Project: Renovation of DMC Building

Location: BANCAO BANCAO JACANA

Owner: UNIWORLDPK.INC

2nd Floor Good Lumber Floor Joist and Wood Flooring

NO DESCRIPTION UNIT QTY UNIT COST TOTAL COST

1 Embankment
Gravel (for Embankment ) cu.m 5.00 750.00 3,750.00
Gravel 3/4 (Gravel bedding well compacted) cu.m 4.00 1,700.00 6,800.00
Material Cost 10,550.00
Labor Cost 2,110.00
Total Cost 12,660.00

2 Masonry/Concreting
Cement bags 45.00 235.00 10,575.00
Fine Sand cu.m 2.00 1,450.00 2,900.00
Screened Sand cu.m 2.00 1,700.00 3,400.00
CHB #4 pcs 550.00 17.00 9,350.00
RSB 16mm dia. X 6m pcs 8.00 385.00 3,080.00
RSB 10mm dia. X 6m pcs 20.00 138.00 2,760.00
Material Cost 32,065.00
Labor Cost 16,032.50
Total Cost 48,097.50

3 Tile Works
Tiles 60cm x 60cm pcs 177.00 165.00 29,205.00
Tiles 30cm x 30cm pcs 268.00 35.00 9,380.00
Tiles 20cm x 20cm pcs 72.00 15.00 1,080.00
Cement bags 50.00 235.00 11,750.00
Fine Sand cu.m 5.00 1,450.00 7,250.00
Material Cost 58,665.00
Labor Cost 23,466.00
Total Cost 82,131.00

4 Steel Works (Roofing)

Angle Bar 1/4 x 3 x3 pcs 6.00 1,760.00 10,560.00
Angle Bar 1/4 x 2 x2 pcs 2.00 1,040.00 2,080.00
Cut-off blade pcs 3.00 600.00 1,800.00
C-Purlins 1.2 x 2 x 3 pcs 13.00 585.00 7,605.00
Welding Rod 3/32 box 5.00 138.00 690.00
Long Span per/meter 43.00 296.00 12,728.00
Metal Primer gal 1.00 650.00 650.00
Material Cost 36,113.00
Labor Cost 14,445.20
Total Cost 50,558.20
5 Carpentry Works (Second Floor Walls)
Good Lumber 2"x3"x12' ( Mahogany to save) pcs 72.00 210.00 15,120.00
Good Lumber 4"x6"x12' ( Mahogany to save) pcs 5.00 840.00 4,200.00
Fiberboard Cement 1/4 pcs 45.00 385.00 17,325.00
Metal Furring pcs 25.00 110.00 2,750.00
Blind Revits 1/8 x 1/2 box 6.00 250.00 1,500.00
Wall angle pcs 8.00 110.00 880.00
 Drill bit 1/8 pcs 6.00 70.00 420.00
CWN(Assorted) box 2.00 1,370.00 2,740.00
Material Cost 25,615.00
Labor Cost 12,807.50
Total Cost 38,422.50
6 Painting Works ( Finishing Works)
Latex Paint ( Flat White ) Pail 3.00 2,150.00 6,450.00
Latex Paint ( Semi Gloss ) Pail 3.00 2,150.00 6,450.00
Skim Coat bags 4.00 520.00 2,080.00
Sand Paper #120 pcs 5.00 65.00 325.00
Sand Paper #100 pcs 5.00 65.00 325.00
Rag klgs 1.00 85.00 85.00
Paint Tray pcs 2.00 65 130.00
Paint Brush #2 pcs 3.00 75 225.00
Roller Brush #7 pcs 2.00 85 170.00
Nansag Epoxy gal 2.00 1700 3,400.00
Material Cost 19,640.00
Labor Cost 9,820.00
Total Cost 29,460.00
7 Doors and Windows
Sliding Windows W1 pcs 5.00 2,500.00 12,500.00
Sliding Windows W2 pcs 10.00 4,000.00 40,000.00
Glass Wall Front set 1.00 10,000.00 10,000.00
Door pcs 2.00 3,500.00 7,000.00
Door Knob pcs 4.00 520.00 2,080.00
Bathroom Door pcs 2.00 2,100.00 4,200.00
Heavy Duty Hinges pcs 8.00 350.00 2,800.00
Material Cost 78,580.00
Labor Cost 31,432.00
Total Cost 110,012.00
8 Plumbing Works
Sanitary Pipe #4 pcs 4.00 585.00 2,340.00
Sanitary Pipe #2 pcs 4.00 290.00 1,160.00
Sanitary Elbow #4 pcs 4.00 115.00 460.00
Sanitary Elbow #2 pcs 4.00 45.00 180.00
Drain #2 pcs 4.00 230.00 920.00
Cleanout #4 pcs 4.00 35.00 140.00
Cleanout #2 pcs 4.00 20.00 80.00
Teplon Tape 3/4 pcs 2.00 25.00 50.00
Solvent Cement 200 cc cans 2.00 250.00 500.00
Hacksaw Blade pcs 2.00 75.00 150.00
Bathroom Water Closet set 3.00 10,000.00 30,000.00
Kitchen Sink pcs 3.00 7,500.00 22,500.00
Material Cost 58,480.00
Labor Cost 29,240.00
Total Cost 87,720.00

9 Electrical Works Lump Sum Total Cost 30,000.00

1 Embankment 12,660.00
2 Masonry/Concreting 48,097.50
3 Tile Works 82,131.00
4 Steel Works (2nd Floor Flooring and Roofing) 50,558.20
5 Carpentry Works (Second Floor Walls) 38,422.50
6 Painting Works ( Finishing Works) 29,460.00
7 Doors and Windows 110,012.00
8 Plumbing Works 87,720.00
9 Electrical Works 30,000.00
Total Cost 489,061.20