Contract Name : Land Development for Lawaan Cemetery (PHASE 1)

Location of the Contract : Pantukan, Davao de Oro

BID PRICES IN THE BILL OF QUANTITIES

Amount
Pay Item Unit Price (Pesos)
Description Unit Quantity
No. (Pesos)
Add Non-add
(1) (2) (3) (4) (5) (6) (6)
903(2)

Formworks and Falseworks Sq.m. 591.64

623.85 369,093.28 0.00

902(1)a
Reinforcing Steel of
Reinforced Concrete
Kg 3,961.29
Structures for Two-Storey,
Grade 40
134.42 532,478.36 0.00
900(1)c1
Structural Concrete (Ready
Cu.m. 52.21
Mix, Class A, 28 days)
9,361.99 488,789.35 0.00
1046(2)a1
100mm CHB Non-Load
Bearing (including Sq.m. 363.04
Reinforcing Steel)
1,145.16 415,738.51 0.00
1027(1)

Cement Plaster Finish Sq.m. 880.80

232.32 204,627.48 0.00

1032(1)a
Painting Works (Masonry
Sq.m. 108.60
Painting)
475.11 51,597.18 0.00
1016(1)a

Waterproofing Sq.m. 300.00

371.51 111,453.22 0.00

Sub-Total for this page 2,173,777.38 0.00

TOTAL 4,472,876.56 1,526,936.19

2,299,099.18 Grand Total ₱5,999,812.75

Contract Name : Land Development for Lawaan Cemetery (PHASE 1)
Location of the Contract : Pantukan, Davao de Oro

DETAILED ESTIMATES
Item No. 903(2)
Name of work item Formworks and Falseworks
Unit of Measurement Sq.m.
Work Quantity 591.64
DESCRIPTION Amount
1. Labor Unit Quantity Days Rate/Day Add Non-add
Work
a. Carpenter person 2 15.0 500.00 15,000.00 -
b. Mason person 1 15.0 500.00 7,500.00 -
c. Laborer person 8 15.0 420.00 50,400.00 -

Sub-total for 1 72,900.00 -

2.Materials Unit Quantity Unit Price Add Non-add

a. Good Lumber - 3 uses

bd.ft. 2,796.69 69,917.25 -
25.00
b. Phenolic Board 1/2"
sheet 69.00 82,800.00 -
THK(1.2 x 2.4m) - 4 uses 1,200.00
b. Phenolic Board 3/4"
sheet 35.00 45,500.00 -
THK(1.2 x 2.4m) - 4 uses 1,300.00
c. Consumables (8% of
12,217.38 -
Material Cost)

Sub- total for 2. 210,434.63 -

3. Equipment Unit Quantity Rate/Day Add Non-add

a. Minor Tools (10% Labor)

7,290.00 -

Sub-total for 3 7,290.00 -

4. Total of 1 to 3 290,624.63 -
5. Overhead 5% 14,531.23 -
6. Profit 10% 29,062.46 -
7. VAT 12% 34,874.96 -
8. Total of 4 to 7 369,093.28 -
Unit Rate / Price 623.85

Prepared by:
Contract Name : Land Development for Lawaan Cemetery (PHASE 1)
Location of the Contract : Pantukan, Davao de Oro

DETAILED ESTIMATES
Item No. 902(1)a
Name of work item Reinforcing Steel of Reinforced Concrete Structures for Two-Storey, Grade 40
Unit of Measurement Kg
Work Quantity 3,961.29
DESCRIPTION Amount
1. Labor Unit Quantity Days Rate/Day Add Non-add
Work
a. Construction Foreman person 1 17.0 600.00 10,200.00 -
b. Steel Man person 4 17.0 500.00 34,000.00 -
c. Common Laborer person 8 17.0 420.00 57,120.00 -

Sub-total for 1 101,320.00 -

2.Materials Unit Quantity Unit Price Add Non-add

a. Reinforcing Steel Bar,

kg 4,357.42 283,232.30 -
Grade40 65.00
( with 5% wastage)
b. Tie Wire (2% of RSB) kg 87.00 70.00 6,090.00 -

Sub- total for 2. 289,322.30 -

3. Equipment Days
Quantity Add Non-add
Unit Work Rate/Day

a. Bar Cutter unit 1 9.0 500.00 4,500.00 -

b. Bar Bender unit 1 9.0 500.00 4,500.00 -
c. Boom Truck (10T, 270Hp)
1 9,500.00 -
unit 1.0 9,500.00
d. Minor Tools (10% Labor)
10,132.00 -
10,132.00

Sub-total for 3 28,632.00 -

4. Total of 1 to 3 419,274.30 -
5. Overhead 5% 20,963.72 -
6. Profit 10% 41,927.43 -
7. VAT 12% 50,312.92 -
8. Total of 4 to 7 532,478.36 -
Unit Rate / Price 134.42

Prepared by:
Contract Name : Land Development for Lawaan Cemetery (PHASE 1)
Location of the Contract : Pantukan, Davao de Oro

DETAILED ESTIMATES
Item No. 900(1)c1
Name of work item Structural Concrete (Ready Mix, Class A, 28 days)
Unit of Measurement Cu.m.
Work Quantity 52.21
DESCRIPTION Amount
1. Labor Unit Quantity Days Rate/Day Add Non-add
Work
a. Construction Foreman person 1 9.0 600.00 5,400.00 -
b. Skilled Laborer person 6 9.0 500.00 27,000.00 -
c. Laborer person 12 9.0 420.00 45,360.00 -

Sub-total for 1 77,760.00 -

2.Materials Unit Quantity Unit Price Add Non-add

a. Portland Cement bag 574.00 255.00 146,370.00 -

b. Sand cu m 26.00 650.00 16,900.00 -
c. Gravel cu m 52.00 800.00 41,600.00 -
d. Miscellaneous (5% of
10,243.50 -
Material Cost)

Sub- total for 2. 215,113.50 -

3. Equipment Days
Quantity Add Non-add
Unit Work Rate/Day

a. Concrete Vibrator unit 1 8.0 1,500.00 12,000.00 -

b. Transit Mixer unit 1 8.0 10,000.00 80,000.00 -
c. Minor Tools (10% of Labor)

Sub-total for 3 92,000.00 -

4. Total of 1 to 3 384,873.50 -
5. Overhead 5% 19,243.68 -
6. Profit 10% 38,487.35 -
7. VAT 12% 46,184.82 -
8. Total of 4 to 7 488,789.35 -
Unit Rate / Price 9,361.99 -

Prepared by:
Contract Name : Land Development for Lawaan Cemetery (PHASE 1)
Location of the Contract : Pantukan, Davao de Oro

DETAILED ESTIMATES
Item No. 1046(2)a1
Name of work item 100mm CHB Non-Load Bearing (including Reinforcing Steel)
Unit of Measurement Sq.m.
Work Quantity 363.04
DESCRIPTION Amount
1. Labor Unit Quantity Days Rate/Day Add Non-add
Work
a. Construction Foreman person 1 13.0 600.00 7,800.00 -
b. Skilled Laborer person 4 13.0 500.00 26,000.00 -
c. Laborer person 8 13.0 420.00 43,680.00 -

Sub-total for 1 77,480.00 -

2.Materials Unit Quantity Unit Price Add Non-add

a. CHB Load Bearing, 100mm

pcs 4,538.00 68,070.00 -
thk 15.00
b. Portland Cement bags 287.53 255.00 73,319.56 -
c. Sand cu.m. 15.79 650.00 10,264.96 -
c. Reinforcing Steel Bar,
kg 1,257.09 81,710.85 -
Grade40 65.00
( with 5% wastage)
d. Tie Wire (2% of RSB) kg 25.14 70.00 1,759.80 -

Sub- total for 2. 235,125.16 -

3. Equipment Days
Quantity Add Non-add
Unit Work Rate/Day

a. Boomtruck unit 1 1.0 7,000.00 7,000.00 -

b. Minor Tools (10% of Labor)
7,748.00 -
7,748.00

Sub-total for 3 14,748.00 -

4. Total of 1 to 3 327,353.16 -
5. Overhead 5% 16,367.66 -
6. Profit 10% 32,735.32 -
7. VAT 12% 39,282.38 -
8. Total of 4 to 7 415,738.51 -
Unit Rate / Price 1,145.16 -

Prepared by:
Contract Name : Land Development for Lawaan Cemetery (PHASE 1)
Location of the Contract : Pantukan, Davao de Oro

DETAILED ESTIMATES
Item No. 1027(1)
Name of work item Cement Plaster Finish
Unit of Measurement Sq.m.
Work Quantity 880.80
DESCRIPTION Amount
1. Labor Unit Quantity Days Rate/Day Add Non-add
Work
a. Skilled Laborer person 4 17 500.00 34,000.00 -
b. Laborer person 4 17 420.00 28,560.00 -

Sub-total for 1 62,560.00 -

2.Materials Unit Quantity Unit Price Add Non-add

a. Portland Cement bags 317.09 255.00 80,857.44 -

b. Washed Sand cu.m. 17.62 650.00 11,450.40 -

Sub- total for 2. 92,307.84 -

3. Equipment Unit Quantity Days Rate/Day Add Non-add
Work
a. Minor Tools (10% of Labor
6,256.00 -
Cost)

Sub-total for 3 6,256.00 -

4. Total of 1 to 3 161,124.00 -
5. Overhead 5% 8,056.20 -
6. Profit 10% 16,112.40 -
7. VAT 12% 19,334.88 -
8. Total of 4 to 7 204,627.48 -
Unit Rate / Price 232.32 -

Prepared by:
Contract Name : Land Development for Lawaan Cemetery (PHASE 1)
Location of the Contract : Pantukan, Davao de Oro

DETAILED ESTIMATES
Item No. 1032(1)a
Name of work item Painting Works (Masonry Painting)
Unit of Measurement Sq.m.
Work Quantity 108.60
DESCRIPTION Amount
1. Labor Unit Quantity Days Rate/Day Add Non-add
Work
a. Painter person 4 4.0 500.00 8,000.00 -
b. Laborer person 2 4.0 420.00 3,360.00 -

Sub-total for 1 11,360.00 -

2.Materials Unit Quantity Unit Price Add Non-add

a. Concrete Wall Paints Sq.m. 108.60 245.00 26,607.00 -

b. Miscellaneous (10% of 2,660.70 -
Material Cost)

Sub- total for 2. 29,267.70 -

3. Equipment Unit Quantity Days Rate/Day Amount Amount
Work

Sub-total for 3 - -
4. Total of 1 to 3 40,627.70 -
5. Overhead 5% 2,031.39 -
6. Profit 10% 4,062.77 -
7. VAT 12% 4,875.32 -
8. Total of 4 to 7 51,597.18 -
Unit Rate / Price 475.11

Prepared by:
Contract Name : Land Development for Lawaan Cemetery (PHASE 1)
Location of the Contract : Pantukan, Davao de Oro

DETAILED ESTIMATES
Item No. 1016(1)a
Name of work item Waterproofing
Unit of Measurement sq.m.
Work Quantity 300.00
DESCRIPTION Amount
1. Labor Unit Quantity Days Rate/Day Add Non-add
Work
a. Foreman person 2 9.0 500.00 9,000.00 -
b. Laborer person 4 9.0 420.00 15,120.00 -

Sub-total for 1 24,120.00 -

2.Materials Unit Quantity Unit Price Add Non-add

a. Waterproofing Materials sq.m. 150.00 400.00 60,000.00 -

Sub- total for 2. 60,000.00 -

3. Equipment Days
Quantity Add Non-add
Unit Work Rate/Day

a. Minor Tools (10% of Labor

2,412.00 -
Cost)

Sub-total for 3 2,412.00 -

4. Total of 1 to 3 86,532.00 -
5. Overhead 5% 4,326.60 -
6. Profit 10% 8,653.20 -
7. VAT 12% 11,941.42 -
8. Total of 4 to 7 111,453.22 -
Unit Rate / Price 371.51 -

Prepared by:
 REINFORCED CONCRETE PARTITION WALL

NO. OF LOWER LAYER 4 60 VAULTS

NO. OF UPPER LAYER 2

ITEM QTY
REBAR 8857.88 kg 35431.501109194
CONCRETE 3.90 cu.m. 15.6

FOOTING EMBEDDED WALL

REBAR REBAR
DIA. QTY. WEIGHT DIA. QTY. WEIGHT
9mm Ø 77.00 PCS 230.60 kg 10mm Ø 188.00 PCS 695.09 kg
10mm Ø 663.00 PCS 2451.32 kg 12mm Ø 0.00 kg
12mm Ø 187.00 PCS 995.61 kg 16mm Ø 0.00 kg
20mm Ø 20mm Ø 0.00 kg
TOTAL 3677.53 kg TOTAL 695.09 kg
CONCRETE CONCRETE
VOL. = 0.60 cu.m. VOL. = 0.40 cu.m.

LOWER WALL UPPER WALL

REBAR REBAR
DIA. QTY. WEIGHT DIA. QTY. WEIGHT
10mm Ø 2.00 PCS 7.39 kg 10mm Ø 4.75 PCS 17.56 kg
12mm Ø 2.25 PCS 11.98 kg 12mm Ø 0.00 kg
16mm Ø 0.00 kg 16mm Ø 0.00 kg
20mm Ø 0.00 kg 20mm Ø 0.00 kg
TOTAL 19.37 kg TOTAL 17.56 kg
CONCRETE CONCRETE
VOL. = 0.35 cu.m. VOL. = 0.25 cu.m.

FENCE/BACK WALL

NO. OF LOWER LAYER 4 60 VAULTS

NO. OF UPPER LAYER 2
 ITEM QTY
REBAR 652.65 kg 2610.59896475228
CONCRETE 9.00 cu.m. 36

FOOTING EMBEDDED WALL

REBAR REBAR
DIA. QTY. WEIGHT DIA. QTY. WEIGHT
10mm Ø 10mm Ø 0.00 kg
12mm Ø 12.50 PCS 66.55 kg 12mm Ø 16.50 PCS 87.85 kg
16mm Ø 16mm Ø 0.00 kg
20mm Ø 20mm Ø 0.00 kg
TOTAL 66.55 kg TOTAL 87.85 kg
CONCRETE CONCRETE
VOL. = 1.00 cu.m. VOL. = 2.00 cu.m.

LOWER WALL UPPER WALL

REBAR REBAR
DIA. 8 WEIGHT DIA. QTY. WEIGHT
10mm Ø 16.00 PCS 59.16 kg 10mm Ø 14.50 PCS 53.61 kg
12mm Ø 0.00 PCS 0.00 kg 12mm Ø 0.00 kg
16mm Ø 0.00 kg 16mm Ø 0.00 kg
20mm Ø 0.00 kg 20mm Ø 0.00 kg
TOTAL 59.16 kg TOTAL 53.61 kg
CONCRETE CONCRETE
VOL. = 1.00 cu.m. VOL. = 1.00 cu.m.

SLAB

NO. OF LAYER = 6 60 VAULTS

ITEM QTY
REBAR 945.88 kg 3783.53463150111
CONCRETE 17.50 cu.m. 70

GROUND SLAB LAYER UPPER SLAB LAYER

REBAR REBAR
 DIA. QTY. WEIGHT DIA. QTY. WEIGHT
10mm Ø 18.50 PCS 68.40 kg 9mm Ø 49.50 PCS 148.24 kg
12mm Ø 0.00 kg 12mm Ø 0.00 kg
16mm Ø 0.00 kg 16mm Ø 0.00 kg
20mm Ø 0.00 kg 20mm Ø 0.00 kg
TOTAL 68.40 kg TOTAL 148.24 kg
CONCRETE CONCRETE
VOL. = 2.50 cu.m. VOL. = 2.50 cu.m.

CHB PARTITION WALL

NO. OF LAYER = 4 40 VAULTS

ITEM QTY ITEM QTY

REBAR 266.21 kg 1064.82622627557
CHB 1080.00 PCS. 4320
CEMENT 68.00 bags. 272 CEMENT 72.00 bags. 288
SAND 4.00 cu.m. 16 SAND 4.00 cu.m. 16

MORTAR PER LAYER PLASTER PER LAYER

ITEM QTY. ITEM QTY.
CEMENT 17.00 bags. CEMENT 18.00 bags.
SAND 1.00 cu.m. SAND 1.00 cu.m.

REBAR PER AYER

10mm Ø 18.00 PCS 66.55 kg

EXTERIOR PLASTERING

NO. OF LAYER = 3 30 VAULTS

ITEM QTY
CEMENT 38.00 bags. 152
SAND 2.30 cu.m. 9.2

WALL TOP
ITEM QTY. ITEM QTY.
 CEMENT 10.00 bags. CEMENT 8.00 bags.
SAND 0.60 cu.m. SAND 0.50 cu.m.

FORMS/SCAFFOLDS

NO. OF LAYER = 6 60 VAULTS

ITEM QTY
PHENOLIC BOARD 1/2" 30.00 sheets 120
PHENOLIC BOARD 3/4" 36.00 sheets 144
COCO (2"x2"x12') 300.00 length 1200
COCO (2"x3"x12') 180.00 length 720

FORMS SCAFFOLDS
ITEM QTY QTY
PHENOLIC BOARD 1/2" 5.00 sheets
PHENOLIC BOARD 3/4" 6.00 sheets
COCO (2"x2"x12') 40.00 length 10.00 length
COCO (2"x3"x12') 15.00 length 15.00 length
 PHENOLIC PHENOLIC
REBAR CONCRETE CHB CEMENT SAND BOARD 1/2" BOARD 3/4"

41825.63 kg 121.60 cu.m. 1080.00 pcs. #REF! #REF! 120.00 sheets 144.00 sheets
TOP SLAB LAYER
REBAR
 DIA. QTY. WEIGHT
9mm Ø 45.50 PCS 136.26 kg
12mm Ø 0.00 kg
16mm Ø 0.00 kg
20mm Ø 0.00 kg
TOTAL 136.26 kg
CONCRETE
VOL. = 2.50 cu.m.

###
 COCO COCO
(2"x2"x12') (2"x3"x12')

1200.00 length 720.00 length

4800 4320