PROJECT TITLE:

LOCATION:

ITEM NO.

I.

DESCR

CIVIL WORKS (Furnishing of all labor, materials, equipment, tools and ot

A.

Earthworks
A.1)
A.2)
A.3)
A.4)

B.

Concreting Works

C.

Reinforcing Steel Bars

D.

Formworks & Scaffoldings

E.

Built-Up Steel Rafters & other miscellaneous metal works

E.1)
a.
b.

F.
II.

2" x 4" x 1.2mm thk. C-Purlins, angle bar cleats & miscellaneous hardwar

ARCHITECTURAL WORKS (Furnishing of all labor, materials, equipment, t

hereunder)
A.

Masonry Works
A.1

B.

Ceiling Works (Supply & Install)

Page 1 of 15

PROJECT TITLE:
LOCATION:

ITEM NO.

DESCR

B.1)
C.

Floor Finishing Works (Supply & Install)

C.1)

D.

Wall Finishing Works

E.

D.1)
T & B Finishing Works, including under counter cabinets (Supply & Install)
E.1)
E.2

F.

Kitchen Works, Overhead & Under counter Kitchen Cabinet Works, includi
F.1
F.2

G.

Doors, including jamb frames, door knob, loose pin hinges, lockset & misc
G.1)
G.3)

H.

Windows, including jamb, frames, weatherstripping, sealant & miscellane

H.1)

Page 2 of 15

PROJECT TITLE:
LOCATION:

ITEM NO.

DESCR

H.2)
I.

Painting Works
I.1)
I.2)
I.3)

J.

Tinsmithry Works
J.1
J.2
J.3

K.
III.

Thermal Insulation, Double Sided Aluminum, 10mm thick, including sealin

ELECTRICAL WORKS (Furnishing of all labor, materials, equipment, tools

hereunder)
A.
Lighting, ACU, Power Convenience Outlet System
0
A.1)
0
A.4)
0

A.5)

A.6)

A.7)

A.8)

A.9)

A.10)

Page 3 of 15

PROJECT TITLE:
LOCATION:

ITEM NO.

IV.

DESCR
0

A.11)

A.12)

A.13)

B.

Main Distribution System Panel Boards including complete tagging for res

MECHANICAL WORKS (Furnishing of all labor, materials, equipment, tool

hereunder)
A.
Air-Conditioning System & other necessary accessories (Supply & Install)
0

A.1)

A.3)

0
A.4)
PLUMBING WORKS (Furnishing of all labor, materials, equipment, tools a
hereunder)

V.
VI.

OTHERS
A.

Building & Occupancy Permit Fees & Processing. (Note: Signed & Sealed B

VII.

Page 4 of 15

PROJECT TITLE:
LOCATION:

ITEM NO.

Page 5 of 15

DESCR

PROPOSED 1-STOREY COFFE

Pagadian City

DESCRIPTION

RKS (Furnishing of all labor, materials, equipment, tools and other incidentals) to complete the item of works enumerated hereunder)

rthworks
Excavation, Structural, Rock or Common Earth-Unclassified, including disposal of surplus excavated materials to designated area
Structural Backfilling Works, Including compaction
Earthfill, including compaction
Gravel Bedding, including compaction

ncreting Works

inforcing Steel Bars

rmworks & Scaffoldings

ilt-Up Steel Rafters & other miscellaneous metal works

Steel Rafters (Rafters 1 & 2, Center Braces & Dowels/Anchorages)
Steel Rafter 1 & 2, 2L-1-1/2" x 1-1/2" x 1/4" thk. Top & Buttom cord w/ 1-" x 1" x 1/4" thk. web member, including center bracing & miscellaneous
accessories
Center bracing 1 & 2, including miscellaneous accessories

x 4" x 1.2mm thk. C-Purlins, angle bar cleats & miscellaneous hardwares

CTURAL WORKS (Furnishing of all labor, materials, equipment, tools and other incidentals) to complete the item of works enumerated
er)

asonry Works
4" x 8" x 16" CHB, including rebars

iling Works (Supply & Install)

