Project: Proposed Bungalow Residential Building
Location: Sitio Idoldol, Brgy. Nagsaing, Calasiao, Pangasinan
Owner: Mr. and Mrs. Vinluan
UNIT
DIVISION ITEMS QTY UNIT TOTAL
COST
DIVISION 1.0 GENERAL ITEMS
Construction Plan (signed and sealed) 1 lot 30,000.00 30,000
Permits and other plans/forms 1 lot 30,000.00 30,000
DIVISION 2.0 SITEWORKS
sq.
Site Clearing 100 30.00 3,000
m.
cu.
Earth Filling 56 170.00 9,520
m.
cu.
Excavation 82 50.00 4,100
m.
cu.
Gravel Bedding 8 500.00 4,000
m.
sq.
Soil Poisoning 81 25.00 2,025
m.
DIVISION 3.0 FORMWORKS AND SCAFFOLDING
Plywood (1.2m x 2.4m) 50 pcs 550.00 27,500
bd.
Good Lumber (2” x 2”) 1,484 22.00 32,648
f.t
Assorted Common Nail 15 kg 85.00 1,275
Labor and Equipment 1 lot 8,200.00 8,200
DIVISION 4.0 REBAR WORKS
Deformed Bar, 16 mm Dia. 210 pcs 320.00 67,200
Deformed Bar, 12 mm Dia. 156 pcs. 282.00 43,992
Deformed Bar, 10 mm Dia. 105 pcs. 196.00 20,580
G.I. Tie Wire 35 pcs. 80.00 2,800
Labor and Equipment 1 lot 49,600.00 49,600
DIVISION 5.0 MASONRY WORKS
4" Concrete Hollow Blocks 2,560 pcs 15.00 38,400
Portland Cement 500 bags 260.00 130,000
cu.m
Sand 32 400.00 12,800
.
cu.m
Gravel 31 400.00 12,400
.
GI Tie Wire 10 pcs. 70.00 700
Labor and Equipment 1 lot 50,600.00 50,600
DIVISION 6.0 ROOFING WORKS
Rib Type Roofing 160 Li.m 250.00 40,000
Purlins (2”x3”) 44 pcs 500.00 22,000
Tekscrew 1150 pcs 1.25 1,438
Plain G.I strap (12”x1”) 3 pcs 45.00 135
Roof Gutter (36”x8’) 10 pcs 250.00 2,500
Roof Flushing 15 pcs 250.00 3,750
Ridge Roll 14 pcs 350.00 4,900
Angle bar (2”x2”x3”) 35 pcs 450.00 15,750
Welding Rod 13 kg 200.00 2,600
Drill Bit 6 pcs 80.00 480
Cutting Disc 10 pcs 500 5,000
110,522.9 110,522.
Labor and Equipment 1 lot
2 92
DIVISION 7.0 CEILING WORKS
Hardiflex (4’x8’) 11 pcs 500.00 5,500
Gypsum board (4’x8’) 14 pcs 500.00 7,000
Metal Furring 50 pcs 150.00 7,500
Carrying Channel 25 pcs 170.00 4,250
Wall angle 20 pcs 120.00 2,400
Wall Clip 194 pcs 30.00 4,470
Blind Rivets 1500 pcs 1.50.00 2,250
Drill Bit 6 pcs 80.00 480
13,023.1
Labor and Equipment 1 Set 13,023.11
1
DIVISION 8.0 PAINTING WORKS
Concrete Neutralizer 10 gal 500.00 5,000
Epoxy Primer 4 pail 2,400.00 9,600
Semi-Gloss Latex 2 pail 2,800.00 5,600
Quick Dry Enamel 1 pail 2,880.00 2,880
Skim Coat 20 bags 350.00 7,000
Patching Compound 1 sack 500.00 500
Paint Thinner 8 li 150.00 1,200
Paint Roller 4 pcs 200.00 800
Paint Brush 4 pcs 100.00 400
Sanding Paper 80 pcs 25.00 2,000
Rugs 2 kg 100.00 200
12,432.7
Labor and Equipment 1 lot 12,432.78
8
DIVISION 9.0 DOORS AND WINDOWS
Doors w/ accessories and installation (D1) 1 set 13.000.00 12,000
Doors w/ accessories and installation (D2) 4 set 8,000.00 32,000
Doors w/ accessories and installation (D3) 2 Set 6,000.00 12,000
Windows w/ accessories and Installation
1 set 19,500.00 19,500
(complete)
DIVISION 10.0 TILEWORKS
Unglazed Ceramic Floor Tile (60x60cm) 85 pcs 249.00 21,165
Unglazed Ceramic Floor Tile (40x40cm) 172 pcs 160.00 27,520
Glazed Ceramic Floor Tile (40x40cm) 62 pcs 160.00 9,920
Porcelain Floor Tiles (30x30cm) 72 pcs 70.00 5,040
Porcelain Wall Tiles (30x30cm) 200 pcs 70.00 14,000
Cement 8 bags 260.00 2,080
White Cement Filler 47 kgs 85.00 3,995
Tile Trim (3m) 5 pcs 224.00 1,120
45,214.1
Labor and Equipment 1 Lot 45,214.17
7
DIVISION 11.0 ELECTRICAL WORKS
Conduits 15mm Dia. PVC Conduit (3m) 40 pcs 75.00 2,800
15mm Dia. Service Entrance Cap 1 pcs 300.00 300
15mm Dia. PVC Male Adaptor 56 pcs 25.00 1,400
Boxes PVC Junction Box 16 pcs 50.00 800
PVC Utility Box 22 Pcs 35.00 770
Wires 2sq.mm THHN Wire 250 m 20.00 5,000
3.5sq.mm THHN Wire 115 m 33.00 3,795
Wiring Devices 1 Gang Switch 7 pcs 88.00 616
2 Gang Switch 2 pcs 124.00 248
Receptacle 16 pcs 38.00 608
ACU Outlet 2 pcs 132.00 264
Refrigerator Outlet 1 pcs 568.00 568
Light Fixtures LED Pin Light w/ Fixtures 16 pcs 400.00 6,400
Board Panel Board 1 lot 7,800.00 7,800.00
Circuit Breaker 1 lot 1,500.00 1,500.00
Consumables Electrical Tape 15 pcs 15.00 225
21,751.8
Labor and Equipment 1 lot 21,761.83
3
DIVISION 12.0 PLUMBING WORKS
Fixtures Water Closet (Flush Tank Type) 2 pcs 7,800.00 15,600
Lavatory (Pedestal Type) 2 pcs 3,600.00 7,200
Kitchen Sink 1 set 3,600.00 3,600
Floor Drain 6 pcs 120.00 720
Water Line 20mm Dia. PVC Pipe (4m) 3 pcs 260.00 780
25mm Dia. PVC Pipe (4m) 5 pcs 401.00 2,005
Valves Gate Valve Brass Type 1 pcs 1,200.00 1,200
Faucet 1 pcs 200.00 200
Sewer Line 32mm Dia. PVC Pipe 4 pcs 192.00 768
50mm Dia. PVC Pipe 4 pcs 300.00 1,200
75mm Dia. PVC Pipe 10 pcs 450.00 4,500
Support 20mm Dia. Pipe Clips 2 pcs 59.00 118
25mm Dia. Pipe Clips 2 pcs 69.00 138
Fittings PVC Fittings 1 lot 10,000.00 10,000
PPR Fittings 1 lot 6,000.00 6,000
Consumables Septic Tank Construction 1 pc 50,000.00 50,000
Contingency Expenses 1 lot 30,000.00 30,000
27,145.0
Labor and Equipment 1 lot 27,145.05
5
1,576,47
TOTAL COST 6155736
3.97
General Terms and Conditions
The client will provide all necessary permits.
All additional works that are not stated in our proposal shall be charged to the customer’s account.
Final billing shall be based on actual accomplishment.
I look forward to a successful working relationship in the future.
JERICHO P. VINLUAN
Civil Engineer Confirmed
PRC NO.:
PTR. NO.:
Issued at:
