Nothing Special   »   [go: up one dir, main page]

Name of Project: Proposed Grilled Bar Project Location:: Eastern Poblacion, Alburquerque, Bohol

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

Name of Project: PROPOSED GRILLED BAR 30cm Elevation

Project Location: EASTERN POBLACION, ALBURQUERQUE, BOHOL

COST ESTIMATE

1.00 Siteworks

7.00 cu.m. Excavation 400.00 2,800.00


9.00 cu.m. Embankment/Backfill 300.00 2,700.00
250 P 5,500.00

2.00 Concrete Works

65.00 bags Portland Cement 240.00 15,600.00


7.00 cu.m. 3/4" Dia. Crushed Gravel 1,300.00 9,100.00
4.00 cu.m. Washed Sand 1,300.00 5,200.00
Sub-total P 29,900.00

3.00 Reinforcing Steel Works

64.00 length 10mm dia x 6m RSB 136.00 8,704.00


6.00 length 12mm dia x 6m RSB 220.00 1,320.00
2.00 pcs. Hack saw blade with handle 120.00 240.00
14.00 kgs # 16 GI Tie Wire 54.00 756.00
Sub-total P 11,020.00

4.00 Formworks and Scaffoldings

192.00 bd. ft. 2" x 2" x 12' Coco Lumber 25.00 4,800.00
144.00 bd. ft. 2" x 3" x 12' Coco Lumber 25.00 3,600.00
2.00 sheets 1/4 thk. 4'x8' Ordinary Plywood 320.00 640.00
10.00 kgs CWN Asstd. 55.00 550.00
Sub-total P 9,590.00

5.00 Masonry Works


5.10 CHB Laying
14.00 bags Portland Cement 240.00 3,360.00
330.00 pcs 4" x 8" x 16" CHB 14.00 4,620.00
2.00 cu.m. Washed Sand 300.00 600.00
20.00 length 10mm dia x 6m RSB 136.00 2,720.00
2.00 kgs # 16 GI Tie Wire 54.00 108.00
Sub-total P 11,408.00
6.00 Doors and Windows
6.10 Doors
3.00 set Panel Door with Guijo Jamb 3,200.00 9,600.00
2.00 set Hollow core flush type swing door with louvers 980.00 1,960.00
1.00 set Tubular Aluminum Framing Glass Door 4,600.00 4,600.00
6.00 set Lockset (high quality doorknob) 320.00 1,920.00
18.00 pcs ( 3-1/2" x 3-1/2" ) loose pin hinges 105.00 1,890.00

Sub-total 19,970.00

6.20 Windows
1.00 set Tubular Aluminum Framing Glass Window 2,800.00 2,800.00

set Clear glass jalousie window on standard aluminum


4.00 frame 1,300.00 5,200.00

Sub-total P 8,000.00

7.00 Roofing

33.00 sheets G.A. # 26 Corrugated G.I. Sheet Roofing 380.00 12,540.00


980.00 pcs Tex screw 2.50 2,450.00
65.00 pcs Blind rivets 1.50 97.50
2.00 liters Roof Sealant 450.00 900.00

Sub-total P 15,987.50

8.00 Plumbing Works


7.1 Plumbing Fixtures
2.00 set Water Closet and Lavatory Package set 2,200.00 4,400.00
2.00 set 4" x 4" PVC Floor Drain 38.00 76.00
7.2 For Sewer Line:
At Toilet to Septic Vault Route
6.00 length 4" x 3.0m dia. PVC Pipe serries 1000 720.00 4,320.00
2.00 pcs 4" dia. X 45° PVC Bend Elbow 65.00 130.00
2.00 pcs 2" dia. X 90° PVC Bend Elbow 30.00 60.00
2.00 pcs 4" dia. X 90° PVC Bend Elbow 95.00 190.00
1.00 length 2" X 3.0m PVC Pipe S-1000 288.00 288.00
1.00 pcs 4" x 2.0" PVC Sch. 40 Reducer Coupling 28.00 28.00
3.00 pcs 4" dia. PVC P-Trap 120.00 360.00
4.00 pcs 4" dia.x 4" dia. PVC Wye 168.00 672.00
4.00 pcs 4" dia.PVC Clean Out Plug 75.00 300.00
4.00 pcs 2" x 4" Tee 132.00 528.00
7.3 For Water Line
7.00 length 3/4" x 3.0m pipe pvc S-1000 130.00 910.00
1.00 pcs 3/4" dia. Gate valve 480.00 480.00
5.00 pcs 3/4" Coupling PVC 15.00 75.00
5.00 pcs 3/4" 90 deg. Bend elbow pvc 20.00 100.00
1.00 pcs 3/4" PVC Tee 20.00 20.00
2.00 pcs 3/4" female threaded adaptor 20.00 40.00
3.00 pcs Faucet 110.00 330.00
1.00 roll Teflon Tape 25.00 25.00
1.00 pint Solvent Cement 240.00 240.00
7.4 For Septic Vault Fittings
2.00 pcs 4" x 4" PVC Tee 182.50 365.00

P 13,937.00
9.00 Electrical Works

Interior Rough in
6.00 pcs. 2" x 4" Utility Boxes Pvc 45.00 270.00
4.00 pcs. 4" x 4" Juncton Boxes PVC 50.00 200.00
2.00 length 3/4" dia. RSC Pipe 180.00 360.00
2.00 pc. Screw Insulator 80.00 160.00
Electrical Wires
1.00 box 3.5mm2 THW Stranded 3,200.00 3,200.00
40.00 m Service Drop Wire 30.00 1,200.00
12.00 pc PVC Clamp 3.00 36.00
30.00 m Flexible tube 3/4" dia 35.00 1,050.00
2.00 pc Electrical Tape (Big) 48.00 96.00
Electrical Fixtures
13.00 pcs. LED Lighting Bulb 160.00 2,080.00
5.00 pc 1 Gang Switch with Plate 60.00 300.00
1.00 pc 2 Gang Switcth w/ Plate 96.00 96.00
2.00 pc 3 Gang Switcth w/ Plate 154.00 308.00
4.00 pc Duplex Convenience Outlet 160.00 640.00
1.00 unit KWHR meter w/ Base 2,100.00 2,100.00
8.00 pc Entrance Cap # 1" dia. 95.00 760.00
1.00 set Panel Board (4-branches) 1,200.00 1,200.00

Sub-total P 14,056.00

11.00 Hardiflex Walling

1.00 lot 5.4mm thk Fiber Cement Walling and Fascia Board 24,000.00 24,000.00

Sub-total P 24,000.00

10.00 Steel Works

1.00 lot Steel Railings, Trusses, C-Purlins, Girts, Sagrod, PS4 68,000.00 68,000.00

Sub-total P 68,000.00

Total Materials Cost P 225,868.50


Total Labor Cost 94,700.00
TOTAL PROJECT COST P 320,568.50

PREPARED BY:

ENGR. ANGEL REY C. LOQUERE


Civil Engineer

CONFORME:
MICHAEL B. MANTIZA
OWNER

You might also like