Page 6 of 15

PROPOSED 1-STOREY COFFE

Pagadian City

DESCRIPTION
Hardiflex/Fiber Cement Board Ceiling, 4.5mm thick on metal furring system at 600mm x 600mm o.c.b.w., including hangers & support (for indoor
& oudoor ceiling

oor Finishing Works (Supply & Install)

Tiles (600mm x 600mm )

all Finishing Works

Smooth Plaster Finish

& B Finishing Works, including under counter cabinets (Supply & Install)
Ceramic Wall Tiles 200mm x 200mm, including mortar & adhesive
Non-Skid Ceramic Floor Tiles, 200mm x 200mm, including mortar & adhesive

chen Works, Overhead & Under counter Kitchen Cabinet Works, including Ducco Paint finish painting
Kitchen Overhead Cabinet, including 1thk Marine Plywood Counter Top, 3/4" thk. plyboard fabricated door, door handle & painting works
Kitchen under counter cabinets, including fabricated door, door handle & painting works

ors, including jamb frames, door knob, loose pin hinges, lockset & miscellaneos accessories (supply & install)
Door-1, (D/1), Sliding Glass Door
Door-3, (D/3), Solid Panel Door, 0.80 x 2.1m on 4" x 6" Hardwood Jamb, Mattwood Brand, including painting (auto finish), hinges, knob, lock &
other necessary mounting hardwares

ndows, including jamb, frames, weatherstripping, sealant & miscellaneos accessories (supply & install)
Window-1, (W/1) 1/4" thk. Bronze Glass Sliding Window w/ analok frame (1.20m high x 1.25m wide), single panel sliding including sealant &
weatherstripping

Page 7 of 15

PROPOSED 1-STOREY COFFE

Pagadian City

DESCRIPTION

Window-2,(W/2) 1/4" thk. Bronze Glass Awning Window w/ analok frame (0.60m high x 0.60m wide), including sealant & weatherstripping

nting Works
Concrete Surfaces (all concrete surfaces, using gloss liquid tile finish, roller/brush application)
Hardiflex Surface (all hardiflex surfaces, using gloss liquid tile finish)
Metal Surface (Steel Trusses, Purlins & Other Metal Surface)

nsmithry Works
Color Roof,Long span, Tile Roof Type 0.4mm thk. w/ 1m effective width, including hardwares
Pre-painted Steel fascia 0.4mm thk., including steel framing & miscellaneous hardwares
Pre-painted G.I. Sht. Gutter 0.4mm thk., including miscellaneous hardwares

ermal Insulation, Double Sided Aluminum, 10mm thick, including sealing tapes, hangers & miscellaneous hardwares

AL WORKS (Furnishing of all labor, materials, equipment, tools and other incidentals) to complete the item of works enumerated
er)
ghting, ACU, Power Convenience Outlet System
6"dia. PinLight Fixture, Recessed Type with 7W Firefly LED Bulb, 230V, 60Hz including mounting accessories
Duplex Convenience Outlet with 230-250V, 60Hz, at least 10A load ampacity w/ cover plate (WeatherProof Type)
3-Pin Convenience Outlet for single phase ACU outlet with 230-250V, 60Hz, at least 15A load ampacity
3.5 sq.mm THHN wire, stranded type with insulation @ 600V
5.5 sq.mm THHN wire, stranded type w/ insulation @ 600V
Three-Way Switch in One (1) gang, 230V, 60Hz, at least 10A load ampacity with cover plate
One (1) gang switch, 230V, 60Hz, at least 10A load ampacity with cover plate
Two (2) gang switch, 230V, 60Hz, at least 10A load ampacity with cover plate

Page 8 of 15

PROPOSED 1-STOREY COFFE

Pagadian City

DESCRIPTION
Three (3) gang switch, 230V, 60Hz, at least 10A load ampacity with cover plate
1/2" uPVC pipe for electrical, 3 m per length
3"dia. LED PinLight Fixture, Recessed Type with 7W SMD LED, 230V, 60Hz including mounting accessories

ain Distribution System Panel Boards including complete tagging for respective circuit breakers

