PROJECT : RENOVATION OF CALIXTO

LOCATION : 110 AZUCENA ST, VIOLETA VILLAGE, STA.CRUZ, GUIGUINTU, BULACAN, PHILIPPINES
OWNER : MR AND MRS DOMINGO
SUBJECT : INTERIOR AND EXTERIOR RENOVATION
DATE : 7/14/2023
UNIT UNIT COST TOTAL COST
ITEM DESCRIPTION QUANTITY OF Labor, Tools Materials Labor, Tools Materials FINAL AMOUNT
MEASURE and Equipment and Equipment

1.0 GENERAL REQUIREMENTS

1.00 Permits and Other Regulatory Fees 1.00 lot - - -
2.00 Bonds
a Payment Bond 1.00 lot - - - -
b Performance and Guarantee Bond 1.00 lot - - - -
c Contractor's All Risk Insurance 1.00 lot - - - -
3.00 Village Entry fees on materials and debris 1.00 lot - -
4.00 Site Supervision and Administration(Professional fee) 1.00 lot 160,000.00 - 25,000.00 - 185,000.00
5.00 Submittals and As Built Drawings 1.00 lot - - -
6.00 Mobilization and Demobilization 1.00 lot 15,000.00 - 15,000.00 - 15,000.00

Sub Total (Item 1) 40,000.00 - 200,000.00

2.0 SITE WORKS

1.00 Enclosures 20.00 m³ 220.00 4,400.00 - 4,400.00
3.00 Soil Poisoning m² - - -
4.00 Hauling and Disposal of Debris (inclusive of permits) 1.00 lot 40,000.00 - 40,000.00 - 40,000.00

Sub Total (Item 2) 44,400.00 - 44,400.00

3.0 CONCRETE AND MASONRY

1.00 Rebars
c DSB 10mm 90.00 pcs 270.00 - 24,300.00 24,300.00
d DSB 9mm 40.00 pcs 230.00 95.00 230.00 9,200.00
e GI Tie Wire #16 x 18kg 10.00 kgs 230.00 240.00 2,400.00
2.00 Wetworks
a Cement 50.00 bags 298.00 298.00 14,900.00
b CHB 5" 450.00 pcs 20.00 20.00 20.00 40.00 18,000.00
c Sand (S-1) 2.00 m³ 1,100.00 1,100.00 2,200.00
d Gravel 3/4" 1.00 m³ 1,400.00 1,400.00 1,400.00
e Waterproofing 20.00 m² 600.00 600.00 12,000.00
f Concreting 80.00 m³ 900.00 1,800.00 900.00 72,000.00
g Plastering 180.00 m² 480.00 280.00 480.00 86,400.00
3.00 Formworks
a Phenolic Board 4x8x12 4.00 pcs 2,079.00 2,079.00 8,316.00
b Good Lumber 260.00 bdft. 58.00 58.00 15,080.00

Sub Total (Item 3) 2,195.00 31,725.00 266,196.00

4.0 ROOF FRAMING WORKS

a Fiber Insulation 10mmx20m 8.00 rolls 1,488.00 3,811.00 5,299.00 42,392.00

Sub Total (Item 4) 2,475.00 39,641.00 42,392.00

5.0 METALS
1.00 Metal Ceilings Joists 280.00 lm 150.00 150.00 42,000.00 42,000.00 84,000.00
2.00 Pre-Formed, Pre-Painted GI roofing 20.00 lm 850.00 1,400.00 17,000.00 28,000.00 45,000.00
4.00 Metal Fence 16.00 lm 1,450.00 2,700.00 23,200.00 43,200.00 66,400.00
5.00 Parapet wall framing 1.00 lot 20,000.00 57,800.00 20,000.00 57,800.00 77,800.00

Sub Total (Item 5) 102,200.00 171,000.00 273,200.00

6.0 Wood and Plastic

polycarbonate roofing on 50mmx50mm tubular framing
1.00 with primer and automotive laquer finish 9.00 lm 6,000.00 3,300.00 54,000.00 29,700.00 83,700.00
.
Sub Total (Item 6) 54,000.00 29,700.00 83,700.00

7.0 Thermal and Moisture Protection

1.00 Waterproofing
a Membrane waterproofing m² - - -
- - -

Sub Total (Item 7) - -

8.0 DISMANTLING WORKS

a Removal of existing roofing materials m² -
c Removal of existing ceiling/Framing 148.00 m³ 80.00 90.00 11,840.00 13,320.00 25,160.00
d Demolition of wall 40.00 m³ 60.00 120.00 2,400.00 4,800.00 7,200.00
e Removal of structures 1.00 lot 20,000.00 20,000.00

Sub Total (Item 8) 34,240.00 18,120.00 52,360.00

9.0 Doors and Windows

1.00 Aluminum Framed Doors
D-5 Al Fresco/Dining Area Frameless Glass Door
with curve glass panel aluminum powder coated
a frame 3.00 set 35,530.00 106,590.00 - 106,590.00
D-6 Main Entrance Frameless Glass Door with
b curve glass panel aluminum powder coated frame 1.00 set 65,280.00 65,280.00 - 65,280.00

1.00 Aluminum Framed Windows

W-1 Powder coated aluminum wood finish with
a 6mm thk bronze glass 60x60 1.00 set 3,800.00 3,800.00 - 3,800.00
W-2 Powder coated aluminum wood finish with
b 6mm thk bronze glass 1.20x1.20 1.00 set 10,800.00 10,800.00 - 10,800.00
W-3 Powder coated aluminum wood finish jalousie
c window with 6mm thk bronze glass 1.00x1.20 2.00 set 9,000.00 18,000.00 - 18,000.00
W-4 Powder coated aluminum wood finish with
d 6mm thk bronze glass 1.60x1.20 1.00 set 14,400.00 14,400.00 - 14,400.00
W-5 Powder coated aluminum wood finish with
e 6mm thk bronze glass 2.0x1.20 1.00 set 18,000.00 18,000.00 - 18,000.00
W-6 Powder coated aluminum wood finish fixed
glass with 6mm thk bronze glass
f 1.60x1.60/75x1.60 curve glass 3.00 set 28,200.00 84,600.00 - 84,600.00

W-6 Powder coated aluminum wood finish fixed

glass with 6mm thk bronze glass 2.85 x1.60 curve
g glass 1.00 set 36,480.00 36,480.00 - 36,480.00

W-6 Powder coated aluminum wood finish fixed

glass with 6mm thk bronze glass 2.85 x1.00 curve
h glass 1.00 set 22,800.00 22,800.00 - 22,800.00
2.00 Wood Doors
D-1 Solid panel wood door with louver in paint
finish 2.60x1.00x45 backdoor 2.00 set 18,000.00 1,500.00 36,000.00 3,000.00 39,000.00
D-2 Solid panel wood door with louver in paint
finish 2.10x1.00x45 backdoor 2.00 set 18,000.00 1,500.00 36,000.00 3,000.00 39,000.00

D-3 PVC Flush door with air louvers 1.00 set 1,000.00 2,500.00 1,000.00 2,500.00 3,500.00

D-4 Kitchen/Storage/Office Panel Door Solid 2.10 3.00 set 12,000.00 1,500.00 36,000.00 4,500.00 40,500.00

Sub Total (Item 9) 489,750.00 13,000.00 502,750.00

0 1 Ms Linda A. Cost Estimate @ Valenzuela Breakdown.

 UNIT UNIT COST TOTAL COST
ITEM DESCRIPTION QUANTITY OF Labor, Tools Materials Labor, Tools Materials FINAL AMOUNT
MEASURE and Equipment and Equipment
10.0 Finishes
1.00 Ceiling
1.01 Gypsum Boards (incl. tapes and putties)
a Regular Gypsum Boards 120.00 m² 450.00 450.00 54,000.00 54,000.00 108,000.00
b Moisture Resistant Gypsum Boards 7.00 m² 275.00 650.00 1,925.00 4,550.00 6,475.00
c PVC ceiling 42.00 m² 200.00 900.00 8,400.00 37,800.00 46,200.00

2.00 a Cement Plaster finish 18.30 m² 180.00 260.00 3,294.00 4,758.00 8,052.00
b Stone Cladding 17.00 m² 2,800.00 320.00 47,600.00 5,440.00 53,040.00
3.00 TileFloors and Walls Finish -
a SPC Laminated Flooring
2nd floor office 23.00 m² 320.00 950.00 7,360.00 21,850.00 29,210.00
b 600x600 Homogenous Floor Tiles Super White - -
Dine in area 160.00 m² 380.00 1,100.00 60,800.00 176,000.00 236,800.00
c 600x600 Floor Tiles non skid
Kitchen 16.00 m² 380.00 1,100.00 6,080.00 17,600.00 23,680.00
d Toilet & Bath -
Wall tiles 600x600 14.00 m² 380.00 1,100.00 5,320.00 15,400.00 20,720.00
Floor 3.00 m² 350.00 1,100.00 1,050.00 3,300.00 4,350.00
e Powder Room -
Wall tiles 600x600 9.00 m² 380.00 1,100.00 3,420.00 9,900.00 13,320.00
Floor 3.00 m² 350.00 1,100.00 1,050.00 3,300.00 4,350.00
f Outdoor kitchen 8.00 m² 350.00 1,100.00 2,800.00 8,800.00 11,600.00
g Floor epoxy paint 14.00 m² 200.00 950.00 2,800.00 13,300.00 16,100.00
4.00 Countertops -
a Tiles Countertops
12mm thk stone finish countertops with
a.1) Kitchen countertop 3.00 m² 3,747.15 3,800.00 11,241.45 11,400.00 22,641.45
a.4) Toilet 0.60 m² 3,747.15 3,800.00 2,248.29 2,280.00 4,528.29
a.5) Powder room 0.60 m² 3,747.15 3,800.00 2,248.29 2,280.00 4,528.29
5.00 Paints and Coating
a Elastomeric Finish 220.00 m² 180.00 150.00 39,600.00 72,600.00 86,808.18
b Acrylic Latex Paint Semi Gloss 535.00 m² 150.00 120.00 80,250.00 144,450.00 186,392.81
c Flat latex ceiling 126.00 m² 150.00 120.00 18,900.00 34,020.00 14,612.81
Sub Total (Item 10) 341,487.03 609,008.00 886,796.02

11.0 Specialties
1.00 Bathroom fixtures
a T&B bath tub 1.00 unit 3,500.00 18,000.00 10,000.00 28,000.00 38,000.00
b Powder room 1.00 unit 2,500.00 16,000.00 2,500.00 18,500.00 21,000.00
2.00 Toliet and Bath Fixtures and Accessories
a Package @ T&B 1.00 pkg 3,500.00 10,000.00 12,000.00 22,000.00 34,000.00
b Package @ Powder 1.00 pkg 3,500.00 8,000.00 3,500.00 11,500.00 15,000.00

Sub Total (Item 11) 28,000.00 80,000.00 108,000.00

12.0 Equipment
1.00 Commercial range hood 1.00 unit -

2.00 Others (Pls. Specify)

Sub Total (Item 12) - - -

13.0 Furnishings

1.00 Wooden Cabinets

25mm marine plywood cabinets, shelves and doors
a Counter cabinet 1.00 lot 25,400.00 98,000.00 25,400.00 123,400.00 133,678.45
c Display shelves 1.00 lot 15,040.00 38,000.00 15,040.00 53,040.00 52,958.45
Island Seating planters box (with metal framing
d support) 1.00 lot 50,000.00 150,000.00 50,000.00 150,000.00 184,878.45
e Kitchen counter 1.00 lot 18,000.00 32,122.00 18,000.00 32,122.00 50,122.00

