PROJECT PROPOSED 2-STOREY SINGLE DETACHED RESIDENTIAL BUILDING

OWNER MR. & MRS. PATRICK LEH

LOCATION LOT 14, BLOCK 6, SOUTH FORBES GOLF CITY, PHUKET MANSION, BRGY. INSHICAN, SILANG CAVITE
SUBJECT BILL OF QUANTITIES & COST ESTIMATES FORM
UNIT PRICE
NO. DESCRIPTIONS QTY UNIT AMOUNT
MATERIALS LABOR AMOUNT
1.0 General Requirement
1.1 Mobilization/ Demobilization 1 LOT 162,782.00 - 162,782.00 162,782.00
This covers the delivery and demobilization of
necessary manpower, materials, and equipment on -
site.
Transportation of workers, Supervisions and Site Inspection
1.2
1.0 LOT ### - ### 1,032,500.00
1.3 Temporary Facilities 1.0 LOT 239,250.00 - 239,250.00 239,250.00

This covers the supply of labor, materials, and

equipment to construct a temporary facility (barracks, -
site office, and temporary utilities)
1.4
Safety & Health, Personal Protective Equipment, and Housekeeping 1 LOT 278,384.70 - 278,384.70 278,384.70

d. Health, Safety, and Housekeeping – This includes the

supply of PPE of the workers and the client, and
necessary safety equipment/materials for the whole
construction. Housekeeping of the site to maintain the - -
cleanliness of the site at all times for the health and
safety of stakeholders.

1.6 Temporary Enclosure/Barricades/Board-up Etc. 1.0 LOT 65,250.00 - 65,250.00 65,250.00

1.7 Bonds, Permits, and Insurances 1.0 LOT BY OWNER -

This covers the necessary Bonds that the Client

requires, Building Permit fees and charges, Occupancy
Permit fees and charges, and Insurances for the said
project.
The contractor is required to provide professionals that -
will sign the Building permit on constractor side and in
producing and furnishing the signed/sealed complete
as- built plans for architectural, structural, electrical,
plumbing from their side as builders.

1.8 Utilities, Water and Electrical Bill 1.0 LOT BY OWNER -

1.9 Others________________________ -
Total For General Requirements 1,778,166.70

2.0 Site Preparation

2.1 Site Clearing 422.6 SQM 116.55 40.79 157.34 66,492.94
This covers the supply of labor and materials and
equipment of clearing of obstructions that are present - -
on site.
2.2 Surveying, Gridline, Structural & Masonry Layout 1 LOT 29,756.00 10,414.60 40,170.60 40,170.60

a. Gridline Layout – Layout of construction gridlines

and being reflected for visual presentation of client,
designer, and management.
b. Structural Layout – Layout and markings of
structural members based on the approved designs for
the sake of workmanship and checking. - -
c. Masonry Layout – Layout and markings of masonry
elements based on the approved designs for the sake
of
workmanship and checking.

2.2 Slope & Elevation Correction 422.6 SQM 365.40 127.89 493.29 208,464.35
This covers the supply of labor and equipment of cut
and fill of the lot for the sake of elevation and slope - -
correction.
2.3 Excavation 195 CU.M 682.50 682.50 133,087.50
This covers the supply of labor and equipment of all
necessary excavation to be for structural members of - -
main structure and site development.
2.4 Backfill and Compaction 128.3 SQM 550.00 550.00 70,565.00
 This includes the supply of labor, materials, and
equipment for the area that backfilling and - -
compaction is necessary.
2.5 Gravel Bedding 57.8 CU.M 3,029.25 1,060.24 4,089.49 236,372.38
2.6 Soil Poisoning & Termites Treatment 486 SQM 375.00 187.50 562.50 273,375.00
2.7 Earth Hauling 1 LOT 251,160.00 87,906.00 339,066.00 339,066.00
This includes the supply of labor and equipment to haul
out the excavated earth and debris from construction - -
site.
2.8 Disposal of Construction Debris 1 LOT 105,978.60 37,092.51 143,071.11 143,071.11
2.9 Erecting Sign Post, Temporary Fence & etc. 1 LOT 130,500.00 45,675.00 176,175.00 176,175.00
2.10 Installation of Temporary Connection to Water & Power 1 LOT 61,250.00 - 61,250.00 61,250.00
2.11 Others                                                             - -
Sub-Total For Site Development 1,748,089.88

