MELVIN

Project MANALO RENOVATION HOUSE

Location
Type RESIDENTIAL
OWNER
Subject BUDGETARY COST ESTIMATE

Total
Material Labor Unit Total TOTAL
Item Description Qty Unit Material
Unit Cost Cost Labor Cost AMOUNT
Cost
PER
VOLUME TO EXCAVATE 500.00 CUM.
A. EXCAVATION WORKS 3.00 cu.m 500.00 0.00 1,500.00 1,500.00
B. DEMOLITION WORKS 5,000.00
C. STRUCTURAL WORKS
1 REINFORCING BARS
a. Footing
Def. Bar 12mm dia x 6m Grade 40 0.00 pcs 212.00 64.00 0.00 0.00 0.00
b. Wall Footing
Def. Bar 12mm dia x 6m Grade 40 11.00 pcs 240.00 72.00 2,640.00 792.00 3,432.00
c. Slab on Grade
Def. Bar 10mm dia x 6m Grade 40 0.00 pcs 161.00 49.00 0.00 0.00 0.00
d. Columns
Def. Bar 10mm dia x 6m Grade 40 0.00 pcs 161.00 49.00 0.00 0.00 0.00
Def. Bar 12mm dia x 6m Grade 40 0.00 pcs 212.00 64.00 0.00 0.00 0.00
e. Roof Beams
Def. Bar 10mm dia x 6m Grade 40 0.00 pcs 161.00 49.00 0.00 0.00 0.00
Def. Bar 12mm dia x 6m Grade 40 0.00 pcs 212.00 64.00 0.00 0.00 0.00
792.00
SUBTOTAL 3,432.00

2 CONCRETE WORKS 0.57

a. Footing & Column 0.00 cu.m.
b. Wall Footing 0.57 cu.m.
c. Slab on Grade 0.00 cu.m.
d. Roof Beams 0.00 cu.m.
Cement, 40 kg., Portland 6.00 bags 260.00 78.00 1,560.00 468.00 2,028.00
Sand (S-1) 0.46 cu.m. 1,050.00 315.00 479.00 144.00 623.00
Gravel 3/4" 0.57 cu.m. 1,610.00 483.00 918.00 276.00 1,194.00
SUBTOTAL 3,845.00
888.00
B. MASONRY WORKS
CHB 5", Non-load bearing 572.00 pcs 15.00 5.00 8,580.00 2,860.00 11,440.00
Def. Bar 10mm dia x 6m grade 40 40.00 pcs 161.00 49.00 6,440.00 1,960.00 8,400.00
G.I. Wire #16 2.00 ### 63.00 19.00 126.00 38.00 164.00
1. PLASTERING WORKS
a. Interior and Exterior 88.00 sq.m.
Cement, 40 kg., Portland 13.00 ### 260.00 78.00 3,380.00 1,014.00 4,394.00
White Sand 1.06 ### 1,050.00 315.00 1,109.00 333.00 1,442.00
2. CHB Mortar 44.00 sq.m.
Cement, 40 kg., Portland 22.40 ### 260.00 78.00 5,823.00 1,747.00 7,570.00
White Sand 1.91 ### 1,050.00 315.00 2,010.00 603.00 2,613.00
8,555.00
SUBTOTAL 36,023.00

C. DOORS & WINDOWS 1.00 l.s 5,000.00

E. PLUMBING WORKS- ROUGHING- INS

1 WATERLINE
Water Closet 1.00 pcs 5,200.00 1,040.00 5,200.00 1,040.00 6,240.00
Lavatory 1.00 pcs 3,400.00 680.00 3,400.00 680.00 4,080.00
Shower 1.00 pcs 10,000.00 2,000.00 10,000.00 2,000.00 12,000.00
3,720.00
SUBTOTAL 22,320.00

TOTAL DIRECT COST (DC) 77,120.00

TOTAL INDIRECT COST (IDC) 7,712.00
TOTAL COST 84,832.00
LABOR COST 20455