Project : SIERRA VALLEY
Subject : Installation of Roughing-Ins for Typical Floors
Date : October 19, 2023
PROPOSED REALIGNED BOQ
SIERRA VALLEY TOWER 2 PFI EVALUATION PB-003
Unit Cost PREVIOUS THIS PERIOD TO DATE
Item Particulars Qty Unit Amount Php
Labor ACCOMPLISHMENT ACCOMPLISHMENT ACCOMPLISHMENT
% AMOUNT % AMOUNT % AMOUNT
I. General Requirments
1 Quarters & Utilities 1 lot ₱ 32,000.00 ₱ 32,000.00 70% ₱ 22,400.00 - 70% ₱ 22,400.00
2 Christmas Incentive/Benefits 1 lot ₱ 40,000.00 ₱ 40,000.00 30% ₱ 12,000.00 30% 12,000.00 60% ₱ 24,000.00
Sub-Total A ₱ 72,000.00 ₱ 72,000.00 48% ₱ 34,400.00 17% 12,000.00 64% ₱ 46,400.00
5th Floor
I. Installation of Roughing-Ins Materials
1 15mmØ PVC Pipe 1450 lgt. ₱ 35.50 ₱ 51,475.00 100% ₱ 51,475.00 0% ₱ - 100% ₱ 51,475.00
2 20mmØ PVC Pipe 100 lgt. ₱ 53.06 ₱ 5,306.00 100% ₱ 5,306.00 0% ₱ - 100% ₱ 5,306.00
3 15mmØ IMC Pipe 116 lgt. ₱ 71.50 ₱ 8,294.00 100% ₱ 8,294.00 0% ₱ - 100% ₱ 8,294.00
4 Junction Box 275 pcs. ₱ 13.00 ₱ 3,575.00 100% ₱ 3,575.00 0% ₱ - 100% ₱ 3,575.00
5 Square Box 48 pcs. ₱ 23.00 ₱ 1,104.00 100% ₱ 1,104.00 0% ₱ - 100% ₱ 1,104.00
Sub-Total I ₱ 69,754.00 ₱ 69,754.00 ₱ - ₱ 69,754.00
II. Fabrication of PVC Fittings,Elbow & Boxes 1 lot ₱ 25,000.00 ₱ 25,000.00 100% ₱ 25,000.00 0% ₱ - 100% ₱ 25,000.00
Pouring Guard 1 lot ₱ 5,000.00 ₱ 5,000.00 100% ₱ 5,000.00 0% ₱ - 100% ₱ 5,000.00
Sub-Total II ₱ 30,000.00 ₱ 30,000.00 ₱ - ₱ 30,000.00
III. Guidewiring
1 Inside Units 1 lot ₱ 5,000.00 ₱ 5,000.00 - -
2 Common Areas ( Hallway,Stair,EE. Room,Aux. Room & Utility Room )
1 lot ₱ 2,246.00 ₱ 2,246.00 - -
Sub-Total III ₱ 7,246.00 - -
SUB-TOTAL B ₱ 107,000.00 93% ₱ 99,754.00 0% ₱ - 93% ₱ 99,754.00
6Th Floor
I. Installation of Roughing-Ins Materials
1 15mmØ PVC Pipe 1450 lgt. ₱ 35.50 ₱ 51,475.00 100% ₱ 51,475.00 0% ₱ - 100% ₱ 51,475.00
2 20mmØ PVC Pipe 100 lgt. ₱ 53.06 ₱ 5,306.00 100% ₱ 5,306.00 0% ₱ - 100% ₱ 5,306.00
3 15mmØ IMC Pipe 116 lgt. ₱ 71.50 ₱ 8,294.00 100% ₱ 8,294.00 0% ₱ - 100% ₱ 8,294.00
4 Junction Box 275 pcs. ₱ 13.00 ₱ 3,575.00 100% ₱ 3,575.00 0% ₱ - 100% ₱ 3,575.00
5 Square Box 48 pcs. ₱ 23.00 ₱ 1,104.00 100% ₱ 1,104.00 0% ₱ - 100% ₱ 1,104.00
Sub-Total I ₱ 69,754.00 ₱ 69,754.00 ₱ - ₱ 69,754.00
