UNIT COST

ITEM NO. DESCRIPTION UNIT

MATERIALS LABOR & OTHERS UNIT COST

I STRUCTURAL

1.0 Excavation m3 - 178.13 178.13

2.0 Backfilling m3 - 178.13 178.13

3.0 Compaction m2 - 178.13 178.13

4.0 Soil treatment m2 184.43 71.25 255.68

5.0 Gravel Base to Foundation m3 1,844.26 783.75 2,628.01

6.0 no - 44,887.50 44,887.50

Bored Pile Boring (80cm x 7m)

Bored Pile Boring (70cm x 7m)

Bored Pile Boring (70cm x 7m)

7.0 Steel Casing, Installation and Extraction no 3,000.00 2,000.00 5,000.00

8.0 Reinforcements kg 43.03 11.40 54.43

9.0 Concreting, 3000 Psi no 4,918.03 783.75 5,701.78

10.0 Concreting, 4000 Psi no 5,532.78 783.75 6,316.53

11.0 Concreting, 5000 Psi no 6,147.54 783.75 6,931.29

12.0 Boring no - 8,000.00 8,000.00

13.0 Steel Casing, Installation and Extraction no 2,500.00 1,800.00 4,300.00

14.0 Boring no - 6,000.00 6,000.00

15.0 Steel Casing, Installation and Extraction no 2,000.00 1,500.00 3,500.00

16.0 Formworks 550.00 350.00 900.00
sq.m
17.0 50.00 25.00 75.00
Suspendid Slab Support sq.m
18.0 54.00 24.19 78.19
Structural Steel kg
Project : PROPOSED LBC WAREHOUSE AND OFFICE BUILDING
Location : SUCAT, PARANAQUE
Owner : LBC EXPRESS INC.
Designer : BNPROJEKTECHNIK CORPORATION
Subject : SUMMARY OF BILL OF QUANTITIES
Date : 07/24/2020

ITEM DESCRIPTION WT %

1 ARCHITECTURAL WORKS #REF!

2 STRUCTURAL WORKS #REF!

3 PLUMBING WORKS #REF!

4 ELECTRICAL WORKS #REF!

5 MECHANICAL, VENTILATING AND AIRCONDITIONING #REF!

6 AUTOMATED FIRE SUPPRESSION SYSTEM #REF!

7 ECE SYSTEM AND AUXILLARY WORKS #REF!

8 PASSENGER & FREIGHT ELEVATOR #REF!

GRAND TOTAL AMOUNT #REF!

Submitted by : RONNIE B. ACOPIO

Company Name : MARIÑAS & CO. BUILDERS, INC.

Address : EPJ Building, Basak Road, Brgy Basak, Lapu-lapu City, Cebu, 6015

Authorized Representative : RONNIE B. ACOPIO

Signature : _____________________________________________
 AMOUNT

2,141,672.60

265,330,433.17

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

u City, Cebu, 6015

 ARCHITECTURAL

PROJECT NAME: PROPOSED DIRTY KITCHEN

DATE : 09 MAY 2023

INSTRUCTION TO BIDDERS : This Bill Of Quantities (BOQ) shall serve as guide only for the Bidders in preparation of tender. It is the Bidders responsibility to ensure
that he includes all necessary works as per Plans and Specifications. Any scope of works not included in this BOQ and not shown in the Plans and Specifications but
must be included in the works as per normal trade practice to make the system works shall be considered included in the BID, unless otherwise indicated "excluded",
"by others" or "Owner Supplied Items".

BILL OF QUANTITES
RATES
ITEM DESCRIPTION UNIT QTY AMOUNT
MATERIALS LABOR & OTHERS UNIT RATE

DIV 00 GENERAL REQUIREMENTS

1.0 Mobilization lot 1.00 - - -

2.0 Temporary Facilities lot 1.00 - - -

Temporary Power and Water Connection &

3.0 lot 1.00 - - -
Consumption

4.0 Health, Safety and Security Expenses lot 1.00 - - -

5.0 Communication Expenses lot 1.00 - - -

6.0 Transportation Expenses lot 1.00 - - -

7.0 Bonds and Insurances lot 1.00 - - -

8.0 Project Management Expenses lot 1.00 - - -

9.0 Project Consultation Expenses lot 1.00 - - -

10.0 Shop Drawings/ As-Built Drawings lot 1.00 - - -

11.0 Government Permits / Permit to Operate lot 1.00 - - -

12.0 Demobilization lot 1.00 - - -

Sub-Total DIV 00: GENERAL REQUIREMENTS -

DIV 01 WATER PROOFING WORKS

Supply and Installation of Water Proofing works

including all necessary fixing accessories and
consumables, as shown in the plans and as
necessary to complete the works

1.0 Cementitious waterproofing on Wash Area m2 1.00 975.00 243.75 1,218.75 1,218.75

2.0 Cementitious waterproofing on Countertop m2 1.00 975.00 243.75 1,218.75 1,218.75

Sub-total DIV 01: WATER PROOFING WORKS 2,437.50

DIV 02 OPENINGS

DOORS

Supply and Installation of Doors including Door

Jambs, Finishing Painting Works for doors and
installation of all necessary Hardwares,
Accessories and consumables, as shown and
specified in the plans and as necessary to
complete the works

1.0 900mm x 2100mm Flush Door no 2.00 3,700.00 1,110.00 4,810.00 9,620.00

2.0 Analok Aluminum Casement Window no 1.00 10,029.00 3,008.70 13,037.70 13,037.70

DOOR HARDWARES AND ACCESSORIES, HEAVY DUTY

Page 9 of rgm/lbc/apr2020
 ARCHITECTURAL

3.0 Door Hinge no 12.00 250.00 75.00 325.00 3,900.00

4.0 Cylindrical Knob Set no 2.00 1,400.00 420.00 1,820.00 3,640.00

Sub-total DIV 02: OPENINGS 30,197.70

DIV 03 FLOOR FINISHES

Supply and Installation of all specified Finishing
Works including all necessary fixing accessories,
and consumables as shown in the plans and as
necessary to complete the system
AT GROUND FLOOR

1.0 600mm x 600mm Matte Anti Slip Floor Tile box 15.00 2,700.00 100.00 2,800.00 42,000.00

AT UPPER GROUND FLOOR

2.0 600mm x 2400mm Natural Granite Countertop pcs. 3.00 7,200.00 250.00 7,450.00 22,350.00

3.0 Tile Adhesive (Heavy Duty) bag 7.00 687.00 250.00 937.00 6,559.00

Sub-total DIV 03: FLOOR FINISHES 70,909.00

DIV 04 Supply
WALL WORKS AND WALL
and installation FINISHES
of all Exterior and Interior
Wall Works and Finishes including all necessary
fixing accessories, framing, supports and
consumables as shown in the plans and as
necessary
WALL WORKS to complete the works

1.0 100mm Concrete Hollow Blocks Wall m² 650.00 36.00 50.00 86.00 55,900.00

2.0 Aluminum RHS Paneling 63.00 300.00 200.00 500.00 31,500.00

WALL FINISHING

3.0 Masonry Plastering Works m² 1,220.00 550.00 150.00 700.00 36,400.00

4.0 Painting Works m² 2,160.00 600.00 150.00 750.00 39,000.00

sub-total DIV 04: WALL WORKS AND WALL FINISHES 162,800.00

DIV 05 KITCHEN FURNISHINGS

Supply and installation of Toilet Furnishing Works

including all necessary fixing accessories,
consumables, and supports as shown in the plans
and as necessary to complete the works

KITCHEN FIXTURES AND ACCESSORIES

1.0 Kitchen Faucet no 1.00 1,400.00 490.00 1,890.00 1,890.00

2.0 Ordinary Faucet no 1.00 300.00 105.00 405.00 405.00

3.0 Kitchen Sink no 1.00 5,000.00 1,750.00 6,750.00 6,750.00

Sub-total DIV 06: KITCHEN FURNISHINGS 9,045.00

DIV 06 METAL FABRICATIONS

Supply and Installation of Metal Fabrications

including all necessary finishing works, fixing
accessories, consumables, and supports as shown
in the plans and as necessary to complete the
system

TRUSS (ROOFING)
150 x 50 x 1.5mm Thk. RHS TUBE
1.0 pcs 11.00 2,200.00 770.00 2,970.00 32,670.00

2.0 75 x 50 x 1.2mm Thk. C-purlins pcs 15.00 500.00 175.00 675.00 10,125.00

3.0 1 1/2" x 1 1/2" x 3.0mm Angle Bar (Facsia Frame) pcs 15.00 508.00 177.80 685.80 10,287.00

4.0 0.4mm Thk x 36" x 8' Ordinary Gutter pcs 10.00 450.00 157.50 607.50 6,075.00

Page 10 of rgm/lbc/apr2020
 ARCHITECTURAL

Sub-total DIV 07: METAL FABRICATIONS 59,157.00

DIV 07 CUSTOM CABINETRIES

Supply and installation of Modular Cabinetries
including all necessary hardwares and fixing
accessories necessary to complete the works

KITCHEN CABINETRIES

1.0 Cabinitries no 0.00 - -

Sub-total DIV 10: CUSTOM CABINETRIES -

DIV 12 MASONRY

Supply and Installation of Aluminum and Glass

Works installation of all necessary hardwares,
fixing accessories and consumables, as shown
and specified in the plans and as necessary to
complete
FOUNDATION the works

