Project Title:

Project Location:
Project Owner:
Total Estimated Cost: 2,532,748.09 PHP

Bill of Quantities
Item No. Item Description Unit Quantity Unit Cost Amount
I Demolition of Existing Structure LS 1.00 - -
II Clearing and Grubbing sq.m 365.00 3.90 1,425.00
III Structure Excavation cu.m 71.19 371.24 26,430.00
IV Structural Concrete & Formworks cu.m 72.76 7,460.30 542,805.00
V Steel Reinforcement kg 4,205.04 127.86 537,654.37
VI Masonry Works Sq.m 72.76 813.32 59,176.50
VII Backfill Cu.m 8.31 1,011.36 8,400.00
VIII Plain Cement Plastering Sq.m 145.52 119.57 17,400.00
IX Tile Works Sq.m 414.00 1,234.86 511,230.00
X Analok Glass Window Sq.m 26.70 5,464.89 145,912.50
XI Wooden Framed Doors Sq.m 14.11 6,590.01 92,985.00
XII Roof Framing LS 1.00 56,175.00 56,175.00
XIII Roofing LS 1.00 226,106.25 226,106.25
XIV Painting Works Sq.m 270.52 201.03 54,382.50
XV Waterline Pipeline System m 59.60 314.85 18,765.00
XVI Storm Drainage and Sewerage System m 59.60 256.21 15,270.00
XVII Plumbing Fixtures LS 1.00 31,020.00 31,020.00
XVIII Electrical Layout (8% * I-XVII) LS 1.00 187,610.97 187,610.97
Total Estimated Cost: 2,532,748.09

Civil Engineer
PRC Reg. No. : PTR No.
Valid Until: Valid Until:
TIN No.: Issued @:
I Demolition of Existing Structure
Qty.: 1.00 LS
Unit Cost: - PHP
A+B+C Cost: - PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
-
-
-
Total Material Cost -
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
-
-
Total Equipment Cost -
C. Total Labor Cost (50% of Material Cost + Equipment Cost) -

A+B+c COST -

II Clearing and Grubbing

Qty.: 365.00 sq.m Note: Usually, the total lot area
Unit Cost: 3.90 PHP
A+B+C Cost: 1,425.00 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
Diesel liter 10.00 45.00 450.00
-
-
Total Material Cost 450.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
Grass Cutter (rental basis) 1.00 1.00 500.00 500.00
-
Total Equipment Cost 500.00
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 475.00

A+B+c COST 1,425.00

III Structure Excavation
Qty.: 71.19 cu.m
Unit Cost: 371.24 PHP
A+B+C Cost: 26,430.00 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
-
Diesel liter 30.00 54.00 1,620.00
-
Total Material Cost 1,620.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
Back Hoe (Rental Basi) 1.00 2.00 8,000.00 16,000.00
-
Total Equipment Cost 16,000.00
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 8,810.00

A+B+c COST 26,430.00

IV Structural Concrete & Formworks

Qty.: 72.76 cu.m
Unit Cost: 7,460.30 PHP
A+B+C Cost: 542,805.00 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
Cement Bags 761.00 250.00 190,250.00
Gravel (3/4) Cu.m 81.00 700.00 56,700.00
Sand (S-1) Cu.m 41.00 800.00 32,800.00
-
-
-
-
-
Formworks and FalseWorks LS 1 25,000 25,000.00
Diesel l 280 54 15,120.00
-
Total Material Cost 319,870.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
One Bagger Concrete Mixer 1.00 28.00 500.00 14,000.00
Concrete Vibrator 1.00 28.00 500.00 14,000.00
Scaffoldings 1.00 28.00 500.00 14,000.00
Total Equipment Cost 42,000.00
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 180,935.00

A+B+c COST 542,805.00

V Steel Reinforcement
Qty.: 4,205.04 kg
Unit Cost: 127.86 PHP
A+B+C Cost: 537,654.37 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
16mm dia. RSB 349 pcs kg. 3,308.52 70.00 231,596.40
12mm dia. RSB 0 pcs kg. - 70.00 -
10mm dia. RSB 241 pcs kg. 896.52 70.00 62,756.40
#16 Tiewire kg. 10.51 75.00 788.45
Steel Deck sq.m 54.30 650 35,295.00
-
-
Total Material Cost 330,436.25
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
Bar Cutter (Rental Basis) 1.00 28.00 500.00 14,000.00
Bar Bender (Rental Basis) 1.00 28.00 500.00 14,000.00
-
Total Equipment Cost 28,000.00
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 179,218.12

A+B+c COST 537,654.37

VI Masonry Works
Qty.: 72.76 Sq.m
Unit Cost: 813.32 PHP
A+B+C Cost: 59,176.50 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
Cement bags 37.00 270.00 9,990.00
100mm Thick CHB kg 877.00 13.00 11,401.00
10mm dia RSB pcs 49.00 260.00 12,740.00
Sand s1 Cu.m 3.00 850.00 2,550.00
#16 tie wire kg 3.00 90.00 270.00
-
-
Total Material Cost 36,951.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
One Bagger Concrete Mixer 1.00 5.00 500.00 2,500.00
-
-
Total Equipment Cost 2,500.00
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 19,725.50

A+B+c COST 59,176.50

VII Backfill
Qty.: 8.31 Cu.m
Unit Cost: 1,011.36 PHP
A+B+C Cost: 8,400.00 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
-
Note: There will be no Borrowed Materials Needed -
Grave (G-1) cu.m 5.00 800.00 4,000.00
-
-
-
-
Total Material Cost 4,000.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
Plate Compactor 1.00 2.00 800.00 1,600.00
-
Total Equipment Cost 1,600.00
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 2,800.00

A+B+c COST 8,400.00

VIII Plain Cement Plastering

Qty.: 145.52 Sq.m
Unit Cost: 119.57 PHP
A+B+C Cost: 17,400.00 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
Class A - 50kg -
Cement Bags 38.00 250.00 9,500.00
Sand cu,m 3.00 700.00 2,100.00
-
-
-
-
Total Material Cost 11,600.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
-
-
Total Equipment Cost -
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 5,800.00

A+B+c COST 17,400.00

IX Tile Works
Qty.: 414.00 Sq.m
Unit Cost: 1,234.86 PHP
A+B+C Cost: 511,230.00 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
Area: -
90 30cm x 30cm Glazed Floor Tiles Pcs 1,100.00 60.00 66,000.00
324 30cm x 30cm Unglazed Wall Tiles pcs 3,960.00 65.00 257,400.00
Tile Adhessive (25kg) Bags 19.00 450.00 8,550.00
Portland Cement Bags 35.00 250.00 8,750.00
Tile Grout kg 1.00 120.00 120.00
-
Total Material Cost 340,820.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
-
-
Total Equipment Cost -
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 170,410.00

A+B+c COST 511,230.00

X Analok Glass Window

Qty.: 26.70 Sq.m
Unit Cost: 5,464.89 PHP
A+B+C Cost: 145,912.50 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
-
Window 1 sq.m 7.95 4,000.00 31,800.00
Window 2 sq.m 12 3,200.00 38,400.00
Window 3 sq.m 6.75 3,200.00 21,600.00
Window 4 sq.m 1.65 2,500.00 4,125.00
Window 5 sq.m 0.3 1,500.00 450.00
Window 6 sq.m 0.5 1,800.00 900.00
Total Material Cost 97,275.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
-
-
Total Equipment Cost -
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 48,637.50

A+B+c COST 145,912.50

XI Wooden Framed Doors
Qty.: 14.11 Sq.m
Unit Cost: 6,590.01 PHP
A+B+C Cost: 92,985.00 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
-
Door 1 sq.m 2.50 4,500.00 11,250.00
Door 2 sq.m 8.60 4,500.00 38,700.00
Door 3 sq.m 3.01 4,000.00 12,040.00
-
-
-
Total Material Cost 61,990.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
-
-
Total Equipment Cost -
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 30,995.00

A+B+c COST 92,985.00

XII Roof Framing

Qty.: 1.00 LS
Unit Cost: 56,175.00 PHP
A+B+C Cost: 56,175.00 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
-
2mm x 50mm x 150mm LC - Section Purlins pcs 11.00 700.00 7,700.00
2mm x 50mm x 200mm LC-Section Purlins pcs 14.00 1,000.00 14,000.00
2mm x 50mm x 50mm Tubular Steel pcs 19.00 750.00 14,250.00
-
-
-
Total Material Cost 35,950.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
Welding Machine 1.00 3.00 500.00 1,500.00
-
Total Equipment Cost 1,500.00
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 18,725.00

A+B+c COST 56,175.00

XIII Roofing
Qty.: 1.00 LS
Unit Cost: 226,106.25 PHP
A+B+C Cost: 226,106.25 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
Pre-painted twin Rib Type Roofing sq.m 157.50 850.00 133,875.00
Pre-painted Spanish Gutter l.m 35.70 250.00 8,925.00
Pre-painted Side flashing l.m 25.75 250.00 6,437.50
-
-
-
-
Total Material Cost 149,237.50
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
Drill (rental basis) 1.00 3.00 500.00 1,500.00
-
-
Total Equipment Cost 1,500.00
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 75,368.75

A+B+c COST 226,106.25

XIV Painting Works

Qty.: 270.52 Sq.m Ceiling 125 Walls 145.52
Unit Cost: 201.03 PHP
A+B+C Cost: 54,382.50 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
-
Latext Paint (Primer) Gal 38.00 700.00 26,600.00
Semi - Gloss Paint Gal 9.00 800.00 7,200.00
Paint Roller Set 4.00 250.00 1,000.00
9" Roller Foam Pcs 4.00 120.00 480.00
2" Paint Brush Pcs 5.00 75.00 375.00
Paint Tray Pcs 3.00 200.00 600.00
Total Material Cost 36,255.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
-
-
Total Equipment Cost -
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 18,127.50

A+B+c COST 54,382.50

XV Waterline Pipeline System
Qty.: 59.60 m
Unit Cost: 314.85 PHP
A+B+C Cost: 18,765.00 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
3/4" dia. PPR Pipe 36.5 m pcs 9.00 170.00 1,530.00
1/2" dia. PPR Pipe 28 m pcs 7.00 140.00 980.00
PPR Fittings ls 1.00 5,000.00 5,000.00
Miscellaneous ls 1.00 3,000.00 3,000.00
-
-
-
Total Material Cost 10,510.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
Fusion Machine (Rental Basis) 1.00 4.00 500.00 2,000.00
-
Total Equipment Cost 2,000.00
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 6,255.00

A+B+c COST 18,765.00

XVI Storm Drainage and Sewerage System

Qty.: 59.60 m
Unit Cost: 256.21 PHP
A+B+C Cost: 15,270.00 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
4" dia. PVC Pipe S1000 pcs 3.00 800.00 2,400.00
3" dia. PVC Pipe S1000 pcs 6.00 650.00 3,900.00
2" dia. PVC Pipe S1000 ls 2.00 300.00 600.00
PVC Fittings ls 1.00 3,000.00 3,000.00
PVC Solvent 400cc 1.00 280.00 280.00
-
-
Total Material Cost 10,180.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
-
-
Total Equipment Cost -
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 5,090.00

