COST ESTIMATE

PROPOSED RESIDENTIAL RENOVATION AND INTERIOR FITOUT

ITEM NO. PARTICULARS AMOUNT

I. GENERAL REQUIREMENTS & SITE PREPARATION
Professional and Design Fee 22,000.00
Detailed Architectural and Engineering Drawings 30,000.00
Mobilization & Demobilization 12,000.00
Demolition 10,070.00
Site Clearing & Debris Hauling 12,600.00
Termite Proofing 14,700.00
SUBTOTAL 101,370.00
.
II. CONCRETE WORKS (Additional 2nd Floor Slab Structural Framing)

1. Column
Cement 4,929.00
Sand 742.00
Gravel 1,590.00
16mm Reinforcing Bar 7,632.00
10mm Reinforcing Bar 3,307.20
Miscellaneous & Consumables 1,820.02
Labor 13,013.14
SUBTOTAL 33,033.36

2. Floor Beam
Cement 2,957.40
Sand 636.00
Gravel 1,378.00
16mm Reinforcing Bar 4,579.20
10mm Reinforcing Bar 4,960.80
Miscellaneous & Consumables 1,451.14
Labor 10,375.65
SUBTOTAL 26,338.19

3. Stiffiner Beams
Cement 4,271.80
Sand 636.00
Gravel 1,378.00
12mm Reinforcing Bar 6,868.80
10mm Reinforcing Bar 5,236.40
Miscellaneous & Consumables 657.73
Labor 12,381.67
SUBTOTAL 31,430.40

4. 2nd Floor Slab Re-Pouring

Cement 5,914.80
Sand 636.00
Gravel 1,378.00
12mm Reinforcing Bar 6,868.80
Miscellaneous & Consumables 739.88
Labor 10,099.36
SUBTOTAL 25,636.84
III. MASONRY WORKS (Fencing Not Included)
1. CHB Wall Partitions
CHB 4"/ 5" / 6" 6,201.00
12mm Reinforcing Bar 13,356.00
Miscellaneous & Consumables 977.85
Labor 13,347.65
SUBTOTAL 33,882.50

2. Plasterings
Cement 59,148.00
Sand 10,812.00
Miscellaneous & Consumables 6,996.00
Labor 38,478.00
SUBTOTAL 115,434.00

IV. SCAFFOLDING, STAGING AND FORMWORKS

Coco Lumber 2"x4"x12' 6,678.00
Phenolic Board 6,890.00
Scaffolding / H-Frame Rental 7,632.00
Sakolin (Temporary Enclosure) 5,681.60
Miscellaneous & Consumables 2,688.16
Labor 8,870.93
SUBTOTAL 38,440.69

V. STEEL WORKS (Gate & Window Grills Not Included)

1. Staircase w/ Railings
2" x 4" G.I Steel 7,314.00
2" x 2" G.I Tubular 7,547.20
1" x 2" G.I Tubular 5,024.40
2" x 1/4" Steel Flat Bar 5,045.60
1/2" x 1" Angle bar 3,688.80
1.2mm x 3/4" Mesh Grille 6,890.00
Palochina Wood 32,563.20
Epoxy Primer Black 1,568.80
Miscellaneous & Accessories 3,482.10
Labor 29,249.64
SUBTOTAL 102,373.74

2. Exterior Baffles
2" x 4" G.I Steel 10,971.00
Miscellaneous & Accessories 658.26
Labor 4,070.24
SUBTOTAL 15,699.50

VI. ELECTRICAL WORKS Standard Brands (Chandelier / Drop Lights Not Included)
8.0mm THHN wire 4,240.00
5.5mm THHN wire 3,392.00
3.5mm THHN wire 11,024.00
Flexible Hose 1/2" 1,590.00
PVC straight connector 1,192.50
Circuit Breaker 80,60,30,20,15 Amps 8,268.00
Double Throw Breaker 60 Amps 3,710.00
1,2,3 Gang Convenience outlet 5,724.00
1, 2, 3 Gang Switches 5,088.00
Single Holes Panel Board (Double Throw) 4,452.00
12 Holes Panel Board (Nema 1 Enclosure) 3,710.00
Junction Box / Utility Box 1,722.50
12 Watt LED Pinlight 10,748.40
LED Strip Light 5m (Warm White) 28,620.00
Outdoor Wall Lamp w/ 12watt LED Bulb 7,950.00
Miscellaneous & Consumables 5,071.57
Labor 42,601.19
SUBTOTAL 149,104.16
VII. PLUMBING WORKS
Stainless Steel Kitchen Sink (Double, Single) 5,088.00
Gooseneck Faucet 1,759.60
P-Trap w/ PO Plug 3,604.00
Two Way Angle Valve 3,413.20
Flexible Hose 18" 2,151.80
PVC Orange Pipe 2" 3,858.40
PVC Orange Elbow 2" 1,378.00
PVC Blue Pipe 1/2" 5,565.00
PVC Blue Elbow 1/2" 906.30
PVC Solvent Cement 400cc 1,611.20
Water Closet (Push Button Flush) 27,666.00
Ceramic Lavatory w/ Faucet 14,310.00
Showerhead w/ Valve 20,670.00
PVC Orange Pipe 4" 5,247.00
PVC Orange Elbow 4" 1,441.60
PVC CleanOut Plug 4" 286.20
Stainless Steel Floor Drain 4,770.00
Miscellaneous & Consumables 5,186.32
Labor 38,119.42
SUBTOTAL 147,032.03

VIII. CEILING WORKS

Furring Channel 15,158.00
Carrying Channel 22,154.00
Wall Angle 6,360.00
HardieLite (HardieFlex) 40,704.00
PVC Ceiling Panel 20,606.40
Marine Epoxy 9,752.00
Miscellaneous & Consumables 8,437.60
Labor 36,951.60
SUBTOTAL 160,123.60

IX. CARPENTRY (Kitchen Counter, Overhead Cabinets and Closets)

3/4" Marine Plywood (Standard Brand) 107,855.00
Full Extension Drawer Slides 14" & 18" 4,770.00
Concealed Hinges 3,153.50
Stainless Steel Drawer Handle 4" 3,423.80
1/2" x 10' Good Lumber S4S 4,372.50
Solignum Treatment 2,332.00
Miscellaneous & Consumables 6,178.74
Labor 39,625.66
SUBTOTAL 171,711.20

X. FENESTRATIONS
Solid Door Panels w/ Door Jamb, Hardwares and Accessories (MAIN DOOR) 19,716.00
Hallow Core PVC Door w/ Door Jamb, Hardwares and Accessories (BEDROOMS) 36,835.00
PVC Flush Door Panels w/ Hardwares and Accessories 14,310.00
Powder Coated Aluminum Window frame w/ Brown Tinted Glass 83,740.00
Miscellaneous & Consumables 1,417.22
Labor 14,455.64
SUBTOTAL 170,473.86
XI. TILEWORKS
30cm x 60cm Unglazed Ceramic Tiles (Standard Brand) 93,253.50
30cm x 30cm Unglazed Ceramic Tiles (Standard Brand) 7,377.60
Type 1 Cement 7,950.00
Tile Adhesive ABC Ordinary 11,077.00
Tile Grout (Standard Brand) 2,067.00
Tile Grout Sealer 1,060.00
Miscellaneous & Consumables 6,139.26
Labor 64,462.18
SUBTOTAL 193,386.53

XII. PAINTING WORKS

1. Interior Wall Painting
Duraplas 18,550.00
Flat Latex White 18,550.00
Titan Super Flex Elastomeric Paint 18,380.40
Miscellaneous & Consumables 2,774.02
Labor 64,079.86
SUBTOTAL 122,334.28

2. Exterior Wall Painting

Ultramar Premium gray 18,444.00
Acrytex Primer B-1705 8,586.00
Acrytex Top Coat 15,603.20
Acrytex Reducer B-1750 3,858.40
Miscellaneous & Consumables 2,131.66
Labor 48,623.26
SUBTOTAL 97,246.52

3. Interior Ceiling Painting

Duraplas Skimcoat 7,632.00
Marine Epoxy 2,544.00
Flat Latex Paint 5,300.00
Fiber Mesh Tape 1,484.00
Miscellaneous & Consumables 1,696.00
Labor 18,656.00
SUBTOTAL 37,312.00

4. Cabinet Painting and Varnishings (Cabinets & Doors)

Glazing Putty 678.40
Quick Drying Enamel 2,162.40
Oil Wood Stain 5,342.40
Tinting Color 636.00
Acrylic Thinner 3,816.00
Lacquer Sanding Sealer 2,353.20
Clear Gloss Lacquer, Dead Flat Lacquer 3,630.50
Miscellaneous & Consumables 1,861.89
Labor 14,336.55
SUBTOTAL 34,817.34

5. Steel Painting
Polituff 508.80
Quick Drying Enamel 7,632.00
Miscellaneous & Consumables 814.08
Labor 6,268.42
SUBTOTAL 15,223.30
XIII. WATERPROOFING ROOF DECK
Boysen Plexibond 22,790.00
Cement 1,314.40
Sand 1,272.00
Miscellaneous & Consumables 1,268.82
Labor 13,322.61
SUBTOTAL 39,967.83

XIV. CLADDING AND FINISHING

1. Concrete Finish Wall Accent
Greyscale Finishing Compund 4,409.60
Sand 2,544.00
Miscellaneous & Consumables 5,562.88
Labor 10,013.18
SUBTOTAL 22,529.66

2. WPC Exterior Wall Cladding

WPC Textured Panels 6,890.00
Metal Furring 2,480.40
Miscellaneous & Consumables 937.04
Labor 3,092.23
SUBTOTAL 13,399.67

3. Sticker on Sintra Board (Jordan)

Printout Jordan Sticker 9,010.00
Sintra Board 14,840.00
SUBTOTAL 23,850.00

OCM (Overhead, Profit & Miscellaneous) 86,496.81

XV. TOTAL 2,008,648.03
Quotations' validity:

PREPARED BY:

AR. JOHN LAWRENCE S. TING, uap

Genral Manager
0961-030-4511 / (043) 738-0597
Accs_official@arcanconcepts.com

Proposed plan, estimate and design is an intellectual property of the Architect and shall not be used by the Client without the Architect's
Approval.