STRUCTURAL DESIGNERS, ENG’G CONSULTANTS, BUILDERS

1031 10TH AVENUE UNISITE SUBD., CITY OF SAN FERNANDO, PAMPANGA

Telephone No: (045) 403-8644 / 09179191154

PROJECT
PROPOSED
: PROPOSED
BUNGALOW2-STOREY
RESIDENCE
RESIDENCE
LOCATION : VILLA JULITA CSFP
OWNER : MR. AND MRS RAMOS

Item Materials Labor

No. Cost Cost
Description Quantity Unit Unit Cost

MOBILIZATION / DEMOBILIZATION 1.00 Lot 5,000.00

TEMPORARY FACILITIES 1.00 Lot 5,000.00

EXCAVATION & HAULING : Isolated Footing, Column-Tie-Beam & Wall Footing

F-1 (16-Sets) 16.00 cu.m. 320.00 5,120.00
F-2 (6-Sets) 3.84 cu.m. 320.00 1,228.80
WF-1 0.92 cu.m. 320.00 293.28
Hauling / Disposal of unwanted soil materials and debris 20.00 cu.m. 500.00 10,000.00

BACK FILLING
F-1 (16-Sets) 15.24 cu.m. 175.00 2,667.70
F-2 (6-Sets) 3.61 cu.m. 175.00 631.75
WF-1 - cu.m. 175.00 -

GRAVEL BEDDING (75mm thk.)

F-1 (16-Sets) 1.02 cu.m. 1,300.00 1,331.20 532.48
F-2 (6-Sets) 0.22 cu.m. 1,300.00 280.80 112.32
WF-1 0.51 cu.m. 1,300.00 663.00 265.20
STAIR 2 - cu.m. 1,300.00 - -

COMPACTION EXCAVATED FOOTING. (Tampping Rammer w/ Watering)

F-1 (16-Sets) 10.24 sq.m. 150.00 1,536.00
F-2 (6-Sets) 2.16 sq.m. 150.00 324.00
WF-1 5.01 sq.m. 150.00 751.50
STAIR 2 - sq.m. 190.00 -

SOIL FILLING & COMPACTION

Soil fill (Tambak) 18.60 cu.m. 150.00 2,790.00
Spreading 18.60 cu.m. 45.00 837.00
Compaction (Mechanical Compactor) 18.60 cu.m. 85.00 1,581.00

REINFORCING BARS
A) Footings, Column-Tie-Beam, Wall Footing & Stair (See Cutting List)
F-1 (16-Sets) (12pcs-12Øx6.00m) 64.10 kgs 39.00 2,499.90 999.96
F-2 (6-Sets) (4pcs-12Øx6.00m) 21.36 kgs 39.00 833.04 333.22
WF1: (17pcs-10Øx6.00m) 63.24 kgs 39.00 2,466.36 986.54
CTB (80pcs-12Øx9.00m; 67pcs-10Øx7.5m) 950.91 kgs 39.00 37,085.49 14,834.20
STAIR 2, Footing, Slab, Riser, Thread: (4pcs-16Øx12.00m; 1.5pcs-12Øx12.00m; 5pcs-10Øx12.00m) - kgs 39.00 - -

B) Columns / Stiffener Columns (SC-1) / Lintel Beams Door, Window & Opening
Columns
(C1) : (16-Sets) (48pcs-12Øx9m; 48pcs-10Øx6m) 563.04 kgs 39.00 21,958.56 8,783.42
(C2) : (6-Sets) (12pcs-12Øx9m; 18pcs-10Øx6.00m) 163.08 kgs 39.00 6,360.12 2,544.05

Stiffener Columns (SC-1)

Master's bedroom T & B: (1-Set) (2pcs-10Øx7.50.00m; 2pc-10Øx6.00m) 16.62 kgs 39.00 648.18 259.27

Lintel Beam: Door, Window & Opening -

Door
D1 (2-Sets) : (4pcs-12Øx7.50m; 4pcs-10Øx6.00m) 41.58 kgs 39.00 1,621.62 648.65
D2 (5-Sets) : (10pcs-12Øx7.50m; 10pc-10Øx6.00m) 103.80 kgs 39.00 4,048.20 1,619.28
D3 (2-Sets) : (4pcs-12Øx7.50m; 4pc-10Øx6.00m) 41.58 kgs 39.00 1,621.62 648.65

