PROJECT : PROPOSED COVERED BASKETBALL COURT MONTE ROYALE (ANGLE BAR)

AREA : 743.00 SQ.M.

LOCATION : DE OCAMPO, TRECE MARTIRES CITY, CAVITE
SUBJECT : BOQ

MATERIAL COST LABOR COST

ITEM DESCRIPTION UNIT QTY TOTAL AMOUNT
UNIT COST TOTAL COST UNIT COST TOTAL COST

I GENERAL REQUIREMENTS
Mobilization / Demobilization lot 1.00 5,000.00 5,000.00 1,000.00 1,000.00 6,000.00
Site Facilities 1.00 - - -
Lactrine lot 1.00 5,000.00 5,000.00 3,000.00 3,000.00 8,000.00
Electrical facilities Main Breakers with Branches lot 1.00 10,000.00 10,000.00 3,000.00 3,000.00 13,000.00
Permits lot 1.00 - OWNER
Bonds and Insurances lot 1.00 - OWNER
Material Testing lot 1.00 - 5,000.00 5,000.00 5,000.00
As-Built Drawing lot 1.00 - 3,000.00 3,000.00 3,000.00
Project Management (Supervision of Full Time Engineer) lot 1.00 - 90,000.00 90,000.00 90,000.00
Security and Safety Provision lot 1.00 - 45,000.00 45,000.00 45,000.00
Temporary Fence Protection lot 1.00 20,000.00 20,000.00 5,000.00 5,000.00 25,000.00
Sub-total 40,000.00 155,000.00 195,000.00
TOTAL - ITEM I 40,000.00 155,000.00 195,000.00
II EARTHWORKS
Excavation m3 55.47 185.19 10,272.49 10,272.49
Backfilling/Compaction m3 31.50 125.00 3,937.50 3,937.50
Gravel Bedding m3 15.51 1,300.00 20,163.00 62.50 969.38 21,132.38
Sub-total 20,163.00 15,179.36 35,342.36
TOTAL - ITEM II 20,163.00 15,179.36 35,342.36
III CONCRETING
Footing - 3000psi m3 8.10 291.67 2,362.53 2,362.53
Cement bags 73.00 225.00 16,425.00 16,425.00
Sand m3 4.05 1,045.00 4,232.25 4,232.25
Gravel m3 8.10 1,300.00 10,530.00 10,530.00
Deformed Bar - 20mmØx6m RSB ( G-40) pcs 6.00 400.00 2,400.00 - 2,400.00
Deformed Bar - 16mmØx6m RSB ( G-40) pcs 44.00 320.00 14,080.00 - 14,080.00
Deformed Bar - 10mmØx6m RSB ( G-33) pcs 44.00 120.00 5,280.00 - 5,280.00
Reinforcement Bars kg 668.28 6.13 4,096.56 4,096.56
Ga 16 GI Wire kg 9.00 55.00 495.00 495.00
Sub-total 53,442.25 6,459.08 59,901.33
Column Pedestal - 3000psi m3 5.35 291.67 1,560.43 1,560.43
Cement bags 49.00 225.00 11,025.00 11,025.00
Sand m3 2.68 1,045.00 2,795.38 2,795.38
Gravel m3 5.35 1,300.00 6,955.00 6,955.00
Deformed Bar - 20mmØx6m RSB ( G-40) pcs 31.00 400.00 12,400.00 - 12,400.00
Deformed Bar - 10mmØx6m RSB ( G-33) pcs 40.00 120.00 4,800.00 - 4,800.00
Reinforcement Bars kg 606.80 6.13 3,719.68 3,719.68
Ga 16 GI Wire kg 6.00 55.00 330.00 330.00
Sub-total 38,305.38 5,280.12 43,585.49
Tie Beam - 3000psi m3 5.53 291.67 1,612.94 1,612.94
Cement bags 50.00 225.00 11,250.00 11,250.00
Sand m3 2.77 1,045.00 2,889.43 2,889.43
Gravel m3 5.53 1,300.00 7,189.00 7,189.00
Deformed Bar - 16mmØx6m RSB ( G-40) pcs 65.00 320.00 20,800.00 - 20,800.00
Deformed Bar - 10mmØx6m RSB ( G-33) pcs 91.00 120.00 10,920.00 - 10,920.00
Reinforcement Bars kg 952.25 6.13 5,837.29 5,837.29
Ga 16 GI Wire kg 13.00 55.00 715.00 715.00
Sub-total 53,763.43 7,450.23 61,213.65
Slab on Fill - 2500 psi m3 56.65 291.67 16,523.11 16,523.11
Cement bags 425.00 225.00 95,625.00 95,625.00
Sand m3 28.33 1,045.00 29,599.63 29,599.63
Gravel m3 56.65 1,300.00 73,645.00 73,645.00
Deformed Bar - 10mmØx6m RSB ( G-33) pcs 535.00 120.00 64,200.00 - 64,200.00
Reinforcement Bars kg 1,979.50 6.13 12,134.34 12,134.34
Ga 16 GI Wire kg 24.00 55.00 1,320.00 1,320.00
Sub-total 264,389.63 28,657.44 293,047.07

