Friday, July 21, 2017

SOLAR RESOURCE Inc.

7th Floor Solar Century Tower
100 Tordesillias St. Cor. H.V. Dela
Costa St., Salcedo Village, Makati.

Attn : Ronie Q. Buenviaje

Sr. Manager-Construction Management Unit

Project WEST BEVERLY HOMES Area From 133 SQ.M. to 322 SQ.M.
Location Brgy. Langkaan, Dasmarinas City, Cavite Type Amenities
Model Renovation of Clubhouse Subject BILL OF MATERIALS

Material Unit Labor Unit

Item Description Qty Unit Cost Cost Total Material Cost Total Labor Cost TOTAL AMOUNT
A. SITEWORKS AND EARTHWORKS
1 LAYOUT, CLEARING AND GRUBBING
Labor - LAYOUT, CLEARING AND GRUBBING 120.00 SQ.M. 120.00 14,400.00 14,400.00

2 EXCAVATION, LEVELING, SPREADING AND HAULING OF EXCESS SOIL

Footing 5.12 cu.m.
Wall Footing 5.76
Catch Basin
Septic Tank 2.00
Labor - EXCAVATION 12.88 cu.m. 300.00 3,864.00 3,864.00
FILLING AND COMPACTION - SOIL 105.00
Backfill Materials (near the area) 105.00 cu.m. 250.00 26,250.00
Compaction (3 lifts) 360.00 sq.m. 50.00 18,000.00
3 GRAVEL BEDDING - (G-1), 50mm thick
Gravel, G-1" 7.03 cu.m. 1,800.00 8,783.50 8,783.50
Footing 0.32
Wall Footing 0.64
Slab-on-grade 6.00
Septic Tank 0.07
Labor - GRAVEL BEDDING (G-1) 7.03 cu.m. 200.00 1,405.36 1,405.36
4 SOIL POISONING
Lentrek or Equivalent 1.00 gal. 900.00 270.00 900.00 270.00 1,170.00
5 SCAFFOLDING WORKS
Coco Lumber 2"x3"x12" 150.00 bd.ft. 22.00 3,300.00 3,300.00
Hardwares (All Sizes) 2.00 kgs. 80.00 160.00 160.00
Tie Wire 1.00 kg. 80.00 80.00 80.00
Labor - SCAFFOLDING WORKS 1.00 ls 1,062.00 1,062.00
6 DEMOLITION
Demolition of Existing office 1.00 ls 5,000.00 5,000.00 5,000.00
Demolition of Columns and Beams 2.25 cu.m. 3,000.00 6,750.00 6,750.00
Removal of Roof Gutter 1.00 ls 2,500.00 2,500.00 2,500.00
Sub-total 13,223.50 35,251.36 92,724.86
B. STRUCTURAL WORKS
1 FOOTING CONCRETING (Class A Concrete Mixture) 1.92 cu.m.
Cement, 40 kg., Portland 17.28 bag 235.00 4,060.80 4,060.80
Gravel, 1" 1.92 cu.m. 1,800.00 3,456.00 3,456.00
White Sand 0.96 cu.m. 1,000.00 960.00 960.00
Def. Bar 16mm dia x 6m grade 33 17.00 pc 330.00 5,610.00 5,610.00
G.I. Wire #18 1.61 kg 80.00 128.63 128.63
Labor - FOOTING (Jobmix) 1.00 ls 3,904.63 3,904.63
2 WALL FOOTING CONCRETING (Class A Concrete Mixture) 3.18 cu.m.
Cement, 40 kg., Portland 28.66 bag 235.00 6,734.16 6,734.16
Gravel, 1" 3.18 cu.m. 1,800.00 3,980.00 3,980.00
White Sand 0.96 cu.m. 1,000.00 960.00 960.00
Def. Bar 16mm dia x 6m grade 33 17.00 pc 330.00 5,610.00 5,610.00
G.I. Wire #18 1.61 kg 80.00 128.63 128.63
Labor - WALL FOOTING (Jobmix) 1.00 ls 6,427.96 6,427.96
4 COLUMN CONCRETING (Class A Concrete Mixture) 5.88 cu.m.
a. Column
Cement, 40 kg., Portland 52.92 bag 235.00 12,436.20 12,436.20
Gravel, 3/4" 5.88 cu.m. 1,800.00 10,584.00 10,584.00
White Sand 2.94 cu.m. 1,000.00 2,940.00 2,940.00
 Def. Bar 16mm dia x 6m grade 33 40.00 pcs 330.00 13,200.00 13,200.00
Def. Bar 12mm dia x 6m grade 33 40.00 pcs 190.00 7,600.00 7,600.00
Def. Bar 10mm dia x 6m grade 33 100.00 pcs 130.00 13,000.00 13,000.00
G.I. Wire #18 28.07 kgs. 80.00 2,245.77 2,245.77
CW Nails 2" 1.00 kg 80.00 80.00 80.00
CW Nails 3" 1.00 kg 80.00 80.00 80.00
Ordinary Plywood 4' x 8' x 1/4" 2.00 pcs 380.00 760.00 760.00
Coco Lumber 2" x 3" x 12' 200.00 bd.ft. 25.00 5,000.00 5,000.00
Labor - Columns 1.00 ls 22,256.84 22,256.84
5 ROOF BEAM (Reinforced Concrete) 4.22
Beam

