Project: House extension & 2nd floor construction

Location: Millionaire st., Tabacuhan, Sta Rita, Olongapo City

Subject: Cost proposal for the House extension & 2nd floor construction

ITEM# DESCRIPTION OF WORKS QUANTITY UNIT UNIT COST COST

I Demolition, excavation & backfilling 1.00 lot 15,000.00 15,000.00
II Structural works
Steel reinforcement (@ Footings, column footings,
A concrete stair & floor slab)
1. 16mmøx6.0m Def. bar 805.00 kgs 60.00 48,300.00
2. 12mmøx6.0m Def. bar 416.00 kgs 60.00 24,960.00
3. Tie wire #16 1.00 roll 2,400.00 2,400.00
3. 10mmøx6.0m def. bar 771.00 kgs 60.00 46,260.00

B Concreting & masonry works

1. Portland cement 105.00 bags 220.00 23,100.00
2. 3/4" gravel 12.00 m³ 1,200.00 14,400.00
3. Washed sand 12.00 m³ 650.00 7,800.00
C Formworks/ Carpentry
1. 4x8x1/2" marine plywood 18.00 bd.ft 850.00 15,300.00
2. 2"x3"10' good lumber 750.00 pcs 55.00 41,250.00
4. Asstd roof framing materials 1.00 lot 1,500.00 1,500.00
5. Asstd nails 20.00 kgs 100.00 2,000.00

E Railings (Stair & 2F railings)

1. 1x2x6.0m tub. Steel 32.00 pcs 350.00 11,200.00
1. 2x2x6.0m tub. Steel 6.00 pcs 500.00 3,000.00
3. Welding rod 5.00 kgs 120.00 600.00
4. Asstd painting materials (thin-thin color, roller
brush, paint brush, roller pan, etc.) 1.00 lot 1,500.00 1,500.00

III Waterproofing 50.00

1. Plexibond 7.00 gals 1,050.00 7,350.00

IV Painting (Railings)
1. Epoxy primer 2.00 gals 950.00 1,900.00
1. Automotive lacquer paint finish 2.00 gals 950.00 1,900.00
2.
3. Lacquer thinnermaterials (thin-thin color, roller
Asstd painting 2.00 gals 400.00 800.00
brush, paint brush, roller pan, etc.) 1.00 lot 1,000.00 1,000.00

V Tools & equipment 1.00 lot 7,500.00 7,500.00

Materials cost 264,020.00
VI Shoring & scaffolding 1.00 lot 15,000.00 15,000.00
VII Engineering works & supervision 1.00 lot 30,000.00 30,000.00

VIII Materials cost 264,020.00

IX Labor Cost ) 165,608.00
X Mark-up 42,962.80
XI TOTAL COST ₱472,590.80
Prepared by:

EFREN D. VIDALLON
Civil Engineer

PRC: 91451
PTR: 9104134
Issued: 9/6/2022
Issued Olongapo City
@:
TIN: 187667892
ITEM# DESCRIPTION OF WORKS QUANTITY UNIT UNIT COST COST
I Mobilization & demobilzation 1.00 lot 5,000.00 5,000.00
II Demolition, excavation & backfilling 3.00 m² 4,000.00 12,000.00
III Safety requirements 1.00 lot 5,000.00 5,000.00
IV Structural works/ Architectural works
Steel reinforcement (@ column footing & floor
A slab)
1. 12mmøx6.0m Def. bar 40.00 kgs 55.00 2,200.00
2. 10mmøx6.0m def. bar 232.00 kgs 55.00 12,760.00
B Concreting & masonry works
1. Concrete class"A" 3000 psi 5.00 m³ 4,500.00 22,500.00
2. Portland cement 10.00 bags 220.00 2,200.00
3. Washed sand 5.00 m³ 500.00 2,500.00
C Roof framing works 0.00
1. 3"ø B.I pipe sch. 40 0.00

2. 2"x4"x1/4" C-channel 570.00 kgs 57.00 32,490.00

3. 2"x3"x1.2mm C-purlins 15.00 pcs 600.00 9,000.00
4. Asstd roof framing materials 1.00 lot 1,500.00 1,500.00
D Roofing & tinsmitry
1. O.50mm x5.0m rib-type roofings 75.00 lm 400.00 30,000.00
2. 0.50mm box type gutter & roof flashing 40.00 lm 700.00 28,000.00
3. 6mm P.E foam 1.00 roll 3,500.00 3,500.00
4. 4'x8' with 1"x1" hole chicken wire 18.00 pcs 650.00 11,700.00
5. Asstd roofing materials (blind rivets, texscrew,,
vulcaseal, etc. 1.00 lot 3,500.00 3,500.00
6. Consumables (drill bit, texscrew adaptor, etc. 1.00 lot 1,500.00 1,500.00
E Painting works
1. Epoxy primer 6.00 gals 950.00 5,700.00
2. Automotive lacquer paint finish 6.00 gals 950.00 5,700.00
3. Lacquer thinner 4.00 gals 450.00 1,800.00
 4. Asstd painting materials (thin-thin color, roller
brush, paint brush, roller pan, etc.) 1.00 lot 1,500.00 1,500.00
V Tools & equipment 1.00 lot 10,000.00 10,000.00
sub-total 188,050.00
VI Shoring & scaffolding 53.00 m² 300.00 15,900.00
VII Engineering works & supervision 1.00 lot 25,000.00 25,000.00

VIII Materials cost (IV+VI) 188,050.00

IX Labor Cost (II+VII+VII)*0.40 96,380.00
X OCM (I+III) 10,000.00
XI Mark-up 73,607.50
TOTAL COST 368,037.50

Prepared by:

EFREN D. VIDALLON
Civil Engineer

PRC: 91451
PTR: 8784375
Issued: 3-31-21
Issued Olongapo City
@:
TIN: 187667892
Project: House extension & 2nd floor construction
Location: Millionaire st., Tabacuhan, Sta Rita, Olongapo City
Subject: Cost proposal for the House extension & 2nd floor construction

ITEM# DESCRIPTION OF WORKS QUANTITY UNIT UNIT COST COST

I Demolition, excavation & backfilling 1.00 lot 15,000.00 15,000.00
II Structural works
Steel reinforcement (@ Footings, column footings,
A concrete stair & floor slab)
1. 16mmøx6.0m Def. bar 805.00 kgs 60.00 48,300.00
2. 12mmøx6.0m Def. bar 416.00 kgs 60.00 24,960.00
3. Tie wire #16 1.00 roll 2,400.00 2,400.00
3. 10mmøx6.0m def. bar 771.00 kgs 60.00 46,260.00

B Concreting & masonry works

1. Portland cement 105.00 bags 220.00 23,100.00
2. 3/4" gravel 12.00 m³ 1,200.00 14,400.00
3. Washed sand 12.00 m³ 650.00 7,800.00
C Formworks/ Carpentry
1. 4x8x1/2" marine plywood 18.00 bd.ft 850.00 15,300.00
2. 2"x3"10' good lumber 750.00 pcs 55.00 41,250.00
4. Asstd roof framing materials 1.00 lot 1,500.00 1,500.00
5. Asstd nails 20.00 kgs 100.00 2,000.00

E Railings (Stair & 2F railings)

1. 1x2x6.0m tub. Steel 32.00 pcs 350.00 11,200.00
1. 2x2x6.0m tub. Steel 6.00 pcs 500.00 3,000.00
3. Welding rod 5.00 kgs 120.00 600.00

III Waterproofing 50.00

1. Plexibond 7.00 gals 1,050.00 7,350.00

IV Painting (Railings)
1. Epoxy primer 2.00 gals 950.00 1,900.00
1. Automotive lacquer paint finish 2.00 gals 950.00 1,900.00
2.
3. Lacquer thinnermaterials (thin-thin color, roller
Asstd painting 2.00 gals 400.00 800.00
brush, paint brush, roller pan, etc.) 1.00 lot 1,000.00 1,000.00

V Tools & equipment 1.00 lot 7,500.00 7,500.00

Materials cost 262,520.00
VI Shoring & scaffolding 1.00 lot 15,000.00 15,000.00
VII Engineering works & supervision 1.00 lot 30,000.00 30,000.00

VIII Materials cost 262,520.00

IX Labor Cost ) 165,008.00
X Mark-up 42,752.80
XI TOTAL COST ₱470,280.80

Prepared by:
EFREN D. VIDALLON
Civil Engineer

PRC: 91451
PTR: 9104134
Issued: 9/6/2022
Issued Olongapo City
@:
TIN: 187667892