MARRIOTT CONVENTION CENTER PROJECT

Newport City, Villamor, Pasay City

CP-08 Auxiliary Works
BILL OF QUANTITIES

ITEM NO. DESCRIPTION SALES QTY.

1.0 GENERAL REQUIREMENTS

1.1 Mobilization 1
1.2 Demobilization 1
1.3 Permits & Licences (excluding Building Permit) 1
1.4 Bonds and Insurances
1.4.1 Surety Bond (for Downpayment) 1
1.4.2 Performance bond 1
1.4.3 Guarantee Bond 1
1.4.4 Contractor's All Risk Insurance (CARI) 1
1.4.5 Contractor's Employees Accident Insurance 1
1.4.6 Others (pls specify)
1.5 Temporary Facilities 1
1.6 Temporary Utilities 1
1.7 Safety, Security and Sanitation 1
1.8 Shopdrawings 1
1.9 As-built Plans 1
1.10 Testing & Commissioning 1
1.11 Others (Pls. Specify)
Civil Works (Coring, Scanning,Chipping and Restoration Works) 1

SUB-TOTAL for ITEM 1

2.0 SECURITY SYSTEM (VAT Exclusive)

Supply & Installation of Cable Tray, Conduits, Pullboxes, Supports &
2.1
Accessories

2.1.1 Conduit & Cable Tray

2.1.1.1 Cable Tray
2.1.1.2 25mmØ IMC 4,218
2.1.1.3 20mmØ IMC 34,861
2.1.1.4 Flexible Metal Conduit 589
2.1.1.5 Fittings & Connectors 1
2.1.1.6 Hangers & Supports 1
2.1.1.7 Others (Please Specify) 1
ITEM NO. DESCRIPTION SALES QTY.

Miscellaneous & Consumables

2.1.2 Boxes & Pullboxes
2.1.2.1 Octagonal box 685
2.1.2.2 Square box
2.1.2.3 Pullbox (6" x 6" x 4") 48
2.1.2.4 Others (Please Specify)

2.1.3 Wires & Cables

2.1.3.1 Category 6 Data Cable (C-04) 44,175
2.1.3.2 4-Pair, 22AWG Cable (C-16)
2.1.3.3 1-Pair, 22AWG Cable (C-18)
2.1.3.4 1-Pair, 18AWG Cable (C-19)
2.1.3.5 6-Core OM3 Multi-Mode Fiber-MM (C-20)
2.1.3.6 Category 5e Data Cable
2.1.3.7 Others (Please Specify)
RG 59/U Stranded Coaxial Cable, for elevator cameras 1,800
3.25 mm2 TF Wire 1,800

2.1.4 Fire Stopping Material 1

2.2 Supply and Installation of Equipment and Devices

2.2.1 Surveillance System - Cameras

2.2.1.1 Indoor Fixed Dome HD (Ceiling) 211
2.2.1.2 Indoor Vandal Resistant Fixed Dome HD (Wall / Pendant) 230
2.2.1.3 Outdoor Vandal Resistant Fixed Dome HD (Wall / Pendant) 49
2.2.1.4 Indoor Fixed HD (Wall / Ceiling Bracket) 92
2.2.1.5 Number Plate Recognition Close Range 17
2.2.1.6 Others (Please Specify)
Camera Mountings,and Housing etc.
Milestone Xprotect Enterprise Based License
Milestone Xprotect Enterprise Camera License 589

2.2.2 Access Control System - Electronic Doors & Card Readers

2.2.2.1 ED-01A Electronic Access Control Door & Reader

Card Reader 165
Electric Mortise Lock 165
Door Contact 165
2.2.2.2 ED-01C Electronic Access Control Door & Reader
Card Reader 2
Magnetic Lock 2
L&Z Bracket 2
ITEM NO. DESCRIPTION SALES QTY.

Electric Mortise Lock 2

Electronic Crash Bar 2
Door Contact 2
2.2.2.3 ED-02A Electronic Access Control Door & Reader
Card Reader 88
Break Glass 88
L&Z Bracket 176
Magnetic Lock 176
Push Button 88
Door Contact 176
2.2.2.4 ED-02C Electronic Access Control Door & Reader
Card Reader 27
Break Glass 27
L&Z Bracket 54
Magnetic Lock 54
Electronic Crash Bar 54
Door Contact 54
2.2.2.5 GD-01 Guest Access Control Door
Card Reader 16
2.2.2.6 GD-02 Guest Access Control Door
Card Reader 65
2.2.2.7 Lift Car Proximity Card Reader (LC)
2.2.2.8 Others (Please Specify)

2.2.3 Access Control System - Door Contacts

2.2.3.1 DC-01 Door Contact
Manual Crash Bar 10
Door Contact 10
2.2.3.2 DC-02 Door Contact
Manual Crash Bar 135
Door Contact 270
2.2.3.3 Others (Please Specify)

2.2.4 Intercom System

2.2.4.1 IP Multifunction Remote Station 8
2.2.4.2 IP Multifunction Master Station 6
2.2.4.3 Others (Please Specify)

2.2.5 Sub-Equipment Room (East and West)

2.2.5.1 40U Rack 26
2.2.5.2 UPS Type 4 26
2.2.5.3 48 Port Edge Switch 20
ITEM NO. DESCRIPTION SALES QTY.