Material Unit Labor Unit

Item Description Qty Unit Cost Cost Total Material Cost Total Labor Cost TOTAL AMOUNT
Cement, 40 kg., Portland 37.94 bag 235.00 8,916.84 8,916.84
Gravel, 3/4" 4.22 cu.m. 1,800.00 5,270.00 5,270.00
White Sand 2.11 cu.m. 1,000.00 1,791.80 1,791.80
Def. Bar 16mm dia x 6m grade 33 32.00 pcs 330.00 10,560.00 10,560.00
Def. Bar 12mm dia x 6m grade 33 32.00 pcs 190.00 6,080.00 6,080.00
Def. Bar 10mm dia x 6m grade 33 66.00 pcs 130.00 8,580.00 8,580.00
G.I. Wire #18 19.35 kgs 80.00 1,548.32 1,548.32
CW Nails 2" 1.00 kg 80.00 80.00 80.00
CW Nails 3" 1.00 kg 80.00 80.00 80.00
Ordinary Plywood 4' x 8' x 1/4" 3.00 pcs 380.00 1,140.00 1,140.00
Coco Lumber 2" x 3" x 12' 150.00 bd.ft. 25.00 3,750.00 3,750.00
Labor - BEAM 1.00 ls 16,539.94 16,539.94
7 LINTEL BEAM CONCRETING (Class A Concrete Mixture)
Cement, 40 kg., Portland 2.70 bag 235.00 634.50 634.50
Gravel, 3/4" 0.30 cu.m. 1,800.00 540.00 540.00
White Sand 0.15 cu.m. 1,000.00 150.00 150.00
Def. Bar 12mm dia x 6m grade 33 2.00 pcs 130.00 260.00 260.00
Def. Bar 10mm dia x 6m grade 33 2.00
G.I. Wire #18 0.10 kg 80.00 8.00 8.00
Assorted Nails 1.00 kg 80.00 80.00 80.00
Labor - LINTEL BEAMS 1.00 ls 800.00 800.00
9 FINISHES
a. DECO STONE - WALL CLADDING
DECO STONE 14.00 sq.m. 1,200.00 16,800.00 16,800.00
Cement, 40 kg., Portland 1.00 bag 235.00 235.00 235.00
Tile Adhesive 3.00 bag 300.00 900.00 900.00
Emulsion 3.00 lit 280.00 840.00 840.00
Labor - WALL CLADDING 14.00 sq.m. 160.00 8,448.75 8,448.75
b. TUBULAR GRILLS
1" x 1" x 6M, 1.5mm thk 40.00 pcs 400.00 16,000.00 16,000.00
2" x 4" x 6M, 1.5mm thk 12.00 pcs 950.00 11,400.00 11,400.00
Red Oxide 2.00 gal. 360.00 720.00 720.00
Welding Rod 4.00 kgs 110.00 440.00 440.00
Labor - TUBULAR GRILLS 1.00 ls 12,852.00 12,852.00
c. WALL FOR SIGNAGE
CHB #5 Ord. (double wall) 220.00 pcs 14.00 3,080.00 3,080.00
Cement, 40 kg., Portland 18.30 bag 235.00 4,299.33 4,299.33
White Sand 2.01 cu.m. 1,000.00 1,711.90 1,711.90
Gravel, 3/4" 0.36 cu.m. 1,800.00 648.00 648.00
Def. Bar 10mm dia x 6m grade 33 11.00 pcs 130.00 1,430.00 1,430.00
G.I. Wire #18 0.45 kgs 80.00 35.90 35.90
Tesany, 0.23m x 120m, Merbau Miel, b 378 (Wood tiles) 34.00 pcs 540.00 18,360.00 18,360.00
Tile Adhesive 2.00 bags 300.00 600.00 600.00
Labor - WALL SIGNAGE 7.20 sq.m. 160.00 9,191.66 9,191.66

