6 - I - Design Solution - Bomce

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 22

ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 347

8.1. The Development Cost

1. Road Networks

1.1. Major Road (Road Block 1, 8m wide, A = 4,265.6762 sqm.)


Cement 1,386.428600 bags 225.00 311,946.50
Earthworks 92.462857 cu.m. 75.00 6,934.50
Base Course 184.825715 cu.m. 280.00 51,571.00
20mmø x 6m steel bars 1,030.00 pcs. 336.00 346,080.00
16mmø x 6m steel bars 514.00 pcs. 216.00 111,024.00
#18 tie wire 2,996.75 kg 60.00 179,805.00
TOTAL : 1,007,361.00

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

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 348

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

1.4 Pathwalks & Sidewalks ( 3m wide, A=2937.36255 sqm.)


Diamond turf pavers 10,880 pcs. 45.00 489,600.00
TOTAL : 489,600.00

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

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 349

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

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 350

4 Lighting and Power


Solar street lights 40 sets 42,000.00 1,680,000.00
complete with charging stations
and foundations
TOTAL : 1,680,000.00

TOTAL ESTIMATED MATERIAL COST: 16,245,796.00

ESTIMATED LABOR COST (40% OF ESTIMATED MATERIAL COST) : 1,705,809.00

TOTAL DEVELOPMENT COST: 17,951,605.00

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 351

8.2. The Unit Cost

The unit cost shall be of the cost of the base house,

where it is with financing of the housing loan programs.

Should the owner want to purchase the additional

floor level/s for expansion, he is to pay without the aid

of the housing loan program, or with the aid of another.

Therefore, for this study, it shall focus on the unit cost

where it is computed thoroughly from the base house.

Note that some pieces are pre-cut and pre-cast that

the computations for whole prices are divided too

and cost of disposable forms are negligible.

Costs are from retail prices of the products from different

shops and hardware stores, except for some which are

exclusively manufactured by certain companies, like that

of the Solar Home System of Oriental & Motolite.

Here follows the Bill of Materials and Cost Estimate

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 352

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 Reinforced Concrete Works

2.1 Column Footings (4 sets ; 1.2 mm 1.2m x0.3m)


Cement 15.552 bags 225.00 3,500.00
Sand 0.864 cu.m. 250.00 216.00
Gravel 1.728 cu.m. 480.00 830.00
12mm Ø x 1.2m Steel Bars 12.00 pcs. 24.00 288.00
#18 Tie wire 0.50 kg. 60.00 30.00
4,864.00

2.2 Columns (4 sets 0.15m x 0.60m x 3.3m)


Cement 11.664 bags 225.00 2,642.00
Sand 0.648 cu.m. 250.00 462.00
Gravel 1.296 cu.m. 480.00 622.00
12mm Ø x 3m steel bars 32.00 pcs. 120.00 3,840.00
10mm Ø x 1.5m steel bars 64.00 pcs. 21.00 1,344.00
#18 tie wire 0.75 kg. 60.00 45.00
8,955.00

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 353

2.3 Girder Beam (on grade; 2 sets)


Cement 19.926 bags 225.00 4,483.50
Sand 1.107 cu.m. 250.00 276.75
Gravel 2.214 cu.m. 480.00 1,062.75
12mm Ø x 9m steel bars 12.00 pcs. 180.00 2,160.00
12mm Ø x 4.5m steel bars 8.00 pcs. 90.00 720.00
12mm Ø x 3m steel bars 8.00 pcs. 60.00 480.00
10mm Ø x 1.5m steel bars 96.00 pcs. 21.00 2,016.00
#18 tie wire 4.50 kg. 60.00 270.00
11,469.00

2.4 Girder Beam (above grade; 2 sets; 0.45m x 0.30m x x7.2m)


Cement 17.496 bags 225.00 3,936.75
Sand 0.972 cu.m. 250.00 243.00
Gravel 1.944 cu.m. 480.00 933.25
12mm Ø x 7.5m steel bars 12.00 pcs. 150.00 1,800.00
12mm Ø x 4.5m steel bars 4.00 pcs. 90.00 360.00
12mm Ø x 3m steel bars 8.00 pcs. 60.00 480.00
10mm Ø x 1.5m steel bars 84.00 pcs. 21.00 1,764.00
#18 tie wire 5.00 kg. 60.00 300.00
9,817.00

