Republic of the Philippines

Province of Camarines Norte

Daet
PROVINCIAL ENGINEER'S OFFICE
Date prepared:
NAME OF PROJECT REHABILITATION OF COMMUNITY AFFAIRS OFFICE EQUIPMENT USED

LOCATION Prov'l Capitol Compound Daet, Camarines Norte Enough Handtools

PROJECT DESCRIPTION Repair of 2 Storey (4.0 m x 5.0 m) Bldg.

APPROPRIATION P 100,000.00
SOURCE
IMPLEM. PROCEDURE By Admin
NO. OF CALENDAR DAYS 60 days
Spec DESCRIPTION OF ITEM NO. TOTAL UNIT QTY UNIT PRICE AMOUNT
IV CARPENTRY WORKS 100.00 L.S 1.00 144,471.00 144,471.00

100.00
TOTAL P 144,471.00
BREAKDOWN OF ESTIMATED EXPENDITURES
I. ESTIMATED COST
A. Direct Cost B. Indirect Cost
1.0 OCM
1.0 Materials 107,015.00 2.0 Profit
2.0 Supply / Delivery 3.0 VAT
2.1 Testing of Materials 4.0 Provincial Tax
2.2 Labor 37,456.00 5.0 Sand and Gravel Tax
3.0 Direct Labor Sub - total
3.1 PERA Total of I
3.2 Equipt. Expenses II. ESTIMATED GOVERNMENT EXPENSES
5.0 Supervision 1.0 Pre-Construction Engineering
6.0 Contingency - 2.0 Row & Land Improvement
Sub - total 144,471.00 3.0 Project Management -44,471.00
4.0 Materials Quality Control
Total of II
GRAND TOTAL ESTIMATED P 100,000.00
Say……….

Prepared by: Checked by: Reviewed by:

FRANCISCO GILBERT V. ALBINO SAHLEE T. YANTO SAMSON C. LARGO

Engineer III Chief-Planning Division Assistant Provincial Engineer

Recommending Approval: Approved by:

JHONNY B. ENOVA JONAH PEDRO G. PIMENTEL

Provincial Engineer Acting Governor
 2

Project: REHABILITATION OF COMMUNITY AFFAIRS OFFICE

Location: Prov'l Capitol Compound Daet, Camarines Norte

DETAILED ESTIMATES
Item Description Unit Qty. Unit Cost Amount

V CARPENTRY WORKS Est'd Qty. = 1.00 L.S

(Built in Cabinet,Hanging Cabinet, Table)
A. Materials
3/4" Marine Plywood pcs 66 1200 79,200.00
1/4" Marine Plywood pcs 4 330 1,320.00
1"x1"x12' Good Lumber bf 25 50 1,250.00
1/4 thk. transparent Glass sq.m 7.65
CW Nails (Assorted Size) kgs 3 75 225.00
S/S Piano door hinges w/ hardware accessories pcs 12 230 2,760.00
Drawer Handle, S/S w/ hardware accessories pcs 37 150 5,550.00
Drawer locker w/ hardware accessories pcs 37 180 6,660.00
Magnet catches pcs 37 20 740.00
QDE Paint, Semi-Gloss, Brown gal 2 750 1,500.00
QDE Flat gal 2 650 1,300.00
Mini Roller Brush pcs 2 95 190.00
2in Paint Brush pcs 2 35 70.00
Lacquer Thinner lit 2 150 300.00
Clear, Wood Termicide lit 3 1000 3,000.00
Wood filler lit 1 35 35.00
Wood Glue lit 2 150 300.00
Cabinet Handle, Analok pcs 4 65 260.00
2''x2'' Aluminum Center Frame, Analok pcs 3 585 1,755.00
Silicon Sealant, Brown pcs 2 150 300.00
Blind Rivets box 2 150 300.00
MATERIALS COST 107,015.00

B. Labor
Lumpsum LS 1 37,456.00 37,456.00
LABOR COST 37,456.00

TOTAL ITEM COST 144,471.00

Unit Item Cost 144,471.00

TOTAL PROJECT COST 144,471.00

 3

DETAILED ESTIMATES
Amount

79,200.00
1,320.00
1,250.00

225.00
2,760.00
5,550.00
6,660.00
740.00
1,500.00
1,300.00
190.00
70.00
300.00
3,000.00
35.00
300.00
260.00
1,755.00
300.00
300.00
107,015.00

37,456.00
37,456.00

144,471.00
L.S

144,471.00
Project: REHABILITATION OF COMMUNITY AFFAIRS OFFICE
Location: Prov'l Capitol Compound Daet, Camarines Norte

QUANTITY ESTIMATE
I DEMOLITION OF EXISTING STRUCTURE
Area = 7.10m x 5.00m
Area = 35.50m2

II FOOTING AND COLUMN

Footing = 1.00m x 1.00m x 0.25m Column 1 = 0.20m x 0.30m x 3.00m
Footing = 0.25m3 Column 1 = 0.18m3

Column 2 (6 Units) = 0.25m x 0.25m x 2.80m Total Volume = 0.25m3 + 0.18m3 + 1.05m3
Column 2 ( 6 Units) = 1.05m3 Total Volume = 1.48m3

III 2ND FLOOR BEAM & ROOF BEAM

2B = 32.00m x 0.20m x 0.35m SB = 12.00m x 0.15m x 0.35m
2B = 2.24m3 SB = 0.63m3

RB = 12.00m x 0.20m x 0.30m WB = 7.90m x 0.20m x 0.35m

RB = 0.72m3 WB = 0.47m3

Total Volume =2.24m3 + 0.72m3 + 0.63m3 + 0.47m3

Total Volume = 4.06m3

IV 2ND FLOOR REINFORCED CONCRETE SLAB

Volume = 7.97m x 7.70m x 0.10m
Volume = 6.14m3

V MASONRY WORKS
A1 = 10.00m x 2.50m A2= 8.10m x 2.50m A3= 8.10m x 1.50m
A1 = 25.00m2 A2 = 20.25m2 A3 = 12.15m2

Total Area =(25.00m2 + 20.25m2 + 12.15m2) - 14.70m2

Total Area = 57.40m2 - 14.70m2
Total Area = 42.70m2

VI ROOFING WORKS
Area = 9.70m x 5.85 m
Area = 56.745m2

VII DOORS AND WINDOWS

D1 = 0.80m x 2.10m D2 (2 units)= 0.70m x 2.10m D3 (6 units) = 1.40m x 1.20m
D1 = 1.68m2 D2 (2 Units)= 2.94m2 D3 (6 units) = 10.08m2

Total Area =1.68m2 + 2.94m2 + 10.08m2

Total Area = 14.70m2

VII FORMS AND SCAFOLDINGS 1.0 Lumpsum

= 1.40m x 1.20m