Project: PROPOSED CONSTRUCTION OF GATE & PERIMETER FENCE

Location: Nursery Road, Brgy. Katangawan, Gen. Santos City

Subject: BILL OF QUANTITIES / PROJECT COST ESTIMATE
Date: 6-Aug-19

Item No. Description Total Cost

I.0 Earth Works 3,365.90

2.0 Structural Works 36,804.13
3.0 Pre-cast Panel Fence 85,176.00
4.0 Metal Works 30,460.00
5.0 Painting & Finishing Works 3,390.00
Total Materials Cost: 155,830.13
Labor Cost ( 40% x Total Materials Cost): 31,627.55
Overhead, Contingencies & Miscellaneous( 15% x Materials Cost): 23,374.52
Contractor's Profiit (10% of Materials Cost) 15,583.01

Grand Total: 226,415.21

PREPARED BY:

MICHAEL JAN M. DE CELIS

CIVIL ENGINEER
PRC No. 0114556 PTR No. 8411270
Date : 01-03-2019 Issued at : GSC

CONFORMED BY:

KERWIN WILLIAM TAN

Owner / Applicant
Project: PROPOSED HOUSE EXTENSION
Location: LOT 9, BLOCK 11, LESSANDRA GENERAL SANTOS, BRGY. SAN ISIDRO, GENERAL SANTOS CITY
Subject: BILL OF QUANTITIES / PROJECT COST ESTIMATE
Date: 15-Apr-19

Item No. Description Quantity Unit Unit Cost Total Cost

Main: Sub:
I.0 Earth Works
1.1 Excavation Works
1.1.1 Column Footing 1.08 cu.m. 350.00 378.00
1.1.2 Wall Footing 3.28 cu.m. 300.00 984.00
1.2 Backfilling Works
1.2.1 Column Footing 0.50 cu.m. 350.00 175.00
1.2.2 Wall Footing 2.40 cu.m. 300.00 720.00
Subtotal: 2,257.00
2.0 Structural Works
2.1 Concreting Works
2.1.1 Column Footing 0.27 cu.m.
Cement, Holcim Excel 3.00 bags 240.00 720.00
Sand 0.14 cu.m. 280.00 37.80
Gravel 0.27 cu.m. 650.00 175.50
Gravel Bedding 0.09 cu.m. 650.00 58.50
2.1.2 Column 1.03 cu.m.
Cement, Holcim Excel 13.00 bags 240.00 3,120.00
Sand 0.51 cu.m. 280.00 143.64
Gravel 1.03 cu.m. 650.00 666.90
2.1.3 Wall Footing 0.82 cu.m.
Cement, Holcim Excel 10.00 bags 240.00 2,400.00
Sand 0.41 cu.m. 280.00 115.04
Gravel 0.82 cu.m. 650.00 534.11
Gravel Bedding 0.27 cu.m. 650.00 178.10
2.2 Rebar Works
2.2.1 Column Footing
Def. Bar 12mm x 6.0m 5.00 lengths 220.00 1,100.00
GI Tiewire Ga. 16 1.00 kg 65.00 65.00
2.2.2 Column
Def. Bar 12mm x 6.0m 18.00 lengths 220.00 3,960.00
Def. Bar 10mm x 6.0m 22.00 lengths 154.00 3,388.00
GI Tiewire Ga. 16 5.00 kgs. 65.00 325.00
Ordinary Plywood, 1/4" x 4' x 8' 5.00 pc 300.00 1,500.00
Coco Lumber, 2 x 2 x 10 80.00 bd.ft 15.00 1,200.00
CWN, 2" 3.00 kg 70.00 210.00
CWN, 1" 2.00 kg 70.00 140.00
2.2.3 Wall Footing
Def. Bar 12mm x 6.0m 5.00 lengths 220.00 1,100.00
Def. Bar 10mm x 6.0m 4.00 lengths 154.00 616.00
GI Tiewire Ga. 16 3.00 kgs. 65.00 195.00
2.3 CHB Works & Plastering Works
CHB 6" 330.00 pcs. 15.00 4,950.00
Cement, Holcim Wallright 25.00 bags 235.00 5,875.00
 Sand 5.00 cu.m. 280.00 1,400.00
Def. Bar 10mm x 6.0m 25.00 lengths 154.00 3,850.00
GI Tiewire Ga. 16 5.00 kg. 65.00 325.00
Subtotal: 38,348.58
3.0 Doors and WIndows
3.1 Door & Window
French Window, 0.60m x 1.20m 1.00 set 2,000.00 2,000.00
Door w/ Jamb, 0.80m x 2.10m 1.00 set 3,000.00 3,000.00
Lockset, Heavy Duty 1.00 set 650.00 650.00
Subtotal: 5,650.00
4.0 Roofing Works
4.1 Roofing &Accesories
Pre painted G.I. Roofing, 0.4mm 15.80 ln.m 600.00 9,480.00
Prepainted Wall Flashing, 0.4mmx2.44m 4.00 pcs 95.00 380.00
G.I. Gutter, 0.4mmx2.44 1.00 pcs 1,200.00 1,200.00
Roofmate (w/Foil) 0.50 lot 3,000.00 1,500.00
Consumables (Teckscrew, Rivets, Sealant) 1.00 lot 1,500.00 1,500.00
4.2 Roof Framing
C Purlins, 2" x 4"x 1.0mm 4.00 lengths 750.00 3,000.00
G.I. Tubular, 2" x 4" x 1.2mm 2.00 lengths 900.00 1,800.00
10mm Roundbar 1.00 length 200.00 200.00
Welding Rod 3.00 kgs. 70.00 210.00
Cutting Disc 5.00 pcs 110.00 550.00
Subtotal: 19,820.00
5.0 Electrical Works
Lights 3.00 pcs. 120.00 360.00
2 Gang Convenience Outlet 4.00 set 120.00 480.00
2-Thumbler Switch 1.00 set 115.00 115.00
Receptacles 3.00 pc. 18.00 54.00
#12 THW (Stranded) 30.00 ln.m 40.00 1,200.00
#14 THW (Stranded) 20.00 roll 30.00 600.00
1/2" PVC Pipe 5.00 lengths 45.00 225.00
Junction box 3.00 pc. 18.00 54.00
Electrical Tapes 4.00 roll 35.00 140.00
Subtotal: 3,228.00
6.0 Plumbing Works
1/2" dia. PVC Pipe 3.00 length 180.00 540.00
1/2" dia. 90* elbow 2.00 pcs. 25.00 50.00
1/2" dia. 90* elbow w/ thread 2.00 pcs. 25.00 50.00
1/2" dia. Faucet 2.00 pcs. 250.00 500.00
4" Floor Drain 1.00 pc. 50.00 50.00
4" dia. Elbow 2.00 pcs. 38.00 76.00
3" dia. Cleanout with adaptor 1.00 pc. 32.00 32.00
3" dia. Wye 1.00 pc. 95.00 95.00
3" dia. 1/8 Bend 1.00 pc. 95.00 95.00
3" dia. PVC Pipe 1.00 length 270.00 270.00
4" dia. PVC Pipe 3.00 length 285.00 855.00
Subtotal: 2,613.00
7.0 Painting and Finishing Works
Epoxy Primer Gray, with Catalyst 1.00 gallon 650.00 650.00
 Lacquer Thinner 1.00 gallon 415.00 415.00
Paint Brush, 2" 2.00 pcs 35.00 70.00
Skimcoat 5.00 bags 300.00 1,500.00
Latex Paint 2.00 gallons 600.00 1,200.00
Paint Roller, 6" 1.00 pc. 75.00 75.00
Paint Roller, 4" 1.00 pc. 50.00 50.00
Sand Paper, 120 10.00 sheets 25.00 250.00
Subtotal: 4,210.00
Total Materials Cost: 73,869.58
Labor Cost ( 40% x Materials Cost): 31,804.83
Overhead, Contingencies & Miscellaneous( 15% x Materials Cost): 11,080.44
Contractor's Profiit (10% of Materials Cost) 7,386.96

Grand Total: 124,141.81

PREPARED BY:

MICHAEL JAN M. DE CELIS

CIVIL ENGINEER
PRC No. 0114556 PTR No. 8411270
Date : 01-03-2019 Issued at : GSC

CONFORMED BY:

JOBELYN P. TORRES
Owner / Applicant

Project: PROPOSED HOUSE EXTENSION

Location: LOT 9, BLOCK 11, LESSANDRA GENERAL SANTOS, BRGY. SAN ISIDRO, GENERAL SANTOS CITY
Subject: BILL OF QUANTITIES / PROJECT COST ESTIMATE
Date: 15-Apr-19

Item No. Description Total Cost

I.0 Earth Works 2,257.00

2.0 Structural Works 38,348.58
3.0 Doors and WIndows 5,650.00
4.0 Roofing Works 19,820.00
5.0 Electrical Works 3,228.00
6.0 Plumbing Works 2,613.00
7.0 Painting and Finishing Works 4,210.00

Total Materials Cost: 73,869.58

Labor Cost ( 40% x Total Materials Cost): 31,804.83
Overhead, Contingencies & Miscellaneous( 15% x Materials Cost): 11,080.44
Contractor's Profiit (10% of Materials Cost) 7,386.96
 Grand Total: 124,141.81

PREPARED BY:

MICHAEL JAN M. DE CELIS

CIVIL ENGINEER
PRC No. 0114556 PTR No. 8411270
Date : 01-03-2019 Issued at : GSC

CONFORMED BY:

JOBELYN P. TORRES
Owner / Applicant
Project: PROPOSED GATE & FENCE AND HOUSE EXTENSION
Location: LOT 9, BLOCK 11, LESSANDRA GENERAL SANTOS, BRGY. SAN ISIDRO, GENERAL SANTOS CITY
Subject: BILL OF QUANTITIES / PROJECT COST ESTIMATE
Date: 15-Apr-19

Item No. Description Quantity Unit Unit Cost Total Cost

Main: Sub:
I.0 Earth Works
1.1 Excavation Works
1.1.1 Column Footing & Wall Footing 1.85 cu.m. 350.00 647.85
1.2 Backfilling Works
1.2.1 Column Footing & Wall Footing 1.00 cu.m. 300.00 300.00
Subtotal: 947.85
2.0 Structural Works
2.1 Concreting Works
Total Volume: 2.05 cu.m.
Cement, Holcim Excel 24.00 bags 220.00 5,280.00
Sand 2.05 cu.m. 280.00 574.00
Gravel 4.10 cu.m. 650.00 2,665.00
Gravel bedding 5.00 cu.m. 650.00 3,250.00

2.2 Rebar Works

Def. Bar 12mm x 6.0m 15.00 lengths 180.00 2,700.00
Def. Bar 10mm x 6.0m 10.00 lengths 130.00 1,300.00
GI Tiewire Ga. 16 5.00 kgs. 57.00 285.00
Coco Lumber, 2 x 2 x 10 35.00 bd.ft 15.00 525.00
CWN, 3" 3.00 kg 70.00 210.00
CWN, 1 1/2" 2.00 kg 70.00 140.00

2.2 Carpentry Works

Coco Lumber, 4 x 4 x 12 580.00 bd.ft 15.00 8,700.00
Coco Lumber, 2 x 4 x 10 390.00 bd.ft 15.00 5,850.00
Coco Lumber, 2 x 2 x 10 200.00 bd.ft 15.00 3,000.00
CWN, 4" 15.00 kg 70.00 1,050.00
CWN, 3" 10.00 kg 70.00 700.00
CWN, 1 1/2" 2.00 kg 70.00 140.00

2.3 CHB Works & Plastering Works

Total Area: 28.28 sq.m.
CHB 4" 700.00 pcs. 8.00 5,600.00
Cement, Holcim Wallright 15.00 bags 220.00 3,300.00
Sand 5.00 cu.m. 250.00 1,250.00
Def. Bar 10mm x 6.0m 15.00 lengths 130.00 1,950.00
GI Tiewire Ga. 16 3.00 kg. 57.00 171.00
Subtotal: 48,640.00
3.0 Doors and Windows
4.1 Sliding Window 2.00 units 3,000.00 4,000.00
4.2 Fixed Glass window 1.00 set 1,500.00 1,500.00
4.3 Panel Door with Jamb 1.00 set 4,000.00 4,000.00
Subtotal: 9,500.00
4. Electrical Works
Lights 7.00 pcs. 110.00 110.00
2 Gang Convenience Outlet 7.00 sets 120.00 120.00
2-Thumbler Switch 6.00 set 115.00 115.00
Receptacles 7.00 pc. 18.00 18.00
#12 THW (Stranded) 0.50 roll 2,000.00 2,000.00
#14 THW (Stranded) 0.50 roll 1,100.00 1,100.00
1/2" PVC Pipe 3.00 lengths 45.00 45.00
#8 THW Drop Wire Stranded 10.00 m. 98.00 98.00
Junction box 5.00 pc. 18.00 18.00
Electrical Tapes 5.00 roll 35.00 35.00
Meter box 1.00 set 650.00 650.00
Panel Board 1.00 pcs 320.00 320.00
Subtotal: 4,629.00
5. Plumbing Works
1/2" dia. PVC Pipe 5.00 length 180.00 900.00
1/2" dia. 90* elbow 3.00 pcs. 25.00 75.00
1/2" dia. Faucet 2.00 pcs. 250.00 500.00
4" Floor Drain 3.00 pcs. 50.00 150.00
3" dia. Elbow 3.00 pcs. 38.00 114.00
3" dia. 1/8 bend 4.00 pcs. 26.00 104.00
3" dia. Cleanout with adaptor 1.00 pcs. 32.00 32.00
3" dia. P-trap 3.00 pcs. 46.00 138.00
3" dia. Wye 1.00 pcs. 95.00 95.00
 3" dia. PVC Pipe 5.00 length 285.00 1,425.00
GI faucet 4.00 pcs 180.00 720.00
Solvent 2.00 cans 120.00 240.00
Teflon 5.00 pcs. 15.00 75.00
Water Closet 2.00 set 500.00 1,000.00
Septic Tank 2.00 unit 1,500.00 3,000.00
Subtotal: 8,568.00
6. TIling Works
Tiling Works 1.00 lot 1,500.00 1,500.00
Subtotal: 1,500.00
Total Materials Cost: 73,784.85
Labor Cost ( 35% x Materials Cost): 23,083.31
Project Supervision, Miscellaneous, Overhead ( 10% x Materials Cost): 7,378.49

Grand Total: 104,246.64

Prepared by:

MICHAEL JAN M. DE CELIS

CIVIL ENGINEER
PRC No. 0114556 PTR No. 8411270
Date : 01-03-2019 Issued at : GSC

CONFORMED BY:

JOBELYN P. TORRES
Owner / Applicant

Project: PROPOSED GATE & FENCE AND HOUSE EXTENSION

Location: LOT 9, BLOCK 11, LESSANDRA GENERAL SANTOS, BRGY. SAN ISIDRO, GENERAL SANTOS CITY
Subject: BILL OF QUANTITIES / PROJECT COST ESTIMATE
Date: 15-Apr-19

Item No. Description Total Cost

I.0 Earth Works 947.85

2.0 Structural Works 48,640.00
3.0 Doors and Windows 9,500.00
4.0 5. Electrical Works 4,629.00
5.0 6. Plumbing Works 8,568.00
6.0 7. TIling Works 1,500.00

Total Materials Cost: 73,784.85

Labor Cost ( 35% x Total Materials Cost): 23,083.31
Project Supervision, Miscellaneous, Overhead ( 10% x Total Materials Cost): 7,378.49
Grand Total: 104,246.64

Prepared by:

MICHAEL JAN M. DE CELIS

CIVIL ENGINEER
PRC No. 0114556 PTR No. 8411270
Date : 01-03-2019 Issued at : GSC

CONFORMED BY:

JOBELYN P. TORRES
Owner / Applicant