DATE: DECEMBER 10,2018

PROJECT: MR. AND MRS. DELMUNDO RESIDENCE

LOCATION: MASINOP ST. CUPANG WEST, BALANGA CITY
BUILDING AREA: 39 SQ.M
SUBJECT: BUDGETARY ESTIMATE

ITEM DESCRIPTION QTY UNIT MATER LABOR TOTAL TOTAL TOTAL

IAL UNIT MATERIAL LABOR AMOUNT
UNIT COST COST COST
COST
A. SITEWORKS AND
EARTHWORKS
1. LAYOUT,
CLEARING AND
GRUBBING
0
LABOR- FAMILY
PRESENTED
B. STRUCTURAL 3309
WORKS
1. REMOVAL OF OLD
PATCHED WALLS
(CORRUGATED
STEEL, PLYWOOD)

LABOR – FAMILY
PRESENTED 0
2. WALL FRAMING 70
HALVED BAMBOO 30 PC 0 0 0

NAILS, 8D 2.5” 1 KLS 0

GI WIRE NO. 12 2 KLS 70 140 140

LABOR-FAMILY PRESENTED

3. MEZZANINE FLOOR 280

BAMBOO, (80-100MM DIA) 3 PC 0 0 0 0 0
(BEAM)

LUMBER, COCO 2” X 4” X 1 PC 280 280 280

12’ (GIRDER)

RECYCLED TIMBER WOOD 0 0

(FLOOR) 2”X4”X12’
NAILS, 8D 2.5’
0 0

BAMBOO (RAILINGS AND 4 PC 0 0

STAIR)

LABOR-FAMILY PRESENTED
1. COLUMNS 2,959.5
CONCRETING
CEMENT, 40 KGS., 2 BGS 260 520
PORTLAND
GRAVEL, 3/4" 1 CU.M 1,232 1232
SAND, WHITE 1 CU.M 1,207.5 1,207.5
LABOR: (FAMILY
PRESENTED)
C. ROOFING
WORKS
1. ROOF FRAMING 8
(BAMBOO AS
PURLINS 10-12 MM
DIA)
ROOF TRUSSES 9 PC 0 0 0
( BAMBOO 80-100 DIA)

0 0 0
ROOFING
HALVED CUM BAMBOO 30 PC 0 0 0

LABOR-ROOFING (FAMILY
PRESENTED)
2. CEILING WORKS 1000
1. INSULATION
FIBERGLASS INSULATION
GLASSS WOOL WITH FOIL 1 SHEET 1000 1000 1000

LABOR-INSULATION
(FAMILY PRESENTED)
2. INSECT SCREEN
WIRE MESH 1 SHEET 0 0
3. WALL FINISH 1260
HALVED BAMBOO 60 PC 0 0 0

CHICKEN WIRE 3/4"X3`X30 1 ROLL 1,190 0 1,190

COCONUT SHELLS 300 PC 0 0

NAILS, 8D 2.5” 1 KLS

GI WIRE NO. 12 2 KLS 70 70

LABOR-FAMILY PRESENTED
4. DOORS AND 860
WINDOWS
1. MAIN DOOR/EXIT 430
DOOR
RECYCLED COCO LUMBER 2 PC 0 0 0
(FRAMING)

0.50mm 22 Gauge 2 PC 215 430 0

Galvanized Sheet Metal
3x8

HINGES

LOCKSET (BAMBOO) 0 0 0

LABOR-DOOR (FAMILY
PRESENTED)
2. WINDOWS 430
RECYCLED COCO LUMBER 12 PC 0 0 0
(FRAMING)

LISO YERO 1 215 430 0

HINGES (STRING)

CUT GLASS BOTTLES 15 PC 0 0 0

LABOR-WINDOW DESIGN
(FAMILY PRESENTED)

5. ELECTRICAL
WORKS
1. ALL ELECTRICAL 0 0 0
LINES, CIRCUITS,
SWITCHES AND
BREAKER WERE ALL
RETAINED AND
FURTHER CHANGES
WILL BE DONE BY
 THE FAMILY
2. LIGHTING
FIXTURES
LED LIGHT 3 PC 0 0 0
6. PLUMBING 768
WORKS
1. WATER LINE 0
SYSTEM (ALL PVC
LINES WERE
RETAINED)
2. STORM DRAINAGE
AND SEWER
SYSTEM
BAMBOO (STORM PIPE 2 PC 0 0
DRAIN SYSTEM)

PAIL (WATER COLLECTION 1 PC 0

(FOR WATERING PLANTS)

LABOR-STORM DRAINAGE 0 0 0 0
SYSTEM (FAMILY
PRESENTED)
3. PLUMBING
FIXTURES AND
ACCESSORIES
WATER CLOSET, PAIL
(RETAINED)
4. SEPTIC TANK 768
PIPE PVC ORANGE S 600 1 PCS 88
2”X3.0 M

CHB 6” 10 PC 16 160

CEMENT, 40 KGS.,
PORTLAND 2 BGS 260 520

LABOR-SEPTIC TANK
(FAMILY PRESENTED)
TOTAL DIRECT COST 7197.50