FINISHES

ITEM / MARK SETS L W AREA

GROUND FLOOR
COMMON AREA 1 9.00 7.00 63.00
TOILET ( HE ) 1 2.00 1.50 3.00
TOILET ( SHE ) 0 2.00 1.40 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
-

SUB-TOTAL 66.00

SECOND FLOOR
COMMON AREA 1 12.80 5.00 64.00
TOILET ( HE ) 1 2.00 1.40 2.80
TOILET ( SHE ) 1 2.00 1.40 2.80
CANOPY 1 1.60 3.30 5.28
LEDG 11 1.60 0.50 8.80
-
-

SUB-TOTAL 83.68

THIRD FLOOR
-
-
-
-

SUB-TOTAL -

FOURTH FLOOR
 -

SUB-TOTAL -

ROOF DECK
ROOF SLAB -
-
-
-
-

SUB-TOTAL -

OTHER AREAS
MAIN STAIRS 20.00
FIRE EXIT STAIRS -
EAVES -

SUB-TOTAL 20.00

TOTAL AREA
w/ Allowance

SUMMARY AREA USE A

GROUND FLOOR 66.00 66.00
SECOND FLOOR 83.68 83.68
THIRD FLOOR - -
FOURTH FLOOR - -
ROOFDECK -

TOTAL FLOOR AREA 149.68 149.68

Aluminum Cladding
ITEM / MARK SETS W H A
Left Portal 1 1.60 7.50 18.00
Right Portal 1 1.60 7.50 18.00
Lettering 1 34.89 1.00 51.00
Top & Bottom of Cladding 1 24.00 0.50 18.00
Canopy 1 6.75 0.50 5.00

TOTAL AREA 110.00

Decorative Stone
ITEM / MARK SETS W H A
Front Elevation 0 4.33 1.43 -
Rear Side Elevation 0 2.15 1.43 -
Left Side Elevation 0 2.15 1.43 -
Right Side Elevation 0 2.15 0.83 -

TOTAL AREA -

6mm thk Facial Mirror

ITEM / MARK SETS W H A
 he 1 0.40 0.60 1.00
she 1 0.40 0.60 1.00
he 1 0.40 0.60 1.00
she 1 0.40 0.60 1.00

TOTAL AREA 4.00

ITEM / MARK SETS W H A

-
-
-

TOTAL AREA -

concrete moulding
ITEM / MARK SETS L L
1 9.00 11.00
1 4.15 5.00
1 62.00 75.00

TOTAL LINEAR METER 91.00

plastering guide
ITEM / MARK SETS L L
11 57.05 38.00
-
-
-

TOTAL LINEAR METER 38.00

ITEM / MARK SETS L L

-
-
-
-

TOTAL LINEAR METER -

ITEM / MARK SETS L L

-
-
-
-

TOTAL LINEAR METER -

ITEM / MARK SETS L L

-
 -
-
-

TOTAL LINEAR METER -

ITEM / MARK SETS W L A

-
-
-

TOTAL FLOOR AREA -

ITEM / MARK SETS W L A

-
-
-

TOTAL FLOOR AREA -

ITEM / MARK SETS W L A

-
-
-

TOTAL FLOOR AREA -

ITEM / MARK SETS W L A

-
-
-

TOTAL FLOOR AREA -

ITEM / MARK SETS W L A

-
-
-

TOTAL FLOOR AREA -

 FLOOR
Rough Decorative 600 x 600 Plain 1200 x 1200 400 x 400 Carpet 600 x 600
CODE Cement Render Nonskid Cement Granite Ceramic with
FLOOR Ceramic Finish Tiles Non Skid underlay
Tiles Tiles

1 2 3 4 5 6 7 8

3 - - 63.00 - - - - -
6 - - - - - 3.00 - -
6 - - - - - - - -
3 - - - - - - - -
3 - - - - - - - -
3 - - - - - - - -
6 - - - - - - - -
3 - - - - - - - -
3 - - - - - - - -
6 - - - - - - - -
3 - - - - - - - -
3 - - - - - - - -
3 - - - - - - - -
3 - - - - - - - -
6 - - - - - - - -
3 - - - - - - - -
3 - - - - - - - -
6 - - - - - - - -
- - - - - - - -

- - 63.00 - - 3.00 - -

8 - - - - - - - 64.00
6 - - - - - 2.80 - -
6 - - - - - 2.80 - -
4 - - - 5.28 - - - -
4 - - - 8.80 - - - -
- - - - - - - -
- - - - - - - -

