PROJECT TITLE: EGB FOUNDATION

PROJECT LOCATION: PANGASINAN

PROJECT OWNER: SAN MIGUEL NORTHERN CEMENT INC.
LOT AREA: NA
CONSTRUCTION/FLOOR AREA: 123.903 SQ.M

ITEM DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT

I. PRELIMINARIES
MOBILIZATION/DEMOBILIZATION 1.00 LOT 279,223.60 279,223.60
PROJECT SUPERVISION 1.00 LOT 124,636.41 124,636.41
SAFETTY REQUIREMENTS 1.00 LOT 28,885.20 28,885.20
TEMFACIL/BARRACKS 1.00 LOT 15,000.00 15,000.00
BONDS & INSURANCES 1.00 LOT 38,513.60 38,513.60
FUEL CONSUMPTION 1.00 LOT 89,285.71 89,285.71
POWER SUPPLY & CONSUMPTIONS 1.00 LOT 45,000.00 45,000.00
AS BUILT DRAWINGS 1.00 LOT 10,000.00 10,000.00
SUB - TOTAL 630,544.52
II. EARTHWORKS
TRIMMING 130.10 SQ.M 200.00 26,019.63
EXCAVATIONS 286.87 CU.M 500.00 143,433.20
GRAVEL 1" 13.01 CU.M 1,845.76 24,013.00
BACKFILL 13.66 CU.M 600.00 8,196.18
HAULING AND DISPOSAL 286.87 CU.M 210.52 60,391.12
SOIL TREATMENT AND POISONING 234.55 SQ.M 147.32 34,554.46
SUB - TOTAL 296,607.59
III. CONCRETE WORKS
A. FOUNDATION
CONCRETE (4000 PSI - CLASS AA) 363.19 CU.M
CEMENT (40 KGS) 4,360.00 PC(S) 230.00 1,002,800.00
SAND 182.00 CU.M 1,100.00 200,200.00
3/4" GRAVEL 363.50 CU.M 1,800.00 654,300.00
B. PLATFORM
CONCRETE (4000 PSI - CLASS AA) 2.27 CU.M
CEMENT (40 KGS) 28.00 PC(S) 230.00 6,440.00
SAND 1.20 CU.M 1,100.00 1,320.00
3/4" GRAVEL 2.30 CU.M 1,800.00 4,140.00
SUB - TOTAL 1,869,200.00
IV. STEEL WORKS
A. FOUNDATION
25mm Ø x 6m - DRSB GRADE 40 / 275 MPA 2,235.45 PC(S) 503.97 1,126,599.74
Wire, G.I. Tie # 16 226.80 KG(S) 75.00 17,010.00
B. PLATFORM
C5X9 (6m LONG) 8.00 PC(S) 3,910.00 31,280.00
L-50X50X8mm CROSS BRACE 21.00 LN.M 625.00 13,125.00
 L-50X50X6mm FLOOR JOIST 9.45 LN.M 585.00 5,528.25
W8X21 4.71 LN.M 7,500.00 35,358.75
6mm THICK CHECKERED PLATE 5.00 SQ.M 5,797.00 28,985.00
C. CONNECTIONS
C5X9 (6m LONG) 3.00 PC(S) 3,910.00 11,730.00
20mm Ø x 550 mm LONG ANCHOR BAR 32.00 PC(S) 475.00 15,200.00
20mm Ø x 600 mm LONG ANCHOR BAR 24.00 PC(S) 500.00 12,000.00
D. RAILINGS
50mm Ø BI PIPE 33.95 LN.M 400.00 13,580.70
38mm Ø BI PIPE 17.15 LN.M 300.00 5,145.53
125mmX125mmX12mm ANCHOR PLATE 16.00 PC(S) 600.00 9,600.00
12mm Ø EXPANSION BOLTS 64.00 PC(S) 250.00 16,000.00
E. STAIRS
50mm Ø BI PIPE (SCHE. 40) 15.18 LN.M 400.00 6,070.68
38mm Ø BI PIPE 3.39 LN.M 300.00 1,016.51
C10X15.3 (STRINGER) 7.41 LN.M 5,000.00 37,033.50
25mm Ø x 300 mm ANCHOR BOLTS 18.00 PC(S) 150.00 2,700.00
12mm THK. BASE PLATE 10.00 PC(S) 5,000.00 50,000.00
6mm THK. X 200 mm CHECKERED PLATE 9.00 PC(S) 5,797.00 52,173.00
66 X 150 X 6mmPLATE 8.00 PC(S) 5,797.00 46,376.00
L-50X50X6mm (100 mm LONG) CONNECTOR PLATE 9.00 PC(S) 700.00 6,300.00
F. BOLT SETTING
POCKET HALL BOLTS 28.00 PC(S) 5,000.00 140,000.00
MASTER FLOW 880 GROUT 0.15 CU.M 3,000.00 441.00
25mm Ø x 6m - DRSB GRADE 40 / 275 MPA 4.00 PC(S) 503.97 2,015.88
SUB - TOTAL 1,685,552.40

MATERIAL COST 4,481,904.51

LABOR COST 1,344,571.35
CONTINGENCY COST 448,190.45
TOTAL COST 5,826,475.86

NOTE: PAINT COLOR WILL BE CHANGE PRIOR TO COLOR GIVEN BY THE UNIT OWNER.
*THIS IS UPDATED PRICE FOR CONSTRUCTION MATERIALS THIS YEAR 2019 AFFECTED BY TRAIN LAW

Prepared by:

ENGR. NIXON G. DELLOSA

Registered Civil Engineer
Lic. No. 0156797