Project: PROPOSED PARLOR

Owners: DR. JENNIELYN SOLAPCO-REYES, O.D.

Location: Angono,
PLAZA BUILDING
Rizal ANTIPOLO CITY

CONSTRUCTION OF PROPOSED PARLOR

MATERIAL COST
DESCRIPTION Qty. Unit Labor Cost
Unit Cost Total Cost
Total Cost
I. Masonry
Concrete Hollow Blocks
CHB, 4" Tck 56.00 pcs 15.00 840.00 294.00 1,134.00
Portland Cement for mortar and plastering, 25.00 bags 230.00 5,750.00 2,012.50 7,762.50
Washed Sand mortar and plastering 3.00 cu.m. 650.00 1,950.00 682.50 2,632.50
SUBTOTAL 11,529.00
II. Reinforcements
10 mm Dia - Def. Reinforcement Bars 6.00 pcs 160.00 960.00 336.00 1,296.00
Wire No. 16 for Tying 1.00 kg. 60.00 60.00 18.00 78.00
SUBTOTAL 1,374.00
III. Ceramic Tile Finishes
Ceramic Glazed Tiles
400 x 400 mm Glazed Tiles 45.00 sq.m. 730.00 32,850.00 11,497.50 44,347.50
300 x 300 mm Glazed Tiles 2.42 sq.m. 730.00 1,766.60 618.31 2,384.91
Portland Cement 25.00 pcs 230.00 5,750.00 2,012.50 7,762.50
White Sand 2.00 cu.m. 650.00 1,300.00 455.00 1,755.00
20kgs. Bag ABC Tile Adhesive 2.00 pcs 250.00 500.00 175.00 675.00
1kgs. Bag ABC Tile Grout 1.00 pcs 85.00 85.00 29.75 114.75
Hardware - - - - - 1,000.00
SUBTOTAL 58,039.66
IV. Door, Windors and Hardwares
Alluminum Cased Glass Window 2.00 set 8,000.00 16,000.00 4,800.00 20,800.00
Swing Type Al. Cased Glass Door with Door Jamb 1.00 set 13,266.00 13,266.00 3,979.80 17,245.80
Glass Door Locks (Schlage or Equivalent) 1.00 pcs 2,500.00 2,500.00 750.00 3,250.00
Door Locks (Schlage or Equivalent) 1.00 pcs 450.00 450.00 135.00 585.00
Aluminum Hinge (50mm x 101mm) 3.00 pcs 150.00 450.00 135.00 585.00
Hinge (50mm x 101mm) 3.00 pcs 65.00 195.00 58.50 253.50
Hardware - - - - - 2,000.00
SUBTOTAL 44,719.30
V. Plumbing Pipes, FIttings and Fixtures
Water Meter 1.00 pcs 1,150.00 1,150.00 345.00 1,495.00
Water Closet Including Fittings and
Acc. (Round) American STD or Equivalent 1.00 set 4,700.00 4,700.00 1,410.00 6,110.00
Sink 1.00 set 5,000.00 5,000.00 1,500.00 6,500.00
4" x 4" Floor Drain, Stainless 1.00 pcs 280.00 280.00 84.00 364.00
Gate Valve 12 mm Dia 1.00 pcs 387.00 387.00 116.10 503.10
PVC Solvent Cement 1.00 can 192.00 192.00 57.60 249.60
1/2" PVC Pipe 2.00 pcs 350.00 700.00 210.00 910.00
1/2" PVC Coupling 2.00 pcs 15.00 30.00 9.00 39.00
1/2" PVC Elbow 3.00 pcs 24.00 72.00 21.60 93.60
1/2" PVC Tee 2.00 pcs 10.00 20.00 6.00 26.00
Teflon Tape 1.00 rolls 9.00 9.00 2.70 11.70
Hardware - - - - - 2,000.00
SUBTOTAL 18,302.00
VI. Electrical
20 AMP ACB with Enclosure 1.00 set 550.00 550.00 192.50 742.50
25 Dia. Elbow RSC 2.00 pcs 192.00 384.00 134.40 518.40
20 mm Dia. Flexible Hose 50.00 mts 7.50 375.00 131.25 506.25
15 mm Dia. PVC Pipe Neltex 10.00 pcs 52.80 528.00 184.80 712.80
1 1/4" Dia. Electyrical PVC Conduit 1.00 pcs 160.00 160.00 56.00 216.00
Solvent Cement 400 ml 1.00 can 150.00 150.00 52.50 202.50
Electrical Tape 2.00 rolls 25.00 50.00 17.50 67.50
2.0 mm2 THHN (Stranded) 1.00 box 3,000.00 3,000.00 1,050.00 4,050.00
3.5 mm2 THHN (Stranded) 1.00 box 3,450.00 3,450.00 1,207.50 4,657.50
5.5 mm2 THHN (Stranded) 1.00 box 5,400.00 5,400.00 1,890.00 7,290.00
Panel Box 1.00 set 4,000.00 4,000.00 1,400.00 5,400.00
Junction Box (Deep Type) w/ Cover 10.00 pcs 38.00 380.00 133.00 513.00
Utility Box (Deep Type) 10.00 pcs 31.00 310.00 108.50 418.50
Single Gang 1.00 set 92.00 92.00 32.20 124.20
Double Gang 1.00 set 126.00 126.00 44.10 170.10
 Three-gang Switch with cover 1.00 set 170.00 170.00 59.50 229.50
Convinience Outlet (Duplex) 7.00 set 173.00 1,211.00 423.85 1,634.85
ESL w/ Receptacle 2.00 pcs 380.00 760.00 266.00 1,026.00
Hardware - - - - - 2,000.00
SUBTOTAL 30,479.60
VII. Carpentry & Ceiling Frame
1/4 thk. Hardilite 10.00 pcs 450 4,500.00 1,575.00 6,075.00
2x3X2.44m Metal Furring - 413.604m 50.00 pcs 115 5,750.00 2,012.50 7,762.50
Wall Angle 6.00 pcs 45 270.00 94.50 364.50
Channel Double W-Clip 20.00 pcs 4.5 90.00 31.50 121.50
Hardware - - - - - 2,000.00
SUBTOTAL 16,323.50
VII. Painting
Latex Paint 1.00 tins 2000 2,000.00 700.00 2,700.00
Semi Gloss Latex Paint 1.00 tins 2160 2,160.00 756.00 2,916.00
Flat Wall 1.00 tins 2200 2,200.00 770.00 2,970.00
Q.D.E. White (Boysen) 2.00 tins 2500 5,000.00 1,750.00 6,750.00
Glazzy Putty 2.00 gals 450 900.00 315.00 1,215.00
Patching Compound 2.00 kls 30 60.00 21.00 81.00
Concrete Neutralizer 2.00 ltrs 180 360.00 126.00 486.00
Paint Thinner 6.00 gals 230 1,380.00 483.00 1,863.00
Sand Paper 3.00 doz 120 360.00 126.00 486.00
Assorted Tinting Color 2.00 ltrs 130 260.00 91.00 351.00
Roller Brush 3.00 pcs 80 240.00 84.00 324.00
Hardware - - - - - 2,000.00
SUBTOTAL 22,142.00
TOTAL FOR CONSTRUCTION OF PROPOSED PARLOR 202,909.06

Prepared by: ENGR. JOVITO M. CANILANG

DATE: