Bill of Quantities

Item I Earthworks
materials
Quantity Unit Description of Materials Unit Cost Amount
18.99 m3 excavation 400 7,596.00
11.538 m3 backfill 350 4,038.30
- - minortolls - 1,163.43
sub-total 12,797.73
labor -
Quantity Unit Description of Materials Unit Cost Amount
1 lot labor 4,479.21
sub-total 4,479.21
-
total 17,276.94
Item II Concrete Works and Rebars
materials
Quantity Unit Description of Materials Unit Cost Amount
236.394 bags cement 280 66,190.32
26.266 m3 gravel 1250 32,832.50
13.133 m3 sand 1250 16,416.25
456.96 kg 16mm dia.RSB 42 19,192.32
677.112 kg 12mm dia. RSB 42 28,438.70
2488.186 kg 10mm dia. RSB 42 104,503.83
81.4865 kg tie wire 90 7,333.79
sub-total 274,907.71
manpower
Quantity Unit Description of Materials Unit Cost Amount
1 lot labor 96,217.70
-
sub-total 96,217.70
-
total 371,125.41
item III FORM WORKS
materials
Quantity Unit Description of Materials Unit Cost Amount
44 PCS 1/4'' thick ordinary plywood 500 22,000.00
1720.987 bd.f 2''x3''x10' coco lumber 26 44,745.66
3152.08 bd.f 2''x2''x10' coco lumber 26 81,954.08
-
sub-total 148,699.74
manpower
Quantity Unit Description of Materials Unit Cost Amount
1 lot labor 52,044.91
-
sub-total 52,044.91
-
total 200,744.65
 SUMMARY OF DETAILED ESTIMATES

ITEM NO. DESCRIPTION MATERIAL COST LABOR CONTINGENCY PROFIT TAX TOTAL COSTS
I EARTHWORKS ₱ 12,797.73 ₱ 4,479.21 ₱1,036.62 ₱1,209.39 ₱ 2,342.75 ₱ 21,865.69
II CONCRETE WORKS AND REBAR ₱ 274,907.71 ₱ 96,217.70 ₱22,267.52 ₱25,978.78 ₱ 50,324.60 ₱ 469,696.31
III FORMWORKS & SCAFOLDING ₱ 148,699.74 ₱ 52,044.91 ₱12,044.68 ₱14,052.13 ₱ 27,220.97 ₱ 254,062.43
IV MASONRY WORKS ₱ 133,043.94 ₱ 46,565.38 ₱10,776.56 ₱12,572.65 ₱ 24,355.02 ₱ 227,313.55
V ROOFING ₱ 53,292.00 ₱ 18,652.20 ₱4,316.65 ₱5,036.09 ₱ 9,755.63 ₱ 91,052.57
VI ELECTRICAL WORKS ₱ 56,040.00 ₱ 19,614.00 ₱4,539.24 ₱5,295.78 ₱ 10,258.68 ₱ 95,747.70
VII PLUMBING WORKS ₱ 85,666.00 ₱ 29,983.10 ₱6,938.95 ₱8,095.44 ₱ 15,682.02 ₱ 146,365.50
VII TILE WORKS ₱ 630,170.00 ₱ 220,559.50 ₱51,043.77 ₱59,551.07 ₱ 115,358.92 ₱ 1,076,683.26
IX PAINTING ₱ 14,110.00 ₱ 4,938.50 ₱1,142.91 ₱1,333.40 ₱ 2,582.98 ₱ 24,107.78
X MISCELLANEOUS ₱ 58,000.00 ₱ 20,300.00 ₱4,698.00 ₱5,481.00 ₱ 10,617.48 ₱ 99,096.48
Total Project Cost ₱ 1,466,727.11 ₱ 513,354.49 ₱ 118,804.90 ₱ 138,605.71 ₱ 268,499.07 ₱ 2,505,991.28
 CONSTRUCTION SCHEDULE AND S-CURVE

ITEMNO. DESCRIPTION WEIGHT % COST 30 C.D. 30 C.D. 30C.D. 30C.D. 30C.D. 14C.D.
I EARTHWORKS 0.87% ₱21,865.69
II CONCRETE WORKS AND REBAR 18.74% ₱469,696.31
III FORMWORKS & SCAFOLDING 10.14% ₱254,062.43
IV MASONRY WORKS 9.07% ₱227,313.55
V ROOFING 3.63% ₱91,052.57
VI ELECTRICAL WORKS 3.82% ₱95,747.70
VII PLUMBING WORKS 5.84% ₱146,365.50
VIII TILE WORKS 42.96% ₱1,076,683.26
IX PAINTING 0.96% ₱24,107.78
X MISCELLANEOUS 3.95% ₱99,096.48

TOTAL COST 100.00% ₱2,505,991.28

% ACCOMPLISHMENT 18.81% 21.82% 18.67% 16.85% 18.74% 5.10%
CUMMULATIVEACCOMPLISHMENT 18.81% 40.63% 59.30% 76.16% 94.90% 100.00%
AMOUNT ₱1,341,322.60 ₱1,555,420.82 ₱1,331,422.73 ₱1,201,603.26 ₱1,336,338.89 ₱363,520.22
CUMMULATIVE ₱1,341,323.60 ₱2,896,744.42 ₱4,228,167.15 ₱5,429,770.41 ₱6,766,109.30 ₱7,129,629.52