CE 425C (Quantity Surveying) : Laboratory Requirement

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 34

CE 425C (Quantity Surveying)

Laboratory Requirement

REQUIREMENT NO .6

Proposed Commercial Project Construction: PROPOSED CONSTRUCTION OF IMPEL DOWN SENIOR HIGH SCHOOL TWO
STOREY REGULAR WORKSHOP, 4 CLASSROOMS SCHOOL BUILDING

Location: Mampang, Zamboanga City Philippines

Floor Area in square meters: 218sq.m

Total Cost of the Building:

Duration: 86 days

Prepared by:

ALZAYID A. TARADJI
Student No.: 2019101274
Note: Attached all your solutions (supporting Documents)

1
Page
Bill of Materials TOTAL No.

[ 1 ] Earthworks 3
Excavation
Back filling and Compaction P 35,200.00 P 35,200.00
Gravel Bedding
[ 2 ] Structural Works 4
Concrete Works P 609,129.00 4
Rebar/Reinforcement P 1,572,556.59 P 2,181,685.59 7
Steel and Metal Works
[ 3 ] Architectural Works 15
Masonry Works P 79,388.00 15
Painting P 6,158.00 19
Wall Tiles P 54,374.00 P 554,913.00
Floor Tiles 19
Doors and Windows P 264,675.00 20
Roofing Works P 101,750.00 22
Ceiling Works P 48,568.00 22
[ 4 ] Plumbing Works 23
Plumbing Fixtures P 51,100.00 23
Water Distribution lines P 15,587.00 P 66,687.00 24
Sanitary and Sewer Lines 25
[ 5 ] Electrical Works P 84,930.00 P 84,930.00 27
Total Cost of the Bill of Materials P 2,923,415.59
[ II ] Contingency 10% of MC P 292,341.559 29
[ III ] Labor P 1,385,750.00 29
[ IV ] Supervision P 309,300.00 31
[ V ] Taxes P 350,809.871 32

[ VI ] Proposed Total cost of the Building P 5,261,617.02 33

2
1 - EARTHWORKS

MATERIALS QTY COST / COST


PC/UNIT
Shovel 6 pcs P250 / pc P1,500
Wheelbarrow 3 pcs P1,900 / pc P 5,700
Compactor 1 unit P 28,000 / unit P 28,000
(Press Machine)
Total Cost P 35,200

3
2 – STRUCTURAL WORKS
2a- CONCRETE WORKS

Materials: Mixtures:
Structural Length Width Thickness Quantity Volume Sub- Total
(meters) (meters) (meters) (cu. m) Unit Cost Unit Cost Unit Cost
Members Cement Sand Gravel
(40kg) (cu.m) (cu.m)

9 ₱265/bag 0.5 ₱1,300 1 ₱1,400 ₱4,435.00


Footings
F-1 1.4 1.4 0.350 6 4.116 37.044 ₱9,861.66 2.058 ₱2,675.40 4.116 ₱5,762.40 ₱18,254.46
F-2 2.3 2.3 0.350 6 11.109 99.981 ₱26,494.97 5.5545 ₱7,220.85 11.109 ₱15,552.60 ₱49,268.42
F-3 2.1 2.1 0.250 6 9.261 83.349 ₱22,087.49 4.6305 ₱6,019.85 9.261 ₱12,965.40 ₱41,072.54
TOTAL ₱ 108,595.41

7.5 ₱265.00 0.5 ₱1,300 1 ₱1,400.00 ₱4,037.50


Slabs
Slab on grade 23 9.5 0.1 1 21.85 196.65 ₱52,112.25 10.925 ₱14,202.50 21.85 ₱30,590.00 ₱96,904.75

Suspended
Slab
S-1 7 18 0.1 1 12.6 94.5 ₱25,042.50 6.3 ₱8,190.00 12.6 ₱17,640.00 ₱50,872.50

S-2 2.5 23 0.1 1 5.75 43.125 ₱11,428.13 2.875 ₱3,737.50 5.75 ₱8,050.00 ₱23,215.63

S-2’ 3.05 5 0.1 1 1.525 11.4375 ₱3,030.94 0.7625 ₱991.25 1.525 ₱2,135.00 ₱6,157.19

S-2” 3.95 1.7 0.1 1 0.6715 5.03625 ₱1,334.61 0.33575 ₱436.48 0.6715 ₱940.10 ₱2,711.18

TOTAL ₱179,861.24

4
Structural Sub- Total
Members Length Width Thickness Quantity Volume
(meters) (meters) (meters) (cu. m) Materials: Mixtures
Unit Cost Unit Cost Unit Cost
Cement Sand Gravel
(40kg) (cu.m) (cu.m)

9 ₱265/bag 0.5 ₱1,300 1 ₱1,400 ₱4,435.00


COLUMNS
Foundation
level to Second
floor level
C-1 0.4 0.4 3.2 6 3.072 27.648 ₱7,362.72 1.536 ₱1,996.80 3.072 ₱4,300.80 ₱13,624.32
C-2 0.4 0.4 3.2 6 3.072 27.648 ₱7,362.72 1.536 ₱1,996.80 3.072 ₱4,300.80 ₱13,624.32
C-3 0.4 0.4 3.2 6 3.072 27.648 ₱7,362.72 1.536 ₱1,996.80 3.072 ₱4,300.80 ₱13,624.32
TOTAL ₱40,872.96

Second Floor
to Roof level
C-1 0.4 0.4 3.2 6 3.072 27.648 ₱7,362.72 1.536 ₱1,996.80 3.072 ₱4,300.80 ₱13,624.32
C-2 0.4 0.4 3.2 6 3.072 27.648 ₱7,362.72 1.536 ₱1,996.80 3.072 ₱4,300.80 ₱13,624.32
C-3 0.4 0.4 3.2 6 3.072 27.648 ₱7,362.72 1.536 ₱1,996.80 3.072 ₱4,300.80 ₱13,624.32
TOTAL ₱40,872.96

