MELVIN

Project ONE STOREY RESIDENTIAL BUILDING

Location ANTIPOLO SAN, SAN PASCUAL BATANGAS
Type RESIDENTIAL
OWNER MELVIN MANALO
Subject BUDGETARY COST ESTIMATE

Total
Material Labor Total TOTAL
Item Description Qty Unit Material
Unit Cost Unit Cost Labor Cost AMOUNT
Cost
A. STRUCTURAL WORKS
1 REINFORCING BARS
a. Footing
Def. Bar 16mm dia x 6m Grade 40 10.00 pcs 223.00 79.00 2,230.00 790.00 3,020.00
b. Wall Footing
Def. Bar 12mm dia x 6m Grade 40 20.00 pcs 129.00 46.00 2,580.00 920.00 3,500.00
d. Slab on Grade
Def. Bar 10mm dia x 6m Grade 40 30.00 pcs 87.00 31.00 2,610.00 930.00 3,540.00
e. Columns
Def. Bar 10mm dia x 6m Grade 40 40.00 pcs 87.00 31.00 3,480.00 1,240.00 4,720.00
Def. Bar 16mm dia x 6m Grade 40 10.00 pcs 229.00 81.00 2,290.00 810.00 3,100.00
h. Roof Beams
Def. Bar 10mm dia x 6m Grade 40 25.00 pcs 87.00 31.00 2,175.00 775.00 2,950.00
Def. Bar 16mm dia x 6m Grade 40 10.00 pcs 229.00 81.00 2,290.00 810.00 3,100.00
i. Septic tank & Soak Away Pit 0.00
Def. Bar 10mm dia x 6m Grade 40 40.00 pcs 87.00 31.00 3,480.00 1,240.00 4,720.00
Def. Bar 12mm dia x 6m Grade 40 2.00 pcs 223.00 79.00 446.00 158.00 604.00
0.00 SUBTOTAL 29,254.00

2 CONCRETE WORKS 26.00 cu.m.

a. Footing & Column 5.00 cu.m.
b. Wall Footing 4.00 cu.m.
c. Slab on Grade 4.00 cu.m.
f. Roof Beams 9.00 cu.m.
h. Wall Stffiner 2.00 cu.m.
i. Stair 2.00 cu.m.
Cement, 40 kg., Portland 234.00 bags 223.00 79.00 52,182.00 18,486.00 70,668.00
Sand (S-1) 20.80 cu.m. 1,202.00 421.00 25,002.00 8,757.00 33,759.00
Gravel 3/4" 26.00 cu.m. 1,202.00 421.00 31,252.00 10,946.00 42,198.00
SUBTOTAL 146,625.00
B. MASONRY WORKS
CHB 5", Non-load bearing 560.00 pcs 11.00 4.00 6,160.00 2,240.00 8,400.00
Def. Bar 10mm dia x 6m grade 40 20.00 pcs 87.00 31.00 1,740.00 620.00 2,360.00
G.I. Wire #16 2.00 kg. 63.00 23.00 126.00 46.00 172.00
1. PLASTERING WORKS
a. Interior and Exterior 135.00 sq.m.
Cement, 40 kg., Portland 40.00 bag 223.00 79.00 8,920.00 3,160.00 12,080.00
White Sand 22.68 cu.m 1,202.00 421.00 27,262.00 9,549.00 36,811.00
2. CHB Mortar 560.00 sq.m.
Cement, 40 kg., Portland 20.00 bag 223.00 79.00 4,460.00 1,580.00 6,040.00
White Sand 1.80 cu.m 1,202.00 421.00 2,164.00 758.00 2,922.00

