Date

Project PROPOSED CONSTRUCTION OF SECOND FLOOR EXTENSION

Location
Area 66.42 𝒎𝟐
Type RESIDENTIAL
Subject BUDGETARY COST ESTIMATE

Total Material
Item Description Total Labor Cost TOTAL AMOUNT
Cost
A. STRUCTURAL WORKS
1 REINFORCING BARS
a. Columns
Def. Bar 10mm dia x 6m
Grade 40
28,888.00 11,592.00 40,480.00
Def. Bar 16mm dia x 6m
Grade 40
61,152.00 24,479.00 85,631.00
G.I. Wire #18 268.00 108.00 376.00
b. Roof Beams
Def. Bar 10mm dia x 6m
Grade 40
18,840.00 7,560.00 26,400.00
Def. Bar 16mm dia x 6m
Grade 40
26,880.00 10,760.00 37,640.00
G.I. Wire #18 1,287.00 519.00 1,806.00
SUBTOTAL 192,333.00
B. CONCRETE WORKS
a.Column
b. Roof Beams
Cement, 40 kg., Portland 19,250.00 7,700.00 26,950.00
Sand (S-1) 10,780.00 4,312.00 15,092.00
Gravel 3/4" 10,780.00 4,312.00 15,092.00
SUBTOTAL 57,134.00
C. ROOFING WORKS
1 LIGHT GAUGE STEEL ROOF

C-Purlins 1.50mm x 2" x 3" x

6.00m
61,870.00 24,748.00 86,618.00
1 1/2"x 1 1/2"x 1/4" Angle Bar 4,704.00 1,884.00 6,588.00
2"x4"x6mm Steel Channel 49,500.00 19,800.00 69,300.00
Welding Rod 464.00 188.00 652.00
Metal primer 3,495.00 1,400.00 4,895.00
Paint Thinner 2,185.00 875.00 3,060.00
Roofing Material 123,250.00 49,300.00 172,550.00
Blind Rivets 1/8"x1/2" 1,115.00 450.00 1,565.00
Assorted CWN 315.00 130.00 445.00
Finishing Nail 405.00 165.00 570.00
Teck screw, Nuts and Washers 450.00 180.00 630.00
SUBTOTAL 346,873.00
D. MASONRY WORKS
CHB 5", Non-load bearing 44,000.00 18,000.00 62,000.00
Def. Bar 10mm dia x 6m
grade 40
28,260.00 11,340.00 39,600.00
G.I. Wire #16 737.00 297.00 1,034.00
1. PLASTERING WORKS
a. Interior and Exterior 0.02
1.02 Cement, 40 kg., Portland 18,425.00 7,370.00 25,795.00
0.08 White Sand 7,228.00 2,891.00 10,119.00
2. CHB Mortar
Cement, 40 kg., Portland 32,175.00 12,870.00 45,045.00
White Sand 19,208.00 7,684.00 26,892.00
SUBTOTAL 210,485.00
E. CEILING WORKS
Carrying Channel 12,000.00 4,800.00 16,800.00
Double Furring 11,050.00 4,420.00 15,470.00
 Hanger bars 4,000.00 1,600.00 5,600.00
W-Clip 10,400.00 4,160.00 14,560.00
Wall Angle 1,000.00 400.00 1,400.00
Concrete Nail 445.00 180.00 625.00
1" Metal Screw 4,000.00 4,000.00 8,000.00
3.5mm thk Fiber Cement
Board
44,000.00 17,600.00 61,600.00

SUBTOTAL 124,055.00
F. FLOOR / WALL FINISHES
FLOOR TILES
Tiles 600mm x 600mm 87,500.00 43,750.00 131,250.00
Cement, 40 kg., Portland 5,500.00 2,760.00 8,260.00
White Cement, 40 kg 1,590.00 798.00 2,388.00
White Sand 3,000.00 1,500.00 4,500.00
Tile Adhesive 1,250.00 625.00 1,875.00
Tile Grout 2kg/bag 363.00 185.00 548.00
SUBTOTAL 148,821.00

G. DOORS AND WINDOWS

Doors and Windows 80,000.00
SUBTOTAL 80,000.00

H. ELECTRICAL WORKS
1
Ceiling center light 20,000.00 8,000.00 28,000.00
Square Pin Light 15,200.00 6,080.00 21,280.00
convenience outlet 4,000.00 1,600.00 5,600.00
2.0sq.mm THHN Cu.wire 2,700.00 1,080.00 3,780.00
3.5sq.mm THHN Cu.wire 4,000.00 1,600.00 5,600.00
15mm dia. PVC pipe 1,210.00 490.00 1,700.00
15mm dia. PVC male adaptor 1,230.00 500.00 1,730.00
utility box 350.00 140.00 490.00
junction box 310.00 130.00 440.00
miscellaneous 7,000.00
SUBTOTAL 75,620.00
I. PAINTING WORKS
1. STEEL
primer (red oxide) 1st coat 6,600.00 5,280.00 11,880.00
topcoat(Quick Dry
7,296.00 5,844.00 13,140.00
Enamel)
Thinner 2,151.00 1,728.00 3,879.00
FINISH CARPENTRY AND
0.00
CEILING
pimer( Flatwall
6,620.00 5,300.00 11,920.00
Enamel)(1st Coating)
Putty(glazing putty) 5,900.00 4,720.00 10,620.00
Topcoat(Quickdry Enamel) 6,080.00 4,870.00 10,950.00

Thinner 2,151.00 1,728.00 3,879.00

Sand Paper #120 900.00 720.00 1,620.00
Paint Roller 2,000.00 1,600.00 3,600.00
2.00 MASONRY 0.00
Concrete
Neutralizer(Premium 7,520.00 6,020.00 13,540.00
Welcoat)
Skim Coat 18,000.00 14,400.00 32,400.00
Wall Primer 11,577.00 9,265.00 20,842.00
Topcoat(Gloss Latex) 12,410.00 9,928.00 22,338.00
Sand Paper #120 600.00 480.00 1,080.00
Paint Roller w/ pan(# 9) 2,000.00 1,600.00 3,600.00
 SUBTOTAL 165,288.00

J. RAILING
Railing 40,000.00
SUBTOTAL 40,000.00

TOTAL DIRECT COST (DC) 1,440,609.00

TOTAL INDIRECT COST (IDC) 360,153.00
TOTAL COST 1,800,762.00