Project : PROPOSED 3-STOREY APARTMENT BUILDING with ROOF DECK

Owner : MR. JESUS QUINONES JR.

Location : T. MASCARINAS ST. POOC, ORIENTAL TUBIGON, BOHOL
Subject : CONSTRUCTION PROJECTED ITEMIZED COST BREAKDOWN
Date : AUGUST 31, 2020

1.00 BUILDING COST BREAKDOWN

MATERIALS LABOR TOTAL
Item PARTICULAR Unit Quantity
Unit Cost Amount Unit Cost Amount Unit Cost Amount
I. GENERAL REQUIREMENTS

A. Mobilization and Demobilization lot 1.00 5,000.00 5,000.00

B. Permits, Certificate & other related permits
1.0 Municipal Bldg permit (Building Permit) lot 1.00 12,500.00 12,500.00
2.0 Occupancy Permits lot 1.00 12,500.00 12,500.00
C. Site Supervision lot 1.00 20,000.00 20,000.00
D. Temporary Facilities
1.0 Site Enclosure , Fencing and Temporarily Toilet for Workers lot 1.00 2,500.00 2,500.00
E. Water & Power Facilities
1.0 Consumption of Electric power and light lot 1.00 12,000.00 12,000.00
F. As-Built Plans & shop drawings (signed & Sealed) lot 1.00 35,000.00 35,000.00
G. Testing and Commissioning lot 1.00 6,500.00 6,500.00
H. Tools/Equipment lot 1.00 3,500.00 3,500.00
I. Hauling & Disposal of Existing Debris lot 1.00 5,000.00 5,000.00

TOTAL OF GENERAL REQUIREMENTS 114,500.00

II. BUILDING WORKS

A. Site Development
1.0 Landscaping lot BY OTHERS
2.0 Manhole (Septic Tank) set/s 1.00 1,200.00 1,200.00 500.00 500.00 1,700.00 1,700.00
3.0 Manhole - 0.60 x 0.60 (Septic Tank) set/s 2.00 1,200.00 2,400.00 500.00 1,000.00 1,700.00 3,400.00
Others (Please specify if any)

Subtotal A 5,100.00

B. Site works
1.0 Excavation works
1.01 Structural Excavation cum 97.00 - - 375.00 36,375.00 375.00 36,375.00
1.02 Septic Tank cum 9.87 - - 375.00 3,699.38 375.00 3,699.38
2.0 Backfill & Compaction
2.01 Backfill cum 151.22 - - 75.00 11,341.26 75.00 11,341.26
2.02 Compaction cum 151.22 - - 75.00 11,341.26 75.00 11,341.26
3.0 Gravel Bedding
3.01 Slab on fill cum 11.06 650.00 7,186.24 210.00 2,321.71 860.00 9,507.95
3.02 Septic tank cum 0.81 650.00 523.25 210.00 169.05 860.00 692.30
3.04 Footing cum 8.88 650.00 5,769.01 210.00 1,863.83 860.00 7,632.84
4.0 Soil Treatment sqm 465.00 25.00 11,625.00 12.00 5,580.00 37.00 17,205.00
5.0 Trimming cum 50.00 - - 210.00 10,500.00 210.00 10,500.00
6.0 Hauling & Disposal of Excess Excavated Materials cum 10,000.00 10,000.00
Others (Please specify if any)

Subtotal B 118,295.00

Page 1 of 12
 MATERIALS LABOR TOTAL
Item PARTICULAR Unit Quantity
Unit Cost Amount Unit Cost Amount Unit Cost Amount
C. Concrete Works
1.0 Footing
1.01 Isolated Footing cum 7.38 2,500.00 18,450.00 385.00 2,841.30 2,885.00 21,291.30
1.02 Wall Footing
a. WF-1 cum 6.48 2,500.00 16,197.00 385.00 2,494.34 2,885.00 18,691.34
b. WF-2 cum 2.63 2,500.00 6,577.50 385.00 1,012.94 2,885.00 7,590.44
1.03 Stair Footing cum 0.69 2,500.00 1,715.63 385.00 264.21 2,885.00 1,979.83
2.0 Concrete Slab
2.01 Slab on grade cum 11.06 2,500.00 27,639.40 385.00 4,256.47 2,885.00 31,895.87
2.02 Second Floor cum 11.43 2,500.00 28,566.16 385.00 4,399.19 2,885.00 32,965.34
2.03 Cantilever Slab / Ledge cum 0.57 2,500.00 1,433.84 385.00 220.81 2,885.00 1,654.66
3.0 Columns
3.01 Foundation to Ground cum 7.34 2,500.00 18,360.00 385.00 2,827.44 2,885.00 21,187.44
3.02 Second Floor to Third Floor cum 4.03 2,500.00 10,080.00 385.00 1,552.32 2,885.00 11,632.32
3.03 Third Floor to Roof Deck cum 4.03 2,500.00 10,080.00 385.00 1,552.32 2,885.00 11,632.32
3.04 Roof Deck firewall cum 1.19 2,500.00 2,980.00 385.00 458.92 2,885.00 3,438.92
4.0 Beams
4.01 Footing Tie Beam cum 5.30 2,500.00 13,262.00 385.00 2,042.35 2,885.00 15,304.35
4.02 Second Floor cum 10.80 2,500.00 26,992.80 385.00 4,156.89 2,885.00 31,149.69
4.03 Third Floor cum 10.80 2,500.00 26,992.80 385.00 4,156.89 2,885.00 31,149.69
5.0 Concrete Stairs cum 5.57 2,500.00 13,930.13 385.00 2,145.24 2,885.00 16,075.36
6.0 Lintel Beam cum 1.69 2,500.00 4,215.00 385.00 649.11 2,885.00 4,864.11
7.0 Septic Tank
7.01 Footing cum 0.21 2,500.00 525.00 385.00 80.85 2,885.00 605.85
7.02 Wall Footing cum 1.06 2,500.00 2,650.00 385.00 408.10 2,885.00 3,058.10
7.03 Column cum 0.62 2,500.00 1,552.50 385.00 239.09 2,885.00 1,791.59
7.04 Beams cum 0.43 2,500.00 1,080.00 385.00 166.32 2,885.00 1,246.32
7.05 Slab cum 0.70 2,500.00 1,750.00 385.00 269.50 2,885.00 2,019.50

