PROJECT : CONSTRUCTION OF 3 - SETS 9m, 1 - SET 12m FLAGPOLE AND FAÇADE

DEPARTMENT : SALVACION ES, ERNESTING GONZALEZ ES, SAN ANTONIO NHS AND MUNICIPAL HALL
LOCATION : STO. TOMAS, PANGASINAN
OWNER : LGU-DEPED
SUBJECT : BILL OF QUANTITIES

Item I.D. Item Description % of Total Unit Quantity Total Cost Remarks
I General Requirements #NAME? lot 1.00 #NAME?

II Direct Cost- Flag pole

1 Site Works 3.01% lot 1.00 14,835.00
2 Forms and Scaffolds 1.40% lot 1.00 6,883.50
3 Structural Concrete 8.58% lot 1.00 42,321.21
4 Structural Steel 8.27% lot 1.00 40,796.60
5 Plastering Works 1.87% lot 1.00 9,238.41
6 Mill Works #NAME? lot 1.00 #NAME?
7 Finishing Works #NAME? lot 1.00 #NAME?
8 Others #NAME? lot 1.00 #NAME?
SUB-TOTAL OF FLAGPOLE #NAME? #NAME?

II Direct Cost- Façade

1 Site Works #NAME? lot 1.00 #NAME?
2 Forms and Scaffolds #NAME? lot 1.00 #NAME?
3 Structural Concrete #NAME? lot 1.00 #NAME?
4 Structural Steel #NAME? lot 1.00 #NAME?
5 Plastering Works #NAME? lot 1.00 #NAME?
6 Painting Works #NAME? lot 1.00 #NAME?
SUB-TOTAL OF FAÇADE #NAME? #NAME?

II. DIRECT COST #NAME?

III. INDIRECT COST
#NAME?
Sub-Total
IV. TAX
#NAME?
 #NAME?
Sub-Total
TOTAL CONSTRUCTION COST (I+II+III+IV) #NAME?

Prepared by:

Engr. REYNALDO E. NOCILO

AUTHORIZED MANAGING OFFICER
LOES GE GUPANO CONSTRUCTION & SUPPLY INC
PROJECT : CONSTRUCTION OF PERIMETER FENCE & DIRTY KITCHEN
OWNER : DR. RICARDO NOCILO

SUBJECT : ESTIMATE

I.D. UNIT COST TOTAL COST GRAND

DESCRIPTION QTY UNIT
NO. MATERIAL LABOR MATERIAL LABOR TOTAL

I DIRECT COST- FENCE

A SITE WORKS
1 Excavation 24.06 m³ 350.00 - 8,421.00 8,421.00
2 Backfilling 24.06 m³ 200.00 - 4,812.00 4,812.00
3 Gravel bedding 1.42 m³ 900.00 225.00 1,281.60 320.40 1,602.00
TOTAL OF SITE WORKS 1,281.60 13,553.40 14,835.00

B FORMS & SCAFFOLDS

1 1/2" x 4' x 8' Ordinary Plywood 8.00 pcs 400.00 120.00 3,200.00 960.00 4,160.00
2 2" x 2" x 12' Good lumber (Eco wood) 10.00 pcs 172.00 51.60 1,720.00 516.00 2,236.00
4 Assorted nails 5.00 kgs 75.00 22.50 375.00 112.50 487.50
TOTAL OF FORMS AND SCAFFOLDINGS 5,295.00 1,588.50 6,883.50

C STRUCTURAL CONCRETE
1 Footing 2.72 m³ - - -
a. Cement 25.00 bags 205.00 61.50 5,125.00 1,537.50 6,662.50
b. Gravel 3/4 2.72 m³ 900.00 270.00 2,448.00 734.40 3,182.40
c. Sand 1.36 m³ 600.00 180.00 816.00 244.80 1,060.80
2 Column 2.19 m³ - - -
a. Cement 20.00 bags 205.00 61.50 4,100.67 1,230.20 5,330.87
b. Gravel 3/4 2.19 m³ 900.00 270.00 1,970.33 591.10 2,561.42
c. Sand 1.09 m³ 600.00 180.00 656.78 197.03 853.81
3 Wall Footing 3.67 m³ - - -
a. Cement 33.00 bags 205.00 61.50 6,765.41 2,029.62 8,795.03
b. Gravel 3/4 3.67 m³ 900.00 270.00 3,301.20 990.36 4,291.56
c. Sand 1.83 m³ 600.00 180.00 1,100.40 330.12 1,430.52
4 Beam 1.35 m³ -
a. Cement 13.00 bags 205.00 61.50 2,665.00 799.50 3,464.50
b. Gravel 3/4 1.35 cu m 900.00 270.00 1,215.00 364.50 1,579.50
c. Sand 0.68 m³ 600.00 180.00 405.00 121.50 526.50
5 Slab 0.63 m³ -
a. Cement 6.00 bags 205.00 61.50 1,230.00 369.00 1,599.00
b. Gravel 3/4 0.63 m³ 900.00 270.00 567.00 170.10 737.10
c. Sand 0.32 m³ 600.00 180.00 189.00 56.70 245.70
TOTAL OF STRUCTURAL CONCRETE 32,554.78 9,766.43 42,321.21

D STRUCTURAL STEEL
1 Footing
12mmø x 6mtrs RSB 30 pcs 190.00 57.00 5,700.00 1,710.00 7,410.00
2 Column
10mmø x 6mtrs RSB 50 pcs 131.00 39.30 6,550.00 1,965.00 8,515.00
 12mmø x 6mtrs RSB 46 pcs 190.00 57.00 8,740.00 2,622.00 11,362.00

3 Wall Footing

10mmø x 6mtrs RSB 30 pcs 131.00 39.30 3,930.00 1,179.00 5,109.00

4 Beam / Concrete gutter

10mmø x 6mtrs RSB 20 pcs 131.00 39.30 2,620.00 786.00 3,406.00

12mmø x 6mtrs RSB 8 pcs 190.00 57.00 1,520.00 456.00 1,976.00

5 Slab

10mmø x 6mtrs RSB 12 pcs 131.00 39.30 1,572.00 471.60 2,043.60

6 Other

G.I Wire #16 10 kgs 75.00 22.50 750.00 225.00 975.00

TOTAL OF STRUCTURAL STEEL 31,382.00 9,414.60 40,796.60

E MASONRY WORKS
a. 4" CHB 650 pcs 10.50 3.15 6,825.00 2,047.50 8,872.50
b. Cement 30 bags 205.00 61.50 6,150.00 1,845.00 7,995.00
c. Sand 2.5 m³ 600.00 180.00 1,500.00 450.00 1,950.00
d. 10mmø x 6mtrs RSB 40 pcs 131.00 39.30 5,240.00 1,572.00 6,812.00
e. G.I Wire #16 3 kgs 75.00 22.50 225.00 67.50 292.50
TOTAL OF MASONRY WORKS 19,940.00 5,982.00 25,922.00

F PLASTERING WORKS 100.88 m²

a. Cement 26.00 bags 205.00 71.75 5,330.05 1,865.52 7,195.57
b. Sand 2.52 m³ 600.00 210.00 1,513.22 529.63 2,042.84
TOTAL OF PLASTERING WORKS 6,843.27 2,395.14 9,238.41

G MILL WORKS
1 2" x 4" x 1.2mm Steel Tubular 20 pcs 700.00 210.00 14,000.00 4,200.00 18,200.00
2 2" x 2" x 1.2mm Steel Tubular 40 set 400.00 120.00 16,000.00 4,800.00 20,800.00
3 Welding Rod 1 box 250.00 75.00 250.00 75.00 325.00
4 Pillowblock hinge 6 sets - - - -
5 Knight latch 1 set - - - -
6 Barrel bolt 1 set - - - -
7 Flush bolt 1 set - - - -
TOTAL OF MILL WORKS 30,250.00 9,075.00 39,325.00

H Door
2 Steel Grille Door 1 set
TOTAL OF DOOR & WINDOWS - - -

I Waterproofing Works
Bitumen Roll 1 gal 1,000.00 300.00 1,000.00 300.00 1,300.00
TOTAL OF WATERPROOFING WORKS 1,000.00 300.00 1,300.00

J Painting Works 100 m²

1 Skimcoat 10 bagS 550.00 165.00 5,500.00 1,650.00 7,150.00
2 Flat latex White 15 galS 470.00 141.00 7,050.00 2,115.00 9,165.00
3 Tinting Color 3 ltrs 300.00 90.00 900.00 270.00 1,170.00
4 Red Oxide 5 gals 400.00 120.00 2,000.00 600.00 2,600.00
 5 QDE 10 gals 500.00 150.00 5,000.00 1,500.00 6,500.00
6 Paint Brush 4 pcs 70.00 21.00 280.00 84.00 364.00
7 Roller brush 4 pcs 75.00 22.50 300.00 90.00 390.00
8 Polytuff 2 lit 250.00 75.00 500.00 150.00 650.00
TOTAL OF PAITING WORKS 21,530.00 6,459.00 27,989.00

MATERIAL LABOR
I DIRECT COST 150,076.64 58,534.08 208,610.72
TOTAL PROJECT COST 208,610.72
 MUNICIPALITY OF STO. TOMAS
REGION I, PROVINCE OF PANGASINAN
LOCAL GOVERNMENT UNIT
Sto Tomas, Pangasinan

Contract Name : CONSTRUCTION OF 3 - SETS - 9m, 1 - SET 12m FLAGPOLE AND FAÇADE
Location : STO. TOMAS, PANGASINAN

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

Calendar Year (CY) – 2017

PARTICULAR 1 ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER

ACCOMPLISHMENT % (WT) 30% 25% 25% 20%
CASH FLOW (Pesos) #NAME? #NAME? #NAME? #NAME?
CUMMULATIVE ACCOMPLISHMENT % (WT) 30% 55% 80% 100%
CUMMULATIVE CASH FLOW (Pesos) #NAME? #NAME? #NAME? #NAME?

Note : For multi-year projects add tables for each CY as applicable

Submitted by:

ENGR REYNALDO E. NOCILO

(Name and Signature of the duly Authorized Bidder’s Representative) (Date)

AUTHORIZED MANAGING OFFICER

(Position of the duly Authorized Bidder’s Representative)

LOES GE GUPANO CONSTRUCTION & SUPPLY INC

(Name of the Bidder)
PROJECT : CONSTRUCTION OF PERIMETER FENCE & DIRTY KITCHEN
OWNER : DR. RICARDO NOCILO

SUBJECT : ESTIMATE

I.D. UNIT COST TOTAL COST GRAND

DESCRIPTION QTY UNIT
NO. MATERIAL LABOR MATERIAL LABOR TOTAL

I DIRECT COST- FENCE

A SITE WORKS
1 Excavation 24.06 m³ 300.00 - 7,218.00 7,218.00
2 Backfilling 18.59 m³ 180.00 - 3,346.02 3,346.02
3 Gravel bedding 1.42 m³ 900.00 225.00 1,281.60 320.40 1,602.00
TOTAL OF SITE WORKS 1,281.60 10,884.42 12,166.02

B FORMS & SCAFFOLDS

1 1/2" x 4' x 8' Ordinary Plywood 8.00 pcs 370.00 111.00 2,960.00 888.00 3,848.00
2 2" x 2" x 10' Good lumber (Eco wood) 10.00 pcs 172.00 51.60 1,720.00 516.00 2,236.00
4 Assorted nails 5.00 kgs 75.00 22.50 375.00 112.50 487.50
TOTAL OF FORMS AND SCAFFOLDINGS 5,055.00 1,516.50 6,571.50

C STRUCTURAL CONCRETE
1 Footing 2.72 m³ - - -
a. Cement 25.00 bags 205.00 61.50 5,125.00 1,537.50 6,662.50
b. Gravel 3/4 2.72 m³ 900.00 270.00 2,448.00 734.40 3,182.40
c. Sand 1.36 m³ 600.00 180.00 816.00 244.80 1,060.80
2 Column 1.93 m³ - - -
a. Cement 18.00 bags 205.00 61.50 3,690.15 1,107.05 4,797.20
b. Gravel 3/4 1.93 m³ 900.00 270.00 1,734.08 520.22 2,254.30
c. Sand 0.96 m³ 600.00 180.00 578.03 173.41 751.43
3 Wall Footing 2.75 m³ - - -
a. Cement 25.00 bags 205.00 61.50 5,124.80 1,537.44 6,662.23
b. Gravel 3/4 2.75 m³ 900.00 270.00 2,475.90 742.77 3,218.67
c. Sand 1.38 m³ 600.00 180.00 825.30 247.59 1,072.89
4 Beam 1.35 m³ -
a. Cement 13.00 bags 205.00 61.50 2,665.00 799.50 3,464.50
b. Gravel 3/4 1.35 cu m 900.00 270.00 1,215.00 364.50 1,579.50
c. Sand 0.68 m³ 600.00 180.00 405.00 121.50 526.50
5 Slab 0.63 m³ -
a. Cement 6.00 bags 205.00 61.50 1,230.00 369.00 1,599.00
b. Gravel 3/4 0.63 m³ 900.00 270.00 567.00 170.10 737.10
c. Sand 0.32 m³ 600.00 180.00 189.00 56.70 245.70
TOTAL OF STRUCTURAL CONCRETE 29,088.25 8,726.47 37,814.72

D STRUCTURAL STEEL
1 Footing
12mmø x 6mtrs RSB 30 pcs 190.00 57.00 5,700.00 1,710.00 7,410.00
2 Column
 10mmø x 6mtrs RSB 50 pcs 131.00 39.30 6,550.00 1,965.00 8,515.00
12mmø x 6mtrs RSB 46 pcs 190.00 57.00 8,740.00 2,622.00 11,362.00
3 Wall Footing
10mmø x 6mtrs RSB 30 pcs 131.00 39.30 3,930.00 1,179.00 5,109.00
4 Beam / Concrete gutter
10mmø x 6mtrs RSB 20 pcs 131.00 39.30 2,620.00 786.00 3,406.00
12mmø x 6mtrs RSB 8 pcs 190.00 57.00 1,520.00 456.00 1,976.00
5 Slab
10mmø x 6mtrs RSB 12 pcs 131.00 39.30 1,572.00 471.60 2,043.60
6 Other
G.I Wire #16 10 kgs 75.00 22.50 750.00 225.00 975.00
TOTAL OF STRUCTURAL STEEL 31,382.00 9,414.60 40,796.60

E MASONRY WORKS
a. 5" CHB 650 pcs 10.50 3.15 6,825.00 2,047.50 8,872.50
b. Cement 30 bags 205.00 61.50 6,150.00 1,845.00 7,995.00
c. Sand 2.5 m³ 600.00 180.00 1,500.00 450.00 1,950.00
d. 10mmø x 6mtrs RSB 40 pcs 131.00 39.30 5,240.00 1,572.00 6,812.00
e. G.I Wire #16 3 kgs 75.00 22.50 225.00 67.50 292.50
TOTAL OF MASONRY WORKS 19,940.00 5,982.00 25,922.00

F PLASTERING WORKS 100.88 m²

a. Cement 26.00 bags 205.00 71.75 5,330.05 1,865.52 7,195.57
b. Sand 2.52 m³ 600.00 210.00 1,513.22 529.63 2,042.84
TOTAL OF PLASTERING WORKS 6,843.27 2,395.14 9,238.41

G MILL WORKS
1 2" x 4" x 1.2mm Steel Tubular 20 pcs 869.00 260.70 17,380.00 5,214.00 22,594.00
2 2" x 2" x 1.2mm Steel Tubular 40 set 598.00 179.40 23,920.00 7,176.00 31,096.00
3 Welding Rod 1 box 250.00 75.00 250.00 75.00 325.00
4 Pillowblock hinge 6 sets 250.00 75.00 1,500.00 450.00 1,950.00
5 Knight latch 1 set 1,000.00 300.00 1,000.00 300.00 1,300.00
6 Barrel bolt 1 set 300.00 90.00 300.00 90.00 390.00
7 Flush bolt 1 set 300.00 90.00 300.00 90.00 390.00
TOTAL OF MILL WORKS 44,650.00 13,395.00 58,045.00

H Door
2 Steel Grille Door 1 set 3,500.00 2,000.00 3,500.00 2,000.00 5,500.00
TOTAL OF DOOR & WINDOWS 3,500.00 2,000.00 5,500.00

I Waterproofing Works
Bitumen Roll 1 gal 1,000.00 300.00 1,000.00 300.00 1,300.00
TOTAL OF WATERPROOFING WORKS 1,000.00 300.00 1,300.00

J Painting Works 100 m²

1 Skimcoat 10 bags 270.00 81.00 2,700.00 810.00 3,510.00
2 Flat latex White 15 gals 470.00 141.00 7,050.00 2,115.00 9,165.00
3 Tinting Color 3 ltrs 300.00 90.00 900.00 270.00 1,170.00
4 Red Oxide 5 gals 300.00 90.00 1,500.00 450.00 1,950.00
5 Flat Wall Enamel 5 gals 500.00 150.00 2,500.00 750.00 3,250.00
 6 QDE 5 gals 500.00 150.00 2,500.00 750.00 3,250.00
7 Paint Thinner 5 gals 230.00 69.00 1,150.00 345.00 1,495.00
8 Paint Brush 4 pcs 70.00 21.00 280.00 84.00 364.00
9 Roller brush 4 pcs 75.00 22.50 300.00 90.00 390.00
10 Polytuff 2 lit 250.00 75.00 500.00 150.00 650.00
TOTAL OF PAINTING WORKS 19,380.00 5,814.00 25,194.00

MATERIAL LABOR
I DIRECT COST 162,120.12 60,428.14 222,548.25
II 20% MARK-UP 32,424.02 12,085.63 44,509.65
III TOTAL PROJECT COST (w/ MARK-UP) 194,544.14 72,513.77 267,057.90