SILVER LINING CONSTRUCTION DEVELOPMENT, OPC

U6 Gatchalian Cmpd., Col. E. De Leon St., Brgy. Sto. Niño, Parañaque City
Tel. No: (02) 85546843 email address: [email protected]

TWO STOREY RESIDENTIAL BUILDING

14th St., Bgy. Sto. Niño, Parañaque City

Attention: ENGR. ISMAEL DE LEON

Owner

Subject: QUOTATION

Project: CONSTRUCTION OF NEW TWO STOREY RESIDENTIAL BUILDING

Location: 14th St., Bgy. Sto. Niño, Parañaque City

Sir;

We are pleased to quote for the supply of labor, tools, materials, equipment and supervision for the proposed CONSTRUCTION OF NEW TWO
STOREY RESIDENTIAL BUILDING located at 14th St., Bgy. Sto. Niño, Parañaque City broken down as follows:
BILL OF MATERIALS
ITEM NO. DESCRIPTION QTY UNIT UNIT COST TOTAL AMOUNT
1 GENERAL REQUIREMENTS
Mobilization / Demobilization 1.00 Lot 50,000.00 50,000.00
Plans, 7 sets blue print 1.00 Lot 65,000.00 65,000.00
Permits fees (Homeowners, Barangay,& City Hall) c/o Owner 1.00 Lot - -
115,000.00
2 Earth Works
Site Clearing / Earth Movement
Excavation 49.60 cu.m 845.00 41,912.00
Provision of shoring / pit wall protection 20.00 lm 1,560.00 31,200.00
Pump-out of water 1.00 lot 4,550.00 4,550.00
Haul-out works 7.53 cu.m 1,040.00 7,831.20
Materials / Equipment Cost 85,493.20
Labor Cost 34,197.28
TOTAL COST 119,690.48
3 Structural
Footing foundation
16mm Ø deformed bar 22.00 pcs 650.00 14,300.00
Tie wire #16 2.00 kilo 195.00 390.00
Gravel 3.85 cu.m 2,730.00 10,510.50
Sand 2.31 cu.m 1,560.00 3,603.60
Cement 38.50 bag 292.50 11,261.25
Footing Tie Beam
16mm Ø deformed bar 47.53 pcs 650.00 30,896.67
10mm Ø deformed bar 76.67 pcs 270.40 20,730.67
Tie wire #16 13.89 kilo 195.00 2,707.92
Gravel 2.76 cu.m 2,730.00 7,534.80
Sand 1.66 cu.m 1,560.00 2,583.36
Cement 27.60 bag 292.50 8,073.00
Form works 46.00 lm 780.00 35,880.00
Wall Footing
12mm Ø deformed bar 26.67 pcs 650.00 17,333.33
10mm Ø deformed bar 83.33 pcs 270.40 22,533.33
Tie wire #16 5.66 kilo 195.00 1,103.77
Gravel 3.00 cu.m 2,730.00 8,190.00
Sand 1.80 cu.m 1,560.00 2,808.00
Cement 30.00 bag 292.50 8,775.00
Column
16mm Ø deformed bar 102.30 pcs 650.00 66,495.00
10mm Ø deformed bar 165.00 pcs 270.40 44,616.00
Tie wire #16 29.89 kilo 195.00 5,827.92
Gravel 5.94 cu.m 2,730.00 16,216.20
Sand 3.56 cu.m 1,560.00 5,559.84
Cement 59.40 bag 292.50 17,374.50
Form works 78.00 lm 780.00 60,840.00
 Structural Beam
16mm Ø deformed bar 58.90 pcs 650.00 38,285.00
10mm Ø deformed bar 95.00 pcs 270.40 25,688.00
Tie wire #16 17.21 kilo 195.00 3,355.47
Gravel 3.42 cu.m 2,730.00 9,336.60
Sand 2.05 cu.m 1,560.00 3,201.12
Cement 34.20 bag 292.50 10,003.50
Form works 57.00 lm 780.00 44,460.00
Roof Beam
12mm Ø deformed bar 35.13 pcs 650.00 22,836.67
10mm Ø deformed bar 28.33 pcs 270.40 7,661.33
Tie wire #16 10.26 kilo 195.00 2,001.51
Gravel 1.02 cu.m 2,730.00 2,784.60
Sand 0.61 cu.m 1,560.00 954.72
Cement 10.20 bag 292.50 2,983.50
Form works 34.00 lm 780.00 26,520.00
Materials / Equipment Cost 626,216.69