Subtotal C 271,224.33

D. Reinforcement Steel Bar

1.0 Footing
1.01 Isolated Footing
-Grade 33
-Grade 60 kgs 650.00 17.00 11,050.00 6.75 4,387.50 23.75 15,437.50
1.02 Wall Footing
-Grade 33 kgs 245.00 17.00 4,165.00 6.75 1,653.75 23.75 5,818.75
1.03 Stair Footing
-Grade 33 kgs 31.00 17.00 527.00 6.75 209.25 23.75 736.25
-Grade 60 kgs -
2.0 Concrete Slab
2.01 Slab on grade
-Grade 33 kgs 552.79 17.00 9,397.40 6.75 3,731.32 23.75 13,128.72
-Grade 60 kgs -
2.02 Second Floor & Third Floor
-Grade 33 kgs 4,330.00 17.00 73,610.00 6.75 29,227.50 23.75 102,837.50
-Grade 60 kgs -
3.0 Columns
3.01 Foundation to Ground
-Grade 33 kgs 450.00 17.00 7,650.00 6.75 3,037.50 23.75 10,687.50
-Grade 60 kgs 1,490.00 17.00 25,330.00 6.75 10,057.50 23.75 35,387.50
3.02 Second Floor to Third Floor
-Grade 33 kgs 420.00 17.00 7,140.00 6.75 2,835.00 23.75 9,975.00
-Grade 60 kgs 630.00 17.00 10,710.00 6.75 4,252.50 23.75 14,962.50
3.03 Third Floor to Roof Deck

Page 2 of 12
 MATERIALS LABOR TOTAL
Item PARTICULAR Unit Quantity
Unit Cost Amount Unit Cost Amount Unit Cost Amount
-Grade 33 kgs 420.00 17.00 7,140.00 6.75 2,835.00 23.75 9,975.00
-Grade 60 kgs 500.00 17.00 8,500.00 6.75 3,375.00 23.75 11,875.00
3.04 Roof Deck Firewall
-Grade 33 kgs 210.00 17.00 3,570.00 6.75 1,417.50 23.75 4,987.50
-Grade 60 kgs 170.00 17.00 2,890.00 6.75 1,147.50 23.75 4,037.50
4.0 Beams
4.01 Second Floor to Third Floor
-Grade 33 kgs 2,132.82 17.00 36,257.97 6.75 14,396.55 23.75 50,654.52
-Grade 60 kgs 3,870.07 17.00 65,791.14 6.75 26,122.95 23.75 91,914.10
4.02 Third Floor to Roof Deck
-Grade 33 kgs 1,187.43 17.00 20,186.34 6.75 8,015.17 23.75 28,201.51
-Grade 60 kgs 1,236.91 17.00 21,027.53 6.75 8,349.16 23.75 29,376.69
5.0 Concrete Stairs
-Grade 33 kgs
-Grade 60 kgs 197.26 17.00 3,353.37 6.75 1,331.48 23.75 4,684.85
6.0 Lintel Beam (Grade 40) kgs 320.57 17.00 5,449.75 6.75 2,163.87 23.75 7,613.63
7.0 Septic Tank
7.01 Footing
-Grade 33 kgs
-Grade 60 kgs 100.00 17.00 1,700.00 6.75 675.00 23.75 2,375.00
7.02 Wall Footing
-Grade 33 kgs 30.00 17.00 510.00 6.75 202.50 23.75 712.50
-Grade 60 kgs
7.03 Column
-Grade 33 kgs 70.00 17.00 1,190.00 6.75 472.50 23.75 1,662.50
7.04 Slab
-Grade 33 kgs 35.00 17.00 595.00 6.75 236.25 23.75 831.25
-Grade 60 kgs
11.0 G.I Tire Wires lot 1.00 3,500.00 3,500.00
Others (Please specify if any)

Subtotal D 461,372.76

E. Formworks & Scaffolding

1.0 Footing
1.01 Isolated Footing sqm 16.80 142.00 2,385.60 65.00 1,092.00 207.00 3,477.60
1.02 Wall Footing sqm 84.69 142.00 12,025.27 65.00 5,504.53 207.00 17,529.80
1.03 Stair Footing sqm 2.40 142.00 340.80 65.00 156.00 207.00 496.80
2.0 Concrete Slab
2.01 Slab on grade sqm 12.40 142.00 1,760.80 65.00 806.00 207.00 2,566.80
2.02 Second Floor sqm 86.43 142.00 12,272.69 65.00 5,617.78 207.00 17,890.47
2.03 Cantilever Slab sqm 24.57 142.00 3,488.94 65.00 1,597.05 207.00 5,085.99
3.0 Columns
3.01 Foundation to Ground sqm 89.76 142.00 12,745.92 65.00 5,834.40 207.00 18,580.32
3.02 Second Floor to Third Floor sqm 49.28 142.00 6,997.76 65.00 3,203.20 207.00 10,200.96
3.03 Third Floor to Roof Deck sqm 49.28 142.00 6,997.76 65.00 3,203.20 207.00 10,200.96
3.04 Roof Deck Firewall sqm 18.48 142.00 2,624.16 65.00 1,201.20 207.00 3,825.36
4.0 Beams
4.01 Second Floor sqm 190.77 142.00 27,089.17 65.00 12,399.97 207.00 39,489.14
4.02 Third Floor sqm 190.77 142.00 27,089.17 65.00 12,399.97 207.00 39,489.14
4.03 Roof Deck Firewall sqm 19.55 142.00 2,776.10 65.00 1,270.75 207.00 4,046.85
5.0 Concrete Stairs sqm 19.00 142.00 2,698.00 65.00 1,235.00 207.00 3,933.00
6.0 Lintel Beam sqm 30.91 142.00 4,389.22 65.00 2,009.15 207.00 6,398.37
7.0 Septic Tank sqm 51.76 142.00 7,349.92 65.00 3,364.40 207.00 10,714.32
Others (Please specify if any) sqm
Scaffolds & Support lot 1.00 12,500.00

Page 3 of 12
 MATERIALS LABOR TOTAL
Item PARTICULAR Unit Quantity
Unit Cost Amount Unit Cost Amount Unit Cost Amount

