Project : CHATEAUX - Lafayette Model Unit

Location : SFGC, Inchican, Silang Cavite

Subject : BILL OF QUANTITIES
Date : September 13, 2014

Unit Cost
ITEM LIST OF MATERIALS UNIT QTY AMOUNT
Mat'ls Total Labor Total
STAGE 1
1 LAY OUT & STAKING lot 1
Lumber, Coco 25pcs-3uses 2x3x8 pcs 25 85.00 2,125.00 27.20 680.00 2,805.00
Nail Common pcs. 150 39.00 5,850.00 12.48 1,872.00 7,722.00
Nail Common pcs. 150 39.00 5,850.00 12.48 1,872.00 7,722.00
Wire Tie G.I. #16 kgs. 5 47.00 235.00 15.04 75.20 310.20
sub-total 14,060.00 4,499.20 18,559.20
2 EARTHWORKS
A Excavation - Column Ftg cu.m. 13.57 1,000.00 13,570.00 320.00 4,342.40 17,912.40
B Excavation - Wall Ftg. cu.m. 11.33 1,000.00 11,330.00 320.00 3,625.60 14,955.60
C Backfill & Compt'n. Column cu.m. 9.31 250.00 2,327.50 80.00 744.80 3,072.30
D Backfill & Compt'n. Wall cu.m. 6.6 250.00 1,650.00 80.00 528.00 2,178.00
E Soil Poisonning lit 3 150.00 450.00 48.00 144.00 594.00
sub-total 29,327.50 9,384.80 38,712.30
3 CONCRETING
A COLUMN FTG cu.m. 4.26
Cement, Portland bags 34 200.00 6,800.00 64.00 2,176.00 8,976.00
Sand cu.m. 2 520.00 1,040.00 166.40 332.80 1,372.80
Gravel, Crushed 3/8" cu.m. 4 800.00 3,200.00 256.00 1,024.00 4,224.00
Gravel Bedding cu.m. 1 800.00 800.00 256.00 256.00 1,056.00
Deformed bar 10mmdia., Gr.33 pcs 73 101.27 7,392.71 32.41 2,365.67 9,758.38
Deformed bar 12mmdia., Gr.33 pcs 143 145.99 20,876.57 46.72 6,680.50 27,557.07
Deformed bar 16mmdia., Gr.40 pcs 16 260.06 4,160.96 83.22 1,331.51 5,492.47
Wire Tie G.I. #16 kgs. 8 47.00 376.00 15.04 120.32 496.32
sub-total 44,646.24 14,286.80 58,933.04
B WALL FTG cu.m. 4.73
Cement, Portland bags 39 200.00 7,800.00 64.00 2,496.00 10,296.00
Sand cu.m. 3 520.00 1,560.00 166.40 499.20 2,059.20
Gravel, Crushed 3/8" cu.m. 4 800.00 3,200.00 256.00 1,024.00 4,224.00
Gravel Bedding cu.m. 2 800.00 1,600.00 256.00 512.00 2,112.00
Bar Deformed 12mmdia., Gr.33 pcs 9 145.99 1,313.91 46.72 420.45 1,734.36
Bar Deformed 10mmdia., Gr.33 pcs 10 101.27 1,012.70 32.41 324.06 1,336.76
Wire Tie G.I. #16 kgs. 8 47.00 376.00 15.04 120.32 496.32
sub-total 16,862.61 5,396.04 22,258.65
TOTAL STAGE 1 104,896.35 33,566.83 138,463.18

STAGE 2
1 STAKING & BATTERBOARD lot 1
Lumber, Coco 15-3uses 2x3x8 pcs 15 85.00 1,275.00 27.20 408.00 1,683.00
Nail Common pcs 150 47.00 7,050.00 15.04 2,256.00 9,306.00
Nail Common pcs 150 47.00 7,050.00 15.04 2,256.00 9,306.00
sub-total 15,375.00 4,920.00 20,295.00
2 CONCRETING
A GROUND FLR.COLUMNS cu.m.
Cement bags 35 200.00 7,000.00 64.00 2,240.00 9,240.00
Sand cu.m. 3 520.00 1,560.00 166.40 499.20 2,059.20
Gravel 1" cu.m. 4 600.00 2,400.00 192.00 768.00 3,168.00
Bar Deformed 16mmdia., Gr.40 pcs 25 260.06 6,501.50 83.22 2,080.48 8,581.98
Bar Deformed 10mmdia., Gr.33 pcs 108 101.27 10,937.16 32.41 3,499.89 14,437.05
Wire Tie G.I. #16 kgs. 15 47.00 705.00 15.04 225.60 930.60
Formworks sq.m 20 250.00 5,000.00 80.00 1,600.00 6,600.00
Lumber, Coco 3uses 2x3x8 pcs 20 85.00 1,700.00 27.20 544.00 2,244.00
Plywood, Form 3uses pcs 20 310.00 6,200.00 99.20 1,984.00 8,184.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
sub-total 61,803.66 19,777.17 81,580.83
2 MASONRY WORKS (Grnd Flr)
A EXTERIOR WALL m2 92.73
Block, Concrete Hollow 4" (350 psi) pcs 1237 9.00 11,133.00 2.88 3,562.56 14,695.56
Cement bags 122 200.00 24,400.00 64.00 7,808.00 32,208.00
Sand cu.m. 9 520.00 4,680.00 166.40 1,497.60 6,177.60
Bar Deformed pcs 41 145.99 5,985.59 46.72 1,915.39 7,900.98
Wire Tie G.I. #16 kgs. 10 47.00 470.00 15.04 150.40 620.40
sub-total 46,668.59 14,933.95 61,602.54
B COMFORT ROOM WALLS m2 16.46
Block, Concrete Hollow 4" (350 psi) pcs 456 9.00 4,104.00 2.88 1,313.28 5,417.28
Cement bags 32 200.00 6,400.00 64.00 2,048.00 8,448.00
Sand cu.m. 1 520.00 520.00 166.40 166.40 686.40
Bar Deformed pcs 17 145.99 2,481.83 46.72 794.19 3,276.02
Wire Tie G.I. #16 kgs. 2 47.00 94.00 15.04 30.08 124.08
sub-total 13,599.83 4,351.95 17,951.78
C WING WALL m2 6.88
Block, Concrete Hollow 4" (350 psi) pcs 165 9.00 1,485.00 2.88 475.20 1,960.20
Cement bags 12 200.00 2,400.00 64.00 768.00 3,168.00
Sand cu.m. 1 520.00 520.00 166.40 166.40 686.40
Bar Deformed pcs 6 145.99 875.94 46.72 280.30 1,156.24
Wire Tie G.I. kgs. 1 47.00 47.00 15.04 15.04 62.04
sub-total 5,327.94 1,704.94 7,032.88
3 PLUMBING WORKS
A DRAINAGE & SEWERLINE GROUND FLOOR lot 1 28,000.00
Pipe,PVC 6x10', CL-34 pcs
Pipe,PVC 4x10', S-1000 pcs
Pipe,PVC 3x10', S-1000 pcs
Pipe,PVC 2x10', S-1000 pcs
Wye, PVC 6x4 pcs
Wye, PVC 6x2 pcs
Elbow, PVC 1/8 x 6 pcs
Elbow, PVC 1/8 x 4 pcs
Elbow, PVC 1/8 x 3 pcs

