You are on page 1of 5

PROPOSED ROOFING EXTENSION AND SLAB

FOR TOMAS CLAUDIO STAGE

BILL OF QUANTITIES

ESTIMATED ESTIMATED ESTIMATED


DESCRIPTION UNIT QTY
UNIT COST LABOR COST COST

GENERAL REQUIREMENTS
PERMITS, TEMPORARY FACILITIES lot 1.00
MOBILIZATION, DEMOBILIZATION

I EARTHWORKS
1 EXCAVATION m3 16.00 - 400.00 6,400.00
2 BACKFILL AND COMPACTION m3 55.00 200.00 350.00 30,250.00
3 GRAVEL BEDDING m3 8.10 850.00 350.00 9,720.00
SUB-TOTAL 46,370.00

II CONCRETE, REINFORCED CONCRETE


1 FOOTING m3 1.30 4,250.00 600.00 6,305.00
2 PEDESTAL m3 1.75 4,250.00 600.00 8,487.50
3 TIE BEAM m3 2.30 4,250.00 600.00 11,155.00
4 SLAB ON FILL m3 7.90 4,250.00 600.00 38,315.00
SUB-TOTAL 64,262.50

III REINFORCED STEEL BARS


1 16mm DIA. kgs 280.32 31.00 20.00 14,296.32
2 12mm DIA. kgs 150.43 31.00 20.00 7,671.93
3 10mm DIA. kgs 510.50 31.00 20.00 26,035.50
4 # 16 G.I TIE WIRE kgs 15.10 75.00 250.00 4,907.50
SUB-TOTAL 52,911.25

IV FORMWORKS
1 1/2 x 4 x 8 FORM PLYWOOD pcs 10.00 650.00 400.00 10,500.00
2 2 x 3 x 12 COCO LUMBER bd.ft 1,700.00 25.00 17.00 71,400.00
3 SCAFFOLDING lot 1.00 -
4 COMMOM WIRE NAILS 3 box 3.00 1,300.00 500.00 5,400.00
COMMOM WIRE NAILS 2 box 3.00 1,700.00 500.00 6,600.00
SUB-TOTAL 93,900.00
V MASONRY WORKS
1 4''CHB pcs 850.00 14.00 10.00 20,400.00
2 PORTLAND CEMENT bags 50.00 250.00 150.00 20,000.00
3 WHITE SAND m3 3.25 750.00 300.00 3,412.50
4 10mm DIA. RSB kgs 160.24 31.00 20.00 8,172.24
5 G.I TIE WIRE kgs 3.15 75.00 250.00 1,023.75
SUB-TOTAL 53,008.49

VI STRUCTURAL STEEL WORKS


1 2 x 2 x 1/4 < BAR x 6.0 pcs 17.00 865.00 350.00 20,655.00
2 1.5 x 1.5 x 3/16 < BAR x 6.0 pcs 10.00 520.00 350.00 8,700.00
3 2 x 3 x 1.2mm (PURLINS x 6.0) pcs 23.00 635.00 400.00 23,805.00
4 2 x 4 TUBULAR PCS 2.00 6,884.00 4,000.00 21,768.00
5 500mm x 500mm x 16 BASE PLATE pcs 2.00 1,195.00 500.00 3,390.00
6 16mm x 300 ANCHOR BOLT pcs 12.00 22.00 100.00 1,464.00
7 WELDING ROD kgs 17.00 105.00 350.00 7,735.00
8 RED OXIDE PRIMER gals 2.00 450.00 350.00 1,600.00
SUB-TOTAL 89,117.00

VII ROOFING WORKS


1 PRE-PAINTED CORR. G.I LONG SPAN ROOF SHEETS x 0.5m lm 75.70 315.00 250.00 42,770.50
2 TEKSCREW pcs 700.00 3.00 2.00 3,500.00
3 BLIND RIVETS pcs 500.00 1.00 1.00 1,000.00
SUB-TOTAL 47,270.50

VIII CEILING WORKS


1/4 x 4 x 8 HARDIFLEX pcs 34.00 800.00 450.00 42,500.00
WALL ANGLE pcs
METAL FURRING pcs
CARRYING CHANNEL pcs
METAL SCREW pcs
SUB-TOTAL 42,500.00

