PROJECT: Construction of Columbio Multi-Purpose Building

LOCATION: Columbio, Sultan Kudarat

DETAILED ESTIMATES

A. DIRECT COST
1.0 GENERAL REQUIREMENTS 1.00 lot
1.1 Temporary Power & Water Connection
1 l.s. @ 225,000
Direct Cost of Item 1.1
Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 1.1
Sub-Total
Unit cost

1.2 Bunkhouse & Accommodation 30.00 sq.m

1 l.s. @ 70,000
Direct Cost of Item 1.2
Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 1.2
Sub-Total
Unit cost

2.0 HEALTH & SAFETY REQUIREMENTS 1.00 lot

1 l.s. @ 100,000
Direct Cost of Item 2.0
Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 2.0
Sub-Total
Unit cost

3.0 FURNISH & INSTALL BILLBOARDS 1.00 lot

1 l.s. @ 20,000
Direct Cost of Item 3.0
Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 3.0
Sub-Total
Unit cost

4.0 SITE WORKS

4.1 Clearing & Grubbing A= 198.22 sq.m
1 l.s. @ 15,000
Direct Cost of Item 4.1
Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 4.1
Sub-Total
Unit cost

4.2 Demolition A= 2,476.08 sq.m

Materials
 Cutting Disc 4" 60 pcs @ 100
Acetylene Outfit 1 set 20,000
Grinder 4 pcs 4,000
Tile Cutter Disc 60 pcs 600
Material Cost of Item 4.2
Labor
1 Foreman 40 days @ 750
12 Skilled Worker 40 days 500
20 Laborer 40 days 350
Labor Cost of Item 4.2

Direct Cost of Item 4.2

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 4.2
Sub-Total
Unit cost

4.3 Lay-out & Batterboard A= 157.68 sq.m

1 l.s. @ 50,000
Direct Cost of Item 4.3
Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 4.3
Sub-Total
Unit cost

4.4 Excavation V= 154.05 cu.m

Materials
Tagad 8 pcs @ 600
Shovel 15 pcs 350
Material Cost of Item 4.4
Labor
1 Foreman 10 days @ 750
10 Laborer 10 days 350
Labor Cost of Item 4.4

Direct Cost of Item 4.4

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 4.4
Sub-Total
Unit cost

4.5 Gravel Bedding V= 7.04 cu.m

1 l.s. @ 20,000
Direct Cost of Item 4.5
Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 4.5
Sub-Total
Unit cost

4.6 Backfill & Compaction V= 313.55 cu.m

Materials
Earth & Gravel Fill 320 cu.m @ 300
Material Cost of Item 4.6
Equipment
` Plate Compactor 8 days @ 1,000
Equip. Cost of Item 4.6
Labor
1 Foreman 7 days @ 750
 10 Laborer 7 days 350
Labor Cost of Item 4.6

Direct Cost of Item 4.6

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 4.6
Sub-Total
Unit cost

5.0 STRUCTURAL WORKS

5.1 Concrete (Class A) V= 115.90 cu.m
Materials
Cement 1,160 bags @ 270
Sand 60 cu.m 600
Gravel 120 cu.m 700
Material Cost of Item 5.1
Equipment
Mixer 30 days @ 1,500
Vibrator 30 days 1,000
Equip. Cost of Item 5.1
Labor
1 Foreman 30 days @ 750
4 Skilled Worker 30 days 500
12 Laborer 30 days 350
Labor Cost of Item 5.1

Direct Cost of Item 5.1

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 5.1
Sub-Total
Unit cost

5.2 Reinforcing Steel Bars W = 21,162.13 kgs

Materials
RSB 16 mm 1,000 pcs @ 350
RSB 12 mm 300 pcs 180
RSB 10 mm 1,000 pcs 150
Tiewire 10 rolls 1,500
Material Cost of Item 5.2
Equipment
Barcutter 30 days @ 500
Equip. Cost of Item 5.2
Labor
1 Foreman 30 days @ 750
4 Skilled Worker 30 days 500
12 Laborer 30 days 350
Labor Cost of Item 5.2

