JC2 ARCHITECTURE STUDIO

PROJECTPROPOSED CLOTHING SHOP WITH 11 UNITS OF BEDSPACE

ADDRESSBACLARAN PARANAQUE CITY
OWNER: SONNY REGENCIA
DATE
ITEM DESCRIPTION UNIT QTY. UNIT COST MAT COST UNIT COST LABOR COST TOTAL AMOUNT

A. GENERAL REQUIREMENTS
a.1.1 Mobilization/demobilization lot 1.00 25,000.00 25,000.00
a.1.2 Hauling of spoils and materials (within site premises) lot 1.00 15,000.00 15,000.00
a.1.3 TEMFACIL lot 1.00 OWNER
a.1.4. Engineering Supervision lot 1.00 160,000.00 120,000.00

SUB TOTAL: 160,000.00

B. SITE WORKS
b.1.1 Site preparation/ Clearing and demolitions lot 1.00 9,600.00 4,800.00
b.1.2 Erection of Scaffoldings lot 1.00 16,800.00 8,400.00
b.1.3 Footing Excavation lot 1.00 24,000.00 12,000.00
SUB TOTAL: 13,200.00

C. STRUCTURAL WORKS
c.1.1 Footings
c.1.1.1 Rebarworks kgs. 11.62 31.70 368.21 15.00 174.23 542.44
c.1.1.2 Formworks sqm. 0.59 666.67 393.85 350.00 206.77 600.62
c.1.1.3 Concreting cu.m 2.00 510.00 1,020.00 2,000.00 4,000.00 5,020.00
c.1.2 Pedestal
c.2.1.1 Rebarworks kgs. 25.46 31.70 807.13 15.00 381.92 1,189.05
c.2.1.2 Formworks sqm. 0.10 666.67 69.65 350.00 36.57 106.22
c.2.1.3 Concreting cu.m 2.00 510.00 1,020.00 2,000.00 4,000.00 5,020.00
c.1.3. Stairs
c.3.1.1 2"x6" tubular pcs - - -
c.3.1.2 2"x4" c chanel for stair thread pcs - - -
c.3.1.3 B.I. checkered plate for landing pcs - - -
c.3.1.4 B.I. Welding works pcs - - -
c.1.4. Steel Beams (2ND FLOOR FRAMING & ROOF FRAMING)
c.4.1.1 Space Web Framing beam for Mezzanine & roofing extension kgs. - - -
c.4.1.2 existing rafter relocation of height kgs. - - -
c.1.5. Mezzanine Tubing framing with 1/2 Hardiflex flooring
c.5.1.1 2" x 2" B.I. Tubular Framing pcs - - -
c.5.1.2 2" x 4" B.I. Tubular Framing pcs - - -
c.5.1.3 4" x 4" B.I. Tubular Framing pcs 4.00 7,134.00 28,536.00 1,600.00 6,400.00 34,936.00
SUB TOTAL: 47,414.33

E. WALL & FLOOR FINISHES

e.1.1 Drywall Partions
e.1.1.1 Ground floor sqm. 126.90 450.00 57,105.0 350.00 44,415.00 101,520.00
e.1.1.2 Second floor sqm. - - -
e.1.2 Drywall cladding at cashiers rear
e.1.2.1 Interior WPC sqm. - - -
e.1.3 20cm x 60cm porcelaine tiles
e.1.4.1 Wall tiles 20cm x 60cm (ALL T&B WALLS) sqm. - - -
e.1.4 60cm x 60cm porcelaine tiles
e.1.4.1 Floor tiles 60cm x 60cm (whole gf) sqm. 70.00 450.00 31,500.00 400.00 28,000.00 59,500.00
e.1.5 40cm x 40cm non skid tiles
e.1.5.1 Floor tiles 40cm x 40cm (GF & Mezzanine CR) sqm. - - -
e.1.6 20cm x 120cm Wood vinyl tiles
e1.6.1 Vinyl ruberize Lenolium floor (MEZANINE FLOORING) sqm. - - -
e.1.7 Topping works sqm. 70.00 75.00 5,250.00 50.00 3,500.00 8,750.00
e.1.8 Installation of FICEMBOARD for flooring (mezzanine) pcs - - -
SUB TOTAL: 68,250.00

