ELITE MARINE CONSTRUCTION CORPORATION
KYNSNA Bldg. Block 9, Lot 4-6 Fernando St. corner Francisco St. Tondo, Manila
PROJECT : CONSTRUCTION OF WATER REFILLING STATION
LOCATION : ORION, BATAAN
OWNER : SMC-SL ORION
SUBJECT : BILL OF QUANTITIES
CONTROL NO. : LUZ-BTN-021
DATE : June 22, 2023
MATERIALS EQUIPMENT LABOR
ITEM NO. DESCRIPTION SPECIFICATION QUANTITY UNIT TOTAL AMOUNT WT.%
UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL
PART A - FACILITIES FOR THE ENGINEER
TOTAL OF PART A - - - - - 0.00%
PART B - OTHER GENERAL REQUIREMENTS
B.4 Construction survey and staking 1.00 lot 680.00 680.00 157.50 157.50 887.50 887.50 1,725.00 0.332%
B.9 Mobilization / Demobilization 1.00 lot - - 4,400.00 4,400.00 - - 4,400.00 0.846%
TOTAL OF PART B - 680.00 4,557.50 887.50 6,125.00 1.18%
PART C - EARTHWORKS
100(1) Clearing and Grubbing 49.00 sq.m. - - 32.70 1,602.30 0.84 41.16 1,643.46 0.316%
103(1)a Structure Excavation 6.11 cu.m. - - 80.44 491.49 670.35 4,095.84 4,587.33 0.882%
104(1)a Backfilling 3.31 cu.m. 367.50 1,216.43 220.73 730.62 9.30 30.78 1,977.82 0.380%
105(1) Base Preparation 25.72 sq.m. - 151.45 3,895.29 6.44 165.64 4,060.93 0.781%
TOTAL OF PART C - 1,216.43 6,719.70 4,333.42 12,269.54 2.36%
PART D - CIVIL WORKS
FOOTING
405(1)a3 Structural Concrete Class A 20.68 Mpa @28th Day 2.30 cu.m. 3,750.00 8,625.00 332.75 765.33 304.79 701.02 10,091.34 1.940%
404 Reinforcing Steel Bars 287.71 kg. 40.65 11,695.29 4.55 1,309.07 9.63 2,770.62 15,774.97 3.032%
903(2) Formworks and Falseworks 6.13 sq.m. 639.10 3,917.68 - - 239.75 1,469.67 5,387.35 1.035%
WALL FOOTING
405(1)a3 Structural Concrete Class A 20.68 Mpa @28th Day 3.82 cu.m. 3,750.00 14,325.00 332.75 1,271.11 304.79 1,164.30 16,760.40 3.221%
404 Reinforcing Steel Bars 420.54 kg. 40.65 17,095.11 4.55 1,913.47 9.63 4,049.84 23,058.42 4.432%
903(2) Formworks and Falseworks 8.19 sq.m. 639.10 5,234.23 - - 239.75 1,963.55 7,197.78 1.383%
COLUMN
405(1)a3 Structural Concrete Class A 20.68 Mpa @28th Day 0.90 cu.m. 3,750.00 3,375.00 332.75 299.48 304.79 274.31 3,948.79 0.759%
404 Reinforcing Steel Bars 178.34 kg. 40.65 7,249.68 4.55 811.47 9.63 1,717.45 9,778.60 1.880%
903(2) Formworks and Falseworks 5.33 sq.m. 639.10 3,406.40 - - 239.75 1,277.87 4,684.27 0.900%
BEAM -
405(1)a3 Structural Concrete Class A 20.68 Mpa @28th Day 1.03 cu.m. 3,750.00 3,862.50 332.75 342.73 304.79 313.93 4,519.17 0.869%
404 Reinforcing Steel Bars 208.05 kg. 40.65 8,457.22 4.55 946.63 9.63 2,003.52 11,407.37 2.193%
903(2) Formworks and Falseworks 4.08 sq.m. 639.10 2,607.53 - - 239.75 978.18 3,585.71 0.689%
SLAB ON FILL -
405(1)a3 Structural Concrete Class A 20.68 Mpa @28th Day 3.47 cu.m. 3,750.00 13,012.50 332.75 1,154.64 304.79 1,057.62 15,224.76 2.926%
404 Reinforcing Steel Bars 150.93 kg. 40.65 6,135.30 4.55 686.73 9.63 1,453.46 8,275.49 1.591%
903(2) Formworks and Falseworks 10.30 sq.m. 639.10 6,582.73 - - 239.75 2,469.43 9,052.16 1.740%
TOTAL OF PART D - 115,581.18 9,500.64 23,664.76 148,746.58 28.59%
PART E - ARCHITECTURAL WORKS
1009 Doors and Windows 1.00 lot 45,148.13 45,148.13 - - 45,148.13 8.678%
1014(1)b1 Prepainted Metal Sheets (Corrugated, Long Span, above 0.427 mm thk) 70.89 sq.m. 494.23 35,035.96 16.05 1,137.78 160.53 11,379.97 47,553.72 9.140%
1018 Tiling Works 25.52 sq.m. 1,000.78 25,539.91 66.78 1,704.23 667.77 17,041.49 44,285.62 8.512%
1027(1) Cement Plaster Finish 143.10 sq.m. 111.45 15,948.50 8.02 1,147.66 80.16 11,470.90 28,567.05 5.491%
1,032.0 Painting Works 1.00 lot 14,150.40 14,150.40 - - 14,150.40 2.720%
1046(2) CHB Non - Load Bearing (including Reinforcing Steel), 200mm 71.55 sq.m. 984.62 70,449.56 61.99 4,435.38 129.80 9,287.19 84,172.14 16.179%
1051(6) Ceiling (4.5mm, Metal Frame, Fiber Cement Board) 54.48 sq.m. 621.63 33,866.40 26.81 1,460.61 268.12 14,607.18 49,934.19 9.598%
E.VIII Electrical Works 1.00 lot 25,166.90 25,166.90 - - 25,166.90 4.837%
V.IX Plumbing Works 1.00 lot 14,150.40 14,150.40 - - 14,150.40 2.720%
TOTAL OF PART E - 279,456.16 9,885.67 63,786.73 353,128.55 67.87%
TOTAL MATERIAL COST: 396,933.76 76.29%
TOTAL EQUIPMENT COST: 30,663.51 5.89%
TOTAL LABOR COST: 92,672.40 17.81%
TOTAL DIRECT COST: 520,269.67 100.00%
NOTE:
- Exclusive of Overhead, Contingency and Miscellaneous (5% of Direct Cost) amounting PHP 26,013.48
- Exclusive of VAT (12% of Project Cost) amounting PHP 65,553.98
- Unit cost per area = PHP 20,228.21 per square meter
Prepared by: Checked by: Noted by:
CHRISTIAN DAYRIT REY GELLANG/ANGELO AMARGO FLOREL CRUZ
QS Estimator Cost Engineer/Structural Designer Project Consultant
