Owner:Blackstone Power & Controls Phils.

,Inc
Project:
Office & Warehouse Building
Location:
Sterling Business Park, Marilao, Bulacan
Architect: Arch. Dannyjoe Cajucom,uap
Contractor: TRADECON SYSTEMA
Date: 30 July 2012
Item
I.
1.00
2.00
3.00

Description

5.00
6.00
7.00
8.00

General Requirements
Mobilization/Demobilization at Site
Preparation and Temporary Facilities
Insurance and Bonds
a. Surety Bond
b. Performance Bond
c. Guarantee Bond
d. Miscellanoeus
Temporary Electric and Water Connection and
Consumptions
Management Field Office
Site Survey
Construction Photographs
As-built Drawings

II.
1.00
a.
b.
c.
2.00
a.
b.
c.
d.
e.
3.00

Excavation and Backfilling works

Excavation
Pedestal Footings
Wall Footings
Stair Foundation
Backfilling
Pedestral Footings
Wall Footings
Stair Foundation
Gravel Fill
Barrow
Soil and Termite Control

4.00

Unit

Qty

lot
lot
lot
lot
lot
lot
lot
mo.

1.00
1.00
1.00
1.00
1.00
1.00
1.00
4.00

lot
lot
lot
lot

1.00
1.00
1.00
1.00

Materials
Unit cost
Amount

Unit cost

Labor
Amount

20000.00

50000.00
30000.00
15000.00
30000.00
30000.00

50000.00
30000.00
15000.00
30000.00
30000.00

80000.00

80000.00

Sub-Total

III. Concreting works

1.00 Concrete 3000 psi
a. Pedestal Footings

cu.m
cu.m
cu.m

68.00
64.00
2.00

cu.m
cu.m
cu.m
cu.m
cu.m
sq.m

46.00
32.00
1.00
110.00
601.00
910.00

250.00
250.00
250.00
850.00

11500.00
8000.00
250.00
93500.00

35.00

cu.m

18.00

3550.00

Total cost

50000.00
10000.00
2500.00
15000.00
312500.00

350.00
350.00
350.00

23800.00
22400.00
700.00

23800.00
22400.00
700.00

31850.00

150.00
150.00
150.00
150.00
400.00
15.00

6900.00
4800.00
150.00
16500.00
240400.00
13650.00
Sub-Total

18400.00
12800.00
400.00
110000.00
240400.00
45500.00
474400.00

63900.00

400.00

7200.00

71100.00

b.
c.
d.
e.
f.
2.00

Pedestal
Wall Footings
Stair Foundation
Slab on Fill
Suspended Slabs
Vapor Barrier

IV
1.00
a.
b.
2.00
a.
3.00
a.
b.

Forms and Scaffolding works

Formwork
Pedestals
Stair Foundation
Metal Deck
Suspended Slabs
Scaffolding works
CHB works
structural steel works

V
a.
b.
c
d.
e.
f.
VI
1.00
a.
b.
2.00
3.00
a.
b.
4.00
a.
b.
5.00
a.
b.

Reinforcing Bars
Pedestral Footings
Pedestral
Wall Footings
Stair Foundation
Slab on Fill
Suspended Slabs
Masonry Works and Plastering Works
CHB Laying
Exterior
Interior
Concrete louver
Wall Reinforcement
Exterior
Interior
Plastering Works
Exterior
Interior
Topping Works
Toilets
Genset room

cu.m
cu.m
cu.m
cu.m
cu.m
sq.m

11.00
33.00
1.00
114.00
25.00
592.00

3550.00
3550.00
3550.00
3550.00
3550.00
15.00

39050.00
117150.00
3550.00
404700.00
88750.00
8880.00

400.00
400.00
400.00
400.00
400.00
10.00

4400.00
13200.00
400.00
45600.00
10000.00
5920.00
Sub-Total

43450.00
130350.00
3950.00
450300.00
98750.00
14800.00
812700.00

sq.m
sq.m

98.00
3.00

175.00
175.00

17150.00
525.00

225.00
225.00

22050.00
675.00

39200.00
1200.00

sq.m

54.00

850.00

45900.00

300.00

16200.00

62100.00

lot
lot

1.00
1.00
Sub-Total

50000.00
50000.00
202500.00

kgs
kgs
kgs
kgs
kgs
kgs

1577.00
2327.00
1455.00
111.00
5473.00
805.00

41.00
41.00
41.00
41.00
41.00
41.00

64657.00
95407.00
59655.00
4551.00
224393.00
33005.00

5.50
5.50
5.50
5.50
5.50
5.50

8673.50
12798.50
8002.50
610.50
30101.50
4427.50
Sub-Total

73330.50
108205.50
67657.50
5161.50
254494.50
37432.50
546282.00

sq.m
sq.m
sq.m

1256.00
152.00
25.00

600.00
500.00
550.00

753600.00
76000.00
13750.00

175.00
175.00
150.00

219800.00
26600.00
3750.00

973400.00
102600.00
17500.00

kgs
kgs

4095.00
358.00

41.00
41.00

167895.00
14678.00

5.50
5.50

22522.50
1969.00

190417.50
16647.00

kgs
kgs

1523.00
1293.00

90.00
90.00

137070.00
116370.00

120.00
120.00

182760.00
155160.00

319830.00
271530.00

32.00
6.00

90.00
90.00

2880.00
540.00

120.00
120.00

3840.00
720.00
Sub-Total

6720.00
1260.00
1899904.50

sq.m
sq.m

VII
1.00
a.
b.
c.
d.
e.
2.00
g.
h.
i.
k.
l.

