PROJECT: PROPOSED TWO STOREY RESIDENTIAL WITH BASEMENT

LOCATION: Veracosta Resort & residences,Brgy. Dumuclay, Batangas City

ATT'N. TO: Mrs. Teresa Tan Co ( Owner )
SUBJECT: BID PROPOSAL
DATE: June 25,2021
PROJECT: PROPOSED: 5 BEDROOM TWO STOREY RESIDENTIAL
LOCATION: Cabuyao , Laguna
OWNER: Mrs. Babylyn Dorol
SUBJECT: Bill of Quantity
DATE: Sept.16,2022

Material Cost Labor Cost

Item No. Activity / Description Qty Unit Total Cost Remarks
Unit Cost Total Cost Unit Cost Total Cost
1.0 GENERAL REQUIREMENTS - 41,100.00 41,100.00
Materials Cost Labor Cost Labor & Material Cost

1.1 Mobilization / Demobilization onelot lumpsum - - 15,350.00 15,350.00

1.2 Temporary Facilities -
1.3 Temporary Water Supply -
1.4 Tempacil ( Barracks Rental ) onelot lumpsum - -
1.5 Heavy Equipment -
1.6 Permits and Clearances -
1.7 Drawings (As-Built Plans & Shop Drawings) onelot lumpsum - - - 25,750.00 25,750.00
1.8 Basic PPE onelot lumpsum -
- 41,100.00 41,100.00

2.0 SITE WORKS 97,550.00 268,747.50 366,297.50

2.1 Staking & Layouts onelot lumpsum 9,500.00 9,500.00 3,800.00 3,800.00 13,300.00
2.2 Manual Excavation for Column footing ,Wall Footing 72 cum - 1,350.00 97,200.00 97,200.00
2.3 Demolition & Restoration from existing Structure onelot lumpsum 25,350.00 25,350.00 77,317.50 77,317.50 102,667.50
2.4 Backfilling & Compaction onelot lumpsum - - 65,350.00 65,350.00 65,350.00
2.5 Soil Poisoning 124 sqm. 150.00 18,600.00 60.00 7,440.00 26,040.00
2.6 Gravel Bedding using 3/4" crush Gravel 7 cum 1,300.00 9,100.00 520.00 3,640.00 12,740.00
2.7 Scaffolding works onelot lumpsum 35,000.00 35,000.00 14,000.00 49,000.00
97,550.00 Labor Cost: 268,747.50 366,297.50

3.0 STRUCTURAL WORKS ( Rebars,Concrete & Formworks ) #VALUE! 471,514.69 1,895,030.43

3.1 R.c. Column Footing ( 18 sets )
3.1.1 Rebars 16mm dia. 483.06 kgs. 45.00 21,737.70 13.50 6,521.31 28,259.01
3.1.2 Gauge # 16 G.I. Wire 20 kgs. 95.00 1,900.00 28.50 570.00 2,470.00
3.1.3 Concrete 4,000 psi 12 cum 5,500.00 63,250.00 1,500.00 17,250.00 80,500.00
3.1.4 Forms 29 sqm. 750.00 21,675.00 285.00 8,236.50 29,911.50
3.1.5 Coco lumber 120 bdft. 45.00 5,400.00 17.10 2,052.00 7,452.00
113,962.70 34,629.81 148,592.51

3.2 R.c. Columns ( Foundation to roofbeam) 142.9 lmts.

3.2.1 Rebars 16mm dia. & 10mm dia. Rebars 3,311 kgs. 45.00 148,977.45 13.50 44,693.24 193,670.69
3.2.2 Gauge # 16 G.I. Wire 105 kgs. 95.00 9,996.85 28.50 2,999.06 12,995.91

Page 2 of 15
 Material Cost Labor Cost
Item No. Activity / Description Qty Unit Total Cost Remarks
Unit Cost Total Cost Unit Cost Total Cost
3.2.3 Concrete 4,000 psi 11 cum 5,500.00 60,445.00 1,500.00 16,485.00 76,930.00
3.2.4 Forms 187 sqm. 750.00 140,512.50 285.00 53,394.75 193,907.25
3.2.5 Coco lumber 2,621 bdft. 45.00 117,938.25 17.10 44,816.54 162,754.79
` 162,388.58 640,258.63
3.3 R.c. Wall Footing ( 55 Lmts. )
3.3.1 Rebars 10mm dia. Rebars 178 kgs. 45.00 8,031.60 13.50 2,409.48 10,441.08
3.3.2 Gauge # 16 G.I. Wire 9 kgs. 95.00 807.50 28.50 242.25 1,049.75
3.3.3 Concrete 3,000 psi 6 cum 5,300.00 31,800.00 1,500.00 9,000.00 40,800.00
3.3.4 Forms - sqm. 750.00 - 285.00 - - Re used
3.3.5 Coco lumber - bdft. 45.00 - 17.10 - - Re used
40,639.10 11,651.73 52,290.83

3.4 R.c. Slab On fill ( 82.25 sqm. )

3.4.1 Rebars 10mm dia. Rebars 368.60 kgs. 45.00 16,587.00 13.50 4,976.10 21,563.10
3.4.2 Gauge # 16 G.I. Wire 20 kgs. 95.00 1,900.00 28.50 570.00 2,470.00
3.4.3 Concrete 3,000 psi 12 cum 5,300.00 60,950.00 1,400.00 16,100.00 77,050.00
3.4.4 Forms - sqm. 750.00 - 285.00 - - Re used
3.4.5 Coco lumber - bdft. 45.00 - 17.10 - - Re used
79,437.00 21,646.10 101,083.10

3.5 R.c. Suspended Slab ( 2nd floor ) 73.54 sqm.

3.5.1 Rebars 10mm dia. Rebars 154 kgs. 45.00 6,943.50 13.50 2,083.05 9,026.55
3.5.2 Gauge # 16 G.I. Wire 110 kgs. 95.00 10,450.00 28.50 3,135.00 13,585.00
3.5.3 Concrete 4,000 psi 10 cum 5,500.00 55,000.00 1,500.00 15,000.00 70,000.00
3.5.4 Forms 74 sqm. 750.00 55,155.00 285.00 20,958.90 76,113.90
3.5.5 Coco lumber 1,850 bdft. 45.00 83,250.00 17.10 31,635.00 114,885.00
210,798.50 72,811.95 283,610.45

3.6 R.c. 2nd floor Beams & Roof Beams

3.5.1 Rebars 10mm dia. Rebars 3,508 kgs. 45.00 157,838.40 13.50 47,351.52 205,189.92
3.5.2 Gauge # 16 G.I. Wire 136 kgs. 95.00 12,920.00 28.50 3,876.00 16,796.00
3.5.3 Concrete 4,000 psi 14 cum 5,500.00 77,000.00 1,500.00 21,000.00 98,000.00
3.5.4 Forms 194 sqm. 750.00 145,500.00 285.00 55,290.00 200,790.00
3.5.5 Coco lumber 2,390 bdft. 45.00 107,550.00 17.10 40,869.00 148,419.00
500,808.40 168,386.52 669,194.92

4.0 MASONRY , CHB ,REBARS & PLASTERING WORKS 473,410.00 165,693.50 639,103.50

4.1 Exterior & Interior walls ( 399.72 sqm )

4.1.1 5" Thick CHB 5,500 pcs. 18.00 99,000.00 6.30 34,650.00 133,650.00
4.1.2 Gauge # 16 G.i. wire 13 kgs 95 1,235.00 33.25 432.25 1,667.25
4.1.3 10mm dia. Def bar 985 kgs. 45 44,325.00 15.75 15,513.75 59,838.75
4.1.4 Cement 950 bags 265 251,750.00 92.75 88,112.50 339,862.50
4.1.5 Wash Sand 60 cum 1,285.00 77,100.00 449.75 26,985.00 104,085.00
473,410.00 Labor Cost: 165,693.50 639,103.50

