Project : Hacienda Balai - Quezon City

Location : Zabarte Ave., Brgy. Kaligayahan, Novaliches, Quezon City

Date : March 08, 2016
Subject : Construction of Clubhouse
1.15
MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
BA000 GENERAL PRELIMINARIES
Mobilization & Demobilization
Overhead
Contingencies
Supervision
Profit
Permits (By Owner)
Municipal Tax
VAT
Temporary Facilities (Temporary Water & Electricity by Owner)
Insurances
Bonds
Health & Safety Requirement
As-Built Drawings

BB000 STRUCTURAL WORKS 4,414,152.26

BB100 FOUNDATION 257,129.50
BB110 Footing (Isolated/Wall Footing) - Formworks 71.04 sq.m. 459.01 32,606.81 286.88
Materials
Nail, Common Wire # 2 kgs
Nail, Common Wire # 3 kgs
Board Phenolic 3/4" x 4' x 8' pcs

BB120 Footing (Isolated/Wall Footing) - Rebar works 2,192.14 kgs. 33.97 74,458.90 6.89
Materials -
Ø16mm RSB Grade60 - 10.5m Length 1,994.43
Ø12mm RSB Grade40 - 6.0m Length 137.17 kgs

Page 1 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
kgs UNIT COST AMOUNT UNIT COST
Ø10mm RSB Grade40 - 7.5m Length 60.52
Tie Wire # 16 32.88 kgs
-
BB130 Footing (Isolated/Wall Footing) - Concreting works 28.66 m3 4,312.50 123,574.69 401.63
Materials -
3000 psi @ 28 days 28.66 m3
Equipment -
Pumpcrete 28.66 m3
-
BB140 Footing (Isolated/Wall Footing) - Excavation 207.76 m3 127.50 26,489.10 527.43
-
EQUIPMENT RENTAL -
CUT 207.76 m3 344.25
BACK FILL 128.95 m3 172.13
IMPORTED FILL 92.14 m3 287.50 26,489.10 172.13
-
BB150 Staking/Layout 336.60 sq.m. 28.69
Labor - manhr
-
-
BB200 SLAB ON GRADE - 199,483.36
BB210 RC Slab - Formworks 14.92 sq.m 459.01 6,848.04 286.88
Materials -
Nail, Common Wire # 2 - kgs
Nail, Common Wire # 3 - kgs
Board Phenolic 3/4" x 4' x 8' - pcs
-
BB220 RC Slab - Rebar works 1,806.96 kgs 33.97 61,375.76 6.89
Materials -
Ø10mm RSB Grade40 - 9.0m Length 1,806.96 kgs
Tie Wire # 16 27.10 kgs
-

Page 2 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
BB230 RC Slab - Concreting works 30.44 m3 4,312.50 131,259.56 401.63
Materials -
2500 psi @ 28 days 30.44 m3
Equipment -
Pumpcrete 30.44 m3
-
BB300 2ND FLOOR SLAB - 425,031.52
BB310 SUSPENDED SLAB - Formworks 207.97 sq.m 459.01 95,457.48 286.88
Materials -
Nail, Common Wire # 2 - kgs
Nail, Common Wire # 3 - kgs
Board Phenolic 3/4" x 4' x 8' - pcs
-
BB320 SUSPENDED SLAB - Rebar works 5,222.23 kgs 33.97 177,380.31 6.89
Materials -
Ø12mm RSB Grade40 - 6.0m Length 4,067.39 kgs
Ø10mm RSB Grade40 - 7.5m Length 1,154.84 kgs
Tie Wire # 16 78.33 kgs
-
BB330 SUSPENDED SLAB - Concreting works 35.29 m3 4,312.50 152,193.73 401.63
Materials -
3000 psi @ 28 days 35.29 m3
Equipment -
Pumpcrete 35.29 m3
-
BB400 MEZZANINE FLOOR SLAB - 63,930.19
BB410 SUSPENDED SLAB - Formworks 31.13 sq.m 459.01 14,288.83 286.88
Materials -
Nail, Common Wire # 2 - kgs
Nail, Common Wire # 3 - kgs
Board Phenolic 3/4" x 4' x 8' - pcs
-

Page 3 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
BB420 SUSPENDED SLAB - Rebar works 788.32 kgs 33.97 26,776.48 6.89
Materials -
Ø12mm RSB Grade40 - 6.0m Length 613.99 kgs
Ø10mm RSB Grade40 - 7.5m Length 174.33 kgs
Tie Wire # 16 11.82 kgs
-
BB430 SUSPENDED SLAB - Concreting works 5.30 m3 4,312.50 22,864.88 401.63
Materials -
3000 psi @ 28 days 5.30 m3
Equipment -
Pumpcrete 5.30 m3
-
BB500 RAMP - 7,045.31
BB520 RAMP - Rebar works 67.76 kgs 33.97 2,301.56 6.89
Materials -
Ø10mm RSB Grade40 - 9.0m Length 67.76 kgs
Tie Wire # 16 1.02 kgs
-
BB530 RAMP - Concreting works 1.10 m3 4,312.50 4,743.75 401.63
Materials -
3000 psi @ 28 days 1.10 m3
Equipment -
Pumpcrete 1.10 m3
-
BB600 COLUMNS - 524,511.81
BB610 RC Column - Formworks 364.02 sq.m 459.01 167,088.46 286.88
Materials -
Nail, Common Wire # 2 - kgs
Nail, Common Wire # 3 - kgs
Board Phenolic 3/4" x 4' x 8' - pcs
-
BB620 RC Column - Rebar works 8,124.89 kgs 33.97 275,973.17 6.89

Page 4 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
Materials -
Ø20mm RSB Grade60 - 10.5m Length 1,662.80 kgs
Ø16mm RSB Grade60 - 7.5m Length 3,311.91 kgs
Ø12mm RSB Grade40 - 10.5m Length 3,150.18 kgs
Tie Wire # 16 121.87 kgs
-
BB630 RC Column - Concreting works 18.89 m3 4,312.50 81,450.19 401.63
Materials -
3000 psi @ 28 days 18.89 m3
Equipment -
Pumpcrete 18.89 m3
-
BB700 BEAMS - 1,232,912.35
BB710 RC Beam - Formworks 634.52 sq.m 459.01 291,249.83 286.88
Materials -
Nail, Common Wire # 2 - kgs
Nail, Common Wire # 3 - kgs
Board Phenolic 3/4" x 4' x 8' - pcs
-
BB720 RC Beam - Rebar works 17,370.74 kgs 33.97 590,021.27 6.89
Materials
Ø25mm RSB Grade60 - 10.5m Length
Ø25mm RSB Grade60 - 7.5m Length
Ø25mm RSB Grade60 - 6.0m Length
Ø20mm RSB Grade60 - 10.5m Length
Ø20mm RSB Grade60 - 9.0m Length
Ø16mm RSB Grade60 - 10.5m Length
17,370.74 kgs
Ø16mm RSB Grade60 - 9.0m Length
Ø16mm RSB Grade60 - 7.5m Length
Ø12mm RSB Grade40 - 10.5m Length
Ø12mm RSB Grade40 - 9.0m Length
Ø10mm RSB Grade40 - 9.0m Length

Page 5 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
Ø10mm RSB Grade40 - 6.0m Length
Tie Wire # 16 260.56 kgs

BB730 RC Beam - Concreting works 81.54 m3 4,312.50 351,641.25 401.63

Materials -
3000 psi @ 28 days 81.54 m3
Equipment -
81.54 m3
-
BB800 STAIRS - 66,839.60
BB810 RC STAIRS - Formworks 44.10 sq.m 459.01 20,241.67 286.88
Materials -
Nail, Common Wire # 2 - kgs
Nail, Common Wire # 3 - kgs
Board Phenolic 3/4" x 4' x 8' - pcs
-
BB820 RC STAIRS - Rebar works 790.79 kgs 33.97 26,863.93 6.89
Materials
Ø12mm RSB Grade40 - 9.0m Length
790.79 kgs
Ø10mm RSB Grade40 - 6m Length
Tie Wire # 16 11.86 kgs