BEAM
Footing Tie
Beam
FTB-1 0.5 0.3 4.5 4 2.7 24.3 ₱6,439.50 1.35 ₱1,755.00 2.7 ₱3,780.00 ₱11,974.50

FTB-1’ 0.5 0.3 4.5 1 0.675 6.075 ₱1,609.88 0.3375 ₱438.75 0.675 ₱945.00 ₱2,993.63

FTB-2 0.5 0.3 4.5 4 2.7 24.3 ₱6,439.50 1.35 ₱1,755.00 2.7 ₱3,780.00 ₱11,974.50

FTB-2’ 0.5 0.3 5 1 0.75 6.75 ₱1,788.75 0.375 ₱487.50 0.75 ₱1,050.00 ₱3,326.25

FTB-3 0.5 0.3 4.5 4 2.7 24.3 ₱6,439.50 1.35 ₱1,755.00 2.7 ₱3,780.00 ₱77,974.50

FTB-3’ 0.5 0.3 5 1 0.75 6.75 ₱1,788.75 0.375 ₱487.50 0.75 ₱1,050.00 ₱3,326.25

FTB(G-1) 0.5 0.3 57 1 8.55 76.95 ₱20,391.75 4.275 ₱5,557.50 8.55 ₱11,970.00 ₱37,919.25

TOTAL ₱83,488.88
5
Second floor
level beam
(G-#)
G-1 0.4 0.25 18 1 1.8 16.2 ₱4,293.00 0.9 ₱1,170.00 1.8 ₱2,520.00 ₱7,983.00

G-2 0.4 0.25 23 1 2.3 20.7 ₱5,485.50 1.15 ₱1,495.00 2.3 ₱3,220.00 ₱10,200.50

G-3 0.4 0.25 69 1 6.9 62.1 ₱16,456.50 3.45 ₱4,485.00 6.9 ₱9,660.00 ₱30,601.50

G-4 0.4 0.25 2.5 1 0.25 2.25 ₱596.25 0.125 ₱162.50 0.25 ₱350.00 ₱1,108.75

G-5 0.5 0.25 7 1 0.875 7.875 ₱2,086.88 0.4375 ₱568.75 0.875 ₱1,225.00 ₱3,880.63

G-6 0.4 0.25 12.5 1 1.25 11.25 ₱2,981.25 0.625 ₱812.50 1.25 ₱1,750.00 ₱5,543.75

G-7 0.5 0.25 35 1 4.375 39.375 ₱10,434.38 2.1875 ₱2,843.75 4.375 ₱6,125.00 ₱19,403.13

TOTAL ₱78,721.25

Roof Level
Beam
RG-1 0.4 0.2 69 1 5.52 49.68 ₱13,156.20 2.76 ₱3,588.00 5.52 ₱7,728.00 ₱24,481.20

RG-2 0.4 0.2 10 1 0.8 7.2 ₱1,908.00 0.4 ₱520.00 0.8 ₱1,120.00 ₱3,548.00

RG-3 0.5 0.2 15 1 1.5 13.5 ₱3,577.50 0.75 ₱975.00 1.5 ₱2,100.00 ₱6,552.50

RG-4 0.4 0.2 5 1 0.4 3.6 ₱954.00 0.2 ₱260.00 0.4 ₱560.00 ₱1,774.00

RG-5 0.5 0.2 21 1 2.1 18.9 ₱5,008.50 1.05 ₱1,365.00 2.1 ₱2,940.00 ₱9,313.50

TOTAL ₱45,769.20

Stair Beam
STB-1 0.4 0.2 3.3 1 0.264 2.376 ₱629.64 0.132 ₱171.60 0.264 ₱369.60 ₱1,170.84

STB-2 0.4 0.2 3.3 1 0.264 2376 ₱629.63 0.132 ₱171.60 0.264 ₱369.60 ₱1,170.84

TOTAL ₱2,341.68

Total Cost ₱609,129.33

6
2b. Steel Bars (Reinforcement)
Structural members Quantity Dimensions Diameter Length of Total Unit Cost Sub – Total
of bars Bar (pieces)
Footing
F-1 6 1.4 x 1.4 20mm 6m 22 PHP 705.00 PHP 15,510.00
F-2 6 2.3 x 2.3 20mm 6m 66 PHP 705.00 PHP 46,530.00
F-3 6 2.1 x 2.1 20mm 6m 40 PHP 705.00 PHP 28,200.00

TOTAL PHP 90,240.00


Columns

Foundation Level to 2nd


floor level
(Main Bar)
C1 6 0.4 x 0.4 x 4.7 20mm 6m 48 PHP 705.00 PHP 33,840.00
C2 6 0.4 x 0.4 x 4.8 25mm 6m 84 PHP 805.00 PHP 67,620.00
C3 6 0.4 x 0.4 x 4.9 25mm 6m 72 PHP 805.00 PHP 57,960.00

TOTAL PHP 159,420.00

Slabs
S1 4 4.5 x 4.5 10mm 6m 22 PHP 175.00 PHP 3,850.00
S1 4 2.5 x 4.5 10mm 6m 12 PHP 175.00 PHP 2,100.00
S1 4 2.5 x 4.5 10mm 6m 12 PHP 175.00 PHP 2,100.00

TOTAL PHP 8,050.00

7
Walls

Ground floor level to second


floor level
(RIGHT SIDE ELEVATION)
WALL GRID LINE B_A 1 3.2 x 7 10mm 6m 17 PHP 175.00 PHP 2,975.00
WALL GRID LINE C_B 1 2 x 2.5 10mm 6m 7 PHP 175.00 PHP 1,225.00

