DD ROBINSON DUMAGUETE

Unit Cost
IN Description/Item Qty Unit
Material
1.00 General Requirements
1.01 Mobilization/Demobilization 1 L.S. 200,000.00
1.02 Temporary Facilities 1 L.S. 15,000.00
1.03 Permits 1 L.S. 60,000.00
1.04 Insurance and Bonds 1 L.S. 100,000.00
1.05 Scaffolding 1 L.S. 30,000.00
1.06 PPE 10 pairs 5,200.00

2.00 Steelworks/Metal Works

2.01 18mm Tubular 2 pcs 960.00
2.02 L6 x 50mm Angle Bar 1 pc 250.00
2.03 3mmx25mmx25mm Aluminum Angle 18 pcs 130.00
2.04 0.9x72mmx3m Metal Studs 36 pcs 210.00
2.05 GA18 Stainless Kickplate Cladding 1 pc 2,185.00
2.06 GA18 Stainless Pushplate 1 pc 560.00
2.07 Battens Screw 36 pcs 30.00
2.08 Deformed Bar 10mm ⌀ x 6m 12 pcs 185.00
2.09 Deformed Bar 12mm ⌀ x 6m 9 pcs 266.00
2.10 3x50 Wire Mesh 1 pc 400.00
2.11 1.5x50x100 mm C-Purlins 5 pcs 1,100.00
2.12 1"x2"x5m Metal Furring 57 pcs 109.00
2.13 1"x1"x3m Wall Angle 9 pcs 40.00
2.14 1/2"x2"x5m Carrying Channel 15 pcs 132.00
2.15 W-Clip 120 pcs 6.00
2.16 Rod Hanger 44 pcs 100.00
2.17 "Mosquito" Aluminum Metal Mesh 1 roll 440.00
2.18 Loop Hanger 50 pcs 50.00
2.19 10mm ⌀ Plain Bar 10 pcs 200.00
2.20 6mm Expansion Bolt 100 pcs. 42.00
2.21 Anchor Grip 3/8" 50 pcs. 18.00

3.00 Masonry Works

3.01 4" Thk. CHB 780 pcs 19.00
3.02 Portland Cement 50 bags 250.00
3.03 Fine Sand 3.45 cu.m. 800.00
3.04 Gravel 0.10 cu.m. 900.00

4.00 Major Finishes

4.01 Ceiling Finishes
4.5mm Thk. Fiber Cement Board 16 sheets 550.00
1/8"x1/2" Blind Rivet 2 boxes 290.00
1"x1" Paper Tape 10 pcs 40.00
4.02 Wall Finishes
 WPC Fluted Bamboo Finish 16 pcs 1,070.00
1.2x2.4 m Banig Wall Mural 9 pcs 425.00
Wilsonart 4162 Wallnut 7 sheets 830.00
Rushil SF-8524 Laminate 3 sheets 1,200.00
Rushil Laminate SF-6001 (White) 7 sheets 1,100.00
300 mL Clear Silicon Sealant 5 pcs 170.00
12mm Plywood 3 sheets 950.00
4.03 Wall Partitions and Formworks
4.5mm Thk. Fiber Cement Board 11 sheets 465.00
4`x8`x1/2' Phenolic Board 5 sheets 900.00
4.04 Signages
Exterior Fascia Sign 1 set 2,000.00
Coffee Icon 1 set 2,000.00
Donut/Coffee Est1949 1 set 2,000.00
DD Chiclet 1 set 2,000.00
4`x8`x12mm Sintra Board 1 sheet 2,640.00
4`x8`x4mm White Acrylic Diffuser 2 sheets 2,800.00
4.05 Poster
IBA ANG DUNKIN SA PILIPINAS 1 set 4,000.00
PICKY AND PROUD OF YOU
SLOW AND STEADY 1 set 3,000.00
TIED AND TRUE
VARIETY IS THE SPICE OF LIGHT
SWEATENING LIVES 1 set 3,000.00
POURING POSITIVITY
GREAT COFFEE START WITH GREAT BEANS
WE EMBRACE THE PROCESS 1 set 3,000.00
WE BREW FOR YOU

5.00 Painting Works

5.01 Boysen Permacoat Flat Latex 10 gallons 550.00
5.02 Boysen Permacoat Semi-Gloss Latex 10 gallons 767.00
5.03 Boysen Acrytex Primer 3 gallons 730.00
5.04 Boysen Acrytex Reducer 1 gallon 400.00
5.05 Boysen Masonry Putty 5 gallons 330.00
5.06 Paint Thinner 3 gallons 510.00
5.07 Glazing Putty 1 gallon 650.00
5.08 Fiberglass Tape 5 rolls 158.00
5.09 Paint Brush 5 pcs 80.00
5.10 Paint Rollers 8 pcs 65.00
5.11 Sandpaper 1 dozen 200.00

6.00 Counter/Casework
6.01 Deformed Bar 10mm ⌀ x 6m 3 pcs 185.00
6.02 Deformed Bar 12mm ⌀ x 6m 4 pcs 266.00
6.03 Gravel 0.1 cu.m. 900.00
6.04 300mm x 300mm White Tiles 15 pcs 34.00
6.05 18mm White Laminated Marine Plywood 2 pcs 4,100.00
 6.06 Marine Plywood 2 pcs 1,120.00
6.07 Walnut Laminated Plyboard 3 pcs 3,400.00
6.08 18mm Countertop Ceasarstone 1 set 5,000.00
6.09 Tile Baseboard 10 pcs 95.00

