PROPOSAL

Date : FEBRUARY 15, 2024

Project : PROPOSED 2-STOREY RESIDENCE

Address : Avocado Street, Ayala Alabang, Muntinlupa City

Subject : PROPOSAL / BID

Proposal for the supply of labor, materials, tools and

equipment for the Construction of the above mentioned
project including Overhead and Supervision Php 155,505,439.60

Note : Please find attached detailed cost breakdown as per scopes of work.

************** nothing follows **************

Submitted by:

DOMINIC CONSTRUCTION, INC.

Noted by: Approved for Construction:

ENGR. ELICITO R. DE LEON

President Date:______________________
PROJECT: PROPOSED 2-STOREY RESIDENCE
LOCATION: Avocado Street, Ayala Alabang, Muntinlupa City
OWNER: MR. & MRS. MANUEL PALAGANAS
SUBJECT: COST PROPOSAL
DATE: FEBRUARY 15, 2024

ITEM DESCRIPTION TOTAL AMOUNT

I. GENERAL REQUIREMENTS 8,990,111.91
II. EARTHWORKS / SITE WORKS 12,957,520.84
III. STRUCTURAL WORKS 51,597,137.12
IV. ARCHITECTURAL WORKS 59,123,106.66
V. ELECTRICAL WORKS 10,549,803.89
VI. PLUMBING WORKS 5,449,848.44
VII. MECHANICAL WORKS 6,837,910.74
VIII. OTHERS TO COMPLETE WORK

TOTAL PROJECT COST 155,505,439.60

Floor Area 1980.7 SQM

EXCLUDED ITEMS:
1.00 Construction & Contractors Bond (Refundable; Required by AAVA)
2.00 Landscaping Works
3.00 Supply & Installation of Swimming Pool & Jacuzzi System
4.00 Supply & Installation of Flat Clay Roof Tiles
5.00 Supply of Floor & Wall Tiles
6.00 Supply of Door Hardwares
7.00 Supply & Installation of Kitchen Counters & Cabinets
8.00 Supply & Installation of Wardrobe Cabinets
9.00 Supply & Installation of Toilet Undercabinet w/ Countertop
10.00 Supply & Installation of Elevator Unit
11.00 Supply of Chandelier
12.00 Supply of Ceiling Fans
13.00 Supply, Mounting & Installation of 75KVA 3Phase Generator
14.00 Supply & Installation of Gigabit Network Switch
15.00 Supply & Installation of Telephone Handset
16.00 Supply & Installation of Home Automation System
17.00 Supply & Installation of Intercom System
18.00 Kitchen Equipments & Appliances
19.00 Furnitures

SUBMITTED BY:

DOMINIC CONSTRUCTION, INC.

PROJECT : PROPOSED 2-STOREY RESIDENCE
LOCATION : Avocado Street, Ayala Alabang, Muntinlupa City
OWNER : MR. & MRS. MANUEL PALAGANAS
SUBJECT : BID FORM
DATE : FEBRUARY 15, 2024

UNIT COST SUBTOTAL COST

ITEM DESCRIPTION / PARTICULARS QTY UNIT TOTAL AMOUNT
MATERIAL LABOR MATERIAL LABOR
I. GENERAL REQUIREMENTS
1.00 Barangay Permit / Building Permit / Occupancy Permit 1.00 lot 1,000,000.00 - 1,000,000.00 - 1,000,000.00
2.00 Bonds and Insurances (CARI, Surety & Guarantee bond) - - - - -
2.01 Performance Bonds 1.00 lot 407,938.93 - 407,938.93 - 407,938.93
2.02 Constractor's All Risk Insurance (CARI) 1.00 lot 493,986.58 - 493,986.58 - 493,986.58
2.03 Surety Bond 1.00 lot 149,590.43 - 149,590.43 - 149,590.43
2.04 Guarantee Bond 1.00 lot 148,595.97 - 148,595.97 - 148,595.97
3.00 Construction & Contractor's Bond (AAVA) BY OWNER
4.00 Village Construction Fee / Security Fee 1.00 lot 90,000.00 - 90,000.00 - 90,000.00
5.00 Equipments & Tools 1.00 lot - 350,000.00 - 350,000.00 350,000.00
6.00 Temporary Facilities (Site Office / Warehouse) 1.00 lot 100,000.00 - 100,000.00 - 100,000.00
7.00 Temporary Power Supply/Telephone/Water Supply 1.00 lot 1,800,000.00 - 1,800,000.00 - 1,800,000.00
8.00 Bunkhouse / Workers Quarters (Offsite) 1.00 lot 1,450,000.00 - 1,450,000.00 - 1,450,000.00
9.00 Mobilization/Demobilization 1.00 lot 100,000.00 - 100,000.00 - 100,000.00
10.00 Shopdrawings and As-built Plans 1.00 lot 75,000.00 - 75,000.00 - 75,000.00
11.00 Temporary Board-up 1.00 lot 250,000.00 - 250,000.00 - 250,000.00
12.00 Village Fees / Admin Fees / Construction Bonds / Gate Pass 1.00 lot 200,000.00 - 200,000.00 - 200,000.00
13.00 Permits Application (HOA & LGU) Legwork Only 1.00 lot - 75,000.00 - 75,000.00 75,000.00
14.00 Delivery Fees 1.00 lot 350,000.00 - 350,000.00 - 350,000.00
15.00 Village Material Entry Fee 1.00 lot 750,000.00 - 750,000.00 - 750,000.00
16.00 Manpower Transportation Services 1.00 lot 1,000,000.00 - 1,000,000.00 - 1,000,000.00
17.00 Material Testing 1.00 lot 200,000.00 - 200,000.00 - 200,000.00
SUB-TOTAL I. GENERAL REQUIREMENTS 8,565,111.91 425,000.00 8,990,111.91

II. EARTHWORKS / SITE WORKS

1.00 Excavation / Trimming 5,422.87 cu.m. - 1,008.87 - 5,470,970.86 5,470,970.86
2.00 Backfill & Compaction 3,164.10 cu.m. - 504.44 - 1,596,098.60 1,596,098.60
3.00 Import Fill n/a - - - - -
4.00 Soil Poisoning / Termite control using Pro-active 1.00 lot 475,779.10 - 475,779.10 - 475,779.10
5.00 4" Thick Gravel Bedding 114.07 cu.m. 1,921.66 420.36 219,203.76 47,950.47 267,154.23
6.00 6 mils PE vapor barrier 891.40 sq.m 120.10 50.44 107,057.14 44,962.22 152,019.36
7.00 Site Clearing / Site Preparation 1.00 lot - 66,609.07 - 66,609.07 66,609.07
8.00 Site Survey 1.00 lot - 95,590.60 - 95,590.60 95,590.60
9.00 Layout & Staking 1.00 lot - 166,522.68 - 166,522.68 166,522.68
10.00 Shoring/Scaffoldings 1.00 lot - 336,290.57 - 336,290.57 336,290.57
11.00 Hauling and Disposal 1.00 lot - 2,735,051.23 - 2,735,051.23 2,735,051.23
12.00 Dewatering 1.00 lot - 322,334.51 - 322,334.51 322,334.51
13.00 Soil Protection 1.00 lot 1,020,882.10 252,217.93 1,020,882.10 252,217.93 1,273,100.03
SUB-TOTAL II. EARTHWORKS / SITE WORKS 1,822,922.10 11,134,598.74 12,957,520.84

III. STRUCTURAL WORKS - - - - -

a. REINFORCED CONCRETE - - - - -
1.00 Concrete Works - - - - -
1.01 Ready-Mix Concrete - - - - -
Footing, wall footing, 3,000psi, G-1, 28d 110.10 cu.m. 6,305.45 1,597.38 694,230.05 175,871.54 870,101.59
Footing Tie Beams, Grade Beams, 3,000psi 21.52 cu.m. 6,305.45 1,597.38 135,693.28 34,375.62 170,068.90
Retaining wall 424.43 cu.m. 6,305.45 1,597.38 2,676,222.14 677,975.99 3,354,198.13
Suspended Slab, Beams, Stairs, 3,000psi, 3/4, 14d 125.43 cu.m. 6,305.45 1,597.38 790,892.59 200,359.37 991,251.96
Columns, Lintel beams, roof beams 96.97 cu.m. 6,305.45 1,597.38 611,439.49 154,897.94 766,337.43
Slab on grade 89.14 cu.m. 6,305.45 1,597.38 562,067.81 142,390.45 704,458.26
Pond 2.52 cu.m. 6,305.45 1,597.38 15,889.73 4,025.40 19,915.13
Ledge 6.06 cu.m. 6,305.45 1,597.38 38,211.03 9,680.12 47,891.15
Cistern 11.28 cu.m. 6,305.45 1,597.38 71,125.48 18,018.45 89,143.93
Pool, Jacuzzi 12.45 cu.m. 6,305.45 1,597.38 78,502.85 19,887.38 98,390.23
1.02 Jobmix Concrete, 3,000psi - - - - -
Sewage pit 4.20 cu.m. 5,825.03 1,597.38 24,465.13 6,709.00 31,174.13
Trenches 2.25 cu.m. 5,825.03 1,597.38 13,106.32 3,594.11 16,700.43
Sump pit, catch basins, drainage junction box 2.40 cu.m. 5,825.03 1,597.38 13,980.07 3,833.71 17,813.78
2.00 Rebars - - - - -
Footing, wall footing 7,149.72 kgs. 58.69 16.81 419,617.07 120,186.79 539,803.86
Footing Tie Beams, Grade Beams 4,075.42 kgs. 58.69 16.81 239,186.40 68,507.81 307,694.21

Page 3 of 17
 UNIT COST SUBTOTAL COST
ITEM DESCRIPTION / PARTICULARS QTY UNIT TOTAL AMOUNT
MATERIAL LABOR MATERIAL LABOR
Retaining wall 58,013.94 kgs. 58.69 16.81 3,404,838.14 975,214.33 4,380,052.47
Suspended Slab, Beams, Stairs, 3,000psi, 3/4, 14d 11,792.63 kgs. 58.69 16.81 692,109.45 198,234.11 890,343.56
Columns, Lintel beams, roof beams 15,165.60 kgs. 58.69 16.81 890,069.06 254,933.74 1,145,002.80
Slab on grade 4,618.25 kgs. 58.69 16.81 271,045.09 77,632.78 348,677.87
Pond 768.97 kgs. 58.69 16.81 45,130.75 12,926.36 58,057.11
Ledge 2,661.60 kgs. 58.69 16.81 156,209.30 44,741.50 200,950.80
Cistern 1,966.77 kgs. 58.69 16.81 115,429.73 33,061.40 148,491.13
Pool, Jacuzzi 3,799.07 kgs. 58.69 16.81 222,967.42 63,862.37 286,829.79
Trenches - kgs. 58.69 16.81 - - -
Sump pit, catch basins, drainage junction box 760.83 kgs. 58.69 16.81 44,653.11 12,789.55 57,442.66
3.00 Formworks - - - - -
Footing, wall footing 114.24 sq.m. 684.59 672.58 78,207.56 76,835.54 155,043.10
Footing Tie Beams, Grade Beams 172.16 sq.m. 684.59 672.58 117,859.01 115,791.37 233,650.38
Retaining wall 1,858.28 sq.m. 684.59 672.58 1,272,159.91 1,249,841.96 2,522,001.87
Suspended Slab, Beams, Stairs, 3,000psi, 3/4, 14d 1,224.30 sq.m. 684.59 672.58 838,143.54 823,439.69 1,661,583.23
Columns, Lintel beams, roof beams 519.44 sq.m. 684.59 672.58 355,603.43 349,364.96 704,968.39
Slab on grade 35.66 sq.m. 684.59 672.58 24,409.74 23,981.51 48,391.25
Pond 18.72 sq.m. 684.59 672.58 12,815.52 12,590.70 25,406.22
Ledge 66.50 sq.m. 684.59 672.58 45,525.24 44,726.57 90,251.81
Cistern 54.96 sq.m. 684.59 672.58 37,625.07 36,965.00 74,590.07
Pool, Jacuzzi 93.94 sq.m. 684.59 672.58 64,310.38 63,182.17 127,492.55
Trenches 22.50 sq.m. 684.59 672.58 15,403.28 15,133.05 30,536.33
Sump pit, catch basins, drainage junction box 69.84 sq.m. 684.59 672.58 47,811.77 46,972.99 94,784.76
4.00 Tie Wire 2,216.00 kgs. 90.08 - 199,617.28 - 199,617.28
SUB-TOTAL III.a. 15,336,573.22 6,172,535.33 21,509,108.55

b. 2" CONCRETE TOPPING (Refer to Architectural Works) 1,451.94 sqm 259.42 462.40 376,662.12 671,376.78 1,048,038.90

SUB-TOTAL III.b.
- - - - -
c. STRUCTURAL STEEL - - - - -
1.00 Steel columns 98,790.15 kg. 73.76 36.14 7,286,761.46 3,570,276.02 10,857,037.48
2.00 Steel beams 145,287.22 kg. 73.76 36.14 10,716,385.35 5,250,680.13 15,967,065.48
3.00 Roof framing works kg. - - - - -
3.01 Steel trusses 9,294.00 kg. 57.84 28.34 537,564.96 263,391.96 800,956.92
3.02 Roof purlins 2,652.00 kg. 57.84 28.34 153,391.68 75,157.68 228,549.36
3.03 Welding rods and consumables 1.00 lot 73,407.43 41,108.16 73,407.43 41,108.16 114,515.59
3.04 Anchor bolts 962.63 kg. 180.16 100.89 173,427.42 97,119.74 270,547.16
3.05 Plate connections 934.72 kg. 57.84 28.34 54,064.20 26,489.96 80,554.16
- - - - -
SUB-TOTAL III.c. 18,995,002.50 9,324,223.65 28,319,226.15

d. OTHERS TO COMPLETE THE WORK (Contractor to identify)

1.00 Concrete epoxy 1.00 lot 60,051.89 - 60,051.89 - 60,051.89
2.00 Non-shrink grout 1.00 lot 120,103.78 - 120,103.78 - 120,103.78
3.00 Material Tests (Rebars & Concrete) included; see Item I.17
4.00 Meralco Post (incl. foundation, concrete, rebars) 1.00 lot 42,036.32 25,221.79 42,036.32 25,221.79 67,258.11
5.00 Steel Decking 0.8mm thk 1,224.30 sqm 834.00 408.66 1,021,066.20 500,322.44 1,521,388.64

SUB-TOTAL III.d. 1,243,258.19 525,544.23 1,768,802.42

SUB-TOTAL III. STRUCTURAL WORKS 35,574,833.91 16,022,303.21 51,597,137.12

- - - - -
- - - - -
IV. ARCHITECTURAL WORKS - - - - -
a. MASONRY CONCRETE - - - - -
1.00 Supply and installation of new 150mm thk CHB cement plastered smooth paint finish (WALL 02)
982.82 sq.m 1,271.82 504.44 1,249,965.87 495,772.03 1,745,737.90
2.00 Supply and installation of new 100mm thk CHB cement plastered smooth paint finish (WALL 03)
550.78 sq.m 841.74 504.44 463,611.03 277,833.95 741,444.98
3.00 Supply and installation of 12mm thk Boral gypsum board on 2"x3" metal studs with rockwool insulation, paint
finish (WALL 04) 338.06 sq.m 1,368.05 504.44 462,484.35 170,531.49 633,015.84
3.00 Concrete Zocalo 110.09 lm 600.52 336.29 66,111.25 37,022.17 103,133.42
4.00 Plastering 3,067.19 sq.m 129.71 462.40 397,844.86 1,418,267.41 1,816,112.27

Page 4 of 17
 UNIT COST SUBTOTAL COST
ITEM DESCRIPTION / PARTICULARS QTY UNIT TOTAL AMOUNT
MATERIAL LABOR MATERIAL LABOR
5.00 Linear Plastering (Doors & Windows) 932.95 lm 180.16 168.15 168,079.55 156,874.87 324,954.42
6.00 Drip Mould 142.20 lm 120.10 168.15 17,078.22 23,910.93 40,989.15
7.00 RC Ledge with C-Chanel Edge included; see Item III.a.1.01, III.a.2, III.a.3
SUB-TOTAL IV.a. 2,825,175.13 2,580,212.85 5,405,387.98

b. ROOFING WORKS
1.00 Flat Clay roof tiles excluded
1.01 Contractor's Admin/Supervision fee only 1.00 lot - 174,337.95 - 174,337.95 174,337.95
1.02 Site preparation prior installation 1.00 lot 60,051.89 12,610.90 60,051.89 12,610.90 72,662.79
2.00 Supply and installation of GA. 24 Prepainted longspan metal roof undersheeting with 50mm thk rockwool roof
insulation blanket, foil-faced on both sides with chicken wire mesh; to include all necessary pre-painted bended 1.00 lot 2,594,934.42 391,300.06 2,594,934.42 391,300.06 2,986,234.48
materials (Ridge roll, flashing, etc) with complete accessories.
Supply and installation of Ga. 22 prepainted GI roof eaves end trim on 3mm x 38mm steel flat bar brackets
3.00 1.00 lot 116,110.33 65,021.78 116,110.33 65,021.78 181,132.11
spaced at 300mm (see detail)

4.00 Supply and installation of 12mm thk. Hardie Senepa Fascia Board, to include all necessary fixing accessories. 128.90 lm 540.47 302.66 69,666.58 39,012.87 108,679.45

SUB-TOTAL IV.b. 2,840,763.22 682,283.56 3,523,046.78

c. WATERPROOFING WORKS (with concrete topping)

1.00 Supply and installation of 4.5kg Zetagum Mineral PL torch-applied waterproofing membrane with 2"thk
concrete topping reinforced with temperature bars, sloped to drain by Esicor (verify manufacturer's
specifications)
1.01 Toilets 110.32 sq.m. 1,277.90 - 140,977.93 - 140,977.93
1.02 balconies / decks at second floor 74.90 sq.m. 1,277.90 - 95,714.71 - 95,714.71
1.03 Concealed concrete gutters 248.95 sq.m. 1,277.90 - 318,133.21 - 318,133.21
1.04 Concrete ledges 90.72 sq.m. 1,277.90 - 115,931.09 - 115,931.09
1.05 Concrete roof slabs / decks 180.13 sq.m. 1,277.90 - 230,190.68 - 230,190.68
1.06 Drying yard / service yard at ground floor 300.16 sq.m. 1,277.90 - 383,579.58 - 383,579.58
1.07 Ponds 11.55 sq.m. 1,277.90 - 14,759.75 - 14,759.75
Supply and installation of 3kg Zetagum Mineral PL torch-applied waterproofing membrane with 2"thk concrete
2.00 topping, sloped to drain by Esicor (verify manufacturer's specifications)

2.01 Toilets at Ground floor included; see Item IV.c.1.01

2.02 Toilets at Second floor included; see Item IV.c.1.01
Supply and installation of Vandex Super Capillary waterproofing by Esicor (verify manufacturer's
3.00
specifications)
3.01 retaining walls 1,100.55 sq.m. 1,008.87 - 1,110,311.88 - 1,110,311.88
3.02 underground cistern tanks 60.73 sq.m. 1,008.87 - 61,265.55 - 61,265.55
3.03 elevator pit 33.00 sq.m. 1,008.87 - 33,292.71 - 33,292.71
Supply and installation of Sealbond epoxy tank liner by Esicor (verify manufacturer's specifications)
4.00

4.01 Underground cistern 60.73 sq.m. 1,372.07 - 83,321.56 - 83,321.56

5.00 Supply and installation of 6 mils polyethylene sheet vapor barrier (300mm overlap) on 150mm thk gravel
bedding with 2' thk lean concrete topping
5.01 Slab on grade included; see Item II.6
6.00 Supply and installation of integral waterproofing ( Final brand for Architect's approval)
6.01 swimming pool & jacuzzi excluded

SUB-TOTAL IV.c. 2,587,478.65 - 2,587,478.65

d. FLOOR FINISHES
1.00 Installation of Owner Supplied Floor Tile
1.01 Natural stone tiles (FF-01) 32.28 sq.m OSM 2,233.16 - 72,093.10 72,093.10
1.02 600mm x 1200mm Homogenous floor tiles (FF-02) 381.28 sq.m OSM 2,233.16 - 851,450.31 851,450.31
1.03 600mm x 60mm Homogenous floor tiles (FF-03) 231.99 sq.m OSM 2,233.16 - 518,068.11 518,068.11
1.04 450mm x900mm Homogenous floor tiles (FF-04) 104.21 sq.m OSM 2,233.16 - 232,725.20 232,725.20
1.05 Engineered wood flooring, to include complete underlays as recommended by supplier (FF-05) 307.10 sq.m 4,203.63 840.73 1,290,941.50 258,189.53 1,549,131.03
WPC Floor Decking by Biowood, to include all necessary surface preparation and fixing accessories
1.06 1.00 lot 2,152,932.25 - 2,152,932.25 - 2,152,932.25
(FF-06)
1.07 17.5 x 17.5 non-skid paver tiles (FF-07) 423.42 sq.m OSM 2,233.16 - 945,569.97 945,569.97
1.08 300 x 600mm Non-Skid Floor Tile (FF-08) n/a - 2,233.16 - - -
1.09 Epoxy Floor Finish (FF-09) 29.85 sq.m 4,203.63 840.73 125,458.18 25,091.75 150,549.93
1.10 600 x 600mm Homogenous Tile Non-Skid (FF-11) 70.57 sq.m OSM 2,233.16 - 157,602.59 157,602.59