BB830 RC STAIRS - Concreting works 4.58 m3 4,312.50 19,734.00 401.63

Materials -
3000 psi @ 28 days 4.58 m3
Equipment -
Pumpcrete 4.58 m3
-
BB900 WALLS - 662,337.22
BB910 CHB Walls 616.52 m2 949.42 585,339.06 206.55
6"Thick Concrete Hollow Blocks 477.02 m2 975.39 465,275.94 206.55
4"Thick Concrete Hollow Blocks 139.51 m2 860.63 120,063.11 206.55

Page 6 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
-
BB920 Lintel Beams & Stiffener Columns 116.88 l.m. 658.81 76,998.16 249.23
Concrete 3,000psi (Job Mixed) 5.26 m3 5,175.00 27,217.27 1,035.00
Rebars 517.90 kgs 33.97 17,593.56 6.89
Formworks 70.13 m2 459.00 32,187.34 286.88
-
BB1000 ROOFING - 974,931.39
BB1110 Roof Framing 17,700.08 kgs. 55.08 974,931.39 24.10
Materials -
LC 175 x 50 x 20 x 3mm thk x 6m 154.00 pcs
LC 125 x 50 x 20 x 3mm thk x 6m 9.90 pcs
RT - 1 (S7 X 20) x 6m 2.20 pcs
RT - 2 (S8 X 23) x 6m 39.60 pcs
RG - 1 (S7 X 15.3) x 6m 4.40 pcs
SC - 1 (S7 X 20) x 6m 1.10 pcs
SC - 2 (S8 X 23) x 6m 2.20 pcs
10mm thk sagrod x 6m 15.40 pcs
12mm Cross Bracing x 6m 13.20 pcs
STD Turnbackle 13.20 pcs
4'x8'x6mm thk Web/Cross bracing/Bracket Plate 1.10 shts
L50x50x5mmx6m Steel Cleat 2.20 pcs
12mmx0.30m Anchor Bolt 176.00 pcs
20mm thk baseplate (0.20x0.20m) 44.00 pcs

BC000 ARCHITECTURAL WORKS 4,983,004.58

BC100 Roofing 690,058.64
Main Roofing
Stone Coated Aluminum-Zinc Roofing Sheets, charcoal color(Sable 309.86 sq.m 1,207.50 374,154.74 517.50
Inner Roofing
6mm thk Polycarbonate bronze 113.10 sq.m. 661.25 74,788.70 264.50
Fascia Board

Page 7 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
Hardiflex Senepa (200mm width x 12mm thk) 222.00 l.m. 224.25 49,783.95 103.50
Eaves
SCG Smartwood Eaves 75mm x 300mm x 8mm thk eaves liner wood g 133.10 sq.m. 1,437.50 191,331.25 575.00

BC200 Floor Finishes 718,996.68

GROUND FLOOR
Residents' Lounge
300mm x 300mm homogenous tiles with accent 16.14 sq.m. 1,132.75 18,279.19 286.88
600mm x 600mm homogenous tiles with accent 74.75 sq.m. 1,782.50 133,232.96 286.88
Multi Purpose Hall
600mm x 600mm homogenous tiles with accent 118.43 sq.m. 1,782.50 211,094.35 286.88
Pantry
300mm x 300mm Ceramic Floor Tiles 11.39 sq.m. 580.64 6,610.60 286.88
Toilet & PWD Toilet
300mm x 600mm Ceramic Floor Tiles 15.92 sq.m. 810.27 12,897.02 286.88
Male & Female Toilet
300mm x 600mm Ceramic Floor Tiles 11.85 sq.m. 810.27 9,599.23 286.88
Storage
Plain Cement Finish 16.56 sq.m. 206.55 3,419.47 172.13
Stairs
250 x 250mm Ceramic Mariwasa Tiles 7.59 sq.m. 549.70 4,172.22 286.88
50mm x 50mm Brass Nosing 18.70 l.m. 1,035.00 19,354.50 402.50
600mm x 600mm homogenous tiles with accent 2.81 sq.m 1,782.50 4,999.91 286.88
50mm x 50mm Metal Nosing 12.10 l.m. 460.00 5,566.00 402.50

SECOND FLOOR
PPMG Office
600mm x 600mm Ceramic homogenous tiles 102.47 sq.m. 687.36 70,430.38 286.88
Function Room
600mm x 600mm Ceramic homogenous tiles 42.01 sq.m. 687.36 28,875.32 286.88
Meeting Room
600mm x 600mm Ceramic homogenous tiles 12.71 sq.m. 687.36 8,732.91 286.88

Page 8 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
Pantry
600mm x 600mm Ceramic homogenous tiles 9.59 sq.m. 687.36 6,593.16 286.88
Hallway
600mm x 600mm Ceramic homogenous tiles 59.74 sq.m. 687.36 41,063.59 286.88
Color Seal Cementitious waterproofing at Hallway 59.74 sq.m. 539.33 32,220.18 172.13
Terrace
Plain Cement Finish 27.62 sq.m. 206.55 5,705.75 172.13
Color Seal Cementitious waterproofing at Terrace 27.62 sq.m. 539.33 14,898.35 172.13
Toilet
300mm x 300mm Ceramic Floor Tiles 2.34 sq.m. 580.64 1,357.25 286.88
Color Seal Cementitious waterproofing at Toilet 3.64 sq.m. 539.33 1,960.74 172.13
Storage A
300mm x 300mm Ceramic Floor Tiles 2.34 sq.m. 580.64 1,357.25 286.88
Storage B
Plain Cement Finish 8.47 sq.m. 206.55 1,749.50 172.13
Storage C
Plain Cement Finish 3.41 sq.m. 206.55 704.91 172.13
Plant Boxes
Color Seal Cementitious waterproofing at Plant Boxes 59.20 sq.m. 539.33 31,929.48 172.13
RC Ledges
Color Seal Cementitious waterproofing at Plant Boxes 4.62 sq.m. 539.33 2,491.71 172.13
Stairs
250 x 250mm Ceramic Mariwasa Tiles 6.60 sq.m. 549.70 3,628.02 286.88
50mm x 50mm Metal Nosing 21.12 l.m. 460.00 9,715.20 402.50

MEZZANINE FLOOR
PPMG Office
600mm x 600mm Ceramic homogenous tiles 38.35 sq.m. 687.36 26,357.52 286.88

BC300 Wall Finishes 684,844.34

GROUND FLOOR
Residents' Lounge

Page 9 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
Plaster Finish 61.73 sq.m. 206.55 12,750.89 172.13
Wood Stone and Grey Slate Stone Cladding 28.93 sq.m. 918.01 26,558.04 369.50
Multi Purpose Hall
Plaster Finish 92.40 sq.m. 206.55 19,085.44 172.13
Wood Stone and Grey Slate Stone Cladding 8.69 sq.m. 918.01 7,977.51 369.50
Pantry
Plaster Finish 36.83 sq.m. 206.55 7,606.91 172.13
Toilet & PWD Toilet
Color Seal Cementitious waterproofing at Toilet 5.09 sq.m. 539.33 2,746.22 172.13
Plaster Finish 18.67 sq.m. 206.55 3,855.71 172.13
300mm x 600mm Ceramic Wall Tiles @ 1200mm Ht. 25.47 sq.m. 810.27 20,633.45 286.88
6 mm thk. Ficem board 1.05 sq.m. 785.45 820.80 240.98
Male & Female Toilet
Color Seal Cementitious waterproofing at Toilet 6.82 sq.m. 539.33 3,678.24 172.13
Plaster Finish 25.01 sq.m. 206.55 5,166.70 172.13
300mm x 600mm Ceramic Wall Tiles @ 1200mm Ht. 34.11 sq.m. 810.27 27,639.02 286.88
12mm thk Phenolic Laminated Board Partition w/ doors & accessorie 10.56 sq.m. 5,393.50 56,955.36 2,311.50
Storage
Plaster Finish 49.72 sq.m. 206.55 10,269.78 172.13
Stairs
Plaster Finish 9.36 sq.m. 206.55 1,933.54 172.13
Wood Stone and Grey Slate Stone Cladding 9.80 sq.m. 918.01 8,997.42 369.50
Exterior
Wood Stone and Grey Slate Stone Cladding 194.79 sq.m. 918.01 178,817.42 369.50
Plaster Finish 21.85 sq.m. 206.55 4,512.34 172.13
SECOND FLOOR
PPMG Office
Plaster Finish 102.10 sq.m. 206.55 21,089.41 172.13
Function Room
Plaster Finish 116.83 sq.m. 206.55 24,131.72 172.13
Meeting Room
Plaster Finish 36.10 sq.m. 206.55 7,456.95 172.13