Sub Total (Item 13) 108,440.00 358,562.00 421,637.34

14.0 Plumbing and Sanitary

1.00 Plumbing System
Reinstallation of plumbing sytem due to
adjustments and relocations of fixtures 1.00 lot 35,600.00 16,800.00 35,600.00 16,800.00 52,400.00
PVC and PPR pipe Neltex brand or approved equal
2.00 Septic tank
Supply and intallation of septic tank 1.00 lot 20,000 60,700 20,000.00 60,700.00 80,700.00

Sub Total (Item 14) 55,600.00 60,700.00 133,100.00

15.0 Mechanical works

1.00
Supply of Labor and Materials for Airconditioning Units

a Wall mounted type Inverter 3.0 HP 2.00 units 18,000.00 85,000.00 36,000.00 206,000.00 226,878.45
b. Wall mounted type Inverter 2 HP 1.00 units 12,000.00 65,000.00 12,000.00 77,000.00 73,878.45
b. Wall mounted type Inverter 1.5 HP 1.00 units 12,000.00 55,000.00 12,000.00 67,000.00 63,878.45

Sub Total (Item 15) 60,000.00 350,000.00 364,635.34

16.0 Electrical Works
1.00 General Lighting, Power & Pipes Fittings and Boxes
including lighting fixtures and receptacles
a Pipes and Boxes
PVC Pipe 20mmx3m 30.00 lghts 205.00 205.00 6,150.00
25mm 30.00 pcs 53.00 53.00 1,590.00
Adapter with locknut and bushing 20mm 5.00 lghts 225.00 225.00 1,125.00
25mm 4.00 pcs 53.00 53.00 212.00
Junction Box 50.00 pcs 105.00 105.00 5,250.00
Utility Box 25.00 pcs 105.00 105.00 2,625.00
Square Box 3.00 pcs 105.00 105.00 315.00
Panel Board 1.00 lot 25,000.00 25,000.00 25,000.00
b Wires - -
THHN/THWN 2.0mm² 3.00 Box 6,000.00 6,000.00 18,000.00
3.5mm² 3.00 Box 7,000.00 7,000.00 21,000.00
5.5mm² 4.00 Box 8,000.00 8,000.00 32,000.00
c Wiring Devices - -
Convenience Outlet 12.00 set 450.00 8,400.00 5,400.00 8,850.00 14,250.00
Range Outlet 1.00 set 800.00 1,200.00 800.00 2,000.00 2,800.00
ACU Breaker 3.00 set 3,500.00 5,000.00 10,500.00 8,500.00 19,000.00
Two Gang Switch 6.00 set 700.00 4,200.00 4,200.00 4,900.00 9,100.00
Three Gang Switch 2.00 set 800.00 1,400.00 1,600.00 2,200.00 3,800.00

d Lighting Fixtures -
Ceiling mounted LED 57.00 pcs 700.00 350.00 39,900.00 1,050.00 59,850.00
Wall Mounted 6.00 pcs 700.00 2,000.00 4,200.00 2,700.00 16,200.00
T5 Led 14Watts 12.00 pcs 700.00 450.00 8,400.00 1,150.00 13,800.00
T5 Led 6Watts 6.00 pcs 700.00 390.00 4,200.00 1,090.00 6,540.00
Ceiling mounted with LED big 6.00 pcs 700.00 680.00 4,200.00 1,380.00 8,280.00
Flourescent with diffuser 2.00 pcs 700.00 1,900.00 1,400.00 2,600.00 5,200.00
Drop lights 12.00 unit 700.00 4,000.00 8,400.00 4,700.00 56,400.00
e MISCELLENEOUS -
G.I Wire 5.00 kg 102.00 57.00 159.00 794.99
Electrical Tape 15.00 roll 50.00 35.00 85.00 1,274.97
Flexible Metallic Conduit 15mm 3.00 lm 1,800.00 1,800.00 5,400.00
Straight Connector 15mm 50.00 pcs 60.00 60.00 3,000.00
Flexible hose 4.00 rolls 900.00 900.00 3,600.00
Sub Total (Item 16) 93,200.00 90,075.00 342,556.96

ESTIMATED TOTAL AMOUNT 3,721,723.67

1 1 Ms Linda A. Cost Estimate @ Valenzuela Breakdown.