Project : PROPOSED DORMITORY VILLA (2 Buildings with 5 rooms each)

Location : DOLORES TROPICANA RESORT, TAMBLER, GENERAL SANTOS CITY

Owner : TROPICANA WORLDWIDE CORPORATION
Subject : Cost Proposal
Date : 06 February 2019

Materials Labor & Eqpt.

ITEM DESCRIPTION Qty Unit TOTAL
Unit Cost Cost Unit Cost Cost
I. GEN. REQ'Ts. / SITEWORKS
1.0 Mobilization/Demobilization Works
1.01 Mobilization & Demobilization 1.00 lot - - 50,000.00 50,000.00 50,000.00
1.02 Layout & Batterboards 1.00 lot - - - - -
1.05 Haul Debris/Excess Materials 1.00 lot - - 35,000.00 35,000.00 35,000.00
2.0 Temporary Facilities
2.01 Bunkhouse / Warehouse Rental 1.00 lot - - 80,000.00 80,000.00 80,000.00
2.02 Toilet Facilities 1.00 lot - - 35,000.00 35,000.00 35,000.00
2.03 Personal Protective Equipment 1.00 lot - - 25,000.00 25,000.00 25,000.00
2.04 Electricity 1.00 lot - - 40,000.00 40,000.00 40,000.00
2.05 Water 1.00 lot - - 20,000.00 20,000.00 20,000.00
2.06 Communication 1.00 lot - - 25,000.00 25,000.00 25,000.00
3.0 Bonds & Insurances (Surety Bond, Performance Bond, Guaratee Bond 1.00 lot - - 116,000.00 116,000.00 116,000.00
Total for General Requirements - 426,000.00 426,000.00
II ARCHITECTURAL WORKS
1.0 Floor Finishes
1.01 600x600 Matte Finish Porcelain Tiles (excluding floor topping) 264.00 sq.m. 877.02 231,533.28 350.81 92,613.31 324,146.59
1.02 Floor Tiles, 40cmx40cm - NOT SHOWN IN PLAN - - - - - - -
1.03 Floor Tiles,30cmx60cm (excluding floor topping) 121.00 sq.m. 702.00 84,942.00 280.80 33,976.80 118,918.80
Bath & Toilet
30x60cm Non-Skid Porcelain Tiles
1.04 Stair Tile Finish (verify) (excluding floor topping) 21.15 sq.m. 702.00 14,847.30 280.80 5,938.92 20,786.22
1.05 Eqpt Rental & Consumables 1.00 lot - - 3,500.00 3,500.00 3,500.00
Tile Adhessive 148.00 bags 250.50 37,074.00 100.20 14,829.60 51,903.60
Tile Gout 37.00 bags 78.00 2,886.00 31.20 1,154.40 4,040.40
Tile Adhessive Enhancer 81.00 gals 640.00 51,840.00 256.00 20,736.00 72,576.00
2.0 Wall Finishes
2.01 Stone Wall Cladding 26.00 sq.m. 1,859.00 48,334.00 743.60 19,333.60 67,667.60
2.02 Glazed Wall Tiles - NOT IDENTIFIED IN PLAN - - - - - - -
2.03 30x60cm Glazed Wall Tiles (including adhessive and grout) 398.10 sq.m. 920.60 366,490.86 368.24 146,596.34 513,087.20
2.04 100mm x 200mm Listel - NOT SHOWN IN PLAN - - - - - - -
2.05 6406d8 Mocha Elm Wood Grain Laminate (Formica) 110.20 sq.m. 1,842.60 203,054.52 552.78 60,916.36 263,970.88
2.06 9480n6 Salvaged Plank Elm Wood Grain Laminate (Formica) 12.00 sq.m. 1,842.60 22,111.20 552.78 6,633.36 28,744.56
2.07 2" x 2' x 1.2mm Angle Bar 10.00 lgths 300.00 3,000.00 120.00 1,200.00 4,200.00
2.08 Crazy Cut Woodstone Cladding - NOT SHOWN IN PLAN - - - - - - -
2.09 Power Tools & Consummables 1.00 lot - - 5,000.00 5,000.00 5,000.00
3.0 Ceiling Finishes
3.01 4x8 ft x 3.5mm thk Cement Board (interior and exterior) 385.00 sq.m. 139.00 53,515.00 55.60 21,406.00 74,921.00
3.02 4mm thk 60x120 Ventilated board 102.62 sq.m. 246.00 25,244.52 98.40 10,097.81 35,342.33
3.03 C- Channel Framing (interior and exterior) 385.00 sq.m. 350.00 134,750.00 140.00 53,900.00 188,650.00
3.04 Formica Synthetic Bamboo Pole - NOT IDENTIFIED IN PLAN - - - - - - -
3.05 Forma Synthetic Bamboo Pole 201.00 ln.m. 1,375.00 276,375.00 550.00 110,550.00 386,925.00
3.06 Viro Handweave Synthetic Woven Mat - NOT IDENTIFIED IN PLAN - - - - - - -
3.07 3.55 mm thk Fiber Cement Board - SAME WITH ITEM 3.01 - - - - - - -
4.0 Ironmongery & Hardwares - - - -
4.01 Locksets - - - -
Hafele Dialock DT Lite Stainless Finish 10.00 sets 14,500.00 145,000.00 5,800.00 58,000.00 203,000.00
Lever Type Lockset
Cyclindrical Lever Lockset w/o Key 40.00 sets 662.00 26,480.00 264.80 10,592.00 37,072.00
4.02 Hinges
3.5" x 3.5" S/S Hinges Cat. No. 489.20.009 50.00 pairs 556.00 27,800.00 222.40 11,120.00 38,920.00
5.03 Sliding Doors