Direct Cost of Item 5.2

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 5.2
Sub-Total
Unit cost

5.3 Steel Works 1.00 lot

Materials
Angle Bar 2 x 2 475 pcs @ 1,100
Angle Bar 1 x 1 450 pcs 800
Welding Rod 80 boxes 800
Plain Bar 60 pcs 200
Cee Purlins 300 pcs 650
 Steel Deck 70 sq.m 600
Cutting Disc 15 pcs 1,000
Epoxy Paint 50 gals 900
Welding Machine 4 pcs 10,000
Metal Cutter 2 pcs 12,000
Material Cost of Item 5.3
Labor
1 Foreman 70 days @ 750
8 Skilled Worker 70 days 500
12 Laborer 70 days 350
Labor Cost of Item 5.3

Direct Cost of Item 5.3

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 5.3
Sub-Total
Unit cost

6.0 ARCHITECTURAL
6.1 Forms & Scaffoldings A= 446.40 sq.m
Materials
Marine Plywood 11 mm 60 pcs @ 800
Marine Plywood 6 mm 100 pcs 320
Assorted CWN 70 kgs 1,000
Coco Lumber 20,000 b.f. 22
G.I. Sheet 6" 150 pcs 280
Sakolin 2 rolls 5,000
Umbrella Nails 20 kgs 80
Material Cost of Item 6.1
Labor
1 Foreman 25 days @ 750
8 Skilled Worker 25 days 500
10 Laborer 25 days 350
Labor Cost of Item 6.1

Direct Cost of Item 6.1

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.1
Sub-Total
Unit cost

6.2 Masonry Works A 1,117.50 sq.m

Materials
CHB 6" 600 pcs @ 16
CHB 4" 10,000 pcs 9
Cement 1,000 bags 270
Coarse Sand 60 cu.m 700
RSB 10 mm 800 pcs 150
Tiewire 3 rolls 1,500
Material Cost of Item 6.2
Labor
1 Foreman 45 days @ 750
4 Skilled Worker 45 days 500
10 Laborer 45 days 350
Labor Cost of Item 6.2

Direct Cost of Item 6.2

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.2
Sub-Total
Unit cost
6.3 Tile Works A= 1,636.40 sq.m
Materials
Porcelain Granite Tiles (Floor) 3,800 pcs @ 220
Porcelain Granite Tiles (Wall) 1,000 pcs 130
Tile Adhesive (Regular) 500 bags 350
Tile Adhesive (Heavy Duty) 200 bags 550
Granite Slab .60 x 2.40 m 6 pcs 10,000
Granite Slab .60 x .60 m 12 pcs 1,200
Cement 200 bags 270
Fine Sand (Screened) 50 cu.m 800
Grinder 8 units 4,000
Cutting Disc 40 pcs 750
Rubi Tile Cutter 1 pc 15,000
Tile Grout 50 bags 100
Material Cost of Item 6.3
Labor
1 Foreman 60 days @ 750
8 Skilled Worker 60 days 500
12 Laborer 60 days 350
Labor Cost of Item 6.3

Direct Cost of Item 6.3

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.3
Sub-Total
Unit cost

6.4 Ceiling Works A= 2,416.00 sq.m

Materials
Metal Furring 1,500 pcs @ 100
Carrying Channel 1,000 pcs 100
Wall Angle 500 pcs 60
Gypsum Board 700 pcs 500
Tiewire 8 rolls 1,500
Tox 300 boxes 150
Drill 8 pcs 4,000
Masonry Drill Bit 150 pcs 80
Metal Drill Bit 150 pcs 120
Spandrel 520 sq.m 450
Material Cost of Item 6.4
Labor
1 Foreman 60 days @ 750
6 Skilled Worker 60 days 500
12 Laborer 60 days 350
Labor Cost of Item 6.4

Direct Cost of Item 6.4

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.4
Sub-Total
Unit cost

6.5 Dry Wall Partitioning A= 687.87 sq.m

Materials
Metal Stud 900 pcs @ 130
Metal Screw 50 boxes 400
Gypsum Board 400 pcs 500
Expansion Bolt 600 pcs 5
Cutting Disc 50 pcs 100
Edger 2 pcs 4,000
Gypsum Screw 40 boxes 400
Rivets 25 boxes 400
Drill 1 unit 4,000
 Gypsum Putty 40 gals 600
Material Cost of Item 6.5
Labor
1 Foreman 25 days @ 750
4 Skilled Worker 25 days 500
6 Laborer 25 days 350
Labor Cost of Item 6.5

