War 8

PROJECT: AJOYA PAMPANGA
LOCATION: BRGY. EDEN, MEXICO, PAMPANGA

DEVELOPER: ABOITIZ LAND
CONTRACTOR: SAN LEANDRO CONSTRUCTION AND SUPPLY
SUBJECT: SUMMARY OF ACCOMPLISHMENT
DATE: OCTOBER 27, 2022 - NOVEMBER 2, 2022
ACCOMPLISHMENT
ITEM NO. UNIT CODE BLK LOT COST
POC COST
1 AJP015007 15 7 870,055.18 35.44% 308,374.55
2 AJP021012 21 12 660,496.69 8.37% 55,284.86
3 AJP023013 23 13 785,068.03 25.11% 197,131.27
4 AJP024006 24 6 700,783.02 18.85% 132,076.01
5 AJP027008 27 8 670,364.80 37.80% 253,384.98
6 AJP022015 22 15 673,348.18 7.97% 53,675.09
7 AJP023007 23 7 776,377.54 7.79% 60,490.45
8 AJP026001 26 1 604,803.05 12.73% 76,962.54
9 AJP027009 27 9 600,231.28 31.68% 190,178.67
10 AJP028027 28 27 658,472.23 11.44% 75,326.71
TOTAL 7,000,000.00 20.04% 1,402,885.13
Prepared By : Marquez, Christopher Glenn D Noted By : Engr. Keem Faiza Canlas

Site Engineer CMT-CMO
UNIT CODE: AJP015007
BLOCK: 15
LOT: 7
MODEL: SINGLE DETTACHED
SUBJECT: ACCOMPLISHMENT REPORT
ACCOMPLISHMENT
ITEM NO. DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT %WT POC PREVIOUS THIS WEEK TO DATE
POC AMOUNT POC AMOUNT POC AMOUNT
I. PRELIMINARIES
1.0 Site Visit / Mobilization lot 1.00 1500.00 1500.00 0.21% 0.09% 44% 653.25 0 44% 653.25
2.0 Equipment for Major Works lot 1.00 1500.00 1500.00 0.21% 0.09% 44% 653.25 0 44% 653.25
3.0 Site Safety, Signages & Security lot 1.00 1000.00 1000.00 0.14% 0.06% 44% 435.5 0 44% 435.5
4.0 Permits and licenses lot 1.00 0.00 0.00% 0.00% 0% 0 0 0% 0
5.0 Advance Payment Bond lot 1.00 1500.00 1500.00 0.21% 0.11% 50% 750 0 50% 750
6.0 Performance Bond lot 1.00 1500.00 1500.00 0.21% 0.11% 50% 750 0 50% 750
7.0 Guarantee / Retention Bond lot 1.00 1500.00 1500.00 0.21% 0.11% 50% 750 0 50% 750
8.0 Temporary Facilities, Offices, Storage
8.1 Contractor's Office & Barracks with portalets & shower area lot 1.00 5000.00 5000.00 0.71% 0.71% 100% 5000 0 100% 5000
8.2 Materials Storage for OSM lot 1.00 5000.00 5000.00 0.71% 0.71% 100% 5000 0 100% 5000
Water Supply for Construction (from tapping point to offices
9.0 incl. application fee) lot 1.00 2000.00 2000.00 0.28% 0.12% 44% 871 0 44% 871
Lighting and Power for Construction (from tapping point to
10.0 offices incl. application fee) lot 1.00 3000.00 3000.00 0.42% 0.19% 44% 1306.5 0 44% 1306.5
Communication and Office Equipment including internet

connection, stationaries, telephone lines, fax machine and
11.0 other neccesary office equipments
11.1 Contractor's Office lot 1.00 5000.00 5000.00 0.71% 0.22% 31% 1562.5 0 31% 1562.5
Site Management / Supervision & Project Coordination (to

indicate no. of personel and) Table of Organization to be
12.0 provided) lot 1.00 9858.06 9858.06 1.40% 0.61% 44% 4293.1838686734 0 44% 4293.1838686734
13.0 Materials Testing and Inspection, et.al lot 1.00 1500.00 1500.00 0.21% 0.09% 44% 653.25 0 44% 653.25
Shop Drawings, As-Built Drawings, Project Reports and
14.0 Operations & Maintenance Manual lot 1.00 750.00 750.00 0.11% 0.00% 0% 0 0 0% 0
15.0 Regular Site Cleaning / Removal of Rubbish lot 1.00 1000.00 1000.00 0.14% 0.06% 44% 435.5 0 44% 435.5
16.0 Demobilization lot 1.00 1000.00 1000.00 0.14% 0.00% 0% 0 0 0% 0
17.0 Contractor's Tax lot 1.00 1000.00 1000.00 0.14% 0.00% 0% 0 0 0% 0
SUBTOTAL I. 43608.06 6.17% 3.27% 23113.93 0.00 23113.93
II. SITE CONSTRUCTION
1.0 Excavation and Fill
1.1 Excavation at Septic Tank cu.m. 0.77 700.00 539.00 0.08% 0.08% 100% 539 0 100% 539
1.2 Backfill & Compaction cu.m. 0.51 700.00 357.00 0.05% 0.04% 70% 249.9 0 70% 249.9
1.3 Hauling and Disposal cu.m. 5.95 500.00 2975.00 0.42% 0.21% 50% 1487.5 0 50% 1487.5
2.0 SUNDRIES
2.1 Clearing and grubbing cu.m. 77.38 20.00 1547.50 0.22% 0.22% 100% 1547.5 0 100% 1547.5
2.2 Disposal of excess soil and correction of elevation lot 1.00 13500.00 13500.00 1.91% 0.00% 0% 0 0 0% 0
2.3 Gravel bedding for CR SOG and Porch cu.m. 1.18 1720.00 2033.04 0.29% 0.12% 40% 813.216 0 40% 813.216
SUBTOTAL II. 20951.54 2.97% 0.66% 4637.12 0.00 4637.12
III. CONCRETE
1.0 CONCRETE FORMING AND ACCESSORIES
1.1 Stairs sq.m. 10.85 460.00 4991.00 0.71% 0.71% 100% 4991 0 100% 4991
1.2 Cantiliver Slab sq.m. 2.80 460.00 1288.00 0.18% 0.18% 100% 1288 0 100% 1288
1.3 PORCH sq.m. 5.82 460.00 2677.20 0.38% 0.08% 20% 535.44 0 20% 535.44
2.0 CONCRETE REINFORCING
2.1 Porch - 10mmØ (Grade 40) kg 27.90 15.00 418.50 0.06% 0.00% 0% 0 0 0% 0
2.2 Cantilever - 10mmØ (Grade 40) kg 36.03 15.00 540.45 0.08% 0.08% 100% 540.45 0 100% 540.45
3.0 CAST-IN-PLACE CONCRETE
3.1 3000 psi Stairs cu.m. 0.30 2300.00 690.00 0.10% 0.10% 100% 690 0 100% 690
3.2 3000 psi PORCH cu.m. 0.52 1900.00 995.22 0.14% 0.00% 0% 0 0 0% 0
3.3 Cantiliver Slab cu.m. 0.28 1750.00 490.00 0.07% 0.07% 100% 490 0 100% 490
3.4 Lean Concrete (Septic Tank) cu.m. 0.12 1900.00 228.00 0.03% 0.00% 0% 0 0 0% 0
4.0 CONCRETE TOPPING
4.1 40mm thick topping ready to receive tiles; to GF sq.m. 33.70 350.00 11795.00 1.67% 0.00% 0% 0 0 0% 0
4.2 Plain cement finish to 2F volada sq.m. 1.50 200.00 300.00 0.04% 0.00% 0% 0 0 0% 0
4.3 Plain cement finish to porch sq.m. 5.82 350.00 2037.00 0.29% 0.00% 0% 0 0 0% 0
4.4 40mm thick topping ready to receive tiles; to T&B sq.m. 7.85 350.00 2747.50 0.39% 0.00% 0% 0 0 0% 0
4.5 40mm thick topping ready to receive vinyl tiles; to 2F sq.m. 36.80 350.00 12880.00 1.82% 0.00% 0% 0 0 0% 0
5.0 CAST IN PLACE
5.1 Concrete ledge cu.m. 0.56 2000.00 1118.04 0.16% 0.16% 100% 1118.04 0 100% 1118.04
6.0 SUNDRIES
6.1 Concrete Cover to Septic tank lot 1.00 5000.00 5000.00 0.71% 0.00% 0% 0 0 0% 0
6.2 Correction on the elevation of 2nd flr. CR lot 1.00 2000.00 2000.00 0.28% 0.00% 0% 0 0 0% 0
6.3 Reinforcing Steel (Stairs) - 10mmØ (Grade 40) kg 54.23 15.00 813.45 0.12% 0.12% 100% 813.45 0 100% 813.45
6.5 Reinforcing Steel (SOG-CR) - 10mmØ (Grade 40) kg 70.00 15.00 1050.00 0.15% 0.15% 100% 1050 0 100% 1050
6.6 Concrete (SOG) - 3000 psi Slab on Grade cu.m. 0.50 4500.00 2250.00 0.32% 0.32% 100% 2250 0 100% 2250
SUBTOTAL III. 55529.31 7.86% 2.12% 14986.33 0.00 14986.33
IV. MASONRY
1.0 Load-Bearing Wall
1.1 100mm 3C STRETCHER BLOCK, 700psi pcs 215.00 10.00 2150.00 0.30% 0.30% 100% 2150 0 100% 2150
1.2 Grout, 1500 psi cu.m. 1.40 1750.00 2450.00 0.35% 0.35% 100% 2450 0 100% 2450
1.3 Rebars 10mmØ x 6m kg 65.60 10.00 656.00 0.09% 0.09% 100% 656 0 100% 656
2.0 Plastering
2.1 8mm - 12mm thk smart render plastering (Masonry Wall) sq.m. 97.17 250.00 24292.50 3.44% 3.27% 95% 23077.875 0 95% 23077.875
3.0 CHB for Stair
3.1 4" CHB sq.m. 1.57 482.00 754.33 0.11% 0.00% 0% 0 0 0% 0
4.0 SUNDRIES
Rectification of CHB wall, CR wall, windows opening and doors
4.1 opening lot 1.00 19163.63 19163.63 2.71% 2.58% 95% 18205.4485 0 95% 18205.4485
4.2 Rectification of existing wall plastering sqm 85.88 250.00 21470.00 3.04% 2.89% 95% 20396.5 0 95% 20396.5
SUBTOTAL IV. 70936.46 10.04% 9.48% 66935.82 0.00 66935.82
V. METALS
METAL FABRICATIONS
Ventanilla Screens (19mm x 3mm THK W.I. flat bars o 25mm x

25mm x 1.5mm fixed/casement W.I. tubular frame Ventanillas
1.0 in automotive paint)
1.1 500mm x 2300mm; to porch set 4.00 2550.00 10200.00 1.44% 0.00% 0% 0 0 0% 0
1.2 500mm x 1200mm; to volada set 7.00 1402.17 9815.22 1.39% 0.00% 0% 0 0 0% 0
2.0 METAL RAILINGS
2.1 Stair Railing
2.2 25mm x 3mm thk flat bar for top, bottom & sides frames l.m. 9.12 260.00 2371.20 0.34% 0.00% 0% 0 0 0% 0
2.3 10mm x 10mm x 2mm vertical square bar l.m. 18.20 340.00 6188.00 0.88% 0.00% 0% 0 0 0% 0
3.0 PORCH CANOPY
3.1 100x100x2.5mm kg 66.33 50.00 3316.50 0.47% 0.00% 0% 0 0 0% 0
3.2 250x300x12mm kg 14.13 50.00 706.50 0.10% 0.00% 0% 0 0 0% 0
3.3 LC90x45x15x2.0mm kg 97.47 50.00 4873.50 0.69% 0.00% 0% 0 0 0% 0
3.4 A325 4-12mm Anchor bolt L=200mm set 8.00 50.00 400.00 0.06% 0.00% 0% 0 0 0% 0
4.0 Wire mesh for STAIR
4.1 Wire mesh 2"2" m2 0.68 690.00 465.75 0.07% 0.00% 0% 0 0 0% 0
5.0 SUNDRIES
5.1 Rectification of roof framing and connections lot 1.00 27500.00 27500.00 3.89% 3.89% 100% 27500 0 100% 27500
SUBTOTAL V. 65836.67 9.32% 3.89% 27500.00 0.00 27500.00
VI. WOOD AND PLASTICS
1.0 BASIC WOOD AND PLASTIC MATERIALS AND METHODS
1.1 Wooden Stair Tread (Stair Finish) brd.ft. 55.22 128.00 7067.68 1.00% 0.00% 0% 0 0 0% 0
1.2 Wooden Stair Stringer (Stair Finish) brd.ft. 29.53 128.00 3779.52 0.54% 0.00% 0% 0 0 0% 0
SUBTOTAL VI. 10847.20 1.54% 0.00% 0.00 0.00 0.00
VII. THERMAL AND MOISTURE PROTECTION
1.0 Flexible cementitious waterproofing
1.1 to volada m2 1.08 680.00 734.40 0.10% 0.00% 0% 0 0 0% 0
2.0 3.5kg Torch applied waterproofing membrane
2.1 to toilet and bath at 2F m2 4.79 1000.00 4790.00 0.68% 0.00% 0% 0 0 0% 0
2.2 to toilet and bath at Master's T&B m2 4.78 1000.00 4780.00 0.68% 0.00% 0% 0 0 0% 0
3.0 Thermal Protection
3.1 Single-bubble insulation m2 50.00 25.00 1250.00 0.18% 0.18% 100% 1250 0 100% 1250
4.0 Sheet Metal Roofing
4.1 to building roof (Ga 26 pre-painted rib-type) m2 67.55 120.00 8106.00 1.15% 1.15% 100% 8106 0 100% 8106
4.2 to canopy roof (Ga 26 pre-painted rib-type) m2 8.73 120.00 1047.60 0.15% 0.00% 0% 0 0 0% 0
5.0 Sheet Metal Flashing and Trim
5.1 pre-formed pre-painted GI gutter lm 9.33 80.00 746.00 0.11% 0.11% 100% 746 0 100% 746
5.2 pre-formed pre-painted GI flashing lm 14.50 80.00 1160.00 0.16% 0.15% 90% 1044 0 90% 1044
6.0 Roof Accessories
Supply and Installation of 12mm thk fiber cement fascia board

300mm width including accessories and all materials
6.1 necessary to complete the works lm 33.15 325.00 10773.75 1.53% 1.53% 100% 10773.75 0 100% 10773.75
SUBTOTAL VII. 33387.75 4.73% 3.10% 21919.75 0.00 21919.75
VIII. OPENINGS
1.0 METAL DOORS AND FRAMES
Gauge 16 metal door with epoxy primer/rustproofing in

sprayed automotive paint finish (m/s) with 50mm x 100mm
thk gauge 14 steel metal door jamb - 900mm x 2100mm; to
1.1 Main Door set 1.00 1200.00 1200.00 0.17% 0.04% 25% 300 0 25% 300

1.2 Service Door set 1.00 1200.00 1200.00 0.17% 0.04% 25% 300 0 25% 300
2.0 WOOD AND PLASTIC DOORS
Pre-finished wood flush door HDF designer series with 50mm
x 100mm thk solid wood door jamb in stain and flat paint
2.1 finish (m/s) - 800mm x 2100mm; to Bedrooms set 5.00 1200.00 6000.00 0.85% 0.00% 0% 0 0 0% 0

2.2 finish (m/s) - 600mm x 2100mm; to storage set 1.00 1200.00 1200.00 0.17% 0.00% 0% 0 0 0% 0
PVC Door with louvers on pvc jamb - 700mm x 2100mm; to
2.3 T&B set 3.00 250.00 750.00 0.11% 0.00% 0% 0 0 0% 0
3.0 LOCKSET
3.1 for wood door set 6.00 50.00 300.00 0.04% 0.00% 0% 0 0 0% 0
3.2 for PVC door set 3.00 50.00 150.00 0.02% 0.00% 0% 0 0 0% 0
3.3 for metal door set 2.00 75.00 150.00 0.02% 0.00% 0% 0 0 0% 0
4.0 HINGE
4.1 for wood door set 18.00 120.00 2160.00 0.31% 0.23% 75% 1620 0 75% 1620
4.2 for PVC door set 9.00 150.00 1350.00 0.19% 0.14% 75% 1012.5 0 75% 1012.5
4.3 for metal door set 8.00 120.00 960.00 0.14% 0.10% 75% 720 0 75% 720
SUBTOTAL VIII. 15420.00 2.18% 0.56% 3952.50 0.00 3952.50
IX. FINISHES
1.0 CEILING
(C4) 9mm thk standard core gypsum board in flat latex paint
1.1 finish (m/s) on standard metal framing system
1.1.1 to bedrooms and hallway m2 31.20 575.00 17940.00 2.54% 0.00% 0% 0 0 0% 0
1.1.2 to stairs m2 4.70 575.00 2702.50 0.38% 0.00% 0% 0 0 0% 0
(C13) 4.5mm thk ficem board with 4mm gap @ terminations,

in flat paint finish on standard metal framing system to ceiling
1.2 eaves m2 14.80 575.00 8510.00 1.21% 0.60% 50% 4255 0 50% 4255
(C13a) 4.5mm thk perforated fiber cement with 4mm gap @

terminations in flat paint finish on standard metal framing
1.3 system m2 0.90 750.00 675.00 0.10% 0.00% 0% 0 0 0% 0
1.4 4.5 mm fiber cement board for Stair m2 2.70 579.00 1563.30 0.22% 0.00% 0% 0 0 0% 0
(C14) 4.5mm thk ficem board in flat paint paint finish (m/s) on
1.5 standard metal framing system to T&B at 2F m2 2.79 579.00 1615.41 0.23% 0.00% 0% 0 0 0% 0
1.6 standard metal framing system to Master's T&B m2 2.66 579.00 1540.14 0.22% 0.00% 0% 0 0 0% 0
2.0 TILE
2.1 (F7) 300mm x 300mm x 12mm thk non-slip ceramic tiles

2.1.1 to T&B at GF m2 2.40 470.00 1128.00 0.16% 0.00% 0% 0 0 0% 0
2.1.2 to T&B at 2F m2 2.79 470.00 1311.30 0.19% 0.00% 0% 0 0 0% 0
2.1.3 to Master's T&B m2 2.66 470.00 1250.20 0.18% 0.00% 0% 0 0 0% 0
(W16) 300mm x 300mm ceramic tiles; 4 tile layers for shower
2.2 area and 1 tile layer for water closet area
2.2.1 to T&B at GF m2 3.36 470.00 1579.20 0.22% 0.00% 0% 0 0 0% 0
2.2.2 to T&B at 2F m2 4.50 470.00 2115.00 0.30% 0.00% 0% 0 0 0% 0
2.2.3 to Master's T&B m2 4.38 470.00 2058.60 0.29% 0.00% 0% 0 0 0% 0
400mm x 400mm ceramic floor tiles to living, dining, kitchen
2.3 and hallway m2 33.70 450.00 15165.00 2.15% 0.00% 0% 0 0 0% 0
2.4 Vinyl tiles 300mmx300mmx1.3mmthk; to Bedroom to GF m2 4.70 200.00 940.00 0.13% 0.00% 0% 0 0 0% 0
Vinyl tiles 300mmx300mmx1.3mmthk; to Bedroom to 2F m2 32.10 200.00 6420.00 0.91% 0.00% 0% 0 0 0% 0
3.0 WALL FINISHES 0% 0%
(P15) Supply and installation of 100mm thk drywall partition:
10mm thk fiber cement board on standard metal framing of
3.1 drywalls
3.1.1 to GF wall m2 18.99 650.00 12343.50 1.75% 0.00% 0% 0 0 0% 0
3.1.2 to 2F wall m2 23.85 650.00 15504.45 2.20% 0.00% 0% 0 0 0% 0
4.0 Paints and Coatings
4.1 Elastomeric Paint (to exterior walls)
4.1.1 to GF m2 55.39 290.00 16063.10 2.27% 1.02% 45% 7228.395 0 45% 7228.395
4.1.2 to 2F m2 82.34 290.00 23879.33 3.38% 1.52% 45% 10745.69625 0 45% 10745.69625
4.1.3 to volada wall m2 2.65 290.00 768.50 0.11% 0.05% 45% 345.825 0 45% 345.825
4.1.4 to volada ledge/canopy m2 9.00 290.00 2610.00 0.37% 0.17% 45% 1174.5 0 45% 1174.5
4.1.5 to window ledge/canopy m2 3.00 290.00 870.00 0.12% 0.06% 45% 391.5 0 45% 391.5
4.2 Semi-Gloss Paint (Rain or Shine) to interior walls
4.2.1 to GF m2 70.22 265.00 18606.98 2.63% 1.13% 43% 8000.99925 0 43% 8000.99925
4.2.2 to 2F m2 65.01 265.00 17228.45 2.44% 1.05% 43% 7408.23135 0 43% 7408.23135
4.2.3 to T&B interior walls m2 31.53 265.00 8356.11 1.18% 0.39% 33% 2757.517125 0 33% 2757.517125
4.2.4 to drywall m2 96.51 265.00 25575.15 3.62% 0.00% 0% 0 0 0% 0
4.2.5 to bedroom doors m2 18.90 265.00 5008.50 0.71% 0.00% 0% 0 0 0% 0
4.3 Flat paint finish-CEILING
4.3.1 to living, dining, and kitchen m2 39.00 265.00 10335.00 1.46% 0.00% 0% 0 0 0% 0
4.3.2 to T&B at GF m2 2.40 265.00 636.00 0.09% 0.00% 0% 0 0 0% 0
4.3.3 to T&B at 2F m2 2.79 265.00 739.35 0.10% 0.00% 0% 0 0 0% 0
4.3.4 to master's T&B m2 2.66 265.00 704.90 0.10% 0.00% 0% 0 0 0% 0
4.3.5 to stairs soffit m2 3.36 265.00 890.40 0.13% 0.00% 0% 0 0 0% 0
4.3.6 to stairs m2 2.32 265.00 614.80 0.09% 0.00% 0% 0 0 0% 0
4.3.7 to roof eaves m2 14.81 265.00 3924.65 0.56% 0.00% 0% 0 0 0% 0
Flat latex paint finish to bedrooms, hallway and stairwell to
4.4 bedrooms, hallway and stairwell m2 31.20 265.00 8268.00 1.17% 0.00% 0% 0 0 0% 0
4.5 Automotive paint finish 0% 0%
4.5.1 500mm x 2300mm Ventanilla Screens; to porch m2 3.20 265.00 848.00 0.12% 0.00% 0% 0 0 0% 0
4.5.2 500mm x 1200mm Ventanilla Screens; to volada m2 2.80 265.00 742.00 0.11% 0.00% 0% 0 0 0% 0
4.6 QDE finish
4.6.1 25mm x 3mm thk flat bar for top, bottom & sides frames lm 9.12 225.00 2052.00 0.29% 0.00% 0% 0 0 0% 0
4.6.2 10mm x 10mm x 2mm vertical square bar lm 18.20 225.00 4095.00 0.58% 0.00% 0% 0 0 0% 0
5.0 SUNDRIES
5.1 450mm x 500mm hardiflex in painted finish for ACU cover nos 4.00 200.00 800.00 0.11% 0.00% 0% 0 0 0% 0
5.2 Vinyl tiles 300mmx300mm for stairs m2 14.15 250.00 3537.50 0.50% 0.00% 0% 0 0 0% 0
SUBTOTAL IX. 251515.31 35.61% 5.99% 42307.66 0.00 42307.66
X. SPECIALTIES
1.0 TOILET, BATH & LAUNDRY ACCESSORIES
1.1 toilet paper holder GF & 2F set 3.00 50.00 150.00 0.02% 0.00% 0% 0 0 0% 0
1.2 soap holder GF & 2F set 3.00 50.00 150.00 0.02% 0.00% 0% 0 0 0% 0
SUBTOTAL X. 300.00 0.04% 0.00% 0.00 0.00 0.00
XI. FURNISHINGS
Supply and Installation of Kitchen Counter Cabinets for door,
1.0 tiles, wall, slab 700mm x 600mm x 900mm set 1.00 2250.00 2250.00 0.32% 0.00% 0% 0 0 0% 0
Installation of Counter Top including all necessary accessories