538166639.xls / dorm 08/25/2021 / 08:57:21 1 / 12

 Materials Labor & Eqpt.
ITEM DESCRIPTION Qty Unit TOTAL
Unit Cost Cost Unit Cost Cost
Door Rail Tracks 10.00 sets 1,771.00 17,710.00 708.40 7,084.00 24,794.00
Rollers, Stopper, Guide 10.00 sets 1,516.00 15,160.00 606.40 6,064.00 21,224.00
Locksets 10.00 sets 2,041.00 20,410.00 816.40 8,164.00 28,574.00
Handles 10.00 sets 850.00 8,500.00 340.00 3,400.00 11,900.00
4.03 Door Stoppers
Rubber Tipped Door Stopper 40.00 pcs 250.00 10,000.00 75.00 3,000.00 13,000.00
Hafele Floor Door Stopper Cat. No. 489.70191 10.00 pcs 229.00 2,290.00 68.70 687.00 2,977.00
4.04 Hafele Door Viewer Satin Finish Cat. No.489.70.425 10.00 pcs 376.00 3,760.00 150.40 1,504.00 5,264.00
4.05 Hafele Door Chain Stainless Steel Matt 489.71.560 10.00 pcs 687.00 6,870.00 274.80 2,748.00 9,618.00
5.0 Doors & Jambs
6.01 Doors
• D-1 Lawaan Solid Panel Door, Klin Dried treated 10.00 sets 3,500.00 35,000.00 1,400.00 14,000.00 49,000.00
0.9x2.40 (main door verify detail)
• D-2 Lawaan Solid Panel Door, Klin Dried treated (verify detail) 10.00 sets 3,200.00 32,000.00 1,280.00 12,800.00 44,800.00
0.70x2.1
• D-3 Lawaan Solid Panel Door, Klin Dried treated (verify detail) 40.00 sets 3,000.00 120,000.00 1,200.00 48,000.00 168,000.00
6.03 Tools & Accessories 1.00 lot - - 10,000.00 10,000.00 10,000.00
7.0 Painting Works
7.01 Exterior Paint by Davies 590.00 sq.m. 320.00 188,800.00 128.00 75,520.00 264,320.00
7.02 Interior Paint by Davies 1,050.60 sq.m. 320.00 336,192.00 128.00 134,476.80 470,668.80
7.03 Ceiling Paint by Davies 483.06 sq.m. 320.00 154,579.20 128.00 61,831.68 216,410.88
8.0 Specialty Works
8.01 Vanity Mirror W/ Back Cove 10.00 sets 1,500.00 15,000.00 600.00 6,000.00 21,000.00
8.02 HardiFlex Backing 10.00 sq.m. 250.00 2,500.00 100.00 1,000.00 3,500.00
8.03 Wood Screw 1.00 lot 1,500.00 1,500.00 600.00 600.00 2,100.00
8.04 Mirror on Cabinet Door 33.00 sq.m. 700.00 23,100.00 280.00 9,240.00 32,340.00
8.05 Curtain Board 11.40 sq.m. 1,650.00 18,810.00 660.00 7,524.00 26,334.00
8.06 Hafele Magnifying Mirror Cat no. 980.64.352 10.00 sets 4,648.00 46,480.00 1,394.40 13,944.00 60,424.00
8.07 10mm Φ Deformed Rebars Full Weld Dowel - NOT SHOWN IN PLAN - - - - - - -
8.08 2"x4"x1.2mm Rectangular Tube Diagonal Brace - NOT SHOWN IN PLAN - - - - - - -
8.09 12MM THK Tempered Glass (Toilet) - NOT SHOWN IN PLAN - - - - - - -
8.10 Pinnacle Cement Moulding - NOT SHOWN IN PLAN - - - - - - -
8.11 SCG Smartwood Fence Plank 10x300x1.6cm Teak Textured Squared Edge - - - - - - -
- NOT SHOWN IN PLAN
Total for Architectural Works 2,813,938.88 1,115,681.98 3,929,620.86
III PLUMBING & SANITARY WORKS
1.0 Plumbing Fixtures
1.01 HCG Osiris CS402B CC DF White Water Closet 10.00 sets 9,000.00 90,000.00 2,250.00 22,500.00 112,500.00
1.02 HCG B3000 Chrome Plated Bidet 10.00 sets 5,170.00 51,700.00 1,292.50 12,925.00 64,625.00
1.03 HCG L347 Miranda Under Counter Wash Basin L540 x W390 x H225mm 20.00 sets 4,830.00 96,600.00 1,207.50 24,150.00 120,750.00
1.04 HCG LF005PX Faucet 20.00 sets 3,000.00 60,000.00 750.00 15,000.00 75,000.00
1.05 HCG BF3214PX Single Lever Bath Faucet 30.00 sets 4,740.00 142,200.00 1,185.00 35,550.00 177,750.00
1.06 Kasch LJ 3008 Floor Drain 50.00 sets 1,221.50 61,075.00 305.38 15,268.75 76,343.75
1.07 Synthetic Solid Surface Toilet Counter 15.80 sq.m. 6,500.00 102,700.00 1,625.00 25,675.00 128,375.00
Total for Plumbing Works 604,275.00 151,068.75 755,343.75
IV ELECTRICAL WORKS
1.0 Electrical Works
1.01 Conduits, Boxes & Fittings
2"x4" Utility Boxes 140.00 pcs 18.00 2,520.00 5.40 756.00 3,276.00
4"x4" Junction Boxes 80.00 pcs 19.00 1,520.00 5.70 456.00 1,976.00
1/2" PVC Pipes 200.00 lgths 66.00 13,200.00 19.80 3,960.00 17,160.00
Other Accessories 1.00 lot 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00
1.02 Wires & Cables
2.0mm sq Stranded Wires 600.00 ln.m. 14.00 8,400.00 4.20 2,520.00 10,920.00
3.5mm sq Stranded Wires 850.00 ln.m. 25.00 21,250.00 7.50 6,375.00 27,625.00
Main Service Wires 800.00 lots 59.00 47,200.00 17.70 14,160.00 61,360.00
CATV Cable 380.00 ln.m. 25.00 9,500.00 7.50 2,850.00 12,350.00
Tel. Wires 500.00 ln.m. 14.00 7,000.00 4.20 2,100.00 9,100.00
Other Accessories 1.00 lot 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00
1.03 Wiring Devices (Switch/Outlets)
OMNI Duplex Outlets 50.00 sets 300.00 15,000.00 90.00 4,500.00 19,500.00
Royu GCFI Outlets 40.00 sets 3,500.00 140,000.00 1,050.00 42,000.00 182,000.00
Omni Switches 30.00 sets 300.00 9,000.00 90.00 2,700.00 11,700.00

