PROJECT: ROOFING AND ADDITIONAL AREAS AT ROOF DECK

LOCATION: AMISTAD, CAMP 7, BAGUIO CITY

DESCRIPTION QTY UNIT U-PRICE AMOUNT ROOFING FIRST

POWERTOOL RENTALS 1.00 LOT ₱ 3,000.00 ₱ 3,000.00

SCAFFOLDINGS 1.00 LOT ₱ 20,000.00 ₱ 20,000.00

ROOFING WORKS
4'X8' STEEL PLATE (MAS MAKAPAL SA 1/4) 2.00 PCS ₱ 8,000.00 ₱ 16,000.00
BOLT WITH NUT
6"X6"X15LBS I-BEAM 3.00 PCS ₱ 12,500.00 ₱ 37,500.00
2"X4"X4MM CHANNEL BAR 14.00 PCS ₱ 2,300.00 ₱ 32,200.00 TOTAL (M)
2"X2"X5MM ANGLE BAR 20.00 PCS ₱ 1,400.00 ₱ 28,000.00 66.2 RAFTER LENGTH
1-1/2"X1-1/2X5MM ANGLE BAR 11.00 PCS ₱ 1,150.00 ₱ 12,650.00 129.6 C-PURLINS
2"X3"X1.2MM C-PURLINS 35.00 PCS ₱ 750.00 ₱ 26,250.00 40 LIGHT-WEIGHT CHANNEL
2"x6"X5MM CHANNEL BAR 12.00 PCS ₱ 6,200.00 ₱ 74,400.00 9 GUTTER
2"X6" LIGHT WEIGHT CHANNEL 8.00 PCS ₱ 3,800.00 ₱ 30,400.00 32 END FLASHING
3" PVC PIPE S1000 25.00 PCS ₱ 380.00 ₱ 9,500.00
TIE WIRES 1.00 ROLL ₱ 2,000.00 ₱ 2,000.00
4" G.I. PIPE S40 6.00 PCS ₱ 5,300.00 ₱ 31,800.00 76.2 TRUSS MAIN FRAME
GA 24 STEEL DECK 6.00 SQM ₱ 480.00 ₱ 2,880.00
GA 24 RIBTYPE ROOF SHEET 82.00 LM ₱ 550.00 ₱ 45,100.00 56 WEB MEMBERS
1-1/2" METAL TEKSCREW 750.00 PCS ₱ 2.00 ₱ 1,500.00 33 GI PIPE
GA 24 GUTTER 8' 5.00 PCS ₱ 850.00 ₱ 4,250.00 78 SQM ROOFING
END FLASHING 11.00 PCS ₱ 800.00 ₱ 8,800.00 6 ANGLE CLEATS
WIRE MESH STRAINER 1.00 LOT ₱ 1,500.00 ₱ 1,500.00
5/32"X3/4" RIVETS 1.00 BOX ₱ 350.00 ₱ 350.00
318,400.00
5/32" METAL DRILL BIT 3.00 PCS ₱ 95.00 ₱ 285.00 POLY CARBONATE
RIVETER 1.00 PCS ₱ 250.00 ₱ 250.00 2X3 TUBULAR
5/32 DRILL BIT 5.00 PCS ₱ 95.00 ₱ 475.00 DYNABOLT
WELDING ROD 7.00 KILOS ₱ 95.00 ₱ 665.00
4" CUTTING DISK 35.00 PCS ₱ 45.00 ₱ 1,575.00
14" CUTTING DISK 4.00 PCS ₱ 280.00 ₱ 1,120.00
PAINT THINNER 1.00 PCS ₱ 350.00 ₱ 350.00
RED OXIDE PRIMER 2.00 PCS ₱ 350.00 ₱ 700.00
2" PAINT BRUSH 4.00 PCS ₱ 45.00 ₱ 180.00
BABY ROLLER W/ HANDLE 2.00 PCS ₱ 75.00 ₱ 150.00
BABY ROLLER REFILLER 4.00 PCS ₱ 55.00 ₱ 220.00
SILICON GUN 1.00 SET ₱ 280.00 ₱ 280.00
SILICON SEALANT TUBE 1.00 TUBE ₱ 180.00 ₱ 180.00
NYLON WIRE 3.00 ROLL ₱ 25.00 ₱ 75.00
GLOVES 6.00 PAIRS ₱ 45.00 ₱ 270.00
CHALK STONE 3.00 PCS ₱ 15.00 ₱ 45.00

