Date : 01-28-18

Project : 4th Floor Emapta Office Fitout

Location : Pilando Bldg. Magsaysay Ave, Baguio City
Subject : Bill of Materials

MATERIAL
Item
DESCRIPTION Quantity Unit
No.
Unit Cost Total Cost
I PRELIMINARIES
1.00 Mobilization / Demobilization 1.00 lot 48,000.00
2.00 General Cleaning / Hauling
3.00 Site Supervision and Management
4.00 Construction Safety
5.00 Mobilization / Demobilization
6.00 As-Buiot and Shop Drawings
Sub-total I

X ELECTRICAL WORKS
1.00 Electrical Roughing-ins
1.1 Pipes and Conduits "Panasonic"
15mmØ IMC 750.00 lm 64.00 48,000.00
32mmØ IMC- lm
40mmØ IMC lm
50mmØ IMC lm
100mm by 200mm Wireway lm
20mmØ Flexible Metal Conduit 5.00 rolls 1,200.00 6,000.00
1.2 Boxes and Wireways pc/s
50mmx200mm wireway 44.00 lgth 3,800.00 167,200.00
600mm by 600mm Pullbox pc/s
Gauge 16 Utility Box 118.00 pc/s 45.00 5,310.00
Gauge 16 Junction Box 220.00 pc/s 65.00 14,300.00
Gauge 16 Square Box 60.00 pc/s 75.00 4,500.00
1.3 Hangers and Supports
3/8" Full Threaded Round Bar 90.00 lgt/s 180.00 16,200.00
Anchor Grip and Nut 180.00 pc/s 9.00 1,620.00
Unistrut C - Channel 20.00 lgt/s 750.00 15,000.00
15mm Unistrut Clamp 70.00 pc/s 10.00 700.00
32mm Unistrut Clamp pc/s
40mm Unistrut Clamp pc/s
50mm Unistrut Clamp pc/s
Straight connector pc/s
1.4 Fittings and Accessories 1.00 lot 15,000.00
1.5 Miscellaneous and Consumables 1.00 lot 20,000.00
2.00 Wiring Devices
2.1 Light Switches "Panasonic"
One - Gang 11.00 set/s
Two - Gang 10.00 set/s
Three - Gang 6.00 set/s
Two - Gang Three Way switch set/s
Switch Bank set/s

Single 38.00 set/s

Duplex 353.00 set/s
2.3 Special Outlets
Ground Fault Circuit Interrupter set/s

Prepared By : Emapta Facitities Team Page 1

Date : 01-28-18
Project : 4th Floor Emapta Office Fitout
Location : Pilando Bldg. Magsaysay Ave, Baguio City
Subject : Bill of Materials

MATERIAL
Item
DESCRIPTION Quantity Unit
No.
Unit Cost Total Cost

20AT Twistlock Outlet 1.00 set/s

Floor Mounted Pop-up Outlet 5.00 set/s
2.4 Wires and Cables "Philflex"
2.0sqm.mmTHHN 20.00 rolls
3.5sqmm THHN 75.00 rolls
5.5sqmm THHN 1.00 rolls
8.0sqmm THHN 2.00 rolls
14sqmm THHN lm
22sqmm THHN 150.00 lm
30sqmm THHN 72.00 lm
80sqmm THHN lm
3.00 Light Fixtures "LED Type"
3.1 600mm x 600mm LED Panel Light (Daylight Neutral White) 42.00 set/s
3.2 L=1200mm LED (warm white) 79.00 set/s
3.3 L=1200mm LED (neutral white) 3.00 set/s
3.4 Tracklight 15.00 set/s
3.5 Pendant Light 32.00 set/s
3.6 Decorative Pendant Light 4.00 set/s
3.7 Cylinder Pendant; White Powder Coated (Warm White) 2.00 set/s
3.8 Round Pinlight w/ Battery Pack set/s
3.9 80mm x 63mm Down Light (Cool White) set/s
3.10 T5 Task Light / Cab. Covelighting (1200m) set/s
3.11 LED Exit Directional Light 15.00 set/s
3.12 LED Emergency Light 38.00 set/s
4.00 Panelboards and ECB's
4.1 MDP-150AT,3P,230V, (1-1100AT 3P,1-90 AT 3P) 1.00 assy
4.2 PP4A (100AT 3P 230V ,Brs.22- 20AT 2P 1.00 assy
4.3 PP4B-( 90AT 3P 230V, Brs. 23- 20AT 2P) 1.00 assy
4.4 PP-FCU (200AT 3P 230V ,Brs.40AT 3P 110 AT 3P) 1.00 assy
4.5 PP-(40AT 3P Brs.7-20at 2p) 1.00 assy
4.2 PP-FCU assy
Transformers
5.00
5.1 60kVA 1-PHASE DRY TYPE Transformer ( STEPDOWN) assy
6.00 6.1 Testing and Commissioning lot
7.00 7.1 OTHERS
Sub-total X
II MECHANICAL
1.0 AIR CONDITIONING & VENTILATION EQUIPMENTS:
1.1 Indoors (FCU):
"DAIKIN" Ceiling Cassete type FCU 2.5 HP 220v,1ph,60hz unit
1.2 Outdoor (ACCU) VRF:
DAIKIN VRV IV" Air cooled condensing unit 16.0 HP unit
"DAIKIN VRV IV" Air cooled condensing unit 13.0 HP unit
1.3 Main refnet copper joints to main lines sets

Prepared By : Emapta Facitities Team Page 2

Date : 01-28-18
Project : 4th Floor Emapta Office Fitout
Location : Pilando Bldg. Magsaysay Ave, Baguio City
Subject : Bill of Materials

MATERIAL
Item
DESCRIPTION Quantity Unit
No.
Unit Cost Total Cost

2.00 REFRIGERANT PIPE WORKS AND INSULATION

2.1 Copper pipe HD, Type L, 1- 1/8" dia. lgts
2.2 Copper pipe HD, Type L, 7/8" dia. lgts
2.3 Copper pipe HD, Type L, 3/8" dia. lgts
2.4 Copper pipe HD, Type L, 5/8" dia. lgts
2.5 Copper coupling 3/8" dia. pc/s
2.6 Copper coupling 5/8" dia. pc/s
2.7 Copper elbow 3/8" dia. pc/s
2.8 Copper elbow 5/8" dia. pc/s
2.9 Rubber insulation 3/8" x 1" thick pc/s
2.10 Rubber insulation 5/8" x 1" thick pc/s
2.11 Rubber insulation 1-1/8" x 1" thick pc/s
2.12 Rubber insulation 7/8" x 1" thick pc/s
2.13 P.E tape (vapor barrier) White 3" width rolls
3.00 AIR CONDITIONING & VENTILATION DUCT WORKS
3.1 G.I sheet, G.a 22 sht/s
3.2 POLY ETHELYN INSULATION 1" thick, 1 side Adhesive panel rolls
3.3 Bolts and nuts 3/8" pc/s
3.4 Duct Sealant gal/s
3.5 Aluminum Duct tape 3" width rolls
3.6 Blind Rivets pc/s
3.7 Flexible Duct connetors lm
3.8 Flexible Ducts 6" dia. w/ inside insulation box
3.9 Air terminals
600x300 SAG (Supply Air Grilles) Double deflection pc/s
250x250 SCD (Supply Ceiling Diffusers) pc/s
700x250 Supply 2-slot diffuser pc/s
900x250 RAG (Return air grilles) pc/s
4.00 CONDENSATE DRAIN PIPE WORKS AND INSULATION
4.1 PVC pipe 1" dia. lm
4.2 PVC coupling 1" dia. pc/s
4.3 PVC elbow 1" dia. pc/s
4.4 Rubber insulation 1" x 3/8" thick pc/s
4.5 P.E tape (vapor barrier) blue 3" width roll/s
5.00 ELECTRICAL CONTROLS AND ROUGHING-INS
5.1 3.5sqmm THHN lm
5.2 5.5sqmm THHN lm
5.3 8.0sqmm THHN lm
5.4 Conduit IMC pipe 3/4" dia X 3m lm
5.5 IMC Fitiings 3/4" dia pc/s
5.6 Liquidtight flexible conduit 1/2" dia. lm
5.7 U-bolts 1/2" x 1/4" pc/s
5.8 Electrical circuit breakers 80amp, 3ph, 230Vin Nema 3r assy
6.00 HANGERS AND SUPPORTS

Prepared By : Emapta Facitities Team Page 3

Date : 01-28-18
Project : 4th Floor Emapta Office Fitout
Location : Pilando Bldg. Magsaysay Ave, Baguio City
Subject : Bill of Materials