(REAR ELEVATION)
WALL GRID LINE 6_5 1 3.2 x 5 - W3(3) 10mm 6m 12 PHP 175.00 PHP 2,100.00
WALL GRID LINE 5_4 1 3.2 x 4.5 - W1 10mm 6m 6 PHP 175.00 PHP 1,050.00
WALL GRID LINE 4_3 1 3.2 x 4.5 - W1 10mm 6m 6 PHP 175.00 PHP 1,050.00
WALL GRID LINE 3_2 1 3.2 x 4.5 - W1 10mm 6m 6 PHP 175.00 PHP 1,050.00
WALL GRID LINE 2_1 1 3.2 x 4.5 - W1 10mm 6m 6 PHP 175.00 PHP 1,050.00
WALL GRID LINE 5_a 1 3.2 x 1.9 - D3 10mm 6m 6 PHP 175.00 PHP 1,050.00
WALL GRID LINE 5_b 1 3.2 x 4.5 - D3 10mm 6m 6 PHP 175.00 PHP 1,050.00
WALL GRID LINE 5_c 1 3.2 x 4.5 - D3 10mm 6m 6 PHP 175.00 PHP 1,050.00

(Front Elevetaion)
WALL GRID LINE 1_2 1 3.2 X 4.5 - D1W2 10mm 6m 4 PHP 175.00 PHP 700.00
WALL GRID LINE 2_3 1 3.2 X 4.5 - D1W2 10mm 6m 4 PHP 175.00 PHP 700.00
WALL GRID LINE 3_4 1 3.2 X 4.5 - D1W2 10mm 6m 4 PHP 175.00 PHP 700.00
WALL GRID LINE 4_5 1 3.2 X 4.5 - D1W2 10mm 6m 4 PHP 175.00 PHP 700.00
WALL GRID LINE 5_6 1 3.2 X 4.5 - D1W2 10mm 6m 4 PHP 175.00 PHP 700.00

(LEFT SIDE ELEVATION)


WALL GRID LINE A_B 1 3.2 x 7 10mm 6m 14 PHP 175.00 PHP 2,450.00
WALL GRID LINE B_C 1 3.2 x 2.5 10mm 6m 4 PHP 175.00 PHP 700.00

TOTAL PHP 20,300.00

8
BEAMS

Footing Tie Beam


FTB-1 4 0.5 x 0.3 x 4.5 20mm 6m 21 PHP 705.00 PHP 14,805.00
FTB-1' 1 0.5 x 0.3 x 4.5 20mm 6m 21 PHP 705.00 PHP 14,805.00
FTB-2 4 0.5 x 0.3 x 4.5 20mm 6m 21 PHP 705.00 PHP 14,805.00
FTB-2' 1 0.5 x 0.3 x 5 20mm 6m 22 PHP 705.00 PHP 15,510.00
FTB-3 4 0.5 x 0.3 x 4.5 20mm 6m 21 PHP 705.00 PHP 14,805.00
FTB-3' 1 0.5 x 0.3 x 4.5 20mm 6m 21 PHP 705.00 PHP 14,805.00
FTB (G-1) 1 0.5 x 0.3 x 57 20mm 6m 192 PHP 705.00 PHP 135,360.00

TOTAL PHP 224,895.00

2nd floor level to roof level

C1 6 1.4 x 1.4 20mm 6m 22 PHP 705.00 PHP 15,510.00


C2 6 2.3 x 2.3 20mm 6m 66 PHP 705.00 PHP 46,530.00
C3 6 2.1 x 2.1 20mm 6m 40 PHP 705.00 PHP 28,200.00

TOTAL PHP 90,240.00


Second floor level to Top of
roof beam
(RIGHT SIDE ELEVATION)
WALL GRID LINE B_A 1 3.2 x 7 10mm 6m 17 PHP 175.00 PHP 2,975.00
WALL GRID LINE C_B 1 2 x 2.5 10mm 6m 7 PHP 175.00 PHP 1,225.00

TOTAL PHP 4,200.00

(REAR ELEVATION)
WALL GRID LINE 6_5 1 3.2 x 5 - W3(3) 10mm 6m 12 PHP 175.00 PHP 2,100.00

9
WALL GRID LINE 5_4 1 3.2 x 4.5 - W1 10mm 6m 6 PHP 175.00 PHP 1,050.00
WALL GRID LINE 4_3 1 3.2 x 4.5 - W1 10mm 6m 6 PHP 175.00 PHP 1,050.00
WALL GRID LINE 3_2 1 3.2 x 4.5 - W1 10mm 6m 6 PHP 175.00 PHP 1,050.00
WALL GRID LINE 2_1 1 3.2 x 4.5 - W1 10mm 6m 6 PHP 175.00 PHP 1,050.00
WALL GRID LINE 5_a 1 3.2 x 1.9 - D3 10mm 6m 6 PHP 175.00 PHP 1,050.00
WALL GRID LINE 5_b 1 3.2 x 4.5 - D3 10mm 6m 6 PHP 175.00 PHP 1,050.00
WALL GRID LINE 5_c 1 3.2 x 4.5 - D3 10mm 6m 6 PHP 175.00 PHP 1,050.00

TOTAL PHP 9,450.00

(Front Elevetaion)
WALL GRID LINE 1_2 3.2 X 4.5 - D1W2 10mm 6m 4 PHP 175.00 PHP 700.00
WALL GRID LINE 2_3 3.2 X 4.5 - D1W2 10mm 6m 4 PHP 175.00 PHP 700.00
WALL GRID LINE 3_4 3.2 X 4.5 - D1W2 10mm 6m 4 PHP 175.00 PHP 700.00
WALL GRID LINE 4_5 3.2 X 4.5 - D1W2 10mm 6m 4 PHP 175.00 PHP 700.00
3.2 X 4.5 - D1W2 10mm 6m 4 PHP 175.00 PHP 700.00
TOTAL PHP 3,500.00

(LEFT SIDE ELEVATION)


WALL GRID LINE A_B 1 3.2 x 7 10mm 6m 14 PHP 175.00 PHP 2,450.00
WALL GRID LINE B_C 1 3.2 x 2.5 10mm 6m 4 PHP 175.00 PHP 700.00

