PROJECT TITLE PROPOSED VICTORIA & WILLIAM CAFE/RESTAURANT INTERIOR FIT-OUT

LOCATION GRD LEVEL, THE ROW, LACSON ST., BRGY. MANDALAGAN, BACOLOD CITY
OWNER

LAYOUT/STAKING
LUMP SUM ₱ 15,000.00

FILLING MATERIALS
SOIL 56 CU.M. ₱ 1,200.00 ₱ 67,200.00
₱ 67,200.00
LABOR ₱ 30,240.00

FOOTING
PORTLAND CEMENT 22 BAGS ₱ 220.00 ₱ 4,840.00
SAND 1 CU.M. ₱ 1,200.00 ₱ 1,584.00
GRAVEL 2 CU.M. ₱ 1,500.00 ₱ 3,630.00
16MM DIA 21 LGTH ₱ 406.80 ₱ 8,352.96
12MM DIA 21 LGTH ₱ 231.60 ₱ 4,755.52
TIE WIRE #16 2 KG ₱ 90.00 ₱ 219.67
₱ 23,382.15
LABOR ₱ 10,521.97

COLUMN
PORTLAND CEMENT 22 BAGS ₱ 220.00 ₱ 4,820.64
SAND 1 CU.M. ₱ 1,200.00 ₱ 1,577.66
GRAVEL 2 CU.M. ₱ 1,500.00 ₱ 3,615.48
16MM DIA 45 LGTH ₱ 406.80 ₱ 18,436.18
12MM DIA 45 LGTH ₱ 231.60 ₱ 10,496.11
10MM DIA 44 LGTH ₱ 160.80 ₱ 7,134.16
TIE WIRE #16 9 KG ₱ 90.00 ₱ 813.67
₱ 46,893.90
LABOR ₱ 21,102.25
FOOTING TIE BEAM
PORTLAND CEMENT 18 BAGS ₱ 220.00 ₱ 4,065.60
SAND 1 CU.M. ₱ 1,200.00 ₱ 1,330.56
GRAVEL 2 CU.M. ₱ 1,500.00 ₱ 3,049.20
16MM DIA 21 LGTH ₱ 406.80 ₱ 8,352.96
12MM DIA 21 LGTH ₱ 231.60 ₱ 4,755.52
10MM DIA 34 LGTH ₱ 160.80 ₱ 5,505.39
TIE WIRE #16 5 KG ₱ 90.00 ₱ 418.60
₱ 27,477.83
LABOR ₱ 12,365.02

GROUND FLOOR WALL (CHB)

4"CHB 3823 PCS ₱ 18.00 ₱ 68,817.38
CEMENT 160 BAGS ₱ 220.00 ₱ 35,124.39
SAND 133 CU.M. ₱ 1,200.00 ₱ 159,656.31
10MM DIA 191 LGTH ₱ 160.80 ₱ 30,738.43
TIE WIRE 7 KG ₱ 90.00 ₱ 660.65
₱ 294,997.15
LABOR ₱ 132,748.72
PLASTERING
PORTLAND CEMENT 132 BAGS ₱ 220.00 ₱ 29,068.46
SAND 10 CU.M. ₱ 1,200.00 ₱ 11,744.83
₱ 40,813.29
LABOR ₱ 18,365.98
CEILING WORK
GYPSUM BOARD 135 PCS ₱ 402.00 ₱ 54,353.75
 HARDIFLEX 10 PCS ₱ 540.00 ₱ 5,434.69
ALUMINUM FURRING 251 LGTH ₱ 180.00 ₱ 45,185.58
RIVETS 4 BOXES ₱ 240.00 ₱ 960.00
₱ 105,934.02
LABOR
INST. FRAMING ₱ 34,958.23
INST. COVERING ₱ 28,602.18
₱ 63,560.41

TOILET & BATH FINISHES

GROUND FLOOR
FLOOR TILES 53 PCS ₱ 252.00 ₱ 13,347.18
WALL TILES 314 PCS ₱ 252.00 ₱ 79,094.40
CEMENT 3 BAGS ₱ 220.00 ₱ 552.01
GROUT 17 KG ₱ 96.00 ₱ 1,584.71
₱ 94,578.30
LABOR
SURFACE PREP ₱ 11,349.40
INST OF TILES ₱ 26,481.92
₱ 37,831.32
FLOOR FINISHES
GROUND FLOOR
FLOOR TILES 642 PCS ₱ 252.00 ₱ 161,700.00
CEMENT 18 BAGS ₱ 220.00 ₱ 3,862.32
GROUT 116 KG ₱ 96.00 ₱ 11,088.00
₱ 176,650.32
LABOR
SURFACE PREP ₱ 21,198.04
INST OF TILES ₱ 49,462.09
₱ 70,660.13

DOORS
MAIN DOOR (FRENCH SWING DOOR) 1 set ₱ 50,400.00 ₱ 50,400.00
SWING DOOR 0.80X2.10 1 set ₱ 30,000.00 ₱ 30,000.00
PANEL DOOR 0.70 x 2.10 1 set ₱ 6,000.00 ₱ 6,000.00
DOOR JAMBS 3 set ₱ 2,160.00 ₱ 6,480.00
DOOR KNOBS 3 set ₱ 1,200.00 ₱ 3,600.00
HINGES 6 pairs ₱ 600.00 ₱ 3,600.00
₱ 100,080.00

