Project: Camella Homes - Gensan

Location: Phase 2, Blk. 9 Lot 12, Camella Homes Gensan, San Isidro, GSC
Subject: Construction of Door Trellis
Date: March 9, 2017

Description Qty. Unit Unit Cost Total Cost

I. Steel Works
Welding Works
2 x 2 x 1.2mm Square Tube 7.50 lengths 430.50 3,228.75
2 x 2 x 1.5mm Square Tube 3.00 lengths 500.00 1,500.00
2 x 6 x 1.2mm Rectangular Tubing 2.00 lengths 600.00 1,200.00
Welding Rod, 2.5mm 6012 2.00 boxes 150.00 300.00
Cutting Disc, 4" 10.00 pcs. 75.00 750.00
Grinding Disc, 4" 1.00 pc. 85.00 85.00
Subtotal: 7,063.75
II. Painting Works
Epoxy Primer Red Oxide, Webber 1.00 gallon 656.00 656.00
Mayon Lacquer Thinner 1.00 gallon 397.00 397.00
White Enamel Paint, Boysen 2.00 gallon 650.00 1,300.00
Paint Brush 2" 2.00 pcs 15.00 30.00
Sandpaper, 120 5.00 pcs 18.00 90.00
Epox Joint Filler 1.00 can 300.00 300.00
Subtotal: 2,773.00

Material Cost: 9,836.75

Labor Cost: 6,000.00

Grand Total: 15,836.75

Prepared by:

Michael Jan de Celis

Project Engineer
Project: Camella Homes - Gensan
Location: Phase 2, Blk. 9 Lot 12, Camella Homes Gensan, San Isidro, GSC
Subject: Construction of Door Trellis
Date: March 29, 2017

Description Qty. Unit Unit Cost Total Cost

I. Steel Works
Welding Works
2 x 2 x 1.2mm Square Tube 7.50 lengths 430.50 3,228.75
2 x 2 x 1.5mm Square Tube 3.00 lengths 602.00 1,806.00
2 x 4 x 1.5mm Rectangular Tubing 2.00 lengths 871.00 1,742.00
Welding Rod, 2.5mm 6012 1.00 boxes 150.00 150.00
Cutting Disc, 4" pcs. 75.00 0.00
Grinding Disc, 4" pc. 85.00 0.00
Subtotal: 6,926.75
II. Painting Works
Epoxy Primer Red Oxide, Webber 1.00 gallon 656.00 620.00
Mayon Lacquer Thinner 1.00 gallon 397.00 400.00
White Enamel Paint, Boysen 1.00 quart 184.75 184.75
Paint Brush 2" 1.00 pcs 27.75 27.75
Sandpaper, 120 3.00 pcs 26.75 80.25
Epoxy Joint Filler 1.00 can 165.00 165.00
Subtotal: 1,477.75
Miscellaneous
Transportation and Hauling 1.00 lot 200.00 200.00

Subtotal: 200.00

Material Cost: 8,404.50

Labor Cost: 3,250.00

Grand Total: 11,854.50

Income / Price Difference 3,982.25

Prepared by:

Michael Jan de Celis

Project Engineer
Project: Camella Homes - Gensan
Location: Phase 2, Blk. 9 Lot 12, Camella Homes Gensan, San Isidro, GSC
Subject: Construction of Door Trellis
Date: March 9, 2017

Description Qty. Unit

I. Steel Works
Welding Works
2 x 2 x 1.2mm Square Tube 7.50 lengths
2 x 2 x 1.5mm Square Tube 3.00 lengths
2 x 6 x 1.2mm Rectangular Tubing 2.00 lengths
Welding Rod, 2.5mm 6012 2.00 boxes
Cutting Disc, 4" 10.00 pcs.
Grinding Disc, 4" 1.00 pc.
Subtotal:
II. Painting Works
Epoxy Primer Red Oxide, Webber 1.00 gallon
Mayon Lacquer Thinner 1.00 gallon
White Enamel Paint, Boysen 2.00 gallon
Paint Brush 2" 2.00 pcs
Sandpaper, 120 5.00 pcs
Epox Joint Filler 1.00 can
Subtotal:

Prepared by:

Michael Jan de Celis

Project Engineer