Structural steel works

Sructural Steel
Rafters
Columns
Beams/Girders
Stiffener Plates
Connection Plates
Anchor Bolts :A325
25 mm Dia. 600mm lg
20mm Dia 600
16mm Dia. 400
Shear Bolts: A325
20mm Dia 100mm Lg

VIII Steel and Aluminum works

1.00 Single swing steel door
2000 x 2400
1200 x 1200
2.00 Aluminum Sliding Window
1600 x 1200
1200 x 1200
3.00 Aluminum Awning Window
800 x 800
4.00 Aluminum Fixed Window
1600 x 1500
Single swing panel door 1600 x 2100
Single swing flush door 800 x 2100
Truck Entrance gate 6000 x 3000
Pedestrian Gate 1200 x 3000

kgs
kgs
kgs
kgs
kgs

21144.00
19327.00
10123.00
1674.00
420.00

49.00
49.00
49.00
49.00
49.00

1036056.00
947023.00
496027.00
82026.00
20580.00

25.00
25.00
25.00
25.00
25.00

528600.00
483175.00
253075.00
41850.00
10500.00

1564656.00
1430198.00
749102.00
123876.00
31080.00

pcs
pcs
pcs

48.00
52.00
8.00

348.00
180.00
95.00

16704.00
9360.00
760.00

139.20
72.00
38.00

6681.60
3744.00
304.00

23385.60
13104.00
1064.00

pcs

52.00

45.00

2340.00

18.00

936.00
Sub-Total

3276.00
3939741.60

set
set

1.00
1.00

28800.00
8640.00

28800.00
8640.00

sets
set

8.00
1.00

61440.00
5760.00

61440.00
5760.00

sets

2.00

5120.00

5120.00

sets
sets
sets
sets
set

3.00
2.00
3.00
1.00
1.00

28800.00
15000.00
4500.00
81000.00
10800.00

30000.00
13500.00
81000.00
10800.00

2000.00
1500.00

4000.00
4500.00

Sub-Total
IX Roofing and Insulation works
200 x 50 x 1.5 C-Purlins
8mm dia,sagrods
GA.24 longspan pre-paintedG.I sheet roofing
Insulation
2mm thick skylight fiber glass roofing (Rib-type)
GA 24 stainless gutter
1.850 wide
GA 24 stainless flushing

28800.00
34000.00
18000.00
81000.00
10800.00
282360.00

lghts
lghts
sq.m
sq.m
sq.m

197.00
55.00
637.00
637.00
42.00

1350.00
225.00
372.00
40.00
525.00

265950.00
12375.00
236964.00
25480.00
22050.00

180.00
50.00
75.00
15.00
125.00

35460.00
2750.00
47775.00
9555.00
5250.00

301410.00
15125.00
284739.00
35035.00
27300.00

pcs
sq.m

22.00
22.00

1350.00
1200.00

29700.00
26400.00

750.00
500.00

16500.00
11000.00
Sub-Total

46200.00
37400.00
747209.00

X Exterior wall finishing work

WF1 Painted Finish

sq.m

1523.00

160.00

243680.00

120.00

182760.00
Sub-Total

426440.00
426440.00

XI
WF2
WF3
WF4
WF6

Interior wall finishing work

Painted Finish
Un-Painted finish
300 X 300 vitrified glazed ceramic tiles (OFCI)
200 x 200 unglazed (OFCI)

sq.m
sq.m
sq.m
sq.m

1237.00

130.00

160810.00

100.00

123700.00

284510.00

56.00
115.00

120.00
120.00

6720.00
13800.00

180.00
180.00

10080.00
20700.00
Sub-Total

16800.00
34500.00
335810.00

XII
CF1
CF2
CF3
CF4
CF5

Complete Ceiling Works

12mm thick gypsum board on metal furring
12mm thk moisture resistant gypsum board
600 x 1200 PVC laminated accoustic board T-runner
Exposed ceiling siffit painted finish
GA 26 spandrel pre-painted finish

