070.0019,600.0075,600.00Sand0.5014.00cu m700.009,800.00250.003,500.0013,300.00Gravel28.00cu m750.0021,000.00250.007,000.0028,000.00Eqpt Rental127,400.0042.00days250.0010,500.0010,500.001.05Suspended SlabWLArea0.1011.619000.3810012.00cu m14.0049,000.002,100.00Bedroom-22.903.9011.31Bedroom-32.903.6010.44Bedroom-44.203.6015.12Bedroom-60.000.000.00Common T&B-22.802.707.56Guest' T&B0.000.000.00T&B-60.000.000.00Corridor-12.801.203.36Corridor-21.303.604.68Stair to Second Floor4.202.4010.08Family Hall4.203.9016.38View Deck4.204.8020.16Veranda-35.701.508.55Veranda-41.505.708.55WALL THICKNESS0.000.000.00Ante Room0.000.000.00Master's Bedroom0.000.000.00Master's Dressing0.000.000.00Master's T&B0.000.000.00FENCE0.000.000.00Cement116.1910.00120.00bags200.0024,000.0070.008,400.0032,400.00Sand0.00352.700.506.00cu m700.004,200.00250.001,500.005,700.00Gravel12.00cu m750.009,000.00250.003,000.0012,000.00Eqpt Rental54,600.0018.00days250.004,500.004,500.001.06Stair SlabsArea3.276000.724004.00cu m4.0014,000.00600.00Stair to Second Floor4.203.1213.100.253.28Stair to Roof Deck0.000.000.000.250.00Cement13.1010.0040.00bags200.008,000.0070.002,800.0010,800.00Sand0.502.00cu m700.001,400.00250.00500.001,900.00Gravel4.00cu m750.003,000.00250.001,000.004,000.00Eqpt Rental18,700.008.00days250.002,000.002,000.001.07Misc ItemsLWTQTY11.904000.0960012.00cu mSV6.002.000.402.009.60CB0.800.800.2018.002.30Cement10.00120.00bags200.0024,000.0070.008,400.0032,400.00Sand0.506.00cu m700.004,200.00250.001,500.005,700.00Gravel12.00cu m750.009,000.00250.003,000.0012,000.00Eqpt Rental56,100.0024.00days250.006,000.006,000.00Sub-total332,800.00157,900.00490,700.00187,100.008,250.00195,350.002.0Masonry Works2.015" CHB w/ rebars including mortar & plaster finish469.801469.80000.20000470.00sq m5" thk. CHB280.80Grnd Flr3.6012.505,875.000025.000005,900.00pcs7.0041,300.004.0023,600.0064,900.005,310.0084,960.00229,464.00Cement189.00Scnd Flr3.001.50705.00005.00000710.00bags200.00142,000.0070.0049,700.00191,700.00639.00134,190.00SandRoofDeck1.000.1570.50000.5000071.00cu m700.0049,700.00250.0017,750.0067,450.0098.0083,300.0010 mm Def. Bars0.75352.50002.50000350.00pcs125.0043,750.0030.0010,500.0054,250.001,889.0069,893.00Ga. 18 G.I. Wire35.00000.5000036.00kg65.002,340.0020.00720.003,060.0025.001,625.002.024" CHB w/ rebars including mortar & plaster finish11.48111.475011.48sq m4" thk. CHB11.48Grnd Flr12.50143.437550.00000193.44pcs6.001,160.634.00773.751,934.381,861.0023,262.50CementScnd Flr1.1012.62256.0000018.62bags200.003,724.5070.001,303.585,028.08SandFence0.101.14751.15cu m700.00803.25250.00286.881,090.1310 mm Def. Bars0.758.60635.0000013.61pcs125.001,700.7830.00408.192,108.97Ga. 18 G.I. Wire1.360626.00kg65.001,690.0020.00520.002,210.002.03Concrete trim at exterior window / door120.00120.00lin mCement15.0011.2548.00bags200.009,600.0070.003,360.0012,960.00Sand0.752.400.600003.00cu m700.002,100.00250.00750.002,850.0010 mm Def. Bars20.0000020.00pcs125.002,500.0030.00600.003,100.00Ga. 18 G.I. Wire2.000002.00kg65.00130.000.00130.002.03Concrete floor toppingG.F.S.F.DECK17.635000.3650018.00cu mCement236.51116.190.00352.700027.000027.00bags200.005,400.0070.001,550.006,950.00Sand9.00009.00cu m700.006,300.00250.002,250.008,550.00Sub-total314,199.16114,072.39428,271.54397,230.50229,464.00626,694.503.0Reinforcing Steel Bars3.01Footings10 10 12 16 TIES322.0011,914.002,093.00F-1 & F-212.2292.0027,600.0023,000.00F-224.00W1-F10.000.000.00TB-1110.27187.20551.331,688.0062,456.0010,972.000.000.000.000.0010 mm Def. Bars0.000.000000110.00pcs125.00013,750.00030.003,300.0017,050.0012 mm Def. Bars110.26670.00000.00000223.4181820.0000000.00pcs180.000.0040.000.000.0016 mm Def. Bars110.26666670.000000200.00pcs320.0064,000.0060.0012,000.0076,000.00Ga. 18 G.I. Wire31.00000031.00Kgs.65.002,015.0030.00930.002,945.0026.001,690.00650.003.02Columns / Pedestals10 12 16 20 TIES1,458.0053,946.009,477.0014C-115.110.0020.3653.3314C-262.330.0056.00146.67PC-10.000.000.000.00C-1WF0.000.000.000.003,284.00157,632.0060,754.00C-2WF0.000.000.000.00PC-10.000.000.000.000.000.000.000.000.000.000.000.000.000.0010 mm Def. Bars77.44442.55556260.00pcs125.0032,500.0070.0018,200.0050,700.0012 mm Def. Bars0.00000.00pcs180.000.00120.000.000.0016 mm Def. Bars76.36363.63637200.00pcs320.0064,000.00180.0036,000.00100,000.0020 mm Def. Bars0.00000.00pcs-0.600.00-0.760.000.00Ga. 18 G.I. Wire46.000046.00Kgs.65.002,990.0030.001,380.004,370.0019.001,235.00475.003.03Slab on Fill / on GradeLWBARS706.0026,112.004,589.00Carport0.000.000.000.000.00Paved Walkway0.000.000.000.000.00Veranda Front4.502.000.00Veranda Right2.0012.000.00Master Bedroom4.203.6037.8037.8012.60Master Walk-in2.403.6021.6021.607.20Masters' T&B1.803.6016.2016.205.40Foyer0.000.000.000.000.00Stair Hall0.000.000.000.000.00Living Room4.503.6040.5040.5013.50Dining5.703.9055.5855.5818.53Main Stair4.502.4027.0027.009.00Main Kitchen4.204.8050.4050.4016.80Main Kitchen1.301.203.903.901.30Pantry0.000.000.000.000.00Dirty Kitchen0.000.000.000.000.00Bedroom-12.903.9028.2828.289.43Common T&B1.302.708.788.782.93WALL THICKNESS0.000.000.000.000.00East Lanai0.000.000.000.000.00Driveway3.5025.000.0010 mm Def. Bars0.400.4096.67500096.00pcs125.0012,000.0070.006,720.0018,720.00Ga. 18 G.I. Wire9.60000010.00Kgs.65.00650.0030.00300.00950.0010.00650.00250.003.04BeamsLength10#15#22#24#26#00.00ERROR:#REF!0.000.000.0000000.00ERROR:#REF!0.000.000.0000022.732B4.0090.9233.332B-28.80293.3022.732B-34.2095.4739.402B-49.90390.0633.332B-59.90329.9733.332B-64.20139.9933.332B-74.20139.9922.732B-89.90225.0322.732B-911.10252.3022.732B-107.20163.6633.332B-117.20239.9833.332B-1216.00266.64266.6422.73RB-13.6081.8322.73RB-29.90112.51112.51RB-2A0.000.0015.15RB-34.2063.6322.73RB-49.90225.0315.15RB-59.90149.9922.73RB-64.2095.4715.15RB-79.90149.9915.15RB-811.10168.1715.15RB-97.20109.0815.15RB-108.70131.8133.33RB-1116.00533.2815.15URB-14.0060.6015.15URB-26.0090.9039.40RB48.001,891.2039.40C-2132.005,200.801,120.0010 mm Def. Bars266.90002.55556480.00pcs125.0060,000.0070.0033,600.0093,600.0012 mm Def. Bars860.5200220.00pcs180.0039,600.00120.0026,400.0066,000.0016 mm Def. Bars320.49303.63637420.00pcs320.00134,400.00180.0075,600.00210,000.00Eqpt Rental11.2000000-1.0000040.00days500.0020,000.0020,000.0092,845.002,475.003.05Suspended Slab10 12 16 Bedroom-22.903.9037.7037.70Bedroom-32.903.6034.8034.80Bedroom-44.203.6050.4050.40Bedroom-60.000.000.000.00Common T&B-22.802.7025.2025.20Guest' T&B0.000.000.000.00T&B-60.000.000.000.00Corridor-12.801.2011.2011.20Corridor-21.303.6015.6015.60Stair to Second Floor4.202.4033.6033.60894.0033,078.005,811.00Family Hall4.203.9054.6054.6012.00780.00300.00View Deck4.204.8067.2067.20Veranda-35.701.5028.5028.50Veranda-41.505.7028.5028.50WALL THICKNESS0.000.000.000.00Ante Room0.000.000.000.00Master's Bedroom0.000.000.000.00Master's Dressing0.000.000.000.00FENCE0.000.00Stair to Second Floor4.203.90Stair to Roof Deck0.000.000.000.0010 mm Def. Bars70.41818182-0.3454545570.00pcs125.008,750.0030.002,100.0010,850.002,247.0083,193.0014,605.5012 mm Def. Bars70.41818182-0.3454545570.00pcs180.0012,600.0040.002,800.0015,400.00Ga. 18 G.I. Wire17.5000000020.00Kgs65.001,300.0030.00600.001,900.0030.001,950.00750.003.06Stair SlabsStair to Second Floor4.203.902.00273.00273.00Stair to Roof Deck0.000.002.000.000.0045.50000045.500000010 mm Def. Bars0.5000000046.000.00125.005,750.0030.001,380.007,130.0012 mm Def. Bars0.5000000046.000.00180.008,280.0040.001,840.0010,120.00Ga. 18 G.I. Wire9.200000.8000000010.000.0065.00650.0030.00300.00950.003.07Misc ItemsLWQTY10 12 SV6.002.002.00200.00200.00CB0.800.8018.00120.0096.0053.33333349.333333310 mm Def. Bars0.6666667054.00pcs125.006,750.0030.001,620.008,370.0012 mm Def. Bars0.6666667050.00pcs180.009,000.0040.002,000.0011,000.00Ga. 18 G.I. Wire10.400.6000000011.00Kgs65.00715.0030.00330.001,045.00Sub-total479,700.00247,400.00727,100.00555,081.00136,201.50691,282.504.0Formworks & Scaffolds51.00sq m4.01ColumnsBDHtQTY51.000051.00sq m49.0014,700.0012,250.00C-10.350.524.0013.60C-20.350.5211.0037.40C-30000.000.00C-40000.000.00C-50000.000.00C-10064.000.00C-200611.000.00C-30000.000.00C-40000.000.00C-50000.000.00PC-10000.000.00C-10000.000.00C-20000.000.00C-30000.000.00C-40000.000.00C-50000.000.00PC-10000.000.0000000.000.0000000.000.004.02Beams0.00000.00sq m00000.000.0000000.000.002B-10041.000.002B-2008.81.000.002B-3004.21.000.002B-4009.91.000.002B-5009.91.000.002B-6004.21.000.002B-7004.21.000.002B-8009.91.000.002B-90011.11.000.002B-10007.21.000.002B-11007.21.000.002B-1200161.000.002B-130000.000.002B-140000.000.002B-150000.000.002B-160000.000.00SB-10000.000.00SB-20000.000.002B-190000.000.002B-200000.000.002B-210000.000.002B-220000.000.002B-230000.000.002B-240000.000.002B-250000.000.002B-260000.000.002B-270000.000.002B-280000.000.002B-290000.000.00UDB-10000.000.00UDB-20000.000.00RB-1003.61.000.00RB-2009.91.000.00RB-2A0000.000.00RB-3004.21.000.00RB-4009.91.000.00RB-5009.91.000.00RB-6004.21.000.00RB-7009.91.000.00RB-80011.11.000.00RB-9007.21.000.00RB-10008.71.000.00RB-1100161.000.00RB-120000.000.00RB-140000.000.00RB-150000.000.00RB-160000.000.00RB-170000.000.00URB-10022.000.00URB-20032.000.00MB-30000.000.00MB-40000.000.00LB-10000.000.00LB-20000.000.00" thk Plywood17.7117.708332.291670080.00shts420.0033,600.00200.0016,000.0049,600.002" x 3" Coco Lumber23129.00666.674,000.00bd ft20.0080,000.005.0020,000.00100,000.002" x 4" Coco Lumber241212.00416.675,000.00bd ft20.00100,000.005.0025,000.00125,000.00Nails, assorted sizes2.2590.00kgs70.006,300.0020.001,800.008,100.00Consummables43,980.001.00Lot43,980.0043,980.004.03Suspended Slab116.19000Area3.81000120.00sq m24.007,200.006,000.004.04Stair Slabs13.10400Area1.8960015.00sq mSteel Deck or TjoistPhP150.00135.00sq m500.0067,500.00150.0020,250.0087,750.00130.0039,000.0032,500.00Sub-total287,400.00127,030.00414,430.0060,900.0050,750.00111,650.005.0Roof Framing1,008.545.01Steel Framing & Purlins2"x2"1.5"x1.5"QTYT-193.2024.001.00T-262.6042.201.00T-372.0040.002.00HT-1261.00210.003.00HT-2350.00250.005.000.00kgs40.000.0012.000.000.00HT-361.0034.001.000.00pcs0.000.000.000.00HT-436.0034.001.000.00pcs0.000.000.000.00HT-5284.16144.006.000.00pcs0.000.000.000.00HT-650.0028.001.000.00pcs0.000.000.000.00HT-7140.00100.002.000.00pcs0.000.000.000.00HT-896.0060.004.000.00pcs0.000.000.000.001,505.96966.200.00pcs0.000.000.000.001/4 x 2.5 x 2.5 Angle Bars0.00pcs1,500.000.00450.000.000.001/4 x 2 x 2 Angle Bars259.648275862070.3517241260.00pcs680.00176,800.00200.0052,000.00228,800.0093.00112,995.0062,558.001/4 x 1.5 x 1.5 Angle Bars166.586206896553.4137931170.00pcs450.0076,500.00120.0020,400.0096,900.0091.0062,335.002" x 4" x 1.2mm C-Purlins292.0065.0064.9090910.0909165.00pcs420.0027,300.00100.006,500.0033,800.0064.0040,960.002" x 6" x 1.2mm C-Purlins64.0016.0014.54545455.4545520.00pcs650.0013,000.00150.003,000.0016,000.0012mm Dia. Plain Round Bars15.00pcs180.002,700.0050.00750.003,450.007.001,330.00Eqpt Rental & Consummables0.1029,630.00-1201.00Lot29,510.0029,510.0016.004,240.00Sub-total296,300.00112,160.00408,460.00221,860.0062,558.00284,418.00Total for Structural Works1,710,399.16758,562.392,468,961.541,909,395.002,040,690.00IIIARCHITECTURAL WORKS1.0Floor Finishes377.7137.77415.48sq.m.1.02Floor Tiles, 600mm x 600mmWLAMaster Bedroom0.00Foyer0.00Stair Hall0.00AGM - Admin. Group16.73sq.m.Hallway - 11.2014.3817.26sq.m.Admin.72.18sq.m.Hallway - 21.8011.4120.54sq.m.Others237.15sq.m.Landing - 15.26sq.m.Landing - 25.64sq.m.Elec. Room2.96sq.m.Pantry0.00Dirty Kitchen0.00Dirty Kitchen0.00Laundry0.00Bedroom-10.00Common T&B0.00Storage0.00WALL THICKNESS0.00Master's Dressing0.00Master's T&B0.00Pcs/sqm600mm sq Granite Floor Tiles0.36sq.m.1,154.00pcs175.00201,950.0066,104.40308,487.20816.72/sq.m.Tile Adhessive (25 kgs per bag)0.11bag/sq.m.46.00bags253.0011,638.00Tile Grout (2kg./pack)0.50kg/sq.m.104.00pack65.006,760.00Eqpt Rental & Consummables22,034.801.03Floor Tiles, 300mm x 300mm2.190.222.41sq.m.CR - 19.60sq.m.CR - 29.48sq.m.CR - 31.531.432.19sq.m.WALL THICKNESS0.000.000.00Ante Room0.000.000.00Master's Bedroom0.000.000.00Master's Dressing0.000.000.00Master's T&B0.000.000.0000.000.000.00300mm sq M'wasa Floor Tiles0.09sq.m.27.00pcs35.00945.00326.001,520.90694.47/sq.m.Tile Adhessive0.11bag/sq.m.0.30bags253.0075.90Tile Grout (2kg./pack)0.50kg/sq.m.1.00pack65.0065.00Eqpt Rental & Consummables109.001.07Unglazed Flr Tiles w/ Bohol Pebbles80%400mm Sq. M'wasa Floor Tiles0.000.166.250.000000.00pcs35.000.0026.250.000.0020%Beige Bohol Pebbles0.000.000000.00gal cans80.000.00200.000.000.00Consummables1.00lot0.000.00Sub-total310,008.102.0Wall Finishes2.01Acritex Paint (Ext. Walls only)WLHtArea312.00008.00000320.00sq mFront10.006.0060.00Rear10.006.0060.00Right16.006.0096.00Left16.006.0096.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.006.500.00Acritex Primer28.0011.431.0011.428571412.00gals580.006,960.00450.005,400.0012,360.00Acritex-Cast25.0012.801.0012.800000012.00gals400.004,800.00500.006,000.0010,800.00Acritex Topcoat25.0012.802.0025.600000026.00gals740.0019,240.00500.0013,000.0032,240.00Acritex Reducer12.500000015.00gals380.005,700.00400.006,000.0011,700.00Skim Coat10.0032.000000032.00bags350.0011,200.00500.0016,000.0027,200.00Consummables0.157,185.001.00lot7,200.007,200.002.02Latex Paint FinishWLHtArea805.80004.2000000810.00sq mMaster Bedroom4.203.60346.80Master Walk-in2.403.60336.00Stair Hall0.000.0030.00Living Room4.503.60348.60Dining5.703.90357.60Main Stair4.502.40341.40Main Kitchen4.204.80354.00Main Kitchen1.301.20315.00Bedroom-12.903.90340.80Common T&B1.302.70324.00Bedroom-22.903.90340.80Bedroom-32.903.60339.00Bedroom-44.203.60346.80Bedroom-60.000.0030.00Common T&B-22.802.70333.00Guest' T&B0.000.0030.00T&B-60.000.0030.00Corridor-12.801.20324.00Corridor-21.303.60329.40Stair to Second Floor4.202.40339.60Family Hall4.203.90348.60View Deck4.204.80354.00Veranda-35.701.50343.20Veranda-41.505.70343.20Skim Coat15.0054.0000054.00bags350.0018,900.00500.0027,000.0045,900.00Flat Latex Paint28.0028.9285730.00gals450.0013,500.00450.0013,500.0027,000.00Semi-Gloss Latex90.0000090.00gals480.0043,200.00500.0045,000.0088,200.00Power Tools & Consummables168,660.007,560.001.00lot7,560.007,560.002.03Glazed Wall TilesPerim'trHtArea17.741.7719.51sq.m.Master's T&B0.000.000.000.000.000.000.0040x40cm Glazed Wall Tiles0.166.250.000.00pcs0.00326.000.000.00100mm x 200mm Listelpcs20.000.0014.000.000.00Tile Adhessive5.000.0020.00.00bags253.000.000.000.000.00Tile Grout1.000.002.00.00kgs50.000.000.000.000.00Power Tools & Consummables1.00lot0.000.00CR - 112.78m2.430.67CR - 212.69m2.430.46CR - 37.39m2.417.74ERROR:#REF!ERROR:#REF!ERROR:#REF!2.4ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!2.4ERROR:#REF!ERROR:#REF!2.40.000.002.40.000.00300mm sq Glazed Wall Tiles0.09sq.m.217.00pcs35.007,595.002,527.8011,796.80664.98/sq.m.100mm x 200mm Listel0.00pcs0.000.000.000.00Tile Adhessive0.11bag/sq.m.2.00bags253.00506.00Tile Grout0.50kg/sq.m.5.00pack65.00325.00Power Tools & Consummables843.00Guest' T&B0.000.002.400.00Master's Dressing0.000.002.400.000.00Master's T&B0.000.002.40.000.002.40.000.002.40.000.0020x20cm Glazed Wall Tiles0.0425.000.000.0000.00pcs0.00ERROR:#REF!ERROR:#REF!ERROR:#REF!100mm x 200mm Listel0.00pcs0.000.000.000.00Tile Adhessive5.000.0020.00.000000.00bags253.000.000.00Tile Grout2.0ERROR:#REF!0.00kgs50.000.000.00Power Tools & Consummables0.0001.00lot0.000.002.04Stone FinishesWLHtAreaXCarport0.00Paved Walkway0.00Veranda Front4.506.0027.00Veranda-30.00Master Bedroom0.00Family Hall0.00Accent Wall0.00Stone Veneer0.00sq m200.000.00800.000.000.00Power Tools & Consummables1.00lot0.002.05Countertops & BacksplashLTopSplashAreaMain Kitchen9.000.600.27.20Main Kitchen2.900.600.22.32Dining2.700.600.22.16Masters' T&B2.800.600.22.24Common T&B-21.200.600.20.960.000.000.000.600.30.0018mm Thk Granite Slabs14.880000.1200015.00sq m4,500.002,000.000.00Power Tools & Consummables1.00lot0.000.002.06Cabinets & Closets DoorsCabsCloDrwrsHigh CabsMaster Bedroom6.004.006.00Master Walk-in5.008.008.00Dining6.006.00Main Kitchen7.007.00Main Kitchen16.0016.0016.00Bedroom-15.005.005.00Common T&B2.00Bedroom-22.002.002.00Bedroom-32.002.002.00Bedroom-42.002.002.00Common T&B-22.00Family Hall6.006.00159.00Laminated Cabinet Doors50.0027.0077.00sets400.00100.000.00Laminated Closet Doors23.0022.00sets900.00250.000.00Laminated Drawers60.0060.00sets200.0050.000.00Louver Closet Doors4.004.00sets1,100.00500.000.00Plywood Closet Doors (Roll-Paint)5.006.00sets250.00100.000.00Sub-total131,926.00ERROR:#REF!ERROR:#REF!3.0Ceiling Finishes3.0112.5mm thk Perforated Gypsum Board Tile (600mm x 1200mm)363.7836.38
user: user:10% wastage400.16sq.m.556.00pcs.446.00247,976.0074,392.8024,797.60347,166.40954.32/sq.m.Foyer0.000.000.00Stair Hall0.000.000.00Hallway - 11.2014.3817.26Hallway - 21.8011.4120.54AGM - Admin. Group15.10Others237.15Admin.72.18Main Kitchen1.301.201.56Pantry0.000.000.00Dirty Kitchen0.000.000.00Dirty Kitchen0.000.000.00Laundry0.000.000.00Ante Room0.000.000.00Master's Bedroom0.000.000.00Master's Dressing0.000.000.00Master's T&B0.000.000.0000.000.000.0000.000.000.0000.000.000.00FENCE0.000.000.00Stair to Roof Deck0.000.000.003.024.5mm thk Hardiflex (1200mm x 2400mm)32.173.22
user: user:10% wastage35.38sq.m.12.00pcs.456.005,472.001,642.00547.007,661.00238.16/sq.m.WALL THICKNESS0.000.000.00Ante Room0.000.000.00Master's Bedroom0.000.000.00Master's Dressing0.000.000.00Master's T&B0.000.000.0000.000.000.0000.000.000.0000.000.000.00FENCE0.000.000.00Stair to Roof Deck0.000.000.0000.000.000.000.00AGM - Admin. Group C.R.1.431.532.19C.R.-19.60C.R.-29.48Landing 1 & 210.903.03Steel Ceiling GridHallway - 220.54sq.m. Wall Angle Runner (3m)26.42ln.m.9.00pcs.88.00792.00622.20 Main Tee Runner (3.66m)22.82ln.m.7.00pcs.106.00742.00 Cross Tee Runner (0.60m)18.00ln.m.30.00pcs.18.00540.00Power Tools & Consummables207.40Hallway - 117.26sq.m. Wall Angle Runner (3m)31.16ln.m.11.00pcs.88.00968.00674.40 Main Tee Runner (3.66m)28.76ln.m.8.00pcs.106.00848.00 Cross Tee Runner (0.60m)7.20ln.m.24.00pcs.18.00432.00Power Tools & Consummables224.80AGM - Admin Office15.10sq.m. Wall Angle Runner (3m)18.90ln.m.7.00pcs.88.00616.00632.40 Main Tee Runner (3.66m)35.94ln.m.10.00pcs.106.001,060.00 Cross Tee Runner (0.60m)13.92ln.m.24.00pcs.18.00432.00Power Tools & Consummables210.80Admin.72.18sq.m. Wall Angle Runner (3m)42.14ln.m.14.00pcs.88.001,232.001,863.00 Main Tee Runner (3.66m)113.47ln.m.31.00pcs.106.003,286.00 Cross Tee Runner (0.60m)56.38ln.m.94.00pcs.18.001,692.00Power Tools & Consummables621.00Others237.15sq.m. Wall Angle Runner (3m)66.06ln.m.22.00pcs.88.001,936.006,051.60 Main Tee Runner (3.66m)421.97ln.m.116.00pcs.106.0012,296.00 Cross Tee Runner (0.60m)198.03ln.m.330.00pcs.18.005,940.00Power Tools & Consummables2,017.20Carpentry & Joinery WorksCabinet 1, Cabinet 2, Cabinet 3, Cabinet 4, Cabinet 5, Cabinet 6, & Cabinet 7Top Board30mm. Thk x 1.20m x 2.40m Laminated MDF Melamine Board10.40sq.m.4.00pcs.Drawer Board20mm. Thk x 1.20m x 2.40m Laminated MDF Melamine Board17.25sq.m.7.00pcs.Drawer Frame/Siding/Backling/Drawer20mm. Thk x 1.20m x 2.40m Marine Plywood16.40sq.m.6.00pcs.16.47sq.m.6.00pcs.10.81sq.m.5.00pcs.12.00sq.m.5.00pcs.27.69sq.m.12.00pcs.Cabinet/Drawer HandleCabinet Alum. T-Handle w/ Screw79.00pcs.316.00Drawer Rolling Slide508mm. Drawer Rolling Slide36.00pairs103.00Banding Tape2mm thk. X 20mm. X 10m. PVC Edge Banding Tape (for MDF Melamine)546.08ln.m.55.00rolls63.00T-moulding Edge Banding30mm. x 100m. PVC T-moulding Edge Banding, Wood Grain Color20.75ln.m.0.21rollTable 1-8Top Board30mm. Thk x 1.20m x 2.40m Laminated MDF Melamine Board7.20sq.m.3.00pcs.Drawer Board20mm. Thk x 1.20m x 2.40m Laminated MDF Melamine Board17.05sq.m.6.00pcs.Backling/Siding20mm. Thk x 1.20m x 2.40m Laminated MDF Melamine Board12.34sq.m.5.00pcs.Framing20mm. Thk x 1.20m x 2.40m Marine Plywood15.12sq.m.6.00pcs.Drawer20mm. Thk x 1.20m x 2.40m Marine Plywood20.40sq.m.8.00pcs.Drawer Floor6mm. Thk x 1.20m x 2.40m Marine Plywood11.81sq.m.5.00pcs.Cabinet/Drawer Handle/Drawer LockAlum. T-Handle w/ Screw63.00pcs.Drawer Clock63.00pcs.219.75Drawer Rolling Slide508mm. Drawer Rolling Slide63.00pairs89.75T-moulding Edge Banding30mm. x 100m. PVC T-moulding Edge Banding, Wood Grain Color40.00ln.m.0.40rollBanding Tape2mm thk. x 40mm. x 10m. PVC Edge Banding Tape (for MDF Melamine)27.00ln.m.3.00rolls122.002mm thk. x 20mm. x 10m. PVC Edge Banding Tape (for MDF Melamine)108.00ln.m.11.00rollsCubicleCubicle-2Top Board1.16sq.m.1.16sq.m.1.00pcs.Drawer Board0.50sq.m.4.26sq.m.2.00pcs.Backling (Mel)2.32sq.m.Siding (Mel)1.44sq.m.Drawer Frame (Mar)1.08sq.m.2.50sq.m.1.00pc.Drawer (Mar)0.18sq.m.0.09sq.m.0.58sq.m.0.29sq.m.0.18sq.m.0.11sq.m.Flooring0.36sq.m.0.78sq.m.1.00pc.0.42sq.m.Cubicle-1Top Board2.00sq.m.2.00sq.m.1.00pcs.Drawer Board0.52sq.m.3.53sq.m.2.00pcs.Backling (Mel)2.55sq.m.Siding (Mel)0.46sq.m.Drawer Frame (Mar)1.08sq.m.2.50sq.m.1.00pc.Drawer (Mar)0.18sq.m.0.09sq.m.0.58sq.m.0.29sq.m.0.18sq.m.0.11sq.m.Flooring0.36sq.m.0.78sq.m.1.00pc.0.42sq.m.Cubicle-3Top Board12.35sq.m.12.35sq.m.5.00pc.Drawer Board9.14sq.m.55.51sq.m.20.00pc.Backling (Mel)12.83sq.m.Siding (Mel)33.54sq.m.Drawer Frame (Mar)20.13sq.m.37.22sq.m.13.00pc.Drawer (Mar)10.08sq.m.1.96sq.m.1.34sq.m.3.02sq.m.0.69sq.m.0.00sq.m.Flooring7.73sq.m.15.09sq.m.6.00pc.7.36sq.m.Banding Tape2mm thk. x 20mm. x 10m. PVC Edge Banding Tape (for MDF Melamine)132.52ln.m.132.52ln.m.14.00rollsCubicle-4Top Board12.06sq.m.12.06sq.m.5.00pcs.Drawer Board7.41sq.m.37.97sq.m.14.00pcs.Backling (Mel)11.31sq.m.Siding (Mel)19.25sq.m.Drawer Frame (Mar)10.04sq.m.37.05sq.m.13.00pcs.Drawer (Mar)9.20sq.m.1.15sq.m.0.60sq.m.3.92sq.m.4.29sq.m.7.85sq.m.Flooring5.76sq.m.13.59sq.m.5.00pcs.7.83sq.m.Banding Tape2mm thk. x 20mm. x 10m. PVC Edge Banding Tape (for MDF Melamine)111.33ln.m.12.00roll30mm. x 100m. PVC T-moulding Edge Banding, Wood Grain Color19.89ln.m.1.00rollCabinet/Drawer Handle/Drawer LockAlum. T-Handle w/ Screw49.00pcs.Drawer Clock36.00pcs.Drawer Rolling Slide508mm. Drawer Rolling Slide36.00pcs.Cubicle-5Top Board9.13sq.m.9.13sq.m.4.00pcs.Drawer Board4.59sq.m.62.01sq.m.22.00pcs.Backling (Mel)10.05sq.m.Siding (Mel)47.37sq.m.Drawer Frame (Mar)1.73sq.m.28.11sq.m.11.00pcs.Drawer (Mar)3.36sq.m.2.26sq.m.3.02sq.m.7.18sq.m.4.99sq.m.5.57sq.m.Flooring3.94sq.m.10.35sq.m.4.00pcs.6.41sq.m.Banding Tape2mm thk. x 20mm. x 10m. PVC Edge Banding Tape (for MDF Melamine)122.47ln.m.122.47ln.m.13.00rolls30mm. x 100m. PVC T-moulding Edge Banding, Wood Grain Color13.66ln.m.13.66ln.m.1.00rollsCabinet/Drawer Handle/Drawer LockAlum. T-Handle w/ Screw28.00pcs.Drawer Clock23.00pcs.Drawer Rolling Slide508mm. Drawer Rolling Slide23.00pcs.Cubicle-6Top Board6.50sq.m.6.50sq.m.3.00pcs.Drawer Board3.68sq.m.33.53sq.m.12.00pcs.Backling (Mel)1.64sq.m.Siding (Mel)28.21sq.m.Drawer Frame (Mar)11.04sq.m.19.49sq.m.7.00pcs.Drawer (Mar)6.00sq.m.2.45sq.m.sq.m.sq.m.sq.m.sq.m.Flooring10.00sq.m.10.00sq.m.3.00pcs.sq.m.Banding Tape2mm thk. x 20mm. x 10m. PVC Edge Banding Tape (for MDF Melamine)61.80ln.m.61.80ln.m.6.00rolls30mm. x 100m. PVC T-moulding Edge Banding, Wood Grain Color9.42ln.m.9.42ln.m.1.00rollsCabinet/Drawer Handle/Drawer LockAlum. T-Handle w/ Screw32.00pcs.Drawer Clock28.00pcs.Drawer Rolling Slide508mm. Drawer Rolling Slide28.00pcs.Cubicle-6Top Board9.13sq.m.9.13sq.m.4.00pcs.Drawer Board4.59sq.m.62.01sq.m.22.00pcs.Backling (Mel)10.05sq.m.Siding (Mel)47.37sq.m.Drawer Frame (Mar)1.73sq.m.28.11sq.m.11.00pcs.Drawer (Mar)3.36sq.m.2.26sq.m.3.02sq.m.7.18sq.m.4.99sq.m.5.57sq.m.Flooring3.94sq.m.10.35sq.m.4.00pcs.6.41sq.m.Banding Tape2mm thk. x 20mm. x 10m. PVC Edge Banding Tape (for MDF Melamine)122.47ln.m.122.47ln.m.13.00rolls30mm. x 100m. PVC T-moulding Edge Banding, Wood Grain Color13.66ln.m.13.66ln.m.1.00rollsCabinet/Drawer Handle/Drawer LockAlum. T-Handle w/ Screw28.00pcs.Drawer Clock23.00pcs.Drawer Rolling Slide508mm. Drawer Rolling Slide23.00pcs.Cubicle-7Top Board7.53sq.m.7.53sq.m.3.00pcs.Drawer Board2.94sq.m.39.38sq.m.14.00pcs.Backling (Mel)3.79sq.m.Siding (Mel)32.65sq.m.Drawer Frame (Mar)10.00sq.m.22.00sq.m.8.00pcs.Drawer (Mar)12.00sq.m.sq.m.sq.m.sq.m.sq.m.sq.m.Flooring10.00sq.m.10.00sq.m.3.00pcs.sq.m.Banding Tape2mm thk. x 20mm. x 10m. PVC Edge Banding Tape (for MDF Melamine)85.44ln.m.85.44ln.m.9.00rolls30mm. x 100m. PVC T-moulding Edge Banding, Wood Grain Color10.18ln.m.10.18ln.m.1.00rollsCabinet/Drawer Handle/Drawer LockAlum. T-Handle w/ Screw28.00pcs.Drawer Clock28.00pcs.Drawer Rolling Slide508mm. Drawer Rolling Slide28.00pcs.Glass Works4.92sq.m.1.18sq.m.2.31sq.m.8.42sq.m.3.57sq.m.Demolition/Clearing & Grabing Works1. Ceiling391.10sq.m.2.66sq.m/hr2carpenters8.005.00days2. Cubicle Partition14.19sq.m.2.66sq.m/hr2carpenters8.002.00days2.99sq.m.3.50sq.m.938.332.81sq.m.9.64sq.m.6.47sq.m.1.83sq.m.5.49sq.m.3. Wall Partition11.22sq.m.7.65sq.m.20.25sq.m.20.25sq.m.24.23sq.m.13.64sq.m.11.99sq.m.547.23sq.m.5.0Ironmongery & Hardwares5.01LocksetsMain Door Lockest1.00set2,000.002,000.00450.00450.002,450.00XLever Type Locksetsets0.000.000.000.00Cyclindrical Lockset w/ Key8.00sets450.003,600.00200.001,600.005,200.00Cyclindrical Lockset w/o Key2.00sets400.00800.00200.00400.001,200.005.02Hinges4" x 4" S/S Hinges2.00pairs250.00500.00100.00200.00700.003.5" x 3.5" S/S Hinges12.00pairs200.002,400.00100.001,200.003,600.003" x 3" S/S Hinges4.00pairs150.00600.00100.00400.001,000.005.03Sliding DoorsDoor Rail Tracks0.000.00lin m750.000.00150.000.000.00Rollers, Stopper, Guide0.00sets800.000.00160.000.000.00Locksets0.00sets1,200.000.00400.000.000.00Handles0.00sets300.000.00100.000.000.005.04Door StoppersRubber Tipped Door Stoppersets0.0050.000.000.00Magnetic Door Stopper10.00sets180.001,800.0050.00500.002,300.00Sub-total11,700.004,750.0016,450.006.0Metal & Specialty WorksLHtbdft/linm6.01Steel Stair Railings32.001.0032.0032.00sq m500.0016,000.00280.008,960.0024,960.006.02Fence & Gate1.200.000.00sq m800.000.00800.000.000.006.03Steel Balcony Railings33.001.0033.0000033.00sq m500.0016,500.00280.009,240.0025,740.006.04Power Tools & Consummables0.001.00Lot6,500.006,500.00Sub-total57,200.0032,500.0024,700.0057,200.007.0Closets, Cabinets, Shelves Carcass7.01ClosetsLDHQTY20.00Cu m5,000.003,500.000.00Master Bedroom1.800.602.61.002.808000.192003.00Cu mMaster Walk-in4.000.602.61.006.240000.760007.00Cu mBedroom-12.000.602.61.003.120000.880004.00Cu mBedroom-21.200.602.61.001.87200.128002.00Cu mBedroom-31.200.602.61.001.87200.128002.00Cu mBedroom-41.200.602.61.001.87200.128002.00Cu m7.02Low Cabinets14.00Cu m5,000.0070,000.003,500.0049,000.00119,000.00Dining2.800.600.91.001.51200.488002.00Cu mMain Kitchen4.000.600.91.002.16000.840003.00Cu mMain Kitchen9.000.600.91.004.86000.140005.00Cu mMaster Bedroom3.000.600.91.001.62000.380002.00Cu mFamily Hall2.700.600.91.001.45800.542002.00Cu m0.600.91.000.00000.00Cu m0.600.91.000.00000.00Cu m0.600.91.000.00000.00Cu m7.03High Cabinets6.00Cu m5,000.003,500.000.00Main Kitchen4.000.401.11.001.76000.240002.00Cu mMain Kitchen9.000.400.81.002.88000.120003.00Cu mMaster Bedroom3.000.400.81.000.96000.040001.00Cu m7.04Shelves0.00Cu m4,000.000.001,800.000.000.00Stair Hall0.602.41.000.00000.00Cu m7.05Countertops16.00sq m3,000.0048,000.001,200.0019,200.0067,200.00Dining2.801.001.002.80000.200003.00sq mMain Kitchen4.001.001.004.00004.00sq mMain Kitchen9.001.001.009.00009.00sq mMaster Bedroom1.001.000.00000.00sq mSub-total118,000.0068,200.00186,200.008.0Doors & JambsBdFtS. AreaCost/BFAmount/SetT. S. Area2.008.01Jambs, TREATED WOOD65.52D-11.0 x 2.10 Main Door18.001.3580.001,440.001.351.00Set1,440.001,440.00500.00500.001,940.00D-21.0 x 2.10 Master's Walk-in18.001.3580.001,440.001.351.00Set1,440.001,440.00500.00500.001,940.00D-30.80 x 2.10Bedroom 118.001.3580.001,440.001.351.00Set1,440.001,440.00500.00500.001,940.00D-40.90 x 2.10 Din/Kit/2ndFlrBr18.001.3580.001,440.0010.808.00Set1,440.0011,520.00500.004,000.0015,520.00D-50.60 x 2.10Common T&Bs18.001.3580.001,440.002.702.00Set1,440.002,880.00500.001,000.003,880.00D-60.70 x 2.10Master's SD18.001.3580.001,440.001.351.00Sets1,440.001,440.00800.00800.002,240.00D-70.0080.000.000.00Sets0.000.00600.000.000.00D-80.0080.000.000.00Sets0.000.00600.000.000.00D-90.0080.000.000.00Set0.000.001,200.000.000.00D-100.0080.000.000.00Sets0.000.00800.000.000.00D-110.0080.000.000.00Sets0.000.001,000.000.000.00D-120.0080.000.000.00Sets0.000.00600.000.000.00D-130.000.00Set0.000.000.000.008.02Doors13.004,500.00D-11.0 x 2.10 Solid w/ Design96.004.20160.0015,360.0004.201.00Set0.00600.00600.00600.00D-40.90 x 2.10 Hollow Core48.003.7860.002,880.00030.248.00Sets2,880.0023,040.00600.004,800.0027,840.00D-50.60 x 2.10Hollow Core42.672.5260.002,560.0005.042.00Set2,560.005,120.00600.001,200.006,320.00D-60.70 x 2.10Hollow Core45.332.9460.002,720.0002.941.00Sets2,720.002,720.00960.00960.003,680.00D-70Hollow Core48.003.3660.002,880.0000.000.00Sets2,880.000.00720.000.000.00D-80Hollow Core42.672.5260.002,560.0000.000.00Sets2,560.000.00720.000.000.00D-90Solid w/ Glass96.005.88160.0015,360.000.000.00Set15,360.000.001,440.000.000.00D-100Hollow Core50.673.7860.003,040.000.000.00Set3,040.000.00960.000.000.00D-110French Type88.005.04120.0010,560.000.000.00Sets10,560.000.001,200.000.000.00D-120HC w/ Glass48.003.36120.005,760.000.000.00Set5,760.000.00720.000.000.00D-13088.005.04120.0010,560.000.000.00Sets10,560.000.004,224.000.000.000088.005.04120.0010,560.000.000.00Sets10,560.000.004,224.000.000.000088.005.04120.0010,560.000.000.00Sets10,560.000.004,224.000.000.000088.005.04120.0010,560.000.000.00Sets10,560.000.004,224.000.000.00D-21.0 x 2.10 Hollow Core48.004.2060.002,880.004.201.00Sets2,880.002,880.00600.00600.003,480.00D-30.80 x 2.10Hollow Core48.003.3660.002,880.003.361.00Sets2,880.002,880.00600.00600.003,480.008.03Wood Casings36.00000.005.33333bd ft150.000.00105.000.000.008.04Glass Panels0.000000.00sq ft70.000.0015.000.000.00Sub-total72,860.001,188.1961.3256,800.0016,060.0072,860.009.0WindowsWHtAreaCost/SqMAmount/SetT. S. Area9.01Aluminum Frame46.4200021.00W-1Living4.001.606.403,500.0022,400.006.400001.00Sets22,400.0022,400.004,480.004,480.0026,880.0022,400.00W-2Living (Upper)6.202.1013.023,500.0045,570.0013.020001.00Sets45,570.0045,570.009,114.009,114.0054,684.0045,570.00W-3Bedrooms0.801.200.963,500.003,360.008.640009.00Sets3,360.0030,240.00672.006,048.0036,288.003,360.00W-4Stair Landing2.000.601.203,500.004,200.001.200001.00Set4,200.004,200.00840.00840.005,040.004,200.00W-5Stair Landing0.602.101.263,500.004,410.002.520002.00Sets4,410.008,820.00882.001,764.0010,584.004,410.00W-6T&B0.800.400.323,500.001,120.000.640002.00Sets1,120.002,240.00224.00448.002,688.001,120.00W-7Dining & Family Area3.601.605.763,500.0020,160.0011.520002.00Sets20,160.0040,320.004,032.008,064.0048,384.0020,160.00W-8Family Area0.801.601.283,500.004,480.001.280001.00Set4,480.004,480.00896.00896.005,376.004,480.00W-9Kitchen1.000.600.603,500.002,100.001.200002.00Sets2,100.004,200.00420.00840.005,040.002,100.00W-100.003,500.000.000.00000Sets0.000.000.000.000.000.00W-110.003,500.000.000.00000Set0.000.000.000.000.000.00W-120.003,500.000.000.00000Set0.000.000.000.000.000.00W-130.003,500.000.000.00000Sets0.000.000.000.000.000.00W-140.003,500.000.000.00000Sets0.000.000.000.000.00W-150.000.000.00000Sets0.000.000.000.000.00W-160.000.000.00000Sets0.000.000.000.000.00W-170.000.000.00000Sets0.000.000.000.000.00W-180.000.000.00000Sets0.000.000.000.000.009.026mm Glass panels10.80501.33600-1.336000500.00sq ft40.0020,000.0012.006,000.0026,000.00ERROR:#REF!9.03Aluminum Framed Screen300.00000300.00sq ft250.0075.000.00ERROR:#REF!9.04Tools & Accessories56,800.004.000001.00Lot2,404.002,404.00Sub-total223,368.00184,874.0038,494.00223,368.0010.0Misc. Painting Works10.01Varnish FinishDoors & Jambs98.28000-0.2800098.00sq m150.0014,700.0090.008,820.0023,520.00Stairs, Handrails52.41600-0.4160052.00sq m250.0013,000.0090.004,680.0017,680.0010.02Paint CarcassClosets120.00sq m250.00150.000.00Low Cabinets84.00sq m200.0016,800.00150.0012,600.0029,400.00High Cabinets36.00sq m200.00150.000.00Shelves0.00sq m200.000.0080.000.000.0010.03Flexseal CoatingExterior Walls14.000.000.000.00sq m40.000.0014.000.000.00Sub-total44,500.0026,100.0070,600.0011.0Roofing Works2nd FlrEavesTotalSloped Area11.01Long Span Roofing209.14ERROR:#REF!ERROR:#REF!1.25ERROR:#REF!-0.42750ERROR:#REF!sq m280.00ERROR:#REF!100.00ERROR:#REF!ERROR:#REF!11.02Bended Accessories38.0012.0017.0016.0083.000007.0000090.00L m200.0018,000.00100.009,000.0027,000.0011.03Insulation0.00ERROR:#REF!sq m80.00ERROR:#REF!20.00ERROR:#REF!ERROR:#REF!11.04S/S Valley Gutters6.000006.00L m800.004,800.00150.00900.005,700.0011.05S/S Gutters25.0030.0055.005.0000060.00L m800.0048,000.00150.009,000.0057,000.00Sub-totalERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!12.0Specialty Wood WorksBdFt/PcQty12.01TKD Stair Treads8.0054.00432.00432.00bd ft80.0034,560.0050.0021,600.0056,160.00500.0012.02Wood Trellis0.00bd ft0.000.000.000.00250.0012.03Accessories1.00lot8,640.008,640.00Sub-total64,800.0043,200.0021,600.0064,800.00Total for Architectural WorksERROR:#REF!ERROR:#REF!ERROR:#REF!IVPLUMBING & SANITARY WORKS1.0Plumbing Works1.01Sanitary4"Pipe, Neltex55.0014.00pcs450.006,300.00200.002,800.009,100.002"Pipe, Neltex30.0012.00pcs250.003,000.00100.001,200.004,200.004"Tee, Neltex8.00pcs90.00720.0050.00400.001,120.002"Tee, Neltex6.00pcs50.00300.0050.00300.00600.004"Wye, Neltex4.00pcs90.00360.0050.00200.00560.002"Wye, Neltex2.00pcs50.00100.0050.00100.00200.004"Elbow, Neltex10.00pcs80.00800.0050.00500.001,300.002"Elbow, Neltex8.00pcs30.00240.0050.00400.00640.004"Clean Out, Neltex6.00pcs100.00600.0050.00300.00900.002"Clean Out, Neltex4.00pcs60.00240.0050.00200.00440.001.02Vent Line2"Pipe, Neltex57.004.00pcs250.001,000.00100.00400.001,400.002"Tee, Neltex6.00pcs50.00300.0050.00300.00600.002"Wye, Neltex2.00pcs50.00100.0050.00100.00200.002"Elbow, Neltex8.00pcs30.00240.0050.00400.00640.001.03Downspout3"Pipe, Neltex36.0016.00pcs350.005,600.00150.002,400.008,000.003"90 Elbow, Neltex12.00pcs80.00960.0050.00600.001,560.003"45 Elbow, Neltex12.00pcs80.00960.0050.00600.001,560.00Accessories2,182.00-82.000001.00Lot2,100.002,100.001.04Storm Drainage6"Pipe, Neltex20.8014.00pcs650.009,100.00300.004,200.0013,300.004"Pipe, Neltex31.2010.00pcs450.004,500.00200.002,000.006,500.001.05Hot & Cold Water Line1/2"Cold Water Pipe52.0052.00000052.00120.00lin m120.0014,400.0050.006,000.0020,400.001/2"Tee5.005.0028.00pcs130.003,640.0050.001,400.005,040.001/2"Elbow6.006.0020.00pcs120.002,400.0050.001,000.003,400.001/2"Adaptor8.008.0024.00pcs80.001,920.0050.001,200.003,120.001/2"Coupling7.007.0040.00pcs80.003,200.0050.002,000.005,200.001/2"Hot Water Pipe0.000.0018.00lin m150.002,700.0050.00900.003,600.001/2"Tee5.005.008.00pcs650.005,200.0050.00400.005,600.001/2"Elbow2.002.004.00pcs600.002,400.0050.00200.002,600.001/2"Adaptor4.004.006.00pcs400.002,400.0050.00300.002,700.001/2"Coupling3.003.008.00pcs400.003,200.0050.00400.003,600.001/2"G.I. Plug8.008.0016.00pcs15.00240.0050.00800.001,040.001/2"G.I. Nipple12.0012.0016.00pcs20.00320.0050.00800.001,120.001/2"G.I. Tee5.005.008.00pcs30.00240.0050.00400.00640.001/2"G.I. Elbow6.006.008.00pcs25.00200.0050.00400.00600.001/2"Gate Valve 12mm6.006.006.00pcs450.002,700.00100.00600.003,300.00Other Accessories8,268.003.800001.00lot7,700.007,700.001.06Plumbing FixturesLavatory-A3.00sets2,400.007,200.001,000.003,000.0010,200.00Mixer-A3.00sets1,800.005,400.00500.001,500.006,900.00Water Closet-A3.00sets6,500.0019,500.001,500.004,500.0024,000.00Bidet Spray-A3.00sets800.002,400.00250.00750.003,150.00S.H.-A3.00sets400.001,200.00350.001,050.002,250.00TP H-A3.00sets400.001,200.00350.001,050.002,250.00Shower Head-A3.00sets1,200.003,600.00450.001,350.004,950.00Shower Valve-a3.00sets1,800.005,400.001,200.003,600.009,000.00Lavatory-B0.00set0.001,800.000.000.00Mixer-B0.00set0.00900.000.000.00Water Closet-B0.00set0.002,700.000.000.00Bidet Spray-B0.00set0.00450.000.000.00S.H.-B0.00set0.00630.000.000.00TP H-B0.00set0.00630.000.000.00ShoH-B0.00set0.00810.000.000.00ShoV-B0.00set0.002,160.000.000.00Sho Enclosure (by others)0.00sets0.000.000.000.00K.S., SS, Dbl Bowl1.00sets6,800.006,800.002,800.002,800.009,600.00K.S. Mixer1.00sets2,800.002,800.00500.00500.003,300.00SS Bottle-Trap4.00sets480.001,920.00300.001,200.003,120.00HD Angle Valves16.00sets180.002,880.00150.002,400.005,280.00Flexible Hose16.00sets120.001,920.00150.002,400.004,320.00Faucet 4"2.00sets400.00800.0050.00100.00900.00Faucet w/ HB4.00sets450.001,800.0050.00200.002,000.00Other Accessories3,241.009.000001.00lot0.00Total for Plumbing Works155,200.0060,600.00215,800.00VELECTRICAL WORKS1.0Electrical Works1.01Conduits, Boxes & Fittings56,300.00.502"x4" Utility Boxes111.0054.00165.0000165.00pcs18.002,970.0010.001,650.004,620.004"x4" Junction Boxes41.2500-1.2500040.00pcs20.00800.0010.00400.001,200.001/2" PVC Pipes307.50002.50000310.00pcs80.0024,800.0030.009,300.0034,100.003/4" PVC Pipes124.0000-4.00000120.00pcs120.0014,400.0040.004,800.0019,200.001.5" PVC Pipes0.000010.00pcs180.001,800.0060.00600.002,400.00Meter Base0.00001.00set800.00800.00800.00Other Accessories5,372.40-106.400001.00lot5,266.005,266.001.02Wires & Cables38,200.00.502.0mm sq Stranded Wires4.00rolls2,600.0010,400.001,200.004,800.0015,200.003.5mm sq Stranded Wires10.401.600006.00rolls3,800.0022,800.001,500.009,000.0031,800.005.5mm sq Stranded Wires2.00rolls4,900.009,800.001,600.003,200.0013,000.00Main Service Wires64.0064.00lin m120.007,680.0050.003,200.0010,880.00CATV Cable150.00lin m25.003,750.0075.0011,250.0015,000.00Tel. Wires1.00roll2,500.002,500.001,500.001,500.004,000.00Other Accessories6,831.602.400001.00lot6,834.006,834.001.03Wiring Devices (Switch/Outlets)38,200.00.50Duplex Outlets54.0054.00sets180.0080.004,320.004,320.00Special Outlets10.0010.00sets280.00100.001,000.001,000.00Switches111.00-11.00000100.00sets180.0080.008,000.008,000.00Other Accessories0.001.00lot0.001.04Lighting Fixtures111.00111.00sets280.0080.008,880.008,880.001.05Panel boards / ACB's15,000.01.00sets32,000.0032,000.002,000.002,000.0034,000.001.06Telephone & Auxiliary7,000.01.00Lot0.000.000.00Total for Electrical Works145,800.0074,700.00220,500.00TOTAL COST OF MATERIALSERROR:#REF!ERROR:#REF!TOTAL COST OF LABORERROR:#REF!ERROR:#REF!ERROR:#REF!TOTAL MATERIALS & LABOR COSTERROR:#REF!ERROR:#REF!ARCHITECT'S PROFESSIONAL FEE/S20%ERROR:#REF!ERROR:#REF!CONTRACTOR'S PROFIT 35% - 50%0.00ERROR:#REF!VALUE ADDED TAX 10% - 12%0.00ERROR:#REF!GUARANTEED MAXIMUM COSTERROR:#REF!Prepared by:Approved by:RAFAEL AFRICA BRIONES, JR.type name hereARCHITECT (PRC#6539)OWNER/S0.00.0

&F / &A&D / &T&P / &N

RevFundSchedProject:TWO STOREY RESIDENCESubject:SCHEDULE OF REVOLVING FUNDSOwner/s:type name hereLocation:BRGY. Date:12-May-2011MAYJUN JULAUGSEPOCTNOVDECJULAPRItem #Item DescriptionAmount1st2nd3rd4th5th6th7thFINALERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!IGENERAL REQUIREMENTS / SITEWORKS380,254.310.50190,127.160.30114,076.290.1557,038.150.0519,012.72100.00%380,254.31IISTRUCTURAL WORKS2,468,961.540.40987,584.620.35864,136.540.25617,240.39100.00%2,468,961.54IIIARCHITECTURAL WORKSERROR:#REF!0.00ERROR:#REF!ERROR:#REF!0.15ERROR:#REF!0.25ERROR:#REF!0.25ERROR:#REF!0.20ERROR:#REF!0.10ERROR:#REF!0.05ERROR:#REF!-0%ERROR:#REF!0.0%ERROR:#REF!100.00%ERROR:#REF!IVPLUMBING / SANITARY WORKS215,800.000.0510,790.000.3064,740.000.3575,530.000.000.000.000.000.000.000.2043,160.000.1021,580.00-0%-00.0%0100.00%215,800.00VELECTRICAL WORKS220,500.000.000.000.3066,150.000.2044,100.000.000.000.000.000.2044,100.000.1533,075.000.1533,075.00-0%-00.0%0100.00%220,500.00VIARCHITECT'S PROFESSIONAL FEE/SERROR:#REF!0.13ERROR:#REF!0.13ERROR:#REF!0.13ERROR:#REF!0.13ERROR:#REF!0.13ERROR:#REF!0.13ERROR:#REF!0.13ERROR:#REF!0.13ERROR:#REF!0%ERROR:#REF!0.0%ERROR:#REF!100.00%ERROR:#REF!T O T A LERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!Prepared by:Approved by:RAFAEL AFRICA BRIONES, JR.type name hereARCHITECT (PRC#6539)OWNER/S00JUNJULJULJULAUGSEPOCTNOVDECDEC 1915.00%15.00%15.00%15.00%15.00%15.00%15.00%15.00%10.00%130.00%ERROR:#REF!ERROR:#REF!0.000.00ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.00ERROR:#REF!ERROR:#REF!

&F/&AAs of: &D /&T&P / &N

DUPADETAILED UNIT PRICE ANALYSISokokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 5TILE WORKS0.23sq.m./hr. (1mason, 1 helper)7.36Unit of Measurement:sq.m.377.71sq.m., (600mm. Tiles)Output per day:7.36sq.m./day51daysQuantity:397.64sq.m.0.23sq.m./hr. (1mason, 1 helper)DesignationNo. PersonNo. of DaysDaily RateAmount2.19sq.m., (300mm. Floor Tiles)0daysA.Labora.Construction Foreman/Eng'g Assist.154524.0028,296.000.19sq.m./hr. (1mason, 1 helper)b.Skilled Laborer (Mason)454366.0079,056.0017.74sq.m., (300mm. Wall Tiles)b.Laborer454317.0068,472.003daysSub-Total for AP175,824.0054.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.Equipmenta.Angular Grinder154300.0016,200.00Sub-Total for BP16,200.0016,200.00C.Total (A+B)192,024.00D.Output per day=7.36sq.m./dayName and SpecificationsQuantityUnitUnit CostAmountE.Materials1. Floor Finishes1.1 600mm. x 600mmm. Floor Tiles600mm. x 600mm. Granite Floor Tiles1,154pcs.175.00201,950.00Tile Adhessive (25 kgs per bag)46bags253.0011,638.00Tile Grout (2kg./pack)104packs65.006,760.004" Grinding Wheel5pcs.148.00740.001.1 300mm. x 300mmm. Floor Tiles300mm. x 300mm. Mariwasa Floor Tiles27pcs.35.00945.00Tile Adhessive (25 kgs per bag)1bag253.00253.00Tile Grout (2kg./pack)1pack65.0065.004" Grinding Wheel1pc.148.00148.002. Wall Finishes2.1 300mm. x 300mm. Wall Tiles300mm. x 300mm. Glazed Wall Tiles217pcs.35.007,595.00Tile Adhessive (25 kgs per bag)2bags253.00506.00Tile Grout (2kg./pack)5packs65.00325.004" Grinding Wheel4pcs.148.00592.00Sub-Total for EP231,517.00F.Direct Cost (C+E)423,541.00423,541.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 201538,118.6938,118.690.06H.Contractor's Profit (CP)8%per D.O. 22 s 201533,883.2833,883.280.1I.Value Added Tax (VAT)5%per D.O. 22 s 201524,777.1524,777.150.12J.Total Cost520,320.12520,320.12k.Total Unit Cost1,308.51DETAILED UNIT PRICE ANALYSISokokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONframe installatn:1.33hr/sq.m.2carpentersplywood instal.:1hr/sq.m.2carpentersItem No./Description:SPL- 9CEILING WORKS402.5025.935sq.m./dayUnit of Measurement:sq.m.17.00days (6 carpenters/frame installation)Output per day:10.70sq.m./dayQuantity:402.50sq.m.19.5sq.m./day22days (6 carpenters/plywood installation)DesignationNo. PersonNo. of DaysDaily RateAmount10.59sq.m./day37.6168224299A.Labora.Construction Foreman/Eng'g Assist.138524.0019,912.00b.Skilled Laborer638366.0083,448.00c.Laborer338317.0036,138.00Sub-Total for AP139,498.00139,498.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.Equipmenta.Angular Grinder338300.0034,200.00b.Electric Handrill338300.0034,200.00Sub-Total for BP68,400.00C.Total (A+B)207,898.00D.Output per day=10.70sq.m./dayName and SpecificationsQuantityUnitUnit CostAmountE.Materials1. Ceiling Finishes1.1 Ceiling Steel Gridarea:400.323.00m. Length Wall Alum. Angle Runner29pcs.88.002,552.0028.490.16178.07sq.m.3.66m. Length Main Alum. Tee Runner77pcs.106.008,162.0076.570.43178.07sq.m.0.60m. Length Cross Alum. Tee Runner447pcs.18.008,046.00446.962.514mm. x 10mm. Alum. Blind Rivets8boxes251.002,008.007.120.04Metal Screw w/ Tox665pcs.2.001,330.00664.203.733mm. Thk. x 25mm. x 25mm. MS Angle Bar9pcs.657.005,913.008.450.056mm. x 63mm. MS Anchor Bolt48pcs.12.00576.0048.040.27#16 G.I. Tie Wire2kgs.63.00126.001.780.011.2 Ceiling Board Gypsum Board12.5mm. Thk. 600mm. x 6000mm. Perforated Gypsum Board Tile495pcs.223.00110,385.00495178.2425.88 Cement Fiber Board247.683mm. Thk. x 1200mm. x 2400mm. Cement Fiber Board86.00shts.456.0039,216.00224.4324785.71979166671.3 Ceiling Metal Furringarea:32.170.40mm. x 19mm. x 50mm. x 5m. Furring Channel60pcs.108.006,480.00560.25224.430.40mm. x 25mm. x 25mm. x 3.00m. Wall Angle90pcs.29.002,610.00840.370.80mm. x 12mm. x 38mm. x 5m. Carrying Channel15pcs.115.001,725.00140.0624mm. x 10mm. Alum. Blind Rivets15boxes251.003,765.00140.0621-1/2" Concrete Nail4kgs.148.00592.0030.0220mm. Long Galvanized/Zinc-coated Fiber Cement Screw15,158pcs.1.9529,558.10Sub-Total for EP223,044.10223,044.10F.Direct Cost (C+E)430,942.10430,942.10G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 201538,784.790.06H.Contractor's Profit (CP)8%per D.O. 22 s 201534,475.370.1I.Value Added Tax (VAT)5%per D.O. 22 s 201525,210.110.12J.Total Cost529,412.37529,412.37k.Total Unit Cost1,315.31DETAILED UNIT PRICE ANALYSISokokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 10Fabrication of Office CabinetUnit of Measurement:sq.m.Output per day:11.70sq.m./dayQuantity:129.60sq.m.no. of board (pcs.)area (sq.m.)rateDesignationNo. PersonNo. of DaysDaily RateAmountERROR:#REF!ERROR:#REF!2pcs/hr/2 carpentersERROR:#REF!partition1pc./hr/1 carpentersERROR:#REF!cuttingA.Laborcabineta.Construction Foreman/Eng'g Assist.111524.005,764.00129.6b.Skilled Laborer811366.0032,208.0011c.Laborer411317.0013,948.0011.0769230769Sub-Total for AP51,920.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.Equipmenta.Portable Edge Banding Machine (for PVC, Melamine, Polyester and Veneer)211450.009,900.00b.Electric Hand Drill211300.006,600.00Minor Tools (10% of Labor Cost)5,192.00Sub-Total for BP21,692.00C.Total (A+B)73,612.00D.Output per day=11.70sq.m./dayName and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.30mm. thk x 1.20m. x 2.40m. Laminated MDF Melamine Board4pcs.5,630.0022,520.001220.00b.20mm. Thk x 1.20m x 2.40m Laminated MDF Melamine Board7pcs.3,753.0026,271.002,047.00x3,411.67709.65c.20mm. Thk x 1.20m x 2.40m Marine Plywood34pcs.2,477.0084,218.003,753.00d.Alum. T-Handle w/ Screw79pcs.316.0024,964.00e.508mm. Drawer Rolling Slide36pairs103.003,708.0020.0030.00f.2mm thk. x 20mm. x 10m. PVC Edge Banding Tape (for MDF Melamine), Wood Grain Color55rolls63.003,465.003753.00x5,629.50g.30mm. x 100m. PVC T-moulding Edge Banding, Wood Grain Color1roll2,000.002,000.00h.2" Flat Head Wood Screw3kgs.97.00291.00i.2" Finishing Nail9kgs.103.00927.00j.Glue for Melamine (1/2L)2can98.00196.00k.White Wood Glue1gal.564.00564.00Sub-Total for EP169,124.0050,737.208carpenters36678228,384.00F.Direct Cost (C+E)242,736.004laborers3177898,904.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 201521,846.240.061Foreman5247840,872.00H.Contractor's Profit (CP)8%per D.O. 22 s 201519,418.880.10368,160.00I.Value Added Tax (VAT)5%per D.O. 22 s 201514,200.060.12J.Total Cost298,201.18249,163.94k.Total Unit Cost2,300.94DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 13Glass WorksWall Partition w/ GlassUnit of Measurement:sq.m.Ln.m.:5.5m.height:1.3m.Output per day:1.95sq.m./day1.51m.Area cov: 24.8sq.m.Quantity:52.20sq.m.2.89m.1.79m.DesignationNo. PersonNo. of DaysDaily RateAmount2.64m.4.74m.A.Labor19.07m.a.Construction Foreman/Eng'g Assist.127524.0014,148.003.5cu.m./day14.9142857143Wall Partition @ AGM OfficeLn.m.:2.1m.height:2.15Sub-Total for AP14,148.003.86m.Area cov: 12.8sq.m.Name and CapacityNo. of UnitsNo. of DaysDaily RateAmount5.96m.B.EquipmentEnd WallN/ALn.m.:2.44m.height:32.44m.Area cov: 14.6sq.m.4.88m.Sub-Total for BP- 0- 0C.Total (A+B)14,148.00D.Output per day=1.95sq.m./day26.7692307692Name and SpecificationsQuantityUnitUnit CostAmountE.Materials1. Wall Partition w/ Glass6mm. Thk. Clear Glass Partition w/ 100mm. x 44mm. Analok Aluminum Partition Frame and w/ 2-10mm. Analok Aluminum Glass Clipper24.80sq.m.3,388.0084,022.40ERROR:#REF!2. Wall Partition @ AGM Office06mm. Thk. Analok Glass Partition Wall w/ 0.80m. x 2.10m. Swing Type Door, in Aluminum Frame Profile 12.80sq.m.7,701.0098,572.804. End Wall6mm. Thk. Analok Glass Wall in Alum. Frame Profile14.60sq.m.7,701.00112,434.60Note: Unit cost include installation on site (labor cost), also include tools and equipment to be used.Sub-Total for EP295,029.80F.Direct Cost (C+E)309,177.80G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 201527,826.00H.Contractor's Profit (CP)8%per D.O. 22 s 201524,734.22I.Value Added Tax (VAT)5%per D.O. 22 s 201518,086.90J.Total Cost379,824.9387,380.13k.Total Unit Cost7,276.34okDETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 14Dry Wall PartitionUnit of Measurement:sq.m.CHB SettingOutput per day:6.16sq.m./day56sq.m. per4masonQuantity:163.60sq.m.8laborersDry Wall Partition:PlasteringDesignationNo. PersonNo. of DaysDaily RateAmountln.m.:7.43m.height:1.2m.board:16.4shts.steel framing24sq.m. per4mason2.89m.Area:23.6sq.m.@ horizotal:@ vertical:7due (2 side)4laborersA.Labor1.94m.At:47.2sq.m.4pcs.33pcs.a.Construction Foreman/Eng'g Assist.127524.0014,148.002.64m.n:7pcs.n:2.5b.Skilled Laborer227366.0019,764.004.74m.total:28pcs.total:17pcs.c.Laborer127317.008,559.0019.64m.Sub-Total for AP42,471.00ln.m.:5.77m.height:2.7m.board:37.4shts.steel framingName and CapacityNo. of UnitsNo. of DaysDaily RateAmount2.96m.Area:53.9sq.m.@ horizotal:@ vertical:1.6m.At:107.8sq.m.7pcs.33pcs.B.Equipment3.75m.n:7pcs.n:2.5a.Angular Grinder127300.008,100.001.9m.total:49pcs.total:17pcs.b.Electric Handrill127300.008,100.001.9m.2.1m.Sub-Total for BP16,200.0019.98m.C.Total (A+B)58,671.00D.Output per day =6.16sq.m./dayName and SpecificationsQuantityUnitUnit CostAmountE.Materialsln.m.:4.46m.height:2.55m.board:3shts.steel framinga.10mm. Thk. x 1.20m. x 2.40m. Plastered Boral Board58pcs.426.0024,708.002.1m.Area:16.7sq.m.@ horizotal:@ vertical:b.Gauge 25 x 50mm. x 75mm. x 3.0m. Steel Wall Framing Stud129pcs.249.0032,121.00103m.Area1:12.4sq.m.6pcs.11pcs.c.4mm. x 10mm. Alum. Blind Rivets928pcs.4.003,712.00928m.n:2pcs.n:2.5d.#14 x 16mm Metal Screw Type B - Zinc1508pcs.3.004,524.001508m.At:8.6sq.m.total:12pcs.total:6pcs.e.1" x 4" x 8' Wooden Moulding Base Board39pcs.240.009,360.00m.f.38mm. Flat Head Wooden Screw468pcs.1.50702.00396m.g.62mm. Expansion Bolt77pcs.25.001,925.00776.56m.h.1" x 3" x 8' Wooden Side Moulding22pcs.195.004,290.00Sub-Total for EP81,342.00F.Direct Cost (C+E)140,013.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 201512,601.17H.Contractor's Profit (CP)8%per D.O. 22 s 201511,201.04I.Value Added Tax (VAT)5%per D.O. 22 s 20158,190.76J.Total Cost172,005.97k.Total Unit Cost1,051.38DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 15Masonry Works (w/ plastering both faces)6.95Unit of Measurement:sq.m.Output per day:4.58sq.m./day4.5Quantity:13.74sq.m.6.8683333333DesignationNo. PersonNo. of DaysDaily RateAmountNo. of Days:3.00A.Labor3a.Construction Foreman/Eng'g Assist.13524.001,572.004.58b.Skilled Laborer23366.002,196.00b.Laborer23317.001,902.00Sub-Total for AP5,670.005,670.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentN/ASub-Total for BP- 0- 0C.Total (A+B)5,670.00D.Output per day=4.58sq.m./dayName and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.100mm. x 200mm. x 400mm. CHB (NLB)172pcs.16.002,752.00b.Portland Cement14bags260.003,640.00c.Washed Sand0.5cu.m.900.00450.00d.10mm. x 6.00m. Def. Reinforcing Steel Bar8pcs.145.001,160.00e.#16 G.I. Tie-wire1kg.70.0070.00f.Hacksaw Blade1pc.63.0063.00g.Fine Sand (for plastering)1cu.m.1,300.001,300.00Sub-Total for EP9,435.003,302.25F.Direct Cost (C+E)15,105.0015,105.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 20151,359.451,359.450.06H.Contractor's Profit (CP)8%per D.O. 22 s 20151,208.401,208.400.1I.Value Added Tax (VAT)5%per D.O. 22 s 2015883.64883.640.12J.Total Cost18,556.49k.Total Unit Cost1,350.55okDETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 16Plumbing WorksUnit of Measurement:fixturesOutput per day:1.50fix./day0.8Quantity:3.00fixturesDesignationNo. PersonNo. of DaysDaily RateAmountNo. of Days:2.002A.Labor21.5a.Construction Foreman/Eng'g Assist.12524.001,048.000.212b.Skilled Laborer12366.00732.00c.Laborer12317.00634.00Sub-Total for AP2,414.002,414.