Project Title: TWO STOREY EXTENSION

Project Location: B32 29 GOAL STREET, JUBILATION ENCLAVE, BINAN LAGUNA

Name of Client: :Gadwin Lopez Robles
Subject : CSA & MEP BILL OF QUANTITIES SUMMARY

CFA 42.00 m2
CSI Code ITEMS Total Cost
FOR VILLAS
010000 DIVISION 01 - GENERAL REQUIREMENTS Php 218,832.62 5,210.30

020000 DIVISION 02 - STRUCTURAL CAST IN PLACE FORM WORKS Php 135,979.20 3,237.60

030000 DIVISION 03 - REINFORCE STEEL BAR Php 262,274.19 6,244.62

040000 DIVISION 04 - CAST IN PLACE CONCRETE Php 272,174.76 6,480.35

050000 DIVISION 05 - MASONRY WORKS Php 146,952.00 3,498.86

060000 DIVISION 06 - ROOFING Php 141,822.00 3,376.71

070000 DIVISION 07 - DAMP & WATER PROOFING Php 10,043.25 239.12

080000 DIVISION 08 - DOORS & WINDOWS Php 85,659.60 2,039.51

090000 DIVISION 09 - FINISHES Php 188,654.85 4,491.78

100000 DIVISION 10 - PLUMBING WORKS Php 168,418.42 4,009.96

110000 DIVISION 11 - ELECTRICAL WORKS Php 139,469.52 3,320.70

TOTAL PHP 1,770,280.41 42,149.53

PER SQ.M. COST

TOTAL MATERIAL COST Php 1,770,280.41

TOTAL LABOR COST Php -
TOTAL OTHER COST Php
TOTAL DIRECT COST Php 1,770,280.41
MARK UP(3%) Php 53,108.41
TOTAL INDIRECT COST Php 53,108.41

TOTAL PROJECT COST Php 1,823,388.82

Signed and certified by:

Name: ALYSSA MARIE TEODORO

Position: GENERAL MANAGER
Date: July 16, 2021
Project Title: Proposed Two Storey Extension
Project Location: B3239 Goal Street, Jubilation Encalve Binan Laguna
Client:Gadwin Lopez Robles
Subject: BILL OF QUANTITIES

Description of Materials Quantity Unit Material Cost Labor Cost Unit Cost Amount
I. GENERAL REQUIREMENTS
Site Survey & Layout 1.00 lot 12,000.00 12,000.00 12,000.00
Clearing & Grubbing 36.00 sqm 210.00 210.00 7,560.00
Hauling & Disposal 1.00 cu m 720.00 720.00 720.00
Excavation & Backfilling 12.00 cu m 450.00 450.00 5,400.00
Gravel Fill 3.00 cu m 1,720.92 241.28 1,962.21 5,886.62
Equipment & Utility 1.00 lot 15,666.00 15,666.00 15,666.00
Safety Health 1.00 lot 45,000.00 45,000.00 45,000.00
Engineer, staff & Warehouse 1.00 lot 120,000.00 120,000.00 120,000.00
AS-Built Plans & Documents, Permits 1.00 lot 6,600.00 6,600.00 6,600.00

Subtotal 218,832.62
II. Structural Cast in Place Form Works
To Isolated Footing 36.00 sqm 420.00 176.40 596.40 21,470.40
To Grade Beam 42.00 sqm 420.00 176.40 596.40 25,048.80
To Column 72.00 sqm 420.00 176.40 596.40 42,940.80
To Beam 42.00 sqm 420.00 176.40 596.40 25,048.80
To Slab 36.00 sqm 420.00 176.40 596.40 21,470.40

Subtotal 135,979.20
III. Concrete Reinforcing Steel Bar
16mm dia Rebar Footing 436.08 kgs 63.60 19.08 82.68 36,055.09
10mm dia Rebar Footing Ties 150.00 kgs 63.60 19.08 82.68 12,402.00
12mm dia Rebar Slab @ 200 66.00 kgs 63.60 19.08 82.68 5,456.88
16mm dia Rebar Column 910.08 kgs 63.60 19.08 82.68 75,245.41
10mm dia Rebar Column 720.00 kgs 63.60 19.08 82.68 59,529.60
16mm dia Rebar Grade Beam 240.00 kgs 63.60 19.08 82.68 19,843.20
10mm dia Rebar Grade Beam 120.00 kgs 63.60 19.08 82.68 9,921.60
16mm dia Rebar Beam Second Floor 320.00 kgs 63.60 19.08 82.68 26,457.60
10mm dia Rebar Beam Second Floor 210.00 kgs 63.60 19.08 82.68 17,362.80

Subtotal 262,274.19
Cast in Place Concrete (3000PSI)
To Column 4.32 cu m 6,360.00 933.00 7,293.00 31,505.76
To Beam 2.70 cu m 6,360.00 933.00 7,293.00 19,691.10
To Grade Beam 3.30 cu m 6,360.00 933.00 7,293.00 24,066.90
To Slab & Canopy 27.00 cu m 6,360.00 933.00 7,293.00 196,911.00
Subtotal 272,174.76

Description of Materials Quantity Unit Unit Cost Amount

Masonry Works
CHB 4" 1,710.00 pcs 24.00 7.20 31.20 53,352.00
Cement Bags 120.00 pcs 360.00 120.00 480.00 57,600.00
Sands 12.00 cu m 2,100.00 900.00 3,000.00 36,000.00

Subtotal 146,952.00
ROOFING
Panels
UPR 250 Roofing (0.60m PPGL + Alum Kraft) 42.00 sqm 2,100.00 441.00 2,541.00 106,722.00
25mm rigid foam thk + 1.0m x L.S. -
Bended Accessories PPGL 1.00 lot 18,000.00 5,400.00 23,400.00 23,400.00
1.00 lot 9,000.00 2,700.00 11,700.00 11,700.00

Subtotal 141,822.00

Damp Proofing & Water Proofing

6 mil polyethylene sheets
to slab on fill 6.00 sqm 120.00 16.68 136.68 820.07
-
Application of cementious Waterproofing -
to T&B floor 6.00 sqm 549.00 219.59 768.60 4,611.59
To Roof Flooring 6.00 sqm 549.00 219.59 768.60 4,611.59
 Subtotal 10,043.25

Doors & Windows

Sliding Door D7 1.00 set 15,000.00 3,600.00 18,600.00 18,600.00
D2 Mahogany Finish Kitchen 2.00 sets 7,200.00 1,728.00 8,928.00 17,856.00
uPVC Door T&B 1.00 set 4,200.00 1,008.00 5,208.00 5,208.00
Awning Type Window ANALOC Finish 12.00 sets 3,030.00 636.30 3,666.30 43,995.60

Subtotal 85,659.60

FINESHES
Ceiling

Gypsum Board Ceiling on Metal Furrings 42.00 sqm 510.00 153.00 663.00 27,846.00
Gypsum Board Ceiling (Moisture Resistant) on Metal Furrings 15.00 sqm 510.00 153.00 663.00 9,945.00

Skimcoat
To exposed concrete and plastered wall 42.00 sqm 550.00 165.00 715.00 30,030.00

Paints

To ceiling 42.00 sqm 285.37 156.74 442.11 18,568.62

To interior wall 60.00 sqm 285.37 156.74 442.11 26,526.60
To exterior wall 60.00 sqm 285.37 156.74 442.11 26,526.60
To exposed column 15.00 sqm 285.37 156.74 442.11 6,631.65
To exposed beam 15.00 sqm 285.37 156.74 442.11 6,631.65
To shear wall 9.00 sqm 285.37 156.74 442.11 3,978.99
To canopy 12.00 sqm 285.37 156.74 442.11 5,305.32
To stair soffit 12.00 sqm 285.37 156.74 442.11 5,305.32
To wooden doors 6.00 sqm 2,961.00 156.74 3,117.74 18,706.44
To railings 6.00 sqm 285.37 156.74 442.11 2,652.66

Subtotal 188,654.85

TOTAL PROJECT COST - STRUCTURAL & FINISHES 1,462,392.47

Description of Materials Quantity Unit Unit Cost Amount

IX. PLUMBING WORKS

BUILDING SERVICES PIPING

DOMESTIC WATER PIPING

Supply and installation of water line piping , including
accessories, applicable hanger and supports and other items required to
complete the system and make it operational.

WATERLINE SYSTEM
PPR Pipe PN-20
Supply and Installation of PPR Pipe
20 mm diameter 36.00 lm 138.12 45.58 183.70 6,613.35

PPR Elbow 90 degree

20 mm diameter 21.00 pcs 53.02 17.50 70.51 1,480.78

PPR Tee Equal

20 mm diameter 9.00 pcs 54.34 17.93 72.28 650.50

PPR Coupling
20 mm diameter 6.00 pcs 33.00 9.00 42.00 252.00

PPR Coupling Reducer

25x20 mm diameter 3.00 pcs 72.00 36.00 108.00 324.00

PPR Tee Reducer

25x20 mm diameter 1.00 pcs 81.00 33.00 114.00 114.00

PPR Threaded Tee Equal (Female)

20 mm diameter 6.00 pcs 720.00 129.60 849.60 5,097.60

PPR End Cap

20 mm diameter 6.00 pcs 45.00 8.10 53.10 318.60

SANITARY WASTE AND VENT PIPING

Supply and installation of Sanitary waste and vent
piping , including accessories, hangers and supports and other
items required to complete the system and make it
operational.

Supply and Installation of PVC Series 1000

100 mm diameter 42.00 lm 372.00 122.76 494.76 20,779.92
50 mm diameter 24.00 lm 270.00 40.95 310.95 7,462.76

PVC Fittings
Elbow 90 degree
100 mm diameter 9.00 pcs 91.34 32.88 124.22 1,117.97
50 mm diameter 18.00 pcs 33.83 12.69 46.52 837.28
-
Elbow 45 degree -
100 mm diameter 5.00 pcs 72.55 28.29 100.84 504.18
50 mm diameter 12.00 pcs 33.05 10.53 43.58 522.93
-
Tee Reducer(Vent) -
100x50 mm diameter 3.00 pcs 171.73 63.48 235.21 705.63
-
Tee Equal -
50x50 mm diameter 12.00 pcs 171.73 63.48 235.21 2,822.51
-
Wye Redcer -
100x50 mm diameter 6.00 pcs 171.73 63.48 235.21 1,411.26
-
Wye Equal -
100x100 mm diameter 3.00 pcs 160.76 57.39 218.15 654.45
50x50 mm diameter 3.00 pcs 134.10 57.39 191.49 574.47
-
P-Trap -
50 mm diameter 3.00 pcs 210.00 55.00 265.00 795.00
-
Cleanout -
100 mm diameter 3.00 pcs 450.00 57.39 507.39 1,522.17

STORM DRAINAGE SYSTEM

Supply and installation of PVC pipe Series 1000
including fittings, paintings, markings, applicable hangers and supports
and other miscellaneous items in accordance to the
specification and as required to complete the system
and make it operational

PVC Pipe series 1000

150 mm diameter 24.00 lm 906.00 40.95 946.95 22,726.76
100 mm diameter 15.00 lm 372.00 122.76 494.76 7,421.40

Elbow 90 degree
150 mm diameter 6.00 pcs 540.00 12.69 552.69 3,316.12
100 mm diameter 6.00 pcs 91.34 32.88 124.22 745.31

Elbow 45 degree
150 mm diameter 5.00 pcs 666.00 12.69 678.69 3,393.43
100 mm diameter 5.00 pcs 72.55 28.29 100.84 504.18

Wye Reducer
150x100 mm diameter 3.00 pcs 810.00 243.00 1,053.00 3,159.00

Cleantout
150 mm diameter 1.00 pc 1,209.00 362.70 1,571.70 1,571.70

Installation of Plumbing Fixtures

Water Closet 1.00 pc OSM 2,279.88 2,279.88 2,279.88
Sink 1.00 pc OSM 1,296.00 1,296.00 1,296.00
Lavatory set 1.00 pc OSM 972.00 972.00 972.00
Water Heater 1.00 pc OSM 810.00 810.00 810.00
Shower set 1.00 pc OSM 1,297.62 1,297.62 1,297.62
Floor drain 3.00 pcs OSM 183.06 183.06 549.18
Grease Trap 1.00 pc OSM 540.00 540.00 540.00

Catch Basin Construction

600x600 catch basin 1.00 lot 18,300.00 5,490.00 23,790.00 23,790.00
-
Dome Type Strainer -
100 mm diameter 2.00 pcs 3,399.00 509.85 3,908.85 7,817.70
Fittings & Accessories
Gate Valve Kitz
20 mm diameter 2.00 pc 540.00 162.00 702.00 1,404.00

PPR Male Adaptor

20 mm diameter 4.00 pcs 420.00 126.00 546.00 2,184.00

Testing & Commissioning 1.00 lot 6,066.00 909.90 6,975.90 6,975.90

Hanger & Supports, Miscellenous Item, 1.00 lot 12,033.00 3,609.90 15,642.90 15,642.90
Consumables
As-Built Plan 1.00 lot 4,200.00 1,260.00 5,460.00 5,460.00

TOTAL PROJECT COST - PLUMBING WORKS 168,418.42

Description of Materials Quantity Unit Unit Cost Amount

X. ELECTRICAL WORKS

ELECTRICAL

Conductors and Cables

Supply and install Conductors and Cables complete
with necessary accessories as shown on drawings and
and as described on specifications to make the system
operational. make the system operational.

Ground & Second Floor

Installation of Power & Lighting Layout Ground & Second Floor
Wires & Cable (Power Layout)
3.5 mm2 THHN 66.00 lm 39.00 11.70 50.70 3,346.20
3.5 mm2 THHN (G) 33.00 lm 39.00 11.70 50.70 1,673.10

Lighting Cables (Lighting Layout)

3.5mm2 THHN 90.00 lm 39.00 11.70 50.70 4,563.00
3.5 mm2 THHN (G) 45.00 lm 27.00 8.10 35.10 1,579.50
-
Raceways
Supply and install conduits complete with supports,
fittings, pullwire, couplings, connectors and necessary
accessories as shown on drawings and and as
described on specifications to make the system
operational.

PVC Pipe
25 mm diameter 6.00 lm 81.00 24.30 105.30 631.80
20 mm diameter 90.00 lm 60.00 18.00 78.00 7,020.00

Others
PVC Adapter, 20mm dia. 124.00 pcs 5.45 1.64 7.09 878.86
Locknut and Bushing, 20mm dia. 124.00 pcs 14.50 4.35 18.85 2,337.40
PVC Adapter, 25mm dia. 3.00 pcs 7.42 2.23 9.65 28.95
Locknut and Bushing, 25mm dia. 3.00 pcs 18.56 5.57 24.13 72.38
PVC Endbell, 25mm dia. 3.00 pcs 11.83 3.55 15.38 46.14
PVC Endbell 20mm dia. 60.00 pcs 21.00 6.30 27.30 1,638.00
PVC Elbow, 25mm dia. 2.00 pcs 16.24 4.87 21.11 42.22
Utility Box, 2 X 4" 12.00 pcs 47.56 14.27 61.83 741.94
Octagonal Box with Cover 33.00 pcs 52.20 15.66 67.86 2,239.38
Square Box, with Cover 15.00 pcs 70.76 21.23 91.99 1,379.82
Pullbox with Cover, (size as required) 1.00 pcs 9,600.00 1,152.00 10,752.00 10,752.00
Flexible Metal Conduit, 15mmØ 60.00 pcs 24.36 7.31 31.67 1,900.08
Staright Connector, 15mmØ 33.00 pcs 15.08 4.52 19.60 646.93

Wiring Devices
Supply and install Wiring Devices complete with testing
and commisioning, supports, fixations, adapters, boxes
and necessary accessories as shown on drawings and
nd as described on specifications to make the system
operational. system operational.

Switches
1 Gang Switch 2.00 pcs 390.00 156.00 546.00 1,092.00
2 Gang Switch 3.00 pcs 411.00 164.40 575.40 1,726.20
3 Gang Switch 1.00 pcs 450.00 180.00 630.00 630.00
3 Way Switch 1.00 pcs 720.00 288.00 1,008.00 1,008.00

Receptacles
Duplex Receptacle Outlet 9.00 pcs 510.00 204.00 714.00 6,426.00
Single Receptacle Outlet 2.00 pcs 480.00 192.00 672.00 1,344.00
Duplex Receptacle Outlet Weather Proof 1.00 pcs 1,515.00 606.00 2,121.00 2,121.00

Lighting Fixtures
Panel Light 18W 30.00 pcs 660.00 79.20 739.20 22,176.00
Center Light 2.00 pcs 2,100.00 252.00 2,352.00 4,704.00
Pin Light 6" 12 W 3.00 pcs 540.00 64.80 604.80 1,814.40
Flourescent 6.00 pcs 660.00 79.20 739.20 4,435.20

Panel Board
30AT/30AF 2P, 230V 60hz Circuit Breaker 1.00 lot 12,000.00 1,800.00 13,800.00 13,800.00

Testing & Commissioning 1.00 lot 9,066.00 9,066.00 15,000.00

Hanger&Supports, Consumables, & Miscellaneous 1.00 lot 15,066.00 15,066.00 15,066.00
item
AS-Built Plan 1.00 lot 3,366.00 3,366.00 6,609.00

TOTAL PROJECT COST - ELECTRICAL WORKS 139,469.52

PREPARED BY:

BERLIN ANDREW A. SION

MEPF DESINGER & ENGR.