2.2.5.4 1000BASE-SX Transceivers 80

2.2.5.5 Cat. 6 Patch Panels 20
2.2.5.6 Fiber Patch Panels 20
2.2.5.7 Cat 6 Patch Cables 480
2.2.5.8 Fiber Patch Cables 80
2.2.5.9 Access Control Frame
2.2.5.10 ED Door Controller
2.2.5.11 DC Door Contact Interface
2.2.5.12 Others (Please Specify)
Fiber Connector

2.2.6 Network Edge Switch (Modular)

2.2.6.1 Modular Switch: 6 open module slots, 2 power supply slots 6
2.2.6.2 Power Supply 12
2.2.6.3 24 Port 10/100/1000 PoE+ Module 19
2.2.6.4 4 Port 10GbE SFP Module 6
2.2.6.5 1000BASE-SX Transceivers 24
2.2.6.6 Cat. 6 Patch Panels 6
2.2.6.7 Fiber Patch Panels 6
2.2.6.8 Cat 6 Patch Cables 144
2.2.6.9 Fiber Patch Cables 24
2.2.6.10 Access Control Frame
2.2.6.11 ED Door Controller 59
2.2.6.12 DC Door Contact Interface
2.2.6.13 Others (Please Specify)

Staff & Service Entrance Security Control Room / Director of Security

2.2.7 Office / Main Security CCTV Equipment Room / Security Server
Room

Rack Hardware / Control Console

2.2.7.1 40U Rack 6
2.2.7.2 Security Console 7
2.2.7.3 UPS Type 4 12
2.2.7.4 Others (Please Specify)
Desk / Chairs / Furnitire 4
Network - Edge
2.2.7.5 48 Port Edge Switch 2
2.2.7.6 1000BASE-SX Transceivers 8
2.2.7.7 Cat. 6 Patch Panels 2
2.2.7.8 Fiber Patch Panels 2
2.2.7.9 Cat 6 Patch Cables 48
ITEM NO. DESCRIPTION SALES QTY.

2.2.7.10 Fiber Patch Cables 8

2.2.7.11 HP 24 port PoE Layer 3 4 ports for 10Gb 1
2.2.7.12 Mini Gbic transievers 2
2.2.7.13 Patch Panel 1
2.2.7.14 Patch Cables 24
2.2.7.15 Others (Please Specify)
Fiber Connector

Surveillance System - Monitoring Workstations

2.2.7.16 Monitoring Workstations 6
2.2.7.17 Monitor 15
2.2.7.18 Others (Please Specify)
Workstation OS
Graphics

Surveillance System - Video Wall Workstations

2.2.7.19 Video Wall Workstations 3
2.2.7.20 Wall Monitor 12
2.2.7.21 Others (Please Specify)

Surveillance System - Monitoring Workstations (ANPRS)

2.2.7.22 Monitoring Workstations 1
2.2.7.23 Monitor 1
2.2.7.24 Others (Please Specify)

Security Management System - Enrolment Center Workstation

2.2.7.25 Enrolment Center Workstation 2
2.2.7.26 Monitor 2
2.2.7.27 USB Camera 2
2.2.7.28 Badge Printer 2
2.2.7.29 Others (Please Specify)
Workstation OS

Security Management System - Alarm Anunciation Workstation

2.2.7.30 Alarm Anunciation Workstation 2
2.2.7.31 Monitor 2
2.2.7.32 Integrated Alarm Annunciation Panel 2
2.2.7.33 Printer 2
2.2.7.34 Others (Please Specify)
Workstation OS 2

Security Management System - Standard Workstation

ITEM NO. DESCRIPTION SALES QTY.