- - - 14.08 - 5.60 - 64.00

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

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

- - - - - - - -

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

- - - - - - - -

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

- - - - - - - -

- - 63.00 14.08 - 8.60 - 64.00

1.2 - - 76.00 17.00 - 11.00 - 77.00

1.20
1.20
1.20
1.20
1.20

1.20
1.20
1.20
1.20
1.00
1.00
1.00
1.00

1.00
1.00
1.00

1.00
1.00
1.00

0.05
1.00
1.00
1.00

1.00
1.00
1.00
1.00

1.00
1.00
1.00
1.00

1.00
1.00
1.00
1.00

1.00
1.00
1.00

1.00
1.00
1.00

1.00
1.00
1.00

1.00
1.00
1.00

1.00
1.00
1.00
 CEILING
Concrete Engineered CODE Water Water Green Green Painted
topping for Wood WATER Proofing Proofing Roof Roof CODE Hardiflex Finish
water planks PROOFING (CR) (Deck) Waterproofing CEILING Board
proofing

0.30 0.30 0.30 0.30

9 10 1 2 3 3 1 2

- - - - - - 1 63.00 -
- - - - - - 1 3.00 -
- - - - - - 5 - -
- - - - - - 3 - -
- - - - - - 3 - -
- - - - - - 3 - -
- - - - - - 5 - -
- - - - - - 3 - -
- - - - - - 3 - -
- - - - - - 5 - -
- - - - - - 3 - -
- - - - - - 3 - -
- - - - - - 3 - -
- - - - - - 3 - -
- - - - - - 5 - -
- - - - - - 3 - -
- - - - - - 3 - -
- - - - - - 5 - -
- - - - - - - -

- - - - - - 66.00 -

- - - - - - - -
- - 1 4.84 - - - - -
- - 1 4.84 - - - - -
- - 2 - 8.22 - - - -
- - 2 - 22.66 - - - -
- - - - - - - -
- - - - - - - -

- - 9.68 30.88 - - - -

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

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

- - - - - - - -

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

- - - - - - - -

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

- - - - - - - -

- - 9.68 30.88 - - 66.00 -

- - 12.00 38.00 - - 80.00 -
 CEILING WALL BASEBOARD
Regular Spandrel moisture 400 x 400 STONE 1" x 6"
Gypsum Ceiling Gypsum Plain CODE Ceramic Wall WORKS Baseboard
Board 200mm Board Cement WALL Tiles H=
12mm 12mm Finish 3.00
H=
1.50 2.00
3 4 5 6 1 2

- - - - - -
- - - - 1 6.30 -
- - - - 1 - -
- - - - - -
- - - - - -
- - - - - -
- - - - 1 - -
- - - - - -
- - - - - -
- - - - 1 - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - 1 - -
- - - - - -
- - - - - -
- - - - 1 - -
- - - - - -

- - - - 6.30 - -

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

- - - - - - -

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

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

- - - - - - -

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

- - - - - - -

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

- - - - - - -

- - - - 6.30 - -
- - - - 8.00 - -
 6 6

NUMBER NUMBER
OF CUTS
OF CUTS PER COM PCS @ 1 PCS @ 1 TOTAL KG TIE WIRE
PER COM L
L (1 ) (2 ) 0
5 5 17.6 17.6 334 7.422222222
0.00 0.00 0 0 0
0.00 0.00 0 0 0
334

RSB KG W1 W2 W3 W4

VOLUME FORM
LENGTH EXCAVATION OF VOLUME OF ALONG S ALONG L 2 0.3 1 0.75 2 0.6 0.3
WORKS
CONRETE GRAVEL
58 20.3 7.25 1.45 65.50133333 117.9024 29 1 8 4 4
0 10.7 2.354 1.07 0.214 9.667093333 21.75096 5.35 0 0 0 0
23 9 2 76 140 35 4.6 28 20.8 4.8
216

STIRRUPS (10MM) KG FORM SHORING RSB KG

WORKS
SET-1 SET-2
634.0529066667 337.8965333333 135.52 88
0 0 0 0
0 0 0 270
0 0 0
635 338 136 88
973

CONCRETE GRADE 60 GRADE 40 FORMWORKS TIE WIRE

SUMMARY SHORING

FOOTING 4 334 14 8 14.208

WALL FOOTING 9 216 35 5 6.3936
COLUMN 9 2086 973 136 68 88 2.2176
BEAM 8 2378 421 88 63 72.85 22.8192
SLAB ON GRADE 17 429 9.533333333
SUSPENDED SLAB 11 2846 105 64 105

BEAM 16 4756 842 176 125 145.7 357

ROOF BEAM 10 1222 300 127 34 72.85 17035.9282073
STAIRS 2 480 6 11 6

388
 VOLUME
AT AT FORM STIRRUPS 10
COLUMN MIDSPAN AT COLUMN AT MISPAN AT COLUMN AT MISPAN END SUPPORT CONTI. BAR OF RSB ( KG) SHORING
WORKS mm
CONRETE
37.92 18.96 37.92 37.92 18.96 1.264 3.792 138.408 1.095 13.14 352.024 62.9552 10.95
37.92 18.96 37.92 37.92 18.96 1.264 3.792 138.408 1.095 13.14 352.024 62.9552 10.95
37.92 18.96 37.92 37.92 18.96 1.264 3.792 138.408 1.095 13.14 352.024 62.9552 10.95
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
4 40 1109 189 32.85

