CONCRETE WORKS

FOOTING
Item Mark Qty Width Length thickness Volume 10% Wastage

1 C1-F1 4 1 1 0.25 1 1.1 cu.m.

WALL FOOTING
Item Mark Qty Width Length thickness Volume 10% Wastage

1 WF 4 0.2 0.3 2.75 0.66 0.726 cu.m.

GROUND FLOOR SLAB

Item Mark Qty Width Length thickness Volume 10% Wastage

1 SB100 1 3 3 0.1 0.9 0.99 cu.m.

COLUMN
Item Mark Qty Width Length thickness Volume 5% Wastage

1 C1 4 0.25 0.25 4.5 1.125 1.18 cu.m.

TIE BEAM
Item Mark Qty Width Length thickness Volume 5% Wastage

1 T-B 4 0.2 0.25 2.75 0.55 0.58 cu.m.

RB-1
Item Mark Qty Width Length thickness Volume 5% Wastage

1 RB-1 4 0.2 0.25 2.75 0.55 0.5775 cu.m.

TOTAL VOLUME: 5.15225 cu.m. use class A concrete mix

Cement 9 x 5.15225 = 46.37025 say 47 bags of cement

Sand 0.5 x 5.15225 = 2.576125 cu.m.
Gravel 1 x 5.15225 = 5.15225 cu.m.
 REINFORCEMENT WORKS

FOOTING: (C1-F1)
RSB
no. of footing 4
9 9.9 no. of bars per footing 12
1 1.1 Total no. of bars 48
0.5 0.55
48/7 6.857143 say 7 pcs 12mm dia. RSB @6m long

Tie Wire
6.534 10 ties 10
0.363 4 footing 4
0.726 40
use 0.25cm length ties 10

0.188679 say 1 kgs tie wire

8.91
0.495 WALL FOOTING: (WF)
0.99 4
2.75
2
22 3.666667 4pcs 12mm dia RSB @ 6m loong
10.63125 1.533333 2 pcs 10mm dia. RSb @ 6m long
0.590625 0.377358 say 1kgs tie wire
1.18125 GROUND FLOOR SLAB
3000 20

10 pcs 10mm dia. @ 6m long

5.1975
0.28875 25
0.5775 0.471698 say 1kg #16 tie wire
COLUMN
4900
4
5.1975 4
0.28875 78.4 13.06667 14 pcs 12mm dia. RSB @6m long
0.5775

say 47 bags of cement TIE BEAM

rebar 4
 2.75
4
44 7.333333 8 pcs 12mm dia. RSB @ 6m long
ties
124 248
174 348
750 15750 63000
10.5
11 pcs 10mm dia. RSB @ 6m long
TIE WIRE
4
21
4
100.8 1.901887
2 kgs # 16 tie wire

RB -1 `
rebar 4
2.75
4
44 7.333333 8 pcs 12mm dia. RSB @ 6m long
ties
124 248
174 348
750 15750 63000
10.5
11 pcs 10mm dia. RSB @ 6m long
TIE WIRE
6
21
4
151.2 2.85283
3 kgs # 16 tie wire
 230 10 4 9200 1.533333

2 10 4 20 0.377358
@ 6m loong
b @ 6m long
CONCRETE WOKS

DETAILED UNIT PRICE ANALYSIS

Item No./Description : Structural Concrete (Footing, Wall Footng and Slab in Fill) Class A, 28 days
Unit of Mesurement : cu.m.
Quantity : 2.82

Designation No. of Person/s No. of Days

A Labor
a. Foreman 1 2
b. laborers 4 2

Sub - Total for A

Designation No. of Unit/s No. of Days

B Equipment

Sub - Total for B

Designation Uint Qty

C Materials

a. Gravel cu.m. 2.82

b. sand cu.m. 1.41
Portland Cement bags 19

Sub - Total for C

A labor
B Equipments
C materilas
D TOTAL DIRECT COST (A + B + C )
E Mark Up (25% of D)

F VAT ( 5% of D + E )
G Total Cost (C+D+F)
H Unit cost
 I Estimated Cost

DETAILED UNIT PRICE ANALYSIS

Item No./Description : Structural Concrete (Footing Tie Beam) Class A, 28 days

Unit of Mesurement : cu.m.
Quantity : 0.58

Designation No. of Person/s No. of Days

A Labor
a. Foreman 1 0.5
b. laborers 4 0.5

Sub - Total for A

Designation No. of Unit/s No. of Days

B Equipment

Sub - Total for B

Designation Uint Qty

C Materials

a. Gravel cu.m. 0.58

b. sand cu.m. 0.29
Portland Cement bags 6

Sub - Total for C

A labor
B Equipments
C materilas
D TOTAL DIRECT COST (A + B + C )
E Mark Up (25% of D)

F VAT ( 5% of D + E )
G Total Cost (C+D+F)
H Unit cost
I Estimated Cost
 DETAILED UNIT PRICE ANALYSIS

Item No./Description : Structural Concrete (Column) Class A, 28 days

Unit of Mesurement : cu.m.
Quantity : 1.81

Designation No. of Person/s No. of Days

A Labor
a. Foreman 1 1.5
b. laborers 4 1.5

Sub - Total for A

Designation No. of Unit/s No. of Days

B Equipment

Sub - Total for B

Designation Uint Qty

C Materials

a. Gravel cu.m. 1.81

b. sand cu.m. 0.905
Portland Cement bags 17

Sub - Total for C

A labor
B Equipments
C materilas
D TOTAL DIRECT COST (A + B + C )
E Mark Up (25% of D)

F VAT ( 5% of D + E )
G Total Cost (C+D+F)
H Unit cost
I Estimated Cost

DETAILED UNIT PRICE ANALYSIS

Item No./Description : Structural Concrete (Beams) Class A, 28 days
Unit of Mesurement : cu.m.
Quantity : 0.58

Designation No. of Person/s No. of Days

A Labor
a. Foreman 1 1
b. laborers 4 1

Sub - Total for A

Designation No. of Unit/s No. of Days

B Equipment

Sub - Total for B

Designation Uint Qty

C Materials

a. Gravel cu.m. 0.58

b. sand cu.m. 0.29
Portland Cement bags 6

Sub - Total for C

A labor
B Equipments
C materilas
D TOTAL DIRECT COST (A + B + C )
E Mark Up (25% of D)

F VAT ( 5% of D + E )
G Total Cost (C+D+F)
H Unit cost
I Estimated Cost

REINFORCEMENT

DETAILED UNIT PRICE ANALYSIS

Item No./Description : Structural Concrete (Beams) Class A, 28 days
Unit of Mesurement : pcs
Quantity : 70

Designation No. of Person/s No. of Days

A Labor
a. Foreman 1 4.5
b. laborers 4 4.5

Sub - Total for A

Designation No. of Unit/s No. of Days

B Equipment

Sub - Total for B

Designation Uint Qty

C Materials

a. 10mm dia. RSB @ 6m long pcs 70

b. 12mm dia. RSB @ 6m long pcs 43
c. #16 Tie Wire kgs 10

Sub - Total for C

A labor
B Equipments
C materilas
D TOTAL DIRECT COST (A + B + C )
E Mark Up (25% of D)

F VAT ( 5% of D + E )
G Total Cost (C+D+F)
H Unit cost
I Estimated Cost
and Slab in Fill) Class A, 28 days

daily Rate Amount (PhP)

500 1000 3242.75

350 2800

3800

Daily Rate Amount (PhP)

Unit Price Amount (PhP)

1000 2820 2.09

1000 1410
265 5035 18.81

9265

3800

9265
13065
3266.25

816.5625
17147.81
6080.78
 17147.81

ss A, 28 days

daily Rate Amount (PhP)

500 250 861

350 700

950

Daily Rate Amount (PhP)

Unit Price Amount (PhP)

1000 580
1000 290
265 1590

2460

950

2460
3410
852.5

213.125
4475.63
7716.59
4475.63
daily Rate Amount (PhP)

500 750 2527

350 2100

2850

Daily Rate Amount (PhP)

Unit Price Amount (PhP)

1000 1810
1000 905
265 4505

7220

2850

7220
10070
2517.5

629.375
13216.88
7302.14
13216.88
daily Rate Amount (PhP)

500 500 861

350 1400

1900

Daily Rate Amount (PhP)

Unit Price Amount (PhP)

1000 580
1000 290
265 1590

2460

1900

2460
4360
1090

272.5
5722.50
9866.38
5722.50
daily Rate Amount (PhP)

500 2250 8638

350 6300

8550

Daily Rate Amount (PhP)

Unit Price Amount (PhP)

180 12600
260 11180
90 900

24680

8550

24680
33230
8307.5

2076.875
43614.38
623.06
43614.38
 83
54
86
148
6.6 82.5 371
7.5625 2.1 1.2 4.2625
53.28125
6.1625 73.95 area 7.1625
mix point 0.525 0.04375
cement 3.760313
11.035 sand 0.313359
137.9375
17.656 2.942667 3.465 0.2112
23.72525 3.954208 3.76 0.2292 0.626719
6.896875 2.237 0.1364
0.17656 6.8906 0.42 25.77
16.3526 0.9968
2.3596

10
11
7
6
6
9
49 140

39.55 32
 0.28875
0.31336
7.5625 12.1 0.1865
16.25938 0.5742
1.36281
2.709896 14.325
0.192 0.016
2.7504
0.2292

19
0.4584 6
17

5.936

1
1
2
3
2.641509 3
1
10
 Unit Cost of Labor & Materials

Item Material
Item Description Unit
No. Unit Cost
1.00 Earthworks
1.01 Clearing and Grubbing sq.m -
1.03 Backfilling and Compaction cu.m -
2.00 Concreting Works -
2.01 Portland Cement bag 225.00
2.02 Washed Sand cu.m 1,573.33
2.03 Gravel cu.m 1,091.67
3.00 Rebar Works -
3.01 Deformed Round Bars, Grade 40 kg 38.15
3.02 G.I. Tie Wire kg 60.00
4.00 Formworks -
4.01 Coco Lumber bd.ft 18.00
4.02 Plywood Ordinary, 1/4" x 4' x 8' pc 310.00
4.03 Plywood Ordinary, 1/2" x 4' x 8' pc 570.00
4.04 CWN, Assorted kg 60.00
5.00 Masonry Works -
5.01 Demolition of Masonry Wall sq.m -
5.02 Portland Cement bag 225.00
5.03 Washed Sand cu.m 1,091.67
5.04 CHB 4" thk pc 9.50
5.05 CHB 6" thk pc 12.00
5.06 10mm x 6m RSB kg 38.15
5.07 G.I. Tie Wire kg 60.00
5.08 Concrete Louver Blocks pc 30.00
5.09 Plaster Moulding lm 125.00
6.00 Doors and Windows -
6.01 Removal of Door with Jamb set -
6.02 Removal of Window with Jamb sq.m -
D-1, Panel Door 0.90m x 2.10m on 150mm Wooden Jamb complete with Accessories
6.03 set 7,817.50
(lever type door knob)

D-2 Flush Door 0.90m x 2.10m on 150mm Wooden Jamb complete with Accessories
6.04 set 4,667.50
(lever type door knob)

6.05 D-3 Flush Door 0.70m x 2.10m on 150mm Wooden Jamb complete with Accessories set 3,567.50

6.06 D-4 Cubicle Door 0.60m x 1.20m on 150mm Wooden Jamb complete with Accessories set 3,408.75

W - 1, ( 2.6 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.07 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 10,188.00
complete with Accessories

W - 2, ( 1.5 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.08 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 5,544.00
complete with Accessories

W - 3, ( 0.7 x 2.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.09 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 4,996.00
complete with Accessories
 W - 1, ( 2.6 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.07a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 6,700.00
Accessories

W - 2, ( 1.5 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.08a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 3,800.00
Accessories

W - 3, ( 0.7 x 2.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.09a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 3,500.00
Accessories
6.10 Panel Door 0.90m x 2.10m pc 5,753.50
6.11 Panel Door 0.80m x 2.10m pc 4,400.00
6.12 Panel Door 0.70m x 2.10m pc 3,600.00
6.13 Panel Door 0.60m x 2.10m pc 3,600.00
6.14 Flush Door 0.90m x 2.10m pc 1,740.00
6.15 Flush Door 0.80m x 2.10m pc 1,500.00
6.16 Flush Door 0.70m x 2.10m pc 1,400.00
6.17 Flush Door 0.60m x 2.10m pc 1,400.00
6.18 Steel Door 0.70m x 2.10m pc 4,375.00
6.19 Steel Door 0.80m x 2.10m pc 4,500.00
6.20 Steel Door 0.90m x 2.10m pc 4,600.00
6.21 PVC Door 0.60m x 2.10m pc 1,550.00
6.22 Door Jamb 45mm x 100mm set 1,050.00
6.23 Door Jamb 45mm x 125mm set 1,450.00
6.24 Door Jamb 45mm x 150mm set 1,550.00
6.25 Steel Encased Clear Glass Window with Grilles sq.ft 125.00
6.26 Security Grilles sq.ft 90.00
6.27 Entrance, Lockset Standard set 467.50
6.28 Entrance, Handleset set 7,760.00
6.29 Entrance, Cylindrical Lockset set 1,640.00
6.30 Entrance, Lever Lockset set 2,820.00
6.31 Bathroom, Lockset Keyless set 1,080.00
6.32 Hinges, Standard 3-1/2" x 3-1/2" pa 75.00
6.33 Hinges, Ball Bearing 3-1/2" x 3-1/2" pa 680.00
D-1, Flush Door 0.90m x 2.10m on 100mm Wooden Jamb complete with Accessories
6.34 set 4,167.50
(lever type door knob)

