Project Title: Proposed Bungalow

Project Owner: Vanessa Kuwal

RE: Cost Estimates
Date: 636,405.60
ITEM SCOPE OF WORKS (DESCRIPTION) QTY UNIT UNIT COST MATL COST LABOR
I. PRELIMINARY WORKS
Clearing and Grubbing 1.00 l.s. 5,000.00 5,000.00 1,000.00
Layout and Staking 1.00 l.s. 5,000.00 5,000.00 1,000.00
Excavation 14.00 cu.m 700.00 9,800.00 1,960.00
Backfilling 9.00 cu.m 300.00 2,700.00 540.00
Total Material Cost Preliminaries 22,500.00
Total Labor Cost Preliminaries 4,500.00
II. CIVIL/STRUCTURAL WORKS
2.1 Concreting
Foundations 4.00 cu.m 6,530.00 26,120.00 5,224.00
Columns 4.00 cu.m 6,530.00 26,120.00 5,224.00
Lintel Beams 3.00 cu.m 6,530.00 19,590.00 3,918.00
Plastering, 2-Sides 35.00 sq.m 200.00 7,000.00 1,400.00
2.2 Reinforcing Bars
Deformed Bars, 16mm. Dia. 60.00 pcs 420.00 25,200.00 5,040.00
Deformed Bars, 10mm. Dia. 120.00 pcs 145.00 17,400.00 3,480.00
G.I. Tie Wire, # 16 4.00 rolls 2,500.00 10,000.00 2,000.00
2.3 Structural Wood and Roof Framing
Anchor Bolt, 1/2" x 6" 20.00 pcs 150.00 3,000.00 600.00
Flat Bar, 3" x 2.5mm thk., Post Strap 3.00 length 1,235.00 3,705.00 741.00
Common Nail, 4" 15.00 kls 95.00 1,425.00 285.00
Epoxy Primer, Grey 2.00 gal. 1,056.00 2,112.00 422.40
6" x 6" x 12' Hardwood, Specie: Tiga, as Wood Posts 4.00 pcs 3,800.00 15,200.00 3,040.00
2" x 6" x 12' Hardwood, Specie: Tiga, as Wood Rafters and King Posts 65.00 pcs 900.00 58,500.00 11,700.00
2" x 3" x 12' Hardwood, Specie: Tiga, as Wood Rafters 35.00 pcs 300.00 10,500.00 2,100.00
2" x 4" x 12' Hardwood, Specie: Tiga, as Wood Joists 48.00 pcs 400.00 19,200.00 3,840.00
 2.4 Formworks
Phenolic Board, 1/2" Thk. 10.00 pcs 750.00 7,500.00 1,500.00
Coco Lumber, 2" x 3" x 12' 50.00 pcs 95.00 4,750.00 950.00
Concrete Nail, 4" 25.00 kgs 85.00 2,125.00 425.00
Concrete Nail, 3" 25.00 kgs 85.00 2,125.00 425.00
Common Nail 4" 25.00 kgs 85.00 2,125.00 425.00
Common Nail 3" 25.00 kgs 85.00 2,125.00 425.00
Total Material Cost Civil Structural Works 265,822.00
Total Labor Cost Civil Structural Works 53,164.40
III. ARCHITECTURAL WORKS
3.1 Roofing
3.1.3 Thatch Roofing
Thatch Roof, with Wood Nailers 75.00 sqm 450.00 33,750.00 6,750.00
Nylon, #80 12.00 roll 350.00 4,200.00 840.00
3.4 Doors and Windows
3.4.1 Doors
D-01 Main Door, Sliding, 3-Panels 1.00 set/s 16,000.00 16,000.00 3,200.00
D-02 Main Door, Sliding, 2-Panels 1.00 set/s 11,000.00 11,000.00 2,200.00
D-03 Bathroom Door, 0.70m x 2.10m, Swing 2.00 set/s 1,500.00 3,000.00 600.00
3.4.2 Windows
W-01 Bathroom Window, 0.60m x 0.60m, Awning 3.00 set/s 2,000.00 6,000.00 1,200.00
W-02 Bedroom Window, 1.50m x 1.00m, Sliding 1.00 set/s 4,500.00 4,500.00 900.00
Total Material Cost Architectural Works 78,450.00
Total Labor Cost Architectural Works 15,690.00
IV PLUMBING WORKS
4.1 Sanitary and Drainage
PVC Pipe, Sanitary, 4" 7.00 pcs 1,345.00 9,415.00 1,883.00
PVC Pipe, Sanitary, 2" 6.00 pcs 533.00 3,198.00 639.60
PVC Elbow, 4", 90deg 7.00 pcs 122.00 854.00 170.80
PVC Elbow, 2", 90deg 8.00 pcs 66.00 528.00 105.60
