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: