1/38

PROJECT :
LOCATION :
MODEL HOUSE :
DESCRIPTION :

AREA : 474.00 SQ.M

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
I Earthworks / Site Works
Layouting & Staking 1.00 ls 6,000.00
Excavation 180.00 cu.m -
Gravel Bed Materials 36.00 cu.m 920.00
Backfill and Compaction 183.00 cu.m -
Earthfill Material 340.00 cu.m 200.00
Soil Guard 3.00 btls 1,150.00

Sub - Total For Earthworks

II Civil Works
A Concrete Works
Portland Cement (Holcim) 1,746.00 bags 220.00
Washed River Sand 97.00 cu.m 300.00
3/4" Gravel 194.00 cu.m 920.00
Concrete Works Labor Cost 194.00 cu.m -
Concrete Works Labor Cost 194.00 cu.m -

Sub - Total
B Reinforcement
16mm Ø Deformed Bars @ 6.0m long (G33) 15,453.00 kgs 38.00
12mm Ø Deformed Bars @ 6.0m long (G33) 2,486.00 kgs 38.00
10mm Ø Deformed Bars @ 6.0m long (G33) 13,350.00 kgs 38.00
#16 G.I Tie Wire @40kgs/roll 784.00 kgs 45.00
Reinforced Steel Bars Labor Cost 31,289.00 kgs -
Reinforced Steel Bars Equipment Cost 31,289.00 kgs -

Sub - Total
 2/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
C Formworks
1/2"x4'x8' Ordinary Plywood 419.00 pcs 690.00
2"x3" x 8' Cocolumber 14,246.00 bd.f 25.00
2"x2" x 8' Cocolumber 2,095.00 bd.f 25.00
Asstd. Common Wire Nails (CWN) 315.00 kgs 60.00
Formworks Labor Cost 1,414.00 sq.m -

Sub - Total
D Roofing Framing Works
2 "x 3" C-Purlins (1.2mm) 68.00 pcs 410.00
2"x2"x1/4" Angular Bar 50.00 pcs 1,010.00
1-1/2"x1-1/2"x1/4" Angular Bar 35.00 pcs 836.00
Cut-off Disk 14" 8.00 pcs 320.00
Grinding Disk 4" 16.00 pcs 90.00
Chalk Stone 5.00 pcs 5.00
Welding Rod (2.5) 1.00 box 1,500.00
Roof Framing Works Labor Cost 170.00 sq.m -

Sub - Total
E Roofing Works and Roof Framing Works
Prepainted Rib Type Long Span Roofing 0.4mm 170.00 sq.m 650.00

Sub - Total

Sub - Total For Civil Works

III Architectural Works
A Masonry Works
CHB 4" 7,324.00 pcs. 8.00
CHB 5" 4,825.00 pcs. 10.00
Portland Cement (Holcim) 590.00 bags 220.00
Washed River Sand 50.00 cu.m 300.00
10mm Ø Deformed Bars @ 6.0m long 2,188.00 kgs. 38.00
#16 G.I Tie Wire @40kgs/roll 1.00 roll 2,200.00
Masonry Works Labor Cost 1,055.00 sq.m -

Sub - Total
 3/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
B Plastering & Concrete Topping
Portland Cement (Mayon) 584.00 bags 220.00
Washed River Sand 49.00 cu.m 300.00
Corner Plastering 835.00 ln.m 30.00
Plastering Labor Cost 1,944.00 sq.m -

Sub - Total
C Ceiling Works
9mm Gypsum Board 121.00 pcs 310.00
3.5mm Fiber Cement Board 73.00 pcs 390.00
(0.4mm x 5m) Double Furring 467.00 pcs 70.00
(0.7mm x 5m) Carrying Channel 388.00 pcs 80.00
(0.4mm x 3m) Wall Angle 244.00 pcs 28.00
Furring Clip 1,358.00 pcs 3.00
1/8 x 1/2 Blind Rivets 11.00 boxes 200.00
Gypsum Screw 1" 20,176.00 pcs 0.50
Conrete Nail 1" 17.00 kgs 65.00
5/32" Drillbit 11.00 pcs 38.00
Gypsum Mesh Tape 50mm x 75m 19.00 rolls 130.00
Gypsum putty 8.00 tins 860.00
Air Wood Ventillation 8"x6" 10.00 pcs 360.00
Epoxy A & B 13.00 set/gal 376.00
Ceiling Works Labor Cost 510.00 sq.m -

Sub - Total
D Carpentry Works (Closet and Cabinets)
3/4" Plyboard 106.00 pieces 1,150.00
1/2"x2"x10' KD Lumber 184.00 pieces 63.00
2"x3"x10' KD Lumber 22.00 pieces 414.00
Cabinet Handle 88.00 pieces 50.00
Stikwell 27.00 gals 436.00
Closet Handle 80.00 pieces 50.00
Drawer Handle 40.00 pieces 50.00
Drawer Guide 40.00 pairs 149.00
Flanges 20.00 pairs 37.00
Chrome Pipe 20.00 pieces 182.00
 4/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
Concealed Hinges 272.00 boxes 48.00
Assorted Finishing Nail 80.00 kgs 60.00

Sub - Total
E Floor and Wall Finishing
Floor Fixtures
60x60cm Ceramic Tiles 1,425.00 pieces 120.00
30x30cm Ceramic Tiles 485.00 pieces 30.00
30x30cm Ceramic Tiles 210.00 pieces 30.00
Tile Adhesive 104.00 bags 185.00
Tile Grout 65.00 bags 45.00
Portland Cement 235.00 bags 220.00
Washed River Sand 20.00 cu.m 300.00
Floor Topping Labor Cost 782.00 sq.m
Tile Setting Labor Cost 520.00 sq.m

Wall Fixtures
Natural Stone 20.00 sq.m 500.00
60x60cm Granite Tiles 105.00 pieces 120.00
30x60cm Glazed Wall Tiles 910.00 pieces 90.00
Tile Adhesive 26.00 bags 185.00
Tile Grout 16.00 bags 44.00
Tiling Works Labor Cost 126.00 sq.m -

Waterproofing
Toilet and Bath 28.00 sq.m 450.00
Balcony 30.00 sq.m 450.00
Canopy 10.00 sq.m 450.00
Roof Deck 110.00 sq.m 450.00

Alucopan 85 sq.m 3000

Sub - Total
F Doors and Windows
Doors & Accessories
 5/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST

D1 - (80x210cm) Single Swing-in with Groove Solid

Door Type 20.00 sets 5,200.00

D2 - (75x210cm) Single Swing-in Flush Door Type HDF 17.00 sets 3,500.00

D3 - (65x210cm) Single Swing-in Flush Door Type HDF 13.00 sets 3,000.00
2" x 5" Solid Door Jamb (80x210cm) 21.00 pc 2,500.00
2" x 4" Solid Door Jamb (75x210cm) 17.00 pcs 2,500.00
2" x 4" Solid Door Jamb (65x210cm) 13.00 pc 2,200.00
Door Knob Cylindrical Type w/ Key 51.00 sets 550.00
Deadbolt Lock with Key 20.00 sets 400.00
3 ½" x 3 ½" Stainless Lose Pin Hinges 204.00 pcs 45.00

Windows
W1 - (120x120cm) 1/4" Thick Bronze Glass on
Aluminum Analok Frame Sliding Window 16.00 sets 4,775.00
W2 - (150x80cm) 1/4" Thick Bronze Glass on
Aluminum Analok Frame Awning Window with Fixed
Type 4.00 sets 15,200.00
W3 - (80x100cm) 1/4" Thick Bronze Glass on
Aluminum Analok Frame Sliding Window 4.00 set 3,400.00
W4 - (80x80cm) 1/4" Thick Bronze Glass on Aluminum
Analok Frame Sliding Window 6.00 set 2,870.00
W5 - (50x60cm) 1/4" Thick Bronze Glass on Aluminum
Analok Frame Sliding Window 13.00 set 2,700.00

Sub - Total
G Metal Works
Stair Railings
2"x3"x1.5mmx6meters Rectangular Tube 9.00 pieces 702.00
1"x2"x1.5mmx6meters Rectangular Tube 3.00 pieces 580.00
Cut-off Disk 14" 1.00 pieces 320.00
Grinding Disk 4" 2.00 pieces 90.00
Welding Rod 10.00 kgs 60.00
Chalkstone 3.00 piece 5.00

Hallway Railings
2"x3"x1.5mmx6meters Rectangular Tube 103.00 pieces 702.00
 6/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
1"x2"x1.5mmx6meters Rectangular Tube 30.00 pieces 580.00
1"x1"x1.5mmx6meters Rectangular Tube 40.00 pieces 581.00
Cut-off Disk 14" 9.00 pieces 320.00
Grinding Disk 4" 18.00 pieces 90.00
Welding Rod 2.00 boxes 1,500.00
Chalkstone 10.00 pieces 5.00

Grilles Accent
2"x3"x1.5mm Rectangular Tube 15.00 pcs 580.00
Cut-off Disk 14" 1.00 pcs 200.00
Grinding Disk 4" 2.00 pcs 54.00
Chalk Stone 2.00 pcs 5.00
Welding Rod (2.5) 5.00 kgs 60.00

Sub - Total
H Painting
Ceiling Surface 510.00 sq.m
Permacoat Flat Latex 701 41.00 gals 458.00

Concrete Surface 1,944.00 sq.m

Masonry Neutralizer 6.00 gals 225.00
Ultrafino 98.00 bags 450.00
Permacoat Flat Latex 701 25.00 tins 1,822.00
Permacoat Latex 710 39.00 tins 2,154.00
AcryColors 39.00 ltrs 130.00

Wood Surface Enamel Finish 230.00 sq.m

Laquer Putty 71.00 gals 680.00
Flat Wall Enamel 43.00 gals 515.00
Quick Dry Enamel 68.00 gals 605.00
Paint Thinner 37.00 gals 200.00

Metal Surface 480.00 sq.m

(Primer) Epoxy Gray 25.00 gals 550.00
Red Oxide 24.00 gals 350.00
Laquer Thinner 13.00 gals 180.00
 7/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
Quick Dry Enamel (Jet Black) 39.00 gals 410.00
Paint Thinner 32.00 gal 200.00
Body Filler 10.00 ltrs 150.00

Accessories/Miscellenous 1.00 lot 36,620.00

Sub - Total

Sub - Total For Architectural Works

III Plumbing Works
A Plumbing Fixtures
T & B Fixtures
HCG Water Closets @ T & B with Lavatory 13.00 set 3,500.00
Shower Valve 13.00 set 600.00
Shower Head 13.00 set 600.00
Bathroom Faucet 13.00 set 250.00

Laundry & Kitchen Accessories

Single Sink w/ Faucet and Accessories 22.00 sets 1,800.00
4"x4" Floor Drain Strainer (Ordinary) 58.00 pcs 85.00
Hose Bibb Faucet 12.00 pcs 120.00

B Water Supply System

PPR Pipe 1/2" x 4 meters 110.00 pcs 295.00
PPR Elbow 1/2" 180.00 pcs 32.00
PPR Tee 1/2" 80.00 pcs 25.00
PPR Coupling 1/2" 80.00 pcs 12.00
PPR Elbow Female Adaptor 1/2" 84.00 pcs 25.00
PPR Tee Female Adaptor 1/2" 12.00 pcs 100.00
PPR Male Adaptor 1/2" 30.00 pcs 100.00
PPR Gate Valve 1/2" 25.00 pcs 277.00
3/4" Teflon Tape 50.00 rolls 15.00

C Sanitary Sewer System

PVC Pipe 6"Ø x 3m Series 600 (Emerald) 26.00 pcs 1,148.00
PVC Pipe 4"Ø x 3m Series 600 (Emerald) 24.00 pcs 387.00
 8/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
PVC Pipe 3"Ø x 3m Series 600 (Emerald) 46.00 pcs 360.00
PVC Pipe 2"Ø x 3m Series 600 (Emerald) 20.00 pcs 157.00
PVC Elbow 4" x ¹/8 Bend 26.00 pcs 60.00
PVC Elbow 4" x ¹/4 Bend 20.00 pcs 77.00
PVC Elbow 3" x ¹/4 Bend 14.00 pcs 45.00
PVC Elbow 2" x ¹/8 Bend 64.00 pcs 24.00
PVC Elbow 2" x ¹/4 Bend 60.00 pcs 29.00
PVC Elbow 6" x ¹/8 Bend 2.00 pcs 150.00
Bushing 4x2 10.00 pcs 100.00
PVC Wye - 6 x 4 10.00 pcs 100.00
PVC Wye - 4 x 4 20.00 pcs 121.00
PVC Tee - 4 x 4 6.00 pcs 80.00
PVC Tee - 4 x 2 12.00 pcs 99.00
PVC Clean Out Plug 4" 22.00 pcs 61.00
PVC Wye 3 40.00 pcs 50.00
PVC Wye 2 20.00 pcs 38.00
PVC Tee 2 16.00 pcs 38.00
PVC Clean Out Plug 2" 30.00 pcs 25.00
PVC P-Trap 2" 58.00 pcs 80.00
400cc Neltex Solvent Cement 12.00 cans 180.00

