Item No. Description QTY 1 Mobilization/Demobilization
Item No. Description QTY 1 Mobilization/Demobilization
DESCRIPTION QTY
1 MOBILIZATION/DEMOBILIZATION Lump sum
4 EARTHWORKS
A. Column Footing Excavation 120
B. Wall Footing Excavation 80
C. Backfilling and Compaction Lump sum
D. Soil Poisoning Lump sum
5 REBAR FABRICATION
A. Column Footing 3313.35
B. Wall Footing 377.78
C. Tie Beams 5256.36
6 GROUND FLOOR
Columns Rebar Fabrication 1706.4
Beams Rebar Fabrication 2820.72
Slab Rebar Fabrication 11426.24
Column Stirrups 379.2
Beam Stirrups 191.81
Formworks (Ordinary Plywood, 1/4") 978.07
Concrete works
Ready mix concrete, 3000psi @28 days 162.87
Masonry works
a. CHB laying 645.2
b. Plastering 1290.4
7 SECOND FLOOR
Columns Rebar Fabrication 1706.4
Beams Rebar Fabrication 1410.36
Slab Rebar Fabrication 11426.24
Column Stirrups 379.2
Beam Stirrups 95.91
Formworks (Ordinary Plywood, 1/4") 498.07
Concrete works
Ready mix concrete, 3000psi @28 days 123.87
Masonry works
a. CHB laying 738.3
b. Plastering 1476.6
8 THIRD FLOOR
Columns Rebar Fabrication 1706.4
Beams Rebar Fabrication 1410.36
Slab Rebar Fabrication 11426.24
Column Stirrups 379.2
Beam Stirrups 95.91
Formworks (Ordinary Plywood, 1/4") 498.07
Concrete works
Ready mix concrete, 3000psi @28 days 123.87
Masonry works
a. CHB laying 738.3
b. Plastering 1476.6
9 FOURTH FLOOR
Columns Rebar Fabrication 1706.4
Beams Rebar Fabrication 1410.36
Slab Rebar Fabrication 11426.24
Column Stirrups 379.2
Beam Stirrups 95.91
Concrete works
Ready mix concrete, 3000psi @28 days 123.87
Masonry works
a. CHB laying 740.1
b. Plastering 1480.2
10 ROOFDECK
Columns Rebar Fabrication 853.2
Slab Rebar Fabrication 11426.24
Column Stirrups 189.6
Concrete works
Ready mix concrete, 3000psi @28 days 115.767
Masonry works
a. CHB laying 370.05
b. Plastering 740.1
11 PLUMBING WORKS
A. House Drain Lump sum
B. Plumbing Pipes (PVC)
a. Drinking water pipe (25.4mm dia.) 38
b. Soil and Waste pipe (101mm dia.) 24
c. Rainwater pipe (89mm dia.) 30
d. Sewage and Underground drainage pipe (101mm) 16
C. Plumbing Fittings
a. Tee (25.4mm dia.) 89
(101mm dia.) 36
b. Wye (101mm dia) 40
c. G.I. Elbow (25.4mm dia.) 67
(89mm dia.) 44
(101mm dia.) 14
d. Other Fittings 1
D. Fixtures
a. Lavatory w/ fittings 51
b. Urinal w/ fittings 8
b. Water closet w/ fittings 43
c. Other Accessories 1
D. Septic Vault
a. Excavation 6
b CHB Wall (18.9 sq.m)
100 mm thick CHB 245.7
Cement 9.92
Sand 0.76
Reinforcing Steel 61.24
#16 Tire Wire 0.95
c. Concrete (2.38 cu.m)
Gravel including Bed 3
Sand 1.19
Cement 21.62
Reinforcing Steel 156.2
d. Plastering Works (21.6 sq.m)
Cement 7.13
Sand 0.58
e. Waterproofing 0.86
f. Formworks and Scaffolds 1
g. Pipes and Fittings 1
E. Catch Basin
a. Slabs 0.25
b. Block works 6
c. Interior Plastering 4.8
12 ELECTRICAL WORKS
A. Roughing-In 1
B. Wires 1
C. Wiring Devices
a. 2-Gang Switch 60
b. 2-Gang Convenience Outlet 144
D. Lighting Fixtures and Fans
a. 24 Watts Light Bulb 152
b. 1-18 Watts Compact fluorescent lighting fixtures 14
E. Panel Boards and Circuit Breakers 38
F. Service Entrance 1
G. Other Consumables 1
13 ARCHITECTURAL WORKS
A. Carpentry Works
a. Ceiling 1
b. Cabinetry 1
B. Painting Works
a. Concrete 1514.4
b. Wood 1
c. Steel 1
C. Doors
a. Panel Door 31
b. Glass Door 2
c. Windowed door 60
d. Steel Door 8
D. Windows
a. Awning Steel Type Casement Windows 421.2
b. Fixed Louvered Steel Window 117.15
c. Glass Jalousie Window 18
E. Floor Finishes
a. Ceramic Unglazed Tiles 177.02
b. Ceramic Glazed Tiles 380.55
c. Polished Concrete 1
14 GRAND TOTAL
1 day 8
CLEARING AND GRUBBING 0.05
Excavation 0.5
Rebar 0.07
Form Works 0.42
Concrete Works 8.54
CHB 8
Plastering 9
2 EARTHWORKS
A. Column Footing Excavation 120
B. Wall Footing Excavation 80
C. Backfilling and Compaction Lump sum
D. Soil Poisoning Lump sum
3 REBAR FABRICATION
A. Column Footing 3313.35
B. Wall Footing 377.78
C. Tie Beams 5256.36
4 GROUND FLOOR
Columns Rebar Fabrication 1706.4
Beams Rebar Fabrication 2820.72
Slab Rebar Fabrication 11426.24
Column Stirrups 379.2
Beam Stirrups 191.81
Formworks (Ordinary Plywood, 1/4") 978.07
Concrete works
Ready mix concrete, 3000psi @28 days 162.87
Masonry works
a. CHB laying 645.2
b. Plastering 1290.4
5 SECOND FLOOR
Columns Rebar Fabrication 1706.4
Beams Rebar Fabrication 1410.36
Slab Rebar Fabrication 11426.24
Column Stirrups 379.2
Beam Stirrups 95.91
Formworks (Ordinary Plywood, 1/4") 498.07
Concrete works
Ready mix concrete, 3000psi @28 days 123.87
Masonry works
a. CHB laying 738.3
b. Plastering 1476.6
6 THIRD FLOOR
Columns Rebar Fabrication 1706.4
Beams Rebar Fabrication 1410.36
Slab Rebar Fabrication 11426.24
Column Stirrups 379.2
Beam Stirrups 95.91
Formworks (Ordinary Plywood, 1/4") 498.07
Concrete works
Ready mix concrete, 3000psi @28 days 123.87
Masonry works
a. CHB laying 738.3
b. Plastering 1476.6
7 FOURTH FLOOR
Columns Rebar Fabrication 1706.4
Beams Rebar Fabrication 1410.36
Slab Rebar Fabrication 11426.24
Column Stirrups 379.2
Beam Stirrups 95.91
Formworks (Ordinary Plywood, 1/4") 498.07
Concrete works
Ready mix concrete, 3000psi @28 days 123.87
Masonry works
a. CHB laying 740.1
b. Plastering 1480.2
8 ROOFDECK
Columns Rebar Fabrication 853.2
Slab Rebar Fabrication 11426.24
Column Stirrups 189.6
Concrete works
Ready mix concrete, 3000psi @28 days 115.767
Formworks (Ordinary Plywood, 1/4") 498.07
Masonry works
a. CHB laying 370.05
b. Plastering 740.1
9 PLUMBING WORKS
A. House Drain Lump sum
B. Plumbing Pipes (PVC)
a. Drinking water pipe (25.4mm dia.) 38
b. Soil and Waste pipe (101mm dia.) 24
c. Rainwater pipe (89mm dia.) 30
d. Sewage and Underground drainage pipe (101mm) 16
C. Plumbing Fittings
a. Tee (25.4mm dia.) 89
(101mm dia.) 36
b. Wye (101mm dia) 40
c. G.I. Elbow (25.4mm dia.) 67
(89mm dia.) 44
(101mm dia.) 14
d. Other Fittings 1
D. Fixtures
a. Lavatory w/ fittings 51
b. Urinal w/ fittings 8
b. Water closet w/ fittings 43
c. Other Accessories 1
D. Septic Vault
a. Excavation 6
b CHB Wall (18.9 sq.m)
100 mm thick CHB 245.7
Cement 9.92
Sand 0.76
Reinforcing Steel 61.24
#16 Tire Wire 0.95
c. Concrete (2.38 cu.m)
Gravel including Bed 3
Sand 1.19
Cement 21.62
Reinforcing Steel 156.2
d. Plastering Works (21.6 sq.m)
Cement 7.13
Sand 0.58
e. Waterproofing 0.86
f. Formworks and Scaffolds 1
g. Pipes and Fittings 1
E. Catch Basin
a. Slabs 0.25
b. Block works 6
c. Interior Plastering 4.8
10 ELECTRICAL WORKS
A. Roughing-In 1
B. Wires 1
C. Wiring Devices
a. 2-Gang Switch 60
b. 2-Gang Convenience Outlet 144
D. Lighting Fixtures and Fans
a. 24 Watts Light Bulb 152
b. 1-18 Watts Compact fluorescent lighting fixtures 14
E. Panel Boards and Circuit Breakers 38
F. Service Entrance 1
G. Other Consumables 1
11 ARCHITECTURAL WORKS
A. Carpentry Works
a. Ceiling 1
b. Cabinetry 1
B. Painting Works
a. Concrete 1514.4
b. Wood 1
c. Steel 1
C. Doors
a. Panel Door 31
b. Glass Door 2
c. Windowed door 60
d. Steel Door 8
D. Windows
a. Awning Steel Type Casement Windows 421.2
b. Fixed Louvered Steel Window 117.15
c. Glass Jalousie Window 18
E. Floor Finishes
a. Ceramic Unglazed Tiles 177.02
b. Ceramic Glazed Tiles 380.55
c. Polished Concrete 1
UNIT UNIT COST TOTAL COST
lot 50,000.00 50,000.00
Sub Total 50,000.00
kg 20.00 66,267.00
kg 20.00 7,555.60
kg 20.00 105,127.20
Sub Total 178,949.80
kg 20.00 34,128.00
kg 20.00 56,414.40
kg 20.00 228,524.80
kg 20.00 7,584.00
kg 20.00 3,836.20
sq.m 126.14 123,373.75
kg 20.00 34,128.00
kg 20.00 28,207.20
kg 20.00 228,524.80
kg 20.00 7,584.00
kg 20.00 1,918.20
sq.m 126.14 62,826.55
kg 20.00 34,128.00
kg 20.00 28,207.20
kg 20.00 228,524.80
kg 20.00 7,584.00
kg 20.00 1,918.20
sq.m 126.14 62,826.55
kg 20.00 34,128.00
kg 20.00 28,207.20
kg 20.00 228,524.80
kg 20.00 7,584.00
kg 20.00 1,918.20
kg 20.00 17,064.00
kg 20.00 228,524.80
kg 20.00 3,792.00
pc 12.36 1,100.04
pc 136.99 4,931.64
pc 130.81 5,232.40
pc 27.16 1,819.72
pc 168.73 7,424.12
pc 206.45 2,890.30
lot 15,000.00 15,000.00
pc 16.00 3,931.20
bag 260.00 2,579.20
cu.m 1,541.84 1,171.80
kg 48.00 2,939.52
kg 65.00 61.75
pc 4,100.00 127,100.00
pc 6,700.00 13,400.00
pc 1,792.07 107,524.20
pc 10,350.00 82,800.00
sq.m 1
cu.m 2
cu.m 1
lot
lot
kg 6
kg 2
kg 10
kg 3
kg 5
kg 10
kg 2
kg 1
sq.m 6
cu.m 12
sq.m 6
sq.m 10
kg 3
kg 3
kg 10
kg 2
kg 1
sq.m 3
cu.m 9
sq.m 7
sq.m 11
kg 3
kg 3
kg 10
kg 2
kg 1
sq.m 3
cu.m 9
sq.m 7
sq.m 11
kg 3
kg 3
kg 10
kg 2
kg 1
sq.m 3
cu.m 9
sq.m 7
sq.m 11
kg 2
kg 10
kg 1
cu.m 9
sq.m 3
sq.m 4
sq.m 6
lot
per 6m
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
lot
set
set
set
lot
cu.m
pc
bag
cu.m
kg
kg
cu.m
cu.m
bag
kg
bag
cu.m
gal
lot
lot
cu.m
sq.m
sq.m
lot
lot
set
set
set
set
set
lot
lot
lot
lot
sq.m
lot
lot
pc
pc
pc
pc
sq.m
sq.m
sq.m
sq.m
sq.m
lot
VIBRO-STONE COLUMN
Depth (m) 4.5 No. of Columns
Diameter of Columns (m) 0.6 Duration (hours/column)
MATERRIALS / EQUIPMENT COST UNIT TOTAL UNIT
DURATION
Gravel/Stones 1,417.00 cu.m. - -
Vibrator Rigs 3,497.00 hours 432 hours
Stone Loader 710.00 hours 432 hours
Vibro Hammer 565.00 hours 432 hours
Stone Pump 270.00 hours 432 hours
Generator 480.00 days 54 days
Oil Tank 3,872.00 days 54 days
Compaction 85,377.30 project 1 project
Designer's Fee 200,000.00 project 1 project
SUBTOTAL
LABORERS
3 Equipment Operator 79.13 php/hr 432 hours
8 Unskilled Laborer 52.65 php/hr 432 hours
4 Skilled Laborer 67.36 php/hr 432 hours
SUBTOTAL
TOTAL
960
0.45
TOTAL COST
1,730,800.43
1,510,704.00
306,720.00
244,080.00
116,640.00
25,920.00
209,088.00
85,377.30
200,000.00
4,429,329.73
102,552.48
181,958.40
116,398.08
400,908.96
4,830,238.69