1

BUDGETARY COST ESTIMATE

AREA 1: WELCOME BUILDING LOBBY
LOCATION: WELCOME BUILDING GROUND FLOOR, PROPOSED BEACH RESORT IN
EL NIDO, PALAWAN
TOTAL AREA: 135.22 SQM.
PRICE / SQM: P 17,104.16
DESCRIPTION QTY. UNIT COST SUB TOTAL TOTAL
FINISHING
CEILING
A. 1/2" thk Straight Edge Gypsum 60 pcs. P 950.00 /pc. P 57,000.00
Board 1200mm x 2400mm
B. Davies Bio-fresh+ Flat Finish 4 gal. P 672.00 /pc. P 2,688.00
Satin White
C. Protex Sand Texture Interior 10 gal. P 720.00 /pc. P 7,200.00
Latex Ceiling Paint in White 9710-
11
TOTAL CEILING: P 66,888.00
WALLS
A. Davies Bio-fresh+ Flat Finish 20 gal. P 672.00 /pc. P 13,440.00
Satin White
B. 15mm thk Mariwasa Porcelain 24 pcs. P 324.00 /pc. P 7,776.00
Tile in Natural Stone Finish
1200mm x 2400mm
C. 20mm thk GT Natural Stones 16.865 P 2,300.00 /sqm. P 3,8789.50
Inc. Rustic Brown Stone Slab sqm.
D. Porcelain Tile in White Marble 16 pcs. P 305 /pc. P 4,880.00
600mm x 600mm
E. 30mm thk teak Wood Plank 25 pcs. P 235 /pc. P 5,875.00
1300mm x 30mm
F. ABC Tile Adhesive Gray Heavy 3 sacks P 463 /sack
Duty 25 kg
TOTAL WALL: P 70,760.50
FLOOR
A. 15mm thk Arabescato Carrara 76 sqm. P 3,450.00 /sqm. P 262,200.00
Marble Slab 1200mm x 2400mm
Cut in Half
B. 8mm thk Design Source Marked 55 pcs. P 138.125 /pc. P 7,596.88
Pine ML-M8017 Floor Laminate
1380mm x 195mm
C. Aluminum Threshold
TOTAL FLOORING P 269,796.88
TOTAL FINISHING P 407,445.38
STAGING
FURNITURE
A. Beta 2 Adj. Arms 3 pcs. P 3,750.00 /pc. P 11,250.00
B. Wishbone Chair 2 pcs. P 6,000.00 /pc. P 12,000.00
C. Valencia Daybed 1 pc. P 42,950.00 /pc. P 42,950.00
D. Customized Hanging Rattan 1 pc. P 12,500.00 /pc. P 12,500.00
Chair with Stand
E. Cedar Lake Table 1 pc. P 33,125.00 /pc. P 33,125.00
 2

F. Allister Chair 1 pc. P 23,500.00 /pc. P 23,500.00

G. Stitch Wool Ottoman 2 pcs. P 4,250.00 /pc. P 8,500.00
H. Customized Console Table 1 pc. P 11,500.00 /pc. P 11,500.00
I. Spool Table 5 pcs. P 1,500.00 /pc. P 7,500.00
TOTAL FURNITURE P 62,825.00
ACCESSORIES
A. Throw Pillows 24 pcs. P 575.00 /pc. P 13,800.00
C. Planter 13 pcs. P 445.00 /pc. P 5,785.00
D. Madera 3-gallon Beverage 1 pc. P 4,899.75 /pc. P 4,899.75
Dispenser
E. Saromica 6010 Coffee 1 pc. P 3,998.00 /pc. P 3,998.00
Dispenser
F. Water Dispenser 1 pc. P 2,599.00 /pc. P 2,599.00
G. Arteriors Home Beach Style 1 pc. P 5,300.00 /pc. P 5,300.00
Table Lamp
H. Dcor Manila Naples Clock 1 pc. P 4,500.00 /pc. P 4,500.00
I. Small Planter Vase 58 pcs. P 400.00 /pc. P 23,200.00
J. Weaved Basket 5 pcs. P 520.00 /pc. P 2,600.00
K. Customized Tree Floor Lamp 1 pc. P 17,000.00 /pc. P 17,000.00
TOTAL ACCESSORIES P 83,681.75
TOTAL STAGING P 246,506.75
DECORATIVE
BUILT-INS
A. Customized Reception Desk 1 pc. P 105,500.00 /pc. P 105,500.00
B. Customized Concierge Desk 1 pc. P 25,540.00 /pc. P 25,540.00
C. Customized Luggage Rack 1 pc. P 14,688.00 /pc. P 14,688.00
D. Customized Laser Cut Wall 1 pc. P 13,560.00 /pc. P 13,560.00
Divider
E. Customized Wash Area Counter 1 pc. P 7,626.00 /pc. P 7,626.00
F. Customized Banquet Seating 1 pc. P 75,450.00 /pc. P 75, 450.00
TOTAL BUILT-INS P 242,364.00
PLUMBING FIXTURES
A. American Standard Stone 2 pcs. P 7,499.00 /pc. P 14,998.00
Vessel Wash Basin
B. American Standard Active 2 pcs. P 8,599.00 /pc. P 17,198.00
Extended Single Hole Lavatory
Faucet
C. Pozzi One Piece Water Closet 2 pcs. P 11,330.00 /pc. P 22,660.00
In Pissano White
D. American Standard Paper 2 pcs. P 449.00 /pc. P 898.00
Holder In Acacia White
E. Pozzi Urinal Antiva White 1 pc. P 4,550.00 /pc. P 4,550.00
TOTAL PLUMBING FIXTURES P 60,304.00
LIGHTING FIXTURES
A. 9w 650 Lumens A Shaped E27 23 pcs. P 650.00 /pc. P 14,950.00
Cap Philips Led Downlight (Natural
White)
B. 4w 350 Lumens Standard 19 pcs. P 540.00 /pc. P 10,260.00
 3

