MATERIALS MARK UP 1.

HIDDEN CHARGES
Drafting &Estimate 5000

TOTAL 5000
 LAGRIMAS CONSTRUCTION AND CONSULTANCY
CHB ROOFING
DESIGN SERVICES- BUILD
- PROJECT MANAGEMENT
#19 2nd Level, Doña Elena Bldg, J Miranda Ave. cor. Leon Areus St., Naga City
MOB. NO. : +63949-618-0611/ (054) 206-13-97 E-MAIL : lagrimas.cc@gmail.com
CAMELLA RENOVATION PROJECT
Camella Subdivision, Del Rosario, Naga City

Owner

CONSTRUCTION COST ESTIMATE - PROPOSAL

ITEM UNIT COST TOTAL COST TOTAL

DESCRIPTION QTY UNIT
NO. MATERIAL LABOR MATERIAL LABOR AMOUNT

A GENERAL REQUIREMENTS

1.0 Mobilization/Demobilization
a Hauling 1.00 lot n/a 5,250.00 n/a 5,250.00 5,250.00
2.0 Surety bond 1.00 lot - - -

Sub-total A: GENERAL REQUIREMENTS - 5,250.00 5,250.00

5,250.00

B CONCRETE WORKS

1.0 COLUMN EXTENSION (GATE) 2.00 cu.m. 2,475.00 500.00 4,950.00 1,000.00 5,950.00
Cement, Portland 20.00 bag/s 225.00 4,500.00
Sand, White 2.00 cu.m. 900.00 1,800.00
Gravel, 3/4 Crushed 2.00 cu.m. 1,350.00 2,700.00
2.0 STAIRS 2.00 cu.m. 2,475.00 500.00 4,950.00 1,000.00 5,950.00
Cement, Portland 82.00 bag/s 225.00 18,450.00
Sand, White 5.00 cu.m. 900.00 4,500.00
Gravel, 3/4 Crushed 10.00 cu.m. 1,350.00 13,500.00
3.0 SLAB EXTENSION 2.00 cu.m. 7,475.00 500.00 14,950.00 1,000.00 15,950.00
Cement, Portland 20.00 bag/s 225.00 4,500.00
Sand, White 1.00 cu.m. 900.00 900.00
Gravel, 3/4 Crushed 1.00 cu.m. 1,350.00 1,350.00
4.0 BEAMS
2.00 cu.m. 2,475.00 500.00 4,950.00 1,000.00 5,950.00
Cement, Portland 20.00 bag/s 225.00 4,500.00
Sand, White 2.00 cu.m. 900.00 1,800.00
Gravel, 3/4 Crushed 2.00 cu.m. 1,350.00 2,700.00

Sub-total C: CONRETE WORKS 91,000.00 4,000.00 33,800.00

95,000.00
C REINFORCEMENTS

1.0 COLUMN EXTENSION (GATE) 1.00 lot 12,735.00 2,600.00 12,735.00 2,600.00 15,335.00
10mmØ Reinforcement Bar 20.00 pc/s 173.00 65.00 3,460.00 1,300.00
16mmØ X 6m Reinforcement Bar 20.00 pc/s 440.00 65.00 8,800.00 1,300.00
G.I. Tie Wire Gauge 16 5.00 kg 95.00 475.00
2.0 STAIRS 1.00 lot 19,530.00 5,200.00 19,530.00 5,200.00 24,730.00
10mmØ Reinforcement Bar 50.00 pc/s 173.00 65.00 8,650.00 3,250.00
16mmØ X 6m Reinforcement Bar 30.00 pc/s 440.00 65.00 8,280.00 1,950.00
G.I. Tie Wire Gauge 16 1.00 rolls 2,600.00 2,600.00
3.0 SLAB EXTENSION 1.00 lot 5,665.00 1,950.00 5,665.00 1,950.00 7,615.00
10mmØ Reinforcement Bar 30.00 pc/s 173.00 65.00 5,190.00 1,950.00
G.I. Tie Wire Gauge 16 5.00 kg 95.00 475.00
4.0 BEAMS
1.00 lot 8,635.00 2,600.00 8,635.00 2,600.00 11,235.00
10mmØ Reinforcement Bar 20.00 pc/s 173.00 65.00 3,460.00 1,300.00
12mmØ X 6m Reinforcement Bar 20.00 pc/s 235.00 65.00 4,700.00 1,300.00
G.I. Tie Wire Gauge 16 5.00 kg 95.00 475.00

Sub-total D: REINFORCEMENTS 46,565.00 12,350.00 58,915.00

58,915.00

E FORMWORKS

1.0 COLUMN EXTENSION (GATE) 0.80 cu.m. 16,975.00 1,800.00 13,580.00 1,440.00 15,020.00
3/4" Phenolic Board 5.00 pc/s 980.00 100.00 4,900.00 1,440.00
2" x 2" cocolumber 16.00 pcs 105.00 1,680.00
2" x 3" cocolumber 16.00 pcs 275.00 4,400.00
common nail 2" 2.00 kg 210.00 420.00
common nail 3" 2.00 kg 90.00 180.00
consumables 2.00 lot 1,000.00 2,000.00
2.0 STAIRS 4.00 cu.m. 3,704.00 2,304.00 14,816.00 9,216.00 24,032.00
3/4" Phenolic Board 5.00 pc/s 980.00 100.00 4,900.00 9,216.00
2" x 2" cocolumber 150.00 bd.ft. 27.00 4,050.00
2" x 3" cocolumber 150.00 bd.ft. 27.00 4,050.00
common nail 2" 0.60 keg/s 1,180.00 708.00
common nail 4" 0.10 keg/s 1,080.00 108.00
consumables 1.00 lot 1,000.00 1,000.00
3.0 SLAB EXTENSION 2.00 cu.m. 5,605.00 864.00 11,210.00 1,728.00 12,938.00
3/4" Phenolic Board 6.00 pcs 980.00 100.00 5,880.00 1,728.00
2" x 2" cocolumber 26.00 pcs 105.00 2,730.00
common nail 2" 2.00 kg 210.00 420.00
common nail 3" 2.00 kg 90.00 180.00
consumables 2.00 lot 1,000.00 2,000.00
3.0 BEAMS
0.40 cu.m. 20,150.00 1,440.00 8,060.00 576.00 8,636.00
 3/4" Phenolic Board 2.00 pc/s 980.00 100.00 1,960.00 576.00
2" x 2" cocolumber 10.00 pcs 105.00 1,050.00
2" x 3" cocolumber 10.00 pcs 275.00 2,750.00
common nail 2" 1.00 kg 210.00 210.00
common nail 4" 1.00 kg 90.00 90.00
consumables 2.00 lot 1,000.00 2,000.00

Sub-total E: FORMWORKS 47,666.00 12,960.00 60,626.00

60,626.00

F ROOFING WORKS

1.0 Supply and installation of Rib-type Roof, rafters, and purlins including Insulation 1 lot 84,081.00 50,000.00 84,081.00 50,000.00 134,081.00
0.5 thk. G.I. Roofing 22 ft. long 10.00 pcs 3,190.00 31,900.00
C-Purlins 2 x 3 x 2.0 20.00 pcs 693.00 13,860.00
C-Purlins 2 x 8 x 1.2 SENEPA 6.00 pcs 1,650.00 9,900.00
10mm. DIA. x 6m Round Bar (Sagrod) 4.00 pcs 205.00 820.00
0.5 G.I. Gutter with Design 4.00 pcs 550.00 2,200.00
0.5 G.I. Flashing with Design 5.00 pcs 550.00 2,750.00
0.5 G.I. Ridge Roll 5.00 pcs 550.00 2,750.00
Welding Rod 11.00 kg 180.00 1,980.00
1 1//2" Tekscrew 200.00 pcs 2.00 400.00
1/8 x 1/2 Blind Rivet 300.00 pcs 2.00 600.00
Screwbit 1.00 pcs 120.00 120.00
14" Cut Off Cutting Disk 1.00 pcs 300.00 300.00
Grinding Disk 4.00 pcs 75.00 300.00
Flap Disk Grit 100 4.00 pcs 40.00 160.00
1/8 Drill Bit 10.00 pcs 80.00 800.00
3/16 x 1 1/2 x 1 1/2 (Purlins Cleat) 3.00 pcs 647.00 1,941.00
Vulcaseal 6.00 liters 550.00 3,300.00
Insulation 1.00 lot 5,000.00 5,000.00
Consumables 1.00 lot 5,000.00 5,000.00