TOTAL ESTIMATED COST OF LABOR AND MATERIALS 489,339.74


OCM
VAT
CONTRACTORS PROFIT

TOTAL PROJECT COST


PROPOSED ROOFING EXTENSION AND SLAB CONSTRUCTION OF THREE (3) STOREY COLLEGE OF CRIMINOLOGY
FOR TOMAS CLAUDIO STAGE SCHOOL BUILDING

BILL OF QUANTITIES DETAILED ESTIMATE


0.03 0.07 0.02

ESTIMATED ESTIMATED ESTIMATED UNIT COST AMOUNT INDIRECT COST TOTAL ESTIMATED
DESCRIPTION UNIT QTY DESCRIPTION UNIT QTY DIRECT COST
UNIT COST LABOR COST COST MATERIALS LABOR MATERIALS LABOR OCM(3%) PROFIT(7%) TAX(2%) COST

GENERAL REQUIREMENTS GENERAL REQUIREMENTS


PERMITS, TEMPORARY FACILITIES lot 1.00 PERMITS, TEMPORARY FACILITIES lot 1 120,000.00 30,000.00 120,000.00 30,000.00 150,000.00 4,500.00 10,500.00 3,000.00 168,000.00
MOBILIZATION, DEMOBILIZATION MOBILIZATION, DEMOBILIZATION

I EARTHWORKS A CONSTRUCTION OF BUILDING


1 EXCAVATION m3 15.50 - 400.00 6,200.00 a. MAT FOUNDATION m3 1515 0.00 180.00 0.00 272,700.00 272,700.00 8,181.00 19,089.00 5,454.00 305,424.00
2 BACKFILL AND COMPACTION m3 53.00 200.00 350.00 29,150.00 b. FOOTING, FOOTING TIE BEAM m3 168 0.00 180.00 0.00 30,240.00 30,240.00 907.20 2,116.80 604.80 33,868.80
3 GRAVEL BEDDING m3 7.60 850.00 350.00 9,120.00 3 SPREADING & COMPACTION OF SURPLUS MATERIALS m3 680 0.00 130.00 0.00 88,400.00 88,400.00 2,652.00 6,188.00 1,768.00 99,008.00
SUB-TOTAL 44,470.00 5 SOIL POISONING m2 667 72.50 18.13 48,357.50 12,089.38 60,446.88 1,813.41 4,231.28 1,208.94 67,700.50
SUB-TOTAL 506,001.30
II CONCRETE, REINFORCED CONCRETE
1 FOOTING m3 1.13 4,250.00 600.00 5,480.50 II CONCRETE, REINFORCED CONCRETE
2 PEDESTAL m3 1.68 4,250.00 600.00 8,148.00 1 MAT FOUNDATION (5000 PSI) m3 235 3,900.00 975.00 916,500.00 229,125.00 ### 34,368.75 80,193.75 22,912.50 1,283,100.00
3 TIE BEAM m3 2.15 4,250.00 600.00 10,427.50 2 FOTING (3000 PSI) m3 23 3,000.00 750.00 69,000.00 17,250.00 86,250.00 2,587.50 6,037.50 1,725.00 96,600.00
4 SLAB ON FILL m3 7.60 4,250.00 600.00 36,860.00 3 TIE BEAM m3 12 3,200.00 800.00 38,400.00 9,600.00 48,000.00 1,440.00 3,360.00 960.00 53,760.00
SUB-TOTAL 60,916.00 SUB-TOTAL 1,433,460.00

III REINFORCED STEEL BARS III REINFORCED STEEL BARS


1 16mm DIA. kgs 255.64 31.00 20.00 13,037.64 1 25mm DIA. kgs 2700 37.00 9.25 99,900.00 24,975.00 124,875.00 3,746.25 8,741.25 2,497.50 139,860.00
2 12mm DIA. kgs 143.86 31.00 20.00 7,336.86 2 20mm DIA. kgs ### 32.00 8.00 1,573,632.00 393,408.00 ### 59,011.20 137,692.80 39,340.80 2,203,084.80
3 10mm DIA. kgs 484.19 31.00 20.00 24,693.69 3 16mm DIA. kgs 7400 32.00 8.00 236,800.00 59,200.00 296,000.00 8,880.00 20,720.00 5,920.00 331,520.00
6 # 16 G.I TIE WIRE kgs 15.10 75.00 250.00 4,907.50 6 # 16 G.I TIE WIRE rolls 45 1,400.00 350.00 63,000.00 15,750.00 78,750.00 2,362.50 5,512.50 1,575.00 88,200.00
SUB-TOTAL 49,975.69 SUB-TOTAL 2,762,664.80

IV FORMWORKS IV FORMWORKS
1 1/2 x 4 x 8 FORM PLYWOOD pcs 7.00 650.00 400.00 7,350.00 1 1/2 x 4 x 8 FORM PLYWOOD pcs 370 650.00 162.50 240,500.00 60,125.00 300,625.00 9,018.75 21,043.75 6,012.50 336,700.00
2 2 x 3 x 12 COCO LUMBER bd.ft 1,500.00 25.00 17.00 63,000.00 3 2 x 3 x 12 COCO LUMBER bd.ft ### 24.00 6.00 307,200.00 76,800.00 384,000.00 11,520.00 26,880.00 7,680.00 430,080.00
3 SCAFFOLDING lot 1.00 - 4 TUBULAR SCAFFOLDING lot 1 30,000.00 7,500.00 30,000.00 7,500.00 37,500.00 1,125.00 2,625.00 750.00 42,000.00
4 COMMOM WIRE NAILS 3 box 2.00 1,300.00 500.00 3,600.00 COMMOM WIRE NAILS 3 box 15 1,050.00 262.50 15,750.00 3,937.50 19,687.50 590.63 1,378.13 393.75 22,050.00
COMMOM WIRE NAILS 2 box 2.00 1,700.00 500.00 4,400.00 COMMOM WIRE NAILS 2 box 25 1,050.00 262.50 26,250.00 6,562.50 32,812.50 984.38 2,296.88 656.25 36,750.00
SUB-TOTAL 78,350.00 SUB-TOTAL 867,580.00

V MASONRY WORKS V MASONRY WORKS


1 4''CHB pcs 850.00 14.00 10.00 20,400.00 3 4''CHB pcs 5310 11.00 2.75 58,410.00 14,602.50 73,012.50 2,190.38 5,110.88 1,460.25 81,774.00
2 PORTLAND CEMENT bags 45.00 250.00 150.00 18,000.00 4 PORTLAND CEMENT bags 1200 225.00 56.25 270,000.00 67,500.00 337,500.00 10,125.00 23,625.00 6,750.00 378,000.00
3 WHITE SAND m3 2.60 750.00 300.00 2,730.00 5 WHITE SAND m3 70 750.00 187.50 52,500.00 13,125.00 65,625.00 1,968.75 4,593.75 1,312.50 73,500.00
4 10mm DIA. RSB kgs 155.32 31.00 20.00 7,921.32 7 10mm DIA. RSB kgs 2754 29.00 7.25 79,866.00 19,966.50 99,832.50 2,994.98 6,988.28 1,996.65 111,812.40
5 G.I TIE WIRE kgs 2.75 75.00 250.00 893.75 8 G.I TIE WIRE rolls 2 1,400.00 350.00 2,800.00 700.00 3,500.00 105.00 245.00 70.00 3,920.00
SUB-TOTAL 49,945.07 SUB-TOTAL 649,006.40

