Project: Proposed Two (2) Storey Apartment Building

Location: Igpit, Opol, Misamis Oriental

Owner: Engr. Mark Julius R. Cabasan
BILL OF QUANTITIES AND MATERIALS COST

Unit Cost Total Cost

Item Description Qty Unit Total Cost
Material Labor Material Labor
GENERAL REQUIREMENTS
Mobilization/Temporary Structures w/ provision
A of bathUtilites
Temp. & toilet(Water
and Demobilization
/ Electricity) and other 1.00 lot 80,000.00 24,000.00 80,000.00 24,000.00 104,000.00
B services 6.00 mos 3,000.00 - 18,000.00 - 18,000.00
C Disposal of debris and demobilization 1.00 lot 80,000.00 - 80,000.00 - 80,000.00
Subtotal 202,000.00
1.0 EARTHWORKS
1.01 Excavate footing and wall footing foundations 88.00 cu.m - 450.00 - 39,600.00 39,600.00
1.02 Backfilling 60.00 cu.m - 300.00 - 18,000.00 18,000.00
1.03 Selected fill 10.00 cu.m 500.00 175.00 5,000.00 1,750.00 6,750.00
1.04 Gravel Bedding; 3/4" 10.00 cu.m 1,200.00 360.00 12,000.00 1,750.00 13,750.00
Subtotal 78,100.00
2.0 CONCRETING WORKS
Concrete volume 135.00 cu.m
2.01 Portland Cement 1,200.00 bags 250.00 87.50 300,000.00 105,000.00 405,000.00
2.02 Crushed Gravel 3/4" 105.00 cu.m 1,200.00 420.00 126,000.00 44,100.00 170,100.00
2.03 Washed Sand 67.50 cu.m 1,000.00 350.00 67,500.00 23,625.00 91,125.00
Subtotal 666,225.00
3.0 REBAR WORKS
3.01 10mmØ DSB 1,450.00 lgths 150.00 52.50 217,500.00 76,125.00 293,625.00
3.02 12mmØ DSB 100.00 lgths 200.00 70.00 20,000.00 7,000.00 27,000.00
3.03 16mmØ DSB 480.00 lgths 330.00 115.50 158,400.00 55,440.00 213,840.00
3.04 G.I. Tie Wire, #16 4.00 roll 2,200.00 770.00 8,800.00 3,080.00 11,880.00
Sub-total 546,345.00
4.0 FORMWORKS
Column
4.01 Coco Lumber 2x2x8 550.00 pcs 80.00 24.00 44,000.00 13,200.00 57,200.00
4.02 Plywood Ordinary, 1/2" x 4' x 8' 30.00 pc 680.00 204.00 20,400.00 6,120.00 26,520.00
4.03 CWN, Assorted 30.00 kg 75.00 22.50 2,250.00 675.00 2,925.00
Beams
4.04 Coco Lumber 2x2x8 600.00 pcs 80.00 24.00 48,000.00 14,400.00 62,400.00
4.05 Plywood Ordinary, 1/2" x 4' x 8' 30.00 pc 680.00 204.00 20,400.00 6,120.00 26,520.00
4.06 CWN, Assorted 30.00 kg 75.00 22.50 2,250.00 675.00 2,925.00
Flooring
4.07 Coco Lumber 2x2x8 450.00 pcs 80.00 24.00 36,000.00 10,800.00 46,800.00
4.08 Plywood Ordinary, 1/2" x 4' x 8' 10.00 pc 680.00 204.00 6,800.00 2,040.00 8,840.00
4.09 CWN, Assorted 20.00 kg 75.00 22.50 1,500.00 450.00 1,950.00
Sub-total 236,080.00
5.0 MASONRY WORKS
Masonry Wall 750.00 sq.m
5.01 CHB 4" thk 9,375.00 pcs 10.00 4.00 93,750.00 37,500.00 131,250.00
5.02 Portland Cement 175.00 bag 250.00 100.00 43,750.00 17,500.00 61,250.00
5.03 Washed Sand 25.00 cu.m 1,000.00 400.00 25,000.00 10,000.00 35,000.00
5.04 10mmØ DSB 165.00 lgths 150.00 60.00 24,750.00 9,900.00 34,650.00
5.05 G.I. Tie Wire 20.00 kg 75.00 30.00 1,500.00 600.00 2,100.00
Plastering 1,500.00 sq.m
5.06 Portland Cement 280.00 bag 250.00 100.00 70,000.00 28,000.00 98,000.00
5.07 Washed Sand 42.00 cu.m 1,000.00 400.00 42,000.00 16,800.00 58,800.00
Sub-total 421,050.00
6.0 DOORS
W AND WINDOWS
- 1, ( 2.00 x 1.20m) Jalousie Window w/ 6mm
6.01 thick
W - 2,clear glass
( 1.00 with heavy
x 1.20m) dutyWindow
Jalousie jambs w/ 6mm 5.00 set 3,000.00 900.00 15,000.00 4,500.00 19,500.00
6.02 thick
W - 3,clear glass
( 1.00 with heavy
x 0.80m) dutyWindow
Jalousie jambs w/ 6mm 5.00 set 2,500.00 750.00 12,500.00 3,750.00 16,250.00
6.03 thick
W - 4,clear glass
( 1.00 with heavy
x 1.00m) dutyWindow
Jalousie jambs w/ 6mm 5.00 set 2,200.00 660.00 11,000.00 3,300.00 14,300.00
6.04 thick clear glass with heavy duty jambs
D-1 (0.90 x 2.10) Panel Door on 50x150mm thick 5.00 set 2,400.00 720.00 12,000.00 3,600.00 15,600.00
6.13 jamb -kitchen
D-2 (0.80 x 2.10) Flush Door on 50x150mm thick 9.00 set 5,000.00 2,000.00 45,000.00 18,000.00 63,000.00
6.14 jamb -kitchen 9.00 set 1,800.00 720.00 16,200.00 6,480.00 22,680.00
Sub-total 151,330.00
7.0 STEEL WORKS
Roofing
