Sie sind auf Seite 1von 88

OSM

MAIA BASIC Specialty Works


AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST

DIVISION 1 - GENERAL REQUIREMENTS


1.0 Staff Salaries lot 1.00 20,000.00
2.0 Overhead Expenses lot 1.00 15,000.00
3.0 Temfacil lot 1.00 16,000.00
4.0 Bonds lot 1.00 8,000.00
Sub-total -
TOTAL - DIVISION 1 -
DIVISION 2 - SITE WORKS
1.0 Clearing and grubbing sq.m. 85.92 20.50
2.0 Batterboard Installation and layouting l.m. 40.20 145.24
4.0 Soil Poisoning sq.m. 95.26 10.90
a Soil Poison; Premise lit 1.20 -
5.0 Excavation cu.m. 16.04 450.00
6.0 Disposal cu.m. 4.51 225.00
7.0 Backfilling & Compaction cu.m. 11.90 455.00
-
Sub-total -
TOTAL - DIVISION 2 -
DIVISION 3 - CONCRETE
Wall Concrete Footings
WF-1
1.0 Gravel Bed Laying cu.m. 0.72 - - 120.00
a Gravel bedding cu.m. 0.79 1,100.00 873.62 -
2.0 Reinforcement kgs. 105.82 - - 25.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 13.00 - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 10.00 - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 3.65 500.00 1,827.00 500.00
a Portland Cement (40 kg) bags 33.00 - - 50.00
b Sand cu.m. 1.83 950.00 1,735.65 -
c Gravel, 3/4" cu.m. 3.65 1,100.00 4,019.40 -
WF-2/WF-2A - - - - -
1.0 Gravel Bed Laying cu.m. included - -
a Gravel bedding cu.m. - - - -
2.0 Reinforcement kgs. 42.96 - - 25.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 13.00 - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 1.00 - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.55 - - 500.00
a Portland Cement (40 kg) bags 5.00 - - 50.00
b Sand cu.m. 0.28 950.00 262.68 -
c Gravel, 3/4" cu.m. 0.55 1,100.00 608.30 -
Sub-total 9,426.65
Second Floor Slab
1.0 Steel Decking sq.m. 28.56 - - 150.00
a Steel deck 0.80mm m 35.70 550.00 19,635.00 -
2.0 Shoring sq.m. 28.56 - - 350.00
3.0 Wire Mesh Laying sq.m. 28.56 - - 100.00
a Wiremesh; EWWM; 6x6xW2xW2 roll 5.00 - - -
4.0 Reinforcement kgs. 214.65 - - 25.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 9.00 - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 9.00 - - -
c Rebars 12 mm dia x 6m (Grade 33) pcs 13.00 - - -
d Rebars 12 mm dia x 7.5m (Grade 33) pcs 8.00 - - -
e GI Tie Wire #16 kgs. 3.00 50.00 150.00 25.00
5.0 Formworks sq.m. 3.17 250.00 793.00 210.00
6.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 3.24 3,500.00 11,336.50 500.00
a Portland Cement (40 kg) bags 26.00 - - 50.00
b Sand cu.m. 1.62 950.00 1,538.53 -
OSM
MAIA BASIC Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
c Gravel, 3/4" cu.m. 3.24 1,100.00 3,562.90 -
7.0 Concrete Floor Finishing sq.m. 28.56 100.00 2,855.70 120.00
Sub-total 39,871.63
Slab on Fill
1.0 Gravel Bed Laying cu.m. 1.57 - - 120.00
a Gravel bedding cu.m. 1.73 1,100.00 1,902.12 -
2.0 Wire Mesh Laying sq.m. 33.36 150.00 5,004.60 10.00
a Wiremesh; EWWM; 6x6xW2xW2 roll 5.00 - - -
3.0 Formworks sq.m. 0.25 250.00 63.00 210.00
4.0 Concrete Pouring ( one-bagger ) 2500 Psi cu.m. 2.52 - 500.00
a Portland Cement (40 kg) bags 20.00 - - -
b Sand cu.m. 1.26 950.00 1,195.10 -
c Gravel, G-1 cu.m. 2.52 1,100.00 2,767.60 -
5.0 Concrete Floor Finishing sq.m. 33.36 50.00 1,668.20 50.00
Sub-total 12,600.62
Second Floor Beams
1.0 Reinforcement kgs. 164.88 - - 25.00
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 14.00 - - -
b Rebars 12 mm dia x 6m (Grade 33) pcs 12.00 - - -
c Rebars 12 mm dia x 7.5m (Grade 33) pcs 6.00 - - -
d GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
2.0 Formworks sq.m. 250.00 - 210.00
Formblocks sq.m. 7.26 - - 1,250.00
WFB 0.125 m pcs 31.00 - - -
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 1.14 - 500.00
a Portland Cement (40 kg) bags 10.00 - - -
b Sand cu.m. 0.57 950.00 540.55 -
c Gravel, 3/4" cu.m. 1.14 1,100.00 1,251.80 -
Sub-total 1,892.35
OSM
MAIA BASIC Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Canopy Beam
1.0 Reinforcement kgs. 34.76 - - 25.00
a Rebars 16 mm dia x 6m (Grade 40) pcs 1.00 - - -
b Rebars 16 mm dia x 7.5m (Grade 40) pcs 2.00 - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
2.0 Formworks sq.m. 3.36 250.00 840.75 250.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.14 500.00 67.50 500.00
a Portland Cement (40 kg) bags 1.00 - - -
b Sand cu.m. 0.07 950.00 64.13 -
c Gravel, 3/4" cu.m. 0.14 1,100.00 148.50 -
Sub-total 1,170.88
Roof Beams
1.0 Reinforcement kgs. 133.69 - - 25.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 13.00 - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 20.00
c GI Tie Wire #16 kgs. 2.00 50.00 500.00 25.00
2.0 Formworks sq.m. 1.21 250.00 - 210.00
Formblocks sq.m. 7.26 - - 1,250.00
WFB 0.125 m pcs 31.00 - -
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 1.08 - 500.00
a Portland Cement (40 kg) bags 10.00 - -
b Sand cu.m. 0.54 950.00 514.43 -
c Gravel, 3/4" cu.m. 1.08 1,100.00 1,191.30 -
Sub-total 2,205.73
Reinforcement To Openings
1.0 Reinforcement kgs. 119.14 - - 25.00
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 2.00 - - -
b Rebars 12 mm dia x 6m (Grade 33) pcs 14.00 - - -
c Rebars 12 mm dia x 7.5m (Grade 33) pcs 9.00 50.00 450.00 25.00
d GI Tie Wire #16 kgs. 2.00 250.00 500.00 210.00
2.0 Formworks sq.m. 9.79 - - 500.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.59 - -
a Portland Cement (40 kg) bags 5.00 - -
b Sand cu.m. 0.29 950.00 278.83 -
c Gravel, 3/4" cu.m. 0.59 1,100.00 645.70 -
Sub-total 1,874.53
Stiffener Column
1.0 Reinforcement kgs. 425.56 - - 25.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 20.00 - - -
b Rebars 16 mm dia x 6m (Grade 40) pcs 4.00 - - -
c Rebars 16 mm dia x 7.5m (Grade 40) pcs 30.00 - - -
d GI Tie Wire #16 kgs. 6.00 50.00 300.00 25.00
Sub-total 300.00
TOTAL - DIVISION 3 69,342.37
DIVISION 4 - MASONRY
CHB External Walls
1.0 WFB Laying 0.125m including Rebars; 3000 psi filler sq.m. 103.55 - 180.00
a WFB 0.125 m pc 456.00 - - -
b Portland Cement (40 kg) bags 73.00 - - -
c Rebars 10 mm dia x 6m (Grade 33) pcs 95.00 - - -
d GI Tie Wire #16 kgs 4.04 50.00 201.92 25.00
e Sand cu.m. 4.00 950.00 3,800.00 -
f Gravel 3/8 - 8.00 1,100.00 8,800.00 -
2.0 Plastering (1/2" thick); Class B sq.m. 102.36 - - 25.00
a Portland Cement (40 kg) bags N/A - -
b Sand cu.m. N/A - -
c Skimcoat Application sq.m. 102.36 - - 25.00
d Skimcoat bags 9.00 250.00 2,250.00 -
3.0 Plastering to Corners l.m. 143.20 80.00 11,456.00 25.00
OSM
MAIA BASIC Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
4.0 Sealant with backer rod (assumed 10mm gap) l.m. N/A - -
a Sealant pc N/A - -
b Backer rod pc N/A - -
Sub-total 26,507.92
CHB Internal Walls
1.0 WFB Laying 0.125m including Rebars; 3000 psi filler sq.m. 12.65 - - 120.00
a WFB 0.125 m pc 54.00 - - -
b Portland Cement (40 kg) bags 9.00 - - -
c Rebars 10 mm dia x 6m (Grade 33) pcs 11.00 - - -
e GI Tie Wire #16 kgs 0.49 50.00 24.67 25.00
f Sand cu.m. - 950.00 - -
g Gravel 3/8 - 1.00 1,100.00 1,100.00 -
2.0 Plastering (1/2" thick); Class B sq.m. 122.63 - - 25.00
a Portland Cement (40 kg) bags N/A - -
b Sand cu.m. - - - -
c Skimcoat Application sq.m. 122.63 - - 25.00
d Skimcoat bags 12.00 250.00 3,000.00 -
3.0 Plastering to Corners l.m. 9.60 - - 25.00
Sub-total 4,124.67
Kitchen Counter Base & Sink
2.0 CHB Laying 4" with Rebars sq.m. N/A
a CHB 4" pc N/A
b Portland Cement (40 kg) bags N/A
c Sand cu.m. N/A
3.0 Plastering sq.m. N/A
a Portland Cement (40 kg) bags N/A
b Sand cu.m. N/A
4.0 Plastering to corners l.m. N/A
5.0 Formworks sq.m. N/A
6.0 Reinforcement kgs N/A
Rebars 12 mm dia x 6m (Grade 33) pc N/A
7.0 Concrete Counter cu.m. N/A
a Portland Cement (40 kg) bags N/A
b Sand cu.m. N/A
c Gravel cu.m. N/A
Sub-total -
TOTAL - DIVISION 4 30,632.59
OSM
MAIA BASIC Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
DIVISION 5 - METALS
Structural Steel Second Floor Framing
1.0 Beams lot 1.00 - - 6,000.00
a C 200 x 100 x 4.5mm thick kgs 116.71 - - -
b C 150 x 75 x 3mm thick kgs 27.69 - - -
c L 75 x 75 x 6 kgs 16.28 - - -
d Consumables lot 1.00 850.00 850.00 -
Stiffeners, Gusset Plates, & Embedded Plates - - - - 1,800.00
a 6mm thick plate kgs 25.67 - - -
b 10mm thick plate kgs 17.31 - - -
c Consumables lot 1.00 850.00 850.00 -
Tie Bars lot 1.00 - - 1,500.00
a 12mm diameter kgs 3.29 - - -
b 16mm diameter kgs 5.21 - - -
c 16mm diameter x 75mm x 65mm, shear studs kgs 9.73 - - -
Structural Steel Roof Framing - - - - -
1.0 Rafters, cleats and runners lo t 1.00 - - 8,500.00
a LC 140 x 43 x 14 x 2mm thick kgs 165.03 - -
b LC 140 x 43 x 12 x 1.5mm thick kgs 238.86 - -
c Consumables lot 1.00 850.00 850.00 -
Stiffeners, Gusset Plates, & Plates lot 1.00 - - 1,800.00
a 6mm thick plate kgs 62.27 - -
b 10mm thick plate kgs 56.99 - -
c Consumables lot 1.00 850.00 850.00 -
Tie Bars lot 1.00 - - -
a 12mm diameter kgs 27.71 - -
2.0 Purlins lot 1.00 - - -
a JEA span 45 hat type l.m. 150.37 - -
b Consumables lot 1.00 11,500.00 11,500.00 -
Structural Steel Staircase - - - - -
1.0 Stringers, Steps, Columns - 1.00 - - 2,000.00
a C 100 x 50 x 2.5mm thick kgs 34.95 65.00 2,271.75 -
b L 50 x 50 x 3mm thick kgs 58.65 65.00 3,812.25 -
c Tubular 50 x 50 x 3mm thick kgs 21.54 65.00 1,400.10 -
d 6mm thick plate kgs 5.15 65.00 334.75 -
e Consumables lot 1.00 850.00 850.00 -
f 16mm diameter x 300mm long pc 16.00 75.00 1,200.00 -
Sub-total 24,768.85
TOTAL - DIVISION 5 24,768.85

DIVISION 6 - WOOD & PLASTIC


Carpentry Works
1.0 Installation of Stair Wooden Planks bf 111.00 45.00 4,995.00 -
2.0 Handrail & Railing lm - - -
a. Frame installation sq.m. 3.00 - - 500.00
b. 12mm thick Gypsum Board pc 3.00 380.00 1,140.00 -
c. Wood handrail, 2in x 4in KD bf 4.32 190.00 820.80 -
d. Flat Bar 2" x 6mm thk, 0.60m long kg 1.19 75.00 89.35 -
3.0 Riser cover installation sq.m. 25.00 - -
a 4.5mm thick Ficem Board pc 1.00 275.00 275.00 50.00
3.0 Baseborad l.m. N/A - -
4.0 Ceiling Vent sets 5.00 450.00 2,250.00 50.00
Sub-total 9,570.15
TOTAL - DIVISION 6 9,570.15

DIVISION 7 - THERMAL & MOISTURE PROTECTION


Waterproofing
1.0 T&B Floor sq.m. - 500.00 2,000.00 400.00
Sub-total 2,000.00
OSM
MAIA BASIC Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
ROOFING
Metal Roof Stone Chips sq.m. 62.00
Model 50 - Celena GI Roofing au 1.00
1.0 Prepainted GI Roof - .4mm Panels sq.m. 62.00
Prepainted GI Gutter - .6mm l.m 31.00
Prepainted GI Valley - .4mm l.m 4.00
Prepainted GI Ridgeroll - .4mm l.m 22.00
Downspout l.m.
2.0 Insulation sq.m. 62.00
3.0 Fascia Installation l.m. 31.00 - - 150.00
FASCIA BOARD; 12MM T X 12" X 8' pcs 13.00 375.00 5,625.00 -
TOTAL - DIVISION 7 7,625.00

DIVISION 8 - DOORS & WINDOWS


Doors
1.0 Steel Door Jamb & Door set 2.00 500.00
a Main Door - -
DOOR PANEL 0.9 X 2.1m set 1.00 50.00
DOOR JAMB 0.90 X 2.10m Left/Right GA-18 set 1.00 50.00
b Service Door - -
DOOR FLUSH TYPE 0.818 X 2.1m set 1.00 50.00
DOOR JAMB 0.866m X 2.10m L/R; GRAY; GA-18; 3-hinges set 1.00 50.00
c Lanai - Sliding Aluminum Door set 1.00
d Door - Bedroom - -
DOOR FLUSH TYPE 0.818 X 2.1m set N/A
DOOR JAMB 0.866m X 2.10m L/R; GRAY; GA-18; 3-hinges set N/A
2.0 HINGE; EXTERIOR set 7.00 50.00
2.0 HCF PVC DOOR W/HINGES 0.60m X 2.10m; B set 1.00 50.00
Sub-total -
Doors Lockset
1.0 Bedroom/T&B
LOCKSET; CYLINDRICAL TYPE set 2.00 50.00
2.0 Lever Type - Main/Service/Lanai - -
LOCKSET LEVER TYPE - Left/Right set 1.00 50.00
Sub-total -
OSM
MAIA BASIC Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Windows
Supply & Installation of Alum Window & Door lot 1.00
1.0 Aluminum Sliding Windows .4mm thk sq.ft. 132.50
Ground Floor - 80.50
Second Floor - 52.00
2.0 Aluminum Corner Windows .6mm thk sq.ft. 25.50
Ground Floor - 15.50
Second Floor - 10.00
Sub-total -
TOTAL - DIVISION 8 -

DIVISION 9 - FINISHES
Ceiling Eaves on metal furring
1.0 Ceiling Frame Installation - eaves sq.m. 28.00 150.00 4,200.00 100.00
2.0 Ficem Board Installation - eaves sq.m. 28.00 - - 100.00
DRYWALL FIBER CEMENT BRD 4.5MM X 4' pcs 10.00 375.00 3,750.00 -
Sub-total 7,950.00
Interior Ceiling on metal furring
1.0 Ceiling Frame Installation - interior sq.m. 68.00 120.00 8,160.00 75.00
2.0 Gypsum Board Installation - interior sq.m. 65.00 - - -
GYPSUM BOARD; 4' X 8' X " pcs 23.00 480.00 11,040.00 75.00
3.0 Ficem Board Installation - t&b sq.m. 3.00 - - 75.00
DRYWALL FIBER CEMENT BRD 6MM X 4' pcs 1.00 375.00 375.00 -
Sub-total 19,575.00
Interior / Exterior Partitions
1.0 Wall Frame Installation sq.m. -
2.0 Gypsum Board Installation - interior sq.m. -
GYPSUM BOARD; 4' X 8' X " pcs N/A
3.0 Ficem Board Installation - t&b sq.m. -
DRYWALL FIBER CEMENT BRD 6MM X 4' pcs N/A
Sub-total -
T&B / Kitchen Tileworks
Ground Floor
1.0 T&B wall ( 300mm x 300mm ) - Grd Floor sq.m. 12.00 - 160.00
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMANpc 100.00 - -
T&B floor ( 300mm x 300mm ) sq.m. 3.00 - 160.00
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; ROMpc 36.00 - -
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 2.00 - -
d Cement Adhesive bag 1.00 250.00 250.00 -
e Tile Trim lot 1.00 2,500.00 2,500.00 -
Second Floor T&B - - - - -
T&B wall ( 300mm x 300mm ) 2nd Floor sq.m. - - - -
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMANpc N/A -
T&B floor ( 300mm x 300mm ) sq.m. - -
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; ROMpc N/A
c MORTAR TILE GROUT 2 KG/BAG; ABC bag N/A
d Cement Adhesive bag -
e Tile Trim lot -
2.0 Kitchen Counter ( 300mm x 300mm ) sq.m. N/A
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMANpc N/A
b MORTAR TILE GROUT 2 KG/BAG; ABC bag N/A
c Cement Adhesive bag N/A
d Tile Trim lot N/A
Sub-total 2,750.00
LKD / Bedroom Floor Finishes
Ground Floor
1.0 600x600 Ceramic Tiles sq.m. 26.00
pc 254.00
gal 2.00
OSM
MAIA BASIC Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
sq.m. -
pc N/A
bag -
bag -
lot -
2.0 Vinyl Floor Tiles -Maid's/Guest's sq.m. -
a VINYL TILES; 4" X 36"; pc -
b Contact Cement gal -
Second Floor - -
1.0 Vinyl Floor Tiles -Bedrooms sq.m. 23.00
a VINYL TILES; 4" X 36"; pc 226.00
b Contact Cement gal 2.00
2.0 Laminated Flooring - Bedrooms lot -
3.0 Vinyl Floor Tiles -Hall sq.m. 6.00
a VINYL TILES; 4" X 36"; pc 60.00
b Contact Cement gal 1.00
Self Leveling Grout lot 1.00
Supply and Install Self Leveling Grout and Vinyl sq.m. 55.00
Sub-total -
Painting - Exterior Walls / Doors & Jambs / Eaves & Fascia
1.0 Exterior Wall - latex sq.m. 101.00
EXTERIOR PAINTING au 1.00
2.0 Interior Wall - Skim Coat sq.m. - 35.00 25.00
3.0 Interior Wall - latex sq.m. 72.00 - - 25.00
PAINT LATEX FLAT WHITE gal 5.00 480.00 2,400.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 5.00 520.00 2,600.00 -
4.0 Ceiling - latex sq.m. 93.00 - - 25.00
PAINT LATEX FLAT WHITE gal 16.00 480.00 7,680.00 -
5.0 Doors - enamel pc 3.00 - - 25.00
Flat Wall Enamel gal 0.50 480.00 240.00 -
Quick Drying Enamel gal 0.50 520.00 260.00 -
6.0 Jambs - enamel l.m. 18.00 - - 25.00
Flat Wall Enamel gal 0.50 480.00 240.00 -
Quick Drying Enamel gal 0.50 520.00 260.00 -
7.0 Fascia Board - latex l.m. 31.00 - - 25.00
PAINT LATEX FLAT WHITE gal 3.00 480.00 1,440.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 2.00 520.00 1,040.00 -
8.0 Baseboard l.m. N/A - -
9.0 Window Jamb l.m. 64.00 - - 35.00
PAINT LATEX FLAT WHITE gal 1.00 480.00 480.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 2.00 520.00 1,040.00 -
10.0 Stair Planks - - - - -
Stain Finish sq.m. 6.57 110.00 722.70 35.00
Vinyl Tiles sq.m. N/A - -
PVC Nosing lm N/A - -
11.0 Railing & Handrail, Riser Cover sq.m. 10.44 - - 35.00
a. Flat Wall Enamel gal 2.00 480.00 960.00 -
b. Quick Drying Enamel gal 2.00 550.00 1,100.00 -
c. Consumables lot 1.00 1,000.00 1,000.00 -
Sub-total 17,680.00
TOTAL - DIVISION 9 47,955.00

DIVISION 10 - SPECIALTIES
1.0 Modular Kitchen Counter with Granite Top lot 1.00
2.0 Overhead Cabinet lot N/A
3.0 Kichen Counter Cabinet lot 1.00
4.0 Exterior Stone Finish sq.m. N/A
5.0 Window Jamb Moulding l.m. 64.00 1,000.00 1,000.00
4.0 Exterior Moulding lot 1.00
OSM
MAIA BASIC Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Pre-Fab Moulding lot 1.00
6.0 Porch Column Moulding lot N/A
Sub-total 1,000.00
TOTAL - DIVISION 10 1,000.00

DIVISION 11 - MECHANICAL
Sanitary / Sewer / Vent System
1.0 Pipes - "Neltex" brand
100mm dia x 3m pcs 10.00 50.00
50mm dia x 3m pcs 10.00 50.00
2.0 Bends - "Neltex" brand - - -
Clean-out:100mm dia pcs 3.00 120.00 360.00 10.00
Wye: 100 x 100mm dia pcs 3.00 70.00 210.00 10.00
Wye: 100 x 50mm dia pcs 4.00 60.00 240.00 10.00
Wye: 50 x 50mm dia pcs - 50.00 - 10.00
Tee: 50 x 50mm dia pcs 3.00 40.00 120.00 10.00
Tee: 100 x 50mm dia pcs 1.00 50.00 50.00 10.00
45 Bend: 100mm dia pcs 2.00 110.00 220.00 10.00
45 Bend: 50mm dia pcs 2.00 125.00 250.00 10.00
90 Bend: 100mm dia pcs 4.00 150.00 600.00 10.00
90 Bend: 50mm dia pcs 11.00 150.00 1,650.00 10.00
P-Trap: 50mm dia pcs 2.00 250.00 500.00 10.00
Cap: 50mm dia pcs 1.00 100.00 100.00 10.00
Reducer: 75 x 50mm dia pcs 1.00 90.00 90.00 10.00
Sub-total 4,390.00
Potable Cold Water Lines - PN10 Ecosan lot 1.00 1,000.00
Pipe: 20mm dia x 4m pcs 5.00 50.00
Pipe: 15mm dia x 4m pcs 8.00 50.00
90 Bend: 20mm dia pcs 7.00 65.45 458.15
90 Bend: 15mm dia pcs 16.00 60.45 967.20
Tee: 15mm dia pcs 11.00 45.45 499.95
Tee: 20mm x 15mm dia pcs 2.00 50.55 101.10
Reducer: 20mm x 15mm dia pcs 1.00 34.54 34.54
End Cap: 15mm dia pcs 4.00 34.54 138.16
Union Patente: 20mm dia pcs 1.00 50.50 50.50
Hosebibb: 15mm dia pcs 1.00 55.55 55.55
Gate Valve: 20mm dia pcs 1.00 65.45 65.45
Gate Valve: 15mm dia pcs - - -
Water Meter: 20mm dia pcs 1.00 2,500.00 2,500.00
Consumables - - - -
Teplon Tape roll 6.00 45.65 273.90
Solvent Cement can 4.00 80.67 322.68
Sub-total 5,467.18
Plumbing Fixtures for T & B
a WATER CLOSETw/COMP.FITTINGS;HCG CS999 set 1.00 150.00
b LAVATORY W/ COMP. FITTINGS;HCG L59;WHI set 1.00 150.00
c LAVATORY FAUCET; HCG; CHROME set 1.00 150.00
d KITCHEN SINK 20.21.1C W/ COMP. FITTING set 1.00 150.00
e KITCHEN SINK FAUCET; FRATTINI set 1.00 150.00
f SHOWER HEAD VALVEw/FAUCET;HCG APPLE-TYPE set 1.00 150.00
g SOAP HOLDER set 1.00 150.00
h TISSUE PAPER HOLDER; HCG S8; WHT set 1.00 150.00
i FLOOR DRAIN; BRASS set 2.00 150.00
j GREASE TRAP set 1.00 150.00
Sub-total -
Septic Tank (PVC System)
1.0 Excavation cu.m. 2.26 - - 450.00
2.0 Installation of PVC Septic tank w/ fittings set 1.00 - - 100.00
a PVC Septic tank set 1.00 5,900.00 5,900.00 -
OSM
MAIA BASIC Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
b PVC fittings(consummables) lot 1.00 500.00 500.00 -
3.0 Backfilling cu.m. 0.72 - - 450.00
4.0 Concrete top slab cu.m. 0.40 - - 1,500.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 4.00 - - 15.00
b Tie wires #16 kgs 0.16 50.00 7.80 -
c Portland Cement (40 kg) bags 3.20 - - -
d Sand cu.m. 0.20 900.00 180.00 -
e Gravel, 3/4" cu.m. 0.40 900.00 360.00 -
Sub-total 6,947.80
TOTAL - DIVISION 11 16,804.98

DIVISION 12 - ELECTRICAL & AUXILLARY SYSTEM


Electrical & Auxillary System
Wire Harness (Electrical and Auxiliary) lot 1.00 1,500.00
1.0 TV/TEL Wire Harness lot 1.00 1,500.00
2.0 Wires - - -
THHN Wires 2.0mm2 l.m. 460.00 1.00
THHN Wires 3.5 mm2 l.m. 154.00 1.00
THHN Wires 5.5 mm2 l.m. 27.00 1.00
THHN Wires 8.0 mm2 l.m. 15.00 1.00
THHN Wires 14.0 mm2 l.m. 28.00 1.00
THHN Wires 22.0 mm2 l.m. - 1.00
3.0 Conduit & Fittings - - 1.00
Polyflex Conduit: 20mm dia l.m. 198.00 1.00
PVC Conduit: 25mm dia l.m. 9.00 1.00
PVC Conduit: 32mm dia l.m. 15.00 1.00
Polyflex Conduit: 20mm dia l.m. 15.00 1.00
RSC Conduit: 32mm dia l.m. 3.00 1.00
PVC Adapter: 20mm dia pcs 117.00 36.50 4,270.50 1.00
PVC Adapter: 25mm dia pcs 2.00 42.34 84.68 1.00
PVC Adapter: 32mm dia pcs 4.00 54.34 217.36 1.00
RSC Locknut/Bushing: 32mm dia prs. 6.00 65.34 392.04 1.00
Locknut/Bushing: 25mm dia prs. 2.00 55.34 110.68 1.00
Locknut/Bushing: 20mm dia prs. 117.00 45.34 5,304.78 1.00
LB Condulet: 32mm dia pcs - - - 1.00
Service Entrance Cap: 32mm dia pcs 1.00 65.00 65.00 1.00
4.0 Juncton Box 4" x 4" pcs 19.00 43.50 826.50 1.00
5.0 Utility Box 2" x 4 pcs 33.00 38.50 1,270.50 1.00
6.0 Pull Box 8" x 8" x 6" pcs 3.00 73.50 220.50 1.00
Sub-total 12,762.54
Service Entrance Concrete Post (Shared by 2 Units)
1.0 Excavation of Footing cu.m. 0.16 - - 450.00
2.0 Pouring of Footing cu.m. 0.16 - - 1,500.00
a Portland Cement (40 kg) bags 2.00 - - -
b Sand cu.m. 0.08 900.00 72.00 -
c Gravel cu.m. 0.16 900.00 144.00 -
3.0 Precast Service Entrance Post column 0.50 5,000.00 2,500.00 -
Sub-total 2,716.00
Convenience Outlet, Switch, Plate Cover, & Lighting Receptacle lot 1.00 3,500.00
1.0 Switches -
1 Pole 1 Gang sets 4.00 2.50
2 Pole 1 Gang sets 2.00 2.50
3 Pole 1 Gang sets 1.00 2.50
3 Way 1 Pole 1 Gang sets 2.00 2.50
Additional switch for exhaust fan - 1.00 2.50
2.0 Outlets sets 10.00 2.50
3.0 WP C.O Duplex sets 2.00 2.50
3.0 WP C.O Duplex - GFCI sets 1.00 2.50
4.0 ACU Outlet sets 1.00 2.50
OSM
MAIA BASIC Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
5.0 Ref Outlet sets 1.00 2.50
6.0 Range Outlet sets 1.00 2.50
7.0 TV outlet sets 2.00 2.50
8.0 Tel Outlet sets 2.00 2.50
9.0 Water Heater Outlet sets - 2.50
10.0 Panel Board & Accessories sets 1.00 2.50
Main: 80AT 2P 100AF - - 2.50
Br 1-30AT; 5-20AT; 1-15AT; 3 SPARE - - 2.50
11.0 Lighting Receptacles sets 17.00 2.50
12.0 Electric Meter & accessories set 1.00 2,500.00 2,500.00 -
Accessories set 1.00 3,500.00 3,500.00 -
Sub-total 6,000.00
TOTAL - DIVISION 12 21,478.54

TOTAL PER UNIT 229,177.5

GRAND TOTAL PER UNIT


LABOR
TOTAL
COST

20,000.00 20,000.00
15,000.00 15,000.00
16,000.00 16,000.00
8,000.00 8,000.00
59,000.00 59,000.00
59,000.00 59,000.00

1,761.36 1,761.36
5,838.69 5,838.69
1,038.36 1,038.36
- -
7,217.76 7,217.76
1,015.18 1,015.18
5,413.59 5,413.59
-
22,284.93 22,284.93
22,284.93 22,284.93

86.64 86.64
- 873.62
2,645.50 2,645.50
- -
- -
25.00 75.00
1,827.00 3,654.00
1,650.00 1,650.00
- 1,735.65
- 4,019.40
-
-
- -
1,074.00 1,074.00
- -
- -
25.00 75.00
276.50 276.50
250.00 250.00
- 262.68
- 608.30
7,859.64 17,286.29

4,283.55 4,283.55
- 19,635.00
9,994.95 9,994.95
2,855.70 2,855.70
- -
5,366.25 5,366.25
- -
- -
- -
- -
75.00 225.00
666.12 1,459.12
1,619.50 12,956.00
1,300.00 1,300.00
- 1,538.53
LABOR
TOTAL
COST
- 3,562.90
3,426.84 6,282.54
29,587.91 69,459.54

188.64 188.64
- 1,902.12
333.64 5,338.24
- -
52.92 115.92
1,258.00 1,258.00
- -
- 1,195.10
- 2,767.60
1,668.20 3,336.40
3,501.40 16,102.02

4,122.00 4,122.00
- -
- -
- -
50.00 150.00
- -
9,075.00 9,075.00
- -
569.00 569.00
- -
- 540.55
- 1,251.80
13,816.00 15,708.35
LABOR
TOTAL
COST

869.00 869.00
- -
- -
25.00 75.00
840.75 1,681.50
67.50 135.00
- -
- 64.13
- 148.50
1,802.25 2,973.13

3,342.25 3,342.25
- -

500.00 500.00
420.00 920.00
9,075.00 9,075.00

541.50 541.50
- -
- 514.43
- 1,191.30
13,878.75 16,084.48

2,978.50 2,978.50
- -
- -
225.00 675.00
420.00 920.00
4,894.00 4,894.00
- -
- -
- 278.83
- 645.70
8,517.50 10,392.03

10,639.00 10,639.00
- -
- -
- -
150.00 450.00
10,789.00 11,089.00
89,752.45 159,094.82

-
18,639.00 18,639.00
- -
- -
- -
100.96 302.88
- 3,800.00
- 8,800.00
2,559.00 2,559.00
-
-
2,559.00 2,559.00
- 2,250.00
3,580.00 15,036.00
LABOR
TOTAL
COST
-
-
-
27,437.96 53,945.88
-
1,518.00 1,518.00
- -
- -
- -
12.33 37.00
- -
- 1,100.00
3,065.75 3,065.75

- -
3,065.75 3,065.75
- 3,000.00
240.00 240.00
7,901.83 12,026.50

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
35,339.80 65,972.39
LABOR
TOTAL
COST

6,000.00 6,000.00
- -
- -
- -
- 850.00
1,800.00 1,800.00
- -
- -
- 850.00
1,500.00 1,500.00
- -
- -
- -
-
8,500.00 6,000.00
-

- 850.00
1,800.00 1,800.00
-
-
- 850.00
-
-
-
-
- 11,500.00
- -
2,000.00 2,000.00
- 2,271.75
- 3,812.25
- 1,400.10
- 334.75
- 850.00
- 1,200.00
21,600.00 43,868.85
21,600.00 43,868.85

- 4,995.00
- -
1,500.00 1,500.00
- 1,140.00
- 820.80
- 89.35
- -
50.00 325.00
-
250.00 2,500.00
1,800.00 11,370.15
1,800.00 11,370.15

1,600.00 3,600.00
1,600.00 3,600.00
LABOR
TOTAL
COST

-
3,600.00 3,600.00
- 5,625.00
5,200.00 12,825.00

1,000.00 1,000.00

50.00 50.00
- -
-
50.00 50.00
50.00 50.00
-

-
-
350.00 350.00
50.00 50.00
1,550.00 1,550.00

100.00 100.00

50.00 50.00
150.00 150.00
LABOR
TOTAL
COST

-
-

- -
1,700.00 1,700.00

2,800.00 7,000.00
2,800.00 2,800.00
- 3,750.00
5,600.00 13,550.00

5,100.00 13,260.00
- -
1,725.00 12,765.00
225.00 225.00
- 375.00
7,050.00 26,625.00

-
-

- -

-
1,920.00 1,920.00
- -
480.00 480.00
- -
- -
- 250.00
- 2,500.00
- -
- -
-
- -
-
-
-
-
-
-
-
-
-
2,400.00 5,150.00

-
-
LABOR
TOTAL
COST
-
-
-

-
-
-
-
-
-
-

-
-

- -

-
-
- -
1,800.00 1,800.00
- 2,400.00
- 2,600.00
2,325.00 2,325.00
- 7,680.00
75.00 75.00
- 240.00
- 260.00
450.00 450.00
- 240.00
- 260.00
775.00 775.00
- 1,440.00
- 1,040.00
-
2,240.00 2,240.00
- 480.00
- 1,040.00
-
229.95 952.65

365.40 365.40
- 960.00
- 1,100.00
- 1,000.00
7,665.00 25,345.00
22,715.00 70,670.00

-
-
-

1,000.00
-
LABOR
TOTAL
COST
-
-
- 1,000.00
- 1,000.00

500.00 500.00
500.00 500.00
-
30.00 390.00
30.00 240.00
40.00 280.00
-
30.00 150.00
10.00 60.00
20.00 240.00
20.00 270.00
40.00 640.00
110.00 1,760.00
20.00 520.00
10.00 110.00
10.00 100.00
1,370.00 5,760.00
1,000.00 1,000.00
250.00 250.00
400.00 400.00
458.15
967.20
499.95
101.10
34.54
138.16
50.50
55.55
65.45

2,500.00

273.90
322.68
650.00 6,117.18

150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
300.00 300.00
150.00 150.00
1,650.00 1,650.00

1,015.40 1,015.40
100.00 100.00
- 5,900.00
LABOR
TOTAL
COST
- 500.00
324.94 324.94
600.00 600.00
60.00 60.00
- 7.80
- -
- 180.00
- 360.00
2,100.35 9,048.15
5,770.35 22,575.33

1,500.00 1,500.00
1,500.00 1,500.00
-
460.00 460.00
154.00 154.00
27.00 27.00
15.00 15.00
28.00 28.00
- -
-
198.00 198.00
9.00 9.00
15.00 15.00
15.00 15.00
3.00 3.00
117.00 4,387.50
2.00 86.68
4.00 221.36
6.00 398.04
2.00 112.68
117.00 5,421.78
- -
1.00 66.00
19.00 845.50
33.00 1,303.50
3.00 223.50
4,228.00 16,990.54