sq.m
sq.m
sq.m
sq.m
sq.m

43.00
20.00
13.00
146.00
29.00

450.00
475.00
500.00
90.00
650.00

19350.00
9500.00
6500.00
13140.00
18850.00

175.00
175.00
175.00
110.00
100.00

78750.00
83125.00
50000.00
9900.00
2900.00
Sub-Total

98100.00
92625.00
56500.00
23040.00
21750.00
292015.00

XIII
FF1
FF2
FF3
FF4
FF5
FF6
FF7
FF8

Floor finishes works

600 x 600 Polished homogenuos tiles (OFCI)
industrial Epoxy paint flooring finish
300x300 Vitrified glazed ceramic tiles (OFCI)
Laminated wood finishes
Crushed gravel bed plain cement
Plain Cement Plastered finish
Plain concrete slab finish
Concrete paver blocks

sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
sq.m

151.00
482.00
32.00
31.00
183.00
69.00
70.00
15.00

100.00
10.00
100.00
25.00
300.00
90.00
90.0
950.00

15100.00
4820.00
3200.00
775.00
54900.00
6210.00
6300.0
14250.00

180.00
120.00
180.00
100.00
150.00
110.00
110.00
280.00

27180.00
57840.00
5760.00
3100.00
27450.00
7590.00
7700.0
4200.00
Sub-Total

42280.00
62660.00
8960.00
3875.00
82350
13800.00
14000.0
18450.00
246375.00

XIV Stair work, stair finish and handrail

50mm dia.Stainless steel railing
Angular brass nosing 25 x 25x 1.400m
Epoxy paint floor finish

lgth
pcs
sq.m

9.00
19.00
11.00

2500.00
550.00
10.00

22500.00
10450.00
110.00

1125.00
165.00
100.00

10125.00
3135.00
1100.00
Sub-Total

32625.00
13585.00
1210.00
47420.00

XVI Complete plumbing works

Septic tank excavation
Concrete
Reinforcing
Formworks
CHb 15 in
catch basin excavation
Concrete
Reinforcing

cu.m
cu.m
kgs
sq.m
sq.m
cu.m
cu.m
kgs

33.00
4.00
168.00
8.00
29.00
24.00
3.00
318.00

3550.00
43.50
175.00
650.00

14200.00
7308.00
1400.00
18850.00

3000.00
43.50

9000.00
13833.00

350.00
450.00
6.00
250.00
180.00
350.00
450.00
6.00

11550.00
1800.00
1008.00
2000.00
5220.00
8400.00
1350.00
1908.00

11550.00
1800.00
1008.00
2000.00
5220.00
8400.00
1350.00
1908.00

Formworks
Strom drainage pipe lines series 1000/SD4 by atlanta
Pipes
150mm dia x 3.00m
200mm dia x 1.00 CDP
Fittings
200mmx 150mm reducer tee
150mm 90 degree elbow
150 mm basket strainer
Sewer /Waste pipe lines/Series 1000/SD4 by atlanta
Pipes
100mm Dia. X 3.00m
50mm dis. X 3000
Fittings
100 mm wye
100 mm x 75 mm reducer wye
75 mm wye
75mm 90 deg. Elbow
100mmP-trap
50mm 90 deg. Elbow
100 mm clean-out
Waterline
Pipes (PPR Fussion Type Pipes)
25mm dia. X 4.00m
20mm
15mm
Fittings
32 x 20 reducer tee
20 mm 90deg. Elbow
20mm gate valve
Fire water lines
Pipes
100mm dia. X 6000 Sched 40 BI Pipe
63mm dia. X 6000 Sched 40 BI Pipe
50mm dia x 6000 Sched 40 BI Pipe
Fittings
100mm 90deg. Elbow
100mm x 63mm coupling reducer
63mm dia. X 50mm coupling reducer
fire hydrant

sq.m

32.00

175.00

5600.00

200.00

6400.00

6400.00

pcs
pcs

35.00
80.00

1210.00
400.00

42350.00
32000.00

363.00
100.00

12705.00
8000.00

55055.00
40000.00

pcs
pcs
sets

0.00
0.00
13.00

0.00
0.00
150.00

0.00
0.00
1950.00

0.00
0.00
50.00

0.00
0.00
650.00

0.00
0.00
2600.00

pcs
pcs

24.00
12.00

715.00
220.00

17160.00
2640.00

214.50
66.00

5148.00
792.00

22308.00
3432.00

pcs
pcs
pcs
pcs
pcs
pcs
pcs

5.00
5.00
5.00
15.00
4.00
10.00
5.00

160.00
210.00
105.00
60.00
245.00
45.00
80.00

800.00
1050.00
525.00
900.00
980.00
450.00
400.00

48.00
63.00
31.50
18.00
73.50
13.50
24.00

240.00
315.00
157.50
270.00
294.00
135.00
120.00

1040.00
1365.00
682.50
1170.00
1274.00
585.00
520.00

pcs
pcs
pcs

13.00
4.00
6.00

1310.75
491.24
431.34

17039.69
1964.94
2588.04

524.30
196.49
172.54

6815.87
785.98
1035.22

23855.56
2750.92
3623.26

pcs
pcs
pcs

10.00
20.00
12.00

50.72
18.90
538.76

507.15
378.00
6465.06

20.29
7.56
215.50

202.86
151.20
2586.02

710.01
529.20
9051.08

pcs
pcs
pcs

2.00
4.00
2.00

5800.00
3000.00
2200.00

11600.00
12000.00
4400.00

1740.00
900.00
660.00

3480.00
3600.00
1320.00

15080.00
15600.00
5720.00

pcs
pcs
pcs
sets

2.00
4.00
4.00
1.00

550.00
525.00
475.00
8500.00

1100.00
2100.00
1900.00
8500.00

165.00
157.50
142.50
2550.00

330.00
630.00
570.00
2550.00

1430.00
2730.00
2470.00
11050.00

Toilet fixtures

sets
sets

1.00
4.00

15000.00
750.00

15000.00
3000.00

3500.00
1500.00

3500.00
6000.00
Sub-Total

18500.00
9000.00
291767.53

30.49
46.66
112.85
170.40
687.60
21.60
22.80

53513.46
29393.28
564.24
11246.40
138895.20
8553.60
9028.80

9.15
14.00
33.85
51.12
206.28
6.48
6.84

16054.04
8817.98
169.27
3373.92
41668.56
2566.08
2708.64

69567.50
38211.26
733.51
14620.32
180563.76
11119.68
11737.44

360.00
516.00
729.60
1150.00
2916.00
12845.00
15897.00

69120.00
31992.00
28454.40
19550.00
17496.00
12845.00
15897.00

108.00
206.40
218.88
460.00
874.80
5138.00
4769.10

20736.00
12796.80
8536.32
7820.00
5248.80
5138.00
4769.10

89856.00
44788.80
36990.72
27370.00
22744.80
17983.00
20666.10

22000.00
135000.00

22000.00
135000.00

6600.00
40500.00

6600.00
40500.00

28600.00
175500.00

27480.00
11616.00
16140.00
85000.00
612.00
190.05
73.92
105.48
90.00
30.00
161.00
54.00
25000.00

27480.00
11616.00
16140.00
85000.00
612.00
190.05
147.84
316.44
2700.00
1050.00
1610.00
270.00
25000.00

8244.00
3484.80
3228.00
25500.00
244.80
57.02
29.57
31.64
36.00
9.00
64.40
16.20
10000.00

8244.00
3484.80
3228.00
25500.00
244.80
57.02
59.14
94.93
1080.00
315.00
644.00
81.00
18000.00
Sub-Total

35724.00
15100.80
19368.00
110500.00
856.80
247.07
206.98
411.37
3780.00
1365.00
2254.00
351.00
35000.00
1016217.91

XVII Electrical Works

A. Wires & Cables
3.5 sq.mm THHN Wire
5.5 sq.mm THHN Wire
14 sq.mm THHN Wire
22 sq.mm THHN Wire
100 sq.mm THHN Wire
3C Telephone Wire Jacketed
RG-6 Coaxial Cable
B. Pipes & Fittings
15 mm RMC pipe
20mm RMC Pipe
25 mm RMCPipe
32 mm RMCPipe
75 mm IMC Pipe
Locknuts and Bushings
Box & Pull Boxes
C Fixtures & Devices ( Omni W / S )
Outlets and Switches
Lighting Fixtures
D. Panel Boxes
1.00 GDP Panel
2.00 GLPW Panel
3.00 2LPW
3.00 ATS
4.00 3 Pole Secondary Rock
63 mm service Entrance Cap
40 mm service Entrance Cap
5/8'' x 8' Ground Rod w/ clamp
# 16 G.I. Wire
Electrical Tape Big
Electrical Rubber Big
Masking Tape
Miscellaneous
XVII Water proofing

1755.00
630.00
5.00
66.00
202.00
396.00
396.00
192.00
62.00
39.00
17.00
6.00
1.00
1.00

m
m
m
m
m
m
m
pcs
pcs
pcs
pcs
pcs
lot
lot

1.00 lot
1.00 lot
1.00
1.00
1.00
1.00
1.00
1.00
2.00
3.00
30.00
35.00
10.00
5.00
1.00

set
set
set
set
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
lot

Toilets
Genset room

sq.m
sq.m

32.00
6.00

650.00
650.00

20800.00
3900.00

125.00
125.00

4000.00
750.00
Sub-Total

24800.00
4650.00
29450.00

GRAND TOTAL 11903092.53

say
11900000.00

Owner:
Blackstone Power & Controls Phils.,Inc
Project:
Office & Warehouse Building
Location:
Sterling Business Park, Marilao, Bulacan
Architect: Arch. Dannyjoe Cajucom,uap
Contractor: TRADECON SYSTEMA
Date: 30 July 2012
Item

Description

Unit

Qty
Unit cost

I.
1.00
2.00
3.00

4.00
5.00
6.00
7.00
8.00
II.
1.00
a.
b.
c.
2.00
a.
b.
c
e.
3.00
III.
1.00
a.
b.
c.
d.
e.
2.00
IV
1.00
a.
b.
c.
2.00
a.
3.00
a.
b.
V
a.
b.
c.
d.
e.
f.
g.
h.
VI
1.00
a.
b.
4.00
a.
b.
5.00
a.

General Requirements
Mobilization/Demobilization at Site
Preparation and Temporary Facilities
Insurance and Bonds
a. Surety Bond
b. Performance Bond
c. Guarantee Bond
d. Miscellanoeus
Temporary Electric and Water Connection and
Consumptions
Management Field Office
Site Survey
Construction Photographs
As-built Drawings
Sub-Total
Excavation and Backfilling works
Excavation
Column Footings
Stair Foundation
Septic tank
Backfilling
Column Footings
Stair Foundation
Gravel Fill
Barrow
Soil and Termite Control
Sub-Total
Concreting works
Concrete 3000 psi
Column Footings
Columns
Grade beams, 2nd, 3rd, roof beams
Slab on fill
Suspended Slabs
Vapor Barrier
Sub-Total
Forms and Scaffolding works
Formwork
Footings
Columns
Beams/Girders
Concete Joist
Suspended Slabs
Scaffolding works
CHB works
structural works
Sub-Total
Reinforcing Bars
Footings
Columns
Tie beams
Floor Beams
Roof beams
Stair and stair Foundation
Slab on Fill
Suspended Slabs
Sub-Total
Masonry Works and Plastering Works
CHB Laying
Exterior
Interior
Plastering Works
Exterior
Interior
Topping Works
Toilets
Sub-Total

lot
lot
lot
lot
lot
lot
lot
mo.

1.00
1.00
1.00
1.00
1.00
1.00
1.00
4.00

lot
lot
lot
lot

1.00
1.00
1.00
1.00

Materials
Amount

13500
27000
27000

15000.00
30000.00
30000.00

18000

56000.00
35000
7000

2250

cu.m
cu.m
cu.m

40.50
2.00
6.75

cu.m
cu.m
cu.m
cu.m
sq.m

30.38
1.00
8.20
96.64
55.22

225.00
225.00
765.00
500
30.00

cu.m
cu.m
cu.m
cu.m
cu.m
sq.m

10.80
11.54
17.60
6.90
14.90
56.00

sq.m
sq.m
sq.m
sq.m

kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs

Labor
Amount

35000
21000

131,000.00

lot
lot

Unit cost

10500
108,500.00

500.00
500.00
500.00

20250.00
1000.00
3375.00

6834.38
225.00
6273.00
48317.50
1656.60
63,306.48

105.00
105.00
105.00
280.00
10.00

3189.38
105.00
861.00
27057.80
552.20
56,390.38

4200.00
4200.00
4200.00
4200.00
4200.00
50.00

45360.00
48468.00
73920.00
28980.00
62580.00
2800.00
262,108.00

450.00
450.00
450.00
450.00
450.00
15.00

4860.00
5193.00
7920.00
3105.00
6705.00
5920.00
33,703.00

333.40
176.40

150.00
151.00

50010.00
26636.40

150.00
150.00

675.00
675.00

70.58

850.00

59993.00

210.00

16200.00

1.00
1.00

552.38
757.48
757.49
2606.43
527.00
650.00
170.56
628.70

45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00

sq.m
sq.m

538.64
62.82

650.00
550.00

sq.m
sq.m

894.28
125.64

sq.m

32.00

0.00
0.00
136,639.40
0.00
24857.10
34086.60
34087.05
117289.35
23715.00
29250.00
7675.29
28291.50
299,251.89

