Renovation of Guesthouse's Kitchen

COMPARATIVE ANALYSIS CHECKSHEET
PROJECT NAME : RENOVATION OF KITCHEN

LOCATION : GUESTHOUSE'S KITCHEN
YTMI
MATERIAL COST LABOR COST TOTAL
ITEM ITEM OF WORK QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT AMOUNT
I GENERAL REQUIREMENTS
1. Mobilization/ Demobilization 1 lot 37,500.00 37,500.00 37,500.00
2. Temp Facilities, site office, CR, warehouse, remote barracks 1 lot 4,500.00 4,500.00 7,000.00 7,000.00 11,500.00
3. Service Vehicles / Transportation
4. Temporary Enclosure 1 lot 4,000.00 4,000.00 4,000.00
5. Hauling/ materials, manpower, tools & equip,garbage & debris 1 lot 10,000.00 10,000.00 10,000.00
6. Site supervision 1 lot 50,000.00 50,000.00 50,000.00
7. Safety provisions. PPE, Signages, Lectures / Safety Officer / Scaffolding 1 lot 25,000.00 25,000.00 25,000.00
8. Shop Drawing / As Built Plan 1 lot 10,000.00 10,000.00 10,000.00
SUB-TOTAL I 8,500.00 139,500.00 148,000.00
II EXISTING
SCOPE OF WORKS
1. DISMANTLING OF BUILT-IN CABINET 1 lot 2,500.00 2,500.00 2,500.00
a. Cutting Disk 4" 5 pcs 85.00 425.00 425.00
b. Empty Sacks 25 pcs 10.00 250.00 250.00
2. REMOVAL OF AFFECTED WOODEN LOG, SLIDING WINDOW WITH

SCREEN, & DEMOLITION OF AFFECTED CONCRETE WALL
a. Wooden Log 1 lot 6,000.00 6,000.00 6,000.00
b. Sliding Window with screen 1 lot 4,000.00 4,000.00 4,000.00
c. Concrete Wall 1 lot 5,000.00 5,000.00 5,000.00
d. Cutting Disk 4" dia. 1 box 2,125.00 2,125.00 2,125.00
e. Grinding Disk 4" dia. 1 box 950.00 950.00 950.00
f. Empty Sacks 150 pcs 12.00 1,800.00 1,800.00
3. REMOVAL OF SS CLADDING W/ SS HOOD & DEMOLITION OF CONCRETE

COUNTER TOP
a. REMOVAL OF SS CLADDING 1 lot 2,500.00 2,500.00 2,500.00
b. DEMOLITION OF COUNTERTOP 1 lot 1,500.00 1,500.00 1,500.00

b.1. Cutting Disk 4" 3 pcs 85.00 255.00 255.00
b.2. Empty Sacks 40 pcs 10.00 400.00 400.00

4. REMOVAL OF SS CLADDING & DEMOLITION OF CONCRETE COUNTER 1 lot 2,500.00 2,500.00 2,500.00
TOP
a. Cutting Disk 4" dia. 3 pcs 85.00 255.00 255.00
b. Empty Sacks 25 pcs 10.00 250.00 250.00
SUB-TOTAL I 6,710.00 24,000.00 30,710.00
5. REMOVAL OF SS SINK 1 lot 750.00 750.00 750.00
6. DEMOLITION OF GAS TANK HOUSING 1 unit 1,500.00 1,500.00 1,500.00
a. Cutting Disk 4" dia. 5 pcs 85.00 425.00 425.00
b. Empty Sacks 25 pcs 10.00 250.00 250.00
7. REMOVAL OF AFFECTED WOODEN LOG, SLIDING WINDOW WITH INCLUDE AT ITEM II.2
SCREEN & DEMOLITION OF CONCRETE WALL.
8. REMOVAL SS GRILL W/ DUCTING 1 unit 1,500.00 1,500.00 1,500.00
SUB-TOTAL I 675.00 3,750.00 4,425.00
9. REMOVAL KUDO-KUDO STONE & DEMOLITION OF AFFECTED CONCRETE
1 lot 3,000.00 3,000.00 3,000.00
WALKWAY,
10. DISMANTLING OF AFFECTED ROOFING WITH GUTTER 1 lot 3,000.00 3,000.00 3,000.00
11. DISMANTLING OF AFFECTED INSIDE CEILING 1 lot 2,000.00 2,000.00 2,000.00
12. HAULING OF DEBRIS 1 lot 5,000.00 5,000.00 5,000.00

SUB-TOTAL I 13,000.00 13,000.00
IV PROPOSED
1. PROVISION OF CONCRETE WALL EXTENSION (EXTERIOR FINISH TYPICAL
TO EXISTING)
a. CHB #6 569 pcs 22.00 12,518.00 8.80 5,007.20 17,525.20
b. Cement 146 bags 225.00 32,850.00 90.00 13,140.00 45,990.00
c. Sand 7.84 cu.m 1,500.00 11,760.00 600.00 4,704.00 16,464.00
d. DSB 12mm dia. 41 pcs 240.00 9,840.00 96.00 3,936.00 13,776.00
e. G.I. Tie Wire 1 kg 75.00 75.00 30.00 30.00 105.00
SUB-TOTAL I 67,043.00 26,817.20 93,860.20
2. PROVISION OF CONCRETE WALL EXTENSION WITH CHUTE AND
COUNTER (COVER BY S/S CLADDING)
a. CHB #6 125 pcs 22.00 2,750.00 8.80 1,100.00 3,850.00
a. CHB #4 83 pcs 18.00 1,494.00 7.20 597.60 2,091.60
b. Cement 19 bags 225.00 4,275.00 90.00 1,710.00 5,985.00
c. Sand 1 cu.m 1,500.00 1,500.00 600.00 600.00 2,100.00
d. DSB 12mm dia. 7 pcs 240.00 1,680.00 96.00 672.00 2,352.00
e. G.I. Tie Wire 0.2 kg 75.00 15.00 30.00 6.00 21.00
f. Stainless Square Tube 1 1/2" x 1 1/2" x 1.5mm thck, 304 2 pcs 2,750.00 5,500.00 1,100.00 2,200.00 7,700.00
g. Stainless Sheet 4' x 8' x 0.8mm thck., 304 1 pc 4,250.00 4,250.00 1,700.00 1,700.00 5,950.00
h. Stainless Filler Rod 5 kgs 110.00 550.00 44.00 220.00 770.00
i. Pasa Berde 1 pc 500.00 500.00 200.00 200.00 700.00
j. Buffering Gray 6 pcs 40.00 240.00 16.00 96.00 336.00
l. Buffering Cloth 4 pcs 90.00 360.00 36.00 144.00 504.00
m. Cutting Disc 4" Ø 2 pcs 85.00 170.00 34.00 68.00 238.00
n. Assorted Screws & Nuts 1 lot 1,000.00 1,000.00 400.00 400.00 1,400.00
o. Sanding Paper 10 pcs 15.00 150.00 6.00 60.00 210.00
p. Plastic Curtain 2 sets 500.00 1,000.00 200.00 400.00 1,400.00

q. Good Lumber 2" x 5" x 10' 2 pcs 670.00 1,340.00 268.00 536.00 1,876.00
r. Fixed Window 0.90m x 1.20m 1 set 2,500.00 2,500.00 1,000.00 1,000.00 3,500.00
s. Buffing Disc 4" dia. 1 pc 350.00 350.00 140.00 140.00 490.00
t. Flap Disc 4" dia. 3 pcs 60.00 180.00 24.00 72.00 252.00
u. Acid Paste 1 can 100.00 100.00 40.00 40.00 140.00
v. Grinding Disc 4" 1 pc 95.00 95.00 38.00 38.00 133.00

SUB-TOTAL I 29,999.00 11,999.60 41,998.60
3. PROVISION OF CONCRETE WALL WITH DOUBLE DOOR & FIXED GLASS
WINDOW
a. CHB #6 79 pcs 22.00 1,738.00 8.80 695.20 2,433.20
b. Cement 9 bags 225.00 2,025.00 90.00 810.00 2,835.00
c. Sand 0.5 cu.m 1,500.00 750.00 600.00 300.00 1,050.00
d. DSB 12mm dia. 5 pcs 240.00 1,200.00 96.00 480.00 1,680.00
e. G.I. Tie Wire 0.25 kg 75.00 18.75 30.00 7.50 26.25
f. Screen Door 0.7m x 2.1m 1 set 6,000.00 6,000.00 2,400.00 2,400.00 8,400.00
g. Fixed Window Glass (1.2m x 0.9m) 1 set 2,500.00 2,500.00 1,000.00 1,000.00 3,500.00
h. Door Closer, Yale Brand 1 set 1,850.00 1,850.00 740.00 740.00 2,590.00
i. Other Door Accesories 1 lot 250.00 250.00 100.00 100.00 350.00
j. Cutting Disc 4" Ø 2 pcs 85.00 170.00 34.00 68.00 238.00
k. Good Lumber 2" x 5" x 10' 2 pcs 670.00 1,340.00 268.00 536.00 1,876.00
SUB-TOTAL I 17,841.75 7,136.70 24,978.45
4. PROVISION OF CONCRETE WALL WITH GATE FOR GAS TANK AREA

a. CHB #6 115 pcs 22.00 2,530.00 8.80 1,012.00 3,542.00
b. Cement 13 bags 225.00 2,925.00 90.00 1,170.00 4,095.00
c. Sand 0.75 cu.m 1,500.00 1,125.00 600.00 450.00 1,575.00
d. DSB 12mm dia. 8 pcs 240.00 1,920.00 96.00 768.00 2,688.00
e. G.I. Tie Wire 0.25 kg 75.00 18.75 30.00 7.50 26.25
f. Re-installation of Gate 1 lot 1,000.00 1,000.00 1,000.00

g. Welding Rod 2 kgs 180.00 360.00 72.00 144.00 504.00
h. Cutting Disc 4" Ø 2 pcs 85.00 170.00 34.00 68.00 238.00

SUB-TOTAL I 8,878.75 4,551.50 13,430.25
5. PROVISION OF CONCRETE WALL W/ CHUTE AND COUNTER (COVER BY
SS CLADDING)
a. CHB #6 253 pcs 22.00 5,566.00 8.80 2,226.40 7,792.40
b. Cement 23 bags 225.00 5,175.00 90.00 2,070.00 7,245.00
c. Sand 1.2 cu.m 1,500.00 1,800.00 600.00 720.00 2,520.00
d. DSB 12mm dia. 19 pcs 240.00 4,560.00 96.00 1,824.00 6,384.00
e. G.I. Tie Wire 1 kg 75.00 75.00 30.00 30.00 105.00
g. Stainless Sheet 4' x 8' x 0.8mm thck., 304 1 pc 4,250.00 4,250.00 1,700.00 1,700.00 5,950.00
i. Pasa Berde 1 pc 500.00 500.00 200.00 200.00 700.00
m. Cutting Disc 4" Ø 4 pcs 85.00 340.00 34.00 136.00 476.00
n. Assorted Screws & Nuts 1 lot 1,000.00 1,000.00 400.00 400.00 1,400.00
o. Sanding Paper 10 pcs 15.00 150.00 6.00 60.00 210.00

p. Plastic Curtain 2 sets 500.00 1,000.00 200.00 400.00 1,400.00
q. Good Lumber 2" x 5" x 10' 2 pcs 670.00 1,340.00 268.00 536.00 1,876.00
r. Fixed Window Glass (1.5m x 1.2m) 1 set 6,000.00 6,000.00 2,400.00 2,400.00 8,400.00
s. Rectangular Tube Mir. 304 1 1/2" X 1" 2 pcs 1,800.00 3,600.00 720.00 1,440.00 5,040.00
t. Buffing Disc 4" dia. 1 pc 350.00 350.00 140.00 140.00 490.00
u. Flap Disc 4" dia. 3 pcs 60.00 180.00 24.00 72.00 252.00
v. Acid Paste 1 can 100.00 100.00 40.00 40.00 140.00
w. Grinding Disc 4" 1 pc 120.00 120.00 48.00 48.00 168.00

SUB-TOTAL I 42,756.00 17,102.40 59,858.40
6. PROVISION OF DOUBLE DOOR (SWING TYPE) 1 set 12,000.00 12,000.00 12,000.00

SUB-TOTAL I 12,000.00 12,000.00
7. PROVISION OF CONCRETE COUNTER W/ SS CLADDING & RE-
INSTALLATION OF HOOD & DUCTING
a. Cement 5 bags 225.00 1,125.00 90.00 450.00 1,575.00
b. Sand 0.22 cu.m 1,500.00 330.00 600.00 132.00 462.00
c. Gravel 0.44 cu.m 1,600.00 704.00 640.00 281.60 985.60
d. Plywood 3 pcs 430.00 1,290.00 172.00 516.00 1,806.00
f. Assorted CW Nail 1 kg 70.00 70.00 28.00 28.00 98.00
g. Stainless Sheet 0.8mm thk 2 pcs 4,250.80 8,501.60 1,700.32 3,400.64 11,902.24
i. Pasa Berde 1 pc 500.00 500.00 200.00 200.00 700.00
k. Buffering Cloth 5 pcs 90.00 450.00 36.00 180.00 630.00
l. Cutting Disc 4" Ø 5 pcs 85.00 425.00 34.00 170.00 595.00
m. 12mm dia RSB 5 pcs 240.00 1,200.00 96.00 480.00 1,680.00
n. GI Tie Wire #16 0.15 kgs 75.00 11.25 30.00 4.50 15.75
SUB-TOTAL I 15,311.85 6,124.74 21,436.59
8. LAYING OF CONCRETE FLOORING EXTENSION
a. Cement 18 bags 225.00 4,050.00 90.00 1,620.00 5,670.00
b. Sand 0.94 cu.m 1,500.00 1,410.00 600.00 564.00 1,974.00
c. Gravel 1.87 cu.m 1,600.00 2,992.00 640.00 1,196.80 4,188.80
d. Cutting Disc 4" Ø 10.00 pcs 85.00 850.00 34.00 340.00 1,190.00
e. 12mm dia RSB 17 pcs 240.00 4,080.00 96.00 1,632.00 5,712.00
0.5 kg 75.00 37.50 30.00 15.00 52.50

f. GI Tie Wire #16
SUB-TOTAL I 13,419.50 5,367.80 18,787.30
9. PROVISION OF ROOFING EXTENSION W/ ADDITIONAL GUTTER (TYPICAL
TO EXISTING)
a. Good Lumber 2" x 5" x 10' 11 pcs 75.00 825.00 30.00 330.00 1,155.00
b. Good Lumber 2" x 4" x 10' 10 pcs 574.00 5,740.00 229.60 2,296.00 8,036.00
c. Marine Plywood 3/4" x 4' x 8' 8 pcs 1,540.00 12,320.00 616.00 4,928.00 17,248.00
d. Assorted Nails 2 kgs 70.00 140.00 28.00 56.00 196.00
e. Roof Shingles (Owner Supply) 8 bundles 1,600.00 12,800.00 640.00 5,120.00 17,920.00
f. Roofing Felt (Asphalt felt) 1 bundle 1,600.00 1,600.00 640.00 640.00 2,240.00
g. Drip Edge Gage 26 (3' x 8') 8 pcs 80.00 640.00 32.00 256.00 896.00
h. Flat Head Nails 2 kgs 140.00 280.00 56.00 112.00 392.00
i. Metal Tekscrew 143 pcs 1.50 214.50 0.60 85.80 300.30
j. Hardi Senepa 3 pcs 240.00 720.00 96.00 288.00 1,008.00

SUB-TOTAL I 35,279.50 14,111.80 49,391.30
10. PROVISION OF CEILING (ALIGN TO ROOF FRAMING)
a. Hardiflex 5mm thk 8 shts 520.00 4,160.00 208.00 1,664.00 5,824.00
b. Good Lumber 2"x2"x10' 12 pcs 260.00 3,120.00 104.00 1,248.00 4,368.00
c. Assorted CW Nail 2 kgs 70.00 140.00 28.00 56.00 196.00

SUB-TOTAL I
11. PAINTING OF FLOORING (NILE GREEN FIN., PU

@KITCHEN/DISHWASHING & EPOXY PAINT @STOCKROOM & REST AREA)
BY OTHERS
a. Kitchen/Dishwashing (Area = 37.1 sq.m)
b. Stockroom & Rest Area (Area = 17.19 sq.m)
SUB-TOTAL I
12. RE-INSTALLATION OF SS SINK 1 lot 5,000.00 5,000.00 5,000.00

13. RE-INSTALLATION OF GRILL W/ DUCTING 1 lot 7,500.00 7,500.00 7,500.00
14. PROVISION OF BUILT IN CABINET DESIGN TO BE FOLLOW
SUB-TOTAL I
15.PROPOSED DRESSING ROOM

a. Interior Wall = 25.47 sq.m
b. Exterior Wall = 17.47 sq.m
c. Ceiling = 5 sq.m
d. Cement
DESIGN TO BE FOLLOW
e. Sand
f. Gravel
g. CHB #6
h. 12mm dia RSB
i. GI Tie Wire #16
SUB-TOTAL I
16. PAINTING/REPAINTING WORKS

a. Interior Wall
Surface Preparation 48.16 sq.m 25.00 1,204.00 1,204.00
Masonry Putty 1 gal 285.00 285.00 128.25 128.25 413.25
Flat Latex 2 gal 485.00 970.00 218.25 436.50 1,406.50
Healthy Home Semi Gloss 4 gal 720.00 2,880.00 324.00 1,800.00 4,680.00
Paint Thinner 1 gal 290.00 290.00 130.50 450.00 740.00
b. Exterior Wall
Masonry Putty 1 gal 285.00 285.00 128.25 128.25 413.25
Flat Latex 3.25 gal 485.00 1,576.25 218.25 709.31 2,285.56
Healthy Home Semi Gloss 6.5 gal 720.00 4,680.00 324.00 2,925.00 7,605.00
Paint Thinner 1.75 gal 290.00 507.50 130.50 787.50 1,295.00
c. Ceiling
Polituff w/ Hardener 4 lit 210.00 840.00 94.50 378.00 1,218.00
Flat Wall Enamel 4.25 gal 550.00 2,337.50 247.50 1,051.88 3,389.38
Healthy Home Hygeinic White 8.5 gal 685.00 5,822.50 308.25 2,620.13 8,442.63
d. Cabinets 1 lot 3,500.00 3,500.00 3,500.00
e. Consumables 1 lot 2,500.00 2,500.00 1,000.00 1,000.00 3,500.00

SUB-TOTAL I
v ELECTRICAL WORKS
LIGHTING LAYOUT
a. 8" dia Pinlight Fixture, LED Ceiling Mounted 2 pcs 945.00 1,890.00 378.00 756.00 2,646.00
b. 2 x 18W LED Lighting fixture, 220V, Daylight, Diffuser Type, Ceiling 7 sets 2,600.00 18,200.00 1,040.00 7,280.00 25,480.00
Mounted
c. Switch, Single, Illuminated Type National Panasonic 5 pcs 285.00 1,425.00 114.00 570.00 1,995.00
d. Two Gang Switch, National Panasonic 2 pcs 860.00 1,720.00 344.00 688.00 2,408.00
e. Cable Gland 9 pcs 35.00 315.00 14.00 126.00 441.00
f. 1/2" dia RSC Pipe 13 pcs 390.00 5,070.00 156.00 2,028.00 7,098.00
g. 5.5mm2 THHN Wire Phelps Dodge 2 boxes 5,650.00 11,300.00 2,260.00 4,520.00 15,820.00
h. Royal cord 14/2 8 m 88.00 704.00 35.20 281.60 985.60
i. Utility Box 4 pcs 45.00 180.00 18.00 72.00 252.00
j. Junction box 4" x 4" with cover 8 pcs 65.00 520.00 26.00 208.00 728.00
SUB-TOTAL I
POWER LAYOUT
a. Convenience Outlet, Double-Parallel 10 pcs 290.00 2,900.00 116.00 1,160.00 4,060.00
b. Switch, Single, Illuminated Type National Panasonic 3 pcs 285.00 855.00 114.00 342.00 1,197.00
c. Freezer Convenience Outlet, double-parallel 1 pc 290.00 290.00 116.00 116.00 406.00
d. Chiller Convenience Outlet, double-parallel 1 pc 290.00 290.00 116.00 116.00 406.00
e. Emergency Light Convenience outlet, double-parallel 3 pcs 290.00 870.00 116.00 348.00 1,218.00
g. Motor Control Exhaust Fan Fuji 1 set 7,940.00 7,940.00 3,176.00 3,176.00 11,116.00
i. KDK 20ALH Wall Mounted type 22W 2 set 3,000.00 6,000.00 1,200.00 2,400.00 8,400.00
j. Telephone Outlet 1 pc 550.00 550.00 220.00 220.00 770.00
k. 1/2" dia PVC Pipe Neltex 18 pcs 92.00 1,656.00 36.80 662.40 2,318.40
l. 1/2" dia RSC Pipe 11 pcs 220.00 2,420.00 88.00 968.00 3,388.00
m. 3/4" dia RSC Pipe 4 pcs 500.00 2,000.00 200.00 800.00 2,800.00
o. 8.0mm2 THHN Wire Phelphs Dodge 13.34 m 75.50 1,007.17 30.20 402.87 1,410.04
p. 5.5mm2 THHN Wire Phelps Dodge 140 m 48.50 6,790.00 19.40 2,716.00 9,506.00
q. Grounding Wire 5.5mm2 THHN Green 75 m 48.50 3,637.50 19.40 1,455.00 5,092.50
r. Utility Box 20 pcs 45.00 900.00 18.00 360.00 1,260.00
s. Junction box 3 pcs 48.00 144.00 19.20 57.60 201.60
t. Pullbox 6" x 6" x 4" (telephone) 1 pcs 380.00 380.00 152.00 152.00 532.00
u. Pullbox 10" x 10" x 4" 1 pcs 650.00 650.00 260.00 260.00 910.00
v. Circuit Breaker, NEMA 3R weatherproof enclosure 2 pcs 3,450.00 6,900.00 1,380.00 2,760.00 9,660.00
w. Liquid tight flexible conduit 3/4" 3 m 155.00 465.00 62.00 186.00 651.00
x. Liquid tight connector 3/4" 4 pcs 85.00 340.00 34.00 136.00 476.00
y.Wire Pulling, Termination and Testing 1 lot 5,000.00 5,000.00 5,000.00
SUB-TOTAL I
ORBIT FAN
a. SOF-18T Standard Orbit Fan 7 pcs 1,630.00 11,410.00 652.00 4,564.00 15,974.00
c. Single Outlet Omni 7 pcs 220.00 1,540.00 88.00 616.00 2,156.00
d. Omni Plug 7 pcs 25.00 175.00 10.00 70.00 245.00
e. 1/2" dia RSC pipe 12 pcs 390.00 4,680.00 156.00 1,872.00 6,552.00
g. 5.5mm2 THHN Wire Phelps Dodge 212 m 48.50 10,282.00 19.40 4,112.80 14,394.80
i. Junction box 4 pcs 65.00 260.00 26.00 104.00 364.00
j. Cable Gland 8 pcs 35.00 280.00 14.00 112.00 392.00
k. Flat Cord 16/2 8 m 60.00 480.00 24.00 192.00 672.00
l. GI Pipe 1 1/2" dia S-40 1 pcs 1,280.00 1,280.00 512.00 512.00 1,792.00
m. Flat bar 1 1/2" x 3/16" thk 1 pcs 480.00 480.00 192.00 192.00 672.00
n. Wire Pulling, Termination and Testing 1 lot 1,500.00 1,500.00 1,500.00
SUB-TOTAL I
FEEDER LINE LAYOUT
a. IMC Pipe 1 1/2" dia (exposed) Panasonic 17 pcs 1,880.00 31,960.00 752.00 12,784.00 44,744.00
b. 2" dia IMC Pipe S-40 1,920.00 0.00 768.00 0.00 0.00
c. 2" dia PVC pipe 430.00 0.00 172.00 0.00 0.00
d. 2" PVC Elbow 44.00 0.00 17.60 0.00 0.00
e. 1 1/2" dia PVC Pipe Neltex 47 pcs 300.00 14,100.00 120.00 5,640.00 19,740.00
f. 1" dia PVC Pipe Neltex 17 pcs 185.00 3,145.00 74.00 1,258.00 4,403.00
g. 30mm2 THHN Wire Phelps Dodge 555 m 300.00 166,500.00 120.00 66,600.00 233,100.00
h. 22mm2 THHN Wire PD (for grounding) 185 m 195.00 36,075.00 78.00 14,430.00 50,505.00
i. Telephone Guide Wire # 14 kgs 75.00 0.00 30.00 0.00 0.00
j. Pipe Support and Brace 2" x 2" x 4m (Fabricated) pcs 75.00 0.00 30.00 0.00 0.00
k. Pullbox 8" x 8" x 5" pcs 750.00 0.00 300.00 0.00 0.00
l. Terminal Plugs pcs 800.00 0.00 320.00 0.00 0.00
m. Locknut and bushing 1 1/2" dia 20 pcs 45.00 900.00 18.00 360.00 1,260.00
n. Locknut and bushing 1" dia 20 pcs 23.00 460.00 9.20 184.00 644.00
Telephone Guide Wire #14 2 pcs 0.00
Pipe Support & Brace 2" x 2" x 4m (Fab. Angle bar) 3 pcs 0.00
Pullbox 8" x 8" x 5" 8 pcs 0.00

o. Wire Pulling, Termination and Testing 1 lot 3,000.00 3,000.00 3,000.00
SUB-TOTAL I
PLUMBING WORKS (WATERLINE & DRAINAGE LINE)
8.1. CUTTING AND DISMANTLING OF EXISTING WATER & DRAINAGE 1 lot 7,500.00 7,500.00 7,500.00
PIPELINE
8.2. CUTTING AND EXCAVATION OF AFFECTED AREA FOR WATER LINE &
DRAINAGE LINE & RESTORATION 1 lot
10,000.00 10,000.00 10,000.00
8.3. SUPPLY & INSTALLATION OF 1/2" DIA. PPR PIPELNE, FAUCET, &
TAPPING TO EXISTING WATER PIPELINE. 1 lot
7,000.00 7,000.00 7,000.00
8.4. SUPPLY & INSTALLATION OF 2" DIA. & 4" DIA. PVC PIPELINE, FLOOR
DRAIN, & TAPPING TO EXISTING MANHOLE.
a. 3" dia PVC pipe 3 pcs 663.00 1,989.00 265.20 795.60 2,784.60
b. 4" dia PVC Pipe 4 pcs 856.00 3,424.00 342.40 1,369.60 4,793.60
c. Floor Drain 5 pcs 75.00 375.00 30.00 150.00 525.00
8.5. FABRICATION OF MOVABLE SS GREASE TRAP. 1 lot 6,000.00 6,000.00 6,000.00
PROVISION OF CONCRETE MANHOLE
a. CHB 4" thk 72 pcs 18.00 1,296.00 7.20 518.40 1,814.40
b. Cement 4 bags 225.00 900.00 90.00 360.00 1,260.00
c. Sand 0.2 cu.m 1,500.00 300.00 600.00 120.00 420.00
d. Gravel 0.35 cu.m 1,600.00 560.00 640.00 224.00 784.00
e. Fabricated Cover Plate with handle 5 pcs 750.00 3,750.00 300.00 1,500.00 5,250.00
f. 10mm dia RSB 4 pcs 151.00 604.00 60.40 241.60 845.60
SUB-TOTAL I
LPG PIPELINE
6.1. DISMANTLING OF EXISTING LPG PIPELINE FROM HIGH PRESSURE
BURNER TO LPG STOCK AREA BY OTHERS
6.2. RE-INSTALLATION OF LPG PIPELINE FROM NEW LOCATION OF HIGH
PRESSURE BURNER & OVEN TO LPG STOCK AREA.
SUB-TOTAL 6
TOTAL
DIRECT COST
CONTINGENCIES
PROFIT
TOTAL AMOUNT
REVISION DATE: SEPTEMBER 09, 2019

YTMI
MATERIAL COST
ITEM ITEM OF WORK QTY UNIT
UNIT COST AMOUNT
1. Mobilization/ Demobilization 1 lot
2. Temp Facilities, site office, CR, warehouse, remote barracks 1 lot 4,500.00 4,500.00
3. Service Vehicles / Transportation
4. Temporary Enclosure 1 lot 4,000.00 4,000.00
5. Hauling/ materials, manpower, tools & equip,garbage & debris 1 lot
6. Site supervision 1 lot
7. Safety provisions. PPE, Signages, Lectures / Safety Officer /

1 lot
Scaffolding
8. Shop Drawing / As Built Plan 1 lot
SUB-TOTAL I 8,500.00
II EXISTING
SCOPE OF WORKS
1. DISMANTLING OF BUILT-IN CABINET 1 lot
a. Cutting Disk 4" 5 pcs 85.00 425.00
b. Empty Sacks 25 pcs 10.00 250.00
2. REMOVAL OF AFFECTED WOODEN LOG, SLIDING WINDOW

WITH SCREEN, & DEMOLITION OF AFFECTED CONCRETE WALL
a. Wooden Log 1 lot
b. Sliding Window with screen 1 lot
c. Concrete Wall 1 lot
d. Cutting Disk 4" dia. 1 box 2,125.00 2,125.00
e. Grinding Disk 4" dia. 1 box 950.00 950.00
f. Empty Sacks 150 pcs 12.00 1,800.00
3. REMOVAL OF SS CLADDING W/ SS HOOD & DEMOLITION OF

CONCRETE COUNTER TOP
a. REMOVAL OF SS CLADDING 1 lot
b. DEMOLITION OF COUNTERTOP 1 lot
b.1. Cutting Disk 4" 3 pcs 85.00 255.00
b.2. Empty Sacks 40 pcs 10.00 400.00
4. REMOVAL OF SS CLADDING & DEMOLITION OF CONCRETE

COUNTER TOP 1 lot
a. Cutting Disk 4" dia. 3 pcs 85.00 255.00
5. REMOVAL OF SS SINK 1 lot
6. DEMOLITION OF GAS TANK HOUSING 1 unit
a. Cutting Disk 4" dia. 5 pcs 85.00 425.00
7. REMOVAL OF AFFECTED WOODEN LOG, SLIDING WINDOW

WITH SCREEN & DEMOLITION OF CONCRETE WALL. INCLUDE AT ITEM II.2
8. REMOVAL SS GRILL W/ DUCTING 1 unit
SUB-TOTAL I 675.00
9. REMOVAL KUDO-KUDO STONE & DEMOLITION OF AFFECTED 1 lot

CONCRETE WALKWAY,
10. DISMANTLING OF AFFECTED ROOFING WITH GUTTER 1 lot
11. DISMANTLING OF AFFECTED INSIDE CEILING 1 lot
12. HAULING OF DEBRIS 1 lot

SUB-TOTAL I
III EARTHWORKS
1. EXCAVATION cu.m
2. BACKFILL & COMPACTION cu.m
3. GRAVEL BEDDING cu.m
4. CONCRETE CUTTING lnm

SUB-TOTAL I 0.00
IV PROPOSED
1. PROVISION OF CONCRETE WALL EXTENSION (EXTERIOR FINISH
TYPICAL TO EXISTING)
a. CHB #6 569 pcs 22.00 12,518.00
b. Cement 146 bags 225.00 32,850.00
c. Sand 7.84 cu.m 1,500.00 11,760.00
d. DSB 12mm dia. 41 pcs 240.00 9,840.00
e. G.I. Tie Wire 1 kg 75.00 75.00

a. CHB #6 125 pcs 22.00 2,750.00

a. CHB #4 83 pcs 18.00 1,494.00
b. Cement 19 bags 225.00 4,275.00
c. Sand 1 cu.m 1,500.00 1,500.00
d. DSB 12mm dia. 7 pcs 240.00 1,680.00
e. G.I. Tie Wire 0.2 kg 75.00 15.00
f. Stainless Square Tube 1 1/2" x 1 1/2" x 1.5mm thck, 304 2 pcs 2,750.00 5,500.00
g. Stainless Sheet 4' x 8' x 0.8mm thck., 304 1 pc 4,250.00 4,250.00
h. Stainless Filler Rod 5 kgs 110.00 550.00
i. Pasa Berde 1 pc 500.00 500.00
j. Buffering Gray 6 pcs 75.00 450.00

l. Buffering Cloth 4 pcs 90.00 360.00
m. Cutting Disc 4" Ø 2 pcs 85.00 170.00
n. Assorted Screws & Nuts 1 lot 1,000.00 1,000.00
o. Sanding Paper 10 pcs 15.00 150.00
p. Plastic Curtain 2 sets 500.00 1,000.00

3. PROVISION OF CONCRETE WALL WITH DOUBLE DOOR & FIXED

GLASS WINDOW
a. CHB #6 79 pcs 22.00 1,738.00
b. Cement 9 bags 225.00 2,025.00
c. Sand 0.5 cu.m 1,500.00 750.00
d. DSB 12mm dia. 6 pcs 240.00 1,440.00
e. G.I. Tie Wire 0.25 kg 75.00 18.75
f. Double Door 1 set
g. Fixed Window Glass (1.2m x 0.9m) 1 set 750.00 750.00

4. PROVISION OF CONCRETE WALL WITH GATE FOR GAS TANK
AREA
a. CHB #6 115 pcs 22.00 2,530.00
b. Cement 13 bags 225.00 2,925.00
c. Sand 0.75 cu.m 1,500.00 1,125.00
d. DSB 12mm dia. 8 pcs 240.00 1,920.00
e. G.I. Tie Wire 0.25 kg 75.00 18.75
f. Re-installation of Gate 1 lot
g. Welding Rod 2 kgs 180.00 360.00

5. PROVISION OF CONCRETE WALL W/ CHUTE AND COUNTER

(COVER BY SS CLADDING)
a. CHB #6 253 pcs 22.00 5,566.00
b. Cement 23 bags 225.00 5,175.00
c. Sand 1.2 cu.m 1,500.00 1,800.00
d. DSB 12mm dia. 19 pcs 240.00 4,560.00
e. G.I. Tie Wire 0.5 kg 75.00 37.50
f. Stainless Square Tube 1 1/2" x 1 1/2" x 1.5mm thck, 304 2 pcs 2,750.00 5,500.00
g. Stainless Sheet 4' x 8' x 0.8mm thck., 304 1 pc 4,250.00 4,250.00
i. Pasa Berde 1 pc 500.00 500.00
l. Buffering Cloth 4 pcs 90.00 360.00
m. Cutting Disc 4" Ø 2 pcs 85.00 170.00
n. Assorted Screws & Nuts 1 lot 1,000.00 1,000.00
o. Sanding Paper 10 pcs 15.00 150.00
p. Plastic Curtain 2 sets 500.00 1,000.00

6. PROVISION OF DOUBLE DOOR (SWING TYPE) 1 set

SUB-TOTAL I
a. Cement 5 bags 225.00 1,125.00
b. Sand 0.22 cu.m 1,500.00 330.00

c. Gravel 0.44 cu.m 1,600.00 704.00
d. Plywood 3 pcs 430.00 1,290.00
f. Assorted CW Nail 1 kg 70.00 70.00
g. Stainless Sheet 0.8mm thk 2 pcs 4,250.80 8,501.60
i. Pasa Berde 1 pc 500.00 500.00
k. Buffering Cloth 5 pcs 90.00 450.00
l. Cutting Disc 4" Ø 5 pcs 85.00 425.00
m. 12mm dia RSB 5 pcs 240.00 1,200.00
n. GI Tie Wire #16 0.15 kgs 75.00 11.25

a. Cement 18 bags 225.00 4,050.00
b. Sand 0.94 cu.m 1,500.00 1,410.00
c. Gravel 1.87 cu.m 1,600.00 2,992.00
d. Cutting Disc 4" Ø 10.00 pcs 85.00 850.00
e. 12mm dia RSB 17 pcs 240.00 4,080.00
f. GI Tie Wire #16 0.5 kg 75.00 37.50

