Altaraza Boq Final - Adjusted

OSM
MAIA BASIC Specialty Works

AVIDA SETTINGS ALTARAZA
BILL OF MATERIALS
MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY.
U/COST COST U/COST
DIVISION 1 - GENERAL REQUIREMENTS

1.0 Staff Salaries lot 1.00 20,000.00
2.0 Overhead Expenses lot 1.00 15,000.00
3.0 Temfacil lot 1.00 16,000.00
4.0 Bonds lot 1.00 8,000.00
Sub-total -
TOTAL - DIVISION 1 -
DIVISION 2 - SITE WORKS
1.0 Clearing and grubbing sq.m. 85.92 20.50
2.0 Batterboard Installation and layouting l.m. 40.20 145.24
4.0 Soil Poisoning sq.m. 95.26 10.90
a Soil Poison; Premise lit 1.20 -
5.0 Excavation cu.m. 16.04 450.00
6.0 Disposal cu.m. 4.51 225.00
7.0 Backfilling & Compaction cu.m. 11.90 455.00
-
Sub-total -
DIVISION 3 - CONCRETE
Wall Concrete Footings
WF-1
1.0 Gravel Bed Laying cu.m. 0.72 - - 120.00
a Gravel bedding cu.m. 0.79 1,100.00 873.62 -
2.0 Reinforcement kgs. 105.82 - - 25.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 13.00 - - -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 10.00 - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 3.65 500.00 1,827.00 500.00
a Portland Cement (40 kg) bags 33.00 - - 50.00
b Sand cu.m. 1.83 950.00 1,735.65 -
c Gravel, 3/4" cu.m. 3.65 1,100.00 4,019.40 -
WF-2/WF-2A - - - - -
1.0 Gravel Bed Laying cu.m. included - -
a Gravel bedding cu.m. - - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.55 - - 500.00
b Sand cu.m. 0.28 950.00 262.68 -
c Gravel, 3/4" cu.m. 0.55 1,100.00 608.30 -
Sub-total 9,426.65
Second Floor Slab
1.0 Steel Decking sq.m. 28.56 - - 150.00
a Steel deck 0.80mm m 35.70 550.00 19,635.00 -
2.0 Shoring sq.m. 28.56 - - 350.00
3.0 Wire Mesh Laying sq.m. 28.56 - - 100.00
a Wiremesh; EWWM; 6x6xW2xW2 roll 5.00 - - -
c Rebars 12 mm dia x 6m (Grade 33) pcs 13.00 - - -
d Rebars 12 mm dia x 7.5m (Grade 33) pcs 8.00 - - -
e GI Tie Wire #16 kgs. 3.00 50.00 150.00 25.00
5.0 Formworks sq.m. 3.17 250.00 793.00 210.00
6.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 3.24 3,500.00 11,336.50 500.00
b Sand cu.m. 1.62 950.00 1,538.53 -
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
c Gravel, 3/4" cu.m. 3.24 1,100.00 3,562.90 -
7.0 Concrete Floor Finishing sq.m. 28.56 100.00 2,855.70 120.00
Sub-total 39,871.63
Slab on Fill
a Gravel bedding cu.m. 1.73 1,100.00 1,902.12 -
2.0 Wire Mesh Laying sq.m. 33.36 150.00 5,004.60 10.00
3.0 Formworks sq.m. 0.25 250.00 63.00 210.00
4.0 Concrete Pouring ( one-bagger ) 2500 Psi cu.m. 2.52 - 500.00
a Portland Cement (40 kg) bags 20.00 - - -
b Sand cu.m. 1.26 950.00 1,195.10 -
c Gravel, G-1 cu.m. 2.52 1,100.00 2,767.60 -
Sub-total 12,600.62
Second Floor Beams
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 14.00 - - -
b Rebars 12 mm dia x 6m (Grade 33) pcs 12.00 - - -
c Rebars 12 mm dia x 7.5m (Grade 33) pcs 6.00 - - -
d GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
2.0 Formworks sq.m. 250.00 - 210.00
Formblocks sq.m. 7.26 - - 1,250.00
WFB 0.125 m pcs 31.00 - - -
b Sand cu.m. 0.57 950.00 540.55 -
c Gravel, 3/4" cu.m. 1.14 1,100.00 1,251.80 -
Sub-total 1,892.35
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Canopy Beam
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
2.0 Formworks sq.m. 3.36 250.00 840.75 250.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.14 500.00 67.50 500.00
b Sand cu.m. 0.07 950.00 64.13 -
c Gravel, 3/4" cu.m. 0.14 1,100.00 148.50 -
Sub-total 1,170.88
Roof Beams
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 20.00
c GI Tie Wire #16 kgs. 2.00 50.00 500.00 25.00
2.0 Formworks sq.m. 1.21 250.00 - 210.00
Formblocks sq.m. 7.26 - - 1,250.00
WFB 0.125 m pcs 31.00 - -
a Portland Cement (40 kg) bags 10.00 - -
b Sand cu.m. 0.54 950.00 514.43 -
c Gravel, 3/4" cu.m. 1.08 1,100.00 1,191.30 -
Sub-total 2,205.73
Reinforcement To Openings
c Rebars 12 mm dia x 7.5m (Grade 33) pcs 9.00 50.00 450.00 25.00
d GI Tie Wire #16 kgs. 2.00 250.00 500.00 210.00
2.0 Formworks sq.m. 9.79 - - 500.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.59 - -
a Portland Cement (40 kg) bags 5.00 - -
b Sand cu.m. 0.29 950.00 278.83 -
c Gravel, 3/4" cu.m. 0.59 1,100.00 645.70 -
Sub-total 1,874.53
Stiffener Column
d GI Tie Wire #16 kgs. 6.00 50.00 300.00 25.00
Sub-total 300.00
TOTAL - DIVISION 3 69,342.37
DIVISION 4 - MASONRY
CHB External Walls
1.0 WFB Laying 0.125m including Rebars; 3000 psi filler sq.m. 103.55 - 180.00
a WFB 0.125 m pc 456.00 - - -
b Portland Cement (40 kg) bags 73.00 - - -
d GI Tie Wire #16 kgs 4.04 50.00 201.92 25.00
e Sand cu.m. 4.00 950.00 3,800.00 -
f Gravel 3/8 - 8.00 1,100.00 8,800.00 -
2.0 Plastering (1/2" thick); Class B sq.m. 102.36 - - 25.00
a Portland Cement (40 kg) bags N/A - -
b Sand cu.m. N/A - -
c Skimcoat Application sq.m. 102.36 - - 25.00
d Skimcoat bags 9.00 250.00 2,250.00 -
3.0 Plastering to Corners l.m. 143.20 80.00 11,456.00 25.00
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
4.0 Sealant with backer rod (assumed 10mm gap) l.m. N/A - -
a Sealant pc N/A - -
b Backer rod pc N/A - -
Sub-total 26,507.92
CHB Internal Walls
1.0 WFB Laying 0.125m including Rebars; 3000 psi filler sq.m. 12.65 - - 120.00
a WFB 0.125 m pc 54.00 - - -
e GI Tie Wire #16 kgs 0.49 50.00 24.67 25.00
f Sand cu.m. - 950.00 - -
g Gravel 3/8 - 1.00 1,100.00 1,100.00 -
b Sand cu.m. - - - -
d Skimcoat bags 12.00 250.00 3,000.00 -
3.0 Plastering to Corners l.m. 9.60 - - 25.00
Sub-total 4,124.67
Kitchen Counter Base & Sink
2.0 CHB Laying 4" with Rebars sq.m. N/A
a CHB 4" pc N/A
b Portland Cement (40 kg) bags N/A
c Sand cu.m. N/A
3.0 Plastering sq.m. N/A
a Portland Cement (40 kg) bags N/A
b Sand cu.m. N/A
4.0 Plastering to corners l.m. N/A
5.0 Formworks sq.m. N/A
6.0 Reinforcement kgs N/A
Rebars 12 mm dia x 6m (Grade 33) pc N/A
7.0 Concrete Counter cu.m. N/A
b Sand cu.m. N/A
c Gravel cu.m. N/A
Sub-total -
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
DIVISION 5 - METALS
Structural Steel Second Floor Framing
1.0 Beams lot 1.00 - - 6,000.00
a C 200 x 100 x 4.5mm thick kgs 116.71 - - -
b C 150 x 75 x 3mm thick kgs 27.69 - - -
c L 75 x 75 x 6 kgs 16.28 - - -
d Consumables lot 1.00 850.00 850.00 -
Stiffeners, Gusset Plates, & Embedded Plates - - - - 1,800.00
a 6mm thick plate kgs 25.67 - - -
b 10mm thick plate kgs 17.31 - - -
c Consumables lot 1.00 850.00 850.00 -
Tie Bars lot 1.00 - - 1,500.00
a 12mm diameter kgs 3.29 - - -
b 16mm diameter kgs 5.21 - - -
c 16mm diameter x 75mm x 65mm, shear studs kgs 9.73 - - -
Structural Steel Roof Framing - - - - -
1.0 Rafters, cleats and runners lo t 1.00 - - 8,500.00
a LC 140 x 43 x 14 x 2mm thick kgs 165.03 - -
b LC 140 x 43 x 12 x 1.5mm thick kgs 238.86 - -
Stiffeners, Gusset Plates, & Plates lot 1.00 - - 1,800.00
a 6mm thick plate kgs 62.27 - -
b 10mm thick plate kgs 56.99 - -
Tie Bars lot 1.00 - - -
a 12mm diameter kgs 27.71 - -
2.0 Purlins lot 1.00 - - -
a JEA span 45 hat type l.m. 150.37 - -
b Consumables lot 1.00 11,500.00 11,500.00 -
Structural Steel Staircase - - - - -
1.0 Stringers, Steps, Columns - 1.00 - - 2,000.00
a C 100 x 50 x 2.5mm thick kgs 34.95 65.00 2,271.75 -
b L 50 x 50 x 3mm thick kgs 58.65 65.00 3,812.25 -
c Tubular 50 x 50 x 3mm thick kgs 21.54 65.00 1,400.10 -
d 6mm thick plate kgs 5.15 65.00 334.75 -
e Consumables lot 1.00 850.00 850.00 -
f 16mm diameter x 300mm long pc 16.00 75.00 1,200.00 -
Sub-total 24,768.85
DIVISION 6 - WOOD & PLASTIC

Carpentry Works
1.0 Installation of Stair Wooden Planks bf 111.00 45.00 4,995.00 -
2.0 Handrail & Railing lm - - -
a. Frame installation sq.m. 3.00 - - 500.00
b. 12mm thick Gypsum Board pc 3.00 380.00 1,140.00 -
c. Wood handrail, 2in x 4in KD bf 4.32 190.00 820.80 -
d. Flat Bar 2" x 6mm thk, 0.60m long kg 1.19 75.00 89.35 -
3.0 Riser cover installation sq.m. 25.00 - -
a 4.5mm thick Ficem Board pc 1.00 275.00 275.00 50.00
3.0 Baseborad l.m. N/A - -
4.0 Ceiling Vent sets 5.00 450.00 2,250.00 50.00
Sub-total 9,570.15
DIVISION 7 - THERMAL & MOISTURE PROTECTION

Waterproofing
1.0 T&B Floor sq.m. - 500.00 2,000.00 400.00
Sub-total 2,000.00
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
ROOFING
Metal Roof Stone Chips sq.m. 62.00
Model 50 - Celena GI Roofing au 1.00
1.0 Prepainted GI Roof - .4mm Panels sq.m. 62.00
Prepainted GI Gutter - .6mm l.m 31.00
Prepainted GI Valley - .4mm l.m 4.00
Prepainted GI Ridgeroll - .4mm l.m 22.00
Downspout l.m.
2.0 Insulation sq.m. 62.00
3.0 Fascia Installation l.m. 31.00 - - 150.00
FASCIA BOARD; 12MM T X 12" X 8' pcs 13.00 375.00 5,625.00 -
DIVISION 8 - DOORS & WINDOWS

Doors
1.0 Steel Door Jamb & Door set 2.00 500.00
a Main Door - -
DOOR PANEL 0.9 X 2.1m set 1.00 50.00
DOOR JAMB 0.90 X 2.10m Left/Right GA-18 set 1.00 50.00
b Service Door - -
DOOR FLUSH TYPE 0.818 X 2.1m set 1.00 50.00
DOOR JAMB 0.866m X 2.10m L/R; GRAY; GA-18; 3-hinges set 1.00 50.00
c Lanai - Sliding Aluminum Door set 1.00
d Door - Bedroom - -
DOOR FLUSH TYPE 0.818 X 2.1m set N/A
DOOR JAMB 0.866m X 2.10m L/R; GRAY; GA-18; 3-hinges set N/A
2.0 HINGE; EXTERIOR set 7.00 50.00
2.0 HCF PVC DOOR W/HINGES 0.60m X 2.10m; B set 1.00 50.00
Sub-total -
Doors Lockset
1.0 Bedroom/T&B
LOCKSET; CYLINDRICAL TYPE set 2.00 50.00
2.0 Lever Type - Main/Service/Lanai - -
LOCKSET LEVER TYPE - Left/Right set 1.00 50.00
Sub-total -
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Windows
Supply & Installation of Alum Window & Door lot 1.00
1.0 Aluminum Sliding Windows .4mm thk sq.ft. 132.50
Ground Floor - 80.50
Second Floor - 52.00
2.0 Aluminum Corner Windows .6mm thk sq.ft. 25.50
Sub-total -
DIVISION 9 - FINISHES
Ceiling Eaves on metal furring
1.0 Ceiling Frame Installation - eaves sq.m. 28.00 150.00 4,200.00 100.00
2.0 Ficem Board Installation - eaves sq.m. 28.00 - - 100.00
DRYWALL FIBER CEMENT BRD 4.5MM X 4' pcs 10.00 375.00 3,750.00 -
Sub-total 7,950.00
Interior Ceiling on metal furring
1.0 Ceiling Frame Installation - interior sq.m. 68.00 120.00 8,160.00 75.00
2.0 Gypsum Board Installation - interior sq.m. 65.00 - - -
GYPSUM BOARD; 4' X 8' X " pcs 23.00 480.00 11,040.00 75.00
3.0 Ficem Board Installation - t&b sq.m. 3.00 - - 75.00
DRYWALL FIBER CEMENT BRD 6MM X 4' pcs 1.00 375.00 375.00 -
Sub-total 19,575.00
Interior / Exterior Partitions
1.0 Wall Frame Installation sq.m. -
2.0 Gypsum Board Installation - interior sq.m. -
GYPSUM BOARD; 4' X 8' X " pcs N/A
3.0 Ficem Board Installation - t&b sq.m. -
DRYWALL FIBER CEMENT BRD 6MM X 4' pcs N/A
Sub-total -
T&B / Kitchen Tileworks
Ground Floor
1.0 T&B wall ( 300mm x 300mm ) - Grd Floor sq.m. 12.00 - 160.00
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMANpc 100.00 - -
T&B floor ( 300mm x 300mm ) sq.m. 3.00 - 160.00
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; ROMpc 36.00 - -
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 2.00 - -
d Cement Adhesive bag 1.00 250.00 250.00 -
e Tile Trim lot 1.00 2,500.00 2,500.00 -
Second Floor T&B - - - - -
T&B wall ( 300mm x 300mm ) 2nd Floor sq.m. - - - -
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMANpc N/A -
T&B floor ( 300mm x 300mm ) sq.m. - -
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; ROMpc N/A
c MORTAR TILE GROUT 2 KG/BAG; ABC bag N/A
d Cement Adhesive bag -
e Tile Trim lot -
2.0 Kitchen Counter ( 300mm x 300mm ) sq.m. N/A
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMANpc N/A
b MORTAR TILE GROUT 2 KG/BAG; ABC bag N/A
c Cement Adhesive bag N/A
d Tile Trim lot N/A
Sub-total 2,750.00
LKD / Bedroom Floor Finishes
Ground Floor
1.0 600x600 Ceramic Tiles sq.m. 26.00
pc 254.00
gal 2.00
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
sq.m. -
pc N/A
bag -
bag -
lot -
2.0 Vinyl Floor Tiles -Maid's/Guest's sq.m. -
a VINYL TILES; 4" X 36"; pc -
b Contact Cement gal -
Second Floor - -
1.0 Vinyl Floor Tiles -Bedrooms sq.m. 23.00
a VINYL TILES; 4" X 36"; pc 226.00
b Contact Cement gal 2.00
2.0 Laminated Flooring - Bedrooms lot -
3.0 Vinyl Floor Tiles -Hall sq.m. 6.00
a VINYL TILES; 4" X 36"; pc 60.00
b Contact Cement gal 1.00
Self Leveling Grout lot 1.00
Supply and Install Self Leveling Grout and Vinyl sq.m. 55.00
Sub-total -
Painting - Exterior Walls / Doors & Jambs / Eaves & Fascia
1.0 Exterior Wall - latex sq.m. 101.00
EXTERIOR PAINTING au 1.00
2.0 Interior Wall - Skim Coat sq.m. - 35.00 25.00
3.0 Interior Wall - latex sq.m. 72.00 - - 25.00
PAINT LATEX FLAT WHITE gal 5.00 480.00 2,400.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 5.00 520.00 2,600.00 -
4.0 Ceiling - latex sq.m. 93.00 - - 25.00
5.0 Doors - enamel pc 3.00 - - 25.00
Flat Wall Enamel gal 0.50 480.00 240.00 -
Quick Drying Enamel gal 0.50 520.00 260.00 -
6.0 Jambs - enamel l.m. 18.00 - - 25.00
Flat Wall Enamel gal 0.50 480.00 240.00 -
Quick Drying Enamel gal 0.50 520.00 260.00 -
7.0 Fascia Board - latex l.m. 31.00 - - 25.00
8.0 Baseboard l.m. N/A - -
9.0 Window Jamb l.m. 64.00 - - 35.00
PAINT LATEX FLAT WHITE gal 1.00 480.00 480.00 -
10.0 Stair Planks - - - - -
Stain Finish sq.m. 6.57 110.00 722.70 35.00
Vinyl Tiles sq.m. N/A - -
PVC Nosing lm N/A - -
11.0 Railing & Handrail, Riser Cover sq.m. 10.44 - - 35.00
a. Flat Wall Enamel gal 2.00 480.00 960.00 -
b. Quick Drying Enamel gal 2.00 550.00 1,100.00 -
c. Consumables lot 1.00 1,000.00 1,000.00 -
Sub-total 17,680.00
DIVISION 10 - SPECIALTIES
1.0 Modular Kitchen Counter with Granite Top lot 1.00
2.0 Overhead Cabinet lot N/A
3.0 Kichen Counter Cabinet lot 1.00
4.0 Exterior Stone Finish sq.m. N/A
5.0 Window Jamb Moulding l.m. 64.00 1,000.00 1,000.00
4.0 Exterior Moulding lot 1.00
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Pre-Fab Moulding lot 1.00
6.0 Porch Column Moulding lot N/A
Sub-total 1,000.00
DIVISION 11 - MECHANICAL
Sanitary / Sewer / Vent System
1.0 Pipes - "Neltex" brand
100mm dia x 3m pcs 10.00 50.00
50mm dia x 3m pcs 10.00 50.00
2.0 Bends - "Neltex" brand - - -
Clean-out:100mm dia pcs 3.00 120.00 360.00 10.00
Wye: 100 x 100mm dia pcs 3.00 70.00 210.00 10.00
Wye: 100 x 50mm dia pcs 4.00 60.00 240.00 10.00
Wye: 50 x 50mm dia pcs - 50.00 - 10.00
Tee: 50 x 50mm dia pcs 3.00 40.00 120.00 10.00
Tee: 100 x 50mm dia pcs 1.00 50.00 50.00 10.00
45 Bend: 100mm dia pcs 2.00 110.00 220.00 10.00
45 Bend: 50mm dia pcs 2.00 125.00 250.00 10.00
90 Bend: 100mm dia pcs 4.00 150.00 600.00 10.00
90 Bend: 50mm dia pcs 11.00 150.00 1,650.00 10.00
P-Trap: 50mm dia pcs 2.00 250.00 500.00 10.00
Cap: 50mm dia pcs 1.00 100.00 100.00 10.00
Reducer: 75 x 50mm dia pcs 1.00 90.00 90.00 10.00
Sub-total 4,390.00
Potable Cold Water Lines - PN10 Ecosan lot 1.00 1,000.00
Pipe: 20mm dia x 4m pcs 5.00 50.00
90 Bend: 20mm dia pcs 7.00 65.45 458.15
90 Bend: 15mm dia pcs 16.00 60.45 967.20
Tee: 15mm dia pcs 11.00 45.45 499.95
Tee: 20mm x 15mm dia pcs 2.00 50.55 101.10
Reducer: 20mm x 15mm dia pcs 1.00 34.54 34.54
End Cap: 15mm dia pcs 4.00 34.54 138.16
Union Patente: 20mm dia pcs 1.00 50.50 50.50
Hosebibb: 15mm dia pcs 1.00 55.55 55.55
Gate Valve: 20mm dia pcs 1.00 65.45 65.45
Gate Valve: 15mm dia pcs - - -
Water Meter: 20mm dia pcs 1.00 2,500.00 2,500.00
Consumables - - - -
Teplon Tape roll 6.00 45.65 273.90
Solvent Cement can 4.00 80.67 322.68
Sub-total 5,467.18
Plumbing Fixtures for T & B
a WATER CLOSETw/COMP.FITTINGS;HCG CS999 set 1.00 150.00
b LAVATORY W/ COMP. FITTINGS;HCG L59;WHI set 1.00 150.00
c LAVATORY FAUCET; HCG; CHROME set 1.00 150.00
d KITCHEN SINK 20.21.1C W/ COMP. FITTING set 1.00 150.00
e KITCHEN SINK FAUCET; FRATTINI set 1.00 150.00
f SHOWER HEAD VALVEw/FAUCET;HCG APPLE-TYPE set 1.00 150.00
g SOAP HOLDER set 1.00 150.00
h TISSUE PAPER HOLDER; HCG S8; WHT set 1.00 150.00
i FLOOR DRAIN; BRASS set 2.00 150.00
j GREASE TRAP set 1.00 150.00
Sub-total -
Septic Tank (PVC System)
1.0 Excavation cu.m. 2.26 - - 450.00
2.0 Installation of PVC Septic tank w/ fittings set 1.00 - - 100.00
a PVC Septic tank set 1.00 5,900.00 5,900.00 -
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
b PVC fittings(consummables) lot 1.00 500.00 500.00 -
3.0 Backfilling cu.m. 0.72 - - 450.00
4.0 Concrete top slab cu.m. 0.40 - - 1,500.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 4.00 - - 15.00
b Tie wires #16 kgs 0.16 50.00 7.80 -
c Portland Cement (40 kg) bags 3.20 - - -
d Sand cu.m. 0.20 900.00 180.00 -
e Gravel, 3/4" cu.m. 0.40 900.00 360.00 -
Sub-total 6,947.80
DIVISION 12 - ELECTRICAL & AUXILLARY SYSTEM

Electrical & Auxillary System
Wire Harness (Electrical and Auxiliary) lot 1.00 1,500.00
1.0 TV/TEL Wire Harness lot 1.00 1,500.00
2.0 Wires - - -
THHN Wires 2.0mm2 l.m. 460.00 1.00
THHN Wires 3.5 mm2 l.m. 154.00 1.00
THHN Wires 5.5 mm2 l.m. 27.00 1.00
THHN Wires 8.0 mm2 l.m. 15.00 1.00
THHN Wires 14.0 mm2 l.m. 28.00 1.00
THHN Wires 22.0 mm2 l.m. - 1.00
3.0 Conduit & Fittings - - 1.00
Polyflex Conduit: 20mm dia l.m. 198.00 1.00
PVC Conduit: 25mm dia l.m. 9.00 1.00
RSC Conduit: 32mm dia l.m. 3.00 1.00
PVC Adapter: 20mm dia pcs 117.00 36.50 4,270.50 1.00
PVC Adapter: 25mm dia pcs 2.00 42.34 84.68 1.00
RSC Locknut/Bushing: 32mm dia prs. 6.00 65.34 392.04 1.00
Locknut/Bushing: 25mm dia prs. 2.00 55.34 110.68 1.00
Locknut/Bushing: 20mm dia prs. 117.00 45.34 5,304.78 1.00
LB Condulet: 32mm dia pcs - - - 1.00
Service Entrance Cap: 32mm dia pcs 1.00 65.00 65.00 1.00
4.0 Juncton Box 4" x 4" pcs 19.00 43.50 826.50 1.00
5.0 Utility Box 2" x 4 pcs 33.00 38.50 1,270.50 1.00
6.0 Pull Box 8" x 8" x 6" pcs 3.00 73.50 220.50 1.00
Sub-total 12,762.54
Service Entrance Concrete Post (Shared by 2 Units)
1.0 Excavation of Footing cu.m. 0.16 - - 450.00
2.0 Pouring of Footing cu.m. 0.16 - - 1,500.00
b Sand cu.m. 0.08 900.00 72.00 -
c Gravel cu.m. 0.16 900.00 144.00 -
3.0 Precast Service Entrance Post column 0.50 5,000.00 2,500.00 -
Sub-total 2,716.00
Convenience Outlet, Switch, Plate Cover, & Lighting Receptacle lot 1.00 3,500.00
1.0 Switches -
1 Pole 1 Gang sets 4.00 2.50
3 Way 1 Pole 1 Gang sets 2.00 2.50
Additional switch for exhaust fan - 1.00 2.50
2.0 Outlets sets 10.00 2.50
3.0 WP C.O Duplex sets 2.00 2.50
3.0 WP C.O Duplex - GFCI sets 1.00 2.50
4.0 ACU Outlet sets 1.00 2.50
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
5.0 Ref Outlet sets 1.00 2.50
6.0 Range Outlet sets 1.00 2.50
7.0 TV outlet sets 2.00 2.50
8.0 Tel Outlet sets 2.00 2.50
9.0 Water Heater Outlet sets - 2.50
10.0 Panel Board & Accessories sets 1.00 2.50
Main: 80AT 2P 100AF - - 2.50
Br 1-30AT; 5-20AT; 1-15AT; 3 SPARE - - 2.50
11.0 Lighting Receptacles sets 17.00 2.50
12.0 Electric Meter & accessories set 1.00 2,500.00 2,500.00 -
Accessories set 1.00 3,500.00 3,500.00 -
Sub-total 6,000.00
TOTAL PER UNIT 229,177.5
GRAND TOTAL PER UNIT

