September 7, 2017

Project : PROPOSED CARPORT AND MULTI-PURPOSE HALL

Location : Brgy. Tuburan, Lambunao, Iloilo
Owner : VINCENT PRIAGULA (Owner's Representative)
Subject : Project Cost Estimate

Item no. Description UM Total

I. General Requirements
Mobilization / Demobilization lot 20,000.00
Temporary Power Supply lot -
Temporary Water Supply lot -
Temporary Fencing, Board-ups and Construction nets lot -
Material Storage and Bunkhouse lot 15,000.00
Permits and Licenses (Building and Occupancy) lot
Lot re-surveying lot
Soil Test and Analysis lot
Sub-total >>> 35,000.00
II. Siteworks and Earthworks
Clearing and Grubbing lot 10,000.00
Lay-out, staking and batterboard lot 5,000.00
Excavation lot 15,000.00
Gravel Base Course lot 5,000.00
Sub-total >>> 35,000.00
III. Structural Works
III.a Metal Reinforcement Bars
10mmØ RSB lng 120,411.00
16mmØx6m RSB lng 141,740.00
12mmØx6m RSB lng 4,360.00
Tie wire rolls 6,915.00
Material Cost >>> 273,426.00
Labor Cost >>> 82,027.80
Sub-total >>> 355,453.80
III.b Formworks & Scaffoldings
coco lumber bd.ft. 36,000.00
3/8" thk ordinary plywood shts. 29,600.00
Assorted CW nails box 6,000.00
Material Cost >>> 71,600.00
Labor Cost >>> 21,480.00
Sub-total >>> 93,080.00
III.c Concrete Works (Main stucture only)
Cement bag 79,625.00
Sand cu m 10,800.00
Gravel cu m 29,750.00
Material Cost >>> 120,175.00
Labor Cost >>> 36,052.50
Sub-total >>> 156,227.50
III.d Masonry Works
4" CHB pcs 15,600.00
Cement bag 46,550.00
Washed Sand cu m 6,000.00
Material Cost >>> 68,150.00
Labor Cost >>> 20,445.00
Sub-total >>> 88,595.00
III.e Roof Framing Works
Steel Framings, rafters and accessories lot 80,000.00
Material Cost >>> 80,000.00
Labor Cost >>> 24,000.00
Sub-total >>> 104,000.00
Total Structural Works >>> Php 797,356.30
 IV. Architectural Works
IV.a Roofing works
0.40mm spanish design longspan roofing lot 50,000.00
Material Cost >>> 50,000.00
Labor Cost >>> 15,000.00
Sub-total >>> 65,000.00
IV.b Decorative Stones
Decorative woodstones sq.m. 32,400.00
Cement bags 5,880.00
Sand cu.m. 600.00
Adhessive bags 750.00
Material Cost >>> 39,630.00
Labor Cost >>> 11,889.00
Sub-total >>> 51,519.00
IV.c Ceiling Finishes
0.35mm thk. Ficem board sheets 18,675.00
Metal Furrings lengths 9,900.00
Carrying Channel lengths 2,400.00
Blind rivets boxes 2,000.00
Material Cost >>> 32,975.00
Labor Cost >>> 11,541.25
Sub-total >>> 44,516.25
IV.d Doors
D-1 sets 34,000.00
D-2 sets 5,000.00
Locksets and accessories lot 5,000.00
Material Cost >>> 44,000.00
Labor Cost >>> 11,000.00
Sub-total >>> 55,000.00
IV.e Windows
W-1 sets 15,000.00
W-2 sets 5,600.00
Sub-total >>> 20,600.00
IV.f Floor Finishes (Tile works)
0.60m x 0.60m floor tiles pcs 48,300.00
Tile Grout kgs 2,850.00
Cement bags 4,900.00
Washed sand cu.m 3,000.00
Material Cost >>> 59,050.00
Labor Cost >>> 20,667.50
Sub-total >>> 79,717.50
IV.i Storage cabinet (OPTIONAL)
3/4" thk. Marine plywood and accessories lot -
Material Cost >>> -
Labor Cost >>> -
Sub-total >>> -
IV.j Other finishes
Balcony railings lot 26,000.00
Concrete mouldings and grooves lot 38,300.00
Material Cost >>> 64,300.00
Labor Cost >>> 22,505.00
Sub-total >>> 86,805.00
IV.k Painting works
Painting of exterior walls, interior walls, partition walls, lot 75,000.00
ceilings, doors, cabinets, closets, steel railings, etc.
Material Cost >>> 75,000.00
Labor Cost >>> 26,250.00
Sub-total >>> 101,250.00
Total Architectural Works >>> Php 504,407.75
V. Electrical Works
V.a Lighting Fixtures
4" Ø Pin Light w/ 12 W led bulb sets 2,400.00
Circular lamp sets 6,000.00
Wall Lamp w/12W led bulb sets 4,500.00
 Sub-total >>> 12,900.00
V.b Wiring Devices
Three gang switch sets 558.00
3 way switch set 416.00
Duplex con.outlet sets 596.00
Sub-total >>> 1,570.00
V.c Wires and Cables
2.0 mm² THHN copper wire boxes 4,366.00
3.5 mm² THHN copper wire boxes 3,201.50
Sub-total >>> 7,567.50
V.d Conduit, Boxes, Elbows
20 mm Ø pvc pipe lenghts 1,700.00
20 mm Ø pvc elbow pcs. 220.00
20 mm Ø flex.hose roll 900.00
pvc utility box pcs 176.00
pvc junction box with cover pcs. 2,250.00
pvc solvent cement - 100 cc cans 220.00
Electrical tape pcs. 200.00
Fittings lot 1,000.00
Consumables lot 1,000.00
Sub-total >>> 7,666.00
V.e Circuit breakers & Panelboards
set 3,000.00
MAIN DISTRIBUTION PANEL
Electrical Material Cost >>> 32,703.50
Labor Cost >>> 9,811.05
Total Electrical Works >>> Php 42,514.55
VI. Plumbing / Sanitary Works
VI.c Storm Drainage Pipes and Fittings
3"x10' PVC Pipe lengths 12,000.00
Pipes fittings & consumables lot 1,500.00
Material Cost >>> 13,500.00
Labor Cost >>> 4,050.00
Sub-total >>> 17,550.00
Total Plumbing/Sanitary Works >>> Php 17,550.00
Php 1,431,828.60
71,591.43
100,228.00

Php 1,603,648.03

Note:
1.) Supply and installation of storage cabinet is not included if ever there are existing
cabinets that can be use.
2.) Other finishes like tiles, lighting and bathroom fixtures will/can be on owner's choice
for their comfortability.
3.) All materials and labor included in this estimate shall be provided by the Contractor/Builder.
4.) All equipments needed in the construction shall be provided by the Contractor/Builder.
5.) Any work done by the Contractor/Builder which not included in this estimate shall be
considered as ADDITIONAL WORKS.
6.) Any changes in provided drawings to actual works shall be computed as
CHANGE ORDERS by the Contractor/Builder.

Terms of Payment::
35% - Downpayment
60% - Progress Billing
5% - Retention Fee payable by the Owner upon turnover of the project by the Contractor.
100% - Total Project Cost
Prepared by:

JOHN MICHAEL P.FERNANDEZ, architect

architectural + interior design + build
Engineering . Project Management . Construction

John Michael P. Fernandez, UAP

Registered and Licensed Architect
Owner / Pricipal Architect
Architect-Builder
PRC No.: 27801