Add'l

Footing Volume
v1 4.2332 21.166 v1 1.26 v1 1.17
v2 0.24 1.2 v2 1.07
v3 0.76 3.8 v3 1.33
v4 0.2 1 v4 0.41
Total Volume 6.6932 Total 3.98 cu.m

Concrete Proportions of Fajardo Structural Works

Cement Sand Gravel Cement Sand Gravel
Class Ratio
40kg 50kg cu.m cu.m 40kg/bag 50kg/bag cu.m cu.m
AA 1:1.5:3 12 9.5 0.5 1 81 64 4 7
A 1:2:4 9 7 0.5 1 61 47 4 7
B 1:2.5:5 7.5 6 0.5 1 51 41 4 7
C 1:3:5 6 5 0.5 1 41 34 4 7

Formworks
Lateral S.A sq.m
Plywood 4 pcs (counting method)
Coco Lumber (2" x3" x 12')
Coco Lumber (2" x3" x 10')
Coco Lumber (2" x3" x 8')
CWN#4
CWN#3
CWN# 2 1/2
CWN#1 1/2
Consumable
dd'l
Lateral S. Area
LA1 5.83 front
LA2 5.34 top
LA3 6.67 side 1
LA4 2.06 side 2
19.90 sq.m

Cement Sand Gravel

40kg/bag 50kg/bag cu.m cu.m
48 38 2 4 Retaining wall
36 28 2 4
30 24 2 4
24 20 2 4
PRICE COMPARISON FOR ADDITIONAL GENSET WALL

Quantity
Based on Price
Contractor Units
Computation /unit
Structural Works
Cement 20 48 Bags 295
Gravel 2 4 Cu.m 2200
Sand 2 2 Cu.m 1900
CHB
Consumable 1 1 Lot 2500

Form Works
Marine Plywood 6 4 pcs 850
Coco Lumber (2" x3" x 12') 10 5 pcs 228
Coco Lumber (2" x3" x 10') 10 7 pcs 190
Coco Lumber (2" x3" x 8') 10 7 pcs 152
CWN#4 3 2 kg 89
CWN#3 3 2 kg 89
CWN# 2 1/2 3 2 kg 89
CWN#1 1/2 1 1 kg 89
Consumable 1 1 Lot 1500

Steel Works
10mm dia RSB @ 6m 25 36 pcs 166
Tie Wire #16 5 5 kg 85
Consumable 1 1 lot 200
 Total Price
Based on
Contractor Computation
Php Php
5900 14160
4400 8800
3800 3800

2500 2500

5100 3400
2280 1140
1900 1330
1520 1064
267 178
267 178
267 178
89 89
1500 1500

4150 5976
425 425
200 200
0 0

34565 44918
CHB Walls and Concrete Pad for Additional Deodorizer Works

Quantity
Based on Price
Contractor Units
Computation /unit
Structural Works
Cement 20 48 Bags 295
Gravel 2 4 Cu.m 2200
Sand 2 2 Cu.m 1900
CHB
Consumable 1 1 Lot 2500

Form Works
Marine Plywood 6 4 pcs 850
Coco Lumber (2" x3" x 12') 10 5 pcs 228
Coco Lumber (2" x3" x 10') 10 7 pcs 190
Coco Lumber (2" x3" x 8') 10 7 pcs 152
CWN#4 3 2 kg 89
CWN#3 3 2 kg 89
CWN# 2 1/2 3 2 kg 89
CWN#1 1/2 1 1 kg 89
Consumable 1 1 Lot 1500

Steel Works
10mm dia RSB @ 6m 25 36 pcs 166
Tie Wire #16 5 5 kg 85
Consumable 1 1 lot 200
 Total Price
Based on
Contractor Computation
Php Php
5900 14160
4400 8800
3800 3800

2500 2500

5100 3400
2280 1140
1900 1330
1520 1064
267 178
267 178
267 178
89 89
1500 1500

4150 5976
425 425
200 200
0 0

34565 44918
ASCOF CONSTRUCTION INC.
Date: February 22, 2013
Project: Partition Wall

SCHEDULE OF QUANTITIES
ITEM
DESCRIPTION UNIT QTY UNIT PRICE
NO.
CIVIL WORKS
1 Mobilization/Demobilization lot 1 38,540.00
Demolition of Existing Wall sq.m 26.54 1,000.00
Hauling of Debris/ Service Vehicle TL 2 6,000.00
2 Concrete Works lot 1 110,437.64
CHB Walls sq.m 48.28 1,125.00
Plastering sq.m 96.56 444.00
Rebars kg 250.00 53.00
Formworks sq.m 11.52 -
Staging sq.m 221.88 -
Water Stop sq.m 130.8 -
3 Installation Works lot 1 6,752.00
Installation of Louver Blocks lot 1 2,500.00
Installation of Steel Door set 1 1,219.00
4 Concrete Pad lot 1 9,649.00
Concreting Works m3 0.69 8,300.00
Rebar Works kg 74 53.00
Formworks m2 2.96 450.00
Plastering LM 10.8 157.50

Total CIVIL WORKS

GRAND TOTAL
uary 22, 2013 Running Total #REF!
126,838.64

MATERIAL

TOTAL REFS REMARKS BARE MUP UC AMOUNT

38,540.00 a a1 0.00 -
26,540.00 a1 0.00
12,000.00 a1
110,437.64 I.A I.A2 77,828.12 77,828.12
54,315.00 I.A2 935.00 1.00 935.00 45,141.80
42,872.64 I.A2 222.00 1.00 222.00 21,436.32
13,250.00 I.A2 45.00 1.00 45.00 11,250.00
- I.A2 1.00 0.00 0.00
- I.A2 1.00 0.00 0.00
- I.A2 1.00 0.00 0.00
6,752.00 I.A I.A3 1,496.00 1,496.00
2,500.00 I.A3 0.00 1.00 0.00 0.00
1,219.00 I.A3 0.00 1.00 0.00 0.00
9,649.00 I.A I.A4 8,436.00 8,436.00
5,727.00 I.A4 7,400.00 1.00 7,400.00 5,106.00
3,922.00 I.A4 45.00 1.00 45.00 3,330.00
1,332.00 I.A3 250.00 1.00 250.00 740.00
1,701.00 I.A3 70.00 1.00 70.00 756.00

126,838.64 I 87,760.12

126,838.64 Z 87,760.12
 0.8928571
LABOR

UC AMOUNT

38,540.00 38,540.00
1,000.00 26,540.00
6,000.00 12,000.00
32,609.52 32,609.52
190.00 9,173.20
222.00 21,436.32
8.00 2,000.00
0.00
0.00
0.00
5,256.00 5,256.00
2,500.00 2,500.00
1,219.00 1,219.00
1,213.00 1,213.00
900.00 621.00
8.00 592.00
200.00 592.00
87.50 945.00

39,078.52

39,078.52
PRICE COMPARISON FOR ADDITIONAL GENSET WALL

Quantity
Based on Price
Contractor Units
Computation /unit
Structural Works
Cement 20 48 Bags 295
Gravel 2 4 Cu.m 2200
Sand 2 2 Cu.m 1900
CHB
Consumable 1 1 Lot 2500

Form Works
Marine Plywood 6 4 pcs 850
Coco Lumber (2" x3" x 12') 10 5 pcs 228
Coco Lumber (2" x3" x 10') 10 7 pcs 190
Coco Lumber (2" x3" x 8') 10 7 pcs 152
CWN#4 3 2 kg 89
CWN#3 3 2 kg 89
CWN# 2 1/2 3 2 kg 89
CWN#1 1/2 1 1 kg 89
Consumable 1 1 Lot 1500

Steel Works
10mm dia RSB @ 6m 25 36 pcs 166
Tie Wire #16 5 5 kg 85
Consumable 1 1 lot 200
 Total Price
Based on
Contractor Computation
Php Php
5900 14160
4400 8800
3800 3800

2500 2500

5100 3400
2280 1140
1900 1330
1520 1064
267 178
267 178
267 178
89 89
1500 1500

4150 5976
425 425
200 200
0 0

34565 44918
Partition Wall for Genset Area

Wall Dimensions
Wall No. Qty L W H Area
A 2 1.4 3.4 9.52
B 5.7 3.4 19.38
28.9 sq. m

Total No. of CHB 362 pcs

(1sq.m = 12.5pcs CHB; Fajardo)

Cement Mortar
Bonding
Cement 16 bags
Sand 1.3872 m3
Plastering 25mm thick
Cement 18 bags
Fine Sand 2 m3
CHB Footing
Materials Qty Unit Unit Price Total Price

CHB 362 pcs 35 12670

Cement