9. PROVISION OF ROOFING EXTENSION W/ ADDITIONAL GUTTER

(TYPICAL TO EXISTING)
a. Good Lumber 2" x 5" x 10'

b. Good Lumber 2" x 4" x 10'
c. Marine Plywood 3/4" x 4' x 8'
d. Assorted Nails
AS PER ACTUAL
e. Roof Shingles (Owner Supply)
f. Roofing Felt (Asphalt felt)
g. Drip Edge Gage 26 (3' x 8')
h. Flat Head Nails
i. Metal Tekscrew
j. Hardi Senepa
SUB-TOTAL I 0.00
10. PROVISION OF CEILING (ALIGN TO ROOF FRAMING)
a. Hardiflex 5mm thk

AS PER ACTUAL
b. Good Lumber 2"x2"x10'
c. Assorted CW Nail
SUB-TOTAL I

@KITCHEN/DISHWASHING & EPOXY PAINT @STOCKROOM & REST
AREA)
BY OTHERS
a. Kitchen/Dishwashing (Area = 37.1 sq.m)
b. Stockroom & Rest Area (Area = 17.19 sq.m)
SUB-TOTAL I
12. RE-INSTALLATION OF SS SINK 1 lot
13. RE-INSTALLATION OF GRILL W/ DUCTING 1 lot
14. PROVISION OF BUILT IN CABINET DESIGN TO BE FOLLOW

SUB-TOTAL I

c. Ceiling = 5 sq.m
d. Cement
DESIGN TO BE FOLLOW
e. Sand
f. Gravel
g. CHB #6
h. 12mm dia RSB
i. GI Tie Wire #16
SUB-TOTAL I

a. Interior Wall
Surface Preparation 48.16 sq.m
Masonry Putty 1 gal 285.00 285.00

Flat Latex 2 gal 485.00 970.00
Healthy Home Semi Gloss 4 gal 720.00 2,880.00
Paint Thinner 1 gal 290.00 290.00
b. Exterior Wall
Masonry Putty 1 gal 285.00 285.00

Flat Latex 3.25 gal 485.00 1,576.25
Healthy Home Semi Gloss 6.5 gal 720.00 4,680.00
Paint Thinner 1.75 gal 290.00 507.50
c. Ceiling
Polituff w/ Hardener 4 lit 210.00 840.00

Flat Wall Enamel 4.25 gal 550.00 2,337.50
Healthy Home Hygeinic White 8.5 gal 685.00 5,822.50
Paint Thinner 2 gal 290.00 580.00
d. Cabinets 1 lot
e. Consumables 1 lot 2,500.00 2,500.00

v ELECTRICAL WORKS
LIGHTING LAYOUT
a. 8" dia Pinlight Fixture, LED Ceiling Mounted
b. 2 x 18W LED Lighting fixture, 220V, Daylight, Diffuser Type,

Ceiling Mounted
c. Switch, Single, Illuminated Type National Panasonic
d. Two Gang Switch, National Panasonic

TO BE FOLLOW
e. Cable Gland
f. 1/2" dia RSC Pipe

TO BE FOLLOW
g. 5.5mm2 THHN Wire Phelps Dodge
h. Royal cord 14/2

i. Utility Box
j. Junction box 4" x 4" with cover
SUB-TOTAL I
POWER LAYOUT
a. Convenience Outlet, Double-Parallel
b. Switch, Single, Illuminated Type National Panasonic
c. Freezer Convenience Outlet, double-parallel

d. Chiller Convenience Outlet, double-parallel
e. Emergency Light Convenience outlet, double-parallel
g. Motor Control Exhaust Fan Fuji

i. KDK 20ALH Wall Mounted type 22W
j. Telephone Outlet
k. 1/2" dia PVC Pipe Neltex
l. 1/2" dia RSC Pipe
TO BE FOLLOW
m. 3/4" dia RSC Pipe
o. 8.0mm2 THHN Wire Phelphs Dodge
p. 5.5mm2 THHN Wire Phelps Dodge
q. Grounding Wire 5.5mm2 THHN Green
r. Utility Box
s. Junction box
t. Pullbox 6" x 6" x 4" (telephone)
u. Pullbox 10" x 10" x 4"
v. Circuit Breaker, NEMA 3R weatherproof enclosure
w. Liquid tight flexible conduit 3/4"
x. Liquid tight connector 3/4"
y.Wire Pulling, Termination and Testing
SUB-TOTAL I
ORBIT FAN
a. SOF-18T Standard Orbit Fan

c. Single Outlet Omni
d. Omni Plug
e. 1/2" dia RSC pipe
g. 5.5mm2 THHN Wire Phelps Dodge
TO BE FOLLOW
i. Junction box
j. Cable Gland
k. Flat Cord 16/2
l. GI Pipe 1 1/2" dia S-40
m. Flat bar 1 1/2" x 3/16" thk
n. Wire Pulling, Termination and Testing
SUB-TOTAL I
FEEDER LINE LAYOUT
a. IMC Pipe 1 1/2" dia (exposed) Panasonic

b. 2" dia IMC Pipe S-40
c. 2" dia PVC pipe
d. 2" PVC Elbow
e. 1 1/2" dia PVC Pipe Neltex
f. 1" dia PVC Pipe Neltex
g. 30mm2 THHN Wire Phelps Dodge
h. 22mm2 THHN Wire PD (for grounding)
i. Telephone Guide Wire # 14 TO BE FOLLOW
j. Pipe Support and Brace 2" x 2" x 4m (Fabricated)
k. Pullbox 8" x 8" x 5"
l. Terminal Plugs
m. Locknut and bushing 1 1/2" dia
n. Locknut and bushing 1" dia
Telephone Guide Wire #14

Pipe Support & Brace 2" x 2" x 4m (Fab. Angle bar)
Pullbox 8" x 8" x 5"
o. Wire Pulling, Termination and Testing
SUB-TOTAL I
PLUMBING WORKS (WATERLINE & DRAINAGE LINE)
8.1. CUTTING AND DISMANTLING OF EXISTING WATER &

DRAINAGE PIPELINE
8.2. CUTTING AND EXCAVATION OF AFFECTED AREA FOR WATER
LINE & DRAINAGE LINE & RESTORATION
8.3. SUPPLY & INSTALLATION OF 1/2" DIA. PPR PIPELNE, FAUCET,

& TAPPING TO EXISTING WATER PIPELINE.
8.4. SUPPLY & INSTALLATION OF 2" DIA. & 4" DIA. PVC PIPELINE,
FLOOR DRAIN, & TAPPING TO EXISTING MANHOLE.
a. 3" dia PVC pipe
b. 4" dia PVC Pipe TO BE FOLLOW
c. Floor Drain
8.5. FABRICATION OF MOVABLE SS GREASE TRAP.
PROVISION OF CONCRETE MANHOLE
a. CHB 4" thk

b. Cement
c. Sand
d. Gravel
e. Fabricated Cover Plate with handle
f. 10mm dia RSB
SUB-TOTAL I
LPG PIPELINE
6.1. DISMANTLING OF EXISTING LPG PIPELINE FROM HIGH

PRESSURE BURNER TO LPG STOCK AREA BY OTHERS
6.2. RE-INSTALLATION OF LPG PIPELINE FROM NEW LOCATION OF

HIGH PRESSURE BURNER & OVEN TO LPG STOCK AREA.
SUB-TOTAL 6
TOTAL 207,526.10
DIRECT COST
CONTINGENCIES 25,371.38
PROFIT 76,114.14
TOTAL AMOUNT 608,913.11
REVISION DATE: SEPTEMBER 09, 2019
KSHEET
YTMI
LABOR COST TOTAL
UNIT COST AMOUNT AMOUNT
37,500.00 37,500.00 37,500.00
7,000.00 7,000.00 11,500.00
4,000.00
10,000.00 10,000.00 10,000.00
50,000.00 50,000.00 50,000.00
25,000.00 25,000.00 25,000.00
10,000.00 10,000.00 10,000.00
139,500.00 148,000.00
2,500.00 2,500.00 2,500.00
425.00
250.00
6,000.00 6,000.00 6,000.00
4,000.00 4,000.00 4,000.00
5,000.00 5,000.00 5,000.00
2,125.00
950.00
1,800.00
2,500.00 2,500.00 2,500.00
1,500.00 1,500.00 1,500.00
255.00
400.00
2,500.00 2,500.00 2,500.00

255.00
250.00
24,000.00 30,710.00
750.00 750.00 750.00

1,500.00 1,500.00 1,500.00
425.00
250.00
CLUDE AT ITEM II.2
1,500.00 1,500.00 1,500.00
3,750.00 4,425.00
3,000.00 3,000.00 3,000.00
3,000.00 3,000.00 3,000.00
2,000.00 2,000.00 2,000.00
5,000.00 5,000.00 5,000.00

13,000.00 13,000.00
750.00
750.00
0.00 0.00
8.80 5,007.20 17,525.20
90.00 13,140.00 45,990.00
600.00 4,704.00 16,464.00
96.00 3,936.00 13,776.00
30.00 30.00 105.00
26,817.20 93,860.20
7.70 962.50 3,712.50

6.30 522.90 2,016.90
78.75 1,496.25 5,771.25
525.00 525.00 2,025.00
84.00 588.00 2,268.00
26.25 5.25 20.25

962.50 1,925.00 7,425.00
1,487.50 1,487.50 5,737.50
38.50 192.50 742.50
175.00 175.00 675.00
26.25 157.50 607.50
31.50 126.00 486.00
29.75 59.50 229.50
350.00 350.00 1,350.00
5.25 52.50 202.50
175.00 350.00 1,350.00
8,975.40 34,619.40
8.80 695.20 2,433.20
90.00 810.00 2,835.00
600.00 300.00 1,050.00
96.00 576.00 2,016.00
30.00 7.50 26.25
7,500.00 7,500.00 7,500.00

300.00 300.00 1,050.00
10,188.70 16,910.45
8.80 1,012.00 3,542.00
90.00 1,170.00 4,095.00
600.00 450.00 1,575.00
96.00 768.00 2,688.00
30.00 7.50 26.25
1,000.00 1,000.00 1,000.00

72.00 144.00 504.00
4,551.50 13,430.25
8.80 2,226.40 7,792.40
90.00 2,070.00 7,245.00
600.00 720.00 2,520.00
96.00 1,824.00 6,384.00
30.00 15.00 52.50

962.50 1,925.00 7,425.00
1,487.50 1,487.50 5,737.50
38.50 192.50 742.50
175.00 175.00 675.00
26.25 157.50 607.50
31.50 126.00 486.00
29.75 59.50 229.50
350.00 350.00 1,350.00
5.25 52.50 202.50
175.00 350.00 1,350.00
11,730.90 42,799.40
12,000.00 12,000.00 12,000.00

12,000.00 12,000.00
90.00 450.00 1,575.00
600.00 132.00 462.00

640.00 281.60 985.60
172.00 516.00 1,806.00
28.00 28.00 98.00
1,700.32 3,400.64 11,902.24
44.00 132.00 462.00
200.00 200.00 700.00
30.00 150.00 525.00
36.00 180.00 630.00
34.00 170.00 595.00
96.00 480.00 1,680.00
30.00 4.50 15.75
6,124.74 21,436.59
90.00 1,620.00 5,670.00

600.00 564.00 1,974.00
640.00 1,196.80 4,188.80
34.00 340.00 1,190.00
96.00 1,632.00 5,712.00
30.00 15.00 52.50
5,367.80 18,787.30
AS PER ACTUAL
0.00 0.00
AS PER ACTUAL
BY OTHERS
5,000.00 5,000.00 5,000.00
7,500.00 7,500.00 7,500.00
IGN TO BE FOLLOW
12,500.00 12,500.00
IGN TO BE FOLLOW
25.00 1,204.00 1,204.00

114.00 114.00 399.00
194.00 388.00 1,358.00
288.00 1,800.00 4,680.00
116.00 450.00 740.00
25.00 1,945.00 1,945.00

114.00 114.00 399.00
194.00 630.50 2,206.75
288.00 2,925.00 7,605.00
116.00 787.50 1,295.00
25.00 2,705.25 2,705.25

84.00 336.00 1,176.00
220.00 935.00 3,272.50
274.00 2,329.00 8,151.50
116.00 232.00 812.00
3,500.00 3,500.00 3,500.00
1,000.00 1,000.00 3,500.00
21,395.25 44,949.00
TO BE FOLLOW
TO BE FOLLOW
TO BE FOLLOW
TO BE FOLLOW
TO BE FOLLOW
TO BE FOLLOW
BY OTHERS
299,901.49 507,427.59
25,371.38
76,114.14
608,913.11
c. Ceiling = 5 sq.m
d. Cement 41 bags 225.00 9,225.00 90.00 3,690.00 12,915.00
e. Sand 2.17 cu.m 1,500.00 3,255.00 600.00 1,302.00 4,557.00
f. Gravel 1.16 cu.m 1,600.00 1,856.00 640.00 742.40 2,598.40
g. CHB #6 260 pcs 22.00 5,720.00 8.80 2,288.00 8,008.00
h. 12mm di 18 pcs 240.00 4,320.00 96.00 1,728.00 6,048.00
i. GI Tie W 0.32 kg 75.00 24.00 30.00 9.60 33.60
c. Ceiling
Surface Prep 108.21 sq.m 25.00 2,705.25 2,705.25
Polituff w/ 4 lit 210.00 840.00 94.50 378.00 1,218.00
Flat Wall En 4.25 gal 550.00 2,337.50 247.50 1,051.88 3,389.38
Healthy Ho 8.5 gal 685.00 5,822.50 308.25 2,620.13 8,442.63
YTMI TABLERIA LA CONFIANZA

MATERIAL COST LABOR COST TOTAL MATERIAL COST LABOR COST TOTAL
ITEM ITEM OF WORK QTY UNIT QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT AMOUNT
1. Mobilization/ Demobilization 1 lot 30,000.00 30,000.00 30,000.00 1 lot 45,000.00 45,000.00 45,000.00
2. Temp Facilities, site office, CR, warehouse, remote barracks 1 lot 6,000.00 6,000.00 6,000.00
3. Board-up & barricade 1 lot 6,000.00 6,000.00 6,000.00 1 lot 7,500.00 7,500.00 7,500.00
a. Ro 1/2" x 2" x 12' 40 pcs 195.00 7,800.00
b. Assorted nails 5 kgs 70.00 350.00
c. GI Tie Wire #16 5 kgs 70.00 350.00
4. Hauling/ materials, manpower, tools & equip,garbage & debris 1 lot 10,000.00 10,000.00 10,000.00
1 lot 15,000.00 15,000.00 15,000.00
6. Site supervision 1 lot 45,000.00 45,000.00 45,000.00 1 lot 45,000.00 45,000.00 45,000.00
7. Safety provisions. PPE, Signages, Lectures / Safety Officer / Scaffolding 1 lot 10,000.00 10,000.00 10,000.00
8. Shop Drawing / As Built Plan 1 lot 12,000.00 12,000.00 12,000.00

SUB-TOTAL I 119,000.00 119,000.00 8,500.00 112,500.00 121,000.00
II EXISTING
SCOPE OF WORKS
1. DISMANTLING OF BUILT-IN CABINET 1 lot 3,500.00 3,500.00 3,500.00
a. Cutting Disk 4" 5 pcs 85.00 425.00 425.00 1 lot 5,000.00 5,000.00 5,000.00
b. Empty Sacks 30 pcs 10.00 300.00 300.00

SCREEN, & DEMOLITION OF AFFECTED CONCRETE WALL
a. Wooden Log 1 lot 5,000.00 5,000.00 5,000.00

b. Sliding Window with screen 1 lot 3,000.00 3,000.00 3,000.00
1 lot 15,000.00 15,000.00 15,000.00
c. Concrete Wall 1 lot 2,500.00 2,500.00 2,500.00
d. Cutting Disk 4" dia. 1 box 2,125.00 2,125.00 2,125.00
e. Grinding Disk 4" dia. 1 box 950.00 950.00 950.00
f. Empty Sacks 150 pcs 10.00 1,500.00 1,500.00
3. REMOVAL OF SS CLADDING W/ SS HOOD & DEMOLITION OF CONCRETE
COUNTER TOP
a. REMOVAL OF SS CLADDING 1 lot 2,500.00 2,500.00 2,500.00
b. DEMOLITION OF COUNTERTOP 1 lot 1,500.00 1,500.00 1,500.00 1 lot 5,000.00 5,000.00 5,000.00
b.1. Cutting Disk 4" 3 pcs 85.00 255.00 255.00

b.2. Empty Sacks 30 pcs 10.00 300.00 ` 300.00
4. REMOVAL OF SS CLADDING & DEMOLITION OF CONCRETE COUNTER
TOP 1 lot 4,000.00 4,000.00 4,000.00
a. Cutting Disk 4" dia. 5 pcs 85.00 425.00 425.00 1 lot 7,500.00 7,500.00 7,500.00
b. Empty Sacks 40 pcs 10.00 400.00 400.00

SUB-TOTAL II 6,680.00 22,000.00 28,680.00 32,500.00 32,500.00
5. REMOVAL OF SS SINK 1 lot 500.00 500.00 500.00 1 lot 600.00 600.00 600.00
6. DEMOLITION OF GAS TANK HOUSING 1 unit 2,500.00 2,500.00 2,500.00
a. Cutting Disk 4" dia. 5 pcs 85.00 425.00 425.00 1 lot 3,500.00 3,500.00 3,500.00
b. Empty Sacks 40 pcs 10.00 400.00 400.00
SCREEN & DEMOLITION OF CONCRETE WALL. 1 lot 6,000.00 6,000.00 6,000.00 1 lot 8,000.00 8,000.00 8,000.00
8. REMOVAL SS GRILL W/ DUCTING 1 unit 1,500.00 1,500.00 1,500.00 1 lot 2,000.00 2,000.00 2,000.00
SUB-TOTAL III 825.00 10,500.00 11,325.00 14,100.00 14,100.00

