Per meter cost analysis (from Jani) -Canal

A. HPHI SUPPLIED MATERIALS

ITEM DESCRIPTION QTY UNIT COST LINE TOTAL
1 Portland Cement 2.00 68.85 137.70
Total P 137.70

B. CONTRACTOR SUPPLIED MATERIALS

ITEM DESCRIPTION QTY UNIT COST LINE TOTAL
1 Sand 0.11 380.00 43.43
2 Gravel 0.23 550.00 125.71
3 2 ½ x 2 ½ x ⅜" Angle Bar 0.69 1,450.00 994.29
4 2 x 2 x ¼" Angle Bar 0.34 770.00 264.00
5 12 mm Ø RSB 0.80 160.00 128.00
6 10 mm Ø RSB 1.31 112.25 147.53
7 ¼" THK Plywood 0.09 290.00 24.86
8 2 x 2 x 8' Lumber 2.29 45.00 102.86
9 GI Tie Wire No. 16 0.20 55.00 11.00
10 Grinding Disc 4 " Ø 0.06 75.00 4.29
11 Welding Rod 0.29 10.00 2.86
12 CWN (Assorted) 0.03 75.00 2.14
13 Form Oil 0.06 50.00 2.86
14 Oxygen 0.06 650.00 37.14
15 Acetylene 0.03 750.00 21.43
Total P 1,912.39

C. CONTRACTOR SUPPLIED LABOR

ITEM DESCRIPTION QTY UNIT COST LINE TOTAL
1 Foreman 0.20 450.00 90.00
2 Welder 0.34 350.00 120.00
3 Mason/Steelman 0.14 330.00 47.14
4 Carpenter 0.09 330.00 28.29
5 Labor 0.86 280.00 240.00
Total P 525.43

D. CONTRACTOR SUPPLIED EQUIPMENT

ITEM DESCRIPTION QTY UNIT COST LINE TOTAL
1 Chipping Hammer 0.03 700.00 20.00
2 Welding Machine 0.23 500.00 114.29
3 Cutting Outfit 0.23 240.00 54.86
4 Grinder 0.23 250.00 57.14
5 Concrete Cutter 0.06 500.00 28.57
6 Bagger Mixer 0.06 300.00 17.14
7 Truck for Hauling Excavat 0.03 2,500.00 71.43
Total P 363.43
 Total Cost of HPHI Supplied Materials P 137.70

Total Cost of Contractor Supplied Items P 2,801.24

Plus 10 % Mark-up P 280.12
Total Cost of Estimated Contract Amount P 3,081.37

Total Estimated Cost of Project P 3,219.07

Concrete Works
Vol. of Concrete per meter length = 0.23 cu.m
Cost of concrete per m length = 70.57 PHP
Cost of concrete per cu. M = 306.84 PHP

Rebar Works
Kgs. of RSB (w/ tie wires) per meter length = 9.12 kgs.
Cost of RSB per kg.= 31.42 PHP
Cost of RSB per meter length= 176.67 PHP

Steel Works
Kgs. of Steel works per meter length = 15.70 kgs.
Cost of Steel works per kg.= 84.32 PHP
Cost of Steel works per meter length= 2,330.81 PHP

Form Works
Area of Formworks per linear meter = 0.27 sq.m
Cost of Formworks per linear m. = 132.71 PHP
Cost of Formworks per sq. m. = 491.53 PHP