PROJECT: PROPOSED TWO-STOREY THREE-BEDROOM

RESIDENTIAL HOUSE
LOCATION: FILINVEST SOUT, BINAN CITY, LAGUNA

COST ESTIMATES
BY: MEDINA, ANGEL JUDIEL C.

I. AREA COMPUTATION

A. LOT AREA: 8.00 m x 12.00 m = 96.00 sqm.

B. BUILDING AREA

B1 = Ground Floor Area = 37.97 sqm.

B2 = Second Floor Area = 65.74 sqm

Total Building Area = 103.71 sqm (40% Buildable Area. 60%

Unbuildable Area)

II. ESTIMATED BUILDING BASE COST

103.71 sqm x P 25,000/ sqm = P 2,592,750.00

ESTIMATED TOTAL COST = P

2,592,750.00

III. DETAILED BUDGETED COST

1.0. General Requirements:

A. Mobilization and Demobilization

30 km (distance of job site from office)

1 liter of gasoline per 10 km
45.75 Php per liter
150 working days

(30/10) x 45.75 x 150 = 20, 587.50Php

B. Temporary Facilities
 30, 000.00Php

C. Permits, Fees, and Licenses

50, 000.00Php

D. Project Close- Out

Clean-Up = 35, 000.00

Occupancy Permit = 10, 000.00
Guarantee Bond = 30, 000.00
As- Built Drawings = 5, 000.00
__________________
80, 000.00Php

E. Safety and Security

Security Guard (150 x 450) = 67, 500.00

Safety Professional Protective Equipment (2500 x 15) = 37, 500.00
____________________
105, 000.00Php

TOTAL FOR ITEM 1.0 = (20, 587.50 + 30, 000 + 50, 000 + 80, 000 + 105, 000)

= 285, 587.50Php

2.0. Site Works:

A. Excavation
- Column Footing (1.44cum x 225) = 324.00
- Wall Footing (8.22 cum x 225) = 1, 849.50
- Septic Vault (4.62cum x 225) = 1, 039.50
______________________
3, 213.00Php

B. Backfilling and Compaction (16.562cum x 225) = 3, 726.45Php

C. Soil Treatment and Pest Control (96sqm x 250) = 24, 000.00Php

D. Gravel Fill (11.07cum x 900) = 9, 963.00Php

E. Site Improvement and Landscaping: OWNER FURNISHED

 TOTAL DIRECT COST ON ITEM 2.0 = 39, 939.00
TOTAL LABOR COST ON ITEM 2.0 = 17, 694.54
____________________

TOTAL FOR ITEM 2.0 = 57, 633.74Php

3.0. Concrete Works

A. Concrete Formworks
- Column Footing (36 sqm x 1, 300) = 46, 800.00
- Wall Footing (33.93 sqm x 1, 300)= 44, 109.00
- Columns (73.44 sqm x 1, 300) = 41, 340.00
- Concrete Beams (22.62 sqm x 1, 300) = 29, 406.00
- Tie Beams (22.08sqm x 1, 300) = 28, 704.00
- Slab on Grade (37.97 sqm x 1,300) = 49, 309.00
- Septic Vault (15.60sqm x 1, 300) = 20, 280.00

B. Steel Reinforcement
- 16mm dia. rebars: 28Php per kg
a. Column Footing (422.4kgs x 28) = 11, 827.20
b. Wall Footings (420.48kgs x 28) = 11, 773.44
c. Columns (760.32kgs x 28) = 21, 288.96
d. Concrete Beams (466.94kgs x 28) = 13, 074.36
e. Tie Beams (440.832kgs x 28) = 12, 343.30
f. Septic Vault (2.61kgs x 28) = 73.08
- 12mm dia. rebars: 25Php per kg
a. Slab on Grade (1658.112kgs x 25) = 41, 452.80
- 10mm dia. temp. bars: 22Php per kg
a. Column Footings (337.92kgs x 22) = 7, 434.24
b. Wall Footings (271.87kgs x 22) = 5, 981.14
c. Columns (560.64kgs x 22) = 12, 334.08
d. Concrete Beams (399.391kgs x 22) = 8, 768.60
e. Tie Beams (510.72kgs x 22) = 11, 235.84
f. Septic Vault (1.61kgs x 38) = 35.42

C. Concreting
- Portland Cement: 250Php per bag
a. Column Footings (26bags x 250) = 6,500.00
b. Wall Footings (25bags x 250) = 6, 250.00
c. Columns (39 bags x 250) = 9, 750.00
d. Concrete Beams (12 bags x 250) = 3, 000.00
e. Tie Beams (12bags x 250) = 3, 000.00
 f. Slab on Grade (35 bagsx 250) = 8,750.00
g. Septic Vault (28 bags x 250) = 7, 000.00
- White Sand: 750Php per cum
a. Column Footings (3.20cum x 750) = 2, 400.00
b. Wall Footings (3.016cum x 750) = 2, 262.50
c. Columns (4.896cum x 750) = 3, 672.50
d. Concrete Beams (1.508cum x 750) = 1, 131.00
e. Tie Beams (1.50cum x 750) = 1, 125.00
f. Slab on Grade (5.70cum x 750) = 4, 275.00
g. Septic Vault (4.62cum x 750) = 3, 465.00
- G1 Gravel: 900Php per cum
a. Column Footings (3.20cum x 900) = 2, 880.00
b. Wall Footings (3.016cum x 900) = 2, 714.40
c. Columns (4.896cum x 900) = 4, 406.00
d. Concrete Beams (1.508cum x 900) = 1. 357.20
e. Tie Beams (1.50cum x 900) = 1, 350.00
f. Slab on Grade (5.70cum x 900) = 5, 130.00
g. Septic Vault (4.62cum x 900) = 4, 158.00