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.Equipmenta.Pipe Threader121,000.002,000.00b.Electric Handrill12300.00600.00Sub-Total for BP2,600.00C.Total (A+B)5,014.00D.Output per day=1.50fix./dayName and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.Flush Type Water Closet w/ Complete Fittings and Accessories1unit3,550.003,550.00b.Wall Mounted Type Lavatory w/ Complete Fittings and Accessories1unit2,848.002,848.00c.100mm. x 100mm. Stainless Floor Drain w/ Double Strainer1unit269.00269.00d.Ceramic Tissue Holder1set300.00300.00e.Ceramic Soap Holder1set280.00280.00f.100mm. x 3.00m. PVC Pipe, S-10002pcs.725.001,450.00g.50mm. x 3.00m. PVC Pipe, S-10002pcs.272.00544.00h.100mm. PVC Coupling, S-10002pcs.69.00138.00i.100mm. x 100mm. PVC Wye, S-10001pc.166.00166.00j.100mm. x 100mm. PVC Tee, S-10001pc.186.00186.00k.100mm. x 50mm. PVC Tee, S-10002pcs.112.00224.00l.50mm. PVC P-Trap, S-10001pc.107.00107.00m.50mm. x 90o PVC Elbow, S-10004pcs.35.00140.00n.100mm. x 90o PVC Elbow, S-10001pc.104.00104.00o.100mm. x 45o PVC Elbow, S-10001pc.104.00104.00p.19mm. Teflon Tape2rolls28.0056.00q.PVC Cement Solvent (100ml)1can103.00103.00r.12mm. x 6.00m. G.I. Pipe, ASTM A53-90A Heavy Gauge Standard1pc.780.00780.00s.12mm. x 12mm. G.I. Tee, ANSI B16.3 Class 150 -Standard2pcs.35.0070.00t.12mm. x 90o G.I. Elbow, ANSI B16.3 Class 150 -Standard4pcs.26.00104.00u.12mm. G.I. Coupling, ANSI B16.3 Class 150 -Standard3pcs.22.0066.00v.Hacksaw Blade2pcs.63.00126.00Sub-Total for EP11,715.0011,715.004,100.25F.Direct Cost (C+E)16,729.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 20151,505.611,505.610.06H.Contractor's Profit (CP)8%per D.O. 22 s 20151,338.321,338.320.1I.Value Added Tax (VAT)5%per D.O. 22 s 2015978.65978.650.12J.Total Cost20,551.58k.Total Unit Cost6,850.53DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 4Demolition/Clearing & Grabing WorksUnit of Measurement:sq.m.12.0021169097Output per day:78.18sq.m./dayQuantity:938.33sq.m.DesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assist.112524.006,288.00b.Skilled Laborer812366.0035,136.00c.Laborer812317.0030,432.00Sub-Total for AP71,856.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentMinor Tools (10% of Labor Cost)7,185.60Sub-Total for BP7,185.60C.Total (A+B)79,041.60D.Output per day=78.18sq.m./dayName and SpecificationsQuantityUnitUnit CostAmountE.MaterialsN/ASub-Total for EP- 0F.Direct Cost (C+E)79,041.60G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 20157,113.74H.Contractor's Profit (CP)8%per D.O. 22 s 20156,323.33I.Value Added Tax (VAT)5%per D.O. 22 s 20154,623.93J.Total Cost97,102.61k.Total Unit Cost103.48DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 1Hauling of MaterialsUnit of Measurement:lotOutput per day:Quantity:1.00lotDesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assist.13524.00b.Laborer43317.00Sub-Total for AP- 0Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentCargo Truck136,808.00Sub-Total for BP- 0C.Total (A+B)- 0D.Output per day=Name and SpecificationsQuantityUnitUnit CostAmountE.MaterialsN/ASub-Total for EP- 0F.Direct Cost (C+E)- 0G.Overhead, Contingencies & Miscellaneous9%per D.O. 29 s 2011- 0H.Contractor's Profit (CP)8%per D.O. 29 s 2011- 0I.Value Added Tax (VAT)12%per D.O. 29 s 2011- 0J.Total Cost- 0k.Total Unit Cost- 0DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 3Haul Debris/Excess MaterialsUnit of Measurement:lotOutput per day:Quantity:1.00lotDesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assist.12524.001,048.00b.Laborer42317.002,536.00Sub-Total for AP3,584.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentCargo Truck126,808.0013,616.00Sub-Total for BP13,616.00C.Total (A+B)17,200.00D.Output per day=Name and SpecificationsQuantityUnitUnit CostAmountE.MaterialsN/ASub-Total for EP- 0F.Direct Cost (C+E)17,200.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 20151,548.00H.Contractor's Profit (CP)8%per D.O. 22 s 20151,376.00I.Value Added Tax (VAT)5%per D.O. 22 s 20151,006.20J.Total Cost21,130.20k.Total Unit Cost21,130.20DETAILED UNIT PRICE ANALYSISPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 17aSupply and Delivery of Office Chair (executive chair)Unit of Measurement:unitOutput per day:Quantity:22.00unitsDesignationNo. PersonNo. of DaysDaily RateAmountA.LaborN/A8353Sub-Total for AP- 0Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentN/ASub-Total for BP- 0C.Total (A+B)- 0D.Output per day=Name and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.Executive Chair w/ Black Leatherette back and seat molded foam cushion, lockable tilting mechanism, poplyurethane or polypropylene armrest, five legged and black leatherette back and nylon twin caster pneumatic height adjustment22units5,060.00111,320.00Sub-Total for EP111,320.00F.Direct Cost (C+E)111,320.00G.Overhead, Contingencies & Miscellaneous0%per D.O. 22 s 2015- 0H.Contractor's Profit (CP)0%per D.O. 22 s 2015- 0I.Value Added Tax (VAT)5%per D.O. 22 s 20155,566.00J.Total Cost116,886.00k.Total Unit Cost5,313.00DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 18Painting WorksUnit of Measurement:sq.m.1painter & laborer3.4sq.m./hr.Output per day:54.40sq.m./day27.2sq.m./dayQuantity:600.33sq.m.2painters & laborer54.4sq.m./dayDesignationNo. PersonNo. of DaysDaily RateAmount12daysA.Labora.Construction Foreman/Eng'g Assist.112524.006,288.00b.Skilled Laborer212366.008,784.00c.Laborer212317.007,608.00Sub-Total for AP22,680.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentN/ASub-Total for BP- 0C.Total (A+B)22,680.00D.Output per day=54.40sq.m./dayName and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.Concrete Neutralizer4gals.297.001,188.002.86958333332.214378.91b.Solvent Based Acrylic Cast22gals.438.009,636.0012.63033333335.1666666667c.Solvent Based Acrylic Primer28gals.817.0022,876.0017.22318181823.01909090917.0454545455d.Solvent Based Acrylic Top Coat White55gals.861.0047,355.0034.44636363643.019090909114.0909090909Solvent Based Thermoplastic Acrylic Rasin:e. Raw Sienna (1/4L)10cans110.001,100.0013.75f. Hansa Yellow (1/4L)10cans110.001,100.00g. Black (1/4L)10cans110.001,100.00h.Solvent Based Acrylic Reducer21gals.385.008,085.00i.7" Roller Brush w/ Handle4pcs.40.00160.00j.4" Paint Brush6pcs.87.00522.00k.2" Paint Brush6pcs.31.00186.00l.#120 Sand Paper5doz.135.00675.00m.#150 Sand Paper5doz.142.00710.00Note: Include the interior wall area at stair, from third floor to the second floor.Sub-Total for EP94,693.00F.Direct Cost (C+E)117,373.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 201510,563.57H.Contractor's Profit (CP)8%per D.O. 22 s 20159,389.84I.Value Added Tax (VAT)5%per D.O. 22 s 20156,866.32J.Total Cost144,192.73k.Total Unit Cost240.19DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 19Supply and Installation of Aluminum Analok Sliding Windows (1.77m x 3.20m)Unit of Measurement:unitOutput per day:2.00unit/dayQuantity:10.00unitDesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assist.15524.002,620.00Sub-Total for AP2,620.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentN/ASub-Total for BP- 0C.Total (A+B)2,620.00D.Output per day=2.00unit/dayName and SpecificationsQuantityUnitUnit CostAmountE.Materials1.77m. x 3.204m. Alum. Analok Sliding Window w/ 6mm. Thk. Bronze Glass10units16,026.00160,260.00Note: Unit cost include installation on site (labor cost), also include tools and equipment to be used.Sub-Total for EP160,260.00F.Direct Cost (C+E)162,880.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 201514,659.20H.Contractor's Profit (CP)8%per D.O. 22 s 201513,030.40I.Value Added Tax (VAT)5%per D.O. 22 s 20159,528.48J.Total Cost200,098.08k.Total Unit Cost20,009.81DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 20Supply and Installation of Aluminum Analok Double Swing Door (1.45m x 2.10m)Unit of Measurement:unitOutput per day:1.00unit/dayQuantity:2.00unitDesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assist.12524.001,048.00Sub-Total for AP1,048.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentN/ASub-Total for BP- 0C.Total (A+B)1,048.00D.Output per day=1.00unit/dayName and SpecificationsQuantityUnitUnit CostAmountE.Materials1.45m. X 2.10m. Alum. Analok Double Swing Door, w/ Bronze Glass2units17,710.0035,420.00Note: Unit cost include installation on site (labor cost), also include tools and equipment to be used.Sub-Total for EP35,420.00F.Direct Cost (C+E)36,468.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 20153,282.12H.Contractor's Profit (CP)8%per D.O. 22 s 20152,917.44I.Value Added Tax (VAT)5%per D.O. 22 s 20152,133.38J.Total Cost44,800.94k.Total Unit Cost22,400.47DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 21Installation of Wooden Panel Door, Door Jamb, PVC Door and PVC Door JambUnit of Measurement:unitOutput per day:1.00unit/dayQuantity:6.00unitDesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assist.16524.003,144.00b.Skilled Laborer16366.002,196.00c.Laborer16317.001,902.00Sub-Total for AP7,242.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentN/ASub-Total for BP- 0C.Total (A+B)7,242.00D.Output per day=1.00unit/dayName and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.0.80m. x 2.10m. Panel Type Door, w/ 50mm. x 100mm. Door Frame and w/ 6mm. Thk Marine Plywood Door Board5units6,006.0030,030.00b.0.80m. x 2.10m. x 50mm. x 150mm. Door Jamb Hard Wood5units2,415.0012,075.00c.Satin Chrome Entrance Lockset5sets885.004,425.00d.75mm. x 75mm. Stainless Steel Ball Bearing Hinges20sets311.006,220.00e.Pre-fabricated 0.60m x 2.10m PVC Door w/ Louver, and w/ PVC Door Jamb and w/ complete accessories1set3,400.003,400.00f.Satin Chrome Bathroom Cylindrical Lockset1set695.00695.00Sub-Total for EP56,845.00F.Direct Cost (C+E)64,087.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 20155,767.83H.Contractor's Profit (CP)8%per D.O. 22 s 20155,126.96I.Value Added Tax (VAT)5%per D.O. 22 s 20153,749.09J.Total Cost78,730.88k.Total Unit Cost13,121.81DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 8Supply, installation, testing & commissioning of 15 Units Smoke Alarm DetectorUnit of Measurement:setOutput per day:5.00set/dayQuantity:15.00setDesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assist.13524.001,572.00b.Master Electrician13366.001,098.00c.Laborer13317.00951.00Sub-Total for AP3,621.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentN/ASub-Total for BP- 0C.Total (A+B)3,621.00D.Output per day=5.00set/dayName and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.Smoke Alarm Detector15sets3,000.0045,000.00Sub-Total for EP45,000.00F.Direct Cost (C+E)48,621.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 20154,375.89H.Contractor's Profit (CP)8%per D.O. 22 s 20153,889.68I.Value Added Tax (VAT)5%per D.O. 22 s 20152,844.33J.Total Cost59,730.90k.Total Unit Cost3,982.06DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONre'dless23716Item No./Description:SPL - 11Fabrication of Office TableUnit of Measurement:sq.m.Output per day:7.04sq.m./dayQuantity:112.32sq.m.112.32sq.m.16daysDesignationNo. PersonNo. of DaysDaily RateAmountA.Labor7.02a.Construction Foreman/Eng'g Assist.116524.008,384.00b.Skilled Laborer816366.0046,848.00c.Laborer416317.0020,288.00Sub-Total for AP75,520.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentMinor Tools (10% of Labor Cost)7,552.00Sub-Total for BP7,552.00C.Total (A+B)83,072.00D.Output per day=7.04sq.m./dayName and SpecificationsQuantityUnitUnit CostAmountE.Materials5 unitsa20mm. Thk. x 1.20m. x 2.40m. Marine Plywood32shts.2,154.0068,928.00232102b.6mm. Thk. x 1.20m. x 2.40m. Marine Plywood7shts.684.004,788.000.45720.4c.104 pcs. - 1" x 1" x 8' Lauan Wood, S4s (wood nosing)69bd.ft.65.004,485.004.2768.481.614.4d.64 pcs. - 1" x 2" x 6' Lauan Wood, S4s (wood nosing)32bd.ft.65.002,080.00232e.2" Finishing Nail12kgs.103.001,236.000.7312f.Drawer Clock112pcs.219.0024,528.007112g.508mm. Drawer Rolling Slide112pairs103.0011,536.007112h.1 1/2" Finishing Nail2kgs.111.00222.000.182.9i.White Wood Glue5gals.490.002,450.000.34.4j.Rugby2gals.515.001,030.00k.Upholstery Cloth20ln.m.142.002,840.001.219.2l.Alum. T-Handle w/ Screw112pcs.316.0035,392.007112Sub-Total for EP159,515.00F.Direct Cost (C+E)242,587.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 201521,832.83H.Contractor's Profit (CP)8%per D.O. 22 s 201519,406.96I.Value Added Tax (VAT)5%per D.O. 22 s 201514,191.34J.Total Cost298,018.13k.Total Unit Cost2,653.30DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 12Fabrication of Office CubicleUnit of Measurement:sq.m.Output per day:11.70sq.m./dayQuantity:702.72sq.m.702.72sq.m.60daysDesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assist.160524.0031,440.00b.Skilled Laborer860366.00175,680.00c.Laborer460317.0076,080.00Sub-Total for AP283,200.