Pert CPM Compac

STRUCTURAL QUANTITIES
Clearing and Grubbing

Length Width Area Unit
10.5 7.75 81.375 m²
81.375 m²
Soil Poisoning
for Footing
Item Quantity Area Area total
F1 12 10.56 126.72
for Wall Footing

Item Length Width Area total
WF1 31 0.4 12.4
WF2 19.87 0.5 9.935
for Tie Beam

TB 52.55 0.3 15.765
for Slab
Length Width Area
10.35 6.65 68.8275
Soil Poisoning 217.8825
Gravel Bedding
for Footing
Item Quantity Area Thickness
F1 12 1.44 0.1
for Wall Footing

Item Length Width Thickness
WF1 31 0.4 0.1
WF2 19.87 0.48 0.1
for Tie Beam
TB 52.55 0.3 0.1
for Slab
Length Width Thickness
10.35 6.65 0.15
Soil Poisoning
Excavation
for Footing
Item Quantity Area D
F1 12 1.44 1.3
for Wall Footing

Item Length Area Volume
WF1 31 0.4 12.4
WF2 19.87 0.09 0
for Tie Beam
TB 52.55 0.105 0
Excavation 34.864
Backfill and Compaction

for Footing
Item Quantity VolumeExc VolumeF&C
F1 12 1.872 0.522
WF1 31 0.4 0.2
TB 52.55 0.105 0.105
Slab 1 0.3 68.8275
Backfill and Compaction

Ordinary Backfill
Imported Backfill
Concreting
for Footing
Item Quantity Area t
F1 12 1.44 0.3
Total
for Wall Footing

Item Length Area Volume
WF1 31 0.08 2.48
WF2 19.87 0.09 1.7883
Total 4.2683
for Tie Beam 52.55 0.06 3.153
for Column
Item Quantity Area Length
C1 12 0.09 4.4
Total
for Beam
Item Area Length Volume
B1 0.08 57.65 4.612
IB 0.03 23.9 0.717
Total 5.329
for Slab/Pantry Concrete

Area Thickness Volume
68.8275 0.1 6.95025
for Roof Deck

Volume 1 Volume 2 VolumeTotal
6.55025 2.0685 13.549192125
Reinforcement
for Footing
Item Quantity No. of Bars Length per bar
F1 12 12 1.41
Weight for Footing 16mm Ø bar

GI Tie Wire
F1 12 36 0.25
Weight for GI Tie Wire Footing
for Wall Footing

Item Length No. of 6m bars Lengthper bar
Horizontal Bars
WF1 93 16.32 6
WF2 79.48 14.24 6
for 12mmØ bars
Item Length No. of stirrups Lengthperstirrup
WF1 31 78.5 0.4
WF2 19.87 51 1.35
10mm Ø bar
Weight for Wall Footing
GI Tie Wire No. of Ties No. of stirrups Lengthpertie
3 78.5 0.25
4 51 0.25
Weight for GI Tie Wire Wall Footing
for Tie Beam Length No. of Bars L total

TB (Horizontal Bars) 52.55 4 210.2
for 16mmØ bars 332.116
Stirrups
@3.85 3 15 45
3 28 84
3 19 57
2 16 32
2 24 48
Total 266
for 10mmØ bars 164.122
Weight for Tie Beam 496.238
Weight for GI Tie Wire 408

7.6981132075
for Column
Item Quantity Qty. Vert. bars Lengthperbar
C1 12 4 4.4
16mm Ø bar
Item Length No. of stirrups Lengthperstirrup
C1stirrup 4.4 408 1.048
10mm Ø bar
Weight for Column
4 408 0.25
Weight for GI Tie Wire Column
for Beam
Item No. of Bars Length Lengthtotal
B1 6 57.65 345.9
IB 4 23.9 95.6
441.5
16mm Ø bar 697.57
Stirrups Length No. of stirrups Lengthperstirrup
B1
2.5 15 1.2
4.15 23 1.2
3.1 18 1.2
4.9 27 1.2
1.85 12 1.2
IB 3.1 18 0.7
4.9 27 0.7
1.85 12 0.7
0.7 6 0.7
10mm Ø bar
Weight for Beam
6 95 0.3
7 45 1.3
Weight for GI Tie Wire Beam
for Slab/Pantry
Slab L No. of bars Lengthperbar
along 10.35m 10.35 27 6.95
along 6.5m 6.5 18 10.65
Weight for Slab 10mm
Stirrups 486 0.25
for Suspended Slab/Roof Deck

Item L No. of Bars Lengthperbar
S1
.7x3.1 area
Bottom Short Span 3.1 20 0.7
Bottom Longspan 0.7 4 3.1
Top Short Span 2.077 10 0.7
Top Longspan 0.469 2 3.1
.7x4.9 area
.7x1.85
S2
4.15x3.1area
4.15x4.9area
4.15x1.85area
2.5x3.1area
2.5x4.9area
2.5x1.85area
12mm Ø bar
for Stirrups
Masonry Works
150mm CHB
Item Length Height Areatotal
Wall 31 3.9 120.9
Parapet 33 1.2 39.6
Less Doors and/windows
Item Area Areatotal
D3 1 1.68 1.68
W1 1 7.2 7.2
W2 2 3.15 6.3
W3 2 1.05 2.1
W4 3 0.2 0.6
W5 3 0.2 0.6
18.48
CHB 150mm 142.02
Item Length Height Areatotal

for 100mm CHB 26.69 3 80.07
Column Casing (Front) 1 7.105 7.105
87.175
Less Doors and/windows
D1 1 3.15 3.15
D2 1 1.68 1.68
D4 1 1.47 1.47
D5 2 1.47 2.94
D6 1 1.68 1.68
D7 2 1.47 2.94
13.86
CHB 100mm 73.315
Tiling Works
Floor Tiles
Item Length Width Areatotal

Floor Tiles (Ceramic Unglazed) 1.08 2.4 2.592
Ceramic Tiles 6.65 10.35 68.8275

Less 1.2 2.5 -3
0.63 3.85 -2.4255
2.65 2.35 -6.2275
Vynil Tiles Total 57.1745
Wall Tiles/Counter 2.4 6.96 16.704

1.25 0.6 0.6
Less Doors and Windows 2 1.47 -2.94
1 0.2 -0.2
Wall Tiles/Counter Ceramic Glazed Total 14.164
Painting
Exterior and Exterior 413.966

Ceiling 67.275
Marine Plywood on Metal Furring(Optional)
Floor Toppings
Roof Deck 68.8275 65.5025 0.025
GI Sheet Plain
Area/Painting 35 1.2 42
Unit
m²
Unit
m²
m²
m²
Unit
m²
m²
Volume Unit
1.728 m³
Volume Unit
1.24 m³
0.95376 m³
1.5765 m³
Volume Unit
10.324125 m³
14.245885 m³
Volume Unit
22.464 m³
Unit
m³
m³
m³
m³
Volume Unit
16.2 m³
6.2 m³
0 m³
20.64825
43.04825 m³
33.1208 m³
10.4238225 m³
Volume Unit
5.184 m³
5.184 m³
Unit
m³
m³
m³
m³
Volume Unit
4.752 m³
Unit
m³
m³
m³
Unit
m³
Unit
m³
Length Unit
203.04 m
203.04 m
320.8032 kgs
108 m
108 m
2.0377358491 kgs
L total Unit
m
97.89 m
85.46 m
183.36 m
163.1878211658 kgs
L total Unit
31.40 m
68.85 m
100.25
61.85 kgs
225.04 kgs
L total Unit
58.875 m
51 m
109.875 m
2.0731132075 kgs
Unit
m
kgs
m
m
m
m
m
m
kgs
kgs
kgs
Length Unit
211.2 m
333.696 kgs
L total Unit
427.584 m
263.819328 kgs
597.515328 kgs
L total Unit
408 m
7.6981132075 kgs
Unit
m
m
m
kgs
L total Unit
72 m
110.4 m
64.8 m
97.2 m
43.2 m
25.2 m
37.8 m
16.8 m
25.2 m
492.6 m
303.9342 kgs
1001.5042 kgs
L total Unit
171 m
409.5 m
10.9528301887 kgs
L total Unit
187.65 m
200.7 m
239.61195 kgs
121.5 m
2.2924528302 kgs
L total Unit
28 m
24.8 m
14 m
12.4 m
44.8 m
39.2 m
22.4 m
19.6 m
16.8 m
14.8 m
8.4 m
19.6 m
264.8
52.7 m
41.5 m
31 m
20.75 m
83 m
63.7 m
49.8 m
29.4 m
31.45 m
24.9 m
18.5 m
12.45 m
30 m
24.8 m
17.5 m
12.4 m
50 m
39.2 m
30 m
19.6 m
18.5 m
15 m
11.1 m
7.5 m
1264.35 m
1125.2715 kgs
56.263575 kgs
Unit
m²
m²
m²
m²
m²
m²
m²
m²
m²
m²
Unit
m²
m²
m²
m²
m²
m²
m²
m²
m²
m²
m²
Unit
m²
m²
m²
m²
m²
m²
m²
m²
m²
m²
m²
m²
m²
112.7093329688 m³
134.33
m²
COMMUNITY FACILITIES
COMPACT
Bill of Quantities
Item Quantity Unit

