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
