H.

Estimated Budget
PROJECT: PROPOSED ONE-STOREY FAMILY REST HOUSE
LOCATION: GASANG ST. BRGY CURUAN ZAMBOANGA CITY
OWNER: PROF. MELCHOR D. JALON

BILL OF MATERIALS AND ESTIMATES

ITEM DESCRIPTION QTY. UNIT UNIT COST AMOUNT
I. FOUNDATIONS, COLUMNS, BEAMS, WALLS AND SEPTIC TANK
Cement portland 40klg (Class AA) 99 bags 295.00 29,205.00
Sand 9.2 cu.m 880.00 8,096.00
Gravel 16 cu.m 880.00 14,080.00
10mm x 6m Steel Rebars 113 pcs 157.50 17,885.00
12mm x 6m Steel Rebars 62 pcs 226.80 14,100.00
4"x8"x16" Concrete Hollow Blocks 262 pcs 15.00 3,930.00
12mm. THK x 1.22m x 2.44m Ordinary Plywood 26 sheets 960.00 24,960.00
2" x 2" x 12' Gemelina Lumber 168 pcs 168.00 28,224.00
2"x 3" x 12' Gemelina Lumber 105 pcs 288.00 30,240.00
2"x 4" x 12' Gemelina Lumber 60 pcs 348.00 20,880.00
Sawali walling (wooden bamboo matting) 7ft x 30ft 12 sheets/pcs 2,250.00 27,000.00
Rough-Ins: Com. Nails, g.i. wires and others 1 ls 35,000.00 35,000.00
Sub-total: 253,600.00
II.
DOORS, WINDOWS AND ACCESSORIES
.80 x 2.10m Solid Panel Lauan Door 2 unit 2,625.00 5,250.00
.70 x 2.10m PVC Panel Door 1 unit 1,566.55 1,566.55
Aluminum Sliding Window with 6mm THK Tinted Glass 6 unit 5,650.00 33,900.00
Aluminum Sliding Window with 6mm THK Clear Glass 1 unit 4,750.00 4,750.00
Aluminum Awning Window with 6mm THK Tinted Glass 1 unit 3,200.00 3,200.00
1m x 2m Fixed 1/2" THK Clear Glass 7 unit 1,900.00 13,300.00
1m x 2.10m Sliding Door With 1/2" THK Clear Glass 2 unit 3,800.00 7,600.00
0.80 x 2.10m Sliding Door With 1/2" THK Clear Glass 2 unit 3,600.00 7,200.00
1m x 1.20m Fixed 1/2" THK Clear Glass 1 unit 1,700.00 1,700.00
Sub-total: 78,466.55
III.
CARPENTRY WORKS
Door Jamb 2x4 2 set 1,760.00 3,520.00
Door Knobs 3 pcs 869.00 2,607.00
Door Hinges 6 pcs 168.00 1,008.00
Stickwell 4 gal 846.00 3,384.00
Sub-total: 10,519.00
IV.
ROOF FRAMING
2" x 6"x12 Top Chord 22 pcs 420.00 9,240.00
2"x 4" x12 Web Members and Bottom Chord 38 pcs 280.00 10,640.00
2"x4" x 8 Wood Braces and Collar Plate 26 pcs 187.00 4,862.00
Loc Screw 1 box 2,000.00 2,000.00
 Angular Straps 1 pcs 1,500.00 1,500.00
King Post 2"x6" x 8 11 pcs 280.00 3,080.00
Wood Purlins 2"x 3"x 12 42 pcs 210.00 8,820.00
Sub-total: 37,062.00
V.
ROOFING MATERIALS
Nipa Roof (pawid) 44 inch length 126 pcs 25.00 3,150.00
Custom-Made Gutter 0.40mm x 2.44m 31 pcs 750.00 23,250.00
Ridge Cover 0.40mm x 2.44m 28 pcs 380.00 10,640.00
Facscia Cover 0.40mm x 2.44m 31 pcs 350.00 10,850.00
Rough-Ins: Roof Screw, Nails and Others 1 LS 35,000.00 35,000.00
Sub-total: 82,890.00
VI.
CEILING, FLOORS, KITCHEN AND INTERIOR
2"x 2" x6 Lumber (gemelina) 64 pcs 168.00 10,752.00
4mm x 1.22 x 2.44m Hardiflex Board 62 sheets 450.00 27,900.00
20mm x 75mm x 3m Wooden Moldings 16 pcs 764.00 12,224.00
20mm x 0.25m x 0.90m Wooden Ceiling Vent 8 sets 1,600.00 12,800.00
14.5mm x 13.4mm Tongue and Groove Hardwood Flooring 800 pcs 190.00 152,000.00
Wall Mounted Kitchen Cabinet 4 sets 778.00 3,112.00
20mm THK x 0.60m Granite Countertop 2 pcs 6,500.00 13,000.00
Stainless Steel Kitchen Sink 1 pcs 5,799.00 5,799.00
Small Kitchen Cabinet with Hardwood Top 2 unit 1,388.00 2,776.00
Rough-Ins: Flathead Screw, Com. Nails and Accessories 1 LS 35,000.00 35,000.00
Sub-total: 275,363.00
VII.
SPECIALTIES/TILES AND OTHERS
200mm x 200mm Ceramic Floor tiles 98 pcs 30.60 2,998.80
200mm x 200mm Ceramic Wall tiles 188 pcs 54.00 10,152.00
Tile Grout 3 bags 325.00 975.00
100mm x 100mm Stainless steel floor drain 1 pcs 1,020.00 1,020.00
Custom-Made 12mm Ø Shower Head 1 pcs 4,820.00 4,820.00
Custom-Made 12mm Ø Shower Valve 1 pcs 840.00 840.00
12mm Ø Faucet 1 pcs 2,858.00 2,858.00
12mm Ø Gate Valve 1 pcs 324.00 324.00
PVC Solvent Cement 2 qrt 119.70 239.40
Flush Type Water Closet 1 set 3,200.00 3,200.00
Wall Mounted Lavatory with Fitting and Accessories 1 pcs 3,580.00 3,600.00
Ceramic Bathtub with Complete Accessories 1 pcs 18,428.00 18,428.00
6mm THK x 0.60 x 0.60 Mirror 1 pcs 864.70 864.70
Sub-total: 50,319.90
VIII.
PLUMBING/SANITARY WORKS
50mm Ø x 3m PVC Pipe 12 pcs 250.00 3,000.00
50mm Ø x 4m 90deg PVC Elbow Pipe 8 pcs 35.00 300.00
 50mm Ø x 50mm PVC Tee 3 pcs 31.00 100.00
50mm Ø PVC P-Trap 1 set 101.00 101.00
100mmØ x 45deg PVC Bend 3 pcs 30.00 90.00
100mmØ x 50mm PVC Tee 3 pcs 140.00 420.00
50mmØ Cleanout 1 pcs 420.00 420.00
100mmØ Cleanout 1 pcs 1,020.00 1,020.00
Water meter 1 pcs 1,200.00 1,200.00
Sub-total: 6,651.00

IX.
ELECTRICAL WORKS
#8 THHN Stranded Wire 70 m 141.50 9,905.00
#12 THHN Stranded Wire 180 m 141.50 25,470.00
#14 THHN Stranded Wire 180 m 141.50 25,470.00
Ceiling Socket 18 sets 50.00 900.00
Duplex Convenience Outlet 6 pcs 635.00 3,810.00
2-Gang Switch 6 sets 131.00 786.00
3-Gang Switch 3 sets 180.00 540.00
20mm Ø PVC Flexible Electrical Conduit 90 m 60.00 5,400.00
20mm Ø x 3m PVC Electrical Conduit 35 pcs 45.00 1,575.00
2" x 4" x 2" PVC Utility Box 20 pcs 15.00 300.00
4"x 4" PVC Junction Box 6 pcs 15.00 90.00
PVC Solvent Cement 2 qrt 160.40 320.80
Panel Board 1 lot 50,000.00 50,000.00
Timer Switch 1 pcs 1,440.00 1,440.00
Sub-total: 126,006.80

X.
PAINTING AND FLOORINGS
Flatwall Enamel Primer 5 gal 2,247.25 11,236.25
Plasolux Glazing Putty 5 gal 160.00 800.00
Paint Thinner #0340 4 gal 1,400.00 5,600.00
Quick Driying Enamel Top Coat 8 gal 650.00 5,200.00
Rough-Ins: Wood Stain, Sealer, Thinner, Topcoat and others 1 ls 35,000.00 35,000.00
Sub-total: 57,836.25

XI.
LIGHTINGS
Drop Light (CR) 1 pcs 3,576.00 3,576.00
Duplex Pin Light 4 pcs 990.00 3,960.00
Pin Light 12W 12 pcs 300.00 3,600.00
Sub-total: 11,136.00
 PROJECT: PROPOSED ONE-STOREY FAMILY RESTHOUSE
LOCATION: GASANG ST. BRGY CURUAN ZAMBOANGA CITY
OWNER: PROF. MELCHOR D. JALON

BILL OF MATERIALS AND ESTIMATES

SUMMARY

ITEM
I. MATERIAL COSTS ESTIMATES AMOUNT
II. FOUNDATIONS, COLUMNS, BEAMS, WALLS AND SEPTIC TANK 253,600.00
III. DOORS, WINDOWS, AND ACCESSORIES 78,466.55
IV. CARPENTRY WORKS 10,519.00
V. ROOF FRAMING 37,062.00
VI. ROOFING MATERIALS 82,890.00
VII. CEILING, FLOORS, KITCHEN AND INTERIOR 275,363.00
VIII. SPECIALTIES/TILES AND OTHERS 50,319.90
IX. PLUMBING/ SANITARY WORKS 6,651.00
X. ELECTRICAL WORKS 126,006.80
XI. PAINTING AND FLOORINGS 57,836.25
LIGHTINGS 11,136.00
TOTAL MATERIAL COST (TMC) PHP 989,850.50

TOTAL LABOR COST (TLC) (40% OF TMC) PHP 395,940.20

LABOR AND MATERIALS COST PHP 1,385,790.70

OTHERS
CONTIGENCIES (5%) PHP 69,289.54
MOBILIZATION 89DAYS (800/day) PHP 71,200.00
TOTAL COST (OTHERS) PHP 140,489.54

GRAND TOTAL (TMC+TLC+OTHERS) PHP 1,526,280.24