Direct Cost of Item 6.5

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.5
Sub-Total
Unit cost

6.6 Counter & Storage Shelves 1.00 lot

Materials
Marine Plywood 120 pcs @ 1,000
Wall Bracket 150 pcs 35
Wood Glue 10 gals 1,500
Expansion Belt 1 lot 6,000
Granite Slab 4 pcs 12,000
Cutting Disc 10 pcs 700
Portable Saw 1 unit 7,000
Material Cost of Item 6.6
Labor
1 Foreman 30 days @ 750
4 Skilled Worker 30 days 500
4 Laborer 30 days 350
Labor Cost of Item 6.6

Direct Cost of Item 6.6

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.6
Sub-Total
Unit cost

6.7 Water Proofing A= 138.72 sq.m

Materials
Cement 40 bags @ 270
Coarse Sand 5 cu.m 600
Waterproofing Compound 20 gals 1,800
Material Cost of Item 6.7
Labor
1 Foreman 7 days @ 750
2 Skilled Worker 7 days 500
4 Laborer 7 days 350
Labor Cost of Item 6.7

Direct Cost of Item 6.7

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.7
Sub-Total
Unit cost

6.8 Stainless Railings 1.00 lot

Materials
Stainless Pipe 2" 304 sch 40 pcs @ 2,500
Stainless Pipe 1 1/2" 304 sch 65 pcs 1,800
Elbow 2" 10 pcs 350
Welding Rod 30 boxes 1,500
Cutting Disc 14" 5 pcs 1,500
 Grinding Disc 50 pcs 150
Grinding Stone 100 pcs 150
Grinder 8 units 4,000
Drill 6 units 4,000
Buffing Wheel 80 pcs 200
Buffing Soap 10 pcs 100
Material Cost of Item 6.8
Labor
1 Foreman 60 days @ 750
4 Skilled Worker 60 days 500
6 Laborer 60 days 350
Labor Cost of Item 6.8

Direct Cost of Item 6.8

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.8
Sub-Total
Unit cost

6.9 Painting Works A= 5,835.27 sq.m

Materials
Metal Primer Epoxy 75 gals @ 900
Metal Red Oxide Paint 75 gals 800
Skim Coat 200 bags 450
Primer Paint 250 gals 850
Semi-gloss Masonry 250 gals 700
Color Accent Semi-gloss Enamel 120 gals 1,300
Paint Reducer 80 gals 600
Wood Stain 10 gals 600
Quick Dry Enamel 50 gals 950
Wood Varnish 20 gals 900
Sanding Paper 3 m 10 rolls 3,800
Epoxy A & B 35 gals 1,000
Masking Tape 1" 100 rolls 50
Paint Thinner (Enamel & Varnish) 50 gals 650
Tinting Color 50 pints 180
Paint Brush, Assorted 50 pcs 200
Roller, Assorted 50 pcs 250
Material Cost of Item 6.9
Equipment
Grinder 4 units @ 4,000
Compressor 1 unit 12,000
Spray Gun 2 units 3,500
Equip. Cost of Item 6.9
Labor
1 Foreman 90 days @ 750
6 Skilled Worker 90 days 500
8 Laborer 90 days 350
Labor Cost of Item 6.9

Direct Cost of Item 6.9

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.9
Sub-Total
Unit cost

6.10 Painting Wood Carving (Woodstain) A= 39.20 sq.m

Materials
Sanding Paper 150 pcs @ 15
Wood Stain 15 gals 700
Sanding Sealer 20 gals 900
Dead Flat Lacquer 10 gals 900
Spray Gun 1 unit 3,000
Compressor 1 unit 5,000
 Wood Filler 5 gals 700
Material Cost of Item 6.10
Labor
1 Foreman 15 days @ 750
2 Skilled Worker 15 days 500
4 Laborer 15 days 350
Labor Cost of Item 6.10

Direct Cost of Item 6.10

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.10
Sub-Total
Unit cost

6.11 Roofing A= 1,950.16 sq.m

Materials
Duratile, Anda Lucia G.I. Roofing Sheets 1,400 sq.m @ 600
Pre-painted Corr. G.i. sheets 272 sq.m 500
Texscrew 6,000 pcs 5
Gutter, Valley, Endwall, etc. 255 l.m 700
Silicone Sealant 15 boxes 2,850
Gutterseal 10 gals 1,000
Angular Bar 1 1/2 55 pcs 800
Material Cost of Item 6.11
Labor
1 Foreman 25 days @ 750
6 Skilled Worker 25 days 500
12 Laborer 25 days 350
Labor Cost of Item 6.11

