PROJECT:

OWNER :
LOCATION:
SUBJECT :
Item

I.

PROPOSED (2) TWO- STOREY RESIDENTIAL BLDG.

MR. & MRS. PATERNO ORTIZ JR.
LIPA , BATANGAS
PROJECT COST PROPOSALS ( COMPLETE)
DESCRIPTION

EARTHWORKS
a. Excavation
a.1 Footings
a.2 Wall footings
b. Backfilling
b.1 Footings
b.2 Wall Footings
b.3 Slab on fill

QUANTITY

UNIT

35
7.34

cum.
cum.

225.00
225.00

15
4
63

cum.
cum.
cum.

150.00
150.00
600.00

6.2
1
0.4
1

cum.
cum.
cum.
lot

3,300.00
3,300.00
3,300.00
5,800.00

2
0.9
1

cum.
cum.
lot

3,300.00
3,300.00
3,650.00

3.78
1.2
0.35
1

cum.
cum.
cum.
lot

3,300.00
3,300.00
3,300.00
6,000.00

3.16
1.1
0.5
1.4
1

cum.
cum.
cum.
cum.
lot

3,300.00
3,300.00
3,300.00
3,300.00
10,000.00

10
7.5
1

cum.
cum.
lot

3,300.00
3,300.00
20,000.00

32
11
1

pcs
pcs
lot

340.00
160.00
7,500.00

34
1

pcs
lot

100.00
5,000.00

54
58
94
1

pcs
pcs
pcs
lot

340.00
160.00
100.00
15,000.00

40

pcs

340.00

II. CONCRETING WORKS

a. Column Footings
a.1 F-1
a.2 F-2
a.3 F-3
a.4 Labor cost
b. Wall Footings
b.1 WF-1
b.2 W F-2
b.3 Labor cost
c. Columns
c.1.1 C-1
c.1.2 C-2
c.1.3 C-3
c.4 Labor cost
d. Beams ( 2nd Floor)
d.1.1 2B-1
d.1.2 2B-2
d.1.3 2B-3
d.1.4 RB
d.1.5 Labor cost
e. Suspended slabs ( 2nd Floor)
e.1.1 S-1
e.2 Slab on fill
e.1.3 Labor cost

III.

REBAR WORKS
a. Column Footings
1.0 16mm dia. X 6.0 m RSB
2.0 12mm dia. X 6.0 m RSB
3.0 Labor cost
b. Wall Footings
1.0 9mm dia. X 6.0 m RSB
2.0 Labor cost
c. Columns
1.0 16mm dia. X 6.0 m RSB
2.0 12mm dia. X 6.0 m RSB
3.0 9mm dia. X 6.0 m RSB
4.0 Labor cost
d. Beams
1.0 16mm dia. X 6.0 m RSB

UNIT COST
( PHP)

SUB-TOTAL-1

SUB-TOTAL-2

2.0 12mm dia. X 6.0 m RSB

3.0 10mm dia. X 6.0 m RSB
4.0 9mm dia. X 6.0 m RSB
5.0 Labor cost
e. Suspended slabs ( 2nd Floor)
1.0 12mm dia. X 6.0 m RSB
2.0 Labor cost
f. Slab on fill
1.0 9mm dia. X 6.0 m RSB
2.0 Labor cost
g. Tie wires
IV. FORMWORKS

1.0 1/2inch x 4x8 plywood

2.0 2x4 x 12 coco lumber
3.0 nails
Labor Cost

V.

VI.

Structural Steel Works ( Trusses)

1.0 2x2x1/4 Angle bar
2.0 1 1/2x1 1/2x 4.5mm Angle bar
3.0 2 x 3 c-purlins
4.0 2 x 6 c- purlins
5.0 epoxy primer
6.0 enamel paint
7.0 cutting discs
8.0 grinding discs
9.0 welding rods
10.0 Labor cost
MASONRY WORKS
a. CHB Laying
1.0 6" CHB
2.0 4" CHB
3.0 9mm dia. Steel bar
4.0 Labor cost
b. Plastering
1.0 Exterior Walls
1.1 Labor cost
2.0 Interior Walls
2.1 Labor cost
3.0 Window / Door openings

52
40
112
1

pcs
pcs
pcs
lot

160.00
120.00
100.00
20,000.00

200
1

pcs
lot

160.00
15,000.00

65
1

pcs
lot

160.00
7,000.00

lot

4,500.00
SUB-TOTAL-3

70
900
1
1

pcs.
pcs.
lot
lot

35
15
57
9
2
2
20
15
1
1

pcs
pcs
pcs
pcs
gals
gals
pcs
pcs
lot
lot

SUB-TOTAL-4

850.00
650.00
300.00
650.00
450.00
500.00
120.00
120.00
3,500.00
45,000.00
SUB-TOTAL-5

325
101
242
1

sqm.
sqm.
pcs
lot

305.00
290.00
100.00
45,000.00

298
1
491
491
144

sqm.
lot
sqm.
sqm.
lm.

100.00
30,000.00
100.00
120.00
120.00
SUB-TOTAL-6

VII. ARCHITECTURAL WORKS

a. Floor Finishes
1.0 Ground Floor
1.1 Granite
1.1.1 Living Room
1.1.2 Dining
1.1.3 Porch
1.1.4 Lanai
1.1.5 Kitchen
1.1.6 Service
1.1.7 Guest Room
1.1.8 Pathway
1.1.9 Kitchen counter top

650.00
75.00
5,000.00
90,000.00

25
20
10
20
21
6
14
10
6

sqm.
sqm.
sqm.
sqm.
sqm.
sqm.
sqm.
sqm.
sqm.

775.00
775.00
775.00
775.00
775.00
775.00
775.00
775.00
5,000.00

1.1.10 Kitchen nook

1.2 Tiles ( Homogeneous)
1.2.1 Garage
1.2.2 Toilet and Bath 1
1.3 Laminated Flooring
1.3.1 Stairs
2.0 Second Floor
2.1 Laminated Flooring
2.1.1 Family Hall
2.1.2 Master's Bedroom
2.1.3 Bedroom 1
2.1.4 Bedroom 2
2.1.5 Hallway
2.2 Tiles ( Homogeneous)
2.2.1 Master's Bd. Rm. T&B
2.2.2 Toilet and Bath 2
b. Doors and Windows
1.0 Doors
1.1.1 D-1 ( Panel door)
1.1.2 D-2 ( HDF door)
1.1.3 D-3 ( Panel door)
1.1.4 D-4 ( PVC door)
1.1.5 SLD ( Alum. Sliding door)
1.1.6 Labor cost
2.0 Windows
2.1.1 W-1
2.1.2 W-2
2.1.3 W-3
2.1.4 W-4
2.1.5 W-5
2.1.6 W-6
2.1.7 W-7
c. Ceiling Works
1.0 Ground Floor
2.0 Second Floor
3.0 Exterior
d. Painting Works
1.0 Walls
1.1 Exterior
1.2 Interior
2.0 Ceiling
2.1 Ground Floor ( Interior)
2.2 Second Floor ( Interior)
2.3 Exterior
e. Roofing Works
1.0 Asphalt Shingles
2.0 1/2"x 4x8 Marine plywood
3.0 1"x12"x 12' KD fascia board
4.0 ga. 24 G.I. gutter
5.0 Labor cost
VIII. ELECTRICAL WORKS

1.0
2.0
3.0
4.0
5.0
6.0

IX.

Wires and cables

Electrical pipes/tubings
Elements ( outlets/switches)
Breakers
Panel Board
Labor Cost

PLUMBING WORKS

1.2

sqm.

5,000.00

20
16

sqm.
sqm.

650.00
650.00

sqm.

1,500.00

14
20
12
12
7

sqm.
sqm.
sqm.
sqm.
sqm.

1,000.00
1,000.00
1,000.00
1,000.00
1,000.00

17
17

sqm.
sqm.

650.00
650.00

1
4
1
3
1
1

set
sets
set
sets
set
lot

11,500.00
10,500.00
9,000.00
2,500.00
17,800.00
12,000.00

1
1
2
5
2
1
3

set
set
sets
sets
sets
sets
sets

24,000.00
21,600.00
8,400.00
6,600.00
4,200.00
5,200.00
4,500.00

80
80
40

sqm.
sqm.
sqm.

550.00
550.00
750.00

298
491

sqm.
sqm.

200.00
160.00

80
80
40

sqm.
sqm.
sqm.

