Project : PROPOSED COMMISSARY FIT-OUT Phase 1

Owner : NIHHON HASHA INC.

Location : No. 84 E. Rodriguez Jr. Ave. Libis, Quezon City
Subject : ADDITIONAL WORKS

DETAILED COST ESTIMATE

UNIT PRICE
ITEM NO. DESCRIPTION UNIT QTY AMOUNT
MATERIAL LABOR
A CIVIL/STRUCTURAL WORKS (WWTP INNER PARTITIONS)
1.0 REBAR WORKS
1.1 12MM Dia. DSB kg 900.00 70.00 13.00 74,700.00
1.2 Formworks m2 111.00 350.00 250.00 66,600.00
1.3 Concrete Works (3000psi) m3 15.00 4,000.00 900.00 73,500.00
1.4 Consumables lot 1.00 5,000.00 2,500.00 7,500.00
Sub-Total - - 222,300.00
2.0 WATERPROOFING WORKS
2.10 Waterproofing m2 180.00 550.00 350.00 162,000.00
Consumables lot 1.00 10,000.00 10,000.00
Sub-Total - 172,000.00
3.0 CARPENTRY WORKS (ENTRY AREA)
3/4" Marine Plywood pcs 6.00 1,850.00 850.00 16,200.00
Painting lot 1.00 5,500.00 2,475.00 7,975.00
Sub-Total 24,175.00
TOTAL FOR "CIVIL/ STRUTURAL WORKS" 418,475.00

C PLUMBING WORKS
PIPE SLEEVES
1.0 6" PVC Pipe pcs 1.00 4,500.00 2,025.00 6,525.00
2.0 4" PVC Pipe pcs 1.00 3,000.00 1,350.00 4,350.00
3.0 2" PVC Pipe pcs 1.00 850.00 382.50 1,232.50
TOTAL FOR "PLUMBING WORKS" 12,107.50

D ELECTRICAL WORKS (FOR HVLS)

1.0 Roughing In ls 1.00 15,000.00 6,750.00 21,750.00
2.0 Wires and cables ls 1.00 25,000.00 11,250.00 36,250.00
TOTAL FOR "ELECTRICAL WORKS" - - 58,000.00
- -
TOTAL COST 488,582.50

Prepared By:

Arch. Richard Ico

Site Architect