SUB-TOTAL IV.d. 3,569,331.93 3,060,790.56 6,630,122.49

Page 5 of 17
 UNIT COST SUBTOTAL COST
ITEM DESCRIPTION / PARTICULARS QTY UNIT TOTAL AMOUNT
MATERIAL LABOR MATERIAL LABOR

e. WALL FINISHES
1.00 600mm x 600mm Homogenous wall tiles 374.72 sq.m OSM 2,233.16 - 836,809.16 836,809.16
1.01 All toilets - - - - -
2.00 Board formed concrete finish n/a - - - - -
3.00 Plain plaster painted finish included; see Item IV.a.4

SUB-TOTAL IV.e. - 836,809.16 836,809.16

f. CEILING FINISHES
1.00 Supply and installation of 12mm thk. Boral (tapered-edge) gypsum board ceiling on standard metal ceiling
653.40 sq.m 674.67 504.44 440,829.38 329,601.10 770,430.48
frame, paint finish (CF-03)
2.00 Supply and installation of 12mm thk. moisture-resistant Boral (tapered-edge) gypsum board ceiling on standard
251.03 sq.m 819.88 504.44 205,814.07 126,629.32 332,443.39
metal ceiling frame, paint finish (CF-02)
3.00 Supply and installation of exposed slab soffit, smooth plaster painted finish (CF-00) 295.15 sq.m 120.10 84.07 35,447.52 24,813.26 60,260.78
4.00 Supply and installation of from 1"x6" Biowood roof ceiling eaves on metal ceiling furrings spaced at 300mm
n/a - - - - -
OC, to include complete mounting accessories
5.00
Supply & Installation of 10mm thk Fiber Cement Board Ceiling on standard metal ceiling, paint finish (CF-04) 78.62 sq.m 773.04 504.44 60,776.40 39,659.07 100,435.47
6.00
Supply & Installation of Walnut Wood Plastic Composite Cladding (CF-01) 292.46 sq.m 7,206.23 2,101.82 2,107,539.81 614,699.96 2,722,239.77
7.00 Curtain Cove 106.40 lm 848.84 767.09 90,316.58 81,618.38 171,934.96
8.00 Lighting Cove 34.12 lm 417.86 252.22 14,257.38 8,605.75 22,863.13

SUB-TOTAL IV.f. 2,954,981.14 1,225,626.84 4,180,607.98

- - - - -
g. DOORS AND WINDOWS - - - - -
1.00 DOORS - - - - -
D-1 1.00 sets 90,750.41 15,133.08 90,750.41 15,133.08 105,883.49
D-2 1.00 sets 128,511.04 15,133.08 128,511.04 15,133.08 143,644.12
D-3 1.00 sets included - - - -
D-4 1.00 sets included - - - -
D-5 1.00 sets included - - - -
D-6 2.00 sets included - - - -
D-7 1.00 sets 492,150.33 - 492,150.33 - 492,150.33
D-8 1.00 sets 84,745.22 15,133.08 84,745.22 15,133.08 99,878.30
D-9 3.00 sets 64,255.52 7,566.54 192,766.56 22,699.62 215,466.18
D-10 3.00 sets 64,255.52 7,566.54 192,766.56 22,699.62 215,466.18
D-10a 1.00 sets 20,657.85 7,566.54 20,657.85 7,566.54 28,224.39
D-11 1.00 sets 64,255.52 7,566.54 64,255.52 7,566.54 71,822.06
D-12 1.00 sets 20,657.85 7,566.54 20,657.85 7,566.54 28,224.39
D-13 2.00 sets 84,745.22 15,133.08 169,490.44 30,266.16 199,756.60
D-14 1.00 sets included - - - -
D-15 1.00 sets included - - - -
D-16 1.00 sets included - - - -
D-17 1.00 sets 134,035.81 15,133.08 134,035.81 15,133.08 149,168.89
D-18 2.00 sets 67,017.91 7,566.54 134,035.82 15,133.08 149,168.90
D-19 2.00 sets 76,890.44 15,133.08 153,780.88 30,266.16 184,047.04
D-20 3.00 sets 20,657.85 7,566.54 61,973.55 22,699.62 84,673.17
D-20a 2.00 sets 64,255.52 7,566.54 128,511.04 15,133.08 143,644.12
D-21 4.00 sets 20,657.85 7,566.54 82,631.40 30,266.16 112,897.56
D-22 4.00 sets 19,216.60 7,566.54 76,866.40 30,266.16 107,132.56
D-23 2.00 sets 27,816.03 7,566.54 55,632.06 15,133.08 70,765.14
D-23a 1.00 sets 53,986.52 54,041.86 53,986.52 54,041.86 108,028.38
D-24 1.00 sets 52,955.20 15,133.08 52,955.20 15,133.08 68,088.28
D-25 2.00 sets 26,477.60 7,566.54 52,955.20 15,133.08 68,088.28
D-26 1.00 sets 67,017.91 7,566.54 67,017.91 7,566.54 74,584.45
D-27 1.00 sets 20,057.33 7,566.54 20,057.33 7,566.54 27,623.87
D-28 1.00 sets 41,315.70 15,133.08 41,315.70 15,133.08 56,448.78
D-29 3.00 sets 20,657.85 7,566.54 61,973.55 22,699.62 84,673.17
- - - - -
2.00 WINDOWS - - - - -
W-1 1.00 sets 1,371,910.89 - 1,371,910.89 - 1,371,910.89
W-2 1.00 sets 428,033.92 - 428,033.92 - 428,033.92
W-3 1.00 sets 266,591.79 - 266,591.79 - 266,591.79
W-4 1.00 sets 1,464,334.27 - 1,464,334.27 - 1,464,334.27

Page 6 of 17
 UNIT COST SUBTOTAL COST
ITEM DESCRIPTION / PARTICULARS QTY UNIT TOTAL AMOUNT
MATERIAL LABOR MATERIAL LABOR
W-5 1.00 sets 1,363,336.50 - 1,363,336.50 - 1,363,336.50
W-6 1.00 sets 480,552.68 - 480,552.68 - 480,552.68
W-7 1.00 sets 355,650.96 - 355,650.96 - 355,650.96
W-8 1.00 sets 207,578.74 - 207,578.74 - 207,578.74
W-9 1.00 sets 35,070.30 13,384.36 35,070.30 13,384.36 48,454.66
W-10 1.00 sets 422,241.94 - 422,241.94 - 422,241.94
W-11 1.00 sets 465,446.34 - 465,446.34 - 465,446.34
W-12 1.00 sets 334,374.21 - 334,374.21 - 334,374.21
W-13 1.00 sets 863,359.96 - 863,359.96 - 863,359.96
W-14 1.00 sets 733,057.67 - 733,057.67 - 733,057.67
W-15 1.00 sets 303,972.76 - 303,972.76 - 303,972.76
W-16 1.00 sets 111,145.16 - 111,145.16 - 111,145.16
W-17 1.00 sets 620,038.87 - 620,038.87 - 620,038.87
W-18 1.00 sets 251,366.58 - 251,366.58 - 251,366.58
W-19 1.00 sets 418,394.15 - 418,394.15 - 418,394.15
W-20 1.00 sets 428,415.53 - 428,415.53 - 428,415.53
W-21 1.00 sets 109,466.27 - 109,466.27 - 109,466.27
W-22 1.00 sets 344,297.06 - 344,297.06 - 344,297.06
W-23 1.00 sets 180,143.69 - 180,143.69 - 180,143.69
W-24 1.00 sets 108,129.37 - 108,129.37 - 108,129.37
W-25 1.00 sets 186,052.25 - 186,052.25 - 186,052.25
W-26 3.00 sets 89,464.00 - 268,392.00 - 268,392.00
W-27 2.00 sets 62,525.84 - 125,051.68 - 125,051.68
W-28 1.00 sets 196,121.74 - 196,121.74 - 196,121.74
W-29 1.00 sets 178,153.87 - 178,153.87 - 178,153.87
W-30 1.00 sets 391,462.82 - 391,462.82 - 391,462.82
W-31 1.00 sets 83,114.83 - 83,114.83 - 83,114.83
W-32 1.00 sets 158,282.28 - 158,282.28 - 158,282.28
W-33 2.00 sets 102,786.28 - 205,572.56 - 205,572.56
W-34 4.00 sets 89,370.45 - 357,481.80 - 357,481.80
W-35 2.00 sets 80,853.58 - 161,707.16 - 161,707.16
W-36 2.00 sets 33,064.57 12,089.65 66,129.14 24,179.30 90,308.44
W-37 1.00 sets 294,595.16 - 294,595.16 - 294,595.16
W-38 1.00 sets 125,863.55 - 125,863.55 - 125,863.55
W-39 1.00 sets 199,869.23 - 199,869.23 - 199,869.23
W-40 2.00 sets 42,833.90 - 85,667.80 - 85,667.80
W-41 2.00 sets 105,568.96 - 211,137.92 - 211,137.92
W-42 2.00 sets 215,891.55 - 431,783.10 - 431,783.10
W-43 2.00 sets 74,891.37 - 149,782.74 - 149,782.74
W-44 1.00 sets 101,433.12 - 101,433.12 - 101,433.12
W-45 1.00 sets 104,609.68 - 104,609.68 - 104,609.68
- - - - -
3.00 Supply and installation of Door Jambs - - - - -
3.01 3"x8" kd Narra wooden door jamb included - - - - -
3.02 2"x6" Guijo door jamb included - - - - -
3.03 2"x4" Guijo door jamb included - - - - -
- - - - -
4.00 Insect Screens for uPVC Doors & Windows 1.00 lot 1,677,578.56 - 1,677,578.56 - 1,677,578.56

SUB-TOTAL IV.g. 20,061,232.75 492,632.14 20,553,864.89

h. WOOD AND PLASTIC WORKS

Supply and installaiton of 2"x14"x4' KD Narra wooden stair treads, to include complete mounting accessories, lm
1.00 74.39 10,506.58 5,883.69 781,587.05 437,689.13 1,219,276.18
as shown on detials.
Supply and installation of from 1"x6"x4' KD Narra wooden stair riser cladding, to include complete mounting lm
2.00 74.39 1,181.82 661.82 87,915.88 49,232.95 137,148.83
accessories, as shown on details.
3.00 Supply and installation of 1"x2" creosoted wood sleeper for stair treads 74.39 lm 393.94 220.61 29,305.29 16,411.23 45,716.52
Supply and installation of from 2"x3" Narra Handrail, varnish finish; to include complete mounting accessories,
4.00 44.00 lm 1,863.11 1,043.34 81,976.84 45,906.96 127,883.80
as shown on details.

