Bill of Quantites

Title of Project: Proposed 2 Storey Townhouse

Location: Purok 3 Brgy. San Isidro Briones Village,Cabanaatuan City,N.E.
Duration:
Project Owner: Mr.Allan DM Abenoja Jr.

Item
Description Quantity Unit Unit Cost Amount
No.
I Earthworks
1 Demolition
2 Excavation cu.m
3 Staking
4 Backfilling cu.m
5 Gravel Bedding

II Structural Concrete Works

1 Footing cu.m
2 Wall Footing
3 Column
4 Stairs
III Formwoks and Scaffolding
IV Masonry Works

V Roofing
VI Carpentry Works
VII Doors And Windows
1 Doors
D1 Panel Door 1.00 set/s 3200 3200.00
D2 Panel Door 5.00 set/s 3800 19000.00
D3 Panel Door 2.00 set/s 1200 2400.00
2 Windows
W1 Sliding Window 4.00 set/s 11000 44000.00
W2 Fixed Window 6.00 set/s 1200 7200.00
W3 Sliding Window 6.00 set/s 7800 46800.00
W4 Awning Window 2.00 set/s 700 1400.00
Sub-Total Material Cost 124000.00
Labor Cost 37200.00
OCM 16120.00
TOTAL-VII 177320.00

VIII Metal Works set/s

Stair
IX Plumbing Works
X Electrical Works
XI Finishing
1 Plastering
2 Tile Works
3 Paint Works
XII General Works
Bill of Quantites

Title of Project: Proposed 2 Storey Townhouse

Location: Purok 3 Brgy. San Isidro Briones Village,Cabanaatuan City,N.E.
Duration:
Project Owner: Mr.Allan DM Abenoja Jr.

Item
Description Quantity Unit Unit Cost Amount
No.
I Earthworks
1 Demolition
2 Excavation 64.01 cu.m 91.65 5866.48
3 Staking
4 Backfilling 119.046875 cu.m 791.99 94283.72
Sub-Total I 100150.19
II Structural Concrete Works
1 Footing 4.75 cu.m 9464.40 44955.90
2 Wall Footing 3.11 cu.m 9546.32 29734.40
3 Column
4 Stairs
Sub-Total II 74690.30
III Formwoks and Scaffolding

IV Masonry Works
1 Exterior Wall 339.87 sq.m 505.28 171728.37
2 Interior Wall 145.61 sq.m 160.43 23360.26
Sub-Total IV 195088.63
V Roofing Works

VI Carpentry Works
1 Ceiling 65.00 sq.m 459.99 29899.41
Sub-Total VI 29899.41
VII Doors And Windows
1 Doors 8 SETS 4573.80 36590.4
2 Windows 18 SETS 7768.44 139832
Sub-Total VII 176422.4
VIII Metal Works
Stair
IX Plumbing Works
X Electrical Works
XI Finishing
1 Plastering cu.m
2 Tile Works sq.m
3 Paint Works
 Sub-Total XI
XII General Works
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ITEM NUMBER: I-2

ITEM DESCRIPTION: EXCAVATION
UNIT: cu.m
QUANTTITY: 64.01

LABOR COST
Item No. of No. of
Description Unit Cost Amount
No. Workers Hours
1 Engineer 1 3 125 375
2 Foreman 1 3 87.5 262.5
3 Laborer 1 3 43.5 130.5
4 H.E.O 1 3 81.25 243.75

Sub-Total 1011.75

EQUIPMENT COST
Item Description No. of No. of Unit Cost Amount
No. Equipment Hours
Back Hoe 1 3 1250 3750

Sub-Total 3750

MATERIAL COST
Item Description Quantity Unit Unit Cost Amount
No.
- - - - - -

Sub-Total 4761.75

TOTAL DIRECT COST 4761.75

INDIRECT COST (OCM + CP) 476.18
 VAT 628.55
GRAND TOTAL 5866.48
UNIT COST 91.65

DETAILED UNIT PRICE ANALYSIS (DUPA)

ITEM NUMBER: I-4

ITEM DESCRIPTION: BACK FILLING
UNIT: cu.m
QUANTTITY: 119.05

LABOR COST
Item Description No. of No. of Unit Cost Amount
No. Workers Hours

1 Engineer 1 22 125 2750

2 Foreman 1 22 87.5 1925
3 Laborer 4 22 43.5 3828

Sub-Total 8503

EQUIPMENT COST
Item Description No. of No. of Unit Cost Amount
No. Equipment Hours

Sub-Total 0

MATERIAL COST
Item Description Quantity Unit Unit Cost Amount
No.
1 Common Soil 119.05 cu.m 250 29762.5

Sub-Total 29762.50

Sub-Total 38265.50
 TOTAL DIRECT COST 76531.00
INDIRECT COST (OCM + CP) 7653.10
VAT 10102.09
GRAND TOTAL 94286.19
UNIT COST 791.99

DETAILED UNIT PRICE ANALYSIS (DUPA)

ITEM NUMBER: II-1

ITEM DESCRIPTION: Structural Conrete Works - Footing
UNIT: cu.m
QUANTTITY: 4.75

LABOR COST
Item Description No. of No. of Unit Cost Amount
No. Workers Hours
1 Engineer 1.00 24.00 125.00 3000.00
2 Foreman 1.00 24.00 87.50 2100.00
3 Laborer 3.00 24.00 43.75 3150.00
4 Mason 1.00 24.00 62.50 1500.00

Sub-Total 9750.00

EQUIPMENT COST
Item No. of No. of
Description Unit Cost Amount
No. Equipment Hours
1 Bagger Concrete Mixer 1.00 16.00 18.75 300.00

Sub-Total 300.00

MATERIAL COST
Item
Description Quantity Unit Unit Cost Amount
No.
1 Portland Cement 43.00 Bag 210.00 9030.00
2 Sand 2.38 cu.m 500.00 1187.50
3 Gravel 9.50 cu.m 530.00 5035.00
4 12mm dia. Deformed Bar 244.72 kg 44.00 10767.68
5 GI Wire #16 4.00 kg 105.00 420.00
 Sub-Total 26440.18

TOTAL DIRECT COST 36490.18

INDIRECT COST (OCM + CP) 3649.02
VAT 4816.70
GRAND TOTAL 44955.90
UNIT COST 9464.40

DETAILED UNIT PRICE ANALYSIS (DUPA)

ITEM NUMBER: II-2

ITEM DESCRIPTION: Structural Conrete Works - Wall Footing
UNIT: cu.m
QUANTTITY: 3.11

LABOR COST
Item Description No. of No. of Unit Cost Amount
No. Workers Hours
1 Engineer 1.00 16.00 125.00 2000.00
2 Foreman 1.00 16.00 87.50 1400.00
3 Laborer 4.00 16.00 43.75 2800.00
4 Mason 1.00 16.00 62.50 1000.00

Sub-Total 7200.00

EQUIPMENT COST
Item No. of No. of
Description Unit Cost Amount
No. Equipment Hours
-- -- -- -- -- --

MATERIAL COST
Item Description Quantity Unit Unit Cost Amount
No.
1 Portland Cement 27.00 Bag 210.00 5670.00
2 Sand 1.56 cu.m 500.00 778.69
 3 Gravel 6.23 cu.m 530.00 3301.64
4 10mm dia. Deformed Bar 153.74 kg 44.00 6764.74
5 GI Wire #16 4.00 kg 105.00 420.00

Sub-Total 16935.06

TOTAL DIRECT COST 24135.06

INDIRECT COST (OCM + CP) 2413.51
VAT 3185.83
GRAND TOTAL 29734.40
UNIT COST 9546.32

DETAILED UNIT PRICE ANALYSIS (DUPA)

ITEM NUMBER: IV-1

ITEM DESCRIPTION: Masonry Works - Exterior Wall
UNIT: sq.m
QUANTTITY: 339.87

LABOR COST
Item Description No. of No. of Unit Cost Amount
No. Workers Hours
1 Engineer 1.00 88.00 125.00 11000.00
2 Foreman 1.00 88.00 87.50 7700.00
3 Laborer 4.00 88.00 43.75 15400.00
4 Mason 4.00 88.00 62.50 22000.00

Sub-Total 56100.00

EQUIPMENT COST
Item No. of No. of
Description Unit Cost Amount
No. Equipment Hours
-- -- -- -- -- --

MATERIAL COST
 Item
Description Quantity Unit Unit Cost Amount
No.
1 CHB(6") 4,249 pcs 17.00 72233.00
2 Portland Cement 179.00 Bag 210.00 37590.00
3 Sand 19.89 cu.m 500.00 9944.44
4 10mm dia. Deformed Bar 786.37 kg 44.00 34600.47
5 GI Wire #16 11.00 kg 105.00 1155.00

Sub-Total 83289.91

TOTAL DIRECT COST 139389.91

INDIRECT COST (OCM + CP) 13938.99
VAT 18399.47
GRAND TOTAL 171728.37
UNIT COST 505.28

DETAILED UNIT PRICE ANALYSIS (DUPA)

ITEM NUMBER: IV-2

ITEM DESCRIPTION: Masonry Works - Interior Wall
UNIT: sq.m
QUANTTITY: 145.61

LABOR COST
Item Description No. of No. of Unit Cost Amount
No. Workers Hours
1 Engineer 1.00 8.00 125.00 1000.00
2 Foreman 1.00 8.00 87.50 700.00
3 Laborer 1.00 8.00 43.75 350.00
4 Mason 1.00 8.00 62.50 500.00

Sub-Total 2550.00

EQUIPMENT COST
Item Description No. of No. of Unit Cost Amount
No. Equipment Hours
-- -- -- -- -- --
MATERIAL COST
Item
Description Quantity Unit Unit Cost Amount
No.
1 CHB(6") 92 pcs 17.00 1564.00
2 Portland Cement 4.00 Bag 210.00 840.00
3 Sand 0.44 cu.m 500.00 222.22
4 10mm dia. Deformed Bar 336.91 kg 44.00 14824.03
5 GI Wire #16 5.00 kg 105.00 525.00

Sub-Total 16411.25

TOTAL DIRECT COST 18961.25

INDIRECT COST (OCM + CP) 1896.13
VAT 2502.89
GRAND TOTAL 23360.26
UNIT COST 160.43

DETAILED UNIT PRICE ANALYSIS (DUPA)

ITEM NUMBER: VI
ITEM DESCRIPTION: Carpentry Works - Ceiling
UNIT: sq.m
QUANTTITY: 65.00

LABOR COST
Item No. of No. of
Description Unit Cost Amount
No. Workers Hours
1 Engineer 1.00 16.00 125.00 2000.00
2 Foreman 1.00 16.00 87.50 1400.00
3 Laborer 3.00 16.00 43.75 2100.00
4 Carpenter 3.00 16.00 62.50 3000.00

Sub-Total 8500.00

EQUIPMENT COST
Item Description No. of No. of Unit Cost Amount
No. Equipment Hours
-- -- -- -- -- --
MATERIAL COST
Item
Description Quantity Unit Unit Cost Amount
No.
1 Marine Plywood 1/4" 23 pcs 450.00 10350.00
2 Metal Furring 33.00 m 143.00 4719.00
3 Rivet 2.00 box 350.00 700.00

Sub-Total 15769.00

TOTAL DIRECT COST 24269.00

INDIRECT COST (OCM + CP) 2426.90
VAT 3203.51
GRAND TOTAL 29899.41
UNIT COST 459.99

DETAILED UNIT PRICE ANALYSIS (DUPA)

ITEM DESCRIPTION: Doors

UNIT: SETS
QUANTTITY: 8

LABOR COST
Item Description No. of No. of Unit Cost Amount
No. Workers Hours
1 Engineer 1 8 125 1000
Foreman 1 8 87.5 700
Carpenter 2 8 62.5 1000
Laborer 4 8 43.75 1400
Sub-Total 4100
EQUIPMENT COST
Item No. of No. of
Description Unit Cost Amount
No. Equipment Hours
Light Equipment 2 8 62.5 1000

Sub-Total 1000

MATERIAL COST
Item
Description Quantity Unit Unit Cost Amount
No.
1 D1 Panel Door 1.00 set/s 3200 3200.00
2 D2 Panel Door 5.00 set/s 3800 19000.00
3 D3 Panel Door 2.00 set/s 1200 2400.00
Sub-Total 24600.00

