DETAILED COST ES

PROJECT TITLE :
LOCATION :
PROCURING ENTITY :

Item Description QTY. UNIT Unit cost

A GENERAL REQUIREMENTS
1.0 Mobilization/Demobilization 1 lot ₱50,000.00
2.0 Safety and Security 1 lot ₱150,000.00
3.0 Temporary Facilities 1 lot ₱20,000.00
4.0 Government Permits 1 lot ₱30,000.00
5.0 Bonds and Insurances 1 lot ₱150,000.00
6.0 Others (Material Testings) 1 lot ₱50,000.00

B BUILDING STRUCTURE
1.0 Structural Works
1.1 Site Preparation,Lay-out & Staking 1 lot ₱50,000.00
1.2 Earthwork excavation 220 cum ₱2,500.00
1.3 Gravel Bedding 100 cum ₱2,500.00
1.4 Rebarworks
1.4.1 Footings 1670 kgs ₱310.00
tie wires 25 kgs ₱60.00
1.4.2 Columns 950 kgs ₱310.00
tie wires 100 kgs ₱60.00
1.4.3 Beams 1265 kgs ₱310.00
tie wires 235 kgs ₱60.00
1.4.4 Slab on Fill 355 kgs ₱310.00
1.4.5 Elevated Floor Slab 285 kgs ₱310.00
1.5 Formworks 225 sqm ₱927.00
1.6 Concrete Works
1.6.1 Footings 10.29 cum ₱1,840.00
1.6.2 Columns 21.528 cum ₱1,840.00
1.6.3 Beams 105 cum ₱1,840.00
1.6.4 Slab on Fill 160 cum ₱1,840.00
1.6.5 Elevated Floor Slab 15 cum ₱1,840.00
1.7 Backfill & Compaction 255 cum ₱450.00

2.0 Masonry Works

2.1 150mm thk CHB 60000 unit ₱9.00

3.0 Architectural Works

3.1 Wall Finishing
3.1.1 Plain Cement Plastered 50 kgs ₱77.00
3.1.2 Concrete Moulding 25 unit ₱233.00
3.1.3 Bricks 1750 units ₱12.00
3.1.4 Decorative Blocks 1000 pcs ₱55.00
3.2.2 non skid 300mm x 600mm ceramic Tiles (CR) 125 pcs ₱53.00
3.2.3 wall Tiles 300mm x 600 mm Cermic Tiles (CR) 250 pcs ₱45.00
3.3 Floor Finishing
3.3.1 600mm x 600mm Ceramic Tiles(groundfloor) 450 pcs ₱115.00
3.3.3 600mm x 600mm Non-Skid Floor Tiles(Stairs) 75 pcs ₱125.00
3.3.4 600mm x 600mm cermamic Tiles (2nd Floor) 450 pcs ₱135.00
3.3.6 Ceiling Eaves 50 pcs ₱1,250.00
3.4 Fiber Cement Board on metal Furring Frames 25 pcs ₱880.00
3.4.1 Wood Vents w/ screen, 300mm o.c. 10 units ₱675.00
3.4.2 Downspout cover assembly 10 units ₱850.00
3.4.3 Interior Ceiling Finishing
3.5 Fiber Cement Board on metal Furring Frames 50 sqm ₱880.00
3.5.1 Metal Works
3.6 Steel Railings 1 lot ₱50,000.00
3.6.1 Under counter Slab 1 lot ₱15,000.00
3.7 Kitchen Cabinet 1 lot ₱7,500.00

4.0 Painting Works

4.1 Wall 100 gals ₱632.00
4.2 Interior and Exterior Ceiling 30 gals ₱632.00
4.3 Steel & Metal, lead primer & enamel 20 gals ₱699.00

5.0 Doors & Windows

5.1 D1 (main Door) (2.10m x 2.10m) 1 set ₱15,000.00
5.2 D2 Panel Door (0.90m x 2.10m) 4 set ₱6,900.00
5.3 D3 Panel Door (0.80m x 2.10m) 1 set ₱6,750.00
5.4 D4 Panel Door (0.70m x 2.10m) 6 set ₱4,900.00
5.5 D5 Aluminum Framed Sliding Door (1m x 2.10m) 1 set ₱3,500.00
5.6 D6 AFSD w/ fixed windows ( 4.1m x 2.65m ) 1 set ₱22,500.00
5.5 W1(2.6m x 1.2m) aluminum framed sliding window 6 set ₱2,600.00
5.6 W2 (1.20m x 1.30m) aluminum framed sliding window 1 set ₱1,500.00
5.7 W3 (2.10m x 1.20m) aluminum framed sliding window 1 set ₱2,600.00
5.8 W4 (1.20m x 1.10m) aluminum framed sliding window 2 set ₱1,000.00
5.9 W5 (1.20m x 1.20m) aluminum framed sliding window 1 set ₱1,500.00
5.10 W6(1.20m x 1.30m)aluminum framed sliding window 1 set ₱1,500.00
5.11 W7(1.20m x 1.9m) aluminum framed sliding window 2 set ₱2,000.00
5.12 W8 (2.58 m x 2.1m) aluminum framed sliding window 2 set ₱5,000.00
5.13 W9(0.7m x 0.6m ) aluminum framed awning window 6 set ₱650.00

6.0 Roofing Works

6.1 Roof Framing 200 sqm ₱1,500.00
6.2 Roofing Sheets Tile Roof Pre-painted 110 sqm ₱3,500.00
6.3 Bended Accessories 50 pcs ₱500.00
6.4 Fascia Boards 35 pcs ₱350.00
6.5 Hardware & Consumables 1 lot ₱5,000.00
 7.0 Electrical Works
7.1 Panel Board/LP with elements 1 set ₱13,500.00
7.2 Conduits/Boxes 20 pcs ₱19.00
7.2.1 25mm dia uPVC Pipe 85 pcs ₱77.00
7.3 Switches 15 sets ₱130.00
7.3.1 Single Pole Switch One-Gang Plate 15 pc ₱65.00
7.3.2 Single Pole Switch Two-Gang Plate 15 pc ₱75.00
7.3.3 Single Pole Switch Three-Gang Plate 15 pc ₱85.00
7.3.4 Three-Way Switch Three Gang Plate 15 pc ₱95.00
7.4 Convenience Outlets
7.4.1 Duplex Convenience Outlets 30 pc ₱145.00
7.4.2 Special Duplex Conv. Outlets 30 pc ₱245.00
7.4.3 TTC/CTVC Outlet 5 pc ₱315.00
7.4.4 A/C Outlet 10 pc ₱350.00
7.5 Fixtures
7.5.1. Bulb Holder 15 set ₱120.00
7.6 Wires
7.6.1 5.5mm^2THHN 5 box ₱6,800.00
7.6.2 3.5mm^2THHN 5 box ₱5,500.00
7.6.3 2.0mm^2THHN 5 box ₱2,500.00
7.6.4 8.0mm^2THHN 5 box ₱7,750.00
7.7 Elec. Pole w/ ground rod 1 unit ₱10,000.00
7.8 Miscellaneous & Consumables 1 lot ₱5,000.00

8.0 Specialty Works

8.1 Termite Control 1 L ₱1,250.00
8.2 Firewall Elastomeric Paints 20 16L ₱1,750.00

9.0 Waterlines
9.1 Pipes
9.1.1 PVC Pipe, 20mm dia 25 pcs ₱120.00
9.1.2 PVC pipe, 15mm dia 25 pcs ₱115.00
9.2 PVC Pipe Fittings and Accessories 25 lot ₱35.00
9.3 Plumbing Fixtures and Accessories
9.3.1 Hose Bib Faucet 10 pc ₱250.00
9.3.2 Lavatory 6 pc ₱5,000.00
9.3.3 Water Closet 6 pc ₱15,000.00
9.3.4 Soap & Tissue Holder 7 sets ₱750.00
9.3.5 Shower Head & Valve 6 pc ₱1,350.00
9.3.6 Gate Valves 20 pc ₱100.00
9.3.8 Kitchen Sink 1 pc ₱2,500.00
9.4 Fittings and Accessories 1 lot ₱10,000.00

10.0 Sewerline/Drainage System

10.1 150mm dia PVC Soil Pipe 10 pcs ₱360.00
10.2 100mm dia PVC Soil Pipe 10 pcs ₱335.00
10.3 75mm dia PVC Drain Pipe 10 pcs ₱325.00
10.4 50mm dia PVC Vent Pipe 10 pcs ₱315.00
10.5 PVC Pipe Fittings and Accessories 1 lot ₱5,000.00
10.6 Septic Tank 1 lot ₱75,000.00
10.7 Catch Basin/Area Drain 6 unit ₱3,500.00

GRAND TOTAL
5% Contractor's Profit
5% OCM
5% TAX
total construction cost

ABC
VARIANCE
TOTAL COST% 1.15
TRIMDOWN 22.07%
DETAILED COST ESTIMATES

CONSTRUCTION OF NAGUILIAN LEGISLATIVE BUILDING

NAGUILIAN LEGISLATIVE BUILDING
LGU

Material Cost Labor Cost TOTAL COST TCOST * Indirect Cost% WGT
0.30

₱50,000.00 ₱15,000.00 ₱65,000.00

₱150,000.00 ₱150,000.00
₱20,000.00 ₱6,000.00 ₱26,000.00
₱30,000.00 ₱30,000.00
₱150,000.00 ₱150,000.00
₱50,000.00 ₱50,000.00
₱450,000.00 ₱21,000.00 ₱471,000.00 ₱541,650.00 8.24%

₱50,000.00 ₱15,000.00 ₱65,000.00

₱550,000.00 ₱165,000.00 ₱715,000.00
₱250,000.00 ₱75,000.00 ₱325,000.00

₱517,700.00 ₱155,310.00 ₱673,010.00

₱1,500.00 ₱450.00 ₱1,950.00
₱294,500.00 ₱88,350.00 ₱382,850.00
₱6,000.00 ₱1,800.00 ₱7,800.00
₱392,150.00 ₱117,645.00 ₱509,795.00
₱14,100.00 ₱4,230.00 ₱18,330.00
₱110,050.00 ₱33,015.00 ₱143,065.00
₱88,350.00 ₱26,505.00 ₱114,855.00
₱208,575.00 ₱62,572.50 ₱271,147.50

₱18,933.60 ₱5,680.08 ₱24,613.68

₱39,611.52 ₱11,883.46 ₱51,494.98
₱193,200.00 ₱57,960.00 ₱251,160.00
₱294,400.00 ₱88,320.00 ₱382,720.00
₱27,600.00 ₱8,280.00 ₱35,880.00
₱114,750.00 ₱34,425.00 ₱149,175.00
₱3,171,420.12 ₱951,426.04 ₱4,122,846.16 ₱4,741,273.08 72.09%

₱540,000.00 ₱162,000.00 ₱702,000.00

₱540,000.00 ₱162,000.00 ₱702,000.00 ₱807,300.00 12.27%

₱3,850.00 ₱1,155.00 ₱5,005.00

₱5,825.00 ₱1,747.50 ₱7,572.50
 ₱21,000.00 ₱6,300.00 ₱27,300.00
₱55,000.00 ₱16,500.00 ₱71,500.00
₱6,625.00 ₱1,987.50 ₱8,612.50
₱11,250.00 ₱3,375.00 ₱14,625.00

₱51,750.00 ₱15,525.00 ₱67,275.00

₱9,375.00 ₱2,812.50 ₱12,187.50
₱60,750.00 ₱18,225.00 ₱78,975.00
₱62,500.00 ₱18,750.00 ₱81,250.00
₱22,000.00 ₱6,600.00 ₱28,600.00
₱6,750.00 ₱2,025.00 ₱8,775.00
₱8,500.00 ₱2,550.00 ₱11,050.00
₱0.00 ₱0.00 ₱0.00
₱44,000.00 ₱13,200.00 ₱57,200.00

₱50,000.00 ₱15,000.00 ₱65,000.00

₱15,000.00 ₱4,500.00 ₱19,500.00
₱7,500.00 ₱2,250.00 ₱9,750.00
₱441,675.00 ₱132,502.50 ₱574,177.50 ₱660,304.13 10.04%

₱63,200.00 ₱18,960.00 ₱82,160.00

₱18,960.00 ₱5,688.00 ₱24,648.00
₱13,980.00 ₱4,194.00 ₱18,174.00
₱96,140.00 ₱28,842.00 ₱124,982.00 ₱143,729.30 2.19%

₱15,000.00 ₱4,500.00 ₱19,500.00

₱27,600.00 ₱8,280.00 ₱35,880.00
₱6,750.00 ₱2,025.00 ₱8,775.00
₱29,400.00 ₱8,820.00 ₱38,220.00
₱3,500.00 ₱1,050.00 ₱4,550.00
₱22,500.00 ₱6,750.00 ₱29,250.00
₱15,600.00 ₱4,680.00 ₱20,280.00
₱1,500.00 ₱450.00 ₱1,950.00
₱2,600.00 ₱780.00 ₱3,380.00
₱2,000.00 ₱600.00 ₱2,600.00
₱1,500.00 ₱450.00 ₱1,950.00
₱1,500.00 ₱450.00 ₱1,950.00
₱4,000.00 ₱1,200.00 ₱5,200.00
₱10,000.00 ₱3,000.00 ₱13,000.00
₱3,900.00 ₱1,170.00 ₱5,070.00
₱147,350.00 ₱44,205.00 ₱191,555.00 ₱220,288.25 3.35%

₱300,000.00 ₱90,000.00 ₱390,000.00

₱385,000.00 ₱115,500.00 ₱500,500.00
₱25,000.00 ₱7,500.00 ₱32,500.00
₱12,250.00 ₱3,675.00 ₱15,925.00
₱5,000.00 ₱1,500.00 ₱6,500.00
₱727,250.00 ₱218,175.00 ₱945,425.00 ₱1,087,238.75 16.53%
 ₱13,500.00 ₱4,050.00 ₱17,550.00
₱380.00 ₱114.00 ₱494.00
₱6,545.00 ₱1,963.50 ₱8,508.50
₱1,950.00 ₱585.00 ₱2,535.00
₱975.00 ₱292.50 ₱1,267.50
₱1,125.00 ₱337.50 ₱1,462.50
₱1,275.00 ₱382.50 ₱1,657.50
₱1,425.00 ₱427.50 ₱1,852.50
₱0.00 ₱0.00 ₱0.00
₱4,350.00 ₱1,305.00 ₱5,655.00
₱7,350.00 ₱2,205.00 ₱9,555.00
₱1,575.00 ₱472.50 ₱2,047.50
₱3,500.00 ₱1,050.00 ₱4,550.00
₱0.00 ₱0.00 ₱0.00
₱1,800.00 ₱540.00 ₱2,340.00

₱34,000.00 ₱10,200.00 ₱44,200.00

₱27,500.00 ₱8,250.00 ₱35,750.00
₱12,500.00 ₱3,750.00 ₱16,250.00
₱38,750.00 ₱11,625.00 ₱50,375.00
₱10,000.00 ₱3,000.00 ₱13,000.00
₱5,000.00 ₱1,500.00 ₱6,500.00
₱173,500.00 ₱52,050.00 ₱225,550.00 ₱259,382.50 3.94%

₱1,250.00 ₱375.00 ₱1,625.00

₱35,000.00 ₱10,500.00 ₱45,500.00
₱36,250.00 ₱10,875.00 ₱47,125.00 ₱54,193.75 0.82%

₱3,000.00 ₱900.00 ₱3,900.00

₱2,875.00 ₱862.50 ₱3,737.50
₱875.00 ₱262.50 ₱1,137.50

₱2,500.00 ₱750.00 ₱3,250.00

₱30,000.00 ₱9,000.00 ₱39,000.00
₱90,000.00 ₱27,000.00 ₱117,000.00
₱5,250.00 ₱1,575.00 ₱6,825.00
₱8,100.00 ₱2,430.00 ₱10,530.00
₱2,000.00 ₱600.00 ₱2,600.00
₱2,500.00 ₱750.00 ₱3,250.00
₱10,000.00 ₱3,000.00 ₱13,000.00
₱157,100.00 ₱47,130.00 ₱204,230.00 ₱234,864.50 3.57%

₱3,600.00 ₱1,080.00 ₱4,680.00

₱3,350.00 ₱1,005.00 ₱4,355.00
₱3,250.00 ₱975.00 ₱4,225.00
₱3,150.00 ₱945.00 ₱4,095.00
 ₱5,000.00 ₱1,500.00 ₱6,500.00
₱75,000.00 ₱22,500.00 ₱97,500.00
₱21,000.00 ₱6,300.00 ₱27,300.00
₱114,350.00 ₱34,305.00 ₱148,655.00 ₱170,953.25 2.60%
Total Materials' Cost Labor Cost Total Costs
₱5,719,385.12 ₱1,702,510.54 ₱7,421,895.66
₱371,094.78
₱371,094.78
₱408,204.26
₱8,572,289.48

₱11,000,000.00
₱2,427,710.52
Material Cost Labor Cost