72.00 72.00
240.00 240.00
- -
- 72.00
- 144.00
- 2,500.00
312.00 3,028.00
3,500.00 3,500.00
-
10.00 10.00
5.00 5.00
2.50 2.50
5.00 5.00
2.50 2.50
25.00 25.00
5.00 5.00
2.50 2.50
2.50 2.50
LABOR
TOTAL
COST
2.50 2.50
2.50 2.50
5.00 5.00
5.00 5.00
- -
2.50 2.50
-
-
42.50 42.50
- 2,500.00
- 3,500.00
3,620.00 9,620.00
8,160.00 29,638.54

273,322.5 500,000.00

500,000.00
OSM
MAIA STANDARD Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST

DIVISION 1 - GENERAL REQUIREMENTS


1.0 Staff Salaries lot 1.00 20,000.00
2.0 Overhead Expenses lot 1.00 17,000.00
3.0 Temfacil lot 1.00 16,000.00
4.0 Bonds lot 1.00 8,000.00
Sub-total -
TOTAL - DIVISION 1 -
DIVISION 2 - SITE WORKS
1.0 Clearing and grubbing sq.m. 121.92 20.50
2.0 Batterboard Installation and layouting l.m. 40.20 145.24
4.0 Soil Poisoning sq.m. 95.26 10.90
a Soil Poison; Premise lit 1.20 -
5.0 Excavation cu.m. 19.50 450.00
6.0 Disposal cu.m. 6.51 225.00
7.0 Backfilling & Compaction cu.m. 17.24 455.00
-
Sub-total -
TOTAL - DIVISION 2 -
DIVISION 3 - CONCRETE
Wall Concrete Footings
WF-1
1.0 Gravel Bed Laying cu.m. 1.20 - - 120.00
a Gravel bedding cu.m. 1.20 1,100.00 1,320.00 -
2.0 Reinforcement kgs. 105.82 - - 25.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 13.00 - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 10.00 - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 4.65 500.00 2,327.00 500.00
a Portland Cement (40 kg) bags 33.00 - - 50.00
b Sand cu.m. 1.83 950.00 1,735.65 -
c Gravel, 3/4" cu.m. 3.65 1,100.00 4,019.40 -
WF-2/WF-2A - - - -
1.0 Gravel Bed Laying cu.m. - - -
a Gravel bedding cu.m. 0.26 - - -
2.0 Reinforcement kgs. 42.96 - - 25.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 13.00 - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 1.00 - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.75 - - 500.00
a Portland Cement (40 kg) bags 5.00 - - 50.00
b Sand cu.m. 0.28 950.00 262.68 -
c Gravel, 3/4" cu.m. 0.55 1,100.00 608.30 -
Sub-total 10,373.03
Second Floor Slab
1.0 Steel Decking sq.m. 28.56 - - 150.00
a Steel deck 0.80mm m 35.70 550.00 19,635.00 -
2.0 Shoring sq.m. 28.56 - - 350.00
3.0 Wire Mesh Laying sq.m. 28.56 - - 100.00
a Wiremesh; EWWM; 6x6xW2xW2 roll 5.00 - - -
4.0 Reinforcement kgs. 214.65 - - 25.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 9.00 - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 9.00 - - -
c Rebars 12 mm dia x 6m (Grade 33) pcs 13.00 - - -
d Rebars 12 mm dia x 7.5m (Grade 33) pcs 8.00 - - -
e GI Tie Wire #16 kgs. 3.00 50.00 150.00 25.00
5.0 Formworks sq.m. 3.17 250.00 793.00 210.00
6.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 3.24 3,500.00 11,336.50 500.00
a Portland Cement (40 kg) bags 26.00 - - 50.00
b Sand cu.m. 1.62 950.00 1,538.53 -
OSM
MAIA STANDARD Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
c Gravel, 3/4" cu.m. 3.24 1,100.00 3,562.90 -
7.0 Concrete Floor Finishing sq.m. 28.56 100.00 2,855.70 120.00
Sub-total 39,871.63
Slab on Fill
1.0 Gravel Bed Laying cu.m. 1.57 - - 120.00
a Gravel bedding cu.m. 1.73 1,100.00 1,902.12 -
2.0 Wire Mesh Laying sq.m. 33.36 150.00 5,004.60 10.00
a Wiremesh; EWWM; 6x6xW2xW2 roll 5.00 - - -
3.0 Formworks sq.m. 0.25 250.00 63.00 210.00
4.0 Concrete Pouring ( one-bagger ) 2500 Psi cu.m. 2.86 - - 500.00
a Portland Cement (40 kg) bags 20.00 - - -
b Sand cu.m. 1.26 950.00 1,195.10 -
c Gravel, G-1 cu.m. 2.52 1,100.00 2,767.60 -
5.0 Concrete Floor Finishing sq.m. 33.36 50.00 1,668.20 50.00
Sub-total 12,600.62
Second Floor Beams
1.0 Reinforcement kgs. 164.88 - - 25.00
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 14.00 - - -
b Rebars 12 mm dia x 6m (Grade 33) pcs 12.00 - - -
c Rebars 12 mm dia x 7.5m (Grade 33) pcs 6.00 - - -
d GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
2.0 Formworks sq.m. 1.21 250.00 302.50 210.00
Formblocks sq.m. 7.26 - - 1,250.00
WFB 0.125 m pcs 31.00 - - -
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 1.14 - - 500.00
a Portland Cement (40 kg) bags 10.00 - - -
b Sand cu.m. 0.57 950.00 540.55 -
c Gravel, 3/4" cu.m. 1.14 1,100.00 1,251.80 -
Sub-total 2,194.85
OSM
MAIA STANDARD Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Canopy Beam
1.0 Reinforcement kgs. 34.76 - - 25.00
a Rebars 16 mm dia x 6m (Grade 40) pcs 1.00 - - -
b Rebars 16 mm dia x 7.5m (Grade 40) pcs 2.00 - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
2.0 Formworks sq.m. 3.36 250.00 840.75 250.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.14 500.00 67.50 500.00
a Portland Cement (40 kg) bags 1.00 - - -
b Sand cu.m. 0.07 950.00 64.13 -
c Gravel, 3/4" cu.m. 0.14 1,100.00 148.50 -
Sub-total 1,170.88
Roof Beams
1.0 Reinforcement kgs. 133.69 - - 25.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 13.00 - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 20.00 - - -
c GI Tie Wire #16 kgs. 2.00 50.00 1,250.00 25.00
2.0 Formworks sq.m. 1.21 250.00 52,500.00 210.00
Formblocks sq.m. 7.26 - - 1,250.00
WFB 0.125 m pcs 31.00 - - -
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 1.08 - - 500.00
a Portland Cement (40 kg) bags 10.00 - - -
b Sand cu.m. 0.54 950.00 - -
c Gravel, 3/4" cu.m. 1.08 1,100.00 - -
Sub-total 53,750.00
Reinforcement To Openings
1.0 Reinforcement kgs. 119.14 - - 25.00
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 2.00 - - -
b Rebars 12 mm dia x 6m (Grade 33) pcs 14.00 - - -
c Rebars 12 mm dia x 7.5m (Grade 33) pcs 9.00 50.00 450.00 25.00
d GI Tie Wire #16 kgs. 2.00 250.00 500.00 210.00
2.0 Formworks sq.m. 9.79 - - 500.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.59 - - -
a Portland Cement (40 kg) bags 5.00 - - -
b Sand cu.m. 0.29 950.00 278.83 -
c Gravel, 3/4" cu.m. 0.59 1,100.00 645.70 -
Sub-total 1,874.53
Stiffener Column
1.0 Reinforcement kgs. 425.56 - - 25.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 20.00 - - -
b Rebars 16 mm dia x 6m (Grade 40) pcs 4.00 - - -
c Rebars 16 mm dia x 7.5m (Grade 40) pcs 30.00 - - -
d GI Tie Wire #16 kgs. 6.00 50.00 300.00 25.00
Sub-total 300.00
TOTAL - DIVISION 3 122,135.52
DIVISION 4 - MASONRY
CHB External Walls
1.0 WFB Laying 0.125m including Rebars; 3000 psi filler sq.m. 103.55 - - 180.00
a WFB 0.125 m pc 456.00 - - -
b Portland Cement (40 kg) bags 73.00 - - -
c Rebars 10 mm dia x 6m (Grade 33) pcs 95.00 - - -
d GI Tie Wire #16 kgs 4.04 50.00 201.92 25.00
e Sand cu.m. 4.00 950.00 3,800.00 -
f Gravel 3/8 - 8.00 1,100.00 8,800.00 -
2.0 Plastering (1/2" thick); Class B sq.m. 102.36 - - 25.00
a Portland Cement (40 kg) bags N/A - -
b Sand cu.m. N/A - -
c Skimcoat Application sq.m. 102.36 - - 25.00
d Skimcoat bags 9.00 250.00 2,250.00 -
3.0 Plastering to Corners l.m. 143.20 80.00 11,456.00 25.00
OSM
MAIA STANDARD Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
4.0 Sealant with backer rod (assumed 10mm gap) l.m. N/A
a Sealant pc N/A
b Backer rod pc N/A
Sub-total 26,507.92
CHB Internal Walls
1.0 WFB Laying 0.125m including Rebars; 3000 psi filler sq.m. 12.65 - - 120.00
a WFB 0.125 m pc 54.00 - - -
b Portland Cement (40 kg) bags 9.00 - - -
c Rebars 10 mm dia x 6m (Grade 33) pcs 11.00 - - -
e GI Tie Wire #16 kgs 0.49 50.00 24.67 25.00
f Sand cu.m. 1.00 950.00 950.00 -
g Gravel 3/8 - 1.00 1,100.00 1,100.00 -
2.0 Plastering (1/2" thick); Class B sq.m. 122.63 - - 25.00
a Portland Cement (40 kg) bags N/A - -
b Sand cu.m. - - - -
c Skimcoat Application sq.m. 122.63 - - 25.00
d Skimcoat bags 12.00 250.00 3,000.00 -
3.0 Plastering to Corners l.m. 9.60 - - 25.00
Sub-total 5,074.67
Kitchen Counter Base & Sink
2.0 CHB Laying 4" with Rebars sq.m. N/A
a CHB 4" pc N/A
b Portland Cement (40 kg) bags N/A
c Sand cu.m. N/A
3.0 Plastering sq.m. N/A
a Portland Cement (40 kg) bags N/A
b Sand cu.m. N/A
4.0 Plastering to corners l.m. N/A
5.0 Formworks sq.m. N/A
6.0 Reinforcement kgs N/A
Rebars 12 mm dia x 6m (Grade 33) pc N/A
7.0 Concrete Counter cu.m. N/A
a Portland Cement (40 kg) bags N/A
b Sand cu.m. N/A
c Gravel cu.m. N/A
Sub-total -
TOTAL - DIVISION 4 31,582.59
OSM
MAIA STANDARD Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
DIVISION 5 - METALS
Structural Steel Second Floor Framing
1.0 Beams lot 1.00 - - 6,000.00
a C 200 x 100 x 4.5mm thick kgs 116.71 - - -
b C 150 x 75 x 3mm thick kgs 27.69 - - -
c L 75 x 75 x 6 kgs 16.28 - - -
d Consumables lot 1.00 850.00 850.00 -
Stiffeners, Gusset Plates, & Embedded Plates - - - 1,800.00
a 6mm thick plate kgs 25.67 - - -
b 10mm thick plate kgs 17.31 - - -
c Consumables lot 1.00 850.00 850.00 -
Tie Bars - - - 1,500.00
a 12mm diameter kgs 3.29 - - -
b 16mm diameter kgs 5.21 - - -
c 16mm diameter x 75mm x 65mm, shear studs kgs 9.73 - - -
Structural Steel Roof Framing - - - -
1.0 Rafters, cleats and runners - 1.00 - - 8,500.00
a LC 140 x 43 x 14 x 2mm thick kgs 165.03 - - -
b LC 140 x 43 x 12 x 1.5mm thick kgs 238.86 - - -
c Consumables lot 1.00 850.00 850.00 -
Stiffeners, Gusset Plates, & Plates - - - 1,800.00
a 6mm thick plate kgs 62.27 - - -
b 10mm thick plate kgs 56.99 - - -
c Consumables lot 1.00 850.00 850.00 -
Tie Bars - - - -
a 12mm diameter kgs 27.71 - - -
2.0 Purlins - 1.00 - - -
a JEA span 45 hat type l.m. 150.37 - - -
b Consumables lot 1.00 11,500.00 11,500.00 -
Structural Steel Staircase - - - -
1.0 Stringers, Steps, Columns - - - 2,000.00
a C 100 x 50 x 2.5mm thick kgs 34.95 65.00 2,271.75 -
b L 50 x 50 x 3mm thick kgs 58.65 65.00 3,812.25 -
c Tubular 50 x 50 x 3mm thick kgs 21.54 65.00 1,400.10 -
d 6mm thick plate kgs 5.15 65.00 334.75 -
e Consumables lot 1.00 850.00 850.00 -
f 16mm diameter x 300mm long pc 16.00 75.00 1,200.00 -
Sub-total 24,768.85
TOTAL - DIVISION 5 24,768.85

DIVISION 6 - WOOD & PLASTIC


Carpentry Works
1.0 Installation of Stair Wooden Planks bf 111.00 45.00 4,995.00 -
2.0 Handrail & Railing lm - - -
a. Frame installation sq.m. 3.00 - - 500.00
b. 12mm thick Gypsum Board pc 3.00 380.00 1,140.00 -
c. Wood handrail, 2in x 4in KD bf 4.32 190.00 820.80 -
d. Flat Bar 2" x 6mm thk, 0.60m long kg 1.19 75.00 89.35 -
3.0 Riser cover installation sq.m. 25.00 - -
a 4.5mm thick Ficem Board pc 1.00 275.00 275.00 50.00
4.0 Baseboard l.m. N/A - -
5.0 Ceiling Vent sets 5.00 450.00 2,250.00 50.00
Sub-total 9,570.15
TOTAL - DIVISION 6 9,570.15

DIVISION 7 - THERMAL & MOISTURE PROTECTION


Waterproofing
1.0 T&B Floor sq.m. 3.60 500.00 2,000.00 400.00
Sub-total 2,000.00
OSM
MAIA STANDARD Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
ROOFING
Model 50 - Celena GI Roofing au 1.00
1.0 Prepainted GI Roof - .4mm Panels sq.m. 62.00
Prepainted GI Gutter - .6mm l.m 31.00
Prepainted GI Valley - .4mm l.m 4.00
Prepainted GI Ridgeroll - .4mm l.m 22.00
Downspout l.m.
2.0 Insulation sq.m. 62.00
3.0 Fascia Installation l.m. 31.00 - - 150.00
FASCIA BOARD; 12MM T X 12" X 8' pcs 13.00 375.00 4,875.00 -
Sub-total 4,875.00
TOTAL - DIVISION 7 6,875.00

DIVISION 8 - DOORS & WINDOWS


Doors
1.0 Steel Door Jamb & Door set 5.00 500.00
a Main Door - -
DOOR PANEL 0.9 X 2.1m set 1.00 50.00
DOOR JAMB 0.90 X 2.10m Left/Right GA-18 set 1.00 50.00
b Service Door - -
DOOR FLUSH TYPE 0.818 X 2.1m set 1.00 50.00
DOOR JAMB 0.866m X 2.10m L/R; GRAY; GA-18; set 1.00 50.00
c Lanai - Sliding Aluminum Door set 1.00 -
d Door - Bedroom - -
DOOR FLUSH TYPE 0.818 X 2.1m set 3.00 -
DOOR JAMB 0.866m X 2.10m L/R; GRAY; GA-18; set 3.00 -
2.0 HINGE; EXTERIOR set 16.00 50.00
2.0 HCF PVC DOOR W/HINGES 0.60m X 2.10m; B set 2.00 50.00
Sub-total -
Doors Lockset
1.0 Bedroom/T&B
LOCKSET; CYLINDRICAL TYPE set 6.00 50.00
2.0 Lever Type - Main/Service/Lanai - -
LOCKSET LEVER TYPE - Left/Right set 1.00 50.00
Sub-total -
OSM
MAIA STANDARD Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Windows
Supply & Installation of Alum Window & Door lot 1.00
1.0 Aluminum Sliding Windows .4mm thk sq.ft. 132.50
Ground Floor - 80.50
Second Floor - 96.35
2.0 Aluminum Corner Windows .6mm thk sq.ft. 25.50
Ground Floor - 15.50
Second Floor - 10.00
Sub-total -
TOTAL - DIVISION 8 -

DIVISION 9 - FINISHES
Ceiling Eaves on metal furring
1.0 Ceiling Frame Installation - eaves sq.m. 28.00 80.00 2,240.00 100.00
2.0 Ficem Board Installation - eaves sq.m. 28.00 - - 100.00
DRYWALL FIBER CEMENT BRD 4.5MMpcs 10.00 375.00 3,750.00 -
Sub-total 5,990.00
Interior Ceiling on metal furring
1.0 Ceiling Frame Installation - interior sq.m. 68.00 80.00 5,440.00 75.00
2.0 Gypsum Board Installation - interior sq.m. 62.00 - - -
GYPSUM BOARD; 4' X 8' X " pcs 18.00 480.00 8,640.00 75.00
3.0 Ficem Board Installation - t&b sq.m. 6.00 - - 75.00
DRYWALL FIBER CEMENT BRD 6MM Xpcs 2.00 375.00 750.00 -
Sub-total 14,830.00
Interior / Exterior Partitions
1.0 Wall Frame Installation sq.m. 49.00 240.00 11,760.00 75.00
2.0 Gypsum Board Installation - interior sq.m. 90.80 - - -
GYPSUM BOARD; 4' X 8' X " pcs 27.00 480.00 12,960.00 -
3.0 Ficem Board Installation - t&b sq.m. 7.20 - - 75.00
DRYWALL FIBER CEMENT BRD 6MM Xpcs 2.00 375.00 750.00 -
Sub-total 25,470.00
T&B / Kitchen Tileworks
Ground Floor
1.0 T&B wall ( 300mm x 300mm ) - Grd Floor sq.m. 12.00 - 160.00
a CERAMIC TILES;WHT GLAZED 300mm X 300mmpc 100.00 - -
T&B floor ( 300mm x 300mm ) sq.m. 3.00 - 160.00
b CERAMIC TILES;WHT UNGLAZED 300mm X 300 pc 36.00 - -
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 2.50 - -
d Cement Adhesive bag 5.00 250.00 250.00 -
e Tile Trim lot 1.00 2,500.00 2,500.00 -
Second Floor T&B - - -
T&B wall ( 300mm x 300mm ) 2nd Floor sq.m. 12.00 - -
a CERAMIC TILES;WHT GLAZED 300mm X 300mmpc 105.00
T&B floor ( 300mm x 300mm ) sq.m. 3.00 125.00
b CERAMIC TILES;WHT UNGLAZED 300mm X 300 pc 36.00
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 2.50
d Cement Adhesive bag 5.00 250.00 1,250.00
e Tile Trim lot 1.00 1,000.00 1,000.00
2.0 Kitchen Counter ( 300mm x 300mm ) sq.m. N/A
a CERAMIC TILES;WHT GLAZED 300mm X 300mmpc N/A
b MORTAR TILE GROUT 2 KG/BAG; ABC bag N/A
c Cement Adhesive bag N/A
d Tile Trim lot N/A
Sub-total 5,000.00
LKD / Bedroom Floor Finishes
Ground Floor
1.0 Vinyl Floor Tiles - LR/DR/Kitchen sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
OSM
MAIA STANDARD Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Ceramic Floor Tiles - LR/DR/Kitchen sq.m. N/A
a CERAMIC TILES Floor; 30x30CM pc N/A
b MORTAR TILE GROUT 2 KG/BAG; ABC bag N/A
c Cement Adhesive bag N/A
d Tile Trim lot N/A
2.0 Vinyl Floor Tiles -Maid's/Guest's sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
Second Floor - N/A
1.0 Vinyl Floor Tiles -Bedrooms sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
2.0 Laminated Flooring - Bedrooms lot N/A
3.0 Vinyl Floor Tiles -Hall sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
Self Leveling Grout lot N/A
Supply and Install Self Leveling Grout and Vinyl sq.m. N/A
Sub-total -
Painting - Exterior Walls / Doors & Jambs / Eaves & Fascia
1.0 Exterior Wall - latex sq.m. 101.00
EXTERIOR PAINTING au 1.00
2.0 Interior Wall - Skim Coat sq.m. 162.80 25.00
3.0 Interior Wall - latex sq.m. 162.80 25.00
PAINT LATEX FLAT WHITE gal 11.00 480.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 10.00 520.00 -
4.0 Ceiling - latex sq.m. 96.00 - 25.00
PAINT LATEX FLAT WHITE gal 20.00 480.00 -
5.0 Doors - enamel pc 6.00 - 25.00
Flat Wall Enamel gal 0.50 480.00 -
Quick Drying Enamel gal 0.50 520.00 -
6.0 Jambs - enamel l.m. 38.00 - 25.00
Flat Wall Enamel gal 0.50 480.00 -
Quick Drying Enamel gal 0.50 520.00 -
7.0 Fascia Board - latex l.m. 31.00 - 25.00
PAINT LATEX FLAT WHITE gal 2.00 480.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 2.00 520.00 -
8.0 Baseboard l.m. N/A - -
9.0 Window Jamb l.m. 64.00 - 35.00
PAINT LATEX FLAT WHITE gal 1.00 480.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 2.00 520.00 -
10.0 Stair Planks - - -
Stain Finish sq.m. 6.57 110.00 35.00
Vinyl Tiles sq.m. N/A - -
PVC Nosing lm N/A - -
11.0 Railing & Handrail, Riser Cover sq.m. 7.83 - 35.00
a. Flat Wall Enamel gal 2.00 480.00 -
b. Quick Drying Enamel gal 2.00 550.00 -
c. Consumables lot 1.00 1,000.00 -
Sub-total -
TOTAL - DIVISION 9 51,290.00

DIVISION 10 - SPECIALTIES
1.0 Modular Kitchen Counter with Granite Top lot 1.00
2.0 Overhead Cabinet lot N/A
3.0 Kichen Counter Cabinet lot 1.00
4.0 Exterior Stone Finish sq.m. N/A
5.0 Window Jamb Moulding l.m. 64.00 1,000.00 1,000.00 -
4.0 Exterior Moulding lot 1.00
OSM
MAIA STANDARD Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Pre-Fab Moulding lot 1.00
6.0 Porch Column Moulding lot N/A
Sub-total 1,000.00
TOTAL - DIVISION 10 1,000.00

DIVISION 11 - MECHANICAL
Sanitary / Sewer / Vent System
1.0 Pipes - "Neltex" brand
100mm dia x 3m pcs 13.00 50.00
50mm dia x 3m pcs 17.00 50.00
2.0 Bends - "Neltex" brand - -
Clean-out:100mm dia pcs 4.00 120.00 480.00 10.00
Wye: 100 x 100mm dia pcs 5.00 70.00 350.00 10.00
Wye: 100 x 50mm dia pcs 8.00 60.00 480.00 10.00
Wye: 50 x 50mm dia pcs 8.00 50.00 400.00 10.00
Tee: 50 x 50mm dia pcs 5.00 40.00 200.00 10.00
Tee: 100 x 50mm dia pcs 2.00 50.00 100.00 10.00
45 Bend: 100mm dia pcs 3.00 110.00 330.00 10.00
45 Bend: 50mm dia pcs 5.00 125.00 625.00 10.00
90 Bend: 100mm dia pcs 8.00 150.00 1,200.00 10.00
90 Bend: 50mm dia pcs 20.00 150.00 3,000.00 10.00
P-Trap: 50mm dia pcs 5.00 250.00 1,250.00 10.00
Cap: 50mm dia pcs 1.00 100.00 100.00 10.00
Reducer: 75 x 50mm dia pcs 1.00 90.00 90.00 10.00
Sub-total 8,605.00
Potable Cold Water Lines - PN10 Ecosan lot 1.00 1,000.00
Pipe: 20mm dia x 4m pcs 7.00 50.00
Pipe: 15mm dia x 4m pcs 10.00 50.00
90 Bend: 20mm dia pcs 8.00 65.45 523.60 -
90 Bend: 15mm dia pcs 34.00 60.45 2,055.30 -
Tee: 15mm dia pcs 14.00 45.45 636.30
Tee: 20mm x 15mm dia pcs 2.00 50.55 101.10
Reducer: 20mm x 15mm dia pcs 1.00 34.54 34.54
End Cap: 15mm dia pcs 5.00 34.54 172.70
Union Patente: 20mm dia pcs 1.00 50.50 50.50
Hosebibb: 15mm dia pcs 1.00 55.55 55.55
Gate Valve: 20mm dia pcs 1.00 65.45 65.45
Gate Valve: 15mm dia pcs 4.00 - -
Water Meter: 20mm dia pcs 1.00 2,500.00 2,500.00
Consumables - - -
Teplon Tape roll 6.00 45.65 273.90
Solvent Cement can 4.00 80.67 322.68
Sub-total 6,791.62
Plumbing Fixtures for T & B
a WATER CLOSETw/COMP.FITTINGS;HCG CS999 set 2.00 150.00
b LAVATORY W/ COMP. FITTINGS;HCG L59;WHI set 2.00 150.00
c LAVATORY FAUCET; HCG; CHROME set 2.00 150.00
d KITCHEN SINK 20.21.1C W/ COMP. FITTING set 1.00 150.00
e KITCHEN SINK FAUCET; FRATTINI set 1.00 150.00
f SHOWER HEAD VALVEw/FAUCET;HCG APPLE-T set 2.00 150.00
g SOAP HOLDER set 2.00 150.00
h TISSUE PAPER HOLDER; HCG S8; WHT set 2.00 150.00
i FLOOR DRAIN; BRASS set 4.00 150.00
j GREASE TRAP set 1.00 150.00
Sub-total -
Septic Tank (PVC System)
1.0 Excavation cu.m. 2.26 - - 450.00
2.0 Installation of PVC Septic tank w/ fittings set 1.00 - - 100.00
a PVC Septic tank set 1.00 5,900.00 5,900.00 -
OSM
MAIA STANDARD Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
b PVC fittings(consummables) lot 1.00 500.00 500.00 -
3.0 Backfilling cu.m. 0.72 - - 450.00
4.0 Concrete top slab cu.m. 0.40 - - 1,500.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 4.00 - - 15.00
b Tie wires #16 kgs 0.16 50.00 7.80 -
c Portland Cement (40 kg) bags 3.20 - - -
d Sand cu.m. 0.20 900.00 180.00 -
e Gravel, 3/4" cu.m. 0.40 900.00 360.00 -
Sub-total 6,947.80
TOTAL - DIVISION 11 22,344.42

DIVISION 12 - ELECTRICAL & AUXILLARY SYSTEM


Electrical & Auxillary System
Wire Harness (Electrical and Auxiliary) lot 1.00 1,500.00
1.0 TV/TEL Wire Harness lot 1.00 1,500.00
2.0 Wires - - -
THHN Wires 2.0mm2 l.m. 460.00
THHN Wires 3.5 mm2 l.m. 154.00
THHN Wires 5.5 mm2 l.m. 27.00
THHN Wires 8.0 mm2 l.m. 15.00
THHN Wires 14.0 mm2 l.m. 28.00
THHN Wires 22.0 mm2 l.m. -
3.0 Conduit & Fittings - -
Polyflex Conduit: 20mm dia l.m. 198.00
PVC Conduit: 25mm dia l.m. 9.00
PVC Conduit: 32mm dia l.m. 15.00
Polyflex Conduit: 20mm dia l.m. 15.00
RSC Conduit: 32mm dia l.m. 3.00
PVC Adapter: 20mm dia pcs 117.00 36.50 4,270.50
PVC Adapter: 25mm dia pcs 2.00 42.34 84.68
PVC Adapter: 32mm dia pcs 4.00 54.34 217.36
RSC Locknut/Bushing: 32mm dia prs. 6.00 65.34 392.04
Locknut/Bushing: 25mm dia prs. 2.00 55.34 110.68
Locknut/Bushing: 20mm dia prs. 117.00 45.34 5,304.78
LB Condulet: 32mm dia pcs - - -
Service Entrance Cap: 32mm dia pcs 1.00 65.00 65.00
4.0 Juncton Box 4" x 4" pcs 19.00 43.50 826.50
5.0 Utility Box 2" x 4 pcs 33.00 38.50 1,270.50
6.0 Pull Box 8" x 8" x 6" pcs 3.00 73.50 220.50
Sub-total 12,762.54
Service Entrance Concrete Post (Shared by 2 Units)
1.0 Excavation of Footing cu.m. 0.16 - - 450.00
2.0 Pouring of Footing cu.m. 0.16 - - 1,500.00
a Portland Cement (40 kg) bags 2.00 - - -
b Sand cu.m. 0.08 900.00 72.00 -
c Gravel cu.m. 0.16 900.00 144.00 -
3.0 Precast Service Entrance Post column 0.50 5,000.00 2,500.00 -
Sub-total 2,716.00
Convenience Outlet, Switch, Plate Cover, & Lighting Receptac lot 1.00 3,500.00
1.0 Switches -
1 Pole 1 Gang sets 4.00 2.50
2 Pole 1 Gang sets 2.00 2.50
3 Pole 1 Gang sets 1.00 2.50
3 Way 1 Pole 1 Gang sets 2.00 2.50
Additional switch for exhaust fan - 1.00 2.50
2.0 Outlets sets 10.00 2.50
3.0 WP C.O Duplex sets 2.00 2.50
3.0 WP C.O Duplex - GFCI sets 1.00 2.50
4.0 ACU Oulet sets 1.00 2.50
OSM
MAIA STANDARD Specialty Works
AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
5.0 Ref Outlet sets 1.00 2.50
6.0 Range Outlet sets 1.00 2.50
7.0 TV outlet sets 2.00 2.50
8.0 Tel Outlet sets 2.00 2.50
9.0 Water Heater Outlet sets - 2.50
10.0 Panel Board & Accessories sets 1.00 2.50
Main: 80AT 2P 100AF - - 2.50
Br 1-30AT; 5-20AT; 1-15AT; 3 SPARE - - 2.50
11.0 Lighting Receptacles sets 17.00 2.50
12.0 Electric Meter & accessories set 1.00 2,500.00 2,500.00 -
Accessories set 1.00 -
Sub-total 2,500.00
TOTAL - DIVISION 12 17,978.54

TOTAL PER UNIT 287,545.07

GRAND TOTAL PER UNIT


LABOR
TOTAL
COST

20,000.00 20,000.00
17,000.00 17,000.00
16,000.00 16,000.00
8,000.00 8,000.00
61,000.00 61,000.00
61,000.00 61,000.00

2,499.36 2,499.36
5,838.69 5,838.69
1,038.36 1,038.36
- -
8,777.14 8,777.14
1,465.43 1,465.43
7,844.20 7,844.20
-
27,463.2 27,463.18
27,463.2 27,463.18

-
144.00 144.00
- 1,320.00
2,645.50 2,645.50
- -
- -
25.00 75.00
2,327.00 4,654.00
1,650.00 1,650.00
- 1,735.65
- 4,019.40
-
-
-
1,074.00 1,074.00
- -
- -
25.00 75.00
376.50 376.50
250.00 250.00
- 262.68
- 608.30
8,517.00 18,890.03

4,283.55 4,283.55
- 19,635.00
9,994.95 9,994.95
2,855.70 2,855.70
- -
5,366.25 5,366.25
- -
- -
- -
- -
75.00 225.00
666.12 1,459.12
1,619.50 12,956.00
1,300.00 1,300.00
- 1,538.53
LABOR
TOTAL
COST
- 3,562.90
3,426.84 6,282.54
29,587.91 69,459.54

120.00 120.00
1,100.00 3,002.12
160.00 5,164.60
- -
460.00 523.00
500.00 500.00
- -
950.00 2,145.10
1,100.00 3,867.60
100.00 1,768.20
4,490.00 17,090.62

4,122.00 4,122.00
- -
- -
- -
50.00 150.00
254.10 556.60
9,075.00 9,075.00
- -
569.00 569.00
- -
- 540.55
- 1,251.80
14,070.10 16,264.95
LABOR
TOTAL
COST

869.00 869.00
- -
- -
25.00 75.00
840.75 1,681.50
67.50 135.00
- -
- 64.13
- 148.50
1,802.25 2,973.13

3,342.25 3,342.25
- -
- -
50.00 1,300.00
254.10 52,754.10
9,075.00 9,075.00
- -
541.50 541.50
- -
- -
- -
13,262.85 67,012.85

2,978.50 2,978.50
- -
- -
225.00 675.00
420.00 920.00
4,894.00 4,894.00
- -
- -
- 278.83
- 645.70
8,517.50 10,392.03

10,639.00 10,639.00
- -
- -
- -
150.00 450.00
10,789.00 11,089.00
91,036.61 213,172.13

18,639.00 18,639.00
- -
- -
- -
100.96 302.88
- 3,800.00
- 8,800.00
2,559.00 2,559.00
-
-
2,559.00 2,559.00
- 2,250.00
3,580.00 15,036.00
LABOR
TOTAL
COST

27,437.96 53,945.88

1,518.00 1,518.00
- -
- -
- -
12.33 37.00
- 950.00
- 1,100.00
3,065.75 3,065.75
-
- -
3,065.75 3,065.75
- 3,000.00
240.00 240.00
7,901.83 12,976.50

-
35,339.8 66,922.39
LABOR
TOTAL
COST

6,000.00 6,000.00
- -
- -
- -
- 850.00
-
- -
- -
- 850.00
1,500.00 1,500.00
- -
- -
- -
-
8,500.00 6,000.00
- -
- -
- 850.00
1,800.00 1,800.00
- -
- -
- 850.00
-
- -
-
- -
- 11,500.00
-
-
- 2,271.75
- 3,812.25
- 1,400.10
- 334.75
- 850.00
- 1,200.00
17,800.00 40,068.85
17,800.00 40,068.85

- 4,995.00
- -
1,500.00 1,500.00
- 1,140.00
- 820.80
- 89.35
- -
50.00 325.00
-
250.00 2,500.00
1,800.00 11,370.15
1,800.00 11,370.15

1,600.00 3,600.00
1,600.00 3,600.00
LABOR
TOTAL
COST

4,650.00 4,650.00
4,875.00
4,650.00 9,525.00
6,250.00 13,125.00

2,500.00 2,500.00
-
50.00 50.00
50.00 50.00
-
50.00 50.00
50.00 50.00
-
-
-
-
800.00 800.00
100.00 100.00
3,600.00 3,600.00

300.00 300.00

50.00 50.00
350.00 350.00
LABOR
TOTAL
COST

- -
3,950.00 3,950.00

2,800.00 5,040.00
2,800.00 2,800.00
- 3,750.00
5,600.00 11,590.00

5,100.00 10,540.00
- -
1,350.00 9,990.00
450.00 450.00
- 750.00
6,900.00 21,730.00

3,675.00 15,435.00
- -
- 12,960.00
540.00 540.00
- 750.00
4,215.00 29,685.00

1,920.00 1,920.00
- -
480.00 480.00
- -
- -
- 250.00
- 2,500.00
-
- -
- -
375.00 375.00
- -
- -
- 1,250.00
- 1,000.00
-
-
-
-
-
2,775.00 7,775.00
LABOR
TOTAL
COST

- -

-
4,070.00 4,070.00
4,070.00 4,070.00
- -
- -
2,400.00 2,400.00
- -
150.00 150.00
- -
- -
950.00 950.00
- -
- -
775.00 775.00
- -
- -

2,240.00 2,240.00
- -
- -
-
229.95 229.95

274.05 274.05
- -
- -
- -
14,655.00 14,655.00
34,145.00 85,435.00

1,000.00
-
LABOR
TOTAL
COST
-

- 1,000.00
- 1,000.00

650.00 650.00
850.00 850.00
-
40.00 520.00
50.00 400.00
80.00 560.00
80.00 480.00
50.00 250.00
20.00 120.00
30.00 360.00
50.00 675.00
80.00 1,280.00
200.00 3,200.00
50.00 1,300.00
10.00 110.00
10.00 100.00
2,250.00 10,855.00
1,000.00 1,000.00
350.00 350.00
500.00 500.00
- 523.60
- 2,055.30
- 636.30
- 101.10
- 34.54
- 172.70
- 50.50
- 55.55
- 65.45
- -
- 2,500.00
-
- 273.90
- 322.68
850.00 7,641.62

300.00 300.00
300.00 300.00
300.00 300.00
150.00 150.00
150.00 150.00
300.00 300.00
300.00 300.00
300.00 300.00
600.00 600.00
150.00 150.00
2,850.00 2,850.00

1,015.40 1,015.40
100.00 100.00
- 5,900.00
LABOR
TOTAL
COST
- 500.00
324.94 324.94
600.00 600.00
60.00 60.00
- 7.80
- -
- 180.00
- 360.00
2,100.35 9,048.15
8,050.35 30,394.77