Shaped E27 Cap Philips Led

Pinlight (Warm White)
C. 4w 350 Lumens Standard 24 pcs. P 659.00 /pc. P 15,816.00
Shaped E27 Cap, Philips Led Bulb
D. 14.4 Watts Per Meter, 12 22 pcs. P 2,999.00 /pc. P 65,978.00
Lumens, Globeled Led Strip Light,
60 Leds/M, 10m Per Roll
E. 52", 65 W, Verandah Breeze 2 pcs. P 10,299.00 /pc. P 20,598.00
Ceiling Fan, Versatile Dark Cherry
Abs Resin Blades, Rich In Rubbed
Oil Bronze Finish
F. 4w, 350 Lumens, Standard 3 pcs. P 350.00 /pc. P 1,050.00
Shaped E27 Cap, Philips Led
Spotlight (Warm White)
G. Eurolux Designer Fixture 3 pcs. P 500.00 /pc. P 1,500.00
Spotlight Housing
H. Eurolux Brushed Silver Matte 23 pcs. P 700.00 /pc. P 16,100.00
Housing
I. Eurolux Beehive Silver Matte 19 pcs. P 200.00 /pc. P 3,800.00
Housing
J. Azcor Salakab Drop Light 7 pcs. P 7,125.00 /pc. P 49,875.00
K. Azcor Cornel Drop Light 10 pcs. P 3,800.00 /pc. P 38,000.00
L. Customized Indigenous Rattan 6 pcs. P 31,468.00 /pc. P 188,808.00
Chandelier
TOTAL LIGHTING FIXTURES P 426,735.00
TOTAL DECORATIVE P 653,953.00
ELECTRICAL
SWITCHING
A. Panasonic 3 SINGLE POLE IN 1 3 pcs. P 162.00 /pc. P 486.00
GANG, GLOSSY WHITE
THERMOSET
B. Panasonic Single Pole In Glossy 2 pcs. P 162.00 /pc. P 324.00
White Thermoset
TOTAL SWITCHING P 810.00
POWER
A. Panasonic Glossy White Plate 9 pcs. P 162.50 /pc. P 1,462.50
B. Panasonic Brushed Nickel Floor 4 pcs. P 285.00 /pc. P 1,140.00
Plate
C. Panasonic Metallic White Plate 2 pcs. P 264.00 /set P 528.00
Telephone Modular Jack
D. Panasonic Metallic White Plate 2 pcs. P 415.75 /set P 831.50
CAT5E Data Modular Jack
E. Panasonic Floor Grounding 10 pcs. P 3,300.00 /pc. P 33,000.00
Duplex Universal w/ Cover Unit &
Outlet Box in Aluminum Diecast
Plate
TOTAL POWER P 36,962.00
TOTAL ELECTRICAL P 37,772.00
MODULARS
DOOR
A. 12mm Thk Tempered Clear 1 pc. P 22,380.00 /pc. P 22,380.00
Glass On Powder-Coated
Aluminum Frame 50mm x 100mm
x 3000mm
 4

