Project:
POWERHOUSE
Location: URDANETA CITY UNIVERSITY, SAN VICENTE WEST, URDANETA CITY, PANGASINAN
ITEM
1.0
1.0.1
1.0.2
DESCRIPTION
MOBILIZATION
EQUIPMENTS
TRANSPORTATION
QTY
UNIT
4 Per/Eq
1
PRICE
1000
5000
LABOR
4000
5000
COST
4000
5000
TOTAL COST
2.0
EXCAVATION
2.0.1
EXCAVATION
12 Sqr. M
2500
30000
9000
TOTAL COST
3.0
HAULING AND BACKFILLING
3.0.1
HAULING
12 Sqr. M
2500
30000
3.0.2
BACKFILLING
12 Sqr. M
2500
30000
30000
30000
30000
30000
60000
TOTAL COST
Project:
POWERHOUSE (STRUCTURAL CATEGORY)
Location: URDANETA CITY UNIVERSITY, SAN VICENTE WEST, URDANETA CITY, PANGASINAN
ITEM
4.0
4.0.1
4.0.2
4.0.3
4.0.4
4.0.5
4.0.6
4.0.7
4.0.8
4.0.9
4.0.10
4.0.11
4.0.12
DESCRIPTION
QTY
UNIT
PRICE
LABOR
MASONRY, FORMWORKS AND REINFORCEMENT
6 " CHB
1,260 PCS
18
22680
40 Kg CEMENT
314 BAGS
250
78500
SAND
18 Cu. M
2,800
50400
GRAVEL
17 Cu. M
4,000
68000
PLYWOOD
23 SHEET
360
8280
LUMBER
140 Bd/Ft
220
30800
ASSORTED NAILS
7 KGS
60
420
G.I WIRE
13 KGS
70
910
10 mm Bar (6m)
202 PCS
100
20200
12 mm Bar (6m)
220 PCS
140
30800
16 mm Bar (6m)
99 PCS
280
27720
STEEL DECK
24 Sqr. M
290
6960
TOTAL COST
COST
22680
78500
50400
68000
8280
30800
420
910
20200
30800
27720
6960
376470
Project:
POWERHOUSE (ELECTRICAL CATEGORY)
Location: URDANETA CITY UNIVERSITY, SAN VICENTE WEST, URDANETA CITY, PANGASINAN
DESCRIPTION
QTY
UNIT
LABOR
Entrance Cap - 25mm diameter (1" dia.)
Circuit breaker, 100A main switch, with 6 branch circui
1
SET
1500
NELTEX Power Guard electric wire protection, Orange
uPVC Pipe, 20mm diameter x 3.00m, Schedule 40
uPVC Coupling - 20mm diameter 70 Piece
uPVC Utility Box, 38mm x 100mm x 54mm
uPVC Junction Boxes, 100mm x 100mm x 54mm
Solvent Cement 100 CC
10
10
6
2
2
PCS
PCS
PCS
PCS
PCS
TOTAL COST
Electric Wire, PHELPS-DODGE, THW.
Electric Wire, (3.5mm2)
1
Box
Wire Range, (5.5mm2)
1
Box
Porcelan Lamp Receptacle - 10mm diameter
8
PCS
Wiring Devices, EAGLE Brand
1
PCS
Plate assembly for two-gang switch
2
PCS
Plate assembly for three-gang switch
3
PCS
Duplex Convenience Outlets
6
PCS
Airconditioner
1
SET
TOTAL COST
SUB-TOTAL COST
70
22
42
42
120
2996
4300
4500
150
100
52
62
42
15000
25642
28638
Project:
POWERHOUSE (PLUMBING CATEGORY)
Location: URDANETA CITY UNIVERSITY, SAN VICENTE WEST, URDANETA CITY, PANGASINAN
DISCRIPTION
QTY
UNIT
PRICE
COST
PLUMING AND PIPE FITTINGS
Pipes - 100mm dia. x 3.00 m (4" dia. x 10')
Pipes - 75mm dia. x 3.00 m (3" dia. x 10')
Sanitary Tee - 100mm dia. (4" dia.)
Sanitary Tee - 75mm dia. (3" dia.)
Elbow, 90 deg. - 100mm dia. (4" dia.)
Elbow, 90 deg. - 75mm dia. (3" dia.)
Floor Drain Trap - 50mm dia. (2" dia.)
Clean-out w/plug - 100mm dia. (4" dia.)
Clean-out w/plug - 75mm dia. (2" dia.)
Faucet, Bronze Finish, GREAT VOLUME Brand
Tepflon tape
Pipes and Fittings
Pipe - 12mm dia. x 6.00m (1/2" x dia. 20')
Pipe - 19mm dia. x 6.00m (3/4" x dia. 20')
Elbow, 90 deg. - 19mm dia. (3/4" dia.)
Elbow, 90 deg. - 12mm dia. (1/2" dia.)
Street Ell - 12mm dia. (1/2" dia.)
Tapped Tee - 19mm dia. (3/4" dia.)
Tapped Tee - 12mm dia. (1/2" dia.)
3
2
1
2
2
3
2
1
1
1
10
PCS
PCS
PCS
PCS
PCS
PCS
PCS
PCS
PCS
SET
pcs
400
225
65
42
55
40
60
100
65
75
10
1200
450
65
84
110
120
120
100
65
75
100
2489
2
3
5
6
5
3
3
PCS
PCS
PCS
PCS
PCS
PCS
PCS
70
90
20
15
17
22
18
140
270
100
90
85
66
54
TOTAL COST 805
PLUMBING FIXTURES AND ACCESSORIES
Water Closet, SANIWARES Ventura PF 2400
1
SET
5000
5000
Lavatory, SANIWARES Ventura PF 1002 2 Se
1
SET
1750
1750
TOTAL COST 6750
SUB-TOTAL COST 10044
Project:
POWERHOUSE (ARCHITECTURAL CATEGORY)
Location: URDANETA CITY UNIVERSITY, SAN VICENTE WEST, URDANETA CITY, PANGASINAN
DESCRIPTION
QTY
UNIT
PRICE
COST
FENCING AND STAIR WORKS
Fencing
Stair
FURNATURES
Panel door
Sliding window
1
1
SET
SET
8500
5000
8500
5000
13500
2
1
PCS
SET
3500
13000
7000
13000
TOTAL COST 20000
PAINTING WORKS
Enamel paint
1
GAL
470
470
5
GAL
450
2250
FLAT LATEX
3
GAL
750
2250
ACRYLLIC PAINT
THINNER
ROLLER BRUSH
2inch PAINT BRUSH
Sand paper
1
3
5
10
GAL
PCS
PCS
PCS
353
100
25
10
353
300
125
100
TOTAL COST 5848
SUB-TOTAL COST 39348
SUMMARY COST ESTIMATE, LABOR AND OTHER CONSTRUCTION EXPENSES
STRUCTURAL CATEGORY
376,470
ELECTRICAL CATEGORY
28,638
PLUMBING CATEGORY
10,004
ARCHITECTURAL CATEGORY
39,348
ESTIMATED LABOR COST
190561
ESTIMATED EXPENSES FOR CONTINGENCIES ..
27673
HAULING AND BACKFILLING
60,000
EXCAVATION
30,000
MOBILIZATION
9,000
TOTAL PROJECT COST
771,694
A CITY, PANGASINAN
COST
4000
5000
9000
30000
30000
30000
30000
60000
A CITY, PANGASINAN
COST
22680
78500
50400
68000
8280
30800
420
910
20200
30800
27720
6960
376470
A CITY, PANGASINAN
TOTAL
1500
700
220
252
84
240
2996
4300
4500
1200
100
104
186
252
15000
25642
28638
A CITY, PANGASINAN
A CITY, PANGASINAN
EXPENSES
376,470
28,638
10,004
39,348
190561
27673
60,000
30,000
9,000
771,694