CONCRETING & PLASTERED MASONRY WORKS (INCLUDING KITCHEN, EXCLUDING CONTINUATION OF COLUMNS)
5" HOLLOW BLOCKS 960.00 PCS ₱ 21.00 ₱ 20,160.00
STEEL DECK 15.00 SQM ₱ 450.00 ₱ 6,750.00
10MM DIA DEFORMED REBARS 70.00 PCS ₱ 330.00 ₱ 23,100.00
CEMENT 89.00 BAGS ₱ 230.00 ₱ 20,470.00
CRUSHED SAND 5.00 CU.M. ₱ 1,000.00 ₱ 5,000.00
83,790.00
RIVERSAND 3.50 CU.M. ₱ 1,000.00 ₱ 3,500.00
TIE WIRES 2.00 ROLLS ₱ 2,000.00 ₱ 4,000.00
NYLON WIRE 3.00 ROLLS ₱ 30.00 ₱ 90.00
GLOVES 15.00 PAIRS ₱ 45.00 ₱ 675.00
CHALK STONE 3.00 PCS ₱ 15.00 ₱ 45.00

GENERAL TILEWORKS (ROOFDECK EXCLUDING STAIRS)

60CM X 60CM TILES 165.00 PCS ₱ 205.00 ₱ 33,825.00
CEMENT 24.00 BAGS ₱ 230.00 ₱ 5,520.00
RIVERSAND 1.50 CU.M. ₱ 1,000.00 ₱ 1,500.00
ASSORTED SIZE CW NAIL 1.00 KGS ₱ 90.00 ₱ 90.00
GLOVES 4.00 PAIRS ₱ 45.00 ₱ 180.00
NYLON WIRE 1.00 ROLLS ₱ 30.00 ₱ 30.00
CHALK STONE 2.00 PCS ₱ 15.00 ₱ 30.00

COMFORT ROOM
30X30CM TILES 53.00 PCS ₱ 49.00 ₱ 2,597.00
30X60CM TILES 148.00 PCS ₱ 75.00 ₱ 11,100.00
FAUCET 1.00 PCS ₱ 725.00 ₱ 725.00
TOILET BOWL & LAVATORY (SET) 1.00 SET ₱ 10,000.00 ₱ 10,000.00
CEMENT 12.00 BAGS ₱ 230.00 ₱ 2,760.00
RIVERSAND 1.00 CU.M. ₱ 1,000.00 ₱ 1,000.00
ASSORTED SIZE CW NAIL 1.00 KGS ₱ 90.00 ₱ 90.00
TIE WIRES 1.00 ROLLS ₱ 2,000.00 ₱ 2,000.00
NYLON WIRE 1.00 ROLLS ₱ 30.00 ₱ 30.00
CHALK STONE 1.00 PCS ₱ 15.00 ₱ 15.00

97,552.00
MINI-KITCHEN
60X60CM TILES 17.00 PCS ₱ 205.00 ₱ 3,485.00
 97,552.00

FAUCET 1.00 PCS ₱ 725.00 ₱ 725.00

KITCHEN SINK 1.00 PCS ₱ 1,750.00 ₱ 1,750.00
CEMENT 3.00 BAGS ₱ 230.00 ₱ 690.00
1/2"X4'X8' ORDINARY PLYWOOD 2.00 PCS ₱ 750.00 ₱ 1,500.00
3/4"X4'X8' MARINE PLYWOOD 5.00 pcs ₱ 1,300.00 ₱ 6,500.00
RIVERSAND 0.30 LOADS ₱ 1,000.00 ₱ 300.00
ASSORTED SIZE CW NAIL 1.00 KGS ₱ 90.00 ₱ 90.00
TIE WIRES 1.00 ROLLS ₱ 2,000.00 ₱ 2,000.00
NYLON WIRE 1.00 ROLLS ₱ 30.00 ₱ 30.00
CHALK STONE 1.00 PCS ₱ 15.00 ₱ 15.00

OFFICE
60CM X 60CM TILES 35.00 PCS ₱ 205.00 ₱ 7,175.00
CEMENT 5.00 BAGS ₱ 230.00 ₱ 1,150.00
RIVERSAND 0.50 CU.M. ₱ 1,000.00 ₱ 500.00
ASSORTED SIZE CW NAIL 1.00 KGS ₱ 90.00 ₱ 90.00
NYLON WIRE 1.00 ROLLS ₱ 30.00 ₱ 30.00
CHALK STONE 2.00 PCS ₱ 15.00 ₱ 30.00

OVERALL PAINTING WORKS

LIQUID TILE PRIMER 6.00 GAL ₱ 825.00 ₱ 4,950.00
SEMI-GLOSS LATEX WHITE 2.00 TIN ₱ 2,600.00 ₱ 5,200.00
LIQUID TILE REDUCER 3.00 GAL ₱ 550.00 ₱ 1,650.00
QUICKDRY ENAMEL WHITE 1.00 GAL ₱ 650.00 ₱ 650.00
FLAT WALL ENAME WHITE 1.00 GAL ₱ 650.00 ₱ 650.00
TINTING COLOR (ASSORTED COLORS) 3.00 QRTS ₱ 200.00 ₱ 600.00
PAINT THINNER 3.00 GAL ₱ 315.00 ₱ 945.00
SKIM COAT (20KG) 3.00 BAGS ₱ 650.00 ₱ 1,950.00
PLEXIBOND 1.00 TIN ₱ 3,600.00 ₱ 3,600.00
4" BABY PAINT ROLLER 5.00 PCS ₱ 65.00 ₱ 325.00
4" BABY PAINT ROLLER REFILL 5.00 PCS ₱ 45.00 ₱ 225.00
6" PAINT ROLLER 3.00 PCS ₱ 75.00 ₱ 225.00
6" PAINT ROLLER REFILL 6.00 PCS ₱ 55.00 ₱ 330.00
1" PAINT BRUSH 3.00 PCS ₱ 45.00 ₱ 135.00
2" PAINT BRUSH 3.00 PCS ₱ 55.00 ₱ 165.00
PAN/ TRAY 5.00 PCS ₱ 50.00 ₱ 250.00
#80 SAND PAPER 30.00 PCS ₱ 20.00 ₱ 600.00
#100 SAND PAPER 20.00 PCS ₱ 20.00 ₱ 400.00
#120 SAND PAPER 30.00 PCS ₱ 20.00 ₱ 600.00
STOPA RUG 3.00 KGS ₱ 80.00 ₱ 240.00
OLD NEWSPAPER 3.00 KGS ₱ 80.00 ₱ 240.00

HARDWARES
210X90CM SOLID CORE PANEL DOOR 1.00 SETS ₱ 1,950.00 ₱ 1,950.00
ALUMINUM SCREEN DOORS 1.00 SETS ₱ 2,500.00 ₱ 2,500.00
2"x6"SOLID CORE DOOR JAMB 1.00 SETS ₱ 1,700.00 ₱ 1,700.00
4"X4" BALL BEARING HINGES 1.00 PAIRS ₱ 350.00 ₱ 350.00
210X60CM uPVC HOLLOW CORE PANEL DOOR 1.00 SETS ₱ 1,450.00 ₱ 1,450.00
REGULAR DOOR KNOBS & LOCKSETS 2.00 SETS ₱ 350.00 ₱ 700.00
ANALOK FRAMED WINDOW (CLEAR GLASS) 17.00 SQM ₱ 1,750.00 ₱ 29,750.00
STEEL RAILINGS (STEEL, PAINT, WELDING ROD, PAINT BRUSH, ETC.) 1.00 LOT ₱ 20,000.00 ₱ 20,000.00

G. CABINETRY WORKS
BEDROOM CABINETS
3/4" MARINE PLYWOOD 6.00 PCS ₱ 1,300.00 ₱ 7,800.00
EASYTITE W/ HARDENER 1.00 GAL ₱ 655.00 ₱ 655.00
STICKWELL 1.00 GAL ₱ 670.00 ₱ 670.00
2" CWN 1.00 KGS ₱ 95.00 ₱ 95.00
3" CWN 2.00 KGS ₱ 95.00 ₱ 190.00
2" FINISHING NAIL 2.00 KGS ₱ 95.00 ₱ 190.00
3" FINISHING NAIL 3.00 KGS ₱ 95.00 ₱ 285.00
4" CONCRETE NAIL 2.00 KGS ₱ 95.00 ₱ 190.00
3/4" WOOD EDGING 13.00 PCS ₱ 55.00 ₱ 715.00
CABINET/DRAWER PULLERS 12.00 PCS ₱ 75.00 ₱ 900.00
MAGNETIC CATCHES (BIG) 12.00 SETS ₱ 55.00 ₱ 660.00
HYDRAULIC HINGES 12.00 PAIRS ₱ 150.00 ₱ 1,800.00
CABINETRY LOCKSETS 6.00 PCS ₱ 150.00 ₱ 900.00

PLUMBING ROUGH-INS
4" uPVC PIPE S1000 (3M) 3.00 PCS ₱ 870.00 ₱ 2,610.00
2" uPVC PIPE S1000 (3M) 3.00 PCS ₱ 680.00 ₱ 2,040.00
4" uPVC 45DEG. ELBOW S1000 3.00 PCS ₱ 105.00 ₱ 315.00
2" uPVC 45DEG. ELBOW S1000 3.00 PCS ₱ 45.00 ₱ 135.00
4"X2" uPVC WYE REDUCER S1000 3.00 PCS ₱ 135.00 ₱ 405.00
4" uPVC WYE S1000 2.00 PCS ₱ 215.00 ₱ 430.00
2" uPVC WYE S1000 3.00 PCS ₱ 54.00 ₱ 162.00
4" uPVC P-TRAP S1000 2.00 PCS ₱ 240.00 ₱ 480.00
2" uPVC P-TRAP S1000 3.00 PCS ₱ 110.00 ₱ 330.00
4" uPVC SANITARY COUPLING S1000 3.00 PCS ₱ 22.00 ₱ 66.00
2" uPVC SANITARY COUPLING S1000 3.00 PCS ₱ 73.00 ₱ 219.00
 4" SANITARY CLEANOUT W/ PLUG S1000 1.00 PCS ₱ 75.00 ₱ 75.00
PVC PIPE SOLVENT CEMENT 400CC 3.00 CAN ₱ 450.00 ₱ 1,350.00
CHECK VALVE 3.00 PCS ₱ 650.00 ₱ 1,950.00
20MM GATE VALVE 6.00 PCS ₱ 40.00 ₱ 240.00
20MM PPR PIPE (4M) 5.00 PCS ₱ 490.00 ₱ 2,450.00
20MM PPR ELBOW 3.00 PCS ₱ 30.00 ₱ 90.00
20MM PPR TEE 3.00 PCS ₱ 30.00 ₱ 90.00
TEFLON TAPE 5.00 PCS ₱ 25.00 ₱ 125.00

DIRECT COST
TOTAL MATERIAL COST ₱ 687,184.00
TOTAL LABOR COST (55% OF MATERIAL COST) ₱ 377,951.20

INDIRECT COST
CONTINGENCIES (7% OF MC) ₱ 48,102.88
CONSUMABLES ₱ 5,000.00
MOBILIZATION ₱ 7,500.00
EQUIPMENT & POWERTOOL RENTALS
POWERTOOLS ₱ 8,000.00

CONTRACTOR'S PROFIT (9% OF DC) ₱ 95,862.17

TOTAL PROJECT COST ₱ 1,229,600.25