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.Equipmenta.Portable Edge Banding Machine (for PVC, Melamine, Polyester and Veneer)260450.0054,000.00b.Electric Hand Drill260300.0036,000.00Minor Tools (10% of Labor Cost)28,320.00Sub-Total for BP118,320.00C.Total (A+B)401,520.00D.Output per day=11.70sq.m./dayName and SpecificationsQuantityUnitUnit CostAmountE.Materials1. Cubicle Partition@ cubicle partition20mm. Thk x 1.20m x 2.40m Laminated MDF Melamine Board7pcs.3,753.0026,271.00L:2.65m.height:1.2m.n:6.120mm. Thk x 1.20m x 2.40m Marine Plywood2pcs.2,477.004,954.002.65m.Area:8.76sq.m.2m.At:17.52sq.m.2. Cubicle Table7.3m.@ plywood nailerhorizontal:2.92sq.m.n:1pc.vertical:1.3n:0.5pc.a.30mm. Thk x 1.20m x 2.40m Laminated MDF Melamine Board27pcs.5,630.00152,010.00b.20mm. Thk x 1.20m x 2.40m Laminated MDF Melamine Board114pcs.3,753.00427,842.00c.20mm. Thk x 1.20m x 2.40m Marine Plywood66pc.2,477.00163,482.00d.6mm. Thk x 1.20m x 2.40m Marine Plywood28pc.787.0022,036.00e.508mm. Drawer Rolling Slide200pairs103.0020,600.00f.Alum. T-Handle w/ Screw227pcs.316.0071,732.00g.30mm. x 100m. PVC T-moulding Edge Banding, Wood Grain Color9rolls2,00018,000.00h.2mm thk. x 20mm. x 10m. PVC Edge Banding Tape (for MDF Melamine), Wood Grain Color72rolls63.004,536.00i.Drawer Clock110pcs.219.0024,090.00j.2" Flat Head Wood Screw35kgs.97.003,395.00k.2" Finishing Nail17kgs.103.001,751.00l.1" Finishing Nail7kgs.111.00777.00m.Glue for Melamine (1/2L)13cans98.001,274.00nWhite Wood Glue2gals.564.001,128.00OthersCabinet Concealed Hinges w/ Screw36pcs.32.001,152.00Sub-Total for EP913,805.00F.Direct Cost (C+E)1,315,325.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 2015118,379.25H.Contractor's Profit (CP)8%per D.O. 22 s 2015105,226.00I.Value Added Tax (VAT)5%per D.O. 22 s 201576,946.51J.Total Cost1,615,876.76k.Total Unit Cost2,299.46DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 17bSupply and Delivery of Office Chair (office chair/low back)Unit of Measurement:unitOutput per day:Quantity:32.00unitsDesignationNo. PersonNo. of DaysDaily RateAmountA.LaborN/ASub-Total for AP- 0Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentN/ASub-Total for BP- 0C.Total (A+B)- 0D.Output per day=Name and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.Office Chair/Low back and seat molded foam cushion, lockable tilting mechanism, polyurethane or polypropylene armrest, five legged and black leatherette back and nylon twin caster pneumatic height adjustment32units2,645.0084,640.00Sub-Total for EP84,640.00F.Direct Cost (C+E)84,640.00G.Overhead, Contingencies & Miscellaneous0%per D.O. 22 s 2015- 0H.Contractor's Profit (CP)0%per D.O. 22 s 2015- 0I.Value Added Tax (VAT)5%per D.O. 22 s 20154,232.00J.Total Cost88,872.00k.Total Unit Cost2,777.25DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 17cSupply and Delivery of Office Chair (visitor chair)Unit of Measurement:unitOutput per day:Quantity:58.00unitsDesignationNo. PersonNo. of DaysDaily RateAmountA.LaborN/ASub-Total for AP- 0Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentN/ASub-Total for BP- 0C.Total (A+B)- 0D.Output per day=Name and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.Visitors Chair w/ four legged, back and sit molded foam cushion, polypropylene armrest, shiny chromed chair frame58units1,840.00106,720.00Sub-Total for EP106,720.00F.Direct Cost (C+E)106,720.00G.Overhead, Contingencies & Miscellaneous0%per D.O. 22 s 2015- 0H.Contractor's Profit (CP)0%per D.O. 22 s 2015- 0I.Value Added Tax (VAT)5%per D.O. 22 s 20155,336.00J.Total Cost112,056.00k.Total Unit Cost1,932.00DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 22Aluminum Stair Nosing Installation36.72Unit of Measurement:outlet18.36Output per day:18.36ln.m./dayQuantity:36.72ln.m.DesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assistant12524.001,048.00b.Skilled Laborer21366.00732.00Sub-Total for AP1,780.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentN/A- 0Sub-Total for BP- 0C.Total (A+B)1,780.00D.Output per day=18.36ln.m./dayName and SpecificationsQuantityUnitUnit CostAmountE.Materials53mm. Width x 2.00m. Length Aluminum Stair Nosing24pcs.880.0021,120.00Sub-Total for EP21,120.00F.Direct Cost (C+E)22,900.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 20152,061.00H.Contractor's Profit (CP)8%per D.O. 22 s 20151,832.00I.Value Added Tax (VAT)5%per D.O. 22 s 20151,339.65J.Total Cost28,132.65k.Total Unit Cost766.14DETAILED UNIT PRICE ANALYSISrevised PROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 23aLighting InstallationUnit of Measurement:outletOutput per day:8.00outlet/dayQuantity:199.00outletDesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assistant125524.0013,100.00b.Master Electrician225366.0018,300.00c.Laborer525317.0039,625.00Sub-Total for AP71,025.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentElectric Drill125300.007,500.00Sub-Total for BP7,500.00C.Total (A+B)78,525.00D.Output per day=8.00outlet/dayName and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.Silver Downlight w/ 12 Watts Led Bulb199units575.00114,425.00b.Toggle Switch 3-Gang Switch w/ plate9pcs.250.002,250.00c.Toggle Switch 2-Gang Switch w/ plate10pcs.190.001,900.00d.Toggle Switch 1-Gang Switch w/ plate2pcs.130.00260.00e.3.5mm2 THW Stranded Wire7rolls5,800.0040,600.00f.2" x 4" x 2" PVC Utility box (H.D)21pcs.20.00420.00g.4" x 4" PVC Junction Box ( H.D.) w/ Cover25pcs.25.00625.00h.3U CFL, Cool Daylight, 23W2pcs.170.00340.00i.Ceiling Socket with screw2pcs.32.0064.00j.20mm x 3.00m PVC Electrical Conduit50pcs.70.003,500.00k.20mm PVC Flexible Electrical Conduit2rolls715.001,430.00l.20mm x 90 PVC Electrical Conduit Elbow Long Sweep20pcs.35.00700.00m.20mm Female Pipe & Flex Adaptor w/ Bushing45pcs.20.00900.00n.Recessed Type Reflectorized Fluorescent Luminaire 1-40W7sets1,250.008,750.00o.0.8mm x 19mm x 8m Polytype Electrical Tape4rolls25.00100.00p.#16 G.I. Tie Wire 1kgs.63.0063.00q.15 Amps. Branch Circuit Breaker Plug-In10pcs.400.004,000.00Sub-Total for EP180,327.00F.Direct Cost (C+E)258,852.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 201523,296.68H.Contractor's Profit (CP)8%per D.O. 22 s 201520,708.16I.Value Added Tax (VAT)5%per D.O. 22 s 201515,142.84J.Total Cost317,999.68k.Total Unit Cost1,597.99DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 23bConvenience Outlet InstallationUnit of Measurement:outlet Output per day:8.00outlet/dayQuantity:66.00outlet8.25DesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assistant18524.004,192.00b.Master Electrician28366.005,856.00c.Laborer58317.0012,680.00Sub-Total for AP22,728.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentElectric Drill18300.002,400.00Sub-Total for BP2,400.00C.Total (A+B)25,128.00D.Output per day=8.00outlet/dayName and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.Duplex Conveniece Outlet w/ plate66units240.0015,840.00b.3.5mm2 THW Stranded Wire6rolls6,200.0037,200.00c.2" x 4" x 2" PVC Utility box (H.D)66pcs.20.001,320.00d.4" x 4" PVC Junction Box ( H.D.) w/ Cover20pcs.25.00500.00e.20mm x 3.00m PVC Electrical Conduit40pcs.70.002,800.00f.20mm PVC Flexible Electrical Conduit1roll715.00715.00g.20mm x 90 PVC Electrical Conduit Elbow Long Sweep15pcs.35.00525.00h.20mm Female Pipe & Flex Adaptor w/ Bushing20pcs.20.00400.00i.30 Amps. Branch Circuit Breaker Plug-In8pcs.400.003,200.00j.0.8mm x 19mm x 8m Polytype Electrical Tape4rolls25.00100.00k.#16 G.I. Tie Wire 1kg.60.0060.00Sub-Total for EP62,660.00F.Direct Cost (C+E)87,788.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 20157,900.92H.Contractor's Profit (CP)8%per D.O. 22 s 20157,023.04I.Value Added Tax (VAT)5%per D.O. 22 s 20155,135.60J.Total Cost107,847.56k.Total Unit Cost1,634.05DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 23cLocal Area Network InstallationUnit of Measurement:outlet Output per day:8.00outlet/dayQuantity:65.00outletDesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assistant18366.002,928.008.125b.Master Electrician28366.005,856.00c.Laborer58317.0012,680.00Sub-Total for AP21,464.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.Equipmenta.Crimping Tools for RJ-45 Connector18250.002,000.00b.Electric Drill18300.002,400.00Sub-Total for BP4,400.00C.Total (A+B)25,864.00D.Output per day=8.00outlet/dayName and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.Unshielded Twisted Pair (UTP)Cat 5e Cable10rolls6,900.0069,000.00b.LAN Outlet w/ Plate 1-Gang47sets180.008,460.00c.LAN Outlet w/ Plate 2-Gang10sets330.003,300.00d.RJ-45 Connector130pcs.12.001,560.00e.PVC Slotted Wire Duct 50mm x 50mm x 2M70pcs.490.0034,300.00f.4" x 4" PVC Junction Box ( H.D.) w/ Cover30pcs.25.00750.00g.2" x 4" x 2" PVC Utility box (H.D)65pcs.20.001,300.00h.Gigabit Switch 24 Port3sets20,000.0060,000.00i.20mm x 3.00m PVC Electrical Conduit65pcs.70.004,550.00j.20mm PVC Flexible Electrical Conduit1roll715.00715.00k.20mm Female Pipe & Flex Adaptor w/ Bushing65pcs.25.001,625.00l.25mm x 3.00m PVC Electrical Conduit15pcs.70.001,050.00m.25mm PVC Flexible Electrical Conduit1roll715.00715.00n.25mm Female Pipe & Flex Adaptor w/ Bushing15pcs.25.00375.00Sub-Total for EP187,700.00F.Direct Cost (C+E)213,564.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 201519,220.76H.Contractor's Profit (CP)8%per D.O. 22 s 201517,085.12I.Value Added Tax (VAT)5%per D.O. 22 s 201512,493.49J.Total Cost262,363.37k.Total Unit Cost4,036.36DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 23dAir Conditioning Unit InstallationUnit of Measurement:outlet Output per day:8.00outlet/dayQuantity:8.00outletDesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assistant11524.00524.00b.Master Electrician21366.00732.00c.Laborer51317.001,585.00Sub-Total for AP2,841.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.Equipmenta.Electric Drill11300.00300.00Sub-Total for BP300.00C.Total (A+B)3,141.00D.Output per day=8.00outlet/dayName and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.100 Amperes TQD Molded Case Main Circuit Breaker, 3 Phase Main,240 volts enclosed in Powder Coated FinishedPanel Board with 10 Single Phase Branches of:3-30 Amps, 250 Volt, 2P, Branch Circuit Breaker5-50 Amps, 250 Volt, 2P, Branch Circuit Breaker1set14,600.0014,600.00b.1 Hp Window Type Air Condition Unit3units16,500.0049,500.00c.Air Condition Unit Outlet3pcs.70.00210.00d.30 Amps. Safety Breaker3sets560.001,680.00e.5.5mm2 THW Stranded Wire1roll63,000.0063,000.00f.8.0mm2 THW Stranded Wire130mtrs.75.009,750.00g.20mm x 3.00m PVC Electrical Conduit50pcs.70.003,500.00h.25mm x 3.00m PVC Electrical Conduit45pcs.88.003,960.00i.2" x 4" x 2" PVC Utility box (H.D)10pcs.20.00200.00j.4" x 4" PVC Junction Box ( H.D.) w/ Cover10pcs.25.00250.00k.0.8mm x 19mm x 8m Polytype Electrical Tape4rolls25.00100.00l.#16 G.I. Tie Wire 1kg.63.0063.00Note: Three (3) existing Air Condition Units are to be installedSub-Total for EP146,813.00F.Direct Cost (C+E)149,954.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 201513,495.86H.Contractor's Profit (CP)8%per D.O. 22 s 201511,996.32I.Value Added Tax (VAT)5%per D.O. 22 s 20158,772.31J.Total Cost184,218.49k.Total Unit Cost23,027.31DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATIONItem No./Description:SPL - 23eTelephone Line InstallationUnit of Measurement:outlet Output per day:8.00outlet/dayQuantity:15.00outletDesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assistant12524.001,048.001.875b.Master Electrician22366.001,464.00c.Laborer52317.003,170.00Sub-Total for AP5,682.00Name and CapacityNo. of UnitsNo. of DaysDaily RateAmountB.EquipmentN/ASub-Total for BP- 0C.Total (A+B)5,682.00D.Output per day=8.00outlet/dayName and SpecificationsQuantityUnitUnit CostAmountE.Materialsa.Unshielded Twisted Pair (UTP)Cat 5e Cable1roll6,900.006,900.00b.Telephone Outlet w/ Plate 1-Gang15sets180.002,700.00c.20mm x 3.00m PVC Electrical Conduit25pcs.70.001,750.00d.2" x 4" x 2" PVC Utility box (H.D)15pcs.20.00300.00e.4" x 4" PVC Junction Box ( H.D.) w/ Cover10pcs.25.00250.00Sub-Total for EP11,900.00F.Direct Cost (C+E)17,582.00G.Overhead, Contingencies & Miscellaneous9%per D.O. 22 s 20151,582.38H.Contractor's Profit (CP)8%per D.O. 22 s 20151,406.56I.Value Added Tax (VAT)5%per D.O. 22 s 20151,028.55J.Total Cost21,599.49k.Total Unit Cost1,439.97DETAILED UNIT PRICE ANALYSISokPROJECT NAME:ZCWD THIRD FLOOR OFFICE RENOVATION771001340346tracking #Item No./Description:SPL - 23fCCTV & Buzzer InstallationUnit of Measurement:lot Output per day:Quantity:1.00lotDesignationNo. PersonNo. of DaysDaily RateAmountA.Labora.Construction Foreman/Eng'g Assistant12524.001,048.00b.Master Electrician22366.001,464.00c.La

RFQ #15-03 for Architect & Engineering Services · RFQ #15-03 – WLR 3rd Floor Remodel/Renovation 2 Project Description 1) The project is located on the Winter Haven Campus, 3rd

RFQ #15-03 for Architect & Engineering Services · RFQ #15-03 – WLR 3rd Floor Remodel/Renovation 2 Project Description 1) The project is located on the Winter Haven Campus, 3rd

for internal...Internal Painting of Head Office cum Central Laboratory Building (Ground Floor to 3rd Floor) including renovation & repairing of Pollution Control Board, Assam at Bamunimaidam,

for internal...Internal Painting of Head Office cum Central Laboratory Building (Ground Floor to 3rd Floor) including renovation & repairing of Pollution Control Board, Assam at Bamunimaidam,

Northbrook Public Library First Floor Interior Renovation ... · SECTION 003100 – BID FORM Northbrook Public Library 003100 - 2 First Floor Interior Renovation Notification Form

Northbrook Public Library First Floor Interior Renovation ... · SECTION 003100 – BID FORM Northbrook Public Library 003100 - 2 First Floor Interior Renovation Notification Form

PHRC- RENOVATION PROJECT 2ND FLOOR SUITEpurchasing.sc.edu/solicitations/s_1545413529.pdfthis project consists of an interior renovation to a second floor office suite in an existing

PHRC- RENOVATION PROJECT 2ND FLOOR SUITEpurchasing.sc.edu/solicitations/s_1545413529.pdfthis project consists of an interior renovation to a second floor office suite in an existing

EcoTech Floor Plans - 3rd to 8th Floor

EcoTech Floor Plans - 3rd to 8th Floor

Wayne State University Mott - 1st floor Office Renovation ... › RFPs › FPM-Mott-1ST -FLOOR-… · Mott - 1st floor Office Renovation WSU Project No. 609-331367 INFORMATION FOR

Wayne State University Mott - 1st floor Office Renovation ... › RFPs › FPM-Mott-1ST -FLOOR-… · Mott - 1st floor Office Renovation WSU Project No. 609-331367 INFORMATION FOR

rpmcollege.edu.in...Uttarpara, Hooghly Renovation & reconstruction of Teachers room, toilei & allyed work at 1st,3rd floor at Raja Peary Moham College, under Uttaarpara.-Kotrung Municipality

rpmcollege.edu.in...Uttarpara, Hooghly Renovation & reconstruction of Teachers room, toilei & allyed work at 1st,3rd floor at Raja Peary Moham College, under Uttaarpara.-Kotrung Municipality

3rd 1st Basement Floor

3rd 1st Basement Floor

Grace Bible Church Building Renovation Overview. Existing Floor Plan.

Grace Bible Church Building Renovation Overview. Existing Floor Plan.

RICHVIEW LIBRARY- Ground Floor Interior Renovation TABLE OF CONTENTS

RICHVIEW LIBRARY- Ground Floor Interior Renovation TABLE OF CONTENTS

Sprinkler 3rd Floor DUPA

Sprinkler 3rd Floor DUPA

FOR LEASE 3rd Floor/Penthouse

FOR LEASE 3rd Floor/Penthouse

Construction Progress for TechTown 1st Floor Renovation | July 1 - July 31

Construction Progress for TechTown 1st Floor Renovation | July 1 - July 31

Lutheran Center Renovation and Additions€¦ · 2,511 Existing 2nd Floor Renovation SF (excludes Chapel Clerestory) 2,409 New 2nd Floor Additions SF 4,920 Gross Total Second Floor

Lutheran Center Renovation and Additions€¦ · 2,511 Existing 2nd Floor Renovation SF (excludes Chapel Clerestory) 2,409 New 2nd Floor Additions SF 4,920 Gross Total Second Floor

REPAIR AND RENOVATION OF THE THIRD (3rd) FLOOR OF THE …

REPAIR AND RENOVATION OF THE THIRD (3rd) FLOOR OF THE …

AHU Calculations 3rd Floor

AHU Calculations 3rd Floor

Construction Progress for TechTown 1st Floor Renovation | May 1 - May 31

Construction Progress for TechTown 1st Floor Renovation | May 1 - May 31

For LEASE Office Space 3rd, 4th & 5th Floorarcturusrealty.altusinsite.com/files/filelib/spaces/...Office Space 3rd, 4th & 5th Floor Area: 3rd Floor - 11,149 sf 4th Floor - 11,149 sf

For LEASE Office Space 3rd, 4th & 5th Floorarcturusrealty.altusinsite.com/files/filelib/spaces/...Office Space 3rd, 4th & 5th Floor Area: 3rd Floor - 11,149 sf 4th Floor - 11,149 sf

Efc 3rd Floor Renovation

Efc 3rd Floor Renovation

TENDER FOR RENOVATION WORK AT GROUND FLOOR OF HEAD …

TENDER FOR RENOVATION WORK AT GROUND FLOOR OF HEAD …