Bom

PROJECT : RENOVATION FOR TWO-STOREY RESIDENTIAL HOUSE
OWNER : MS. JENNIFER MALABANAN

LOCATION : LUMBANG NA BATA, CALACA, BATANGAS
SUBJECT : BILL OF MATERIALS
QTY. UNIT
ITEM SCOPE OF WORK
I. GENERAL REQUIREMENTS
1.1 Mobilization 1.00 lot
1.2 Project Management
PIC 2.00 months
Warehouseman / Timekeeper 60.00 Days
Gas and Meal Allowance for Timekeeper/Warehouseman 60.00 Days
Communication Allowance (150 Load for 1 month) 2.00 months
PIC
Timekeeper / Warehouseman
Office Supplies 1.00 lot
1.3 Lodging
1.4 Temporary Facilities
1.5 Electric Bill 2.00 months
1.6 Water Bill 2.00 months
1.7 Demobilization
1.8 Miscellaneous 1.00 lot
II. CIVIL WORKS - Existing Structure
2.1 Demolition of existing wall partition @ Existing Stairs (Ground Floor)
2.2 Demolition of stairs for new stairs design
2.3 Demolition of existing wall partition @ Existing Kitchen (2nd Floor)
2.4 Demolition of wall (portion only) for new windows @ Existing
Kitchen , Family Area & Stairs Area (2nd Floor)
2.5 Dismantling of Existing Steel railings @ Stairs
2.6 Dismantling of existing kitchen counter & fixtures @ 2nd Floor
2.7 Champering of existing beam at stairs area
2.8 Relocation of Existing Doors of Entry Door(Existing Family Area)
to Proposed Bedroom 1 (Ground Floor)
III. EARTHWORKS
3.1 Site Clearing and Grubbing
3.2 Layout and Staking
3.3 Excavation
3.4 Back Filling
3.5 Embankment
3.6 Soil Treatment (Lentrex)
3.7 Polyethelene Sheet
3.8 Gravel Base(G-1)
3.9 Disposal
3.10 Slab Preparation
Materials:
Nylon String 1.00 rolls
Good Lumber 2 x 2 x 12 10.00 pc/s.
Polyethelene Sheet 7.00 kilo/s
Level Hose 3/4" (Green) 10.00 meter/s
Lentrex 2.00 liter/s
CWN 3 1.00 box/es
IV. REBAR WORKS (Grade 33)
4.1 Wall Footing
4.2 For CHB walling
4.3 Slab on Fill
4.4 Stairs
Materials:
Deformed Bar 10mm x 6m 163.00 pc/s.
Deformed Bar 16mm x 6m pc/s.
GI. Wire #16 30.00 kgs
V. FORMWORKS & SCAFFOLDINGS
5.1 Wall Footing
5.2 Stairs
5.3 Concrete Window Sill & Canopies
5.4 Slab @ Kitchen Counter
Materials:
Phenolic Board 12mm 6.00 pc/s.
CWN 1-1/2 3.00 kilos
CWN 2 2.00 kilos
CWN 3 1.00 kilos
CWN 4 1.00 kilos
VI. CONCRETE WORKS (One Bagger Mixer)

6.1 Wall Footing
6.2 Slab on Fill
6.3 Concrete Canopies
6.4 Stairs
Materials:
Cement 89.00 bags
Whitesand (Pampanga) 5.00 cu.
Gravel 3/4" 9.00 cu.
Assorted Nails 6.00 kgs.
VII. MASONRY WORKS (Non Bearing Load)

7.1 Plastering of Existing walls and columns @Ground Floor
7.2 CHB Laying
CHB # 5 1,426.00 pcs
7.3 Mortar Filler, Plastering & Corners
Whitesand 26.00 cu.m
Cement 242.00 bags
Adhesive 5.00 bags
VIII. WATER PROOFING

