PROJECT PROPOSED 3-STOREY APARTMENT WITH ROOF DECK

OWNER MR. REYNALDO V. COMA AND MRS. MILA FE E. COMA

LOCATION PINGKIAN ST. PASONG TAMO, TANDANG SORA, QUEZON CITY
SUBJECT BILL OF QUANTITIES
DATE SEPTEMBER 28, 2023

UNIT PRICE
NO. DESCRIPTIONS QTY UNIT AMOUNT
MATERIALS LABOR AMOUNT
1.0 General Requirement
1.1 Mobilization/ Demobilization 1.0 LOT 223,750.00 - 223,750.00 223,750.00
1.2 Transportation of workers, Supervisions and Site Inspection 1.0 LOT 337,500.00 - 337,500.00 337,500.00
1.3 Temporary Facilities 1.0 LOT 90,000.00 - 90,000.00 90,000.00
Safety & Health, Personal Protective Equipment, and
1.4 1.0 LOT 105,000.00 - 105,000.00 105,000.00
Housekeeping
Temporary Enclosure/Temporray Electricity and
1.5 1.0 LOT 105,000.00 - 105,000.00 105,000.00
Water/Barricades/Board-up Etc.
1.6 Disposal of Construction Debris 1.0 LOT 250,000.00 - 250,000.00 250,000.00
1.7 Bonds, Permits, and Insurances 1.0 LOT 150,000.00 - 150,000.00 150,000.00
1.8 Utilities, Water and Electrical Bill 1.0 LOT 120,000.00 - 120,000.00 120,000.00
Total For General Requirements 1,381,250.00
2.0 Site Development
2.1 Site Preparation
2.1.1 Site Clearing 305.2 SQM 85.00 41.00 126.00 38,460.24
2.1.2 Surveying, Gridline, Structural & Masonry Layout 1.0 LOT 22,101.55 35,362.48 57,464.03 57,464.03
2.1.3 Slope & Elevation Correction 305.2 SQM 91.00 285.00 376.00 114,770.24
2.1.4 Soil Poisoning & Termites Treatment 442.6 SQM 285.00 85.50 370.50 163,982.56
2.1.5 Earth Hauling 215.4 CU.M 950.00 380.00 1,330.00 286,501.12
Sub-Total For Site Development 661,178.19
3.0 Main Structure
3.1 Structural Works
3.1.1 Earth Works
3.1.1.1 Excavation 157.1 CU.M - 650.00 650.00 102,095.18
3.1.1.2 Backfill and Compaction 351.8 SQM - 450.00 450.00 158,301.00
3.1.1.3 Gravel Bedding 58.4 CU.M 1,430.00 429.00 1,859.00 108,488.41
3.1.1 Reinforcement -
3.1.1.1 Footing 1,250.8 KGS 71.00 23.00 94.00 117,575.77
3.1.1.2 Footing Tie beam 4,028.2 KGS 71.00 23.00 94.00 378,648.23
3.1.1.3 Column 5,859.0 KGS 71.00 23.00 94.00 550,741.58
3.1.1.4 Beam 14,759.8 KGS 71.00 23.00 94.00 1,387,417.90
3.1.1.5 Slab 7,684.2 KGS 71.00 23.00 94.00 722,312.89
3.1.1.6 Stairs 1,827.1 KGS 71.00 23.00 94.00 171,747.59
3.1.2 Formworks -
3.1.2.1 Footing 42.00 SQM 485.00 350.00 835.00 35,070.00
3.1.2.2 Footing Tie beam 280.13 SQM 485.00 350.00 835.00 233,904.38
3.1.2.3 Column 562.30 SQM 485.00 350.00 835.00 469,520.50
3.1.2.4 Beam 852.82 SQM 485.00 350.00 835.00 712,104.70
3.1.2.5 Slab 161.68 SQM 485.00 350.00 835.00 135,001.21
3.1.2.6 Stairs 207.99 SQM 485.00 350.00 835.00 173,670.08
3.1.3 Concreting -
3.1.3.1 Footing 28.97 CU.M 6,283.00 2,150.00 8,433.00 244,287.14
3.1.3.2 Footing Tie beam 22.41 CU.M 6,283.00 2,150.00 8,433.00 188,983.53
3.1.3.3 Column 37.19 CU.M 6,283.00 2,150.00 8,433.00 313,623.27
3.1.3.4 Beam 61.64 CU.M 6,283.00 2,150.00 8,433.00 519,818.55