7.01 C Purlins, 50 x 100 x 1.5mm 50.00 lgths 750.00 300.00 37,500.00 15,000.00 52,500.00
7.02 1-1/2x1-1/2x2.0mm Angle bar 40.00 lgths 480.00 192.00 19,200.00 7,680.00 26,880.00
7.03 1x1x2.0mm Angle bar 40.00 lgths 250.00 100.00 10,000.00 4,000.00 14,000.00
7.04 Flat Bar 1" x 1/4" 42.00 lgths 280.00 112.00 11,760.00 4,704.00 16,464.00
7.05 12mmØ Roundbar 38.00 lgths 260.00 104.00 9,880.00 3,952.00 13,832.00
7.06 16mmØ Turn buckle 10.00 sets 700.00 280.00 7,000.00 2,800.00 9,800.00
7.07 Welding Rod 1.00 box 2,400.00 960.00 2,400.00 960.00 3,360.00
7.08 Red Oxide 6.00 gal 600.00 240.00 3,600.00 1,440.00 5,040.00
Steel Railings
7.09 50mm x 50mm x 1.5mm Square Tube 70.00 lgths 700.00 280.00 49,000.00 19,600.00 68,600.00
7.10 Welding Rod 20.00 kilos 180.00 72.00 3,600.00 1,440.00 5,040.00
7.11 Red Oxide 8.00 gal 600.00 240.00 4,800.00 1,920.00 6,720.00
Floor slab
7.12 Steeldeck (0.8mmx1.00xLS) 140.00 lm 700.00 245.00 98,000.00 34,300.00 132,300.00
7.13 Blind Rivets, 5-32 3.00 box 350.00 122.50 1,050.00 367.50 1,417.50
Sub-total 355,953.50
8.0 ROOFING
Long-SpanWORKS
Roofing, Rib-type, Pre-Painted,
8.01 1220mmPre-Painted,
Gutter, x 0.4mm thk Spanish, 0.610m x 2.440m x 180.00 lm 300.00 105.00 54,000.00 18,900.00 72,900.00
8.02 0.4mm thk 20.00 pcs 500.00 175.00 10,000.00 3,500.00 13,500.00
8.03 Flashing, 0.610m
Polyethylene Foamx with
2.440m
OnexSide
0.4mm thk
Aluminum 26.00 pcs 500.00 175.00 13,000.00 4,550.00 17,550.00
8.04 10mm thk; 50m/roll 4.00 roll 3,000.00 1,050.00 12,000.00 4,200.00 16,200.00
8.05 Teckscrew 2-1/2" (steel) 2,000.00 pcs 2.00 0.70 4,000.00 1,400.00 5,400.00
8.06 Blind Rivets, 5-32 2,000.00 pcs 1.00 0.35 2,000.00 700.00 2,700.00
8.07 Silicone Sealant 6.00 tubes 250.00 87.50 1,500.00 525.00 2,025.00
8.08 Touch-up paint 1.00 can 150.00 52.50 150.00 52.50 202.50
Sub-total 130,477.50
9.0 CARPENTRY WORKS
Ceiling (Interior/Exterior) 290.00 sq.m
9.01 Double Furring 140.00 pcs 130.00 52.00 18,200.00 7,280.00 25,480.00
9.02 Single Furring 140.00 pcs 90.00 36.00 12,600.00 5,040.00 17,640.00
9.03 Carrying Channel 72.00 pcs 180.00 72.00 12,960.00 5,184.00 18,144.00
9.04 Wall Angle, 1"x1"x3m 78.00 pcs 50.00 20.00 3,900.00 1,560.00 5,460.00
9.05 Hardilite Fibercement board, 4x8x4.5 105.00 pcs 480.00 192.00 50,400.00 20,160.00 70,560.00
9.06 W-clip (double) 400.00 pcs 4.00 1.60 1,600.00 640.00 2,240.00
9.07 Hardiscrew, 1" 3,000.00 pcs 2.00 0.80 6,000.00 2,400.00 8,400.00
9.08 Blind Rivets, 5-32 3,000.00 pcs 1.00 0.40 3,000.00 1,200.00 4,200.00
9.09 Concrete Nails;1" 3.00 kg 75.00 30.00 225.00 90.00 315.00
Others
9.10 Fascia Board, Fiber Cement 12" x 8' 22.00 pcs 380.00 152.00 8,360.00 3,344.00 11,704.00
Sub-total 164,143.00
10.0 ELECTRICAL WORKS
Roughing-ins
10.01 Electrical PVC Pipe, 3/4"Ø x3m 90.00 lgth 125.00 43.75 11,250.00 3,937.50 15,187.50
10.02 uPVC Flexible hose, 3/4"Ø 500.00 lm 20.00 7.00 10,000.00 3,500.00 13,500.00
10.03 Entrance cap #1 1.00 pc 100.00 35.00 100.00 35.00 135.00
10.04 EMT Pipe; 1"Ø 2.00 lgth 150.00 52.50 300.00 105.00 405.00
10.05 Junction Box, 4" x 4" uPVC 80.00 pc 40.00 14.00 3,200.00 1,120.00 4,320.00
10.06 Utility Box, 2" x 4" uPVC 80.00 pc 40.00 14.00 3,200.00 1,120.00 4,320.00
Wires & Fixtures
10.07 3.5 mm² THHN Wire 900.00 m 25.00 8.75 22,500.00 7,875.00 30,375.00
10.08 5.5 mm² THHN Wire 1,050.00 m 35.00 12.25 36,750.00 12,862.50 49,612.50
10.09 Aircon Outlet with Plate 5.00 pc 300.00 105.00 1,500.00 525.00 2,025.00
10.10 Duplex C 25.00 pc 250.00 87.50 6,250.00 2,187.50 8,437.50
10.11 Range outlet with Plate 5.00 pc 250.00 87.50 1,250.00 437.50 1,687.50
10.12 2-Gang Switch with Plate 18.00 pc 250.00 87.50 4,500.00 1,575.00 6,075.00
10.13 Single Switch with Plate 6.00 pc 250.00 87.50 1,500.00 525.00 2,025.00
10.14 18W Pinlight; Recessed type 50.00 set 480.00 168.00 24,000.00 8,400.00 32,400.00
10.15 Main Panel Board, Flush Type, 6 Branches 5.00 set 800.00 280.00 4,000.00 1,400.00 5,400.00
