Sie sind auf Seite 1von 34

BOUNDARY WALLS

LENGTH
70.00 m
FTNG / COL. SPACING
Nos. of FOOTING / COL

3.00 m
24.33 pcs

QUANTITY & COST OF EXCAVATION FOR THE FOOTING


ITEM

MARK

F1

QTY
24.33

Width
(m)

Length
(m)

Depth
(m)

0.80

0.80

1.00

24.333333333

Vol.
m3

MH/
m3

Man
Hours

RATE/
Hour

Cost
Php

17.13

20

342.61333

43.75

14989.33333

17.130667

OH+Mark Up
PhP
40%
40%

14989.33333

5,995.73

UNIT

AMNT

RATE

PhP

1,225.00

5,995.73

20,985.07

20,985.07
20,985.07

OK

QUANTITY & COST OF BACKFILLING FOR THE FOOTING


ITEM

MARK

QTY

Width
(m)

Length
(m)

Depth
(m)

Vol.
m3

MH/
m3

Man
Hours

RATE/
Hour

Cost
Php

F1

24.333333333

0.80

0.80

1.00

14.327467

114.61973

37.5

4298.24

24.333333333

14.327467

Lbr+OH+Mark Up
PhP
40%
40%

4298.24

1,719.30

UNIT

AMNT

RATE

PhP

420.00

1,719.30

6,017.54

6,017.54
6,017.54

OK

QUANTITY & COST OF EXCAVATION FOR THE TIE BEAM


ITEM

MARK

TB-1

QTY
23.33

Width
(m)

Length
(m)

Depth
(m)

Vol.
m3

MH/
m3

Man
Hours

RATE/
Hour

Cost
Php

0.25

3.00

0.50

9.63

20

192.5

43.75

8421.875

23.333333333

9.63

QUANTITY & COST OF R.C. FTNG.


ITEM

MARK

QTY

Width

Length

OH+Mark Up
PhP
40%
40%

8421.875

CLASS "A" 1:2:4


Thick

SHORT DIR. REBAR (diam. in mm)

3,368.75

UNIT

AMNT

RATE

PhP

1,225.00

3,368.75

11,790.63

11,790.63

Cmnt =

10

OK

Sand=

LONG DIR. REBAR (diam. In mm)

0.44

Gravel=
CONC.

0.88
CMNT

ITEM

MARK

QTY

F1

24.333333333

(m)

(m)

(m)

SIZE

0.80

0.80

0.30

12

Nos.
6.33

L/pc.
1.1

LM

Pcs/6m.

COST

194.95056 32.49175926

5,459

32.49175926

5,459

24.333333333

SIZE

Nos.

L/pc.

12

6.3333333333

1.1

LM

V(m3)

Bags

194.9505555556 32.4917592593

Pcs/6m.

COST
5,459

5.14

51.392

32.4917592593

5,459

5.14

51.392

SUMMARY OF COST OF R.C. FTNG.


M A T E R I A L S

ITEM

MARK

F1

F2

F3

RE BARS (PhP)

CEMENT (Php)

10,917.23

SAND (PhP)

12,303.24

1,424.59

TIE WIRE (PhP)

5,223.48

12,303.24

10,917.23

GRAVEL

481.80

1,429.64

MARK

QTY

Width
(m)

Thick
(m)

Height
(m)

SIZE

Nos.

C1

24.333333333

0.25

0.25

4.00

12

MAIN REBAR (diam. in mm)


L/pc.
LM
Pcs/6m.
5.10

856.29

24.333333333

COST

142.715

23,976

142.715

23,976

481.80

Cmnt =

50%

31,779.98

CLASS "A" 1:2:4

ITEM

SubTotal (PhP)

5,223.48

QUANTITY & COST OF COLUMN

NAILS (PhP)

1,429.64

1,424.59

UNIT

Lbr+OH+Mark Up

31,779.98

10

Sand=

Nos.

10

27.666666667

50%

RATE
15,889.99

50%

9,275.76

50%

15,889.99

0.44

TIES REBAR (diam. In mm)


L/pc.
LM

SIZE

PhP

Gravel=

0.88

CONC.
Pcs/6m.

COST

CMNT

V(m3)

Bags

774.2055555556 129.0342592593

14,903

6.69

66.916666667

129.0342592593

14,903

6.69

66.916666667

SUMMARY OF COST OF COLUMN


M A T E R I A L S

ITEM

MARK

C1

C2

C3

RE BARS (PhP)

CEMENT (Php)

38,879.58

SAND (PhP)

16,019.85

38,879.58

16,019.85

GRAVEL

1,854.93

1,854.93

TIE WIRE (PhP)

6,801.41

6,801.41

NAILS (PhP)

5,978.48

5,978.48

GOOD LUMBER
1,606.00

1,606.00

PLYWOOD

12,876.55

12,876.55

SubTotal (PhP)
6,183

6,183.06

90,199.86

90,199.86

QUANTITY & COST OF GR. FLR. COLUMN


ITEM

MARK

QTY

Width

Thick

Height

GOOD FORMS

1/4" MARINE PLYWOOD

CWN

ITEM

MARK

QTY

(m)

(m)

(m)

W (in)

T (in)

L (Ft)

Nos.

Bd. Ft.

292
0

856.53
0.00

0.00

C1

24.333333333

C2

0.25
0.00

0.25
0.00

4.00
0.00

2
2

2
2

8.00
8.00

C3

0.00

0.00

0.00

8.00

24.333333333

COST
12,877
-

292

QUANTITY & COST OF LOWER TIE BEAMS


ITEM

MARK

QTY

Width
(m)

Thick
(m)

Length
(m)

TB-1

23.333333333

0.25

0.30

3.00

W (m.)

L (m.)

T (mm.)

Nos.

A (Ft2)

1.22
1.22

2.44
2.44

4.5
4.5

19.95
0.00

2.9768
2.9768

1.22

2.44

4.5

0.00

2.9768

12,877

SIZE

Nos.

12
12

2
2

4.00
4.00

205.33333
205.33333

34.22
34.22

Cmnt =

COST
5,749
5,749

10

Kgs.
6,183
-

19.95

CLASS "A" 1:2:4


MAIN REBAR (diam. in mm)
L/pc.
LM
Pcs/6m.

COST

6,183

Sand=

0.44

SIZE

Nos.

TIES REBAR (diam. In mm)


L/pc.
LM

26.00

1.10

Gravel=

0.88

CONC.
Pcs/6m.

V(m3)

Bags

127.91

11,537

6.04

60.375

127.9055555556

11,537

6.0375

60.375

767.43

COST

CMNT

11,499
23.333333333

68.44444444

#REF!

QUANTITY & COST TIE BEAMS FORMS:


ITEM

MARK

QTY

Width
(m)

Thick
(m)

Length
(m)

W (in)

T (in)

TB-1

23.333333333

0.25

0.30

3.00

GOOD FORMS
L (Ft)
Nos.

Bd. Ft.

14.76

918.40

8.00

918.40

23.333333333

COST

LS (m2)

BS (m2)

21.00

1/4" MARINE PLYWOOD


RS(m2)
A(m2)
21

42.00

CWN
Nos.

COST

Kgs.

14.11
14.11

SUMMARY OF COST OF R.C. TIE BEAMS.


ITEM

MARK

TB-1

M A T E R I A L S
RE BARS (PhP)

CEMENT (Php)

SAND (PhP)

GRAVEL

TIE WIRE (PhP)

NAILS (PhP)

GOOD LUMBER

23,035.75

14,453.78

1,673.60

6,136.52

1,505.78

385.00

23,035.75

14,453.78

1,673.60

6,136.52
22,263.89

1,505.78

385.00

PLYWOOD

SubTotal (PhP)

47,190.41
47,190.41

CHB ON GROUND FLOOR (SIZE 5"X8"X16")


ITEM

MARK

W1

QTY
24.33

CLASS "B"

Length

Height

Thick

VERTICAL. REBAR (diam. in mm)

(m)

(m)

(m)

SIZE

Nos.

L/pc.

LM

Pcs/6m.

3.00

2.75

0.13

10

6.00

3.00

459.90

76.65

HORIZONTAL REBAR (diam. In mm)


COST
9,275
9274.65

CHB 5

SIZE

Nos.

L/pc.

LM

Pcs/6m.

10

4.58

3.00

368.0416666667

61.34

COST

A (m2)
7,422

7422.17

Nos.

210.79

2,635

210.8

2,635

EXTERNAL & INTERNAL PLASTERING


ITEM

MARK

QTY

W1

24.333333333

Length

Height

Area

(m)

(m)

(m2)

3.00

2.75

421.58

Cmnt=

CLASS "B"

9.5

Plaster
Sides

T(m)

2.00

0.030

421.58

QUANTITY & COST OF TOP BEAMS


ITEM

MARK

B1

QTY
24.33

CLASS "AA" 1:1.5:3

Width
(m)

Thick
(m)

Length
(m)

SIZE

Nos.

0.12

0.15

3.00

10

MAIN REBAR (diam. in mm)


L/pc.
LM
Pcs/6m.
4.50
2.00
4.50

240.9
0.00
0

40.15
0.00
0.00

COST
4,637
4,637

Cmnt =

Sand=

SIZE

Nos.

TIES REBAR (diam. In mm)


L/pc.
LM

37.50

0.54

542.03

0.44

Gravel=

0.88

CONC.
Pcs/6m.

COST

CMNT

V(m3)

Bags

90.34

8,537

1.45

11.5632

90.3375

8,537

1.4454

11.5632

#REF!
24.333333333

40.15

#REF!