Sub - Total For Plumbing Works

IV Electrical Works
A Lightning Fixtures
Pinlight Round LED 9 Watts 120.00 sets 250.00

B Wiring Devices
1 Gang Switch (Wide Series) 28.00 sets 82.00
2 Gang Switch (Wide Series) 17.00 sets 120.00
3 Gang Switch (Wide Series) 12.00 sets 130.00
1 Gang 3 Way Switch 4.00 sets 48.00
Aircon Outlet 16.00 sets 100.00
2 Gang Convenience Outlet 122.00 sets 70.00
1 Gang Cable Outlet 27.00 sets 96.00

C Rough-ins/Conduits/Fittings
 9/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
PVC Utility Box Poly 2"x4" 200.00 pcs 16.00
PVC Junction Box Poly w/ cover 4"x4" 100.00 pcs 20.00
PVC Pipe Orange 1/2"Ø 200.00 pcs 90.00
PVC Pipe Orange 3/4"Ø 70.00 pcs 210.00
PVC Elbow Orange 1/2"Ø 150.00 pcs 10.00
PVC Elbow Orange 3/4"Ø 35.00 pcs 15.00
1/2 Crownflex @ 100m/roll 6.00 rolls 578.00
Flexible Connector 1/2 10.00 bags 500.00
RSC Nipply 1"x6" 22.00 pcs 900.00
Bushing 1" 22.00 pcs 25.00
Lock Nut 1' 22.00 pcs 25.00
Locknut 2" 3.00 pcs 40.00
Bushing 2" 3.00 pcs 40.00
Entrance Cap 1" 1.00 pc 170.00
RSC Nipply 2"x4" 1.00 pc 1,900.00
RSC Conduit Pipe 2" x 1meter 1.00 pc 1,400.00
Entrance Cap 2" 1.00 pc 350.00
Secondary Single with Spool 1.00 sets 128.00
Toks with Screw #8 50.00 pc 3.00

D Wires and Cables

THHN WIRE #2.00mm 14/7 10.00 boxes 1,485.00
THHN WIRE #3.50mm 12/7 15.00 boxes 2,178.00
THHN WIRE #8.00mm 8/7 3.00 boxes 45.00
THHN WIRE #14.00mm 1.00 box 10,700.00
THHN WIRE #100.00mm 15.00 mtrs 515.00
Cable Wire R-G6 300.00 mtrs 25.00
Electric Tape 2" 10.00 pcs 20.00

E Panel Board and Circuit Breakers

Panel Box TQC Main 60 Amp, 8-20Amp 1.00 set 7,500.00
Panel Box TQC Main 40 Amp, 4-20Amp 10.00 sets 4,000.00
Pull Box 10x10x13 11.00 pcs 4,500.00
Circuit Breaker 225-Amp. With Nema 3-R 1.00 set 3,000.00
Busbar Gutter w/ 10 Circuit Breaker 40 Amp TQC, 1-
60Amp 1.00 set 9,500.00
 10/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST

Sub - Total For Electrical Works

Material Cost
Labor Cost

Total Construction Cost

 11/38

16,818.15

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL

6,000.00 2,100.00 2,100.00 8,100.00

- 250.00 45,000.00 45,000.00
33,120.00 200.00 7,200.00 40,320.00
- 200.00 36,600.00 36,600.00
68,000.00 200.00 68,000.00 136,000.00
3,450.00 345.00 1,035.00 4,485.00

110,570.00 159,935.00 270,505.00

384,120.00 - - 384,120.00
29,100.00 - - 29,100.00
178,480.00 - - 178,480.00
- 550.00 106,700.00 106,700.00
- 55.00 10,670.00 10,670.00

591,700.00 117,370.00 709,070.00

587,214.00 - - 587,214.00
94,468.00 - - 94,468.00
507,300.00 - - 507,300.00
35,280.00 - - 35,280.00
- 6.00 187,734.00 187,734.00
- 1.00 31,289.00 31,289.00

1,224,262.00 219,023.00 1,443,285.00

 12/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL

289,110.00 - - 289,110.00
356,150.00 - - 356,150.00
52,375.00 - - 52,375.00
18,900.00 - - 18,900.00
- 120.00 169,680.00 169,680.00

716,535.00 169,680.00 886,215.00

27,880.00 - - 27,880.00
50,500.00 - - 50,500.00
29,260.00 - - 29,260.00
2,560.00 - - 2,560.00
1,440.00 - - 1,440.00
25.00 - - 25.00
1,500.00 - - 1,500.00
- 250.00 42,500.00 42,500.00

113,165.00 42,500.00 155,665.00

110,500.00 - - 110,500.00

110,500.00 - 110,500.00

2,756,162.00 548,573.00 3,304,735.00

58,592.00 - - 58,592.00
48,250.00 - - 48,250.00
129,800.00 - - 129,800.00
15,000.00 - - 15,000.00
83,144.00 - - 83,144.00
2,200.00 - - 2,200.00
- 150.00 158,250.00 158,250.00

336,986.00 158,250.00 495,236.00

 13/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL

128,480.00 - - 128,480.00
14,700.00 - - 14,700.00
25,050.00 90.00 75,150.00 100,200.00
- 120.00 233,280.00 233,280.00

168,230.00 308,430.00 476,660.00

37,510.00 - - 37,510.00
28,470.00 - - 28,470.00
32,690.00 - - 32,690.00
31,040.00 - - 31,040.00
6,832.00 - - 6,832.00
4,074.00 - - 4,074.00
2,200.00 - - 2,200.00
10,088.00 - - 10,088.00
1,105.00 - - 1,105.00
418.00 - - 418.00
2,470.00 - - 2,470.00
6,880.00 - - 6,880.00
3,600.00 - - 3,600.00
4,888.00 - - 4,888.00
- 150.00 76,500.00 76,500.00

172,265.00 76,500.00 248,765.00

121,900.00 460.00 48,760.00 170,660.00

11,592.00 26.00 4,784.00 16,376.00
9,108.00 166.00 3,652.00 12,760.00
4,400.00 20.00 1,760.00 6,160.00
11,772.00 175.00 4,725.00 16,497.00
4,000.00 20.00 1,600.00 5,600.00
2,000.00 20.00 800.00 2,800.00
5,960.00 60.00 2,400.00 8,360.00
740.00 15.00 300.00 1,040.00
3,640.00 73.00 1,460.00 5,100.00
 14/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL
13,056.00 20.00 5,440.00 18,496.00
4,800.00 24.00 1,920.00 6,720.00