10.16 Circuit Breaker, 60A 2P 5.00 set 700.00 245.00 3,500.00 1,225.00 4,725.00
10.17 Circuit Breaker, 20A 2P 5.00 set 500.00 175.00 2,500.00 875.00 3,375.00
10.18 Circuit Breaker,30A 2P 5.00 set 800.00 280.00 4,000.00 1,400.00 5,400.00
10.19 30 mm² THHN Wire 40.00 m 285.00 99.75 11,400.00 3,990.00 15,390.00
10.20 Rubber Tape 2.00 rolls 180.00 63.00 360.00 126.00 486.00
10.21 Electrical Tape 15.00 rolls 40.00 14.00 600.00 210.00 810.00
Sub-total 206,091.00
11.0 PAINTING
Concrete surfaces 1,500.00 sq.m
11.01 Mondo Megacryl
Davies Acrylic Skimcoat Acrylic
(DV-Ski-W);
Latex 20kg/bag 180.00 bags 550.00 275.00 99,000.00 49,500.00 148,500.00
11.02 Paint( Semi Gloss); 4liters/gal 90.00 gal 630.00 315.00 56,700.00 28,350.00 85,050.00
11.03 Davies Acry-color 10.00 qrt 165.00 66.00 1,650.00 660.00 2,310.00
Wood surfaces 350.00 sq.m
11.04 Davies Flatwall Enamel 70.00 gal 550.00 275.00 38,500.00 19,250.00 57,750.00
11.05 Easy tite body filler 40.00 gal 550.00 220.00 22,000.00 8,800.00 30,800.00
11.06 Davies Quick Drying Enamel 35.00 gal 680.00 340.00 23,800.00 11,900.00 35,700.00
11.07 Davies 40 Paint Thinner 30.00 gal 400.00 160.00 12,000.00 4,800.00 16,800.00
Others
11.08 Paint Brush #4 15.00 pcs 100.00 40.00 1,500.00 600.00 2,100.00
11.09 Paint Brush #2 15.00 pcs 65.00 26.00 975.00 390.00 1,365.00
11.10 Roller Brush #7 with Tray 15.00 pcs 250.00 100.00 3,750.00 1,500.00 5,250.00
11.11 Sandpaper #100 100.00 pcs 30.00 12.00 3,000.00 1,200.00 4,200.00
11.12 Sandpaper #300 100.00 pcs 30.00 12.00 3,000.00 1,200.00 4,200.00
11.13 Masking tape, 1-1/2" 20.00 rolls 30.00 12.00 600.00 240.00 840.00
Sub-total 394,865.00
12.0 TILEWORKS
Flooring 248.00 sq.m
12.01 Unglazed Floor Tiles 60cm x 60cm 700.00 pcs 300.00 135.00 210,000.00 94,500.00 304,500.00
12.02 Tile Adhesive 25 kg/bag 50.00 bag 300.00 135.00 15,000.00 6,750.00 21,750.00
12.03 Tile Grout 2 kg/bag 6.00 bag 130.00 58.50 780.00 351.00 1,131.00
12.04 SS Step trim; 2"x8' 12.00 lgth 1,000.00 450.00 12,000.00 5,400.00 17,400.00
Toilet Flooring 16.00 sq.m
12.05 Unglazed Floor Tiles 20cm x 20cm 400.00 pcs 80.00 36.00 32,000.00 14,400.00 46,400.00
12.06 Tile Adhesive 25 kg/bag 25.00 bag 300.00 135.00 7,500.00 3,375.00 10,875.00
12.07 Tile Grout 2 kg/bag 2.00 bag 130.00 58.50 260.00 117.00 377.00
Toilet Walling 50.00 sq.m
12.08 Glazed Wall Tiles 20cm x 20cm 1,250.00 pcs 80.00 36.00 100,000.00 45,000.00 145,000.00
12.09 Tile Adhesive 25 kg/bag 50.00 bag 300.00 135.00 15,000.00 6,750.00 21,750.00
12.10 Tile Grout 2 kg/bag 2.00 bag 130.00 58.50 260.00 117.00 377.00
12.11 Tile trim 25.00 pcs 200.00 90.00 5,000.00 2,250.00 7,250.00
Sub-total 576,810.00
13.0 PLUMBING WORKS
13.01 Water Closet 1.6gpf with Accessories 6.00 set 10,000.00 3,000.00 60,000.00 18,000.00 78,000.00
13.02 Water Closet Flange 6.00 set 500.00 150.00 3,000.00 900.00 3,900.00
13.04 Lavatory, Wall Hung Type with Accessories 6.00 set 2,500.00 750.00 15,000.00 4,500.00 19,500.00
13.05 SS Shower with Accessories 6.00 set 2,000.00 600.00 12,000.00 3,600.00 15,600.00
13.06 SS Kitchen Sink with Accessories 6.00 set 4,000.00 1,200.00 24,000.00 7,200.00 31,200.00
13.07 SS Lavatory Faucet, 1/2"Ø 6.00 set 1,500.00 450.00 9,000.00 2,700.00 11,700.00
13.08 Faucet,SS 1/2"Ø 6.00 pc 600.00 180.00 3,600.00 1,080.00 4,680.00
13.09 SS Tissue holder 6.00 pc 800.00 240.00 4,800.00 1,440.00 6,240.00
13.1 SS Soap holder 6.00 pc 600.00 180.00 3,600.00 1,080.00 4,680.00
13.11 S.S.Floor Drain 4' x 4" 6.00 pc 300.00 90.00 1,800.00 540.00 2,340.00
13.12 Gate Valve, 1/2"Ø 6.00 pc 400.00 120.00 2,400.00 720.00 3,120.00
13.13 PVC Pipe 1/2"Ø Sch.40 40.00 lgths 300.00 90.00 12,000.00 3,600.00 15,600.00
13.14 PVC Coupling 1/2"Ø Sch.40 25.00 pcs 50.00 15.00 1,250.00 375.00 1,625.00
13.15 PVC Elbow 90° x 1/2"Ø 35.00 pc 30.00 9.00 1,050.00 315.00 1,365.00
13.16 PVC Tee, 1/2"Ø 21.00 pc 40.00 12.00 840.00 252.00 1,092.00