1/8
 MATERIAL COST LABOR COST
ITEM DESCRIPTION UNIT QTY TOTAL AMOUNT
UNIT COST TOTAL COST UNIT COST TOTAL COST
Catch Basin set 12.00 116.81 1,401.72 1,401.72
4" Ordinary CHB pcs 48.00 14.00 672.00 672.00
Cement bags 2.00 225.00 450.00 450.00
Sand m3 0.96 1,045.00 1,003.20 1,003.20
Sub-total 2,125.20 1,401.72 3,526.92
Formworks m2 106.00 23.33 2,472.98 2,472.98
Phenolic, 4' x 8' x 1/2" (Column) pcs 4.00 1,080.00 4,320.00 4,320.00
Coco Lumber, 2" x 2" - Forms bd.ft. 60.00 19.00 1,140.00 1,140.00
Coco Lumber, 2" x 3" - Scaffoldings bd.ft. 60.00 19.00 1,140.00 1,140.00
Assorted CWN kg 3.00 45.00 135.00 135.00
Ga 16 GI Wire kg 1.00 55.00 55.00 55.00
Sub-total 6,790.00 2,472.98 9,262.98
TOTAL - ITEM III 418,815.88 51,721.57 470,537.45
IV Roofing Works
Roof Frame kg 16,933.33 35.00 592,666.55 592,666.55
2.5 x 2.5 x 4/16" x 6.0 m Angle Bar pcs 141.00 1,245.00 175,545.00 175,545.00
2.5 x 2.5 x 4/16" x 6.0 m Angle Bar pcs 122.00 1,245.00 151,890.00 151,890.00
2.0 x 2.0 x 3/16" x 6.0 m Angle Bar pcs 138.00 580.00 80,040.00 80,040.00
C-Purlins 50 x 150 x 2.0 mm x 6.0 m pcs 246.00 760.00 186,960.00 186,960.00
4' x 8' x 1/4" thk Steel Plate pcs 1.00 6,160.00 6,160.00 6,160.00
180 x 400 x 15 mm Base Plate (A36) pcs 12.00 1,070.00 12,840.00 12,840.00
16 mmØ Machine Bolt w/ Nut & Washer pcs 24.00 40.50 972.00 972.00
16 mmØ Anchor Bolt w/ 400 mm Length (A325) pcs 72.00 248.00 17,856.00 17,856.00
12 mmØ x 6.0m Sag Rod with std. turnbuckle pcs 27.00 180.00 4,860.00 4,860.00
12 mmØ x 6.0m Sag Rod pcs 31.00 180.00 5,580.00 5,580.00
Welding Rod kg 70.00 90.00 6,300.00 6,300.00
Red Oxide Primer Gal. 90.00 375.00 33,750.00 33,750.00
Sub-total 682,753.00 592,666.55 1,275,419.55
Pre-painted Roof Panel m2 767.14 23.33 17,897.42 17,897.42
Spandek, 0.40mm x 1.133 x 11.20 m pcs 62.00 1,999.20 123,950.40 123,950.40
Sub-total 123,950.40 17,897.42 141,847.82
Pre-painted Bended Accessories & Attachement lm 208.18 35.00 7,286.30 7,286.30
0.40mm x 0.610m x 2.44m Outside Gutter pcs 27.00 217.77 5,879.79 5,879.79
0.40mm x 0.457m x 2.44m Ridge Roll pcs 14.00 163.31 2,286.34 2,286.34
0.40mm x 0.457m x 2.44m End Flashing pcs 19.00 163.31 3,102.89 3,102.89
0.40mm x 0.457m x 2.44m Gutter Flashing pcs 27.00 163.31 4,409.37 4,409.37
TEKSCREW (STEEL) T-45 pcs 4,400.00 1.20 5,280.00 5,280.00
SILICONE SEALANT ctgs 10.00 100.00 1,000.00 1,000.00
BLIND RIVETS pcs 1,000.00 0.60 600.00 600.00
TYPE S Screw pcs 1,000.00 0.60 600.00 600.00
Sub-total 23,158.39 7,286.30 30,444.69
TOTAL - ITEM IV 829,861.79 617,850.27 1,447,712.06
V PLASTERING WORKS
Column Pedestal m2 19.20 77.88 1,495.30 1,495.30
Cement bags 3.00 225.00 675.00 675.00
Sand m3 0.23 1,045.00 240.35 240.35
Sub-total 915.35 1,495.30 2,410.65
TOPPING Smooth Cement Finish
Slab on Fill m2 566.53 45.31 25,669.47 25,669.47
Cement bags 85.00 225.00 19,125.00 19,125.00
Sub-total 19,125.00 25,669.47 44,794.47
TOTAL - ITEM V 20,040.35 27,164.77 47,205.12
VI METAL WORKS
Wall Framing kg 1,378.38 35.00 48,243.30 48,243.30
50 x 75 x 1.2 mm C-Purlins pcs 143.00 325.00 46,475.00 46,475.00
12 mmØ x 6.0m Sag Rod with std. turnbuckle pcs 22.00 180.00 3,960.00 3,960.00
TEKSCREW (STEEL) T-45 pcs 1,820.00 1.20 2,184.00 2,184.00
Welding Rod kg 10.00 90.00 900.00 900.00
Red Oxide Primer Gal. 18.00 375.00 6,750.00 6,750.00
Sub-total 60,269.00 48,243.30 108,512.30
Wall Cladding m2 292.84 23.33 6,831.96 6,831.96
Spandek, 0.40mm x 1.133 x 2.60 m pcs 58.00 464.10 26,917.80 26,917.80

2/8
 MATERIAL COST LABOR COST
ITEM DESCRIPTION UNIT QTY TOTAL AMOUNT
UNIT COST TOTAL COST UNIT COST TOTAL COST
Spandek, 0.40mm x 1.133 x 4.80 m pcs 36.00 856.80 30,844.80 30,844.80
Sub-total 57,762.60 6,831.96 64,594.56
TOTAL - ITEM VI 118,031.60 55,075.26 173,106.86
VII ELECTRCAL WORKS
Pipes & Rough-Ins lm 186.45 17.50 3,262.88 3,262.88
PVC Pipe Conduit, 3/4"Ø x 3.0m pcs 32.00 93.00 2,976.00 2,976.00
PVC Conduit, 1/2"Ø x 3.0 m pcs 31.00 61.00 1,891.00 1,891.00
2" x 4" Utility Box, Galvanized Deep type pcs 1.00 15.00 15.00 15.00
4" x 4" Junction Box w/screw & cover pcs 1.00 16.00 16.00 16.00
4 11/16 x 4 11/16 Entrance Box pcs 1.00 65.00 65.00 65.00
Grounding Rod, 3/4 x 3.0m pcs 10.00 450.00 4,500.00 4,500.00
Sub-total 9,463.00 3,262.88 12,725.88
Wiring In
TW Wire # 12 lm 200.00 14.20 2,840.00 3.50 700.00 3,540.00
TW Wire # 10 lm 190.00 36.00 6,840.00 3.50 665.00 7,505.00
Sub-total 9,680.00 1,365.00 11,045.00
Fixtures
250W High-Bay Induction Lighting pc 14.00 6,800.00 95,200.00 2.33 32.62 95,232.62
200 Watts Incandescent Bulb pc 14.00 100.00 1,400.00 2.33 32.62 1,432.62
Three Gang Switch pc 1.00 102.00 102.00 2.33 2.33 104.33
Weatherproof Convenience Outlet pc 1.00 98.00 98.00 2.33 2.33 100.33
Sub-total 96,800.00 69.90 96,869.90
Miscellaneous
Electrical Tape (Big) pc 1.00 22.00 22.00 22.00
Hacksaw Blade pc 1.00 40.00 40.00 40.00
GI Wire kg 2.00 55.00 110.00 110.00
Sub-total 172.00 172.00
TOTAL - ITEM VII 116,115.00 4,697.78 120,812.78
VIII PLUMBING WORKS
SEWER/DRAINAGE LINE lm 237.00 23.33 5,529.21 5,529.21
PVC Pipe 4" x 3.0m pcs 55.00 510.00 28,050.00 28,050.00
PVC Elbow 4" x 45⁰ pcs 24.00 62.50 1,500.00 1,500.00
Sub-total 29,550.00 5,529.21 35,079.21
Others
PVC Solvent ltr 1.00 155.00 155.00 155.00
300mm x 300mm Cast Iron Perporated Drain Cover pcs 12.00 260.00 3,120.00 3,120.00
Sub-total 3,275.00 3,275.00
TOTAL - ITEM VIII 32,825.00 5,529.21 38,354.21
IX BOARD AND RING
2.0 x 2.0 x 3/16" x 6.0 m Angle Bar pcs 17.00 580.00 9,860.00 3,000.00 12,860.00
Board (Fiber) and Ring set 2.00 2,500.00 5,000.00 5,000.00
16 mm Ø x 3" Machine Bolts with Nut and Washer pcs 12.00 40.50 486.00 486.00
Welding Rod kg 3.00 90.00 270.00 270.00
Red Oxide Primer Gal. 0.50 375.00 187.50 187.50
Sub-total 15,803.50 3,000.00 18,803.50
ITEM IX 15,803.50 3,000.00 18,803.50
TOTAL COST (I+II+III+IV+V+VI+VII+VIII+IX) 1,611,656.12 935,218.22 2,546,874.33
MATERIAL 1,611,656.12
LABOR 935,218.22
CONTINGENCIES 76,406.23
PROFIT MARGIN 127,343.72
TOTAL PROJECT COST 2,750,624.28