QUANTITY & COST OF TOP BEAMS


ITEM

MARK

QTY

Width
(m)

Thick
(m)

Length
(m)

W (in)

T (in)

B1

24.333333333

0.12

0.15

3.00

9.8

638.51

12.00

7.5
15.50

24.333333333

GOOD FORMS
L (Ft)
Nos.

1/4" MARINE PLYWOOD


RS(m2)
A(m2)

CWN

LS (m2)

BS (m2)

5,759

10.95

8.76

10.95

30.66

10.30

1095.00

9,877

0.00

0.00

0.00

1733.51

15,636

Bd. Ft.

COST

Nos.

COST

Kgs.
5,988
-

10.30

5,988

QUANTITY & COST OF TOP BEAMS


ITEM

MARK

B1

M A T E R I A L S
RE BARS (PhP)

CEMENT (Php)

SAND (PhP)

GRAVEL

TIE WIRE (PhP)

NAILS (PhP)

GOOD LUMBER

PLYWOOD

SubTotal (PhP)

13,174.22

2,768.23

419.74

1,539.06

2,296.58

1,204.50

15,636.23

5,988

43,026.46

13,174.22

2,768.23

419.74

1,539.06
4,727.04

2,296.58

1,204.50

15,636.23

5,987.90

43,026.46
43,026.46

CMNT

SAND

GRVL

TIE WIRE

NAILS

TOTAL

COST

V(m3)

COST

V(m3)

12,303

2.26

1425

4.52

COST
5,223

Kg
16.2

COST
1,430

Kg
7

COST
482

COST
31,780

12,303

2.26

1425

4.52

5,223

16

1,430

482

31,779.98

V(m3)

COST

V(m3)

16,020

2.94

1855

5.89

6,801

16,020

2.94

1855

5.89

6,801

AMNT
PhP
47,669.97

47,669.97
47,669.97

OK

CMNT

SAND
COST

GRVL

MARK UP
60%
60%

PhP
54,119.92

60%

60%

54,119.92

CWN

TIE WIRE
COST

Kg

UNIT

AMNT

RATE

PhP

21,567.09

144,319.78

144,319.78
144,319.78

NAILS

COST
67.9

5,978

Kg

TOTAL
COST

24.3

5,978

COST

1,606

71,140

1,606

71,140

OK

TIE WIRE

NAILS

TOTAL

COST

Kg

COST

Kg

COST

COST
19,060
-

CMNT

SAND
COST

GRVL

TIE WIRE

V(m3)

COST

V(m3)

14,454

2.66

1674

5.31

COST
6,137

Kg

14,454

2.66

1674

5.31

6,137

NAILS

COST
17.1

19,060

Kg

1,506

TOTAL
COST

5.8

1,506

COST
385

41,441
5,749

385

47,190
#REF!

CWN

TIE WIRE
COST

Kg

NAILS

COST

Kg

TOTAL
COST

COST
-

0.00

0.00

#REF!

MARK UP
40%

PhP

40%

18,876.16

UNIT

AMNT

RATE

PhP

10,942.70

18,876.16

66,066.57
66,066.57
66,066.57

OK

CHB LAYING
CLASS "B"

Cmnt=

Sand=

8.5

Layers

CHB 5
COST

Nos.

26,348.44

14.75

26,348.44

Vol (m )
4.20

CMNT

Vol (m )
3

LABOR COST

MATLS

Cell
3

6 M2/MD

Bags

SAND

TOTAL

25%

MAN

MASON

TOTAL

MAN

HELPER

TOTAL

OH-PRFT

DAYS

RATE

MASON

DAYS

RATE

HELPER

COST

V(m3)

COST

COST

16.00

10,082.16

89,977.43

22,494.36

10,082.16

89,977.43

22,494.36

11.80

136.03

32,565.37

11.80

136.03

32,565.37

35.13

460.00

16,160.38

35.13

300.00

10,539.38

CHB LAYING
Sand=

LABOR COST

MATLS

Vol

CMNT

(m3)

Bags

SAND
COST

V(m3)

COST

TOTAL

25%

MAN

MASON

TOTAL

MAN

HELPER

TOTAL

COST

OH-PRFT

DAYS

RATE

MASON

DAYS

RATE

HELPER

12.05

114.43

27,393.94

12.05

7,588.35

36,731.41

9,182.85

84.32

12.05

114.43

27,393.94

12.05

7,588.35

36,731.41

9,182.85

84.32

CMNT

SAND
COST

GRVL

TIE WIRE

V(m3)

COST

V(m3)

2,768

0.64

420

1.27

1,539

2,768

0.64

420

1.27

1,539

COST

Kg

NAILS

COST
26.1

Kg

2,297

TOTAL
COST

18.3

2,297

COST

1,205

1,205

21,402
-

21,402
#REF!

CWN

TIE WIRE
COST

Kg

NAILS

COST

Kg

TOTAL
COST

COST
11,747
9,877

0.00

0.00

21,624
#REF!