17,550.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
3.00

8673.00
12798.50
8002.50
8002.50
8002.50
610.50
1023.37
1886.10
48,998.97

350116.00
34551.00

180.00
180.00

96955.20
11307.60

90.00
80.00

80485.20
10051.20

130.00
120.00

116256.40
15076.80

80.00

2560.00
477,763.40

80.00

3840.00
243,436.00

VIII Steel and Aluminum works

1.00 Single swing steel door
2000 x 2400
1200 x 1200
2.00 Aluminum Sliding Window
1600 x 1200
1200 x 1200
3.00 Aluminum Awning Window
800 x 800
4.00 Aluminum Fixed Window
1600 x 1500
Single swing panel door 1600 x 2100
Single swing flush door 800 x 2100
Truck Entrance gate 6000 x 3000
Pedestrian Gate 1200 x 3000
Sub-Total
IX Roofing and Insulation works
200 x 50 x 1.5 C-Purlins
8mm dia,sagrods
GA.24 longspan pre-paintedG.I sheet roofing
Insulation
2mm thick skylight fiber glass roofing (Rib-type)
GA 24 stainless gutter
1.850 wide
GA 24 stainless flushing
Sub-Total
X Exterior wall finishing work
WF1 Painted Finish
Sub-Total
XI Interior wall finishing work
WF2 Painted Finish
WF3 Un-Painted finish
WF4 300 X 300 vitrified glazed ceramic tiles (OFCI)
WF6 200 x 200 unglazed (OFCI)
Sub-Total
XII Complete Ceiling Works
CF1 12mm thick gypsum board on metal furring
CF2 12mm thk moisture resistant gypsum board
CF3 600 x 1200 PVC laminated accoustic board T-runner
CF4 Exposed ceiling siffit painted finish
CF5 GA 26 spandrel pre-painted finish
Sub-Total
XIII Floor finishes works
FF1 600 x 600 Polished homogenuos tiles (OFCI)
FF2 industrial Epoxy paint flooring finish
FF3 300x300 Vitrified glazed ceramic tiles (OFCI)
FF4 Laminated wood finishes
FF5 Crushed gravel bed plain cement
FF6 Plain Cement Plastered finish
FF7 Plain concrete slab finish
FF8 Concrete paver blocks
Sub-Total
XIV Stair work, stair finish and handrail
50mm dia.Stainless steel railing
Angular brass nosing 25 x 25x 1.400m
Epoxy paint floor finish
Sub-Total
XVI Complete plumbing works
Septic tank excavation
Concrete
Reinforcing
Formworks
CHb 15 in
catch basin excavation
Concrete
Reinforcing
Formworks
Strom drainage pipe lines series 1000/SD4 by atlanta
Pipes
150mm dia x 3.00m
200mm dia x 1.00 CDP
Fittings

set
set

1.00
1.00

25920.00
7776.00

sets
set

8.00
1.00

55296.00
5184.00

sets

2.00

4608.00

sets
sets
sets
sets
set

3.00
2.00
3.00
1.00
1.00

25920.00
13500.00
4000.00
72900.00
9720.00

25920.00
7776.00
0.00
442368.00
5184.00
0.00
9216.00
0.00
77760.00
27000.00
12000.00
72900.00
9720.00
689844.00

1400.00
1050.00

2800.00
3150.00

5950.00

lghts
lghts
sq.m
sq.m
sq.m

197.00
55.00
637.00
637.00
42.00

1215.00
202.50
334.80
36.00
472.50

239355.00
11137.50
213267.60
22932.00
19845.00

126.00
35.00
52.00
10.00
87.00

35460.00
2750.00
47775.00
9555.00
5250.00

pcs
sq.m

22.00
22.00

1215.00
1080.00

26730.00
23760.00
557,027.10

525.00
350.00

16500.00
11000.00
128,290.00

sq.m

1523.00

144.00

219312.00
219,312.00

84.00

182760.00
182,760.00

sq.m
sq.m
sq.m
sq.m

1237.00

117.00

160810.00

70.00

123700.00

56.00
115.00

84.00
84.00

4704.00
9660.00
175,174.00

126.00
126.00

10080.00
20700.00
154,480.00

sq.m
sq.m
sq.m
sq.m
sq.m

43.00
20.00
13.00
146.00
29.00

405.00
425.00
450.00
81.00
455.00

17415.00
8500.00
5850.00
11826.00
13195.00
56,786.00

122.00
122.00
122.00
77.00
70.00

78750.00
83125.00
50000.00
9900.00
2900.00
224,675.00

sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
sq.m

151.00
482.00
32.00
31.00
183.00
69.00
70.00
15.00

90.00
9.00
90.00
22.00
270.00
81.00
81.0
855.00

13590.00
4338.00
2880.00
682.00
49410.00
5589.00
5670.00
12825.00
94,984.00

126.00
84.00
126.00
70.00
105.00
77.00
77.00
196.00

27180.00
57840.00
5760.00
3100.00
27450.00
7590.00
7700.0
4200.00
140,820.00

lgth
pcs
sq.m

9.00
19.00
11.00

2250.00
495.00
9.00

20250.00
9405.00
99.00
29,754.00

788.00
115.00
70.00

10125.00
3135.00
1100.00
14,360.00

cu.m
cu.m
kgs
sq.m
sq.m
cu.m
cu.m
kgs
sq.m

33.00
4.00
168.00
8.00
29.00
24.00
3.00
318.00
32.00

3195.00
39.00
157.00
585.00

12780.00
6552.00
1256.00
16965.00
0.00
8100.00
12449.70
5040.00
0.00
0.00
38115.00
28800.00
0.00