Subtotal E 206,425.88

F. Masonry Works
1.0 Concrete Hollow Block
1.01 150 mm thick CHB wall (Incl. rebar & mortar) sqm 745.15 425.00 316,689.18 21.00 15,648.17 446.00 332,337.35
1.02 100 mm thick CHB wall (Incl. rebar & mortar) sqm 168.85 313.00 52,850.68 21.00 3,545.89 334.00 56,396.57
2.0 Perimeter Fence/Firewall sqm 29.95 425.00 12,729.96 21.00 629.01 446.00 13,358.97
3.0 Plant Box sqm 3.68 425.00 1,566.04 21.00 77.38 446.00 1,643.42
Others (Please specify if any)

Subtotal F 403,736.30

G. Plastering Works
1.0 Interior Wall Plastering sqm 253.28 165.00 41,790.87 92.00 23,301.58 257.00 65,092.45
2.0 Exterior Wall Plastering sqm 1,117.73 165.00 184,424.87 92.00 102,830.84 257.00 287,255.71
3.0 Perimeter Fence Plastering sqm 59.91 165.00 9,884.44 92.00 5,511.32 257.00 15,395.76
4.0 Septic Tank (If Applicable ) sqm N/A
Others (Please specify if any)

Subtotal G 367,743.92

H. Painting Works
1.0 WF-1 Exterior Wall Painted Finish using skim coat and Acrytex finish with Boysen Virtouso brand paint
1.01 Paint on CHB Wall sqm 397.23 210.00 83,417.88 45.00 17,875.26 255.00 101,293.14
2.0 WF-2 Exterior Wall Painted Finish using skim coat and Acrytex finish with Elastomeric paint
2.01 Paint on CHB Wall including Perimeter wall sqm 419.32 185.00 77,574.39 45.00 18,869.45 230.00 96,443.83
3.0 WF-3 Interior Wall Painted Finish using skim coat and Flat Latex paint finish with Boysen Virtouso brand paint
3.01 Paint on CHB Wall sqm 253.28 185.00 46,856.43 45.00 11,397.51 230.00 58,253.94
3.0 Paint on Ceiling
3.01 Paint on Gypsum Board sqm 211.67 185.00 39,158.03 45.00 9,524.93 230.00 48,682.95
3.03 Paint on Concrete Ceiling sqm 93.75 165.00 15,468.75 45.00 4,218.75 210.00 19,687.50
4.0 Paint on Structural Steel (Roof Framing) sqm 101.28 165.00 16,711.98 45.00 4,557.81 210.00 21,269.80
Others (Please specify if any)
Paint on Metal Door set/s
Paint on Wooden Doors lot
Paint on Gate set/s 3.00 6,000.00
Paint on Stairs and Handrails lot 1.00 12,000.00

Subtotal H 363,631.16

I. Thermal / Moisture Protection

1.0 Toilet & Bath (Verify Specs )
1.01 Second Floor Bathrooms sqm 15.96 250.00 3,989.80 165.00 2,633.27 415.00 6,623.07
1.02 Third Floor Bathrooms sqm 15.96 250.00 3,989.80 165.00 2,633.27 415.00 6,623.07
1.03 2F Hallway sqm 41.49 250.00 10,373.00 165.00 6,846.18 415.00 17,219.18
1.04 3F Hallway sqm 29.90 250.00 7,476.00 165.00 4,934.16 415.00 12,410.16
1.05 Roof Deck sqm 56.53 250.00 14,132.50 165.00 9,327.45 415.00 23,459.95
2.0 Tanks (Verify Specs )
2.01 Septic Tank sqm 40.69 250.00 10,171.25 165.00 6,713.03 415.00 16,884.28
Others (Please specify if any)

Subtotal I 83,219.70

J Structural Steel Works

Page 4 of 12
 MATERIALS LABOR TOTAL
Item PARTICULAR Unit Quantity
Unit Cost Amount Unit Cost Amount Unit Cost Amount
1.0 Roof Framing (Verify Specs & Drawings )
1.01 Channel Bar MS Steel 2" x 6" kgs 1,011.00 35.00 35,385.00 7.00 7,077.00 42.00 42,462.00
1.02 C-Purlins LC 100x50x12x1.5 incldg. 10mm Sagrods kgs 653.42 35.00 22,869.69 7.00 4,573.94 42.00 27,443.63
2.0 Others (Please specify if any)
2.01 Ready Made Steel Gratings Trench Cover lot 1.00 15,000.00 15,000.00

Subtotal J 84,905.63

K. Roofing Works
1.0 GA24 Long Span Prepainted Roofing sqm 325.02 312.00 101,405.62 45.00 14,625.81 357.00 116,031.43
2.0 12mm thk Poly Carbonate Roofing (2Ply) 1.2m x 2.4m lot 1.00 3,500.00 3,500.00 2,500.00 2,500.00 6,000.00 6,000.00
2.0 Insulation (Verify Specification )
2.01 50mm thk Roof Insulation (Verify Specs) sqm 325.02 12.00 3,900.22 25.00 8,125.45 37.00 12,025.67
Others (Please specify if any)

Subtotal K 134,057.09

L. Doors and Windows

1.0 Doors
D-1 (0.90 x 2.2m 45mm thk SOLID CORE TANGUILE DOOR
1.01 PANELS -SINGLE SWING with 50thk TANGUILE JAMB in set/s 12.00 3,500.00 42,000.00
NARRA NATURAL MATT VARNISH FINISH)

D-1 (0.70 x 2.2m 45mm thk SOLID CORE TANGUILE DOOR

1.02 PANELS -SINGLE SWING with 50thk TANGUILE JAMB in set/s 12.00 3,000.00 36,000.00
NARRA NATURAL MATT VARNISH FINISH)
D-3 READY MADE HEAVY DUTY PVC FLUSH DOOR with
1.03 set/s 12.00 2,700.00 32,400.00
LOUVER COMPLETE SET of HARDWARES
D-4 METAL FRAME DOOR GRILL TYPE IN PAINT FINISH with
1.04 set/s 1.00 2,800.00 2,800.00
COMPLETE SET of HARDWARE & LOCK SET
Door Entrance - Front Gate (2.0m x 1.85m Tubular Steel Frame
1.05 set/s 1.00 3,500.00 3,500.00
in Powder Coated Finish) Verify Drawing
2.0 Windows
W-1 (1.8m x 1.2m Local Made Aluminum Frame Powder coated
2.01 (Brown) with 3/8" thk Brown Glass (Double Glaze) with Insect set/s 15.00 3,500.00 52,500.00
Screen Protection System)
W-2 (0.8m x 0.6m Local Made Aluminum Frame Powder coated
2.02 (Brown) with 3/8" thk Brown Glass (Double Glaze) with Insect set/s 3.00 900.00 2,700.00
Screen Protection System)
3.0 Door Accessories
3.01 Lockset set/s 37.00 85.00 3,145.00 55.00 2,035.00 55.00 2,035.00
3.02 Hinges pair/s 148.00 75.00 11,100.00 12.00 1,776.00 87.00 12,876.00
3.03 Door stops set/s N/A
3.04 Door Closer set/s N/A
3.05 Barrel bolt set/s 3.00 75.00 225.00 55.00 165.00 130.00 390.00
Others (Please specify if any)

