Project: PROPOSED CONSTRUCTION OF BILLBOARD STRUCTURE (30FT. WIDTH X 50FT.

HEIGHT) - DOUBLE FA
Location: Brgy. Pitogo, Makati City
Subject: COST PROPOSAL FOR CONSTRUCTION OF BILLBOARD STRUCTURE (30FT. WIDTH X 50FT. HEIGHT)
Client: Owned by RUCS Konsult Corporation
Date: June 3, 2019

Item Material
Description Quantity Unit
No. Unit Price

1 GENERAL PRELIMINARIES
1.1 Mobilization and Demobilization 1.00 lot -

1.2 Temporary Power Supply 1.00 lot -

1.3 Temporary Facilities 1.00 lot -

1.4 Materials Delivery and Hauling 4.00 trips -

1.5 Safety-Personal Protectives Equipments 1.00 lot -

1.6 Construction Permits and Clearances 1.00 lot -

1.7 Design/Drawings/As-Built 1.00 lot -

1.8 Equipment Cost/Trucks for Hauling 1.00 lot -

1.9 Permanent Power Connection 1.00 lot -

1.10 Others (Trimming of Trees) 1.00 lot -

Sub-Total . . . General Preliminaries

2 CONCRETE FOUNDATION AND PEDESTAL

2.1 Structural Excavation 36.00 cu.m -
2.2 Structural Backfilling 27.00 cu.m -
2.3 Concrete to Column Footing (3000psi) 9.00 cu.m 4,200.00
2.4 Formworks to Column Footing 6.00 sq.m. 800.00
2.5 16mm Diameter Deformed Bars to Column Footing 45.00 pcs. 320.00
2.6 Concrete Tie Beam (3000psi) 5.00 cu.m 4,200.00
2.7 16mm Diameter Deformed Bars to Tie Beam 12.00 pcs. 320.00
2.8 10mm Diameter Deformed Bars to Tie Beam 19.00 pcs. 165.00
2.9 Formworks to Tie Beam 15.00 sq.m. 800.00
2.10 Concrete Pedestal (3000psi) 5.00 cu.m 4,200.00
2.11 16mm Diameter Deformed Bars to Column 24.00 pcs. 320.00
2.12 10mm Diameter Deformed Bars to Column 8.00 pcs. 165.00
2.13 Formworks to Pedestal 5.00 sq.m. 800.00
2.14 Consumables 1.00 lot 8,000.00

Sub-Total . . .Concrete Foundation and Pedestal

3 STEEL STRUCTURE
3.1 Wide Flange - 6"x12mmx12"x9mm or (12 x 6 1/2 35# 6mtrs) 12.00 pcs. 13,370.00

1 of 16
Project: PROPOSED CONSTRUCTION OF BILLBOARD STRUCTURE (30FT. WIDTH X 50FT. HEIGHT) - DOUBLE FA
Location: Brgy. Pitogo, Makati City
Subject: COST PROPOSAL FOR CONSTRUCTION OF BILLBOARD STRUCTURE (30FT. WIDTH X 50FT. HEIGHT)
Client: Owned by RUCS Konsult Corporation
Date: June 3, 2019

Item Material
Description Quantity Unit
No. Unit Price

3.2 Wide Flange - 4"x9mmx10"x9mm or (10 x 4 19# 6mtrs) 6.00 pcs. 7,260.00
3.3 Wide Flange - 4"x9mmx8"x9mm or (8 x 4 15# 6mtrs) 12.00 pcs. 5,730.00
3.4 3"x3"x1/4" Angle Bar 52.00 pcs. 1,675.00
3.5 2"x2"x1/4" Angle Bar 135.00 pcs. 996.00
Signage Frame
3.6 1 1/2"x1 1/2"x4.5mm Angle Bar 100.00 pcs. 587.00
3.7 1 1/2" Ø G.I Pipe, Schedule 40 40.00 pcs. 1,665.00
For Boom - Temporary
3.8 1"x1"x5mm Angle Bar 20.00 pcs. 657.00
3.9 12mm Diameter Deformed Bar (6m, Grade 33) 15.00 pcs. 185.00
Others
3.10 4'x"8"x6mm MS Plate 4.00 pcs. 4,750.00
3.11 20mmx300mmx75mm Anchor Bolts 48.00 pcs. 350.00
Consumables
3.12 Welding Rod (6011) 10.00 box 1,980.00
3.13 Welding Rod (6013) 11.00 box 2,090.00
3.14 Cut-Off Wheel 14" 6.00 pcs. 350.00
3.15 Cutting Disc 4" 30.00 pcs. 65.00
3.16 Grinding Disc 4" 30.00 pcs. 45.00
3.17 Oxygen Gas 4.00 pcs. 850.00
3.18 LPG Gas 4.00 pcs. 780.00

