Material Cost Labor Cost Total

Item Scope of Works Qty. Unit

Unit Cost Amount Unit Cost Amount Unit Cost Amount
I Preliminaries
A Construction Preliminaries
1 Site Clearining 1.00 lot - - 50,000.00 50,000.00 50,000.00 50,000.00
2 Mobilization 1.00 lot - - 70,000.00 70,000.00 70,000.00 70,000.00
3 Demobilization 1.00 lot - - 70,000.00 70,000.00 70,000.00 70,000.00
4 Barracks for Workers (outside project site rental) 10.00 mos. 45,000.00 450,000.00 - - 45,000.00 450,000.00
5 Service for Workers (barracks to project site) 10.00 mos. 50,000.00 500,000.00 - - 50,000.00 500,000.00
6 Temporary Perimeter Fence 86.00 l.m. 560.00 48,160.00 50.00 4,300.00 610.00 52,460.00
7 Temfacil (Site Office, Stockpile, Workshop, etc.) 1.00 lot 30,000.00 30,000.00 - - 30,000.00 30,000.00
8 Installation / Dismantling of Scaffoldings 1.00 lot - - 35,000.00 35,000.00 35,000.00 35,000.00
9 Safety Catches 60.00 l.m. 411.00 24,660.00 50.00 3,000.00 461.00 27,660.00
10 Safety Net 50.00 l.m. 95.00 4,750.00 50.00 2,500.00 145.00 7,250.00
11 Safety PPE 1.00 lot 100,000.00 100,000.00 - - 100,000.00 100,000.00
12 Hauling of Materials from Truck to Working Area 1.00 lot - - 60,000.00 60,000.00 60,000.00 60,000.00
13 Disposal of Garbage & Debris (project site to outside) 40.00 trips - - 2,500.00 100,000.00 2,500.00 100,000.00
14 Site Facilitation Personnel 10.00 mos. - - 30,000.00 300,000.00 30,000.00 300,000.00
15 Electrical Consumption 10.00 mos. 10,000.00 100,000.00 - - 10,000.00 100,000.00
16 Water Consumption 10.00 mos. 6,000.00 60,000.00 - - 6,000.00 60,000.00
17 Diesel for Equipment Consumption 8.00 mos. 8,000.00 64,000.00 - - 8,000.00 64,000.00
18 Testing and Comissioning 1.00 lot - - 53,000.00 53,000.00 53,000.00 53,000.00
19 Miscellaneous (Misc. Plan Printing, S&P Site Trasnportation, etc.) 1.00 lot 130,000.00 130,000.00 - - 130,000.00 130,000.00
Sub-total "A" 1,511,570.00 747,800.00 2,259,370.00
B Admin & Permits
1 Administration & Permit Costs 1.00 lot - - 1,123,588.00 1,123,588.00 1,123,588.00 1,123,588.00
Sub-total "B" - 1,123,588.00 1,123,588.00

TOTAL "PRELIMINARIES" 1,511,570.00 1,871,388.00 3,382,958.00

Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
II Structural Works
A Earthworks
1 Clearing and Grubbing 378.05 sq.m. - - 120.00 45,366.00 120.00 45,366.00
2 Layout Works 1.00 lot 7,000.00 7,000.00 7,000.00 7,000.00 14,000.00 14,000.00
3 Excavation 34.00 cu.m. - - 400.00 13,600.00 400.00 13,600.00
4 Backfilling 13.60 cu.m. - - 400.00 5,440.00 400.00 5,440.00
5 Disposal of Excess Soil 20.40 cu.m. - - 260.00 5,304.00 260.00 5,304.00
6 Soil Trimming 56.70 sq.m. - - 250.00 14,175.00 250.00 14,175.00
7 Soil Compaction 378.05 sq.m. - - 250.00 94,512.50 250.00 94,512.50
8 Soil Poisoning 378.05 sq.m. 100.00 37,805.00 20.00 7,561.00 120.00 45,366.00
9 Gravel Bedding (t=100mm) 57.25 cu.m. 1,666.66 95,416.29 250.00 14,312.50 1,916.66 109,728.79
10 Soil Slope Protection 68.00 sq.m. 773.00 52,564.00 516.00 35,088.00 1,289.00 87,652.00
11 Dampproofing (Polyethelene Sheet) 378.05 sq.m. 60.00 22,683.00 20.00 7,561.00 80.00 30,244.00
12 Dewatering 1.00 lot - - 20,000.00 20,000.00 20,000.00 20,000.00
Sub-total "A" 215,468.29 269,920.00 485,388.29
B Concreting Works
3000psi @ 28 days
1 Isolated Footing 12.00 cu.m. 4,750.00 57,000.00 1,218.56 14,622.72 5,968.56 71,622.72
2 Wall Footing 12.00 cu.m. 4,750.00 57,000.00 1,218.56 14,622.72 5,968.56 71,622.72
3 Retaining Wall Footing 10.00 cu.m. 4,750.00 47,500.00 1,218.56 12,185.60 5,968.56 59,685.60
4 Retaining Wall 26.00 cu.m. 4,750.00 123,500.00 1,218.56 31,682.56 5,968.56 155,182.56
5 Slab on Grade 30.00 cu.m. 4,750.00 142,500.00 1,218.56 36,556.80 5,968.56 179,056.80
9 Septic Tank 5.50 cu.m. 4,750.00 26,125.00 1,218.56 6,702.08 5,968.56 32,827.08
10 Columns 12.00 cu.m. 4,750.00 57,000.00 1,218.56 14,622.72 5,968.56 71,622.72
11 Beams & Girders 59.00 cu.m. 4,750.00 280,250.00 938.56 55,375.04 5,688.56 335,625.04
12 Suspended Slab 10.00 cu.m. 4,750.00 47,500.00 938.56 9,385.60 5,688.56 56,885.60
13 Stairs 3.00 cu.m. 4,750.00 14,250.00 1,218.56 3,655.68 5,968.56 17,905.68
14 Pump Rental 179.50 cu.m. 200.00 35,900.00 - - 200.00 35,900.00
Sub-total "B" 179.50 cu.m. 888,525.00 199,411.52 1,087,936.52
C Formworks & Scaffoldings
1 Isolated Footing 14.00 sq.m. 378.67 5,301.41 162.29 2,272.03 540.96 7,573.44
2 Wall Footing 50.00 sq.m. 378.67 18,933.60 162.29 8,114.40 540.96 27,048.00
3 Retaining Wall Footing 17.00 sq.m. 378.67 6,437.42 162.29 2,758.90 540.96 9,196.32
4 Retaining Wall 136.00 sq.m. 828.69 112,701.57 355.15 48,300.67 1,183.84 161,002.24
5 Slab on Grade 13.00 sq.m. 718.14 9,335.87 307.78 4,001.09 1,025.92 13,336.96
6 Septic Tank 46.00 sq.m. 378.67 17,418.91 162.29 7,465.25 540.96 24,884.16
7 Columns 12.00 sq.m. 479.02 5,748.29 205.30 2,463.55 684.32 8,211.84
8 Beams & Girders
Sides 108.00 sq.m. 626.42 67,652.93 268.46 28,994.11 894.88 96,647.04
Bottom 49.00 sq.m. 765.97 37,532.43 328.27 16,085.33 1,094.24 53,617.76
9 Suspended Slab 76.00 sq.m. 718.14 54,578.94 307.78 23,390.98 1,025.92 77,969.92
10 Stairs
Sides 17.00 sq.m. 686.00 11,662.00 294.00 4,998.00 980.00 16,660.00
Bottom 4.00 sq.m. 901.60 3,606.40 386.40 1,545.60 1,288.00 5,152.00
11 Structural Works Consumables
(CWN,Concrete Nails,Rheomix, etc.)
1.00 lot 100,000.00 100,000.00 - - 100,000.00 100,000.00
Sub-total "C" 542.00 sq.m. 450,909.78 150,389.90 601,299.68
Rebar Works
D 12mm dia. or greater, fy=414 MPa
10mm dia. or lesser, fy=278 Mpa
1 Isolated Footing 8,234.62 kg 49.44 407,119.61 7.68 63,268.23 57.12 470,387.85
2 Wall Footing 427.05 kg 49.44 21,113.35 7.68 3,281.11 57.12 24,394.46
3 Retaining Wall Footing 587.88 kg 49.44 29,065.01 7.68 4,516.83 57.12 33,581.84
4 Retaining Wall 3,219.08 kg 49.44 159,151.32 7.68 24,732.84 57.12 183,884.15
5 Slab on Grade 3,712.88 kg 49.44 183,564.98 7.68 28,526.83 57.12 212,091.82
6 Sewage Pit 446.25 kg 49.44 22,062.60 7.68 3,428.63 57.12 25,491.23
7 Sump Pit 446.25 kg 49.44 22,062.60 7.68 3,428.63 57.12 25,491.23
8 Domestic Water Tank 1,082.55 kg 49.44 53,521.27 7.68 8,317.45 57.12 61,838.72
9 Septic Tank 1,033.20 kg 49.44 51,081.41 7.68 7,938.28 57.12 59,019.69
10 Columns 12,154.00 kg 49.44 600,893.76 7.68 93,381.61 57.12 694,275.37
11 Beams & Girders 13,225.26 kg 49.44 653,856.85 7.68 101,612.32 57.12 755,469.17
12 Suspended Slab 7,700.05 kg 49.44 380,690.47 7.68 59,161.02 57.12 439,851.50
13 Stairs 1,780.65 kg 49.44 88,035.38 7.68 13,681.10 57.12 101,716.47
14 G.I. Tie Wire #18 29.00 rolls 1,350.00 39,150.00 - - 1,350.00 39,150.00
Sub-total "D" 54,049.73 kls. 2,711,368.62 415,274.88 3,126,643.50
E Structural Steel
Metal C-Purlins LC150x50x1.4mm
1 1,789.89 kls. 44.24 79,184.73 30.00 53,696.70 74.24 132,881.43
(Ga. 16) - FASCIA
2 2" x 6" x Sch.20 Tubular Trellis 588.76 kls. 44.24 26,046.74 30.00 17,662.80 74.24 43,709.54
Metal C-Purlins LC100x50x1.4mm
3 1,520.88 kls. 31.37 47,710.01 30.00 45,626.40 61.37 93,336.41
(Ga. 16)
4 Sag Rods Ø10mm 36.00 l.m. 15.00 540.00 200.00 7,200.00 215.00 7,740.00
5 DYNA BOLT Ø16mm 59.00 pcs. 60.00 3,540.00 200.00 11,800.00 260.00 15,340.00
Sub-total "E" 3,899.53 kls. 157,021.48 135,985.90 293,007.38

TOTAL "STRUCTURAL WORKS" 4,423,293.16 1,170,982.20 5,594,275.37

Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Committed Cost
Amount
III Architectural Works
A Site Development
1 Concrete 17.18 cu.m. 4,750.00 81,614.50 1,218.56 20,937.30 5,968.56 102,551.80
2 Formworks 19.31 sq.m. 718.14 13,867.36 307.78 5,943.15 1,025.92 19,810.52
3 Rebar 1,511.06 kgs. 49.44 74,706.56 7.68 11,609.74 57.12 86,316.30
Sub-total "A" 170,188.42 38,490.19 208,678.61
###
B Masonry Works
1 Exterior Wall 150mm CHB 462.00 sq.m. 1,574.27 727,312.38 250.00 115,500.00 1,824.27 842,812.38
2 Exterior Wall 100mm CHB 27.00 sq.m. 1,164.27 31,435.27 250.00 6,750.00 1,414.27 38,185.27
3 Interior Wall 100mm CHB 243.00 sq.m. 1,164.27 282,917.42 250.00 60,750.00 1,414.27 343,667.42
4 12mm Gypsum Board 38.40 sq.m. 440.26 16,905.98 400.00 15,360.00 840.26 32,265.98
5 Lintel Beams for Windows 41.10 l.m. 689.24 28,327.63 425.00 17,467.50 1,114.24 45,795.13
6 Lintel Beams for Doors 62.10 l.m. 689.24 42,801.61 425.00 26,392.50 1,114.24 69,194.11
7 Stiffener Columns for Doors 148.40 l.m. 689.24 102,282.74 425.00 63,070.00 1,114.24 165,352.74
8 Rebar for Unit Walls, Lintels and Stiffeners 1,276.78 kg 49.44 63,124.00 7.68 9,809.76 57.12 72,933.76
9 Preparation of Door & Window Openings 365.30 l.m. 10.00 3,653.00 345.00 126,028.50 355.00 129,681.50
10 Exterior Window Moulding 160.80 l.m. 150.00 24,120.00 500.00 80,400.00 650.00 104,520.00
11 Exterior Door Moulding 124.95 l.m. 150.00 18,742.50 500.00 62,475.00 650.00 81,217.50
Sub-total "B" 1,341,622.55 584,003.26 1,925,625.80
###
C Waterproofing Works
1 Flexible Cementitious Waterproofing
(T&Bs, Catch Basin - 18 sets)
155.61 sq.m. 385.00 59,909.85 165.00 25,675.65 550.00 85,585.50