Sub-total F: ROOFING WORKS 84,081.00 50,000.00 134,081.00

134,081.00

G MASONRY WORKS

2.0 Exterior Wall

a 6" CHB wall including plastering 7.00 sq.m. 1,195.29 155.00 8,367.00 1,085.00 9,452.00
CHB 6" 88.00 pc/s 24.00 155.00 2,112.00 1,085.00
Mortar, cement 17.00 bag/s 255.00 4,335.00
, Sand 1.00 cu.m. 920.00 920.00
consumables 1.00 lot 1,000.00 1,000.00
b Rebars for CHB wall 7.00 sq.m. 115.71 44.01 810.00 308.04 1,118.04
10mmØ x 6m Reinforcement Bar 2.00 pc/s 168.00 63.24 336.00 126.48
 12mmØ x 6m Reinforcement Bar 2.00 pc/s 237.00 90.78 474.00 181.56

Sub-total G: MASONRY WORKS 9,177.00 1,393.04 10,570.04

10,570.04

H FLOOR AND WALL FINISHES

1.0 Floor Tiles 12.00 sq.m. 995.17 300.00 11,942.00 3,600.00 15,542.00
Supply & installation of Floor tiles at Ground floor T&B
Tiles 12.00 sq.m. 500.00 6,000.00
Mortar, Cement 8.00 bag/s 255.00 2,040.00
Sand 21.00 bag/s 57.00 1,197.00
Tile Adhesive 3.00 bag/s 235.00 705.00
Consumables 1.00 lot 2,000.00 2,000.00

Sub-total H: FLOOR AND WALL FINISHES 11,942.00 3,600.00 15,542.00

15,542.00

I MISCELLANEOUS WORKS

1.0 Waterproofing 10.00 sq.m. 500.00 included 5,000.00 included 5,000.00

Supply and application of cementitious type waterproofing at Balcony Area

2.0 Balcony Railings 1.00 lot 22,267.50 10,000.00 22,267.50 10,000.00 32,267.50
Supply and installation of Balcony railing
1"x 2"x1.5mm G.I Rectangular Tube 5.00 pc/s 470.00 2,350.00
2"x1.5mm G.I Round Tube 4.00 pc/s 1,100.00 4,400.00
10mm x10mm Square bar 29.00 pc/s 275.00 7,975.00
1"x 1"x1.5mm G.I Rectangular Tube 11.00 pc/s 300.00 3,300.00
1.5mm Steel plate 0.50 kg/s 2,525.00 1,262.50
Welding Rod 5.00 kg/s 96.00 480.00
Paint 1.00 lot 1,500.00 1,500.00
Consumables 1.00 lot 1,000.00 1,000.00

3.0 Stair railings 1.00 lot 23,026.00 15,000.00 23,026.00 15,000.00 38,026.00
Supply and installation of Spiral stair railing
1"x 1"x1.5mm G.I Rectangular Tube 10.00 pc/s 300.00 3,000.00
6"x1.5mm G.I Round Tube 1.00 pc/s 10,300.00 10,300.00
2"x1.5mm G.I Round Tube 2.00 pc/s 1,100.00 2,200.00
1"x1.5mm G.I Round Tube 2.00 pc/s 1,045.00 2,090.00
10mm x10mm Square bar 4.00 pc/s 275.00 1,100.00
1"x1.5mm Flat bar 12.00 pc/s 145.00 1,740.00
Welding Rod 1.00 kg/s 96.00 96.00
Paint 1.00 lot 1,500.00 1,500.00
Consumables 1.00 lot 1,000.00 1,000.00

