Professional Documents
Culture Documents
426 Gleyo
426 Gleyo
Direct Cost
Overhead, Contingency and Miscellaneous (OCM)
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 1 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Submitted by: Mirasol M. Medina Const. Trading 2 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
Overhead, Contingency and Miscellaneous (OCM)
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 3 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
Overhead, Contingency and Miscellaneous (OCM)
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 4 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
Overhead, Contingency and Miscellaneous (OCM)
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 5 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
Overhead, Contingency and Miscellaneous (OCM)
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 6 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Pay Item: CHB Non Load Bearing (Iincluding Reinforcing Steel) 150mm CHB
Production Rate 1.90
Quantity: 322.11 sq.m No. of Hrs 169.53
A Name and Capacity of Equipment Operated No. of Unit No. of Hrs Unit Rate per Hour
Concrete Mixer 1.00 84.76 43.75
Lifting Machine - 84.76 56.25
Sub-Total of A ( Eqipment) P
B Designation of Personnel No. of Men No. of Hrs Unit Rate per Hour
Foreman 1.00 84.76 68.75
Skilled Worker 3.00 84.76 56.25
Laborer 5.00 84.76 46.875
Sub-Total of B ( Labor) P
C Name and Description( Materials) Quantity Unit Unit Cost
CHB 4" thk 1456 pcs 13.00
CHB 6" thk 2,924.00 pcs 20.00
Portland Cement 280.00 bags 265.00
Sand 24.00 cu.m 800.00
RSB,10mm dia.x6.0m 305.00 kgs 37.00
# 16 G.I Wire 12.0 kgs 75.00
Sub-Total of C ( Materials) P
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 7 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 8 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
Project CONSTRUCTION OF 1UNIT 1-STOREY 3-CLASSROOM GOGO ES,ESTANCIA,ILOILO
Location Estancia, Iloilo
Contract ID: 16GH0096
Item No. 1021(1)a
Pay Item: Cement Floor Finish (222.37 sq.m Plain cement finish w/ hardener non skid) Production Rate 4.70
Quantity: 163.78 sq.m No. of Hrs 34.85
A Name and Capacity of Equipment Operated No. of Unit No. of Hrs Unit Rate per Hour
Concrete Mixer 1.00 17.42 43.75
Lifting Machine - 17.42 56.25
Sub-Total of A ( Eqipment) P
B Designation of Personnel No. of Men No. of Hrs Unit Rate per Hour
Foreman - 34.85 68.75
Skilled Worker 4.00 17.42 56.25
Laborer 6.00 17.42 46.875
Sub-Total of B ( Labor) P
C Name and Description( Materials) Quantity Unit Unit Cost
Portland Cement 61.00 bags 265.00
Sand 11.00 cu.m 800.00
Hardener 20.00 bags 100.00
Sub-Total of C ( Materials) P
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 9 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Sub-Total of A ( Eqipment) P
B Designation of Personnel No. of Men No. of Hrs Unit Rate per Hour
Foreman - 92.57 68.75
Skilled Worker 1.00 92.57 56.25
Laborer 1.00 92.57 46.875
Sub-Total of B ( Labor) P
C Name and Description( Materials) Quantity Unit Unit Cost
Tiles,20cmx20cm ( Glazed for Walls) 810.00 pcs 30.00
Tile Adhesive 67.50 bags 250.00
Tile Grout 5kg/pack 15.00 pack 150.00
Interior Bead 15.00 pcs 10.00
External Bead 15.00 pcs 10.00
Tile Trim 15.00 pcs 80.00
Sub-Total of C ( Materials) P
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 10 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Sub-Total of A ( Eqipment) P
B Designation of Personnel No. of Men No. of Hrs Unit Rate per Hour
Foreman - 18.36 68.75
Skilled Worker 1.00 18.36 56.25
Laborer 1.00 18.36 46.875
Sub-Total of B ( Labor) P
C Name and Description( Materials) Quantity Unit Unit Cost
Tiles,20cmx20cm Vetrifed Unglazed Tiles 229.50 pcs 30.00
Tile Adhesive 12.00 bags 250.00
Tile Grout 5kg/pack 5.00 pack 150.00
Sub-Total of C ( Materials) P
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 11 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Sub-Total of A ( Equipment) P
B Designation of Personnel No. of Men No. of Hrs Unit Rate per Hour
Foreman - 117.74 68.75
Skilled Worker 2.00 58.87 56.25
Laborer 2.00 58.87 46.875
Sub-Total of B ( Labor) P
C Name and Description( Materials) Quantity Unit Unit Cost
Ceiling Works 259.00 sq.m
4.5mm thk Fiber Cement Ceiling Board 89.93 sheet 450.00
Double Metal Furring Channel (12mmx38mmx5mx0.mm thk) 45.00 pcs 140.00
Metal Carrying Channel (12mmx38mmx5mx0.8mm thk) 25.00 pcs 160.00
Blind Rivets 6.00 box 225.00
Concrete Nails,1" 12.00 kgs 90.00
Rod Suspension Hanger w/ Adjustment Spring 150.00 pcs 35.00
W-Clip 150.00 pcs 5.50
Wall Angle 85.00 pcs 46.00
Wooden Presevatives( Solignum) 1.00 li 505.00
25mmx25mm wood vent 156.00 bf.ft 41.00
25mmx75mm wood vent frame 219.00 bf.ft 41.00
Mesh Wire(Insect Screen-1/8" holesx4') 24.00 l.m 120.00
Cove Moulding 250.00 pcs 80.00
Lawanit,1/4"thk 25.00 pcs 280.00
S4S Lumber.Kiln Dried Tanguile (25x300mm) 240.00 bd.ft 64.00
Good Lumber 2"x2" 200.00 bd.ft 41.00
Good Lumber 1"x2" 80.00 bd.ft 41.00
Assorted CW Nails 5.00 kgs 75.00
Finishing Nails 5.00 kgs 75.00
Sub-Total of C ( Materials) P
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 12 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
say
DETAILED ESTIMATES
Sub-Total of A ( Eqipment) P
B Designation of Personnel No. of Men No. of Hrs Unit Rate per Hour
Foreman - 56.17 68.75
Skilled Worker 1.00 56.17 56.25
Laborer 1.00 56.17 46.875
Sub-Total of B ( Labor) P
W1 (2.5m x1.50m )5mm thk Jalousie windows with clear glass blades on stand
W2 (1.4m x1.50m )5mm thk Jalousie windows with clear glass blades on stand
W3(0.6m x0.635m )5mm thk Jalousie windows with clear glass blades on stand 3.00 sets 1,600.00
Sub-Total of C ( Materials) P
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 13 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Sub-Total of A ( Eqipment) P
B Designation of Personnel No. of Men No. of Hrs Unit Rate per Hour
Foreman - 46.00 68.75
Skilled Worker 1.00 46.00 56.25
Laborer 1.00 46.00 46.875
Sub-Total of B ( Labor) P
- sets 4,000.00
D2 (0.9m x2.1m )Hollow Core Flush Type Swing Door on 50x150mm thk Mahogany
D3(0.8m x2.1m )Hollow Core Flush Type Swing Door on 50x150mm thk Mahogany
- sets 2,000.00
D4(0.6m x1.20 m ) Swing Door on 50x150mm thk Mahogany Door Jamb complete
D5(0.7m x2.1m )Hollow Core Flush Type Swing Door on 50x100mm thk Mahogany - sets 3,500.00
Sub-Total of C ( Materials) P
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 14 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 15 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 16 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 17 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 18 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Submitted by: Mirasol M. Medina Const. Trading 19 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
say
DETAILED ESTIMATES
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 20 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
say
DETAILED ESTIMATES
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 21 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 22 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 23 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 24 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Submitted by: Mirasol M. Medina Const. Trading 25 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by: Mirasol M. Medina Const. Trading 26 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
Direct Cost
OCM
Profit
