Sheet1ITEM NO.ITEM PRTICULARSQTYUNITMATERIAL COSTLABOR COST W/ VATLABOR AND MATERIALSUNIT COSTAMOUNTUNIT COSTAMOUNTIGENERAL EXPENSES91657.5Miscellaneous Government fees and Clearances1.00lot20000.0020000.00Temporary Power and Water Connections1.00lot15000.0015000.00Mobilization1.00lot20000.0020000.00Communication1.00hrs.552.00552.00Staff and Supervisors1.00months32000.0032000.00Delivery/ Hauling of Materials1.00lot6500.006500.00Cleaning1.00s.m.21.5021.5015.0015.00Demobilization1.00lot13000.0013000.00Bunk House/ Temporary Facilities1.00s.m.644.00644.00Field Offices1.00s.m.1725.001725.00200.00200.00As Built Plans0.00lotOthers

SUBTOTAL2942.5088715.00IISITE PREPARATION DEMOLITION WORKS5032.56Batterboards/Lineages32.26lm120.003871.2036.001161.36Others

SUBTOTAL3871.201161.36IIIEARTHWORKS18834.19Manual Excavation9.00m3450.004050.00Manual Backfill/ Compaction8.60m3120.001032.00Gravel Bedding G-10.46m3437.00201.0230.00138.00Soil Poisoning94.53s.m.69.006522.5720.001890.60Dampproofing (3 mil. Thk)58.10s.m.Soil Field Density Testing1.00lot5000.005000.00Others

SUBTOTAL6723.5912110.60IVCONCRETE WORKS987328 MPA0.00cm2875.00998.00Concrete Countertops 0.27m3Concrete Column 4.29m3Concrete beams2.77m3Concrete roof beams1.90m3Testing of Sample Cylinder1.00ls6000.00

SUBTOTAL2875.006998.00VREBARS65692.2210 mm. dia. grade 33 (6 m long)67.46pcs27.601861.9011.00742.0612 mm. dia. grade 33 (6m long)176.47pcs27.604870.5711.001941.1716 mm. dia. Grade 40 (6 m long)40.80pcs.28.001142.4011.00448.80#16 g.i. tie wires (@ .25 mm)789.49m50.0039474.5018.0014210.82Testing of Samples1.00ls0.000.001000.001000.00Others

SUBTOTAL47349.3718342.85VIFORMWORKS and SCAFFOLDINGS28850Scaffoldings1.00lot23000.0023000.005850.005850.00Others

SUBTOTAL23000.005850.00VIIMASONRY WORKS1237259.16'' Thick CHB (Non-Loading Bearing) with Cement Mortars @ cells & joints2 753pcs.305.00839665.00106.50293194.504" Thick CHB (Non-Loading Bearing) with Cement Mortars @ cells & joints297.00pcs.187.0055539.0065.0019305.0012 mm. dia. Rebars grade 33 (6 m long)753.14pcs.27.60207.0011.008284.54#16 g.i. tie wires4.88kg50.0020786.6617.5085.40Testing of CHB Samples1.00lot192.00192.00Others

SUBTOTAL916389.66320869.44VIIIPLASTERWORKS65880Cement Plaster 16mm. Thk. (class B) 2 FACE488.00s.m.95.0046360.0040.0019520.00Others

SUBTOTAL46360.0019520.00

IXCARPENTRY WORKS122428.08Fascia 300x12 mm thk. Cemboard139.70s.m.133.0015786.1046.0064262.00Stair Handrail Hardwood (Treated)3.80lf120.00456.0042.00159.60Plywood Double Wall 1/4" THK.43.46s.m.713.0030986.98248.0010 778.08Others

SUBTOTAL47229.0875199.68XCASEWORK (COMPLETE WITH PAINTING AND ACCESSORIES)206273Closet- Bedroom 11.00set28000.0028000.0010115.0010115.00Closet- Bedroom 21.00set19000.0019000.006744.006744.00Closet- Bedroom 31.00set31200.0031200.006744.006744.00Cabinets Counter- Kitchen3.00lm3330.009990.001160.003480.00