Page 10 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
Pantry
Plaster Finish 37.28 sq.m. 206.55 7,700.07 172.13
Hallway
Color Seal Cementitious waterproofing at Terrace 3.52 sq.m. 539.33 1,898.45 172.13
Terrace
Color Seal Cementitious waterproofing at Terrace 4.04 sq.m. 539.33 2,177.28 172.13
Toilet
Color Seal Cementitious waterproofing at Toilet 1.94 sq.m. 539.33 1,048.30 172.13
Plaster Finish 9.08 sq.m. 206.55 1,874.46 172.13
300mm x 600mm Ceramic Wall Tiles @ 1200mm Ht. 9.72 sq.m. 810.27 7,879.04 286.88
Storage A
Plaster Finish 16.58 sq.m. 206.55 3,424.02 172.13
Storage B
Plaster Finish 32.82 sq.m. 206.55 6,779.87 172.13
Storage C
Plaster Finish 25.44 sq.m. 206.55 5,255.31 172.13
Exterior
Wood Stone and Grey Slate Stone Cladding 124.60 sq.m. 918.01 114,380.84 369.50
Plaster Finish 233.76 sq.m. 206.55 48,284.68 172.13

MEZZANINE FLOOR
PPMG Office
Plaster Finish 74.15 sq.m. 206.55 15,316.06 172.13
Exterior
Plaster Finish 78.16 sq.m. 206.55 16,143.10 172.13

BC400 Ceiling Finishes 821,521.03

GROUND FLOOR
Residents' Lounge
6mm thk Gypsum Board on Metal Furrings 74.12 sq.m. 654.08 48,479.28 240.98
6mm thk Ficem Board on Metal Furrings 26.35 sq.m. 785.45 20,692.68 240.98
Trellis

Page 11 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
50x100mmx3mm thk Tubular 38.68 lm 1,949.25 75,389.19 779.70
100x100mmx3mm thk Tubular 37.40 lm 2,599.00 97,202.60 1,039.60
Multi Purpose Hall
6mm thk Gypsum Board on Metal Furrings 108.02 sq.m. 654.08 70,653.99 240.98
6mm thk Ficem Board on Metal Furrings 59.96 sq.m. 785.45 47,096.37 240.98
Trellis
50x100mmx3mm thk Tubular 72.60 lm 1,949.25 141,515.55 779.70
100x100mmx3mm thk Tubular 45.72 lm 2,599.00 118,815.88 1,039.60
Pantry
12mm thk Weatherproof Gypsum Board on metal furrings 11.56 sq.m. 717.20 8,291.50 240.98
Toilet & PWD Toilet
12mm thk Weatherproof Gypsum Board on metal furrings 8.06 sq.m. 717.20 5,782.75 240.98
Male & Female Toilet
12mm thk Weatherproof Gypsum Board on metal furrings 11.66 sq.m. 717.20 8,362.50 240.98
Storage
Smooth Concrete Finish 15.73 sq.m. 172.50 2,713.43 138.00
Stairs
Smooth Concrete Finish 9.13 sq.m. 172.50 1,574.93 138.00

SECOND FLOOR
PPMG Office
6mm thk Gypsum Board on Metal Furrings 37.05 sq.m. 654.08 24,232.45 240.98
Function Room
6mm thk Gypsum Board on Metal Furrings 62.11 sq.m. 654.08 40,622.44 240.98
Trellis
50x100mmx3mm thk Tubular 13.20 lm 1,949.25 25,730.10 779.70
Meeting Room
6mm thk Gypsum Board on Metal Furrings 12.83 sq.m. 654.08 8,389.26 240.98
Pantry
6mm thk Gypsum Board on Metal Furrings 9.44 sq.m. 654.08 6,173.23 240.98
Toilet
12mm thk Weatherproof Gypsum Board on metal furrings 2.34 sq.m. 717.20 1,680.39 240.98

Page 12 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
Storage A
6mm thk Gypsum Board on Metal Furrings 2.34 sq.m. 654.08 1,532.52 240.98
Storage B
6mm thk Gypsum Board on Metal Furrings 8.50 sq.m. 654.08 5,561.66 240.98
Storage C
6mm thk Gypsum Board on Metal Furrings 3.52 sq.m. 654.08 2,302.37 240.98
Stairs
Smooth Concrete Finish 8.14 sq.m. 172.50 1,404.15 138.00

MEZZANINE FLOOR
PPMG Office
6mm thk Gypsum Board on Metal Furrings 87.64 sq.m. 654.08 57,321.82 240.98

BC500 Painting Works 410,173.31

Painted Finish
Exterior 496.34 sq.m. 206.55 102,520.61 149.18
Interior 744.73 sq.m. 206.55 153,826.35 149.18
Skimcoating
Interior and Exterior 744.73 sq.m. 206.55 153,826.35 149.18

BC600 Steel Works 638,834.61

Rafters
300mm x 200mm x 3mm Tubular Steel, Painted Finish 3.96 lm 932.46 3,692.54 419.61
150mm x 240mm x 3mm Tubular Steel, Painted Finish 25.70 lm 1,229.78 31,600.46 553.40
75mm x 300mm x 3mm Tubular Steel, Painted Finish 29.96 lm 1,261.17 37,789.60 567.53
3/8" Dia. Expansion Bolt 105.00 pcs 28.75 3,018.75 12.94
800mm x450mm x6mm thk Base Plate 17.00 pcs 816.50 13,880.50 367.43
Canopy
75mm x 100mm x 3mm Tubular Steel, Painted Finish 133.68 lm 463.83 62,006.63 208.73
75mm x 50mm x 3mm Tubular Steel, Painted Finish 86.03 lm 268.33 23,084.99 120.75
75mm x 75mm x 3mm Tubular Steel, Painted Finish 7.59 lm 459.02 3,483.97 206.56
75 x 100 x 6mm thk Angle Bar 63.00 pcs 383.91 24,186.23 172.76