8 SLAB-ON-GRADE CONCRETING (Class A Concrete Mixture - 3000psi)

a. MULTI PURPOSE HALL
b. TOILET
c. ADMIN OFFICE AND STORAGE ROOM
Cement, 40 kg., Portland 107.37 bag 235.00 25,231.95 25,231.95
Gravel, G-1" 11.93 cu.m. 1,800.00 21,474.00 21,474.00
White Sand 5.97 cu.m. 1,000.00 5,070.25 5,070.25
Def. Bar 10mm dia x 6m grade 33 99.00 pcs 130.00 12,870.00 12,870.00
G.I. Wire #18 5.27 kg. 90.00 474.03 474.03
Labor - SLAB ON GRADE 1.00 ls 17,425.41 17,425.41
9 STAIRS / RAMP CONCRETING (Class A Concrete Mixture) 1.78 cu.m.
a. STAIRS AND RAMP
Cement, 40 kg., Portland 16.02 bag 235.00 3,764.70 3,764.70
Gravel, 3/4" 1.78 cu.m. 1,800.00 3,204.00 3,204.00
White Sand 0.89 cu.m. 1,000.00 890.00 890.00
Def. Bar 10mm dia x 6m grade 33 18.00 pcs 130.00 2,340.00 2,340.00
G.I. Wire #18 5.27 kg 90.00 474.03 474.03
Labor - STAIRS AND RAMP 1.00 LS 3,495.92 3,495.92

10 CARPORT / DROP OFF CONCRETING (Class A Concrete Mixture)

CARPORT & DROP OFF
Ready Mix concrete, 3000 psi 12.45 cu.m. 4,600.00 57,270.00 57,270.00
 Def. Bar 10mm dia x 6m grade 33 15.00 pcs 130.00 1,950.00 1,950.00
2" x 6" x 14' Coco Lumber 8.00 pcs 308.00 2,464.00 2,464.00
Labor - CONCRETING (0.15m thk) 83.00 sq.m. 110.00 9,130.00 9,130.00
13 CONCRETE SIDEWALK (Class A Concrete Mixture) 2.00 cu.m.