Labor Cost 313,108.35
TOTAL COST 939,325.04
4 Concreting and Masonry Works
Ground Floor Slab
10mm Ø deformed bar 37.61 pcs 270.40 10,170.04
Tie wire #16 0.48 kilo 195.00 92.72
Gravel 6.88 cu.m 2,730.00 18,768.75
Sand 4.13 cu.m 1,560.00 6,435.00
Cement 68.75 bag 292.50 20,109.38
2nd Floor Slab
12mm Ø deformed bar 225.67 pcs 650.00 146,683.33
Tie wire #16 1.90 kilo 195.00 370.87
RMC, 4000psi, 3/4, 28D 8.59 cu.m 6,630.00 56,976.56
Form works 68.75 sqm 650.00 44,687.50
Scaffolds / shoring 1.00 lot 32,500.00 32,500.00
Materials / Equipment Cost 336,794.15
Labor Cost 168,397.08
TOTAL COST 505,191.23
5 Architectural Works
Tile Works ( Supply and Installation )
30x60 Ceramic CR Tiles (Wall) 170.67 pcs 280.00 47,786.67
30x60 Ceramic CR Tiles (Floor) 26.67 pcs 280.00 7,466.67
Tile adhesive ( Heavy duty ) 10.00 bags 560.00 5,600.00
Tile Grout 8.00 bags 168.00 1,344.00
Diamond Cutting Disc 2.00 pcs 616.00 1,232.00
Tile Spacer 3.00 pack 112.00 336.00
Carpentry Works ( Supply and Installation )
Gympsum Board - 9mm 45.83 pcs 448.00 20,533.33
Ficem Board - 4.5mm 32.00 pcs 448.00 14,336.00
Black Screw - assorted 10.00 box 560.00 5,600.00
Concrete Nail 1.00 kg 100.80 100.80
Metal Furring 622.67 pcs 168.00 104,608.00
Blind Rivets 8.00 box 392.00 3,136.00
Carrying Channel 20.00 pcs 280.00 5,600.00
Metal Clip 250.00 pcs 7.84 1,960.00
Wall Angle 25.00 pcs 39.20 980.00
Plinth Foot 16.00 pcs 112.00 1,792.00
Hanger Rod with holder 60.00 pcs 89.60 5,376.00
Suspension Bar 60.00 pcs 134.40 8,064.00
Screw Tox 400.00 pcs 1.23 492.80
Silicone Sealant 5.00 pcs 224.00 1,120.00
Expansion Bolt 60.00 pcs 224.00 13,440.00
Materials Cost 250,904.27
Labor Cost 100,361.71
TOTAL COST 351,265.97
6 Fenestration
Doors & Windows
Panel door 2100mm x 900mm on steel jambs 1.00 set 10,640.00 10,640.00
Panel door 2100mm x 800mm on steel jambs 5.00 set 10,640.00 53,200.00
PVC door 2100mm x 600mm 2.00 set 3,920.00 7,840.00
French window on aluminum analok finish 1500mm x 1600mm 2.00 set 14,336.00 28,672.00
French window on aluminum analok finish 1000mm x 800mm 3.00 set 11,424.00 34,272.00
Awning type window 300mm x 600mm 2.00 set 2,800.00 5,600.00
Window steel grills 1.00 lot 47,208.00 47,208.00
Materials Cost 187,432.00
Labor Cost 74,972.80
TOTAL COST 262,404.80
7 Tinsmithry
Roofing
Pre-painted corr. Roof sheet G. #24 70.00 sqm 1,288.00 90,160.00
Double sided aluminum roof insulation 70.00 sqm 128.80 9,016.00
Stainless roof gutter 3.00 pcs 3,920.00 11,760.00
Pre-painted flushing G. #24 17.00 pcs 1,848.00 31,416.00
Tex screw, blind rivet, drill bit 1.00 lot 2,240.00 2,240.00
Sealant 5.00 tube 168.00 840.00
Steel roof frames 70.00 sqm 1,993.60 139,552.00
Materials Cost 284,984.00
Labor Cost 113,993.60
TOTAL COST 398,977.60
8 PAINTING WORKS ( Supply, Surface Preperation, and Application ) -
1 1/2" Paint brush 20.00 pcs 33.60 672.00
2" paint brush 12.00 pcs 44.80 537.60
4" Roller paint brush with roller pan 16.00 set 56.00 896.00