TOTAL DIRECT COST 29700.00

INDIRECT COST (OCM + CP) 2970.00
VAT 3920.40
GRAND TOTAL 36590.40
UNIT COST 4573.80

DETAILED UNIT PRICE ANALYSIS (DUPA)

ITEM NUMBER: VII-2

ITEM DESCRIPTION: Windows
UNIT: SETS
QUANTTITY: 18

LABOR COST
Item No. of No. of
Description Unit Cost Amount
No. Workers Hours
1 Engineer 1 8 125 1000
Foreman 1 8 87.5 700
Carpenter 2 8 62.5 1000
Laborer 4 8 43.75 1400
Sub-Total 4100
EQUIPMENT COST
Item No. of No. of
Description Unit Cost Amount
No. Equipment Hours
Light Equipment 2 8 12.5 200

Sub-Total 200

MATERIAL COST
Item
Description Quantity Unit Unit Cost Amount
No.
W1: Analok Type Windows
1 4.00 set/s 10000 40000.00
(Sliding)

2 W2: Analok Type Windows 6.00 set/s 3200 19200.00

(Fix)

3 W3: Analok Type Windows 6.00 set/s 6500 39000.00

(Sliding)

4 W4: Analok Type Windows 2.00 set/s 5500 11000.00

(Awning)
Sub-Total 109200.00

TOTAL DIRECT COST 113500.00

INDIRECT COST (OCM + CP) 11350.00
VAT 14982.00
GRAND TOTAL 139832.00
UNIT COST 7768.44

DETAILED UNIT PRICE ANALYSIS (DUPA)

ITEM NUMBER: XI-1

ITEM DESCRIPTION: Finishing Works - Plastering
UNIT: cu.m
QUANTTITY: 0.00

LABOR COST
Item Description No. of No. of Unit Cost Amount
No. Workers Hours
1 Engineer 1.00 16.00 125.00 2000.00
2 Foreman 1.00 16.00 87.50 1400.00
3 Laborer 4.00 16.00 43.75 2800.00
4 Mason 1.00 16.00 62.50 1000.00

Sub-Total 7200.00
EQUIPMENT COST
Item No. of No. of
Description Unit Cost Amount
No. Equipment Hours
-- -- -- -- -- --

MATERIAL COST
Item
Description Quantity Unit Unit Cost Amount
No.
1 Portland Cement 27.00 Bag 210.00 5670.00
2 Sand 0.00 cu.m 500.00 0.00
3 Gravel 0.00 cu.m 530.00 0.00
4 10mm dia. Deformed Bar 0.00 kg 44.00 0.00
5 GI Wire #16 4.00 kg 105.00 420.00

Sub-Total 6090.00

TOTAL DIRECT COST 13290.00

INDIRECT COST (OCM + CP) 1329.00
VAT 1754.28
GRAND TOTAL 16373.28
UNIT COST #DIV/0!

DETAILED UNIT PRICE ANALYSIS (DUPA)

ITEM NUMBER: XI-2

ITEM DESCRIPTION: Finishing Works - Tile Woks
UNIT: sq.m
QUANTTITY: 0.00

LABOR COST
Item No. of No. of
Description Unit Cost Amount
No. Workers Hours
1 Engineer 1.00 125.00 0.00
2 Foreman 1.00 87.50 0.00
3 Laborer 1.00 43.75 0.00
4 Mason 1.00 62.50 0.00

Sub-Total 0.00
EQUIPMENT COST
Item No. of No. of
Description Unit Cost Amount
No. Equipment Hours
-- -- -- -- -- --

MATERIAL COST
Item
Description Quantity Unit Unit Cost Amount
No.
1 pcs 17.00 0.00
2 Bag 210.00 0.00
3 cu.m 500.00 0.00
4 kg 44.00 0.00
5 kg 105.00 0.00

Sub-Total 0.00

TOTAL DIRECT COST 0.00

INDIRECT COST (OCM + CP) 0.00
VAT 0.00
GRAND TOTAL 0.00
UNIT COST #DIV/0!
Excavation V
F 16 10
L 1 5
B 1 3.5
D 1 10
16 cm TOTAL 28.5
TOTAL

