RESORT - 35 million budget

ITEM SCOPE OF WORK QUANTITY UNIT UNIT COSTS (PHP) TOTAL MATERIAL COSTS TOTAL COST (PHP)
I . FRAME HOUSE
FOUNDATION WORKS
EXACAVATION 9 CU.M 519 4671

SUBTOTAL 4671
LABOR COSTS AT 50% 2335.5
TOTAL 7006.5
SLAB FOUNDATION - CONCRETE CLASS "A" 40kg
SLAB ON GRADE
CEMENT 45 BAG 259 11655 11655
GRAVEL 4.5 CU.M 1310 5895 5895
SAND 9 CU.M 1435 12915 12915

SUBTOTAL 30465
LABOR COSTS AT 50% 15232.5
TOTAL 45697.5
ROOF - sheathing and framing
FRAMING
2*3*12 MAHOGANY 52 PCS 180 9360 9360
SHEATING
MARINE PLY 3/4'*4*18' 31 PCS 1355 42005 42005

SUBTOTAL 51365
LABOR COSTS AT 50% 25682.5
TOTAL 77047.5
CONCRETE FRAME WORK - WALL - CONCRETE CLASS "A" 40kg
FRAME
CEMENT 64.8 BAG 259 16783.2 16783.2
GRAVEL 3.6 CU.M 1310 4716 4716
SAND 7.2 CU.M 1435 10332 10332

SUBTOTAL 31831.2
LABOR COSTS AT 50% 15915.6
TOTAL 47746.8

TOTAL 177498.3
CONSTRUCTION QUANTITY 12 2129979.6

*** INCLUSION DECORATIVE

540000 540000

SUBTOTAL 540000
LABOR COSTS AT 50% 270000
TOTAL 810000

TOTAL 2939979.6
CONTINGENCY AT 15% 440996.94
TOTAL COSTS 3380976.54

II. FIRE PIT

CONSTRCUTION COST PER SQUARE METER
8 SQ.M 8500 68000

SUBTOTAL 68000
LABOR COSTS AT 50% 34000
TOTAL 102000

TOTAL 102000
CONTINGENCY AT 15% 15300
TOTAL COSTS 117300

III. POOL
CONSTRCUTION COST PER SQUARE METER
 392 SQ.M 20000 7840000

SUBTOTAL 7840000
LABOR COSTS AT 50% 3920000
TOTAL 11760000

TOTAL 11760000
CONTINGENCY AT 15% 1764000
TOTAL COSTS 13524000

IV. 2-STOREY STRUCTURE

FOUNDATION WORKS
EXCAVATION 19.53 CU.M 519 10136.07

SUBTOTAL 10136.07
LABOR COSTS AT 50% 5068.035
TOTAL 15204.105
SLAB FOUNDATION - CONCRETE CLASS "A" 40kg
SLAB ON GRADE
CEMENT 175.77 BAG 259 45524.43 45524.43
GRAVEL 9.765 CU.M 1310 12792.15 12792.15
SAND 19.53 CU.M 1435 28025.55 28025.55

SUBTOTAL 86342.13
LABOR COSTS AT 50% 43171.065
TOTAL 129513.195
CONCRETE FRAME WORK - WALL - CONCRETE CLASS "A" 40kg
FRAME
CEMENT 225 BAG 259 58275 58275
GRAVEL 12.5 CU.M 1310 16375 16375
SAND 25 CU.M 1435 35875 35875

SUBTOTAL 110525
LABOR COSTS AT 50% 55262.5
TOTAL 165787.5
ROOF - sheathing and framing
FRAMING
2*3*12 MAHOGANY 164 PCS 180 29520 29520
SHEATING
MARINE PLY 3/4'*4*18' 63 PCS 1355 85365 85365

SUBTOTAL 114885
LABOR COSTS AT 50% 57442.5
TOTAL 172327.5

TOTAL 482832.3
CONSTRUCTION QUANTITY 3 1448496.9

HIGH FINISH TO STRUCTURE - CLADDINGS, INTERIOR WORK

255000 255000

SUBTOTAL 255000
LABOR COSTS AT 50% 127500
TOTAL 382500

TOTAL 1830996.9
CONTINGENCY AT 15% 274649.535
TOTAL COSTS 2105646.435

V. 3 - BEDROOM STRUCTURE
FOUNDATION WORKS
EXACAVATION 8.25 CU.M 519 4281.75

SUBTOTAL 4281.75
LABOR COSTS AT 50% 2140.875
TOTAL 6422.625
SLAB FOUNDATION - CONCRETE CLASS "A" 40kg
SLAB ON GRADE
 CEMENT 74.25 BAG 259 19230.75 19230.75
GRAVEL 4.125 CU.M 1310 5403.75 5403.75
SAND 8.25 CU.M 1435 11838.75 11838.75

SUBTOTAL 36473.25
LABOR COSTS AT 50% 18236.625
TOTAL 54709.875
ROOF - sheathing and framing
FRAMING
2*3*12 MAHOGANY 82 PCS 180 14760 14760
SHEATING
MARINE PLY 3/4'*4*18' 14 PCS 1355 18970 18970

SUBTOTAL 33730
LABOR COSTS AT 50% 16865
TOTAL 50595
CONCRETE FRAME WORK - WALL - CONCRETE CLASS "A" 40kg
FRAME
CEMENT 234 BAG 259 60606 60606
GRAVEL 13 CU.M 1310 17030 17030
SAND 26 CU.M 1435 37310 37310

SUBTOTAL 114946
LABOR COSTS AT 50% 57473
TOTAL 172419

TOTAL 284146.5
CONSTRUCTION QUANTITY 4 1136586

HIGH FINISH TO STRUCTURE - CLADDINGS, INTERIOR WORK

240000 240000

SUBTOTAL 240000
LABOR COSTS AT 50% 120000
TOTAL 360000

POOL
CONSTRUCTIUON COST PER SQUARE METER
50 SQ.M 20000 1000000

SUBTOTAL 1000000
LABOR COSTS AT 50% 500000
TOTAL 1500000

PERGOLA
PROBABLE CONSTRUCTION COST
20000 20000

SUBTOTAL 20000
LABOR COSTS AT 50% 10000
TOTAL 30000

TOTAL 3026586
CONTINGENCY AT 15% 453987.9
TOTAL COSTS 3480573.9

VI. LOBBY
FOUNDATION WORKS
EXACAVATION 21 CU.M 519 10899

SUBTOTAL 10899
LABOR COSTS AT 50% 5449.5
TOTAL 16348.5
SLAB FOUNDATION - CONCRETE CLASS "A" 40kg
SLAB ON GRADE
CEMENT 189 BAG 259 48951 48951
GRAVEL 10.5 CU.M 1310 13755 13755
SAND 21 CU.M 1435 30135 30135
 SUBTOTAL 92841
LABOR COSTS AT 50% 46420.5
TOTAL 139261.5
COLUMNS
COLUMNS
CEMENT 44 BAG 259 11396 11396
GRAVEL 2.43 CU.M 1310 3183.3 3183.3
SAND 4.86 CU.M 1435 6974.1 6974.1

SUBTOTAL 21553.4
LABOR COSTS AT 50% 10776.7
TOTAL 32330.1
CONCRETE FRAME WORK - WALL - CONCRETE CLASS "A" 40kg
FRAME
CEMENT 301 BAG 259 77959 77959
GRAVEL 17 CU.M 1310 22270 22270
SAND 34 CU.M 1435 48790 48790

SUBTOTAL 149019
LABOR COSTS AT 50% 74509.5
TOTAL 223528.5
ROOF - sheathing and framing
FRAMING
2*3*12 MAHOGANY 167 PCS 180 30060 30060
SHEATING
MARINE PLY 3/4'*4*18' 28 PCS 1355 37940 37940

SUBTOTAL 68000
LABOR COSTS AT 50% 34000
TOTAL 102000

TOTAL 513468.6
CONSTRUCTION QUANTITY 2 1026937.2

HIGH FINISH TO STRUCTURE - CLADDINGS, INTERIOR WORK

120000 240000

SUBTOTAL 240000
LABOR COSTS AT 50% 120000
TOTAL 360000

TOTAL 1386937.2
CONTINGENCY AT 15% 208040.58
TOTAL COSTS 1594977.78

VII. REINFORECEMENTS
PERCENTAGE TO TOTAL CONSTRUCTION COSTS
20 % 4840694.931 4840694.931

TOTAL 4840694.931
CONTINGENCY AT 15% 726104.2397
TOTAL COSTS 5566799.171

GRAND TOTAL 29770273.83

***NOTES
- prices may vary depending on the location of the manufacturer, distributor, and supplier.
- only main structures included to the estimate proccess
- contingency on the said estimates may range from 15%-20% due to inflation
- furnishing to structures may vary on the contingency budget depending on the suppliers of interior and exterior furnishing works
- furnishing prices may vary depending on the clients preferences
- estimates DO NOT INCLUDE furnitures