13.17 Teflon Tape 8.00 roll 50.00 15.00 400.00 120.00 520.00
Sub-total 201,162.00
14.0 SANITARY WORKS
14.01 uPVC Sanitary Pipe 6"Ø 16.00 lgths 1,600.00 480.00 25,600.00 7,680.00 33,280.00
14.02 uPVC Sanitary Pipe 4"Ø 20.00 lgths 980.00 294.00 19,600.00 5,880.00 25,480.00
14.03 uPVC Sanitary Pipe 2"Ø 20.00 lgths 340.00 102.00 6,800.00 2,040.00 8,840.00
14.04 uPVC Coupling 6"Ø 6.00 pcs 80.00 24.00 480.00 144.00 624.00
14.05 uPVC Coupling 4"Ø 8.00 pcs 65.00 19.50 520.00 156.00 676.00
14.06 uPVC Coupling 2"Ø 6.00 pcs 40.00 12.00 240.00 72.00 312.00
14.07 uPVC Elbow 90° x 2"Ø 18.00 pcs 40.00 12.00 720.00 216.00 936.00
 14.08 uPVC Tee 2" x 2" 6.00 pcs 40.00 12.00 240.00 72.00 312.00
14.09 uPVC Tee 2" x 4" 6.00 pc 60.00 18.00 360.00 108.00 468.00
14.10 uPVC Elbow 90° x 4"Ø 8.00 pcs 100.00 30.00 800.00 240.00 1,040.00
14.11 uPVC P-Trap 2" 6.00 pc 75.00 22.50 450.00 135.00 585.00
14.12 uPVC Cleanout 4" x 4" 6.00 pcs 350.00 105.00 2,100.00 630.00 2,730.00
14.13 SS Roof Strainer; 4"Ø 6.00 pcs 250.00 75.00 1,500.00 450.00 1,950.00
14.14 PVC Cement 1.00 liter 450.00 135.00 450.00 135.00 585.00
Sub-total 77,818.00
SEPTIC VAULT (3.90 m x 1.20 m)
1.0 Earthworks
1.01 Clearing and Grubbing 4.80 sq.m. - 300.00 - 1,440.00 1,440.00
1.02 Excavation 7.68 cu.m. - 450.00 - 3,456.00 3,456.00
1.03 Gravel Bedding G-1 0.48 cu.m. 1,200.00 360.00 576.00 172.80 748.80
Sub-total 5,644.80
2.0 Concreting Works
Septic Vault Slab/Flooring 1.15 cu.m
2.01 Portland Cement 11.00 bags 250.00 87.50 2,750.00 962.50 3,712.50
2.02 Crushed Gravel 3/4" 1.25 cu.m 1,200.00 420.00 1,500.00 525.00 2,025.00
2.03 Washed Sand 0.75 cu.m 1,000.00 350.00 750.00 262.50 1,012.50
Sub-total 6,750.00
3.0 Rebar Works
Septic Vault Slab/Flooring
3.01 10mm dia. DRB 30.00 lghts 150.00 60.00 4,500.00 1,800.00 6,300.00
3.02 Tie wire #16 3.00 kgs 75.00 30.00 225.00 90.00 315.00
Sub-total 6,615.00
4.0 Formworks
4.01 Coco Lumber 2x2x10 40.00 pcs 100.00 30.00 4,000.00 1,200.00 5,200.00
4.02 Ordinary Plywood 1/4" 2.00 pcs 340.00 102.00 680.00 204.00 884.00
4.03 CW Nails; #4 3.00 kgs 75.00 22.50 225.00 67.50 292.50
4.04 CW Nails; #3 3.00 kgs 75.00 22.50 225.00 67.50 292.50
4.05 CW Nails; #1-1/2 1.00 kgs 75.00 22.50 75.00 22.50 97.50
Sub-total 6,766.50
5.0 Masonry Works
Septic Vault CHB Wall 19.20 sq.m.
5.01 CHB 4" thk 240.00 pcs 10.00 4.00 2,400.00 960.00 3,360.00
5.02 Portland Cement 7.00 bags 250.00 100.00 1,750.00 700.00 2,450.00
5.03 Washed Sand 1.00 cu.m. 1,000.00 400.00 1,000.00 400.00 1,400.00
5.04 10mm dia. DRB 10.00 lgths 150.00 60.00 1,500.00 600.00 2,100.00
 5.05 Tie wire #16 5.00 kgs 75.00 30.00 375.00 150.00 525.00
Plastering 19.20 sq.m.
5.06 Portland Cement 7.00 bags 250.00 100.00 1,750.00 700.00 2,450.00
5.07 Washed Sand 1.00 cu.m. 1,000.00 400.00 1,000.00 400.00 1,400.00
Sub-total 13,685.00
6.0 Sanitary Works
6.01 uPVC Sanitary Pipe 4"Ø; S-900 3.00 pc 980.00 294.00 2,940.00 882.00 3,822.00
6.02 uPVC Tee 4" x 4"Ø 4.00 pc 200.00 60.00 800.00 240.00 1,040.00
6.03 uPVC Cleanout 4" x 4" 4.00 pc 450.00 135.00 1,800.00 540.00 2,340.00
6.04 PVC Cement 2.00 cans 150.00 45.00 300.00 90.00 390.00
Sub-total 7,592.00
CATCH BASIN/GREASE TRAP
1.01 Excavation 4.00 cu.m. - 450.00 - 1,800.00 1,800.00
1.02 Gravel Bedding G-1 2.00 cu.m. 1,200.00 360.00 2,400.00 720.00 3,120.00
1.03 10mm dia. DRB 30.00 lgths 150.00 45.00 4,500.00 1,350.00 5,850.00
1.04 Tie wire #16 5.00 kgs 75.00 22.50 375.00 112.50 487.50
1.05 200MM ø RCPC 30.00 pcs 600.00 180.00 18,000.00 5,400.00 23,400.00
1.06 CHB 4" thk 89.00 pcs 10.00 3.00 890.00 267.00 1,157.00
1.07 Portland Cement 34.00 bags 250.00 75.00 8,500.00 2,550.00 11,050.00
1.08 Washed Sand 3.00 cu.m. 1,000.00 300.00 3,000.00 900.00 3,900.00
1.09 Crushed Gravel 3/4" 2.00 cu.m 1,200.00 360.00 2,400.00 720.00 3,120.00
1.10 uPVC Sanitary Pipe 4"Ø; S-900 19.00 pc 750.00 225.00 14,250.00 4,275.00 18,525.00
72,409.50

TOTAL DIRECT COST 3,275,906.00 1,252,006.80 4,527,912.80

Noted by: Approved:

GERALD FRANKLIN A. VILLAROYA ENGR. MARK JULIUS R. CABASAN
Contractor Owner
Project: Proposed Two (2) Storey Residential Building
Location: Lot 5 Block 91 Phase 4, Xavier Estate, Upper Balulang, Cagayan de Oro City
Owner: Mr. & Mrs. Alexander F. Te
BILL OF QUANTITIES AND MATERIALS COST

Unit Cost Total Cost

Item Description Qty Unit Total Cost
Material Labor Material Labor
GENERAL REQUIREMENTS
Mobilization/Temporary Structures w/ provision
A of bathUtilites
Temp. & toilet(Water
and Demobilization
/ Electricity) and other 1.00 lot 120,000.00 36,000.00 120,000.00 36,000.00 156,000.00
B services 6.00 mos 3,000.00 - 18,000.00 - 18,000.00
C Disposal of debris and demobilization 1.00 lot 80,000.00 - 80,000.00 - 80,000.00
Subtotal 254,000.00
1.0 EARTHWORKS
1.01 Excavate footing and wall footing foundations 89.00 cu.m - 450.00 - 40,050.00 40,050.00
1.02 Backfilling 210.00 cu.m - 300.00 - 63,000.00 63,000.00
1.03 Selected fill 16.00 cu.m 600.00 210.00 9,600.00 3,360.00 12,960.00
1.04 Gravel Bedding; 3/4" 9.00 cu.m 1,200.00 360.00 10,800.00 1,890.00 12,690.00
Subtotal 128,700.00
2.0 CONCRETING WORKS
Concrete volume 122.00 cu.m
2.01 Portland Cement 1,184.00 bags 250.00 87.50 296,000.00 103,600.00 399,600.00
2.02 Crushed Gravel 3/4" 122.00 cu.m 1,200.00 420.00 146,400.00 51,240.00 197,640.00
2.03 Washed Sand 61.00 cu.m 1,000.00 350.00 61,000.00 21,350.00 82,350.00
Subtotal 679,590.00
3.0 REBAR WORKS
3.01 10mmØ DSB 1,526.00 lgths 150.00 52.50 228,900.00 80,115.00 309,015.00
3.02 12mmØ DSB 1,148.00 lgths 200.00 70.00 229,600.00 80,360.00 309,960.00
3.03 16mmØ DSB 502.00 lgths 330.00 115.50 165,660.00 57,981.00 223,641.00
3.04 G.I. Tie Wire, #16 3.00 roll 2,200.00 770.00 6,600.00 2,310.00 8,910.00
Sub-total 851,526.00
4.0 FORMWORKS
Column
4.01 Coco Lumber 2x2x8 600.00 pcs 80.00 24.00 48,000.00 14,400.00 62,400.00
4.02 Plywood Ordinary, 1/2" x 4' x 8' 45.00 pc 680.00 204.00 30,600.00 9,180.00 39,780.00
4.03 CWN, Assorted 20.00 kg 75.00 22.50 1,500.00 450.00 1,950.00
Beams
4.04 Coco Lumber 2x2x8 800.00 pcs 80.00 24.00 64,000.00 19,200.00 83,200.00
4.05 Plywood Ordinary, 1/2" x 4' x 8' 60.00 pc 680.00 204.00 40,800.00 12,240.00 53,040.00
4.06 CWN, Assorted 25.00 kg 75.00 22.50 1,875.00 562.50 2,437.50
Flooring
4.07 Coco Lumber 2x2x8 650.00 pcs 80.00 24.00 52,000.00 15,600.00 67,600.00
4.08 Plywood Ordinary, 1/2" x 4' x 8' 10.00 pc 680.00 204.00 6,800.00 2,040.00 8,840.00
4.09 CWN, Assorted 20.00 kg 75.00 22.50 1,500.00 450.00 1,950.00
Sub-total 321,197.50
5.0 MASONRY WORKS
Masonry Wall 643.00 sq.m
5.01 CHB 4" thk 8,038.00 pcs 10.00 4.00 80,380.00 32,152.00 112,532.00
5.02 Portland Cement 148.00 bag 250.00 100.00 37,000.00 14,800.00 51,800.00
5.03 Washed Sand 22.00 cu.m 1,000.00 400.00 22,000.00 8,800.00 30,800.00
5.04 10mmØ DSB 186.00 lgths 150.00 60.00 27,900.00 11,160.00 39,060.00
5.05 G.I. Tie Wire 25.00 kg 75.00 30.00 1,875.00 750.00 2,625.00
Plastering 1,286.00 sq.m
5.06 Portland Cement 282.00 bag 250.00 100.00 70,500.00 28,200.00 98,700.00
5.07 Washed Sand 34.00 cu.m 1,000.00 400.00 34,000.00 13,600.00 47,600.00
Sub-total 383,117.00
6.0 DOORS
W AND WINDOWS
- 1, ( 2.00 x 2.10m) Jalouplus Window w/ 6mm
6.01 thick
W - 2,clear glass
( 2.60 with heavy
x 2.10m) duty jambs
Jalouplus Window w/ 6mm 1.00 set 5,200.00 1,560.00 5,200.00 1,560.00 6,760.00
6.02 thick
W - 3,clear glass
( 2.00 with heavy
x 2.10m) duty jambs
Jalouplus Window w/ 6mm 1.00 set 5,700.00 1,710.00 5,700.00 1,710.00 7,410.00
6.03 thick
W - 4,clear glass
( 1.00 with heavy
x 2.10m) duty jambs
Jalouplus Window w/ 6mm 1.00 set 5,200.00 1,560.00 5,200.00 1,560.00 6,760.00
6.04 thick clear glass with heavy duty jambs
W - 5, ( 0.60 x 2.10m) Jalouplus Window w/ 6mm 1.00 set 4,700.00 1,410.00 4,700.00 1,410.00 6,110.00
6.05 thick
W - 6,clear glass
( 1.20 with heavy
x 1.70m) duty jambs
Jalouplus Window w/ 6mm 4.00 set 4,700.00 1,410.00 18,800.00 5,640.00 24,440.00
6.06 thick
W - 7,clear glass
( 1.20 with heavy
x 1.10m) duty jambs
Jalouplus Window w/ 6mm 2.00 set 4,200.00 1,260.00 8,400.00 2,520.00 10,920.00
6.07 thick
W - 8,clear glass
( 1.20 with heavy
x 1.10m) duty jambs
Jalouplus Window w/ 6mm 1.00 set 3,700.00 1,110.00 3,700.00 1,110.00 4,810.00
6.08 thick
W - 9,clear glass
(1.20m with heavy
x1.20m) duty
Sliding jambs with heavy
Window 2.00 set 3,700.00 1,110.00 7,400.00 2,220.00 9,620.00
6.09 duty analok framing 8.00 set 6,700.00 2,010.00 53,600.00 16,080.00 69,680.00
6.10 W - 10, (1.80m x 0.60m) Awning window 1.00 set 4,700.00 1,410.00 4,700.00 1,410.00 6,110.00
6.11 W - 11,
thick (0.87m
bronze x 2.10m)
glass Awning window
on 50x150mm analok jamb and 2.00 set 4,700.00 1,410.00 9,400.00 2,820.00 12,220.00
6.12 door(0.90
D-2 framex complete
2.10) Panel withDoor
locks
onand keys thick
50x150mm 5.00 set 9,700.00 3,880.00 48,500.00 19,400.00 67,900.00
6.13 jamb(0.80
D-3 -kitchen
x 2.10) Panel Door on 50x150mm thick 1.00 set 12,000.00 4,800.00 12,000.00 4,800.00 16,800.00
6.14 jamb(0.70
D-4 -kitchen
x 2.10) Panel Door on 50x150mm 5.00 set 10,000.00 4,000.00 50,000.00 20,000.00 70,000.00
6.15 complete with
D-5 (0.60 x 2.10) jamb and Door
Panel accessories
on 50x150mm 2.00 set 10,000.00 4,000.00 20,000.00 8,000.00 28,000.00
6.16 complete with Jamb and accessories 2.00 set 8,000.00 3,200.00 16,000.00 6,400.00 22,400.00
Sub-total 369,940.00
7.0 STEEL WORKS
Roofing
7.01 C Purlins, 50 x 100 x 1.5mm 146.00 lgths 980.00 392.00 143,080.00 57,232.00 200,312.00
7.02 1-1/2x1-1/2x2.0mm Angle bar 134.00 lgths 480.00 192.00 64,320.00 25,728.00 90,048.00
7.03 1x1x2.0mm Angle bar 98.00 lgths 250.00 100.00 24,500.00 9,800.00 34,300.00
7.04 Flat Bar 1" x 1/4" 89.00 lgths 280.00 112.00 24,920.00 9,968.00 34,888.00
7.05 12mmØ Roundbar 128.00 lgths 260.00 104.00 33,280.00 13,312.00 46,592.00
7.06 16mmØ Turn buckle 40.00 sets 700.00 280.00 28,000.00 11,200.00 39,200.00
7.07 Welding Rod 2.00 box 2,400.00 960.00 4,800.00 1,920.00 6,720.00
7.08 Red Oxide 8.00 gal 600.00 240.00 4,800.00 1,920.00 6,720.00
Steel Railings
7.09 50mm x 50mm x 1.5mm Square Tube 120.00 lgths 980.00 392.00 117,600.00 47,040.00 164,640.00
7.10 Welding Rod 20.00 kilos 180.00 72.00 3,600.00 1,440.00 5,040.00
7.11 Red Oxide 10.00 gal 600.00 240.00 6,000.00 2,400.00 8,400.00
Floor slab
7.12 Steeldeck (0.8mmx1.00xLS) 120.00 lm 1,100.00 385.00 132,000.00 46,200.00 178,200.00
7.13 Blind Rivets, 5-32 4.00 box 350.00 122.50 1,400.00 490.00 1,890.00
Sub-total 816,950.00
8.0 ROOFING WORKS
Long-Span Roofing, Rib-type, Pre-Painted,
8.01 1220mm x 0.4mm thk
Gutter, Pre-Painted, Spanish, 0.610m x 2.440m x 265.00 lm 550.00 192.50 145,750.00 51,012.50 196,762.50
8.02 0.4mm thk 18.00 pcs 600.00 210.00 10,800.00 3,780.00 14,580.00
8.03 Flashing, 0.610m
Polyethylene Foamx with
2.440m
OnexSide
0.4mm thk
Aluminum 43.00 pcs 600.00 210.00 25,800.00 9,030.00 34,830.00
8.04 10mm thk; 50m/roll 6.00 roll 3,000.00 1,050.00 18,000.00 6,300.00 24,300.00
8.05 Teckscrew 2-1/2" (steel) 3,423.00 pcs 2.00 0.70 6,846.00 2,396.10 9,242.10
8.06 Blind Rivets, 5-32 2,500.00 pcs 1.00 0.35 2,500.00 875.00 3,375.00
8.07 Silicone Sealant 8.00 tubes 250.00 87.50 2,000.00 700.00 2,700.00
8.08 Touch-up paint 1.00 can 150.00 52.50 150.00 52.50 202.50
Sub-total 285,992.10
9.0 CARPENTRY WORKS
Ceiling (Interior/Exterior) 275.00 sq.m
9.01 Double Furring 221.00 pcs 265.00 106.00 58,565.00 23,426.00 81,991.00
9.02 Single Furring 221.00 pcs 120.00 48.00 26,520.00 10,608.00 37,128.00
9.03 Carrying Channel 98.00 pcs 180.00 72.00 17,640.00 7,056.00 24,696.00
9.04 Wall Angle, 1"x1"x3m 54.00 pcs 130.00 52.00 7,020.00 2,808.00 9,828.00
9.05 Hardilite Fibercement board, 4x8x4.5 155.00 pcs 480.00 192.00 74,400.00 29,760.00 104,160.00
9.06 W-clip (double) 500.00 pcs 4.00 1.60 2,000.00 800.00 2,800.00
9.07 Hardiscrew, 1" 5,200.00 pcs 2.00 0.80 10,400.00 4,160.00 14,560.00
9.08 Blind Rivets, 5-32 3,000.00 pcs 1.00 0.40 3,000.00 1,200.00 4,200.00
9.09 Concrete Nails;1" 2.00 kg 75.00 30.00 150.00 60.00 210.00
Others
9.10 Fascia Board, Fiber Cement 12" x 8' 25.00 pcs 380.00 152.00 9,500.00 3,800.00 13,300.00
 Sub-total 292,873.00
10.0 ELECTRICAL WORKS
Roughing-ins
10.01 Electrical PVC Pipe, 3/4"Ø x3m 150.00 lgth 250.00 87.50 37,500.00 13,125.00 50,625.00
10.02 uPVC Flexible hose, 3/4"Ø 750.00 lm 20.00 7.00 15,000.00 5,250.00 20,250.00
10.03 Entrance cap #1 1.00 pc 100.00 35.00 100.00 35.00 135.00
10.04 EMT Pipe; 1"Ø 2.00 lgth 150.00 52.50 300.00 105.00 405.00
10.05 Junction Box, 4" x 4" uPVC 80.00 pc 40.00 14.00 3,200.00 1,120.00 4,320.00
10.06 Utility Box, 2" x 4" uPVC 120.00 pc 40.00 14.00 4,800.00 1,680.00 6,480.00
Wires & Fixtures
10.07 3.5 mm² THHN Wire 750.00 m 33.00 11.55 24,750.00 8,662.50 33,412.50
10.08 5.5 mm² THHN Wire 900.00 m 50.00 17.50 45,000.00 15,750.00 60,750.00
10.09 Aircon Outlet with Plate 5.00 pc 300.00 105.00 1,500.00 525.00 2,025.00
10.10 Duplex C 27.00 pc 250.00 87.50 6,750.00 2,362.50 9,112.50
10.11 Range outlet with Plate 1.00 pc 250.00 87.50 250.00 87.50 337.50
10.12 2-Gang Switch with Plate 6.00 pc 250.00 87.50 1,500.00 525.00 2,025.00
10.13 Single Switch with Plate 2.00 pc 250.00 87.50 500.00 175.00 675.00
10.14 18W Pinlight; Recessed type 76.00 set 480.00 168.00 36,480.00 12,768.00 49,248.00
10.15 Main Panel Board, Flush Type, 6 Branches 1.00 set 800.00 280.00 800.00 280.00 1,080.00
10.16 Panel Board, Flush Type, 12 Branches 1.00 set 5,000.00 1,750.00 5,000.00 1,750.00 6,750.00
10.17 Panel Board, Flush Type, 8 Branches 1.00 set 1,000.00 350.00 1,000.00 350.00 1,350.00
10.18 Circuit Breaker, 100A 2P 1.00 set 4,200.00 1,470.00 4,200.00 1,470.00 5,670.00
10.19 Circuit Breaker, 60A 2P 2.00 set 1,600.00 560.00 3,200.00 1,120.00 4,320.00
10.20 Circuit Breaker, 20A 2P 7.00 set 600.00 210.00 4,200.00 1,470.00 5,670.00
10.21 Circuit Breaker,30A 2P 11.00 set 800.00 280.00 8,800.00 3,080.00 11,880.00
10.07 30 mm² THHN Wire 40.00 m 285.00 99.75 11,400.00 3,990.00 15,390.00
10.22 Rubber Tape 2.00 rolls 180.00 63.00 360.00 126.00 486.00
10.22 Electrical Tape 10.00 rolls 40.00 14.00 400.00 140.00 540.00
Sub-total 292,936.50
11.0 PAINTING
Concrete surfaces 1,286.00 sq.m
11.01 Mondo Megacryl
Davies Acrylic Skimcoat Acrylic
(DV-Ski-W);
Latex 20kg/bag 234.00 bags 550.00 275.00 128,700.00 64,350.00 193,050.00
11.02 Paint( Semi Gloss); 4liters/gal 158.00 gal 630.00 315.00 99,540.00 49,770.00 149,310.00
11.03 Davies Acry-color 8.00 qrt 165.00 66.00 1,320.00 528.00 1,848.00
Wood surfaces 305.45 sq.m
11.04 Davies Flatwall Enamel 98.00 gal 500.00 250.00 49,000.00 24,500.00 73,500.00
11.05 Easy tite body filler 65.00 gal 550.00 220.00 35,750.00 14,300.00 50,050.00
11.06 Davies Quick Drying Enamel 50.00 gal 680.00 340.00 34,000.00 17,000.00 51,000.00
11.07 Davies 40 Paint Thinner 45.00 gal 400.00 160.00 18,000.00 7,200.00 25,200.00
Others
11.08 Paint Brush #4 15.00 pcs 100.00 40.00 1,500.00 600.00 2,100.00
11.09 Paint Brush #2 15.00 pcs 65.00 26.00 975.00 390.00 1,365.00
11.10 Roller Brush #7 with Tray 15.00 pcs 250.00 100.00 3,750.00 1,500.00 5,250.00
11.11 Sandpaper #100 120.00 pcs 30.00 12.00 3,600.00 1,440.00 5,040.00
11.12 Sandpaper #300 120.00 pcs 30.00 12.00 3,600.00 1,440.00 5,040.00
11.13 Masking tape, 1-1/2" 10.00 rolls 30.00 12.00 300.00 120.00 420.00
Sub-total 563,173.00
12.0 TILEWORKS
Flooring 189.00 sq.m
12.01 Unglazed Floor Tiles 60cm x 60cm 789.00 pcs 300.00 135.00 236,700.00 106,515.00 343,215.00
12.02 Tile Adhesive 25 kg/bag 98.00 bag 300.00 135.00 29,400.00 13,230.00 42,630.00
12.03 Tile Grout 2 kg/bag 5.00 bag 130.00 58.50 650.00 292.50 942.50
12.04 SS Step trim; 2"x8' 12.00 lgth 2,800.00 1,260.00 33,600.00 15,120.00 48,720.00
Toilet Flooring 11.36 sq.m
12.05 Unglazed Floor Tiles 20cm x 20cm 655.00 pcs 80.00 36.00 52,400.00 23,580.00 75,980.00
12.06 Tile Adhesive 25 kg/bag 32.00 bag 300.00 135.00 9,600.00 4,320.00 13,920.00
12.07 Tile Grout 2 kg/bag 1.00 bag 130.00 58.50 130.00 58.50 188.50
Toilet Walling 30.24 sq.m
12.08 Glazed Wall Tiles 20cm x 20cm 886.00 pcs 80.00 36.00 70,880.00 31,896.00 102,776.00
12.09 Tile Adhesive 25 kg/bag 40.00 bag 300.00 135.00 12,000.00 5,400.00 17,400.00
12.10 Tile Grout 2 kg/bag 1.00 bag 130.00 58.50 130.00 58.50 188.50
12.11 Tile trim 17.00 pcs 200.00 90.00 3,400.00 1,530.00 4,930.00
Sub-total 650,890.50
13.0 PLUMBING WORKS
13.01 Water Closet 1.6gpf with Accessories 3.00 set 23,000.00 6,900.00 69,000.00 20,700.00 89,700.00
13.02 Water Closet Flange 3.00 set 500.00 150.00 1,500.00 450.00 1,950.00
13.04 Lavatory, Wall Hung Type with Accessories 2.00 set 3,500.00 1,050.00 7,000.00 2,100.00 9,100.00
13.05 Lavatory, Pedestal Type with Accessories 1.00 set 4,500.00 1,350.00 4,500.00 1,350.00 5,850.00
13.06 SS Shower with Accessories 2.00 set 8,000.00 2,400.00 16,000.00 4,800.00 20,800.00
13.07 SS Kitchen Sink with Accessories 1.00 set 12,000.00 3,600.00 12,000.00 3,600.00 15,600.00
13.08 SS Lavatory Faucet, 1/2"Ø 3.00 set 2,500.00 750.00 7,500.00 2,250.00 9,750.00
13.09 Faucet,SS 1/2"Ø 4.00 pc 600.00 180.00 2,400.00 720.00 3,120.00
13.10 SS Tissue holder 3.00 pc 800.00 240.00 2,400.00 720.00 3,120.00
13.11 SS Soap holder 3.00 pc 600.00 180.00 1,800.00 540.00 2,340.00
13.12 S.S.Floor Drain 4' x 4" 4.00 pc 300.00 90.00 1,200.00 360.00 1,560.00
13.13 Gate Valve, 1/2"Ø 1.00 pc 400.00 120.00 400.00 120.00 520.00
 13.14 PVC Pipe 1/2"Ø Sch.40 35.00 lgths 300.00 90.00 10,500.00 3,150.00 13,650.00
13.15 PVC Coupling 1/2"Ø Sch.40 20.00 pcs 50.00 15.00 1,000.00 300.00 1,300.00
13.16 PVC Elbow 90° x 1/2"Ø 30.00 pc 30.00 9.00 900.00 270.00 1,170.00
13.17 PVC Tee, 1/2"Ø 15.00 pc 40.00 12.00 600.00 180.00 780.00
13.18 Teflon Tape 4.00 roll 50.00 15.00 200.00 60.00 260.00
Sub-total 180,570.00
14.0 SANITARY WORKS
14.01 uPVC Sanitary Pipe 6"Ø 14.00 lgths 1,600.00 480.00 22,400.00 6,720.00 29,120.00
14.02 uPVC Sanitary Pipe 4"Ø 16.00 lgths 980.00 294.00 15,680.00 4,704.00 20,384.00
14.03 uPVC Sanitary Pipe 2"Ø 12.00 lgths 340.00 102.00 4,080.00 1,224.00 5,304.00
14.04 uPVC Coupling 6"Ø 7.00 pcs 80.00 24.00 560.00 168.00 728.00
14.05 uPVC Coupling 4"Ø 5.00 pcs 65.00 19.50 325.00 97.50 422.50
14.06 uPVC Coupling 2"Ø 6.00 pcs 40.00 12.00 240.00 72.00 312.00
14.07 uPVC Elbow 90° x 2"Ø 6.00 pcs 90.00 27.00 540.00 162.00 702.00
14.08 uPVC Tee 2" x 2" 4.00 pcs 36.00 10.80 144.00 43.20 187.20
14.09 uPVC Tee 2" x 4" 2.00 pc 45.00 13.50 90.00 27.00 117.00
14.10 uPVC Elbow 90° x 4"Ø 12.00 pcs 100.00 30.00 1,200.00 360.00 1,560.00
14.11 uPVC P-Trap 2" 4.00 pc 75.00 22.50 300.00 90.00 390.00
14.12 uPVC Cleanout 4" x 4" 2.00 pcs 350.00 105.00 700.00 210.00 910.00
14.13 SS Roof Strainer; 4"Ø 8.00 pcs 250.00 75.00 2,000.00 600.00 2,600.00
14.14 PVC Cement 1.00 liter 450.00 135.00 450.00 135.00 585.00
Sub-total 63,321.70
PERIMETER FENCE
1.0 EARTHWORKS
1.01 Structural Excavation 54.00 cu.m 450.00 24,300.00 24,300.00
1.02 Gravel Bedding; 3/4" 12.50 cu.m 1,000.00 300.00 12,500.00 3,750.00 16,250.00
Subtotal 40,550.00
2.0 CONCRETING WORKS
Concrete volume 19.54 cu.m
2.01 Portland Cement 190.00 bags 250.00 87.50 47,500.00 16,625.00 64,125.00
2.02 Crushed Gravel 3/4" 19.75 cu.m 1,200.00 420.00 23,700.00 8,295.00 31,995.00
2.03 Washed Sand 10.00 cu.m 1,000.00 350.00 10,000.00 3,500.00 13,500.00
Subtotal 109,620.00
3.0 MASONRY WORKS
Masonry Wall 234.00 sq.m
3.01 CHB 4" thk 2,925.00 pcs 10.00 4.00 29,250.00 11,700.00 40,950.00
3.03 Portland Cement 77.00 bag 270.00 108.00 20,790.00 8,316.00 29,106.00
3.04 Washed Sand 10.00 cu.m 1,000.00 400.00 10,000.00 4,000.00 14,000.00
 3.05 10mmØ DSB 77.00 lgths 150.00 60.00 11,550.00 4,620.00 16,170.00
3.06 G.I. Tie Wire 1.00 roll 2,200.00 880.00 2,200.00 880.00 3,080.00
Plastering 179.78 sq.m
3.07 Portland Cement 60.00 bag 270.00 108.00 16,200.00 6,480.00 22,680.00
3.08 Washed Sand 6.00 cu.m 1,000.00 400.00 6,000.00 2,400.00 8,400.00
Subtotal 134,386.00
4.0 REBAR WORKS
4.01 12mm dia. DRB 121.00 lghts 200.00 80.00 24,200.00 9,680.00 33,880.00
4.02 10mm dia. DRB 89.00 lghts 150.00 60.00 13,350.00 5,340.00 18,690.00
4.03 Tie wire #16 10.00 kgs 75.00 30.00 750.00 300.00 1,050.00
4.04 Welding Rod 1.00 box 2,400.00 960.00 2,400.00 960.00 3,360.00
4.05 Red Oxide 10.00 gal 600.00 240.00 6,000.00 2,400.00 8,400.00
4.06 50mm x 50mm x 1.5mm Square Tube 80.00 lgths 980.00 392.00 78,400.00 31,360.00 109,760.00
Subtotal 175,140.00
5.0 STEEL GATE
5.01 Steel Gate (Main) 1.00 lot 25,000.00 8,750.00 25,000.00 8,750.00 33,750.00
5.02 Steel Gate (Pedestrian Entry) 1.00 lot 10,000.00 3,500.00 10,000.00 3,500.00 13,500.00
Subtotal 47,250.00
SEPTIC VAULT (3.90 m x 1.20 m)
1.0 Earthworks
1.01 Clearing and Grubbing 4.80 sq.m. - 300.00 - 1,440.00 1,440.00
1.02 Excavation 7.68 cu.m. - 450.00 - 3,456.00 3,456.00
1.03 Gravel Bedding G-1 0.48 cu.m. 1,200.00 360.00 576.00 172.80 748.80
Sub-total 5,644.80
2.0 Concreting Works
Septic Vault Slab/Flooring 1.15 cu.m
2.01 Portland Cement 11.00 bags 250.00 87.50 2,750.00 962.50 3,712.50
2.02 Crushed Gravel 3/4" 1.25 cu.m 1,200.00 420.00 1,500.00 525.00 2,025.00
2.03 Washed Sand 0.75 cu.m 1,000.00 350.00 750.00 262.50 1,012.50
Sub-total 6,750.00
3.0 Rebar Works
Septic Vault Slab/Flooring
3.01 10mm dia. DRB 30.00 lghts 150.00 60.00 4,500.00 1,800.00 6,300.00
3.02 Tie wire #16 3.00 kgs 75.00 30.00 225.00 90.00 315.00
Sub-total 6,615.00
4.0 Formworks
4.01 Coco Lumber 2x2x10 40.00 pcs 100.00 30.00 4,000.00 1,200.00 5,200.00
4.02 Ordinary Plywood 1/4" 2.00 pcs 340.00 102.00 680.00 204.00 884.00
 4.03 CW Nails; #4 3.00 kgs 75.00 22.50 225.00 67.50 292.50
4.04 CW Nails; #3 3.00 kgs 75.00 22.50 225.00 67.50 292.50
4.05 CW Nails; #1-1/2 1.00 kgs 75.00 22.50 75.00 22.50 97.50
Sub-total 6,766.50
5.0 Masonry Works
Septic Vault CHB Wall 19.20 sq.m.
5.01 CHB 4" thk 240.00 pcs 10.00 4.00 2,400.00 960.00 3,360.00
5.02 Portland Cement 7.00 bags 250.00 100.00 1,750.00 700.00 2,450.00
5.03 Washed Sand 1.00 cu.m. 1,000.00 400.00 1,000.00 400.00 1,400.00
5.04 10mm dia. DRB 10.00 lgths 150.00 60.00 1,500.00 600.00 2,100.00
5.05 Tie wire #16 5.00 kgs 75.00 30.00 375.00 150.00 525.00
Plastering 19.20 sq.m.
5.06 Portland Cement 7.00 bags 250.00 100.00 1,750.00 700.00 2,450.00
5.07 Washed Sand 1.00 cu.m. 1,000.00 400.00 1,000.00 400.00 1,400.00
Sub-total 13,685.00
6.0 Sanitary Works
6.01 uPVC Sanitary Pipe 4"Ø; S-900 3.00 pc 980.00 294.00 2,940.00 882.00 3,822.00
6.02 uPVC Tee 4" x 4"Ø 4.00 pc 200.00 60.00 800.00 240.00 1,040.00
6.03 uPVC Cleanout 4" x 4" 4.00 pc 450.00 135.00 1,800.00 540.00 2,340.00
6.04 PVC Cement 2.00 cans 150.00 45.00 300.00 90.00 390.00
Sub-total 7,592.00
CATCH BASIN/GREASE TRAP
1.01 Excavation 4.00 cu.m. - 450.00 - 1,800.00 1,800.00
1.02 Gravel Bedding G-1 2.00 cu.m. 1,200.00 360.00 2,400.00 720.00 3,120.00
1.03 10mm dia. DRB 30.00 lgths 150.00 45.00 4,500.00 1,350.00 5,850.00
1.04 Tie wire #16 5.00 kgs 75.00 22.50 375.00 112.50 487.50
1.05 200MM ø RCPC 43.00 pcs 1,500.00 450.00 64,500.00 19,350.00 83,850.00
1.06 CHB 4" thk 89.00 pcs 10.00 3.00 890.00 267.00 1,157.00
1.07 Portland Cement 34.00 bags 250.00 75.00 8,500.00 2,550.00 11,050.00
1.08 Washed Sand 3.00 cu.m. 1,000.00 300.00 3,000.00 900.00 3,900.00
1.09 Crushed Gravel 3/4" 2.00 cu.m 1,200.00 360.00 2,400.00 720.00 3,120.00
1.10 uPVC Sanitary Pipe 4"Ø; S-900 19.00 pc 750.00 225.00 14,250.00 4,275.00 18,525.00
132,859.50

TOTAL DIRECT COST 4,891,181.00 1,930,455.10 6,821,636.10

The scope of works include supply of materials, labor, tools, equipments, and necessary supervision
to complete the proposed project.
TERMS OF PAYMENT:
For the services to be rendered by contractor, the client shall pay the net amount of:

SIX MILLION EIGHT HUNDRED TWENTY-ONE THOUSAND SIX HUNDRED THIRTY-SIX & 10/100 PESOS

In consideration of the work herein contracted, the client shall pay in the following
manner:
____% downpayment and ____% progress billing

TIMETABLE:
One Hundred Eighty (180) working days from date of notice to proceed

Noted by: Approved:

GERALD FRANKLIN A. VILLAROYA MARK RODERICK D. PUGOY
Contractor Owner