Bill of Quantities

Item I Earth works

material
Quantity Unit Description of Materials Unit Cost
21.05 m3 excavation 400
15.464 m3 backfill 350
- - minortolls -
sub-total
labor
Quantity Unit Description of Materials Unit Cost
1 lot labor
sub-total

total
Item II concrete works and rebars
materials
Quantity Unit Description of Materials Unit Cost
281.862 bags cement 280
31.318 m3 gravel 1250
15.659 m3 sand 1250
282.24 kg 16mm dia.RSB 42
318.543 kg 12mm dia. RSB 42
1402.65 kg 10mm dia. RSB 42
52.716 kg tie wire 90
sub-total
manpower
Quantity Unit Description of Materials Unit Cost
1 lot labor

sub-total

total
item III FORM WORKS
materials
Quantity Unit Description of Materials Unit Cost
59.37 PCS 1/4'' thick ordinary plywood 500
1299.33 bd.f 2''x3''x10' coco lumber 26
4422.901 bd.f 2''x2''x10' coco lumber 26

sub-total
manpower
Quantity Unit Description of Materials Unit Cost
1 lot labor

sub-total
 total
Item IV masonry works
materials
Quantity Unit Description of Materials Unit Cost
1797.594 pcs CHB 6'' thick 18
95.9752 bags cement 280
7.9856 m3 sand 1450

sub-total
manpower
Quantity Unit Description of Materials Unit Cost
1 lot labor

sub-total

total
Item V ROOFING and CARPENTRY WORKS
materials
Quantity Unit Description of Materials Unit Cost
18.3695 pcs L50x50x10 1400
21 pcs 50mmx100mmx1.5mm C-purlins 580
35.333 pcs 32''x9' corrugated G.I sheet 495.5
600.661 pcs rivets 1
9.39 kg G.I washer 8
4.511 pcs Gutter 450
2.41 pcs ridge roll 450
20.00 tube Roofing Sealant 110
20.00 kgs Welding Rod 105
24.31 pcs 1/4" Marine Plywood 540
10 kg 2d concrete nails 70
637 bd. Ft 2"x2" coco lumber 30
1.5 kg 1" tekscrew 75
sub-total
manpower
Quantity Unit Description of Materials Unit Cost
1 lot labor

sub-total

total
Item VI Electrical works
materials
Quantity Unit Description of Materials Unit Cost
30 pc Electrical Conduit uPVC, 20mm Ø 375.00
6 pc Electrical Conduit uPVC,25mm Ø 375.00
1 pc RSC 50mmØ 275.00
1 pc Entrance Cap 50mmØ 300.00
 10 pcs Junction Box G.I 175.00
1 pc Grounding Rod , 2.4m x 16mm dia. 850.00
131 mts 8.0 mm² TW Wire, Stranded 104.00
6 box 3.5 mm² THW Wire, Stranded 3,850.00
5 pc 2-Gang Switch w/ Plate 125.00
4 pc Single Switch w/ Plate 75.00
18 set Recessed light 250.00
16 set Circuit Breaker, 200AT 1,500.00
25 pc Electrical Tape 35.00

sub-total
manpower
Quantity Unit Description of Materials Unit Cost
1 lot electrician

sub-total

total
Item VII Plumbing
materials
Quantity Unit Description of Materials Unit Cost
6 set lavatory 5000
8 set faucet 250
2 set sink 350
3 set water closet 8000
1 pcs check valve 350
5 pcs gate valve 374
1 pcs watermeter 3500
3 pcs uPVC Elbow 90⁰ x1/2"Ø 90
2 pcs uPVC Elbow 90⁰ x1"Ø 90
12 pcs G.I Coupling 1/2." dia. 220
1 pcs uPVC Elbow 90⁰ x3/4"Ø 90
9 pcs PVC pipe 1'' 925
3 pcs PVC pipe 3/4'' 800
3 pcs PVC sanitary pipe 1/2'' 650
5 pcs floor drain 300
15 roll Teflon Tape 15

sub-total
manpower
Quantity Unit Description of Materials Unit Cost
1 lot plumber

sub-total

total
Item VIII Architectural and Finishing
 materials
Quantity Unit Description of Materials Unit Cost
560 pcs unglazed tiles 36
12.04 bags cement mortar 280
90 bags white cement 160
127.02 m2 Glass(12mm thick) 1500
sub-total
manpower
Quantity Unit Description of Materials Unit Cost
1 lot labor

sub-total

total
Item IX painting
materials
Quantity Unit Description of Materials Unit Cost
0.992 gal. concrete neutralizer 200
2.19 gal. acrylic paint 500
4 gal. wood primer 715
2.48 gal. paint latex concrete putty 345
5 pcs roller brush 130
1 lot assorted paint brush 3000
1 lot other paint accessories 700

sub-total
manpower
Quantity Unit Description of Materials Unit Cost
1 lot labor

sub-total

total
Item X MISCELLANEOUS
Materials
Quantity Unit Description of Materials Unit Cost
Professional Fees,Building Permit Application and
1.00 lot 30,000.00
other necessary permits and license
1.00 lot Occupational Safety and Health Program 28,000.00
Safety Shoes (steel Toe)
Safety Helmet (Hard Hat)
Safety Harness ( Heavy Duty)
Safety Goggles (Heavy Duty)
Safety Gloves (Heavy Duty)

sub-total
Labor
Quantity Unit Description of Manpower unit cost
1.00 lot Labor
sub-total

total

Direct cost
material cost
labor cost
sub-total
Indirect Cost
contractor's profit
OCM
sub-total
VAT

TOTAL BID COST

Amount
8,420.00
5,412.40
1,383.24
15,215.64
-
Amount 425 1 425
5,325.47 275 8 2200
5,325.47 2625 2.03
-
20,541.11

Amount
78,921.36
39,147.50
19,573.75
11,854.08
13,378.81
58,911.30
4,744.44
226,531.24

Amount 425 8 3400

79,285.93 275 30 8250
- 11650 6.81
79,285.93
-
305,817.17

Amount
29,685.00
33,782.58
114,995.41
-
178,462.99

Amount 425 4 1700

62,462.05 275 26 7150
- 8850 7.06
62,462.05
-
240,925.04

Amount
32,356.69
26,873.06
11,579.12
-
70,808.87

Amount 425 4 1700

24,783.10 275 30 8250
- 9950 2.49
24,783.10
-
95,591.97

Amount
25,717.30
12,180.00
17,507.50
600.66
75.12
2,029.95
1,084.50
2,200.00
2,100.00
13,127.40
700.00
19,110.00
112.50
96,544.93

Amount 425 2 850

33,790.73 275 22 6050
- 6900 4.90
33,790.73
-
130,335.66

Amount
11,250.00
2,250.00
275.00
300.00
 1,750.00
850.00
13,624.00
23,100.00
625.00
300.00
4,500.00
24,000.00
875.00

83,699.00

Amount 425 3 1275

29,294.65 275 12 3300
4575 6.40
29,294.65
-
112,993.65

Amount
30,000.00
2,000.00
700.00
24,000.00
350.00
1,870.00
3,500.00
270.00
180.00
2,640.00
90.00
8,325.00
2,400.00
1,950.00
1,500.00
225.00
-
80,000.00

Amount 425 6 2550

28,000.00 275 5 1375
- 3925 7.13
28,000.00
-
108,000.00
Amount
20,160.00
3,371.20
14,400.00
190,530.00
228,461.20