9. REMOVAL KUDO-KUDO STONE & DEMOLITION OF AFFECTED
CONCRETE WALKWAY. INCLUDED AT ITEM III.8 INCLUDED AT ITEM III.8
10. DISMANTLING OF AFFECTED ROOFING WITH GUTTER 1 lot 1,000.00 1,000.00 1,000.00 1 lot 5,600.00 5,600.00 5,600.00
11. DISMANTLING OF AFFECTED INSIDE CEILING 1 lot 5,000.00 5,000.00 5,000.00 1 lot 4,000.00 4,000.00 4,000.00
a. Cutting Disk 4" dia. 1 box 2,125.00 2,125.00 2,125.00 2 boxes 2,125.00 4,250.00 4,250.00
b. Empty Sacks 200 pcs 10.00 2,000.00 2,000.00 500 pcs 10.00 5,000.00 5,000.00
SUB-TOTAL IV 4,125.00 6,000.00 10,125.00 9,250.00 9,600.00 18,850.00

III PROPOSED
1. EXCAVATION WORKS FOR WALL 7 cu.m 750.00 5,250.00 5,250.00 1 lot 10,000.00 10,000.00 10,000.00
a. Empty Sacks 400 10.00 4,000.00 4,000.00
2. PROVISION OF CONCRETE WALL EXTENSION (EXTERIOR FINISH TYPICAL
TO EXISTING)
a. CHB #5 437 pcs 20.00 8,740.00 9.00 3,933.00 12,673.00 440 pcs 20.00 8,800.00 8,800.00
b. Cement 49 bags 235.00 11,515.00 105.75 5,181.75 16,696.75 44 bags 250.00 11,000.00 11,000.00
c. Sand (per cu.m) 1.2 cu.m 1,500.00 1,800.00 1,800.00
3 cu.m 1,500.00 4,500.00 675.00 2,025.00 6,525.00
d. Sand (per sack) 60 sacks 80.00 4,800.00 4,800.00
e. DSB 10mm dia. 30 pcs 151.00 4,530.00 67.95 2,038.50 6,568.50 29 pcs 151.00 4,379.00 4,379.00
f. G.I. Tie Wire #16 2 kgs 75.00 150.00 33.75 67.50 217.50 2.5 kg 75.00 187.50 187.50
g. Assorted Nails 5 kgs 70.00 350.00 31.50 157.50 507.50 1 lot 500.00 500.00 500.00
h. Cutting Disc 4" Ø 10 pcs 85.00 850.00 38.25 382.50 1,232.50 15 pcs 85.00 1,275.00 1,275.00
i. Formworks 1 lot 3,100.00 3,100.00
j. Plywood 5 shts 430.00 2,150.00 193.50 967.50 3,117.50
k. Cocolumber 10 pcs 88.00 880.00 39.60 396.00 1,276.00
l. Log Design Wooden Fastener 1 lot 250.00 250.00 112.50 112.50 362.50 1 lot 350.00 350.00
m. Consumables(Assorted Nails, etc,.) 1 lot 2,000.00 2,000.00 2,000.00
Labor (Masonry, Rebar Works, Plastering, and Installation of Wooden
1 lot 49,000.00 49,000.00 49,000.00
Log)
SUB-TOTAL V 37,915.00 20,511.75 58,426.75 38,191.50 59,000.00 97,191.50
a. CHB #5 145 pcs 20.00 2,900.00 9.00 1,305.00 4,205.00 160 pcs 20.00 3,200.00 3,200.00
c. Sand 1.2 cu.m 1,500.00 1,800.00 675.00 810.00 2,610.00 27 sacks 80.00 2,160.00 2,160.00
d. DSB 10mm dia. 7 pcs 151.00 1,057.00 67.95 475.65 1,532.65 10 pcs 151.00 1,510.00 1,510.00
e. G.I. Tie Wire #16 0.5 kg 75.00 37.50 33.75 16.88 54.38 1 kg 75.00 37.50 37.50
f. S/S Square Tube 1" x 1 1/2" x 8', 304 2 pcs 1,798.00 3,596.00 809.10 1,618.20 5,214.20 2 pcs 1,800.00 3,600.00 3,600.00
g. Stainless Sheet 4' x 8' x 0.9mm thck., 304 1 pc 3,673.20 3,673.20 1,652.94 1,652.94 5,326.14 1 pc 5,500.00 2,750.00 2,750.00
h. Stainless Filler Rod 12 pcs 25.00 300.00 11.25 135.00 435.00 15 pcs 25.00 375.00 375.00
i. Pasa Berde 1 pc 500.00 500.00 225.00 225.00 725.00 1 pc 450.00 450.00 450.00
j. Buffering Gray 4" dia. 2 pcs 40.00 80.00 18.00 36.00 116.00 2 pcs 40.00 80.00 80.00
l. Cutting Disc 4" Ø 4 pcs 85.00 340.00 38.25 153.00 493.00 7 pcs 85.00 595.00 595.00

ITEM ITEM OF WORK QTY UNIT AMOUNT QTY UNIT AMOUNT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT
m. Assorted Screws & Nuts 1 lot 500.00 500.00 225.00 225.00 725.00
n. Sanding Paper 5 pcs 15.00 75.00 6.75 33.75 108.75
o. Plastic Curtain OWNER SUPPLY OWNER SUPPLY
p. Good Lumber 2" x 5" x 10' 2 pcs 733.00 1,466.00 329.85 659.70 2,125.70 2 pcs 670.00 1,340.00 1,340.00
q. Fixed Window 0.90m x 1.20m 1 set 3,000.00 3,000.00 1,350.00 1,350.00 4,350.00 1 set 4,200.00 4,200.00 4,200.00
r. Buffing Disc 4" dia. 1 pc 350.00 350.00 157.50 157.50 507.50 2 pcs 350.00 700.00 700.00
s. Flap Disc 4" dia. 3 pcs 60.00 180.00 27.00 81.00 261.00 5 pcs 60.00 300.00 300.00
t. Acid Paste 1 can 100.00 100.00 45.00 45.00 145.00 1 can 100.00 100.00 100.00
u. Grinding Disc 4" 1 pc 120.00 120.00 54.00 54.00 174.00 1 pc 120.00 120.00 120.00
v. Consumables(Assorted Nails, etc,.) 1 lot 750.00 750.00 750.00
Labor (Masonry, Rebar Works, Plastering, Welding Works, Window

Installation Works, Buffing Works, and Bending WorkS) 1 lot 16,650.00 16,650.00 16,650.00
SUB-TOTAL VI 24,484.70 11,018.12 35,502.82 26,267.50 16,650.00 42,917.50

3. PROVISION OF CONCRETE WALL WITH DOUBLE DOOR & FIXED GLASS
WINDOW
a. CHB #5 50 pcs 20.00 1,000.00 8.00 400.00 1,400.00 35 pcs 20.00 700.00 700.00
b. Cement 7 bags 235.00 1,645.00 94.00 658.00 2,303.00 5 bags 250.00 1,250.00 1,250.00
c. Sand 0.4 cu.m 1,500.00 600.00 600.00 240.00 840.00 7 sacks 80.00 560.00 560.00
d. DSB 10mm dia. 5 pcs 151.00 755.00 60.40 302.00 1,057.00 3 pcs 151.00 453.00 453.00
e. G.I. Tie Wire #16 0.25 kg 75.00 18.75 30.00 7.50 26.25 0.25 kg 75.00 18.75 18.75
f. Screen Door 0.7m x 2.1m (typical to existing) 1.47 sq.m 3,765.44 5,535.20 1,506.18 2,214.08 7,749.28 1 set 7,800.00 7,800.00 7,800.00
g. Fixed Window Glass (1.2m x 0.9m) 1 set 2,500.00 2,500.00 1,000.00 1,000.00 3,500.00 1 set 3,600.00 3,600.00 3,600.00
h. Door Closer, Yale Brand 1 set 2,300.00 2,300.00 920.00 920.00 3,220.00 1 pc 1,850.00 1,850.00 1,850.00
i. Other Door Accesories 1 lot 250.00 250.00 100.00 100.00 350.00 1 lot 450.00 450.00 450.00
j. Cutting Disc 4" Ø 2 pcs 85.00 170.00 34.00 68.00 238.00 2 pcs 85.00 170.00 170.00
k. Good Lumber 2" x 5" x 10' 2 pcs 733.00 1,466.00 293.20 586.40 2,052.40 2 pcs 670.00 1,340.00 1,340.00
l. Assorted Nails 1 kg 70.00 70.00 28.00 28.00 98.00

m. Consumables(Assorted Nails, etc,.) 1 lot 1,200.00 1,200.00 1,200.00
Labor (Masonry, Rebar Works, Plastering, and Window Installation
1 lot 6,050.00 6,050.00 6,050.00
Works)
SUB-TOTAL VII 16,309.95 6,523.98 22,833.93 19,391.75 6,050.00 25,441.75
4. PROVISION OF CONCRETE WALL WITH GATE FOR GAS TANK AREA

a. CHB #5 115 pcs 20.00 2,300.00 9.00 1,035.00 3,335.00 115 pcs 20.00 2,300.00 2,300.00
c. Sand 0.75 cu.m 1,500.00 1,125.00 675.00 506.25 1,631.25 19 sacks 80.00 1,520.00 1,520.00
d. DSB 10mm dia. 8 pcs 151.00 1,208.00 67.95 543.60 1,751.60 5 pcs 151.00 755.00 755.00
e. G.I. Tie Wire 0.5 kg 75.00 37.50 33.75 16.88 54.38 1 kg 75.00 37.50 37.50
f. Re-installation of Gate 1 lot 1,500.00 1,500.00 1,500.00 INCLUDED
g. Welding Rod 3 kgs 180.00 540.00 81.00 243.00 783.00
h. Cutting Disc 4" Ø 2 pcs 85.00 170.00 38.25 76.50 246.50 2 pcs 85.00 170.00 170.00
i. Assorted CW Nails 1 kg 70.00 70.00 31.50 31.50 101.50

j. Consumables(Assorted Nails, etc,.) 1 lot 500.00 500.00 500.00
Labor (Masonry, Rebar, and Plastering Works) 1 lot 9,500.00 9,500.00 9,500.00
SUB-TOTAL VIII 8,505.50 5,327.48 13,832.98 8,782.50 9,500.00 18,282.50
5. PROVISION OF CONCRETE WALL W/ CHUTE AND COUNTER (COVER BY
SS CLADDING)
a. CHB #5 303 pcs 20.00 6,060.00 9.00 2,727.00 8,787.00 355 pcs 20.00 7,100.00 7,100.00
c. Sand 2 cu.m 1,500.00 3,000.00 675.00 1,350.00 4,350.00 55 sacks 80.00 4,400.00 4,400.00
d. DSB 10mm dia. 17 pcs 151.00 2,567.00 67.95 1,155.15 3,722.15 14 pcs 151.00 2,114.00 2,114.00
e. G.I. Tie Wire #16 1 kg 75.00 75.00 33.75 33.75 108.75 1 kg 75.00 75.00 75.00
g. Stainless Sheet 4' x 8' x 0.9mm thck 1 pc 3,673.20 3,673.20 1,652.94 1,652.94 5,326.14 1 pc 5,500.00 2,750.00 2,750.00
h. Stainless Filler Rod 8 pcs 25.00 200.00 11.25 90.00 290.00 10 pcs 25.00 250.00 250.00
i. Pasa Berde 1 pc 500.00 500.00 225.00 225.00 725.00 1 pc 450.00 450.00 450.00
j. Buffering Gray 1 pc 40.00 40.00 18.00 18.00 58.00 1 pc 40.00 40.00 40.00
l. Cutting Disc 4" Ø 6 pcs 85.00 510.00 38.25 229.50 739.50 8 pcs 85.00 680.00 680.00
m. Assorted Screws & Nuts 1 lot 750.00 750.00 337.50 337.50 1,087.50
n. Sanding Paper 15 pcs 15.00 225.00 6.75 101.25 326.25
o. Plastic Curtain OWNER SUPPLY OWNER SUPPLY
p. Good Lumber 2" x 5" x 10' 1 pc 733.00 733.00 329.85 329.85 1,062.85 1 pc 670.00 670.00 670.00
q. Fixed Window Glass (1.5m x 1.2m) 1 set 6,000.00 6,000.00 2,700.00 2,700.00 8,700.00 1 set 7,200.00 7,200.00 7,200.00
r. Rectangular Tube Mir. 304 1 1/2" X 1" 2 pcs 1,798.00 3,596.00 809.10 1,618.20 5,214.20 2 pcs 1,800.00 3,600.00 3,600.00
s. Buffing Disc 4" dia. 1 pc 350.00 350.00 157.50 157.50 507.50 1 pc 350.00 350.00 350.00
t. Flap Disc 4" dia. 3 pcs 60.00 180.00 27.00 81.00 261.00 3 pcs 60.00 180.00 180.00
u. Acid Paste 1 can 100.00 100.00 45.00 45.00 145.00 1 can 100.00 100.00 100.00
v. Grinding Disc 4" 1 pc 120.00 120.00 54.00 54.00 174.00 1 pc 120.00 120.00 120.00
w. Assorted CW Nails 0.5 kg 70.00 35.00 31.50 15.75 50.75
x. Consumables(Assorted Nails, etc,.) 1 lot 1,500.00 1,500.00 1,500.00
Labor (Masonry, Rebar, Plastering, Welding, and Bending Works) 1 lot 32,200.00 32,200.00 32,200.00
SUB-TOTAL IX 39,979.20 17,990.64 57,969.84 38,704.00 32,200.00 70,904.00
6. PROVISION OF DOUBLE DOOR (SWING TYPE)
a. Non- Hold-Open Floor Spring Door Hinge 2 prs 5,000.00 10,000.00 2,250.00 4,500.00 14,500.00 2 prs 6,000.00 12,000.00 12,000.00
b. Clear Glass 0.50m x 0.60 m 2 pcs 200.00 400.00 90.00 180.00 580.00 2 pcs 300.00 600.00 600.00
c. Marine Plywood 1/2" x 4' x 8' 2 shts 890.00 1,780.00 400.50 801.00 2,581.00 2 pcs 860.00 1,720.00 1,720.00
d. Kd Lumber 2" x 4" x 10' 1 pc 735.00 735.00 330.75 330.75 1,065.75 1 pc 670.00 670.00 670.00
e. Kd Lumber 2" x 3'' x 10' 5 pcs 525.00 2,625.00 236.25 1,181.25 3,806.25 7 pcs 500.00 3,500.00 3,500.00
f. Kd Lumber 2" x 6" x 12' 3 pcs 1,260.00 3,780.00 567.00 1,701.00 5,481.00 2 pcs 1,200.00 2,400.00 2,400.00
g. Kd Lumber 1 1/2" x 2" x 10' 2 pcs 306.00 612.00 137.70 275.40 887.40 2 pcs 250.00 500.00 500.00
h. Flat enamel paint 1 ltr 155.00 155.00 69.75 69.75 224.75 1 ltr 155.00 155.00 155.00
i. Plasolux Glazing Putty 1 ltr 160.00 160.00 72.00 72.00 232.00 1 ltr 160.00 160.00 160.00
j. QDE Paint 3 ltrs 165.00 495.00 74.25 222.75 717.75 3 ltrs 165.00 495.00 495.00
k. TingTing Color 1 can 126.00 126.00 56.70 56.70 182.70

l. Waste Rags 1 kg 50.00 50.00 22.50 22.50 72.50
m. Paint Brush 1-1/2" 2 pcs 60.00 120.00 27.00 54.00 174.00
n. Baby Roller 1 pcs 50.00 50.00 22.50 22.50 72.50
o. Assorted CW Nails 2 kgs 70.00 105.00 31.50 47.25 152.25
q. Assorted Screws 1 lot 100.00 100.00 45.00 45.00 145.00
r. Sandpaper 5 pcs 15.00 75.00 6.75 33.75 108.75
s. Consumables (Rags, Tingting color, Paint Brush 1-1/2", Baby Roller,
Assorted Nails, Assorted Screw , Sandpaper, etc.,) 950.00 950.00 950.00
1 lot
Labor (Fabrication, Installation, and Painting Works) 1 lot 7,500.00 7,500.00 7,500.00
SUB-TOTAL X 21,368.00 9,615.60 30,983.60 23,150.00 7,500.00 30,650.00

a. Cement 6 bags 235.00 1,410.00 105.75 634.50 2,044.50 8 bags 250.00 2,000.00 2,000.00
b. Sand 0.5 cu.m 1,500.00 750.00 675.00 337.50 1,087.50 20 bags 80.00 1,600.00 1,600.00
c. Gravel 0.75 cu.m 1,600.00 1,200.00 720.00 540.00 1,740.00 20 sacks 90.00 1,800.00 1,800.00
d. Bistay 10 sacks 40.00 400.00 400.00
e. Plywood 3 pcs 430.00 1,290.00 193.50 580.50 1,870.50
f. Assorted CW Nail 2 kgs 70.00 140.00 31.50 63.00 203.00
g. Stainless Sheet 0.9mm thk, 304 AS PER ACTUAL AS PER ACTUAL
h. BI Plain Sheet 1.1mm REUSED REUSED
i. Stainless Filler Rod 15 pcs 25.00 375.00 11.25 168.75 543.75 20 pcs 25.00 500.00 500.00
j. Pasa Berde 1 pc 500.00 500.00 225.00 225.00 725.00
k. Buffering Gray 5 pcs 40.00 200.00 18.00 90.00 290.00
m. Cutting Disc 4" Ø 5 pcs 85.00 425.00 38.25 191.25 616.25 5 pcs 85.00 425.00 425.00
n. 10mm dia RSB 6 pcs 151.00 906.00 67.95 407.70 1,313.70 8 pcs 151.00 1,208.00 1,208.00
o. GI Tie Wire #16 0.50 kg 75.00 37.50 33.75 16.88 54.38 1 kg 75.00 75.00 75.00
p. Formworks 1 lot 3,000.00 3,000.00 3,000.00
q. Flap Disc 4" Ø 1 pc 35.00 35.00 15.75 15.75 50.75 2 pcs 35.00 70.00 70.00
r. Acetylene Refill 1 tank 1,100.00 1,100.00 1,100.00