5.0 TILE WORKS & STONE & FICEM BOARD CLAD WORKS 402,305.00 141,256.75 543,561.75

5.1 Ground floor ( floor tiles ) 124.06 sqm. 1,125.00 139,567.50 393.75 48,848.63 188,416.13

Page 3 of 15
 Material Cost Labor Cost
Item No. Activity / Description Qty Unit Total Cost Remarks
Unit Cost Total Cost Unit Cost Total Cost
5.1 Second floor ( floor tiles ) 95.34 sqm. 1,125.00 107,257.50 393.75 37,540.13 144,797.63

Page 4 of 15
 Material Cost Labor Cost
Item No. Activity / Description Qty Unit Total Cost Remarks
Unit Cost Total Cost Unit Cost Total Cost

5.1 Common T & B Ground floor

Wall Tiles 19.31 sqm. 1,050.00 20,275.50 367.50 7,096.42 27,371.93
Floor Tiles 3.10 sqm. 1,050.00 3,255.00 367.50 1,139.25 4,394.25
5.2 Common T & B Second floor
Wall Tiles 27.80 sqm. 1,050.00 29,190.00 367.50 10,216.50 39,406.50
Floor Tiles 4.69 sqm. 1,050.00 4,924.50 367.50 1,723.58 6,648.08

5.3 Master's Bedroom T & B - sqm. 1,050.00 - 367.50 - -

Wall Tiles 27.62 sqm. 1,050.00 29,001.00 367.50 10,150.35 39,151.35
Floor Tiles 5.45 sqm. 1,050.00 5,722.50 367.50 2,002.88 7,725.38

5.4 Stone Clad 16 sqm. 1,750.00 28,857.50 612.50 10,100.12 38,957.62

5.5 Ficem board clad 22 sqm. 1,350.00 29,754.00 472.50 10,413.90 40,167.90
5.6 Consumables onelot lumpsum 4,500.00 4,500.00 2,025.00 2,025.00 6,525.00
402,305.00 Labor Cost: 141,256.75 543,561.75

6.0 CARPENTRY WORKS & CEILING WORKS 517,921.00 123,875.00 641,796.00

6.1 Stair Steps & Railing onelot lumpsum 125,250.00 125,250.00 43,837.50 43,837.50 169,087.50
6.2 Vertical Louver ( Tubular ) Ground floor & Second floor onelot lumpsum 48,350.00 48,350.00 16,922.50 16,922.50 65,272.50
6.3 Ceiling works 252 sqm 1,350.00 340,821.00 250.00 63,115.00 403,936.00
6.4 Consumables onelot lumpsum 3,500.00 - - 3,500.00
517,921.00 Labor Cost: 123,875.00 641,796.00

Page 5 of 15
 Material Cost Labor Cost
Item No. Activity / Description Qty Unit Total Cost Remarks
Unit Cost Total Cost Unit Cost Total Cost
7.0 DOORS & WINDOWS, GLASS RAILING 371,145.00 51,901.00 423,046.00

7.1 Wooden Doors & Glass & Aluminum Windows

7.1.1 Wooden Semi Solid Doors onelot lumpsum 175,280.00 175,280.00 35,056.00 35,056.00 210,336.00
7.1.2 Lock sets onelot lumpsum 29,750.00 29,750.00 8,925.00 8,925.00 38,675.00
7.1.3 Door Stoper wall mounted 12 pcs. 350.00 4,200.00 140.00 1,680.00 5,880.00
7.1.4 Hinges 4" x 4" s/s 24 pairs 650.00 15,600.00 260.00 6,240.00 21,840.00

