Cost Estimate of the Project

Item Unit Total

Particulars Qty. Unit
No. Price Cost
A. Lighting Fixtures and Accessories
1 CFL(DULUX T/E 26 W) 21 Pcs. 202.00 4242
2 CFL (DULUX T 26W) 16 Pcs. 256.00 4096
3 CFL (DULUX D 26W) 7 Pcs 204.00 1428
4 Switch, 1-gang 3 sets 59.00 177
5 Switch, 2-gang 14 sets 97.00 1358
6 Switch, 3-gang 2 sets 128.00 256
7 Switch, 4-gang 2 set 245.00 490

SUBTOTAL: 12,047.00
B. Wires and Cables
1 2 mm2 THHN Cu. Wire 4 boxes 720.00 2,880
2 3.5 mm2 THHN Cu. Wire 6 boxes 790.00 4,740
3 5.5 mm2 THHN Cu. Wire 3 boxes 860.00 2,580
4 8.00 mm2 THHN Cu Wire 4 boxes 900.00 3,600
5 14.00 mm2 THHN Cu. Wire 2 boxes 1200.00 2,400
6 30 mm2 THHN Cu. Wire 2 boxes 1280.00 2,560
7 50 mm2 THHN Cu. Wire 2 boxes 1400.00 2,800

SUBTOTAL: 21,560.00
C. Roughing-Ins
1 ½ in diameter PVC (blue) 2 Rolls 649.00 1,298
2 ¾ in diameter PVC (blue) 6 Rolls 700.00 4,200
3 1 in diameter PVC (blue) 2 Rolls 889.00 1,778
4 25 mm2 diameter IMC 3 Rolls 789.00 2,367
5 Junction Boxes (orange) 20 Pcs. 8.00 160
6 Utility Boxes (orange) 15 Pcs. 6.00 90
SUBTOTAL: 9,893.00
D. Circuit Breakers
1 20AT 1P 8 Pcs. 50.00 400
2 30AT 1P 15 Pcs. 65.00 975
3 40AT 1P 4 Pcs. 75.00 300
4 60AT 1P 1 Pcs. 80.00 80
5. 150AT 2P 1 Pcs. 160.00 160
SUBTOTAL: 1,915.00
E. Panel Board
1 22 branches (Bolt-on Type) 1 Pc. 1,480.00 1,480
2 18 branches ( Bolt- on Type) 1 Pc. 1,250.00 1,250
SUBTOTAL: 2,730.00

GRAND TOTAL COST (Materials) 48,145.00

Total Cost Estimate of the Project (Electrical only)

Material Cost P
Labor Cost 40-45% of P 20,220.00(assuming 41%)
Supervision Cost 10 – 20% 5,295.95(assuming 11%)
Mark-up 5-10% of P 2407.25(assuming 5%)
Contingencies 10% of P 4814.5
Overhead 5 000 – 7,000 (Depends on LGU) 5,000
Permits 5 000 – 7,000 (Depends on LGU) 5,000
Contractor’s Tax 12% of P 5777.4
Contractor’s Profit 10 – 30% of P 7221.75(assuming 15%)
SUBTOTAL: 55,736.85

TOTAL ESTIMATED COST OF THE PROJECT 103,881.85 PHP