Project: RESIDENTIAL with Roof Deck

Client: RAJA25, INC.

Location: TEAKWOOD HILLS BRGY AGUSAN, CAGAYAN DE ORO, MISAMIS ORIENTAL
Subject: BILL OF MATERIALS
15 March 2021
No. Item / Description Quantity Unit Unit Cost Amount Total
I. GENERAL REQUIREMENTS
MOBILIZATION AND DEMOBILIZATION 1.00 LOT 15,000.00 15,000.00
EQUIPMENT RENTAL 1.00 LOT 200,000.00 200,000.00
265,000.00
SAFETY REQUIREMENTS 1.00 LOT 10,000.00 10,000.00
BARRACKS 1.00 LOT 40,000.00 40,000.00
II. STEEL WORKS
COLUMNS
W12x58 1,553.40 KGS 35.00 54,369.00
W10x54 2,406.00 KGS 35.00 84,210.00
W10x49 2,193.00 KGS 35.00 76,755.00
W8x18 480.60 KGS 35.00 16,821.00
BEAMS
W12x58 1,553.40 KGS 35.00 54,369.00
W12x45 4,020.00 KGS 35.00 140,700.00
W12x40 4,672.20 KGS 35.00 163,527.00
W10x22 7,303.80 KGS 35.00 255,633.00
W8x10 720.00 KGS 35.00 25,200.00
STAIRS & RAMP
C10x30 2,688.00 KGS 35.00 94,080.00
C8x11.5 619.20 KGS 35.00 21,672.00
L2"x2"x3mm 419.40 KGS 35.00 14,679.00
Tubular 2"x2"x1.2mm 393.12 KGS 35.00 13,759.20
Checkered Plate 4' x 8' x 4.5mm 875.00 KGS 49.00 42,875.00
WALL FRAMING 1,477,415.97
AUTO-C 0.80mm 712.80 KGS 51.00 36,352.80
ROOF FRAMING
S140x1.35mm 76.03 KGS 46.50 3,535.53
C150x1.35mm 43.89 KGS 46.50 2,041.06
AB40x40x1.60mm 13.24 KGS 44.09 583.74
STEEL DECK
0.80mm WDECK4 445.00 LMS 491.07 218,526.79
SHORING 1.00 LOT 20,000.00 20,000.00
PLATES AND CLIP ANGLES
6mm MS PLATES 137.91 KGS 36.00 4,964.72
12mm MS PLATES 276.40 KGS 36.00 9,950.52
16mm MS PLATES 183.88 KGS 36.00 6,619.62
Anchor Bolt 20mmø x 350mm 60.00 PCS 150.00 9,000.00
1" Bolt with 2 nuts and washer 120.00 PCS 55.00 6,600.00
BOLTS etc.. 1.00 LOT 5,000.00 5,000.00
ANGLE BAR 2" x 2" x 3/16" 139.80 KGS 40.00 5,592.00
CONSUMABLES 1.00 LOT 90,000.00 90,000.00
III. ARCHITECTURAL WORKS
ROOFING
25mm PolyUrethane Roofing 60.00 LMS 340.00 20,400.00
Box Gutter 24" 0.500mm @ 2.44m 3.00 PCS 340.00 1,020.00
End Flashing 24" 0.500mm @ 2.44m 9.00 PCS 300.00 2,700.00
Blind Rivets 5/32 x 3/4" 300.00 PCS 0.50 150.00
25,097.00
Tekscrew 12x55mm 300.00 PCS 1.00 300.00
Type S 300.00 PCS 0.60 180.00
Silicone Sealant 1.00 TUBES 105.00 105.00
Touch-Up Paint 1.00 GAL 242.00 242.00

I. DIRECT COST

A. MATERIALS COST: 1,767,512.97

LABOR:
1. FABRICATION COST 62,962.14

2. INSTALLATION COST 472,216.06

3. SUPERVISION COST 32,800.00

B. LABOR COST: 567,978.20

C. DELIVERY COST: 169,642.86

D. CONTINGENCIES & OVERHEAD ( 3% OF MATERIALS COST ): 53,025.39

TOTAL DIRECT COST OF CONSTRUCTION: 2,558,159.41

II. INDIRECT COST

A. CONTRACTOR'S TAX (12% VAT): 306,979.13

B. OVERHEAD COST: 30,000.00

TOTAL INDIRECT COST OF CONSTRUCTION: 336,979.13

Summary of Cost and Estimates:

( TOTAL DIRECT AND INDIRECT COST ): 2,895,138.54

CONTRACTORS PROFIT ( 20% GP ) 723,784.63

TOTAL SELLING PRICE: 3,618,923.17

 Project: RESIDENTIAL with Roof Deck
Client: RAJA25, INC.
Location: TEAKWOOD HILLS BRGY AGUSAN, CAGAYAN DE ORO, MISAMIS ORIENTAL
Subject: BILL OF MATERIALS
11 March 2021
No. Item / Description Quantity Unit Unit Cost Amount Total
I. GENERAL REQUIREMENTS
MOBILIZATION AND DEMOBILIZATION 1.00 LOT 15,000.00 15,000.00
EQUIPMENT RENTAL 1.00 LOT 200,000.00 200,000.00
265,000.00
SAFETY REQUIREMENTS 1.00 LOT 10,000.00 10,000.00
BARRACKS 1.00 LOT 40,000.00 40,000.00
II. STEEL WORKS
COLUMNS
W12x58 1,708.74 KGS 35.00 59,805.90
W10x54 2,646.60 KGS 35.00 92,631.00
W10x49 2,412.30 KGS 35.00 84,430.50
W8x18 528.66 KGS 35.00 18,503.10
BEAMS
W6x9 734.40 KGS 35.00 25,704.00
W12x45 8,040.00 KGS 35.00 281,400.00
W12x40 5,391.00 KGS 35.00 188,685.00
W10x22 9,475.20 KGS 35.00 331,632.00
W8x10 720.00 KGS 35.00 25,200.00
STAIRS & RAMP
C10x30 2,688.00 KGS 35.00 94,080.00
C8x11.5 516.00 KGS 36.00 18,576.00
L2"x2"x3mm 419.40 KGS 37.00 15,517.80
Tubular 2"x2"x1.2mm 372.00 KGS 38.00 14,136.00
Checkered Plate 4' x 8' x 4.5mm 946.40 KGS 39.00 36,909.57
WALL FRAMING 1,674,355.60
AUTO-C 0.80mm 1,005.05 KGS 51.00 51,257.55
ROOF FRAMING
S140x1.35mm 76.03 KGS 46.50 3,535.53
C150x1.35mm 43.89 KGS 46.50 2,041.06
AB40x40x1.60mm 13.24 KGS 44.09 583.74
STEEL DECK
1mm WDECK4 420.00 LMS 350.00 147,000.00
SHORING 1.00 LOT 30,000.00 30,000.00
PLATES AND CLIP ANGLES
6mm MS PLATES 137.91 KGS 36.00 4,964.72
12mm MS PLATES 276.40 KGS 36.00 9,950.52
16mm MS PLATES 183.88 KGS 36.00 6,619.62
Anchor Bolt 20mmø x 350mm 60.00 PCS 150.00 9,000.00
1" Bolt with 2 nuts and washer 120.00 PCS 55.00 6,600.00
BOLT etc.. 1.00 LOT 10,000.00 10,000.00
ANGLE BAR 2" x 2" x 3/16" 139.80 KGS 40.00 5,592.00
CONSUMABLES 1.00 LOT 100,000.00 100,000.00
III. ARCHITECTURAL WORKS
ROOFING
25mm PolyUrethane Roofing 60.00 LMS 350.00 21,000.00
Box Gutter 24" 0.500mm @ 2.44m 3.00 PCS 300.00 900.00
End Flashing 24" 0.500mm @ 2.44m 9.00 PCS 300.00 2,700.00
Blind Rivets 5/32 x 3/4" 300.00 PCS 0.50 150.00
25,577.00
Tekscrew 12x55mm 300.00 PCS 1.00 300.00
Type S 300.00 PCS 0.60 180.00
Silicone Sealant 1.00 TUBES 105.00 105.00
Touch-Up Paint 1.00 GAL 242.00 242.00

I. DIRECT COST

A. MATERIALS COST: 1,964,932.60

LABOR:
1. FABRICATION COST 76,949.80

2. INSTALLATION COST 538,648.59

3. SUPERVISION COST 32,800.00

B. LABOR COST: 648,398.39

C. DELIVERY COST: 178,571.43

D. CONTINGENCIES & OVERHEAD ( 3% OF MATERIALS COST ): 58,947.98

TOTAL DIRECT COST OF CONSTRUCTION: 2,850,850.40

II. INDIRECT COST

A. CONTRACTOR'S TAX (12% VAT): 342,102.05

TOTAL INDIRECT COST OF CONSTRUCTION: 342,102.05

Summary of Cost and Estimates:

( TOTAL DIRECT AND INDIRECT COST ): 3,192,952.44

CONTRACTORS PROFIT ( 20% GP ) 798,238.11

TOTAL SELLING PRICE: 3,991,190.56

 Project: RESIDENTIAL with Roof Deck
Client: RAJA25, INC.
Location: TEAKWOOD HILLS BRGY AGUSAN, CAGAYAN DE ORO, MISAMIS ORIENTAL
Subject: BILL OF MATERIALS
17 June 2021
No. Item / Description Quantity Unit Unit Cost Amount Total
I. GENERAL REQUIREMENTS
MOBILIZATION AND DEMOBILIZATION 1.00 LOT 15,000.00 15,000.00
EQUIPMENT RENTAL 1.00 LOT 200,000.00 200,000.00
265,000.00
SAFETY REQUIREMENTS 1.00 LOT 10,000.00 10,000.00
BARRACKS 1.00 LOT 40,000.00 40,000.00
II. STEEL WORKS
COLUMNS
W12x58 1,553.40 KGS 78.00 121,165.20
W10x54 2,406.00 KGS 78.00 187,668.00
W10x49 2,193.00 KGS 78.00 171,054.00
W8x18 480.60 KGS 78.00 37,486.80
BEAMS
W12x58 1,553.40 KGS 78.00 121,165.20
W12x45 4,020.00 KGS 78.00 313,560.00
W12x40 4,672.20 KGS 78.00 364,431.60
W10x22 7,303.80 KGS 78.00 569,696.40
W8x10 720.00 KGS 78.00 56,160.00
STAIRS & RAMP
C10x30 2,688.00 KGS 78.00 209,664.00
C8x11.5 619.20 KGS 78.00 48,297.60
L2"x2"x3mm 419.40 KGS 78.00 32,713.20
Tubular 2"x2"x1.2mm 393.12 KGS 78.00 30,663.36
Checkered Plate 4' x 8' x 4.5mm 875.00 KGS 82.00 71,750.00
WALL FRAMING 2,808,510.60
AUTO-C 0.80mm 712.80 KGS 80.00 57,024.00
ROOF FRAMING
S140x1.35mm 76.03 KGS 70.00 5,322.10
C150x1.35mm 43.89 KGS 70.00 3,072.30
AB40x40x1.60mm 13.24 KGS 70.00 926.80
STEEL DECK
0.80mm WDECK4 445.00 LMS 491.07 218,526.79
SHORING 1.00 LOT 20,000.00 20,000.00
PLATES AND CLIP ANGLES
6mm MS PLATES 137.91 KGS 78.00 10,756.89
12mm MS PLATES 276.40 KGS 78.00 21,559.45
16mm MS PLATES 183.88 KGS 78.00 14,342.52
Anchor Bolt 20mmø x 350mm 60.00 PCS 150.00 9,000.00
1" Bolt with 2 nuts and washer 120.00 PCS 55.00 6,600.00
BOLTS etc.. 1.00 LOT 5,000.00 5,000.00
ANGLE BAR 2" x 2" x 3/16" 139.80 KGS 78.00 10,904.40
CONSUMABLES 1.00 LOT 90,000.00 90,000.00
III. ARCHITECTURAL WORKS
ROOFING
25mm PolyUrethane Roofing 60.00 LMS 400.00 24,000.00
Box Gutter 24" 0.500mm @ 2.44m 3.00 PCS 432.00 1,296.00
End Flashing 24" 0.500mm @ 2.44m 9.00 PCS 432.00 3,888.00
Blind Rivets 5/32 x 3/4" 300.00 PCS 0.50 150.00
30,161.00
Tekscrew 12x55mm 300.00 PCS 1.00 300.00
Type S 300.00 PCS 0.60 180.00
Silicone Sealant 1.00 TUBES 105.00 105.00
Touch-Up Paint 1.00 GAL 242.00 242.00

I. DIRECT COST

A. MATERIALS COST: 3,103,671.60

LABOR:
1. FABRICATION COST 62,962.14

2. INSTALLATION COST 472,216.06

3. SUPERVISION COST 44,200.00

B. LABOR COST: 579,378.20

C. DELIVERY COST: 169,642.86

D. CONTINGENCIES & OVERHEAD ( 3% OF MATERIALS COST ): 93,110.15

TOTAL DIRECT COST OF CONSTRUCTION: 3,945,802.80

II. INDIRECT COST

A. CONTRACTOR'S TAX (12% VAT): 473,496.34

B. OVERHEAD COST: 30,000.00

TOTAL INDIRECT COST OF CONSTRUCTION: 503,496.34

Summary of Cost and Estimates:

( TOTAL DIRECT AND INDIRECT COST ): 4,449,299.13

CONTRACTORS PROFIT ( 20% GP ) 1,112,324.78

TOTAL SELLING PRICE: 5,561,623.92

 RAJA25, INC. June 17, 2021
TEAKWOOD HILLS BRGY AGUSAN, CAGAYAN DE ORO, MISAMIS ORIENTAL PLAN
ATTY. JULIUS RABOCA 511.75 SQ.M.
RESIDENTIAL with Roof Deck IH-JCY
TEAKWOOD HILLS BRGY AGUSAN, CAGAYAN DE ORO, MISAMIS ORIENTAL

Philippine SteelFraming, Corp. is pleased to submit its proposal for the Supply and Installation of
Structural steel framing with estimated floor area of 511.75 Square Meters.
Below are the scope of works:

1.0 GENERAL REQUIREMENTS

1.1 Structural Design of Foundation & Structural Steel
1.2 Plan & Detail preparation
1.3 Mobilization/Demobilization
1.4 Equipment Rental
1.5 Safety Requirements
2.0 STRUCTURAL STEEL WORKS
2.1 Supply and installation of Columns (W-section)
2.2 Supply and installation of Beams (W-section)
2.3 Supply and installation of G.I. Roof Framing
2.4 Supply and installation of Stairs & Ramp (4.5mm thk. checkered plate landing)
2.5 Supply and installation of G.I. interior wall frame (AUTO-C 0.80mm thk.)
2.6 Supply and installation of Steel deck ( 0.80mm thk. Web deck)
2.7 Plates, clip angles, bolts and consumables

Total Lump Sum Amount: ₱5,560,000.00

NOTES/REMARKS:
A. This quote is limited to Structural Steel Framing works only;
B. Electrical supply during erection works will be provided by Client and will not be charged to PSC;
C. Area for the unloading of framing materials must be allowed near the project site;
D. Revision of plan during and after the commencement of work will be subject for requote;
E. Plumbing and sanitary works;
F. Balustrade and painting works;
G. All other items not specified above are not included.

Schedule of Delivery: 30 Working Days after Approval of Plans or After Down Payment; which ever comes later.

Terms: 50% Down Payment; Balance progress billing

CONFORME:
Very truly yours,
PHILIPPINE STEELFRAMING CORP.

By: Joan Yabut - Sison

Signature of Owner / Authorized representative
above printed name Date: 06/17/21
S.Q. No. 23898 - 0063