BILL OF QUATITIES

OWNER: Kasetphand Phils. Corp CONTRACTOR NAME: LS Construction and Development Corp.
PROJECT: MATING GESTATION HOUSE 21.1 x 80.5m ADDRESS: Unit 4E Borland Center Enterprise, Macaria Business Center,
LOCATION: Penaranda Neuva Ecija Brgy. Mabuhay, Carmona Cavite
DATE PREPARED: October 10, 2024 CONTACT NO. & E-MAIL: 09178720304 & [email protected]
MATERIAL LABOUR TOTAL COST
ITEM NO. DESCRIPTION OF WORK QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT (PHP)
I MATING GESTATION HOUSE 21.1 x 80.5m

1 DISMANTLING WORKS
1.1. Excavation of Soil
1.1.1. Excavation with Disposal 85.18 cu.m - 2,500.00 212,940.00 212,940.00
1.1.2. Backfilling of Soil 83.20 cu.m 2,500.00 208,000.00 208,000.00
1.2. Precast Wall
1.2.1. Chippping of Grout 36.00 sets - 3,000.00 108,000.00 108,000.00
1.2.2. Removal 38.00 sets 2,500.00 95,000.00 95,000.00
1.2.3. Hauling 38.00 sets - 2,000.00 76,000.00 76,000.00
1.3. Precast Column & Footing
1.3.1 Removal 42.00 sets - 3,000.00 126,000.00 126,000.00
1.3.2 Hauling 42.00 sets - 2,000.00 84,000.00 84,000.00
1.4. Beam
1.3.1 Removal 4.00 sets - 2,500.00 10,000.00 10,000.00
1.3.2 Hauling 4.00 sets - 2,000.00 8,000.00 8,000.00

Total 1.0 - 927,940.00 927,940.00

2 EARTHWORKS
2.1. Layout & Staking
2.1.1. Site Surveying 1.00 house - 50,000.00 50,000.00 50,000.00
2.1.2. Staking Out 1.00 house 30,000.00 30,000.00 20,000.00 20,000.00 50,000.00
2.2. Earthworks
2.2.1. Excavation with disposal 160.75 cu.m - 3,000.00 482,250.00 482,250.00
2.2.2. Dewatering 1.00 lot - 30,000.00 30,000.00 30,000.00
2.2.3. Backfilling & Compaction 8 tons/sq.m. 128.60 cu.m - 2,500.00 321,500.00 321,500.00
2.2.4. Sand Bedding 144.48 cu.m 1,200.00 173,376.00 480.00 69,350.40 242,726.40
2.2.5. Earthfill 142.27 cu.m 1,100.00 156,497.00 440.00 62,598.80 219,095.80
2.2.6. Lean Concrete 12.13 cu.m. 4,500.00 54,585.00 1,800.00 21,834.00 76,419.00
2.3. Chemical Soil Treatment
2.3.1. Soil Poisoning 1,953.33 sq.m 150.00 292,999.50 60.00 117,199.80 410,199.30
2.3.2. Pest Proofing 1.00 lot 50,000.00 50,000.00 20,000.00 20,000.00 70,000.00
2.4. Damp Proofing
2.4.1. Polyethylene Sheet 6mil - sq.m - - -
2.5. Damp Proofing
2.5.1. Polyethylene Sheet 6mil - sq.m - - -

Total 1.0 757,457.50 1,194,733.00 1,952,190.50

3 CONCRETING WORKS
3.1 Footings (3500PSI)
3.1.1 0.60m x 0.60m x 0.20m 0.91 cu.m. 6,500.00 5,915.00 2,600.00 2,366.00 8,281.00
3.1.2 1.20m x 1.20m x .20m 22.19 cu.m. 6,500.00 144,235.00 2,600.00 57,694.00 201,929.00
3.2 C1, C2, (3500PSI)
3.2.1 0.20m x 0.20m, Height 3.35meters 12.02 cu.m. 6,500.00 78,130.00 2,600.00 31,252.00 109,382.00
3.3 GB1
3.3.1 0.20m x 0.30m 10.86 cu.m. 6,500.00 70,590.00 2,600.00 28,236.00 98,826.00
3.4 GB2
3.4.1 0.20m x 0.25m 3.77 cu.m. 6,500.00 24,505.00 2,600.00 9,802.00 34,307.00
3.5 GB3
3.5.1 0.20m x 0.40m 3.01 cu.m. 6,500.00 19,565.00 2,600.00 7,826.00 27,391.00
3.6 GB5
3.6.1 0.20m x 0.50m 3.76 cu.m. 6,500.00 24,440.00 2,600.00 9,776.00 34,216.00
3.7 GB6
3.7.1 0.30m x 0.12m 1.88 cu.m. 6,500.00 12,220.00 2,600.00 4,888.00 17,108.00
3.8 Slab on Grade, Gutter, Trenches
3.8.1 Thickness Varies 293.00 cu.m. 6,500.00 1,904,500.00 2,600.00 761,800.00 2,666,300.00
3.9 Sump Pump
3.9.1 1.20m x 1.20m 1.43 cu.m. 6,500.00 9,295.00 2,600.00 3,718.00 13,013.00
3.10 Sump Pit
3.10.1 0.90m x 0.90m x 1.0m 1.46 cu.m. 6,500.00 9,490.00 2,600.00 3,796.00 13,286.00

Total 2.0 2,302,885.00 921,154.00 3,224,039.00

3 REINFORCING STEEL BARS

3.1 Footings
3.1.1 1.20m x 1.20m x .20m 1,838.24 kgs. 75.00 137,868.00 22.50 41,360.40 179,228.40
3.2 C1
3.2.1 12mm dia Vertical Bars 979.98 kgs. 75.00 73,498.50 22.50 22,049.55 95,548.05
3.2.2 8mm Stirrups 407.30 kgs. 75.00 30,547.16 22.50 9,164.15 39,711.31
3.3 C2
3.3.1 12mm dia Vertical Bars 285.08 kgs. 75.00 21,381.00 22.50 6,414.30 27,795.30
3.3.3 8mm Stirrups 177.26 kgs. 75.00 13,294.16 22.50 3,988.25 17,282.41
3.4 C5
3.4.1 12mm dia Vertical Bars 124.72 kgs. 75.00 9,354.00 22.50 2,806.20 12,160.20
3.4.2 8mm Stirrups 103.31 kgs. 75.00 7,747.91 22.50 2,324.37 10,072.28
3.5 C8
3.5.1 12mm dia Vertical Bars 196.00 kgs. 75.00 14,700.00 22.50 4,410.00 19,110.00
3.5.2 8mm Stirrups 90.38 kgs. 75.00 6,778.50 22.50 2,033.55 8,812.05
3.6 GB1
3.6.1 12mm dia Horizontal Bars 910.56 kgs. 75.00 68,292.00 22.50 20,487.60 88,779.60
3.6.2 8mm Stirrups 646.60 kgs. 75.00 48,495.00 22.50 14,548.50 63,043.50
3.7 GB2
3.7.1 12mm dia Horizontal Bars 315.86 kgs. 75.00 23,689.50 22.50 7,106.85 30,796.35
3.7.2 8mm Stirrups 270.10 kgs. 75.00 20,257.16 22.50 6,077.15 26,334.31
3.8 GB3
3.8.1 12mm dia Horizontal Bars 197.14 kgs. 75.00 14,785.16 22.50 4,435.55 19,220.71
3.8.2 8mm Stirrups 202.52 kgs. 75.00 15,188.66 22.50 4,556.60 19,745.26
3.9 GB5
3.9.1 12 mm dia Horizontal Bars 272.80 kgs. 75.00 20,459.66 22.50 6,137.90 26,597.56
3.9.2 8mm Stirrups 179.56 kgs. 75.00 13,466.66 22.50 4,040.00 17,506.66
3.10 GB6
3.10.1 10mm dia Horizontal Bars 228.28 kgs. 75.00 17,120.66 22.50 5,136.20 22,256.86
3.10.2 8mm Stirrups 126.39 kgs. 75.00 9,479.25 22.50 2,843.78 12,323.03
3.11 Slab on Grade, Gutter, Trenches
3.11.1 2x2 Steel Matting (4x8) 767.00 pcs 3,185.00 2,442,895.00 955.50 732,868.50 3,175,763.50
3.12 Sump Pits & Pump
3.12.1 10mm dia Bars 142.05 kgs. 75.00 10,653.56 22.50 3,196.07 13,849.63
3.13 GI Tie Wires 81.47 kgs. 80.00 6,517.60 24.00 1,955.28 8,472.88

Total 3.0 3,026,469.10 907,940.73 3,934,409.82

4 FORMWORKS & SCAFFOLDINGS

4.1 3/4 x 4 x 8 Phenolic Board
4.1.1 Footings 46.48 sq.m. 650.00 30,212.00 195.00 9,063.60 39,275.60
4.1.2 Columns 123.50 sq.m. 650.00 80,275.00 195.00 24,082.50 104,357.50
4.1.3 Ground Beam 32.20 sq.m. 650.00 20,930.00 195.00 6,279.00 27,209.00
4.1.4 Slab on Grade 36.53 sq.m. 650.00 23,744.50 195.00 7,123.35 30,867.85
4.1.5 Sump Pits 40.00 sq.m. 650.00 26,000.00 195.00 7,800.00 33,800.00
4.2 Staging & Scaffolding 1.00 lot 70,000.00 70,000.00 21,000.00 21,000.00 91,000.00
4.3 Stripping of Forms & Hauling 1.00 lot - 50,000.00 50,000.00 50,000.00

