STOCKYARD

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

ELITE MARINE CONSTRUCTION CORPORATION

KYNSNA Bldg. Block 9, Lot 4-6 Fernando St. corner Francisco St. Tondo, Manila

PROJECT : SPUNPOLE BATAAN STOCKYARD


LOCATION : ORION, BATAAN
OWNER : SMC SHIPPING AND LIGHTERAGE
SUBJECT : BILL OF QUANTITIES
CONTROL NO. :

DATE : January 4, 2024

MATERIALS EQUIPMENT LABOR


ITEM NO. DESCRIPTION SPECIFICATION QUANTITY UNIT TOTAL AMOUNT WT.%
UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL
PART A - GENERAL REQUIREMENTS
B.9 Mobilization/ Demobilization 1.00 lot - 241,332.06 241,332.06 - 241,332.06 3.729%

TOTAL OF PART B - - 241,332.06 - 241,332.06 3.73%


PART B - EARTHWORKS
800(1) Clearing and Grubbing 504.00 sq.m. - 43.34 21,843.36 4.24 2,136.46 23,979.82 0.371%
803(1)a Structure Excavation 225.00 cu.m. - 257.98 58,045.50 42.36 9,531.68 67,577.18 1.044%
804(1)a Backfilling 235.38 cu.m. - 189.55 44,616.28 520.56 122,529.41 167,145.69 2.583%
B.4 Gravel Bedding G-1 64.00 cu.m. 1,471.50 94,176.00 189.55 12,131.20 520.56 33,315.84 139,623.04 2.157%

TOTAL OF PART B - 94,176.00 136,636.34 167,513.38 398,325.72 #VALUE!


PART C - CIVIL WORKS

FOOTING 90.00 l.m.


C.1 Gravel Bedding G-1 23.00 cu.m. 1,471.50 33,844.50 189.55 4,359.65 520.56 11,972.88 50,177.03 0.775%
900(1) Ready Mix Concrete 20.68 Mpa G-3/4 14D 118.46 cu.m. 4,087.50 484,201.16 54.30 6,432.32 279.07 33,058.35 523,691.84 8.092%
902(1) Reinforcing Steel Bars Fabrication & Installation 8,568.28 kg. 51.01 437,067.96 3.14 26,904.40 15.22 130,409.22 594,381.58 9.184%
903(2) Formworks 180.00 sq.m. 967.01 174,061.80 26.57 4,782.60 265.74 47,833.20 226,677.60 3.503%

RETAINING WALL (W1) 53.00 l.m.


900(1) Ready Mix Concrete 20.68 Mpa G-3/4 14D 105.09 cu.m. 4,087.50 429,538.00 54.30 5,706.16 664.45 69,824.23 505,068.39 7.804%
902(1) Reinforcing Steel Bars 11,685.35 kg. 51.01 596,069.92 3.14 36,692.01 15.22 177,851.09 810,613.03 12.525%
903(2) Formworks 545.90 sq.m. 967.01 527,890.76 26.57 14,504.56 265.74 145,067.47 687,462.79 10.622%

RETAINING WALL (W2) 36.00 l.m.


900(1) Ready Mix Concrete 20.68 Mpa G-3/4 14D 71.38 cu.m. 4,087.50 291,761.66 54.30 3,875.88 664.45 47,427.78 343,065.32 5.301%
902(1) Reinforcing Steel Bars 10,582.96 kg. 51.01 539,836.79 3.14 33,230.49 15.22 161,072.65 734,139.94 11.344%
903(2) Formworks 494.40 sq.m. 967.01 478,089.74 26.57 13,136.21 265.74 131,381.86 622,607.81 9.620%

SLAB ON FILL 470.93 sq.m.


C.11 Gravel Bedding G-1 54.00 cu.m. 1,471.50 79,461.00 189.55 10,235.70 520.56 28,110.24 117,806.94 1.820%
900(1) Ready Mix Concrete 20.68 Mpa G-3/4 14D 81.18 cu.m. 4,087.50 331,823.25 54.30 4,408.07 279.07 22,654.90 358,886.23 5.545%
902(1) Reinforcing Steel Bars 3,302.47 kg. 51.01 168,458.99 3.14 10,369.76 15.22 50,263.59 229,092.34 3.540%
903(2) Formworks 22.60 sq.m. 967.01 21,854.43 26.57 600.48 265.74 6,005.72 28,460.63 0.440%

TOTAL OF PART B - 4,593,959.98 175,238.30 1,062,933.18 5,832,131.46 90.12%

TOTAL MATERIAL COST : 4,688,135.98 72.44%


TOTAL EQUIPMENT COST : 553,206.70 8.55%
TOTAL LABOR COST : 1,230,446.57 19.01%

TOTAL PROJECT COST(VAT-EX): : 6,471,789.24 100.00%


MANAGEMENT FEE: : 970,768.39

Prepared by: Checked by: Noted by:

CHRISTIAN DAYRIT ANGELO TADLIP/ANGELO AMARGO FLOREL CRUZ


QS Estimator Cost Engineer/Structural Designer Project Consultant

You might also like