Value Added Tax ( VAT)
TOTAL COST
Submitted by:
Submitted by: Mirasol M. Medina Const. Trading 27 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
DETAILED ESTIMATES
None
- Sub-Total of A ( Eqipment) P
Total Cost( Pesos) B Designation of Personnel No. of Men
Unit Cost
8.1
Submitted by: Mirasol M. Medina Const. Trading 28 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
cu.m/hr
27,393.60
27,393.60
Total Cost( Pesos)
1,569.43
1,284.08
1,127.13
3,980.63
Total Cost( Pesos)
31,374.23
3,137.42
3,137.42
1,882.45
39,531.53
346.3
Submitted by: Mirasol M. Medina Const. Trading 29 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
cu.m/hr
17,121.00
17,121.00
Total Cost( Pesos)
490.45
-
704.46
1,194.90
Total Cost( Pesos)
18,315.90
1,831.59
1,831.59
1,098.95
23,078.04
202.2
Submitted by: Mirasol M. Medina Const. Trading 30 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
cu.m/hr
10,272.60
6,848.40
17,121.00
Total Cost( Pesos)
784.71
-
535.03
1,319.74
Total Cost( Pesos)
34,242.00
23,215.50
41,656.24
4,165.62
4,165.62
2,499.37
52,486.87
459.8
Submitted by: Mirasol M. Medina Const. Trading 31 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
cu.m/hr
-
Total Cost( Pesos)
519.06
424.69
353.91
1,297.66
Total Cost( Pesos)
45,583.13
45,583.13
46,880.78
2,344.04
2,344.04
9,376.16
60,945.02
1,754.8
Submitted by: Mirasol M. Medina Const. Trading 32 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
cu.m/hr
151.73
151.73
-
-
303.45
Total Cost( Pesos)
476.85
1,560.61
1,950.76
3,988.23
Total Cost( Pesos)
24,115.00
5,600.00
16,250.00
19,740.00
8,400.00
4,800.00
840.00
5,500.00
371,850.00
11,913.46
469,008.46
473,300.14
23,665.01
23,665.01
94,660.03
615,290.19
44,354.5
Submitted by: Mirasol M. Medina Const. Trading 33 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
sq.m/hr
3,708.45
-
3,708.45
Total Cost( Pesos)
5,827.56
14,304.00
19,866.67
39,998.24
Total Cost( Pesos)
18,928.00
58,480.00
74,200.00
19,200.00
11,285.00
900.00
182,993.00
226,699.68
11,334.98
11,334.98
45,339.94
294,709.59
914.9
Submitted by: Mirasol M. Medina Const. Trading 34 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
sq.m/hr
4,081.51
-
4,081.51
Total Cost( Pesos)
-
10,495.32
17,492.19
27,987.51
Total Cost( Pesos)
17,225.00
10,400.00
2,000.00
29,625.00
61,694.02
3,084.70
3,084.70
12,338.80
80,202.23
91.5
Submitted by: Mirasol M. Medina Const. Trading 35 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
sq.m/hr
762.26
-
762.26
Total Cost( Pesos)
-
3,920.22
4,900.27
8,820.49
Total Cost( Pesos)
16,165.00
8,800.00
2,000.00
26,965.00
36,547.76
1,827.39
1,827.39
7,309.55
47,512.08
290.1
Submitted by: Mirasol M. Medina Const. Trading 36 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
sq.m/hr
-
Total Cost( Pesos)
-
5,207.14
4,339.29
9,546.43
Total Cost( Pesos)
24,300.00
16,875.00
2,250.00
150.00
150.00
1,200.00
44,925.00
54,471.43
2,723.57
2,723.57
10,894.29
70,812.86
2,185.6
Submitted by: Mirasol M. Medina Const. Trading 37 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
sq.m/hr
-
Total Cost( Pesos)
-
1,032.75
860.63
1,893.38
Total Cost( Pesos)
6,885.00
3,000.00
750.00
10,635.00
12,528.38
626.42
626.42
2,505.68
16,286.89
1,774.2
Submitted by: Mirasol M. Medina Const. Trading 38 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
sq.m/hr
2,207.70
2,207.70
Total Cost( Pesos)
-
6,623.10
5,519.25
12,142.35
Total Cost( Pesos)
40,468.75
6,300.00
4,000.00
1,350.00
1,080.00
5,250.00
825.00
3,910.00
505.00
6,396.00
8,979.00
2,880.00
20,000.00
7,000.00
15,360.00
8,200.00
3,280.00
375.00
375.00
136,533.75
150,883.80
7,544.19
7,544.19
12,447.91
178,420.09
Submitted by: Mirasol M. Medina Const. Trading 39 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
606.1
sq.m/hr
-
Total Cost( Pesos)
