Project: Proposed Warehouse

Project Proponent: Mr. Sam Panganiban

Subject: Civil and Structural Works B.O.Q.
Item
A

Description
Site Preparation and Earth Works
Layout and Staking
Excavation (Foundation)
Backfill and Compaction (Foundation)
Backfill and Compaction (Grade Slab @ 0.20m
elev.)
(3/4)"Gravel (Foundation Bedding)
(3/4)"Gravel (Grade Slab Bedding)
Reinforced Concrete Works
3,000psi Concrete Volume (Footing)
3,000 psi Concrete Volume (Tie Beam)
3,000 psi Concrete Volume (Slab)
3,000 psi Concrete Volume (Pedestal)
Steel Reinforcements
Form Area (Tie Beam)
Form Area (Pedestal)
16x6m deformed bar
10x6m deformed bar
No.16 Galvanized Iron Wire
(1/2)"x4'x8' Ordinary Plywood
2"x2"x10' Lumber
2"x3"x10' Lumber
Assorted Nails
Structural Steel Works
20x500mm plus 50mm bend A307 Anchor Bolt
16x400mm plus 50mm bend A307 Anchor Bolt
4' x 8' x 12mm M.S.Plate
W-14x43
W-10x30
W-6x15
W-14x34
W10x19
W8x24
W-16x26
W-16x40
W-6x9
LC-100x50x20x2
10 x 12m Plain Bar (Sag Rod)
16 x 6m Plain Bar (x-bracing)
20 Standard Turn Buckle
20x500mm plus 50mm bend A307 Anchor Bolt
16x400mm plus 50mm bend A307 Anchor Bolt
4' x 8' x 12mm M.S.Plate
W-14x43
W-10x30
W-6x15
W-14x34
W10x19
W8x24
W-16x26
W-16x40
W-6x9
LC-100x50x20x2
10 x 12m Plain Bar (Sag Rod)

Unit

Qty.

sq.m.
cu.m.
cu.m.
cu.m.

240.00
91.04
75.42
62.40

cu.m.
cu.m.

Material Cost
Unit
Total

Unit

Labor Cost
Total

Unit Cost

Total Cost

15.00
350.00
250.00
250.00

3,600.00
31,864.00
18,855.50
15,600.00

15.00
350.00
250.00
750.00

3,600.00
31,864.00
18,855.50
46,800.00

500.00

31,200.00

3.00
12.00

1,100.00
1,100.00
sub total

3,295.60
13,200.00
47,695.60

275.00
275.00

823.90
3,300.00
74,043.40

1,375.00
1,375.00

4,119.50
16,500.00
121,739.00

cu.m.
cu.m.
cu.m.
cu.m.
kg.
sq.m.
sq.m.
pcs.
pcs.
kg.
pcs.
bd.ft.
bd.ft.
kg.

15.62
8.00
36.00
3.24
2,409.00
80.00
42.00
100.00
350.00
72.27
26.00
674.40
562.00
24.73

3,400.00
3,400.00
3,400.00
3,400.00

53,101.20
27,200.00
122,400.00
11,016.00

303.36
119.04
75.00
950.00
33.00
33.00
70.00
sub total

30,336.00
41,664.00
5,420.25
24,700.00
22,255.20
18,546.00
1,730.96
358,369.61

990.00
990.00
990.00
990.00
10.00
200.00
200.00

15,461.82
7,920.00
35,640.00
3,207.60
24,090.00
16,000.00
8,400.00
110,719.42

4,390.00
4,390.00
4,390.00
4,390.00
10.00
200.00
200.00
303.36
119.04
75.00
950.00
33.00
33.00
70.00

68,563.02
35,120.00
158,040.00
14,223.60
24,090.00
16,000.00
8,400.00
30,336.00
41,664.00
5,420.25
24,700.00
22,255.20
18,546.00
1,730.96
469,089.03

kg.
kg.
kg.
kg.
kg.
kg.
kg.
kg.
kg.
kg.
kg.
kg.
kg.
kg.
kg.
kg.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.

