Project : FUENTE DE VILLA ABRILLE

Location : Fuente de Villa Abrille, Brgy. Matina, Davao City

number length width height area/

item description unit quantity
north east south west volume

I. EARTHWORKS
1.0 Clearing and grubbing 1,763.00
2.0 Sub-grade preparation 1,763.00

II. BASKETBALL COURT

A. STRUCTURAL WORKS
1.0 Structural works
1.1 Basketball goal
a. Excavation 4.42
volume 2.00 1.60 1.20 1.15 4.42 m³
b. Disposal 4.42
c. 50mm thk Gravel bedding 0.19
volume 2.00 1.60 1.20 0.05 0.19 m³
d. Concrete, 3000psi 1.84
volume 2.00 1.60 1.20 0.25 0.96
2.00 0.40 0.30 1.25 0.30
1.00 0.12 0.06 1.60 0.29
2.00 0.30 0.20 1.60 0.19
1.00 0.06 0.04 1.00 0.10
1.84 m³
e. Formworks 12.34
area 2.00 1.40 1.25 3.50
2.00 1.20 1.60 3.84
2.00 1.00 1.60 3.20
2.00 0.90 1.00 1.80
12.34 m²
f. Rebars, grade 40 152.57
weight 6.00 6.00 1.58 56.81
1.00 7.50 1.58 11.84
4.00 7.50 0.89 26.64
2.00 10.50 0.62 12.94
8.00 9.00 0.62 44.35
152.57 kgs
g. Tiewires 3.05
1.2 Slab on fill
a. 75mm thk Gravel bedding 42.62
volume 30.80 18.45 0.08 42.62 m³
b. Vapor barrier (optional) 568.26
area 30.80 18.45 568.26 m²
c. Concrete, 3000psi 85.24
volume 30.80 18.45 0.15 85.24 m³
d. Formworks 14.78
area 2.00 49.25 0.15 14.78 m²
e. Rebars, grade 40 1,860.01
weight 46.00 12.00 0.62 340.03
92.00 10.50 0.62 595.06
77.00 10.50 0.62 498.04
77.00 9.00 0.62 426.89
1,860.01 kgs
f. Tiewires 37.20
1.3 Bench area
a. Excavation 13.67
volume 4.00 8.30 0.40 0.85 11.29
4.00 1.75 0.40 0.85 2.38
13.67 m³
b. Disposal 13.67
c. Fill 3.84
 volume 2.00 8.00 0.50 0.20 1.60
2.00 8.00 0.35 0.40 2.24
3.84 m³
d. 50mm thk Gravel bedding 2.19
volume 2.00 8.30 1.75 0.05 1.45
4.00 8.30 0.40 0.05 0.66
2.00 1.75 0.40 0.05 0.07
2.19 m³
e. Concrete, 3000psi 9.58
volume 2.00 8.30 1.75 0.10 2.91
4.00 8.30 0.15 0.75 3.74
4.00 8.30 0.40 0.20 2.66
2.00 1.75 0.40 0.20 0.28
9.58 m³
f. Formworks 14.11
area 2.00 8.30 0.85 14.11 m²
g. Rebars, grade 40 410.09
weight 12.00 9.00 0.62 66.53
2.00 10.50 0.62 12.94
16.00 6.00 0.62 59.14
28.00 6.00 1.62 271.49
410.09 kgs
h. Tiewires 8.20
2.0 Masonry
2.1 150mm thk CHB
a. 150mm thk CHB 50.82
area 2.00 8.30 0.70 11.62
2.00 8.30 1.75 29.05
4.00 1.75 1.45 10.15
50.82 m²
b. Rebars, grade 40 152.46
c. Tiewires 3.05

B. ARCHITECTURAL WORKS
1.0 Floor finishes
1.1 Plain cement concrete finish 568.26
area 30.80 18.45 568.26 m²
1.2 #10 Pebble washout finish 25.60
area 2.00 8.00 1.60 25.60 m²
1.3 25mm thk Concrete topping 593.86
2.0 Wall finishes
2.1 20mm thk Plaster 30.02
area 2.00 8.30 1.15 19.09
2.00 8.30 0.30 4.98
4.00 1.75 0.85 5.95
30.02 m²
3.0 Painting works
3.1 Paint finish
a. Basketball goal 9.54
area 2.00 1.40 0.25 0.70
2.00 1.20 1.60 3.84
2.00 1.00 1.60 3.20
2.00 0.90 1.00 1.80
9.54 m²
b. 50mm wide Basketball court lines 206.73
c. Logo acrylic paint markings 1.00
area 3.14 1.83 1.83 10.52
2.00 0.60 10.80 12.96
23.48 m²
4.0 Miscellaneous items
4.1 1800 x 1200 x 12mm thk Fiberglass board in paint finish inc. framing 2.00

