PROJECT: CEBU HOSPITAL SEWAGE TREATMENT PLANT (STP)

LOCATION: CEBU CITY

GENCORE CONSTRUCTION
OWNER: AVLON INC., BUILDING BETTER LIVES FOR FILIPINOS
SUBJECT: COST PROPOSAL FOR CIVIL AND STRUCTURAL WORKS ONLY WWW.GENCOREPH.COM | 0905-548-1259

ITEM UNIT COST TOTAL COST TOTAL

DESCRIPTION QTY UNIT
NO. MATERIALS LABOR MATERIALS LABOR AMOUNT

1 GENERAL REQUIREMENTS
a Mobilization & Demobilization 1.00 lot ₱ 15,000.00 ₱ 85,000.00 ₱ 15,000.00 ₱ 85,000.00 ₱ 100,000.00
b Temporary Structures
Site Office 8.75 sq.m. ₱ 25,000.00 ₱ 400.00 ₱ 218,750.00 ₱ 3,500.00 ₱ 222,250.00
Warehouse 12.00 sq.m. ₱ 10,000.00 ₱ 400.00 ₱ 120,000.00 ₱ 4,800.00 ₱ 124,800.00
Worker's Shed 24.00 sq.m. ₱ 6,500.00 ₱ 400.00 ₱ 156,000.00 ₱ 9,600.00 ₱ 165,600.00
Toilets 1.44 sq.m. ₱ 5,200.00 ₱ 800.00 ₱ 7,488.00 ₱ 1,152.00 ₱ 8,640.00
Staff House 1.00 lot ₱ 35,000.00 ₱ 5,000.00 ₱ 35,000.00 ₱ 5,000.00 ₱ 40,000.00
c Temporary Water & Electric Supply 1.00 lot OSM OSM ₱ - ₱ - ₱ -
d Site Security & Safety Requirements 1.00 lot ₱ 20,000.00 ₱ 20,000.00 ₱ 20,000.00
e Site Management (printer/computer/supply) 1.00 lot ₱ 22,000.00 ₱ 5,000.00 ₱ 5,000.00 ₱ 5,000.00
f Tools & Equipments 1.00 lot ₱ 35,000.00 ₱ 35,000.00 ₱ 35,000.00

Sub-total ₱ 552,238.00 ₱ 169,052.00 ₱ 721,290.00

2 SITEWORKS
a Site Clearing & Disposal of Debris
Site Clearing & Disposal of Debris 145.41 sq.m. ₱ 520.00 ₱ 75,613.20 ₱ 75,613.20
b Lay-out & Staking 1.00 lot ₱ 12,000.00 ₱ 4,800.00 ₱ 12,000.00 ₱ 4,800.00 ₱ 16,800.00
c Earthworks
Excavation 312.92 cu.m. ₱ 855.00 ₱ 180.00 ₱ 267,550.02 ₱ 56,326.32 ₱ 323,876.34
Backfilling & Compaction 85.05 cu.m. ₱ 420.00 ₱ 180.00 ₱ 35,721.00 ₱ 15,309.00 ₱ 51,030.00
Lean Concrete 11.73 cu.m. ₱ 4,600.00 ₱ 500.00 ₱ 53,958.00 ₱ 5,865.00 ₱ 59,823.00

Sub-total ₱ 369,229.02 ₱ 157,913.52 ₱ 527,142.54

3 CONCRETING WORKS (M25 (3625 psi) - ready mix) *including pumpcrete*

a Foundation 39.83 cu.m. ₱ 5,300.00 ₱ 620.00 ₱ 211,099.00 ₱ 24,694.60 ₱ 235,793.60
b Shear Walls 109.25 cu.m. ₱ 5,300.00 ₱ 620.00 ₱ 579,025.00 ₱ 67,735.00 ₱ 646,760.00
c Beam 5.62 cu.m. ₱ 5,300.00 ₱ 620.00 ₱ 29,786.00 ₱ 3,484.40 ₱ 33,270.40
d Suspeded Slab 23.67 cu.m. ₱ 5,300.00 ₱ 620.00 ₱ 125,451.00 ₱ 14,675.40 ₱ 140,126.40

Sub-total 178.37 cu.m. ₱ 945,361.00 ₱ 110,589.40 ₱ 1,055,950.40

4 REINFORCING STEEL BARS

Grade 60
a Foundation
10mmø x 6.00m 409.20 kgs. ₱ 48.00 ₱ 26.00 ₱ 19,641.60 ₱ 10,639.20 ₱ 30,280.80
10mmø x 7.50m 69.75 kgs. ₱ 48.00 ₱ 26.00 ₱ 3,348.00 ₱ 1,813.50 ₱ 5,161.50
12mmø x 6.00m 1,939.39 kgs. ₱ 48.50 ₱ 26.00 ₱ 94,060.42 ₱ 50,424.14 ₱ 144,484.56
12mmø x 7.50m 359.64 kgs. ₱ 48.50 ₱ 26.00 ₱ 17,442.54 ₱ 9,350.64 ₱ 26,793.18
b Shear Walls
10mmø x 6.00m 550.56 kgs. ₱ 48.00 ₱ 26.00 ₱ 26,426.88 ₱ 14,314.56 ₱ 40,741.44
10mmø x 7.50m 204.6 kgs. ₱ 48.00 ₱ 26.00 ₱ 9,820.80 ₱ 5,319.60 ₱ 15,140.40
10mmø x 9.00m 708.66 kgs. ₱ 48.00 ₱ 26.00 ₱ 34,015.68 ₱ 18,425.16 ₱ 52,440.84
12mmø x 7.50m 2937.06 kgs. ₱ 48.50 ₱ 26.00 ₱ 142,447.41 ₱ 76,363.56 ₱ 218,810.97
12mmø x 9.00m 4099.89 kgs. ₱ 49.00 ₱ 26.00 ₱ 200,894.61 ₱ 106,597.14 ₱ 307,491.75
c Beams
10mmø x 6.00m 279 kgs. ₱ 48.00 ₱ 26.00 ₱ 13,392.00 ₱ 7,254.00 ₱ 20,646.00
12mmø x 6.00m 31.97 kgs. ₱ 48.50 ₱ 26.00 ₱ 1,550.55 ₱ 831.22 ₱ 2,381.77
12mmø x 7.50m 19.98 kgs. ₱ 48.50 ₱ 26.00 ₱ 969.03 ₱ 519.48 ₱ 1,488.51
12mmø x 9.00m 39.96 kgs. ₱ 49.00 ₱ 26.00 ₱ 1,958.04 ₱ 1,038.96 ₱ 2,997.00
16mmø x 6.00m 85.21 kgs. ₱ 52.00 ₱ 26.00 ₱ 4,430.92 ₱ 2,215.46 ₱ 6,646.38
16mmø x 7.50m 47.34 kgs. ₱ 52.00 ₱ 26.00 ₱ 2,461.68 ₱ 1,230.84 ₱ 3,692.52
20mmø x 7.50m 73.98 kgs. ₱ 54.00 ₱ 26.00 ₱ 3,994.92 ₱ 1,923.48 ₱ 5,918.40
20mmø x 9.00m 155.36 kgs. ₱ 54.00 ₱ 26.00 ₱ 8,389.44 ₱ 4,039.36 ₱ 12,428.80
25mmø x 7.50m 173.38 kgs. ₱ 54.00 ₱ 26.00 ₱ 9,362.52 ₱ 4,507.88 ₱ 13,870.40
d Suspended Slab
10mmø x 6.00m 1882.32 kgs. ₱ 48.00 ₱ 26.00 ₱ 90,351.36 ₱ 48,940.32 ₱ 139,291.68
10mmø x 7.50m 279 kgs. ₱ 48.00 ₱ 26.00 ₱ 13,392.00 ₱ 7,254.00 ₱ 20,646.00
G.I. Tie Wire 80.00 rolls ₱ 1,900.00 ₱ 150.00 ₱ 152,000.00 ₱ 12,000.00 ₱ 164,000.00

Sub-total 14,426.25 kgs. ₱ 850,350.39 ₱ 385,002.50 ₱ 1,235,352.89

5 FORMWORKS & SCAFFOLDINGS (including stripping off)

a Shear Walls 239.40 sq.m. ₱ 620.00 ₱ 200.00 ₱ 148,428.00 ₱ 47,880.00 ₱ 196,308.00
Sheat Walls Support 239.40 sq.m. ₱ 450.00 ₱ 200.00 ₱ 107,730.00 ₱ 47,880.00 ₱ 155,610.00
b Beams 55.28 sq.m. ₱ 629.00 ₱ 200.00 ₱ 34,771.12 ₱ 11,056.00 ₱ 45,827.12
Beams Support 55.28 sq.m. ₱ 450.00 ₱ 200.00 ₱ 24,876.00 ₱ 11,056.00 ₱ 35,932.00
c Suspended Slab 85.81 sq.m. ₱ 629.00 ₱ 200.00 ₱ 53,974.49 ₱ 17,162.00 ₱ 71,136.49
Suspended Slab Support 85.81 sq.m. ₱ 450.00 ₱ 200.00 ₱ 38,614.50 ₱ 17,162.00 ₱ 55,776.50

Sub-total 589.36 sq.m. ₱ 408,394.11 ₱ 152,196.00 ₱ 560,590.11

6 WATERPROOFING (APPLIED PAINT) *Boysen plexibond with cement mixture*

a Preparation 639.64 sq.m ₱ 550.00 ₱ 320.00 ₱ 351,802.00 ₱ 204,684.80 ₱ 556,486.80

b Epoxy Waterproofing Paint at Invert Level 85.15 sq.m ₱ 800.00 ₱ 320.00 ₱ 68,120.00 ₱ 27,248.00 ₱ 95,368.00
c Epoxy Waterproofing Paint at Shear Wall 413.40 sq.m ₱ 800.00 ₱ 320.00 ₱ 330,720.00 ₱ 132,288.00 ₱ 463,008.00
d Epoxy Waterproofing Paint at Beams 55.28 sq.m ₱ 800.00 ₱ 320.00 ₱ 44,224.00 ₱ 17,689.60 ₱ 61,913.60
e Epoxy Waterproofing Paint at Slab 85.81 sq.m ₱ 800.00 ₱ 320.00 ₱ 68,648.00 ₱ 27,459.20 ₱ 96,107.20

Sub-total 1,193.47 sq.m. ₱ 863,514.00 ₱ 409,369.60 ₱ 1,272,883.60

DIRECT COST ₱ 3,436,848.52 ₱ 1,215,071.02 ₱ 4,651,919.54

Overhead Contingecy Misc. ₱ 465,191.95
Contractors Mark up ₱ 930,383.91
Vat 12 % ₱ 558,230.34
TOTAL CONSTRUCTION COST ₱ 6,605,725.75

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 1 R.T. Soncuya Construction Co., Inc.
PROJECT:
LOCATION:
OWNER:
SUBJECT:

ITEM
NAME
NO.

TECHNICAL STAFF
1
2
3
4

STEELMAN

1
2
3
4
5
6
7

CARPENTER

1
2
3
4
5

HELPER/LABOR

1
2
3
4
5
6
CEBU HOSPITAL SEWAGE TREATMENT PLANT (STP)
CEBU CITY
AVLON INC.,
COST PROPOSAL FOR CIVIL AND STRUCTURAL WORKS ONLY

NAME

TECHNICAL STAFF
ENGR. KENNETH CASTRO
ENGR. JESS RAMOS
JONATHAN CAPIRAL
DARREN SISON

STEELMAN

RUSSEL AGUSTIN
MAR MONTES
CARL ANGELO CAPIRAL
EDWARD ANTONIO
JEYSON ESPIRITU
NELSON PULIDO
ARNEL YUZON

CARPENTER

MOHAMMED GUTING
NORWAY DE ALA
DANILO DE ALA
JAYSON RODRIGUEZ
ALDRIN ALVARADO

HELPER/LABOR

JUSTINE APOSTOL
JEREMY ESPIRITU
BENHAR DIZON
DARWIN DIZON
JONEL CALDEO
DARWIN TECSON
GENCORE CONSTRUCTION
BUILDING BETTER LIVES FOR FILIPINOS
WWW.GENCOREPH.COM | 0905-548-1259

DESCRIPTION

PROJECT ENGINEER/COORDINATOR
SAFETY OFFICER
FOREMAN
WAREHOUSEMAN

STEELMAN

CARPENTER

HELPER
PROJECT: PROPOSED TWO STOREY RESIDENTIAL
LOCATION: BRGY. SAN ISIDRO CONCEPCION, TARLAC
OWNER: MR. ROLAND GOMEZ
SUBJECT: CIVIL AND ARCHITECTURAL WORKS

ITEM ACCOMPLISHMENT UNIT COST PREVIOUS PRESENT TOTAL TOTAL AMOUNT PER
DESCRIPTION QTY UNIT
NO. PER WORK LABOR ACCOMPLISHMENT ACCOMPLISHMENT ACCOMPLISHMENT ACCOMPLISHMENT

1 SITEWORKS
c Earthworks
Manual Excavation 23.40 cu.m. ₱ 250.00 0% 0% 0% ₱ -
Backfilling & Compaction 75.71 cu.m. ₱ 75.00 0% 0% 0% ₱ -
Gravel Bedding 1.25 cu.m. ₱ 300.00 0% 0% 0% ₱ -

Sub-total ₱ -

2 CONCRETING WORKS
a Footings 3.68 cu.m. ₱ 400.00 0% 0% 0% ₱ -
b Wall Footing 2.80 cu.m. ₱ 400.00 0% 0% 0% ₱ -
c Columns 5.33 cu.m. ₱ 400.00 0% 0% 0% ₱ -
d Tie Beam 1.92 cu.m. ₱ 400.00 0% 0% 0% ₱ -
e Beams 3.09 cu.m. ₱ 400.00 0% 0% 0% ₱ -
f Slab on Grade 8.40 cu.m. ₱ 400.00 0% 0% 0% ₱ -
g Suspended slab 8.40 cu.m. ₱ 400.00 0% 0% 0% ₱ -
h Stairs 1.72 cu.m. ₱ 400.00 0% 0% 0% ₱ -
i Roof Slab 3.48 cu.m. ₱ 400.00 0% 0% 0% ₱ -
j Canopy 1.10 cu.m. ₱ 400.00 0% 0% 0% ₱ -
k Concrete Counters 0.47 cu.m. ₱ 400.00 0% 0% 0% ₱ -

Sub-total 40.39 cu.m. ₱ -

*
3 REINFORCING STEEL BARS
Grade 40
a Footing
REBAR 16mm x 6m 340.85 kgs. ₱ 8.00 0% 0% 0% ₱ -
b Wall Footing
REBAR 12mm x 6m 191.81 kgs. ₱ 8.00 0% 0% 0% ₱ -
REBAR 10mm x 6m 37.20 kgs. ₱ 8.00 0% 0% 0% ₱ -
c Columns
REBAR 16mm x 6m 814.25 kgs. ₱ 8.00 0% 0% 0% ₱ -
REBAR 10mm x 6m 332.64 kgs. ₱ 8.00 0% 0% 0% ₱ -
d Tie Beam
REBAR 12mm x 6m 223.77 kgs. ₱ 8.00 0% 0% 0% ₱ -
REBAR 10mm x 6m 186.00 kgs. ₱ 8.00 0% 0% 0% ₱ -
e Beams
REBAR 10mm x 6m 316.20 kgs. ₱ 8.00 0% 0% 0% ₱ -
REBAR 16mm x 6m 549.14 kgs. ₱ 8.00 0% 0% 0% ₱ -
f Roof Beams
REBAR 12mm x 6m 106.56 kgs. ₱ 8.00 0% 0% 0% ₱ -
REBAR 10mm x 6m 89.28 kgs. ₱ 8.00 0% 0% 0% ₱ -
g Slab on Grade
REBAR 10mm x 6m 260.40 kgs. ₱ 8.00 0% 0% 0% ₱ -
h Suspended Slab
REBAR 10mm x 6m 669.60 kgs. ₱ 8.00 0% 0% 0% ₱ -
i Stairs
REBAR 10mm x 6m 89.28 kgs. ₱ 8.00 0% 0% 0% ₱ -
REBAR 12mm x 6m 90.58 kgs. ₱ 8.00 0% 0% 0% ₱ -
G.I. Tie Wire 6.00 rolls ₱ 100.00 0% 0% 0% ₱ -

Sub-total 4,297.56 kgs. ₱ -

*
4 FORMWORKS (including stripping off)

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 5 R.T. Soncuya Construction Co., Inc.
PROJECT: PROPOSED TWO STOREY RESIDENTIAL
LOCATION: BRGY. SAN ISIDRO CONCEPCION, TARLAC
OWNER: MR. ROLAND GOMEZ
SUBJECT: CIVIL AND ARCHITECTURAL WORKS

ITEM ACCOMPLISHMENT UNIT COST PREVIOUS PRESENT TOTAL TOTAL AMOUNT PER
DESCRIPTION QTY UNIT
NO. PER WORK LABOR ACCOMPLISHMENT ACCOMPLISHMENT ACCOMPLISHMENT ACCOMPLISHMENT
a Columns 94.94 sq.m. ₱ 110.00 0% 0% 0% ₱ -
b Beams 63.24 sq.m. ₱ 110.00 0% 0% 0% ₱ -
Beams Support 8.25 sq.m. ₱ 110.00 0% 0% 0% ₱ -
c Slab 62.73 sq.m. ₱ 110.00 0% 0% 0% ₱ -
Slab Support 62.73 sq.m. ₱ 110.00 0% 0% 0% ₱ -
d Roof Slab 23.20 sq.m. ₱ 110.00 0% 0% 0% ₱ -
Roof Slab Support 23.20 sq.m. ₱ 110.00 0% 0% 0% ₱ -

Sub-total 338.29 sq.m. ₱ -

5 COMPLETE MASONRY WORKS

a Laying of 5" thk. Ordinary CHB
Ground Floor Exterior 152.40 sq.m. ₱ 180.00 0% 0% 0% ₱ -
b Laying of 4" thk. Ordinary CHB
Ground Floor Interior 25.49 sq.m. ₱ 180.00 0% 0% 0% ₱ -
c Laying of 5" thk. Ordinary CHB
Second Floor 26.66 sq.m. ₱ 180.00 0% 0% 0% ₱ -
d Plastering Works:
Ground Floor Exterior 105.15 sq.m. ₱ 150.00 0% 0% 0% ₱ -
Ground Floor Interior 25.46 sq.m. ₱ 150.00 0% 0% 0% ₱ -
Second Floor 26.66 sq.m. ₱ 150.00 0% 0% 0% ₱ -

Sub-total 361.82 sq.m. ₱ -

6 DOOR JAMBS
a Door Jambs
D-1 (1.0mW x 2.10mH) 1.00 set / s ₱ 350.00 0% 0% 0% ₱ -
D-04 (0.85mW x 2.10mH) 4.00 set / s ₱ 350.00 0% 0% 0% ₱ -

Sub-total ₱ -
TOTAL CONSTRUCTION COST

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 6 R.T. Soncuya Construction Co., Inc.
 DIRECT COST

TOTAL
AMOUNT

₱ 5,850.00
₱ 5,678.25
₱ 375.00

₱ 11,903.25

₱ 1,472.00
₱ 1,120.00
₱ 2,132.00
₱ 768.00
₱ 1,236.00
₱ 3,360.00
₱ 3,360.00
₱ 688.00
₱ 1,392.00
₱ 440.00
₱ 188.00

₱ 16,156.00

₱ 2,726.80

₱ 1,534.48
₱ 297.60

₱ 6,514.00
₱ 2,661.12

₱ 1,790.16
₱ 1,488.00

₱ 2,529.60
₱ 4,393.12

₱ 852.48
₱ 714.24

₱ 2,083.20

₱ 5,356.80

₱ 714.24
₱ 724.64
₱ 600.00

₱ 34,980.48

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 7 R.T. Soncuya Construction Co., Inc.
 DIRECT COST

TOTAL
AMOUNT
₱ 10,443.40
₱ 6,956.40
₱ 907.50
₱ 6,900.30
₱ 6,900.30
₱ 2,552.00
₱ 2,552.00

₱ 37,211.90

₱ 27,432.00

₱ 4,588.20

₱ 4,798.80

₱ 15,772.50
₱ 3,819.00
₱ 3,999.00

₱ 60,409.50

₱ 350.00
₱ 1,400.00

₱ 1,750.00
₱ 127,430.65

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 8 R.T. Soncuya Construction Co., Inc.
 PROJECT: PROPOSED TWO STOREY RESIDENTIAL
LOCATION: BRGY. SAN ISIDRO CONCEPCION, TARLAC
OWNER: MR. ROLAND GOMEZ
SUBJECT: CIVIL AND ARCHITECTURAL WORKS
DIRECT COST

ITEM UNIT COST TOTAL COST TOTAL

DESCRIPTION QTY UNIT
NO. MATERIALS LABOR MATERIALS LABOR AMOUNT

1 GENERAL REQUIREMENTS
a Mobilization & Demobilization 1.00 lot ₱ 10,000.00 ₱ 5,000.00 ₱ 10,000.00 ₱ 5,000.00 ₱ 15,000.00
b Temporary Structures
Warehouse 1.00 lot ₱ 5,000.00 ₱ 2,500.00 ₱ 5,000.00 ₱ 2,500.00 ₱ 7,500.00
Worker's Shed 1.00 lot ₱ 5,000.00 ₱ 2,500.00 ₱ 5,000.00 ₱ 2,500.00 ₱ 7,500.00
d As Built & Shop Drawings 1.00 lot ₱ 5,000.00 ₱ 5,000.00 ₱ 5,000.00
f Site Management 1.00 lot ₱ 15,000.00 ₱ 15,000.00 ₱ 15,000.00

Sub-total ₱ 20,000.00 ₱ 30,000.00 ₱ 50,000.00

2 SITEWORKS
a Site Clearing & Disposal of Debris 1.00 lot ₱ 5,000.00 ₱ - ₱ 5,000.00 ₱ 5,000.00
b Lay-out & Staking 1.00 lot ₱ 2,000.00 ₱ 2,000.00 ₱ 2,000.00 ₱ 2,000.00 ₱ 4,000.00
c Earthworks
Manual Excavation 23.40 cu.m. ₱ 300.00 ₱ 300.00 ₱ 7,020.00 ₱ 7,020.00 ₱ 14,040.00
Backfilling & Compaction 75.71 cu.m. ₱ 175.00 ₱ 75.00 ₱ 13,249.25 ₱ 5,678.25 ₱ 18,927.50
Gravel Bedding 1.25 cu.m. ₱ 600.00 ₱ 300.00 ₱ 750.00 ₱ 375.00 ₱ 1,125.00

Sub-total ₱ 23,019.25 ₱ 20,073.25 ₱ 43,092.50

3 CONCRETING WORKS
a Footings 3.68 cu.m. ₱ 1,300.00 ₱ 450.00 ₱ 4,784.00 ₱ 1,656.00 ₱ 6,440.00
b Wall Footing 2.80 cu.m. ₱ 1,300.00 ₱ 450.00 ₱ 3,640.00 ₱ 1,260.00 ₱ 4,900.00
c Columns 5.33 cu.m. ₱ 1,300.00 ₱ 450.00 ₱ 6,929.00 ₱ 2,398.50 ₱ 9,327.50
d Tie Beam 1.92 cu.m. ₱ 1,300.00 ₱ 450.00 ₱ 2,496.00 ₱ 864.00 ₱ 3,360.00
e Beams 3.09 cu.m. ₱ 1,300.00 ₱ 450.00 ₱ 4,017.00 ₱ 1,390.50 ₱ 5,407.50
f Slab on Grade 8.40 cu.m. ₱ 1,300.00 ₱ 450.00 ₱ 10,920.00 ₱ 3,780.00 ₱ 14,700.00
h Stairs 1.72 cu.m. ₱ 1,300.00 ₱ 450.00 ₱ 2,236.00 ₱ 774.00 ₱ 3,010.00
j Canopy 1.10 cu.m. ₱ 1,300.00 ₱ 450.00 ₱ 1,430.00 ₱ 495.00 ₱ 1,925.00
k Concrete Counters 0.47 cu.m. ₱ 1,300.00 ₱ 450.00 ₱ 611.00 ₱ 211.50 ₱ 822.50

Sub-total 28.51 cu.m. ₱ 37,063.00 ₱ 12,829.50 ₱ 49,892.50

*
4 REINFORCING STEEL BARS
Grade 40
a Footing
REBAR 16mm x 6m 340.85 kgs. ₱ 44.00 ₱ 10.50 ₱ 14,997.40 ₱ 3,578.93 ₱ 18,576.33
b Wall Footing
REBAR 12mm x 6m 191.81 kgs. ₱ 42.00 ₱ 10.50 ₱ 8,056.02 ₱ 2,014.01 ₱ 10,070.03
REBAR 10mm x 6m 37.20 kgs. ₱ 40.00 ₱ 10.50 ₱ 1,488.00 ₱ 390.60 ₱ 1,878.60
c Columns
REBAR 16mm x 6m 814.25 kgs. ₱ 44.00 ₱ 10.50 ₱ 35,827.00 ₱ 8,549.63 ₱ 44,376.63
REBAR 10mm x 6m 332.64 kgs. ₱ 40.00 ₱ 10.50 ₱ 13,305.60 ₱ 3,492.72 ₱ 16,798.32
d Tie Beam
REBAR 12mm x 6m 223.77 kgs. ₱ 42.00 ₱ 10.50 ₱ 9,398.34 ₱ 2,349.59 ₱ 11,747.93
REBAR 10mm x 6m 186.00 kgs. ₱ 40.00 ₱ 10.50 ₱ 7,440.00 ₱ 1,953.00 ₱ 9,393.00
e Beams
REBAR 10mm x 6m 316.20 kgs. ₱ 40.00 ₱ 10.50 ₱ 12,648.00 ₱ 3,320.10 ₱ 15,968.10
REBAR 16mm x 6m 549.14 kgs. ₱ 44.00 ₱ 10.50 ₱ 24,162.16 ₱ 5,765.97 ₱ 29,928.13
g Slab on Grade
REBAR 10mm x 6m 260.40 kgs. ₱ 40.00 ₱ 10.50 ₱ 10,416.00 ₱ 2,734.20 ₱ 13,150.20
i Stairs
REBAR 10mm x 6m 89.28 kgs. ₱ 40.00 ₱ 10.50 ₱ 3,571.20 ₱ 937.44 ₱ 4,508.64
REBAR 12mm x 6m 90.58 kgs. ₱ 42.00 ₱ 10.50 ₱ 3,804.36 ₱ 951.09 ₱ 4,755.45
G.I. Tie Wire 6.00 rolls ₱ 1,600.00 ₱ 120.00 ₱ 9,600.00 ₱ 720.00 ₱ 10,320.00

Sub-total 3,432.12 kgs. ₱ 154,714.08 ₱ 36,757.26 ₱ 191,471.34

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 9 R.T. Soncuya Construction Co., Inc.
 PROJECT: PROPOSED TWO STOREY RESIDENTIAL
LOCATION: BRGY. SAN ISIDRO CONCEPCION, TARLAC
OWNER: MR. ROLAND GOMEZ
SUBJECT: CIVIL AND ARCHITECTURAL WORKS
DIRECT COST

ITEM UNIT COST TOTAL COST TOTAL

DESCRIPTION QTY UNIT
NO. MATERIALS LABOR MATERIALS LABOR AMOUNT
*
5 FORMWORKS (including stripping off)
a Columns 94.94 sq.m. ₱ 400.00 ₱ 110.00 ₱ 37,976.00 ₱ 10,443.40 ₱ 48,419.40
b Beams 63.24 sq.m. ₱ 400.00 ₱ 110.00 ₱ 25,296.00 ₱ 6,956.40 ₱ 32,252.40
Beams Support 8.25 sq.m. ₱ 400.00 ₱ 110.00 ₱ 3,300.00 ₱ 907.50 ₱ 4,207.50
c Slab 62.73 sq.m. ₱ 400.00 ₱ 110.00 ₱ 25,092.00 ₱ 6,900.30 ₱ 31,992.30
Slab Support 62.73 sq.m. ₱ 400.00 ₱ 110.00 ₱ 25,092.00 ₱ 6,900.30 ₱ 31,992.30

Sub-total 291.89 sq.m. ₱ 116,756.00 ₱ 32,107.90 ₱ 148,863.90

6 ROOFING WORKS
a Ga. 26 G.I. Pre-painted Long span 18.00 ln.m ₱ 2,500.00 ₱ 600.00 ₱ 45,000.00 ₱ 10,800.00 ₱ 55,800.00
b 2X4 Tubular 3.00 pcs ₱ 760.00 ₱ 300.00 ₱ 2,280.00 ₱ 900.00 ₱ 3,180.00
c 2x3 C - Purlins 5.00 pcs ₱ 650.00 ₱ 300.00 ₱ 3,250.00 ₱ 1,500.00 ₱ 4,750.00

Sub-total ₱ 50,530.00 ₱ 13,200.00 ₱ 63,730.00

7 COMPLETE MASONRY WORKS

a Laying of 5" thk. Ordinary CHB
Ground Floor Exterior 152.40 sq.m. ₱ 280.00 ₱ 110.00 ₱ 42,672.00 ₱ 16,764.00 ₱ 59,436.00
b Laying of 4" thk. Ordinary CHB
Ground Floor Interior 25.49 sq.m. ₱ 280.00 ₱ 110.00 ₱ 7,137.20 ₱ 2,803.90 ₱ 9,941.10
d Plastering Works:
Ground Floor Exterior 105.15 sq.m. ₱ 160.00 ₱ 110.00 ₱ 16,824.00 ₱ 11,566.50 ₱ 28,390.50
Ground Floor Interior 25.46 sq.m. ₱ 160.00 ₱ 110.00 ₱ 4,073.60 ₱ 2,800.60 ₱ 6,874.20

Sub-total ₱ 70,706.80 ₱ 33,935.00 ₱ 104,641.80

8 FLOOR FINISHES
a 600mm x 600mm Porcelain Tile
Living Area, Dining Area, Formal Kitchen 25.62 sq.m ₱ 450.00 ₱ 300.00 ₱ 11,529.00 ₱ 7,686.00 ₱ 19,215.00
b 600mm x 600mm Porcelain Tile
Master's Bedroom 5.80 sq.m ₱ 450.00 ₱ 300.00 ₱ 2,610.00 ₱ 1,740.00 ₱ 4,350.00
Bedroom - 01 6.14 sq.m ₱ 450.00 ₱ 300.00 ₱ 2,763.00 ₱ 1,842.00 ₱ 4,605.00
Hallway 3.50 sq.m ₱ 450.00 ₱ 300.00 ₱ 1,575.00 ₱ 1,050.00 ₱ 2,625.00
c 600mm x 600mm Tiles
Master's Bedroom T&B 2.28 sq.m ₱ 450.00 ₱ 300.00 ₱ 1,026.00 ₱ 684.00 ₱ 1,710.00
Common T&B 2.34 sq.m ₱ 450.00 ₱ 300.00 ₱ 1,053.00 ₱ 702.00 ₱ 1,755.00
d 600mm x 600mm Tiles
Porch 1.80 sq.m ₱ 450.00 ₱ 300.00 ₱ 810.00 ₱ 540.00 ₱ 1,350.00
e 600mm x 600mm Tiles
Dirty Kitchen & Laundry Area 18.60 sq.m ₱ 450.00 ₱ 300.00 ₱ 8,370.00 ₱ 5,580.00 ₱ 13,950.00

Sub-total 41.06 sq.m ₱ 21,366.00 ₱ 14,244.00 ₱ 35,610.00

9 WALL FINISHES
a Interior Wall Tiles
300mm X 600mm Ceramic Tiles 41.87 sq.m ₱ 250.00 ₱ 300.00 ₱ 10,467.50 ₱ 12,561.00 ₱ 23,028.50
b Countertop 4.44 sq.m ₱ 450.00 ₱ 300.00 ₱ 1,998.00 ₱ 1,332.00 ₱ 3,330.00

Sub-total ₱ 12,465.50 ₱ 13,893.00 ₱ 26,358.50

10 CEILING FINISHES
a CF-1 6mm Hardiflex 88.28 sq.m. ₱ 550.00 ₱ 350.00 ₱ 48,554.00 ₱ 30,898.00 ₱ 79,452.00

Sub-total ₱ 48,554.00 ₱ 30,898.00 ₱ 79,452.00

11 DOORS
a Hardwood Panel Door
D-1 (1.0mW x 2.10mH) 1.00 set / s ₱ 10,000.00 ₱ 800.00 ₱ 10,000.00 ₱ 800.00 ₱ 10,800.00
b Sliding Door
D-02 (1.60mW x 2.10mH) 1.00 set / s ₱ 6,000.00 ₱ 1,500.00 ₱ 6,000.00 ₱ 1,500.00 ₱ 7,500.00
c Aluminum Door
D-03 (0.70mW x 2.10mH) 2.00 set / s ₱ 5,000.00 ₱ 1,000.00 ₱ 10,000.00 ₱ 2,000.00 ₱ 12,000.00
d Hardwood Panel Door
D-04 (0.85mW x 2.10mH) 4.00 set / s ₱ 6,600.00 ₱ 800.00 ₱ 26,400.00 ₱ 3,200.00 ₱ 29,600.00

Sub-total ₱ 52,400.00 ₱ 7,500.00 ₱ 59,900.00

12 DOOR JAMBS
a Door Jambs
D-1 (1.0mW x 2.10mH) 1.00 set / s ₱ 1,400.00 ₱ 600.00 ₱ 1,400.00 ₱ 600.00 ₱ 2,000.00
D-04 (0.85mW x 2.10mH) 3.00 set / s ₱ 1,400.00 ₱ 600.00 ₱ 4,200.00 ₱ 1,800.00 ₱ 6,000.00

Sub-total ₱ 5,600.00 ₱ 2,400.00 ₱ 8,000.00

13 Windows
a Aluminum Sliding Window
W-01 (1.60mW x 1.60mH) 6.00 set / s ₱ 19,800.00 ₱ 13,200.00 ₱ 19,800.00 ₱ 13,200.00 ₱ 33,000.00
b Aluminum Sliding Window
W-02 (0.60mW x 0.60mH) 3.00 set / s ₱ 600.00 ₱ 400.00 ₱ 1,800.00 ₱ 1,200.00 ₱ 3,000.00

Sub-total ₱ 21,600.00 ₱ 14,400.00 ₱ 36,000.00

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 10 R.T. Soncuya Construction Co., Inc.
 PROJECT: PROPOSED TWO STOREY RESIDENTIAL
LOCATION: BRGY. SAN ISIDRO CONCEPCION, TARLAC
OWNER: MR. ROLAND GOMEZ
SUBJECT: CIVIL AND ARCHITECTURAL WORKS
DIRECT COST

ITEM UNIT COST TOTAL COST TOTAL

DESCRIPTION QTY UNIT
NO. MATERIALS LABOR MATERIALS LABOR AMOUNT

14 FINISHING HARDWARES
b Door Locks
Main Door Lockset 1.00 set OSM ₱ 750.00 ₱ 750.00
Cylinder knob lockset 7.00 sets OSM ₱ 300.00 ₱ 2,100.00
Sub-total ₱ - ₱ 2,850.00 ₱ 2,850.00
*
15 STEEL WORKS
a Window Grills
W-01 (1.60mW x 1.60mH) 6.00 set / s ₱ 600.00 ₱ 300.00 ₱ 3,600.00 ₱ 1,800.00 ₱ 5,400.00
W-02 (0.60mW x 0.60mH) 3.00 set / s ₱ 600.00 ₱ 300.00 ₱ 1,800.00 ₱ 900.00 ₱ 2,700.00
b Front Door Grills 1.00 set / s ₱ 600.00 ₱ 300.00 ₱ 600.00 ₱ 300.00 ₱ 900.00
c Roof Deck Grills 8.00 set / s ₱ 600.00 ₱ 300.00 ₱ 4,800.00 ₱ 2,400.00 ₱ 7,200.00
d meshwire wall dirty kitchen 23.00 sqm ₱ 600.00 ₱ 300.00 ₱ 13,800.00 ₱ 6,900.00 ₱ 20,700.00