LABOR
INST OF JAMBS ₱ 18,014.40
INST DOORS & KNOBS ₱ 22,017.60
₱ 40,032.00

PLUMBING WORKS
SANITARY
KITCHEN SINK 3 SETS ₱ 4,200.00 ₱ 12,600.00
WATER CLOSET 1 SETS ₱ 14,400.00 ₱ 14,400.00
LAVATORY 1 SETS ₱ 6,600.00 ₱ 6,600.00
SOAP HOLDER 3 SETS ₱ 960.00 ₱ 2,880.00
PAPER HOLDER 3 SETS ₱ 960.00 ₱ 2,880.00
FAUCET 4 SETS ₱ 3,600.00 ₱ 14,400.00
FLOOR DRAIN 4 PCS ₱ 240.00 ₱ 960.00
4" PVC PIPE 25 LENGTHS ₱ 276.00 ₱ 6,900.00
2" PVC PIPE 11 LENGTHS ₱ 238.80 ₱ 2,626.80
4" ELBOW 7 PCS ₱ 75.60 ₱ 529.20
 4"X4" TEE 8 PCS ₱ 176.40 ₱ 1,411.20
4"X2" TEE 4 PCS ₱ 136.80 ₱ 547.20
4" CLEAN OUT 6 PCS ₱ 76.80 ₱ 460.80
2" P-TRAP 7 PCS ₱ 102.00 ₱ 714.00
4" ELBOW 90 DEG 2 PCS ₱ 98.40 ₱ 196.80
2" ELBOW 90 DEG 2 PCS ₱ 33.60 ₱ 67.20
NON- SAG EPOXY 4 LITERS ₱ 336.00 ₱ 1,344.00
SOLVENT CEMENT 3 LITERS ₱ 116.40 ₱ 349.20
WATER LINE
1" PVC PIPE 24 LENGTHS ₱ 141.60 ₱ 3,398.40
3/4" PVC PIPE 10 LENGTHS ₱ 106.20 ₱ 1,062.00
GATE VALVE 3/4" 1 PCS ₱ 420.00 ₱ 420.00
REDUCER 1 PCS ₱ 18.00 ₱ 18.00
1" TEE 3 PCS ₱ 19.20 ₱ 57.60
3/4" TEE 7 PCS ₱ 13.20 ₱ 92.40
3/4" ELBOW 90 DEG 10 PCS ₱ 12.00 ₱ 120.00
1" ELBOW 90 DEG 5 PCS ₱ 18.00 ₱ 90.00
ELBOW W/ THREAD 13 PCS ₱ 19.20 ₱ 249.60
3/4" COUPLING 5 PCS ₱ 5.40 ₱ 27.00
1" COUPLING 4 PCS ₱ 9.00 ₱ 36.00
END CAP/PLUG 13 PCS ₱ 9.00 ₱ 117.00
1" CLOSE VALVE 2 PCS ₱ 540.00 ₱ 1,080.00
1" GATE VALVE 2 PCS ₱ 540.00 ₱ 1,080.00
RAIN SEWAGE
4" DRAINAGE PIPE 21 LENGTHS ₱ 288.00 ₱ 6,048.00
CATCH BASIN 3 SETS ₱ 6,000.00 ₱ 18,000.00
4" ELBOW 90 DEG 9 PCS ₱ 98.40 ₱ 885.60
4" ELBOW 45 DEG 5 PCS ₱ 90.00 ₱ 450.00
NON- SAG EPOXY 2 LITERS ₱ 336.00 ₱ 672.00
SOLVENT CEMENT 3 LITERS ₱ 116.40 ₱ 349.20
₱ 104,119.20
LABOR
INST PIPES ₱ 43,730.06
INST FIXTURES ₱ 18,741.46
₱ 62,471.52

ELECTRICAL
3.5mm THHN Wire (150meters) 7 ROLL ₱ 4,560.00 ₱ 31,920.00
5.5mm THHN Wire (150meters) 1 ROLL ₱ 5,400.00 ₱ 5,400.00
30mm THW Wire 60 METER ₱ 180.00 ₱ 10,800.00
1/2" ORANGE PVC PIPE 30 LGTH ₱ 84.00 ₱ 2,520.00
3/4" ORANGE PVC PIPE 550 LGTH ₱ 108.00 ₱ 59,400.00
PANEL BOARD (15 HOLES) 1 UNIT ₱ 5,900.00 ₱ 5,900.00
30 AMP BREAKER 7 UNIT ₱ 540.00 ₱ 3,780.00
NEMA BOX 1 UNIT ₱ 1,500.00 ₱ 1,500.00
UTILITY BOXES 39 PCS ₱ 30.00 ₱ 1,170.00
JUNCTION BOXES 52 PCS ₱ 42.00 ₱ 2,184.00
1-GANG CONVENIENCE OUTLET 3 SETS ₱ 90.00 ₱ 270.00
2-GANG CONVENIENCE OUTLET 20 SETS ₱ 114.00 ₱ 2,280.00
ACU OUTLET 3 SETS ₱ 180.00 ₱ 540.00
1-GANG SWITCH 7 SETS ₱ 108.00 ₱ 756.00
2-GANG SWITCH 3 SETS ₱ 162.00 ₱ 486.00
3-GANG SWITCH 3 SETS ₱ 216.00 ₱ 648.00
PINLIGHT 50 SETS ₱ 300.00 ₱ 15,000.00
GENERAL LIGHT 2 SETS ₱ 1,080.00 ₱ 2,160.00
LOCKNUT W/ BRUSHING 68 PCS ₱ 42.00 ₱ 2,856.00
 ELBOW 3/4" 68 PCS ₱ 48.00 ₱ 3,264.00
FLEXIBLE METAL HOSE CONDUIT 1/2" 6 METER ₱ 30.00 ₱ 180.00
MICA TUBE 12MM 3 METER ₱ 42.00 ₱ 126.00
1 1/2" RSC PIPE 12 LENGTHS ₱ 890.00 ₱ 10,680.00
1 1/2" RSC ELBOW 10 PCS ₱ 150.00 ₱ 1,500.00
1 1/2" RSC COUPLING 5 PCS ₱ 55.00 ₱ 275.00
ELECTRICAL TAPE 15 PCS ₱ 54.00 ₱ 810.00
HANGER ROD (THREADED) 50 PCS ₱ - ₱ -
EXPANSION CAP/ SHELL 50 PCS ₱ 42.00 ₱ 2,100.00
ANGLE BAR CHANNEL 15 LENGTHS ₱ - ₱ -
U-BOLT 50 PCS ₱ 42.00 ₱ 2,100.00
RUBBER TAPE 15 PCS ₱ 144.00 ₱ 2,160.00
PIPE CLAMPS 50 PCS ₱ 30.00 ₱ 1,500.00
₱ 174,265.00
LABOR
INST WIRES ₱ 38,338.30
INST FIXTURES ₱ 31,367.70
₱ 69,706.00
PAINTING WORKS
CONC. PRIMER/SEALER 6 PAIL ₱ 2,200.00 ₱ 13,200.00
LATEX CONC PUTTY 12 GALS ₱ 670.00 ₱ 8,040.00
LATEX SEMI-GLOSS / ELASTOMERIC PAINT 17 PAIL ₱ 2,500.00 ₱ 42,500.00
LACQUER THINNER 5 GALS ₱ 420.00 ₱ 2,100.00
3" BRUSH 5 PCS ₱ 90.00 ₱ 450.00
1" BRUSH 5 PCS ₱ 45.00 ₱ 225.00
BABY ROLLER 7 PCS ₱ 60.00 ₱ 420.00
7" ROLLER BRUSH 10 PCS ₱ 120.00 ₱ 1,200.00
MASKING TAPE 1" 30 ROLLS ₱ 45.00 ₱ 1,350.00
CONCRETE WATER PROOFING 10 GALS ₱ 720.00 ₱ 7,200.00
SKIMCOAT 12 PAIL ₱ 1,200.00 ₱ 14,400.00
SANDING PAPER 100 PCS ₱ 90.00 ₱ 9,000.00
₱ 100,085.00

LABOR
SURFACE PREP ₱ 42,035.70
PAINTING ₱ 35,029.75
₱ 77,065.45

FALSEWORK
SCAFFOLDING,BATTERBOARDS,FORMS ETC.
2"X2X10" LUMBER 145 LGTH ₱ 264.00 ₱ 38,280.00
2"X4"X10" LUMBER 210 LGTH ₱ 480.00 ₱ 100,800.00
ASST NAILS 10 BOX ₱ 2,160.00 ₱ 21,600.00
3/8" ORD. PLYWOOD 45 PCS ₱ 600.00 ₱ 27,000.00
₱ 187,680.00

LABOR ₱ 75,072.00
CABINETRY & COUNTERS
KITCHEN COUNTER 270 CU. FT ₱ 600.00 ₱ 162,000.00
CASHIER & DISPLAY COUNTER 170 CU. FT ₱ 600.00 ₱ 102,000.00
PREPARATION AREA COUNTER 110 CU. FT ₱ 600.00 ₱ 66,000.00
KITCHEN OVERHEAD COUNTER CABINET 95 CU. FT ₱ 600.00 ₱ 57,000.00
₱ 387,000.00

LABOR ₱ 232,200.00

CLADDING & GLAZING

SEATING AREA 65 SQ. M ₱ 1,200.00 ₱ 78,000.00
 CASHIER & DISPLAY COUNTER 21 SQ. M ₱ 1,200.00 ₱ 25,200.00
₱ 103,200.00

LABOR ₱ 61,920.00

FURNITURE
SEATING AREA TABLES 12 PCS ₱ 6,000.00 ₱ 72,000.00
CHAIRS 46 PCS ₱ 1,800.00 ₱ 82,800.00
₱ 154,800.00

LABOR ₱ 92,880.00