PROJECT TITLE: Proposed One Storey Residenc Quadruolex Model

LOCATION: Alpina Homes, Balayan, Batangas City

OWNER: Alpina Enterprises Inc
SUBJECT: Cost Breakdown Estimate/Quotation
A. BARE FINISH( As per plan)
Material Cost
Item Particular Qty Unit Labor Cost Total Cost
Unit cost Amount
1 Mobilization 1 lot 5,000.00
2 Lay-outing and Staking
a. Cocolumber 2x3x12 15 pcs 220 3,300 1,320 4,620.00
b. Assorted Nails 5 kgs 90 450 180 630.00
c. Consumables 1 lot 500 500 200 700.00
sub-total: 1,700 5,950.00
3 Earthworks
a. Excavation Works 18 m3 8,100 8,100.00
b. Backfilling Works 8 m3 960 960.00
sub-total: 9,060 9,060.00
4 Steel Reinforcement
a. 12mm diam. Deformed Bars 120 pcs 220 26,400 10,560 36,960.00
b. 10mm diam. Deformed Bars 128 pcs 135 17,280 6,912 24,192.00
c. Tie Wire Ga. 16 5 kgs 90 450 180 630.00
sub-total: 17,652 61,782.00
5 Formworks
a. 4x8x1/2 Ordinary Plywood 10 pcs 550 5,500 2,200 7,700.00
b. 2x3x12 Cocolumber 80 pcs 110 8,800 3,520 12,320.00
c. Assorted Common Nails 10 kgs 90 900 360 1,260.00
d. Tie Wire ga. 16 10 rolls 90 900 360 1,260.00
sub-total: 6,440 22,540.00
6 Concrete Works
a. Portland Cement 115 bags 230 26,450 10,580 37,030.00
b. Sand 8 cu.m 1,100 8,800 3,520 12,320.00
c. Gravel 3/4 9 cu.m 2,100 18,900 7,560 26,460.00
sub-total: 21,660 75,810.00
7 Masonry Works ( CHB Laying and Plastering Works )
a. 5" CHB 2000 pcs 12 24,000 9,600 33,600.00
c. Cement 166 bags 220 36,520 14,608 51,128.00
d. Sand 20 cu.m 1,100 22,000 8,800 30,800.00
 e. 10mm diam. Deformed Bars 135 pcs 136 18,360 7,344 25,704.00
f. Tie Wire ga. 16 8 kgs 80 640 256 896.00
sub-total: 40,608 142,128.00
8 Septic Tank and Catch Basins
a. 4" CHB 560 pcs 11 6,160 2,464 8,624.00
c. Cement 72 bags 230 16,560 6,624 23,184.00
d. Sand 10 cu.m 1,100 11,000 4,400 15,400.00
c. Gravel 3/4 4 cu.m 2,100 8,400 3,360 11,760.00
d. 4" pvc pipe and other fittings 1 lot 4,000 4,000 1,600 5,600.00
e. 12mm diam. Deformed Bars 20 pcs 220 4,400 1,760 6,160.00
f. Tie Wire ga. 16 4 kgs 80 320 128 448.00
sub-total: 20,336 71,176.00
9 Doors and Windows
a. 90x210 panel door with door jamb 4 sets 6,500 26,000 6,500 32,500.00
b. 70x210 solid door with door jamb 4 sets 5,500 22,000 5,500 27,500.00
c. 60x210 pvc door 4 sets 2,200 8,800 2,200 11,000.00
d. Steel Casement Window 0.6x0.6 4 sets 1,000 4,000 1,000 5,000.00
d. Steel Casement Window1x1.2 8 sets 3,800 30,400 7,600 38,000.00
d. Steel Casement Window 0.6x1.2 4 sets 2,000 8,000 2,000 10,000.00
e. Door knobs and Hinges 12 sets 1,000 12,000 3,000 15,000.00
sub-total: 27,800 139,000.00
10 Plumbing Works
a. Plumbing Fixtures
Water Closets with Lavatory 4 sets 4,500 18,000 7,200 25,200.00
Floor drain 8 sets 65 520 208 728.00
Shower sets and faucets 4 sets 1,000 4,000 1,600 5,600.00
Kichen Sink with faucet and accessories 4 sets 1,500 6,000 2,400 8,400.00
b. Sanitary Lines ( Neltex Brand ) 1 lot 10,000 10,000 4,000 14,000.00
c. Waterlines (using PPR Pipes ) 1 lot 10,000 10,000 4,000 14,000.00
sub-total: 19,408 67,928.00
11 Electrical Works
a. Electrical Fixtures
lightings 32 sets 180 5,760 2,304 8,064.00
switches 20 sets 185 3,700 1,480 5,180.00
Outlets 32 sets 220 7,040 2,816 9,856.00
Circuit Breakers with panel board 1 lot 1,200 1,200 480 1,680.00
b. Electrical Roughing Ins 1 lot 15,000 15,000 6,000 21,000.00
sub-total: 13,080 45,780.00
 12 Carpentry Works
a.Kitchen Cabinets ( under countertop) 4 sets 5,000 20,000 8,000 28,000.00
sub-total: 8,000 28,000.00
13 Exterior Ceiling Works ( metal framing )
a. Wall angle 32 pcs 65 2,080 832 2,912.00
b. Double Furring 40 pcs 120 4,800 1,920 6,720.00
e. Hardiflex 40 pcs 420 16,800 6,720 23,520.00
g. Rivets 2 box 350 700 280 980.00
sub-total: 9,752 34,132.00
14 Tiling Works
a. Common CR -
30x60 floor Tiles 72 pcs 65 4,680 1,872 6,552.00
30x60 wall tiles 168 pcs 65 10,920 4,368 15,288.00
b. Kitchen Counter top tiles
60x60 floor tiles 14 pcs 180 2,520 1,008 3,528.00
Cement 12 bags 230 2,760 1,104 3,864.00
Sand 1.5 m3 1,100 1,650 660 2,310.00
Grout 4 bags 80 320 128 448.00

sub-total: 9,140 31,990.00

15 Trusses and Roofings
a.1.5"x1.5"x6mm angle bar 20 pcs 840 16,800 6,720 23,520.00
b. 2x3x1.2mm cee purlins 64 pcs 457 29,248 11,699 40,947.20
c. Gutter 54 l.m 250 13,500 5,400 18,900.00
d. Flashing 25 l.m 250 6,250 2,500 8,750.00
e. rib-type roof 193 l.m 250 48,250 19,300 67,550.00
f. roof insulation 1 roll 1,800 1,800 720 2,520.00
g. red oxide primer 1 lot 1,000 1,000 400 1,400.00
h. consumables 1 lot 1,500 1,500 600 2,100.00
47,339 47,339.20
sub-total: 112,958 213,026.40
16 Painting works
a. Ceiling eaves 56 m2 220 12,320 4,312 16,632.00
b. Walls 160.2 m2 180 28,836 10,093 38,928.60
sub-total: 14,405 55,560.60
Prepared by: 311,663
Engr. Elmer V. Taway DIRECT COST: 1,008,863.00
Civil Engineer OVERHEAD AND SUPERVISION FEE: 70,620.41
PRC Number 84612 TOTAL CONSTRUCTION COST: 1,079,483.41
PTR Number: 7067403
Issued on Feb 06,2019
PROJECT TITLE: Proposed One Storey Residence Quadruflex Model
LOCATION: Alpina Homes, Balayan, Batangas City
OWNER: Alpina Enterprises Inc
SUBJECT: Quotation
BARE FINISH

1 Labor and Materials Total Direct Cost: 1,008,863.00

Mark-up: 70,620.41
1,079,483.41

2 Labor Cost Only 311,663.00

Supervision fee: 37,399.56
349,062.56

pero unit cost:

1 Labor and Materials 269,870.85

2 Labor Cost Only 87,265.64

Prepared by:
Engr. Elmer V. Taway
Civil Engineer
PRC Number 84612
PTR Number: 7067403
Issued on Feb 06,2019
Issued @ Calamba City