PROJECT NAME: Tales of Island Structural Roof DATE: FEB 14,2024

LOCATION:

SCOPE OF WORKS
1.00 PREPARATORY WORKS
2.00 EARTHWORKS
3.00 REINFORCEMENT WORKS
4.00 MASONRY AND CONCRETE WORKS
5.00 CARPENTRY WORKS
6.00 DOORS AND WINDOW INSTALLATION
7.00 ROOFINGS WORKS
8.00 ELECTRICAL WORKS
9.00 PLUMBING WORKS

1.00 PREPARATORY WORKS Application Coverage SQM.

MATERIALS DESCRIPTION QTY UNIT UNIT COST COST
Staking and Batter Board Installation
Coco Lumber 2 x 2 inch x 10 ft long 8 pcs ₱120.00 ₱960.00
Nylon String No.80 1 clip ₱65.00 ₱65.00

Formworks Fabrication
Coco Lumber 2 x 2 inch x 10 ft long 30 pcs ₱120.00 ₱3,600.00
Coco Lumber 2 x 3 inch x 10 ft long 15 pcs ₱130.00 ₱1,950.00
Ordinary Plywood 1/2 thk x 4 x 8 ft wide 8 pcs ₱850.00 ₱6,800.00
Common Wire Nail 2 inch long 1 kg ₱80.00 ₱80.00
Common Wire Nail 3 inch long 2 kg ₱100.00 ₱200.00

Scaffolding and Bracinng Installation

Coco Lumber 2 x 2 inch x 10 ft long 15 pcs ₱120.00 ₱1,800.00
Coco Lumber 2 x 3 inch x 10 ft long 20 pcs ₱130.00 ₱2,600.00
Common Wire Nail 2 inch long 2 kg ₱80.00 ₱160.00
Common Wire Nail 3 inch long 3 kg ₱100.00 ₱300.00

TOTAL COST ₱18,515.00

2.00 EARTHWORKS Application Coverage SQM.

MATERIALS DESCRIPTION QTY UNIT COST
Pointed Shovel 2 pcs ₱370.00 ₱740.00
Digging Bar 1 pcs ₱270.00 ₱270.00
Rubber Gloves 4 pcs ₱65.00 ₱260.00
Empty Sacks 100 pcs ₱5.00 ₱500.00
TOTAL COST ₱1,770.00

3.00 REINFORCEMENT WORKS Application Coverage SQM.

MATERIALS DESCRIPTION QTY UNIT UNIT COST COST
Footing Bars Fabrication
Deformed Bars 16 mm diameter x 21ft long pcs ₱430.00 ₱0.00
G.I. Tie Wire Gauge 16 pcs ₱120.00 ₱0.00

Column Bars Fabrication

Deformed Bars 12 mm diameter x 21ft long pcs ₱320.00 ₱0.00
Deformed Bars 10 mm diameter x 21ft long pcs ₱250.00 ₱0.00
G.I. Tie Wire Gauge 16 pcs ₱120.00 ₱0.00

Grade Beam Fabrication

Deformed Bars 12 mm diameter x 21ft long pcs ₱320.00 ₱0.00
Deformed Bars 10 mm diameter x 21ft long pcs ₱250.00 ₱0.00
G.I. Tie Wire Gauge 16 pcs ₱120.00 ₱0.00

Wall Reinforcement Installation

Deformed Bars 10 mm diameter x 21ft long pcs ₱250.00 ₱0.00
G.I. Tie Wire Gauge 16 pcs ₱120.00 ₱0.00

TOTAL COST ₱0.00

4.00 MASONRY AND CONCRETE WORKS Application Coverage SQM.

MATERIALS DESCRIPTION QTY UNIT UNIT COST COST
Footing
Portland Cement 40 kg pcs ₱230.00 ₱0.00
Crushed Gravel 3/4 inch diameter cu ₱2,200.00 ₱0.00
Fined Sand Vibro Sand cu ₱2,200.00 ₱0.00

Column Bars Fabrication

Portland Cement 40 kg pcs ₱230.00 ₱0.00
Crushed Gravel 3/4 inch diameter cu ₱2,200.00 ₱0.00
Fined Sand Vibro Sand xu ₱2,200.00 ₱0.00

Grade Beam Fabrication

Portland Cement 40 kg pcs ₱230.00 ₱0.00
Crushed Gravel 3/4 inch diameter cu ₱2,200.00 ₱0.00
Fined Sand Vibro Sand cu ₱2,200.00 ₱0.00

Wall Reinforcement Installation

Portland Cement 40 kg pcs ₱230.00 ₱0.00
CHB 4 Inches thick pcs ₱20.00 ₱0.00
Screened Sand cu ₱2,200.00 ₱0.00
TOTAL COST ₱0.00

5.00 CARPENTRY WORKS Application Coverage 30.74 SQM.

MATERIALS DESCRIPTION QTY UNIT UNIT COST COST
Good Lumber 2 x 2 inch x 10 ft long pcs ₱180.00 ₱0.00
Good Lumber 2 x 3 inch x 10 ft long pcs ₱200.00 ₱0.00
Amakan Sheet pcs ₱3,200.00 ₱0.00
Common Wire Nail 2 inch long 2 kg ₱80.00 ₱160.00
TOTAL COST ₱160.00

6.00 DOORS AND WINDOW INSTALLATION Application Coverage 110.57 SQM.

MATERIALS DESCRIPTION QTY UNIT UNIT COST COST
Door 1 Panel door with wood door jamb ₱3,200.00 ₱0.00
Door 2 Flushed door with wood door jamb ₱2,800.00 ₱0.00
Door 3 Panel door with wood door jamb ₱3,200.00 ₱0.00
Door 4 PVC flushed door with wood door jamb ₱2,800.00 ₱0.00
₱0.00
₱0.00
TOTAL COST ₱0.00

7.00 ROOFINGS WORKS Application Coverage SQM.

MATERIALS DESCRIPTION QTY UNIT UNIT COST COST
G.I. Corrugated roof sheet Gauge 24 ₱850.00 ₱0.00
Ridge Roll Gauge 24 ₱450.00 ₱0.00
Umbrela Nails 3 inch long 2 kg ₱120.00 ₱240.00
Good Lumber 2 x 2 inch x 10 ft long pcs ₱180.00 ₱0.00
Good Lumber 2 x 3 inch x 10 ft long pcs ₱200.00 ₱0.00
Good Lumber 2 x 4 inch x 10 ft long pcs ₱250.00 ₱0.00
TOTAL COST ₱240.00

8.00 ELECTRICAL WORKS Application Coverage SQM.

MATERIALS DESCRIPTION QTY UNIT UNIT COST COST
Rough-ins ₱0.00
Pvc Pipe 1/2 diameter pcs ₱380.00 ₱0.00
Pvc Clamp 1/2 diameter pcs ₱5.00 ₱0.00
Thhn Stranded Copper Wire 3.5 mm diameter 1 box ₱3,000.00 ₱3,000.00
Thhn Stranded Copper Wire 2.00 mm diameter 1 box ₱2,800.00 ₱2,800.00
Electrical Tape 1/2 inch wide pcs ₱35.00
Utility box 2 x 4 inch wide 18 pcs ₱40.00 ₱720.00
Junction box 4 x 4 inch wide octagonal pcs ₱150.00 ₱0.00
Circuit breaker 30 amp Plug in type pcs ₱465.00 ₱0.00
Circuit breaker 20 amp Plug in type pcs ₱465.00 ₱0.00
Circuit breaker 15 amp Plug in type pcs ₱465.00
Panel Board 6 branches pcs ₱1,850.00 ₱0.00

Switch
1-Gang Switch Classic pcs ₱120.00 ₱0.00
2-Gang Switch Classic pcs ₱120.00 ₱0.00
3-Gang Switch Classic pcs ₱120.00

Convenience Outlet ₱0.00

1 gang outlet Universal outlet for refrigerator 1 pcs ₱150.00 ₱150.00
2 gang outlet Universal outlet for refrigerator 9 pcs ₱150.00 ₱1,350.00

Light Fixture ₱0.00

Receptacle 9 pcs ₱160.00
LED Bulb 5 watts 9 pcs ₱180.00 ₱1,620.00

₱0.00
TOTAL COST ₱9,640.00

9.00 PLUMBING WORKS Application Coverage SQM.

MATERIALS DESCRIPTION QTY UNIT UNIT COST COST
Plumbing Fittings ₱0.00
Water and Sewer Line 1 lot ₱8,000.00 ₱8,000.00

Plumbing Fixture ₱0.00

Water Closet 1 set ₱4,500.00 ₱4,500.00
Lavatory 1 set ₱1,800.00 ₱1,800.00
Shower 1 set ₱3,500.00 ₱3,500.00
Faucet pcs ₱180.00 ₱0.00
Kitchen Sink 1 set ₱1,500.00 ₱1,500.00

Septic Tank ₱0.00

Deformed Bars 12 mm diameter x 21ft long pcs ₱320.00 ₱0.00
G.I. Tie Wire Gauge 16 kg ₱120.00 ₱0.00
CHB 4 Inches thick pcs ₱20.00
Portland Cement 40 kg pcs ₱230.00 ₱0.00
Screened Sand cu ₱2,200.00 ₱0.00
Crushed Gravel 3/4 inch diameter cu ₱2,200.00 ₱0.00

TOTAL COST ₱19,300.00

SCOPE OF WORKS NOTES AND REMARKS TOTAL COST

 1.00 PREPARATORY WORKS ₱18,515.00
2.00 EARTHWORKS ₱1,770.00
3.00 REINFORCEMENT WORKS ₱0.00
4.00 MASONRY AND CONCRETE WORKS ₱0.00
5.00 CARPENTRY WORKS ₱160.00
6.00 DOORS AND WINDOW INSTALLATION ₱0.00
7.00 ROOFINGS WORKS ₱240.00
8.00 ELECTRICAL WORKS ₱9,640.00
9.00 PLUMBING WORKS ₱19,300.00
11.00 Contingency(15%) ₱7,443.75
OVERALL ESTIMATED MATERIAL COST ₱57,068.75
NOTES AND REMARKS:

The total cost was for workscope mention above and native structural only.

The finishing works was not included in this cost estimate

The cost estimate was for direct material cost only

Price varies depends on availability of materials and the commercial price from different suppliers

The labor cost and other construction micellaneus was not included on this estimate