Project:

POWERHOUSE (STRUCTURAL CATEGORY)

Location: URDANETA CITY UNIVERSITY, SAN VICENTE WEST, URDANETA CITY, PANGASINAN
ITEM
1.0
1.0.1
1.0.2
1.0.3
1.0.4
1.0.5

DESCRIPTION
MASONRY
6 " CHB
40 Kg CEMENT
G.I WIRE
SAND
10 mm Bar (6m)

QTY

UNIT

1,260 PCS
161 BAGS
2 KGS
10 Cu. M
69 PCS

PRICE
18
250
70
2,800
100

LABOR
22680
40250
140
28000
6900

COST
22680
40250
140
28000
6900

TOTAL COST
1.1
FLOOR SLAB
1.1.1
40 Kg CEMENT
33 BAGS
250
8250
1.1.2
SAND
2 Cu. M
2,800
5600
1.1.3
GRAVEL
4 Cu. M
4,000
16000
1.1.4
G.I WIRE
1 KGS
70
70
1.1.5
12 mm Bar (6m)
48 PCS
140
6720
1.1.6
10 mm Bar (6m)
36 PCS
100
3600

97970

TOTAL COST
1.2
ROOF DECK
1.2.1
40 Kg CEMENT
17 BAGS
250
4250
1.2.2
SAND
1 Cu. M
2,800
2800
1.2.3
GRAVEL
2 Cu. M
4,000
8000
1.2.4
G.I WIRE
1 KGS
70
70
1.2.5
12 mm Bar (6m)
96 PCS
140
13440
1.2.6
10 mm Bar (6m)
72 PCS
100
7200
1.2.7
STEEL DECK
24 Sqr. M
290
6960

40240

TOTAL COST
1.3
COLUMNS
1.3.1
40 Kg CEMENT
23 BAGS
250
5750
1.3.2
SAND
2 Cu. M
2,800
5600
1.3.3
GRAVEL
3 Cu. M
4,000
12000
1.3.4
G.I WIRE
3 KGS
70
210
1.3.5
10 mm Bar (6m)
22 PCS
100
2200
1.3.6
16 mm Bar (6m)
25 PCS
280
7000
1.3.7
PLYWOOD
6 SHEET
360
2160
1.3.8
LUMBER
60 Bd/Ft
220
13200
1.3.9
ASSORTED NAILS
2 KGS
60
120

35760

TOTAL COST
1.4
BEAMS
1.4.1
40 Kg CEMENT
28 BAGS
250
7000
1.4.2
SAND
2 Cu. M
2,800
5600

32760

8250
5600
16000
70
6720
3600

4250
2800
8000
70
13440
7200
6960

5750
5600
12000
210
2200
7000
2160
13200
120

7000
5600

1.4.3
1.4.4
1.4.5
1.4.6
1.4.7
1.4.8
1.4.9

GRAVEL
G.I WIRE
10 mm Bar (6m)
16 mm Bar (6m)
PLYWOOD
LUMBER
ASSORTED NAILS

3 Cu. M
3 KGS
25 PCS
31 PCS
8 SHEET
60 Bd/Ft
3 KGS

4,000
70
100
280
360
220
60

12000
210
2500
8680
2880
13200
180

TOTAL COST

ITEM
1.5
1.5.1
1.5.2
1.5.3
1.5.4
1.5.5
1.5.6
1.5.7
1.5.8
1.5.9

DESCRIPTION
FOOTINGS
40 Kg CEMENT
SAND
GRAVEL
G.I WIRE
12 mm Bar (6m)
16 mm Bar (6m)
PLYWOOD
LUMBER
ASSORTED NAILS

QTY

UNIT
82 BAGS
4 Cu. M
5 Cu. M
3 KGS
76 PCS
43 PCS
9 SHEET
20 Bd/Ft
2 KGS

PRICE
250
2,800
4,000
70
140
280
360
220
60

LABOR
20500
11200
20000
210
10640
12040
3240
4400
120

TOTAL COST
SUB-TOTAL COST

12000
210
2500
8680
2880
13200
180

35990

COST
20500
11200
20000
210
10640
12040
3240
4400
120

74590
317310

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

70
22
42
42
120

2996
4300

Wire Range, (5.5mm2)

Porcelan Lamp Receptacle - 10mm diameter
Wiring Devices, EAGLE Brand
Plate assembly for two-gang switch
Plate assembly for three-gang switch
Duplex Convenience Outlets
Airconditioner

1
8
1
2
3
6
1

Box
PCS
PCS
PCS
PCS
PCS
SET

TOTAL COST
SUB-TOTAL COST

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')
3
PCS
400
1200
Pipes - 75mm dia. x 3.00 m (3" dia. x 10')
2
PCS
225
450
Sanitary Tee - 100mm dia. (4" dia.)
1
PCS
65
65
Sanitary Tee - 75mm dia. (3" dia.)
2
PCS
42
84
Elbow, 90 deg. - 100mm dia. (4" dia.)
2
PCS
55
110
Elbow, 90 deg. - 75mm dia. (3" dia.)
3
PCS
40
120
Floor Drain Trap - 50mm dia. (2" dia.)
2
PCS
60
120
Clean-out w/plug - 100mm dia. (4" dia.)
1
PCS
100
100
Clean-out w/plug - 75mm dia. (2" dia.)
1
PCS
65
65
Faucet, Bronze Finish, GREAT VOLUME Brand
1
SET
75
75
Tepflon tape
10
pcs
10
100
TOTAL COST 2489
Pipes and Fittings
Pipe - 12mm dia. x 6.00m (1/2" x dia. 20')
2
PCS
70
140
Pipe - 19mm dia. x 6.00m (3/4" x dia. 20')
3
PCS
90
270
Elbow, 90 deg. - 19mm dia. (3/4" dia.)
5
PCS
20
100

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.)

6
5
3
3

PCS
PCS
PCS
PCS

15
17
22
18

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

1
1

SET
SET

8500
5000

8500
5000

TOTAL COST 13500

FURNATURES
Panel door
2
PCS
3500
7000
Sliding window
1
SET
13000 13000
TOTAL COST 20000
PAINTING WORKS
Enamel paint
1
GAL
470
470
5
GAL
450
2250
FLAT LATEX
3
GAL
750
2250
ACRYLLIC PAINT
1
GAL
353
353
THINNER
3
PCS
100
300
ROLLER BRUSH
5
PCS
25
125
2inch PAINT BRUSH
10
PCS
10
100
Sand paper
TOTAL COST 5848
SUB-TOTAL COST 39348

SUMMARY COST ESTIMATE, LABOR AND OTHER CONSTRUCTION EXPENSES

STRUCTURAL CATEGORY

317,310

ELECTRICAL CATEGORY

28,638

PLUMBING CATEGORY

10,004

ARCHITECTURAL CATEGORY

39,348

ESTIMATED LABOR COST

159355

ESTIMATED EXPENSES FOR CONTINGENCIES ..

22765

HAULING AND BACKFILLING

60,000

OVER ALL COST OF THE PROJECT

577,420

A CITY, PANGASINAN
COST
22680
40250
140
28000
6900

97970
8250
5600
16000
70
6720
3600

40240
4250
2800
8000
70
13440
7200
6960

35760
5750
5600
12000
210
2200
7000
2160
13200
120

32760
7000
5600

12000
210
2500
8680
2880
13200
180

35990

COST
20500
11200
20000
210
10640
12040
3240
4400
120

74590
317310

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
317,310
28,638
10,004
39,348

159355
22765
60,000

577,420