Window
W1 (1-Set) : (3pcs-12Øx7.50m; 2pcs-10Øx6.00m) 27.50 kgs 39.00 1,072.50 429.00
W2 (2-Sets) : (4pcs-12Øx6.00m; 2pcs-10Øx7.50m) 30.66 kgs 39.00 1,195.74 478.30
W3 (2-Sets) : (4pcs-12Øx6.00m; 2pcs-10Øx7.50m) 30.66 kgs 39.00 1,195.74 478.30
W4a (3-Sets) : (8pcs-12Øx7.5m; 6pcs-10Øx6.00m) 81.18 kgs 39.00 3,166.02 1,266.41
W4b (1-Set) : (1pcs-12Øx7.5m; 1pcs-10Øx6.00m) 10.38 kgs 39.00 404.82 161.93
W5 (2-Sets) : (2pc-12Øx7.5m; 1pc-10Øx7.5m) 17.97 kgs 39.00 700.83 280.33
 W6 (1-Set) : (2pcs-12Øx7.50m; 1pc-10Øx7.50m) 17.97 kgs 39.00 700.83 280.33
W7 (1-Set) : (3pcs-12Øx7.50m; 2pcs-10Øx6.00m) 27.24 kgs 39.00 1,062.36 424.94
Opening

-
C) Rear Roof Beams -
a) Roof Beams -
(RB-1): (47pcs-12Øx7.5m; 54pcs-10Øx6.00m) 513.90 kgs 39.00 20,042.10 8,016.84
(RB-2): (12pcs-12Øx7.5m; 18pcs-10Øx6.00m) 146.88 kgs 39.00 5,728.32 2,291.33

D) Slab-on-fill / Suspended Slab / Canopy

Slab-on-fill: Ground Floor (78pcs-10Øx9.00m) 435.24 kgs 39.00 16,974.36 6,789.74

E) CHB Reinforcing-bars
(Vetical & Horizontal Bars) (187pcs-10Øx12m) ####### kgs 39.00 53,909.86 21,563.94

FORM WORKS
A) Footings, Column-Tie-Beam, Wall Footing & Stair
F-1 (16-Sets) 10.24 sq.m. 400.00 4,096.00 1,638.40
F-2 (6-Sets) 7.68 sq.m. 400.00 3,072.00 1,228.80
WF1 2.52 sq.m. 400.00 1,008.00 403.20
CTB 55.63 sq.m. 400.00 22,250.00 8,900.00
STAIR 2, Footing, Slab, Riser, Thread sq.m. 400.00 - -

B) Columns / Stiffener Columns (SC-1) / Lintel Beam: Door, Window & Opening
a) Columns
(C1) : (16-Sets) 60.80 sq.m. 400.00 24,320.00 9,728.00
(C2) : (6-Sets) 20.40 sq.m. 400.00 8,160.00 3,264.00

b) Stiffener Columns (SC-1)

Master's Bedroom 2.12 sq.m. 400.00 848.00 339.20

c) Lintel Beam: Door, Window

Door
D1 (1-Set) 1.29 sq.m. 400.00 514.80 205.92
D2 (5-Sets) 2.05 sq.m. 400.00 820.00 328.00
D3 (2-Sets) 1.95 sq.m. 400.00 780.00 312.00
Window
W1 (1-Set) 1.95 sq.m. 400.00 780.00 312.00
W2 (2-Set) 3.50 sq.m. 400.00 1,400.00 560.00
W3 (2-Sets) 3.50 sq.m. 400.00 1,400.00 560.00
W4a (3-Sets) 6.50 sq.m. 400.00 2,600.00 1,040.00
W4b-W5b (1-Set) 1.04 sq.m. 400.00 416.00 166.40
W5 (2-Set) 3.12 sq.m. 400.00 1,248.00 499.20
W6 (1-Set) 1.04 sq.m. 400.00 416.00 166.40
W7 (1-Sets) 1.04 sq.m. 400.00 416.00 166.40