8.1 Canopies &Balcony (Boysen Plexibond or equivalent) 14.04 m2
Materials:
Boysen Plexibond 4.00 gal/s.
Cement 1.00 bag/s
Paint roller 4" 2.00 pc/s.
IX. TILE WORKS
9.1 Wall Tiles
20x40 Moreen White - Mariwasa 116.00 pc/s.
20x40 Cozy Beige - Mariwasa; 2.0 m from FFL. 96.00 pc/s.
Ground Floor T & B
20x60 Traywood - Mariwasa
Living Faade Exterior 137.00 pc/s.
9.2 Floor Tiles
60x60 Travertine (Glossy Finish) 146.00 pc/s.
Living Area
Dining Area
Kitchen Area
Family Area & Hallway
60x60 Antigo Ochre - Mariwasa (Matte Finish)
Bedroom 1 20.00 pc/s.
40x40 Jericho Beige Mariwasa (Matte Finish)
Balcony 58.00 pc/s.
Porch 18.00 pc/s.
20x20 Patcher White - Mariwasa
Ground Floor T & B 78.00 pc/s.
9.3 Counter Top
Jet Black Granite Slab @
Kitchen 1.00 lot
Tile Adhesive 20.00 bags
Cement 40.00 bags
Sand 5.00 cu.
Tile Grout 10.00 bags
Stikwel 1.00 gal/s.
Diamond Cutting Disc 4" 3.00 pc/s.
Pioneer Epoxy 1.00 liter/s
X. CARPENTRY WORKS
10.1 Dismantling and repair of existing ceiling @
Existing Kitchen
Living Area (2nd Floor)
10.2 Fabrication of new ceiling using 4.5mm Thk. Hardieflex board @
Bedroom 1
Ground Floor T&B,
Living Area
Porch
Stair Area
10.3 Repair of Ceiling @
Family Area (2nd Floor)
10.4 Fabrication of undercounter and overhead cabinet using
19mm Thk. Marine Plywood @
Kitchen
10.5 Fabrication of cabinet/ closet using 19mm Thk. Marine Plywood @
Bedroom 1
10.6 Fabrication of TV Rack using 19mm Thk. Marine Plywood @
Living Area and Family Area
10.7 Fabrication of Shelves using 19mm Thk. Marine Plywood @
Family Area
10.8 Installation 50mm x 300mm Mahogany wood planks
10.9 Installation of 3" x 3" Wood Handrail
Hardware and Accessories
Materials:
4.5mm Hardiflex Board 16.00 pc/s.
Hardiflex Screw 20mm 1,200.00 pc/s.
Double Metal Furrings 55.00 pc/s.
Carrying Channel 20.00 pc/s.
Wall Angle 30.00 pc/s.
W-clip double 150.00 pc/s.
Blind Rivets 1,000.00 pc/s.
Metal Drillbit 2.00 pc/s.
Masonry Drillbit 2.00 pc/s.
Screw bit 2.00 pc/s.
Cutting disc 4" 3.00 pc/s.
Marine Plywood 1/4" 4.00 pc/s.
Good Lumber 2" x 2" x 12ft. 20.00 pc/s.
Assorted Nails 5.00 kilos
50mm Solid Wood Planks 15.00 pc/s.
Wood Handrail 3 x 3 x 10ft. 2.00 pc/s.
B.I. Tubular 1x1 1.00 pc/s.
Other Accessories 1.00 lot
Marine Plywood 19mm 23.00 pc/s.
Liston 30.00 pc/s.
Cabinet Handle 4" 33.00 pc/s.
Drawer Guide 21.00 set/s
Conceiled Hinges 60.00 pair/s
Round Tube s/s 19mm w/ Flange & Cover 1.00 lot
XI. DOORS AND WINDOWS
11.1 Aluminum Windows
Anolok Aluminum awning with fixed windows with 6mm Thk. Bronze Glass
600mm x 1500mm - W-1 @ Living & Stair Area 4.00 set/s
600mm x 1200mm - W-4 @ Family Area 1.00 set/s
725mm + 775mm x 1200mm - W-6a&b @ Stair Landing 1.00 set/s
Anolok Aluminum Awning windows with 6mm Thk. Bronze Glass
600mm x 600mm - W-2 @ Common T & B Ground Floor 1.00 set/s
Anolok Aluminum Sliding windows with 6mm Thk. Bronze Glass
1200mm x 1200mm - W-3 @ Bedroom 1 1.00 set/s
1600mm x 500mm - W-5 @ Stair Area 1.00 set/s
11.3 Doors
Solid Wood Panel Door (Mahogany) @ Service Door 1.00 pc/s.
Flush Door Hollow Core @ Bedrrom 1 & Common T & B 2.00 pc/s.
Flush Door Hollow Core @ Storage 1.00 pc/s.
11.4 Door Jambs
Door Jamb Single Door (Tanguile of Equivalent) 4.00 pc/s.
11.5 Hardwares and Accessories
Deadbolt @ Entrance & Service Door 2.00 set/s
Raider Lever Type Door Handle @ Entrance, Service & Bedroom 1 3.00 set/s
Cylindrical Type Lockset (AMERILOCK or equivalent) @ Common T & B 1.00 set/s
11.6 Door Stoppers 5.00 pc/s.
11.7 Door Sweeper (Exterior Doors) 2.00 pc/s.
XII PLUMBINGWORKS
12.1 Checking of existing water line and sewer line
12.2 *WATER LINE (Neltex PPR-Type Pipes & Fittings) 1.00 lot
12.3 *SEWER LINE (Neltex Series Orange pipe) 1.00 lot
12.4 ACCESSORIES (Sanitary Fixtures, shower, faucet, Kit-sink, etc.)
Kitchen
Crown DB649C 2 Bowl 1.00 set/s
Pozzi F05053 Dublin Mix Faucet 1.00 set/s
Common T & B Ground Floor:
HCG Smart Maxi Package 1.00 set/s
POZZI F04128 Derby 6" Wall Bath & Shower Mix 1.00 set/s
Octacrom NBCS 62PC Bidet Comp Set-polished chrome 1.00 set/s
Materials:
Floor Plange 1.00 pc/s.
Floor Drains 1.00 pc/s.
Kitchen Sink Basket Strainer 2.00 pc/s.
Teflon Tape 5.00 pc/s.
P-Trap 1.00 pc/s.
Angle Valve 2.00 pc/s.
Sealant 2.00 pc/s.
Faucet/Bibb 2.00 pc/s.
Flexible Hose 1.00 pc/s.
12.4 Labor 1.00 lot
XIII ELECTRICAL WORKS (From Entrance Cap only to Devices)
13.1 WIRES (Starflex)
THHN Wire 2.0mm2 1.50 boxes
THHN Wire 8.0mm2 30.00 meter/s
13.4 Telephone Cable (Cat-5E) - meter/s
Telephone Outlet - sets
13.5 CATV Cable (RG-6) 50.00 meter/s
Cable Outlet 2.00 sets
CATV Spliter 5way 1.00 set
13.6 CCTV Cable - meter/s
13.7 *PIPES & FITTINGS (IMC pipes)
PVC Pipe 1/2" 10.00 pc/s.
Flexible hose 1/2" 30.00 meter/s
PVC Long Elbow 3/4" 2.00 pc/s.
Entrance Cap 25mm 1.00 pc/s.
Entrance Cap 1/2" 1.00 pc/s.
PVC Male Adaptor 25mm 2.00 pc/s.
PVC Male Adaptor 1/2" 1.00 pc/s.
Electrical Tape 30.00 pc/s.
13.8 *BOXES
13.9 OUTLET (Panasonic Wide Series)
2 Gang Convinience Outlet with Plate 9.00 sets
Weather Proof Outlet - sets
AC Outlet with Plate 1.00 sets
13.10 SWITCHES (Panasonic Wide Series)
1 Gang Switch w/ Plate 4.00 sets
3 Gang Switch w/ Plate - sets
1 Gang 3 Way Switch w/ Plate 2.00 sets
13.11 PANEL BOARDS
70 Main 6 branches (3-20AT, 2-30AT, 1-Spare) 2P 1.00 set/s
13.12 Fixtures (ordinary pin lights,Sl Bulb, Recessed Luminaires)
Ordinary Pinlight (single) 15.00 set/s
Receptacle w/ LED Buld 5w 3.00 pc/s.
Striplight @ Dining, Master's BR, BR 1, BR 2 & BR 3 - meter/s
13.13 Meter Center - sets
13.14 Exhaust Fans 1.00 pc/s.
13.15 Pipehood with aluminum duct pipe 2.00 pc/s.
13.16 Grounding rod w/ clamp holder 1.00 set
13.17 Labor 1.00 lot
XIV. STEEL WORKS
14.1 Stair raling using B.I. Squaretube 2" x 2" x 1.5mm, Flatbar 2" x 4.5mm
and 10mm roundbar.
Materials:
Squaretube 2" x 2" x 1.5 1.00 pc/s.
Flatbar 2" x 4.5mm 3.00 pc/s.
Roundbar 10mm 7.00 pc/s.
Other accessories 1.00 lot
XV. PAINTING WORKS - EXCLUSION

15.1 Exterior Concrete Wall Gloss or Semi Gloss Finish
15.2 Interior Concrete Wall Gloss or Semi Gloss Finish
15.3 Ceiling (Interior & Exterior) Flat Finish
15.4 Closets Semi Duco Finish
15.5 Kitchen Cabinets Duco Finish
15.6 Flush Doors & Door Jambs Duco Finish
15.7 Solid Panel Doors Varnish Finish
15.8 Stair Threads Varnish Finish
15.9 Stone Veneer (Poly Eurethane)
XVI. SPECIAL FINISHES
16.1 Exterior Wall Accent @ Gray Mountain (EZ Rocks) 25.00 sqm.
EXCLUSIONS:
* VAT
* Water Connection Fee by Owner (Fees)
* Electrical Connection by Owner (Fees)
* Building Permit by Owner (Fees)
* Air Conditioning Unit Owner Supply
* Appliances (Range, Range Hood & Refrigerator) Owner Supply
* Special Lighting Fixtures (Droplights, Chandeliers, Hanging Light, Ceiling Mounted Lamps, Wall lamps)
* CCTV Cameras & Accessories
* Fence & Gate
* All Items Not Included in the Scope of Work
* If any changes in Materials and Specification Shall be Subject to Change Order or Additional Cost Shall Impose
Note: This Quantity Estimate are based on the Detailed Drawing and as per Materials Specification specified on
the working Drawing.Any Changes in Specifications and Scope of Work are Subject to Change order.
Duration of Work :
60 to 75 Working Days
PREPARED BY: Approved By:
Jayr Francia Mr. Ghil B. Lagos

Account Executive President & CEO
Date: September 19, 2017
MATERIALS LABOR
TOTAL COST TOTAL ITEM COST
UNIT TOTAL UNIT TOTAL
100,200.00
2,500.00
12,000.00 24,000.00 24,000.00

350.00 21,000.00 21,000.00
60.00 3,600.00
300.00 600.00
500.00
40,000.00
1,500.00 3,000.00
1,000.00 2,000.00
3,000.00
9,190.00 9,190.00 9,190.00

1,280.00
1,920.00
1,280.00
640.00
1,280.00
1,280.00
640.00
870.00
5,610.00 6,400.00 12,010.00

150.00 150.00
160.00 1,600.00
130.00 910.00
35.00 350.00
900.00 1,800.00
800.00 800.00
30,750.00 15,200.00 45,950.00
150.00 24,450.00
200.00 3,000.00
345.00 -
110.00 3,300.00
10,200.00 5,610.00 15,810.00
160.00 3,200.00
1,050.00 6,300.00
100.00 300.00
100.00 200.00
100.00 100.00
100.00 100.00
37,870.00 15,150.00 53,020.00
240.00 21,360.00
1,100.00 5,500.00
1,150.00 10,350.00
110.00 660.00
99,388.00 64,600.00 163,988.00
8.00 11,408.00
1,100.00 28,600.00
240.00 58,080.00
260.00 1,300.00
4,385.94 1,052.63 5,438.57

250.00 4,385.94 60.00 1,052.63
86,458.00 26,670.00 113,128.00
35.00 4,060.00 1,860.00

35.00 3,360.00 1,540.00
45.00 6,165.00 3,000.00
175.00 25,550.00 4,800.00
170.00 3,400.00 1,300.00
62.00 3,596.00 1,675.00

62.00 1,116.00 520.00
22.00 1,716.00 625.00
13,500.00 13,500.00 11,350.00

260.00 5,200.00
240.00 9,600.00
1,100.00 5,500.00
100.00 1,000.00
495.00 495.00
550.00 1,650.00
550.00 550.00
93,066.00 33,180.00 126,246.00
2,610.00
8,700.00
1,740.00
6,090.00
7,830.00
1,300.00
1,300.00
2,610.00
1,000.00
456.00 7,296.00
0.35 420.00
105.00 5,775.00
105.00 2,100.00
35.00 1,050.00
5.00 750.00
0.56 560.00
50.00 100.00
95.00 190.00
85.00 170.00
50.00 150.00
-
160.00 3,200.00
110.00 550.00
980.00 14,700.00
1,100.00 2,200.00
1,100.00 1,100.00
500.00 500.00
1,250.00 28,750.00
95.00 2,850.00
95.00 3,135.00
150.00 1,350.00
320.00 6,720.00
130.00 7,800.00
90.00 450.00
1,200.00 1,200.00
60,465.00 13,780.00 74,245.00
3,300.00 13,200.00 1,150.00 4,600.00

2,100.00 2,100.00 700.00 700.00
4,840.00 4,840.00 1,350.00 1,350.00
1,450.00 1,450.00 450.00 450.00
3,150.00 3,150.00 800.00 800.00

2,915.00 2,915.00 800.00 800.00
3,080.00 6,160.00 800.00 1,600.00
1,740.00
6,000.00 6,000.00
2,800.00 5,600.00
1,800.00 1,800.00
1,740.00
1,800.00 7,200.00
850.00 1,700.00
750.00 2,250.00
350.00 350.00
190.00 950.00
400.00 800.00
37,755.20 18,000.00 55,755.20
5,500.00 5,500.00
9,500.00 9,500.00
3,600.00 3,600.00
4,350.00 4,350.00
6,000.00 6,000.00
3,995.00 3,995.00
760.00 760.00
450.00 450.00
199.00 199.00
305.60 611.20
20.00 100.00
550.00 550.00
200.00 400.00
120.00 240.00
125.00 250.00
250.00 250.00
1,000.00 1,000.00
18,000.00 18,000.00
33,421.75 18,000.00 51,421.75
1,800.00 2,700.00
2,650.00 5,300.00
3,975.00 993.75
80.00 2,400.00
15.00 -
200.00 -
20.00 1,000.00
300.00 600.00
560.00 560.00
45.00 -
-
75.00 750.00
145.00 1,015.00
8.00 240.00
35.00 70.00
45.00 45.00
35.00 35.00
35.00 70.00
30.00 30.00
35.00 1,050.00
1,000.00
155.00 1,395.00
530.00 -
178.00 178.00
135.00 540.00
195.00 585.00
205.00 -
165.00 330.00
5,500.00 5,500.00
250.00 3,750.00
125.00 375.00
200.00 -
1,300.00 -
900.00 900.00
830.00 1,660.00
350.00 350.00
18,000.00 18,000.00
5,470.00 3,750.00 9,220.00 9,220.00
790.00 790.00
450.00 1,350.00
190.00 1,330.00
2,000.00 2,000.00
32,500.00 10,875.00 43,375.00
1,300.00 32,500.00 10,875.00 10,875.00
TOTAL COST OF PROJECT 878,997.52

Overhead Contingency & Miscelleneous 26,369.93
TOTAL COST OF PROJECT 905,367.44
Referral Fee 12,200.00
Account Executive Commission 18,500.00
amps)
st Shall Impose
pecified on
order.
Conforme by:
B. Lagos
t & CEO Home Owner
177sqm
8,081.77
Kim Liang
#REF!
#REF!
#REF! #REF!
SCOPE BUDGET
I. GENERAL REQUIREMENTS 100,200.00
II. MATERIAL COST 503,524.89
III. LABOR COST 191,407.63
IV. GLASS & ALUMINUM - SUBCON (Labor & Materials) 44,115.00
V. PLUMBING WORKS - SUBCON (Labor) 18,000.00
VI. ELECTRICAL WORKS - SUBCON (Labor) 18,000.00
VII. STEEL WORKS - SUBCON (Labor) 3,750.00
VIII. MISCELLANEOUS 26,369.93
IX. REFERRAL FEE 12,200.00
X. ACCOUNT EXECUTIVE COMMISSION 18,500.00
936,067.44
Jay-r Francia Mr. Ghil B. Lagos

QTY. UNIT
ITEM SCOPE OF WORK
1.4 Temporary Facilities 1.00 lot
1.7 Demobilization 1.00 lot
III. EARTHWORKS
3.3 Excavation
3.4 Back Filling
3.5 Embankment
3.9 Disposal
4.1 Wall Footing
4.2 For CHB walling
4.3 Slab on Fill
4.4 Stairs
Materials:
Deformed Bar 10mm x 6m
Deformed Bar 12mm x 6m
GI. Wire #16
5.1 Wall Footing
5.2 Stairs
6.1 Wall Footing
6.2 Slab on Fill
6.4 Stairs
7.2 CHB Laying
CHB # 5
Whitesand
Cement
Adhesive
8.1 Canopies &Balcony (Boysen Plexibond or equivalent) 14.04 m2
IX. TILE WORKS
9.1 Wall Tiles
20x40 Moreen White - Mariwasa
20x40 Cozy Beige - Mariwasa; 2.0 m from FFL.
Ground Floor T & B
Living Faade Exterior
9.2 Floor Tiles
60x60 Travertine (Glossy Finish)
Living Area
Dining Area
Kitchen Area
Bedroom 1
Balcony
Porch
Ground Floor T & B
9.3 Counter Top
Kitchen
Tile Adhesive
Cement
Sand
Tile Grout
Stikwel
Diamond Cutting Disc 4"
Pioneer Epoxy
X. CARPENTRY WORKS
Existing Kitchen
Bedroom 1
Ground Floor T&B,
Living Area
Porch
Stair Area
Kitchen
Bedroom 1
Family Area
10.10 Hardware and Accessories
11.3 Doors
Flush Door Hollow Core @ Bedrrom 1 & Common T & B 2.00 pc/s.
11.4 Door Jambs
Cylindrical Type Lockset (AMERILOCK or equivalent) @ Common T 1.00 set/s
XII PLUMBINGWORKS
12.2 *WATER LINE (Neltex PPR-Type Pipes & Fittings)
12.3 *SEWER LINE (Neltex Series Orange pipe)
Kitchen
Crown DB649C 2 Bowl
Pozzi F05053 Dublin Mix Faucet
HCG Smart Maxi Package
POZZI F04128 Derby 6" Wall Bath & Shower Mix
Octacrom NBCS 62PC Bidet Comp Set-polished chrome
Materials:
Floor Plange
Floor Drains
Kitchen Sink Basket Strainer
Teflon Tape
P-Trap
Angle Valve
Sealant
Faucet/Bibb
Flexible Hose
Other Accessories
THHN Wire 2.0mm2
THHN Wire 3.5mm2
THHN Wire 5.5mm2
THHN Wire 8.0mm2
13.2 CATV Cable (RG-6)
Cable Outlet
CATV Spliter 5way
PVC Pipe 1/2"
PVC Pipe 3/4"
Flexible hose 1/2"
PVC Long Elbow 3/4"
Entrance Cap 25mm
Entrance Cap 1/2"
PVC Male Adaptor 25mm
PVC Male Adaptor 1/2"
Electrical Tape
13.4 *BOXES
Utility Box
Square Box
Junction box w/ plate & screw
PVC Clamp 1/2"
Cable Tie 6mm x 3"
2 Gang Convinience Outlet with Plate
AC Outlet with Plate
1 Gang Switch w/ Plate
2 Gang Switch w/ Plate
1 Gang 3 Way Switch w/ Plate
13.7 PANEL BOARDS
70 Main 6 branches (3-20AT, 2-30AT, 1-Spare) 2P
Ordinary Pinlight (single)
Receptacle w/ LED Buld 5w
13.9 Exhaust Fans
13.10 Pipehood with aluminum duct pipe
13.11 Grounding rod w/ clamp holder
XIV. STEEL WORKS
and 10mm roundbar.
XV. PAINTING WORKS
16.1 Exterior Wall Accent @ Gray Mountain (EZ Rocks)
EXCLUSIONS:
* VAT
* Water Bill Fee by Owner
* Electrical Bill Fee by Owner
* Fence & Gate
Duration of Work :