Subtotal L 187,201.00

M. Finishes
1.0 Floor Finishes
Unit 1 A
a. Living, Dining & Kitchen FF-1 (12 x 600 x 600mm Floor Tile) sqm 10.78 - 216.00 2,328.48 216.00 2,328.48
b. Bedroom FF-5 (12thk x 100mm x 400mm Floor Tile) sqm 4.35 - 216.00 939.60 216.00 939.60
c. Bathroom FF-2 (12 x 300 x 300mm Floor Tile) sqm 1.99 - 216.00 429.84 216.00 429.84
Unit 1 B
a. Living, Dining & Kitchen FF-1 (12 x 600 x 600mm Floor Tile) sqm 10.21 - 216.00 2,205.36 216.00 2,205.36

Page 5 of 12
 MATERIALS LABOR TOTAL
Item PARTICULAR Unit Quantity
Unit Cost Amount Unit Cost Amount Unit Cost Amount
b. Bedroom FF-5 (12thk x 100mm x 400mm Floor Tile) sqm 3.65 - 216.00 788.40 216.00 788.40
c. Bathroom FF-2 (12 x 300 x 300mm Floor Tile) sqm 1.79 - 216.00 386.64 216.00 386.64
Unit 1 C
a. Living, Dining & Kitchen FF-1 (12 x 600 x 600mm Floor Tile) sqm 13.51 - 216.00 2,918.16 216.00 2,918.16
b. Bedroom FF-5 (12thk x 100mm x 400mm Floor Tile) sqm 5.08 - 216.00 1,097.28 216.00 1,097.28
c. Bathroom FF-2 (12 x 300 x 300mm Floor Tile) sqm 1.66 - 216.00 358.56 216.00 358.56
Unit 1 D
a. Living, Dining & Kitchen FF-1 (12 x 600 x 600mm Floor Tile) sqm 12.27 - 216.00 2,650.32 216.00 2,650.32
b. Bedroom FF-5 (12thk x 100mm x 400mm Floor Tile) sqm 4.88 - 216.00 1,054.08 216.00 1,054.08
c. Bathroom FF-2 (12 x 300 x 300mm Floor Tile) sqm 1.75 - 216.00 378.00 216.00 378.00
Ground Floor Hallway
FF3 5cm x 10cm x 20cm CLAY BRICKS or EQUIVALENT in
a. sqm 39.47 - 216.00 8,525.52 216.00 8,525.52
PLAIN CEMENT/MORTAR FINISHED
Unit 2A / Unit 3A
a. Living, Dining & Kitchen FF-1 (12 x 600 x 600mm Floor Tile) sqm 21.56 - 216.00 4,656.96 216.00 4,656.96
b. Bedroom FF-5 (12thk x 100mm x 400mm Floor Tile) sqm 8.70 - 216.00 1,879.20 216.00 1,879.20
c. Bathroom FF-2 (12 x 300 x 300mm Floor Tile) sqm 3.98 - 216.00 859.68 216.00 859.68
Unit 2B / 3B
a. Living, Dining & Kitchen FF-1 (12 x 600 x 600mm Floor Tile) sqm 20.42 - 216.00 4,410.72 216.00 4,410.72
b. Bedroom FF-5 (12thk x 100mm x 400mm Floor Tile) sqm 7.30 - 216.00 1,576.80 216.00 1,576.80
c. Bathroom FF-2 (12 x 300 x 300mm Floor Tile) sqm 3.58 - 216.00 773.28 216.00 773.28
Unit 2C / 3C
a. Living, Dining & Kitchen FF-1 (12 x 600 x 600mm Floor Tile) sqm 27.02 - 216.00 5,836.32 216.00 5,836.32
b. Bedroom FF-5 (12thk x 100mm x 400mm Floor Tile) sqm 10.16 - 216.00 2,194.56 216.00 2,194.56
c. Bathroom FF-2 (12 x 300 x 300mm Floor Tile) sqm 3.32 - 216.00 717.12 216.00 717.12
Unit 2D / 3D
a. Living, Dining & Kitchen FF-1 (12 x 600 x 600mm Floor Tile) sqm 24.54 - 216.00 5,300.64 216.00 5,300.64
b. Bedroom FF-5 (12thk x 100mm x 400mm Floor Tile) sqm 9.76 - 216.00 2,108.16 216.00 2,108.16
c. Bathroom FF-2 (12 x 300 x 300mm Floor Tile) sqm 3.50 - 216.00 756.00 216.00 756.00
2F & 3F Hallway
FF4 12mm thk x 60cm x 60cm MATT HOMOGENOUS TILES in
a. sqm 62.50 - 216.00 13,500.00 216.00 13,500.00
PLAIN CANVAS PATTERN
Roof Deck
FF4 12mm thk x 60cm x 60cm MATT HOMOGENOUS TILES in
a. sqm 49.96 - 216.00 10,791.36 216.00 10,791.36
PLAIN CANVAS PATTERN

2.0 Wall Finishes

2.01 WF-4 12mmthk x 300mm x 300mm Wall Tile sqm 88.19 - 216.00 19,049.47 216.00 19,049.47
IWF-1 (Smooth Plastered Finish w/ Skim coating & Finished w/
2.02 sqm 253.28 - 45.00 11,397.51 45.00 11,397.51
Virtuoso Paint by Boysen)
3.0 Ceiling Finishes
3.01 CF-1 (12mm Thk. Gypsum Board on Metal Frame - MR)
Unit 1 A
a. CF-1 Living, Dining, Kitchen & Bedroom sqm 14.43 290.00 4,184.70 190.00 2,741.70 480.00 6,926.40
b. CF-2 Bathroom sqm 1.99 290.00 577.10 190.00 378.10 480.00 955.20
Unit 1 B
a. CF-1 Living, Dining, Kitchen & Bedroom sqm 13.86 290.00 4,019.40 190.00 2,633.40 480.00 6,652.80
b. CF-2 Bathroom sqm 3.65 290.00 1,058.50 190.00 693.50 480.00 1,752.00
Unit 1 C
a. CF-1 Living, Dining, Kitchen & Bedroom sqm 18.59 290.00 5,391.10 190.00 3,532.10 480.00 8,923.20
b. CF-2 Bathroom sqm 5.08 290.00 1,473.20 190.00 965.20 480.00 2,438.40
Unit 1 D
a. CF-1 Living, Dining, Kitchen & Bedroom sqm 17.15 290.00 4,973.50 190.00 3,258.50 480.00 8,232.00
b. CF-2 Bathroom sqm 1.75 290.00 507.50 190.00 332.50 480.00 840.00
Unit 2A / Unit 3A
a. CF-1 Living, Dining, Kitchen & Bedroom sqm 30.26 290.00 8,775.40 190.00 5,749.40 480.00 14,524.80