Material Unit Labor Unit

Item Description Qty Unit Total Material Cost
Cost Cost Total Labor Cost TOTAL AMOUNT
CONCRETE SIDEWALK 20.00 sq.m.
Ready Mix Concrete, 2500psi, G-3/4 2.00 cu.m. 3400 6,800.00 6,800.00
Labor - CONCRETING-SIDEWALK 40.00 lm 90.00 3,600.00 3,600.00
Sub-total 370,800.74 114,073.10 484,873.84
C. MASONRY WORKS
1 EXTERIOR WALLS 32.00 sq.m.
CHB 5" Ord. 400.00 pcs 14.00 5,600.00 5,600.00
Cement, 40 kg., Portland 16.00 bag 235.00 3,760.00 3,760.00
White Sand 1.96 cu.m. 1,000.00 1,662.22 1,662.22
Def. Bar 12mm dia x 6m grade 33 17.78 pcs 190.00 3,377.78 3,377.78
G.I. Wire #16 0.95 kg 80.00 75.95 75.95
Labor - REBAR WORKS 94.58 kg 12.00 1,134.96 1,134.96
Labor - BLOCK LAYING 400.00 pc 12.00 4,800.00 4,800.00
Zocalo (Perimeter of Backfilled Portion)
Wall Footing 2.64 cu.m.
Cement, 40 kg., Portland 23.76 bag 235.00 5,583.60 5,583.60
Gravel, 1" 2.64 cu.m. 1,800.00 4,752.00 4,752.00
White Sand 1.32 cu.m. 1,000.00 1,320.00 1,320.00
Def. Bar 12mm dia x 6m grade 33 15.00 pcs 330.00 4,950.00 4,950.00
G.I. Wire #18 0.80 kg 80.00 63.84 63.84
Labor - WALL FOOTING (Bobmix) 1.00 ls 4,505.83 4,505.83
CHB Laying
CHB 5" Ord. 585.00 pcs 14.00
Cement, 40 kg., Portland 23.40 bag 235.00
White Sand 2.60 cu.m. 1,000.00
Def. Bar 10mm dia x 6m grade 33 27.00 pc 190.00
G.I. Wire #16 1.09 kg 80.00
Labor - REBAR WORKS kg
Labor - BLOCK LAYING 585.00 pc 12.00 7,020.00 7,020.00
2 INTERIOR WALLS 81.16 sq.m.
CHB 4", Ord. 350psi 1,015.00 pcs 12.00 12,180.00 12,180.00
Cement, 40 kg., Portland 41.00 bag 235.00 9,541.00 9,541.00
White Sand 4.96 cu.m. 1,000.00 4,217.89 4,217.89
Def. Bar 10mm dia x 6m grade 33 45.09 pc 130.00 5,861.56 5,861.56
G. I. Wire #18 1.81 kg 80.00 145.01 145.01
Labor - REBAR WORKS 166.59 kg 6.00 999.57 999.57
Labor - BLOCK LAYING 1,015.00 pc 11.00 11,165.00 11,165.00
3 PLASTERING WORKS 122.00 sq.m.
a. Interior Perimeter Walls and CR Walls 3.66
Cement, 40 kg., Portland 38.43 bag 235.00 9,031.05 9,031.05
White Sand 4.39 cu.m. 850.00 3,733.20 3,733.20
Labor - PLASTER FINISH INTERIOR WALLS 122.00 sq.m. 140.00 17,080.00 17,080.00
4 PLASTERING WORKS (Exterior)
b. Exterior Walls 0.84
Cement, 40 kg., Portland 7.54 bag 235.00 1,772.79 1,772.79
White Sand 1.01 cu.m. 850.00 854.96 854.96
Labor - PLASTER FINISH EXTERIOR WALLS 27.94 sq.m. 125.00 3,492.50 3,492.50
Sub-total 78,482.85 50,197.86 128,680.71
D. ROOFING WORKS
1 LIGHT GAUGE STEEL ROOF FRAMING
Angle Bar - 2" x 2" x 5mm x 6.0m (White) 52.00 pcs 850.00 44,200.00 44,200.00
Angle Bar - 1 1/2" x 1 1/2" x 4.0mm x 6.0m (orange) 25.00 pcs 570.00 14,250.00 14,250.00
C-Purlins - 2" x 3" x 1.5mm x 6.0m (White) 27.00 pcs 480.00 12,960.00 12,960.00
Round Bar 10mm dia x 6m grade 33 8.00 pc 130.00 1,040.00 1,040.00
Red Oxide 5.00 pc 380.00 1,900.00 1,900.00
Welding Rod 10.00 kgs 110 1,100.00 1,100.00
Consumbales 1.00 ls 1500 1,500.00 1,500.00
Labor - ROOF FRAMING INSTALLATION ls 26,932.50 26,932.50
2 ROOFING AND ACCESSORIES
a. Main Roof
Rib Type Pre-painted Long span (.40 x 915mm x 3.66m) 190.00 lm 290.00 55,100.00 55,100.00
Ridge Roll, (0.40 x 610mm x 2.44) 5.00 pcs 580.00 2,900.00 2,900.00
Basket strainer, 75mm dia. pc 120.00
Tekscrew - 12mm x 55mm 1,500.00 pc. 2.00 3,000.00 3,000.00
Blind Rivets 1/8 x 3/8 200.00 pcs 1.00 200.00 200.00
Sealant, Silicone 2.00 tube 180.00 360.00 360.00
Fascia Board - Hardi Sanepa 12" x 12", 12mm thk 33.00 pc 450.00 14,850.00 14,850.00
Delivery Charges (All Roofing Matls) 1.00 ls 2,500.00 2,500.00 2,500.00
Labor - ROOFING SHEETS AND ACC'S INSTALLATION 1.00 ls 16,842.00 16,842.00
Sub-total 155,860.00 43,774.50 199,634.50
E. CEILING WORKS
1 CEILING FRAME
Interior
 Material Unit Labor Unit
Item Description Qty Unit Total Material Cost
Cost Cost Total Labor Cost TOTAL AMOUNT
Metal Joist Ceiling Frame 350.00 sq.m.
Furring Channel 19mm x 50mm x 5m, 0.6 thk 238.00 pcs 290.00 69,020.00 69,020.00
Wall angle, 25mm x 25mm x 3m 100.00 pcs 60.00 6,000.00 6,000.00
Carrying Channel (spaced at 1.2m), 0.80mm 65.50 pcs 280.00 18,620.00 18,620.00
Blind Rivets 1/8 x 3/8 1,176.00 pcs 1.00 1,176.00 1,176.00
1" Concrete Nail 3.50 kg 90.00 315.00 315.00
Labor - METAL CEILING FRAME 375.00 sq.m. 90.00 33,750.00 33,750.00
2 CEILING (Ficem Board)
Ground Floor
Hardiflex 1/4" thk 122.00 pc 480.00 58,560.00 58,560.00
1 1/2 angle bar, 3mm 40.00 pcs 440.00 17,600.00 17,600.00
Welding Rod 2.00 kgs 110.00 220.00 220.00
Marine Plywood 1/2" (Cladding) 20.00 pcs 700.00 14,000.00 14,000.00
Black Screw 490.00 pc 2.00 980.00 980.00
Labor - CEILING INSTALLATION 409.00 sq.m. 90.00 36,810.00 36,810.00
Sub-total 186,491.00 70,560.00 257,051.00
F. FLOOR / WALL FINISHES
1 FLOOR FINISHES
1.1 FLOOR TOPPING / PLAIN CEMENT FINISH 195.00 sq.m.
Labor - FLOOR TOPPING / PLAIN CEMENT FINISH (25mm) 195.00 sq.m. 40.00 7,800.00 7,800.00
a. LIVING, DINING, KITCHEN, FOYER
b. ENTRANCE SLAB
c. STAIR LANDING
d. BEDROOMS / HALLWAY
e. T & B GROUND FLOOR
f. T & B SECOND FLOOR
Cement, 40 kg., Portland 35.10 bag 235.00 8,248.50 8,248.50
Labor - FLOOR TILES 4.68 cu.m. 850.00 3,978.00 3,978.00
1.2 GROUNDFLOOR FLOOR TILES 253.00
OFFICE / MULTI PURPOSE AREA 253.00
Ord. Granite Tiles, China - 600mm x 600mm 673.00 pc 160.00 107,680.00 107,680.00
White Sand 1.00 cu.m. 850.00 850.00 850.00
Cement, 40 kg., Portland 9.00 bag 235.00 2,115.00 2,115.00
Tile Adhesive 63.25 bag 300.00 18,975.00 18,975.00
Labor - FLOOR TILES 253.00 sq.m. 140.00 35,420.00 35,420.00
1.4 T & B FLOOR TILES
a. T & B FEMALE
b. T & B MALE
Granite Tiles, China A - 600mm x 600mm 20.00 pcs 160.00 3,200.00 3,200.00
Cement, 40 kg., Portland 1.00 bag 235.00 235.00 235.00
White Sand 0.20 cu.m. 850.00 170.00 170.00
Tile Adhesive 2.00 bag 300.00 600.00 600.00
Labor - WALL TILES 7.07 sq.m. 140.00 989.80 989.80