7.2 Glass & Aluminum windows

7.2.1 Glass Railing for Balcony & Stair Railing onelot lumpsum 146,315.00 146,315.00 - - 146,315.00 Labor cost Included
7.2.2 Consumables onelot lumpsum - - - - -
371,145.00 Labor Cost: 51,901.00 423,046.00

8.0 ROOF FRAMING WORKS 168,363.25 64,433.03 232,796.29

8.1 2" x 4" x 6mm thick Heavy duty Channel ( for rafters ) 18 pcs. 3,250.00 58,500.00 1,235.00 22,230.00 80,730.00
8.2 2" x 4" x 1.5mm thick Light gauge channel purlins 50 pcs. 865.49 43,274.50 328.89 16,444.31 59,718.81
8.3 2" x 6" x 1.5mm thick Light gauge channel purlins ( for facia board ) 4 pcs. 1,025.00 4,100.00 389.50 1,558.00 5,658.00
8.4 2" x 2 x 1/4" Angular Bar 25 pcs. 1,381.35 34,533.75 524.91 13,122.83 47,656.58
8.5 Welding rod ( 6011 ) 25 kgs. 95.00 2,375.00 36.10 902.50 3,277.50
8.6 Speed cutter blade 14" dia. 6 pcs. 750.00 4,500.00 285.00 1,710.00 6,210.00
8.7 cutting disk 4" dia. 8 pcs. 65.00 520.00 24.70 197.60 717.60
8.8 LPG 2 tanks 850.00 1,700.00 323.00 646.00 2,346.00
8.9 Oxygen 3 Tanks 650.00 1,950.00 247.00 741.00 2,691.00
8.10 Lacquer thinner 3 gals 550.00 1,650.00 209.00 627.00 2,277.00
8.11 Epoxy primer grey 10 gals 750.00 7,500.00 285.00 2,850.00 10,350.00
8.12 Paint brush 2" 4 pcs. 150.00 600.00 57.00 228.00 828.00
8.13 Paint roller / cotton 4 pcs. 165.00 660.00 62.70 250.80 910.80
8.14 Consumables onelot lumpsum 6,500.00 6,500.00 2,925.00 2,925.00 9,425.00
168,363.25 Labor Cost: 64,433.03 232,796.29

Page 6 of 15
 Material Cost Labor Cost
Item No. Activity / Description Qty Unit Total Cost Remarks
Unit Cost Total Cost Unit Cost Total Cost
9.0 ROOFING WORKS 164,865.00 56,352.75 221,217.75

9.1 Pre Painted Rib type roofing 130 lmts. 650.00 84,500.00 227.50 29,575.00 114,075.00
9.2 PE foam insulation 10mm thick / single sided foam 4 rolls 5,500.00 22,000.00 1,375.00 5,500.00 27,500.00
9.3 Gutters, Flashing , ridge roll & end wall flashing 71 lmts 650.00 46,345.00 227.50 16,220.75 62,565.75
9.4 Hardi Senepa 10" x 8ft - lmts 550.00 - 192.50 - -
9.5 Silicon Sealant 12 tubes 185.00 2,220.00 64.75 777.00 2,997.00
9.6 Vulcaseal 2 lts. 650.00 1,300.00 227.50 455.00 1,755.00
9.7 Consumables onelot lumpsum 8,500.00 8,500.00 3,825.00 3,825.00 12,325.00
164,865.00 Labor Cost: 56,352.75 221,217.75