Sub-total ₱ 24,600.00 ₱ 12,300.00 ₱ 36,900.00

16 PLUMBING WORKS
a Master's Bedroom T&B
POZZI Package ALFEO (UF S&C) 1.00 set/s OSM ₱ 1,000.00 ₱ 1,000.00 ₱ 1,000.00
POZZI DUBLIN F04053-4 6" bath filler w/ rain & telephone shower 1.00 set/s OSM ₱ 1,000.00 ₱ 1,000.00 ₱ 1,000.00
b Common T&B
POZZI Package ALFEO (UF S&C) 1.00 set/s OSM ₱ 1,000.00 ₱ 1,000.00 ₱ 1,000.00
POZZI DUBLIN F04053-4 6" bath filler w/ rain & telephone shower 1.00 set/s OSM ₱ 1,000.00 ₱ 1,000.00 ₱ 1,000.00
d Kitchen sink, mixers, fittings & accessories 1.00 set/s OSM ₱ 1,000.00 ₱ 1,000.00 ₱ 1,000.00
e Grease trap 1.00 set/s OSM ₱ 500.00 ₱ 500.00 ₱ 500.00
f 50mm dia. shower Drain (concealed type) 3.00 set/s OSM ₱ 500.00 ₱ 1,500.00 ₱ 1,500.00
g Bidet (VRH Brand) 3.00 set/s OSM ₱ 500.00 ₱ 1,500.00 ₱ 1,500.00

Sub-total ₱ 8,500.00 ₱ 8,500.00

*
17 ELECTRICAL WORKS
a Ground Floor 40.28 sq.m ₱ 450.00 ₱ 300.00 ₱ 18,126.00 ₱ 12,084.00 ₱ 30,210.00

Sub-total ₱ 18,126.00 ₱ 12,084.00 ₱ 30,210.00

18 PAINTING WORKS
a Ground Floor 105.15 sq.m. ₱ 180.00 ₱ 180.00 ₱ 18,927.00 ₱ 18,927.00 ₱ 37,854.00
c Ceiling Paint
Flat painted ceiling finish 88.28 sq.m. ₱ 180.00 ₱ 150.00 ₱ 15,890.40 ₱ 13,242.00 ₱ 29,132.40

Sub-total ₱ 34,817.40 ₱ 32,169.00 ₱ 66,986.40

DIRECT COST ₱ 712,318.03 ₱ 330,140.91 ₱ 1,042,458.94
CONTINGENCY ₱ 208,491.79
VAT 12%
TOTAL CONSTRUCTION COST ₱ 1,250,950.73
DISCOUNT ₱ 62,547.54
TOTAL CONSTRUCTION COST ###
PHASE 1 CIVIL AND STRUCTURAL WORKS

1. MOBILIZATION ₱ 50,000.00
2. EARTHWORKS ₱ 43,092.00
3. CONCRETING WORKS ₱ 49,892.50
4. REINFORCEMENT STEEL WORKS ₱ 191,471.34
5. MASONRY WORKS ₱ 104,641.80 TOTAL FLOOR AREA 168.92 sq.m
6. WINDOW ₱ 36,000.00
7. DOOR JAMBS ₱ 8,000.00
8. DOORS ₱ 59,900.00
9. ELECTRICAL AND PLUMBING WORKS ₱ 38,710.00
10. ROOFING ₱ 63,730.00
11. STEEL WORKS ₱ 43,050.00

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 11 R.T. Soncuya Construction Co., Inc.
PROJECT: PROPOSED BUNGALOW RESIDENCE
LOCATION: BRGY. MACANCONG, CONCEPCION, TARLAC
OWNER: MR. ERNEST ESPENDIDA
SUBJECT: COST PROPOSAL FOR CIVIL AND STRUCTURAL WORKS

ITEM UNIT COST TOTAL COST

DESCRIPTION QTY UNIT
NO. MATERIALS LABOR MATERIALS

1 GENERAL REQUIREMENTS
a Mobilization & Demobilization 1.00 lot 3,000.00 5,000.00 3,000.00
b Temporary Structures
Site Office 1.00 lot 5,000.00 2,500.00 5,000.00
Warehouse 1.00 lot 5,000.00 2,500.00 5,000.00
Worker's Shed 1.00 lot 5,000.00 2,500.00 5,000.00
Toilets 1.00 lot 5,000.00 2,500.00 5,000.00
b Temporary Water & Electric Supply 1.00 lot 20,000.00 5,000.00 20,000.00
c Site Security & Safety Requirements 1.00 lot 15,000.00
d As Built & Shop Drawings 1.00 lot 3,000.00
e Tools & Equipments 1.00 lot 20,000.00
f Site Management 1.00 lot 20,000.00
g Site Survey 1.00 lot 5,000.00

Sub-total 43,000.00

2 SITEWORKS
a Site Clearing & Disposal of Debris 1.00 lot 5,000.00 0.00
b Lay-out & Staking 1.00 lot 2,400.00 2,000.00 2,400.00
c Earthworks
Manual Excavation 31.75 cu.m. 300.00
Backfilling & Compaction 19.90 cu.m. 210.00 75.00 4,179.00
Gravel Bedding 37.13 cu.m. 720.00 300.00 26,733.60
d Termite protection & Soil Poisoning 169.46 sq.m. 180.00 50.00 30,502.80

Sub-total 63,815.40

3 CONCRETING WORKS (3000 psi - ready mix)

a Footings 6.60 cu.m. 4,600.00 350.00 30,360.00
b Wall Footing 4.53 cu.m. 4,600.00 350.00 20,838.00
c Columns 7.38 cu.m. 4,600.00 350.00 33,948.00
d Stairs 8.12 cu.m. 4,600.00 350.00 37,352.00
e Beams 4.75 cu.m. 4,600.00 350.00 21,850.00
f Slab on Fill 17.98 cu.m. 4,600.00 350.00 82,708.00
g Lintel beams 1.77 cu.m. 4,600.00 350.00 8,142.00
h Concrete Counters 0.58 cu.m. 4,600.00 350.00 2,668.00
i Ledges 2.28 cu.m. 4,600.00 350.00 10,488.00

Sub-total 53.99 cu.m. 248,354.00

4 REINFORCING STEEL BARS

Grade 40
a Footing 421.60 kgs. 41.00 7.00 17,285.60
b Wall Footing 327.24 kgs. 41.00 7.00 13,416.84
c Columns 1,516.00 kgs. 41.00 7.00 62,156.00
d Stairs 202.04 kgs. 41.00 7.00 8,283.64
e Beams 1,254.94 kgs. 41.00 7.00 51,452.54
f Slab on Fill 792.65 kgs. 41.00 7.00 32,498.65
g Lintel beams 279.14 kgs. 41.00 7.00 11,444.74
h Concrete Counters 165.94 kgs. 41.00 7.00 6,803.54
i Ledges 253.37 kgs. 41.00 7.00 10,388.17
G.I. Tie Wire 7.00 rolls 1,920.00 500.00 13,440.00

Sub-total 5,212.92 kgs. 227,169.72

5 FORMWORKS & SCAFFOLDINGS (including stripping off)

a Footing 26.88 sq.m. 420.00 110.00 11,289.60
b Wall Footing 32.15 sq.m. 420.00 110.00 13,503.00
c Columns 136.20 sq.m. 420.00 110.00 57,204.00
d Stairs 6.37 sq.m. 420.00 110.00 2,675.40
e Beams 78.42 sq.m. 420.00 110.00 32,936.40

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 12 R.T. Soncuya Construction Co., Inc.
PROJECT: PROPOSED BUNGALOW RESIDENCE
LOCATION: BRGY. MACANCONG, CONCEPCION, TARLAC
OWNER: MR. ERNEST ESPENDIDA
SUBJECT: COST PROPOSAL FOR CIVIL AND STRUCTURAL WORKS

ITEM UNIT COST TOTAL COST

DESCRIPTION QTY UNIT
NO. MATERIALS LABOR MATERIALS
f Lintel beams 23.58 sq.m. 420.00 110.00 9,903.60
g Concrete Counters 12.63 sq.m. 420.00 110.00 5,304.60
h Ledges 17.36 sq.m. 420.00 110.00 7,291.20

Sub-total 333.59 sq.m. 140,107.80

6 ROOFING WORKS
a Ga. 26 G.I. Pre-painted Long span roofing in Spanish style 1.00 lot 266,800.00 92,800.00 266,800.00
b Steel Trusses 1.00 lot 196,452.30 66,595.00 196,452.30
c Single-foil single-bubble roof insulation 1.00 lot 25,740.00 8,960.00 25,740.00
d Polycarbonate roofing 1.00 lot 134,287.57 35,000.00 134,287.57

Sub-total 623,279.87

7 COMPLETE MASONRY WORKS

a Laying of 6" thk. Ordinary CHB
House 229.82 sq.m. 300.00 110.00 68,946.00
b Laying of 4" thk. Ordinary CHB
Interior Partitions 166.89 sq.m. 280.00 110.00 46,729.20
c Plastering Works:
Main House
Exterior Plastering 229.82 sq.m. 160.00 110.00 36,771.20
Interior Plastering 563.60 sq.m. 160.00 110.00 90,176.00
Plastering works in linear 176.60 lin.m. 90.00 75.00 15,894.00

Sub-total 258,516.40

8 FLOOR FINISHES
a 400mm x 40mm Porcelain Tile in Matte Finish
Porch 7.23 sq.m 350.00 350.00 2,530.50
Lanai 57.75 sq.m 350.00 350.00 20,212.50
Service Area 32.78 sq.m 350.00 350.00 11,473.00
Common T&B 9.52 sq.m 350.00 350.00 3,332.00
Master's T&B 10.30 sq.m 350.00 350.00 3,605.00
b 600mm x 600mm Porcelain Tile
Living Area 43.32 sq.m 600.00 350.00 25,992.00
Dining Area 19.00 sq.m 600.00 350.00 11,400.00
Show Kitchen 19.93 sq.m 600.00 350.00 11,958.00
Dirty Kitchen 6.30 sq.m 600.00 350.00 3,780.00
Hallway 9.28 sq.m 600.00 350.00 5,568.00
c Paver Tiles
Carport 62.19 sq.m 350.00 350.00 21,766.50
d 600mm x 600mm Porcelain Tile in Matte Wood Finish
Bedroom-01 20.61 sq.m 600.00 350.00 12,366.00
Bedroom-02 20.61 sq.m 600.00 350.00 12,366.00
Master's Bedroom 27.37 sq.m 600.00 350.00 16,422.00
Master's WIC 3.83 sq.m 600.00 350.00 2,298.00

Sub-total 350.02 sq.m 165,069.50

9 WALL FINISHES
a Interior Wall Tiles
300mm X 600mm Ceramic Tiles 83.12 sq.m 720.00 350.00 59,846.40
b Exterior Wall Finishes
Crazy Cut Stones 15.79 sq.m. 780.00 300.00 12,316.20
Composite Wood Cladding 16.96 sq.m. 6,342.00 300.00 107,560.32

Sub-total 179,722.92

10 CEILING FINISHES
a CF-1 6mm Hardiflex 190.07 sq.m. 900.00 350.00 171,063.00
b Ceiling Accents

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 13 R.T. Soncuya Construction Co., Inc.
PROJECT: PROPOSED BUNGALOW RESIDENCE
LOCATION: BRGY. MACANCONG, CONCEPCION, TARLAC
OWNER: MR. ERNEST ESPENDIDA
SUBJECT: COST PROPOSAL FOR CIVIL AND STRUCTURAL WORKS

ITEM UNIT COST TOTAL COST

DESCRIPTION QTY UNIT
NO. MATERIALS LABOR MATERIALS
Suspended Ceiling 12.50 sq.m 250.00 200.00 3,125.00
Covelight 50.92 lin.m. 460.00 200.00 23,423.20

Sub-total 197,611.20

11 DOORS
a Tanguile Panel Door
D-1 (1.00mW x 2.40mH) 1.00 set / s 14,000.00 800.00 14,000.00
b Panel Door
D-02 (0.80mW x 2.10mH) 2.00 set / s 6,600.00 800.00 13,200.00
c Flushed Door
D-03 (0.80mW x 2.10mH) 3.00 set / s 3,000.00 800.00 9,000.00
d Aluminum 2-Door Sliding
D-04 (3.30mW x 2.40mH) 1.00 set / s 15,640.00 800.00 15,640.00
e Pvc Door
D-05 (0.70mW x 2.10mH) 2.00 set / s 2,650.00 800.00 5,300.00

Sub-total 57,140.00

12 DOOR JAMBS
a Stainless Steel Jambs 9.00 set / s 1,440.00 800.00 12,960.00

Sub-total 12,960.00

13 WINDOWS
a Aluminum Sliding Window
W-01 (1.60mW x 1.60mH) 8.00 set / s 7,350.00 780.00 58,800.00
b Aluminum Corner Window
W-02 (3.00mW x 1.60mH) 1.00 set / s 9,469.20 780.00 9,469.20
W-05 (3.20mW x 0.60mH) 1.00 set / s 5,760.00 780.00 5,760.00
c Aluminum Awning Window
W-03 (0.60mW x 0.60mH) 1.00 set / s 3,948.00 780.00 3,948.00
d Aluminum Fixed/Awning Window
W-04 (0.60mW x 1.60mH) 2.00 set / s 5,451.60 780.00 10,903.20

Sub-total 88,880.40

14 FINISHING HARDWARES
a 3" x 3" Hinges 24.00 pcs 240.00 150.00 5,760.00
b Door Locks
Main Door Lockset 1.00 set 1,800.00 750.00 1,800.00
Cylinder knob lockset 7.00 sets 240.00 750.00 1,680.00
c Sliding Door Mechanism 1.00 sets 360.00 750.00 360.00
d Sliding Door Locks 1.00 sets 120.00 750.00 120.00

Sub-total 9,720.00

15 STEEL WORKS
a 2" x 4" Steel Tubular 40.50 lin.m. 760.00 300.00 30,780.00

Sub-total 30,780.00

16 PLUMBING FIXTURES
a Master's Bedroom T&B
POZZI Package ALFEO (UF S&C) 1.00 set/s 17,928.00 1,000.00 17,928.00
POZZI DUBLIN F04053-4 6" bath filler w/ rain & telephone shower 1.00 set/s 7,356.00 1,000.00 7,356.00
b Common T&B
POZZI Package ALFEO (UF S&C) 1.00 set/s 17,928.00 1,000.00 17,928.00
POZZI DUBLIN F04053-4 6" bath filler w/ rain & telephone shower 1.00 set/s 7,356.00 1,000.00 7,356.00
c Kitchen sink, mixers, fittings & accessories 1.00 set/s 5,400.00 1,000.00 5,400.00
d Grease trap 1.00 set/s 3,600.00 1,500.00 3,600.00
e 50mm dia. shower Drain (concealed type) 2.00 set/s 1,140.00 500.00 2,280.00

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 14 R.T. Soncuya Construction Co., Inc.
PROJECT: PROPOSED BUNGALOW RESIDENCE
LOCATION: BRGY. MACANCONG, CONCEPCION, TARLAC
OWNER: MR. ERNEST ESPENDIDA
SUBJECT: COST PROPOSAL FOR CIVIL AND STRUCTURAL WORKS

ITEM UNIT COST TOTAL COST

DESCRIPTION QTY UNIT
NO. MATERIALS LABOR MATERIALS
f Bidet (VRH Brand) 2.00 set/s 1,920.00 500.00 3,840.00

Sub-total 65,688.00

17 PAINTING WORKS
a Exterior Wall 229.82 sq.m. 240.00 180.00 55,156.80
b Interior Wall 563.60 sq.m. 240.00 180.00 135,264.00
c Ceiling Paint
Flat painted ceiling finish 190.07 sq.m. 240.00 150.00 45,616.80
Ceiling Paint in linear 50.92 lin.m. 180.00 200.00 9,165.60
Concret Ledges 28.70 sq.m. 180.00 180.00 5,166.00
d Woodworks: (VARNISH PAINT)
Main Door 1.00 panel 1,800.00 1,800.00 1,800.00
Wooden Flush 5.00 panels 1,200.00 1,800.00 6,000.00

Sub-total 258,169.20

18 OTHERS
a Shower Enclosure / 12mm thk Tempered Glass
Master's Bedroom T&B 1.00 set 28,000.00 included 28,000.00
Common T&B 1.00 set 28,000.00 included 28,000.00

Sub-total 56,000.00

TOTAL CONSTRUCTION COST 2,725,984.41

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 15 R.T. Soncuya Construction Co., Inc.
 TOTAL COST TOTAL
LABOR AMOUNT

5,000.00 8,000.00

2,500.00 7,500.00
2,500.00 7,500.00
2,500.00 7,500.00
2,500.00 7,500.00
5,000.00 25,000.00
15,000.00 15,000.00
3,000.00 3,000.00
20,000.00 20,000.00
20,000.00 20,000.00
5,000.00 5,000.00

83,000.00 126,000.00

5,000.00 5,000.00
2,000.00 4,400.00

9,525.00 9,525.00
1,492.50 5,671.50
11,139.00 37,872.60
8,473.00 38,975.80

37,629.50 101,444.90

2,310.00 32,670.00
1,585.50 22,423.50
2,583.00 36,531.00
2,842.00 40,194.00
1,662.50 23,512.50
6,293.00 89,001.00
619.50 8,761.50
203.00 2,871.00
798.00 11,286.00

18,896.50 267,250.50

2,951.20 20,236.80
2,290.68 15,707.52
10,612.00 72,768.00
1,414.28 9,697.92
8,784.58 60,237.12
5,548.55 38,047.20
1,953.98 13,398.72
1,161.58 7,965.12
1,773.59 12,161.76
3,500.00 16,940.00

39,990.44 267,160.16

2,956.80 14,246.40
3,536.50 17,039.50
14,982.00 72,186.00
700.70 3,376.10
8,626.20 41,562.60

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 16 R.T. Soncuya Construction Co., Inc.
 TOTAL COST TOTAL
LABOR AMOUNT
2,593.80 12,497.40
1,389.30 6,693.90
1,909.60 9,200.80

36,694.90 176,802.70

92,800.00 359,600.00
66,595.00 263,047.30
8,960.00 34,700.00
35,000.00 169,287.57

203,355.00 826,634.87

25,280.20 94,226.20

18,357.90 65,087.10

25,280.20 62,051.40
61,996.00 152,172.00
13,245.00 29,139.00

144,159.30 402,675.70

2,530.50 5,061.00
20,212.50 40,425.00
11,473.00 22,946.00
3,332.00 6,664.00
3,605.00 7,210.00

15,162.00 41,154.00
6,650.00 18,050.00
6,975.50 18,933.50
2,205.00 5,985.00
3,248.00 8,816.00

21,766.50 43,533.00

7,213.50 19,579.50
7,213.50 19,579.50
9,579.50 26,001.50
1,340.50 3,638.50

122,507.00 287,576.50

29,092.00 88,938.40

4,737.00 17,053.20
5,088.00 112,648.32

38,917.00 218,639.92

66,524.50 237,587.50

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 17 R.T. Soncuya Construction Co., Inc.
 TOTAL COST TOTAL
LABOR AMOUNT
2,500.00 5,625.00
10,184.00 33,607.20

79,208.50 276,819.70

800.00 14,800.00

1,600.00 14,800.00

2,400.00 11,400.00

800.00 16,440.00

1,600.00 6,900.00

7,200.00 64,340.00

7,200.00 20,160.00

7,200.00 20,160.00

6,240.00 65,040.00

780.00 10,249.20
2,000.00 2,000.00

780.00 4,728.00

1,560.00 12,463.20

11,360.00 100,240.40

3,600.00 9,360.00

750.00 2,550.00
5,250.00 6,930.00
750.00 1,110.00
750.00 870.00

11,100.00 20,820.00

12,150.00 42,930.00

12,150.00 42,930.00

1,000.00 18,928.00
1,000.00 8,356.00

1,000.00 18,928.00
1,000.00 8,356.00
1,000.00 6,400.00
1,500.00 5,100.00
1,000.00 3,280.00

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 18 R.T. Soncuya Construction Co., Inc.
 TOTAL COST TOTAL
LABOR AMOUNT
1,000.00 4,840.00

8,500.00 74,188.00

41,367.60 96,524.40
101,448.00 236,712.00

28,510.50 74,127.30
10,184.00 19,349.60
5,166.00 10,332.00

1,800.00 3,600.00
9,000.00 15,000.00

197,476.10 455,645.30

included 28,000.00
included 28,000.00

0.00 56,000.00

1,059,344.24 3,785,328.65

Proposed Two-Storey Single Detached Residence

SPS. RAMON and ELIZABETH SONCUYA 19 R.T. Soncuya Construction Co., Inc.
PROJECT:
LOCATION:
OWNER:
SUBJECT:

ITEM
NAME
NO.
HEAVY EQUIPMENT

1
2

POWER TOOLS

1
2
3
4
5
6
CEBU HOSPITAL SEWAGE TREATMENT PLANT (STP)
CEBU CITY
AVLON INC.,
COST PROPOSAL FOR CIVIL AND STRUCTURAL WORKS ONLY

NAME
HEAVY EQUIPMENT

MINI BACKHOE WHEEL TYPE

MINI DUMP TRUCK 10FT

POWER TOOLS

GRINDER
CUTOFF
BAR BENDER
DRILL
PLATE COMPACTOR
CONCRETE VIBRATOR
GENCORE CONSTRUCTION
BUILDING BETTER LIVES FOR FILIPINOS
WWW.GENCOREPH.COM | 0905-548-1259

QTY

1.00
3.00

1 SET
1 SET
1 SET
1 SET
1 SET
1 SET