538166639.xls / dorm 08/25/2021 / 08:57:21 2 / 12

 Materials Labor & Eqpt.
ITEM DESCRIPTION Qty Unit TOTAL
Unit Cost Cost Unit Cost Cost
Other Accessories 1.00 lot 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00
1.04 Lighting Fixtures
Omni 3w LED lights 90.00 sets 1,200.00 108,000.00 360.00 32,400.00 140,400.00
LED Strip, Warm White (verify) 25.00 rolls 4,500.00 112,500.00 1,350.00 33,750.00 146,250.00
Cove light - NOT SHOWN IN PLAN - - - - - - -
5mm White Acrylic Luminaire 10.00 rooms 250.00 2,500.00 75.00 750.00 3,250.00
1.05 Panel boards / ACB's 10.00 sets 5,500.00 55,000.00 1,650.00 16,500.00 71,500.00
1.06 Water Heater 30.00 sets 5,000.00 150,000.00 1,500.00 45,000.00 195,000.00
1.07 Exhaust Fan 30.00 sets 3,500.00 105,000.00 1,050.00 31,500.00 136,500.00
Total for Electrical Works 822,590.00 246,777.00 1,069,367.00
TOTAL COST OF MATERIALS 4,240,803.88
TOTAL COST OF LABOR & EQPT. 1,939,527.73
TOTAL MATERIALS, LABOR & EQPT COST 6,180,331.61
CONTINGENCIES 309,016.58
OVERHEAD AND PROFIT 648,934.82
VALUE ADDED TAX 647,697.50

GUARANTEED MAXIMUM COST (2 BUILDINGS WITH 5 ROOMS EACH) 7,785,980.51

Bidder:

North One Design Plus

By:

Renato R. Plaza
Architect

NOTE: ALL ITEMS NOT LISTED IN OWNER'S BILL OF QUANTITIES/BOQ ARE NOT CONSIDERED

538166639.xls / dorm 08/25/2021 / 08:57:21 3 / 12

 Project : PROPOSED PRIVATE DUPLEX VILLA (10 units with 2 rooms each)
Location : DOLORES TROPICANA RESORT, TAMBLER, GENERAL SANTOS CITY
Owner : TROPICANA WORLDWIDE CORPORATION
Subject : Cost Proposal
Date : 06 February 2019

Materials Labor & Eqpt.

ITEM DESCRIPTION Qty Unit
Unit Cost Cost Unit Cost Cost
I. GEN. REQ'Ts. / SITEWORKS
1.0 Mobilization/Demobilization Works
1.01 Mobilization & Demobilization 1.00 lot - - 50,000.00 50,000.00
1.02 Layout & Batterboards 1.00 lot - - - -
1.05 Haul Debris/Excess Materials 1.00 lot - - 35,000.00 35,000.00
2.0 Temporary Facilities
2.01 Bunkhouse / Warehouse Rental 1.00 lot - - 80,000.00 80,000.00
2.02 Toilet Facilities 1.00 lot - - 35,000.00 35,000.00
2.03 Personal Protective Equipment 1.00 lot - - 25,000.00 25,000.00
2.04 Electricity 1.00 lot - - 40,000.00 40,000.00
2.05 Water 1.00 lot - - 20,000.00 20,000.00
2.06 Communication 1.00 lot - - 25,000.00 25,000.00
3.0 Bonds & Insurances (Surety Bond, Performance Bond, Guaratee Bond 1.00 lot - - 120,000.00 120,000.00
Total for General Requirements 430,000.00
II ARCHITECTURAL WORKS
1.0 Floor Finishes
1.01 600x600 Matte Finish Porcelain Tiles (excluding floor topping) 484.00 sq.m. 877.02 424,477.68 350.81 169,791.07
1.02 Floor Tiles
150mm x 800mm - NOT IDENTIFIED IN PLAN - - - - - -
1.03 Floor Tiles,60cmx60cm
30x60cm Non-Skid Porcelain Tiles (excluding floor topping) 110.20 sq.m. 702.00 77,360.40 280.80 30,944.16
1.04 Stair Tile Finish (excluding floor topping) 74.00 sq.m. 702.00 51,948.00 280.80 20,779.20
1.05. Eqpt Rental & Consumables 1.00 lot - - 3,500.00 3,500.00
Tile Adhessive 247.00 bags 250.50 61,873.50 100.20 24,749.40
Tile Gout 61.00 bags 78.00 4,758.00 31.20 1,903.20
Tile Adhessive Enhancer 133.00 gals 640.00 85,120.00 256.00 34,048.00
2.0 Wall Finishes
2.01 Stone Wall Cladding 254.40 sq.m. 1,859.00 472,929.60 743.60 189,171.84
2.02 Glazed Wall Tiles - NOT SHOWN IN PLAN - - - - - -
2.03 30x60cm Glazed Wall Tiles (including adhessive and grout) 451.20 sq.m. 920.60 415,374.72 368.24 166,149.89
2.04 100mm x 200mm Listel - NOT SHOWN IN PLAN - - - - - -
2.05 6406d8 Mocha Elm Wood Grain Laminate (Formica) 283.00 sq.m. 1,842.60 521,455.80 737.04 208,582.32
2.06 9480n6 Salvaged Plank Elm Wood Grain Laminate (Formica) - - - - - -
- NOT SHOWN IN PLAN
2.07 2" x 2' x 1.2mm Angle Bar 20.00 lgths 300.00 6,000.00 120.00 2,400.00
2.08 Crazy Cut Woodstone Cladding 70.00 sq.m. 1,859.00 130,130.00 743.60 52,052.00
2.09 Power Tools & Consummables 1.00 lot - - 7,000.00 7,000.00
2.10 Concrete Wall 10.00 cu.m. 3,800.00 38,000.00 1,520.00 15,200.00
3.0 Ceiling Finishes
3.01 4x8 ft x 3.5mm thk Cement Board 594.20 sq.m. 139.00 82,593.80 55.60 33,037.52
3.02 4mm thk 60x120 Ventilated board 448.00 sq.m. 246.00 110,208.00 98.40 44,083.20
3.03 C- Channel Framing 600.00 sq.m. 350.00 210,000.00 140.00 84,000.00
3.04 Formica Synthetic Bamboo Pole - NOT SHOWN IN PLAN - - - - - -
3.05 Forma Synthetic Bamboo Pole 480.00 ln.m. 1,375.00 660,000.00 550.00 264,000.00
3.06 Viro Handweave Synthetic Woven Mat - NOT SHOWN IN PLAN - - - - - -
3.07 3.55 mm thk Fiber Cement Board - SAME WITH ITEM 3.01 - - - - - -
3.08 Synthetic Reed Panel Ceiling - NOT SHOWN IN PLAN - - - - - -
3.09 4mm thk 60x120 Ventilated board - NOT SHOWN IN PLAN - - - - - -
3.10 Synthetic Bamboo Accent - NOT SHOWN IN PLAN - - - - - -
3.11 Quarter round Bamboo crown - NOT SHOWN IN PLAN - - - - - -
3.12 Framing - NOT SHOWN IN PLAN - - - - - -
3.13 C- Channel Framing - SAME WITH ITEM 3.03 - - - - - -
4.0 Ironmongery & Hardwares
4.01 Locksets
Hafele Dialock DT Lite Stainless Finish 20.00 sets 14,500.00 290,000.00 5,800.00 116,000.00
 Materials Labor & Eqpt.
ITEM DESCRIPTION Qty Unit
Unit Cost Cost Unit Cost Cost
Cyclindrical Lever Lockset w/o Key 20.00 sets 662.00 13,240.00 264.80 5,296.00
4.02 Hinges
4" x 4" S/S Hinges Cat. No. 489.20.012 30.00 pairs 650.00 19,500.00 260.00 7,800.00
3.5" x 3.5" S/S Hinges Cat. No. 489.20.009 30.00 pairs 556.00 16,680.00 222.40 6,672.00
5.03 Sliding Doors
Door Rail Tracks 40.00 sets 1,771.00 70,840.00 708.40 28,336.00
Rollers, Stopper, Guide 40.00 sets 1,516.00 60,640.00 606.40 24,256.00
Locksets 20.00 sets 2,041.00 40,820.00 816.40 16,328.00
Handles 20.00 sets 850.00 17,000.00 340.00 6,800.00
4.03 Door Stoppers
Hafele Floor Door Stopper Cat. No. 489.70191 40.00 sets 229.00 9,160.00 91.60 3,664.00
4.04 Hafele Door Viewer Satin Finish Cat. No.489.70.425 20.00 sets 376.00 7,520.00 150.40 3,008.00
4.05 Hafele Door Chain Stainless Steel Matt 489.71.560 20.00 sets 687.00 13,740.00 274.80 5,496.00
5.0 Closets, Cabinets, Shelves Carcass
5.01 3/4'' thk Marine Plywood 300.00 shts 1,300.00 390,000.00 520.00 156,000.00
5.02 6406d8 Mocha Elm Wood Grain Laminate (Formica) - - - - - -
- NOT SHOWN IN PLAN
5.03 9480n6 Salvaged Plank Elm Wood Grain Laminate (Formica) 172.80 sq.m. 1,842.60 318,401.28 737.04 127,360.51
5.04 Cabinet Hardware by Hafele Cat No. 117.75.400 40.00 sets 104.02 4,160.80 41.61 1,664.32