10.0 ELECTRICAL WORKS 357,387.50 147,435.63 504,823.13

10.1 PIPES , FITTINGS & CONSUMABLES

10.1.1 2"dia. IMC pipe 1 pcs. 1,650.00 1,650.00 577.50 577.50 2,227.50
10.1.2 2" dia. PVC pipe 5 pcs. 480.00 2,400.00 168.00 840.00 3,240.00
10.1.3 3/4" dia. PVC pipe 45 pcs. 145.00 6,525.00 50.75 2,283.75 8,808.75
10.1.4 1/2" dia. PVC pipe 95 pcs. 120.00 11,400.00 42.00 3,990.00 15,390.00
10.1.5 1/2" dia. Flexible hose (Plastic ) 3 rolls 1,750.00 5,250.00 612.50 1,837.50 7,087.50
10.1.6 1/2" dia. Fexible hose Adapter 150 pcs. 23.00 3,450.00 8.05 1,207.50 4,657.50
10.1.7 1/2 " dia.Pvc Adapter 85 pcs. 21.00 1,785.00 7.35 624.75 2,409.75
10.1.8 Utility box ( metal ) 100 pcs. 45.00 4,500.00 15.75 1,575.00 6,075.00
10.1.9 Pvc Junction box 700 pcs. 45.00 31,500.00 15.75 11,025.00 42,525.00
10.1.10 Pvc square box 30x30cm 2 pcs. 950.00 1,900.00 332.50 665.00 2,565.00
10.1.11 Metal Clamp 1/2" 400 pcs. 9.50 3,800.00 3.32 1,330.00 5,130.00
10.1.12 Solvent cement ( 400 cc ) 10 cans 240.00 2,400.00 84.00 840.00 3,240.00
10.1.13 Hacksaw blade 5 pcs. 60.00 300.00 21.00 105.00 405.00
10.1.14 Electrical tape ( big ) 40 pcs. 65.00 2,600.00 22.75 910.00 3,510.00
10.1.15 26 branches Panel Board ( BOLT ON) 1 set 12,500.00 12,500.00 4,375.00 4,375.00 16,875.00

10.2 CIRCUIT BREAKERS ( BOLT ON )

10.2.1 150 Amps 1 pc 11,500.00 11,500.00 4,025.00 4,025.00 15,525.00
10.2.2 30 Amps 6 pcs. 1,250.00 7,500.00 437.50 2,625.00 10,125.00
10.2.3 20 Amps 8 pcs. 975.00 7,800.00 341.25 2,730.00 10,530.00
10.2.4 15 Amps 4 pcs. 835.00 3,340.00 292.25 1,169.00 4,509.00

10.3 CABLES & WIRES

10.3.1 50.0mm² THHN Wire 35 mts. 450.00 15,750.00 157.50 5,512.50 21,262.50
10.3.2 14.0mm² THHN Wire 18 mts. 125.00 2,187.50 43.75 765.63 2,953.13
10.3.3 5.5mm² THHN Wire 4 box 6,300.00 25,200.00 2,205.00 8,820.00 34,020.00
10.3.4 3.5mm² THHN Wire 15 box 4,215.00 63,225.00 1,475.25 22,128.75 85,353.75
10.3.5 2.0mm² THHN Wire 6 box 2,800.00 16,800.00 980.00 5,880.00 22,680.00

10.4 ELECTRICAL DEVICES & LIGHTING FIXTURES

10.4.1 Pinlights 11Watts ( daylight ) 75 sets 550.00 41,250.00 192.50 14,437.50 55,687.50
10.4.2 Covelight ( LED ) 100 mts 450.00 45,000.00 157.50 15,750.00 60,750.00
10.4.3 Led Adaptor - pcs. 255.00 - 89.25 - -
10.4.4 Center light 7 pcs. - 1,450.00 10,150.00 10,150.00 Owner's Supplied Materials
10.4.5 Chandellier / Drop light 1 pc - - 3,500.00 3,500.00 3,500.00 Owner's Supplied Materials
10.4.6 Wall Lamp 4 pcs. - 1,450.00 5,800.00 5,800.00 Owner's Supplied Materials
10.4.7 Water heater 2 pcs. 1,450.00 2,900.00 2,900.00 Owner's Supplied Materials

