PROJECT : AMOA HOUSING

OWNER : Aboitizland
LOCATION : Tamiao, Compostela, Cebu City
MODEL : Amita-Right (2-Storey Townhouse) AM01749
: 15% UPHILL FINAL BOQ

ITEM DESCRIPTION UNIT UNIT RATE AMOUNT 60.16%

REVISED QTY
TOTAL TOTAL % Completed Rel. weight weigth Total %
summary per

1.0 PRELIMINARIES 82,485.00 6.874% 3.979%

57.889% 100.000%
Mobilization / Demobilization lot 1.00 5,000.00 5,000.00 70% 0.417% 4.243% 0.292%
Project Supervison lot 1.00 15,000.00 15,000.00 70% 1.250% 12.730% 0.875%
Temporary Facilities lot 1.00 5,000.00 5,000.00 100% 0.417% 6.062% 0.417%
Safety Requirements lot 1.00 5,000.00 5,000.00 100% 0.417% 6.062% 0.417%
Power & Water Supply lot 1.00 5,000.00 5,000.00 70% 0.417% 4.243% 0.292%
Material Testing lot 1.00 7,500.00 7,500.00 70% 0.625% 6.365% 0.438%
As-Built Plans and Shop Drawings (Amita-M) lot 1.00 24,985.00 24,985.00 0% 2.082% 0.000% 0.000%
Covid-19 Reqmts lot 1.00 5,000.00 5,000.00 100% 0.417% 6.062% 0.417%
Bonds lot 1.00 10,000.00 10,000.00 100% 0.833% 12.123% 0.833%

1.0 DIVISION 03 - CONCRETE 450,024.12 37.502% 34.841%

2.888% 4.757%
03 11 00 Concrete Forming 0.459% 0.908%
3.100% 2.967%
3.003% 2.644%
7.680% 6.872%
Supply, fabrication, installation, stripping and/or 56.118% 60.845%
leaving of formworks with the actual surface in 6.173% 5.717%
contact with the concrete, including provision 8.879% 7.938%
of block-outs, chamfered edges, notching, and 2.035% 0.985%
overlaps, necessary greasing and/or coating 0.000% 6.136%
with form oil, all necessary hardware, fixing 0.000% 0.230%
accessories, scaffolding, shoring, and staging,
usage of plant, equipment and tools.
Formwork to produce smooth/fair formed
surface finish to:

to sides of bearing wall m2 203.37 840.00 170,830.80 100% 14.236% 37.960% 14.236%
to sides of wall footings & stair footings m2 12.17 840.00 10,220.70 100% 0.852% 2.271% 0.852%
to sides and soffits of beams m2 15.67 840.00 13,160.70 100% 1.097% 2.924% 1.097%
to stairs m2 14.09 840.00 11,832.28 0% 0.986% 0.000% 0.000%
to ledge m2 1.00 840.00 841.08 0% 0.070% 0.000% 0.000%
to volada m2 5.00 840.00 4,200.00 100% 0.350% 0.933% 0.350%
to suspended slab m2 20.95 840.00 17,593.80 100% 1.466% 3.910% 1.466%
to sides of column m2 11.51 840.00 9,666.30 100% 0.806% 2.148% 0.806%
to suspended beam m2 17.59 840.00 14,771.40 100% 1.231% 3.282% 1.231%
to foundation m2 2.10 840.00 1,764.00 100% 0.147% 0.392% 0.147%

03 20 00 Concrete Reinforcing

Installation of reinforcing bars, including all

necessary splices, dowels, haunches, control
joints, chair bars, spacers, all necessary
hardwares and fixing accessories, usage of
tools and equipment.

in wall footings, stair footings and the like

10mm kg 48.15 22.75 1,095.37 100% 0.091% 0.243% 0.091%
12mm kg 48.00 22.75 1,092.00 100% 0.091% 0.243% 0.091%

in bearing walls

10mm kg 691.90 22.75 15,740.73 100% 1.312% 3.498% 1.312%

12mm kg 31.97 22.75 727.27 100% 0.061% 0.162% 0.061%
16mm kg 227.33 22.75 5,171.71 100% 0.431% 1.149% 0.431%

in slabs on grade, beds and the like

10mm kg 76.35 22.75 1,737.07 100% 0.145% 0.386% 0.145%

in suspended slabs

10mm kg 155.40 22.75 3,535.35 100% 0.295% 0.786% 0.295%

in beams and girders

16mm kg 111.06 22.75 2,526.51 100% 0.211% 0.561% 0.211%

12mm kg 25.57 22.75 581.82 100% 0.048% 0.129% 0.048%
10mm links, stirrups and binders kg 38.18 22.75 868.53 100% 0.072% 0.193% 0.072%

in staircases

10mm kg 103.70 22.75 2,359.26 0% 0.197% 0.000% 0.000%

12mm kg 170.67 22.75 3,882.67 0% 0.324% 0.000% 0.000%
16mm kg 144.12 22.75 3,278.70 0% 0.273% 0.000% 0.000%

in ledges

10mm kg 5.33 22.75 121.21 0% 0.010% 0.000% 0.000%

in volada

10mm kg 66.60 22.75 1,515.15 100% 0.126% 0.337% 0.126%

in column

10mm kgs 19.96 22.75 454.18 100% 0.038% 0.101% 0.038%

16mm kgs 37.89 22.75 861.95 100% 0.072% 0.192% 0.072%

in foundation
12mm kg 13.32 22.75 303.03 100% 0.025% 0.067% 0.025%

03 30 00 Cast-in-Place Concrete

Placing of concrete including necessary

grouting, vibrating hammering, tamping,
consolidating, curing hardening, wetting ,sealing
,brooming and scratching protecting, sampling,
provision of necessary extended chutes, and
mixing boards usage of equipment and tools.

Reinforced concrete; 2000 psi

to stair footing m3 0.09 6,235.00 589.99 100% 0.049% 0.131% 0.049%
to bearing walls @ 2F m3 4.46 6,235.00 27,780.04 100% 2.315% 6.173% 2.315%
to slab on grade m3 1.89 6,235.00 11,778.54 100% 0.982% 2.617% 0.982%
 to staircases m3 0.97 6,235.00 6,035.48 0% 0.503% 0.000% 0.000%
to ledge m3 0.03 6,235.00 187.65 0% 0.016% 0.000% 0.000%
to volada m3 0.55 6,235.00 3,441.72 100% 0.287% 0.765% 0.287%

Reinforced concrete; 2500 psi

to bearing walls @ GF m3 9.34 6,435.00 60,073.94 100% 5.006% 13.349% 5.006%

to suspended slab m3 2.09 6,435.00 13,433.06 100% 1.119% 2.985% 1.119%
to beams and girders m3 1.25 6,435.00 8,046.97 100% 0.671% 1.788% 0.671%
to stairs cu.m 0.53 6,435.00 3,397.68 0% 0.283% 0.000% 0.000%
to column cu.m 0.46 6,435.00 2,968.14 100% 0.247% 0.660% 0.247%

Reinforced concrete; 3000 psi

to wall footing m3 1.74 6,635.00 11,557.34 100% 0.963% 2.568% 0.963%

2.0 DIVISION 04 - MASONRY 18,675.00 1.556% 0.778%

100.000% 100.000%
04 20 00 Unit Masonry

Concrete hollow blocks, including mortar, rebar and lintels,

scaffolding, shoring, and staging, usage of plant, equipment
and tools.
Note: for sub-structure and 2F walls

100mm thk m2 24.90 750.00 18,675.00 50% 1.556% 50.000% 0.778%

3.0 DIVISION 05 - METALS 62,265.99 5.189% 2.553%

35.573% 38.561%
05 12 00 Structural Steel Framing 0.0000% 10.754%
0.000% 12.326%
Supply and installation of structural roof 12.537% 12.542%
framing including support, fixing accessories, 0.000% 25.818%
connector plates, anchor bolts including
consumables and the usage of necessary
tools and equipment as required to complete
the works

Rafters
100 x 200 x3mm (13.85 kg/m) kg 90.03 20.00 1,800.50 100% 0.150% 2.892% 0.150%
50 x 200 x2mm (7.72 kg/m) kg 50.18 20.00 1,003.60 100% 0.084% 1.612% 0.084%
100 x200 x2mm (9.29 kg/m) kg 60.39 20.00 1,207.70 100%
C 2" x 6" x 2mm (3.93 kg/m) kg 22.20 195.00 4,329.88 100% 0.361% 6.954% 0.361%
C
a

RHS - 150 x100 x3mm (11.49 kg/m) kg 41.36 20.00 827.28 100% 0.069% 1.329% 0.069%
P
u

LC 100x50x12x2mm (3.52 kg/m) kg 218.77 64.00 14,001.15 100% 1.167% 22.486% 1.167%
T
i

round bar; Ø10mm kg 8.38 64.00 536.63 100% 0.045% 0.862% 0.045%
A
n

Ø12mm x 300mm long no 4.00 233.60 934.40 100% 0.078% 1.501% 0.078%
Ø16mm x 300mm long no 18.00 335.80 6,044.40 100% 0.504% 9.707% 0.504%
A
n

L 40x40x5mm (6.28 kg/m) kg 6.22 64.00 397.90 100% 0.033% 0.639% 0.033%
L-50x50x4mm clipshop (6.28 kg/m) kg 1.26 64.00 80.38 100% 0.007% 0.129% 0.007%
L-125x150x5mm clipshop kg 10.60 64.00 678.24 100% 0.057% 1.089% 0.057%

05 50 00 Metal Fabrication

Ventanillas; 19mm x 3mm thick wrought iron flat bars on

25mm x 25mm x 3mm thick fixed/casement iron tubular
frame, in epoxy paint finish, including all consumables,
usage of tools and equipment, and all associated fixing
accessories to complete the work