SUB-TOTAL IV.h. 980,785.06 549,240.27 1,530,025.33

i. SPECIALTIES

1.00 Kitchen Cabinets excluded

2.00 Countertop for kitchen excluded

Page 7 of 17
 UNIT COST SUBTOTAL COST
ITEM DESCRIPTION / PARTICULARS QTY UNIT TOTAL AMOUNT
MATERIAL LABOR MATERIAL LABOR
3.00 Wardrobe Cabinets excluded
4.00 Shower enclosure 1.00 lot 699,148.10 - 699,148.10 - 699,148.10
5.00 Elevator (Owner Supplied) excluded

6.00 Others to complete the work ( please identify)

SUB-TOTAL IV.i. 699,148.10 - 699,148.10

j. PAINTING WORKS
1.00 Wall Painting (Interior) 1,833.43 sq.m 240.21 252.22 440,408.20 462,427.69 902,835.89
2.00 Wall Painting (Exterior) 828.42 sq.m 780.67 420.36 646,723.15 348,234.90 994,958.05
3.00 Ceiling (Latex Painting) 1,492.04 sq.m 240.21 252.22 358,403.00 376,322.41 734,725.41
4.00 Doors - - - - -
a. Duco n/a - - - - -
b. Varnish 47.00 sets 9,007.78 4,203.63 423,365.66 197,570.61 620,936.27
c. QDE n/a - - - - -
d. Epoxy 6.00 sets 6,005.19 3,362.91 36,031.14 20,177.46 56,208.60
5.00 Stair tread, handrails, wood planks, eaves - - - - -
a. Varnish finish 96.71 sq.m 1,441.25 840.73 139,379.42 81,304.74 220,684.16
6.00 Canopy steel frame, exterior steel railing, steel roof trusses, purlins (epoxy paint finish) 4,016.67 sq.m 240.21 252.22 964,845.36 1,013,085.62 1,977,930.98
7.00 Others to complete the work (please identify) sq.m - - - - -

SUB-TOTAL IV.j. 3,009,155.93 2,499,123.43 5,508,279.36

k. OTHER FINISHING WORKS - - - - -

1.00 1.00 lot 1,328,805.12 - 1,328,805.12 - 1,328,805.12
Supply and installation of 10mm thk clear tempered glass balcony railing on 50mm x 16mm thk vertical steel
- - - - -
baluster, epoxy paint; to include all necessary mounting accessories.
- - - - -
2.00 50mmx 150mm C-Channel ledge end trim, to include complete mounting accessories, epoxy paint finish included
3.00 Supply and installation of 10mm thk clear tempered glass canopy on stainless steel mounting pins, to include all
1.00 lot 532,684.27 - 532,684.27 - 532,684.27
necessary mounting accessories
4.00 Supply and installation of 50mm x 12mm thk steel flatbar stair hand rail on 2x 50mm x 12mm thk steel flatbar
vertical balusters and 16mm square steel bar horizontal balustrade, epoxy paint finish; to include complete 1.00 lot 88,276.28 49,434.71 88,276.28 49,434.71 137,710.99
mounting accessories.
5.00 Supply and installation of steel canopy frame, as shown on details, to include all necessary mounting
included
accessories, epoxy paint finish
6.00 Supply and installation of CHB perimeter fence @ 2.00m high, to include 300mm x 300mm RC fence columns,
plaster and painted finish, complete with all necessary accessories, as shown on the plans 1.00 lot 1,101,651.89 719,745.90 1,101,651.89 719,745.90 1,821,397.79

7.00
Supply and installation of steel gate, 50mm x 100mm x t=1.5mm steel frame, to include heavy-duty pillow block
1.00 lot 161,959.56 162,125.59 161,959.56 162,125.59 324,085.15
and complete mounting accessories (verify approved design), epoxy paint finish
- - - - -
8.00 Others to complete the work ( please identify) - - - - -
Stone Wall Cladding at Guard House 1.00 lot 133,440.10 - 133,440.10 - 133,440.10
Stone Wall Cladding at Main House 1.00 lot 1,332,786.80 - 1,332,786.80 - 1,332,786.80
Biowood Vertical Slats on Steel Frame 1.00 lot 2,057,425.72 - 2,057,425.72 - 2,057,425.72

SUB-TOTAL IV.k. 6,737,029.74 931,306.20 7,668,335.94

SUB-TOTAL IV. ARCHITECTURAL WORKS 46,265,081.65 12,858,025.01 59,123,106.66

NOTE:

THIS SCOPE OF WORK SHALL SERVE AS A GUIDE FOR EVALUATION OF THE WORK AND PROGRESS
PAYMENTS BUT SHALL NOT BE CONSTRUED AS THE EXCLUSION FROM THE SCOPE OF WORK. ALL ITEMS
CALLING FOR LABOR AND MATERIAL NOT LISTED ABOVE BUT CALLED FOR IN THE PLANS, DETAILS, AND
SPECIFICATIONS SHALL BE DEEMED AS PART OF THE SCOPE OF WORK AND SHALL BE ACCOMPLISHED BY
THE CONTRACTOR AS IF MENTIONED ABOVE.

Submitted by:

DOMINIC CONSTRUCTION, INC.

Page 8 of 17
PROJECT : PROPOSED 2-STOREY RESIDENCE
LOCATION : Avocado Street, Ayala Alabang, Muntinlupa City
OWNER : MR. & MRS. MANUEL PALAGANAS
SUBJECT : BID FORM
DATE : FEBRUARY 15, 2024

UNIT COST SUBTOTAL COST

ITEM DESCRIPTION / PARTICULARS QTY UNIT TOTAL AMOUNT
MATERIAL LABOR MATERIAL LABOR
I. DUCT WORKS
A. GI. Sheets
GA. #26 57.60 sq.m. 494.35 276.83 28,474.56 15,945.41 44,419.97
GA. #24 63.36 sq.m. 706.21 395.48 44,745.47 25,057.61 69,803.08
- - -
B. BI. Sheets (Kitchen exhaust duct) - - -
GA. #16 14.40 sq.m. 1,498.17 838.98 21,573.65 12,081.31 33,654.96

C. Duct insulation (Kitchen exhaust duct)

50mm thick rockwool insultation 14.40 sq.m. 1,546.94 866.28 22,275.94 12,474.43 34,750.37

D. Registers and Grilles

1.0 300 x 150mm EAG 3.00 pcs. 2,017.74 1,129.94 6,053.22 3,389.82 9,443.04
2.0 300 x 200mm EAG 1.00 pcs. 2,017.74 1,129.94 2,017.74 1,129.94 3,147.68
3.0 700 x 200mm EAR 3.00 pcs. 5,649.68 3,163.82 16,949.04 9,491.46 26,440.50
4.0 1300 x 300mm EAG 1.00 pcs. 10,895.81 6,101.66 10,895.81 6,101.66 16,997.47

E. Wall Caps
1.0 100mm diameter 2.00 pcs. 1,345.16 753.29 2,690.32 1,506.58 4,196.90
2.0 150mm diameter 7.00 pcs. 1,345.16 753.29 9,416.12 5,273.03 14,689.15
3.0 200mm diameter 3.00 pcs. 1,345.16 753.29 4,035.48 2,259.87 6,295.35
- - -
F. Duct Hangers & Support 1.00 lot 15,979.98 12,046.45 15,979.98 12,046.45 28,026.43
- - -
G. Duct tape 10.00 pcs. 270.23 132.41 2,702.30 1,324.10 4,026.40
- - -
H. Duct clips 150.00 pcs. 22.52 11.03 3,378.00 1,654.50 5,032.50
- - -
H. Adhesives 1.00 gal 1,167.41 572.03 1,167.41 572.03 1,739.44
- - -
I. Duct Sealants 1.00 gal. 1,801.56 882.76 1,801.56 882.76 2,684.32
- - -
J. Canvass cloth 1.00 roll 3,753.24 1,839.09 3,753.24 1,839.09 5,592.33

K. Micellaneous Items (please identify)

1.0 pcs.
2.0 pcs.
3.0 pcs.
4.0 pcs.

SUB-TOTAL I. DUCT WORKS 197,909.84 113,030.05 310,939.89

II. REFRIGERANT PIPING & ACCESSORIES

A. Refrigerant piping
1.0 6mm (1/4") Ø 120.00 lm. 1,039.33 582.02 124,719.60 69,842.40 194,562.00
2.0 9.5mm (3/8") Ø 240.00 lm. 1,385.77 776.03 332,584.80 186,247.20 518,832.00
3.0 12.7mm (1/2") Ø 180.00 lm. 1,847.70 1,034.71 332,586.00 186,247.80 518,833.80
4.0 15.86mm (5/8") Ø 198.00 lm. 2,457.44 1,376.17 486,573.12 272,481.66 759,054.78
5.0 19.05mm (3/4") Ø 42.00 lm. 3,268.39 1,830.30 137,272.38 76,872.60 214,144.98

B. Pipe Insulation
1.0 6mm (1/4") Ø 120.00 lm. 519.67 291.01 62,360.40 34,921.20 97,281.60
2.0 9.5mm (3/8") Ø 240.00 lm. 519.67 291.01 124,720.80 69,842.40 194,563.20
3.0 12.7mm (1/2") Ø 180.00 lm. 519.67 291.01 93,540.60 52,381.80 145,922.40
4.0 15.86mm (5/8") Ø 198.00 lm. 519.67 291.01 102,894.66 57,619.98 160,514.64
5.0 19.05mm (3/4") Ø 42.00 lm. 519.67 291.01 21,826.14 12,222.42 34,048.56

C. Filters
1.0 pc.
2.0 pc.
3.0 pc.

D. Sight glass
1.0 pc.
2.0 pc.
3.0 pc.

E. Pipe hangers & supports 1.00 lot 64,325.00 48,491.16 64,325.00 48,491.16 112,816.16

F. Consumables 1.00 lot 38,595.00 29,094.69 38,595.00 29,094.69 67,689.69

G. Refrigerant charge 60.00 kg. 780.67 378.33 46,840.20 22,699.80 69,540.00

H. Miscellaneous Items (please identify)

1.0
2.0
3.0
4.0

SUB-TOTAL II. REFRIGERANT PIPING & ACCESSORIES 1,968,838.70 1,118,965.11 3,087,803.81

Page 9 of 17
 UNIT COST SUBTOTAL COST
ITEM DESCRIPTION / PARTICULARS QTY UNIT TOTAL AMOUNT
MATERIAL LABOR MATERIAL LABOR

III. MECHANICAL EQUIPMENTS

A. Fan coil units (Inverter type single split)
1.0 FCU -1 WALL MOUNTED TYPE ( 0.50 TR) 1.00 pcs. 38,433.21 13,451.62 38,433.21 13,451.62 51,884.83
2.0 FCU -2 WALL MOUNTED TYPE ( 0.70 TR) 1.00 pcs. 45,639.43 16,814.53 45,639.43 16,814.53 62,453.96
3.0 FCU -3 WALL MOUNTED TYPE ( 1.00 TR) 1.00 pcs. 53,974.64 20,177.43 53,974.64 20,177.43 74,152.07
4.0 FCU -4 WALL MOUNTED TYPE ( 1.50 TR) 9.00 pcs. 66,057.08 20,177.43 594,513.72 181,596.87 776,110.59
5.0 FCU -5 WALL MOUNTED TYPE ( 2.00 TR) 5.00 pcs. 93,140.48 20,177.43 465,702.40 100,887.15 566,589.55
6.0 FCU -6 WALL MOUNTED TYPE ( 2.84 TR) 6.00 pcs. 115,900.14 25,221.79 695,400.84 151,330.74 846,731.58

B. Air cooled condensing units (Inverter type single split)

1.0 ACCU -1 PROPELLER, HORIZONTAL AIR included
DISCHARGE ( 0.50 TR)
2.0 ACCU -2 PROPELLER, HORIZONTAL AIR included
DISCHARGE ( 0.70 TR)
3.0 ACCU -3 PROPELLER, HORIZONTAL AIR included
DISCHARGE ( 1.00 TR)
4.0 ACCU -4 PROPELLER, HORIZONTAL AIR included
DISCHARGE ( 1.50 TR)
5.0 ACCU -5 PROPELLER, HORIZONTAL AIR included
DISCHARGE ( 2.00 TR)
6.0 ACCU -6 PROPELLER, HORIZONTAL AIR included
DISCHARGE ( 2.84 TR)

C. Fan coil units (multi split-type)

1.0 FCU -V1 WALL MOUNTED TYPE ( 0.625 TR) 1.00 pcs. 24,020.76 6,725.81 24,020.76 6,725.81 30,746.57
2.0 FCU -V2 WALL MOUNTED TYPE ( 1.50 TR) 2.00 pcs. 30,025.94 10,088.72 60,051.88 20,177.44 80,229.32

D. Air cooled condensing units (split-type)

1.0 ACCU-V1 PROPELLER, HORIZONTAL AIR pcs.
DISCHARGE (3.98 TR) 1.00 192,166.04 25,221.79 192,166.04 25,221.79 217,387.83

C. Ventilating Fans
1.0 EF-1 CEILING CASSETTE TYPE @ 50 CFM 5.00 pcs. 4,035.49 2,824.84 20,177.45 14,124.20 34,301.65
2.0 EF-2 CEILING CASSETTE TYPE @ 70 CFM 4.00 pcs. 4,035.49 2,824.84 16,141.96 11,299.36 27,441.32
3.0 EF-3 CEILING CASSETTE TYPE @ 100 CFM 3.00 pcs. 4,035.49 2,824.84 12,106.47 8,474.52 20,580.99
4.0 EF-4 CEILING CASSETTE TYPE @ 150 CFM 2.00 pcs. 4,035.49 2,824.84 8,070.98 5,649.68 13,720.66
5.0 EF-5 CEILING CASSETTE TYPE @ 200 CFM 3.00 pcs. 4,035.49 2,824.84 12,106.47 8,474.52 20,580.99
6.0 EF-6 INLINE TYPE KFAN @ 1800 CFM 1.00 pcs. 21,186.31 6,591.30 21,186.31 6,591.30 27,777.61
7.0 KEF-1 RANGE HOOD TYPE @ 800 CFM 2.00 pcs. 31,368.28 13,174.68 62,736.56 26,349.36 89,085.92
8.0 OF-1 OSCILLATING FAN @ 1,500 CFM 6.00 pcs. 4,702.06 2,304.01 28,212.36 13,824.06 42,036.42

D. Electrical wiring and accessories

1.0 Panel boards
2.0 Electrical wirings 1.00 lot - 336,290.57 - 336,290.57 336,290.57
3.0 Conduits
4.0 Hangers & supports
5.0 Others

SUB-TOTAL III. MECHANICAL EQUIPMENTS 2,350,641.48 967,460.95 3,318,102.43

IV. GENERAL EXPENSES

A. Construction Permits/ licenses
B. Construction of Bunk Houses/ Bodega
C. Security Guards
D. Construction Engineers (Supervision)
E. Mobilization / Demobilization
F. Testing and Balancing 1.00 lot - 121,064.61 - 121,064.61 121,064.61
G. Premiums of Bonds and Insurance
a. Performance Bonds
b. Guarantee Payment Bond
c. Retention Bond
d. CGL
e. Erection All Comprehensive
Contractor's risk General Liability
f. Insurance
H. Mobilization / Demobilization
I. Safety and Fire Protection Devices
J. Electrical Consumption during Construction
K. Water Consumption during Construction
L. Cost of Testing materials

SUB-TOTAL IV. GENERAL EXPENSES - 121,064.61 121,064.61

BID SUMMARY
I. DUCT WORKS 1.00 lot 197,909.84 113,030.05 197,909.84 113,030.05 310,939.89
II. REFRIGERANT PIPING & ACCESSORIES 1.00 lot 1,968,838.70 1,118,965.11 1,968,838.70 1,118,965.11 3,087,803.81
III. MECHANICAL EQUIPMENTS 1.00 lot 2,350,641.48 967,460.95 2,350,641.48 967,460.95 3,318,102.43
IV. GENERAL EXPENSES 1.00 lot - 121,064.61 - 121,064.61 121,064.61

TOTAL BID COST 4,517,390.02 2,320,520.72 6,837,910.74

Page 10 of 17
PROJECT : PROPOSED 2-STOREY RESIDENCE
LOCATION : Avocado Street, Ayala Alabang, Muntinlupa City
OWNER : MR. & MRS. MANUEL PALAGANAS
SUBJECT : BID FORM
DATE : FEBRUARY 15, 2024

UNIT COST SUBTOTAL COST TOTAL

ITEM DESCRIPTION / PARTICULARS QTY UNIT
MATERIAL LABOR MATERIAL LABOR AMOUNT

I. POWER SYSTEM
A. Distribution, Power and Lighting Panel "Gentec", "LJ" or
"Systems PowerMark" with Molded Case Circuit Breaker
"ABB", "Eaton", "GE", "Schneider" or "Siemens". Complete in
place.

1.0 LP 1 set 50,969.64 14,271.50 50,969.64 14,271.50 65,241.14

2.0 PP1 1 set 48,380.20 13,546.46 48,380.20 13,546.46 61,926.66
3.0 PP2 1 set 179,477.08 50,253.58 179,477.08 50,253.58 229,730.66
4.0 ACPP 1 set 146,792.04 41,101.77 146,792.04 41,101.77 187,893.81
5.0 MDP 1 set 172,025.84 48,167.24 172,025.84 48,167.24 220,193.08

SUB-TOTAL (I.A) 764,985.35

B. Enclosed Circuit Breaker, nema 3R, with Groun Terminal Lug,

etc. Complete in place. Same panel builder and brand of circuit
breaker as item I.A.
1.0 100AT, 2P, 230V, 18KAIC (NEMA 3R) 1 set 13,079.30 4,577.76 13,079.30 4,577.76 17,657.06
2.0 40AT, 3P, 230V, 18KAIC (NEMA 3R) 1 set 15,959.39 5,585.79 15,959.39 5,585.79 21,545.18
3.0 60AT, 3P, 230V, 18KAIC (NEMA 3R) 3 set 16,527.48 5,784.62 49,582.44 17,353.86 66,936.30
4.0 300AT, 3P, 230V, 18KAIC (NEMA 3R) 1 set 58,526.57 20,484.30 58,526.57 20,484.30 79,010.87
5.0 300A, 3P, 230V, Manual Transfer switch (MTS) 1 set 106,853.93 37,398.87 106,853.93 37,398.87 144,252.80
6.0 30AT, 2P, 230V, 10KAIC (NEMA 3R) 6 set 12,326.25 4,314.19 73,957.50 25,885.14 99,842.64

SUB-TOTAL (I.B) 429,244.85

C. Color-coded wires and cables "Phelps Dodge", "Duraflex",

"Columbia" or "Philflex". Complete in Place.
1.0 3.5 mm2 THHN 7350 lm 40.28 22.56 296,058.00 165,816.00 461,874.00
2.0 5.5 mm2 THHN 2099 lm 61.64 34.52 129,382.36 72,457.48 201,839.84
3.0 8.0 mm2 THHN 1388 lm 96.44 54.01 133,858.72 74,965.88 208,824.60
4.0 14 mm2 THHN 205 lm 153.50 85.96 31,467.50 17,621.80 49,089.30
5.0 22 mm2 THHN 13 lm 241.10 135.01 3,134.30 1,755.13 4,889.43
6.0 30 mm2 THHN 123 lm 351.27 196.71 43,206.21 24,195.33 67,401.54
7.0 38 mm2 THHN n/a lm
8.0 50 mm2 THHN n/a lm
9.0 60 mm2 THHN 45 lm 705.28 394.96 31,737.60 17,773.20 49,510.80
10.0 80 mm2 THHN n/a lm
11.0 100 mm2 THHN 39 lm 1,073.64 601.24 41,871.96 23,448.36 65,320.32
12.0 125 mm2 THHN n/a lm
13.0 150 mm2 THHN 270 lm 1,638.84 917.75 442,486.80 247,792.50 690,279.30

SUB-TOTAL (I.C) 1,799,029.13

D. Raceway, Wiring and Support System. Complete in place.

1.0
IMC Pipes and Fittings "Panasonic", "Smart Tube",
"Wheatland", "ArrowPipe" or "McGill". PVC Pipes and
Fittings "Atlanta", "Emerald", "CrownPipe" or "Neltex".
Boxes "Fumaco" or "Daemyung" and Accessories.
Complete in place.
a. 15 mm ø IMC pipe, locknut and bushing 850 lm 209.04 117.06 177,684.00 99,501.00 277,185.00
b. 20 mm ø IMC pipe, locknut and bushing 750 lm 297.46 166.58 223,095.00 124,935.00 348,030.00
c. 25 mm ø IMC pipe, locknut and bushing 599 lm 421.37 235.97 252,400.63 141,346.03 393,746.66
d. 32 mm ø IMC pipe, locknut and bushing 80 lm 545.13 305.27 43,610.40 24,421.60 68,032.00
e. 40 mm ø IMC pipe, locknut and bushing 11 lm 652.45 365.37 7,176.95 4,019.07 11,196.02
f. 50 mm ø IMC pipe, locknut and bushing 15 lm 881.95 493.89 13,229.25 7,408.35 20,637.60
g. 65 mm ø IMC pipe, locknut and bushing 13 lm 1,430.80 801.25 18,600.40 10,416.25 29,016.65
h. 80 mm ø RSC pipe, locknut and bushing 90 lm 1,749.86 979.92 157,487.40 88,192.80 245,680.20
i. 15 mm ø PVC pipe, locknut and bushing 810 lm 42.44 23.77 34,376.40 19,253.70 53,630.10
j. 20 mm ø PVC pipe, locknut and bushing 540 lm 63.75 35.70 34,425.00 19,278.00 53,703.00
k. 25 mm ø PVC pipe, locknut and bushing n/a lm
l. 50 mm ø PVC pipe, locknut and bushing n/a lm
m. Metallic flexible conduit and connector 600 lm 59.45 33.29 35,670.00 19,974.00 55,644.00
n. Utility boxes, 2 mm thick, deep type 1 lot 15,853.70 8,878.07 15,853.70 8,878.07 24,731.77
o. Octagonal boxes, 2 mm thick, deep type 1 lot 9,512.22 5,326.84 9,512.22 5,326.84 14,839.06
p. Square boxes 1 lot 5,548.79 3,107.32 5,548.79 3,107.32 8,656.11

SUB-TOTAL (I.D-1) 1,604,728.17

2.0 Metallic Conduit Support

a. 10 mm ø round bar complete fastened to slab by stud bolt
and nut "Hilti" or equivalent. 1 lot
34,753.95 19,462.21 34,753.95 19,462.21 54,216.16

Page 11 of 17
 UNIT COST SUBTOTAL COST TOTAL
ITEM DESCRIPTION / PARTICULARS QTY UNIT
MATERIAL LABOR MATERIAL LABOR AMOUNT
b. Malleable C-clamp complete with base fastened to slab by
1 lot
stud bolt and nut "Hilti" or equivalent. 24,824.25 13,901.58 24,824.25 13,901.58 38,725.83
c.
"ENIstrut" trapeze hangers complete with 10 mm ø round
bars, fittings, and accessories fastened to slab by stud bolt 1 lot
and nut "Hilti" or equivalent. 39,718.80 22,242.53 39,718.80 22,242.53 61,961.33

SUB-TOTAL (I.D-2) 154,903.32

E. Wiring devices "Panasonic”, “Toshiba”, “Clipsal”, “Legrand” or

“Bticino”". Complete in place.
1.0 Duplex convenience outlet, 16A, world universal
93 sets
grounding type 528.46 295.94 49,146.78 27,522.42 76,669.20
2.0 Floor mounted duplex convenience outlet, world universal
14 sets
grounding type 2,642.28 1,479.68 36,991.92 20,715.52 57,707.44
3.0 Special purpose outlet, 16A, grounding type. (GFCI) 38 sets 4,227.65 2,367.49 160,650.70 89,964.62 250,615.32
4.0 Special purpose outlet, 30A, grounding type. (WH) 8 sets 924.80 517.89 7,398.40 4,143.12 11,541.52

SUB-TOTAL (I.E) 396,533.48

F. Terminal lugs, solderless connectors and wire nuts. 1 lot 19,817.12 11,097.59 19,817.12 11,097.59 30,914.71

SUB-TOTAL (I.F) 30,914.71

G. Consumable materials such as hacksaw blade, red lead and gray

paint conduit hangers, pulling wire, paint brush, electrical tape, 1 lot
dyna bolt, etc. 29,789.10 16,681.90 29,789.10 16,681.90 46,471.00

SUB-TOTAL (I.G) 46,471.00

H. Other materials/items necessary to complete electrical installation

in place.
Duplex convenience outlet, 16A, world universal 6 sets
1.0 grounding type (Weatherproof) 990.86 554.88 5,945.16 3,329.28 9,274.44
2.0 Special Purpose Outlet(Twistlock) 3 sets 2,642.28 1,479.68 7,926.84 4,439.04 12,365.88
3.0 Range / RH 4 sets 2,245.94 1,257.73 8,983.76 5,030.92 14,014.68
4.0 20AT, 2P, 230V, 10KAIC (NEMA 3R) 13 set 12,326.25 4,314.19 160,241.25 56,084.47 216,325.72
5.0 40AT, 2P, 230V, 10KAIC (NEMA 3R) 7 set 12,326.25 4,314.19 86,283.75 30,199.33 116,483.08
6.0 60AT, 2P, 230V, 10KAIC (NEMA 3R) 1 set 13,079.30 4,577.76 13,079.30 4,577.76 17,657.06
7.0 80 mm ø RSC Elbow 10 pcs 3,270.80 1,831.65 32,708.00 18,316.50 51,024.50
8.0 80 mm ø RSC Coupling 30 pcs 648.15 362.97 19,444.50 10,889.10 30,333.60
9.0 65 mm ø IMC Elbow 4 pcs 2,163.37 1,211.49 8,653.48 4,845.96 13,499.44
10.0 65 mm ø IMC Coupling 4 pcs 483.33 270.66 1,933.32 1,082.64 3,015.96
11.0 50 mm ø IMC Elbow 4 pcs 1,120.31 627.38 4,481.24 2,509.52 6,990.76
12.0 50 mm ø IMC Coupling 4 pcs 253.25 141.82 1,013.00 567.28 1,580.28
13.0 40 mm ø IMC Elbow 4 pcs 789.80 442.29 3,159.20 1,769.16 4,928.36
14.0 40 mm ø IMC Coupling 4 pcs 163.97 91.82 655.88 367.28 1,023.16
15.0 32 mm ø IMC Elbow 8 pcs 562.30 314.89 4,498.40 2,519.12 7,017.52
16.0 32 mm ø IMC Coupling 26 pcs 114.17 63.94 2,968.42 1,662.44 4,630.86
17.0 25 mm ø IMC Elbow 60 pcs 339.10 189.89 20,346.00 11,393.40 31,739.40
18.0 25 mm ø IMC Coupling 201 pcs 86.71 48.56 17,428.71 9,760.56 27,189.27
19.0 20 mm ø IMC Coupling 250 pcs 60.96 34.14 15,240.00 8,535.00 23,775.00
20.0 15 mm ø IMC Coupling 733 pcs 43.78 24.52 32,090.74 17,973.16 50,063.90
21.0 Pullbox 30 pcs 1,056.91 591.87 31,707.30 17,756.10 49,463.40
22.0 20mmx3000mm Ground Rod 2 pcs 3,567.08 1,997.57 7,134.16 3,995.14 11,129.30

SUB-TOTAL (I.H) 703,525.57

SUB-TOTAL (POWER SYSTEM) 5,930,335.58

II. LIGHTING SYSTEM

A. Supply and installation of lighting fixture "Philips", "Fumaco" or
"FJMB ECOLUX". Complete in place.
1.0 F1 - Downlight 01 (as per approved by architect) 233 sets 1,783.54 624.24 415,564.82 145,447.92 561,012.74
F2 - Downlight 02 adjustable (as per approved by sets
2.0 architect) 36 3,368.91 1,179.12 121,280.76 42,448.32 163,729.08
3.0 F3 - LED Downlight (as per approved by architect) 39 sets 1,189.03 416.16 46,372.17 16,230.24 62,602.41
4.0 F4 - Downlight 04 suspended downlight (as per approved
sets
by architect) 8 2,312.00 809.20 18,496.00 6,473.60 24,969.60
5.0 F5 - LED wall mounted lights (as per approved by
sets
architect) 10 3,633.14 1,271.60 36,331.40 12,716.00 49,047.40
6.0 F6 - LED wall mounted stair lights (as per approved by
sets
architect) n/a
7.0 F7 - LED strip light (as per approved by architect) 7 sets 2,047.77 716.72 14,334.39 5,017.04 19,351.43
8.0 F8 - Sealed type fluorescent lighting fixture 28 sets 3,765.25 1,317.84 105,427.00 36,899.52 142,326.52
9.0 F9 - LED track light (as per approved by architect) 138 sets 1,842.99 645.05 254,332.62 89,016.90 343,349.52
10.0 F10 - Emergency lights 31 sets 1,915.66 670.48 59,385.46 20,784.88 80,170.34
11.0 F11 - Exit sign (as per approved by architect) n/a sets

SUB-TOTAL (II.A) 1,446,559.04

Page 12 of 17
 UNIT COST SUBTOTAL COST TOTAL
ITEM DESCRIPTION / PARTICULARS QTY UNIT
MATERIAL LABOR MATERIAL LABOR AMOUNT
B. Color-coded wires and cables "Phelps Dodge", "Duraflex",
"Columbia" or "Philflex". Complete in Place.
1.0 3.5 mm2 THHN 9600 lm 40.28 22.56 386,688.00 216,576.00 603,264.00

SUB-TOTAL (II.B) 603,264.00

C. Raceway, Wiring and Support System. Complete in place.

1.0 IMC Pipes and Fittings "Panasonic", "Smart Tube",
"Wheatland", "ArrowPipe" or "McGill". PVC Pipes and
Fittings "Atlanta", "Emerald", "CrownPipe" or "Neltex".
Boxes "Fumaco" or "Daemyung" and Accessories.
Complete in place.

a. 15 mm ø IMC pipe, locknut and bushing 1200 lm 209.04 117.06 250,848.00 140,472.00 391,320.00
b. 15 mm ø PVC pipe, locknut and bushing 720 lm 42.44 23.77 30,556.80 17,114.40 47,671.20
c. 20 mm ø PVC pipe, locknut and bushing 480 lm 63.75 35.70 30,600.00 17,136.00 47,736.00
d. Metallic flexible conduit and connector 900 lm 59.45 33.29 53,505.00 29,961.00 83,466.00
e. Utility boxes, 2 mm thick, deep type 1 lot 11,890.27 6,658.55 11,890.27 6,658.55 18,548.82
f. Octagonal boxes, 2 mm thick, deep type 1 lot 71,341.64 39,951.32 71,341.64 39,951.32 111,292.96
g. Square boxes 1 lot 22,195.18 12,429.30 22,195.18 12,429.30 34,624.48

SUB-TOTAL (II.C-1) 734,659.46

2.0 Lighting fixtures and metallic conduit support

a. 10 mm ø round bar complete fastened to slab by stud bolt
and nut "Hilti" or equivalent (4 pcs/lighting panel fixture) 1 lot
22,195.18 12,429.30 22,195.18 12,429.30 34,624.48
b. Malleable C-clamp complete with base fastened to slab by
stud bolt and nut "Hilti" or equivalent. 1 lot
15,853.70 8,878.07 15,853.70 8,878.07 24,731.77
c. "ENIstrut" trapeze hangers complete with 10 mm ø round
bars, fittings, and accessories fastened to slab by stud bolt 1 lot
and nut "Hilti" or equivalent.
25,365.92 14,204.91 25,365.92 14,204.91 39,570.83

SUB-TOTAL (II.C-2) 98,927.08

D. Wiring devices "Panasonic”, “Toshiba”, “Clipsal”, “Legrand” or

“Bticino”. Complete in place.
1.0 One gang switch 35 sets 198.17 110.98 6,935.95 3,884.30 10,820.25
2.0 Two gang switch 28 sets 264.23 147.97 7,398.44 4,143.16 11,541.60
3.0 Three gang switch 14 sets 330.29 184.96 4,624.06 2,589.44 7,213.50
4.0 Single plate switch bank n/a sets

SUB-TOTAL (II.D) 29,575.35

E. Lever nut splicing connector similar to "Wago". 1 lot 13,211.42 7,398.39 13,211.42 7,398.39 20,609.81

SUB-TOTAL (II.E) 20,609.81

F. Consumable materials such as hacksaw blade, red lead and gray

paint conduit hangers, pulling wire, paint brush, electrical tape, 1 lot
dyna bolt, etc. 25,365.92 14,204.91 25,365.92 14,204.91 39,570.83

SUB-TOTAL (II.F) 39,570.83

G. Other materials/items necessary to complete electrical installation

in place.
1.0 SL-Spotlight 13 sets 1,981.71 1,109.76 25,762.23 14,426.88 40,189.11
2.0 CH- Chandelier 2 sets OSM 8,407.26 0.00 16,814.52 16,814.52
3.0 CF - Ceiling Fan 11 sets OSM 2,522.18 0.00 27,743.98 27,743.98
4.0 BL- Bracket Light 55 sets 2,378.05 1,331.71 130,792.75 73,244.05 204,036.80
5.0 DL-SM01 9 sets 2,642.28 1,479.68 23,780.52 13,317.12 37,097.64
6.0 Three Way One Gang Switch 16 sets 330.29 184.96 5,284.64 2,959.36 8,244.00
7.0 Three Way Two Gang Switch 14 sets 396.34 221.95 5,548.76 3,107.30 8,656.06

SUB-TOTAL (II.G) 342,782.11

SUB-TOTAL (LIGHTING SYSTEM) 3,315,947.68

III. TELEPHONE SYSTEM

A. Raceway, Wiring and Support System. Complete in place.
1.0
IMC Pipes and Fittings "Panasonic", "Smart Tube",
"Wheatland", "ArrowPipe" or "McGill". PVC Pipes and
Fittings "Atlanta", "Emerald", "CrownPipe" or "Neltex".
Boxes "Fumaco" or "Daemyung" and Accessories.
Complete in place.
a. 15 mm ø IMC pipe, locknut and bushing n/a lm
b. 20 mm ø IMC pipe, locknut and bushing n/a lm
c. 25 mm ø IMC pipe, locknut and bushing n/a lm
d. Metallic flexible conduit and connector 150 lm 59.45 33.29 8,917.50 4,993.50 13,911.00
e. 15 mm ø PVC pipe, locknut and bushing 300 lm 42.44 23.77 12,732.00 7,131.00 19,863.00
f. 20 mm ø PVC pipe, locknut and bushing 900 lm 63.75 35.70 57,375.00 32,130.00 89,505.00

Page 13 of 17
 UNIT COST SUBTOTAL COST TOTAL
ITEM DESCRIPTION / PARTICULARS QTY UNIT
MATERIAL LABOR MATERIAL LABOR AMOUNT
g. 25 mm ø PVC pipe, locknut and bushing 200 lm 91.87 51.45 18,374.00 10,290.00 28,664.00
h. Utility boxes, 2 mm thick, deep type 1 lot 3,302.85 1,849.60 3,302.85 1,849.60 5,152.45
i. Octagonal boxes, 2 mm thick, deep type 1 lot 3,963.42 2,219.52 3,963.42 2,219.52 6,182.94
j. Pull boxes, square boxes and auxiliary gutters 1 lot 2,774.40 1,553.66 2,774.40 1,553.66 4,328.06

SUB-TOTAL (III.A-1) 167,606.45

2.0 Metallic Conduit Support

a. 10 mm ø round bar complete fastened to slab by stud bolt
1 lot
and nut "Hilti" or equivalent. 12,947.19 7,250.42 12,947.19 7,250.42 20,197.61
b. Malleable C-clamp complete with base fastened to slab by
1 lot
stud bolt and nut "Hilti" or equivalent. 9,247.99 5,178.87 9,247.99 5,178.87 14,426.86
c.
"Unistrut" trapeze hangers complete with 10 mm ø round
bars, fittings, and accessories fastened to slab by stud bolt 1 lot
and nut "Hilti" or equivalent. 14,796.79 8,286.20 14,796.79 8,286.20 23,082.99

SUB-TOTAL (III.A-2) 57,707.46

B. Wiring devices
1.0 Telephone Outlet 11 sets 528.46 295.94 5,813.06 3,255.34 9,068.40
2.0 Data Outlet 11 sets 726.63 406.91 7,992.93 4,476.01 12,468.94
3.0 Intercom Unit - All Master 11 sets 6,605.71 3,699.20 72,662.81 40,691.20 113,354.01
4.0 CATV Outlet 6 sets 594.51 332.93 3,567.06 1,997.58 5,564.64
5.0 24Port Patch Panel 2 sets 10,569.13 5,918.71 21,138.26 11,837.42 32,975.68
6.0 Data Cabinet 1 assy 50,203.38 28,113.89 50,203.38 28,113.89 78,317.27

SUB-TOTAL (III.B-1) 251,748.94

UTP Cable. "Axess", "Belden", "Clipsal", "LS Cable", "Panduit"
C. or "Nexans". Complete in place.
1.0 Category 6 UTP cable 2925 lm 39.63 22.20 115,917.75 64,935.00 180,852.75
2.0 Category 6 UTP Patch cable 28 sets 462.40 258.94 12,947.20 7,250.32 20,197.52

SUB-TOTAL (III.C-1) 201,050.27

D. Consumable materials such as hacksaw blade, red lead and gray

paint conduit hangers, pulling wire, paint brush, electrical tape, 1 lot
dyna bolt, etc. 26,422.83 14,796.79 26,422.83 14,796.79 41,219.62

SUB-TOTAL (III.D-1) 41,219.62

SUB-TOTAL (TELEPHONE SYSTEM) 719,332.74

IV. CLOSED CIRCUIT TELEVISION (CCTV) SYSTEM

A. Supply and installation of CCTV system "Samsung", "Sony",
"Access" or "Philips". Complete in place.
1.0 Fixed Dome Type Camera 4 sets 9,908.56 4,161.60 39,634.24 16,646.40 56,280.64
2.0 Fixed Gun Type Camera 5 sets 10,569.13 4,439.04 52,845.65 22,195.20 75,040.85
3.0 Outdoor Fixed Type Vandal Proof Camera 5 sets 11,229.70 4,716.48 56,148.50 23,582.40 79,730.90
4.0 Digital Video Recorder (16CH NVR w/ 6TB HDD) 1 sets 48,485.89 20,364.08 48,485.89 20,364.08 68,849.97
5.0 Monitor/ Display 1 sets 52,845.66 22,195.18 52,845.66 22,195.18 75,040.84
6.0 Emergency Power Supply 1 sets 33,028.54 13,871.99 33,028.54 13,871.99 46,900.53

SUB-TOTAL (IV.A) 401,843.73

B.
Closed Circuit Television Cabling. "Axess", "Belden", "Clipsal",
"LS Cable", "Panduit" or "Nexans". Complete in place.
1.0 Category 6 UTP cable 915 lm 39.63 22.20 36,261.45 20,313.00 56,574.45
2.0 Others (Please specify)

SUB-TOTAL (IV.B) 56,574.45

C. Raceway, Wiring and Support System. Complete in place.

1.0
IMC Pipes and Fittings "Panasonic", "Smart Tube",
"Wheatland", "ArrowPipe" or "McGill". PVC Pipes and
Fittings "Atlanta", "Emerald", "CrownPipe" or "Neltex".
PVC Pipes and Fittings "Atlanta", "Emerald", "Crown
Pipes" or "Neltex". Boxes "Fumaco" or "Daemyung" and
Accessories. Complete in place.
a. 15 mm ø IMC pipe, locknut and bushing n/a lm
b. 20 mm ø IMC pipe, locknut and bushing n/a lm
c. 25 mm ø IMC pipe, locknut and bushing n/a lm
d. 15 mm ø PVC pipe, locknut and bushing 150 lm 42.44 23.77 6,366.00 3,565.50 9,931.50
e. 20 mm ø PVC pipe, locknut and bushing 455 lm 63.75 35.70 29,006.25 16,243.50 45,249.75
f. Metallic flexible conduit and connector 30 lm 59.45 33.29 1,783.50 998.70 2,782.20
g. Octagonal boxes, 2 mm thick, deep type 1 lot 2,378.05 1,331.71 2,378.05 1,331.71 3,709.76
h. Pull boxes, square boxes and auxiliary gutters 1 lot 5,284.57 2,959.36 5,284.57 2,959.36 8,243.93

SUB-TOTAL (IV.C-1) 69,917.14

Page 14 of 17
 UNIT COST SUBTOTAL COST TOTAL
ITEM DESCRIPTION / PARTICULARS QTY UNIT
MATERIAL LABOR MATERIAL LABOR AMOUNT
2.0 Metallic Conduit Support
a. 10 mm ø round bar complete fastened to slab by stud bolt
1 lot
and nut "Hilti" or equivalent. 5,595.03 3,133.22 5,595.03 3,133.22 8,728.25
b. Malleable C-clamp complete with base fastened to slab by
1 lot
stud bolt and nut "Hilti" or equivalent. 3,996.45 2,238.01 3,996.45 2,238.01 6,234.46
c.
"ENI-strut", "Erico", "Hilti", "Unistrut" trapeze hangers
complete with 10 mm ø round bars, fittings, and 1 lot
accessories fastened to slab by stud bolt and nut "Hilti" or
equivalent. 6,394.33 3,580.82 6,394.33 3,580.82 9,975.15

SUB-TOTAL (IV.C-2) 24,937.86

D. Consumable materials such as hacksaw blade, red lead and gray

paint conduit hangers, pulling wire, paint brush, electrical tape, 1 lot
dyna bolt, etc. 19,817.12 11,097.59 19,817.12 11,097.59 30,914.71

SUB-TOTAL (IV.D) 30,914.71

E. Other materials/items necessary to complete electrical installation

in place.

SUB-TOTAL (IV.E)

SUB-TOTAL (CCTV SYSTEM) 584,187.89

IV. GENERAL REQUIREMENTS

A. Mobilization/Demobilization lot
B. Taxes, Bond, Insurances and Permits lot
C. Testing and Commissioning lot
D. Others

SUB-TOTAL (GENERAL REQUIREMENTS)

T O T A L P R O J E C T C O S T 10,549,803.89

Amount in Words

Notes:
1. All unit costs shall include the direct cost of materials, labor and mark-up including VAT.
2. lm - linear meter

Page 15 of 17
PROJECT : PROPOSED 2-STOREY RESIDENCE
LOCATION : Avocado Street, Ayala Alabang, Muntinlupa City
OWNER : MR. & MRS. MANUEL PALAGANAS
SUBJECT : BID FORM
DATE : FEBRUARY 15, 2024

UNIT COST SUBTOTAL COST

ITEM DESCRIPTION / PARTICULARS QTY UNIT TOTAL AMOUNT
MATERIAL LABOR MATERIAL LABOR

I. SUPPLY AND INSTALLATION OF PLUMBING FIXTURES

AND ACCESSORIES

a. Water closets
a.1 Flush tank 15.00 sets 44,561.58 3,329.28 668,423.70 49,939.20 718,362.90
b. Lavatory
b.1 Counter top 17.00 sets 17,217.12 2,774.40 292,691.04 47,164.80 339,855.84
c. Shower and in-bath fittings 15.00 sets 19,978.83 2,774.40 299,682.45 41,616.00 341,298.45
d. Toilet accessories (please identify):
d.1 Toilet paper holder 15.00 sets 5,073.18 1,109.76 76,097.70 16,646.40 92,744.10
d.2 hook 15.00 sets 4,121.96 1,109.76 61,829.40 16,646.40 78,475.80
e. Bath tub 1.00 sets 155,727.91 18,495.98 155,727.91 18,495.98 174,223.89
f. Kitchen sink and kitchen faucets, to include complete
mounting accessories 2.00 sets 14,981.75 2,774.40 29,963.50 5,548.80 35,512.30
d. Grease Trap Cap. = 7GPM 2.00 sets 17,835.41 2,774.40 35,670.82 5,548.80 41,219.62

SUB-TOTAL PLUMBING FIXTURES AND ACCESSORIES 1,821,692.90

II. COLD WATER DISTRIBUTION SYSTEM

a. Water Supply Lines

a.1 Cold water lines (for risers, downfeeds and
distribution lines)
- 20 mm. dia.. PWL/PPR 120.00 lm 326.98 160.22 39,237.60 19,226.40 58,464.00
- 25 mm. dia.. PWL/PPR 140.00 lm 561.32 275.05 78,584.80 38,507.00 117,091.80
- 32 mm. dia.. PWL/PPR 30.00 lm 695.58 340.83 20,867.40 10,224.90 31,092.30
- 40 mm. dia.. PWL/PPR 100.00 lm 1,092.42 535.29 109,242.00 53,529.00 162,771.00

b. Gate Valves
- 20 mm. dia.. 2.00 pcs 1,429.48 701.00 2,858.96 1,402.00 4,260.96
- 25 mm. dia.. 6.00 pcs 1,429.48 701.00 8,576.88 4,206.00 12,782.88
- 32 mm. dia.. 6.00 pcs 1,429.48 701.00 8,576.88 4,206.00 12,782.88
- 40 mm. dia.. 15.00 pcs 2,782.32 1,558.10 41,734.80 23,371.50 65,106.30

c. Check Valves
- 40 mm. dia.. 3.00 pcs 2,782.32 1,558.10 8,346.96 4,674.30 13,021.26

d. Y-strainer
- 40 mm. dia.. 3.00 pcs 2,782.32 1,558.10 8,346.96 4,674.30 13,021.26

e. Water Meter
- 25 mm. dia. 1.00 pcs 4,624.00 2,265.76 4,624.00 2,265.76 6,889.76
- - -
f. Hose Bibb - - -
- 20 mm. dia.. 5.00 pcs 726.63 356.05 3,633.15 1,780.25 5,413.40
- - -
g. Float Valve - - -
- 25 mm. dia.. 1.00 pcs 4,161.60 2,039.18 4,161.60 2,039.18 6,200.78

SUB-TOTAL COLD WATER DISTRIBUTION SYSTEM 508,898.58

III. SEWER, WASTE AND VENT SYSTEM

PVC PIPES AND FITTINGS

a. Soil pipe including fittings and accessories

a.1 Soil Stacks and Collector
- 100 mm. dia.. 150.00 lm 549.73 307.85 82,459.50 46,177.50 128,637.00
- 150 mm. dia.. 150.00 lm 1,100.40 693.25 165,060.00 103,987.50 269,047.50

a.2 Horizontal Pipes

- 50 mm. dia.. 45.00 lm 192.62 107.87 8,667.90 4,854.15 13,522.05
- - -
b. Floor Drains - - -
- 50 mm. dia.. 25.00 pcs 858.74 406.91 21,468.50 10,172.75 31,641.25
- - -
c. Floor / Ground Cleanouts - - -
- 100 mm. dia.. 20.00 pcs 1,675.21 938.12 33,504.20 18,762.40 52,266.60
- - -
d. Vent stack and vent lines / PVC Pipes and Fittings - - -
- 50 mm. dia.. 240.00 lm 192.62 107.87 46,228.80 25,888.80 72,117.60

SUB-TOTAL SEWER, WASTE AND VENT SYSTEM 567,232.00

IV. STORM DRAINAGE SYSTEM

a. Storm drainage system, downspout, collector, perforated

perimeter pipe including fitings and accessories

a.1 Inside pipes: Downspouts and collector

- 75 mm. dia.. 135.00 lm 192.62 107.87 26,003.70 14,562.45 40,566.15
- 100 mm. dia.. 45.00 lm 549.73 307.85 24,737.85 13,853.25 38,591.10

Page 16 of 17
 UNIT COST SUBTOTAL COST
ITEM DESCRIPTION / PARTICULARS QTY UNIT TOTAL AMOUNT
MATERIAL LABOR MATERIAL LABOR
- 150 mm. dia.. 18.00 lm 1,100.40 693.25 19,807.20 12,478.50 32,285.70

a.2 Outside Drainage pipe

- 75 mm. dia. 24.00 lm. 192.62 107.87 4,622.88 2,588.88 7,211.76
- 100 mm. dia. 12.00 lm. 549.73 307.85 6,596.76 3,694.20 10,290.96
- 250 mm. dia.. 60.00 lm. 2,762.51 1,857.00 165,750.60 111,420.00 277,170.60
- 300 mm. dia.. 45.00 lm. 4,674.71 2,617.83 210,361.95 117,802.35 328,164.30
- - -
b. Drainage Juncion Box 3.00 sets 9,908.56 4,624.00 29,725.68 13,872.00 43,597.68
- - -
c. Trench & Grating 34.00 lm. 13,211.42 4,624.00 449,188.28 157,216.00 606,404.28

d. Roof / Gutter Drain / Deck Drains

- 50 mm. dia. Gutter drains 28.00 pcs 858.74 406.91 24,044.72 11,393.48 35,438.20
- 100 mm. dia. Deck drains 7.00 pcs 2,312.00 1,132.88 16,184.00 7,930.16 24,114.16

e. Canopy / Balcony / Deck / Trench Drains

- 100 mm. dia. Trench drains 7.00 pcs 2,312.00 1,132.88 16,184.00 7,930.16 24,114.16
- - -
f. Perforated Pipes - - -
- 50 mm. dia.. 45.00 lm 192.62 107.87 8,667.90 4,854.15 13,522.05
- - -
g. Area Drains 13.00 sets 9,908.56 4,624.00 128,811.28 60,112.00 188,923.28
- - -
h. Catch Basins sets - - -
- - -
i. Balcony Draiins - - -
- 50 mm. dia.. 6.00 pcs 2,312.00 1,132.88 13,872.00 6,797.28 20,669.28

SUB-TOTAL STORM DRAINAGE SYSTEM 1,691,063.66

V. Supply and installation of equipments, controller and accessories

1 set Duplex Type

Constant Pressure
Booster Pump
Cap./Unit =
Approx. 1.00 sets 330,285.38 36,991.96 330,285.38 36,991.96 367,277.34

Diaphragm Tank
Cap. 1.00 sets 52,845.66 - 52,845.66 - 52,845.66

2 - Sets Duplex Type Sump Pump 1.00 sets 158,536.98 18,495.98 158,536.98 18,495.98 177,032.96

1 - Set Duplex Type Sewage Pump 1.00 sets 158,536.98 18,495.98 158,536.98 18,495.98 177,032.96

Instantaneous Type
Multi Point EWH 2.00 sets 16,704.84 8,185.37 33,409.68 16,370.74 49,780.42

SUB-TOTAL EQUIPMENTS, CONTROLLERS AND ACCESSORIES 823,969.34

Testing & Commissioning 1.00 lot - 36,991.96 - 36,991.96 36,991.96

SUB-TOTAL OTHERS 36,991.96

T O T A L P R O J E C T C O S T 5,449,848.44

Page 17 of 17