PNEX CONSTRUCTION DEVELOPMENT CORP

8 TORONTO ST., VISTA VERDE NORTH, BRGY KAYBIGA, CALOOCAN CITY

CONTACT NO.: 8355-22-63/0919-081-4874 | EMAIL: pnex10@yahoo.com

Project: Proposed Two-Storey, 4-Unit Residential Building

Location: Phase I-D, Valenzuela City
Owner:
Architect:

Subject: BUDGETARY ESTIMATE July 2021

UNIT
ITEM DESCRIPTION UNIT QTY AMOUNT
COST
Other fees, insurance, Contractor Tax, Bonds
(performance & security) all risk Insurance
I.
including applications of Building and occupancy
Permit
Villa Dues and Fees 1.00 lot 41,125.00 41,125.00
117,500.0
Building Permit Budgetary 1.00 lot 117,500.00
0
Plans & Design, Signe and sealed for Construction 1.00 lm 47,000.00 47,000.00
Water Connection 1.00 month 14,100.00 14,100.00
Temporary Power Connection 1.00 lot 17,625.00 17,625.00
Water & Electrical Consumption 7.00 month 6,462.50 45,237.50

II. Mobilization/Temporary Barracks 1.00 lot 52,875.00 52,875.00

III. Earthworks
a. Excavation 59.67 cum 646.25 38,561.74
b. gravel bedding 11.70 cum 1,944.63 22,752.17
c. Soil Poisoning, Leadrex Only 1.00 lot 10,443.40 10,443.40
d. Soil Disposal 1.00 lot 35,250.00 35,250.00

IV. STRUCTURAL WORKS

Concreting Works
Concrete, 3000 psi
Slab on fill. 0.1m thick 24.00 cum 6,521.25 156,510.00
Wall Footing 6.80 cum 6,521.25 44,344.50
Column Footing 6.00 cum 6,521.25 39,127.50
Wall II Footing Only 0.20 4.00 cum 6,521.25 26,085.00
Concrete Column, .175x.4, GF to 2nd Floor 5.80 cum 6,521.25 37,823.25
Concrete Column, .15x.3, 2nd to Roof 4.00 cum 6,521.25 26,085.00
2F Beam/ Slab 24.00 cum 6,286.25 150,870.00
Roof Beam 4.80 cum 6,638.75 31,866.00
Pump Crete Set up 1.00 set 14,500.00 14,500.00
 Rebars, Grade 60 for 16mm & bigger, rest grade
V.
40
Slab on fill, 10mm@ .40 oc.c 732.00 kgs 75.00 54,900.00
Column Footing 285.00 kgs 75.00 21,375.00
Wall Footing 258.00 kgs 75.00 19,350.00
Concrete Column 1912.00 kgs 75.00 143,400.00
2F Concrete Beam/Slab 2450.00 kgs 75.00 183,750.00
Roof Beam 922.50 kgs 75.00 69,187.50

Structural Steel, W8x15 2100.00 kgs 98.50 206,850.00

VI. FORMWORKS
FTB 49.00 sm 287.88 14,106.12
Concrete Column, .25x.4 130.00 sm 569.88 74,084.40
Beams 95.00 sm 569.88 54,138.60
Steel Decking 145.00 sm 780.00 113,100.00
Roof Beams 54.00 sm 569.88 30,773.52
Scaffolding Set Up 182.00 sm 176.25 32,077.50

VII. Masonry Works, House Only

6" CHB 325.00 sm 940.00 305,500.00
5" CHB Upper Common Walls 200.00 sm 887.13 177,426.00
4" CHB 200.00 sm 769.63 153,926.00
Plastering 1450.00 sm 352.50 511,125.00
Linear Plastering 688.00 lm 126.90 87,307.20
Lintel Beams 42.00 lm 534.63 22,454.46

VIII. ROOFING WORKS

Roof Sheathing Gauge 25 panels 202.00 sm 445.00 89,890.00
Roof Flashing 1.00 lot 35,300.00 35,300.00
Insulation 5.00 rolls 5,650.50 28,252.50
Miscellaneous 1.00 lot 11,750.00 11,750.00
Delivery Cost 1.00 lot 14,687.50 14,687.50
Installation Cost 202.00 sm 146.88 29,669.76
0.50m Stainless onler 0.50x24"x8ft 16.00 lm 1,450.00 23,200.00

IX. Roof Framing, Rafter type with 2x4 C purlins

Self Anglem 2x2x4mm 18.00 pcs 1,157.38 20,832.84
Tubular Rafter 12.00 pcs 1,709.63 20,515.56
2x3 C Purlins 65.00 pcs 763.75 49,643.75
Labor Cost 205.00 pcs 528.75 108,393.75
Fascia 2x6 8.00 pcs 1,043.40 8,347.20
Oxygen/Cutting Outfit 3.00 set 3,354.63 10,063.89
Welding Rod 4.00 boxes 1,580.38 6,321.52
Primer 1.00 lot 9,934.63 9,934.63
 X. CEILING WORKS
Rubbed Steel Decking 158.00 sm 76.38 12,068.04
2nd Floor Ceiling 174.00 sm 652.13 113,470.62
Exterior Roof Ceiling Eaves, Hardiflex Board 34.50 sm 887.13 30,605.99

XI. DOORS AND WINDOWS

Main Door, Wooden Panel Door 4.00 set 14,628.75 58,515.00
Bedroom Door, Tanguile Wooden Flush Door 8.00 set 9,223.75 73,790.00
Service Door 4.00 set 10,398.75 41,595.00
PVC CR door 8.00 set 7,637.50 61,100.00
Steel Casement Windows 38.00 sm 6,991.25 265,667.50

XII. Cabinet/Carpentry Works

Excluded

XIII. FLOOR FINISHES

Topping Works @ 2nd Floor Straight Finish Only 182.00 sm 197.40 35,926.80
Floor Tiles Installation with Mariwasa tiles,
162.00 sm 1,462.88 236,986.56
Ground Floor
Stair 8.00 set 1,357.13 10,857.04
CR Tiles
CR Wall Tiles, 1.8m high (4 Units GF Only) 98.00 sm 1,462.88 143,362.24
Floor Tiles 1.2x2.4 112.00 sm 1,462.88 163,842.56

XIV. PAINTING WORKS, EXCLUDED

Interior Masonry Wall Paints 692.00 sm
Ceiling Surfaces 168.00 sm
Door and Jambs 8.00 lot
Baseboards 631.00 ft
Cabinents (Excluded)

XV. PLUMBING WORKS

Polymutant Water Line (No CR @ 2nd Floor) 4.00 units 17,625.00 70,500.00
Sanitary Line, 8 CRS, 4 Kitchen Sinks 8.00 set 20,562.50 164,500.00
8" Cement Pipe 64.00 lm 870.68 55,723.52
Downspout System, PVC 3 inch diam 12.00 set 2,825.88 33,910.56
Catch Basin Works 12.00 set 1,579.20 18,950.40
Septic Tank 4.00 set 45,184.63 180,738.52
Fixtures, Bowl, Lavatory with Installation 8.00 set 14,634.63 117,077.04
Stainless Kitchen Sink with Wall Faucet 4.00 set 4,059.63 16,238.52
Labor Cost 156.00 manday 705.00 109,980.00

XVI. Electrical Works

Main Panel Board Line, 60A main, 6 Branches 4.00 set 10,340.00 41,360.00
Wires & Cables 4.00 set 23,500.00 94,000.00
Wiring Devices 4.00 set 6,462.50 25,850.00
 PVC Pipes 4.00 set 13,212.88 52,851.52
Main Feeder Line 4.00 set 10,500.00 42,000.00
Boxes 4.00 set 2,884.63 11,538.52
Labor Cost 104.00 manday 705.00 73,320.00
Service Entrance 1.00 lot 27,599.63 27,599.63

XVII. STAIR WORKS

Steel Stair, Tubular stringers with angle bar frame
4.00 set 33,500.00 134,000.00
steps
Steel Railings 4.00 set 17,625.00 70,500.00
Balcony railing 2.00 set 12,000.00 24,000.00

XVIII. OTHERS
Kitchen Hang Cabinets 4.00 set 28,852.13 115,408.52
Kitchen Cabinet, below counter 4.00 set 19,452.13 77,808.52
Kitchen Counter Top, Tile top 4.00 set 10,105.00 40,420.00

TOTAL: 6,557,377.87

Submitted by:

EXPEDITO L. BUENDIA
PNEX CONSTRUCTION DEVELOPMENT CORP

Major Exclusions
Painting Works
2nd Floor Tiles -Plain Cement Finish Only
Plastered Walls Finish Only
Fence & Gates
Individual Water Connection
Meralco Deposit
Real State Taxes
Occupancy Permit, Leg Work Only
No ceiling at Ground Floor (Steel Decking Soffit)