PROJECT: Proposed Renovation of One Storey Bernardo Residence

LOCATION: Block 10, Lot 10 Sunflower Street Summer Points

Residences, Imus, Cavite
QUANTITY TAKE-OFF
Description
Unit of Measure Qty Unit Cost Amount
GENRAL REQUIREMENT
The performance/guarantee: insurance for the
contractors' all risk 12,000 12,000

Temporary barracs for workers and warehouse 50,000 50,000

SUB-TOTAL: 62,000
Concrete and Masonry Work
Cement Bag 650 262 170300
6" Concrete Hollow Blocks Pcs. 2292 25 57300
4" Concrete Hollow Blocks Pcs. 257 18 4626
Sand Cu.m. 18 1432 25776
Reinforcement bars @16 mm dia. Pcs. 600 392 235200
#16 G. I wire Kg. 18 16 288
SUB- TOTAL 493650
Roof Works
Steel Truss M. 30 325 9750
.04 mm thick type of rib roofing M. 25 388.8 9720
8 mm polyvinyl chloride M. 7 76 532
rivets Box 3 325 975
G. I. washer kg 13 5 65
Plain G.I Strap kg 5 5 25
Lead washer kg 11 5 55
SUB- TOTAL 21122
Electrical Works
Equipment Installation
Panel Board Assy 1 586.25 586.25
Enclosed Circuit Breaker Set 1 586.25 586.25
kWHr Meter Set 1 586.25 586.25
Conduit
20 mm diameter Steel Conduits Length 4.52 480 2169.6
25 mm diameter Elbows Pcs. 7 43 301
20 mm diameter Elbows Pcs. 7 28 196
Wire and Cables
5.5 mm sq. Thin Wires M. 75 24 1800
3.5 mm sq. Thin Wires M. 75 23 1725
3.5 mm sq. Thin Wires M. 600 24 14400
RC6/U Coaxial Cable: Quad Shield M. 43 1376.44 1376.44
CAT5 e‐4‐pair M. 55 4115.46 4115.46
Field Device
Duplex Convenience outlet Set 7 127 889
Range Outlet Set 1 350 350
Air Condition Outlet Set 3 87 261
Counterweight Outlets Set 1 200 200
Refrigerator Outlets Set 1 527 527
Telephone Outlets Set 1 197 197
Telephone Outlets Set 1 250 250
One Gang Tumbler Switch Set 3 92 276
Two Gang Tumbler Switch Set 2 126 252
Three Gang Tumbler Switch Set 1 170 170
Boxes and Metal Works
4" x 4" x 4" Junction Boxes Pcs 6 20 120
4 x 4 x 2" Utility Boxes Pcs 1 34 34
Electrical Tape, PVC Cement Lot 1 70 70
MICA and others
Installation of lighting Fixtures

1 x 6 watts e 27 compatible led light color: warm white Pcs 25 135 3375

1 x 6 watts e 27 compatible led light color: warm white Pcs 2 799 1598

4 x 6 watts scone lamp/wall washer: color warm white Pcs 4 526 2104
1 x 3 watts wall mounted led directional arm/desk lamp
color:
600 k warm white Pcs 1 618 618
wall mounted direct out door lamp Pcs 3 469 1407
SUB-TOTAL 40540.25
DOORS AND WINDOWS
Door Works
Door 1- Flush type: swing: 2100 mm 1000 mm: Material
Nara
Set
with Varnish finished: Complete door accessories:
Entrance 1 5350 5350
Door 2- Flush type: 2100 mm x 800 mm: Material Nara
with
varnished finished: Complete Door accessories: bedroom Set
and
study room 2 5350 10700
Door 3- Flush type: 2100 mm x 600 mm: Material Nara
with
varnished finished: Complete door Accessories: Bath and Set
toilet
room 1 5350 5350
Window Works
Window 1- Casement window: 8 mm thick clear glass:
aluminum Set
coated: Complete Window accessories 1 4680 4680

Window 2- Sliding window (3): 8 mm thick clear glass:

Set
Aluminum
coated frames: Complete Window accessories 2 2688 5376

Window- 3- Awning window: 8 mm thick clear glass:

Set
Aluminum
coated frames: Complete Window accessories 1 1920 1920
Window 4: Casement window: 300 mm x 500 mm: 8 mm
thick
Set
clear glass: aluminum coated: completed window
accessories 6 4680 28080
SUB-TOTAL 61456
CEILING WORKS
12 mm thick or regular gypsum board Sht 6 413 2478
12 mm thick moisture proof gypsum board Sht 3 528 1584
8 mm thick of PVC wood finish ceiling panels Sht 5 350 1750
200 mm x 200 mm exhaust fan Set 1 700 700
rangehood for kitchen Set 1 14,015 14015
800 x 800 mm extruded skylight Pcs 1 500 500
150 x 600 mm eaves air vent Pcs 4 342 1368
SUB-TOTAL 22395
PLUMBING AND SANITARY WORKS
1 1/2'' PVC pipe Pcs 6 254.14 1524.84
1/2'' CPVC pipe Pcs 6 76.22 457.32
1 1/2'' waste t-fittings Pcs 1 24.53 24.53
1/2'' CPVC t-fittings Pcs 1 8.15 8.15
1 1/2 in. PVC drain trap Pcs 1 169 169
1 1/2'' trap with Coupling Pcs 4 25.75 103
1 1/2'' trap Adapter Pcs 1 11.89 11.89
1/2'' CPVC male adapter Pcs 4 14.2 56.8
1 1/2'' PVC elbow Pcs 6 68 408
1 1/2'' CPVC elbow Pcs 6 26 156
street elbow Pcs 1 56 56
Drop elbow Pcs 1 35 35
Flexible Supply tube Pcs 1 75 75
1 1/2'' tailpiece with washer Pcs 2 196 392
Cleanout Pcs 1 118.23 118.23
Hose bib w/mounting screws Pcs 1 125 125
75mm 90 degrees Long Sweep Elbows Pcs 1 40 40
Kitchen Accessories
basket strainer Pcs 1 200 200
sandling cloth Pcs 1 314 314
Single handle kitchen Faucet Pcs 1 420 420
Stainless Kitchen Sinks Single Bowl Pcs 1 2599 2599
Faucet grease Pcs 1 396 396
Toilet And Bathroom Accessories
lavatory Pcs 1 3,339 3339
Shower arm Pcs 1 125 125
Shower head Pcs 1 425 425
Tub spout w/hardware Pcs 1 1,592 1592
two handle shower faucet kit Pcs 1 1,299 1299
12 mm dia. Shower valve control Pcs 1 275 275
Accessories
Paper Holders Pcs 1 380 380
Soap Holders Pcs 1 300 300
Towel Bars Pcs 1 1,200 1200
Water Closets Pcs 1 10,589 10589
1800 mm Curtain Rods Pcs 1 139.3 139.3
Laundry And Floor Accessories
100 mm floor drain straine Pcs 2 199 398
75 mm P-Traps for floor drain Pcs 2 95 190
75 mm Wyes Pcs 2 97 194
Floor Drains Pcs 2 169 338
Floor Drains Pcs 2 10 20
Solvent Cement Pcs 1 90 90
SUB-TOTAL 28583.06
FINISHING WORKS
Tile works

150 mm x 150 mm x 8 mm American Oak wooden tiles pcs 1,804 1000 1804000
300 mm x 300 mm white slate tiles pcs 40 375 15000

400 mm x 600 mm homogenous gray slate tiles pcs 41 375 15375

400 mm x 600 mm homogenous gray slate tiles pcs 4 300 1200

218 x 26 x2900 mm deco clad fluted: Caramel Finished

(co-extruded) pcs 20 1654 33080
Painting works
Boysen 44: Masonry/Concrete Neutralizer liter 2 341 682
Boysen 7311: Masonry putty gallon 1 430 430
Boysen primer/ undercoat 701: Flat latex Paint: single
coat liter 5 599 2995
Boysen B 701: semi-gloss white latex: second and third
coat liter 5 599 2995
Boysen paint: white plain paint liters 5 741 3705
Boysen enamel: 685 liters 5 300 1500
Carpentry Works
Kitchen Cabinetry: Complete Accessories: Bracketed to
Wall: Varnished unit 1 49,450 49450

Toilet and Bathroom: vanity mirror and shelves unit 1 2000 2000
SUB-TOTAL 1932412
STEEL WORKS
Fabrication of Stainless for entrance gate and carport
gate m 2.75 12.29 33.7975
Farbrication of stainless for hand railings m 3 1000 3000
SUB-TOTAL 3,034
TOTAL 2,644,744
DETAILED UNIT PRICE ANALYSIS
EQUIPMENT
Description No. of Days No. Daily Rate Amount
One-bagger mixer 26 1 172 4,472
Bar Cutter 26 2 219.75 11,427.00
Bar Bender 26 2 351.5 18,278
SUB-TOTAL 34,177
LABORER
Description No. of Person No. of Days Daily Rate Amount
Construction Foreman 1 60 640.67 38,440
Mason 2 60 520 62,400.00
Laborer 3 60 512 92,160.00
SUB-TOTAL 193,000.00
TOTAL 227,177.00

Direct Unit Cost 2,871,921

Overhead Contingenties & Miscellaneous 12% 344,630.52

Contractors Profit 8% 229,753.68

Value Added Tax (VAT) 5% 143,596.05

Total Unit Cost 3,589,901