Qty. Unit Item Unit Cost Amount

PROJECT:
LOCATION:
OWNER:
RE:
PROPOSED MICRO FILLING STATION

ROMAN HIGHWAY, SUMALO, HERMOSA, BATAAN
MR. & MRS. NORMA S. ELVINA
DETAILED COST ESTIMATED
JULY 18,2011
A. MATERIALS
A.1 GENERAL WORKS
Qty. Unit
Item
1
Mobilization & Demolization Works
2
Temporary Facilities
3
Transfortation/Service
4
Water & Electric Consumption
5
Equipment Rental Fees
A.2 FORMWORKS & SCAFFOLDINGS

120 pcs 2 x 2 x 12 Good Lumber
50 pcs 2 x 3 x 16 Good Lumber
20 pcs 1/4 Marine Plywood
10 kls
Cwn # 4
10 kls
Cwn # 3
10 kls
Cwn # 2
5 kls
Cwn # 1
A.3 STRUCTURAL WORKS
120 pcs. 16mm Deformed Bars
10 kls
#16 G.I. Wire
10 kls
# 18 G.I. Wire
4 pcs. 16mm Round Bars
4 pcs. 12" Turn Buckle
1 pc
19mm Round Bars
A.4 CONCRETE & MASONRYWORKS
125 bags Portland Cement
1 d. truckWashed Sand
1/4 d. truckGravel 3/4"
550 pcs. 5" CHBlocks
A.5 CEILING WORKS
30 pcs. 4.5mm.Hardiflex
1 l.s.
Steel Frame 82.3sq.m.
1 l.s.
Vent.Elephant 5.28lin.m.
1 l.s.
Painting Mat.for Ceiling
A.6 DOORS & WINDOWS

34 sq,ft. 3mm Alum.Sliding Doors & Window
45 sq,ft. 6mm Temp.Glass w/Alum.Frame
A.7
CABINET & WOOD WORKS

15 pcs. 3/4 Marine Plywood
Php
Unit Cost
12,000.00 Php
18,000.00
15,000.00
10,000.00
13,000.00
Php
168,00
336.00
350.00
70.00
70.00
65.00
60.00
Php
20,160.00
16,800.00
7,000.00
700.00
700.00
650.00
300.00
46,310.00
Php
39,600.00
2,850.00
10,000.00
880.00
375.00
375.00
1,460.00
480.00
480.00
57,675.00
Php
25,000.00
3,500.00
1,500.00
4,125.00
35,625.00
Php
13,800.00
19,752.00
1,400.00
15,600.00
50,552.00
Php
9,520.00
18,900.00
28,420.00
330.00
190.00
135.00
88.00
75.00
75.00
365.00
120.00
480.00
200.00
3,500.00
1,500.00
7.50
460.00
240.00
280.00
15600.00
280.00
420.00
1,600.00
Amount
12,000.00
18,000.00
15,000.00
10,000.00
13,000.00
68,000.00
24,000.00
2
1
1
A.8
Plastic Laminated
Mezzanine Floor & Ceiling Works
Accessories of Cabinet
STEEL ROOF FRAMING ( STRUCTURAL )

25 pcs. 6mm x 63.5mm Angle Bars
15 pcs. 6mm x 50mm.Angle Bars
55 pcs. 6mm x 38mm Angle Bars
90 pcs. 3mm x 38mm Angle Bars
1 pc
6mm Steel Plate
1 pc
100mm.dia.G.I. Pipe
4 pcs. 25mm Anchor Bolt
64 pcs. 20mm Anchor Bolt
25 pcs. 2mm x 50mm x 75mm "C" Purlins
3 pcs. 1.6mm x 50mm x100mm Purlins
2 box Welding Rod (WipWeld)
10 pcs. Hacksaw Blade
10 pcs. Cutting Disk
1
1
1
1
1
1
1
A.9
pcs.
l.s.
l.s.
l.s.
l.s.
l.s.
l.s.
l.s.
l.s.
l,s.
ROOFING
40 pcs.
2 rools
38 pcs.
4 pcs.
4 pcs.
2 lits
2 pcs.
1 l.s.
38 pcs.
FABRICATED STEEL WORK

Security Grilles F.W. 61sq.ft.
Security Grilles S.W. 22sq.ft.
Ventillation Grilles Big 33sq,ft.
Ventillation Grilles Small 23sq,ft.
Security Grilles for Door 14sq.ft.
Ladder Rung ( Stainless )
Steel Framing ( Mezzanine ) 52sq.ft.
GA#26 Pre Painted Corr. Roofing

7.5mm Alum.Insulation ( double )
Ga#24 Stainless Gutter
Ga#24 Pre Painted Flashing
Stainless Down Spout cap
Vulca Seal
Touch Up Paint
Roofing Accessories
GA#26 Pre Painted Facia Backing
A.10 ELECTRICAL
6 sets Under Canopy Lights
1 set
4-8 Flourescent Lighting Fixture
20 pcs 20mm dia.upvc
2 pcs 20mm dia.imc
1 box 3.5mm THWN
1 box 3.5mm TW(G)
1 box 5.5mm THWN
1 box 5.5mm TW(G)
1O pcs. Junction Boxes
10 pcs. Utility Boxes
`1 pc
80AT Circuit Breaker
4 pcs 20AT Circuit Breaker
430.00
25,000.00
1,350.00
Php
860.00
25,000.00
1,350.00
51,410.00
Php
18,750.00
8,160.00
30,250.00
33,300.00
6,800.00
2,800.00
720.00
9,600.00
11.500.00
1,590.00
2,600.00
700.00
1,400.00
128,170.00
Php
10,980.00
3,960.00
7,920.00
5,520.00
2,520.00
3,580.00
13.000.00
47,480.00
Php
46,000.00
5,600.00
66,500.00
2,720.00
720.00
560.00
280.00
1,200.00
21,280.00
144,860.00
750.00
680.00
550.00
370.00
6,800.00
2,800.00
180.00
150.00
460.00
530.00
2,600.00
70.00
140.00
180.00
180.00
240.00
240.00
180.00
250.00
1,275.00
2,800.00
1,750.00
680.00
180.00
280.00
140.00
1,200.00
560.00
1,400.00
1,200.00
85.00
70.00
3,200.00
2,800.00
4,200.00
3,200.00
15.00
15.00
500.00
350.00
8,400.00
1,200.00
1,700.00
140.00
3,200.00
2,800.00
4,200.00
3,200.00
150.00
150.00
500.00
1,400.00
2
1
10
2
5
pcs
pc
pcs
pcs
pcs
A.11 PLUMBING
12 pcs.
6 pcs.
8 pcs.
2 pcs.
2 lits
6 pcs.
4 pcs.
4 pcs.
4 pcs.
A.12 PAINTING
1 l.s.
1 l.s.
1 l.s.
30AT Circuit Breakar

Panelboard
Elec. Tape
Weatherproof Outlet
Switches
Php
760.00
1,200.00
220.00
700.00
1,100.00
41,020.00
Php
6,360.00
8,280.00
520.00
170.00
560.00
10,800.00
560.00
320.00
3,200.00
30,770.00
Php
16,900.00
3,800.00
7,600.00
28,654.00
TOTAL COST OF MATERIALS
Php
758,946.00
TOTAL COST OF LABOR

SUB-TOTAL 1
Php
Php
324,415.00
1,083,361.00
3"PVC Pipe
8"PVC Pipe
3"PVC Elbow
8"PVC Elbow
Vulca Seal
50mm Super 40 G.I. Pipe
50mm 90deg Elbow
50mm Coupling
Vent.Pipe Upward Ventilation
Painting of Trusses
Painting of Masonry Works
Painting of Cabinet Shielves
B. CONCRETING OF DRIVEWAY & RAMP-UP

280 pcs 12 mm Deformed Bar
425 bags Portland Cement
8 d/t
Washed Sand
6 d/t
3/4 Gravel
TOTAL COST OF MATERIALS
COST OF LABOR
SUB TOTAL 2
Prepared by:
DANTE V. ISIDRO
Designer & Builder
380.00
1,200.00
22.00
350.00
220.00
530.00
1,380.00
65.00
85.00
280.00
1,800.00
140.00
80.00
800.00
16,900.00
3,800.00
7,600.00
190
200
3,500
9,000
53,200.00
185,000.00
28,000.00
54,000.00
220,200.00
Php
66,060.00
286,260.00
SUB-TOTAL 1
1,083,361.00
SUB-TOTAL 2
TOTAL PROJECT COST
286,260.00
1,369,621.00
Php

Qty. Unit Item Unit Cost Amount

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Qty. Unit Item Unit Cost Amount

Uploaded by

Copyright:

Available Formats

PROJECT:

PROPOSED MICRO FILLING STATION

A.2 FORMWORKS & SCAFFOLDINGS

A.6 DOORS & WINDOWS

CABINET & WOOD WORKS

STEEL ROOF FRAMING ( STRUCTURAL )

FABRICATED STEEL WORK

GA#26 Pre Painted Corr. Roofing

30AT Circuit Breakar

TOTAL COST OF MATERIALS

TOTAL COST OF LABOR

B. CONCRETING OF DRIVEWAY & RAMP-UP

You might also like