7" Roller paint brush with roller pan 8.00 set 224.00 1,792.00
News paper 40.00 kg 56.00 2,240.00
Masking Tape 60.00 pcs 28.00 1,680.00
Boysen Permacoat Flat Latex 701 35.00 gals 694.40 24,304.00
Boysen Permacoat Semi Gloss B-715 (Off White) 62.40 gals 840.00 52,416.00
Elastomeric paint 32.40 gals 795.20 25,764.48
Joint Tape 8.00 rolls 201.60 1,612.80
Skim Coat Fine 50.00 bags 560.00 28,000.00
Plituff with Hardener 2.00 liters 784.00 1,568.00
Rag 200.00 pcs 5.60 1,120.00
Sand paper #60 20.00 pcs 28.00 560.00
3M Sand paper #80 20.00 pcs 28.00 560.00
3M Sand paper #100 20.00 pcs 28.00 560.00
3M Sand paper #120 20.00 pcs 28.00 560.00
3M Sand paper #220 20.00 pcs 28.00 560.00
3M Sand paper # 250 20.00 pcs 28.00 560.00
Materials Cost 145,962.88
Labor Cost 72,981.44
TOTAL COST 218,944.320
9 ELECTRICAL WORKS (Supply and Installation)
Phelps Dodge thhn #12 6.00 boxes 4,424.00 26,544.00
Phelps Dodge thhn #14 8.00 boxes 3,080.00 24,640.00
Panasonic 3-gang switch 3.00 pcs 336.00 1,008.00
Panasonic 2-gang switch 5.00 pcs 336.00 1,680.00
Panasonic 1-gang switch 3.00 pcs 201.60 604.80
3-way switch 2.00 pcs 347.20 694.40
Flourescent Lighting fixtures 16.00 set 800.80 12,812.80
Panasonic Convinient outlet double gang (Panasonic) 16.00 pcs 336.00 900.00
Panasonic Aircon outlet double gang (Panasonic) 3.00 pcs 392.00 900.00
1/2" U-PVC Electrical Pipe 12.00 pcs 84.00 1,008.00
PVC Utility Box/Junction box 32.00 pcs 39.20 1,254.40
1/2" U-PVC locknut 70.40 pcs 78.40 5,519.36
Royal cord #18, drop wire 0.50 roll 5,040.00 2,520.00
1" U-PVC Long elbow 50.00 pcs 20.16 1,008.00
1" U-PVC Short elbow 25.00 pcs 16.80 420.00
Main feeder line layout 1.00 lot 40,768.00 40,768.00
Panelboard 1.00 units 26,880.00 26,880.00
Electrical Tape 20.00 pcs 50.40 1,008.00
Materials Cost 150,169.76
Labor Cost 120,135.81
Total Cost 270,305.57
 10 PLUMBING WORKS ( SUPPLY AND INSTALLATION )
Floor Drain 6.00 pcs 1,344.00 8,064.00
P-Trap 6.00 Pcs 896.00 5,376.00
Water line 1.00 lot 29,691.20 29,691.20
Drainage line 1.00 lot 24,976.00 24,976.00
Sewer line 1.00 lot 36,041.60 36,041.60
Septic tank 1.00 unit 69,440.00 69,440.00
Water closet, ordinary w/ tank and lavatory 2.00 set 13,216.00 26,432.00
Kitchen sink, ordinary 1.00 unit 1,344.00 1,344.00
Bidet 2.00 unit 1,680.00 3,360.00
Faucet 4.00 unit 840.00 3,360.00
Shower valve, shower head 1.00 lot 694.40 694.40
Materials Cost 208,779.20
Labor Cost 83,511.68
Total Cost 292,290.88

TOTAL MATERIALS COST 1,919,320.15

TOTAL LABOR COST / COMPANY EXPENSES 892,693.34
TOTAL PROJECT COST (VAT-ex) : 2,812,013.49

NOTE: EXCLUDED ARE THE FOLLOWING: ** Owner’s Supply **

1. KITCHEN APPLIANCES like Cooktop, Range hood, etc.
2. LIGHTING FIXTURES like Chandelier, Pendant Light, etc.
3. PLUMBING FIXTURES like Shower enclosure, water heater, etc.
COMPLETION : 120 Working Days
TERMS OF PAYMENT: 50% Down Payment, Balance by Progress Billing

Prepared by:

ENGR. ALEX V. GREGORIO

President