Department:

ENGINEERING AND DESIGN DEPARTMENT

Form title:

PROJECT COST PROPOSAL

Date Friday,15 November 2024 Area 288.00 SQ.M

Project 2 STOREY SPORTS ROOM - BESIDE BNBS Unit Cost 6,432.72 PER - SQ.M

Location BATERIA, POBLACION, GUIHULNGAN CITY Project Cost 1,852,623.21 Php.

Owner SAINT FRANCIS COLLEGE Project Duration Calendar Days

Subject FULL CONSTRUCTION- SPORTS ROOM Project cost est. no. 0

ITEM No. DESCRIPTION UNIT QTY. TOTAL

Materials Labor Euipment
1.0 EXCAVATION LOT 1 6,200.00 620.00 6,820.00
2.0 FOOTING LOT 1 21,262.50 9,568.13 956.81 31,787.44
3.0 WALL FOOTING LOT 1 11,215.00 5,046.75 504.68 16,766.43
4.0 COLUMNS LOT 1 158,414.50 71,286.53 7,128.65 236,829.68
5.0 GROUND SLAB LOT 1 92,220.00 41,499.00 4,149.90 137,868.90
6.0 MASONRY LOT 1 70,965.00 31,934.25 3,193.43 106,092.68
7.0 PLASTERING LOT 1 12,405.00 5,582.25 558.23 18,545.48
8.0 ROOFING LOT 1 41,700.00 18,765.00 1,876.50 62,341.50
9.0 TRUSSES LOT 1 82,433.00 37,094.85 3,709.49 123,237.34
10.0 SECOND FLOOR FLOORING LOT 2 202,139.00 90,962.55 9,096.26 302,197.81
11.0 DRYWALL PARTITIONS ( STEEL MATTING) LOT 1 183,388.00 82,524.60 8,252.46 274,165.06
12.0 DOORS LOT 1 54,817.00 24,667.65 2,466.77 81,951.42
13.0 PAINT WORKS LOT 1 22,231.00 10,003.95 1,000.40 33,235.35
14.0 TILING WORKS LOT 1 66,734.00 30,030.30 3,003.03 99,767.33
15.0 FORMWORKS LOT 1 26,603.00 11,971.35 1,197.14 39,771.49
16.0 ELECTRICAL WORKS LOT 1 50,000.00 22,500.00 2,250.00 74,750.00
SUB-TOTAL FOR ITEM 1.0 1,096,527.00 ### 49,963.72 1,646,127.87
17.0 GENERAL REQUIREMENTS
17.1 MOBILIZATION & DEMOBILIZATION 8,000.00
8,000.00
SUB-TOTAL FOR ITEM 17.0 8,000.00
18.0 HAULING & DISPOSAL 3,000.00
3,000.00
SUB-TOTAL FOR ITEM 18.0 3,000.00
TOTAL COST OF LABOR & MATERIALS 1,654,127.87

Overheads, Contingencies, & Miscellaneous ( OCM ) 33,082.56

Contractor's Profit 165,412.79
VAT 12%
TOTAL 1,852,623.21
DISCOUNT
GRAND TOTAL 1,852,623.21
TERMS & CONDITION :
1. PRICE VALIDITY IS UP TO 7 DAYS UPON SUBMISSION
2. 50% DOWN PAYMENT UPON CONFIRMATION
3. WORK STARTS 3 DAYS AFTER DOWN PAYMENT IS RECEIVED.
4. 1 YEAR WARRANTY ON ALL RENOVATED & CONSTRUCTED ITEMS
Submitted by : Approved by :

LINDSEY D. LEAL
PROJECT MANAGER

Date: Date:
NO. ITEMS DESCRIPTION QTY. UOM UNIT PRICE TOTAL MATERIAL COST LABOR COST EQUIPMENT UNITCOST REMARKS

1 EXCAVATION LOT 6,200.00 - 6,200.00 620.00 6,820.00

PORTLAND CEMENT TYPE 1 32 BAGS 195.00 6,240.00 6,240.00 2,808.00 280.80 9,328.80

FINE AGGREGATE (SAND) 1.8 CU.M. 1,100.00 1,980.00 1,980.00 891.00 89.10 2,960.10
2 FOOTING COURSE AGGREGATE (3/4" FINE GRAVEL) 3.5 CU.M. 1,200.00 4,200.00 4,200.00 21,262.50 1,890.00 189.00 6,279.00

12 MMØ x 6 DEFORMED BAR G33 36 LENGTHS 235.00 8,460.00 8,460.00 3,807.00 380.70 12,647.70

G.I. TIE WIRE NO.16 5.1 KGS 75.00 382.50 382.50 172.13 17.21 571.84

PORTLAND CEMENT TYPE 1 13 BAGS 195.00 2,535.00 2,535.00 1,140.75 114.08 3,789.83

FINE AGGREGATE (SAND) 0.7 CU.M. 1,100.00 770.00 770.00 346.50 34.65 1,151.15
3 WALL FOOTING COURSE AGGREGATE (3/4" FINE GRAVEL) 1.4 CU.M. 1,200.00 1,680.00 1,680.00 11,215.00 756.00 75.60 2,511.60

12 MMØ x 6 DEFORMED BAR G33 26 LENGTHS 235.00 6,110.00 6,110.00 2,749.50 274.95 9,134.45

G.I. TIE WIRE NO.16 1.6 KGS 75.00 120.00 120.00 54.00 5.40 179.40

PORTLAND CEMENT TYPE 1 34 BAGS 195.00 6,630.00 6,630.00 2,983.50 298.35 9,911.85

FINE AGGREGATE (SAND) 2 CU.M. 1,100.00 2,200.00 2,200.00 990.00 99.00 3,289.00

COURSE AGGREGATE (3/4" FINE GRAVEL) 3.9 CU.M. 1,200.00 4,680.00 4,680.00 2,106.00 210.60 6,996.60
4 COLUMNS 16 MMØ x 6 DEFORMED BAR G33 108 LENGTHS 349.00 37,692.00 37,692.00 158,414.50 16,961.40 1,696.14 56,349.54

12 MMØ x 6 DEFORMED BAR G33 82 LENGTHS 235.00 19,270.00 19,270.00 8,671.50 867.15 28,808.65

G.I. TIE WIRE NO.16 11.5 KGS 75.00 862.50 862.50 388.13 38.81 1,289.44

G.I. PIPE 3" S40 28 LENGTH 3,110.00 87,080.00 87,080.00 39,186.00 3,918.60 130,184.60

PORTLAND CEMENT TYPE 1 162 BAGS 195.00 31,590.00 31,590.00 14,215.50 1,421.55 47,227.05

FINE AGGREGATE (SAND) 10.8 CU.M. 1,100.00 11,880.00 11,880.00 5,346.00 534.60 17,760.60
5 GROUND SLAB COURSE AGGREGATE (3/4" FINE GRAVEL) 21.6 CU.M. 1,200.00 25,920.00 25,920.00 92,220.00 11,664.00 1,166.40 38,750.40

12 MMØ x 6 DEFORMED BAR G33 93 LENGTHS 235.00 21,855.00 21,855.00 9,834.75 983.48 32,673.23

G.I. TIE WIRE NO.16 13 KGS 75.00 975.00 975.00 438.75 43.88 1,457.63

PORTLAND CEMENT TYPE 1 74 BAGS 195.00 14,430.00 14,430.00 6,493.50 649.35 21,572.85

FINE AGGREGATE (SAND) 6.2 CU.M. 1,200.00 7,440.00 7,440.00 3,348.00 334.80 11,122.80
6 MASONRY 10 MMØ x 6 DEFORMED BAR G33 121 LENGTHS 134.00 16,214.00 16,214.00 70,965.00 7,296.30 729.63 24,239.93

G.I. TIE WIRE NO.16 7.7 KGS 60.00 462.00 462.00 207.90 20.79 690.69

4" CONCRETE HOLLOW BLOCKS 1907 PCS 17.00 32,419.00 32,419.00 14,588.55 1,458.86 48,466.41

PORTLAND CEMENT TYPE 1 47 BAGS 195.00 9,165.00 9,165.00 4,124.25 412.43 13,701.68
7 PLASTERING 12,405.00
FINE AGGREGATE (SAND) 2.7 CU.M. 1,200.00 3,240.00 3,240.00 1,458.00 145.80 4,843.80
RIB TYPE 12FT GAGE 22 50 SHEETS 780.00 39,000.00 39,000.00 17,550.00 1,755.00 58,305.00
8 ROOFING 2 1/2" TEKS SCREW W/ NUT & WASHER 600 PCS 3.00 1,800.00 1,800.00 41,700.00 810.00 81.00 2,691.00

ROOFING SEALANT 5 PACKS 180.00 900.00 900.00 405.00 40.50 1,345.50

G.I CPURLINS 2X 3X 1.5MM 38 LENGTHS 623.00 23,674.00 23,674.00 10,653.30 1,065.33 35,392.63
RECTANGULAR TUBE 2X4X1.5MM 60 LENGTHS 849.00 50,940.00 50,940.00 22,923.00 2,292.30 76,155.30

CUTTING DISC 4" 20 PCS 57.00 1,140.00 1,140.00 513.00 51.30 1,704.30

E6012 WELDING ROD 20 KGS 150.00 3,000.00 3,000.00 1,350.00 135.00 4,485.00
9 TRUSSES 82,433.00
EPOXY PRIMER GREY 3 GALS 640.00 1,920.00 1,920.00 864.00 86.40 2,870.40

RED LEAD 3 GALS 531.00 1,593.00 1,593.00 716.85 71.69 2,381.54

BABY ROLLER #4 2 PCS 48.00 96.00 96.00 43.20 4.32 143.52

PAINT BRUSH #2 2 PCS 35.00 70.00 70.00 31.50 3.15 104.65

RECTANGULAR TUBE 2X4X1.5MM 124 LENGTHS 849.00 105,276.00 105,276.00 47,374.20 4,737.42 157,387.62

CUTTING DISC 4" 40 PCS 57.00 2,280.00 2,280.00 1,026.00 102.60 3,408.60

E6012 WELDING ROD 40 KGS 150.00 6,000.00 6,000.00 2,700.00 270.00 8,970.00

EPOXY PRIMER GREY 6 GALS 640.00 3,840.00 3,840.00 1,728.00 172.80 5,740.80

SECOND FLOOR RED LEAD 6 GALS 531.00 3,186.00 3,186.00 1,433.70 143.37 4,763.07
10 202,139.00
FLOORING PCS 86.40 8.64 287.04
BABY ROLLER #4 4 48.00 192.00 192.00
PAINT BRUSH #2 4 PCS 35.00 140.00 140.00 63.00 6.30 209.30

MARINE PLYWOOD 3/4 60 SHEETS 1,300.00 78,000.00 78,000.00 35,100.00 3,510.00 116,610.00
METAL SCREW #2 1000 PCS 1.50 1,500.00 1,500.00 675.00 67.50 2,242.50

1/8 DRILL BIT METAL 25 PCS 69.00 1,725.00 1,725.00 776.25 77.63 2,578.88
RECTANGULAR TUBE 2X3X1.2MM 119 LENGTHS 670.00 79,730.00 79,730.00 35,878.50 3,587.85 119,196.35
G.I. STEEL MATTING 2X4FTX 8FT 81 SHEETS 640.00 51,840.00 51,840.00 23,328.00 2,332.80 77,500.80
FLAT BAR (1/8" X 1" X 1") 115 LENGTHS 195.00 22,425.00 22,425.00 10,091.25 1,009.13 33,525.38

CUTTING DISC 4" 50 PCS 57.00 2,850.00 2,850.00 1,282.50 128.25 4,260.75

E6012 WELDING ROD 60 KGS 150.00 9,000.00 9,000.00 4,050.00 405.00 13,455.00
DRY WALL ( STEEL
11 EPOXY PRIMER GREY 8 GALS 640.00 5,120.00 5,120.00 183,388.00 2,304.00 230.40 7,654.40
MATTING)
RED LEAD 8 GALS 531.00 4,248.00 4,248.00 1,911.60 191.16 6,350.76

BABY ROLLER #4 5 PCS 48.00 240.00 240.00 108.00 10.80 358.80

PAINT BRUSH #2 5 PCS 35.00 175.00 175.00 78.75 7.88 261.63

BLIND RIVETS 1/8X 3/4 22 PACKS 290.00 6,380.00 6,380.00 2,871.00 287.10 9,538.10

1/8 DRILL BIT METAL 20 PCS 69.00 1,380.00 1,380.00 621.00 62.10 2,063.10
RECTANGULAR TUBE 2X3X1.2MM 32 LENGTHS 670.00 21,440.00 21,440.00 9,648.00 964.80 32,052.80

12 DOORS 54,817.00
 G.I. STEEL MATTING 2X4FTX 8FT 24 SHEETS 640.00 15,360.00 15,360.00 6,912.00 691.20 22,963.20
FLAT BAR (1/8" X 1" X 1") 32 LENGTHS 195.00 6,240.00 6,240.00 2,808.00 280.80 9,328.80

CUTTING DISC 4" 25 PCS 57.00 1,425.00 1,425.00 641.25 64.13 2,130.38

E6012 WELDING ROD 20 KGS 150.00 3,000.00 3,000.00 1,350.00 135.00 4,485.00
12 DOORS EPOXY PRIMER GREY 3 GALS 640.00 1,920.00 1,920.00 54,817.00 864.00 86.40 2,870.40

RED LEAD 3 GALS 531.00 1,593.00 1,593.00 716.85 71.69 2,381.54

BABY ROLLER #4 3 PCS 48.00 144.00 144.00 64.80 6.48 215.28

PAINT BRUSH #2 3 PCS 35.00 105.00 105.00 47.25 4.73 156.98

BLIND RIVETS 1/8X 3/4 10 PACKS 290.00 2,900.00 2,900.00 1,305.00 130.50 4,335.50

1/8 DRILL BIT METAL 10 PCS 69.00 690.00 690.00 310.50 31.05 1,031.55
GLOSS LATEX 2,928.15 292.82 9,727.97
9 GALS 723.00 6,507.00 6,507.00
FLAT LATEX WHITE 2,701.35 270.14 8,974.49
9 GALS 667.00 6,003.00 6,003.00
GLOSS WHITE 3,037.50 303.75 10,091.25
9 GALS 750.00 6,750.00 6,750.00
SKIM COAT 783.00 78.30 2,601.30
3 BAGS 580.00 1,740.00 1,740.00
13 PAINT WORKS 22,231.00
PAINT BRUSH #1.5 52.65 5.27 174.92
3 PCS 39.00 117.00 117.00
PAINT ROLLER #7 175.50 17.55 583.05
3 PCS 130.00 390.00 390.00
BABY ROLLER #4 64.80 6.48 215.28
3 PCS 48.00 144.00 144.00
SAND PAPER #120 261.00 26.10 867.10
20 PCS 29.00 580.00 580.00
60X60 TILES 25,203.15 2,520.32 83,730.47
441 PCS 127.00 56,007.00 56,007.00
CEMENT 1,140.75 114.08 3,789.83
13 BAGS 195.00 2,535.00 2,535.00
14 TILING WORKS 66,734.00
WHITE CEMENT 972.00 97.20 3,229.20
72 KGS 30.00 2,160.00 2,160.00
TILE ADHESIVE 2,714.40 271.44 9,017.84
16 BAGS 377.00 6,032.00 6,032.00
LUMBER 2X2X8 PCS 5,544.90 554.49 18,421.39
101 122.00 12,322.00 12,322.00
PHENOLIC BOARD 3/4 PCS 6,111.00 611.10 20,302.10
14 970.00 13,580.00 13,580.00
15 FORMWORKS 26,603.00
2.5 CW NAILS KGS 210.24 21.02 698.46
3.2 146.00 467.20 467.20
1 FINISHING NAILS KGS 105.21 10.52 349.53
1.4 167.00 233.80 233.80
16 ELECTRICAL WORKS 1 LOT 50,000.00 50,000.00 50,000.00 50,000.00 22,500.00 2,250.00 74,750.00

TOTAL ### ### ### 499,637.15 49,963.72 ###