C. ELECTRICAL WORKS
 1.0 Electrical fixtures
1.1 Lamp post 4.00

III. SWIMMING POOL

A. STRUCTURAL WORKS
1.0 Structural works
1.1 Swimming pool
a. Excavation 223.49
volume 186.24 1.20 223.49 m³
b. Disposal 223.49
c. Vapor barrier 194.50
d. 100mm thk Gravel bedding 18.62
volume 186.24 0.10 18.62 m³
e. Concrete, 3000psi 36.85
volume 186.24 0.15 27.94
47.56 0.15 1.25 8.92
36.85 m³
f. Formworks 74.44
area 56.79 0.15 8.52
52.74 1.25 65.93
74.44 m²
g. Rebars, grade 40 3,866.22
slab 56.00 12.00 0.62 413.95
122.00 10.50 0.62 789.10
152.00 9.00 0.62 842.69
102.00 7.50 0.62 471.24
55.00 6.00 0.62 203.28
wall 155.00 6.00 0.62 572.88
62.00 7.50 0.89 412.92
20.00 13.00 0.62 160.16
3,866.22 kgs
h. Tiewires 77.32
i. Waterstop 56.79
1.2 Beam
a. Concrete, 3000psi 12.51
volume 125.11 0.40 0.25 12.51 m³
b. Rebars, grade 40 1,025.62
weight 66.00 12.00 0.89 703.30
68.00 12.00 0.40 322.32
1,025.62 kgs
c. Tiewires 20.51
1.3 Stairs
a. Excavation 3.22
0.50 8.26 0.78 3.22 m³
b. Disposal 3.22
c. 100mm thk Gravel bedding 0.63
volume 6.26 0.10 0.63 m³
d. Concrete, 3000psi 1.42
volume 6.26 0.15 0.94
0.50 17.12 0.30 0.19 0.48
1.42 m³
e. Formworks 3.97
area 21.17 0.19 3.97 m²
f. Rebars, grade 40 99.79
weight 3.00 12.00 0.62 22.18
5.00 9.00 0.62 27.72
9.00 9.00 0.62 49.90
99.79 kgs
g. Tiewires 2.00
2.0 Masonry
2.1 150mm thk CHB
a. 150mm thk CHB 68.15
area 56.79 1.20 68.15 m²
 b. Rebars, grade 40 136.30
c. Tiewires 2.73

B. ARCHITECTURAL WORKS
1.0 Floor finishes
1.1 200 x 200mm Ceramic tiles 179.98
1.2 No.5 beige pebble washout with white cement 6.26
1.3 50mm thk Concrete topping 186.24
2.0 Wall finishes
2.1 200 x 200mm Ceramic tiles 68.15
area 56.79 1.20 68.15 m²
2.2 No.5 beige pebble washout with white cement 3.97
area 21.17 0.19 3.97 m²
2.3 50mm thk Plaster 68.15
3.0 Waterproofing works
3.1 Waterproofing membrane 270.02
area 179.98
56.79 1.20 68.15
21.89
270.02 m²
4.0 Miscellaneous items
4.1 38mmØ SS Handrail and ladder steps L=1355mm 2.00
4.2 38mmØ SS Handrail L=1595mm 1.00

C. ELECTRICAL WORKS
1.0 Electrical fixtures
1.1 Uplight 9.00

IV. SWIMMING POOL DECK

A. STRUCTURAL WORKS
1.0 Structural works
1.1 Slab on fill
a. 75mm thk Gravel bedding 24.97
volume 332.95 0.08 24.97 m³
b. Concrete, 3000psi 24.97
volume 332.95 0.08 24.97 m³
c. Formworks 6.82
area 90.88 0.08 6.82 m²

B. ARCHITECTURAL WORKS
1.0 Floor finishes
1.1 Stamp concrete 258.80
1.2 No.5 beige pebble washout with white cement 74.15
1.3 50mm thk Concrete topping 258.80
1.4 25mm thk Concrete topping 74.15

V. PUMP ROOM
A. STRUCTURAL WORKS
1.0 Structural works
1.1 Footing
a. Excavation 1.87
volume 8.00 0.60 0.60 0.65 1.87 m³
b. Disposal 1.87
c. 50mm thk Gravel bedding 0.14
volume 8.00 0.60 0.60 0.05 0.14 m³
d. Concrete, 3000psi 0.58
volume 8.00 0.60 0.60 0.20 0.58 m³
e. Rebars, grade 40 47.95
weight 6.00 9.00 0.89 47.95 kgs
f. Tiewires 0.96
1.2 Wall footing
a. Excavation 4.97
volume 19.12 0.40 0.65 4.97 m³
 b. Disposal 4.97
c. 50mm thk Gravel bedding 0.38
volume 19.12 0.40 0.05 0.38 m³
d. Concrete, 3000psi 1.53
volume 19.12 0.40 0.20 1.53 m³
e. Rebars, grade 40 9.24
weight 2.00 7.50 0.62 9.24
6.00 6.00 0.62 22.18
1.00 12.00 0.62 7.39
7.00 6.00 0.62 25.87
64.68 kgs
f. Tiewires 0.18
1.3 Slab on fill
a. 50mm thk Gravel bedding 0.90
volume 2.50 2.50 0.05 0.31
2.00 1.05 3.22 0.05 0.34
2.00 1.39 1.78 0.05 0.25
0.90 m³
b. Concrete, 3000psi 1.79
volume 2.50 2.50 0.10 0.63
2.00 1.05 3.22 0.10 0.68
2.00 1.39 1.78 0.10 0.49
1.79 m³
c. Rebars, grade 40 42.50
weight 2.00 10.50 0.62 12.94
5.00 6.00 0.62 18.48
3.00 6.00 0.62 11.09
42.50 kgs
d. Tiewires 0.85
1.4 Column
a. Concrete, 3000psi 1.06
volume 4.00 0.30 0.15 3.35 0.60
4.00 0.30 0.15 2.55 0.46
1.06 m³
b. Formworks 21.24
area 4.00 0.90 3.35 12.06
4.00 0.90 2.55 9.18
21.24 m²
c. Rebars, grade 40 155.04
weight 8.00 7.50 0.89 53.28
8.00 12.00 0.62 59.14
8.00 6.00 0.89 42.62
155.04 kgs
d. Tiewires 3.10
1.5 Beam
a. Concrete, 3000psi 0.72
volume 19.12 0.15 0.25 0.72 m³
b. Formworks 9.56
area 2.00 19.12 0.25 9.56 m²
c. Rebars, grade 40 138.11
weight 7.00 7.50 0.89 46.62
5.00 6.00 0.89 26.64
2.00 10.50 0.89 18.65
10.00 7.50 0.62 46.20
138.11 kgs
d. Tiewires 2.76
2.0 Structural steel
2.1 100 x 50 x 15 x 2mm R-1 Rafter 10.08 43.33
weight 2.00 6.00 3.61 43.33 kgs
2.2 40 x 3mm Flat bar 10.08 11.30
weight 2.00 6.00 0.94 11.30 kgs
2.3 LC 75 x 50 x 15 x 1.5mm 40.50 101.38
weight 7.00 6.00 2.41 101.38 kgs
 2.4 Miscellaneous items 1.00
3.0 Masonry
3.1 150mm thk CHB
a. 150mm thk CHB 52.58
area 10.00 3.35 33.50
9.12 2.55 23.26
2.50 1.05 2.63
D-1 -1.00 1.60 2.10 -3.36
opening -2.00 0.80 2.15 -3.44
52.58 m²
b. Rebars, grade 40 157.74
c. Tiewires 3.15

B. ARCHITECTURAL WORKS
1.0 Floor finishes
1.1 Plain cement finish 13.00
area 2.50 2.50 6.25
2.00 1.05 3.22 6.75
13.00 m²
1.2 200 x 200mm Ceramic tiles 4.95
area 2.00 1.39 1.78 4.95 m²
1.3 25mm thk Concrete topping 17.95
2.0 Exterior wall finishes
2.1 20mm thk Plaster 52.58
area 10.00 3.35 33.50
9.12 2.55 23.26
2.50 1.05 2.63
D-1 -1.00 1.60 2.10 -3.36
opening -2.00 0.80 2.15 -3.44
52.58 m²
2.2 Stone cladding 8.32
area 9.24 0.90 8.32 m²
2.3 200 x 50mm Concrete moulding 9.12
2.4 100 x 50mm Concrete moulding 12.36
3.0 Interior wall finishes
3.1 20mm thk Plaster 52.58
area 10.00 3.35 33.50
9.12 2.55 23.26
2.50 1.05 2.63
D-1 -1.00 1.60 2.10 -3.36
opening -2.00 0.80 2.15 -3.44
52.58 m²
3.2 10mm Grooves 11.08
3.3 200 x 200mm Ceramic tiles 11.08
area 11.08 1.00 11.08 m²
4.0 Doors
4.1 Double leaf steel louver door (1600 x 2100mm) 1.00
4.2 Steel door jamb 1.00
4.3 Ball bearing hinges 6.00
4.4 Lockset 1.00
4.5 Dummy trim 1.00
4.6 Flush bolt 2.00
5.0 Roof finishes
5.1 Concrete roof tiles with Ga.26 GI undersheeting 24.95
area 2.00 4.50 2.52 22.68 m²
5.2 12mm thk Ficem board fascia 19.08
6.0 Paint finishes
6.1 Textured paint finish
a. Exterior masonry wall 44.27
6.2 Paint finish
a. Interior masonry wall 41.50
b. 200 x 50mm Concrete moulding 9.12
c. 100 x 50mm Concrete moulding 12.36
 d. 12mm thk Ficem board fascia 19.08
6.3 Epoxy paint finish
a. Steel door 6.72
area 2.00 1.60 2.10 6.72 m²
b. Steel jamb 5.80

C. ELECTRICAL WORKS
1.0 Electrical fixtures
1.1 Flourescent light 2.00

D. PLUMBING WORKS
1.0 Plumbing fixtures and accessories
1.1 Shower 2.00
1.2 Faucet 2.00
1.3 Floor drain 2.00
2.0 Drainage system
2.1 100mmØ x 3m uPVC Pipe 4.00 2.00
2.2 100mmØ uPVC Tee 2.00
2.3 Miscellaneous items 1.00
3.0 Water system
3.1 20mmØ x 3m uPVC Pipe 14.00 3.60 6.00
3.2 20mmØ uPVC Elbow 5.00
3.3 20mmØ uPVC Tee 4.00
3.4 Miscellaneous items 1.00

VI. PATHWAY
A. STRUCTURAL WORKS
1.0 Structural works
1.1 Slab on fill
a. 75mm thk Gravel bedding 5.48
volume 73.00 0.08 5.48 m³
b. Concrete, 3000psi 5.48
volume 73.00 0.08 5.48 m³

B. ARCHITECTURAL WORKS
1.0 Floor finishes
1.1 Stamp concrete 73.00
1.2 50mm thk Concrete topping 73.00

VII. PLUMBING WORKS

1.0 Plumbing fixtures and accessories
1.1 Hose bibb 1.00
2.0 Drainage system
2.1 Catch basin/ area drain (500 x 500mm) 14.00
2.2 Pool deck plastic grating (300 x 4100mm) 1.00
2.3 100mmØ x 3m uPVC Pipe 148.50 50.00
2.4 Miscellaneous items 1.00
3.0 Water system
3.1 Water point 1.00
3.2 20mmØ x 3m uPVC Pipe 6.00 2.00
3.3 50 x 25mmØ uPVC Reducer tee 1.00
3.4 Miscellaneous items 1.00
4.0 Testing and commissioning
4.1 Testing and commissioning 1.00
unit remarks

m²
m²

m³

m³
m³

m³

m²

kgs

kgs

m³

m²

m³

m²

kgs
46.00 30.80

77.00 18.45

kgs

m³

m³
m³
m³

m³

m²

kgs
30.00 8.30
12.00 1.75
160.00 0.60
56.00 3.00

kgs

m²

kgs
kgs

m²

m²

m²

m²

m²

lm
lot

nos
nos

m³

m³
m²
m³

m³

m²

kgs

620.00 1.50
620.00 0.75
20.00 12.00

kgs
lm

m³

kgs
66.00 12.00
340.00 1.20

kgs

m³

m³
m³

m³

m²

kgs
21.00 1.70
10.00 4.50
80.00 1.00

kgs

m²
kgs
kgs

m²
m²
m²

m²

m²

m²

m²

nos
nos

nos

m³

m³

m²

m²
m²
m²
m²

m³

m³
m³

m³

kgs
64.00 0.80
kgs

m³
m³
m³

m³

kgs
6.00 2.50
6.00 6.00
6.00 2.00
64.00 0.60

kgs

m³

m³

kgs
8.00 2.50
5.00 6.00
8.00 1.78

kgs

m³

m²

kgs
16.00 3.50
116.00 0.80
16.00 3.00

kgs

m³

m²

kgs
20.00 2.50
20.00 1.39
10.00 1.78
96.00 0.70

kgs

kgs

kgs

kgs
lot

m²

kgs
kgs

m²

m²

m²

m²

m²

lm
lm

m²

lm
m²

set
set
nos
set
set
nos

m² 10% waste

lm

m²

m²
lm
lm
lm

m²

lm

nos

nos
nos
nos

nos
nos
lot

nos
nos
nos
lot

m³

m³

m²
m²

nos wp

nos
lot
nos
lot

nos
nos
nos
lot

lot
Project : FUENTE DE VILLA ABRILLE (Phase 2)
Location : Fuente de Villa Abrille, Brgy. Matina, Davao City
Subject : BUDGETARY COST ESTIMATE
Date : December 11, 2006

item description quantity unit unit cost total amount

I. EARTHWORKS
1.0 Clearing and grubbing 1,763.00 m² 3.75 6,611.25
2.0 Sub-grade preparation 1,763.00 m² 12.50 22,037.50

Sub - total 28,648.75

II. BASKETBALL COURT

A. STRUCTURAL WORKS
1.0 Structural works
1.1 Basketball goal
a. Excavation 4.42 m³ 225.00 994.50
b. Disposal 4.42 m³ 187.50 828.75
c. 50mm thk Gravel bedding 0.19 m³ 750.00 142.50
d. Concrete, 3000psi 1.84 m³ 3,750.00 6,900.00
e. Formworks 12.34 m² 312.50 3,856.25
f. Rebars, grade 40 152.57 kgs 42.50 6,484.23
g. Tiewires 3.05 kgs 50.00 152.50
1.2 Slab on fill
a. 75mm thk Gravel bedding 42.62 m³ 750.00 31,965.00
b. Vapor barrier (optional) 568.26 m² 25.00 14,206.50
c. Concrete, 3000psi 85.24 m³ 3,750.00 319,650.00
d. Formworks 14.78 m² 312.50 4,618.75
e. Rebars, grade 40 1,860.01 kgs 42.50 79,050.43
f. Tiewires 37.20 kgs 50.00 1,860.00
1.3 Bench area
a. Excavation 13.67 m³ 225.00 3,075.75
b. Disposal 13.67 m³ 187.50 2,563.13
c. Fill 3.84 m³ 375.00 1,440.00
d. 50mm thk Gravel bedding 2.19 m³ 750.00 1,642.50
e. Concrete, 3000psi 9.58 m³ 3,750.00 35,925.00
f. Formworks 14.11 m² 312.50 4,409.38
g. Rebars, grade 40 410.09 kgs 42.50 17,428.83
h. Tiewires 8.20 kgs 50.00 410.00
2.0 Masonry
2.1 150mm thk CHB
a. 150mm thk CHB 50.82 m² 471.88 23,980.69
b. Rebars, grade 40 152.46 kgs 42.50 6,479.55
c. Tiewires 3.05 kgs 50.00 152.50

B. ARCHITECTURAL WORKS
1.0 Floor finishes
1.1 Plain cement finish 568.26 m² 100.00 56,826.00
1.2 #10 Pebble washout finish 25.60 m² 288.75 7,392.00
1.3 25mm thk Concrete topping 593.86 m² 221.25 131,391.53
2.0 Wall finishes
2.1 20mm thk Plaster 30.02 m² 196.25 5,891.43
3.0 Painting works
3.1 Paint finish
a. Basketball goal 9.54 m² 162.50 1,550.25
b. 50mm wide Basketball court lines 206.73 lm 31.26 6,462.50
c. Logo acrylic paint markings 1.00 lot 6,250.00 6,250.00
4.0 Miscellaneous items

Page 15 of 22
 item description quantity unit unit cost total amount

4.1 1800 x 1200 x 12mm thk Fiberglass board in paint 2.00 nos 52,291.38 104,582.75
finish inc. framing

C. ELECTRICAL WORKS
1.0 Electrical fixtures
1.1 Lamp post 4.00 nos 29,167.23 116,668.90

Sub - total 1,005,232.06

III. SWIMMING POOL

A. STRUCTURAL WORKS
1.0 Structural works
1.1 Swimming pool
a. Excavation 223.49 m³ 225.00 50,285.25
b. Disposal 223.49 m³ 187.50 41,904.38
c. Vapor barrier 194.50 m² 25.00 4,862.50
d. 100mm thk Gravel bedding 18.62 m³ 750.00 13,965.00
e. Concrete, 3000psi 36.85 m³ 3,750.00 138,187.50
f. Formworks 74.44 m² 312.50 23,262.50
g. Rebars, grade 40 3,866.22 kgs 42.50 164,314.35
h. Tiewires 77.32 kgs 50.00 3,866.00
i. Waterstop 56.79 lm 457.96 26,007.55
1.2 Beam
a. Concrete, 3000psi 12.51 m³ 3,750.00 46,912.50
b. Rebars, grade 40 1,025.62 kgs 42.50 43,588.85
c. Tiewires 20.51 kgs 50.00 1,025.50
1.3 Stairs
a. Excavation 3.22 m³ 225.00 724.50
b. Disposal 3.22 m³ 187.50 603.75
c. 100mm thk Gravel bedding 0.63 m³ 750.00 472.50
d. Concrete, 3000psi 1.42 m³ 3,750.00 5,325.00
e. Formworks 3.97 m² 312.50 1,240.63
f. Rebars, grade 40 99.79 kgs 42.50 4,241.08
g. Tiewires 2.00 kgs 50.00 100.00
2.0 Masonry
2.1 150mm thk CHB
a. 150mm thk CHB 68.15 m² 471.88 32,158.28
b. Rebars, grade 40 136.30 kgs 42.50 5,792.75
c. Tiewires 2.73 kgs 50.00 136.50

B. ARCHITECTURAL WORKS
1.0 Floor finishes
1.1 200 x 200mm Ceramic tiles 179.98 m² 653.58 117,630.99
1.2 No.5 beige pebble washout with white cement 6.26 m² 288.75 1,807.58
1.3 50mm thk Concrete topping 186.24 m² 415.00 77,289.60
2.0 Wall finishes
2.1 200 x 200mm Ceramic tiles 68.15 m² 653.58 44,541.35
2.2 No.5 beige pebble washout with white cement 3.97 m² 288.75 1,146.34
2.3 50mm thk Plaster 68.15 m² 438.75 29,900.81
3.0 Waterproofing works
3.1 Waterproofing membrane 270.02 m² 625.00 168,762.50
4.0 Miscellaneous items
4.1 38mmØ SS Handrail and ladder steps L=1355mm 2.00 nos 15,000.00 30,000.00
4.2 38mmØ SS Handrail L=1595mm 1.00 nos 6,250.00 6,250.00

C. ELECTRICAL WORKS
1.0 Electrical fixtures
1.1 Uplight 9.00 nos 18,750.00 168,750.00

Page 16 of 22
 item description quantity unit unit cost total amount

1.2 Transformer 2.00 nos 15,000.00 30,000.00

2.0 Testing and commissioning
2.1 Testing and commissioning 1.00 lot 3,125.00 3,125.00

D. PLUMBING WORKS
1.0 Pipes and fittings 1.00 lot 150,000.00 150,000.00
2.0 Motor pump 1.00 lot 150,000.00 150,000.00
3.0 Filter tank 1.00 lot 37,500.00 37,500.00

Sub - total 1,625,681.02

IV. SWIMMING POOL DECK

A. STRUCTURAL WORKS
1.0 Structural works
1.1 Slab on fill
a. 75mm thk Gravel bedding 24.97 m³ 750.00 18,727.50
b. Concrete, 3000psi 24.97 m³ 3,750.00 93,637.50
c. Formworks 6.82 m² 312.50 2,131.25

B. ARCHITECTURAL WORKS
1.0 Floor finishes
1.1 Stamp concrete 258.80 m² 1,500.00 388,200.00
1.2 No.5 beige pebble washout with white cement 74.15 m² 288.75 21,410.81
1.3 50mm thk Concrete topping 258.80 m² 415.00 107,402.00
1.4 25mm thk Concrete topping 74.15 m² 221.25 16,405.69

Sub - total 647,914.75

V. PUMP ROOM
A. STRUCTURAL WORKS
1.0 Structural works
1.1 Footing
a. Excavation 1.87 m³ 225.00 420.75
b. Disposal 1.87 m³ 187.50 350.63
c. 50mm thk Gravel bedding 0.14 m³ 750.00 105.00
d. Concrete, 3000psi 0.58 m³ 3,750.00 2,175.00
e. Rebars, grade 40 47.95 kgs 42.50 2,037.88
f. Tiewires 0.96 kgs 50.00 48.00
1.2 Wall footing
a. Excavation 4.97 m³ 225.00 1,118.25
b. Disposal 4.97 m³ 187.50 931.88
c. 50mm thk Gravel bedding 0.38 m³ 750.00 285.00
d. Concrete, 3000psi 1.53 m³ 3,750.00 5,737.50
e. Rebars, grade 40 9.24 kgs 42.50 392.70
f. Tiewires 0.18 kgs 50.00 9.00
1.3 Slab on fill
a. 50mm thk Gravel bedding 0.90 m³ 750.00 675.00
b. Concrete, 3000psi 1.79 m³ 3,750.00 6,712.50
c. Rebars, grade 40 42.50 kgs 42.50 1,806.25
d. Tiewires 0.85 kgs 50.00 42.50
1.4 Column
a. Concrete, 3000psi 1.06 m³ 3,750.00 3,975.00
b. Formworks 21.24 m² 312.50 6,637.50
c. Rebars, grade 40 155.04 kgs 42.50 6,589.20
d. Tiewires 3.10 kgs 50.00 155.00
1.5 Beam
a. Concrete, 3000psi 0.72 m³ 3,750.00 2,700.00

Page 17 of 22
item description quantity unit unit cost total amount

b. Formworks 9.56 m² 312.50 2,987.50

c. Rebars, grade 40 138.11 kgs 42.50 5,869.68
d. Tiewires 2.76 kgs 50.00 138.00
2.0 Structural steel
2.1 100 x 50 x 15 x 2mm R-1 Rafter 43.33 kgs 62.50 2,708.13
2.2 40 x 3mm Flat bar 11.30 kgs 62.50 706.25
2.3 LC 75 x 50 x 15 x 1.5mm 101.38 kgs 62.50 6,336.25
2.4 Miscellaneous items 1.00 lot 780.05 780.05
3.0 Masonry
3.1 150mm thk CHB
a. 150mm thk CHB 52.58 m² 471.88 24,811.19
b. Rebars, grade 40 157.74 kgs 42.50 6,703.95
c. Tiewires 3.15 kgs 50.00 157.50

B. ARCHITECTURAL WORKS
1.0 Floor finishes
1.1 Plain cement finish 6.25 m² 100.00 625.00
1.2 200 x 200mm Ceramic tiles 4.95 m² 653.58 3,235.21
1.3 Stamp concrete 6.75 m² 1,500.00 10,125.00
1.4 50mm thk Concrete topping 6.75 m² 415.00 2,801.25
1.5 25mm thk Concrete topping 11.20 m² 221.25 2,478.00
2.0 Exterior wall finishes
2.1 20mm thk Plaster 52.58 m² 196.25 10,318.83
2.2 Stone cladding 8.32 m² 2,625.00 21,840.00
2.3 200 x 50mm Concrete moulding 9.12 lm 343.75 3,135.00
2.4 100 x 50mm Concrete moulding 12.36 lm 221.25 2,734.65
3.0 Interior wall finishes
3.1 20mm thk Plaster 52.58 m² 196.25 10,318.83
3.2 10mm Grooves 11.08 lm 62.50 692.50
3.3 200 x 200mm Ceramic tiles 11.08 m² 653.58 7,241.65
4.0 Doors
4.1 Double leaf steel louver door (1600 x 2100mm) 1.00 set 15,000.00 15,000.00
4.2 Steel door jamb 1.00 set 2,125.00 2,125.00
4.3 Ball bearing hinges 6.00 nos 225.00 1,350.00
4.4 Lockset 1.00 set 2,650.00 2,650.00
4.5 Dummy trim 1.00 set 1,625.00 1,625.00
4.6 Flush bolt 2.00 nos 118.75 237.50
5.0 Roof finishes
5.1 Concrete roof tiles with Ga.26 GI undersheeting 24.95 m² 1,500.00 37,425.00
5.2 12mm thk Ficem board fascia 19.08 lm 218.75 4,173.75
6.0 Paint finishes
6.1 Textured paint finish
a. Exterior masonry wall 44.27 m² 375.00 16,601.25
6.2 Paint finish
a. Interior masonry wall 41.50 m² 162.50 6,743.75
b. 200 x 50mm Concrete moulding 9.12 lm 48.82 445.25
c. 100 x 50mm Concrete moulding 12.36 lm 32.47 401.38
d. 12mm thk Ficem board fascia 19.08 lm 40.63 775.13
6.3 Epoxy paint finish
a. Steel door 6.72 m² 287.50 1,932.00
b. Steel jamb 5.80 lm 71.88 416.88

C. ELECTRICAL WORKS
1.0 Electrical fixtures
1.1 Panelboard 1.00 nos 9,375.00 9,375.00
1.2 Incandescent lamp 2.00 nos 1,687.50 3,375.00

D. PLUMBING WORKS

Page 18 of 22
 item description quantity unit unit cost total amount

1.0 Plumbing fixtures and accessories

1.1 Shower (Product : HCG Amazona BF3721) 2.00 nos 1,256.25 2,512.50
1.2 Lavatory faucet (Product : HCG LF3185) 2.00 nos 237.50 475.00
1.3 100 x 100mm SS Floor drain (Product : Jaman 2.00 nos 943.25 1,886.50
JFD101)
2.0 Drainage system
2.1 100mmØ x 3m uPVC Pipe 2.00 nos 767.00 1,534.00
2.2 100mmØ uPVC Tee 2.00 nos 138.73 277.45
2.3 Miscellaneous items 1.00 lot 375.00 375.00
3.0 Water system
3.1 20mmØ x 3m uPVC Pipe 6.00 nos 111.59 669.53
3.2 20mmØ uPVC Elbow 5.00 nos 28.73 143.63
3.3 20mmØ uPVC Tee 4.00 nos 26.11 104.45
3.4 Miscellaneous items 1.00 lot 375.00 375.00

Sub - total 282,653.84

VI. PATHWAY
A. STRUCTURAL WORKS
1.0 Structural works
1.1 Slab on fill
a. 75mm thk Gravel bedding 5.48 m³ 750.00 4,110.00
b. Concrete, 3000psi 5.48 m³ 3,750.00 20,550.00

B. ARCHITECTURAL WORKS
1.0 Floor finishes
1.1 Stamp concrete 73.00 m² 1,500.00 109,500.00
1.2 50mm thk Concrete topping 73.00 m² 415.00 30,295.00

Sub - total 164,455.00

VII. PLUMBING WORKS

1.0 Plumbing fixtures and accessories
1.1 Hose bibb 1.00 nos 212.50 212.50
2.0 Drainage system
2.1 Catch basin/ area drain (500 x 500mm) 14.00 nos 1,978.18 27,694.45
2.2 Pool deck plastic grating (300 x 4100mm) 1.00 lot 17,131.23 17,131.23
2.3 100mmØ x 3m uPVC Pipe 50.00 nos 767.00 38,350.00
2.4 100mmØ uPVC Tee 1.00 nos 138.73 138.73
2.5 Miscellaneous items 1.00 lot 375.00 375.00
3.0 Water system
3.1 Water point 1.00 nos 2,647.04 2,647.04
3.2 20mmØ x 3m uPVC Pipe 2.00 nos 111.59 223.18
3.3 20mmØ uPVC Elbow 2.00 nos 28.73 57.45
3.4 50 x 25mmØ uPVC Reducer tee 1.00 nos 141.48 141.48
3.5 Miscellaneous items 1.00 lot 375.00 375.00
4.0 Testing and commissioning
4.1 Testing and commissioning 1.00 lot 3,125.00 3,125.00

Sub - total 90,471.04

VIII. GENERAL REQUIREMENTS

1.0 Mobilization/ demobilization 1.00 lot 62,500.00 62,500.00

Sub - total 62,500.00

PROJECT COST 3,907,556.46

Page 19 of 22
item description quantity unit unit cost total amount

Page 20 of 22
Project : FUENTE DE VILLA ABRILLE - OPEN SPACE DEVELOPMENT of PHASE 1 and 2
Location : Davao City
Subject : BUDGETARY COST ESTIMATE
Date : December 11, 2006

item description quantity unit unit cost total amount

I. PHASE 1
1.0 Earthworks 1.00 lot 44,442.78 44,442.78
2.0 Rotunda (20000mmØ) 1.00 lot 387,923.50 387,923.50
3.0 Parking area (11000 x 6000mm) 2.00 nos 57,681.22 115,362.44
4.0 Sidewalk W=1000mm 1.00 lot 20,455.63 20,455.63
5.0 Playground 1.00 lot 402,395.80 402,395.80
6.0 Simulated playground 1.00 lot 27,395.80 27,395.80
7.0 Pathway 1.00 lot 344,187.41 344,187.41
8.0 Gazebo (5010 x 5010mm) 2.00 nos 414,672.80 829,345.59
9.0 Multi-purpose hall 1.00 lot 5,221,067.47 5,221,067.47
10.0 Landscaping 1.00 lot 1,061,748.44 1,061,748.44
11.0 Utilities 1.00 lot 649,847.27 649,847.27
12.0 General requirements 1.00 lot 275,000.00 275,000.00

PHASE 1 COST (including mark-up) 9,379,172.12

II. PHASE 2
1.0 Earthworks 1.00 lot 28,648.75 28,648.75
2.0 Basketball court 1.00 lot 1,005,232.06 1,005,232.06
3.0 Swimming pool 1.00 lot 1,625,681.02 1,625,681.02
4.0 Swimming pool deck 1.00 lot 647,914.75 647,914.75
5.0 Pump room 1.00 lot 282,653.84 282,653.84
6.0 Pathway 1.00 lot 164,455.00 164,455.00
7.0 Plumbing works 1.00 lot 90,471.04 90,471.04
8.0 General requirements 1.00 lot 62,500.00 62,500.00

PHASE 2 COST (including mark-up) 3,907,556.46

TOTAL PROJECT COST 13,286,728.58

unit cost

35,554.22
310,338.80
46,144.98
16,364.50
321,916.64
21,916.64
275,349.93
331,738.24
4,176,853.97
849,398.75
519,877.82
220,000.00