PVC Elbow, 2", 45deg 12.00 pcs 72.00 864.00 172.80
 PVC U-Trap, 2" 5.00 pcs 214.00 1,070.00 214.00
PVC Tee, 4" 4.00 pcs 177.00 708.00 141.60
PVC Tee, 2" 4.00 pcs 125.00 500.00 100.00
PVC Wye, 4" 4.00 pcs 165.00 660.00 132.00
PVC Wye, 2" 4.00 pcs 135.00 540.00 108.00
PVC Wye Reducer, 4" x 2" 4.00 pcs 182.00 728.00 145.60
PVC Cleanout, with Plug, 4" 2.00 pcs 135.00 270.00 54.00
4.2 Waterline
PPR Pipe, PN-20, 1" 8.00 pcs 548.00 4,384.00 876.80
PPR Pipe, PN-20, 1/2" 6.00 pcs 265.00 1,590.00 318.00
PPR, Coupling, 1/2" 12.00 pcs 32.00 384.00 76.80
PPR, Tee, 1/2" 6.00 pcs 32.00 192.00 38.40
PPR, Elbow, 1/2" 16.00 pcs 16.00 256.00 51.20
PPR, Female Elbow, 1/2" 8.00 pcs 115.00 920.00 184.00
PPR, Male Elbow, 1/2" 6.00 pcs 160.00 960.00 192.00
Angle Valve, 3-Way, 1/2" 1.00 pcs 320.00 320.00 64.00
Angle Valve, 2-Way, 1/2" 6.00 pcs 287.00 1,722.00 344.40
Gate Valve, 1/2" 3.00 pcs 367.00 1,101.00 220.20
Total Material Cost Plumbing Works 31,164.00
Total Labor Cost Plumbing Works 6,232.80
V. ELECTRICAL WORKS
5.1 Pipes and Conduits
PVC Pipe, Electrical, 3/4" 17.00 pcs 85.00 1,445.00 289.00
PVC Pipe, Electrical, 1/2" 55.00 pcs 75.00 4,125.00 825.00
PVC C-Clamp, Electrical, 3/4" 13.00 pcs 8.00 104.00 20.80
PVC C-Clamp, Electrical, 1/2" 165.00 pcs 8.00 1,320.00 264.00
PVC Adaptor, Electrical, 3/4" 12.00 pcs 17.00 204.00 40.80
PVC Adaptor, Electrical, 1/2" 100.00 pcs 12.00 1,200.00 240.00
Square Box 6.00 pcs 18.00 108.00 21.60
Junction Box 25.00 pcs 32.00 800.00 160.00
Utility Box 15.00 pcs 22.00 330.00 66.00
 G.I. Tie Wire, # 16 15.00 kgs 110.00 1,650.00 330.00
5.2 Wiring
2.0mm THHN Wire 3.00 box 3,000.00 9,000.00 1,800.00
3.5mm THHN Wire 5.00 box 4,000.00 20,000.00 4,000.00
5.5mm THHN Wire 4.00 box 6,000.00 24,000.00 4,800.00
8.0mm THHN Wire 1.00 box 7,000.00 7,000.00 1,400.00
Pinlights 11.00 pcs 350.00 3,850.00 770.00
T-5 Lights, Warm White 1.00 pcs 250.00 250.00 50.00
Ceiling Fans 1.00 pcs 2,000.00 2,000.00 400.00
1-Gang Switch 2.00 sets 180.00 360.00 72.00
3-Gang Switch 2.00 sets 385.00 770.00 154.00
Special, Convenience Outlet 2.00 sets 320.00 640.00 128.00
Duplex, Convenience Outlet 5.00 sets 320.00 1,600.00 320.00
5.4 Panel Board - House
Main: 50AT CB, Branches: 1-15AT CB, 3-20AT CB, 2-30AT CB 1.00 set 16,800.00 16,800.00 6,720.00
Total Material Cost Electrical Works 97,556.00
Total Labor Cost Electrical Works 22,871.20
VI. PAINTING WORKS
6.1 Sand Stain and Seal
Solignum, Wood Treatment 6.00 gal 2,160.00 12,960.00 2,592.00
Sanding Sealer, Natural Wood Finish 8.00 gal 936.00 7,488.00 1,497.60
Lacquer Thinner 4.00 gal 812.00 3,248.00 649.60
6.2 Painting, Walls
Skimcoat Finish 50.00 sqm 95.00 4,750.00 950.00
Sealing, Flooring 30.00 sqm 120.00 3,600.00 720.00
Total Material Cost Painting Works 32,046.00
Total Labor Cost Painting Works 6,409.20
Total Material Cost 527,538.00
Total Labor Cost 108,867.60
Total Amount (Labor and Materials) 636,405.60
Prepared By:

Juan Paolo Ocampo

Architect