CP DESIGN AND ARCHITECTURE

Date : 23-Jun-15Project : MT. HAMIGUITAN ECOTOURISM DEVELOPMENT_OUTDOOR TOILET

Location : Brgy. La Union, San Isidro, Davao Oriental

Owner : PROVINCIAL GOVERNMENT OF DAVAO ORIENTAL

Subject : COST ESTIMATE

ITEM WORK ITEMS QTY

I. PRELIMINARIES

1.1 Mobilization / Demobilization 1.00

1.2 1.00

1.3 1.00

1.4 Equipment Cost 1.00

1.5 Temporary Facilities 1.00

1.6 Temporary Perimeter Fence on Site 1.00

GRAND TOTAL PRELIMINARIES

2 SITE WORKS

2.1 Site Clearing and Ground Levelling

2.2 Lay-out and Staking

2.3 Excavation ( Footing , Wall Footing, & Septic Tank )

2.4 Backfilling Earthfill

2.5 Backfill Levelling and Compaction

SUB-TOTAL 2

3 FORMWORKS AND SCAFFOLDINGS

3.1 Formworks and Scaffolding - Columns & Roofbeams

• 2" x 2" x 8' Coco Lumber

• 2" x 3" x 12' Coco Lumber

• 10mm thk. Ordinary Plywood

• Assorted Sizes of Nails

• Crude Oil for Form Boards

3.2 Consumables

SUB-TOTAL 3

4 STRUCTURAL WORKS ( STEEL REINFORCEMENT & CONCRETE )

4.1 Footing, Column, Wall Footing, Floor Slab & Roofbeams

• 12mm dia rebars, Grade 33

• 10mm dia rebars, Grade 33

• 9mm dia rebars, Grade 33

• #16 G.I. Tie Wire

Permits and Government Fees ( By PGO )

Heavy Equipment Cost and Supply ( By PGO )

• 40 kg Portland Cement

4.2 Coarsed Sand

4.3 Gravel Class "YY"

4.4 Boulders

4.5 Consumables

SUB-TOTAL 4

5 MASONRY WORKS

5.1 CHB Walls, Plant Box, Ramps, & Septic Tank

• 4" thk. CHB

•• Fine Sand

• 40 kg Portland Cement

• 10mm dia rebars, Grade 33

• #16 G.I. Tie Wire

5.2 Consumables

6 ROOFING FRAMING AND ROOFING WORKS

6.1 Roof Framings

• 2"x6"x1.5mm thk. Cee-Purlins

• 2"x4"x1.2mm thk. Cee-Purlins

• Flat Bar 3/16 x 1 1/2

6.3 Roofings and Bended Sheets

• 4mm thk. Pre-painted Long Span Roofing

• 4mm thk. Pre-painted Bended Ridge roll

• 4mm thk. Pre-painted End Flashing

• Metal Tex Screw 2 1/2

6.4 5mm thk. PE Foam 2 sided Aluminum Insulation Sheet

6.5 Welding Rod 6013

6.6 Epoxy Paints Metal Primers

6.7 Consumables

SUB-TOTAL 6

7 ARCHITECTURAL WORKS

7.1 Ceiling Finishes ( Main Ceiling & Strips Design )

• Double Metal Furring and Carrying Channel

• 3.5mm thk. Hardilite Ceiling Boards

• 5/32 x 1/2 Blind Rivets

• 12" x 24" PVC Ceiling Vents

• Consumables

7.2 Exterior Wall Cladding

• 1 1/2" x 3" x 3.0m. Metal Studs Vertical Frame for Wall Cladding

• 1" x 8" x 10' Seasoned Good Lumber

• 1" x 2" x 10' Seasoned Good Lumber

• 1" x 8" x 10' Seasoned Good Lumber

• 3/16" x 1 1/2 Metal Screw

• Consumables

7.2 Handrail ( Ramps )

• 2" dia. Sch. 40 B.I. Pipe - Handrail and Railings

• Welding Rod 6013

Coarsed Sand

• Epoxy Paints Metal Primers

• Consumables

7.3 Doors and Windows

• Panel Door & Jamb

• Phenolic board for toilet partition

• Glass windows

• Door Knobs for Panel Door

• Locks and Accessories for toilet partition

• Mirror for Male & Female

• Consumables

7.4 Floor and Wall Finishes

• Ceramic Tiles Non-skid Flooring

• Ceramic Tiles Non-skid Walls

• 40 kg Portland Cement

• Tile Adhesive

• Tile Grout

• Tile Trims

• Consumables

7.5 Painting Works

• Ceiling - Flat Latex Finish

• Ceiling Rafters - Enamel Brown Finish

• Exterior, & Interior Walls - Semi gloss Latex Finish

• Exterior Walls Cladding - Stained & Varnish Finish

• Panel Doors and Jambs - Stained & Varnish Finish

• Consumables

SUB-TOTAL 7

8 ELECTRICAL WORKS

8.1 Electrical Supply Lines, Conduits & Accessories

8.2 Pipes, Conduits & Boxes

• 1" dia. RSC Pipe Conduit, Fittings & Accessories

• 1/2" dia. Mouldflex Conduit Pipe

• 1/2" dia. PVC Conduit Pipe

• 1/2" dia. PVC Conduit Connector

• 2 x 4 Utility Box Metal Deep Type

• 4 x 4 Junction Box Metal Deep Type

• 12 x 12 x 4 Metal Pull Box

8.3 Assorted Sizes of Wires & Cables

• 2.0mm sq. THHN Copper Stranded Wire

• 3.5mm sq. THHN Copper Stranded Wire

• 5.0mm sq. THHN Copper Stranded Wire

8.4 Lighting Fixtures, Switches & Outlets

• 2- Gang Switch Wide Series

• 2- Gang Convenience Outlet Wide Series

• 4" dia. Pinlight w/ 15W ESL Bulb Warmwhite

• Eaves Lighting Directional Spotlight w/ PAR38 Bulb

• Wall Lamps

8.5 PanelBoard & Breakers

• 6 Branches Bolt-on Type Panelboard w/ Center Main Breaker

• 30A 2P 240V Circuit Breaker Bolt-on Type

• 20A 2P 240V Circuit Breaker Bolt-on Type

8.6 Consumables

SUB-TOTAL 8

9 PLUMBING WORKS

9.1 Sanitary Pipes and Fittings

9.2 Storm Drainage Pipes and Fittings

9.3 Water Lines and Fittings

9.4 Water Closet (HCG)

9.5 Urinal (HCG)

9.5 Wall Hang Lavatory (HCG)

9.6 Lavatory Faucet

9.7 Slopsink Faucet

9.8 Stainless Floor Drains

9.9 Consumables

SUB-TOTAL 9

10 LANDSCAPING

8.1 Mobilization / Demobilization

8.2

8.3 Garden Soil Preparation ( By Contractor )

8.4 Supply of Landscaping Materials, Plants & Other Accessories

SUB-TOTAL 10

GRAND TOTAL TOILET & WAITING AREA

Garden Soil for Landscaping ( Supplied by PGO )

UNIT

COST ESTIMATE

Materials Labor TOTAL

Unit Cost Amount Unit Cost Unit Cost

lot 10,000.00

lot

lot

lot 15,000.00

lot

lot

COST ESTIMATE

TOTAL

Amount

10,000.00

15,000.00

15,000.00