3.1.3.5 Slab 114.00 CU.M 6,283.00 2,150.00 8,433.00 961,362.00
3.1.3.6 Stairs 41.09 CU.M 6,283.00 2,150.00 8,433.00 346,516.49
 3.1.4 Vapor Barrier Installation 305.24 SQM 102.00 31.00 133.00 40,596.92
3.1.5 Masonry Works -
3.1.5.1 6" CHB Laying 1,695.84 SQM 695.00 350.00 1,045.00 1,772,152.80
3.1.5.2 Plastering 3,391.7 SQM 330.00 375.00 705.00 2,391,134.40
3.7 Finishes -
3.7.1 Wall Finishes -
3.7.1.1 Interior Wall Paint 2,031.19 SQM 790.00 330.00 1,120.00 2,274,932.80
3.7.1.2 Exterior Wall Paint 1,975.34 SQM 875.00 370.00 1,245.00 2,459,298.30
3.7.2 Floor Finishes - -
3.7.2.1 60cm x 60xm 85.44 SQM OSM 700.00 700.00 59,808.00
3.7.2.2 Hallway 77.86 SQM OSM 700.00 700.00 54,502.00
3.7.2.3 Stairs 63.96 SQM OSM 750.00 750.00 47,970.00
3.7.2.4 Parking 305.24 SQM OSM 600.00 600.00 183,144.00
3.7.2.5 Roof Deck 227.50 SQM OSM 600.00 600.00 136,500.00
3.7.3 Ceiling Finishes - -
3.7.3.1 Gypsum Board on Metal Furring 163.30 SQM 750.00 375.00 1,125.00 183,712.50
Moisture Resistant Gypsum Board on
3.7.3.2 341.24 SQM 950.00 375.00 1,325.00 452,143.00
Metal Furring
3.7.3.3 Ceiling Paint 532.50 SQM 555.00 350.00 905.00 481,912.50
3.7.6 Door and Door Jambs (Installation Only) - -
3.7.6.1 800mmx2100mm Panel Door w/ Jamb 20.00 SET/S OSM 3,500.00 3,500.00 70,000.00
3.7.6.2 600mmx2100mm Panel Door w/ Jamb 20.00 SET/S OSM 3,500.00 3,500.00 70,000.00
3.7.6.3 600mmx2100mm Flush Door w/ Jamb 20.00 SET/S OSM 3,500.00 3,500.00 70,000.00
3.7.7 Waterproofing - -
3.7.7.1 Firewall 987.67 SQM 800.00 450.00 1,250.00 1,234,587.50
3.7.7.2 Roof Deck 295.75 SQM 650.00 400.00 1,050.00 310,537.50
3.7.7.3 Toilet and Baths 68.40 SQM 600.00 400.00 1,000.00 68,400.00
3.7.8 Sliding Doors and Windows 1.00 LOT BY SPECIALTY CONTRACTOR
3.7.9 Roofing 1.00 LOT BY SPECIALTY CONTRACTOR
Sub-Total for Main Structure 20,392,522.64
4.0 Electrical Works
4.1 Roughing Ins and Boxes
4.1.1 Conduit and Fittings 2086 LM 261.00 78.30 339.30 707,784.04
4.1.2 Boxes 685 PCS 60.00 18.00 78.00 53,430.00
4.2 Panel Board, ECB, & MTS -
MCB PANE: 400AT, 3-POLE + GROUND, 240V,
4.2.1 1 SET/S 187,800.00 56,340.00 244,140.00 244,140.00
60HZ NEMA 3R ENCLOSURE ACB
PANEL 'PB-ADM', 60AT, 2-POLE + GROUND, 240V,
4.2.2 1 SET/S 91,801.00 27,540.30 119,341.30 119,341.30
60HZ
PANEL 'PB 1-20', 60AT, 2-POLE + GROUND, 240V,
4.2.2 20 SET/S 15,500.00 4,650.00 20,150.00 403,000.00
60HZ
4.3 Wire Pulling -
4.3.1 3.5 MM2 THHN 7301 MTS 35.00 10.50 45.50 332,197.49
4.3.2 5.5 MM2 THHN 5215 MTS 65.00 19.50 84.50 440,670.14
4.3.3 8.0 MM2 THHN 550 MTS 85.00 25.50 110.50 60,775.00
4.3.4 14 MM2 THHN 550 MTS 100.00 30.00 130.00 71,500.00
4.3.5 30 MM2 THHN 180 MTS 350.00 105.00 455.00 81,900.00
4.3.6 250 MM2 THHN 180 MTS 2,150.00 645.00 2,795.00 503,100.00
4.4 Wiring Devices -
4.4.1 LIGHT SWITCHES 1 LOT OSM 5,400.00 5,400.00 5,400.00
DUPLEX RECEPTACLE OUTLET 30A, 230V
4.4.3 120 SETS OSM 255.00 255.00 30,600.00
GROUNDING TYPE WITH PLATE COVER