ECSCI CHATEAUX DE PARIS - Louvre

sHy Page 1 of 8 Cost Proposal
 Tee, PVC 4 x 2 pcs
Tee, PVC 3x3 pcs
Tee, PVC 2x2 pcs
P-trap, PVC 2" pcs
Clean out cover, PVC 6"dia. pcs
Solvent cement ( 400 cc ) pcs
sub-total 28,000.00
B WATERLINE GRND FLOOR lot 1 15,000.00
Pipe, UPVC pipe PPR 32mmx4m pcs
Tee, UPVC Plain PPR 32mm pcs
Elbow, UPVC, Thredead PPR 20mm x 1/2 pcs
Elbow, UPVC, PPR Plain 32mmdia. pcs
Coupling, UPVC PPR 32mmdia. pcs
Adapter,Male PPR 20mm x 1/2 pcs
Valve, Gate 20mm pcs
Tape, Teflon rolls
Solvent, Cement pint
sub-total 15,000.00
4 ELECTRICAL WORKS
A ELECTRICAL ROUGH IN GRND FLR lot 1 35,000.00
Conduit, RSC Pipe pcs.
Conduit, PVC Pipe , 20mm pcs.
Box, Utility pcs.
Box, Square w/ cover pcs.
Tape, Electrical pcs
Wire, Tie G.I. kgs.
Others
Conduit, PVC Pipe , 25mm pcs.
Conduit, PVC Pipe , 32mm pcs.
Pullbox with cover pcs.
Box, Junction w/ cover pcs.

sub-total 35,000.00
TOTAL STAGE 2 142,775.02 45,688.01 266,463.03

STAGE 3
5 CONCRETING
A SLAB ON FILL cu.m 9.60
Cement bags 87.00 200.00 17,400.00 64.00 5,568.00 22,968.00
Sand cu.m 5.00 520.00 2,600.00 166.40 832.00 3,432.00
Gravel, Crushed 3/8" cu.m 10.00 800.00 8,000.00 256.00 2,560.00 10,560.00
Gravel Bedding cu.m 5.00 800.00 4,000.00 256.00 1,280.00 5,280.00
Bar Deformed 10mmdia., Gr.33 pcs 27.00 101.27 2,734.29 32.41 874.97 3,609.26
Wire Tie G.I. #16 kgs 15.00 47.00 705.00 15.04 225.60 930.60
Soil Poisonning lit 3.00 150.00 450.00 48.00 144.00 594.00
sub-total 35,889.29 11,484.57 47,373.86
TOTAL STAGE 3 35,889.29 11,484.57 47,373.86

STAGE 4
1 PLUMBING WORKS
A DRAINAGE LINE lot 1 34,000.00
Pipe,PVC pcs
sub-total 34,000.00
B WATERLINE 2ND FLOOR - PPR lot 1 28,000.00
Pipe, UPVC pipe 20mm x 4m pcs
Tee, UPVC Plain 20mmdia. pcs
Elbow, UPVC, Thredead 20mm x 1/2 pcs
Elbow, UPVC, Plain 20mmdia. pcs
Coupling, UPVC 20mmdia. pcs
Adapter,Male 20mm x 1/2 pcs
Supply Hose pc
Angle Valve pc
Nipple, G.I. pc
Bushing Reducer, G.I. pc
Valve, Gate 20mmdia. units
Tape, Teflon rolls
Solvent, Cement pint
sub-total 28,000.00
C SEWERLINE 2ND FLOOR lot 1 24,000.00
Pipe,PVC 4x10' S-1000 pcs
Pipe,PVC 2x10' S-1000 pcs
Wye, PVC 4x4 pcs
Wye, PVC 4x2 pcs
Elbow, PVC 1/8 x 4 pcs
Elbow, PVC 1/8 x 2 pcs
Elbow, PVC 1/4 x 4 pcs
Tee, PVC 4x2 pcs
Tee, PVC 2x2 pcs
Tee, PVC pcs
P-trap, PVC 2" pcs
Clean out cover, PVC 4"dia. pcs
Solvent cement ( 400 cc ) pcs
sub-total 24,000.00
2 ELECTRICAL WORKS
A ELECTRICAL ROUGH IN 2ND FLR lot 1 34,000.00
Conduit, RSC Pipe pcs
Conduit, PVC Pipe , 20mm pcs.
Box, Utility pcs
Box, Junction w/ cover pcs
Tape, Electrical rolls
Wire, Tie G.I. kgs
Others
Conduit, PVC Pipe , 25mm

sub-total 34,000.00
3 CONCRETING
A 2ND FLR BEAM (MAIN) cu.m. 73.00
Cement bags 3.30 200.00 660.00 64.00 211.20 871.20

ECSCI CHATEAUX DE PARIS - Louvre

sHy Page 2 of 8 Cost Proposal
 Sand cu.m 6.60 520.00 3,432.00 166.40 1,098.24 4,530.24
Gravel, Crushed 3/8" cu.m 3 800.00 2,400.00 256.00 768.00 3,168.00
Bar, Deformed 16mmdia, Gr.40 pcs 69 260.06 17,944.14 83.22 5,742.12 23,686.26
Bar, Deformed 12mmdia, Gr.33 pcs 325 145.99 47,446.75 46.72 15,182.96 62,629.71
Bar, Deformed 10mmdia, Gr.33 pcs 98 101.27 9,924.46 32.41 3,175.83 13,100.29
Wire Tie G.I. #16 kgs 6 47.00 282.00 15.04 90.24 372.24
Formworks sq.m 20 250.00 5,000.00 80.00 1,600.00 6,600.00
Lumber, Coco 3uses 2x3x8 pcs 20 85.00 1,700.00 27.20 544.00 2,244.00
Plywood, Form 3uses pcs 20 310.00 6,200.00 99.20 1,984.00 8,184.00
Nail, Common pcs 100 44.00 4,400.00 14.08 1,408.00 5,808.00
Nail, Common pcs 100 44.00 4,400.00 14.08 1,408.00 5,808.00
Nail, Common pcs 100 44.00 4,400.00 14.08 1,408.00 5,808.00
Nail, Common pcs 100 44.00 4,400.00 14.08 1,408.00 5,808.00
Nail, Concrete pcs 100 70.00 7,000.00 22.40 2,240.00 9,240.00
sub-total 119,589.35 38,268.59 157,857.94
B SUSPENDED SLAB cu.m. 8
Cement bags 63 200.00 12,600.00 64.00 4,032.00 16,632.00
Sand cu.m 4 520.00 2,080.00 166.40 665.60 2,745.60
Gravel, Crushed 3/8" cu.m 7 800.00 5,600.00 256.00 1,792.00 7,392.00
Bar Deformed 12mmdia, Gr.33 pcs 110 145.99 16,058.90 46.72 5,138.85 21,197.75
Wire Tie G.I. #16 kgs 9 47.00 423.00 15.04 135.36 558.36
Formworks sq.m 20 250.00 5,000.00 80.00 1,600.00 6,600.00
Lumber, Coco 3uses 2x3x8 pcs 20 85.00 1,700.00 27.20 544.00 2,244.00
Plywood, Form 3uses pcs 20 310.00 6,200.00 99.20 1,984.00 8,184.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
sub-total 76,061.90 24,339.81 100,401.71
C SECOND FLR.COLUMNS cu.m. 1.3
Cement bags 10 200.00 2,000.00 64.00 640.00 2,640.00
Sand cu.m. 1 520.00 520.00 166.40 166.40 686.40
Gravel 1" cu.m. 2 600.00 1,200.00 192.00 384.00 1,584.00
Bar, Deformed 16mmdia, Gr.40 pcs 54 260.06 14,043.24 83.22 4,493.84 18,537.08
Bar, Deformed 12mmdia, Gr.33 pcs 64 145.99 9,343.36 46.72 2,989.88 12,333.24
Bar, Deformed 10mmdia, Gr.33 pcs 171 101.27 17,317.17 32.41 5,541.49 22,858.66
Wire Tie G.I. #16 kgs. 8 47.00 376.00 15.04 120.32 496.32
Formworks sq.m 20 250.00 5,000.00 80.00 1,600.00 6,600.00
Lumber, Coco 3uses 2x3x8 pcs 20 85.00 1,700.00 27.20 544.00 2,244.00
Plywood, Form 3uses pcs 20 310.00 6,200.00 99.20 1,984.00 8,184.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
sub-total 77,499.77 24,799.93 102,299.70
4 WATER PROOFING WORKS
A SUSPENDED SLAB sq.m 20
Integral type @ Suspended Slab kgs. 5 400.00 2,000.00 128.00 640.00 2,640.00
Paint, Elastomeric gal. 10 475.00 4,750.00 152.00 1,520.00 6,270.00
sub-total 6,750.00 2,160.00 8,910.00
TOTAL STAGE 4 279,901.02 89,568.33 489,469.35

STAGE 5
1 MASONRY WORKS (SECOND FLOOR)
A EXTERIOR WALL m2 56.75
Block, Concrete Hollow 4" (350 psi) pcs 1036 9.00 9,324.00 2.88 2,983.68 12,307.68
Cement bags 30 200.00 6,000.00 64.00 1,920.00 7,920.00
Sand cu.m. 4 520.00 2,080.00 166.40 665.60 2,745.60
Bar Deformed pcs 52 145.99 7,591.48 46.72 2,429.27 10,020.75
Wire Tie G.I. #16 kgs. 20 47.00 940.00 15.04 300.80 1,240.80
sub-total 25,935.48 8,299.35 34,234.83
B COMFORT ROOM WALL m2
Block, Concrete Hollow 4" (350 psi) pcs 326 9.00 2,934.00 2.88 938.88 3,872.88
Cement bags 9 200.00 1,800.00 64.00 576.00 2,376.00
Sand cu.m. 1.5 520.00 780.00 166.40 249.60 1,029.60
Bar Deformed pcs 17 145.99 2,481.83 46.72 794.19 3,276.02
Wire Tie G.I. #16 kgs. 7 47.00 329.00 15.04 105.28 434.28
sub-total 8,324.83 2,663.95 10,988.78
C CHB WALL ABOVE ROOF BEAM-Mortar 1:4 m2 1.3
Block, Concrete Hollow 4" (350 psi) pcs 362 9.00 3,258.00 2.88 1,042.56 4,300.56
Cement bags 10 200.00 2,000.00 64.00 640.00 2,640.00
Sand cu.m. 1.5 520.00 780.00 166.40 249.60 1,029.60
Bar Deformed pcs 25 145.99 3,649.75 46.72 1,167.92 4,817.67
Wire Tie G.I. #16 kgs. 10 47.00 470.00 15.04 150.40 620.40
sub-total 10,157.75 3,250.48 13,408.23
2 ELECTRICAL WORKS
A ROUGH IN ROOF AREA lot 1 15,000.00
Conduit, PVC Pipe pcs
Box, Utility pcs
Box, Junction w/ cover pcs
sub-total 15,000.00
3 CONCRETING WORKS
A ROOF BEAM cu.m. 4.75
Cement bags 21 200.00 4,200.00 64.00 1,344.00 5,544.00
Sand cu.m. 1 520.00 520.00 166.40 166.40 686.40
Gravel 1" cu.m. 2 600.00 1,200.00 192.00 384.00 1,584.00
Bar, Deformed 16mmdia, Gr.40 pcs 33 260.06 8,581.98 83.22 2,746.23 11,328.21
Bar, Deformed 12mmdia, Gr.33 pcs 20 145.99 2,919.80 46.72 934.34 3,854.14
Bar, Deformed 10mmdia, Gr.33 pcs 25 101.27 2,531.75 32.41 810.16 3,341.91
Wire Tie G.I. #16 kgs. 12 47.00 564.00 15.04 180.48 744.48
Formworks sq.m 20 250.00 5,000.00 80.00 1,600.00 6,600.00
Lumber, Coco 3uses 2x3x8 pcs 20 85.00 1,700.00 27.20 544.00 2,244.00
Plywood, Form 3uses pcs 20 310.00 6,200.00 99.20 1,984.00 8,184.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Concrete pcs 150 70.00 10,500.00 22.40 3,360.00 13,860.00
sub-total 70,317.53 22,501.61 92,819.14

ECSCI CHATEAUX DE PARIS - Louvre

sHy Page 3 of 8 Cost Proposal
 TOTAL STAGE 5 114,735.59 36,715.39 166,450.98

STAGE 6
1 A ROOF FRAMING MAIN kgs
Bar Angle 63x63x6.3mmthk pcs 5 1,480.00 7,400.00 473.60 2,368.00 9,768.00
Bar Angle 50x50x6.3mmthk pcs 5 1,130.50 5,652.50 361.76 1,808.80 7,461.30
Bar Angle 50x50x4.7mmthk pcs 5 700.00 3,500.00 224.00 1,120.00 4,620.00
Bar Angle 38x38x6.3mmthk pcs 6 880.00 5,280.00 281.60 1,689.60 6,969.60
Bar Angle 38x38x4.7mmthk pcs 6 575.00 3,450.00 184.00 1,104.00 4,554.00
Bar Angle 50x50x4.7mmthk pcs 6 720.00 4,320.00 230.40 1,382.40 5,702.40
Bar Angle 31x31x4.7mmthk pcs 4 535.00 2,140.00 171.20 684.80 2,824.80
Bar Angle 38x38x4.7mmthk pcs 4 575.00 2,300.00 184.00 736.00 3,036.00
Purlins pcs 45 1,200.00 54,000.00 384.00 17,280.00 71,280.00
Flat Bar pcs 30 1,050.00 31,500.00 336.00 10,080.00 41,580.00
Round Bar - Sagrod pcs 30 1,000.00 30,000.00 320.00 9,600.00 39,600.00
Primer Paint gal 25 505.00 12,625.00 161.60 4,040.00 16,665.00
Welding Rod 1/8" kgs. 10 55.00 550.00 17.60 176.00 726.00
sub-total 162,717.50 52,069.60 214,787.10
B ROOF FRAMING PORCH kgs
Bar Angle pcs 12 800.00 9,600.00 256.00 3,072.00 12,672.00
Bar Angle pcs 12 800.00 9,600.00 256.00 3,072.00 12,672.00
Purlins pcs 40 1,200.00 48,000.00 384.00 15,360.00 63,360.00
Flat Bar pcs 20 1,050.00 21,000.00 336.00 6,720.00 27,720.00
Round Bar pcs 20 1,000.00 20,000.00 320.00 6,400.00 26,400.00
Primer Paint gal 6 505.00 3,030.00 161.60 969.60 3,999.60
Welding Rod 1/8" kgs. 6 55.00 330.00 17.60 105.60 435.60
sub-total 111,560.00 35,699.20 147,259.20
2 CARPENTRY WORKS
A FASCIA BOARD lot 1
KD Tanguile pcs 4 638.75 2,555.00 204.40 817.60 3,372.60
Nail, Hardi pcs 30 15.00 450.00 4.80 144.00 594.00
sub-total 3,005.00 961.60 3,966.60
TOTAL STAGE 6 277,282.50 88,730.40 366,012.90

STAGE 7
1 DOOR JAMBS GRND & WINDOWS GRND & 2ND FLR
A DOOR JAMBS
Jamb (D-1), Main units 1 2,700.00 2,700.00 864.00 864.00 3,564.00
Jamb (D-2), Kitchen & Balcony units 3 2,700.00 8,100.00 864.00 2,592.00 10,692.00
Jamb (D-3), Bedrooms units 3 2,700.00 8,100.00 864.00 2,592.00 10,692.00
Jamb (D-4), Maids pc 1 2,700.00 2,700.00 864.00 864.00 3,564.00
Jamb (D-5), Toilets pc 2 2,700.00 5,400.00 864.00 1,728.00 7,128.00
Jamb (D-6), Maid's Room pc 1 2,700.00 2,700.00 864.00 864.00 3,564.00
Jamb (D-7),Powder Room & MB Toilet pc 2 2,700.00 5,400.00 864.00 1,728.00 7,128.00
Jamb (D-8), Dining pc 1 3,500.00 3,500.00 1,120.00 1,120.00 4,620.00
sub-total 38,600.00 12,352.00 50,952.00
B ALUMINUM FRAMED CASEMENT
W - 1 1.60m x 2.00m units 2 25,487.34 50,974.68 8,155.95 16,311.90 67,286.58
W - 2 1.60m x 2.35m units 2 27,974.68 55,949.36 8,951.90 17,903.80 73,853.16
W - 3 1.20m x 1.60m units 2 14,834.45 29,668.90 4,747.02 9,494.05 39,162.95
W - 4 0.80m x 1.20m units 4 14,330.18 57,320.72 4,585.66 18,342.63 75,663.35
W - 5 0.80m x 1.80m units 1 18,989.53 18,989.53 6,076.65 6,076.65 25,066.18
W - 6 0.60m x 0.80m units 2 13,034.59 26,069.18 4,171.07 8,342.14 34,411.32
W - 7 0.80m x 0.60m units 3 13,034.59 39,103.77 4,171.07 12,513.21 51,616.98
W - 8 0.60m x 0.60m units 1 13,059.00 13,059.00 4,178.88 4,178.88 17,237.88
W - 9 0.60m x 0.60m units 1 13,059.00 13,059.00 4,178.88 4,178.88 17,237.88
sub-total 304,194.14 97,342.12 401,536.26
TOTAL STAGE 7 342,794.14 109,694.12 452,488.26

STAGE 8
1 FINISHING WORKS
A EXTERIOR PLASTERING (Class B t=20mm) m2 92.73
Cement bags 23 200.00 4,600.00 64.00 1,472.00 6,072.00
Sand cu.m. 2 520.00 1,040.00 166.40 332.80 1,372.80
sub-total 5,640.00 1,804.80 7,444.80
B EXTERIOR PLAIN CEMENT FINISH m2 92.73
Cement bags 47 200.00 9,400.00 64.00 3,008.00 12,408.00
sub-total 9,400.00 3,008.00 12,408.00
C WING WALL PLASTERING (Class B t=20mm) m2 6.88
Cement bags 2 200.00 400.00 64.00 128.00 528.00
Sand cu.m. 1 520.00 520.00 166.40 166.40 686.40
sub-total 920.00 294.40 1,214.40
D WING WALL PLAIN CEMENT FINISH m2 6.88
Cement bags 4 200.00 800.00 64.00 256.00 1,056.00
sub-total 800.00 256.00 1,056.00
E CONCRETE MOULDING MAIN BLDG.
Cast-in-place wall moulding 6" lm 40
Cement bags 10 200.00 2,000.00 64.00 640.00 2,640.00
Sand cu.m. 1 520.00 520.00 166.40 166.40 686.40
Bar, Deformed 16mmdia. Gr.40 pcs 4 260.06 1,040.24 83.22 332.88 1,373.12
Bar, Deformed 12mmdia. Gr.33 pcs 14 145.99 2,043.86 46.72 654.04 2,697.90
sub-total 5,604.10 1,793.31 7,397.41
Cast-in-place window moulding 3" & 4" lm 102.26
Cement bags 16 200.00 3,200.00 64.00 1,024.00 4,224.00
Sand cu.m. 2 520.00 1,040.00 166.40 332.80 1,372.80
Bar, Deformed 16mmdia. Gr.40 pcs 4 260.06 1,040.24 83.22 332.88 1,373.12
Bar, Deformed 12mmdia. Gr.33 pcs 20 145.99 2,919.80 46.72 934.34 3,854.14
sub-total 8,200.04 2,624.01 10,824.05
TOTAL STAGE 8 30,564.14 9,780.52 40,344.66

