6 - I - Design Solution - Bomce
6 - I - Design Solution - Bomce
6 - I - Design Solution - Bomce
1. Road Networks
1.2 Minor Road (Road Blocks 2-7, 6.5m wide A = 3,106.6125 sqm.)
Cement 1,941.6328 bags 225.00 436,867.50
Earthworks 129.4422 cu.m. 75.00 9,708.00
Base Course 258.8844 cu.m. 280.00 72,487.50
20mmø x 6m steel bars 1,392 pcs. 336.00 467,712.00
16mmø x 6m steel bars 863 pcs. 216.00 186,408.00
#18 tie wire 6,780 kg 60.00 406,800.00
TOTAL : 1,579,983.00
1.3 Motor courts/ Collector Roads ( Road Blocks 8-13, 6m wide, A = 2,011.5629 sqm.)
Cement 1,257.226810 bags 225.00 282,876.00
Earthworks 83.815121 cu.m. 75.00 6,286.00
Base Course 167.630242 cu.m. 280.00 46,932.00
20mmø x 6m steel bars 896.00 pcs. 336.00 301,056.00
16mmø x 6m steel bars 561.00 pcs. 216.00 121,176.00
#18 tie wire 2,845.25 kg 60.00 170,715.00
TOTAL : 929,041.00
2 Drainages
18"ø concrete pipe 152 pcs. 6,000.00 912,000.00
24"ø concrete pipe 168 pcs. 7,500.00 1,260,000.00
cement 9,360 bags 225.00 2,106,000.00
sand 1,041 cu.m. 250.00 260,250.00
gravel 2,082 cu.m. 480.00 999,360.00
4" concrete hollow blocks 8,822 pcs. 7.00 61,754.00
1 1/2" PVC Pipe 36 pcs. 86.75 3,123.00
12mmø x 6m steel bars 2,374 pcs. 120.00 284,880.00
hand pumps 3 sets 1,170.00 3,510.00
TOTAL : 5,890,877.00
3 Water Supply
2"ø PVC blue male adaptor 209 pcs. 100.00 20,900.00
4"ø uPVC Pipe 137 pcs. 4,000.00 548,000.00
3"ø uPVC Pipe 121 pcs. 3,000.00 363,000.00
2"ø uPVC Pipe 59 pcs. 2,500.00 147,500.00
4"ø Saddle clamp 141 pcs. 500.00 70,500.00
3"ø Saddle clamp 135 pcs. 350.00 47,250.00
2"ø Saddle clamp 60 pcs. 250.00 15,000.00
4"ø mechanical gate valve 6 pcs. 11,000.00 66,000.00
3"ø mechanical gate valve 15 pcs. 8,000.00 120,000.00
2"ø mechanical gate valve 6 pcs. 6,000.00 36,000.00
Blow-off valve 3 pcs. 2,000.00 6,000.00
Air-release valve 3 pcs. 2,000.00 6,000.00
2"ø brass valve 5 pcs. 2,000.00 10,000.00
2"ø G.I. Pipe 5 pcs. 2,500.00 12,500.00
2"ø G.I. Elbow 5 pcs. 250.00 1,250.00
4"ø x 4"ø Mechanical Tee 6 pcs. 5,000.00 30,000.00
4"ø x 3"ø Mechanical Tee 28 pcs. 5,000.00 140,000.00
4"ø x 2"ø Mechanical Tee 34 pcs. 5,000.00 170,000.00
3"ø x 3"ø Mechanical Tee 3 pcs. 3,500.00 10,500.00
3"ø x 2"ø Mechanical Tee 175 pcs. 3,500.00 612,500.00
1 1/2" ø Gate Value 209 pcs. 1,050.00 219,450.00
Water meter 209 pcs. 1,750.00 365,750.00
solvent cement 6 L 500.00 3,000.00
20,000 L capacity stainless steel tanks 3 sets 400,000.00 1,200,000.00
5hp, Single phase centrifugal water pump 2 sets 73,917.00 147,834.00
Power House 1 sets 300,000.00 300,000.00
TOTAL : 4,668,934.00
THE ECO-HOUSE
BILL OF MATERIALS AND COST ESTIMATE
1 Earth works
Earth fill 3.00 cu.m. 200.00 900.00
Excavation 0.75 cu.m. 450.00 450.00
TOTAL : 1,350.00
2.11 Gutter
Cement 3.24 bags 225.00 729.00
Sand 0.18 cu.m. 250.00 45.00
Gravel 0.36 cu.m. 480.00 172.75
10mm Ø x 4.5m steel bars 2.00 pcs. 63.00 126.00
10mm Ø x 0.75m steel bars 18.00 pcs. 10.50 189.00
#18 tie wire 0.25 kg. 60.00 15.00
1,276.75
3 Roofing
0.65mm x 0.963m x 6.75m Color Rib Span (B143) 3.00 pcs. 1,350.00 4,050.00
0.65mm x 0.963m x 1.5m Color Rib Span (B143) 2.00 pcs. 300.00 600.00
0.65m Side Flushing 6.00 pcs. 210.00 1,260.00
0.5m x 0.075m x 3m C-Purlins 12.00 pcs. 135.00 1,620.00
0.0095mm x 0.05m x 0.75m Angle Bar 3.00 pcs. 105.00 315.00
0.0095mm x 0.05m x 0.05m Angle Bar 6.75 pcs. 112.50 759.50
Task Crew 108.00 pcs. 2.50 270.00
Welding Rod 1.60 kg. 90.00 144.00
Vulca Seal 1.00 L 250.00 250.00
3m PVC Leaf Guard 1.00 pc. 115.00 115.00
2" x 3" x 5' Lumber 5.00 pcs. 90.00 450.00
0.10m Ø x 0.15m bamboo tubes 6.00 pcs. 3.50 21.00
0.10m Ø x 0.30m bamboo tubes 12.00 pcs. 10.00 120.00
9,974.50
6 Kitchen Cabinets
8.6 Door Type 6 (Rear gate door, swing, 3 panes with two fixed)
2" x 6"m x 8' treated lumber 5.00 pcs. 288.00 1,440.00
2" x 6"m x 6' treated lumber 2.00 pcs. 216.00 432.00
2" x 6"m x 3' treated lumber 2.00 pcs. 108.00 216.00
0.10mø x 0.15m bamboo tubes 432.00 pcs. 5.00 2,160.00
¾” brad nails 3.00 kg. 60.00 180.00
2 ½” CW nails 0.75 kg. 60.00 45.00
4"cw nails 0.50 kg. 60.00 30.00
wood putty 0.75 kg. 60.00 45.00
9 Plumbing Works
10 Electrical System
10.1 Fixtures
5W Led bulb Daylight 2 pcs. 150.00 300.00
3W Led bulb Daylight 3 pcs. 120.00 360.00
2W Led bulb Daylight 6 pcs. 120.00 720.00
12W Led bulb Warm White 2 pcs. 300.00 600.00
0.15m Ø canister 2 pcs. 60.00 120.00
0.075m Ø canister 2 pcs. 30.00 60.00
wall mounted lamp 1 pc. 400.00 400.00
post mounted lamp 1 pc. 400.00 400.00
2 gang convenience outlets 4 pcs. 100.00 400.00
1 gang convenience outlets 2 pcs. 48.00 96.00
3 gang switch with reflector 1 pc. 200.00 200.00
2 gang switch with reflector 3 pcs. 140.00 420.00
1 gang switch with reflector 1 pc. 90.00 90.00
¾” x 8' uPVC moulding 6 pcs. 67.50 405.00
surface type utility box 11 pcs. 27.00 297.00
#12 THHN AWG wire 1 roll 4,000.00 4,000.00
Electrical Tape 3 rolls 22.00 66.00
8,934.00
11 Painting
Latex Paint 6 gallons 600.00 3,600.00
Sand Paper 12 pcs. 12.00 144.00
Rugs 1 kg. 75.00 75.00
3,819.00
12 Miscellaneous
stainless steel mounting letters 1 pc. 78.00 78.00
stainless steel mounting numbers 2 pcs. 78.00 156.00
234.00
14 Clearing
Lump Sum Cost 2,500.00
Direct Cost (Sum of Estimated Material Cost and Estimated Labor Cost) : 350,081.68
Therefore, the end users shall be paying a sum of Four Hundred Forty Four Thousand,
Six Hundred Three Pesos and Seventy Five Centavos (P 444,603.75) in instalments of
One Thousand, Four Hundred Eighty Two Pesos (P 1,482.00) only, for 300months.