MARK UP
50%
50%

5 M2/MD

PhP
21,513.23
21,513.23

UNIT

AMNT

RATE

PhP

44,651.79

64,539.69
64,539.69
64,539.69

OK

460.00

38,784.90

84.32

300.00
84.32

25,294.50

TOTAL
TOTAL

25%
OH-PRFT

PRICE

26,699.75

6,674.94

145,846.47

26,699.75

6,674.94

145,846.47

OK

TOTAL
TOTAL

25%
OH-PRFT

PRICE

64,079.40

16,019.85

126,013.51

64,079.40

16,019.85

126,013.51

OK

Page 13 of 34

BILL OF QUANTITIES OF (70Meters REINFORCED CONC. BOUNDARY WALL)

ITEM #

DESCRIPTION

UNIT

QTY.

UNIT

RATE

A.) 70 LINEAR METER REINFORCED CONCRETE BOUNDARY WALLS


LENGTH =70.00 Meters
FOOTING & COLUMN SPACING = 3.00 Meters
Numbers of FOOTING = 26Pieces
Numbers of COLUMN = 26Pieces
Numbers of Tie Beams = 24Pieces each 3.00Meter (Length)
Numbers of Spans of Concrete Hollow Blocks = 25Pieces each 3.00Meter (Length) &
2.30Meter (Average Height)
AI.)
A.1.1
A.1.2

Mobilization and de-mobilization


Mobilization & Temporary Facilities
De-mobilization

AII.)

EARTH WORKS:

Lot
Lot

1
1

15,000.00
8,000.00

A.2.1 EXCAVATION FOR THE FOOTING:


A.2.1.1 Layout & Excavation on Footing, size 0.80m x 0.80m x
0.80m

m3

17.13

1,225.00

A.3.2 EXCAVATION FOR THE LOWER TIE BEAM:


A.3.2.1 Excavation for the Lower Tie Beams, size 0.25m x 0.50m x
3.00m

m3

9.63

1,225.00

m3

14.33

420.00

m3

5.14

9,275.76

m3

6.04

10,942.70

A.3.3 BACKFILLING
A.3.3.1 Backfilling & Compaction on Footings
A.IV.)
A.4.1

CONCRETE WORKS:
REINFORCED CONCRETE FOOTINGS:
CONCRETE WORKS of FOUNDATION (LABOR &
MATERIALS): GRADE 33 REINFORCING BARS &

CONCRETE MIXTURE 1:2:5 (2500Psi)


A.4.1.1 Reinforced Concrete Footing, size 0.80m x 0.80m x 0.25m,,,,
with 7nos. - 12mm diameter Bottom Bars on both direction
A.4.2

REINFORCED CONCRET TIE BEAMS:


CONCRETE WORKS of TIE BEAMS (LABOR &
MATERIALS): GRADE 33 REINFORCING BARS &
CONCRETE MIXTURE CLASS "A" 1:2:4

A.4.2.1 Reinforced Concete Lower Tie Beams, size 0.20m x 0.30m x


3.00m, with 2nos. - 12mm diameter Top Bars & 2nos.-12mm
diameter Bottom Bars,,with stirrups of 9mm diameter bars @
0.15m spacing center to center

Page 14 of 34

BILL OF QUANTITIES OF (70Meters REINFORCED CONC. BOUNDARY WALL)

ITEM #

A.4.3

DESCRIPTION

UNIT

RATE

UNIT

QTY.

m3

6.69

21,567.09

m3

1.45

44,651.79

m2

210.79

691.91

m2

421.58

298.91

REINFORCED CONCRETE COLUMNS:


CONCRETE WORKS of GROUND FLOOR COLUMN
NECKS (LABOR & MATERIALS): GRADE 33
REINFORCING BARS & CONCRETE MIXTURE 1:2:5

(2500Psi)
A.4.3.1 Reinforced Concrete Column size 0.25m x 0.25m x 2.30m
Height From Natural Ground Floor Level,,,, with 6nos. 12mm diameter Main Bars,,,,,with lateral ties of 10mm
diameter Bars @ 0.15meter spacing center to center
A.4.4

REINFORCED CONCRET TOP BEAMS:


CONCRETE WORKS of TIE BEAMS (LABOR &
MATERIALS): GRADE 33 REINFORCING BARS &
CONCRETE MIXTURE 1:2:5 (2500Psi)

A.4.4.1 Reinforced Concete Top Beams, size 0.12m x 0.15m x


3.00m, with 2nos. - 10mm diameter Main Bars,,with stirrups
of 9mm diameter bars @ 0.15m spacing center to center
A.V.)

CONCRETE HOLLOW BLOCKS SIZE 5" X 8" X 16" ,

A.5.1

PERIMETER WALLS: MORTAR MIXTURE CLASS "B" 1:3


5" x 8" x 16" Concrete Hollow Blocks Perimeter Walls,
Length=3.00 meter, Total Height From Natural Ground Level
= 2.30meter, with 10mm diameter vertical Re Bars spaced @
0.60m center to center & 10mm diameter Horizontal Bars
spaced @ 0.60m center to center

A.VI.)
A.6.1

PLASTERING WORKS
External & Internal Plastering on both face of Concrete
Hollow Blocks size 5"x8"x16" and on Concrete Elements,
using sand / cement mortar mixture of Class "A",,,minimum
thickness of 1.50 centimeter

SUB TOTAL BEFORE DISCOUNT (70LM R.C. BOUNDARY WALLS)

DISCOUNT

SUB TOTAL AFTER DISCOUNT (70LM R.C. BOUNDARY WALLS)

15%
98,437.38

Page 15 of 34

BILL OF QUANTITIES OF (70Meters REINFORCED CONC. BOUNDARY WALL)

ITEM #

DESCRIPTION

UNIT

QTY.

UNIT

RATE

B.) 290 CORRUGATED SHEETS BOUNDARY WALLS ON STEEL FRAME


LENGTH =290.00 Meters
GALVANIZED IRON PIPES POST SPACING = 3.00 Meters
Numbers of G. I. POST = 100Pieces each 3.00Meter (Height from the Excavated Level of
Footing)
Numbers of Spans of Steel Framing with pre-painted Corrugated Sheet = 99Spans each
3.00Meter (Length) & 2.4Meter (Average Height)
B.I.)
B.1.1
B.1.2

Mobilization and de-mobilization


Mobilization & Temporary Facilities
De-mobilization

B.II.)

EARTH WORKS:

B.2.1
B.2.1.1

EXCAVATION FOR THE FOOTING:


Layout & Excavation on Footing, size 0.30m x 0.30m x
0.60m

B.III.)
B.3.1

CONCRETE WORKS:
REINFORCED CONCRETE FOOTINGS:
SAND / CEMENT MORTAR of FOUNDATION (LABOR &

B.3.1.1
B.IV.)

MATERIALS): MORTAR MIXTURE 1:10 (1500Psi)


Sand / Cement Mortar of Footing, size 0.30m x 0.30m x
0.60m
GALVANIZED STEEL FRAMING & PRE-PAINTED
CORRUGATED SHEET PANELS
POSTS: using Galvanized Iron Pipes size 2" Schedule

Lot
Lot

1
1

m3

5.80

2,531.25

m3

5.80

4,957.84

LM

290.00

N/A
N/A

3,481.79

40 (Brand-Eagle Made in The Philippines)


LATERAL BRACING @ EVERY 3rd SPAN: using
Galvanized Iron Pipes size 1-1/2" Schedule 40 (BrandEagle Made in The Philippines)
CROSS BRACING @ EVERY 5th SPAN: using
Galvanized Iron Pipes size 1/2" Schedule 40 (BrandEagle Made in The Philippines)
HORRIZONTAL JOISTS @ 0.60Meter Spacing:
using Galvanized Tubular size 2" x 2" x 1.5mm Thick
SHEET PANEL: using Pre-Painted Corrugated Sheet,
8Feet (Height) x 0.40mm Thick (Brand Apo of PUYAT
STEEL Made in Philippines)
SUB TOTAL BEFORE DISCOUNT (290LM CORR. SHT. BOUNDARY WALLS)

DISCOUNT

SUB TOTAL AFTER DISCOUNT (290LM CORR. SHT. BOUNDARY WALLS)

15%
157,974.91

Page 16 of 34

BILL OF QUANTITIES OF (70Meters REINFORCED CONC. BOUNDARY WALL)

ITEM #

DESCRIPTION

UNIT

QTY.

UNIT

RATE

GRAND TOTAL BEFORE DISCOUNT (70LM REINF. CONC. WALL + 290LM CORR. SHT. WALL)

DISCOUNT
GRAND TOTAL AFTER DISCOUNT (70LM REINF. CONC. WALL + 290LM CORR. SHT. WALL)

15%
256,412.30

Page 17 of 34

RY WALL)

TOTAL AMOUNT

15,000.00
8,000.00

20,985.07

11,790.63

6,017.54

47,669.97

66,066.57

Page 18 of 34

RY WALL)

TOTAL AMOUNT

144,319.78

64,539.69

145,846.47

126,013.51

656,249.23

557,811.85

Page 19 of 34

RY WALL)

TOTAL AMOUNT

N/A
N/A

14,684.79

28,762.43
1,009,718.85

1,053,166.08

895,191.17

Page 20 of 34

RY WALL)

TOTAL AMOUNT

1,709,415.31

1,453,003.01

Page 21 of 34

MR. & MRS. JOHN DOMINGUEZ TWO - STOREY RESIDENTIAL BUILDING


BRGY. KATAASAN, DINALUPIHAN, BATAAN

SUMMARY OF PRICES (PHASE-1)


ITEM
#

SUB
TOTAL

DESCRIPTION

I.)
1.1
1.2
II.)
III.)
3.1
3.2
3.3
3.4

MOBILIZATION & DE-MOBILIZATION


Mobilization
De-Mobilization
DEMOLITION WORKS
EARTH WORKS
Excavation for the Footings
Excavation for the Tie Beams
Backfilling for the Footings
Backfilling to Elevate the Ground Floor

IV.)