VI STRUCTURAL STEEL WORKS VI STRUCTURAL STEEL WORKS


1 2 x 2 x 1/4 < BAR x 6.0 pcs 17.00 865.00 350.00 20,655.00 1 2 x 2 x 1/4 < BAR x 6.0 pcs 165 1,012.00 253.00 166,980.00 41,745.00 208,725.00 6,261.75 14,610.75 4,174.50 233,772.00
2 1.5 x 1.5 x 3/16 < BAR x 6.0 pcs 520.00 350.00 - 2 2 x 2 x 3/16 < BAR x 6.0 pcs 105 780.00 195.00 81,900.00 20,475.00 102,375.00 3,071.25 7,166.25 2,047.50 114,660.00
3 2 x 3 x 1.2mm (PURLINS x 6.0) pcs 23.00 635.00 400.00 23,805.00 3 2 x 2 x 1.2mm (PURLINS x 6.0) pcs 261 330.00 82.50 86,130.00 21,532.50 107,662.50 3,229.88 7,536.38 2,153.25 120,582.00
4 2 x 4 TUBULAR PCS 2.00 6,884.00 4,000.00 21,768.00
5 500mm x 500mm x 16 BASE PLATE pcs 2.00 1,195.00 500.00 3,390.00
6 16mm x 300 ANCHOR BOLT pcs 12.00 22.00 100.00 1,464.00 4 250mm x 250mm x 16 BASE PLATE pcs 30 550.00 137.50 16,500.00 4,125.00 20,625.00 618.75 1,443.75 412.50 23,100.00
7 WELDING ROD kgs 15.00 105.00 350.00 6,825.00 9 STAIR NOSSING BRASS OR EQUIVALENT pcs 68 230.00 57.50 15,640.00 3,910.00 19,550.00 586.50 1,368.50 391.00 21,896.00
8 RED OXIDE PRIMER gals 2.00 450.00 350.00 1,600.00 10 WELDING ROD kgs 60 94.50 23.63 5,670.00 1,417.50 7,087.50 212.63 496.13 141.75 7,938.00
SUB-TOTAL 79,507.00 11 RED OXIDE PRIMER gals 12 430.00 107.50 5,160.00 1,290.00 6,450.00 193.50 451.50 129.00 7,224.00
SUB-TOTAL 529,172.00
VII ROOFING WORKS
1 PRE-PAINTED CORR. G.I LONG SPAN ROOF SHEETS x 0.5m lm 72.54 315.00 250.00 40,985.10 VII ROOFING WORKS
2 TEKSCREW pcs 700.00 3.00 2.00 3,500.00 4 FLASHING pcs 14 270.00 67.50 3,780.00 945.00 4,725.00 141.75 330.75 94.50 5,292.00
3 BLIND RIVETS pcs 500.00 1.00 1.00 1,000.00 5 TEKSCREW pcs 4500 2.50 0.63 11,250.00 2,812.50 14,062.50 421.88 984.38 281.25 15,750.00
SUB-TOTAL 45,485.10 8 INSULATION (9mm) rolls 15 3,250.00 812.50 48,750.00 12,187.50 60,937.50 1,828.13 4,265.63 1,218.75 68,250.00
SUB-TOTAL 89,292.00
VIII CEILING WORKS SUB-TOTAL #REF!
1/4 x 4 x 8 HARDIFLEX pcs 30.00 800.00 450.00 37,500.00
WALL ANGLE pcs IX CEILING WORKS
METAL FURRING pcs 1/4 x 4 x 8 HARDIFLEX pcs 260 350.00 87.50 91,000.00 22,750.00 113,750.00 3,412.50 7,962.50 2,275.00 127,400.00
CARRYING CHANNEL pcs WALL ANGLE pcs 251 150.00 37.50 37,650.00 9,412.50 47,062.50 1,411.88 3,294.38 941.25 52,710.00
METAL SCREW pcs CARRYING CHANNEL pcs 280 240.00 60.00 67,200.00 16,800.00 84,000.00 2,520.00 5,880.00 1,680.00 94,080.00
SUB-TOTAL 37,500.00 3 ACCESSORIES lot 1 14,000.00 5,600.00 14,000.00 5,600.00 19,600.00 588.00 1,372.00 392.00 21,952.00
C FINE SAND m3 16 400.00 100.00 6,400.00 1,600.00 8,000.00 240.00 560.00 160.00 8,960.00
SUB-TOTAL 8,960.00
TOTAL ESTIMATED COST OF LABOR AND MATERIALS 446,148.86
TOTAL AMOUNT PART III #REF!

TOTAL ESTIMATED BID COST #REF!

SUBMITTED BY: SIDNEY B. SORIANO


CONTRACTOR
PROPOSED ROOFING EXTENSION AND SLAB
FOR TOMAS CLAUDIO STAGE

BILL OF QUANTITIES

ESTIMATED ESTIMATED ESTIMATED


DESCRIPTION UNIT QTY
UNIT COST LABOR COST COST

GENERAL REQUIREMENTS
PERMITS, TEMPORARY FACILITIES lot 1.00
MOBILIZATION, DEMOBILIZATION

I EARTHWORKS
1 EXCAVATION m3 15.50 - 400.00 6,200.00
2 BACKFILL AND COMPACTION m3 53.00 200.00 350.00 29,150.00
3 GRAVEL BEDDING m3 7.60 850.00 350.00 9,120.00
SUB-TOTAL

II CONCRETE, REINFORCED CONCRETE


1 FOOTING m3 1.13 4,250.00 600.00 5,480.50
2 PEDESTAL m3 1.68 4,250.00 600.00 8,148.00
3 TIE BEAM m3 2.15 4,250.00 600.00 10,427.50
4 SLAB ON FILL m3 7.60 4,250.00 600.00 36,860.00
SUB-TOTAL

III REINFORCED STEEL BARS


1 16mm DIA. kgs 255.64 31.00 20.00 13,037.64
2 12mm DIA. kgs 143.86 31.00 20.00 7,336.86
3 10mm DIA. kgs 484.19 31.00 20.00 24,693.69
4 # 16 G.I TIE WIRE kgs 15.10 75.00 250.00 4,907.50
SUB-TOTAL

IV FORMWORKS
1 1/2 x 4 x 8 FORM PLYWOOD pcs 7.00 650.00 400.00 7,350.00
2 2 x 3 x 12 COCO LUMBER bd.ft 1,500.00 25.00 17.00 63,000.00
3 SCAFFOLDING lot 1.00 -
4 COMMOM WIRE NAILS 3 box 2.00 1,300.00 500.00 3,600.00
COMMOM WIRE NAILS 2 box 2.00 1,700.00 500.00 4,400.00
SUB-TOTAL
V MASONRY WORKS
1 4''CHB pcs 850.00 14.00 10.00 20,400.00
2 PORTLAND CEMENT bags 45.00 250.00 150.00 18,000.00
3 WHITE SAND m3 2.60 750.00 300.00 2,730.00
4 10mm DIA. RSB kgs 155.32 31.00 20.00 7,921.32
5 G.I TIE WIRE kgs 2.75 75.00 250.00 893.75
SUB-TOTAL

VI STRUCTURAL STEEL WORKS


1 2 x 2 x 1/4 < BAR x 6.0 pcs 17.00 865.00 350.00 20,655.00
2 1.5 x 1.5 x 3/16 < BAR x 6.0 pcs 10.00 520.00 350.00 8,700.00
3 2 x 3 x 1.2mm (PURLINS x 6.0) pcs 23.00 635.00 400.00 23,805.00
4 2 x 4 TUBULAR PCS 2.00 6,884.00 4,000.00 21,768.00
5 500mm x 500mm x 16 BASE PLATE pcs 2.00 1,195.00 500.00 3,390.00
6 16mm x 300 ANCHOR BOLT pcs 12.00 22.00 100.00 1,464.00
7 WELDING ROD kgs 15.00 105.00 350.00 6,825.00
8 RED OXIDE PRIMER gals 2.00 450.00 350.00 1,600.00
SUB-TOTAL

VII ROOFING WORKS


1 PRE-PAINTED CORR. G.I LONG SPAN ROOF SHEETS x 0.5m lm 72.54 315.00 250.00 40,985.10
2 TEKSCREW pcs 700.00 3.00 2.00 3,500.00
3 BLIND RIVETS pcs 500.00 1.00 1.00 1,000.00
SUB-TOTAL

VIII CEILING WORKS


1/4 x 4 x 8 HARDIFLEX pcs 30.00 800.00 450.00 37,500.00
WALL ANGLE pcs
METAL FURRING pcs
CARRYING CHANNEL pcs
METAL SCREW pcs
SUB-TOTAL

TOTAL ESTIMATED COST OF LABOR AND MATERIALS


OCM
VAT
CONTRACTORS PROFIT

TOTAL PROJECT COST