TOTAL DIRECT COST ON ITEM 3.0 = 502, 111.04

TOTAL LABOR COST ON ITEM 3.0 = 224, 701.05
____________________

TOTAL FOR ITEM 3.0 = 726, 812.09Php

4.0. Masonry Works

8 x 16 x 6 CHB: 35Php per piece
8 x 16 x 4 CHB: 30Php per piece
Cement: 250Php per bag
Sand: 750Php per cum
12mm diameter steel: 25Php per kg
10mm diameter steel: 22Php per kg

A. 8 x 16 x 6 CHB
- CHB (2,884pcs x 35) = 100, 940.00
- Cement (90bags x 250) = 22, 500.00
- Sand (76.68cum x 750) = 57, 510.00
- 12mm dia. Steel (420.70kgs x 25) = 10, 517.00

B. 8 x 16 x 4 CHB
- CHB (480 pcs x 30) = 14, 400.00
- Cement (40bags x 250) = 10, 000.00
 - Sand (1.72cum x 750) = 1, 290.50
- 10mm dia. Steel (70.84kgs x 22) = 1. 558.48

TOTAL DIRECT COST ON ITEM 4.0 = 218,715.98

TOTAL LABOR COST ON ITEM 4.0 = 22, 401.05
____________________

TOTAL FOR ITEM 4.0 = 241, 117.03Php

5.0. Metal Works

A. Roofing Materials
- DN Steel DN Madrid Tile Roof Colorlume (68.47sqm x 850) = 58, 199.50
- Gutter (9pcs x 2, 500) = 22, 500.00
- Flashing (6pcs x 450) = 2, 700.00
- Ridge Roll (6pcs x 3, 825) = 22, 950.00

B. Trusses and Rafters

- 2 x 2 x 1/4 L. Bar (10pcs x 650) = 6, 500.00
- 2 x 2 x 3/16 L. Bar (3pcs x 470) = 1, 410.00

C. Hardware Materials
- Teckscrew #12 (164pcs x 0.75) = 123.00
- C- Purlins 50mm x 100mm (41pcs x 565) = 23, 165.00
- Gusset Plate (24pcs x 434.50) = 10, 428.00
- Rivets (2cans x 750) = 1, 500.00
- 4 CW Nails (1keg x 520) = 520.00
- 3 CW Nails (1keg x 300) = 300.00
- 2 CW Nails (2kegs x 230) = 460.00

TOTAL DIRECT COST ON ITEM 5.0 = 150, 755.00

TOTAL LABOR COST ON ITEM 5.0 = 58, 480.20
____________________

TOTAL FOR ITEM 5.0 = 209, 235.70Php

6.0. WOOD WORKS

A. Ceiling Works
- Ceiling Nailers (217.3bf x 37.75) = 8, 203.08
 - 4 x 8 x 1/4" Plywood (18pcs x 468.75) = 8, 437.50

B. Door Jambs
- 2 x 6 Matimco Matwood Primecoat Door Jambs
(11 sets x 2, 760) = 30, 360.00

TOTAL DIRECT COST ON ITEM 6.0 = 47, 000.50

TOTAL LABOR COST ON ITEM 6.0 = 13, 698.26
____________________

TOTAL FOR ITEM 6.0 = 60, 698.76Php

7.0. THERMAL AND MOISTURE PROTECTION

Elastomeric Waterproofing: 659.75Php per gal
Thinner: 415.40Php per gal
Neutralizer: 454.75Php per liter

A. Waterproofing (53sqm x 867.45) = 45, 974.85

B. Damp proofing (152.22sqm x 454.75) = 69, 222.05

TOTAL DIRECT COST ON ITEM 7.0 = 115, 196.90

TOTAL LABOR COST ON ITEM 7.0 = 51, 838.60
____________________

TOTAL FOR ITEM 7.0 = 167, 035.50Php

8.0. DOORS AND WINDOWS

A. Doors
- Matimco Matwood Hardwood Doors
Paris (1unit x 8, 100) = 8, 100.00
Ohio with Glass Provision (1unit x 9, 938.64) = 9, 938.64
Indiana (5units x 8, 100) = 40, 500.00
- Imperial Dark Brown PVC Door (4unit x 1795) = 7, 180.00