SUBTOTAL88190.00118083.00XI SASH WORK/ MILLWORK218129Fr. 3x8 hardwood jambs7.00sets1207.508452.50355.00DOORS (COMPLETE WITH FINISHING AND HARDWARES)Door D-1 Panel door1.00set11675.0011675.002330.002330.00Door D-2 Plywood Flush Door3.00sets10870.0032610.002174.006522.00Door D-3 Plywood Flush Door1.00set10870.0010870.001050.001050.00Door D-4 Plywood Flush Door2.00sets10870.0021740.001192.002384.00Door D-5 Aluminum Sliding Door2.00sets21770.0043540.004354.008708.00Glass Jal. WDO. W-14.00sets5400.0021600.003500.0014000.00Glass Jal. WDO. W-24.00sets5400.0021600.003500.0014000.00Glass Jal. WDO. W-31.00set4000.004000.001500.001500.00Others

SUB-TOTAL167635.0050494.00XIIIFLOOR/WALL/CEILING FINISHES28644300 x 300 Vit. Glazed Tiles Kit. Cabinet with grout10.50s.m.270.002835.0095.009975.00Tile grout sealer10.50650.006825.00250.002625.00Tile cement adhesive "ABC"10.50450.004725.00158.001659.00

SUBTOTAL14385.0014259.00XIVTINSMITHRY148051.1Plain G.I Ridge Rolls GA. 264.95lm217.001074.1576.00376.20Corr. G.I Shts. GA 2644.64s.m.437.0019507.68153.006829.92Plain G.I Gutter 4.80lm1730.008304.00400.001920.00Roof insulation by "Astro-foil" (R Value- 14)52.64s.m.180.559504.1550.002632.00Wire Basket Strainer4.00pcs74.75299.0017.0068.00Fascia Board 1x10121.92s.m.500.0060960.00300.0036576.00Others

SUBTOTAL99648.9848402.12XVWATERPROOFING2718.06Syskote "Pokytite" @ 2/F toilets (5 coats)5.09s.m.414.002107.26120.00610.80OthersSUBTOTAL2107.26610.80XVIPAINTING WORKS53907.63Exterior acrylic latex- flat finish82.11s.m.109.258970.5092.867624.73Interior acrylic latex- flat finish182.68s.m.109.2519957.8095.0017354.60Others

SUBTOTAL28928.3024979.33XVIISANITARY AND PLUMBING WORKS102004.5Valves97.15s.m.25.472474.402.80272.02PVC Downspout 3" Dia.31.00lm234.007254.00100.003100.00Consumables/ Miscellaneous1.00lot4025.004025.00700.00700.00PLUMBING FIXTURES AND FITTINGSWater closet " Karat" elongated front K-2788 athenee premium color2.00sets13000.0026000.00500.001000.00Lavatory2.00sets3300.006600.00500.001000.00Toilet paper holder- Stainless steel2.00sets258.75571.5067.50135.00Lav Faucet2.00sets4520.009040.00120.00240.00Grease Trap Stainless Steel1.00sets5400.005400.00400.00400.00Kitchen Sink Faucet1.00sets4520.004520.00120.00120.00Septic tank1.00sets25000.0025000.006925.006925.00Water consumption1.00month1300.001300.000.000.00Others

SUBTOTAL92184.509820.00XVIIIELECTRICAL WORKS 125320.42Service entrance2.50lm1771.004427.50345.00862.50Roughing in97.15s.m.506.0049157.90132.0012823.80Electrical wires and cables #1258.44lm287.0016772.2881.004733.64Electrical wires and cables #1439.40lm287.0011307.8081.003191.40Wiring devices (National wide series)97.15s.m.51.755027.5014.001360.10Panel boards and circuit breakers1.00set5000.005000.0067.0067.00LIGHTING FIXTURES (COMPLETE)Circular FL. 36 watts on Dcor housing1.00set1127.001127.00202.00202.00Minitube flourescent light 6.00set450.002700.00150.00900.00Osram 30 watts mini-tube FL Light3.00set450.001350.00150.00450.00Philips SL-2000 Energy saving lamp on porcelain light receptacle3.00set380.001140.00140.00420.00Electrical consumption1.00month2300.002300.000.000.00

SUBTOTAL100309.9825010.44XIXMISCELLANEOUS71079.2Anti- pesticide coating of all wood members and frames "Solignum" clear97.15s.m.368.0035751.2096.0035328.00Others

SUBTOTAL35751.2035328.00

1723005.62875753.62total2598759.24c77962.7772p259875.924total337838.7012

permitcarip.btotal600001421.251421.2562842.5grandtotal2999440.4437315.7556755412

Sheet2

Sheet3