245.00
315.00
3.00
175.00
126.00
245.00
315.00
3.00
140.00

11550.00
1800.00
1008.00
2000.00
5220.00
8400.00
1350.00
1908.00
6400.00

254.00
70.00

12705.00
8000.00

pcs
pcs

35.00
80.00

2700.00
39.15
157.50

1089.00
360.00

200mmx 150mm reducer tee

150mm 90 degree elbow
150 mm basket strainer
Sewer /Waste pipe lines/Series 1000/SD4 by atlanta
Pipes
100mm Dia. X 3.00m
50mm dis. X 3000
Fittings
100 mm wye
100 mm x 75 mm reducer wye
75 mm wye
75mm 90 deg. Elbow
100mmP-trap
50mm 90 deg. Elbow
100 mm clean-out
Waterline
Pipes (PPR Fussion Type Pipes)
25mm dia. X 4.00m
20mm
15mm
Fittings
32 x 20 reducer tee
20 mm 90deg. Elbow
20mm gate valve
Fire water lines
Pipes
100mm dia. X 6000 Sched 40 BI Pipe
63mm dia. X 6000 Sched 40 BI Pipe
50mm dia x 6000 Sched 40 BI Pipe
Fittings
100mm 90deg. Elbow
100mm x 63mm coupling reducer
63mm dia. X 50mm coupling reducer
fire hydrant

0.00
0.00
35.00

0.00
0.00
650.00

149.00
46.00

5148.00
792.00

33.00
44.00
22.00
12.00
51.00
9.00
16.00

240.00
315.00
157.50
270.00
294.00
135.00
120.00

367.00
137.00
120.00

6815.87
7855.98
1035.22

14.00
4.80
150.40

140.00
96.00
1804.80

8120.00
8400.00
3080.00

1218.00
630.00
462.00

2436.00
2520.00
924.00

385.00
367.00
332.00
5950.00
525.00
10500.00

770.00
1468.00
1328.00
5950.00
525.00
42000.00
241,075.70

115.50
110.10
99.60
1785.00
3500.00
1500.00

231.00
440.40
398.40
1785.00
3500.00
6000.00
104,445.17

27.00
32.00
78.00
153.00
618.00
19.00
20.00

47385.00
20160.00
390.00
10098.00
124836.00
7524.00
7920.00

6.40
9.80
23.00
35.00
144.00
4.50
4.78

11232.00
6174.00
115.00
2310.00
29088.00
1782.00
1892.88

324.00
464.00
656.00
1035.00
2624.00
11560.00
14307.00

62208.00
28768.00
25584.00
17595.00
15744.00
11560.00
14307.00

75.00
144.00
153.00
322.00
611.00
3596.00
3338.00

14400.00
8928.00
5967.00
5474.00
3666.00
3596.00
3338.00

19800.00
121500.00

19800.00
121500.00

4620.00
28350.00

4620.00
28350.00

24732.00
10454.00
14526.00
76500.00
550.00
171.00
66.00
73.00
81.00
27.00
112.00
48.00
22500.00

24732.00
10454.00
14526.00
76500.00
550.00
171.00
132.00
219.00
2430.00
945.00
1120.00
240.00
22500.00
689,898.00

5770.00
2439.00
2259.00
22950.00
220.00
51.00
26.00
21.00
7.50
8.10
57.00
11.00
7000.00

5770.00
2439.00
2259.00
22950.00
220.00
51.00
52.00
63.00
225.00
283.50
570.00
55.00
18000.00
183,870.38

585.00
585.00

87.00
87.00

Sub-Total

18720.00
3510.00
22230.00

2784.00
522.00
3306.00

GRAND TOTAL

4,146,153.97

Toilet fixtures

pcs
pcs
sets

0.00
0.00
13.00

0.00
0.00
135.00

pcs
pcs

24.00
12.00

500.00
154.00

pcs
pcs
pcs
pcs
pcs
pcs
pcs

5.00
5.00
5.00
15.00
4.00
10.00
5.00

112.00
147.00
74.00
42.00
172.00
31.00
56.00

pcs
pcs
pcs

13.00
4.00
6.00

917.00
343.00
301.00

pcs
pcs
pcs

10.00
20.00
12.00

35.00
12.00
376.00

0.00
0.00
1755.00
0.00
0.00
12000.00
1848.00
0.00
560.00
735.00
370.00
630.00
688.00
310.00
280.00
0.00
0.00
11921.00
1372.00
1806.00
0.00
350.00
240.00
4512.00

pcs
pcs
pcs

2.00
4.00
2.00

4060.00
2100.00
1540.00

pcs
pcs
pcs
sets
sets
sets

2.00
4.00
4.00
1.00
1.00
4.00

Sub-Total
XVII Electrical Works
A. Wires & Cables
3.5 sq.mm THHN Wire
5.5 sq.mm THHN Wire
14 sq.mm THHN Wire
22 sq.mm THHN Wire
100 sq.mm THHN Wire
3C Telephone Wire Jacketed
RG-6 Coaxial Cable
B. Pipes & Fittings
15 mm RMC pipe
20mm RMC Pipe
25 mm RMCPipe
32 mm RMCPipe
75 mm IMC Pipe
Locknuts and Bushings
Box & Pull Boxes
C Fixtures & Devices ( Omni W / S )
Outlets and Switches
Lighting Fixtures
D. Panel Boxes
1.00 GDP Panel
2.00 GLPW Panel
3.00 2LPW
3.00 ATS
4.00 3 Pole Secondary Rock
63 mm service Entrance Cap
40 mm service Entrance Cap
5/8'' x 8' Ground Rod w/ clamp
# 16 G.I. Wire
Electrical Tape Big
Electrical Rubber Big
Masking Tape
Miscellaneous