Total 4.0 251,161.50 125,348.45 376,509.95

5 STEEL WORKS PRE-FABRICATION

5.1.1 Steel Truss 21,592.00 kgs. OSM 40.00 863,680.00 863,680.00
5.1.2 Shape Steel 1,225.00 kgs. OSM 40.00 49,000.00 49,000.00
5.1.3 Steel Plate 732.00 kgs. OSM 40.00 29,280.00 29,280.00
5.1.4 Purlin Zinc Alum C150x1.5mm, Z275, G450 8,153.00 kgs. OSM 40.00 326,120.00 326,120.00
5.1.5 Connecting Bolts M12x60mm 968.00 pcs OSM 40.00 38,720.00 38,720.00
5.1.6 Crew Zinc Alum 12 - 14x20mm for Truss, Purlin, … 15,180.00 pcs OSM 150.00 2,277,000.00 2,277,000.00
5.1.7 Roof Metal Sheet 0.4mm thick, AZ150, G550, No color 2,260.00 sq.m. OSM 200.00 452,000.00 452,000.00
5.1.8 Ridge Roof 81.00 m OSM 200.00 16,200.00 16,200.00
5.1.9 Flashing for Roof 113.00 m OSM 200.00 22,600.00 22,600.00
5.1.10 Ceiling Metal Sheet, 0.4mm thick, AZ150, G550, no color 1,809.00 sq.m. OSM 250.00 452,250.00 452,250.00
5.1.11 Flashing for ceiling 229.00 m OSM 200.00 45,800.00 45,800.00
5.1.12 Wall Metal Sheet, 0.4mm thick, AZ150, G550, no color 101.00 sq.m. OSM 200.00 20,200.00 20,200.00
5.1.13 Flashing for Wall 84.00 m OSM 200.00 16,800.00 16,800.00
5.1.14 Crew Zinc Alum 12 - 14x20mm for Troof & Ceiling 18,711.00 pcs OSM 150.00 2,806,650.00 2,806,650.00
5.1.15 Wall Polycarbonate 22.00 sq.m. OSM 500.00 11,000.00 11,000.00
5.1.16 Louver Metal Sheet 50.00 sq.m. OSM 500.00 25,000.00 25,000.00

Total 5.0 - 7,452,300.00 7,452,300.00

6 STEEL WORKS & TINNERY

6.1 Pen Partitions
6.1.1 GI Pipe 1" dia. 49.00 pcs 1,308.00 64,092.00 392.40 19,227.60 83,319.60
6.1.2 GI Pipe 3/4" dia. 74.00 pcs 1,020.00 75,480.00 306.00 22,644.00 98,124.00
6.1.3 Consumables 1.00 lot 50,000.00 50,000.00 15,000.00 15,000.00 65,000.00
6.2 GI Post
6.2.1 GI Pipe 3" dia. 9.00 pcs 4,500.00 40,500.00 1,350.00 12,150.00 52,650.00
6.2.2 GI Pipe 2" dia. 15.00 pcs 2,880.00 43,200.00 864.00 12,960.00 56,160.00
6.2.3 Steel Cover (checkered plate 3mm) 1.2m x 2.4m 4.00 pcs 5,460.00 21,840.00 1,638.00 6,552.00 28,392.00
6.2.4 Consumables 1.00 lot 50,000.00 50,000.00 15,000.00 15,000.00 65,000.00
6.3 Support RB25
6.3.1 12mm dia rebar 137.20 kg 75.00 10,290.00 22.50 3,087.00 13,377.00
6.3.2 Concrete platform (0.20 x0.20x0.20m 4.74 cu.m. 6,500.00 30,810.00 1,950.00 9,243.00 40,053.00
6.3.3 RB25 (hot deep galvanized) 43cm 360.00 pcs 850.00 306,000.00 255.00 91,800.00 397,800.00
6.3.4 RB25 (hot deep galvanized) 32cm 262.00 pcs 750.00 196,500.00 225.00 58,950.00 255,450.00
6.3.5 Consumables 1.00 lot 100,000.00 100,000.00 30,000.00 30,000.00 130,000.00