7.00 Flooring and Tileworks

6.01 20 x 120 Niro Legna Castano Eco Foresta 87 pcs 279.00
6.02 60x60 Niro GWV01 Matt 28 pcs 240.00
6.03 60x60 Luxe Tile MN6606 39 pcs 219.00
6.04 30x30 Mariwasa Campana Wall Tiles 97 pcs 37.00
6.05 60x60 Niro GMY06 Lead Gray 9 pcs 250.00
6.06 Wainscot Heritage Wall 24 sq.m. 1,510.00
6.07 ABC Heavy Duty Tile Adhesive 23 bags 290.00
6.08 ABC Redifix 6 gal. 790.00
6.09 ABC Tile Grout 5 bags 65.00

8.00 Counter Fabrication

7.01 Showcase Basket (6pcs x 5 layers) 1 set 5,000.00
7.02 Trash Bin 2 units 295.00
7.03 POS Module Radiant System 1 set 30,000.00
7.04 Ice Bin/ Cold Beverage 1 set 35,000.00
7.05 Hot Beverage Thermos 1 set 1,800.00
7.06 Wall Mount Cup Dispenser 1 set 2,510.00
7.07 Espresso Machine 1 set 10,500.00
7.08 Filler Unit 1 set 6,000.00
7.09 Savory Station 1 set 4,500.00
7.10 Overhead Shelves 1 set 5,300.00
7.11 Tong Holder 1 set 105.00
7.12 Bar Sink 1 set 2,100.00
7.13 4 Compartment Kitchen Sink 1 set 10,500.00
7.14 Grease Trap 1 set 4,878.00
7.15 Heavy Duty Slop Sink 1 set 5,690.00

9.00 Menu Board/Door/Hi-Chair/Battens

9.01 Menu Board TV Set 4 sets 6,110.00
9.02 Dining Table 7 sets 2,530.00
9.03 Community Table 1 set 6,500.00
9.04 Alfresco Chair 14 sets 2,719.00
9.05 Bar Stool Chair 4 sets 1,989.00
9.06 4.346m x 3.6m x 12mm Tempered Door 16 sq.m. 250.00
9.07 24" C-Type Door Handle 2 pcs 1,149.00
9.08 18mm x 5m Aluminum U-Clip 1 pc 1,250.00
9.09 Patch Fitting (Top Patch) 2 pcs 747.00
9.1 Patch Fitting (L- Patch) 2 pcs 920.00
9.11 Patch Fitting (Bottom- Patch) 2 pcs 763.00
9.12 Floor Hinges 2 pairs 5,249.00
9.13 Glass Fins Stiffener 2 pcs 2,590.00
9.14 10mm Plywood Flush Door 1 set 2,500.00
 9.15 6mm Glass Service Door 1 pc 8,290.00
9.16 Vertical Battens 9 pcs 890.00

10.00 Electrical Fixtures

10.01 Entance cap and Exterior fittings
PVC Junction Box with cover 42 pcs 35.00
PVC Utility Box 2 pcs 25.00
4"x4" Junction Box 2 pcs 85.00
10.02 Wires and Conduits
10.02.1 Conduits
15 mm dia. PVC 66 lenths 85.00
25 mm dia. PVC 3 lenths 114.00
20 mm dia. Flexible Conduit 50 meters 15.00
PVC Cement 400cc 1 can 169.00
10.02.2 Wires
2.0 sq.mm THHN Wire 30 meters 25.00
3.5 sq.mm THHN Wire 125 meters 29.00
5.5 sq.mm THHN Wire 25 meters 32.00
#14 Twisted Wire 7 meters 45.00
#18 Twisted Wire 9 meters 25.00
RG6 Ciamese Wire 15 meters 19.00
10.03 Panel Board

Panel Board, Plug-in type: Main - 2P, 125AT 1 set 1,910.00

Branches: 2P, 15AT - 1 pcs: 2P, 20AT - 13 pcs

10.04 Switches
10.04.1 3 Gang 1 pc 215.00
10.04.2 3 Way 1 pc 128.00
10.05 Outlet
10.05.1 Panasonic Single Outlet 2P 4 pcs 185.00
10.05.2 Panasonic Special Outlet 3 PRONG 16 pcs 255.00
10.05.3 Panasonic Water Heater Outlet 2P 1 pcs 185.00
10.05.4 Panasonic Refrigerator Outlet 2P 1 pcs 185.00
10.06 Lightings
10.06.1 Ceiling Light
10.06.1.1 Omni:LLRC 10W-WW 5 pcs 520.00
10.06.1.2 Omni:LLRC 15W-WW 17 pcs 620.00
10.06.1.3 Omni:LLRC 20W-DL 3 pcs 720.00
10.06.1.4 Omni:LLRC 20W-WW 5 pcs 720.00
10.06.1.5 Omni:LLRC-60RM-8W-WW
(Swivel Type) pcs
4 475.00
10.06.1.6 DOWNLIGHT LED COB 12W 8 pcs 540.00
10.06.1.7 LED Strips Continous with Driver 2 rolls 250.00
10.06.2 Emergency Light 5 pcs 1,199.00

11.00 Mechanical Works

11.01 Smoke Detector 3 sets 1,800.00
11.02 CCTV Cameras 5 sets 2,500.00
 11.03 Wifi Router 1 set 1,320.00
11.04 Fire Alarm System 1 set 12,300.00

12.00 Plumbing Works

12.01 Pipes and Fittings
12.01.1 PVC Pipe 4" ⌀ x 10ft. S1000 4 pcs 899.00
12.01.2 PVC Pipe 3" ⌀ x 10ft. S1000 3 pcs 675.00
12.01.3 PVC Pipe 2" ⌀ x 10ft. S1000 6 pcs 315.00
12.01.4 PVC Elbow 2" x 45° 5 pcs 25.00
12.01.5 PVC Elbow 2" x 90° 4 pcs 37.00
12.01.6 PVC Elbow 3" x 45° 2 pcs 55.00
12.01.7 PVC Elbow 3" x 90° 2 pcs 66.00
12.01.8 PVC Elbow 4" x 45° 4 pcs 85.00
12.01.9 PVC Elbow 4" x 90° 3 pcs 90.00
12.01.10 PVC Wye 4" x 2" 1 pc 200.00
12.01.11 PVC Wye 4" x 3" 1 pc 215.00
12.01.12 PVC Wye 3" x 2" 2 pcs 114.00
12.01.13 PVC P-Trap 2" 1 pc 97.00
12.01.14 PVC Sanitary Tee 2" 2 pcs 64.00
12.01.15 PVC Sanitary Tee 4" 1 pc 245.00
12.01.16 PVC Cleanout 2" 3 pcs 40.00
12.01.17 PVC Pipe Cement 400cc 2 pcs 110.00
12.01.18 PPR Pipe PN10 1/2" ⌀ x 4m 2 pcs 220.00
12.01.19 PPR Pipe PN20 1/2" ⌀ x 4m 10 pcs 195.00
12.01.20 PPR Pipe PN20 3/4" ⌀ x 4m 2 pcs 345.00
12.01.21 PPR Coupling 1/2" 10 pcs. 7.00
12.01.22 PPR Plain Elbow 1/2" x 45° 3 pcs 9.50
12.01.23 PPR Plain Elbow 1/2" x 90° 4 pcs 10.00
12.01.24 PPR Plain Tee 1/2" 5 pcs 11.00
12.01.25 Brass Gate Valve 1/2" 5 pcs 510.00
12.01.26 Brass Gate Valve 3/4" 1 pc 630.00
12.01.27 B.I. Pipe 1" ⌀ x 6m Schedule 40 2 pcs 1,120.00
12.01.28 B.I. Bell Reducer 1" x 1/2"
Threaded 8 pcs 45.00
12.01.29 B.I. Elbow 1" x 90° 8 pcs 48.00
12.01.30 B.I. Nipple 1" 8 pcs 110.00
12.02 Plumbing Fixtures
Stainless Steel Grease Trap
12.02.1 (4 chambers, 3 1 set 4,478.00
partitions)
12.02.2 Stainless Kitchen Sink 1 set 54,000.00
12.02.3 Slop Sink 1 set 5,500.00
12.02.4 Water Heater 1 set 20,000.00
12.02.5 Water Purifier 1 set 38,000.00
12.02.6 Water Meter 1 set 1,000.00
12.02.7 Bar Sink Faucet 1 pc 250.00
12.02.8 Brass Faucet 5 pcs 180.00
12.02.9 Twist Lever Drain 4 pcs 1,722.00
12.02.11 Pendent Sprinkler Head 1/2" 8 pcs 348.00
12.02.12 Escutcheon Plate 1/2" 8 pcs 45.00
12.02.13 Floor Drain 1 pc 85.00

TOTAL PROJECT COST

UMAGUETE

Unit Cost Cost

Total Cost No. of Hour/s
Labor Material Labor

0.00 200,000.00 0.00 200,000.00

417.41 15,000.00 3,339.28 18,339.28 8.00
0.00 60,000.00 0.00 60,000.00
0.00 100,000.00 0.00 100,000.00
0.00 30,000.00 0.00 30,000.00
0.00 52,000.00 0.00 52,000.00
TOTAL 1.00 460,339.28
620.45 44,672.40 44,672.40 72.00
1,920.00 1,920.00
250.00 250.00
2,340.00 2,340.00
7,560.00 7,560.00
2,185.00 2,185.00
560.00 560.00
1,080.00 1,080.00
2,220.00 2,220.00
2,394.00 2,394.00
400.00 400.00
5,500.00 5,500.00
6,213.00 6,213.00
360.00 360.00
1,980.00 1,980.00
720.00 720.00
4,400.00 4,400.00
440.00 440.00
2,500.00 2,500.00
2,000.00 2,000.00
4,200.00 4,200.00
900.00 900.00
TOTAL 2.00 94,794.40
434.24 13,895.68 13,895.68 32.00
14,820.00 14,820.00
12,500.00 12,500.00
2,760.00 2,760.00
90.00 90.00
TOTAL 3.00 44,065.68
750.20 72,019.20 72,019.20 96.00

8,800.00 8,800.00
580.00 580.00
400.00 400.00
 17,120.00 17,120.00
3,825.00 3,825.00
5,810.00 5,810.00
3,600.00 3,600.00
7,700.00 7,700.00
850.00 850.00
2,850.00 2,850.00

5,115.00 5,115.00
4,500.00 4,500.00

2,000.00 2,000.00
2,000.00 2,000.00
2,000.00 2,000.00
2,000.00 2,000.00
2,640.00 2,640.00
5,600.00 5,600.00

4,000.00 4,000.00

3,000.00 3,000.00

3,000.00 3,000.00

3,000.00 3,000.00

TOTAL 4.00 162,409.20

434.24 20,843.52 20,843.52 48.00
5,500.00 5,500.00
7,670.00 7,670.00
2,190.00 2,190.00
400.00 400.00
1,650.00 1,650.00
1,530.00 1,530.00
650.00 650.00
790.00 790.00
400.00 400.00
520.00 520.00
200.00 200.00
TOTAL 5.00 42,343.52
490.70 15,702.40 15,702.40 32.00
555.00 555.00
1,064.00 1,064.00
90.00 90.00
510.00 510.00
8,200.00 8,200.00
 2,240.00 2,240.00
10,200.00 10,200.00
5,000.00 5,000.00
950.00 950.00
TOTAL 6.00 44,511.40
563.99 22,559.60 22,559.60 40.00
24,273.00 24,273.00
6,720.00 6,720.00
8,541.00 8,541.00
3,589.00 3,589.00
2,250.00 2,250.00
36,240.00 36,240.00
6,670.00 6,670.00
4,740.00 4,740.00
325.00 325.00
TOTAL 7.00 115,907.60
360.95 5,775.20 5,775.20 16.00
5,000.00 5,000.00
590.00 590.00
30,000.00 30,000.00
35,000.00 35,000.00
1,800.00 1,800.00
2,510.00 2,510.00
10,500.00 10,500.00
6,000.00 6,000.00
4,500.00 4,500.00
5,300.00 5,300.00
105.00 105.00
2,100.00 2,100.00
10,500.00 10,500.00
4,878.00 4,878.00
5,690.00 5,690.00
TOTAL 8.00 130,248.20
547.16 8,754.56 8,754.56 16.00
24,440.00 24,440.00
17,710.00 17,710.00
6,500.00 6,500.00
38,066.00 38,066.00
7,956.00 7,956.00
4,000.00 4,000.00
2,298.00 2,298.00
1,250.00 1,250.00
1,494.00 1,494.00
1,840.00 1,840.00
1,526.00 1,526.00
10,498.00 10,498.00
5,180.00 5,180.00
2,500.00 2,500.00
 8,290.00 8,290.00
8,010.00 8,010.00
TOTAL 9.00 150,312.56

360.95 1,443.80 1,443.80 4.00

1,470.00 1,470.00
50.00 50.00
170.00 170.00
547.16 13,131.84 13,131.84 24.00

5,610.00 5,610.00
342.00 342.00
750.00 750.00
169.00 169.00

750.00 750.00
3,625.00 3,625.00
800.00 800.00
315.00 315.00
225.00 225.00
285.00 285.00
287.66 1,150.64 1,150.64 4.00

1,910.00 1,910.00

287.66 1,150.64 4.00

215.00 215.00
128.00 128.00
603.62 4,828.96 4,828.96 8.00
740.00 740.00
4,080.00 4,080.00
185.00 185.00
185.00 185.00
603.62 9,657.92 9,657.92 16.00

2,600.00 2,600.00
10,540.00 10,540.00
2,160.00 2,160.00
3,600.00 3,600.00

1,900.00 1,900.00
4,320.00 4,320.00
500.00 500.00
5,995.00 5,995.00
TOTAL 10.00 83,832.16
360.95 4,331.40 4,331.40 12
5,400.00 5,400.00
12,500.00 12,500.00
 1,320.00 1,320.00
12,300.00 12,300.00
TOTAL 11.00 35,851.40

507.53 24,361.44 24,361.44 48

3,596.00 3,596.00
2,025.00 2,025.00
1,890.00 1,890.00
125.00 125.00
148.00 148.00
110.00 110.00
132.00 132.00
340.00 340.00
270.00 270.00
200.00 200.00
215.00 215.00
228.00 228.00
97.00 97.00
128.00 128.00
245.00 245.00
120.00 120.00
220.00 220.00
440.00 440.00
1,950.00 1,950.00
690.00 690.00
70.00 70.00
28.50 28.50
40.00 40.00
55.00 55.00
2,550.00 2,550.00
630.00 630.00
2,240.00 2,240.00

360.00 360.00

384.00 384.00
880.00 880.00
360.95 17,325.60 17,325.60 48.00

4,478.00 4,478.00

54,000.00 54,000.00
5,500.00 5,500.00
20,000.00 20,000.00
38,000.00 38,000.00
1,000.00 1,000.00
250.00 250.00
900.00 900.00
6,888.00 6,888.00
2,784.00 2,784.00
360.00 360.00
85.00 85.00
TOTAL 12.00 196,338.54

1,560,953.94
 Construction Foreman Skilled Laborers
No. of Person/s Hourly Rate No. of Person/s Hourly Rate

1 101.45 2 73.29

1 101.45 4 73.29

1 101.45 3 73.29

1 101.45 5 73.29
1 101.45 3 73.29

1 101.45 3 73.29
1 101.45 4 73.29

1 101.45 2 73.29

1 101.45 3 73.29
1 101.45 2 73.29

1 101.45 3 73.29

1 101.45 1 73.29

1 101.45 1 73.29

1 101.45 3 73.29

1 101.45 3 73.29

1 101.45 2 73.29
1 101.45 4 73.29

1 101.45 2 73.29
 Unskiled Laborers
Unit Cost Total cost
No. of Person/s Hourly Rate