B. Windows
- Fixed Windows
W1: (1units x 2, 689.60) = 2, 689.60
- Casement Windows
W2: (2units x 8, 208.23) = 16, 416.46
 W3: (4unit x 4, 034.50) = 16, 138.00
W4: (8unit x 8, 068.80) = 64, 550.40
- Awning Windows
W5: (4unit x 806.88) = 3, 227.52

TOTAL DIRECT COST ON ITEM 8.0 = 168, 740.62

TOTAL LABOR COST ON ITEM 8.0 = 38, 624.56
____________________

TOTAL FOR ITEM 8.0 = 207, 365.18Php

9.0. FINISHES

A. Walls
- Painting Works (Boysen)
Permacoat Flat Latex (16gals x 475) = 7, 600.00
Healthy Home Satin Paint (25gals x 645) = 16, 125.00
Tinting Color- Hansa Yellow (10qrts x 143) = 1, 430.00
- Stone Works (GT Stoneworks)
Dry Stack Ledge Stone Seville (84pcs x 42.50) = 3, 570.00
SBS Halifax (21pcs x 17.50) = 367.50

B. Floorings
- Painting Works (Boysen)
Permacoat Flat Latex (0.5gals x 475) = 237.50
- Tile Works (Mariwasa)
0.4m x 0.4m Liberty Ochre (54pcs x 77.51) = 4, 185.54
0.4m x 0.4m Yakal (102pcs x 72.58) = 7, 403.16
0.3m x 0.3m Escolta Spot Red
(121pcs x 42.28) = 5, 115.28
0.3m x 0.3m Escolta Beige (181pcs x 42.28) = 7, 652.68
0.3m x 0.3m Hacienda Blue (13pcs x 42.28) = 549.64
0.6m x 0.6m Jamaican Cream (24pcs x 205.46)= 4, 931.04

C. Others
- ABC Tile Adhesive (5 bags x 671.50) = 3, 357.50
- 2 1/2" Paint Brush (15pcs x 64.75) = 971.25
- 4 Paint Brush (20pcs x 129.75) = 2, 595.00

TOTAL DIRECT COST ON ITEM 9.0 = 68, 956.66

TOTAL LABOR COST ON ITEM 9.0 = 31, 030.50
____________________

TOTAL FOR ITEM 9.0 = 99, 987.16Php

10.0. PLUMBING WORKS

A. Toilet and Bath Fixtures (American Standard)

- Activa Elongated Water Closet- white = 21, 218.00
- Kimera Lavatory with Pedestal- white = 6, 468.00
- Acacia bathtub- white = 27, 620.00

B. Toilet and Bath Accessories

(American Standard) = 21, 237.00

C. Cold Water Line (APO G. I. Pipes) = 1, 727.00

D. Sewage Line (Imperial PVC Pipes) = 11, 923.00
E. P- Traps (6pcs x 162) = 972.00
F. Valves and Faucets = 19, 878.00
G. Imperial PVC Solvent Cement = 900.00
TOTAL DIRECT COST ON ITEM 10.0 = 111, 943.00
TOTAL LABOR COST ON ITEM 10.0 = 50, 374.35
____________________

TOTAL FOR ITEM 10.0 = 162, 317.35P

11.0. ELECTRICAL WORKS

A. Wires and Cables

- THHN wire #2.0mm (100lm x 18) = 1, 800.00
- THHN wire #125sqmm (65lm x 841.50) = 54, 697.50
- THHN wire #14sqmm (23lm x 94) = 2, 162.00

B. Boxes and Conduit Pipes = 1, 986.50

C. Wiring Devices
- Single C.O. with cover (4sets x 55) = 220.00
- Double C.O. with cover (6sets x 140) = 840.00
- One- way Switch (2sets x 55) = 110.00
- Two- way Switch (3sets x 89) = 267.00
- Switch Dimmer (5sets x 245) = 1, 225.00
- Switch Push Button for doorbell = 399.00
D. Panel Board = 1, 915.50

TOTAL DIRECT COST ON ITEM 11.0 = 65, 623.50

TOTAL LABOR COST ON ITEM 11.0 = 29, 648.33
____________________

TOTAL FOR ITEM 11.0 = 95, 271.83PhP

PROJECT: PROPOSED TWO-STOREY THREE-BEDROOM RESIDENTIAL HOUSE
LOCATION: FILINVEST SOUT, BINAN CITY, LAGUNA
 Item Description of Work Amount
1.0. General Requirements 285, 587.50Php
2.0. Site Works 57, 633.74Php
3.0. Concrete Works 726, 812.09Php
4.0. Masonry Works 241, 117.03Php

5.0. Metal Works 209, 235.70Php

6.0. Wood Works 60, 698.76Php
7.0. Thermal and Moisture Protection 167, 035.50Php
8.0. Doors and Windows 207, 365.18Php
9.0. Finishes 99, 987.16Php
10.0. Plumbing Works 162, 317.35Php
11.0. Electrical Works 95, 271.83PhP

Total Direct Cost = 2, 313, 061.84

3% Contingency and Miscellaneous Cost = 69, 391.85
2% Overhead Cost = 46, 261.23
5% Contractor's Profit = 115,653.09
GRAND TOTAL = 2, 544, 368, .01