Department:

ENGINEERING AND DESIGN DEPARTMENT

Form title:

PROJECT COST PROPOSAL

Date Monday,23 September 2024 Area 20.00 SQ.M

Project SERVICE AREA Unit Cost 9,372.05 PER - SQ.M

Location BATERIA, POBLACION, GUIHULNGAN CITY Project Cost 187,440.97 Php.

Owner SAINT FRANCIS COLLEGE Project Duration Calendar Days

Subject FULL CONSTRUCTION OF SERVICE AREA Project cost est. no.

ITEM No. DESCRIPTION UNIT QTY. TOTAL

Materials Labor Euipment
1.0 EXCAVATIONS LOT 1 3,000.00 300.00 3,300.00
2.0 FOOTING LOT 1 1,957.00 880.65 88.07 2,925.72
3.0 WALL FOOTING LOT 1 2,962.50 1,333.13 133.31 4,428.94
4.0 FLOOR SLAB LOT 1 9,690.00 4,360.50 436.05 14,486.55
5.0 COLUMNS LOT 1 10,699.00 4,814.55 481.46 15,995.01
6.0 WALLING LOT 1 18,750.50 8,437.73 843.77 28,032.00
7.0 PLASTERING LOT 1 3,045.00 1,370.25 137.03 4,552.28
8.0 TRUSSES LOT 1 16,028.00 7,212.60 721.26 23,961.86
9.0 ROOFING LOT 1 5,968.00 2,685.60 268.56 8,922.16
10.0 DRYWALL LOT 1 12,975.00 5,838.75 583.88 19,397.63
11.0 SINK LOT 1 4,627.80 2,082.51 208.25 6,918.56
12.0 DOOR LOT 1 4,436.00 1,996.20 199.62 6,631.82
13.0 CANOPY LOT 1 5,099.00 2,294.55 229.46 7,623.01
14.0 GREASE TANK LOT 1 5,000.00 2,250.00 225.00 7,475.00
15.0 PAINT WORKS LOT 1 3,000.00 1,350.00 135.00 4,485.00
16.0 ELECTRICAL WORKS LOT 1 2,000.00 900.00 90.00 2,990.00
17.0 PLUMBING WORKS LOT 1 3,500.00 1,575.00 157.50 5,232.50
SUB-TOTAL FOR ITEM 1.0 109,737.80 52,382.01 5,238.20 167,358.01
10.0 GENERAL REQUIREMENTS
10.1 MOBILIZATION & DEMOBILIZATION(SCAFFOLDINGS & MATERIALS
Sub-Total for Item 11.1 -
SUB-TOTAL FOR ITEM 11.0 -
12 HAULING & DISPOSAL
Sub-Total for Item 11.1 -
SUB-TOTAL FOR ITEM 11.0 -
TOTAL COST OF LABOR & MATERIALS 167,358.01

Overheads, Contingencies, & Miscellaneous ( OCM ) 3,347.16

Contractor's Profit 16,735.80

VAT 12%
TOTAL ###
DISCOUNT : -
GRAND TOTAL ###
TERMS & CONDITION :
1. PRICE VALIDITY IS UP TO 7 DAYS UPON SUBMISSION
2. 60% DOWN PAYMENT UPON CONFIRMATION
3. WORK STARTS 5 DAYS AFTER DOWN PAYMENT IS RECEIVED.
4. 1 YEAR WARRANTY ON ALL RENOVATED & CONSTRUCTED ITEMS
Submitted by : Approved by :