Direct Cost of Item 6.11

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.11
Sub-Total
Unit cost

6.12 Aluminum Composite Panel (ACP) A= 360.50 sq.m

Materials
Angular Bar 2" 40 pcs @ 1,000
Angular Bar 1 1/2" 100 pcs 700
Welding Rod 6 boxes 800
Tubular Aluminum 1 x 1 200 pcs 250
Rivets 20 boxes 500
Sealant 5 boxes 3,000
Metal Cutting Disc 14" 5 pcs 1,000
ACP Cladding 450 sq.m 1,150
Riveter 5 pcs 600
Material Cost of Item 6.12
Equipment
1 Bender 30 days @ 500
1 Metal Cutter 30 days 500
Equip. Cost of Item 6.12
Labor
1 Foreman 45 days @ 750
3 Skilled Worker 45 days 500
8 Laborer 45 days 350
Labor Cost of Item 6.12

Direct Cost of Item 6.12

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.12
 Sub-Total
Unit cost

6.13 Doors & Windows 1.00 lot

Materials (Fabricated)
DW-1 Main Entrance Door 1 unit @ 40,000
DW-2 Treas Window & Door 1 unit 38,000
DW-3 Door & Wall of Assessor 1 unit 60,000
DW-4 Acctg. & LCR. Door & Wall 3 units 38,000
DW-5 Cashiering 1 unit 20,000
DW-6 Accounting 1 unit 20,000
DW-7 Assessors 1 unit 19,000
D-1 Treas Door 1 unit 13,000
D-2 GSO, Acctg. & Assessor - Panel Door 3 units 8,000
D-3 Fire Exit Door - Panel Door 2 units 8,000
D-4 CR Door - PVC Door 4 units 5,000
DW-1 Second Floor Lobby 1 unit 39,000
DW-2 MPDO, MBO 2nd Floor 1 unit 75,000
DW-3 MPDO, BAC 2 units 30,000
DW-4 MBO 1 unit 26,080
D-1 Mayors 1 unit 30,000
D-2 Finance & Counseling 2 units 18,000
D-3 Fire Exit 2nd Floor 2 units 8,000
D-4 CR Door 2nd Floor 4 units 5,000
W-1 Cashier Ground Floor 1 unit 25,000
W-2 Assessor 1 unit 40,000
W-3 GSO 1 unit 22,000
W-4 LCR 1 unit 22,000
W-5 Ground Floor Perimeter 6 units 15,000
W-6 Ground Floor Perimeter 3 units 18,000
W-1 Second Floor Mayors 1 unit 30,000
W-2 Second Floor Perimeter 2 units 20,000
W-3 Second Floor Perimeter 6 units 16,000
W-4 Second Floor Perimeter 4 units 10,000
W-5 Second Floor Perimeter 2 units 5,000
W-6 Second Floor CR 4 units 1,200
G.I. Metal Jambs 15 sets 4,000
Door Lock 15 pcs 850
Hinges with Screw 45 pcs 25
Sealant 10 boxes 3,000
Material Cost of Item 6.13
Miscellaneous
Installation Cost (30% of Material Cost) 1 lot @ 30%
Misc. Cost of Item 6.13

Direct Cost of Item 6.13

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 6.13
Sub-Total
Unit cost

7.0 SANITARY & PLUMBING WORKS

7.1 Sanitary Works 1.00 lot
Materials
PVC Pipe 4" 120 pcs @ 1,000
PVP Pipe 2" 100 pcs 600
Wye 4 x 4 45 pcs 250
PVC 4" 1/8 Bend 20 pcs 200
PVC Elbow 4" 60 pcs 200
P-Trap 4" 20 pcs 200
PVC Plug 4" 20 pcs 150
Wye 4 x 2 24 pcs 220
Elbow 2" 150 pcs 100
Tee 2" 30 pcs 100
Wye 2" 40 pcs 100
Tee 2" 20 pcs 100
P-Trap 2" 24 pcs 120
 PVC Solvent 30 qrts 300
Material Cost of Item 7.1
Labor
1 Foreman 30 days @ 750
3 Skilled Worker 30 days 500
4 Laborer 30 days 350
Labor Cost of Item 7.1

