Appendix 2

Construction Costing

Uni Materials Cost Labor Cost

Item Scope of Work Qty. TOTAL
t Unit Total Unit Total
1.0 General Requirement
1.1 Mobilization/Demobilization 1 Lot 5,000
1.2 Power and Water Consumption 1 Lot 15,000
1.3 Permit and Fees 1 Lot 10,500
1.4 Bonds and Insurance 1 Lot 12,000
1.5 Hauling and Lifting of Materials 1 Lot 8,900
1.6 Final Clearing/Cleaning 1 Lot 5,000
Php 56,400

2.0 Demolition Works

1.1 Concrete 12.6 m2 350 4,410 4,410
1.2 Wood 16.8 m2 150 2,520 2,520
1.3 Hauling and Disposal of Debris 1 Lot 2,500 2,500
Php 9,430

3.0 Masonry Works

1.1 4" CHB Laying with Rebars 10.5 m2 170 1,785 90 945 2,730
1.2 Plastering Works 21 m2 158 3,318 87 1,827 5,145
Php 7,875

4.0 Carpentry Works

1.1 Cashier Counter 1 Lot 18,500 18,500 7,400 7,400 25,900
1.2 Display Hooks 1 Lot 7,850 7,850 4,500 4,500 12,350
1.3 Stockroom Cabinet 1 Lot 12,300 12,300 4,920 4,920 17,220
1.4 Floating Shelves 1 Lot 5,500 5,500 3,200 3,200 8,700
Php 64,170

5.0 Ceiling Works

1.1 Flat Ceiling using 1/4 plywood 37.5 m2 480 17,990 240 8,995 26,986
1.2 Drop Ceiling- Circular 1 Lot 6,500 6,500 4,300 4,300 10,800
1.3 Drop Ceiling at Cashier Counter 1 Lot 5,950 5,950 4,100 4,100 10,050
Php 47,836

6.0 Wall Finishes

1.1 Stockroom Partition (100mm thick) 8.5 m2 750 6,375 320 2,720 9,095
1.2 Drywall Partition (75mm thick) 14.1 m2 720 10,152 310 4,371 14,523
1.3 Fitting Room Partition (75 mm thick) 7.92 m2 720 5,702 310 2,455 8,158
1.4 Mirror on Plywood Backing 22.5 m2 950 21,375 380 8,550 29,925
1.5 Glass Panel (12 mm tempered) 19.2 m2 4,400 84,524 950 18,250 102,774
Php 164,474

7.0 Floor Finishes

1.1 Vinyl Planks (150mmx900mm) 188 pcs. 35 6,580 10 1,880 8,460
1.2 Carpet Roll 9.22 m2 850 7,837 150 1,383 9,220
1.3 Elevated Floor Using Plywood (12mm) 12.5 m2 780 9,750 312 3,900 13,650
Php 31,330

8.0 Painting Works

1.1 Ceiling- Flat Enamel 37.5 m2 120 4,498 90 3,373 7,871
1.2 Wall- Semi Gloss Latex 133 m2 120 15,960 90 11,970 27,930
1.3 Elevated Floor- Semi Gloss 12.5 m2 120 1,500 90 1,125 2,625
1.4 Cashier Counter- Duco 1 Lot 4,500 4,500 2,100 2,100 6,600
1.5 Display Hooks- Duco 1 Lot 2,200 2,200 1,320 1,320 3,520
1.6 Stockroom Cabinet- Duco 1 Lot 5,600 5,600 3,000 3,000 8,600
1.7 Floating Shelves- Duco 1 Lot 3,300 3,300 1,510 1,510 4,810
Php 61,956

9.0 Other Finishes

1.1 Roll-Up Door 1 Lot 45,500 45,500 5,400 5,400 50,900
1.2 Cashier Countertop Laminated 1.92 m2 3,500 6,720 1,050 2,016 8,736
Php 59,636
10.0 Electrical Works
1.1 Wiring and Conduit 1 Lot 12,330 12,330 9,850 9,850 22,180
1.2 Switches and Outlets 1 Lot 6,500 6,500 3,150 3,150 9,650
1.3 Lighting Fixtures
1.3.a. Pin Light 16 Set 350 5,600 150 2,400 8,000
1.3.b. Track Light 15 Set 520 7,800 150 2,250 10,050
1.3.c. Pendant Light 10 Set 495 4,950 150 1,500 6,450
1.4 Flourescent- Cove Light 5 pcs 275 1,375 150 750 2,125
1.5 Panel Box and Accessories 1 Lot 7,500 7,500 4,500 4,500 12,000
Php 70,455

GRAND TOTAL: 573,562