PROJECT PROPOSAL

Client: Cheek Family Reference No.

Project: Function Hall Date:
Location: Lian Batangas
1.00 General Requirements l.s. 1.00 7,000.00 7,000.00
Site overhead,management and contingencies lot 1.00 5,000.00 5,000.00
Cost of General Deliveries lot 1.00 2,000.00 2,000.00
2.00 Temporary Facilities l.s. 1.00 - -
Temporary Utilities (Water and Electricity) - Provided by Client l.s. 1.00 - -
3.00 Earthworks l.s. 1.00 2,660.00 2,660.00
Excavation cu.m 2.20 800.00 1,760.00
Backfill Materials cu.m 1.80 500.00 900.00
4.00 Structural Works 22 ft x 22 ft

Civil Works (Slab on Fill, Wall Footing, Beams and Columns) sq.m 32.00 3,600.66 115,221.10
Gravel 3/4 cu.m 6.50 1,500.00 9,750.00
Sand S-1 cu.m 6.50 1,500.00 9,750.00
Cement bags 90.00 230.00 20,700.00
Rebar 10 mm dia x 6m pcs 126.00 165.00 20,790.00
Rebar 12 mm dia x 6m pcs 32.00 255.00 8,160.00
Phenolic Board 1/2 pcs 4.00 850.00 3,400.00
Coco Lumber bd.ft 150.00 28.00 4,200.00
G.I. Wire spool 1.00 2,800.00 2,800.00
Consumables Items( Concrete Nails, Common Nails etc) l.s. 1.00 3,837.50 3,837.50
Labor Cost for Concreting cu.m 8.70 2,000.00 17,400.00
Labor Cost for Formworks sq.m 12.00 350.00 4,200.00
Labor Cost for Rebars kgs 639.60 16.00 10,233.60

Structural Roofing (Tubular Roofing StreamLine) 24.00 4,579.59 109,910.25

G.I Roofing l.m. 115.00 363.00 41,745.00
Tubular 2x4 pcs 15.00 780.00 11,700.00
C purlins 2x3 pcs 30.00 450.00 13,500.00
Angle Bar 1.5 x 3/16 pcs 2.00 780.00 1,560.00
Flashing sheets 5.00 720.00 3,600.00
RidgeCap pcs 12.00 390.00 4,680.00
Miscelleneous Items( Welding Rod, Leveling Hose, Rivets etc) l.s. 1.00 3,605.25 3,605.25
Labor Cost for Roofing sq.m 72.00 180.00 12,960.00
Labor Cost for Roof Framing sq.m 72.00 230.00 16,560.00

Steel Railings 18,966.61

Tubular 1x2 pcs 7.00 490.00 3,430.00
Tubular 1x1 pcs 22.00 325.00 7,150.00
Touch Up Paint (Epoxy Based Paint and Clear Coat) lot 1.00 1,200.50 1,200.50
Miscellaneous Items and Consumables lot 1.00 1,767.08 1,767.08
Labor Cost l.s. 1.00 5,419.03 5,419.03

Bamboo Covering
Bamboo Cover for Columns pcs 32.00 180.00 5,760.00
Labor cost lot 1.00 1,728.00 1,728.00

Electrical Works 8,030.22

THHN Wire 3.5 mm box 0.50 4,500.00 2,250.00
PVC Pipe pcs 6.00 120.00 720.00
Switch set 1.00 430.00 430.00
Outlet set 2.00 430.00 860.00
Receptacle Light set 2.00 400.00 800.00
Miscellaenous Items and Consumables lot 1.00 759.00 759.00
Labor Cost lot 1.00 2,211.22 2,211.22

Sub Total 259,517.96

Contractors Profit 44,118.05
TOTAL PROJECT COST 303,636.01
PROJECT OFFER COST 303,000.00

Prepared By:

Engr. John Albert P. Mercado

Registered Civil Engineer
PRC No: 0147582

🏢 Guadlaupe 1, San Pablo City, Laguna 4000

09264416026/09959369234 Page 1 of 1