PROJECT TITLE: BUILDING B RENOVATION

PROJECT LOCATION: LOPEZ BUILDING, SESSION ROAD, BAGUIO CITY

WALL AREA 1819.30 SQUARE METERS

GUTTER LENGTH 129.95 SQUARE METERS

I. MATERIAL AND EQUIPMENT COST

ITEM UNIT QUANTITY
PREPARATION (Staging, sanding of walls, waterproofing)
Industrial sealant tube 90
Caulking gun pcs 20
Sandpaper, #100 yard 40
Paleta pc 20
Spatula pc 20
Masking tape pc 15
Scaffolding (rental basis) unit-month 700

PAINTING
Primer gal 137
Reducer gal 137
Semi gloss latex paint gal 110
Paintbrush, 2 inch pc 40
Paintbrush, 1 inch pc 40
Roller and pan pc 40
Stopa kg 8

GUTTER LENGTH
Ordinary gutter, 8 feet pcs 65
Metal furring, 5 meters tube 36
Industrial sealant tube 60
Metal drillbit 1/8 inch pc 6
Rivets box 6
Riveter pc 3

CEILING WORKS
PVC ceiling panel pcs 26
Rivets box 1
Riveter pcs 1
Drill bit pcs 2

ELECTRICAL WORKS
12 watt panel light pcs 3
#12 wire meter 30
Light switch set 1

PLUMBING FIXTURES
Water closet w/ lavatory set 1
 Water closet set 1
Tissue holder pcs 2
Vanity mirror w/ rack set 1
Lavatory faucet pc 1
4x4 in. floor drain pcs 4
Cement bag 2

DOORS, WINDOWS
Sliding window set 1
Sliding door set 2
Wooden door set 1
Door knob set 1

II. LABOR COST

1. Preparation (Stripping of existing tiles and boards)

2. Concrete and steel works
3. Tiling
4. Ceiling installation
5. Lighting installation
6. Plumbing fixture installation
7. Doors and windows installation

III. SUMMARY
MATERIAL COST
LABOR COST
DIRECT COST (SUM OF LABOR AND MATERIALS)

CONTINGENCY COST
CONTRACTOR'S FEE
TOTAL PROJECT COST
BAGUIO CITY

UNIT PRICE TOTAL

300.00 27,000.00
800.00 16,000.00
30.00 1,200.00
60.00 1,200.00
50.00 1,000.00
90.00 1,350.00
250.00 175,000.00
Sub - Total 222,750.00

1,200.00 164,400.00
950.00 130,150.00
750.00 82,500.00
60.00 2,400.00
30.00 1,200.00
300.00 12,000.00
100.00 800.00
Sub - Total 393,450.00

300.00 19,500.00
150.00 5,400.00
300.00 18,000.00
70.00 420.00
400.00 2,400.00
250.00 750.00
Sub - Total 46,470.00

220.00 5,720.00
400.00 400.00
250.00 250.00
70.00 140.00
Sub - Total 6,510.00

700.00 2,100.00
20.00 600.00
150.00 150.00
Sub - Total 2,850.00

10,000.00 10,000.00
 6,000.00 6,000.00
500.00 1,000.00
2,000.00 2,000.00
2,500.00 2,500.00
100.00 400.00
220.00 440.00
Sub - Total 22,340.00

4,000.00 4,000.00
2,000.00 4,000.00
5,000.00 5,000.00
250.00 250.00
Sub - Total 13,250.00

TOTAL
6,000.00
6,000.00
16,000.00
5,500.00
4,000.00
3,500.00
4,000.00
Sub - Total 45,000.00

707,620.00
45,000.00
ND MATERIALS) 752,620.00

112,893.00
150,524.00
1,016,037.00