3 56.46 417.41 3,339.28

4 56.46 620.45 44,672.40

2 56.46 434.24 13,895.68

5 56.46 750.20 72,019.20

2 56.46 434.24 20,843.52

3 56.46 490.70 15,702.40

3 56.46 563.99 22,559.60

2 56.46 360.95 5,775.20

4 56.46 547.16 8,754.56

2 56.46 360.95 1,443.80

4 56.46 547.16 13,131.84

1 56.46 287.66 1,150.64

2 56.46 287.66 1,150.64

5 56.46 603.62 4,828.96

5 56.46 603.62 9,657.92

2 56.46 360.95 4,331.40

2 56.46 507.53 24,361.44

2 56.46 360.95 17,325.60

 DD RIZAL AVENUE PUERTO PRINCESA

Unit Cost
IN Description/Item Qty Unit
Material
1.00 General Requirements
1.01 Mobilization/Demobilization 1 L.S. 100,000.00
1.02 Temporary Facilities 1 L.S. 15,000.00
1.03 Permits 1 L.S. 60,000.00
1.04 Insurance and Bonds 1 L.S. 80,000.00
1.05 Scaffolding 1 L.S. 30,000.00
1.06 PPE 10 pairs 5,200.00

2.00 Steelworks/Metal Works/Glass Works

2.01 1"x1"x6m S/S Tubular 1 pc 550.00
2.02 2"x2"x1.5mmx6m S/S Tubular 5 pcs 975.00
2.03 2"X4"x1.5mm S/S Tubular 2 pcs 1,315.00
2.04 1/2" Thk. X 10` Angular Corner Bead 2 pcs 1,100.00
2.05 4" Width Heavy Duty S/S Hinge 16 sets 395.00
2.06 Pivotal Hinge 2 sets 550.00
2.07 3/4"x 10" C-Type S/S Handle 3 sets 475.00
2.08 Lever Type Door Handle 1 set 770.00
2.09 50x100 mm S/S Door Handle 2 pcs 310.00
2.10 1.5mm Thk. S/S Kickplate 4 pcs 2,185.00
2.11 1.5mm Thk. S/S Pushplate 3 pc 560.00
2.12 6mm Thk. Clear Tempered Glass 0.42 sq.m. 8,290.00
2.13 76mmx3m Metal Studs 37 pcs 210.00
2.14 Single Cylinder Heavy Duty Bolt 2 pcs 332.00
2.15 130mm Width S/S Banner Holder 1 pc 690.00
2.16 Vision Strips 13 meters 230.00
2.17 4`x8`x1.5mm Thk. Stainless Plain Sheet 11 pcs 535.00
2.18 4`x8`x2mm Thk. Stainless Plain Sheet 2 pcs 555.00
2.19 5mm dia. x 6m Stainless Rod 2 pcs 497.50
2.20 20mm dia. x 6m Stainless Rod w/ Flange 4 pcs 1,440.00
2.21 30mm dia. x 6m Stainless Tube w/ Flange 6 pcs 1,670.00
2.22 3mm Thk. S/S Flat Bar 6 pcs 555.00
2.23 #14 GA x 3m S/S Channelled Tray Support 12 pcs 345.00
2.24 #16 GA S/S Tray Cover 2 pcs 920.00
2.25 4" Heavy Duty Caster Wheel 28 pcs 408.00
2.26 1.5mm Thk. Stainless U-Clip 50 pcs 308.00
2.27 1.5mm Thk. T-304 S/S Holder 1 pc 275.00
2.28 50x50mmx1.2mm Thk. S/S Square Tube 1 pc 1,285.00
2.29 1.2mm Thk. S/S Bottom Stopper 1 pc 936.00
2.30 45x45mmx30mmx1.2mm Thk. Rem. S/S Cup 1 pc 256.00
2.31 Triangular Winged Flanged with 3/8" Hole 1 pc 471.00
2.32 1.5 mm Thk. S/S Skirting 2 pcs 175.00
2.33 3mm Thk. S/S Swing Panel 1 pc 540.00
2.34 S/S Door Panel 1 pc 1,155.00
 2.35 1"x1" dia. S/S Grill 1 pc 766.00
2.36 19mmx50mmxGA24X5m Metal Furring 40 pcs 109.00
2.37 Deformed Bar 10mm ⌀ x 6m 4 pcs 185.00
2.38 Deformed Bar 12mm ⌀ x 6m 6 pcs 266.00

3.00 Masonry Works

3.01 Portland Cement 75 bags 250.00
3.02 Fine Sand 4.156 cu.m. 800.00
3.03 Gravel 8.311 cu.m. 900.00

4.00 Major Finishes

4.01 Ceiling Finishes
12mm Thk. Gypsum Board 20 sheets 395.00
1/8"x1/2" Blind Rivet 3 boxes 290.00
4.02 Wall Finishes
4`x8` Hardie Plank Wallnut Finish 7 sheets 345.00
900x100mm width Hardie Plank 2 pcs 75.00
Gray Aluminum Composite Panel 5 sheets 280.00
150mmx600mm Baseboard 23 pcs 95.00
10` Chair Rail 4 pcs 755.00
300 mL Clear Silicon Sealant 5 pcs 170.00
4.03 Wall Partitions and Formworks
1/4" Thk. Fiber Cement Board 26 sheets 465.00