B. 35mm Thk K.D. Narra Solid 2 pcs. P 15,000 /pc. P 30,000.00

Panel Door With Anguile Jambs
C. 6mm Thk Plywood (Int. Side 1 pc. P 8,500.00 /pc. P 8,500.00
Marine) On Td. Wood Frame In
Laminated Veneer Finish
D. Stainless Steel Keyed Entrance 1 pc. P 1,878.50 /pc. P 1,878.50
Lever Handle
E. Stainless Steel Privacy Lockset 2 pcs. P 545.50 /pc. P 1,091.00
Door Knob
TOTAL DOOR P 63,849.50
AUXILIARY
A. Overhead Sprinkler 32 pcs. P 1,220.00 /pc. P 39,040.00
B. Smoke Detector 11 pcs. P 2,150.00 /pc. P 23,650.00
C. Yamaha Ceiling Mounted 10 pcs. P 4,250.00 /pc. P 42,500.00
Speakers
D. Panasonic 1.3 Megapixel 720P 12 pcs. P 2,840.00 /pc. P 34,080.00
Weather-proof Dome Type CCTV
Camera
E. 3W NXLED Led Emergency 8 pcs. P 2,200.00 /pc. P 17,600.00
Lights
TOTAL AUXILIARY P 156,870.00
APPLIANCES
A. 21.5 iMac with Retina 4k 3 pcs. P 77,990.00 /pc. P 233,970.00
Display
B. Canon Maxify MB5070 Printer & 1 pc. P 9,950.00 /pc. P 9,950.00
Scanner
C. Telephone 3 pcs. P 2,425.00 /pc. P 7,275.00
D. POS system 1 pc. P 33,950.00 /pc. P 33,950.00
E. Safety Deposit Box 5 pcs. P 7,150.00 /pc. P 35,750.00
F. JVD Airwave Hand Blower 1 pc. P 22,000.00 /pc. P 22,000.00
TOTAL APPLIANCES P 342,895.00
TOTAL MODULAR P 563,614.50

TOTAL MATERIAL COST: P 1,008,832.00

LABOR COST (30%): P 302,649.60
MISC (10%): P 100,883.20
OTHERS: P 900, 459.75
TOTAL CONSTRUCTION COST: P 2,312,824.55
PRICE PER SQUARE METER: P 17,104.16
 5

BUDGETARY COST ESTIMATE

AREA 2: BEACH RESORT RESTAURANT
LOCATION: RESTAURANT BUILDING, PROPOSED BEACH RESORT, EL NIDO,
PALAWAN
TOTAL AREA: 227.54 SQM.
PRICE / SQM: P 14,922.00
DESCRIPTION QUANTIT UNIT COST SUB TOTAL TOTAL
Y
FINISHING
CEILING
A. 1/2" thk Straight Edge Gypsum Board 1200mm 80 pcs. P 950.00 P 76000.00
x 2400mm
B. Bamboo Finish Ceiling Panel 176 sqm. P 300.00 P 52800.00
C. Faux Wood Beam 5 pcs. P 2500.00 P 12500.00
TOTAL CEILING P 141300.00
WALL
A. Davies Bio-fresh+ Flat Finish Satin White 15 gal. P 672.00 P 10080.00
B. Stoneworks White Veneer Brick 450 pcs. P 20.00 P 9000.00
C. Design Soure Wood Paneling 12 pcs. P 300.00 P 3600.00
D. Mariwasa Brown Mosaic Tiles 300 mm x 300 15 pcs. P 175.00 P 2625.00
mm
E. ABC Tile Adhesive Heavy Duty 5 kg 2 sacks P 150.00 P 300.00
TOTAL WALL P 25605.00
FLOOR
A. Lola Ceramica Pyramides Charcoal Gray 600 76 pcs. P 874.00 P 66424.00
mm x 1200 mm
B. Red Bricks 200 mm x 80 mm 890 pcs. P 20.00 P 17800.00
C. Vigan Terracotta Tiles 400 mm x 400 mm 438 pcs. P 200.00 P 87600.00
D. ABC Tile Adhesive Heavy Duty 25 kg 3 sacks P 463.00 P 1389.00
TOTAL FLOOR P 173213.00
TOTAL FINISHING P 340118.00
STAGING
FURNITURE
A. Wishbone Chair Replica 24 pcs. P 6000.00 P 144000.00
B. Customized Dining Table 19 pcs. P 5000.00 P 95000.00
C. La Croix Metal Crossback Chair 56 pcs. P 4500.00 P 252000.00
D. Customized Rectangular Dining Table 4 pcs. P 6000.00 P 24000.00
E. Adele Iron Wire Stool 14 pcs. P 4700.00 P 65800.00
F. Tivoli Square Dining Table 18 pcs. P 5400.00 P 97200.00
G. Marlette Outdoor Teak Stained Swinging 7 pcs. P 14500.00 P 101500.00
Bench & Stand
H. DWR Deneb Outdoor Dining Table 5 pcs. P 3500.00 P 17500.00
I. DWR Deneb Outdoor Dining Bench 10 pcs. P 2000.00 P 20000.00
J. Customized Hostess Stand 1 pc. P 5250.00 P 5250.00
TOTAL FURNITURE P 822250.00
 6

ACCESSORIES
A. White Ceramic Vase 37 pcs. P 250.00 P 9250.00
B. 940 mm x 600 mm Mirror in Wood Frame 1 pc. P 10300.00 P 10300.00
TOTAL ACCESSORIES P 19550.00
TOTAL STAGING P 841800.00
DECORATIVE
BUILT-INS
A. Customized Banquet Seating 1 pc. P 30000.00 P 30000.00
B. Washroom Counter 2 pcs. P 7500.00 P 15000.00
C. Customized Waiter Station 1 pc. P 13500.00 P 13500.00
D. Planters 5 pcs. P 1200.00 P 6000.00
TOTAL BUILT-INS P 64500.00
PLUMBING FIXTURES
A. American Standard Stone Vessel Wash Basin 2 pcs. P 7499.00 P 14998.00
B. American Standard Active Extended Single 2 pcs. P 8599.00 P 17198.00
Hole Lavatory Faucet
C. Pozzi One Piece Water Closet In Pissano 1 pc. P 11330.00 P 11330.00
White
D. American Standard Paper Holder In Acacia 2 pcs. P 449.00 P 898.00
White
E. Pozzi Urinal Antiva White 1 pc. P 4550.00 P 4550.00
F. Glacier Bay Stainless Steel Grab Bar 1 1 pc. P 1175.00 P 1175.00
G. Glacier Bay Stainless Steel Grab Bar 2 1 pc. P 1975.00 P 1975.00
TOTAL PLUMBING FIXTURES P 52124.00
LIGHTING FIXTURES
A. 9w 650 Lumens A Shaped E27 Cap Philips 12 pcs. P 650.00 P 7800.00
Led Downlight (Natural White)
B. 4w 350 Lumens Standard Shaped E27 Cap 52 pcs. P 540.00 P 28080.00
Philips Led Pinlight (Warm White)
C. 4w 350 Lumens Standard Shaped E27 Cap, 17 pcs. P 659.00 P 11203.00
Philips Led Bulb
D. 14.4 Watts Per Meter, 12 Lumens, Globeled 3 rolls P 2999.00 P 8997.00
Led Strip Light, 60 Leds/M, 10m Per Roll
E. 4w 350 Lumens Standard Shaped E27 Cap 52 pcs. P 600.00 P 31200.00
Philips Led Pinlight (Warm White)
F. Eurolux Brushed Silver Matte Housing 12 pcs. P 700.00 P 8400.00
G. Eurolux Beehive Silver Matte Housing 52 pcs. P 200.00 P 10400.00
H. Customized Indigenous Rattan Pendant 17 pcs. P 3800.00 P 64600.00
Lighting Fixture
TOTAL LIGHTING FIXTURES P 170680.00
TOTAL DECORATIVE P 287304.00
ELECTRICAL

SWITCHING
A. Panasonic 2 Single Pole In 1 Gang, Glossy 9 pcs. P 162.00 P 1458.00
White Thermoset
B. Panasonic Single Pole In Glossy White 1 pc. P 162.00 P 162.00
Thermoset
TOTAL SWITCHING P 1620.00
 7

POWER
A. Panasonic Glossy White Plate 11 pcs. P 162.50 P 1787.5
B. Panasonic Metallic White Plate Telephone 1 pc. P 285.00 P 285.00
Modular Jack
C. Panasonic Metallic White Plate CAT5E Data 1 pc. P 264.00 P 264.00
Modular Jack
TOTAL POWER P 2336.5
TOTAL ELECTRICAL P 3956.5
MODULARS
DOOR
A. 6 Mm Thk 6 Paneled Tempered Clear Glass 3 pcs. P 22500.00 P 67500.00
On Pvc Door Frame 700 Mm X 2400 Mm Semi-
Panel Sliding Door, Aluminum Handles
B. 6 Mm Thk 3 Paneled Tempered Clear Glass 2 pcs. P 15500.00 P 31000.00
On Pvc Door Frame 700 Mm X 2400 Mm
Semi-Panel Sliding Door, Aluminum Handles

C. 6 Mm Thk Plywood (Int. Side Marine) On Td. 2 pcs. P 7500.00 P 15000.00

Wood Frame In Laminated Veneer Finish S.S.
Loose Pin Hinges Knos Type Cylindrical Lockset
TOTAL DOOR P 113500.00
AUXILIARY
A. Overhead Sprinkler 18 pcs. P 1220.00 P 21960.00
B. Smoke Detector 9 pcs. P 2150.00 P 19350.00
C. Yamaha Ceiling Mounted Speakers 8 pcs. P 4250.00 P 34000.00
D. Panasonic 1.3 Megapixel 720P Weather-proof 8 pcs. P 2840.00 P 22720.00
Dome Type CCTV Camera
E. 3W NXLED Led Emergency Lights 7 pcs. P 2200.00 P 15400.00
F. Exhaust Fan 1 pc. P 450.00 P 450.00
G. Exit Lights 3 pcs. P 750.00 P 2250.00
TOTAL AUXILIARY P 116130.00
APPLIANCES
A. POS System 1 pc. P 33950.00 P 33950.00
B. Telephone 1 pc. P 2425.00 P 2425.00
C. JVD Airwave Hand Blower 2 pcs. P 22000.00 P 44000.00
D. JVD Handwash Dispenser 2 pcs. P 2500.00 P 5000.00
E. JVD Polished Stainless Steel Pedal Bin 1 pc. P 750.00 P 750.00
F. 2hp Kolin Split Type Inverter Aircon 1 pc. P 30000.00 P 30000.00
TOTAL APPLIANCES P 86125.00
TOTAL MODULAR P 315755.00
TOTAL MATERIAL COST: P 859,629.50
LABOR COST (30%): P 257,888.85
MISC (10%): P 85,962.95
OTHERS: P 1,206,854.00
TOTAL CONSTRUCTION COST: P 2,410,335.30
PRICE PER SQM.: P 14,922.00
 8

BUDGETARY COST ESTIMATE

AREA 3: BEACH RESORT DAY SPA
LOCATION: VILLAS, PROPOSED BEACH RESORT, EL NIDO, PALAWAN
TOTAL AREA: 71 SQM.
PRICE / SQM: P 18,346.43
DESCRIPTION QUANTI UNIT COST SUB TOTAL TOTAL
TY
FINISHING
CEILING
A. 1/2" thk Straight Edge Gypsum Board 1200mm 45 pcs. P 950.00 42750
x 2400mm
B. Davies Bio-fresh+ Flat Finish Satin White 8 gal. P 672.00 5376
C. Faux Wood Beam 5 pcs. P 950.00 4750
TOTAL CEILING P 52876.00
WALL
A. Davies Bio-Fresh+ Flat Finish Satin White 8 gal. P 672.00 5376
B. Silvershine Natural Stone Slab, Cut In 400 Mm 250 pcs. 1200 P 300000.00
X 800 Mm
C. White Ceramic Tiles 40 pcs. 30 P 1200.00
D. ABC Tile Adhesive 25kg 3 sacks 500 1500
TOTAL WALL P 308576.00
FLOOR
A. Irregular Natural Stones 20 sqm. 3500 P 70000.00
B. 20 Mm Thk Green Natural Stone Slate Cut In 124 pcs. 1200 P 148800.00
400mm X 800 Mm
C. 20 Mm Thk Dark Mahogany Engineered Wood 180 pcs. 350 P 63000.00
D. ABC Tile Adhesive 25kg 3 sacks 500 1500
TOTAL FLOOR P 281800.00
TOTAL FINISHING P 641252.00
STAGING
FURNITURE
A. Customized Circular Stool 6 pcs. P 2150.00 P 12900.00
B. Customized Rectangular Foot Stool 3 pcs. P 4070.00 P 12210.00
C. Customized Massage Treatment Bed 3 pcs. P 9500.00 P 28500.00
Total Furniture P 53610.00
Accessories
A. Infinity Candle 25 pcs. P 45.00 P 1125.00
B. White Towel 20 pcs. P 150.00 P 3000.00
C. Ceramic Flower Pot 5 pcs. P 250.00 P 1250.00
D. Wooden Hanger 6 pcs. P 100.00 P 600.00
E. White Satin Curtain 3 pcs. P 1200.00 P 3600.00
TOTAL ACCESSORIES P 9575.00
TOTAL STAGING P 63185.00
DECORATIVE
 9

BUILT-INS
A. Customized Reception Desk 1 pc. P 17500.00 P 17500.00
B. Washroom Counter 1 pc. P 7500.00 P 7500.00
C. Customized Cabinet 1 1 pc. P 5500.00 P 5500.00
D. Customized Cabinet 2 1 pc. P 5000.00 P 5000.00
E. Customized Cabinet 3 1 pc. P 5000.00 P 5000.00
F. Built-In Service Area Seating 1 pc. P 35000.00 P 35000.00
F. Locker 1 pc. P 3000.00 P 3000.00
TOTAL BUILT-INS P 78500.00
PLUMBING FIXTURES
A. American Standard Stone Vessel Wash Basin 1 pc. P 7499.00 P 7499.00
B. American Standard Active Extended Single 1 pc. P 8599.00 P 8599.00
Hole Lavatory Faucet
C. Pozzi One Piece Water Closet In Pissano 1 pc. P 11330.00 P 11330.00
White
D. American Standard Paper Holder In Acacia 1 pc. P 449.00 P 449.00
White
E. Glacier Bay Stainless Steel Grab Bar 1 pc. P 4550.00 P 4550.00
F. American Standard Shower Head With Heater 1 pc. P 10500.00 P 10500.00
TOTAL PLUMBING FIXTURES P 42927.00
LIGHTING FIXTURES
A. 9w 650 Lumens A Shaped E27 Cap Philips Led 19 pcs. P 650.00 P 12350.00
Downlight (Natural White)
B. 4w 350 Lumens Standard Shaped E27 Cap 42 pcs. P 540.00 P 22680.00
Philips Led Pinlight (Warm White)
C. 4w 350 Lumens Standard Shaped E27 Cap, 6 pcs. P 659.00 P 3954.00
Philips Led Bulb
D. 14.4 Watts Per Meter, 12 Lumens, Globeled 7 rolls P 2999.00 P 20993.00
Led Strip Light, 60 Leds/M, 10m Per Roll
E. Azcor Capiz Chandelier 1 pc. P 17000.00 P 17000.00
F. Eurolux Brushed Silver Matte Housing 19 pcs. P 700.00 P 13300.00
G. Eurolux Beehive Silver Matte Housing 42 pcs. P 200.00 P 8400.00
TOTAL LIGHTING FIXTURES P 98677.00
TOTAL DECORATIVE P 220104.00
ELECTRICAL
SWITCHING
A. Panasonic 2 Single Pole In 1 Gang, Glossy 3 pcs. P 162.00 P 324.00
White Thermoset
B. Panasonic Single Pole In Glossy White 2 pcs. P 162.00 P 324.00
Thermoset
B. Panasonic Single Pole In Glossy White 3 pcs. P 1300.00 P 3900.00
Thermoset With Dimmer
TOTAL SWITCHING P 4389.00
POWER
A. Panasonic Glossy White Plate 8 pcs. P 162.5 P 1300.00
B. Panasonic Metallic White Plate Telephone 1 pc. P 285.00 P 285.00
Modular Jack
C. Panasonic Metallic White Plate CAT5E Data 1 pc. P 264.00 P 264.00
Modular Jack
 10

TOTAL POWER P 1849.00

TOTAL ELECTICAL P 6238.00
MODULARS
A. 6 Mm Thk 4 Paneled Tempered Clear Glass On 1 set P 22500.00 P 22500.00
Pvc Door Frame 700 Mm X 2400 Mm Semi-Panel
Sliding Door, Aluminum Handles
B. 6mm Thk. Plywood (Int. Side Marine) On Std. 3 pcs. P 7500.00 P 22500.00
Wood Frame In Laminated Veneer Finish, 700 Mm
X 2400 Mm, Semi-Panel Sliding Door, Aluminum
Handles

TOTAL DOOR P 45000.00

AUXILIARY
A. Overhead Sprinkler 11 pcs. P 1220.00 P 13420.00
B. Smoke Detector 4 pcs. P 2150.00 P 8600.00
C. Yamaha Ceiling Mounted Speakers 6 pcs. P 4250.00 P 25500.00
D. Panasonic 1.3 Megapixel 720P Weather-proof 3 pcs. P 2840.00 P 8520.00
Dome Type CCTV Camera
E. 3W NXLED Led Emergency Lights 4 pcs. P 2200.00 P 8800.00
F. Exhaust Fan 1 pc. P 450.00 P 450.00
G. Exit Lights 2 pcs. P 750.00 P 1500.00
TOTAL AUXILIARY P 66790.00
APPLIANCES
A. F. 2hp Kolin Split Type Inverter Aircon 4 pcs. P 29000.00 P116000.00
B. Pos System 1 pc. P 33950.00 P 33950.00
C. Telephone 1 pc. P 2425.00 P 2425.00
D. Foot Spa Machine 3 pcs. P 3500.00 P 10500.00
E. Jvd Airwave Hand Blower 1 pc. P 22000.00 P 22000.00
F. Jvd Handwash Dispenser 1 pc. P 2500.00 P 2500.00
G. Jvd Polished Stainless Steel Pedal Bin 2 pcs. P 750.00 P 1500.00
H. Panasonic Blow Dryer 1 pc. P 2700.00 P 2700.00
TOTAL APPLIANCES P 191575.00
TOTAL MODULAR P 303365.00

TOTAL MATERIAL COST: P 950,855.00

LABOR COST (30%): P 285,256.50
MISC (10%): P 95,085.50
OTHERS: P 283,289.00
TOTAL CONSTRUCTION COST: P 1,614,486.00
PRICE PER SQM.: P 18,346.43
 11

BUDGETARY COST ESTIMATE

AREA 4: STANDARD ROOM
LOCATION: GROUND FLOOR, PROPOSED BEACH RESORT HOTEL, EL NIDO,
PALAWAN
TOTAL AREA: 46.54 SQM.
PRICE / SQM: P 15,561.82
DESCRIPTION QUANTIT UNIT COST SUB TOTAL TOTAL
Y
FINISHING
CEILING
A. 1/2" thk Straight Edge Gypsum Board 24 pcs. P 950.00 P 22800.00
1200mm x 2400mm
B. Davies Bio-fresh+ Flat Finish Satin White 4 gal. P 672.00 P 2688.00
TOTAL CEILING P 25488.00
WALL
A. Davies Bio-fresh+ Flat Finish Satin White 5 gal. P 672.00 P 3360.00
B. Reclaimed Wood 19 pcs. P 35.00 P 665.00
C. Mariwasa Brown Mosaic Tile 300 Mm X 9 pcs. P 175.00 P 1575.00
300 Mm
D. White Ceramic Tile 30 pcs. P 30.00 P 900.00
TOTAL WALL P 6500.00
FLOOR
A. 20 Mm Thk Dark Mahogany Engineered 65 pcs. P 350.00 P 22750.00
Wood
B. White Ceramic Tile 46 pcs. P 30.00 P 1380.00
C. 400 Mm X 400 Mm Vigan Terracotta Tiles 77 pcs. P 200.00 P 15400.00
D. ABC Tile Adhesive 25kg 3 sacks 500 1500
TOTAL FLOOR P 39530.00
TOTAL FINISHING P 71518.00
STAGING
FURNITURE
A. Urban Port Bar Stool 2 pcs. P 3150.00 P 6300.00
B. Customized Night Stand 1 pc. P 5000.00 P 5000.00
C. Customized Queen Size Bed 1 pc. P 20500.00 P 20500.00
D. Wild Horses Ottoman 1 pc. P 6000.00 P 6000.00
E. Abilene Chair 1 pc. P 9750.00 P 9750.00
F. Customized Wood Desk 1 pc. P 900.00 P 900.00
G. Customized Rustic Sofa 1 pc. P 23200.00 P 23200.00
H. Customized Circular Stool 2 pcs. P 2150.00 P 4300.00
TOTAL FURNITURE P 75950.00
ACCESSORIES
A. Indigenous Wall Design 5 pcs. P 450.00 P 2250.00
B. Black Wall Frame 2 pcs. P 375.00 P 750.00
C. Ceramic Vase 3 pcs. P 250.00 P 750.00
 12

D. Avilon Table Lamp 2 pcs. P 3150.00 P 6300.00

E. Square Throw Pillow 7 pcs. P 750.00 P 5250.00
F. Hotdog Throw Pillow 3 pcs. P 500.00 P 1500.00
G. Waved Hammock 1 pc. P 5500.00 P 5500.00
H. Olive Blackout Curtain Shell Canvas 3 sets P 2500.00 P 7500.00
I. Woven Abaca Area Rug 1 pc. P 20000.00 P 20000.00
J. Gray Synthetic Wool Area Rug 1 pc. P 24000.00 P 24000.00
K. Standard Pillow 6 pcs. P 750.00 P 4500.00
TOTAL ACCESSORIES P 82100.00
TOTAL STAGING P 98250.00
DECORATIVE
BUILT-INS
A. Luggage Cabinet 1 pc. P 1200.00 P 1200.00
B. Built-In Bar Counter 1 pc. P 4500.00 P 4500.00
C. Bathroom Counter 1 pc. P 7500.00 P 7500.00
D. Kitchen Counter 1 pc. P 9000.00 P 9000.00
E. Built-In Closet 1 pc. P 13000.00 P 13000.00
TOTAL BUILT-INS P 35200.00
PLUMBING FIXTURES
A. American Standard Stone Vessel Wash 1 pc. P 7499.00 P 7499.00
Basin
B. American Standard Active Extended 1 pc. P 8599.00 P 8599.00
Single Hole Lavatory Faucet
C. Pozzi One Piece Water Closet In Pissano 1 pc. P 11330.00 P 11330.00
White
D. American Standard Paper Holder In 1 pc. P 449.00 P 449.00
Acacia White
E. American Standard Shower Head With 1 pc. P 10500.00 P 10500.00
Heater
TOTAL PLUMBING FIXTURES P 38377.00
LIGHTING FIXTURES
A. 4w 350 Lumens Standard Shaped E27 10 pcs. P 540.00 P 5400.00
Cap Philips Led Pinlight (Warm White)
B. 9w 650 Lumens A Shaped E27 Cap 4 pcs. P 650.00 P 2600.00
Philips Led Weather Proof (Natural White)
C. 4w 350 Lumens Standard Shaped E27 2 pcs. P 659.00 P 1318.00
Cap, Philips Led Bulb
D. 14.4 Watts Per Meter, 12 Lumens, 2 pcs. P 2999.00 P 5998.00
Globeled Led Strip Light, 60 Leds/M, 10m
Per Roll
E. Azcor Rattan Chandelier 1 pc. P 15000.00 P 15000.00
F. Eurolux Brushed Silver Matte Housing 4 pcs. P 700.00 P 2800.00
G. Eurolux Beehive Silver Matte Housing 10 pcs. P 200.00 P 2000.00
TOTAL LIGHTING FIXTURES P 35116.00
TOTAL DECORATIVE P 108693.00
ELECTRICAL
SWITCHING
 13