-
3,159.52
2,632.93
5,792.45
57,000.00
30,000.00
4,800.00
91,800.00
97,592.45
4,879.62
4,879.62
8,051.38
115,403.07
3,160.9
Submitted by: Mirasol M. Medina Const. Trading 40 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
sq.m/hr
-
Total Cost( Pesos)
-
2,587.50
2,156.25
4,743.75
48,000.00
11,400.00
59,400.00
64,143.75
3,207.19
3,207.19
5,291.86
75,849.98
3,664.3
Submitted by: Mirasol M. Medina Const. Trading 41 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
sq.m/hr
-
Total Cost( Pesos)
-
10,409.54
8,674.62
19,084.15
Total Cost( Pesos)
17,642.24
20,849.92
2,775.00
13,750.00
1,125.00
1,050.00
1,500.00
2,700.00
61,392.16
80,476.31
4,023.82
4,023.82
6,639.30
95,163.24
118.70
Submitted by: Mirasol M. Medina Const. Trading 42 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
sq.m/hr
-
Total Cost( Pesos)
-
1,269.94
1,058.29
2,328.23
Total Cost( Pesos)
2,750.00
3,000.00
3,000.00
1,440.00
925.00
225.00
210.00
72.00
1,650.00
1,800.00
2,400.00
1,080.00
210.00
72.00
18,834.00
21,162.23
1,058.11
1,058.11
1,745.88
25,024.34
197.9
Submitted by: Mirasol M. Medina Const. Trading 43 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
sq.m/hr
28,928.73
12,398.03
12,398.03
53,724.78
Total Cost( Pesos)
22,729.71
37,194.08
30,995.06
90,918.85
Total Cost( Pesos)
14,250.00
9,000.00
11,700.00
62,400.00
18,000.00
9,100.00
2,880.00
4,560.00
6,500.00
15,000.00
15,000.00
1,500.00
2,250.00
1,000.00
173,140.00
317,783.63
15,889.18
15,889.18
26,217.15
375,779.14
56.8
Submitted by: Mirasol M. Medina Const. Trading 44 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
sq.m/hr
9,945.83
9,945.83
Total Cost( Pesos)
7,814.58
12,787.50
10,656.25
31,258.33
Total Cost( Pesos)
131,285.00
3,648.00
7,296.00
3,648.00
3,840.00
2,400.00
1,680.00
450.00
725.00
240.00
155,212.00
196,416.17
9,820.81
9,820.81
16,204.33
232,262.12
681.1
Submitted by: Mirasol M. Medina Const. Trading 45 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
LS/hr
-
1,250.00
1,041.67
2,291.67
Total Cost( Pesos)
7,200.00
6,400.00
294.00
150.00
2,848.00
392.00
300.00
624.00
45.00
684.00
308.00
780.00
1,104.00
400.00
3,375.00
1,750.00
1,440.00
2,675.00
212.00
376.00
180.00
475.00
1,135.00
305.00
250.00
425.00
200.00
350.00
540.00
1,000.00
36,217.00
38,508.67
1,925.43
1,925.43
3,176.97
45,536.50
Submitted by: Mirasol M. Medina Const. Trading 46 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
45,536.5
-
-
Total Cost( Pesos)
-
3,750.00
3,125.00
6,875.00
Total Cost( Pesos)
1,500.00
2,800.00
3,600.00
5,500.00
120.00
375.00
150.00
200.00
300.00
400.00
90.00
200.00
500.00
600.00
425.00
680.00
640.00
420.00
180.00
15.00
1,120.00
19,815.00
26,690.00
1,334.50
1,334.50
2,201.93
31,560.93
Submitted by: Mirasol M. Medina Const. Trading 47 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
31,560.9
-
-
Total Cost( Pesos)
-
1,250.00
1,041.67
2,291.67
Total Cost( Pesos)
3,360.00
700.00
1,050.00
800.00
250.00
408.00
448.00
375.00
186.00
7,577.00
9,868.67
493.43
493.43
814.17
11,669.70
11,669.7
Submitted by: Mirasol M. Medina Const. Trading 48 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
Total Cost( Pesos)
-
-
Total Cost( Pesos)
1,527.78
1,250.00
1,041.67
3,819.44
Total Cost( Pesos)
7,200.00
3,600.00
4,800.00
3,750.00
3,825.00
2,250.00
2,720.00
2,720.00
1,200.00
576.00
792.00
1,068.00
34,501.00
38,320.44
1,916.02
1,916.02
3,161.44
45,313.93
45,313.9
Submitted by: Mirasol M. Medina Const. Trading 49 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
Total Cost( Pesos)
-
-
Total Cost( Pesos)
-
112.50
93.75
206.25
Total Cost( Pesos)
1,800.00
1,500.00
900.00
1,200.00
1,200.00
3,900.00
10,500.00
10,706.25
535.31
535.31
883.27
12,660.14
12,660.1
Submitted by: Mirasol M. Medina Const. Trading 50 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
Total Cost( Pesos)
-
-
Total Cost( Pesos)
-
5,625.00
4,687.50
10,312.50
Total Cost( Pesos)
12,000.00
23,400.00
5,250.00
1,800.00
42,450.00
52,762.50
2,638.13
2,638.13
4,352.91
62,391.66
62,391.7
Submitted by: Mirasol M. Medina Const. Trading 51 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
Total Cost( Pesos)
2,250.00
2,250.00
Total Cost( Pesos)
-
2,892.86
2,410.71
5,303.57
Total Cost( Pesos)
-
12,870.00
6,750.00
-
5,410.00
3,246.00
-
18,000.00
46,276.00
53,829.57
2,691.48
2,691.48
4,440.94
63,653.47
1,768.2
Submitted by: Mirasol M. Medina Const. Trading 52 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
each/hr
-
-
Total Cost( Pesos)
-
750.00
625.00
1,375.00
Total Cost( Pesos)
2,400.00
3,920.00
1,875.00
150.00
8,345.00
9,720.00
486.00
486.00
801.90
11,493.90
5,747.0
Submitted by: Mirasol M. Medina Const. Trading 53 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
Total Cost( Pesos)
-
-
Total Cost( Pesos)
11,550.00
2,700.00
14,250.00
Total Cost( Pesos)
1,200.00
1,000.00
6,000.00
2,400.00
5,000.00
2,500.00
18,100.00
32,350.00
1,617.50
1,617.50
2,668.88
38,253.88
12,067.5
Submitted by: Mirasol M. Medina Const. Trading 54 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
50.00 sq.m/hr
No. of Hrs 2.64
No. of Hrs Unit Rate per Hour Total Cost( Pesos)
-
No. of Hrs Unit Rate per Hour Total Cost( Pesos)
851.40
85.14
85.14
51.08
1,072.76
8.13
say 8.1
Submitted by: Mirasol M. Medina Const. Trading 55 1unit 2STY 6CL Barotac Viejp NHS, Iloilo
Department of Public Works and Highways
Contract ID No. 16GH0096
Contract Name: Construction of 1Unit 1 Storey 3 Classroom Gogo ES,Estancia,Iloilo
804(1)b Embankment( From Borrow) 73.70 cu.m In Figures: 497.6 In Figures: 36,673.12
In words: Four hundred ninety seven pesos and sixty centavos only.
300(1) Gravel Surface Course 34.73 cu.m In Figures: 1,596.20 In Figures: 55,436.03
In words: One thousand five hundred ninety six pesos and twenty centavos only.
1046(2)b CHB Non Load Bearing (Including Reinforc 210.03 sq.m In Figures: 796.90 In Figures: 167,372.91
In words: Seven hundred ninety six pesos and ninety centavos only.
1027(1) Cement Plaster Finish 562.76 sq.m In Figures: 138.00 In Figures: 77,660.88
In words: One hundred thirty eight pesos only.
1021(1)a CementFloor Finish (222.37 sq.m Plain ceme 222.37 sq.m 170.5 In Figures: 37,914.09
In Figures:
In words: One hundred seventy pesos and fifty centavos only.
1018 (1) Glazed Tiles and Trim 32.40 sq.m In Figures: 1,988.00 In Figures: 64,411.20
In words: One thousand nine hundred eighty eight pesos only.
1018 (2) Unglazed Tiles 9.18 sq.m In Figures: 1,613.80 In Figures: 14,814.68
In words: One thousand six hundred thirteen pesos and eighty centavos only
1003(1)a1 Ceiling (4.5mm Fiber Cement Board on meta 294.36 sq.m In Figures: 606.10 In Figures: 178,411.60
In words: Six hundred six pesos and ten centavos only
1009(1)a Jalousie Windows (Glass) 36.51 sq.m In Figures: 3,160.90 In Figures: 115,404.46
In words: Three thousand one hundred sixty pesos and ninety centavos only.
1032(1)a1 Painting Works( Masonry/Concrete/ Includ 801.92 sq.m In Figures: 118.7 In Figures: 95,187.90
In words: One hundred eighteen pesos and seventy centavos only.
1014(1)b1 Pre-painted Metal Sheets (Corrugated Typ 341.00 sq.m In Figures: 681.1 In Figures: 232,255.10
In words: Six hundred eighty one pesos and ten centavos only.
1001(8) Sewer Line Works 1.00 Lumpsum In Figures: 45,536.50 In Figures: 45,536.50
In words:Forty five thousand five hundred thirty six pesos and fifty centavos only.
1002(6) Cold Water Lines 1.00 Lumpsum In Figures: 31,560.90 In Figures: 31,560.90
In words: Thirty one thousand five hundred sixty pesos and ninety centavos only.
1100(19) Conduits,Boxes and Fittings 1.00 Lumpsum In Figures: 11,669.70 In Figures: 11,669.70
In words: Eleven thousand six hundred sixty nine pesos and seventy centavos only.
1101(18) Wires and Wiring Devices 1.00 Lumpsum In Figures: 45,313.90 In Figures: 45,313.90
In words: Sixty thousand one hundred eighty two pesos and seventy centavos only.
1102(1)b1 Panelboard with Main & Branch Breakers( 1.00 set In Figures: 12,660.10 In Figures: 12,660.10
In words: Twelve thousand six hundred sixty pesos and ten centavos only.
1103(1) Lighting Fixtures ( Includes Wall Fan) 1.00 Lumpsum In Figures: 62,391.70 In Figures: 62,391.70
In words: Sixty two thousand three hundred ninety one pesos and seventy centavos only.
1051(1) Railing (Includes 90.80m; 50mm dia. G.I.Pip 36.00 meter In Figures: 1,768.15 In Figures: 63,653.40
In words: One thousand seven hundred sixty eight pesos and fifteen centavos only.
B.5 Project Billboard/Signboards( DPWH & COA 2.00 each In Figures: 5,747.00 In Figures: 11,494.00
In words:Five thousand seven hundred forty seven pesos only.
B.7 Occupational Safety and Health Program 3.17 months In Figures: 12,067.50 In Figures: 38,253.98
In words: Twelve thousand sixty seven pesos and fifty centavos only.
GRAND TOTAL In words: Two million seven hundred ten thousand one hundred ninety six pesos and seventy four centavos only.
In Figures 2,710,196.74
Submitted by:
General Manager
(Name of Bidder)
ID No. 16GH0096
Contract: CONSTRUCTION OF 1UNIT 1-STOREY 3-CLASSROOM GOGO ES, ESTANCIA,ILOILO
Location ESTANCIA, Iloilo
Item No. Description First Quarters Second Quarters Third Quarters Fourth Quarters
Submitted by:
(Name of Bidder)
Department of Public Works and Highways
Contract ID No. 16GH0096
Location Estancia,Iloilo
SUMMARY SHEETS
I. MATERIALS
No. Description Unit Rate
Location Estancia,Iloilo
SUMMARY SHEETS
Good Lumber 2"x2" bd.ft 41.00
Good Lumber 1"x2" bd.ft 41.00
Assorted CW Nails kgs 75.00
Finishing Nails kgs 75.00
W1 (2.5m x1.50m )5mm thk Jalousie windows with clear glass blades sets 9,500.00
on standard jalouplus casing and fixed clear glass transom on
50x150mm Mahogany Jamb complete with Hareware and accessories
W2 (1.4m x1.50m )5mm thk Jalousie windows with clear glass blades sets 5,000.00
on standard jalouplus casing and fixed clear glass transom on
50x150mm Mahogany Jamb complete with Hardware and accessories
W3(0.6m x0.635m )5mm thk Jalousie windows with clear glass blades sets 1,600.00
on standard jalouplus casing and fixed clear glass transom on
50x150mm Mahogany Jamb complete with Hardware and accessories
D1 (0.9m x2.4m )Mahogany Panel Door on 50x150mm thk Mahogany
Jamb with Fixed Clear Glass Transom ,complete with hardware and sets 8,000.00
accessories cylinder type lockset
D2 (0.9m x2.1m )Hollow Core Flush Type Swing Door on 50x150mm sets 4,000.00
thk Mahogany Jamb with Marine Plywood Facing Inside and Ordinary
Outside with SS kicking Plate
D3(0.8m x2.1m )Hollow Core Flush Type Swing Door on 50x150mm thk sets 3,800.00
Mahogany Jamb with Marine Plywood Facing Inside and Ordinary
Outside complete with hardware and accessories cylinder type lockset
sets 2,000.00
D4(0.6m x1.20 m ) Swing Door on 50x150mm thk Mahogany Door
Jamb complete with hardware and accessories cylinder type lockset
D5(0.7m x2.1m )Hollow Core Flush Type Swing Door on 50x100mm thk sets 3,500.00
Mahogany Jamb with Marine Plywood Facing complete with hardware
and accessories cylinder type lockset
Flat Latex gals 550.00
Semi Gloss latex gals 650.00
Tingting Color latex pint 185.00
Masonry Putty gals 550.00
Brush Roller pcs 75.00
Paint Brush pcs 70.00
Concrete Neutralizer gals 150.00
Sand Paper No.80/100 pcs 18.00
Glazing Putty gals 550.00
Flat Wall Enamel gals 600.00
Quick Dry Enamel gals 600.00
Paint Thinner gals 360.00
Location Estancia,Iloilo
SUMMARY SHEETS
Tinting Color (oil) ltr 185.00
Brush Roller pcs 75.00
Paint Brush pcs 70.00
Sanding Paper pcs 18.00
Glazing Putty gals 550.00
Flat Wall Enamel gals 600.00
Black Slating Paint-green gals 600.00
Paint Thinner gals 360.00
Paint Brush pcs 70.00
Sanding Paper pcs 18.00
Paint Red Lead gals 540.00
Aluminum Paint Zinc Choromate gals 650.00
Paint Thinner gals 360.00
Paint Brush 4" pcs 70.00
Paint Brush 2" pcs 50.00
75mmx75mmx6mm Angular Bar pcs 950.00
65mmx65mmx6mm Angular Bar pcs 750.00
50mmx50mmx6mm Angular Bar pcs 650.00
150mmx65mmx20mmx2mm Purlins pcs 1,200.00
12mm dia. Sag rod with nut and washer pcs 120.00
16mm dia.x 350mm long Anchor Bolt pcs 350.00
16mm dia Standard turn buckles pcs 180.00
16mm x6.0m cross bracing pcs 380.00
6mm Gusset Plate sheet 6,500.00
12mm thk Base Plate sheet 15,000.00
Steel Scaffoldings set 15,000.00
Welding Rod kgs 100.00
Acetylene tanks 750.00
Oxygen tanks 500.00
Ga. 26 Prepainted Long span -Rib Type Roofing Sheets lm 385.00
Ga.26 x24'x8' Prepainted Ridge Roll pcs 456.00
Ga.26 x24'x8' Prepainted Gutter pcs 456.00
Ga.26 x24'x8' Prepainted Flushing pcs 456.00
12x300mm Fiber Cement Facia Board pcs 320.00
J BOLT with 6mm pcs 4.00
40mmx40mmx5mm angular bar pcs 280.00
Location Estancia,Iloilo
SUMMARY SHEETS
Blind Rivets pcs 1.00
Silicon Sealant tubes 145.00
Touch up Paint li 240.00
PVC Pipe 8"x10 ft pcs 900.00
PVC Pipe 6"x10 ft pcs 800.00
PVC Elbow 6"x 90 deg. pcs 98.00
PVC Elbow 6"x 45 deg. pcs 75.00
PVC Pipe 4"x10 ft pcs 712.00
PVC Elbow 4"x 90 deg. pcs 98.00
PVC Elbow 4"x 45 deg. pcs 75.00
PVC wye reducer 4"x 3" pcs 52.00
PVC wye reducer 4"x 2" pcs 45.00
PVC wye 4"x 4" pcs 57.00
PVC Tee reducer 4"x 3" pcs 77.00
PVC Tee reducer 4"x 2" pcs 65.00
PVC Tee 4"x 4" pcs 138.00
PVC closet bend 4" pcs 80.00
PVC clean out 6" pcs 675.00
PVC clean out 4" pcs 350.00
PVC p -trap 4" pcs 120.00
PVC Pipe 3"x10 ft pcs 535.00
PVC Elbow 3"x 45 deg. pcs 53.00
PVC Tee reducer 3"x 2" pcs 94.00
PVC clean out 3" pcs 60.00
PVC p -trap 3" pcs 95.00
PVC Pipe 2"x10 ft pcs 227.00
PVC Elbow 2"x 90 deg. pcs 61.00
PVC wye 2"x 2" pcs 50.00
PVC Tee 2"x 2" pcs 85.00
PVC clean out 2" pcs 40.00
PVC p -trap 2" pcs 70.00
PVC Pipe 1"x10 ft pcs 135.00
PVC Cement pcs 250.00
Water Closet 1.6 gpf with acc., incl .tissue and soap holder set 5,500.00
Lavatory,Pedestal type complete w/ acc. set 3,500.00
Lever TYPE Faucet w/ acc for conc. Counter sink set 200.00
Location Estancia,Iloilo
SUMMARY SHEETS
Face Mirror sq.ft 120.00
S.S Floor Drain pcs 120.00
Tapeflon Tape rolls 25.00
PP-R Pipe 1/2" dia pcs 250.00
PP-R Pipe 3/4" dia pcs 350.00
PP-R Pipe 1" dia pcs 450.00
PP-R Pipe 1 1/2 " dia pcs 550.00
PP-R Coupling 3/4" dia pcs 15.00
PP-R Coupling 1 1/2 " dia pcs 25.00
PP-R Coupling Reducer 1/2 "x 3/4" dia pcs 15.00
PP-R Elbow 90 deg 1/2 " dia pcs 20.00
PP-R Elbow 90 deg 3/4 " dia pcs 30.00
PP-R Elbow 90 deg 1" dia pcs 40.00
PP-R Elbow 90 deg 1 1/2" dia pcs 18.00
PP-R Tee 1/2 " dia pcs 20.00
PP-R Tee 3/4 " dia pcs 25.00
PP-R Tee 1" dia pcs 30.00
PP-R Tee 1 1/2" dia pcs 85.00
PP-R Female adaptor Thread 1 1/2" dia pcs 85.00
Gate Valve 3/4" dia pcs 320.00
Gate Valve 1 1/2" dia pcs 420.00
End Cap pcs 30.00
Teflon Tape rolls 15.00
Solvent cement 400cc cans 224.00
PVC Conduit Pipe 20mm dia. X 3.0m pcs 96.00
Rigid Steel Conduit Pipe 32mm dia. X 3.0m pcs 350.00
PVC Elbow 20mm dia. pcs 75.00
PVC utility box pcs 32.00
Service Entrance Cap. 32mm dia pcs 250.00
Junction Box pcs 34.00
Solvent cement 400cc cans 224.00
G.I Tie Wire kgs 75.00
Electrical Tape cans 31.00
Location Estancia,Iloilo
SUMMARY SHEETS
Electrical Wire 3.5 mm2 THHN,rest color ln.m 24.00
Electrical Wire 3.5 mm2 THHN,green color ln.m 24.00
Electrical Wire 5.5 mm2 THHN ln.m 24.00
Electrical Wire 2.50mm2 THHN ln.m 25.00
Electrical Wire 14mm2 THHN ln.m 85.00
Electrical Wire 30mm2 THW ln.m 150.00
Duplex Convenience Outlet pcs 170.00
Wall Fan Outlet pcs 170.00
Weather Proof Convenience Outlet pcs 400.00
1 Gang Switch pcs 96.00
2 Gang Switch pcs 132.00
3 Gang Switch pcs 178.00
Fire Alarm Bell, Vibrating Type set 3,000.00
Fire Alarm Station, Manual Single Action set 2,010.00
Fire Alarm Control Panel, One Zone set 5,800.00
Fire Estinguisher set 3,000.00
Panel Board Bolt on Type as MDP,2 Branches assy 1,800.00
Circuit Breakers 100Amp,Main assy 1,500.00
Circuit Breakers 60Amp assy 900.00
Panel Board Bolt ,10 Branches assy 1,200.00
Circuit Breakers 60Amp assy 1,200.00
Circuit Breakers 20Amp assy 650.00
Wall Fan complete with Accessories sets 2,000.00
2x36 watts Flourescent Lamp, Louver type alum. reflector sets 1,300.00
1x36 watts Flourescent Lamp, Louver type alum. reflector sets 750.00
Pinlight Fix, Recessed Type with CFL,3u,18 Watts,Daylight sets 450.00
GI Pipe,50mm diax 6.0m, S-40 pcs 1,425.00
Square bar,19mmx6.0m kgs 37.00
25mmx25mmx6m Angular Bar Nosing kgs 50.00
12mmx2mm flat bar kgs 50.00
GI Pipe,38mm diax 6.0m, S-40 pcs 1,082.00
GI Pipe,32mm diax 6.0m, S-40 pcs 1,082.00
25mmx25mmx6m Angular Bar Nosing kgs 50.00
6mmx1.2mx2.44m Checkered Plate pcs 3,600.00
50mmx150mmx1500mm x3mm Channel Bar pcs 5,400.00
Tarpulin sq.ft 25.00
Rough Lumber bd.ft 35.00
Marine Plywood, 1/4" thk pcs 375.00
Location Estancia,Iloilo
SUMMARY SHEETS
Assorted Nails kgs 75.00
Safety Helmet pcs 120.00
Safety Gloves pcs 100.00
Safety Shoes pcs 600.00
Body Harness pcs 1,200.00
First Aide Kit kit 5,000.00
Warning Signs each 500.00
III. EQUIPMENTS
No. Description Unit Rate
III. LABOR
No. Description Unit Rate
Submitted by:
General Manager