II. Fabrication of PVC Fittings,Elbow & Boxes 1 lot ₱ 25,000.00 ₱ 25,000.00 100% ₱ 25,000.00 0% ₱ - 100% ₱ 25,000.00
Pouring Guard 1 lot ₱ 5,000.00 ₱ 5,000.00 100% ₱ 5,000.00 0% ₱ - 100% ₱ 5,000.00
Sub-Total II ₱ 30,000.00 ₱ 30,000.00 ₱ - ₱ 30,000.00
III. Guidewiring
1 Inside Units 1 lot ₱ 5,000.00 ₱ 5,000.00 - -
2 Common Areas ( Hallway,Stair,EE. Room,Aux. Room & Utility Room )
1 lot ₱ 2,246.00 ₱ 2,246.00 - -
Sub-Total III ₱ 7,246.00 - -
SUB-TOTAL C ₱ 107,000.00 93% 99,754.00 0% ₱ - 93% ₱ 99,754.00
7Th Floor
I. Installation of Roughing-Ins Materials
1 15mmØ PVC Pipe 1450 lgt. ₱ 35.50 ₱ 51,475.00 95% 48,901.25 48,901.25
2 20mmØ PVC Pipe 100 lgt. ₱ 53.06 ₱ 5,306.00 95% 5,040.70 5,040.70
3 15mmØ IMC Pipe 116 lgt. ₱ 71.50 ₱ 8,294.00 95% 7,879.30 7,879.30
4 Junction Box 275 pcs. ₱ 13.00 ₱ 3,575.00 95% 3,396.25 3,396.25
5 Square Box 48 pcs. ₱ 23.00 ₱ 1,104.00 95% 1,048.80 1,048.80
Sub-Total I ₱ 69,754.00 66,266.30 66,266.30
II. Fabrication of PVC Fittings,Elbow & Boxes 1 lot ₱ 25,000.00 ₱ 25,000.00 100% 25,000.00 25,000.00
Pouring Guard 1 lot ₱ 5,000.00 ₱ 5,000.00 95% 4,750.00 4,750.00
Sub-Total II ₱ 30,000.00 29,750.00 29,750.00
III. Guidewiring
1 Inside Units 1 lot ₱ 5,000.00 ₱ 5,000.00 - -
2 Common Areas ( Hallway,Stair,EE. Room,Aux. Room & Utility Room )
1 lot ₱ 2,246.00 ₱ 2,246.00 - -
Sub-Total III ₱ 7,246.00 - -
SUB-TOTAL D ₱ 107,000.00 90% 96,016.30 90% 96,016.30
8Th Floor
I. Installation of Roughing-Ins Materials
1 15mmØ PVC Pipe 1450 lgt. ₱ 35.50 ₱ 51,475.00 - -
2 20mmØ PVC Pipe 100 lgt. ₱ 53.06 ₱ 5,306.00 - -
3 15mmØ IMC Pipe 116 lgt. ₱ 71.50 ₱ 8,294.00 - -
4 Junction Box 275 pcs. ₱ 13.00 ₱ 3,575.00 - -
5 Square Box 48 pcs. ₱ 23.00 ₱ 1,104.00 - -
Sub-Total I ₱ 69,754.00 - -
II. Fabrication of PVC Fittings,Elbow & Boxes 1 lot ₱ 25,000.00 ₱ 25,000.00 - -
Pouring Guard 1 lot ₱ 5,000.00 ₱ 5,000.00 - -
Sub-Total II ₱ 30,000.00 - -
III. Guidewiring
1 Inside Units 1 lot ₱ 5,000.00 ₱ 5,000.00 - -
2 Common Areas ( Hallway,Stair,EE. Room,Aux. Room & Utility Room )
1 lot ₱ 2,246.00 ₱ 2,246.00 - -
Sub-Total III ₱ 7,246.00 - -
SUB-TOTAL E ₱ 107,000.00 - -
GRAND TOTAL ₱ 500,000.00 47% ₱ 233,908.00 22% 108,016.30 68% 341,924.30
EVALUATED BY:
BENSON JIRO POSADAS ARNEL BESORIO LOURENCE LABID
PROJECT ENGINEER FOREMAN SUB-CONTRACTOR