Project : PROPOSED PERIMETER FENCE & GATE

Location : INFRONT OF VILLAGE INN, CABANATUAN CITY 66 400

Owner : LM Area

QTY. L W H TOT MATERIALS LABOR 27

LAY OUT 69 3,450.00 27
23 15

49 2450

I. EXCAVATION 69
F1 24 0.80 0.80 1.00 15.36 2,304.00 150.00
FTB - 150.00
WF 70.00 0.40 0.60 16.80 2,520.00 150.00
4,824.00

1 7.00 4.00 1.50 42.00 6,300.00 150.00

II. BACKFILL
C1F1 24 0.30 0.30 1.20 2.59 5.57 445.44 80
24 1.00 1.00 0.30 7.20
9.79
III. EARTHFILL
(+1.0M) 27.00 15.00 1.00 405.00 133,650.00 32,400.00 300
40.50
IV. REBAR WORKS 445.50
A. FOOTING 0.80 7.50
1. F1 24 8.00 192.00 27.43 30.00 5,400.00 1,598.40 180.00 12 MM

B. COLUMN
1. GROUND FLOOR 2.50
4 24 96.00 2.00 48.00 50.00 9,000.00 2,664.00 180.00 12 MM
 18 420.00 1.00 70.00 75.00 8,250.00 2,772.00 110.00 9 MM
6.00 17,250.00 5,436.00
C. TIE BEAM
70 4.00 280.00 49.12 55.00 9,900.00 2,930.40 180.00 12 MM
350.00 0.20 0.30 58.33 65.00 7,150.00 2,402.40 110.00 9 MM
1.00 6.00 17,050.00 5,332.80

swimming pool
7.00 4.00 28.00
22.00 1.50 33.00
61.00 1.34 81.74 150.00 33,000.00 7,992.00 12mm
.

V. FORM WORKS
A. COLUMN
24.00 1.00 1.00 3.00 72.00 17,250.00 12,960.00 180.00
36.00 15.00 15.00 5,250.00 350.00
8.00 120.00 12,000.00 100.00

B. TIE BEAM
70.00 0.65 1.00 1.00 70.00 9,500.00 12,600.00 180.00
23.33 9.72 10.00 3,500.00 350.00
6.00 60.00 6,000.00 100.00

swimming pool
22.00 3.00 1.00 66.00 28,500.00 11,880.00 180.00
66.00 27.50 30.00 10,500.00 350.00
6.00 180.00 18,000.00 100.00

IV. CONCRETE WORKS

A. FOOTING
1. F1 24 0.80 0.80 0.20 3.07 10,700.00 3,379.20
C 3.07 10.50 32.26 35 7,875.00 225.00
S 3.07 0.50 1.54 2 900.00 450.00
G 3.07 1.00 3.07 3.5 1,925.00 550.00
2. WF
 C
S
G
3. TIE BEAM 70 0.15 0.25 2.63 9,075.00 2,887.50
C 2.63 10.50 27.56 30 6,750.00 225.00
S 2.63 0.50 1.31 1.5 675.00 450.00
G 2.63 1.00 2.63 3 1,650.00 550.00

B. COLUMN
1. GROUND FLOOR
24 0.20 0.30 4.50 6.48 21,175.00 7,128.00
C 6.48 10.50 68.04 70 15,750.00 225.00
S 6.48 0.50 3.24 3.5 1,575.00 450.00
G 6.48 1.00 6.48 7 3,850.00 550.00

SP
7 4.00 0.20 5.60 18,150.00 6,160.00
C 5.60 10.50 58.80 60 13,500.00 225.00
S 5.60 0.50 2.80 3 1,350.00 450.00
G 5.60 1.00 5.60 6 3,300.00 550.00

22 1.50 0.20 6.60 21,175.00 7,260.00

C 6.60 10.50 69.30 70 15,750.00 225.00
S 6.60 0.50 3.30 3.5 1,575.00 450.00
G 6.60 1.00 6.60 7 3,850.00 550.00

V. MASONRY WORKS
A. CHB LAYING
1. GROUND FLOOR
70.00 4.50 315.00 118,600.00 25,200.00
 CHB 12.50 3937.50 4,000.00 38,000.00 9.50
C 315.00 0.53 166.95 170.00 39,100.00 230.00
S 315.00 0.04 13.86 14.00 6,300.00 450.00
RSB 315.00 0.67 211.05 220.00 35,200.00 160.00