W - 1, ( 2.6 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.35 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 100 mm Wooden Jamb set 10,144.00
complete with Accessories

W - 2, ( 1.3 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.36 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 100 mm Wooden Jamb set 5,072.00
complete with Accessories

W - 1, ( 3.6 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.37 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 14,448.00
complete with Accessories

W - 2, ( 3.6 x 1.2 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.38 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 11,024.00
complete with Accessories

W - 3, ( 1.8 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.39 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 6,352.00
complete with Accessories
 W - 3, ( 1.8 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.39 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 6,352.00
complete with Accessories

W - 4, ( 0.6 x 0.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.40 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 950.00
complete with Accessories

W - 1, ( 4.0 x 1.8 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.41 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 17,624.00
complete with Accessories

W - 2, ( 2.1 x 1.8 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.42 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 9,536.00
complete with Accessories

W - 3, ( 1.3 x 1.8 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.43 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 5,488.00
complete with Accessories

W - 4, ( 1.2 x 0.7 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.44 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 2,092.00
complete with Accessories

W - 2, ( 1.3 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.45 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set 5,072.00
complete with Accessories

W - 1, ( 2.6 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.35a Casing and Fixed Clear Glass Transom on 50 x 100 mm Wooden Jamb complete with set 6,656.00
Accessories

W - 2, ( 1.3 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.36a Casing and Fixed Clear Glass Transom on 50 x 100 mm Wooden Jamb complete with set 3,328.00
Accessories

W - 1, ( 3.6 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.37a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 9,216.00
Accessories

W - 2, ( 3.6 x 1.2 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.38a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 6,912.00
Accessories

W - 3, ( 1.8 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.39b Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 4,608.00
Accessories

W - 4, ( 0.6 x 0.95 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.39a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 912.00
Accessories

W - 4, ( 0.6 x 0.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.40a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 576.00
Accessories

W - 1, ( 4.0 x 1.8 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.41a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 11,520.00
Accessories

W - 2, ( 2.1 x 1.8 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.42a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 6,048.00
Accessories

W - 3, ( 1.3 x 1.8 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.43a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 3,744.00
Accessories

W - 4, ( 1.2 x 0.7 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.44a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 1,344.00
Accessories
 W - 2, ( 1.3 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.45a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set 3,328.00
Accessories

6.46 D-3 Flush Door 0.60m x 2.10m on 150mm Wooden Jamb complete with Accessories set 3,367.50

D-1, (0.90 x 2.10) Steel Door and Jamb with Fixed Glass Transom complete with
6.47 set 6,000.00
Accessories
D-2, (0.80 x 2.10) Steel Door and Jamb with Fixed Glass Transom complete with
6.48 set 5,800.00
Accessories
D-3, (0.90 x 2.10) Steel Door and Jamb with Steel Grilles Transom and Stainless Kick
6.49 set 6,500.00
Plate complete with Accessories

D-4, (0.70 x 2.10) Steel Door and Jamb with Fixed Glass Transom complete with
6.50 set 5,500.00
Accessories

W - 1, ( 2.4 x 1.5 m) Steel Casement Window with Grilles, Semi French Type with 1/4
6.51 set 5,750.00
thk Clear Glass Panes complete with Accessories

W - 2, ( 1.672 x 1.5 m) Steel Casement Window with Grilles, Semi French Type with
6.52 set 4,350.00
1/4 thk Clear Glass Panes complete with Accessories

W - 3, ( 1.8 x 1.2 m) Steel Casement Window with Grilles, Semi French Type with 1/4
6.53 set 3,500.00
thk Clear Glass Panes complete with Accessories