1755.00
630.00
5.00
66.00
202.00
396.00
396.00
192.00
62.00
39.00
17.00
6.00
1.00
1.00

m
m
m
m
m
m
m
pcs
pcs
pcs
pcs
pcs
lot
lot

1.00 lot
1.00 lot
1.00
1.00
1.00
1.00
1.00
1.00
2.00
3.00
30.00
35.00
10.00
5.00
1.00

set
set
set
set
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
lot

Sub-Total
XVII Water proofing
Toilets
Genset room

sq.m
sq.m

32.00
6.00

1,543,034.90
say

Total cost

35000.00
21000.00
13500.00
27000.00
27000.00

56000.00
35000.00
7000.00
2250.00
10500.00
234,250.00

20250.00
1000.00
3375.00
10023.75
330.00
7134.00
75375.30
2208.80
119,696.85

50220.00
53661.00
81840.00
32085.00
69285.00
8720.00
295,811.00

50685.00
27311.40
76193.00
35000.00
35000.00
224,189.40
33530.10
46885.10
42089.55
125291.85
31717.50
29860.50
8698.66
30177.60
348,250.86

447071.20
45858.60
196741.60
25128.00
6400.00
721,199.40

28800.00
8640.00
61440.00
5760.00
5120.00
28800.00
34000.00
18000.00
81000.00
10800.00
282360.00
274815.00
13887.50
261042.60
32487.00
25095.00
43230.00
34760.00
685,317.10
402072.00
402,072.00
284510.00
14784.00
34500.00
333,794.00
96165.00
91625.00
55850.00
21726.00
16095.00
281,461.00
40770.00
62178.00
8640.00
3782.00
76860
13179.00
13370.0
17025.00
235,804.00
30375.00
12540.00
1199.00
44,114.00
11550.00
1800.00
1008.00
2000.00
5220.00
8400.00
1350.00
1908.00
6400.00

50820.00
36800.00

0.00
0.00
2405.00

17148.00
2640.00
800.00
1050.00
527.50
900.00
982.00
445.00
400.00

18736.87
9227.98
2841.22
490.00
336.00
6316.80

10556.00
10920.00
4004.00
1001.00
1908.40
1726.40
7735.00
4025.00
48000.00
282,378.17

58617.00
26334.00
505.00
12408.00
153924.00
9306.00
9812.88
76608.00
37696.00
31551.00
23069.00
19410.00
15156.00
17645.00
24420.00
149850.00
30502.00
12893.00
16785.00
99450.00
770.00
222.00
184.00
282.00
2655.00
1228.50
1690.00
295.00
29500.00
862,768.38
21504.00
4032.00
25536.00
5,379,002.16
11900000.00

0.25
0.25
0.3
0.3

0.4
0.4
0.25
0.25

0.4
0.4
0.25
0.25

footings

11
11
11
11

11
11
11
11

12.5
12.5
12.5
12.5

2
2
2
2

2
2
2
2

2
2
2
2

5.5
5.5
6.6
6.6
24.2

96.8

8.8
8.8
5.5
5.5
28.6

171.6

10
10
6.25
6.25
32.5

1.4
1.2

14
14

2.466
2.466

8
4

386.6688
165.7152
552.384

2.00
2.00
4.00
4.00
4.00

6.00
2.00
6.00
2.00
6.00

150.00
50.00
264.00
88.00
180.00

2.466
1.578
2.466
1.578
1.578

369.90
78.90
651.02
138.86
284.04
1522.73
1739.82

20
20
24
24

6
112
6
134

2
1
1
1
112

1.578

378.72

1.578
0.616
0.616

227.232
82.544
68.992
757.488

14
14
24
24

8
78
8
134

4
4
1
1

2.466
1.2
1.578
0.616

1104.768
0.616
302.976
82.544
8

18
18

0.4
0.25

2
1

14.4
4.5
18.9

24
24

0.4
0.25

2
1

19.2
6
25.2

65
333.4

44.1
176.4

710.4
columns
12.5
12.5
11
11
7.5

tie beams

floor beams

70.00

1.2

168

0.395

66.36

62.00

1.2

297.6

0.395

117.552

42.00

84

0.395

33.18
217.092

tie beams

14
14
24
24

6
112
6
134

2
1
1
1
112

0.888

149.184

1.578
0.616
0.616

227.232
82.544
68.992
527.952

1104.77
230.63
302.976
660.352
2298.73

4
4

6
24

4
4

72

2.36

169.92
628.704

2.466
1.2

236.736
0.616

236.74
70.96
307.70
2606.43