2.2.7.35 Standard Workstation 5

2.2.7.36 Monitor 5
2.2.7.37 Card Encoder 5
2.2.7.38 Printer 3
2.2.7.39 Others (Please Specify)
Workstation OS 5

Key Management System

2.2.7.40 Electronic Key Management System 2
2.2.7.41 Key Module 18
2.2.7.42 Network Interface 2
2.2.7.43 Others (Please Specify)

Security Management System - Interfaces to External Systems

2.2.7.44 Interface To IBMS 1
2.2.7.45 Interface To Fire Alarm System 1
2.2.7.46 Others (Please Specify)

2-Way Radio System

2.2.7.47 Portable 2-Way Radio, UHF 16 Channel 24
2.2.7.48 6 Bay Charger 4
2.2.7.49 50W UHF Desktop Repeater 1
2.2.7.50 Duplexer installation kit 1
2.2.7.51 Internal duplexer UHF 440 – 470 MHz 1
2.2.7.52 Desktop Microphone 1
2.2.7.53 19” Rack mount kit (4U size) 1
2.2.7.54 Others (Please Specify)

Network - Core
2.2.7.55 Chassis 2
2.2.7.56 Fabric module 2
2.2.7.57 Power Supply 4
2.2.7.58 Fans 4
2.2.7.59 1000BASE-SX 48 port module 2
2.2.7.60 10GBASE-LR 1 port module 2
2.2.7.61 1000BASE-SX Transceivers 48
2.2.7.62 10GBASE-LR Transceivers 2
2.2.7.63 Others (Please Specify)

Security Management System - Central Processor Servers

2.2.7.64 Central Processor Servers 2
2.2.7.65 Server OS 2
ITEM NO. DESCRIPTION SALES QTY.

2.2.7.66 1U Rack Shelf KVM 1

2.2.7.67 Others (Please Specify)

Surveillance System - Recording Servers

2.2.7.68 Recording Servers 10
2.2.7.69 Server OS 10
2.2.7.70 Surveillance System Software 1
2.2.7.71 Camera License - Standard 589
2.2.7.72 ANPRS Integration 7
2.2.7.73 1U Rack Shelf KVM 1
2.2.7.74 Others (Please Specify)

Surveillance System - Network Storage

2.2.7.75 Network Storage 4
2.2.7.76 10-GbE Upgrade Card 4
2.2.7.77 Others (Please Specify)

2.2.8 Guard Tour System

2.2.8.1 Data Collector 10
2.2.8.2 Data Downloader 10
2.2.8.3 Touch Buttons 400
2.2.8.4 Touch Buttons Plastic Holder 200
2.2.8.5 Touch Buttons Steel Holder 200
2.2.8.6 Others (Please Specify)
ITEM NO. DESCRIPTION SALES QTY.

2.2.9 Security Screening Systems

2.2.9.1 Multi Zone Walk-Through Metal Detector (Search Arch) 10
2.2.9.2 Handheld Metal Detector 10
2.2.9.3 Explosives Trace Detection (ETD) Device 2
2.2.9.4 Luggage Scanner 2

2.2.9.5 ISO Imageable 125 kHz Proximity PVC Access Card (50 Pack) 10

2.2.9.6 Others (Please Specify)

2.2.10 Glazing Hazard Mitigation

2.2.10.1 Glazing Safety & Security Film 1
2.2.10.2 Others (Please Specify)

2.3 Testing & Commissioning 1

2.4 Supply and Installation of Roughing-ins and Wiring to Power Supply 1

2.5 Tagging of Conduits 1

2.6 Others (Please Specify)

Fiber Termination, Testing & Commissioning

SUB-TOTAL for ITEM 2 - VAT EXCLUSIVE (for SECURITY EQUIPMENT only)

SUB-TOTAL for ITEM 2 - VAT INCLUSIVE

3.0 IT / TELECOMMUNICATIONS SYSTEM

3.1 Supply & Installation of Conduits, Pullboxes, Supports & Accessories

3.1.1 Conduit
3.1.1.1 Conduit

80mmØ PVC in concrete encasement ( including supply and

120
installation of concrete, rebars and all other related civil works)

50mmØ IMC 925

20mmØ IMC 6,216
20mmØ PVC
3.1.1.2 Cable Tray
100mm x 400mm Cable Tray with cover
50mm x 400mm Cable Tray with cover to Bldg Distributor
100mm x 250mm Cable Tray with Tie mounts to FD/IDF
50mm x 250mm Cable Tray with cover to Floor Distributor
3.1.1.3 Fittings & Connectors 1
ITEM NO. DESCRIPTION SALES QTY.

