PROJECT TITLE

: PROPOSED ONE STOREY RESIDENTIAL

LOCATION
:
OWNER
:
SUBJECT
: BILL OF MATERIALS/COST ESTIMATE
=========================================================================
ITEM
NO
I

QTY

UNIT

LABOR
AMOUNT

Clearing and Grabbing

98

sq.m.

IB
01

U/COST

SITE PREPARATIONS

IA
01

MATERIAL
U/COST
AMOUNT

DESCRIPTION

Area

55.20 P

5,409.60 P

60.00

3,000.00

7.00

1,820.00

Layout / Staking
50

01

260

sq.m.

02

gal

IC

Length
Soil Treatment
Area
Anti- Thermite Solution

3,700.00

3,700.00
--------------

Sub - Total
II

13,929.60 P

466.00 P

14,446.00 P

EARTHWORKS

IIA

Col/Wall Footing

01

31

cu.m

Excavation

02

31

cu.m

Backfilling

01

27

cu.m

Excavation

02

27

cu.m

Backfilling

IIB

161.35

5,001.85

RCW Footing

IIC

466.00 P

12,582.00 P

161.35

4,356.45

164.28

16,099.44

186.00

10,416.00

Grading (Cut-off / Fill /Levelling and

Compaction)

01

98

sq.m

Area

02

248

sq.m

Filling Materials

03

56

hour

Plate and Vibratory Compactor

250.00

62,000.00

---------------Sub - Total
III

II

62,000.00

62,901.74 P

532.99 P

1,065.98 P

PLAIN AND REINFORCED CONCRETE

IIIA

Col Footing

01

cu m

Concrete Volume

02
03

15

bags

Portland Cement

cu.m

Sand

700.00

700.00

04

cu.m

3/4" Crushed Gravel

900.00

1,800.00

05

213

kgs

41.00

8,733.00

IIIB

P
P

12mm Reinf. Steel Bars

230.00 P

3,450.00

10.97

2,336.61

Wall Footing

01

cu m

Concrete Volume

02

45

bags

Portland Cement

03

cu.m

Sand

700.00

2,100.00

04

cu.m

3/4" Crushed Gravel

900.00

5,400.00

05

203

kgs

41.00

8,323.00

27

cu m

IIIC
01

-----------------

12mm Reinf. Steel Bars

P
P

230.00 P

10.97 P

65.82 P

10,350.00

10.97

2,226.91

Slab on Fill
Concrete Volume

532.99 P

14,390.73 P

-------------

02

113

bags

Portland Cement

230.00 P

25,990.00

03

cu.m

Sand

700.00

5,600.00

04

15

cu.m

3/4" Crushed Gravel

900.00

13,500.00

05

248

kgs

10mm Reinf. Steel Bars

41.00

10,168.00

06

roll

4 mm thk. Polyethylene sheeting

2,800.00

25,200.00

10.97

2,720.56
-

Dump proofing / vapor retarder

IIID

Column

01

cu m

Concrete Volume

02

23

bags

Portland Cement

03

cu.m

04

cu.m

05

432

kgs

06

287

kgs

01

cu m

Concrete Volume

02

15

bags

Portland Cement

03

cu.m

Sand

700.00

700.00

04

cu.m

3/4" Crushed Gravel

900.00

1,800.00

05

240

kgs

12mm Reinf. Steel Bars

41.00

9,840.00

11.61

2,786.40

06

211

kgs

10mm Reinf. Steel Bars

41.00

8,651.00

11.61

2,449.71

01

33

cu m

Concrete Volume

02

231

bags

Portland Cement

230.00 P

53,130.00

03

17

cu.m

Sand

700.00

11,900.00

04

33

cu.m

3/4" Crushed Gravel

900.00

29,700.00

05

809

kgs

10mm Reinf. Steel Bars

41.00

33,169.00

06

15

kgs

4 mm thk. Polyethylene sheeting

135.00

2,025.00

38.00

48,906.00

IIIE

P
P

756.09 P

2,268.27 P

230.00 P

5,290.00

Sand

700.00

1,400.00

3/4" Crushed Gravel

900.00

2,700.00

12mm Reinf. Steel Bars

41.00

17,712.00

11.61

5,015.52

10mm Reinf. Steel Bars

41.00

11,767.00

11.61

3,332.07

Roof Beams / Linteln

IIIF

P
P

230.00 P

756.09 P

1,512.18 P

3,450.00

Slab on Fill (Ground Floor)

P
P

532.99 P

10.97

17,588.67 P

8,874.73
-

Dump proofing / vapor retarder

IIIG

Miscellaneous

01

106

sq.m

Form Works Area

02

1287

bdft.

Woodforms

03

22

shts

12mm thk. Formply

620.00

13,640.00

04
05

20
30

kgs
kgs

Assorted CWN
Ga #16 GI Tie Wires

80.00
65.00

1,600.00
1,950.00

Sub - Total
IV

248.00 P

III

------------P 380,644.00

26,288.00

-----------92,922.16 P

98.20 P

25,433.80 P

MASONRY

IVA

Concrete Masonry (Exterior/Perimeter)

01

259

sq.m

Wall Area

02

181

bags

Cement

03

21

cu m

Sand

04

2200

pcs

05

1050

06
07

P
230.00 P

41,630.00

700.00

14,700.00

150 x 200 x 400mm CHB

12.00

26,400.00

pcs

150 x 200 x 400mm CHB

12.00

12,600.00

1129

kgs

10mm dia Reinf. Steel Bars

41.00

46,289.00

15

kgs

Ga #16 GI Tie Wire

100.00

1,500.00

IVB

Plastering

01

414

sq.m

Wall Area

02

70

bags

Portland Cement

230.00

16,100.00

03

10

cu.m

Sand

700.00

7,000.00

01

95

sq.m

Floor Area

02

21

bags

Portland Cement

230.00

4,830.00

03

cu.m

Sand

700.00

2,100.00

IVC

107.72

44,596.08

82.24

7,812.80

Topping

Sub - Total
V

------------P 173,149.00

IV

-----------77,842.68 P

CARPENTRY WORKS

VA
01
02
03

52
52
52

sq.m
sq.m
sq.m

04

lot

VA
01
02
03
04

84
52
32
1

sq.m
sq.m
sheet
lot

VB

Exterior Ceiling
Ceiling Area
Metal Furring Ceiling Frame
PVC Type Wood finish Spandrel
Ceiling System
Consumables / Accessories

P
P

278.25 P
1,688.00
4,000.00

Interior Ceiling
Ceiling Area
Metal Furring Ceiling Frame
P
4.5 mm thk. Fiber Cement Board
Consumables / Accessories

140.22 P

14,469.00
87,776.00
4,000.00

P
278.25 P
480.00
4,000.00

7,291.44 P
-

140.22 P

14,469.00
15,360.00
4,000.00

11,778.48 P
-

Cabinets

01

35

sq.m

Ceiling Area

02

13

bd. Ft

50 mm x 50 mm Wood

138.80

4,858.00

90.00

1,170.00

120.00

2,400.00

120.00

360.00

KD S4S
03

20

pcs

6mm thk. X 25 mm x 3.0 m

Wood Edging

04

kg

Finishing Nail

05

14

pcs

Councealed Hinges

45.00

630.00

06

26

pcs

Cabinet Handle

75.00

1,950.00

Sub - Total
VI

pcs

Flush Door

02

pcs

Panel Door

03
04
05
06

26.71
2.94
10.5
26.71

sq.m
sq.m
sq.m
sq.m

07
08

6
24

set
set

---------------146,584.00

Windows
Flush Door
P
Panel Door
6 mm thk. Analok Glass in Aluminum
Frame (Powder Coated)
Door Lockset
4" x 2" Door Hinges
Sub - Total

-------------------------23,927.92 P

2,400.00 P
3,703.00
3,800.00

7,056.00
38,881.50
101,498.00

700.00
45.00

4,200.00
1,080.00
---------------152,715.50

VI

233.17 P

466.34 P

238.33

953.32

101.27

2,704.92

-------------------------4,124.58 P

TILING WORKS

VIIA
01

DOORS / WINDOWS ( including Jambs )

01

VII

Rooms
250

pcs

60 cm x 60 cm Cer Floor Tiles

230.00 P

57,500.00 P

82.24 P

(Granite Tile)
02

10

bags

Tile Adhesive

03

bags

Tile Grout 2.0 kg

01

244

pcs

02

33

pcs

VIB

20,560.00 P
-

400.00

4,000.00

85.00

680.00

Toilet
30cm x 60cm Glazed Tiles

40.00 P

9,760.00 P

9.14 P

2,230.16 P

170.00

5,610.00

9.14

301.62

26.00
260.00
82.00

182.00
1,040.00
246.00

9.14

63.98
-

Wall Tiles
60cm x 60cm Glazed Tiles
Floor Tiles
03
04
05

7
4
3

pcs
bags
bags

Tile Trim
Tile Adhesive
Tile Grout 2.0 kg

----------------

--------------

-------------

Sub - Total
VIII

VII

79,018.00

23,155.76 P

905.00 P

31,675.00

180.00 P

24,300.00 P
-

ROOFING WORKS

VIIIA

Roof Framing System

01

135

sq.m.

02

35

pcs

Area
6 mm x 50mm Angular Bar

03

29

pcs

6 mm x 38mm Angular Bar

680.00

19,720.00

04

46

pcs

1.20 mm thk. 50 x 74mm C- Purlins

645.00

29,670.00

05

18

pcs

1.20 mm thk. 50 x 100mm C- Purlins

780.00

14,040.00

Facia Boards
06

20

kgs

Welding Rod

120.00

2,400.00

07

pc

Cutting Disc

220.00

220.00

08

pc

Grinding Disc

3,500.00

3,500.00

135

sq.m

VIIIB
01

Roof
0.50 mm x 1050 Pre-painted

325.00 P

Roofing Sheets ( Rib Type )

02

50

03

40

43,875.00 P

142.98 P

0.50 mm x 1050 Pre-painted

19,302.30 P
-

130.00

6,500.00

88.28

4,414.00

130.00

5,200.00

88.28

3,531.20

Gutter
0.50 mm x 1050 Pre-painted
Ridge Cap
VIIIC

Hardware Accessories

01

700

pcs

12-24 x 55 mm Tekscrew

3.50

2,450.00

02

20

pcs

Clear Silicon Rubber Sealant

120.00

2,400.00

03

gal

Touch-up Paint

650.00

1,300.00

01

135

sq.m

Surface Coverage Area

02

115

mtrs

10mm x 1200mm x 50m

85.00

9,775.00

VIIID

Thermal Insulation
50.1

6,763.50
-

Double Sided Aluminum EPE

Foam Insulation Roofing Sht.

03

rls

1"x1"x 4' Light Welded

04

rls

Duct Tapes

05

kgs

G.I. Tie Wire

01

177

02

177

mtrs

1,550.00

7,750.00

290.00

2,030.00

80.00

240.00

(Wire Mesh Chicken Wire)

VIIIE

Reinforced Concrete Trellis System

Length

40.68

50 mm x 150mm R.C. Trellis

86.02

7,200.36

15,225.54

---------------Sub - Total
IX

VIII

197,970.54

--------------

-------------

65,511.36 P

PLUMBING WORKS

IXA
01
02
03
04
05
06

1
1
1
2
2
4

set
set
set
set
set
set

Fistures ( T&B)
Water Closet
Lavatories
Shower set
Brass Faucet
Towel Holder
Brass Floor Drain

IXB
01
02

1
3

set
set

Fistures ( T&B)
Kitchen Sink
Faucet

IXC
01

lot

5,500.00 P
3,000.00
1,200.00
1,500.00
1,500.00
700.00

5,500.00 P
3,000.00
1,200.00
3,000.00
3,000.00
2,800.00

619.00 P
412.00
412.00
129.00
129.00
129.00

619.00 P
412.00
412.00
258.00
258.00
516.00

3,500.00 P
1,200.00

3,500.00 P
3,600.00

412.00 P
129.00

412.00 P
387.00

6,000.00 P

6,000.00

Sanitary Lines
Excavation, Backfilling, Bedding a P
Dispossal

02
03
04
05
06

4
9
3
9

pcs
pcs
pcs
pcs

PVC Pipes
50 mm dia
75 mm dia
100 mm dia
150 mm dia

07

pcs

PVC Fittings
50 mm dia x 90 deg

08
09
10
11
12

2
2
14
7
2

pcs
pcs
pcs
pcs
pcs

50 mm dia Tee
50 mm dia P-trap
75 mm dia x 90 deg Elbow
75 mmdia x 45 deg Elbow
#4" PVC Clean Out Plug

13
14

3
1

qrt
kg

Consumables
PVC Solvent Cement
Rags
Water Line
Polypropyline Pipe
1/2" dia PVC Pipe
3/4" dia PCV Pipe

IXD

01
02

13
5

pcs
pcs

03

14

pcs

04
05

3
9

pcs
pcs

06
07
08
09
10
11

1
3
2
2
1
1

pcs
pcs
pcs
pcs
pcs
pcs

01

16

sq.m

Wall Area (Concrete Masonry)

02

bags

Cement

03

cu m

Sand

04

200

pcs

05

45

kgs

06

kg

Ga #16 GI Tie Wire

07

20

sq.m

Wall Area (Plastering)

08

bags

09

10

IXE

880.00
4,140.00
1,560.00
7,920.00

220.00
460.00
520.00
880.00

30.00 P
40.00
90.00
98.00
98.00
98.00

150.00

80.00
180.00
1,372.00
686.00
196.00

250.00 P
75.00

750.00
75.00

160.00 P
220.00

2,080.00 P
1,100.00

Polypropyline Pipe Fittings

1/2" dia x 90 deg PPR Elbow with P
Thread
1/2" dia Tee with Thread
1/2" dia x 3/4" dia Tee Reducer
w/out Thread
1/2" dia x 3/4" dia Elbow Reducer
1/2" dia x 18' long Flexible Hose
1/2" dia Angle Valve (Two-way)
Gate Valve
Water Meter
Check Valve

634.68

158.67
69.66
84.50
158.67

12.00 P

168.00

15.00
40.00

45.00
360.00

150.00
120.00
120.00
240.00
1,800.00
300.00

150.00
360.00
240.00
480.00
1,800.00
300.00

52.89 P
52.89

687.57 P
264.45

Septic Tank
P
P

230.00 P

98.20 P

1,571.20 P

1,610.00

700.00

700.00

100 x 200 x 400mm CHB

12.00

2,400.00

10mm dia Reinf. Steel Bars

41.00

1,845.00

100.00

100.00

Portland Cement

230.00

690.00

cu.m

Sand

700.00

700.00

cu m

Concrete Volume (Septic Tank Cover/

107.72

2,154.40

462.00

924.00

Base, Catch Basins, Ground Drain)

11

14

bags

Portland Cement

230.00

3,220.00

12

cu.m

Sand

700.00

700.00

13

cu.m

3/4" Crushed Gravel

900.00

1,800.00

14

214

kgs

12mm Reinf. Steel Bars

41.00

8,774.00

9.65

2,065.10

---------------Sub - Total
X

01
02
03
04

IX

--------------

79,211.00

11,575.40 P

65.79 P
52.44
85.38
85.38

27,237.06 P
4,404.96
5,976.60
1,707.60

PAINTING / VARNISHING WORKS

414
84
70
20

sq.
sq.
sq.
sq.

m
m
m
m

(3-Coats Painting)
Masonry Wall
Ceiling
Cabinets
Doors

-------------

05
06
07
08
09
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

222
24
6
2
6
4
6
5
5
4
8
1
120
120
5
10
8
5
5
5

sq. m
gal
gal
pail
pail
pail
pail
gal
gal
gal
pail
bag
sqft.
sqtf.
kls
pcs
pcs
pcs
unit
units

Metal
Red Lead Primer
Paint Reducer
Flat Wall Enamel
Flat Latex
Quick Drying Enamel
Semi Gloss Latex
Assorted Acry/Tinting Color
Paint Thinner
Pollytuf w/ Hardener
Glazing Putty
Patching Compound
No. 36 Sand Paper
No. 100 Sand Paper
Waste Cotton Thread
4" Paint Brush
3" Paint Brush
2" Paint Brush
Roller Brush
Spatula

40.44
P

14,880.00
3,480.00
4,280.00
13,500.00
9,440.00
13,440.00
2,400.00
1,150.00
2,340.00
17,176.00
250.00
1,200.00
1,800.00
375.00
750.00
640.00
225.00
325.00
125.00
----------------P
87,776.00

Sub - Total X
XI

8,977.68

620.00 P
580.00
2,140.00
2,250.00
2,360.00
2,240.00
480.00
230.00
585.00
2,147.00
250.00
10.00
15.00
75.00
75.00
80.00
45.00
65.00
25.00

--------------------------48,303.90 P

REINFORCED CONCRETE RETAINING WALL

XIA

RC Wall Footing

01

cu m

Concrete Volume

02
03

38

bags

Portland Cement

230.00 P

8,740.00

cu.m

Sand

700.00

2,100.00

04

cu.m

3/4" Crushed Gravel

900.00

4,500.00

05

314

kgs

41.00

12,874.00

XIIB

P
P

12mm Reinf. Steel Bars

462.00 P

9.65

2,310.00 P

3,030.10

RC Wall and Buttres

01

13

cu m

Concrete Volume

02

98

bags

Portland Cement

03

cu.m

Sand

700.00

4,900.00

04

13

cu.m

3/4" Crushed Gravel

900.00

11,700.00

05

667

kgs

41.00

27,347.00

38.00 P

35,454.00

XIIC

P
P

12mm Reinf. Steel Bars

230.00 P

462.00 P

9.65

6,436.55

Miscellaneous

01

115

sq.m

Form Works Area

02

933

bdft.

Woodforms

03

40

shts

12mm thk. Formply

620.00

24,800.00

04
05

10
15

kgs
kgs

Assorted CWN
Ga #16 GI Tie Wires

80.00
65.00

800.00
975.00

P
P

248.00 P

---------------Sub - Total
XII
XIIA
01
02

6,006.00 P

22,540.00

XI

156,730.00

Perimeter Fence Steel Railings

Fence Railing (Height = 0.90m)
P
Gate
(Including Installation Cost)

3,000.00 P
3,500.00

147,000.00
28,000.00

230.00 P

6,900.00

28,520.00 P

----------------P

-------------

46,302.65 P

WATER TANK R.C. STAND / FENCE AND GATE

49
8

sq.m.
sq.m.

01

cu m

Concrete Volume (Wall Footing)

02

30

bags

Portland Cement

03

cu.m

Sand

700.00

1,400.00

04

cu.m

3/4" Crushed Gravel

900.00

3,600.00

05

126

kgs

12mm Reinf. Steel Bars

41.00

5,166.00

9.65

1,215.90

06

45

kgs

12mm Reinf. Steel Bars

41.00

1,845.00

9.65

434.25

XIIB

Fence CHB Wall

P
P

532.99 P

2,131.96 P

07

52

sq.m

Wall Area (Concrete Masonry)

08
09

40

bags

Cement

230.00

9,200.00

cu m

Sand

700.00

3,500.00

10

650

pcs

150 x 200 x 400mm CHB

12.00

7,800.00

11

140

kgs

10mm dia Reinf. Steel Bars

41.00

5,740.00

12

kgs

Ga #16 GI Tie Wire

100.00

400.00

13

sq.m

Wall Area (Plastering)

14

bags

Portland Cement

230.00

1,610.00

15

cu.m

Sand

700.00

700.00

01

cu m

Concrete Volume

02

30

bags

Portland Cement

03

cu.m

04

cu.m

05

228

kgs

06

54

07
08

XIIC

98.20

107.72

01

107.72

Water Tank R.C. Elevated Platform

P
P

756.09 P

3,024.36 P

230.00 P

6,900.00

Sand

700.00

1,400.00

3/4" Crushed Gravel

900.00

3,600.00

16mm Reinf. Steel Bars

41.00

9,348.00

11.61

2,647.08

kgs

12mm Reinf. Steel Bars

41.00

2,214.00

11.61

626.94

37

kgs

10mm Reinf. Steel Bars

41.00

1,517.00

11.61

429.57

30

sq.m

Form Works Area

248.00 P

Sub - Total XII

XIII

5,106.40

---------------247,840.00

7,440.00

----------------------------P
23,164.18 P

ELECTRICAL WORKS

lot

Electrical Work

### P 160,000.00 P

---------------Sub - Total
GRAND TOTAL

XIII

160,000.00
###

-------------P

###

------------P

=====================================================================
TOTAL
COST

5,409.60

3,000.00

1,820.00
3,700.00
---------------13,929.60

14,446.00
5,001.85

12,582.00
4,356.45

16,099.44
62,000.00
10,416.00
------------------124,901.74

1,065.98
3,450.00
700.00
1,800.00
11,069.61

65.82
10,350.00
2,100.00
5,400.00
10,549.91

14,390.73

25,990.00
5,600.00
13,500.00
12,888.56
25,200.00

2,268.27
5,290.00
1,400.00
2,700.00
22,727.52
15,099.07

1,512.18
3,450.00
700.00
1,800.00
12,626.40
11,100.71

17,588.67
53,130.00
11,900.00
29,700.00
42,043.73
2,025.00

26,288.00
48,906.00
13,640.00
1,600.00
1,950.00

-------------473,566.16

25,433.80
41,630.00
14,700.00
26,400.00
12,600.00
46,289.00
1,500.00
44,596.08
16,100.00
7,000.00

7,812.80
4,830.00
2,100.00

-------------250,991.68

7,291.44
14,469.00
87,776.00
4,000.00

11,778.48
14,469.00
15,360.00
4,000.00

4,858.00
1,170.00
2,400.00
360.00
630.00
1,950.00
------------------170,511.92

466.34
953.32
2,704.92
7,056.00
38,881.50
101,498.00
4,200.00
1,080.00
------------------156,840.08

78,060.00
4,000.00
680.00

11,990.16
5,911.62
245.98
1,040.00
246.00
-------------------

102,173.76

24,300.00
31,675.00
19,720.00
29,670.00
14,040.00
2,400.00
220.00
3,500.00

63,177.30
10,914.00
8,731.20

2,450.00
2,400.00
1,300.00

6,763.50
9,775.00
7,750.00
2,030.00
240.00

7,200.36
15,225.54
------------------263,481.90

6,119.00
3,412.00
1,612.00
3,258.00
3,258.00
3,316.00

3,912.00
3,987.00

6,000.00

1,514.68
4,140.00
1,560.00
7,920.00
150.00
80.00
180.00
1,372.00
686.00
196.00

750.00
75.00

2,767.57
1,364.45

168.00
45.00
360.00
150.00
360.00
240.00
480.00
1,800.00
300.00

1,571.20
1,610.00
700.00
2,400.00
1,845.00
100.00
2,154.40
690.00
700.00
924.00
3,220.00
700.00
1,800.00
10,839.10
------------------90,786.40

27,237.06
4,404.96
5,976.60
1,707.60

8,977.68
14,880.00
3,480.00
4,280.00
13,500.00
9,440.00
13,440.00
2,400.00
1,150.00
2,340.00
17,176.00
250.00
1,200.00
1,800.00
375.00
750.00
640.00
225.00
325.00
125.00
------------------136,079.90

2,310.00
8,740.00
2,100.00
4,500.00
15,904.10

6,006.00
22,540.00
4,900.00
11,700.00
33,783.55

28,520.00
35,454.00
24,800.00
800.00
975.00
------------------203,032.65

147,000.00
28,000.00

2,131.96
6,900.00
1,400.00
3,600.00
6,381.90
2,279.25

5,106.40
9,200.00
3,500.00
7,800.00
5,740.00
400.00
107.72
1,610.00
700.00

3,024.36
6,900.00
1,400.00
3,600.00
11,995.08
2,840.94
1,946.57
7,440.00
------------------271,004.18

160,000.00
------------------160,000.00
###

PROJECT TITLE

LOCATION

OWNER

SUBJECT

PROPOSED ONE STOREY RESIDENTIAL

SUMMARY

============================================================================
SUMMARY
MATERIALS
I

SITE PREPARATIONS

II

EARTHWORKS

III

PLAIN AND REINFORCED CONCRETE

IV

LABOR
-

MASONRY

13,929.60

62,000.00

62,901.74

380,644.00

92,922.16

173,149.00

77,842.68

CARPENTRY WORKS

146,584.00

23,927.92

VI

DOORS / WINDOWS ( including Jambs )

152,715.50

4,124.58

VII

TILING WORKS

79,018.00

23,155.76

VIII

ROOFING WORKS

197,970.54

65,511.36

IX

PLUMBING WORKS

79,211.00

11,575.40

PAINTING / VARNISHING WORKS

87,776.00

48,303.90

XI

REINFORCED CONCRETE RETAINING WALL

156,730.00

46,302.65

XII

WATER TANK R.C. STAND / FENCE AND GATE

247,840.00

23,164.18

XIII

ELECTRICAL WORKS

160,000.00

MATERIAL COST
LABOR COST

1,923,638.04
P

493,661.93

PROJECT TITLE

LOCATION

OWNER

SUBJECT

PROPOSED ONE STOREY RESIDENTIAL

RECAPITULATION

==========================================================================
RECAPITULATION

DIRECT COST ( DC )
A

MATERIAL COST

LABOR COST

1,923,638.04
493,661.93

TOTAL DIRECT COST ( TDC )

II

2,417,299.97

1,021,067.51

INDIRECT COST ( IC )
C

OVERHEAD, CONTINGENCIES and

290,076.00

MISCELLANEOUS EXPENSES
( 12% of TDC )
D
E

CONTRACTOR'S PROFIT ( 14% of TDC )

MOBILIZATION / DEMOBILIZATION
( 1% of TOTAL DIRECT COST )
INDIRECT COST ( IC )
VAT ( 12% of TDC + IC )

338,422.00
24,173.00
P

652,670.99
368,396.52

TOTAL INDIRECT COST ( TIC )

III

Prepared By:

TOTAL PROJECT COST ( TDC +TIC )

Conforme:

==================================================

==================================================

3,438,367.48