Republic of the Philippines

SULTAN KUDARAT STATE UNIVERSITY

ACCESS, EJC Montilla, Tacurong City

Project Title: Enhancement of Perimeter Fence

Location: SKSU-Isulan Campus
Duration: 75 Calendar Days
ABC: PHP 700,000.00

BILL OF QUANTITIES
ITEM DESCRIPTION QUANTITY UNIT
I Demolition
Demolition of Existing Fence 1.00 lot.
II Earth Works
Structural Excavation 1.00 lot.
Backfilling and Compaction 1.00 lot.
Gravel Bedding 1.00 lot.
III Concrete Works
Reinforced Concrete 1.00 lot.
Form Works 1.00 lot.
IV Masonry Works
Masonry Walls
a.) 6" CHB Wall 1.00 lot.
b.) Plastering 1.00 lot.
V Steel Works
Tubular fence and Gate 1.00 lot.
Lamp post Rainshield 1.00 lot.
VI Electrical Works
Electrical Fixtures 1.00 lot.
VII Painting Works
Painting of fence, both sides. 1.00 lot.

Note: The quantities of various work items involved

are subject to increase or decrease depending
on the actual field condition.

Prepared by:

JAY ANTHONY B. MURILLO, CE EBENEZZER N. DOMINGO, CE

Res. Engineer - Infra Res. Engineer - Infra

Checked by: Approved by:

RODOLFO B. SOLOMON, CE ROLANDO F. HECHANOVA, PhD

Chief-Infrastructure University President
 Project Title: residential building
Location:
Duration: 90 calendar days
ABC: PHP 509,513.44

BILL OF QUANTITIES AND DETAILED ESTIMATES

Detailed Estimates
ITEMDESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
I Demolition
Demolition of Existing house 1.0 lot. 3,000.00 3,000.00
Material costs: 3,000.00
Labor Cost (35%): 1,050.00
Sub- total: 4,050.00

II Earth Works
Structural Excavation 20.0 cu.m 230.00 4,600.00
Backfilling and Compaction 29.4 cu.m 280.00 8,243.20
Gravel Bedding 2.0 cu.m 1,100.00 2,200.00

Material costs: 15,043.20

Labor Cost (35%): 5,265.12
Sub- total: 20,308.32
III Concrete Works
Concrete Works

Cement 115.0 bags 250.00 28,750.00

Gravel 13.0 cu.m 1,100.00 14,300.00
Sand 6.5 cu.m 280.00 1,820.00
10mm ф x 6m long (std) 122.0 pcs. 168.00 20,496.00
12mm ф x 6m long (std) 86.0 pcs. 235.00 20,210.00
# 16 G.I. Tie Wire 50.0 kg. 75.00 3,750.00

Form Works
Plywood (1.2m X 2.4m) 32.0 pcs. 290.00 9,280.00
2" x 2" (bd.ft.) 829.3 bd.ft. 17.00 14,098.61
CWN 10.0 kg. 75.00 750.00

Material costs: 113,454.61

Labor Cost (35%): 39,709.11
Sub- total: ###
IV Masonry Works
Masonry Walls
a. 4" CHB Wall
4" CHB 2,552.0 pcs. 7.50 19,140.00
Cement 71.0 bags. 250.00 17,750.00
Sand 7.5 cu.m. 280.00 2,100.00
10mm ф x 6m long (std) 121.0 pcs. 168.00 20,328.00
# 16 G.I. Tie Wire 9.0 kg. 75.00 675.00
b. Plastering
Cement 38.0 bags 250.00 9,500.00
 Sand 5.5 cu.m 280.00 1,540.00

Material costs: 71,033.00

Labor Cost (35%): 24,861.55
Sub- total: 95,894.55
V Ceiling Works
hardiflex 4.5mm THK
metal paring
W clip
blinf rivets

VI Steel Works
roofing
2" x 3" cee purlins (1.5mm THK) 24.0 pcs. 415.00 9,960.00
2" x 6" cee purlins (1.5mm THK) 12.0 pcs. 485.00 5,820.00
G.A. #26 pre-painted
106.0 sq.m. 350.00 37,100.00
roofing(long span)
Welding Rod MT 12 12.0 kgs. 78.00 936.00
TEK screw 500.0 pcs. 1.50 750.00