Date:
MATERIALS LABOR
31,000.00
3,000.00
25,000.00
3,000.00
18,380.00 18,380.00 18,380.00
8,415.00 9,600.00 18,015.00 18,015.00
46,125.00 22,800.00 68,925.00 68,925.00

15,300.00 8,415.00 23,715.00 23,715.00
56,805.00 22,725.00 79,530.00 79,530.00
139,300.00 93,670.00 232,970.00 232,970.00
6,750.00 1,440.00 8,190.00 8,190.00
130,500.00 42,720.00 173,220.00 173,220.00

139,650.00 49,800.00 189,450.00 189,450.00
90,750.00 20,700.00 111,450.00 111,450.00

56,700.00 27,000.00 83,700.00 83,700.00
50,250.00 28,800.00 79,050.00 79,050.00

9,900.00 6,375.00 16,275.00 16,275.00
337,500.00
56,250.00 16,312.50 72,562.50 72,562.50
TOTAL COST OF PROJECT 1,543,932.50

Contractors Profit 154,393.25
Wall lamps)
al Cost Shall Impose
on specified on
ange order.
Conforme by:
il B. Lagos
ent & CEO Home Owner
177sqm
8,081.77
Kim Liang
#REF!
#REF!
QTY. UNIT
ITEM SCOPE OF WORK
1.4 Temporary Facilities 1.00 lot
1.7 Demobilization 1.00 lot
III. EARTHWORKS
3.3 Excavation
3.4 Back Filling
3.5 Embankment
3.9 Disposal
Materials:
Nylon String 1.00 rolls
Polyethelene Sheet 7.00 kilo/s
Level Hose 3/4" (Green) 10.00 meter/s
Lentrex 2.00 liter/s
CWN 3 1.00 box/es
4.1 Wall Footing
4.2 For CHB walling
4.3 Slab on Fill
4.4 Stairs
Materials:
GI. Wire #16 36.00 kgs
5.1 Wall Footing
5.2 Stairs
Materials:
Phenolic Board 12mm 6.00 pc/s.
CWN 1-1/2 3.00 kilos
CWN 2 2.00 kilos
CWN 3 1.00 kilos
CWN 4 1.00 kilos

6.1 Wall Footing
6.2 Slab on Fill
6.4 Stairs
Materials:
Cement 116.00 bags
Whitesand (Pampanga) 7.00 cu.
Gravel 3/4" 12.00 cu.
Assorted Nails 6.00 kgs.

7.2 CHB Laying
CHB # 5 1,688.00 pcs
Whitesand 36.00 cu.m
Cement 274.00 bags
Adhesive 8.00 bags

8.1 Canopies &Balcony (Boysen Plexibond or equivalent)
IX. TILE WORKS
9.1 Wall Tiles
20x40 Moreen White - Mariwasa 135.00 pc/s.
20x40 Cozy Beige - Mariwasa; 2.0 m from FFL. 115.00 pc/s.
Ground Floor T & B
Living Faade Exterior 156.00 pc/s.
9.2 Floor Tiles
60x60 Travertine (Glossy Finish) 158.00 pc/s.
Living Area
Dining Area
Kitchen Area
Bedroom 1 23.00 pc/s.
Balcony 68.00 pc/s.
Porch 23.00 pc/s.
Ground Floor T & B 85.00 pc/s.
9.3 Counter Top
Kitchen 1.00 lot
Cement 45.00 bags
Sand 7.00 cu.
Tile Grout 10.00 bags
Stikwel 1.00 gal/s.
Diamond Cutting Disc 4" 3.00 pc/s.
Pioneer Epoxy 1.00 liter/s
X. CARPENTRY WORKS
Existing Kitchen
Bedroom 1
Ground Floor T&B,
Living Area
Porch
Stair Area
Kitchen
Bedroom 1
Family Area
Hardware and Accessories
Materials:
4.5mm Hardiflex Board 22.00 pc/s.
Hardiflex Screw 20mm 1,200.00 pc/s.
Double Metal Furrings 68.00 pc/s.
Carrying Channel 25.00 pc/s.
Wall Angle 30.00 pc/s.
W-clip double 150.00 pc/s.
Blind Rivets 1,000.00 pc/s.
Metal Drillbit 2.00 pc/s.
Masonry Drillbit 2.00 pc/s.
Screw bit 2.00 pc/s.
Cutting disc 4" 3.00 pc/s.
Marine Plywood 1/4" 8.00 pc/s.
Good Lumber 2" x 2" x 12ft. 26.00 pc/s.
50mm Solid Wood Planks 15.00 pc/s.
Wood Handrail 3 x 3 x 10ft. 2.00 pc/s.
B.I. Tubular 1x1 1.00 pc/s.
Marine Plywood 19mm 28.00 pc/s.
Liston 35.00 pc/s.
Drawer Guide 21.00 set/s
Conceiled Hinges 60.00 pair/s
Round Tube s/s 19mm w/ Flange & Cover 1.00 lot
11.3 Doors
Flush Door Hollow Core @ Bedroom 1 & Common T & B 2.00 pc/s.
11.4 Door Jambs
Cylindrical Type Lockset (AMERILOCK or equivalent) @ Common T 1.00 set/s
XII PLUMBINGWORKS
12.2 *WATER LINE (Neltex PPR-Type Pipes & Fittings) 1.00 lot
12.3 *SEWER LINE (Neltex Series Orange pipe) 1.00 lot
Kitchen
Crown DB649C 2 Bowl 1.00 set/s
Pozzi F05053 Dublin Mix Faucet 1.00 set/s
HCG Smart Maxi Package 1.00 set/s
POZZI F04128 Derby 6" Wall Bath & Shower Mix 1.00 set/s
Octacrom NBCS 62PC Bidet Comp Set-polished chrome 1.00 set/s
Materials:
Floor Plange 1.00 pc/s.
Floor Drains 1.00 pc/s.
Kitchen Sink Basket Strainer 2.00 pc/s.
Teflon Tape 5.00 pc/s.
P-Trap 1.00 pc/s.
Angle Valve 2.00 pc/s.
Sealant 2.00 pc/s.
Faucet/Bibb 2.00 pc/s.
Flexible Hose 1.00 pc/s.
12.4 Labor 1.00 lot
THHN Wire 8.0mm2 40.00 meter/s
13.2 CATV Cable (RG-6) 55.00 meter/s
Cable Outlet 2.00 sets
CATV Spliter 5way 1.00 set
Flexible hose 1/2" 45.00 meter/s
PVC Long Elbow 3/4" 4.00 pc/s.
Entrance Cap 25mm 1.00 pc/s.
Entrance Cap 1/2" 1.00 pc/s.
PVC Male Adaptor 25mm 2.00 pc/s.
PVC Male Adaptor 1/2" 1.00 pc/s.
Electrical Tape 30.00 pc/s.
13.4 BOXES
2 Gang Convinience Outlet with Plate 9.00 sets
AC Outlet with Plate 1.00 sets
1 Gang 3 Way Switch w/ Plate 2.00 sets
13.7 PANEL BOARDS
70 Main 6 branches (3-20AT, 2-30AT, 1-Spare) 2P 1.00 set/s
Ordinary Pinlight (single) 15.00 set/s
Receptacle w/ LED Buld 5w 3.00 pc/s.
13.9 Exhaust Fans 1.00 pc/s.
13.10 Pipehood with aluminum duct pipe 2.00 pc/s.
13.11 Grounding rod w/ clamp holder 1.00 set
13.12 Labor 1.00 lot
XIV. STEEL WORKS
and 10mm roundbar.
XV. PAINTING WORKS - EXCLUSION
16.1 Exterior Wall Accent
Cement 15.00 bags
Gray Mountain (EZ Rocks) 29.00 boxes
EXCLUSIONS:
* VAT
* Water Bill Fee by Owner
* Electrical Bill Fee by Owner
* Fence & Gate
* Painting Works
Duration of Work :

Date:
MATERIALS LABOR
31,000.00
3,000.00
25,000.00
3,000.00
16,540.00 16,540.00 16,540.00
6,945.00 8,750.00 15,695.00
195.00 195.00
180.00 1,800.00
160.00 1,120.00
45.00 450.00
1,170.00 2,340.00
1,040.00 1,040.00
40,200.00 19,955.00 60,155.00
160.00 31,680.00
210.00 4,200.00
120.00 4,320.00
13,310.00 7,250.00 20,560.00
180.00 5,040.00
1,250.00 7,500.00
110.00 330.00
110.00 220.00
110.00 110.00
110.00 110.00
51,280.00 21,450.00 72,730.00
245.00 28,420.00
1,200.00 8,400.00
1,150.00 13,800.00
110.00 660.00
129,450.00 88,450.00 217,900.00
10.00 16,880.00
1,200.00 43,200.00
245.00 67,130.00
280.00 2,240.00
5,720.00 1,440.00 7,160.00
112,836.00 40,560.00 153,396.00
38.00 5,130.00
38.00 4,370.00
51.00 7,956.00
205.00 32,390.00
195.00 4,485.00
65.00 4,420.00
65.00 1,495.00
26.00 2,210.00
18,500.00 18,500.00
280.00 8,400.00
245.00 11,025.00
1,200.00 8,400.00
120.00 1,200.00
505.00 505.00
595.00 1,785.00
565.00 565.00
120,875.00 45,800.00 166,675.00
475.00 10,450.00
0.50 600.00
110.00 7,480.00
110.00 2,750.00
35.00 1,050.00
6.50 975.00
0.75 750.00
65.00 130.00
125.00 250.00
110.00 220.00
65.00 195.00
365.00 2,920.00
180.00 4,680.00
1,300.00 19,500.00
1,250.00 2,500.00
1,100.00 1,100.00
1,250.00 35,000.00
115.00 4,025.00
125.00 4,125.00
195.00 1,755.00
420.00 8,820.00
150.00 9,000.00
110.00 1,100.00
1,500.00 1,500.00
1,000.00 1,000.00
78,549.00 19,200.00 97,749.00
4,290.00 17,160.00
2,730.00 2,730.00
6,292.00 6,292.00
1,885.00 1,885.00
4,095.00 4,095.00
3,789.00 3,789.00
4,004.00 8,008.00
7,800.00 7,800.00
3,200.00 6,400.00
2,400.00 2,400.00
2,400.00 9,600.00
1,200.00 2,400.00
975.00 2,925.00
455.00 455.00
250.00 1,250.00
680.00 1,360.00
48,725.00 24,000.00 72,725.00
8,250.00 8,250.00
14,250.00 14,250.00
3,950.00 3,950.00
4,890.00 4,890.00
6,800.00 6,800.00
4,250.00 4,250.00
950.00 950.00
585.00 585.00
260.00 260.00
397.00 794.00
25.00 125.00
715.00 715.00
260.00 520.00
156.00 312.00
162.00 324.00
250.00 250.00
1,500.00 1,500.00
24,000.00 24,000.00
43,726.75 24,300.00 68,026.75
2,050.00 4,100.00
2,950.00 5,900.00
3,975.00 993.75
95.00 3,800.00
28.00 1,540.00
380.00 760.00
680.00 680.00
-
95.00 1,330.00
170.00 1,360.00
10.00 450.00
45.00 180.00
60.00 60.00
43.00 43.00
45.00 90.00
35.00 35.00
35.00 1,050.00
1,500.00
195.00 1,755.00
220.00 220.00
165.00 660.00
215.00 645.00
195.00 390.00
7,500.00 7,500.00
300.00 4,500.00
145.00 435.00
1,100.00 1,100.00
1,100.00 2,200.00
450.00 450.00
24,300.00 24,300.00
7,200.00 4,875.00 12,075.00 12,075.00
330,000.00
49,415.00 15,500.00 64,915.00 64,915.00
245.00 3,675.00
280.00 2,240.00
1,500.00 43,500.00
Contractors Profit 140,730.18
TOTAL COST 1,590,250.98
Less Exclusion: Painting Works 330,000.00
Plan & Design - Discount 40,000.00
Wall lamps) TOTAL COST OF PROJECT 1,220,250.98
FINAL DISCOUNTED PRICE 1,220,000.00
al Cost Shall Impose
on specified on
nge order.
Conforme by:
l B. Lagos
nt & CEO Home Owner
177sqm
8,081.77
Kim Liang
#REF!
#REF!

Bom

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Bom

Uploaded by

Copyright:

Available Formats

PROJECT : RENOVATION FOR TWO-STOREY RESIDENTIAL HOUSE

OWNER : MS. JENNIFER MALABANAN

VI. CONCRETE WORKS (One Bagger Mixer)

VII. MASONRY WORKS (Non Bearing Load)

VIII. WATER PROOFING

XV. PAINTING WORKS - EXCLUSION

PREPARED BY: Approved By:

Jayr Francia Mr. Ghil B. Lagos

12,000.00 24,000.00 24,000.00

9,190.00 9,190.00 9,190.00

5,610.00 6,400.00 12,010.00

37,870.00 15,150.00 53,020.00

99,388.00 64,600.00 163,988.00

4,385.94 1,052.63 5,438.57

86,458.00 26,670.00 113,128.00

35.00 4,060.00 1,860.00

45.00 6,165.00 3,000.00

175.00 25,550.00 4,800.00

170.00 3,400.00 1,300.00

62.00 3,596.00 1,675.00

22.00 1,716.00 625.00

13,500.00 13,500.00 11,350.00

3,300.00 13,200.00 1,150.00 4,600.00

3,150.00 3,150.00 800.00 800.00

TOTAL COST OF PROJECT 878,997.52

PREPARED BY: Approved By:

Jay-r Francia Mr. Ghil B. Lagos

PREPARED BY: Approved By:

Jayr Francia Mr. Ghil B. Lagos

8,415.00 9,600.00 18,015.00 18,015.00

46,125.00 22,800.00 68,925.00 68,925.00

56,805.00 22,725.00 79,530.00 79,530.00

139,300.00 93,670.00 232,970.00 232,970.00

6,750.00 1,440.00 8,190.00 8,190.00

130,500.00 42,720.00 173,220.00 173,220.00

90,750.00 20,700.00 111,450.00 111,450.00

50,250.00 28,800.00 79,050.00 79,050.00

56,250.00 16,312.50 72,562.50 72,562.50

TOTAL COST OF PROJECT 1,543,932.50

VI. CONCRETE WORKS (One Bagger Mixer)

VII. MASONRY WORKS (Non Bearing Load)

VIII. WATER PROOFING

PREPARED BY: Approved By:

Jayr Francia Mr. Ghil B. Lagos

6,945.00 8,750.00 15,695.00

51,280.00 21,450.00 72,730.00

129,450.00 88,450.00 217,900.00

5,720.00 1,440.00 7,160.00

112,836.00 40,560.00 153,396.00

49,415.00 15,500.00 64,915.00 64,915.00

al Cost Shall Impose

You might also like