Project Name : Mansion House

Location : Silang Cavite

Subject : Cost Proposal

CUSTOMER
Company Name:

ATTN:

Item No. PARTICULARS Quantity Unit Unit Rate Total Amount

A Preliminaries A
1.00 MOBILIZATION 1.00 lot 50,000.00 50,000.00
2.00 MISCELLANEOUS & OVERHEAD 1.00 lot 250,000.00 250,000.00
3.00 TOOLS AND EQUIPMENT 1.00 lot 180,000.00 180,000.00
4.00 TEMFACIL, BARRACKS 1.00 lot 150,000.00 150,000.00
5.00 SUPERVISION AND MANAGEMENT 1.00 lot 400,000.00 400,000.00
6.00 HAULING AND DELIVERY 1.00 lot 150,000.00 150,000.00
Subtotal A PRELIM 1,180,000.00

B Civil Works
1.0 SITE PREPARATION
1.01 Preparation, site clearing and layout 1.00 lot 25,000.00 25,000.00

2.0 STRUCTURAL WORKS

2.01 Formworks
Slab on Grade 55.50 m2 1,055.22 58,564.65
Column Footing 83.52 m2 1,055.22 88,131.89
Wall footing & Tie Beam 261.26 m2 1,055.22 275,686.52
Suspended Slab 2nd Floor 159.00 m2 1,055.22 167,779.82
Staircase 14.10 m2 1,055.22 14,878.59
Columns 390.04 m2 1,055.22 411,577.62
2nd Floor beam 228.24 m2 1,055.22 240,843.18
Roof slab Beam 209.22 m2 1,055.22 220,772.92
Roof Slab 250.00 m2 1,055.22 263,804.75

2.02 Reinforcement Bar for ,

Slab on Grade 1,192.06 kgs 82.53 98,384.35
Column Footing 2,004.32 kgs 82.53 165,422.52
Wall footing & Tie Beam 4,542.64 kgs 82.53 374,917.50
Suspended Slab 2nd Floor 2,201.36 kgs 82.53 181,684.43
Staircase 189.00 kgs 82.53 15,598.74
Columns 6,309.03 kgs 82.53 520,703.43
2nd Floor beam 5,648.94 kgs 82.53 466,223.97
Roof slab Beam 5,021.28 kgs 82.53 414,421.30
Roof Slab 2,884.38 kgs 82.53 238,056.12

2.03 Concreting Works for ,

Slab on Grade 28.38 m3 7,901.30 224,257.86
Column Footing 37.58 m3 7,901.30 296,962.46
Wall footing & Tie Beam 29.68 m3 7,901.30 234,510.58
Suspended Slab 2nd Floor 23.85 m3 7,901.30 188,446.01
Staircase 3.00 m3 7,901.30 23,703.90
Columns 38.10 m3 7,901.30 301,071.14
2nd Floor beam 25.68 m3 7,901.30 202,881.68
Roof slab Beam 22.82 m3 7,901.30 180,339.27
Roof Slab 31.25 m3 7,901.30 246,915.63

2.04 Gi Tie Wires for,

Slab on Grade 23.84 kgs 81.40 1,940.67
Column Footing 40.09 kgs 81.40 3,263.03
Wall footing & Tie Beam 91.41 kgs 81.40 7,441.00
Suspended Slab 2nd Floor 44.03 kgs 81.40 3,583.81
Staricase 3.35 kgs 81.40 272.69
Columns 126.17 kgs 81.40 10,270.23
2nd Floor beam 112.98 kgs 81.40 9,196.47
Roof slab Beam 100.43 kgs 81.40 8,174.64
Roof Slab 58.30 kgs 81.40 4,745.90

2.05 Excavation 222.35 m3 1,210.00 269,045.92

2.06 Backfill 202.85 m3 528.00 107,104.80
2.07 Gravel bedding 23.65 m3 1,831.72 43,323.84
2.08 P.E. sheet 236.52 sqm 112.11 26,516.73
2.09 Soil Poisoning 1.00 lot 47,520.00 47,520.00
2.10 Staging and Scafolding 1.00 lot 1,060,968.48 1,060,968.48

Page 1 of 2
 Item No. PARTICULARS Quantity Unit Unit Rate Total Amount
5.0 MASONRY WORKS
5.01 CHB Walls for,

a 6" CHB 420.00 m2 965.80 405,636.00

b 4" CHB 198.00 m2 821.70 162,696.60

5.02 Plastering for CHB Walls

a Ground Floor , 2F, Roofdeck 1,236.00 m2 509.00 629,127.71

6.0 Other Works

a Canopy 12.88 m3 22,000.00 283,448.00

b Waterproofing roof deck slab 250.00 sqm 671.00 167,750.00
c Waterproofing Exterior Walls 420.40 sqm 671.00 282,088.40
Waterproofing of toilets 2nd and Roofdeck CR 26.00 sqm 671.00 17,446.00
SUBTOTAL CIVIL WORKS 9,693,101.76

C 1.0 ELECTRICAL WORKS

1.01 Roughing-ins, wiring, devices, switch, lights, outlets and consumable

D 1.0 PLUMBING WORKS

1.01 Additional piping works , waterline,

SUMMARY
PRELIMINARIES 1,180,000.00
SUBTOTAL COST CIVIL WORKS 9,693,101.76
ELECTRICAL
PLUMBING
GRAND TOTAL PROJECT COST (NO VAT) 10,873,101.76

TERMS AND CONDITIONS

1. Customer will be billed after indicating acceptance of this quote 1.00 Exclusions
2. Payment will be due prior to delivery of service and goods with payment terms as follows; 2.00 Site Development ( On Grade levelling, excavation)
30% Downpayment, 3.00 Parking Area
65% Progress Payment 4.00 Perimeter Fencing
5% Upon Completion 5.00 Finishing Works
6.00 All Other items not indicated in the above scope of works
Customer Acceptance (sign below):

x ___________________________________________
Print Name:

Page 2 of 2