To Porch
500mmL x 2300mmH; to Porch m2 2.30 2,725.00 6,267.50 0% 0.522% 0.000% 0.000%

To Volada

500mmL x 1200mmH; to Volada m2 3.60 2,720.03 9,792.12 0% 0.816% 0.000% 0.000%

Stair railings with comprising of KD solid wood wall-mounted

handrail in stain and flat polyurethane finish, on 38mm x 3mm thick
steel flat bar railing and 19mm x 3mm thick balustrade
in automotive paint finish; including all necessary joining and fixing
accessories, usage of tools and equipment, and all sundry
items to complete the work
To main stairs m 2.82 2,725.00 7,671.43 0% 0.639% 0.000% 0.000%

19mmx38mm tubular steel STAIR RAILING

To Exterior Stair in automotive paint finish lm 19.12 350.00 6,692.87 0% 0.558% 0.000% 0.000%

4.0 DIVISION 06 - WOOD, PLASTICS, AND COMPOSITES 9,523.15 0.794% 0.000%

0.000% 100.000%
06 43 13 Wood Stairs

Supply and installation of Fr 2" thick solid wood

in stain and flat polyurethane finish
; including fixing accessories, usage
of tools and equipment and all necessary items
to complete the works

to tread m2 5.64 1,690.00 9,523.15 0% 0.794% 0.000% 0.000%

5.0 DIVISION 07 - THERMAL AND MOISTURE PROTECTION 56,563.05 4.714% 4.306%

88.419% 97.072%
07 10 00 Damproofing and Waterproofing 2.928% 2.928%

Supply and application of Sahara cementitious

waterproofing; in accordance with the manufacturer's
specification including surface preparation,
usage of tools and equipments and all
necessary items complete the work

to firewalls m2 4.95 350.00 1,732.50 0% 0.144% 0.000% 0.000%

to toilet m2 2.84 350.00 992.25 0% 0.083% 0.000% 0.000%
upturn; 300mm high to toilet m 6.20 350.00 2,170.00 0% 0.181% 0.000% 0.000%

07 21 00 Thermal Insulation
 Roof insulation; PE foam w/ foil; installed below purlins;
including fixing accessories,hardwares, usage of tools `
and equipment as required to complete the works
to roof (Amita-R) m2 35.43 126.00 4,463.55 100% 0.372% 7.891% 0.372%

07 40 00 Roofing and Siding Panel

Canopy;1.5mm thick pre-formed pre-painted GI sheet;

fixed to and including fixing accessories,hardwares, usage
of tools and equipment as required to complete the works
to canopy - OSM m2 2.76 600.00 1,656.00 100% 0.138% 2.928% 0.138%

Roofing; G.I. longspan Ga. 26 Standing Seam-type; pre-painted; including

ridge roll and all necessary fixing accessories, usage of tools
and equipment as required to complete the works
to roof (Amita-R) - OSM m2 35.43 600.00 21,255.00 100% 1.771% 37.578% 1.771%

Gutter; 0.6mm thick pre-formed G.I.; fixed to and

including fixing accessories,hardwares, usage of tools
and equipment as required to complete the works
to roof (Amita-R) - OSM m 5.45 600.00 3,270.00 100% 0.273% 5.781% 0.273%

Fascia; 12mm thick Ficem board on metal framing; fixed

to and complete with all necessary fixing accessories
to roof and canopy m 22.10 770.00 17,017.00 100% 1.418% 30.085% 1.418%

Eaves; 4.5mm thk fiber cement board on standard metal

framing system; complete with insect screen eaves vent;
including all necessary fixing accessories
to roof and canopy m2 12.93 310.00 4,006.75 100% 0.334% 7.084% 0.334%
.
6.0 DIVISION 08 - OPENINGS 12,540.00 1.045% 0.300%
14.354% 14.354%
08 11 00 Metal Doors 14.354% 14.354%
0.000% 21.531%
Supply and installation of steel metal door in 0.000% 21.531%
epoxy primer gauge 16 with 50x100mm thick 0.000% 28.230%
gauge 14 steel metal door jamb, painted finish;
including all necessary fixing accessories, tools
and equipment to complete the work
Single leaf; 900mm x 2100mm; D-1; main door - OSM no 1.00 1,800.00 1,800.00 100% 0.150% 14.354% 0.150%
Single leaf; 800mm x 2100mm; D-4; service door - OSM no 1.00 1,800.00 1,800.00 100% 0.150% 14.354% 0.150%

08 14 00 Wood Door

Hollow core wood flush door, MDF, pre-finished; with

50x100mm thick solid wood door jamb in stain and flat PU finish;
including all necessary fixing accessories, usage
of tools and equipment to complete the work
Single leaf; 800mm x 2100mm; D-2; to bedroom - OSM no 2.00 1,350.00 2,700.00 0% 0.225% 0.000% 0.000%

08 15 00 Plastic Door

Supply and installation of PVC single leaf door

with louvers with frame and jamb including
all necessary fixing accessories, usage of tools
and equipment to complete the work
Single leaf; 700mm x 2100mm; to t&b no 2.00 1,350.00 2,700.00 0% 0.225% 0.000% 0.000%