SUB STRUCTUR REINFORCED CONCRETE WORKS

4.1
4.2
4.3
4.4
4.5
V.)
VI.)

Reinforced Concrete Footings


Reinforced Concrete Ground Floor Columns
Reinforced Concrete Tie Beams
Reinforced Concrete Slab on Grade
Reinforced Concrete Staircase
GROUND FLOOR CONC. HOLLOW BLOCKS 5"
GROUND FLOOR SAND / CEMENT PLASTERING

VII.)

SUPER STRUCTUR REINFORCED CONCRETE WORKS

7.1

REINFORCED CONCRETE SECOND FLOOR BEAMS

7.2

REINFORCED CONCRETE SECOND FLOOR SLABS

7.3

REINFORCED CONCRETE SECOND FLR. COLUMNS

VIII.)

SECOND FLOOR CONC. HOLLOW BLOCKS 5"

IX.)

SECOND FLOOR SAND / CEMENT PLASTERING

X.)
XI.)
XII.)
12.1
12.2
XIII.)
13.1
13.2
XIV.)
14.1

REINFORCED CONCRETE ROOF BEAMS


STEEL ROOF FRAMING, ROOF SHEETS, INSULATIONS &
STAINLESS STEEL GUTTER
ELECTRICAL WORKS
Ground Floor Electrical Works
Second Floor Electrical Works
PLUMBING WORKS
Ground Floor Plumbing Works
Second Floor Plumbing Works
ALUMINUM & GLASS WORKS
Ground Floor Auminum & Glass Works

14.2
XV.)
15.1
15.2

Second Floor Auminum & Glass Works


WOODEN DOORS
Ground Floor Wooden Doors
Second Floor Wooden Doors

TOTAL
AMNT.
#REF!

#REF!

#REF!
#REF!

#REF!
#REF!

#REF!

#REF!
#REF!

#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Page 21 of 34

Page 22 of 34

MR. & MRS. JOHN DOMINGUEZ TWO - STOREY RESIDENTIAL BUILDING


BRGY. KATAASAN, DINALUPIHAN, BATAAN

ITEM
#
XVI.)
16.1
16.2
XVII.)
17.1
17.2
17.3
XVIII.)
18.1
18.2
XIX.)
19.1
19.2
19.3
19.3.1
19.3.2
19.3.3
19.3.4
XX.)
20.1
20.2
20.3
XXI.)
21.1
21.2
XXII.)
22.1
22.2
22.3
22.4
22.5
22.6

SUMMARY OF PRICES (PHASE-1 & PHASE-2)


SUB
TOTAL
DESCRIPTION
TOTAL
AMNT.
FALSE CEILING WORKS
Ground Floor False Ceiling
Second Floor False Ceiling
CERAMIC TILES WORKS
Ground Floor Ceramic Tiles
Second Floor Ceramic Tiles
Staircase Ceramic Tiles
CEILING PAINTING WORKS
Ground Floor Paints on Ceilings
Second Floor Paints on Ceilings
WALLS PAINTING WORKS
Ground Floor Paints on Walls
Second Floor Paints on Walls
EXTERIOR PAINTING WORKS
Front Elevation Paints on Walls
Rear Elevation Paints on Walls
Right Side Elevation Paints on Walls
Left Side Elevation Paints on Walls
KITCHEN COUNTER TOPS & CABINET
Kitchen Counter Top
Kitchen Base Cabinet
Kitchen Overhead Cabinet
RAILINGS
Stair's Railing Ground Floor to Second Flr.
Balcony Railing
FRONT FENCE & GATES
Concrete Hollow Block Fence Walls
Sand / Cement Plastering for the Fence
Painting for the Fence
Steel Railing for the Fence
Service Entrace Gate
Main Gate

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!

(PHASE-1 GRAND TOTAL PRICE BEFORE DISCOUNT

#REF!

TOTAL DISCOUNT
(PHASE-1 GRAND TOTAL PRICE AFTER DISCOUNT

GROUND FLOOR & SECOND FLOOR AREA

Page 22 of 34

#REF!

156.00

Page 23 of 34

MR. & MRS. JOHN DOMINGUEZ TWO - STOREY RESIDENTIAL BUILDING


BRGY. KATAASAN, DINALUPIHAN, BATAAN

UNIT PRICE PER SQUARE METER

Page 23 of 34

#REF!

Page 24 of 34

SIDENTIAL BUILDING

AN

)
DISCOUNT
8%

PhP

8%

#REF!

8%

#REF!

8%

#REF!

8%

#REF!

8%
8%

#VALUE!
#REF!

8%

#REF!

8%

#VALUE!

8%

#VALUE!

8%
8%

#VALUE!
#REF!

8%

#REF!

8%

#REF!

8%

#REF!

Page 24 of 34

Page 25 of 34

SIDENTIAL BUILDING

AN

E-2)
DISCOUNT
8%

PhP

8%

#REF!

8%

#REF!

8%

#REF!

8%

#REF!

8%

#REF!

8%

#REF!

8%

#REF!

8%

#REF!

Page 25 of 34

Page 26 of 34

SIDENTIAL BUILDING

AN

Page 26 of 34

Page 27 of 34 SCHEDULE OF PAYMENT

schedule OF PAYMENT
(70Meters REINFORCED CONC. & 290Meters CORR. SHEET BOUNDARY WALLS)

MR. & MRS. HERMIE PAGTALUNAN


BRGY. PAG ASA, ORANI, BATAAN

PYMNT

PARTICULARS

No.

TOTAL CONTRACT PRICE BEFORE DISCOUNT

PRICE (PhP)
BEF. DISC
1,709,415.31

DISCOUNT

PRICE (PhP)

15%

PhP

AFTR. DISC

15%

256,412.30

1,453,003.01

A.) 70 LINEAR METER REINFORCED CONCRETE BOUNDARY WALLS


AI.)

Mobilization and de-mobilization

A.1.1
A.1.2

Mobilization & Temporary Facilities


De-mobilization

AII.)

EARTH WORKS:

A.2.1
A.2.1.1

A.3.2

EXCAVATION FOR THE FOOTING:


Layout & Excavation on Footing, size 0.80m x 0.80m x
0.80m

15,000.00
8,000.00

15%
15%

2,250.00
1,200.00

12,750.00
6,800.00

20,985.07

15%

3,147.76

17,837.31

11,790.63

15%

1,768.59

10,022.03

6,017.54

15%

902.63

5,114.91

47,669.97

15%

7,150.50

40,519.48

EXCAVATION FOR THE LOWER TIE BEAM:

A.3.2.1

Excavation for the Lower Tie Beams, size 0.25m x


0.50m x 3.00m

A.3.3
A.3.3.1

BACKFILLING
Backfilling & Compaction on Footings

A.IV.)
A.4.1

CONCRETE WORKS:
REINFORCED CONCRETE FOOTINGS:
CONCRETE WORKS of FOUNDATION (LABOR &
MATERIALS): GRADE 33 REINFORCING BARS &

A.4.1.1

A.4.2

CONCRETE MIXTURE 1:2:5 (2500Psi)


Reinforced Concrete Footing, size 0.80m x 0.80m x
0.25m,,,, with 7nos. - 12mm diameter Bottom Bars on
both direction
REINFORCED CONCRET TIE BEAMS:
CONCRETE WORKS of TIE BEAMS (LABOR &
MATERIALS): GRADE 33 REINFORCING BARS &
CONCRETE MIXTURE CLASS "A" 1:2:4

Page 28 of 34 SCHEDULE OF PAYMENT

schedule OF PAYMENT
(70Meters REINFORCED CONC. & 290Meters CORR. SHEET BOUNDARY WALLS)

MR. & MRS. HERMIE PAGTALUNAN


BRGY. PAG ASA, ORANI, BATAAN

PYMNT

PARTICULARS

No.
A.4.2.1

Reinforced Concete Lower Tie Beams, size 0.20m x

PRICE (PhP)
BEF. DISC

15%

DISCOUNT

PRICE (PhP)

PhP

AFTR. DISC

66,066.57

15%

9,909.99

56,156.59

144,319.78

15%

21,647.97

122,671.81

64,539.69

15%

9,680.95

54,858.74

145,846.47

15%

21,876.97

123,969.50

0.30m x 3.00m, with 2nos. - 12mm diameter Top Bars


& 2nos.-12mm diameter Bottom Bars,,with stirrups of
9mm diameter bars @ 0.15m spacing center to center
A.4.3

REINFORCED CONCRETE COLUMNS:


CONCRETE WORKS of GROUND FLOOR COLUMN
NECKS (LABOR & MATERIALS): GRADE 33
REINFORCING BARS & CONCRETE MIXTURE

A.4.3.1

1:2:5 (2500Psi)
Reinforced Concrete Column size 0.25m x 0.25m x
2.30m Height From Natural Ground Floor Level,,,,
with 6nos. - 12mm diameter Main Bars,,,,,with lateral
ties of 10mm diameter Bars @ 0.15meter spacing
center to center

A.4.4

REINFORCED CONCRET TOP BEAMS:


CONCRETE WORKS of TIE BEAMS (LABOR &
MATERIALS): GRADE 33 REINFORCING BARS &
CONCRETE MIXTURE 1:2:5 (2500Psi)

A.4.4.1

Reinforced Concete Top Beams, size 0.12m x 0.15m x


3.00m, with 2nos. - 10mm diameter Main Bars,,with
stirrups of 9mm diameter bars @ 0.15m spacing
center to center

A.V.)