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 354

2.5 Beam 1 (8 sets; 0.3m x 0.15m x 2.7m)


Cement 8.748 bags 225.00 1,968.50
Sand 0.486 cu.m. 250.00 121.50
Gravel 0.972 cu.m. 480.00 466.50
12mm Ø x 3.9m steel bars 32.00 pcs. 78.00 2,496.00
12mm Ø x 2.25m steel bars 16.00 pcs. 45.00 720.00
12mm Ø x 1.5m steel bars 32.00 pcs. 30.00 960.00
10mm Ø x 0.9m steel bars 136.00 pcs. 18.00 2,448.00
#18 tie wire 4.75 kg. 60.00 285.00
9,465.50

2.6 Beam 2 (2 sets; 0.30m x 0.15m x 1.5m)


Cement 1.2150 bags 225.00 273.50
Sand 0.0675 cu.m. 250.00 17.00
Gravel 0.1350 cu.m. 480.00 64.75
12mm Ø x 3m steel bars 8.00 pcs. 60.00 480.00
12mm Ø x 0.9m steel bars 4.00 pcs. 18.00 72.00
12mm Ø x 0.75m steel bars 4.00 pcs. 15.00 60.00
12mm Ø x 1.2m steel bars 4.00 pcs. 24.00 96.00
10mm Ø x 0.9m steel bars 8.00 pcs. 12.60 226.75
#18 tie wire 0.75 kg. 60.00 45.00
1,335.00

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 355

2.7 Cantilevered Beam (3 sets ; 0.30m x 0.15m x 1.5m)


Cement 1.82250 bags 225.00 410.00
Sand 0.10125 cu.m. 250.00 25.25
Gravel 0.20250 cu.m. 480.00 97.25
12mm Ø x 2.25m steel bars 12.00 pcs. 45.00 540.00
12mm Ø x 1.8m steel bars 6.00 pcs. 36.00 216.00
10mm Ø x 0.9m steel bars 27.00 pcs. 18.00 486.00
#18 tie wire 1.00 kg. 60.00 60.00
1,834.50

2.8 Floor Slab (1st floor level; 2.391 cu.m.)


Cement 21.5190 bags 225.00 4,841.75
Sand 1.1955 cu.m. 250.00 298.75
Gravel 2.3910 cu.m. 480.00 1,129.00
12mm Ø x 3m steel bars 10.00 pcs. 60.00 600.00
12mm Ø x 4.5m steel bars 54.00 pcs. 90.00 4,860.00
12mm Ø x 2.25m steel bars 20.00 pcs. 45.00 900.00
10mm Ø x 1.8m steel bars 1.00 pcs. 36.00 36.00
10mm Ø x 4.5m steel bars 23.00 pcs. 63.00 1,449.00
10mm Ø x 2.25m steel bars 16.00 pcs. 31.50 504.00
#18 tie wire 3.50 kg. 60.00 210.00
14,828.50

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 356

2.9 Sidings (0.10m x 31.905sqm.)


Cement 28.71450 bags 225.00 6,460.75
Sand 1.59525 cu.m. 250.00 399.00
Gravel 3.19050 cu.m. 480.00 1,531.50
12mm Ø x 3m steel bars 44.00 pcs. 60.00 2,640.00
10mm Ø x 0.6m steel bars 88.00 pcs. 12.00 1,056.00
10mm Ø x 1.5m steel bars 16.00 pcs. 21.00 336.00
#18 tie wire 1.50 kg. 60.00 90.00
12,513.25

2.10. Zoccalo (footing and wall)


Cement 4.67856 bags 225.00 1,052.75
Sand 0.25992 cu.m. 250.00 65.00
Gravel 0.22500 cu.m. 480.00 108.00
4” concrete hollow blocks 40.50 pcs. 7.00 283.50
10mm Ø x 6m steel bars 2.00 pcs. 120.00 240.00
10mm Ø x 1.5m steel bars 16.00 pcs. 30.00 480.00
#18 tie wire 0.25 kg. 60.00 15.00
2,244.25

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 357

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

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 358
4 Ceiling
Sawali 17.82 sqm. 11.25 200.50
2" x 2" x 10' Lumber 27.00 pcs. 180.00 4,860.00
1/2 lengthwise 0.10 x 0.60m Bamboo strips 86.00 pcs. 10.00 860.00
1/4 lengthwise 0.10 x 0.60m Bamboo strips 52.00 pcs. 5.00 260.00
Wood Preservative 1.00 L 420.00 420.00
2 ½” CW nails 1.00 kg. 60.00 60.00
4" CW nails 0.25 kg. 60.00 15.00
3m PVC Leaf Guard 3.00 pcs. 115.00 345.00
7,020.50

5 Kitchen Counter ( 0.05m x 0.60m x 2.00m)


Cement 0.64700 bags 225.00 157.00
Sand 0.03875 cu.m. 250.00 9.75
Gravel 0.07750 cu.m. 480.00 37.25
12mmø x 3m steel bars 2.00 pcs. 42.00 84.00
10mmø x 0.9m steel bars 2.00 pcs. 12.60 25.25
10mmø x 0.45m steel bars 12.00 pcs. 6.30 75.75
#18 tie wire 0.50 kg. 60.00 30.00
0.20 x 0.20m ceramic tiles, cream 30.00 pcs. 10.50 315.00
0.20 x 0.30m ceramic tiles, cream 12.00 pcs. 15.00 180.00
Grout 0.75 kg. 36.00 27.00
14" x 20" kitchen sink, Panda ST147 1.00 pc. 570.00 570.00
1,511.00

6 Kitchen Cabinets

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 359
2" x 2" x 10' Lumber 7.00 pcs. 180.00 1,260.00
3/8" x 1" x 10' Lumber 17.10 pcs. 24.00 1,116.00
Sawali 2.2275 sqm. 11.25 25.00
Wood Preservative 0.50 L 420.00 210.00
2 ½” CW nails 0.50 kg. 60.00 30.00
4" CW nails 0.25 kg. 60.00 15.00
Concealed cabinet door gear 16.00 pcs. 95.00 1,520.00
4,176.00

7 Toilet and Bath


Cement 1.68075 bags 225.00 378.25
Sand 0.09338 cu.m. 250.00 23.50
0.20m x 0.20m unglazed floor tiles, cream 48.00 pcs. 10.50 504.00
0.20m x 0.30m unglazed wall tiles, cream 56.00 pcs. 16.50 924.00
Grout 1.50 kg. 36.00 54.00
2" x 2" x 10' Lumber 6.00 pcs. 180.00 1,080.00
½ lengthwise 10mmø x 0.60m Bamboo strips 12.00 pcs. 10.50 126.00
½ lengthwise 10mmø x 2.1m Bamboo strips 4.00 pcs. 36.00 144.00
¼ lengthwise 10mmø x 2.1m Bamboo strips 5.00 pcs. 18.00 90.00
Sawali 7.56 sqm. 11.25 85.00
2 ½” CW nails 1.00 kg. 60.00 60.00
4" CW nails 1.00 kg. 60.00 60.00
Wood Preservative 3.00 L 420.00 1,260.00
¾ lengthwise 10mmø x 1.5m Bamboo strips 1.00 pc. 37.50 37.50
plastic chains 1.50 m 15.00 22.50
pale flush type toilet bowl 1.00 set 750.00 750.00
stainless floor drain 1.00 set 30.00 30.00
5,628.75

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 360

8 Fenestrations ( Custom Doors)

8.1 Door Type 1 (Gate Door, Swing, 1 pane)


2" x 6"m x 8' treated lumber 3.00 pcs. 288.00 864.00
0.10mø x 0.15m bamboo tubes 180.00 pcs. 5.00 900.00
3
/4" Brad Nails 2.00 kg. 60.00 120.00
2 1/2" CW nails 0.25 kg. 60.00 15.00
wood putty 0.25 kg. 126.00 31.50
Wood Preservative, maple varnish 0.50 L 420.00 210.00
door hinges 3.00 sets 75.00 225.00
twist knob 1.00 set 90.00 90.00
dead bolt 1.00 set 30.00 30.00
2,485.50

8.2 Door Type 2 (Main door, Sliding, 6 Panes)


2" x 6"m x 8' treated lumber 12.00 pcs. 288.00 3,456.00
2" x 6"m x 3' treated lumber 18.00 pcs. 108.00 1,944.00
½” x 1"m x 12' treated lumber 12.00 pcs. 36.00 432.00
¾” x 1 ½”m x 12' treated lumber 24.00 pcs. 54.00 1,296.00
Sawali 25.92 sqm. 11.25 291.75
2 ½” CW nails 2.00 kg. 60.00 120.00
4" CW nails 1.00 kg. 60.00 60.00
wood putty 1.50 kg. 126.00 189.00
wood preservative 3.00 L 420.00 1,260.00
winged hinge pins with nuts and bolts 24.00 sets 12.00 288.00

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 361
4-1P Truck, sliding door rollers without apron 6.00 sets 105.00 630.00
#5 Box Track, 3/16” thick @ 6m length 1.00 pc. 72.00 72.00
1" Ø x 10' half circle section treated lumber 6.00 pcs. 75.00 450.00
sliding door lock 3.00 sets 840.00 2,520.00
patio door lock 4.00 sets 252.00 1,008.00
chain bolt 6.00 sets 470.00 2,820.00
16,836.75

8.3 Door Type 3 (Modified Door, Sliding & Swivelling 5 Panes)


2" x 6"m x 8' treated lumber 10.00 pcs. 288.00 2,880.00
2" x 6"m x 2' treated lumber 15.00 pcs. 72.00 1,080.00
½” x 1"m x 12' treated lumber 8.00 pcs. 36.00 288.00
¾” x 1 ½”m x 12' treated lumber 16.00 pcs. 54.00 864.00
Sawali 4.00 sqm. 11.25 45.00
2 ½” CW nails 1.50 kg. 60.00 90.00
4" CW nails 0.75 kg. 60.00 45.00
wood putty 1.50 kg. 126.00 189.00
wood preservative 3.00 L 420.00 1,260.00
aluminum alloy handle 10.00 pcs. 245.00 2,450.00
winged hinge pins with nuts and bolts 20.00 sets 12.00 240.00
4-1P Truck, SWIVELLING sliding door rollers without apron 5.00 sets 105.00 525.00
#5 Box track 3/16” thick @6m length 0.50 pc. 72.00 36.00
nylon cylinder door guide 5.00 pcs. 22.50 112.50
slush bolt 6.00 sets 270.00 1,620.00
11,724.50

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 362

8.4 Door Type 4 (Service door, swing)


2" x 6"m x 8' treated lumber 5.00 pcs. 288.00 1,440.00
2" x 6"m x 2 ½’ treated lumber 2.00 pcs. 90.00 180.00
2 ½” CW nails 0.50 kg. 60.00 30.00
4" CW nails 0.25 kg. 60.00 15.00
wood putty 0.25 kg. 126.00 31.50
wood preservative maple varnish 0.50 L 420.00 210.00
door hinges 3.00 sets 75.00 225.00
lever knob 1.00 set 120.00 120.00
dead bolt 1.00 set 30.00 30.00
2,281.50

8.5 Door Type 5 (PVC Door, Swing)


0.60m x 1.8m louvered PVC door complete with
jambs, Hinges and lockset 1.00 set 2,175.00 2,175.00
2,175.00

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

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 363
wood preservative maple varnish 1.50 L 420.00 630.00
aluminum alloy handle 2.00 pcs. 245.00 490.00
door hinges 3.00 sets 75.00 225.00
patio door lock 1.00 set 252.00 252.00
dead bolt 1.00 set 30.00 30.00
6" x 6" x 12' wooden post 1.00 pc. 1,260.00 1,260.00
anchor plates 1.00 pair 80.00 80.00
machine bolts with nuts 4.00 pcs. 4.50 18.00
cement 1.64 bags 225.00 369.00
sand 0.09 cu.m. 250.00 22.75
gravel 0.18 cu.m. 480.00 87.50
8,012.25

9 Plumbing Works

9.1 Water Distribution System


1 ½” Ø P.E. Pipes 7.125 m. 22.00 156.75
1 ½” Ø G.I. TEE 2.00 pcs. 12.00 24.00
1 ½” Ø G.I. Elbow 4.00 pcs. 9.00 36.00
levered faucet 1.00 pcs. 70.00 70.00
levered House Bib 2.00 pcs. 75.00 150.00
1 ½” Ø G.I. Adaptor 3.00 pcs. 15.00 45.00
PVC Clip 6.00 sets 2.50 15.00
496.75

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 364

9.2 Waste Discharge


3" Ø PVC Pipe 2.00 pcs. 173.25 346.50
2" Ø PVC Pipe 1.00 pc. 115.50 115.50
3" Ø PVC Clean Cut 3.00 pcs. 44.00 132.00
3" Ø PVC Wye 4.00 pcs. 69.00 276.00
3" Ø PVC 135˚ Elbow 5.00 pcs. 18.00 90.00
3" Ø x 2 PVC Wye 3.00 pcs. 57.00 171.00
2" Ø PVC Sanitary TEE 1.00 pc. 40.00 40.00
2" Ø PVC P. Trap 2.00 pcs. 45.00 90.00
2" Ø PVC Elbow 3.00 pcs. 15.00 45.00
3" Ø PVC Elbow 1.00 pc. 22.50 22.50
4" Ø PVC Plug 2.00 pcs. 34.00 68.00
18" Ø concrete pipe 1.00 pc. 6,000.00 6,000.00
Filtering Septic Tank 1.00 set 5,800.00 5,800.00
Excavation 0.75 cu.m. 450.00 337.50
13,534.00

9.3 Rainwater Collection System


3" Ø PVC Pipe 1.00 pc. 173.25 173.25
3" Ø PVC 135˚ Elbow 1.00 pc. 18.00 18.00
3" Ø PVC Sanitary Tee 1.00 pc. 40.00 40.00
3" Ø PVC Plug 1.00 pc. 25.50 25.50
G.I. Strap 3.00 pcs. 7.50 22.50
Tack Screw 12.00 pcs. 2.50 30.00
309.25

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 365

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

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 366

10.2 Solar Home System


5A Breakers, Single Pole 6 sets 75.00 450.00
15A Breakers, Two Poles 2 sets 140.00 280.00
20A Breakers, Two Poles 2 sets 140.00 280.00
6-Branches 15A Breaker 1 set 2,500.00 2,500.00
400W Solar Panels 3 pcs. 20,000.00 60,000.00
200AH deep cycle batteries 4 pcs. 11,300.00 45,200.00
Charge Controller 60A LCD 1 pc. 11,500.00 11,500.00
1,500VA pure sinewave inverter 1 pc. 7,500.00 7,500.00
127,710.00

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

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 367

13 Safety and Health


Lump Sum Cost 5,000.00

14 Clearing
Lump Sum Cost 2,500.00

SUMMARY OF MATERIAL COST


1 LOT PREPARATION 2,500.00
2 EARTHWORKS 1,350.00
3 RC WORKS 78,602.75
4 ROOFING 9,974.50
5 CEILING 7,020.50
6 KITCHEN 1,511.00
7 CABINETRY 4,176.00
8 TOILET AND BATH 5,628.75
9 FENESTRATIONS 43,515.50
10 PLUMBING 14,340.00
11 ELECTRICAL 136,644.00
12 PAINTING 3,819.00
13 MISCELLANEOUS 234.00
14 SAFETY AND HEALTH 5,000.00
15 CLEARING 2,500.00
Total Estimated Material Cost : 316,816.00

Estimated Labor Cost (30% of Material Cost) : 33,265.68

DANIEL JOSHUA M. DADO


ECO – HOUSING A SUSTAINABLE LOW-COST HOUSING DEVELOPMENT DESIGN SOLUTION 368

Direct Cost (Sum of Estimated Material Cost and Estimated Labor Cost) : 350,081.68

TOTAL ESTIMATED UNIT COST

1 Estimated Material Cost 316,816.00

2 Estimated Labor Cost 33,265.75

3 OCM (5% of Direct Cost) 17,504.00

4 Contractors Profit (10% of Direct Cost) 35,008.25

5 Tax (12% of Direct Cost) 42,009.75

TOTAL UNIT COST 444,603.75

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.

DANIEL JOSHUA M. DADO

You might also like