CAL WORKS (Furnishing of all labor, materials, equipment, tools and other incidentals) to complete the item of works enumerated
er)
-Conditioning System & other necessary accessories (Supply & Install)
WINDOW TYPE Airconditining unit, 2.0 Horse Power (HP), Normal cooling capacity - 230 volts, single phase, 60 Hz, with remote control, frames
and accessories & testing/commissioning, including fabrication of frame & supports
Ceiling mounted type Exhaust fan, 12" wide, including, mounting hardwares (Intended for T&B room)

Smoke Thermal Detector w/ Stand alone sensor & alarm system

G WORKS (Furnishing of all labor, materials, equipment, tools and other incidentals) to complete the item of works enumerated
er)

ilding & Occupancy Permit Fees & Processing. (Note: Signed & Sealed Blueprints will be provided by the Architect)

Page 9 of 15

PROPOSED 1-STOREY COFFE

Pagadian City

DESCRIPTION

Page 10 of 15

TOREY COFFEE SHOP

adian City
UNIT PRICE
(MATERIALS &
LABOR)

QUANTITY

UNITS

7.20
9.72

cu.m
cu.m

800.00
1,020.00

5,760.00
9,914.40

7.20

cu.m

1,020.00

7,344.00

0.60

cu.m

1,020.00

612.00

16.65

cu.m

5,000.00

83,250.00

1,192.86

kgs.

52.00

62,028.72

1.00

lot

25,000.00

25,000.00

4.00

sets

2,400.00

9,600.00

2.00

sets

1,300.00

2,600.00

35.00

li.m.

200.00

7,000.00

84.00

sq.m

550.00

46,200.00

Page 11 of 15

TOTAL

TOREY COFFEE SHOP

adian City
UNIT PRICE
(MATERIALS &
LABOR)

QUANTITY

UNITS

48.00

sq.m

650.00

31,200.00

48.00

sq.m

1,020.00

48,960.00

16.80

sq.m

450.00

7,560.00

4.00

sq.m

800.00

3,200.00

7.20

sq.m

800.00

5,760.00

1.00

lot

28,000.00

28,000.00

1.00

lot

28,000.00

28,000.00

1.00

sets

23,000.00

23,000.00

1.00

sets

8,500.00

8,500.00

4.00

sets

8,500.00

34,000.00

Page 12 of 15

TOTAL

TOREY COFFEE SHOP

adian City
UNIT PRICE
(MATERIALS &
LABOR)

QUANTITY

UNITS

1.00

sets

6,800.00

6,800.00

144.00

sq.m

450.00

64,800.00

48.00

sq.m

450.00

21,600.00

1.00

lot

5,000.00

5,000.00

50.40

sq.m

480.00

24,192.00

54.00

li.m

495.00

26,730.00

16.00

li.m

350.00

5,600.00

2.00

rolls

1,050.00

2,100.00

12.00
6.00

sets
sets

820.00
315.00

9,840.00
1,890.00

3.00

sets

475.00

1,425.00

2.00

rolls

3,800.00

7,600.00

2.00

rolls

4,200.00

8,400.00

2.00

sets

185.00

370.00

8.00

sets

320.00

2,560.00

3.00

sets

65.00

195.00

Page 13 of 15

TOTAL

TOREY COFFEE SHOP

adian City

QUANTITY

UNITS

4.00

sets

20.00

UNIT PRICE
(MATERIALS &
LABOR)

TOTAL

98.00

392.00

length

160.00

3,200.00

16.00

sets

660.00

10,560.00

1.00

sets

4,500.00

4,500.00

2.00

sets

18,000.00

36,000.00

1.00

sets

1,200.00

1,200.00

1.00

sets

800.00

800.00

1.00

lot

25,000.00

TOTAL P
SAY; P

25,000.00

748,243.12
748,243.00

VAT (12%)
Overhead & Miscellanous Expenses
Profit

89,789.16
41,901.61
74,824.30

GRAND TOTAL

954,758.07

Page 14 of 15

TOREY COFFEE SHOP

adian City

QUANTITY

UNITS

UNIT PRICE
(MATERIALS &
LABOR)

Page 15 of 15

TOTAL