Amount 425 8 3400

79,961.42 275 28 7700
11100 7.20
79,961.42
-
308,422.62

Amount
198.40
1,095.00
2,860.00
855.60
650.00
3,000.00
700.00
-
9,359.00

Amount 425 2 850

3,275.65 275 4 1100
1950 1.68
3,275.65
-
12,634.65

Amount
30,000.00

28,000.00

58,000.00
 Amount
20,300.00
20,300.00
-
78,300.00

1,047,082.87
366,479.00
1,413,561.87

contractor's profit 98,949.33

84,813.71
183,763.04
191,678.99

1,789,003.91
 SUMMARY OF DETAILED ESTIMATES

ITEM NO. DESCRIPTION MATERIAL COST LABOR CONTINGENCY PROFIT TAX TOTAL COSTS
I EARTHWORKS ₱ 15,215.64 ₱ 5,325.47 ₱1,232.47 ₱1,437.88 ₱ 2,785.38 ₱ 25,996.83
II CONCRETE WORKS AND REBAR ₱ 226,531.24 ₱ 79,285.93 ₱18,349.03 ₱21,407.20 ₱ 41,468.81 ₱ 387,042.21
III FORMWORKS & SCAFOLDING ₱ 178,462.99 ₱ 62,462.05 ₱14,455.50 ₱16,864.75 ₱ 32,669.44 ₱ 304,914.73
IV MASONRY WORKS ₱ 70,808.87 ₱ 24,783.10 ₱5,735.52 ₱6,691.44 ₱ 12,962.27 ₱ 120,981.20
V ROOFING ₱ 96,544.93 ₱ 33,790.73 ₱7,820.14 ₱9,123.50 ₱ 17,673.52 ₱ 164,952.81
VI ELECTRICAL WORKS ₱ 83,699.00 ₱ 29,294.65 ₱6,779.62 ₱7,909.56 ₱ 15,321.94 ₱ 143,004.76
VII PLUMBING WORKS ₱ 80,000.00 ₱ 28,000.00 ₱6,480.00 ₱7,560.00 ₱ 14,644.80 ₱ 136,684.80
VII TILE WORKS ₱ 228,461.20 ₱ 79,961.42 ₱18,505.36 ₱21,589.58 ₱ 41,822.11 ₱ 390,339.67
IX PAINTING ₱ 9,359.00 ₱ 3,275.65 ₱758.08 ₱884.43 ₱ 1,713.26 ₱ 15,990.41
X MISCELLANEOUS ₱ 58,000.00 ₱ 20,300.00 ₱4,698.00 ₱5,481.00 ₱ 10,617.48 ₱ 99,096.48
Total Project Cost ₱ 1,047,082.87 ₱ 366,479.00 ₱ 84,813.71 ₱ 98,949.33 ₱ 191,678.99 ₱ 1,789,003.91
 CONSTRUCTION SCHEDULE AND S-CURVE

ITEMNO. DESCRIPTION WEIGHT % COST 30 C.D. 30 C.D. 30C.D. 30C.D. 30C.D.

I EARTHWORKS 1.45% ₱25,996.83
II CONCRETE WORKS AND REBAR 21.63% ₱387,042.21
III FORMWORKS & SCAFOLDING 17.04% ₱304,914.73
IV MASONRY WORKS 6.76% ₱120,981.20
V ROOFING 9.22% ₱164,952.81
VI ELECTRICAL WORKS 7.99% ₱143,004.76
VII PLUMBING WORKS 7.64% ₱136,684.80
VIII TILE WORKS 21.82% ₱390,339.67
IX PAINTING 0.89% ₱15,990.41
X MISCELLANEOUS 5.54% ₱99,096.48

TOTAL COST 100.00% ₱1,789,003.91

% ACCOMPLISHMENT 18.81% 21.82% 18.67% 16.85% 18.74%
CUMMULATIVEACCOMPLISHMENT 18.81% 40.63% 59.30% 76.16% 94.90%
AMOUNT ₱1,341,322.60 ₱1,555,420.82 ₱1,331,422.73 ₱1,201,603.26 ₱1,336,338.89
CUMMULATIVE ₱1,341,323.60 ₱2,896,744.42 ₱4,228,167.15 ₱5,429,770.41 ₱6,766,109.30
 30C.D. 14C.D.

18.74% 5.10%
94.90% 100.00%
₱1,336,338.89 ₱363,520.22
₱6,766,109.30 ₱7,129,629.52