W - 4, ( 0.6 x 0.6 m) Steel Awning Window with Grilles with 1/4 thk Clear Glass Panes
6.54 set 750.00
complete with Accessories
7.00 Steel Works -
7.01 C 6 x 10.5 kg 65.36
7.02 C 6 x 8.2 kg 65.36
7.03 LC 75 x 38 x 15 x 2.0mm kg 40.68
7.04 LC 100 x 50 x 15 x 1.5mm kg 40.68
7.05 LC 100 x 50 x 15 x 2.0mm kg 40.68
7.06 LC 100 x 50 x 15 x 3.0mm kg 40.68
7.07 LC 150 x 65 x 20 x 2.0mm kg 40.68
7.08 LC 150 x 65 x 20 x 3.0mm kg 40.68
7.09 LC 120 x 50 x 20 x 2.0mm kg 40.68
7.10 LC 120 x 50 x 20 x 3.0mm kg 40.68
7.11 L 25 x 25 x 3mm kg 40.00
7.12 L 30 x 30 x 6mm kg 40.00
7.13 L 50 x 50 x 5mm kg 40.00
7.14 L 50 x 50 x 6mm kg 40.00
7.15 Flat Bar 1" x 1/8" kg 30.64
7.16 Flat Bar 1" x 3/16" kg 30.64
7.17 Flat Bar 1" x 1/4" kg 30.64
7.18 Plain Round Bar 10mmØ x 6m pc 141.10
7.19 Plain Round Bar 12mmØ x 6m pc 203.19
7.20 Plain Round Bar 16mmØ x 6m pc 361.22
7.21 Square Bar 12mm□ x 6m pc 141.00
7.22 Square Bar 16mm□ x 6m pc 218.00
7.23 Square Bar 19mm□ x 6m pc 620.00
7.24 Steel Plate 1.20m x 2.40m x 12mm pc 10,500.00
7.25 Steel Plate 1.20m x 2.40m x 10mm pc 9,300.00
7.26 Steel Plate 1.20m x 2.40m x 9mm pc 8,635.00
7.27 Steel Plate 1.20m x 2.40m x 6mm pc 5,390.00
7.28 Tubular 50mm x 150mm x 2.0mm pc 2,640.00
7.29 Tubular 50mm x 100mm x 1.5mm pc 1,085.00
7.30 Turn Buckle 12 mmØ pc 60.00
7.31 Turn Buckle 16 mmØ pc 80.00
7.32 Anchor Bolt with Nuts and Washer, 20mmØ x 50mm x 300mm pc 65.00
7.33 Anchor Bolt with Nuts and Washer, 16mmØ x 50mm x 300mm pc 45.00
7.34 Anchor Bolt with Nuts and Washer, 12mmØ x 50mm x 300mm pc 27.00
7.35 Anchor Bolt with Nuts and Washer, 10mmØ x 50mm x 200mm pc 12.00
7.36 B.I. Pipe 100mmØ Sch.40 pc 2,262.00
7.37 B.I. Pipe 75mmØ Sch.40 pc 1,658.00
7.38 B.I. Pipe 50mmØ Sch.40 pc 880.00
7.39 B.I. Pipe 38mmØ Sch.40 pc 632.00
7.40 B.I. Pipe 32mmØ Sch.40 pc 537.00
7.41 B.I. Pipe 50mmØ Sch.20 pc 691.00
7.42 B.I. Pipe 38mmØ Sch.20 pc 499.00
7.43 B.I. Pipe 32mmØ Sch.20 pc 435.00
7.44 G.I. Pipe 1-1/4"Ø Sch.40 pc 933.00
7.45 G.I. Pipe 2"Ø Sch.40 pc 1,391.60
7.46 Welding Rod kg 67.00
8.00 Roofing Works -
8.01 Removal of Roofing Sheets sq.m -
8.02 Removal of Ridge Roll pc -
8.03 Removal of Flashing pc -
8.04 Removal of Gutter pc -
8.05 Removal of Fascia Board pc -
8.06 Corrugated G.I. Sheet Ga.26, 36" x 8' pc 383.09
8.07 Corrugated G.I. Sheet Ga.26, 36" x 9' pc 410.85
8.08 Corrugated G.I. Sheet Ga.26, 36" x 10' pc 456.50
8.09 Corrugated G.I. Sheet Ga.26, 36" x 12' pc 547.80
8.10 Plain G.I. Sheet Ga.26, 4' x 8' pc 400.00
8.11 Plain G.I. Sheet Ga.26, 3' x 8' pc 318.14
8.12 Gutter Ga.26, 24" x 8' pc 300.00
8.13 Flashing Ga.26, 24"x 8' pc 405.71
8.14 Ridge Roll Ga.26, 24"x 8' pc 375.71
8.15 Long-Span Roofing, Rib-Type, Pre-Painted, 1220mm x 0.4mm thk m -
8.16 Long-Span Roofing, Corrugated, Pre-Painted, 1220mm x 0.4mm thk m -
8.17 Ridge Roll, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm thk pc -
8.18 Ridge Roll, Pre-Painted, Ordinary, 0.915m x 2.440m x 0.4mm thk pc -
8.19 Flashing, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm thk pc -
8.20 Flashing, Pre-Painted, Ordinary, 0.915m x 2.440m x 0.4mm thk pc -
8.21 Flashing, Pre-Painted, Spanish, 0.610m x 2.440m x 0.4mm thk pc -
8.22 Gutter, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm thk pc -
8.23 Gutter, Pre-Painted, Ordinary, 0.915m x 2.440m x 0.4mm thk pc -
8.24 Gutter, Stainless, Ordinary, 0.610m x 2.440m x 0.4mm thk pc -
8.25 Gutter, Pre-Painted, Spanish, 0.610m x 2.440m x 0.4mm thk m -
8.26 Polyethylene Foam with One Side Aluminum 10mm thk m 105.00
8.27 Polyethylene Foam with One Side Aluminum 15mm thk m 142.00
8.28 Polyethylene Foam with One Side Aluminum 20mm thk m 179.50
8.29 Polyethylene Foam with One Side Aluminum 25mm thk m 216.50
8.30 Polyethylene Foam with Two Side Aluminum 5mm thk m 103.50
8.31 Polyethylene Foam with Two Side Aluminum 10mm thk m 141.00
8.32 Polyethylene Foam with Two Side Aluminum 15mm thk m 178.00
8.33 Polyethylene Foam with Two Side Aluminum 20mm thk m 215.00
8.34 Polyethylene Foam with Two Side Aluminum 25mm thk m 252.00
8.35 Teckscrew 2-1/2" pc 1.80
8.36 Roof Sealant L 299.75
8.37 Blind Rivets pc 1.35
8.38 Umbrella Nails kg 60.00
9.00 Carpentry Works -
9.01 Removal of Ceiling sq.m -
9.02 Plywood, Ordinary 1/4" x 4' x 8' pc 310.00
9.03 Plywood, Ordinary 3/8" x 4' x 8' pc 520.00
9.04 Plywood, Ordinary 1/2" x 4' x 8' pc 516.88
9.05 Plywood, Ordinary 3/4" x 4' x 8' pc 850.00
9.06 Plywood, Marine 1/4" x 4' x 8' pc 380.00
9.07 Plywood, Marine 1/2" x 4' x 8' pc 650.00
9.08 Plywood, Marine 3/4" x 4' x 8' pc 1,050.00
9.09 Fiber Cement Board, 1/4" x 4' x 8' pc 540.00
9.10 Fiber Cement Board, 3/16" x 4' x 8' pc 390.00
9.11 Rough Lumber, Sun Dried, Yakal bd.ft 120.00
9.12 Rough Lumber, Sun Dried, Guijo bd.ft 120.00
9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 45.32
9.14 S4S Lumber, Kiln Dried, Tanguile bd.ft 61.87
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 245.00
9.16 Fascia Board, Wooden bd.ft 36.00
9.17 Fascia Board, Fiber Cement 10" x 8' pc 279.00
9.18 Fascia Board, Fiber Cement 12" x 8' pc 325.00
9.19 Fascia Board, Fiber Cement 10" x 12' pc 352.50
9.20 Fascia Board, Fiber Cement 12" x 12' pc 405.00
9.21 Ficem Board Nails kg 90.00
9.22 Finishing Nails kg 70.00
9.23 Common Wire Nails kg 50.00
9.24 Concrete Nails kg 70.00
9.25 Removal of T&G bd.ft -
9.26 T&G 3/4" x 4" ft 20.00
9.27 T&G 3/4" x 6" ft 32.50
9.28 Wood Glue L 120.00
9.29 Acoustic Board 2' x 4' pc 320.00
9.30 Main Tee Runner 1" x 1" x 10' pc 98.85
9.31 Cross Tee 1" x 1" x 10' pc 90.00
9.32 Wall Angle 1" x 1" x 10' pc 90.00
9.33 Suspension Rod #8 kg 145.00
9.34 Removal of Wooden Truss bd.ft -
9.35 Removal of Purlins bd.ft -
9.36 Removal of Partition sq.m -
9.37 Machine Bolts with Std. Nuts and Washers, 5/8" x 7" pc 18.00
9.38 Machine Bolts with Std. Nuts and Washers, 5/8" x 8" pc 20.00
9.39 Machine Bolts with Std. Nuts and Washers, 5/8" x 10" pc 25.00
9.40 Machine Bolts with Std. Nuts and Washers, 1/2" x 7" pc 12.00
9.41 Machine Bolts with Std. Nuts and Washers, 1/2" x 8" pc 15.00
9.42 Wood Preservative, Brown L 900.00
9.43 Lawanit, 1/4" thk pc 280.00
9.44 Concealed Hinges pc 30.00
9.45 S.S. Cabinet Handle pc 90.00
9.46 6mm thk Clear Glass sq.ft 60.00
9.47 S.S. Tube 3/4"Ø m 420.00
9.48 S.S. Flange 3/4"Ø pa 75.00
9.49 Drawer Guide, Metal 20" Full Extension set 420.00
9.50 Folding Door, Full Louver 450 x 1830mm set 1,435.00
9.51 Heavy Duty Steel Track with Roller m 1,650.00
10.00 Electrical Works -
10.01 Electrical Conduit uPVC, 15mmØ pc 50.00
10.02 Electrical Conduit uPVC, 20mmØ pc 69.75
10.03 Electrical Conduit uPVC, 32mmØ pc 137.50
10.04 Electrical Conduit uPVC, 40mmØ pc 192.50
10.05 Electrical Conduit uPVC, 50mmØ pc 214.75
10.06 RSC 20mmØ pc 112.50
10.07 RSC 25mmØ pc 175.00
10.08 RSC 32mmØ pc 339.00
10.09 RSC 38mmØ pc 430.50
10.10 30.0 mm2 THW Wire, Stranded m 180.00
10.11 3.5 mm2 THW Wire, Stranded m 33.00
10.12 5.5 mm2 THW Wire, Stranded m 50.50
10.13 8.0 mm2 THW Wire, Stranded m 79.00
10.14 14.0 mm2 THW Wire, Stranded m 84.50
10.15 22.0 mm2 THW Wire, Stranded m 133.90
10.16 Junction Box, 4" x 4" G.I. pc 15.00
10.17 Utility Box, 2" x 4" G.I. pc 30.00
10.18 FL 2 x 40W Recessed Type with Luminare 24" x 48" set 2,600.00
10.19 FL 1 x 40W Recessed Type with Luminare 6" x 48" set 1,184.50
10.20 FL 2 x 40W Industrial Type set 840.00
10.21 FL 1 x 40W Industrial Type set 490.00
10.22 FL 1 x 20W Industrial Type set 440.00
10.23 Single Switch with Plate pc 97.68
10.24 2-Gang Switch with Plate pc 153.00
10.25 3-Gang Switch with Plate pc 208.00
10.26 3-Way Switch with Plate pc 251.00
10.27 Single C.O. with Plate pc 88.00
10.28 Duplex C.O. with Plate pc 263.80
10.29 Duplex C.O. Weatherproof pc 756.50
10.30 Aircon Outlet with Plate pc 282.75
10.31 TV Terminal Outlet with Plate pc 322.50
10.32 Telephone Outlet with Plate pc 251.00
10.33 Ceiling Receptacle 3-1/2"Ø pc 25.00
10.34 Entrance Cap 20mm dia. pc 50.00
10.35 Entrance Cap 32mm dia. pc 75.00
10.36 Entrance Cap 25mm dia. pc 70.00
10.37 Grounding Rod, 2.4m x 16mm dia. pc 150.00
10.38 Circuit Breaker, 20A 2P set 313.00
10.39 Circuit Breaker, 30A 2P set 313.00
10.40 Circuit Breaker, 40A 2P set 441.25
10.41 Circuit Breaker, 50A 2P set 441.25
10.42 Circuit Breaker, 60A 2P set 441.25
10.43 Circuit Breaker, 100A 2P set 650.00
10.44 Circuit Breaker, 175A 2P set -
10.45 Safety Switch 100A 2P set 2,224.75
10.46 Safety Switch 30A 2P set 603.25
10.47 Panel Box, Flush Type, 6 Branches set 1,400.00
10.48 Panel Box, Flush Type, 4 Branches set 1,202.75
10.49 Panel Box, Flush Type, 8 Branches set 1,580.00
10.50 Panel Box, Flush Type, 12 Branches set 2,530.75
10.51 Panel Box, Flush Type, 10 Branches set 1,850.00
10.52 Flourescent Tube 40W set -
10.53 Incandescent Bulb 50W set 35.00
10.54 Vibrating Bell 8" set 1,500.00
10.55 Fire Alarm Bell, Vibrating Type set 2,000.00
10.56 Fire Alarm Station, Manual Single Action set 2,010.00
10.57 Fire Alarm Control Panel, One Zone set 5,800.00
10.58 Electrical Tape pc 37.50
10.59 Rubber Tape roll 100.00
11.00 Plumbing Works -
11.01 uPVC Water Line 1/2"Ø pc 55.00
11.02 uPVC Water Line 3/4"Ø pc 85.00
11.03 uPVC Water Line 1"Ø pc 112.00
11.04 PP-R Pipe 1"Ø pc 558.00
11.05 PP-R Pipe 3/4"Ø pc 345.00
11.06 PP-R Pipe 1/2"Ø pc 217.00
11.04a G.I. Pipe 1"Ø Sch.40 pc 460.00
11.05a G.I. Pipe 3/4"Ø Sch.40 pc 360.00
11.06a G.I. Pipe 1/2"Ø Sch.40 pc 260.00
11.07 G.I. Coupling, 3/8"Ø pc 11.00
11.08 PP-R Coupling, 1/2"Ø pc 9.00
11.09 PP-R Coupling, 3/4"Ø pc 15.00
11.10 PP-R Coupling, 1"Ø pc 25.00
11.11 PP-R Coupling, 1-1/2"Ø pc 17.00
11.12 PP-R Coupling, 2"Ø pc 143.00
11.13 PP-R Coupling, 3"Ø pc 447.00
11.08a G.I. Coupling, 1/2"Ø pc 10.75
11.09a G.I. Coupling, 3/4"Ø pc 14.75
11.10a G.I. Coupling, 1"Ø pc 23.75
11.11a G.I. Coupling, 1-1/2"Ø pc 35.00
11.12a G.I. Coupling, 2"Ø pc 45.00
11.13a G.I. Coupling, 3"Ø pc 150.00
11.14 G.I. Tee, 3/8"Ø pc 19.75
11.15 PP-R Tee, 1/2"Ø pc 17.00
11.16 PP-R Tee, 3/4"Ø pc 31.00
11.17 PP-R Tee, 1"Ø pc 50.00
11.15a G.I. Tee, 1/2"Ø pc 17.75
11.16a G.I. Tee, 3/4"Ø pc 21.25
11.17a G.I. Tee, 1"Ø pc 42.75
11.18 G.I. Tee, 3/8" x 1/2"Ø pc 23.75
11.19 PP-R Tee, 3/4" x 1/2"Ø pc 25.00
11.20 PP-R Tee, 1" x 1/2"Ø pc 44.00
11.21 PP-R Elbow 90o x 1/2"Ø pc 14.00
11.22 PP-R Elbow 90o x 3/4"Ø pc 23.00
11.23 PP-R Elbow 90o x 1"Ø pc 37.00
11.24 PP-R Coupling Reducer, 1/2" x 3/4"Ø pc 11.00
11.25 PP-R Coupling Reducer, 1-1/2" x 1/2"Ø pc 62.00
11.26 PP-R Coupling Reducer, 2" x 1"Ø pc 114.00
11.27 PP-R Plug, 1/2"Ø pc 8.00
11.28 PP-R Plug, 3/4"Ø pc 12.00
11.29 PP-R Plug, 1"Ø pc 19.00
11.30 PP-R Plug, 1-1/2"Ø pc 54.00
11.31 PP-R Plug, 2"Ø pc 116.00
11.19a G.I. Tee, 3/4" x 1/2"Ø pc 41.25
11.20a G.I. Tee, 1" x 1/2"Ø pc 41.25
11.21a G.I. Elbow 90o x 1/2"Ø pc 11.00
11.22a G.I. Elbow 90o x 3/4"Ø pc 20.75
11.23a G.I. Elbow 90o x 1"Ø pc 33.75
11.24a G.I. Coupling Reducer, 1/2" x 3/4"Ø pc 40.00
11.25a G.I. Coupling Reducer, 1-1/2" x 1/2"Ø pc 40.00
11.26a G.I. Coupling Reducer, 2" x 1"Ø pc 58.25
11.27a G.I. Plug, 1/2"Ø pc 9.75
11.28a G.I. Plug, 3/4"Ø pc 12.50
11.29a G.I. Plug, 1"Ø pc 20.50
11.30a G.I. Plug, 1-1/2"Ø pc 30.75
11.31a G.I. Plug, 2"Ø pc 42.50
11.32 S.S. Elbow 90o x 1/2"Ø pc 90.00
11.33 S.S. Elbow 90o x 3/4"Ø pc 146.00
11.34 S.S. Elbow 90o x 1"Ø pc 230.00
11.35 S.S. Coupling, 3/4"Ø pc 130.00
11.36 S.S. Coupling, 1"Ø pc 200.00
11.37 S.S. Tee, 1/2"Ø pc 130.00
11.38 S.S. Tee, 3/4"Ø pc 200.00
11.39 S.S. Tee, 1"Ø pc 330.00
11.40 S.S. Union Patente, 1/2"Ø pc 300.00
11.41 S.S. Union Patente, 3/4"Ø pc 400.00
11.42 S.S. Bushing, 3/4"Ø pc 60.00
11.43 S.S. Bushing, 1"Ø pc 130.00
11.44 Gate Valve, 1/2"Ø pc 250.00
11.45 Gate Valve, 3/4"Ø pc 320.00
11.46 Gate Valve, 1"Ø pc 435.00
11.47 Gate Valve, 1-1/4"Ø pc 590.00
11.48 Gate Valve, 1-1/2"Ø pc 765.00
11.49 Gate Valve, 2"Ø pc 1,315.00
11.50 Gate Valve, 2-1/2"Ø pc 2,415.00
11.51 Gate Valve, 3"Ø pc 3,375.00
11.52 Check Valve, Horizontal, 1/2"Ø pc 78.00
11.53 Check Valve, Horizontal, 3/4"Ø pc 105.00
11.54 Check Valve, Horizontal, 1"Ø pc 167.00
11.55 Check Valve, Vertical, 1/2"Ø pc 167.25
11.56 Check Valve, Vertical, 3/4"Ø pc 271.50
11.57 Check Valve, Vertical, 1"Ø pc 314.50
11.58 Angle Valve 3/8" x 1/2"Ø pc 150.00
11.59 Faucet, Plain Bibb, Brass 1/2"Ø pc 136.00
11.60 Faucet, Hose Bibb, Brass 1/2"Ø pc 160.00
11.61 Water Closet Flange set 262.50
11.62 Water Closet 1.6gpf with Accessories set 5,500.00
11.63 Urinal 0.8gpf set 5,900.00
11.64 Concrete Counter Sink Type, with Lever Type Faucet and Complete Accessories set 3,150.00
11.65 S.S.Floor Drain 4' x 4" pc 97.50
11.66 Teflon Tape roll 12.00
11.67 Tissue Holder pc 250.00
11.68 S.S. Grab Rail 1-1/2"Ø set 5,000.00
11.69 Mirror sq.ft 100.00
11.70 Faucet, Lavatory set 800.00
11.71 Faucet, Sink set 1,250.00
11.72 S.S. Sink with Strainer and P-Trap set 3,000.00
11.73 S.S. Sink with Strainer and P-Trap (Double) set 7,000.00
11.74 S.S. Grease Trap set 2,500.00
11.75 Shower Set set 1,800.00
11.76 S.S.Strainer 4" pc 400.00
11.77 PP-R Adaptor Female Thread 1/2"Ø pc 84.97
11.78 Water Pump 1 HP set 9,094.73
11.79 Stainless Water Tank (800 Liters) set 18,190.00
12.00 Sanitary Works -
12.01 Catch Basin unit 1,500.00
12.02 Concrete Pipe 150mmØ pc 200.00
12.03 Concrete Pipe 300mmØ pc 450.00
12.04 PVC Pipe 2"Ø pc 168.50
12.05 PVC Pipe 3"Ø pc 339.50
12.06 PVC Pipe 4"Ø pc 451.50
12.07 uPVC Sanitary Pipe 2"Ø pc 210.00
12.08 uPVC Sanitary Pipe 3"Ø pc 420.00
12.09 uPVC Sanitary Pipe 4"Ø pc 560.00
12.10 uPVC Sanitary Pipe 6"Ø pc 1,200.00
12.11 uPVC Elbow 90o x 2"Ø pc 25.00
12.12 uPVC Elbow 90o x 3"Ø pc 53.00
12.13 uPVC Elbow 90o x 4"Ø pc 96.00
12.14 uPVC Elbow 1/8 x 2"Ø pc 20.50
12.15 uPVC Elbow 1/8 x 3"Ø pc 39.50
12.16 uPVC Elbow 1/8 x 4"Ø pc 82.50
12.17 uPVC Tee 2" x 2" pc 36.00
12.18 uPVC Tee 3" x 3" pc 71.95
12.19 uPVC Tee 4" x 2" pc 89.00
12.20 uPVC Tee 4" x 3" pc 109.00
12.21 uPVC Tee 4" x 4" pc 138.00
12.22 uPVC Wye 2" x 2" pc 38.00
12.23 uPVC Wye 2" x 3" pc 60.50
12.24 uPVC Wye 3" x 3" pc 81.00
12.25 uPVC Wye 4" x 2" pc 97.00
12.26 uPVC Wye 4" x 3" pc 122.00
12.27 uPVC Wye 4" x 4" pc 165.00
12.28 Brass Cleanout 4" x 4" pc 350.00
12.29 Brass Cleanout 6" x 6" pc 675.00
12.30 uPVC P-Trap 2" pc 66.00
12.31 uPVC P-Trap 4" pc 262.00
12.32 Three Chamber Septic Vault unit 42,878.52
12.32a Septic Vault unit 28,482.49
12.33 PVC Cement can 150.00
12.34 Waste Vault unit 4,620.00
13.00 Painting Works -
13.01 Latex, Flat gal -
13.02 Latex, Semi Gloss gal -
13.03 Latex, Gloss gal -
13.04 Enamel, Flatwall gal -
13.05 Enamel, Semi Gloss gal -
13.06 Enamel, Quick Dry gal -
13.07 Enamel, Epoxy gal -
13.08 Enamel, Traffic Paint gal -
13.09 Primer, Red Lead gal -
13.10 Primer, Red Oxide gal -
13.11 Primer, Epoxy gal -
13.12 Primer, Zinc Chromate gal -
13.13 Gloss Acrylic Roof Paint gal -
13.14 Masonry Putty gal -
13.15 Glazing Putty gal -
13.16 Paint Thinner gal -
13.17 Lacquer Thinner gal -
13.18 Neutralizer gal -
13.19 Calsomine Powder kg -
13.20 Acri Color qrt -
13.21 Tinting Color qrt -
13.22 Sanding Sealer gal -
13.23 Lacquer, Automotive White gal -
13.24 Lacquer, Gloss Enamel gal -
13.25 Lacquer, Water White gal -
13.26 Lacquer, Dead Flat gal -
13.27 Lacquer, Primer Surfacer gal -
13.28 Lacquer, Spot Putty gal -
13.29 Textured Paint gal -
13.30 Oil Wood Stain gal -
13.31 Polyurethane Paint gal -
13.32 Wood Bleach #1 L -
13.33 Wood Bleach #2 L -
13.34 Paint Remover gal -
13.35 Polytuff qrt -
13.36 Paint Brush 2" pc -
13.37 Paint Brush 3" pc -
13.38 Paint Brush 4" pc -
13.39 Roller Brush 7" pc -
13.40 Baby Roller pc -
13.41 Design Roller pc -
13.42 Steel Brush pc -
13.43 Sand Paper #100 m -
13.44 Sand Paper #80 m -
14.00 Tile Works -
14.01 Unglazed Floor Tiles 20cm x 20cm pc 12.00
14.02 Unglazed Floor Tiles 30cm x 30cm pc 30.40
14.03 Unglazed Floor Tiles 40cm x 40cm pc 51.50
14.04 Glazed Wall Tiles 20cm x 20cm pc 14.00
14.05 Glazed Wall Tiles 20cm x 30cm pc 20.50
14.06 Glazed Wall Tiles 30cm x 30cm pc 23.67
14.07 Glazed Wall Tiles 40cm x 40cm pc 41.75
14.08 Vinyl Tiles, 12" x 12" x 1.3mm pc 13.50
14.09 Vinyl Tiles, 18" x 18" x 2.0mm pc 115.75
14.10 Vinyl Tiles, 4" x 36" x 1.3mm pc 17.75
14.11 Vinyl Tiles, 4" x 36" x 1.7mm pc 21.25
14.12 Carpet Tiles 50cm x 50cm pc 200.00
14.13 Tile Trim 6mm pc 97.75
14.14 Tile Grout 2 kg/bag bag 49.00
14.15 Tile Grout 5 kg/bag bag 150.00
14.16 Tile Adhesive 25 kg/bag bag 224.10
14.17 Grout Sealer L 495.00
14.18 Tile Adhesive Modifier L 190.00
14.19 Contact Cement gal 561.00
15.00 Waterproofing -
15.01 Waterproofing, Cementitious gal 500.00
15.02 Waterproofing, Elastomeric gal 400.00
 Labor
Unit Cost

20.00
45.00
-
43.86
280.95
181.94
-
7.63
9.00
-
4.50
77.50
142.50
15.00
-
360.00
45.00
218.33
1.90
2.64
8.39
15.00
6.60
27.50
-
88.76
24.16

948.28

592.61

517.13

443.81

1,212.57

676.39

617.44
1,005.00

570.00

525.00

675.00
660.00
540.00
540.00
225.00
225.00
210.00
210.00
656.25
675.00
690.00
232.50
157.50
217.50
232.50
56.25
40.50
46.75
776.00
164.00
282.00
108.00
7.50
68.00

344.02

664.19

332.10

1,694.27

1,281.50

799.80
 799.80

130.73

2,089.92

1,110.25

667.69

245.49

606.83

550.00

275.00

1,387.50

1,042.50

690.00

182.40

105.00

1,728.00

907.20

561.60

201.60
 502.50

487.13

1,500.00

1,450.00

1,625.00

1,650.00

1,437.50

1,087.50

875.00

187.50

-
16.34
16.34
10.17
10.17
10.17
10.17
10.17
10.17
10.17
10.17
10.00
10.00
10.00
10.00
7.66
7.66
7.66
26.75
46.25
71.50
35.25
54.50
155.00
2,625.00 0.25
2,325.00
2,158.75
1,347.50
660.00
271.25
 15.00
20.00
16.25
11.25
6.75
3.00
565.50
414.50
220.00
158.00
134.25
172.75
124.75
108.75
233.25
347.90
16.75
-
7.50
15.00
15.00
15.00
23.50
76.62
82.17
91.30
109.56
80.00
63.63
60.00
81.14
75.14
- #DIV/0!
-
-
-
-
-
-
-
-
-
-
21.00
28.40
35.90
43.30
20.70
 28.20
35.60
43.00
50.40
0.36
59.95
0.27
12.00
-
8.00
68.20
114.40
113.71
187.00
83.60
143.00
231.00
118.80
85.80
26.40
26.40
9.97
13.61
53.90
7.92
61.38
71.50
77.55
89.10
19.80
15.40
11.00
15.40
5.00
4.40
7.15
26.40
70.40
21.75
19.80
19.80
31.90
4.00
4.00
8.00
3.96
4.40
5.50
 2.64
3.30
198.00
61.60
6.60
19.80
13.20
92.40
16.50
92.40
315.70
363.00
-
10.00
13.95
27.50
38.50
42.95
22.50
35.00
67.80
86.10
36.00
6.60
10.10
15.80
16.90
26.78
3.00
6.00
520.00
236.90
168.00
98.00
88.00
19.54
30.60
41.60
50.20
17.60
52.76
151.30
56.55
64.50
50.20
5.00
10.00
15.00
 14.00
30.00
62.60
62.60
88.25
88.25
88.25
130.00
-
333.71
90.49
210.00
180.41
237.00
379.61
277.50
-
5.25
225.00
300.00
301.50
870.00
5.63
15.00
-
16.50
25.50
33.60
167.40
103.50
65.10
138.00
108.00
78.00
3.30
2.70
4.50
7.50
5.10
42.90
134.10
3.23
4.43
7.13
10.50
13.50
45.00
5.93
 5.10
9.30
15.00
5.33
6.38
12.83
7.13
7.50
13.20
4.20
6.90
11.10
3.30
18.60
34.20
2.40
3.60
5.70
16.20
34.80
12.38
12.38
3.30
6.23
10.13
12.00
12.00
17.48
2.93
3.75
6.15
9.23
12.75
27.00
43.80
69.00
39.00
60.00
39.00
60.00
99.00
90.00
120.00
18.00
39.00
75.00
96.00
130.50
 177.00
229.50
394.50
724.50
1,012.50
23.40
31.50
50.10
50.18
81.45
94.35
45.00
40.80
24.00
39.38
825.00
885.00
472.50
14.63
1.80
37.50
435.00
15.00
120.00
187.50
450.00
1,050.00
375.00
270.00
50.00
25.49
1,364.21
2,364.70
-
450.00
60.00
135.00
50.55
101.85
135.45
63.00
126.00
168.00
360.00
7.50
15.90
28.80
6.15
 11.85
24.75
10.80
21.59
26.70
32.70
41.40
11.40
18.15
24.30
29.10
36.60
49.50
105.00
202.50
19.80
78.60
14,039.42
11,768.34
45.00
1,386.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
3.60
9.12
15.45
4.20
6.15
7.10
12.53
4.05
34.73
5.33
6.38
60.00
29.33
14.70
45.00
67.23
148.50
57.00
168.30
-
100.00
100.00
Project Title : Construction of Pump House (BAWASA Phase 3)
Location : Centro East, Sta. Teresita, Cagayan

DETAILED ESTIMATE

Item
Item Description Unit Qty
No.

1.00 Earthwork

Clearing and Grabing sq.m 9.00

Backfill cu.m 4.14
SubTotal
Total
Labor (35% of Material Cost)

2.00 Concreting Works w/ RSB

2.01 Column footing cu.m. 1.10

Portland Cement bag 10.00
Washed Sand cu.m 0.55
Gravel cu.m 1.10
12mm dia. RSB pcs 7.00
#16 Tie Wire kg 1.00
SubTotal
2.02 Column cu.m. 1.18
Portland Cement bag 11.00
Washed Sand cu.m 0.59
Gravel cu.m 1.18
12mm dia. RSB pcs 7.00
10mm dia. RSB pcs 22.00
#16 Tie Wire kg 2.00
SubTotal
2.03 Wall Footing cu.m. 0.73
Portland Cement bag 7.00
Washed Sand cu.m 0.36
Gravel cu.m 0.73
12mm dia. RSB pcs 4.00
10mm dia. RSB pcs 2.00
#16 Tie Wire kg 1.00
SubTotal
2.04 Tie Beam cu.m. 0.58
Portland Cement bag 6.00
Washed Sand cu.m 0.29
Gravel cu.m 0.58
12mm dia. RSB pcs 8.00
10mm dia. RSB pcs 11.00
 #16 Tie Wire kg 2.00
SubTotal
2.05 Roof Beam cu.m. 0.58
Portland Cement bag 6.00
Washed Sand cu.m 0.29
Gravel cu.m 0.58
12mm dia. RSB pcs 8.00
10mm dia. RSB pcs 15.00
#16 Tie Wire kg 3.00
SubTotal
2.06 Slab on Fill cu.m. 0.99
Portland Cement bag 9.00
Washed Sand cu.m 0.50
Gravel cu.m 0.99
10mm dia. RSB pcs 10.00
#16 Tie Wire kg 1.00
SubTotal
Total
Labor (35% of the Material Cost)

3.00 Masonry Works 31.15

CHB 4" thk pcs 390.00

Portland Cemnet cu.m 17.00
Washed Sand cu.m 1.36
10mm x 6m RSB pcs 20.00
G.I. Tie Wire kg 2.00
SubTotal
Total
Labor (35% of the Material Cost)
4.00 Plastering Works 56.07
Portland Cemnet bags 13.00
Washed Sand cu.m 0.90
SubTotal
Total
Labor (50% of the Material Cost)
5.00 Doors & Windows
sq.m. 5.08
0.9m x 2.1m Flush Door w/ Door Jamb & Acc. set 1.00
1.0m x 1.2m Steel Casement Window frame set 3.00
0.4m x 1.0m Steel Casement Awning Window set 1.00
Window Grills L.S. -

SubTotal
Total
Labor (35% of the Material Cost)
6.00 Carpentry Works -
Roofing Works sq.m 9.00
2"x6"x12' bd.ft. 120.00
 2"x6"x16' bd.ft. 60.00
2"x5"x16' bd.ft. 133.00
2"x3"x18' bd.ft. 117.00
2"x2"x12' bd.ft. 40.00
1"x12"x12' bd.ft. 108.00
Total
Labor (35% of the Material Cost)
7.00 Tinnery Works
0.4mm Thk Longspan Prepainted Roofing Sheets sq.m 27.10
RidgeRoll pcs 7.00
Tekscrew pcs 500.00
Total
Labor (50% of the Material Cost)
8.00 Electrical Works L.S
lot 1.00

Total
Labor (35% of the Material Cost)

9.00 Formworks and Falseworks ALL

2"x2"x12' bd.ft. 60.00

2"x3"x12' bd.ft. 48.00
1/4" thk Marine plywood pcs 4.00
Assorted Common Wire Nails kgs 8.00
Total
Labor (35% of the Material Cost)

10.00 Painting Works ALL

1 galon Primer latex gal 1.00

3 gal. myway paint gal 3.00
1 Lit. concrete neutralizer L 1.00
Total
Labor (35% of the Material Cost)
 Unit Cost Total Cost