-
1,500.00 1,500.00
1,500.00 1,500.00
- -
- -
- -
- -
- -
- -
- -
-
- -
- -
- -
- -
- -
- 4,270.50
- 84.68
- 217.36
- 392.04
- 110.68
- 5,304.78
-
- 65.00
- 826.50
- 1,270.50
- 220.50
3,000.00 15,762.54

- -
- -
- -
- 72.00
- 144.00
- 2,500.00
- 2,716.00
3,500.00 3,500.00
- -
10.00 10.00
5.00 5.00
2.50 2.50
5.00 5.00
2.50 2.50
25.00 25.00
5.00 5.00
2.50 2.50
2.50 2.50
LABOR
TOTAL
COST
2.50 2.50
2.50 2.50
5.00 5.00
5.00 5.00
-
2.50 2.50
-
-
42.50 42.50
2,500.00
-
120.00 2,620.00
3,120.00 21,098.54

289,955 575,000.00

575,000.00
THEA BASIC OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST

DIVISION 1 - GENERAL REQUIREMENTS


1.00 Staff Salaries lot 1.00 20,000.00
2.00 Overhead Expenses lot 1.00 15,000.00
3.00 Temfacil lot 1.00 17,000.00
4.00 Bonds lot 1.00 8,000.00
Sub-total -
TOTAL - DIVISION 1 -

DIVISION 2 - SITE WORKS


1.00 Clearing and grubbing sq.m. 111.38 20.50
2.00 Batterboard Installation & Layouting l.m. 56.08 150.00
3.00 Soil Poisoning sq.m. 121.13 10.90
a Soil Poison; Premise lit 1.50
4.00 Excavation cu.m. 22.46 450.00
5.00 Disposal cu.m. 4.07 225.00
6.00 Backfilling & Compaction cu.m. 19.38 455.00
Sub-total -
TOTAL - DIVISION 2 -
DIVISION 3 - CONCRETE
Wall Concrete Footings
WF-1
1.00 Gravel Bed Laying cu.m. 0.84 120.00
a Gravel bedding cu.m. 0.93 1,100.00 1,020.03
2.00 Reinforcement kgs. 122.80 25.00
a Rebars 10 mm dia x 6m (Grade 40) pcs 19.00
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 11.00
c GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 4.26 500.00
a Portland Cement (40 kg) bags 38.00 50.00
b Sand cu.m. 2.13 950.00 2,023.50
c Gravel, 3/4" cu.m. 4.26 1,100.00 4,686.00
WF-2 / WF-2A (nterior Wall)
1.00 Gravel Bed Laying cu.m. included
a Gravel bedding cu.m.
2.00 Reinforcement kgs. 37.99 25.00
a Rebars 10 mm dia x 6m (Grade 40) pcs 7.00
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 6.00
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.67 500.00
a Portland Cement (40 kg) bags 6.00 50.00
b Sand cu.m. 0.33 950.00 317.30
c Gravel, 3/4" cu.m. 0.67 1,100.00 734.80
Sub-total 8,931.63
Second Floor Slab
1.00 Steel Decking sq.m. 39.92 - 150.00
a Steel deck 0.80mm m 49.66 550.00 27,314.65
2.00 Shoring sq.m. 39.92 - 350.00
3.00 Wire Mesh Laying sq.m. 39.92 - 100.00
a WIREMESH; C283; 6MM X 6" X 6" roll 5.00 -
THEA BASIC OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
4.00 Reinforcement kgs. 474.13 - 25.00
a Rebars 10 mm dia x 6m (Grade 40) pcs 12.00 -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 6.00 -
c Rebars 12 mm dia x 6m (Grade 40) pcs 52.00 -
d Rebars 12 mm dia x 7.5m (Grade 40) pcs 20.00 -
e GI Tie Wire #16 kgs. 6.00 50.00 300.00 25.00
5.00 Formworks sq.m. 2.61 250.00 653.25 210.00
6.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 4.56 3,500.00 15,942.50 500.00
a Portland Cement (40 kg) bags 36.00 - 50.00
b Sand cu.m. 2.28 950.00 2,163.63
c Gravel, 3/4" cu.m. 4.56 1,100.00 5,010.50
7.00 Concrete Floor Finishing sq.m. 39.92 100.00 3,991.80 120.00
Sub-total 55,376.33
Slab on Fill
1.00 Gravel Bed Laying cu.m. 2.11 120.00
a Gravel bedding cu.m. 2.32 1,100.00 2,547.05
2.00 Wire Mesh Laying sq.m. 42.11 150.00 6,316.05 10.00
a WIREMESH; C283; 6MM X 6" X 6" roll 6.00
3.00 Formworks sq.m. 0.33 250.00 82.50 210.00
4.00 Concrete Pouring ( one-bagger ) 2500 Psi cu.m. 3.37 500.00
a Portland Cement (40 kg) bags 27.00
b Sand cu.m. 1.68 900.00 1,516.05
c Gravel, G-1 cu.m. 3.37 1,100.00 3,705.90
5.00 Concrete Floor Finishing sq.m. 42.11 50.00 2,105.35 50.00
Sub-total 16,272.90
Second Floor Beams
1.00 Reinforcement kgs. 200.09 25.00
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 17.00
b Rebars 12 mm dia x 6m (Grade 40) pcs 6.00
c Rebars 12 mm dia x 7.5m (Grade 40) pcs 16.00
d GI Tie Wire #16 kgs. 3.00 50.00 150.00 25.00
2.00 Formworks sq.m. 1.75 250.00 437.13 210.00
Formblocks sq.m. 10.49 - 1,250.00
WFB 0.125 m pcs 42.00 -
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 1.34 - 500.00
a Portland Cement (40 kg) bags 12.00
b Sand cu.m. 0.67 950.00 636.98
c Gravel, 3/4" cu.m. 1.34 1,100.00 1,475.10
Sub-total 2,699.20
Canopy Beams
THEA BASIC OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
1.00 Reinforcement kgs. 40.92 25.00
a Rebars 16 mm dia x 6m (Grade 60) pcs 1.00
b Rebars 16 mm dia x 7.5m (Grade 60) pcs 2.00
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
2.00 Formworks sq.m. 4.34 250.00 1,084.50 210.00
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.17 500.00
a Portland Cement (40 kg) bags 2.00
b Sand cu.m. 0.09 950.00 82.65
c Gravel, 3/4" cu.m. 0.17 1,100.00 191.40
Sub-total 1,408.55
Roof Beams
1.00 Reinforcement kgs. 161.00 - 25.00
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 36.00 -
b GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
2.00 Formworks sq.m. 1.75 250.00 437.13 210.00
Formblocks sq.m. 10.49 - 1,250.00
WFB 0.125 m pcs 42.00 -
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 1.28 - 500.00
a Portland Cement (40 kg) bags 12.00 -
b Sand cu.m. 0.64 950.00 607.53
c Gravel, 3/4" cu.m. 1.28 1,100.00 1,406.90
Sub-total cx 2,551.55
Reinforcement To Openings
1.00 Reinforcement kgs. 159.74 - 25.00
a Rebars 12 mm dia x 6m (Grade 40) pcs 23.00 -
b Rebars 12 mm dia x 7.5m (Grade 40) pcs 10.00 -
c GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
2.00 Formworks sq.m. 14.58 250.00 3,644.75 210.00
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.88 - 500.00
a Portland Cement (40 kg) bags 8.00 -
b Sand cu.m. 0.44 950.00 415.63
c Gravel, 3/4" cu.m. 0.88 1,100.00 962.50
Sub-total 5,122.88
Stiffener Column
1.00 Reinforcement kgs. 553.71 - 25.00
a Rebars 10 mm dia x 6m (Grade 40) pcs 29.00 -
b Rebars 16 mm dia x 6m (Grade 60) pcs 4.00 -
c Rebars 16 mm dia x 7.5m (Grade 60) pcs 39.00 -
f GI Tie Wire #16 kgs. 7.00 50.00 350.00 25.00
Sub-total 350.00
TOTAL - DIVISION 3 92,713.03

DIVISION 4 - MASONRY
CHB External Walls
1.00 CHB Laying 6" including Rebars; Type 'S' Mortar sq.m. 123.10 - 180.00
a WFB 0.125 m pc 505.00 -
b Portland Cement (40 kg) bags 87.00 -
c Rebars 10 mm dia x 6m (Grade 40) pcs 113.00 -
d Tie wires #16 kgs 4.80 50.00 240.05 25.00
e Sand cu.m. 5.00 950.00 4,750.00
THEA BASIC OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
f Gravel 3/8 cu.m. 10.00 1,100.00 11,000.00
2.00 Skim Coating / Plastering (1/2" thick); Class B sq.m. 102.36 - 25.00
a Portland Cement (40 kg) bags N/A
b Sand cu.m. N/A
c Skimcoat Application sq.m. 102.36 - 25.00
Skimcoat bags 9.00 250.00 2,250.00
3.00 Plastering to Corners l.m. 143.20 - 25.00
4.00 Sealant with backer rod (assumed 10mm gap) l.m. N/A
a Sealant pc N/A
b Backer rod pc N/A
Sub-total 18,240.05
CHB Internal Walls - GF Partition Wall
1.00 CHB Laying 4" including Rebars; Type 'S' Mortar sq.m. 14.84 - 180.00
a WFB 0.125 m pc 72.00 -
b Portland Cement (40 kg) bags 11.00 -
c Rebars 10 mm dia x 6m (Grade 40) pcs 13.00 -
d Tie wires #16 kgs 0.58 50.00 28.94 25.00
e Sand cu.m. 1.00 950.00 950.00
f Gravel 3/8 cu.m. 1.00 950.00 950.00
2.00 Plastering (1/2" thick); Class B sq.m. 152.55 - 25.00
a Portland Cement (40 kg) bags N/A
b Sand cu.m. N/A
c Skimcoat Application sq.m. 152.55 - 25.00
Skimcoat bags 13.00 250.00 3,250.00
3.00 Plastering to Corners l.m. 5.40 - 25.00
Sub-total 5,178.94
Kitchen Counter Base & Sink
1.00 CHB Laying 4" with Rebars sq.m. N/A
a CHB 4" (ordinary) pc N/A
b Portland Cement (40 kg) bags N/A
c Sand cu.m. N/A
2.00 Plastering sq.m. N/A
a Portland Cement (40 kg) bags N/A
b Sand cu.m. N/A
3.00 Plastering to corners l.m. N/A
4.00 Formworks sq.m. N/A
5.00 Rebars; Grade 33 kgs N/A
Rebars 12 mm dia x 6m (Grade 40) pc N/A
6.00 Concrete Counter cu.m. N/A
a Portland Cement (40 kg) bags N/A
b Sand cu.m. N/A
c Gravel cu.m. N/A
Sub-total -
TOTAL - DIVISION 4 23,418.98
THEA BASIC OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST

DIVISION 5 - METALS
Structural Steel Second Floor Framing lot 1.00
1.00 Beams -
a C 200 x 100 x 4.5mm thick kgs 148.51
b C 150 x 75 x 3mm thick kgs 52.04
c L 75 x 75 x 6 kgs 19.99
d Consumables lot 1.00 850.00 850.00
Stiffeners, Gusset Plates, & Embedded Plates - 1,800.00
a 6mm thick plate kgs 37.52
b 10mm thick plate kgs 24.78
c Consumables lot 1.00 850.00 750.00
Tie Bars
a 12mm diameter kgs 7.56
b 16mm diameter kgs 5.99
c 16mm diameter x 75mm x 65mm, shear studs kgs 22.37
Structural Steel Roof Framing
1.00 Rafters, cleats and runners 1.00
a LC 140 x 43 x 14 x 2mm thick kgs 169.82
b LC 140 x 43 x 12 x 1.5mm thick kgs 443.62
b Consumables lot 1.00 850.00 750.00
Stiffeners, Gusset Plates, & Plates
a 6mm thick plate kgs 77.23
b 10mm thick plate kgs 74.47
c Consumables lot 1.00 850.00 750.00
Tie Bars
a 12mm diameter kgs 33.19
2.00 Purlins 1.00
a JEA span 45 hat type l.m. 175.34
b Consumables lot 1.00 1,500.00 1,500.00
Structural Steel Staircase
1.00 Stringers, Steps, Columns 1,500.00
a C 100 x 50 x 2.5mm thick kgs 34.95 65.00 2,271.75
b L 50 x 50 x 3mm thick kgs 58.65 65.00 3,812.25
c Tubular 50 x 50 x 3mm thick kgs 21.54 65.00 1,400.10
d 6mm thick plate kgs 5.15 65.00 334.75
e Consumables lot 1.00 850.00 850.00
f 12mm diameter x 200mm long pc 16.00 75.00 1,200.00
Sub-total 14,468.85
TOTAL - DIVISION 5 14,468.85

DIVISION 6 - WOOD & PLASTIC


Carpentry Works
1.00 Installation of Stair Wooden Planks bf 112.00 45.00 5,040.00
2.00 Handrail & Railing lm
a. Frame installation sq.m. 2.00 500.00
b. 12mm thick Gypsum Board pc 2.00 380.00 760.00
c. Wood handrail, 2in x 4in KD bf 2.88 190.00 547.20
d. Flat Bar 2" x 6mm thk, 0.60m long kg 1.19 75.00 89.35
3.00 Riser cover installation sq.m. 3.00 25.00 75.00
THEA BASIC OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
a 4.5mm thick Ficem Board pc 1.00 275.00 275.00 50.00
4.00 Baseboard l.m. N/A
5.00 Ceiling Vent sets 6.00 450.00 2,700.00 50.00
Sub-total 9,486.55
TOTAL - DIVISION 6 9,486.55

DIVISION 7 - THERMAL & MOISTURE PROTECTION


Waterproofing
1.00 T&B Floor sq.m. 4.00 500.00 2,000.00 400.00
Sub-total 2,000.00
ROOFING
Model 80 - thea GI Roofing au 1.00
1.00 Prepainted GI Roof - .4mm Panels sq.m. 86.00
Prepainted GI Gutter - .6mm l.m 36.00
Prepainted GI Valley - .4mm l.m 7.50
Prepainted GI Ridgeroll - .4mm l.m 36.00
Downspout l.m. 35.00
2.00 Insulation sq.m. 86.00
3.00 Fascia Installation l.m. 36.00 100.00
FASCIA BOARD; 12MM T X 12" X 8' pc 15.00 375.00 5,625.00
Sub-total 5,625.00
TOTAL - DIVISION 7 7,625.00

DIVISION 8 - DOORS & WINDOWS


Doors
1.00 Steel Door Jamb & Door set 2.00 500.00
a Door - Solid Panel .9 x 2.1m set 1.00 50.00
b Door - Service Flush set 1.00 50.00
c Lanai - Sliding Aluminum Door set 1.00
d Door - Bedroom set N/A
e Steel Jamb - Main set 1.00 50.00
f Steel Jamb - Service set 1.00 50.00
g Steel Jamb - Lanai 1.6 x 2.1m set N/A
h Steel Jamb - Bedroom set N/A
i Hinges set 7.00 50.00
2.00 PVC Door Jamb & Door set 1.00 50.00
Sub-total -
Doors Lockset
1.00 Bedroom/T&B 50.00
LOCKSET; CYLINDRICAL TYPE set 2.00
2.00 Lever Type - Main/Service/Lanai 50.00
LOCKSET LEVER TYPE - Left/Right set 1.00
Sub-total -
Windows
THEA BASIC OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Supply & Installation of Alum Window & Door lot 1.00
1.00 Aluminum Sliding Windows .4mm thk sq.ft. 210.00
Ground Floor 130.00
Second Floor 80.00
2.00 Aluminum Corner Windows .6mm thk sq.ft. 95.00
Ground Floor
Second Floor
Sub-total -
TOTAL - DIVISION 8 -

DIVISION 9 - FINISHES
Ceiling Eaves on metal furring
1.00 Ceiling Frame Installation - eaves sq.m. 35.00 150.00 5,250.00 100.00
2.00 Ficem Board Installation - eaves sq.m. 35.00 - 100.00
a. DRYWALL FIBER CEMENT BRD 4.5MM X 4' PC 12.00 375.00 4,500.00
Sub-total 9,750.00
Interior Ceiling on metal furring
1.00 Ceiling Frame Installation - interior sq.m. 81.00 120.00 9,720.00 75.00
2.00 Gypsum Board Installation - interior sq.m. 77.80 -
a. GYPSUM BOARD; 4' X 8' X 1/2" PC 26.00 480.00 12,480.00 75.00
3.00 Ficem Board Installation - t&b sq.m. 3.20 - 75.00
b. DRYWALL FIBER CEMENT BRD 6MM X 4' PC 1.00 375.00 375.00
Sub-total 22,200.00
Interior / Exterior Partitions
1.00 Wall Frame Installation sq.m.
2.00 Gypsum Board Installation - interior sq.m.
a. GYPSUM BOARD; 4' X 8' X 1/2" PC N/A
3.00 Ficem Board Installation - t&b sq.m.
b. DRYWALL FIBER CEMENT BRD 6MM X 4' PC N/A
Sub-total -
T&B / Kitchen Tileworks
1.00 T&B wall ( 300mm x 300mm ) Ground Flr sq.m. 13.00 125.00
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMA pc 105.00
T&B floor ( 300mm x 300mm ) sq.m. 3.60 125.00
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; RO pc 40.00
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 2.00
d Cement Adhesive bag 1.00 250.00 250.00
e Tile Trim lot 1.00 1,200.00 1,200.00
T&B wall ( 300mm x 300mm ) 2nd Floor sq.m.
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMA pc N/A
T&B floor ( 300mm x 300mm ) sq.m.
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; RO pc N/A
c MORTAR TILE GROUT 2 KG/BAG; ABC bag N/A
d Cement Adhesive bag
e Tile Trim lot
2.00 Kitchen Counter ( 300mm x 300mm ) sq.m. N/A
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMA pc N/A
b MORTAR TILE GROUT 2 KG/BAG; ABC bag N/A
c Cement Adhesive bag N/A
d Tile Trim lot N/A
THEA BASIC OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Sub-total 1,450.00
LKD / Bedroom Floor Finishes
Ground Floor
1.00 Vinyl Floor Tiles - LR/DR/Kitchen sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
Ceramic Floor Tiles - LR/DR/Kitchen sq.m. N/A
a CERAMIC TILES Floor; 30x30CM pc N/A
b MORTAR TILE GROUT 2 KG/BAG; ABC bag N/A
c Cement Adhesive bag N/A
d Tile Trim lot N/A
2.00 Vinyl Floor Tiles -Maid's/Guest's sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
Second Floor N/A
1.00 Vinyl Floor Tiles -Bedrooms sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
2.00 Laminated Flooring lot N/A
3.00 Vinyl Floor Tiles -Hall sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
Self Leveling Grout
Supply and Install Self Leveling Grout with Vinyl sq.m.
Sub-total -
Painting - Exterior Walls / Doors & Jambs / Eaves & Fascia
1.00 Exterior Wall - stucco sq.m. 111.00
EXTERIOR PAINTING au 1.00
2.00 Interior Wall - Skim Coat sq.m. 102.00 35.00 3,570.00 25.00
3.00 Interior Wall - latex sq.m. 102.00 - 25.00
PAINT LATEX FLAT WHITE gal 6.00 480.00 2,880.00
PAINT LATEX, SEMI-GLOSS, WHITE gal 6.00 520.00 3,120.00
4.00 Ceiling - latex sq.m. 116.00 - 25.00
PAINT LATEX FLAT WHITE gal 18.00 480.00 8,640.00
5.00 Doors - enamel pc 3.00 - 25.00
FLAT WALL ENAMEL gal 0.50 480.00 240.00
PAINT QUICK DRY ENAMEL; WHITE gal 0.50 520.00 260.00
6.00 Jambs - enamel l.m. 17.00 - 25.00
FLAT WALL ENAMEL gal 0.50 480.00 240.00
PAINT QUICK DRY ENAMEL; WHITE gal 0.50 520.00 260.00
7.00 Fascia Board - latex l.m. 36.00 - 25.00
PAINT LATEX FLAT WHITE gal 3.00 480.00 1,440.00
PAINT LATEX, SEMI-GLOSS, WHITE gal 2.00 520.00 1,040.00
8.00 Baseboard l.m. N/A
9.00 Window Jamb l.m. 71.00 - 35.00
PAINT LATEX FLAT WHITE gal 1.00 480.00 480.00
PAINT LATEX, SEMI-GLOSS, WHITE gal 2.00 520.00 1,040.00
10.00 Stair Planks -
Stain Finish sq.m. 6.53 110.00 718.30 35.00
Vinyl Tiles sq.m. N/A
THEA BASIC OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
PVC Nosing lm N/A
11.00 Railing & Handrail, Riser Cover sq.m. 5.22 - 35.00
a. Flat Wall Enamel gal 1.00 480.00 480.00
b. Quick Drying Enamel gal 1.00 550.00 550.00
c. Consumables lot 1.00 1,000.00 1,000.00
Sub-total 25,958.30
TOTAL - DIVISION 9 59,358.30

DIVISION 10 - SPECIALTIES
1.00 Modular Kitchen Counter with Granite Top by JJM lot 1.00
2.00 Overhead Cabinet lot N/A
3.00 Kichen Counter Cabinet lot 1.00
4.00 Exterior Stone Finish sq.m. N/A
4.00 Exterior Moulding lot 1.00 1,000.00
5.00 Window Jamb Moulding sq.m. N/A
5.00 Porch Column Moulding lot N/A
Sub-total -
TOTAL - DIVISION 10 -

DIVISION 11 - MECHANICAL
Sanitary / Sewer / Vent System
1.00 Pipes
100mm dia x 3m pcs 10.00 50.00
50mm dia x 3m pcs 10.00 50.00
2.00 Bends
Clean-out:100mm dia pcs 3.00 120.00 360.00 10.00
Wye: 100 x 100mm dia pcs 3.00 70.00 210.00 10.00
Wye: 100 x 50mm dia pcs 4.00 60.00 240.00 10.00
Wye: 50 x 50mm dia pcs 4.00 50.00 200.00 10.00
Tee: 50 x 50mm dia pcs 3.00 40.00 120.00 10.00
Tee: 100 x 50mm dia pcs 1.00 50.00 50.00 10.00
45 Bend: 100mm dia pcs 2.00 110.00 220.00 10.00
45 Bend: 50mm dia pcs 2.00 125.00 250.00 10.00
90 Bend: 100mm dia pcs 4.00 150.00 600.00 10.00
90 Bend: 50mm dia pcs 11.00 150.00 1,650.00 10.00
P-Trap: 50mm dia pcs 2.00 250.00 500.00 10.00
Cap: 50mm dia pcs 1.00 100.00 100.00 10.00
Reducer: 75 x 50mm dia pcs 1.00 90.00 90.00 10.00
Sub-total 4,590.00
Potable Cold Water Lines lot 1.00 1,000.00
Pipe: 20mm dia x 4m pcs 5.00 50.00
Pipe: 15mm dia X 4m pcs 8.00 50.00
90 Bend: 20mm dia pcs 7.00 65.45 458.15
90 Bend: 15mm dia pcs 15.00 60.45 906.75
Tee: 15mm dia pcs 8.00 45.45 363.60
Tee: 20mm x 15mm dia pcs 1.00 50.55 50.55
Reducer: 20mm x 15mm dia pcs 1.00 34.54 34.54
End Cap: 15mm dia pcs 3.00 34.54 103.62
Union Patente: 20mm dia pcs 1.00 50.50 50.50
Hosebibb: 15mm dia pcs 1.00 55.55 55.55
THEA BASIC OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Gate Valve: 20mm dia pcs 1.00 65.45 65.45
Gate Valve: 15mm dia pcs -
Water Meter: 20mm dia pcs 2.00 2,500.00 5,000.00
Consumables -
Teplon Tape roll 6.00 45.65 273.90
Solvent Cement can 4.00 80.67 322.68
Sub-total 7,685.29
Plumbing Fixtures for T & B
a Water Closet w/comp.fittings;HCG CS999 set 1.00 150.00
b Lavatory w/comp.fittings;HCG L59;WHI set 1.00 150.00
c Lavatory faucet; HCG; CHROME set 1.00 150.00
d Kitchen sink 20.21.1C w/ comp.fittings set 1.00 150.00
e Kitchen sink faucet; FRATTINI set 1.00 150.00
f Shower Head Valve w/Faucet;HCG Apple-type set 1.00 150.00
g Soap Holder set 1.00 150.00
h Tissue Paper Holder; HCG S8; WHT set 1.00 150.00
i Floor drain; Brass set 2.00 150.00
j Grease Trap set 1.00 150.00
Sub-total -
Septic Tank (PVC System)
1.00 Excavation cu.m. 2.26 - 450.00
2.00 Installation of PVC Septic tank w/ fittings set 1.00 - 100.00
a PVC Septic tank set 1.00 5,900.00 5,900.00
b PVC fittings(consummables) lot 1.00 500.00 500.00
3.00 Backfilling cu.m. 0.72 - 450.00
4.00 Concrete top slab cu.m. 0.40 - 1,500.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 4.00 - 15.00
b Tie wires #16 kgs 0.16 50.00 7.80
c Portland Cement (40 kg) bags 3.20 -
d Sand cu.m. 0.20 900.00 180.00
e Gravel, 3/4" cu.m. 0.40 900.00 360.00
Sub-total 6,947.80
TOTAL - DIVISION 11 19,223.09

DIVISION 12 - ELECTRICAL & AUXILLARY SYSTEM


Electrical & Auxillary System
Wire Harness (Electrical and Auxiliary) lot 1.00 1,500.00
1.00 TV/TEL Wire Harness lot 1.00 1,500.00
2.00 Wires
THHN Wires 2.0mm2 l.m. 434.00 1.00
THHN Wires 3.5 mm2 l.m. 251.00 1.00
THHN Wires 5.5 mm2 l.m. 20.00 1.00
THHN Wires 8.0 mm2 l.m. 22.00 1.00
THHN Wires 14.0 mm2 l.m. 1.00
THHN Wires 22.0 mm2 l.m. 43.00 1.00
3.00 Conduit & Fittings 1.00
Polyflex Conduit: 20mm dia l.m. 231.00 1.00
PVC Conduit: 25mm dia l.m. 6.00 1.00
PVC Conduit: 32mm dia l.m. 18.00 1.00
Polyflex Conduit: 20mm dia l.m. 15.00 1.00
THEA BASIC OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
RSC Conduit: 32mm dia l.m. 3.00 1.00
PVC Adapter: 20mm dia pcs 132.00 36.50 4,818.00 1.00
PVC Adapter: 25mm dia pcs 2.00 42.34 84.68 1.00
PVC Adapter: 32mm dia pcs 4.00 54.34 217.36 1.00
RSC Locknut/Bushing: 32mm dia prs. 6.00 65.34 392.04 1.00
Locknut/Bushing: 25mm dia prs. 6.00 55.34 332.04 1.00
Locknut/Bushing: 20mm dia prs. 132.00 45.34 5,984.88 1.00
LB Condulet: 32mm dia pcs - - 1.00
Service Entrance Cap: 32mm dia pcs 1.00 65.00 65.00 1.00
4.00 Juncton Box 4" x 4" pcs 22.00 43.50 957.00 1.00
5.00 Utility Box 2" x 4 pcs 35.00 38.50 1,347.50 1.00
6.00 Pull Box 8" x 8" x 6" pcs 3.00 73.50 220.50 1.00
Sub-total 14,419.00
Service Entrance Concrete Post (Shared by 2 Units)
1.00 Excavation of Footing cu.m. 0.16 - 450.00
2.00 Pouring of Footing cu.m. 0.16 - 1,500.00
a Portland Cement (40 kg) bags 1.60 -
b Sand cu.m. 0.08 900.00 72.00
c Gravel cu.m. 0.16 900.00 144.00
3.00 Precast Service Entrance Post column 0.50 5,000.00 2,500.00
Sub-total 2,716.00
Convenience Outlet, Switch, Plate Cover, & Lighting Receptacle 1.00 lot 3,500.00
1.00 Switches
1 Pole 1 Gang sets 6.00 2.50
2 Pole 1 Gang sets 3.00 2.50
3 Pole 1 Gang sets 2.00 2.50
3 Way 1 Pole 1 Gang sets 2.00 2.50
3 Way 2 Pole 1 Gang 2.50
2.00 Outlets sets 10.00 2.50
3.00 WP C.O Duplex sets 2.00 2.50
WP C.O Duplex - GFCI sets 2.00 2.50
4.00 ACU Oulet sets 1.00 2.50
5.00 Ref Outlet sets 1.00 2.50
6.00 Range Outlet sets 1.00 2.50
7.00 TV outlet sets 2.00 2.50
8.00 Tel Outlet sets 2.00 2.50
9.00 Water Heater Outlet sets - 2.50
10.00 Panel Board & Accessories sets 1.00 2.50
Main: 80AT 2P 100AF 2.50
Br 1-30AT; 5-20AT; 1-15AT; 3 SPARE 2.50
11.00 Lighting Receptacles sets 20.00 2.50
12.00 Electric Meter & accessories set 1.00 2,500.00 2,500.00
Accessories set 1.00 3,500.00 3,500.00
Sub-total 6,000.00
TOTAL - DIVISION 12 23,135.00

TOTAL PER UNIT 249,428.80

GRAND TOTAL PER UNIT


LABOR
TOTAL
COST

20,000.00 20,000.00
15,000.00 15,000.00
17,000.00 17,000.00
8,000.00 8,000.00
60,000.0 60,000.00
60,000.0 60,000.00

2,283.19 2,283.19
8,411.25 8,411.25
1,320.28 1,320.28

10,106.11 10,106.11
915.35 915.35
8,817.90 8,817.90
31,854.08 31,854.08
31,854.08 31,854.08

101.16 101.16
- 1,020.03
3,070.00 3,070.00
- -
- -
50.00 150.00
2,130.00 2,130.00
1,900.00 1,900.00
- 2,023.50
- 4,686.00
- -
-
- -
949.75 949.75
- -
- -
25.00 75.00
334.00 334.00
300.00 300.00
- 317.30
- 734.80
8,859.91 17,791.54

5,987.70 5,987.70
- 27,314.65
13,971.30 13,971.30
3,991.80 3,991.80
- -
LABOR
TOTAL
COST
11,853.25 11,853.25
- -
- -
- -
- -
150.00 450.00
548.73 1,201.98
2,277.50 18,220.00
1,800.00 1,800.00
- 2,163.63
- 5,010.50
4,790.16 8,781.96
45,370.44 100,746.77

252.60 252.60
- 2,547.05
421.07 6,737.12
- -
69.30 151.80
1,684.50 1,684.50
- -
- 1,516.05
- 3,705.90
2,105.35 4,210.70
4,532.82 20,805.72

5,002.25 5,002.25
- -
- -
- -
75.00 225.00
367.19 804.31
13,113.75 13,113.75
- -
670.50 670.50
- -
- 636.98
- 1,475.10
19,228.69 21,927.89
LABOR
TOTAL
COST
1,023.00 1,023.00
- -
- -
25.00 75.00
910.98 1,995.48
87.00 87.00
- -
- 82.65
- 191.40
2,045.98 3,454.53

4,025.00 4,025.00
- -
50.00 150.00
367.19 804.31
13,113.75 13,113.75
- -
639.50 639.50
- -
- 607.53
- 1,406.90
18,195.44 20,746.99

3,993.50 3,993.50
- -
- -
50.00 150.00
3,061.59 6,706.34
437.50 437.50
- -
- 415.63
- 962.50
7,542.59 12,665.47

13,842.75 13,842.75
- -
- -
- -
175.00 525.00
14,017.75 14,367.75
119,793.61 212,506.64

22,158.00 22,158.00
- -
- -
- -
120.02 360.07
- 4,750.00
LABOR
TOTAL
COST
- 11,000.00
2,559.00 2,559.00
-
-
2,559.00 2,559.00
- 2,250.00
3,580.00 3,580.00
-
-
-
30,976.02 49,216.07

2,671.20 2,671.20
- -
- -
- -
14.47 43.41
- 950.00
- 950.00
3,813.70 3,813.70
-
-
3,813.70 3,813.70
- 3,250.00
135.00 135.00
10,448.07 15,627.01

-
41,424.09 64,843.07
LABOR
TOTAL
COST

5,500.00 5,500.00
- -
- -
- -
- -
- 850.00
1,800.00 1,800.00
- -
- -
- 750.00
- -
- -
- -
- -
- -
- -
- -
- -
- 750.00
- -
- -
- -
- 750.00
- -
- -
- -
- -
- 1,500.00
- -
1,500.00 1,500.00
- 2,271.75
- 3,812.25
- 1,400.10
- 334.75
- 850.00
- 1,200.00
8,800.00 23,268.85
8,800.00 23,268.85

5,040.00
-
1,000.00 1,000.00
- 760.00
- 547.20
- 89.35
- 75.00
LABOR
TOTAL
COST
50.00 325.00
-
300.00 3,000.00
1,350.00 10,836.55
1,350.00 10,836.55

1,600.00 3,600.00
1,600.00 3,600.00

3,600.00 3,600.00
5,625.00
3,600.00 9,225.00
5,200.00 12,825.00

1,000.00 1,000.00
50.00 50.00
50.00 50.00
-
-
50.00 50.00
50.00 50.00
-
-
350.00 350.00
50.00 50.00
1,600.00 1,600.00

100.00 100.00

50.00 50.00

150.00 150.00
LABOR
TOTAL
COST

- -
1,750.00 1,750.00

3,500.00 8,750.00
3,500.00 3,500.00
- 4,500.00
7,000.00 16,750.00

6,075.00 15,795.00
- -
1,950.00 14,430.00
240.00 240.00
- 375.00
8,265.00 30,465.00

- -

1,625.00 1,625.00
- -
450.00 450.00
- -
- -
- 250.00
- 1,200.00
- -
-
- -
-
-
- -
- -
-
-
-
-
-
LABOR
TOTAL
COST
2,075.00 3,525.00

- -

2,550.00 6,120.00
2,550.00 2,550.00
- 2,880.00
- 3,120.00
2,900.00 2,900.00
- 8,640.00
75.00 75.00
- 240.00
- 260.00
425.00 425.00
- 240.00
- 260.00
900.00 900.00
- 1,440.00
- 1,040.00
-
2,485.00 2,485.00
- 480.00
- 1,040.00
- -
228.55 946.85
-
LABOR
TOTAL
COST
-
182.70 182.70
- 480.00
- 550.00
- 1,000.00
12,296.25 38,254.55
29,636.25 88,994.55

1,000.00 1,000.00

1,000.00 1,000.00
1,000.00 1,000.00

500.00 500.00
500.00 500.00
- -
30.00 390.00
30.00 240.00
40.00 280.00
40.00 240.00
30.00 150.00
10.00 60.00
20.00 240.00
20.00 270.00
40.00 640.00
110.00 1,760.00
20.00 520.00
10.00 110.00
10.00 100.00
1,410.00 6,000.00
1,000.00 1,000.00
250.00 250.00
400.00 400.00
- 458.15
- 906.75
- 363.60
- 50.55
- 34.54
- 103.62
- 50.50
- 55.55
LABOR
TOTAL
COST
- 65.45
- -
- 5,000.00
- -
- 273.90
- 322.68
1,650.00 9,012.61

150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
300.00 300.00
150.00 150.00
1,650.00 1,650.00

1,015.40 1,015.40
100.00 100.00
- 5,900.00
- 500.00
324.94 324.94
600.00 600.00
60.00 60.00
- 7.80
- -
- 180.00
- 360.00
2,100.35 9,048.15
6,810.35 25,710.76

1,500.00 1,500.00
1,500.00 1,500.00
- -
434.00 434.00
251.00 251.00
20.00 20.00
22.00 22.00
- -
43.00 43.00
- -
231.00 231.00
6.00 6.00
18.00 18.00
15.00 15.00
LABOR
TOTAL
COST
3.00 3.00
132.00 4,950.00
2.00 86.68
4.00 221.36
6.00 398.04
6.00 338.04
132.00 6,116.88
- -
1.00 66.00
957.00
1,347.50
220.50
4,326.00 18,745.00

72.00 72.00
240.00 240.00
- -
- 72.00
- 144.00
- 2,500.00
312.00 3,028.00
3,500.00 3,500.00
-
15.00 15.00
7.50 7.50
5.00 5.00
5.00 5.00
- -
25.00 25.00
5.00 5.00
5.00 5.00
2.50 2.50
2.50 2.50
2.50 2.50
5.00 5.00
5.00 5.00
- -
2.50 2.50
- -
- -
50.00 50.00
- 2,500.00
- 3,500.00
3,637.50 9,637.50
8,275.50 31,410.50

315,893.88 565,000.00

565,000.00
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST

DIVISION 1 - GENERAL REQUIREMENTS


1.00 Staff Salaries lot 1.00 20,000.00
2.00 Overhead Expenses lot 1.00 17,000.00
3.00 Temfacil lot 1.00 17,000.00
4.00 Bonds lot 1.00 8,000.00
Sub-total -
TOTAL - DIVISION 1 -
DIVISION 2 - SITE WORKS
1.00 Clearing and grubbing sq.m. 111.38 20.50
2.00 Batterboard Installation & Layouting l.m. 56.08 150.00
3.00 Soil Poisoning sq.m. 121.13 10.90
a Soil Poison; Premise lit 1.50
4.00 Excavation cu.m. 26.62 450.00
5.00 Disposal cu.m. 4.86 225.00
6.00 Backfilling & Compaction cu.m. 25.15 455.00
Sub-total -
TOTAL - DIVISION 2 -

DIVISION 3 - CONCRETE
Wall Concrete Footings
WF-1
1.00 Gravel Bed Laying cu.m. 0.84 - 120.00
a Gravel bedding cu.m. 0.93 1,100.00 1,020.03 -
2.00 Reinforcement kgs. 122.80 - - 25.00
a Rebars 10 mm dia x 6m (Grade 40) pcs 19.00 - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 11.00 - - -
c GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 4.26 - - 500.00
a Portland Cement (40 kg) bags 38.00 - - 50.00
b Sand cu.m. 2.13 950.00 2,023.50 -
c Gravel, 3/4" cu.m. 4.26 1,100.00 4,686.00 -
WF-2 / WF-2A (nterior Wall) - - -
1.00 Gravel Bed Laying cu.m. included - -
a Gravel bedding cu.m. - - -
2.00 Reinforcement kgs. 37.99 - - 25.00
a Rebars 10 mm dia x 6m (Grade 40) pcs 7.00 - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 6.00 - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.67 - - 500.00
a Portland Cement (40 kg) bags 6.00 - - 50.00
b Sand cu.m. 0.66 950.00 627.00 -
c Gravel, 3/4" cu.m. 1.67 1,100.00 1,834.80 -
Sub-total 10,341.33
Second Floor Slab
1.00 Steel Decking sq.m. 39.92 - - 150.00
a Steel deck 0.80mm m 49.66 550.00 27,314.65 -
2.00 Shoring sq.m. 39.92 - - 350.00
3.00 Wire Mesh Laying sq.m. 39.92 - - 100.00
a WIREMESH; C283; 6MM X 6" X 6" roll 5.00 - - -
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
4.00 Reinforcement kgs. 474.13 - - 25.00
a Rebars 10 mm dia x 6m (Grade 40) pcs 12.00 - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 6.00 - - -
c Rebars 12 mm dia x 6m (Grade 40) pcs 52.00 - - -
d Rebars 12 mm dia x 7.5m (Grade 40) pcs 20.00 - - -
e GI Tie Wire #16 kgs. 6.00 50.00 300.00 25.00
5.00 Formworks sq.m. 2.61 250.00 653.25 210.00
6.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 4.56 3,500.00 15,942.50 500.00
a Portland Cement (40 kg) bags 36.00 - - 50.00
b Sand cu.m. 3.28 950.00 3,113.63 -
c Gravel, 3/4" cu.m. 5.56 1,100.00 6,110.50 -
7.00 Concrete Floor Finishing sq.m. 39.92 100.00 3,991.80 120.00
Sub-total 57,426.33
Slab on Fill
1.00 Gravel Bed Laying cu.m. 2.11 - - 120.00
a Gravel bedding cu.m. 2.32 1,100.00 2,547.05 -
2.00 Wire Mesh Laying sq.m. 42.11 150.00 6,316.05 10.00
a WIREMESH; C283; 6MM X 6" X 6" roll 6.00 - - -
3.00 Formworks sq.m. 0.33 250.00 82.50 210.00
4.00 Concrete Pouring ( one-bagger ) 2500 Psi cu.m. 3.37 - - 500.00
a Portland Cement (40 kg) bags 27.00 - - -
b Sand cu.m. 1.68 900.00 1,516.05 -
c Gravel, G-1 cu.m. 4.37 1,100.00 4,805.90 -
5.00 Concrete Floor Finishing sq.m. 42.11 50.00 2,105.35 50.00
Sub-total 17,372.90
Second Floor Beams
1.00 Reinforcement kgs. 200.09 - - 25.00
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 17.00 - - -
b Rebars 12 mm dia x 6m (Grade 40) pcs 6.00 - - -
c Rebars 12 mm dia x 7.5m (Grade 40) pcs 16.00 - - -
d GI Tie Wire #16 kgs. 3.00 50.00 150.00 25.00
2.00 Formworks sq.m. 1.75 250.00 437.13 210.00
Formblocks sq.m. 10.49 - - 1,250.00
WFB 0.125 m pcs 42.00 - - -
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 1.34 - - 500.00
a Portland Cement (40 kg) bags 12.00 - - -
b Sand cu.m. 1.67 950.00 1,586.98 -
c Gravel, 3/4" cu.m. 2.34 1,100.00 2,575.10 -
Sub-total 4,749.20
Canopy Beams
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
1.00 Reinforcement kgs. 40.92 - - 25.00
a Rebars 16 mm dia x 6m (Grade 60) pcs 1.00 - - -
b Rebars 16 mm dia x 7.5m (Grade 60) pcs 2.00 - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
2.00 Formworks sq.m. 4.34 250.00 1,084.50 210.00
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.17 - - 500.00
a Portland Cement (40 kg) bags 2.00 - - -
b Sand cu.m. 0.09 950.00 82.65 -
c Gravel, 3/4" cu.m. 0.17 1,100.00 191.40 -
Sub-total 1,408.55
Roof Beams
1.00 Reinforcement kgs. 161.00 - - 25.00
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 36.00 - - -
b GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
2.00 Formworks sq.m. 1.75 250.00 437.13 210.00
Formblocks sq.m. 10.49 - - 1,250.00
WFB 0.125 m pcs 42.00 - - -
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 1.28 - - 500.00
a Portland Cement (40 kg) bags 12.00 - - -
b Sand cu.m. 0.64 950.00 607.53 -
c Gravel, 3/4" cu.m. 1.28 1,100.00 1,406.90 -
Sub-total 2,551.55
Reinforcement To Openings
1.00 Reinforcement kgs. 159.74 - - 25.00
a Rebars 12 mm dia x 6m (Grade 40) pcs 23.00 - - -
b Rebars 12 mm dia x 7.5m (Grade 40) pcs 10.00 - - -
c GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
2.00 Formworks sq.m. 14.58 250.00 3,644.75 210.00
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.88 - - 500.00
a Portland Cement (40 kg) bags 8.00 - - -
b Sand cu.m. 0.44 950.00 415.63 -
c Gravel, 3/4" cu.m. 0.88 1,100.00 962.50 -
Sub-total 5,122.88
Stiffener Column
1.00 Reinforcement kgs. 553.71 - - 25.00
a Rebars 10 mm dia x 6m (Grade 40) pcs 29.00 - - -
b Rebars 16 mm dia x 6m (Grade 60) pcs 4.00 - - -
c Rebars 16 mm dia x 7.5m (Grade 60) pcs 39.00 - - -
f GI Tie Wire #16 kgs. 7.00 50.00 350.00 25.00
Sub-total 350.00
TOTAL - DIVISION 3 99,322.73

DIVISION 4 - MASONRY
CHB External Walls
1.00 CHB Laying 6" including Rebars; Type 'S' Mortar sq.m. 123.10 - - 180.00
a WFB 0.125 m pc 505.00 - - -
b Portland Cement (40 kg) bags 87.00 - - -
c Rebars 10 mm dia x 6m (Grade 40) pcs 113.00 - - -
d Tie wires #16 kgs 4.80 50.00 240.05 25.00
e Sand cu.m. 5.00 950.00 4,750.00 -
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
f Gravel 3/8 cu.m. 10.00 1,100.00 11,000.00 -
2.00 Skim Coating / Plastering (1/2" thick); Class B sq.m. 102.36 - - 25.00
a Portland Cement (40 kg) bags N/A - -
b Sand cu.m. N/A - -
c Skimcoat Application sq.m. 102.36 - - 25.00
Skimcoat bags 9.00 250.00 2,250.00 -
3.00 Plastering to Corners l.m. 143.20 - - 25.00
4.00 Sealant with backer rod (assumed 10mm gap) l.m. N/A - -
a Sealant pc N/A - -
b Backer rod pc N/A - -
Sub-total 18,240.05
CHB Internal Walls - GF Partition Wall
1.00 CHB Laying 4" including Rebars; Type 'S' Mortar sq.m. 14.84 - - 180.00
a WFB 0.125 m pc 72.00 - - -
b Portland Cement (40 kg) bags 11.00 - - -
c Rebars 10 mm dia x 6m (Grade 40) pcs 13.00 - - -
d Tie wires #16 kgs 0.58 50.00 28.94 25.00
e Sand cu.m. 1.00 950.00 950.00 -
f Gravel 3/8 cu.m. 1.00 950.00 950.00 -
2.00 Plastering (1/2" thick); Class B sq.m. 152.55 - - 25.00
a Portland Cement (40 kg) bags N/A - -
b Sand cu.m. N/A - -
c Skimcoat Application sq.m. 152.55 - - 25.00
Skimcoat bags 13.00 250.00 3,250.00 -
3.00 Plastering to Corners l.m. 5.40 - - 25.00
Sub-total 5,178.94
Kitchen Counter Base & Sink
1.00 CHB Laying 4" with Rebars sq.m. N/A
a CHB 4" (ordinary) pc N/A
b Portland Cement (40 kg) bags N/A
c Sand cu.m. N/A
2.00 Plastering sq.m. N/A
a Portland Cement (40 kg) bags N/A
b Sand cu.m. N/A
3.00 Plastering to corners l.m. N/A
4.00 Formworks sq.m. N/A
5.00 Rebars; Grade 33 kgs N/A
Rebars 12 mm dia x 6m (Grade 40) pc N/A
6.00 Concrete Counter cu.m. N/A
a Portland Cement (40 kg) bags N/A
b Sand cu.m. N/A
c Gravel cu.m. N/A
Sub-total -
TOTAL - DIVISION 4 23,418.98
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST

DIVISION 5 - METALS
Structural Steel Second Floor Framing lot 1.00 - - 5,500.00
1.00 Beams - -
a C 200 x 100 x 4.5mm thick kgs 148.51 - - -
b C 150 x 75 x 3mm thick kgs 52.04 - - -
c L 75 x 75 x 6 kgs 19.99 - - -
d Consumables lot 1.00 850.00 850.00 -
Stiffeners, Gusset Plates, & Embedded Plates - - 1,800.00
a 6mm thick plate kgs 37.52 - - -
b 10mm thick plate kgs 24.78 - - -
c Consumables lot 1.00 850.00 850.00 -
Tie Bars - - -
a 12mm diameter kgs 7.56 - - -
b 16mm diameter kgs 5.99 - - -
c 16mm diameter x 75mm x 65mm, shear studs kgs 22.37 - - -
Structural Steel Roof Framing - - -
1.00 Rafters, cleats and runners lot 1.00 - - -
a LC 140 x 43 x 14 x 2mm thick kgs 169.82 - - -
b LC 140 x 43 x 12 x 1.5mm thick kgs 443.62 - - -
b Consumables lot 1.00 850.00 850.00 -
Stiffeners, Gusset Plates, & Plates - - -
a 6mm thick plate kgs 77.23 - - -
b 10mm thick plate kgs 74.47 - - -
c Consumables lot 1.00 850.00 850.00 -
Tie Bars - - -
a 12mm diameter kgs 33.19 - - -
2.00 Purlins lot 1.00 - - -
a JEA span 45 hat type l.m. 175.34 - - -
b Consumables lot 1.00 1,500.00 1,500.00 -
Structural Steel Staircase - - -
1.00 Stringers, Steps, Columns - - 1,500.00
a C 100 x 50 x 2.5mm thick kgs 34.95 65.00 2,271.75 -
b L 50 x 50 x 3mm thick kgs 58.65 65.00 3,812.25 -
c Tubular 50 x 50 x 3mm thick kgs 21.54 65.00 1,400.10 -
d 6mm thick plate kgs 5.15 65.00 334.75 -
e Consumables lot 1.00 850.00 850.00 -
f 12mm diameter x 200mm long pc 16.00 75.00 1,200.00 -
Sub-total 14,768.85
TOTAL - DIVISION 5 14,768.85

DIVISION 6 - WOOD & PLASTIC


Carpentry Works
1.00 Installation of Stair Wooden Planks bf 112.00 45.00 5,040.00 -
2.00 Handrail & Railing lm - - -
a. Frame installation sq.m. 2.00 - - 500.00
b. 12mm thick Gypsum Board pc 2.00 380.00 760.00 -
c. Wood handrail, 2in x 4in KD bf 2.88 190.00 547.20 -
d. Flat Bar 2" x 6mm thk, 0.60m long kg 1.19 75.00 89.35 -
3.00 Riser cover installation sq.m. 3.00 25.00 75.00 -
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
a 4.5mm thick Ficem Board pc 1.00 275.00 275.00 50.00
4.00 Baseboard l.m. N/A - -
5.00 Ceiling Vent sets 6.00 450.00 2,700.00 50.00
Sub-total 9,486.55
TOTAL - DIVISION 6 9,486.55

DIVISION 7 - THERMAL & MOISTURE PROTECTION


Waterproofing
1.00 T&B Floor sq.m. 4.32 500.00 2,000.00 400.00
Sub-total 2,000.00
ROOFING
Model 80 - thea GI Roofing au 1.00
1.00 Prepainted GI Roof - .4mm Panels sq.m. 86.00
Prepainted GI Gutter - .6mm l.m 36.00
Prepainted GI Valley - .4mm l.m 7.50
Prepainted GI Ridgeroll - .4mm l.m 36.00
Downspout l.m. 35.00
2.00 Insulation sq.m. 86.00
3.00 Fascia Installation l.m. 36.00 - - 100.00
FASCIA BOARD; 12MM T X 12" X 8' pc 15.00 375.00 5,625.00 -
Sub-total 5,625.00
TOTAL - DIVISION 7 7,625.00

DIVISION 8 - DOORS & WINDOWS


Doors
1.00 Steel Door Jamb & Door set 7.00 500.00
a Door - Solid Panel .9 x 2.1m set 1.00 50.00
b Door - Service Flush set 1.00 50.00
c Lanai - Sliding Aluminum Door set 1.00 50.00
d Door - Bedroom set 3.00 50.00
e Steel Jamb - Main set 1.00 50.00
f Steel Jamb - Service set 1.00 50.00
g Steel Jamb - Lanai 1.6 x 2.1m set N/A
h Steel Jamb - Bedroom set 3.00 50.00
i Hinges set 22.00 50.00
2.00 PVC Door Jamb & Door set 2.00 50.00
Sub-total -
Doors Lockset
1.00 Bedroom/T&B 50.00
LOCKSET; CYLINDRICAL TYPE set 8.00 -
2.00 Lever Type - Main/Service/Lanai 50.00
LOCKSET LEVER TYPE - Left/Right set 1.00 -
Sub-total -
Windows
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Supply & Installation of Alum Window & Door lot 1.00
1.00 Aluminum Sliding Windows .4mm thk sq.ft. 137.00
Ground Floor 83.00
Second Floor 54.00
2.00 Aluminum Corner Windows .6mm thk sq.ft. 95.00
Ground Floor
Second Floor
Sub-total -
TOTAL - DIVISION 8 -

DIVISION 9 - FINISHES
Ceiling Eaves on metal furring
1.00 Ceiling Frame Installation - eaves sq.m. 35.00 150.00 5,250.00 100.00
2.00 Ficem Board Installation - eaves sq.m. 35.00 - - 100.00
a. DRYWALL FIBER CEMENT BRD 4.5MM X 4' PC 12.00 375.00 4,500.00 -
Sub-total 9,750.00
Interior Ceiling on metal furring
1.00 Ceiling Frame Installation - interior sq.m. 81.00 120.00 9,720.00 75.00
2.00 Gypsum Board Installation - interior sq.m. 73.80 - - -
a. GYPSUM BOARD; 4' X 8' X 1/2" PC 25.00 480.00 12,000.00 75.00
3.00 Ficem Board Installation - t&b sq.m. 7.20 - - 75.00
b. DRYWALL FIBER CEMENT BRD 6MM X 4' PC 2.00 375.00 750.00 -
Sub-total 21,720.00
Interior / Exterior Partitions
1.00 Wall Frame Installation sq.m. 38.00 450.00 17,100.00 75.00
2.00 Gypsum Board Installation - interior sq.m. 78.80 -
a. GYPSUM BOARD; 4' X 8' X 1/2" PC 27.00 480.00 12,960.00
3.00 Ficem Board Installation - t&b sq.m. 7.20 - 75.00
b. DRYWALL FIBER CEMENT BRD 6MM X 4' PC 2.00 375.00 750.00
Sub-total 30,060.00
T&B / Kitchen Tileworks
1.00 T&B wall ( 300mm x 300mm ) Ground Flr sq.m. 13.00 - - 125.00
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMA pc 115.00 - - -
T&B floor ( 300mm x 300mm ) sq.m. 3.60 - - 125.00
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; RO pc 42.50 - - -
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 1.00 - - -
d Cement Adhesive bag 5.00 250.00 1,250.00 -
e Tile Trim lot 1.00 1,200.00 1,200.00 -
T&B wall ( 300mm x 300mm ) 2nd Floor sq.m. 13.00 - - -
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMA pc 115.00 - - -
T&B floor ( 300mm x 300mm ) sq.m. 3.60 - - -
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; RO pc 42.50 - - -
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 1.00 - - -
d Cement Adhesive bag 5.00 - - -
e Tile Trim lot 1.00 - - -
2.00 Kitchen Counter ( 300mm x 300mm ) sq.m. N/A
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMA pc N/A
b MORTAR TILE GROUT 2 KG/BAG; ABC bag N/A
c Cement Adhesive bag N/A
d Tile Trim lot N/A
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Sub-total 2,450.00
LKD / Bedroom Floor Finishes
Ground Floor
1.00 Vinyl Floor Tiles - LR/DR/Kitchen sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
Ceramic Floor Tiles - LR/DR/Kitchen sq.m. N/A
a CERAMIC TILES Floor; 30x30CM pc N/A
b MORTAR TILE GROUT 2 KG/BAG; ABC bag N/A
c Cement Adhesive bag N/A
d Tile Trim lot N/A
2.00 Vinyl Floor Tiles -Maid's/Guest's sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
Second Floor N/A
1.00 Vinyl Floor Tiles -Bedrooms sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
2.00 Laminated Flooring lot N/A
3.00 Vinyl Floor Tiles -Hall sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
Self Leveling Grout N/A
Supply and Install Self Leveling Grout with Vinyl sq.m. N/A
Sub-total -
Painting - Exterior Walls / Doors & Jambs / Eaves & Fascia
1.00 Exterior Wall - stucco sq.m. 111.00 - - -
EXTERIOR PAINTING au 1.00 - - -
2.00 Interior Wall - Skim Coat sq.m. 196.68 35.00 6,883.80 25.00
3.00 Interior Wall - latex sq.m. 196.68 - - 25.00
PAINT LATEX FLAT WHITE gal 12.00 480.00 5,760.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 18.00 520.00 9,360.00 -
4.00 Ceiling - latex sq.m. 116.00 - - 25.00
PAINT LATEX FLAT WHITE gal 23.00 480.00 11,040.00 -
5.00 Doors - enamel pc 7.00 - - 25.00
FLAT WALL ENAMEL gal 0.50 480.00 240.00 -
PAINT QUICK DRY ENAMEL; WHITE gal 0.50 520.00 260.00 -
6.00 Jambs - enamel l.m. 37.00 - - 25.00
FLAT WALL ENAMEL gal 0.50 480.00 240.00 -
PAINT QUICK DRY ENAMEL; WHITE gal 0.50 520.00 260.00 -
7.00 Fascia Board - latex l.m. 36.00 - - 25.00
PAINT LATEX FLAT WHITE gal 3.00 480.00 1,440.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 1.00 520.00 520.00 -
8.00 Baseboard l.m. N/A - -
9.00 Window Jamb l.m. 68.00 - - 35.00
PAINT LATEX FLAT WHITE gal 1.00 480.00 480.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 2.00 520.00 1,040.00 -
10.00 Stair Planks - - -
Stain Finish sq.m. 6.63 110.00 729.21 35.00
Vinyl Tiles sq.m. N/A - -
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
PVC Nosing lm N/A - -
11.00 Railing & Handrail, Riser Cover sq.m. 5.22 - - 35.00
a. Flat Wall Enamel gal 1.00 480.00 480.00 -
b. Quick Drying Enamel gal 1.00 550.00 550.00 -
c. Consumables lot 1.00 1,000.00 1,000.00 -
Sub-total 40,283.01
TOTAL - DIVISION 9 104,263.01

DIVISION 10 - SPECIALTIES
1.00 Modular Kitchen Counter with Granite Top by JJM lot 1.00
2.00 Overhead Cabinet lot N/A
3.00 Kichen Counter Cabinet lot 1.00
4.00 Exterior Stone Finish sq.m. 1.00
4.00 Exterior Moulding lot 1.00 1,000.00
5.00 Window Jamb Moulding sq.m. N/A
5.00 Porch Column Moulding lot N/A
Sub-total -
TOTAL - DIVISION 10 -

DIVISION 11 - MECHANICAL
Sanitary / Sewer / Vent System
1.00 Pipes
100mm dia x 3m pcs 14.00 50.00
50mm dia x 3m pcs 21.00 50.00
2.00 Bends -
Clean-out:100mm dia pcs 4.00 120.00 480.00 10.00
Wye: 100 x 100mm dia pcs 5.00 70.00 350.00 10.00
Wye: 100 x 50mm dia pcs 11.00 60.00 660.00 10.00
Wye: 50 x 50mm dia pcs 50.00 - 10.00
Tee: 50 x 50mm dia pcs 8.00 40.00 320.00 10.00
Tee: 100 x 50mm dia pcs 2.00 50.00 100.00 10.00
45 Bend: 100mm dia pcs 3.00 110.00 330.00 10.00
45 Bend: 50mm dia pcs 4.00 125.00 500.00 10.00
90 Bend: 100mm dia pcs 8.00 150.00 1,200.00 10.00
90 Bend: 50mm dia pcs 22.00 150.00 3,300.00 10.00
P-Trap: 50mm dia pcs 5.00 250.00 1,250.00 10.00
Cap: 50mm dia pcs 1.00 100.00 100.00 10.00
Reducer: 75 x 50mm dia pcs 1.00 90.00 90.00 10.00
Sub-total 8,680.00
Potable Cold Water Lines 1.00 1,000.00
Pipe: 20mm dia x 4m pcs 8.00 50.00
Pipe: 15mm dia X 4m pcs 9.00 50.00
90 Bend: 20mm dia pcs 8.00 65.45 523.60 -
90 Bend: 15mm dia pcs 32.00 60.45 1,934.40 -
Tee: 15mm dia pcs 13.00 45.45 590.85 -
Tee: 20mm x 15mm dia pcs 2.00 50.55 101.10 -
Reducer: 20mm x 15mm dia pcs 1.00 34.54 34.54 -
End Cap: 15mm dia pcs 4.00 34.54 138.16 -
Union Patente: 20mm dia pcs 1.00 50.50 50.50 -
Hosebibb: 15mm dia pcs 1.00 55.55 55.55 -
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
Gate Valve: 20mm dia pcs 1.00 65.45 65.45 -
Gate Valve: 15mm dia pcs 4.00 - - -
Water Meter: 20mm dia pcs 2.00 2,500.00 5,000.00 -
Consumables - - -
Teplon Tape roll 6.00 45.65 273.90 -
Solvent Cement can 4.00 80.67 322.68 -
Sub-total 9,090.73
Plumbing Fixtures for T & B
a Water Closet w/comp.fittings;HCG CS999 set 2.00 150.00
b Lavatory w/comp.fittings;HCG L59;WHI set 2.00 150.00
c Lavatory faucet; HCG; CHROME set 2.00 150.00
d Kitchen sink 20.21.1C w/ comp.fittings set 1.00 150.00
e Kitchen sink faucet; FRATTINI set 1.00 150.00
f Shower Head Valve w/Faucet;HCG Apple-type set 2.00 150.00
g Soap Holder set 2.00 150.00
h Tissue Paper Holder; HCG S8; WHT set 2.00 150.00
i Floor drain; Brass set 5.00 150.00
j Grease Trap set 1.00 150.00
Sub-total -
Septic Tank (PVC System)
1.00 Excavation cu.m. 2.26 - - 450.00
2.00 Installation of PVC Septic tank w/ fittings set 1.00 - - 100.00
a PVC Septic tank set 1.00 5,900.00 5,900.00 -
b PVC fittings(consummables) lot 1.00 500.00 500.00 -
3.00 Backfilling cu.m. 0.72 - - 450.00
4.00 Concrete top slab cu.m. 0.40 - - 1,500.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 4.00 - - 15.00
b Tie wires #16 kgs 0.16 50.00 7.80 -
c Portland Cement (40 kg) bags 3.20 - - -
d Sand cu.m. 0.20 900.00 180.00 -
e Gravel, 3/4" cu.m. 0.40 900.00 360.00 -
Sub-total 6,947.80
TOTAL - DIVISION 11 24,718.53

DIVISION 12 - ELECTRICAL & AUXILLARY SYSTEM


Electrical & Auxillary System
Wire Harness (Electrical and Auxiliary) lot 1.00 1,500.00
1.00 TV/TEL Wire Harness lot 1.00 1,500.00
2.00 Wires -
THHN Wires 2.0mm2 l.m. 434.00 1.00
THHN Wires 3.5 mm2 l.m. 251.00 1.00
THHN Wires 5.5 mm2 l.m. 20.00 1.00
THHN Wires 8.0 mm2 l.m. 22.00 1.00
THHN Wires 14.0 mm2 l.m. N/A 1.00
THHN Wires 22.0 mm2 l.m. 43.00 1.00
3.00 Conduit & Fittings 1.00
Polyflex Conduit: 20mm dia l.m. 231.00 1.00
PVC Conduit: 25mm dia l.m. 6.00 1.00
PVC Conduit: 32mm dia l.m. 18.00 1.00
Polyflex Conduit: 20mm dia l.m. 15.00 1.00
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
RSC Conduit: 32mm dia l.m. 3.00 1.00
PVC Adapter: 20mm dia pcs 132.00 36.50 4,818.00 1.00
PVC Adapter: 25mm dia pcs 2.00 42.34 84.68 1.00
PVC Adapter: 32mm dia pcs 4.00 54.34 217.36 1.00
RSC Locknut/Bushing: 32mm dia prs. 6.00 65.34 392.04 1.00
Locknut/Bushing: 25mm dia prs. 6.00 55.34 332.04 1.00
Locknut/Bushing: 20mm dia prs. 132.00 45.34 5,984.88 1.00
LB Condulet: 32mm dia pcs - - - 1.00
Service Entrance Cap: 32mm dia pcs 1.00 65.00 65.00 1.00
4.00 Juncton Box 4" x 4" pcs 22.00 43.50 957.00 1.00
5.00 Utility Box 2" x 4 pcs 35.00 38.50 1,347.50 1.00
6.00 Pull Box 8" x 8" x 6" pcs 3.00 73.50 220.50 1.00
Sub-total 14,419.00
Service Entrance Concrete Post (Shared by 2 Units)
1.00 Excavation of Footing cu.m. 0.16 450.00
2.00 Pouring of Footing cu.m. 0.16 1,500.00
a Portland Cement (40 kg) bags 1.60 -
b Sand cu.m. 0.08 900.00 72.00 -
c Gravel cu.m. 0.16 900.00 144.00 -
3.00 Precast Service Entrance Post column 0.50 5,000.00 2,500.00 -
Sub-total 2,716.00
Convenience Outlet, Switch, Plate Cover, & Lighting Receptacle lot 1.00 3,500.00
1.00 Switches -
1 Pole 1 Gang sets 6.00 2.50
2 Pole 1 Gang sets 3.00 2.50
3 Pole 1 Gang sets 2.00 2.50
3 Way 1 Pole 1 Gang sets 2.00 2.50
3 Way 2 Pole 1 Gang - 2.50
2.00 Outlets sets 10.00 2.50
3.00 WP C.O Duplex sets 2.00 2.50
WP C.O Duplex - GFCI sets 2.00 2.50
4.00 ACU Oulet sets 1.00 2.50
5.00 Ref Outlet sets 1.00 2.50
6.00 Range Outlet sets 1.00 2.50
7.00 TV outlet sets 2.00 2.50
8.00 Tel Outlet sets 2.00 2.50
9.00 Water Heater Outlet sets - 2.50
10.00 Panel Board & Accessories sets 1.00 2.50
Main: 80AT 2P 100AF 2.50
Br 1-30AT; 5-20AT; 1-15AT; 3 SPARE 2.50
11.00 Lighting Receptacles sets 22.00 2.50
12.00 Electric Meter & accessories set 1.00 2,500.00 2,500.00 -
Accessories set 1.00 3,500.00 3,500.00 -
Sub-total 6,000.00
TOTAL - DIVISION 12 23,135.00

TOTAL PER UNIT 306,738.65

GRAND TOTAL PER UNIT


LABOR
TOTAL
COST

20,000.00 20,000.00
17,000.00 17,000.00
17,000.00 17,000.00
8,000.00 8,000.00
62,000.00 62,000.00
62,000.00 62,000.00

2,283.19 2,283.19
8,411.25 8,411.25
1,320.28 1,320.28

11,977.65 11,977.65
1,093.05 1,093.05
11,443.66 11,443.66
36,529.08 36,529.08
36,529.08 36,529.08

101.16 101.16
- 1,020.03
3,070.00 3,070.00
- -
- -
50.00 150.00
2,130.00 2,130.00
1,900.00 1,900.00
- 2,023.50
- 4,686.00
- -
-
- -
949.75 949.75
- -
- -
25.00 75.00
334.00 334.00
300.00 300.00
- 627.00
- 1,834.80
8,859.91 19,201.24

5,987.70 5,987.70
- 27,314.65
13,971.30 13,971.30
3,991.80 3,991.80
- -
LABOR
TOTAL
COST
11,853.25 11,853.25
- -
- -
- -
- -
150.00 450.00
548.73 1,201.98
2,277.50 18,220.00
1,800.00 1,800.00
- 3,113.63
- 6,110.50
4,790.16 8,781.96
45,370.44 102,796.77

252.60 252.60
- 2,547.05
421.07 6,737.12
- -
69.30 151.80
1,684.50 1,684.50
- -
- 1,516.05
- 4,805.90
2,105.35 4,210.70
4,532.82 21,905.72

5,002.25 5,002.25
- -
- -
- -
75.00 225.00
367.19 804.31
13,113.75 13,113.75
- -
670.50 670.50
- -
- 1,586.98
- 2,575.10
19,228.69 23,977.89
LABOR
TOTAL
COST
1,023.00 1,023.00
- -
- -
25.00 75.00
910.98 1,995.48
87.00 87.00
- -
- 82.65
- 191.40
2,045.98 3,454.53

4,025.00 4,025.00
- -
50.00 150.00
367.19 804.31
13,113.75 13,113.75
- -
639.50 639.50
- -
- 607.53
- 1,406.90
18,195.44 20,746.99

3,993.50 3,993.50
- -
- -
50.00 150.00
3,061.59 6,706.34
437.50 437.50
- -
- 415.63
- 962.50
7,542.59 12,665.47

13,842.75 13,842.75
- -
- -
- -
175.00 525.00
14,017.75 14,367.75
119,793.61 219,116.34

22,158.00 22,158.00
- -
- -
- -
120.02 360.07
- 4,750.00
LABOR
TOTAL
COST
- 11,000.00
2,559.00 2,559.00
-
-
2,559.00 2,559.00
- 2,250.00
3,580.00 3,580.00
-
-
-
30,976.02 49,216.07

2,671.20 2,671.20
- -
- -
- -
14.47 43.41
- 950.00
- 950.00
3,813.70 3,813.70
-
-
3,813.70 3,813.70
- 3,250.00
135.00 135.00
10,448.07 15,627.01

-
41,424.09 64,843.07
LABOR
TOTAL
COST

5,500.00 5,500.00
- -
- -
- -
- -
- 850.00
1,800.00 1,800.00
- -
- -
- 850.00
- -
- -
- -
- -
- -
- -
- -
- -
- 850.00
- -
- -
- -
- 850.00
- -
- -
- -
- -
- 1,500.00
- -
1,500.00 1,500.00
- 2,271.75
- 3,812.25
- 1,400.10
- 334.75
- 850.00
- 1,200.00
8,800.00 23,568.85
8,800.00 23,568.85

- 5,040.00
- -
1,000.00 1,000.00
- 760.00
- 547.20
- 89.35
- 75.00
LABOR
TOTAL
COST
50.00 325.00
-
300.00 3,000.00
1,350.00 10,836.55
1,350.00 10,836.55

1,600.00 3,600.00
1,600.00 3,600.00

3,600.00 3,600.00
- 5,625.00
3,600.00 9,225.00
5,200.00 12,825.00

3,500.00 3,500.00
50.00 50.00
50.00 50.00
50.00 50.00
150.00 150.00
50.00 50.00
50.00 50.00
-
150.00 150.00
1,100.00 1,100.00
100.00 100.00
5,250.00 5,250.00

100.00 100.00
- -
50.00 50.00
- -
150.00 150.00
LABOR
TOTAL
COST

- -
5,400.00 5,400.00

3,500.00 8,750.00
3,500.00 3,500.00
- 4,500.00
7,000.00 16,750.00

6,075.00 15,795.00
- -
1,875.00 13,875.00
540.00 540.00
- 750.00
8,490.00 30,210.00

2,850.00 19,950.00
- -
- 12,960.00
540.00 540.00
- 750.00
3,390.00 33,450.00

1,625.00 1,625.00
- -
450.00 450.00
- -
- -
- 1,250.00
- 1,200.00
- -
- -
- -
- -
- -
- -
- -
LABOR
TOTAL
COST
2,075.00 4,525.00

- -

- -
- -
4,917.00 11,800.80
4,917.00 4,917.00
- 5,760.00
- 9,360.00
2,900.00 2,900.00
- 11,040.00
175.00 175.00
- 240.00
- 260.00
925.00 925.00
- 240.00
- 260.00
900.00 900.00
- 1,440.00
- 520.00
-
2,380.00 2,380.00
- 480.00
- 1,040.00
- -
232.02 961.23
-
LABOR
TOTAL
COST
-
182.70 182.70
- 480.00
- 550.00
- 1,000.00
17,528.72 57,811.73
38,483.72 142,746.73

1,000.00 1,000.00

1,000.00 1,000.00
1,000.00 1,000.00

700.00 700.00
1,050.00 1,050.00
- -
40.00 520.00
50.00 400.00
110.00 770.00
- -
80.00 400.00
20.00 120.00
30.00 360.00
40.00 540.00
80.00 1,280.00
220.00 3,520.00
50.00 1,300.00
10.00 110.00
10.00 100.00
2,490.00 11,170.00
1,000.00 1,000.00
400.00 400.00
450.00 450.00
- 523.60
- 1,934.40
- 590.85
- 101.10
- 34.54
- 138.16
- 50.50
- 55.55
LABOR
TOTAL
COST
- 65.45
- -
- 5,000.00
- -
- 273.90
- 322.68
850.00 9,940.73

300.00 300.00
300.00 300.00
300.00 300.00
150.00 150.00
150.00 150.00
300.00 300.00
300.00 300.00
300.00 300.00
750.00 750.00
150.00 150.00
3,000.00 3,000.00

1,015.40 1,015.40
100.00 100.00
- 5,900.00
- 500.00
324.94 324.94
600.00 600.00
60.00 60.00
- 7.80
- -
- 180.00
- 360.00
2,100.35 9,048.15
8,440.35 33,158.88

1,500.00 1,500.00
1,500.00 1,500.00
- -
434.00 434.00
251.00 251.00
20.00 20.00
22.00 22.00
-
43.00 43.00
- -
231.00 231.00
6.00 6.00
18.00 18.00
15.00 15.00
LABOR
TOTAL
COST
3.00 3.00
132.00 4,950.00
2.00 86.68
4.00 221.36
6.00 398.04
6.00 338.04
132.00 6,116.88
- -
1.00 66.00
22.00 979.00
35.00 1,382.50
3.00 223.50
4,386.00 18,805.00

72.00 72.00
240.00 240.00
- -
- 72.00
- 144.00
- 2,500.00
312.00 3,028.00
3,500.00 3,500.00
- -
15.00 15.00
7.50 7.50
5.00 5.00
5.00 5.00
- -
25.00 25.00
5.00 5.00
5.00 5.00
2.50 2.50
2.50 2.50
2.50 2.50
5.00 5.00
5.00 5.00
- -
2.50 2.50
- -
- -
55.00 55.00
- 2,500.00
- 3,500.00
142.50 6,142.50
4,840.50 27,975.50

333,261.35 640,000.00

640,000.00