Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE

Location : Damurog, Alcala, Cagayan

2.40m X 2.40m HOUSE DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT UNIT COST AMOUNT

QUANTITY
ITEM NO. (P) (P) (P)

I CONCRETE WORKS
A. Column Footing 1.20 cu.m.
Portland Cement 11 bags 235.00 2,538.00
16 mm.Øx 6.0m. R.S.B. 8 pcs. 320.00 2,560.00
Fine Aggregates 1 cu.m. 450.00 378.00
Coarse Aggregates 1 cu.m. 500.00 720.00
#16 Annealed Wire 1 kgs. 70.00 70.00
SUBTOTAL 6,266.00

B. Column 0.97 cu.m.

Portland Cement 9 bags 235.00 2,055.78
16mm.Øx 6.0 m. R.S.B. 8 pcs. 320.00 2,560.00
10mm.Øx 6.0 m. R.S.B. 22 pcs. 123.00 2,656.80
Fine Aggregates 1 cu.m. 450.00 306.18
Coarse Aggregates 1 cu.m. 500.00 583.20
#16 Annealed Wire 3 kgs. 70.00 210.00
SUBTOTAL 8,371.96

C. Tie Beam 0.38 cu.m.

Portland Cement 3 bags 235.00 812.16
16mm.Øx 6 m. R.S.B. 8 pcs. 320.00 2,560.00
10mm.Øx 6.0 m. R.S.B. 13 pcs. 123.00 1,574.40
Fine Aggregates 1 cu.m. 450.00 450.00
Coarse Aggregates 1 cu.m. 500.00 500.00
#16 Annealed Wire 2 kgs. 70.00 140.00
SUBTOTAL 6,036.56

C. Girder 0.86 cu.m.

Portland Cement 8 bags 235.00 1,827.36
16mm.Øx 6 m. R.S.B. 8 pcs. 320.00 2,560.00
12mm.Øx 6 m. R.S.B. 4 pcs. 185.00 740.00
10mm.Øx 6.0 m. R.S.B. 19 pcs. 123.00 2,361.60
Fine Aggregates 1 cu.m. 450.00 450.00
Coarse Aggregates 1 cu.m. 500.00 500.00
#16 Annealed Wire 2 kgs. 70.00 140.00
SUBTOTAL 8,578.96

Total Cost(Concrete Works) 29,253.48

II FORMWORKS
Assorted Common Wire Nail 10.00 kgs 80.00 800.00

Total Cost(Formworks) 800.00

III STEEL WORKS
Flooring and Column
3" dia G.I Pipe 2 pcs 2,750.00 5,500.00
2x2" Angle Bar 4 pcs 850.00 3,400.00

WALLS
2x3 Stud Frame 15 pcs 120.00 1,800.00
4.0 Smart Board 8 pcs 450.00 3,600.00
Blind Rivets 3 box 250.00 750.00

TRUSSES
 2X3 C Purlins 4 pcs 585.00 2,340.00
2x3 Channel Bar L.D. 2 pcs 1,100.00 2,200.00

STAIRS
2 x 3 Channel Bar 1 pcs 850.00 850.00
1/2 Angle Bar 5 pcs 350.00 1,750.00
Phenolic Board

OTHERS
Epoxy Primer 2 gal 800.00 1,600.00
Baby Roller 5 pcs 65.00 325.00
Welding Rod 1 box 150.00 150.00
Cutting Disk 2 pcs 35.00 70.00

Total Cost(Steel Works) 24,335.00

IV FLOORING
1/2" x 1.2m x 2.4mPhenolic Board 2 pcs 800.00 1,600.00
2x2x8 Palochina Wood 5 pcs 170.00 850.00
Assorted Screw 5 kg 80.00 400.00

Total Cost(Flooring Works) 2,850.00

V FENESTRATIONS
2.10x0.7 Flushed Door (With Jambs) REUSED 1 set 0.00 -
Aluminum Sliding Window 1 set 4,500.00 4,500.00

Total Cost(Fenestration Works) 4,500.00

VI ELECTRICAL
LED Bulb 1 pcs 150.00 150.00
Duplex Convenience Outlet 1 pcs 330.00 330.00
2.0 mm sq. THHN/THWN Stranded Wire, 600V 30 m 16.00 480.00
Junction Box 1 pcs 135.00 135.00
Utility Box 1 pcs 50.00 50.00
Accessories 1 lot 1,000.00 1,000.00

Total Cost(Electrical Works) 2,145.00

VII PLUMBING
2" dia. Pipe 3 pcs 190.00 570.00
2" dia Elbow 4 pcs 34.00 136.00
Teflon Tape 1 pcs 10.00 10.00
Neltex 200cc 1 Can 250.00 250.00

Total Cost(Plumbing Works) 966.00

VII DRUM
Heavy Duty Plastic Cotainer Drum 3 pcs 1,200.00 3,600.00

Total Cost(Drum) 3,600.00

VIII TINSMITHRY
Tekscrew 60 pcs 5.00 300.00

Total Cost(Tinsmithry Works) 300.00

TOTAL PROJECT COST 68,749.48

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

3.60m X 2.40m HOUSE DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT UNIT COST AMOUNT

QUANTITY
ITEM NO. (P) (P) (P)

I CONCRETE WORKS
A. Column Footing 1.20 cu.m.
Portland Cement 11 bags 235.00 2,538.00
16 mm.Øx 6.0m. R.S.B. 8 pcs. 320.00 2,560.00
Fine Aggregates 1 cu.m. 450.00 378.00
Coarse Aggregates 1 cu.m. 500.00 720.00
#16 Annealed Wire 1 kgs. 70.00 70.00
SUBTOTAL 6,266.00

B. Column 0.97 cu.m.

Portland Cement 9 bags 235.00 2,055.78
16mm.Øx 6.0 m. R.S.B. 8 pcs. 320.00 2,560.00
10mm.Øx 6.0 m. R.S.B. 22 pcs. 123.00 2,656.80
Fine Aggregates 1 cu.m. 450.00 306.18
Coarse Aggregates 1 cu.m. 500.00 583.20
#16 Annealed Wire 3 kgs. 70.00 210.00
SUBTOTAL 8,371.96

C. Tie Beam 0.48 cu.m.

Portland Cement 4 bags 235.00 1,015.20
16mm.Øx 6 m. R.S.B. 8 pcs. 320.00 2,560.00
10mm.Øx 6.0 m. R.S.B. 16 pcs. 123.00 1,968.00
Fine Aggregates 1 cu.m. 450.00 450.00
Coarse Aggregates 1 cu.m. 500.00 500.00
#16 Annealed Wire 2 kgs. 70.00 140.00
SUBTOTAL 6,633.20

C. Girder 1.08 cu.m.

Portland Cement 10 bags 235.00 2,284.20
16mm.Øx 6 m. R.S.B. 8 pcs. 320.00 2,560.00
12mm.Øx 6 m. R.S.B. 4 pcs. 185.00 740.00
10mm.Øx 6.0 m. R.S.B. 24 pcs. 123.00 2,952.00
Fine Aggregates 1 cu.m. 450.00 450.00
Coarse Aggregates 1 cu.m. 500.00 500.00
#16 Annealed Wire 2 kgs. 70.00 140.00
SUBTOTAL 9,626.20

Total Cost(Concrete Works) 30,897.36

II FORMWORKS
Assorted Common Wire Nail 10.00 kgs 80.00 800.00

Total Cost(Formworks) 800.00

III STEEL WORKS
Flooring and Column
3" dia G.I Pipe 2 pcs 2,750.00 5,500.00
2x2" Angle Bar 6 pcs 850.00 5,100.00

WALLS
2x3 Stud Frame 32 pcs 120.00 3,840.00
4.0 Smart Board 12 pcs 450.00 5,400.00
Blind Rivets 3 box 250.00 750.00

TRUSSES
 2X3 C Purlins 5 pcs 585.00 2,925.00
2x3 Channel Bar L.D. 2 pcs 1,100.00 2,200.00

STAIRS
2 x 3 Channel Bar 1 pcs 850.00 850.00
1/2 Angle Bar 5 pcs 350.00 1,750.00
1/2" Phenolic Board 1 pcs 800.00 800.00

OTHERS
Epoxy Primer 2 gal 800.00 1,600.00
Baby Roller 5 pcs 65.00 325.00
Welding Rod 1 box 150.00 150.00
Cutting Disk 2 pcs 35.00 70.00

Total Cost(Steel Works) 31,260.00

IV FLOORING
1/2" x 1.2m x 2.4mPhenolic Board 3 pcs 800.00 2,400.00
2x2x8 Palochina Wood 6 pcs 170.00 1,020.00
Assorted Screw 5 kg 80.00 400.00

Total Cost(Flooring Works) 3,820.00

V FENESTRATIONS
2.10x0.7 Flushed Door (With Jambs) REUSED 1 set 0.00 -
Aluminum Sliding Window 1 set 4,500.00 4,500.00

Total Cost(Fenestration Works) 4,500.00

VI ELECTRICAL
LED Bulb 1 pcs 150.00 150.00
Duplex Convenience Outlet 1 pcs 330.00 330.00
2.0 mm sq. THHN/THWN Stranded Wire, 600V 10 m 16.00 160.00
Junction Box 1 pcs 135.00 135.00
Utility Box 1 pcs 50.00 50.00
Accessories 1 lot 1,000.00 1,000.00

Total Cost(Electrical Works) 1,825.00

VII PLUMBING
2" dia. Pipe 4 pcs 190.00 760.00
2" dia Elbow 4 pcs 34.00 136.00
Teflon Tape 1 pcs 10.00 10.00
Neltex 200cc 1 Can 250.00 250.00

Total Cost(Plumbing Works) 1,156.00

VIII DRUM
Heavy Duty Plastic Cotainer Drum 4 pcs 1,200.00 4,800.00

Total Cost(Drum) 4,800.00

IX TINSMITHRY
Tekscrew 60 pcs 5.00 300.00

Total Cost(Tinmithry Works) 300.00

TOTAL PROJECT COST 79,358.36

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

2.40m X 2.40m HOUSE DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT UNIT COST AMOUNT

QUANTITY
ITEM NO. (P) (P) (P)

I CONCRETE WORKS
A. Column Footing 1.20 cu.m.
Portland Cement 11 bags 235.00 2,538.00
16 mm.Øx 6.0m. R.S.B. 8 pcs. 320.00 2,560.00
Fine Aggregates 1 cu.m. 450.00 378.00
Coarse Aggregates 1 cu.m. 500.00 720.00
#16 Annealed Wire 1 kgs. 70.00 70.00
SUBTOTAL 6,266.00

B. Column 0.97 cu.m.

Portland Cement 9 bags 235.00 2,055.78
16mm.Øx 6.0 m. R.S.B. 8 pcs. 320.00 2,560.00
10mm.Øx 6.0 m. R.S.B. 18 pcs. 123.00 2,214.00
Fine Aggregates 1 cu.m. 450.00 306.18
Coarse Aggregates 1 cu.m. 500.00 583.20
#16 Annealed Wire 3 kgs. 70.00 210.00
SUBTOTAL 7,929.16

C. Tie Beam 0.38 cu.m.

Portland Cement 3 bags 235.00 812.16
16mm.Øx 6 m. R.S.B. 8 pcs. 320.00 2,560.00
10mm.Øx 6.0 m. R.S.B. 10 pcs. 123.00 1,230.00
Fine Aggregates 0 cu.m. 450.00 120.96
Coarse Aggregates 0 cu.m. 500.00 230.40
#16 Annealed Wire 2 kgs. 70.00 140.00
SUBTOTAL 5,093.52

D. Girder 0.86 cu.m.

Portland Cement 8 bags 235.00 1,827.36
16mm.Øx 6 m. R.S.B. 8 pcs. 320.00 2,560.00
12mm.Øx 6 m. R.S.B. 4 pcs. 185.00 740.00
10mm.Øx 6.0 m. R.S.B. 15 pcs. 123.00 1,845.00
Fine Aggregates 1 cu.m. 450.00 272.16
Coarse Aggregates 1 cu.m. 500.00 518.40
#16 Annealed Wire 2 kgs. 70.00 140.00
SUBTOTAL 7,902.92

Total Cost(Concrete Works) 27,191.60

II FORMWORKS
Assorted Common Wire Nail 10.00 kgs 80.00 800.00

Total Cost(Formworks) 800.00

III STEEL WORKS
Column
3" dia G.I Pipe 2 pcs 2,750.00 5,500.00

WALLS
2x3 Stud Frame 14 pcs 120.00 1,680.00
4.0 Smart Board 4 pcs 450.00 1,800.00
Blind Rivets 3 box 250.00 750.00

TRUSSES
2X3 C Purlins 4 pcs 585.00 2,340.00
2x3 Channel Bar L.D. 2 pcs 1,100.00 2,200.00

OTHERS
Epoxy Primer 2 gal 800.00 1,600.00
Baby Roller 5 pcs 65.00 325.00
Welding Rod 1 box 150.00 150.00
 Cutting Disk 2 pcs 35.00 70.00

Total Cost(Steel Works) 16,415.00

IV FLOORING
1/2" x 1.2m x 2.4mPhenolic Board 2 pcs 800.00 1,600.00
2x2x8 Palochina Wood 10 pcs 170.00 1,700.00
Assorted Screw 5 kg 80.00 400.00

Total Cost(Flooring Works) 3,700.00

V FENESTRATIONS
2.10x0.7 Flushed Door (With Jambs) REUSED 1 set 0.00 -
Sliding Window Recycle 1 set 0.00 -

Total Cost(Fenestration Works) -

VI ELECTRICAL
LED Bulb 1 pcs 150.00 150.00
Duplex Convenience Outlet 1 pcs 330.00 330.00
2.0 mm sq. THHN/THWN Stranded Wire, 600V 30 m 16.00 480.00
Junction Box 1 pcs 135.00 135.00
Utility Box 1 pcs 50.00 50.00
Accessories 1 lot 1,000.00 1,000.00

Total Cost(Electrical Works) 2,145.00

VII PLUMBING
2" dia. Pipe 3 pcs 190.00 570.00
2" dia Elbow 4 pcs 34.00 136.00
Teflon Tape 1 pcs 10.00 10.00
Neltex 200cc 1 Can 250.00 250.00

Total Cost(Plumbing Works) 966.00

VII DRUM
Heavy Duty Plastic Cotainer Drum 3 pcs 1,200.00 3,600.00

Total Cost(Drum) 3,600.00

VIII TINSMITHRY
Tekscrew 60 pcs 5.00 300.00

Total Cost(Tinsmithry Works) 300.00

TOTAL PROJECT COST 55,117.60

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

3.60m X 2.40m HOUSE DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT UNIT COST AMOUNT

QUANTITY
ITEM NO. (P) (P) (P)

I CONCRETE WORKS
A. Column Footing 1.20 cu.m.
Portland Cement 11 bags 235.00 2,538.00
16 mm.Øx 6.0m. R.S.B. 8 pcs. 320.00 2,560.00
Fine Aggregates 1 cu.m. 450.00 378.00
Coarse Aggregates 1 cu.m. 500.00 720.00
#16 Annealed Wire 1 kgs. 70.00 70.00
SUBTOTAL 6,266.00

B. Column 0.97 cu.m.

Portland Cement 9 bags 235.00 2,055.78
16mm.Øx 6.0 m. R.S.B. 8 pcs. 320.00 2,560.00
10mm.Øx 6.0 m. R.S.B. 18 pcs. 123.00 2,214.00
Fine Aggregates 1 cu.m. 450.00 306.18
Coarse Aggregates 1 cu.m. 500.00 583.20
#16 Annealed Wire 3 kgs. 70.00 210.00
SUBTOTAL 7,929.16

C. Tie Beam 0.48 cu.m.

Portland Cement 4 bags 235.00 1,015.20
16mm.Øx 6 m. R.S.B. 8 pcs. 320.00 2,560.00
10mm.Øx 6.0 m. R.S.B. 15 pcs. 123.00 1,845.00
Fine Aggregates 0 cu.m. 450.00 151.20
Coarse Aggregates 1 cu.m. 500.00 288.00
#16 Annealed Wire 2 kgs. 70.00 140.00
SUBTOTAL 5,999.40

D. Girder 1.08 cu.m.

Portland Cement 10 bags 235.00 2,284.20
16mm.Øx 6 m. R.S.B. 8 pcs. 320.00 2,560.00
12mm.Øx 6 m. R.S.B. 4 pcs. 185.00 740.00
10mm.Øx 6.0 m. R.S.B. 20 pcs. 123.00 2,460.00
Fine Aggregates 1 cu.m. 450.00 340.20
Coarse Aggregates 1 cu.m. 500.00 648.00
#16 Annealed Wire 2 kgs. 70.00 140.00
SUBTOTAL 9,172.40

Total Cost(Concrete Works) 29,366.96

II FORMWORKS
Assorted Common Wire Nail 10.00 kgs 80.00 800.00

Total Cost(Formworks) 800.00

III STEEL WORKS
Flooring and Column
3" dia G.I Pipe 2 pcs 2,750.00 5,500.00

WALLS
2x3 Stud Frame 32 pcs 120.00 3,840.00
4.0 Smart Board 12 pcs 450.00 5,400.00
Blind Rivets 3 box 250.00 750.00

TRUSSES
2X3 C Purlins 5 pcs 585.00 2,925.00
2x3 Channel Bar L.D. 2 pcs 1,100.00 2,200.00

OTHERS
Epoxy Primer 2 gal 800.00 1,600.00
Baby Roller 5 pcs 65.00 325.00
Welding Rod 1 box 150.00 150.00
 Cutting Disk 2 pcs 35.00 70.00

Total Cost(Steel Works) 22,760.00

IV FLOORING
1/2" x 1.2m x 2.4mPhenolic Board 3 pcs 800.00 2,400.00
2x2x8 Palochina Wood 6 pcs 170.00 1,020.00
Assorted Screw 5 kg 80.00 400.00

Total Cost(Flooring Works) 3,820.00

V FENESTRATIONS
2.10x0.7 Flushed Door (With Jambs) REUSED 1 set 0.00 -
Aluminum Sliding Window 1 set 0.00 -

Total Cost(Fenestration Works) -

VI ELECTRICAL
LED Bulb 1 pcs 150.00 150.00
Duplex Convenience Outlet 1 pcs 330.00 330.00
2.0 mm sq. THHN/THWN Stranded Wire, 600V 30 m 16.00 480.00
Junction Box 1 pcs 135.00 135.00
Utility Box 1 pcs 50.00 50.00
Accessories 1 lot 1,000.00 1,000.00

Total Cost(Electrical Works) 2,145.00

VII PLUMBING
2" dia. Pipe 4 pcs 190.00 760.00
2" dia Elbow 4 pcs 34.00 136.00
Teflon Tape 1 pcs 10.00 10.00
Neltex 200cc 1 Can 250.00 250.00

Total Cost(Plumbing Works) 1,156.00

VIII DRUM
Heavy Duty Plastic Cotainer Drum 4 pcs 1,200.00 4,800.00

Total Cost(Drum) 4,800.00

IX TINSMITHRY
Tekscrew 60 pcs 5.00 300.00

Total Cost(Tinmithry Works) 300.00

TOTAL PROJECT COST 65,147.96

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

2.40m X 2.40m HOUSE DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT

QUANTITY
ITEM NO. (P)

I CONCRETE WORKS
A. Column Footing 1.20 cu.m.
Portland Cement 11 bags
16 mm.Øx 6.0m. R.S.B. 8 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 1 kgs.

B. Column 0.97 cu.m.

Portland Cement 9 bags
16mm.Øx 6.0 m. R.S.B. 8 pcs.
10mm.Øx 6.0 m. R.S.B. 22 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 3 kgs.

C. Tie Beam 0.38 cu.m.

Portland Cement 3 bags
16mm.Øx 6 m. R.S.B. 8 pcs.
10mm.Øx 6.0 m. R.S.B. 13 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 2 kgs.

C. Girder 0.86 cu.m.

Portland Cement 8 bags
16mm.Øx 6 m. R.S.B. 8 pcs.
12mm.Øx 6 m. R.S.B. 4 pcs.
10mm.Øx 6.0 m. R.S.B. 19 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 2 kgs.
 Total Cost(Concrete Works)

II FORMWORKS
Assorted Common Wire Nail 10.00 kgs

Total Cost(Formworks)
III STEEL WORKS
Flooring and Column
3" dia G.I Pipe 2 pcs
2x2" Angle Bar 4 pcs

WALLS
2x3 Stud Frame 15 pcs
4.0 Smart Board 8 pcs
Blind Rivets 3 box

TRUSSES
2X3 C Purlins 4 pcs
2x3 Channel Bar L.D. 2 pcs

STAIRS
2 x 3 Channel Bar 1 pcs
1/2 Angle Bar 5 pcs
Phenolic Board

OTHERS
Epoxy Primer 2 gal
Baby Roller 5 pcs
Welding Rod 1 box
Cutting Disk 2 pcs

Total Cost(Steel Works)

IV FLOORING
1/2" x 1.2m x 2.4mPhenolic Board 2 pcs
2x2x8 Palochina Wood 5 pcs
Assorted Screw 5 kg

Total Cost(Flooring Works)

V FENESTRATIONS
2.10x0.7 Flushed Door (With Jambs) REUSED 1 set
Aluminum Sliding Window 1 set

Total Cost(Fenestration Works)

VI ELECTRICAL
 LED Bulb 1 pcs
Duplex Convenience Outlet 1 pcs
2.0 mm sq. THHN/THWN Stranded Wire, 600V 30 m
Junction Box 1 pcs
Utility Box 1 pcs
Accessories 1 lot

Total Cost(Electrical Works)

VII PLUMBING
2" dia. Pipe 3 pcs
2" dia Elbow 4 pcs
Teflon Tape 1 pcs
Neltex 200cc 1 Can

Total Cost(Plumbing Works)

VII DRUM
Heavy Duty Plastic Cotainer Drum 3 pcs

Total Cost(Drum)

VIII TINSMITHRY
Tekscrew 60 pcs

Total Cost(Tinsmithry Works)

TOTAL PROJECT COS

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
ESTIMATES

UNIT COST AMOUNT footing

(P) (P) column wall

16MM
VOLUME
235.00 2,538.00 L 1 1
320.00 2,560.00 W 1 40
450.00 378.00 H 0.3 6
500.00 720.00 # OF PCS 4
70.00 70.00 1.2 6.666667
SUBTOTAL 6,266.00
12MM
16MM
235.00 2,055.78 L 2.7 1
320.00 2,560.00 W 0.3 4
123.00 2,656.80 H 0.3 2
450.00 306.18 PCS 4
500.00 583.20 0.972 8
70.00 210.00
SUBTOTAL 8,371.96

16MM
235.00 812.16 L 2.4
320.00 2,560.00 W 0.2 4
123.00 1,574.40 H 0.2 2
450.00 450.00 PCS 4
500.00 500.00 0.384 8
70.00 140.00
SUBTOTAL 6,036.56

16MM
235.00 1,827.36 L 2.4
320.00 2,560.00 W 0.3 4
185.00 740.00
123.00 2,361.60 H 0.3 2
450.00 450.00 PCS 4
500.00 500.00 0.864 8
70.00 140.00
SUBTOTAL 8,578.96
 29,253.48

80.00 800.00 3 volumetotal

800.00

2,750.00 5,500.00
850.00 3,400.00

120.00 1,800.00
450.00 3,600.00
250.00 750.00

585.00 2,340.00
1,100.00 2,200.00

850.00 850.00
350.00 1,750.00

800.00 1,600.00
65.00 325.00 Epoxy Primer Gray
150.00 150.00 Baby Roller
35.00 70.00 Welding Rod

24,335.00

800.00 1,600.00
170.00 850.00
80.00 400.00

2,850.00

0.00 -
4,500.00 4,500.00

4,500.00
 150.00 150.00
330.00 330.00
16.00 480.00
135.00 135.00
50.00 50.00
1,000.00 1,000.00

2,145.00

190.00 570.00
34.00 136.00
10.00 10.00
250.00 250.00

966.00

1,200.00 3,600.00

3,600.00

5.00 300.00

300.00

TOTAL PROJECT COST 68,749.48

column 2

tw

QUANTITY 30
length 53
L of rsb

0.566038

tw
10MM
QUANTITY/ 27 LT/PC
PCS/COLU 108 LT TOTAL
NO. OF C 1.2 L/PC
6 L OF RSB
21.6

10MM
QUANTITY/ 24 LT/PC
PCS/COLU 96 LT TOTAL
NO. OF C 0.8 L/PC
6 L OF RSB
12.8

10MM
QUANTITY/ 24 LT/PC
PCS/COLU 96 LT TOTAL

NO. OF C 1.2 L/PC

6 L OF RSB
19.2
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

3.60m X 2.40m HOUSE DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT

QUANTITY
ITEM NO. (P)

I CONCRETE WORKS
A. Column Footing 1.20 cu.m.
Portland Cement 11 bags
16 mm.Øx 6.0m. R.S.B. 8 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 1 kgs.

B. Column 0.97 cu.m.

Portland Cement 9 bags
16mm.Øx 6.0 m. R.S.B. 8 pcs.
10mm.Øx 6.0 m. R.S.B. 18 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 3 kgs.

C. Tie Beam 0.48 cu.m.

Portland Cement 4 bags
16mm.Øx 6 m. R.S.B. 8 pcs.
10mm.Øx 6.0 m. R.S.B. 12 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 2 kgs.

C. Girder 1.08 cu.m.

Portland Cement 10 bags
16mm.Øx 6 m. R.S.B. 8 pcs.
12mm.Øx 6 m. R.S.B. 4 pcs.
10mm.Øx 6.0 m. R.S.B. 20 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 2 kgs.
 Total Cost(Concrete Works)

II FORMWORKS
Assorted Common Wire Nail 10.00 kgs

Total Cost(Formworks)
III STEEL WORKS
Flooring and Column
3" dia G.I Pipe 2 pcs
2x2" Angle Bar 6 pcs

WALLS
2x3 Stud Frame 32 pcs
4.0 Smart Board 12 pcs
Blind Rivets 3 box

TRUSSES
2X3 C Purlins 5 pcs
2x3 Channel Bar L.D. 2 pcs

STAIRS
2 x 3 Channel Bar 1 pcs
1/2 Angle Bar 5 pcs
1/2" Phenolic Board 1 pcs

OTHERS
Epoxy Primer 2 gal
Baby Roller 5 pcs
Welding Rod 1 box
Cutting Disk 2 pcs

Total Cost(Steel Works)

IV FLOORING
1/2" x 1.2m x 2.4mPhenolic Board 3 pcs
2x2x8 Palochina Wood 6 pcs
Assorted Screw 5 kg

Total Cost(Flooring Works)

V FENESTRATIONS
2.10x0.7 Flushed Door (With Jambs) REUSED 1 set
Aluminum Sliding Window 1 set

Total Cost(Fenestration Works)

VI ELECTRICAL
 LED Bulb 1 pcs
Duplex Convenience Outlet 1 pcs
2.0 mm sq. THHN/THWN Stranded Wire, 600V 10 m
Junction Box 1 pcs
Utility Box 1 pcs
Accessories 1 lot

Total Cost(Electrical Works)

VII PLUMBING
2" dia. Pipe 4 pcs
2" dia Elbow 4 pcs
Teflon Tape 1 pcs
Neltex 200cc 1 Can

Total Cost(Plumbing Works)

VIII DRUM
Heavy Duty Plastic Cotainer Drum 4 pcs

Total Cost(Drum)

IX TINSMITHRY
Tekscrew 60 pcs

Total Cost(Tinmithry Works)

TOTAL PROJECT COS

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
ESTIMATES

UNIT COST AMOUNT footing

(P) (P) column wall

16MM
VOLUME
235.00 2,538.00 L 1 1
320.00 2,560.00 W 1 40
450.00 378.00 H 0.3 6
500.00 720.00 # OF PCS 4
70.00 70.00 1.2 6.666667
SUBTOTAL 6,266.00
12MM
16MM
235.00 2,055.78 L 2.7 1
320.00 2,560.00 W 0.3 4
123.00 2,214.00 H 0.3 2
450.00 306.18 PCS 4
500.00 583.20 0.972 8
70.00 210.00
SUBTOTAL 7,929.16

16MM
235.00 1,015.20 L 3
320.00 2,560.00 W 0.2 4
123.00 1,476.00 H 0.2 2
450.00 450.00 PCS 4
500.00 500.00 0.48 8
70.00 140.00
SUBTOTAL 6,141.20

16MM
235.00 2,284.20 L 3
320.00 2,560.00 W 0.3 4
185.00 740.00
123.00 2,460.00 H 0.3 2
450.00 450.00 PCS 4
500.00 500.00 1.08 8
70.00 140.00
SUBTOTAL 9,134.20
 29,470.56

80.00 800.00 4 volumetotal

800.00

2,750.00 5,500.00
850.00 5,100.00

120.00 3,840.00
450.00 5,400.00
250.00 750.00

585.00 2,925.00
1,100.00 2,200.00

850.00 850.00
350.00 1,750.00
800.00 800.00

800.00 1,600.00
65.00 325.00 Epoxy Primer Gray
150.00 150.00 Baby Roller
35.00 70.00 Welding Rod

31,260.00

800.00 2,400.00
170.00 1,020.00
80.00 400.00

3,820.00

0.00 -
4,500.00 4,500.00

4,500.00
 150.00 150.00
330.00 330.00
16.00 160.00
135.00 135.00
50.00 50.00
1,000.00 1,000.00

1,825.00

190.00 760.00
34.00 136.00
10.00 10.00
250.00 250.00

1,156.00

1,200.00 4,800.00

4,800.00

5.00 300.00

300.00

TOTAL PROJECT COST 77,931.56

column 2

tw

QUANTITY 30
length 53
L of rsb

0.566038

tw
10MM
QUANTITY/ 27 LT/PC
PCS/COLU 108 LT TOTAL
NO. OF C 1.2 L/PC
6 L OF RSB
21.6

10MM
QUANTITY/ 30 LT/PC
PCS/COLU 120 LT TOTAL
NO. OF C 0.8 L/PC
6 L OF RSB
16

10MM
QUANTITY/ 30 LT/PC
PCS/COLU 120 LT TOTAL

NO. OF C 1.2 L/PC

6 L OF RSB
24
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

PROJECT SUMMARY ESTIMATE

ITEM NO. DESCRIPTION OF WORKS AMOUNT ( P )

I. DESIGN PREPARATION/PROFESSIONAL FEE 60,000.00

II. 2.40 X 2.40 EVACUATION HOUSE 558,756.80
III. 3.60 X 2.40 EVACUATION HOUSE 457,103.92

Total Cost(Design Preparation/Professional Fee) 1,075,860.72

Prepared by:

AR. ZARINE T. PAZ, uap

Architect

Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE

Location : Damurog, Alcala, Cagayan

2.40X2.40 EVACUATION HOUSE SUMMARY ESTIMATE

ITEM NO. DESCRIPTION OF WORKS AMOUNT ( P )

I. CONCRETE WORKS 27,949.68

II. FORM WORKS 800.00
III. STEEL WORKS 16,415.00
IV. FLOORING WORKS 3,700.00
V. FENESTRATION WORKS -
VI. ELECTRICAL WORKS 2,145.00
VII. PLUMBING WORKS 966.00
VIII. DRUMS 3,600.00
IX. TINSMITHRY WORKS 300.00

Total Cost(Design Preparation/Professional Fee) 55,875.68

Prepared by:

AR. ZARINE T. PAZ, uap

Architect

Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE

Location : Damurog, Alcala, Cagayan

3.60X2.40 EVACUATION HOUSE SUMMARY ESTIMATE

ITEM NO. DESCRIPTION OF WORKS AMOUNT ( P )
ITEM NO. DESCRIPTION OF WORKS AMOUNT ( P )

I. CONCRETE WORKS 29,839.56

II. FORM WORKS 800.00
III. STEEL WORKS 22,760.00
IV. FLOORING WORKS 3,820.00
V. FENESTRATION WORKS -
VI. ELECTRICAL WORKS 1,825.00
VII. PLUMBING WORKS 1,156.00
VIII. DRUMS 4,800.00
IX. TINSMITHRY WORKS 300.00

Total Cost(Design Preparation/Professional Fee) 65,300.56

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT UNIT COST AMOUNT

ITEM NO. QUANTITY (P) (P) (P)

I. DESIGN PREPARATION/PROFESSIONAL FEE

1. Pre-Design Phase (Feasibility Studies, Site Visit) 1 lot 10,000.00 10,000.00
2. Design Phase (Schematic Drawings) 1 lot 15,000.00 15,000.00
3. Contract Document Phase (One set A3 print Architectural 1 lot 20,000.00 20,000.00
and Engineering plans with assignatories)
4. Post-Costruction Phase (Supervision) 1 lot 15,000.00 15,000.00

Total Cost(Design Preparation/Professional Fee) 60,000.00

II. CONCRETE WORKS

A. Column Footing (10 units :2.40 x 2.40) 12.00 cu.m.
Portland Cement 108 bags 235.00 25,380.00
16 mm.Øx 6.0m. R.S.B. 80 pcs. 320.00 25,600.00
Fine Aggregates 8 cu.m. 450.00 3,780.00
Coarse Aggregates 14 cu.m. 500.00 7,200.00
#16 Annealed Wire 10 kgs. 70.00 700.00
62,660.00

B. Column Footing (3 Units: 2.40 x 3.60) 2.40 cu.m.

Portland Cement 22 bags 235.00 5,076.00
16 mm.Øx 6.0m. R.S.B. 16 pcs. 320.00 5,120.00
Fine Aggregates 2 cu.m. 450.00 756.00
Coarse Aggregates 3 cu.m. 500.00 1,440.00
#16 Annealed Wire 2 kgs. 70.00 140.00
12,532.00
SUBTOTAL 75,192.00

C. Column (10 units: 2.40 x 2.40) 9.72 cu.m.

Portland Cement 87 bags 235.00 20,557.80
16mm.Øx 6.0 m. R.S.B. 80 pcs. 320.00 25,600.00
10mm.Øx 6.0 m. R.S.B. 180 pcs. 123.00 22,140.00
Fine Aggregates 7 cu.m. 450.00 3,061.80
Coarse Aggregates 12 cu.m. 500.00 5,832.00
#16 Annealed Wire 30 kgs. 70.00 2,100.00
79,291.60

D. Column (3 units: 3.60 x 2.40) 1.94 cu.m.

Portland Cement 17 bags 235.00 4,111.56
16mm.Øx 6.0 m. R.S.B. 16 pcs. 320.00 5,120.00
10mm.Øx 6.0 m. R.S.B. 36 pcs. 123.00 4,428.00
Fine Aggregates 1 cu.m. 450.00 612.36
Coarse Aggregates 2 cu.m. 500.00 1,166.40
#16 Annealed Wire 6 kgs. 70.00 420.00
15,858.32
SUBTOTAL 95,149.92

E. Tie Beam (10 units: 2.40 x 2.40) 3.84 cu.m.

Portland Cement 35 bags 235.00 8,121.60
16mm.Øx 6 m. R.S.B. 80 pcs. 320.00 25,600.00
10mm.Øx 6.0 m. R.S.B. 100 pcs. 123.00 12,300.00
Fine Aggregates 3 cu.m. 450.00 1,209.60
Coarse Aggregates 5 cu.m. 500.00 2,304.00
#16 Annealed Wire 20 kgs. 70.00 1,400.00
50,935.20
 F. Tie Beam (3 Units: 3.60 x 2.40) 0.96 cu.m.
Portland Cement 9 bags 235.00 2,030.40
16mm.Øx 6 m. R.S.B. 16 pcs. 320.00 5,120.00
10mm.Øx 6.0 m. R.S.B. 30 pcs. 123.00 3,690.00
Fine Aggregates 1 cu.m. 450.00 302.40
Coarse Aggregates 1 cu.m. 500.00 576.00
#16 Annealed Wire 4 kgs. 70.00 280.00
11,998.80
SUBTOTAL 62,934.00

G. Girder (10 units: 2.40 x 2.40) 8.64 cu.m.

Portland Cement 78 bags 235.00 18,273.60
16mm.Øx 6 m. R.S.B. 80 pcs. 320.00 25,600.00
12mm.Øx 6 m. R.S.B. 40 pcs. 185.00 7,400.00
10mm.Øx 6.0 m. R.S.B. 150 pcs. 123.00 18,450.00
Fine Aggregates 6 cu.m. 450.00 2,721.60
Coarse Aggregates 10 cu.m. 500.00 5,184.00
#16 Annealed Wire 20 kgs. 70.00 1,400.00
79,029.20

H. Girder (3 units: 3.60 x 2.40) 2.16 cu.m.

Portland Cement 19 bags 235.00 4,568.40
16mm.Øx 6 m. R.S.B. 16 pcs. 320.00 5,120.00
12mm.Øx 6 m. R.S.B. 8 pcs. 185.00 1,480.00
10mm.Øx 6.0 m. R.S.B. 40 pcs. 123.00 4,920.00
Fine Aggregates 2 cu.m. 450.00 680.40
Coarse Aggregates 3 cu.m. 500.00 1,296.00
#16 Annealed Wire 4 kgs. 70.00 280.00
18,344.80
SUBTOTAL 97,374.00
CONCRETE WORKS TOTAL COST 330,649.92

III. FORMWORKS
Assorted Common Wire Nail (10 units: 2.40 x 3.60) 100.00 kgs 80.00 8,000.00
Assorted Common Wire Nail (3 units: 3.60 x 2.40) 20.00 kgs 80.00 1,600.00
FORM WORKS TOTAL COST 9,600.00
IV. STEEL WORKS
Column (10 units: 2.40 x 2.40)
3" dia G.I Pipe 20 pcs 2,750.00 55,000.00

Column (3 units: 3.60 x 2.40)

3" dia G.I Pipe 4 pcs 2,750.00 11,000.00
SUBTOTAL 66,000.00
WALLS (10 units: 2.40 x 2.40)
2x3 Stud Frame 140 pcs 120.00 16,800.00
4.0 Smart Board 40 pcs 450.00 18,000.00
Blind Rivets 30 box 250.00 7,500.00

WALLS (3 units: 3.60 x 2.40)

2x3 Stud Frame 64 pcs 120.00 7,680.00
4.0 Smart Board 24 pcs 450.00 10,800.00
Blind Rivets 6 box 250.00 1,500.00
SUBTOTAL 62,280.00
TRUSSES (10 units: 2.40 x 2.40)
2X3 C Purlins 40 pcs 585.00 23,400.00
2x3 Channel Bar L.D. 20 pcs 1,100.00 22,000.00

TRUSSES (3 units: 3.60 x 2.40)

2X3 C Purlins 10 pcs 585.00 5,850.00
2x3 Channel Bar L.D. 4 pcs 1,100.00 4,400.00
SUBTOTAL 55,650.00
OTHERS (10 units: 2.40 x 2.40)
Epoxy Primer 20 gal 800.00 16,000.00
Baby Roller 50 pcs 65.00 3,250.00
Welding Rod 10 box 150.00 1,500.00
 Cutting Disk 20 pcs 35.00 700.00

OTHERS (3 units: 3.60 x 2.40)

Epoxy Primer 4 gal 800.00 3,200.00
Baby Roller 10 pcs 65.00 650.00
Welding Rod 2 box 150.00 300.00
Cutting Disk 4 pcs 35.00 140.00
SUBTOTAL 25,740.00
STEEL WORKS TOTAL COST 209,670.00

V. FLOORING (10 units:2.40 x 2.40)

1/2" x 1.2m x 2.4mPhenolic Board 20 pcs 800.00 16,000.00
2x2x8 Palochina Wood 100 pcs 170.00 17,000.00
Assorted Screw 50 kg 80.00 4,000.00
SUBTOTAL 37,000.00
FLOORING (3units:3.60 x 2.40)
1/2" x 1.2m x 2.4mPhenolic Board 6 pcs 800.00 4,800.00
2x2x8 Palochina Wood 12 pcs 170.00 2,040.00
Assorted Screw 10 kg 80.00 800.00
SUBTOTAL 7,640.00

FLOORING WORKS TOTAL COST 44,640.00

VI. FENESTRATIONS (10 units:2.40 x 2.40)

2.10x0.7 Flushed Door (With Jambs) REUSED 13 set 0.00 -
Sliding Window Recycle 13 set 0.00 -

FENESTRATIONS (3units:3.60 x 2.40)

2.10x0.7 Flushed Door (With Jambs) REUSED 2 set 0.00 -
Aluminum Sliding Window 2 set 0.00 -

FENESTRATIONS TOTAL COST -

VII. ELECTRICAL (10 units:2.40 x 2.40)

LED Bulb 10 pcs 150.00 1,500.00
Duplex Convenience Outlet 10 pcs 330.00 3,300.00
2.0 mm sq. THHN/THWN Stranded Wire, 600V 2 boxes 2,400.00 4,800.00
Junction Box 10 pcs 135.00 1,350.00
Utility Box 10 pcs 50.00 500.00
Accessories 10 lot 1,000.00 10,000.00
SUBTOTAL 21,450.00
ELECTRICAL (3units:3.60 x 2.40)
LED Bulb 2 pcs 150.00 300.00
Duplex Convenience Outlet 2 pcs 330.00 660.00
2.0 mm sq. THHN/THWN Stranded Wire, 600V 60 m 16.00 960.00
Junction Box 2 pcs 135.00 270.00
Utility Box 2 pcs 50.00 100.00
Accessories 2 lot 1,000.00 2,000.00
SUBTOTAL 4,290.00
ELECTRICAL WORKS TOTAL COST 25,740.00

VIII. PLUMBING (10 units:2.40 x 2.40)

2" dia. Pipe 30 pcs 190.00 5,700.00
2" dia Elbow 40 pcs 34.00 1,360.00
Teflon Tape 10 pcs 10.00 100.00
Neltex 200cc 10 Can 250.00 2,500.00
SUBTOTAL 9,660.00
PLUMBING (3units:3.60 x 2.40)
2" dia. Pipe 8 pcs 190.00 1,520.00
2" dia Elbow 8 pcs 34.00 272.00
Teflon Tape 2 pcs 10.00 20.00
Neltex 200cc 2 Can 250.00 500.00
SUBTOTAL 2,312.00

PLUMBING WORKS TOTAL COST 11,972.00

IX. DRUM
Heavy Duty Plastic Cotainer Drum (10 units:2.40 x 2.40) 30 pcs 1,200.00 36,000.00
Heavy Duty Plastic Cotainer Drum (3units:3.60 x 2.40) 8 pcs 1,200.00 9,600.00
DRUM TOTAL COST 45,600.00

X. TINSMITHRY
Tekscrew (10 units:2.40 x 2.40) 600 pcs 5.00 3,000.00
Tekscrew (3units:3.60 x 2.40) 120 pcs 5.00 600.00
TINSMITHRY WORKS TOTAL COST 3,600.00

TOTAL PROJECT COST 741,471.92

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT UNIT COST AMOUNT

ITEM NO. QUANTITY (P) (P) (P)

I. DESIGN PREPARATION/PROFESSIONAL FEE

1. Pre-Design Phase (Feasibility Studies, Site Visit) 1 lot 10,000.00 10,000.00
2. Design Phase (Schematic Drawings) 1 lot 15,000.00 15,000.00
3. Contract Document Phase (One set A3 print Architectural 1 lot 20,000.00 20,000.00
and Engineering plans with assignatories)
4. Post-Costruction Phase (Supervision) 1 lot 15,000.00 15,000.00

Total Cost(Design Preparation/Professional Fee) 60,000.00

II. CONCRETE WORKS

A. Column Footing (9 units :2.40 x 2.40) 10.80 cu.m.
Portland Cement 99 bags 235.00 23,265.00
16 mm.Øx 6.0m. R.S.B. 72 pcs. 320.00 23,040.00
Fine Aggregates 9 cu.m. 450.00 4,050.00
Coarse Aggregates 9 cu.m. 500.00 4,500.00
#16 Annealed Wire 9 kgs. 70.00 630.00
55,485.00

B. Column Footing (1 Unit: 2.40 x 3.60) 1.20 cu.m.

Portland Cement 11 bags 235.00 2,585.00
16 mm.Øx 6.0m. R.S.B. 8 pcs. 320.00 2,560.00
Fine Aggregates 1 cu.m. 450.00 450.00
Coarse Aggregates 1 cu.m. 500.00 500.00
#16 Annealed Wire 1 kgs. 70.00 70.00
6,165.00
SUBTOTAL 61,650.00

C. Column (9 units: 2.40 x 2.40) 8.75 cu.m.

Portland Cement 81 bags 235.00 19,035.00
16mm.Øx 6.0 m. R.S.B. 72 pcs. 320.00 23,040.00
10mm.Øx 6.0 m. R.S.B. 162 pcs. 123.00 19,926.00
Fine Aggregates 9 cu.m. 450.00 4,050.00
Coarse Aggregates 9 cu.m. 500.00 4,500.00
#16 Annealed Wire 27 kgs. 70.00 1,890.00
72,441.00

D. Column (1 unit: 3.60 x 2.40) 0.97 cu.m.

Portland Cement 9 bags 235.00 2,115.00
16mm.Øx 6.0 m. R.S.B. 8 pcs. 320.00 2,560.00
10mm.Øx 6.0 m. R.S.B. 18 pcs. 123.00 2,214.00
Fine Aggregates 1 cu.m. 450.00 450.00
Coarse Aggregates 1 cu.m. 500.00 500.00
#16 Annealed Wire 3 kgs. 70.00 210.00
8,049.00
SUBTOTAL 80,490.00

E. Tie Beam (9 units: 2.40 x 2.40) 3.46 cu.m.

Portland Cement 27 bags 235.00 6,345.00
16mm.Øx 6 m. R.S.B. 72 pcs. 320.00 23,040.00
10mm.Øx 6.0 m. R.S.B. 99 pcs. 123.00 12,177.00
Fine Aggregates 9 cu.m. 450.00 4,050.00
Coarse Aggregates 9 cu.m. 500.00 4,500.00
#16 Annealed Wire 18 kgs. 70.00 1,260.00
51,372.00

F. Tie Beam (1 Unit: 3.60 x 2.40) 0.48 cu.m.

 Portland Cement 4 bags 235.00 940.00
16mm.Øx 6 m. R.S.B. 8 pcs. 320.00 2,560.00
10mm.Øx 6.0 m. R.S.B. 15 pcs. 123.00 1,845.00
Fine Aggregates 1 cu.m. 450.00 450.00
Coarse Aggregates 1 cu.m. 500.00 500.00
#16 Annealed Wire 2 kgs. 70.00 140.00
6,435.00
SUBTOTAL 57,807.00

G. Girder (9 unit: 2.40 x 2.40) 7.78 cu.m.

Portland Cement 72 bags 235.00 16,920.00
16mm.Øx 6 m. R.S.B. 72 pcs. 320.00 23,040.00
12mm.Øx 6 m. R.S.B. 36 pcs. 185.00 6,660.00
10mm.Øx 6.0 m. R.S.B. 135 pcs. 123.00 16,605.00
Fine Aggregates 9 cu.m. 450.00 4,050.00
Coarse Aggregates 9 cu.m. 500.00 4,500.00
#16 Annealed Wire 18 kgs. 70.00 1,260.00
73,035.00

H. Girder (1 unit: 3.60 x 2.40) 1.08 cu.m.

Portland Cement 10 bags 235.00 2,350.00
16mm.Øx 6 m. R.S.B. 8 pcs. 320.00 2,560.00
12mm.Øx 6 m. R.S.B. 4 pcs. 185.00 740.00
10mm.Øx 6.0 m. R.S.B. 20 pcs. 123.00 2,460.00
Fine Aggregates 1 cu.m. 450.00 450.00
Coarse Aggregates 1 cu.m. 500.00 500.00
#16 Annealed Wire 2 kgs. 70.00 140.00
9,200.00
SUBTOTAL 82,235.00
CONCRETE WORKS TOTAL COST 282,182.00

III. FORMWORKS
Assorted Common Wire Nail (9 units: 2.40 x 3.60) 90.00 kgs 80.00 7,200.00
Assorted Common Wire Nail (1 unit: 3.60 x 2.40) 10.00 kgs 80.00 800.00
FORM WORKS TOTAL COST 8,000.00
IV. STEEL WORKS
Column (9 units: 2.40 x 2.40)
3" dia G.I Pipe 18 pcs 2,750.00 49,500.00

Column (1 unit: 3.60 x 2.40)

3" dia G.I Pipe 2 pcs 2,750.00 5,500.00
SUBTOTAL 55,000.00
WALLS (9 units: 2.40 x 2.40)
2x3 Stud Frame 126 pcs 120.00 15,120.00
4.0 Smart Board 36 pcs 450.00 16,200.00
Blind Rivets 27 box 250.00 6,750.00

WALLS (1 unit: 3.60 x 2.40)

2x3 Stud Frame 32 pcs 120.00 3,840.00
4.0 Smart Board 12 pcs 450.00 5,400.00
Blind Rivets 3 box 250.00 750.00
SUBTOTAL 48,060.00
TRUSSES (9 units: 2.40 x 2.40)
2X3 C Purlins 36 pcs 585.00 21,060.00
2x3 Channel Bar L.D. 18 pcs 1,100.00 19,800.00

TRUSSES (1 unit: 3.60 x 2.40)

2X3 C Purlins 5 pcs 585.00 2,925.00
2x3 Channel Bar L.D. 2 pcs 1,100.00 2,200.00
SUBTOTAL 45,985.00
OTHERS (9 units: 2.40 x 2.40)
Epoxy Primer 18 gal 800.00 14,400.00
Baby Roller 45 pcs 65.00 2,925.00
Welding Rod 9 box 150.00 1,350.00
Cutting Disk 18 pcs 35.00 630.00
 OTHERS (1 unit: 3.60 x 2.40)
Epoxy Primer 2 gal 800.00 1,600.00
Baby Roller 5 pcs 65.00 325.00
Welding Rod 1 box 150.00 150.00
Cutting Disk 2 pcs 35.00 70.00
SUBTOTAL 21,450.00
STEEL WORKS TOTAL COST 170,495.00

V. FLOORING (9 units:2.40 x 2.40)

1/2" x 1.2m x 2.4mPhenolic Board 18 pcs 800.00 14,400.00
2x2x8 Palochina Wood 90 pcs 170.00 15,300.00
Assorted Screw 45 kg 80.00 3,600.00
SUBTOTAL 33,300.00
FLOORING (1unit:3.60 x 2.40)
1/2" x 1.2m x 2.4mPhenolic Board 3 pcs 800.00 2,400.00
2x2x8 Palochina Wood 6 pcs 170.00 1,020.00
Assorted Screw 5 kg 80.00 400.00
SUBTOTAL 3,820.00

FLOORING WORKS TOTAL COST 37,120.00

VI. FENESTRATIONS (9 units:2.40 x 2.40)

2.10x0.7 Flushed Door (With Jambs) REUSED 9 set 0.00 -
Sliding Window Recycle 9 set 0.00 -

FENESTRATIONS (1unit:3.60 x 2.40)

2.10x0.7 Flushed Door (With Jambs) REUSED 1 set 0.00 -
Aluminum Sliding Window 1 set 0.00 -

FENESTRATIONS TOTAL COST -

VII. ELECTRICAL (9 units:2.40 x 2.40)

LED Bulb 9 pcs 150.00 1,350.00
Duplex Convenience Outlet 9 pcs 330.00 2,970.00
2.0 mm sq. THHN/THWN Stranded Wire, 600V 270 M 16.00 4,320.00
Junction Box 9 pcs 135.00 1,215.00
Utility Box 9 pcs 50.00 450.00
Accessories 9 lot 1,000.00 9,000.00
SUBTOTAL 19,305.00
ELECTRICAL (1unit:3.60 x 2.40)
LED Bulb 1 pcs 150.00 150.00
Duplex Convenience Outlet 1 pcs 330.00 330.00
2.0 mm sq. THHN/THWN Stranded Wire, 600V 30 m 16.00 480.00
Junction Box 1 pcs 135.00 135.00
Utility Box 1 pcs 50.00 50.00
Accessories 1 lot 1,000.00 1,000.00
SUBTOTAL 2,145.00
ELECTRICAL WORKS TOTAL COST 21,450.00

VIII. PLUMBING (9 units:2.40 x 2.40)

2" dia. Pipe 27 pcs 190.00 5,130.00
2" dia Elbow 36 pcs 34.00 1,224.00
Teflon Tape 9 pcs 10.00 90.00
Neltex 200cc 9 Can 250.00 2,250.00
SUBTOTAL 8,694.00
PLUMBING (1unit:3.60 x 2.40)
2" dia. Pipe 4 pcs 190.00 760.00
2" dia Elbow 4 pcs 34.00 136.00
Teflon Tape 1 pcs 10.00 10.00
Neltex 200cc 1 Can 250.00 250.00
SUBTOTAL 1,156.00

PLUMBING WORKS TOTAL COST 9,850.00

IX. DRUM
Heavy Duty Plastic Cotainer Drum (9 units:2.40 x 2.40) 27 pcs 1,200.00 32,400.00
 Heavy Duty Plastic Cotainer Drum (1unit:3.60 x 2.40) 4 pcs 1,200.00 4,800.00
DRUM TOTAL COST 37,200.00

X. TINSMITHRY
Tekscrew (9 units:2.40 x 2.40) 540 pcs 5.00 2,700.00
Tekscrew (1unit:3.60 x 2.40) 60 pcs 5.00 300.00
TINSMITHRY WORKS TOTAL COST 3,000.00

TOTAL PROJECT COST 629,297.00

Prepared by:

AR. ZARINE T. PAZ, uap

Architect

Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE

Location : Damurog, Alcala, Cagayan

PROJECT SUMMARY ESTIMATE

ITEM NO. DESCRIPTION OF WORKS AMOUNT ( P )

I. DESIGN PREPARATION/PROFESSIONAL FEE 60,000.00

II. 2.40 X 2.40 EVACUATION HOUSE 629,297.00
III. 3.60 X 2.40 EVACUATION HOUSE

Total Cost(Design Preparation/Professional Fee)

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

2.40m X 2.40m HOUSE DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT

QUANTITY
ITEM NO. (P)

I CONCRETE WORKS
A. Column Footing 1.20 cu.m.
Portland Cement 11 bags
16 mm.Øx 6.0m. R.S.B. 8 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 1 kgs.

B. Column 0.97 cu.m.

Portland Cement 9 bags
16mm.Øx 6.0 m. R.S.B. 8 pcs.
10mm.Øx 6.0 m. R.S.B. 18 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 3 kgs.

C. Tie Beam 0.38 cu.m.

Portland Cement 3 bags
16mm.Øx 6 m. R.S.B. 8 pcs.
10mm.Øx 6.0 m. R.S.B. 10 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 2 kgs.

D. Girder 0.86 cu.m.

Portland Cement 8 bags
16mm.Øx 6 m. R.S.B. 8 pcs.
12mm.Øx 6 m. R.S.B. 4 pcs.
10mm.Øx 6.0 m. R.S.B. 15 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 2 kgs.
 Total Cost(Concrete Works)

II FORMWORKS
Assorted Common Wire Nail 10.00 kgs

Total Cost(Formworks)
III STEEL WORKS
Column
3" dia G.I Pipe 2 pcs

WALLS
2x3 Stud Frame 14 pcs
4.0 Smart Board 4 pcs
Blind Rivets 3 box

TRUSSES
2X3 C Purlins 4 pcs
2x3 Channel Bar L.D. 2 pcs

OTHERS
Epoxy Primer 2 gal
Baby Roller 5 pcs
Welding Rod 1 box
Cutting Disk 2 pcs

Total Cost(Steel Works)

IV FLOORING
1/2" x 1.2m x 2.4mPhenolic Board 2 pcs
2x2x8 Palochina Wood 10 pcs
Assorted Screw 5 kg

Total Cost(Flooring Works)

V FENESTRATIONS
2.10x0.7 Flushed Door (With Jambs) REUSED 1 set
Sliding Window Recycle 1 set

Total Cost(Fenestration Works)

VI ELECTRICAL
LED Bulb 1 pcs
Duplex Convenience Outlet 1 pcs
2.0 mm sq. THHN/THWN Stranded Wire, 600V 30 m
Junction Box 1 pcs
Utility Box 1 pcs
Accessories 1 lot
 Total Cost(Electrical Works)

VII PLUMBING
2" dia. Pipe 3 pcs
2" dia Elbow 4 pcs
Teflon Tape 1 pcs
Neltex 200cc 1 Can

Total Cost(Plumbing Works)

VII DRUM
Heavy Duty Plastic Cotainer Drum 3 pcs

Total Cost(Drum)

VIII TINSMITHRY
Tekscrew 60 pcs

Total Cost(Tinsmithry Works)

TOTAL PROJECT COS

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
ESTIMATES

UNIT COST AMOUNT footing

(P) (P) column wall

16MM
VOLUME
235.00 2,585.00 L 1 1
320.00 2,560.00 W 1 40
450.00 450.00 H 0.3 6
500.00 500.00 # OF PCS 4
70.00 70.00 1.2 6.666667
SUBTOTAL 6,165.00
12MM
16MM
235.00 2,115.00 L 2.7 1
320.00 2,560.00 W 0.3 4
123.00 2,214.00 H 0.3 2
450.00 450.00 PCS 4
500.00 500.00 0.972 8
70.00 210.00
SUBTOTAL 8,049.00

16MM
235.00 705.00 L 2.4
320.00 2,560.00 W 0.2 4
123.00 1,230.00 H 0.2 2
450.00 450.00 PCS 4
500.00 500.00 0.384 8
70.00 140.00
SUBTOTAL 5,585.00

16MM
235.00 1,880.00 L 2.4
320.00 2,560.00 W 0.3 4
185.00 740.00
123.00 1,845.00 H 0.3 2
450.00 450.00 PCS 4
500.00 500.00 0.864 8
70.00 140.00
SUBTOTAL 8,115.00
 27,914.00

80.00 800.00 3 volumetotal

800.00

2,750.00 5,500.00

120.00 1,680.00
450.00 1,800.00
250.00 750.00

585.00 2,340.00
1,100.00 2,200.00

800.00 1,600.00
65.00 325.00 Epoxy Primer Gray
150.00 150.00 Baby Roller
35.00 70.00 Welding Rod

16,415.00

800.00 1,600.00
170.00 1,700.00
80.00 400.00

3,700.00

0.00 -
0.00 -

150.00 150.00
330.00 330.00
16.00 480.00
135.00 135.00
50.00 50.00
1,000.00 1,000.00
 2,145.00

190.00 570.00
34.00 136.00
10.00 10.00
250.00 250.00

966.00

1,200.00 3,600.00

3,600.00

5.00 300.00

300.00

TOTAL PROJECT COST 55,840.00

column 2

tw

QUANTITY 30
length 53
L of rsb

0.566038

tw
10MM
QUANTITY/ 27 LT/PC
PCS/COLU 108 LT TOTAL
NO. OF C 1.2 L/PC
6 L OF RSB
21.6

10MM
QUANTITY/ 24 LT/PC
PCS/COLU 96 LT TOTAL
NO. OF C 0.8 L/PC
6 L OF RSB
12.8

10MM
QUANTITY/ 24 LT/PC
PCS/COLU 96 LT TOTAL

NO. OF C 1.2 L/PC

6 L OF RSB
19.2
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

3.60m X 2.40m HOUSE DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT

QUANTITY
ITEM NO. (P)

I CONCRETE WORKS
A. Column Footing 1.20 cu.m.
Portland Cement 11 bags
16 mm.Øx 6.0m. R.S.B. 8 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 1 kgs.

B. Column 0.97 cu.m.

Portland Cement 9 bags
16mm.Øx 6.0 m. R.S.B. 8 pcs.
10mm.Øx 6.0 m. R.S.B. 18 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 3 kgs.

C. Tie Beam 0.48 cu.m.

Portland Cement 4 bags
16mm.Øx 6 m. R.S.B. 8 pcs.
10mm.Øx 6.0 m. R.S.B. 15 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 2 kgs.

D. Girder 1.08 cu.m.

Portland Cement 10 bags
16mm.Øx 6 m. R.S.B. 8 pcs.
12mm.Øx 6 m. R.S.B. 4 pcs.
10mm.Øx 6.0 m. R.S.B. 20 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 2 kgs.
 Total Cost(Concrete Works)

II FORMWORKS
Assorted Common Wire Nail 10.00 kgs

Total Cost(Formworks)
III STEEL WORKS
Flooring and Column
3" dia G.I Pipe 2 pcs

WALLS
2x3 Stud Frame 32 pcs
4.0 Smart Board 12 pcs
Blind Rivets 3 box

TRUSSES
2X3 C Purlins 5 pcs
2x3 Channel Bar L.D. 2 pcs

OTHERS
Epoxy Primer 2 gal
Baby Roller 5 pcs
Welding Rod 1 box
Cutting Disk 2 pcs

Total Cost(Steel Works)

IV FLOORING
1/2" x 1.2m x 2.4mPhenolic Board 3 pcs
2x2x8 Palochina Wood 6 pcs
Assorted Screw 5 kg

Total Cost(Flooring Works)

V FENESTRATIONS
2.10x0.7 Flushed Door (With Jambs) REUSED 1 set
Aluminum Sliding Window 1 set

Total Cost(Fenestration Works)

VI ELECTRICAL
LED Bulb 1 pcs
Duplex Convenience Outlet 1 pcs
2.0 mm sq. THHN/THWN Stranded Wire, 600V 30 m
Junction Box 1 pcs
Utility Box 1 pcs
Accessories 1 lot
 Total Cost(Electrical Works)

VII PLUMBING
2" dia. Pipe 4 pcs
2" dia Elbow 4 pcs
Teflon Tape 1 pcs
Neltex 200cc 1 Can

Total Cost(Plumbing Works)

VIII DRUM
Heavy Duty Plastic Cotainer Drum 4 pcs

Total Cost(Drum)

IX TINSMITHRY
Tekscrew 60 pcs

Total Cost(Tinmithry Works)

TOTAL PROJECT COS

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
ESTIMATES

UNIT COST AMOUNT footing

(P) (P) column wall

16MM
VOLUME
235.00 2,585.00 L 1 1
320.00 2,560.00 W 1 40
450.00 450.00 H 0.3 6
500.00 500.00 # OF PCS 4
70.00 70.00 1.2 6.666667
SUBTOTAL 6,165.00
12MM
16MM
235.00 2,115.00 L 2.7 1
320.00 2,560.00 W 0.3 4
123.00 2,214.00 H 0.3 2
450.00 450.00 PCS 4
500.00 500.00 0.972 8
70.00 210.00
SUBTOTAL 8,049.00

16MM
235.00 940.00 L 3
320.00 2,560.00 W 0.2 4
123.00 1,845.00 H 0.2 2
450.00 450.00 PCS 4
500.00 500.00 0.48 8
70.00 140.00
SUBTOTAL 6,435.00

16MM
235.00 2,350.00 L 3
320.00 2,560.00 W 0.3 4
185.00 740.00
123.00 2,460.00 H 0.3 2
450.00 450.00 PCS 4
500.00 500.00 1.08 8
70.00 140.00
SUBTOTAL 9,200.00
 29,849.00

80.00 800.00 4 volumetotal

800.00

2,750.00 5,500.00

120.00 3,840.00
450.00 5,400.00
250.00 750.00

585.00 2,925.00
1,100.00 2,200.00

800.00 1,600.00
65.00 325.00 Epoxy Primer Gray
150.00 150.00 Baby Roller
35.00 70.00 Welding Rod

22,760.00

800.00 2,400.00
170.00 1,020.00
80.00 400.00

3,820.00

0.00 -
0.00 -

150.00 150.00
330.00 330.00
16.00 480.00
135.00 135.00
50.00 50.00
1,000.00 1,000.00
 2,145.00

190.00 760.00
34.00 136.00
10.00 10.00
250.00 250.00

1,156.00

1,200.00 4,800.00

4,800.00

5.00 300.00

300.00

TOTAL PROJECT COST 65,630.00

column 2

tw

QUANTITY 30
length 53
L of rsb

0.566038

tw
10MM
QUANTITY/ 27 LT/PC
PCS/COLU 108 LT TOTAL
NO. OF C 1.2 L/PC
6 L OF RSB
21.6

10MM
QUANTITY/ 30 LT/PC
PCS/COLU 120 LT TOTAL
NO. OF C 0.8 L/PC
6 L OF RSB
16

10MM
QUANTITY/ 30 LT/PC
PCS/COLU 120 LT TOTAL

NO. OF C 1.2 L/PC

6 L OF RSB
24
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

2.40m X 2.40m HOUSE DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT

QUANTITY
ITEM NO. (P)

I CONCRETE WORKS
A. Column Footing 1.20 cu.m.
Portland Cement 11 bags
16 mm.Øx 6.0m. R.S.B. 8 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 1 kgs.

B. Column 0.97 cu.m.

Portland Cement 9 bags
16mm.Øx 6.0 m. R.S.B. 8 pcs.
10mm.Øx 6.0 m. R.S.B. 18 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 3 kgs.

C. Tie Beam 0.38 cu.m.

Portland Cement 3 bags
16mm.Øx 6 m. R.S.B. 8 pcs.
10mm.Øx 6.0 m. R.S.B. 10 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 2 kgs.

D. Girder 0.86 cu.m.

Portland Cement 8 bags
16mm.Øx 6 m. R.S.B. 8 pcs.
12mm.Øx 6 m. R.S.B. 4 pcs.
10mm.Øx 6.0 m. R.S.B. 15 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 2 kgs.
 Total Cost(Concrete Works)

II FORMWORKS
Assorted Common Wire Nail 10.00 kgs

Total Cost(Formworks)
III STEEL WORKS
Column
3" dia G.I Pipe 2 pcs

WALLS
2x3 Stud Frame 14 pcs
4.0 Smart Board 4 pcs
Blind Rivets 3 box

TRUSSES
2X3 C Purlins 4 pcs
2x3 Channel Bar L.D. 2 pcs

OTHERS
Epoxy Primer 2 gal
Baby Roller 5 pcs
Welding Rod 1 box
Cutting Disk 2 pcs

Total Cost(Steel Works)

IV FLOORING
1/2" x 1.2m x 2.4mPhenolic Board 2 pcs
2x2x8 Palochina Wood 10 pcs
Assorted Screw 1 kg

Total Cost(Flooring Works)

V FENESTRATIONS
2.10x0.7 Flushed Door (With Jambs) REUSED 1 set
Sliding Window Recycle 1 set

Total Cost(Fenestration Works)

VI ELECTRICAL
LED Bulb 1 pcs
Duplex Convenience Outlet 1 pcs
2.0 mm sq. THHN/THWN Stranded Wire, 600V 30 m
Junction Box 1 pcs
Utility Box 1 pcs
Accessories 1 lot
 Total Cost(Electrical Works)

VII PLUMBING
2" dia. Pipe 3 pcs
2" dia Elbow 4 pcs
Teflon Tape 1 pcs
Neltex 200cc 1 Can

Total Cost(Plumbing Works)

VII DRUM
Heavy Duty Plastic Cotainer Drum 3 pcs

Total Cost(Drum)

VIII TINSMITHRY
Tekscrew 60 pcs

Total Cost(Tinsmithry Works)

TOTAL PROJECT COS

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
ESTIMATES

UNIT COST AMOUNT footing

(P) (P) column wall

16MM
VOLUME
220.00 2,420.00 L 1 1
324.00 2,592.00 W 1 40
600.00 600.00 H 0.3 6
600.00 600.00 # OF PCS 4
65.00 65.00 1.2 6.666667
SUBTOTAL 6,277.00
12MM
16MM
220.00 1,980.00 L 2.7 1
324.00 2,592.00 W 0.3 4
126.00 2,268.00 H 0.3 2
600.00 600.00 PCS 4
600.00 600.00 0.972 8
65.00 195.00
SUBTOTAL 8,235.00

16MM
220.00 660.00 L 2.4
324.00 2,592.00 W 0.2 4
126.00 1,260.00 H 0.2 2
600.00 600.00 PCS 4
600.00 600.00 0.384 8
65.00 130.00
SUBTOTAL 5,842.00

16MM
220.00 1,760.00 L 2.4
324.00 2,592.00 W 0.3 4
182.00 728.00
126.00 1,890.00 H 0.3 2
600.00 600.00 PCS 4
600.00 600.00 0.864 8
65.00 130.00
SUBTOTAL 8,300.00
 28,654.00

60.00 600.00 3 volumetotal

600.00

1,980.00 3,960.00

120.00 1,680.00
370.00 1,480.00
240.00 720.00

430.00 1,720.00
830.00 1,660.00

625.00 1,250.00
60.00 300.00 Epoxy Primer Gray
175.00 175.00 Baby Roller
25.00 50.00 Welding Rod

12,995.00

750.00 1,500.00
120.00 1,200.00
60.00 60.00

2,760.00

0.00 -
0.00 -

85.00 85.00
50.00 50.00
11.60 348.00
17.00 17.00
17.00 17.00
1,000.00 1,000.00
 1,517.00

145.00 435.00
37.00 148.00
10.00 10.00
80.00 80.00

673.00

1,850.00 5,550.00

5,550.00

1.20 72.00

72.00

TOTAL PROJECT COST 52,821.00

column 2

tw

QUANTITY 30
length 53
L of rsb

0.566038

tw
10MM
QUANTITY/ 27 LT/PC
PCS/COLU 108 LT TOTAL
NO. OF C 1.2 L/PC
6 L OF RSB
21.6

10MM
QUANTITY/ 24 LT/PC
PCS/COLU 96 LT TOTAL
NO. OF C 0.8 L/PC
6 L OF RSB
12.8

10MM
QUANTITY/ 24 LT/PC
PCS/COLU 96 LT TOTAL

NO. OF C 1.2 L/PC

6 L OF RSB
19.2
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

3.60m X 2.40m HOUSE DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT

QUANTITY
ITEM NO. (P)

I CONCRETE WORKS
A. Column Footing 1.20 cu.m.
Portland Cement 11 bags
16 mm.Øx 6.0m. R.S.B. 8 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 1 kgs.

B. Column 0.97 cu.m.

Portland Cement 9 bags
16mm.Øx 6.0 m. R.S.B. 8 pcs.
10mm.Øx 6.0 m. R.S.B. 18 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 3 kgs.

C. Tie Beam 0.48 cu.m.

Portland Cement 4 bags
16mm.Øx 6 m. R.S.B. 8 pcs.
10mm.Øx 6.0 m. R.S.B. 15 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 2 kgs.

D. Girder 1.08 cu.m.

Portland Cement 10 bags
16mm.Øx 6 m. R.S.B. 8 pcs.
12mm.Øx 6 m. R.S.B. 4 pcs.
10mm.Øx 6.0 m. R.S.B. 20 pcs.
Fine Aggregates 1 cu.m.
Coarse Aggregates 1 cu.m.
#16 Annealed Wire 2 kgs.
 Total Cost(Concrete Works)

II FORMWORKS
Assorted Common Wire Nail 10.00 kgs

Total Cost(Formworks)
III STEEL WORKS
Flooring and Column
3" dia G.I Pipe 2 pcs

WALLS
2x3 Stud Frame 32 pcs
4.0 Smart Board 12 pcs
Blind Rivets 3 box

TRUSSES
2X3 C Purlins 5 pcs
2x3 Channel Bar L.D. 2 pcs

OTHERS
Epoxy Primer 2 gal
Baby Roller 5 pcs
Welding Rod 1 box
Cutting Disk 2 pcs

Total Cost(Steel Works)

IV FLOORING
1/2" x 1.2m x 2.4mPhenolic Board 3 pcs
2x2x8 Palochina Wood 6 pcs
Assorted Screw 1 kg

Total Cost(Flooring Works)

V FENESTRATIONS
2.10x0.7 Flushed Door (With Jambs) REUSED 1 set
Aluminum Sliding Window 1 set

Total Cost(Fenestration Works)

VI ELECTRICAL
LED Bulb 1 pcs
Duplex Convenience Outlet 1 pcs
2.0 mm sq. THHN/THWN Stranded Wire, 600V 30 m
Junction Box 1 pcs
Utility Box 1 pcs
Accessories 1 lot
 Total Cost(Electrical Works)

VII PLUMBING
2" dia. Pipe 4 pcs
2" dia Elbow 4 pcs
Teflon Tape 1 pcs
Neltex 200cc 1 Can

Total Cost(Plumbing Works)

VIII DRUM
Heavy Duty Plastic Cotainer Drum 4 pcs

Total Cost(Drum)

IX TINSMITHRY
Tekscrew 60 pcs

Total Cost(Tinmithry Works)

TOTAL PROJECT COS

Prepared by:

AR. ZARINE T. PAZ, uap

Architect
ESTIMATES

UNIT COST AMOUNT footing

(P) (P) column wall

16MM
VOLUME
220.00 2,420.00 L 1 1
324.00 2,592.00 W 1 40
600.00 600.00 H 0.3 6
600.00 600.00 # OF PCS 4
65.00 65.00 1.2 6.666667
SUBTOTAL 6,277.00
12MM
16MM
220.00 1,980.00 L 2.7 1
324.00 2,592.00 W 0.3 4
126.00 2,268.00 H 0.3 2
600.00 600.00 PCS 4
600.00 600.00 0.972 8
65.00 195.00
SUBTOTAL 8,235.00

16MM
220.00 880.00 L 3
324.00 2,592.00 W 0.2 4
126.00 1,890.00 H 0.2 2
600.00 600.00 PCS 4
600.00 600.00 0.48 8
65.00 130.00
SUBTOTAL 6,692.00

16MM
220.00 2,200.00 L 3
324.00 2,592.00 W 0.3 4
182.00 728.00
126.00 2,520.00 H 0.3 2
600.00 600.00 PCS 4
600.00 600.00 1.08 8
65.00 130.00
SUBTOTAL 9,370.00
 30,574.00

60.00 600.00 4 volumetotal

600.00

1,980.00 3,960.00

120.00 3,840.00
370.00 4,440.00
240.00 720.00

430.00 2,150.00
830.00 1,660.00

625.00 1,250.00
60.00 300.00 Epoxy Primer Gray
175.00 175.00 Baby Roller
25.00 50.00 Welding Rod

18,545.00

750.00 2,250.00
120.00 720.00
60.00 60.00

3,030.00

0.00 -
0.00 -

85.00 85.00
50.00 50.00
11.60 348.00
17.00 17.00
17.00 17.00
1,000.00 1,000.00
 1,517.00

145.00 580.00
37.00 148.00
10.00 10.00
80.00 80.00

818.00

1,850.00 7,400.00

7,400.00

1.20 72.00

72.00

TOTAL PROJECT COST 62,556.00

column 2

tw

QUANTITY 30
length 53
L of rsb

0.566038

tw
10MM
QUANTITY/ 27 LT/PC
PCS/COLU 108 LT TOTAL
NO. OF C 1.2 L/PC
6 L OF RSB
21.6

10MM
QUANTITY/ 30 LT/PC
PCS/COLU 120 LT TOTAL
NO. OF C 0.8 L/PC
6 L OF RSB
16

10MM
QUANTITY/ 30 LT/PC
PCS/COLU 120 LT TOTAL

NO. OF C 1.2 L/PC

6 L OF RSB
24
Project Title : PROPOSED LOW-COST AMPHIBIOUS EMERGENCY EVACUATION HOUSE
Location : Damurog, Alcala, Cagayan