STAGE 9
1 TINSMITH WORKS
A ROOFING MAIN
Concrete RoofTiles m2 133 90.00 11,970.00 28.80 3,830.40 15,800.40
UnderSheeting pcs 100 50.00 5,000.00 16.00 1,600.00 6,600.00
Wood Batens pcs 10 95.00 950.00 30.40 304.00 1,254.00
Wood Batens pcs 10 95.00 950.00 30.40 304.00 1,254.00
Gutter pcs 20 120.00 2,400.00 38.40 768.00 3,168.00

ECSCI CHATEAUX DE PARIS - Louvre

sHy Page 4 of 8 Cost Proposal
 Gutter pcs 20 120.00 2,400.00 38.40 768.00 3,168.00
Flashing (L=10.00m) pcs 20 50.00 1,000.00 16.00 320.00 1,320.00
Blind rivets pcs 250 0.26 65.00 0.08 20.80 85.80
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Silicon sealant tube 25 120.00 3,000.00 38.40 960.00 3,960.00
sub-total 34,335.00 10,987.20 45,322.20
B DOWNSPOUT lot 1 21,000.00
Pipe, PVC pcs
Elbow, PVC pcs
Wire Basket Strainer units
sub-total 21,000.00
TOTAL STAGE 9 34,335.00 10,987.20 66,322.20

STAGE 10
1 STAIR WORKS & FINISHING WORKS
A CONCRETE STAIR
Concrete works cu.m. 1.75
Formworks sq.m 20 250.00 5,000.00 80.00 1,600.00 6,600.00
Plastering works sq.m 5 200.00 1,000.00 64.00 320.00 1,320.00
Cement bags 13 200.00 2,600.00 64.00 832.00 3,432.00
Sand cu.m. 1 520.00 520.00 166.40 166.40 686.40
Gravel 1" cu.m. 2 600.00 1,200.00 192.00 384.00 1,584.00
Bar Deformed 12mmdia. Gr.33 pcs 28 145.99 4,087.72 46.72 1,308.07 5,395.79
Bar Deformed 10mmdia. Gr.33 pcs 70 101.27 7,088.90 32.41 2,268.45 9,357.35
Wire Tie G.I. kgs. 10 47.00 470.00 15.04 150.40 620.40
Plywood pcs 20 310.00 6,200.00 99.20 1,984.00 8,184.00
Lumber, Coco 3uses 2x3x8 pcs 20 85.00 1,700.00 27.20 544.00 2,244.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Anchor Bolt w/ nut & washer pcs 70 100.00 7,000.00 32.00 2,240.00 9,240.00
sub-total 50,066.62 16,021.32 66,087.94
B CATCH BASIN MAIN BLDG lot
Block, Concrete Hollow 4" (350 psi) pcs 180 9.00 1,620.00 2.88 518.40 2,138.40
Cement bags 11 200.00 2,200.00 64.00 704.00 2,904.00
Sand cu.m. 1 520.00 520.00 166.40 166.40 686.40
Gravel 1" cu.m. 1 600.00 600.00 192.00 192.00 792.00
Bar Deformed pcs 10 145.99 1,459.90 46.72 467.17 1,927.07
Wire Tie G.I. kgs 2 47.00 94.00 15.04 30.08 124.08
sub-total 6,493.90 2,078.05 8,571.95
C SEPTIC TANK
Concreting lot 1
CHB 4" pcs 185 9.00 1,665.00 2.88 532.80 2,197.80
Cement bags 22 200.00 4,400.00 64.00 1,408.00 5,808.00
Sand cu.m. 2 520.00 1,040.00 166.40 332.80 1,372.80
Gravel , G1 cu.m. 2 600.00 1,200.00 192.00 384.00 1,584.00
Gravel , G1(bedding) cu.m. 2 600.00 1,200.00 192.00 384.00 1,584.00
DSB 8mm dia x 6m pcs 22 85.00 1,870.00 27.20 598.40 2,468.40
G.I. Tie wire # 18 kgs 1 65.00 65.00 20.80 20.80 85.80
Pvc tee 4" x 4" pcs 3 1,500.00 4,500.00 480.00 1,440.00 5,940.00
sub-total 15,940.00 5,100.80 21,040.80
D SEWER AND DRAINAGE WORKS MAIN BLDG lot 1 18,000.00
Pipe,PVC pcs
sub-total 18,000.00
TOTAL STAGE 10 72,500.52 23,200.17 113,700.69

STAGE 11
1 FINISHING WORKS
A INTERIOR PLASTERING (Class B t=20mm) m2 130.68
Cement bags 32 200.00 6,400.00 64.00 2,048.00 8,448.00
Sand cu.m. 3 520.00 1,560.00 166.40 499.20 2,059.20
sub-total 7,960.00 2,547.20 10,507.20
B INTERIOR PLAIN CEMENT FINISH m2 130.68
Cement bags 69 200.00 13,800.00 64.00 4,416.00 18,216.00
sub-total 13,800.00 4,416.00 18,216.00
TOTAL STAGE 11 21,760.00 6,963.20 28,723.20

STAGE 12
1 CARPENTRY WORKS
A GRND FLOOR CEILING m2 50.00
Fiber Cement Board pcs 18.00 295.00 5,310.00 94.40 1,699.20 7,009.20
Furring, Metal & Acc. m2 50.00 58.00 2,900.00 18.56 928.00 3,828.00
Screw, Metal pcs 144.00 6.50 936.00 2.08 299.52 1,235.52
Nail, Concrete pcs 108.00 70.00 7,560.00 22.40 2,419.20 9,979.20
sub-total 16,706.00 5,345.92 22,051.92
B 2ND FLOOR CEILING m2 50.00
Fiber Cement Board pcs 18.00 295.00 5,310.00 94.40 1,699.20 7,009.20
Furring, Metal & Acc. m2 50.00 58.00 2,900.00 18.56 928.00 3,828.00
Screw, Metal pcs 144.00 6.50 936.00 2.08 299.52 1,235.52
Nail, Concrete pcs 108.00 70.00 7,560.00 22.40 2,419.20 9,979.20
sub-total 16,706.00 5,345.92 22,051.92
C CEILING EAVES m2 25.00
Fiber Cement Board pcs 9.00 295.00 2,655.00 94.40 849.60 3,504.60
Furring, Metal & Acc. m2 25.00 58.00 1,450.00 18.56 464.00 1,914.00
Screw, Metal pcs 72.00 6.50 468.00 2.08 149.76 617.76
Nail, Concrete pcs 54.00 70.00 3,780.00 22.40 1,209.60 4,989.60
sub-total 8,353.00 2,672.96 11,025.96
D STAIR & RAILING & STAIR FINISH lot 1 40,000.00
Handrail, Flat Bar lm
Stair thread pcs.
Bar Round pc
Bar Flat pc
Screw, Wood pcs.
Nail, Common pcs
Nail, Common pcs
Nail, Concrete pcs
OTHERS:
Handrail KD Tanguile lm
12mm Sq. Bar Balusters lm