2. PLASTERING 121.95122
1. GROUND FLOOR 137.195122
70.00 3.00 1.00 210.00 12,825.00 21,000.00
C 210.00 0.19 40.32 50.00 11,250.00 225.00
S 210.00 0.02 3.36 3.50 1,575.00 450.00

MESH WIRE AT DIRTY KITCHEN

3.0
3.0
1.0
1.0
8.0 70 560 93.3333 95 15,200.00 3,511.20 160 10 MM
70 6 11.6667 12 24,600.00 7,380.00 7' X 6M
39,800.00 10,891.20

TILEWORKS
FLOOR 7 4 28 0.09 311.111111
330 19,800.00 5,040.00 60

22 1.5 33 0.09 366.666667

380 22,800.00 2,640.00

22 0.7 15.4 0.09 171.111111

200 12,000.00 1,232.00
54,600.00 8,912.00

PAINTING
70 3 210 10.5 26.25 52,500.00 42,000.00
3' 0.9146341463 1
6' 1.8292682927 2
4.5' 1.3719512195 1.5
3 1.5
4.5
 sc balinagay builders
km 120 ne aurora road, lourdes, cabanatuan city

Project : PROPOSED SWIMMING POOL 9-Feb-18

Location : KAPT. PEPE SUBD., CABANATUAN CITY
Owner : ATTY. & MRS. JOEL DE LARA

MATERIALS & LABOR COST BREAKDOWN

MATERIALS LABOR
I. LAY OUT
SWIMMING POOL 2,450.00

II. EXCAVATION
SWIMMING POOL 6,300.00

III. EARTHFILL

IV. REBAR WORKS

SWIMMING POOL 33,000.00 7,992.00

V. FORM WORKS
SWIMMING POOL
A. WALL 28,500.00 11,880.00

VI. CONCRETE WORKS

SWIMMING POOL
A. FLOOR 18,150.00 6,160.00
B. WALL 21,175.00 7,260.00

VII. MASONRY WORKS

VIII. FINISHING
A. TILEWORKS (SWIMMING POOL) 54,600.00 19,110.00
B. AUTOFILTER (SWIMMING POOL) 150,000.00

VIII. HARDWARE (CONSUMABLES) 15,000.00

SUB- TOTAL 320,425.00 61,152.00
GROSS TOTAL 381,577.00
CONTINGENCY 19,078.85
TOTAL PROJECT COST 400,655.85

Prepared by:

MR. SIMEON C. BALINAGAY JR

General Manager
 sc balinagay builders
km 120 ne aurora road, lourdes, cabanatuan city

Project : PROPOSED PERIMETER FENCE & SWIMMING POOL 8-Feb-18

Location : KAPT. PEPE SUBD., CABANATUAN CITY
Owner : ATTY. & MRS. JOEL DE LARA

MATERIALS & LABOR COST BREAKDOWN

MATERIALS LABOR
I. LAY OUT
1. PERIMETER FENCE 3,450.00
2. SWIMMING POOL 2,450.00

II. EXCAVATION
1. PERIMETER FENCE 4,824.00
2. SWIMMING POOL 6,300.00

III. EARTHFILL
A. 40.5 SQ.M. (1.0M) LOT 133,650.00 32,400.00

IV. REBAR WORKS

1. PERIMETER FENCE
A. FOOTING 5,400.00 1,598.40
B. TIE BEAM 17,050.00 5,332.80
C. COLUMN 17,250.00 5,436.00
D. BEAM 17,050.00 5,332.80
2. SWIMMING POOL 33,000.00 7,992.00

V. FORM WORKS
1. PERIMETER FENCE
A. COLUMN 17,250.00 12,960.00
B. TIE BEAM 9,500.00 12,600.00
C. BEAM 9,500.00 12,600.00
2. SWIMMING POOL
A. WALL 28,500.00 11,880.00

VI. CONCRETE WORKS

1. PERIMETER FENCE
A. FOOTING 10,700.00 3,379.20
B. TIE BEAM 9,075.00 2,887.50
C. COLUMN 21,175.00 7,128.00
D. BEAM 9,075.00 2,887.50
2. SWIMMING POOL
A. FLOOR 18,150.00 6,160.00
B. WALL 21,175.00 7,260.00

VII. MASONRY WORKS

A. CHB LAYING 118,600.00 25,200.00
 B. PLASTERING 12,825.00 21,000.00
VIII. FINISHING
A. PAINTING (FENCE) 52,500.00 42,000.00
B. ACCESSORIES (FENCE) 25,000.00 7,500.00
C. TILEWORKS (SWIMMING POOL) 54,600.00 19,110.00
D. AUTO (SWIMMING POOL) 150,000.00

VIII. HARDWARE (CONSUMABLES) 25,000.00

SUB- TOTAL 816,025.00 269,668.20
GROSS TOTAL 1,085,693.20
CONTINGENCY 54,284.66
TOTAL PROJECT COST 1,139,977.86

NOTE : No Plastering.