3.0 Perimeter Fence

3.1 Reinforcement 2,075.6 KGS 100.49 40.19 140.68 291,993.33
3.2 Formworks 113.7 SQM 958.65 383.46 1,342.11 152,597.91
3.3 Concreting 24.8 CU.M 6,105.75 2,442.30 8,548.05 211,991.64
3.4 Masonry Works - - -
3.4.1. 6" CHB 174.9 SQM 1,083.60 433.44 1,517.04 265,330.30
3.4.2. 4" CHB 59.9 SQM 884.10 353.64 1,237.74 74,140.63
3.6 Wall Finishes - - -
3.6.1. Plastering 349.9 SQM 528.15 211.26 739.41 258,719.56
3.6.2. WF8, Textured Stucco 507.3 SQM 997.50 399.00 1,396.50 708,444.45
3.7 Steel Works - - -
3.7.1. Gate & Fence 469.6 KGS 158.55 63.42 221.97 104,237.11
3.8 Others                                                                                 - -
Sub-Total For Perimeter Fence 2,067,454.92

4.0 Main Structure

4.1 Reinforcement 8762.0 KGS 100.49 40.19 140.68 1,232,629.40

This includes the supply of labor, materials, and

equipment to fabricate and install the necessary
reinforcing bars on main structure according to plan of
the designer. Includes the necessary material testing - -
required by the client or assigned
Architect/Representative.

4.2 Formworks 426 SQM 958.65 383.46 1,342.11 571,738.86

This includes the supply of labor, materials, and

equipment to fabricate and install the necessary forms
for the concreting works on main structure that are - -
according and approved by
the assigned Architect/Representative.

4.3 Metal Deck 270.0 SQM 4,386.80 1,316.04 5,702.84 1,539,766.80

4.4 Concreting 108.0 CU.M 6,105.75 2,442.30 8,548.05 923,189.40
This covers the supply of labor, materials, and
equipment to perform the structural steel framing and
steel roof framing of the main structure including - -
necessary primers according to the approved plans of
the Architect/Engineer.

4.6 Vapor Barrier Installation 318 SQM 201.60 60.48 262.08 83,341.44
4.7 Steel Framing - -

This includes the supply of labor, materials, and

equipment to do the concrete pouring on main
structure based on the approved plans by the designer. - -
Includes the necessary material testing required by the
client or assigned
Architect/Representative.

4.7.1 Roof Trusses & Canopy Framing 10,120.1 KGS 158.55 63.42 221.97 2,246,358.60
4.7.2 Structural Framing 8,647.2 KGS 288.65 115.46 404.11 3,494,419.99
4.8 Masonry Works - -
 This covers the supply of labor, materials, and
equipment to do the approved partitioning and
masonry walling of main structure that are based on - -
approved plans of the
Architect/Representative.
4.8.1 6" CHB 369.6 SQM 1,135.20 454.08 1,589.28 587,397.89
4.8.2 4" CHB 317.0 SQM 926.20 370.48 1,296.68 411,047.56
4.8.3 Plastering 1,373.2 SQM 553.30 221.32 774.62 1,063,708.18
4.9 Cementitious Waterproofing - -
This covers the supply of labor, materials, and
equipment of integral waterproofing such as Penetron
or alike that is approved by the - -
Architect/Representative and the Client for
the warranties.
4.9.1 Exterior Wall 339.7 SQM 819.00 327.60 1,146.60 389,500.02
4.9.2 Concrete Canopy 22.0 SQM 724.50 289.80 1,014.30 22,314.60
4.9.3 Balcony 15.5 SQM 724.50 289.80 1,014.30 15,721.65
4.9.4 T&B 18.0 SQM 656.25 262.50 918.75 16,537.50
4.10 Roofing and Canopy - -
4.10.1 350x347mm Flat Clay Roof Tile 1.0 LOT BY OTHERS -
4.10.2 10mm thk. Tempered-Laminated Glass 19.3 SQM 2,571.25 899.94 3,471.19 66,993.92
4.11 Door and Door Jambs Installation - -
4.11.1 Main Entrance 1.0 SETS OSM 4,817.40 4,817.40 4,817.40
4.11.2 Bedroom 1 1.0 SETS OSM 4,817.40 4,817.40 4,817.40
4.11.3 Bedroom 1 T&B 1.0 SETS OSM 4,817.40 4,817.40 4,817.40
4.11.4 Maid's Room 1.0 SETS OSM 4,817.40 4,817.40 4,817.40
4.11.5 Maid's Rm. T&B 2.0 SETS OSM 4,817.40 4,817.40 9,634.80
4.11.6 Wash Room 1.0 SETS OSM 4,817.40 4,817.40 4,817.40
4.11.7 Shower Room 1.0 SETS OSM 4,817.40 4,817.40 4,817.40
4.11.8 Powder Room 1.0 SETS OSM 4,817.40 4,817.40 4,817.40
4.11.9 Pantry 1.0 SETS OSM 4,817.40 4,817.40 4,817.40
4.11.10 Bedroom 2 2.0 SETS OSM 4,817.40 4,817.40 9,634.80
4.11.11 Master's Bedroom 3.0 SETS OSM 4,817.40 4,817.40 14,452.20
4.11.12 Master's Bedroom Storage 4.0 SETS OSM 4,817.40 4,817.40 19,269.60
4.11.13 Master's Bedroom Terrace 5.0 SETS OSM 4,817.40 4,817.40 24,087.00
4.12 Ceiling Works & Framing -
4.12.1 12mm THK MR Gypsum Board 137.4 SQM 1,141.80 456.72 1,598.52 219,636.65
4.12.2 12mm THK Ord. Gypsum Board 242.9 SQM 944.90 377.96 1,322.86 321,322.69
4.12.3 Ceiling Paint 399.3 SQM 695.20 278.08 973.28 388,630.70
4.12.4 Manhole/Access & Ventilation - -
4.13 Wall Finishes - -
4.13.1 Drywall + Painting 855.9 SQM 1,980.00 792.00 2,772.00 2,372,554.80
4.13.2 WF1- Exterior Wall Paint 456.6 SQM 762.30 304.92 1,067.22 487,292.65
4.13.3 WF2- Textured Stucco 35.2 SQM 997.50 399.00 1,396.50 49,156.80
4.13.4 WF4- Porcelaine Tile 35.1 SQM OSM 891.25 891.25 31,282.88
4.13.5 WF6- 200X200MM Glass Block 8.9 SQM OSM 2,117.50 2,117.50 18,845.75
4.14 Floor Finishes - -
4.14.1 Porcelaine Tiles 255.4 SQM OSM 747.50 747.50 190,911.50
4.14.2 Floor Vinyl 127.9 SQM OSM 690.00 690.00 88,251.00
4.14.3 Bathroom Tiles 31.3 SQM OSM 862.50 862.50 26,996.25
4.15 Steel Works + Coating and Protection -
4.15.1 Staircase Railings 1.0 LOT BY OTHERS -
4.15.2 Balcony Railings 1.0 LOT BY OTHERS -
4.15.3 Spiral Railings 1.0 LOT BY OTHERS -
4.15.4 Ramp Railing 1.0 LOT BY OTHERS -
4.16 Main Staircase - -
4.16.1 Staircase handrail incl. newel post 1.0 LOT BY OTHERS -
4.16.2 Staircase Steps/Run (solid wood) 1.0 LOT BY OTHERS -
4.16.3 Staircase Protection/Coating 1.0 LOT BY OTHERS -
4.17 Others                                                                 - -
Sub-Total for Main Structure 16,975,165.08
5.0 Lap Pool, Pond and Lift
5.1 Excavation 123.8 CU.M 682.50 682.50 84,493.50
5.2 Backfill and Compaction 18.8 SQM 550.00 550.00 10,340.00
5.3 Gravel Bedding 8.1 CU.M 3,029.25 1,060.24 4,089.49 33,124.85
5.4 Earth Hauling 1.0 LOT 152,521.60 45,756.48 198,278.08 198,278.08
5.5 Reinforcement 6729.6 KGS 100.49 40.19 140.68 946,713.40
5.6 Formworks 123.0 SQM 958.65 383.46 1,342.11 165,079.53
5.7 Concreting 30.3 CU.M 6,105.75 2,442.30 8,548.05 259,005.92
5.8 Masonry Works -
5.8.1 6" CHB 19.2 SQM 1,135.20 454.08 1,589.28 30,514.18
5.8.3 Plastering 19.5 SQM 553.30 221.32 774.62 15,105.09
5.9 Waterproofing & Water Vapor Protection 96.6 SQM 724.50 289.80 1,014.30 97,981.38
5.10 Tiling -
5.10.1 Inside the pool 93.0 SQM OSM 862.50 862.50 80,212.50
5.10.2 Top of pool 18.5 SQM OSM 747.50 747.50 13,828.75
5.10.3 Side of pool incl. pond gutter 27.5 SQM OSM 862.50 862.50 23,718.75
5.10.4 wall feature 26.8 SQM BY OTHERS -
5.10 Mechanical works -
5.10.1 Water motor pump & other equipment for pool 1.0 LOT BY OTHERS -
5.10.2 Water motot pump & other equipment for pond 1.0 LOT BY OTHERS -
5.10.3 Lift Mechanism 1.0 LOT BY OTHERS -
5.11 Others                                                                                  -
Sub-Total For Lap Pool, Pond and Lift 1,958,395.92
6.0 Plumbing Works
6.1 Septic Tank
5.1.1 Excavation 9.45 CU.M - 682.50 682.50 6,449.63
5.1.2 Reinforcement 316 KGS 100.49 40.19 140.68 44,454.56
5.1.3 Formworks 9 SQM 958.65 383.46 1,342.11 12,078.99
5.1.4 Concreting: Site Mix 3 CU.M 6,105.75 2,442.30 8,548.05 25,644.15
5.1.5 6" CHB 9 SQM 1,135.20 454.08 1,589.28 14,303.52
5.1.6 Plastering 12 SQM 553.30 221.32 774.62 9,295.44
6.2 Roughing-ins - -
6.2.1 Sewer, Vent, and Storm Drainage Line - -
6.2.2 a. Pipe Laying & Fittings. Incl. culvert 743.2 LM 887.25 310.54 1,197.79 890,195.67
6.2.3 b. Catch Basin + Manhole 22.0 PCS 6,534.00 2,613.60 9,147.60 201,247.20
Consumables: Pipe Hanger, Bracket & Support 1.0 LOT 32,743.29 11,460.15 44,203.44 44,203.44
6.2.4 incl. solvent cement etc. - -
6.3 Waterline Distribution - -
6.3.1 Pipe Laying & Fittings (Phildex PPR) 159.1 LM 804.10 321.64 1,125.74 179,105.23
6.3.2 Valves 17.0 PCS 964.70 385.88 1,350.58 22,959.86
6.3.3 Consumables: Pipe Hanger, Bracket & Support
incl. teflon, nipple, elbows & etc.
1.0 LOT 6,061.95 2,121.68 8,183.64 8,183.64

6.4 Chipping, Excavation Works 1128 LM 117.70 210.00 327.70 369,645.60

6.5 Concrete Restoration 169 SQM 1,620.30 695.99 2,316.29 391,453.43
6.6 Leak and Pressure Test, Slope Test 1 LOT 22,832.97 7,991.54 30,824.51 30,824.51
6.7 Installation of Plumbing Fixtures - -
6.7.1 Lavatory w/ faucet 5 SETS OSM 2,730.00 2,730.00 13,650.00
6.7.2 Water Closet 5 SETS OSM 2,047.50 2,047.50 10,237.50
6.7.3 Bidet 5 SETS OSM 1,228.50 1,228.50 6,142.50
6.7.4 Hose Bibb 5 SETS OSM 682.50 682.50 3,412.50
6.7.5 Kitchen Sink w/ faucet 2 SETS OSM 2,730.00 2,730.00 5,460.00
6.7.6 Shower Set 5 SETS OSM 2,730.00 2,730.00 13,650.00
6.7.7 Floor Drain 10 SETS OSM 546.00 546.00 5,460.00
6.7.8 Water Heater 4 SETS OSM 4,777.50 4,777.50 19,110.00
6.8 Rain Water Protection - -
6.8.1 Rainwater Downpipes 1 LOT 28,798.00 10,079.30 38,877.30 38,877.30
6.8.2 Gutter & Strainers BY OTHERS -
6.8.3 Scupper Drain, weep hole, drip mold & etc. 1 LOT 23,570.00 9,428.00 32,998.00 32,998.00
6.9 Others                                                                                  Total for Plumbing Works 2,399,042.67

7.0 Electrical Works

7.1 Roughing-ins 741 LM 417.45 166.98 584.43 433,062.63
This covers the supply of labor, materials, and
equipment of electrical roughing-ins based on
approved plans of the Architect/designer. - -
7.1.2 Boxes 306 PCS 90.00 35.00 125.00 38,250.00
7.1.3 Consumables: Pipe hanger & support, Solvent LOT
cement etc. 1 1,147.50 401.63 1,549.13 1,549.13
7.2 Panel Board, ECB & MTS -
This covers the supply of labor, materials, and
equipment of electrical Panelboard and circuits based
on the approved plans of the Architect/designer. -

7.2.1 Panel 'PP', 275AT, 1-Phase, 2P 240V, 60HZ 1 SET 78,487.50 23,546.25 102,033.75 102,033.75
7.2.2 Panel 'LP', 100AT, 1-Phase, 2P 240V, 60HZ 1 SET 46,718.75 14,015.63 60,734.38 60,734.38
7.2.3 Panel 'PBU', 125AT, 1-Phase, 2P 240V, 60HZ 1 SET 30,848.75 9,254.63 40,103.38 40,103.38
7.2.4 MCB 500AT, 1-Phase, 2P 240V, 60HZ 1 SET 25,530.00 7,659.00 33,189.00 33,189.00
7.2.5 ECB 2P-30AT, 14KAIC, 230V, 60HZ Nema 3R 13 SET 11,241.25 3,372.38 14,613.63 189,977.13
Enclosure
7.2.6 Consumables: Pipe hanger & support, Solvent 1 LOT 12,781.13 5,751.51 18,532.64 18,532.64
cement,Excavation
7.3 Chipping, Electrical Works
Tape etc. 555.6 LM 117.70 210.00 327.70 182,070.12
7.4 Concrete Restoration 66.7 SQM 1,620.30 695.99 2,316.29 154,496.71
7.5 Wires Pulling - -
7.5.1 2.0mm2 THHN 350.5 LM 48.00 19.20 67.20 23,553.60
7.5.2 3.5mm2 THHN 917.1 LM 75.00 30.00 105.00 96,295.50
7.5.3 5.5mm2 THHN 811.7 LM 108.00 43.20 151.20 122,729.04
7.5.4 8.0mm2 THHN 230.0 LM 250.00 100.00 350.00 80,500.00
7.5.5 14mm2 THHN 234.2 LM 316.00 126.40 442.40 103,610.08
7.5.6 22mm2 THHN 230.1 LM 432.00 172.80 604.80 139,164.48
7.5.7 30mm2 THHN 100.0 LM 985.00 394.00 1,379.00 137,900.00
7.5.8 38mm2 THHN 100.0 LM 1,300.00 520.00 1,820.00 182,000.00
7.5.9 125mm2 THHN 156.1 LM 1,458.00 583.20 2,041.20 318,631.32
7.5.10 150mm2 THHN 100.0 LM 2,398.00 959.20 3,357.20 335,720.00
7.5.11 Consumables: Electrical Tape, GI Wire etc. 1.0 LOT
entrance cap, rop, clamp etc 69,637.23 24,373.03 94,010.27 94,010.27

7.6 Wiring Devices: Convenience Outlets and Switches -

7.6.1 Light Switch with cover: 1 gang 6.0 SET/S OSM 385.00 385.00 2,310.00
7.6.2 Light Switch with cover: 2 gang 6.0 SET/S OSM 385.00 385.00 2,310.00
7.6.3 Light Switch with cover: 3 gang 11.0 SET/S OSM 385.00 385.00 4,235.00
7.6.4 Light Switch with cover: 2 gang 3 way 10.0 SET/S OSM 385.00 385.00 3,850.00
7.6.5 Light Switch with cover: 3 gang 3 way 5.0 SET/S OSM 385.00 385.00 1,925.00
7.6.6 Duplex outlet grounding type with plate cover 43.0 SET/S OSM 385.00 385.00 16,555.00
7.6.7 Duplex outlet weatherproofed type 4.0 SET/S OSM 385.00 385.00 1,540.00
7.6.8 Exhaust Fan 4.0 SET/S OSM 385.00 385.00 1,540.00
7.6.9 Consumables: Electrical Tape etc. 1.0 LOT 1,027.95 359.78 1,387.73 1,387.73
7.7 Lighting Fixtures - -
7.7.1 Pin Lights/ Surface Lights 139.0 SET/S OSM 450.00 450.00 62,550.00
7.7.2 Chandelier Lights 3.0 SET/S OSM 485.00 485.00 1,455.00
7.7.3 Wall Lights 23.0 SET/S OSM 450.00 450.00 10,350.00
7.7.4 Strip Lights 21.2 LM OSM 450.00 450.00 9,540.00
7.7.5 Consumables: Electrical Tape, Flexible Conduit, M 1.0 LOT 2,516.85 880.90 3,397.75 72,032.25
7.11 Testing and Commissioning 1.0 LOT - - -
7.12 Others                                                                                 - -
Total for Electrical Works 3,079,693.11

SUMMARY:
Total for General Requirements 1,778,166.70
Sub-Total for Site Development 1,748,089.88
Sub-Total for Perimeter Fence 2,067,454.92
Sub-Total for Main Structure 16,975,165.08
Sub-Total For Lap Pool, Pond and Lift                                                                                                                                1,958,395.92
Total for Plumbing Works                                                                                                                                2,399,042.67
Total for Electrical Works                                                                                                                                3,079,693.11
Over-all Estimated Project Cost 30,006,008.28
Government Taxes, VAT (12%) 3,600,720.99
Contractor's Profit (10%) 3,000,600.83
Grand Total Amount 36,607,330.11

Submitted by: Conforme: