PROJECT : PROPOSED RENOVATION OF INTERIOR SPACE (SPA)

LOCATION : UNIT 82 SM CITY SAN LAZARO FELIX HUERTAS COR LACSON AVENUE, C 2 ROAD, SANTA CRUZ, MANILA, METRO MANILA

OWNER : NUAT THAI -SM SAN LAZARO BRANCH

MATERIALS LABOR TOTAL
ITEM DESCRIPTION QTY UNIT
AMOUNT
U/C AMOUNT U/C AMOUNT
I. PRELIMINARIES
1.0 Mobilization 1 lot - 10,000.00 10,000.00 10,000.00
2.0 Temporary Facilities 1 lot 5,000.00 5,000.00 - 5,000.00
3.0 Water and Electric Consumption 1 lot 15,000.00 15,000.00 - 15,000.00
SUB-TOTAL 30,000.00

II. PARTITIONS
1.0 CHB 4" Laying (new wall) 16 m² 450.00 7,200.00 180.00 2,880.00 10,080.00
2.0 Plastering - -
New Wall 32 m² 120.00 3,840.00 150.00 4,800.00 8,640.00
3.0 Plywood on 2" x 2" wood framing 34 m² 700.00 24,003.00 250.00 8,572.50 32,575.50
SUB-TOTAL 51,295.50

III. TILE WORKS

1.0 Main area using 60 x 60cm homogeneous tiles 57 m² 550.00 31,449.00 220.00 12,579.60 44,028.60

2.0 Toilets & Countertop Using 30 x 30 ceramic tiles 10 m² 550.00 5,500.00 220.00 2,200.00 7,700.00
SUB-TOTAL 51,728.60

IV. DOORS
Main Entry Door: Glass Door with fixed glass
1.0
curtain wall (1.60m x 2.10m) 1 sets 29,000.00 29,000.00 3,000.00 3,000.00 32,000.00
2.0
Wooden Flush Door complete with door accessories 2 sets 8,500.00 17,000.00 1,000.00 2,000.00 19,000.00
3.0 PVC Door 0.60m x 2.10m 2 sets 2,500.00 5,000.00 1,000.00 2,000.00 7,000.00
SUB-TOTAL 58,000.00

V. CEILING WORKS
1.0 Ceiling Works using 9mm gypsum boards on metal
framing 57 m² 450.00 25,731.00 180.00 10,292.40 36,023.40
SUB-TOTAL 36,023.40

VI. CURTAIN RODS

1.0 Curtain Rods using 1"Ø stainless rods complete with
fiitings. 54 ln.m. 750.00 40,755.00 250.00 13,585.00 54,340.00
SUB-TOTAL 54,340.00

VII. PAINTING WORKS

1.0 Wall
1.1 Existing Concrete Wall 146 m² 90.00 13,140.00 90.00 13,140.00 26,280.00
1.2 New Concrete Wall 56 m² 110.00 6,160.00 110.00 6,160.00 12,320.00
1.3 Plywood Wall 61 m² 110.00 6,710.00 110.00 6,710.00 13,420.00
2.0 Ceiling 72 m² 110.00 7,920.00 110.00 7,920.00 15,840.00
3.0 Existing Concrete Post 27 m² 110.00 2,970.00 110.00 2,970.00 5,940.00
SUB-TOTAL 73,800.00

IX. ELECTRICAL WORKS

A. Lighting System
1.0 20mmØ EMT Pipe 63 L 80.00 5,040.00 24.00 1,512.00 6,552.00
2.0 20mmØ EMT Adapter w/ locknut 54 pcs 5.50 297.00 1.65 89.10 386.10
3.0 20mmØ EMT Coupling 30 pcs 5.50 165.00 1.65 49.50 214.50
4.0 20mmØ Flexible PVC 20 mtrs 7.00 140.00 2.10 42.00 182.00
5.0 3.5mm² THHN Wire 120 mtrs 27.00 3,240.00 8.10 972.00 4,212.00
6.0 Junction Box 48 pcs 35.00 1,680.00 10.50 504.00 2,184.00
7.0 Utility Box 2"x4" 28 pcs 30.00 840.00 9.00 252.00 1,092.00
8.0 Square Box 4"x4" 5 pcs 40.00 200.00 12.00 60.00 260.00
9.0 1 Gang Switch 20 pcs 120.00 2,400.00 36.00 720.00 3,120.00
10.0 2 Gang Switch 4 pcs 120.00 480.00 36.00 144.00 624.00
11.0 3 Gang Switch 2 pcs 170.00 340.00 51.00 102.00 442.00
12.0 Chipping Works 65 l.m - 150.00 9,750.00 9,750.00
13.0 Miscellaneous 1 lot 3,000.00 3,000.00 - 3,000.00
 MATERIALS LABOR TOTAL
ITEM DESCRIPTION QTY UNIT
AMOUNT
U/C AMOUNT U/C AMOUNT
B. Power System
1.0 20mmØ EMT Pipe 37 L 80.00 2,960.00 24.60 910.20 3,870.20
2.0 20mmØ EMT Adapter w/ locknut 54 pcs 5.50 297.00 1.65 89.10 386.10
3.0 20mmØ EMT Coupling 20 pcs 5.50 110.00 1.65 33.00 143.00
4.0 Utility Box 2"x4" 10 pcs 30.00 300.00 10.80 108.00 408.00
5.0 5.5mm² THHN Wire 110 mtrs 32.00 3,520.00 9.60 1,056.00 4,576.00
6.0 3.5mm² THHN Wire 90 mtrs 27.00 2,430.00 8.10 729.00 3,159.00
7.0 2 Gang Convenience Outlet 13 pcs 120.00 1,560.00 36.00 468.00 2,028.00
8.0 Aircon Outlet 4 pcs 150.00 600.00 45.00 180.00 780.00
9.0 Miscellaneous 1 lot 3,000.00 3,000.00 - 3,000.00

C. Feeder Line
1.0 25mmØ PVC Pipe 14 L 102.00 1,428.00 30.60 428.40 1,856.40
2.0 25mmØ PVC Adapter w/ locknut 2 L 7.00 14.00 2.10 4.20 18.20
3.0 25mmØ PVC Coupling 13 pcs 7.00 91.00 2.10 27.30 118.30
4.0 8mm² THHN Wire 12 mtrs 34.00 408.00 10.20 122.40 530.40
5.0 Hangers and Support 1 lot 2,500.00 2,500.00 500.00 500.00 3,000.00
6.0 Panel Board 1 lot OSM 15,000.00 15,000.00 15,000.00
7.0 Miscellaneous 1 lot 10,000.00 10,000.00 - 10,000.00
SUB-TOTAL 80,892.20

X. PLUMBING WORKS
1.0 Water Lines 1 lot 6,000.00 6,000.00 5,000.00 5,000.00 11,000.00
2.0 Sanitary Lines 1 lot 8,000.00 8,000.00 5,000.00 5,000.00 13,000.00
3.0 Fixtures
3.1 Water Closets 1 sets OSM 1,000.00 1,000.00 1,000.00
3.2 Kitchen Sink (Stainless) 1 set OSM 500.00 500.00 500.00
3.3 Goose Neck Faucet 1 set OSM 300.00 300.00 300.00
3.4 Countertop Lavatory complete with faucet and
fittings 1 set OSM 1,000.00 1,000.00 1,000.00
3.5 Shower Heads 1 sets OSM 300.00 300.00 300.00
3.6 Foot Basin + Faucets 2 sets OSM 1,000.00 2,000.00 2,000.00
3.7 Floor Drain 1 pcs 500.00 500.00 100.00 100.00 600.00
SUB-TOTAL 29,700.00

XI. MECHANICAL AND FIRE PROTECTION WORKS

1.0 Sprinkler Lines 1 lot 50,000.00 50,000.00 5,000.00 5,000.00 55,000.00

2.0 FIXTURES

2.1 Air Conditioning Units 4 OSM 15000.00 1000.00 4000.00 19000.00

2.2 Sprinkler Heads 11 OSM 2000.00 1000.00 11000.00 13000.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
SUB-TOTAL 87,000.00
Total Cost 552,779.70