Proposed Bongalow 360 SQM
Proposed Bongalow 360 SQM
Proposed Bongalow 360 SQM
CONSTRUCTION
BONGALOW
OF TWO - STOREY RESIDENTIAL BUILDING
Floor Area: 360 sqm.
Breakdown of Subproject Cost:
Labor Contractor’s
Item No. Description Quantity Unit Equipment Material Direct Cost OCM Taxes Total Cost
Foreman Skilled Unskilled Amount Profit
011830 (01) PRELIMINARIES 1 l.s 45,241.00
011830 (02) STRUCTURAL EXCAVATION 49.296 cu.m 1,300.00 1 - 3 23,100.00 0.00 24,400.00 3,660.00 2,440.00 1,525.00 32,025.00
011830 (03) EMBANKMENT 71.5484 cu.m 7800 1 0 4 17,700.00 28,619.36 54,119.36 8,117.90 5,411.94 3,382.46 71,031.66
011830 (04) SOIL POISONING 360 sq.m 0 0 1 2 1,500.00 7,500.00 9,000.00 1,350.00 900.00 562.50 11,812.50
011830 (05a) STRUCTURAL CONCRETE 86.7735 cu.m 135,800.00 1 5 6 436,100.00 447,812.80 1,019,712.80 152,956.92 101,971.28 63,732.05 1,338,373.05
011830 (05b) FORMWORKS 175.165 sq.m 0 1 5 5 79,800.00 154,640.00 234,440.00 35,166.00 18,755.20 28,836.12 317,197.32
011830 (06) MASONRY WORKS 667.134 sq.m 42,000.00 1 5 6 215,250.00 300,580.00 557,830.00 83,674.50 44,626.40 68,613.09 754,743.99
011830 (07) ROOF WORKS 184.64 sq.m 15,400.00 1 3 5 87,500.00 222,320.00 325,220.00 48,783.00 22,232.00 19,811.75 416,046.75
011830 (08) CARPENTRY WORKS 185 sq.m 0.00 1 6 6 77,000.00 142,080.00 219,080.00 32,862.00 21,908.00 13,692.50 287,542.50
011830 (09) TILE WORKS 402 sq.m 5,400.00 1 5 5 102,600.00 255,722.50 363,722.50 54,558.38 36,372.25 22,732.66 477,385.78
011830 (10) OPENINGS 20.541 sq.m 14,000.00 1 4 4 65,800.00 241,000.00 320,800.00 48,120.00 25,664.00 39,458.40 434,042.40
011830 (11) FINISHES 70.35 sq.m 21,600 1 5 5 102,600.00 39,400.00 163,600.00 24,540.00 16,360.00 10,225.00 214,725.00
011830 (12) PAINTING WORKS 1620.598 sq.m 21,600.00 1 5 6 110,700.00 125,740.00 258,040.00 38,706.00 25,804.00 16,127.50 338,677.50
011830 (13) ELECTRICAL WORKS 1 lot 16,800.00 1 4 4 82,600.00 119,820.00 219,220.00 32,883.00 11,982.00 10,961.00 275,046.00
011830 (14) PLUMBING WORKS 1 lot 0.00 1 4 4 42,350.00 47,510.00 89,860.00 13,479.00 8,986.00 4,493.00 116,818.00
011830 (15) MECHANICAL WORKS 1 lot 3,000.00 1 2 2 8,100.00 20,000.00 31,100.00 4,665.00 2,000.00 1,555.00 39,320.00
OTHER GENERAL REQUIREMENT 0 0 - - - -
PROJECT BILLBOARD - Each - - - - - 0 - - - -
OCCUPATIONAL SAFETY AND HEALTH PROGRAM - l.s - - - - - 0 - - - -
MOBILIZATION AND DEMOLIZATION - l.s - - - - - 0 - - - -
TOTAL 284,700.00 14 54 67 1,452,700.00 2,152,744.66 3,890,144.66 583,521.70 345,413.07 304,153.03 5,170,029.00