192,968.00 77,601.00 270,569.00

171,000.00 - - 171,000.00
14,550.00 - - 14,550.00
6,300.00 - - 6,300.00
19,240.00 - - 19,240.00
2,925.00 - - 2,925.00
51,700.00 - - 51,700.00
6,000.00 - - 6,000.00
150.00 117,300.00 117,300.00
250.00 130,000.00 130,000.00

10,000.00 400.00 8,000.00 18,000.00

12,600.00 - - 12,600.00
81,900.00 - - 81,900.00
4,810.00 - - 4,810.00
704.00 - - 704.00
- 250.00 31,500.00 31,500.00

12,600.00 150.00 4,200.00 16,800.00

13,500.00 150.00 4,500.00 18,000.00
4,500.00 150.00 1,500.00 6,000.00
49,500.00 150.00 16,500.00 66,000.00

255,000.00 - - 255,000.00

461,829.00 313,500.00 1,030,329.00

 15/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL

104,000.00 700.00 14,000.00 118,000.00

59,500.00 700.00 11,900.00 71,400.00

39,000.00 700.00 9,100.00 48,100.00

52,500.00 875.00 18,375.00 70,875.00
42,500.00 875.00 14,875.00 57,375.00
28,600.00 770.00 10,010.00 38,610.00
28,050.00 193.00 9,843.00 37,893.00
8,000.00 140.00 2,800.00 10,800.00
9,180.00 16.00 3,264.00 12,444.00

76,400.00 - - 76,400.00

60,800.00 - - 60,800.00

13,600.00 - - 13,600.00

17,220.00 - - 17,220.00

35,100.00 - - 35,100.00

574,450.00 94,167.00 668,617.00

6,318.00 281.00 2,529.00 8,847.00

1,740.00 232.00 696.00 2,436.00
320.00 128.00 128.00 448.00
180.00 36.00 72.00 252.00
600.00 24.00 240.00 840.00
15.00 2.00 6.00 21.00

72,306.00 281.00 28,943.00 101,249.00

 16/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL
17,400.00 232.00 6,960.00 24,360.00
23,240.00 233.00 9,320.00 32,560.00
2,880.00 128.00 1,152.00 4,032.00
1,620.00 36.00 648.00 2,268.00
3,000.00 600.00 1,200.00 4,200.00
50.00 2.00 20.00 70.00

8,700.00 203.00 3,045.00 11,745.00

200.00 70.00 70.00 270.00
108.00 19.00 38.00 146.00
10.00 2.00 4.00 14.00
300.00 21.00 105.00 405.00

138,987.00 55,176.00 194,163.00

18,778.00 161.00 6,601.00 25,379.00

1,350.00 79.00 474.00 1,824.00

44,100.00 158.00 15,484.00 59,584.00
45,550.00 638.00 15,950.00 61,500.00
84,006.00 754.00 29,406.00 113,412.00
5,070.00 46.00 1,794.00 6,864.00

48,280.00 238.00 16,898.00 65,178.00

22,145.00 181.00 7,783.00 29,928.00
41,140.00 212.00 14,416.00 55,556.00
7,400.00 70.00 2,590.00 9,990.00

13,750.00 193.00 4,825.00 18,575.00

8,400.00 123.00 2,952.00 11,352.00
2,340.00 63.00 819.00 3,159.00
 17/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL
15,990.00 144.00 5,616.00 21,606.00
6,400.00 70.00 2,240.00 8,640.00
1,500.00 53.00 530.00 2,030.00

36,620.00 12,817.00 12,817.00 49,437.00

402,819.00 141,195.00 544,014.00

2,448,534.00 1,224,819.00 3,928,353.00

45,500.00 1,050.00 13,650.00 59,150.00

7,800.00 180.00 2,340.00 10,140.00
7,800.00 180.00 2,340.00 10,140.00
3,250.00 75.00 975.00 4,225.00

39,600.00 540.00 11,880.00 51,480.00

4,930.00 26.00 1,508.00 6,438.00
1,440.00 36.00 432.00 1,872.00

32,450.00 89.00 9,790.00 42,240.00

5,760.00 10.00 1,800.00 7,560.00
2,000.00 8.00 640.00 2,640.00
960.00 4.00 320.00 1,280.00
2,100.00 8.00 672.00 2,772.00
1,200.00 30.00 360.00 1,560.00
3,000.00 30.00 900.00 3,900.00
6,925.00 84.00 2,100.00 9,025.00
750.00 5.00 250.00 1,000.00

29,848.00 345.00 8,970.00 38,818.00

9,288.00 117.00 2,808.00 12,096.00
 18/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL
16,560.00 108.00 4,968.00 21,528.00
3,140.00 48.00 960.00 4,100.00
1,560.00 18.00 468.00 2,028.00
1,540.00 24.00 480.00 2,020.00
630.00 14.00 196.00 826.00
1,536.00 8.00 512.00 2,048.00
1,740.00 9.00 540.00 2,280.00
300.00 45.00 90.00 390.00
1,000.00 30.00 300.00 1,300.00
1,000.00 30.00 300.00 1,300.00
2,420.00 37.00 740.00 3,160.00
480.00 24.00 144.00 624.00
1,188.00 30.00 360.00 1,548.00
1,342.00 19.00 418.00 1,760.00
2,000.00 15.00 600.00 2,600.00
760.00 12.00 240.00 1,000.00
608.00 12.00 192.00 800.00
750.00 8.00 240.00 990.00
4,640.00 24.00 1,392.00 6,032.00
2,160.00 54.00 648.00 2,808.00

249,955.00 75,523.00 325,478.00

30,000.00 75.00 9,000.00 39,000.00

2,296.00 25.00 700.00 2,996.00

2,040.00 36.00 612.00 2,652.00
1,560.00 39.00 468.00 2,028.00
192.00 15.00 60.00 252.00
1,600.00 30.00 480.00 2,080.00
8,540.00 21.00 2,562.00 11,102.00
2,592.00 29.00 783.00 3,375.00
 19/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL
3,200.00 5.00 1,000.00 4,200.00
2,000.00 6.00 600.00 2,600.00
18,000.00 27.00 5,400.00 23,400.00
14,700.00 63.00 4,410.00 19,110.00
1,500.00 3.00 450.00 1,950.00
525.00 5.00 175.00 700.00
3,468.00 174.00 1,044.00 4,512.00
5,000.00 150.00 1,500.00 6,500.00
19,800.00 270.00 5,940.00 25,740.00
550.00 8.00 176.00 726.00
550.00 8.00 176.00 726.00
120.00 12.00 36.00 156.00
120.00 12.00 36.00 156.00
170.00 51.00 51.00 221.00
1,900.00 570.00 570.00 2,470.00
1,400.00 420.00 420.00 1,820.00
350.00 105.00 105.00 455.00
128.00 39.00 39.00 167.00
150.00 1.00 50.00 200.00

