TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES

Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

PROJECT TITLE: PROPOSED 2- STOREY RESIDENTIAL

OWNER/S: ROMEO & EDNA PABELLO
LOCATION: 751 Saint Martha S. Barracks II Tala Caloocan City

ITEM NO. DESCRIPTION OF WORKS QUANTITY UNIT UNIT COST

Site Constructions
Mobilizatio/Demolization 4 lot 100,000.00
I. Excavation 1364 cu.m. 200.00
Backfill 1644 cu.m. 400.00
subtotal
Concrete & Masonry Works
Cement (Ordinary Portland Cement) 3187 bags 220.00
Sand 230 cu m. 540.60
Gravel 166 cu.m. 360.00
II. CHB
(200x200x400mm) 1800 pcs.
(150x200x400mm) 813 pcs. 13.00
(100x200x400mm) 379 pcs. 12.00
subtotal
Steel Reinforcement
∅ 12mm x 6.0m 3024 pc 400.00
III. ∅ 16mm x 6.0m 783 pc 450.00
∅ 20mm x 6.0m 32 pc 500.00
#16 G.I. Tie Wire 392 kg. 30.00
subtotal
Carpentry Works
2" x 2" x 18" lumber 836 pcs. 100.00
2" x 2" x 20' lumber 340 pcs. 120.00
IV.
2" x 3" x 18' lumber 411 pcs. 150.00
120x240cm plywood 442 pcs. 400.00
subtotal
Roofing Works
8' Roofing Sheet 5 pcs. 1,500.00
12' Roofing Sheet 28 pcs. 1,800.00
V.
Rivets 5 kg. 90.00
G. I. Washer 22 kg. 90.00
V.

subtotal
Tile Works
40x40 Unglazed Tiles 2316 pcs. 50.00
30x30 Unglazed Tiles 1719 pcs. 40.00
VI.
Cement Mortar 46 bags 220.00
White Cement 266 kg. 550.00
subtotal
Paint Works
Acrylic Gloss.Latex Paint 43 gal. 480.00
Quick Dry Enamel 11 gal. 480.00
Acrylic Roofing Shield 6 gal. 500.00
VII. Prime Sealer 43 gal. 625.00
Wood Primer 11 gal. 480.00
Neutralizer 18 quarts 250.00
Other Miscellaneous Item 1 lot 1,500.00
subtotal
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

PROJECT TITLE: PROPOSED 2- STOREY RESIDENTIAL

OWNER/S: ROMEO & EDNA PABELLO
LOCATION: 751 Saint Martha S. Barracks II Tala Caloocan City

Electrical Works
Conduit Wire 265 m. 194.00
One Gang Switch 2 pcs. 117.80
Two Gang Switch 6 pcs. 164.80
Three Gang Switch 3 pcs. 175.14
Duplex Outlet 15 pcs. 78.15
Triplex Outlet 5 pcs. 98.15
Chandelier 3 pcs. 2,300.00
Pinlight 17 pcs. 80.00
VIII. Flourescent Lamp 6 pcs. 850.00
Ceiling Light 2 pcs. 100.00
Range Oulet 1 set 350.00
Aircon Outlet 3 set 1,120.00
15 Amp. Breaker 6 pcs. 3,650.40
20 Amp. Breaker 2 pcs. 4,870.50
60 Amp. Breaker 1 pcs. 6,094.79
Panel Board 1 unit 6,500.00
Other Miscellaneous Item 1 lot 3,000.00
subtotal
Plumbing Works
4 " ∅ PVC Pipe 34 pc 583.00
3 " ∅ PVC Pipe 5 pc 434.00
1/16 Bend Elbow 6 pcs. 30.00
1/8 Bend Elbow 8 pcs. 25.00
1/4 Bend Elbow 24 pcs. 18.75
Tee 13 pcs. 173.00
Clean out 2 pcs. 280.00
Wye 11 pcs. 81.00
Coupling 13 pcs. 9.25
IX.
50mm ∅ Ptrap 12 pcs. 224.50
Gate Valve 1 pcs. 387.00
Shower Head w/ valve 2 pcs. 1,935.00
IX.

Faucet 5 pcs. 480.00

Lavatory 2 pcs. 3,795.00
Water Closet 2 pcs. 6,000.00
Kitchen Sink 2 set 5,000.00
Teflon tape 3 roll 20.00
Related Fittings & Necessary Accessories 1 lot 4,500.00
subtotal
Doors and Windows
French Door (D1) 1 set 4,000.00
Panel Door (D2) 1 set 3,400.00
Panel Door (D3) 2 set 3,300.00
Panel Door (D4) 3 set 3,000.00
Sliding Door (D2) 1 set 5,000.00
X. Aluminum French Window (W1) 1 set 5,000.00
Steel Casement (W2) 13 set 3,500.00
Steel Casement (W3) 2 set 2,800.00
Steel Casement (W4) 2 set 2,500.00
Aluminum Bi- Fold Window (W5) 3 set 1,200.00
Fixed Window (W6) 3 set 2,300.00
subtotal

TOTAL DIRECT COST:

Prepared By: Approved:

Pabello, Joyce Angeline L. ENGR. MARJUN B. MACASILHIG

INSTRUCTOR
GICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

TOTAL COST

400,000.00
272,800.00
657,600.00
1,330,400.00

701,140.00
124,067.70
59,760.00

-
10,569.00
4,548.00
900,084.70

1,209,600.00
352,350.00
16,000.00
11,745.00
27,745.00

83,600.00
40,800.00
61,650.00
176,800.00
362,850.00

7,500.00
50,400.00
405.00
1,935.00
 60,240.00

115,800.00
68,760.00
10,120.00
146,300.00
340,980.00

20,640.00
5,280.00
3,000.00
26,875.00
5,280.00
4,500.00
1,500.00
67,075.00
GICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

51,410.00
235.60
988.80
525.42
1,172.25
490.75
6,900.00
1,360.00
5,100.00
200.00
350.00
3,360.00
21,902.40
9,741.00
6,094.79
6,500.00
3,000.00
119,331.01

19,822.00
2,170.00
180.00
200.00
450.00
2,249.00
560.00
891.00
120.25
2,694.00
387.00
3,870.00
 2,400.00
7,590.00
12,000.00
10,000.00
60.00
4,500.00
70,143.25

4,000.00
3,400.00
6,600.00
9,000.00
5,000.00
5,000.00
45,500.00
5,600.00
5,000.00
3,600.00
6,900.00
99,600.00

3,378,448.96

ENGR. MARJUN B. MACASILHIG

INSTRUCTOR
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

PROJECT TITLE: PROPOSED 2- STOREY RESIDENTIAL

OWNER/S: ROMEO & EDNA PABELLO
LOCATION: 751 Saint Martha S. Barracks II Tala Caloocan City

SUMMARY
DETAILED ESTIMATE

I. Site Constructions
II. Concrete & Masonry Works
III. Steel Reinforcement
IV. Carpentry Works
V. Roofing Works
VI. Tile Works
VII. Paint Works
VIII. Electrical Works
IX. Plumbing Works
X. Doors and Windows
TOTAL DIRECT COST:

Prepared By: Approved:

Pabello, Joyce Angeline L. ENGR. MARJUN B. MACASILHIG

INSTRUCTOR
OF THE PHILIPPINES
Manila

EERING
artment

Y
TIMATE

1,330,400.00
ks 900,084.70
27,745.00
362,850.00
60,240.00
340,980.00
67,075.00
119,331.01
70,143.25
99,600.00
TOTAL DIRECT COST: 3,378,448.96

NGR. MARJUN B. MACASILHIG