Prepared by:
Raina C. Gines Noted by:
Asst. QS Ms. Roxan Taperla
Reviewed by: Finance Manager
Ar. Artnel Jayan
Sr. Archictect Approved by:
Costed by: Mr. Joseph Wang
Ms. Michelle Rubido President - MDC
Purchasing

3/8
 MATERIAL COST LABOR COST
ITEM DESCRIPTION UNIT QTY TOTAL AMOUNT
UNIT COST TOTAL COST UNIT COST TOTAL COST

Checked by:
Engr. Ronald Dante Vega
Construction Manager

4/8
CALCULATION

STAGE 1 - Foundation to SOG

EARTHWORKS
¬ Excavation m3
¬ Backfilling/Compaction m3
¬ Gravel Bedding m3

CONCRETING
1 Footing - 3000psi m3
¬ Cement bags
¬ Sand m3
¬ Gravel m3
¬ Deformed Bar - 16mmØx6m RSB ( G-40) pcs
¬ Ga 16 GI Wire kg
Sub-total
2 Tie Beam - 3000psi m3
¬ Cement bags
¬ Sand m3
¬ Gravel m3
¬ Deformed Bar - 16mmØx6m RSB ( G-40) pcs
¬ Deformed Bar - 10mmØx6m RSB ( G-33) pcs
¬ Ga 16 GI Wire kg
Sub-total

3 Column Pedestal - 3000psi m3

¬ Cement bags
¬ Sand m3
¬ Gravel m3
¬ Deformed Bar - 16mmØx6m RSB ( G-40) pcs
¬ Deformed Bar - 10mmØx6m RSB ( G-33)
¬ Ga 16 GI Wire kg
Sub-total

4 Slab on Fill - 2500 psi m3

¬ Cement bags
¬ Sand m3
¬ Gravel m3
¬ Deformed Bar - 10mmØx6m RSB ( G-33) pcs
¬ Ga 16 GI Wire kg
Sub-total

Roofing Works
 1 Roof Frame
2.5 x 2.5 x 4/16" x 6.0 m Angle Bar pcs
2.5 x 2.5 x 3/16" x 6.0 m Angle Bar pcs
2.0 x 2.0 x 3/16" x 6.0 m Angle Bar pcs
¬ C-Purlins 50 x 150 x 2.0 mm x 6.0 m pcs
12 mmØ x 11.15m Sag Rod with std. turnbuckle pcs
¬ 16 mmØ Anchor Bolt w/ 300 mm Length (A325) pcs
¬ 180 x 460 x 15 mm Base Plate (A36) pcs
¬ Welding Rod kg
¬ Red Oxide Primer Gal.
Sub-total
2 Pre-painted Roof Panel M2
Spandek, 0.40mm x 1.133 x 11.20 m pcs
Sub-total
3 Pre-painted Bended Accessories & Attachement
¬ 0.40mm x 0.610m x 2.44 m Outside Gutter pcs
¬ 0.40mm x 0.457m x 2.44 m Ridge Roll pcs
¬ 0.40mm x 0.457m x 2.44 m End Flashing pcs
0.40mm x 0.457m x 2.44 m Gutter Flashing
GA 16 Plain Sheet 4' x 8' pcs
¬ TEKSCREW (STEEL) T-45 pcs
¬ SILICONE SEALANT ctgs
¬ BLIND RIVETS pcs
¬ TYPE S Screw pcs
Sub-total
metal
1 wall cladding m2
¬ 50 x 50 x 1.2 mm C-Channel pcs
¬ 12 mmØ x 6.30 m Sag Rod with std. turnbuckle pcs
¬ TEKSCREW (STEEL) T-45 pcs
¬ Spandek, 0.40mm x 1.133 x 2.60 m pcs
¬ Spandek, 0.40mm x 1.133 x 4.80 m pcs
¬ Welding Rod kg
¬ Red Oxide Primer Gal.
¬ pcs
¬ pcs
Sub-total
0.00
0.00

5.18
0
2.59
5.18
0
3.5

5.48
0
2.74
5.48
68
75
13

4.50
0
2.25
4.50
0
0
6

0.00
0
0.00
0.00
535
24
246
20
72
12

90

62

27
14
19
31
1
4400
10
1000
500

143
20
1820
58
36

18