PROJECT PROPOSED RENOVATION AND ADDITION OF RESIDENTIAL HOUSE
LOCATION NAVARRO COURT,STA. MARIA, ZAMBOANGA CITY, 7000
OWNER MRS. CHRIZEL DELOS SANTOS-TAN
SUBJECT DETAILED ESTIMATES
SCOPE OF WORKS
ITEM PARTICULARS QTY UNIT UNIT PRICE TOTAL AMOUNT
[Link]
Lighting Materials
12Watts LED Downlight (Daylight) 8 units ₱ 200.00 ₱ 1,600.00
Power Oultlet Materials
Water Heater 1 units ₱ 8,000.00 ₱ 8,000.00
Ceiling Fan 1 units ₱ 4,500.00 ₱ 4,500.00
Circuit Breaker, 30AT, 100AF, 2P, 240V 2 units ₱ 410.00 ₱ 820.00
THHN Wire [Link] 0.5 rolls ₱ 5,350.00 ₱ 2,675.00
THHN Wire [Link] 0.5 rolls ₱ 3,485.00 ₱ 1,742.50
2-Gang Convenience Outlet 2 units ₱ 380.00 ₱ 760.00
1-Gang Special Outlet 2 units ₱ 380.00 ₱ 760.00
PVC Utility Box 4 pcs ₱ 35.00 ₱ 140.00
20mmØ PVC Pipe 5 L ₱ 125.00 ₱ 625.00
PVC Adapter w/ locknut, 20mmØ 12 pcs ₱ 125.00 ₱ 1,500.00
Electrical Tape (3m) 1 roll ₱ 65.00 ₱ 65.00
Rubber Tape (Nitto) 1 roll ₱ 135.00 ₱ 135.00
MATERIALS COST ₱ 23,322.50
LABOR COST ₱ 10,495.13
DIRECT COST ₱ 33,817.63
SUB-TOTAL ₱ 33,817.63
IX. PLUMBING
Plumbing Piping
2"ø PVC Pipe S-1000 3M 6 Pcs ₱ 399.00 ₱ 2,394.00
2" x 2" Sanitary tee 5 Pcs ₱ 66.25 ₱ 331.25
2" x 2" Sanitary elbow 90 5 Pcs ₱ 48.25 ₱ 241.25
PVC cement 400cc 3 Can ₱ 252.00 ₱ 756.00
MATERIALS COST ₱ 3,722.50
LABOR COST ₱ 1,675.13
DIRECT COST ₱ 5,397.63
SUB-TOTAL ₱ 5,397.63
DIRECT COST
A.) MATERIALS COST ₱ 27,045.00
B.) LABOR COST ₱ 12,170.25
--------------------------
C.) TOTAL DIRECT COST (Σ A + B) ₱ 39,215.25
INDIRECT COST COST
D.) OCM (12% of C) ₱ 4,705.83
E.) CONTRACTOR'S PROFIT (8% of C) ₱ 3,137.22
E.) TAX (12% of C) ₱ -
--------------------------
TOTAL INDIRECT COST (Σ D + E + F) ₱ 7,843.05
--------------------------
TOTAL PROJECT COST ₱ 47,058.30
Prepared by: Conforme: .
ARCH. JAN ANDREW C. MACASO MRS. CHRIZEL DELOS SANTOS-TAN
Architect/Engineer Owner