5.05 Heavy Duty Drawer Guide by Hafele 20.00 sets 718.00 14,360.00 287.20 5,744.00
5.06 Heavy Duty Soft Closed Concealed Hinges by Hafele 80.00 pairs 320.00 25,600.00 128.00 10,240.00
6.0 Doors & Jambs
6.01 Doors
• D-1 Lawaan Solid Panel Door, Klin Dried treated 20.00 sets 3,500.00 70,000.00 1,400.00 28,000.00
(main door verify detail)
• D-2 Lawaan Solid Panel Door, Klin Dried treated 10.00 sets 3,200.00 32,000.00 1,280.00 12,800.00
(Connecting Door verify detail)
• D-3 Lawaan Solid Panel Door, Klin Dried treated 20.00 sets 3,000.00 60,000.00 1,200.00 24,000.00
(Toilet Door verify detail)
6.02 Tools & Accessories 1.00 lot - - 10,000.00 10,000.00
8.0 Misc. Painting Works
8.01 Varnish Finish 84.00 sq.m. 300.00 25,200.00 120.00 10,080.00
7.0 Painting Works
7.01 Exterior Paint by Davies 828.40 sq.m. 320.00 265,088.00 128.00 106,035.20
7.02 Interior Paint by Davies 900.00 sq.m. 320.00 288,000.00 128.00 115,200.00
7.03 Ceiling Paint by Davies 594.20 sq.m. 320.00 190,144.00 128.00 76,057.60
8.0 Specialty Works
8.01 Vanity Mirror W/ Back Cove 20.00 sets 1,500.00 30,000.00 600.00 12,000.00
8.02 HardiFlex Backing 20.00 pcs 250.00 5,000.00 100.00 2,000.00
8.03 Wood Screw 1.00 lot 1,500.00 1,500.00 600.00 600.00
8.04 Mirror on Cabinet Door 134.00 sq.m. 700.00 93,800.00 280.00 37,520.00
8.05 Curtain Board 20.00 sq.m. 1,650.00 33,000.00 660.00 13,200.00
8.06 Hafele Magnifying Mirror Cat no. 980.64.352 20.00 sets 4,648.00 92,960.00 1,859.20 37,184.00
8.07 10mm Φ Deformed Rebars Full Weld Dowel - NOT SHOWN IN PLAN - - - - - -
8.08 2"x4"x1.2mm Rectangular Tube Diagonal Brace 10.00 lgths 1,500.00 15,000.00 600.00 6,000.00
8.09 12MM THK Tempered Glass (Toilet) 20.00 sq.m. 4,200.00 84,000.00 1,680.00 33,600.00
8.10 Pinnacle Cement Moulding - NOT SHOWN IN PLAN - - - - - -
8.11 SCG Smartwood Fence Plank 10x300x1.6cm Teak Textured Squared Edge - - - - - -
- NOT SHOWN IN PLAN
Total for Architectural Works 5,949,583.58 2,400,333.43
III PLUMBING & SANITARY WORKS
1.0 Plumbing Fixtures
1.01 HCG Osiris CS402B CC DF White Water Closet 20.00 sets 9,000.00 180,000.00 2,250.00 45,000.00
1.02 HCG B3000 Chrome Plated Bidet 20.00 sets 5,170.00 103,400.00 1,292.50 25,850.00
1.03 HCG L347 Miranda Under Counter Wash Basin L540 x W390 x H225 mm 20.00 sets 4,830.00 96,600.00 1,207.50 24,150.00
1.04 HCG LF005PX Faucet 20.00 sets 3,000.00 60,000.00 750.00 15,000.00
1.05 HCG BF3216PX Single Lever Bath Faucet 20.00 sets 4,740.00 94,800.00 1,185.00 23,700.00
1.06 Kasch LJ 3008 Floor Drain 40.00 sets 1,221.50 48,860.00 305.38 12,215.00
1.07 Synthetic Solid Surface Toilet Counter 30.00 sets 6,500.00 195,000.00 1,625.00 48,750.00
Total for Plumbing Works 778,660.00 194,665.00
IV ELECTRICAL WORKS
1.0 Electrical Works
1.01 Conduits, Boxes & Fittings
2"x4" Utility Boxes 160.00 pcs 18.00 2,880.00 5.40 864.00
4"x4" Junction Boxes 120.00 pcs 19.00 2,280.00 5.70 684.00
20mmØ PVC Pipes 400.00 lgths 66.00 26,400.00 19.80 7,920.00
 Materials Labor & Eqpt.
ITEM DESCRIPTION Qty Unit
Unit Cost Cost Unit Cost Cost
Other Accessories 1.00 lot 10,000.00 10,000.00 3,000.00 3,000.00
1.02 Wires & Cables
5.5mm sq Stranded Wires 2,400.00 ln.m. 14.00 33,600.00 4.20 10,080.00
3.5mm sq Stranded Wires 3,000.00 ln.m. 25.00 75,000.00 7.50 22,500.00
Main Service Wires 1,600.00 ln.m. 59.00 94,400.00 17.70 28,320.00
CATV Cable 600.00 ln.m. 25.00 15,000.00 7.50 4,500.00
Tel. Wires 800.00 ln.m. 14.00 11,200.00 4.20 3,360.00
Other Accessories 1.00 lot 10,000.00 10,000.00 3,000.00 3,000.00
1.03 Wiring Devices (Switch/Outlets)
Omni Duplex Outlets 80.00 sets 300.00 24,000.00 90.00 7,200.00
Cable Outlets 20.00 sets 250.00 5,000.00 75.00 1,500.00
Telephone Outlets 20.00 sets 250.00 5,000.00 75.00 1,500.00
Royu GFCI Outlets 40.00 sets 3,500.00 140,000.00 1,050.00 42,000.00
Switches 80.00 sets 300.00 24,000.00 90.00 7,200.00
Other Accessories 1.00 lot 10,000.00 10,000.00 3,000.00 3,000.00
1.04 Lighting Fixtures
3w Omni LED Light in Warm Light - - - - - -
3w Omni LED Light in Warm White 140.00 sets 1,200.00 168,000.00 360.00 50,400.00
2w Omni LED Light in Day Light 40.00 sets 1,000.00 40,000.00 300.00 12,000.00
T5 in Warm Light 40.00 sets 350.00 14,000.00 105.00 4,200.00
LED Strip, Warm White (verify) - - - - - -
Cove light - - - - - -
5mm White Acrylic Luminaire 20.00 rooms 250.00 5,000.00 75.00 1,500.00
1.05 Panel boards / ACB's 20.00 sets 5,500.00 110,000.00 1,650.00 33,000.00
1.06 Water Heater 20.00 sets 5,000.00 100,000.00 1,500.00 30,000.00
1.07 Exhaust Fan 20.00 sets 3,500.00 70,000.00 1,050.00 21,000.00
Total for Electrical Works 995,760.00 298,728.00
TOTAL COST OF MATERIALS
TOTAL COST OF LABOR & EQPT.
TOTAL MATERIALS, LABOR & EQPT COST
CONTINGENCIES
OVERHEAD AND PROFIT
VALUE ADDED TAX
GUARANTEED MAXIMUM COST (10 UNITS WITH TWO ROOMS)