A. Panasonic 2 Single Pole In 1 Gang, 3 pcs. P 162.00 P 486.00

Glossy White Thermoset
B. Panasonic Single Pole In Glossy White 1 pc. P 162.00 P 162.00
Thermoset
TOTAL SWITCHING P 648.00
POWER
A. Panasonic Glossy White Plate 5 pcs. P 162.5.00 P 812.50
B. Panasonic Metallic White Plate Telephone 1 pc. P 285.00 P 285.00
Modular Jack
TOTAL POWER P 1097.50
TOTAL ELECTRICAL P 1745.50
MODULARS
DOORS
A. 6mm Thk. Plywood (Int. Side Marine) On 2 pcs. P 7500.00 P 15000.00
Std. Wood Frame In Laminated Veneer
Finish, 900 Mm X 2100 Mm, Semi-Panel
Sliding Door, Aluminum Handles
B. 6 Mm Thk 4 Paneled Tempered Clear 1 pc. P 19000.00 P 19000.00
Glass On Pvc Door Frame 700 Mm X 2100
Mm Semi-Panel Sliding Door, Aluminum
Handles
TOTAL DOOR P 34000.00
AUXILIARY
A. Overhead Sprinkler 2 pcs. P 1220.00 P 2440.00
B. Smoke Detector 1 pc. P 2150.00 P 2150.00
C. Yamaha Ceiling Mounted Speakers 1 pc. P 450.00 P 450.00
D. 3W NXLED Led Emergency Lights 2 pcs. P 2200.00 P 4400.00
E. Exhaust Fan 1 pc. P 450.00 P 450.00
TOTAL AUXILIARY P 5300.00
APPLIANCES
A. 2hp Kolin Split Type Inverter Aircon 1 pc. P 29000.00 P 29000.00
B. Telephone 1 pc. P 2425.00 P 2425.00
C. JVD Polished Stainless Steel Pedal Bin 1 pc. P 750.00 P 750.00
D. Panasonic Blow Dryer 1 pc. P 2700.00 P 2700.00
E. 37" Samsung HD Smart Led TV 1 pc. P 47300.00 P 47,300.00
F. EZY Ez-128r 4.5 Cu. ft Glass Door 1 pc. P 8550.00 P 8,550.00
Refrigerator
TOTAL APPLIANCES P 90,725.00
TOTAL MODULAR P 130,025.00

TOTAL MATERIAL COST: P 220,289.00

LABOR COST (30%): P 66,986.55
MISC (10%): P 22,028.90
OTHERS: P 303,943.00
TOTAL CONSTRUCTION COST: P 611,547.00
PRICE PER SQM.: P 15,561.82
 14

RECAPITULATION

Project: Proposed Beach Resort

Location: El Nido, Palawan
Total Area: 497.40 sqm.
Price /sqm. P 14,312.21
AREA TOTAL TOTAL TOTAL MISC. OTHERS TOTAL
MATERIAL LABOR COST COST (10%) CONST.
COST COST
Welcome P 1,008,832.00 P 302,649.60 P 100,883.20 P 900,459.75 P 2,312,824.55
Building Lobby
Beach Resort P 859,629.50 P 257,888.85 P 85,962.95 P 1,206,854.00 P 2,410,335.30
Restaurant
Beach Resort P 950,855.00 P 285,256.50 P 95,085.50 P 283,289.00 P 1,614,486.00
Day Spa
Standard Room P 220,289.00 P 66,986.55 P 22,028.90 P 303,943.00 P 613,547.00

Total Material Cost P 3,039,605.50

Total Labor Cost (30%) P 911,881.65
Total Miscellaneous Cost (10%) P 303,960.50
Others P 2,694,545.75
Total Construction Cost P 7,471,722.25
Interior Designers Fee P 747,172.23

Grand Total P 8,883,693.32

Total Area (sqm.) 497.40 sqm.

Price Per sqm. P 17,860.26