ECSCI CHATEAUX DE PARIS - Louvre

sHy Page 5 of 8 Cost Proposal
 25mm Sq. Bar Balusters lm
Tubular Newel Post pc
sub-total 40,000.00
E AIRVENTS
Wooden Airvent 12"x12" units 4 70.00 280.00 22.40 89.60 369.60
sub-total 280.00 89.60 369.60
TOTAL STAGE 12 42,045.00 13,454.40 95,499.40

STAGE 13
A DOORS GRND & 2ND, JAMBS 2ND & LOCKSETS
Door (D-1) at Main unit 1 3,500.00 3,500.00 1,120.00 1,120.00 4,620.00
Door (D-2) at Kitchen & Balcony unit 3 2,400.00 7,200.00 768.00 2,304.00 9,504.00
Door (D-3) at Bedrooms unit 3 4,500.00 13,500.00 1,440.00 4,320.00 17,820.00
Door (D-4) at Maid's unit 1 2,400.00 2,400.00 768.00 768.00 3,168.00
Door (D-5) at Toilets unit 2 2,400.00 4,800.00 768.00 1,536.00 6,336.00
Door (D-6) at Maid's Toilet unit 1 2,400.00 2,400.00 768.00 768.00 3,168.00
Door (D-7) at Powder Room & MB Toilet unit 2 2,400.00 4,800.00 768.00 1,536.00 6,336.00
Door (D-8) at Dining unit 1 12,000.00 12,000.00 3,840.00 3,840.00 15,840.00
Lockset at Toilets set 5 700.00 3,500.00 224.00 1,120.00 4,620.00
Lockset at Bedrooms pcs 4 800.00 3,200.00 256.00 1,024.00 4,224.00
Lockset at Service Doors pcs 3 800.00 2,400.00 256.00 768.00 3,168.00
Lockset at Sliding Doors pcs 1 1,000.00 1,000.00 320.00 320.00 1,320.00
Handle at Main Entry pcs 1 2,040.00 2,040.00 652.80 652.80 2,692.80
Hinges, Ball Bearing pcs 4 200.00 800.00 64.00 256.00 1,056.00
Hinges, Loose Pin pcs 9 179.00 1,611.00 57.28 515.52 2,126.52
sub-total 65,151.00 20,848.32 85,999.32
B CORNICE & BASEBOARD (GRND & 2ND) lm
Baseboard pcs 456 50.00 22,800.00 16.00 7,296.00 30,096.00
Cornice 10' pcs 456 70.00 31,920.00 22.40 10,214.40 42,134.40
Nail, Common pcs 150 44.00 6,600.00 14.08 2,112.00 8,712.00
Nail, Concrete pcs 100 70.00 7,000.00 22.40 2,240.00 9,240.00
sub-total 68,320.00 21,862.40 90,182.40
C GRILL WORKS @ HALLWAY
0.90m x 3.50m lm 8 500.00 4,000.00 160.00 1,280.00 5,280.00
sub-total 5,280.00
TOTAL STAGE 13 133,471.00 42,710.72 181,461.72

STAGE 14
1 PAINTING WORKS
A MAIN BLDG
Concrete Surfaces Plain m2 609.72 255.00 155,478.60 81.60 49,753.15 205,231.75
Wooden Surfaces m2 397.12 240.00 95,308.80 76.80 30,498.82 125,807.62
Steel Surfaces m2 2 150.00 300.00 48.00 96.00 396.00
Neutralizer, Concrete gals 13.00 278.00 3,614.00 88.96 1,156.48 4,770.48
Primer, Concrete Coat Ext.&Int. gals 18.00 505.00 9,090.00 161.60 2,908.80 11,998.80
Top, Concrete Coat Int. gals 17.00 568.75 9,668.75 182.00 3,094.00 12,762.75
Putty, Glazing gals 27.00 413.00 11,151.00 132.16 3,568.32 14,719.32
Enamel, Flat wall gals 13.00 386.00 5,018.00 123.52 1,605.76 6,623.76
Enamel, Semi Gloss Int. gals 1.00 426.00 426.00 136.32 136.32 562.32
Enamel, Quick Drying gals 0.82 434.00 355.88 138.88 113.88 469.76
Bleach, Wood lit 5.00 172.00 860.00 55.04 275.20 1,135.20
Stain, Wood lit 5.00 131.50 657.50 42.08 210.40 867.90
Clear Gloss Lacquer, Wood lit 5.00 535.25 2,676.25 171.28 856.40 3,532.65
Filler Paste, Wood gal 1.00 1,544.80 1,544.80 494.34 494.34 2,039.14
Compound, Patching kgs 12.00 63.00 756.00 20.16 241.92 997.92
Polytuff w/ Hardener lit 5.00 177.50 887.50 56.80 284.00 1,171.50
Thinner, Paint gals 13.00 190.00 2,470.00 60.80 790.40 3,260.40
Rug kgs 2.00 120.00 240.00 38.40 76.80 316.80
Paper, Sand # 100 lm 128.00 9.00 1,152.00 2.88 368.64 1,520.64
Paper, Sand # 180 pcs 64.00 9.00 576.00 2.88 184.32 760.32
sub-total 302,231.08 96,713.95 398,945.03
TOTAL STAGE 14 302,231.08 96,713.95 398,945.03

STAGE 15
1 FINISHING WORKS
A INSTALLATION OF WOOD PARQUET
Wood Parquet sq.m. 30 600.00 18,000.00 192.00 5,760.00 23,760.00
sub-total 18,000.00 5,760.00 23,760.00
B TILE WORKS
Tiles, Ceramic Unglazed 300x300 pcs 239.00 34.10 8,149.90 10.91 2,607.97 10,757.87
Tiles, Ceramic Unglazed 200x200 pcs 1,047.00 23.03 24,112.41 7.37 7,715.97 31,828.38
Tiles, Ceramic Glazed 400x400 pcs 75.00 67.50 5,062.50 21.60 1,620.00 6,682.50
Tiles, Listel pcs 60.00 40.00 2,400.00 12.80 768.00 3,168.00
Border, Wood lm. 64.00 60.00 3,840.00 19.20 1,228.80 5,068.80
Trim, Tile pcs 12.00 65.00 780.00 20.80 249.60 1,029.60
Addhessive, Tile kgs 10.00 260.00 2,600.00 83.20 832.00 3,432.00
Grout, Tile kgs 15.00 122.50 1,837.50 39.20 588.00 2,425.50
sub-total 48,782.31 15,610.34 64,392.65
TOTAL STAGE 15 66,782.31 21,370.34 88,152.65

STAGE 16
1 PLUMBING WORKS
A PLUMBING FIXTURES
Water closet w/ accessories at MT&B set 1 8,220.00 8,220.00 2,630.40 2,630.40 10,850.40
Water closet w/ accessories at CT&B set 2 5,488.00 10,976.00 1,756.16 3,512.32 14,488.32
Water closet w/ accessories at Maid's Toilet set 1 4,966.00 4,966.00 1,589.12 1,589.12 6,555.12
Water closet w/ accessories at Powder Room set 1 4,966.00 4,966.00 1,589.12 1,589.12 6,555.12
Lavatory,Long Pedestal w/ accessories at MT&B set 1 4,770.00 4,770.00 1,526.40 1,526.40 6,296.40
Lavatory,Long Pedestal w/ accessories at CT&B set 2 7,499.00 14,998.00 2,399.68 4,799.36 19,797.36
Lavatory,Wall Hang w/ accessories at Maid'sT&B set 1 930.00 930.00 297.60 297.60 1,227.60
Lavatory,Wall Hang w/ accessories at PR set 1 930.00 930.00 297.60 297.60 1,227.60
Bath Tub set 2 13,999.00 27,998.00 4,479.68 8,959.36 36,957.36
BA31 Soap Holder pcs 2 439.00 878.00 140.48 280.96 1,158.96
S6 Soap Holder pcs 2 439.00 878.00 140.48 280.96 1,158.96
BA38 Roll paper holder pcs 2 449.00 898.00 143.68 287.36 1,185.36
S8 Roll paper holder pcs 2 449.00 898.00 143.68 287.36 1,185.36
Shower Head & Handle w/ valve 3Valve pcs 1 2,399.00 2,399.00 767.68 767.68 3,166.68
Kit.Sink w/ drain Board & acc. set 1 1,840.00 1,840.00 588.80 588.80 2,428.80

ECSCI CHATEAUX DE PARIS - Louvre

sHy Page 6 of 8 Cost Proposal
 Gooseneck single lever pcs 1 5,480.00 5,480.00 1,753.60 1,753.60 7,233.60
Rod, Curtain pcs 5 800.00 4,000.00 256.00 1,280.00 5,280.00
Faucet pcs 2 450.00 900.00 144.00 288.00 1,188.00
Hose bibb 1/2" pcs 2 400.00 800.00 128.00 256.00 1,056.00
Floor drain 4 x 4 pcs 7 241.80 1,692.60 77.38 541.63 2,234.23
sub-total 99,417.60 31,813.63 131,231.23
B CABINETS
Modular Cabinet ( Base ) unit 1 11,000.00 11,000.00 3,520.00 3,520.00 14,520.00
Modular Cabinet ( Overhead ) unit 1 11,000.00 11,000.00 3,520.00 3,520.00 14,520.00
Closset @ BR-1 unit 1 6,560.00 6,560.00 2,099.20 2,099.20 8,659.20
Closset @ BR-2 unit 1 6,560.00 6,560.00 2,099.20 2,099.20 8,659.20
Closset @ MBR unit 1 8,250.00 8,250.00 2,640.00 2,640.00 10,890.00
sub-total 43,370.00 13,878.40 57,248.40
C WATERMETER TAPPING lot 1
Nipple, G.I. pc 8 13.92 111.36 4.45 35.64 147.00
Elbow Reducer, G.I. pc 12 150.00 1,800.00 48.00 576.00 2,376.00
Elbow, UPVC Threaded pc 8 200.00 1,600.00 64.00 512.00 2,112.00
Elbow, UPVC Plain pc 8 200.00 1,600.00 64.00 512.00 2,112.00
Pipe, UPVC pc 40 150.00 6,000.00 48.00 1,920.00 7,920.00
Teplon tape roll 10 5.00 50.00 1.60 16.00 66.00
sub-total 11,161.36 3,571.64 14,733.00
D WATERMETER WORKS
Water Meter 3/4dia. unit 1 350.00 350.00 112.00 112.00 462.00
Valve, Ball pc 2 50.00 100.00 16.00 32.00 132.00
Nipple, G.I. pc 2 13.92 27.84 4.45 8.91 36.75
Elbow G.I. pc 2 150.00 300.00 48.00 96.00 396.00
Teplon tape roll 2 5.00 10.00 1.60 3.20 13.20
sub-total 787.84 252.11 1,039.95
2 ELECTRICAL WORKS
A ELECTRICAL FINISHING outlet 1 185,000.00
Wire TW, 3.5mm2 lm
Wire TW, 5.5mm2 lm
Wire Cable lm
Wire Telephone lm
Outlet, Convinience sets
Outlet, Telephone sets
Outlet, Cable sets
Outlet, Weather proof set
Outlet, Range set
Outlet, Aircon sets
Outlet, Water Heater sets
Door Bell Outlet sets
Switch (one Gang) sets
Switch (two Gang) sets
Switch (three Gang) sets
Switch (three Way) One Gang sets
Switch (three Way) Two Gang sets
Receptacle pcs.
Tape, Electrical roll
Panel Board set
Others
Cable & Tel Pull Box
Door Bell Switch
Refrigerator Outlet
Rangehood Outlet
sub-total 185,000.00
B SERVICE ENT. POST cu.m. 0.25
Cement bag 2 200.00 400.00 64.00 128.00 528.00
Sand m3 1 520.00 520.00 166.40 166.40 686.40
Gravel, Crushed 3/8" m3 1 800.00 800.00 256.00 256.00 1,056.00
Bar Deformed 12mmdia. Gr.33 pcs 8 145.99 1,167.92 46.72 373.73 1,541.65
Bar Deformed 10mmdia. Gr.33 pcs 21 101.27 2,126.67 32.41 680.53 2,807.20
Wire Tie G.I. kg 2 47.00 94.00 15.04 30.08 124.08
Formworks sq.m 5 250.00 1,250.00 80.00 400.00 1,650.00
Lumber, Coco (bracing) pc 5 85.00 425.00 27.20 136.00 561.00
Lumber, Coco (forms) pc 5 120.00 600.00 38.40 192.00 792.00
Plywood, Form pcs 5 310.00 1,550.00 99.20 496.00 2,046.00
Nail Common pcs 50 44.00 2,200.00 14.08 704.00 2,904.00
Nail Common pcs 50 44.00 2,200.00 14.08 704.00 2,904.00
sub-total 13,333.59 4,266.75 17,600.34
C SERVICE ENTRANCE ROUGH IN lot 1 45,000.00
Cap, Entrance, 32mm pcs
Clamp, Malleable Iron pcs
Pipe RSC, 32mm pcs
Guy Hook pcs
Wire THHN/THWN, 30mm2 lm
Wire THHN/THWN, 8.0mm2 lm
Rod, Ground pcs
Bushing pcs
Plug pcs
Tape, Electrical roll
Others
Cap, Entrance, 25mm lot
Consumables lot
Testing and Commisioning lot
sub-total 45,000.00
TOTAL STAGE 16 168,070.39 53,782.52 451,852.91
OTHERS
NOTE: OTHER MATERIALS THAT REFLECT IN PLANS BUT NOT
IN THE BOM FORMAT PLEASE CONSIDER IN THE BID OR
SPECIFY AS OTHERS.
1 Sanitary Line and Vent
PVC WYE 4" x 4" pcs 2 125.00 250.00 40.00 80.00 330.00
PVC WYE 4" x 2" pcs 1 105.00 105.00 33.60 33.60 138.60
PVC WYE 3" x 2" pcs 1 98.00 98.00 31.36 31.36 129.36
PVC WYE 2" x 2" pcs 2 40.00 80.00 12.80 25.60 105.60
PVC BEND 2 pcs 8 25.00 200.00 8.00 64.00 264.00