Bidder:

North One Design Plus

By:

Renato R. Plaza
Architect

NOTE: ALL ITEMS NOT LISTED IN OWNER'S BILL OF QUANTITIES/BOQ ARE NOT CONSIDERED
TOTAL

50,000.00
-
35,000.00

80,000.00
35,000.00
25,000.00
40,000.00
20,000.00
25,000.00
120,000.00
430,000.00

594,268.75

108,304.56
72,727.20
3,500.00
86,622.90
6,661.20
119,168.00

662,101.44
-
581,524.61
-
730,038.12
-

8,400.00
182,182.00
7,000.00
53,200.00

115,631.32
154,291.20
294,000.00
-
924,000.00
-
-
-
-
-
-
-
-

406,000.00
TOTAL

18,536.00

27,300.00
23,352.00

99,176.00
84,896.00
57,148.00
23,800.00

12,824.00
10,528.00
19,236.00

546,000.00
-

445,761.79
5,825.12
20,104.00
35,840.00

98,000.00

44,800.00

84,000.00

10,000.00

35,280.00

371,123.20
403,200.00
266,201.60

42,000.00
7,000.00
2,100.00
131,320.00
46,200.00
130,144.00
-
21,000.00
117,600.00
-
-

8,349,917.01

225,000.00
129,250.00
120,750.00
75,000.00
118,500.00
61,075.00
243,750.00
973,325.00

3,744.00
2,964.00
34,320.00
 TOTAL

13,000.00

43,680.00
97,500.00
122,720.00
19,500.00
14,560.00
13,000.00

31,200.00
6,500.00
6,500.00
182,000.00
31,200.00
13,000.00

-
218,400.00
52,000.00
18,200.00
-
-
6,500.00
143,000.00
130,000.00
91,000.00
1,294,488.00
7,724,003.58
3,323,726.43
11,047,730.01
552,386.50
1,160,011.65
884,334.95
13,644,463.11
Project : PROPOSED PRIVATE VILLA (21 units single room)
Location : DOLORES TROPICANA RESORT, TAMBLER, GENERAL SANTOS CITY
Owner : TROPICANA WORLDWIDE CORPORATION
Subject : Cost Proposal
Date : 06 February 2019

Materials Labor & Eqpt.

ITEM DESCRIPTION Qty Unit Unit Cost Cost Unit Cost Cost TOTAL
I. GEN. REQ'Ts. / SITEWORKS
1.0 Mobilization/Demobilization Works
1.01 Mobilization & Demobilization 1.00 lot - - 50,000.00 50,000.00 50,000.00
1.02 Layout & Batterboards 1.00 lot - - - - -
1.03 Haul Debris/Excess Materials 1.00 lot - - 35,000.00 35,000.00 35,000.00
2.0 Temporary Facilities
2.01 Bunkhouse / Warehouse Rental 1.00 lot - - 80,000.00 80,000.00 80,000.00
2.02 Toilet Facilities 1.00 lot - - 35,000.00 35,000.00 35,000.00
2.03 Personal Protective Equipment 1.00 lot - - 25,000.00 25,000.00 25,000.00
2.04 Electricity 1.00 lot - - 40,000.00 40,000.00 40,000.00
2.05 Water 1.00 lot - - 20,000.00 20,000.00 20,000.00
2.06 Communication 1.00 lot - - 25,000.00 25,000.00 25,000.00
3.0 Bonds & Insurances (Surety Bond, Performance Bond, Guaratee Bond 1.00 lot - - 194,400.00 194,400.00 194,400.00
Total for General Requirements / Siteworks - 504,400.00 504,400.00
II ARCHITECTURAL WORKS
1.0 1.01 600x600 Matte Finish Porcelain Tiles 680.40 sq.m. 877.02 596,724.41 350.81 238,689.76 835,414.17
1.02 Floor Tiles, 40cmx40cm - - - - - - -
1.03 Floor Tiles,30cmx60cm 132.30 sq.m. 702.00 92,874.60 280.80 37,149.84 130,024.44
30x60cm Non-Skid Porcelain Tiles - - - - - - -
1.04 Stair Tile Finish (verify) 226.80 sq.m. 702.00 159,213.60 280.80 63,685.44 222,899.04
1.04 Eqpt Rental & Consumables 1.00 lot - - 3,500.00 3,500.00 3,500.00
Tile Adhessive 346.00 bags 250.50 86,673.00 100.20 34,669.20 121,342.20
Tile Gout 94.00 bags 78.00 7,332.00 31.20 2,932.80 10,264.80
Tile Adhessive Enhancer 104.00 gals 640.00 66,560.00 256.00 26,624.00 93,184.00
2.0 Wall Finishes
2.01 Stone Wall Cladding 280.56 sq.m. 1,859.00 521,561.04 743.60 208,624.42 730,185.46
2.02 Glazed Wall Tiles - - - - - - -
2.03 30x60cm Glazed Wall Tiles 510.72 sq.m. 920.60 470,168.83 368.24 188,067.53 658,236.36
2.04 6406d8 Mocha Elm Wood Grain Laminate (Formica) 201.18 sq.m. 1,842.60 370,694.27 737.04 148,277.71 518,971.98
2.05 9480n6 Salvaged Plank Elm Wood Grain Laminate (Formica) 192.36 sq.m. 1,842.60 354,442.54 737.04 141,777.01 496,219.55
2.06 2" x 2' x 1.2mm Angle Bar 21.00 lgths 300.00 6,300.00 120.00 2,520.00 8,820.00
2.07 Crazy Cut Woodstone Cladding 252.00 sq.m. 1,859.00 468,468.00 743.60 187,387.20 655,855.20
2.08 Power Tools & Consummables 1.00 lot - - 7,350.00 7,350.00 7,350.00
3.0 Ceiling Finishes
3.01 4x8 ft x 3.5mm thk Cement Board 798.00 sq.m. 139.00 110,922.00 55.60 44,368.80 155,290.80
3.02 4mm thk 60x120 Ventilated board - SAME WITH ITEM 3.09 - - - - - - -
3.03 C- Channel Framing 1,554.00 sq.m. 350.00 543,900.00 140.00 217,560.00 761,460.00
3.04 Formica Synthetic Bamboo Pole - NOT SHOWN IN PLAN - - - - - - -
3.05 Forma Synthetic Bamboo Pole 856.80 ln.m. 1,375.00 1,178,100.00 550.00 471,240.00 1,649,340.00
3.06 Viro Handweave Synthetic Woven Mat 630.00 sq.m. 3,500.00 2,205,000.00 1,400.00 882,000.00 3,087,000.00
3.07 3.55 mm thk Fiber Cement Board - SAME WITH ITEM 3.01 - - - - - -
3.08 Synthetic Reed Panel Ceiling - NOT SHOWN IN PLAN - - - - - -
3.09 4mm thk 60x120 Ventilated board 756.00 sq.m. 246.00 185,976.00 98.40 74,390.40 260,366.40
3.10 Synthetic Bamboo Accent - NOT SHOWN IN PLAN - - - - - - -
3.11 Quarter round Bamboo crown 525.00 ln.m. 84.00 44,100.00 33.60 17,640.00 61,740.00
3.12 C channel Framing - SAME WITH ITEM 3.03 - - - - - - -
3.13 Rollers, Stopper, Guide - NOT SHOWN IN PLAN - - - - - - -
4.0 Ironmongery & Hardwares
4.01 Locksets - - - -
Hafele Dialock DT Lite Stainless Finish 21.00 sets 14,500.00 304,500.00 5,800.00 121,800.00 426,300.00
Lever Type Lockset
Cyclindrical Lever Lockset w/o Key 21.00 sets 662.00 13,902.00 264.80 5,560.80 19,462.80
 Materials Labor & Eqpt.
ITEM DESCRIPTION Qty Unit Unit Cost Cost Unit Cost Cost TOTAL
4.02 Hafale Butt Hinges
4" x 4" S/S Hinges Cat. No. 489.20.012 32.00 sets 650.00 20,800.00 260.00 8,320.00 29,120.00
3.5" x 3.5" S/S Hinges Cat. No. 489.20.009 32.00 sets 556.00 17,792.00 222.40 7,116.80 24,908.80
5.03 Sliding Doors
Door Rail Tracks 21.00 sets 1,770.24 37,175.04 708.10 14,870.02 52,045.06
Rollers, Stopper, Guide 21.00 sets 1,515.05 31,816.05 606.02 12,726.42 44,542.47
Locksets 21.00 sets 2,041.00 42,861.00 816.40 17,144.40 60,005.40
Handles 21.00 sets 2,041.00 42,861.00 816.40 17,144.40 60,005.40
4.03 Hafele Floor Door Stopper Cat. No. 489.70191 21.00 sets 229.00 4,809.00 91.60 1,923.60 6,732.60
Rubber Tipped Door Stopper 42.00 sets 250.00 10,500.00 100.00 4,200.00 14,700.00
4.04 Hafele Door Viewer Satin Finish Cat. No.489.70.425 21.00 sets 376.00 7,896.00 150.40 3,158.40 11,054.40
4.05 Hafele Door Chain Stainless Steel Matt 489.71.560 21.00 sets 687.00 14,427.00 274.80 5,770.80 20,197.80
5.0 Closets, Cabinets, Shelves Carcass
5.01 3/4'' thk Marine Plywood treated 315.00 shts 1,300.00 409,500.00 520.00 163,800.00 573,300.00
5.02 6406d8 Mocha Elm Wood Grain Laminate (Formica) - - - - - - -
5.03 9480n6 Salvaged Plank Elm Wood Grain Laminate (Formica) 120.96 sq.m. 1,842.60 222,880.90 737.04 89,152.36 312,033.25
5.04 Cabinet Hardware by Hafele Cat No. 117.75.400 42.00 sets 104.02 4,368.84 41.61 1,747.54 6,116.38
5.05 Heavy Duty Drawer Guide by Hafele 168.00 sets 718.00 120,624.00 287.20 48,249.60 168,873.60