F. CEILING FINISHES
f.1.1 9mm thk Gypsum board on metal furring sqm. 80.00 650.00 52,000.0 400.00 32,000.00 84,000.00
f.1.2 9mm thk MR Gypsum board or Ficem board on metal furring sqm. - - -
SUB TOTAL: 84,000.00

G. DOORS
g.1.1 Wood panel door pcs. 1.00 3,200.00 3,200.00 2,000.00 2,000.00 5,200.00
g.1.2 Toilet & Bath Doors -
g.1.2.1 Ground floor pcs. - - -
g.1.2.1 Second floor pcs. - - -
SUB TOTAL: 5,200.00

H. PAINTING WORKS
h.1.1 interior wall Interior Face in Semi Gloss Paint Finish sqm. 126.90 400.00 50,760.0 350.00 44,415.0 95,175.00
h.1.2 exterior / interior wall Interior Face in Semi Gloss Paint Finish sqm. 44.80 400.00 17,920.0 350.00 15,680.0 33,600.00
h.1.3 9mm thk Gypsum board in flat latex finish sqm. 75.00 400.00 30,000.00 350.00 26,250.00 56,250.00
h.1.4 9mm thk MR Gypsum board in Flat Latex Paint Finish sqm. - - -
h.1.5 Quick dry enamel finish on Stairs & railings Lm - - -
SUB TOTAL: 185,025.00

I. WATERPROOFING WORKS
i.1.1 Waterproofing works on all T&B (Plexibond 3 coats) sqm. - - -
SUB TOTAL: -

J. GLASS SLIDING DOOR AND WINDOWS

k.1.1 Sliding window 6mm thk clear glass on aluminum frame sets OWNER
k.1.2 Louvre windows at mezannine lot - - OWNER
SUB TOTAL:

K. FINISHING CARPENTRY
K.1.1 Install and fabricate of cabinet shelves sqm - - -
K.1.2 Install and fabricate of cashier table sets - - -
K.1.3 Cladding at Cashiers table wall sqm - - -
SUB TOTAL: -
L. ROOF FRAMING AND ROOFING SHEETS
L.1.1 Dismantling and re-installation of roof framing lot - - -
L.1.2 Additional roof framing and gutter lot - - -
L.1.3 chicken wire and insulation lot - - -
L.1.4 roofing sheets and gutter (new) lot - - -
SUB TOTAL: -

M. PLUMBING
M.1.1 Sanitary Line lot - - -
M.1.2 Waterline lot - - -
M.1.3 Downspout. Catch basin and drain line lot - - -
M.1.4 Toilet fixtures lot - - -
SUB TOTAL: -

N. ELECTRICAL
N.1.1 Conduits, Utility and junction boxes (PVC) lot 1.00 17,000.00 17,000.00 14,720.00 14,720.00 31,720.00
N.1.2 Wirings lot 1.00 72,000.00 72,000.00 29,440.00 29,440.00 101,440.00
N.1.3 switches, outlets and lighting fixtures lot 1.00 ######## 104,000.00 51,520.00 51,520.00 155,520.00
N.1.4 Panel board, wire gutter and service entrance lot 1.00 ######## 115,000.00 33,120.00 33,120.00 148,120.00
N.1.5 Consumable lot 1.00 7,500.00 7,500.00 3,200.00 3,200.00 10,700.00
SUB TOTAL: 223,750.00

GRAND TOTAL 786,839.33

6% PROFIT AND OVERHEAD 39,341.97

TOTAL COST 826,181.30

NOT INCLUDED:
BATHROOM FIXTURE
DOUBLE DECK BED
LOUVRE WINDOW'S FOR MEZZANINE AR. JESSE G. CELESTIAL II
*audit on electricial for final expenses PRINCIPAL ARCHITECT