Item No.

1.00

2.00

3.00

4.00

5.00
6.00
 Description Quantity Unit Materials
Unit Cost

Preliminaries
Permits and licenses 1.00 ls Client
Mobilization and de-mobilization 1.00 ls
Electrical consumption 1.00 ls Client
Water consumption 1.00 ls Client

Painting Works
Surface preparation for masonry walls (checking and
repairing for possible chalking, peeling, mildew, 1.00 ls 5,000.00
efflorescence and cracks)
Application of Putty for masonry wall 36.00 sq.m 150.00
Application of putty for ceiling 15.00 sq.m 150.00
Application of primer for masonry wall 1 coat 36.00 sq.m 150.00
Application of primer for ceiling 1 coat 15.00 sq.m 150.00
Application of top coat for masonry walls 2 coats 36.00 sq.m 200.00
Application of top coat for ceiling 2 coats 15.00 sq.m 200.00

Ceiling Works
Dismantling of ceiling boards and metal framing 15.00 sq.m -
Installation of metal framing 15.00 sq.m 500.00
Installation of gypsum board 15.00 sq.m 275.00

Electrical Works
Dismantling of existing wires, flexible hose, conduits and
1.00 ls -
other existing electrical devices
Installation of electrical conduits, utility boxes and
1.00 ls 6,000.00
junction box
Supply and installation of electrical wires 1.00 ls 7,500.00
Supply and installation of electrical devices (convinience
1.00 ls 6,500.00
outlets and switches)

Carpentry Works
Fabrication and installation of counter 1.00 set 8,750.00
 Installation of display rack 1.00 set 2,000.00
Fabrication and installation of cabinets with shelves 1.00 set 15,000.00

Miscelaneous
Supply and installation of LOGO 1.00 set
Supply of mirror - 1 set 1.00 set
Supply and installation of wall accent on waiting area 8.00 pcs
Supply and installation of accent wall behind pedicure
11.00 sq.m
chair
Supply and installation of WPC 5.20 sq.m
Supply and installation of pin lights 5.00 pcs 550.00
Supply and installation of double square pin light 2.00 pcs
Supply and installation of track lights 2.00 pcs
Supply and installation of pendant light 1.00 pcs
Supplyand installation of flush mount lighting 2.00 pcs
Supply and installation of curtain and curtain track 1.00 set
Strip light for counter 1.00 ls
 Direct Cost In-direct Cost
Materials Labor Ocm Vat
Total Cost
Total Cost Unit Cost Total Cost 6% 12%

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

5,000.00 3,500.00 3,500.00 8,500.00 510.00 1,020.00

5,400.00 150.00 5,400.00 10,800.00 648.00 1,296.00

2,250.00 150.00 2,250.00 4,500.00 270.00 540.00
5,400.00 150.00 5,400.00 10,800.00 648.00 1,296.00
2,250.00 150.00 2,250.00 4,500.00 270.00 540.00
7,200.00 150.00 5,400.00 12,600.00 756.00 1,512.00
3,000.00 150.00 2,250.00 5,250.00 315.00 630.00
- - - - -
- - - - -
- 500.00 7,500.00 7,500.00 450.00 900.00
7,500.00 450.00 6,750.00 14,250.00 855.00 1,710.00
4,125.00 350.00 5,250.00 9,375.00 562.50 1,125.00
- - - - -
- - - - -
- 4,500.00 4,500.00 4,500.00 270.00 540.00

6,000.00 5,000.00 5,000.00 11,000.00 660.00 1,320.00

7,500.00 9,000.00 9,000.00 16,500.00 990.00 1,980.00
6,500.00 4,500.00 4,500.00 11,000.00 660.00 1,320.00
- - - - -
- - - - -
8,750.00 4,500.00 4,500.00 13,250.00 795.00 1,590.00
 2,000.00 1,000.00 1,000.00 3,000.00 180.00 360.00
15,000.00 6,500.00 6,500.00 21,500.00 1,290.00 2,580.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
2,750.00 400.00 2,000.00 4,750.00 285.00 570.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

10,414.56 20,829.12
48,601.28
In-direct Cost
Profit Grand Total
10%

- -
- -
- -
- -
- -

850.00 10,880.00

1,080.00 13,824.00
450.00 5,760.00
1,080.00 13,824.00 furring 10.00 150.00 1,500.00
450.00 5,760.00 channel 15.00 150.00 2,250.00
1,260.00 16,128.00 wclip 200.00 10.00 2,000.00
525.00 6,720.00 wall angle 12.00 90.00 1,080.00
- - rivet 2.00 450.00 900.00
- -
750.00 9,600.00 7,730.00
1,425.00 18,240.00
937.50 12,000.00
- -
- -
450.00 5,760.00

1,100.00 14,080.00
1,650.00 21,120.00
1,100.00 14,080.00
- -
- -
1,325.00 16,960.00
 300.00 3,840.00
2,150.00 27,520.00
- -
- -
- -
- -
- -
- -
- -
475.00 6,080.00
- -
- -
- -
- -
- -
- -

17,357.60 222,176.00