1 pair 2,050.00 2,050.00 922.50 922.50 2,972.50
s. Oxygen 1 tank 550.00 550.00 550.00
t. Paint Brush 1 pc 30.00 30.00 13.50 13.50 43.50 1 pc 30.00 30.00 30.00
u. Baby Roller 4" Ø 1 pc 50.00 50.00 22.50 22.50 72.50 1 pc 50.00 50.00 50.00
v.Lacquer Thinner 1 bot 35.00 35.00 15.75 15.75 50.75 1 bot 35.00 35.00 35.00
w. S/S Stove Bolt 1/4" x 1" 10 pcs 14.50 145.00 6.53 65.25 210.25 12 pcs 17.50 210.00 210.00
x. HI Heat Aluminum Coat Guard 0.5 gal 3,800.00 1,900.00 1,710.00 855.00 2,755.00 0.50 gal 4,200.00 2,100.00 2,100.00
y. Welding Rod 1 kg 180.00 180.00 81.00 81.00 261.00 0.50 kg 180.00 90.00 90.00
z. Angle Bar 1 1/2" x 1 1/2" x 6m 2 pcs 520.00 1,040.00 234.00 468.00 1,508.00 2 pcs 525.00 1,050.00 1,050.00
a.a. Full Threaded Rod 12mm Ø 2 pcs 680.00 1,360.00 306.00 612.00 1,972.00 2 pcs 720.00 1,440.00 1,440.00
b.b. CocoLumber 5 pcs 88.00 440.00 39.60 198.00 638.00

c.c. Nut & Bolt 1 lot 350.00 350.00 157.50 157.50 507.50 1 lot 500.00 500.00 500.00
d.d. Consumables(Assorted Nails, etc,.) 1 lot 430.00 430.00 430.00

Labor (Concreting, Rebar, Plastering, Formworks, Modification, &
Welding Works) 1 lot 13,800.00 13,800.00 13,800.00
SUB-TOTAL XI 15,028.50 6,762.83 21,791.33 18,663.00 13,800.00 32,463.00

a. Cement 26 bags 235.00 6,110.00 105.75 2,749.50 8,859.50 32 bags 250.00 8,000.00 8,000.00
b. Sand 3.2 cu.m 1,500.00 4,800.00 675.00 2,160.00 6,960.00 5 cu.m 1,500.00 7,500.00 7,500.00
c. Gravel 6.4 cu.m 1,600.00 10,240.00 720.00 4,608.00 14,848.00 5 cu.m 1,600.00 8,000.00 8,000.00
d. Bistay 50 sacks 40.00 2,000.00 2,000.00
e. Cutting Disc 4" Ø 10 pcs 85.00 850.00 38.25 382.50 1,232.50 7 pcs 85.00 595.00 595.00
f. 10mm dia RSB 18 pcs 151.00 2,718.00 67.95 1,223.10 3,941.10 20 pcs 151.00 3,020.00 3,020.00
g. GI Tie Wire #16 1 kg 75.00 75.00 33.75 33.75 108.75 2 kg 75.00 112.50 112.50
h. Assorted CW Nails 1.5 kgs 70.00 105.00 31.50 47.25 152.25
i. Plywood 7 shts 430.00 3,010.00 193.50 1,354.50 4,364.50

j. Cocolumber 10 pcs 88.00 880.00 39.60 396.00 1,276.00

k. Consumables(Assorted Nails, etc,.) 1 lot 1,500.00 1,500.00 1,500.00
Labor (Concreting/Rebar Works) 1 lot 10,000.00 10,000.00 10,000.00

SUB-TOTAL XII 28,788.00 12,954.60 41,742.60 30,727.50 10,000.00 40,727.50
9. PROVISION OF ROOFING EXTENSION W/ ADDITIONAL GUTTER
(TYPICAL TO EXISTING) AS PER ACTUAL AS PER ACTUAL
10. PROVISION OF CEILING (ALIGN TO ROOF FRAMING) AS PER ACTUAL AS PER ACTUAL
@KITCHEN/DISHWASHING & EPOXY PAINT @STOCKROOM & REST AREA) BY OTHERS BY OTHERS
SUB-TOTAL XIII
12. RE-INSTALLATION OF SS SINK 1 lot 1,200.00 1,200.00 1,200.00 1 lot 2,000.00 2,000.00 2,000.00
13. RE-INSTALLATION OF GRILL W/ DUCTING
a. Cutting Disc 4" Ø 1 pc 85.00 85.00 38.25 38.25 123.25 1 pcs 85.00 85.00 85.00
b. Flap Disc 4" Ø 1 pc 35.00 35.00 15.75 15.75 50.75 1 pcs 35.00 35.00 35.00
c. Acetylene Refill 1 tank 1,100.00 1,100.00 1,100.00
1 pair 2,050.00 2,050.00 922.50 922.50 2,972.50
d. Oxygen 1 tank 550.00 550.00 550.00
e. Paint Brush 1 pc 30.00 30.00 13.50 13.50 43.50 1 pc 30.00 30.00 30.00
f. Baby Roller 4" Ø 1 pc 50.00 50.00 22.50 22.50 72.50 1 pc 50.00 50.00 50.00
g. Lacquer Thinner 1 bot 35.00 35.00 15.75 15.75 50.75 1 bot 35.00 35.00 35.00
h. S/S Stove Bolt 1/4" x 1" 5 pcs 14.50 72.50 6.53 32.63 105.13 6 pcs 17.50 105.00 105.00
i. S/S Filler Rod 8 pcs 25.00 200.00 11.25 90.00 290.00 10 pcs 25.00 250.00 250.00
j. HI Heat Aluminum Coat Guard 1 gal 3,800.00 1,900.00 1,710.00 855.00 2,755.00 1 gal 4,200.00 2,100.00 2,100.00
k. Welding Rod 0.25 kg 180.00 45.00 81.00 20.25 65.25 0.25 kg 180.00 45.00 45.00
l. Angle Bar 1 1/2" x 1 1/2" x 6m 1 pc 525.00 525.00 236.25 236.25 761.25 1 pc 525.00 525.00 525.00
m. Full Threaded Rod 12mm Ø 1 pc 660.00 660.00 297.00 297.00 957.00 1 pc 720.00 720.00 720.00
n. Nut & Bolt 1 lot 750.00 750.00 337.50 337.50 1,087.50 1 lot 750.00 750.00 750.00
o. BI Plain Sheet REUSED REUSED
p. Stainless Sheet 0.9mm thck AS PER ACTUAL AS PER ACTUAL
Labor (Modification & Welding Works) 1 lot 4,500.00 4,500.00 4,500.00

14. PROVISION OF BUILT IN CABINET DESIGN TO FOLLOW DESIGN TO FOLLOW
SUB-TOTAL XIV 6,437.50 4,096.88 10,534.38 6,380.00 6,500.00 12,880.00

a. Interior/Exterior Wall
a.1. Surface Preparation 90.21 sq.m 30.00 2,706.30 2,706.30
a.2. Masonry Putty 2 gal 285.00 570.00 128.25 256.50 826.50
a.3. Flat Latex 3.75 gal 485.00 1,818.75 218.25 818.44 2,637.19 4 gals 485.00 1,940.00 1,940.00
a.4. Healthy Home Semi Gloss 7.5 gal 720.00 5,400.00 324.00 2,430.00 7,830.00
a.5. Paint Thinner 1.8 gal 290.00 522.00 130.50 234.90 756.90
a.6. Semi Gloss Latex Paint 8 gals 560.00 4,480.00 4,480.00
a.7. Acryclor Red 1/4L 4 cans 52.50 210.00 23.63 94.50 304.50 6 cans 52.50 315.00 315.00
a.8. Acrycolor Raw Sienna 1/4L 4 cans 52.50 210.00 23.63 94.50 304.50 6 cans 52.50 315.00 315.00
a.9. Acrycolor Lamp Black 1/4L 4 cans 52.50 210.00 23.63 94.50 304.50 6 cans 52.50 315.00 315.00
a.10. Polituff w/ Hardiner 1 ltr 230.00 230.00 103.50 103.50 333.50 8 ltrs 200.00 1,600.00 1,600.00
a.11. Paint Brush 2" 3 pcs 50.00 150.00 22.50 67.50 217.50
a.12. Baby Roller 2 pcs 50.00 100.00 22.50 45.00 145.00
a.13. Waste Rugs 2 kgs 60.00 120.00 27.00 54.00 174.00
a.14. Consumables (Brush 2", Baby Roller,Baby Roller Refill, Patching
Compound,etc,.) 1 lot 1,500.00 1,500.00 1,500.00
Labor 1 lot 15,600.00 15,600.00 15,600.00
SUB-TOTAL XV 9,540.75 6,999.64 16,540.39 10,465.00 15,600.00 26,065.00
16. RESTORATION OF AFFECTED AREAS
a. Cement 7 bags 235.00 1,645.00 105.75 740.25 2,385.25 10 bags 250.00 2,500.00
b. Sand 21 sacks 80.00 1,680.00 36.00 756.00 2,436.00 30 sacks 80.00 2,400.00
c. Gravel 21 sacks 90.00 1,890.00 40.50 850.50 2,740.50 30 sacks 90.00 2,700.00
d. Bistay 11 sacks 40.00 440.00 18.00 198.00 638.00 15 sacks 40.00 600.00
e. Assorted CW Nails 2 kgs 70.00 140.00 31.50 63.00 203.00
f. Other Consumables (Assorted Nails, etc,.) 1 lot 500.00 500.00
Labor 1 lot 8,500.00 8,500.00 8,500.00
SUB-TOTAL XVI 5,795.00 2,607.75 8,402.75 8,700.00 8,500.00 17,200.00
ELECTRICAL WORKS
1. Dismantling of existing wires, conduit & lighting fixture. 1 lot 9,500.00 9,500.00 9,500.00
2. Supply & Installation of wires, conduits,switch & diffuser type lighting

fixture, & outlets, motor control, for roof exhaust.
A. LIGHTING LAYOUT
a.1. 8" dia Pinlight Fixture, LED Ceiling Mounted 2 pcs 945.00 1,890.00 425.25 850.50 2,740.50 2 sets 950.00 1,900.00 1,900.00
a.2. 2 x 18W LED Lighting fixture, 220V, Daylight, Diffuser Type, Ceiling
Mounted 2,600.00 18,200.00 1,170.00 8,190.00 26,390.00 7 sets 2,800.00 19,600.00 19,600.00
7 sets
a.3. Switch, Single, Illuminated Type National Panasonic 5 pcs 315.00 1,575.00 141.75 708.75 2,283.75 5 pcs 308.00 1,540.00 1,540.00
a.4. Two Gang Switch, National Panasonic 1 pc 566.00 566.00 254.70 254.70 820.70 1 pc 556.00 556.00 556.00
a.5. Cable Gland 11 pcs 35.00 385.00 15.75 173.25 558.25 11 pcs 35.00 385.00 385.00
a.6. 1/2" dia RSC Pipe 13 pcs 390.00 5,070.00 175.50 2,281.50 7,351.50 15 pcs 390.00 5,850.00 5,850.00
a.7. 5.5mm2 THHN Wire Phelps Dodge 2 boxes 5,430.00 8,145.00 2,443.50 3,665.25 11,810.25 2 boxes 5,650.00 11,300.00 11,300.00
a.8. Royal cord 14/2 11 m 88.00 968.00 39.60 435.60 1,403.60 10 mtrs 88.00 880.00 880.00
a.9. Utility Box 11 pcs 45.00 495.00 20.25 222.75 717.75 11 pcs 45.00 495.00 495.00
a.10. Junction box 4" x 4" with cover 11 pcs 65.00 715.00 29.25 321.75 1,036.75 11 pcs 65.00 715.00 715.00
a.11. Emergency light, LED omni 3 sets 4,000.00 12,000.00 1,800.00 5,400.00 17,400.00 3 sets 4,800.00 14,400.00 14,400.00
a.12. Locknut & bushing 1/2" Ø 26 pcs 10.00 260.00 4.50 117.00 377.00 30 pcs 10.00 300.00 300.00
a.13. Electrical Tape 3 rolls 35.00 105.00 15.75 47.25 152.25

a.14. Cutting Disc 4" dia. 3 pcs 85.00 255.00 38.25 114.75 369.75
a.15. U Bolt 1 1/2" 10 pcs 20.00 200.00 9.00 90.00 290.00
a.16. Waste Rags 2 kgs 60.00 120.00 27.00 54.00 174.00
a.17. Screws 1 lot 300.00 300.00 135.00 135.00 435.00
a.18. Electrical Consumables (Electrical Tape, Cutting Disc 4" Ø, U bolt 1 1 lot 1,500.00 1,500.00 1,500.00
1/2" , Oil, Waste Rags, Screw, etc,.)
Labor 1 lot 20,000.00 20,000.00 20,000.00
SUB-TOTAL XVII 51,249.00 23,062.05 74,311.05 59,421.00 29,500.00 88,921.00
B. POWER LAYOUT
b.1. Convenience Outlet, Double-Parallel 7 pcs 290.00 2,030.00 130.50 913.50 2,943.50 7 pcs 290.00 2,030.00 2,030.00
b.2. Switch, Single, Illuminated Type National Panasonic 3 pcs 285.00 855.00 128.25 384.75 1,239.75 3 pcs 308.00 924.00 924.00
b.3. Freezer Convenience Outlet, double-parallel 1 pc 200.00 200.00 90.00 90.00 290.00 1 pc 290.00 290.00 290.00
b.4. Chiller Convenience Outlet, double-parallel 1 pc 200.00 200.00 90.00 90.00 290.00 1 pc 290.00 290.00 290.00
b.5. Emergency Light Convenience outlet, double-parallel 3 pcs 200.00 600.00 90.00 270.00 870.00 3 pcs 290.00 870.00 870.00
b.6. Motor Control Exhaust Fan Fuji 1 set 7,132.00 7,132.00 3,209.40 3,209.40 10,341.40 1 set 7,940.00 7,940.00 7,940.00
b.8. Telephone Outlet 1 pc 550.00 550.00 247.50 247.50 797.50 1 pc 550.00 550.00 550.00
b.9. 1/2" dia PVC Pipe Neltex 18 pcs 92.00 1,656.00 41.40 745.20 2,401.20 22 pcs 92.00 2,024.00 2,024.00
b.11. 3/4" dia RSC Pipe 4 pcs 500.00 2,000.00 225.00 900.00 2,900.00 6 pcs 500.00 3,000.00 3,000.00

b.12. 8.0mm2 THHN Wire Phelphs Dodge 84 m 75.50 6,342.00 33.98 2,853.90 9,195.90 100 mtrs 75.50 7,550.00 7,550.00
b.13. 5.5mm2 THHN Wire Phelps Dodge 140 m 48.50 6,790.00 21.83 3,055.50 9,845.50 2 box 5,650.00 11,300.00 11,300.00
b.14. Grounding Wire 5.5mm2 THHN Green 75 m 48.50 3,637.50 21.83 1,636.88 5,274.38 50 mtrs 58.50 2,925.00 2,925.00
b.15. Utility Box 15 pcs 45.00 675.00 20.25 303.75 978.75 15 pcs 45.00 675.00 675.00
b.16. Junction box 3 pcs 48.00 144.00 21.60 64.80 208.80 3 pcs 65.00 195.00 195.00
b.17. Pullbox 6" x 6" x 4" (telephone) 1 pcs 362.00 362.00 162.90 162.90 524.90 1 pc 380.00 380.00 380.00
b.18. Pullbox 10" x 10" x 4" 1 pcs 675.00 675.00 303.75 303.75 978.75 4 pcs 650.00 2,600.00 2,600.00
b.19. Circuit Breaker, NEMA 3R weatherproof enclosure 1 pcs 3,200.00 3,200.00 1,440.00 1,440.00 4,640.00 1 pc 3,450.00 3,450.00 3,450.00
b.20. Liquid tight flexible conduit 3/4" 3 m 155.00 465.00 69.75 209.25 674.25 5 mtrs 155.00 775.00 775.00
b.21. Liquid tight connector 3/4" 4 pcs 85.00 340.00 38.25 153.00 493.00 4 pcs 85.00 340.00 340.00
b.22.Wire Pulling, Termination and Testing 1 lot 5,000.00 5,000.00 5,000.00
b.23. Exhaust Fan Conv. Outlet, Double - Parallel 2 pcs 290.00 580.00 130.50 261.00 841.00 2 pcs 290.00 580.00 580.00
b.24. Exhaust Fan 40GSC, KDK 2 sets 18,504.00 37,008.00 8,326.80 16,653.60 53,661.60 2 sets 18,900.00 37,800.00 37,800.00
b.25. Small Exhaust Fan with Switch (Re-used) REUSED REUSED

b.26. Electrical Tape 3 rolls 35.00 105.00 15.75 47.25 152.25
b.27. Cutting Disc 4" dia. 3 pcs 85.00 255.00 38.25 114.75 369.75
b.28. U Bolt 1 1/2" 20 pcs 20.00 400.00 9.00 180.00 580.00
b.30. Waste Rags 1 kg 60.00 60.00 27.00 27.00 87.00
b.31. Screws 1 lot 300.00 300.00 135.00 135.00 435.00
b.32. Electrical Consumables (Electrical Tape, Cutting Disc 4" Ø, U bolt 1 1 lot 2,000.00 2,000.00 2,000.00
Labor 1 lot 35,000.00 35,000.00 35,000.00
SUB-TOTAL XVIII 76,561.50 39,452.68 116,014.18 88,488.00 35,000.00 123,488.00
C. ORBIT FAN
c.1. SOF-18T Standard Orbit Fan 7 pcs 1,630.00 11,410.00 733.50 5,134.50 16,544.50 7 pcs 1,630.00 11,410.00 11,410.00
c.2. Single Outlet Omni 7 pcs 220.00 1,540.00 99.00 693.00 2,233.00 7 pcs 220.00 1,540.00 1,540.00
c.3. Omni Plug 7 pcs 25.00 175.00 11.25 78.75 253.75 7 pcs 25.00 175.00 175.00
c.4. 1/2" dia RSC pipe 12 pcs 390.00 4,680.00 175.50 2,106.00 6,786.00 12 pcs 390.00 4,680.00 4,680.00
c.5. 5.5mm2 THHN Wire Phelps Dodge 212 m 48.50 10,282.00 21.83 4,626.90 14,908.90 1 box 5,650.00 5,650.00 5,650.00
c.6. Junction box 7 pcs 65.00 455.00 29.25 204.75 659.75 7 pcs 65.00 455.00 455.00
c.7. Cable Gland 7 pcs 35.00 245.00 15.75 110.25 355.25 7 pcs 35.00 245.00 245.00
c.8. Flat Cord 16/2 8 m 60.00 480.00 27.00 216.00 696.00 7 mtrs 60.00 420.00 420.00
c.9. GI Pipe 1 1/2" dia S-40 1 pcs 1,160.00 1,160.00 522.00 522.00 1,682.00 1 pc 1,280.00 1,280.00 1,280.00
c.10. Flat bar 1 1/2" x 3/16" thk 1 pcs 380.00 380.00 171.00 171.00 551.00 1 pc 480.00 480.00 480.00
c.11. Wire Pulling, Termination and Testing 1 lot 1,500.00 1,500.00 1,500.00
c.12. Electrical Tape 1 roll 35.00 35.00 15.75 15.75 50.75
c.13. Cutting Disc 4" dia. 1 pc 85.00 85.00 38.25 38.25 123.25
c.14. U Bolt 1 1/2" 20 pcs 20.00 400.00 9.00 180.00 580.00
c.16. Waste Rags 0.5 kg 60.00 30.00 27.00 13.50 43.50
c.17. Screws 1 lot 300.00 300.00 135.00 135.00 435.00
c.18. Electrical Consumables (Electrical Tape, Cutting Disc 4" Ø, U bolt 1 1 lot 1,200.00 1,200.00 1,200.00
Labor 1 lot 10,000.00 10,000.00 10,000.00
SUB-TOTAL XIX 31,657.00 15,745.65 47,402.65 27,535.00 10,000.00 37,535.00
D. FEEDER LINE LAYOUT
d.1. IMC Pipe 1 1/2" dia (exposed) Panasonic 17 pcs 1,880.00 31,960.00 752.00 12,784.00 44,744.00 17 pcs 2,150.00 36,550.00 36,550.00
d.2. 2" dia PVC pipe 40 pcs 430.00 17,200.00 172.00 6,880.00 24,080.00 47 pcs 342.00 16,074.00 16,074.00

d.3. 2" PVC Elbow 3 pcs 44.00 132.00 17.60 52.80 184.80
d.4. 1 1/2" dia PVC Pipe Neltex 47 pcs 300.00 14,100.00 120.00 5,640.00 19,740.00
d.5. 1" dia PVC Pipe Neltex 14 pcs 185.00 2,590.00 74.00 1,036.00 3,626.00 17 pcs 185.00 3,145.00 3,145.00
d.6. 30mm2 THHN Wire Phelps Dodge 480 m 310.00 148,800.00 124.00 59,520.00 208,320.00 555 mtrs 330.00 183,150.00 183,150.00
d.7. 22mm2 THHN Wire PD (for grounding) 160 m 215.00 34,400.00 86.00 13,760.00 48,160.00 185 mtrs 215.00 39,775.00 39,775.00
d.8. Telephone Guide Wire # 14 5.8 kgs 75.00 435.00 30.00 174.00 609.00 7 kgs 75.00 525.00 525.00
d.9. Pipe Support and Brace 2" x 2" x 4m (Fabricated) 1 pcs 75.00 75.00 30.00 30.00 105.00
d.10. Pullbox 8" x 8" x 5" 2 pcs 750.00 1,500.00 300.00 600.00 2,100.00
d.11. Terminal Plugs 4 pcs 189.00 756.00 75.60 302.40 1,058.40 8 pcs 200.00 1,600.00 1,600.00
d.13. Locknut and bushing 1" dia 16 pcs 23.00 368.00 9.20 147.20 515.20 20 pcs 23.00 460.00 460.00
d.14. Pipe Support & Brace 2" x 2" x 4m (Fab. Angle bar) 3 pcs 750.00 2,250.00 300.00 900.00 3,150.00 2 pcs 750.00 1,500.00 1,500.00
d.15. Pullbox 8" x 8" x 5" 3 pcs 800.00 2,400.00 320.00 960.00 3,360.00 3 pcs 800.00 2,400.00 2,400.00
d.16. Wire Pulling, Termination and Testing 1 lot 3,000.00 3,000.00 3,000.00
d.17. Locknut & Bushing 2" Ø 16 pcs 75.00 1,200.00 30.00 480.00 1,680.00 20 pcs 75.00 1,500.00 1,500.00
d.18. Electrical Tape 10 rolls 35.00 350.00 14.00 140.00 490.00
d.19. Cutting Disc 4" dia. 5 rolls 85.00 425.00 34.00 170.00 595.00
d.20. U Bolt 1 1/2" 22 pcs 20.00 440.00 8.00 176.00 616.00

d.22. Waste Rags 4 kgs 60.00 240.00 24.00 96.00 336.00
d.23. Screws 1 lot 300.00 300.00 120.00 120.00 420.00

d.24. Electrical Consumables (Electrical Tape, Cutting Disc 4" Ø, U bolt 1 1 lot 5,000.00 5,000.00 5,000.00
Labor 1 lot 45,000.00 45,000.00 45,000.00
SUB-TOTAL XX 259,921.00 106,968.40 366,889.40 291,679.00 45,000.00 336,679.00
E. Wire Pulling, Termination & Testing. INCLUDED AT A., B., C., & E. (ELECTRICAL WORKS) 1 lot 15,000.00 15,000.00 15,000.00
F. PVC Protection
f.1. Cement 8 bags 235.00 1,950.50 105.75 877.725 2,828.23 10 bags 250.00 2,500.00
f.2. Sand 25 sacks 80.00 2,000.00 36.00 900 2,900.00 30 sacks 80.00 2,400.00
f.3. Gravel 25 sacks 90.00 2,250.00 40.50 1012.5 3,262.50 30 sacks 90.00 2,700.00
f.4. Assorted Nails 1 kg 70.00 70.00 31.50 31.5 101.50

f.5. Consumables (Assorted Nails) 1 lot
Labor 1 lot 7,500.00 7,500.00 7,500.00
SUB-TOTAL 6,270.50 2,821.73 9,092.23 7,600.00 22,500.00 30,100.00
MANHOLE
1. Provision of New Concrete Manhole with steel plate cover 16" x 16" x
16".
a. CHB 4" thk 72 pcs 18.00 1,296.00 8.10 583.20 1,879.20 100 pcs 15.00 1,500.00 1,500.00
b. Cement 5 bags 235.00 1,175.00 105.75 528.75 1,703.75 8 bags 250.00 2,000.00 2,000.00
c. Sand 0.2 cu.m 1,500.00 300.00 675.00 135.00 435.00 12 sacks 80.00 960.00 960.00
d. Gravel 0.35 cu.m 1,600.00 560.00 720.00 252.00 812.00
e. Fabricated Cover Plate with handle 4 pcs 750.00 3,000.00 337.50 1,350.00 4,350.00 4 pcs 950.00 3,800.00 3,800.00
f. 10mm dia RSB 4 pcs 151.00 604.00 67.95 271.80 875.80 4 pcs 151.00 604.00 604.00
g. G.I. Tie Wire #16 0.5 kg 75.00 37.50 33.75 16.88 54.38
h. Cutting Disc 4 dia. 5 pcs 85.00 425.00 38.25 191.25 616.25
i. Consumables (GI Tie Wire #16, Cutting Disc 4" Ø, etc,.) 1 lot 150.00 150.00 150.00
Labor (Masonry & Fabrication Works) 1 lot 13,200.00 13,200.00 13,200.00
2. Excavation Works. 1 lot 15,000.00 15,000.00 15,000.00

3. Backfilling & Compaction 1 lot 15,000.00 15,000.00 15,000.00
a. Empty Sacks 300 pcs 10.00 3,000.00 3,000.00 500 pcs 10.00 5,000.00 5,000.00

b. BlueSheet 1 roll 5,800.00 5,800.00 5,800.00 1 roll 5,800.00 5,800.00 5,800.00
Labor (Excavation, Backfilling, & Compaction) 1 lot 40,000.00 40,000.00 40,000.00
4. Chipping works of flooring and wall. 8 lnm 250.00 2,000.00 2,000.00

a. Diamond Disc 4" Ø 1 pc 220.00 220.00 1 pc 220.00 220.00 220.00
b. Empty Sacks 50 pcs 10.00 500.00 500.00
Labor 1 lot 2,200.00 2,200.00 2,200.00

SUB-TOTAL II 16,917.50 35,328.88 52,246.38 20,034.00 55,400.00 75,434.00
5. Restoration of Affected Damaged Area (Electrical)
A. Ceiling
a.1. Marine Plywood 1/4" x 4' x8' 2 shts 460.00 920.00 207.00 414.00 1,334.00 2 pcs 460.00 920.00 920.00
a.2. Good Lumber 2" x 2" x 10' 2 pcs 260.00 520.00 117.00 234.00 754.00 2 pcs 252.00 504.00 504.00
a.3. Assorted Nails 1 kg 70.00 35.00 31.50 15.75 50.75 0.5 kg 70.00 35.00 35.00
Labor 1 lot 2,200.00 2,200.00 2,200.00
B. Affected Stone, Concrete Walkway & Soil (Electrical).

b.1. Cement 3 bags 235.00 705.00 105.75 317.25 1,022.25 4 bags 250.00 1,000.00 1,000.00
b.2. Sand 9 sacks 80.00 720.00 36.00 324.00 1,044.00 12 sacks 80.00 960.00 960.00
b.3. Gravel 9 sacks 90.00 810.00 40.50 364.50 1,174.50 12 sacks 90.00 1,080.00 1,080.00
b.4. Stone Peebles (Small) 3 sacks 458.00 1,374.00 206.10 618.30 1,992.30 4 sacks 550.00 2,200.00 2,200.00
b.5. Stone Peebles (Big) 2 sacks 541.00 811.50 243.45 365.18 1,176.68 2 sacks 650.00 1,300.00 1,300.00
Labor 1 lot 3,500.00 3,500.00 3,500.00
C. Painting Works of IMC Pipe. (Electrical)

c.1. Epoxy Primer Paint 1 ltr 220.00 220.00 99.00 99.00 319.00 1 ltr 220.00 220.00 220.00
c.2. Qde Paint 2 ltrs 165.00 330.00 74.25 148.50 478.50 3 ltrs 165.00 495.00 495.00
c.3. Paint Brush 1 pc 30.00 30.00 13.50 13.50 43.50

c.4. Baby Roller 1 pc 50.00 50.00 22.50 22.50 72.50
c.5. Paint Thinner 1 bot 35.00 35.00 15.75 15.75 50.75
c.6. Waste Rugs 0.5 kg 60.00 30.00 27.00 13.50 43.50
c.7. Consumables (Paint Brush, Roller,etc,.) 1 lot 80.00 80.00 80.00
SUB-TOTAL II 6,590.50 2,965.73 9,556.23 8,794.00 5,700.00 14,494.00
PLUMBING WORKS
1. CUTTING AND DISMANTLING OF EXISTING WATER & DRAINAGE
PIPELINE 1 lot 2,200.00 2,200.00 2,200.00
a. G.I. Plug 1/2" 3 pcs 25.00 75.00 75.00 4 pcs 25.00 100.00 100.00
b. Cutting Disk 4" dia. 2 pcs 85.00 170.00 170.00
c. Empty Sacks 35 pcs 10.00 350.00 350.00
Labor 1 lot 3,100.00 3,100.00 3,100.00

2. CUTTING AND EXCAVATION OF AFFECTED AREA FOR WATER LINE &
DRAINAGE LINE & RESTORATION
A. Materials (Waterline)
a.1. Cement 7 bags 235.00 1,645.00 1,645.00 9 bags 250.00 2,250.00 2,250.00
a.2. Sand 21 sacks 80.00 1,680.00 1,680.00 27 sacks 80.00 2,160.00 2,160.00
a.3. Gravel 21 sacks 90.00 1,890.00 1,890.00 27 sacks 90.00 2,430.00 2,430.00
a.4. Bistay 11 sacks 40.00 440.00 440.00 14 sacks 40.00 560.00 560.00
a.5. Diamond Disc 4" dia. 1 pc 420.00 420.00 420.00
a.6. Empty Sacks 50 pcs 10.00 500.00 500.00
a.7. Consumables (Empty Sacks, Diamond Disc 4" Ø,etc,.) 1 lot 500.00 500.00 500.00
Labor (Excavation, Chipping, & Restoration Works) 1 lot 5,000.00 5,000.00 5,000.00 1 lot 7,900.00 7,900.00 7,900.00

B. Materials (Drainage line)
b.1. Cement 11 bags 235.00 2,585.00 105.75 1,163.25 3,748.25 14 bags 250.00 3,500.00 3,500.00
b.2. Sand 33 sacks 80.00 2,640.00 36.00 1,188.00 3,828.00 42 sacks 80.00 3,360.00 3,360.00
b.3. Gravel 33 sacks 90.00 2,970.00 40.50 1,336.50 4,306.50 42 sacks 90.00 3,780.00 3,780.00
b.4. Bistay 17 sacks 40.00 680.00 18.00 306.00 986.00 21 sacks 40.00 840.00 840.00
b.5. Diamond Disc 4" dia. 1 pc 420.00 420.00 189.00 189.00 609.00
b.6. Empty Sacks 50 pcs 10.00 500.00 4.50 225.00 725.00
b.7. Consumables (Empty Sacks, Diamond Disc 4" Ø,etc,.) 1 lot 1,200.00 1,200.00 1,200.00
Labor (Excavation, Chipping, & Restoration Works) 1 lot 11,700.00 11,700.00 11,700.00
SUB-TOTAL II 16,965.00 11,607.75 28,572.75 20,680.00 22,700.00 43,380.00
3. SUPPLY & INSTALLATION OF 1/2" DIA. PPR PIPELNE, FAUCET, &
TAPPING TO EXISTING WATER PIPELINE.
a. PPR Pipe 1/2" Ø 6 pcs 300.00 1,800.00 135.00 810.00 2,610.00 8 pcs 461.00 3,688.00
b. PPR Elbow 1/2" Ø x 90° 15 pcs 130.00 1,950.00 58.50 877.50 2,827.50 18 pcs 196.90 3,544.20
c. PPR Tee 1/2" Ø 6 pcs 20.50 123.00 9.23 55.35 178.35 8 pcs 35.59 284.72
d. PPR Coupling 1/2" Ø 15 pcs 16.00 240.00 7.20 108.00 348.00 18 pcs 25.00 450.00
e. GI Coupling 1/2" Ø 5 pcs 26.00 130.00 11.70 58.50 188.50 6 pcs 20.00 120.00
f. GI Nipple 1" x 3" 5 pcs 29.00 145.00 13.05 65.25 210.25 6 pcs 30.00 180.00
g. Flexipipe 1/2" Ø x 18" 5 pcs 180.00 900.00 81.00 405.00 1,305.00 6 pcs 180.00 1,080.00
h. Union Patente 3/4" Ø 5 pcs 130.00 650.00 58.50 292.50 942.50 6 pcs 173.00 1,038.00
i. PPR Female Adaptor 1/2" Ø 1 pc 152.00 152.00 68.40 68.40 220.40 1 pc 210.00 210.00
j. PPR Male Adaptor 1/2" Ø 1 pc 167.00 167.00 75.15 75.15 242.15 1 pc 176.30 176.30
k. PPR Gate Valve 1/2" Ø 1 pc 349.00 349.00 157.05 157.05 506.05 1 pc 550.00 550.00
l. PPR Reducer Tee 3/4" x 1/2" Ø 1 pc 40.00 40.00 18.00 18.00 58.00 1 pc 55.00 55.00
m. Pipe Fittings 1 lot 750.00 750.00 337.50 337.50 1,087.50 1 lot 1,100.00 1,100.00
n. Teflon Tape 3 rolls 10.00 30.00 4.50 13.50 43.50
o. Solvent Cement 2 can 220.00 440.00 99.00 198.00 638.00
p. Silicone Sealant Clear 4 tubes 175.00 700.00 78.75 315.00 1,015.00
n. Consumables (Teflon Tape, Neltex, Solvent Cement, Silicon Sealant, 1 lot 1,200.00 1,200.00
etc,.)
Labor (Piping Works) 1 lot 5,000.00 5,000.00 5,000.00
SUB-TOTAL II 8,566.00 3,854.70 12,420.70 13,676.22 5,000.00 18,676.22
4. SUPPLY & INSTALLATION OF 2" DIA. & 4" DIA. PVC PIPELINE, FLOOR
DRAIN, & TAPPING TO EXISTING MANHOLE.
a. PVC Neltex Pipe 2" Ø 3 pcs 342.00 1,026.00 153.90 461.70 1,487.70 3.00 pcs 342.00 1,026.00 1,026.00
b. PVC Elbow 2" Ø x 90° 8 pcs 39.00 312.00 17.55 140.40 452.40 8.00 pcs 39.00 312.00 312.00
c. PVC Elbow 2" Ø x 45° 8 pcs 33.00 264.00 14.85 118.80 382.80 8.00 pcs 33.00 264.00 264.00
d. PVC P-Trap 2" Ø 4 pcs 116.00 464.00 52.20 208.80 672.80 4.00 pcs 116.00 464.00 464.00
e. PVC Wye 2" x 4" Ø 2 pcs 149.00 298.00 67.05 134.10 432.10 2.00 pcs 149.00 298.00 298.00
f. PVC Tee 4" Ø 2 pcs 198.00 396.00 89.10 178.20 574.20 2.00 pcs 198.00 396.00 396.00
g. PVC Wye 4" x 4" Ø 1 pc 176.00 176.00 79.20 79.20 255.20 1.00 pc 176.00 176.00 176.00
h. PVC Neltex Pipe 4" Ø 14 pcs 856.00 11,984.00 385.20 5,392.80 17,376.80 14.00 pcs 856.00 11,984.00 11,984.00
i. PVC Elbow 4" Ø x 90° 7 pcs 110.00 770.00 49.50 346.50 1,116.50 7.00 pcs 110.00 770.00 770.00
j. PVC Elbow 4" Ø x 45° 3 pcs 85.00 255.00 38.25 114.75 369.75 3.00 pcs 85.00 255.00 255.00
k. PVC Clean Out 1 pc 88.00 88.00 39.60 39.60 127.60 1.00 pc 88.00 88.00 88.00
l. Floor Drain 7 pcs 231.00 1,617.00 103.95 727.65 2,344.65 7.00 pcs 250.00 1,750.00 1,750.00
m. Pipe Fittings 1 lot 1,200.00 1,200.00 540.00 540.00 1,740.00 1.00 lot 2,000.00 2,000.00 2,000.00
n. Teflon Tape 2 rolls 10.00 20.00 4.50 9.00 29.00

o. Solvent Cement 1 pc 220.00 220.00 99.00 99.00 319.00
p. Silicone Sealant Clear 3 tubes 175.00 525.00 78.75 236.25 761.25
q. Consumables (Teflon Tape, Neltex, Solvent Cement, Silicon Sealant,

etc,.) 1.00 lot 1,000.00 1,000.00
Labor (Piping Works) 1.00 lot 8,500.00 8,500.00 8,500.00
SUB-TOTAL II 19,615.00 8,826.75 28,441.75 20,783.00 8,500.00 29,283.00
5. FABRICATION OF MOVABLE SS GREASE TRAP. BY OTHERS BY OTHERS
6. PROVISION OF CONCRETE MANHOLE
a. Formworks 1 lot 1,500.00 1,500.00 675.00 675.00 2,175.00 1 lot 1,500.00 1,500.00 1,500.00
b. Cement 2 bags 235.00 470.00 105.75 211.50 681.50 2 bags 250.00 500.00 500.00
c. Sand 4 sacks 80.00 320.00 36.00 144.00 464.00 4 sacks 80.00 320.00 320.00
d. Gravel 4 sacks 90.00 360.00 40.50 162.00 522.00 4 sacks 90.00 360.00 360.00
e. Fabricated Cover Plate with handle 2 pcs 950.00 1,900.00 427.50 855.00 2,755.00 2 pcs 950.00 1,900.00 1,900.00
Labor (Formworks & Masonry Works) 1 lot 5,000.00 5,000.00 5,000.00

SUB-TOTAL II 4,550.00 2,047.50 6,597.50 4,580.00 5,000.00 9,580.00
TOTAL 724,645.10 514,591.05 1,239,236.14 810,442.97 598,300.00 1,408,742.97
DIRECT COST
CONTINGENCIES 61,961.81
PROFIT 185,885.42 211,311.45
TOTAL AMOUNT 1,487,083.37 1,620,054.42
Project : Proposed Kitchen Renovation
Location : @ Guest House Kitchen Ctrl. No.: YTMI REALTY-19-10-035
TOTAL AMOUNT
ITEM DESCRIPTION QTY UNIT UNIT PRICE
MATERIALS LABOR
I. Existing
CIVIL WORKS
1 - Dismantling of built-in cabinet.
Labor 1.00 lot 5,000.00
2 - Removal of affected wooden log. sliding window with screen & demolition of affected co
& Demolition of affected concrete wall.
Labor 1.00 lot 15,000.00
3 - Removal of SS cladding w/ SS hood & demolition of concrete counter top.
Labor 1.00 lot 5,000.00
4 - Removal of affected wooden log. sliding window with screen & demolition of affected co
Labor 1.00 lot 7,500.00
5 - Removal of SS sink.
Labor 1.00 lot 600.00
6 - Demolition of gas tank housing.
Labor 1.00 lot 3,500.00
7 - Removal of affected wooden log, sliding window with screen door & demolition of affect
Labor 1.00 lot 8,000.00
8 - Removal of SS Grill w/ ducting.
Labor 1.00 lot 2,000.00
9 - Dismantling of affected roofing with gutter.
Labor 1.00 lot 1,600.00
10 - Dismantling of affected inside ceiling.
Labor 1.00 lot 8,000.00
Materials (1-10)
1 Empty Sack 500.00 pcs 10.00 5,000.00
2 Cutting Disc 4" Ø 2.00 boxes 2,125.00 4,250.00
II. Proposed
1- Provision of concrete wall extension (exterior finish typical to existing).
Materials (Chb Wall)
1 Chb 5" thk 340.00 pcs 20.00 6,800.00
2 Cement (Masonry) 15.00 bags 250.00 3,750.00
3 Cement (Plastering 1/2 12.00 bags 250.00 3,000.00
4 Sand (Masonry) 1.20 cu.m 1,500.00 1,800.00
5 Sand (Plastering) 23.00 sacks 80.00 1,840.00
6 10mm dia RSB 14.00 pcs 151.00 2,114.00
7 Cutting Disc 4" Ø 7.00 pcs 85.00 595.00
8 GI Tie Wire # 16 1.00 kg 75.00 75.00
9 Consumables(Assorted Nails,
1.00 etc,.) lot 1,000.00 1,000.00
Labor (Masonry/Rebar Works) 1.00 lot 12,000.00
Labor (Plastering Works) 52.00 sq.m 250.00 13,000.00
Materials (Concrete Log Design Wall)
1 Cement 6.00 bags 250.00 1,500.00
2 Sand 18.00 sacks 80.00 1,440.00
3 Formworks 1.00 lot 3,100.00 3,100.00
4 10mm dia RSB 10.00 pcs 151.00 1,510.00
6 GI Tie Wire # 16 1.00 kg 75.00 75.00
1.00 etc,.) lot 500.00 500.00
Materials (Wooden Log Design Wall)
1 Assorted Nails 1.00 lot 500.00 500.00
2 Log Design Wooden F 1.00 lot 350.00 350.00
Labor (Installation Works) 1.00 lot 11,000.00
1a. Provision of additional concrete wall (Pl. Cement.Fin.)
Materials
1 Chb 5" thk 100.00 pcs 20.00 2,000.00
4 Sand (Masonry) 9.00 sacks 80.00 720.00
5 Sand (Plastering) 10.00 sacks 80.00 800.00
6 10mm dia RSB 5.00 pcs 151.00 755.00
8 GI Tie Wire # 16 0.50 kg 75.00 37.50
1.00 etc,.) lot 500.00 500.00
2- Provision of concrete wall extension with chute & counter.
Materials
1 Chb 5" thk 160.00 pcs 20.00 3,200.00
4 Sand (Masonry) 14.00 sacks 80.00 1,120.00
6 10mm dia RSB 8.00 pcs 151.00 1,208.00
8 GI Tie Wire # 16 0.50 kg 75.00 37.50
9 Cement (Finishing of 1.00 bag 250.00 250.00
10 10mm dia RSB (Chute 2.00 pcs 151.00 302.00
11 Good Lumber 2" x 5" 2.00 pcs 670.00 1,340.00
12 Fixed Window 0.90 x 1.00 set 4,200.00 4,200.00
13 S/S Square Tube 1" x 2.00 pcs 1,800.00 3,600.00
14 Stainless Sheet 0.90 0.50 pc 5,500.00 2,750.00
15 Buffing Disc 4" Ø 2.00 pcs 350.00 700.00
16 Buffing Gray 4" Ø 2.00 pcs 40.00 80.00
17 Flap Disc 4" Ø 5.00 pcs 60.00 300.00
18 Acid Paste 1.00 can 100.00 100.00
19 Pasa Berde 1.00 pc 450.00 450.00
20 Filler Rod 15.00 pcs 25.00 375.00
22 Grinding Disc 4" Ø 1.00 pc 120.00 120.00
1.00 etc,.) lot 750.00 750.00
Labor (Welding Works) 1.00 lot 2,200.00
Labor (Window Installation Wo 1.00 lot 1,500.00
Labor (Bending Works) 1.00 lot 500.00
3- Provision of concrete wall with double door & fixed glass window.
Materials
1 Screen Door 0.70 x 2 1.00 set 7,800.00 7,800.00
2 Fixed Window 0.90 x 1.00 set 3,600.00 3,600.00
3 Door Closer Yale Bra 1.00 pc 1,850.00 1,850.00
4 Door Other Accessori 1.00 lot 450.00 450.00
5 Chb 5" thk 35.00 pcs 20.00 700.00
6 Cement (Masonry) 3.00 bags 250.00 750.00
7 Cement (Plastering 1/2 2.00 bags 250.00 500.00
10 10mm dia RSB 3.00 pcs 151.00 453.00
12 GI Tie Wire # 16 0.25 kg 75.00 18.75
13 Good Lumber 2" x 5" 2.00 pcs 670.00 1,340.00
1.00 etc,.) lot 1,200.00 1,200.00
Labor (Window Installation Wo 1.00 lot 3,000.00
4- Provision of concrete wall with gate for gas tank area.
Materials
1 Chb 5" thk 115.00 pcs 20.00 2,300.00
6 10mm dia RSB 5.00 pcs 151.00 755.00
8 GI Tie Wire # 16 0.50 kg 75.00 37.50
1.00 etc,.) lot 500.00 500.00
5- Provision of concrete wall with chute & counter.
Materials
1 Chb 5" thk 355.00 pcs 20.00 7,100.00
4 Sand (Masonry) 30.00 sacks 80.00 2,400.00
6 10mm dia RSB 13.00 pcs 151.00 1,963.00
8 GI Tie Wire # 16 1.00 kg 75.00 75.00
9 Cement (Finishing of 0.50 bag 250.00 125.00
10 10mm dia RSB (Chute 1.00 pc 151.00 151.00
11 Good Lumber 2" x 5" 1.00 pc 670.00 670.00
12 Fixed Window 1.5 x 1 1.00 set 7,200.00 7,200.00
13 Rectangular Tube Mir. 2.00 pcs 1,800.00 3,600.00
14 Stainless Sheet 0.90 0.50 pc 5,500.00 2,750.00
15 Buffing Disc 4" Ø 1.00 pc 350.00 350.00
16 Buffing Gray 4" Ø 1.00 pc 40.00 40.00
17 Flap Disc 4" Ø 3.00 pcs 60.00 180.00
18 Acid Paste 1.00 can 100.00 100.00
19 Pasa Berde 1.00 pc 450.00 450.00
20 Filler Rod 10.00 pcs 25.00 250.00
22 Grinding Disc 4" Ø 1.00 pc 120.00 120.00
1.00 etc,.) lot 1,500.00 1,500.00
Labor (Bending Works) 1.00 lot 1,200.00
6- Provision of double door (swing type).
Materials
1 Non- Hold-Open Floor 2.00 prs 6,000.00 12,000.00
2 Clear Glass 0.50m x 2.00 pcs 300.00 600.00
3 Marine Plywood 1/2" x 2.00 pcs 860.00 1,720.00
4 Kd Lumber 2" x 4" x 1 1.00 pc 670.00 670.00
5 Kd Lumber 2" x 3'' x 1 7.00 pcs 500.00 3,500.00
6 Kd Lumber 2" x 6" x 1 2.00 pcs 1,200.00 2,400.00
7 Kd Lumber 1 1/2" x 2" 2.00 pcs 250.00 500.00
8 Flat enamel paint 1.00 ltr 155.00 155.00
9 Plasolux Glazing Putt 1.00 ltr 160.00 160.00
10 QDE Paint 3.00 ltrs 165.00 495.00
11 Consumables (Rags, Ti 1.00 lot 950.00 950.00
Paint Brush 1-1/2", Baby Roller, Assorted Nails,
Assorted Screw , Sandpaper, etc.,)
Labor (Fabrication Works) 1.00 lot 2,000.00
Labor (Installation Works) 1.00 lot 2,500.00
Labor (Painting Works) 1.00 lot 3,000.00
7- Provision of concrete counter & re-installation of hood & ducting.
Materials
1 Cement 8.00 bags 250.00 2,000.00
2 Sand 20.00 bags 80.00 1,600.00
3 Gravel 20.00 sacks 90.00 1,800.00
4 Bistay 10.00 sacks 40.00 400.00
5 10mm dia RSB 8.00 pcs 151.00 1,208.00
7 GI Tie Wire # 16 1.00 kg 75.00 75.00
8 Formworks 1.00 lot 3,000.00 3,000.00
1.00 etc,.) lot 430.00 430.00
10 BI Plain Sheet 1.1.m 2.00 pcs 0.00 0.00
11 Stainless Sheet 0.90mm1.00 pc 0.00 0.00
13 Flap Disc 4" Ø 2.00 pcs 35.00 70.00
14 Acetylene Refill 1.00 tank 1,100.00 1,100.00
15 Oxygen 1.00 tank 550.00 550.00
16 Paint Brush 1.00 pc 30.00 30.00
17 Baby Roller 4" Ø 1.00 pc 50.00 50.00
18 Lacquer Thinner 1.00 bot 35.00 35.00
19 S/S Stove Bolt 1/4" x 12.00 pcs 17.50 210.00
20 S/S Filler Rod 20.00 pcs 25.00 500.00
21 HI Heat Aluminum Co 0.50 gal 4,200.00 2,100.00
22 Welding Rod 0.50 kg 180.00 90.00
23 Angle Bar 1 1/2" x 1 1 2.00 pcs 525.00 1,050.00
24 Full Threaded Rod 1 2.00 pcs 720.00 1,440.00
25 Nut & Bolt 1.00 lot 500.00 500.00
Labor (Concreting/Rebar Work 1.00 lot 4,800.00
Labor (Plastering Works) 1.00 lot 1,100.00
Labor (Formworks) 1.00 lot 3,200.00
Labor (Modification Works) 1.00 lot 1,600.00
8- Laying of concrete flooring extension.
Materials
1 Cement 32.00 bags 250.00 8,000.00
2 Sand 5.00 cu.m 1,500.00 7,500.00
3 Gravel 5.00 cu.m 1,600.00 8,000.00
4 Bistay 50.00 sacks 40.00 2,000.00
5 10mm dia RSB 20.00 pcs 151.00 3,020.00
7 GI Tie Wire # 16 1.50 kg 75.00 112.50
8 Consumables(Assorted Nails, 1.00 etc,.) lot 1,500.00 1,500.00
Labor (Concreting/Rebar Work 1.00 lot 10,000.00
9- Provision of roofing extension with additional gutter (typical to existing) - For ACTUAL
10 - Provision of ceiling (allign to roof framing) - For ACTUAL
11 - Painting of flooring (Nile Green Fin.)(PU @ Kit./D'Washing & epoxy paint @ stockroom & rest area) - by Others
12 - Re-installation of SS sink.
Labor 1.00 lot 2,000.00
13 - Re-installation of grill with ducting.
Materials
1 BI Plain Sheet 1.1.m 1.00 pc 0.00 0.00
2 Stainless Sheet 0.90mm1.00 pc 0.00 0.00
4 Flap Disc 4" Ø 1.00 pcs 35.00 35.00
5 Acetylene Refill 1.00 tank 1,100.00 1,100.00
6 Oxygen 1.00 tank 550.00 550.00
7 Paint Brush 1.00 pc 30.00 30.00
8 Baby Roller 4" Ø 1.00 pc 50.00 50.00
9 Lacquer Thinner 1.00 bot 35.00 35.00
10 S/S Stove Bolt 1/4" x 6.00 pcs 17.50 105.00
11 S/S Filler Rod 10.00 pcs 25.00 250.00
12 HI Heat Aluminum Co 0.50 gal 4,200.00 2,100.00
13 Welding Rod 0.25 kg 180.00 45.00
14 Angle Bar 1 1/2" x 1 1 1.00 pc 525.00 525.00
15 Full Threaded Rod 1 1.00 pc 720.00 720.00
16 Nut & Bolt 1.00 lot 750.00 750.00
Labor (Modification Works) 1.00 lot 2,000.00
14 - Provision of built-in cabinet (design to follow).
15 - Painting / Repainting works (Typical to existing).
A. Log Wall Design & other concrete with design
Materials
1 Flatlatex Paint 4.00 gals 485.00 1,940.00
2 Semi Gloss Latex Pai 8.00 gals 560.00 4,480.00
3 Acryclor Red 1/4L 6.00 cans 52.50 315.00
4 Acrycolor Raw Sienna 6.00 cans 52.50 315.00
5 Acrycolor Lamp Black 6.00 cans 52.50 315.00
6 Polituff w/ Hardiner 8.00 ltrs 200.00 1,600.00
7 Consumables (Brush 2", 1.00 lot 1,500.00 1,500.00
Baby Roller,Baby Roller Refill,
Patching Compound,etc,.)
Labor 1.00 lot 15,600.00
16 - Excavation Works for wall (Chb).
Labor 1.00 lot 10,000.00
17 - Restoration of affected area.
Materials
1 Cement 10.00 bags 250.00 2,500.00
2 Sand 30.00 sacks 80.00 2,400.00
3 Gravel 30.00 sacks 90.00 2,700.00
4 Bistay 15.00 sacks 40.00 600.00
5 Other Consumables (As 1.00 lot 500.00 500.00
Labor 1.00 lot 8,500.00
Electrical Works
1 - Dismantling of existing wires, conduit & lighting fixture.
Labor 1.00 lot 9,500.00
2 - Supply & Installation of wires, conduits,switch & diffuser type lighting fixture, & outlets,
for roof exhaust.
1.1. Lighting
Materials
1 Lighting Fixture, 2 x 7.00 sets 2,800.00 19,600.00
Ceiling Mounted, Diffuser Type
Daylight
2 Lighting Fixture 8" Ø 2.00 sets 950.00 1,900.00
3 Emergency light, LED 3.00 sets 4,800.00 14,400.00
4 Cable gland 11.00 pcs 35.00 385.00
5 Junction Box 4" x 4" w 11.00 pcs 65.00 715.00
6 Utility Box 11.00 pcs 45.00 495.00
7 THHN Wire 5.5mm2 2.00 boxes 5,650.00 11,300.00
8 Royal Chord 14/2 10.00 mtrs 88.00 880.00
9 RSC Pipe 1/2" Ø 15.00 pcs 390.00 5,850.00
10 Locknut & bushing 1/ 30.00 pcs 10.00 300.00
11 Switch, Single, Illumi 5.00 pcs 308.00 1,540.00
12 Switch Two Gang,Illu 1.00 pc 556.00 556.00
13 Electrical Consumabl 1.00 lot 1,500.00 1,500.00
Electrical Tape, Cutting Disc 4" Ø
U bolt 1 1/2" , Oil, Waste Rags
Screw, etc,.)
Labor 1.00 lot 20,000.00
1.2. Power Layout
Materials
1 Convenience Outlet, D 7.00 pcs 290.00 2,030.00
2 Freezer Conv. Outlet, 1.00 pc 290.00 290.00
3 Chiller Conv. Outlet, D 1.00 pc 290.00 290.00
4 Emergency Light Conv 3.00 pcs 290.00 870.00
5 Telephone Outlet 1.00 pc 550.00 550.00
6 Exhaust Fan Conv. Out 2.00 pcs 290.00 580.00
7 Switch, Single, Illumi 3.00 pcs 308.00 924.00
8 Utility Box 15.00 pcs 45.00 675.00
10 Pullbox 6" x 6"x 4" (t 1.00 pc 380.00 380.00
11 Pullbox 10" x 10" x 4" 4.00 pcs 650.00 2,600.00
12 PVC Pipe 1/2" Ø 22.00 pcs 92.00 2,024.00
13 Exhaust Fan 40GSC, 2.00 sets 18,900.00 37,800.00
14 Small Exhaust Fan wi 1.00 set 0.00 0.00
15 THHN Wire 5.5mm2 2.00 box 5,650.00 11,300.00
16 THHN Wire 8.0mm2 100.00 mtrs 75.50 7,550.00
17 Circuit Breaker , NEM 1.00 pc 3,450.00 3,450.00
weather proof enclosure
18 RSC Pipe 3/4" Ø 6.00 pcs 500.00 3,000.00
19 Liquid tight flexible co 5.00 mtrs 155.00 775.00
20 Motor Control Exhaust 1.00 set 7,940.00 7,940.00
21 Liquid tight connector 4.00 pcs 85.00 340.00
22 Grounding Wire 5.5 50.00 mtrs 58.50 2,925.00
Screw, etc,.)
Labor 1.00 lot 35,000.00
1.3. Orbit Fan
Materials
1 SOF-18T Standard Or 7.00 pcs 1,630.00 11,410.00
2 THHN Wire 5.5mm2 1.00 box 5,650.00 5,650.00
3 Single Outlet Omni 7.00 pcs 220.00 1,540.00
4 Omni Plug 7.00 pcs 25.00 175.00
5 RSC Pipe 1/2" Ø 12.00 pcs 390.00 4,680.00
7 Cable Gland 7.00 pcs 35.00 245.00
8 Flat Cord 16/2 7.00 mtrs 60.00 420.00
9 GI pipe 1-1/2"Ø x 6m 1.00 pc 1,280.00 1,280.00
10 Flat bar 6m x 1-1/2" 1.00 pc 480.00 480.00
Screw, etc,.)
Labor 1.00 lot 10,000.00
1.4. Feeder Line & Powerpanel
Materials
1 IMC Pipe 2" Ø (expos 17.00 pcs 2,150.00 36,550.00
2 PVC Pipe 2" Ø 47.00 pcs 342.00 16,074.00
3 PVC Pipe 1" Ø 17.00 pcs 185.00 3,145.00
4 THHN Wire 30mm2 555.00 mtrs 330.00 ###
5 THHN Wire 22mm2- G 185.00 mtrs 215.00 39,775.00
6 Locknut & Bushing 2" 20.00 pcs 75.00 1,500.00
7 Locknut & Bushing 1 20.00 pcs 23.00 460.00
8 Telephone Guide Wir 7.00 kgs 75.00 525.00
9 Pipe Support & Brace 2.00 pcs 750.00 1,500.00
10 Pullbox 8" x 8" x 5" 3.00 pcs 800.00 2,400.00
11 Terminal Lugs 8.00 pcs 200.00 1,600.00
Screw, etc,.)
Labor 1.00 lot 45,000.00
3 - Wire Pulling, Termination & Testi 1.00 lot 15,000.00
4 - PVC Protection.
Materials
1 Cement 10.00 bags 250.00 2,500.00
2 Sand 30.00 sacks 80.00 2,400.00
3 Gravel 30.00 sacks 90.00 2,700.00
4 Consumables (Assorte 1.00 lot
Labor 1.00 lot 7,500.00
5 - Provision of New Concrete Manhole with steel plate cover 16" x 16" x 16".
Materials
1 Chb 4" thk 100.00 pcs 15.00 1,500.00
2 Cement (Mortar) 4.00 bags 250.00 1,000.00
3 Cement (Plastering) 4.00 bags 250.00 1,000.00
4 Sand (Mortar) 6.00 sacks 80.00 480.00
6 Fabricated Cover Plat 4.00 pcs 950.00 3,800.00
7 10mm dia RSB 4.00 pcs 151.00 604.00
8 Consumables (GI Tie Wire 1.00
#16, lot 150.00 150.00
Cutting Disc 4" Ø, etc,.)
Labor (Masonry Works) 1.00 lot 8,800.00
Labor (Fabrication Works) 4,400.00
6 - Excavation Works.
Materials
1 Empty Sacks 500.00 pcs 10.00 5,000.00
2 BlueSheet 1.00 roll 5,800.00 5,800.00
Labor (Excavation) 1.00 lot 25,000.00
Labor (Backfilling & Compacti 1.00 lot 15,000.00
7 - Chipping works of flooring and wall.
Materials
1 Diamond Disc 4" Ø 1.00 pc 220.00 220.00
Labor 1.00 lot 2,200.00
8 - Restoration of Affected Damaged Area.
8.1. Ceiling
Materials
1 Marine Plywood 1/4" x 2.00 pcs 460.00 920.00
2 Good Lumber 2" x 2" 2.00 pcs 252.00 504.00
3 Assorted Nails 0.50 kg 70.00 35.00
Labor 1.00 lot 2,200.00
8.2. Affected Stone, Concrete Walkway & Soil (Electrical).
Materials
1 Cement 4.00 bags 250.00 1,000.00
2 Sand 12.00 sacks 80.00 960.00
3 Gravel 12.00 sacks 90.00 1,080.00
4 Stone Peebles (Small 4.00 sacks 550.00 2,200.00
5 Stone Peebles (Big) 2.00 sacks 650.00 1,300.00
Labor 1.00 lot 3,500.00
8.3. Painting Works of IMC Pipe.
Materials
1 Epoxy Primer Paint 1.00 ltr 220.00 220.00
2 Qde Paint 3.00 ltrs 165.00 495.00
3 Consumables (Paint Brush,1.00Roller,etc,.)
lot 80.00 80.00
Plumbing Works
1 - Cutting & Dismantling of existing water & Drainage Pipeline
Materials
1 G.I. Plug 1/2" 4.00 pcs 25.00 100.00
Labor 1.00 lot 3,100.00
2 - Cutting & Excavation of affected area for waterline & drainage line & restoration.
Materials (Waterline)
1 Cement 9.00 bags 250.00 2,250.00
2 Sand 27.00 sacks 80.00 2,160.00
3 Gravel 27.00 sacks 90.00 2,430.00
4 Bistay 14.00 sacks 40.00 560.00
5 Consumables (Empty Sacks,1.00 lot 500.00 500.00
Diamond Disc 4" Ø,etc,.)
Labor (Excavation/Chipping W 1.00 lot 3,500.00
Labor (Restoration Works) 1.00 lot 4,400.00
Materials (Drainage line)
1 Cement 14.00 bags 250.00 3,500.00
2 Sand 42.00 sacks 80.00 3,360.00
3 Gravel 42.00 sacks 90.00 3,780.00
4 Bistay 21.00 sacks 40.00 840.00
5 Consumables (Empty Sacks,
1.00 lot 1,200.00 1,200.00
Diamond Disc 4" Ø,etc,.)
Labor (Excavation/Chipping W 1.00 lot 5,500.00
Labor (Restoration Works) 1.00 lot 6,200.00
3 - Supply & Installation of 1/2" Ø PPR Pipeline, faucet, & tapping to existing water pipeline
Materials
1 PPR Pipe 1/2" Ø 8.00 pcs 461.00 3,688.00
2 PPR Elbow 1/2" Ø x 90°18.00 pcs 196.90 3,544.20
3 PPR Tee 1/2" Ø 8.00 pcs 35.59 284.72
4 PPR Coupling 1/2" Ø 18.00 pcs 25.00 450.00
5 GI Coupling 1/2" Ø 6.00 pcs 20.00 120.00
6 GI Nipple 1" x 3" 6.00 pcs 30.00 180.00
7 Flexipipe 1/2" Ø x 18" 6.00 pcs 180.00 1,080.00
8 Union Patente 3/4" Ø 6.00 pcs 173.00 1,038.00
9 PPR Female Adaptor 1.00 pc 210.00 210.00
10 PPR Male Adaptor 1/2 1.00 pc 176.30 176.30
11 PPR Gate Valve 1/2" 1.00 pc 550.00 550.00
12 PPR Reducer Tee 3/4" 1.00 pc 55.00 55.00
13 Pipe Fittings 1.00 lot 1,100.00 1,100.00
14 Consumables (Teflon Tape,
1.00Neltex lot 1,200.00 1,200.00
Solvent Cement, Silicon Sealant, etc,.)
Labor (Piping Works) 1.00 lot 5,000.00
4 - Supply & Installation of 2" Ø & 4" Ø PVC Pipeline, floor drain & tapping to existing ma
Materials
1 PVC Neltex Pipe 2" Ø 3.00 pcs 342.00 1,026.00
2 PVC Elbow 2" Ø x 90° 8.00 pcs 39.00 312.00
3 PVC Elbow 2" Ø x 45° 8.00 pcs 33.00 264.00
4 PVC P-Trap 2" Ø 4.00 pcs 116.00 464.00
5 PVC Wye 2" x 4" Ø 2.00 pcs 149.00 298.00
6 PVC Tee 4" Ø 2.00 pcs 198.00 396.00
7 PVC Wye 4" x 4" Ø 1.00 pc 176.00 176.00
8 PVC Neltex Pipe 4" Ø 14.00 pcs 856.00 11,984.00
9 PVC Elbow 4" Ø x 90° 7.00 pcs 110.00 770.00
10 PVC Elbow 4" Ø x 45° 3.00 pcs 85.00 255.00
11 PVC Clean Out 1.00 pc 88.00 88.00
12 Floor Drain 7.00 pcs 250.00 1,750.00
13 Pipe Fittings 1.00 lot 2,000.00 2,000.00
14 Consumables (Teflon Tape,
1.00Neltex lot 1,000.00 1,000.00
Solvent Cement, Silicon Sealant, etc,.)
Labor (Piping Works) 1.00 lot 8,500.00
5 - Fabrication of Movable SS Grease Trap. - by others.
6 - Provision of Manhole (400 x 400mm)
Materials
1 Formworks 1.00 lot 1,500.00 1,500.00
2 Cement 2.00 bags 250.00 500.00
3 Sand 4.00 sacks 80.00 320.00
4 Gravel 4.00 sacks 90.00 360.00
5 Fabricated Cover Plat 2.00 pcs 950.00 1,900.00
Labor (Formworks/ Masonry W 1.00 lot 2,500.00
Labor (Fabrication Works) 1.00 lot 2,500.00
7 - Mobilization/Demobilization 1.00 lot 45,000.00
8 - Clearing & hauling materials, tool 1.00 lot 15,000.00
9 - Board-up & barricade 1.00 lot 7,500.00
A. Materials
1 Ro 1/2" x 2" x 12' 40.00 pcs 195.00 7,800.00
2 Assorted nails 5.00 kgs 70.00 350.00
3 GI Tie Wire #16 5.00 kgs 70.00 350.00
10 - Site Supervision 1.00 lot 45,000.00
Total Direct Cost ### ###
Materials Cost ###

Labor Cost ###
Plus Indirect cost ###
Total Project Cost ###
**Note:
1. All wooden log design will be re-used however lack for log design will for additional.
2. Concrete log design is included to this quotation.
3. Construction of dressing room (civil & electrical) will as follows.
4. Ceiling Works not included - to be verify in ACTUAL (Installation)
m & rest area) - by Others

Renovation of Guesthouse's Kitchen

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Renovation of Guesthouse's Kitchen

Uploaded by

Copyright:

Available Formats

COMPARATIVE ANALYSIS CHECKSHEET

PROJECT NAME : RENOVATION OF KITCHEN

1. Mobilization/ Demobilization 1 lot 37,500.00 37,500.00 37,500.00

3. Service Vehicles / Transportation

4. Temporary Enclosure 1 lot 4,000.00 4,000.00 4,000.00

6. Site supervision 1 lot 50,000.00 50,000.00 50,000.00

8. Shop Drawing / As Built Plan 1 lot 10,000.00 10,000.00 10,000.00

SUB-TOTAL I 8,500.00 139,500.00 148,000.00

1. DISMANTLING OF BUILT-IN CABINET 1 lot 2,500.00 2,500.00 2,500.00

a. Cutting Disk 4" 5 pcs 85.00 425.00 425.00

b. Empty Sacks 25 pcs 10.00 250.00 250.00

2. REMOVAL OF AFFECTED WOODEN LOG, SLIDING WINDOW WITH

a. Wooden Log 1 lot 6,000.00 6,000.00 6,000.00

b. Sliding Window with screen 1 lot 4,000.00 4,000.00 4,000.00

c. Concrete Wall 1 lot 5,000.00 5,000.00 5,000.00

d. Cutting Disk 4" dia. 1 box 2,125.00 2,125.00 2,125.00

e. Grinding Disk 4" dia. 1 box 950.00 950.00 950.00

f. Empty Sacks 150 pcs 12.00 1,800.00 1,800.00

3. REMOVAL OF SS CLADDING W/ SS HOOD & DEMOLITION OF CONCRETE

a. REMOVAL OF SS CLADDING 1 lot 2,500.00 2,500.00 2,500.00

b. DEMOLITION OF COUNTERTOP 1 lot 1,500.00 1,500.00 1,500.00

b.2. Empty Sacks 40 pcs 10.00 400.00 400.00

11. DISMANTLING OF AFFECTED INSIDE CEILING 1 lot 2,000.00 2,000.00 2,000.00

12. HAULING OF DEBRIS 1 lot 5,000.00 5,000.00 5,000.00

h. Stainless Filler Rod 5 kgs 110.00 550.00 44.00 220.00 770.00

i. Pasa Berde 1 pc 500.00 500.00 200.00 200.00 700.00

j. Buffering Gray 6 pcs 40.00 240.00 16.00 96.00 336.00

l. Buffering Cloth 4 pcs 90.00 360.00 36.00 144.00 504.00

m. Cutting Disc 4" Ø 2 pcs 85.00 170.00 34.00 68.00 238.00

o. Sanding Paper 10 pcs 15.00 150.00 6.00 60.00 210.00

p. Plastic Curtain 2 sets 500.00 1,000.00 200.00 400.00 1,400.00

s. Buffing Disc 4" dia. 1 pc 350.00 350.00 140.00 140.00 490.00

u. Acid Paste 1 can 100.00 100.00 40.00 40.00 140.00

v. Grinding Disc 4" 1 pc 95.00 95.00 38.00 38.00 133.00

i. Other Door Accesories 1 lot 250.00 250.00 100.00 100.00 350.00

j. Cutting Disc 4" Ø 2 pcs 85.00 170.00 34.00 68.00 238.00

4. PROVISION OF CONCRETE WALL WITH GATE FOR GAS TANK AREA

f. Re-installation of Gate 1 lot 1,000.00 1,000.00 1,000.00

h. Cutting Disc 4" Ø 2 pcs 85.00 170.00 34.00 68.00 238.00

h. Stainless Filler Rod 5 kgs 110.00 550.00 44.00 220.00 770.00

i. Pasa Berde 1 pc 500.00 500.00 200.00 200.00 700.00

j. Buffering Gray 6 pcs 40.00 240.00 16.00 96.00 336.00

l. Buffering Cloth 4 pcs 90.00 360.00 36.00 144.00 504.00

m. Cutting Disc 4" Ø 4 pcs 85.00 340.00 34.00 136.00 476.00

o. Sanding Paper 10 pcs 15.00 150.00 6.00 60.00 210.00

t. Buffing Disc 4" dia. 1 pc 350.00 350.00 140.00 140.00 490.00

v. Acid Paste 1 can 100.00 100.00 40.00 40.00 140.00

w. Grinding Disc 4" 1 pc 120.00 120.00 48.00 48.00 168.00

6. PROVISION OF DOUBLE DOOR (SWING TYPE) 1 set 12,000.00 12,000.00 12,000.00

d. Plywood 3 pcs 430.00 1,290.00 172.00 516.00 1,806.00

f. Assorted CW Nail 1 kg 70.00 70.00 28.00 28.00 98.00

h. Stainless Filler Rod 3 kgs 110.00 330.00 44.00 132.00 462.00

i. Pasa Berde 1 pc 500.00 500.00 200.00 200.00 700.00

j. Buffering Gray 5 pcs 75.00 375.00 30.00 150.00 525.00

k. Buffering Cloth 5 pcs 90.00 450.00 36.00 180.00 630.00

l. Cutting Disc 4" Ø 5 pcs 85.00 425.00 34.00 170.00 595.00

m. 12mm dia RSB 5 pcs 240.00 1,200.00 96.00 480.00 1,680.00

e. 12mm dia RSB 17 pcs 240.00 4,080.00 96.00 1,632.00 5,712.00

0.5 kg 75.00 37.50 30.00 15.00 52.50

d. Assorted Nails 2 kgs 70.00 140.00 28.00 56.00 196.00

j. Hardi Senepa 3 pcs 240.00 720.00 96.00 288.00 1,008.00

c. Assorted CW Nail 2 kgs 70.00 140.00 28.00 56.00 196.00