2 Bentonite Waterstop
(Underground Construction Joint)
72.80 l.m. 300.00 21,840.00 100.00 7,280.00 400.00 29,120.00
3 Capillary (Underground Tanks) 76.12 sq.m. 385.00 29,306.20 165.00 12,559.80 550.00 41,866.00
4 Waterproofing Membrane (Underground Positive Waterproofing) 171.98 sq.m. 455.00 78,250.90 195.00 33,536.10 650.00 111,787.00
Sub-total "C" 189,306.95 79,051.55 268,358.50
###
D General Tile Works
Floor Tiles
1 F-01 600X600mm Ceramic Floor Tile 177.19 sq.m. 1,475.55 261,455.66 320.00 56,701.44 1,795.55 318,157.10
2 F-02 600X600mm Non-Skid Ceramic Tiles 154.56 sq.m. 1,807.00 279,289.92 320.00 49,459.20 2,127.00 328,749.12
3 F-03 400x400mm Non-Skid Ceramic Floor Tile 197.52 sq.m. 1,807.00 356,922.25 320.00 63,207.04 2,127.00 420,129.29
4 F-04 300x600mm Non-Skid Ceramic Floor Tile 45.76 sq.m. 1,807.00 82,688.32 320.00 14,643.20 2,127.00 97,331.52
5 F-05 400x400mm Ceramic Floor Tile 13.86 sq.m. 866.48 12,009.41 300.00 4,158.00 1,166.48 16,167.41
6 F-06 50x300mm Solid Wood Steps 42.13 sq.m. 866.48 36,504.80 300.00 12,639.00 1,166.48 49,143.80
Wall Tiles
1 60 x 120 T&B Wall Tiles 200.11 sq.m. 1,807.00 361,601.30 320.00 64,035.65 2,127.00 425,636.95
2 30 x 30 T&B Wall Tiles 35.54 sq.m. 866.48 30,795.57 300.00 10,662.30 1,166.48 41,457.87
Sub-total "D" 1,421,267.23 275,505.83 1,696,773.06
###
E Wall Finishes
1 Painted Cement Plastered Wall Finish 94.00 sq.m. 1,633.80 153,577.20 420.00 39,480.00 2,053.80 193,057.20
Sub-total "E" 153,577.20 39,480.00 193,057.20
###
F Ceiling Works
1 9mm thk. Gypsum Board Ceiling 305.60 sq.m. 440.26 134,543.46 400.00 122,240.00 840.26 256,783.46
2 12mm thk. Gypsum Board Cove 25.10 l.m. 440.26 11,050.53 400.00 10,040.00 840.26 21,090.53
3 12mm thk. Gypsum Board False Beam 71.10 l.m. 440.26 31,302.49 400.00 28,440.00 840.26 59,742.49
4 12mm thk. Moisture Resistant Gypsum Board Ceiling 58.50 sq.m. 663.85 38,835.23 400.00 23,400.00 1,063.85 62,235.23
5 Matwood Solid Panels -Matimco 247.17 sq.m. 3,265.39 807,105.41 400.00 98,868.00 3,665.39 905,973.41
6 Shadow Line 409.60 l.m. 70.00 28,672.00 50.00 20,480.00 120.00 49,152.00
7 Ficem Board 3.10 sq.m. 440.26 1,364.81 400.00 1,240.00 840.26 2,604.81
8 Ceiling Eaves 93.10 l.m. 1,101.53 102,552.44 400.00 37,240.00 1,501.53 139,792.44
9 Ceiling Manhole Covers 8.00 pcs. 1,290.00 10,320.00 860.00 6,880.00 2,150.00 17,200.00
10 Curtain Cove 21.30 l.m. 150.00 3,195.00 90.00 1,917.00 240.00 5,112.00
11 Drip Mould 105.00 l.m. 33.00 3,465.00 20.00 2,100.00 53.00 5,565.00
Sub-total "F" 1,172,406.35 352,845.00 1,525,251.35
###
G Metal Works
1 Main Pedestrian Gate 3.60 sq.m. 6,319.01 22,748.42 2,708.15 9,749.32 9,027.15 32,497.74
2 Main Carport Gate 3.00 sq.m. 6,319.01 18,957.02 2,708.15 8,124.44 9,027.15 27,081.45
3 2nd Carport Gate 19.50 sq.m. 6,319.01 123,220.60 2,708.15 52,808.83 9,027.15 176,029.43
4 Exterior Steel Railing 19.60 l.m. 910.00 17,836.00 390.00 7,644.00 1,300.00 25,480.00
5 Area Drain Grating 18.00 pcs. 3,500.00 63,000.00 1,500.00 27,000.00 5,000.00 90,000.00
6 Water Meter Grilles 1.00 sets 1,540.00 1,540.00 660.00 660.00 2,200.00 2,200.00
7 Electric Meter Grilles 1.00 sets 1,540.00 1,540.00 660.00 660.00 2,200.00 2,200.00
8 Water Pump Base 2.00 sets 700.00 1,400.00 300.00 600.00 1,000.00 2,000.00
9 Aircon Bracket 10.00 sets 2,310.00 23,100.00 990.00 9,900.00 3,300.00 33,000.00
10 Manhole Cover (Septic Tank) 3.00 sets 1,552.00 4,656.00 1,710.00 5,130.00 3,262.00 9,786.00
Sub-total "G" 277,998.03 122,276.58 400,274.62
###
H Roofing Works
1 Long Span Rib Type 278.79 sq.m. 2,419.56 674,560.75 450.00 125,457.66 2,869.56 800,018.41
2 9mm THK. Foam Insulation 40.00 sq.m. 65.00 2,600.00 75.00 3,000.00 140.00 5,600.00
3 Pre-Painted Gutter 79.40 l.m. 421.85 33,494.58 70.00 5,558.00 491.85 39,052.58
4 Pre-Painted End Flashing 32.20 l.m. 290.00 9,338.00 70.00 2,254.00 360.00 11,592.00
5 Pre-Painted Ridge Roll 34.72 l.m. 290.00 10,068.80 70.00 2,430.40 360.00 12,499.20
Sub-total "H" 730,062.13 138,700.06 868,762.19
###
I Painting Works
1 Exterior Walls 607.70 sq.m. 315.00 191,425.50 135.00 82,039.50 450.00 273,465.00