Direct Cost of Item 7.1

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 7.1
Sub-Total
Unit cost

7.2 Storm Drainage 1.00 lot

Materials
CHB 4" 400 pcs @ 12
Coarse Sand 10 cu.m 700
RSB 10 mm 80 pcs 150
Cement 75 bags 270
Culvert 10" 120 pcs 700
Material Cost of Item 7.2
Labor
1 Foreman 20 days @ 750
3 Skilled Worker 20 days 500
4 Laborer 20 days 350
Labor Cost of Item 7.2

Direct Cost of Item 7.2

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 7.2
Sub-Total
Unit cost

7.3 Septic Vault 1.00 lot

Materials
CHB 4" 1,800 pcs @ 12
Cement 180 bags 270
Sand 8 cu.m 600
Gravel 7 cu.m 700
RSB 10 mm 150 pcs 150
Tiewire 15 kgs 100
PVC Fittings 10 pcs 200
Material Cost of Item 7.3
Labor
1 Foreman 7 days @ 750
2 Skilled Worker 7 days 500
5 Laborer 7 days 350
Labor Cost of Item 7.3

Direct Cost of Item 7.3

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 7.3
Sub-Total
Unit cost

7.4 Plumbing Fixtures & Accessories 1.00 lot

Materials
Water Closet 17 sets @ 8,000
Lavatory 13 sets 4,000
Kitchen Sink 1 set 2,500
 Floor Drain 18 pcs 500
PPR Pipe 3/4 30 pcs 500
PPR Pipe 1" 40 pcs 650
Fittings, PPR and Fixtures 1 lot 20,000
Material Cost of Item 7.4
Labor
1 Foreman 15 days @ 750
2 Skilled Worker 15 days 500
4 Laborer 15 days 350
Labor Cost of Item 7.4

Direct Cost of Item 7.4

OCM 12%
Profit 8%
VAT 5%
Indirect Cost of Item 7.4
Sub-Total
Unit cost

8.0 FIRE PROTECTION

8.1 Fire Extinguisher 20.00 units
Materials
Fire Extinguisher 20 units @ 2,800
Material Cost of Item 8.1

Direct Cost of Item 8.1

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 8.1
Sub-Total
Unit cost

8.2 Smoke Detector (Battery Operated) 51.00 units

Materials
Smoke Detector (Battery Operated) 51 units @ 800
Material Cost of Item 8.2

Direct Cost of Item 8.2

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 8.2
Sub-Total
Unit cost

9.0 ELECTRICAL WORKS 1.00 lot

Materials
Twin Tube Flourescent Assy w/ Reflector 98 pcs @ 1,250
50 KVA Transformer 3 units 105,000
Concrete Poles 2 pcs 15,000
Cross-arm, steel 8" 6 pcs 1,800
EDMI, MK-6, 57-240-3dia, 4W 1 pc 32,000
Meter Box 1 pc 1,000
CT 200:5, ABB 2 pcs 7,000
CT Box Big 1 pc 1,000
Conductor Wire 50 m 80
RSC Pipe 2 pcs 700
Rubber Tape 5 rolls 120
Machine Bolts, Assorted 1 lot 3,000
Clamp, Assorted 1 lot 6,000
Bare Conductor 350 m 30
Stranded Wire 8 mm 30 m 60
Stranded Wire 30 mm 30 m 220
Connector 15 pcs 150
Arrester Cutout 3 pcs 7,000
Polymer Insulator 6 pcs 700
 Nuts & Bolts, Assorted 1 lot 2,800
Transformer Hanger 2 pcs 1,500
Wedge Connector 6 pcs 1,720
Guy Wire 20 m 50
Pin Light 6" 20 pcs 600
Pin Light 4" 70 pcs 450
3 Gang Switch 65 pcs 400
ACU Outlet 32 pcs 450
Convenience Outlet 120 pcs 350
Weather-proof Convenience Outlet 3 pcs 1,500
Utility Box Metal 250 pcs 30
Octagonal Box 250 pcs 30
PVC Conduit 350 pcs 80
PVC Clip 200 pcs 6
RSC Pipe 2 pcs 1,200
THHN Wire # 14 30 rolls 2,000
THHN Wire # 12 30 rolls 3,000
THHN Wire # 10 30 rolls 4,000
600 Amp, THJK with NEMA 3R Enclosure 1 set 50,000
Bussbar Gutter with Lugs 1 set 29,850
Circuit Breaker; 100 amp; TQC 2P with 4 sets 3,200
NEMA 1 enclosure
Circuit Breaker; 300 amp;THJK 2P with 2 pcs 35,650
NEMA 1 Enclosure
PB-1 GF Lighting Outlet; Main-100 amp; 1 pc 20,240
10 branches 15 amp with grounding
PB-2 2nd Floor Lighting Outlet; Main- 1 pc 18,500
100 amp; 8 branches 15amp with
grounding
PB-3 GF Power Outlet; Main-100 amp; 1 pc 18,500
10 branches 15 amp with grounding
PB-4 2nd Floor Power Outlet; Main-100 1 pc 18,500
amp; 8 branches 20 amp with grounding
PB-5 GF ACU Outlet; Main-300 amp; 1 pc 40,150
1/4/6 branches 100/40/20 amp; 1 spare
with grounding
PB-6 2nd Floor ACU Outlet; Main-300 1 pc 49,220
amp; 3/6 branches 100/20 amp; 1 spare
with grounding
Generator, Diesel fed; 75KVA, 3-Phase; 1 set 1,200,000
60 Hz; 1800RPM
Transformer and Power House 1 lot 150,000
Material Cost of Item 8.0
Miscellaneous
Banking & Testing Fee 1 lot @ 15,000
Service & Inspection Fee 1 lot 2,000
Misc. Cost of Item 8.0
Labor
1 lot @ 30%
Labor Cost of Item 8.0