5.00 Painting Works

5.01 Permacoat Flat Latex 6 gallons 550.00
5.02 Permacoat Semi-Gloss Latex 8 gallons 767.00
5.03 Permacoat Gloss Latex 2 gallon 680.00
5.04 Masonry Putty 2 gallons 330.00
5.05 Glazing Puttty 2 gallons 650.00
5.06 Flatwall Enamel 3 gallons 590.00
5.07 Quick Drying Enamel 5 gallons 650.00
5.08 Paint Thinner 1 gallon 510.00
5.09 Acrytex Cast 1 gallon 600.00
5.10 Acrytex Primer 4 gallons 730.00
5.11 Acrytex Reducer 1 gallon 400.00
5.12 Fiberglass Tape 3 rolls 158.00
5.13 Paint Brush 2" 3 pcs 35.00
5.14 Paint Brush 4" 5 pcs 90.00
5.15 Paint Roller 4" 5 pcs 45.00
5.16 Paint Roller 7" 5 pcs 84.00
5.17 Sandpaper #80 3 mtrs. 206.00
5.18 Sandpaper #100 3 mtrs. 185.00

6.00 Counter/Casework
6.01 6mm thk. Tempered Glass 6.8 sq.m. 328.00
6.02 1.5mm thk. Stainless Steel Tube 3 pcs 2,800.00
6.03 15cm x 60 cm Baseboard - Lead Gray 15 pcs 75.00
 6.04 Quartz Solid Surface 2 pcs 14,500.00
6.05 1/2 thk. Laminated Marine Plywood 1 pc 2,500.00
6.06 Silicone Sealant 5 pcs 185.00

7.00 Flooring and Tileworks

7.01 Bomanite Stamped Concrete Patterns 3 sets 1,200.00
7.02 Color Hardener Pewter Gray 7 sacks 627.00
7.03 Release Powder 1 pail 3,400.00
7.04 Diamond Solvent Sealer 3 gal. 1,999.00
7.05 ABC Heavy Duty Tile Adhesive 40 bags 290.00
7.06 ABC Redifix 11 gal. 790.00
7.07 ABC Tile Grout 10 bags 65.00
7.08 6mm White Tile Trim 14 pcs 45.00

8.00 Counter Fabrication

8.01 4` x 8` x 3/4" Marine Plywood 7 sheets 1,380.00
8.02 Steel Cabinet 4 sets 5,200.00
8.03 Storage Cabinet 1 set 3,100.00
8.04 Locker Cabinet 1 set 3,000.00

9.00 Menu Board/Monitor/Door/Chair

9.01 Computer Monitor 1 set 2,550.00
9.02 Display Shelf 1 set 1,950.00
9.03 Hollow Core Flush Door 3 sets 2,500.00
9.04 G#18 Metal Door with Metal Louvers 1 set 11,900.00
9.05 Heavy Duty Flush Door with Louver 1 set 3,900.00
9.06 6mm Thk. Marine Plywood 3 sheets 475.00
9.07 3/4" Thk. Marine Plywood 2 pcs 1,000.00
9.08 4.5mm Thk. Fiber Cement Board 1 sheet 550.00

10.00 Electrical Fixtures

10.01 Entance cap and Exterior fittings
Metal Junction Box with cover 63 pcs 25.00
Metal Utility Box 30 pcs 25.00
10.02 Wires and Conduits
10.02.1 Conduits
15 mm dia. EMT 107 lenths 267.00
25 mm dia. EMT 15 lenths 755.00
15 mm dia. Flexible EMT 60 meters 100.00
EMT Elbow 15mm 60 pcs 75.00
EMT Coupling 15mm 50 pcs 24.00
EMT Elbow 25mm 6 pcs 200.00
EMT Coupling 25mm 12 pcs 65.00
16 mm dia. Flexible EMT 10 meters 112.00
10.02.2 Wires
3.5 sq.mm THHN Wire 300 meters 29.00
5.5 sq.mm THHN Wire 10 meters 39.00
8.0 sq.mm THHN Wire 35 meters 62.00
 BELDEN CAT5E 20 meters 20.00
#16 GA Wire 20 meters 25.00
10.03 Panel Board

Koten Panel Board, Plug-in type: 22 Branches 1 set 5,675.00

Circuit Breaker 125AT 3P 1 pcs 1,300.00
Circuit Breaker 20AT 2P 16 pcs 320.00
Circuit Breaker 30AT 2P 2 pcs 310.00
Circuit Breaker 40AT 2P 4 pcs 320.00
10.04 Switches
10.04.1 2Gang 2 pcs 215.00
10.05 Outlet
10.05.1 Panasonic Special Outlet 2P 1 Gang 21 pcs 255.00
10.05.2 Panasonic Special Outlet 2P 2 Gang 10 pcs 185.00
10.05.3 Panasonic Water Heater Outlet 2P 1 pcs 185.00
10.05.4 Panasonic Refrigerator Outlet 2P 1 pcs 185.00
10.06 Lightings
10.06.1 Ceiling Light
10.06.1.1 NXLED:ANX-KRDD9W 9W 85mm-WW 5 pcs 399.75
10.06.1.2 Philips: DN027B 11WW 38 pcs 620.00
10.06.1.3 Philips: ST030T 14W WW 4 pcs 800.00
10.06.1.4 Brightex Industrial Pendant Light 40W 8 pcs 590.00
10.06.1.5 Brightex T5 LED Light 14W 2ft 2 pcs 155.00
10.06.1.6 Brightex T5 LED Light 14W 3ft 6 pcs 175.00
10.06.2 Emergency Light 4 pcs 1,200.00

