Professional Documents
Culture Documents
LOCATION
SUBJECT
DATE
1.
2.
3.
4.
5.
6.
7.
8.
9.
General Requirements
Perimiter Fence
Structural Works(2nd-4th floor slab)
Electrical Works(2nd-3rd Floor)
Plumbing Works(2nd-3rd Floor)
Interior/Extereior Partition(2nd-3rd floor )
Tiling Works for Cr Only(2nd -3rd floor)
Painting Works(Interior/exterior of 2nd to 3rd floor)
Water proofing Works(Comfort room only)
I. GENERAL REQUIREMENTS:
1. MOBILIZITION:
2. TEMPORARY FACILITIES:
A. Fencing
Particulars
Ga 24 x 10' Corr GI Roofing Sheets
2" x 4"x10 Coco Lumber
2" x 3" Coco Lumber
Asstd Sizes CW Nails
Umbrella Nails
Qty
30
200
300
10
10
45,937.50
Unit
Unit Cost
pcs
480
bd ft
20
bd ft
20
kg
75
kg
110
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
B. Workers barracks
Particulars
Ga 24 x 10' Corr GI Roofing Sheets
2" x 4"x10 Coco Lumber
2" x 3" Coco Lumber
Portland Cement
Gravel
Sand
Asstd Sizes CW Nails
Umbrella Nails
Qty
30
200
300
25
3
2
10
10
C.Power Connection
Particulars
temporary power supply
Qty
7
31,500.00
Unit
Unit Cost
month
4500
Sub total Cost
Qty
7
28,000.00
Unit
Unit Cost
month
4000
Sub total Cost
D. Water supply
Particulars
temporary water supply
62,343.75
Unit
Unit Cost
pcs
480.00
bd ft
20.00
bd ft
20.00
bags
223.00
cu.m.
800.00
cu.m.
700.00
kg
75.00
kg
110.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
36
Qty
36
cu.m.
Unit
Unit Cost
cu.m.
650
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
B. BACKFILLING:
Particulars
From other source
Qty
20
Unit
Unit Cost
Ssq.m.
200
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
C. RC COLUMN/FOOTING/MASONRY WORKS
Particulars
6''CHB
16mm dia. X 6.0 m deformed bars
10mm dia. X 6m deformed bars
# 16 GI. tie wire
3/4 gravel
cement
fine sand
185 sq.m.
Qty
Unit
2,405
pcs
135.00
pcs
125.00
pcs
23.00
kg
15.00
cu.m.
463
bags
63
cu.m.
Unit cost
13.00
303.00
118.00
65.00
800.00
223.00
700.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
D. ENTRANCE GATE
Particulars
Lumpsum Cost
Qty
6.00
Unit
sq.m.
Unit cost
4,400.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
E. SEE THRU FENCES
Particulars
barved wire
5.5mmx2x2x4x8 steel matting
1/4x2x2 anglr bar
3/16x1 flat bar
3'' dia g I pipe
totol L=
Qty
2,900.00
44.00
57.00
57.00
27.00
144
Unit
l.m.
pcs
pcs
pcs
pcs
m
Unit cost
28.00
650.00
840.00
450.00
2,800.00
35.00
8.00
pcs
box
303.00
2,300.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
3.2
Qty
3
cu.m.
Unit
cu.m.
4000 psi
Unit Cost
3,700.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
B. Column:
Particulars
4000 psi concrete
71.32
Qty
71
cu.m.
Unit
cu.m.
4000 psi
Unit Cost
3,700.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
C. Tie Beams/Beams:
Particulars
4000 psi concrete
206.25
Qty
206
cu.m.
Unit
cu.m.
4000 psi
Unit Cost
3,700.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
D. Slab on Fill/Suspended Slab:
Particulars
4000 psi concrete
plain cement floor topping
155.08
Qty
155
1,367
cu.m.
Unit
cu.m.
sq.m.
4000 psi
Unit Cost
3,700.00
145.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
2.0 REBARS:
A. Footing:
176
Qty
11
4
Particulars
20mm x 6.0m def bars
# 16 tie wire
kg
Unit
pcs
kg
414 mpa
Unit Cost
533.00
65.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
B. Column:
Strength design
Particulars
25mm x 7.50m def bars
16mm x 7.50m def bars
12mm x 6.0m def bars
10mm x 6. 0m def bars
# 16 tie wire
18178
kg
25mm def bars
16 mm def bars
12mm & 10 mm def bars
Qty
Unit
285
pcs
135
pcs
1412
pcs
225
pcs
364
kg
414 mpa
276 mpa
223 mpa
Unit Cost
1,097.00
379.00
170.00
118.00
65.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
C. Tie Beams/Beams:
Particulars
assorted deformed bars
59098
Qty
59,098
kg
Unit
kg
414 mpa
Unit Cost
64.76
10063
Qty
2722
201
kg
Unit
pcs
kg
223 mpa
Unit Cost
118.00
65.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
Qty
1
Unit
lot
Unit cost
300,000.00
Material cost
Labor cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
V. ELECTRICAL WORKS
Particulars
Fabricated Panel Board, 3R, NEMA
1.60 m x 1.20 m x 1.00 m
Qty
1
Unit
set
Unit cost
105,899.00
set
35,000.00
set
25,000.00
set
26,000.00
set
29,000.00
60 mtrs
25 mts
60 mtrs
111 mtrs
355 mtrs
8 boxes
10 boxes
10
pcs
4
pcs
15
pcs
6
pcs
200
pcs
75
pcs
23
pcs
10
pcs
8
pcs
5
pcs
4
pcs
300 pcs
170 pcs
70 pcs
10 pcs
101 pcs
7 pcs
268 mtrs
48 pcs
8 pcs
1,300.00
750.00
345.00
155.00
105.00
3,000.00
2,600.00
4,300.00
788.00
105.00
1,255.00
75.00
105.00
125.00
185.00
265.00
554.00
885.00
12.00
25.00
25.00
22.00
155.00
225.00
45.00
1,350.00
12,000.00
31 pcs
2,250.00
6 pcs
1,350.00
4 pcs
242 pcs
165.00
185.00
ACU outlet
Switches
Single
2 gang
4 pcs
255.00
4 pcs
4 pcs
220.00
245.00
3 gang
5 pcs
278.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
Qty
Unit
44
44
set
set
1,500.00
1,200.00
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
45
22
38
63
35
29
28
44
45
35
18
19
5
18
18
18
6
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
375.00
75.00
75.00
65.00
70.00
86.00
76.00
220.00
550.00
125.00
135.00
145.00
144.00
96.00
95.00
78.00
500.00
6
8
1
1
13
18
12
8
5
18
24
25
22
23
26
44
12
22
35
22
34
33
33
pcs
pcs
set
set
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
650.00
550.00
650.00
650.00
2,150.00
600.00
500.00
550.00
400.00
708.00
208.00
188.00
222.00
212.00
198.00
225.00
190.00
175.00
350.00
125.00
135.00
125.00
126.00
33
25
pcs
pcs
90.00
80.00
PPR Pipe
PPR. Plug
PPRElbow
PPR Coupling
PPR Close Nipple
PPR Straight Elbow
PPR Cap
Faucet
PPR Pipe
PPR Elbow
PPR Coupling
PPR Plug
PPR Cap
x " , PPR Elbow Reducer
PPR Tee
PPR Plug
Gate Valve
Unit cost
33
26
pcs
pcs
90.00
85.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
3. EXTERIOR PARTITION(MASONRY)
Particulars
6''CHB
cement
sand
10mm dia. def bars
# 16 tie wire
area= 434
sq.m.
Qty
Unit
Unit cost
3,500
pcs
13.00
394
bags
223.00
32
cu.m.
700.00
156
pcs
113.00
11
kg
65.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
6mmx2 flatbar
6mmx4x8 ms plate
Gas and oxygyn
welding rod
168.00
24.00
1.00
22.00
pcs
680.00
pcs
8,450.00
lot
30,000.00
box
2,300.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
area= 66.64
Qty
Unit
96.00
pcs
35.00
pcs
96.00
2.00
1.00
3.00
pcs
680.00
pcs
8,450.00
lot
5,000.00
box
2,300.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
area= 45.36
Qty
Unit
30.00
pcs
30.00
pcs
4.00
20.00
10.00
1.00
5.00
pcs
sq.m.
Unit cost
1,029.00
840.00
680.00
pcs
135.00
pcs
890.00
lot
5,000.00
box
2,300.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
area= 69.12
Qty
Unit
90.00
pcs
54.00
1.00
11.00
sq.m.
Unit cost
1,029.00
840.00
sq.m.
Unit cost
1,029.00
pcs
680.00
lot
6,000.00
box
2,300.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
9. FLUSH DOOR(D-6)
Particulars
0.60x1.20 Flush door(complete set)
pcs
16.00
pcs
28.00
bags
65.00
bags
250.00
bags
225.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
3,990.37 sq.m.
1,367.15 sq.m.
2,623.22 sq.m.
Qty
Unit
Unit cost
3,990.37 sq.m.
125.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
108.68 sq.m.
Qty
Unit
Particulars
Unit cost
108.68 sq.m.
290.00
Material cost
Labor cost
Equipment cost
Total direct cost
Total Indirect cost
Sub total Cost
Unit cost
Prepared by:
Recommend Approval:
ROGELIO L ALIP, CE
J/INSP
JMP
Regional Engr, Logs NCR
267,781.25
100,000.00
167,781.25
Total Cost
14,400.00
4,000.00
6,000.00
750.00
1,100.00
26,250.00
9,187.50
1,312.50
36,750.00
9,187.50
45,937.50
Total Cost
14,400.00
4,000.00
6,000.00
5,575.00
2,400.00
1,400.00
750.00
1,100.00
35,625.00
12,468.75
1,781.25
49,875.00
12,468.75
62,343.75
Total Cost
31,500.00
31,500.00
Total Cost
28,000.00
28,000.00
1,088,163.48
74,250.00
Amount
23,400.00
23,400.00
36,000.00
59,400.00
14,850.00
74,250.00
2,062.50
7,475.00
Amount
4,000.00
4,000.00
1,800.00
180.00
5,980.00
1,495.00
7,475.00
373.75
462,613.62
Amount
31,265.00
40,905.00
14,750.00
1,495.00
12,000.00
103,343.78
43,793.66
247,552.44
111,398.60
11,139.86
370,090.89
92,522.72
462,613.62
2,500.61
45,705.00
Amount
26,400.00
26,400.00
9,240.00
924.00
36,564.00
9,141.00
45,705.00
7,617.50
498,119.86
Amount
81,200.00
28,600.00
47,880.00
25,650.00
75,600.00
10,605.00
18,400.00
287,935.00
100,777.25
9,783.64
398,495.89
99,623.97
498,119.86
3,459.17
8,469,237.14
2,874,531.39
8,991.00
Amount
11,840.00
11,840.00
5,328.00
1,864.80
7,192.80
1,798.20
8,991.00
2,809.69
428,811.50
Amount
263,884.00
263,884.00
65,971.00
13,194.20
343,049.20
85,762.30
428,811.50
6,012.50
1,240,078.13
Amount
763,125.00
763,125.00
190,781.25
38,156.25
992,062.50
248,015.63
1,240,078.13
6,012.50
1,196,650.76
Amount
573,796.00
198,236.75
772,032.75
154,406.55
30,881.31
957,320.61
239,330.15
1,196,650.76
7,716.34
5,594,705.75
11,384.05
Amount
5,863.00
228.80
6,091.80
2,741.31
274.13
9,107.24
2,276.81
11,384.05
1,177,256.52
Amount
312,645.00
51,165.00
240,040.00
26,550.00
23,631.40
654,031.40
261,612.56
26,161.26
941,805.22
235,451.30
1,177,256.52
64.76
3,827,346.56
Amount
3,827,346.56
3,827,346.56
64.76
578,718.61
Amount
321,196.00
13,081.90
334,277.90
116,997.27
11,699.73
462,974.89
115,743.72
578,718.61
57.51
524,849.56
Amount
300,000.00
300,000.00
119,879.65
419,879.65
104,969.91
524,849.56
524,849.56
1,416,215.55
Amount
105,899.00
35,000.00
25,000.00
26,000.00
29,000.00
78,000.00
18,750.00
20,700.00
17,205.00
37,275.00
24,000.00
26,000.00
43,000.00
3,152.00
1,575.00
7,530.00
15,000.00
7,875.00
2,875.00
1,850.00
2,120.00
2,770.00
3,540.00
3,600.00
4,250.00
1,750.00
220.00
15,655.00
1,575.00
12,060.00
64,800.00
96,000.00
69,750.00
8,100.00
660.00
44,770.00
1,020.00
880.00
980.00
1,390.00
861,576.00
258,472.80
12,923.64
1,132,972.44
283,243.11
1,416,215.55
1,416,215.55
616,395.98
Amount
66,000.00
52,800.00
16,875.00
1,650.00
2,850.00
4,095.00
2,450.00
2,494.00
2,128.00
9,680.00
24,750.00
4,375.00
2,430.00
2,755.00
720.00
1,728.00
1,710.00
1,404.00
3,000.00
3,900.00
4,400.00
650.00
650.00
27,950.00
10,800.00
6,000.00
4,400.00
2,000.00
12,744.00
4,992.00
4,700.00
4,884.00
4,876.00
5,148.00
9,900.00
2,280.00
3,850.00
12,250.00
2,750.00
4,590.00
4,125.00
4,158.00
2,970.00
2,000.00
2,970.00
2,210.00
356,041.00
124,614.35
12,461.44
493,116.79
123,279.20
616,395.98
616,395.98
6,186,996.31
1,029,712.92
Amount
130,880.00
303,536.90
77,177.32
65,730.84
2,794.90
580,119.96
232,047.98
11,602.40
823,770.34
205,942.58
1,029,712.92
983.45
902,822.01
Amount
339,393.60
137,860.00
5,861.86
483,115.46
217,401.96
21,740.20
722,257.61
180,564.40
902,822.01
1,968.48
308,897.91
Amount
45,500.00
87,862.00
22,339.80
17,577.78
747.41
174,026.99
69,610.80
3,480.54
247,118.33
61,779.58
308,897.91
1,103.21
2,275,941.60
Amonut
691,488.00
13,164.00
162,120.00
114,240.00
202,800.00
30,000.00
50,600.00
1,264,412.00
505,764.80
50,576.48
1,820,753.28
455,188.32
2,275,941.60
6,513.11
400,075.20
Amonut
98,784.00
29,400.00
65,280.00
16,900.00
5,000.00
6,900.00
222,264.00
88,905.60
8,890.56
320,060.16
80,015.04
400,075.20
6,003.53
156,402.00
Amonut
30,870.00
25,200.00
2,720.00
2,700.00
8,900.00
5,000.00
11,500.00
86,890.00
34,756.00
3,475.60
125,121.60
31,280.40
156,402.00
3,448.02
289,134.00
Amonut
92,610.00
36,720.00
6,000.00
25,300.00
160,630.00
64,252.00
6,425.20
231,307.20
57,826.80
289,134.00
4,183.07
728,791.92
Amonut
109,046.54
189,276.30
83,640.00
15,000.00
24,000.00
420,962.84
147,336.99
14,733.70
583,033.54
145,758.38
728,791.92
1,713.43
95,218.75
55,000.00
55,000.00
19,250.00
1,925.00
76,175.00
19,043.75
95,218.75
228.43
523,170.61
523,170.61
Amonut
45,645.60
187,180.00
4,784.13
40,849.11
27,600.75
306,059.59
107,120.86
5,356.04
418,536.49
104,634.12
523,170.61
1,066.22
852,629.84
852,629.84
Amonut
498,796.25
498,796.25
174,578.69
8,728.93
682,103.87
170,525.97
852,629.84
213.67
54,560.28
54,560.28
Amonut
31,517.20
31,517.20
11,031.02
1,100.00
43,648.22
10,912.06
54,560.28
502.03
20,000,000.00
Approved:
ROMEO S VIO,
DSC
J/SSUPT
JMP
Regional Director NCR
Prepared by:
DANILO E. DULOG
Admin Officer III
Supply Officer
Approved by:
EMILIE P ARANAS
Jail Chief Superintendent
Director
TARGET
DATE
1st Qtr
1st Qtr
1st Qtr
1st Qtr
2nd Qtr
2nd Qtr
3rd Qtr
3rd Qtr
4th Qtr
4th Qtr
4th Qtr
1st Qtr
Quantity Unit
150
pcs
120
bags
7
elf
3
elf
4
pcs
250
pcs
50
sheets
2
kgs
4
kgs
4
kgs
40
pcs
2
sets
1
sets
15
kg
Quantity
10
2
1
2
30
1
4
2
3
1
Unit
bags
pcs
pc
tin
pcs
bag
pcs
pcs
pcs
kg
Unit
tins
tins
gals
pcs
pcs
pcs
2. Labor: painter
Total Direct Cost
Quantity
3
20
20
Prepared by:
DANILO E. DULOG
Admin Officer III
Unit
sets
pcs
PCS
Unit Cost
Estimated Cost
296.00
2,960.00
1,250.00
2,500.00
750.00
3,000.00
360.00
1,800.00
60.00
960.00
Sub-Total
11,220.00
3,927.00
15,147.00
Unit cost
Estimated Cost
950.00
5,700.00
1,300.00
3,900.00
850.00
3,400.00
650.00
1,300.00
2,100.00
16,800.00
400.00
800.00
120.00
720.00
Sub-Total
32,620.00
8,155.00
40,775.00
Unit cost
Estimated Cost
8.00
1,200.00
120.00
14,400.00
3,800.00
26,600.00
6,000.00
18,000.00
270.00
1,080.00
210.00
52,500.00
445.00
22,250.00
130.00
260.00
65.00
260.00
70.00
280.00
75.00
3,000.00
1,850.00
3,700.00
1,650.00
1,650.00
70.00
1,050.00
Sub-Total
146,230.00
65,803.50
212,033.50
Unit cost
Estimated Cost
1,350.00
14,850.00
320.00
2,880.00
600.00
600.00
650.00
3,250.00
2,350.00
2,350.00
480.00
4,800.00
230.00
230.00
50.00
200.00
35.00
280.00
40.00
80
Sub-Total
29,520.00
7,380.00
36,900.00
Unit cost
Estimated Cost
220.00
2,200.00
1,100.00
2,200.00
1,300.00
1,300.00
1,850.00
3,700.00
45.00
1,350.00
70.00
70.00
60.00
240.00
330.00
660.00
445.00
1,335.00
130.00
130.00
Sub-Total
13,185.00
5,933.25
19,118.25
Unit cost
Estimated Cost
2,240.00
11,200.00
1,900.00
13,300.00
1,200.00
2,400.00
2,200.00
6,600.00
360.00
1,440.00
50.00
350.00
85.00
425.00
Sub-Total
35,715.00
8,928.75
44,643.75
I & NFSTI)
Unit cost
Estimated Cost
8.00
4,800.00
120.00
6,000.00
3,800.00
7,600.00
6,000.00
6,000.00
140.00
840.00
70.00
1,050.00
Sub-Total
26,290.00
11,830.50
38,120.50
Unit cost
Estimated Cost
2,500.00
7,500.00
190.00
3,800.00
180.00
3,600.00
Sub-Total
14,900.00
52,000.00
26,362.00
500,000.00
ITEMS
tex screw 2 1/2
# 14 cutting disc
12mm gypsum board
2" dia pvc pipe s1000
angle bar 1 1/2x3/16
angle bar 1/4x1 1/2
angle bar 2X2X1/4
Backfilling Materials
blind revits 1/8
blind rivits
ceiling carrying channel
ceiling furring double metal
ceiling wall angle
Cement
CHB 4"
CHB 6''
cornice 1''x5''x10'
c-purlins 1.5x2x3
c-purlins 1.5x2x6
C-Purlins 2X4X1.2 mm
CWN
danarra/formica sheet
def bars 10 mm
deformed bar 10mm dia
deformed bar 12mm dia
deformed bar 16mm dia
double heat insulator
drill bit 1/8
Epoxy primer gray w catalyst
epoxy primer gray with catalyst
Gl Tie wire # 16
gravel 3/4"
Hardi senipa 1/2x12''
Heat insulation one sided 10 mm
hinges 2x3
Lacquer thinner
lacquer thinner
lumber 2x2x10' Good
lumber 2x2x10' good
lumber 2x2x10' Good
lumber 2x2x12 ro
Paint Brush
paint brush 2''
paint Flat latex
pcs
pcs
pcs
pcs
pcs
pcs
pcs
cu.m.
box
boxes
pcs
pcs
pcs
bags
pcs
pcs
pcs
pcs
pcs
pcs
kls
sheets
pcs
pcs
pcs
pcs
l.m.
pcs
gals
tin
kl
cu.m.
pcs
m
pcs
gals
tin
pcs
pcs
pcs
pcs
pcs
pcs
tin
value ideatech
3.00
450.00
365.00
320.00
450.00
850.00
750.00
900.00
350.00
350.00
120.00
80.00
45.00
245.00
14.00
14.00
225.00
450.00
950.00
350.00
70.00
850.00
136.00
140.00
210.00
320.00
70.00
110.00
700.00
2,500.00
80.00
1,400.00
345.00
35.00
45.00
430.00
1,500.00
130.00
125.00
130.00
130.00
60.00
35.00
1,800.00
tin
pcs
pcs
pc
pcs
pcs
boxes
sheets
pcs
tins
pcs
pcs
m
pcs
pcs
pcs
cu.m.
gals
pcs
pcs
ltrs
packs
boxes
l.m.
2,250.00
70.00
80.00
800.00
650.00
450.00
650.00
1,700.00
45.00
2,200.00
500.00
65.00
455.00
1,600.00
350.00
380.00
1,200.00
1,100.00
1.50
500.00
320.00
1,400.00
2,300.00
30.00
prices
Quantity
150
120
7
3
4
250
50
2
4
4
40
2
1
15
Prepared by:
Danilo E. Dulog
Admin Ofcr III
Unit
pcs
bags
elf
elf
pcs
pcs
sheets
kgs
kgs
kgs
pcs
sets
sets
kg
Unit cost
8.00
120.00
3,800.00
6,000.00
270.00
210.00
445.00
130.00
65.00
70.00
75.00
1,850.00
1,650.00
70.00
Sub-Total
Estimated Cost
1,200.00
14,400.00
26,600.00
18,000.00
1,080.00
52,500.00
22,250.00
260.00
260.00
280.00
3,000.00
3,700.00
1,650.00
1,050.00
146,230.00
65,803.50
212,033.50
Quantity
400
30
2
1
6
5
Unit
pcs
bags
elf
elf
pcs
kg
Prepared by:
Danilo E. Dulog
Admin Ofcr III
Unit cost
8.00
120.00
3,800.00
6,000.00
140.00
70.00
Sub-Total
Estimated Cost
3,200.00
3,600.00
7,600.00
6,000.00
840.00
350.00
21,590.00
9,715.50
31,305.50
Scope of Works:
I. Social hall/mess hall kitchen counter table/partition works
II. Stage improvement (installation of decorative wood panels)
III. Stockroom/mess quarter facility
IV. Perimeter fence repair (Glenda damage) and improvements
V. Social hall toilet improvement
VI. Painting works(for admin and mess hall building)
VII. Equipment & Electrical
I. DEMOLITION & ESCAVATION
A. Direct Cost:
Quantity Unit
150
pcs
120
bags
7
elf
3
elf
4
pcs
250
pcs
50
sheets
2
kgs
4
kgs
4
kgs
40
pcs
2
sets
1
sets
15
kg
Quantity
10
2
1
2
30
1
4
2
3
1
Unit
bags
pcs
pc
tin
pcs
bag
pcs
pcs
pcs
kg
Unit
tins
tins
gals
pcs
pcs
pcs
2. Labor: painter
Total Direct Cost
Prepared by:
DANILO E. DULOG
Admin Officer III
Quantity
3
20
20
Unit
sets
pcs
PCS
Unit Cost
Estimated Cost
296.00
2,960.00
1,250.00
2,500.00
750.00
3,000.00
360.00
1,800.00
60.00
960.00
Sub-Total
11,220.00
3,927.00
15,147.00
Unit cost
Estimated Cost
950.00
5,700.00
1,300.00
3,900.00
850.00
3,400.00
650.00
1,300.00
2,100.00
16,800.00
400.00
800.00
120.00
720.00
Sub-Total
32,620.00
8,155.00
40,775.00
Unit cost
Estimated Cost
8.00
1,200.00
120.00
14,400.00
3,800.00
26,600.00
6,000.00
18,000.00
270.00
1,080.00
210.00
52,500.00
445.00
22,250.00
130.00
260.00
65.00
260.00
70.00
280.00
75.00
3,000.00
1,850.00
3,700.00
1,650.00
1,650.00
70.00
1,050.00
Sub-Total
146,230.00
65,803.50
212,033.50
Unit cost
Estimated Cost
1,350.00
14,850.00
320.00
2,880.00
600.00
600.00
650.00
3,250.00
2,350.00
2,350.00
480.00
4,800.00
230.00
230.00
50.00
200.00
35.00
280.00
40.00
80
Sub-Total
29,520.00
7,380.00
36,900.00
Unit cost
Estimated Cost
220.00
2,200.00
1,100.00
2,200.00
1,300.00
1,300.00
1,850.00
3,700.00
45.00
1,350.00
70.00
70.00
60.00
240.00
330.00
660.00
445.00
1,335.00
130.00
130.00
Sub-Total
13,185.00
5,933.25
19,118.25
Unit cost
Estimated Cost
2,240.00
11,200.00
1,900.00
13,300.00
1,200.00
2,400.00
2,200.00
6,600.00
360.00
1,440.00
50.00
350.00
85.00
425.00
Sub-Total
35,715.00
8,928.75
44,643.75
Unit cost
Estimated Cost
2,500.00
7,500.00
190.00
3,800.00
180.00
3,600.00
Sub-Total
14,900.00
383,517.50
amount
30,000.00
FUND
less
snacks
ideatek paints
ideatec tux
handyman sandpaper Jigsaw blade
handyman Jigsaw blade
handyman bat clip
handyman screw
ideatec various
scrap wood panels
corneza, baseboard
handiman paint, roller, etc
globemaster wall angle
others, Flashdrive
snacks for workers (RER)
snacks for workers (RER)
handiman (asst item)
TOTAL
226.00
395.00
65.00
995.50
119.00
46.00
110.00
2,795.00
7,400.00
10,300.00
1,535.00
396.15
550.00
190.00
190.00
519.50
25,832.15