Clearing and Grubbing 81.375 m²
Soil Poisoning 217.8825 m²
Gravel Bedding 14.245885 m³
Excavation 34.864 m³
Backfill and Compaction 33.1208 m³
Imported Backfill 10.4238225 m³
Concreting
Footing 5.184 m³
Wall Footing Column 4.2683 m³
Tie Beam 3.153 m³
Column 4.752 m³
Beam 5.329 m³
Roof Deck 13.549192125 m³
Slab 6.95025 m³
Reinforced Concrete
Footing 320.8032 kgs
Wall Footing 225.04 kgs
Tie Beam 496.238 kgs
Column 597.515328 kgs
Beam 1001.5042 kgs
Slab 239.61195 kgs
Suspended Slab 1125.2715 kgs
Masonry Works
150 mm thick CHB exterior wall) 142.02 m²
100 mm thick CHB (interior wall) 73.315 m²
Painting
Exterior and Exterior 413.966 m²
Ceiling Painting
Roof Deck (Interior Ceiling) 67.275 m²
MR Gypsum Board (optional) 3 m²
Tiling Works
Ceramic Unglazed Tiles 2.592 m²
Ceramic Tiles 57.1745
Ceramic Glazed Tiles 14.164 m²
Floor Topping 25mm 134.33 m²
Ceiling MR Gypsum Board (optional) 3 m²
GI Sheet Cladding 42 m²
Doors
2.1 x 0.9 Single Swing Aluminum Powder Coated Door W/ 1/4" Thk. Tinted Glass 1 sets
2.1 x 0.8 Hollow Core Flush Door W/ 2"X5" Wood Door Jamb Painted Finish 1 sets
2.1 x 0.8 Single Swing Door W/ Sched. 40 Steel Sheets W/ 2"X5" Steel Jamb 1 sets
2.1 x 0.7 Hollow Core Flush Door W/ 2"X5" Wood Door Jamb Painted Finish 1 sets
2.1 X 0.7 PVC Door With Louvers 2 sets
2.1 X 0.7 Hollow Core Flush Door W/ 2"X5" Wood Door Jamb Painted Finish 1 sets
2.1 x 0.7 Steel Door W/ Round Bar and Lockset 2 sets
0.7 x 0.7 Steel Roofdeck Hatch W/ Lockset 1 sets
Windows sets
2.4 x 3.0 Frameless Glass Window W/ Top & Bottom Aluminum Powder Coated Glass Holder
1 sets
W/ 1/4" Thk. Tinted Glass
1.5 X 2.1 Sliding Window Aluminum Powder Coated On 1/4" Thk. Tinted Glass W/ Fixed
2 sets
Transom
1.5 X 0.7 Sliding Window Aluminum Powder Coated On 1/4" Thk. Tinted Glass W/ Fixed
2 sets
Transom
0.4 X 0.5 Sliding Window Aluminum Powder Coated On 1/4" Thk. Tinted Glass 3 sets
0.4 X 0.5 Steel Fixed Window 2cm Ø Round Bar W/ 7cm Ø Spacing O.C. 3 sets
Office of the President
NATIONAL HOUSING AUTHORITY
Elliptical Road, Quezon City
APPROVED COST ESTIMATES

STANDARD COMMUNITY POLICE ACTION BUILDING
NHA Various Projects
MARK-UPS
ITEM DIRECT UNIT ESTIMATED
DESCRIPTION QUANTITY UNIT
NO. COST DIRECT COST OCM PROFIT
(1) (2) (3) (4) (4') (5) (6) (7)

I. GENERAL REQUIREMENT
1.1 Mobilization and Demobilization 1.00 lot 8,090.00 8,090.00
TEMFACIL ( Including electrical and water
1.2 1.00 lot 30,000.00 30,000.00 10%
consumption)
Personal Protective Equipment (NHA staff,
1.3 1.00 lot 19,200.00 19,200.00 10%
workers & contractor)
Sub-Total 57,290.00
II. CONSTRUCTION OF TRAINING AREA

A. EARTHWORKS
a.1 Clearing and Grubbing 81.38 sq.m 12.79 1,040.79 12% 124.89 10%
a.2 Excavation 34.86 cu.m 579.78 20,213.45 12% 2,425.61 10%
a.3
Gravel Bedding (Supply, Place and Compact) 14.25 cu.m 965.14 13,749.27 12% 1,649.91 10%
a.4 Backfill and Compact Trenches with Excavated 33.12 cu.m 784.92 25,997.18 12% 3,119.66 10%
Materials
a.5 Soil Poisoning 217.88 sq.m 129.95 28,313.83 12% 3,397.66 10%
a.6 Imported Earthfill 10.42 cu.m 909.14 9,476.71 12% 1,137.21 10%
Page 19 of 123
Sub-Total 98,791.23
B. STRUCTURAL WORKS
b.1 Concreting Including Formworks
b.1.1 Column Footing 5.18 cu.m 4,090.48 21,205.05 12% 2,544.61 10%
b.1.2 Wall Footing 4.27 cu.m 4,090.48 17,459.40 12% 2,095.13 10%
b.1.3 Tie Beam 3.15 cu.m 7,252.45 22,866.98 12% 2,744.04 10%
b.1.4 Slab on Fill 6.95 cu.m 4,090.48 28,429.86 12% 3,411.58 10%
b.1.5 Columns 4.75 cu.m 8,991.19 42,726.13 12% 5,127.14 10%
b.1.6 Beams 5.33 cu.m 10,961.38 58,413.19 12% 7,009.58 10%
b.1.7 Suspended Slab/Roof Deck 13.55 cu.m 9,587.20 129,898.81 12% 15,587.86 10%
b.2 Reinforcing Steel Bar
b.2.1 Column Footing 320.80 kgs 42.93 13,772.08 12% 1,652.65 10%
b.2.2 Wall Footing 225.04 kgs 42.93 9,661.06 12% 1,159.33 10%
b.2.3 Tie Beam 496.24 kgs 42.93 21,303.50 12% 2,556.42 10%
b.2.4 Slab on Fill 239.61 kgs 42.93 10,286.54 12% 1,234.38 10%
b.2.5 Columns 597.52 kgs 42.93 25,651.33 12% 3,078.16 10%
b.2.6 Beams 1,001.50 kgs 42.93 42,994.58 12% 5,159.35 10%
b.2.7 Suspended Slab 1,125.27 kgs 42.93 48,307.91 12% 5,796.95 10%
b.3 Masonry Works
b.3.1 4" CHB Wall incl. Plastering 73.32 sq.m 939.81 68,902.17 12% 8,268.26 10%
b.3.2 6" CHB Wall incl. Plastering 142.02 sq.m 1,044.43 148,329.95 12% 17,799.59 10%
Sub-Total 710,208.54
Page 20 of 123
C. ARCHITECTURAL WORKS
c.1 Tiling Works
c.1.1 20cmx20cm Ceramic Unglazed Tiles 2.59 sq.m 1,383.56 3,586.18 12% 430.34 10%
c.1.2 20cmx20cm Ceramic Glazed Tiles 14.16 sq.m 1,154.74 16,355.77 12% 1,962.69 10%
c.1.3 60cmx60cm Ceramic Unglazed Tiles 57.17 sq.m 1,383.56 79,104.20 12% 9,492.50 10%
c.2 Ceiling Finishes
c.2.1 MR Gypsum Board on light metal framing 3.00 sq.m 1,044.26 3,132.78 12% 375.93 10%
c.3 Floor Topping 25mm 134.33 sq.m 159.81 21,466.98 12% 2,576.04 10%
c.4 Doors
2.1 x 0.9 Single Swing Aluminum Powder
c.4.1 Coated Door W/ 1/4" Thk. Tinted Glass 1.00 set/s 21,204.56 21,204.56 12% 2,544.55 10%
2.1 x 0.8 Hollow Core Flush Door W/ 2"X5"
c.4.2 Wood 1.00 set/s 3,721.45 3,721.45 12% 446.57 10%
Door Jamb Painted Finish
2.1 x 0.8 Single Swing Door W/ Sched. 40
c.4.3 Steel 1.00 set/s 13,340.54 13,340.54 12% 1,600.86 10%
Sheets W/ 2"X5" Steel Jamb
2.1 x 0.7 Hollow Core Flush Door W/ 2"X5"
c.4.4 Wood 1.00 set/s 3,534.55 3,534.55 12% 424.15 10%
c.4.5 2.1 X 0.7 PVC Door With Louvers 2.00 set/s 3,281.65 6,563.30 12% 787.60 10%
2.1 X 0.8 Hollow Core Flush Door W/ 2"X5"
c.4.6 Wood 1.00 set/s 3,721.45 3,721.45 12% 446.57 10%
2.1 x 0.7 Steel Door W/ Round Bar and
c.4.7 Lockset 2.00 set/s 3,789.85 7,579.69 12% 909.56 10%
c.4.8 0.7 x 0.7 Steel Roofdeck Hatch W/ Lockset 1.00 set/s 1,209.61 1,209.61 12% 145.15 10%
c.5 Windows
2.4 x 3.0 Frameless Glass Window W/ Top &
c.5.1 Bottom Aluminum Powder Coated Glass 1.00 set/s 73,668.65 73,668.65 12% 8,840.24 10%
Holder W/ 1/4" Thk. Tinted Glass
Page 21 of 123
1.5 X 2.1 Sliding Window Aluminum Powder

c.5.2 Coated On 1/4" Thk. Tinted Glass W/ Fixed 2.00 set/s 32,419.40 64,838.81 12% 7,780.66 10%
Transom
c.5.3 Coated On 1/4" Thk. Tinted Glass W/ Fixed 2.00 set/s 11,030.90 22,061.81 12% 2,647.42 10%
Transom
c.5.4 Coated 3.00 set/s 2,475.50 7,426.51 12% 891.18 10%
On 1/4" Thk. Tinted Glass
0.4 X 0.5 Steel Fixed Window 2cm Ø Round Bar
c.5.5 3.00 set/s 373.73 1,121.19 12% 134.54 10%
W/ 7cm Ø Spacing O.C.
c.6 Painting
c.6.1 Interior and Exterior 413.97 sq.m 291.91 120,840.82 12% 14,500.90 10%
c.6.2 Ceiling 70.28 sq.m 291.91 20,513.98 12% 2,461.68 10%
c.7 Waterproofing 65.50 sq.m 246.56 16,150.28 12% 1,938.03 10%
D. PLUMBING
d.1 Sanitary Sewer Line
d.1.1 100mm dia PVC Pipes 55.30 lm 302.77 16,743.42 12% 2,009.21 10%
d.1.2 75mm dia PVC Pipes 59.00 lm 191.34 11,289.04 12% 1,354.68 10%
d.1.3 50mm dia PVC Pipes 22.00 lm 102.63 2,257.78 12% 270.93 10%
d.1.3 25mm dia PVC Pipes 13.75 lm 57.75 794.01 12% 95.28 10%
d.2 Water line
d.2.1 20mm dia PVC Pipes 13.75 lm 216.99 2,983.57 12% 358.03 10%
d.3 Catch Basin 9.00 set/s 1,402.01 12,618.05 12% 1,514.17 10%
d.4 Septic Tank (Conventional) 1.00 units 36,193.35 36,193.35 12% 4,343.20 10%
d.5 Plumbing Fixtures
d.5.1 Water Closet (Elongated) inc. Fittings 3.00 set/s 4,799.40 14,398.19 12% 1,727.78 10%
d.5.2 Lavatory including Fittings 1.00 set/s 6,799.40 6,799.40 12% 815.93 10%
Page 22 of 123
d.5.3 Faucet 3.00 set/s 214.90 644.70 12% 77.36 10%