Direct Cost of Item 8.0

Mobilization 1%
OCM 9%
Profit 8%
VAT 5%
Indirect Cost of Item 8.0
Sub-Total
Unit cost

SUMMARY

Item No. Description Amount (Php)

1.0 General Requirements 365,505
2.0 Health & Safety Requirements 123,900
3.0 Furnish & Install Billboards 24,780
4.0 Site Works 1,114,233
5.0 Structural Works 4,280,993
6.0 Architectural Works 15,610,015
 7.0 Sanitary & Plumbing Works 1,250,555
8.0 Fire Protection 119,935
9.0 Electrical Works 4,425,930
TOTAL PROJECT COST 27,315,845

Prepared by:

NGP Construction
225,000
225,000
2,250
20,250
18,000
13,275
53,775
278,775
278,775

70,000
70,000
700
6,300
5,600
4,130
16,730
86,730
2,891

100,000
100,000
1,000
9,000
8,000
5,900
23,900
123,900
123,900

20,000
20,000
200
1,800
1,600
1,180
4,780
24,780
24,780

15,000
15,000
150
1,350
1,200
885
3,585
18,585
93
 6,000
20,000
16,000
36,000
78,000

30,000
240,000
280,000
550,000

628,000
6,280
56,520
50,240
37,052
150,092
778,092
314

50,000
50,000
500
4,500
4,000
2,950
11,950
61,950
392

4,800
5,250
10,050

7,500
35,000
42,500

52,550
526
4,730
4,204
3,100
12,559
65,109
422

20,000
20,000
200
1,800
1,600
1,180
4,780
24,780
3,519

96,000
96,000

8,000
8,000

5,250
 24,500
29,750

133,750
1,338
12,038
10,700
7,891
31,966
165,716
528

313,200
36,000
84,000
433,200

45,000
30,000
75,000

22,500
60,000
126,000
208,500

716,700
7,167
64,503
57,336
42,285
171,291
887,991
7,661

350,000
54,000
150,000
15,000
569,000

15,000
15,000

22,500
60,000
126,000
208,500

792,500
7,925
71,325
63,400
46,758
189,408
981,908
46

522,500
360,000
64,000
12,000
195,000
 42,000
15,000
45,000
40,000
24,000
1,319,500

52,500
280,000
294,000
626,500

1,946,000
19,460
175,140
155,680
114,814
465,094
2,411,094
2,411,094

48,000
32,000
70,000
440,000
42,000
10,000
1,600
643,600

18,750
100,000
87,500
206,250

849,850
8,499
76,487
67,988
50,141
203,114
1,052,964
2,358

9,600
90,000
270,000
42,000
120,000
4,500
536,100

33,750
90,000
157,500
281,250

817,350
8,174
73,562
65,388
48,224
195,347
1,012,697
906
 836,000
130,000
175,000
110,000
60,000
14,400
54,000
40,000
32,000
30,000
15,000
5,000
1,501,400

45,000
240,000
252,000
537,000

2,038,400
20,384
183,456
163,072
120,266
487,178
2,525,578
1,543

150,000
100,000
30,000
350,000
12,000
45,000
32,000
12,000
18,000
234,000
983,000

45,000
180,000
252,000
477,000

1,460,000
14,600
131,400
116,800
86,140
348,940
1,808,940
748

117,000
20,000
200,000
3,000
5,000
8,000
16,000
10,000
4,000
 24,000
407,000

18,750
50,000
52,500
121,250

528,250
5,283
47,543
42,260
31,167
126,252
654,502
951

120,000
5,250
15,000
6,000
48,000
7,000
7,000
208,250

22,500
60,000
42,000
124,500

332,750
3,328
29,948
26,620
19,632
79,527
412,277
412,277

10,800
3,000
36,000
49,800

5,250
7,000
9,800
22,050

71,850
719
6,467
5,748
4,239
17,172
89,022
641

100,000
117,000
3,500
45,000
7,500
 7,500
15,000
32,000
24,000
16,000
1,000
368,500

45,000
120,000
126,000
291,000

659,500
6,595
59,355
52,760
38,911
157,621
817,121
817,120

67,500
60,000
90,000
212,500
175,000
156,000
48,000
6,000
47,500
18,000
38,000
35,000
5,000
32,500
9,000
10,000
12,500
1,022,500

16,000
12,000
7,000
35,000

67,500
270,000
252,000
589,500

1,647,000
16,470
148,230
131,760
97,173
393,633
2,040,633
349

2,250
10,500
18,000
9,000
3,000
5,000
 3,500
51,250

11,250
15,000
21,000
47,250

98,500
985
8,865
7,880
5,812
23,542
122,042
3,113

840,000
136,000
30,000
178,500
42,750
10,000
44,000
1,281,250

18,750
75,000
105,000
198,750

1,480,000
14,800
133,200
118,400
87,320
353,720
1,833,720
940

40,000
70,000
4,800
50,000
10,000
15,000
5,000
517,500
3,000
715,300

15,000
15,000
30,000

33,750
67,500
126,000
227,250

972,550
9,726
87,530
77,804
57,380
232,439
1,204,989
3,342

40,000
38,000
60,000
114,000
20,000
20,000
19,000
13,000
24,000
16,000
20,000
39,000
75,000
60,000
26,080
30,000
36,000
16,000
20,000
25,000
40,000
22,000
22,000
90,000
54,000
30,000
40,000
96,000
40,000
10,000
4,800
60,000
12,750
1,125
30,000
1,263,755

379,127
379,127

1,642,882
16,429
147,859
131,431
96,930
392,649
2,035,531
2,035,530

120,000
60,000
11,250
4,000
12,000
4,000
3,000
5,280
15,000
3,000
4,000
2,000
2,880
 9,000
255,410

22,500
45,000
42,000
109,500

364,910
3,649
32,842
29,193
21,530
87,213
452,123
452,123

4,800
7,000
12,000
20,250
84,000
128,050

15,000
30,000
28,000
73,000

201,050
2,011
18,095
16,084
11,862
48,051
249,101
249,100

21,600
48,600
4,800
4,900
22,500
1,500
2,000
105,900

5,250
7,000
12,250
24,500

130,400
1,304
11,736
10,432
7,694
31,166
161,566
161,565

136,000
52,000
2,500
 9,000
15,000
26,000
20,000
260,500

11,250
15,000
21,000
47,250

307,750
36,930
24,620
18,465
80,015
387,765
387,765

56,000
56,000

56,000
560
5,040
4,480
3,304
13,384
69,384
69,384

40,800
40,800

40,800
408
3,672
3,264
2,407
9,751
50,551
991

122,500
315,000
30,000
10,800
32,000
1,000
14,000
1,000
4,000
1,400
600
3,000
6,000
10,500
1,800
6,600
2,250
21,000
4,200
 2,800
3,000
10,320
1,000
12,000
31,500
26,000
14,400
42,000
4,500
7,500
7,500
28,000
1,200
2,400
60,000
90,000
120,000
50,000
29,850
12,800

71,300

20,240

18,500

18,500

18,500

40,150

49,220

1,200,000

150,000
2,730,830

15,000
2,000
17,000

824,349
824,349

3,572,179
35,722
321,496
285,774
210,759
853,751
4,425,930
4,425,929