THEA STANDARD OSM

AVIDA SETTINGS ALTARAZA Specialty Works

BILL OF MATERIALS

MATERIALS LABOR TOTAL

ITEM ITEM DESCRIPTION UNIT QTY. POC Actual Cost
U/COST COST U/COST COST

DIVISION 1 - GENERAL REQUIREMENTS

1.00 Staff Salaries lot 1.00 20,000.00 20,000.00 20,000.00 70.00% 14,000.00
2.00 Overhead Expenses lot 1.00 10,000.00 10,000.00 10,000.00 70.00% 7,000.00
3.00 Temfacil lot 1.00 17,000.00 17,000.00 17,000.00 100.00% 17,000.00
4.00 Bonds lot 1.00 8,000.00 8,000.00 8,000.00 -
Sub-total - 55,000.00 55,000.00 38,000.00
TOTAL - DIVISION 1 - 55,000.00 55,000.00 69.09% 38,000.00
DIVISION 2 - SITE WORKS -
1.00 Clearing and grubbing sq.m. 111.38 20.50 2,283.19 2,283.19 100.00% 2,283.19
2.00 Batterboard Installation & Layouting l.m. 56.08 145.24 8,144.40 8,144.40 100.00% 8,144.40
3.00 Soil Poisoning sq.m. 121.13 10.90 1,320.28 1,320.28 100.00% 1,320.28
a Soil Poison; Premise lit 1.50 - - -
4.00 Excavation cu.m. 23.62 450.00 10,627.65 10,627.65 100.00% 10,627.65
5.00 Disposal cu.m. 4.86 225.00 1,093.05 1,093.05 -
6.00 Backfilling & Compaction cu.m. 18.76 455.00 8,535.35 8,535.35 -
Sub-total - 32,003.91 32,003.91 22,375.52
TOTAL - DIVISION 2 - 32,003.91 32,003.91 69.91% 22,375.52
DIVISION 3 - CONCRETE -
Wall Concrete Footings -
WF-1 -
1.00 Gravel Bed Laying cu.m. 0.93 - 120.00 111.28 111.28 100.00% 111.28
a Gravel bedding cu.m. 0.93 650.00 602.75 - - 602.75 100.00% 602.75
2.00 Reinforcement kgs. 122.80 - - 15.00 1,842.00 1,842.00 100.00% 1,842.00
a Rebars 10 mm dia x 6m (Grade 40) pcs 19.00 - - - - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 11.00 - - - - - -
c GI Tie Wire #16 kgs. 2.00 50.00 100.00 15.00 30.00 130.00 100.00% 130.00
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 4.26 - - 1,500.00 6,390.00 6,390.00 100.00% 6,390.00
a Portland Cement (40 kg) bags 38.00 - - 50.00 1,900.00 1,900.00 100.00% 1,900.00
b Sand cu.m. 2.13 350.00 745.50 - - 745.50 100.00% 745.50
c Gravel, 3/4" cu.m. 4.26 700.00 2,982.00 - - 2,982.00 100.00% 2,982.00
WF-2 / WF-2A (nterior Wall) -
1.00 Gravel Bed Laying cu.m. 0.26 - 120.00 31.20 31.20 100.00% 31.20
a Gravel bedding cu.m. 0.26 650.00 169.00 - - 169.00 100.00% 169.00
2.00 Reinforcement kgs. 37.99 - - 15.00 569.85 569.85 100.00% 569.85
a Rebars 10 mm dia x 6m (Grade 40) pcs 7.00 - - - - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 6.00 - - - - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 15.00 15.00 65.00 100.00% 65.00
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.67 - - 1,500.00 1,002.00 1,002.00 100.00% 1,002.00
a Portland Cement (40 kg) bags 6.00 - - 50.00 300.00 300.00 100.00% 300.00
b Sand cu.m. 0.33 350.00 116.90 - - 116.90 100.00% 116.90
c Gravel, 3/4" cu.m. 0.67 700.00 467.60 - - 467.60 100.00% 467.60
Sub-total 5,233.75 12,191.33 17,425.07 17,425.07
Second Floor Slab -
1.00 Steel Decking sq.m. 37.78 - - 550.00 20,779.00 20,779.00 100.00% 20,779.00
a Steel deck 0.80mm m 37.78 - - - - -
2.00 Shoring sq.m. 37.78 - - 350.00 13,223.00 13,223.00 100.00% 13,223.00
3.00 Wire Mesh Laying sq.m. 37.78 - - 160.00 6,044.80 6,044.80 100.00% 6,044.80
a WIREMESH; C283; 6MM X 6" X 6" roll 5.00 - - - - - -