Material costs: 54,566.00

Labor Cost (35%): 19,098.10
Sub- total: 73,664.10
Doors and
VII
Windows
Window 1 1.0 set 3,800.00 3,800.00
Window 2 6.0 set 1,900.00 11,400.00
Window 3 1.0 set 2,200.00 2,200.00
Window 4 1.0 set 950.00 950.00
Door 1 2.0 set 3,500.00 7,000.00
Door 2 3.0 set 3,000.00 9,000.00

Material costs: 34,350.00

Labor and Delivery Cost (35%): 12,022.50
Sub- total: 46,372.50

VIII Elctrical Fixtures

12W LED bulb 8.0 pcs. 150.00 1,200.00
2-2.0 mm aq TW 1.0 box 1,200.00 1,200.00
2-3.5 mm aq TW 1.0 box 1,300.00 1,300.00
25mm PVC pipe x 6m long 20.0 pcs. 120.00 2,400.00
Electrical tape 10.0 pcs. 35.00 350.00
PVC fittings 29.0 pcs. 32.00 928.00
Circuit breakers:
75 1.0 pcs. 900.00 900.00
20 1.0 pcs. 650.00 650.00
15 1.0 pcs. 500.00 500.00

Material costs: 9,428.00

 Labor Cost (35%): 3,299.80
Sub- total: 12,727.80

A. Material and Labor cost ###

B. Contractor's Profit (10% of 40,618.10
C. OCM 8,123.62
D. Tax (12% of A+B+C) 54,590.73
Prepared by: Grand Total ###

JAY ANTHONY B. MURILLO, CE

Res. Engineer - Infra
 Republic of the Philippines
SULTAN KUDARAT STATE UNIVERSITY
ACCESS, EJC Montilla, Tacutong City

Project title: residential building

Location: -
Duration: 90 calendar days Painting Works 5 F
ABC: Php. 700,000.00 6 4 10 10 10
Concrete Works Finish
LEGEND : Masonry Works
S Earth Works Steel Works
= Activity no. Start Earth Works
Demolition Concrete works
Concrete Works Steel Works
S 1 2 3 4 6
0 0 1 0 1 1 1 2 1 2 3 5 3 8 2 8 10
= Early/Late Start
0

= Early/Late Finish
0
= Critical Path
= Dummy

RELATIVE START FINISH DURATIO 1st MONTH 2nd MONTH

SCOPE OF WORK COST WT.(%) (week) (week) N (week) WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 5 WEEK 6 WEEK 7 WEEK 8
I DEMOLITION Err:509 Err:509 Err:509
II EARTH WORKS Err:509 Err:509 Err:509 Err:509 Err:509
III CONCRETE WORKS Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
IV MASONRY WORKS Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
V STEEL WORKS 92,404.25 18.14% 3.63% 3.63% 3.63% 3.63% 3.63%
VI ELECTRICAL WORKS 15,965.75 3.13% 1.04% 1.04%
VII PAINTING WORKS #REF! #REF! #REF! #REF! #REF! #REF!
Err:509

TOTAL (PHP) Err:509

MONTHLY ACCOMPLISHMENT (%) Err:509 Err:509 Err:509 Err:509 #REF! #REF! Err:509 Err:509
ACCOMPLISHMENT
ACCOMPLISHMENT
COMMULATIVE MONTHLY ACCOMPLISHMENT (%) Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
MONTHLY CASH FLOW Err:509 Err:509 Err:509 Err:509 #REF! #REF! Err:509 Err:509
CASH FLOW
COMMULATIVE MONTHLY CASH FLOW Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Prepared by:

JAY ANTHONY B. MURILLO, CE - 0

Res, ENGINEER - Infra Res, ENGINEER - Infra Checked By:
 3rd MONTH
WEEK 9 WEEK 10

Err:509
Err:509

1.04%
#REF! #REF!

#REF! #REF! s
Err:509 Err:509
#REF! #REF!
Err:509 Err:509