SLABS
S1 4 4.5 x 4.5 10mm 6m 22 PHP 175.00 PHP 3,850.00
S1 4 2.5 x 4.5 10mm 6m 12 PHP 175.00 PHP 2,100.00
S1 4 2.5 x 4.5 10mm 6m 12 PHP 175.00 PHP 2,100.00
S2
S2'

Second floor level Beam (G - #)


G-1 4 0.250 x 0.400 x 4.5 20mm 6m 52 PHP 705.00 PHP 36,660.00

10
G-2 5 0.250 x 0.400 x 4.5 20mm 6m 65 PHP 705.00 PHP 45,825.00
G-3 4 0.250 x 0.400 x 4.5 20mm 6m 52 PHP 705.00 PHP 36,660.00
G-4 1 0.250 x 0.400 x 2.5 20mm 6m 4 PHP 705.00 PHP 2,820.00
G-5 1 0.250 x 0.400 x 2.5 20mm 6m 8 PHP 705.00 PHP 5,640.00
G-6 4 0.250 x 0.400 x 4.5 20mm 6m 52 PHP 705.00 PHP 36,660.00
G-7 4 0.250 x 0.400 x 4.5 20mm 6m 52 PHP 705.00 PHP 36,660.00

TOTAL PHP 200,925.00

Roof Level Beam

RG-1 15 0.200 x 0.400 x 4.5 20mm 6m 195 PHP 705.00 PHP 137,475.00
RG-2 4 0.200 x 0.400 x 2.5 20mm 6m 32 PHP 705.00 PHP 22,560.00
RG-3 2 0.200 x 0.400 x 4.5 20mm 6m 16 PHP 705.00 PHP 11,280.00
RG-4 1 0.200 x 0.400 x 4.5 20mm 6m 8 PHP 705.00 PHP 5,640.00
RG-5 1 0.200 x 0.400 x 4.5 20mm 6m 8 PHP 705.00 PHP 5,640.00

TOTAL PHP 182,595.00

TOTAL COST PHP 993,815.00

11
Lateral Ties & Stirrups (Reinforcement)
Structural Members Qty Spacing (mm) Tie Diameter Length of Bar Total (pcs) Unit Cost Sub – Total
(meter)

Ground floor level to second


floor level
Lateral Ties
C1 6 150 10mm 6m 17 PHP 175.00 PHP 2,975.00
C2 6 150 10mm 6m 17 PHP 175.00 PHP 2,975.00
C3 6 150 10mm 6m 17 PHP 175.00 PHP 2,975.00
2nd floor level to roof level

Lateral Ties
C1 6 3.2m 10mm 6m 17 PHP 175.00 PHP 2,975.00
C2 6 3.2m 10mm 6m 17 PHP 175.00 PHP 2,975.00
C3 6 3.2m 10mm 6m 17 PHP 175.00 PHP 2,975.00
Slabs
S1 6 2.5 X 4.5 X 0.1 10mm 6m 258 PHP 175.00 PHP 45,150.00
S1 6 2.5 X 4.5 X 0.1 10mm 6m 258 PHP 175.00 PHP 45,150.00
S2 12 2.5 X 4.5 X 0.1 10mm 6m 516 PHP 175.00 PHP 90,300.00
TOTAL PHP 198,450.00

12
2b- Reinforcements (TIE WIRES)

Structural Qty No. of Total No. of Tie Length of Tie No. of Unit Cost / kg Sub – Total
Members Intersections Wires (Pcs) Wire kg G.I. (Php)
(0.4 m) Wire
(53 m)
Footing
F-1 6 144 576 230.4 4.35 PHP 110.00 PHP 478.50
F-2 6 100 200 80 1.51 PHP 110.00 PHP 166.10
F-3 6 64 384 154 2.91 PHP 110.00 PHP 320.10

Ground floor level to


second floor level

C1 6 88 528 212.2 4 PHP 110.00 PHP 440.00


C2 6 88 528 212.2 4 PHP 110.00 PHP 440.00
C3 6 88 528 212.2 4 PHP 110.00 PHP 440.00
2nd floor level to roof
level

C1 6 88 528 212.2 4 PHP 110.00 PHP 440.00


C2 6 88 528 212.2 4 PHP 110.00 PHP 440.00
C3 6 88 528 212.2 4 PHP 110.00 PHP 440.00

Footing Tie Beam


FTB-1 4 120 480 192 4 PHP 110.00 PHP 440.00
FTB-1' 1 120 120 48 1 PHP 110.00 PHP 110.00
FTB-2 4 120 480 192 4 PHP 110.00 PHP 440.00
FTB-2' 1 120 120 48 1 PHP 110.00 PHP 110.00
FTB-3 4 120 480 192 4 PHP 110.00 PHP 440.00

13
FTB-3' 1 120 120 48 1 PHP 110.00 PHP 110.00

Second floor level Beam


(G - #)

G-1 4 120 480 192 4 PHP 110.00 PHP 440.00


G-2 5 120 600 240 4.5 PHP 110.00 PHP 495.00
G-3 4 120 480 192 4 PHP 110.00 PHP 440.00
G-4 1 120 120 48 1 PHP 110.00 PHP 110.00
G-5 1 120 120 48 1 PHP 110.00 PHP 110.00
G-6 4 120 480 192 4 PHP 110.00 PHP 440.00
G-7 4 120 480 192 4 PHP 110.00 PHP 440.00

Roof Level Beam


RG-1 15 120 1800 720 13.6 PHP 110.00 PHP 1,496.00
RG-2 4 120 480 192 4 PHP 110.00 PHP 440.00
RG-3 2 120 240 96 1.8 PHP 110.00 PHP 199.25
RG-4 1 120 120 48 0.91 PHP 110.00 PHP 99.62
RG-5 1 120 120 48 0.91 PHP 110.00 PHP 99.62

Stair Beam
STB-1 1 96 96 38.4 0.72 PHP 110.00 PHP 79.70
STB-2 1 96 96 38.4 0.72 PHP 110.00 PHP 79.70

SLABS
S1 6 80.88 243 97.1 7.4 PHP 110.00 PHP 814.00
S1 6 172.18 688.71 275.48 7.4 PHP 110.00 PHP 814.00
S2 12 183.73 734.93 293.97 15 PHP 110.00 PHP 1,650.00

TOTAL COST PHP 13,501.59


GRAND TOTAL COST PHP 1,572,566.59

14
[3] ARCHITECTURAL WORKS

3a – Masonry Works
MEMBERS Dimension (Area in Size of CHB No. of Total Unit cost Sub - total
sq. meters) (inches) CHB/ sq. m (pieces)
(12.5 pcs)

Ground floor level to


second floor level
(RIGHT SIDE ELEVATION)
WALL GRID LINE B_A 22.4 8 x16 x 6 12.5 280 PHP 20.00 PHP 5,600.00
WALL GRID LINE C_B 2.25 8 x16 x 6 12.5 28.125 PHP 20.00 PHP 562.50
WALL GRID LINE 3_a 22.4 8 x16 x 4 12.5 280 PHP 15.00 PHP 4,200.00

TOTAL PHP 10,362.50

(REAR ELEVATION)
WALL GRID LINE 6_5 8 x16 x 6 12.5 0 PHP 20.00 PHP -
WALL GRID LINE 5_4 8.28 8 x16 x 6 12.5 103.5 PHP 20.00 PHP 2,070.00
WALL GRID LINE 4_3 8.28 8 x16 x 6 12.5 103.5 PHP 20.00 PHP 2,070.00
WALL GRID LINE 3_2 8.28 8 x16 x 6 12.5 103.5 PHP 20.00 PHP 2,070.00
WALL GRID LINE 2_1 8.28 8 x16 x 6 12.5 103.5 PHP 20.00 PHP 2,070.00
WALL GRID LINE 5_a 4.03 8 x16 x 4 12.5 50.375 PHP 15.00 PHP 755.63
WALL GRID LINE 5_b 2.96 8 x16 x 4 12.5 37 PHP 15.00 PHP 555.00
WALL GRID LINE 5_c 6.4 8 x16 x 4 12.5 80 PHP 15.00 PHP 1,200.00

TOTAL PHP 10,790.63

(Front Elevetaion)

15
WALL GRID LINE 1_2 9.84 8 x16 x 6 12.5 123 PHP 20.00 PHP 2,460.00
WALL GRID LINE 2_3 9.84 8 x16 x 6 12.5 123 PHP 20.00 PHP 2,460.00
WALL GRID LINE 3_4 9.84 8 x16 x 6 12.5 123 PHP 20.00 PHP 2,460.00
WALL GRID LINE 4_5 9.84 8 x16 x 6 12.5 123 PHP 20.00 PHP 2,460.00
WALL GRID LINE 5_6 9.84 8 x16 x 6 12.5 123 PHP 20.00 PHP 2,460.00

TOTAL PHP 12,300.00

(LEFT SIDE ELEVATION)


WALL GRID LINE A_B 22.4 8 x16 x 6 12.5 280 PHP 20.00 PHP 5,600.00
WALL GRID LINE B_C 2.4 8 x16 x 4 12.5 30 PHP 15.00 PHP 450.00

TOTAL PHP 6,050.00

Second floor level to


Top of roof beam
(RIGHT SIDE ELEVATION)
WALL GRID LINE B_A 22.4 8 x16 x 6 12.5 280 PHP 20.00 PHP 5,600.00
WALL GRID LINE C_B 6.28 8 x16 x 6 12.5 78.5 PHP 20.00 PHP 1,570.00
WALL GRID LINE 6_a 6.4 8 x16 x 4 12.5 80 PHP 15.00 PHP 1,200.00

TOTAL PHP 8,370.00

(REAR ELEVATION)
WALL GRID LINE 6_5 14.857 8 x16 x 6 12.5 185.7125 PHP 20.00 PHP 3,714.25
WALL GRID LINE 5_4 8.28 8 x16 x 6 12.5 103.5 PHP 20.00 PHP 2,070.00
WALL GRID LINE 4_3 8.28 8 x16 x 6 12.5 103.5 PHP 20.00 PHP 2,070.00
WALL GRID LINE 3_2 8.28 8 x16 x 6 12.5 103.5 PHP 20.00 PHP 2,070.00
WALL GRID LINE 2_1 8.28 8 x16 x 6 12.5 103.5 PHP 20.00 PHP 2,070.00

16
WALL GRID LINE 5_a 4.03 8 x16 x 6 12.5 50.375 PHP 15.00 PHP 755.63
WALL GRID LINE 5_b 2.96 8 x16 x 4 12.5 37 PHP 15.00 PHP 555.00
WALL GRID LINE 5_c 6.4 8 x16 x 4 12.5 80 PHP 15.00 PHP 1,200.00

TOTAL PHP 14,504.88

(Front Elevetaion)
WALL GRID LINE 1_2 9.84 8 x16 x 6 12.5 123 PHP 20.00 PHP 2,460.00
WALL GRID LINE 2_3 9.84 8 x16 x 6 12.5 123 PHP 20.00 PHP 2,460.00
WALL GRID LINE 3_4 9.84 8 x16 x 6 12.5 123 PHP 20.00 PHP 2,460.00
WALL GRID LINE 4_5 9.84 8 x16 x 6 12.5 123 PHP 20.00 PHP 2,460.00

TOTAL PHP 9,840.00

(LEFT SIDE ELEVATION)


WALL GRID LINE A_B 22.4 8 x16 x 6 12.5 280 PHP 20.00 PHP 5,600.00
WALL GRID LINE B_C 6.28 8 x16 x 6 12.5 78.5 PHP 20.00 PHP 1,570.00

TOTAL PHP 7,170.00

TOTAL COST PHP 79,388.00

17
3b – PAINTING

PAINT SPREAD # of AREA TO # OF COST / COST


COLOR RATE coating CONSIDER LITERS LITER
Beige 7.5 m^ / 2 730 m^2 97.33 L P 215 P 20,925.95
Liter
Palmyra 7.5 m^ / 2 14.4 m^2 1.92 L P 215 P 412.8
Green Liter
White 7.5 m^ / 2 96 m^2 12.8 L P 215 P 2,752
Liter

Yellow 7.5 m^ / 2 10 m^2 1.33 L P 215 P 285.95


Liter
Total Cost P 24,376.70

18
3c – WALL TILES AND FLOOR TILES

Ground Floor and Seconds Floor

TILE AREA OF FLOOR AREA OF A TILE # OF TILES COST / COST


TILE
60cm x 60cm ivory 52.07 x 2 = 104.14 0.6 x 0.6 = 0.36 290 pcs P 155 P 44,950
m^2 m^2

Bathroom Tile
20cm x 30cm marble gray 2.6(1.4) + 1.5 (1.75) 0.20 x 0.30 = 105 pcs P 16 P 1,680
= 0.06 m^2
6.27 m^2
(Bathroom Wall GF) 20cm x 2(2.6)(2) + 2(1.4)(2) 0.20 x 0.30 = 267 pcs P 16 P 4,272
30cm marble gray = 0.06 m^2
16 m^2
(Bathroom Wall SF) 20cm x 2(1.5)(2) + 0.20 x 0.30 = 217 pcs P 16 P3,472
30cm marble gray 2(1.75)(2) = 0.06 m^2
13 m^2

Total Cost P54,374.00

19
3d – DOORS AND WINDOWS

MARK DESCRIPTION NO. OF UNITS LOCATION PRICE / PC / COST


UNIT
D1 MAHOGANY PANEL DOOR ON 50 X 150mm 12 SET P 5,200
THK CONCRETE JAMB WITH FIXED CLEAR GROUND AND P 62,400
GLASS TRANSOM COMPLETE w/ SECOND FLOOR
HARDWARE AND ACCESSORIES CYLINDER CLASSROOM
TYPE LOCKSET
HALLOW CORE FLUSH TYPE SWING DOOR
D2 ON 50 X 150mm THK CONCRETE JAMB w/
(Disabled) MARINE PLYWOOD FACING INISDE AND 1 SET TOILET P 2,500 P 2,500
ORDINARY OUTSIDE COMPLETE w/
HARDWARE AND ACCESSORIES PROVIDE
KICK PLATE
D3 HALLOW CORE FLUSH TYPE SWING DOOR
ON 50 X 150mm THK CONCRETE JAMB w/
MARINE PLYWOOD FACING INISDE AND 5 SETS TOILET P 2, 500 P 12,500
ORDINARY OUTSIDE COMPLETE w/
HARDWARE AND ACCESSORIES
D4 LOUVER DOOR ON 50 X 100 CONCRETE
DOOR JAMB COMPLETE WITH HARDWARE 5 SETS STORAGE P 3,300 P 16,500
ACCESSORIES
HALLOW CORE FLUSH TYPE SWING DOOR
BD-1 ON 50 X 100 CONCRETE DOOR JAMB 5 SETS TOILET P 2,800 P 14,000
(Disabled) COMPLETE WITH HARDWARE ACCESSORIES
AND DOOR BOLT
Total Cost P 107,900

20
WINDOW TYPE QUANTITY LOCATION PRICE / PC / COST
UNIT
W1 STEEL CASEMENT WINDOW 12 SETS P 5,890.00 P 70,680
6mm THK CLEAR GLASS WITH FIXED GLASS REAR WALL
TRANSOM ABOVE
W2 5mm THK JALOUSIE WINDOWS WITH CLEAR 12 SETS P 7,125.00 P 85,500
GLASS BLADES ON STANDARD JALOUPLUS
CASING AND 50 X 150 CONCRETE JAMB FRONT WALL
COMPLETE WITH HARDWARE AND
ACCESSORIES WITH 12mm sq. BARS
SECURITY GRILLS
W3 5mm THK JALOUSIE WINDOWS WITH CLEAR 1 SET REAR FACADE P 595 P 595
GLASS BLADES ON STANDARD JALOUPLUS
CASING ON 50 X 150 CONCRETE JAMB WITH
HARDWARE AND ACCESSORIES
Total Cost P 156,775.00

3e. ROOFING WORKS

Length
Materials Specifications (mm)(ft)(inch) (m)(ft) Quantity (Lane)/pcs Cost/Lane Total Costs
Steel Sheet (Durarib) 4 ft x 0.2 mm 12 ft 32 P 1,550 P 49,600
LC Purlin 150 mm x 50 mm x 0.9 mm 8m 25 P 544 P 13,600
Equal Angle Bar 1 inch x 1 inch 8m 30 P 485 P 14,550
Equal Angle Bar 2 inch x 3 inch 8m 30 P 800 P 24,000
TOTAL COST P 101,750.00

21
3f. CEILING WORKS

Materials Specification Quantity (Pc, box, set) Cost / material, kilo, set Total Cost

Wall Angle L 1" x 1" x 0.5mm (8 meters) 16 pcs P 102 P 1,632


Masonry Nail 5/32" length (per kilo) 3 kilos P 172 P 516
C Purlin (Hanger) 12mm x 38mm x 0.8mm (8 meters) 30 pcs P 315 P 9,450
C Purlin (Carrying Channel) 12mm x 38mm x 0.8mm (8 meters) 20 pcs P 315 P 6,350
C Purlin (Furring Channel) 19mm x 50mm x 0.5mm (8 meters) 30 pcs P 359 P 10,770
Double U-Clip For 199mm x 50mm C purlin 30 pcs P6 P 180
Rivet bind 5/32" x 1 / 2" (per box) 3 boxes P 170 P 510
Cement board 4' x 8' x 4.5mm 40 pcs P 445 P 17,800