VOLUME
AT AT FORM STIRRUPS 10
COLUMN MIDSPAN AT COLUMN AT MISPAN AT COLUMN AT MISPAN END SUPPORT CONTI. BAR OF RSB ( KG) SHORING
WORKS mm
CONRETE

37.92 37.92 25.28 1.264 5.056 1.264 3.792 126.4 1 12 302.096 57.7808 10
37.92 37.92 25.28 1.264 5.056 1.264 3.792 126.4 1 12 302.096 57.7808 10
37.92 37.92 25.28 1.264 5.056 1.264 3.792 126.4 1 12 302.096 57.7808 10
37.92 37.92 25.28 1.264 5.056 1.264 3.792 126.4 1 12 302.096 57.7808 10
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0
4 48 1269 232 40
 VOLUME
AT AT FORM STIRRUPS 10
COLUMN MIDSPAN AT COLUMN AT MISPAN AT COLUMN AT MISPAN END SUPPORT CONTI. BAR OF RSB ( KG) SHORING
WORKS mm
CONRETE
28.44 0 18.96 0 14.22 0 2.844 128.928 1.632 21.9 207.612 50.2656 10.2
28.44 0 18.96 0 14.22 0 2.844 128.928 1.632 21.9 207.612 50.2656 10.2
28.44 0 18.96 0 14.22 0 2.844 128.928 1.632 21.9 207.612 50.2656 10.2
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
5 66 623 151 30.6

6.632 87.9 831 201.2656 40.8

VOLUME
AT AT FORM STIRRUPS 10
COLUMN MIDSPAN AT COLUMN AT MISPAN AT COLUMN AT MISPAN END SUPPORT CONTI. BAR OF RSB ( KG) SHORING
WORKS mm
CONRETE

28.44 0 18.96 0 3.792 0 2.844 126.4 1.6 20.4 199.396 49.5264 10

0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
28.44 0 18.96 0 3.792 0 2.844 126.4 1.6 20 199.396 49.5264 10
28.44 0 18.96 0 3.792 0 2.844 126.4 1.6 20 199.396 49.5264 10
0
5 61 599 149 30
W4 W5 D1 D2 D3 D4 OTHERS

TOTAL DEDUCTION
0.3 0 0 2 2.1 0.9 2.1 0.8 2.1 0.8 2.1 0.8 2.1

4 0 4 1 1 2 2 -35.49
0 0 0 2 0 0 0 -3.78
4.8 0 32.8 18 5.8 11.6 11.6
 Republika ng Pilipinas
Lungsod ng Quezon
TANGGAPAN NG INHINYERYA
5th Floor, QC Civic Center Building “B”
Telephone Nos. 988-4242 Local 8538

PROGRAM OF WORK AND DETAILED ESTIMATE FOR THE

PROPOSED CONSTRUCTION OF TWO STOREY MULTI-PURPOSE BUILDING AT
TS CRUZ VILLE SUBDIVISION
LOCATED AT BARANGAY KALIGAYAHAN, DISTRICT 5, QUEZON CITY

Scope of Works :
1 General Requirement including temporary enclosure, lighting & water facilities and permits
2 Demolition Works of existing structures including hauling and disposal
3 Site Works including excavation, backfill and compaction, soil poisoning, gravel bedding
4 Concrete Works including concreting, reinforcements, formworks & scaffolding, and concrete stairs
5 Masonry Works
6 Metal Fabrication
7 Waterproofing Works
8 Architectural Works including floor finishes, wall finishes, ceiling finishes, roofing works, doors & windows,
painting works and miscellaneous
9 Electrical Works
10 Plumbing Works (Waterline, Drain, Waste, Vent, Dry Standpipe and Drainage System)

ITEM WORK DESCRIPTION AND UNIT TOTAL

UNIT QTY
NO. SCOPE OF WORKS COST COST

I GENERAL REQUIREMENTS
Temporary enclosure around the construction area unit 109.50 P 80.00 P
Temporary lighting and water facilities days 150.00 350.00
Billboard unit 1.00 3,669.30

Sub-Total I P

II DEMOLITION WORKS
Demolition of existing Structure unit 1.00 P 150,000.00 P
Hauling and clearing of demolished materials unit 10.00 3,500.00

Sub-Total II P

III SITE WORKS

A Earthworks
Excavation (Solid Rock Adobe)
Footings m³ 17.00 561.61

Page 17 of 53
 Wall footing m³ 23.00 561.61
Septic tank m³ 13.36 561.61
Backfill and Compaction m³ 42.00 453.00

Sub-Total 1-4 P

Page 18 of 53
 Soil Poisoning / Termite Proofing m² 109.50 P 69.00 P
Gravel Bedding and compaction (Ordinary Gravel) 15.00
Footings m³ 1.00 900.00
Septic tank m³ 1.00 900.00
Wall Footing m³ 2.00 900.00
Slab on Grade m³ 16.25 900.00
Materials Cost P
Labor Cost
Sub-Total 5-6 P
Sub-Total A P
Sub-Total III P

IV CONCRETE WORKS
A Concreting (RMC @ 28 Days)
Column Footings, 3000 psi, 3/4" Gravel m³ 4.00 P 4,000.00 P
Columns, 3000 psi, 3/4" Gravel m³ 9.00 4,000.00
Wall Footings, 3000 psi, 3/4" Gravel m³ 9.00 4,000.00
Beams/Roof Beam, 3000 psi, 3/4" Gravel m³ 18.00 4,000.00
Slabs-on-fill, 3000 psi, 3/4" Gravel m³ 17.00 4,000.00
(including concrete topping)
Suspended Slabs, 3000 psi, 3/4" Gravel m³ 11.00 4,000.00
(including concrete topping)
Ramp, 3000 psi, 3/4" Gravel m³ 2.00 4,000.00
(including concrete topping)
Septic Tank ( Slab, Floorings) 3000 psi, 3/4" Gravel m³ 4.00 4,000.00
(including concrete topping)
Materials Cost P
Labor Cost
Sub-Total A P

B Reinforcing Bars
Grade 40
Wall Footings kgs 216.00 39.00
Suspended slab kgs 2,846.00 39.00
Slabs-on-fill kgs 429.00 39.00
Stirrups ( Columns & Beams ) kgs 1,694.00 39.00
Septic Tank kgs 452.00 39.00
Grade 60
Column Footings kgs 334.00 39.00
Columns kgs 2,086.00 39.00
Beams kgs 2,378.00 39.00
G.I. Tie Wire kgs 388.00 80.00

Materials Cost P
Labor Cost

Page 19 of 53
 Sub-Total B P

Page 20 of 53
C Formworks & Scaffoldings
Formworks
Columns m² 160.00 P 308.00 P
Beams m² 470.00 275.00
Suspended slab m² 200.00 182.00
Suspended slab ( Septic Tank ) m² 10.00 182.00
Scaffoldings / Shoring
Columns lm 95.00 575.00
Beams m² 80.00 154.00
Roof BEam m² 80.00 154.00
Suspended Slab m² 105.00 131.00
Suspended slab ( Septic Tank ) m² 10.00 131.00

Materials Cost P
Labor Cost
Sub-Total C P

Sub-Total IV P

V MASONRY WORKS
Laying of 150mm CHB, including mortar, m² 599.00 P 659.00 P
and reinforcement
Laying of 100mm CHB, including mortar, m² 114.00 460.00
and reinforcement
Laying of 150mm CHB, including mortar and m² 26.00 586.00
reinforcement, Septic Tank
Stiffener Beams and Columns including concreting, lm 24.00 330.00
reinforcement and formworks
Plastering of CHB Walls m² 1,426.00 171.00
Plastering of Door and Window Openings lm 138.00 257.00

Materials Cost P
Labor Cost
Sub-Total V P

VI THERMAL AND MOISTURE PROTECTION

A Cementitious Capillary Type Waterproofing
Toilets and Decks m² 13.00 P 541.00 P
Vapor Barrier, 8mil m² 170.00 40.00

Materials Cost P
Labor Cost
Sub-Total VII P
VII STEEL WORKS
Construction of Steel Trussed including plates,

Page 21 of 53
bolts, connectors and accessories, painted finish
TRUSS 1
2 x2 x 1/4 Angle Bars pcs 71.00 P 1,132.00
2 X 4 Metal C Purlins pcs 50.00 650.00
50mm gI Pipe pcs 10.00 2,300.00
2 x 10 x 6mm Structural Steel Tubular (Fire-Exit Main Frame ) kg 1,017.00 54.00
2 x 6 x 6mm Structural Steel Tubular ( Fire Exit Thread ) kg 700.00 54.00

Page 22 of 53
 16mm Square Bar kg 354.00 54.00
12mm Round Bar pcs 654.00 54.00
Miscellaneous and Consumables
Epoxy Primer gal 10.00 950.00
Quick Dry Enamel gal 10.00 630.00
Welding Machine rentals days 35.00 350.00
Welding Rod kg 15.00 100.00
Materials Cost P
Labor Cost
Sub-Total VII P

VIII ARCHITECTURAL WORKS

A Floor Finishes
400mm x 400mm Ceramic Tiles (Floor) m² 26.01 P 1,000.00 P
600mm x 600mm Homogeneous Tiles m² 292.12 1,500.00
50mm Concrete Topping (For Waterproofing) m² 13.00 310.00
Rubber Nosing l.m 50.00 150.00
Materials Cost P
Labor Cost
Sub-Total A P

B Wall Finishes
400mm x 400mm Ceramic Wall Tiles m² 93.12 P 1,000.00 P
downspout cladding, painted finish
PVC Plastering Guide lm 138.00 150.00
Stoneworks m² 15.00 2,500.00
Materials Cost P
Labor Cost
Sub-Total B P

C Ceiling Finishes
6" thk Ficem Board on Metal frame m² 304.00 850.00

Materials Cost P
Labor Cost
Sub-Total C P

D Doors & Windows

Doors including accessories
D1 - 2.0 m x 2.1 m Powder Coated Frame Double Swing Door set 4.00 P 27,300.00 P
D2 - 0.8 m x 2.1 m Maetal Door with Panic Device sets 1.00 15,000.00

Page 23 of 53
 D3 - 0.8 m x 2.1 m Panel Door sets 1.00 12,000.00
D4 - 0.8 m x 2.1 m PVC Door with Louver sets 2.00 6,500.00
D5 - 0.6 m x 2.1 m PVC Door with Louver sets 2.00 4,500.00
Windows including accessories
W1 - 2.0 m x 0.30 m Clear glass on powder sets 2.00 3,900.00
coated aluminum frame
W2 - 1.0 m x 0.75 m Clear glass on powder sets 4.00 4,875.00
coated aluminum frame
W3 - 2.0 m x 0.8 m Clear glass on powder sets 4.00 10,400.00
coated aluminum frame
W4- 0.3 m x 0.3 m Clear glass on powder sets 4.00 585.00
coated aluminum frame

Page 24 of 53
 Hardware accessories
Door Hinges pcs 30.00 100.00
Door Knobs / handles pcs 10.00 1,000.00

Materials Cost P
Labor Cost
Sub-Total E P
E Roofing Works
Rib Type Long Span Roofing m² 130.00 P 560.00
End Flashing pcs 16.00 560.00
Gutter pcs 5.00 560.00
Ridge Cap pcs 0.00 560.00
Heat Insulation m² 130.00 150.00
Tekscrew pcs 500.00 3.50
Silicon Sealant pcs 10.00 200.00
Vulcaseal pcs 10.00 200.00
Materials Cost P
Labor Cost
Sub-Total E P

F Painting Works
Semi-Gloss Latex Paint Finish (exterior & Exterior masonry walls m² 1,426.00 P 160.00 P
walls, stairs and slab soffit)
Latex Paint Finish (ceiling for Ficem board) m² 304.00 160.00
Painting of Doors and jambs m² 8.00 250.00

Materials Cost P
Labor Cost
Sub-Total F P

G Miscellaneous / Specialty Works

QC Logo sets 1.00 P 15,000.00 P
HB Logo sets 1.00 15,000.00
50mm Ø Stainless Steel Pipe Grab Bar lm 5.00 2,000.00
1/4" Thick Facial Mirror m² 4.00 2,800.00
Aluminum Composite Panel m² 70.00 3,500.00
Stainless Steel Lettering with neon backlights sqft 3,720.00 36.00
(MULTI-PURPOSE HALL BRGY KALIGAYAHAN)
Stainless Steel Lettering with neon backlights sqft 2,040.00 35.00
(TS CRUZ SUBDIVISION)
Materials Cost P
Labor Cost
Sub-Total G P
Sub-Total VIII P

Page 25 of 53
IX ELECTRICAL WORKS
A Lighting and Power System
1 Roughing-ins
1/2"Ø x 3m PVC Pipe pcs 80.00 P 80.00 P
1/2"Ø PVC Adaptor pcs 51.00 5.00
1/2"Ø PVC Locknut pcs 18.00 5.00
2" x 4" Utility Box pcs 27.00 28.00
4" x 4" Junction Box with cover pcs 10.00 36.00
2 Wires and Cables
3.5mm² THHN Copper Wire rolls 8.00 3,550.00
3 Wiring Devices & Lighting Fixtures
Duplex C.O. with ground pcs 17.00 335.00
2 x 36 W FL Tube in 14" x 24" Louver Fixtures pcs 16.00 2,500.00
Pinlight pcs 9.00 650.00
Single Pole Switch w/ Plate & Cover pcs 6.00 120.00
Three Pole Switch w/ Plate & Cover pcs 3.00 240.00
Three way Switch w/ plate & cover pcs 1.00 350.00
4 Miscellaneous & Consumables \
400cc PVC Solvent Cement cans 5.00 230.00
Hacksaw Blade pcs 3.00 60.00
Electrical tape rolls 5.00 35.00
16mmØ x 3000mm Grounding Rod set 1.00 2,400.00
GI Tie Wire kgs 15.00 65.00
Rubber Tape rolls 3.00 190.00
Paint Brush pcs 2.00 45.00
Masking tape rolls 5.00 35.00
Eyebolt pcs 1.00 478.00
Red Oxide Primer liters 1.00 350.00
Service Entrance set 1.00 27,000.00
Materials Cost P
Labor Cost
Sub-Total 1 - 4 P

5 Panelboards/ Service Entrance

5.1 MDP ( Plug-In ) Assy 1.00 P 8,000.00 P
Materials Cost P
Labor Cost
Sub-Total 5 P
Sub-Total IX P

X PLUMBING WORKS
A Drain, Waste & Vent
1 PVC Pipe
PVC Pipe, 75 Ø x 3 mts pcs 8.00 630.00
PVC Pipe, 50 Ø x 3 mts pcs 10.00 420.00

Page 26 of 53
 2 PVC Fittings
2.1 Wye
Wye, 75 Ø x 75 Ø pcs 5.00 130.00
Wye, 75 Ø x 50 Ø pcs 4.00 130.00
Wye, 50 Ø x 50 Ø pcs 10.00 50.00
2.2 Tee
Tee, 75 Ø x 50 Ø pcs 5.00 130.00
Tee, 50 Ø x 50 Ø pcs 10.00 50.00

Page 27 of 53
2.3 1/4 Bend
1/4 Bend 75 Ø pcs 3.00 70.00
1/4 Bend 50 Ø pcs 3.00 40.00
2.4 1/8 Bend
1/8 Bend 75 Ø pcs 3.00 60.00
1/8 Bend 50 Ø pcs 3.00 30.00
2.5 Reducer
Reducer, 75 Ø x 50 Ø pcs 2.00 50.00
2.7 Cleanout
Cleanout 75 Ø pcs 1.00 50.00
Cleanout 50 Ø pcs 30.00
2.8 P-Trap
P-Trap, 50 Ø pcs 1.00 150.00
B Waterline
1 PPR Pipe, PN 16
PPR Pipe, 20 Ø x 4m pcs 20.00 620.00
2 PPR Fittings
2.1 Tee Equal
Tee Equal, 20 Ø x 20Ø pcs 10.00 70.00
2.2 Unequal Tee
Unequal Tee, 20 Ø x 20 Ø pcs 5.00 70.00
2.3 Reducer
2.4 90° Elbow
90° Elbow, 20 Ø pcs 3.00 60.00
2.5 Female Threaded Tee
Coupling, 20 Ø pcs 3.00 40.00
2.9 Male Adaptor
Gate Valve PPR, 20 Ø pcs 2.00 830.00
Material Cost P
Labor Cost
Sub-Total A - B P

C Miscellaneous & Consumables & Fixtures

1 Water Closet set 4.00 6,500.00
2 Urinals set 2.00 6,500.00
3 Lavatory set 4.00 4,500.00
4 Area Drain/Catch Basin, 460Ø units 4.00 5,000.00
6 Reinforce Concrete Pipe, 460Ø lm 35.00 660.00
7 Solvent Cement, 400ml cans 5.00 230.00
8 Teflon Tape rolls 1.00 35.00
9 Hacksaw Blade pcs 6.00 60.00
10 Waste Cloth kgs 2.00 100.00
11 Angle Bar, 2" x 2" x 1/8" thick x 20 ft. pcs 3.00 1,200.00
12 Flat Bar, 1 1/2" x 1/8" thick x 20 ft. pcs 1.00 280.00
13 Threaded Rod, 1/2"Ø x 8 ft. pcs 2.00 450.00

Page 28 of 53
14 Expansion Bolt with Shield, 1/2" Ø x 2" pcs 7.00 60.00
15 Metal Drill Bit, 1/2" Ø pcs 7.00 80.00

Materials Cost P
Labor Cost
Sub-Total C P
Sub-Total X

Page 29 of 53
 Republika ng Pilipinas
Lungsod ng Quezon
TANGGAPAN NG INHINYERYA
5th Floor, QC Civic Center Building “B”
Telephone Nos. 988-4242 Local 8538

SUMMARY

I GENERAL REQUIREMENTS P
II DEMOLITION WORKS
III SITE WORKS
IV CONCRETE WORKS
V MASONRY WORKS
VI THERMAL AND MOISTURE PROTECTION
VII STEEL WORKS
VIII ARCHITECTURAL WORKS
IX ELECTRICAL WORKS
X PLUMBING WORKS
TOTAL DIRECT COST P
OCM
PROFIT
FIRE PERMIT FEES
ELECTRICAL & SANITARY PERMIT FEES
VAT
PROJECT COST P

Prepared by: Checked by:

ROGELENE F. PULMONES IAN J. UCHI

Master Plumber / Programmer Civil Engineer / Programmer

Submitted by:

EDGARDO V. DEL ROSARIO

Architect IV

Page 30 of 53
 Recommending Approval:

MENANDRO G. VALDEZ
OIC, Planning & Programming Division

Approved:

JOSELITO B. CABUNGCAL
City Engineer

Page 31 of 53
NG AT

TOTAL
COST

8,760.00
52,500.00
3,669.30

64,929.30

150,000.00
35,000.00

185,000.00

9,547.37

Page 32 of 53
12,917.03
7,500.86
19,026.00

48,991.26

Page 33 of 53
 7,555.50

900.00
900.00
1,800.00
14,625.00
25,780.50
9,023.18
34,803.68
83,794.94
83,794.94

16,000.00
36,000.00
36,000.00
72,000.00
68,000.00
-
44,000.00
-
8,000.00
-
16,000.00
-
296,000.00
103,600.00
399,600.00

8,424.00
110,994.00
16,731.00
66,066.00
17,628.00

13,026.00
81,354.00
92,742.00
31,040.00

438,005.00
153,301.75

Page 34 of 53
591,306.75

Page 35 of 53
 49,280.00
129,250.00
36,400.00
1,820.00

54,625.00
12,320.00
12,320.00
13,755.00
1,310.00

311,080.00
108,878.00
419,958.00

1,410,864.75

394,741.00

52,440.00

15,236.00

7,920.00

243,846.00
35,466.00

749,649.00
262,377.15
1,012,026.15

7,034.73
6,800.00

13,834.73
4,842.16
18,676.89

Page 36 of 53
80,372.00
32,500.00
23,000.00
54,918.00
37,800.00

Page 37 of 53
 19,116.00
35,316.00

9,500.00
6,300.00
12,250.00
1,500.00
312,572.00
109,400.20
421,972.20

26,006.40
438,177.60
4,030.99
7,500.00
475,714.99
166,500.25
642,215.24

93,120.00
-
20,700.00
37,500.00
151,320.00
52,962.00
204,282.00

258,400.00

258,400.00
90,440.00
348,840.00

109,200.00
15,000.00

Page 38 of 53
12,000.00
13,000.00
9,000.00

7,800.00

19,500.00

41,600.00

2,340.00

Page 39 of 53
 3,000.00
10,000.00

242,440.00
48,488.00
290,928.00

72,800.00
8,960.00
2,800.00
-
19,500.00
1,750.00
2,000.00
2,000.00
109,810.00
38,433.50
148,243.50

228,160.00

48,640.00
2,000.00

278,800.00
97,580.00
376,380.00

15,000.00
15,000.00
10,000.00
11,200.00
245,000.00
133,920.00

71,400.00

501,520.00
175,532.00
677,052.00
2,687,940.74

Page 40 of 53
 6,400.00
255.00
90.00
756.00
360.00

28,400.00

5,695.00
40,000.00
5,850.00
720.00
720.00
350.00

1,150.00
180.00
175.00
2,400.00
975.00
570.00
90.00
175.00
478.00
350.00
27,000.00
123,139.00
43,098.65
166,237.65

8,000.00
8,000.00
2,800.00
10,800.00
177,037.65

5,040.00
4,200.00

Page 41 of 53
650.00
520.00
500.00

650.00
500.00

Page 42 of 53
 210.00
120.00

180.00
90.00

100.00

50.00
-

150.00

12,400.00

700.00

350.00

180.00

120.00

1,660.00
28,370.00
9,929.50
38,299.50

26,000.00
13,000.00
18,000.00
20,000.00
23,100.00
1,150.00
35.00
360.00
200.00
3,600.00
280.00
900.00

Page 43 of 53
 420.00
560.00

107,605.00
37,661.75
145,266.75
183,566.25

Page 44 of 53
 64,929.30
185,000.00
83,794.94
1,410,864.75
1,012,026.15
18,676.89
421,972.20
2,687,940.74
177,037.65
183,566.25
6,245,808.86
562,122.80
499,664.71
7,681.46
400.00
365,783.89
7,681,461.72

rogrammer

Page 45 of 53
Page 46 of 53
 Republika ng Pilipinas
Lungsod ng Quezon
TANGGAPAN NG INHINYERYA
5th Floor, QC Civic Center Building “B”
Telephone Nos. 988-4242 Local 8538

Name of Project: PROPOSED CONSTRUCTION OF TWO STOREY MULTI-PURPOSE BUILDING AT

TS CRUZ VILLE SUBDIVISION

Location: BARANGAY KALIGAYAHAN, DISTRICT 5, QUEZON CITY

AGENCY ESTIMATE

Item of Work MATERIALS INDIRECT AGGREGATE

LABOR COST
(Description) COST COST COST

I GENERAL REQUIREMENTS - 64,929.30 14,840.55 79,769.85

II DEMOLITION WORKS - 185,000.00 42,284.47 227,284.47
III SITE WORKS 25,780.50 58,014.44 19,152.56 102,947.50
IV CONCRETE WORKS 1,045,085.00 365,779.75 322,473.87 1,733,338.62
V MASONRY WORKS 749,649.00 262,377.15 231,313.45 1,243,339.60
VI THERMAL AND MOISTURE PROTECTION 13,834.73 4,842.16 4,268.88 22,945.76
VII STEEL WORKS 312,572.00 109,400.20 96,447.95 518,420.15
VIII ARCHITECTURAL WORKS 2,018,004.99 669,935.75 614,368.36 3,302,309.09
IX ELECTRICAL WORKS 131,139.00 45,898.65 40,464.56 217,502.21
X PLUMBING WORKS 135,975.00 47,591.25 41,956.76 225,523.01
FIRE PERMIT FEES 7,681.46
ELECTRICAL & SANITARY PERMIT FEES 400.00

TOTAL 7,681,461.72

Amount in Words:

SEVEN MILLION SIX HUNDRED EIGHTY ONE THOUSAND FOUR HUNDRED SIXTY ONE PESOS
AND SEVENTY TWO CENTAVOS ONLY
Note:

Materials to be supplied by the government - NONE.

The contract time for the above mentioned project shall be One Hundred Fifty (150)Calendar Days.

Recommending Approval :

MENANDRO G. VALDEZ
OIC, Planning & Programming Division

Approved:

JOSELITO B. CABUNGCAL
City Engineer
 TA

Name of Project : PROPOSED CONSTRUCTION OF TWO STOREY MULTI-PURPOSE

Location : BARANGAY KALIGAYAHAN, DISTRICT 5, QUEZON CITY
Project Duration : 150 Calendar Days

Item
DESCRIPTION
No. 5 10 15 20 25 30 35 40
I GENERAL REQUIREMENTS
II DEMOLITION WORKS
III SITE WORKS
IV CONCRETE WORKS
V MASONRY WORKS
VI THERMAL AND MOISTURE PROTECTION
VII STEEL WORKS
VIII ARCHITECTURAL WORKS
IX ELECTRICAL WORKS
X PLUMBING WORKS

Prepared by: Checked & Submitted by:

IAN J. UCHI EDGARDO V. DEL ROS

Civil Engineer / Programmer Architect IV
 Republika ng Pilipinas
Lungsod ng Quezon
TANGGAPAN NG INHINYERYA
5th Floor, QC Civic Center Building “B”
Telephone Nos. 988-4242 Local 8538

SE BUILDING AT TS CRUZ VILLE SUBDIVISION

WORK SCHEDULE
NO. OF CALENDAR DAYS
40 45 50 55 60 65 70 75 80 85 90 95 100 105 110 115 120

Recommending Approval:

ROSARIO MENANDRO G. VALDEZ

OIC, Planning & Programming Division
120 125 130 135 140 145 150

Approved by:

JOSELITO B. CABUNGCAL
City Engineer
 Republika ng Pilipinas
Lungsod ng Quezon
TANGGAPAN NG INHINYERYA
5th Floor, QC Civic Center Building “B”
Telephone Nos. 988-4242 Local 8538

Project Name : PROPOSED CONSTRUCTION OF TWO STOREY MULTI-PURPOSE BUILDING

AT TS CRUZ VILLE SUBDIVISION
Location : BARANGAY KALIGAYAHAN, DISTRICT 5, QUEZON CITY

LIST OF KEY PERSONNEL

Manpower No.
1 Project Manager 1
2 Project Engineer 1
3 Materials Engineer 1
4 Foreman 1
5 Skilled Worker 5
6 Driver 1
7 Heavy Equipment Operator 2

Prepared by: Checked and Submitted by:

IAN J. UCHI EDGARDO V. DEL ROSARIO

Civil Engineer / Programmer Architect IV

Recommending Approval:

MENANDRO G. VALDEZ
OIC, Planning & Programming Division

Approved by:

JOSELITO B. CABUNGCAL
City Engineer
 Republika ng Pilipinas
Lungsod ng Quezon
TANGGAPAN NG INHINYERYA
5th Floor, QC Civic Center Building “B”
Telephone Nos. 988-4242 Local 8538

Project Name : PROPOSED CONSTRUCTION OF TWO STOREY MULTI-PURPOSE BUILDING

AT TS CRUZ VILLE SUBDIVISION
Location : BARANGAY KALIGAYAHAN, DISTRICT 5, QUEZON CITY

LIST OF MAJOR EQUIPMENT

NO. OF
NAME OF EQUIPMENT
UNIT
1 Backhoe with Concrete Breaker 1
2 Dumptruck 1
3 Concrete vibrator 1
4 Bar Cutter 1
5 Concrete Mixer 1
6 Plate Compactor 1
7 Welding Machine 1
8 Scaffolding (H-Frame) set
9 Power Tools set
10 Elf Truck 1

Prepared by: Checked and Submitted by:

IAN J. UCHI EDGARDO V. DEL ROSARIO

Civil Engineer / Programmer Architect IV

Recommending Approval:

MENANDRO G. VALDEZ
OIC, Planning & Programming Division

Approved by:
JOSELITO B. CABUNGCAL
City Engineer