LABOR
TOTAL
COST
20,000.00 20,000.00
15,000.00 15,000.00
16,000.00 16,000.00
8,000.00 8,000.00
59,000.00 59,000.00
59,000.00 59,000.00
1,761.36 1,761.36
5,838.69 5,838.69
1,038.36 1,038.36
- -
7,217.76 7,217.76
1,015.18 1,015.18
5,413.59 5,413.59
-
22,284.93 22,284.93
22,284.93 22,284.93
86.64 86.64
- 873.62
2,645.50 2,645.50
- -
- -
25.00 75.00
1,827.00 3,654.00
1,650.00 1,650.00
- 1,735.65
- 4,019.40
-
-
- -
1,074.00 1,074.00
- -
- -
25.00 75.00
276.50 276.50
250.00 250.00
- 262.68
- 608.30
7,859.64 17,286.29
4,283.55 4,283.55
- 19,635.00
9,994.95 9,994.95
2,855.70 2,855.70
- -
5,366.25 5,366.25
- -
- -
- -
- -
75.00 225.00
666.12 1,459.12
1,619.50 12,956.00
1,300.00 1,300.00
- 1,538.53
LABOR
TOTAL
COST
- 3,562.90
3,426.84 6,282.54
29,587.91 69,459.54
188.64 188.64
- 1,902.12
333.64 5,338.24
- -
52.92 115.92
1,258.00 1,258.00
- -
- 1,195.10
- 2,767.60
1,668.20 3,336.40
3,501.40 16,102.02
4,122.00 4,122.00
- -
- -
- -
50.00 150.00
- -
9,075.00 9,075.00
- -
569.00 569.00
- -
- 540.55
- 1,251.80
13,816.00 15,708.35
LABOR
TOTAL
COST
869.00 869.00
- -
- -
25.00 75.00
840.75 1,681.50
67.50 135.00
- -
- 64.13
- 148.50
1,802.25 2,973.13
3,342.25 3,342.25
- -
500.00 500.00
420.00 920.00
9,075.00 9,075.00
541.50 541.50
- -
- 514.43
- 1,191.30
13,878.75 16,084.48
2,978.50 2,978.50
- -
- -
225.00 675.00
420.00 920.00
4,894.00 4,894.00
- -
- -
- 278.83
- 645.70
8,517.50 10,392.03
10,639.00 10,639.00
- -
- -
- -
150.00 450.00
10,789.00 11,089.00
89,752.45 159,094.82
-
18,639.00 18,639.00
- -
- -
- -
100.96 302.88
- 3,800.00
- 8,800.00
2,559.00 2,559.00
-
-
2,559.00 2,559.00
- 2,250.00
3,580.00 15,036.00
LABOR
TOTAL
COST
-
-
-
27,437.96 53,945.88
-
1,518.00 1,518.00
- -
- -
- -
12.33 37.00
- -
- 1,100.00
3,065.75 3,065.75
- -
3,065.75 3,065.75
- 3,000.00
240.00 240.00
7,901.83 12,026.50
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
35,339.80 65,972.39
LABOR
TOTAL
COST
6,000.00 6,000.00
- -
- -
- -
- 850.00
1,800.00 1,800.00
- -
- -
- 850.00
1,500.00 1,500.00
- -
- -
- -
-
8,500.00 6,000.00
-
- 850.00
1,800.00 1,800.00
-
-
- 850.00
-
-
-
-
- 11,500.00
- -
2,000.00 2,000.00
- 2,271.75
- 3,812.25
- 1,400.10
- 334.75
- 850.00
- 1,200.00
21,600.00 43,868.85
21,600.00 43,868.85
- 4,995.00
- -
1,500.00 1,500.00
- 1,140.00
- 820.80
- 89.35
- -
50.00 325.00
-
250.00 2,500.00
1,800.00 11,370.15
1,800.00 11,370.15
1,600.00 3,600.00
1,600.00 3,600.00
LABOR
TOTAL
COST
-
3,600.00 3,600.00
- 5,625.00
5,200.00 12,825.00
1,000.00 1,000.00
50.00 50.00
- -
-
50.00 50.00
50.00 50.00
-
-
-
350.00 350.00
50.00 50.00
1,550.00 1,550.00
100.00 100.00
50.00 50.00
150.00 150.00
LABOR
TOTAL
COST
-
-
- -
1,700.00 1,700.00
2,800.00 7,000.00
2,800.00 2,800.00
- 3,750.00
5,600.00 13,550.00
5,100.00 13,260.00
- -
1,725.00 12,765.00
225.00 225.00
- 375.00
7,050.00 26,625.00
-
-
- -
-
1,920.00 1,920.00
- -
480.00 480.00
- -
- -
- 250.00
- 2,500.00
- -
- -
-
- -
-
-
-
-
-
-
-
-
-
2,400.00 5,150.00
-
-
LABOR
TOTAL
COST
-
-
-
-
-
-
-
-
-
-
-
-
- -
-
-
- -
1,800.00 1,800.00
- 2,400.00
- 2,600.00
2,325.00 2,325.00
- 7,680.00
75.00 75.00
- 240.00
- 260.00
450.00 450.00
- 240.00
- 260.00
775.00 775.00
- 1,440.00
- 1,040.00
-
2,240.00 2,240.00
- 480.00
- 1,040.00
-
229.95 952.65
365.40 365.40
- 960.00
- 1,100.00
- 1,000.00
7,665.00 25,345.00
22,715.00 70,670.00
-
-
-
1,000.00
-
LABOR
TOTAL
COST
-
-
- 1,000.00
- 1,000.00
500.00 500.00
500.00 500.00
-
30.00 390.00
30.00 240.00
40.00 280.00
-
30.00 150.00
10.00 60.00
20.00 240.00
20.00 270.00
40.00 640.00
110.00 1,760.00
20.00 520.00
10.00 110.00
10.00 100.00
1,370.00 5,760.00
1,000.00 1,000.00
250.00 250.00
400.00 400.00
458.15
967.20
499.95
101.10
34.54
138.16
50.50
55.55
65.45
2,500.00
273.90
322.68
650.00 6,117.18
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
300.00 300.00
150.00 150.00
1,650.00 1,650.00
1,015.40 1,015.40
100.00 100.00
- 5,900.00
LABOR
TOTAL
COST
- 500.00
324.94 324.94
600.00 600.00
60.00 60.00
- 7.80
- -
- 180.00
- 360.00
2,100.35 9,048.15
5,770.35 22,575.33
1,500.00 1,500.00
1,500.00 1,500.00
-
460.00 460.00
154.00 154.00
27.00 27.00
15.00 15.00
28.00 28.00
- -
-
198.00 198.00
9.00 9.00
15.00 15.00
15.00 15.00
3.00 3.00
117.00 4,387.50
2.00 86.68
4.00 221.36
6.00 398.04
2.00 112.68
117.00 5,421.78
- -
1.00 66.00
19.00 845.50
33.00 1,303.50
3.00 223.50
4,228.00 16,990.54
72.00 72.00
240.00 240.00
- -
- 72.00
- 144.00
- 2,500.00
312.00 3,028.00
3,500.00 3,500.00
-
10.00 10.00
5.00 5.00
2.50 2.50
5.00 5.00
2.50 2.50
25.00 25.00
5.00 5.00
2.50 2.50
2.50 2.50
LABOR
TOTAL
COST
2.50 2.50
2.50 2.50
5.00 5.00
5.00 5.00
- -
2.50 2.50
-
-
42.50 42.50
- 2,500.00
- 3,500.00
3,620.00 9,620.00
8,160.00 29,638.54
273,322.5 500,000.00
500,000.00
OSM
MAIA STANDARD Specialty Works
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST

3.0 Temfacil lot 1.00 16,000.00
4.0 Bonds lot 1.00 8,000.00
Sub-total -
2.0 Batterboard Installation and layouting l.m. 40.20 145.24
a Soil Poison; Premise lit 1.20 -
5.0 Excavation cu.m. 19.50 450.00
6.0 Disposal cu.m. 6.51 225.00
-
Sub-total -
WF-1
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 4.65 500.00 2,327.00 500.00
b Sand cu.m. 1.83 950.00 1,735.65 -
c Gravel, 3/4" cu.m. 3.65 1,100.00 4,019.40 -
WF-2/WF-2A - - - -
1.0 Gravel Bed Laying cu.m. - - -
a Gravel bedding cu.m. 0.26 - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
b Sand cu.m. 0.28 950.00 262.68 -
c Gravel, 3/4" cu.m. 0.55 1,100.00 608.30 -
Sub-total 10,373.03
Second Floor Slab
a Steel deck 0.80mm m 35.70 550.00 19,635.00 -
2.0 Shoring sq.m. 28.56 - - 350.00
e GI Tie Wire #16 kgs. 3.00 50.00 150.00 25.00
5.0 Formworks sq.m. 3.17 250.00 793.00 210.00
b Sand cu.m. 1.62 950.00 1,538.53 -
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
c Gravel, 3/4" cu.m. 3.24 1,100.00 3,562.90 -
Sub-total 39,871.63
Slab on Fill
3.0 Formworks sq.m. 0.25 250.00 63.00 210.00
b Sand cu.m. 1.26 950.00 1,195.10 -
c Gravel, G-1 cu.m. 2.52 1,100.00 2,767.60 -
Sub-total 12,600.62
Second Floor Beams
d GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
2.0 Formworks sq.m. 1.21 250.00 302.50 210.00
Formblocks sq.m. 7.26 - - 1,250.00
WFB 0.125 m pcs 31.00 - - -
b Sand cu.m. 0.57 950.00 540.55 -
c Gravel, 3/4" cu.m. 1.14 1,100.00 1,251.80 -
Sub-total 2,194.85
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Canopy Beam
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
2.0 Formworks sq.m. 3.36 250.00 840.75 250.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.14 500.00 67.50 500.00
b Sand cu.m. 0.07 950.00 64.13 -
c Gravel, 3/4" cu.m. 0.14 1,100.00 148.50 -
Sub-total 1,170.88
Roof Beams
c GI Tie Wire #16 kgs. 2.00 50.00 1,250.00 25.00
2.0 Formworks sq.m. 1.21 250.00 52,500.00 210.00
Formblocks sq.m. 7.26 - - 1,250.00
WFB 0.125 m pcs 31.00 - - -
b Sand cu.m. 0.54 950.00 - -
c Gravel, 3/4" cu.m. 1.08 1,100.00 - -
Sub-total 53,750.00
c Rebars 12 mm dia x 7.5m (Grade 33) pcs 9.00 50.00 450.00 25.00
d GI Tie Wire #16 kgs. 2.00 250.00 500.00 210.00
2.0 Formworks sq.m. 9.79 - - 500.00
3.0 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 0.59 - - -
b Sand cu.m. 0.29 950.00 278.83 -
c Gravel, 3/4" cu.m. 0.59 1,100.00 645.70 -
Sub-total 1,874.53
Stiffener Column
d GI Tie Wire #16 kgs. 6.00 50.00 300.00 25.00
Sub-total 300.00
CHB External Walls
a WFB 0.125 m pc 456.00 - - -
d GI Tie Wire #16 kgs 4.04 50.00 201.92 25.00
e Sand cu.m. 4.00 950.00 3,800.00 -
f Gravel 3/8 - 8.00 1,100.00 8,800.00 -
d Skimcoat bags 9.00 250.00 2,250.00 -
3.0 Plastering to Corners l.m. 143.20 80.00 11,456.00 25.00
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
4.0 Sealant with backer rod (assumed 10mm gap) l.m. N/A
a Sealant pc N/A
b Backer rod pc N/A
Sub-total 26,507.92
CHB Internal Walls
a WFB 0.125 m pc 54.00 - - -
e GI Tie Wire #16 kgs 0.49 50.00 24.67 25.00
f Sand cu.m. 1.00 950.00 950.00 -
g Gravel 3/8 - 1.00 1,100.00 1,100.00 -
b Sand cu.m. - - - -
d Skimcoat bags 12.00 250.00 3,000.00 -
Sub-total 5,074.67
a CHB 4" pc N/A
c Sand cu.m. N/A
b Sand cu.m. N/A
6.0 Reinforcement kgs N/A
b Sand cu.m. N/A
c Gravel cu.m. N/A
Sub-total -
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
DIVISION 5 - METALS
Structural Steel Second Floor Framing
1.0 Beams lot 1.00 - - 6,000.00
a C 200 x 100 x 4.5mm thick kgs 116.71 - - -
b C 150 x 75 x 3mm thick kgs 27.69 - - -
c L 75 x 75 x 6 kgs 16.28 - - -
Stiffeners, Gusset Plates, & Embedded Plates - - - 1,800.00
Tie Bars - - - 1,500.00
Structural Steel Roof Framing - - - -
1.0 Rafters, cleats and runners - 1.00 - - 8,500.00
a LC 140 x 43 x 14 x 2mm thick kgs 165.03 - - -
b LC 140 x 43 x 12 x 1.5mm thick kgs 238.86 - - -
Stiffeners, Gusset Plates, & Plates - - - 1,800.00
Tie Bars - - - -
2.0 Purlins - 1.00 - - -
a JEA span 45 hat type l.m. 150.37 - - -
Structural Steel Staircase - - - -
1.0 Stringers, Steps, Columns - - - 2,000.00
a C 100 x 50 x 2.5mm thick kgs 34.95 65.00 2,271.75 -
b L 50 x 50 x 3mm thick kgs 58.65 65.00 3,812.25 -
Sub-total 24,768.85

Carpentry Works
b. 12mm thick Gypsum Board pc 3.00 380.00 1,140.00 -
3.0 Riser cover installation sq.m. 25.00 - -
Sub-total 9,570.15

Waterproofing
1.0 T&B Floor sq.m. 3.60 500.00 2,000.00 400.00
Sub-total 2,000.00
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
ROOFING
Model 50 - Celena GI Roofing au 1.00
Downspout l.m.
FASCIA BOARD; 12MM T X 12" X 8' pcs 13.00 375.00 4,875.00 -
Sub-total 4,875.00

Doors
a Main Door - -
DOOR PANEL 0.9 X 2.1m set 1.00 50.00
DOOR JAMB 0.90 X 2.10m Left/Right GA-18 set 1.00 50.00
b Service Door - -
DOOR FLUSH TYPE 0.818 X 2.1m set 1.00 50.00
DOOR JAMB 0.866m X 2.10m L/R; GRAY; GA-18; set 1.00 50.00
c Lanai - Sliding Aluminum Door set 1.00 -
d Door - Bedroom - -
DOOR FLUSH TYPE 0.818 X 2.1m set 3.00 -
DOOR JAMB 0.866m X 2.10m L/R; GRAY; GA-18; set 3.00 -
2.0 HINGE; EXTERIOR set 16.00 50.00
2.0 HCF PVC DOOR W/HINGES 0.60m X 2.10m; B set 2.00 50.00
Sub-total -
Doors Lockset
1.0 Bedroom/T&B
LOCKSET; CYLINDRICAL TYPE set 6.00 50.00
2.0 Lever Type - Main/Service/Lanai - -
LOCKSET LEVER TYPE - Left/Right set 1.00 50.00
Sub-total -
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Windows
Sub-total -
DRYWALL FIBER CEMENT BRD 4.5MMpcs 10.00 375.00 3,750.00 -
Sub-total 5,990.00
GYPSUM BOARD; 4' X 8' X " pcs 18.00 480.00 8,640.00 75.00
DRYWALL FIBER CEMENT BRD 6MM Xpcs 2.00 375.00 750.00 -
Sub-total 14,830.00
1.0 Wall Frame Installation sq.m. 49.00 240.00 11,760.00 75.00
GYPSUM BOARD; 4' X 8' X " pcs 27.00 480.00 12,960.00 -
DRYWALL FIBER CEMENT BRD 6MM Xpcs 2.00 375.00 750.00 -
Sub-total 25,470.00
Ground Floor
1.0 T&B wall ( 300mm x 300mm ) - Grd Floor sq.m. 12.00 - 160.00
a CERAMIC TILES;WHT GLAZED 300mm X 300mmpc 100.00 - -
T&B floor ( 300mm x 300mm ) sq.m. 3.00 - 160.00
b CERAMIC TILES;WHT UNGLAZED 300mm X 300 pc 36.00 - -
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 2.50 - -
d Cement Adhesive bag 5.00 250.00 250.00 -
e Tile Trim lot 1.00 2,500.00 2,500.00 -
Second Floor T&B - - -
T&B wall ( 300mm x 300mm ) 2nd Floor sq.m. 12.00 - -
a CERAMIC TILES;WHT GLAZED 300mm X 300mmpc 105.00
T&B floor ( 300mm x 300mm ) sq.m. 3.00 125.00
b CERAMIC TILES;WHT UNGLAZED 300mm X 300 pc 36.00
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 2.50
d Cement Adhesive bag 5.00 250.00 1,250.00
e Tile Trim lot 1.00 1,000.00 1,000.00
a CERAMIC TILES;WHT GLAZED 300mm X 300mmpc N/A
d Tile Trim lot N/A
Sub-total 5,000.00
Ground Floor
1.0 Vinyl Floor Tiles - LR/DR/Kitchen sq.m. N/A
a VINYL TILES; 4" X 36"; pc N/A
b Contact Cement gal N/A
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Ceramic Floor Tiles - LR/DR/Kitchen sq.m. N/A
a CERAMIC TILES Floor; 30x30CM pc N/A
d Tile Trim lot N/A
2.0 Vinyl Floor Tiles -Maid's/Guest's sq.m. N/A
Second Floor - N/A
1.0 Vinyl Floor Tiles -Bedrooms sq.m. N/A
2.0 Laminated Flooring - Bedrooms lot N/A
3.0 Vinyl Floor Tiles -Hall sq.m. N/A
Self Leveling Grout lot N/A
Supply and Install Self Leveling Grout and Vinyl sq.m. N/A
Sub-total -
1.0 Exterior Wall - latex sq.m. 101.00
2.0 Interior Wall - Skim Coat sq.m. 162.80 25.00
3.0 Interior Wall - latex sq.m. 162.80 25.00
PAINT LATEX FLAT WHITE gal 11.00 480.00 -
PAINT LATEX, SEMI-GLOSS, WHITE gal 10.00 520.00 -
4.0 Ceiling - latex sq.m. 96.00 - 25.00
5.0 Doors - enamel pc 6.00 - 25.00
Flat Wall Enamel gal 0.50 480.00 -
Quick Drying Enamel gal 0.50 520.00 -
6.0 Jambs - enamel l.m. 38.00 - 25.00
Flat Wall Enamel gal 0.50 480.00 -
Quick Drying Enamel gal 0.50 520.00 -
7.0 Fascia Board - latex l.m. 31.00 - 25.00
9.0 Window Jamb l.m. 64.00 - 35.00
10.0 Stair Planks - - -
Stain Finish sq.m. 6.57 110.00 35.00
11.0 Railing & Handrail, Riser Cover sq.m. 7.83 - 35.00
a. Flat Wall Enamel gal 2.00 480.00 -
b. Quick Drying Enamel gal 2.00 550.00 -
c. Consumables lot 1.00 1,000.00 -
Sub-total -
1.0 Modular Kitchen Counter with Granite Top lot 1.00
5.0 Window Jamb Moulding l.m. 64.00 1,000.00 1,000.00 -
4.0 Exterior Moulding lot 1.00
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Pre-Fab Moulding lot 1.00
Sub-total 1,000.00
1.0 Pipes - "Neltex" brand
100mm dia x 3m pcs 13.00 50.00
50mm dia x 3m pcs 17.00 50.00
2.0 Bends - "Neltex" brand - -
Wye: 100 x 100mm dia pcs 5.00 70.00 350.00 10.00
Wye: 100 x 50mm dia pcs 8.00 60.00 480.00 10.00
Wye: 50 x 50mm dia pcs 8.00 50.00 400.00 10.00
Tee: 50 x 50mm dia pcs 5.00 40.00 200.00 10.00
Tee: 100 x 50mm dia pcs 2.00 50.00 100.00 10.00
45 Bend: 100mm dia pcs 3.00 110.00 330.00 10.00
45 Bend: 50mm dia pcs 5.00 125.00 625.00 10.00
90 Bend: 100mm dia pcs 8.00 150.00 1,200.00 10.00
90 Bend: 50mm dia pcs 20.00 150.00 3,000.00 10.00
P-Trap: 50mm dia pcs 5.00 250.00 1,250.00 10.00
Cap: 50mm dia pcs 1.00 100.00 100.00 10.00
Sub-total 8,605.00
Potable Cold Water Lines - PN10 Ecosan lot 1.00 1,000.00
90 Bend: 20mm dia pcs 8.00 65.45 523.60 -
90 Bend: 15mm dia pcs 34.00 60.45 2,055.30 -
Tee: 15mm dia pcs 14.00 45.45 636.30
Tee: 20mm x 15mm dia pcs 2.00 50.55 101.10
End Cap: 15mm dia pcs 5.00 34.54 172.70
Gate Valve: 15mm dia pcs 4.00 - -
Consumables - - -
Sub-total 6,791.62
a WATER CLOSETw/COMP.FITTINGS;HCG CS999 set 2.00 150.00
b LAVATORY W/ COMP. FITTINGS;HCG L59;WHI set 2.00 150.00
c LAVATORY FAUCET; HCG; CHROME set 2.00 150.00
d KITCHEN SINK 20.21.1C W/ COMP. FITTING set 1.00 150.00
e KITCHEN SINK FAUCET; FRATTINI set 1.00 150.00
f SHOWER HEAD VALVEw/FAUCET;HCG APPLE-T set 2.00 150.00
g SOAP HOLDER set 2.00 150.00
h TISSUE PAPER HOLDER; HCG S8; WHT set 2.00 150.00
i FLOOR DRAIN; BRASS set 4.00 150.00
j GREASE TRAP set 1.00 150.00
Sub-total -
1.0 Excavation cu.m. 2.26 - - 450.00
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
3.0 Backfilling cu.m. 0.72 - - 450.00
b Tie wires #16 kgs 0.16 50.00 7.80 -
d Sand cu.m. 0.20 900.00 180.00 -
e Gravel, 3/4" cu.m. 0.40 900.00 360.00 -
Sub-total 6,947.80

2.0 Wires - - -
THHN Wires 2.0mm2 l.m. 460.00
THHN Wires 3.5 mm2 l.m. 154.00
THHN Wires 22.0 mm2 l.m. -
3.0 Conduit & Fittings - -
Polyflex Conduit: 20mm dia l.m. 198.00
PVC Conduit: 25mm dia l.m. 9.00
PVC Conduit: 32mm dia l.m. 15.00
Polyflex Conduit: 20mm dia l.m. 15.00
RSC Conduit: 32mm dia l.m. 3.00
PVC Adapter: 20mm dia pcs 117.00 36.50 4,270.50
PVC Adapter: 25mm dia pcs 2.00 42.34 84.68
PVC Adapter: 32mm dia pcs 4.00 54.34 217.36
RSC Locknut/Bushing: 32mm dia prs. 6.00 65.34 392.04
Locknut/Bushing: 25mm dia prs. 2.00 55.34 110.68
Locknut/Bushing: 20mm dia prs. 117.00 45.34 5,304.78
LB Condulet: 32mm dia pcs - - -
Service Entrance Cap: 32mm dia pcs 1.00 65.00 65.00
4.0 Juncton Box 4" x 4" pcs 19.00 43.50 826.50
5.0 Utility Box 2" x 4 pcs 33.00 38.50 1,270.50
6.0 Pull Box 8" x 8" x 6" pcs 3.00 73.50 220.50
Sub-total 12,762.54
1.0 Excavation of Footing cu.m. 0.16 - - 450.00
2.0 Pouring of Footing cu.m. 0.16 - - 1,500.00
b Sand cu.m. 0.08 900.00 72.00 -
c Gravel cu.m. 0.16 900.00 144.00 -
Sub-total 2,716.00
Convenience Outlet, Switch, Plate Cover, & Lighting Receptac lot 1.00 3,500.00
1.0 Switches -
Additional switch for exhaust fan - 1.00 2.50
2.0 Outlets sets 10.00 2.50
3.0 WP C.O Duplex - GFCI sets 1.00 2.50
4.0 ACU Oulet sets 1.00 2.50
OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Main: 80AT 2P 100AF - - 2.50
Br 1-30AT; 5-20AT; 1-15AT; 3 SPARE - - 2.50
Accessories set 1.00 -
Sub-total 2,500.00

LABOR
TOTAL
COST
20,000.00 20,000.00
17,000.00 17,000.00
16,000.00 16,000.00
8,000.00 8,000.00
61,000.00 61,000.00
61,000.00 61,000.00
2,499.36 2,499.36
5,838.69 5,838.69
1,038.36 1,038.36
- -
8,777.14 8,777.14
1,465.43 1,465.43
7,844.20 7,844.20
-
27,463.2 27,463.18
27,463.2 27,463.18
-
144.00 144.00
- 1,320.00
2,645.50 2,645.50
- -
- -
25.00 75.00
2,327.00 4,654.00
1,650.00 1,650.00
- 1,735.65
- 4,019.40
-
-
-
1,074.00 1,074.00
- -
- -
25.00 75.00
376.50 376.50
250.00 250.00
- 262.68
- 608.30
8,517.00 18,890.03
4,283.55 4,283.55
- 19,635.00
9,994.95 9,994.95
2,855.70 2,855.70
- -
5,366.25 5,366.25
- -
- -
- -
- -
75.00 225.00
666.12 1,459.12
1,619.50 12,956.00
1,300.00 1,300.00
- 1,538.53
LABOR
TOTAL
COST
- 3,562.90
3,426.84 6,282.54
29,587.91 69,459.54
120.00 120.00
1,100.00 3,002.12
160.00 5,164.60
- -
460.00 523.00
500.00 500.00
- -
950.00 2,145.10
1,100.00 3,867.60
100.00 1,768.20
4,490.00 17,090.62
4,122.00 4,122.00
- -
- -
- -
50.00 150.00
254.10 556.60
9,075.00 9,075.00
- -
569.00 569.00
- -
- 540.55
- 1,251.80
14,070.10 16,264.95
LABOR
TOTAL
COST
869.00 869.00
- -
- -
25.00 75.00
840.75 1,681.50
67.50 135.00
- -
- 64.13
- 148.50
1,802.25 2,973.13
3,342.25 3,342.25
- -
- -
50.00 1,300.00
254.10 52,754.10
9,075.00 9,075.00
- -
541.50 541.50
- -
- -
- -
13,262.85 67,012.85
2,978.50 2,978.50
- -
- -
225.00 675.00
420.00 920.00
4,894.00 4,894.00
- -
- -
- 278.83
- 645.70
8,517.50 10,392.03
10,639.00 10,639.00
- -
- -
- -
150.00 450.00
10,789.00 11,089.00
91,036.61 213,172.13
18,639.00 18,639.00
- -
- -
- -
100.96 302.88
- 3,800.00
- 8,800.00
2,559.00 2,559.00
-
-
2,559.00 2,559.00
- 2,250.00
3,580.00 15,036.00
LABOR
TOTAL
COST
27,437.96 53,945.88
1,518.00 1,518.00
- -
- -
- -
12.33 37.00
- 950.00
- 1,100.00
3,065.75 3,065.75
-
- -
3,065.75 3,065.75
- 3,000.00
240.00 240.00
7,901.83 12,976.50
-
35,339.8 66,922.39
LABOR
TOTAL
COST
6,000.00 6,000.00
- -
- -
- -
- 850.00
-
- -
- -
- 850.00
1,500.00 1,500.00
- -
- -
- -
-
8,500.00 6,000.00
- -
- -
- 850.00
1,800.00 1,800.00
- -
- -
- 850.00
-
- -
-
- -
- 11,500.00
-
-
- 2,271.75
- 3,812.25
- 1,400.10
- 334.75
- 850.00
- 1,200.00
17,800.00 40,068.85
17,800.00 40,068.85
- 4,995.00
- -
1,500.00 1,500.00
- 1,140.00
- 820.80
- 89.35
- -
50.00 325.00
-
250.00 2,500.00
1,800.00 11,370.15
1,800.00 11,370.15
1,600.00 3,600.00
1,600.00 3,600.00
LABOR
TOTAL
COST
4,650.00 4,650.00
4,875.00
4,650.00 9,525.00
6,250.00 13,125.00
2,500.00 2,500.00
-
50.00 50.00
50.00 50.00
-
50.00 50.00
50.00 50.00
-
-
-
-
800.00 800.00
100.00 100.00
3,600.00 3,600.00
300.00 300.00
50.00 50.00
350.00 350.00
LABOR
TOTAL
COST
- -
3,950.00 3,950.00
2,800.00 5,040.00
2,800.00 2,800.00
- 3,750.00
5,600.00 11,590.00
5,100.00 10,540.00
- -
1,350.00 9,990.00
450.00 450.00
- 750.00
6,900.00 21,730.00
3,675.00 15,435.00
- -
- 12,960.00
540.00 540.00
- 750.00
4,215.00 29,685.00
1,920.00 1,920.00
- -
480.00 480.00
- -
- -
- 250.00
- 2,500.00
-
- -
- -
375.00 375.00
- -
- -
- 1,250.00
- 1,000.00
-
-
-
-
-
2,775.00 7,775.00
LABOR
TOTAL
COST
- -
-
4,070.00 4,070.00
4,070.00 4,070.00
- -
- -
2,400.00 2,400.00
- -
150.00 150.00
- -
- -
950.00 950.00
- -
- -
775.00 775.00
- -
- -
2,240.00 2,240.00
- -
- -
-
229.95 229.95
274.05 274.05
- -
- -
- -
14,655.00 14,655.00
34,145.00 85,435.00
1,000.00
-
LABOR
TOTAL
COST
-
- 1,000.00
- 1,000.00
650.00 650.00
850.00 850.00
-
40.00 520.00
50.00 400.00
80.00 560.00
80.00 480.00
50.00 250.00
20.00 120.00
30.00 360.00
50.00 675.00
80.00 1,280.00
200.00 3,200.00
50.00 1,300.00
10.00 110.00
10.00 100.00
2,250.00 10,855.00
1,000.00 1,000.00
350.00 350.00
500.00 500.00
- 523.60
- 2,055.30
- 636.30
- 101.10
- 34.54
- 172.70
- 50.50
- 55.55
- 65.45
- -
- 2,500.00
-
- 273.90
- 322.68
850.00 7,641.62
300.00 300.00
300.00 300.00
300.00 300.00
150.00 150.00
150.00 150.00
300.00 300.00
300.00 300.00
300.00 300.00
600.00 600.00
150.00 150.00
2,850.00 2,850.00
1,015.40 1,015.40
100.00 100.00
- 5,900.00
LABOR
TOTAL
COST
- 500.00
324.94 324.94
600.00 600.00
60.00 60.00
- 7.80
- -
- 180.00
- 360.00
2,100.35 9,048.15
8,050.35 30,394.77
-
1,500.00 1,500.00
1,500.00 1,500.00
- -
- -
- -
- -
- -
- -
- -
-
- -
- -
- -
- -
- -
- 4,270.50
- 84.68
- 217.36
- 392.04
- 110.68
- 5,304.78
-
- 65.00
- 826.50
- 1,270.50
- 220.50
3,000.00 15,762.54
- -
- -
- -
- 72.00
- 144.00
- 2,500.00
- 2,716.00
3,500.00 3,500.00
- -
10.00 10.00
5.00 5.00
2.50 2.50
5.00 5.00
2.50 2.50
25.00 25.00
5.00 5.00
2.50 2.50
2.50 2.50
LABOR
TOTAL
COST
2.50 2.50
2.50 2.50
5.00 5.00
5.00 5.00
-
2.50 2.50
-
-
42.50 42.50
2,500.00
-
120.00 2,620.00
3,120.00 21,098.54
289,955 575,000.00
575,000.00
THEA BASIC OSM
AVIDA SETTINGS ALTARAZA Specialty Works
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST

3.00 Temfacil lot 1.00 17,000.00
4.00 Bonds lot 1.00 8,000.00
Sub-total -

2.00 Batterboard Installation & Layouting l.m. 56.08 150.00
a Soil Poison; Premise lit 1.50
4.00 Excavation cu.m. 22.46 450.00
5.00 Disposal cu.m. 4.07 225.00
Sub-total -
WF-1
1.00 Gravel Bed Laying cu.m. 0.84 120.00
a Gravel bedding cu.m. 0.93 1,100.00 1,020.03
2.00 Reinforcement kgs. 122.80 25.00
a Rebars 10 mm dia x 6m (Grade 40) pcs 19.00
c GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
3.00 Concrete Pouring ( one-bagger ) 3000 Psi cu.m. 4.26 500.00
a Portland Cement (40 kg) bags 38.00 50.00
b Sand cu.m. 2.13 950.00 2,023.50
c Gravel, 3/4" cu.m. 4.26 1,100.00 4,686.00
WF-2 / WF-2A (nterior Wall)
1.00 Gravel Bed Laying cu.m. included
a Gravel bedding cu.m.
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
a Portland Cement (40 kg) bags 6.00 50.00
b Sand cu.m. 0.33 950.00 317.30
c Gravel, 3/4" cu.m. 0.67 1,100.00 734.80
Sub-total 8,931.63
Second Floor Slab
1.00 Steel Decking sq.m. 39.92 - 150.00
a Steel deck 0.80mm m 49.66 550.00 27,314.65
2.00 Shoring sq.m. 39.92 - 350.00
3.00 Wire Mesh Laying sq.m. 39.92 - 100.00
a WIREMESH; C283; 6MM X 6" X 6" roll 5.00 -
THEA BASIC OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
4.00 Reinforcement kgs. 474.13 - 25.00
a Rebars 10 mm dia x 6m (Grade 40) pcs 12.00 -
b Rebars 10 mm dia x 7.5m (Grade 33) pcs 6.00 -
c Rebars 12 mm dia x 6m (Grade 40) pcs 52.00 -
d Rebars 12 mm dia x 7.5m (Grade 40) pcs 20.00 -
e GI Tie Wire #16 kgs. 6.00 50.00 300.00 25.00
5.00 Formworks sq.m. 2.61 250.00 653.25 210.00
a Portland Cement (40 kg) bags 36.00 - 50.00
b Sand cu.m. 2.28 950.00 2,163.63
c Gravel, 3/4" cu.m. 4.56 1,100.00 5,010.50
Sub-total 55,376.33
Slab on Fill
1.00 Gravel Bed Laying cu.m. 2.11 120.00
a Gravel bedding cu.m. 2.32 1,100.00 2,547.05
a WIREMESH; C283; 6MM X 6" X 6" roll 6.00
3.00 Formworks sq.m. 0.33 250.00 82.50 210.00
a Portland Cement (40 kg) bags 27.00
b Sand cu.m. 1.68 900.00 1,516.05
c Gravel, G-1 cu.m. 3.37 1,100.00 3,705.90
Sub-total 16,272.90
Second Floor Beams
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 17.00
b Rebars 12 mm dia x 6m (Grade 40) pcs 6.00
c Rebars 12 mm dia x 7.5m (Grade 40) pcs 16.00
d GI Tie Wire #16 kgs. 3.00 50.00 150.00 25.00
2.00 Formworks sq.m. 1.75 250.00 437.13 210.00
Formblocks sq.m. 10.49 - 1,250.00
WFB 0.125 m pcs 42.00 -
b Sand cu.m. 0.67 950.00 636.98
c Gravel, 3/4" cu.m. 1.34 1,100.00 1,475.10
Sub-total 2,699.20
Canopy Beams
THEA BASIC OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
2.00 Formworks sq.m. 4.34 250.00 1,084.50 210.00
b Sand cu.m. 0.09 950.00 82.65
c Gravel, 3/4" cu.m. 0.17 1,100.00 191.40
Sub-total 1,408.55
Roof Beams
a Rebars 10 mm dia x 7.5m (Grade 33) pcs 36.00 -
b GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
2.00 Formworks sq.m. 1.75 250.00 437.13 210.00
Formblocks sq.m. 10.49 - 1,250.00
WFB 0.125 m pcs 42.00 -
a Portland Cement (40 kg) bags 12.00 -
b Sand cu.m. 0.64 950.00 607.53
c Gravel, 3/4" cu.m. 1.28 1,100.00 1,406.90
Sub-total cx 2,551.55
b Rebars 12 mm dia x 7.5m (Grade 40) pcs 10.00 -
c GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
2.00 Formworks sq.m. 14.58 250.00 3,644.75 210.00
b Sand cu.m. 0.44 950.00 415.63
c Gravel, 3/4" cu.m. 0.88 1,100.00 962.50
Sub-total 5,122.88
Stiffener Column
b Rebars 16 mm dia x 6m (Grade 60) pcs 4.00 -
c Rebars 16 mm dia x 7.5m (Grade 60) pcs 39.00 -
f GI Tie Wire #16 kgs. 7.00 50.00 350.00 25.00
Sub-total 350.00
CHB External Walls
1.00 CHB Laying 6" including Rebars; Type 'S' Mortar sq.m. 123.10 - 180.00
a WFB 0.125 m pc 505.00 -
b Portland Cement (40 kg) bags 87.00 -
d Tie wires #16 kgs 4.80 50.00 240.05 25.00
e Sand cu.m. 5.00 950.00 4,750.00
THEA BASIC OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
f Gravel 3/8 cu.m. 10.00 1,100.00 11,000.00
2.00 Skim Coating / Plastering (1/2" thick); Class B sq.m. 102.36 - 25.00
b Sand cu.m. N/A
c Skimcoat Application sq.m. 102.36 - 25.00
Skimcoat bags 9.00 250.00 2,250.00
3.00 Plastering to Corners l.m. 143.20 - 25.00
4.00 Sealant with backer rod (assumed 10mm gap) l.m. N/A
a Sealant pc N/A
b Backer rod pc N/A
Sub-total 18,240.05
CHB Internal Walls - GF Partition Wall
1.00 CHB Laying 4" including Rebars; Type 'S' Mortar sq.m. 14.84 - 180.00
a WFB 0.125 m pc 72.00 -
b Portland Cement (40 kg) bags 11.00 -
d Tie wires #16 kgs 0.58 50.00 28.94 25.00
e Sand cu.m. 1.00 950.00 950.00
f Gravel 3/8 cu.m. 1.00 950.00 950.00
2.00 Plastering (1/2" thick); Class B sq.m. 152.55 - 25.00
b Sand cu.m. N/A
c Skimcoat Application sq.m. 152.55 - 25.00
Skimcoat bags 13.00 250.00 3,250.00
3.00 Plastering to Corners l.m. 5.40 - 25.00
Sub-total 5,178.94
a CHB 4" (ordinary) pc N/A
c Sand cu.m. N/A
b Sand cu.m. N/A
5.00 Rebars; Grade 33 kgs N/A
b Sand cu.m. N/A
c Gravel cu.m. N/A
Sub-total -
THEA BASIC OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
DIVISION 5 - METALS
Structural Steel Second Floor Framing lot 1.00
1.00 Beams -
a C 200 x 100 x 4.5mm thick kgs 148.51
b C 150 x 75 x 3mm thick kgs 52.04
c L 75 x 75 x 6 kgs 19.99
d Consumables lot 1.00 850.00 850.00
Stiffeners, Gusset Plates, & Embedded Plates - 1,800.00
a 6mm thick plate kgs 37.52
b 10mm thick plate kgs 24.78
c Consumables lot 1.00 850.00 750.00
Tie Bars
a 12mm diameter kgs 7.56
b 16mm diameter kgs 5.99
c 16mm diameter x 75mm x 65mm, shear studs kgs 22.37
Structural Steel Roof Framing
1.00 Rafters, cleats and runners 1.00
a LC 140 x 43 x 14 x 2mm thick kgs 169.82
b LC 140 x 43 x 12 x 1.5mm thick kgs 443.62
b Consumables lot 1.00 850.00 750.00
Stiffeners, Gusset Plates, & Plates
a 6mm thick plate kgs 77.23
b 10mm thick plate kgs 74.47
c Consumables lot 1.00 850.00 750.00
Tie Bars
a 12mm diameter kgs 33.19
2.00 Purlins 1.00
a JEA span 45 hat type l.m. 175.34
b Consumables lot 1.00 1,500.00 1,500.00
Structural Steel Staircase
1.00 Stringers, Steps, Columns 1,500.00
a C 100 x 50 x 2.5mm thick kgs 34.95 65.00 2,271.75
b L 50 x 50 x 3mm thick kgs 58.65 65.00 3,812.25
c Tubular 50 x 50 x 3mm thick kgs 21.54 65.00 1,400.10
d 6mm thick plate kgs 5.15 65.00 334.75
e Consumables lot 1.00 850.00 850.00
f 12mm diameter x 200mm long pc 16.00 75.00 1,200.00
Sub-total 14,468.85

Carpentry Works
1.00 Installation of Stair Wooden Planks bf 112.00 45.00 5,040.00
2.00 Handrail & Railing lm
a. Frame installation sq.m. 2.00 500.00
b. 12mm thick Gypsum Board pc 2.00 380.00 760.00
c. Wood handrail, 2in x 4in KD bf 2.88 190.00 547.20
d. Flat Bar 2" x 6mm thk, 0.60m long kg 1.19 75.00 89.35
3.00 Riser cover installation sq.m. 3.00 25.00 75.00
THEA BASIC OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
4.00 Baseboard l.m. N/A
Sub-total 9,486.55

Waterproofing
1.00 T&B Floor sq.m. 4.00 500.00 2,000.00 400.00
Sub-total 2,000.00
ROOFING
Model 80 - thea GI Roofing au 1.00
Downspout l.m. 35.00
3.00 Fascia Installation l.m. 36.00 100.00
FASCIA BOARD; 12MM T X 12" X 8' pc 15.00 375.00 5,625.00
Sub-total 5,625.00

