Project Name : Binondo Commercial Residence

Location :
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 150,000.00 150,000.00
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 1,080,000.00

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

2.0 STRUCTURAL WORKS

2.01 Formworks
2.02 Slab on Grade 1.00 lot 47,484.86 47,484.86
2.03 Column Footing To Be done By Client
2.04 Wall footing & Tie Beam To Be done By Client
2.05 Suspended Slab 2nd Floor, 3rd, 4th, Deck Floor 1.00 lot 189,939.42 189,939.42
2.06 Staircase 1.00 lot 29,018.52 29,018.52
2.07 Columns 1.00 lot 323,973.34 323,973.34
2.08 G/f, 2nd Floor beam to Roof Beam 1.00 lot 448,953.48 448,953.48

3.0 Reinforcement Bar for

3.01 Slab on Grade 1.00 lot 3,474.90 3,474.90
3.02 Column Footing To Be done By Client
3.03 Suspended Slab 2nd Floor, 3rd, 4th & deck floor 1.00 lot 32,999.40 32,999.40
3.04 Staircase beam 1.00 lot 615.60 615.60
3.05 Stair Case 1.00 lot 8,278.20 8,278.20
3.06 Columns 1.00 lot 192,010.50 192,010.50
3.07 G/f, 2nd Floor beam to Roof beam, 1.00 lot 85,885.61 85,885.61
Others to specify
a Metal Deck 1.2mm Grade60 1.00 lot 210,113.48 210,113.48

4.0 Concreting Works for ,

4.01 Slab on Grade 1.00 lot 39,111.44 39,111.44
4.02 Column Footing 1.00 lot 92,129.16 92,129.16
4.03 Wall footing & Tie Beam 1.00 lot 51,279.44 51,279.44
4.04 Suspended Slab 2nd Floor to Deck Slab 1.00 lot 234,668.61 234,668.61
4.05 Staircase 1.00 lot 57,679.49 57,679.49
4.06 Columns 1.00 lot 245,967.47 245,967.47
4.07 Gfloor Beam 1.00 lot 41,718.86 41,718.86
4.08 2nd Floor beam 1.00 lot 69,531.44 69,531.44
4.09 3rd Floor beam 1.00 lot 73,008.01 73,008.01
4.10 4th Floor beam 1.00 lot 61,709.15 61,709.15
4.11 Deck slab Beam 1.00 lot 59,970.87 59,970.87
4.12 Roof Beam 1.00 lot 24,336.00 24,336.00

5.0 Gi Tie Wires for,

5.01 Slab on Grade 1.00 lot 349.21 349.21
5.02 Column Footing To be done by Client
5.03 Suspended Slab 2nd Floor, 3rd, 4th & deck floor 1.00 lot 3,316.24 3,316.24
5.04 Staircase 1.00 lot 893.77 893.77
5.05 Columns 1.00 lot 19,295.87 19,295.87
5.06 G/f, 2nd Floor beam to Roof beam, 1.00 lot 8,630.97 8,630.97

6.0 Others
6.01 Excavation BY OTHER TRADE
6.02 Backfill 1.00 LOT 15,000.00 15,000.00
6.03 Gravel bedding 1.00 LOT 8,500.00 8,500.00
6.04 P.E. sheet 1.00 LOT 7,500.00 7,500.00
6.05 Soil Poisoning BY Owner
6.06 Staging and Scafolding 1.00 lot 500,000.00 500,000.00

7.0 MASONRY WORKS

7.01 CHB Walls for,

a 6" CHB Not Included

Page 1 of 2
 Item No. PARTICULARS Quantity Unit Unit Rate Total Amount
b 4" CHB Not Included
c Firewall CHB Not Included

7.02 Plastering for CHB Walls Not Included

a

8.0 Architectural Works

a Glass Works By Owner
b Roofing By Owner
c Waterproofing roof deck slab By Owner
d Waterproofing Exterior Walls By Owner
e Waterproofing of toilets By Owner
f Doors and Hardware By Owner
g All Architectural and finishing works By Owner

SUBTOTAL CIVIL WORKS 3,212,343.29

C 1.0 ELECTRICAL WORKS

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

D 1.0 PLUMBING WORKS

1.01 Piping works , waterline, Ventline

SUMMARY
PRELIMINARIES 1,080,000.00
SUBTOTAL COST CIVIL WORKS 3,212,343.29
ELECTRICAL
PLUMBING
GRAND TOTAL PROJECT COST (NO VAT) 4,292,343.29

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