08 50 00 Windows

Supply and installation of 6mm thick gray glass

on 50mm thick aluminum frame window in
analok finish; including all fixing accessories,
hardware, usage of tools and equipment, and all
necessary items to complete the work
W1 - 1000mmW x 1200mmH no 6.00 BY OTHERS
W2 - 500mmW x 450mmH no 1.00 BY OTHERS
W3 - 500mmW x 450mmH no 1.00 BY OTHERS
W6 - 500mmW x 450mmH no 1.00 BY OTHERS

08 70 00 Hardware

Supply, delivery and installation of door

hardware

Lockset
Cylindrical lockset/knob type or approved equal no 6.00 280.00 1,680.00 0% 0.140% 0.000% 0.000%

Hinge

Hinge ball bearing hinge or approved equal no 12.00 155.00 1,860.00 0% 0.155% 0.000% 0.000%

7.0 DIVISION 09 - FINISHES 297,396.45 24.783% 2.018%

1.173% 6.124%
09 20 00 Plaster and Render 4.186% 4.276%
0.000% 4.773%
0.528% 8.181%
1.857% 32.526%
0.398% 9.790%
0.000% 22.298%
0.000% 4.741%
Supply and application of 20mm thick Portland cement 0.000% 2.149%
Plaster/ Render in cement and sand (1:3), on walls to 0.000% 3.582%
receive wall finishes, including the usage of necessary 0.000% 1.559%
tools to complete the works.
to walls - masonry m2 10.41 670.00 6,974.70 50% 0.581% 1.173% 0.291%
to walls - grooving at front & left side only m2 85.85 120.00 10,302.00 0% 0.859% 0.000% 0.000%

09 29 00 Gypsum Board

Suspended ceilings to include cove light on metal furring;

hangers and supports, all necessary hardwares
and fixing accessories to complete the work
Ceiling Board:
9mm thk. Gypsum board on metal furrings - OSM gypsum m2 22.42 510.00 11,434.20 100% 0.953% 3.845% 0.953%
4.5mm thk. Fiber cement board on metal furrings m2 2.84 715.00 2,027.03 50% 0.169% 0.341% 0.084%

Drywall Partition; 4.5mm thk Fiber cement board on each

face
on standard metal framing system; jointed including
sealants
and all necessary fixing accessories to complete the work
100mm thick m2 19.97 715.00 14,275.12 0% 1.190% 0.000% 0.000%
 09 30 00 Tile and Slab Finishes

Take delivery, receipt and installation of tiles as per

specification with to include all necessary sundry items
such as drypack, tile caps, beads and trims, adhesive,
sealants mortar and other miscellaneous
materials required to complete the tiling works.
Floor Tile Covering, tiles by Mariwasa
400x400mm ceramic tiles; to Living/ dining/ kitchen - OSM m2 11.05 375.00 4,144.69 0% 0.345% 0.000% 0.000%
300x300mm ceramic non-slip tiles; to T&B - OSM m2 6.62 375.00 0.000% 0.000% 0.000%
Wall Tile Covering; tiles by Mariwasa
300x300mm ceramic tiles to T&B - OSM m2 5.81 375.00 2,179.69 0% 0.182% 0.000% 0.000%

Floor Tile for 2nd Floor

300x300mm vinyl tiles; to hallway - OSM m2 2.48 375.00 928.13 0% 0.077% 0.000% 0.000%
300x300mm vinyl tiles; to bedrooms - OSM m2 15.04 375.00 5,638.59 0% 0.470% 0.000% 0.000%

09 91 13 Exterior Painting

Supply and application of specified paint and

coatings including all necessary surface
preparation, treating, neutralizing, patching,
sanding, grinding, cleaning, primary coating, top
coating, usage of scaffolding, temporary
platforms, equipment and tools.

Flat latex paint

to fiber cement board ceiling eaves m2 16.93 700.00 11,847.50 10% 0.987% 0.398% 0.099%
girth <300mm; to fiber cement facia board m 20.34 700.00 14,238.00 0% 1.187% 0.000% 0.000%

Textured paint

to concrete; exterior walls m2 97.12 700.00 67,980.50 0% 5.665% 0.000% 0.000%

to concrete; ledge and volada m2 20.26 700.00 14,178.50 0% 1.182% 0.000% 0.000%
to exterior wall below FFL m2 7.95 700.00 5,565.00 0% 0.464% 0.000% 0.000%

Fine Textured paint

to concrete exterior wall; aesthetics including groovings as m2 1.80 630.00 1,134.00 0% 0.095% 0.000% 0.000%

09 91 23 Interior Painting

Supply and application of specified paint and

coatings including all necessary surface
preparation, treating, neutralizing, patching,
sanding, grinding, cleaning, primary coating, top
coating, usage of scaffolding, temporary
platforms, equipment and tools.

Flat Latex paint; to ceiling

to Gypsum board m2 22.42 700.00 15,694.00 10% 1.308% 0.528% 0.131%
to Fiber cement board m2 2.84 700.00 1,984.50 0% 0.165% 0.000% 0.000%
to exposed soffits m2 9.70 700.00 6,786.50 0% 0.566% 0.000% 0.000%

Semi gloss Latex paint; to walls

to RC wall m2 78.89 700.00 55,221.10 10% 4.602% 1.857% 0.460%

to Plastered wall m2 24.16 700.00 16,911.43 0% 1.409% 0.000% 0.000%
to Drywall m2 39.93 700.00 27,951.28 0% 2.329% 0.000% 0.000%

8.0 DIVISION 10 - SPECIALTIES 1,200.00 0.100% 0.000%

0.000% 100.000%
10 28 00 Toilet, Bath, and Laundry
Accessories

Installation of toilet accessories by

Artes Myer AMM-660S package; to include all
necessary items to complete the work
Note: supply included in plumbing fixtures package

Soap holder no 2.00 300.00 600.00 0% 0.050% 0.000% 0.000%

Toilet paper holder no 2.00 300.00 600.00 0% 0.050% 0.000% 0.000%

9.0 DIVISION 12 - FURNISHINGS 9,154.54 0.763% 0.000%

0.000% 100.000%
12 36 00 Countertops

Kitchen counter; consisting of ceramic tile counter

top, plastered CHB wall and counter; complete
with 100mm high splashback, 300mm wide fascia,
cabinet doors and hardware; and all necessary
items to complete the work
600mm x 1800mm x 850mm overall -
Cabinet set 1.00 6,330.00 0% 0.528% 0.000% 0.000%
300x300x12mm Ceramic Tiles - OSM m2 1.01 354.38 0% 0.030% 0.000% 0.000%
Formworks m2 1.10 573.30 0% 0.048% 0.000% 0.000%
Concrete m3 0.07 270.00 0% 0.023% 0.000% 0.000%
Rebars kgs 7.77 155.37 0% 0.013% 0.000% 0.000%
Paint Finsh m2 1.89 850.50 0% 0.071% 0.000% 0.000%
CHB m2 0.90 288.00 0% 0.024% 0.000% 0.000%
Plastering m2 0.90 333.00 0% 0.028% 0.000% 0.000%

10.0 DIVISION 22 - PLUMBING 85,637.67 7.136% 4.886%

30.325% 30.177%
22 40 00 Plumbing Fixtures 8.149% 8.598%
7.896% 8.956%
0.000% 7.902%
0.000% 2.440%
Supply and installation of plumbing fixtures by 1.868% 12.695%
Artes Myer AMM-660S package; to include 14.456% 14.550%
fittings, flexible hose, sealants, supports, and all 2.534% 4.474%
other miscellaneous items as shown and as 0.000% 0.813%
required to complete the system. 0.000% 3.294%
Note: supply included in plumbing fixtures package 0.000% 6.101%

Water Closet - OSM set 2.00 1,000.00 2,000.00 0% 0.167% 0.000% 0.000%
Lavatory Wall Hung (supply included in plumbing fixtures set 2.00 800.00 1,600.00 0% 0.133% 0.000% 0.000%
Lavatory Faucet (supply included in plumbing fixtures set 2.00 800.00 1,600.00 0% 0.133% 0.000% 0.000%
Shower Set - OSM set 1.00 800.00 800.00 0% 0.067% 0.000% 0.000%
Kitchen Sink with Faucet - OSM set 1.00 800.00 800.00 0% 0.067% 0.000% 0.000%

STORM DRAINAGE SYSTEM

Polyvinyl chloride (PVC) pipes and fittings by Moldex; Series 1000;

jointing in accordance with the manufacturer's instructions
 To walls and floors
75mm diameter m 6.00 945.00 5,670.00 100% 0.473% 6.621% 0.473%
extra for bend No 3.00 364.00 1,092.00 100% 0.091% 1.275% 0.091%

Drains; including adaptors and P-trap as required;

setting in concrete; making good around with
approved grouting
Gutter drains
jointing to 75 mm diameter PVC pipes No 1.00 945.00 945.00 100% 0.079% 1.103% 0.079%

SOIL, WASTE AND VENT SYSTEM

Excavating trenches; including all necessary

backfilling with selected materials, disposal
of excavated surplus materials offsite and
making good to all works disturbed
(Note: possible hardrock excavation)
for Polyvinyl Chloride pipes < 200mm diameter m 15.00 385.00 5,775.00 100% 0.481% 6.744% 0.481%

Bedding of pipes; including surrounds as

necessary
for Polyvinyl Chloride pipes < 200mm diameter m 15.00 385.00 5,775.00 100% 0.481% 6.744% 0.481%

Polyvinyl chloride (PVC) pipes and fittings by Moldex; Series 1000;

jointing in accordance with the manufacturer's instructions
In trenches
50mm diameter m 2.00 210.00 420.00 100% 0.035% 0.490% 0.035%
100mm diameter m 13.00 350.00 4,550.00 100% 0.379% 5.313% 0.379%
extra for bend No 15.00 350.00 5,250.00 100% 0.438% 6.130% 0.438%
extra for single equal branches No 6.00 350.00 2,100.00 100% 0.175% 2.452% 0.175%
extra for single reducing branches No 5.00 350.00 1,750.00 100% 0.146% 2.043% 0.146%
extra for reducing tee No 1.00 350.00 350.00 100% 0.029% 0.409% 0.029%

To walls and floors

extra for bend No 5.00 210.00 1,050.00 100% 0.088% 1.226% 0.088%
extra for single reducing branches No 2.00 350.00 700.00 100% 0.058% 0.817% 0.058%
50mmØ no 12.45 420.00 5,229.00 100% 0.436% 6.106% 0.436%

To ceiling and soffits

extra for single equal branches No 4.00 420.00 1,680.00 100% 0.140% 1.962% 0.140%

Drains; including adaptors and P-trap as

required; setting in concrete; making good
around with approved grouting

Shower drains
jointing to 100mm diameter Polyvinyl Chloride pipes No 1.00 350.00 350.00 0% 0.029% 0.000% 0.000%

Floor Drains

jointing to 100mm diameter Polyvinyl Chloride pipes No 1.00 350.00 350.00 0% 0.029% 0.000% 0.000%

Floor cleanouts; complete with cover ; setting

in concrete; making good around with approved
grouting
jointing to 50mm diameter Polyvinyl Chloride pipes No 1.00 210.00 210.00 100% 0.018% 0.245% 0.018%
jointing to 100mm diameter Polyvinyl Chloride pipes No 5.00 350.00 1,750.00 100% 0.146% 2.043% 0.146%

Pipework ancillaries; including adaptors

and flanges as required
Vent thru roof
50mm diameter No 1.00 210.00 210.00 100% 0.018% 0.245% 0.018%

Supply and fix the following items; including all

necessary accessories in accordance with the
manufacturers instruction and as described
Grease Trap; (CATCH BASIN TYPE, EXTERIOR) No 1.00 2,100.00 2,100.00 0% 0.175% 0.000% 0.000%

Septic tank

Supply and installation of PE Septic tank No 1.00 1,600.00 1,600.00 100% 0.133% 1.868% 0.133%
(Note: excavation included in earthworks)
Supply and installation of septic tank concrete manhole No 1.00 9,325.00 9,325.00 0% 0.777% 0.000% 0.000%

COLD WATER SYSTEM

Excavating trenches; including all necessary

backfilling with selected materials, disposal
of excavated surplus materials offsite and
making good to all works disturbed
for Polypropylene pipes < 200mm diameter m 13.47 350.00 4,714.50 100% 0.393% 5.505% 0.393%

Bedding of pipes; including surrounds as

necessary
for Polypropylene pipes < 200mm diameter m 13.47 350.00 4,714.50 100% 0.393% 5.505% 0.393%

Polyrpropylene pipes (PPrC) and Fittings by Thermovar;

PN20,
jointing in accordance with the manufacturer's instructions

In trenches
25mm diameter m 9.00 168.00 1,512.00 100% 0.126% 1.766% 0.126%
20mm diameter m 3.12 126.00 393.12 100% 0.033% 0.459% 0.033%
15mm diameter m 1.35 105.00 141.75 100% 0.012% 0.166% 0.012%

To walls and floors

15mm diameter m 8.30 126.00 1,045.80 100% 0.087% 1.221% 0.087%

Pipework ancillaries; including adaptors

and flanges as required

Gate valves
15mm diameter No 3.00 315.00 945.00 0% 0.079% 0.000% 0.000%
20mm diameter No 2.00 378.00 756.00 0% 0.063% 0.000% 0.000%
25mm diameter No 1.00 504.00 504.00 0% 0.042% 0.000% 0.000%

Hose bibb

15mm diameter No 2.00 315.00 630.00 0% 0.053% 0.000% 0.000%

Water meter

25mm diameter No 1.00 5,250.00 5,250.00 0% 0.438% 0.000% 0.000%

11.0 DIVISION 26 - ELECTRICAL 58,758.06 4.897% 1.873%

0.000% 44.980%
MAINS AND SUB-MAINS DISTRIBUTION SYSTEMS 0.000% 48.555%
 0.000% 1.554%
Concrete pedestal for Power Telephone and CATV system; 0.000% 3.875%
including concrete, eyebolts, formworks, rebars including 0.000% 1.036%
all necessary accessories as shown in the plan and
specifications
size and height as required - BY OTHER CONTRACTOR No

Rigid Steel Conduit (RSC); MC Gill brand

Surface fixed including entrance cap and all necessary - -
supports and accessories
20mm diameter m 3.00 252.00 756.00 0% 0.063% 0.000% 0.000%

Lightweight concrete encasement; including

formworks, rebars, duct spacers and warning tapes
for 1 - 20/25mm diameter m 9.00 420.00 3,780.00 0% 0.315% 0.000% 0.000%

