PROJECT: PROPOSED GEN. TINIO MUNICIPAL BLDG.

LOCATION: Gen. Tinio, Nueva Ecija

ESTIMATED PROJECT COST

Update as of: November 02, 2021

INDIRECT COST
ITEM NO. DESCRIPTION QTY UNIT DIRECT COST TOTAL INDIRECT COSTTOTAL PROJECT COST
OCM PROFIT VAT

I. ARCHITECTUREAL & ENGINEERING SERVICES 1.0 lot 1,150,000.00 - - 138,000.00 138,000.00 1,288,000.00
II. GENERAL REQUIREMENTS 1.0 lot 3,955,000.00 198,600.00 198,600.00 444,864.00 842,064.00 4,797,064.00
III. EARTHWORKS 1.0 lot 1,301,794.06 696.00 696.00 1,559.04 2,951.04 1,304,745.10
IV. CONCRETING WORKS 1.0 lot 18,303,540.46 - - - - 18,303,540.46
V. STRUCTURAL STEEL WORKS 1.0 lot #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
VI. MASONRY WORKS 1.0 lot 5,275,503.20 - - - - 5,275,503.20
VII. WATERPROOFING WORKS 1.0 lot 1,044,908.66 - - - - 1,044,908.66
VIII. ROOFING WORKS 1.0 lot 1,252,195.00 - - - - 1,252,195.00
IX. FLOOR FINISHES 1.0 lot - - - - - -
X. WALL FINISHES 1.0 lot #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
XI. PAINTING WORKS 1.0 lot - - - - - -
XII. CEILING FINISHES 1.0 lot 2,286,617.93 - - - - 2,286,617.93
XIII. DOORS AND WINDOWS 1.0 lot - - - - - -
XIV. MISCELLANEOUS WORKS 1.0 lot - - - - - -
XV. PLUMBING AND SANITARY SYSTEM WORKS 1.0 lot 2,873,836.70 - - - - 2,873,836.70
XVI. ELECTRICAL WORKS 1.0 lot 4,493,895.80 - - - - 4,493,895.80
XVII. FIRE PROTECTION SYSTEM WORKS 1.0 lot #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
XVIII. MECHANICAL WORKS 1.0 lot 2,253,723.41 1,528.80 1,528.80 3,424.51 6,482.11 2,260,205.52
XIX. SITE DEVELOPMENT WORKS 1.0 lot 2,253,723.41 - - - - 2,253,723.41

TOTAL ESTIMATED COST #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

Note:
Provisional cost for Generator and accessories are not included as per issued plan.
Provisional cost for Transformer and accessories are not included as per issued plan.
Provisional cost for CCTV and PABX are not included as per issued plan.
Cost for Permits and Clearances are excluded.
Cost included one (1) Passenger Elevator unit only.
Site Development Works not inlcuded.
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

DETAILED ARCHITECTURAL AND ENGINEERING DESIGN (DAED) 1.00 lot 1,150,000.00 1,150,000.00

Sub-Total (Item I.) 1,150,000.00

GENERAL REQUIREMENTS
1.0 Mobilization and Demobilization 1.00 lot 385,000.00 - 385,000.00 385,000.00
2.0 Permits and Clearances 1.00 lot 550,000.00 180,000.00 730,000.00 730,000.00
3.0 Temporary Facilities
3.1 Projects Site Office 1.00 lot 220,000.00 85,000.00 305,000.00 305,000.00
3.2 Project Staff House 1.00 lot 220,000.00 85,000.00 305,000.00 305,000.00
3.3 Workers Barracks 1.00 lot 350,000.00 85,000.00 435,000.00 435,000.00
3.4 Temporary Project Site Enclosure 1.00 lot 225,000.00 80,000.00 305,000.00 305,000.00
3.5 Temporary Power Line 1.00 lot 350,000.00 120,000.00 470,000.00 470,000.00
3.6 Temporary Water Line 1.00 lot 300,000.00 100,000.00 400,000.00 400,000.00
3.7 Communication (Telephone and WIFI) 1.00 lot 100,000.00 40,000.00 140,000.00 140,000.00
4.0 Safety Requirements and Security 1.00 lot 450,000.00 120,000.00 570,000.00 570,000.00
5.0 Material Testings 1.00 lot 160,000.00 - 160,000.00 160,000.00
6.0 Support Equipments 1.00 lot - 480,000.00 480,000.00 480,000.00

Sub-Total (Item II.) 4,685,000.00

EARTHWORKS
1.0 Site Clearing Works 800.00 sq.m. - 313.60 313.60 250,880.00
2.0 Line and Grade 398.20 sq.m. 313.60 112.90 426.50 169,830.71
3.0 Soil Poisoning 716.00 sq.m. 125.44 62.72 188.16 134,722.56
4.0 Excavation
4.1 Footing 262.37 cu.m. - 501.76 501.76 131,646.77
4.2 Elevator Pit 32.78 cu.m. - 501.76 501.76 16,447.44
4.3 RW Foundation 78.70 cu.m - 501.76 501.76 39,488.51
4.4 Wall Footing 9.03 cu.m - 501.76 501.76 4,529.39
4.5 Basement Level 925.00 cu.m - 501.76 501.76 464,128.00
5.0 Backfilling & Compaction -
5.1 Footing 265.13 cu.m. - 451.58 451.58 119,729.26
5.2 Elevator Pit 11.58 cu.m. - 451.58 451.58 5,231.58
5.3 RW Foundation 86.96 cu.m. - 451.58 451.58 39,271.33
5.3 Wall Footing 8.17 cu.m. - 451.58 451.58 3,687.91
6.0 Gravel Bedding
6.1 Footing 8.30 cu.m. 2,320.64 351.23 2,671.87 22,176.54
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

6.2 Elevator Pit 1.60 cu.m. 2,320.64 351.23 2,671.87 4,272.32

6.3 RW Foundation 7.87 cu.m. 2,320.64 351.23 2,671.87 21,027.63
6.4 Wall Footing 5.09 cu.m. 2,320.64 351.23 2,671.87 13,610.52
6.5 Slab On-Grade 33.33 cu.m. 2,320.64 351.23 2,671.87 89,053.49
6.6 Ramp 6.15 cu.m. 2,320.64 351.23 2,671.87 16,440.20
6.0 Vapor Barrier (Polyurethane Sheet)
6.1 Slab On-Grade 333.30 sq.m. 188.16 56.45 244.61 81,527.85

7.0 Septic Tank (3.75mx1.75mx2.0m) 1.00 Lot - 5,268.48 5,268.48 5,268.48

Sub-Total (Item III.) 1,632,970.47

CONCRETING WORKS
1.0 Ready Mix Concrete, 4000 PSI @ 28 Days, G3/4
1.1 Footing Foundation 48.71 cu.m. 6,146.56 689.92 6,836.48 332,991.27
1.2 Elevator Pit 8.18 cu.m. 6,146.56 689.92 6,836.48 55,918.17
1.3 RW Foundation 35.06 cu.m. 6,146.56 689.92 6,836.48 239,692.80
1.4 Footing Tie Beam 9.64 cu.m. 6,146.56 689.92 6,836.48 65,887.60
1.5 Ramp Slab 13.71 cu.m. 6,146.56 689.92 6,836.48 93,700.44
1.6 Shearwall 39.20 cu.m. 6,146.56 689.92 6,836.48 268,017.36
1.7 Suspended Slab 180.89 cu.m. 6,146.56 689.92 6,836.48 1,236,636.17
1.8 Wall Footing 18.91 cu.m. 6,146.56 689.92 6,836.48 129,287.92
1.9 Retaining Wall (3.5mh) 77.03 cu.m. 6,146.56 689.92 6,836.48 526,610.46
1.10 Concrete Columns 64.30 cu.m. 6,146.56 689.92 6,836.48 439,614.46
1.11 Concrete Beams 195.10 cu.m. 6,146.56 689.92 6,836.48 1,333,767.08
1.12 Stair 12.47 cu.m. 6,146.56 689.92 6,836.48 85,245.76
2.0 Ready Mix Concrete, 3000 PSI
2.1 Slab on Grade 49.50 cu.m. 5,832.96 689.92 6,522.88 322,850.27
3.0 Rebar Works
3.1 Footing Foundation 7,306.20 kgs. 60.21 8.78 68.99 504,069.35
3.2 Elevator Pit 1,226.91 kgs. 60.21 8.78 68.99 84,646.77
3.3 RW Foundation 5,259.13 kgs. 60.21 8.78 68.99 362,837.72
3.4 Footing Tie Beam 2,409.41 kgs. 60.21 8.78 68.99 166,230.19
3.5 Ramp Slab 1,781.77 kgs. 60.21 8.78 68.99 122,928.10
3.6 Shearwall 8,624.88 kgs. 60.21 8.78 68.99 595,047.72
3.7 Suspended Slab 19,897.66 kgs. 60.21 8.78 68.99 1,372,779.60
3.8 Wall Footing 2,836.72 kgs. 60.21 8.78 68.99 195,711.07
3.9 Slab on Grade 3,959.60 kgs. 60.21 8.78 68.99 273,181.00
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

3.10 Retaining Wall (3.5mh) 10,288.67 kgs. 60.21 8.78 68.99 709,836.20
3.11 Concrete Columns 22,506.47 kgs. 60.21 8.78 68.99 1,552,766.68
3.12 Concrete Beams 64,381.54 kgs. 60.21 8.78 68.99 4,441,811.48
3.13 Stair 1,496.31 kgs. 60.21 8.78 68.99 103,233.40
4.0 Formworks
4.1 Footing Foundation 79.60 sq.m. 689.92 439.04 1,128.96 89,860.70
4.2 Elevator Pit 9.36 sq.m. 689.92 439.04 1,128.96 10,561.99
4.3 RW Foundation 70.12 sq.m. 689.92 439.04 1,128.96 79,164.59
4.4 Footing Tie Beam 115.65 sq.m. 689.92 439.04 1,128.96 130,566.26
4.5 Ramp Slab 8.89 sq.m. 689.92 439.04 1,128.96 10,042.06
4.6 Shearwall 438.37 sq.m. 689.92 439.04 1,128.96 494,904.45
4.7 Suspended Slab (on Upper Roof level) 96.23 sq.m. 689.92 439.04 1,128.96 108,637.56
4.8 Wall Footing 63.04 sq.m. 689.92 439.04 1,128.96 71,167.66
4.9 Slab on Grade 123.74 sq.m. 689.92 439.04 1,128.96 139,694.83
4.10 Suspended Slab 1,712.65 sq.m. 689.92 439.04 1,128.96 1,933,513.91
4.11 Retaining Wall (3.5mh) 770.29 sq.m. 689.92 439.04 1,128.96 869,631.96
4.12 Concrete Columns 689.29 sq.m. 689.92 439.04 1,128.96 778,183.60
4.13 Concrete Beams 2,097.61 sq.m. 689.92 439.04 1,128.96 2,368,114.46
4.14 Stair 105.51 sq.m. 689.92 439.04 1,128.96 119,114.58