Page 6 of 12
 MATERIALS LABOR TOTAL
Item PARTICULAR Unit Quantity
Unit Cost Amount Unit Cost Amount Unit Cost Amount
b. CF-2 Bathroom sqm 3.98 290.00 1,154.20 190.00 756.20 480.00 1,910.40
Unit 2B / 3B
a. CF-1 Living, Dining, Kitchen & Bedroom sqm 27.72 290.00 8,038.80 190.00 5,266.80 480.00 13,305.60
b. CF-2 Bathroom sqm 3.58 290.00 1,038.20 190.00 680.20 480.00 1,718.40
Unit 2C / 3C
a. CF-1 Living, Dining, Kitchen & Bedroom sqm 37.18 290.00 10,782.20 190.00 7,064.20 480.00 17,846.40
b. CF-2 Bathroom sqm 3.32 290.00 962.80 190.00 630.80 480.00 1,593.60
Unit 2D / 3D
a. CF-1 Living, Dining, Kitchen & Bedroom sqm 34.30 290.00 9,947.00 190.00 6,517.00 480.00 16,464.00
b. CF-2 Bathroom sqm 3.50 290.00 1,015.00 190.00 665.00 480.00 1,680.00

Subtotal M 215,631.22

TOTAL OF BUILDING WORKS 2,902,543.98

III. Plumbing and Sanitary Works

A. Plumbing and Sanitary Works

1.0 Storm Drainage (PVC PIPE)
1.01 200mmØ x 3.0m Class 35, Orange pc/s 7.00 780.00 5,460.00 400.00 2,800.00 1,180.00 8,260.00
1.02 150mmØ x 3.0m Class 35, Orange pc/s 3.00 650.00 1,950.00 265.00 795.00 915.00 2,745.00
1.03 100mmØ x 3.0m S1000, Orange pc/s 21.00 345.00 7,245.00 125.00 2,625.00 470.00 9,870.00
1.04 75mmØ x 3.0m S1000, Orange pc/s 5.00 216.00 1,080.00 75.00 375.00 291.00 1,455.00
1.05 50mmØ x 3.0m S1000, Orange pc/s 5.00 113.00 565.00 65.00 325.00 178.00 890.00
2.0 Sanitary and Vent line(PVC PIPE)
2.01 100mmØ x 3.0m S1000, Orange pc/s 5.00 235.00 1,175.00 75.00 375.00 310.00 1,550.00
2.02 75mmØ x 3.0m S1000, Orange pc/s 5.00 125.00 625.00 45.00 225.00 170.00 850.00
2.03 50mmØ x 3.0m S1000, Orange pc/s 16.00 200.00 3,200.00 35.00 560.00 235.00 3,760.00
3.0 PVC Fittings
PVC Elbow
3.01 200mmØ x 45° pc/s 2.00 180.00 360.00 100.00 200.00 280.00 560.00
3.02 150mmØ x 45° pc/s 4.00 110.00 440.00 75.00 300.00 185.00 740.00
3.03 100mmØ x 45° pc/s 54.00 45.00 2,430.00 20.00 1,080.00 65.00 3,510.00
3.04 75mmØ x 45° pc/s 13.00 35.00 455.00 12.00 156.00 47.00 611.00
3.05 50mmØ x 45° pc/s 13.00 25.00 325.00 9.00 117.00 34.00 442.00
3.06 100mmØ x 90⁰ pc/s 15.00 65.00 975.00 22.00 330.00 87.00 1,305.00
3.07 75mmØ x 90⁰ pc/s 12.00 45.00 540.00 12.00 144.00 57.00 684.00
3.08 50mmØ x 90⁰ pc/s 20.00 35.00 700.00 6.00 120.00 41.00 820.00
4.0 PVC Wye
4.01 150mmØ pc/s
4.02 100mmØ pc/s 5.00 170.00 850.00 45.00 225.00 215.00 1,075.00
4.03 75mmØ pc/s 3.00 109.00 327.00 34.00 102.00 143.00 429.00
4.04 50mmØ pc/s 6.00 39.00 234.00 9.00 54.00 48.00 288.00
5.0 PVC Tee
5.01 100mmØ pc/s
5.02 50mmØ pc/s 12.00 48.00 576.00 19.20 230.40 67.20 806.40
5.03 25mmØ pc/s
6.0 PVC Wye Reducer
6.01 200mmØ x 150mmØ pc/s 6.00 1,267.00 7,602.00 410.00 2,460.00 1,677.00 10,062.00
6.02 150mmØ x 100mmØ pc/s 13.00 456.00 5,928.00 210.00 2,730.00 666.00 8,658.00
6.03 150mmØ x 75mmØ pc/s 2.00 326.00 652.00 127.00 254.00 453.00 906.00
6.04 100mmØ x 75mmØ pc/s 13.00 135.00 1,755.00 45.00 585.00 180.00 2,340.00
6.05 100mmØ x 50mmØ pc/s 13.00 87.00 1,131.00 23.00 299.00 110.00 1,430.00
7.0 PVC Tee Reducer
7.01 100mmØ x 75mmØ pc/s
7.02 100mmØ x 50mmØ pc/s 13.00 129.00 1,677.00 34.00 442.00 163.00 2,119.00

Page 7 of 12
 MATERIALS LABOR TOTAL
Item PARTICULAR Unit Quantity
Unit Cost Amount Unit Cost Amount Unit Cost Amount
7.03 50mmØ x 75mmØ pc/s
8.0 PVC Clean-out w/plug
8.01 200mmØ pc/s 3.00 657.00 1,971.00 125.00 375.00 782.00 2,346.00
8.02 150mmØ pc/s 3.00 345.00 1,035.00 108.00 324.00 453.00 1,359.00
8.03 100mmØ pc/s 3.00 65.00 195.00 12.00 36.00 77.00 231.00
8.04 75mmØ pc/s 3.00 21.00 63.00 13.00 39.00 34.00 102.00
9.0 P-Trap 50mm pc/s 13.00 54.00 702.00 21.00 273.00 75.00 975.00
9.01 Epoxy liters 5.00 35.00 175.00 21.00 105.00 56.00 280.00
9.01 PVC solvent Cement 400cc cans 5.00 250.00 1,250.00 100.00 500.00 350.00 1,750.00
9.02 Hangers and support lot 5.00 125.00 625.00 35.00 175.00 160.00 800.00

Subtotal A 74,008.40

B. Cold Water Line Pipes (PPR PN-20) & Fittings

1.0 PPR Pipes
1.01 32mmØ x 4m pc/s 33.01 750.00 24,755.63 417.60 13,783.93 1,167.60 38,539.56
1.02 25mmØ x 4m pc/s 40.34 430.00 17,347.28 228.62 9,223.10 658.62 26,570.38
1.03 20mmØ x 4m pc/s 13.00 225.00 2,925.00 228.62 2,972.06 453.62 5,897.06
1.04 15mmØ x 4m pc/s 13.00 125.00 1,625.00 228.62 2,972.06 353.62 4,597.06
2.0 PPR Fittings
PPR Elbow
2.01 32mmØ x 90° pc/s 13.00 35.00 455.00 24.40 317.20 59.40 772.20
2.02 25mmØ x 90° pc/s 30.00 24.65 739.50 13.44 403.20 38.09 1,142.70
2.03 20mmØ x 90° pc/s 12.00 24.65 295.80 13.44 161.28 38.09 457.08
3.0 PPR Tee
3.01 32mmØ pc/s 2.00 45.00 90.00 30.32 60.64 75.32 150.64
3.02 25mmØ pc/s 6.00 23.00 138.00 17.59 105.55 40.59 243.55
4.0 PPR Tee Reducer
4.01 32mmØ x 25mmØ pc/s 5.00 22.00 110.00 24.98 124.92 46.98 234.92
4.02 25mmØ x 20mmØ pc/s 2.00 87.00 174.00 46.37 92.74 133.37 266.74
5.0 PPR ThreadedTee
5.01 25mmØ x 1/2 "Ø pc/s 6.00 123.00 738.00 90.40 542.40 213.40 1,280.40
6.0 PPR Coupling
6.02 32mmØ pc/s 12.00 34.38 412.56 13.75 165.02 48.13 577.58
6.03 25mmØ pc/s 12.00 22.39 268.68 8.96 107.47 31.35 376.15
7.0 PPR Coupling Reducer
7.01 32mmØ x 25mmØ pc/s 12.00 31.12 373.44 12.45 149.38 43.57 522.82
7.02 20mmØ x 15mmØ pc/s 12.00 42.00 504.00 16.80 201.60 58.80 705.60
8.0 PPR End cap
8.01 25mmØ pc/s N/A
8.02 20mmØ pc/s N/A
9.0 Female adapter
9.01 20 mm x 12 mm pc/s N/A
Others (Please specify if any)
Male Adapter
25 mm x 1/2 pc/s 12.00 125.00 1,500.00 89.34 1,072.13 214.34 2,572.13
Female Adapter
40 mm x 32 mm pc/s 2.00 126.00 252.00 312.40 624.80 438.40 876.80
PPR femaleThreaded elbow
25mmØ x 1/2 "Ø pc/s 12.00 125.00 1,500.00 70.89 850.66 195.89 2,350.66

Subtotal B 88,134.02

C. Valves and Accessories

1.0 Gate Valves,
1.01 Gate valve1-1/4"Ø pc/s 13.00 1,100.00 14,300.00 112.00 1,456.00 1,212.00 15,756.00

Page 8 of 12
 MATERIALS LABOR TOTAL
Item PARTICULAR Unit Quantity
Unit Cost Amount Unit Cost Amount Unit Cost Amount
1.02 Gate vave1"Ø pc/s N/A
1.03 Gate valve3/4"Ø pc/s 13.00 650.00 8,450.00 112.00 1,456.00 762.00 9,906.00
1.04 Gate valve1/2"Ø pc/s N/A
1.05 Float valve 50mm pc/s 1.00 - - - -
1.06 Water Meter : 1- 1/4"Ø pc/s 1.00 2,500.00 2,500.00 112.00 112.00 2,612.00 2,612.00
1.07 Foot valve with strainer 1-1/4 " pcs 1.00 - - - -
1.08 Check valve 1-1/4 " pcs 1.00 1,927.00 1,927.00 112.00 112.00 2,039.00 2,039.00

Subtotal C 30,313.00

D. Plumbing Fixture and Accessories

1.0 Water Closet pc/s 13.00 OFCI 110.00 1,430.00 110.00 1,430.00
2.0 Lavatory pc/s OFCI - - -
3.0 Bathtub pc/s OFCI - - -
4.0 Shower set/s OFCI - - -
5.0 Kitchen Sink set/s OFCI - - -
Laundry sink set/s 13.00 110.00 1,430.00 110.00 1,430.00
6.0 Faucet set/s 28.00 OFCI 110.00 3,080.00 110.00 3,080.00
7.0 Portable Grease Trap pc/s 12.00 110.00 1,320.00 110.00 1,320.00
8.0 Floor drain 2" Ø pc/s 13.00 45.00 585.00 45.00 585.00
9.0 Shower Drain 2" Ø pc/s 13.00 45.00 585.00 45.00 585.00
10.0 balcony Drain 2" Ø pc/s -
11.0 Trench drain 75 " Ø pc/s 25.00 45.00 1,125.00 45.00 1,125.00
12.0 Floor clean out 75 mmØ pc/s 13.00 45.00 585.00 45.00 585.00
13.0 Floor clean out 100 mmØ pc/s 13.00 45.00 585.00 45.00 585.00