2.0 to complete the works ;Ceramic Tiles 200mm X 200mm m2 0.36 490.00 176.40 0.02% 0.00% 0% 0 0 0% 0
SUBTOTAL XI. 2426.40 0.34% 0.00% 0.00 0.00 0.00
XII. PLUMBING WORKS
1.0 BUILDING SERVICES PIPING
1.1 VALVES AND ACCESSORIES
1.1.1 Supply and Installation of Gate Valve 20 mm diameter no 1.00 436.25 436.25 0.06% 0.00% 0% 0 0 0% 0
1.1.2 Supply and Installation of Isolation Valve 20 mm diameter no 5.00 290.50 1452.50 0.21% 0.00% 0% 0 0 0% 0
1.2 PIPE SPECIALTIES
1.2.1 Supply and Installation of Hose Bibb 15 mm diameter no 1.00 275.00 275.00 0.04% 0.00% 0% 0 0 0% 0
1.3 Cold Water Line
1.3.1 Supply and Installation of uPVC pipe ;20 mm diameter m 8.00 95.00 760.00 0.11% 0.05% 50% 380 0 50% 380
1.4 Fittings
1.4.1 Supply and Installation of Elbow 90 ;20 mm diameter no 2.00 63.00 126.00 0.02% 0.01% 50% 63 0 50% 63
1.4.3 Supply and Installation of Tee ;20 mm diameter no 2.00 85.00 170.00 0.02% 0.01% 50% 85 0 50% 85
1.4.5 Supply and Installation of Tee Reducer ;20x15 mm diameter no 1.00 70.00 70.00 0.01% 0.00% 0% 0 0 0% 0
Supply and Installation of Coupling Reducer ;20x15 mm
1.4.6 diameter no 1.00 63.00 63.00 0.01% 0.01% 100% 63 0 100% 63
1.4.7 Supply and Installation of female thread ;20 mm diameter no 2.00 325.00 650.00 0.09% 0.05% 50% 325 0 50% 325
Supply and Installation of female thread ;20 mm x 1/2"
1.4.8 diameter no 1.00 300.00 300.00 0.04% 0.00% 0% 0 0 0% 0
1.4.9 Supply and Installation of Male Adaptor ;20 mm diameter no 1.00 325.00 325.00 0.05% 0.05% 100% 325 0 100% 325
1.4.10 Supply and installation of Union Patente ;20 mm diameter no 1.00 775.00 775.00 0.11% 0.00% 0% 0 0 0% 0
1.4.11 Supply and Installation of End Cap ;15 mm diameter no 2.00 71.00 142.00 0.02% 0.01% 50% 71 0 50% 71
2.0 SANITARY WASTE AND VENT PIPING
Supply and Installation of PVC Pipe Series 1000 ;100 mm
2.1 diameter m 20.00 169.00 3380.00 0.48% 0.48% 100% 3380 0 100% 3380
Supply and Installation of PVC Pipe Series 1000 ;75mm
2.2 diameter m 1.00 139.25 139.25 0.02% 0.02% 100% 139.25 0 100% 139.25
2.3 diameter m 4.00 92.50 370.00 0.05% 0.05% 100% 370 0 100% 370
2.4 Supply and Installation of Elbow 45 ;100 mm diameter no 5.00 65.00 325.00 0.05% 0.04% 80% 260 0 80% 260
2.5 Supply and Installation of Elbow 45 ;75mm diameter no 1.00 50.00 50.00 0.01% 0.01% 100% 50 0 100% 50
2.7 Supply and Installation of Elbow 90 ;100 mm diameter no 2.00 77.00 154.00 0.02% 0.02% 75% 115.5 0 75% 115.5
2.9 Supply and Installation of Wye ;100 mm diameter no 3.00 110.00 330.00 0.05% 0.04% 85% 280.5 0 85% 280.5
2.10 Supply and Installation of Wye;50 mm diameter no 2.00 50.00 100.00 0.01% 0.01% 100% 100 0 100% 100
2.11 Supply and Installation of Wye Reducer ;100x75 mm diameter no 1.00 100.00 100.00 0.01% 0.01% 85% 85 0 85% 85
2.12 Supply and Installation of Wye Reducer ;100x50 mm diameter no 3.00 95.00 285.00 0.04% 0.03% 85% 242.25 0 85% 242.25
2.14 Supply and Installation of Tee ;50 mm diameter no 2.00 50.00 100.00 0.01% 0.01% 100% 100 0 100% 100
2.15 Supply and Installation of P-trap ;50 mm diameter no 2.00 80.00 160.00 0.02% 0.02% 100% 160 0 100% 160
Supply and Installation of Brass Ceiling/Wall/Floor
2.16 Cleanout ;100 mm diameter no 3.00 65.00 195.00 0.03% 0.03% 100% 195 0 100% 195
Supply and Installation Stainless Steel of Floor/Shower
2.17 Drain ;50 mm diameter no 2.00 675.00 1350.00 0.19% 0.00% 0% 0 0 0% 0
2.18 Supply and installation of Grease Trap ;4.0 gpm 0% 0%
2.19 Installation of Septic Tank ;Amapex (including grease trap) no 1.00 2500.00 2500.00 0.35% 0.00% 0% 0 0 0% 0
3.0 Vent Line 0% 0%
Supply and Installation of PVC Pipe S-600 Class II ;50 mm
3.1 diameter m 22.00 83.25 1831.50 0.26% 0.26% 100% 1831.5 0 100% 1831.5
Supply and Installation of Vent stack thru roof ;50 mm
3.4 diameter no 1.00 75.00 75.00 0.01% 0.01% 100% 75 0 100% 75
Supply and installation of Galvanised ESM Flashing ;100 mm
3.5 diameter no 1.00 350.00 350.00 0.05% 0.00% 0% 0 0 0% 0
4.0 STORM DRAINAGE LINES
Supply and Installation of PVC Pipe Series 1000 Class II ;75 mm
4.1 diameter m 5.00 169.00 845.00 0.12% 0.00% 0% 0 0 0% 0
Supply and Installation of Roof Drain (SS 304 Dome Type) ;75
4.4 mm diameter no 1.00 1500.00 1500.00 0.21% 0.00% 0% 0 0 0% 0
5.0 PLUMBING FIXTURES 0% 0%
5.1 Water Closet - Tank Type set/s 3.00 400.00 1200.00 0.17% 0.00% 0% 0 0 0% 0
5.2 Lavatory - Wall Hung with Faucet set/s 3.00 300.00 900.00 0.13% 0.00% 0% 0 0 0% 0
5.3 Shower Set (Telepohone Type) with wall mounted bib faucet set/s 3.00 250.00 750.00 0.11% 0.00% 0% 0 0 0% 0
5.4 Kitchen Sink - Single Bowl w/o Drainboard set/s 1.00 300.00 300.00 0.04% 0.00% 0% 0 0 0% 0
6.0 TESTING AND COMMISSIONING FOR PLUMBING
The contractor should conduct necessary testing and

commissioning as required by the Project Manager and
6.1 Owner lot 1.00 2500.00 2500.00 0.35% 0.00% 0% 0 0 0% 0
7.0 SUNDRIES
7.1 Rectification of sewer and waterlines lot 1.00 15000.00 15000.00 2.12% 2.12% 100% 15000 0 100% 15000
SUBTOTAL XII. 43332.50 6.14% 3.71% 26178.00 0.00 26178.00
XIII. ELECTRICAL WORKS
1.0 Lighting Fixtures
1.1 Receptacle, Porcelain, E27 set 20.00 36.00 720.00 0.10% 0.00% 0% 0 0 0% 0
1.2 Bulb, 18 watts pcs 5.00 10.00 50.00 0.01% 0.00% 0% 0 0 0% 0
2.0 Wiring Devices
2.1 Single Gang Switch, Color: White set 10.00 80.00 800.00 0.11% 0.00% 0% 0 0 0% 0
2.2 Two Gang Switch, Color: White set 3.00 120.00 360.00 0.05% 0.00% 0% 0 0 0% 0
2.3 Three-Way One-Gang Switch, Color: White set 3.00 120.00 360.00 0.05% 0.00% 0% 0 0 0% 0
2.4 Duplex Convenience Outlet Color: White set 7.00 120.00 840.00 0.12% 0.00% 0% 0 0 0% 0
Duplex Convenience Outlet GFCI Type (for Counter Top) Color:
2.5 White set 1.00 1275.00 1275.00 0.18% 0.00% 0% 0 0 0% 0
2.6 Duplex Convenience Outlet Weather Proof set 1.00 710.00 710.00 0.10% 0.00% 0% 0 0 0% 0
2.7 Special Purpose Outlet (for Refrigerator) set 1.00 310.00 310.00 0.04% 0.00% 0% 0 0 0% 0
Special Purpose Outlet ( ACU ), Rating as indicated in Load
2.8 Schedule, set 6.00 310.00 1860.00 0.26% 0.00% 0% 0 0 0% 0
2.9 Enclosed CB 100AT, Nema3R (Service Entrance) set 1.00 50.00 50.00 0.01% 0.00% 0% 0 0 0% 0
3.0 Wires and Cables
3.1 3.5mm2 THHN Wire mts 492.00 40.00 19680.00 2.79% 0.00% 0% 0 0 0% 0
3.2 30mm2 THW Wire (Service Entrance) mts 10.00 272.14 2721.43 0.39% 0.00% 0% 0 0 0% 0
3.3 3.5mm2 THHN Wire-Ground mts 246.00 40.00 9840.00 1.39% 0.00% 0% 0 0 0% 0
3.4 8mm2 THHN Wire - Ground Service Entrance mts 5.00 57.00 285.00 0.04% 0.00% 0% 0 0 0% 0
4.0 Conduits and Fittings 0% 0%
4.1 PVC Conduit, 20mmØ mts 246.00 25.00 6150.00 0.87% 0.64% 73% 4489.5 0 73% 4489.5
4.2 PVC Conduit, 50mmØ mts 5.00 45.00 225.00 0.03% 0.02% 73% 164.25 0 73% 164.25
4.3 RSC Conduit, 50mmØ mts 4.00 115.00 460.00 0.07% 0.05% 73% 335.8 0 73% 335.8
4.4 Junction Box, PVC pc 20.00 50.00 1000.00 0.14% 0.10% 73% 730 0 73% 730
4.5 Utility Box, PVC pc 32.00 40.00 1280.00 0.18% 0.13% 73% 934.4 0 73% 934.4
4.6 Utility Box, PVC for Weatherproof Outlet pc 1.00 165.00 165.00 0.02% 0.01% 63% 103.95 0 63% 103.95
4.7 Consumables, coupling/connectors, supports etc… lot 1.00 1500.00 1500.00 0.21% 0.13% 63% 945 0 63% 945
5.0 Main: 100AT/100AF, 1P, 230V, 60Hz, MCCB, 22kAIC, NEMA 1 set 1.00 50.00 50.00 0.01% 0.00% 0% 0 0 0% 0
Branches: 11-20AT/50AF, 1P, 230V, MCB 10kAIC
6.0 2-20AT/50AF, 1P, 230, MCB 1OkAIC Spare Meter Base unit 1.00 3250.00 3250.00 0.46% 0.00% 0% 0 0 0% 0
7.0 Grounding System 0% 0%
7.1 Ground Rod Copper 20mmdia, 3M Length set 1.00 1050.00 1050.00 0.15% 0.00% 0% 0 0 0% 0
7.2 Ground Clamp set 1.00 800.00 800.00 0.11% 0.00% 0% 0 0 0% 0
7.3 14mm2 Bare Copper in 20mmØ PVC mts 6.00 300.00 1800.00 0.25% 0.00% 0% 0 0 0% 0
Concrete Pedestal - 4M Height based on assumed height

clearance ;complete w/ Service Entrance Cap, Eye bolt and
8.0 other accessories lot 1.00 8000.00 8000.00 1.13% 0.00% 0% 0 0 0% 0
9.0 COMMUNICATIONS
9.1 Community Antenna Television
9.1.1 Television Outlet, w/ Plate set 1.00 130.00 130.00 0.02% 0.00% 0% 0 0 0% 0
9.2 Wires and Cables:
9.2.1 1-RG6 COAXIAL CABLE mts 21.00 90.00 1890.00 0.27% 0.00% 0% 0 0 0% 0
9.3 Conduits and Fittings
9.3.1 PVC Conduit, 20mmØ mts 19.00 20.00 380.00 0.05% 0.00% 0% 0 0 0% 0
9.3.2 Pullbox ( inside unit and Outside unit) pcs 2.00 3000.00 6000.00 0.85% 0.00% 0% 0 0 0% 0
9.4 Accessories:
9.4.1 Utility Box, PVC pc 1.00 91.00 91.00 0.01% 0.00% 0% 0 0 0% 0
9.4.2 Consumables, coupling/connectors, supports etc… lot 1.00 1500.00 1500.00 0.21% 0.00% 0% 0 0 0% 0
9.5 Telecommunications
9.5.1 Telephone Outlet, set 1.00 110.00 110.00 0.02% 0.00% 0% 0 0 0% 0
9.5.2 Data Outlet set 1.00 110.00 110.00 0.02% 0.00% 0% 0 0 0% 0
9.5.3 CAT5e cable mts 46.00 25.00 1150.00 0.16% 0.00% 0% 0 0 0% 0
9.5.6 Pullbox ( Outside unit) pc 1.00 3000.00 3000.00 0.42% 0.00% 0% 0 0 0% 0
10 SUNDRIES
10.1 Rectification of electrical lines lot 1.00 11000.00 11000.00 1.56% 1.56% 100% 11000 0 100% 11000
SUBTOTAL XIII. 92122.43 13.04% 2.66% 18772.90 0.00 18772.90
TOTAL COST (MATERIALS, LABOR AND EQUIPMENT) 706,213.63 100% 35% 250304.02 - 250,304.02
PROFIT 70,621.36 25,030.40
TOTAL COST VAT-EX 776,834.99 275,334.42
VAT 93,220.20 33,040.13
TOTAL COST VAT-IN 870,055.18 POC 35% 308,374.55
BLOCK: 27
LOT: 8
MODEL: SINGLE ATTACHED 1
ACCOMPLISHMENT
I. PRELIMINARIES
1.0 Site Visit / Mobilization lot 1.00 1500.00 1500.00 0.27% 0.12% 44% 653.25 0 44% 653.25
2.0 Equipment for Major Works lot 1.00 1500.00 1500.00 0.27% 0.12% 44% 653.25 0 44% 653.25
3.0 Site Safety, Signages & Security lot 1.00 1000.00 1000.00 0.18% 0.08% 44% 435.5 0 44% 435.5
4.0 Permits and licenses lot 1.00 0.00 0.00% 0.00% 0% 0 0 0% 0
5.0 Advance Payment Bond lot 1.00 1500.00 1500.00 0.27% 0.13% 50% 750 0 50% 750
6.0 Performance Bond lot 1.00 1500.00 1500.00 0.27% 0.13% 50% 750 0 50% 750
7.0 Guarantee / Retention Bond lot 1.00 1500.00 1500.00 0.27% 0.13% 50% 750 0 50% 750
8.1 Contractor's Office & Barracks with portalets & shower area lot 1.00 5000.00 5000.00 0.90% 0.90% 100% 5000 0 100% 5000
8.2 Materials Storage for OSM lot 1.00 5000.00 5000.00 0.90% 0.90% 100% 5000 0 100% 5000
9.0 incl. application fee) lot 1.00 2000.00 2000.00 0.36% 0.16% 44% 871 0 44% 871
10.0 offices incl. application fee) lot 1.00 3000.00 3000.00 0.54% 0.23% 44% 1306.5 0 44% 1306.5

11.1 Contractor's Office lot 1.00 5000.00 5000.00 0.90% 0.90% 100% 5000 0 100% 5000
12.0 provided) lot 1.00 9630.07 9630.07 1.73% 0.75% 44% 4193.8971153355 0 44% 4193.8971153355
13.0 Materials Testing and Inspection, et.al lot 1.00 1500.00 1500.00 0.27% 0.12% 44% 653.25 0 44% 653.25
14.0 Operations & Maintenance Manual lot 1.00 750.00 750.00 0.13% 0.00% 0% 0 0 0% 0
15.0 Regular Site Cleaning / Removal of Rubbish lot 1.00 1000.00 1000.00 0.18% 0.08% 44% 435.5 0 44% 435.5
16.0 Demobilization lot 1.00 1000.00 1000.00 0.18% 0.00% 0% 0 0 0% 0
17.0 Contractor's Tax lot 1.00 1000.00 1000.00 0.18% 0.00% 0% 0 0 0% 0
SUBTOTAL I. 43380.07 7.79% 4.75% 26452.15 0.00 26452.15
1.3 Hauling and Disposal cu.m. 3.40 500.00 1701.10 0.31% 0.00% 0% 0 0 0% 0
2.0 SUNDRIES
2.3 Gravel bedding for CR SOG and Porch cu.m. 0.80 1720.00 1376.00 0.25% 0.25% 100% 1376 0 100% 1376
SUBTOTAL II. 8001.70 1.44% 0.45% 2511.70 0.00 2511.70
III. CONCRETE
1.1 Stairs sq.m. 8.06 677.00 5456.62 0.98% 0.00% 0% 0 0 0% 0
1.2 Cantiliver Slab sq.m. 4.44 460.00 2042.86 0.37% 0.37% 100% 2042.86 0 100% 2042.86
1.3 PORCH sq.m. 0.52 460.00 240.95 0.04% 0.02% 50% 120.474 0 50% 120.474
2.1 Porch - 10mmØ (Grade 40) kg 19.89 15.00 298.35 0.05% 0.03% 50% 149.175 0 50% 149.175
2.2 Cantilever - 10mmØ (Grade 40) kg 56.77 15.00 851.55 0.15% 0.15% 100% 851.55 0 100% 851.55
3.1 3000 psi Stairs cu.m. 0.30 2300.00 690.00 0.12% 0.00% 0% 0 0 0% 0
3.2 3000 psi PORCH cu.m. 0.37 1900.00 701.78 0.13% 0.06% 50% 350.892 0 50% 350.892
5.0 CAST IN PLACE
5.1 Concrete ledge cu.m. 0.07 2000.00 147.84 0.03% 0.03% 100% 147.84 0 100% 147.84
6.0 SUNDRIES
6.4 Rectification of S-1 lot 1.00 1700.00 1700.00 0.31% 0.31% 100% 1700 0 100% 1700
SUBTOTAL III. 47953.65 8.61% 3.31% 18456.55 0.00 18456.55
IV. MASONRY
1.1 100mm 3C STRETCHER BLOCK, 700psi pcs 500.00 10.00 5000.00 0.90% 0.90% 100% 5000 0 100% 5000
1.2 Grout, 1500 psi cu.m. 0.15 1750.00 262.50 0.05% 0.05% 100% 262.5 0 100% 262.5
1.3 Rebars 10mmØ x 6m kg 12.92 10.00 129.20 0.02% 0.02% 100% 129.2 0 100% 129.2
2.0 Plastering
3.0 CHB for Stair
3.1 4" CHB sq.m. 1.58 482.00 763.01 0.14% 0.00% 0% 0 0 0% 0
4.0 SUNDRIES
4.1 opening lot 1.00 21137.21 21137.21 3.80% 3.53% 93% 19657.6053 0 93% 19657.6053
4.2 Rectification of existing wall plastering lot 181.87 250.00 45467.50 8.17% 7.59% 93% 42284.775 0 93% 42284.775
SUBTOTAL IV. 128052.48 23.00% 21.33% 118756.63 0.00 118756.63
V. METALS
METAL FABRICATIONS
2.0 METAL RAILINGS
2.1 Stair Railing
3.0 PORCH CANOPY
3.1 100x100x2.5mm kg 57.31 50.00 2865.25 0.51% 0.00% 0% 0 0 0% 0
3.2 250x300x12mm kg 14.13 50.00 706.50 0.13% 0.00% 0% 0 0 0% 0
3.3 LC90x45x15x2.0mm kg 69.33 50.00 3466.56 0.62% 0.00% 0% 0 0 0% 0
4.1 Wire mesh 2"2" m2 0.68 690.00 465.75 0.08% 0.00% 0% 0 0 0% 0
5.0 SUNDRIES
5.1 Repair of roof framing lot 1.00 10000.00 10000.00 1.80% 1.26% 70% 7000 0 70% 7000
SUBTOTAL V. 45987.68 8.26% 1.26% 7000.00 0.00 7000.00
SUBTOTAL VI. 12707.03 2.28% 0.00% 0.00 0.00 0.00
1.1 to volada m2 1.64 680.00 1115.20 0.20% 0.00% 0% 0 0 0% 0
1.2 to Firewall m2 50.28
2.2 Single-bubble insulation m2 26.50 25.00 662.50 0.12% 0.12% 100% 662.5 0 100% 662.5
3.1 to building roof (Ga 26 pre-painted rib-type) m2 35.26 120.00 4231.20 0.76% 0.76% 100% 4231.2 0 100% 4231.2
4.1 pre-formed pre-painted GI gutter lm 5.60 80.00 448.00 0.08% 0.00% 0% 0 0 0% 0

5.1 necessary to complete the works lm 19.00 250.00 4750.00 0.85% 0.00% 0% 0 0 0% 0
SUBTOTAL VII. 16693.50 3.00% 0.88% 4893.70 0.00 4893.70
VIII. OPENINGS

1.1 Main Door set 1.00 1200.00 1200.00 0.22% 0.05% 25% 300 0 25% 300
1.2 Service Door set 1.00 1200.00 1200.00 0.22% 0.05% 25% 300 0 25% 300

2.1 finishDoor
PVC (m/s) - 800mm
with louversxon
2100mm; to-Bedrooms
pvc jamb 700mm x 2100mm; to set 2.00 1200.00 2400.00 0.43% 0.00% 0% 0 0 0% 0
2.2 T&B set 2.00 250.00 500.00 0.09% 0.00% 0% 0 0 0% 0
3.0 LOCKSET
3.1 For non-metal doors, Faultless Brand set 4.00 120.00 480.00 0.09% 0.00% 0% 0 0 0% 0
3.2 For metal doors set 2.00 150.00 300.00 0.05% 0.00% 0% 0 0 0% 0
3.3 For PVC doors set 2.00 120.00 240.00 0.04% 0.00% 0% 0 0 0% 0
4.0 HINGE
4.3 For PVC doors set 6.00 50.00 300.00 0.05% 0.02% 40% 120 0 40% 120
SUBTOTAL VIII. 7520.00 1.35% 0.19% 1080.00 0.00 1080.00
IX. FINISHES
1.0 CEILING
1.1.1 to bedrooms and hallway at 2F m2 15.70 575.00 9027.50 1.62% 0.00% 0% 0 0 0% 0
1.1.2 to stairs m2 3.70 575.00 2127.50 0.38% 0.00% 0% 0 0 0% 0

1.2 eaves m2 9.60 575.00 5520.00 0.99% 0.00% 0% 0 0 0% 0

1.3 system m2 0.80 750.00 600.00 0.11% 0.00% 0% 0 0 0% 0
2.0 TILE
2.1.1 to Powder Room m2 2.60 470.00 1222.00 0.22% 0.00% 0% 0 0 0% 0
2.1.2 to T&B 2F m2 2.30 470.00 1081.00 0.19% 0.00% 0% 0 0 0% 0
2.2.1 to T&B GF m2 4.32 470.00 2030.40 0.36% 0.00% 0% 0 0 0% 0
2.2.2 to T&B 2F m2 3.81 470.00 1790.70 0.32% 0.00% 0% 0 0 0% 0
2.3 and hallway m2 18.80 450.00 8460.00 1.52% 0.00% 0% 0 0 0% 0
2.4 Vinyl tiles 300mmx300mmx1.3mmthk; to Bedroom to 2F m2 15.90 200.00 3180.00 0.57% 0.00% 0% 0 0 0% 0
3.0 WALL FINISHES

3.1 drywalls
3.1.1 to GF wall m2 0.84 650.00 546.00 0.10% 0.00% 0% 0 0 0% 0
3.1.2 to 2F wall m2 12.57 650.00 8170.50 1.47% 0.00% 0% 0 0 0% 0
4.1.1 to GF m2 38.41 290.00 11138.90 2.00% 0.40% 20% 2227.78 0 20% 2227.78
4.1.2 to 2F m2 30.95 290.00 8975.50 1.61% 0.32% 20% 1795.1 0 20% 1795.1
4.1.3 to volada wall m2 2.66 290.00 771.40 0.14% 0.03% 25% 192.85 0 25% 192.85
4.1.4 to volada ledge/canopy m2 7.04 290.00 2040.15 0.37% 0.09% 25% 510.0375 0 25% 510.0375
4.1.5 to window ledge/canopy m2 1.26 290.00 363.95 0.07% 0.02% 25% 90.9875 0 25% 90.9875
4.1.6 to Firewall m2 50.28 290.00 14581.20 2.62% 0.00% 0% 0 0 0% 0
4.2.1 to GF m2 43.13 265.00 11429.45 2.05% 0.82% 40% 4571.78 0 40% 4571.78
4.2.2 to 2F m2 35.48 265.00 9402.20 1.69% 0.68% 40% 3760.88 0 40% 3760.88
4.2.3 to T&B interior walls m2 18.17 265.00 4814.39 0.86% 0.00% 0% 0 0 0% 0
4.2.4 to drywall m2 29.82 265.00 7902.30 1.42% 0.00% 0% 0 0 0% 0
4.3.2 to T&B at GF m2 2.60 265.00 689.00 0.12% 0.00% 0% 0 0 0% 0
4.3.3 to T&B at 2F m2 2.20 265.00 583.00 0.10% 0.00% 0% 0 0 0% 0
4.3.5 to roof eaves m2 9.60 265.00 2544.00 0.46% 0.00% 0% 0 0 0% 0
4.5 Automotive paint finish 0% 0%
4.6 QDE finish
5.0 SUNDRIES
SUBTOTAL IX. 148704.64 26.71% 2.36% 13149.42 0.00 13149.42
X. SPECIALTIES
SUBTOTAL X. 200.00 0.04% 0.00% 0.00 0.00 0.00
XI. FURNISHINGS

SUBTOTAL XI. 2426.40 0.44% 0.00% 0.00 0.00 0.00
XII. PLUMBING WORKS
1.2 PIPE SPECIALTIES 0% 0%
1.3 Cold Water Line 0% 0%
1.4 Fittings 0% 0%
1.4.5 diameter no 1.00 63.00 63.00 0.01% 0.00% 0% 0 0 0% 0
1.4.7 diameter no 1.00 300.00 300.00 0.05% 0.00% 0% 0 0 0% 0
Supply and Installation of Male Adaptor ;20 mm x 1/2"
1.4.8 diameter no 1.00 325.00 325.00 0.06% 0.00% 0% 0 0 0% 0
2.1 diameter m 4.00 169.00 676.00 0.12% 0.04% 30% 202.8 0 30% 202.8
2.2 diameter m 2.00 139.25 278.50 0.05% 0.05% 100% 278.5 0 100% 278.5
2.3 diameter m 3.00 92.50 277.50 0.05% 0.05% 100% 277.5 0 100% 277.5
2.7 Supply and Installation of Elbow 90 ;100 mm diameter no 2.00 77.00 154.00 0.03% 0.02% 55% 84.7 0 55% 84.7
2.8 Supply and Installation of Elbow 90 ; 75mm diameter no 1.00 57.00 57.00 0.01% 0.01% 100% 57 0 100% 57
2.10 Supply and Installation of Wye ;100 mm diameter no 2.00 110.00 220.00 0.04% 0.02% 55% 121 0 55% 121
2.16 Supply and Installation of Tee Reducer ;100x50 mm diameter no 1.00 100.00 100.00 0.02% 0.02% 100% 100 0 100% 100
2.20 Supply and installation of Grease Trap ;4.0 gpm
3.0 Vent Line
3.1 diameter m 12.00 83.25 999.00 0.18% 0.18% 100% 999 0 100% 999
3.4 diameter no 1.00 75.00 75.00 0.01% 0.01% 100% 75 0 100% 75
3.5 diameter no 1.00 350.00 350.00 0.06% 0.00% 0% 0 0 0% 0
4.1 diameter m 7.00 169.00 1183.00 0.21% 0.00% 0% 0 0 0% 0
4.3 mm diameter no 1.00 1500.00 1500.00 0.27% 0.00% 0% 0 0 0% 0

6.1 Owner lot 1.00 2500.00 2500.00 0.45% 0.00% 0% 0 0 0% 0
7.0 SUNDRIES
SUBTOTAL XII. 32820.25 5.89% 2.23% 12412.50 0.00 12412.50
1.2 Bulb, 18 watts pcs 4.00 10.00 40.00 0.01% 0.00% 0% 0 0 0% 0
2.0 Wiring Devices
2.5 White set 1.00 1275.00 1275.00 0.23% 0.00% 0% 0 0 0% 0
2.8 Schedule, set 3.00 310.00 930.00 0.17% 0.00% 0% 0 0 0% 0
3.1 3.5mm2 THHN Wire mts 248.00 40.00 9920.00 1.78% 0.00% 0% 0 0 0% 0
Panelboard (Breaker, Busbar and NEMA 1 Enclosure) Main:

4.0 60AT/100AF, 1P, 230V, 60Hz, MCCB, 22kAIC, NEMA 1 set 1.00 50.00 50.00 0.01% 0.00% 0% 0 0 0% 0
Branches: 7-20AT/50AF, 1P, 230V, MCB 10kAIC 3-20AT/50AF,
5.0 1P, 230, MCB 1OkAIC Spare Meter Base unit 1.00 3250.00 3250.00 0.58% 0.00% 0% 0 0 0% 0
6.0 Grounding System
6.2 Ground Clamp set 1.00 800.00 800.00 0.14% 0.00% 0% 0 0 0% 0

8.0 COMMUNICATIONS
8.4 Accessories:
8.5.2 Data Outlet set 1.00 110.00 110.00 0.02% 0.00% 0% 0 0 0% 0
8.5.3 CAT5e cable mts 27.00 25.00 675.00 0.12% 0.00% 0% 0 0 0% 0
9 SUNDRIES
SUBTOTAL XIII. 62334.00 11.20% 1.03% 5740.00 0.00 5740.00
TOTAL COST (MATERIALS, LABOR AND EQUIPMENT) 556,781.40 100% 38% 210,452.64 - 210,452.64
PROFIT 41,758.60 15,783.95
TOTAL COST VAT-EX 598,540.00 226,236.59
VAT 71,824.80 27,148.39
BLOCK: 27
LOT: 9
ACCOMPLISHMENT
I. PRELIMINARIES
1.0 Site Visit / Mobilization lot 1.00 1500.00 1500.00 0.30% 0.13% 43.55% 653.25 0 44% 653.25
2.0 Equipment for Major Works lot 1.00 1500.00 1500.00 0.30% 0.13% 43.55% 653.25 0 44% 653.25
3.0 Site Safety, Signages & Security lot 1.00 1000.00 1000.00 0.20% 0.09% 43.55% 435.5 0 44% 435.5
4.0 Permits and licenses lot 1.00 0.00 0.00% 0.00% 0.00% 0 0 0% 0
5.0 Advance Payment Bond lot 1.00 1500.00 1500.00 0.30% 0.15% 50.00% 750 0 50% 750
6.0 Performance Bond lot 1.00 1500.00 1500.00 0.30% 0.15% 50.00% 750 0 50% 750
7.0 Guarantee / Retention Bond lot 1.00 1500.00 1500.00 0.30% 0.15% 50.00% 750 0 50% 750
8.1 Contractor's Office & Barracks with portalets & shower area lot 1.00 5000.00 5000.00 1.00% 1.00% 100.00% 5000 0 100% 5000
8.2 Materials Storage for OSM lot 1.00 5000.00 5000.00 1.00% 1.00% 100.00% 5000 0 100% 5000
9.0 incl. application fee) lot 1.00 2000.00 2000.00 0.40% 0.17% 43.55% 871 0 44% 871
10.0 offices incl. application fee) lot 1.00 3000.00 3000.00 0.60% 0.26% 43.55% 1306.5 0 44% 1306.5

11.1 Contractor's Office lot 1.00 5000.00 5000.00 1.00% 1.00% 100.00% 5000 0 100% 5000

12.0 provided) lot 1.00 9630.07 9630.07 1.93% 0.84% 43.55% 4193.8971153355 0 44% 4193.8971153355
13.0 Materials Testing and Inspection, et.al lot 1.00 1500.00 1500.00 0.30% 0.13% 43.55% 653.25 0 44% 653.25
14.0 Operations & Maintenance Manual lot 1.00 750.00 750.00 0.15% 0.00% 0.00% 0 0 0% 0
15.0 Regular Site Cleaning / Removal of Rubbish lot 1.00 1000.00 1000.00 0.20% 0.09% 43.55% 435.5 0 44% 435.5
16.0 Demobilization lot 1.00 1000.00 1000.00 0.20% 0.00% 0.00% 0 0 0% 0
17.0 Contractor's Tax lot 1.00 1000.00 1000.00 0.20% 0.00% 0.00% 0 0 0% 0
SUBTOTAL I. 43380.07 8.70% 5.31% 26452.15 0.00 26452.15
1.1 Excavation at Septic Tank cu.m. 0.77 700.00 539.00 0.11% 0.00% 0.00% 0 0 0% 0
1.2 Backfill & Compaction cu.m. 0.51 700.00 357.00 0.07% 0.02% 30.00% 107.1 0 30% 107.1
1.3 Hauling and Disposal cu.m. 0.89 500.00 445.00 0.09% 0.00% 0.00% 0 0 0% 0
2.0 SUNDRIES
2.1 Clearing and grubbing cu.m. 51.43 20.00 1028.60 0.21% 0.21% 100.00% 1028.6 0 100% 1028.6
2.2 Disposal of excess soil and correction of elevation lot 1.00 3600.00 3600.00 0.72% 0.00% 0.00% 0 0 0% 0
2.3 Gravel bedding for CR SOG and Porch cu.m. 0.80 1720.00 1376.00 0.28% 0.06% 20.00% 275.2 0 20% 275.2
SUBTOTAL II. 7345.60 1.47% 0.28% 1410.90 0.00 1410.90
III. CONCRETE
1.1 Stairs sq.m. 8.06 677.00 5456.62 1.09% 0.00% 0.00% 0 0 0% 0
1.2 Cantiliver Slab sq.m. 3.56 677.00 2410.12 0.48% 0.48% 100.00% 2410.12 0 100% 2410.12
1.3 PORCH sq.m. 0.52 677.00 354.61 0.07% 0.04% 50.00% 177.3063 0 50% 177.3063
2.1 Porch - 10mmØ (Grade 40) kg 19.89 15.00 298.35 0.06% 0.03% 50.00% 149.175 0 50% 149.175
2.2 Cantilever - 10mmØ (Grade 40) kg 56.77 15.00 851.55 0.17% 0.17% 100.00% 851.55 0 100% 851.55
3.1 3000 psi Stairs cu.m. 0.30 2300.00 690.00 0.14% 0.00% 0.00% 0 0 0% 0
3.2 3000 psi SOG cu.m. 0.50 1900.00 950.00 0.19% 0.10% 50.00% 475 0 50% 475
3.3 3000 psi PORCH cu.m. 0.37 1900.00 701.78 0.14% 0.00% 0.00% 0 0 0% 0
3.4 Cantiliver Slab cu.m. 0.44 1900.00 836.00 0.17% 0.17% 100.00% 836 0 100% 836
3.5 Lean Concrete (Septic Tank) cu.m. 0.12 1900.00 228.00 0.05% 0.00% 0.00% 0 0 0% 0
4.1 40mm thick topping ready to receive tiles; to GF sq.m. 18.80 350.00 6580.00 1.32% 0.00% 0.00% 0 0 0% 0
4.2 Plain cement finish to 2F volada sq.m. 1.50 200.00 300.00 0.06% 0.00% 0.00% 0 0 0% 0
4.3 Plain cement finish to porch sq.m. 4.10 350.00 1435.00 0.29% 0.00% 0.00% 0 0 0% 0
4.4 40mm thick topping ready to receive tiles; to T&B sq.m. 4.80 350.00 1680.00 0.34% 0.00% 0.00% 0 0 0% 0
4.5 40mm thick topping ready to receive vinyl tiles; to 2F sq.m. 15.90 350.00 5565.00 1.12% 0.00% 0.00% 0 0 0% 0
5.0 CAST IN PLACE
5.1 Concrete ledge cu.m. 0.07 2000.00 147.84 0.03% 0.03% 100.00% 147.84 0 100% 147.84
6.0 SUNDRIES
6.1 Concrete Cover to Septic tank lot 1.00 5000.00 5000.00 1.00% 0.00% 0.00% 0 0 0% 0
6.2 Reinforcing Steel (Stairs) - 10mmØ (Grade 40) kg 55.49 70.00 3884.30 0.78% 0.23% 30.00% 1165.29 0 30% 1165.29
6.3 Reinforcing Steel (Stairs) - 12mmØ (Grade 40) kg 83.22 70.00 5825.40 1.17% 0.35% 30.00% 1747.62 0 30% 1747.62
6.4 Reinforcing Steel (SOG-CR) - 10mmØ (Grade 40) kg 50.00 70.00 3500.00 0.70% 0.70% 100.00% 3500 0 100% 3500
6.5 Concrete (SOG) - 3000 psi Slab on Grade cu.m. 0.50 4500.00 2250.00 0.45% 0.45% 100.00% 2250 0 100% 2250
SUBTOTAL III. 48944.58 9.82% 2.75% 13709.90 0.00 13709.90
IV. MASONRY
1.0 Plastering
1.1 8mm - 12mm thk smart render plastering (Masonry Wall) sq.m. 73.02 250.00 18255.00 3.66% 3.48% 95.00% 17342.25 0 95% 17342.25
2.0 CHB for Stair
2.1 4" CHB sq.m. 1.58 482.00 763.01 0.15% 0.00% 0.00% 0 0 0% 0
3.0 SUNDRIES
3.1 opening lot 1.00 28000.00 28000.00 5.62% 5.62% 100.00% 28000 0 100% 28000
3.2 Rectification of existing wall plastering lot 1.00 33791.00 33791.00 6.78% 6.44% 95.00% 32101.45 0 95% 32101.45
SUBTOTAL IV. 80809.01 16.21% 15.53% 77443.70 0.00 77443.70
V. METALS
METAL FABRICATIONS

1.1 500mm x 2300mm; to porch set 2.00 2550.00 5100.00 1.02% 0.00% 0.00% 0 0 0% 0
1.2 500mm x 1200mm; to volada set 7.00 1402.17 9815.22 1.97% 0.00% 0.00% 0 0 0% 0
2.0 METAL RAILINGS
2.1 Stair Railing
2.2 25mm x 3mm thk flat bar for top, bottom & sides frames l.m. 15.34 260.00 3988.40 0.80% 0.00% 0.00% 0 0 0% 0
2.3 10mm x 10mm x 2mm vertical square bar l.m. 27.00 340.00 9180.00 1.84% 0.00% 0.00% 0 0 0% 0
3.0 PORCH CANOPY
3.1 100x100x2.5mm kg 57.31 50.00 2865.25 0.57% 0.00% 0.00% 0 0 0% 0
3.2 250x300x12mm kg 14.13 50.00 706.50 0.14% 0.00% 0.00% 0 0 0% 0
3.3 LC90x45x15x2.0mm kg 69.33 50.00 3466.56 0.70% 0.00% 0.00% 0 0 0% 0
3.4 A325 4-12mm Anchor bolt L=200mm set 8.00 50.00 400.00 0.08% 0.00% 0.00% 0 0 0% 0
4.1 Wire mesh 2"2" m2 0.68 690.00 465.75 0.09% 0.00% 0.00% 0 0 0% 0
5.0 SUNDRIES
5.1 Repair of roof framing lot 1.00 5000.00 5000.00 1.00% 1.00% 100.00% 5000 0 100% 5000
SUBTOTAL V. 40987.68 8.22% 1.00% 5000.00 0.00 5000.00
1.1 Wooden Stair Tread (Stair Finish) brd.ft. 54.98 128.00 7037.59 1.41% 0.00% 0.00% 0 0 0% 0
1.2 Wooden Stair Stringer (Stair Finish) brd.ft. 44.29 128.00 5669.44 1.14% 0.00% 0.00% 0 0 0% 0
SUBTOTAL VI. 12707.03 2.55% 0.00% 0.00 0.00 0.00
1.1 to volada m2 1.64 680.00 1115.20 0.22% 0.00% 0.00% 0 0 0% 0
2.1 to toilet and bath at 2F m2 3.82 1000.00 3820.00 0.77% 0.00% 0.00% 0 0 0% 0
3.1 to canopy roof (Ga 26 pre-painted rib-type) m2 6.56 120.00 786.60 0.16% 0.00% 0.00% 0 0 0% 0
4.1 pre-formed pre-painted GI flashing lm 11.00 80.00 880.00 0.18% 0.00% 0.00% 0 0 0% 0

5.1 necessary to complete the works lm 19.00 250.00 4750.00 0.95% 0.00% 0.00% 0 0 0% 0
6.0 SUNDRIES
Repair of roofing including application of sealant including
6.1 rectification of insulation lot 1.00 3500.00 3500.00 0.70% 0.70% 100.00% 3500 0 100% 3500
SUBTOTAL VII. 14851.80 2.98% 0.70% 3500.00 0.00 3500.00
VIII. OPENINGS

1.1 Main Door set 1.00 1200.00 1200.00 0.24% 0.06% 25.00% 300 0 25% 300

1.2 Service Door set 1.00 1200.00 1200.00 0.24% 0.06% 25.00% 300 0 25% 300

2.1 finish (m/s) - 800mm x 2100mm; to Bedrooms set 2.00 1200.00 2400.00 0.48% 0.00% 0.00% 0 0 0% 0
2.2 T&B set 2.00 250.00 500.00 0.10% 0.00% 0.00% 0 0 0% 0
3.0 LOCKSET
3.1 For non-metal doors, Faultless Brand set 4.00 120.00 480.00 0.10% 0.00% 0.00% 0 0 0% 0
3.2 For metal doors set 2.00 150.00 300.00 0.06% 0.00% 0.00% 0 0 0% 0
3.3 For PVC doors set 2.00 120.00 240.00 0.05% 0.00% 0.00% 0 0 0% 0
4.0 HINGE
4.1 For non-metal doors, Faultless Brand set 6.00 50.00 300.00 0.06% 0.02% 40.00% 120 0 40% 120
4.2 For metal doors set 8.00 75.00 600.00 0.12% 0.05% 40.00% 240 0 40% 240
4.3 For PVC doors set 6.00 50.00 300.00 0.06% 0.02% 40.00% 120 0 40% 120
SUBTOTAL VIII. 7520.00 1.51% 0.22% 1080.00 0.00 1080.00
IX. FINISHES
1.0 CEILING
1.1.1 to bedrooms and hallway at 2F m2 15.70 575.00 9027.50 1.81% 0.00% 0.00% 0 0 0% 0
1.1.2 to stairs m2 3.70 575.00 2127.50 0.43% 0.00% 0.00% 0 0 0% 0

1.2 eaves m2 9.60 575.00 5520.00 1.11% 0.00% 0 0 0 0% 0

1.3 system m2 0.80 750.00 600.00 0.12% 0.00% 0.00% 0 0 0% 0
1.4 4.5 mm fiber cement board for Stair m2 2.70 579.00 1563.30 0.31% 0.00% 0.00% 0 0 0% 0
1.5 standard metal framing system to T&B at 2F m2 2.30 579.00 1331.70 0.27% 0.00% 0.00% 0 0 0% 0
2.0 TILE

2.1.1 to Powder Room m2 2.60 470.00 1222.00 0.25% 0.00% 0.00% 0 0 0% 0
2.1.2 to T&B 2F m2 2.30 470.00 1081.00 0.22% 0.00% 0.00% 0 0 0% 0
2.2.1 to T&B GF m2 4.32 470.00 2030.40 0.41% 0.00% 0.00% 0 0 0% 0
2.2.2 to T&B 2F m2 3.81 470.00 1790.70 0.36% 0.00% 0.00% 0 0 0% 0
2.3 and hallway m2 18.80 450.00 8460.00 1.70% 0.00% 0.00% 0 0 0% 0
2.4 Vinyl tiles 300mmx300mmx1.3mmthk; to Bedroom to 2F m2 15.90 200.00 3180.00 0.64% 0.00% 0.00% 0 0 0% 0
3.0 WALL FINISHES

3.1 drywalls
3.1.1 to GF wall m2 0.84 650.00 546.00 0.11% 0.00% 0.00% 0 0 0% 0
3.1.2 to 2F wall m2 12.57 650.00 8170.50 1.64% 0.00% 0.00% 0 0 0% 0
4.1.1 to GF m2 38.41 290.00 11138.90 2.23% 0.45% 20.00% 2227.78 0 20% 2227.78
4.1.2 to 2F m2 30.95 290.00 8975.50 1.80% 0.36% 20.00% 1795.1 0 20% 1795.1
4.1.3 to volada wall m2 2.66 290.00 771.40 0.15% 0.03% 20.00% 154.28 0 20% 154.28
4.1.4 to volada ledge/canopy m2 7.04 290.00 2040.15 0.41% 0.08% 20.00% 408.03 0 20% 408.03
4.1.5 to window ledge/canopy m2 1.26 290.00 363.95 0.07% 0.01% 10.00% 36.395 0 10% 36.395
4.1.6 to Firewall m2 50.28 290.00 14581.20 2.92% 0.00% 0.00% 0 0 0% 0
4.2.1 to GF m2 43.13 265.00 11429.45 2.29% 0.92% 40.00% 4571.78 0 40% 4571.78
4.2.2 to 2F m2 35.48 265.00 9402.20 1.89% 0.75% 40.00% 3760.88 0 40% 3760.88
4.2.3 to T&B interior walls m2 18.17 265.00 4814.39 0.97% 0.10% 10.00% 481.43875 0 10% 481.43875
4.2.4 to drywall m2 29.82 265.00 7902.30 1.59% 0.00% 0.00% 0 0 0% 0
4.2.5 to bedroom doors m2 3.84 265.00 1017.60 0.20% 0.00% 0.00% 0 0 0% 0
4.3.1 to living, dining, and kitchen m2 17.95 265.00 4756.75 0.95% 0.00% 0.00% 0 0 0% 0
4.3.2 to T&B at GF m2 2.60 265.00 689.00 0.14% 0.00% 0.00% 0 0 0% 0
4.3.3 to T&B at 2F m2 2.20 265.00 583.00 0.12% 0.00% 0.00% 0 0 0% 0
4.3.4 to stairs soffit m2 4.05 265.00 1073.25 0.22% 0.00% 0.00% 0 0 0% 0
4.3.5 to roof eaves m2 9.60 265.00 2544.00 0.51% 0.00% 0.00% 0 0 0% 0
4.4 bedrooms, hallway and stairwell m2 19.40 265.00 5141.00 1.03% 0.00% 0.00% 0 0 0% 0
4.5 Automotive paint finish
4.5.1 500mm x 2300mm Ventanilla Screens; to porch m2 1.60 265.00 424.00 0.09% 0.00% 0.00% 0 0 0% 0
4.5.2 500mm x 1200mm Ventanilla Screens; to volada m2 2.80 265.00 742.00 0.15% 0.00% 0.00% 0 0 0% 0
4.6 QDE finish
4.6.1 25mm x 3mm thk flat bar for top, bottom & sides frames lm 15.34 225.00 3451.50 0.69% 0.00% 0.00% 0 0 0% 0
4.6.2 10mm x 10mm x 2mm vertical square bar lm 27.00 225.00 6075.00 1.22% 0.00% 0.00% 0 0 0% 0
5.0 SUNDRIES
5.1 450mm x 500mm hardiflex in painted finish for ACU cover nos 3.00 200.00 600.00 0.12% 0.00% 0.00% 0 0 0% 0
5.2 Vinyl tiles 300mmx300mm for stairs m2 14.15 250.00 3537.50 0.71% 0.00% 0.00% 0 0 0% 0
SUBTOTAL IX. 148704.64 29.83% 2.70% 13435.68 0.00 13435.68
X. SPECIALTIES
1.1 toilet paper holder GF & 2F set 2.00 50.00 100.00 0.02% 0.00% 0.00% 0 0 0% 0
1.2 soap holder GF & 2F set 2.00 50.00 100.00 0.02% 0.00% 0.00% 0 0 0% 0
SUBTOTAL X. 200.00 0.04% 0.00% 0.00 0.00 0.00
XI. FURNISHINGS
1.0 tiles, wall, slab 700mm x 600mm x 900mm set 1.00 2250.00 2250.00 0.45% 0.00% 0.00% 0 0 0% 0

2.0 to complete the works ;Ceramic Tiles 200mm X 200mm m2 0.36 490.00 176.40 0.04% 0.00% 0.00% 0 0 0% 0
SUBTOTAL XI. 2426.40 0.49% 0.00% 0.00 0.00 0.00
XII. PLUMBING WORKS
1.1.1 Supply and Installation of Gate Valve 20 mm diameter no 1.00 436.25 436.25 0.09% 0.00% 0.00% 0 0 0% 0
1.1.2 Supply and Installation of Isolation Valve 20 mm diameter no 4.00 290.50 1162.00 0.23% 0.00% 0.00% 0 0 0% 0
1.2.1 Supply and Installation of Hose Bibb 15 mm diameter no 1.00 275.00 275.00 0.06% 0.00% 0.00% 0 0 0% 0
1.3 Cold Water Line
1.3.1 Supply and Installation of uPVC pipe ;20 mm diameter m 6.00 95.00 570.00 0.11% 0.00% 0.00% 0 0 0% 0
1.3.2 Supply and Installation of uPVC pipe ;15 mm diameter m 8.00 77.50 620.00 0.12% 0.00% 0.00% 0 0 0% 0
1.4 Fittings
1.4.1 Supply and Installation of Elbow 90 ;20 mm diameter no 2.00 63.00 126.00 0.03% 0.00% 0.00% 0 0 0% 0
1.4.2 Supply and Installation of Elbow 90 ;15 mm diameter no 8.00 53.50 428.00 0.09% 0.00% 0.00% 0 0 0% 0
1.4.3 Supply and Installation of Tee ;15 mm diameter no 4.00 70.00 280.00 0.06% 0.00% 0.00% 0 0 0% 0
1.4.4 Supply and Installation of Tee Reducer ;20x15 mm diameter no 1.00 70.00 70.00 0.01% 0.00% 0.00% 0 0 0% 0
1.4.5 diameter no 1.00 63.00 63.00 0.01% 0.00% 0.00% 0 0 0% 0
1.4.6 Supply and Installation of female thread ;20 mm diameter no 2.00 325.00 650.00 0.13% 0.00% 0.00% 0 0 0% 0
1.4.7 diameter no 1.00 300.00 300.00 0.06% 0.00% 0.00% 0 0 0% 0
1.4.8 diameter no 1.00 325.00 325.00 0.07% 0.00% 0.00% 0 0 0% 0
1.4.9 Supply and installation of Union Patente ;20 mm diameter no 1.00 775.00 775.00 0.16% 0.00% 0.00% 0 0 0% 0
1.4.10 Supply and Installation of End Cap ;15 mm diameter no 2.00 71.00 142.00 0.03% 0.00% 0.00% 0 0 0% 0
2.1 diameter m 4.00 169.00 676.00 0.14% 0.03% 25.00% 169 0 25% 169
2.2 diameter m 2.00 139.25 278.50 0.06% 0.06% 100.00% 278.5 0 100% 278.5
2.3 diameter m 3.00 92.50 277.50 0.06% 0.06% 100.00% 277.5 0 100% 277.5
2.4 Supply and Installation of Elbow 45 ;100 mm diameter no 4.00 65.00 260.00 0.05% 0.03% 55.00% 143 0 55% 143
2.5 Supply and Installation of Elbow 45 ;75mm diameter no 1.00 50.00 50.00 0.01% 0.01% 100.00% 50 0 100% 50
2.7 Supply and Installation of Elbow 90 ;100 mm diameter no 2.00 77.00 154.00 0.03% 0.02% 55.00% 84.7 0 55% 84.7
2.8 Supply and Installation of Elbow 90 ; 75mm diameter no 1.00 57.00 57.00 0.01% 0.01% 100.00% 57 0 100% 57
2.10 Supply and Installation of Wye ;100 mm diameter no 2.00 110.00 220.00 0.04% 0.02% 55.00% 121 0 55% 121
2.11 Supply and Installation of Wye;50 mm diameter no 1.00 50.00 50.00 0.01% 0.01% 100.00% 50 0 100% 50
2.12 Supply and Installation of Wye Reducer ;100x75 mm diameter no 1.00 100.00 100.00 0.02% 0.00% 0.00% 0 0 0% 0
2.13 Supply and Installation of Wye Reducer ;100x50 mm diameter no 2.00 95.00 190.00 0.04% 0.03% 75.00% 142.5 0 75% 142.5
2.14 Supply and Installation of Wye Reducer ;75x50 mm diameter no 1.00 75.00 75.00 0.02% 0.02% 100.00% 75 0 100% 75
2.15 Supply and Installation of Tee ;50 mm diameter no 2.00 50.00 100.00 0.02% 0.02% 100.00% 100 0 100% 100
2.16 Supply and Installation of Tee Reducer ;100x50 mm diameter no 1.00 100.00 100.00 0.02% 0.02% 100.00% 100 0 100% 100
2.17 Supply and Installation of P-trap ;50 mm diameter no 1.00 80.00 80.00 0.02% 0.01% 55.00% 44 0 55% 44
2.18 Cleanout ;100 mm diameter no 1.00 65.00 65.00 0.01% 0.00% 0.00% 0 0 0% 0
2.19 Drain ;50 mm diameter no 1.00 675.00 675.00 0.14% 0.00% 0.00% 0 0 0% 0
2.21 Installation of Septic Tank ;Amapex (including grease trap) no 1.00 2500.00 2500.00 0.50% 0.00% 0.00% 0 0 0% 0
3.0 Vent Line
3.1 diameter m 12.00 83.25 999.00 0.20% 0.16% 80.00% 799.2 0 80% 799.2
3.3 Supply and Installation of Tee ;50 mm diameter no 3.00 50.00 150.00 0.03% 0.03% 100.00% 150 0 100% 150
3.4 diameter no 1.00 75.00 75.00 0.02% 0.02% 100.00% 75 0 100% 75
3.5 diameter no 1.00 350.00 350.00 0.07% 0.07% 100.00% 350 0 100% 350
4.1 diameter m 7.00 169.00 1183.00 0.24% 0.00% 0.00% 0 0 0% 0
4.3 mm diameter no 1.00 1500.00 1500.00 0.30% 0.00% 0.00% 0 0 0% 0
5.0 PLUMBING FIXTURES 0 0%
5.1 Water Closet - Tank Type set/s 2.00 400.00 800.00 0.16% 0.00% 0.00% 0 0 0% 0
5.2 Lavatory - Wall Hung with Faucet set/s 2.00 300.00 600.00 0.12% 0.00% 0.00% 0 0 0% 0
5.3 Shower Set (Telepohone Type) with wall mounted bib faucet set/s 2.00 250.00 500.00 0.10% 0.00% 0.00% 0 0 0% 0
5.4 Kitchen Sink - Single Bowl w/o Drainboard set/s 1.00 300.00 300.00 0.06% 0.00% 0.00% 0 0 0% 0