5.0 Septic Tank (3.75mx1.75mx2.0m) 1.00 Lot 111,956.57 29,546.94 141,503.50 141,503.50

Sub-Total (Item IV.) 22,959,961.16

MASONRY WORKS
1.0 W3, 100mm thk. CHB 1,155.36 sq.m. 940.80 263.42 1,204.22 1,391,312.24
2.0 W2, 150mm thk. CHB 1,134.32 sq.m. 1,191.68 275.97 1,467.65 1,664,782.48
3.0 Plastering Works 4,579.36 sq.m. 526.85 250.88 777.73 3,561,496.49

Sub-Total (Item V.) 6,617,591.21

WATERPROOFING WORKS
1.0 Basement Ext. Wall / Retaining Wall 258.12 sqm 2,032.13 564.48 2,596.61 670,240.35
2.0 Toilets / Powder Room / Laundry Area 127.76 sqm 1,191.68 401.41 1,593.09 203,539.30
3.0 Balcony 58.74 sqm 1,191.68 401.41 1,593.09 93,573.21
4.0 Roof Deck 215.54 sqm 1,191.68 401.41 1,593.09 343,380.56

Sub-Total (Item VI.) 1,310,733.42

PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

STRUCTURAL FRAME & ROOFING WORKS

1.0 Roofing Panel 242.00 sqm NOT INCLUDED
2.0 Thermal Insulation 242.00 sqm 275.97 119.17 395.14 95,622.91
3.0 Rafter (2''x6''x1.8mm thk Tubular Steel) 21.00 pcs 4,515.84 903.17 5,419.01 113,799.17
4.0 2''x4''x1.5mm C-Purlins 67.00 pcs 3,186.18 637.24 3,823.41 256,168.55
5.0 2''x4''x2.0mm thk Tubular Steel Frame (for glass roofing) 17.00 pcs 4,791.81 958.36 5,750.17 97,752.88
6.0 19mm Laminated-tempered Safety Glass (roofing) 56.50 sq.m. 8,153.60 2,446.08 10,599.68 598,881.92
7.0 Angle Bar 2x2x5mm 6.00 pcs 1,781.25 534.37 2,315.62 13,893.73

Sub-Total (Item VII.) 1,176,119.17

FLOOR FINISHES
1.0 Concrete Cement Floor Finish 1,387.89 sqm NOT INCLUDED
2.0 Tactile Non-Skid Tiles 61.53 sqm NOT INCLUDED
3.0 Floor Tiles 104.07 sqm NOT INCLUDED
4.0 Stair Floor Finish 141.20 sqm NOT INCLUDED

Sub-Total (Item VIII.)

WALL FINISHES
4.0 Wall Tiles 246.08 sqm NOT INCLUDED

Sub-Total (Item IX.) -

PAINTING WORKS
1.0 Exterior Walls 867.71 sqm NOT INCLUDED
2.0 Interior Walls 1,264.45 sqm NOT INCLUDED
3.0 Ceiling 1,136.04 sqm NOT INCLUDED
4.0 Exposed Concrete 250.19 sqm NOT INCLUDED

Sub-Total (Item X.) -

CEILING FINISHES
1.0 1/4" thk Hardiflex Ceiling on Metal Furring for Ceiling Joist 399.05 sq.m. 1,818.88 727.55 2,546.43 1,016,148.60
2.0 1/2" thk Gypsum Board Ceiling on Metal Furring for Ceiling Joist 856.20 sq.m. 1,191.68 476.67 1,668.35 1,428,442.98

3.0 1/2" thk Moisture Resistant Gypsum Board Ceiling on Metal Furring for Ceiling Joist 108.00 sq.m. 1,442.56 577.02 2,019.58 218,115.07
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

4.0 Concrete Finish 300.23 sq.m. 526.85 158.05 684.90 205,626.88

Sub-Total (Item XI.) 2,868,333.53

DOORS AND WINDOWS

Doors
D-1; 2mX3m Solid Wooden Panel Double Door 1.00 set NOT INCLUDED
D-2; 1mX2.4m Wooden Sinlge Flush Door 1.00 set NOT INCLUDED
D-3; 0.85mX2.4m Wooden Single Flush Door 2.00 sets NOT INCLUDED
D-4; 1mX2.4m 12mm thk Glass Sliding Door in Aluminum Framing 2.00 sets NOT INCLUDED
D-5; 4mX3.2m 12mm thk Glass Double Sliding Door in Aluminum Framing with Fixed Glass
1.00 set NOT INCLUDED
Window
D-6; 2.5mX2.8m 12mm thk Glass Double Sliding Door in Aluminum Framing 3.00 sets NOT INCLUDED
D-7; 1.9mX2.15m Steel Double Door with Louvers 1.00 set NOT INCLUDED
D-8; 0.8mX2.5m Wooden Single Flush Door 12.00 sets NOT INCLUDED
D-9; 4.5mX2.5m 12mm thk Glass Double Sliding Door in Aluminum Framing with Fixed Glass
3.00 sets NOT INCLUDED
Window
D-10; 1.8mX2.5m Wooden Double Flush Door 2.00 sets NOT INCLUDED
D-11; 1.8mX2.5m Wooden Single Flush Door with Wood Veneer Finish 8.00 sets NOT INCLUDED
D-12; 0.75mX2.15m Wooden Single Flush Door with Wood Veneer Finish 6.00 sets NOT INCLUDED
D-13; 1mX2.15m Wooden Pocket Door with Wood Veneer Finish 4.00 sets NOT INCLUDED
Windows

W-1; 7mX3.3m 16mm thk Tempered/Insulated Glass Fixed Window in Aluminum Framing 2.00 sets NOT INCLUDED

W-2; 4.6mX3.3m 10mm thk Tempered/Insulated Glass Fixed Window in Aluminum Framing 2.00 sets NOT INCLUDED

W-3; 1.2mX3.3m 10mm thk Tempered/Insulated Glass Fixed Window in Aluminum Framing 2.00 sets NOT INCLUDED

W-4; 2.4mX2.8m 10mm thk Ordinary Clear Glass Fixed Window in Aluminum Framing 5.00 sets NOT INCLUDED

W-4.1; 1.8mX2.8m 10mm thk Ordinary Clear Glass Fixed Window in Aluminum Framing 2.00 sets NOT INCLUDED

W-5; 1.2mX2.8m 10mm thk Ordinary Clear Glass Fixed Window in Aluminum Framing 6.00 sets NOT INCLUDED
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

W-6; 1.2mX2.8m 10mm thk Tempered/Insulated Glass Fixed Window in Aluminum Framing 2.00 sets NOT INCLUDED

W-7; 0.6mX2.8m 10mm thk Tempered/Insulated Glass Fixed Window in Aluminum Framing 9.00 sets NOT INCLUDED

W-8; 0.6mX1m 6mm thk Ordinary Clear Glass Fixed Window in aluminum Framing 1.00 set NOT INCLUDED

W-9; 1.2mX0.5m 6mm thk Ordinary Clear Glass Fixed Window in aluminum Framing 3.00 sets NOT INCLUDED

W-10; 2.4mX0.5m 6mm thk Ordinary Clear Glass Fixed Window in Aluminum Framing 3.00 sets NOT INCLUDED

W-11; 1.2mX1.2m 6mm thk Ordinary Clear Glass Sliding Window in Aluminum Framing 8.00 sets NOT INCLUDED

Sub-Total (Item XII.) -

MISCELLANEOUS WORKS (NOT INCLUDED)

1.0 Metal Railings (balconies & roofdeck) 100.18 Ln.m. NOT INCLUDED
2.0 Toilet & Kitchen Counters 30.00 sqm NOT INCLUDED
3.0 Toilet Partitions 46.18 sqm NOT INCLUDED

Sub-Total (Item XIII.) -

PLUMBING AND SANITARY SYSTEM WORKS

A Sewer/Sanitary System Roughing-in
PVC PIPES SERIES 1000
150mmØ 44.00 pcs 1,999.20 699.72 2,698.92 118,752.48
100mmØ 74.00 pcs 932.96 326.54 1,259.50 93,202.70
75mmØ 56.00 pcs 700.37 245.13 945.50 52,948.22
65mmØ 36.00 pcs 840.45 294.16 1,134.60 40,845.77
50mmØ 57.00 pcs 326.67 114.33 441.00 25,137.00

PVC FITTINGS SERIES 1000

Wye Equal
150mmØ dia. 37.00 pcs 1,367.45 478.61 1,846.06 68,304.27
100mmØ dia. 40.00 pcs 171.17 59.91 231.08 9,243.36
75mmØ dia. 25.00 pcs 110.15 38.55 148.71 3,717.63
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

50mmØ dia. 40.00 pcs 46.26 16.19 62.45 2,497.82

Wye Reducer
150mmØ dia. X 100mmØ 13.00 pcs 972.32 340.31 1,312.63 17,064.16
150mmØ dia. X 75mmØ 13.00 pcs 828.37 289.93 1,118.31 14,537.97
150mmØ dia. X 50mmØ 10.00 pcs 153.82 53.84 207.66 2,076.58
100mmØ dia. X 75mmØ 12.00 pcs 226.05 79.12 305.17 3,662.06
100mmØ dia. X 50mmØ 15.00 pcs 142.43 49.85 192.28 2,884.14
75mmØ dia. X 50mmØ 15.00 pcs 137.20 48.02 185.22 2,778.30

Elbow 90˚ (1/4 Bend)

150mmØ dia. 20.00 pcs 599.76 209.92 809.68 16,193.52
100mmØ dia. 60.00 pcs 106.62 37.32 143.94 8,636.54
75mmØ dia. 45.00 pcs 64.03 22.41 86.44 3,889.62
50mmØ dia. 35.00 pcs 45.33 15.87 61.20 2,142.03

Elbow 45˚ (1/8 Bend)

150mmØ dia. 30.00 pcs 680.01 238.00 918.01 27,540.41
100mmØ dia. 50.00 pcs 104.18 36.46 140.64 7,031.87
75mmØ dia. 20.00 pcs 51.48 18.02 69.50 1,390.03
50mmØ dia. 35.00 pcs 36.16 12.66 48.82 1,708.62

Tee Equal
150mmØ dia. 20.00 pcs 1,032.27 361.29 1,393.56 27,871.20
100mmØ dia. 30.00 pcs 192.08 67.23 259.31 7,779.24
75mmØ dia. 24.00 pcs 113.68 39.79 153.47 3,683.23
50mmØ dia. 30.00 pcs 49.78 17.42 67.21 2,016.25

Coupling Reducer
75mmØ dia. X 65mmØ 10.00 pcs 268.13 93.84 361.97 3,619.73

P-Trap
100mmØ dia. 16.00 pcs 266.56 93.30 359.86 5,757.70

Ceiling Clean Out

100mmØ dia. 16.00 pcs 90.32 31.61 121.93 1,950.84

Floor Cleanout
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

150mmØ dia. 12.00 pcs 700.37 245.13 945.50 11,346.05

100mmØ dia. 14.00 pcs 83.63 29.27 112.90 1,580.54
75mmØ dia. 16.00 pcs 49.78 17.42 67.21 1,075.33

Floor Drain
100mmØ dia. 18.00 pcs 677.38 237.08 914.46 16,460.24
75mmØ dia. 5.00 pcs 627.20 219.52 846.72 4,233.60

Shower Drain
100mmØ dia. 9.00 pcs 2,299.73 804.91 3,104.64 27,941.76

Grease Trap
5GPM (proposed) 1.00 set 7,840.00 2,744.00 10,584.00 10,584.00

B Storm Drainage System including Downspouts Roughing-in

PVC PIPES SERIES 1000
150mmØ 28.00 pcs 1,999.20 699.72 2,698.92 75,569.76
100mmØ 69.00 pcs 932.96 326.54 1,259.50 86,905.22
75mmØ 28.00 pcs 840.45 294.16 1,134.60 31,768.93

Wye
150mmØ 13.00 pcs 1,266.16 443.16 1,709.32 22,221.11
100mmØ 20.00 pcs 171.17 59.91 231.08 4,621.68
75mmØ 15.00 pcs 132.18 46.26 178.45 2,676.69

Wye Reducer
150mmØ dia. X 100mmØ 7.00 pcs 1,080.35 378.12 1,458.48 10,209.33
150mmØ dia. X 75mmØ 10.00 pcs 1,160.32 406.11 1,566.43 15,664.32

Elbow 90˚ (1/4 Bend)

150mmØ dia. 8.00 pcs 599.76 209.92 809.68 6,477.41
100mmØ dia. 35.00 pcs 106.62 37.32 143.94 5,037.98
75mmØ dia. 20.00 pcs 76.83 26.89 103.72 2,074.46

Elbow 45˚ (1/8 Bend)

150mmØ dia. 17.00 pcs 533.12 186.59 719.71 12,235.10
100mmØ dia. 15.00 pcs 84.93 29.73 114.66 1,719.90
75mmØ dia. 8.00 pcs 41.19 14.42 55.60 444.81
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

Tee
150mmØ dia. 5.00 pcs 1,032.27 361.29 1,393.56 6,967.80
100mmØ dia. 5.00 pcs 199.76 69.92 269.68 1,348.40

Floor Drain
100mm 6.00 pcs 1,568.00 548.80 2,116.80 12,700.80

Deck Drain
100mm 8.00 pcs 1,568.00 548.80 2,116.80 16,934.40

Roof Strainer
100mm 8.00 pcs 1,881.60 658.56 2,540.16 20,321.28

Area Drain/Catch Basin/Junction Box with cover 12.00 pcs 5,096.00 1,783.60 6,879.60 82,555.20

Trench Steel Grating

Drain grate w/ frame 15.00 pc 407.68 142.69 550.37 8,255.52
Trench Drain Strainer 100mm 15.00 pc 761.00 266.35 1,027.35 15,410.30

C Water line System Roughing-in

PPR Pipes and Fittings PN20
25mmØ 79.00 pcs 1,005.34 351.87 1,357.21 107,219.39
20mmØ 87.00 pcs 403.60 141.26 544.86 47,403.20
15mmØ 124.00 pcs 346.73 121.36 468.09 58,042.91

Coupling Reducer
25mmØ dia. X 20mmØ 26.00 pcs 11.29 3.95 15.24 396.26
20mmØ dia. X 15mmØ 27.00 pcs 8.68 3.04 11.71 316.25

End Cap
25mmØ dia. 10.00 pcs 17.67 6.18 23.85 238.49
20mmØ dia. 10.00 pcs 10.87 3.81 14.68 146.76

Elbow 900
25mmØ dia. 30.00 pcs 55.72 19.50 75.22 2,256.51
20mmØ dia. 34.00 pcs 13.64 4.77 18.42 626.15
15mmØ dia. 33.00 pcs 11.29 3.95 15.24 502.95
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

Tee
25mmØ dia. 29.00 pcs 43.49 15.22 58.71 1,702.47
20mmØ dia. 29.00 pcs 25.82 9.04 34.86 1,010.84
15mmØ dia. 28.00 pcs 14.95 5.23 20.18 565.04

Tee Reducer
25mmØ dia. X 20mmØ 27.00 pcs 21.74 7.61 29.35 792.53
20mmØ dia. X 15mmØ 27.00 pcs 22.58 7.90 30.48 823.01

Female Elbow
25mmØ dia. 27.00 pcs 479.70 167.90 647.60 17,485.19
20mmØ dia. 27.00 pcs 206.49 72.27 278.76 7,526.50
15mmØ dia. 27.00 pcs 119.59 41.86 161.44 4,358.91

Female Tee
15mmØ dia. 25.00 pcs 119.95 41.98 161.94 4,048.38

Male Tee
25mmØ dia. 30.00 pcs 559.88 195.96 755.84 22,675.16
20mmØ dia. 30.00 pcs 233.74 81.81 315.54 9,466.33
15mmØ dia. 30.00 pcs 171.23 59.93 231.15 6,934.64

Female Adaptor
20mmØ dia. 20.00 pcs 169.34 59.27 228.61 4,572.29
15mmØ dia. 20.00 pcs 114.31 40.01 154.31 3,086.29

Adapter Flange
50mmØ dia. 2.00 pcs 1,812.82 634.49 2,447.30 4,894.61

D PLUMBING FIXTURES
Water Closet Tank type 13.00 set OSM 3,198.72 3,198.72 41,583.36
Lavatory 15.00 set OSM 2,214.64 2,214.64 33,219.65
Urinal 2.00 set OSM 2,665.60 2,665.60 5,331.20
Bath Tub 2.00 set OSM 4,547.20 4,547.20 9,094.40
Kitchen Sink 3.00 set OSM 3,198.72 3,198.72 9,596.16
Hose Bib 1/2" 2.00 set OSM 182.93 182.93 365.87
Shower Set 9.00 set OSM 3,838.01 3,838.01 34,542.11
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

Valves and Ancillaries

Gate Valve
75mm 2.00 set 21,195.39 6,358.62 27,554.00 55,108.01
50mm 1.00 set 14,453.20 4,335.96 18,789.16 18,789.16
25mm 1.00 set 2,891.81 867.54 3,759.35 3,759.35
20mm 4.00 set 2,473.26 741.98 3,215.24 12,860.95
15mm 17.00 set 1,978.61 692.51 2,671.12 45,409.03

E PUMPS AND EQUIPMENT

Booster Pumps including controllers and accessories
Booster pump (1HP propsed) 2.00 set 66,830.70 20,049.21 86,879.91 173,759.81
Sump pump 1HP 1.00 set 45,472.00 13,641.60 59,113.60 59,113.60
Submersible pump 1HP 1.00 set 20,547.07 5,136.77 25,683.84 25,683.84
Pool pump 1.00 set 20,547.07 5,136.77 25,683.84 25,683.84
Sewage Ejector Pump 1.00 set 124,637.18 31,159.30 155,796.48 155,796.48
Water Purifier Machine 1.00 set 323,133.44 80,783.36 403,916.80 403,916.80
Water Tank
1,000 Gals. (proposed) 2.00 assy 37,632.00 11,289.60 48,921.60 97,843.20

F OTHERS
Testing & Commissioning 1.00 lot 26,133.33 26,656.00 52,789.33 52,789.33
Miscellaneous and Consumables 1.00 lot 99,269.05 34,757.33 134,026.38 134,026.38

Sub-Total (Item XIV.) 2,799,568.87

ELECTRICAL WORKS
I MAIN AND SUB-MAIN FEEDER SYSTEM

A. PANEL BOARDS
MPD 1.00 assy 250,925.41 8,364.18 259,289.59 259,289.59
LP 1.00 assy 107,749.82 2,155.00 109,904.82 109,904.82
PP 1.00 assy 124,510.91 3,112.77 127,623.68 127,623.68
APB1 1.00 assy 132,088.32 3,302.21 135,390.53 135,390.53
PP2 1.00 assy 124,548.00 3,113.70 127,661.70 127,661.70
MP 1.00 assy 115,026.91 2,300.54 117,327.45 117,327.45
APB2 1.00 assy 122,695.37 3,067.38 125,762.76 125,762.76
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

B. ENCLOSED CIRCUIT BREAKER (ECB)

2500AT/3000AF,4P,400V in NEMA 4X 1.00 assy 94,644.95 6,760.35 101,405.30 101,405.30
30AT/100AF, 1P, 30V in NEMA 3R 15.00 assy 6,671.84 1,667.96 8,339.80 125,097.00
20AT/100AF, 1P, 230V in NEMA 1 (poposed) 18.00 assy 6,497.79 1,624.45 8,122.24 146,200.32

C. PIPE & FITTINGS (Supply and Installation including Hangers, Supports & Consumables)
110mmØ PVC Pipe 80.00 pcs 1,659.57 497.87 2,157.44 172,595.40
50mmØ PVC Pipe 100.00 pcs 324.58 113.60 438.18 43,817.76
32mmØ PVC Pipe 340.00 pcs 361.48 108.44 469.92 159,772.51
25mmØ PVC Pipe 90.00 pcs 234.81 70.44 305.25 27,472.54

D. WIRES AND CABLES

250mm² THWN Wire 320.00 LM 2,267.80 680.34 2,948.14 943,404.13
38mm² THWN Wire 340.00 LM 436.06 130.82 566.88 192,738.87
22mm² THWN Wire 330.00 LM 213.09 63.93 277.02 91,416.12
14mm² THWN Wire 1,040.00 LM 138.30 41.49 179.79 186,978.36
8.0mm² THWN Wire 500.00 LM 84.67 25.40 110.07 55,036.80
5.5mm² THWN Wire 340.00 LM 56.45 16.93 73.38 24,950.02

E. SERVICE ENTRANCE
Concrete Pedestal 15.00 m3 5,391.85 1,617.55 7,009.40 105,141.06

F. TESTING AND COMMISSIONING 1.00 lot 20,906.67 6,272.00 27,178.67 27,178.67

II LIGHTING SYSTEM AND POWER SYSTEM

A. PIPE & FITTINGS (Supply and Installation including Hangers, Supports & Consumables)
15mmØ PVC Pipe 1,681.00 pcs 137.94 53.65 191.59 322,062.79
15mmØ (3/4") FMC Pipe 942.00 LM 74.22 25.98 100.20 94,383.88

Pull Box (300mm x 300mm x 100mm) (proposed) 1.00 assy 3,449.60 1,372.00 4,821.60 4,821.60

B. BOXES
Utility Box 512.00 pcs 52.21 18.28 70.49 36,090.59
Junction Box 400.00 pcs 52.21 18.28 70.49 28,195.78
Square Box 250.00 pcs 64.29 22.50 86.79 21,697.20

C. WIRES AND CABLES

PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

3.5mm² THWN Wire 14,250.97 LM 40.77 14.27 55.04 784,327.65

D. WIRING DEVICES
One Gang Switch 24.00 set/s 240.84 96.34 337.18 8,092.39
Two Gang Switch 23.00 set/s 293.15 117.26 410.41 9,439.54
Three Gang Switch 10.00 set/s 405.17 162.07 567.24 5,672.40
One Gang Tway Switch 3.00 set/s 373.81 149.52 523.34 1,570.01

Duplex Convience Outlet

Wall-mounted 117.00 set/s 456.60 65.86 522.46 61,127.54
Floor-ounted 8.00 set/s 5,994.53 1,280.53 7,275.06 58,200.48
Wall-mounted WP 5.00 set/s 4,611.17 914.67 5,525.84 27,629.21
Refrigerator Outlet 1.00 set/s 1,085.06 548.80 1,633.86 1,633.86
Range Outlet 1.00 set/s 1,085.06 548.80 1,633.86 1,633.86
Water Heater Outlet 6.00 set/s 3,286.53 1,390.29 4,676.82 28,060.93

E. LIGHTING FIXTURES
Chandelier (proposed) 3.00 set/s OSM 16,367.41 16,367.41 49,102.23
L1 (proposed) 27.00 set/s OSM 522.67 522.67 14,112.00
L2 (propsed) 20.00 set/s OSM 522.67 522.67 10,453.33
L3 (proposed) 2.00 set/s OSM 522.67 522.67 1,045.33
D1 (proposed) 48.00 set/s OSM 261.33 261.33 12,544.00
D2 (proposed) 17.00 set/s OSM 261.33 261.33 4,442.67
Downlight (proposed) 81.00 set/s OSM 261.33 261.33 21,168.00
Pinlight (proposed) 116.00 set/s OSM 261.33 261.33 30,314.67

Sub-Total (Item XV.) 5,043,987.30

MECHANICAL WORKS
A Duct Works & Grilles
PVC
100mm dia. 6.00 pcs 970.28 291.08 1,261.36 7,568.17

Vent Cap
100mm dia. 14.00 pcs 1,179.76 393.25 1,573.02 22,022.25

Flexible Duct
100mm dia. 14.00 pcs 3,134.75 1,018.79 4,153.54 58,149.53
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

Air Diffuser
Supply and installation of louvered face, square neck face bars, four way diffuser with OBVD
including accessories needed to complete the installation
500 x 500mm (proposed) 30.00 set(s) 8,247.68 2,877.80 11,125.48 333,764.48

Air Grille

Supply and installation of 3/4" spacing horizontal bars, blade deflection including accessories
needed to complete the installation
300mm X 300mm (proposed) 22.00 set(s) 2,827.42 2,238.97 5,066.39 111,460.58

Galvanized steel sheets duct and Fittings

Supply and installation of Galvanized iron sheet, complete with required bolts and nuts, gaskets,
grouting, painting, sealing, packing, sleeves, hanger & supports and all other necessary accessories
to complete the system.
Ga. #24 dim. 200 to 600 mm 238.84 m2 3,031.47 1,024.43 4,055.89 968,709.56

B Fans and Blowers

Supply and Installation of Exhaust fan, complete with accessories including , flexible cloth,
Electrical component up to the control panel and all items needed to complete the system

EXHAUST FAN/ Casette Type

Ceiling Mounted type ventilating fan, super quite,direct drive, 100 cfm, 230v, 1 phase, 60hz
14.00 unit(s) 33,304.32 2,028.55 35,332.87 494,660.19
(proposed)

C Installation of Aircondition VRF System

Installation of FCU including accessories, connections, wirings, conduits, controls, thermostat,

sleeves, trims, drain pans, insulated condensate drains and all others required to complete the
system.
Fan Coil Unit -Ceiling Concealed 3.0 Tonner (proposed) 3.00 unit(s) 90,316.80 26,662.82 116,979.62 350,938.85

Installation of ACCU including accessories, connections, supports, wirings, conduits, electrical

components, controls, steel base and all others required to complete the system.

Air Cooled Condensing Units- 3.0 Tonner (proposed) 3.00 unit(s) 108,380.16 39,177.89 147,558.05 442,674.15
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

Refrigerant Pipes and Fittings

Supply and installation of Copper pipe seamless, hard drawn, type L including fittings, elbows, tees
and reducers,sleeves, insulation, hangers and supports, leak testing and all other necessary
accessories and connections to complete he system

15.9mm Ø 350.00 l.m. 909.67 318.38 1,228.05 429,819.06

19.1mm Ø 350.00 l.m. 1,926.97 674.44 2,601.41 910,492.13

Thermal pipe insulation

Supply and installation of Elastomeric closed cell rubber insulation 25mm thick including hangers
and supports, and all other necessary accessories and connections to complete the system

15.9mm Ø 350.00 l.m. 368.75 129.06 497.81 174,232.75

19.1mm Ø 350.00 l.m. 381.86 133.65 515.52 180,430.58

D Testing and Commissioning 1.00 lot 36,586.67 10,976.00 47,562.67 47,562.67

E ELEVATOR 1.00 lot NOT INCLUDED

Sub-Total (Item XVI.) 4,532,484.94

SITE DEVELOPMENT WORKS

Fence At Entrance & Gurad House
1.0 Excavation Works 19.59 cum - 501.76 501.76 9,828.47
2.0 Backfilling Works 20.00 cum - 451.58 451.58 9,031.68
3.0 Gravel Bedding 1.56 cum 2,320.64 351.23 2,671.87 4,168.12
3.0 Concrete Works 3.77 cum 5,832.96 689.92 6,522.88 24,617.35
4.0 Formworks 14.26 sqm 689.92 439.04 1,128.96 16,098.97
5.0 Rebar Works 254.22 kgs 75.26 10.04 85.30 21,684.76
6.0 6" CHB Laying 62.72 sqm 1,191.68 275.97 1,467.65 92,054.70
7.0 Plastering 99.29 sqm 526.85 250.88 777.73 77,216.88
8.0 Gate 15.12 sqm 13,171.20 3,951.36 17,122.56 258,893.11
9.0 Guardhouse 5.00 sqm 8,153.60 2,446.08 10,599.68 52,998.40
PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES

UPDATED MATERIAL TOTAL UNIT

ITEMS UNIT. LABOR/EQPT. TOTAL COST
QTY UNIT COST COST
UNIT COST

Slab-on Grade (outside bldg)

1.0 Gravel Bedding 35.77 cu.m. 2,320.64 351.23 2,671.87 95,572.86
2.0 Concrete Works 42.92 cu.m. 5,832.96 689.92 6,522.88 279,988.10
3.0 Formworks 89.43 sq.m. 689.92 439.04 1,128.96 100,957.25
4.0 Rebar Works 3,433.92 kgs 75.26 10.04 85.30 292,910.63

Swimming Pool
1.0 Excavation Works 86.26 cu.m. - 501.76 501.76 43,281.82
2.0 Backfilling Works 34.72 cu.m. - 451.58 451.58 15,677.32
1.0 Gravel Bedding 4.90 cu.m. 2,320.64 351.23 2,671.87 13,092.17
2.0 Concrete Works
RC Wall & Footing 15.30 cu.m. 6,146.56 689.92 6,836.48 104,598.14
Flooring 5.00 cu.m. 5,832.96 689.92 6,522.88 32,614.40
3.0 Formworks
RC Wall & Footing 88.35 sq.m. 689.92 439.04 1,128.96 99,740.60
Flooring 6.25 sq.m. 689.92 439.04 1,128.96 7,056.00
4.0 Rebar Works
RC Wall & Footing 2,268.00 kgs 75.26 10.04 85.30 193,458.59
Flooring 450.00 kgs 75.26 10.04 85.30 38,384.64

Miscellaneous
1.0 Shower Partition (Pool Area) 25.44 sqm NOT INCLUDED
2.0 Counter at Pool Area 1.20 sqm NOT INCLUDED

Tile Works
1.0 Inside Pool (Flr & Wall) 65.39 sqm NOT INCLUDED
2.0 Outside Pool Area 72.00 sqm NOT INCLUDED
3.0 Waterproofing 78.46 sqm 2,107.39 815.36 2,922.75 229,324.97

Sub-Total (Item XVII.) 2,113,249.93

OVERALL TOTAL 56,890,000.00

PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH
BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : GENERAL SUMMARY (BILL OF QUANTITIES)

ITEM DESCRIPTION QUANTITY UNIT AMOUNT

NO.
I DETAILED ARCHITECTURAL AND ENGINEERING DESIGN (DAED) 1 lot 1,150,000.00
II GENERAL REQUIREMENTS 1 lot 4,685,000.00
III EARTHWORKS 1 lot 1,632,970.47
IV CONCRETING WORKS 1 lot 22,959,961.16
V MASONRY WORKS 1 lot 6,617,591.21
VI. WATERPROOFING WORKS 1 lot 1,310,733.42
VII. ROOFING WORKS (FRAME ONLY) 1 lot 1,176,119.17
VIII. FLOOR FINISHES (NOT INCLUDED) 1 lot NOT INCLUDED
IX. WALL FINISHES (NOT INCLUDED) 1 lot NOT INCLUDED
X. PAINTING WORKS (NOT INCLUDED) 1 lot NOT INCLUDED
XI. CEILING FINISHES 1 lot 2,868,333.53
XII. DOORS AND WINDOWS (NOT INCLUDED) 1 lot NOT INCLUDED
XIII. MISCELLANEOUS WORKS (NOT INCLUDED) 1 lot NOT INCLUDED
XIV. PLUMBING AND SANITARY SYSTEM WORKS 1 lot 2,799,568.87
XV. ELECTRICAL WORKS 1 lot 5,043,987.30
XVI. MECHANICAL WORKS 1 lot 4,532,484.94
XVII. SITE DEVELOPMENT WORKS (BARE ONLY) 1 lot 2,113,249.93

GRAND TOTAL COST 56,890,000.00

PROJECT : PROPOSED THREE STOREY RESIDENTIAL BLDG. WITH BASEMENT, ROOFDECK, & POOL
LOCATION : LOS TAMARAOS VILLAGE, TAMBO, PARAÑAQUE CITY
SUBJECT : BILL OF QUANTITIES
DIRECT COST
TOTAL
UPDATED MATERIAL UNIT LABOR/EQPT. TOTAL UNIT TOTAL MATERIAL
ITEMS QTY. UNIT. LABOR/EQPT. TOTAL COST
QTY COST UNIT COST COST COST
COST

DETAILED ARCHITECTURAL AND ENGINEERING DESIGN (DAED) 1.00 1.00 lot - 1,150,000.00 1,150,000.00 - 1,150,000.00 1,150,000.00

Sub-Total (Item I.) - 1,150,000.00 1,150,000.00 - 1,150,000.00 1,150,000.00

GENERAL REQUIREMENTS
1.0 Mobilization and Demobilization 1.00 1.00 lot 385,000.00 385,000.00 385,000.00 - 385,000.00
2.0 Permits and Clearances 1.00 1.00 lot 550,000.00 180,000.00 730,000.00 550,000.00 180,000.00 730,000.00
3.0 Temporary Facilities
3.1 Projects Site Office 1.00 1.00 lot 220,000.00 85,000.00 305,000.00 220,000.00 85,000.00 305,000.00
3.2 Project Staff House 1.00 1.00 lot 220,000.00 85,000.00 305,000.00 220,000.00 85,000.00 305,000.00
3.3 Workers Barracks 1.00 1.00 lot 350,000.00 85,000.00 435,000.00 350,000.00 85,000.00 435,000.00
3.4 Temporary Project Site Enclosure 1.00 1.00 lot 225,000.00 80,000.00 305,000.00 225,000.00 80,000.00 305,000.00
3.5 Temporary Power Line 1.00 1.00 lot 350,000.00 120,000.00 470,000.00 350,000.00 120,000.00 470,000.00
3.6 Temporary Water Line 1.00 1.00 lot 300,000.00 100,000.00 400,000.00 300,000.00 100,000.00 400,000.00
3.7 Communication (Telephone and WIFI) 1.00 1.00 lot 100,000.00 40,000.00 140,000.00 100,000.00 40,000.00 140,000.00
4.0 Safety Requirements and Security 1.00 1.00 lot 450,000.00 120,000.00 570,000.00 450,000.00 120,000.00 570,000.00
5.0 Material Testings 1.00 1.00 lot 160,000.00 160,000.00 160,000.00 - 160,000.00
6.0 Support Equipments 1.00 1.00 lot 480,000.00 480,000.00 - 480,000.00 480,000.00

Sub-Total (Item II.) 3,310,000.00 1,375,000.00 4,685,000.00 3,310,000.00 1,375,000.00 4,685,000.00

EARTHWORKS
1.0 Site Clearing Works 598.88 800.00 sq.m. - 250.00 250.00 - 200,000.00 200,000.00
2.0 Line and Grade 465.66 398.20 sq.m. 250.00 90.00 340.00 99,550.00 35,838.00 135,388.00
3.0 Soil Poisoning 1,005.44 716.00 sq.m. 100.00 50.00 150.00 71,600.00 35,800.00 107,400.00
4.0 Excavation
4.1 Footing 200.12 262.37 cu.m. - 400.00 400.00 - 104,948.00 104,948.00
4.2 Elevator Pit 130.56 32.78 cu.m. - 400.00 400.00 - 13,111.80 13,111.80
4.3 RW Foundation 184.80 78.70 cu.m - 400.00 400.00 - 31,480.00 31,480.00
4.4 Wall Footing 15.65 9.03 cu.m - 400.00 400.00 - 3,610.80 3,610.80
4.5 Basement Level 925.00 cu.m - 400.00 400.00 - 370,000.00 370,000.00
5.0 Backfilling & Compaction
5.1 Footing 146.75 265.13 cu.m. - 360.00 360.00 - 95,447.43 95,447.43
5.2 Elevator Pit 95.74 11.58 cu.m. - 360.00 360.00 - 4,170.58 4,170.58
5.3 RW Foundation 135.52 86.96 cu.m. - 360.00 360.00 - 31,306.86 31,306.86
5.3 Wall Footing 8.17 cu.m. - 360.00 360.00 - 2,939.98 2,939.98
6.0 Gravel Bedding
6.1 Footing 12.07 8.30 cu.m. 1,850.00 280.00 2,130.00 15,355.00 2,324.00 17,679.00
6.2 Elevator Pit 8.70 1.60 cu.m. 1,850.00 280.00 2,130.00 2,958.15 447.72 3,405.87
6.3 RW Foundation 16.43 7.87 cu.m. 1,850.00 280.00 2,130.00 14,559.50 2,203.60 16,763.10
6.4 Wall Footing 4.17 5.09 cu.m. 1,850.00 280.00 2,130.00 9,423.90 1,426.32 10,850.22
6.5 Slab On-Grade 37.43 33.33 cu.m. 1,850.00 280.00 2,130.00 61,660.50 9,332.40 70,992.90
6.6 Ramp 6.95 6.15 cu.m. 1,850.00 280.00 2,130.00 11,383.17 1,722.86 13,106.02
6.0 Vapor Barrier (Polyurethane Sheet)
6.1 Slab On-Grade 499.07 333.30 sq.m. 150.00 45.00 195.00 49,995.00 14,998.50 64,993.50
-
7.0 Septic Tank (3.75mx1.75mx2.0m) 1.00 Lot 4,200.00 4,200.00 - 4,200.00 4,200.00

Sub-Total (Item III.) 336,485.22 965,308.85 1,301,794.06

CONCRETING WORKS
1.0 Ready Mix Concrete, 4000 PSI @ 28 Days, G3/4
1.1 Footing Foundation 53.36 36.08 cu.m. 4,900.00 400.00 5,300.00 176,792.00 14,432.00 191,224.00
1.2 Elevator Pit 34.82 6.06 cu.m. 4,900.00 400.00 5,300.00 29,688.12 2,423.52 32,111.64
1.3 RW Foundation 49.28 25.97 cu.m. 4,900.00 400.00 5,300.00 127,257.90 10,388.40 137,646.30
1.4 Footing Tie Beam 5.71 7.14 cu.m. 4,900.00 400.00 5,300.00 34,981.10 2,855.60 37,836.70
1.5 Ramp Slab 23.17 10.15 cu.m. 4,900.00 400.00 5,300.00 49,747.51 4,061.02 53,808.54
1.6 Shearwall 27.06 29.04 cu.m. 4,900.00 400.00 5,300.00 142,296.00 11,616.00 153,912.00
1.7 Suspended Slab 218.21 133.99 cu.m. 4,900.00 400.00 5,300.00 656,555.90 53,596.40 710,152.30
1.8 Wall Footing 10.43 14.01 cu.m. 4,900.00 400.00 5,300.00 68,641.65 5,603.40 74,245.05
1.9 Retaining Wall (3.5mh) 104.91 57.06 cu.m. 4,900.00 400.00 5,300.00 279,588.46 22,823.55 302,412.01
1.10 Concrete Columns 95.04 47.63 cu.m. 4,900.00 400.00 5,300.00 233,400.48 19,053.10 252,453.58
1.11 Concrete Beams 205.18 144.52 cu.m. 4,900.00 400.00 5,300.00 708,124.73 57,806.10 765,930.83
1.12 Stair 9.24 cu.m. 4,900.00 400.00 5,300.00 45,258.75 3,694.59 48,953.34
2.0 Ready Mix Concrete, 3000 PSI
2.1 Slab on Grade 74.86 36.66 cu.m. 4,650.00 400.00 5,050.00 170,482.95 14,665.20 185,148.15
3.0 Rebar Works
3.1 Footing Foundation 8,004.60 5,412.00 kgs. 48.00 6.00 54.00 259,776.00 32,472.00 292,248.00
3.2 Elevator Pit 5,222.40 908.82 kgs. 48.00 6.00 54.00 43,623.36 5,452.92 49,076.28
3.3 RW Foundation 7,391.84 3,895.65 kgs. 48.00 6.00 54.00 186,991.20 23,373.90 210,365.10
3.4 Footing Tie Beam 1,426.25 1,784.75 kgs. 48.00 6.00 54.00 85,668.00 10,708.50 96,376.50
3.5 Ramp Slab 3,011.45 1,319.83 kgs. 48.00 6.00 54.00 63,351.94 7,918.99 71,270.93
3.6 Shearwall 5,953.20 6,388.80 kgs. 48.00 6.00 54.00 306,662.40 38,332.80 344,995.20
3.7 Suspended Slab 24,003.21 14,739.01 kgs. 48.00 6.00 54.00 707,472.48 88,434.06 795,906.54
3.8 Wall Footing 1,565.10 2,101.28 kgs. 48.00 6.00 54.00 100,861.20 12,607.65 113,468.85
3.9 Slab on Grade 5,988.84 2,933.04 kgs. 48.00 6.00 54.00 140,785.92 17,598.24 158,384.16
3.10 Retaining Wall (3.5mh) 16,786.00 7,621.24 kgs. 48.00 6.00 54.00 365,819.52 45,727.44 411,546.96
3.11 Concrete Columns 33,264.00 16,671.46 kgs. 48.00 6.00 54.00 800,230.20 100,028.78 900,258.98
3.12 Concrete Beams 67,709.40 47,690.03 kgs. 48.00 6.00 54.00 2,289,121.56 286,140.20 2,575,261.76
3.13 Stair 1,108.38 kgs. 48.00 6.00 54.00 53,202.12 6,650.27 59,852.39
4.0 Formworks
4.1 Footing Foundation 77.52 58.96 sq.m. 550.00 300.00 850.00 32,428.00 17,688.00 50,116.00
4.2 Elevator Pit 42.24 6.93 sq.m. 550.00 300.00 850.00 3,811.50 2,079.00 5,890.50
4.3 RW Foundation 72.76 51.94 sq.m. 550.00 300.00 850.00 28,568.10 15,582.60 44,150.70
4.4 Footing Tie Beam 61.94 85.67 sq.m. 550.00 300.00 850.00 47,117.40 25,700.40 72,817.80
4.5 Ramp Slab 18.53 6.59 sq.m. 550.00 300.00 850.00 3,623.88 1,976.66 5,600.53
4.6 Shearwall 277.20 324.72 sq.m. 550.00 300.00 850.00 178,596.00 97,416.00 276,012.00
4.7 Suspended Slab (on Upper Roof level) 64.71 71.28 sq.m. 550.00 300.00 850.00 39,204.00 21,384.00 60,588.00
4.8 Wall Footing 35.08 46.70 sq.m. 550.00 300.00 850.00 25,682.25 14,008.50 39,690.75
4.9 Slab on Grade 99.81 91.66 sq.m. 550.00 300.00 850.00 50,411.63 27,497.25 77,908.88
4.10 Suspended Slab 1,745.68 1,268.63 sq.m. 550.00 300.00 850.00 697,746.50 380,589.00 1,078,335.50
4.11 Retaining Wall (3.5mh) 841.05 570.59 sq.m. 550.00 300.00 850.00 313,823.79 171,176.61 485,000.40
4.12 Concrete Columns 950.40 510.59 sq.m. 550.00 300.00 850.00 280,822.85 153,176.10 433,998.95
4.13 Concrete Beams 1,778.14 1,553.78 sq.m. 550.00 300.00 850.00 854,580.65 466,134.90 1,320,715.55
4.14 Stair 78.15 sq.m. 550.00 300.00 850.00 42,984.84 23,446.28 66,431.11

5.0 Septic Tank (3.75mx1.75mx2.0m) 1.00 Lot 89,251.09 23,554.64 112,805.73 89,251.09 23,554.64 112,805.73

Sub-Total (Item IV.) 10,815,033.91 2,339,874.55 13,154,908.46

MASONRY WORKS
1.0 W3, 100mm thk. CHB 1,155.36 1,155.36 sq.m. 650.00 170.00 820.00 750,984.00 196,411.20 947,395.20
2.0 W2, 150mm thk. CHB 1,134.32 1,134.32 sq.m. 850.00 180.00 1,030.00 964,172.00 204,177.60 1,168,349.60
3.0 Plastering Works 4,579.36 4,579.36 sq.m. 400.00 180.00 580.00 1,831,744.00 824,284.80 2,656,028.80

Sub-Total (Item V.) 3,546,900.00 1,224,873.60 4,771,773.60

WATERPROOFING WORKS
1.0 Basement Ext. Wall / Retaining Wall 420.00 258.12 sqm 1,620.00 350.00 1,970.00 418,156.83 90,342.53 508,499.36
2.0 Toilets / Powder Room / Laundry Area 177.80 127.76 sqm 950.00 300.00 1,250.00 121,375.80 38,329.20 159,705.00
3.0 Balcony 31.80 58.74 sqm 950.00 300.00 1,250.00 55,800.15 17,621.10 73,421.25
4.0 Roof Deck 378.30 215.54 sqm 950.00 300.00 1,250.00 204,766.80 64,663.20 269,430.00

Sub-Total (Item VI.) 800,099.58 210,956.03 1,011,055.61

STRUCTURAL FRAME & ROOFING WORKS

1.0 Roofing Panel 75.00 242.00 sqm NOT INCLUDED
2.0 Thermal Insulation 75.00 242.00 sqm 220.00 95.00 315.00 53,240.00 22,990.00 76,230.00
3.0 Rafter (2''x6''x1.8mm thk Tubular Steel) 21.00 pcs 3,600.00 720.00 4,320.00 75,600.00 15,120.00 90,720.00
4.0 2''x4''x1.5mm C-Purlins 67.00 pcs 2,540.00 508.00 3,048.00 170,180.00 34,036.00 204,216.00
5.0 2''x4''x2.0mm thk Tubular Steel Frame (for glass roofing) 17.00 pcs 3,820.00 764.00 4,584.00 64,940.00 12,988.00 77,928.00
6.0 19mm Laminated-tempered Safety Glass (roofing) 56.50 sq.m. 6,500.00 1,950.00 8,450.00 367,250.00 110,175.00 477,425.00
7.0 Angle Bar 2x2x5mm 6.00 pcs 1,420.00 426.00 1,846.00 8,520.00 2,556.00 11,076.00
 Sub-Total (Item VII.) 739,730.00 197,865.00 937,595.00

FLOOR FINISHES
1.0 Concrete Cement Floor Finish 1,387.89 sqm NOT INCLUDED
2.0 Tactile Non-Skid Tiles 61.53 sqm NOT INCLUDED
3.0 Floor Tiles 104.07 sqm NOT INCLUDED
4.0 Stair Floor Finish 141.20 sqm NOT INCLUDED

Sub-Total (Item VIII.)