A+B+c COST 15,270.00

XVII Plumbing Fixtures
Qty.: 1.00 LS
Unit Cost: 31,020.00 PHP
A+B+C Cost: 31,020.00 PHP
A. Material Cost Unit Quantity Unit Cost AMOUNT
Faucet set 1.00 250.00 250.00
Hosebib set 1.00 250.00 250.00
Gooseneck Faucet set 1.00 1,200.00 1,200.00
Shower Set set 1.00 2,100.00
Water Closet set 1.00 10,000.00 10,000.00
Lavatory set 1.00 6,000.00 6,000.00
Stainless Kitchen sink set 1.00 2,800.00 2,800.00
Floor Drain set 1.00 180.00 180.00
Total Material Cost 20,680.00
B. Equipment Cost No. of Eqt. No. of Days Rate AMOUNT
-
-
-
Total Equipment Cost -
C. Total Labor Cost (50% of Material Cost + Equipment Cost) 10,340.00

A+B+c COST 31,020.00

 BACK - UP COMPUTATION
Excavation Computation

Structure Sets Length Width Depth Volume

Ft. 1 16 1.5 1.5 1.5 54
Wall Footing 1 58.75 0.3 0.55 9.69375
Septic Tank 1 2.5 1.5 2 7.5
Total Volume 71.19375

Structural Concrete

Structure Sets Length Width Depth Volume

Ft. 1 16 1.5 1.5 1.5 54
Column 16 0.35 0.35 4.85 9.506
Beam 1 1 58.75 0.35 0.35 7.196875
Beam 2 0 0 0 0 0
Roof Beam 1 0 0 0 0 0
Slab on Grade 0 0 0 0 0
Slab 1 0 0 0 0 0
Slab 2 0 0 0 0 0
Wall Footing 1 58.75 0.1 0.35 2.05625
Total Volume 72.75913

Backfill

Structure Backfill Excavated Materials

Slab on Grade 8.8
Column Footing -1.267875
71.19375
Wall Footing 0.7735

Total Volume 8.305625 71.19375 62.88813

Wall Area

Structure Length height Subtract Area

Front Wall 9.5 3.2 9.5 20.9
Left Wall 14.25 3.2 10.1 35.5
Right Wall 10.25 3.2 6.8 26
Rear Wall 9.5 3.2 9.1 21.3
Extra Walls 1 0
Extra Walls 2 0
Septic Walls 0
Total Area 103.7
 Door Area

Structure Sets Width Height Area

Door 1 1 1 2.5 2.5
Door 2 5 0.8 2.15 8.6
Door 3 2 0.7 2.15 3.01
Total Volume 14.11

Window Area

Structure Sets Width Height Area

Window 1 1 5.3 1.5 7.95
Window 2 4 2 1.5 12
Window 3 3 1.5 1.5 6.75
Window 4 1 1.5 1.1 1.65
Window 5 1 0.5 0.6 0.3
Window 6 2 0.5 0.5 0.5
Total Volume 26.7

Steel Reinforcement

Structure Sets Total Length No. of PCS Kg.

Footing(16mm) 16 30 88 834.24
Column(16mm) 16 74 218 2066.64
Column Stirrups (10mm) 16 82.13333333 241 896.52
Beam 1(A,B,C)(16mm) 3 44 25 237
Beam 1(A,B,C)(10mm) 0 0 0 0
Beam1(1,2,3)(16mm) 1 96 18 96.12
Beam 1(1,2,3)(10mm) 0
Beam1(Extra)(16mm) 0
Beam 1(Extra)(10mm) 0
Beam2(16mm) 0
Beam 2(10mm) 0
Roof BemABC(16mm) 0
Roof Beam ABC(10mm) 0
Roof Bem123(16mm) 0
Roof Beam123 (10mm) 0
Salb on Grade (10mm) 0
Salb 1 12mm 0
Salb1 10mm 0
Salb2 12mm 0
Salb2 10mm 0
Total Weight 4130.52

16mm. Dia 349 3308.52 kg Tie Wire 10.5126 kg

12mm. Dia 0 0 kg
10mm. Dia 241 896.52 kg
TOTAL 4205.04 kg