2 WALL FINISHES
T & B ROOM
Ceramic Tile 600mm x 600mm 82.00 pcs 130.00 10,660.00 10,660.00
Cement, 40 kg., Portland 3.00 bag 235.00 705.00 705.00
White Sand 0.33 cu.m. 850.00 283.33 283.33
Tile Adhesive 20.00 bag 300.00 6,000.00 6,000.00
Labor - FLOOR TILES 14.76 sq.m. 140.00 2,066.40 2,066.40
Sub-total 163,699.83 46,276.20 209,976.03
G. DOORS & WINDOWS
1 DOORS
1.1 OFFICE DOOR
Swing type, Panel door 1.00 set 7,500.00 7,500.00 7,500.00
Steel Jamb 2" x 4", 0.90 x 2.10 1.00 set 1,500.00 1,500.00 1,500.00
Cylindrical lockset, painted finish 1.00 set 850.00 850.00 850.00
Labor - INSTALLATION OF DOOR JAMBS 1.00 set 250.00 250.00 250.00
Labor - DOORS AND LOCKSETS 1.00 set 150.00 150.00 150.00
1.2 STORAGE DOOR / ELECTRICAL ROOM
Swing type, Panel door 1.00 set 7,500.00 7,500.00 7,500.00
Steel Jamb 2" x 4", 0.70 x 2.10 1.00 set 1,450.00 1,450.00 1,450.00
Cylindrical lockset, painted finish 1.00 set 850.00 850.00 850.00
Loosepin hinges 2.00 set 80.00 160.00 160.00
Labor - INSTALLATION OF DOOR JAMBS 1.00 set 250.00 250.00 250.00
Labor - DOORS AND LOCKSETS 1.00 set 350.00 350.00 350.00
1.3 TOILET
1. Female / PWD
Swing type, Panel door 1.00 set 7,500.00 7,500.00 7,500.00
Steel Jamb 2" x 4", 1.0 x 2.10 1.00 set 2,500.00 2,500.00 2,500.00
Cylindrical lockset, painted finish 1.00 set 800.00 800.00 800.00
Labor - INSTALLATION OF DOOR JAMBS 1.00 set 250.00 250.00 250.00
Labor - DOORS AND LOCKSETS 1.00 set 350.00 350.00 350.00
Material Unit Labor Unit
Item Description Qty Unit Total Material Cost
Cost Cost Total Labor Cost TOTAL AMOUNT
2. Male
Swing type, Panel door 1.00 set 7,500.00 7,500.00 7,500.00
Cylindrical lockset, painted finish 1.00 set 800.00 800.00 800.00
Labor - INSTALLATION OF DOOR JAMBS 1.00 set 250.00 250.00 250.00
Labor - DOORS AND LOCKSETS 1.00 set 350.00 350.00 350.00
2 WINDOWS
0.75m x 1.20m Powder Coated (White) Aluminum 1.00 set 4,500.00 4,500.00 4,500.00
Casement window, 3mm thick clear glass
0.40m x 0.60m Powder Coated (White) Aluminum 2.00 set 1,720.00 3,440.00 3,440.00
Casement window, 3mm thick clear glass
Sub-total 46,850.00 2,200.00 49,050.00
I. ELECTRICAL WORKS
1 PVC ROUGHING-IN
PVC Pipe Orange 20mm dia 15.00 pcs 120.00 1,800.00 1,800.00
Flexible conduit 20 mm dia 250.00 pcs 10.00 2,500.00 2,500.00
PVC Elbow, Orange, 3/4" dia 15.00 pcs 15.00 225.00 225.00
Utility Box, 2" x 4" 25.00 pcs 20.00 500.00 500.00
Junction Box with Cover, 4" x 4" 15.00 pcs 74.00 1,110.00 1,110.00
G.I. Wire #18 10.00 kg 74.00 740.00 740.00
Labor - ELECTRICAL ROUGHING-INS 1.00 ls 2,750.00 2,750.00
2 WIRES & CABLES
TW Wire 2.0 sq.m. (solid) 300.00 mtrs 26.00 7,800.00 7,800.00
TW Wire 3.5 sq.m. (solid) 250.00 mtrs 32.00 8,000.00 8,000.00
TW Wire 8.0 sq.m. (solid) 100.00 mtrs 36.00 3,600.00 3,600.00
Electrical Tape 5.00 roll 35.00 175.00 175.00
Labor - ELECTRICAL WIRES & CABLES 1.00 ls 7,830.00 7,830.00