A.5.1

CONCRETE HOLLOW BLOCKS SIZE 5" X 8" X


16" , PERIMETER WALLS: MORTAR MIXTURE
CLASS "B" 1:3
5" x 8" x 16" Concrete Hollow Blocks Perimeter Walls,
Length=3.00 meter, Total Height From Natural Ground
Level = 2.30meter, with 10mm diameter vertical Re
Bars spaced @ 0.60m center to center & 10mm
diameter Horizontal Bars spaced @ 0.60m center to
center

Page 29 of 34 SCHEDULE OF PAYMENT

schedule OF PAYMENT
(70Meters REINFORCED CONC. & 290Meters CORR. SHEET BOUNDARY WALLS)

MR. & MRS. HERMIE PAGTALUNAN


BRGY. PAG ASA, ORANI, BATAAN

PYMNT
No.
A.VI.)
A.6.1

PARTICULARS
PLASTERING WORKS
External & Internal Plastering on both face of

PRICE (PhP)
BEF. DISC

126,013.51

15%

15%

DISCOUNT

PRICE (PhP)

PhP

AFTR. DISC

18,902.03

107,111.48

98,437.38

557,811.85

Concrete Hollow Blocks size 5"x8"x16" and on


Concrete Elements, using sand / cement mortar
mixture of Class "A",,,minimum thickness of 1.50
centimeter
SUB TOTAL R.C. (70LM)

656,249.23

B.I.)

Mobilization and de-mobilization

B.1.1

Mobilization & Temporary Facilities

N/A

B.1.2

De-mobilization

N/A

B.II.)

EARTH WORKS:

B.2.1

EXCAVATION FOR THE FOOTING:

B.2.1.1

Layout & Excavation on Footing, size 0.30m


x 0.30m x 0.60m

B.III.)
B.3.1

CONCRETE WORKS:
REINFORCED CONCRETE FOOTINGS:

14,684.79

15%

2,202.72

12,482.07

28,762.43

15%

4,314.36

24,448.07

1,009,718.85

15%

151,457.83

858,261.03

SAND / CEMENT MORTAR of


FOUNDATION (LABOR & MATERIALS):
B.3.1.1

MORTAR MIXTURE 1:10 (1500Psi)


Sand / Cement Mortar of Footing, size
0.30m x 0.30m x 0.60m

B.IV.)

GALVANIZED STEEL FRAMING & PRE-

PAINTED CORRUGATED SHEET PANELS


POSTS: using Galvanized Iron Pipes
size 2" Schedule 40 (Brand-Eagle Made
in The Philippines)

Page 30 of 34 SCHEDULE OF PAYMENT

schedule OF PAYMENT
(70Meters REINFORCED CONC. & 290Meters CORR. SHEET BOUNDARY WALLS)

MR. & MRS. HERMIE PAGTALUNAN


BRGY. PAG ASA, ORANI, BATAAN

PYMNT
No.

PARTICULARS

PRICE (PhP)
BEF. DISC

15%

DISCOUNT

PRICE (PhP)

PhP

AFTR. DISC

LATERAL BRACING @ EVERY 3rd


SPAN: using Galvanized Iron Pipes size
1-1/2" Schedule 40 (Brand-Eagle Made
in The Philippines)
CROSS BRACING @ EVERY 5th
SPAN: using Galvanized Iron Pipes size
1/2" Schedule 40 (Brand-Eagle Made in
The Philippines)
HORRIZONTAL JOISTS @ 0.60Meter
Spacing: using Galvanized Tubular
size 2" x 2" x 1.5mm Thick
SHEET PANEL: using Pre-Painted
Corrugated Sheet, 8Feet (Height) x
0.40mm Thick (Brand Apo of PUYAT
STEEL Made in Philippines)
SUB TOTAL CORR SHT. (290LM)

1,053,166.08

157,974.91

895,191.17

GRAND TOTAL (70LM + 290LM)

1,709,415.31

256,412.30

1,453,003.01

Page 31 of 34 SCHEDULE OF PAYMENT

Y WALLS)

DOWN
PAYMENT
PYMNT
(%)

DUE
PAYMENT

50%

726,501.51

50%
50%

6,375.00
3,400.00

50%

8,918.65

50%

5,011.02

50%

2,557.45

50%

20,259.74

Page 32 of 34 SCHEDULE OF PAYMENT

Y WALLS)

DOWN
PAYMENT
PYMNT
(%)

DUE
PAYMENT

50%

28,078.29

50%

61,335.91

50%

27,429.37

50%

61,984.75

Page 33 of 34 SCHEDULE OF PAYMENT

Y WALLS)

DOWN
PAYMENT
PYMNT
(%)
50%

DUE
PAYMENT

53,555.74

278,905.92

50%

6,241.04

50%

12,224.03

50%

429,130.51

Page 34 of 34 SCHEDULE OF PAYMENT

Y WALLS)

DOWN
PAYMENT
PYMNT
(%)

DUE
PAYMENT

447,595.58

726,501.51