Prepared by:

MR. SIMEON C. BALINAGAY JR

General Manager
type L H Area .6x.6 .3x.3 .3x.6 0.36
A
1 3.4 4 13.6 0.36 0.09 0.18
2 2 3.3 6.6 0.18

B
1 1.2 4.2 5.04 0.36 14
2 0.5 1.2 0.6 0.36 1.6666666667
3 4 0.6 2.4 0.36 6.6666666667
4 2.1 0.6 1.26 0.36 3.5
5 3.6 1.4 5.04 0.36 14
6 2.1 1.4 2.94 0.36 8.1666666667
7 0.5 1.2 0.6 0.36 1.6666666667
8 0.9 1.2 1.08 0.36 3

C
1 0.5 3.3 1.65 0.09
2 0.6 2.3 1.38 0.09
3 0.6 2.3 1.38 0.09
4 0.8 6.6 5.28 0.09
5 0.8 6.6 5.28 0.09
6 0.9 1.2 1.08 0.09 2.16
7 1.9 1.2 2.28 0.09
 0.09 0.18

75.555555556 80
36.666666667 40
120

16
3
9
5
16
10
3
4
66

18.333333333 20
15.333333333 17
15.333333333 17
58.666666667 60
58.666666667 60
24 26
25.333333333 27
227
 sc balinagay builders
km 120 ne aurora road, lourdes, cabanatuan city

Project : PROPOSED PERIMETER FENCE & SWIMMING POOL 8-Feb-18

Location : KAPT. PEPE SUBD., CABANATUAN CITY
Owner : ATTY. & MRS. JOEL DE LARA

MATERIALS & LABOR COST BREAKDOWN

MATERIALS LABOR
I. LAY OUT
1. PERIMETER FENCE -
2. SWIMMING POOL -

II. EXCAVATION
1. PERIMETER FENCE 4,824.00
2. SWIMMING POOL 6,300.00

III. EARTHFILL
A. 40.5 SQ.M. (1.0M) LOT 50,000.00 12,400.00

IV. REBAR WORKS

1. PERIMETER FENCE
A. FOOTING 5,400.00 1,598.40
B. TIE BEAM 17,050.00 5,332.80
C. COLUMN 17,250.00 5,436.00
D. BEAM 17,050.00 5,332.80
2. SWIMMING POOL 33,000.00 7,992.00

V. FORM WORKS
1. PERIMETER FENCE
A. COLUMN 17,250.00 12,960.00
B. TIE BEAM 9,500.00 12,600.00
C. BEAM 9,500.00 12,600.00
2. SWIMMING POOL
A. WALL 28,500.00 11,880.00

VI. CONCRETE WORKS

1. PERIMETER FENCE
A. FOOTING 10,700.00 3,379.20
B. TIE BEAM 9,075.00 2,887.50
C. COLUMN 21,175.00 7,128.00
D. BEAM 9,075.00 2,887.50
2. SWIMMING POOL
A. FLOOR 18,150.00 6,160.00
B. WALL 21,175.00 7,260.00

VII. MASONRY WORKS

A. CHB LAYING 112,600.00 25,200.00
 B. PLASTERING 12,825.00 21,000.00

VIII. FINISHING
A. PAINTING (FENCE) 49,500.00 42,000.00
B. ACCESSORIES (FENCE) 25,000.00 7,500.00
C. TILEWORKS (SWIMMING POOL) 50,600.00 19,110.00
D. AUTO (SWIMMING POOL) -

VIII. HARDWARE (CONSUMABLES) -

SUB- TOTAL 544,375.00 243,768.00
GROSS TOTAL 788,143.00
CONTINGENCY -
TOTAL PROJECT COST 788,143.00

NOTE : No Plastering.

Prepared by:

MR. SIMEON C. BALINAGAY JR

General Manager