ECSCI CHATEAUX DE PARIS - Louvre

sHy Page 7 of 8 Cost Proposal
 PVC BEND 4 pcs 6 80.00 480.00 25.60 153.60 633.60
PVC BEND 2 pcs 6 30.00 180.00 9.60 57.60 237.60
PVC T. TEE 2" x 1 pcs 2 30.00 60.00 9.60 19.20 79.20
PVC CLEAN OUT 4 pcs 2 60.00 120.00 19.20 38.40 158.40
PVC CLEAN OUT 3 pcs 3 30.00 90.00 9.60 28.80 118.80
READY MADE HANGER (CLEVIS 4) pcs 3 50.00 150.00 16.00 48.00 198.00
READY MADE HANGER (CLEVIS 2) pcs 3 50.00 150.00 16.00 48.00 198.00
EXOANSION SHIELD pcs 12 30.00 360.00 9.60 115.20 475.20
HEXAGONAL NUT pcs 12 30.00 360.00 9.60 115.20 475.20
PULL THREAD (RB) X 3m pcs 2 120.00 240.00 38.40 76.80 316.80
EPOXY A & B (QRT) pcs 2 350.00 700.00 112.00 224.00 924.00
HACK SAW BLADE pcs 6 50.00 300.00 16.00 96.00 396.00
Cold Waterline and Hot Waterline
PPR PIPE 20mm x 4mts. PN 125 pcs 8 250.00 2,000.00 80.00 640.00 2,640.00
PPR ELBOW 20mm x 90" pcs 10 90.00 900.00 28.80 288.00 1,188.00
PPR ELBOW 32mm x 1" pcs 6 130.00 780.00 41.60 249.60 1,029.60
PPR F/TEE 20mm x " pcs 8 130.00 1,040.00 41.60 332.80 1,372.80
PPR TEE 32mm pcs 10 180.00 1,800.00 57.60 576.00 2,376.00
PPR TEE 20mm pcs 10 150.00 1,500.00 48.00 480.00 1,980.00
PPR TEE REDUCER 32-20-32 pcs 6 100.00 600.00 32.00 192.00 792.00
PPR TEE REDUCER 32-20 pcs 6 100.00 600.00 32.00 192.00 792.00
PPR CAP 20mm pcs 10 100.00 1,000.00 32.00 320.00 1,320.00
PPR COUPLING 20mm pcs 10 100.00 1,000.00 32.00 320.00 1,320.00
PPR UNION PAT. 32mm pcs 6 230.00 1,380.00 73.60 441.60 1,821.60
G. I. NIPPLE X 3m pcs 6 13.92 83.52 4.45 26.73 110.25
G.I. CAP pcs 6 40.00 240.00 12.80 76.80 316.80
Storm Drainage Line
PVC PIPE 4 X 10' S-1000 pcs 6 420.00 2,520.00 134.40 806.40 3,326.40
HACK SAW BLADE pcs 6 50.00 300.00 16.00 96.00 396.00
PORTLAND CEMENT (bags) pcs 2 200.00 400.00 64.00 128.00 528.00
WHITE SAND (m) pcs 1 520.00 520.00 166.40 166.40 686.40
GRAVEL (m) pcs 1 700.00 700.00 224.00 224.00 924.00
DEFORMED BAR 10mm x 6mts. pcs 10 101.27 1,012.70 32.41 324.06 1,336.76
G.I. TIE WIRE #16 (kilos) pcs 3 47.00 141.00 15.04 45.12 186.12
COCO LUMBER 2" x 2" X 5' pcs 10 85.00 850.00 27.20 272.00 1,122.00
COMMON NAIL 3" pcs 200 41.00 8,200.00 13.12 2,624.00 10,824.00
COMMON NAIL 2" pcs 200 44.00 8,800.00 14.08 2,816.00 11,616.00
STEEL GRATING .40 x .40 pcs 10 20.00 200.00 6.40 64.00 264.00
Aircon Drain
PVC BLUE PIPE 1" x 3mts. pcs 7 120.00 840.00 38.40 268.80 1,108.80
PVC BLUE ELBOW 1 x 90 pcs 6 10.00 60.00 3.20 19.20 79.20
PVC BLUE ELBOW 1 x 45 pcs 6 10.00 60.00 3.20 19.20 79.20
PVC BLUE COUPLING 1" pcs 12 15.00 180.00 4.80 57.60 237.60
PVC BLUE CAP 1" pcs 3 15.00 45.00 4.80 14.40 59.40
PVC SOLVENT 200 C.C. pcs 1 100.00 100.00 32.00 32.00 132.00
sub-total 41,545.22 13,294.47 54,839.69
TOTAL OTHERS 41,545.22 13,294.47 54,839.69

Labor Direct Cost : 707,705.14

Total Direct Cost : 2,211,578.57
Contractor's Profit : 344,656.37

Overall Project Cost 3,446,563.71

TOTAL HOUSE COST - LABOR ONLY Php1,052,361.51

Prepared By:

ECSCI CHATEAUX DE PARIS - Louvre

sHy Page 8 of 8 Cost Proposal