MATERIAL
Item
DESCRIPTION Quantity Unit
No.
Unit Cost Total Cost

6.1 Angle Bar 1 1/2" x 3/16" lm

6.2 Full Threaded Rod 3/8" x 10ft. lm
6.3 Expansion Bolt 3/8" Hilti pc/s
6.4 Dyna Bolt 3/8" pc/s
6.5 Angle Bar 2" x 1/4" lm
7.00 MISCELLANEOUS ITEMS
7.1 Consumables lot
8.00 OTHERS
Sub-total II
III PLUMBING WORKS
1.00 Wasteline and Ventline
1.1 4" PVC Pipes Series 1000 lgt/s
1.2 Fittings and Accessories ( 4" Tee, Elbow) lot
1.3 Consumables lot
2.00 Waterline
2.1 PPR Pipes 1/2" lgt/s
2.2 Fittings and Accessories (Tee Elbow) lot
2.3 Consumables lot
3.00 Plumbing Fixtures
3.1 Stainless Kitchen Sink set/s
3.2 Greasetrap 5gpm set/s
3.3 Gooseneck Faucet set/s
4.00 Plumbing Accessories
4.1 Floor Drain pc/s
5.00 5.1 Coring, Chipping and Restoration Works lot
6.00 6.1 Waterproofing Works lot
7.00 7.1 Testing and Commissioning lot
8.00 8.1 Others
Sub-total III
IV STRUCTURED CABLING (ROUGHING-INS ONLY)
1.00 Electrical Roughing-ins
1.1 Pipes and Conduits "Panasonic"
20mmØ IMC 140.00 lgt/s 280.00 39,200.00
25mmØ IMC lgt/s
50mm by 100mm Wireway 8.00 lgt/s 2,900.00 23,200.00
50mm by 200mm Wireway 24.00 lgt/s 3,800.00 91,200.00
50mm by 300mm Wireway 8.00 lgt/s 4,200.00 33,600.00
1.2 Boxes and Wireways
600mm by 600mm Pullbox pc/s
Gauge 16 Utility Box 90.00 pc/s 45.00 4,050.00
Gauge 16 Junction Box 10.00 pc/s 65.00 650.00
Gauge 16 Square Box 25.00 pc/s 75.00 1,875.00
1.3 Hangers and Supports
3/8" Full Threaded Round Bar 60.00 lgt/s 180.00 10,800.00
Anchor Grip and Nut 120.00 pc/s 9.00 1,080.00
Unistrut C - Channel 10.00 lgt/s 750.00 7,500.00

Prepared By : Emapta Facitities Team Page 4

Date : 01-28-18
Project : 4th Floor Emapta Office Fitout
Location : Pilando Bldg. Magsaysay Ave, Baguio City
Subject : Bill of Materials

MATERIAL
Item
DESCRIPTION Quantity Unit
No.
Unit Cost Total Cost
20mm Unistrut Clamp 30.00 pc/s 28.00 840.00
25mm Unistrut Clamp pc/s
1.4 Fittings and Accessories 1.00 lot 15,000.00
1.5 Miscellaneous and Consumables 1.00 lot 20,000.00
Structured Cabling Components
2.00 OSM
2.1 4-pair Cat6 UTP - OSM (Cable Pulling Only)
3.00 OTHERS
Sub-total IV

V FDAS
VI FIREPRO
VII OTHERS

TOTAL I TO XII
GRAND TOTAL FOR FIT-OUT WORKS

Prepared By : Emapta Facitities Team Page 5

 LABOR
TOTAL ITEM COST
Unit Cost Total Cost

48,000.00

48,000.00

19.20 14,400.00 62,400.00

360.00 1,800.00 7,800.00

50,160.00 217,360.00

13.50 1,593.00 6,903.00

19.50 4,290.00 18,590.00
22.50 1,350.00 5,850.00

54.00 4,860.00 21,060.00

2.70 486.00 2,106.00
225.00 4,500.00 19,500.00
3.00 210.00 910.00

15,000.00
20,000.00

Prepared By : Emapta Facitities Team Page 6

 LABOR
TOTAL ITEM COST
Unit Cost Total Cost

397,479.00

Prepared By : Emapta Facitities Team Page 7

 LABOR
TOTAL ITEM COST
Unit Cost Total Cost

Prepared By : Emapta Facitities Team Page 8

 LABOR
TOTAL ITEM COST
Unit Cost Total Cost

66.00 7,920.00 47,120.00

870.00 6,090.00 29,290.00

1,140.00 25,080.00 116,280.00
1,260.00 7,560.00 41,160.00

13.50 1,215.00 5,265.00

19.50 195.00 845.00
22.50 562.50 2,437.50

54.00 3,240.00 14,040.00

2.70 324.00 1,404.00
225.00 2,250.00 9,750.00

Prepared By : Emapta Facitities Team Page 9

 LABOR
TOTAL ITEM COST
Unit Cost Total Cost
8.40 252.00 1,092.00

- 15,000.00
20,000.00

OSM

54,688.50 303,683.50

749,162.50

Prepared By : Emapta Facitities Team Page 10