4.00 Reinforcement kgs. 304.13 - - 15.00 4,561.95 4,561.95 100.00% 4,561.95
a Rebars 10 mm dia x 6m (Grade 40) pcs 12.00 - - - - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 6.00 - - - - - -
c Rebars 12 mm dia x 6m (Grade 40) pcs 52.00 - - - - - -
d Rebars 12 mm dia x 7.5m (Grade 40) pcs 20.00 - - - - - -
e GI Tie Wire #16 kgs. 4.00 50.00 200.00 15.00 60.00 260.00 100.00% 260.00
5.00 Formworks sq.m. 8.46 250.00 2,115.00 210.00 1,776.60 3,891.60 100.00% 3,891.60
6.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 3.77 - 1,500.00 5,655.00 5,655.00 100.00% 5,655.00
a Portland Cement (40 kg) bags 33.00 - - - - -
b Sand cu.m. 1.89 350.00 659.75 - - 659.75 100.00% 659.75
c Gravel, 3/4" cu.m. 3.77 700.00 2,639.00 - - 2,639.00 100.00% 2,639.00
7.00 Concrete Floor Finishing sq.m. 37.78 100.00 3,778.00 425.00 16,056.50 19,834.50 -
Sub-total 9,391.75 68,156.85 77,548.60 57,714.10
Slab on Fill -
1.00 Gravel Bed Laying cu.m. 2.11 - - 120.00 252.60 252.60 100.00% 252.60
a Gravel bedding cu.m. 2.32 650.00 1,505.08 - - 1,505.08 100.00% 1,505.08
2.00 Wire Mesh Laying sq.m. 42.11 - 160.00 6,737.12 6,737.12 100.00% 6,737.12
a WIREMESH; C283; 6MM X 6" X 6" roll 6.00 - - - - - -
3.00 Concrete Pouring ( one-bagger ) 2500 Psi cu.m. 3.37 - - 1,500.00 5,053.50 5,053.50 100.00% 5,053.50
a Portland Cement (40 kg) bags 27.00 - - - - - -
b Sand cu.m. 1.68 350.00 589.58 - - 589.58 100.00% 589.58
c Gravel, G-1 cu.m. 3.37 700.00 2,358.30 - - 2,358.30 100.00% 2,358.30
4.00 Concrete Floor Finishing sq.m. 42.11 100.00 4,210.70 425.00 17,895.48 22,106.18 -
Sub-total 8,663.65 29,938.70 38,602.35 16,496.17
Second Floor Beams -
1.00 Reinforcement kgs. 200.09 - - 15.00 3,001.35 3,001.35 100.00% 3,001.35
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 17.00 - - - - - -
b Rebars 12 mm dia x 6m (Grade 40) pcs 6.00 - - - - - -
c Rebars 12 mm dia x 7.5m (Grade 40) pcs 16.00 - - - - - -
d GI Tie Wire #16 kgs. 3.00 50.00 150.00 15.00 45.00 195.00 100.00% 195.00
2.00 Formworks sq.m. 18.04 250.00 4,510.00 210.00 3,788.40 8,298.40 100.00% 8,298.40
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 1.79 - - 1,500.00 2,685.00 2,685.00 100.00% 2,685.00
a Portland Cement (40 kg) bags 16.00 - - - - - -
b Sand cu.m. 0.90 350.00 313.25 - - 313.25 100.00% 313.25
c Gravel, 3/4" cu.m. 1.79 700.00 1,253.00 - - 1,253.00 100.00% 1,253.00
Sub-total 6,226.25 9,519.75 15,746.00 15,746.00
Canopy Beams -
1.00 Reinforcement kgs. 40.92 - - 15.00 613.80 613.80 100.00% 613.80
a Rebars 16 mm dia x 6m (Grade 60) pcs 1.00 - - - - - -
b Rebars 16 mm dia x 7.5m (Grade 60) pcs 2.00 - - - - - -
c GI Tie Wire #16 kgs. 2.00 50.00 100.00 15.00 30.00 130.00 100.00% 130.00
2.00 Formworks sq.m. 7.31 250.00 1,827.50 210.00 1,535.10 3,362.60 100.00% 3,362.60
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.54 - - 1,500.00 810.00 810.00 100.00% 810.00
a Portland Cement (40 kg) bags 4.00 - - - - - -
b Sand cu.m. 0.27 350.00 94.50 - - 94.50 100.00% 94.50
c Gravel, 3/4" cu.m. 0.54 700.00 378.00 - - 378.00 100.00% 378.00
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR TOTAL

ITEM ITEM DESCRIPTION UNIT QTY. POC Actual Cost
U/COST COST U/COST COST
Sub-total 2,400.00 2,988.90 5,388.90 5,388.90
Roof Beams -
1.00 Reinforcement kgs. 161.00 - - 15.00 2,415.00 2,415.00 100.00% 2,415.00
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 36.00 - - - - - -
b GI Tie Wire #16 kgs. 2.00 50.00 100.00 15.00 30.00 130.00 100.00% 130.00
2.00 Formworks sq.m. 16.92 250.00 4,230.00 210.00 3,553.20 7,783.20 100.00% 7,783.20
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 1.28 - - 1,500.00 1,918.50 1,918.50 100.00% 1,918.50
a Portland Cement (40 kg) bags 12.00 - - - - - -
b Sand cu.m. 0.64 350.00 223.83 - - 223.83 100.00% 223.83
c Gravel, 3/4" cu.m. 1.28 700.00 895.30 - - 895.30 100.00% 895.30
Sub-total 5,449.13 7,916.70 13,365.83 13,365.83
Reinforcement to Opening/Concrete Pad -
1.00 Reinforcement kgs. 159.74 - - 15.00 2,396.10 2,396.10 90.00% 2,156.49
a Rebars 12 mm dia x 6m (Grade 40) pcs 23.00 - - - - - -
b Rebars 12 mm dia x 7.5m (Grade 40) pcs 10.00 - - - - - -
c GI Tie Wire #16 kgs. 2.00 50.00 100.00 15.00 30.00 130.00 -
2.00 Formworks sq.m. 14.58 250.00 3,644.75 210.00 3,061.59 6,706.34 -
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.88 - - 1,500.00 1,312.50 1,312.50 -
a Portland Cement (40 kg) bags 8.00 - - - - - -
b Sand cu.m. 0.44 350.00 153.13 - - 153.13 -
c Gravel, 3/4" cu.m. 0.88 700.00 612.50 - - 612.50 -
Sub-total 4,510.38 6,800.19 11,310.57 2,156.49
Stiffener Column -
1.00 Reinforcement kgs. 528.71 - - 15.00 7,930.65 7,930.65 100.00% 7,930.65
a Rebars 10 mm dia x 6m (Grade 40) pcs 29.00 - - - - - -
b Rebars 16 mm dia x 6m (Grade 60) pcs 4.00 - - - - - -
c Rebars 16 mm dia x 7.5m (Grade 60) pcs 39.00 - - - - - -
f GI Tie Wire #16 kgs. 7.00 50.00 350.00 15.00 105.00 455.00 100.00% 455.00
Sub-total 350.00 8,035.65 8,385.65 8,385.65
TOTAL - DIVISION 3 42,224.90 145,548.06 187,772.96 72.79% 136,678.21
DIVISION 4 - MASONRY -
CHB External Walls -
1.00 CHB Laying 6" including Rebars; Type 'S' Mortar sq.m. 123.10 80.00 9,848.00 260.00 32,006.00 41,854.00 100.00% 41,854.00
a WFB 0.125 m pc 505.00 - - - - - -
b Portland Cement (40 kg) bags 87.00 - - - - - -
c Rebars 10 mm dia x 6m (Grade 40) pcs 113.00 - - - - - -
d Tie wires #16 kgs 4.80 50.00 240.05 15.00 72.01 312.06 100.00% 312.06
e Sand cu.m. 5.00 350.00 1,750.00 - - 1,750.00 100.00% 1,750.00
f Gravel 3/8 cu.m. 10.00 700.00 7,000.00 - - 7,000.00 100.00% 7,000.00
2.00 Plastering (1/2" thick); Class B sq.m. 143.20 - - 100.00 14,320.00 14,320.00 90.00% 12,888.00
a Portland Cement (40 kg) bags 20.00 - - - - - -
b Sand cu.m. 1.14 350.00 399.00 - - 399.00 90.00% 359.10
c Skimcoat Application sq.m. 102.36 - - 60.00 6,141.60 6,141.60 90.00% 5,527.44
Skimcoat bags 9.00 - - - - -
Sub-total 19,237.05 52,539.61 71,776.66 69,690.60
CHB Internal Walls - GF Partition Wall -
1.00 CHB Laying 4" including Rebars; Type 'S' Mortar sq.m. 14.84 80.00 1,187.20 260.00 3,858.40 5,045.60 100.00% 5,045.60
a WFB 0.125 m pc 72.00 - - - - - -
b Portland Cement (40 kg) bags 11.00 - - - - - -
c Rebars 10 mm dia x 6m (Grade 40) pcs 13.00 - - - - - -
d Tie wires #16 kgs 0.58 50.00 28.94 15.00 8.68 37.62 100.00% 37.62
e Sand cu.m. 1.00 350.00 350.00 - - 350.00 100.00% 350.00
f Gravel 3/8 cu.m. 1.00 700.00 700.00 - - 700.00 100.00% 700.00
2.00 Plastering (1/2" thick); Class B sq.m. 157.95 - - 100.00 15,795.00 15,795.00 75.00% 11,846.25
a Portland Cement (40 kg) bags 22.00 - - - - - -
b Sand cu.m. 1.26 350.00 441.00 - - 441.00 75.00% 330.75
c Skimcoat Application sq.m. 152.55 - - 60.00 9,152.88 9,152.88 75.00% 6,864.66
Skimcoat bags 13.00 - - - - -
Sub-total 2,707.14 28,814.96 31,522.10 25,174.88
TOTAL - DIVISION 4 21,944.18 81,354.57 103,298.76 91.84% 94,865.48
DIVISION 5 - METALS -
Structural Steel Second Floor Framing -
1.00 Beams lot 1.00 - - 5,500.00 5,500.00 5,500.00 100.00% 5,500.00
a C 200 x 100 x 4.5mm thick kgs 148.51 - - - - - -
b C 150 x 75 x 3mm thick kgs 52.04 - - - - - -
c L 75 x 75 x 6 kgs 19.99 - - - - - -
d Consumables lot 1.00 750.00 750.00 - - 750.00 100.00% 750.00
Stiffeners, Gusset Plates, & Embedded Plates - - 1,800.00 1,800.00 1,800.00 100.00% 1,800.00
a 6mm thick plate kgs 37.52 - - - - - -
b 10mm thick plate kgs 24.78 - - - - - -
c Consumables lot 1.00 750.00 750.00 - - 750.00 100.00% 750.00
Structural Steel Roof Framing - - - - -
1.00 Rafters, cleats and runners lot 1.00 - - 5,000.00 5,000.00 5,000.00 100.00% 5,000.00
a LC 140 x 43 x 14 x 2mm thick kgs 169.82 - - - - - -
b LC 140 x 43 x 12 x 1.5mm thick kgs 443.62 - - - - - -
b Consumables lot 1.00 750.00 750.00 - - 750.00 100.00% 750.00
Stiffeners, Gusset Plates, & Plates lot 1.00 - - 1,800.00 1,800.00 1,800.00 100.00% 1,800.00
a 6mm thick plate kgs 77.23 - - - - - -
b 10mm thick plate kgs 74.47 - - - - - -
c Consumables lot 1.00 750.00 750.00 - - 750.00 100.00% 750.00
2.00 Purlins lot 1.00 - - 1,800.00 1,800.00 1,800.00 100.00% 1,800.00
a JEA span 45 hat type l.m. 175.34 - - - - - -
b Consumables lot 1.00 750.00 750.00 - - 750.00 100.00% 750.00
Structural Steel Staircase - - - - - -
1.00 Stringers, Steps, Columns lot 1.00 - - 5,000.00 5,000.00 5,000.00 100.00% 5,000.00
a C 100 x 50 x 2.5mm thick kgs 34.95 65.00 2,271.75 - - 2,271.75 100.00% 2,271.75
b L 50 x 50 x 3mm thick kgs 58.65 65.00 3,812.25 - - 3,812.25 100.00% 3,812.25
c Tubular 50 x 50 x 3mm thick kgs 21.54 65.00 1,400.10 - - 1,400.10 70.00% 980.07
d 6mm thick plate kgs 5.15 65.00 334.75 - - 334.75 100.00% 334.75
e. Flat Bar 2" x 6mm thk, 0.60m long kg 1.19 75.00 89.35 - - 89.35 70.00% 62.54
f. Consumables lot 1.00 750.00 750.00 - - 750.00 70.00% 525.00
Sub-total 12,408.20 20,900.00 33,308.20 32,636.36
TOTAL - DIVISION 5 12,408.20 20,900.00 33,308.20 97.98% 32,636.36
DIVISION 6 - WOOD & PLASTIC -
Carpentry Works -
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR TOTAL

ITEM ITEM DESCRIPTION UNIT QTY. POC Actual Cost
U/COST COST U/COST COST
1.00 Installation of Stair Wooden Planks bf 92.00 235.00 21,620.00 50.00 4,600.00 26,220.00 -
a. Stair Trim lm 1.00 88.94 88.94 50.00 50.00 138.94 -
2.00 Handrail & Railing lm - - - - - -
a. Frame installation sq.m. 2.00 - - 500.00 1,000.00 1,000.00 -
b. 12mm thick Gypsum Board pc 2.00 380.00 760.00 - - 760.00 -
c. Wood handrail, 2in x 4in KD bf 2.88 190.00 547.20 - - 547.20 -
3.00 Riser cover installation sq.m. 3.00 - - - - -