d.5.4 Floor Drain 12.00 set/s 339.88 4,078.55 12% 489.43 10%
d.5.5 Soap Holder 3.00 set/s 1,439.80 4,319.40 12% 518.33 10%
d.5.6 Tissue Holder 3.00 set/s 359.80 1,079.40 12% 129.53 10%
d.5.7 Kitchen Sink 1.00 set/s 5,299.40 5,299.40 12% 635.93 10%
d.5.8 Grease Trap 1.00 set/s 3,649.70 3,649.70 12% 437.96 10%
E. ELECTRICAL WORKS
e.1 Roughing-in
Supply of materials, labor, equipment and
tools needed for the installation of electrical
roughing -in circuit breaker, panel boards, 1.00 lot 12,366.00 12,366.00 12% 1,483.92 10%
switches, outlets, fixtures, and other
incidentals necessary as specified/shown in
plans.
e.2 Wires and Cables
tools needed for the installation of conduits,
wirings, utlity boxes, junction boxes and other 1.00 lot 11,910.04 11,910.04 12% 1,429.20 10%
incidentals necessary as specified/shown in
plans.
e.3 Wiring Devices and Lighting Fixtures

tools needed for the installation of electrical
fixtures, outlets, switches, and panel boards, 1.00 lot 12,966.75 12,966.75 12% 1,556.01 10%
lighting fixtures and other incidentals
necessary as specified/shown in plans.
e.4 Panel Board, CB, Nema Enclosure
Page 23 of 123

tools needed for the installation of lighting 1.00 lot 22,950.00 22,950.00 12% 2,754.00 10%
fixtures and other incidentals necessary as
specified/shown in plans.
e.5 Miscellaneous Items 1.00 lot 6,561.00 6,561.00 12% 787.32 10%
Sub-Total 66,753.79
GRAND TOTAL 1,506,394.90
Prepared by: Reviewed by: Recommendin
MARY JOY P. MORAN JOVITA G. PANOPIO MA. BENITA O

Supervising Engineer A, CDU-HTDO Division Manager, CDU-HTDO Department Ma
Page 24 of 123
t
HORITY
City
TIMATES
E ACTION BUILDING
ects
MARK-UPS TOTAL
VAT INDIRECT TOTAL COST UNIT COST
PROFIT OCM +PROFIT COST
(8) (9) (10) (11)
(7)
(6) + (7) [(5) + (8)]5% (8) + (9) (5) + (10)
8,090.00 8,090.00
3,000.00 10% 3,000.00 5% 1,650.00 4,650.00 34,650.00 34,650.00
1,920.00 10% 1,920.00 5% 1,056.00 2,976.00 22,176.00 22,176.00

64,916.00
104.08 22% 228.97 5% 63.49 292.46 1,333.25 16.38

2,021.35 22% 4,446.96 5% 1,233.02 5,679.98 25,893.43 742.70
1,374.93 22% 3,024.84 5% 838.71 3,863.54 17,612.81 1,236.34
2,599.72 22% 5,719.38 0% 1,585.83 7,305.21 33,302.39 1,005.48

2,831.38 22% 6,229.04 5% 1,727.14 7,956.19 36,270.02 166.47
947.67 22% 2,084.88 5% 578.08 2,662.96 12,139.67 1,164.61
Page 25 of 123
E ACTION BUILDING
ects
126,551.57
2,120.51 22% 4,665.11 5% 1,293.51 5,958.62 27,163.67 5,239.91

1,745.94 22% 3,841.07 5% 1,065.02 4,906.09 22,365.49 5,239.91
2,286.70 22% 5,030.74 5% 1,394.89 6,425.62 29,292.60 9,290.39
2,842.99 22% 6,254.57 5% 1,734.22 7,988.79 36,418.65 5,239.91
4,272.61 22% 9,399.75 5% 2,606.29 12,006.04 54,732.17 11,517.71
5,841.32 22% 12,850.90 5% 3,563.20 16,414.11 74,827.30 14,041.53
12,989.88 22% 28,577.74 5% 7,923.83 36,501.57 166,400.38 12,281.20
1,377.21 22% 3,029.86 5% 840.10 3,869.95 17,642.03 54.99

966.11 22% 2,125.43 5% 589.32 2,714.76 12,375.82 54.99
2,130.35 22% 4,686.77 5% 1,299.51 5,986.28 27,289.78 54.99
1,028.65 22% 2,263.04 5% 627.48 2,890.52 13,177.06 54.99
2,565.13 22% 5,643.29 5% 1,564.73 7,208.02 32,859.35 54.99
4,299.46 22% 9,458.81 5% 2,622.67 12,081.48 55,076.06 54.99
4,830.79 22% 10,627.74 5% 2,946.78 13,574.52 61,882.43 54.99
6,890.22 22% 15,158.48 5% 4,203.03 19,361.51 88,263.68 1,203.90

14,833.00 22% 32,632.59 5% 9,048.13 41,680.72 190,010.67 1,337.91
909,777.14
Page 26 of 123
E ACTION BUILDING
ects
358.62 22% 788.96 5% 218.76 1,007.72 4,593.90 1,772.34

1,635.58 22% 3,598.27 5% 997.70 4,595.97 20,951.74 1,479.22
7,910.42 22% 17,402.92 5% 4,825.36 22,228.28 101,332.48 1,772.34
313.28 22% 689.21 5% 191.10 880.31 4,013.09 1,337.70

2,146.70 22% 4,722.74 5% 1,309.49 6,032.22 27,499.20 204.71
2,120.46 22% 4,665.00 5% 1,293.48 5,958.48 27,163.04 27,163.04
372.15 22% 818.72 5% 227.01 1,045.73 4,767.18 4,767.18
1,334.05 22% 2,934.92 5% 813.77 3,748.69 17,089.23 17,089.23
353.46 22% 777.60 5% 215.61 993.21 4,527.76 4,527.76

656.33 22% 1,443.93 5% 400.36 1,844.29 8,407.59 4,203.79
372.15 22% 818.72 5% 227.01 1,045.73 4,767.18 4,767.18
757.97 22% 1,667.53 5% 462.36 2,129.89 9,709.58 4,854.79
120.96 22% 266.11 5% 73.79 339.90 1,549.51 1,549.51
7,366.87 22% 16,207.10 5% 4,493.79 20,700.89 94,369.54 94,369.54
Page 27 of 123
E ACTION BUILDING
ects
6,483.88 22% 14,264.54 5% 3,955.17 18,219.71 83,058.52 41,529.26
2,206.18 22% 4,853.60 5% 1,345.77 6,199.37 28,261.18 14,130.59
742.65 22% 1,633.83 5% 453.02 2,086.85 9,513.36 3,171.12
112.12 22% 246.66 5% 68.39 315.05 1,436.24 478.75
12,084.08 22% 26,584.98 5% 7,371.29 33,956.27 154,797.09 373.94

2,051.40 22% 4,513.08 5% 1,251.35 5,764.43 26,278.41 373.94
1,615.03 22% 3,553.06 5% 985.17 4,538.23 20,688.51 315.84
654,774.32
1,674.34 22% 3,683.55 5% 1,021.35 4,704.90 21,448.32 387.85

1,128.90 22% 2,483.59 5% 688.63 3,172.22 14,461.26 245.11
225.78 22% 496.71 5% 137.72 634.44 2,892.22 131.46
79.40 22% 174.68 5% 48.43 223.12 1,017.13 73.97
298.36 22% 656.39 5% 182.00 838.38 3,821.95 277.96

1,261.81 22% 2,775.97 5% 769.70 3,545.67 16,163.72 1,795.97
3,619.34 22% 7,962.54 5% 2,207.79 10,170.33 46,363.68 46,363.68
1,439.82 22% 3,167.60 5% 878.29 4,045.89 18,444.07 6,148.02

679.94 22% 1,495.87 5% 414.76 1,910.63 8,710.02 8,710.02
Page 28 of 123
E ACTION BUILDING
ects
64.47 22% 141.83 5% 39.33 181.16 825.86 275.29

407.85 22% 897.28 5% 248.79 1,146.07 5,224.62 435.38
431.94 22% 950.27 5% 263.48 1,213.75 5,533.14 1,844.38
107.94 22% 237.47 5% 65.84 303.31 1,382.70 460.90
529.94 22% 1,165.87 5% 323.26 1,489.13 6,788.52 6,788.52
364.97 22% 802.93 5% 222.63 1,025.56 4,675.26 4,675.26
157,752.50
1,236.60 22% 2,720.52 5% 754.33 3,474.85 15,840.85 15,840.85
1,191.00 22% 2,620.21 5% 726.51 3,346.72 15,256.76 15,256.76
1,296.68 22% 2,852.69 5% 790.97 3,643.66 16,610.41 16,610.41
Page 29 of 123
E ACTION BUILDING
ects
2,295.00 22% 5,049.00 5% 1,399.95 6,448.95 29,398.95 29,398.95
656.10 22% 1,443.42 5% 400.22 1,843.64 8,404.64 8,404.64

85,511.60
1,999,283.13
Recommending Approval: Approved by:
MA. BENITA O. REGALA MARCELINO P. ESCALADA JR.

Department Manager, HTDO General Manager
Page 30 of 123
Office of the President
Elliptical Road, Quezon City Period Hig
PROJECT : STANDARD COMMUNITY POLICE ACTION BUILDING TOTAL NO

LOCATION: NHA VARIOUS PROJECTS
ITEM Weight
NO. DESCRIPTION QUANTITY UNIT Cost 1
1
I. GENERAL REQUIREMENT
1.1 Mobilization 1.00 lot ###
8,090.00 0.40%
1.1' Demobilization 1.00 lot
TEMFACIL ( Including electrical and water
1.2 1.00 lot 34,650.00 1.73%
consumption) ###
1.3 Personal Protective Equipment (NHA staff, 1.00 lot 22,176.00 1.11%
workers & contractor) ###
Sub-Total 64,916.00
II. CONSTRUCTION OF COMPACT
A. EARTHWORKS
a.1 Clearing and Grubbing 81.38 sq.m 1,333.25 0.07% 0
a.2 Excavation 34.86 cu.m 25,893.43 1.30%
a.3 Gravel Bedding (Supply, Place and Compact) 14.25 cu.m 17,612.81 0.88%
a.4 Backfill and Compact Trenches with Excavated 33.12 cu.m 33,302.39 1.67%
Materials
a.5 Soil Poisoning 217.88 sq.m 36,270.02 1.81%
a.6 Imported Earthfill 10.42 cu.m 12,139.67 0.61%
B. STRUCTURAL WORKS
a.1 Concreting Including Formworks
a.1.1 Column Footing 5.18 cu.m 27,163.67 1.36%
b.1.2 Wall Footing 4.27 cu.m 22,365.49 1.12%
b.1.3 Tie Beam 3.15 cu.m 29,292.60 1.47%
b.1.4 Slab on Fill 6.95 cu.m 36,418.65 1.82%
b.1.5 Column 4.75 cu.m 54,732.17 2.74%
b.1.6 Beam 5.33 cu.m 74,827.30 3.74%
b.1.7 Suspended Slab/ Roofdeck 13.55 cu.m 166,400.38 8.32%
b.2 Reinforcing Steel Bar
b.2.1 Column Footing 320.80 kgs 17,642.03 0.88%
b.2.2 Wall Footing 225.04 kgs 12,375.82 0.62%
b.2.3 Tie Beam 496.24 kgs 27,289.78 1.36%
b.2.4 Slab on Fill 239.61 kgs 13,177.06 0.66%
b.2.5 Column 597.52 kgs 32,859.35 1.64%
b.2.6 Beam 1,001.50 kgs 55,076.06 2.75%
b.2.7 Suspended Slab/ Roofdeck 1,125.27 kgs 61,882.43 3.10%
b.3 Masonry Works
b.3.1 4" CHB Wall incl. Plastering 73.32 sq.m 88,263.68 4.41%
b.3.2 6" CHB Wall incl. Plastering 142.02 sq.m 190,010.67 9.50%
C. ARCHITECTURAL WORKS
c.1 Tiling Works
c.1.1 20cmx20cm Ceramic Unglazed Tiles 2.59 sq.m 4,593.90 0.23%
c.1.2 20cmx20cm Ceramic Glazed Tiles 14.16 sq.m 20,951.74 1.05%
c.1.3 60cmx60cm Ceramic Unglazed Tiles 57.17 sq.m 101,332.48 5.07%
c.2 Ceiling Finishes
c.2.1 MR Gypsum Board on light metal framing 3.00 sq.m 4,013.09 0.20%
c.3 Floor Toppings (25mm) 134.33 sq.m 27,499.20 1.38%

c.4 Doors
2.1 x 0.9 Single Swing Aluminum Powder Coated

c.4.1 Door 1.00 set/s 27,163.04 1.36%
2.1 x 0.8 Hollow Core Flush Door W/ 2"X5" Wood

c.4.2 Door 1.00 set/s 4,767.18 0.24%
Jamb Painted Finish
2.1 x 0.8 Single Swing Door W/ Sched. 40 Steel
c.4.3 Sheets 1.00 set/s 17,089.23 0.85%
W/ 2"X5" Steel Jamb
2.1 x 0.7 Hollow Core Flush Door W/ 2"X5" Wood
c.4.4 Door 1.00 set/s 4,527.76 0.23%
Jamb Painted Finish
c.4.5 2.1 X 0.7 PVC Door With Louvers 2.00 set/s 8,407.59 0.42%
2.1 X 0.8 Hollow Core Flush Door W/ 2"X5" Wood
c.4.6 Door Jamb Painted Finish 1.00 set/s 4,767.18 0.24%
c.4.7 2.1 x 0.7 Steel Door W/ Round Bar and Lockset 2.00 set/s 9,709.58 0.49%
c.4.8 0.7 x 0.7 Steel Roofdeck Hatch W/ Lockset 1.00 set/s 1,549.51 0.08%
c.5 Windows
2.4 x 3.0 Frameless Glass Window W/ Top &

c.5.1 Bottom Aluminum Powder Coated Glass Holder 1.00 set/s 94,369.54 4.72%

c.5.2 Coated On 1/4" Thk. Tinted Glass W/ Fixed 2.00 set/s 83,058.52 4.15%
Transom

c.5.3 Coated On 1/4" Thk. Tinted Glass W/ Fixed 2.00 set/s 28,261.18 1.41%
Transom

c.5.4 Coated 3.00 set/s 9,513.36 0.48%
0.4 X 0.5 Steel Fixed Window 2cm Ø Round Bar

c.5.5 W/ 3.00 set/s 1,436.24 0.07%
7cm Ø Spacing O.C.
c.6 Painting
c.6.1 Interior and Exterior 413.97 sq.m 154,797.09 7.74%
c.6.2 Ceiling 70.28 sq.m 26,278.41 1.31%
c.7 Waterproofing 65.50 sq.m 20,688.51 1.03%
D PLUMBING WORKS
d.1 Sanitary Sewer Line
d.1.1 100mm dia PVC Pipes 55.30 lm 21,448.32 1.07%
d.2 Water line
d.3 Catch Basin 9.00 set/s 16,163.72 0.81%
d.4 Septic Tank (Conventional) 1.00 units 46,363.68 2.32%
d.5 Plumbing Fixtures
d.5.1 Water Closet (Elongated) inc. Fittings 3.00 set/s 18,444.07 0.92%
d.5.2 Lavatory including Fittings 1.00 set/s 8,710.02 0.44%
d.5.3 Faucet 3.00 set/s 825.86 0.04%
d.5.4 Floor Drain 12.00 set/s 5,224.62 0.26%
d.5.5 Soap Holder 3.00 set/s 5,533.14 0.28%
d.5.6 Tissue Holder 3.00 set/s 1,382.70 0.07%
d.5.7 Kitchen Sink 1.00 set/s 6,788.52 0.34%
d.5.8 Grease Trap 1.00 set/s 4,675.26 0.23%
E ELECTRICAL WORKS
e.1 Roughing-in 1.00 lot 15,840.85 0.79%
e.2 Wires and Cables 1.00 lot 15,256.76 0.76%
e.3 Wiring Devices and Lighting Fixtures 1.00 lot 16,610.41 0.83%
e.4 Panel Board, CB, Nema Enclosure 1.00 lot 29,398.95 1.47%
e.5 Miscellaneous Items 1.00 lot 8,404.64 0.42%
Sub-Total 85,511.60
TOTAL 1,999,283.13 100.00%
Weekly Accomplishment , %
CASH FLOW Accumulated Weekly Accomplishments, %
Weekly Accomplishment , P
Accumulated Weekly Accomplishments, P
Prepared by: Reviewed by:

ANTONIO T. SALAZAR JR. JOVITA G. PA
Supervising Engineer A, CDU-HTDO Division Mana
Period Highlight: 1 Plan Actual % Complete Actual (beyond plan)
TOTAL NO. OF DAYS: 115 calendar days
Week 1 Week 2 Week 3 Week 4

2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
############### ###
############### ################## ################## ##################
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
2.53% 3.49% 6.96% 1.71%
2.53% 6.02% 12.98% 14.70%
50,607.73 69,843.37 139,107.96 34,286.87
50,607.73 120,451.09 259,559.06 293,845.93
Recommending Approval:
MA. BENITA O. REGALA
Department Manager, HTDO
nd plan) % Complete (beyond plan)
Week 5 Week 6 Week 7

29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49
25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42
################## ################## ##################
0 0 0 0
0 0 0 0
0 0
0 0 0
0 0 0 0
0 0 0
0 0 0
Week 5 Week 6 Week 7

3.40% 4.72% 11.73%
18.10% 22.81% 34.55%
67,978.26 94,311.33 234,580.73
361,824.19 456,135.53 690,716.26
Approved:
MARCELINO P. ESCALADA JR.
General Manager
50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76
43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66
################## ################## ################## ##################
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

7.09% 3.92% 3.26% 7.58%
41.64% 45.56% 48.81% 56.39%
141,776.80 78,288.88 65,093.79 151,446.92
832,493.06 910,781.94 975,875.74 1,127,322.66
77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103
67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89
################## ################## ################## ###############

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 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
###
###

6.64% 10.91% 16.57% 8.16%
63.03% 73.94% 90.52% 98.68%
51,446.92 132,832.71 218,168.94 331,381.05 163,218.
27,322.66 1,260,155.37 1,478,324.31 1,809,705.36 1,972,923.
5 Week 16 Week 17
104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119###
90 91 92 93 94 95 96 97 98 99 100 101 102
############### #########
### ###
### ###
5 Week 16 Week 17
1.24% 0.08%
% 99.92% 100.00%
163,218.45 24,741.32 1,618.00
1,972,923.81 1,997,665.13 1,999,283.13
OFFICE OF THE PRESIDENT
Elliptical Road, Diliman, Quezon City
DETAILED ESTIMATES
National Capital Region Rates
Item of Work : EARTHWORKS
Item No. : Clearing and Grubbing
ITEM
DESCRIPTION QUANTITY
NO.
A. MATERIAL COST QUANTITY
None
B. LABOR COST QUANTITY

Foreman 1.00
Labor 2.00
EQUIPMENT COST QUANTITY

C. None -
TOTAL DIRECT COST

UNIT COST

Item No. : Excavation
ITEM
NO.
A. MATERIAL COST QUANTITY
None

Foreman 1.00
Labor 10.00

C. None -
TOTAL DIRECT COST

UNIT COST
Page 52 of 123
DETAILED ESTIMATES

Item No. : Gravel Bedding (Supply, Place and Compact)
ITEM
NO.
A. MATERIAL COST
Gravel G3/4 100.00

Foreman 1.00
Labor 10.00

C. Vibratory Plate Compactor 1.00
TOTAL DIRECT COST

UNIT COST
Page 53 of 123
DETAILED ESTIMATES

Item No. : Backfill and Compact Trenches with Excavated Materials
ITEM
NO.
A. MATERIAL COST
None -

Foreman 1.00
Labor 10.00

TOTAL DIRECT COST

UNIT COST

Item No. : Soil Poisoning
ITEM
NO.
A. MATERIAL COST
Soil Poisoning 33.33

Foreman 1.00
Skilled 2.00

C. None -
TOTAL DIRECT COST

UNIT COST

Item No. : Imported Earthfill
ITEM
NO.
A. MATERIAL COST
Earthfill Materials 100.00
Page 54 of 123
DETAILED ESTIMATES
Foreman 1.00
Labor 10.00

TOTAL DIRECT COST

UNIT COST
Item of Work : STRUCTURAL WORKS

Item No. : Concreting Including Formworks/Slab on Fill
ITEM
NO.
A. MATERIAL COST
Ready Mix Concrete 3000psi @28days 10.00

Foreman 1.00
Skilled 5.00
Labor 5.00

C. Concrete Vibrator 1.00
TOTAL DIRECT COST

UNIT COST
Page 55 of 123
DETAILED ESTIMATES

Item No. : Concreting Including Formworks
Column Footing, Wall Footing
ITEM
NO.
A. MATERIAL COST

Foreman 1.00
Skilled 5.00
Labor 5.00

TOTAL DIRECT COST

UNIT COST
Item of Work : STRUCTURAL

Tie Beams
ITEM
NO.
A. MATERIAL COST
Formworks
Coco Lumber 2"x2" 742.00
Ordinary Plywood (0.0125mx1.2x2.44m) 35.00
Miscellaneous 1.00

Foreman 1.00
Skilled 5.00
Labor 5.00

TOTAL DIRECT COST

UNIT COST
Page 56 of 123
DETAILED ESTIMATES

Column
ITEM
NO.
A. MATERIAL COST
Formworks
Coco Lumber 2"x2" 834.75
Miscellaneous 1.00

Foreman 1.00
Skilled 5.00
Labor 5.00

TOTAL DIRECT COST

UNIT COST
Page 57 of 123
DETAILED ESTIMATES

Beams
ITEM
NO.
A. MATERIAL COST
Formworks
Coco Lumber 2"x2" 1,298.50
Miscellaneous 1.00

Foreman 1.00
Skilled 5.00
Labor 5.00

TOTAL DIRECT COST

UNIT COST

Suspended Slab
ITEM
NO.
A. MATERIAL COST
Formworks
Coco Lumber 2"x2" 1,168.65
Miscellaneous 1.00

Foreman 1.00
Skilled 5.00
Labor 5.00
Page 58 of 123
DETAILED ESTIMATES
TOTAL DIRECT COST

UNIT COST

Item No. : Reinforcing Steel Bar
ITEM
NO.
A. MATERIAL COST
Reinforcing Steel Bar Grade 40 1,000.00
GI Tie Wire #16 50.00

Skilled 2.00
Labor 2.00

C. None -
TOTAL DIRECT COST

UNIT COST
Page 59 of 123
DETAILED ESTIMATES

Item No. : Masonry Works
4" CHB Wall incl. Plastering
ITEM
NO.
A. MATERIAL COST
CHB ordinary (101mmx293mmx406mm) 1,250.00
Cement 110.10
Sand 36.38
10mm dia bar 15.67

Foreman 1.00
Skilled 2.00
Labor 2.00

C. None -
TOTAL DIRECT COST

UNIT COST

Item No. : Masonry Works
6" CHB Wall incl. Plastering
ITEM
NO.
A. MATERIAL COST
CHB ordinary (150mmx293mmx406mm) 1,250.00
Cement 110.10
Sand 36.38
10mm dia bar 15.67

Foreman 1.00
Skilled 2.00
Labor 2.00

C. None -
TOTAL DIRECT COST
Page 60 of 123
DETAILED ESTIMATES
UNIT COST
Item of Work : ARCHITECTURAL WORKS

Item No. : Floor Finishes
Floor Toppings
ITEM
NO.
A. MATERIAL COST
Cement 7.20
Sand 0.40

Foreman 1.00
Skilled 5.00
Labor 5.00

C. None -
TOTAL DIRECT COST

UNIT COST
Page 61 of 123
DETAILED ESTIMATES

Item No. : Floor Finishes
Floor Tiles - Ceramic Unglazed Tiles
ITEM
NO.
A. MATERIAL COST
30x30cm Ceramic Unglazed tiles 100.00
Tile adhessive 7.60
Tile Grout 100.00

Foreman 1.00
Skilled 2.00
Labor 2.00

C. None -
TOTAL DIRECT COST

UNIT COST

Item No. : Wall Finishes
Wall Tiles - Ceramic Glazed Tiles
ITEM
NO.
A. MATERIAL COST
30cmx30cm Ceramic Glazed tiles 100.00
Tile adhessive 7.60
Tile Grout 100.00

Foreman 1.00
Skilled 2.00
Labor 2.00

C. None -
TOTAL DIRECT COST

UNIT COST
Page 62 of 123
DETAILED ESTIMATES

Item No. : Ceiling Works
Moisture Resistant Gypsum Board on Light Framing System
ITEM
NO.
A. MATERIAL COST
Wall Angle (25mmx25mm) Ga. 24 28.00
Metal Furring (19 mm x 50mm x 5M) Ga. 24 75.00
Carrying Channel (12mm x 38mmx5m) Ga. 22 15.00
Hanger 30.00
Moisture Resistant Gypsum Board 12mm 36.00
Miscellaneous 1.00

Foreman 1.00
Skilled 2.00
Labor 2.00

C. None -
TOTAL DIRECT COST

UNIT COST
Page 63 of 123
DETAILED ESTIMATES

Item No. : Painting Works
Interior, Exterior and Ceiling
ITEM
NO.
A. MATERIAL COST
Latex Paint 80.00
Skimcoat 100.00
Miscellaneous and Consumables 1.00

Foreman 1.00
Skilled 4.00
Labor 4.00
C. EQUIPMENT COST QUANTITY

None -
D. TOTAL DIRECT COST

UNIT COST

Item No. : Doors
2.1 x 0.9 Single Swing Aluminum Powder Coated Door with 1/4" thick Tinted Glass
ITEM
NO.
A. MATERIAL COST
2.1 x 0.9 Single Swing Aluminum Powder Coated
1.89
Door with 1/4" thick Tinted Glass
Glass 1.47
Door Hinges 3.00
Lockset 1.00
Steel Jambs 20.00
Miscellaneous

Skilled 1.00
Labor 1.00

None -
Page 64 of 123
DETAILED ESTIMATES

UNIT COST

Item No. : Doors
2.1 x 0.8 Single Swing Door W/ 2"X5" Steel Jamb
ITEM
NO.
A. MATERIAL COST
2.5mm Steel Sheet 131.71
Door Hinges 3.00
Lockset 1.00
Steel Jambs 20.00
Miscellaneous

Skilled 1.00
Labor 1.00

None -

UNIT COST
Page 65 of 123
DETAILED ESTIMATES

Item No. : Door
0.8mx2.1m Flush Door Hollow Core Type
ITEM
NO.
A. MATERIAL COST
0.8mx2.1m Flush Door Hollow Core Type 7.00
Door Hinges 21.00
Door Knob and Lockset 7.00
Door Jambs 34.30

Skilled 1.00
Labor 1.00

None -

UNIT COST

Item No. : Door
0.7mx2.1m Flush Door Hollow Core Type
ITEM
NO.
A. MATERIAL COST
0.7mx2.1m Flush Door Hollow Core Type 7.00
Door Hinges 21.00
Door Jambs 34.30

Skilled 1.00
Labor 1.00

None -
Page 66 of 123
DETAILED ESTIMATES

UNIT COST

Item No. : Door
2.1 x 0.7 FPVC Type Door
ITEM
NO.
A. MATERIAL COST
2.1 x 0.7 FPVC Type Door 8.00
Door Hinges 24.00

Skilled 1.00
Labor 1.00

None -

UNIT COST
Page 67 of 123
DETAILED ESTIMATES

Item No. : Doors
2.1 x 0.7 Steel Door W/ Round Bar and Lockset
ITEM
NO.
A. MATERIAL COST
Steel 2.5 mm 115.25
Round Bar (10mm) 11.28
Door Hinges 12.00
Door Jambs 19.60
Miscellaneous

Skilled 1.00
Labor 1.00

None -

UNIT COST

Item No. : Doors
0.7 x 0.7 Steel Roofdeck Hatch W/ Lockset
ITEM
NO.
A. MATERIAL COST
Steel 2.5mm 38.42
Door Hinges 8.00
Lockset 4.00
Miscellaneous

Skilled 1.00
Labor 1.00

None -
Page 68 of 123
DETAILED ESTIMATES

UNIT COST

Item No. : Windows
2.4 x 3.0 Frameless Glass Window W/ Top & Bottom Aluminum Powder Coated Glass Holder W/ 1/4"
ITEM
NO.
A. MATERIAL COST
2.4 x 3.0 Frameless Glass Window W/ Top & Bottom
Aluminum Powder Coated Glass Holder W/ 1/4" Thk. 7.20
Tinted Glass

Skilled 1.00
Labor 1.00

None -

UNIT COST
Page 69 of 123
DETAILED ESTIMATES

Item No. : Windows
1.5 X 2.1 Sliding Window Aluminum Powder Coated On 1/4" Thk. Tinted Glass W/ Fixed Transom
ITEM
NO.
A. MATERIAL COST
1.5 X 2.1 Sliding Window Aluminum Powder Coated
3.15
On 1/4" Thk. Tinted Glass W/ Fixed Transom

Skilled 1.00
Labor 1.00

None -

UNIT COST

Item No. : Windows
1.5 X 0.7 Sliding Window Aluminum Powder Coated On 1/4" Thk. Tinted Glass W/ Fixed Transom
ITEM
NO.
A. MATERIAL COST
1.05
On 1/4" Thk. Tinted Glass W/ Fixed Transom
Miscellaneous

Skilled 1.00
Labor 1.00

None -

UNIT COST
Page 70 of 123
DETAILED ESTIMATES

Item No. : Windows
0.4 X 0.5 Sliding Window Aluminum Powder Coated On 1/4" Thk. Tinted Glass
ITEM
NO.
A. MATERIAL COST
0.20
Miscellaneous

Skilled 1.00
Labor 1.00

None -

UNIT COST
Page 71 of 123
DETAILED ESTIMATES

Item No. : Windows
0.4 X 0.5 Steel Fixed Window 2cm Ø Round Bar W/ 7cm Ø Spacing O.C.
ITEM
NO.
A. MATERIAL COST
0.4 X 0.5 Steel Fixed Window 2cm Ø Round Bar W/
23.71
7cm Ø Spacing O.C.
Miscellaneous

Skilled 1.00
Labor 1.00

None -

UNIT COST

Item No. : Finishing Works
Water Proofing
ITEM
NO.
A. MATERIAL COST
Waterproofing Material 11.00
Cement 4.00

Skilled worker 2.00
Laborer 2.00

None -

UNIT COST
Page 72 of 123
DETAILED ESTIMATES
Item of Work : PLUMBING WORKS

Item No. : Sanitary Sewer Line
100mm dia Storm Drainage Pipe
ITEM
NO.
A. MATERIAL COST
100mm Ø PVC Waste & storm drainage Pipe 34.00
Fittings 5%
Miscellanious 5%

Plumber 1.00
Labor 3.00

C. None -
TOTAL DIRECT COST

UNIT COST
Page 73 of 123
DETAILED ESTIMATES

75mm dia Storm Drainage Pipe
ITEM
NO.
A. MATERIAL COST
75mm Ø PVC storm drainage Pipe 34.00
Fittings 5%
Miscellanious 5%

Plumber 1.00
Labor 1.00

C. None -
TOTAL DIRECT COST

UNIT COST

50mm dia Vent & Storm Drainage Pipe
ITEM
NO.
A. MATERIAL COST
50mm Ø PVC Waste, Vent & storm drainage Pipe 34.00
Fittings 5%
Miscellanious 5%

Plumber 1.00
Labor 1.00

C. None -
TOTAL DIRECT COST

UNIT COST
Page 74 of 123
DETAILED ESTIMATES

25mm dia Vent & Storm Drainage Pipe
ITEM
NO.
A. MATERIAL COST
25mm dia Vent & Storm Drainage Pipe 34.00
Fittings 5%
Miscellanious 5%

Plumber 1.00
Labor 1.00

C. None -
TOTAL DIRECT COST

UNIT COST
Page 75 of 123
DETAILED ESTIMATES

Item No. : Water Line
20mm uPVC dia Water Line Pipe
ITEM
NO.
A. MATERIAL COST
20mm Ø uPVC Water line Pipe 34.00
Water Meter 1.00
Gate Valve 1.00
Check Valve 1.00
Fittings 5%
Miscellanious 5%

Plumber 1.00
Labor 3.00

C. None -
TOTAL DIRECT COST

UNIT COST

Item No. : Catch Basin
ITEM
NO.
A. MATERIAL COST
Cement 6.00
Sand 0.34
10mm dia. RSB 36.00
12mm RSB 36.00
Plywood 6.00
Lumber 42.00
GI Tie Wire 5.14
38mmx3mm Flat bar 5.00

Plumber 1.00
Labor 4.00

C. None -
Page 76 of 123
DETAILED ESTIMATES
TOTAL DIRECT COST

UNIT COST

Item No. : Conventional Type Septic Tank
ITEM
NO.
A. MATERIAL COST
Gravel 0.86
Sand 2.12
Cement 42.00
12mm Ø RSB 67.00
10mm Ø RSB 41.03
GI Tie Wire No. 16 4.30
150mm CHB (Load Bearing) 213.00

Plumber 2.00
Labor 4.00

C. None -
TOTAL DIRECT COST

UNIT COST
Page 77 of 123
DETAILED ESTIMATES

Item No. : Plumbing Fixtures
Water Closet (elongated) inc. fittings
ITEM
NO.
A. MATERIAL COST
Water Closet 1.00

-
Labor 1.00

C. None -
TOTAL DIRECT COST

UNIT COST

Lavatory Including Fittings
ITEM
NO.
A. MATERIAL COST
Lavatory including fittings 1.00

Plumber -
Labor 1.00
C. None -
TOTAL DIRECT COST

UNIT COST
Page 78 of 123
DETAILED ESTIMATES

Faucet Brass type
ITEM
NO.
A. MATERIAL COST
Faucet 3.00

Plumber -
Labor 1.00

C. None -
TOTAL DIRECT COST

UNIT COST
Page 79 of 123
DETAILED ESTIMATES

Floor Drain
ITEM
NO.
A. MATERIAL COST
Floor Drain 5.00

Plumber -
Labor 1.00

C. None -
TOTAL DIRECT COST

UNIT COST

Soap Holder
ITEM
NO.
A. MATERIAL COST
Soap Holder 3.00

Plumber -
Labor 1.00

C. None -
TOTAL DIRECT COST

UNIT COST
Tissue Holder
ITEM
NO.
A. MATERIAL COST
Tissue Holder 3.00
Page 80 of 123
DETAILED ESTIMATES

Plumber -
Labor 1.00

C. None -
TOTAL DIRECT COST

UNIT COST
Page 81 of 123
DETAILED ESTIMATES

Kitchen Sink
ITEM
NO.
A. MATERIAL COST
Kitchen Sink 1.00

Plumber -
Labor 1.00

C. None -
TOTAL DIRECT COST

UNIT COST

4 Gallon Per Munite Grease Trap
ITEM
NO.
A. MATERIAL COST
Grease Trap 4GPM 1.00

Plumber -
Labor 1.00

C. None -
TOTAL DIRECT COST

UNIT COST
Item of Work : ELECTRICAL WORKS

Item No. : Roughing-ins
Page 82 of 123
DETAILED ESTIMATES
ITEM
NO.
A. MATERIAL COST
20mmØ x 3m PVC Pipe 40.00
20mmØ PVC Adaptor 64.00
20mmØ PVC Locknut 64.00
25mmØ x 3m RSC Pipe 5.00
25mmØ x 8cm RSC Nipple 1.00
25mmØ RSC Elbow 2.00
25mmØ RSC Locknut and Bushing 4.00
25mmØ RSC Entrance Cap 1.00
25mmØ RSC C-Clamp 6.00
2" x 4" Utility Box 20.00
4" x 4" Junction Box with Cover 12.00
3/4"Ø Flexible Metallic Conduit 12.00

35% of Material Cost

C. None -
TOTAL DIRECT COST

UNIT COST
Page 83 of 123
DETAILED ESTIMATES

Item No. : Wires
ITEM
NO.
A. MATERIAL COST
2.0mm² THHN Copper Wire 1.00
2.0mm² TW Copper Wire 60.00


C. None -
TOTAL DIRECT COST

UNIT COST

Item No. : Wiring Devices and Lighting Fixtures
ITEM
NO.
A. MATERIAL COST
Duplex C.O. with Ground 13.00
ACU Outlet (30AT, 2P) 2.00
6"Ø Keyless Receptacle with 18W CFL 12.00
Single Pole Switch with Plate and Cover 2.00
Two Pole Switch with Plate and Cover 2.00
Three Pole Switch with Plate and Cover 1.00


C. None -
TOTAL DIRECT COST

UNIT COST
Page 84 of 123
DETAILED ESTIMATES
Item No. : Panel Board

ITEM
NO.
A. MATERIAL COST
LPP 1.00
Main: 60AT 2P 18 KAIC @ 240 V
Branches: 2 - 30AT 2P Bolt-on
2 - 20AT 2P Bolt-on
2 - 15AT 2P Bolt-on
Enclosure: NEMA 1
MCB 1.00
Main: 60AT 2P 18 KAIC @ 240 V
Enclosure: NEMA 3R


C. None -
TOTAL DIRECT COST

UNIT COST
Page 85 of 123
DETAILED ESTIMATES

Item No. : Miscellaneous and Consumables
ITEM
NO.
A. MATERIAL COST
400cc PVC Solvent Cement 1.00
Hacksaw Blade 2.00
Electrical Tape 4.00
Rubber Tape 1.00
G.I. Tie Wire 2.00
Copper Clod Grounding Rod 16mmØ x 3000mm 1.00
Epoxy Primer 1.00
Paint Thinner 1.00
Paint Brush 2" 1.00


C. None -
TOTAL DIRECT COST

UNIT COST
Prepared by:
LAWRENCE S. LAZARO
Sr. Engineer A, CDU-HTDO
ANTONIO T. SALAZAR JR.

Supervising Engineer A, CDU-HTDO
Reviewed and Submitted by:
Page 86 of 123
DETAILED ESTIMATES
JOVITA G. PANOPIO
Division Manager, CDU-HTDO
Recommending Approval:
MA. BENITA O. REGALA

Department Manager, HTDO
Approved by:
MARCELINO P. ESCALADA JR.

