PROJECT: PROPOSED 5-STOREY RESIDENTIAL BUILDING

LOCATION: SAN ANDRES BUKID MANILA

SUBJECT: BUDGETARY COST ESTIMATE

Description Total Cost Labor Cost (Php)

Earthworks
Excavation & Embankment including Gravel Fill 366,759.19 36,675.92
Structural Works
Structural Concrete (class A, 28 days) 1,054,004.22 210,800.84
Reinforcing Bars 748,371.56 224,511.47
Formworks and Falseworks 343,336.88 68,667.38
Architectural Works
Cost of Ceiling – Fiber Cement Board 213,085.95 63,925.78
Wooden Door (Flush and Solid Panel) 141,105.17 28,221.03
Aluminum Glass Window 218,227.43 43,645.49
Water Proofing, Cement Base 4,570.21 2,285.10
Glazed Tiles and Trim 177,666.84 71,066.73
Unglazed Tiles 34,847.84 13,939.13
Cement Plaster Finish 139,962.62 55,985.05
Masonry Works (including reinforcing steel) 347,907.08 139,162.83
Interior and Exterior Painting Works 303,918.83 182,351.30
Structural Steel (for Truss Works) 306,203.94 153,101.97
Roofing Works 383,897.47 153,558.99
Sanitary and Plumbing Works
Sewer Line Works 290,779.48 87,233.85
Plumbing Fixtures 118,254.13 23,650.83
Cold Water Lines 34,847.84 6,969.57
Storm Drainage and downspout 226,225.30 67,867.59
Electrical Works
Conduits,Boxes & Fittings 45,702.08 13,710.62
Wires and Wiring Devices 97,116.92 48,558.46
Panel Board with Main & Branch Breakers 26,849.97 8,054.99
Lighting Fixtures and Lamps 89,119.06 8,911.91
>>> Grand Total 5,712,760.00 1,712,856.83
SUBTOTAL DIRECT COST 7,425,616.83
OVERHEAD CONTINGENCY MISCELLANEOUS 371,280.84
CONTRACTORS PROFIT 1,113,842.52
PROFESSIONAL FEE 148,512.34

GRAND TOTAL 9,059,252.53