SUBTOTAL 68,785.00
C. ROOFING WORKS
1 LIGHT GAUGE STEEL ROOF FRAMING

C-Purlins 1.20mm x 2" x 4" x 6.00m 20.00 pcs 543.00 191.00 10,860.00 3,820.00 14,680.00
1 1/2"x 1 1/2"x 1/4" Angle Bar 5.00 pcs 686.00 241.00 3,430.00 1,205.00 4,635.00
2"x2"x1/4" Angle Bar 5.00 pcs 775.00 272.00 3,875.00 1,360.00 5,235.00
Welding Rod 2.00 kgs 116.00 41.00 232.00 82.00 314.00
Metal primer 1.00 gal 699.00 245.00 699.00 245.00 944.00
Paint Thinner 1.00 gal 437.00 153.00 437.00 153.00 590.00
Roofing Material 60.00 ln.m. 540.00 189.00 32,400.00 11,340.00 43,740.00
Blind Rivets 1/8"x1/2" 2.00 box 223.00 79.00 446.00 158.00 604.00
Assorted CWN 2.00 kgs 63.00 23.00 126.00 46.00 172.00
Finishing Nail 2.00 kgs 81.00 29.00 162.00 58.00 220.00
Concrete Nail 2.00 kgs 89.00 32.00 178.00 64.00 242.00
Teck screw, Nuts and Washers 2.00 kgs 90.00 32.00 180.00 64.00 244.00

SUBTOTAL 71,620.00

D. DOORS & WINDOWS 1.00 l.s 20,000.00

E. ELECTRICAL WORKS
1 PVC ROUGHING-IN 0.00
lighting outlet 28 sets 350.00 123.00 9,800.00 3,444.00 13,244.00
convenience outlet 9 pcs 169.00 60.00 1,521.00 540.00 2,061.00
3.5sq.mm THHN Cu.wire 1 roll 3,645.00 1,276.00 3,645.00 1,276.00 4,921.00
5.5sq.mm THHN Cu.wire 1 roll 5,832.00 2,042.00 5,832.00 2,042.00 7,874.00
8.0sq.mm THHN Cu.wire 1 roll 10,328.00 3,615.00 10,328.00 3,615.00 13,943.00
20mm dia. PVC pipe 2 pcs 76.00 27.00 152.00 54.00 206.00
 25mm dia. PVC pipe 5 pcs 106.00 38.00 530.00 190.00 720.00
32mm dia. RSC pipe 3 pcs 138.00 49.00 414.00 147.00 561.00
utility box 4 pcs 27.00 10.00 108.00 40.00 148.00
#32 mm dia Entrance Cap 2 pcs 128.00 45.00 256.00 90.00 346.00
#32 mm dia RMC Locknut & Bushing 2 pcs 41.00 15.00 82.00 30.00 112.00
#32 mm dia Malleable Clamp 2 pcs 22.00 8.00 44.00 16.00 60.00
#32 mm dia Condulet 2 pcs 41.00 15.00 82.00 30.00 112.00
#32 mm dia RMC Coupling 4 pcs 25.00 9.00 100.00 36.00 136.00
5/8"x 12 Eyebolt HD 1 pcs 147.00 52.00 147.00 52.00 199.00
-
Main: 100AT, 230V 1.00 assy - 10,000.00
Branches: 1 - 20AT -
17 - 30AT -
-
- SUBTOTAL 54,643.00
-
F. ROUGHING- INS -
1 WATERLINE -
PVC Pipe 1/2"Ф x 10' - Blue 21.00 pcs 85.00 30.00 1,785.00 630.00 2,415.00
PVC Elbow 1/2" - Plain 10.00 pcs 19.00 7.00 190.00 70.00 260.00
PVC Elbow 1/2" - w/ Thread 13.00 pcs 19.00 7.00 247.00 91.00 338.00
PVC Tee 1/2"- Plain 10.00 pcs 13.00 5.00 130.00 50.00 180.00
PVC Tee 1/2" - w/ Thread 6.00 pc 13.00 5.00 78.00 30.00 108.00
PVC Male Adaptor 1/2" 8.00 pcs 15.00 6.00 120.00 48.00 168.00
Teflon Tape 20.00 pcs 25.00 9.00 500.00 180.00 680.00
2 SANITARY LINE -
PVC Pipe #6 5.00 pcs 781.00 274.00 3,905.00 1,370.00 5,275.00
2" x 90deg PVC Elbow 6.00 pcs 13.00 5.00 78.00 30.00 108.00
2" x 45deg PVC Elbow 5.00 pcs 19.00 7.00 95.00 35.00 130.00
3" x 90deg PVC Elbow 5.00 pcs 67.00 24.00 335.00 120.00 455.00
3" x 45deg PVC Elbow 6.00 pcs 21.00 8.00 126.00 48.00 174.00
PVC Bushing Reducer 2x1½ 6.00 pcs 18.00 7.00 108.00 42.00 150.00
PVC Bushing Reducer 6x2 5.00 pcs 54.00 19.00 270.00 95.00 365.00
PVC Bushing Reducer 6x3 4.00 pcs 54.00 19.00 216.00 76.00 292.00
PVC Wye 6X6 4.00 pcs 187.00 66.00 748.00 264.00 1,012.00
PVC Wye 2x3 4.00 pcs 55.00 20.00 220.00 80.00 300.00
PVC Wye 3x3 2.00 pcs 118.00 42.00 236.00 84.00 320.00
PVC Cleanout 6" 4.00 pcs 134.00 47.00 536.00 188.00 724.00
2" PVC P-Trap 2.00 pcs 118.00 42.00 236.00 84.00 320.00
1 ½" Stainless P-Trap 2.00 pcs 361.00 127.00 722.00 254.00 976.00
PVC Tee 2x2 2.00 pcs 31.00 11.00 62.00 22.00 84.00
PVC Tee 3x3 2.00 pcs 55.00 20.00 110.00 40.00 150.00
Solvent Cement 400cc 1.00 pcs 271.00 95.00 271.00 95.00 366.00
3. PLUMBING FIXTURES AND ACCESSORIES
Bathroom fixture Package - Artes Myer 779.00
Water Closet w/ Fittings
Lavatory w/ Fittings
2.00 set 2,225.00 1,897.00 1,558.00 3,455.00
Soap Holder
Tissue Holder
Angle Valve 1/2" x 1/2'
Bidet
Stainless Kitchen Sink w/ Drain 1.00 set 2,225.00 779.00 2,225.00 779.00 3,004.00
Kitchen Sink Strainer 1 1/2" (chrome-plated) 1.00 pcs 134.00 47.00 134.00 47.00 181.00
Kitchen Sink P-trap 1 1/2" (chrome-plated) 1.00 pcs 361.00 127.00 361.00 127.00 488.00
T&B Wall Faucet 1/2" x 4" 2.00 pcs 178.00 63.00 356.00 126.00 482.00
Kitchen Sink Faucet 1/2" x 6" 1.00 pcs 445.00 156.00 445.00 156.00 601.00
4" x 4" Floor Drain w/ Strainer 2.00 pcs 89.00 32.00 178.00 64.00 242.00
Shower Valve & Shower Head 2.00 pcs 534.00 187.00 1,068.00 374.00 1,442.00
Service Area Hose Bibb Faucet 2.00 pcs 134.00 47.00 268.00 94.00 362.00
6 WATER METER CONNECTION
Water Meter 1.00 set 294.00 103.00 294.00 103.00 397.00
Brass Gate Valve 1/2" 1.00 pcs 1,780.00 623.00 1,780.00 623.00 2,403.00
G.I. Elbow 1/2" 5.00 pcs 42.00 15.00 210.00 75.00 285.00
PVC Male Adaptor 1/2" 2.00 pcs 15.00 6.00 30.00 12.00 42.00
G.I. Nipple 1/2"x2" 2.00 pcs 18.00 7.00 36.00 14.00 50.00
G.I. Nipple 1/2"x6" 2.00 pcs 30.00 11.00 60.00 22.00 82.00
Teflon Tape 3.00 pcs 25.00 9.00 75.00 27.00 102.00

SUBTOTAL 28,968.00

TOTAL DIRECT COST (DC) 419,895.00

TOTAL INDIRECT COST (IDC) 83,979.00
TOTAL COST 503,874.00

NAME: JIMWELL M. MANALO

PRC NO.: *135624
PTR NO.: *23514412
DATE ISSUE 2/15/2019
PLACE ISSU SAN PASCUAL, BATANGAS