Project Name: CONSTRUCTION OF MULTI- PURPOSE BUILDING AT MOLINO-4

Project Address: SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

Project Owner: CITY OF BACOOR

SUMMARY OF COST ESTIMATES FOR MATERIALS AND OTHER

CONSTRUCTION EXPENSES

LABOR
MATERIALS +
DESCRIPTION MATERIAL COST COST(40% OF
LABOR COST
MATERIAL COST

A.
I. Site Works ₱324,934.00 ₱129,973.60 ₱454,907.60
II. Earthworks ₱252,605.84 ₱101,042.34 ₱353,648.18
III. Concrete Works ₱1,374,446.91 ₱549,778.76 ₱1,924,225.67
IVD. Masonry
₱182,390.00 ₱72,956.00 ₱255,346.00
Works
V. Ceiling ₱35,988.00 ₱14,395.20 ₱50,383.20
VI. Doors,
Windows, Glass ₱442,880.00 ₱177,152.00 ₱620,032.00
Works
VII. Water proofing,
₱121,520.00 ₱48,608.00 ₱170,128.00
soil poisoning
VIII. Metal Railings ₱36,000.00 ₱14,400.00 ₱50,400.00
IX. Tile Works ₱130,615.00 ₱52,246.00 ₱182,861.00
X. Plumbing Works ₱411,900.00 ₱164,760.00 ₱576,660.00
XI. Finishing Works ₱123,200.00 ₱49,280.00 ₱172,480.00
XII. Painting Works ₱52,254.00 ₱20,901.60 ₱73,155.60
XIII. Electrical
₱248,440.00 ₱99,376.00 ₱347,816.00
Works
TOTAL ₱3,737,173.75 ₱1,494,869.50 ₱5,232,043.25
B. TOTAL LABOR
₱1,494,869.50
COST

C. TOTAL
(EQUIP.) RENTAL
₱224,230.43
COST (15% OF
LABOR COST)

D. TOTAL DIRECT TOTAL PROJECT AREA:

₱5,232,043.25
COST 224.65sq.m
E. OVERHEAD /
CONST. / MSC. / ₱523,204.33
(10% OF D)
F.PROFIT (7.5%
₱392,403.24
OF D)
G. TAX (7.5% OF
₱431,643.57
OCM + F
TOTAL PROJECT
₱6,579,294.39
COST

PREPARED BY: CHECKED BY:

BSCE4-EC CE442 INSTRUCTOR