PROJECT : PROPOSED HOUSE RENOVATION 2ND FLOOR

LOCATION;DON MARIANO VILLAGE PASIL KAUSWAGAN CAGAYAN DE ORO CITY

OWNER: MRS. HERMILA JOAQUINO

A.2 2ND FLOOR EXTENSION FROM FRONT TO BACK

ITEM SCOPE OF WORKS MATERIALS SPECIFICATION QTY UNIT UNIT AMOUNT
NO. PRICE
1 MOBILIZATION AND DEMOLATION
1.1 WALL AND EXISTING ROOF 22.00 SQ.M 250.00 5,500.00
1.2 GROUND TILE DEMOLATION 10.00 SQ.M 250.00 2,500.00
1.4 TEMPORARY FACILITIES barracks temporary toilet 1.00 LOT 3,500.00 3,500.00
1.5 FREIGHT CHARGE 2.00 LOT 1,500.00 3,000.00
1.6 TOOLS AND EQUIPMENT 5.00 LOT 1500.00 7,500.00
rental and own miantenance
TOTAL COST 22,000.00

2 SITEWORKS AND EARTHWORKS -

2.1 EXCAVATION AT 1M DEEP ONLY 24.00 CU.M 450.00 10,800.00

2.2 BACKFILLING &COMPACTION AT 1M DEEP ONLY 18.00 CU,M 800.00 14,400.00

2.3 LAYOUT & STAKING 50.00 SQ.M 30.00 1,500.00

2.4 GRAVEL BASE G-1 2.00 CU.M 2,500.00 5,000.00

TOTAL COST 31,700.00

3 CONCRETE WORKS -

3.1 ISOLATED FOOTING 3.00 CU.M 400.00 1,200.00

3.2 BEAM 8.00 CU.M 500.00 4,000.00
3.3 INTERIOR STRIP FOOTING 10.00 CU.M 800.00 8,000.00
3.4 SLAB ON FILL(2ND FLOOR) 12.00 CU.M 950.00 11,400.00
3.5 COLUMN 3.00 CU.M 2,500.00 7,500.00

3.9 CONCRETE WALL 16.00 CU.M 1,400.00 22,400.00

TOTAL COST 54,500.00

4 REINFORCEMENT 0.00
4.1 ISOLATED FOOTING 120.00 KG 60.00 7,200.00
4.2 EXTERIOR STRIP FOOTING 200.00 KG 60.00 12,000.00
4.3 INTERIOR STRIP FOOTING 120.00 KG 60.00 7,200.00

4.4 SLAB ON FILL(2ND FLOOR) 210.00 KG 60.00 12,600.00

4.5 COLUMN 320.00 KG 60.00 19,200.00
4.6 BEAM 250.00 KG 60.00 15,000.00
4.7 STAIRS 150.00 KG 60.00 9,000.00
4.8 SUSPENDED FLOOR SLAB 230.00 KG 60.00 13,800.00
4.9 CONCRETE WALL 100.00 KG 60.00 6,000.00
4.10 WALL OPENING 50.00 KG 60.00 3,000.00
4.11 COUNTER 20.00 KG 60.00 1,200.00

4.12 ELECTRICAL POST (30CM X30CM) 12.00 KG 60.00 720.00

4.14 CATCH BASIN 2.35 KG 60.00 141.00

4.15 G. I. WIRE #16 6.00 ROLLS 2,000.00 12,000.00
TOTAL COST 119,061.00

5 FORMWORKS -
5.1 COLUMN (30CM X20CM) 12.00 SQ.M 350.00 4,200.00
5.2 BEAM (30CM X 30CM) 35.00 SQ.M 350.00 12,250.00

5.3 STAIRS 15.00 SQ.M 350.00 5,250.00

5.5 CONCRETE WALL 5.00 SQ.M 360.00 1,800.00
5.6 COUNTER 8.00 SQ.M 350.00 2,800.00
5.7 ELECTRICAL POST (30CM X30CM) 6.00 SQ.M 350.00 2,100.00
5.8 SEPTIC TANK 6.00 SQ.M 350.00 2,100.00
TOTAL COST 30,500.00

6 MASONRY
6.1 MASONRY WALL FINISHING 80.00 SQ.M 450.00 36,000.00

6.2 FLOOR TOPPING 12.00 CU.M 1,200.00 14,400.00

6.3 WINDOW & DOOR SILL 50.00 L.M 120.00 6,000.00
6.3 4" CHB 2170.00 PCS 10.00 21,700.00
6.4 CANOPY 3.00 CU.M 1,200.00 3,600.00
TOTAL COST 81,700.00

7A PLUMBING WORKS FIT OUT 0.00

 7.1 CLEAN WATER LINE 2.00 LOT 5,050.00 10,100.00

7.2 SANITARY LINE NELTEX ORANGE PIPES OR EQUAL 4.00 LOT 2,000.00 8,000.00

7.3 WATER CLOSET /LAVATORY + FAUCET/SOAP + MATERIALS BUDGET (PHP 7500) 1.00 SETS 7,500.00 7,500.00
TISSUE HOLDER
7.4 SHOWER HEAD/VALVE MATERIALS BUDGET (PHP7500) 1.00 SETS 7,500.00 7,500.00