Page 7 of 15
 Material Cost Labor Cost
Item No. Activity / Description Qty Unit Total Cost Remarks
Unit Cost Total Cost Unit Cost Total Cost
10.4.8 GFCI C.o. 2 gang 3 pcs. 850.00 2,550.00 297.50 892.50 3,442.50
10.4.9 1 gang switch 5 pcs. 185.00 925.00 64.75 323.75 1,248.75
10.4.10 2 gang switch 16 pcs. 205.00 3,280.00 71.75 1,148.00 4,428.00
10.4.11 3 gang switch 12 pcs. 365.00 4,380.00 127.75 1,533.00 5,913.00
10.4.12 3 way switch 2 pcs. 375.00 750.00 131.25 262.50 1,012.50
10.4.13 ACU outlet 5 pcs. 285.00 1,425.00 99.75 498.75 1,923.75
10.4.14 Range hood Outlet 1 pc 1,350.00 1,350.00 472.50 472.50 1,822.50
10.4.15 Convenience Outlet ( 2 gang ) 32 pcs. 245.00 7,840.00 85.75 2,744.00 10,584.00
10.4.16 Weather proof outlet (2 gang ) 5 pcs. 675.00 3,375.00 236.25 1,181.25 4,556.25
10.4.17 Testing & Commissioning onelot lumpsum - - - - -
357,387.50 Labor Cost: 147,435.63 504,823.13

11.0 PLUMBING WORKS 252,759.50 75,217.25 327,976.75

11.1 PIPES , FITTINGS & CONSUMABLES

11.1.1 6"dia. PVC Pipe - pcs. - - - - -
11.1.2 6"dia. 4" di. PVC Reducer - pcs. - - - - -
11.1.3 4"dia. PVC Pipe 25 pcs. 1,250.00 31,250.00 437.50 10,937.50 42,187.50
11.1.4 3"dia. PVC Pipe 20 pcs. 850.00 17,000.00 297.50 5,950.00 22,950.00
11.1.5 2"dia. PVC Pipe 35 pcs. 385.00 13,475.00 134.75 4,716.25 18,191.25
11.1.6 4"dia. X 90 deg. PVC Elbow 40 pcs. 145.00 5,800.00 50.75 2,030.00 7,830.00
11.1.7 4"dia. X 45 deg. PVC Elbow 36 pcs. 132.00 4,752.00 46.20 1,663.20 6,415.20
11.1.8 4"dia. X 4" PVC TEE 25 pcs. 235.00 5,875.00 82.25 2,056.25 7,931.25
11.1.9 4"dia. X 4" PVC WYE 10 pcs. 107.00 1,070.00 37.45 374.50 1,444.50
11.1.10 4"dia.PVC Cleanout 12 pcs. 174.00 2,088.00 60.90 730.80 2,818.80
11.1.11 3"dia. X 90 deg. PVC Elbow 3 pcs. 85.00 255.00 29.75 89.25 344.25
11.1.12 3"dia. X 45 deg. PVC Elbow 25 pcs. 72.00 1,800.00 25.20 630.00 2,430.00
11.1.13 3"dia. X 2 PVC WYE 6 pcs. 95.00 570.00 33.25 199.50 769.50
11.1.14 2"dia. X 90 deg. PVC Elbow 55 pcs. 52.00 2,860.00 18.20 1,001.00 3,861.00
11.1.15 2"dia. X 45 deg. PVC Elbow 60 pcs. 43.00 2,580.00 15.05 903.00 3,483.00
11.1.16 2"dia. X 2" PVC WYE 30 pcs. 65.00 1,950.00 22.75 682.50 2,632.50
11.1.17 2"dia. X 2" PVC TEE 30 pcs. 65.00 1,950.00 22.75 682.50 2,632.50
11.1.18 2"dia. PVC P- Trap 15 pcs. 68.00 1,020.00 23.80 357.00 1,377.00
11.1.19 PVC solvent Cement 12 can 242.00 2,904.00 84.70 1,016.40 3,920.40
11.1.20 Hacksaw Blade 5 pcs. 71.00 355.00 24.85 124.25 479.25
11.1.21 All Purpose Epoxy 4 lts. 850.00 3,400.00 297.50 1,190.00 4,590.00

Page 8 of 15
 Material Cost Labor Cost
Item No. Activity / Description Qty Unit Total Cost Remarks
Unit Cost Total Cost Unit Cost Total Cost
11.2 WATER LINE
11.2.1 3/4" dia. PPR Pipe 12 pcs. 565.00 6,780.00 169.50 2,034.00 8,814.00
11.2.2 1/2" dia. PPR Pipe 16 pcs. 332.00 5,312.00 99.60 1,593.60 6,905.60
11.2.3 3/4" dia. PPR Gate Valve 4 pcs. 785.00 3,140.00 235.50 942.00 4,082.00
11.2.3 1/2" dia. PPR Gate Valve 11 pcs. 523.00 5,753.00 156.90 1,725.90 7,478.90
3/4" dia. X 90 deg. PPR Elbow ( Plain ) 50 pcs. 35.00 1,750.00 10.50 525.00 2,275.00
11.2.4 1/2" dia. X 90 deg. PPR Elbow ( Plain ) 60 pcs. 25.00 1,500.00 7.50 450.00 1,950.00
11.2.5 1/2" dia. X 90 deg. PPR Elbow ( Threaded ) 45 pcs. 126.00 5,670.00 37.80 1,701.00 7,371.00
11.2.6 1/2" dia. X 90 deg. PPR TEE ( Threaded ) 35 pcs. 129.00 4,515.00 38.70 1,354.50 5,869.50
11.2.7 1/2" dia. X 90 deg. PPR TEE ( Plain ) 42 pcs. 27.00 1,134.00 8.10 340.20 1,474.20
3/4" dia. PPR Coupling 35 pcs. 23.00 805.00 6.90 241.50 1,046.50
11.2.8 1/2" dia. PPR Coupling 38 pcs. 16.00 608.00 4.80 182.40 790.40
11.2.9 1/2" dia. PPR End Cap 25 pcs. 14.50 362.50 4.35 108.75 471.25
11.2.10 1/2" dia. Male End plug 20 pcs. 13.00 260.00 3.90 78.00 338.00
11.2.11 Tapelone Tape (3/4") 30 pcs. 35.00 1,050.00 10.50 315.00 1,365.00

11.3 TOILET ,KITCHEN FIXTURES & ACCESSORIES

11.3.1 Water Closets 3 sets 8,500.00 25,500.00 2,125.00 6,375.00 31,875.00
11.3.2 Bathtub - sets - - - - -
11.3.3 Lavatory 3 sets 4,500.00 13,500.00 1,125.00 3,375.00 16,875.00
11.3.4 Telephone Shower 3 sets 2,950.00 8,850.00 737.50 2,212.50 11,062.50
11.3.5 Stainless Kitchen Sink 2 sets 6,500.00 13,000.00 1,625.00 3,250.00 16,250.00
11.3.6 Exhaust Fan 3 pcs. 2,650.00 7,950.00 662.50 1,987.50 9,937.50
11.3.7 Floor Drain Stainless 4" x 4" 12 pcs. 650.00 7,800.00 162.50 1,950.00 9,750.00
11.3.8 Faucet for Lavatory 3 sets 3,500.00 10,500.00 875.00 2,625.00 13,125.00
11.3.9 Faucet for Kitchen 2 sets 9,500.00 19,000.00 2,375.00 4,750.00 23,750.00
11.3.10 Wall mounted faucet 3 pcs. 850.00 2,550.00 212.50 637.50 3,187.50
11.3.11 Angle Valve 3 way 3 pcs. 365.00 1,095.00 91.25 273.75 1,368.75
11.3.12 Angle Valve single 12 pcs. 285.00 3,420.00 71.25 855.00 4,275.00
11.3.13 Water Heater ( Single point ) 1 sets 1.00 1.00 0.25 0.25 1.25
11.3.14 Consumables ( flexible hose, tapelon tape) onelot lumpsum - - - - -
Material Cost: 252,759.50 Labor Cost: 75,217.25 327,976.75