11.00 Mechanical Works

11.01 CCTV Cameras 6 sets 1,990.00
Panasonic: CV-CFW103LN 2 sets 1,990.00
Panasonic: CV-CPW103LN 5 pcs 699.00
11.02 UV Fly Trap 2 sets 1,350.00
11.03 Exhaust Fan 5 sets 835.00
11.04 Koppel KPC60IV0A Air-conditioning Unit 3 sets 90,000.00
11.05 Honeywell HM/PSE Smoke Detector 5 sets 1,830.00

12.00 Plumbing Works

12.01 Pipes and Fittings
12.01.1 PVC Pipe 4" ⌀ x 10ft. S1000 10 pcs 915.00
12.01.2 PVC Pipe 2" ⌀ x 10ft. S1000 18 pcs 330.00
12.01.3 PVC Elbow 2" x 45° 18 pcs 25.00
12.01.4 PVC Elbow 2" x 90° 15 pcs 37.00
12.01.5 PVC Elbow 4" x 45° 6 pcs 85.00
12.01.6 PVC Elbow 4" x 90° 1 pc 90.00
12.01.7 PVC Wye 4" x 2" 9 pcs 200.00
12.01.8 PVC Wye 4" x 4" 1 pc 210.00
12.01.9 PVC P-Trap 2" 8 pcs 97.00
12.01.10 PVC Sanitary Tee 2" 10 pcs 245.00
12.01.11 PVC Cleanout 2" 2 pc 40.00
12.01.12 PVC Cleanout 4" 2 pcs 100.00
 12.01.13 PVC Pipe Cement 400cc 3 pcs 120.00
12.01.14 Union Patente 1 pc 80.00
12.01.15 PPR Pipe PN10 1/2" ⌀ x 4m 10 pcs 195.00
12.01.16 PPR Pipe PN20 1/2" ⌀ x 4m 5 pcs 220.00
12.01.17 PPR Coupling 1/2" 5 pcs 7.00
12.01.18 PPR Plain Elbow 1/2" x 90° 20 pcs 10.00
12.01.19 PPR Plain Tee 1/2" 11 pcs 11.00
12.01.20 Gate Valve 1/2" 1 pc 529.00
12.01.21 Check Valve 1/2" 1 pc 545.00
12.02 Plumbing Fixtures

12.02.1 Double Handle Commecial 1 set 8,069.00

Faucet with Sprayer
12.02.2 Lavatory Sink with Faucet 1 set 2,590.00
12.02.3 Flush Toilet w/ Lavatory 1 set 8,100.00
12.02.4 Urinal 1 set 3,500.00
12.02.5 Sanitary Bidet 1 set 540.00
12.02.6 Floor Drain 3 pcs 85.00
12.02.7 Slop Sink 1 set 4,500.00
12.02.8 Water Purifier 1 set 38,000.00
12.02.9 Water Heater 1 set 20,000.00
Stainless Flexible Hose with
12.02.10 Angle Valve 8 sets 400.00

TOTAL PROJECT COST

ERTO PRINCESA

Unit Cost Cost

Total Cost No. of Hour/s
Labor Material Labor

0.00 100,000.00 0.00 100,000.00

417.41 15,000.00 3,339.28 18,339.28 8.00
0.00 60,000.00 0.00 60,000.00
0.00 80,000.00 0.00 80,000.00
0.00 30,000.00 0.00 30,000.00
0.00 52,000.00 0.00 52,000.00
TOTAL 1.00 340,339.28
620.45 59,563.20 59,563.20 96.00
550.00 550.00
4,875.00 4,875.00
2,630.00 2,630.00
2,200.00 2,200.00
6,320.00 6,320.00
1,100.00 1,100.00
1,425.00 1,425.00
770.00 770.00
620.00 620.00
8,740.00 8,740.00
1,680.00 1,680.00
3,481.80 3,481.80
7,770.00 7,770.00
664.00 664.00
690.00 690.00
2,990.00 2,990.00
5,885.00 5,885.00
1,110.00 1,110.00
995.00 995.00
5,760.00 5,760.00
10,020.00 10,020.00
3,330.00 3,330.00
4,140.00 4,140.00
1,840.00 1,840.00
11,424.00 11,424.00
15,400.00 15,400.00
275.00 275.00
1,285.00 1,285.00
936.00 936.00
256.00 256.00
471.00 471.00
350.00 350.00
540.00 540.00
1,155.00 1,155.00
 766.00 766.00
4,360.00 4,360.00
740.00 740.00
1,596.00 1,596.00
TOTAL 2.00 178,703.00
676.91 16,245.84 16,245.84 24.00
18,750.00 18,750.00
3,324.80 3,324.80
7,479.90 7,479.90
TOTAL 3.00 45,800.54
750.20 72,019.20 72,019.20 96.00

7,900.00 7,900.00
870.00 870.00

2,415.00 2,415.00
150.00 150.00
1,400.00 1,400.00
2,185.00 2,185.00
3,020.00 3,020.00
850.00 850.00

12,090.00 12,090.00
TOTAL 4.00 102,899.20
434.24 20,843.52 20,843.52 48.00
3,300.00 3,300.00
6,136.00 6,136.00
1,360.00 1,360.00
660.00 660.00
1,300.00 1,300.00
1,770.00 1,770.00
3,250.00 3,250.00
510.00 510.00
600.00 600.00
2,920.00 2,920.00
400.00 400.00
474.00 474.00
105.00 105.00
450.00 450.00
225.00 225.00
420.00 420.00
618.00 618.00
555.00 555.00
TOTAL 5.00 45,896.52
490.70 15,702.40 15,702.40 32.00
2,230.40 2,230.40
8,400.00 8,400.00
1,125.00 1,125.00
 29,000.00 29,000.00
2,500.00 2,500.00
925.00 925.00
TOTAL 6.00 59,882.80
507.53 22,331.32 22,331.32 44.00
3,600.00 3,600.00
4,389.00 4,389.00
3,400.00 3,400.00
5,997.00 5,997.00
11,600.00 11,600.00
8,690.00 8,690.00
650.00 650.00
630.00 630.00
TOTAL 7.00 60,657.32
360.95 7,219.00 7,219.00 20.00
9,660.00 9,660.00
20,800.00 20,800.00
3,100.00 3,100.00
3,000.00 3,000.00
TOTAL 8.00 43,779.00
473.87 5,686.44 5,686.44 12.00
2,550.00 2,550.00
1,950.00 1,950.00
7,500.00 7,500.00
11,900.00 11,900.00
3,900.00 3,900.00
1,425.00 1,425.00
2,000.00 2,000.00
550.00 550.00
TOTAL 9.00 37,461.44

507.53 2,030.12 2,030.12 4.00

1,575.00 1,575.00
750.00 750.00
507.53 24,361.44 24,361.44 48.00

28,569.00 28,569.00
11,325.00 11,325.00
6,000.00 6,000.00
4,500.00 4,500.00
1,200.00 1,200.00
1,200.00 1,200.00
780.00 780.00
1,120.00 1,120.00

8,700.00 8,700.00
390.00 390.00
2,170.00 2,170.00
 400.00 400.00
500.00 500.00
287.66 1,150.64 1,150.64 4.00

5,675.00 5,675.00

1,300.00 1,300.00
5,120.00 5,120.00
620.00 620.00
1,280.00 1,280.00
231.20 231.20 231.20 1.00
430.00 430.00
490.70 3,925.60 3,925.60 8.00
5,355.00 5,355.00
1,850.00 1,850.00
185.00 185.00
185.00 185.00
547.16 8,754.56 8,754.56 16.00

1,998.75 1,998.75
23,560.00 23,560.00
3,200.00 3,200.00
4,720.00 4,720.00
310.00 310.00
1,050.00 1,050.00
4,800.00 4,800.00
TOTAL 10.00 171,271.31
547.16 13,131.84 13,131.84 24.00
11,940.00 11,940.00
3,980.00 3,980.00
3,495.00 3,495.00
2,700.00 2,700.00
4,175.00 4,175.00
270,000.00 270,000.00
9,150.00 9,150.00
TOTAL 11.00 318,571.84

434.24 24,317.44 24,317.44 56

9,150.00 9,150.00
5,940.00 5,940.00
450.00 450.00
555.00 555.00
510.00 510.00
90.00 90.00
1,800.00 1,800.00
210.00 210.00
776.00 776.00
2,450.00 2,450.00
80.00 80.00
200.00 200.00
 360.00 360.00
80.00 80.00
1,950.00 1,950.00
1,100.00 1,100.00
35.00 35.00
200.00 200.00
121.00 121.00
529.00 529.00
545.00 545.00
360.95 20,213.20 20,213.20 56.00

8,069.00 8,069.00

0.00
8,100.00 8,100.00
3,500.00 3,500.00
540.00 540.00
255.00 255.00
4,500.00 4,500.00
38,000.00 38,000.00
20,000.00 20,000.00

3,200.00 3,200.00

TOTAL 12.00 157,825.64

1,563,087.89
 Construction Foreman Skilled Laborers
No. of Person/s Hourly Rate No. of Person/s Hourly Rate

1 101.45 2 73.29

1 101.45 4 73.29
1 101.45 4 73.29

1 101.45 5 73.29

1 101.45 3 73.29

1 101.45 3 73.29
1 101.45 4 73.29

1 101.45 2 73.29

1 101.45 2 73.29

1 101.45 4 73.29

1 101.45 4 73.29
1 101.45 1 73.29

1 101.45 1 73.29

1 101.45 3 73.29

1 101.45 3 73.29

1 101.45 3 73.29

1 101.45 3 73.29
1 101.45 2 73.29
 Unskiled Laborers
Unit Cost Total cost
No. of Person/s Hourly Rate

3 56.46 417.41 3,339.28

4 56.46 620.45 59,563.20

5 56.46 676.91 16,245.84

5 56.46 750.20 72,019.20

2 56.46 434.24 20,843.52

3 56.46 490.70 15,702.40

2 56.46 507.53 22,331.32

2 56.46 360.95 7,219.00

4 56.46 473.87 5,686.44

2 56.46 507.53 2,030.12

2 56.46 507.53 24,361.44

2 56.46 287.66 1,150.64

1 56.46 231.20 231.20

3 56.46 490.70 3,925.60

4 56.46 547.16 8,754.56

4 56.46 547.16 13,131.84

0.00

2 56.46 434.24 24,317.44

2 56.46 360.95 20,213.20