TOTAL 39.51

TOTAL AREA
A= 1.5x3.5
A= 5.25
Depth= 0.55 Volume of excavation to be backfill

A1= 5.25x0.55 16+48.01= 64.01

A1= 2.8875 cu.m
 Vol= 36.2275
A2= 12.525+5.96+19.25 Vol(ex)= 59.01
A2= 37.735 cu.m TOTAL VOL= 95.2375
Compation= 23.809375
Depth= 0.6
TOTAL VOL= 119.046875
A2= 22.641 cu.m

A3(carport)= 3x5.5 1.34 cu.m/hr= 1 man

A3(carport)= 16.5 No. hrs= 119.05/1.34
No. hrs= 88.8432836
Depth= 0.55 No. hrs= 88.84/8
No. hrs= 11.105
A3= 9.075 cu.m
11.1/4

A4(service)= 4.06 2.775

Depth= 0.4

A4(service)= 1.624

TOTAL VOLUME= 36.2275 cu.m

Naturtal
Grade to F.F.L

A3= 9.075 cu.m

11.1/4
A4(service)= 4.06 2.775

Depth= 0.4

A4(service)= 1.624

TOTAL VOLUME= 10.699 cu.m

Naturtal
Grade to F.F.L
Footing
F1 19
L 1
B 1
T 0.25

Volume 4.75

Deformed Bar
12 pcs/footing
.85m >> 1.2m
228 5
46 pcs

GI Wire
760
3.8

Concrete 3 men pour 1.6cu.m/day

2.96875 23.75
Reinforcement 9 mhrs/100kg
2.4472
22.0248
2.7531
 Length of Wall Footing Detail
10.00 B 0.30
4.50 T 0.25
5.50 Vol. Conc. 3.11
10.00
4..48
2.03
3.00
1.50
3.50
1.50
Total 41.53 meters

Concrete 3 men pour 1.6cu.m/day

2
Reinforcement 9 mhrs/100kg
153.74
1.54
 First Floor
Interiior Exterior W1 1 2.16
3.5 6.50 W2 2 2.52
3.00 10.00 W3 5 1.44
2.00 10.00 W4 1 0.36
2.03 3.5
1.50 5.50 D1 1 1.89
1.50 3.00 D2 1 1.68

Length 12.03 38.50

Height 4.4 4.4
Area 52.93 169.40

Second Floor
Interiior Exterior W1 3 2.16
3.5 10.00 W2 1 2.52
3.50 6.50 W3 1 1.44
3.50 10.00 W4 1 0.36
2.50 6.50
4.50 1.00 D2 1 1.68
Length 17.50 34.00
Height 5.92 5.92
Area 103.60 201.28

Reinforcement
Horizontal Bars Vertical Bars
730.72 543.79
1274.51
212.42 pcs

GI Wire
10.2228647625

8 men lay 400 chb/day

10.6225

First Floor
Interiior Exterior
3.5 6.5
3 10
2 10
2.03 3.5
1.5 5.5
1.5 3 D2 2 1.68
D3 1 1.26

Length 12.03 38.5

Height 4.4 4.4
Area 52.932 169.4

Second Floor
Interiior Exterior
3.5 10
3.5 6.5
3.5 10
2.5 6.5
 4.5 1 D2 3 1.68
D3 1 1.26

Length 17.5 34
Height 5.92 5.92
Area 103.6 201.28

Reinforcement
Horizontal Bars Vertical Bars
313.0658 232.9792
546.045
91.0075 pcs

GI Wire 2 men lay 100 chb/day

4.379826945 0.92

Area
65

Labor Capacity
1.46 sq.m/hr
4.38
14.8401826484

Metal Furring @ 0.50m Spacing

33 m

Rivet = 100pcs/box
195 pcs
Marine Plywood
2.88 Sq.m/ board
22.57
First Floor
Area

floor 10.5
 H
4.48
2.03
1.5
3
3..5
11.01

cavation to be backfill
 Correction
Vol= 95.2375x25%
Compation= 23.809375

cu.m

8 = 1 day
days

4 = 4 laborers

days for 4
laborers

4 = 4 laborers
days for 4
laborers
 2.16
5.04
7.2
0.36
0
1.89
1.68
18.33

6.48
2.52
1.44
0.36

1.68
12.48
3.36
1.26
4.62
5.04
1.26
6.3