59.28
12.64
297.00
2,352.96
1,641.60
273.60
2,480.64
1,386.24
875.52
948.48
2,203.20
991.44
2,523.84
59.52
151.68
39.52
48.00
16.00
1.00
6.00
6.00
2.00
8.00
8.00
4.00
4.00
6.00
12.00
88.00
8.00

15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00

889.20
189.60
4,455.00
35,294.40
24,624.00
4,104.00
37,209.60
20,793.60
13,132.80
14,227.20
33,048.00
14,871.60
37,857.60
892.80
2,275.20
592.80
-

15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
61.13
39.11
11,263.20
16,184.34
11,291.40
5,645.70
12,796.92
7,151.22
9,033.12
9,785.88
15,055.20
3,387.42
1,118.52
245.52

889.20
189.60
4,455.00
35,294.40
24,624.00
4,104.00
37,209.60
20,793.60
13,132.80
14,227.20
33,048.00
14,871.60
37,857.60
892.80
2,275.20
592.80
2,934.36
625.68
11,263.20
97,106.04
67,748.40
11,291.40
102,375.36
57,209.76
36,132.48
39,143.52
90,331.20
40,649.04
98,429.76
1,964.16

61.13
39.11
11,263.20
16,184.34
11,291.40
5,645.70
12,796.92
7,151.22
9,033.12
9,785.88
15,055.20
3,387.42
1,118.52
245.52

2,934.36
625.68
11,263.20
97,106.04
67,748.40
11,291.40
102,375.36
57,209.76
36,132.48
39,143.52
90,331.20
40,649.04
98,429.76
1,964.16

E
K
F
G
H
I
J
K
L
M
N

16 x 6m Plain Bar (x-bracing)

20 Standard Turn Buckle
Ga.26 G.I. Roof Sheet
Consumables

pcs.
pcs.
sq.m.
pcs.

16.00
32.00
254.40
1.00

303.36
44.46
350.00
81,126.20
sub total

4,853.76
1,422.72
89,040.00
81,126.20
833,647.04

Masonry Works
4" CHB
Portland Cement (mortar)
Sand (mortar)
Portland Cement (plaster)
Sand (plaster)
10 x 6m deformed Bar
No.16 Galvanized Iron Wire

pcs.
bag
cu.m.
bag
cu.m.
pcs.
kg.

4,050.00
128.00
15.00
125.00
11.00
337.00
26.00

15.00
225.00
950.00
225.00
950.00
120.00
75.00
sub total

60,750.00
28,800.00
14,250.00
28,125.00
10,450.00
40,440.00
1,950.00
184,765.00

Total Material Cost (Owner's Account)

Scaffolding (Owner's Account)
Direct Labor Cost
Direct Cost (E + F)
Hauling (1.5% of E; Material Cost)
Contingencies, Supervision, Mobilization, Demobilization
Profit (10% of F; Labor Cost)
Tools and Equipment (Rental Cost)
Total Labor Cost ( F + H + I + J)
TOTAL PROJECT COST (E + K)
Material Cost per sq.m.
TOTAL Labor Cost per sq.m.
Materials and Labor Cost per sq.m. (Civil and Structural Works)
All works guaranteed
30% of Labor Cost as Down Payment upon approval
Balance Payable by Progress Billing

Engr. Mark Gregory Rimando

200.00

5.25
90.00
380.00
90.00
380.00
36.00

50,880.00
295,337.40

303.36
44.46
550.00
81,126.20

4,853.76
1,422.72
139,920.00
81,126.20
884,527.04

21,262.50
11,520.00
5,700.00
11,250.00
4,180.00
12,132.00
66,044.50

20.25
315.00
1,330.00
315.00
1,330.00
156.00
75.00

82,012.50
40,320.00
19,950.00
39,375.00
14,630.00
52,572.00
1,950.00
250,809.50
1,424,477.25
89,600.00
546,144.72
1,970,621.97
28,489.55
54,614.47
54,614.47
27,307.24
711,170.45
2,225,247.70
6,308.66
2,963.21
9,271.87