180.00
180.00
350.00

158
55
15
18
1

sqm.
pcs.
pcs.
l.m.
lot

800.00
600
550
350
25,000.00

1
1
1
1
1
1

lot
lot
lot
lot
lot
lot

SUB-TOTAL-7

20,000.00
6,000.00
8,000.00
12,000.00
14,000.00
40,000.00

SUB-TOTAL-8

1.0 Roughing-ins
1.1 Drainage line
1.2 Sewer line
1.3 Water line
1.4 Labor cost
2.0 Plumbing fixtures
2.1 Master's Bd. Rm
2.2 T &B 1 ( GF)
2.3 T &B 2 ( 2F)
2.4 Kitchen sink & faucets
2.5 Laundry sink & faucets
2.6 Labor Cost
X.

XI.

MISCELLANEOUS WORKS
1.0 Mobilization
2.0 Kitchen Cabinets
3.0 Bedroom cabinets & closets
3.1 Master's Bedroom
3.2 Bedroom 1
3.3 Bedroom 2
3.4 Guest Room
4.0 Stair railings
OTHERS
1.0 Supervision ( 5% of items I-X)
2.0 Profit (10% of items I-X)

Not included in this proposal

1.0 Building/Electrical Permits
2.0 Preparation of BOQ
3.0 Signing &sealing of plans for
Bldg. permit application

Prepared by:
Aris R. Alcantara
Civil Engineer
PRC no. 74768

1
1
1
1

lot
lot
lot
lot

15,000.00
10,000.00
8,000.00
30,000.00

1
1
1
1
1
1

lot
lot
lot
lot
lot
lot

22,000.00
22,000.00
22,000.00
14,000.00
5,000.00
7,000.00

1
1

lot
lot

25,000.00
70,000.00

1
1
1
1
1

lot
lot
lot
lot
lot

10,000.00
8,000.00
8,000.00
8,000.00
40,000.00

1
1

lot
lot

SUB-TOTAL-9

SUB-TOTAL-10

125,000.00
250,000.00

SUB-TOTAL-11

TOTAL COST

TOTAL COST

7,875.00
1,651.50
2,250.00
600.00
37,800.00
50,176.50
20,460.00
3,300.00
1,320.00
5,800.00
6,600.00
2,970.00
3,650.00
12,474.00
3,960.00
1,155.00
6,000.00
10,428.00
3,630.00
1,650.00
4,455.00
10,000.00
33,000.00
24,750.00
20,000.00
175,602.00
10,880.00
1,760.00
7,500.00
3,400.00
5,000.00
18,360.00
9,280.00
9,400.00
15,000.00
13,600.00

8,320.00
4,800.00
11,200.00
20,000.00
32,000.00
15,000.00
10,400.00
7,000.00
4,500.00
207,400.00
45,500.00
67,500.00
5,000.00
90,000.00
208,000.00
29,750.00
9,750.00
17,100.00
5,850.00
900.00
1,000.00
2,400.00
1,800.00
3,500.00
45,000.00
117,050.00
99,125.00
29,290.00
24,200.00
45,000.00
29,800.00
30,000.00
49,100.00
58,920.00
17,280.00
382,715.00

19,375.00
15,500.00
7,750.00
15,500.00
16,275.00
4,650.00
10,850.00
7,750.00
30,000.00

6,000.00
13,000.00
10,400.00
6,000.00
14,000.00
20,000.00
12,000.00
12,000.00
7,000.00
11,050.00
11,050.00
11,500.00
42,000.00
9,000.00
7,500.00
17,800.00
12,000.00
24,000.00
21,600.00
16,800.00
33,000.00
8,400.00
5,200.00
13,500.00
44,000.00
44,000.00
30,000.00
59,600.00
78,560.00
14,400.00
14,400.00
14,000.00
126,400.00
33,000.00
8,250.00
6,300.00
25,000.00
970,360.00
20,000.00
6,000.00
8,000.00
12,000.00
14,000.00
40,000.00
100,000.00

15,000.00
10,000.00
8,000.00
30,000.00
22,000.00
22,000.00
22,000.00
14,000.00
5,000.00
7,000.00
155,000.00
25,000.00
70,000.00
10,000.00
8,000.00
8,000.00
8,000.00
40,000.00
169,000.00
125,000.00
250,000.00
375,000.00
2,910,303.50

2,535,303.50

kkelihaminhannadann..as dsf]
f
]