WALL FINISHES
4.0 Wall Tiles 246.08 sqm NOT INCLUDED

Sub-Total (Item IX.)

PAINTING WORKS
1.0 Exterior Walls 867.71 sqm NOT INCLUDED
2.0 Interior Walls 1,264.45 sqm NOT INCLUDED
3.0 Ceiling 1,136.04 sqm NOT INCLUDED
4.0 Exposed Concrete 250.19 sqm NOT INCLUDED

Sub-Total (Item X.)

CEILING FINISHES
1.0 1/4" thk Hardiflex Ceiling on Metal Furring for Ceiling Joist 399.05 sq.m. 1,450.00 580.00 2,030.00 578,619.60 231,447.84 810,067.44
2.0 1/2" thk Gypsum Board Ceiling on Metal Furring for Ceiling Joist 856.20 sq.m. 950.00 380.00 1,330.00 813,390.00 325,356.00 1,138,746.00

3.0 1/2" thk Moisture Resistant Gypsum Board Ceiling on Metal Furring for Ceiling Joist 108.00 sq.m. 1,150.00 460.00 1,610.00
124,200.00 49,680.00 173,880.00
4.0 Concrete Finish 300.23 sq.m. 420.00 126.00 546.00 126,095.76 37,828.73 163,924.49

Sub-Total (Item XI.) 1,642,305.36 644,312.57 2,286,617.93

DOORS AND WINDOWS

Doors
D-1; 2mX3m Solid Wooden Panel Double Door 1.00 set NOT INCLUDED
D-2; 1mX2.4m Wooden Sinlge Flush Door 1.00 set NOT INCLUDED
D-3; 0.85mX2.4m Wooden Single Flush Door 2.00 sets NOT INCLUDED
D-4; 1mX2.4m 12mm thk Glass Sliding Door in Aluminum Framing 2.00 sets NOT INCLUDED
D-5; 4mX3.2m 12mm thk Glass Double Sliding Door in Aluminum Framing with Fixed Glass
1.00 set NOT INCLUDED
Window
D-6; 2.5mX2.8m 12mm thk Glass Double Sliding Door in Aluminum Framing 3.00 sets NOT INCLUDED
D-7; 1.9mX2.15m Steel Double Door with Louvers 1.00 set NOT INCLUDED
D-8; 0.8mX2.5m Wooden Single Flush Door 12.00 sets NOT INCLUDED
D-9; 4.5mX2.5m 12mm thk Glass Double Sliding Door in Aluminum Framing with Fixed Glass
3.00 sets NOT INCLUDED
Window
D-10; 1.8mX2.5m Wooden Double Flush Door 2.00 sets NOT INCLUDED
D-11; 1.8mX2.5m Wooden Single Flush Door with Wood Veneer Finish 8.00 sets NOT INCLUDED
D-12; 0.75mX2.15m Wooden Single Flush Door with Wood Veneer Finish 6.00 sets NOT INCLUDED
D-13; 1mX2.15m Wooden Pocket Door with Wood Veneer Finish 4.00 sets NOT INCLUDED
Windows

W-1; 7mX3.3m 16mm thk Tempered/Insulated Glass Fixed Window in Aluminum Framing 2.00 sets NOT INCLUDED

W-2; 4.6mX3.3m 10mm thk Tempered/Insulated Glass Fixed Window in Aluminum Framing 2.00 sets NOT INCLUDED

W-3; 1.2mX3.3m 10mm thk Tempered/Insulated Glass Fixed Window in Aluminum Framing 2.00 sets NOT INCLUDED

W-4; 2.4mX2.8m 10mm thk Ordinary Clear Glass Fixed Window in Aluminum Framing 5.00 sets NOT INCLUDED

W-4.1; 1.8mX2.8m 10mm thk Ordinary Clear Glass Fixed Window in Aluminum Framing 2.00 sets NOT INCLUDED

W-5; 1.2mX2.8m 10mm thk Ordinary Clear Glass Fixed Window in Aluminum Framing 6.00 sets NOT INCLUDED

W-6; 1.2mX2.8m 10mm thk Tempered/Insulated Glass Fixed Window in Aluminum Framing 2.00 sets NOT INCLUDED

W-7; 0.6mX2.8m 10mm thk Tempered/Insulated Glass Fixed Window in Aluminum Framing 9.00 sets NOT INCLUDED

W-8; 0.6mX1m 6mm thk Ordinary Clear Glass Fixed Window in aluminum Framing 1.00 set NOT INCLUDED

W-9; 1.2mX0.5m 6mm thk Ordinary Clear Glass Fixed Window in aluminum Framing 3.00 sets NOT INCLUDED

W-10; 2.4mX0.5m 6mm thk Ordinary Clear Glass Fixed Window in Aluminum Framing 3.00 sets NOT INCLUDED

W-11; 1.2mX1.2m 6mm thk Ordinary Clear Glass Sliding Window in Aluminum Framing 8.00 sets NOT INCLUDED

Sub-Total (Item XII.) - - -

MISCELLANEOUS WORKS (NOT INCLUDED)

1.0 Metal Railings (balconies & roofdeck) 100.18 Ln.m. NOT INCLUDED
2.0 Toilet & Kitchen Counters 30.00 sqm NOT INCLUDED
3.0 Toilet Partitions 46.18 sqm NOT INCLUDED

Sub-Total (Item XIII.)

PLUMBING AND SANITARY SYSTEM WORKS

A Sewer/Sanitary System Roughing-in
PVC PIPES SERIES 1000
150mmØ 44.00 pcs 1,593.75 557.81 2,151.56 70,125.00 24,543.75 94,668.75
100mmØ 74.00 pcs 743.75 260.31 1,004.06 55,037.50 19,263.13 74,300.63
75mmØ 56.00 pcs 558.33 195.42 753.75 31,266.67 10,943.33 42,210.00
65mmØ 36.00 pcs 670.00 234.50 904.50 24,120.00 8,442.00 32,562.00
50mmØ 57.00 pcs 260.42 91.15 351.56 14,843.75 5,195.31 20,039.06

PVC FITTINGS SERIES 1000

Wye Equal
150mmØ dia. 37.00 pcs 1,090.13 381.54 1,471.67 40,334.63 14,117.12 54,451.74
100mmØ dia. 40.00 pcs 136.46 47.76 184.22 5,458.33 1,910.42 7,368.75
75mmØ dia. 25.00 pcs 87.81 30.73 118.55 2,195.31 768.36 2,963.67
50mmØ dia. 40.00 pcs 36.88 12.91 49.78 1,475.00 516.25 1,991.25

Wye Reducer
150mmØ dia. X 100mmØ 13.00 pcs 775.13 271.29 1,046.42 10,076.63 3,526.82 13,603.44
150mmØ dia. X 75mmØ 13.00 pcs 660.38 231.13 891.51 8,584.88 3,004.71 11,589.58
150mmØ dia. X 50mmØ 10.00 pcs 122.63 42.92 165.54 1,226.25 429.19 1,655.44
100mmØ dia. X 75mmØ 12.00 pcs 180.21 63.07 243.28 2,162.50 756.88 2,919.38
100mmØ dia. X 50mmØ 15.00 pcs 113.54 39.74 153.28 1,703.13 596.09 2,299.22
75mmØ dia. X 50mmØ 15.00 pcs 109.38 38.28 147.66 1,640.63 574.22 2,214.84

Elbow 90˚ (1/4 Bend)

150mmØ dia. 20.00 pcs 478.13 167.34 645.47 9,562.50 3,346.88 12,909.38
100mmØ dia. 60.00 pcs 85.00 29.75 114.75 5,100.00 1,785.00 6,885.00
75mmØ dia. 45.00 pcs 51.04 17.86 68.91 2,296.88 803.91 3,100.78
50mmØ dia. 35.00 pcs 36.14 12.65 48.79 1,264.90 442.72 1,707.62

Elbow 45˚ (1/8 Bend)

150mmØ dia. 30.00 pcs 542.10 189.74 731.84 16,263.00 5,692.05 21,955.05
100mmØ dia. 50.00 pcs 83.05 29.07 112.12 4,152.42 1,453.35 5,605.76
75mmØ dia. 20.00 pcs 41.04 14.36 55.41 820.83 287.29 1,108.13
50mmØ dia. 35.00 pcs 28.83 10.09 38.92 1,008.96 353.14 1,362.10

Tee Equal
150mmØ dia. 20.00 pcs 822.92 288.02 1,110.94 16,458.33 5,760.42 22,218.75
100mmØ dia. 30.00 pcs 153.13 53.59 206.72 4,593.75 1,607.81 6,201.56
75mmØ dia. 24.00 pcs 90.63 31.72 122.34 2,175.00 761.25 2,936.25
50mmØ dia. 30.00 pcs 39.69 13.89 53.58 1,190.63 416.72 1,607.34
 Coupling Reducer
75mmØ dia. X 65mmØ 10.00 pcs 213.75 74.81 288.56 2,137.50 748.13 2,885.63

P-Trap
100mmØ dia. 16.00 pcs 212.50 74.38 286.88 3,400.00 1,190.00 4,590.00

Ceiling Clean Out

100mmØ dia. 16.00 pcs 72.00 25.20 97.20 1,152.00 403.20 1,555.20

Floor Cleanout
150mmØ dia. 12.00 pcs 558.33 195.42 753.75 6,700.00 2,345.00 9,045.00
100mmØ dia. 14.00 pcs 66.67 23.33 90.00 933.33 326.67 1,260.00
75mmØ dia. 16.00 pcs 39.69 13.89 53.58 635.00 222.25 857.25

Floor Drain
100mmØ dia. 18.00 pcs 540.00 189.00 729.00 9,720.00 3,402.00 13,122.00
75mmØ dia. 5.00 pcs 500.00 175.00 675.00 2,500.00 875.00 3,375.00

Shower Drain
100mmØ dia. 9.00 pcs 1,833.33 641.67 2,475.00 16,500.00 5,775.00 22,275.00

Grease Trap
5GPM (proposed) 1.00 set 6,250.00 2,187.50 8,437.50 6,250.00 2,187.50 8,437.50

