DIRECT COST

Material Cost
Item no. Item Description Qty. Unit
Unit cost Total Cost
x ELECTRICAL
1.00 Wires & Cables
1.10 2.0 mm2 THHN Wire 18 box 2,055.90 37,006.20
1.20 3.5 mm2 THHN Wire 20 box 3,014.55 60,291.00
1.30 5.5 mm2 THHN Wire 10 box 4,612.65 46,126.50
2.00 Conduit & Fittings
2.10 15mm PVC Conduit 150 length 86.00 12,900.00
2.20 15mm PVC Coupling 170 pc. 11.00 1,870.00
2.30 30mm RSC Conduit 6 length 350.00 2,100.00
2.40 30mm RSC Coupling 6 pc. 25.00 150.00
2.50 Utility Box 105 pc. 20.00 2,100.00
2.60 Junction Box 120 pc. 20.00 2,400.00
3.00 Outlets & Switches
3.10 Duplex Universal Outlet with Ground 35 pc. 160.65 5,622.75
3.20 1-gang Universal Outlet Set 2 pc. 60.90 121.80
3.30 Duplex GFCI Outlet Set 10 pc. 1,100.00 11,000.00
3.40 1-gang Aircon Outlet Set 3 pc. 85.00 255.00
3.50 Light Bulb Receptacle 70 pc. 29.00 2,030.00
3.70 3-gang Swtich 8 pc. 138.60 1,108.80
3.80 2-gang Swtich 5 pc. 100.80 504.00
3.90 1-gang Swtich 4 pc. 63.00 252.00
4.00 Lighting Fixtures
4.10 19W Recessed Downlight 137 pc. 850.50 116,518.50
4.20 180W 3-Drop Pendant Luminaire 1 pc. 5,244.75 5,244.75
4.30 60W Wall Light 6 pc. 519.75 3,118.50
4.40 200w Chandelier Luminaire 1 pc. 17,850.00 17,850.00
4.00 Panel Board & Circuit Breakers
4.10 Electrical Panel Board (22 slots) 1 pc. 580.00 580.00
4.20 Circuit Breaker (20 AT) 10 pc. 580.00 6,380.00
4.30 Circuit Breaker (40 AT) 6 pc. 780.00 780.00
4.40 Circuit Breaker (160 AT) 1 pc. 6,219.15 1,500.00
5.00 Miscellaneous
5.10 CCTV System 1 pc. 18,999.00 18,999.00
5.20 Fire Protection System 1 pc. 6,541.00 6,541.00
GRAND TOTAL 344,743.80

TOTAL
DIRECT COST INDIRECT C
Labor Cost Estimated DIRECT Total Mark-ups in percent
Safety Factor COST Mob/Demob 1% OCM 12% of DC
Unit cost Total Cost of DC

616.77 11,101.86 13322.232 48,108.06 133.84 5,772.97

904.37 18,087.30 21704.76 78,378.30 133.84 9,405.40
1,383.80 13,837.95 16605.54 59,964.45 51.20 7,195.73

25.80 3,870.00 4644 16,770.00 78.26 2,012.40

3.30 561.00 673.2 2,431.00 10.01 291.72
105.00 630.00 756 2,730.00 27.30 327.60
7.50 45.00 54 195.00 1.95 7,195.73
6.00 630.00 756 2,730.00 6.24 9,405.40
6.00 720.00 864 3,120.00 2.93 2,012.40

48.20 1,686.83 2024.19 7,309.58 9.87 877.15

18.27 36.54 43.848 158.34 1.68 19.00
330.00 3,300.00 3960 14,300.00 1.68 1,716.00
25.50 76.50 91.8 331.50 3.39 39.78
8.70 609.00 730.8 2,639.00 7.16 316.68
41.58 332.64 399.168 1,441.44 20.54 172.97
30.24 151.20 181.44 655.20 20.54 78.62
18.90 75.60 90.72 327.60 20.54 39.31

255.15 34,955.55 41946.66 151,474.05 5.62 18,176.89

1,573.43 1,573.43 1888.11 6,818.18 5.62 818.18
155.93 935.55 1122.66 4,054.05 5.62 486.49
5,355.00 5,355.00 6426 23,205.00 5.62 2,784.60

174.00 174.00 208.8 754.00 7.54 90.48

174.00 1,740.00 2088 8,120.00 82.94 974.40
234.00 1,404.00 1684.8 2,184.00 10.14 262.08
1,865.75 1,865.75 2238.894 3,365.75 19.50 403.89

5,699.70 6,697.40 8036.88 25,696.40 234.41 3,083.57

1,962.30 2,167.20 2600.64 8,708.20 75.85 1,044.98
107,037.49 128,444.98 451,781.29 937.13 72,101.88

TOTAL AMOUNT FOR THE BUILDING = 656,286.37 x 5 units = 3,281,431.85

 INDIRECT COST
ups in percent VAT 12% of Direct Total INDIRECT TOTAL AMOUNT
Total Mark-up Cost + Total Mark- COST Php
Profit up

4,810.81 10,717.61 7,059.08 17,776.69 65,884.75

7,837.83 17,377.07 11,490.64 28,867.71 107,246.01
5,996.45 13,243.38 8,784.94 22,028.32 81,992.77

1,677.00 3,767.66 2,464.52 6,232.18 23,002.18

243.10 544.83 357.10 901.93 3,332.93
273.00 627.90 402.95 1,030.85 3,760.85
19.50 7,217.18 8,061.80 15,278.98 15,473.98
273.00 9,684.64 10,567.55 20,252.19 22,982.19
312.00 2,327.33 2,291.68 4,619.01 7,739.01

730.96 1,617.98 1,071.31 2,689.28 9,998.86

15.83 36.51 23.38 59.90 218.24
1,430.00 3,147.68 2,093.72 5,241.40 19,541.40
33.15 76.32 48.94 125.26 456.76
263.90 587.74 387.21 974.95 3,613.95
144.14 337.66 213.49 551.15 1,992.59
65.52 164.68 98.39 263.07 918.27
32.76 92.61 50.43 143.04 470.64

15,147.41 33,329.91 22,176.48 55,506.39 206,980.44

681.82 1,505.62 998.86 2,504.47 9,322.65
405.41 897.51 594.19 1,491.70 5,545.75
2,320.50 5,110.72 3,397.89 8,508.61 31,713.61

75.40 173.42 111.29 284.71 1,038.71

812.00 1,869.34 1,198.72 3,068.06 11,188.06
218.40 490.62 320.95 811.57 2,995.57
336.57 759.96 495.09 1,255.05 4,620.79

2,569.64 5,887.62 3,790.08 9,677.70 35,374.10

870.82 1,991.65 1,283.98 3,275.64 11,983.84
45,178.13 118,217.14 86,287.94 204,505.08 656,286.37