3.1.1.4 Hangers & Supports 1

3.1.1.5 Others (Please Specify) 1

3.1.2 Boxes, Pullboxes, TTC

3.1.2.1 Utility box 1,554
3.1.2.2 Octagonal box 390
3.1.2.3 Pullbox
3.1.2.4 Others (Please Specify)
Telephone Pullbox with Terminal Block 24
Pullbox / Service Box for Entrance Facility conduit (400mm X
24
100mm X 300mm)
MDF 1
IDF 1
3.1.3 Others (Please Specify)
Communication Grounding Accessories 1
IEC 60309 Outlet 16 Amps.
Grounding Bus Bar
Terminal Lugs and Accessories

Installation of Wires and Cables and Supply and Installation of Connectors

3.2
and Wiring Accessories
3.2.1 Wires and Cables
3.2.1.1 Wires and Cables - specify size and type of wire
8-core Fiber Optic Cable (Multi-mode, 0M3) 3,312
8-core Fiber Optic Cable Outdoor Type (MM, 0M3)
4-pair UTP CAT 6 Cable 198,826
22mm² THHN 850
5.2.1.3 Others (Please Specify)
22mm² THHN
Supply and Installation of Wire Identification, Connectors, Wire
3.2.2 1
Managers and Other Wiring Accessories

3.3 Installation of equipment and other accessories

3.3.1 Sub-Equipment Room (East and West)

3.3.1.1 40U Rack 24
3.3.1.2 UPS Type 4 24
3.3.1.3 48 Port Edge Switch 24
3.3.1.4 1000BASE-SX Transceivers 96
3.3.1.5 Cat. 6 Patch Panels 24
3.3.1.6 Fiber Patch Panels 24
3.3.1.7 Cat 6 Patch Cables 576
3.3.1.8 Fiber Patch Cables 96
3.3.1.9 Others (Please Specify)

3.3.2 IP Telephony
ITEM NO. DESCRIPTION SALES QTY.

3.3.2.1 Basic IP Phones (House Phone etc.) 115

3.3.2.2 Mid-Range IP Phones (Admin) 22
3.3.2.3 Others (Please Specify)
Basic IP Phones (Cisco/Avaya) 13
3.3.3 Wireless Network Infrastructure

Wireless Access Points

3.3.3.1 Lightweight Wireless Access Point 183
3.3.3.2 Others (Please Specify)
ITEM NO. DESCRIPTION SALES QTY.

3.3.4 Data Outlets

3.3.4.1 IT: SINGLE DATA 14
3.3.4.2 IT: QUAD DATA 13
3.3.4.3 IT: SINGLE VOICE / SINGLE DATA 1
3.3.4.4 IT: SINGLE VOICE / DUAL DATA 26
3.3.4.5 IT: DUAL VOICE / DUAL DATA 167
3.3.4.6 IT: SINGLE DATA - WALL PHONE 115
3.3.4.7 IT: SINGLE DATA - WIRELESS ACCESS POINT 183
3.3.4.8 IT: SINGLE POS 13
3.3.4.9 IT: DUAL POS 9
3.3.4.10 AV: SINGLE DATA - AVC 37
3.3.4.11 AV: SINGLE DATA - STB 21
3.3.4.12 AV: SINGLE DATA - DSS 65
3.3.4.13 Others (Please Specify)
RJ-45 Cat-6 Modular Jack 1,554
12-ports Fiber Patch Panel 24
24-ports Fiber Patch Panel 8
CAT6 UTP Patch Panel loaded, 24-ports 65
CAT6 UTP Patch Cords, 2m 1,266
CAT6 UTP Patch Cords, 3m 1,266
Trplex Floor Mounted Faceplate 1
Single port Faceplate 737
Dual Faceplate 16
Triplex Faceplate 90
Quadruplex Faceplate 387
Wire Manager, local, 1U 65
SC Fiber Connector 384
SFP Module 384
3.3.5 MDF East Aggregation Core

Rack Hardware / Control Console

3.3.5.1 40U Rack 2
3.3.5.3 UPS Type 4 2
3.3.5.4 Others (Please Specify)

Network - Edge
3.3.5.5 48 Port Edge Switch 1
3.3.5.6 1000BASE-SX Transceivers 4
3.3.5.7 Cat. 6 Patch Panels 1
3.3.5.8 Fiber Patch Panels 1
3.3.5.9 Cat 6 Patch Cables 24
3.3.5.10 Fiber Patch Cables 4
3.3.5.11 Others (Please Specify)

Network - Core (Aggregation)

3.3.5.12 Chassis 2
ITEM NO. DESCRIPTION SALES QTY.

3.3.5.13 Fabric module 2

3.3.5.14 Power Supply 4
3.3.5.15 Fans 4
3.3.5.16 1000BASE-SX 48 port module 2
3.3.5.17 10GBASE-LR 1 port module 2
3.3.5.18 1000BASE-SX Transceivers 48
3.3.5.19 10GBASE-LR Transceivers 2
3.3.5.20 Others (Please Specify)

Network Management Server

3.3.5.21 Central Processor Servers 1
3.3.5.22 1U Rack Shelf KVM 1
3.3.5.23 Others (Please Specify)

Wireless LAN Controller

3.3.5.24 Wireless LAN Controller (Primary) 1
3.3.5.25 Wireless LAN Controller (Standby) 1
3.3.5.26 Others (Please Specify)

3.3.6 AV Room
3.3.6.1 40U Rack 2
3.3.6.2 UPS Type 4 2
3.3.6.3 48 Port Edge Switch 2
3.3.6.4 1000BASE-SX Transceivers 8
3.3.6.5 Cat. 6 Patch Panels 2
3.3.6.6 Fiber Patch Panels 2
3.3.6.7 Cat 6 Patch Cables 48
3.3.6.8 Fiber Patch Cables 8
3.3.6.9 Others (Please Specify)

3.3.7 Ballroom AV Control Room (Ballroom 1 to 4)

3.3.7.1 40U Rack 6
3.3.7.2 UPS Type 4 6
3.3.7.3 48 Port Edge Switch 6
3.3.7.4 1000BASE-SX Transceivers 24
3.3.7.5 Cat. 6 Patch Panels 6
3.3.7.6 Fiber Patch Panels 6
3.3.7.7 Cat 6 Patch Cables 144
3.3.7.8 Fiber Patch Cables 24
3.3.7.9 Others (Please Specify)

3.4 Testing & Commissioning 1

3.5 Others (Please Specify)

Fiber Termination, Testing & Commissioning 1
ITEM NO. DESCRIPTION SALES QTY.

SUB-TOTAL for ITEM 3 - VAT Inclusive

Supply and Installation of Telephone and CATV Service Entrance Concrete Pedestal
4.0 1
(including all related Civil Works)

5.0 Supply and Installation of Auxiliary Manhole (including all related Civil Works) 1

Supply and Installation of Concrete Encasement for underground ductbank from

6.0 1
manhole up to MDF & Telco Rooms @ Basement 1(including all related Civil Works)

7.0 IT Programming 1

GRAND TOTAL - VAT Inclusive

GRAND TOTAL - VAT Exclusive (Security System Equipment only)

Note: Only Security System equipments (material cost) shall be VAT

EXCLUSIVE. The rest shall be VAT INCLUSIVE

Prepared by:
Empire East Land Holdings, Inc.
Property Development Division
 COST FOR REVISED DESIGN QTY.
DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.

1 1 1 lot 0.00
1 1 1 lot
1 1 1 lot 0.00
0.00
1 1 1 lot 0.00
1 1 1 lot 0.00
1 1 1 lot 0.00
1 1 1 lot 0.00
1 1 1 lot 0.00
0.00
1 1 1 lot 0.00
1 1 1 lot 0.00
1 1 1 lot 0.00
1 1 1 lot 0.00
1 1 1 lot 0.00
1 1 1 lot 0.00
0.00
1 1 1 lot 0.00

0.00

0.00

0.00
lm 0.00
4,286 4,218 lm 235.00 18.50 253.50
18,954 34,861 lm 190.00 17.50 207.50
2,868 589 lm 125.00 4.50 129.50
1 1 lot 0.00
1 1 lot 0.00
1 1 lot 100,000.00
DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.
0.00
0.00
799 685 pcs 65.00 5.00 70.00
pcs
48 48 pcs 350.00 20.00 370.00
0.00
0.00
0.00
44,175 44,175 lm 3.50 3.50
lm
lm 0.00
lm
4,968 4,968 3,312 lm 10.00 10.00
300,000 300,000 lm 3.50 3.50

2,700 2,700 1,800 lm 3.50 3.50

5,400 5,400 1,800 lm 3.50 3.50
0.00
1 lot sales to be filled up 0.00
0.00
0.00

0.00
211 211 211 sets 250.00 250.00
230 230 230 sets 250.00 250.00
49 49 39 sets 250.00 250.00
92 92 92 sets 250.00 250.00
17 7 17 sets 250.00 250.00

1 lot 250.00 250.00

1 set 100.00 100.00
589 589 sets 100.00 100.00

165 165 sets 50.00 50.00

165 165 sets 50.00 50.00
165 165 sets 25.00 25.00

2 2 sets 50.00 50.00

2 2 sets 50.00 50.00
2 2 sets 50.00 50.00
DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.
2 2 sets 50.00 50.00
2 2 sets 50.00 50.00
2 2 sets 25.00 25.00

88 88 sets 50.00 50.00

88 88 sets 50.00 50.00
176 176 sets 50.00 50.00
176 176 sets 50.00 50.00
88 88 sets 25.00 25.00
176 176 sets 25.00 25.00

27 27 sets 50.00 50.00

27 27 sets 50.00 50.00
54 54 sets 50.00 50.00
54 54 sets 50.00 50.00
54 54 sets 50.00 50.00
54 54 sets 25.00 25.00

16 16 sets 50.00 50.00

65 65 sets 50.00 50.00

10 10 sets 50.00 50.00

10 10 sets 25.00 25.00

135 135 sets 50.00 50.00

270 270 sets 25.00 25.00
-
-
-
8 8 sets 150.00 150.00
6 6 16 sets 150.00 150.00

-
-
26 26 26 sets 350.00 350.00
26 26 26 sets 150.00 150.00
20 20 20 sets 150.00 150.00
DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.
80 80 80 sets 150.00 150.00
20 20 20 sets 50.00 50.00
20 20 20 sets 50.00 50.00
480 480 480 sets 5.00 5.00
80 80 80 sets 50.00 50.00
20 20 20 sets 500.00 500.00
140 140 140 sets 500.00 500.00
102 102 102 sets 500.00 500.00
-
240 240 sets 50.00 50.00
-
-
6 6 6 sets 150.00 150.00
12 12 12 sets 150.00 150.00
19 19 19 sets 150.00 150.00
6 6 6 sets 150.00 150.00
24 24 24 sets 150.00 150.00
6 6 6 sets 50.00 50.00
6 6 6 sets 50.00 50.00
144 144 144 sets 5.00 5.00
24 24 24 sets 50.00 50.00
- 6 sets 500.00 500.00
59 59 181 sets 500.00 500.00
53 sets 500.00 500.00

6 6 2 sets 350.00 350.00

7 7 4 sets 100.00 100.00
12 12 5 sets 150.00 150.00

4 - 4 units 50.00 50.00

2 2 sets 150.00 150.00

8 8 sets 150.00 150.00
2 2 2 sets 50.00 50.00
2 2 1 sets 50.00 50.00
48 48 48 sets 50.00 50.00
DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.
8 8 32 sets 50.00 50.00
1 1 2 sets 150.00 150.00
2 2 6 sets 150.00 150.00
1 1 2 sets 50.00 50.00
24 24 48 sets 50.00 50.00

24 - sets 50.00 50.00

6 6 6 sets 100.00 100.00

15 15 15 sets 100.00 100.00
-
6 units 100.00 100.00
6 units 100.00 100.00
-
-
3 3 sets 100.00 100.00
12 12 sets 100.00 100.00
-
-
-
1 1 sets 100.00 100.00
1 1 sets 100.00 100.00

2 2 1 sets 150.00 150.00

2 2 1 sets 150.00 150.00
2 2 1 sets 150.00 150.00
2 2 1 sets 150.00 150.00
-
1 unit

2 2 2 sets 150.00 150.00

2 2 2 sets 100.00 100.00
2 2 2 sets 500.00 500.00
2 2 2 sets 100.00 100.00

2 2 2 unit 150.00 150.00

DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.
5 5 5 sets 100.00 100.00
5 5 5 sets 100.00 100.00
5 5 5 sets 100.00 100.00
3 3 3 sets 100.00 100.00
-
5 5 unit 150.00 150.00

2 2 3 sets 150.00 150.00

18 18 27 sets 150.00 150.00
2 2 3 sets 1,500.00 1,500.00

-
-
1 1 1 set 1,500.00 1,500.00
1 1 1 set 1,500.00 1,500.00
-
-
-
24 24 24 sets 150.00 150.00
4 4 4 sets 20.00 20.00
1 1 1 sets 50.00 50.00
1 1 1 sets 20.00 20.00
1 1 1 sets 50.00 50.00
1 1 1 sets 20.00 20.00
1 1 1 sets 50.00 50.00
-
-
-
2 2 2 sets 150.00 150.00
2 2 2 sets 150.00 150.00
4 4 4 sets 150.00 150.00
4 4 4 sets 150.00 150.00
2 2 2 sets 150.00 150.00
2 2 2 sets 150.00 150.00
48 48 48 sets 150.00 150.00
2 2 2 sets 150.00 150.00
-

2 2 2 sets 250.00 250.00

2 2 2 sets 250.00 250.00
DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.
1 1 1 sets 350.00 350.00
-

10 10 10 sets 500.00 500.00

10 10 10 sets 500.00 500.00
1 1 1 sets 50.00 50.00
589 589 589 sets 500.00 500.00
7 7 7 sets 500.00 500.00
1 1 1 sets 350.00 350.00
-

4 4 4 sets 500.00 500.00

4 4 4 sets 250.00 250.00
-

-
10 10 10 sets 50.00 50.00
10 10 10 sets 50.00 50.00
400 400 400 sets 100.00 100.00
200 200 200 sets 50.00 50.00
200 200 200 sets 50.00 50.00
-
DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.

10 10 10 sets 1,000.00 1,000.00

10 10 10 sets 200.00 200.00
2 2 2 sets 1,500.00 1,500.00
2 2 2 sets 3,000.00 3,000.00

10 10 10 sets 10.00 10.00

1 1 lot sales to be fill up 0.00

0.00
0.00
1 1 lot 0.00
0.00
1 1 lot 0.00
0.00
1 1 lot 0.00
0.00
0.00

0.00

0.00
lm 0.00

180 180 120 lm 250.00 1,100.00 1,350.00

1,712 1,110 925 lm 235.00 25.00 260.00

7,850 7,460 6,216 lm 190.00 17.50 207.50

existing
existing
existing
existing
1 1 lot
DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.
1 1 lot
1 1 lot 0.00

0.00
0.00
684 1,554 pcs 65.00 20.00 85.00
684 390 pcs 65.00 20.00 85.00
72 pcs 350.00 20.00 370.00
0.00
24 24 pcs 220.00 20.00 240.00

24 24 pcs 1,000.00 250.00 1,250.00

1 1 pcs 350.00 350.00 700.00

1 1 pcs 350.00 350.00 700.00
0.00
1 1 lot 50,000.00 50,000.00
sales to be filled up
sales to be filled up
sales to be filled up
0.00
0.00
0.00
lm 0.00
1,788 4,968 3,312 10.00 10.00 20.00
300 10.00 10.00 20.00
114,030 114,030 98,826 3.50 3.50 7.00
1,680 1,680 850 3.50 3.50 7.00
0.00
2,880 3.50 3.50 7.00

1 1 lot

0.00
0.00

24 24 24 sets 350.00 350.00

24 24 24 sets 150.00 150.00
24 24 24 sets 150.00 150.00
96 96 96 sets 150.00 150.00
24 24 sets 50.00 50.00
24 24 sets 50.00 50.00
576 576 sets 50.00 50.00
96 96 96 sets 50.00 50.00

0.00
DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.
115 115 102 sets 50.00 50.00
22 22 22 sets 50.00 50.00

13 13 sets 50.00 50.00

0.00

183 183 251 sets 500.00 500.00

DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.

32 14 sets 10.00 10.00

9 13 sets 10.00 10.00
4 1 sets 10.00 10.00
22 26 sets 10.00 10.00
171 167 sets 10.00 10.00
118 115 sets 10.00 10.00
183 183 sets 10.00 10.00
13 13 sets 10.00 10.00
9 9 sets 10.00 10.00
37 37 sets 10.00 10.00
21 21 sets 10.00 10.00
65 65 sets 10.00 10.00

1,281 1,554 10.00 10.00

24 24 sets 50.00 50.00
8 8 sets 50.00 50.00
65 65 75 sets 50.00 50.00
1,281 1,266 1,554 sets 5.00 5.00
1,281 1,266 1,554 sets 5.00 5.00
1 sets 20.00 20.00
737 sets 20.00 20.00
16 sets 20.00 20.00
90 sets 20.00 20.00
387 sets 20.00 20.00
65 65 72 sets 20.00 20.00
384 384 sets 100.00 100.00
384 384 sets 100.00 100.00

2 2 sets 350.00 350.00

2 2 sets 150.00 150.00

1 1 sets 150.00 150.00

4 4 sets 150.00 150.00
1 1 sets 50.00 50.00
1 1 sets 50.00 50.00
24 24 sets 50.00 50.00
4 4 sets 50.00 50.00

-
2 2 sets 150.00 150.00
DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.
2 2 sets 150.00 150.00
4 4 sets 150.00 150.00
4 4 sets 150.00 150.00
2 2 sets 150.00 150.00
2 2 sets 150.00 150.00
48 48 sets 150.00 150.00
2 2 sets 150.00 150.00
-

1 1 sets 150.00 150.00

1 1 sets 150.00 150.00
- sets
-
-
1 1 sets 150.00 150.00
1 1 sets 150.00 150.00
-
-
-
2 2 sets 350.00 350.00
2 2 sets 150.00 150.00
2 2 sets 150.00 150.00
8 8 sets 150.00 150.00
2 2 sets 50.00 50.00
2 2 sets 50.00 50.00
48 48 sets 50.00 50.00
8 8 sets 50.00 50.00

-
6 6 sets 350.00 350.00
6 6 sets 150.00 150.00
6 6 sets 150.00 150.00
24 24 sets 150.00 150.00
6 6 sets 50.00 50.00
6 6 sets 50.00 50.00
144 144 sets 50.00 50.00
24 24 sets 50.00 50.00

1 1 lot 0.00
0.00
0.00
1 1 lot
DESIGN RE- UNIT COST
REVISED DESIGN
TAKE OFF UNIT
DESIGN QTY. OLD QTY. Material Labor TOTAL
QTY.

1 1 lot 0.00

1 1 lot 0.00

1 1 lot 0.00

1 1 lot 0.00
SIGN QTY.

TOTAL AMOUNT

79,875.00
34,875.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
90,000.00
42,000.00
62,300.00
44,460.00
98,800.00
0.00
0.00
651,750.00

1,104,060.00

0.00

0.00

0.00
0.00
1,086,501.00
3,932,955.00
371,406.00
125,000.00
205,000.00
100,000.00
TOTAL AMOUNT

0.00
0.00
55,930.00

17,760.00
0.00
0.00
0.00
154,612.50

0.00

49,680.00
1,050,000.00

9,450.00
18,900.00
0.00
0.00
0.00
0.00

0.00
52,750.00
57,500.00
12,250.00
23,000.00
4,250.00

250.00
100.00
58,900.00

8,250.00
8,250.00
4,125.00

100.00
100.00
100.00
TOTAL AMOUNT

100.00
100.00
50.00

4,400.00
4,400.00
8,800.00
8,800.00
2,200.00
4,400.00

1,350.00
1,350.00
2,700.00
2,700.00
2,700.00
1,350.00

800.00

3,250.00

500.00
250.00

6,750.00
6,750.00

1,200.00
900.00

9,100.00
3,900.00
3,000.00
TOTAL AMOUNT

12,000.00
1,000.00
1,000.00
2,400.00
4,000.00
10,000.00
70,000.00
51,000.00

12,000.00

900.00
1,800.00
2,850.00
900.00
3,600.00
300.00
300.00
720.00
1,200.00
3,000.00
29,500.00
26,500.00

2,100.00
700.00
1,800.00

200.00

300.00
1,200.00
100.00
100.00
2,400.00
TOTAL AMOUNT

400.00
150.00
300.00
50.00
1,200.00

1,200.00

600.00
1,500.00

600.00
600.00

300.00
1,200.00

100.00
100.00

300.00
300.00
300.00
300.00

300.00
200.00
1,000.00
200.00

300.00
TOTAL AMOUNT

500.00
500.00
500.00
300.00

750.00

300.00
2,700.00
3,000.00

1,500.00
1,500.00

3,600.00
80.00
50.00
20.00
50.00
20.00
50.00

300.00
300.00
600.00
600.00
300.00
300.00
7,200.00
300.00

500.00
500.00
TOTAL AMOUNT

350.00

5,000.00
5,000.00
50.00
294,500.00
3,500.00
350.00

2,000.00
1,000.00

500.00
500.00
40,000.00
10,000.00
10,000.00
TOTAL AMOUNT

10,000.00
2,000.00
3,000.00
6,000.00

100.00

0.00
0.00
0.00
589,000.00
0.00
77,250.00
0.00
68,250.00
0.00
0.00
330,500.00

9,229,459.50

0.00

0.00
0.00

243,000.00

445,120.00
1,628,875.00

271,980.00
TOTAL AMOUNT

232,150.00
0.00

0.00
0.00
58,140.00
58,140.00
26,640.00
0.00
5,760.00

30,000.00

700.00
700.00
0.00
50,000.00

0.00
0.00
0.00
0.00
35,760.00
6,000.00
798,210.00
11,760.00
0.00
20,160.00

80,000.00

0.00
0.00

8,400.00
3,600.00
3,600.00
14,400.00
1,200.00
1,200.00
28,800.00
4,800.00

0.00
TOTAL AMOUNT

5,750.00
1,100.00

650.00
0.00

91,500.00
TOTAL AMOUNT

320.00
90.00
40.00
220.00
1,710.00
1,180.00
1,830.00
130.00
90.00
370.00
210.00
650.00

12,810.00
1,200.00
400.00
3,250.00
6,405.00
6,405.00

0.00
0.00
0.00
0.00
1,300.00
38,400.00
38,400.00
0.00

700.00
300.00

150.00
600.00
50.00
50.00
1,200.00
200.00

300.00
TOTAL AMOUNT

300.00
600.00
600.00
300.00
300.00
7,200.00
300.00

150.00
150.00

150.00
150.00

700.00
300.00
300.00
1,200.00
100.00
100.00
2,400.00
400.00

2,100.00
900.00
900.00
3,600.00
300.00
300.00
7,200.00
1,200.00

196,400.00
0.00
0.00
384,000.00
TOTAL AMOUNT

4,899,655.00

233,695.00

94,320.00

188,625.00

144,000.00

15,893,814.50