WEATHER PROOF OUTLET 15A, 230V,
4.4.4 20 SETS OSM 375.00 375.00 7,500.00
GROUNDING TYPE W/ PLATE COVER
 4.5 Lighting Fixtures -
4.5.1 230V, 60HZ, LIGHTING FIXTURES 332 SETS OSM 300.00 300.00 99,600.00
4.6 Other Items / consumables -
4.6.1 ELECTRICAL TAPES 60 ROLLS 30.00 9.00 39.00 2,340.00
4.6.2 G.I WIRE Ga.#16 300 KGS 50.00 15.00 65.00 19,500.00
GROUND ROD 20mm DIA. X 3000MM LENGTH
4.6.3 1 PC 800.00 240.00 1,040.00 1,040.00
COPPER CLAD STEEL
4.6.4 32 MM DIA. ENTRANCE CAP 1 PCS 450.00 135.00 585.00 585.00
4.6.5 TESTING AND COMMISSIONING 1 LOT 10,000.00 - 10,000.00 10,000.00
4.6.6 CEILING MANHOLE 1 LOT 25,000.00 7,500.00 32,500.00 32,500.00
4.6.7 SERVICE ENTRANCE POST 1 LOT 35,000.00 10,500.00 45,500.00 45,500.00
Sub-Total for Electrical and ECE Works 3,272,402.97
5.0 Plumbing Works
5.1 Septic Tank
5.1.1 Excavation 22.5 CU.M - 650.00 650.00 14,643.20
5.1.2 Gravel Bedding 0.6 CU.M 1,830.00 549.00 2,379.00 1,427.40
5.1.3 Reinforcement 357 KGS 71.00 23.00 94.00 33,583.16
5.1.4 Formworks 58.1 SQM 585.00 350.00 935.00 54,346.88
5.1.5 Concreting 4.8 CU.M 6,283.00 2,150.00 8,433.00 40,794.64
5.1.6 Manhole with stainless steel handle 3 PC 4,100.00 2,665.00 6,765.00 20,295.00
5.2 Roughing-ins -
5.2.1 Sewer, Vent, and Storm Drain -
5.2.1.1 Pipe Laying & Fittings 1244 LM 557.25 167.18 724.43 901,007.22
5.2.1.2 Catch Basin and Manhole 11 PCS 6,534.00 1,960.20 8,494.20 93,436.20
Pipe Hanger, Bracket, Support, & other
5.2.1.3 1 LOT 19,888.87 5,966.66 25,855.53 25,855.53
consumables
5.2.2 Waterline -
5.2.2.1 Pipe Laying & Fittings 497 LM 631.00 189.30 820.30 407,463.52
5.2.2.2 Valves 1 LOT 27,537.50 8,261.25 35,798.75 35,798.75
Pipe Hanger, Bracket, Support, & other
5.2.2.3 1 LOT 13,297.87 3,989.36 17,287.23 17,287.23
consumables
5.2.3 Chipping and Excavation Works 957.26 LM 117.70 35.31 153.01 146,470.96
5.2.4 Concrete Restoration 143.59 LM 648.12 194.44 842.56 120,982.28
5.3 Leak and Pressure Test, Slope Test 1 LOT 6,000.00 - 6,000.00 6,000.00
5.4 Installation of Plumbing Fixtures -
5.4.1 Lavatory with Faucet 20 SETS OSM 2,500.00 2,500.00 50,000.00
5.4.2 Water Closet w/ Bidet 20 SETS OSM 3,000.00 3,000.00 60,000.00
5.4.5 Kitchen Sink with faucet 20 SETS OSM 2,000.00 2,000.00 40,000.00
5.4.6 Shower set 20 SETS OSM 2,000.00 2,000.00 40,000.00
5.4.8 Floor Drain 20 PCS OSM 250.00 250.00 5,000.00
5.4.9 Floor Cleanout Brass 20 PCS 750.00 250.00 250.00 5,000.00
5.5 Rain Water Protection -
5.5.1 Weep hole, Drip mold etc. 1 LOT 85,000.00 29,750.00 114,750.00 114,750.00
Sub-Total for Plumbing Works 2,234,141.96

SUMMARY: Total for General Requirements 1,381,250.00

Sub-Total for Site Development 661,178.19
Sub-Total for Main Structure 20,392,522.64
Sub-Total for Electrical and ECE Works 3,272,402.97
Sub-Total for Plumbing Works 2,234,141.96
Over-all Estimated Direct Project Cost 27,941,495.76

Submitted by: Conforme: