CLIENT: MS.

KANE ALMYR
PROJECT: TWO STOREY EXTENSION & RENOVATION
LOCATION: BLOCK 03 LOT 09 AINA HOMES, SAN FRANCISCO, BULAKAN, BULACAN
LOCATION: SEPT 30, 2021

ITEMS DESCRIPTION OF WORKS QTY. UNIT UNIT COSTTOTAL MAT'L COST

I. Mobilization/ Demobilization 1 lot 5000

II. Dirty Works

1 Demolition 1 lot 1800
3 Chipping 1 lot 1800
4 Hauling of Debris 1 lot 1800

IV. Extension Construction/ Lanai

1 Excavation
Column Footing 4.224 cu.m 600
Wall Footing 2.808 cu.m 600
2 Concreting
Slab-on-fill 1.08 cu.m 3500 3,780.00
Column Footing 0.192 cu.m 3500 672.00
Wall Footing 0.468 cu.m 3500 1,638.00
Column 34.8 cu.m 3500 121,800.00
Beam 0.848 cu.m 3500 2,968.88
Suspended Slab 1.08 cu.m 3500 3,780.00
Roof beam 0.312 cu.m 3500 1,092.00
4 Formworks
Column 21.17 sq.m 700 14,822.50
Beam 12.48 sq.m 700 8,736.00
Suspended Slab 10.8 sq.m 700 7,560.00
5 Rebars
Column Footing 133 kgs 35 4,655.52
Wall Footing 66.35 kgs 35 2,322.24
Column 683.4 kgs 35 23,919.39
Beam 617.7 kgs 35 21,618.46
Suspended Slab 613.4 kgs 35 21,469.07
Roof beam 419 kgs 35 14,666.21
Slab on fill 230 kgs 35 8,050.90
6 Masonry
4" CHB Laying (Ground ) 29.76 sq.m 700 20,832.00
4" CHB Laying (Second ) 21.12 sq.m 700 14,784.00
Plastering 101.8 sq.m 300 30,528.00
7 Roof Framing 10.8 sq.m 1500 16,200.00
8 Roofing 10.8 sq.m 2500 27,000.00
9 Ceiling Works 10.8 sq.m 800 8,640.00

V. Floor Finishes
1 Ground Floor
Living/ Dining 21.6 sq.m 22,414.86
Kitchen 10.8 sq.m 200 2,160.00
CR 1 3 sq.m 200 600.00
2 Second Floor
Master's Bedroom 67.64 sq.m 200 13,527.54
Bedroom 1 10.8 sq.m 200 2,160.00
Bedroom 2 10.8 sq.m 200 2,160.00
4 Stair 14 panels 100 1,400.00

VII. Carpentry Works

1 Ground Floor Ceiling 107.5 sq.m 800 85,962.24
2 Second Floor Ceiling 131.1 sq.m 800 104,906.88
3 Decorative Walling @ Living area 1 lot 70200 70,200.00
4 Closets @ Master's Bedroom 8.658 l.m 8000 69,264.00
5 Attic Walk-in Closet 2.34 l.m 8000 18,720.00
6 Attic Bedroom Closet 2.34 l.m 8000 18,720.00
8424
VIII. Painting
Walling 987.4 sq.m 150 148,114.98
Ceiling 386 sq.m 150 57,892.54
Special Wall Finishes ( Ground Only ) 1 lot

IX. Doors and Windows/ Jamb/ Hardwares ( Note : Doors are Excluded )
1 Main Door 1 set Owner's Supply
2 Service Door 1 set Owner's Supply
3 Utility Area 1 set Owner's Supply
4 Kitchen 1 set Owner's Supply
5 Bedrooms 5 sets Owner's Supply
6 Master's Bedroom toilet 2 sets 4095 8,190.00
7 Walk-in Closet 1 set 4095 4,095.00
8 Attic Walk-in Closet 2 sets Owner's Supply
9 4.8 m x 2.10 m Alum. Sliding Door 1 set 70000 70,000.00
10 2.10 m x 1.70 m Alum. Casement 1 set 33415.2 33,415.20
11 4.75 m x 1.70 m Alum. Casement 1 set 75582 75,582.00
12 1.70 m x 1.20 m Alum. Casement 2 sets 19094.4 38,188.80
13 1.50 m x 0.60 m Alum. Casement 2 sets 8424 16,848.00

X. Electrical/ Cable / Telephone

1 Convinience Outlet
Ordinary Outlet 37 units Owner's Supply
aircon outlet 5 units Owner's Supply
2 Lighting Outlet
a. Pin Light 64 units Owner's Supply
b. Surface Mounted light 12 units Owner's Supply
c. Directional Recessed Light 11 units Owner's Supply
d. Drop Light 7 units Owner's Supply
e. Wall Lamp 4 units Owner's Supply
f. Directional metal halide 4 units Owner's Supply
3 Switches 40 units Owner's Supply
4 Wiring 1 lot 60000 60,000.00
5 Circuit Breaker 26 units 1200 31,200.00
6 Panel Board 2 units 2500 5,000.00
7 Cable Line 1 lot 12000 12,000.00
8 Telephone Line 1 lot 11700 11,700.00

XI. Plumbing
Dismantling of existing plumbing system 1 lot 11700
New Waste Line 1 lot 17550 17,550.00
New Water Line 1 lot 23400 23,400.00
New Drainage Line 1 lot 17550 17,550.00
Water Closet 4 sets Owner's Supply
Lavatory 4 sets Owner's Supply
Kitchen Sink 1 set Owner's Supply
Shower Set 4 sets Owner's Supply
TOTAL LABOR COST TOTAL AMOUNT
5,000.00
Sub-total I 5,000.00

1,800.00
1,800.00
1,800.00
Sub-total II 5,400.00

2,534.40 2,534.40
1,684.80 1,684.80

1,890.00 5,670.00
336.00 1,008.00
819.00 2,457.00
60,900.00 182,700.00
1,484.44 4,453.31
1,890.00 5,670.00
546.00 1,638.00

5,929.00 20,751.50
3,494.40 12,230.40
3,024.00 10,584.00

2,094.99 6,750.51
1,045.01 3,367.25
10,763.72 34,683.11
9,728.30 31,346.76
9,661.08 31,130.15
6,599.79 21,266.00
3,622.91 11,673.81

8,332.80 29,164.80
5,913.60 20,697.60
12,211.20 42,739.20
8,100.00 24,300.00
13,500.00 40,500.00
4,320.00 12,960.00
Sub-total IV 561,960.59

51,000.00 73,414.86
8,000.00 10,160.00
10,249.00 10,849.00

67,637.00 81,164.54
15,653.00 17,813.00
17,095.00 19,255.00
80,000.00 80,000.00
Sub-total V 292,656.40
Sub-total VI #REF!

38,683.01 124,645.25
47,208.10 152,114.98
31,590.00 101,790.00
31,168.80 100,432.80
8,424.00 27,144.00
8,424.00 27,144.00
Sub-total VII 533,271.02
 59,245.99 207,360.97
23,157.01 81,049.55

Sub-total VIII 288,410.52

( Note : Doors are Excluded )

9,360.00 9,360.00
5,475.00 5,475.00
5,475.00 5,475.00
5,475.00 5,475.00
27,378.00 27,378.00
12,636.00 20,826.00
6,318.00 10,413.00
10,951.00 10,951.00
28,000.00 98,000.00
10,024.56 43,439.76
22,674.60 98,256.60
11,456.64 49,645.44
5,054.40 21,902.40
Sub-total IX 406,597.20

14,800.00 14,800.00
2,000.00 2,000.00

25,600.00 25,600.00
4,800.00 4,800.00
4,400.00 4,400.00
2,800.00 2,800.00
1,600.00 1,600.00
1,600.00 1,600.00
16,000.00 16,000.00
400.00 60,400.00
10,400.00 41,600.00
800.00 5,800.00
400.00 12,400.00
4,680.00 16,380.00
Sub-total X 210,180.00

11,700.00 11,700.00
8,775.00 26,325.00
11,700.00 35,100.00
8,775.00 26,325.00
18,720.00 18,720.00
7,020.00 7,020.00
2,925.00 2,925.00
23,400.00 23,400.00
Sub-total XI 151,515.00

Project Cost #REF!