B Storm Drainage System including Downspouts Roughing-in

PVC PIPES SERIES 1000
150mmØ 28.00 pcs 1,593.75 557.81 2,151.56 44,625.00 15,618.75 60,243.75
100mmØ 69.00 pcs 743.75 260.31 1,004.06 51,318.75 17,961.56 69,280.31
75mmØ 28.00 pcs 670.00 234.50 904.50 18,760.00 6,566.00 25,326.00

Wye
150mmØ 13.00 pcs 1,009.38 353.28 1,362.66 13,121.88 4,592.66 17,714.53
100mmØ 20.00 pcs 136.46 47.76 184.22 2,729.17 955.21 3,684.38
75mmØ 15.00 pcs 105.38 36.88 142.26 1,580.63 553.22 2,133.84

Wye Reducer
150mmØ dia. X 100mmØ 7.00 pcs 861.25 301.44 1,162.69 6,028.75 2,110.06 8,138.81
150mmØ dia. X 75mmØ 10.00 pcs 925.00 323.75 1,248.75 9,250.00 3,237.50 12,487.50

Elbow 90˚ (1/4 Bend)

150mmØ dia. 8.00 pcs 478.13 167.34 645.47 3,825.00 1,338.75 5,163.75
100mmØ dia. 35.00 pcs 85.00 29.75 114.75 2,975.00 1,041.25 4,016.25
75mmØ dia. 20.00 pcs 61.25 21.44 82.69 1,225.00 428.75 1,653.75

Elbow 45˚ (1/8 Bend)

150mmØ dia. 17.00 pcs 425.00 148.75 573.75 7,225.00 2,528.75 9,753.75
100mmØ dia. 15.00 pcs 67.71 23.70 91.41 1,015.63 355.47 1,371.09
75mmØ dia. 8.00 pcs 32.83 11.49 44.33 262.67 91.93 354.60

Tee
150mmØ dia. 5.00 pcs 822.92 288.02 1,110.94 4,114.58 1,440.10 5,554.69
100mmØ dia. 5.00 pcs 159.25 55.74 214.99 796.25 278.69 1,074.94

Floor Drain
100mm 6.00 pcs 1,250.00 437.50 1,687.50 7,500.00 2,625.00 10,125.00

Deck Drain
100mm 8.00 pcs 1,250.00 437.50 1,687.50 10,000.00 3,500.00 13,500.00

Roof Strainer
100mm 8.00 pcs 1,500.00 525.00 2,025.00 12,000.00 4,200.00 16,200.00

Area Drain/Catch Basin/Junction Box with cover 12.00 pcs 4,062.50 1,421.88 5,484.38 48,750.00 17,062.50 65,812.50

Trench Steel Grating

Drain grate w/ frame 15.00 pc 325.00 113.75 438.75 4,875.00 1,706.25 6,581.25
Trench Drain Strainer 100mm 15.00 pc 606.67 212.33 819.00 9,100.00 3,185.00 12,285.00

C Water line System Roughing-in

PPR Pipes and Fittings PN20
25mmØ 79.00 pcs 801.45 280.51 1,081.96 63,314.55 22,160.09 85,474.64
20mmØ 87.00 pcs 321.75 112.61 434.36 27,992.25 9,797.29 37,789.54
15mmØ 124.00 pcs 276.41 96.74 373.16 34,275.15 11,996.30 46,271.45

Coupling Reducer
25mmØ dia. X 20mmØ 26.00 pcs 9.00 3.15 12.15 234.00 81.90 315.90
20mmØ dia. X 15mmØ 27.00 pcs 6.92 2.42 9.34 186.75 65.36 252.11

End Cap
25mmØ dia. 10.00 pcs 14.08 4.93 19.01 140.83 49.29 190.13
20mmØ dia. 10.00 pcs 8.67 3.03 11.70 86.67 30.33 117.00

Elbow 900
25mmØ dia. 30.00 pcs 44.42 15.55 59.96 1,332.50 466.38 1,798.88
20mmØ dia. 34.00 pcs 10.88 3.81 14.68 369.75 129.41 499.16
15mmØ dia. 33.00 pcs 9.00 3.15 12.15 297.00 103.95 400.95

Tee
25mmØ dia. 29.00 pcs 34.67 12.13 46.80 1,005.33 351.87 1,357.20
20mmØ dia. 29.00 pcs 20.58 7.20 27.79 596.92 208.92 805.84
15mmØ dia. 28.00 pcs 11.92 4.17 16.09 333.67 116.78 450.45

Tee Reducer
25mmØ dia. X 20mmØ 27.00 pcs 17.33 6.07 23.40 468.00 163.80 631.80
20mmØ dia. X 15mmØ 27.00 pcs 18.00 6.30 24.30 486.00 170.10 656.10

Female Elbow
25mmØ dia. 27.00 pcs 382.42 133.85 516.26 10,325.25 3,613.84 13,939.09
20mmØ dia. 27.00 pcs 164.61 57.61 222.23 4,444.50 1,555.58 6,000.08
15mmØ dia. 27.00 pcs 95.33 33.37 128.70 2,574.00 900.90 3,474.90

Female Tee
15mmØ dia. 25.00 pcs 95.63 33.47 129.09 2,390.63 836.72 3,227.34

Male Tee
25mmØ dia. 30.00 pcs 446.33 156.22 602.55 13,390.00 4,686.50 18,076.50
20mmØ dia. 30.00 pcs 186.33 65.22 251.55 5,590.00 1,956.50 7,546.50
15mmØ dia. 30.00 pcs 136.50 47.78 184.28 4,095.00 1,433.25 5,528.25

Female Adaptor
20mmØ dia. 20.00 pcs 135.00 47.25 182.25 2,700.00 945.00 3,645.00
15mmØ dia. 20.00 pcs 91.13 31.89 123.02 1,822.50 637.88 2,460.38

Adapter Flange
50mmØ dia. 2.00 pcs 1,445.17 505.81 1,950.98 2,890.33 1,011.62 3,901.95

D PLUMBING FIXTURES
Water Closet Tank type 13.00 set OSM 2,550.00 2,550.00 OSM 33,150.00 33,150.00
Lavatory 15.00 set OSM 1,765.50 1,765.50 OSM 26,482.50 26,482.50
Urinal 2.00 set OSM 2,125.00 2,125.00 OSM 4,250.00 4,250.00
Bath Tub 2.00 set OSM 3,625.00 3,625.00 OSM 7,250.00 7,250.00
Kitchen Sink 3.00 set OSM 2,550.00 2,550.00 OSM 7,650.00 7,650.00
Hose Bib 1/2" 2.00 set OSM 145.83 145.83 OSM 291.67 291.67
Shower Set 9.00 set OSM 3,059.64 3,059.64 OSM 27,536.76 27,536.76

Valves and Ancillaries

Gate Valve
75mm 2.00 set 16,896.83 5,069.05 21,965.88 33,793.67 10,138.10 43,931.77
50mm 1.00 set 11,522.00 3,456.60 14,978.60 11,522.00 3,456.60 14,978.60
25mm 1.00 set 2,305.33 691.60 2,996.93 2,305.33 691.60 2,996.93
20mm 4.00 set 1,971.67 591.50 2,563.17 7,886.67 2,366.00 10,252.67
 15mm 17.00 set 1,577.33 552.07 2,129.40 26,814.67 9,385.13 36,199.80

E PUMPS AND EQUIPMENT

Booster Pumps including controllers and accessories
Booster pump (1HP propsed) 2.00 set 53,277.02 15,983.11 69,260.13 106,554.05 31,966.21 138,520.26
Sump pump 1HP 1.00 set 36,250.00 10,875.00 47,125.00 36,250.00 10,875.00 47,125.00
Submersible pump 1HP 1.00 set 16,380.00 4,095.00 20,475.00 16,380.00 4,095.00 20,475.00
Pool pump 1.00 set 16,380.00 4,095.00 20,475.00 16,380.00 4,095.00 20,475.00
Sewage Ejector Pump 1.00 set 99,360.00 24,840.00 124,200.00 99,360.00 24,840.00 124,200.00
Water Purifier Machine 1.00 set 257,600.00 64,400.00 322,000.00 257,600.00 64,400.00 322,000.00
Water Tank
1,000 Gals. (proposed) 2.00 assy 30,000.00 9,000.00 39,000.00 60,000.00 18,000.00 78,000.00

F OTHERS
Testing & Commissioning 1.00 lot 20,833.33 21,250.00 42,083.33 20,833.33 21,250.00 42,083.33
Miscellaneous and Consumables 1.00 lot 79,136.68 27,708.33 106,845.01 79,136.68 27,708.33 106,845.01

Sub-Total (Item XIV.) 1,602,301.48 629,497.69 2,231,799.16

ELECTRICAL WORKS
I MAIN AND SUB-MAIN FEEDER SYSTEM

A. PANEL BOARDS
MPD 1.00 assy 200,036.20 6,667.87 206,704.07 200,036.20 6,667.87 206,704.07
LP 1.00 assy 85,897.50 1,717.95 87,615.45 85,897.50 1,717.95 87,615.45
PP 1.00 assy 99,259.33 2,481.48 101,740.82 99,259.33 2,481.48 101,740.82
APB1 1.00 assy 105,300.00 2,632.50 107,932.50 105,300.00 2,632.50 107,932.50
PP2 1.00 assy 99,288.90 2,482.22 101,771.13 99,288.90 2,482.22 101,771.13
MP 1.00 assy 91,698.75 1,833.98 93,532.73 91,698.75 1,833.98 93,532.73
APB2 1.00 assy 97,812.00 2,445.30 100,257.30 97,812.00 2,445.30 100,257.30

B. ENCLOSED CIRCUIT BREAKER (ECB)

2500AT/3000AF,4P,400V in NEMA 4X 1.00 assy 75,450.38 5,389.31 80,839.69 75,450.38 5,389.31 80,839.69
30AT/100AF, 1P, 30V in NEMA 3R 15.00 assy 5,318.75 1,329.69 6,648.44 79,781.25 19,945.31 99,726.56
20AT/100AF, 1P, 230V in NEMA 1 (poposed) 18.00 assy 5,180.00 1,295.00 6,475.00 93,240.00 23,310.00 116,550.00

C. PIPE & FITTINGS (Supply and Installation including Hangers, Supports & Consumables)
110mmØ PVC Pipe 80.00 pcs 1,323.00 396.90 1,719.90 105,840.00 31,752.00 137,592.00
50mmØ PVC Pipe 100.00 pcs 258.75 90.56 349.31 25,875.00 9,056.25 34,931.25
32mmØ PVC Pipe 340.00 pcs 288.17 86.45 374.62 97,976.67 29,393.00 127,369.67
25mmØ PVC Pipe 90.00 pcs 187.19 56.16 243.34 16,846.88 5,054.06 21,900.94

D. WIRES AND CABLES

250mm² THWN Wire 320.00 LM 1,807.88 542.36 2,350.24 578,520.00 173,556.00 752,076.00
38mm² THWN Wire 340.00 LM 347.63 104.29 451.91 118,192.50 35,457.75 153,650.25
22mm² THWN Wire 330.00 LM 169.88 50.96 220.84 56,058.75 16,817.63 72,876.38
14mm² THWN Wire 1,040.00 LM 110.25 33.08 143.33 114,660.00 34,398.00 149,058.00
8.0mm² THWN Wire 500.00 LM 67.50 20.25 87.75 33,750.00 10,125.00 43,875.00
5.5mm² THWN Wire 340.00 LM 45.00 13.50 58.50 15,300.00 4,590.00 19,890.00

E. SERVICE ENTRANCE
Concrete Pedestal 15.00 m3 4,298.35 1,289.50 5,587.85 64,475.24 19,342.57 83,817.81

F. TESTING AND COMMISSIONING 1.00 lot 16,666.67 5,000.00 21,666.67 16,666.67 5,000.00 21,666.67

II LIGHTING SYSTEM AND POWER SYSTEM

A. PIPE & FITTINGS (Supply and Installation including Hangers, Supports & Consumables)
15mmØ PVC Pipe 1,681.00 pcs 109.97 42.77 152.73 184,857.47 71,889.02 256,746.48
15mmØ (3/4") FMC Pipe 942.00 LM 59.17 20.71 79.88 55,735.00 19,507.25 75,242.25

Pull Box (300mm x 300mm x 100mm) (proposed) 1.00 assy 2,750.00 1,093.75 3,843.75 2,750.00 1,093.75 3,843.75

B. BOXES
Utility Box 512.00 pcs 41.63 14.57 56.19 21,312.00 7,459.20 28,771.20
Junction Box 400.00 pcs 41.63 14.57 56.19 16,650.00 5,827.50 22,477.50
Square Box 250.00 pcs 51.25 17.94 69.19 12,812.50 4,484.38 17,296.88

C. WIRES AND CABLES

3.5mm² THWN Wire 14,250.97 LM 32.50 11.38 43.88 463,156.44 162,104.76 625,261.20

D. WIRING DEVICES
One Gang Switch 24.00 set/s 192.00 76.80 268.80 4,608.00 1,843.20 6,451.20
Two Gang Switch 23.00 set/s 233.70 93.48 327.18 5,375.10 2,150.04 7,525.14
Three Gang Switch 10.00 set/s 323.00 129.20 452.20 3,230.00 1,292.00 4,522.00
One Gang Tway Switch 3.00 set/s 298.00 119.20 417.20 894.00 357.60 1,251.60

Duplex Convience Outlet

Wall-mounted 117.00 set/s 364.00 52.50 416.50 42,588.00 6,142.50 48,730.50
Floor-ounted 8.00 set/s 4,778.80 1,020.83 5,799.63 38,230.40 8,166.67 46,397.07
Wall-mounted WP 5.00 set/s 3,676.00 729.17 4,405.17 18,380.00 3,645.83 22,025.83
Refrigerator Outlet 1.00 set/s 865.00 437.50 1,302.50 865.00 437.50 1,302.50
Range Outlet 1.00 set/s 865.00 437.50 1,302.50 865.00 437.50 1,302.50
Water Heater Outlet 6.00 set/s 2,620.00 1,108.33 3,728.33 15,720.00 6,650.00 22,370.00

E. LIGHTING FIXTURES
Chandelier (proposed) 3.00 set/s OSM 13,048.00 13,048.00 OSM 39,144.00 39,144.00
L1 (proposed) 27.00 set/s OSM 416.67 416.67 OSM 11,250.00 11,250.00
L2 (propsed) 20.00 set/s OSM 416.67 416.67 OSM 8,333.33 8,333.33
L3 (proposed) 2.00 set/s OSM 416.67 416.67 OSM 833.33 833.33
D1 (proposed) 48.00 set/s OSM 208.33 208.33 OSM 10,000.00 10,000.00
D2 (proposed) 17.00 set/s OSM 208.33 208.33 OSM 3,541.67 3,541.67
Downlight (proposed) 81.00 set/s OSM 208.33 208.33 OSM 16,875.00 16,875.00
Pinlight (proposed) 116.00 set/s OSM 208.33 208.33 OSM 24,166.67 24,166.67

Sub-Total (Item XV.) 3,159,954.92 861,080.87 4,021,035.80

MECHANICAL WORKS
A Duct Works & Grilles
PVC
100mm dia. 6.00 pcs 773.50 232.05 1,005.55 4,641.00 1,392.30 6,033.30

Vent Cap
100mm dia. 14.00 pcs 940.50 313.50 1,254.00 13,167.00 4,389.00 17,556.00

Flexible Duct
100mm dia. 14.00 pcs 2,499.00 812.18 3,311.18 34,986.00 11,370.45 46,356.45

Air Diffuser
Supply and installation of louvered face, square neck face bars, four way diffuser with OBVD
including accessories needed to complete the installation
500 x 500mm (proposed) 30.00 set(s) 6,575.00 2,294.17 8,869.17 197,250.00 68,825.00 266,075.00

Air Grille
Supply and installation of 3/4" spacing horizontal bars, blade deflection including accessories
needed to complete the installation
300mm X 300mm (proposed) 22.00 set(s) 2,254.00 1,784.90 4,038.90 49,588.00 39,267.69 88,855.69

Galvanized steel sheets duct and Fittings

Supply and installation of Galvanized iron sheet, complete with required bolts and nuts, gaskets,
grouting, painting, sealing, packing, sleeves, hanger & supports and all other necessary accessories
to complete the system.
Ga. #24 dim. 200 to 600 mm 238.84 m2 2,416.67 816.67 3,233.33 577,196.67 195,052.67 772,249.33

B Fans and Blowers

Supply and Installation of Exhaust fan, complete with accessories including , flexible cloth,
Electrical component up to the control panel and all items needed to complete the system

EXHAUST FAN/ Casette Type

Ceiling Mounted type ventilating fan, super quite,direct drive, 100 cfm, 230v, 1 phase, 60hz
14.00 unit(s) 26,550.00 1,617.15
(proposed)
28,167.15 371,700.00 22,640.07 394,340.07
 C Installation of Aircondition VRF System

Installation of FCU including accessories, connections, wirings, conduits, controls, thermostat,

sleeves, trims, drain pans, insulated condensate drains and all others required to complete the
system.
Fan Coil Unit -Ceiling Concealed 3.0 Tonner (proposed) 3.00 unit(s) 72,000.00 21,255.43 93,255.43 216,000.00 63,766.30 279,766.30

Installation of ACCU including accessories, connections, supports, wirings, conduits, electrical

components, controls, steel base and all others required to complete the system.

Air Cooled Condensing Units- 3.0 Tonner (proposed) 3.00 unit(s) 86,400.00 31,232.37 117,632.37 259,200.00 93,697.12 352,897.12

Refrigerant Pipes and Fittings

Supply and installation of Copper pipe seamless, hard drawn, type L including fittings, elbows, tees
and reducers,sleeves, insulation, hangers and supports, leak testing and all other necessary
accessories and connections to complete he system

15.9mm Ø 350.00 l.m. 725.18 253.81 979.00 253,814.17 88,834.96 342,649.13

19.1mm Ø 350.00 l.m. 1,536.17 537.66 2,073.83 537,658.33 188,180.42 725,838.75

Thermal pipe insulation

Supply and installation of Elastomeric closed cell rubber insulation 25mm thick including hangers
and supports, and all other necessary accessories and connections to complete the system

15.9mm Ø 350.00 l.m. 293.96 102.89 396.85 102,886.88 36,010.41 138,897.28

19.1mm Ø 350.00 l.m. 304.42 106.55 410.97 106,546.78 37,291.37 143,838.15

D Testing and Commissioning 1.00 lot 29,166.67 8,750.00 37,916.67 29,166.67 8,750.00 37,916.67

E ELEVATOR 1.00 lot NOT INCLUDED

Sub-Total (Item XVI.) 859,467.75 3,613,269.24

SITE DEVELOPMENT WORKS

Fence At Entrance & Gurad House
1.0 Excavation Works 53.59 19.59 cum 400.00 400.00 - 7,835.20 7,835.20
2.0 Backfilling Works 31.32 20.00 cum 360.00 360.00 - 7,200.00 7,200.00
3.0 Gravel Bedding 1.56 cum 1,850.00 280.00 2,130.00 2,886.00 436.80 3,322.80
3.0 Concrete Works 53.26 3.77 cum 4,650.00 550.00 5,200.00 17,549.10 2,075.70 19,624.80
4.0 Formworks 69.60 14.26 sqm 550.00 350.00 900.00 7,843.00 4,991.00 12,834.00
5.0 Rebar Works 4,771.20 254.22 kgs 60.00 8.00 68.00 15,253.20 2,033.76 17,286.96
6.0 6" CHB Laying 475.75 62.72 sqm 950.00 220.00 1,170.00 59,586.47 13,798.97 73,385.44
7.0 Plastering 951.50 99.29 sqm 420.00 200.00 620.00 41,699.78 19,857.04 61,556.82
8.0 Gate 15.12 sqm 10,500.00 3,150.00 13,650.00 158,760.00 47,628.00 206,388.00
9.0 Guardhouse 5.00 sqm 6,500.00 1,950.00 8,450.00 32,500.00 9,750.00 42,250.00

Slab-on Grade (outside bldg)

1.0 Gravel Bedding 35.77 cu.m. 1,850.00 280.00 2,130.00 66,174.50 10,015.60 76,190.10
2.0 Concrete Works 42.92 cu.m. 4,650.00 550.00 5,200.00 199,596.60 23,608.20 223,204.80
3.0 Formworks 89.43 sq.m. 550.00 350.00 900.00 49,183.75 31,298.75 80,482.50
4.0 Rebar Works 3,433.92 kgs 60.00 8.00 68.00 206,035.20 27,471.36 233,506.56

Swimming Pool
1.0 Excavation Works 86.26 cu.m. - 400.00 400.00 - 34,504.00 34,504.00
2.0 Backfilling Works 34.72 cu.m. - 360.00 360.00 - 12,497.87 12,497.87
1.0 Gravel Bedding 4.90 cu.m. 1,850.00 280.00 2,130.00 9,065.00 1,372.00 10,437.00
2.0 Concrete Works
RC Wall & Footing 15.30 cu.m. 4,900.00 550.00 5,450.00 74,970.00 8,415.00 83,385.00
Flooring 5.00 cu.m. 4,650.00 550.00 5,200.00 23,250.00 2,750.00 26,000.00
3.0 Formworks
RC Wall & Footing 88.35 sq.m. 550.00 350.00 900.00 48,591.03 30,921.57 79,512.60
Flooring 6.25 sq.m. 550.00 350.00 900.00 3,437.50 2,187.50 5,625.00
4.0 Rebar Works
RC Wall & Footing 2,268.00 kgs 60.00 8.00 68.00 136,080.00 18,144.00 154,224.00
Flooring 450.00 kgs 60.00 8.00 68.00 27,000.00 3,600.00 30,600.00

Miscellaneous
1.0 Shower Partition (Pool Area) 25.44 sqm NOT INCLUDED
2.0 Counter at Pool Area 1.20 sqm NOT INCLUDED

Tile Works
1.0 Inside Pool (Flr & Wall) 65.39 sqm NOT INCLUDED
2.0 Outside Pool Area 72.00 sqm NOT INCLUDED
3.0 Waterproofing 78.46 sqm 1,680.00 650.00 2,330.00 131,816.16 51,000.30 182,816.46

Sub-Total (Item XVII.) 1,311,277.30 373,392.61 1,684,669.91

OVERALL TOTAL 27,264,087.76 10,831,629.52 40,849,518.77