2 Interior Walls 1,015.52 sq.m. 294.00 298,562.88 126.00 127,955.52 420.00 426,518.40
3 Concrete Ceiling 84.30 sq.m. 315.00 26,554.50 135.00 11,380.50 450.00 37,935.00
4 Gypsum Ceiling 366.20 sq.m. 294.00 107,662.80 126.00 46,141.20 420.00 153,804.00
5 Shadow Line 409.60 l.m. 49.00 20,070.40 21.00 8,601.60 70.00 28,672.00
6 False Beam 71.10 l.m. 294.00 20,903.40 126.00 8,958.60 420.00 29,862.00
7 Wood Sealer 228.50 sq.m. 315.00 71,977.50 135.00 30,847.50 450.00 102,825.00
8 Baseboard 138.50 l.m. 175.00 24,237.50 75.00 10,387.50 250.00 34,625.00
9 Stair Steps & Landing 10.10 sq.m. 339.50 3,428.95 145.50 1,469.55 485.00 4,898.50
10 Concrete Riser & Staircase 9.36 sq.m. 332.50 3,112.20 142.50 1,333.80 475.00 4,446.00
11 Door Panels 121.61 sq.m. 315.00 38,307.15 135.00 16,417.35 450.00 54,724.50
12 Door Jambs 163.40 l.m. 157.50 25,735.50 67.50 11,029.50 225.00 36,765.00
13 Door Casing 213.30 l.m. 175.00 37,327.50 75.00 15,997.50 250.00 53,325.00
14 Exterior Window Moulding 160.80 l.m. 175.00 28,140.00 75.00 12,060.00 250.00 40,200.00
15 Exterior Door Moulding 124.95 l.m. 175.00 21,866.25 75.00 9,371.25 250.00 31,237.50
16 PVC Downspout 36.00 l.m. 136.50 4,914.00 58.50 2,106.00 195.00 7,020.00
17 Preparation of Door & Window Openings 365.30 l.m. 175.00 63,927.50 75.00 27,397.50 250.00 91,325.00
18 Felex Tape Installation & Painting 350.00 l.m. 70.00 24,500.00 30.00 10,500.00 100.00 35,000.00
19 Fascia Board 119.20 l.m. 157.50 18,774.00 67.50 8,046.00 225.00 26,820.00
Metals
1 Main Pedestrian Gate 7.20 sq.m. 245.00 1,764.00 105.00 756.00 350.00 2,520.00
2 Main Carport Gate 6.00 sq.m. 245.00 1,470.00 105.00 630.00 350.00 2,100.00
3 2nd Carport Gate 39.00 sq.m. 245.00 9,555.00 105.00 4,095.00 350.00 13,650.00
4 Exterior Steel Railing 19.60 l.m. 245.00 4,802.00 105.00 2,058.00 350.00 6,860.00
5 Area Drain Grating 18.00 pcs. 224.00 4,032.00 96.00 1,728.00 320.00 5,760.00
6 Water Meter Grilles 1.00 sets 224.00 224.00 96.00 96.00 320.00 320.00
7 Electric Meter Grilles 1.00 sets 224.00 224.00 96.00 96.00 320.00 320.00
8 Water Pump Base 2.00 sets 224.00 448.00 96.00 192.00 320.00 640.00
9 Aircon Bracket 10.00 sets 224.00 2,240.00 96.00 960.00 320.00 3,200.00
Sub-total "I" 1,056,186.53 452,651.37 1,508,837.90
###
J Wood Doors including Jambs/Aluminum Glass Door with Frame
1 D1: Panel Door Solid Narra, 900mmW x 2100mmH 1.00 sets 12,813.10 12,813.10 4,200.00 4,200.00 17,013.10 17,013.10
2 D2: Aluminum Powder Coated Sliding w/ Fixed 6mm THK. Glass Door, 3600mmW x
2100mmH 1.00 sets 61,471.87 61,471.87 6,500.00 6,500.00 67,971.87 67,971.87
3 D3: Aluminum Powder Coated Sliding w/ Fixed 6mm THK. Glass Door, 2800mmW x
2100mmH 1.00 sets 47,811.46 47,811.46 6,500.00 6,500.00 54,311.46 54,311.46
4 D4: Panel Door Hollow Core Type, 800mmW x 2100mmH 4.00 sets 8,885.33 35,541.32 4,200.00 16,800.00 13,085.33 52,341.32
5 D5: Panel Door Hollow Core Type, 700mmW x 2100mmH 2.00 sets 7,774.66 15,549.33 4,200.00 8,400.00 11,974.66 23,949.33
6 D6: Flush Door Hollow Core Type, 600mmW x 2100mmH 4.00 sets 4,939.20 19,756.80 2,800.00 11,200.00 7,739.20 30,956.80
7 D7: Panel Door Hollow Core Type, 700mmW x 2100mmH 1.00 sets 7,774.66 7,774.66 4,200.00 4,200.00 11,974.66 11,974.66
Sub-total "J" 200,718.53 57,800.00 258,518.53
###
K Door Hardwares
1 Door Hinges 56.00 pcs. 420.00 23,520.00 80.00 4,480.00 500.00 28,000.00
2 Bar Handle 2.00 pcs. 4,000.00 8,000.00 650.00 1,300.00 4,650.00 9,300.00
3 Digital Lockset 1.00 sets 14,250.00 14,250.00 2,700.00 2,700.00 16,950.00 16,950.00
4 Leverset Lockset 11.00 pcs. 2,300.00 25,300.00 650.00 7,150.00 2,950.00 32,450.00
5 Door Stopper 12.00 pcs. 130.00 1,560.00 475.00 5,700.00 605.00 7,260.00
6 Door Closer 12.00 pcs. 1,750.00 21,000.00 650.00 7,800.00 2,400.00 28,800.00
7 Sliding Door Locksets 2.00 sets 1,923.00 3,846.00 650.00 1,300.00 2,573.00 5,146.00
8 Sliding Door Tracks 8.00 sets 3,972.00 31,776.00 650.00 5,200.00 4,622.00 36,976.00
Sub-total "K" 129,252.00 35,630.00 164,882.00
###
L Windows & Sliding Doors