a 4.5mm thick Ficem Board pc 1.00 275.00 275.00 50.00 50.00 325.00 -
5.00 Ceiling Vent sets 7.00 450.00 3,150.00 50.00 350.00 3,500.00 -
Sub-total 26,441.14 6,050.00 32,491.14 -
TOTAL - DIVISION 6 26,441.14 6,050.00 32,491.14 0.00% -
DIVISION 7 - THERMAL & MOISTURE PROTECTION -
Waterproofing -
1.00 T&B Floor sq.m. 4.32 400.00 1,728.00 1,728.00 -
Sub-total - 1,728.00 1,728.00 -
ROOFING -
Model 80 - thea GI Roofing au 1.00 -
1.00 Prepainted GI Roof - .4mm Panels sq.m. 86.00 -
Prepainted GI Gutter - .6mm l.m 36.00 -
Prepainted GI Valley - .4mm l.m 7.50 -
Prepainted GI Ridgeroll - .4mm l.m 36.00 -
Downspout l.m. 35.00 -
2.00 Insulation sq.m. 86.00 -
3.00 Fascia Installation l.m. 36.00 - - 100.00 3,600.00 3,600.00 100.00% 3,600.00
FASCIA BOARD; 12MM T X 12" X 8' pc 15.00 375.00 5,625.00 - - 5,625.00 100.00% 5,625.00
Sub-total 5,625.00 3,600.00 9,225.00 9,225.00
TOTAL - DIVISION 7 5,625.00 5,328.00 10,953.00 84.22% 9,225.00
DIVISION 8 - DOORS & WINDOWS -
Doors -
1.00 Steel Door Jamb & Door set 5.00 - -
a Door - Solid Panel .9 x 2.1m set 1.00 300.00 300.00 300.00 -
b Door - Service Flush set 1.00 300.00 300.00 300.00 -
c Lanai - Sliding Aluminum Door set 1.00 - - -
d Door - Bedroom set 3.00 300.00 900.00 900.00 -
e Steel Jamb - Main set 1.00 300.00 300.00 300.00 -
f Steel Jamb - Service set 1.00 300.00 300.00 300.00 -
h Steel Jamb - Bedroom set 3.00 300.00 900.00 900.00 -
2.00 PVC Door Jamb & Door set 2.00 300.00 600.00 600.00 -
Sub-total - 3,600.00 3,600.00 -
Doors Lockset -
1.00 Bedroom/T&B -
LOCKSET; CYLINDRICAL TYPE set 6.00 50.00 300.00 300.00 -
2.00 Lever Type - Main/Service/Lanai -
LOCKSET LEVER TYPE - Left/Right set 1.00 50.00 50.00 50.00 -
3.00 Door Stopper set 1.00 50.00 50.00 50.00 50.00 100.00 -
Sub-total 50.00 400.00 450.00 -
Windows -
Supply & Installation of Alum Window & Door lot 1.00 -
1.00 Aluminum Sliding Windows .4mm thk sq.ft. 137.00 -
Ground Floor 83.00 -
Second Floor 54.00 -
2.00 Aluminum Corner Windows .6mm thk sq.ft. 95.00 -
Ground Floor -
Second Floor -
Sub-total - - - -
TOTAL - DIVISION 8 50.00 4,000.00 4,050.00 0.00% -
DIVISION 9 - FINISHES -
Ceiling Eaves on metal furring -
1.00 Ceiling Frame Installation - eaves sq.m. 35.00 80.00 2,800.00 100.00 3,500.00 6,300.00 -
2.00 Ficem Board Installation - eaves sq.m. 35.00 - - 100.00 3,500.00 3,500.00 -
a. DRYWALL FIBER CEMENT BRD 4.5MM X 4' PC 12.00 375.00 4,500.00 - - 4,500.00 -
Sub-total 7,300.00 7,000.00 14,300.00 -
Interior Ceiling on metal furring -
1.00 Ceiling Frame Installation - interior sq.m. 81.00 80.00 6,480.00 75.00 6,075.00 12,555.00 -
2.00 Gypsum Board Installation - interior sq.m. 73.80 - - - - - -
a. GYPSUM BOARD; 4' X 8' X 1/2" PC 25.00 480.00 12,000.00 75.00 1,875.00 13,875.00 -
3.00 Ficem Board Installation - t&b sq.m. 7.20 - - 75.00 540.00 540.00 -
b. DRYWALL FIBER CEMENT BRD 6MM X 4' PC 2.00 375.00 750.00 - - 750.00 -
Sub-total 18,480.00 8,490.00 26,970.00 -
Interior / Exterior Partitions -
1.00 Wall Frame Installation sq.m. 38.00 420.00 15,960.00 75.00 2,850.00 18,810.00 -
2.00 Gypsum Board Installation - interior sq.m. 78.80 - - - -
a. GYPSUM BOARD; 4' X 8' X 1/2" PC 27.00 480.00 12,960.00 - 12,960.00 -
3.00 Ficem Board Installation - t&b sq.m. 7.20 - 75.00 540.00 540.00 -
b. DRYWALL FIBER CEMENT BRD 6MM X 4' PC 2.00 375.00 750.00 - 750.00 -
Sub-total 28,920.00 3,390.00 32,310.00 -
T&B / Kitchen Tileworks -
1.00 T&B wall ( 300mm x 300mm ) Ground Flr sq.m. 13.00 - - 125.00 1,625.00 1,625.00 -
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMANApc WHITE 115.00 - - - - - -
T&B floor ( 300mm x 300mm ) sq.m. 3.60 - - 125.00 450.00 450.00 -
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; ROMANApc WHITE42.50 - - - - - -
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 1.00 - - - - - -
d Cement Adhesive bag 5.00 250.00 1,250.00 - - 1,250.00 -
e Tile Trim lot 1.00 1,500.00 1,500.00 - - 1,500.00 -
T&B wall ( 300mm x 300mm ) 2nd Floor sq.m. 13.00 - - - - - -
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMANApc WHITE 115.00 - - - - - -
T&B floor ( 300mm x 300mm ) sq.m. 3.60 - - 125.00 450.00 450.00 -
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; ROMANApc WHITE42.50 - - - - - -
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 1.00 - - - - - -
d Cement Adhesive bag 5.00 250.00 1,250.00 - - 1,250.00 -
e Tile Trim lot 1.00 2,000.00 2,000.00 - - 2,000.00 -
2.0 Kitchen Counter ( 300mm x 300mm ) sq.m. N/A -
Sub-total 6,000.00 2,525.00 8,525.00 -
LKD / Bedroom Floor Finishes -
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR TOTAL

ITEM ITEM DESCRIPTION UNIT QTY. POC Actual Cost
U/COST COST U/COST COST
1.0 Vinyl Floor Tiles sq.m. N/A -
Sub-total - - -
Painting - Exterior Walls / Doors & Jambs / Eaves & Fascia -
1.00 Exterior Wall - stucco sq.m. 111.00 - - - - - -
EXTERIOR PAINTING au 1.00 - - - - - -
2.00 Interior Wall - latex sq.m. 196.68 - - 25.00 4,917.00 4,917.00 -
PAINT LATEX FLAT WHITE gal 12.00 480.00 5,760.00 - - 5,760.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 18.00 520.00 9,360.00 - - 9,360.00 -
3.00 Ceiling - latex sq.m. 116.00 - - 25.00 2,900.00 2,900.00 -
PAINT LATEX FLAT WHITE gal 10.00 480.00 4,800.00 - - 4,800.00 -
4.00 Doors - enamel pc 7.00 - - 25.00 175.00 175.00 -
FLAT WALL ENAMEL gal 0.50 480.00 240.00 - - 240.00 -
PAINT QUICK DRY ENAMEL; WHITE gal 0.50 520.00 260.00 - - 260.00 -
5.00 Jambs - enamel l.m. 37.00 - - 25.00 925.00 925.00 -
FLAT WALL ENAMEL gal 0.50 480.00 240.00 - - 240.00 -
PAINT QUICK DRY ENAMEL; WHITE gal 0.50 520.00 260.00 - - 260.00 -
6.00 Fascia Board - latex l.m. 36.00 - - 25.00 900.00 900.00 -
PAINT LATEX FLAT WHITE gal 3.00 480.00 1,440.00 - - 1,440.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 1.00 520.00 520.00 - - 520.00 -
7.00 Window Jamb l.m. 68.00 - - 35.00 2,380.00 2,380.00 -
PAINT LATEX FLAT WHITE gal 1.00 480.00 480.00 - - 480.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 2.00 520.00 1,040.00 - - 1,040.00 -
8.00 Stair Planks - - - - - -
Stain Finish sq.m. 6.63 110.00 729.21 35.00 232.02 961.23 -
9.00 Railing & Handrail, Riser Cover sq.m. 5.22 - - 35.00 182.70 182.70 -
a. Flat Wall Enamel gal 1.00 480.00 480.00 - - 480.00 -
b. Quick Drying Enamel gal 1.00 550.00 550.00 - - 550.00 -
c. Consumables lot 1.00 1,000.00 1,000.00 - - 1,000.00 -
Sub-total 27,159.21 12,611.72 39,770.93 -
TOTAL - DIVISION 9 87,859.21 34,016.72 121,875.93 0.00% -
DIVISION 10 - SPECIALTIES -
1.0 Modular Kitchen Counter with Granite Top lot 1.00 -
2.0 Kichen Counter Cabinet lot 1.00 -
3.0 Window Jamb Moulding lot 1.00 1,000.00 1,000.00 1,000.00 -
Sub-total - 1,000.00 1,000.00 -
TOTAL - DIVISION 10 - 1,000.00 1,000.00 0.00% -
DIVISION 11 - MECHANICAL -
Sanitary / Sewer / Vent System -
1.00 Pipes -
100mm dia x 3m pcs 14.00 50.00 700.00 700.00 30.00% 210.00
50mm dia x 3m pcs 21.00 50.00 1,050.00 1,050.00 30.00% 315.00
2.00 Bends - - - -
Clean-out:100mm dia pcs 4.00 120.00 480.00 10.00 40.00 520.00 -
Wye: 100 x 100mm dia pcs 5.00 70.00 350.00 10.00 50.00 400.00 -
Wye: 100 x 50mm dia pcs 11.00 60.00 660.00 10.00 110.00 770.00 -
Wye: 50 x 50mm dia pcs 50.00 - 10.00 - - -
Tee: 50 x 50mm dia pcs 8.00 40.00 320.00 10.00 80.00 400.00 -
Tee: 100 x 50mm dia pcs 2.00 50.00 100.00 10.00 20.00 120.00 -
45 Bend: 100mm dia pcs 3.00 110.00 330.00 10.00 30.00 360.00 -
45 Bend: 50mm dia pcs 4.00 125.00 500.00 10.00 40.00 540.00 -
90 Bend: 100mm dia pcs 8.00 150.00 1,200.00 10.00 80.00 1,280.00 -
90 Bend: 50mm dia pcs 22.00 150.00 3,300.00 10.00 220.00 3,520.00 -
P-Trap: 50mm dia pcs 5.00 250.00 1,250.00 10.00 50.00 1,300.00 -
Cap: 50mm dia pcs 1.00 100.00 100.00 10.00 10.00 110.00 -
Reducer: 75 x 50mm dia pcs 1.00 90.00 90.00 10.00 10.00 100.00 -
Sub-total 8,680.00 2,490.00 11,170.00 525.00
Potable Cold Water Lines - -
Pipe: 20mm dia x 4m pcs 8.00 50.00 400.00 400.00 -
Pipe: 15mm dia X 4m pcs 9.00 50.00 450.00 450.00 -
90 Bend: 20mm dia pcs 8.00 65.45 523.60 10.00 80.00 603.60 -
90 Bend: 15mm dia pcs 32.00 60.45 1,934.40 10.00 320.00 2,254.40 -
Tee: 15mm dia pcs 13.00 45.45 590.85 10.00 130.00 720.85 -
Tee: 20mm x 15mm dia pcs 2.00 50.55 101.10 10.00 20.00 121.10 -
Reducer: 20mm x 15mm dia pcs 1.00 34.54 34.54 10.00 10.00 44.54 -
End Cap: 15mm dia pcs 4.00 34.54 138.16 10.00 40.00 178.16 -
Union Patente: 20mm dia pcs 1.00 50.50 50.50 10.00 10.00 60.50 -
Hosebibb: 15mm dia pcs 1.00 55.55 55.55 10.00 10.00 65.55 -
Gate Valve: 20mm dia pcs 1.00 65.45 65.45 10.00 10.00 75.45 -
Water Meter: 20mm dia pcs 2.00 - 10.00 20.00 20.00 -
Consumables - - - - - -
Teplon Tape roll 6.00 45.65 273.90 - - 273.90 -
Solvent Cement can 10.00 80.67 806.70 - - 806.70 -
Sub-total 4,574.75 1,500.00 6,074.75 -
Plumbing Fixtures for T & B -
a Water Closet w/comp.fittings;HCG CS999 set 2.00 150.00 300.00 300.00 -
b Lavatory w/comp.fittings;HCG L59;WHI set 2.00 150.00 300.00 300.00 -
c Lavatory faucet; HCG; CHROME set 2.00 150.00 300.00 300.00 -
d Kitchen sink 20.21.1C w/ comp.fittings set 1.00 150.00 150.00 150.00 -
e Kitchen sink faucet; FRATTINI set 1.00 150.00 150.00 150.00 -
f Shower Head Valve w/Faucet;HCG Apple-type set 2.00 150.00 300.00 300.00 -
g Soap Holder set 2.00 150.00 300.00 300.00 -
h Tissue Paper Holder; HCG S8; WHT set 2.00 150.00 300.00 300.00 -
i Floor drain; Brass set 5.00 150.00 750.00 750.00 -
j Grease Trap set 1.00 150.00 150.00 150.00 -
Sub-total - 3,000.00 3,000.00 -
TOTAL - DIVISION 11 13,254.75 6,990.00 20,244.75 2.59% 525.00
DIVISION 12 - ELECTRICAL & AUXILLARY SYSTEM -