Doors
a Door - Solid Panel .9 x 2.1m set 1.00 50.00
b Door - Service Flush set 1.00 50.00
c Lanai - Sliding Aluminum Door set 1.00
d Door - Bedroom set N/A
e Steel Jamb - Main set 1.00 50.00
f Steel Jamb - Service set 1.00 50.00
g Steel Jamb - Lanai 1.6 x 2.1m set N/A
h Steel Jamb - Bedroom set N/A
i Hinges set 7.00 50.00
2.00 PVC Door Jamb & Door set 1.00 50.00
Sub-total -
Doors Lockset
1.00 Bedroom/T&B 50.00
LOCKSET; CYLINDRICAL TYPE set 2.00
2.00 Lever Type - Main/Service/Lanai 50.00
LOCKSET LEVER TYPE - Left/Right set 1.00
Sub-total -
Windows
THEA BASIC OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Ground Floor 130.00
Second Floor 80.00
Ground Floor
Second Floor
Sub-total -
2.00 Ficem Board Installation - eaves sq.m. 35.00 - 100.00
a. DRYWALL FIBER CEMENT BRD 4.5MM X 4' PC 12.00 375.00 4,500.00
Sub-total 9,750.00
2.00 Gypsum Board Installation - interior sq.m. 77.80 -
a. GYPSUM BOARD; 4' X 8' X 1/2" PC 26.00 480.00 12,480.00 75.00
3.00 Ficem Board Installation - t&b sq.m. 3.20 - 75.00
b. DRYWALL FIBER CEMENT BRD 6MM X 4' PC 1.00 375.00 375.00
Sub-total 22,200.00
1.00 Wall Frame Installation sq.m.
2.00 Gypsum Board Installation - interior sq.m.
a. GYPSUM BOARD; 4' X 8' X 1/2" PC N/A
3.00 Ficem Board Installation - t&b sq.m.
b. DRYWALL FIBER CEMENT BRD 6MM X 4' PC N/A
Sub-total -
1.00 T&B wall ( 300mm x 300mm ) Ground Flr sq.m. 13.00 125.00
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMA pc 105.00
T&B floor ( 300mm x 300mm ) sq.m. 3.60 125.00
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; RO pc 40.00
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 2.00
d Cement Adhesive bag 1.00 250.00 250.00
e Tile Trim lot 1.00 1,200.00 1,200.00
T&B wall ( 300mm x 300mm ) 2nd Floor sq.m.
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMA pc N/A
T&B floor ( 300mm x 300mm ) sq.m.
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; RO pc N/A
c MORTAR TILE GROUT 2 KG/BAG; ABC bag N/A
d Cement Adhesive bag
e Tile Trim lot
d Tile Trim lot N/A
THEA BASIC OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Sub-total 1,450.00
Ground Floor
d Tile Trim lot N/A
Second Floor N/A
2.00 Laminated Flooring lot N/A
Self Leveling Grout
Supply and Install Self Leveling Grout with Vinyl sq.m.
Sub-total -
1.00 Exterior Wall - stucco sq.m. 111.00
2.00 Interior Wall - Skim Coat sq.m. 102.00 35.00 3,570.00 25.00
3.00 Interior Wall - latex sq.m. 102.00 - 25.00
PAINT LATEX FLAT WHITE gal 6.00 480.00 2,880.00
PAINT LATEX, SEMI-GLOSS, WHITE gal 6.00 520.00 3,120.00
4.00 Ceiling - latex sq.m. 116.00 - 25.00
5.00 Doors - enamel pc 3.00 - 25.00
FLAT WALL ENAMEL gal 0.50 480.00 240.00
PAINT QUICK DRY ENAMEL; WHITE gal 0.50 520.00 260.00
6.00 Jambs - enamel l.m. 17.00 - 25.00
FLAT WALL ENAMEL gal 0.50 480.00 240.00
PAINT QUICK DRY ENAMEL; WHITE gal 0.50 520.00 260.00
7.00 Fascia Board - latex l.m. 36.00 - 25.00
8.00 Baseboard l.m. N/A
9.00 Window Jamb l.m. 71.00 - 35.00
PAINT LATEX FLAT WHITE gal 1.00 480.00 480.00
10.00 Stair Planks -
Stain Finish sq.m. 6.53 110.00 718.30 35.00
Vinyl Tiles sq.m. N/A
THEA BASIC OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
PVC Nosing lm N/A
11.00 Railing & Handrail, Riser Cover sq.m. 5.22 - 35.00
a. Flat Wall Enamel gal 1.00 480.00 480.00
b. Quick Drying Enamel gal 1.00 550.00 550.00
c. Consumables lot 1.00 1,000.00 1,000.00
Sub-total 25,958.30
1.00 Modular Kitchen Counter with Granite Top by JJM lot 1.00
4.00 Exterior Moulding lot 1.00 1,000.00
5.00 Window Jamb Moulding sq.m. N/A
Sub-total -
1.00 Pipes
100mm dia x 3m pcs 10.00 50.00
50mm dia x 3m pcs 10.00 50.00
2.00 Bends
Wye: 100 x 100mm dia pcs 3.00 70.00 210.00 10.00
Wye: 100 x 50mm dia pcs 4.00 60.00 240.00 10.00
Wye: 50 x 50mm dia pcs 4.00 50.00 200.00 10.00
Tee: 50 x 50mm dia pcs 3.00 40.00 120.00 10.00
Tee: 100 x 50mm dia pcs 1.00 50.00 50.00 10.00
45 Bend: 100mm dia pcs 2.00 110.00 220.00 10.00
45 Bend: 50mm dia pcs 2.00 125.00 250.00 10.00
90 Bend: 100mm dia pcs 4.00 150.00 600.00 10.00
90 Bend: 50mm dia pcs 11.00 150.00 1,650.00 10.00
P-Trap: 50mm dia pcs 2.00 250.00 500.00 10.00
Cap: 50mm dia pcs 1.00 100.00 100.00 10.00
Sub-total 4,590.00
Potable Cold Water Lines lot 1.00 1,000.00
Pipe: 15mm dia X 4m pcs 8.00 50.00
90 Bend: 20mm dia pcs 7.00 65.45 458.15
90 Bend: 15mm dia pcs 15.00 60.45 906.75
Tee: 15mm dia pcs 8.00 45.45 363.60
Tee: 20mm x 15mm dia pcs 1.00 50.55 50.55
End Cap: 15mm dia pcs 3.00 34.54 103.62
THEA BASIC OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Gate Valve: 15mm dia pcs -
Consumables -
Sub-total 7,685.29
a Water Closet w/comp.fittings;HCG CS999 set 1.00 150.00
b Lavatory w/comp.fittings;HCG L59;WHI set 1.00 150.00
c Lavatory faucet; HCG; CHROME set 1.00 150.00
d Kitchen sink 20.21.1C w/ comp.fittings set 1.00 150.00
e Kitchen sink faucet; FRATTINI set 1.00 150.00
f Shower Head Valve w/Faucet;HCG Apple-type set 1.00 150.00
g Soap Holder set 1.00 150.00
h Tissue Paper Holder; HCG S8; WHT set 1.00 150.00
i Floor drain; Brass set 2.00 150.00
j Grease Trap set 1.00 150.00
Sub-total -
1.00 Excavation cu.m. 2.26 - 450.00
2.00 Installation of PVC Septic tank w/ fittings set 1.00 - 100.00
a PVC Septic tank set 1.00 5,900.00 5,900.00
b PVC fittings(consummables) lot 1.00 500.00 500.00
3.00 Backfilling cu.m. 0.72 - 450.00
4.00 Concrete top slab cu.m. 0.40 - 1,500.00
a Rebars 10 mm dia x 6m (Grade 33) pcs 4.00 - 15.00
b Tie wires #16 kgs 0.16 50.00 7.80
c Portland Cement (40 kg) bags 3.20 -
d Sand cu.m. 0.20 900.00 180.00
e Gravel, 3/4" cu.m. 0.40 900.00 360.00
Sub-total 6,947.80

2.00 Wires
THHN Wires 2.0mm2 l.m. 434.00 1.00
THHN Wires 3.5 mm2 l.m. 251.00 1.00
THHN Wires 5.5 mm2 l.m. 20.00 1.00
THHN Wires 8.0 mm2 l.m. 22.00 1.00
THHN Wires 22.0 mm2 l.m. 43.00 1.00
3.00 Conduit & Fittings 1.00
THEA BASIC OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
LB Condulet: 32mm dia pcs - - 1.00
4.00 Juncton Box 4" x 4" pcs 22.00 43.50 957.00 1.00
5.00 Utility Box 2" x 4 pcs 35.00 38.50 1,347.50 1.00
6.00 Pull Box 8" x 8" x 6" pcs 3.00 73.50 220.50 1.00
Sub-total 14,419.00
1.00 Excavation of Footing cu.m. 0.16 - 450.00
2.00 Pouring of Footing cu.m. 0.16 - 1,500.00
b Sand cu.m. 0.08 900.00 72.00
c Gravel cu.m. 0.16 900.00 144.00
3.00 Precast Service Entrance Post column 0.50 5,000.00 2,500.00
Sub-total 2,716.00
Convenience Outlet, Switch, Plate Cover, & Lighting Receptacle 1.00 lot 3,500.00
1.00 Switches
3 Way 2 Pole 1 Gang 2.50
2.00 Outlets sets 10.00 2.50
WP C.O Duplex - GFCI sets 2.00 2.50
Main: 80AT 2P 100AF 2.50
Br 1-30AT; 5-20AT; 1-15AT; 3 SPARE 2.50
12.00 Electric Meter & accessories set 1.00 2,500.00 2,500.00
Accessories set 1.00 3,500.00 3,500.00
Sub-total 6,000.00

LABOR
TOTAL
COST
20,000.00 20,000.00
15,000.00 15,000.00
17,000.00 17,000.00
8,000.00 8,000.00
60,000.0 60,000.00
60,000.0 60,000.00
2,283.19 2,283.19
8,411.25 8,411.25
1,320.28 1,320.28
10,106.11 10,106.11
915.35 915.35
8,817.90 8,817.90
31,854.08 31,854.08
31,854.08 31,854.08
101.16 101.16
- 1,020.03
3,070.00 3,070.00
- -
- -
50.00 150.00
2,130.00 2,130.00
1,900.00 1,900.00
- 2,023.50
- 4,686.00
- -
-
- -
949.75 949.75
- -
- -
25.00 75.00
334.00 334.00
300.00 300.00
- 317.30
- 734.80
8,859.91 17,791.54
5,987.70 5,987.70
- 27,314.65
13,971.30 13,971.30
3,991.80 3,991.80
- -
LABOR
TOTAL
COST
11,853.25 11,853.25
- -
- -
- -
- -
150.00 450.00
548.73 1,201.98
2,277.50 18,220.00
1,800.00 1,800.00
- 2,163.63
- 5,010.50
4,790.16 8,781.96
45,370.44 100,746.77
252.60 252.60
- 2,547.05
421.07 6,737.12
- -
69.30 151.80
1,684.50 1,684.50
- -
- 1,516.05
- 3,705.90
2,105.35 4,210.70
4,532.82 20,805.72
5,002.25 5,002.25
- -
- -
- -
75.00 225.00
367.19 804.31
13,113.75 13,113.75
- -
670.50 670.50
- -
- 636.98
- 1,475.10
19,228.69 21,927.89
LABOR
TOTAL
COST
1,023.00 1,023.00
- -
- -
25.00 75.00
910.98 1,995.48
87.00 87.00
- -
- 82.65
- 191.40
2,045.98 3,454.53
4,025.00 4,025.00
- -
50.00 150.00
367.19 804.31
13,113.75 13,113.75
- -
639.50 639.50
- -
- 607.53
- 1,406.90
18,195.44 20,746.99
3,993.50 3,993.50
- -
- -
50.00 150.00
3,061.59 6,706.34
437.50 437.50
- -
- 415.63
- 962.50
7,542.59 12,665.47
13,842.75 13,842.75
- -
- -
- -
175.00 525.00
14,017.75 14,367.75
119,793.61 212,506.64
22,158.00 22,158.00
- -
- -
- -
120.02 360.07
- 4,750.00
LABOR
TOTAL
COST
- 11,000.00
2,559.00 2,559.00
-
-
2,559.00 2,559.00
- 2,250.00
3,580.00 3,580.00
-
-
-
30,976.02 49,216.07
2,671.20 2,671.20
- -
- -
- -
14.47 43.41
- 950.00
- 950.00
3,813.70 3,813.70
-
-
3,813.70 3,813.70
- 3,250.00
135.00 135.00
10,448.07 15,627.01
-
41,424.09 64,843.07
LABOR
TOTAL
COST
5,500.00 5,500.00
- -
- -
- -
- -
- 850.00
1,800.00 1,800.00
- -
- -
- 750.00
- -
- -
- -
- -
- -
- -
- -
- -
- 750.00
- -
- -
- -
- 750.00
- -
- -
- -
- -
- 1,500.00
- -
1,500.00 1,500.00
- 2,271.75
- 3,812.25
- 1,400.10
- 334.75
- 850.00
- 1,200.00
8,800.00 23,268.85
8,800.00 23,268.85
5,040.00
-
1,000.00 1,000.00
- 760.00
- 547.20
- 89.35
- 75.00
LABOR
TOTAL
COST
50.00 325.00
-
300.00 3,000.00
1,350.00 10,836.55
1,350.00 10,836.55
1,600.00 3,600.00
1,600.00 3,600.00
3,600.00 3,600.00
5,625.00
3,600.00 9,225.00
5,200.00 12,825.00
1,000.00 1,000.00
50.00 50.00
50.00 50.00
-
-
50.00 50.00
50.00 50.00
-
-
350.00 350.00
50.00 50.00
1,600.00 1,600.00
100.00 100.00
50.00 50.00
150.00 150.00
LABOR
TOTAL
COST
- -
1,750.00 1,750.00
3,500.00 8,750.00
3,500.00 3,500.00
- 4,500.00
7,000.00 16,750.00
6,075.00 15,795.00
- -
1,950.00 14,430.00
240.00 240.00
- 375.00
8,265.00 30,465.00
- -
1,625.00 1,625.00
- -
450.00 450.00
- -
- -
- 250.00
- 1,200.00
- -
-
- -
-
-
- -
- -
-
-
-
-
-
LABOR
TOTAL
COST
2,075.00 3,525.00
- -
2,550.00 6,120.00
2,550.00 2,550.00
- 2,880.00
- 3,120.00
2,900.00 2,900.00
- 8,640.00
75.00 75.00
- 240.00
- 260.00
425.00 425.00
- 240.00
- 260.00
900.00 900.00
- 1,440.00
- 1,040.00
-
2,485.00 2,485.00
- 480.00
- 1,040.00
- -
228.55 946.85
-
LABOR
TOTAL
COST
-
182.70 182.70
- 480.00
- 550.00
- 1,000.00
12,296.25 38,254.55
29,636.25 88,994.55
1,000.00 1,000.00
1,000.00 1,000.00
1,000.00 1,000.00
500.00 500.00
500.00 500.00
- -
30.00 390.00
30.00 240.00
40.00 280.00
40.00 240.00
30.00 150.00
10.00 60.00
20.00 240.00
20.00 270.00
40.00 640.00
110.00 1,760.00
20.00 520.00
10.00 110.00
10.00 100.00
1,410.00 6,000.00
1,000.00 1,000.00
250.00 250.00
400.00 400.00
- 458.15
- 906.75
- 363.60
- 50.55
- 34.54
- 103.62
- 50.50
- 55.55
LABOR
TOTAL
COST
- 65.45
- -
- 5,000.00
- -
- 273.90
- 322.68
1,650.00 9,012.61
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
150.00 150.00
300.00 300.00
150.00 150.00
1,650.00 1,650.00
1,015.40 1,015.40
100.00 100.00
- 5,900.00
- 500.00
324.94 324.94
600.00 600.00
60.00 60.00
- 7.80
- -
- 180.00
- 360.00
2,100.35 9,048.15
6,810.35 25,710.76
1,500.00 1,500.00
1,500.00 1,500.00
- -
434.00 434.00
251.00 251.00
20.00 20.00
22.00 22.00
- -
43.00 43.00
- -
231.00 231.00
6.00 6.00
18.00 18.00
15.00 15.00
LABOR
TOTAL
COST
3.00 3.00
132.00 4,950.00
2.00 86.68
4.00 221.36
6.00 398.04
6.00 338.04
132.00 6,116.88
- -
1.00 66.00
957.00
1,347.50
220.50
4,326.00 18,745.00
72.00 72.00
240.00 240.00
- -
- 72.00
- 144.00
- 2,500.00
312.00 3,028.00
3,500.00 3,500.00
-
15.00 15.00
7.50 7.50
5.00 5.00
5.00 5.00
- -
25.00 25.00
5.00 5.00
5.00 5.00
2.50 2.50
2.50 2.50
2.50 2.50
5.00 5.00
5.00 5.00
- -
2.50 2.50
- -
- -
50.00 50.00
- 2,500.00
- 3,500.00
3,637.50 9,637.50
8,275.50 31,410.50
315,893.88 565,000.00
565,000.00
THEA STANDARD OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST

3.00 Temfacil lot 1.00 17,000.00
4.00 Bonds lot 1.00 8,000.00
Sub-total -
2.00 Batterboard Installation & Layouting l.m. 56.08 150.00
a Soil Poison; Premise lit 1.50
4.00 Excavation cu.m. 26.62 450.00
5.00 Disposal cu.m. 4.86 225.00
Sub-total -
WF-1
1.00 Gravel Bed Laying cu.m. 0.84 - 120.00
c GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
b Sand cu.m. 2.13 950.00 2,023.50 -
c Gravel, 3/4" cu.m. 4.26 1,100.00 4,686.00 -
WF-2 / WF-2A (nterior Wall) - - -
1.00 Gravel Bed Laying cu.m. included - -
a Gravel bedding cu.m. - - -
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
b Sand cu.m. 0.66 950.00 627.00 -
c Gravel, 3/4" cu.m. 1.67 1,100.00 1,834.80 -
Sub-total 10,341.33
Second Floor Slab
a Steel deck 0.80mm m 49.66 550.00 27,314.65 -
2.00 Shoring sq.m. 39.92 - - 350.00
a WIREMESH; C283; 6MM X 6" X 6" roll 5.00 - - -
THEA STANDARD OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
e GI Tie Wire #16 kgs. 6.00 50.00 300.00 25.00
5.00 Formworks sq.m. 2.61 250.00 653.25 210.00
b Sand cu.m. 3.28 950.00 3,113.63 -
c Gravel, 3/4" cu.m. 5.56 1,100.00 6,110.50 -
Sub-total 57,426.33
Slab on Fill
a WIREMESH; C283; 6MM X 6" X 6" roll 6.00 - - -
3.00 Formworks sq.m. 0.33 250.00 82.50 210.00
b Sand cu.m. 1.68 900.00 1,516.05 -
c Gravel, G-1 cu.m. 4.37 1,100.00 4,805.90 -
Sub-total 17,372.90
Second Floor Beams
d GI Tie Wire #16 kgs. 3.00 50.00 150.00 25.00
2.00 Formworks sq.m. 1.75 250.00 437.13 210.00
Formblocks sq.m. 10.49 - - 1,250.00
WFB 0.125 m pcs 42.00 - - -
b Sand cu.m. 1.67 950.00 1,586.98 -
c Gravel, 3/4" cu.m. 2.34 1,100.00 2,575.10 -
Sub-total 4,749.20
Canopy Beams
THEA STANDARD OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
c GI Tie Wire #16 kgs. 1.00 50.00 50.00 25.00
2.00 Formworks sq.m. 4.34 250.00 1,084.50 210.00
b Sand cu.m. 0.09 950.00 82.65 -
c Gravel, 3/4" cu.m. 0.17 1,100.00 191.40 -
Sub-total 1,408.55
Roof Beams
b GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
2.00 Formworks sq.m. 1.75 250.00 437.13 210.00
Formblocks sq.m. 10.49 - - 1,250.00
WFB 0.125 m pcs 42.00 - - -
b Sand cu.m. 0.64 950.00 607.53 -
c Gravel, 3/4" cu.m. 1.28 1,100.00 1,406.90 -
Sub-total 2,551.55
c GI Tie Wire #16 kgs. 2.00 50.00 100.00 25.00
2.00 Formworks sq.m. 14.58 250.00 3,644.75 210.00
b Sand cu.m. 0.44 950.00 415.63 -
c Gravel, 3/4" cu.m. 0.88 1,100.00 962.50 -
Sub-total 5,122.88
Stiffener Column
f GI Tie Wire #16 kgs. 7.00 50.00 350.00 25.00
Sub-total 350.00
CHB External Walls
1.00 CHB Laying 6" including Rebars; Type 'S' Mortar sq.m. 123.10 - - 180.00
a WFB 0.125 m pc 505.00 - - -
d Tie wires #16 kgs 4.80 50.00 240.05 25.00
e Sand cu.m. 5.00 950.00 4,750.00 -
THEA STANDARD OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
f Gravel 3/8 cu.m. 10.00 1,100.00 11,000.00 -
2.00 Skim Coating / Plastering (1/2" thick); Class B sq.m. 102.36 - - 25.00
Skimcoat bags 9.00 250.00 2,250.00 -
4.00 Sealant with backer rod (assumed 10mm gap) l.m. N/A - -
a Sealant pc N/A - -
b Backer rod pc N/A - -
Sub-total 18,240.05
CHB Internal Walls - GF Partition Wall
1.00 CHB Laying 4" including Rebars; Type 'S' Mortar sq.m. 14.84 - - 180.00
a WFB 0.125 m pc 72.00 - - -
d Tie wires #16 kgs 0.58 50.00 28.94 25.00
e Sand cu.m. 1.00 950.00 950.00 -
f Gravel 3/8 cu.m. 1.00 950.00 950.00 -
Skimcoat bags 13.00 250.00 3,250.00 -
Sub-total 5,178.94
a CHB 4" (ordinary) pc N/A
c Sand cu.m. N/A
b Sand cu.m. N/A
5.00 Rebars; Grade 33 kgs N/A
b Sand cu.m. N/A
c Gravel cu.m. N/A
Sub-total -
THEA STANDARD OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
DIVISION 5 - METALS
Structural Steel Second Floor Framing lot 1.00 - - 5,500.00
1.00 Beams - -
a C 200 x 100 x 4.5mm thick kgs 148.51 - - -
b C 150 x 75 x 3mm thick kgs 52.04 - - -
c L 75 x 75 x 6 kgs 19.99 - - -
Stiffeners, Gusset Plates, & Embedded Plates - - 1,800.00
Tie Bars - - -
Structural Steel Roof Framing - - -
1.00 Rafters, cleats and runners lot 1.00 - - -
a LC 140 x 43 x 14 x 2mm thick kgs 169.82 - - -
b LC 140 x 43 x 12 x 1.5mm thick kgs 443.62 - - -
b Consumables lot 1.00 850.00 850.00 -
Stiffeners, Gusset Plates, & Plates - - -
Tie Bars - - -
2.00 Purlins lot 1.00 - - -
a JEA span 45 hat type l.m. 175.34 - - -
Structural Steel Staircase - - -
1.00 Stringers, Steps, Columns - - 1,500.00
a C 100 x 50 x 2.5mm thick kgs 34.95 65.00 2,271.75 -
b L 50 x 50 x 3mm thick kgs 58.65 65.00 3,812.25 -
Sub-total 14,768.85

Carpentry Works
b. 12mm thick Gypsum Board pc 2.00 380.00 760.00 -
3.00 Riser cover installation sq.m. 3.00 25.00 75.00 -
THEA STANDARD OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Sub-total 9,486.55

Waterproofing
1.00 T&B Floor sq.m. 4.32 500.00 2,000.00 400.00
Sub-total 2,000.00
ROOFING
Model 80 - thea GI Roofing au 1.00
Downspout l.m. 35.00
FASCIA BOARD; 12MM T X 12" X 8' pc 15.00 375.00 5,625.00 -
Sub-total 5,625.00

Doors
a Door - Solid Panel .9 x 2.1m set 1.00 50.00
b Door - Service Flush set 1.00 50.00
c Lanai - Sliding Aluminum Door set 1.00 50.00
d Door - Bedroom set 3.00 50.00
e Steel Jamb - Main set 1.00 50.00
f Steel Jamb - Service set 1.00 50.00
g Steel Jamb - Lanai 1.6 x 2.1m set N/A
h Steel Jamb - Bedroom set 3.00 50.00
i Hinges set 22.00 50.00
2.00 PVC Door Jamb & Door set 2.00 50.00
Sub-total -
Doors Lockset
1.00 Bedroom/T&B 50.00
LOCKSET; CYLINDRICAL TYPE set 8.00 -
2.00 Lever Type - Main/Service/Lanai 50.00
LOCKSET LEVER TYPE - Left/Right set 1.00 -
Sub-total -
Windows
THEA STANDARD OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Ground Floor 83.00
Second Floor 54.00
Ground Floor
Second Floor
Sub-total -
a. DRYWALL FIBER CEMENT BRD 4.5MM X 4' PC 12.00 375.00 4,500.00 -
Sub-total 9,750.00
a. GYPSUM BOARD; 4' X 8' X 1/2" PC 25.00 480.00 12,000.00 75.00
b. DRYWALL FIBER CEMENT BRD 6MM X 4' PC 2.00 375.00 750.00 -
Sub-total 21,720.00
1.00 Wall Frame Installation sq.m. 38.00 450.00 17,100.00 75.00
2.00 Gypsum Board Installation - interior sq.m. 78.80 -
a. GYPSUM BOARD; 4' X 8' X 1/2" PC 27.00 480.00 12,960.00
3.00 Ficem Board Installation - t&b sq.m. 7.20 - 75.00
b. DRYWALL FIBER CEMENT BRD 6MM X 4' PC 2.00 375.00 750.00
Sub-total 30,060.00
1.00 T&B wall ( 300mm x 300mm ) Ground Flr sq.m. 13.00 - - 125.00
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMA pc 115.00 - - -
T&B floor ( 300mm x 300mm ) sq.m. 3.60 - - 125.00
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; RO pc 42.50 - - -
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 1.00 - - -
d Cement Adhesive bag 5.00 250.00 1,250.00 -
e Tile Trim lot 1.00 1,200.00 1,200.00 -
T&B wall ( 300mm x 300mm ) 2nd Floor sq.m. 13.00 - - -
a CERAMIC TILES;WHT GLAZED 300mm X 300mm; ROMA pc 115.00 - - -
T&B floor ( 300mm x 300mm ) sq.m. 3.60 - - -
b CERAMIC TILES;WHT UNGLAZED 300mm X 300mm; RO pc 42.50 - - -
c MORTAR TILE GROUT 2 KG/BAG; ABC bag 1.00 - - -
d Cement Adhesive bag 5.00 - - -
e Tile Trim lot 1.00 - - -
d Tile Trim lot N/A
THEA STANDARD OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Sub-total 2,450.00
Ground Floor
d Tile Trim lot N/A
Second Floor N/A
2.00 Laminated Flooring lot N/A
Self Leveling Grout N/A
Supply and Install Self Leveling Grout with Vinyl sq.m. N/A
Sub-total -
1.00 Exterior Wall - stucco sq.m. 111.00 - - -
EXTERIOR PAINTING au 1.00 - - -
2.00 Interior Wall - Skim Coat sq.m. 196.68 35.00 6,883.80 25.00
3.00 Interior Wall - latex sq.m. 196.68 - - 25.00
4.00 Ceiling - latex sq.m. 116.00 - - 25.00
5.00 Doors - enamel pc 7.00 - - 25.00
FLAT WALL ENAMEL gal 0.50 480.00 240.00 -
PAINT QUICK DRY ENAMEL; WHITE gal 0.50 520.00 260.00 -
6.00 Jambs - enamel l.m. 37.00 - - 25.00
FLAT WALL ENAMEL gal 0.50 480.00 240.00 -
PAINT QUICK DRY ENAMEL; WHITE gal 0.50 520.00 260.00 -
7.00 Fascia Board - latex l.m. 36.00 - - 25.00
PAINT LATEX, SEMI-GLOSS, WHITE gal 1.00 520.00 520.00 -
9.00 Window Jamb l.m. 68.00 - - 35.00
PAINT LATEX FLAT WHITE gal 1.00 480.00 480.00 -
10.00 Stair Planks - - -
Stain Finish sq.m. 6.63 110.00 729.21 35.00
THEA STANDARD OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
11.00 Railing & Handrail, Riser Cover sq.m. 5.22 - - 35.00
a. Flat Wall Enamel gal 1.00 480.00 480.00 -
b. Quick Drying Enamel gal 1.00 550.00 550.00 -
c. Consumables lot 1.00 1,000.00 1,000.00 -
Sub-total 40,283.01
1.00 Modular Kitchen Counter with Granite Top by JJM lot 1.00
4.00 Exterior Stone Finish sq.m. 1.00
4.00 Exterior Moulding lot 1.00 1,000.00
5.00 Window Jamb Moulding sq.m. N/A
Sub-total -
1.00 Pipes
100mm dia x 3m pcs 14.00 50.00
50mm dia x 3m pcs 21.00 50.00
2.00 Bends -
Wye: 100 x 100mm dia pcs 5.00 70.00 350.00 10.00
Wye: 100 x 50mm dia pcs 11.00 60.00 660.00 10.00
Wye: 50 x 50mm dia pcs 50.00 - 10.00
Tee: 50 x 50mm dia pcs 8.00 40.00 320.00 10.00
Tee: 100 x 50mm dia pcs 2.00 50.00 100.00 10.00
45 Bend: 100mm dia pcs 3.00 110.00 330.00 10.00
45 Bend: 50mm dia pcs 4.00 125.00 500.00 10.00
90 Bend: 100mm dia pcs 8.00 150.00 1,200.00 10.00
90 Bend: 50mm dia pcs 22.00 150.00 3,300.00 10.00
P-Trap: 50mm dia pcs 5.00 250.00 1,250.00 10.00
Cap: 50mm dia pcs 1.00 100.00 100.00 10.00
Sub-total 8,680.00
Potable Cold Water Lines 1.00 1,000.00
Pipe: 15mm dia X 4m pcs 9.00 50.00
90 Bend: 20mm dia pcs 8.00 65.45 523.60 -
90 Bend: 15mm dia pcs 32.00 60.45 1,934.40 -
Tee: 15mm dia pcs 13.00 45.45 590.85 -
Tee: 20mm x 15mm dia pcs 2.00 50.55 101.10 -
Reducer: 20mm x 15mm dia pcs 1.00 34.54 34.54 -
End Cap: 15mm dia pcs 4.00 34.54 138.16 -
Union Patente: 20mm dia pcs 1.00 50.50 50.50 -
Hosebibb: 15mm dia pcs 1.00 55.55 55.55 -
THEA STANDARD OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
Gate Valve: 20mm dia pcs 1.00 65.45 65.45 -
Gate Valve: 15mm dia pcs 4.00 - - -
Water Meter: 20mm dia pcs 2.00 2,500.00 5,000.00 -
Consumables - - -
Teplon Tape roll 6.00 45.65 273.90 -
Solvent Cement can 4.00 80.67 322.68 -
Sub-total 9,090.73
a Water Closet w/comp.fittings;HCG CS999 set 2.00 150.00
b Lavatory w/comp.fittings;HCG L59;WHI set 2.00 150.00
c Lavatory faucet; HCG; CHROME set 2.00 150.00
d Kitchen sink 20.21.1C w/ comp.fittings set 1.00 150.00
e Kitchen sink faucet; FRATTINI set 1.00 150.00
f Shower Head Valve w/Faucet;HCG Apple-type set 2.00 150.00
g Soap Holder set 2.00 150.00
h Tissue Paper Holder; HCG S8; WHT set 2.00 150.00
i Floor drain; Brass set 5.00 150.00
j Grease Trap set 1.00 150.00
Sub-total -
1.00 Excavation cu.m. 2.26 - - 450.00
3.00 Backfilling cu.m. 0.72 - - 450.00
b Tie wires #16 kgs 0.16 50.00 7.80 -
d Sand cu.m. 0.20 900.00 180.00 -
e Gravel, 3/4" cu.m. 0.40 900.00 360.00 -
Sub-total 6,947.80