200.00 1,800.00
800.00 804.14 4.14

Total 2,604.14
35% of Material Cost) 911.45

13750

265.00 2,650.00
1,000.00 550.00
1,000.00 1,100.00 123750
260.00 1,820.00
90.00 90.00
6,210.00
6,210.00
265.00 2,915.00
1,000.00 590.00
1,000.00 1,180.00
260.00 1,820.00 32 0.6037736
180 3960
90.00 180.00
10,645.00
10,645.00
265.00 1,855.00
1,000.00 363.00
1,000.00 726.00
260.00 1,040.00
180.00 360.00
90.00 90.00
4,434.00
4,434.00
265.00 1,590.00
1,000.00 290.00
1,000.00 580.00
260.00 2,080.00
180 1,980.00
 90.00 180.00
6,700.00
6,700.00
265.00 1,590.00
1,000.00 290.00
1,000.00 580.00
260.00 2,080.00
180 2,700.00
90.00 270.00
7,510.00
7,510.00
265.00 2,385.00
1,000.00 495.00
1,000.00 990.00
180 1,800.00
90.00 90.00 5,760.00
5,760.00
Total 41,259.00 41,259.00
5% of the Material Cost) 14,440.65

13.00 5,070.00 67.42 842.75

265.00 4,505.00
1,000.00 1,362.81
180.00 3,600.00 30.25 48.40 8.07 9
90.00 180.00 65.04 10.84 11
14,717.81
Total 14,717.81
5% of the Material Cost) 5,151.23

265.00 3,445.00
1,000.00 897.12
4,342.12
Total 4,342.12
0% of the Material Cost) 2,171.06

15,197.42
8,500.00 8,500.00 1.08
3,200.00 9,600.00 3.6 1260
3,200.00 3,200.00 0.4
- 4,200.00
5.08 0
21,300.00
Total 21,300.00
5% of the Material Cost) 7,455.00

32.00 3,840.00
 32.00 1,920.00 108 9
32.00 4,256.00 160 13.333333
32.00 3,744.00
32.00 1,280.00 19.8 8.25
32.00 3,456.00
Total 18,496.00 108
5% of the Material Cost) 6,473.60
108 9 117

300.00 8,130.00 19.8

480.00 3,360.00
2.00 1,000.00
Total 12,490.00 14
0% of the Material Cost) 6,245.00 10 18,735.00
6

8,200.00

17.28
Total 8,200.00 9.82
35% of the Material Cost) 4,100.00 27.1

32.00 1,920.00
32.00 1,536.00 48.00
400.00 1,600.00
90.00 720.00
Total 5,776.00
35% of the Material Cost) 2,021.60

620.00 620.00
620.00 1,860.00
240.00 240.00
Total 2,720.00
35% of the Material Cost) 952.00
 Republic of the philippines
Province of Cagayan
MUNICIPALITY OF STA. TERESITA
OFFICE OF THE MUNICIPAL ENGINEER/BUILDING OFFICIAL

PROGRAM OF WORK BUDGET/COST FOR PUBLIC

WORK USING EQUIPT. LABOR TECHNOLOGY

October 08, 2019

Date
Project Title : Construction of Pump House(BAWASA Phase 3)
Location : Centro East, Sta. Teresita, Cagayan

Unit Cost
Item No. Scope of Works Unit Qty
PhP
1.00 Earthwork cu.m 4.14 849.18
2.00 Concrete Work cu.m 5.16 10,795
3.00 Masonry Work sq.m 31.15 637.85
4.00 Plastering Work sq.m 56.07 116.16
5.00 Doors & Windows sq.m 5.08 5,660.43
6.00 Carpentry Work sq.m 9.00 2,774.40
7.00 Tinnery Work sq.m 27.10 691.33
8.00 Electrical Works L.S ALL -
9.00 Formworks & Falseworks L.S ALL -
10.00 Painting Works L.S ALL -
I DIRECT COST
II INDIRECT COST
III VAT
IV TOTAL CONSTRUCTION COST

PREPARED BY:

JAMES G. SUSTIGUER
Municipal Engineer

RECOMMENDING APPROVAL:

Engr. WINIFRED P. DE GRACIA

Punong Barangay

APPROVED BY:

ATTY. RODRIGO P. DE GRACIA, CES

Municipal Mayor
 October 08, 2019
Date

Amount
PhP
3,515.59
55,699.65
19,869.05
6,513.18
5,665.51
24,969.60
18,735.00
3,672.00
7,797.60
3,672.00
146,437.18
29,287.44
8,786.23
184,510.85

Y. RODRIGO P. DE GRACIA, CESE

Municipal Mayor
 BEAM DIMENSION S T E E L R E I N F O R C E M
(mm)
BEAM MARK Rebar Lef Midspan
(mm dia.)
b h
E I N F O R C E M E N T
right EXTRA BAR
 Unit Cost of Labor & Materials

Item
Item Description Unit Qty
No.

1.00 Earthworks
1.01 Clearing and Grubbing sq.m
1.03 Backfilling and Compaction cu.m

2.00 Concreting Works w/ RSB

Column footing cu.m. 1.1

Portland Cement bag 10
Washed Sand cu.m 0.55
Gravel cu.m 1.1
3.00 Rebar Works
3.01 Deformed Round Bars, Grade 40 kg
3.02 G.I. Tie Wire kg
4.00 Formworks
4.01 Coco Lumber bd.ft
4.02 Plywood Ordinary, 1/4" x 4' x 8' pc
4.03 Plywood Ordinary, 1/2" x 4' x 8' pc
4.04 CWN, Assorted kg
5.00 Masonry Works
5.01 Demolition of Masonry Wall sq.m
5.02 Portland Cement bag
5.03 Washed Sand cu.m
5.04 CHB 4" thk pc
5.05 CHB 6" thk pc
5.06 10mm x 6m RSB kg
5.07 G.I. Tie Wire kg
5.08 Concrete Louver Blocks pc
5.09 Plaster Moulding lm
6.00 Doors and Windows
6.01 Removal of Door with Jamb set
6.02 Removal of Window with Jamb sq.m
D-1, Panel Door 0.90m x 2.10m on 150mm Wooden Jamb complete with Accessories
6.03 set
(lever type door knob)

D-2 Flush Door 0.90m x 2.10m on 150mm Wooden Jamb complete with Accessories
6.04 set
(lever type door knob)

6.05 D-3 Flush Door 0.70m x 2.10m on 150mm Wooden Jamb complete with Accessories set

6.06 D-4 Cubicle Door 0.60m x 1.20m on 150mm Wooden Jamb complete with Accessories set

W - 1, ( 2.6 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.07 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories

W - 2, ( 1.5 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.08 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories
 W - 3, ( 0.7 x 2.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.09 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories

W - 1, ( 2.6 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.07a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories

W - 2, ( 1.5 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.08a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories

W - 3, ( 0.7 x 2.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.09a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories
6.10 Panel Door 0.90m x 2.10m pc
6.11 Panel Door 0.80m x 2.10m pc
6.12 Panel Door 0.70m x 2.10m pc
6.13 Panel Door 0.60m x 2.10m pc
6.14 Flush Door 0.90m x 2.10m pc
6.15 Flush Door 0.80m x 2.10m pc
6.16 Flush Door 0.70m x 2.10m pc
6.17 Flush Door 0.60m x 2.10m pc
6.18 Steel Door 0.70m x 2.10m pc
6.19 Steel Door 0.80m x 2.10m pc
6.20 Steel Door 0.90m x 2.10m pc
6.21 PVC Door 0.60m x 2.10m pc
6.22 Door Jamb 45mm x 100mm set
6.23 Door Jamb 45mm x 125mm set
6.24 Door Jamb 45mm x 150mm set
6.25 Steel Encased Clear Glass Window with Grilles sq.ft
6.26 Security Grilles sq.ft
6.27 Entrance, Lockset Standard set
6.28 Entrance, Handleset set
6.29 Entrance, Cylindrical Lockset set
6.30 Entrance, Lever Lockset set
6.31 Bathroom, Lockset Keyless set
6.32 Hinges, Standard 3-1/2" x 3-1/2" pa
6.33 Hinges, Ball Bearing 3-1/2" x 3-1/2" pa
D-1, Flush Door 0.90m x 2.10m on 100mm Wooden Jamb complete with Accessories
6.34 set
(lever type door knob)

W - 1, ( 2.6 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.35 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 100 mm Wooden Jamb set
complete with Accessories

W - 2, ( 1.3 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.36 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 100 mm Wooden Jamb set
complete with Accessories

W - 1, ( 3.6 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.37 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories

W - 2, ( 3.6 x 1.2 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.38 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories
 W - 3, ( 1.8 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.39 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories

W - 3, ( 1.8 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.39 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories

W - 4, ( 0.6 x 0.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.40 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories

W - 1, ( 4.0 x 1.8 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.41 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories

W - 2, ( 2.1 x 1.8 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.42 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories

W - 3, ( 1.3 x 1.8 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.43 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories

W - 4, ( 1.2 x 0.7 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.44 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories

W - 2, ( 1.3 x 1.6 m) Jalousie Window with Clear Glass Blades on JalouPlus Type
6.45 Silver Colored Frame and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb set
complete with Accessories

W - 1, ( 2.6 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.35a Casing and Fixed Clear Glass Transom on 50 x 100 mm Wooden Jamb complete with set
Accessories

W - 2, ( 1.3 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.36a Casing and Fixed Clear Glass Transom on 50 x 100 mm Wooden Jamb complete with set
Accessories

W - 1, ( 3.6 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.37a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories

W - 2, ( 3.6 x 1.2 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.38a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories

W - 3, ( 1.8 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.39b Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories

W - 4, ( 0.6 x 0.95 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.39a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories

W - 4, ( 0.6 x 0.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.40a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories

W - 1, ( 4.0 x 1.8 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.41a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories

W - 2, ( 2.1 x 1.8 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.42a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories

W - 3, ( 1.3 x 1.8 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.43a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories
 W - 4, ( 1.2 x 0.7 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.44a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories

W - 2, ( 1.3 x 1.6 m) Jalousie Window with Clear Glass Blades on Standard Aluminum
6.45a Casing and Fixed Clear Glass Transom on 50 x 150 mm Wooden Jamb complete with set
Accessories

6.46 D-3 Flush Door 0.60m x 2.10m on 150mm Wooden Jamb complete with Accessories set

D-1, (0.90 x 2.10) Steel Door and Jamb with Fixed Glass Transom complete with
6.47 set
Accessories
D-2, (0.80 x 2.10) Steel Door and Jamb with Fixed Glass Transom complete with
6.48 set
Accessories
D-3, (0.90 x 2.10) Steel Door and Jamb with Steel Grilles Transom and Stainless Kick
6.49 set
Plate complete with Accessories

D-4, (0.70 x 2.10) Steel Door and Jamb with Fixed Glass Transom complete with
6.50 set
Accessories

W - 1, ( 2.4 x 1.5 m) Steel Casement Window with Grilles, Semi French Type with 1/4
6.51 set
thk Clear Glass Panes complete with Accessories

W - 2, ( 1.672 x 1.5 m) Steel Casement Window with Grilles, Semi French Type with
6.52 set
1/4 thk Clear Glass Panes complete with Accessories

W - 3, ( 1.8 x 1.2 m) Steel Casement Window with Grilles, Semi French Type with 1/4
6.53 set
thk Clear Glass Panes complete with Accessories

W - 4, ( 0.6 x 0.6 m) Steel Awning Window with Grilles with 1/4 thk Clear Glass Panes
6.54 set
complete with Accessories
7.00 Steel Works
7.01 C 6 x 10.5 kg
7.02 C 6 x 8.2 kg
7.03 LC 75 x 38 x 15 x 2.0mm kg
7.04 LC 100 x 50 x 15 x 1.5mm kg
7.05 LC 100 x 50 x 15 x 2.0mm kg
7.06 LC 100 x 50 x 15 x 3.0mm kg
7.07 LC 150 x 65 x 20 x 2.0mm kg
7.08 LC 150 x 65 x 20 x 3.0mm kg
7.09 LC 120 x 50 x 20 x 2.0mm kg
7.10 LC 120 x 50 x 20 x 3.0mm kg
7.11 L 25 x 25 x 3mm kg
7.12 L 30 x 30 x 6mm kg
7.13 L 50 x 50 x 5mm kg
7.14 L 50 x 50 x 6mm kg
7.15 Flat Bar 1" x 1/8" kg
7.16 Flat Bar 1" x 3/16" kg
7.17 Flat Bar 1" x 1/4" kg
7.18 Plain Round Bar 10mmØ x 6m pc
7.19 Plain Round Bar 12mmØ x 6m pc
7.20 Plain Round Bar 16mmØ x 6m pc
7.21 Square Bar 12mm□ x 6m pc
7.22 Square Bar 16mm□ x 6m pc
7.23 Square Bar 19mm□ x 6m pc
7.24 Steel Plate 1.20m x 2.40m x 12mm pc
7.25 Steel Plate 1.20m x 2.40m x 10mm pc
7.26 Steel Plate 1.20m x 2.40m x 9mm pc
7.27 Steel Plate 1.20m x 2.40m x 6mm pc
7.28 Tubular 50mm x 150mm x 2.0mm pc
7.29 Tubular 50mm x 100mm x 1.5mm pc
7.30 Turn Buckle 12 mmØ pc
7.31 Turn Buckle 16 mmØ pc
7.32 Anchor Bolt with Nuts and Washer, 20mmØ x 50mm x 300mm pc
7.33 Anchor Bolt with Nuts and Washer, 16mmØ x 50mm x 300mm pc
7.34 Anchor Bolt with Nuts and Washer, 12mmØ x 50mm x 300mm pc
7.35 Anchor Bolt with Nuts and Washer, 10mmØ x 50mm x 200mm pc
7.36 B.I. Pipe 100mmØ Sch.40 pc
7.37 B.I. Pipe 75mmØ Sch.40 pc
7.38 B.I. Pipe 50mmØ Sch.40 pc
7.39 B.I. Pipe 38mmØ Sch.40 pc
7.40 B.I. Pipe 32mmØ Sch.40 pc
7.41 B.I. Pipe 50mmØ Sch.20 pc
7.42 B.I. Pipe 38mmØ Sch.20 pc
7.43 B.I. Pipe 32mmØ Sch.20 pc
7.44 G.I. Pipe 1-1/4"Ø Sch.40 pc
7.45 G.I. Pipe 2"Ø Sch.40 pc
7.46 Welding Rod kg
8.00 Roofing Works
8.01 Removal of Roofing Sheets sq.m
8.02 Removal of Ridge Roll pc
8.03 Removal of Flashing pc
8.04 Removal of Gutter pc
8.05 Removal of Fascia Board pc
8.06 Corrugated G.I. Sheet Ga.26, 36" x 8' pc
8.07 Corrugated G.I. Sheet Ga.26, 36" x 9' pc
8.08 Corrugated G.I. Sheet Ga.26, 36" x 10' pc
8.09 Corrugated G.I. Sheet Ga.26, 36" x 12' pc
8.10 Plain G.I. Sheet Ga.26, 4' x 8' pc
8.11 Plain G.I. Sheet Ga.26, 3' x 8' pc
8.12 Gutter Ga.26, 24" x 8' pc
8.13 Flashing Ga.26, 24"x 8' pc
8.14 Ridge Roll Ga.26, 24"x 8' pc
8.15 Long-Span Roofing, Rib-Type, Pre-Painted, 1220mm x 0.4mm thk m
8.16 Long-Span Roofing, Corrugated, Pre-Painted, 1220mm x 0.4mm thk m
8.17 Ridge Roll, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm thk pc
8.18 Ridge Roll, Pre-Painted, Ordinary, 0.915m x 2.440m x 0.4mm thk pc
8.19 Flashing, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm thk pc
8.20 Flashing, Pre-Painted, Ordinary, 0.915m x 2.440m x 0.4mm thk pc
8.21 Flashing, Pre-Painted, Spanish, 0.610m x 2.440m x 0.4mm thk pc
8.22 Gutter, Pre-Painted, Ordinary, 0.610m x 2.440m x 0.4mm thk pc
8.23 Gutter, Pre-Painted, Ordinary, 0.915m x 2.440m x 0.4mm thk pc
8.24 Gutter, Stainless, Ordinary, 0.610m x 2.440m x 0.4mm thk pc
8.25 Gutter, Pre-Painted, Spanish, 0.610m x 2.440m x 0.4mm thk m
8.26 Polyethylene Foam with One Side Aluminum 10mm thk m
8.27 Polyethylene Foam with One Side Aluminum 15mm thk m
8.28 Polyethylene Foam with One Side Aluminum 20mm thk m
8.29 Polyethylene Foam with One Side Aluminum 25mm thk m
8.30 Polyethylene Foam with Two Side Aluminum 5mm thk m
8.31 Polyethylene Foam with Two Side Aluminum 10mm thk m
8.32 Polyethylene Foam with Two Side Aluminum 15mm thk m
8.33 Polyethylene Foam with Two Side Aluminum 20mm thk m
8.34 Polyethylene Foam with Two Side Aluminum 25mm thk m
8.35 Teckscrew 2-1/2" pc
8.36 Roof Sealant L
8.37 Blind Rivets pc
8.38 Umbrella Nails kg
9.00 Carpentry Works
9.01 Removal of Ceiling sq.m
9.02 Plywood, Ordinary 1/4" x 4' x 8' pc
9.03 Plywood, Ordinary 3/8" x 4' x 8' pc
9.04 Plywood, Ordinary 1/2" x 4' x 8' pc
9.05 Plywood, Ordinary 3/4" x 4' x 8' pc
9.06 Plywood, Marine 1/4" x 4' x 8' pc
9.07 Plywood, Marine 1/2" x 4' x 8' pc
9.08 Plywood, Marine 3/4" x 4' x 8' pc
9.09 Fiber Cement Board, 1/4" x 4' x 8' pc
9.10 Fiber Cement Board, 3/16" x 4' x 8' pc
9.11 Rough Lumber, Sun Dried, Yakal bd.ft
9.12 Rough Lumber, Sun Dried, Guijo bd.ft
9.13 Rough Lumber, Sun Dried, Tanguile bd.ft
9.14 S4S Lumber, Kiln Dried, Tanguile bd.ft
9.15 Ceiling Vent 1" x 12" x 4' with Screen pc
9.16 Fascia Board, Wooden bd.ft
9.17 Fascia Board, Fiber Cement 10" x 8' pc
9.18 Fascia Board, Fiber Cement 12" x 8' pc
9.19 Fascia Board, Fiber Cement 10" x 12' pc
9.20 Fascia Board, Fiber Cement 12" x 12' pc
9.21 Ficem Board Nails kg
9.22 Finishing Nails kg
9.23 Common Wire Nails kg
9.24 Concrete Nails kg
9.25 Removal of T&G bd.ft
9.26 T&G 3/4" x 4" ft
9.27 T&G 3/4" x 6" ft
9.28 Wood Glue L
9.29 Acoustic Board 2' x 4' pc
9.30 Main Tee Runner 1" x 1" x 10' pc
9.31 Cross Tee 1" x 1" x 10' pc
9.32 Wall Angle 1" x 1" x 10' pc
9.33 Suspension Rod #8 kg
9.34 Removal of Wooden Truss bd.ft
9.35 Removal of Purlins bd.ft
9.36 Removal of Partition sq.m
9.37 Machine Bolts with Std. Nuts and Washers, 5/8" x 7" pc
9.38 Machine Bolts with Std. Nuts and Washers, 5/8" x 8" pc
9.39 Machine Bolts with Std. Nuts and Washers, 5/8" x 10" pc
9.40 Machine Bolts with Std. Nuts and Washers, 1/2" x 7" pc
9.41 Machine Bolts with Std. Nuts and Washers, 1/2" x 8" pc
9.42 Wood Preservative, Brown L
9.43 Lawanit, 1/4" thk pc
9.44 Concealed Hinges pc
9.45 S.S. Cabinet Handle pc
9.46 6mm thk Clear Glass sq.ft
9.47 S.S. Tube 3/4"Ø m
9.48 S.S. Flange 3/4"Ø pa
9.49 Drawer Guide, Metal 20" Full Extension set
9.50 Folding Door, Full Louver 450 x 1830mm set
9.51 Heavy Duty Steel Track with Roller m
10.00 Electrical Works
10.01 Electrical Conduit uPVC, 15mmØ pc
10.02 Electrical Conduit uPVC, 20mmØ pc
10.03 Electrical Conduit uPVC, 32mmØ pc
10.04 Electrical Conduit uPVC, 40mmØ pc
10.05 Electrical Conduit uPVC, 50mmØ pc
10.06 RSC 20mmØ pc
10.07 RSC 25mmØ pc
10.08 RSC 32mmØ pc
10.09 RSC 38mmØ pc
10.10 30.0 mm2 THW Wire, Stranded m
10.11 3.5 mm2 THW Wire, Stranded m
10.12 5.5 mm2 THW Wire, Stranded m
10.13 8.0 mm2 THW Wire, Stranded m
10.14 14.0 mm2 THW Wire, Stranded m
10.15 22.0 mm2 THW Wire, Stranded m
10.16 Junction Box, 4" x 4" G.I. pc
10.17 Utility Box, 2" x 4" G.I. pc
10.18 FL 2 x 40W Recessed Type with Luminare 24" x 48" set
10.19 FL 1 x 40W Recessed Type with Luminare 6" x 48" set
10.20 FL 2 x 40W Industrial Type set
10.21 FL 1 x 40W Industrial Type set
10.22 FL 1 x 20W Industrial Type set
10.23 Single Switch with Plate pc
10.24 2-Gang Switch with Plate pc
10.25 3-Gang Switch with Plate pc
10.26 3-Way Switch with Plate pc
10.27 Single C.O. with Plate pc
10.28 Duplex C.O. with Plate pc
10.29 Duplex C.O. Weatherproof pc
10.30 Aircon Outlet with Plate pc
10.31 TV Terminal Outlet with Plate pc
10.32 Telephone Outlet with Plate pc
10.33 Ceiling Receptacle 3-1/2"Ø pc
10.34 Entrance Cap 20mm dia. pc
10.35 Entrance Cap 32mm dia. pc
10.36 Entrance Cap 25mm dia. pc
10.37 Grounding Rod, 2.4m x 16mm dia. pc
10.38 Circuit Breaker, 20A 2P set
10.39 Circuit Breaker, 30A 2P set
10.40 Circuit Breaker, 40A 2P set
10.41 Circuit Breaker, 50A 2P set
10.42 Circuit Breaker, 60A 2P set
10.43 Circuit Breaker, 100A 2P set
10.44 Circuit Breaker, 175A 2P set
10.45 Safety Switch 100A 2P set
10.46 Safety Switch 30A 2P set
10.47 Panel Box, Flush Type, 6 Branches set
10.48 Panel Box, Flush Type, 4 Branches set
10.49 Panel Box, Flush Type, 8 Branches set
10.50 Panel Box, Flush Type, 12 Branches set
10.51 Panel Box, Flush Type, 10 Branches set
10.52 Flourescent Tube 40W set
10.53 Incandescent Bulb 50W set
10.54 Vibrating Bell 8" set
10.55 Fire Alarm Bell, Vibrating Type set
10.56 Fire Alarm Station, Manual Single Action set
10.57 Fire Alarm Control Panel, One Zone set
10.58 Electrical Tape pc
10.59 Rubber Tape roll
11.00 Plumbing Works
11.01 uPVC Water Line 1/2"Ø pc
11.02 uPVC Water Line 3/4"Ø pc
11.03 uPVC Water Line 1"Ø pc
11.04 PP-R Pipe 1"Ø pc
11.05 PP-R Pipe 3/4"Ø pc
11.06 PP-R Pipe 1/2"Ø pc
11.04a G.I. Pipe 1"Ø Sch.40 pc
11.05a G.I. Pipe 3/4"Ø Sch.40 pc
11.06a G.I. Pipe 1/2"Ø Sch.40 pc
11.07 G.I. Coupling, 3/8"Ø pc
11.08 PP-R Coupling, 1/2"Ø pc
11.09 PP-R Coupling, 3/4"Ø pc
11.10 PP-R Coupling, 1"Ø pc
11.11 PP-R Coupling, 1-1/2"Ø pc
11.12 PP-R Coupling, 2"Ø pc
11.13 PP-R Coupling, 3"Ø pc
11.08a G.I. Coupling, 1/2"Ø pc
11.09a G.I. Coupling, 3/4"Ø pc
11.10a G.I. Coupling, 1"Ø pc
11.11a G.I. Coupling, 1-1/2"Ø pc
11.12a G.I. Coupling, 2"Ø pc
11.13a G.I. Coupling, 3"Ø pc
11.14 G.I. Tee, 3/8"Ø pc
11.15 PP-R Tee, 1/2"Ø pc
11.16 PP-R Tee, 3/4"Ø pc
11.17 PP-R Tee, 1"Ø pc
11.15a G.I. Tee, 1/2"Ø pc
11.16a G.I. Tee, 3/4"Ø pc
11.17a G.I. Tee, 1"Ø pc
11.18 G.I. Tee, 3/8" x 1/2"Ø pc
11.19 PP-R Tee, 3/4" x 1/2"Ø pc
11.20 PP-R Tee, 1" x 1/2"Ø pc
11.21 PP-R Elbow 90o x 1/2"Ø pc
11.22 PP-R Elbow 90o x 3/4"Ø pc
11.23 PP-R Elbow 90o x 1"Ø pc
11.24 PP-R Coupling Reducer, 1/2" x 3/4"Ø pc
11.25 PP-R Coupling Reducer, 1-1/2" x 1/2"Ø pc
11.26 PP-R Coupling Reducer, 2" x 1"Ø pc
11.27 PP-R Plug, 1/2"Ø pc
11.28 PP-R Plug, 3/4"Ø pc
11.29 PP-R Plug, 1"Ø pc
11.30 PP-R Plug, 1-1/2"Ø pc
11.31 PP-R Plug, 2"Ø pc
11.19a G.I. Tee, 3/4" x 1/2"Ø pc
11.20a G.I. Tee, 1" x 1/2"Ø pc
11.21a G.I. Elbow 90o x 1/2"Ø pc
11.22a G.I. Elbow 90o x 3/4"Ø pc
11.23a G.I. Elbow 90o x 1"Ø pc
11.24a G.I. Coupling Reducer, 1/2" x 3/4"Ø pc
11.25a G.I. Coupling Reducer, 1-1/2" x 1/2"Ø pc
11.26a G.I. Coupling Reducer, 2" x 1"Ø pc
11.27a G.I. Plug, 1/2"Ø pc
11.28a G.I. Plug, 3/4"Ø pc
11.29a G.I. Plug, 1"Ø pc
11.30a G.I. Plug, 1-1/2"Ø pc
11.31a G.I. Plug, 2"Ø pc
11.32 S.S. Elbow 90o x 1/2"Ø pc
11.33 S.S. Elbow 90o x 3/4"Ø pc
11.34 S.S. Elbow 90o x 1"Ø pc
11.35 S.S. Coupling, 3/4"Ø pc
11.36 S.S. Coupling, 1"Ø pc
11.37 S.S. Tee, 1/2"Ø pc
11.38 S.S. Tee, 3/4"Ø pc
11.39 S.S. Tee, 1"Ø pc
11.40 S.S. Union Patente, 1/2"Ø pc
11.41 S.S. Union Patente, 3/4"Ø pc
11.42 S.S. Bushing, 3/4"Ø pc
11.43 S.S. Bushing, 1"Ø pc
11.44 Gate Valve, 1/2"Ø pc
11.45 Gate Valve, 3/4"Ø pc
11.46 Gate Valve, 1"Ø pc
11.47 Gate Valve, 1-1/4"Ø pc
11.48 Gate Valve, 1-1/2"Ø pc
11.49 Gate Valve, 2"Ø pc
11.50 Gate Valve, 2-1/2"Ø pc
11.51 Gate Valve, 3"Ø pc
11.52 Check Valve, Horizontal, 1/2"Ø pc
11.53 Check Valve, Horizontal, 3/4"Ø pc
11.54 Check Valve, Horizontal, 1"Ø pc
11.55 Check Valve, Vertical, 1/2"Ø pc
11.56 Check Valve, Vertical, 3/4"Ø pc
11.57 Check Valve, Vertical, 1"Ø pc
11.58 Angle Valve 3/8" x 1/2"Ø pc
11.59 Faucet, Plain Bibb, Brass 1/2"Ø pc
11.60 Faucet, Hose Bibb, Brass 1/2"Ø pc
11.61 Water Closet Flange set
11.62 Water Closet 1.6gpf with Accessories set
11.63 Urinal 0.8gpf set
11.64 Concrete Counter Sink Type, with Lever Type Faucet and Complete Accessories set
11.65 S.S.Floor Drain 4' x 4" pc
11.66 Teflon Tape roll
11.67 Tissue Holder pc
11.68 S.S. Grab Rail 1-1/2"Ø set
11.69 Mirror sq.ft
11.70 Faucet, Lavatory set
11.71 Faucet, Sink set
11.72 S.S. Sink with Strainer and P-Trap set
11.73 S.S. Sink with Strainer and P-Trap (Double) set
11.74 S.S. Grease Trap set
11.75 Shower Set set
11.76 S.S.Strainer 4" pc
11.77 PP-R Adaptor Female Thread 1/2"Ø pc
11.78 Water Pump 1 HP set
11.79 Stainless Water Tank (800 Liters) set
12.00 Sanitary Works
12.01 Catch Basin unit
12.02 Concrete Pipe 150mmØ pc
12.03 Concrete Pipe 300mmØ pc
12.04 PVC Pipe 2"Ø pc
12.05 PVC Pipe 3"Ø pc
12.06 PVC Pipe 4"Ø pc
12.07 uPVC Sanitary Pipe 2"Ø pc
12.08 uPVC Sanitary Pipe 3"Ø pc
12.09 uPVC Sanitary Pipe 4"Ø pc
12.10 uPVC Sanitary Pipe 6"Ø pc
12.11 uPVC Elbow 90o x 2"Ø pc
12.12 uPVC Elbow 90o x 3"Ø pc
12.13 uPVC Elbow 90o x 4"Ø pc
12.14 uPVC Elbow 1/8 x 2"Ø pc
12.15 uPVC Elbow 1/8 x 3"Ø pc
12.16 uPVC Elbow 1/8 x 4"Ø pc
12.17 uPVC Tee 2" x 2" pc
12.18 uPVC Tee 3" x 3" pc
12.19 uPVC Tee 4" x 2" pc
12.20 uPVC Tee 4" x 3" pc
12.21 uPVC Tee 4" x 4" pc
12.22 uPVC Wye 2" x 2" pc
12.23 uPVC Wye 2" x 3" pc
12.24 uPVC Wye 3" x 3" pc
12.25 uPVC Wye 4" x 2" pc
12.26 uPVC Wye 4" x 3" pc
12.27 uPVC Wye 4" x 4" pc
12.28 Brass Cleanout 4" x 4" pc
12.29 Brass Cleanout 6" x 6" pc
12.30 uPVC P-Trap 2" pc
12.31 uPVC P-Trap 4" pc
12.32 Three Chamber Septic Vault unit
12.32a Septic Vault unit
12.33 PVC Cement can
12.34 Waste Vault unit
13.00 Painting Works
13.01 Latex, Flat gal
13.02 Latex, Semi Gloss gal
13.03 Latex, Gloss gal
13.04 Enamel, Flatwall gal
13.05 Enamel, Semi Gloss gal
13.06 Enamel, Quick Dry gal
13.07 Enamel, Epoxy gal
13.08 Enamel, Traffic Paint gal
13.09 Primer, Red Lead gal
13.10 Primer, Red Oxide gal
13.11 Primer, Epoxy gal
13.12 Primer, Zinc Chromate gal
13.13 Gloss Acrylic Roof Paint gal
13.14 Masonry Putty gal
13.15 Glazing Putty gal
13.16 Paint Thinner gal
13.17 Lacquer Thinner gal
13.18 Neutralizer gal
13.19 Calsomine Powder kg
13.20 Acri Color qrt
13.21 Tinting Color qrt
13.22 Sanding Sealer gal
13.23 Lacquer, Automotive White gal
13.24 Lacquer, Gloss Enamel gal
13.25 Lacquer, Water White gal
13.26 Lacquer, Dead Flat gal
13.27 Lacquer, Primer Surfacer gal
13.28 Lacquer, Spot Putty gal
13.29 Textured Paint gal
13.30 Oil Wood Stain gal
13.31 Polyurethane Paint gal
13.32 Wood Bleach #1 L
13.33 Wood Bleach #2 L
13.34 Paint Remover gal
13.35 Polytuff qrt
13.36 Paint Brush 2" pc
13.37 Paint Brush 3" pc
13.38 Paint Brush 4" pc
13.39 Roller Brush 7" pc
13.40 Baby Roller pc
13.41 Design Roller pc
13.42 Steel Brush pc
13.43 Sand Paper #100 m
13.44 Sand Paper #80 m
14.00 Tile Works
14.01 Unglazed Floor Tiles 20cm x 20cm pc
14.02 Unglazed Floor Tiles 30cm x 30cm pc
14.03 Unglazed Floor Tiles 40cm x 40cm pc
14.04 Glazed Wall Tiles 20cm x 20cm pc
14.05 Glazed Wall Tiles 20cm x 30cm pc
14.06 Glazed Wall Tiles 30cm x 30cm pc
14.07 Glazed Wall Tiles 40cm x 40cm pc
14.08 Vinyl Tiles, 12" x 12" x 1.3mm pc
14.09 Vinyl Tiles, 18" x 18" x 2.0mm pc
14.10 Vinyl Tiles, 4" x 36" x 1.3mm pc
14.11 Vinyl Tiles, 4" x 36" x 1.7mm pc
14.12 Carpet Tiles 50cm x 50cm pc
14.13 Tile Trim 6mm pc
14.14 Tile Grout 2 kg/bag bag
14.15 Tile Grout 5 kg/bag bag
14.16 Tile Adhesive 25 kg/bag bag
14.17 Grout Sealer L
14.18 Tile Adhesive Modifier L
14.19 Contact Cement gal
15.00 Waterproofing
15.01 Waterproofing, Cementitious gal
15.02 Waterproofing, Elastomeric gal
Material Labor Material Labor
Unit Cost Cost

- 20.00 - 20.00
- 45.00 - 45.00
- - - -

265.00 43.86 2,650.00 43.86

1,000.00 280.95 1,573.33 280.95
1,000.00 181.94 1,091.67 181.94
- - - -
38.15 7.63 38.15 7.63
60.00 9.00 60.00 9.00
- - - -
18.00 4.50 18.00 4.50
310.00 77.50 310.00 77.50
570.00 142.50 570.00 142.50
60.00 15.00 60.00 15.00
- - - -
- 360.00 - 360.00
225.00 45.00 225.00 45.00
1,091.67 218.33 1,091.67 218.33
9.50 1.90 9.50 1.90
12.00 2.64 12.00 2.64
38.15 8.39 38.15 8.39
60.00 15.00 60.00 15.00
30.00 6.60 30.00 6.60
125.00 27.50 125.00 27.50
- - - -
- 88.76 - 88.76
- 24.16 - 24.16

7,817.50 948.28 7,817.50 948.28

4,667.50 592.61 4,667.50 592.61

3,567.50 517.13 3,567.50 517.13

3,408.75 443.81 3,408.75 443.81

10,188.00 1,212.57 10,188.00 1,212.57

5,544.00 676.39 5,544.00 676.39

 4,996.00 617.44 4,996.00 617.44

6,700.00 1,005.00 6,700.00 1,005.00

3,800.00 570.00 3,800.00 570.00

3,500.00 525.00 3,500.00 525.00

5,753.50 675.00 5,753.50 675.00

4,400.00 660.00 4,400.00 660.00
3,600.00 540.00 3,600.00 540.00
3,600.00 540.00 3,600.00 540.00
1,740.00 225.00 1,740.00 225.00
1,500.00 225.00 1,500.00 225.00
1,400.00 210.00 1,400.00 210.00
1,400.00 210.00 1,400.00 210.00
4,375.00 656.25 4,375.00 656.25
4,500.00 675.00 4,500.00 675.00
4,600.00 690.00 4,600.00 690.00
1,550.00 232.50 1,550.00 232.50
1,050.00 157.50 1,050.00 157.50
1,450.00 217.50 1,450.00 217.50
1,550.00 232.50 1,550.00 232.50
125.00 56.25 125.00 56.25
90.00 40.50 90.00 40.50
467.50 46.75 467.50 46.75
7,760.00 776.00 7,760.00 776.00
1,640.00 164.00 1,640.00 164.00
2,820.00 282.00 2,820.00 282.00
1,080.00 108.00 1,080.00 108.00
75.00 7.50 75.00 7.50
680.00 68.00 680.00 68.00