DETAILED COST ESTIMATES

DESCRIPTION OF WORKS UNIT UNIT COST AMOUNT

ITEM NO. QUANTITY (P) (P) (P)

I. DESIGN PREPARATION/PROFESSIONAL FEE

1. Pre-Design Phase (Feasibility Studies, Site Visit) 1 lot 10,000.00 10,000.00
2. Design Phase (Schematic Drawings) 1 lot 15,000.00 15,000.00
3. Contract Document Phase (One set A3 print Architectural 1 lot 20,000.00 20,000.00
and Engineering plans with assignatories)
4. Post-Costruction Phase (Supervision) 1 lot 15,000.00 15,000.00

Total Cost(Design Preparation/Professional Fee) 60,000.00

II. CONCRETE WORKS

A. Column Footing (9 units :2.40 x 2.40) 10.80 cu.m.
Portland Cement 99 bags 220.00 21,780.00
16 mm.Øx 6.0m. R.S.B. 72 pcs. 324.00 23,328.00
Fine Aggregates 9 cu.m. 600.00 5,400.00
Coarse Aggregates 9 cu.m. 600.00 5,400.00
#16 Annealed Wire 9 kgs. 65.00 585.00
56,493.00

B. Column Footing (1 Unit: 2.40 x 3.60) 1.20 cu.m.

Portland Cement 11 bags 220.00 2,420.00
16 mm.Øx 6.0m. R.S.B. 8 pcs. 324.00 2,592.00
Fine Aggregates 1 cu.m. 600.00 600.00
Coarse Aggregates 1 cu.m. 600.00 600.00
#16 Annealed Wire 1 kgs. 65.00 65.00
6,277.00
SUBTOTAL 62,770.00

C. Column (9 units: 2.40 x 2.40) 8.75 cu.m.

Portland Cement 81 bags 220.00 17,820.00
16mm.Øx 6.0 m. R.S.B. 72 pcs. 324.00 23,328.00
10mm.Øx 6.0 m. R.S.B. 162 pcs. 126.00 20,412.00
Fine Aggregates 9 cu.m. 600.00 5,400.00
Coarse Aggregates 9 cu.m. 600.00 5,400.00
#16 Annealed Wire 27 kgs. 65.00 1,755.00
74,115.00

D. Column (1 unit: 3.60 x 2.40) 0.97 cu.m.

Portland Cement 9 bags 220.00 1,980.00
16mm.Øx 6.0 m. R.S.B. 8 pcs. 324.00 2,592.00
10mm.Øx 6.0 m. R.S.B. 18 pcs. 126.00 2,268.00
Fine Aggregates 1 cu.m. 600.00 600.00
Coarse Aggregates 1 cu.m. 600.00 600.00
#16 Annealed Wire 3 kgs. 65.00 195.00
8,235.00
SUBTOTAL 82,350.00

E. Tie Beam (9 units: 2.40 x 2.40) 3.46 cu.m.

Portland Cement 27 bags 220.00 5,940.00
16mm.Øx 6 m. R.S.B. 72 pcs. 324.00 23,328.00
 10mm.Øx 6.0 m. R.S.B. 90 pcs. 126.00 11,340.00
Fine Aggregates 9 cu.m. 600.00 5,400.00
Coarse Aggregates 9 cu.m. 600.00 5,400.00
#16 Annealed Wire 18 kgs. 65.00 1,170.00
52,578.00

F. Tie Beam (1 Unit: 3.60 x 2.40) 0.48 cu.m.

Portland Cement 4 bags 220.00 880.00
16mm.Øx 6 m. R.S.B. 8 pcs. 324.00 2,592.00
10mm.Øx 6.0 m. R.S.B. 15 pcs. 126.00 1,890.00
Fine Aggregates 1 cu.m. 600.00 600.00
Coarse Aggregates 1 cu.m. 600.00 600.00
#16 Annealed Wire 2 kgs. 65.00 130.00
6,692.00
SUBTOTAL 59,270.00

G. Girder (9 unit: 2.40 x 2.40) 7.78 cu.m.

Portland Cement 72 bags 220.00 15,840.00
16mm.Øx 6 m. R.S.B. 72 pcs. 324.00 23,328.00
12mm.Øx 6 m. R.S.B. 36 pcs. 182.00 6,552.00
10mm.Øx 6.0 m. R.S.B. 135 pcs. 126.00 17,010.00
Fine Aggregates 9 cu.m. 600.00 5,400.00
Coarse Aggregates 9 cu.m. 600.00 5,400.00
#16 Annealed Wire 18 kgs. 65.00 1,170.00
74,700.00

H. Girder (1 unit: 3.60 x 2.40) 1.08 cu.m.

Portland Cement 10 bags 220.00 2,200.00
16mm.Øx 6 m. R.S.B. 8 pcs. 324.00 2,592.00
12mm.Øx 6 m. R.S.B. 4 pcs. 182.00 728.00
10mm.Øx 6.0 m. R.S.B. 20 pcs. 126.00 2,520.00
Fine Aggregates 1 cu.m. 600.00 600.00
Coarse Aggregates 1 cu.m. 600.00 600.00
#16 Annealed Wire 2 kgs. 65.00 130.00
9,370.00
SUBTOTAL 84,070.00
CONCRETE WORKS TOTAL COST 288,460.00

III. FORMWORKS
Assorted Common Wire Nail (9 units: 2.40 x 3.60) 90.00 kgs 60.00 5,400.00
Assorted Common Wire Nail (1 unit: 3.60 x 2.40) 10.00 kgs 60.00 600.00
FORM WORKS TOTAL COST 6,000.00
IV. STEEL WORKS
Column (9 units: 2.40 x 2.40)
3" dia G.I Pipe 18 pcs 1,980.00 35,640.00

Column (1 unit: 3.60 x 2.40)

3" dia G.I Pipe 2 pcs 1,980.00 3,960.00
SUBTOTAL 39,600.00
WALLS (9 units: 2.40 x 2.40)
2x3 Stud Frame 126 pcs 120.00 15,120.00
4.0 Smart Board 36 pcs 370.00 13,320.00
Blind Rivets 27 box 240.00 6,480.00

WALLS (1 unit: 3.60 x 2.40)

2x3 Stud Frame 32 pcs 120.00 3,840.00
4.0 Smart Board 12 pcs 370.00 4,440.00
Blind Rivets 3 box 240.00 720.00
SUBTOTAL 43,920.00
 TRUSSES (9 units: 2.40 x 2.40)
2X3 C Purlins 36 pcs 430.00 15,480.00
2x3 Channel Bar L.D. 18 pcs 830.00 14,940.00

TRUSSES (1 unit: 3.60 x 2.40)

2X3 C Purlins 5 pcs 430.00 2,150.00
2x3 Channel Bar L.D. 2 pcs 830.00 1,660.00
SUBTOTAL 34,230.00
OTHERS (9 units: 2.40 x 2.40)
Epoxy Primer 18 gal 625.00 11,250.00
Baby Roller 45 pcs 60.00 2,700.00
Welding Rod 9 box 175.00 1,575.00
Cutting Disk 18 pcs 25.00 450.00

OTHERS (1 unit: 3.60 x 2.40)

Epoxy Primer 2 gal 625.00 1,250.00
Baby Roller 5 pcs 60.00 300.00
Welding Rod 1 box 175.00 175.00
Cutting Disk 2 pcs 25.00 50.00
SUBTOTAL 17,750.00
STEEL WORKS TOTAL COST 135,500.00

V. FLOORING (9 units:2.40 x 2.40)

1/2" x 1.2m x 2.4mPhenolic Board 18 pcs 750.00 13,500.00
2x2x8 Palochina Wood 90 pcs 120.00 10,800.00
Assorted Screw 9 kg 60.00 540.00
SUBTOTAL 24,840.00
FLOORING (1unit:3.60 x 2.40)
1/2" x 1.2m x 2.4mPhenolic Board 3 pcs 750.00 2,250.00
2x2x8 Palochina Wood 6 pcs 120.00 720.00
Assorted Screw 1 kg 60.00 60.00
SUBTOTAL 3,030.00

FLOORING WORKS TOTAL COST 27,870.00

VI. FENESTRATIONS (9 units:2.40 x 2.40)

2.10x0.7 Flushed Door (With Jambs) REUSED 9 set 0.00 -
Sliding Window Recycle 9 set 0.00 -

FENESTRATIONS (1unit:3.60 x 2.40)

2.10x0.7 Flushed Door (With Jambs) REUSED 1 set 0.00 -
Aluminum Sliding Window 1 set 0.00 -

FENESTRATIONS TOTAL COST -

VII. ELECTRICAL (9 units:2.40 x 2.40)

LED Bulb 9 pcs 85.00 765.00
Duplex Convenience Outlet 9 pcs 50.00 450.00
2.0 mm sq. THHN/THWN Stranded Wire, 600V 270 m 11.60 3,132.00
Junction Box 9 pcs 17.00 153.00
Utility Box 9 pcs 17.00 153.00
Accessories 9 lot 1,000.00 9,000.00
SUBTOTAL 13,653.00
ELECTRICAL (1unit:3.60 x 2.40)
LED Bulb 1 pcs 85.00 85.00
Duplex Convenience Outlet 1 pcs 50.00 50.00
2.0 mm sq. THHN/THWN Stranded Wire, 600V 30 m 11.60 348.00
Junction Box 1 pcs 17.00 17.00
Utility Box 1 pcs 17.00 17.00
 Accessories 1 lot 1,000.00 1,000.00
SUBTOTAL 1,517.00
ELECTRICAL WORKS TOTAL COST 15,170.00

VIII. PLUMBING (9 units:2.40 x 2.40)

2" dia. Pipe 27 pcs 145.00 3,915.00
2" dia Elbow 36 pcs 37.00 1,332.00
Teflon Tape 9 pcs 10.00 90.00
Neltex 200cc 9 Can 80.00 720.00
SUBTOTAL 6,057.00
PLUMBING (1unit:3.60 x 2.40)
2" dia. Pipe 4 pcs 145.00 580.00
2" dia Elbow 4 pcs 37.00 148.00
Teflon Tape 1 pcs 10.00 10.00
Neltex 200cc 1 Can 80.00 80.00
SUBTOTAL 818.00

PLUMBING WORKS TOTAL COST 6,875.00

IX. DRUM
Heavy Duty Plastic Cotainer Drum (9 units:2.40 x 2.40) 27 pcs 1,850.00 49,950.00
Heavy Duty Plastic Cotainer Drum (1unit:3.60 x 2.40) 4 pcs 1,850.00 7,400.00
DRUM TOTAL COST 57,350.00

X. TINSMITHRY
Tekscrew (9 units:2.40 x 2.40) 540 pcs 1.20 648.00
Tekscrew (1unit:3.60 x 2.40) 60 pcs 1.20 72.00
TINSMITHRY WORKS TOTAL COST 720.00

TOTAL PROJECT COST 597,945.00

Prepared by:

AR. ZARINE T. PAZ, uap

Architect