7.5 SINK MATERIALS BUDGET (PHP 6500) 1.00 PC 7000.00 7,000.00

7.6 SINK FAUCET MATERIALS BUDGET (PHP 1200) 1.00 PC 1200.00 1,200.00

7.7 SHOWER INCLOSURE SHOULDER BY CONTRACTOR -

TOTAL COST 41,300.00

8.00 ELECTRICAL WORKS FIT OUT

WIRE # 12 THHN 2.00 BOX 3200.00 6,400.00
WIRE # 14 THHN 2.00 BOX 4500.00 9,000.00
CONDUITS NELTEX ORANGE PIPES OR EQUAL 52.00 LOT 76.00 3,952.00
UTILITY BOX 50.00 LOT 65.00 3,250.00
JUNCTION BOX 60.00 LOT 25.00 1,500.00
PANEL BOARD 1.00 LOT 4500.00 4,500.00
RANGE / MICROWAVE OUTLET 2.00 LOT 700.00 1,400.00
REF 1.00 LOT 450.00 450.00
WASHING OUTLET 1.00 LOT 450.00 450.00
OUTLET 12.00 LOT 120.00 1,440.00

SWITCHES 18.00 LOT 120.00 2,160.00

RECESSED CEILING LIGHT 15.00 LOT 180.00 2,700.00

CENTER LIGHT 1.00 LOT 843.00 843.00
WALL LAMP 2.00 LOT 750.00 1,500.00

TOTAL COST 39,545.00

9 METAL WORKS AND ROOFING STRUCTURE

9.1 ROOF TRUSS 5.00 SQ.M 1,500.00 7,500.00

9.2 C-PURLINS 2 X 3 STEEL 5.00 SQ.M 1,200.00 6,000.00
9.2 RAIL STEEL 8.00 SQ.M 1,400.00 11,200.00

TOTAL COST 24,700.00

9 ROOFING COLORED ROOF

9.1 RIBB TYPE COLOR ROOF 28.00 LM 450.00 12,600.00

9.2 FLASHING 5.00 LM 460.00 2,300.00

9.2 GUTTER 8.00 LM 450.00 3,600.00

9.2 CONSUMABLE 8.00 KL 1,400.00 11,200.00

TOTAL COST 18,500.00

11 CEILING FINISHES -

11.1 INTERIOR CEILING 3/16 SMART BOARD ON METAL FRAME 80.00 SQ.M 120.00 9,600.00
11.2 CEILING EAVES 4.5MM FICEMBOARD ON METAL FRAMING 10.00 SQM 170.00 1,700.00
11.3 PVC AIR VENT 4.00 PCS 600.00 2,400.00
11.4 DRYWALL 4.5MM FICEMBOARD ON METAL FRAMING 20 SQM 450 9,000.00

TOTAL COST 22,700.00

-
12 PAINTING AND VARNISHING -

13.1 MASONRY SURFACE CEMENT WALL BOYSEN OR EQUAL 100.00 SQM 250.00 25,000.00

13.3 FLAT PAINT FINISH CEILING BOYSEN OR EQUAL 32.00 SQM 250.00 8,000.00

13.4 WOODEN SURFACE BOYSEN OR EQUAL 20.00 SQM 375.00 7,500.00

13.5 METAL SURFACE BOYSEN OR EQUAL 12.00 SQM 308.33 3,700.00

TOTAL COST 44,200.00

13 FLOOR FINISHES -

14.1 FLOOR TILES CERAMIC TILES 60.00 SQM 140.00 8,400.00

40 X 40CM TILES WHITE COLOR

14.2 CEMENT 45.00 BAG 250.00 11,250.00

14.2 SAND 1.00 CU 1050.00 1,050.00

14.2 ADHESIVE CEMENT ABC OR EQUAL 45.00 SQM 50.00 2,250.00

14.3 TILE GROUT ABC OR EQUAL 41.25 SQM 40.00 1,650.00

TOTAL COST 24,600.00
-

14 FINISHES -

15.1 KITCHEN CABINET 9.00 SQM 1500.00 13,500.00

KITCHEN COUNTER TOPS 4.00 SQM 1200.00 4,800.00

15.2 INTERIOR MOULDING 2.00 SQM 500.00 1,000.00
15.3 KITCHEN WALL TILES 24.00 SQM 200.00 4,800.00

TOTAL COST 24,100.00

-
15 DOORS AND WINDOWS -

16.1 D1 (.9M X 2.1M) PANEL DOOR 1.00 SET 6,000.00 6,000.00

16.2 D2 (0.8M X 2.1M) FLUSH 2.00 SETS 3,500.00 7,000.00
16.3 D3 (0.6M X 2.1M) PVC 1.00 SETS 2,400.00 2,400.00
16.4 DOOR HINGES 24.00 SETS 120.00 2,880.00
16.5 DOOR KNOB(LEVER TYPE) 4.00 SETS 1200.00 4,800.00

16.6 MAIN DOOR LOCK SET 1.00 SETS 3200.00 3,200.00

16.7 DEAD LOCK 1.00 SETS 620.00 620.00

16.8 W1 (2.1M X 1.6M) 2.00 SETS 12,500.00 25,000.00

SLIDING DOOR ALUMINUM WHITE
16.9 W2 (1.2M X 1.2M) 3.00 SETS 5,600.00 16,800.00
SLIDING WINDOW ALUMINUM WHITE
16.2 W4 (0.6M X 0.4M) 1.00 SETS 2,000.00 2,000.00
SLIDING WINDOW ALUMINUM WHITE
TOTAL COST 70,700.00

16 STAIR STRUCTURE -

16.0 CEMENT 32.00 BAGS 250.00 8,000.00

5.00 CU 1200.00 6,000.00

SAND
15.2 GRAVEL 4.00 CU 1075.00 4,300.00

15.3 REINFORCEMENT BARS 90.00 KL 60.00 5,400.00

TOTAL COST 23,700.00

MATERIAL COST: 679,875.00

LABOR COST: 225,249.00
TOTAL CONSTRUCTION COST: 905,124.00

JASON TIBON
CONTRACTOR
JMT CONSTRUCTION & ENGINEERING SERVICES