2 of 16
Project: PROPOSED CONSTRUCTION OF BILLBOARD STRUCTURE (30FT. WIDTH X 50FT. HEIGHT) - DOUBLE FA
Location: Brgy. Pitogo, Makati City
Subject: COST PROPOSAL FOR CONSTRUCTION OF BILLBOARD STRUCTURE (30FT. WIDTH X 50FT. HEIGHT)
Client: Owned by RUCS Konsult Corporation
Date: June 3, 2019

Item Material
Description Quantity Unit
No. Unit Price

3.19 Hand Gloves 30.00 pcs. 50.00

3.20 Welding Helmet 4.00 pcs. 550.00
3.21 Welding Apron 4.00 pcs. 180.00
3.22 Welding Gloves 8.00 pairs 350.00
3.23 Oxygen Adaptor 2.00 pcs. 250.00
Light Arms
3.24 Light Arms 36.00 no. 1,500.00
Painting Works
3.25 Epoxy Primer Gray 20.00 gal. 750.00
3.26 Epoxy Paint 20.00 gal. 750.00
3.27 Lacquer Thinner 16.00 gal. 350.00
3.28 Paint Thinner 5.00 gal. 350.00
3.29 Paint Brush 2" 15.00 pcs. 35.00
3.30 Paint Brush 3" 10.00 pcs. 45.00
3.31 Paint Roller 10.00 pcs. 120.00
3.32 Waste Rags 5.00 kgs 85.00
Accessories
3.33 Accessories to complete the works 1.00 lot 2,500.00

Sub-Total . . .Steel Structure

4 ELECTRICAL WORKS
4.1 150W Led flood lights 36.00 no. 5,000.00
4.2 THHN Wire 5.5mm 4.00 box 3,500.00
4.3 THHN Wire 8.0mm 2.00 box 5,500.00
4.4 Circuit Breaker (60amp) 1.00 no. 1,100.00
4.5 Circuit Breaker (30amp) 2.00 no. 840.00
4.6 PVC Pipe Orange 25mm dia x 3m 20.00 pcs 150.00
4.7 PVC Pipe Orange 50mm dia x 3m 10.00 pcs 250.00
4.8 Magnetic Contactor 1.00 no. 3,500.00
4.9 Timer Switch Panasonic 1.00 no. 3,000.00
4.10 Pull Box 20.00 pcs 60.00
4.11 Junction Box 4.00 pcs 70.00

3 of 16
Project: PROPOSED CONSTRUCTION OF BILLBOARD STRUCTURE (30FT. WIDTH X 50FT. HEIGHT) - DOUBLE FA
Location: Brgy. Pitogo, Makati City
Subject: COST PROPOSAL FOR CONSTRUCTION OF BILLBOARD STRUCTURE (30FT. WIDTH X 50FT. HEIGHT)
Client: Owned by RUCS Konsult Corporation
Date: June 3, 2019

Item Material
Description Quantity Unit
No. Unit Price

4.12 Electrical Tape 10.00 pcs 50.00

4.13 Panel Board 1.00 lot 5,000.00
4.14 KHM Submeter 220V 1P 1.00 lot 4,500.00
4.15 Other Accessories to complete the works 1.00 lot 10,000.00

Sub-Total . . .Electrical Works

TOTAL AMOUNT FOR CONSTRUCTION

17% Overhead & Profit and Allowance
TOTAL AMOUNT (VAT EXCLUDED)

PROJECT DURATION:
3-4 Months

Prepared By:

Jeson S. Pacanza
Operation Engineer
Rucs Konsult Corporation

4 of 16
HT) - DOUBLE FACE

Material Labor Cost (Mark-up) (Mark-up)

(L+M) UNIT COST OPEX COST - Materials - Labor
Total Unit Price Total

- 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 1.00 1.00

- 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 1.00 1.00
- 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 1.00 1.00
- 3,000.00 12,000.00 3,000.00 3,000.00 12,000.00 1.00 1.00
- 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 1.00 1.00
- 240,000.00 240,000.00 240,000.00 240,000.00 240,000.00 1.00 1.00
- 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 1.00 1.00
- 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 1.00 1.00
- 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 1.00 1.00
- 8,000.00 8,000.00 8,000.00 8,000.00 8,000.00 1.00 1.00

- 400,000.00 400,000.00

- 1,600.00 57,600.00 1,600.00 1,600.00 57,600.00 1.00 1.00

- 600.00 16,200.00 600.00 600.00 16,200.00 1.00 1.00
37,800.00 700.00 6,300.00 4,900.00 4,900.00 44,100.00 1.00 1.00
4,800.00 300.00 1,800.00 1,100.00 1,100.00 6,600.00 1.00 1.00
14,400.00 144.00 6,480.00 464.00 464.00 20,880.00 1.00 1.00
21,000.00 700.00 3,500.00 4,900.00 4,900.00 24,500.00 1.00 1.00
3,840.00 144.00 1,728.00 464.00 464.00 5,568.00 1.00 1.00
3,135.00 66.00 1,254.00 231.00 231.00 4,389.00 1.00 1.00
12,000.00 300.00 4,500.00 1,100.00 1,100.00 16,500.00 1.00 1.00
21,000.00 700.00 3,500.00 4,900.00 4,900.00 24,500.00 1.00 1.00
7,680.00 144.00 3,456.00 464.00 464.00 11,136.00 1.00 1.00
1,320.00 66.00 528.00 231.00 231.00 1,848.00 1.00 1.00
4,000.00 300.00 1,500.00 1,100.00 1,100.00 5,500.00 1.00 1.00
8,000.00 2,400.00 2,400.00 10,400.00 10,400.00 10,400.00 1.00 1.00

138,975.00 110,746.00 249,721.00

160,440.00 4,011.00 48,132.00 17,381.00 17,381.00 208,572.00 1.00 1.00

5 of 16
HT) - DOUBLE FACE

Material Labor Cost (Mark-up) (Mark-up)

(L+M) UNIT COST OPEX COST - Materials - Labor
Total Unit Price Total

43,560.00 2,178.00 13,068.00 9,438.00 9,438.00 56,628.00 1.00 1.00

68,760.00 1,719.00 20,628.00 7,449.00 7,449.00 89,388.00 1.00 1.00
87,100.00 670.00 34,840.00 2,345.00 2,345.00 121,940.00 1.00 1.00
134,460.00 398.40 53,784.00 1,394.40 1,394.40 188,244.00 1.00 1.00

58,700.00 234.80 23,480.00 821.80 821.80 82,180.00 1.00 1.00

66,600.00 666.00 26,640.00 2,331.00 2,331.00 93,240.00 1.00 1.00

13,140.00 262.80 5,256.00 919.80 919.80 18,396.00 1.00 1.00

2,775.00 74.00 1,110.00 259.00 259.00 3,885.00 1.00 1.00

19,000.00 1,900.00 7,600.00 6,650.00 6,650.00 26,600.00 1.00 1.00

16,800.00 122.50 5,880.00 472.50 472.50 22,680.00 1.00 1.00

19,800.00 594.00 5,940.00 2,574.00 2,574.00 25,740.00 1.00 1.00

22,990.00 627.00 6,897.00 2,717.00 2,717.00 29,887.00 1.00 1.00
2,100.00 105.00 630.00 455.00 455.00 2,730.00 1.00 1.00
1,950.00 19.50 585.00 84.50 84.50 2,535.00 1.00 1.00
1,350.00 13.50 405.00 58.50 58.50 1,755.00 1.00 1.00
3,400.00 255.00 1,020.00 1,105.00 1,105.00 4,420.00 1.00 1.00
3,120.00 234.00 936.00 1,014.00 1,014.00 4,056.00 1.00 1.00

6 of 16
HT) - DOUBLE FACE

Material Labor Cost (Mark-up) (Mark-up)

(L+M) UNIT COST OPEX COST - Materials - Labor
Total Unit Price Total

1,500.00 15.00 450.00 65.00 65.00 1,950.00 1.00 1.00

2,200.00 165.00 660.00 715.00 715.00 2,860.00 1.00 1.00
720.00 54.00 216.00 234.00 234.00 936.00 1.00 1.00
2,800.00 105.00 840.00 455.00 455.00 3,640.00 1.00 1.00
500.00 75.00 150.00 325.00 325.00 650.00 1.00 1.00

54,000.00 600.00 21,600.00 2,100.00 2,100.00 75,600.00 1.00 1.00

15,000.00 262.50 5,250.00 1,012.50 1,012.50 20,250.00 1.00 1.00

15,000.00 262.50 5,250.00 1,012.50 1,012.50 20,250.00 1.00 1.00
5,600.00 122.50 1,960.00 472.50 472.50 7,560.00 1.00 1.00
1,750.00 122.50 612.50 472.50 472.50 2,362.50 1.00 1.00
525.00 12.25 183.75 47.25 47.25 708.75 1.00 1.00
450.00 15.75 157.50 60.75 60.75 607.50 1.00 1.00
1,200.00 42.00 420.00 162.00 162.00 1,620.00 1.00 1.00
425.00 29.75 148.75 114.75 114.75 573.75 1.00 1.00

2,500.00 1,000.00 1,000.00 3,500.00 3,500.00 3,500.00 1.00 1.00

830,215.00 295,729.50 1,125,944.50

180,000.00 600.00 21,600.00 5,600.00 5,600.00 201,600.00 1.00 1.00

14,000.00 1,400.00 5,600.00 4,900.00 4,900.00 19,600.00 1.00 1.00
11,000.00 2,200.00 4,400.00 7,700.00 7,700.00 15,400.00 1.00 1.00
1,100.00 440.00 440.00 1,540.00 1,540.00 1,540.00 1.00 1.00
1,680.00 336.00 672.00 1,176.00 1,176.00 2,352.00 1.00 1.00
3,000.00 60.00 1,200.00 210.00 210.00 4,200.00 1.00 1.00
2,500.00 100.00 1,000.00 350.00 350.00 3,500.00 1.00 1.00
3,500.00 1,400.00 1,400.00 4,900.00 4,900.00 4,900.00 1.00 1.00
3,000.00 1,200.00 1,200.00 4,200.00 4,200.00 4,200.00 1.00 1.00
1,200.00 24.00 480.00 84.00 84.00 1,680.00 1.00 1.00
280.00 28.00 112.00 98.00 98.00 392.00 1.00 1.00

7 of 16
HT) - DOUBLE FACE

Material Labor Cost (Mark-up) (Mark-up)

(L+M) UNIT COST OPEX COST - Materials - Labor
Total Unit Price Total

500.00 20.00 200.00 70.00 70.00 700.00 1.00 1.00

5,000.00 2,000.00 2,000.00 7,000.00 7,000.00 7,000.00 1.00 1.00
4,500.00 1,800.00 1,800.00 6,300.00 6,300.00 6,300.00 1.00 1.00
10,000.00 4,000.00 4,000.00 14,000.00 14,000.00 14,000.00 1.00 1.00

241,260.00 46,104.00 287,364.00

1,210,450.00 852,579.50 2,063,029.50

350,715.02
2,413,744.52

8 of 16
 Unit Cost
(L+M) Unit Rate Amount
Materials Total Labor Total

- - 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00

- - 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
- - 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00
- - 3,000.00 12,000.00 3,000.00 3,000.00 12,000.00
- - 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00
- - 240,000.00 240,000.00 240,000.00 240,000.00 240,000.00
- - 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00
- - 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00
- - 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00
- - 8,000.00 8,000.00 8,000.00 8,000.00 8,000.00

- 400,000.00 400,000.00

- - 1,600.00 57,600.00 1,600.00 1,600.00 57,600.00

- - 600.00 16,200.00 600.00 600.00 16,200.00
4,200.00 37,800.00 700.00 6,300.00 4,900.00 4,900.00 44,100.00
800.00 4,800.00 300.00 1,800.00 1,100.00 1,100.00 6,600.00
320.00 14,400.00 144.00 6,480.00 464.00 464.00 20,880.00
4,200.00 21,000.00 700.00 3,500.00 4,900.00 4,900.00 24,500.00
320.00 3,840.00 144.00 1,728.00 464.00 464.00 5,568.00
165.00 3,135.00 66.00 1,254.00 231.00 231.00 4,389.00
800.00 12,000.00 300.00 4,500.00 1,100.00 1,100.00 16,500.00
4,200.00 21,000.00 700.00 3,500.00 4,900.00 4,900.00 24,500.00
320.00 7,680.00 144.00 3,456.00 464.00 464.00 11,136.00
165.00 1,320.00 66.00 528.00 231.00 231.00 1,848.00
800.00 4,000.00 300.00 1,500.00 1,100.00 1,100.00 5,500.00
8,000.00 8,000.00 2,400.00 2,400.00 10,400.00 10,400.00 10,400.00

138,975.00 110,746.00 249,721.00

13,370.00 160,440.00 4,011.00 48,132.00 17,381.00 17,381.00 208,572.00

9 of 16
 Unit Cost
(L+M) Unit Rate Amount
Materials Total Labor Total

7,260.00 43,560.00 2,178.00 13,068.00 9,438.00 9,438.00 56,628.00

5,730.00 68,760.00 1,719.00 20,628.00 7,449.00 7,449.00 89,388.00
1,675.00 87,100.00 670.00 34,840.00 2,345.00 2,345.00 121,940.00
996.00 134,460.00 398.40 53,784.00 1,394.40 1,394.40 188,244.00

587.00 58,700.00 234.80 23,480.00 821.80 821.80 82,180.00

1,665.00 66,600.00 666.00 26,640.00 2,331.00 2,331.00 93,240.00

657.00 13,140.00 262.80 5,256.00 919.80 919.80 18,396.00

185.00 2,775.00 74.00 1,110.00 259.00 259.00 3,885.00

4,750.00 19,000.00 1,900.00 7,600.00 6,650.00 6,650.00 26,600.00

350.00 16,800.00 122.50 5,880.00 472.50 472.50 22,680.00

1,980.00 19,800.00 594.00 5,940.00 2,574.00 2,574.00 25,740.00

2,090.00 22,990.00 627.00 6,897.00 2,717.00 2,717.00 29,887.00
350.00 2,100.00 105.00 630.00 455.00 455.00 2,730.00
65.00 1,950.00 19.50 585.00 84.50 84.50 2,535.00
45.00 1,350.00 13.50 405.00 58.50 58.50 1,755.00
850.00 3,400.00 255.00 1,020.00 1,105.00 1,105.00 4,420.00
780.00 3,120.00 234.00 936.00 1,014.00 1,014.00 4,056.00

10 of 16
 Unit Cost
(L+M) Unit Rate Amount
Materials Total Labor Total

50.00 1,500.00 15.00 450.00 65.00 65.00 1,950.00

550.00 2,200.00 165.00 660.00 715.00 715.00 2,860.00
180.00 720.00 54.00 216.00 234.00 234.00 936.00
350.00 2,800.00 105.00 840.00 455.00 455.00 3,640.00
250.00 500.00 75.00 150.00 325.00 325.00 650.00

1,500.00 54,000.00 600.00 21,600.00 2,100.00 2,100.00 75,600.00

750.00 15,000.00 262.50 5,250.00 1,012.50 1,012.50 20,250.00

750.00 15,000.00 262.50 5,250.00 1,012.50 1,012.50 20,250.00
350.00 5,600.00 122.50 1,960.00 472.50 472.50 7,560.00
350.00 1,750.00 122.50 612.50 472.50 472.50 2,362.50
35.00 525.00 12.25 183.75 47.25 47.25 708.75
45.00 450.00 15.75 157.50 60.75 60.75 607.50
120.00 1,200.00 42.00 420.00 162.00 162.00 1,620.00
85.00 425.00 29.75 148.75 114.75 114.75 573.75

2,500.00 2,500.00 1,000.00 1,000.00 3,500.00 3,500.00 3,500.00

830,215.00 295,729.50 1,125,944.50

5,000.00 180,000.00 600.00 21,600.00 5,600.00 5,600.00 201,600.00

3,500.00 14,000.00 1,400.00 5,600.00 4,900.00 4,900.00 19,600.00
5,500.00 11,000.00 2,200.00 4,400.00 7,700.00 7,700.00 15,400.00
1,100.00 1,100.00 440.00 440.00 1,540.00 1,540.00 1,540.00
840.00 1,680.00 336.00 672.00 1,176.00 1,176.00 2,352.00
150.00 3,000.00 60.00 1,200.00 210.00 210.00 4,200.00
250.00 2,500.00 100.00 1,000.00 350.00 350.00 3,500.00
3,500.00 3,500.00 1,400.00 1,400.00 4,900.00 4,900.00 4,900.00
3,000.00 3,000.00 1,200.00 1,200.00 4,200.00 4,200.00 4,200.00
60.00 1,200.00 24.00 480.00 84.00 84.00 1,680.00
70.00 280.00 28.00 112.00 98.00 98.00 392.00

11 of 16
 Unit Cost
(L+M) Unit Rate Amount
Materials Total Labor Total

50.00 500.00 20.00 200.00 70.00 70.00 700.00

5,000.00 5,000.00 2,000.00 2,000.00 7,000.00 7,000.00 7,000.00
4,500.00 4,500.00 1,800.00 1,800.00 6,300.00 6,300.00 6,300.00
10,000.00 10,000.00 4,000.00 4,000.00 14,000.00 14,000.00 14,000.00

241,260.00 46,104.00 287,364.00

1,210,450.00 852,579.50 2,063,029.50

350,715.02
2,413,744.52

Checked & Approved By:

Rico I. Uy
President
Rucs konsult Corporation

12 of 16
VARIANCE

-
-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-

13 of 16
VARIANCE

-
-
-
-

-
-

-
-

-
-

-
-
-
-
-
-
-

14 of 16
VARIANCE

-
-
-
-
-

-
-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-
-
-

15 of 16
VARIANCE

-
-
-
-

16 of 16