2.00 Wires -
THHN Wires 2.0mm2 l.m. 434.00 1.00
THHN Wires 3.5 mm2 l.m. 251.00 1.00
THHN Wires 5.5 mm2 l.m. 20.00 1.00
THHN Wires 8.0 mm2 l.m. 22.00 1.00
THHN Wires 14.0 mm2 l.m. N/A 1.00
THHN Wires 22.0 mm2 l.m. 43.00 1.00
3.00 Conduit & Fittings 1.00
THEA STANDARD OSM
BILL OF MATERIALS
MATERIALS LABOR
U/COST COST U/COST
LB Condulet: 32mm dia pcs - - - 1.00
4.00 Juncton Box 4" x 4" pcs 22.00 43.50 957.00 1.00
5.00 Utility Box 2" x 4 pcs 35.00 38.50 1,347.50 1.00
6.00 Pull Box 8" x 8" x 6" pcs 3.00 73.50 220.50 1.00
Sub-total 14,419.00
1.00 Excavation of Footing cu.m. 0.16 450.00
2.00 Pouring of Footing cu.m. 0.16 1,500.00
b Sand cu.m. 0.08 900.00 72.00 -
c Gravel cu.m. 0.16 900.00 144.00 -
Sub-total 2,716.00
Convenience Outlet, Switch, Plate Cover, & Lighting Receptacle lot 1.00 3,500.00
1.00 Switches -
3 Way 2 Pole 1 Gang - 2.50
2.00 Outlets sets 10.00 2.50
WP C.O Duplex - GFCI sets 2.00 2.50
Main: 80AT 2P 100AF 2.50
Br 1-30AT; 5-20AT; 1-15AT; 3 SPARE 2.50
Accessories set 1.00 3,500.00 3,500.00 -
Sub-total 6,000.00

LABOR
TOTAL
COST
20,000.00 20,000.00
17,000.00 17,000.00
17,000.00 17,000.00
8,000.00 8,000.00
62,000.00 62,000.00
62,000.00 62,000.00
2,283.19 2,283.19
8,411.25 8,411.25
1,320.28 1,320.28
11,977.65 11,977.65
1,093.05 1,093.05
11,443.66 11,443.66
36,529.08 36,529.08
36,529.08 36,529.08
101.16 101.16
- 1,020.03
3,070.00 3,070.00
- -
- -
50.00 150.00
2,130.00 2,130.00
1,900.00 1,900.00
- 2,023.50
- 4,686.00
- -
-
- -
949.75 949.75
- -
- -
25.00 75.00
334.00 334.00
300.00 300.00
- 627.00
- 1,834.80
8,859.91 19,201.24
5,987.70 5,987.70
- 27,314.65
13,971.30 13,971.30
3,991.80 3,991.80
- -
LABOR
TOTAL
COST
11,853.25 11,853.25
- -
- -
- -
- -
150.00 450.00
548.73 1,201.98
2,277.50 18,220.00
1,800.00 1,800.00
- 3,113.63
- 6,110.50
4,790.16 8,781.96
45,370.44 102,796.77
252.60 252.60
- 2,547.05
421.07 6,737.12
- -
69.30 151.80
1,684.50 1,684.50
- -
- 1,516.05
- 4,805.90
2,105.35 4,210.70
4,532.82 21,905.72
5,002.25 5,002.25
- -
- -
- -
75.00 225.00
367.19 804.31
13,113.75 13,113.75
- -
670.50 670.50
- -
- 1,586.98
- 2,575.10
19,228.69 23,977.89
LABOR
TOTAL
COST
1,023.00 1,023.00
- -
- -
25.00 75.00
910.98 1,995.48
87.00 87.00
- -
- 82.65
- 191.40
2,045.98 3,454.53
4,025.00 4,025.00
- -
50.00 150.00
367.19 804.31
13,113.75 13,113.75
- -
639.50 639.50
- -
- 607.53
- 1,406.90
18,195.44 20,746.99
3,993.50 3,993.50
- -
- -
50.00 150.00
3,061.59 6,706.34
437.50 437.50
- -
- 415.63
- 962.50
7,542.59 12,665.47
13,842.75 13,842.75
- -
- -
- -
175.00 525.00
14,017.75 14,367.75
119,793.61 219,116.34
22,158.00 22,158.00
- -
- -
- -
120.02 360.07
- 4,750.00
LABOR
TOTAL
COST
- 11,000.00
2,559.00 2,559.00
-
-
2,559.00 2,559.00
- 2,250.00
3,580.00 3,580.00
-
-
-
30,976.02 49,216.07
2,671.20 2,671.20
- -
- -
- -
14.47 43.41
- 950.00
- 950.00
3,813.70 3,813.70
-
-
3,813.70 3,813.70
- 3,250.00
135.00 135.00
10,448.07 15,627.01
-
41,424.09 64,843.07
LABOR
TOTAL
COST
5,500.00 5,500.00
- -
- -
- -
- -
- 850.00
1,800.00 1,800.00
- -
- -
- 850.00
- -
- -
- -
- -
- -
- -
- -
- -
- 850.00
- -
- -
- -
- 850.00
- -
- -
- -
- -
- 1,500.00
- -
1,500.00 1,500.00
- 2,271.75
- 3,812.25
- 1,400.10
- 334.75
- 850.00
- 1,200.00
8,800.00 23,568.85
8,800.00 23,568.85
- 5,040.00
- -
1,000.00 1,000.00
- 760.00
- 547.20
- 89.35
- 75.00
LABOR
TOTAL
COST
50.00 325.00
-
300.00 3,000.00
1,350.00 10,836.55
1,350.00 10,836.55
1,600.00 3,600.00
1,600.00 3,600.00
3,600.00 3,600.00
- 5,625.00
3,600.00 9,225.00
5,200.00 12,825.00
3,500.00 3,500.00
50.00 50.00
50.00 50.00
50.00 50.00
150.00 150.00
50.00 50.00
50.00 50.00
-
150.00 150.00
1,100.00 1,100.00
100.00 100.00
5,250.00 5,250.00
100.00 100.00
- -
50.00 50.00
- -
150.00 150.00
LABOR
TOTAL
COST
- -
5,400.00 5,400.00
3,500.00 8,750.00
3,500.00 3,500.00
- 4,500.00
7,000.00 16,750.00
6,075.00 15,795.00
- -
1,875.00 13,875.00
540.00 540.00
- 750.00
8,490.00 30,210.00
2,850.00 19,950.00
- -
- 12,960.00
540.00 540.00
- 750.00
3,390.00 33,450.00
1,625.00 1,625.00
- -
450.00 450.00
- -
- -
- 1,250.00
- 1,200.00
- -
- -
- -
- -
- -
- -
- -
LABOR
TOTAL
COST
2,075.00 4,525.00
- -
- -
- -
4,917.00 11,800.80
4,917.00 4,917.00
- 5,760.00
- 9,360.00
2,900.00 2,900.00
- 11,040.00
175.00 175.00
- 240.00
- 260.00
925.00 925.00
- 240.00
- 260.00
900.00 900.00
- 1,440.00
- 520.00
-
2,380.00 2,380.00
- 480.00
- 1,040.00
- -
232.02 961.23
-
LABOR
TOTAL
COST
-
182.70 182.70
- 480.00
- 550.00
- 1,000.00
17,528.72 57,811.73
38,483.72 142,746.73
1,000.00 1,000.00
1,000.00 1,000.00
1,000.00 1,000.00
700.00 700.00
1,050.00 1,050.00
- -
40.00 520.00
50.00 400.00
110.00 770.00
- -
80.00 400.00
20.00 120.00
30.00 360.00
40.00 540.00
80.00 1,280.00
220.00 3,520.00
50.00 1,300.00
10.00 110.00
10.00 100.00
2,490.00 11,170.00
1,000.00 1,000.00
400.00 400.00
450.00 450.00
- 523.60
- 1,934.40
- 590.85
- 101.10
- 34.54
- 138.16
- 50.50
- 55.55
LABOR
TOTAL
COST
- 65.45
- -
- 5,000.00
- -
- 273.90
- 322.68
850.00 9,940.73
300.00 300.00
300.00 300.00
300.00 300.00
150.00 150.00
150.00 150.00
300.00 300.00
300.00 300.00
300.00 300.00
750.00 750.00
150.00 150.00
3,000.00 3,000.00
1,015.40 1,015.40
100.00 100.00
- 5,900.00
- 500.00
324.94 324.94
600.00 600.00
60.00 60.00
- 7.80
- -
- 180.00
- 360.00
2,100.35 9,048.15
8,440.35 33,158.88
1,500.00 1,500.00
1,500.00 1,500.00
- -
434.00 434.00
251.00 251.00
20.00 20.00
22.00 22.00
-
43.00 43.00
- -
231.00 231.00
6.00 6.00
18.00 18.00
15.00 15.00
LABOR
TOTAL
COST
3.00 3.00
132.00 4,950.00
2.00 86.68
4.00 221.36
6.00 398.04
6.00 338.04
132.00 6,116.88
- -
1.00 66.00
22.00 979.00
35.00 1,382.50
3.00 223.50
4,386.00 18,805.00
72.00 72.00
240.00 240.00
- -
- 72.00
- 144.00
- 2,500.00
312.00 3,028.00
3,500.00 3,500.00
- -
15.00 15.00
7.50 7.50
5.00 5.00
5.00 5.00
- -
25.00 25.00
5.00 5.00
5.00 5.00
2.50 2.50
2.50 2.50
2.50 2.50
5.00 5.00
5.00 5.00
- -
2.50 2.50
- -
- -
55.00 55.00
- 2,500.00
- 3,500.00
142.50 6,142.50
4,840.50 27,975.50
333,261.35 640,000.00
640,000.00

Altaraza Boq Final - Adjusted

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Altaraza Boq Final - Adjusted

Uploaded by

Copyright:

Available Formats

OSM

MAIA BASIC Specialty Works

DIVISION 1 - GENERAL REQUIREMENTS

DIVISION 6 - WOOD & PLASTIC

DIVISION 7 - THERMAL & MOISTURE PROTECTION

DIVISION 8 - DOORS & WINDOWS

DIVISION 12 - ELECTRICAL & AUXILLARY SYSTEM

TOTAL PER UNIT 229,177.5

GRAND TOTAL PER UNIT

DIVISION 1 - GENERAL REQUIREMENTS

DIVISION 6 - WOOD & PLASTIC

DIVISION 7 - THERMAL & MOISTURE PROTECTION

DIVISION 8 - DOORS & WINDOWS

DIVISION 12 - ELECTRICAL & AUXILLARY SYSTEM

TOTAL PER UNIT 287,545.07

GRAND TOTAL PER UNIT

DIVISION 1 - GENERAL REQUIREMENTS

DIVISION 2 - SITE WORKS

DIVISION 6 - WOOD & PLASTIC

DIVISION 7 - THERMAL & MOISTURE PROTECTION

DIVISION 8 - DOORS & WINDOWS

DIVISION 12 - ELECTRICAL & AUXILLARY SYSTEM

TOTAL PER UNIT 249,428.80

GRAND TOTAL PER UNIT

DIVISION 1 - GENERAL REQUIREMENTS

DIVISION 6 - WOOD & PLASTIC

DIVISION 7 - THERMAL & MOISTURE PROTECTION

DIVISION 8 - DOORS & WINDOWS

DIVISION 12 - ELECTRICAL & AUXILLARY SYSTEM

TOTAL PER UNIT 306,738.65

GRAND TOTAL PER UNIT

You might also like