Page 13 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
175mm x 175mm x 10mm thk Base Plate 19.00 pcs 106.95 2,032.05 48.13
150mm x 150mm x 10mm thk Base Plate 5.00 pcs 80.50 402.50 36.23
3/8 Inch Dia. Expansion Bolt 229.00 pcs 28.75 6,583.75 12.94
Drill Point Screw 94.00 pcs 11.50 1,081.00 5.18
Angle Trim End (U-Clip) 85.67 lm 74.75 6,403.68 33.64
GI. Ga 26 Flashing 27.37 lm 287.50 7,868.30 129.38
Stair Railings (Lm = 11.9m)
50mm x 50mm x 3mm Tubular Steel Handrail, Painted Finish 13.09 lm 262.31 3,433.63 118.04
50mm x 50mm x 3mm Tubular Steel Rail Post, Painted Finish 16.61 lm 262.31 4,356.96 118.04
50mm x 6mm thk Flat Bar, Painted Finish 83.60 lm 154.06 12,879.05 69.33
150mm x 150mm x 10mm thk Base Plate 14.00 pcs 80.50 1,127.00 36.23
3/8" Dia. Expansion Bolt 57.00 pcs 28.75 1,638.75 12.94
Railings with Armor Wood (Lm = 25.42)
Armor Wood 16.50 sqm
50mm x 50mm x 3mm Tubular Steel Handrail, Painted Finish 55.90 lm 216.58 12,107.44 97.46
50mm x 50mm x 3mm Tubular Steel RailPost, Painted Finish 35.64 lm 216.58 7,719.03 97.46
25mm x 25mm thk Square Bar, Painted Finish 40.59 lm 33.35 1,353.68 15.01
L50mm x 50mm x 6mm Angle Bar, Painted Finish 14.30 lm 161.58 2,310.52 72.71
150mm x 150mm x 10mm thk Base Plate 30.00 pcs 80.50 2,415.00 36.23
3/8" Dia. Expansion Bolt 118.00 pcs 28.75 3,392.50 12.94
Ramp Railing (Lm = 13.5)
40mm Dia. Stainless Steel Handrail 29.70 lm 4,600.00 136,620.00 2,070.00
40mm Dia. Stainless Steel Rail Post 15.84 lm 4,600.00 72,864.00 2,070.00
Balcony Railings (Lm = 14.65)
50mm x 50mm x 2.5mm thk Tubular Steel Painted Finish 5.36 lm 262.31 1,406.63 118.04
50mm x 6mm Flat Bar Painted Finish 11.61 lm 154.06 1,787.82 69.33
25mm x 6mm thk Flat Bar, Painted Finish 4.29 lm 54.05 231.87 24.32
75mm x 75mm Tubular Steel 16.50 lm 325.45 5,369.93 146.45
600mm x 600mm x 6mm thk Baseplate 16.00 pcs 885.50 14,168.00 398.48
3/8" Dia. Expansion Bolt 33.00 pcs 28.75 948.75 12.94
Grills
Window Grills (2 sets)

Page 14 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
50mm x 50mm Tubular Steel, Painted Finish 61.16 lm 262.31 16,042.85 118.04
3/8 inch dia. Expansion Bolt 26.40 lm 28.75 759.00 12.94
Wall Grills (Lm = 38.42)
50mm x 50mm x 3mm Tubular Steel, Painted Finish 191.04 lm 216.58 41,376.62 97.46
50mm x 6mm Flat Bar Grills 262.08 lm 154.06 40,374.13 69.33
150mm x 150mm x 10mm thk Base Plate 138.00 pcs 80.50 11,109.00 36.23
3/8 inch dia. Expansion Bolt 554.00 pcs 28.75 15,927.50 12.94

BC700 Exterior Finishes 184,351.19

Stone Cladding
Woodstone & Gray Slate Loose 200.82 sq.m. 918.01 184,351.19 459.01

BC800 Doors 249,246.75

Door 1
3.15m x 2.15m Sliding Aluminum Door in 6mm thk clear tempered gl 2.00 sets 28,575.09 57,150.17 11,133.15
Door 2
0.8m x 2.1m Flush Wood Door in Wood Laminate Finish 5.00 sets 7,591.27 37,956.33 3,416.07
Door 3
Panel Wood Door in Wood Laminate Finish 2.00 sets 8,919.52 17,839.03 4,013.78
Door 4
PVC Door 0.9m x 2.1m 1.00 set 5,755.75 5,755.75 2,590.09
Door 4A
PVC Door 0.8m x 2.1m 2.00 sets 5,882.25 11,764.50 2,647.01
Door 5
PVC Door 0.65m x 2.1m 2.00 sets 5,755.75 11,511.50 2,590.09
Door 9
2.65m x 2.15m Sliding Aluminum Door in 6mm thk clear tempered gl 1.00 set 24,776.29 24,776.29 9,653.10
Door 10
3.2m x 2.10m Sliding Aluminum Door in 6mm thk clear tempered gla 2.00 sets 25,754.77 51,509.54 10,034.33
Door 11
1.61m x 2.1m Frameless Glass Panel in 12 mm thk clear tempered gla 1.00 set 25,289.88 25,289.88 9,853.20
Door 12

Page 15 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
0.8m x 1.7m Flush Wood Door in Wood Laminate Finish 1.00 set 5,693.77 5,693.77 2,562.19

BC900 Windows 406,139.89

Window 1
4.3m x 1.35m Awning Aluminum in 6mm thk Clear Tempered Glass p 1.00 set 37,067.03 37,067.03 14,441.70
Window 2
1.35m x 2.5m Frameless Glass Panel in 12mm thl Clear Tempered 1.00 set 23,510.03 23,510.03 9,159.75
Glass
Window 3
1.85m x 1.2m Frameless Glass Panel in 6mm thk Clear Tempered Gla 2.00 sets 8,367.98 16,735.95 3,260.25
Window 4
2m x 1.35m Awning Aluminum Window in 6mm thk Clear Tempered G 1.00 set 22,240.22 22,240.22 8,665.02
Window 5
1.35m x 0.7m Awning aluminum Window in 6mm thk Clear tempered 6.00 sets 7,402.78 44,416.68 2,884.20
Window 6
2.65m x 1.4m Awning Aluminum Window in 6mm thk Clear Tempered 2.00 set 28,344.86 56,689.71 11,043.45
Window 7
2.0m x 1.4m Awning Aluminum window in 6mm thk Clear Tempered G 1.00 set 20,401.92 20,401.92 7,948.80
Window 8
0.7m x 0.7m Awning Glass Window with 6mm thk Clear Glass in 1.00 set 4,064.45 4,064.45 1,583.55
Powder
Window 9 Coated Finish
5.15m x 0.7m Awning Aluminum Glass in 6mm thk Clear Tempered G 2.00 sets 23,031.86 46,063.71 8,973.45
Window 10
1.4m x 1.1m Frameless Glass Panel in 12mm thk Clear tempered Gla 1.00 set 10,980.20 10,980.20 4,278.00
Window 11
2.5m x 1.77m Frameless Glass Panel in 12mm thk Clear Glass Panel 2.00 sets 29,646.54 59,293.08 11,550.60
Window 12
2m x 0.6m Awning Aluminum Window in 6mm thk Clear Tempered Gl 2.00 sets 10,564.02 21,128.03 4,115.85
Window 13
1.35m x 2m Frameless Glass Panel in in 6mm thk Clear Tempered Gl 1.00 sets 14,380.52 14,380.52 5,602.80
Window 14
0.6m x 1.85m Frameless Glass Panel in 6mm thk Clear Tempered Gla 2.00 sets 7,190.26 14,380.52 2,801.40
Window 15

Page 16 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
1.35m x 1.35m Awning Aluminum Window in 6mm thk Clear Tempere 1.00 sets 14,787.85 14,787.85 5,761.50

BC1000 Others 178,838.15

Grab Bar
50mmØ Grab Bar 2.75 l.m. 862.50 2,371.88 345.00
Plant Box
4"CHB 42.88 sq.m. 860.63 36,905.14 206.55
3,000 psi concrete slab (Job-Mixed) 1.49 cu.m. 5,175.00 7,736.11 1,035.00
Color Seal Cementitious waterproofing 59.34 sq.m. 539.33 32,004.83 172.13
50x100mm Expanded Polysterene(EPS) 3.19 l.m. 625.60 1,995.66 115.00
Plastering 7.99 sq.m. 206.55 1,649.75 172.13
Garden Soil 5.31 cu.m. 287.50 1,527.49 172.13
Kitchen Under Counter cabinet & Drawers
Pantry 1 (3.05mx0.60mx0.90m) 1.00 set 31,625.00 31,625.00 9,487.50
Pantry 2 (2.45mx0.60mx0.90m) 1.00 set 25,300.00 25,300.00 7,590.00
Kitchen Counter Top w/ Splash Board
12mm thk. White Natural Granite Stone 4.54 sq.m. 6,900.00 31,346.70 2,875.00
Toilet Counter Top
12mm thk. White Natural Granite Stone 0.92 sq.m. 6,900.00 6,375.60 2,875.00

BD000 PLUMBING 276,511.54

BD100 Rough-ins Sanitary Supply Lines 72,467.95
PVC Pipe
100mm 25.00 pcs 1,024.89 25,622.25 307.47
75mm 4.00 pcs 527.44 2,109.77 158.23
50mm 44.00 pcs 272.24 11,978.38 81.67
PVC Wye
100mmØ x 100mmØ 20.00 pcs 170.61 3,412.24 51.18
100mmØ x 75mmØ 3.00 pcs 147.92 443.77 44.38
100mmØ x 50mmØ 25.00 pcs 141.96 3,548.97 42.59
75mmØ x 50mmØ 8.00 pcs 99.63 797.02 29.89
50mmØ x 50mmØ 8.00 pcs 44.49 355.95 13.35

Page 17 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
PVC 1/8 Bend
100mm x 45° 34.00 pcs 81.91 2,784.92 24.57
75mm x 45° 6.00 pcs 51.89 311.34 15.57
50mm x 45° 39.00 pcs 28.65 1,117.48 8.60
PVC 1/4 Bend
100mm x 90° 21.00 pcs 106.47 2,235.79 31.94
75mm x 90° 7.00 pcs 64.19 449.34 19.26
50mm x 90° 53.00 pcs 35.48 1,880.50 10.64
PVC Tee
100mmØ x 100mmØ 6.00 pcs 192.47 1,154.83 57.74
100mmØ x 50mmØ 7.00 pcs 150.13 1,050.90 45.04
75mmØ x 50mmØ 2.00 pcs 106.47 212.93 31.94
50mmØ x 50mmØ 33.00 pcs 50.50 1,666.57 15.15
PVC P-Trap
50mm 15.00 pcs 130.36 1,955.36 39.11
PVC Clean-out
100mm 12.00 pcs 84.62 1,015.41 25.39
75mm 3.00 pcs 50.50 151.51 15.15
50mm 6.00 pcs 28.65 171.92 8.60
PVC Reducer
100mm x 75mm 2.00 pcs 67.51 135.01 20.25
Solvent Cement 400cc 28.00 cans 188.09 5,266.49 56.43
Holiday Epoxy A&B 1.00 gals. 2,639.28 2,639.28 791.78
Excavation 13.20 cu.m. 402.50

BD200 Rough-ins Water Supply Lines 32,643.43

PPR Pipes PN20
30mm x 4m 14.00 pcs 418.95 5,865.24 125.68
25mm x 4m 4.00 pcs 256.70 1,026.79 77.01
20mm x 4m 17.00 pcs 171.69 2,918.75 51.51
PPR Tee Equal
32mm x 30mm 4.00 pcs 39.95 159.80 11.99

Page 18 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
25mm x 25mm 8.00 pcs 24.66 197.28 7.40
20mm x 20mm 31.00 pcs 13.59 421.18 4.08
PPR TeeReducer
32mm x 25mm 7.00 pcs 40.70 284.89 12.21
32mm x 20mm 17.00 pcs 29.92 508.69 8.98
25mm x 20mm 7.00 pcs 24.66 172.62 7.40
PPR Reducer
32mm x 25mm 3.00 pcs 14.54 43.61 4.36
32mm x 20mm 3.00 pcs 13.09 39.26 3.93
25mm x 20mm 8.00 pcs 12.90 103.22 3.87
PPR Elbow
32mm x 90° 26.00 pcs 29.01 754.24 8.70
25mm x 90° 20.00 pcs 18.95 378.91 5.68
20mm x 90° 55.00 pcs 11.60 638.07 3.48
PPR Coupling
32mm x 32mm 7.00 pcs 18.13 126.91 5.44
25mm x 25mm 7.00 pcs 11.60 81.21 3.48
20mm x 20mm 17.00 pcs 7.98 135.58 2.39
PPR Elbow Female Adapter
20mmØ x 1/2" 31.00 pcs 102.98 3,192.31 30.89
PPR Tee Female Adapter
20mmØ x 1/2" 20.00 pcs 168.25 3,364.97 50.47
PPR Male Adapter
32mmØ x 1" 2.00 pcs 682.64 1,365.28 204.79
20mmØ x 1/2" 18.00 pcs 165.51 2,979.10 49.65
PPR Gate Valve
32mm 2.00 pcs 514.28 1,028.56 154.28
25mm 2.00 pcs 353.43 706.87 106.03
20mm 6.00 pcs 278.16 1,668.94 83.45
Check Valve
25mm 1.00 pcs 1,090.94 1,090.94 327.28
Water Meter

Page 19 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
32mmØ x 1" 1.00 pcs 3,390.20 3,390.20 1,017.06

BD300 Toilet Fixtures 107,124.50

4" x 4" SS Floor Drain (Rofen,) 7.00 pcs 489.99 3,429.92 88.90
Lavatory (Counter Round Vessel, American Standard) 1.00 sets 6,325.00 6,325.00 1,265.00
Lavatory (HCG, Wall Hung) 4.00 sets 2,251.70 9,006.80 450.34
Lavatory Faucet (HCG, LF6002) 5.00 sets 4,566.65 22,833.25 913.33
Water Closet (HCG, Wall Type w/ flush tank & seat cover) 6.00 sets 6,679.20 40,075.20 1,335.84
Urinal 2.00 sets 4,756.40 9,512.80 862.93
Urinal Flush Valve 2.00 sets 3,795.00 7,590.00 759.00
SS Kitchen Sink Single Bowl (500x500x1700mm) 2.00 sets 2,994.26 5,988.51 598.85
Kitchen Sink Faucet (Hafele Goose Neck) 2.00 sets 1,181.51 2,363.02 236.30

BD400 Others 64,275.65

Septic Tank Cylindrical 1.5 Cu.m 1.00 set 19,550.00
Hangers & Supports 1.00 lot 6,900.00 6,900.00 2,300.00
Miscellaneous & Consummables 1.00 lot 57,375.65 57,375.65 17,212.70
Testing & Commissioning 1.00 lot 11,500.00

BE000 ELECTRICAL WORKS 690,688.03

BE100 Panel Boards 109,498.40
LP - NEMA - 1 Encl., surface mounted 1.00 set 28,905.25 28,905.25 7,226.31
Main - 70AT, 100AF, 5P, 230V, 10KAIC, Bolt-on
Branches:
20 - 20AT, 100AF, 2P, Bolt-on w/ grd. Bus
PP - NEMA - 1 Encl., surface mounted 1.00 set 36,444.65 36,444.65 9,111.16
Main - 150AT, 225AF, 3P, 230V, 22KAIC, Bolt-on
Branches:
11 - 20AT, 100AF, 2P, Bolt-on
8 - 30AT, 100AF, 2P, Bolt-on
1 - Space, w/ grd. Bus
Page 20 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
MDP - NEMA - 1 Encl., surface mounted 1.00 set 29,980.50 29,980.50 7,495.13
Main - 175AT, 225AF, 3P, 230V, 22KAIC, Bolt-on
Branches:
1 - 70AT, 100AF, 3P, 230V
1 - 150AT, 225AF, 3P, 230V
2 - Space, w/ grd. Bus
ECB - NEMA - 3R Encl., surface mounted 1.00 set 14,168.00 14,168.00 3,542.00
Main - 175AT, 225AF, 3P, 230V, 22KAIC, Bolt-on

BE200 Lighting & Power System 537,521.51

Roughing-Ins
20mmØ PVC Pipe Sch.40 91.00 pc 89.99 8,188.86 22.50
32mmØ PVC Pipe Sch.40 1.00 pc 178.69 178.69 44.67
63mmØ PVC Pipe Sch.40 41.00 pc 397.92 16,314.84 99.48
20mmØ PVC Pipe Adapter w/ Locknut 1,113.00 pcs. 7.76 8,639.66 1.94
32mmØ PVC Adapter w/ Locknut 2.00 pcs. 34.50 69.00 8.63
63mmØ PVC Adapter w/ Locknut 2.00 pcs. 40.47 80.94 10.12
RSC Pipe 50mmØ w/ coupling 2.00 pcs. 1,055.70 2,111.40 263.93
RSC Elbow 50mmØ x 90° 2.00 pc 180.55 361.10 45.14
Locknut & Bushing 50mmØ 3.00 pairs 28.75 86.25 7.19
PVC Solvent 400cc 10.00 cans 188.50 1,884.97 47.12
Junction Box 4"x4" DT w/ cover 310.00 pcs. 41.64 12,908.87 10.41
Utility Box 2"x4" DT w/ cover 91.00 pcs. 31.46 2,863.22 7.87
G.I. Wire 7.00 kilos 51.34 359.35 12.83
Metal Flexible Conduit 1/2"Ø 465.00 l.m. 32.58 15,149.47 8.14
St. Connector 1/2" Ø 620.00 pcs. 20.70 12,834.00 5.18
Entrance Cap 2" 1.00 pcs. 135.70 135.70 33.93
-
Wires & Cables -
2.0mm2 THHN Wire 3.00 rolls 14.49 43.47 3.62
3.5mm2 THHN Wire 9.00 rolls 3,187.80 28,690.20 796.95

Page 21 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST

5.5mm2 THHN Wire 3.00 rolls 4,878.30 14,634.90 1,219.58

8.0mm2 THHN Wire 9.00 l.m. 50.88 457.88 12.72
14 mm2 THHN Wire 35.00 l.m. 85.04 2,976.49 21.26
22 mm2 THHN Wire 150.00 l.m. 133.40 20,010.00 33.35
50 mm2 THHN Wire 23.00 l.m. 301.30 6,929.90 75.33
80 mm2 THHN Wire 438.00 l.m. 460.00 201,480.00 115.00
Electrical Tape 18.00 rolls 24.15 434.70 6.04

Wiring Devices
Panasonic
Single Switch w/ Plate 12.00 sets 95.99 1,151.86 24.00
Duplex Switch w/ Plate 11.00 sets 152.46 1,677.04 38.11
Triplex Switch w/ Plate 15.00 sets 208.93 3,133.91 52.23
Duplex Convenience Outlet, 3-Prong Universal w/ Plate 30.00 sets 255.99 7,679.56 64.00
ACU Outlet w/ Plate 7.00 sets 299.81 2,098.64 74.95
Floor Outlet, Pop-up 10.00 sets 1,771.00 17,710.00 442.75

Lighting Fixtures
5" Horizontal Downlight recessed w/ glass cover, E27, warm white 33.00 sets 423.78 13,984.58 105.94
Dichoric Reflector Halogen 50W warm white 8.00 sets 177.10 1,416.80 44.28
6"Ø Black Round Vertical Surface Type w/ glass cover, 50W CFL wa 53.00 sets 645.15 34,192.95 161.29
4" Vertical Downlight w/ 23W CFL 9.00 sets 309.93 2,789.33 77.48
Fluorescent Lamp T5 warm white 118.00 sets 265.65 31,346.70 66.41
Column Light 8.00 sets 2,719.75 21,758.00 679.94
Pinlight 4"Ø w/ 18W CFL 76.00 sets 246.68 18,747.30 61.67
Fluorescent Lamp 2x36" w/ diffuser 10.00 sets 1,366.20 13,662.00 341.55
Emergency Light 6.00 sets 1,391.50 8,349.00 347.88

BE300 Telephone System 12,675.62

Roughing-Ins
20mmØ PVC Pipe Sch.40 9.00 pcs 89.99 809.89 22.50

Page 22 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
25mmØ PVC Pipe Sch.40 15.00 pcs 136.87 2,053.10 34.22
20mmØ PVC Adapter w/ Locknut 7.00 pcs 7.76 54.34 1.94
25mmØ PVC Adapter w/ Locknut 9.00 pcs 14.49 130.41 3.62
Utility Box 2"x4" DT #16 ga 7.00 pcs 31.46 220.25 7.87
Tel. Terminal Cabinet 5"x15"x18" #16 ga. Surface mounted 1.00 sets 3,220.00 3,220.00 805.00
G.I. Wire #16 ga 4.00 kilos 51.34 205.34 12.83
Entrance Cap 3/4"Ø 1.00 pcs 272.55 272.55 68.14

Cables
Tel. Cable CAT 5e 143.00 lm 35.65 5,097.95 8.91

Devices
Tel. Outlet Modular w/ Plate 7.00 pcs 87.40 611.80 21.85

BE400 Others 30,992.50

Hangers & Supports 1.00 lot 8,855.00 8,855.00 3,450.00
Miscellaneous & Consummables 1.00 lot 22,137.50 22,137.50 8,625.00
Testing & Commissioning 1.00 lot 11,500.00

BF000 MECHANICAL WORKS 2,294,639.00

BF100 Ceiling Exhaust Fan (CEF) 132,240.00
SIROCCO FAN-Ceiling Cassette Type, 82 CFM, 690RFM, Direct Drive, 9,000.00 18,000.00 3,105.00
2.00 units
16 Motor Rating, 220V, 1Phase, 60Hz
SIROCCO FAN-Ceiling Cassette Type, 100 CFM, 805 RFM, Direct 9,000.00 18,000.00 3,105.00
2.00 units
Drive, 29 Motor Rating, 221V, 1Phase, 60Hz
SIROCCO FAN-Ceiling Cassette Type, 241 CFM, 580 RFM, Direct 14,900.00 14,900.00 5,140.50
1.00 units
Drive, 48 Motor Rating, 222V, 1Phase, 60Hz
SIROCCO FAN-Ceiling Cassette Type, 371 CFM, 628 RFM, Direct 20,500.00 20,500.00 7,072.50
1.00 units
Drive, 98 Motor Rating, 220V, 1Phase, 60Hz
SIROCCO FAN-Ceiling Cassette Type, 82 CFM, 290 RFM, Direct Drive, 9,000.00 9,000.00 3,105.00
1.00 units
16 Motor Rating, 220V, 1Phase, 60Hz
SIROCCO FAN-Ceiling Cassette Type, 159 CFM, 490 RFM, Direct 14,900.00 29,800.00 5,140.50
2.00 units
Drive, 26 Motor Rating, 226V, 1Phase, 60Hz

Page 23 of 48
 MATERIAL LABOR
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST
Ducting System 1.00 Lot 25,346.00 22,040.00 8,744.37

BF200 Direct Expansion Airconditioning Units - Split Inverter Type 358,400.00

3TR Ceiling Mounted Free Blow Inverter (R410A) Model: KV36CM-

ARF21/KV36ODU-ARF21 "KOPPEL Brand" FCU, 220V, 1PH, 60Hz, 4.00 units 89,600.00 358,400.00 30,912.00
4HP, 28CMM

BF300 Direct Expansion Multi-Split (VRF) 1,803,999.00

2TR VRF Ceiling Mounted FCU, 220V, 1PH, 60Hz, 5HP, 18CMM 9.00 units 51,175.00 460,575.00 20,597.94
2TR VRF Wall Mounted FCU, 220V, 1PH, 60Hz, 4HP, 18CMM 1.00 units 32,500.00 32,500.00 13,081.25
3TR VRF Ceiling Mounted FCU, 220V, 1PH, 60Hz, 5HP, 18CMM 2.00 units 51,175.00 102,350.00 20,597.94
VRF Multi Split ACCU, KOPPEL Brand, Model: KV1400D-VA2, 220V, 1 P 6.00 units 189,750.00 1,138,500.00 76,374.38
Indoor Branch Kit for Ceiling Mounted/Wall Mounted 1.00 Lot 32,094.00 32,094.00 12,917.84
Ceiling & Wall Mounted Controller 1.00 Lot 37,980.00 37,980.00 15,286.95

GRAND TOTAL AMOUNT 12,658,995.40

FRANCISCO L. RAMOS
President & Gen. Manager
F.L. RAMOS CONSTRUCTION CO., INC.

Page 24 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
3,187,707.36
50,000.00
411,136.23
246,681.74
328,908.98
411,136.23
-
82,227.25
986,726.94
200,000.00
303,732.00
77,158.00
40,000.00
50,000.00

1,427,620.02 5,841,772.28
166,214.30 423,343.80
20,379.26 745.88 52,986.07

15,093.02 40.85 89,551.93

Page 25 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT

11,508.70 4,714.13 135,083.38

109,577.00 654.93 136,066.10

71,521.16 344.25 71,521.16

22,196.29 172.13 22,196.29
15,859.55 459.63 42,348.65

9,656.32 28.69 9,656.32

28,945.46 228,428.82
4,280.02 745.88 11,128.06

12,441.03 40.85 73,816.80

Page 26 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
12,224.40 4,714.13 143,483.96

109,790.42 534,821.94
59,660.92 745.88 155,118.40

35,955.47 40.85 213,335.78

14,174.03 4,714.13 166,367.76

16,487.63 80,417.82
8,930.52 745.88 23,219.35

Page 27 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
5,427.67 40.85 32,204.15

2,129.44 4,714.13 24,994.31

908.33 7,953.64
466.53 40.85 2,768.10

441.79 4,714.13 5,185.54

167,956.37 692,468.18
104,430.29 745.88 271,518.74

55,940.51 40.85 331,913.67

Page 28 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT

7,585.58 4,714.13 89,035.77

334,378.92 1,567,291.27
182,031.14 745.88 473,280.97

119,598.91 40.85 709,620.17

Page 29 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT

32,748.88 4,714.13 384,390.13

19,933.55 86,773.15
12,651.04 745.88 32,892.72

5,444.65 40.86 32,308.58

1,837.86 4,714.13 21,571.86

156,472.56 818,809.79
127,344.17 1,155.97 712,683.23
98,529.02 1,181.94 563,804.97
28,815.15 1,067.19 148,878.26

Page 30 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT

29,128.39 908.03 106,126.56

5,443.45 6,210.00 32,660.72
3,567.55 40.86 21,161.11
20,117.39 745.88 52,304.73

426,532.48 1,401,463.87
426,532.48 79.18 1,401,463.87

2,178,107.50 7,161,112.34
289,777.22 979,835.86

160,352.03 1,725.00 534,506.78

29,915.48 925.75 104,704.18

Page 31 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
22,977.21 327.75 72,761.16

76,532.50 2,012.50 267,863.75

210,672.15 929,668.83

4,629.35 1,419.63 22,908.54

21,442.72 2,069.38 154,675.68

33,973.85 2,069.38 245,068.19

3,266.11 867.52 9,876.71

4,566.24 1,097.15 17,463.26

3,398.65 1,097.15 12,997.88

2,849.56 378.68 6,269.04

2,177.41 836.58 6,349.63

7,526.75 1,437.50 26,881.25
804.69 2,069.38 5,804.61
4,870.25 862.50 10,436.25

29,394.98 974.24 99,825.36

12,051.47 974.24 40,926.79

3,644.79 974.24 12,377.70

Page 32 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT

2,751.74 974.24 9,344.90

17,138.39 974.24 58,201.99

10,283.04 711.46 42,503.22

4,754.79 378.68 10,460.54

4,754.79 711.46 19,653.14

670.58 867.52 2,027.83

625.77 711.46 2,586.51

670.58 867.52 2,027.83

1,457.92 378.68 3,207.41

587.43 378.68 1,292.34

10,190.26 711.46 42,119.74

795.23 711.46 3,286.94

1,893.40 836.58 5,521.42

8,500.80 862.50 18,216.00

11,000.63 974.24 37,358.15

369,292.74 1,054,137.07

Page 33 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
10,625.74 378.68 23,376.63
10,689.61 1,287.51 37,247.65

15,904.53 378.68 34,989.97

3,210.95 1,287.51 11,188.46

6,339.09 378.68 13,946.00

876.45 711.46 3,622.67

3,213.09 378.68 7,068.81
7,305.35 1,097.15 27,938.80
251.82 1,026.43 1,072.62

1,173.91 711.46 4,852.14

4,305.58 378.68 9,472.28
9,785.70 1,097.15 37,424.72
24,409.44 7,705.00 81,364.80

8,558.15 378.68 18,827.94

1,611.28 378.68 3,544.82

3,621.46 1,287.51 12,618.88

71,974.01 1,287.51 250,791.43

3,760.29 378.68 8,272.63

17,574.51 378.68 38,663.91

20,109.76 378.68 44,241.48

6,214.13 378.68 13,671.08

Page 34 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT

6,416.72 378.68 14,116.79

605.89 711.46 2,504.33

694.88 711.46 2,872.16

334.56 711.46 1,382.86

1,562.05 378.68 3,436.51
2,789.60 1,097.15 10,668.64

2,853.35 378.68 6,277.37

5,649.90 378.68 12,429.77

4,379.43 378.68 9,634.74

46,038.29 1,287.51 160,419.13

40,237.23 378.68 88,521.91

12,763.39 378.68 28,079.45

13,452.58 378.68 29,595.68

314,647.21 1,136,168.24

17,860.79 895.06 66,340.07

6,348.56 1,026.43 27,041.24

Page 35 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
30,155.68 2,728.95 105,544.87
38,881.04 3,638.60 136,083.64

26,030.42 895.06 96,684.40

14,449.27 1,026.43 61,545.63

56,606.22 2,728.95 198,121.77

47,526.35 3,638.60 166,342.24

2,785.94 958.17 11,077.44

1,943.00 958.17 7,725.75

2,809.80 958.17 11,172.30

2,170.74 310.50 4,884.17

1,259.94 310.50 2,834.87

8,927.74 895.06 33,160.19

14,966.16 895.06 55,588.61

10,292.04 2,728.95 36,022.14

3,090.78 895.06 11,480.04

2,274.35 895.06 8,447.58

564.61 958.17 2,245.00

Page 36 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT

564.61 895.06 2,097.13

2,049.03 895.06 7,610.70

848.24 895.06 3,150.61

1,123.32 310.50 2,527.47

21,118.57 895.06 78,440.39

296,236.28 706,409.59

74,042.66 355.73 176,563.27

111,096.81 355.73 264,923.16

111,096.81 355.73 264,923.16

287,475.57 926,310.44

1,661.64 1,352.06 5,354.18

14,220.21 1,783.18 45,820.67
17,005.32 1,828.69 54,794.92
1,358.44 41.69 4,377.45
6,246.23 1,183.93 20,126.73

27,902.98 672.56 89,909.62

10,388.24 389.08 33,473.23
1,567.79 665.58 5,051.76
10,883.80 556.67 35,070.03

Page 37 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
914.42 155.08 2,946.47
181.13 116.73 583.63
2,962.69 41.69 9,546.44
486.45 16.68 1,567.45
2,881.66 108.39 9,285.34
3,540.74 416.88 11,409.04

1,545.13 380.35 4,978.77

1,960.63 380.35 6,317.59
5,795.57 223.38 18,674.62
507.15 116.73 1,634.15
737.44 41.69 2,376.19

5,448.35 314.05 17,555.79

3,473.56 314.05 11,192.59
609.15 48.36 1,962.83
1,039.74 234.28 3,350.26
1,086.75 116.73 3,501.75
1,526.63 41.69 4,919.13

61,479.00 6,670.00 198,099.00

32,788.80 6,670.00 105,652.80

632.99 380.35 2,039.62

804.52 223.38 2,592.33
104.34 78.37 336.22
2,416.47 471.90 7,786.39
6,375.60 1,283.98 20,543.60
426.94 41.69 1,375.69

Page 38 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
7,219.28 380.35 23,262.14
341.55 41.69 1,100.55

18,619.48 314.05 59,996.10

18,168.36 223.38 58,542.49
4,999.05 116.73 16,108.05
7,167.38 41.69 23,094.88

92,175.59 276,526.78

92,175.59 1,377.02 276,526.78

102,575.64 351,822.39

22,266.30 39,708.24 79,416.47

17,080.35 11,007.33 55,036.67

8,027.56 12,933.30 25,866.59

2,590.09 8,345.84 8,345.84

5,294.03 8,529.26 17,058.53

5,180.18 8,345.84 16,691.68

9,653.10 34,429.39 34,429.39

20,068.65 35,789.09 71,578.19

9,853.20 35,143.08 35,143.08

Page 39 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
2,562.19 8,255.96 8,255.96

158,236.32 564,376.21

14,441.70 51,508.73 51,508.73

9,159.75 32,669.78 32,669.78

6,520.50 11,628.23 23,256.45

8,665.02 30,905.24 30,905.24

17,305.20 10,286.98 61,721.88

22,086.90 39,388.31 78,776.61

7,948.80 28,350.72 28,350.72

1,583.55 5,648.00 5,648.00

17,946.90 32,005.31 64,010.61

4,278.00 15,258.20 15,258.20

23,101.20 41,197.14 82,394.28

8,231.70 14,679.87 29,359.73

5,602.80 19,983.32 19,983.32

5,602.80 9,991.66 19,983.32

Page 40 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
5,761.50 20,549.35 20,549.35

57,018.79 235,856.95

948.75 1,207.50 3,320.63

8,857.23 1,067.19 45,762.37

1,547.22 6,210.00 9,283.33
10,214.31 711.46 42,219.13
366.85 740.60 2,362.51
1,374.80 378.68 3,024.55
914.51 459.63 2,442.00

9,487.50 41,112.50 41,112.50

7,590.00 32,890.00 32,890.00

13,061.13 9,775.00 44,407.83

2,656.50 9,775.00 9,032.10

108,593.60 385,105.14
27,053.39 99,521.34

7,686.67 1,332.36 33,308.92

632.93 685.68 2,742.70
3,593.52 353.91 15,571.90

1,023.67 221.80 4,435.92

133.13 192.30 576.91
1,064.69 184.55 4,613.66
239.10 129.52 1,036.12
106.78 57.84 462.73

Page 41 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT

835.48 106.48 3,620.40

93.40 67.46 404.75
335.24 37.25 1,452.73

670.74 138.41 2,906.53

134.80 83.45 584.15
564.15 46.13 2,444.65

346.45 250.21 1,501.28

315.27 195.17 1,366.18
63.88 138.41 276.81
499.97 65.65 2,166.54

586.61 169.46 2,541.97

304.62 110.00 1,320.03

45.45 65.65 196.96
51.58 37.25 223.50

40.50 87.76 175.51

1,579.95 244.52 6,846.43
791.78 3,431.06 3,431.06
5,313.00 402.50 5,313.00

9,793.03 42,436.46

1,759.57 544.63 7,624.81

308.04 333.71 1,334.83
875.62 223.20 3,794.37

47.94 51.94 207.75

Page 42 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
59.18 32.06 256.46
126.35 17.66 547.54

85.47 52.91 370.36

152.61 38.90 661.30
51.79 32.06 224.41

13.08 18.90 56.69

11.78 17.01 51.04
30.97 16.77 134.19

226.27 37.71 980.51

113.67 24.63 492.58
191.42 15.08 829.50

38.07 23.57 164.99

24.36 15.08 105.57
40.67 10.37 176.25

957.69 133.87 4,150.01

1,009.49 218.72 4,374.46

409.58 887.43 1,774.86

893.73 215.16 3,872.84

308.57 668.56 1,337.13

212.06 459.46 918.93
500.68 361.60 2,169.63

327.28 1,418.22 1,418.22

Page 43 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
1,017.06 4,407.26 4,407.26

21,184.49 128,308.99
622.27 578.88 4,052.19
1,265.00 7,590.00 7,590.00
1,801.36 2,702.04 10,808.16
4,566.65 5,479.98 27,399.90
8,015.04 8,015.04 48,090.24
1,725.86 5,619.33 11,238.66
1,518.00 4,554.00 9,108.00
1,197.70 3,593.11 7,186.21
472.60 1,417.81 2,835.62

50,562.70 114,838.35
19,550.00 19,550.00 19,550.00
2,300.00 9,200.00 9,200.00
17,212.70 74,588.35 74,588.35
11,500.00 11,500.00 11,500.00

188,498.88 879,186.91
27,374.60 136,873.00
7,226.31 36,131.56 36,131.56

9,111.16 45,555.81 45,555.81

Page 44 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
7,495.13 37,475.63 37,475.63

3,542.00 17,710.00 17,710.00

134,380.38 671,901.89

2,047.22 112.48 10,236.08

44.67 223.36 223.36
4,078.71 497.40 20,393.55
2,159.92 9.70 10,799.58
17.25 43.13 86.25
20.23 50.59 101.17
527.85 1,319.63 2,639.25
90.28 225.69 451.38
21.56 35.94 107.81
471.24 235.62 2,356.21
3,227.22 52.05 16,136.08
715.81 39.33 3,579.03
89.84 64.17 449.19
3,787.37 40.72 18,936.83
3,208.50 25.88 16,042.50
33.93 169.63 169.63

10.87 18.11 54.34

7,172.55 3,984.75 35,862.75

Page 45 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
3,658.73 6,097.88 18,293.63
114.47 63.60 572.36
744.12 106.30 3,720.61
5,002.50 166.75 25,012.50
1,732.48 376.63 8,662.38
50,370.00 575.00 251,850.00
108.68 30.19 543.38

287.96 119.99 1,439.82

419.26 190.57 2,096.29
783.48 261.16 3,917.39
1,919.89 319.98 9,599.45
524.66 374.76 2,623.29
4,427.50 2,213.75 22,137.50

3,496.14 529.72 17,480.72

354.20 221.38 1,771.00
8,548.24 806.44 42,741.19
697.33 387.41 3,486.66
7,836.68 332.06 39,183.38
5,439.50 3,399.69 27,197.50
4,686.83 308.34 23,434.13
3,415.50 1,707.75 17,077.50
2,087.25 1,739.38 10,436.25

3,168.91 15,844.53

202.47 112.48 1,012.36

Page 46 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
513.27 171.09 2,566.37
13.58 9.70 67.92
32.60 18.11 163.01
55.06 39.33 275.31
805.00 4,025.00 4,025.00
51.34 64.17 256.68
68.14 340.69 340.69

1,274.49 44.56 6,372.44

152.95 109.25 764.75

23,575.00 54,567.50
3,450.00 12,305.00 12,305.00
8,625.00 30,762.50 30,762.50
11,500.00 11,500.00 11,500.00

896,520.97 3,194,465.97
46,763.37 182,309.37

6,210.00 12,105.00 24,210.00

6,210.00 12,105.00 24,210.00

5,140.50 20,040.50 20,040.50

7,072.50 27,572.50 27,572.50

3,105.00 12,105.00 12,105.00

10,281.00 20,040.50 40,081.00

Page 47 of 48
LABOR TOTAL
AMOUNT UNIT COST AMOUNT
8,744.37 34,090.37 34,090.37

123,648.00 482,048.00

123,648.00 120,512.00 482,048.00

726,109.60 2,530,108.60
185,381.44 71,772.94 645,956.44
13,081.25 45,581.25 45,581.25
41,195.88 71,772.94 143,545.88
458,246.25 266,124.38 1,596,746.25
12,917.84 45,011.84 45,011.84
15,286.95 53,266.95 53,266.95

4,799,340.97 20,649,350.00

Page 48 of 48