C) Roof Beams
b) Roof Beams
(RB-1) 26.04 sq.m. 400.00 10,416.00 4,166.40
(RB-2) 16.55 sq.m. 400.00 6,619.00 2,647.60
D) Slab-on-fill / Suspended Slab / Canopy
Slab-on-Grade 8.56 sq.m. 400.00 3,424.00 1,369.60
- -
CONCRETE WORKS (3,000psi @ 28days) w/ 3% Waste - -
A) Footings, Column-Tie-Beam, Wall Footing & Stair - -
F-1 (16-Sets) 2.05 cu.m. 3,050.00 6,252.50 2,501.00
F-2 (6-Sets) 1.60 cu.m. 3,050.00 4,880.00 1,952.00
WF1 6.40 cu.m. 3,050.00 19,520.00 7,808.00
STAIR 1, Slab, Riser, Thread:
STAIR 2, Footing, Slab, Riser, Thread

B) Columns / Stiffener Columns (SC-1) / Lintel Beams Door, Window & Opening
Columns
(C1) : (16-Sets) 3.36 cu.m. 3,050.00 10,248.00 4,099.20
(C2) : (6-Sets) 1.05 cu.m. 3,050.00 3,202.50 1,281.00

Stiffener Columns (SC-1)

Master's Bedroom 0.10 cu.m. 3,050.00 305.00 183.00

Lintel Beam Door, Window

Door
D1 (1-Set) 0.08 cu.m. 3,050.00 228.75 137.25
D2 (5-Sets) 0.40 cu.m. 3,050.00 1,220.00 732.00
D3 (2-Sets) 0.11 cu.m. 3,050.00 344.65 206.79
Window
W1 (1-Set) 0.09 cu.m. 3,050.00 274.50 109.80
W2 (2-Set) 0.18 cu.m. 3,050.00 549.00 219.60
 W3 (2-Sets) 0.18 cu.m. 3,050.00 549.00 219.60
W4a (3-Sets) 0.27 cu.m. 3,050.00 823.50 329.40
W4b(1-Set) 0.09 cu.m. 3,050.00 274.50 109.80
W5 (2-Set) 0.18 cu.m. 3,050.00 549.00 219.60
W6 (1-Set) 0.09 cu.m. 3,050.00 274.50 109.80
W7 (1-Sets) 0.09 cu.m. 3,050.00 274.50 109.80
C)CTB and Roof Beams
(B-1, 2, 3 & 4) 1.17 cu.m. 3,050.00 3,562.40 1,424.96
(B-5) 0.30 cu.m. 3,050.00 902.80 361.12
CTB 2.78 cu.m. 3,050.00 8,479.00 3,391.60

CHB (CONCRETE HOLLOW BLOCK) LAYING WORKS

Area (Ground ) 261.05 sq.m.
5" Chb Laying, 350psi w/ 3% Wastage ####### pc/s 20.00 67,220.38 26,888.15
Cement 246.70 bag/s 220.00 54,273.73 21,709.49
Sand 19.83 cu.m. 670.00 13,286.11 5,314.44

PLASTERING WORKS: CHB WALLS / BEAMS / COLUMNS

External Area (Front Elevation)
Cement 36.80 sq.m. 5,888.00
Sand 12.81 bag/s 220.00 2,817.41
0.68 cu.m. 670.00 458.60
External Area (Right Side Elevation)
Cement 29.00 sq.m. 4,640.00
Sand 10.09 bag/s 220.00 2,220.24
0.54 cu.m. 670.00 361.40
External Area (Left Side Elevation)
Cement 33.35 sq.m. 5,336.00
Sand 11.61 bag/s 220.00 2,553.28
0.62 cu.m. 670.00 415.61
External Area (Rear Elevation)
Cement 46.00 sq.m. 7,360.00
Sand 16.01 bag/s 220.00 3,521.76
0.86 cu.m. 670.00 573.25
Internal Area (Ground Floor)
Cement 115.39 sq.m. 18,462.40
Sand 40.16 bag/s 220.00 8,834.26
2.15 cu.m. 670.00 1,437.99
EDGING WORKS: Windows, Doors, Columns & Opening
a) Windows
Ground Floor 63.76 L.m. 115.00 7,332.40
b) Doors
Ground Floor 41.04 L.m. 115.00 4,719.60

FINISHING WORKS sq.m.