14,850.00 446.00 4,460.00 19,310.00

32,670.00 654.00 9,810.00 42,480.00
135.00 14.00 42.00 177.00
10,700.00 3,210.00 3,210.00 13,910.00
7,725.00 155.00 2,325.00 10,050.00
7,500.00 8.00 2,400.00 9,900.00
200.00 6.00 60.00 260.00

7,500.00 2,250.00 2,250.00 9,750.00

40,000.00 1,200.00 12,000.00 52,000.00
49,500.00 1,350.00 14,850.00 64,350.00
3,000.00 900.00 900.00 3,900.00

9,500.00 2,850.00 2,850.00 12,350.00

 20/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL

305,731.00 92,000.00 397,731.00

5,870,952.00
2,100,850.00

7,971,802.00
 21/38

PROJECT :
LOCATION :
MODEL HOUSE :
DESCRIPTION :

AREA : 474.00 SQ.M

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
I Earthworks / Site Works
Layouting & Staking 1.00 ls 4,500.00
Excavation 90.00 cu.m -
Gravel Bed Materials 18.00 cu.m 600.00
Backfill and Compaction 92.00 cu.m -
Soil Guard 2.00 btls 863.00

Sub - Total For Earthworks

II Civil Works
A Concrete Works
Portland Cement (Holcim) 873.00 bags 195.00
Washed River Sand 49.00 cu.m 250.00
3/4" Gravel 97.00 cu.m 800.00
Concrete Works Labor Cost 97.00 cu.m -

Sub - Total
B Reinforcement
16mm Ø Deformed Bars @ 6.0m long (G33) 7,727.00 kgs 25.00
12mm Ø Deformed Bars @ 6.0m long (G33) 1,243.00 kgs 25.00
10mm Ø Deformed Bars @ 6.0m long (G33) 6,675.00 kgs 25.00
#16 G.I Tie Wire @40kgs/roll 392.00 kgs 40.00
Reinforced Steel Bars Labor Cost 15,645.00 kgs -

Sub - Total
D Formworks
1/2"x4'x8' Ordinary Plywood 210.00 pcs 350.00
2"x3" x 8' Cocolumber 7,123.00 bd.f 18.00
 22/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
2"x2" x 8' Cocolumber 1,048.00 bd.f 18.00
Asstd. Common Wire Nails (CWN) 158.00 kgs 60.00
Formworks Labor Cost 707.00 sq.m -

Sub - Total
E Roofing Framing Works
2 "x 3" C-Purlins (1.2mm) - pcs 308.00
2"x2"x1/4" Angular Bar 25.00 pcs 758.00
1-1/2"x1-1/2"x1/4" Angular Bar 18.00 pcs 627.00
Cut-off Disk 14" 4.00 pcs 240.00
Grinding Disk 4" 8.00 pcs 68.00
Chalk Stone 3.00 pcs 4.00
Welding Rod (2.5) 1.00 box 1,125.00
Roof Framing Works Labor Cost 85.00 sq.m -

Sub - Total
F Roofing Works and Roof Framing Works
Prepainted Rib Type Long Span Roofing 0.4mm 170.00 sq.m 350.00

Sub - Total

Sub - Total For Civil Works

III Architectural Works
A Masonry Works
CHB 4" 3,662.00 pcs. 6.00
CHB 5" 2,413.00 pcs. 7.00
Portland Cement (Holcim) 295.00 bags 195.00
Washed River Sand 25.00 cu.m 250.00
10mm Ø Deformed Bars @ 6.0m long 1,094.00 kgs. 25.00
#16 G.I Tie Wire @40kgs/roll 1.00 roll 1,500.00
Masonry Works Labor Cost 528.00 sq.m -

Sub - Total
B Plastering & Concrete Topping
Portland Cement (Mayon) 292.00 bags 195.00
Washed River Sand 25.00 cu.m 250.00
 23/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
Corner Plastering 418.00 ln.m 30.00
Plastering Labor Cost 972.00 sq.m -

Sub - Total
C Ceiling Works
9mm Gypsum Board 61.00 pcs 233.00
3.5mm Fiber Cement Board 37.00 pcs 293.00
(0.4mm x 5m) Double Furring 234.00 pcs 53.00
(0.7mm x 5m) Carrying Channel 194.00 pcs 60.00
(0.4mm x 3m) Wall Angle 122.00 pcs 21.00
Furring Clip 679.00 pcs 3.00
1/8 x 1/2 Blind Rivets 6.00 boxes 150.00
Gypsum Screw 1" 10,088.00 pcs 1.00
Conrete Nail 1" 9.00 kgs 49.00
5/32" Drillbit 6.00 pcs 29.00
Gypsum Mesh Tape 50mm x 75m 10.00 rolls 98.00
Gypsum putty 4.00 tins 645.00
Air Wood Ventillation 8"x6" 5.00 pcs 270.00
Epoxy A & B 7.00 set/gal 282.00
Ceiling Works Labor Cost 255.00 sq.m -

Sub - Total
D Floor and Wall Finishing
Floor Fixtures
60x60cm Ceramic Tiles 713.00 pieces 90.00
30x30cm Ceramic Tiles 243.00 pieces 23.00
30x30cm Ceramic Tiles 105.00 pieces 23.00
Tile Adhesive 52.00 bags 139.00
Tile Grout 33.00 bags 34.00
Portland Cement 118.00 bags 165.00
Washed River Sand 10.00 cu.m 225.00
Floor Topping Labor Cost 391.00 sq.m
Tile Setting Labor Cost 260.00 sq.m

Wall Fixtures
Natural Stone 10.00 sq.m 375.00
 24/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
60x60cm Granite Tiles 53.00 pieces 90.00
30x60cm Glazed Wall Tiles 455.00 pieces 68.00
Tile Adhesive 13.00 bags 139.00
Tile Grout 8.00 bags 33.00
Tiling Works Labor Cost 63.00 sq.m -

Waterproofing
Toilet and Bath 14.00 sq.m 200.00
Balcony 15.00 sq.m 200.00
Canopy 5.00 sq.m 200.00
Roof Deck 55.00 sq.m 200.00

Sub - Total
E Doors and Windows
Doors & Accessories
D1 - (80x210cm) Single Swing-in with Groove Solid
Door Type 21.00 sets 3,150.00

D2 - (75x210cm) Single Swing-in Flush Door Type HDF 17.00 sets 1,875.00

D3 - (65x210cm) Single Swing-in Flush Door Type HDF 13.00 sets 1,500.00
2" x 5" Solid Door Jamb (80x210cm) 21.00 pc 1,125.00
2" x 4" Solid Door Jamb (75x210cm) 17.00 pcs 1,125.00
2" x 4" Solid Door Jamb (65x210cm) 13.00 pc 900.00
Door Knob Cylindrical Type w/ Key 51.00 sets 413.00
Deadbolt Lock with Key 21.00 sets 300.00
3 ½" x 3 ½" Stainless Lose Pin Hinges 204.00 pcs 34.00

Windows
W1 - (120x120cm) 1/4" Thick Bronze Glass on
Aluminum Analok Frame Sliding Window 16.00 sets 2,082.00
W2 - (150x80cm) 1/4" Thick Bronze Glass on
Aluminum Analok Frame Awning Window with Fixed
Type 4.00 sets 7,650.00
W3 - (80x100cm) 1/4" Thick Bronze Glass on
Aluminum Analok Frame Sliding Window 4.00 set 1,800.00
W4 - (80x80cm) 1/4" Thick Bronze Glass on Aluminum
Analok Frame Sliding Window 6.00 set 1,403.00
 25/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
W5 - (50x60cm) 1/4" Thick Bronze Glass on Aluminum
Analok Frame Sliding Window 13.00 set 1,275.00

Sub - Total
F Metal Works
Stair Railings
2"x3"x1.5mmx6meters Rectangular Tube 5.00 pieces 527.00
1"x2"x1.5mmx6meters Rectangular Tube 2.00 pieces 435.00
Cut-off Disk 14" 1.00 pieces 240.00
Grinding Disk 4" 1.00 pieces 68.00
Welding Rod 5.00 kgs 45.00
Chalkstone 2.00 piece 4.00

Hallway Railings
2"x3"x1.5mmx6meters Rectangular Tube 52.00 pieces 527.00
1"x2"x1.5mmx6meters Rectangular Tube 15.00 pieces 435.00
1"x1"x1.5mmx6meters Rectangular Tube 20.00 pieces 436.00
Cut-off Disk 14" 5.00 pieces 240.00
Grinding Disk 4" 9.00 pieces 68.00
Welding Rod 1.00 boxes 1,125.00
Chalkstone 5.00 pieces 4.00

Grilles Accent
2"x3"x1.5mm Rectangular Tube 15.00 pcs 435.00
Cut-off Disk 14" 1.00 pcs 150.00
Grinding Disk 4" 2.00 pcs 41.00
Chalk Stone 2.00 pcs 4.00
Welding Rod (2.5) 5.00 kgs 45.00

Sub - Total
G Painting
Ceiling Surface 510.00 sq.m
Permacoat Flat Latex 701 21.00 gals 344.00

Concrete Surface 1,944.00 sq.m

Masonry Neutralizer 3.00 gals 169.00
Ultrafino 49.00 bags 338.00
 26/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
Permacoat Flat Latex 701 13.00 tins 1,367.00
Permacoat Latex 710 20.00 tins 1,616.00
AcryColors 20.00 ltrs 98.00

Wood Surface Enamel Finish 230.00 sq.m

Laquer Putty 36.00 gals 510.00
Flat Wall Enamel 22.00 gals 387.00
Quick Dry Enamel 34.00 gals 454.00
Paint Thinner 19.00 gals 150.00

Metal Surface 480.00 sq.m

(Primer) Epoxy Gray 13.00 gals 413.00
Red Oxide 12.00 gals 263.00
Laquer Thinner 7.00 gals 135.00
Quick Dry Enamel (Jet Black) 20.00 gals 308.00
Paint Thinner 16.00 gal 150.00
Body Filler 5.00 ltrs 113.00

Sub - Total

Sub - Total For Architectural Works

III Plumbing Works
A Plumbing Fixtures
T & B Fixtures
HCG Water Closets @ T & B with Lavatory 13.00 set 2,625.00
Shower Valve 13.00 set 450.00
Shower Head 13.00 set 450.00
Bathroom Faucet 13.00 set 188.00

Laundry & Kitchen Accessories

Single Sink w/ Faucet and Accessories 22.00 sets 1,350.00
4"x4" Floor Drain Strainer (Ordinary) 58.00 pcs 64.00
Hose Bibb Faucet 12.00 pcs 90.00

B Water Supply System

PPR Pipe 1/2" x 4 meters 55.00 pcs 222.00
 27/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
PPR Elbow 1/2" 90.00 pcs 24.00
PPR Tee 1/2" 40.00 pcs 19.00
PPR Coupling 1/2" 40.00 pcs 9.00
PPR Elbow Female Adaptor 1/2" 42.00 pcs 19.00
PPR Tee Female Adaptor 1/2" 6.00 pcs 75.00
PPR Male Adaptor 1/2" 15.00 pcs 75.00
PPR Gate Valve 1/2" 13.00 pcs 208.00
3/4" Teflon Tape 25.00 rolls 12.00

C Sanitary Sewer System

PVC Pipe 6"Ø x 3m Series 600 (Emerald) 13.00 pcs 861.00
PVC Pipe 4"Ø x 3m Series 600 (Emerald) 12.00 pcs 291.00
PVC Pipe 3"Ø x 3m Series 600 (Emerald) 23.00 pcs 270.00
PVC Pipe 2"Ø x 3m Series 600 (Emerald) 10.00 pcs 118.00
PVC Elbow 4" x ¹/8 Bend 13.00 pcs 45.00
PVC Elbow 4" x ¹/4 Bend 10.00 pcs 58.00
PVC Elbow 3" x ¹/4 Bend 7.00 pcs 34.00
PVC Elbow 2" x ¹/8 Bend 32.00 pcs 18.00
PVC Elbow 2" x ¹/4 Bend 30.00 pcs 22.00
PVC Elbow 6" x ¹/8 Bend 1.00 pcs 113.00
Bushing 4x2 5.00 pcs 75.00
PVC Wye - 6 x 4 5.00 pcs 75.00
PVC Wye - 4 x 4 10.00 pcs 91.00
PVC Tee - 4 x 4 3.00 pcs 60.00
PVC Tee - 4 x 2 6.00 pcs 75.00
PVC Clean Out Plug 4" 11.00 pcs 46.00
PVC Wye 3 20.00 pcs 38.00
PVC Wye 2 10.00 pcs 29.00
PVC Tee 2 8.00 pcs 29.00
PVC Clean Out Plug 2" 15.00 pcs 19.00
PVC P-Trap 2" 29.00 pcs 60.00
400cc Neltex Solvent Cement 6.00 cans 135.00

Sub - Total For Plumbing Works

IV Electrical Works
A Lightning Fixtures
 28/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
Pinlight Round LED 9 Watts 120.00 sets 188.00

B Wiring Devices
1 Gang Switch (Wide Series) 28.00 sets 62.00
2 Gang Switch (Wide Series) 17.00 sets 90.00
3 Gang Switch (Wide Series) 12.00 sets 98.00
1 Gang 3 Way Switch 4.00 sets 36.00
Aircon Outlet 16.00 sets 75.00
2 Gang Convenience Outlet 122.00 sets 53.00
1 Gang Cable Outlet 27.00 sets 72.00

C Rough-ins/Conduits/Fittings
PVC Utility Box Poly 2"x4" 100.00 pcs 12.00
PVC Junction Box Poly w/ cover 4"x4" 50.00 pcs 15.00
PVC Pipe Orange 1/2"Ø 100.00 pcs 68.00
PVC Pipe Orange 3/4"Ø 35.00 pcs 158.00
PVC Elbow Orange 1/2"Ø 75.00 pcs 8.00
PVC Elbow Orange 3/4"Ø 18.00 pcs 12.00
1/2 Crownflex @ 100m/roll 3.00 rolls 434.00
Flexible Connector 1/2 5.00 bags 375.00
RSC Nipply 1"x6" 11.00 pcs 675.00
Bushing 1" 11.00 pcs 19.00
Lock Nut 1' 11.00 pcs 19.00
Locknut 2" 2.00 pcs 30.00
Bushing 2" 2.00 pcs 30.00
Entrance Cap 1" 1.00 pc 128.00
RSC Nipply 2"x4" 1.00 pc 1,425.00
RSC Conduit Pipe 2" x 1meter 1.00 pc 1,050.00
Entrance Cap 2" 1.00 pc 263.00
Secondary Single with Spool 1.00 sets 96.00
Toks with Screw #8 25.00 pc 3.00

D Wires and Cables

THHN WIRE #2.00mm 14/7 5.00 boxes 1,114.00
THHN WIRE #3.50mm 12/7 8.00 boxes 1,634.00
THHN WIRE #8.00mm 8/7 2.00 boxes 34.00
 29/38

BILL OF MATERIALS

MATERIA
ITEM DESCRIPTION QTY. UNIT
UNIT COST
THHN WIRE #14.00mm 1.00 box 8,025.00
THHN WIRE #100.00mm 8.00 mtrs 387.00
Cable Wire R-G6 150.00 mtrs 19.00
Electric Tape 2" 5.00 pcs 15.00

E Panel Board and Circuit Breakers

Panel Box TQC Main 60 Amp, 8-20Amp 1.00 set 5,625.00
Panel Box TQC Main 40 Amp, 4-20Amp 10.00 sets 3,000.00
Pull Box 10x10x13 11.00 pcs 3,375.00
Circuit Breaker 225-Amp. With Nema 3-R 1.00 set 2,250.00
Busbar Gutter w/ 10 Circuit Breaker 40 Amp TQC, 1-
60Amp 1.00 set 7,125.00

Sub - Total For Electrical Works

Material Cost
Labor Cost

Total Construction Cost

 30/38

6,360.17

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL

4,500.00 1,575.00 1,575.00 6,075.00

- 100.00 9,000.00 9,000.00
10,800.00 100.00 1,800.00 12,600.00
- 100.00 9,200.00 9,200.00
1,726.00 100.00 200.00 1,926.00

17,026.00 21,775.00 38,801.00

170,235.00 - - 170,235.00
12,250.00 - - 12,250.00
77,600.00 - - 77,600.00
- 300.00 29,100.00 29,100.00

260,085.00 29,100.00 289,185.00

193,175.00 - - 193,175.00
31,075.00 - - 31,075.00
166,875.00 - - 166,875.00
15,680.00 - - 15,680.00
- 5.00 78,225.00 78,225.00

406,805.00 78,225.00 485,030.00

73,500.00 - - 73,500.00
128,214.00 - - 128,214.00
 31/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL
18,864.00 - - 18,864.00
9,480.00 - - 9,480.00
- 100.00 70,700.00 70,700.00

230,058.00 70,700.00 300,758.00

- - - -
18,950.00 - - 18,950.00
11,286.00 - - 11,286.00
960.00 - - 960.00
544.00 - - 544.00
12.00 - - 12.00
1,125.00 - - 1,125.00
- 100.00 8,500.00 8,500.00

32,877.00 8,500.00 41,377.00

59,500.00 - - 59,500.00

59,500.00 - 59,500.00

989,325.00 186,525.00 1,175,850.00

21,972.00 - - 21,972.00
16,891.00 - - 16,891.00
57,525.00 - - 57,525.00
6,250.00 - - 6,250.00
27,350.00 - - 27,350.00
1,500.00 - - 1,500.00
- 100.00 52,800.00 52,800.00

131,488.00 52,800.00 184,288.00

56,940.00 - - 56,940.00
6,250.00 - - 6,250.00
 32/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL
12,540.00 90.00 37,620.00 50,160.00
- 100.00 97,200.00 97,200.00

75,730.00 134,820.00 210,550.00

14,213.00 - - 14,213.00
10,841.00 - - 10,841.00
12,402.00 - - 12,402.00
11,640.00 - - 11,640.00
2,562.00 - - 2,562.00
2,037.00 - - 2,037.00
900.00 - - 900.00
10,088.00 - - 10,088.00
441.00 - - 441.00
174.00 - - 174.00
980.00 - - 980.00
2,580.00 - - 2,580.00
1,350.00 - - 1,350.00
1,974.00 - - 1,974.00
- 100.00 25,500.00 25,500.00

72,182.00 25,500.00 97,682.00

64,170.00 - - 64,170.00
5,589.00 - - 5,589.00
2,415.00 - - 2,415.00
7,228.00 - - 7,228.00
1,122.00 - - 1,122.00
19,470.00 - - 19,470.00
2,250.00 - - 2,250.00
120.00 46,920.00 46,920.00
120.00 31,200.00 31,200.00

3,750.00 200.00 2,000.00 5,750.00

 33/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL
4,770.00 - - 4,770.00
30,940.00 - - 30,940.00
1,807.00 - - 1,807.00
264.00 - - 264.00
- 120.00 7,560.00 7,560.00

2,800.00 100.00 1,400.00 4,200.00

3,000.00 100.00 1,500.00 4,500.00
1,000.00 100.00 500.00 1,500.00
11,000.00 100.00 5,500.00 16,500.00

161,575.00 96,580.00 258,155.00

66,150.00 700.00 14,700.00 80,850.00

31,875.00 700.00 11,900.00 43,775.00

19,500.00 700.00 9,100.00 28,600.00

23,625.00 394.00 8,274.00 31,899.00
19,125.00 394.00 6,698.00 25,823.00
11,700.00 315.00 4,095.00 15,795.00
21,063.00 145.00 7,395.00 28,458.00
6,300.00 105.00 2,205.00 8,505.00
6,936.00 12.00 2,448.00 9,384.00

33,312.00 - - 33,312.00

30,600.00 - - 30,600.00

7,200.00 - - 7,200.00

8,418.00 - - 8,418.00
 34/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL

16,575.00 - - 16,575.00

302,379.00 66,815.00 369,194.00

2,635.00 211.00 1,055.00 3,690.00

870.00 174.00 348.00 1,218.00
240.00 96.00 96.00 336.00
68.00 28.00 28.00 96.00
225.00 18.00 90.00 315.00
8.00 2.00 4.00 12.00

27,404.00 211.00 10,972.00 38,376.00

6,525.00 174.00 2,610.00 9,135.00
8,720.00 175.00 3,500.00 12,220.00
1,200.00 96.00 480.00 1,680.00
612.00 28.00 252.00 864.00
1,125.00 450.00 450.00 1,575.00
20.00 2.00 10.00 30.00

6,525.00 153.00 2,295.00 8,820.00

150.00 53.00 53.00 203.00
82.00 15.00 30.00 112.00
8.00 2.00 4.00 12.00
225.00 16.00 80.00 305.00

56,642.00 22,357.00 78,999.00

7,224.00 121.00 2,541.00 9,765.00

507.00 60.00 180.00 687.00

16,562.00 119.00 5,831.00 22,393.00
 35/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL
17,771.00 479.00 6,227.00 23,998.00
32,320.00 566.00 11,320.00 43,640.00
1,960.00 35.00 700.00 2,660.00

18,360.00 179.00 6,444.00 24,804.00

8,514.00 136.00 2,992.00 11,506.00
15,436.00 159.00 5,406.00 20,842.00
2,850.00 53.00 1,007.00 3,857.00

5,369.00 145.00 1,885.00 7,254.00

3,156.00 93.00 1,116.00 4,272.00
945.00 48.00 336.00 1,281.00
6,160.00 108.00 2,160.00 8,320.00
2,400.00 53.00 848.00 3,248.00
565.00 40.00 200.00 765.00

140,099.00 49,193.00 189,292.00

940,095.00 448,065.00 1,388,160.00

34,125.00 788.00 10,244.00 44,369.00

5,850.00 135.00 1,755.00 7,605.00
5,850.00 135.00 1,755.00 7,605.00
2,444.00 57.00 741.00 3,185.00

29,700.00 405.00 8,910.00 38,610.00

3,712.00 20.00 1,160.00 4,872.00
1,080.00 27.00 324.00 1,404.00

12,210.00 67.00 3,685.00 15,895.00

 36/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL
2,160.00 8.00 720.00 2,880.00
760.00 6.00 240.00 1,000.00
360.00 3.00 120.00 480.00
798.00 6.00 252.00 1,050.00
450.00 23.00 138.00 588.00
1,125.00 23.00 345.00 1,470.00
2,704.00 63.00 819.00 3,523.00
300.00 4.00 100.00 400.00

11,193.00 259.00 3,367.00 14,560.00

3,492.00 88.00 1,056.00 4,548.00
6,210.00 81.00 1,863.00 8,073.00
1,180.00 36.00 360.00 1,540.00
585.00 14.00 182.00 767.00
580.00 18.00 180.00 760.00
238.00 11.00 77.00 315.00
576.00 6.00 192.00 768.00
660.00 7.00 210.00 870.00
113.00 34.00 34.00 147.00
375.00 23.00 115.00 490.00
375.00 23.00 115.00 490.00
910.00 28.00 280.00 1,190.00
180.00 18.00 54.00 234.00
450.00 23.00 138.00 588.00
506.00 14.00 154.00 660.00
760.00 12.00 240.00 1,000.00
290.00 9.00 90.00 380.00
232.00 9.00 72.00 304.00
285.00 6.00 90.00 375.00
1,740.00 18.00 522.00 2,262.00
810.00 41.00 246.00 1,056.00

135,368.00 40,945.00 176,313.00

 37/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL
22,560.00 57.00 6,840.00 29,400.00

1,736.00 19.00 532.00 2,268.00

1,530.00 27.00 459.00 1,989.00
1,176.00 30.00 360.00 1,536.00
144.00 11.00 44.00 188.00
1,200.00 23.00 368.00 1,568.00
6,466.00 16.00 1,952.00 8,418.00
1,944.00 22.00 594.00 2,538.00

1,200.00 4.00 400.00 1,600.00

750.00 5.00 250.00 1,000.00
6,800.00 21.00 2,100.00 8,900.00
5,530.00 48.00 1,680.00 7,210.00
600.00 3.00 225.00 825.00
216.00 4.00 72.00 288.00
1,302.00 131.00 393.00 1,695.00
1,875.00 113.00 565.00 2,440.00
7,425.00 203.00 2,233.00 9,658.00
209.00 6.00 66.00 275.00
209.00 6.00 66.00 275.00
60.00 9.00 18.00 78.00
60.00 9.00 18.00 78.00
128.00 39.00 39.00 167.00
1,425.00 428.00 428.00 1,853.00
1,050.00 315.00 315.00 1,365.00
263.00 79.00 79.00 342.00
96.00 29.00 29.00 125.00
75.00 1.00 25.00 100.00

5,570.00 335.00 1,675.00 7,245.00

13,072.00 491.00 3,928.00 17,000.00
68.00 11.00 22.00 90.00
 38/38

MATERIALS LABOR
TOTAL UNIT COST TOTAL TOTAL
8,025.00 2,408.00 2,408.00 10,433.00
3,096.00 117.00 936.00 4,032.00
2,850.00 6.00 900.00 3,750.00
75.00 5.00 25.00 100.00

5,625.00 1,688.00 1,688.00 7,313.00

30,000.00 900.00 9,000.00 39,000.00
37,125.00 1,013.00 11,143.00 48,268.00
2,250.00 675.00 675.00 2,925.00

7,125.00 2,138.00 2,138.00 9,263.00

180,910.00 54,688.00 235,598.00

2,262,724.00
751,998.00

3,014,722.00