1 W1: Aluminum Powder Coated Awning & Sliding Glass Window, 2400mmW x 1700mmH 1.00 sets 34,908.13 34,908.13 15,010.50 15,010.50 49,918.63 49,918.63
2 W2: Aluminum Powder Coated Sliding with Fixed Glass Window, 2150mmW x 1500mmH 1.00 sets 21,238.56 21,238.56 9,132.58 9,132.58 30,371.14 30,371.14
3 W3: Aluminum Powder Coated Sliding Glass Window, 1600mmW x 1200mmH 1.00 sets 11,633.66 11,633.66 5,002.48 5,002.48 16,636.14 16,636.14
4 W4: Aluminum Powder Coated Sliding Glass Window, 1600mmW x 900mmH 2.00 sets 8,725.25 17,450.50 3,751.86 7,503.71 12,477.10 24,954.21
5 W5: Aluminum Powder Coated Awning with Fixed Glass Window, 800mmW x 1700mmH 2.00 sets 8,210.05 16,420.10 3,530.32 7,060.64 11,740.37 23,480.74
6 W6: Aluminum Powder Coated Awning Glass Window, 800mmW x 1500mmH 6.00 sets 7,244.16 43,464.96 3,114.99 18,689.93 10,359.15 62,154.89
7 W7: Aluminum Powder Coated Awning Glass Window, 800mmW x 1200mmH 1.00 sets 5,795.33 5,795.33 2,491.99 2,491.99 8,287.32 8,287.32
8 W8: Aluminum Powder Coated Awning Glass Window, 400mmW x 1200mmH 1.00 sets 2,897.66 2,897.66 1,246.00 1,246.00 4,143.66 4,143.66
9 W9: Aluminum Powder Coated Sliding Glass Window, 1000mmW x 1200mmH 1.00 sets 7,271.04 7,271.04 3,126.55 3,126.55 10,397.59 10,397.59
10 W10: Aluminum Powder Coated Sliding Glass Window, 800mmW x 1200mmH 1.00 sets 5,816.83 5,816.83 2,501.24 2,501.24 8,318.07 8,318.07
11 W11: Aluminum Powder Coated Sliding Glass Window, 1200mmW x 600mmH 1.00 sets 4,362.62 4,362.62 1,875.93 1,875.93 6,238.55 6,238.55
12 W12: Aluminum Powder Coated Awning with Fixed Glass Window, 300mmW x 1500mmH 3.00 sets 2,963.52 8,890.56 1,274.31 3,822.94 4,237.83 12,713.50
13 W13: Aluminum Powder Coated Sliding Glass Window, 1200mmW x 500mmH 1.00 sets 3,635.52 3,635.52 1,563.27 1,563.27 5,198.79 5,198.79
14 W14: Aluminum Powder Coated Awning Glass Window, 1200mmW x 500mmH 4.00 sets 3,622.08 14,488.32 1,557.49 6,229.98 5,179.57 20,718.30
15 W15: Aluminum Powder Coated Awning with Fixed Glass Window, 1600mmW x 2100mmH 1.00 sets 22,127.62 22,127.62 9,514.87 9,514.87 31,642.49 31,642.49
Sub-total "L" 220,401.41 94,772.61 315,174.02
###
M Carpentry Works
1 Wood Planks for Main Stairs 17.00 pcs. 2,000.00 34,000.00 1,000.00 17,000.00 3,000.00 51,000.00
2 Terrawood Door Casing 213.30 l.m. 125.00 26,662.50 50.00 10,665.00 175.00 37,327.50
3 Fascia Board 119.20 l.m. 114.00 13,588.80 50.00 5,960.00 164.00 19,548.80
Sub-total "M" 74,251.30 33,625.00 107,876.30
###
N Bathroom Accessories
Maid's Room
1 Soap Holder 1.00 pcs. 250.00 250.00 250.00 250.00 500.00 500.00
2 Tissue Holder 1.00 pcs. 270.00 270.00 250.00 250.00 520.00 520.00
3 Towel Bar 1.00 pcs. 550.00 550.00 250.00 250.00 800.00 800.00
4 Robe Hook 1.00 pcs. 200.00 200.00 250.00 250.00 450.00 450.00
5 Mirror 1.00 pcs. 2,000.00 2,000.00 250.00 250.00 2,250.00 2,250.00
PR
1 Tissue Holder 1.00 pcs. 1,475.00 1,475.00 250.00 250.00 1,725.00 1,725.00
2 Built-in Mirror 1.00 sets 5,000.00 5,000.00 250.00 250.00 5,250.00 5,250.00
BR-1 & BR-2 T&B
1 Soap Holder 1.00 pcs. 475.00 475.00 250.00 250.00 725.00 725.00
2 Tissue Holder 1.00 pcs. 1,475.00 1,475.00 250.00 250.00 1,725.00 1,725.00
3 Towel Bar 1.00 pcs. 4,000.00 4,000.00 250.00 250.00 4,250.00 4,250.00
4 Robe Hook 1.00 pcs. 750.00 750.00 250.00 250.00 1,000.00 1,000.00
5 Built-in Mirror 1.00 sets 5,000.00 5,000.00 250.00 250.00 5,250.00 5,250.00
MBR T&B's
1 Soap Holder 1.00 pcs. 475.00 475.00 250.00 250.00 725.00 725.00
2 Tissue Holder 1.00 pcs. 1,475.00 1,475.00 250.00 250.00 1,725.00 1,725.00
3 Towel Bar 1.00 pcs. 4,000.00 4,000.00 250.00 250.00 4,250.00 4,250.00
4 Robe Hook 1.00 pcs. 750.00 750.00 250.00 250.00 1,000.00 1,000.00
5 Built-in Mirror 1.00 sets 10,000.00 10,000.00 250.00 250.00 10,250.00 10,250.00
Sub-total "N" 38,145.00 4,250.00 42,395.00
###
O Pond
1 Pond 10.63 sq.m. 20,370.00 216,485.23 11,730.00 124,662.33 32,100.00 341,147.57
Sub-total "O" 216,485.23 124,662.33 341,147.57
###
P Landscaping
1 Landscaping 1.00 lot 70,000.00 70,000.00 45,000.00 45,000.00 115,000.00 115,000.00
Sub-total "P" 70,000.00 45,000.00 115,000.00
###

TOTAL "ARCHITECTURAL WORKS" 7,461,868.87 2,478,743.78 9,940,612.65###

Material Cost Labor Cost Total
Item Scope of Works Qty. Unit
Unit Cost Amount Unit Cost Amount Unit Cost Amount
VI Mechanical Works
A Air-conditioning System
Living/Dining Room, Split Type
1 2.00 sets 75,000.00 150,000.00 25,000.00 50,000.00 100,000.00 200,000.00
Inverter Aircon, 3.0HP
Master's BedRoom, Split Type
2 1.00 sets 65,500.00 65,500.00 25,000.00 25,000.00 90,500.00 90,500.00
Inverter Aircon, 2.0HP
BR-1 & BR-2 , Window Type
3 2.00 sets 40,500.00 81,000.00 25,000.00 50,000.00 65,500.00 131,000.00
Inverter Aircon, 1.5HP
Sub-total "A" 296,500.00 125,000.00 421,500.00
B Ventilation System
1 Exhaust Fan 4.00 sets 2,300.00 9,200.00 500.00 2,000.00 2,800.00 11,200.00
2 Kitchen Exhaust Fan 1.00 sets 1,600.00 1,600.00 500.00 500.00 2,100.00 2,100.00
Sub-total "B" 10,800.00 2,500.00 13,300.00

TOTAL "MECHANICAL WORKS" 307,300.00 127,500.00 434,800.00

ITEM SCOPE OF WORKS QTY UNIT
A. Plumbing Fixtures and Accessories

A.1 Supply and installion of plumbing fixtures including all necessary adaptors,sundries for fixing ad making good around

A.1.1 Water closet and all necessary fiiting 5 No.

A.1.2 Lavatories wall hung type and all necessary fitting 1 No.
A.1.3 Lavatories under the counter and all necessary fitting 5 No.
A.1.4 Laundry sink and all necessary fitting 1 No.
A.1.5 KItchen Pantry sink 1 No.
A.1.6 Out Door Sink 1 No.
SUBTOTAL "A."
A.2 Fix only of valves and taps, complete with adaptors, nuts and all necessary sundries for fixing
A.2.1 Approved Faucet; Fixing lavatories 6 No.
A.2.2 Approved Faucet; Fixing kitchen sink 2 No.
A.2.3 Approved Faucet; Fixing laundry sink 1 No.
A.2.4 Shower head, and all necessary fittings 4 No.
SUBTOTAL "A.2"
Drains including adaptors and p-trap as required; setting in
B. concrete; making good around with approved grouting
B.1.1 Gutter Drain (Roof Strainer)75mm 4 No.
B.1.2 Roof drain 75mm 4 No.
B.1.3 Area Drain Steel Grating Cover 20 No.
SUBTOTAL "B."
Polyvinyl chloride (PVC) pipes & fittings; series 1000; jointing in
B.2 accordance with the manufacturer's instructions
B.2.1 Ceiling and soffit 25mm 8 m
B.2.1 To walls and chased 16 m
B.2.3 Insulation; Close cell elastomeric thermal insulation (15mm thick) 24 m
SUBTOTAL "B.2"
C. Storm Drainage Sytem
C.1 Excavating trenches, backfilling with selected materials, disposal of surplus excavated materials offsite, and making go
C.1.1 for pipes <200mm diameter PVC 60 m
C.2 Bedding of pipes; including surround of pipes as necessary
C.2.1 for pipes <200mm diameter PVC 60 m
C.3 Polyvinyl chloride (PVC) pipes and fittings; Series 1000; jointing in accordance with the manufacturer's instructions
C.3.1 In trenches
C.3.1.1 75 mm diameter 8 m
C.3.1.2 100 mm diameter 74 m
C.3.1.3 150 mm diameter 36 m
C.3.2 To walls and chased
C.3.2.1 75 mm diameter 36 m
C.3.2.2 extra cover for elbow 6 No.
SUBTOTAL "C."
D. Soil, Waste and Vent System
D.1 Excavating trenches, backfilling with selected materials, disposal of surplus excavated materials offsite, and making go
D.1.1 for pipes <200mm diameter PVC 5 m
D.2 Bedding of pipes; including surround of pipes as necessary
D.2.1 for pipes <200mm diameter PVC 5 m
D.3 Polyvinyl chloride (PVC) pipes & fittings; Series 1000; jointing in accordance with the manufacturer's instructions
D.3.1 in trenches
D.3.1.1 50 mm diameter 72 m
D.3.1.2 75 mm diameter 11 m
D.3.1.3 100 mm diameter 50 m
D.3.1.4 extra over for elbow 24 No.
D.3.1.5 extra over for wye 17 No.
D.3.1.6 150 mm diameter 30 No.
D.3.1.7 extra over for elbow 3 No.
D.3.1.8 extra over for wye 12 No.
D.3.2 To ceiling and suspended
D.3.2.1 50 mm diameter 4 m
D.3.2.2 75 mm diameter 4 m
D.3.2.3 extra over for elbow 5 No
D.3.2.4 100 mm diameter 16 m
D.3.2.5 extra over for elbow 7 No
D.3.2.6 extra over for wye 15 No
D.3.3 To walls and columns
D.3.3.1 50 mm diameter 8 m
D.3.3.2 75 mm diameter 28 m
D.3.3.3 100 mm diameter 28 No
D.4 The following items to be supplied and fixed; including all necessary accessories in accordance with the manufacturer
D.4.1 Floor CleaNout; complete with cover; setting to concrete; making good around with approved grouting
D.4.1.1 fixing to 75 mm diameter pipe 1 No
D.4.1.2 fixing to 100 mm diameter pipe 8 No
D.4.2 fixing to 150 mm diameter pipe 4 No
D.4.2.1 fixing to 100 mm diameter pipe 1 No
D.4.3 Vent Stack thru Wall
D.4.3.1 75 mm diameter 2 No
D.5 Drains including adaptors and p-trap as required; setting in concrete; making good around with approved grouting
D.5.1 Floor drain 50mm 8 No
D.5.2 shower drain 50mm 4 No
D.5.3 Grease trap 1 No
SUBTOTAL "D"
E. Pipework ancillaries; including adaptor and flanges as required
E.1.1 Gate Valves
E.1.1.1 20mm 1 No
E.1.1.2 25mm 6 No
E.1.1.2 32mm 2 No
E.1.1.3 40mm 5 No
E.2 Check Valves
E.2.1 25mm 1 No
E.2.2 32mm 1 No
E.2.3 40mm 2 No
E.3 Water meter 1 No
E.4 Air chamber
E.4.1 20mm 7 No
E.4.2 25mm 7 No
E.4.3 Air valve 50mm 1 No
E.4.4 Hose bibs 2 No
E.4.5 Pressure Regulator 1 No
SUBTOTAL "E"

