PROPOSED SITE DEVELOPMENT PROJECT ALONG COASTAL ZONE OF BARANGAY BAYBAY DAGAT

180 Calendar Days

DETAILED PROJECT COST ESTIMATE
ESTIMATED DIRECT COST
ITEM NO. DESCRIPTION QUANTITY UNIT
MATERIAL LABOR EQUIPMENT TOTAL
A GENERAL REQUIREMENTS
6.00 mo 48,000.00 0.00 0.00 48,000.00
I Field Office and Living Quarters (Rental Basis)
1.00 ls 11,908.93 103,942.80 0.00 115,851.73
II Occupational Safety and Health Program
1.00 ls 0.00 0.00 84,896.00 84,896.00
III Mobilization / Demobilization
TOTAL OF A 59,908.93 103,942.80 84,896.00 248,747.73
B 7 UNITS FOOD STALLS
1.00 l.s. 550.00 8,311.20 18,101.12 26,962.32
IV Clearing and Site Preparation
17.92 cu.m. 0.00 205.37 3,820.47 4,025.85
V Structure Excavation (Common Soil)
20.76 cu.m. 80,624.89 14,304.44 5,861.39 100,790.71
VI Structural Concrete (Class A, 28 days)
4,131.14 kgs 271,926.75 27,068.38 11,847.13 310,842.27
VII Reinforcing Steel
175.00 sq.m. 75,134.50 19,010.60 1,901.06 96,046.16
VIII Roof and Roof Framing
355.25 sq.m. 219,544.80 32,815.81 19,256.22 271,616.83
IX Masonry, Plastered Finish
175.00 sq.m. 153,868.75 65,061.50 68,314.58 287,244.83
X Ceiling, Gypsum on Metal Frame
710.50 sq.m. 108,937.98 80,739.87 8,073.99 197,751.83
XI Painting Works
1.00 ls 78,468.60 3,912.20 391.22 82,772.02
XII Electrical Works
1.00 ls 128,063.04 5,842.56 584.26 134,489.86
XIII Plumbing Works
36.75 sq.m. 250,818.75 7,188.67 718.87 258,726.28
XIV Doors and Windows (Clear Glass in Alum Frame)
175.00 sq.m. 195,447.87 81,432.05 8,143.21 285,023.12
XV Tile Works
TOTAL OF B 1,563,385.93 345,892.65 147,013.50 2,056,292.08
C CAR AND MOTORCYCLE PARKING LOT
80.00 sq.m. 0.00 74.94 963.33 1,038.27
XVI Clearing and Grubbing

80.00 sq.m. 0.00 48.37 1,057.17 1,105.54

XVII Subgrade Preparation
8.00 cu.m. 5,566.00 29.02 634.30 6,229.32
XVIII Aggregate Base Course
80.00 sq.m. 78,562.47 1,037.62 11,777.18 91,377.27
XIX Portland Cement Concrete Pavement, 0.15m Thick
1.00 l.s. 25,453.00 3,442.00 1,235.00 30,130.00
XX Thermoplastic Paint
TOTAL OF PART C 109,581.47 4,631.95 15,666.98 129,880.40
D SITE DEVELOPMENT
770.00 sq.m. 0.00 721.27 9,272.09 9,993.36
XXI Clearing and Grubbing

1.00 l.s. 250,000.00 100,000.00 50,000.00 400,000.00

XXII Softscape (Trees, Grass and Deco Stones)
23.00 set 345,000.00 0.00 0.00 345,000.00
XXIII Conrete Benches and Tables
114.00 sq.m. 195,453.00 156,362.40 39,090.60 390,906.00
XXIV Paver Blocks
TOTAL OF PART D 790,453.00 257,083.67 98,362.69 1,145,899.36
TOTAL 2,523,329.33 711,551.07 345,939.17 3,580,819.57
Overhead, Contingencies and Misc. (10%) 358,081.96
Tax/Vat (5%) 179,040.98
Total Project Cost P/: 4,117,942.51
Prepared By: Say, P/: 4,120,000.00
Airel T. Arizala
Zenny Marie Cantuba