Sub-total I: MISCELLANEOUS WORKS 50,293.50 25,000.00 75,293.50

75,293.50
J DOORS AND WINDOWS

1.0 Doors
a D1 (2.5m x 2.10m) - Sliding Door at Balcony 1.00 set/s 7,265.14 3,000.00 7,265.14 3,000.00 10,265.14
1 3/4" x 4" x 21 ft Aluminum Tubular 29.92 ft 45.71 1,367.62
1/8" x 3/4" x 9 ft Aluminum Angle Bar 0.92 ft 31.11 28.52
Double Jamb (21 ft) 900 Series 13.24 ft 25.00 330.99
Double Sill (21 ft) 900 Series 7.91 ft 36.90 291.97
Double Head (21 ft) 900 Series 7.91 ft 30.71 242.99
Jamb Rubber 900 Series 0.98 kg 100.00 97.50
Top Rail (21 ft) - Inner/Outer 900 Series 7.50 ft 25.48 191.07
Bottom Rail (21 ft) - Inner/Outer 900 Series 7.50 ft 25.48 191.07
Interlocker (21 ft) 900 Series 12.92 ft 25.95 335.22
Lockstile (21 ft) 900 Series 12.92 ft 25.71 332.14
Roller (Double) 900 Series 4.00 pc 35.00 140.00
Center Lock 900 Series 1.00 set 45.00 45.00
Flush Lock #12 900 Series 2.00 set 65.00 130.00
Lockstile Top Cap (4 kinds End Cap) 900 Series 2.00 pc 7.00 14.00
Lockstile Bottom Cap (4 kinds End Cap) 900 Series 2.00 pc 7.00 14.00
Interlocker Top Cap (4 kinds End Cap) 900 Series 2.00 pc 7.00 14.00
Interlocker Bottom Cap (4 kinds End Cap) 900 Series 2.00 pc 7.00 14.00
Handle 2.00 pc 10.00 20.00
1/4" Dark Tint Glass 4x7 1.80 pc 1,176.00 2,113.49
1/16" Screen 4ft x 100ft 46.77 sq ft 10.50 491.08
Screen Frame (21 ft) 798 Series 41.33 ft 15.24 629.84
Screen Bracket 798 Series 8.00 pc 2.50 20.00
Screen Roller 798 Series 8.00 pc 7.50 60.00
Metal Screw 8x1/2 16.00 pc 1.00 16.00
Mohair 2.07 kg 36.00 74.63
Toks and Others 1.00 lot 60.00 60.00
b D2 (0.80m x 2.10m) - Solid Wood Panel Door on 2"x4" Hardwood Jamb at Bedrooms 1.00 set/s 8,600.00 900.00 8,600.00 900.00 9,500.00
door 1.00 set/s 5,000.00 5,000.00
jamb 1.00 pc/s 1,500.00 1,500.00
hinges 2.00 pair/s 300.00 600.00
lockset 1.00 set/s 1,500.00 1,500.00

