PROPOSED: TWO STOREY RESIDENTIAL HOUSE

Subject: BUILDING DESIGN

LOCATION: DAVAO CITY
NAME : ABUHAMIADAN, WAIL SAMIH

Itemized Cost Estimates and Bill of Quantites

Materials Costs Labor Costs
ITEMS DESCRIPTION QTY UNIT TOTAL
U-Cost Total Costs U-Cost Total Costs
1 GENERAL REQUIREMENTS
A MOBILIZATION/DEMOBILIZATION 1 LOT 15,000.00 15,000.00 6,750.00 6,750.00 21,750.00
B SITE SUPERVISION & DETAILED ENGINEERING 4 mo 30,000.00 120,000.00 - 120,000.00
C Safety Provision 4 mo 4,500.00 18,000.00 - 18,000.00
D Temporary Enclosure 1 lot - - 15,000.00
E Temporary Facilities 1 lot - - 20,000.00
F Light and Water 4 mo 3,500.00 14,000.00 - 14,000.00
G Field Overhead 4 mo 20,000.00 80,000.00 - 80,000.00
sub total, 1 288,750.00

2 MAIN BUILDING
2.1 EARTHWORKS
A Excavation 39 cu.m. - 250.00 9,750.00 9,750.00
B Backfilling 35 cu.m. - 250.00 8,750.00 8,750.00
C Hauling of Excess Materials 4 cu.m. - 250.00 1,000.00 1,000.00
D Gravel Bedding 6 cu.m. 1,000.00 6,000.00 1,200.00 7,200.00 13,200.00
sub total, 2.1 32,700.00

2.2 CIVIL STRUCTURAL WORKS

A FOUNDATION TO GROUND FLOOR
Concrete 3000psi
a.1 Column Footing 4 cu.m. 4,500.00 18,000.00 1,575.00 6,300.00 24,300.00
a.2 Grade Beams 4 cu.m. 4,500.00 18,000.00 1,575.00 6,300.00 24,300.00
a.3 Columns 1 cu.m. 4,500.00 4,500.00 1,575.00 1,575.00 6,075.00
a.4 Slab 6 cu.m. 4,500.00 27,000.00 1,575.00 9,450.00 36,450.00

Reinforcing Bars (Grade 33)

a.5.a Column Footing, 16mm 326 Kg 36.00 11,736.00 12.60 4,107.60 15,843.60
a.6 Footing Tie Beams, 16mm 697 Kg 36.00 25,092.00 12.60 8,782.20 33,874.20
a.7 Beam Stirrups, 10mm 454 Kg 36.00 16,344.00 12.60 5,720.40 22,064.40
a.8 Columns, 16mm 349 Kg 36.00 12,564.00 12.60 4,397.40 16,961.40
a.9 Column Ties, 10mm 134 Kg 36.00 4,824.00 12.60 1,688.40 6,512.40
a.10 Suspended Slab 12mm 491 Kg 36.00 17,676.00 12.60 6,186.60 23,862.60
 a.11 G.I. Tire Wire #16 50 Kg 36.00 1,800.00 12.60 630.00 2,430.00
sub total, A 212,673.60
B GROUND TO SECOND FLOOR
Concrete 3000psi
b.1 Column Footing, 16mm 2 cu.m. 4,500.00 9,000.00 1,575.00 3,150.00 12,150.00
b.2 Stairs 1 cu.m. 4,500.00 4,500.00 1,575.00 1,575.00 6,075.00
b.3 Beams 4 cu.m. 4,500.00 18,000.00 1,575.00 6,300.00 24,300.00
b.4 Suspended Slab 6 cu.m. 4,500.00 27,000.00 1,575.00 9,450.00 36,450.00

Reinforcing Bars (Grade 33)

b.5 Columns, 16mm 349 Kg 36.00 12,564.00 12.60 4,397.40 16,961.40

b.6 Beams, 16mm 1065 Kg 36.00 38,340.00 12.60 13,419.00 51,759.00
b.7 Column Ties, 10mm 134 Kg 36.00 4,824.00 12.60 1,688.40 6,512.40
b.8 Beam Stirrups, 10mm 423 Kg 36.00 15,228.00 12.60 5,329.80 20,557.80
b.9 Suspended Slab 12mm 989 Kg 36.00 35,604.00 12.60 12,461.40 48,065.40
b.10 Stairs, 16mm 150 Kg 36.00 5,400.00 12.60 1,890.00 7,290.00
b.11 G.I. Tie Wire #16 50 Kg 65.00 3,250.00 22.75 1,137.50 4,387.50

sub total, B 234,508.50

C SECOND FLOOR TO ROOF
Concrete 3000psi @ 28 days
c.1 Column 1 cu.m. 4,500.00 4,500.00 1,575.00 1,575.00 6,075.00
c.2 Beams 4 cu.m. 4,500.00 18,000.00 1,575.00 6,300.00 24,300.00

Reinforcing Bars (Grade 33)

c.3 Column, 16mm 349 Kg 36.00 12,564.00 12.60 4,397.40 16,961.40
c.4 Beam, 16mm 591 Kg 36.00 21,276.00 12.60 7,446.60 28,722.60
c.5 Column Ties 134 Kg 36.00 4,824.00 12.60 1,688.40 6,512.40
c.6 Beams Stirrups, 10mm 328 Kg 36.00 11,808.00 12.60 4,132.80 15,940.80
c.7 G.I. Tie Wire #16 12 Kg 36.00 432.00 22.75 273.00 705.00

sub total, C 99,217.20

sub total, 2 579,099.30

2.3 MASONRY WORKS, 500-700 psi CHB

a. 100mm CHB 1478 Pcs 15.00 22,170.00 5.25 7,759.50 29,929.50
b. 125mm CHB 2838 16.00 45,408.00 5.60 15,892.80 61,300.80
c. Portland Cement 132 Bags 250.00 33,000.00 87.50 11,550.00 44,550.00
d. Crush Sand 16 cu.m. 1,200.00 19,200.00 420.00 6,720.00 25,920.00
e. Rebars, 10mm, grade 33 698 kg 36.00 25,128.00 12.60 8,794.80 33,922.80
 f. G.I. Tie Wire #16 10 kg 65.00 650.00 22.75 227.50 877.50

PLASTERING WORKS
g. Portland Cement 207 Bags 250.00 51,750.00 87.50 18,112.50 69,862.50
h. River Sand 17 cu.m. 1,200.00 20,400.00 420.00 7,140.00 27,540.00
sub total, 2.3 293,903.10

2.4 FORMWORKS AND SCAFFOLDINGS

a.3/4'x4'x8' Fenolic Boards 32 Pcs 1,200.00 38,400.00 420.00 13,440.00 51,840.00
b. 2"x4"x10' Good Lumber 1944 bd.ft 40.00 77,760.00 14.00 27,216.00 104,976.00
c. 2"x3"x10' Good Lumber 374 bd.ft 40.00 14,960.00 14.00 5,236.00 20,196.00
d. Common Nails Assorted 20 Box 1,050.00 21,000.00 367.50 7,350.00 28,350.00
sub total, 2.4 205,362.00

2.5 METALS
a. Roof Framing and accessories 50 sq. m. 400.00 20,000.00 140.00 7,000.00 27,000.00
b. Long span (Rib Type) 78 sq. m. 300.00 23,400.00 105.00 8,190.00 31,590.00
c. Miscellaneous 1 lot 5,000.00 5,000.00 1,750.00 1,750.00 6,750.00
sub total, 2.5 65,340.00

2.6 ARCHITECTURAL
B FLOOR FINISH & MASONRY FINISHING WORK
a. Stair and Slab Soffit 100 sq. m. 150.00 15,000.00 52.50 5,250.00 20,250.00
b. 600mmx600mm Floor Tile by mariwasa 225 pcs 180.00 40,500.00 63.00 14,175.00 54,675.00
c. 300mmx300mm Floor Tile by mariwasa 210 pcs 50.00 10,500.00 17.50 3,675.00 14,175.00
d. Tile grout and accessories 11 sq. m. 60.00 660.00 21.00 231.00 891.00
sub tota, B 89,991.00

C DOORS AND WINDOWS

a. Glass and Aluminum Windows 17 sq.m. 1,000.00 17,000.00 350.00 5,950.00 22,950.00
b. Panel Doors (1.0mx2.10) 1 set 12,500.00 12,500.00 4,375.00 4,375.00 16,875.00
c. Panel Doors (0.8mx2.10) 6 set 6,000.00 36,000.00 2,100.00 12,600.00 48,600.00
d. PVC Doors (0.7mx2.10) 5 set 2,500.00 12,500.00 875.00 4,375.00 16,875.00
sub total, C 105,300.00

D PAINTING WORKS
a. Stair and Slab Soffit 100 sq.m. 125.00 12,500.00 43.75 4,375.00 16,875.00
b. Interior Walls 400 sq.m. 125.00 50,000.00 43.75 17,500.00 67,500.00
c. Exterior Walls 180 sq.m. 125.00 22,500.00 43.75 7,875.00 30,375.00
sub total, D 114,750.00
 E CEILING WORKS 100 sq.m. 500.00 175.00 17,500.00 17,500.00
sub total, E 17,500.00
sub total, 2.6 327,541.00

2.7 ELECTRICAL
SWITCHES
One gang switch 12 set 125.00 1,500.00 43.75 525.00 2,025.00
Two gang switch 5 set 150.00 750.00 52.50 262.50 1,012.50
Duplex convenience outlet 20 set 125.00 2,500.00 43.75 875.00 3,375.00
Wheatherproof outlet 3 set 200.00 600.00 70.00 210.00 810.00
Testing and Commisioning 1 lot 5,000.00 5,000.00 1,750.00 1,750.00 6,750.00
sub total, 13,972.50

LIGHTING FIXTURES
Led Bulb, 12W 16 set 400.00 6,400.00 140.00 2,240.00 8,640.00
Pin Lights 14 set 500.00 7,000.00 175.00 2,450.00 9,450.00
Brackets and Hangers, matls. 1 lot 5,000.00 5,000.00 1,750.00 1,750.00 6,750.00
sub total, 24,840.00

AUXILLIARY SYSTEM
Utility Box (QUABCOR) 35 pcs 45.00 1,575.00 15.75 551.25 2,126.25
Junction Box 30 pcs 45.00 1,350.00 15.75 472.50 1,822.50
1/2 in. dia. Pvc (ATLANTA) 20 pcs 120.00 2,400.00 42.00 840.00 3,240.00
3/4 in. dia.PVC (ATLANTA) 10 pcs 180.00 1,800.00 63.00 630.00 2,430.00
tapes, g.i. wires, anchor, etc. 1 lot 5,000.00 5,000.00 1,750.00 1,750.00 6,750.00
No.12 THHN Wire 0.5 box 1,800.00 900.00 630.00 315.00 1,215.00
No.6 THHN Wire 0.5 box 2,000.00 1,000.00 700.00 350.00 1,350.00
KWH Meter 1 set 2,500.00 2,500.00 875.00 875.00 3,375.00
Panel Board 1 set 2,500.00 2,500.00 875.00 875.00 3,375.00
sub total, 25,683.75
sub toal, 2.7 64,496.25

2.8 PLUMBING
A Cold waterline (pipes and fittings included) (BRAND BORPLUS)
20 mm dia. PPR pipes 50 m 100.00 5,000.00 35.00 1,750.00 6,750.00
20 mm dia. Gate valve 1 pc 300.00 300.00 105.00 105.00 405.00
20 mm dia. Check valve 1 pc 500.00 500.00 175.00 175.00 675.00
flushing, testing, etc. 1 lot 5,000.00 5,000.00 1,750.00 1,750.00 6,750.00
Water meter 1 set 2,000.00 2,000.00 700.00 700.00 2,700.00
sub total, A 17,280.00
B Sanitary Sewer and vent line ATLANTA BRAND
110mm dia. Pvc pipes series 1000 20 m 190.00 3,800.00 66.50 1,330.00 5,130.00
75mm dia. Pvc pipe series 1000 15 m 140.00 2,100.00 49.00 735.00 2,835.00
50mm dia. Pvc pipe series 1000 10 m 100.00 1,000.00 35.00 350.00 1,350.00
Floor Drain 3 pc 200.00 600.00 70.00 210.00 810.00
Fittings and Miscellaneous materials 1 lot 8,000.00 8,000.00 2,800.00 2,800.00 10,800.00
sub total, B 20,925.00

C Storm and Drainage line

Catch basin with cover 3 set 1,800.00 5,400.00 630.00 1,890.00 7,290.00
150mm dia. Pvc pipes 30 pc 170.00 5,100.00 59.50 1,785.00 6,885.00
septic tank 1 lot 30,000.00 30,000.00 10,500.00 10,500.00 40,500.00
Fittings and Miscellaneous material 1 lot 5,000.00 5,000.00 1,752.00 1,752.00 6,752.00
sub total, C 61,427.00

D Water Closet
American Standard Water Closet 3 set 8,500.00 25,500.00 2,975.00 8,925.00 34,425.00
Kitchen Sink 2 set 3,500.00 7,000.00 1,225.00 2,450.00 9,450.00
Shower 3 set 2,500.00 7,500.00 875.00 2,625.00 10,125.00
Miscellaneous 1 lot 5,000.00 5,000.00 1,750.00 1,750.00 6,750.00
sub total, D 60,750.00
sub total, 2.8 160,382.00

GRAND TOTAL COSTS 2,017,573.65