Total 6.0 988,712.00 296,613.60 1,285,325.60

7 MASONRY WORKS

7.1 CHB Laying

7.1.1 4" CHB 451.02 sq.m. 1,500.00 676,530.00 450.00 202,959.00 879,489.00

7.1.2 Plastering both Sides 902.03 sq.m. 500.00 451,015.00 150.00 135,304.50 586,319.50

7.1.3 10mm Rebars 1,548.33 kgs. 75.00 116,124.75 22.50 34,837.42 150,962.18

7.1.4 G.I. Tie Wire 50.31 kgs. 80.00 4,024.57 24.00 1,207.37 5,231.94

Total 7.0 1,247,694.32 374,308.30 1,622,002.62

8 DOORS & WINDOWS

8.1 Doors & Jambs

8.1.1 Steel Door 5.00 assy 25,000.00 125,000.00 7,500.00 37,500.00 162,500.00

8.1.2 Glass Blocks 6.00 sets 5,000.00 30,000.00 1,500.00 9,000.00 39,000.00

8.1.3 Bird Nets 253.30 sq.m. 350.00 88,656.74 105.00 26,597.02 115,253.76

Total 8.0 243,656.74 73,097.02 316,753.76

9 PLUMBING WORKS

9.1 Manhole

9.1.1 Pvc 8" 8.00 pcs 4,000.00 32,000.00 1,200.00 9,600.00 41,600.00

9.1.2 Pvc elbow 8" 32.00 pcs 1,600.00 51,200.00 480.00 15,360.00 66,560.00

9.2 Cooling Pad

9.2.1 Pvc 6" 4.00 pcs 2,600.00 10,400.00 780.00 3,120.00 13,520.00

9.2.2 Pvc elbow 6" 4.00 pcs 800.00 3,200.00 240.00 960.00 4,160.00

9.2.3 Pvc 4" 8.00 pcs 1,350.00 10,800.00 405.00 3,240.00 14,040.00

9.2.4 Pvc elbow 4" 4.00 pcs 150.00 600.00 45.00 180.00 780.00

9.3 Water Tank

9.3.1 Pvc 3" 8.00 pcs 1,250.00 10,000.00 375.00 3,000.00 13,000.00

9.3.2 Pvc elbow 3" 8.00 pcs 130.00 1,040.00 39.00 312.00 1,352.00

9.4 Miscellaneous / Consumables 1.00 lot 50,000.00 50,000.00 15,000.00 15,000.00 65,000.00

Total 9.0 169,240.00 50,772.00 220,012.00

10 OTHERS

10.1 Punchlisting 1.00 lot 50,000.00 50,000.00 50,000.00 50,000.00 100,000.00

10.2 General Requirements 1.00 lot 1,500,000.00

Total 10.0 50,000.00 50,000.00 1,600,000.00

TOTAL AMOUNT 22,911,483.25

12% VAT 2,749,377.99
GRAND TOTAL AMOUNT 25,660,861.24
Backhoe PC200 4500 8 30 3.34 3,607,200.00
Backhoe PC200 4500 8 30 3.34 3,607,200.00
Dumptruck 20000 1 30 3.34 2,004,000.00
9,218,400.00

Demolition
Backhoe PC200 4500 8 7 1 252,000.00
Backhoe PC200 4500 8 7 1 252,000.00
Dumptruck 20000 1 7 1 140,000.00
644,000.00

Accomodation 3 20,000.00 3 180,000.00

Mobilization & Demob 30 2000 3 180,000.00
Safety 187,500.00
Bonds 250,000.00
Utilities 30 1500 3 135,000.00
Geneset Rental 30 4500 3 405,000.00
 1 2 3 4
Engineer 1 1200 7 7 7 7
Safety Officer 1 700 7 7 7 7
Warehouseman 1 600 7 7 7 7
Foreman 1 1000 7 7 7 7
Mason 30 700 7 7 7 7
Welder 4 700 7 7 7 7
Fabricator 15 700 7 7 7 7
Skilled Worker 5 600 7 7 7 7
Labor 15 450 7 7 7 7
Driver 1 650 7 7 7 7
74
5 6 7 8 9 10 11 12 13 14
7 7 7 7 7 7 7 7 7 7
7 7 7 7 7 7 7 7 7 7
7 7 7 7 7 7 7 7 7 7
7 7 7 7 7 7 7 7 7 7
7 7 7 7 7 7 7 7 7 7
7 7 7 7 7 7 7 7 7 7
7 7 7 7 7 7 7 7 7 7
7 7 7 7 7 7 7 7 7 7
7 7 7 7 7 7 7 7 7 7
7 7 7 7 7 7 7 7 7 7
98 98 117600
98 98 68600
98 98 58800
98 98 98000
98 2940 2058000
98 392 274400
98 1470 1029000
98 490 294000
98 1470 661500
98 98 63700
4723600
OT 1417080
6,140,680.00