TOTAL PLUMBING WORKS

MATERIAL UNIT COST AMOUNT LABOR UNIT COST AMOUNT

s,sundries for fixing ad making good around with grouting all around

15000 60,000 5000 5,000

5000 5,000 1600 1600
8000 40,000 4500 4500
6000 6,000 1600 1600
4000 4,000 1600 1600
2500 2,500 1500 1500
UBTOTAL "A."
y sundries for fixing
550 3300 2500 2500
800 1600 1500 1500
600 600 1000 1000
2500 10000 3200 3200
UBTOTAL "A.2"

500 2000 3200 3200

700 2800 3200 3200
700 14000 4000 4000
UBTOTAL "B."

156 1248 1600 1600

120 1920 3200 3200
52.03 1248.72 6400 6400
UBTOTAL "B.2"

s excavated materials offsite, and making good all works disturbed

400 24000 5,500 5500

400 24000 5,500 5500

ance with the manufacturer's instructions

240 1920 1600 1600

340 25160 8000 8000
250 9000 3200 3200

370 2220 3200 3200

240 1440 1600 1600
UBTOTAL "C."

s excavated materials offsite, and making good all works disturbed

400 2000 1600 1600
400 2000 1600 1600
ce with the manufacturer's instructions

210.00 15120 11200 11200

240.00 2640 1600 1600
316.67 15883.5 9600 9600
340.00 8160 4000 4000
340.00 5780 2400 2400
793.33 23799.9 11200 11200
340.00 1020 800 800
340.00 4080 800 800

210.00 840 800 800

240.00 960 800 800
340.00 1700 1600 1600
316.67 5066.72 2400 2400
340.00 2380 1600 1600
340.00 5100 2400 2400

210.00 1680 1600 1600

240.00 6720 3200 3200
316.67 8866.76 3200 3200
ssories in accordance with the manufacturer's instruction
ith approved grouting
180.00 1600 1600
210.00 − −
215.00 − −
210.00 − −

180.00
ng good around with approved grouting
120 960 1600 1600
120 480 − −
1200 1200 − −
UBTOTAL "D"

250 1500 5600 5600

280 840 − −
300 300 − −
500 2500 − −

150 150 800 800

180 180 − −
200 400 − −
1500 1500 − −

500 3500 500 500

600 4200 − −
1000 1000 − −
350 700 500 500
1000 1000 − −
UBTOTAL "E"

