EIRISH BUILDERS & SUPPLY INC. 242 Gulod Maguinao, San Rafael, Bulacan ‘Tin No.: 008-717-976-000 ‘Contact No: 097-536-0008 *0822-851-6111*0925-886-8869 *0977-851-6113 Email Address: eirish_bullders@yahoo.com SUBIECT: COST OF LAND DEVELOPMENT ‘CONTRACTOR: —ERISH BUILDERS & SUPPLYING PROJECT: PASEO DESAN ROQUE PHASE LOCATION: SAN ROQUE, SAN RAFAEL, BULACAN ave: SUNE 1, 2022 TERS ‘Unit | —arv_—[ UNIT OST [MATERIAL COST [TABOR COST | TOTALAMOUNT [CSTE PREPARATION 4. Gearing and Grubbing/Stockpling/Meuling/Spresding | scunt|aseonea 939,750.00] 33,300.00 973,050.00 Equipments Bulldozer mes | a 270000 22580000 Backhoe was| 167 290000 426,300.00 ump Truck mas| 147 4190.00 285,650.00 Direct Labor Foreman wo] ‘00.00 2260000 Survey Aide wo] 450.00 ‘810000 spotter mo) 700.00 325000 2 Leveling/Compaction/Rough Grading cum] 7902.42 4200.00] 26,600.00/ 465,200.00 Equlpments Bulldozer was | 106 2,700.00 286,200.00 Vibratory Compactor nes | 5a 2300.00 156,600.00 Direct Labor Foreman mo] ‘00.00 9800.00 Survey Aide mo] so.00 30000 spoter wo] 750.00 130,500.00 ic ROAD NETWORKS 4. Road Preparation ‘A Sub-Grade Preparation 500mm Ave. sam] asia 210,000.00 9,500.00 Equipments Bulldozer was] 32 2.70000 189,100.00 Vibratory Compactor has | 33 2,900.00 95,700.00 Water Truck Hes] 9 2,200.00, 25,200.00 Direct Labor Foreman mo} 5 700.00 $3500.00 Survey Aide mol 5 #5000 2,250.00, Spotter mo} 5 750.00 3750.00 B Sub-Base Coarse 250mm Ave. cum) 512476 3316,28400| 19,000.00| _3,335,284.00 Materials Sub-Base Coarse cum) —s12476 sooo] 2,812,28400 Equipments ulldorer nes| 20 2.70000 235,000.00 Vibratory Compactor nes | a0 2900.00 232,000.00 Water Truck us| 20 2,800.00, 36,000.00 Dieeet Labor Foreman mo} 10 700.00 790000 Survey Aide mo} 0 450.00, 4500.00 spotter 2 wo] 10 750.00 7500.00 Base Coarse 100mm Ave, cum) 12991 s14s1sin00| 7.60000] 1459,110.00 Materials Sub-Base Coarse cum} 291 | 100000] 1,249.010.00 Equipments Bulldozer ws| 2 2,700.00 86,400.00 Vioratory Compactor ws| 32 2,300.00 92,800.00 Water Truck ms| 8 2800.00 22,400.00 Direct Labor Foreman wo) 4 ‘700.00 2,800.00, survey Aide wo) 4 450.00 1,800.00, or mo | 4 7000 900.00 73000 pl CONCRETE PAVEMENT 50mm THI saan) esa 568,532.00 | 133475500 | 7,208 667.00 Materials MC 3000 ps cum) 107438 | 426000| 4576.58.00 SB 12mm os | 4aeas3 60.00 293,011.80 ‘uring Compound ‘| 1890 55.00 122,850.00 Asphalt Sealant a | x07 35.00 9,095.00,