Polyvinyl chloride (PVC) by Moldex

Encased in concrete; (civil works measured separately)
20mm diameter - OSM Pipe Only m 9.00 200.00 1,800.00 0% 0.150% 0.000% 0.000%

Feeder wires/cables; type THW/THHN by Phelps Dodge

Drawing into conduits; (conduits measured separately)
8.0 mm2 m 16.00 350.00 5,600.00 0% 0.467% 0.000% 0.000%
14 mm2 m 32.00 280.00 8,960.00 0% 0.747% 0.000% 0.000%

Supply and fix the following items; including all

necessary accessories in accordance with the
manufacturer's instructions and as described

Panelboard ; Panel PP
1 - 50A, 2P, 240V; main No 1.00 2,500.00 2,500.00 0% 0.208% 0.000% 0.000%
7 - 20A, 2P, 240V branches
enclosures; including busbars, ground terminal bus,
necessary supports and required finishes; in NEMA-1

Wires and conduit for Grounding system including ground

wires
and ground rod and other necessary accessories item 1.00 2,660.00 2,660.00 0% 0.222% 0.000% 0.000%

GENERAL LIGHTING AND POWER

Conduit systems to receive final circuits; polyvinyl

chloride (PVC) conduit by Moldex including necessary fittings & accessories

From panelboards to

lighting points; locally controlled; ceiling mounted - OSM m 50.00 50.00 2,500.00 100% 0.208% 4.255% 0.208%
switch points; 1 way 1 gang - OSM PIPES ONLY m 15.00 50.00 750.00 100% 0.063% 1.276% 0.063%
switch points; 1 way 2 gang - OSM PIPES ONLY m 6.00 50.00 300.00 100% 0.025% 0.511% 0.025%
switch points; 1 way 3 gang - OSM PIPES ONLY m 6.00 50.00 300.00 100% 0.025% 0.511% 0.025%
switch points; 3 way 1 gang - OSM PIPES ONLY m 10.00 50.00 500.00 100% 0.042% 0.851% 0.042%
socket outlet points; for ref - OSM PIPES ONLY m 6.00 50.00 300.00 100% 0.025% 0.511% 0.025%
socket outlet points - OSM PIPES ONLY m 16.00 50.00 800.00 100% 0.067% 1.362% 0.067%
socket outlet points; weatherproof - OSM PIPES ONLY m 6.00 50.00 300.00 100% 0.025% 0.511% 0.025%
socket outlet points; countertop - OSM PIPES ONLY m 6.00 50.00 300.00 100% 0.025% 0.511% 0.025%
socket outlet points; for WAC - OSM PIPES ONLY m 11.17 50.00 558.50 100% 0.047% 0.951% 0.047%
Utility boxes - OSM pcs 21.00 50.00 1,050.00 100% 0.088% 1.787% 0.088%
Junction boxes - OSM pcs 16.00 50.00 800.00 100% 0.067% 1.362% 0.067%
Pull box pcs 6.00 180.00 1,080.00 100% 0.090% 1.838% 0.090%

Final circuits in single core insulated copper conductors;

by Phelps Dodge; drawing into polyvinyl chloride (PVC)
(conduits measured separately)

From panelboards to
lighting points; locally controlled; ceiling mounted m 168.00 44.80 7,526.40 50% 0.627% 6.405% 0.314%
switch points; 1 way 1 gang m 52.00 44.80 2,329.60 50% 0.194% 1.982% 0.097%
switch points; 1 way 2 gang m 16.00 44.80 716.80 50% 0.060% 0.610% 0.030%
switch points; 1 way 3 gang m 21.45 44.80 960.96 50% 0.080% 0.818% 0.040%
switch points; 3 way 1 gang m 32.00 44.80 1,433.60 50% 0.119% 1.220% 0.060%
socket outlet points; for ref m 21.00 44.80 940.80 100% 0.078% 1.601% 0.078%
socket outlet points m 54.00 44.80 2,419.20 100% 0.202% 4.117% 0.202%
socket outlet points; weatherproof m 21.00 44.80 940.80 100% 0.078% 1.601% 0.078%
socket outlet points; countertop m 18.00 44.80 806.40 100% 0.067% 1.372% 0.067%
socket outlet points; for WAC m 30.00 44.80 1,344.00 100% 0.112% 2.287% 0.112%

Supply and fix lighting fixtures and ancillaries; including

taking
delivery on site, unloading or assisting to unload,
unpacking, returning packing, storing, all sundry materials
for fixings, be responsible for the safe custody of

Lighting fixtures; recessed downlight

Installation of receptacle No 12.00 60.00 720.00 0% 0.060% 0.000% 0.000%
Installation of CFL bulb No 3.00 60.00 180.00 0% 0.015% 0.000% 0.000%

Supply and fix specified or approved equal field devices

and ancillaries by Panasonic
Lighting switches
single pole switch No 5.00 115.00 575.00 0% 0.048% 0.000% 0.000%
two gang single pole switch No 1.00 115.00 115.00 0% 0.010% 0.000% 0.000%
three gang single pole switch No 1.00 115.00 115.00 0% 0.010% 0.000% 0.000%
3 way 1 gang switch No 2.00 115.00 230.00 0% 0.019% 0.000% 0.000%

Receptacle outlets

duplex convenience outlet ; for ref - OSM No 1.00 115.00 115.00 0% 0.010% 0.000% 0.000%
duplex convenience outlet - OSM No 5.00 115.00 575.00 0% 0.048% 0.000% 0.000%
duplex convenience outlet ; weatherproof - OSM No 1.00 115.00 115.00 0% 0.010% 0.000% 0.000%
duplex convenience outlet ; countertop - OSM No 1.00 115.00 115.00 0% 0.010% 0.000% 0.000%
duplex convenience outlet ; for WAC - OSM No 2.00 115.00 230.00 0% 0.019% 0.000% 0.000%

Installation of cover plate - Asha, Asta & Amita units only set 1.00 60.00 60.00 0% 0.005% 0.000% 0.000%

Installation of Smoke detector No 1.00 600.00 600.00 0% 0.050% 0.000% 0.000%

12.0 DIVISION 27 - COMMUNICATIONS 3,520.00 0.293% 0.271%

0.000% 76.287%
TELEPHONE SYSTEM
0.000% 23.713%

Polyvinyl chloride (PVC) by Moldex

Encased in concrete; (civil works measured separately)
20mm diameter - OSM Pipe Only m 20.00 47.50 950.00 100% 0.079% 26.989% 0.079%

Conduit systems to receive final circuits; polyvinyl

chloride (PVC) conduit by Moldex
From TTC to
 telephone outlet points - OSM Pipe Only m 10.00 75.00 750.00 100% 0.063% 21.307% 0.063%

Supply and fix specified or approved equal field devices

accessories by Panasonic; and other materials required
in accordance with the drawings and specification to
ensure full operation of the system
telephone outlet No 1.00 150.00 150.00 0% 0.013% 0.000% 0.000%

CATV SYSTEM

Polyvinyl chloride (PVC) by Moldex

Encased in concrete; (civil works measured separately)
20mm diameter - OSM Pipe Only m 20.00 52.50 1,050.00 100% 0.088% 29.830% 0.088%

Conduit systems to receive final circuits; polyvinyl

chloride (PVC) conduit by Moldex

From CATV pullbox to

CATV outlet points - OSM Pipe Only m 5.00 100.00 500.00 100% 0.042% 14.205% 0.042%
Installation of cable outlet No 1.00 120.00 120.00 0% 0.010% 0.000% 0.000%

13.0 DIVISION - 31 EARTHWORK 52,256.97 4.355% 4.355%

3.689% 3.689%
Aggregates for Earthwork 18.631% 18.631%
12.139% 13.487%
Aggregate base course shall include 3.488% 3.488%
spreading, compacting, levelling, use of plant, 15.550% 15.550%
tools, equipment, and all necessary items 0.000% 3.044%
and fixing accessories to complete the works 42.111% 42.111%
as required by the specifications.
Gravel bedding m2 27.07 252.00 6,821.64 100% 0.568% 13.054% 0.568%

31 20 00 Earth Moving

Staking and lay-out lot 1.00 2,000.00 2,000.00 100% 0.167% 3.827% 0.167%

Excavation shall perform as describe

regardless of the character of the material
encountered, within the limits of work, to the
lines, grades and depths indicated on the
drawings
(Note: possible hardrock)
PROVISIONAL Structural excavation m3 5.55 1,500.00 8,326.88 100% 0.694% 15.934% 0.694%
PROVISIONAL Excavation works for PE Septic tank m3 5.62 1,500.00 8,430.00 100% 0.703% 16.132% 0.703%

Backfill materials shall consist of approved

site excavated materials and shall be free
from brush, roots and other unsuitable
materials which would be detrimental to
compaction requirements

Approved well compacted granular fill m3 1.69 725.00 1,222.44 100% 0.102% 2.339% 0.102%
PROVISIONAL: Hauling of imported fill (Note: excavation m3 1.69 725.00 1,222.44 100% 0.102% 2.339% 0.102%

Dispose excavated materials

PROVISONAL: Offsite (Note: if excavation was done by m3 16.91 1,125.00 19,021.08 100% 1.585% 36.399% 1.585%

31 31 00 Soil Treatment

Supply and application of soil treatment

chemicals to prevent termites including usage
of tools and equipment to complete the
works.
Soil poisoning m2 21.25 90.00 1,912.50 100% 0.159% 3.660% 0.159%

Weepholes

PVC Pipe lm 6.00 550.00 3,300.00 100% 0.275% 6.315% 0.275%

OVER-ALL TOTAL DIRECT COST (VAT-IN) 1,200,000.00 100.000%

PREPARED BY:
GJ&J ENGINEERING & GENERAL SERVICES