General Manager
Page 87 of 123
THE PRESIDENT
USING AUTHORITY
Diliman, Quezon City
D ESTIMATES
Y POLICE ACTION BUILDING
Area: 100.00 sq.m
UNIT DIRECT UNIT COST AMOUNT
Sub-Total P
NO. OF DAYS COST PER DAY
0.63 833.03 524.81
0.63 598.79 754.48
Sub-Total P 1,279.28
- -
Sub-Total `
1,279.28
12.79
Volume: 100.00 cu.m
Sub-Total P
8.50 833.03 7,080.76
8.50 598.79 50,897.15
- -
Sub-Total P
57,977.91
579.78
Page 88 of 123
D ESTIMATES
Volume: 100.00 cu.m
cu.m 436.00 43,600.00

6.25 833.03 5,206.44
6.25 598.79 37,424.38
NO. OF HOURS COST PER HOUR
9.17 1,121.36 10,282.87
96,513.68
965.14
Page 89 of 123
D ESTIMATES
Volume: 100.00 cu.m
- - 0.00
Sub-Total P 0.00
10.00 833.03 8,330.30
10.00 598.79 59,879.00
9.17 1,121.36 10,282.87
78,492.17
784.92
Area: 100.00 sq.m
liters 320.00 10,666.67

1.00 833.03 833.03
1.00 747.82 1,495.64
- - 0.00
Sub-Total P 0.00
12,995.34
129.95
Volume: 100.00 cu.m
cu.m 380.00 38,000.00

Page 90 of 123
D ESTIMATES
6.25 833.03 5,206.44

6.25 598.79 37,424.38
9.17 1,121.36 10,282.87
90,913.68
909.14
Volume: 10.00 cu.m
cu.m 3,405.00 34,050.00

0.88 833.03 733.07
0.88 747.82 3,290.41
0.88 598.79 2,634.68
0.88 223.50 196.68
Sub-Total P 196.68
40,904.83
4,090.48
Page 91 of 123
D ESTIMATES
Volume: 10.00 cu.m
cu.m 3,405.00 34,050.00

0.88 833.03 733.07
0.88 747.82 3,290.41
0.88 598.79 2,634.68
0.88 223.50 196.68
Sub-Total P 196.68
40,904.83
4,090.48
Volume: 10.00 cu.m
cu.m 3,405.00 34,050.00
bd.ft 17.00 12,614.00

Sheets 500.00 17,500.00
lot 1,505.70 1,505.70
0.88 833.03 733.07
0.88 747.82 3,290.41
0.88 598.79 2,634.68
0.88 223.50 196.68
Sub-Total P 196.68
72,524.53
7,252.45
Page 92 of 123
D ESTIMATES
Volume: 10.00 cu.m
cu.m 3,405.00 34,050.00
bd.ft 17.00 14,190.75

Sheets 500.00 19,500.00
lot 1,684.54 1,684.54
2.63 833.03 2,190.87
2.63 747.82 9,833.83
2.63 598.79 7,874.09
2.63 223.50 587.81
Sub-Total P 587.81
89,911.88
8,991.19
Page 93 of 123
D ESTIMATES
Volume: 10.00 cu.m
cu.m 3,405.00 34,050.00
bd.ft 17.00 22,074.50

Sheets 500.00 30,380.00
lot 2,622.73 2,622.73
2.63 833.03 2,190.87
2.63 747.82 9,833.83
2.63 598.79 7,874.09
2.63 223.50 587.81
Sub-Total P 587.81
109,613.82
10,961.38
Volume: 10.00 cu.m
cu.m 3,405.00 34,050.00
bd.ft 17.00 19,867.05

Sheets 500.00 19,500.00
lot 1,968.35 1,968.35
2.63 833.03 2,190.87
2.63 747.82 9,833.83
2.63 598.79 7,874.09
Page 94 of 123
D ESTIMATES
2.63 223.50 587.81

Sub-Total P 587.81
95,872.00
9,587.20
Weight: 1,000.00 kg
kg 31.00 31,000.00
kg 70.00 3,500.00
3.13 747.82 4,681.35
3.13 598.79 3,748.43
- - 0.00
Sub-Total P 0.00
42,929.78
42.93
Page 95 of 123
D ESTIMATES
Area: 100.00 sq.m
pcs 9.00 11,250.00

bags 215.00 23,671.50
cu.m 700.00 25,466.00
kg 33.00 517.11
9.38 833.03 7,813.82
9.38 747.82 14,029.10
9.38 598.79 11,233.30
- - 0.00
Sub-Total P 0.00
93,980.84
939.81
Area: 100.00 sq.m
pcs 15.00 18,750.00

bags 215.00 23,671.50
cu.m 700.00 25,466.00
kg 33.00 517.11
10.22 833.03 8,513.57
10.22 747.82 15,285.44
10.22 598.79 12,239.27
- - 0.00
Sub-Total P 0.00
104,442.89
Page 96 of 123
D ESTIMATES
1,044.43
Area: 1,000.00 sq.m
bags 215.00 1,548.00

cu.m 700.00 280.00
20.88 833.03 17,393.67
20.88 747.82 78,072.41
20.88 598.79 62,513.68
- - 0.00
Sub-Total P 0.00
159,807.75
159.81
Page 97 of 123
D ESTIMATES
Area: 100.00 sq.m
sq.m 850.00 85,000.00

bags 90.00 684.00
kg 47.50 4,750.00
13.59 833.03 11,320.88
13.59 747.82 20,325.75
13.59 598.79 16,275.11
- - 0.00
Sub-Total P 0.00
138,355.74
1,383.56
Area: 100.00 sq.m
sq.m 740.00 74,000.00

bags 480.00 3,648.00
kg 47.50 4,750.00
9.38 833.03 7,813.82
9.38 747.82 14,029.10
9.38 598.79 11,233.30
- - 0.00
Sub-Total P 0.00
115,474.23
1,154.74
Page 98 of 123
D ESTIMATES
Area: 100.00 sq.m
pcs 87.00 2,436.00

pcs 357.00 26,775.00
pcs 283.00 4,245.00
lm 30.00 900.00
sheets 450.00 16,200.00
lot 2,527.80 2,527.80
14.56 833.03 12,128.92
14.56 747.82 21,776.52
14.56 598.79 17,436.76
- - 0.00
Sub-Total P 0.00
104,426.00
1,044.26
Page 99 of 123
D ESTIMATES
Area: 1,000.00 sq.m
gal 480.00 38,400.00

pails 1,600.00 160,000.00
lot 9,920.00 9,920.00
13.44 833.03 11,195.92
13.44 747.82 40,202.80
13.44 598.79 32,190.95
- - 0.00
Sub-Total P 0.00
291,909.68
291.91
Qty: 1.00 set
with 1/4" thick Tinted Glass
sq.m 6,500.00 12,285.00

sq.m 450.00 661.50
sets 320.00 960.00
sets 250.00 250.00
ln.m 285.00 5,700.00
674.75
0.50 747.82 373.91
0.50 598.79 299.40
Sub-Total P 673.31
- - 0.00
Sub-Total P 0.00
Page 100 of 123

D ESTIMATES
21,204.56
21,204.56
Qty: 1.00 set
kgs 47.00 6,190.46

sets 65.00 195.00
sets 250.00 250.00
ln.m 285.00 5,700.00
331.77
0.50 747.82 373.91
0.50 598.79 299.40
P 673.31
- - 0.00
Sub-Total P 0.00
13,340.54
13,340.54
Page 101 of 123

D ESTIMATES
Qty: 7.00 Sets
sets 1,495.20 10,466.40

sets 65.00 1,365.00
sets 250.00 1,750.00
lm 285.00 9,775.50
2.00 747.82 1,495.64
2.00 598.79 1,197.58
- - 0.00
Sub-Total P 0.00
26,050.12
3,721.45
Qty: 7.00 Sets
sets 1,308.30 9,158.10

sets 65.00 1,365.00
sets 250.00 1,750.00
lm 285.00 9,775.50
2.00 747.82 1,495.64
2.00 598.79 1,197.58
- - 0.00
Sub-Total P 0.00
Page 102 of 123

D ESTIMATES
24,741.82
3,534.55
Qty: 8.00 Sets
sets 2,500.00 20,000.00

sets 65.00 1,560.00
sets 250.00 2,000.00
2.00 747.82 1,495.64
2.00 598.79 1,197.58
- - 0.00
Sub-Total P 0.00
26,253.22
3,281.65
Page 103 of 123

D ESTIMATES
Qty: 4.00 sets
2.5mm steel door
kgs 47.00 5,416.66

kgs 33.00 372.37
sets 65.00 780.00
sets 250.00 1,000.00
ln.m 285.00 5,586.00
657.75
1.00 747.82 747.82
1.00 598.79 598.79
- - 0.00
Sub-Total P 0.00
15,159.39
3,789.85
Qty: 4.00 sets
kgs 47.00 1,805.55

sets 65.00 520.00
sets 250.00 1,000.00
166.28
1.00 747.82 747.82
1.00 598.79 598.79
- - 0.00
Sub-Total P 0.00
Page 104 of 123

D ESTIMATES
4,838.44
1,209.61
Qty: 1.00 sets
uminum Powder Coated Glass Holder W/ 1/4" Thk. Tinted Glass
sq.m 10,185.00 73,332.00
0.25 747.82 186.96
0.25 598.79 149.70
Sub-Total P 336.65
- - 0.00
Sub-Total P 0.00
73,668.65
73,668.65
Page 105 of 123

D ESTIMATES
Qty: 1.00 set
n 1/4" Thk. Tinted Glass W/ Fixed Transom
sq.m 10,185.00 32,082.75
0.25 747.82 186.96
0.25 598.79 149.70
Sub-Total P 336.65
- - 0.00
Sub-Total P 0.00
32,419.40
32,419.40
Qty: 1.00 set
n 1/4" Thk. Tinted Glass W/ Fixed Transom
sq.m 10,185.00 10,694.25
0.25 747.82 186.96
0.25 598.79 149.70
Sub-Total P 336.65
- - 0.00
Sub-Total P 0.00
11,030.90
11,030.90
Page 106 of 123

D ESTIMATES
Qty: 1.00 set
n 1/4" Thk. Tinted Glass
sq.m 10,185.00 2,037.00
101.85
0.25 747.82 186.96
0.25 598.79 149.70
Sub-Total P 336.65
- - 0.00
Sub-Total P 0.00
2,475.50
2,475.50
Page 107 of 123

D ESTIMATES
Qty: 4.00 sets
m Ø Spacing O.C.
kgs 33.00 782.50
39.12
Sub-Total P 821.62
0.50 747.82 373.91
0.50 598.79 299.40
Sub-Total P 673.31
- - 0.00
Sub-Total P 0.00
1,494.93
373.73
Area: 65.50 sq.m.
gallons 650.00 7,150.00

kgs 230.00 920.00
3.00 747.82 4,486.92
3.00 598.79 3,592.74
P 8,079.66
- - 0.00
Sub-Total P 0.00
16,149.66
246.56
Page 108 of 123

D ESTIMATES
Qty. 100.00 lm
pcs 715.00 24,310.00

1,215.50
1,215.50
1.39 747.82 1,039.47
1.39 598.79 2,496.95
- - 0.00
Sub-Total P 0.00
30,277.42
302.77
Page 109 of 123

D ESTIMATES
Qty. 100.00 lm
pcs 490.00 16,660.00

833.00
833.00
0.60 747.82 448.69
0.60 598.79 359.27
Sub-Total P 807.97
- - 0.00
Sub-Total P 0.00
19,133.97
191.34
Qty. 100.00 lm
pcs 260.00 8,840.00

442.00
442.00
0.40 747.82 299.13
0.40 598.79 239.52
Sub-Total P 538.64
- - 0.00
Sub-Total P 0.00
10,262.64
102.63
Page 110 of 123

D ESTIMATES
Qty. 100.00 lm
pcs 140.00 4,760.00

238.00
238.00
0.40 747.82 299.13
0.40 598.79 239.52
Sub-Total P 538.64
- - 0.00
Sub-Total P 0.00
5,774.64
57.75
Page 111 of 123

D ESTIMATES
Qty. 100.00 lm
pcs 490.00 16,660.00

unit 1,600.00 1,600.00
unit 387.00 387.00
unit 368.00 368.00
833.00
833.00
0.40 747.82 299.13
0.40 598.79 718.55
- - 0.00
Sub-Total P 0.00
21,698.68
216.99
Qty. 15.00 sets
bags 215.00 1,290.00

cu.m 700.00 238.00
kgs 33.00 1,188.00
kgs 33.00 1,188.00
pcs 500.00 3,000.00
bdft 50.00 2,100.00
kgs 70.00 359.80
pcs 118.00 590.00
2.00 747.82 1,495.64
4.00 598.79 9,580.64
- - 0.00
Page 112 of 123

D ESTIMATES
Sub-Total P 0.00
21,030.08
1,402.01
Qty. 1.00 unit
cum 800.00 688.00

cum 650.00 1,378.00
bags 230.00 9,660.00
kgs 33.00 2,211.00
kgs 33.00 1,353.99
kgs 70.00 301.00
pcs 20.00 4260
4.20 747.82 6,281.69
4.20 598.79 10,059.67
- - 0.00
Sub-Total P 0.00
36,193.35
36,193.35
Page 113 of 123

D ESTIMATES
Qty. 1.00 set
sets 4,500.00 4,500.00
- - 0.00
0.50 598.79 299.40
Sub-Total P 299.40

- - 0.00
Sub-Total P 0.00
4,799.40
4,799.40
Qty. 1.00 set
set 6,500.00 6,500.00
- - 0.00
0.50 598.79 299.40
Sub-Total P 299.40
- - 0.00
Sub-Total P 0.00
6,799.395
6,799.40
Page 114 of 123

D ESTIMATES
Qty. 3.00 set
pcs 165.00 495.00

Sub-Total P 495.00
- - 0.00
0.25 598.79 149.70
Sub-Total P 149.70
- - 0.00
Sub-Total P 0.00
644.70
214.90
Page 115 of 123

D ESTIMATES
Qty. 5.00 set
pcs 280.00 1,400.00

- - 0.00
0.50 598.79 299.40
Sub-Total P 299.40
- - 0.00
Sub-Total P 0.00
1,699.40
339.88
Qty. 3.00 set
pcs 1,340.00 4,020.00

- - 0.00
0.50 598.79 299.40
Sub-Total P 299.40
- - 0.00
Sub-Total P 0.00
4,319.40
1,439.80
Qty. 3.00 set
pcs 260.00 780
Page 116 of 123

D ESTIMATES
Sub-Total P 780.00
- - 0.00
0.50 598.79 299.40
Sub-Total P 299.40
- - 0.00
Sub-Total P 0.00
1,079.40
359.80
Page 117 of 123

D ESTIMATES
Qty. 1.00 set
sets 5,000.00 5,000.00
- - 0.00
0.50 598.79 299.40
Sub-Total P 299.40
- - 0.00
Sub-Total P 0.00
5,299.40
5,299.40
Qty. 1.00 set
sets 3,500.00 3,500.00

- - 0.00
0.25 598.79 149.70
Sub-Total P 149.70
- - 0.00
Sub-Total P 0.00
3,649.70
3,649.70
Qty. 1.00 lot 〖��〗 ^2
Page 118 of 123

D ESTIMATES
pcs 80.00 3,200.00

pcs 5.00 320.00
pcs 5.00 320.00
pcs 420.00 2,100.00
pcs 50.00 50.00
pcs 20.00 40.00
pcs 20.00 80.00
pcs 450.00 450.00
pcs 150.00 900.00
pcs 40.00 800.00
pcs 50.00 600.00
m 25.00 300.00
3,206.00
- - 0.00
Sub-Total P 0.00
12,366.00
12,366.00
Page 119 of 123

D ESTIMATES
Qty. 1.00 lot
rolls 2,731.00 2,731.00

m 23.67 2,248.65
m 35.00 1,400.00
m 45.00 1,350.00
m 18.21 1,092.60
3,087.79
- - 0.00
Sub-Total P 0.00
11,910.04
11,910.04
Qty. 1.00 lot
pcs 335.00 4,355.00

pcs 350.00 700.00
pcs 300.00 3,600.00
pcs 140.00 280.00
pcs 200.00 400.00
270.00 270.00
3,361.75
- - 0.00
Sub-Total P 0.00
12,966.75
12,966.75
Qty. 1.00 lot
Page 120 of 123

D ESTIMATES
assy 12,000.00 12,000.00
assy 5,000.00 5,000.00
5,950.00
- - 0.00
Sub-Total P 0.00
22,950.00
22,950.00
Page 121 of 123

D ESTIMATES
Qty. 1.00 lot
cans 230.00 230.00

pcs 60.00 120.00
rolls 35.00 140.00
rolls 190.00 190.00
kgs 65.00 130.00
pcs 3,000.00 3,000.00
lt 450.00 450.00
lt 300.00 300.00
pcs 300.00 300.00
1,701.00
- - 0.00
Sub-Total P 0.00
6,561.00
6,561.00
MARY JOY P. MORAN

Supervising Engineer A, CDU-HTDO
BILL ANTHONY A. SIRIBAN

Senior Engineer A, CDU-HTDO
and Submitted by:
Page 122 of 123

D ESTIMATES
G. PANOPIO
nager, CDU-HTDO
nding Approval:
TA O. REGALA
t Manager, HTDO
roved by:
P. ESCALADA JR.
eral Manager
Page 123 of 123

Pert CPM Compac

Caricato da

Informazioni sul documento

Titolo originale

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Pert CPM Compac

Caricato da

Copyright:

Formati disponibili

STRUCTURAL QUANTITIES

Clearing and Grubbing

for Wall Footing

for Tie Beam

Soil Poisoning 217.8825

for Wall Footing

for Wall Footing

Backfill and Compaction

Backfill and Compaction

for Wall Footing

for Tie Beam 52.55 0.06 3.153

for Slab/Pantry Concrete

for Roof Deck

Weight for Footing 16mm Ø bar

Weight for GI Tie Wire Footing

for Wall Footing

Weight for GI Tie Wire Wall Footing

for Tie Beam Length No. of Bars L total

Weight for GI Tie Wire 408

for Suspended Slab/Roof Deck

Item Length Height Areatotal

Item Length Width Areatotal

Ceramic Tiles 6.65 10.35 68.8275

Wall Tiles/Counter 2.4 6.96 16.704

Exterior and Exterior 413.966

Roof Deck 68.8275 65.5025 0.025

Item Quantity Unit

APPROVED COST ESTIMATES

(1) (2) (3) (4) (4') (5) (6) (7)

II. CONSTRUCTION OF TRAINING AREA

1.5 X 2.1 Sliding Window Aluminum Powder

d.5.3 Faucet 3.00 set/s 214.90 644.70 12% 77.36 10%

Supply of materials, labor, equipment and

e.4 Panel Board, CB, Nema Enclosure

Supply of materials, labor, equipment and

Prepared by: Reviewed by: Recommendin

MARY JOY P. MORAN JOVITA G. PANOPIO MA. BENITA O

3,000.00 10% 3,000.00 5% 1,650.00 4,650.00 34,650.00 34,650.00

1,920.00 10% 1,920.00 5% 1,056.00 2,976.00 22,176.00 22,176.00

104.08 22% 228.97 5% 63.49 292.46 1,333.25 16.38

2,599.72 22% 5,719.38 0% 1,585.83 7,305.21 33,302.39 1,005.48

2,120.51 22% 4,665.11 5% 1,293.51 5,958.62 27,163.67 5,239.91

1,377.21 22% 3,029.86 5% 840.10 3,869.95 17,642.03 54.99

6,890.22 22% 15,158.48 5% 4,203.03 19,361.51 88,263.68 1,203.90

358.62 22% 788.96 5% 218.76 1,007.72 4,593.90 1,772.34

313.28 22% 689.21 5% 191.10 880.31 4,013.09 1,337.70

2,120.46 22% 4,665.00 5% 1,293.48 5,958.48 27,163.04 27,163.04

372.15 22% 818.72 5% 227.01 1,045.73 4,767.18 4,767.18

1,334.05 22% 2,934.92 5% 813.77 3,748.69 17,089.23 17,089.23

353.46 22% 777.60 5% 215.61 993.21 4,527.76 4,527.76

372.15 22% 818.72 5% 227.01 1,045.73 4,767.18 4,767.18

757.97 22% 1,667.53 5% 462.36 2,129.89 9,709.58 4,854.79

120.96 22% 266.11 5% 73.79 339.90 1,549.51 1,549.51

7,366.87 22% 16,207.10 5% 4,493.79 20,700.89 94,369.54 94,369.54

6,483.88 22% 14,264.54 5% 3,955.17 18,219.71 83,058.52 41,529.26

2,206.18 22% 4,853.60 5% 1,345.77 6,199.37 28,261.18 14,130.59

742.65 22% 1,633.83 5% 453.02 2,086.85 9,513.36 3,171.12

112.12 22% 246.66 5% 68.39 315.05 1,436.24 478.75

12,084.08 22% 26,584.98 5% 7,371.29 33,956.27 154,797.09 373.94

1,674.34 22% 3,683.55 5% 1,021.35 4,704.90 21,448.32 387.85

298.36 22% 656.39 5% 182.00 838.38 3,821.95 277.96

1,439.82 22% 3,167.60 5% 878.29 4,045.89 18,444.07 6,148.02

64.47 22% 141.83 5% 39.33 181.16 825.86 275.29