Professional Documents
Culture Documents
Option 3 Boundary Fence - 2019.06.28
Option 3 Boundary Fence - 2019.06.28
TANZA CAVITE
GLORY PHILIPPINES INC.,
COST PER
NO DESCRIPTION MATERIAL LABOR EQUIPMENT/ others SUBCON TOTAL SELLING MARGIN WEIGHT
SQ. M.
D Overhead 5% (M + L) dc 143,288.30
E Contingencies 3% (M + L + S ) dc 113,416.60
A OPTION 1
1 Left Side – 160.59LM lm 160.59
1.1 Excavation m3 120.44 - 213.13 213.13 25,670.10
1.2 Backfill m3 70.66 - 195.78 195.78 13,833.96
1.3 Concrete m3 49.78 5,512.00 450.47 5,962.47 296,829.22
1.4 Rebar kg 7,467.44 54.89 6.60 61.49 459,172.58
1.5 Formworks m2 321.18 211.58 608.66 820.24 263,444.67
1.6 Grill Fence with Steel Post mr 160.59 1,100.00 703.92 1,803.92 289,690.84
2 Right Side – 198.592LM lm 198.52
1.1 Excavation m3 148.89 - 213.13 213.13 31,733.16
1.2 Backfill m3 87.35 - 195.78 195.78 17,101.42
1.3 Concrete m3 61.54 5,512.00 450.47 5,962.47 366,937.77
1.4 Rebar kg 9,231.18 54.89 6.60 61.49 567,625.26
1.5 Formworks m2 397.04 211.58 608.66 820.24 325,668.08
1.6 Grill Fence with Steel Post mr 198.52 1,100.00 703.92 1,803.92 358,113.36
3 Front – 174.332LM lm 174.33
1.1 Excavation m3 130.75 - 213.13 213.13 27,866.42
1.2 Backfill m3 76.71 - 195.78 195.78 15,017.59
1.3 Concrete m3 54.04 5,512.00 450.47 5,962.47 322,225.78
1.4 Rebar kg 8,106.35 54.89 6.60 61.49 498,459.15
1.5 Formworks m2 348.66 211.58 608.66 820.24 285,984.87
1.6 Grill Fence with Steel Post mr 174.33 1,100.00 703.92 1,803.92 314,476.64
4 Back- 94.03LM lm 94.04
1.1 Excavation m3 70.53 - 213.13 213.13 15,032.17
1.2 Backfill m3 41.38 - 195.78 195.78 8,101.04
1.3 Concrete m3 29.15 5,512.00 450.47 5,962.47 173,820.41
1.4 Rebar kg 4,372.86 54.89 6.60 61.49 268,887.16
1.5 Formworks m2 188.08 211.58 608.66 820.24 154,270.73
1.6 Grill Fence with Steel Post mr 94.04 1,100.00 703.92 1,803.92 169,640.24
Equipment 34.99 m3
Backhoe rental 250,000.00 Php/month
8,333.33 Php/day
Bachhoe Productivity 80.00 m3/day
0.44 days
Total Equipment cost 3,644.79 Php
104.17 PHp/m3
Equipment
Mis 20.00 Php/cu. m.
additional
Testing 100.00 Php/m3
Gate fee 10.00 Php/m3
Equipment
Mis 50.00 Php/cu. m.
additional
Testing 100.00 Php/m3
Gate fee 10.00 Php/m3
Materials
Plywood
# of Reuses 8.00 no
Form area needed 8.98 sm
Repair and Damage Allowance 15% 1.35 sm
# of Plywood needed (1.2 x 2.4) 4.00 pcs
1/2" Phenolic Plywood from Carina 1,600.00 Php/pc
Total Cost of Phenolic Plywood 6,400.00 Php
Consumables
Total Material Cost 6,700.00 Php
5% of total material cost 53% 3,551.00 Php
Scaffolds
20.00 Php/sm
Total cost of scafolds
1,436.20 Php
Tie wire
Equipment 0.50 Php/kg
Subcon
Installation of Rebar 5.00 Php/kg
Cost of Tie wire 0.50 Php/kg
Material
Polyurethane sheet (6mil) by EEI 30.00 Php/m2
allowance for overlapping 2% 0.60 Php/m2
Unit cost 30.60 Php/m2
Labor 0.10 MH/m2 0.10
Material
Ordex-Jardine 40.00 Php/m2
Labor
Material CHB
# of CHB per sm by Jachbuilt 13.00 pc/sm
Cost of CHB per pc 20.00 Php/pc
Unit Cost of CHB 260.00 Php/sm 260.00
Cement
Cement factor 1.01 bag/sm
Cost of cement per bag 300.00 Php/bag
Unit cost of Cement 303.90 Php/sm 303.90
Sand
Sand factor 0.08 cu. m./sm
Cost of sand
650.00 Php/cu. m.
Unit Coat for Sand
54.85 Php/sm 54.85
Rebar
Grade 40-12Ø
3.80 kg/sm
Cost of rebar
30.00 Php/kg
Unit Cost of Rebar
114.00 Php/sm 114.00
Sealant
Polyurethane sealant
200.00 Php/sausage
Coverage
6.00 lm/sausage
Unit Cost
33.33 Php/lm
Unit cost per m2
#NAME? Php/m2 #NAME?
Material CHB
# of CHB per sm by Jachbuilt 13.00 pc/sm
Cost of CHB per pc 18.00 Php/pc
Unit Cost of CHB 234.00 Php/sm 234.00
Cement
Cement factor 0.53 bag/sm
Cost of cement per bag 205.00 Php/bag
Unit cost of Cement 107.63 Php/sm 107.63
Sand
Sand factor 0.04 cu. m./sm
Cost of sand
650.00 Php/cu. m.
Unit Coat for Sand
28.44 Php/sm 28.44
Rebar
Grade 40-12Ø
3.80 kg/sm
Cost of rebar
30.00 Php/kg
Unit Cost of Rebar
114.00 Php/sm 114.00
Sealant
Polyurethane sealant
200.00 Php/sausage
Coverage
6.00 lm/sausage
Unit Cost
33.33 Php/lm
Unit cost per m2
6.67 Php/m2 6.67
Qty 30.00 lm
Materials
Qty 0.60 m3
Concrete mixture 1 : 3 : 5
Cement
Cement factor 4.12 bag / cum
Cost of Cement 220.00 Php / bag
Cost per vol 906.40 Php / cum
Total Cost 543.84 Php
Cost per lm 18.13 Php / lm 18.13
Sand
Sand factor 0.33 cum / cum
Cost of Sand 650.00 Php / cum
Cost per vol 214.50 Php / cum
Total Cost 128.70 Php
Cost per lm 4.29 Php / lm 4.29
Aggregates, 3/8"
Aggregates factor 0.56 cum / cum
Cost of Aggregates, 3/8" 850.00 Php / cum
Cost per vol 476.00 Php / cum
Total Cost 285.60 Php
Cost per lm 9.52 Php / lm 9.52
Formworks
Area form 12.00 sqm
Area form
Cost per sqm 400.00 Php / sqm
Total Cost 4,800.00 Php
Cost per lm 160.00 Php / lm 160.00
Rebar
2 - Ø12mm 53.34 kgs
Cost of rebar gr 60 41.00 Php / kg
Cost of rebar gr 60 2,186.94 Php
Ø10mm stirrup @ 150 36.40 kgs
Cost of rebar gr 40 41.00 Php / kg
Cost of rebar gr 40 1,492.52 Php
Total Cost 3,679.46 Php
Cost per lm 122.65 Php / lm 122.65
Labor
rebar works 0.08 MH / kgs
MH 6.73 MH
formworks 3.50 MH / sqm
MH 3.00 MH
concrete casting 4.50 MH / cum
MH 2.70 MH
Total MH 12.43 MH
0.41 MH / lm 0.41
Equipment
Small Equipment 5.00 Php/m
Equipment
Small Equipment 5.00 Php/m
Unit Cost for PLASTERING - EXTERIOR Php/m2 64.50 1.50
Equipment
Small Equipment 5.00 Php/m
Equipment 5.00
Equipment 3.00
Material
Gypsum Board - 12.5mm thk BY EXCELC 2.4 x 1.2 1,800.00 Php/pc
625.00 Php/m2 625.00
Material
Gypsum Board - 12.5mm thk BY EXCELC 2.4 x 1.2 2,000.00 Php/pc
694.44 Php/m2 694.44
Labor 4.00 MH/m2 4.00
Material
ACOUSTIC CEILING BY EXCELC 2.4 x 1.2 2,200.00 Php/pc
763.89 Php/m2 763.89
Material
Ficem board BY EXCELC 2.4 x 1.2 1,400.00 Php/pc
486.11 Php/m2 486.11
Equipment 3.00
49.00
104.17
70.00
50.00
56.00
187.50
140.00 - -
50.00
245.00 - -
245.00
0.50
5.50
0.50
17.50
2.00
35.00
2.00
30.60
7.00
1.00
28.00 12.00
2.00
2.00
245.00
2.00
5.00
70.00
5.00
105.00
5.00
105.00 5.00 - - 174.50
52.50
5.00
70.00
5.00
49.00
3.00
5.00
210.00
5.00
210.00
5.00
280.00
10.00
10.00
280.00
10.00
280.00
10.00
3.00