5.06 Heavy Duty Soft Closed Concealed Hinges by Hafele 294.00 sets 320.00 94,080.00 128.00 37,632.00 131,712.00
6.0 Doors & Jambs
6.01 Doors
D-1 Lawaan Solid Panel Door, Klin Dried treated 21.00 sets 3,500.00 73,500.00 1,400.00 29,400.00 102,900.00
(main door verify detail)
D-2 Sliding Glass Door, 6mmt Clear Glass 21.00 sets 20,000.00 420,000.00 4,000.00 84,000.00 504,000.00
D-3 Lawaan Solid Panel Door, Klin Dried treated 21.00 sets 3,000.00 63,000.00 1,200.00 25,200.00 88,200.00
(Toilet Door verify detail)
6.03 Tools & Accessories 1.00 lot - - 10,500.00 10,500.00 10,500.00
7.0 Painting Works
7.01 Exterior Paint by Davies 1,219.26 sq.m. 320.00 390,163.20 128.00 156,065.28 546,228.48
7.02 Interior Paint by Davies 1,027.74 sq.m. 320.00 328,876.80 128.00 131,550.72 460,427.52
7.03 Ceiling Paint by Davies 1,799.28 sq.m. 320.00 575,769.60 128.00 230,307.84 806,077.44
8.0 Specialty Works
8.01 Vanity Mirror W/ Back Cove 21.00 sets 1,500.00 31,500.00 600.00 12,600.00 44,100.00
8.02 HardiFlex Backing 21.00 sets 250.00 5,250.00 100.00 2,100.00 7,350.00
8.03 Wood Screw 1.00 lot 1,575.00 1,575.00 630.00 630.00 2,205.00
8.04 Mirror on Cabinet Door 109.20 sq.m. 700.00 76,440.00 280.00 30,576.00 107,016.00
8.05 Curtain Board 60.48 sq.m. 1,650.00 99,792.00 660.00 39,916.80 139,708.80
8.06 Hafele Magnifying Mirror Cat no. 980.64.352 21.00 sets 4,648.00 97,608.00 1,859.20 39,043.20 136,651.20
8.07 10mm Φ Deformed Rebars Full Weld Dowel 42.00 lgths 250.00 10,500.00 100.00 4,200.00 14,700.00
8.08 2"x4"x1.2mm Rectangular Tube Diagonal Brace 42.00 lgths 1,500.00 63,000.00 600.00 25,200.00 88,200.00
8.09 12MM THK Tempered Glass (Toilet) 21.00 sq.m. 4,200.00 88,200.00 1,680.00 35,280.00 123,480.00
8.10 Pinnacle Cement Moulding 21.00 pcs 2,500.00 52,500.00 1,000.00 21,000.00 73,500.00
8.11 SCG Smartwood Fence Plank 10x300x1.6cm Teak Textured - - - - - - -
Squared Edge - NOT SPECIFIED IN PLAN
Total for Architectural Works 11,247,477.71 4,436,341.08 15,683,818.79
III PLUMBING & SANITARY WORKS
1.0 Plumbing Works
1.01 Plumbing Fixtures
HCG New Jupiter Water Closet 1pc White W/ SC 031900006997 21.00 sets 10,000.00 210,000.00 2,500.00 52,500.00 262,500.00
HCG B3000 Chrome Plated Bidet 21.00 sets 5,175.00 108,675.00 1,293.75 27,168.75 135,843.75
HCG L347 Miranda Under Counter Wash Basin L540 x W390 x H225 mm 21.00 sets 4,830.00 101,430.00 1,207.50 25,357.50 126,787.50
HCG LF005PX Faucet 21.00 sets 3,000.00 63,000.00 750.00 15,750.00 78,750.00
HCG BF3216PX Single Lever Bath Faucet 21.00 sets 4,740.00 99,540.00 1,185.00 24,885.00 124,425.00
Kasch LJ 3008 Floor Drain 42.00 sets 1,221.50 51,303.00 305.38 12,825.75 64,128.75
Synthetic Solid Surface Toilet Counter 22.68 sq.m. 6,500.00 147,420.00 1,625.00 36,855.00 184,275.00
Total for Plumbing Works 781,368.00 195,342.00 976,710.00
IV ELECTRICAL WORKS
1.0 Electrical Works
1.01 Conduits, Boxes & Fittings
2"x4" Utility Boxes 105.00 pcs 18.00 1,890.00 5.40 567.00 2,457.00
4"x4" Junction Boxes 168.00 pcs 19.00 3,192.00 5.70 957.60 4,149.60
1/2" PVC Pipes 483.00 lgths 66.00 31,878.00 19.80 9,563.40 41,441.40
 Materials Labor & Eqpt.
ITEM DESCRIPTION Qty Unit Unit Cost Cost Unit Cost Cost TOTAL
Other Accessories 1.00 lot 10,500.00 10,500.00 3,150.00 3,150.00 13,650.00
1.02 Wires & Cables
2.0mm sq Stranded Wires 1,722.00 ln.m. 14.00 24,108.00 4.20 7,232.40 31,340.40
3.5mm sq Stranded Wires 3,150.00 ln.m. 25.00 78,750.00 7.50 23,625.00 102,375.00
Main Service Wires 1,680.00 ln.m. 59.00 99,120.00 17.70 29,736.00 128,856.00
CATV Cable 4,200.00 ln.m. 25.00 105,000.00 7.50 31,500.00 136,500.00
Tel. Wires 3,780.00 ln.m. 14.00 52,920.00 4.20 15,876.00 68,796.00
Other Accessories 1.00 lot 10,500.00 10,500.00 3,150.00 3,150.00 13,650.00
1.03 Wiring Devices (Switch/Outlets)
Omni Duplex Outlets 105.00 sets 300.00 31,500.00 90.00 9,450.00 40,950.00
Royu GFCI Outlet 21.00 sets 3,500.00 73,500.00 1,050.00 22,050.00 95,550.00
Omni Switches 105.00 sets 300.00 31,500.00 90.00 9,450.00 40,950.00
Other Accessories 1.00 lot 10,500.00 10,500.00 3,150.00 3,150.00 13,650.00
1.04 Lighting Fixtures
3w Omni LED Light in Warm Light - NOT SHOWN IN PLAN - - - - - - -
3w Omni LED Light in Warm White 168.00 sets 1,200.00 201,600.00 360.00 60,480.00 262,080.00
2w Omni LED Light in Day Light 42.00 sets 1,000.00 42,000.00 300.00 12,600.00 54,600.00
LED Strip, Warm White (verify) 75.60 rolls 4,500.00 340,200.00 1,350.00 102,060.00 442,260.00
Cove light 504.00 ln.m. 1,125.00 567,000.00 337.50 170,100.00 737,100.00
5mm White Acrylic Luminaire 21.00 rooms 250.00 5,250.00 75.00 1,575.00 6,825.00
1.05 Panel boards / ACB's 21.00 sets 5,500.00 115,500.00 1,650.00 34,650.00 150,150.00
1.06 Water Heater 20.00 sets 8,500.00 170,000.00 2,550.00 51,000.00 221,000.00
1.07 Exhaust Fan 20.00 sets 3,500.00 70,000.00 1,050.00 21,000.00 91,000.00
Total for Electrical Works 2,076,408.00 622,922.40 2,699,330.40
TOTAL COST OF MATERIALS 14,105,253.71
TOTAL COST OF LABOR & EQPT. 5,759,005.48
TOTAL MATERIALS, LABOR & EQPT COST 19,864,259.19
CONTINGENCIES 993,212.96
OVERHEAD AND PROFIT 2,085,747.22
VALUE ADDED TAX 1,409,451.77

GUARANTEED MAXIMUM COST (21 UNITS WITH ONE ROOM) 24,352,671.14

Bidder:

North One Design Plus

By:

Renato R. Plaza
Architect

NOTE: ALL ITEMS NOT LISTED IN OWNER'S BILL OF QUANTITIES/BOQ ARE NOT CONSIDERED