12.0 PAINTING WORKS 122,850.00 49,140.00 636,990.00

Painting works for all exterior , Interior walls , Ceilings , Wooden Doors
12.1 onelot lumpsum - - - - 465,000.00
Stair Steps
12.2 Water proofing for T& B , Balcony onelot lumpsum 15,350.00 15,350.00 6,140.00 6,140.00 21,490.00
12.3 Water proofing for Exterior walls onelot lumpsum 107,500.00 107,500.00 43,000.00 43,000.00 150,500.00
12.4 Consumables onelot lumpsum - - - - -
Material Cost: 122,850.00 Labor Cost: 49,140.00 636,990.00

Page 9 of 15
 Material Cost Labor Cost
Item No. Activity / Description Qty Unit Total Cost Remarks
Unit Cost Total Cost Unit Cost Total Cost

DIRECT COST Php. 6,473,739.10

Overhead , Contingencies & Miscellaneuos : 4% 258,949.56
Contractors profit /Project Management : 2% 129,474.78
VAT 0% -
6,862,163.44

GRAND TOTAL LABOR & MATERIAL CONSTRUCTION COST : Php. 6,862,163.44

Note: All Items / ActivitiesLabor & ,Materials not

shown on this Proposal are not yet Included & shall be
charge as additional cost for this proposal

EXCLUSIONS : Modular Kitchen Cabinet , Closets

Prepared by: Reynald P. Quinit / RK4dcs -Project Manager / QS Conformed by: Mrs. Babylyn Dorol

Checked by: Lito A. Cepillo / RK4dcs -Construction Manager

Date:

Page 10 of 15
New Structure Expansion (for Construction )
Ground floor 78.40 sqm x 33,500
Second floor 79.16 sqm x 33,500
Roofing 87.49 sqm x 3,566

Existing Structure (for Renovation ) Per sqm. Cost

Ground floor 36.00 sqm x 11,486
Second floor 36.00 sqm x 11,486
Roofing 39.83 sqm x 3,566

Grand Total Cost

Grand Total sqm. 229.56 sqm.

New Structure Expansion (for Construction ) 157.56 sqm

Existing Structure (for Renovation ) 72.00 sqm
229.56 sqm

Electrical 504,823.13
Plumbing 327,976.75
Doors & windows 423,046.00
Tiles 543,561.75
Existing Structure (for Renovation )

Description / Activities Qty Unit Unit cost

Demolition & Restoration onelot lumpsum 105,000.00

Tile Works 72 sqm 1,520.00
Ceiling works 77.69 sqm 1,600.00
Painting Works 97.6 sqm 515.00
Masonry works 29.4 sqm 1,500.00
Door s & Windows & Railing onelot lumpsum 132,685.62
Electrical onelot lumpsum 158,334.49
Plumbing onelot lumpsum 102,867.77

Grand Total Cost

 CEILING

2,626,400.00 GF ceiling 78.40

2,651,860.00 2f ceiling 79.16
311,983.10 ceiling eaves 15.53
5,590,243.10 173.09

413,497.94 GF ceiling 36.00

413,497.94 2f ceiling 36.00
142,030.94 ceiling eaves 5.69
969,026.82 77.69

6,559,269.92
229.56 250.78
28,573.23 per sqm. Cost

roofing 454,014.04
127.32
3,565.93

69%
31%
100% Total Construction Floor Area

New house
158,334.49
102,867.77
132,685.62
170,484.61
Total cost

105,000.00
109,440.00
124,304.00
50,264.00
44,100.00
132,685.62
158,334.49
102,867.77

826,995.89
72 sqm.
11,486.05 per floor
1,700.00 133,280.00
1,700.00 134,572.00
1,700.00 26,401.00

1,700.00 61,200.00
1,700.00 61,200.00
1,700.00 9,673.00