LINDSEY D. LEAL
General Manager

Date: Date:
NO. ITEMS DESCRIPTION QTY. UOM UNIT PRICE TOTAL MATERIAL COST LABOR COST EQUIPMENT UNITCOST REMARKS
1 EXCAVATIONS 1 LOT - - 2,000.00 200.00 2,200.00
CEMENT 3 BAGS 175.00 525.00 525.00 236.25 23.63 784.88
SAND 0.2 CU.M 1,000.00 200.00 200.00 90.00 9.00 299.00
2 FOOTING GRAVEL 0.3 CU.M 1,200.00 360.00 360.00 1,957.00 162.00 16.20 538.20
REBARS 12MM 4 LENGTH 205.00 820.00 820.00 369.00 36.90 1,225.90
TIE WIRE 0.8 KGS 65.00 52.00 52.00 23.40 2.34 77.74
CEMENT 3 BAGS 175.00 525.00 525.00 236.25 23.63 784.88
SAND 0.2 CU.M 1,000.00 200.00 200.00 90.00 9.00 299.00
3 WALL FOOTING GRAVEL 0.3 CU.M 1,200.00 360.00 360.00 2,962.50 162.00 16.20 538.20
REBARS12MM 9 LENGTHS 205.00 1,845.00 1,845.00 830.25 83.03 2,758.28
TIE WIRE 0.5 KGS 65.00 32.50 32.50 14.63 1.46 48.59
CEMENT 18 BAGS 175.00 3,150.00 3,150.00 1,417.50 141.75 4,709.25
SAND 1 CU.M 1,000.00 1,000.00 1,000.00 450.00 45.00 1,495.00
4 FLOOR SLAB GRAVEL 2 CU.M 1,200.00 2,400.00 2,400.00 9,690.00 1,080.00 108.00 3,588.00
REBARS 12MM 15 LENGTHS 205.00 3,075.00 3,075.00 1,383.75 138.38 4,597.13
TIE WIRE 1 KGS 65.00 65.00 65.00 29.25 2.93 97.18
CEMENT 3 BAGS 175.00 525.00 525.00 236.25 23.63 784.88
SAND 0.2 CU.M 1,000.00 200.00 200.00 90.00 9.00 299.00
GRAVEL 0.4 CU.M 1,200.00 480.00 480.00 216.00 21.60 717.60
5 CULUMNS 12MM REBARS 12 LENGTHS 205.00 2,460.00 2,460.00 10,699.00 1,107.00 110.70 3,677.70
10MM REBARS 10 LENGTHS 142.00 1,420.00 1,420.00 639.00 63.90 2,122.90
TIE WIRE 2 KGS 65.00 130.00 130.00 58.50 5.85 194.35
G.I. PIPE 3" 2 LENGTH 2,742.00 5,484.00 5,484.00 2,467.80 246.78 8,198.58
CHB #4 495 PCS 17.00 8,415.00 8,415.00 3,786.75 378.68 12,580.43
CEMENT 19 BAGS 175.00 3,325.00 3,325.00 1,496.25 149.63 4,970.88
SAND 1.6 CU.M 1,000.00 1,600.00 1,600.00 720.00 72.00 2,392.00
6 WALLING 18,750.50
GRAVEL 1 CU.M 1,200.00 1,200.00 1,200.00 540.00 54.00 1,794.00
REBARS 12MM 20 LENGTHS 205.00 4,100.00 4,100.00 1,845.00 184.50 6,129.50
TIE WIRE 1.7 KGS 65.00 110.50 110.50 49.73 4.97 165.20
CEMENT 13 BAGS 175.00 2,275.00 2,275.00 1,023.75 102.38 3,401.13
7 PLASTERING 3,045.00
SAND 0.7 CU.M 1,100.00 770.00 770.00 346.50 34.65 1,151.15
SQUARE TUBE 2X2 LENGTH 685.00 - - - - -
C-PURLINS 2X3 6 LENGTH 623.00 3,738.00 3,738.00 1,682.10 168.21 5,588.31
8 TRUSSES ANGLE BAR 1.5X1.5X6m 14 PCS 730.00 ### 10,220.00 16,028.00 4,599.00 459.90 15,278.90
CUTTING DISC 10 PCS 57.00 570.00 570.00 256.50 25.65 852.15
WELDING ROD 10 KGS 150.00 1,500.00 1,500.00 675.00 67.50 2,242.50
RIBTYPE 10 FT 7 SHEETS 402.00 2,814.00 2,814.00 1,266.30 126.63 4,206.93
9 ROOFING RIBTYPE 8 FT 7 SHEETS 322.00 2,254.00 2,254.00 5,968.00 1,014.30 101.43 3,369.73
9 ROOFING 5,968.00
TEKS SCREW 300 PCS 3.00 900.00 900.00 405.00 40.50 1,345.50
SQUARE TUBE 2X2 8 LENGTH 685.00 5,480.00 5,480.00 2,466.00 246.60 8,192.60
HARDWARE CLOTH( SCREEN) 33 METERS 85.00 2,805.00 2,805.00 1,262.25 126.23 4,193.48
FICEM BOARD 2 SHEETS 685.00 1,370.00 1,370.00 616.50 61.65 2,048.15
10 DRYWALL 12,975.00
PLYWOODD 1 SHEETS 500.00 500.00 500.00 225.00 22.50 747.50
CUTTING DISC 10 PCS 57.00 570.00 570.00 256.50 25.65 852.15
WELDING ROD 15 KGS 150.00 2,250.00 2,250.00 1,012.50 101.25 3,363.75
CHB #4 10 PCS 17.00 170.00 170.00 76.50 7.65 254.15
CEMENT 5 BAGS 195.00 975.00 975.00 438.75 43.88 1,457.63
SAND 1 CU.M 1,200.00 1,200.00 1,200.00 540.00 54.00 1,794.00
11 SINK 4,627.80
GRAVEL 0.2 CU.M 1,625.00 325.00 325.00 146.25 14.63 485.88
REBARS 12MM 9 LENGTHS 205.00 1,845.00 1,845.00 830.25 83.03 2,758.28
TIE WIRE 1.2 KGS 94.00 112.80 112.80 50.76 5.08 168.64
SQUARE TUBE 2X2 2 LENGTH 685.00 1,370.00 1,370.00 616.50 61.65 2,048.15
HARDWARE CLOTH( SCREEN) 2 METERS 85.00 170.00 170.00 76.50 7.65 254.15
FICEM BOARD 1 SHEETS 685.00 685.00 685.00 308.25 30.83 1,024.08
12 DOOR HINGES 3 PCS 280.00 840.00 840.00 4,436.00 378.00 37.80 1,255.80
BLIND REVITS 150 SHEETS 3.00 450.00 450.00 202.50 20.25 672.75
CUTTING DISC 3 PCS 57.00 171.00 171.00 76.95 7.70 255.64
WELDING ROD 5 KGS 150.00 750.00 750.00 337.50 33.75 1,121.25
ANGLE BAR 1.5X1.5X6m 4 PCS 730.00 2,920.00 2,920.00 1,314.00 131.40 4,365.40
C-PURLINS 2 PCS 536.00 1,072.00 1,072.00 482.40 48.24 1,602.64
13 CANOPY WELDING ROD 1 KGS 153.00 153.00 153.00 5,099.00 68.85 6.89 228.74
RIB-TYPE 2 PCS 402.00 804.00 804.00 361.80 36.18 1,201.98
TEXT SCREW 50 PCS 3.00 150.00 150.00 67.50 6.75 224.25
14 GREASE TANK 1 LOT 5,000.00 5,000.00 5,000.00 5,000.00 2,250.00 225.00 7,475.00
15 PAINT WORKS 1 LOT 3,000.00 3,000.00 3,000.00 3,000.00 1,350.00 135.00 4,485.00
16 ELECTRICAL WORKS 1 LOT 2,000.00 2,000.00 2,000.00 2,000.00 900.00 90.00 2,990.00
17 PLUMBING WORKS 1 LOT 3,500.00 3,500.00 3,500.00 3,500.00 1,575.00 157.50 5,232.50
109,737.80 109,737.80 51,382.01 5,138.20 166,258.01