TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES

Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

PROJECT TITLE: PROPOSED FOUR-STOREY OFFICE BUILDING

OWNER/S: MR. HOOVER CHUA
LOCATION: SULDON DRIVE, LAHUG, CEBU CITY
SUBJECT: COST ESTIMATES

ITEM NO. SCOPE OF WORK QUANTITY UNIT UNIT AMOUNT AMOUNT

I. MOBILIZATION
Electric and Water Meter 1 lot 20000 20000
Temporary Toilets 1 setup 15000 15000
Temporary Storage 1 setup 10000 10000
Perimeter Fencing 1 lot 20000 20000
Site Clearing 1 lot 10000 10000
Subtotal 75000
II. EXCAVATION WORKS
Excavation 1 lot 30000 30000
Earthworks 1 lot 70000 70000
Gravel Fill 1 lot 50000 50000
Soil Poisoning 1 lot 5000 5000
Layout and Staking 1 lot 30000 30000
Subtotal 185000
III. CONCRETE WORKS
Cement 3141 bag 260 816660
Sand 709 cu.m. 1232.05 873523.45
Gravel 1417 cu.m. 1207.05 1710389.85
Subtotal 3400573.3
IV. MASONRY WORKS
CHB #5 34836 pc. 14 487704
Cement 3583 bag 260 931580
Sand 793 cu.m. 1232.05 977015.65
Subtotal 2396299.65
V. REBAR WORKS
10mm dia. 10550 pc. 156 1645800
16mm dia. 221 pc. 394 87074
20mm dia. 2133 pc. 645 1375785
25mm dia. 1584 pc. 795 1259280
#16 Tie Wire 191 kg 16 3056
Subtotal 4370995
VI. FORMWORKS AND SCAFFOLDINGS
Plywood 1/4" x 4' x 8' 808 pc. 330 266640
2" x 3" Lumber 1112 bd.ft. 280 311360
2" x 2" Lumber 1077 bd.ft. 280 301560
Subtotal 879560
VII. ELECTRICAL WORKS
3.5 sq.mm wire 10 box 4484.4 44844
5.5 sq.mm wire 6 box 2930.4 17582.4
8.0 sq.mm wire 4 box 1998.4 7993.6
22 sq.mm cable 1 roll 3230.4 3230.4
Conduit Pipe (EMT) 15 mm dia. (3m) 778 pc. 90 70020
Conduit Pipe (EMT) 20 mm dia. (3m) 204 pc. 120 24480
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

PROJECT TITLE: PROPOSED FOUR-STOREY OFFICE BUILDING

OWNER/S: MR. HOOVER CHUA
LOCATION: SULDON DRIVE, LAHUG, CEBU CITY
SUBJECT: COST ESTIMATES

ITEM NO. SCOPE OF WORK QUANTITY UNIT UNIT AMOUNT AMOUNT

Convenience Outlet 97 pc. 351 34047
ACU Outlet 26 pc. 460 11960
18W LED Lamp 349 pc. 380 132620
28W LED Lamp 20 pc. 850 17000
50W LED Lamp 29 pc. 2900 84100
Receptacle 398 pc. 28.95 11522.1
Three-Gang Switch 63 pc. 360 22680
Two-Gang Switch 42 pc. 240 10080
One-Gang Switch 32 pc. 110 3520
Junction Box 398 pc. 32 12736
Utility Box 123 pc. 33 4059
Panel Box 6 pc. 12500 75000
Booster Pump 2 pc. 2879.5 5759
Transfer Pump 1 pc. 2879.5 2879.5
Fire Pump 1 pc. 2879.5 2879.5
Jockey Pump 1 pc. 2879.5 2879.5
Subtotal 601872
VIII. PLUMBING WORKS
PPR 75mm dia. (3m) 73 pc. 2398.44 175086.12
PVC 100mm dia. (3m) 38 pc. 753.5 28633
75mm dia. Tee (PPR) 37 pc. 401.96 14872.52
75mm dia. 90 deg. Elbow (PPR) 91 pc. 363.4 33069.4
75mm dia. Wye (PPR) 2 pc. 401.96 803.92
100mm dia. Tee (PVC) 47 pc. 95 4465
100mm dia. 90 deg. Elbow (PVC) 18 pc. 95 1710
100mm dia. Cleanout w/ cap (PVC) 14 pc. 95 1330
Floor Drain 15 pc. 125 1875
Kitchen Sink Set 2 pc. 3088 6176
Lavatory Set 15 pc. 6140 92100
Water Closet 17 pc. 10580 179860
Faucet 3 pc. 148 444
Bidet 17 pc. 269.5 4581.5
Urinal 3 pc. 4175 12525
Water Pump 2 pc. 2999.75 5999.5
Water Tank 2 pc. 167000 334000
Subtotal 897530.96
IX. FENESTRATION WORKS
Hinges 183 pc. 129.75 23744.25
Handles / Pull Bar 20 pc. 150 3000
Cylindrical Lockset 52 pc. 1119.75 58227
Deadbolt 30 pc. 719.75 21592.5
Door 1 7 set 2860 20020
Door 2 4 set 2520 10080
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

PROJECT TITLE: PROPOSED FOUR-STOREY OFFICE BUILDING

OWNER/S: MR. HOOVER CHUA
LOCATION: SULDON DRIVE, LAHUG, CEBU CITY
SUBJECT: COST ESTIMATES

ITEM NO. SCOPE OF WORK QUANTITY UNIT UNIT AMOUNT AMOUNT

Door 3 4 set 3100 12400
Door 4 2 set 3210 6420
Door 5 (Sliding Door) 1 set 3230 3230
Door 6 2 set 2500 5000
Door 7 3 set 2000 6000
Door 8 2 set 2200 4400
Door 9 5 set 2250 11250
Door 10 (Sliding Door) 4 set 2100 8400
Door 11 6 set 2200 13200
Door 12 12 set 2100 25200
Door 13 3 set 2250 6750
Door 14 1 set 2520 2520
Door 15 (Sliding Door) 1 set 2500 2500
Door 16 2 set 2800 5600
Door 17 6 set 2100 12600
Door 18 1 set 2100 2100
Door 19 2 set 3210 6420
Door 20 (Sliding Door) 1 set 2000 2000
Door 21 3 set 2250 6750
Door 22 2 set 2150 4300
Door 23 2 set 2500 5000
Window 1 1 set 13300 13300
Window 2 3 set 6000 18000
Window 3 3 set 4500 13500
Window 4 2 set 2800 5600
Window 5 3 set 3100 9300
Window 6 1 set 15500 15500
Window 7 1 set 4700 4700
Window 8 3 set 3200 9600
Window 9 1 set 2800 2800
Window 10 1 set 2800 2800
Window 11 2 set 4100 8200
Window 12 1 set 4300 4300
Window 13 1 set 3200 3200
Subtotal 399503.75
X. STEEL AND TINSMITRY WORKS
Angle Bars (6m) 45 pc. 1704.66 76709.7
C-Purlins (6m) 89 pc. 1089 96921
Roofing Sheets (6m) 79 pc. 1100 86900
Sag Rods (6m) 28 pc. 87.22 2442.16
Gutter (10ft) 11 pc. 165 1815
Flashing (10ft) 16 pc. 165 2640
Subtotal 267427.86
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

PROJECT TITLE: PROPOSED FOUR-STOREY OFFICE BUILDING

OWNER/S: MR. HOOVER CHUA
LOCATION: SULDON DRIVE, LAHUG, CEBU CITY
SUBJECT: COST ESTIMATES

ITEM NO. SCOPE OF WORK QUANTITY UNIT UNIT AMOUNT AMOUNT

XI. FINISHING WORKS
Glazed Floor Tiles (0.6 x 0.6) 1772 pc. 180 318960
Hardwood Floor Parquet (1.2 x 0.2) 1563 pc. 260 406380
Glazed Wall Tiles (0.3 x 0.3) 2317 pc. 90 208530
Unglazed Floor Tiles (0.3 x 0.3) 952 pc. 24.5 23324
Pre-fabricated 1m Railings 45 pc. 6000 270000
Subtotal 1227194
XII. PAINTING WORKS
Primer 37 tin 2568 95016
White Latex Paint 42 tin 2758 115836
Gray Latex Paint 9 tin 2568 23112
Western Brown Paint 3 tin 2568 7704
Brown Latex Paint 1 tin 2568 2568
Subtotal 244236
XIII. MECHANICAL WORKS
Elevator 1 set 522610 522610
Subtotal 522610
XIV. MISCELLANEOUS AND CONSUMABLES
Hacksaw 2 pc. 159 318
Cutting Disc 5 pc. 60 300
Hacksaw Blade 5 pc. 65 325
Welding Rod 3 kg. 2330 6990
Teflon Tape 20 pc. 27.5 550
Cement Solvent 10 pc. 85 850
Fusion Gun 2 pc. 1490 2980
Concrete Nail 4 kg. 120 480
Paint Tray 4 pc. 35 140
Paint Roller w/ handle (9") 2 pc. 94.45 188.9
Paint Roller w/ Handle (4") 2 pc. 94.45 188.9
Paint Thinner 5 pc. 280 1400
Lacquer Thinner 5 pc. 481.4 2407
Paint Brush (1") 5 pc. 30 150
Paint Brush (2") 5 pc. 40 200
Roller Filler (4") 4 pc. 50 200
Roller Filler (9") 4 pc. 70 280
Sand Paper #100 10 pc. 15 150
Sand Paper #120 10 pc. 10 100
Nail 4 kg. 70 280
Electrical Tape 12 pc. 26 312
Nylon Wire 15 pc. 32 480
Subtotal 19269.8
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department

PROJECT TITLE: PROPOSED FOUR-STOREY OFFICE BUILDING

OWNER/S: MR. HOOVER CHUA
LOCATION: SULDON DRIVE, LAHUG, CEBU CITY
SUBJECT: COST ESTIMATES SUMMARY

ITEM SCOPE OF WORK AMOUNT

I. MOBILIZATION 75000
II. EXCAVATION WORKS 185000
III. CONCRETE WORKS 3400573.3
IV. MASONRY WORKS 2396299.65
V. REBAR WORKS 4370995
VI. FORMWORKS AND SCAFFOLDINGS 879560
VII. ELECTRICAL WORKS 601872
VIII. PLUMBING WORKS 897530.96
IX. FENESTRATION WORKS 399503.75
X. STEEL AND TINSMITRY WORKS 267427.86
XI. FINISHING WORKS 1227194
XII. PAINTING WORKS 244236
XIII. MECHANICAL WORKS 522610
XIV. MISCELLANEOUS AND CONSUMABLES 19269.8
TOTAL MATERIAL COST 15487072.32

DIRECT COST
MATERIAL COST 15487072.32
LABOR COST 6969182.544
EQUIPMENT COST 774353.616

TOTAL DIRECT COST 23230608.48

INDIRECT COST
CONTRACTOR'S PROFIT 2555366.9328
OVER CONTINGENCY MISCELLANEOUS 2787673.0176
E-VAT 3428837.811648

TOTAL INDIRECT COST 8771877.762048

TOTAL CONTRACT AMOUNT 32002486.242048