Project: MINAMI

Subject Minami Entrance CR

Location Brgy. Santiago, Gen. Trias Cavite
Date: February 14, 2024

Item No. PAY ITEMS QUANTITY UNIT UNIT PRICE AMOUNT

1.00 General Requirement
2.01 Mobilization/Demobilization 1 lot 3,500.00 3,500.00
2.02 Electricity and Water 1 lot 3,000.00 3,000.00
2.03 Hauling & Disposal of Construction Debris 1 lot 1,000.00 1,000.00
Sub-Total 7,500.00
2.00 FOUNDATION AND MASONRY WORKS
2.01 Excavation 4.00 cum 650.00 2,600.00
2.02 12mm Reinforcement Bar x 6m 26 pcs 204.00 5,304.00
2.03 10mm Reinforcement Bar x 6m 40 pcs 142.00 5,680.00
2.04 Tie Wire #16 5.7 kgs 80.00 456.00
2.05 Cement 47 bags 230.00 10,810.00
2.06 Sand 4.5 cum 1,585.00 7,132.50
2.07 Gravel 3 cum 1,950.00 5,850.00
2.08 CHB 326 pcs 19.00 6,194.00
2.09 Phenolic Board (1/2") 4 pcs 1,790.00 7,160.00
2.10 Coco lumber (2"x3") 180 bd.ft 35.00 6,300.00
2.11 Coco lumber (2"x2") 10 bd.ft 33.00 330.00
2.12 Concrete Ledge 1.3 lm 770.00 1,001.00
Sub-Total 58,817.50
3.00 PATHWALK 34 sqm
3.01 Cement 26.00 bags 230.00 5,980.00
3.02 Sand 2.00 cum 1,585.00 3,170.00
3.03 Gravel 2.00 cum 1,950.00 3,900.00
Sub-Total 13,050.00
4.00 ROOFING
4.01 Roof Framing 1 lot 5,000.00 5,000.00
4.02 Roofing (Pre-painted Rib Type) 8.75 sq.m 550.00 4,812.50
4.03 Ceiling 8.75 sq.m 550.00 4,812.50
Sub-Total 14,625.00
5.00 ARCHITECTURAL
5.01 Doors and Wimdow
5.02 PVC Door & Jamb 2' x 4' x 700mmx2100mm with hinges 1.00 pcs 2,250.00 2,250.00
5.03 Lockset, Cylindrical 1.00 pcs 350.00 350.00
5.04 Door Pad 1.00 pcs 210.00 210.00
5.05 Window, Awning 400mmx400mm 1.00 pcs 3,700.00 3,700.00
5.06 Sub-Total 6,510.00
5.07 Tiles Works
5.08 Ceramic Glazed Tile Finish, 200x300mm Wall Tiles 160.00 pc(s) 32.00 5,120.00
5.09 Ceramic Unglazed Tile Finish, 300x300mm Floor Tiles 42.00 pc(s) 40.00 1,680.00
5.1 Tile, Grout, White 2.00 kg(s) 26.00 52.00
5.11 Tile Adhesive 2.00 bag(s) 573.00 1,146.00
5.12 Cement 2.00 bags 230.00 460.00
5.13 Sand 0.50 cum 1,585.00 792.50
Sub-Total 9,250.50
6.00 PLUMBING & SANITARY
6.01 Sanitary
6.02 PVC Septic Tank 1.00 set 6,750.00 6,750.00
6.03 Excavation 1.73 cum 650.00 1,123.20
6.04 PVC Orange Pipe 7.00 pcs 370.00 2,590.00
6.05 Solvent Cement, PVC 200cc 2.00 can 157.00 314.00
Sub-Total 10,777.20
6.10 Plumbing & Fixtures
6.101 Lavatory Wall Hung 1.00 set 3,100.00 3,100.00
6.102 Water Closet 1.00 set 4,655.00 4,655.00
6.103 Urinal 1.00 set 4,000.00 4,000.00
6.104 Angle Valve, 1/2"x1/2" 3.00 pc(s) 330.00 990.00
6.105 Supply Pipe, 1/2"x1/2"x12" 3.00 pc(s) 147.00 441.00
6.106 Floor Drain, Stanless 100mm x 100mm 1.00 pc(s) 300.00 300.00
6.107 PVC Elbow, Threaded 20mm 8.00 pc(s) 35.00 280.00
6.108 PVC Elbow, Plain 20mm 10.00 pc(s) 20.00 200.00
6.109 PVC Tee, 20mm 6.00 pc(s) 32.00 192.00
6.11 PVC Tee, 32mm 2.00 pc(s) 37.00 74.00
6.111 Tape, Teflon 4.00 pc(s) 12.00 48.00
6.112 Solvent Cement, PVC 200cc 2.00 can 157.00 314.00
6.113 PVC HDPE HOSE PIPE SDR 11 Blue (3/4 Ø) 20.00 lm 72.00 1,440.00
6.114 Solvent Cement, PVC 200cc 1.00 can 143.00 143.00
Sub-Total 16,177.00
7.00 PAINTING
7.01 Wall Surfaces 43.2 sq.m 215.00 9,288.00
7.02 Ceiling Surfaces 8.75 sq.m 215.00 1,881.25
Sub-Total 11,169.25
8.00 ELECTRICAL
8.01 Wires and Conduits and Panelbox Installation
8.02 PVC Pipe 1/2" x 3m, Orange 12.00 pc(s) 110.00 1,320.00
8.03 Utility Box, PVC 2" x 4" 2.00 pc(s) 35.00 70.00
8.04 Junction Box, PVC 4" x 4" 2.00 pc(s) 60.00 120.00
8.05 Receptacle, Porcelain 100mmx100mm 1.00 pc(s) 65.00 65.00
8.06 LED Bulb, Tube, 13W daylight 1.00 pc(s) 140.00 140.00
8.07 Wire, THHN #12 Solid (3.5mm²) 80.00 lm 35.00 2,800.00
8.08 Switch, 1-way 1.00 pc(s) 350.00 350.00
8.09 Outlet, Weather Proof Double 1.00 pc(s) 290.00 290.00
8.1 Royu Panel Box for 2-Pole Plug-In Circuit 1.00 pc(s) 785.00 785.00
8.11 Circuit Breaker 63AMP 1.00 pc(s) 230.00 230.00
8.12 Circuit Breaker 20AMP 1.00 pc(s) 215.00 215.00
8.13 Circuit Breaker 10AMP 1.00 pc(s) 205.00 205.00
Sub-Total 6,590.00
Total 154,466.45
Labor Cost 46,339.94
Mark Up 50,201.60
TOTAL AMOUNT 251,007.98

PREPARED BY:

PIPOY CONSTRUCTION
Project: MINAMI
Subject Minami Entrance CR
Location Brgy. Santiago, Gen. Trias Cavite
Date: February 05,2024

Item No. Item Description QUANTITY UNIT UNIT PRICE AMOUNT

1 GENERAL REQUIREMENTS 1 lot 7,500.00 7,500.00
2 FOUNDATION and MASONRY WORKS 1 lot 58,817.50 58,817.50
3 PATHWALK 1 lot 13,050.00 13,050.00
4 ROOFING 1 lot 14,625.00 14,625.00
5 ARCHITECTURAL 1 lot 15,760.50 15,760.50
6 PLUMBING AND SANITARY 1 lot 26,954.20 26,954.20
7 PAINTING 1 lot 11,948.50 11,948.50
8 ELECTRICAL 1 lot 6,590.00 6,590.00