Playturf Polyester body filler with hardener 4 Liters /mixture (per Set) 2 sets P 680 P 1,360

Total Cost P 48,568

22
[4] PLUMBING WORKS

Description Quantity Unit Unit cost Material Cost


A. Plumbing Fixtures and Materials -

Water Closet 6.00 pcs 5190.00


31,140.00
Lavatory 1.00 pcs 2170.00 2,170.00
Countertop Sink (CS) 4.00 pcs 988.00 3,952.00
Faucet 7.00 pcs 150.00 1,050.00
4" dia. PVC Pipe 10.00 pcs 369.00 3,690.00
1/2" dia. PVC Pipe 6.00 pcs 107.00 642.00
4" dia. 90deg elbow 4.00 pcs 250.00 1,000.00
4" dia. 45deg elbow 8.00 pcs 180.00 1,440.00
1/2" dia. 90deg.elbow 6.00 pcs 30.00 180.00
1/2" dia. Tee 10.00 pcs 60.00 600.00
4" dia. P-trap 8.00 pcs 150.00 1,200.00
4"x4" dia.PVC wye 7.00 pcs 98.00 686.00
4" dia. PVC Cleanout 2.00 pcs 150.00 300.00
3" PVC PIPE 10.00 pcs 320.00 320.00
3 dia. 45deg elbow 7.00 pcs 150.00 1,050.00
Gate valve 1.00 pcs 580.00
580.00
Check valve 1.00 pcs 580.00
580.00
Water meter 1.00 pcs 520.00
520.00
4" dia perforated pipe 4 pcs 869.00 -

Php ₱51,100.00

23
4b. SEPTIC TANK

Size ofCHB Total (pieces)


Members Dimensions (Area in Net Area Qty. No. of CHB UnitCost Sub – Total
sq.meters) (inches) / sq.m (12.5 (Php)
pc)

Wall 1 3.45 x 1.6 = 5.52 m^2 5.52 m^2 2 8 x 16 x 4 12.5 138 Php 28.00 Php 3,864.00
Wall 2 2.0 x 1.6 = 3.2 m^2 3.2 m^2 3 8 x 16 x 4 12.5 120 Php 28.00 Php 3,360.00

Total Cost Php 7,224.00

Length Width Thickness Quan Volu


Structural Materials : Mixtures: Class A Mixture (1:2:4) 40 kg Sub- Total
(meters) (meters) (meters) tity me
Members
(cu.
m)
CEMENT Unit cost SAND UNIT GRAVEL UNIT
COST COST

Top Cover 3.45 2.0 0.075 1 0.52


Slab 5 Bags ₱280/bag 0.26 m^3 ₱1,100 0.52 ₱1,650 ₱
/ m^3 m^3 / m^3 2,544.00

Flooring of 1.0 1.6 0.075 1 0.12


Leaching 1 Bag ₱280/bag 0.06 m^3 ₱1,100 0.12 ₱1,650 ₱ 544.00
chamber / m^3 m^3 / m^3
Total Cost Php 3,088.00

24
Steel Bars (Reinforcement)
Structural Dimensions (meters) Diameterof Bars Length of Bar Total (pieces)
Quantity (meter) Unit Cost (Php) Sub – Total
Members

Wall Vertical and Horizontal Bars


(Pcs)
Wall 1 2 3.45 x 1.6 = 5.52 m^2 10 mm 6.0 m 3 Php 150.00 Php 450.00
6 Php 150.00 Php 900.00
Wall 2 3 2.0 x 1.6 = 3.2 m^2 10 mm 6.0 m 16 Php 150.00 Php 2,400.00
9 Php 150.00 Php 1,350.00

Total Cost Php 5,100.00

Tie Wires
Structural No. of Total No. of Length of Tie Wire No. of kg
Qty G.I. Wire (53 m) Unit Cost Sub – Total
Members Intersections Tie Wires (0.4 m)
/ kg
(Pcs) (Php)

Wall 1 2 18 36 7.2 0.14 Php 110.00 Php 15.40

Wall 2 3 15 45 6 0.11 Php 110.00 Php 12.10

Top Cover Slab / Cover 1 138 138 55.2 1.04 Php 110.00 Php 114.40

Leaching Chamber 1 40 40 16 0.30 Php 110.00 Php 33.00


Flooring

Total Cost Php 175.00

25
[5] – ELECTRICAL WORKS

5a. Lighting Layout Materials

MATERIALS No. of set/ roll/ pcs Cost per set/roll/pcs Sub total
1 x 36 WATTS FLOURESCENT 20 units P165.00 P3,300
LIGHTING FIXTURE, BOX TYPE
1-18 WATTS COMPACT FLOURESCENT 6 units P83.50 P501.00
LAMP WITH MEDIUM BASE, KEYLESS
TYPE PORCELAIN RECEPTABLE
2 X 36 WATTS FLOURESCENT 16 units P189.00 P3,024
LIGHTING FIXTURE
PANEL BOARD 1 set P1,570 P1,570
PVC ELBOW 20 pcs P37.00 P740
Selector Switch 1 set P 2,370 P 2,370
Three-way switch 2 sets P 260 P 520
Single Pole Switch 1 set P 119 P 119
Two Gang Switch 2 sets P 189 P 378
Three Gang Switch 1 set P 260 P 260
Lighting Circuit Run (12-gauge 1 roll P 6,500 P 6,500
THHN 20 AMPS)

TOTAL P 19,282.00

26
5b. Power Layout Materials

MATERIALS No. of set/ roll/ pcs Cost per set/roll/pcs Sub total
GROUND FLOOR
Power Circuit Run (12-gauge 1 roll P 6,500 P 6,500
THHN 20 AMPS)
Duplex Convenience Outlet 8 sets P 634 P 5,072
WALL FAN OUTLET 12 units P 1,989 P23, 868

SECOND FLOOR
Power Circuit Run (12-gauge (Rely on excess wire) - -
THHN 20 AMPS)
Duplex Convenience Outlet 10 sets P 634 P 6,340
WALL FAN OUTLET 12 units P1,989 P23, 868

TOTAL P 65,648.00

27
II- CONTINGENCY

10% of Total of Billing Material

Contingency = P 2,923,415.59 * 10%= P 292,341.559

III – LABOR

EARTHWORKS (5 days)

1 foreman – 800 per day


7 Masons – 500 per day
Total = [500 (7 people) + 800] [(4 days)] = P 21,500.00

CONCRETE WORKS (20 days)

1 foreman – 800 per day


5 Mason – 500 per day
10 Helper – 350 per day
3 Steelman – 450 per day
1 timekeeper – 350 per day

Total= [500 (5) + 350 (10) + 450 (3) + 350 + 800] (20 days) = P 170,000.00

MASONRY WORKS (25 days)

1 Foreman – 800 per day


5 Carpenter – 500 per day
3 Steelman – 450 per day
10 Helpers – 350 per day

28
5 Mason – 500 per day
1 time keeper – 350 per day

Total = [ 800 + 500(5) + 450(3) + 350(10) + 500 (5) + 350] (27 days) = P 297,000.00

REINFORCEMENTS (30 days)

1 Foreman – 800 per day


5 Carpenter – 500 per day
3 Steelman – 450 per day
10 Helpers – 350 per day
7 Mason – 500 per day
3 Welder – 500 per day
1 Timekeeper – 350 per day

Total = [ 800 + 500(5) + 450(3) + 350(10) + 500(7) + 500 (3) + 350] (30 days) = P 405,000.00

ROOFING WORKS (9 days)

1 Foreman – 800 per day


3 Mason - 500 per day
5 Helper – 350 per day

Total – [ 800 + 500 (3) + 350 (5)] (9 days) = P 36,450.00

CEILING WORKS (10 days)

1 Foreman – 800 per day


3 Mason - 500 per day
5 Helper – 350 per day

Total – [ 800 + 500 (3) + 350 (5)] (10 days) = P 40,500.00

29
ELECTRICAL WORKS (15 days)

3 Electrician – 500 per day


2 Mason - 500 per day
5 Helper – 350 per day

Total = [ 500(3) + 500 (2) + 350 (5)] (15days) = P 63,750.00

PLUMBING WORKS (15 days)


1 Foreman – 800 per day
3 Plumber – 500 per day
7 Helper – 350 per day

Total = [ 800 + 500(3) + 350(3)] (9 days) = P 50,250.00

INSTALLATION OF DOORS AND WINDOWS (7 days)

1 Foreman – 800 per day


3 Mason - 500 per day
5 Helper – 350 per day

Total – [ 800 + 500 (3) + 350 (5)] (7 days) = P 28,350.00

TILE WORKS (12 days)

1 Foreman – 800 per day


5 Mason - 500 per day
8 Helper – 350 per day

Total – [ 800 + 500 (5) + 350 (8)] (12 days) = P 73,200.00

30
FINISHING AND PAINTING (25 days)

1 foreman – 800 per day


3 Painter – 500 per day
5 Mason – 500 per day
7 Helper – 350 per day
1 Time keeper – 350 per day

Total = [ 800 + 500 (3) + 500(5) + 350 (5) + 350] (25 days) = P 21,500.00 + P 170,000.00 + P 297,000.00 + P 405,000.00 + P 63,750.00 + P 50,250.00 P 190,000.00

DEMOBILIZATION AND CLEANING (5 days)


1 foreman – 800 per day
7 helper – 350 per day

Total = [350 (7) + 800] (3 days) = P 9,750.00

LABOR TOTAL COST= P 21,500.00 + P 170,000.00 + P 297,000.00 + P 405,000.00 + P 36,450.00 + P 40,500.00 +P 28,350.00 +P
73,200.00+ P 63,750.00 + P 50,250.00 + P 190,000.00
+ P 9,750.00 = P 1,385,750.00

IV – SUPERVISION

EARTHWORKS (5 days)
1 Site Engineer – 1200 per day
Total = [1200] (5 days) = P 6,000

CONCRETE WORKS (20 days)


1 Project Engineer – 1500 per day

31
1 Site Engineer – 1200 per day
1 Safety Engineer – 1100 per day

Total= [3800] (17 days) = P 64,600

MASONRY WORKS (25 days)

1 Project Engineer – 1500 per day


1 Site Engineer – 1200 per day
1 Safety Engineer – 1100 per day

Total = 3800 (25 days) = P 95,000

REINFORCEMENTS (30 days)

1 Project Engineer – 1500 per day


1 Site Engineer – 1100 per day
1 Safety Engineer – 1100 per day

Total = 3800 (24 days) = P 91,200

ELECTRICAL WORKS (15 days)

1 Electrical Engineer – 1100 per day

Total = 1100 (15days) = P 16,500.00

PLUMBING WORKS (15 days)

FINISHING AND PAINTING (25 days)

32
1 Site Engineer – 1200 per day

Total = 1200 (25) = P 30,000.00

DEMOBILIZATION AND CLEANING (5 days)

1 Site Engineer – 1200 per day

Total = 1200 (5 days) = P 6,000

SUPERVISION TOTAL COST= P 6,000 + P 64,600 + P 95,000 + P 91,200 + P 16,500.00 + P 30,000.00 + P 6,000
= P 309,300.00

V – TAXES

Total Material Cost*(12%)


2,923,415.59 * 0.12= P 350,809.871

33
VI – PROPOSED TOTAL COST OF THE BUILDING

TOTAL COST OF THE BUILDING = P 2,923,415.59 + P 292,341.559 + P 1,207,250.00 + P 309,300.00+ P 350,809.871

TOTAL COST OF THE BUILDING = P 5,083,117.02

34

You might also like