A. CEILING
a) Ceilings @ Ground Floor
12mm thk. Gypsum Board on Metal Furring System
120.95 sq.m. 450.00 54,427.50 21,771.00

B. FLOORING
GROUND FLOOR
a) Ground Floor. 60 x 60 cm Simple Tiles Design 86.17 sq.m. 500.00 43,085.00 17,234.00
b) Toilet. 60 x 60 cm Tiles 44.46 sq.m. 450.00 20,005.65 8,002.26

C. TOILET FIXTURES sq.m.

Toilet bowl, lavatory, Shower and Faucet 2.00 lot 22,000.00 8,800.00
PAINTING WORKS
A. CEILING
a) Ceilings @ Ground Floor
12mm thk. Gypsum Board on Metal Furring System 120.95 sq.m. 250.00 30,237.50 Included

B. WALLS
INTERIOR WALLS
a) GROUND FLOOR 115.39 sq.m. 220.00 25,385.80 17,308.50
b) Gray Scale Skim Coat Light Color GROUND FLOOR 115.39 sq.m. 350.00 40,386.50 17,308.50
EXTERIOR WALLS
a) FRONT ELEVATION
Plain Cement Painted Finish 36.80 sq.m. 220.00 8,096.00 5,520.00
b) LEFT SIDE ELEVATION
Plain Cement Painted Finish 33.35 sq.m. 220.00 7,337.00 5,002.50
c) RIGHT SIDE ELEVATION
Plain Cement Painted Finish 29.00 sq.m. 220.00 6,380.00 4,350.00
d) REAR ELEVATION
Plain Cement Painted Finish 46.00 sq.m. 220.00 10,120.00 6,900.00

DOORS, WINDOWS and GLASS RAILING

a) Doors
D1 (1-Set) 1.00 set/s 3,800.00 3,800.00 150.00
D2 (5-Sets) 5.00 set/s 3,500.00 17,500.00 750.00
D3 (2-Sets) 2.00 set/s 3,200.00 6,400.00 300.00
b) Windows -
W1. (2.10x1.8m) Sliding Window 1/4" thk Clear Glass on 2"x2" Black Pvc Window Frame 52.30 sq.ft. 250.00 13,075.00 2,615.00
W2. (0.50 X 1.75m - 2sets) Casement Type Window 1/4" thk Clear Glass on 2"x2" Black Pvc Window Frame 18.84 sq.ft. 250.00 4,710.00 942.00
W3. (0.40 X 1.75m - 2sets) Casement Type Window 1/4" thk Clear Glass on 2"x2" Black Pvc Window Frame 15.10 sq.ft. 250.00 3,775.00 755.00
W4a. (0.80 X 0.60m 3sets) Sliding Window 1/4" thk Clear Glass on 2"x2" Black Pvc Window Frame 81.38 sq.ft. 250.00 20,345.00 4,069.00
W4b. (0.50 X 0.40m) Awning Window 1/4" thk Clear Glass on 2"x2" Black Pvc Window Frame 2.20 sq.ft. 250.00 550.00 110.00
W5. (0.5 X 0.9m - 2sets) Casement Type Window 1/4" thk Clear Glass on 2"x2" Black Pvc Frame 9.70 sq.ft. 250.00 2,425.00 485.00
W6. (1.0 X 1.20m - 1set) Sliding Window 1/4" thk Clear Glass on 2"x2" Black Pvc Window Frame 12.92 sq.ft. 250.00 3,230.00 646.00
W7 (1.5 X 1.20m - 1sets) Sliding Window 1/4" thk Clear Glass on 2"x2" Black Pvc Window Frame 19.38 sq.ft. 250.00 4,845.00 969.00

c) Glass Railing
10. Glass Railing 1/2" Thk. Clear Glass (7.69 X 1.10m) (3rd Floor)

ROOFING WORKS
Trusses
49pcs - 50 X 50 X 5mm Angle Bars ####### kgs 50.00 55,419.00 16,625.70
C-Purlins LC 50x100x4mm Thk. 35.00 pcs 595.00 20,825.00 6,247.50
Sag Rods; 12mmØ plain round bars (5pcs-12mm dia. X 6.00m) - kgs 39.00 - -
Roofing; Rib-Type 0.50mm Thk. Tek Screw, Sealant / Vulcaseal, Insulation 144.65 sq.m. 450.00 65,092.50 19,527.75
Gutter & Flushing ; 0.50 mm Thk. 50.38 l.m. 245.00 12,342.61 3,702.78
Painting : Angle Bar, C-Purlin, Sag Rod, Cross Bracing
Epoxy Paint w/ Catalyst: 2 Coats 8.00 gals 645.00 5,160.00 1,548.00
Epoxy Reducer 4.00 gals 470.00 1,880.00 564.00
Roller Brush 3.00 pcs 165.00 495.00 148.50
3" & 2" Paint Brush 4.00 pcs 110.00 440.00 132.00

CONSUMMABLES
Tie-Wire Gage #16 4.00 roll/s 1,750.00 7,000.00
Common Nail Wire 2",3" & 4" 3.00 boxes 1,250.00 3,750.00
Welding Rods (20 kgs/ Box) 6.00 boxes 3,400.00 20,400.00
14" Cutting Wheel 8.00 pcs 650.00 5,200.00
4" Grinding Wheel 4.00 pcs 100.00 400.00
Acetylene 1.00 cyl. 830.00 830.00
Oxygen 2.00 cyl. 380.00 760.00

EQUIPMENTS
Steel & Wood Scaffolding Erection & Dismantling 1.00 Lot 30,000.00
Backhoe - Lot 84,000.00 -
Concrete Pump (Rental) - set/s 20,000.00 -

SEPTIC TANK
Excavation 10.71 cu.m. 350.00 3,748.50
Backfill cu.m. 175.00
Volume of Concrete 1.43 cu.m. 3,050.00 4,361.50 1,308.45
Formworks 6.56 sq.m. 400.00 2,624.00 1,049.60
Reinforcing Bars: (12pcs-12Øx12.00m; 10pcs-10Øx12.00m) 201.79 kgs 39.00 7,869.89 1,967.47
Chb Laying Area 19.76 sq.m.
5" Chb Laying, 350psi w/ 3% Wastage 247.00 pc/s 26.00 6,422.00 3,161.60
Cement 24.26 bag/s 220.00 5,336.19
Sand 1.31 cu.m. 670.00 877.10
Plastering Works: Area 25.58 sq.m. 4,092.80
Cement 8.90 bag/s 220.00 1,958.40
Sand 0.48 cu.m. 670.00 318.78
Waterproofing 8.85 sq.m. 500.00 4,425.00
CATCH BASIN (6-Sets)
Excavation 1.88 cu.m. 350.00 656.25
Volume of Concrete 0.75 cu.m. 3,050.00 2,287.50 686.25
Formworks 15.00 sq.m. 550.00 8,250.00 3,300.00
Reinforcing Bars: (17pcs-10Øx12.00m) 125.66 kgs 39.00 4,900.90 1,225.22
Chb Laying Area 15.00 sq.m.
4" Chb Laying, 350psi w/ 3% Wastage 188.00 pc/s 12.00 2,256.00 2,400.00
Cement 18.46 bag/s 220.00 4,061.55
Sand 1.00 cu.m. 670.00 667.59
Plastering Works: Area 15.00 sq.m. 2,400.00
Cement 1.47 bag/s 220.00 324.06
Sand 0.08 cu.m. 670.00 53.27
Excavation of 2"/3" Pvc Connecting Pipe cu.m. 350.00 -
Backfill of 2"/3" Pvc Connecting Pipe cu.m. 175.00 -

ELECTRICAL WORKS 1.00 lot 65,000.00

PLUMBING WORKS 1.00 lot 55,000.00

TOTAL 1,231,157.25 479,637.12

NOTE: ITEM/S NOT INCLUDED IN THIS QUOTATION WILL BE CONSIDERED AS ADDITIONAL WORKS

CONTRACTOR SUPPLY
a) MATERIALS COST 1,231,157.25
b) LABOR COST 479,637.12
c) CONTINGENCIES 0
d) SUPERVISION, CONSULTATION, TOOLS & EQUIPMENT, PLUS PROFIT 0

CONTRACTOR QUOTATION BID : (a + b + c + d) 1,710,794.37

PREPARED BY:

ENGR. JOHN KEPVIN M. VIRAY

TERMS AND CONDITIONS

1.) 25% DOWNPAYMENT
2.) PROGRESS BILLING
3.) WATER & ELECTRICITY OWNER SUPPLY