6.1 Owner lot 1.00 2500.00 2500.00 0.50% 0.00% 0.00% 0 0 0% 0
7.0 SUNDRIES
7.1 Rectification of sewer and waterlines lot 1.00 6700.00 6700.00 1.34% 1.21% 90.00% 6030 0 90% 6030
SUBTOTAL XII. 28320.25 5.68% 1.90% 9473.40 0.00 9473.40
1.1 Receptacle, Porcelain, E27 set 10.00 36.00 360.00 0.07% 0.00% 0.00% 0 0 0% 0
1.2 Bulb, 18 watts pcs 4.00 10.00 40.00 0.01% 0.00% 0.00% 0 0 0% 0
2.0 Wiring Devices
2.1 Single Gang Switch, Color: White set 4.00 80.00 320.00 0.06% 0.00% 0.00% 0 0 0% 0
2.2 Two Gang Switch, Color: White set 2.00 120.00 240.00 0.05% 0.00% 0.00% 0 0 0% 0
2.3 Three-Way One-Gang Switch, Color: White set 2.00 120.00 240.00 0.05% 0.00% 0.00% 0 0 0% 0
2.4 Duplex Convenience Outlet Color: White set 4.00 120.00 480.00 0.10% 0.00% 0.00% 0 0 0% 0
2.5 White set 1.00 1275.00 1275.00 0.26% 0.00% 0.00% 0 0 0% 0
2.6 Duplex Convenience Outlet Weather Proof set 1.00 710.00 710.00 0.14% 0.00% 0.00% 0 0 0% 0
2.7 Special Purpose Outlet (for Refrigerator) set 1.00 310.00 310.00 0.06% 0.00% 0.00% 0 0 0% 0
2.8 Schedule, set 3.00 310.00 930.00 0.19% 0.00% 0.00% 0 0 0% 0
2.9 Enclosed CB 60AT, Nema3R (Service Entrance) set 1.00 50.00 50.00 0.01% 0.00% 0.00% 0 0 0% 0
3.1 3.5mm2 THHN Wire mts 248.00 40.00 9920.00 1.99% 0.00% 0.00% 0 0 0% 0
3.2 14mm2 THW Wire (Service Entrance) mts 28.00 145.00 4060.00 0.81% 0.00% 0.00% 0 0 0% 0
3.3 3.5mm2 THHN Wire-Ground mts 124.00 40.00 4960.00 0.99% 0.00% 0.00% 0 0 0% 0
3.4 8mm2 THHN Wire - Ground Service Entrance mts 14.00 57.00 798.00 0.16% 0.00% 0.00% 0 0 0% 0

4.0 60AT/100AF, 1P, 230V, 60Hz, MCCB, 22kAIC, NEMA 1 set 1.00 50.00 50.00 0.01% 0.00% 0.00% 0 0 0% 0
5.0 1P, 230, MCB 1OkAIC Spare Meter Base unit 1.00 2500.00 3250.00 0.65% 0.00% 0.00% 0 0 0% 0
6.1 Ground Rod Copper 20mmdia, 3M Length set 1.00 1050.00 1050.00 0.21% 0.00% 0.00% 0 0 0% 0
6.2 Ground Clamp set 1.00 800.00 800.00 0.16% 0.00% 0.00% 0 0 0% 0
6.3 14mm2 Bare Copper in 20mmØ PVC mts 6.00 300.00 1800.00 0.36% 0.00% 0.00% 0 0 0% 0

7.0 other accessories lot 1.00 8000.00 8000.00 1.60% 0.00% 0.00% 0 0 0% 0
8.0 COMMUNICATIONS
8.1.1 Television Outlet, w/ Plate set 1.00 130.00 130.00 0.03% 0.00% 0.00% 0 0 0% 0
8.2.1 1-RG6 COAXIAL CABLE mts 12.00 90.00 1080.00 0.22% 0.00% 0.00% 0 0 0% 0
8.3.1 PVC Conduit, 20mmØ mts 10.00 20.00 200.00 0.04% 0.01% 30.00% 60 0 30% 60
8.3.2 Pullbox ( inside unit and Outside unit) pcs 2.00 3000.00 6000.00 1.20% 0.00% 0.00% 0 0 0% 0
8.4 Accessories:
8.4.1 Utility Box, PVC pc 1.00 91.00 91.00 0.02% 0.00% 0.00% 0 0 0% 0
8.4.2 Consumables, coupling/connectors, supports etc… lot 1.00 1500.00 1500.00 0.30% 0.00% 0.00% 0 0 0% 0
8.5.1 Telephone Outlet, set 1.00 110.00 110.00 0.02% 0.00% 0.00% 0 0 0% 0
8.5.2 Data Outlet set 1.00 110.00 110.00 0.02% 0.00% 0.00% 0 0 0% 0
8.5.3 CAT5e cable mts 27.00 25.00 675.00 0.14% 0.00% 0.00% 0 0 0% 0
8.5.4 PVC Conduit, 20mmØ mts 28.00 65.00 1820.00 0.37% 0.00% 0.00% 0 0 0% 0
8.5.5 Utility Box, PVC pc 25.00 35.00 875.00 0.18% 0.00% 0.00% 0 0 0% 0
8.5.6 Pullbox ( Outside unit) pc 1.00 3000.00 3000.00 0.60% 0.00% 0.00% 0 0 0% 0
9 SUNDRIES
9.1 Rectification of electrical lines lot 1.00 7100.00 7100.00 1.42% 1.28% 90.00% 6390 0 90% 6390
SUBTOTAL XIII. 62334.00 12.50% 1.29% 6450.00 0.00 6450.00
PROFIT 37,389.74 11,846.65
TOTAL COST VAT-EX 535,920.79 83,540.44
VAT 64,310.49 10,024.85
BLOCK: 26
LOT: 1
ACCOMPLISHMENT
I. PRELIMINARIES


12.0 provided) lot 1.00 9630.07 9630.07 1.92% 0.83% 43.55% 4193.8971153355 0 44% 4193.8971153355
SUBTOTAL I. 43380.07 8.64% 5.27% 26452.15 0.00 26452.15
1.3 Hauling and Disposal cu.m. 3.40 500.00 1701.10 0.34% 0.00% 0% 0 0 0% 0
2.0 SUNDRIES
2.3 Gravel bedding for CR SOG and Porch cu.m. 0.80 1720.00 1376.00 0.27% 0.00% 0% 0 0 0% 0
SUBTOTAL II. 7301.70 1.45% 0.23% 1153.55 0.00 1153.55
III. CONCRETE
1.1 Stairs sq.m. 8.06 677.00 5456.62 1.09% 0.00% 0% 0 0 0% 0
1.2 Cantiliver Slab sq.m. 3.56 677.00 2410.12 0.48% 0.00% 0% 0 0 0% 0
1.3 PORCH sq.m. 0.52 677.00 354.61 0.07% 0.00% 0% 0 0 0% 0
2.1 Porch - 10mmØ (Grade 40) kg 19.89 15.00 298.35 0.06% 0.00% 0% 0 0 0% 0
2.2 Cantilever - 10mmØ (Grade 40) kg 56.77 15.00 851.55 0.17% 0.00% 0% 0 0 0% 0
3.1 3000 psi Stairs cu.m. 0.30 2300.00 690.00 0.14% 0.00% 0% 0 0 0% 0
3.2 3000 psi PORCH cu.m. 0.37 1900.00 701.78 0.14% 0.00% 0% 0 0 0% 0
5.0 CAST IN PLACE
5.1 Concrete ledge cu.m. 0.07 2000.00 147.84 0.03% 0.00% 0% 0 0 0% 0
6.0 SUNDRIES
6.2 Reinforcing Steel (Stairs) - 10mmØ (Grade 40) kg 55.49 70.00 3884.30 0.77% 0.00% 0% 0 0 0% 0
6.3 Reinforcing Steel (Stairs) - 12mmØ (Grade 40) kg 83.22 70.00 5825.40 1.16% 0.00% 0% 0 0 0% 0
SUBTOTAL III. 47994.58 9.55% 0.00% 0.00 0.00 0.00
IV. MASONRY
1.0 Plastering
2.0 CHB for Stair
2.1 4" CHB sq.m. 1.58 482.00 763.01 0.15% 0.00% 0% 0 0 0% 0
3.0 SUNDRIES
3.1 opening lot 1.00 25500.00 25500.00 5.08% 2.03% 40% 10200 0 40% 10200
3.2 Rectification of existing wall plastering lot 1.00 13020.00 13020.00 2.59% 1.04% 40% 5208 0 40% 5208
SUBTOTAL IV. 81100.51 16.14% 7.23% 36316.75 0.00 36316.75
V. METALS
METAL FABRICATIONS

2.0 METAL RAILINGS
2.1 Stair Railing
3.0 PORCH CANOPY
3.1 100x100x2.5mm kg 57.31 50.00 2865.25 0.57% 0.00% 0% 0 0 0% 0
3.2 250x300x12mm kg 14.13 50.00 706.50 0.14% 0.00% 0% 0 0 0% 0
3.3 LC90x45x15x2.0mm kg 69.33 50.00 3466.56 0.69% 0.00% 0% 0 0 0% 0
4.1 Wire mesh 2"2" m2 0.68 690.00 465.75 0.09% 0.00% 0% 0 0 0% 0
5.0 SUNDRIES
5.1 Repair of roof framing lot 1.00 5000.00 5000.00 1.00% 0.00% 0% 0 0 0% 0
SUBTOTAL V. 40987.68 8.16% 0.00% 0.00 0.00 0.00
SUBTOTAL VI. 12707.03 2.53% 0.00% 0.00 0.00 0.00
1.1 to volada m2 1.64 680.00 1115.20 0.22% 0.00% 0% 0 0 0% 0

5.1 necessary to complete the works lm 19.00 250.00 4750.00 0.95% 0.00% 0% 0 0 0% 0
6.0 SUNDRIES
Repair of roofing including application of sealant including
6.1 rectification of insulation lot 1.00 3500.00 3500.00 0.70% 0.00% 0% 0 0 0% 0
SUBTOTAL VII. 14851.80 2.96% 0.00% 0.00 0.00 0.00
VIII. OPENINGS

1.1 Main Door set 1.00 1200.00 1200.00 0.24% 0.00% 0% 0 0 0% 0

1.2 Service Door set 1.00 1200.00 1200.00 0.24% 0.00% 0% 0 0 0% 0

2.1 finish (m/s) - 800mm x 2100mm; to Bedrooms set 2.00 1200.00 2400.00 0.48% 0.00% 0% 0 0 0% 0
2.2 T&B set 2.00 250.00 500.00 0.10% 0.00% 0% 0 0 0% 0
3.0 LOCKSET
3.3 For PVC doors set 2.00 120.00 240.00 0.05% 0.00% 0% 0 0 0% 0
4.0 HINGE
4.3 For PVC doors set 6.00 50.00 300.00 0.06% 0.00% 0% 0 0 0% 0
SUBTOTAL VIII. 7520.00 1.50% 0.00% 0.00 0.00 0.00
IX. FINISHES
1.0 CEILING
1.1.1 to bedrooms and hallway at 2F m2 15.70 575.00 9027.50 1.80% 0.00% 0% 0 0 0% 0
1.1.2 to stairs m2 3.70 575.00 2127.50 0.42% 0.00% 0% 0 0 0% 0

1.2 eaves m2 9.60 575.00 5520.00 1.10% 0.00% 0% 0 0 0% 0

1.3 system m2 0.80 750.00 600.00 0.12% 0.00% 0% 0 0 0% 0
2.0 TILE

2.1.1 to Powder Room m2 2.60 470.00 1222.00 0.24% 0.00% 0% 0 0 0% 0
2.1.2 to T&B 2F m2 2.30 470.00 1081.00 0.22% 0.00% 0% 0 0 0% 0
2.2.1 to T&B GF m2 4.32 470.00 2030.40 0.40% 0.00% 0% 0 0 0% 0
2.2.2 to T&B 2F m2 3.81 470.00 1790.70 0.36% 0.00% 0% 0 0 0% 0
2.3 and hallway m2 18.80 450.00 8460.00 1.68% 0.00% 0% 0 0 0% 0
2.4 Vinyl tiles 300mmx300mmx1.3mmthk; to Bedroom to 2F m2 15.90 200.00 3180.00 0.63% 0.00% 0% 0 0 0% 0
3.0 WALL FINISHES

3.1 drywalls
3.1.1 to GF wall m2 0.84 650.00 546.00 0.11% 0.00% 0% 0 0 0% 0
3.1.2 to 2F wall m2 12.57 650.00 8170.50 1.63% 0.00% 0% 0 0 0% 0
4.1.1 to GF m2 38.41 290.00 11138.90 2.22% 0.00% 0% 0 0 0% 0
4.1.2 to 2F m2 30.95 290.00 8975.50 1.79% 0.00% 0% 0 0 0% 0
4.1.3 to volada wall m2 2.66 290.00 771.40 0.15% 0.00% 0% 0 0 0% 0
4.1.4 to volada ledge/canopy m2 7.04 290.00 2040.15 0.41% 0.00% 0% 0 0 0% 0
4.1.5 to window ledge/canopy m2 1.26 290.00 363.95 0.07% 0.00% 0% 0 0 0% 0
4.1.6 to Firewall m2 50.28 290.00 14581.20 2.90% 0.00% 0% 0 0 0% 0
4.2.1 to GF m2 43.13 265.00 11429.45 2.28% 0.00% 0% 0 0 0% 0
4.2.2 to 2F m2 35.48 265.00 9402.20 1.87% 0.00% 0% 0 0 0% 0
4.2.3 to T&B interior walls m2 18.17 265.00 4814.39 0.96% 0.00% 0% 0 0 0% 0
4.2.4 to drywall m2 29.82 265.00 7902.30 1.57% 0.00% 0% 0 0 0% 0
4.3.2 to T&B at GF m2 2.60 265.00 689.00 0.14% 0.00% 0% 0 0 0% 0
4.3.3 to T&B at 2F m2 2.20 265.00 583.00 0.12% 0.00% 0% 0 0 0% 0
4.3.5 to roof eaves m2 9.60 265.00 2544.00 0.51% 0.00% 0% 0 0 0% 0
4.6 QDE finish
5.0 SUNDRIES
SUBTOTAL IX. 148704.64 29.60% 0.00% 0.00 0.00 0.00
X. SPECIALTIES
SUBTOTAL X. 200.00 0.04% 0.00% 0.00 0.00 0.00
XI. FURNISHINGS

SUBTOTAL XI. 2426.40 0.48% 0.00% 0.00 0.00 0.00
XII. PLUMBING WORKS
1.3 Cold Water Line
1.4 Fittings
1.4.5 diameter no 1.00 63.00 63.00 0.01% 0.00% 0% 0 0 0% 0
1.4.7 diameter no 1.00 300.00 300.00 0.06% 0.00% 0% 0 0 0% 0
1.4.8 diameter no 1.00 325.00 325.00 0.06% 0.00% 0% 0 0 0% 0
2.1 diameter m 4.00 169.00 676.00 0.13% 0.00% 0% 0 0 0% 0
2.2 diameter m 2.00 139.25 278.50 0.06% 0.00% 0% 0 0 0% 0
2.3 diameter m 3.00 92.50 277.50 0.06% 0.00% 0% 0 0 0% 0
2.8 Supply and Installation of Elbow 90 ; 75mm diameter no 1.00 57.00 57.00 0.01% 0.00% 0% 0 0 0% 0
2.10 Supply and Installation of Wye ;100 mm diameter no 2.00 110.00 220.00 0.04% 0.00% 0% 0 0 0% 0
2.16 Supply and Installation of Tee Reducer ;100x50 mm diameter no 1.00 100.00 100.00 0.02% 0.00% 0% 0 0 0% 0
3.0 Vent Line
3.1 diameter m 12.00 83.25 999.00 0.20% 0.00% 0% 0 0 0% 0
3.4 diameter no 1.00 75.00 75.00 0.01% 0.00% 0% 0 0 0% 0
3.5 diameter no 1.00 350.00 350.00 0.07% 0.00% 0% 0 0 0% 0
4.1 diameter m 7.00 169.00 1183.00 0.24% 0.00% 0% 0 0 0% 0
4.3 mm diameter no 1.00 1500.00 1500.00 0.30% 0.00% 0% 0 0 0% 0

6.1 Owner lot 1.00 2500.00 2500.00 0.50% 0.00% 0% 0 0 0% 0
7.0 SUNDRIES
SUBTOTAL XII. 32820.25 6.53% 0.00% 0.00 0.00 0.00
1.2 Bulb, 18 watts pcs 4.00 10.00 40.00 0.01% 0.00% 0% 0 0 0% 0
2.0 Wiring Devices
2.5 White set 1.00 1275.00 1275.00 0.25% 0.00% 0% 0 0 0% 0
2.8 Schedule, set 3.00 310.00 930.00 0.19% 0.00% 0% 0 0 0% 0
3.1 3.5mm2 THHN Wire mts 248.00 40.00 9920.00 1.97% 0.00% 0% 0 0 0% 0

4.0 60AT/100AF, 1P, 230V, 60Hz, MCCB, 22kAIC, NEMA 1 set 1.00 50.00 50.00 0.01% 0.00% 0% 0 0 0% 0
5.0 1P, 230, MCB 1OkAIC Spare Meter Base unit 1.00 2500.00 3250.00 0.65% 0.00% 0% 0 0 0% 0
6.2 Ground Clamp set 1.00 800.00 800.00 0.16% 0.00% 0% 0 0 0% 0
8.0 COMMUNICATIONS
8.4 Accessories:
8.5.2 Data Outlet set 1.00 110.00 110.00 0.02% 0.00% 0% 0 0 0% 0
8.5.3 CAT5e cable mts 27.00 25.00 675.00 0.13% 0.00% 0% 0 0 0% 0
9 SUNDRIES
SUBTOTAL XIII. 62334.00 12.41% 0.00% 0.00 0.00 0.00
PROFIT 37,674.08 4,794.11
TOTAL COST VAT-EX 540,002.72 68,716.56
VAT 64,800.33 8,245.99
BLOCK: 23
LOT: 13
ACCOMPLISHMENT
I. PRELIMINARIES
1.0 Site Visit / Mobilization lot 1.00 1500.00 1500.00 0.23% 0.10% 43.55% 653.25 0 43.55% 653.25
2.0 Equipment for Major Works lot 1.00 1500.00 1500.00 0.23% 0.10% 43.55% 653.25 0 43.55% 653.25
3.0 Site Safety, Signages & Security lot 1.00 1000.00 1000.00 0.15% 0.07% 43.55% 435.5 0 43.55% 435.5
4.0 Permits and licenses lot 1.00 0.00 0.00% 0.00% 0.00% 0 0 0.00% 0
5.0 Advance Payment Bond lot 1.00 1500.00 1500.00 0.23% 0.12% 50.00% 750 0 50.00% 750
6.0 Performance Bond lot 1.00 1500.00 1500.00 0.23% 0.12% 50.00% 750 0 50.00% 750
7.0 Guarantee / Retention Bond lot 1.00 1500.00 1500.00 0.23% 0.12% 50.00% 750 0 50.00% 750
8.1 Contractor's Office & Barracks with portalets & shower area lot 1.00 5000.00 5000.00 0.77% 0.77% 100.00% 5000 0 100.00% 5000
8.2 Materials Storage for OSM lot 1.00 5000.00 5000.00 0.77% 0.77% 100.00% 5000 0 100.00% 5000
9.0 incl. application fee) lot 1.00 2000.00 2000.00 0.31% 0.13% 43.55% 871 0 43.55% 871
10.0 offices incl. application fee) lot 1.00 3000.00 3000.00 0.46% 0.20% 43.55% 1306.5 0 43.55% 1306.5

11.1 Contractor's Office lot 1.00 5000.00 5000.00 0.77% 0.77% 100.00% 5000 0 100.00% 5000

12.0 provided) lot 1.00 9167.51 9167.51 1.41% 0.61% 43.55% 3992.4523265292 0 43.55% 3992.4523265292
13.0 Materials Testing and Inspection, et.al lot 1.00 1500.00 1500.00 0.23% 0.10% 43.55% 653.25 0 43.55% 653.25
14.0 Operations & Maintenance Manual lot 1.00 750.00 750.00 0.12% 0.00% 0.00% 0 0 0.00% 0
15.0 Regular Site Cleaning / Removal of Rubbish lot 1.00 1000.00 1000.00 0.15% 0.07% 43.55% 435.5 0 43.55% 435.5
16.0 Demobilization lot 1.00 1000.00 1000.00 0.15% 0.00% 0.00% 0 0 0.00% 0
17.0 Contractor's Tax lot 1.00 1000.00 1000.00 0.15% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL I. 42917.51 6.58% 4.03% 26250.70 0.00 26250.70
1.1 Excavation at Septic Tank cu.m. 0.77 700.00 539.00 0.08% 0.00% 0.00% 0 0 0.00% 0
1.2 Backfill & Compaction cu.m. 0.50 700.00 350.00 0.05% 0.00% 0.00% 0 0 0.00% 0
1.3 Hauling and Disposal cu.m. 4.91 500.00 2455.00 0.38% 0.00% 0.00% 0 0 0.00% 0
2.0 SUNDRIES
2.1 Clearing and grubbing cu.m. 50.10 20.00 1002.00 0.15% 0.15% 100.00% 1002 0 100.00% 1002
Disposal of excess soil and correction of elevation (including
2.2 backfill and compaction) lot 1.00 9000.00 9000.00 1.38% 0.00% 0.00% 0 0 0.00% 0
2.3 Gravel bedding for CR SOG and Porch cu.m. 0.50 1720.00 860.00 0.13% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL II. 14206.00 2.18% 0.15% 1002.00 0.00 1002.00
III. CONCRETE
1.1 Stairs sq.m. 8.20 677.00 5551.40 0.85% 0.00% 0.00% 0 0 0.00% 0
1.2 Cantiliver Slab sq.m. 4.82 677.00 3263.14 0.50% 0.00% 0.00% 0 0 0.00% 0
1.3 PORCH sq.m. 0.57 677.00 383.86 0.06% 0.00% 0.00% 0 0 0.00% 0
1.4 Stiffiner Column sq.m. 3.29 677.00 2225.98 0.34% 0.34% 100.00% 2225.976 0 100.00% 2225.976
2.1 Porch - 10mmØ (Grade 40) kg 22.20 15.00 333.00 0.05% 0.00% 0.00% 0 0 0.00% 0
2.2 Cantilever - 10mmØ (Grade 40) kg 56.17 15.00 842.55 0.13% 0.00% 0.00% 0 0 0.00% 0
2.3 Stiffener Column - 10mmØ (Grade 40) kg 13.47 15.00 202.02 0.03% 0.03% 100.00% 202.02 0 100.00% 202.02
2.4 Stiffener Column - 16mmØ (Grade 40) kg 34.60 15.00 519.07 0.08% 0.08% 100.00% 519.0656 0 100.00% 519.0656
3.1 3000 psi Stairs cu.m. 0.30 2300.00 690.00 0.11% 0.00% 0.00% 0 0 0.00% 0
3.2 2500 psi PORCH cu.m. 0.42 1900.00 795.15 0.12% 0.00% 0.00% 0 0 0.00% 0
3.3 Cantiliver Slab cu.m. 0.48 1900.00 912.00 0.14% 0.00% 0.00% 0 0 0.00% 0
3.4 Lean Concrete (Septic Tank) cu.m. 0.12 1900.00 228.00 0.03% 0.00% 0.00% 0 0 0.00% 0
3.5 Stiffiner Column cu.m. 0.25 1900.00 468.54 0.07% 0.07% 100.00% 468.54 0 100.00% 468.54
4.1 40mm thick topping ready to receive tiles; to GF sq.m. 24.80 350.00 8680.00 1.33% 0.00% 0.00% 0 0 0.00% 0
4.2 Plain cement finish to 2F volada sq.m. 1.50 200.00 300.00 0.05% 0.00% 0.00% 0 0 0.00% 0
4.3 Plain cement finish to porch sq.m. 4.70 350.00 1645.00 0.25% 0.00% 0.00% 0 0 0.00% 0
4.4 40mm thick topping ready to receive tiles; to T&B sq.m. 7.79 350.00 2726.50 0.42% 0.00% 0.00% 0 0 0.00% 0
4.5 40mm thick topping ready to receive vinyl tiles; to 2F sq.m. 26.40 350.00 9240.00 1.42% 0.00% 0.00% 0 0 0.00% 0
5.0 CAST IN PLACE
5.1 Concrete ledge cu.m. 0.09 2000.00 184.80 0.03% 0.00% 0.00% 0 0 0.00% 0
6.0 SUNDRIES
6.1 Concrete Cover to Septic tank lot 1.00 5000.00 5000.00 0.77% 0.00% 0.00% 0 0 0.00% 0
6.2 Reinforcing Steel (SOG-CR) - 10mmØ (Grade 40) kg 50.00 70.00 3500.00 0.54% 0.54% 100.00% 3500 0 100.00% 3500
6.3 Concrete (SOG) - 3000 psi Slab on Grade cu.m. 1.00 4500.00 4500.00 0.69% 0.69% 100.00% 4500 0 100.00% 4500
SUBTOTAL III. 52191.00 8.00% 1.75% 11415.60 0.00 11415.60
IV. MASONRY
1.0 Plastering
1.1 8mm - 12mm thk smart render plastering (Masonry Wall) sq.m. 306.78 250.00 76695.00 11.76% 10.59% 90.00% 69025.5 0 90.00% 69025.5
2.0 CHB for Stair
2.1 4" CHB sq.m. 1.65 482.00 792.89 0.12% 0.00% 0.00% 0 0 0.00% 0
3.0 SUNDRIES
3.1 opening lot 1.00 37121.08 37121.08 5.69% 5.12% 90.00% 33408.972 0 90.00% 33408.972
3.2 8mm thk smart render plastering (Masonry wall) sqm 8.97 250.00 2242.50 0.34% 0.31% 90.00% 2018.25 0 90.00% 2018.25
SUBTOTAL IV. 116851.47 17.92% 16.02% 104452.72 0.00 104452.72
V. METALS
METAL FABRICATIONS

1.1 500mm x 2300mm; to porch set 2.00 2550.00 5100.00 0.78% 0.00% 0.00% 0 0 0.00% 0
1.2 500mm x 1200mm; to volada set 7.00 1402.17 9815.22 1.51% 0.00% 0.00% 0 0 0.00% 0
2.0 METAL RAILINGS
2.1 Stair Railing
2.2 25mm x 3mm thk flat bar for top, bottom & sides frames l.m. 8.20 260.00 2132.00 0.33% 0.00% 0.00% 0 0 0.00% 0
2.3 10mm x 10mm x 2mm vertical square bar l.m. 10.20 340.00 3468.00 0.53% 0.00% 0.00% 0 0 0.00% 0
3.0 PORCH CANOPY
3.1 100x100x2.5mm kg 58.88 50.00 2943.75 0.45% 0.00% 0.00% 0 0 0.00% 0
3.2 250x300x12mm kg 14.13 50.00 706.50 0.11% 0.00% 0.00% 0 0 0.00% 0
3.3 LC90x45x15x2.0mm kg 78.37 50.00 3918.72 0.60% 0.00% 0.00% 0 0 0.00% 0
3.4 A325 4-12mm Anchor bolt L=200mm set 8.00 50.00 400.00 0.06% 0.00% 0.00% 0 0 0.00% 0
4.1 Wire mesh 2"2" m2 0.68 690.00 465.75 0.07% 0.00% 0.00% 0 0 0.00% 0
5.0 SUNDRIES
5.1 Rectification of roof framing and connections lot 1.00 20000.00 20000.00 3.07% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL V. 48949.94 7.51% 0.00% 0.00 0.00 0.00
1.1 Wooden Stair Tread (Stair Finish) brd.ft. 43.79 128.00 5605.10 0.86% 0.00% 0.00% 0 0 0.00% 0
1.2 Wooden Stair Stringer (Stair Finish) brd.ft. 36.42 128.00 4661.44 0.71% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL VI. 10266.54 1.57% 0.00% 0.00 0.00 0.00
1.1 to volada m2 1.09 680.00 738.48 0.11% 0.00% 0.00% 0 0 0.00% 0
2.1 to toilet and bath at 2F m2 4.18 1000.00 4180.00 0.64% 0.00% 0.00% 0 0 0.00% 0
2.2 to toilet and bath at Master's T&B m2 4.05 1000.00 4050.00 0.62% 0.00% 0.00% 0 0 0.00% 0
3.1 Single-bubble insulation m2 42.50 25.00 1062.50 0.16% 0.07% 40.00% 425 0 40.00% 425
4.1 to building roof (Ga 26 pre-painted rib-type) m2 53.35 120.00 6402.00 0.98% 0.39% 40.00% 2560.8 0 40.00% 2560.8
4.2 to canopy roof (Ga 26 pre-painted rib-type) m2 5.85 120.00 702.00 0.11% 0.00% 0.00% 0 0 0.00% 0
5.1 pre-formed pre-painted GI gutter lm 7.20 80.00 576.00 0.09% 0.00% 0.00% 0 0 0.00% 0
5.2 pre-formed pre-painted GI flashing lm 13.30 80.00 1064.00 0.16% 0.00% 0.00% 0 0 0.00% 0

6.1 necessary to complete the works lm 23.30 250.00 5825.00 0.89% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL VII. 24599.98 3.77% 0.46% 2985.80 0.00 2985.80
VIII. OPENINGS

1.1 Main Door set 1.00 1200.00 1200.00 0.18% 0.05% 25.00% 300 0 25.00% 300

1.2 Service Door set 1.00 1200.00 1200.00 0.18% 0.05% 25.00% 300 0 25.00% 300
2.1 finish (m/s) - 800mm x 2100mm; to Bedrooms set 4.00 1200.00 4800.00 0.74% 0.00% 0.00% 0 0 0.00% 0
2.2 T&B set 3.00 250.00 750.00 0.12% 0.03% 25.00% 187.5 0 25.00% 187.5
3.0 LOCKSET
3.1 For non-metal doors, Faultless Brand set 7.00 120.00 840.00 0.13% 0.00% 0.00% 0 0 0.00% 0
3.2 For metal doors set 2.00 150.00 300.00 0.05% 0.00% 0.00% 0 0 0.00% 0
3.3 For PVC doors set 3.00 120.00 360.00 0.06% 0.00% 0.00% 0 0 0.00% 0
4.0 HINGE
4.3 For PVC doors set 9.00 50.00 450.00 0.07% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL VIII. 11100.00 1.70% 0.12% 787.50 0.00 787.50
IX. FINISHES
1.0 CEILING
1.1.1 to bedrooms and hallway m2 26.30 575.00 15122.50 2.32% 0.00% 0.00% 0 0 0.00% 0
1.1.2 to stairs m2 4.30 575.00 2472.50 0.38% 0.00% 0.00% 0 0 0.00% 0

1.2 eaves m2 10.14 575.00 5830.50 0.89% 0.00% 0.00% 0 0 0.00% 0

1.3 system m2 0.80 750.00 600.00 0.09% 0.00% 0.00% 0 0 0.00% 0
1.4 4.5 mm fiber cement board for Stair m2 2.93 579.00 1693.58 0.26% 0.00% 0.00% 0 0 0.00% 0
1.5 standard metal framing system to T&B at 2F m2 2.40 579.00 1389.60 0.21% 0.00% 0.00% 0 0 0.00% 0
1.6 standard metal framing system to Master's T&B m2 2.50 579.00 1447.50 0.22% 0.00% 0.00% 0 0 0.00% 0
2.0 TILE

2.1.1 to T&B at GF m2 2.85 470.00 1339.50 0.21% 0.00% 0.00% 0 0 0.00% 0
2.1.2 to T&B at 2F m2 2.40 470.00 1128.00 0.17% 0.00% 0.00% 0 0 0.00% 0
2.1.3 to Master's T&B m2 2.50 470.00 1175.00 0.18% 0.00% 0.00% 0 0 0.00% 0
2.2.1 to T&B at GF m2 4.47 470.00 2100.90 0.32% 0.00% 0.00% 0 0 0.00% 0
2.2.2 to T&B at 2F m2 3.18 470.00 1494.60 0.23% 0.00% 0.00% 0 0 0.00% 0
2.2.3 to Master's T&B m2 4.38 470.00 2058.60 0.32% 0.00% 0.00% 0 0 0.00% 0
2.3 and hallway m2 24.80 450.00 11160.00 1.71% 0.00% 0.00% 0 0 0.00% 0
2.4 Vinyl tiles 300mmx300mmx1.3mmthk; to Bedroom to GF m2 5.30 200.00 1060.00 0.16% 0.00% 0.00% 0 0 0.00% 0
Vinyl tiles 300mmx300mmx1.3mmthk; to Bedroom to 2F m2 26.40 200.00 5280.00 0.81% 0.00% 0.00% 0 0 0.00% 0
3.0 WALL FINISHES
3.1 drywalls
3.1.1 to GF wall m2 9.87 650.00 6415.50 0.98% 0.00% 0.00% 0 0 0.00% 0
3.1.2 to 2F wall m2 13.68 650.00 8892.00 1.36% 0.00% 0.00% 0 0 0.00% 0
4.1.1 to GF m2 46.25 290.00 13411.05 2.06% 0.00% 0.00% 0 0 0.00% 0
4.1.2 to 2F m2 36.03 290.00 10447.25 1.60% 0.00% 0.00% 0 0 0.00% 0
4.1.3 to volada wall m2 2.66 290.00 771.40 0.12% 0.00% 0.00% 0 0 0.00% 0
4.1.4 to volada ledge/canopy m2 9.36 290.00 2714.40 0.42% 0.00% 0.00% 0 0 0.00% 0
4.1.5 to window ledge/canopy m2 2.20 290.00 638.00 0.10% 0.00% 0.00% 0 0 0.00% 0
4.1.6 to Firewall m2 58.34 290.00 16918.60 2.59% 0.00% 0.00% 0 0 0.00% 0
4.2.1 to GF m2 72.08 265.00 19099.88 2.93% 0.88% 30.00% 5729.9625 0 30.00% 5729.9625
4.2.2 to 2F m2 68.52 265.00 18157.80 2.78% 0.00% 0.00% 0 0 0.00% 0
4.2.3 to T&B interior walls m2 29.35 265.00 7776.76 1.19% 0.00% 0.00% 0 0 0.00% 0
4.2.4 to drywall m2 55.82 265.00 14793.36 2.27% 0.00% 0.00% 0 0 0.00% 0
4.2.5 to bedroom doors m2 11.34 265.00 3005.10 0.46% 0.00% 0.00% 0 0 0.00% 0
4.3.1 to living, dining, and kitchen; bedroom 1 m2 29.70 265.00 7870.50 1.21% 0.00% 0.00% 0 0 0.00% 0
4.3.2 to T&B at GF m2 2.90 265.00 768.50 0.12% 0.00% 0.00% 0 0 0.00% 0
4.3.3 to T&B at 2F m2 4.90 265.00 1298.50 0.20% 0.00% 0.00% 0 0 0.00% 0
4.3.5 to stairs soffit m2 3.42 265.00 906.30 0.14% 0.00% 0.00% 0 0 0.00% 0
4.3.7 to roof eaves m2 10.14 265.00 2687.10 0.41% 0.00% 0.00% 0 0 0.00% 0
4.4 bedrooms, hallway and stairwell m2 30.60 265.00 8109.00 1.24% 0.00% 0.00% 0 0 0.00% 0
4.5 Automotive paint finish 0.00% 0.00%
4.5.1 500mm x 2300mm Ventanilla Screens; to porch m2 1.60 265.00 424.00 0.07% 0.00% 0.00% 0 0 0.00% 0
4.5.2 500mm x 1200mm Ventanilla Screens; to volada m2 2.80 265.00 742.00 0.11% 0.00% 0.00% 0 0 0.00% 0
4.6 QDE finish
4.6.1 25mm x 3mm thk flat bar for top, bottom & sides frames lm 8.20 225.00 1845.00 0.28% 0.00% 0.00% 0 0 0.00% 0
4.6.2 10mm x 10mm x 2mm vertical square bar lm 10.20 225.00 2295.00 0.35% 0.00% 0.00% 0 0 0.00% 0
5.0 SUNDRIES
Exposed Pipe Cladding; 10mm ficemboard in painted finish
5.1 2000mmx1000mm no 1.00 4000.00 4000.00 0.61% 0.00% 0.00% 0 0 0.00% 0
5.2 450mm x 500mm hardiflex in painted finish for ACU cover nos 3.00 200.00 600.00 0.09% 0.00% 0.00% 0 0 0.00% 0
5.3 Vinyl tiles 300mmx300mm for stairs m2 14.15 250.00 3537.50 0.54% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL IX. 213477.27 32.74% 0.88% 5729.96 0.00 5729.96
X. SPECIALTIES
1.1 toilet paper holder GF & 2F set 3.00 50.00 150.00 0.02% 0.00% 0.00% 0 0 0.00% 0
1.2 soap holder GF & 2F set 3.00 50.00 150.00 0.02% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL X. 300.00 0.05% 0.00% 0.00 0.00 0.00
XI. FURNISHINGS
1.0 tiles, wall, slab 700mm x 600mm x 900mm set 1.00 2250.00 2250.00 0.35% 0.00% 0.00% 0 0 0.00% 0
2.0 to complete the works ;Ceramic Tiles 200mm X 200mm m2 0.36 490.00 176.40 0.03% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL XI. 2426.40 0.37% 0.00% 0.00 0.00 0.00
XII. PLUMBING WORKS
1.1.1 Supply and Installation of Gate Valve 20 mm diameter no 1.00 436.25 436.25 0.07% 0.00% 0.00% 0 0 0.00% 0
1.1.2 Supply and Installation of Isolation Valve 20 mm diameter no 3.00 290.50 871.50 0.13% 0.00% 0.00% 0 0 0.00% 0
1.2.1 Supply and Installation of Hose Bibb 15 mm diameter no 1.00 275.00 275.00 0.04% 0.00% 0.00% 0 0 0.00% 0
1.3 Cold Water Line
1.3.1 Supply and Installation of uPVC pipe ;20 mm diameter m 3.00 95.00 285.00 0.04% 0.00% 0.00% 0 0 0.00% 0
1.4 Fittings
1.4.1 Supply and Installation of Elbow 90 ;20 mm diameter no 1.00 63.00 63.00 0.01% 0.00% 0.00% 0 0 0.00% 0
1.4.3 Supply and Installation of Tee ;15 mm diameter no 5.00 70.00 350.00 0.05% 0.00% 0.00% 0 0 0.00% 0
1.4.4 Supply and Installation of Tee Reducer ;20x15 mm diameter no 1.00 70.00 70.00 0.01% 0.00% 0.00% 0 0 0.00% 0
1.4.5 diameter no 1.00 63.00 63.00 0.01% 0.00% 0.00% 0 0 0.00% 0
1.4.6 Supply and Installation of female thread ;20 mm diameter no 2.00 325.00 650.00 0.10% 0.00% 0.00% 0 0 0.00% 0
1.4.7 diameter no 1.00 300.00 300.00 0.05% 0.00% 0.00% 0 0 0.00% 0
1.4.8 Supply and Installation of Male Adaptor ;20 mm diameter no 2.00 325.00 650.00 0.10% 0.00% 0.00% 0 0 0.00% 0
1.4.9 Supply and installation of Union Patente ;20 mm diameter no 2.00 775.00 1550.00 0.24% 0.00% 0.00% 0 0 0.00% 0
1.4.10 Supply and Installation of End Cap ;15 mm diameter no 5.00 71.00 355.00 0.05% 0.00% 0.00% 0 0 0.00% 0
2.1 diameter m 10.00 169.00 1690.00 0.26% 0.13% 50.00% 845 0 50.00% 845
2.2 diameter m 1.00 139.25 139.25 0.02% 0.02% 100.00% 139.25 0 100.00% 139.25
2.3 diameter m 5.00 92.50 462.50 0.07% 0.07% 100.00% 462.5 0 100.00% 462.5
2.4 Supply and Installation of Elbow 45 ;100 mm diameter no 8.00 65.00 520.00 0.08% 0.04% 50.00% 260 0 50.00% 260
2.5 Supply and Installation of Elbow 45 ;75mm diameter no 2.00 50.00 100.00 0.02% 0.02% 100.00% 100 0 100.00% 100
2.10 Supply and Installation of Wye ;100 mm diameter no 4.00 110.00 440.00 0.07% 0.03% 50.00% 220 0 50.00% 220
2.11 Supply and Installation of Wye;50 mm diameter no 2.00 50.00 100.00 0.02% 0.02% 100.00% 100 0 100.00% 100
2.12 Supply and Installation of Wye Reducer ;100x75 mm diameter no 1.00 100.00 100.00 0.02% 0.00% 0.00% 0 0 0.00% 0
2.15 Supply and Installation of Tee ;50 mm diameter no 2.00 50.00 100.00 0.02% 0.02% 100.00% 100 0 100.00% 100
2.16 Supply and Installation of P-trap ;50 mm diameter no 2.00 80.00 160.00 0.02% 0.02% 100.00% 160 0 100.00% 160
2.17 Cleanout ;100 mm diameter no 2.00 65.00 130.00 0.02% 0.00% 0.00% 0 0 0.00% 0
2.18 Drain ;50 mm diameter no 3.00 675.00 2025.00 0.31% 0.00% 0.00% 0 0 0.00% 0
2.20 Installation of Septic Tank ;Amapex (including grease trap) no 1.00 2500.00 2500.00 0.38% 0.00% 0.00% 0 0 0.00% 0
3.0 Vent Line
3.1 diameter m 13.00 83.25 1082.25 0.17% 0.17% 100.00% 1082.25 0 100.00% 1082.25
3.4 diameter no 1.00 75.00 75.00 0.01% 0.01% 100.00% 75 0 100.00% 75
3.5 diameter no 1.00 350.00 350.00 0.05% 0.00% 0.00% 0 0 0.00% 0
4.1 diameter m 5.00 169.00 845.00 0.13% 0.00% 0.00% 0 0 0.00% 0
4.3 mm diameter no 1.00 1500.00 1500.00 0.23% 0.00% 0.00% 0 0 0.00% 0
5.0 PLUMBING FIXTURES
5.1 Water Closet - Tank Type set/s 3.00 400.00 1200.00 0.18% 0.00% 0.00% 0 0 0.00% 0
5.2 Lavatory - Wall Hung with Faucet set/s 3.00 300.00 900.00 0.14% 0.00% 0.00% 0 0 0.00% 0
5.3 Shower Set (Telepohone Type) with wall mounted bib faucet set/s 3.00 250.00 750.00 0.12% 0.00% 0.00% 0 0 0.00% 0
5.4 Kitchen Sink - Single Bowl w/o Drainboard set/s 1.00 300.00 300.00 0.05% 0.00% 0.00% 0 0 0.00% 0

6.1 Owner lot 1.00 2500.00 2500.00 0.38% 0.00% 0.00% 0 0 0.00% 0
7.0 SUNDRIES
7.1 Rectification of sewer and waterlines lot 1.00 13200.00 13200.00 2.02% 1.01% 50.00% 6600 0 50.00% 6600
SUBTOTAL XII. 39772.75 6.10% 1.70% 11106.00 0.00 11106.00
1.1 Receptacle, Porcelain, E27 set 15.00 36.00 540.00 0.08% 0.00% 0.00% 0 0 0.00% 0
1.2 Bulb, 18 watts pcs 4.00 10.00 40.00 0.01% 0.00% 0.00% 0 0 0.00% 0
2.0 Wiring Devices
2.1 Single Gang Switch, Color: White set 9.00 80.00 720.00 0.11% 0.00% 0.00% 0 0 0.00% 0
2.2 Two Gang Switch, Color: White set 1.00 120.00 120.00 0.02% 0.00% 0.00% 0 0 0.00% 0
2.3 Three-Way One-Gang Switch, Color: White set 1.00 120.00 120.00 0.02% 0.00% 0.00% 0 0 0.00% 0
2.4 Three Gang Switch, Color: White set 1.00 160.00 160.00 0.02% 0.00% 0.00% 0 0 0.00% 0
2.5 Duplex Convenience Outlet Color: White set 6.00 120.00 720.00 0.11% 0.00% 0.00% 0 0 0.00% 0
2.6 White set 1.00 1275.00 1275.00 0.20% 0.00% 0.00% 0 0 0.00% 0
2.7 Duplex Convenience Outlet Weather Proof set 1.00 710.00 710.00 0.11% 0.00% 0.00% 0 0 0.00% 0
2.8 Special Purpose Outlet (for Refrigerator) set 1.00 310.00 310.00 0.05% 0.00% 0.00% 0 0 0.00% 0
2.9 Schedule, set 5.00 310.00 1550.00 0.24% 0.00% 0.00% 0 0 0.00% 0
2.10 Enclosed CB 80AT, Nema3R (Service Entrance) set 1.00 50.00 50.00 0.01% 0.00% 0.00% 0 0 0.00% 0
3.1 3.5mm2 THHN Wire mts 418.00 40.00 16720.00 2.56% 0.00% 0.00% 0 0 0.00% 0
3.2 22mm2 THW Wire (Service Entrance) mts 20.00 145.00 2900.00 0.44% 0.00% 0.00% 0 0 0.00% 0
3.3 3.5mm2 THHN Wire-Ground mts 209.00 40.00 8360.00 1.28% 0.00% 0.00% 0 0 0.00% 0
3.4 8mm2 THHN Wire - Ground Service Entrance mts 10.00 57.00 570.00 0.09% 0.00% 0.00% 0 0 0.00% 0
4.1 PVC Conduit, 20mmØ mts 0.00 25.00 0.00 0.00% 0.00% 0.00% 0 0 0.00% 0
4.3 RSC Conduit, 50mmØ mts 0.00 115.00 0.00 0.00% 0.00% 0.00% 0 0 0.00% 0
4.4 Junction Box, PVC pc 0.00 50.00 0.00 0.00% 0.00% 0.00% 0 0 0.00% 0
4.5 Utility Box, PVC pc 0.00 40.00 0.00 0.00% 0.00% 0.00% 0 0 0.00% 0
4.6 Utility Box, PVC for Weatherproof Outlet pc 0.00 165.00 0.00 0.00% 0.00% 0.00% 0 0 0.00% 0
4.7 Consumables, coupling/connectors, supports etc… lot 0.00 1500.00 0.00 0.00% 0.00% 0.00% 0 0 0.00% 0
5.0 Main: 80AT/100AF, 1P, 230V, 60Hz, MCCB, 22kAIC, NEMA 1 set 1.00 50.00 50.00 0.01% 0.00% 0.00% 0 0 0.00% 0
6.0 2-20AT/50AF, 1P, 230, MCB 1OkAIC Spare Meter Base unit 1.00 3250.00 3250.00 0.50% 0.00% 0.00% 0 0 0.00% 0
7.1 Ground Rod Copper 20mmdia, 3M Length set 1.00 1050.00 1050.00 0.16% 0.00% 0.00% 0 0 0.00% 0
7.2 Ground Clamp set 1.00 800.00 800.00 0.12% 0.00% 0.00% 0 0 0.00% 0
7.3 14mm2 Bare Copper in 20mmØ PVC mts 6.00 300.00 1800.00 0.28% 0.00% 0.00% 0 0 0.00% 0

8.0 other accessories lot 1.00 8000.00 8000.00 1.23% 0.00% 0.00% 0 0 0.00% 0
9.0 COMMUNICATIONS
9.1.1 Television Outlet, w/ Plate set 1.00 170.00 170.00 0.03% 0.00% 0.00% 0 0 0.00% 0
9.2.1 1-RG6 COAXIAL CABLE mts 17.00 105.00 1785.00 0.27% 0.00% 0.00% 0 0 0.00% 0
9.3.1 PVC Conduit, 20mmØ mts 15.00 60.00 900.00 0.14% 0.00% 0.00% 0 0 0.00% 0
9.3.2 Pullbox ( inside unit and Outside unit) pcs 2.00 3000.00 6000.00 0.92% 0.00% 0.00% 0 0 0.00% 0
9.4 Accessories:
9.4.1 Utility Box, PVC pc 1.00 91.00 91.00 0.01% 0.00% 0.00% 0 0 0.00% 0
9.4.2 Consumables, coupling/connectors, supports etc… lot 1.00 1500.00 1500.00 0.23% 0.00% 0.00% 0 0 0.00% 0
9.5.1 Telephone Outlet, set 1.00 120.00 120.00 0.02% 0.00% 0.00% 0 0 0.00% 0
9.5.2 Data Outlet set 1.00 120.00 120.00 0.02% 0.00% 0.00% 0 0 0.00% 0
9.5.3 CAT5e cable mts 34.00 60.00 2040.00 0.31% 0.00% 0.00% 0 0 0.00% 0
9.5.6 Pullbox ( Outside unit) pc 1.00 3000.00 3000.00 0.46% 0.00% 0.00% 0 0 0.00% 0
10 SUNDRIES
10.1 Rectification of electrical lines lot 1.00 6100.00 6100.00 0.94% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL XIII. 74991.00 11.50% 0.00% 0.00 0.00 0.00
PROFIT 48,903.74 12,279.77
TOTAL COST VAT-EX 700,953.60 176,010.06
VAT 84,114.43 21,121.21
BLOCK: 23
LOT: 7
ACCOMPLISHMENT
I. PRELIMINARIES


12.0 provided) lot 1.00 9167.51 9167.51 1.42% 0.62% 43.55% 3992.4523265292 0 43.55% 3992.4523265292
SUBTOTAL I. 42917.51 6.66% 4.07% 26250.70 0.00 26250.70
1.2 Backfill & Compaction cu.m. 0.50 700.00 350.00 0.05% 0.01% 25.00% 87.5 0 25.00% 87.5
2.0 SUNDRIES
2.1 Clearing and grubbing cu.m. 50.10 20.00 1002.00 0.16% 0.03% 20.00% 200.4 0 20.00% 200.4
SUBTOTAL II. 13806.00 2.14% 0.12% 778.90 0.00 778.90
III. CONCRETE
1.1 Stairs sq.m. 8.20 677.00 5551.40 0.86% 0.00% 0.00% 0 0 0.00% 0
1.3 PORCH sq.m. 0.57 677.00 383.86 0.06% 0.00% 0.00% 0 0 0.00% 0
3.1 3000 psi Stairs cu.m. 0.30 2300.00 690.00 0.11% 0.00% 0.00% 0 0 0.00% 0
3.2 2500 psi PORCH cu.m. 0.42 1900.00 795.15 0.12% 0.00% 0.00% 0 0 0.00% 0
5.0 CAST IN PLACE
6.0 SUNDRIES
6.2 Reinforcing Steel (SOG-CR) - 10mmØ (Grade 40) kg 50.00 70.00 3500.00 0.54% 0.00% 0.00% 0 0 0.00% 0
6.4 Rectification of Stiffener Column lot 1.00 3500.00 3500.00 0.54% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL III. 53275.40 8.26% 0.00% 0.00 0.00 0.00
IV. MASONRY
1.0 Plastering
1.1 8mm - 12mm thk smart render plastering (Masonry Wall) sq.m. 229.83 250.00 57457.50 8.91% 1.78% 20.00% 11491.5 0 20.00% 11491.5
2.0 CHB for Stair
2.1 4" CHB sq.m. 1.65 482.00 792.89 0.12% 0.00% 0.00% 0 0 0.00% 0
3.0 SUNDRIES
3.1 opening lot 1.00 37120.67 37120.67 5.76% 1.15% 20.00% 7424.134 0 20.00% 7424.134
3.2 Rectification of existing wall plastering sqm 85.92 250.00 21480.00 3.33% 0.67% 20.00% 4296 0 20.00% 4296
SUBTOTAL IV. 116851.06 18.12% 3.60% 23211.63 0.00 23211.63
V. METALS
METAL FABRICATIONS

2.0 METAL RAILINGS
2.1 Stair Railing
3.0 PORCH CANOPY
3.1 100x100x2.5mm kg 58.88 50.00 2943.75 0.46% 0.00% 0.00% 0 0 0.00% 0
3.2 250x300x12mm kg 14.13 50.00 706.50 0.11% 0.00% 0.00% 0 0 0.00% 0
3.3 LC90x45x15x2.0mm kg 78.37 50.00 3918.72 0.61% 0.00% 0.00% 0 0 0.00% 0
4.1 Wire mesh 2"2" m2 0.68 690.00 465.75 0.07% 0.00% 0.00% 0 0 0.00% 0
5.0 SUNDRIES
SUBTOTAL V. 35949.94 5.58% 0.00% 0.00 0.00 0.00
SUBTOTAL VI. 10266.54 1.59% 0.00% 0.00 0.00 0.00
1.1 to volada m2 1.09 680.00 738.48 0.11% 0.00% 0.00% 0 0 0.00% 0
4.1 to building roof (Ga 26 pre-painted rib-type) m2 15.00 120.00 1800.00 0.28% 0.00% 0.00% 0 0 0.00% 0

7.0 Sundries
7.1 Repair of Roofing including application of sealant lm 1.00 4000.00 4000.00 0.62% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL VII. 23997.98 3.72% 0.00% 0.00 0.00 0.00
VIII. OPENINGS

1.1 Main Door set 1.00 1200.00 1200.00 0.19% 0.00% 0.00% 0 0 0.00% 0

1.2 Service Door set 1.00 1200.00 1200.00 0.19% 0.00% 0.00% 0 0 0.00% 0
2.2 T&B set 3.00 250.00 750.00 0.12% 0.00% 0.00% 0 0 0.00% 0
3.0 LOCKSET
3.3 For PVC doors set 3.00 120.00 360.00 0.06% 0.00% 0.00% 0 0 0.00% 0
4.0 HINGE
4.3 For PVC doors set 9.00 50.00 450.00 0.07% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL VIII. 11100.00 1.72% 0.00% 0.00 0.00 0.00
IX. FINISHES
1.0 CEILING
1.1.2 to stairs m2 4.30 575.00 2472.50 0.38% 0.00% 0.00% 0 0 0.00% 0

1.2 eaves m2 10.14 575.00 5830.50 0.90% 0.00% 0.00% 0 0 0.00% 0

1.3 system m2 0.80 750.00 600.00 0.09% 0.00% 0.00% 0 0 0.00% 0
2.0 TILE

2.1.1 to T&B at GF m2 2.85 470.00 1339.50 0.21% 0.00% 0.00% 0 0 0.00% 0
2.1.2 to T&B at 2F m2 2.40 470.00 1128.00 0.17% 0.00% 0.00% 0 0 0.00% 0
2.1.3 to Master's T&B m2 2.50 470.00 1175.00 0.18% 0.00% 0.00% 0 0 0.00% 0
2.2.1 to T&B at GF m2 4.47 470.00 2100.90 0.33% 0.00% 0.00% 0 0 0.00% 0
2.2.2 to T&B at 2F m2 3.18 470.00 1494.60 0.23% 0.00% 0.00% 0 0 0.00% 0
2.2.3 to Master's T&B m2 4.38 470.00 2058.60 0.32% 0.00% 0.00% 0 0 0.00% 0
2.3 and hallway m2 24.80 450.00 11160.00 1.73% 0.00% 0.00% 0 0 0.00% 0
3.0 WALL FINISHES
3.1 drywalls
3.1.1 to GF wall m2 9.87 650.00 6415.50 0.99% 0.00% 0.00% 0 0 0.00% 0
3.1.2 to 2F wall m2 13.68 650.00 8892.00 1.38% 0.00% 0.00% 0 0 0.00% 0
4.1.1 to GF m2 46.25 290.00 13411.05 2.08% 0.00% 0.00% 0 0 0.00% 0
4.1.2 to 2F m2 36.03 290.00 10447.25 1.62% 0.00% 0.00% 0 0 0.00% 0
4.1.3 to volada wall m2 2.66 290.00 771.40 0.12% 0.00% 0.00% 0 0 0.00% 0
4.1.6 to Firewall m2 58.34 290.00 16918.60 2.62% 0.00% 0.00% 0 0 0.00% 0
4.2.1 to GF m2 72.08 265.00 19099.88 2.96% 0.00% 0.00% 0 0 0.00% 0
4.2.2 to 2F m2 68.52 265.00 18157.80 2.82% 0.00% 0.00% 0 0 0.00% 0
4.2.4 to drywall m2 55.82 265.00 14793.36 2.29% 0.00% 0.00% 0 0 0.00% 0
4.3.2 to T&B at GF m2 2.90 265.00 768.50 0.12% 0.00% 0.00% 0 0 0.00% 0
4.3.3 to T&B at 2F m2 4.90 265.00 1298.50 0.20% 0.00% 0.00% 0 0 0.00% 0
4.3.7 to roof eaves m2 10.14 265.00 2687.10 0.42% 0.00% 0.00% 0 0 0.00% 0
4.5 Automotive paint finish 0.00% 0.00%
4.6 QDE finish
5.0 SUNDRIES
5.1 2000mmx1000mm no 1.00 4000.00 4000.00 0.62% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL IX. 213477.27 33.11% 0.00% 0.00 0.00 0.00
X. SPECIALTIES
SUBTOTAL X. 300.00 0.05% 0.00% 0.00 0.00 0.00
XI. FURNISHINGS

SUBTOTAL XI. 2426.40 0.38% 0.00% 0.00 0.00 0.00
XII. PLUMBING WORKS
1.3 Cold Water Line
1.4 Fittings
1.4.5 diameter no 1.00 63.00 63.00 0.01% 0.00% 0.00% 0 0 0.00% 0
1.4.7 diameter no 1.00 300.00 300.00 0.05% 0.00% 0.00% 0 0 0.00% 0
2.1 diameter m 10.00 169.00 1690.00 0.26% 0.00% 0.00% 0 0 0.00% 0
2.2 diameter m 1.00 139.25 139.25 0.02% 0.00% 0.00% 0 0 0.00% 0
2.3 diameter m 5.00 92.50 462.50 0.07% 0.00% 0.00% 0 0 0.00% 0
3.0 Vent Line
3.1 diameter m 13.00 83.25 1082.25 0.17% 0.00% 0.00% 0 0 0.00% 0
3.4 diameter no 1.00 75.00 75.00 0.01% 0.00% 0.00% 0 0 0.00% 0
3.5 diameter no 1.00 350.00 350.00 0.05% 0.00% 0.00% 0 0 0.00% 0
4.1 diameter m 5.00 169.00 845.00 0.13% 0.00% 0.00% 0 0 0.00% 0
4.3 mm diameter no 1.00 1500.00 1500.00 0.23% 0.00% 0.00% 0 0 0.00% 0

6.1 Owner lot 1.00 2500.00 2500.00 0.39% 0.00% 0.00% 0 0 0.00% 0
7.0 SUNDRIES
SUBTOTAL XII. 42572.75 6.60% 0.00% 0.00 0.00 0.00
1.2 Bulb, 18 watts pcs 4.00 10.00 40.00 0.01% 0.00% 0.00% 0 0 0.00% 0
2.0 Wiring Devices
2.6 White set 1.00 1275.00 1275.00 0.20% 0.00% 0.00% 0 0 0.00% 0
2.9 Schedule, set 5.00 310.00 1550.00 0.24% 0.00% 0.00% 0 0 0.00% 0
3.1 3.5mm2 THHN Wire mts 418.00 40.00 16720.00 2.59% 0.00% 0.00% 0 0 0.00% 0
7.2 Ground Clamp set 1.00 800.00 800.00 0.12% 0.00% 0.00% 0 0 0.00% 0

9.0 COMMUNICATIONS
9.4 Accessories:
9.5.2 Data Outlet set 1.00 120.00 120.00 0.02% 0.00% 0.00% 0 0 0.00% 0
9.5.3 CAT5e cable mts 34.00 60.00 2040.00 0.32% 0.00% 0.00% 0 0 0.00% 0
10 SUNDRIES
SUBTOTAL XIII. 77891.00 12.08% 0.00% 0.00 0.00 0.00
TOTAL COST (MATERIALS, LABOR AND EQUIPMENT) 644,831.84 100% 7.79% 50,241.24 - 50,241.24
PROFIT 48,362.39 3,768.09
TOTAL COST VAT-EX 693,194.23 54,009.33
VAT 83,183.31 6,481.12
TOTAL COST VAT-IN 776,377.54 POC 7.79% 60,490.45
BLOCK: 24
LOT: 6
ACCOMPLISHMENT
I. PRELIMINARIES


12.0 provided) lot 1.00 9167.51 9167.51 1.58% 0.69% 43.55% 3992.4523265292 0 43.55% 3992.4523265292
SUBTOTAL I. 42917.51 7.37% 4.51% 26250.70 0.00 26250.70
1.2 Backfill & Compaction cu.m. 0.50 700.00 350.00 0.06% 0.01% 20.00% 70 0 20.00% 70
2.0 SUNDRIES
2.1 Clearing and grubbing cu.m. 50.10 20.00 1002.00 0.17% 0.17% 100.00% 1002 0 100.00% 1002
SUBTOTAL II. 10722.00 1.84% 0.44% 2563.00 0.00 2563.00
III. CONCRETE
1.1 Stairs sq.m. 8.20 677.00 5551.40 0.95% 0.00% 0.00% 0 0 0.00% 0
1.3 PORCH sq.m. 0.57 677.00 383.86 0.07% 0.00% 0.00% 0 0 0.00% 0
3.1 3000 psi Stairs cu.m. 0.30 2300.00 690.00 0.12% 0.00% 0.00% 0 0 0.00% 0
3.2 2500 psi PORCH cu.m. 0.42 1900.00 795.15 0.14% 0.00% 0.00% 0 0 0.00% 0
5.0 CAST IN PLACE
6.0 SUNDRIES
SUBTOTAL III. 45275.40 7.78% 0.77% 4500.00 0.00 4500.00
IV. MASONRY
1.1 100mm 3C STRETCHER BLOCK, 700psi pcs 938.00 10.00 9380.00 1.61% 1.61% 100.00% 9380 0 100.00% 9380
1.2 Grout, 1500 psi cu.m. 0.45 1750.00 787.50 0.14% 0.14% 100.00% 787.5 0 100.00% 787.5
1.3 Rebars 10mmØ x 6m kg 22.14 10.00 221.40 0.04% 0.04% 100.00% 221.4 0 100.00% 221.4
2.0 Plastering
2.1 8mm - 12mm thk smart render plastering (Masonry Wall) sq.m. 31.40 250.00 7850.00 1.35% 1.21% 90.00% 7065 0 90.00% 7065
3.0 CHB for Stair 0.00% 0.00%
3.1 4" CHB sq.m. 1.65 482.00 792.89 0.14% 0.00% 0.00% 0 0 0.00% 0
4.0 SUNDRIES
4.1 opening lot 1.00 36403.79 36403.79 6.25% 5.63% 90.00% 32763.411 0 90.00% 32763.411
4.2 Rectification of wall plastering sqm 73.85 250.00 18462.54 3.17% 2.85% 90.00% 16616.2875 0 90.00% 16616.2875
SUBTOTAL IV. 73898.12 12.70% 9.70% 66833.60 0.00 66833.60
V. METALS
METAL FABRICATIONS

2.0 METAL RAILINGS
2.1 Stair Railing
3.0 PORCH CANOPY
3.1 100x100x2.5mm kg 58.88 50.00 2943.75 0.51% 0.00% 0.00% 0 0 0.00% 0
3.2 250x300x12mm kg 14.13 50.00 706.50 0.12% 0.00% 0.00% 0 0 0.00% 0
3.3 LC90x45x15x2.0mm kg 78.37 50.00 3918.72 0.67% 0.00% 0.00% 0 0 0.00% 0
4.1 Wire mesh 2"2" m2 0.68 690.00 465.75 0.08% 0.00% 0.00% 0 0 0.00% 0
5.0 SUNDRIES
SUBTOTAL V. 33949.94 5.83% 0.00% 0.00 0.00 0.00
SUBTOTAL VI. 10266.54 1.76% 0.00% 0.00 0.00 0.00
1.1 to volada m2 1.09 680.00 738.48 0.13% 0.00% 0.00% 0 0 0.00% 0
4.1 to building roof (Ga 26 pre-painted rib-type) m2 13.34 120.00 1600.80 0.28% 0.00% 0.00% 0 0 0.00% 0

7.0 SUNDRIES
Repair of roofing including application of sealant (including
7.1 roof insulation) lot 1.00 4000.00 4000.00 0.69% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL VII. 22948.78 3.94% 0.00% 0.00 0.00 0.00
VIII. OPENINGS

1.1 Main Door set 1.00 1200.00 1200.00 0.21% 0.05% 25.00% 300 0 25.00% 300

1.2 Service Door set 1.00 1200.00 1200.00 0.21% 0.05% 25.00% 300 0 25.00% 300
2.2 T&B set 3.00 250.00 750.00 0.13% 0.03% 25.00% 187.5 0 25.00% 187.5
3.0 LOCKSET
3.3 For PVC doors set 3.00 120.00 360.00 0.06% 0.00% 0.00% 0 0 0.00% 0
4.0 HINGE
4.3 For PVC doors set 9.00 50.00 450.00 0.08% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL VIII. 11100.00 1.91% 0.14% 787.50 0.00 787.50
IX. FINISHES
1.0 CEILING
1.1.2 to stairs m2 4.30 575.00 2472.50 0.42% 0.00% 0.00% 0 0 0.00% 0

1.2 eaves m2 10.14 575.00 5830.50 1.00% 0.00% 0.00% 0 0 0.00% 0

1.3 system m2 0.80 750.00 600.00 0.10% 0.00% 0.00% 0 0 0.00% 0
2.0 TILE

2.1.1 to T&B at GF m2 2.85 470.00 1339.50 0.23% 0.00% 0.00% 0 0 0.00% 0
2.1.2 to T&B at 2F m2 2.40 470.00 1128.00 0.19% 0.00% 0.00% 0 0 0.00% 0
2.1.3 to Master's T&B m2 2.50 470.00 1175.00 0.20% 0.00% 0.00% 0 0 0.00% 0
2.2.1 to T&B at GF m2 4.47 470.00 2100.90 0.36% 0.00% 0.00% 0 0 0.00% 0
2.2.2 to T&B at 2F m2 3.18 470.00 1494.60 0.26% 0.00% 0.00% 0 0 0.00% 0
2.2.3 to Master's T&B m2 4.38 470.00 2058.60 0.35% 0.00% 0.00% 0 0 0.00% 0
2.3 and hallway m2 24.80 450.00 11160.00 1.92% 0.00% 0.00% 0 0 0.00% 0
3.0 WALL FINISHES
3.1 drywalls
3.1.1 to GF wall m2 9.87 650.00 6415.50 1.10% 0.00% 0.00% 0 0 0.00% 0
3.1.2 to 2F wall m2 13.68 650.00 8892.00 1.53% 0.00% 0.00% 0 0 0.00% 0
4.1.1 to GF m2 46.25 290.00 13411.05 2.30% 0.23% 10.00% 1341.105 0 10.00% 1341.105
4.1.2 to 2F m2 36.03 290.00 10447.25 1.79% 0.18% 10.00% 1044.725 0 10.00% 1044.725
4.1.3 to volada wall m2 2.66 290.00 771.40 0.13% 0.00% 0.00% 0 0 0.00% 0
4.1.6 to Firewall m2 58.34 290.00 16918.60 2.91% 0.00% 0.00% 0 0 0.00% 0
4.2.1 to GF m2 72.08 265.00 19099.88 3.28% 1.48% 45.00% 8594.94375 0 45.00% 8594.94375
4.2.2 to 2F m2 68.52 265.00 18157.80 3.12% 1.40% 45.00% 8171.01 0 45.00% 8171.01
4.2.4 to drywall m2 55.82 265.00 14793.36 2.54% 0.00% 0.00% 0 0 0.00% 0
4.3.2 to T&B at GF m2 2.90 265.00 768.50 0.13% 0.00% 0.00% 0 0 0.00% 0
4.3.3 to T&B at 2F m2 4.90 265.00 1298.50 0.22% 0.00% 0.00% 0 0 0.00% 0
4.3.7 to roof eaves m2 10.14 265.00 2687.10 0.46% 0.00% 0.00% 0 0 0.00% 0
4.6 QDE finish
5.0 SUNDRIES
5.1 2000mmx1000mm no 1.00 4000.00 4000.00 0.69% 0.00% 0.00% 0 0 0.00% 0
SUBTOTAL IX. 213477.27 36.68% 3.29% 19151.78 0.00 19151.78
X. SPECIALTIES
SUBTOTAL X. 300.00 0.05% 0.00% 0.00 0.00 0.00
XI. FURNISHINGS

SUBTOTAL XI. 2426.40 0.42% 0.00% 0.00 0.00 0.00
XII. PLUMBING WORKS
1.3 Cold Water Line
1.4 Fittings
1.4.5 diameter no 1.00 63.00 63.00 0.01% 0.00% 0.00% 0 0 0.00% 0
1.4.7 diameter no 1.00 300.00 300.00 0.05% 0.00% 0.00% 0 0 0.00% 0
2.1 diameter m 10.00 169.00 1690.00 0.29% 0.00% 0.00% 0 0 0.00% 0
2.2 diameter m 1.00 139.25 139.25 0.02% 0.00% 0.00% 0 0 0.00% 0
2.3 diameter m 5.00 92.50 462.50 0.08% 0.00% 0.00% 0 0 0.00% 0
3.0 Vent Line
3.1 diameter m 13.00 83.25 1082.25 0.19% 0.00% 0.00% 0 0 0.00% 0
3.4 diameter no 1.00 75.00 75.00 0.01% 0.00% 0.00% 0 0 0.00% 0
3.5 diameter no 1.00 350.00 350.00 0.06% 0.00% 0.00% 0 0 0.00% 0
4.1 diameter m 5.00 169.00 845.00 0.15% 0.00% 0.00% 0 0 0.00% 0
4.3 mm diameter no 1.00 1500.00 1500.00 0.26% 0.00% 0.00% 0 0 0.00% 0
5.0 PLUMBING FIXTURES 0.00% 0.00%

6.1 Owner lot 1.00 2500.00 2500.00 0.43% 0.00% 0.00% 0 0 0.00% 0
7.0 SUNDRIES
SUBTOTAL XII. 39772.75 6.83% 0.00% 0.00 0.00 0.00
1.2 Bulb, 18 watts pcs 4.00 10.00 40.00 0.01% 0.00% 0.00% 0 0 0.00% 0
2.0 Wiring Devices
2.6 White set 1.00 1275.00 1275.00 0.22% 0.00% 0.00% 0 0 0.00% 0
2.9 Schedule, set 5.00 310.00 1550.00 0.27% 0.00% 0.00% 0 0 0.00% 0
3.1 3.5mm2 THHN Wire mts 418.00 40.00 16720.00 2.87% 0.00% 0.00% 0 0 0.00% 0
7.2 Ground Clamp set 1.00 800.00 800.00 0.14% 0.00% 0.00% 0 0 0.00% 0

9.0 COMMUNICATIONS
9.4 Accessories:
9.5.2 Data Outlet set 1.00 120.00 120.00 0.02% 0.00% 0.00% 0 0 0.00% 0
9.5.3 CAT5e cable mts 34.00 60.00 2040.00 0.35% 0.00% 0.00% 0 0 0.00% 0
10 SUNDRIES
SUBTOTAL XIII. 74991.00 12.88% 0.00% 0.00 0.00 0.00
PROFIT 43,653.42 8,227.32
TOTAL COST VAT-EX 625,699.13 128,313.91
VAT 75,083.90 15,397.67
BLOCK: 22
LOT: 15
ACCOMPLISHMENT
I. PRELIMINARIES


12.0 provided) lot 1.00 9404.84 9404.84 1.68% 0.73% 43.55% 4095.8069468198 0 44% 4095.8069468198
SUBTOTAL I. 43154.84 7.72% 4.71% 26354.06 0.00 26354.06
1.1 Excavation at Septic Tank cu.m. 0.77 700.00 539.00 0.10% 0.00% 0 0 0 0% 0
1.2 Backfill & Compaction cu.m. 0.51 700.00 357.00 0.06% 0.00% 0 0 0 0% 0
1.3 Hauling and Disposal cu.m. 3.87 500.00 1935.00 0.35% 0.07% 0.2 387 0 20% 387
2.0 SUNDRIES
2.1 Clearing and grubbing cu.m. 43.30 20.00 866.00 0.15% 0.03% 0.2 173.2 0 20% 173.2
2.2 backfill and compaction) lot 1.00 3186.00 3186.00 0.57% 0.00% 0 0 0 0% 0
2.3 Gravel bedding for CR SOG and Porch cu.m. 0.80 1720.00 1376.00 0.25% 0.00% 0 0 0 0% 0
SUBTOTAL II. 8259.00 1.48% 0.10% 560.20 0.00 560.20
III. CONCRETE
1.1 Stairs sq.m. 8.20 677.00 5551.40 0.99% 0.00% 0 0 0 0% 0
1.2 Cantiliver Slab sq.m. 2.12 677.00 1433.55 0.26% 0.00% 0 0 0 0% 0
1.3 PORCH sq.m. 0.53 677.00 356.44 0.06% 0.00% 0 0 0 0% 0
2.1 Porch - 10mmØ (Grade 40) kg 19.89 15.00 298.31 0.05% 0.00% 0 0 0 0% 0
2.2 Cantilever - 10mmØ (Grade 40) kg 32.61 15.00 489.15 0.09% 0.00% 0 0 0 0% 0
3.1 3000 psi Stairs cu.m. 0.30 2300.00 690.00 0.12% 0.00% 0 0 0 0% 0
3.2 2500 psi PORCH cu.m. 0.40 1900.00 760.00 0.14% 0.00% 0 0 0 0% 0
3.3 Cantiliver Slab cu.m. 0.37 1900.00 707.94 0.13% 0.00% 0 0 0 0% 0
3.4 Lean Concrete (Septic Tank) cu.m. 0.12 1900.00 228.00 0.04% 0.00% 0 0 0 0% 0
4.1 40mm thick topping ready to receive tiles; to GF sq.m. 24.30 350.00 8505.00 1.52% 0.00% 0 0 0 0% 0
4.2 Plain cement finish to 2F volada sq.m. 1.50 200.00 300.00 0.05% 0.00% 0 0 0 0% 0
4.3 Plain cement finish to porch sq.m. 4.10 350.00 1435.00 0.26% 0.00% 0 0 0 0% 0
4.4 40mm thick topping ready to receive tiles; to T&B sq.m. 5.00 350.00 1750.00 0.31% 0.00% 0 0 0 0% 0
4.5 40mm thick topping ready to receive vinyl tiles; to 2F sq.m. 21.40 350.00 7490.00 1.34% 0.00% 0 0 0 0% 0
5.0 CAST IN PLACE
5.1 Concrete ledge cu.m. 0.08 2000.00 154.00 0.03% 0.00% 0 0 0 0% 0
6.0 SUNDRIES
6.1 Concrete Cover to Septic tank lot 1.00 5000.00 5000.00 0.89% 0.00% 0 0 0 0% 0
6.2 Correction on the elevation of 2nd flr. CR lot 1.00 2000.00 2000.00 0.36% 0.00% 0 0 0 0% 0
6.3 Reinforcing Steel (Stair) - 10mmØ (Grade 40) kg 47.92 70.00 3354.08 0.60% 0.00% 0 0 0 0% 0
6.5 Concrete (SOG) - 3000 psi Slab on Grade cu.m. 0.50 4500.00 2250.00 0.40% 0.00% 0 0 0 0% 0
SUBTOTAL III. 47784.00 8.54% 0.00% 0.00 0.00 0.00
IV. MASONRY
1.1 100mm 3C STRETCHER BLOCK, 700psi pcs 30.00 10.00 300.00 0.05% 0.00% 0 0 0 0% 0
1.2 Grout, 1500 psi cu.m. 0.11 1750.00 192.50 0.03% 0.00% 0 0 0 0% 0
1.3 Rebars 10mmØ x 6m kg 9.47 10.00 94.70 0.02% 0.00% 0 0 0 0% 0
2.0 Plastering
2.1 8mm - 12mm thk smart render plastering (Masonry Wall) sq.m. 135.87 250.00 33967.50 6.07% 1.21% 0.2 6793.5 0 20% 6793.5
3.0 CHB for Stair
3.1 4" CHB sq.m. 1.58 482.00 763.01 0.14% 0.00% 0 0 0 0% 0
4.0 SUNDRIES
4.1 opening lot 1.00 29141.91 29141.91 5.21% 1.04% 0.2 5828.382 0 20% 5828.382
4.2 8mm thk smart render plastering (Masonry wall) sqm 100.89 250.00 25222.50 4.51% 0.90% 0.2 5044.5 0 20% 5044.5
SUBTOTAL IV. 89682.12 15.93% 3.16% 17666.38 0.00 17666.38
V. METALS
METAL FABRICATIONS

1.1 500mm x 2300mm; to porch set 2.00 2550.00 5100.00 0.91% 0.00% 0 0 0 0% 0
1.2 500mm x 1200mm; to volada set 7.00 1402.17 9815.22 1.76% 0.00% 0 0 0 0% 0
2.0 METAL RAILINGS
2.1 Stair Railing
2.2 25mm x 3mm thk flat bar for top, bottom & sides frames l.m. 10.98 260.00 2854.80 0.51% 0.00% 0 0 0 0% 0
2.3 10mm x 10mm x 2mm vertical square bar l.m. 17.60 340.00 5984.00 1.07% 0.00% 0 0 0 0% 0
3.0 Structural Steel Roof Framing
3.1 PURLINS - LC 100x50x20x1.78mm kg 202.34 50.00 10117.00 1.81% 0.00% 0 0 0 0% 0
3.2 Seat Angle - L 50x50x5.0mm kg 32.79 50.00 1639.50 0.29% 0.00% 0 0 0 0% 0
3.3 Purlins & Rafter connection - L 50x50x3.0mm kg 2.12 50.00 105.98 0.02% 0.00% 0 0 0 0% 0
3.4 Anchor Bolt - 10mm w/ nuts & washer set 28.00 50.00 1400.00 0.25% 0.00% 0 0 0 0% 0
4.0 PORCH CANOPY
4.1 100x100x2.5mm kg 57.31 50.00 2865.25 0.51% 0.00% 0 0 0 0% 0
4.2 250x300x12mm kg 14.13 50.00 706.50 0.13% 0.00% 0 0 0 0% 0
4.3 LC90x45x15x2.0mm kg 69.33 50.00 3466.56 0.62% 0.00% 0 0 0 0% 0
4.4 A325 4-12mm Anchor bolt L=200mm set 8.00 50.00 400.00 0.07% 0.00% 0 0 0 0% 0
5.1 Wire mesh 2"2" m2 0.68 690.00 465.75 0.08% 0.00% 0 0 0 0% 0
SUBTOTAL V. 44920.55 8.03% 0.00% 0.00 0.00 0.00
1.1 Wooden Stair Tread (Stair Finish) brd.ft. 72.51 128.00 9280.80 1.66% 0.00% 0 0 0 0% 0
1.2 Wooden Stair Stringer (Stair Finish) brd.ft. 35.43 128.00 4535.36 0.81% 0.00% 0 0 0 0% 0
SUBTOTAL VI. 13816.16 2.47% 0.00% 0.00 0.00 0.00
1.1 to volada m2 1.08 680.00 734.40 0.13% 0.00% 0 0 0 0% 0
2.1 to toilet and bath at 2F m2 4.24 1000.00 4240.00 0.76% 0.00% 0 0 0 0% 0
3.1 Single-bubble insulation m2 33.00 25.00 825.00 0.15% 0.00% 0 0 0 0% 0
4.1 to building roof (Ga 26 pre-painted rib-type) m2 41.90 120.00 5028.00 0.90% 0.00% 0 0 0 0% 0
4.2 to canopy roof (Ga 26 pre-painted rib-type) m2 6.56 120.00 786.60 0.14% 0.00% 0 0 0 0% 0
5.1 pre-formed pre-painted GI gutter lm 5.60 80.00 448.00 0.08% 0.00% 0 0 0 0% 0
5.2 pre-formed pre-painted GI flashing lm 13.20 80.00 1056.00 0.19% 0.00% 0 0 0 0% 0

6.1 necessary to complete the works lm 20.10 250.00 5025.00 0.90% 0.00% 0 0 0 0% 0
SUBTOTAL VII. 18143.00 3.24% 0.00% 0.00 0.00 0.00
VIII. OPENINGS

1.1 Main Door set 1.00 1200.00 1200.00 0.21% 0.00% 0 0 0 0% 0
1.2 Service Door set 1.00 1200.00 1200.00 0.21% 0.00% 0 0 0 0% 0

2.1 finish (m/s) - 800mm x 2100mm; to Bedrooms set 3.00 1200.00 3600.00 0.64% 0.00% 0 0 0 0% 0
2.2 T&B set 2.00 250.00 500.00 0.09% 0.00% 0 0 0 0% 0
3.0 LOCKSET
3.1 For non-metal doors, Faultless Brand set 5.00 120.00 600.00 0.11% 0.00% 0 0 0 0% 0
3.2 For metal doors set 2.00 150.00 300.00 0.05% 0.00% 0 0 0 0% 0
3.3 For PVC doors set 2.00 120.00 240.00 0.04% 0.00% 0 0 0 0% 0
4.0 HINGE
4.3 For PVC doors set 6.00 50.00 300.00 0.05% 0.00% 0 0 0 0% 0
SUBTOTAL VIII. 8990.00 1.61% 0.00% 0.00 0.00 0.00
IX. FINISHES
1.0 CEILING
1.1.1 to bedrooms and hallway m2 21.42 575.00 12316.50 2.20% 0.00% 0 0 0 0% 0
1.1.2 to stairs m2 3.30 575.00 1897.50 0.34% 0.00% 0 0 0 0% 0

1.2 eaves m2 9.90 575.00 5692.50 1.02% 0.00% 0 0 0 0% 0

1.3 system m2 0.80 750.00 600.00 0.11% 0.00% 0 0 0 0% 0
1.4 4.5 mm fiber cement board for Stair m2 2.93 579.00 1693.58 0.30% 0.00% 0 0 0 0% 0
1.5 standard metal framing system to T&B at 2F m2 2.50 579.00 1447.50 0.26% 0.00% 0 0 0 0% 0
2.0 TILE

2.1.1 to T&B at GF m2 2.50 470.00 1175.00 0.21% 0.00% 0 0 0 0% 0
2.1.2 to T&B at 2F m2 2.50 470.00 1175.00 0.21% 0.00% 0 0 0 0% 0
2.2.1 to T&B at GF m2 4.35 470.00 2044.50 0.37% 0.00% 0 0 0 0% 0
2.2.2 to T&B at 2F m2 4.35 470.00 2044.50 0.37% 0.00% 0 0 0 0% 0
2.3 and hallway m2 24.30 450.00 10935.00 1.96% 0.00% 0 0 0 0% 0
Vinyl tiles 300mmx300mmx1.3mmthk; to Bedroom to 2F m2 21.40 200.00 4280.00 0.77% 0.00% 0 0 0 0% 0

3.0 WALL FINISHES

3.1 drywalls
3.1.1 to GF wall m2 3.00 650.00 1950.00 0.35% 0.00% 0 0 0 0% 0
3.1.2 to 2F wall m2 25.55 650.00 16607.50 2.97% 0.00% 0 0 0 0% 0
4.1.1 to GF m2 37.06 290.00 10747.40 1.92% 0.00% 0 0 0 0% 0
4.1.2 to 2F m2 35.47 290.00 10287.52 1.84% 0.00% 0 0 0 0% 0
4.1.3 to volada wall m2 2.66 290.00 771.40 0.14% 0.00% 0 0 0 0% 0
4.1.4 to volada ledge/canopy m2 9.20 290.00 2668.00 0.48% 0.00% 0 0 0 0% 0
4.1.5 to window ledge/canopy m2 1.60 290.00 464.00 0.08% 0.00% 0 0 0 0% 0
4.1.6 to Firewall m2 58.34 290.00 16918.60 3.03% 0.00% 0 0 0 0% 0
4.2.1 to GF m2 53.18 265.00 14091.38 2.52% 0.00% 0 0 0 0% 0
4.2.2 to 2F m2 42.35 265.00 11222.75 2.01% 0.00% 0 0 0 0% 0
4.2.3 to T&B interior walls m2 19.14 265.00 5072.10 0.91% 0.00% 0 0 0 0% 0
4.2.4 to drywall m2 58.22 265.00 15428.30 2.76% 0.00% 0 0 0 0% 0
4.2.5 to bedroom doors m2 10.08 265.00 2671.20 0.48% 0.00% 0 0 0 0% 0
4.3.1 to living, dining, and kitchen; bedroom 1 m2 23.80 265.00 6307.00 1.13% 0.00% 0 0 0 0% 0
4.3.2 to T&B at GF m2 2.50 265.00 662.50 0.12% 0.00% 0 0 0 0% 0
4.3.3 to T&B at 2F m2 2.50 265.00 662.50 0.12% 0.00% 0 0 0 0% 0
4.3.5 to stairs soffit m2 3.60 265.00 954.00 0.17% 0.00% 0 0 0 0% 0
4.3.7 to roof eaves m2 8.40 265.00 2226.00 0.40% 0.00% 0 0 0 0% 0
4.4 bedrooms, hallway and stairwell m2 24.10 265.00 6386.50 1.14% 0.00% 0 0 0 0% 0
4.5.1 500mm x 2300mm Ventanilla Screens; to porch m2 1.60 265.00 424.00 0.08% 0.00% 0 0 0 0% 0
4.5.2 500mm x 1200mm Ventanilla Screens; to volada m2 2.80 265.00 742.00 0.13% 0.00% 0 0 0 0% 0
4.6 QDE finish
4.6.1 25mm x 3mm thk flat bar for top, bottom & sides frames lm 10.98 225.00 2470.50 0.44% 0.00% 0 0 0 0% 0
4.6.2 10mm x 10mm x 2mm vertical square bar lm 17.60 225.00 3960.00 0.71% 0.00% 0 0 0 0% 0
5.0 SUNDRIES
5.1 450mm x 500mm hardiflex in painted finish for ACU cover nos 3.00 150.00 450.00 0.08% 0.00% 0 0 0 0% 0
5.2 Vinyl tiles 300mmx300mm for stairs m2 14.15 250.00 3537.50 0.63% 0.00% 0 0 0 0% 0
SUBTOTAL IX. 182984.22 32.72% 0.00% 0.00 0.00 0.00
X. SPECIALTIES
1.1 toilet paper holder GF & 2F set 2.00 50.00 100.00 0.02% 0.00% 0 0 0 0% 0
1.2 soap holder GF & 2F set 2.00 50.00 100.00 0.02% 0.00% 0 0 0 0% 0
SUBTOTAL X. 200.00 0.04% 0.00% 0.00 0.00 0.00
XI. FURNISHINGS
1.0 tiles, wall, slab 700mm x 600mm x 900mm set 1.00 2250.00 2250.00 0.40% 0.00% 0 0 0 0% 0

2.0 to complete the works ;Ceramic Tiles 200mm X 200mm m2 0.36 490.00 176.40 0.03% 0.00% 0 0 0 0% 0
SUBTOTAL XI. 2426.40 0.43% 0.00% 0.00 0.00 0.00
XII. PLUMBING WORKS
1.1.1 Supply and Installation of Gate Valve 20 mm diameter no 1.00 436.25 436.25 0.08% 0.00% 0 0 0 0% 0
1.1.2 Supply and Installation of Isolation Valve 20 mm diameter no 4.00 290.50 1162.00 0.21% 0.00% 0 0 0 0% 0
1.2.1 Supply and Installation of Hose Bibb 15 mm diameter no 1.00 275.00 275.00 0.05% 0.00% 0 0 0 0% 0
1.3 Cold Water Line
1.3.1 Supply and Installation of uPVC pipe ;20 mm diameter m 6.00 95.00 570.00 0.10% 0.00% 0 0 0 0% 0
1.4 Fittings
1.4.1 Supply and Installation of Elbow 90 ;20 mm diameter no 1.00 63.00 63.00 0.01% 0.00% 0 0 0 0% 0
1.4.3 Supply and Installation of Tee ;15 mm diameter no 5.00 70.00 350.00 0.06% 0.00% 0 0 0 0% 0
1.4.4 Supply and Installation of Tee Reducer ;20x15 mm diameter no 1.00 70.00 70.00 0.01% 0.00% 0 0 0 0% 0
1.4.5 diameter no 1.00 63.00 63.00 0.01% 0.00% 0 0 0 0% 0
1.4.6 Supply and Installation of female thread ;32 mm diameter no 2.00 325.00 650.00 0.12% 0.00% 0 0 0 0% 0
1.4.7 diameter no 1.00 300.00 300.00 0.05% 0.00% 0 0 0 0% 0
1.4.8 Supply and Installation of Male Adaptor ;32 mm diameter no 1.00 325.00 325.00 0.06% 0.00% 0 0 0 0% 0
1.4.9 Supply and installation of Union Patente ;25 mm diameter no 1.00 775.00 775.00 0.14% 0.00% 0 0 0 0% 0
1.4.10 Supply and Installation of Gate Valve ; End Cap no 1.00 71.00 71.00 0.01% 0.00% 0 0 0 0% 0
2.1 diameter m 10.00 169.00 1690.00 0.30% 0.00% 0 0 0 0% 0
2.2 diameter m 1.00 139.25 139.25 0.02% 0.00% 0 0 0 0% 0
2.3 diameter m 4.00 92.50 370.00 0.07% 0.00% 0 0 0 0% 0
2.4 Supply and Installation of Elbow 45 ;100 mm diameter no 3.00 65.00 195.00 0.03% 0.00% 0 0 0 0% 0
2.5 Supply and Installation of Elbow 45 ;75mm diameter no 1.00 50.00 50.00 0.01% 0.00% 0 0 0 0% 0
2.10 Supply and Installation of Wye ;100 mm diameter no 2.00 110.00 220.00 0.04% 0.00% 0 0 0 0% 0
2.11 Supply and Installation of Wye;50 mm diameter no 1.00 50.00 50.00 0.01% 0.00% 0 0 0 0% 0
2.12 Supply and Installation of Wye Reducer ;100x75 mm diameter no 1.00 100.00 100.00 0.02% 0.00% 0 0 0 0% 0
2.15 Supply and Installation of Tee ;50 mm diameter no 1.00 50.00 50.00 0.01% 0.00% 0 0 0 0% 0
2.16 Supply and Installation of P-trap ;50 mm diameter no 1.00 80.00 80.00 0.01% 0.00% 0 0 0 0% 0
2.17 Cleanout ;100 mm diameter no 1.00 65.00 65.00 0.01% 0.00% 0 0 0 0% 0
2.18 Drain ;50 mm diameter no 1.00 675.00 675.00 0.12% 0.00% 0 0 0 0% 0
2.20 Installation of Septic Tank ;Amapex (including grease trap) no 1.00 2500.00 2500.00 0.45% 0.00% 0 0 0 0% 0
3.0 Vent Line
3.1 diameter m 12.00 83.25 999.00 0.18% 0.00% 0 0 0 0% 0
3.4 diameter no 1.00 75.00 75.00 0.01% 0.00% 0 0 0 0% 0
3.5 diameter no 1.00 350.00 350.00 0.06% 0.00% 0 0 0 0% 0
4.1 diameter m 7.00 169.00 1183.00 0.21% 0.00% 0 0 0 0% 0
4.3 mm diameter no 1.00 1500.00 1500.00 0.27% 0.00% 0 0 0 0% 0
5.1 Water Closet - Tank Type set/s 2.00 499.00 998.00 0.18% 0.00% 0 0 0 0% 0
5.2 Lavatory - Wall Hung with Faucet set/s 2.00 300.00 600.00 0.11% 0.00% 0 0 0 0% 0
5.3 Shower Set (Telepohone Type) with wall mounted bib faucet set/s 2.00 250.00 500.00 0.09% 0.00% 0 0 0 0% 0
5.4 Kitchen Sink - Single Bowl w/o Drainboard set/s 1.00 300.00 300.00 0.05% 0.00% 0 0 0 0% 0

6.1 Owner lot 1.00 2500.00 2500.00 0.45% 0.00% 0 0 0 0% 0
7.0 SUNDRIES
7.1 Rectification of sewer and waterlines lot 1.00 11600.00 11600.00 2.07% 0.00% 0 0 0 0% 0
SUBTOTAL XII. 34220.00 6.12% 0.00% 0.00 0.00 0.00
1.1 Receptacle, Porcelain, E27 set 11.00 36.00 396.00 0.07% 0.00% 0 0 0 0% 0
1.2 Bulb, 18 watts pcs 4.00 10.00 40.00 0.01% 0.00% 0 0 0 0% 0
2.0 Wiring Devices
2.1 Single Gang Switch, Color: White set 5.00 80.00 400.00 0.07% 0.00% 0 0 0 0% 0
2.2 Two Gang Switch, Color: White set 2.00 120.00 240.00 0.04% 0.00% 0 0 0 0% 0
2.3 Three-Way One-Gang Switch, Color: White set 2.00 120.00 240.00 0.04% 0.00% 0 0 0 0% 0
2.4 Duplex Convenience Outlet Color: White set 5.00 120.00 600.00 0.11% 0.00% 0 0 0 0% 0
2.5 White set 1.00 1275.00 1275.00 0.23% 0.00% 0 0 0 0% 0
2.6 Duplex Convenience Outlet Weather Proof set 1.00 710.00 710.00 0.13% 0.00% 0 0 0 0% 0
2.7 Special Purpose Outlet (for Refrigerator) set 1.00 310.00 310.00 0.06% 0.00% 0 0 0 0% 0
2.8 Schedule, set 4.00 310.00 1240.00 0.22% 0.00% 0 0 0 0% 0
2.9 Enclosed CB 70AT, Nema3R (Service Entrance) set 1.00 50.00 50.00 0.01% 0.00% 0 0 0 0% 0
3.1 3.5mm2 THHN Wire mts 344.00 40.00 13760.00 2.46% 0.00% 0 0 0 0% 0
3.2 22mm2 THW Wire (Service Entrance) mts 12.00 145.00 1740.00 0.31% 0.00% 0 0 0 0% 0
3.3 3.5mm2 THHN Wire-Ground mts 172.00 40.00 6880.00 1.23% 0.00% 0 0 0 0% 0
3.4 8mm2 THHN Wire - Ground Service Entrance mts 6.00 57.00 342.00 0.06% 0.00% 0 0 0 0% 0
4.1 PVC Conduit, 20mmØ mts 0.00 25.00 0.00 0.00% 0.00% 0 0 0 0% 0
4.3 RSC Conduit, 50mmØ mts 0.00 115.00 0.00 0.00% 0.00% 0 0 0 0% 0
4.4 Junction Box, PVC pc 0.00 50.00 0.00 0.00% 0.00% 0 0 0 0% 0
4.5 Utility Box, PVC pc 0.00 40.00 0.00 0.00% 0.00% 0 0 0 0% 0
4.6 Utility Box, PVC for Weatherproof Outlet pc 0.00 165.00 0.00 0.00% 0.00% 0 0 0 0% 0
4.7 Consumables, coupling/connectors, supports etc… lot 0.00 1500.00 0.00 0.00% 0.00% 0 0 0 0% 0
5.0 Main: 80AT/100AF, 1P, 230V, 60Hz, MCCB, 22kAIC, NEMA 1 set 1.00 50.00 50.00 0.01% 0.00% 0 0 0 0% 0
6.0 2-20AT/50AF, 1P, 230, MCB 1OkAIC Spare Meter Base unit 1.00 3250.00 3250.00 0.58% 0.00% 0 0 0 0% 0
7.1 Ground Rod Copper 20mmdia, 3M Length set 1.00 1050.00 1050.00 0.19% 0.00% 0 0 0 0% 0
7.2 Ground Clamp set 1.00 800.00 800.00 0.14% 0.00% 0 0 0 0% 0
7.3 14mm2 Bare Copper in 20mmØ PVC mts 6.00 300.00 1800.00 0.32% 0.00% 0 0 0 0% 0

8.0 other accessories lot 1.00 8000.00 8000.00 1.43% 0.00% 0 0 0 0% 0
9.0 COMMUNICATIONS
9.1.1 Television Outlet, w/ Plate set 1.00 130.00 130.00 0.02% 0.00% 0 0 0 0% 0
9.2.1 1-RG6 COAXIAL CABLE mts 14.00 90.00 1260.00 0.23% 0.00% 0 0 0 0% 0
9.3.1 PVC Conduit, 20mmØ mts 12.00 20.00 240.00 0.04% 0.00% 0 0 0 0% 0
9.3.2 Pullbox ( inside unit and Outside unit) pcs 2.00 3000.00 6000.00 1.07% 0.00% 0 0 0 0% 0
9.4 Accessories:
9.4.1 Utility Box, PVC pc 1.00 91.00 91.00 0.02% 0.00% 0 0 0 0% 0
9.4.2 Consumables, coupling/connectors, supports etc… lot 1.00 1500.00 1500.00 0.27% 0.00% 0 0 0 0% 0
9.5.1 Telephone Outlet, set 1.00 110.00 110.00 0.02% 0.00% 0 0 0 0% 0
9.5.2 Data Outlet set 1.00 110.00 110.00 0.02% 0.00% 0 0 0 0% 0
9.5.3 CAT5e cable mts 39.00 25.00 975.00 0.17% 0.00% 0 0 0 0% 0
9.5.6 Pullbox ( Outside unit) pc 1.00 3000.00 3000.00 0.54% 0.00% 0 0 0 0% 0
10 SUNDRIES
10.1 Rectification of electrical lines lot 1.00 6200.00 6200.00 1.11% 0.00% 0 0 0 0% 0
SUBTOTAL XIII. 64679.00 11.57% 0.00% 0.00 0.00 0.00
PROFIT 41,944.45 3,343.55
TOTAL COST VAT-EX 601,203.73 47,924.19
VAT 72,144.45 5,750.90
BLOCK: 21
LOT: 12
ACCOMPLISHMENT
I. PRELIMINARIES


12.0 provided) lot 1.00 9404.84 9404.84 1.71% 0.75% 43.55% 4095.8069468198 0 44% 4095.8069468198
SUBTOTAL I. 43154.84 7.87% 4.80% 26354.06 0.00 26354.06
1.2 Backfill & Compaction cu.m. 0.51 700.00 357.00 0.07% 0.00% 0 0 0 0% 0
1.3 Hauling and Disposal cu.m. 3.87 500.00 1935.00 0.35% 0.07% 0.2 387 0 20% 387
2.0 SUNDRIES
2.1 Clearing and grubbing cu.m. 43.30 20.00 866.00 0.16% 0.03% 0.2 173.2 0 20% 173.2
2.2 backfill and compaction) lot 1.00 7500.00 7500.00 1.37% 0.00% 0 0 0 0% 0
SUBTOTAL II. 12573.00 2.29% 0.10% 560.20 0.00 560.20
III. CONCRETE
1.1 Stairs sq.m. 8.20 460.00 3772.00 0.69% 0.00% 0 0 0 0% 0
1.3 PORCH sq.m. 0.53 460.00 242.19 0.04% 0.00% 0 0 0 0% 0
3.1 3000 psi Stairs cu.m. 0.30 2300.00 690.00 0.13% 0.00% 0 0 0 0% 0
3.2 2500 psi PORCH cu.m. 0.40 1900.00 760.00 0.14% 0.00% 0 0 0 0% 0
5.0 CAST IN PLACE
6.0 SUNDRIES
6.5 Reinforcing Steel (SOG) - 10mmØ (Grade 40) cu.m. 50.00 70.00 3500.00 0.64% 0.00% 0 0 0 0% 0
SUBTOTAL III. 47290.91 8.62% 0.00% 0.00 0.00 0.00
IV. MASONRY
1.0 Plastering
1.1 8mm - 12mm thk smart render plastering (Masonry Wall) sq.m. 106.02 250.00 26505.00 4.83% 0.97% 0.2 5301 0 20% 5301
2.0 CHB for Stair
2.1 4" CHB sq.m. 1.58 482.00 763.01 0.14% 0.00% 0 0 0 0% 0
3.0 SUNDRIES
3.1 opening lot 1.00 23884.68 23884.68 4.35% 1.31% 0.3 7165.404 0 30% 7165.404
3.2 8mm thk smart render plastering (Masonry wall) sqm 130.74 250.00 32685.00 5.96% 1.19% 0.2 6537 0 20% 6537
SUBTOTAL IV. 83837.69 15.28% 3.46% 19003.40 0.00 19003.40
V. METALS
METAL FABRICATIONS

2.0 METAL RAILINGS
2.1 Stair Railing
3.0 PORCH CANOPY
3.1 100x100x2.5mm kg 57.31 50.00 2865.25 0.52% 0.00% 0 0 0 0% 0
3.2 250x300x12mm kg 14.13 50.00 706.50 0.13% 0.00% 0 0 0 0% 0
3.3 LC90x45x15x2.0mm kg 69.33 50.00 3466.56 0.63% 0.00% 0 0 0 0% 0
4.1 Wire mesh 2"2" m2 0.68 690.00 465.75 0.08% 0.00% 0 0 0 0% 0
5.0 SUNDRIES
5.1 Repair of Roof Framing lot 1.00 4500.00 4500.00 0.82% 0.00% 0 0 0 0% 0
SUBTOTAL V. 36158.08 6.59% 0.00% 0.00 0.00 0.00
SUBTOTAL VI. 13816.16 2.52% 0.00% 0.00 0.00 0.00
1.1 to volada m2 1.08 680.00 734.40 0.13% 0.00% 0 0 0 0% 0
3.1 Single-bubble insulation m2 6.60 25.00 165.00 0.03% 0.00% 0 0 0 0% 0
4.1 to building roof (Ga 26 pre-painted rib-type) m2 11.25 120.00 1350.00 0.25% 0.00% 0 0 0 0% 0
5.1 pre-formed pre-painted GI gutter lm 5.60 80.00 448.00 0.08% 0.00% 0 0 0 0% 0

7.0 SUNDRIES
7.1 Repair of roof framing lot 1.00 3000.00 3000.00 0.55% 0.00% 0 0 0 0% 0
7.2 Single-bubble Insulation lot 1.00 1000.00 1000.00 0.18% 0.00% 0 0 0 0% 0
SUBTOTAL VII. 17805.00 3.25% 0.00% 0.00 0.00 0.00
VIII. OPENINGS

1.1 Main Door set 1.00 1200.00 1200.00 0.22% 0.00% 0 0 0 0% 0

1.2 Service Door set 1.00 1200.00 1200.00 0.22% 0.00% 0 0 0 0% 0
2.2 T&B set 2.00 250.00 500.00 0.09% 0.00% 0 0 0 0% 0
3.0 LOCKSET
3.3 For PVC doors set 2.00 120.00 240.00 0.04% 0.00% 0 0 0 0% 0
4.0 HINGE
4.3 For PVC doors set 6.00 50.00 300.00 0.05% 0.00% 0 0 0 0% 0
SUBTOTAL VIII. 8990.00 1.64% 0.00% 0.00 0.00 0.00
IX. FINISHES
1.0 CEILING
1.1.2 to stairs m2 3.30 575.00 1897.50 0.35% 0.00% 0 0 0 0% 0

1.2 eaves m2 9.90 575.00 5692.50 1.04% 0.00% 0 0 0 0% 0

1.3 system m2 0.80 750.00 600.00 0.11% 0.00% 0 0 0 0% 0
2.0 TILE

2.1.1 to T&B at GF m2 2.50 470.00 1175.00 0.21% 0.00% 0 0 0 0% 0
2.1.2 to T&B at 2F m2 2.50 470.00 1175.00 0.21% 0.00% 0 0 0 0% 0
2.2.1 to T&B at GF m2 4.35 470.00 2044.50 0.37% 0.00% 0 0 0 0% 0
2.2.2 to T&B at 2F m2 4.35 470.00 2044.50 0.37% 0.00% 0 0 0 0% 0
2.3 and hallway m2 24.30 450.00 10935.00 1.99% 0.00% 0 0 0 0% 0

3.0 WALL FINISHES

3.1 drywalls
3.1.1 to GF wall m2 3.00 650.00 1950.00 0.36% 0.00% 0 0 0 0% 0
3.1.2 to 2F wall m2 25.55 650.00 16607.50 3.03% 0.00% 0 0 0 0% 0
4.1.1 to GF m2 37.06 290.00 10747.40 1.96% 0.00% 0 0 0 0% 0
4.1.2 to 2F m2 35.47 290.00 10287.52 1.88% 0.00% 0 0 0 0% 0
4.1.3 to volada wall m2 2.66 290.00 771.40 0.14% 0.00% 0 0 0 0% 0
4.1.6 to Firewall m2 58.34 290.00 16918.60 3.08% 0.00% 0 0 0 0% 0
4.2.1 to GF m2 53.18 265.00 14091.38 2.57% 0.00% 0 0 0 0% 0
4.2.2 to 2F m2 42.35 265.00 11222.75 2.05% 0.00% 0 0 0 0% 0
4.2.4 to drywall m2 58.22 265.00 15428.30 2.81% 0.00% 0 0 0 0% 0
4.3.2 to T&B at GF m2 2.50 265.00 662.50 0.12% 0.00% 0 0 0 0% 0
4.3.3 to T&B at 2F m2 2.50 265.00 662.50 0.12% 0.00% 0 0 0 0% 0
4.3.7 to roof eaves m2 8.40 265.00 2226.00 0.41% 0.00% 0 0 0 0% 0
4.6 QDE finish
5.0 SUNDRIES
SUBTOTAL IX. 183134.22 33.38% 0.00% 0.00 0.00 0.00
X. SPECIALTIES
SUBTOTAL X. 200.00 0.04% 0.00% 0.00 0.00 0.00
XI. FURNISHINGS

SUBTOTAL XI. 2426.40 0.44% 0.00% 0.00 0.00 0.00
XII. PLUMBING WORKS
1.3 Cold Water Line
1.4 Fittings
1.4.5 diameter no 1.00 63.00 63.00 0.01% 0.00% 0 0 0 0% 0
1.4.7 diameter no 1.00 300.00 300.00 0.05% 0.00% 0 0 0 0% 0
2.1 diameter m 10.00 169.00 1690.00 0.31% 0.00% 0 0 0 0% 0
2.2 diameter m 1.00 139.25 139.25 0.03% 0.00% 0 0 0 0% 0
2.3 diameter m 4.00 92.50 370.00 0.07% 0.00% 0 0 0 0% 0
3.0 Vent Line
3.1 diameter m 12.00 83.25 999.00 0.18% 0.00% 0 0 0 0% 0
3.4 diameter no 1.00 75.00 75.00 0.01% 0.00% 0 0 0 0% 0
3.5 diameter no 1.00 350.00 350.00 0.06% 0.00% 0 0 0 0% 0
4.1 diameter m 7.00 169.00 1183.00 0.22% 0.00% 0 0 0 0% 0
4.3 mm diameter no 1.00 1500.00 1500.00 0.27% 0.00% 0 0 0 0% 0

6.1 Owner lot 1.00 2500.00 2500.00 0.46% 0.00% 0 0 0 0% 0
7.0 SUNDRIES
SUBTOTAL XII. 34320.00 6.26% 0.00% 0.00 0.00 0.00
1.2 Bulb, 18 watts pcs 4.00 10.00 40.00 0.01% 0.00% 0 0 0 0% 0
2.0 Wiring Devices
2.5 White set 1.00 1275.00 1275.00 0.23% 0.00% 0 0 0 0% 0
2.8 Schedule, set 4.00 310.00 1240.00 0.23% 0.00% 0 0 0 0% 0
3.1 3.5mm2 THHN Wire mts 344.00 40.00 13760.00 2.51% 0.00% 0 0 0 0% 0
7.2 Ground Clamp set 1.00 800.00 800.00 0.15% 0.00% 0 0 0 0% 0

9.0 COMMUNICATIONS
9.4 Accessories:
9.5.2 Data Outlet set 1.00 110.00 110.00 0.02% 0.00% 0 0 0 0% 0
9.5.3 CAT5e cable mts 39.00 25.00 975.00 0.18% 0.00% 0 0 0 0% 0
10 SUNDRIES
SUBTOTAL XIII. 64879.00 11.83% 0.00% 0.00 0.00 0.00
PROFIT 41143.90 3,443.82
TOTAL COST VAT-EX 589,729.19 49,361.49
VAT 70,767.50 5,923.38
BLOCK: 28
LOT: 27
ACCOMPLISHMENT
I. PRELIMINARIES
1.0 Site Visit / Mobilization lot 1.00 1500.00 1500.00 0.27% 0.12% 39.55% 593.25 4.00% 60 44% 653.25
2.0 Equipment for Major Works lot 1.00 1500.00 1500.00 0.27% 0.12% 39.55% 593.25 4.00% 60 44% 653.25
3.0 Site Safety, Signages & Security lot 1.00 1000.00 1000.00 0.18% 0.08% 39.55% 395.5 4.00% 40 44% 435.5
9.0 incl. application fee) lot 1.00 2000.00 2000.00 0.36% 0.16% 39.55% 791 4.00% 80 44% 871
10.0 offices incl. application fee) lot 1.00 3000.00 3000.00 0.54% 0.24% 39.55% 1186.5 4.00% 120 44% 1306.5


12.0 provided) lot 1.00 9404.84 9404.84 1.71% 0.74% 39.55% 3719.61342702 4.00% 376.19351979975 44% 4095.8069468198
13.0 Materials Testing and Inspection, et.al lot 1.00 1500.00 1500.00 0.27% 0.12% 39.55% 593.25 4.00% 60 44% 653.25
15.0 Regular Site Cleaning / Removal of Rubbish lot 1.00 1000.00 1000.00 0.18% 0.08% 39.55% 395.5 4.00% 40 44% 435.5
SUBTOTAL I. 43154.84 7.83% 4.78% 25517.86 836.19 26354.06
1.2 Backfill & Compaction cu.m. 0.51 700.00 357.00 0.06% 0.02% 0.25 89.25 0 25% 89.25
1.3 Hauling and Disposal cu.m. 3.87 500.00 1935.00 0.35% 0.18% 0 0 50.00% 967.5 50% 967.5
2.0 SUNDRIES
2.1 Clearing and grubbing cu.m. 43.30 20.00 866.00 0.16% 0.08% 0 0 50.00% 433 50% 433
2.2 backfill and compaction) lot 1.00 8000.00 8000.00 1.45% 0.29% 0 0 20.00% 1600 20% 1600
SUBTOTAL II. 13073.00 2.37% 0.56% 89.25 3000.50 3089.75
III. CONCRETE
1.1 Stairs sq.m. 8.20 677.00 5551.40 1.01% 0.00% 0 0 0 0% 0
1.3 PORCH sq.m. 0.53 677.00 356.44 0.06% 0.00% 0 0 0 0% 0
3.1 3000 psi Stairs cu.m. 0.30 2300.00 690.00 0.13% 0.00% 0 0 0 0% 0
3.2 2500 psi PORCH cu.m. 0.40 1900.00 760.00 0.14% 0.00% 0 0 0 0% 0
5.0 CAST IN PLACE
6.0 SUNDRIES
6.2 Correction on the elevation @ 2nd flr. CR lot 1.00 2000.00 2000.00 0.36% 0.00% 0 0 0 0% 0
6.5 Reinforcing Steel (SOG) - 10mmØ (Grade 40) cu.m. 50.00 70.00 3500.00 0.64% 0.00% 0 0 0 0% 0
SUBTOTAL III. 51284.00 9.31% 0.00% 0.00 0.00 0.00
IV. MASONRY
1.0 Plastering
1.1 8mm - 12mm thk smart render plastering (Masonry Wall) sq.m. 135.34 250.00 33835.00 6.14% 2.46% 0.3 10150.5 10.00% 3383.5 40% 13534
2.0 CHB for Stair
2.1 4" CHB sq.m. 1.58 482.00 763.01 0.14% 0.00% 0 0 0 0% 0
3.0 SUNDRIES
3.1 opening lot 1.00 23884.68 23884.68 4.34% 1.73% 0.3 7165.404 10.00% 2388.468 40% 9553.872
3.2 8mm thk smart render plastering (Masonry wall) sqm 101.42 250.00 25355.00 4.60% 1.84% 0.3 7606.5 10.00% 2535.5 40% 10142
SUBTOTAL IV. 83837.69 15.22% 6.03% 24922.40 8307.47 33229.87
V. METALS
METAL FABRICATIONS

2.0 METAL RAILINGS
2.1 Stair Railing
3.0 PORCH CANOPY
3.1 100x100x2.5mm kg 57.31 50.00 2865.25 0.52% 0.00% 0 0 0 0% 0
3.2 250x300x12mm kg 14.13 50.00 706.50 0.13% 0.00% 0 0 0 0% 0
3.3 LC90x45x15x2.0mm kg 69.33 50.00 3466.56 0.63% 0.00% 0 0 0 0% 0
4.1 Wire mesh 2"2" m2 0.68 690.00 465.75 0.08% 0.00% 0 0 0 0% 0
5.0 SUNDRIES
5.1 Repair of Roof Framing lot 1.00 4500.00 4500.00 0.82% 0.00% 0 0 0 0% 0
SUBTOTAL V. 36158.08 6.56% 0.00% 0.00 0.00 0.00
SUBTOTAL VI. 13816.16 2.51% 0.00% 0.00 0.00 0.00
1.1 to volada m2 1.08 680.00 734.40 0.13% 0.00% 0 0 0 0% 0

6.0 SUNDRIES
Repair of roofing including application of sealant (including
6.1 roof insulation) lot 1.00 4000.00 4000.00 0.73% 0.00% 0 0 0 0% 0
SUBTOTAL VII. 15842.00 2.88% 0.00% 0.00 0.00 0.00
VIII. OPENINGS

1.1 Main Door set 1.00 1200.00 1200.00 0.22% 0.00% 0 0 0 0% 0

1.2 Service Door set 1.00 1200.00 1200.00 0.22% 0.00% 0 0 0 0% 0

2.2 T&B set 2.00 250.00 500.00 0.09% 0.00% 0 0 0 0% 0
3.0 LOCKSET
3.3 For PVC doors set 2.00 120.00 240.00 0.04% 0.00% 0 0 0 0% 0
4.0 HINGE
4.1 For non-metal doors, Faultless Brand set 9.00 50.00 450.00 0.08% 0.02% 0.25 112.5 0 25% 112.5
4.2 For metal doors set 8.00 75.00 600.00 0.11% 0.03% 0.25 150 0 25% 150
4.3 For PVC doors set 6.00 50.00 300.00 0.05% 0.01% 0.25 75 0 25% 75
SUBTOTAL VIII. 8990.00 1.63% 0.06% 337.50 0.00 337.50
IX. FINISHES
1.0 CEILING
1.1.2 to stairs m2 3.30 575.00 1897.50 0.34% 0.00% 0 0 0 0% 0

1.2 eaves m2 9.90 575.00 5692.50 1.03% 0.00% 0 0 0 0% 0

1.3 system m2 0.80 750.00 600.00 0.11% 0.00% 0 0 0 0% 0
2.0 TILE

2.1.1 to T&B at GF m2 2.50 470.00 1175.00 0.21% 0.00% 0 0 0 0% 0
2.1.2 to T&B at 2F m2 2.50 470.00 1175.00 0.21% 0.00% 0 0 0 0% 0
2.2.1 to T&B at GF m2 4.35 470.00 2044.50 0.37% 0.00% 0 0 0 0% 0
2.2.2 to T&B at 2F m2 4.35 470.00 2044.50 0.37% 0.00% 0 0 0 0% 0
2.3 and hallway m2 24.30 450.00 10935.00 1.99% 0.00% 0 0 0 0% 0

3.0 WALL FINISHES

3.1 drywalls
3.1.1 to GF wall m2 3.00 650.00 1950.00 0.35% 0.00% 0 0 0 0% 0
3.1.2 to 2F wall m2 25.55 650.00 16607.50 3.02% 0.00% 0 0 0 0% 0
4.1.1 to GF m2 37.06 290.00 10747.40 1.95% 0.00% 0 0 0 0% 0
4.1.2 to 2F m2 35.47 290.00 10287.52 1.87% 0.00% 0 0 0 0% 0
4.1.3 to volada wall m2 2.66 290.00 771.40 0.14% 0.00% 0 0 0 0% 0
4.1.6 to Firewall m2 58.34 290.00 16918.60 3.07% 0.00% 0 0 0 0% 0
4.2.1 to GF m2 53.18 265.00 14091.38 2.56% 0.00% 0 0 0 0% 0
4.2.2 to 2F m2 42.35 265.00 11222.75 2.04% 0.00% 0 0 0 0% 0
4.2.4 to drywall m2 58.22 265.00 15428.30 2.80% 0.00% 0 0 0 0% 0
4.3.2 to T&B at GF m2 2.50 265.00 662.50 0.12% 0.00% 0 0 0 0% 0
4.3.3 to T&B at 2F m2 2.50 265.00 662.50 0.12% 0.00% 0 0 0 0% 0
4.3.7 to roof eaves m2 8.40 265.00 2226.00 0.40% 0.00% 0 0 0 0% 0
4.6 QDE finish
5.0 SUNDRIES
SUBTOTAL IX. 183134.22 33.25% 0.00% 0.00 0.00 0.00
X. SPECIALTIES
SUBTOTAL X. 200.00 0.04% 0.00% 0.00 0.00 0.00
XI. FURNISHINGS

SUBTOTAL XI. 2426.40 0.44% 0.00% 0.00 0.00 0.00
XII. PLUMBING WORKS
1.3 Cold Water Line
1.4 Fittings
1.4.5 diameter no 1.00 63.00 63.00 0.01% 0.00% 0 0 0 0% 0
1.4.7 diameter no 1.00 300.00 300.00 0.05% 0.00% 0 0 0 0% 0
2.1 diameter m 10.00 169.00 1690.00 0.31% 0.00% 0 0 0 0% 0
2.2 diameter m 1.00 139.25 139.25 0.03% 0.00% 0 0 0 0% 0
2.3 diameter m 4.00 92.50 370.00 0.07% 0.00% 0 0 0 0% 0
3.0 Vent Line
3.1 diameter m 12.00 83.25 999.00 0.18% 0.00% 0 0 0 0% 0
3.4 diameter no 1.00 75.00 75.00 0.01% 0.00% 0 0 0 0% 0
3.5 diameter no 1.00 350.00 350.00 0.06% 0.00% 0 0 0 0% 0
4.1 diameter m 7.00 169.00 1183.00 0.21% 0.00% 0 0 0 0% 0
4.3 mm diameter no 1.00 1500.00 1500.00 0.27% 0.00% 0 0 0 0% 0

6.1 Owner lot 1.00 2500.00 2500.00 0.45% 0.00% 0 0 0 0% 0
7.0 SUNDRIES
SUBTOTAL XII. 34220.00 6.21% 0.00% 0.00 0.00 0.00
1.2 Bulb, 18 watts pcs 4.00 10.00 40.00 0.01% 0.00% 0 0 0 0% 0
2.0 Wiring Devices
2.5 White set 1.00 1275.00 1275.00 0.23% 0.00% 0 0 0 0% 0
2.8 Schedule, set 4.00 310.00 1240.00 0.23% 0.00% 0 0 0 0% 0
3.1 3.5mm2 THHN Wire mts 344.00 40.00 13760.00 2.50% 0.00% 0 0 0 0% 0
7.2 Ground Clamp set 1.00 800.00 800.00 0.15% 0.00% 0 0 0 0% 0

9.0 COMMUNICATIONS
9.4 Accessories:
9.5.2 Data Outlet set 1.00 110.00 110.00 0.02% 0.00% 0 0 0 0% 0
9.5.3 CAT5e cable mts 39.00 25.00 975.00 0.18% 0.00% 0 0 0 0% 0
10 SUNDRIES
SUBTOTAL XIII. 64679.00 11.74% 0.00% 0.00 0.00 0.00
TOTAL COST (MATERIALS, LABOR AND EQUIPMENT) 550,815.38 100% 11.44% 50,867.02 12,144.16 63,011.18
PROFIT 37,106.25 4,244.81
TOTAL COST VAT-EX 587,921.63 67,255.99
VAT 70,550.60 8,070.72

War 8

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

War 8

Uploaded by

Copyright:

Available Formats

PROJECT: AJOYA PAMPANGA

LOCATION: BRGY. EDEN, MEXICO, PAMPANGA

Prepared By : Marquez, Christopher Glenn D Noted By : Engr. Keem Faiza Canlas

Communication and Office Equipment including internet

Site Management / Supervision & Project Coordination (to

Ventanilla Screens (19mm x 3mm THK W.I. flat bars o 25mm x

Supply and Installation of 12mm thk fiber cement fascia board

Gauge 16 metal door with epoxy primer/rustproofing in

Gauge 16 metal door with epoxy primer/rustproofing in

Pre-finished wood flush door HDF designer series with 50mm

(C13) 4.5mm thk ficem board with 4mm gap @ terminations,

(C13a) 4.5mm thk perforated fiber cement with 4mm gap @

2.1 (F7) 300mm x 300mm x 12mm thk non-slip ceramic tiles

Installation of Counter Top including all necessary accessories

The contractor should conduct necessary testing and

Concrete Pedestal - 4M Height based on assumed height

Communication and Office Equipment including internet

Supply and Installation of 12mm thk fiber cement fascia board

Gauge 16 metal door with epoxy primer/rustproofing in

Pre-finished wood flush door HDF designer series with 50mm

(C13) 4.5mm thk ficem board with 4mm gap @ terminations,

(C13a) 4.5mm thk perforated fiber cement with 4mm gap @

(P15) Supply and installation of 100mm thk drywall partition:

Installation of Counter Top including all necessary accessories

The contractor should conduct necessary testing and

Panelboard (Breaker, Busbar and NEMA 1 Enclosure) Main:

Concrete Pedestal - 4M Height based on assumed height

Communication and Office Equipment including internet

Site Management / Supervision & Project Coordination (to

Ventanilla Screens (19mm x 3mm THK W.I. flat bars o 25mm x

Supply and Installation of 12mm thk fiber cement fascia board

Gauge 16 metal door with epoxy primer/rustproofing in

Gauge 16 metal door with epoxy primer/rustproofing in

Pre-finished wood flush door HDF designer series with 50mm

(C13) 4.5mm thk ficem board with 4mm gap @ terminations,

(C13a) 4.5mm thk perforated fiber cement with 4mm gap @

2.1 (F7) 300mm x 300mm x 12mm thk non-slip ceramic tiles

(P15) Supply and installation of 100mm thk drywall partition:

Installation of Counter Top including all necessary accessories

The contractor should conduct necessary testing and

Panelboard (Breaker, Busbar and NEMA 1 Enclosure) Main:

Concrete Pedestal - 4M Height based on assumed height

Communication and Office Equipment including internet

Site Management / Supervision & Project Coordination (to

Ventanilla Screens (19mm x 3mm THK W.I. flat bars o 25mm x

Supply and Installation of 12mm thk fiber cement fascia board

Gauge 16 metal door with epoxy primer/rustproofing in

Gauge 16 metal door with epoxy primer/rustproofing in

Pre-finished wood flush door HDF designer series with 50mm

(C13) 4.5mm thk ficem board with 4mm gap @ terminations,

(C13a) 4.5mm thk perforated fiber cement with 4mm gap @

2.1 (F7) 300mm x 300mm x 12mm thk non-slip ceramic tiles

(P15) Supply and installation of 100mm thk drywall partition:

Installation of Counter Top including all necessary accessories

The contractor should conduct necessary testing and

Panelboard (Breaker, Busbar and NEMA 1 Enclosure) Main:

Communication and Office Equipment including internet

Site Management / Supervision & Project Coordination (to

Ventanilla Screens (19mm x 3mm THK W.I. flat bars o 25mm x

Supply and Installation of 12mm thk fiber cement fascia board

Gauge 16 metal door with epoxy primer/rustproofing in

Gauge 16 metal door with epoxy primer/rustproofing in