BOQ

PROGRAM OF WORKS
BILL OF QUANTITIES
Project Title: Completion Period: 1
Minimum Required Manpower:
General Foreman
Construction of 1STY1CL DepEd Classroom (7m x 9m) Project Engineer
Electrician
Plumber
Location: Minimum Required Equipment:
Dump Truck
Backhoe
Excavator

Item No. Item Description % of Total Unit Quantity

I. DIRECT COST
1.0000 General Requirements 7.82% lot 1.00

Building 1: 7.00m x 9.00m 1CL

2.00 Excavation Works 10.17% lot 1.00
3.00 Concreting Works 8.61% cu.m 13.21
4.00 Rebar Works 12.91% kg 3,143.61
5.00 Roofing Works 8.61% sq. m 86.78
6.00 Masonry Works 4.54% sq. m 77.03
7.00 Tiling Works 0.94% sq. m 67.40
8.00 Carpentry Works 10.56% sq. m 63.00
9.00 Electrical Works 3.52% lot 1.00
10.00 Doors and Windows 3.13% lot 1.00
11.00 Painting Works 1.64% sq. m 228.65
12.00 Plumbing and Sanitary Works 4.30% lot 1.00
13.00 Formworks (Scaffolding) 1.96% lot 1.00

III. DIRECT COST

Sub-Total 78.71%

IV. INDIRECT COST 20% of (III)

Overhead Expenses (5%) 3.94%
Contingencies (3%) 2.36%
Miscellaneous (1%) 0.79%
Contractor’s Profit (12%) 9.45%
Sub-Total 16.53%
V. TAX 5% of (III+IV)
Sub-Total 4.76%

VI. TOTAL CONSTRUCTION COST (III + IV + V)

100.00%
Prepared by:
MARIANNE ROSE Q. CAPACIO
Page 1
 BOQ
MARIANNE ROSE Q. CAPACIO
CONTRACTOR

Page 2
 BOQ

S
Period: 180 Calendar Days
equired Manpower:
Welder Painter
Mason Helper
Carpenter
Tinsmith
equired Equipment:
Welding Machine One-Bagger Mixer
Hand Tools Grinder
Bar Cutter

Total Cost Remarks

100,000.00

130,000.00
110,000.00
165,000.00
110,000.00
58,000.00
12,000.00
135,000.00
45,000.00
40,000.00
21,000.00
55,000.00
25,000.00

1,006,000.00

50,300.00
30,180.00
10,060.00
120,720.00
211,260.00

60,863.00

1,278,123.00

Page 3
 CASHFLOW WITH S-CURVE
BILL OF QUANTITIES
Project Title: Construction of 1STY1CL DepEd Classroom (7m x 9m) MONTH 1
Item No. Item Description Unit Quantity Total Cost W1 W2 W3
1.00 General Requirements lot 1.00 100,000.00 ₱16,666.67

2.00 Excavation Works lot 1.00 130,000.00 ₱130,000.00

3.00 Concreting Works cu.m 13.21 110,000.00

4.00 Rebar Works kg 3,143.61 165,000.00

5.00 Roofing Works sq. m 86.78 110,000.00

6.00 Masonry Works sq. m 77.03 58,000.00

7.00 Tiling Works sq. m 67.40 12,000.00

8.00 Carpentry Works sq. m 63.00 135,000.00

9.00 Electrical Works lot 1.00 45,000.00

10.00 Doors and Windows lot 1.00 40,000.00

11.00 Painting Works sq. m 228.65 21,000.00

12.00 Plumbing and Sanitary Works lot 1.00 55,000.00

13.00 Formworks (Scaffolding) lot 1.00 25,000.00

Sub-Total 1,006,000.00
MONTHLY ACCOMPLISHMENT ₱146,666.67
% MONTHLY ACCOMPLISHMENT 14.58%
CUMULATIVE MONTHLY ACCOMPLISHMENT ₱146,666.67
% CUMULATIVE MONTHLY ACCOMPLISHMENT 14.58%

₱146,666.67
₱306,268.12
₱593,494.57
₱797,399.59

Page 4
₱306,268.1

₱146,666.67
 CASHFLOW WITH S-CURVE
₱929,143.89
₱1,006,000.00

₱306,268.1

₱146,666.67

1 2

Page 5
 CASHFLOW WITH S-CURVE
WORK BREAKDOWN / CASHFLOW / S-CURVE
MONTH 1 MONTH 2 MONTH 3 MONTH 4 MONTH 5
W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16 W17 W18 W19 W20 W21 W22 W23
₱16,666.67 ₱16,666.67 ₱16,666.67 ₱16,666.67 ₱16,666.67

₱130,000.00

₱55,000.00 ₱55,000.00

₱82,500.00 ₱82,500.00

₱33,000.00 ₱55,000.00 ₱22,000.00

₱29,000.00 ₱29,000.00

₱12,000.00

₱45,000.00 ₱45,000.00 ₱45,000.00

₱6,428.57 ₱32,142.86

₱10,500.00

₱20,625.00 ₱34,375.00

₱5,434.78 ₱5,434.78 ₱5,434.78 ₱5,434.78

₱146,666.67 ₱159,601.45 ₱287,226.45 ₱203,905.02 ₱131,744.31

14.58% 15.86% 28.55% 20.27% 13.10%
₱146,666.67 ₱306,268.12 ₱593,494.57 ₱797,399.59 ₱929,143.89
14.58% 30.44% 59.00% 79.26% 92.36%

₱1,006,000.00

₱929,143.89

₱797,399.59

₱593,494.57

Page 6
₱306,268.12

6,666.67
 ₱797,399.59

₱593,494.57
CASHFLOW WITH S-CURVE

₱306,268.12

6,666.67

1 2 3 4 5 6

Page 7
 CASHFLOW WITH S-CURVE

MONTH 5 MONTH 6
W24 W25 W26 W27 W28 W29 W30
₱16,666.67 ₱16,666.67

₱22,000.00

₱45,000.00

₱32,142.86 ₱6,428.57

₱40,000.00

₱10,500.00 ₱10,500.00

₱5,434.78 ₱3,260.87

₱131,744.31 ₱76,856.11
13.10% 7.64%
₱929,143.89 ₱1,006,000.00
92.36% 100.00%

Page 8