3 ELECTRICAL DEVICES (Firefly)
Duplex C.O. with Plate & Cover 14.00 pcs 150.00 2,100.00 2,100.00
ACU C.O. with Plate and Cover 1.00 pc 300.00 300.00 300.00
One Pole, One Gang Switch w/ Plate & Cover 1.00 set 120.00 120.00 120.00
One Pole, Two Gang Switch w/ Plate & Cover 14.00 set 135.00 1,890.00 1,890.00
One Pole, Three Gang Switch w/ Plate & Cover 2.00 set 160.00 320.00 320.00
10 Holes with 2 spare Panel Board 1.00 set 7,500.00 7,500.00 7,500.00
Labor - ELECTRICAL DEVICES 32.00 ls 150.00 4,800.00 4,800.00
Labor - ELECTRICAL PANEL BOARD 1.00 ls 2,000.00 2,000.00 2,000.00
4 LIGHTING FIXTURES (Firefly)
Wall Lamp (Indoor) 10.00 set 2,000.00 150.00 20,000.00 1,500.00 21,500.00
Wall Lamp (Outdoor) 4.00 set 2,000.00 150.00 8,000.00 600.00 8,600.00
Ver. Downlight, 6" Lamp holder, black 12.00 set 135.00 80.00 1,620.00 960.00 2,580.00
LED BULB, 9W (for Downlight) 12.00 pcs 260.00 20.00 3,120.00 240.00 3,360.00
LED BULB, 18W (for Wall Lamp) 14.00 pc 520.00 20.00 7,280.00 280.00 7,560.00
Spotlight 6.00 set 2,000.00 150.00 12,000.00 900.00 12,900.00
LED BULB, 18W (for Spotlight) 6.00 set 600.00 20.00 3,600.00 120.00 3,720.00
Sub-total 94,300.00 21,980.00 116,280.00
J. PLUMBING WORKS
1 WATER LINE SYSTEM
PVC Lucky Blue 20mm dia x 3.00m 12.00 pc 80.00 960.00 960.00
PVC Lucky Blue 12mm dia x 3.00m 8.00 pc 70.00 560.00 560.00
PVC Elbow Lucky Blue, 20mm dia x 90 deg. 3.00 pc 15.00 45.00 45.00
PVC Elbow Lucky Blue, 12mm dia x 90 deg. 16.00 pc 15.00 240.00 240.00
PVC Tee Lucky Blue, 20mm dia x 12mm dia 12.00 pc 20.00 240.00 240.00
PVC Tee Lucky Blue,20mm dia 3.00 pc 20.00 60.00 60.00
PVC Tee Lucky Blue, 12mm dia 7.00 pc 18.00 126.00 126.00
PVC Coupling Lucky Blue, 20mm dia x 12mm dia 2.00 pc 10.00 20.00 20.00
Gate Valve, Bronze, 20mm dia 1.00 pc 400.00 400.00 400.00
Check Valve, Bronze, 20mm dia 1.00 pc 250.00 250.00 250.00
PVC Solvent Cement 400cc/can 4.00 can 160.00 640.00 640.00
Teflon Tape 5.00 roll 15.00 75.00 75.00
Labor - PVC BLUE PIPES 20.00 pc 160.00 3,200.00 3,200.00
Labor - WATERLINE DEVICES 2.00 pc 45.00 90.00 90.00
2 STORM DRAINAGE AND SEWER SYSTEM
PVC Lucky Star Gray Pipe, S-600, 2" x 3.0m 9.00 pc 230.00 2,070.00 2,070.00
PVC Lucky Star Gray Pipe, S-600, 4" x 3.0m 9.00 pc 580.00 5,220.00 5,220.00
PVC Elbow, Lucky Star Gray, S-600, 2" x 90 deg 6.00 pc 45.00 270.00 270.00
PVC Elbow, Lucky Star Gray, S-600, 4" x 90 deg 4.00 pc 70.00 280.00 280.00
PVC Elbow, Lucky Star Gray, S-600, 6" dia x 90 deg 4.00 pc 160.00 640.00 640.00
PVC Tee, Lucky Star Gray, S-600, 2" dia 4.00 pc 40.00 160.00 160.00
PVC Tee, Lucky Star Gray, S-600, 4" dia 7.00 pc 60.00 420.00 420.00
PVC Tee, Lucky Star Gray, S-600, 4" x 2" dia 4.00 pc 80.00 320.00 320.00
PVC Wye, Lucky Star Gray, S-600, 4" x 2" dia 4.00 pc 80.00 320.00 320.00
PVC Clean Out, Lucky Star Gray, S-600, 6" dia with Plug 2.00 pc 120.00 240.00 240.00