1.00 Wires -
THHN Wires 2.0mm2 l.m. 434.00 10.00 4,340.00 4,340.00 -
THHN Wires 3.5 mm2 l.m. 251.00 10.00 2,510.00 2,510.00 -
THHN Wires 5.5 mm2 l.m. 20.00 10.00 200.00 200.00 -
THHN Wires 8.0 mm2 l.m. 22.00 10.00 220.00 220.00 -
THHN Wires 14.0 mm2 l.m. N/A -
THHN Wires 22.0 mm2 l.m. 43.00 10.00 430.00 430.00 -
THEA STANDARD OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS

MATERIALS LABOR TOTAL

ITEM ITEM DESCRIPTION UNIT QTY. POC Actual Cost
U/COST COST U/COST COST
2.00 Conduit & Fittings -
Polyflex Conduit: 20mm dia l.m. 231.00 10.00 2,310.00 2,310.00 30.00% 693.00
PVC Conduit: 25mm dia l.m. 6.00 10.00 60.00 60.00 30.00% 18.00
PVC Conduit: 32mm dia l.m. 18.00 10.00 180.00 180.00 30.00% 54.00
Polyflex Conduit: 20mm dia l.m. 15.00 10.00 150.00 150.00 -
RSC Conduit: 32mm dia l.m. 3.00 10.00 30.00 30.00 -
PVC Adapter: 20mm dia pcs 131.00 11.50 1,506.50 10.00 1,310.00 2,816.50 -
PVC Adapter: 25mm dia pcs 2.00 32.34 64.68 10.00 20.00 84.68 -
PVC Adapter: 32mm dia pcs 4.00 44.34 177.36 10.00 40.00 217.36 -
RSC Locknut/Bushing: 32mm dia prs. 6.00 55.34 332.04 10.00 60.00 392.04 -
Locknut/Bushing: 25mm dia prs. 6.00 45.34 272.04 10.00 60.00 332.04 -
Locknut/Bushing: 20mm dia prs. 131.00 20.34 2,664.54 10.00 1,310.00 3,974.54 -
Service Entrance Cap: 32mm dia pcs 1.00 55.00 55.00 10.00 10.00 65.00 -
3.00 Juncton Box 4" x 4" pcs 22.00 33.50 737.00 10.00 220.00 957.00 -
4.00 Utility Box 2" x 4 pcs 35.00 28.50 997.50 10.00 350.00 1,347.50 -
5.00 Pull Box 8" x 8" x 6" pcs 3.00 63.50 190.50 10.00 30.00 220.50 -
Sub-total 6,997.16 13,840.00 20,837.16 765.00
Service Entrance Concrete Post (Shared by 2 Units) -
1.00 Excavation of Footing cu.m. 0.16 450.00 72.00 72.00 -
2.00 Pouring of Footing cu.m. 0.16 900.00 144.00 144.00 -
a Portland Cement (40 kg) bags 1.60 - - - -
b Sand cu.m. 0.08 350.00 28.00 - - 28.00 -
c Gravel cu.m. 0.16 700.00 112.00 - - 112.00 -
3.00 Precast Service Entrance Post column 0.50 5,000.00 2,500.00 - - 2,500.00 -
Sub-total 2,640.00 216.00 2,856.00 -
Convenience Outlet, Switch, Plate Cover, & Lighting Receptacle -
1.00 Switches -
1 Pole 1 Gang sets 6.00 35.00 210.00 210.00 -
2 Pole 1 Gang sets 3.00 35.00 105.00 105.00 -
3 Pole 1 Gang sets 2.00 35.00 70.00 70.00 -
3 Way 1 Pole 1 Gang sets 2.00 35.00 70.00 70.00 -
3 Way 2 Pole 1 Gang - 35.00 - - -
2.00 Outlets sets 10.00 35.00 350.00 350.00 -
3.00 WP C.O Duplex sets 2.00 35.00 70.00 70.00 -
WP C.O Duplex - GFCI sets 2.00 35.00 70.00 70.00 -
4.00 ACU Oulet sets 1.00 35.00 35.00 35.00 -
5.00 Ref Outlet sets 1.00 35.00 35.00 35.00 -
6.00 Range Outlet sets 1.00 35.00 35.00 35.00 -
7.00 TV outlet sets 2.00 35.00 70.00 70.00 -
8.00 Tel Outlet sets 2.00 35.00 70.00 70.00 -
9.00 Panel Board & Accessories sets 1.00 500.00 500.00 500.00 -
Main: 80AT 2P 100AF - - -
Br 1-30AT; 5-20AT; 1-15AT; 3 SPARE - - -
10.00 Lighting Receptacles sets 22.00 35.00 770.00 770.00 -
11.00 Electric Meter & accessories set 1.00 - 1,200.00 1,200.00 1,200.00 -
Sub-total - 3,660.00 3,660.00 -
TOTAL - DIVISION 12 9,637.16 17,716.00 27,353.16 2.80% 765.00

GRAND TOTAL 219,444.54 409,907.27 629,351.80 53.24% 335,070.56

Variance: 294,281.24