CP DESIGN AND ARCHITECTURE

Date

:
:
:
:
:

Project
Location
Owner
Subject

23-Jun-15
MT. HAMIGUITAN ECOTOURISM DEVELOPMENT_OUTDOOR TOILET
Brgy. La Union, San Isidro, Davao Oriental
PROVINCIAL GOVERNMENT OF DAVAO ORIENTAL
COST ESTIMATE

ITEM

WORK ITEMS

I.
1.1
1.2
1.3
1.4
1.5

PRELIMINARIES
Mobilization / Demobilization
Permits and Government Fees ( By PGO )
Heavy Equipment Cost and Supply ( By PGO )
Equipment Cost
Temporary Facilities

1.6

Temporary Perimeter Fence on Site

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
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
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
40 kg Portland Cement
4.2 Coarsed Sand
4.3 Gravel Class "YY"
4.4 Boulders
4.5 Consumables
5
MASONRY WORKS
5.1 CHB Walls, Plant Box, Ramps, & Septic Tank
4" thk. CHB
Coarsed Sand
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
7
7.1

ARCHITECTURAL WORKS
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

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
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
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
10 LANDSCAPING
8.1 Mobilization / Demobilization
8.2 Garden Soil for Landscaping ( Supplied by PGO )
8.3 Garden Soil Preparation ( By Contractor )
8.4 Supply of Landscaping Materials, Plants & Other Accessories

GRAND TOTAL TOILET & WAITING AREA

OPMENT_OUTDOOR TOILET

COST

ITEMS

QTY

UNIT

Materials
Unit Cost

GRAND TOTAL PRELIMINARIES

T & CONCRETE )

SUB-TOTAL 2

SUB-TOTAL 3

1.00
1.00
1.00
1.00
1.00

lot
lot
lot
lot
lot

1.00

lot

e for Wall Cladding

SUB-TOTAL 4

SUB-TOTAL 6

SUB-TOTAL 7

r Main Breaker

SUB-TOTAL 8

SUB-TOTAL 9

& Other Accessories

SUB-TOTAL 10
GRAND TOTAL TOILET & WAITING AREA

COST ESTIMATE
Materials

Labor
Amount

Unit Cost

TOTAL
Unit Cost

Amount

10,000.00

10,000.00

15,000.00

15,000.00

15,000.00