4,167.50 344.02 4,167.50 344.02

10,144.00 664.19 10,144.00 664.19

5,072.00 332.10 5,072.00 332.10

14,448.00 1,694.27 14,448.00 1,694.27

11,024.00 1,281.50 11,024.00 1,281.50

 6,352.00 799.80 6,352.00 799.80

6,352.00 799.80 6,352.00 799.80

950.00 130.73 950.00 130.73

17,624.00 2,089.92 17,624.00 2,089.92

9,536.00 1,110.25 9,536.00 1,110.25

5,488.00 667.69 5,488.00 667.69

2,092.00 245.49 2,092.00 245.49

5,072.00 606.83 5,072.00 606.83

6,656.00 550.00 6,656.00 550.00

3,328.00 275.00 3,328.00 275.00

9,216.00 1,387.50 9,216.00 1,387.50

6,912.00 1,042.50 6,912.00 1,042.50

4,608.00 690.00 4,608.00 690.00

912.00 182.40 912.00 182.40

576.00 105.00 576.00 105.00

11,520.00 1,728.00 11,520.00 1,728.00

6,048.00 907.20 6,048.00 907.20

3,744.00 561.60 3,744.00 561.60

 1,344.00 201.60 1,344.00 201.60

3,328.00 502.50 3,328.00 502.50

3,367.50 487.13 3,367.50 487.13

6,000.00 1,500.00 6,000.00 1,500.00

5,800.00 1,450.00 5,800.00 1,450.00

6,500.00 1,625.00 6,500.00 1,625.00

5,500.00 1,650.00 5,500.00 1,650.00

5,750.00 1,437.50 5,750.00 1,437.50

4,350.00 1,087.50 4,350.00 1,087.50

3,500.00 875.00 3,500.00 875.00

750.00 187.50 750.00 187.50

- - - -
65.36 16.34 65.36 16.34
65.36 16.34 65.36 16.34
40.68 10.17 40.68 10.17
40.68 10.17 40.68 10.17
40.68 10.17 40.68 10.17
40.68 10.17 40.68 10.17
40.68 10.17 40.68 10.17
40.68 10.17 40.68 10.17
40.68 10.17 40.68 10.17
40.68 10.17 40.68 10.17
40.00 10.00 40.00 10.00
40.00 10.00 40.00 10.00
40.00 10.00 40.00 10.00
40.00 10.00 40.00 10.00
30.64 7.66 30.64 7.66
30.64 7.66 30.64 7.66
30.64 7.66 30.64 7.66
141.10 26.75 141.10 26.75
203.19 46.25 203.19 46.25
361.22 71.50 361.22 71.50
141.00 35.25 141.00 35.25
218.00 54.50 218.00 54.50
620.00 155.00 620.00 155.00
10,500.00 2,625.00 10,500.00 2,625.00 0.25
9,300.00 2,325.00 9,300.00 2,325.00
8,635.00 2,158.75 8,635.00 2,158.75
5,390.00 1,347.50 5,390.00 1,347.50
2,640.00 660.00 2,640.00 660.00
1,085.00 271.25 1,085.00 271.25
60.00 15.00 60.00 15.00
80.00 20.00 80.00 20.00
65.00 16.25 65.00 16.25
45.00 11.25 45.00 11.25
27.00 6.75 27.00 6.75
12.00 3.00 12.00 3.00
2,262.00 565.50 2,262.00 565.50
1,658.00 414.50 1,658.00 414.50
880.00 220.00 880.00 220.00
632.00 158.00 632.00 158.00
537.00 134.25 537.00 134.25
691.00 172.75 691.00 172.75
499.00 124.75 499.00 124.75
435.00 108.75 435.00 108.75
933.00 233.25 933.00 233.25
1,391.60 347.90 1,391.60 347.90
67.00 16.75 67.00 16.75
- - - -
- 7.50 - 7.50
- 15.00 - 15.00
- 15.00 - 15.00
- 15.00 - 15.00
- 23.50 - 23.50
383.09 76.62 383.09 76.62
410.85 82.17 410.85 82.17
456.50 91.30 456.50 91.30
547.80 109.56 547.80 109.56
400.00 80.00 400.00 80.00
318.14 63.63 318.14 63.63
300.00 60.00 300.00 60.00
405.71 81.14 405.71 81.14
375.71 75.14 375.71 75.14
- - - - #DIV/0!
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
105.00 21.00 105.00 21.00
142.00 28.40 142.00 28.40
 179.50 35.90 179.50 35.90
216.50 43.30 216.50 43.30
103.50 20.70 103.50 20.70
141.00 28.20 141.00 28.20
178.00 35.60 178.00 35.60
215.00 43.00 215.00 43.00
252.00 50.40 252.00 50.40
1.80 0.36 1.80 0.36
299.75 59.95 299.75 59.95
1.35 0.27 1.35 0.27
60.00 12.00 60.00 12.00
- - - -
- 8.00 - 8.00
310.00 68.20 310.00 68.20
520.00 114.40 520.00 114.40
516.88 113.71 516.88 113.71
850.00 187.00 850.00 187.00
380.00 83.60 380.00 83.60
650.00 143.00 650.00 143.00
1,050.00 231.00 1,050.00 231.00
540.00 118.80 540.00 118.80
390.00 85.80 390.00 85.80
120.00 26.40 120.00 26.40
120.00 26.40 120.00 26.40
45.32 9.97 45.32 9.97
61.87 13.61 61.87 13.61
245.00 53.90 245.00 53.90
36.00 7.92 36.00 7.92
279.00 61.38 279.00 61.38
325.00 71.50 325.00 71.50
352.50 77.55 352.50 77.55
405.00 89.10 405.00 89.10
90.00 19.80 90.00 19.80
70.00 15.40 70.00 15.40
50.00 11.00 50.00 11.00
70.00 15.40 70.00 15.40
- 5.00 - 5.00
20.00 4.40 20.00 4.40
32.50 7.15 32.50 7.15
120.00 26.40 120.00 26.40
320.00 70.40 320.00 70.40
98.85 21.75 98.85 21.75
90.00 19.80 90.00 19.80
90.00 19.80 90.00 19.80
145.00 31.90 145.00 31.90
- 4.00 - 4.00
- 4.00 - 4.00
- 8.00 - 8.00
 18.00 3.96 18.00 3.96
20.00 4.40 20.00 4.40
25.00 5.50 25.00 5.50
12.00 2.64 12.00 2.64
15.00 3.30 15.00 3.30
900.00 198.00 900.00 198.00
280.00 61.60 280.00 61.60
30.00 6.60 30.00 6.60
90.00 19.80 90.00 19.80
60.00 13.20 60.00 13.20
420.00 92.40 420.00 92.40
75.00 16.50 75.00 16.50
420.00 92.40 420.00 92.40
1,435.00 315.70 1,435.00 315.70
1,650.00 363.00 1,650.00 363.00
- - - -
50.00 10.00 50.00 10.00
69.75 13.95 69.75 13.95
137.50 27.50 137.50 27.50
192.50 38.50 192.50 38.50
214.75 42.95 214.75 42.95
112.50 22.50 112.50 22.50
175.00 35.00 175.00 35.00
339.00 67.80 339.00 67.80
430.50 86.10 430.50 86.10
180.00 36.00 180.00 36.00
33.00 6.60 33.00 6.60
50.50 10.10 50.50 10.10
79.00 15.80 79.00 15.80
84.50 16.90 84.50 16.90
133.90 26.78 133.90 26.78
15.00 3.00 15.00 3.00
30.00 6.00 30.00 6.00
2,600.00 520.00 2,600.00 520.00
1,184.50 236.90 1,184.50 236.90
840.00 168.00 840.00 168.00
490.00 98.00 490.00 98.00
440.00 88.00 440.00 88.00
97.68 19.54 97.68 19.54
153.00 30.60 153.00 30.60
208.00 41.60 208.00 41.60
251.00 50.20 251.00 50.20
88.00 17.60 88.00 17.60
263.80 52.76 263.80 52.76
756.50 151.30 756.50 151.30
282.75 56.55 282.75 56.55
322.50 64.50 322.50 64.50
251.00 50.20 251.00 50.20
 25.00 5.00 25.00 5.00
50.00 10.00 50.00 10.00
75.00 15.00 75.00 15.00
70.00 14.00 70.00 14.00
150.00 30.00 150.00 30.00
313.00 62.60 313.00 62.60
313.00 62.60 313.00 62.60
441.25 88.25 441.25 88.25
441.25 88.25 441.25 88.25
441.25 88.25 441.25 88.25
650.00 130.00 650.00 130.00
- - - -
2,224.75 333.71 2,224.75 333.71
603.25 90.49 603.25 90.49
1,400.00 210.00 1,400.00 210.00
1,202.75 180.41 1,202.75 180.41
1,580.00 237.00 1,580.00 237.00
2,530.75 379.61 2,530.75 379.61
1,850.00 277.50 1,850.00 277.50
- - - -
35.00 5.25 35.00 5.25
1,500.00 225.00 1,500.00 225.00
2,000.00 300.00 2,000.00 300.00
2,010.00 301.50 2,010.00 301.50
5,800.00 870.00 5,800.00 870.00
37.50 5.63 37.50 5.63
100.00 15.00 100.00 15.00
- - - -
55.00 16.50 55.00 16.50
85.00 25.50 85.00 25.50
112.00 33.60 112.00 33.60
558.00 167.40 558.00 167.40
345.00 103.50 345.00 103.50
217.00 65.10 217.00 65.10
460.00 138.00 460.00 138.00
360.00 108.00 360.00 108.00
260.00 78.00 260.00 78.00
11.00 3.30 11.00 3.30
9.00 2.70 9.00 2.70
15.00 4.50 15.00 4.50
25.00 7.50 25.00 7.50
17.00 5.10 17.00 5.10
143.00 42.90 143.00 42.90
447.00 134.10 447.00 134.10
10.75 3.23 10.75 3.23
14.75 4.43 14.75 4.43
23.75 7.13 23.75 7.13
35.00 10.50 35.00 10.50
 45.00 13.50 45.00 13.50
150.00 45.00 150.00 45.00
19.75 5.93 19.75 5.93
17.00 5.10 17.00 5.10
31.00 9.30 31.00 9.30
50.00 15.00 50.00 15.00
17.75 5.33 17.75 5.33
21.25 6.38 21.25 6.38
42.75 12.83 42.75 12.83
23.75 7.13 23.75 7.13
25.00 7.50 25.00 7.50
44.00 13.20 44.00 13.20
14.00 4.20 14.00 4.20
23.00 6.90 23.00 6.90
37.00 11.10 37.00 11.10
11.00 3.30 11.00 3.30
62.00 18.60 62.00 18.60
114.00 34.20 114.00 34.20
8.00 2.40 8.00 2.40
12.00 3.60 12.00 3.60
19.00 5.70 19.00 5.70
54.00 16.20 54.00 16.20
116.00 34.80 116.00 34.80
41.25 12.38 41.25 12.38
41.25 12.38 41.25 12.38
11.00 3.30 11.00 3.30
20.75 6.23 20.75 6.23
33.75 10.13 33.75 10.13
40.00 12.00 40.00 12.00
40.00 12.00 40.00 12.00
58.25 17.48 58.25 17.48
9.75 2.93 9.75 2.93
12.50 3.75 12.50 3.75
20.50 6.15 20.50 6.15
30.75 9.23 30.75 9.23
42.50 12.75 42.50 12.75
90.00 27.00 90.00 27.00
146.00 43.80 146.00 43.80
230.00 69.00 230.00 69.00
130.00 39.00 130.00 39.00
200.00 60.00 200.00 60.00
130.00 39.00 130.00 39.00
200.00 60.00 200.00 60.00
330.00 99.00 330.00 99.00
300.00 90.00 300.00 90.00
400.00 120.00 400.00 120.00
60.00 18.00 60.00 18.00
130.00 39.00 130.00 39.00
 250.00 75.00 250.00 75.00
320.00 96.00 320.00 96.00
435.00 130.50 435.00 130.50
590.00 177.00 590.00 177.00
765.00 229.50 765.00 229.50
1,315.00 394.50 1,315.00 394.50
2,415.00 724.50 2,415.00 724.50
3,375.00 1,012.50 3,375.00 1,012.50
78.00 23.40 78.00 23.40
105.00 31.50 105.00 31.50
167.00 50.10 167.00 50.10
167.25 50.18 167.25 50.18
271.50 81.45 271.50 81.45
314.50 94.35 314.50 94.35
150.00 45.00 150.00 45.00
136.00 40.80 136.00 40.80
160.00 24.00 160.00 24.00
262.50 39.38 262.50 39.38
5,500.00 825.00 5,500.00 825.00
5,900.00 885.00 5,900.00 885.00
3,150.00 472.50 3,150.00 472.50
97.50 14.63 97.50 14.63
12.00 1.80 12.00 1.80
250.00 37.50 250.00 37.50
5,000.00 435.00 5,000.00 435.00
100.00 15.00 100.00 15.00
800.00 120.00 800.00 120.00
1,250.00 187.50 1,250.00 187.50
3,000.00 450.00 3,000.00 450.00
7,000.00 1,050.00 7,000.00 1,050.00
2,500.00 375.00 2,500.00 375.00
1,800.00 270.00 1,800.00 270.00
400.00 50.00 400.00 50.00
84.97 25.49 84.97 25.49
9,094.73 1,364.21 9,094.73 1,364.21
18,190.00 2,364.70 18,190.00 2,364.70
- - - -
1,500.00 450.00 1,500.00 450.00
200.00 60.00 200.00 60.00
450.00 135.00 450.00 135.00
168.50 50.55 168.50 50.55
339.50 101.85 339.50 101.85
451.50 135.45 451.50 135.45
210.00 63.00 210.00 63.00
420.00 126.00 420.00 126.00
560.00 168.00 560.00 168.00
1,200.00 360.00 1,200.00 360.00
25.00 7.50 25.00 7.50
 53.00 15.90 53.00 15.90
96.00 28.80 96.00 28.80
20.50 6.15 20.50 6.15
39.50 11.85 39.50 11.85
82.50 24.75 82.50 24.75
36.00 10.80 36.00 10.80
71.95 21.59 71.95 21.59
89.00 26.70 89.00 26.70
109.00 32.70 109.00 32.70
138.00 41.40 138.00 41.40
38.00 11.40 38.00 11.40
60.50 18.15 60.50 18.15
81.00 24.30 81.00 24.30
97.00 29.10 97.00 29.10
122.00 36.60 122.00 36.60
165.00 49.50 165.00 49.50
350.00 105.00 350.00 105.00
675.00 202.50 675.00 202.50
66.00 19.80 66.00 19.80
262.00 78.60 262.00 78.60
42,878.52 14,039.42 42,878.52 14,039.42
28,482.49 11,768.34 28,482.49 11,768.34
150.00 45.00 150.00 45.00
4,620.00 1,386.00 4,620.00 1,386.00
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
 - - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
12.00 3.60 12.00 3.60
30.40 9.12 30.40 9.12
51.50 15.45 51.50 15.45
14.00 4.20 14.00 4.20
20.50 6.15 20.50 6.15
23.67 7.10 23.67 7.10
41.75 12.53 41.75 12.53
13.50 4.05 13.50 4.05
115.75 34.73 115.75 34.73
17.75 5.33 17.75 5.33
21.25 6.38 21.25 6.38
200.00 60.00 200.00 60.00
97.75 29.33 97.75 29.33
49.00 14.70 49.00 14.70
150.00 45.00 150.00 45.00
224.10 67.23 224.10 67.23
495.00 148.50 495.00 148.50
190.00 57.00 190.00 57.00
561.00 168.30 561.00 168.30
- - - -
500.00 100.00 500.00 100.00
400.00 100.00 400.00 100.00