Material Unit Labor Unit

Item Description Qty Unit Total Material Cost
Cost Cost Total Labor Cost TOTAL AMOUNT
PVC Clean Out, Lucky Star Gray, S-600, 4" dia with Plug 2.00 pc 90.00 180.00 180.00
PVC P-Trap w/ Plug, Lucky Star Gray, S-600, 2" dia 2.00 pc 30.00 60.00 60.00

Floor Drain, (Stainless Steel), 4" x 4" c/w Fastening Screw (Stainless Steel) 2.00 pc 120.00 240.00 240.00
PVC Solvent Cement 400cc/can 3.00 can 140.00 420.00 420.00
Labor - PVC ORANGE PIPES 18.00 pc 150.00 2,700.00 2,700.00
Labor - SANITARY DEVICES 53.00 pc 50.00 2,650.00 2,650.00

3 PLUMBING FIXTURES AND ACCESSORIES (MASTER'S & COMMON)

Water Closet Set with Lavatory 2.00 set 6,500.00 13,000.00 13,000.00
Service Area faucet 2.00 pc 350.00 700.00 700.00
Labor -- PLUMBING FIXTURES & ACCESSORIES 2.00 ls 400.00 800.00 800.00
4 SEPTIC TANK
SEPTIC TANK (1000L) 1.00 set 15,000.00 15,000.00 15,000.00
Labor - SEPTIC TANK INSTALLATION 1.00 set 1,200.00 1,200.00 1,200.00
5 CATCH BASIN / JUNCTION BOX 3.00
CONCRETING WORKS
Cement, 40 kg., Portland 2.00 bag 235.00 470.00 470.00
White Sand 0.10 cu.m. 850.00 85.00 85.00
Gravel, G-1 0.20 cu.m. 1,250.00 250.00 250.00
Labor - AREA DRAIN / CATCH BASIN 3.00 unit 300.00 900.00 900.00
Labor - MASONRY WORKS 4" CHB 30.00 pc 11.00 330.00 330.00
Labor - PLASTER FINISH INTERIOR WALLS 3.00 set 120.00 360.00 360.00
CHB 4", 350 psi 30.00 pc 14.00 420.00 420.00
Cement, 40 kg., Portland 4.00 bag 235.00 940.00 940.00
White Sand 0.44 cu.m. 850.00 377.78 377.78
Sub-total 45,698.78 12,230.00 57,928.78
K. PAINTING WORKS

1 INTERIOR MASONRY PAINT FINISH (1 PRIMER + 2 TOP COAT)

Paint Putty 30.00 kgs 50.00 1,500.00 1,500.00
Labor - DURA PLAS CEMENT PAINT PUTTY 216.00 sq.m. 80.00 17,280.00 17,280.00
a. GRND FLR INTERIOR PERIMETER WALL
b. 2ND FLR INTERIOR PERIMETER WALL
c. T & B GRND FLOR WALL
d. T & B GRND FLOOR WALL
PAINTING WORKS, INTERIOR MASONRY / PARTITION, 1 PRIMER + 2
TOP COAT ONLY 216.00 sq.m. 160.00 34,560.00 34,560.00
Flat Latex 2.16 tins 2,300.00 4,968.00 4,968.00
Semi Gloss Latex 4.32 tins 2,600.00 9,504.00 9,504.00
Consumbales 1.00 ls 500.00 500.00 500.00

2 EXTERIOR / INTERIOR CEILING LATEX PAINT FINISH (FLAT)

PAINTING WORKS, EXTERIOR / INTERIOR CEILING (FLAT LATEX
DOUBLE COAT) 409.00 sq.m. 160.00 65,440.00 65,440.00

HARDIFLEX BOARD CEILING

Enamel Brown 1.00 tins 2,600.00 2,600.00 2,600.00
Flat Latex 7.00 tin 2,300.00 16,100.00 16,100.00
3 STEEL ENAMEL
PAINTING WORKS, STEEL ENAMEL 40.00 sq.m. 90.00 3,600.00 3,600.00
WINDOWS & STEEL RINGS
Red Oxide 1.00 gal 340.00 340.00 340.00
Enamel Black 2.00 gal 650.00 1,300.00 1,300.00
Consumbales 1.00 ls 200.00 200.00 200.00
5 LATEX PAINT FINISH, SEMI GLOSS

PAINTING WORKS, ENAMEL PAINT FINISH (1 coat flat, 2 coats QDE) 16.00 sq.m. 120.00 1,920.00 1,920.00

a. INTERIOR DOORS & JAMBS

b. EXTERIOR DOOR & JAMBS
Flat Enamel 1.00 gal 550.00 550.00 550.00
QDE 1.00 gal 620.00 620.00 620.00
Consumbales 1.00 ls 200.00 200.00 200.00
6 EXTERIOR WALLS
PAINTING WORKS, EXTERIOR MASONRY 1 PRIMER + 2 TOPCOAT-SEMI-
GLOSS 28.00 sq.m. 120.00 3,360.00 3,360.00
Flat Latex 1.00 gal 525.00 525.00 525.00
Elastomeric Paint 2.00 gal 650.00 1,300.00 1,300.00
ROOF PAINTING
QDE Brown 4.00 gal 650.00 2,600.00 2,600.00
Labor - ROOF PAINTING 200.00 sq.m. 60.00 12,000.00 12,000.00
Choco Brown (Enamel) 2.50 tins 2,600.00 6,500.00 6,500.00
Sub-total 49,307.00 138,160.00 187,467.00
Material Unit Labor Unit
Item Description Qty Unit Total Material Cost
Cost Cost Total Labor Cost TOTAL AMOUNT
M. MOBILIZATION AND DEMOBILIZATION
Mobilization 1.00 ls 20,000.00 20,000.00
Demobilization 1.00 ls 20,000.00 20,000.00
Sub-total - 40,000.00 40,000.00
TOTAL DIRECT COST (DC) 1,204,713.70 574,703.02 1,823,666.72
Temporary Facilities 75,000.00
Bonds 8,000.00
12% VAT 228,800.01
Total Project Cost 2,135,466.73

Submitted by:

Allan L. Silvano
Project Manager