290 287 LM

96.57 95.57 span

Item qty uom unit cost Labor Cost

MOBILIZATION & DEMOBILIZATION

mob & demob 1 lot P 20,000.00
lay out and staking 1 lot

DEMOLITION WORKS
wall footing 85.42 85.42 Sq.m P 450.00 P 38,438.40
column footing 61.16 61.16 Sq.m P 450.00 P 27,523.20
disposal 58.63 cu.m P 250.00 P 14,658.13

EARTHWORKS
excavation
wall footing 69.6 69.6 cu.m P 200.00 P 13,920.00
column footing 0.64 61.44 cu.m P 200.00 P 12,288.00

CONCRETE WORKS
column footing 0.16 15.36 cu.m
column 0.09 8.67 cu.m
wall footing 29 29 cu.m
53 cu.m

cement 478 bags P 235.00

sand 27 cu.m P 1,300.00
gravel 3/4 53 cu.m P 1,300.00
gravel 3/4(bedding) 5.82 6 cu.m P 1,300.00

labor 53.03 cu.m P 450.00 P 23,862.96

REBAR WORKS
column footing
12mm dia. RSB 2 192.00 pcs P 195.00

column
12mm dia. RSB 2 192.00 pcs P 195.00
10mm dia. RSB 2 163 pcs P 139.00

wall footing
 12mm dia RSb 58 174 pcs P 195.00
10mm dia. RSB 217.5 36 pcs P 139.00

Labor
12mm dia RSb 558 2,976.04 kgs P 25.00 P 74,400.93
10mm dia. RSB 199 738.36 kgs P 25.00 P 18,459.10

FORMWORKS & scaffoldings

formworks 211 211 sq.m P 500.00
scaffoldings

MASONRY WORKS 96.67 span

chb wall 7.84 757.65 sq.m
chb 5" 9,471 pcs P 12.00
cement 767.50 bags P 235.00
sand 63.93 cu.m P 1,300.00
10mm dia RSB 3.00 290.01 pcs P 139.00
G.I tie wire 464.02 8.92 kgs P 70.00

Labor 757.65 sq.m P 150.00 P 113,647.67

rebar fabrication &installation 1,073.62 kgs P 25.00 P 26,840.43

Plastering

P 364,038.82

Materials Cost
Labor Cost
Contingencies 2%

Total Project Cost

Materials Cost

P 20,000.00

P 112,330.00
P 35,158.09
P 68,937.44
P 7,566.00

P 3,977.16 900 500 500

P 37,440.00

P 37,440.00
P 22,684.80
P 33,930.00
P 5,038.75
0.012 0.01
0.000144 0.0001
0.000452 0.000314

0.000113 7.854E-05
P 105,500.00 0.888947 0.617324

-
P 113,647.67
P 180,362.64
P 83,109.78
P 40,311.39
P 624.64

P 904,081.20

P 904,081.20
P 364,038.82
P 25,362.40

P 1,293,482.42
400 400 400 3100
7.70
 28
5.6
32
16.45
12
2.6
24.8
90.55
31
21.7
25

290 96.6
 0.5 0.85
0.35 2.58
2.193 210.528

phenolic board 3/4 43.14 pcs 1300 56,083.28

cwn 2" 5 kgs 70 350.00
cwn 3" 5 kgs 70 350.00
good lumber 1 1/2x2x8' 96 pcs 190 18,240.00

75,023.28
357.25