PLUMBING WORKS
TOTAL MATERIAL AND LABOR COST

65000.000
6,600.00
44,500.00
7,600.00
5,600.00
4000
133,300.00

5,800.00
3,100.00
1,600.00
5,700.00
16,200.00

5,200.00
6,000.00
18,000.00
29,200.00

2,848.00
5,120.00
7,648.00
15,616.00

29,500.00

29,500.00

3,520.00
33,160.00
12,200

5,420.00
3,040.00
83,180.00

1,800.00
1,800.00

26,320.00
4,240.00
25,483.50
12,160.00
8,180.00
35,000.00
1,820.00
4,880.00

1,640.00
1,760.00
3,300.00
7466.72
3,980.00
7,500.00

3,280.00
9,920.00
12,066.00

1,780.00
1,680.00
860
210

360

1,600.00
480
1,200.00
172,595.00

7,100.00
840
300
2,500.00

950
180
400
1500.00

4000
4,200.00
1,000.00
1,200.00
1,000.00
25,170.00

475,261.00
ITEM SCOPE OF WORKS QTY UNIT
A. Electrical Works
A.1 Main & Sub-main Distribution System
A.1.1 Panels
A.1.1 MDP; 250AT, 250AF; 2P 230 VOLTS; NEMA 3R 1 set
Main Circuit Breaker: 1- 250AT/250AF
Branches: 1-250AT, 1-150AT, 1-30AT
A.2 Enclosed Circuit Breaker
A.2.1 ECB-ACU-BDRM1; 30AT, 100AF; 2P 230 VOLTS; NEMA-3R 1 set
Main Circuit Breaker: 1- 30AT/100AF
A.3 Conduit
A.3.1 Service Entrance to MDP
A.3.1.1 65mmØ Intermediate Metallic Conduit 3 lm
A.3.1.2 25mmØ Intermediate Metallic Conduit 2 lm
A.4 Wires / Cables
A.4.1 2-125mm² THHN 40 lm
A.4.1.2 1-22mm² TW 4 lm
A.4.2 MDP to Ground
A.4.2.1 1-30mm² TW 2 lm
A.4.3 ECB toMDP
A.4.3.1 2-3.5mm² THWN 60 lm
A.4.3.1 1-3.5mm² THWN - Ground 31 lm
A.5 Supports & Accessories
A.5.1.1 2-5.5mm² THWN 50 lm
A.5.1.2 1-5.5mm² THWN - Ground 30 lm
A.5.1.3 Kilowatt Meter 1 set
SUBTOTAL FOR "A"
B. Lighting System
B.1.1 Reamless pinlight 150m diameter 10 No
B.1.2 Reamless pinlight 75m diameter 2 No
B.1.3 LED Flourescent tube 2 No
B.1.4 Weatherproofed wall lighting fixture 12 No
B.1.5 LED Panel Rectangle Light Fixture n36W 300 x 1200mm, 6000 13 No
B.1.6 Weatherproofed wall lighting fixture 4 No
B.1.7 Bed wall lighting fixture 6 No
B.1.8 T5 lighting fixture 3 No
B.2 Boxes
B.2.1 Utility box with cover 52 No
B.3 Conduit
B.3.1 20mmØ PVC Conduit 135 lm
B.3.2 Supports & Accessories
B.4 Wires / Cables
B.4.1 2-3.5mm² THWN 270 lm
B.4.2 1-3.5mm² THWN - Ground 135 lm
SUBTOTAL"B"
C. Small Power
C.1.1 Special Purpose outlet points; Range 2 No
C.1.2 Special Purpose outlet points; Rangehood 1 No
C.1.3 Duplex convenience outet points; above counter 25 No
C.1.4 Duplex convenience outlet points; weatherproof GFCI 2 No
C.1.5 Duplex convenience outet points; wall mounted 8 No
C.1.6 Duplex convenience outet points; wall mounted; to refrigerator 1 No
C.1.7 Single convenience outlet points; wall mounted; to Microwave 1 No
C.2 Switches
C.2.1 Two Gang Switch 26 No
C.2.2 One gang 6 No
C.3 Utility Box w/ cover 66 No
C.4 Conduit
C.4.1 20mmØ PVC Conduit 120 lm
C.4.2 25mmØ PVC Conduit 35 lm
C.4.3 Supports & Accessories
C.5 Wires / Cables
C.5.1 2-3.5mm² THWN 150 lm
C.5.2 2-5.5mm² THWN 78 lm
C.5.3 2-8.0mm² THWN 40 lm
C.5.4 2-14.0mm² THWN 40 lm
C.5.5 1-3.5mm² THWN - Ground 60 lm
C.5.6 1-5.5mm² THWN - Ground 50 lm
C.5.7 Supports & Accessories
SUBTOTAL FOR "C"
D. Others
D.1 Testing and Commissioning 1 Ls

"TOTAL ELECTRICAL WORKS"

MATERIAL UNIT COST AMOUNT LABOR UNIT COST AMOUNT

60000 60000 1500 1500

54,690 54,690 1500 1500

420 1240 900 900

400 800 900 900

80 3200 1800 1800

50 200 900 900

75 150 900 900

80 4800 1800 1800

75 2325 1800 1800

80 4000 1800 1800

80 2400 1800 1800
500 500 900 900
SUBTOTAL FOR "A"

600 6000 1800 1800

500 1000 900 900
500 1000 − −
800 9600 2700 2700
1500 19500 2700 2700
800 3200 1800 1800
500 3000 1800 1800
500 1500 − −

50 2600 1800 1800

150 20250 6300 6300

80 21600 12600 12600

75 10125 4500 4500
SUBTOTAL"B"

70 140 900 900

150 150 − −
350 8750 3,600 3,600
1100 2200 − −
400 3200 1,800 1,800
350 350 300 300
350 350 300 300

150 3900 3,600 3,600

140 840 − −
50 3300 3600 3600

150 18000 6300 6300

180 6300 3200 3200

80 12000 4500 4500

80 6240 1800 1800
75 3000 1800 1800
75 3000 900 900
75 4500 1800 1800
80 4000 1800 1800

SUBTOTAL FOR "C"

30000 30000 2,000 2,000

TAL ELECTRICAL WORKS"

TOTAL MATERIAL AND LABOR COST

61,500.00

56,190.00

2,140.00
1,700.00

5,000.00
1,100.00

1,050.00

6,600.00
4,125.00

5,180.00
4,200.00
1,400.00
150,185.00

7,800.00
1,900.00

12,300
22,200.00
5,000.00
4,800.00
1,500.00

4,400.00

26,550.00
included

34,200.00
14,625.00
135,275

1,040.00

12,350.00
5,000.00
650.00
650.00

7,500.00

6,900.00

24,300.00
9,500.00

16,500.00
8,040.00
4,800.00
3,900.00
6,300.00
5,800.00
included
113,230.00

32,000.00

430,690.00
SUMMARY BILL OF QUANTITY
ITEM DESCRIPTION AMOUNT
A Structural works 5,594,275.37
B Architectural works 9,940,613
C Mechanical works 434,800.00
D Plumbing works 475,261.00
E Electrical works 430,690.00
F Sundries 1,687,563.00
Total amount 18,563,202.00