Sub-total J: DOORS AND WINDOWS 15,865.14 3,900.00 19,765.14

19,765.14

K `
PAINTING WORKS

1.0 Exterior and Interior Walls, semi-gloss acrytex paint 70.00 sq.m. 350.00 included 24,500.00 included 24,500.00

2.0 Ceiling, flat acrytex paint 21.00 sq.m. 350.00 included 7,350.00 included 7,350.00

3.0 Doors, duco paint wood finish 2.00 sq.m. 350.00 included 700.00 included 700.00

Sub-total K: PAINTING WORKS 32,550.00 32,550.00

`
 ` 32,550.00

`
L ELECTRICAL WORKS

1.0 Wires - THHN stranded 1.00 lot 5,100.00 Inc. in Item 8 5,100.00 Inc. in Item 8 5,100.00
2.0 Wiring Devices 1.00 lot 1,523.50 Inc. in Item 8 1,523.50 Inc. in Item 8 1,523.50
National brand, Wide Series
2-gang convenience outlet, 3-prong, universal, Spare 3.00 set/s 232.00 696.00
2 gang switch set 1.00 pc/s 180.00 180.00
ACU Outlet 1.00 set/s 287.50 287.50
tv outlet 1.00 set/s 180.00 180.00
gfci outlet 1.00 set/s 180.00 180.00
consumables - lot 5,000.00 -
3.0 Conduits (PVC Pipes and Fittings) 1.00 lot 6,000.00 Inc. in Item 8 6,000.00 Inc. in Item 8 6,000.00
6.0 Consumables 1.00 lot 1,000.00 Inc. in Item 8 1,000.00 Inc. in Item 8 1,000.00
7.0 Labor Cost 1.00 lot n/a 5,000.00 n/a 5,000.00 5,000.00

Sub-total L: ELECTRICAL WORKS 13,623.50 5,000.00 18,623.50

`` 18,623.50

402,763.14 123,453.04 465,016.18

526,216.18

280.10 sq.m. 1,660.18

GRAND TOTAL
AMOUNT IN WORDS SEVEN MILLION AND 00/100 PESOS ONLY

PREPARED BY:

ENGR. MYKA MAURINE HOSMILLO

Licensed Civil Engineer
DESIGN - PROJECT MANAGEMENT
MOB. NO. : +639762110951 E-MAIL : mykamaurineh@gmail.com

NOTED BY:
 Cost Estimate No.: 1
Date: 21-Jun-24

UNIT COST TOTAL COST TOTAL

MATERIAL LABOR MATERIAL LABOR AMOUNT

n/a 6,825.00 n/a 6,825.00 6,825.00

- - - - 20,000.00

- 6,825.00 26,825.00
- 6,825.00 6,825.00

3,712.50 550.00 7,425.00 1,100.00 8,525.00

3,712.50 550.00 7,425.00 1,100.00 8,525.00

11,212.50 550.00 22,425.00 1,100.00 23,525.00

3,712.50 550.00 7,425.00 1,100.00 8,525.00

44,700.00 4,400.00 49,100.00

100,100.00 4,400.00 49,100.00
 37,180.00

16,555.50 2,860.00 16,555.50 2,860.00 19,415.50

25,389.00 5,720.00 25,389.00 5,720.00 31,109.00

7,364.50 2,145.00 7,364.50 2,145.00 9,509.50

12,952.50 2,860.00 12,952.50 2,860.00 15,812.50

62,261.50 13,585.00 75,846.50

51,221.50 13,585.00 64,806.50
64,806.50

25,462.50 1,980.00 20,370.00 1,584.00 21,954.00

###

5,556.00 2,534.40 22,224.00 10,137.60 32,361.60

###

7,286.50 950.40 14,573.00 1,900.80 16,473.80

26,195.00 1,584.00 10,478.00 633.60 11,111.60

 ###

67,645.00 14,256.00 81,901.00

52,432.60 14,256.00 66,688.60
66,688.60

109,305.30 65,000.00 109,305.30 65,000.00 174,305.30

###
###
###

109,305.30 65,000.00 174,305.30

109,305.30 65,000.00 174,305.30
174,305.30

1,553.87 201.50 10,877.10 1,410.50 12,287.60

###

150.43 57.21 1,053.00 400.45 1,453.45

 11,930.10 1,810.95 13,741.05
11,930.10 1,810.95 13,741.05

1,293.72 390.00 15,524.60 4,680.00 20,204.60

15,524.60 4,680.00 20,204.60

15,524.60 4,680.00 20,204.60

550.00 included 5,500.00 included 5,500.00

28,947.75 13,000.00 28,947.75 13,000.00 41,947.75

29,933.80 19,500.00 29,933.80 19,500.00 49,433.80

64,381.55 32,500.00 96,881.55

65,381.55 32,500.00 97,881.55
 9,444.68 3,900.00 9,444.68 3,900.00 13,344.68

11,180.00 1,170.00 11,180.00 1,170.00 12,350.00

20,624.68 5,070.00 25,694.68

20,624.68 5,070.00 25,694.68

700.00 included 49,000.00 included 49,000.00

700.00 included 14,700.00 included 14,700.00

700.00 included 1,400.00 included 1,400.00

65,100.00 65,100.00
 42,315.00 65,100.00
55,009.50

6,630.00 Inc. in Item 8 6,630.00 Inc. in Item 8 6,630.00

1,980.55 Inc. in Item 8 1,980.55 Inc. in Item 8 1,980.55

9,000.00 Inc. in Item 8 9,000.00 Inc. in Item 8 9,000.00

 1,500.00 Inc. in Item 8 1,500.00 Inc. in Item 8 1,500.00
n/a 6,500.00 n/a 6,500.00 6,500.00

19,110.55 6,500.00 25,610.55

17,710.55 6,500.00 24,210.55
25,610.55

structural only
480,583.28 154,626.95 655,210.23
523,592.08 160,488.95 604,521.03

280.10 sq.m. 2,339.20

PhP 655,210.23
ON AND 00/100 PESOS ONLY

CONFORME:

________________________________
 LAGRIMAS CONSTRUCTION AND CONSULTANCY
CHB ROOFING
DESIGN SERVICES- BUILD
- PROJECT MANAGEMENT
#19 2nd Level, Doña Elena Bldg, J Miranda Ave. cor. Leon Areus St., Naga City
MOB. NO. : +63949-618-0611/ (054) 206-13-97 E-MAIL : lagrimas.cc@gmail.com
CAMELLA RENOVATION PROJECT
Camella Subdivision, Del Rosario, Naga City

Owner

Cost Estimate No.: 1

CONSTRUCTION COST ESTIMATE - PROPOSAL Date: 21-Jun-24

ITEM UNIT COST TOTAL COST TOTAL

DESCRIPTION QTY UNIT
NO. MATERIAL LABOR MATERIAL LABOR AMOUNT

A GENERAL REQUIREMENTS

1.0 Mobilization/Demobilization
a Hauling 1.00 lot n/a 6,825.00 n/a 6,825.00 6,825.00
2.0 Surety bond 1.00 lot - - - - 20,000.00

Sub-total A: GENERAL REQUIREMENTS - 6,825.00 26,825.00

B CONCRETE WORKS

1.0 COLUMN EXTENSION (GATE) 2.00 cu.m. 3,712.50 550.00 7,425.00 1,100.00 8,525.00
2.0 STAIRS 2.00 cu.m. 3,712.50 550.00 7,425.00 1,100.00 8,525.00
3.0 SLAB EXTENSION 2.00 cu.m. 11,212.50 550.00 22,425.00 1,100.00 23,525.00
4.0 BEAMS 2.00 cu.m. 3,712.50 550.00 7,425.00 1,100.00 8,525.00

Sub-total C: CONRETE WORKS 44,700.00 4,400.00 49,100.00

C REINFORCEMENTS

1.0 COLUMN EXTENSION (GATE) 1.00 lot 16,555.50 2,860.00 16,555.50 2,860.00 19,415.50
2.0 STAIRS 1.00 lot 25,389.00 5,720.00 25,389.00 5,720.00 31,109.00
3.0 SLAB EXTENSION 1.00 lot 7,364.50 2,145.00 7,364.50 2,145.00 9,509.50
4.0 BEAMS 1.00 lot 12,952.50 2,860.00 12,952.50 2,860.00 15,812.50

Sub-total D: REINFORCEMENTS 62,261.50 13,585.00 75,846.50

E FORMWORKS

1.0 COLUMN EXTENSION (GATE) 0.80 cu.m. 25,462.50 1,980.00 20,370.00 1,584.00 21,954.00
2.0 STAIRS 4.00 cu.m. 5,556.00 2,534.40 22,224.00 10,137.60 32,361.60
3.0 SLAB EXTENSION 2.00 cu.m. 7,286.50 950.40 14,573.00 1,900.80 16,473.80
3.0 BEAMS 0.40 cu.m. 26,195.00 1,584.00 10,478.00 633.60 11,111.60

Sub-total E: FORMWORKS 67,645.00 14,256.00 81,901.00

F ROOFING WORKS

1.0 Supply and installation of Rib-type Roof, rafters, and purlins including Insulation 1 lot 109,305.30 65,000.00 109,305.30 65,000.00 174,305.30

Sub-total F: ROOFING WORKS 109,305.30 65,000.00 174,305.30

G MASONRY WORKS

2.0 Exterior Wall

a 6" CHB wall including plastering 7.00 sq.m. 1,553.87 201.50 10,877.10 1,410.50 12,287.60
b Rebars for CHB wall 7.00 sq.m. 150.43 57.21 1,053.00 400.45 1,453.45

Sub-total G: MASONRY WORKS 11,930.10 1,810.95 13,741.05

H FLOOR AND WALL FINISHES

1.0 Floor Tiles 12.00 sq.m. 1,293.72 390.00 15,524.60 4,680.00 20,204.60
Supply & installation of Floor tiles at Ground floor T&B

Sub-total H: FLOOR AND WALL FINISHES 15,524.60 4,680.00 20,204.60

I MISCELLANEOUS WORKS

1.0 Waterproofing 10.00 sq.m. 550.00 included 5,500.00 included 5,500.00

Supply and application of cementitious type waterproofing at Balcony Area

2.0 Balcony Railings 1.00 lot 28,947.75 13,000.00 28,947.75 13,000.00 41,947.75
Supply and installation of Balcony railing

3.0 Stair railings 1.00 lot 29,933.80 19,500.00 29,933.80 19,500.00 49,433.80
Supply and installation of Spiral stair railing

Sub-total I: MISCELLANEOUS WORKS 64,381.55 32,500.00 96,881.55

J DOORS AND WINDOWS

1.0 Doors
a D1 (2.5m x 2.10m) - Sliding Door at Balcony 1.00 set/s 9,444.68 3,900.00 9,444.68 3,900.00 13,344.68
b D2 (0.80m x 2.10m) - Solid Wood Panel Door on 2"x4" Hardwood Jamb at Bedrooms 1.00 set/s 11,180.00 1,170.00 11,180.00 1,170.00 12,350.00

Sub-total J: DOORS AND WINDOWS 20,624.68 5,070.00 25,694.68

K
`
PAINTING WORKS

1.0 Exterior and Interior Walls, semi-gloss acrytex paint 70.00 sq.m. 700.00 included 49,000.00 included 49,000.00
2.0 Ceiling, flat acrytex paint 21.00 sq.m. 700.00 included 14,700.00 included 14,700.00

3.0 Doors, duco paint wood finish 2.00 sq.m. 700.00 included 1,400.00 included 1,400.00

Sub-total K: PAINTING WORKS 65,100.00 65,100.00

`
`
L ELECTRICAL WORKS

3.0 Conduits (PVC Pipes and Fittings) 1.00 lot 9,000.00 Inc. in Item 8 9,000.00 Inc. in Item 8 9,000.00
6.0 Consumables 1.00 lot 1,500.00 Inc. in Item 8 1,500.00 Inc. in Item 8 1,500.00
7.0 Labor Cost 1.00 lot n/a 6,500.00 n/a 6,500.00 6,500.00

Sub-total L: ELECTRICAL WORKS 19,110.55 6,500.00 25,610.55

`
17,710.55 6,500.00 24,210.55
25,610.55
`
GRAND TOTAL PhP 655,210.23
AMOUNT IN WORDS SIX HUNDRED FIFTY FIVE THOUSAND, TWO HUNDRED TEN PESOS AND TWENTY THREE CENTAVOS

PREPARED BY:

ENGR. MYKA MAURINE HOSMILLO

Licensed Civil Engineer
DESIGN - PROJECT MANAGEMENT
MOB. NO. : +639762110951 E-MAIL : mykamaurineh@gmail.com

NOTED BY: CONFORME:

________________________________