July 23, 2019

Ms. Rachelle Castro and Mr. Benjamin Clave III

90 Sanciangco St. Tonsuya, Malabon City

SUBJECT: COST PROPOSAL

Mam/Sir:
We are pleased to present to you the cost proposal for the repair and rehabilitation works:

SUMMARY OF WORKS
Labor Materials
No. Description Amount (A+B)
(A) (B)
SECOND FLOOR
1 CARPENTRY WORKS 20,800.00 21,620.00 42,420.00
2 ELECTRICAL WORKS 52,000.00 65,019.25 117,019.25
3 PAINTING WORKS 75,000.00 90,810.00 165,810.00
THIRD FLOOR
4 CARPENTRY WORKS 20,800.00 21,620.00 42,420.00
5 ELECTRICAL WORKS 23,400.00 25,500.00 48,900.00
6 PAINTING WORKS 40,000.00 45,700.00 85,700.00

TOTAL 232,000.00 270,269.25 502,269.25

MARK UP(30% ) 69,600.00 69,600.00
CONTINGENCY(15% ) 40,540.39 40,540.39
PRELIMINARIES 30,000.00 30,000.00
GRAND TOTAL 642,409.64

We estimate that are quotation work to be PESOS: SIX HUNDRED FORTY-TWO THOUSAND
FOUR HUNDRED NINE AND 64/100 (PHP 642,409.64). Proposal inclusive of supply of
materials and labor works.
(Please see Annex “A” and Annex “B” for tabulated costing per scope)
TERMS OF PAYMENT:
1. 50% Down payment before mobilization
2. 40% full payment upon completion of works
3. 10% Retention (to be release 1 month after turnover of works)
If the terms of this letter as set forth above are acceptable to you, please indicate your
acceptance by signing this letter in the appropriate space below.
Very yours Truly,
ENGR. JAYSON D. OROSA Acknowledged by: _______________________
JDO Construction Services Signature over printed name
PRC NO. 0138168 Date: ________________________
CIVIL ENGINEER

78 T. Policarpio St. San Jose,Navotas City

Jdoconstructionservices@gmail.com
09266771768/09987738341
ANNEX “A”

PROGRAM OF WORKS (2nd Floor)

Cost Amount
No. Description Qty Unit Unit Price Labor Material
A+B
(A) (B)
A. Carpentry Works
1 Installation of Ceiling 52.00 sqm 400.00 20,800.00 20,800.00
2 3.5mm x 4' x 8' Hardiflex 20.00 pcs 429.00 8,580.00 8,580.00
3 Studs - 0.60mm thk x 35mm x 64mm x 3.0m 70.00 pcs 145.00 10,150.00 10,150.00
4 Wall Angle - 0.40mm thk x 25mm x 25mm x 2.44m 17.00 pcs 70.00 1,190.00 1,190.00
5 Blind Rivets 5/32" x 3/8" 500.00 pcs 1.00 500.00 500.00
6 1 ½" Black Gypsum Screw 1,000.00 pcs 1.20 1,200.00 1,200.00
Sub-total 20,800.00 21,620.00 42,420.00
B. Electrical Works
Supply and Installation of New Electrical Fixtures,
7 52.00 sqm 1,000.00 52,000.00 52,000.00
Rough-ins and Panel Board
8 3.50 sq mm THW Stranded wire (Blue outer finish) - Columbia 4.00 150lm/box 3,750.00 15,000.00 15,000.00
9 3.50 sq mm THW Stranded wire (Red outer finish) - Columbia 4.00 150lm/box 3,750.00 15,000.00 15,000.00
10 3.50 sq mm THW Stranded Wire - Columbia (White) 4.00 150lm/box 3,500.00 14,000.00 14,000.00
11 4" x 4" PVC Junction Box w/o cover 30.00 pcs 27.00 810.00 810.00
12 2" x 4" PVC Utility Box 15.00 pcs 21.00 315.00 315.00
13 20mm Ø x 3m PVC Pipe - Moldex 25.00 pcs 69.20 1,730.00 1,730.00
14 Panel Box Ga. 20 (1-50 amp main circuit breaker, 7-20amp CB) 1.00
plug in typeset
- U.S. manufactured
7,373.25 G.E. (from an authorized
7,373.25
distributor of G.E.
7,373.25
Circuit Breaker)
15 20amp Circuit Breaker, 2P, BOLT-ON TYPE - G.E. 7.00 pcs 575.00 4,025.00 4,025.00
16 50amp Circuit Breaker, 2P, BOLT-ON TYPE - G.E. 1.00 pcs 750.00 750.00 750.00
17 1/2" dia RSC Clamp 40.00 pcs 15.00 600.00 600.00
18 8.00 sq mm THW Stranded Wire - Columbia 1.00 150lm/box 4,500.00 4,500.00 4,500.00
19 20mm PVC Elbow w/o thread - Moldex 27.00 pcs 10.00 270.00 270.00
20 2 - Gang plate and cover (Royu) 6.00 pcs 34.00 204.00 204.00
21 1-Gang Sw itch w / plate & cover (w /o LED) - Royu 2.00 pcs 56.00 112.00 112.00
22 2-Gang Sw itch w / plate & cover (w /o LED) - Royu 3.00 pcs 110.00 330.00 330.00
Sub-total 52,000.00 65,019.25 117,019.25
C. Painting Works
23 Painting Works 1.00 lot 75,000.00 75,000.00 75,000.00
24 SkimCoat 250.00 liters 145.00 36,250.00 36,250.00
25 Primer-Flat Latx #701 100.00 liters 140.00 14,000.00 14,000.00
26 Masonry Putty 100.00 liters 140.00 14,000.00 14,000.00
27 Permacoat Semi Gloss Latex 166.00 liters 160.00 26,560.00 26,560.00
Sub-total 75,000.00 90,810.00 165,810.00

Total 147,800.00 177,449.25 325,249.25

Preliminaries 15,000.00 15,000.00
Grand Total PHP 340,249.25

Prepared by:

Engr. Jayson D. Orosa

Civil Engineer
PRC No: 0138168
PTR No: 3344372
Date: 05/30/19
Place: Navotas City

78 T. Policarpio St. San Jose,Navotas City

Jdoconstructionservices@gmail.com
09266771768/09987738341
ANNEX “B”

PROGRAM OF WORKS(3rd Floor)

Cost Amount
No. Description Qty Unit Unit Price Labor Material
A+B
(A) (B)
A. Carpentry Works
1 Installation of Ceiling 52.00 sqm 400.00 20,800.00 20,800.00
2 3.5mm x 4' x 8' Hardiflex 20.00 pcs 429.00 8,580.00 8,580.00
3 Studs - 0.60mm thk x 35mm x 64mm x 3.0m 70.00 pcs 145.00 10,150.00 10,150.00
4 Wall Angle - 0.40mm thk x 25mm x 25mm x 2.44m 17.00 pcs 70.00 1,190.00 1,190.00
5 Blind Rivets 5/32" x 3/8" 500.00 pcs 1.00 500.00 500.00
6 1 ½" Black Gypsum Screw 1,000.00 pcs 1.20 1,200.00 1,200.00
Sub-total 20,800.00 21,620.00 42,420.00
B. Electrical Works
Supply and Installation of New Electrical Fixtures,
7 52.00 sqm 450.00 23,400.00 23,400.00
Rough-ins and Panel Board
8 3.50 sq mm THW Stranded wire (Blue outer finish) - Columbia 2.00 150lm/box 3,750.00 7,500.00 7,500.00
9 3.50 sq mm THW Stranded wire (Red outer finish) - Columbia 2.00 150lm/box 3,750.00 7,500.00 7,500.00
10 3.50 sq mm THW Stranded Wire - Columbia (White) 2.00 150lm/box 3,500.00 7,000.00 7,000.00
11 4" x 4" PVC Junction Box w/o cover 20.00 pcs 27.00 540.00 540.00
12 2" x 4" PVC Utility Box 10.00 pcs 21.00 210.00 210.00
13 20mm Ø x 3m PVC Pipe - Moldex 20.00 pcs 69.20 1,384.00 1,384.00
17 1/2" dia RSC Clamp 30.00 pcs 15.00 450.00 450.00
19 20mm PVC Elbow w/o thread - Moldex 27.00 pcs 10.00 270.00 270.00
20 2 - Gang plate and cover (Royu) 6.00 pcs 34.00 204.00 204.00
21 1-Gang Sw itch w / plate & cover (w /o LED) - Royu 2.00 pcs 56.00 112.00 112.00
22 2-Gang Sw itch w / plate & cover (w /o LED) - Royu 3.00 pcs 110.00 330.00 330.00
Sub-total 23,400.00 25,500.00 48,900.00
C. Painting Works
23 Painting Works 1.00 lot 40,000.00 40,000.00 40,000.00
24 SkimCoat 60.00 liters 145.00 8,700.00 8,700.00
25 Primer-Flat Latx #701 75.00 liters 140.00 10,500.00 10,500.00
26 Masonry Putty 75.00 liters 140.00 10,500.00 10,500.00
27 Permacoat Semi Gloss Latex 100.00 liters 160.00 16,000.00 16,000.00
Sub-total 40,000.00 45,700.00 85,700.00

Total 84,200.00 92,820.00 177,020.00

Preliminaries 15,000.00 15,000.00
Grand Total PHP 192,020.00

Prepared by:

Engr. Jayson D. Orosa

Civil Engineer
PRC No: 0138168
PTR No: 3344372
Date: 05/30/19
Place: Navotas City

78 T. Policarpio St. San Jose,Navotas City

Jdoconstructionservices@gmail.com
09266771768/09987738341