1.0 AFW3 no 1.00 10,280.00 4,200.00 14,480.00 14,480.00

2.0 AFW5 no 5.00 21,410.00 6,500.00 27,910.00 139,550.00

3.0 AFW6 no 2.00 3,951.00 1,400.00 5,351.00 10,702.00

4.0 AFW8a (NOT SHOWN ON PLAN) no 1.00

5.0 AFW9 no 3.00 31,542.00 5,800.00 37,342.00 112,026.00

6.0 AFW11 no 3.00 3,866.50 1,230.00 5,096.50 15,289.50

7.0 AFW12 no 11.00 8,750.00 2,861.00 11,611.00 127,721.00

8.0 AFW13 no 2.00 8,197.00 2,602.00 10,799.00 21,598.00

9.0 AFSD2 no 1.00 213,048.90 71,282.00 284,330.90 284,330.90

10.0 AAW2 no 1.00 7,060.00 2,282.00 9,342.00 9,342.00

11.0 AAW4 no 6.00 3,225.00 1,122.00 4,347.00 26,082.00

12.0 AAW5 (NOT SHOWN ON PLAN) no

MODULAR CABINETRIES (AS PER PLAN)

Supply and installation of Modular Cabinetries
including all necessary hardwares and fixing
accessories necessary to complete the works
13.0 DRAWER no 32.00 9,800.00 6,200.00 16,000.00 512,000.00

14.0 CLOSE LAYER SHELVES no 14.00 7,593.00 5,800.00 13,393.00 187,502.00

15.0 OPEN SHELVES no 22.00 6,698.00 5,200.00 11,898.00 261,756.00

16.0 CONSOLE CABINET no 3.00 19,083.00 9,166.00 28,249.00 84,747.00

Sub-total DIV 12: MASONRY 1,807,126.40

BILL SUMMARY OF COST

Div 00 GENERAL REQUIREMENTS -

Div 01 WATER PROOFING WORKS 2,437.50

Div 02 OPENINGS 30,197.70

Div 03 FLOOR FINISHES 70,909.00

Page 11 of rgm/lbc/apr2020
 ARCHITECTURAL

Div 04 WALL WORKS AND WALL FINISHES 162,800.00

Div 05 KITCHEN FURNISHINGS 9,045.00

Div 06 METAL FABRICATIONS 59,157.00

Div 07 CUSTOM CABINETRIES -

Div 08 OTHERS 1,807,126.40

GRAND TOTAL AMOUNT 2,141,672.60

Submitted by :

Address :

Page 12 of rgm/lbc/apr2020
PROJECT NAME: PROPOSED LBC WAREHOUSE
CONTRACT PACKAGE : SUPPLY AND INSTALLATION OF STRUCTURAL WORKS
DATE : 24 JULY 2020

INSTRUCTION TO BIDDERS : This Bill Of Quantities (BOQ) shall serve as guide only for the Bidders in preparation of tender. It is the Bidders responsibility to ensure
that he includes all necessary works as per Plans and Specifications. Any scope of works not included in this BOQ and not shown in the Plans and Specifications but
must be included in the works as per normal trade practice to make the system works shall be considered included in the BID, unless otherwise indicated "excluded",
"by others" or "Owner Supplied Items".

BILL OF QUANTITIES
RATES
ITEM DESCRIPTION UNIT QTY AMOUNT
MATERIALS LABOR & OTHERS UNIT RATE

DIV 00 GENERAL REQUIREMENTS, PRELIMINARIES

1.0 Mobilization lot 1.00 - 1,500,000.00 1,500,000.00 1,500,000.00

2.0 Temporary Facilities lot 1.00 1,000,000.00 500,000.00 1,500,000.00 1,500,000.00

Temporary Power and Water Connection &

3.0 lot 1.00 500,000.00 1,800,000.00 2,300,000.00 2,300,000.00
Consumption

4.0 Health, Safety and Security Expenses lot 1.00 1,000,000.00 720,000.00 1,720,000.00 1,720,000.00

5.0 Communication Expenses lot 1.00 540,000.00 540,000.00 1,080,000.00 1,080,000.00

6.0 Transportation Expenses lot 1.00 2,400,000.00 1,620,000.00 4,020,000.00 4,020,000.00

7.0 Bonds and Insurances lot 1.00 - 5,600,000.00 5,600,000.00 5,600,000.00

8.0 Material Testing lot 1.00 - 1,500,000.00 1,500,000.00 1,500,000.00

9.0 Project Management Expenses lot 1.00 4,000,000.00 4,000,000.00 8,000,000.00 8,000,000.00

10.0 Project Consultation Expenses lot 1.00 - 1,350,000.00 1,350,000.00 1,350,000.00

11.0 Shop Drawings/ As-Built Drawings lot 1.00 375,000.00 375,000.00 750,000.00 750,000.00

12.0 Government Permits/ Permit to Operate lot 1.00 375,000.00 2,000,000.00 2,375,000.00 2,375,000.00

13.0 Demobilization lot 1.00 1,000,000.00 500,000.00 1,500,000.00 1,500,000.00

14.0 Other Preliminaries lot 1.00 1,500,000.00 1,500,000.00 3,000,000.00 3,000,000.00

Sub-Total DIV 00: GENERAL REQUIREMENTS, PRELIMINARIES 36,195,000.00

DIV 01 EARTHWORKS

WAREHOUSE BUILDING

1.0 Site Survey and Layout item 1.00 - 842,400.00 842,400.00 842,400.00

2.0 Excavation m3 5,900.00 - 178.13 178.13 1,050,937.50

3.0 Dewatering item 1.00 - 460,000.00 460,000.00 460,000.00

4.0 Backfilling m3 4,130.00 - 178.13 178.13 735,656.25

5.0 Compaction m2 6,000.00 - 178.13 178.13 1,068,750.00

6.0 Soil treatment m2 6,000.00 184.43 71.25 255.68 1,534,056.43

7.0 Gravel Base to Foundation m3 290.00 1,844.26 783.75 2,628.01 762,123.11

8.0 Gravel Bedding to Slab on Fill m3 900.00 1,844.26 783.75 2,628.01 2,365,209.64

OFFICE BUILDING

1.0 Site Survey and Layout item 1.00 - 108,000.00 108,000.00 108,000.00

2.0 Excavation m3 255.00 - 178.13 178.13 45,421.88

3.0 Dewatering item 1.00 - 92,000.00 92,000.00 92,000.00

4.0 Backfilling m3 178.50 - 178.13 178.13 31,795.31

5.0 Compaction m2 500.00 - 178.13 178.13 89,062.50

6.0 Soil treatment m2 500.00 184.43 71.25 255.68 127,838.04

7.0 Gravel Base to Foundation m3 12.00 1,844.26 783.75 2,628.01 31,536.13

8.0 Gravel Bedding to Slab on Fill m3 75.00 1,844.26 783.75 2,628.01 197,100.80

ADMIN STORAGE

1.0 Site Survey and Layout item 1.00 - 21,600.00 21,600.00 21,600.00

2.0 Excavation m3 130.00 - 178.13 178.13 23,156.25

3.0 Dewatering item 1.00 - 23,000.00 23,000.00 23,000.00

4.0 Backfilling m3 91.00 - 178.13 178.13 16,209.38

5.0 Compaction m2 115.00 - 178.13 178.13 20,484.38

6.0 Soil treatment m2 115.00 184.43 71.25 255.68 29,402.75

7.0 Gravel Base to Foundation m3 4.00 1,844.26 783.75 2,628.01 10,512.04

8.0 Gravel Bedding to Slab on Fill m3 11.50 1,844.26 783.75 2,628.01 30,222.12

CANTEEN AND LOCKER AREA

1.0 Site Survey and Layout item 1.00 - 21,600.00 21,600.00 21,600.00

2.0 Excavation m3 190.00 - 178.13 178.13 33,843.75

3.0 Dewatering item 1.00 - 23,000.00 23,000.00 23,000.00

4.0 Backfilling m3 133.00 - 178.13 178.13 23,690.63

5.0 Compaction m2 95.00 - 178.13 178.13 16,921.88

6.0 Soil treatment m2 95.00 184.43 71.25 255.68 24,289.23

7.0 Gravel Base to Foundation m3 4.00 1,844.26 783.75 2,628.01 10,512.04

8.0 Gravel Bedding to Slab on Fill m3 9.50 1,844.26 783.75 2,628.01 24,966.10

GENSET AND PUMP ROOM BLDG

1.0 Site Survey and Layout item 1.00 - 21,600.00 21,600.00 21,600.00

2.0 Excavation m3 30.00 - 178.13 178.13 5,343.75

3.0 Dewatering item 1.00 - 13,800.00 13,800.00 13,800.00

4.0 Backfilling m3 21.00 - 178.13 178.13 3,740.63

5.0 Compaction m2 78.00 - 178.13 178.13 13,893.75

6.0 Soil treatment m2 78.00 184.43 71.25 255.68 19,942.73

7.0 Gravel Base to Foundation m3 1.00 1,844.26 783.75 2,628.01 2,628.01

8.0 Gravel Bedding to Slab on Fill m3 7.80 1,844.26 783.75 2,628.01 20,498.48

ROAD SLAB ON GRADE

1.0 Site Survey and Layout item 1.00 - 21,600.00 21,600.00 21,600.00

2.0 Grading m2 5,500.00 - 175.00 175.00 962,500.00

3.0 Compaction m3 5,500.00 - 178.13 178.13 979,687.50

4.0 Soil treatment m2 5,500.00 184.43 71.25 255.68 1,406,218.39

5.0 Base Coarse m3 550.00 1,844.26 783.75 2,628.01 1,445,405.89

6.0 Gravel Bedding m3 825.00 1,844.26 783.75 2,628.01 2,168,108.84

GUARDHOUSE

1.0 Site Survey and Layout item 1.00 - 21,600.00 21,600.00 21,600.00

2.0 Excavation m3 7.00 - 178.13 178.13 1,246.88

3.0 Soil treatment m2 4.00 184.43 71.25 255.68 1,022.70

4.0 Gravel Base to Foundation and Slab m3 1.00 1,844.26 783.75 2,628.01 2,628.01

SIGNAGE PYLON

1.0 Site Survey and Layout item 1.00 - 21,600.00 21,600.00 21,600.00

2.0 Excavation m2 8.00 - 178.13 178.13 1,425.00

 3.0 Gravel Base m3 1.00 1,844.26 783.75 2,628.01 2,628.01

Sub-Total DIV 01: EARTHWORKS 17,032,416.70

DIV 02 BORED PILING WORKS

Drilling for or Boring of Piling works including

steel casing, testing, and all necessary works
required to complete the works

WAREHOUSE BUILDING

800mm dia x 7000mm ###

1.0 Boring no 682.00 - 44,887.50 44,887.50 30,613,275.00

2.0 Steel Casing, Installation and Extraction no 656.00 - 28,500.00 28,500.00 18,696,000.00

3.0 Reinforcements kg 550,000.00 43.03 11.40 54.43 29,938,012.50

4.0 Concreting, 5000 Psi no 2,400.00 6,147.54 783.75 6,931.29 16,635,085.71

OFFICE BUIDING - -

600mm dia x 7000mm - -

1.0 Boring no 27.00 - 34,912.50 34,912.50 942,637.50

2.0 Steel Casing, Installation and Extraction no 27.00 - 21,375.00 21,375.00 577,125.00

3.0 Reinforcements no 14,000.00 - - - -

4.0 Concreting, 5000 Psi no 60.00 6,147.54 783.75 6,931.29 415,877.14

400mm dia x 7000mm - -

1.0 Boring no 19.00 - 29,925.00 29,925.00 568,575.00

2.0 Steel Casing, Installation and Extraction no 19.00 - 14,250.00 14,250.00 270,750.00

3.0 Reinforcements no 5,000.00 43.03 11.40 54.43 272,163.75

4.0 Concreting, 5000 Psi no 20.00 6,147.54 783.75 6,931.29 138,625.71

Sub-Total DIV 02: BORED PILING WORKS 99,068,127.32

DIV 03 CONCRETE FORMWORKS

Supply, fabrication, Installation and stripping of

Formworks including all necessary fixing
hardwares and accessories, shoring, scaffolding,
bracing, and consumables, as shown in the plans
and as necessary to complete the works

WAREHOUSE BUILDING

1.0 Pile Cap m2 2,488.00 Err:540 Err:540 Err:540 Err:540

2.0 Shear Wall Foundation m2 1,360.00 Err:540 Err:540 Err:540 Err:540

3.0 Footing tie Beam m2 2,700.00 Err:540 Err:540 Err:540 Err:540

4.0 Concrete Pedestal m2 1,050.00 Err:540 Err:540 Err:540 Err:540

5.0 Concrete Beam m2 326.00 Err:540 Err:540 Err:540 Err:540

6.0 Stairs m2 302.00 Err:540 Err:540 Err:540 Err:540

7.0 Suspended Slab m2 18,088.00 - - - -

8.0 Slab on Fill m2 180.00 - - - -

OFFICE BUILDING

1.0 Pile Cap m2 107.00 - - - -

2.0 Footing tie Beam m2 250.00 - - - -

 3.0 Concrete Pedestal m2 140.00 - - - -

4.0 Stairs m2 164.00 - - - -

5.0 Suspended Slab m2 1,600.00 - - - -

6.0 Slab on Fill m2 60.00 - - - -

ADMIN AND STORAGE BUILDING

1.0 Footing m2 40.00 - - - -

2.0 Footing tie Beam m2 45.00 - - - -

3.0 Suspended Slab, Steel Decking m2 220.00 - - - -

4.0 Slab on Fill m2 14.00 - - - -

CANTEEN AND LOCKER BUILDING

1.0 Footing m2 55.00 - - - -

2.0 Suspended Slab, Steel Decking m2 216.00 - - - -

3.0 Slab on Fill m2 12.00 - - - -

GENSET AND PUMP ROOM

1.0 Footing m2 18.00 - - - -

2.0 Footing tie Beam m2 31.00 - - - -

3.0 Suspended Slab, Steel Decking m2 78.00 - - - -

4.0 Slab on Fill m2 10.00 - - - -

ROAD SLAB ON GRADE

1.0 Forming Generally m2 400.00 - - - -

GUARDHOUSE

1.0 Wall Footing m2 4.00 - - - -

2.0 Columns m2 3.00 - - - -

3.0 Beam m2 9.00 - - - -

4.0 Deck m2 6.00 - - - -

SIGNAGE PYLON

1.0 Footing m2 3.00 - - - -

2.0 Pedestal m2 7.00 - - - -

Sub-Total DIV 03: CONCRETE FORMWORKS -

DIV 04 CONCRETE REINFORCEMENTS

Supply, fabrication, Installation of Reinforcement

Steel Bars including all necessary fixing
hardwares and accessories, shoring, scaffolding,
bracing, and consumables, as shown in the plans
and as necessary to complete the works

WAREHOUSE BUILDING

1.0 Pile Cap kg 271,909.00 43.03 11.40 54.43 14,800,754.62

2.0 Shear Wall Foundation kg 98,500.00 43.03 11.40 54.43 5,361,625.88

3.0 Footing tie Beam kg 60,500.00 43.03 11.40 54.43 3,293,181.38

4.0 Concrete Pedestal kg 32,600.00 43.03 11.40 54.43 1,774,507.65

5.0 Concrete Beam kg 13,200.00 43.03 11.40 54.43 718,512.30

6.0 Stairs kg 7,800.00 43.03 11.40 54.43 424,575.45

7.0 Suspended Slab kg 343,800.00 43.03 11.40 54.43 18,713,979.45

8.0 Slab on Fill kg 42,500.00 43.03 11.40 54.43 2,313,391.88

 OFFICE BUILDING

1.0 Pile Cap kg 3,500.00 43.03 11.40 54.43 190,514.63

2.0 Footing tie Beam kg 5,500.00 43.03 11.40 54.43 299,380.13

3.0 Concrete Pedestal kg 3,900.00 43.03 11.40 54.43 212,287.73

4.0 Stairs kg 4,500.00 43.03 11.40 54.43 244,947.38

5.0 Suspended Slab kg 23,500.00 43.03 11.40 54.43 1,279,169.63

6.0 Slab on Fill kg 4,400.00 43.03 11.40 54.43 239,504.10

ADMIN AND STORAGE BUILDING

1.0 Footing kg 1,350.00 43.03 11.40 54.43 73,484.21

2.0 Footing tie Beam kg 1,900.00 43.03 11.40 54.43 103,422.23

3.0 Suspended Slab kg 2,400.00 43.03 11.40 54.43 130,638.60

4.0 Slab on Fill kg 1,100.00 43.03 11.40 54.43 59,876.03

CANTEEN AND LOCKER BUILDING

1.0 Footing kg 950.00 43.03 11.40 54.43 51,711.11

2.0 Suspended Slab kg 2,300.00 43.03 11.40 54.43 125,195.33

3.0 Slab on Fill kg 900.00 43.03 11.40 54.43 48,989.48

GENSET AND PUMP ROOM

1.0 Footing kg 600.00 43.03 11.40 54.43 32,659.65

2.0 Footing tie Beam kg 1,300.00 43.03 11.40 54.43 70,762.58

3.0 Suspended Slab kg 900.00 43.03 11.40 54.43 48,989.48

4.0 Slab on Fill kg 750.00 43.03 11.40 54.43 40,824.56

ROAD SLAB ON GRADE

1.0 Reinforcements kg 18,500.00 43.03 11.40 54.43 1,007,005.88

GUARDHOUSE

1.0 Footing kg 70.00 43.03 11.40 54.43 3,810.29

2.0 Columns kg 200.00 43.03 11.40 54.43 10,886.55

3.0 Beam kg 40.00 43.03 11.40 54.43 2,177.31

4.0 Deck kg 60.00 43.03 11.40 54.43 3,265.97

5.0 Slab on Fill kg 40.00 43.03 11.40 54.43 2,177.31

SIGNAGE PYLON

1.0 Footing kg 200.00 43.03 11.40 54.43 10,886.55

2.0 Pedestal kg 500.00 43.03 11.40 54.43 27,216.38

Sub-Total DIV 04: CONCRETE REINFORCEMENTS 51,720,311.63

DIV 05 CONCRETING WORKS

Supply and Placing of Concrete Works including

all necessary grouting, vibrating, tampering,
wetting, sampling, protecting as shown in the
plans and as necessary to complete the system

WAREHOUSE BUILDING, 4000 Psi

1.0 Pile Cap m3 2,650.00 5,532.78 783.75 6,316.53 16,738,810.18

2.0 Shear Wall Foundation m3 430.00 5,532.78 783.75 6,316.53 2,716,108.82

3.0 Footing tie Beam m3 470.00 5,532.78 783.75 6,316.53 2,968,770.11

4.0 Concrete Pedestal m3 190.00 5,532.78 783.75 6,316.53 1,200,141.11

5.0 Concrete Beam m3 60.00 5,532.78 783.75 6,316.53 378,991.93

 6.0 Stairs m3 52.00 5,532.78 783.75 6,316.53 328,459.67

7.0 Suspended Slab m3 2,700.00 5,532.78 783.75 6,316.53 17,054,636.79

8.0 Slab on Fill m3 900.00 5,532.78 783.75 6,316.53 5,684,878.93

OFFICE BUILDING, 4000 Psi

1.0 Pile Cap m3 65.00 5,532.78 783.75 6,316.53 410,574.59

2.0 Footing tie Beam m3 45.00 5,532.78 783.75 6,316.53 284,243.95

3.0 Concrete Pedestal m3 23.00 5,532.78 783.75 6,316.53 145,280.24

4.0 Stairs m3 32.00 5,532.78 783.75 6,316.53 202,129.03

5.0 Suspended Slab m3 190.00 5,532.78 783.75 6,316.53 1,200,141.11

6.0 Slab on Fill m3 60.00 5,532.78 783.75 6,316.53 378,991.93

ADMIN AND STORAGE BUILDING, 4000 Psi

1.0 Footing m3 20.00 5,532.78 783.75 6,316.53 126,330.64

2.0 Footing tie Beam m3 8.00 5,532.78 783.75 6,316.53 50,532.26

3.0 Suspended Slab m3 33.00 5,532.78 783.75 6,316.53 208,445.56

4.0 Slab on Fill m3 14.00 5,532.78 783.75 6,316.53 88,431.45

CANTEEN AND LOCKER BUILDING, 4000 Psi

1.0 Footing m3 31.00 5,532.78 783.75 6,316.53 195,812.50

2.0 Suspended Slab m3 32.00 5,532.78 783.75 6,316.53 202,129.03

3.0 Slab on Fill m3 12.00 5,532.78 783.75 6,316.53 75,798.39

GENSET AND PUMP ROOM

1.0 Footing m3 5.00 5,532.78 783.75 6,316.53 31,582.66

2.0 Suspended Slab m3 5.00 5,532.78 783.75 6,316.53 31,582.66

3.0 Deck m3 12.00 5,532.78 783.75 6,316.53 75,798.39

4.0 Slab on Fill m3 10.00 5,532.78 783.75 6,316.53 63,165.32

ROAD SLAB ON GRADE, 4000 Psi

1.0 Slab on Grade m3 1,650.00 5,532.78 783.75 6,316.53 10,422,278.04

GUARDHOUSE, 4000 Psi

1.0 Footing m3 1.00 5,532.78 783.75 6,316.53 6,316.53

2.0 Columns m3 1.00 5,532.78 783.75 6,316.53 6,316.53

3.0 Beam m3 1.00 5,532.78 783.75 6,316.53 6,316.53

4.0 Deck m3 1.00 5,532.78 783.75 6,316.53 6,316.53

5.0 Slab on Fill m3 1.00 5,532.78 783.75 6,316.53 6,316.53

SIGNAGE PYLON

1.0 Footing m3 2.00 5,532.78 783.75 6,316.53 12,633.06

2.0 Pedestal m3 1.00 5,532.78 783.75 6,316.53 6,316.53

Sub-Total DIV 05: CONCRETING WORKS 61,314,577.51

DIV 06 STRUCTURAL STEEL WORKS

Supply, Fabrication and Installation of Structural

Steel Works including all necessary Equipment
and Tools, Required Finishes, Anchor Bolts,
Erection/Connection Bolts, Supports, fixing
accessories, consumables as necessary to
complete the works

WAREHOUSE BUILDING
1.0 Steel Column kg 725,000.00 - - - -

2.0 Steel Beam kg 1,005,000.00 - - - -

3.0 Steel Diagonal Bracing kg 20,200.00 - - - -

4.0 Stairs Steel Beam kg 3,000.00 - - - -

5.0 Steel Plates (Base Plates, Gussets, Connectors, kg 25,200.00 - - - -

Erection Plates, Shear Plates etc)

6.0 Anchor Bolt 28mm x 1000 x 150 no 956.00 ###

7.0 Anchor Bolt 25mm x 900 x 150 no 280.00 ###

8.0 Anchor Bolt 25mm x 1000 x 150 no 48.00 ###

OFFICE BUILDING

1.0 Steel Column kg 32,300.00 - - - -

2.0 Steel Beam kg 87,100.00 - - - -

3.0 Stairs and Stair Deck Steel Beam kg 4,000.00 - - - -

Steel Plates (Base Plates, Gussets, Connectors,

4.0 kg 1,875.00 - - - -
Erection Plates, Shear Plates etc)

5.0 Anchor Bolt 25mm x 1000 x 150 no 98.00 ###

6.0 Anchor Bolt 20mm x 600 x 100 no 280.00 ###

ADMIN AND STORAGE BUILDING

1.0 Steel Column kg 9,300.00 - - - -

2.0 Steel Beam kg 8,100.00 - - - -

Steel Plates (Base Plates, Gussets, Connectors,

3.0 kg 500.00 - - - -
Erection Plates, Shear Plates etc)

4.0 Anchor Bolt 25mm x 1000 x 150 no 108.00 ###

CANTEEN AND LOCKER BUILDING

1.0 Steel Column kg 25,000.00 - - - -

2.0 Steel Beam kg 18,900.00 - - - -

3.0 Steel Plates (Gussets, Connectors, Erection kg 400.00 - - - -

Plates, Shear Plates etc)

GENSET AND PUMP ROOM

1.0 Steel Column kg 2,900.00 - - - -

2.0 Steel Beam kg 3,600.00 - - - -

Steel Plates (Base Plates, Gussets, Connectors,

3.0 kg 310.00 - - - -
Erection Plates, Shear Plates etc)

4.0 Anchor Bolt 25mm x 1000 x 150 no 72.00 ###

CANOPY

1.0 Canopy Framing and Supports kg 44,000.00 - - - -

Ga. 24 PPGI Roofing including all bended

2.0 m2 1,814.00
accessories

3.0 Roof Insulation m2 1,814.00

SIGNAGE PYLON

1.0 Steel Post kg 1,800.00 - - - -

2.0 Steel Plates, Ladder rung kg 450.00 - - - -

COVERED WALKWAY

3.0 Roof Framing and Supports kg 4,900.00 - - - -

Ga. 24 PPGI Roofing including all bended

2.0 m2 270.00
accessories

3.0 Roof Insulation m2 270.00

 Sub-Total DIV 06: STRUCTURAL STEEL WORKS -

DIV 07 OTHERS

BILL SUMMARY OF COST

Div 00 GENERAL REQUIREMENTS, PRELIMINARIES 36,195,000.00

Div 01 EARTHWORKS 17,032,416.70

Div 02 BORED PILING WORKS 99,068,127.32

Div 03 CONCRETE FORMWORKS -

Div 04 CONCRETE REINFORCEMENTS 51,720,311.63

Div 05 CONCRETING WORKS 61,314,577.51

Div 06 STRUCTURAL STEEL WORKS -

Div 07 OTHERS

GRAND TOTAL AMOUNT PHP 265,330,433.17

Submitted by : RONNIE B. ACOPIO

Company Name : MARIÑAS & CO. BUILDERS, INC.

Address : EPJ Building, Basak Road, Brgy Basak, Lapu-lapu City, Cebu, 6015

Authorized Representative : RONNIE B. ACOPIO

500mm dia Pile

Signature : _____________________________________________
 MATERIALS LABOR
NO DESCRIPTION UNIT Direct W/Holding Direct
Handling Profit Unit Cost
Cost TAX Cost

1.0 GENERAL DATA

1.1 Materials Mark-up 5% 15% 2%
1.2 Labor and Equipmentt Mark-up
2.0 EARTHWORKS
2.1 Excavation cu.m - - - - - 125.00
2.2 Backfilling cu.m - - - - - 125.00
2.3 Compaction cu.m - - - - - 125.00
2.4 Gravel Bedding cu.m 1,500.00 75.00 236.25 33.01 1,844.26 550.00
2.5 Soil Treatment sq.m 150.00 7.50 23.63 3.30 184.43 50.00
2.6 Bored Pile Boring (800mm dia x 7m) pos - - - - - 31,500.00
2.7 Bored Pile Boring (600mm dia x 7m) pos - - - - - 24,500.00
2.8 Bored Pile Boring (400mm dia x 7m) pos - - - - - 21,000.00

3.0 REINFORCEMENT BARS

3.1 Deformed Bars kg 35.00 1.75 5.51 0.77 43.03 8.00

4.0 CONCRETING WORKS

4.1 3000 Psi cu.m 4,000.00 200.00 630.00 88.03 4,918.03 550.00
4.2 4000 Psi cu.m 4,500.00 225.00 708.75 99.03 5,532.78 550.00
4.3 5000 Psi cu.m 5,000.00 250.00 787.50 110.04 6,147.54 550.00

4.0 FORM WORKS

4.1 Bored Pile Casing (800mm dia x 7m) pos - - - - - 20,000.00
4.2 Bored Pile Casing (600mm dia x 7m) pos - - - - - 15,000.00
4.3 Bored Pile Casing (400mm dia x 7m) pos - - - - - 10,000.00
 LABOR AND EQUIPMENT
W/Holding TOTAL UNIT COST
Profit VAT Unit Cost
TAX

25% 2% 12%

31.25 3.13 18.75 178.13 178.13

31.25 3.13 18.75 178.13 178.13

31.25 3.13 18.75 178.13 178.13

137.50 13.75 82.50 783.75 2,628.01

12.50 1.25 7.50 71.25 255.68

7,875.00 787.50 4,725.00 44,887.50 44,887.50

6,125.00 612.50 3,675.00 34,912.50 34,912.50

5,250.00 525.00 3,150.00 29,925.00 29,925.00

-
-
-
2.00 0.20 1.20 11.40 54.43
-
-
137.50 13.75 82.50 783.75 5,701.78
137.50 13.75 82.50 783.75 6,316.53
137.50 13.75 82.50 783.75 6,931.29
-
-
5,000.00 500.00 3,000.00 28,500.00 28,500.00
3,750.00 375.00 2,250.00 21,375.00 21,375.00
2,500.00 250.00 1,500.00 14,250.00 14,250.00