Subtotal D 10,725.00

E. Pumps and Tank

1.0 Booster pump (Duplex Type) set/s 1.00 OFCI 2,500.00 2,500.00 2,500.00 2,500.00
2.0 Hydropneumatic Tank () set/s 1.00 OFCI 2,500.00 2,500.00 2,500.00 2,500.00
3.0 Portable Multipoint Water Heater pc/s OFCI 100.00 - 100.00 -
4.0 Electrical wires and wiring for pumps lot 1.00 2,500.00 2,500.00 2,500.00 2,500.00
5.0 Consumables lot 1.00 2,500.00 2,500.00 2,500.00 2,500.00

Subtotal E 10,000.00

TOTAL OF PLUMBING & SANITARY WORKS 213,180.42

IV. Mechanical Works

A. Mechanical Works
1.0 Air-condition Unit
ACCU/FCU -1 Wall mounted-1.5TR split type, wall mounted
1.01 set/s 12.00 BY OTHERS
220volts,1phase,60 hz.
2.0 Ventilating Equipment
Toilet exhaust fan, Capacity 100 CFM, complete with backdraft
2.01 pc/s 12.00 1,800.00 21,600.00 65.00 780.00 1,865.00 22,380.00
damper ,230v,1phase, 60 hertz
3.0 Refrigerant Pipes
3.01 10 mmØ x 6m Type L Copper Tube, Hard Drawn pc/s BY OTHERS
3.02 16mmØ x 6m Type L Copper Tube, Hard Drawn pc/s BY OTHERS
3.03 19mmØ x 6m Type L Copper Tube, Hard Drawn pc/s BY OTHERS
4.0 Rubber insulation
4.01 10mmØ x 25mm x 2m pc/s BY OTHERS
4.02 16mmØ x 25mm x 2m pc/s BY OTHERS

Page 9 of 12
 MATERIALS LABOR TOTAL
Item PARTICULAR Unit Quantity
Unit Cost Amount Unit Cost Amount Unit Cost Amount
4.03 16mmØ x 25mm x 2m pc/s BY OTHERS
4.04 2" Polyethylene Tape, 50m pc/s BY OTHERS

Subtotal A 22,380.00

TOTAL OF MECHANICAL WORKS 22,380.00

V. Electrical Works

A. MAIN FEEDER / SUB-FEEDER

1.0 Wire and Cable (Incl. Ground wire)
1.01 Feeder Wires and Cables
1.02 100mm2 THHN l.m 34.00 527.70 17,941.80 75.00 2,550.00 602.70 20,491.80
1.03 50mm2 THWN l.m 151.94 281.70 42,802.34 75.00 11,395.73 356.70 54,198.07
1.05 22mm2 THWN l.m 16.00 118.50 1,896.00 25.00 400.00 143.50 2,296.00
1.06 14mm2 THHN l.m 12.00 75.45 905.40 20.00 240.00 95.45 1,145.40
2.0 Conduits with Locknut & Bushing
2.01 50mmØ IMC Pipes lgt 9.00 2,910.00 26,190.00 75.00 675.00 2,985.00 26,865.00
2.02 40mmØ IMC Pipes lgt 2.00 2,170.00 4,340.00 75.00 150.00 2,245.00 4,490.00
3.0 Fittings
3.01 Guy Wire Holder pc/s 1.00 150.00 150.00 25.00 25.00 175.00 175.00
3.02 Elbow (50mmØ IMC) pc/s 5.00 150.00 750.00 100.00 500.00 250.00 1,250.00
3.03 Coupler (50mmØ IMC) pc/s 5.00 120.00 600.00 75.00 375.00 195.00 975.00
3.04 Elbow (40mmØ IMC) pc/s 5.00 150.00 750.00 100.00 500.00 250.00 1,250.00
3.05 Coupler (40mmØ IMC) pc/s 3.00 75.00 225.00 35.00 105.00 110.00 330.00
4.0 Boxes & Pullboxes lot 1.00 2,500.00 2,500.00 450.00 450.00 2,950.00 2,950.00
5.0 Grounding System (Ground Rod/Ground Bus Bar/BCW/Pipes) lot
5.01 14mm2 Bare Copper lm 10.00 92.85 928.50 22.00 220.00 114.85 1,148.50
5.02 3/8Ø Grounding Clamp pcs 1.00 65.00 65.00 15.00 15.00 80.00 80.00
5.03 3/8Øx3m Grounding Rod pcs 1.00 195.00 195.00 24.00 24.00 219.00 219.00
5.04 25mmØ PVC Pipes lgt 2.00 194.23 388.46 24.00 48.00 218.23 436.46
5.05 Adopter w/ locknut/bushing (25mmØPVC) pcs 4.00 29.77 119.08 5.00 20.00 34.77 139.08
6.0 Concrete Pedestal / Excavation / Formworks lot 1.00 2,500.00 2,500.00 120.00 120.00 2,620.00 2,620.00
7.0 Hangers/Supports lot 1.00 2,500.00 2,500.00 1,250.00 1,250.00 3,750.00 3,750.00
Others, Please Specify

Sub-Total A 124,809.31

B. Power & Receptacle (Incl.Pumps/Motors)

1.0 Power & Receptacle (Incl.Pumps/Motors)
Wires and cables
1.01 8.0mm2 THHN l.m 24.00 35.00 840.00 14.22 341.28 49.22 1,181.28
1.02 5.5mm2 THHN l.m 21.00 25.00 525.00 9.09 190.89 34.09 715.89
2.0 1.03 3.5mm2 THHN l.m 1,895.00 11.00 20,845.00 5.94 11,256.30 16.94 32,101.30
Conduits incl. locknut & bushing
2.01 25mmØ EMT Pipes lgt 4.00 87.00 348.00 58.27 233.08 145.27 581.08
2.02 20mmØ EMT Pipes lgt 116.00 76.00 8,816.00 44.63 5,177.20 120.63 13,993.20
3.0 2.03 15mmØ EMT Pipes lgt 228.00 45.00 10,260.00 29.34 6,690.20 74.34 16,950.20
Fittings
3.01 Adopter w/ locknut/bushing (25mmØPVC) pc/s 10.00 15.00 150.00 8.93 89.31 23.93 239.31
3.02 Adopter w/ locknut/bushing (20mmØPVC) pc/s 100.00 10.00 1,000.00 5.74 573.60 15.74 1,573.60
3.03 Adopter w/ locknut/bushing (15mmØPVC) pc/s 125.00 9.00 1,125.00 4.46 556.88 13.46 1,681.88
3.0 Supports and Hanger lot 1.00 2,500.00 2,500.00 1,100.00 1,100.00 3,600.00 3,600.00
4.0 Boxes & pull box
4.01 Pull boxes ( Specify Sizes ) pc/s 10.00 50.00 500.00 15.00 150.00 65.00 650.00
4.02 Utility Box pc/s 115.00 35.00 4,025.00 10.50 1,207.50 45.50 5,232.50
5.0 Wiring devices ( National)

Page 10 of 12
 MATERIALS LABOR TOTAL
Item PARTICULAR Unit Quantity
Unit Cost Amount Unit Cost Amount Unit Cost Amount
5.01 Duplex Convenience Outlet pc/s 60.00 132.00 7,920.00 22.00 1,320.00 154.00 9,240.00
5.02 GFCIConvenience Outlet pc/s 13.00 650.00 8,450.00 200.00 2,600.00 850.00 11,050.00
Miscellaneous lot 1.00 2,500.00 2,500.00 1,100.00 1,100.00 3,600.00 3,600.00

Subtotal B 102,390.23

C. Lighting System
1.0 Wires and cables
1.01 3.5mm2 THHN l.m 1,895.00 12.50 23,687.50 5.94 11,256.30 18.44 34,943.80
2.0 Conduit, fitting & supports
2.01 15mmØ EMT Pipes lgt N/A
3.0 Fittings
3.01 Adopter w/ locknut/bushing (15mmØPVC) pc/s 900.00 9.80 8,820.00 2.56 2,304.00 12.36 11,124.00
4.0 Supports and Hanger lot 1.00 2,500.00 2,500.00 1,200.00 1,200.00 3,700.00 3,700.00
5.0 Boxes & pull box
5.01 Pull boxes ( Specify Sizes ) pc/s 10.00 25.00 250.00 15.00 150.00 40.00 400.00
5.02 Utility Box pc/s 58.00 12.00 696.00 10.50 609.00 22.50 1,305.00
5.03 Junction Box pc/s 162.00 23.00 3,726.00 15.00 2,430.00 38.00 6,156.00
6.0 Wiring devices
6.01 Single Switch pc/s 26.00 45.00 1,170.00 25.50 663.00 70.50 1,833.00
6.02 Two Gang Switch pc/s 16.00 65.00 1,040.00 40.50 648.00 105.50 1,688.00
7.0 Lighting Fixtures
7.01 Adjustable Downlight pc/s 55.00 265.00 14,575.00 161.96 8,907.53 426.96 23,482.53
7.02 12 Watts Pinlight pc/s 60.00 325.00 19,500.00 195.00 11,700.00 520.00 31,200.00
7.03 Drop Light pc/s
7.04 Floor Light pc/s
7.05 Flourescent Lamp 12 Watts pc/s 19.00 120.00 2,280.00 9.00 75.00 129.00 2,451.00
7.06 Wall Light pc/s 4.00 200.00 800.00 135.00 100.00 335.00 1,340.00
Miscellaneous lot 1.00 1,500.00 1,500.00 1,000.00 1,000.00 2,500.00 2,500.00
Others, Please Specify
15mmØ PVC Pipes lgt 345.00 12.56 4,333.20 12.00 4,140.00 24.56 8,473.20
15mmØ PVC Flexible Pipes l.m 125.00 12.45 1,556.25 8.00 1,000.00 20.45 2,556.25

Subtotal C 133,152.78

Panel boards, CG Gutter, MTS, ECB's, Meter Base / Complete w/ busbar

D.
ground terminal (Use GA. 16 Powder coated G.I Panel Boxes by KC Industrial)

1.0 Busbar/Wire Gutter assy N/A

2.0 Breaker Gutter assy N/A
3.0 Cable Tray lot N/A
4.0 Panelboards assy N/A
Panel PP assy N/A
Main : 200AT 125AF 2P
Branch :
12 - 200AT 2P
1 - 20AT 2P
3 - SPACE
Panel LPA assy 1.00 8,900.00 8,900.00 2,670.00 2,670.00 11,570.00 11,570.00
5.0 ECB
NEMA-3R, 200AT, 125AF, 2P assy 2.00 7,500.00 15,000.00 2,250.00 4,500.00 9,750.00 19,500.00
NEMA-1, 6 - 30AT 2P (ACCU) assy 36.00 1,500.00 54,000.00 450.00 16,200.00 1,950.00 70,200.00
NEMA1, 2 - 20AT 2P (ACCU) assy 24.00 1,500.00 36,000.00 450.00 10,800.00 1,950.00 46,800.00
NEMA-1, 1 - 30AT 2P (Pump) assy 1.00 1,500.00 1,500.00 450.00 450.00 1,950.00 1,950.00
Manual Transfer Switch assy 1.00 7,500.00 7,500.00 2,250.00 2,250.00 9,750.00 9,750.00
NEMA-1 w/ Mechanical Interlock
2 – 350AT/400AF, 2P, ACB

Page 11 of 12
 MATERIALS LABOR TOTAL
Item PARTICULAR Unit Quantity
Unit Cost Amount Unit Cost Amount Unit Cost Amount
1-225AT
2-150AT

Others, Please Specify 159,770.00

Subtotal D

TOTAL OF ELECTRICAL WORKS 520,122.31

TOTAL DIRECT COST

I. GENERAL REQUIREMENTS lot 114,500.00

II. BUILDING WORKS 2,902,543.98
A SITE DEVELOPMENT lot 5,100.00
B SITEWORKS lot 118,295.00
D STRUCTURAL CONCRETE WORKS lot 271,224.33
E REINFORCEMENT STEEL BAR lot 461,372.76
F FORMWORKS & SCAFFOLDING lot 206,425.88
G MASONRY WORKS lot 403,736.30
H PLASTERING WORKS lot 367,743.92
I PAINTING WORKS lot 363,631.16
J THERMAL / MOISTURE PROTECTION lot 83,219.70
K STRUCTURAL STEEL WORKS lot 84,905.63
L ROOFING WORKS lot 134,057.09
M DOORS AND WINDOWS lot 187,201.00
N FINISHES lot 215,631.22
III. PLUMBING AND SANITARY WORKS lot 213,180.42
IV. MECHANICAL WORKS lot 22,380.00
V. ELECTRICAL WORKS lot 520,122.31

GRAND TOTAL AMOUNT 6,675,270.70

Lot Area 200.34

Covered Area 133.05
Open Area 67.29
TOTAL FLOOR AREA 133.05

COST PER SQR. METER 33,319.88

Page 12 of 12