Project : Proposed Refurbishment of Gymnasium @ Marikina Elem.

School
Location : Sta. Elena , Marikina City

Item Description Unit Qty Unit Total

Price
1.0 General Requirements
Temporary Barracks Warehouse
3/8 Formply pcs 20 600.00 12,000.00
GI Tie Wire kgs 10 65.00 650.00
Blue Sack roll 1 2,700.00 2,700.00
GI Pipe ! 1/2 pcs 300 890.00 267,000.00
Swivel Clamp 1 1/2 pcs 1000 90.00 90,000.00
C-Purlins 2x6x1.2mm pcs 20 650.00 13,000.00
2x3x10 Coco Lumber pcs 100 145.00 14,500.00
2.0 Removal of existing Steel Structure
Scaff Installation
Cutting Disk 4" pcs 20 120.00 2,400.00
Grinding Disk 4" pcs 15 90.00 1,350.00
3.0 Construction of end wall louvers
Tubular 2x6x1.20nn pcs 40 1,225.00 49,000.00
Welding Rod kgs 25 110.00 2,750.00
Grinding Disk 4" pcs 15 90.00 1,350.00
PPGI 4'x8' pcs 30 5,000.00 150,000.00
Rivets 1/8x1/2 box 15 190.00 2,850.00
Riveter pcs 3 650.00 1,950.00
Epoxy Primer gal 4 600.00 2,400.00
QDE white gal 4 580.00 2,320.00
Paint Thinner gal 3 280.00 840.00
P.Brush 3 pcs 5 60.00 300.00
P.brush 2 pcs 5 35.00 175.00
Baby Roller pcs 10 35.00 350.00
Flat Cord #16 roll 1 4,500.00 4,500.00
12mm Nylon Cord mtrs 50 60.00 3,000.00
Pulley pcs 2 250.00 500.00
4.0 Painting Works
QDE white gal 8 620.00 4,960.00
Paint Thinner gal 4 280.00 1,120.00
Lacquer Thinner gal 1 320.00 320.00
QDE ASSORTED Colors gal 15 650.00 9,750.00
P.Brush 3 pcs 10 60.00 600.00
P.brush 2 pcs 10 35.00 350.00
Baby Roller pcs 10 35.00 350.00
S/P #100 pcs 20 25.00 500.00
Masking Tape pcs 30 25.00 750.00
 Basahan kgs 10 60.00 600.00
Walis Tambo pcs 2 150.00 300.00
Walis Tingting pcs 2 30.00 60.00
5.0 Quonset Roof
QDE Royal Blue gal 80 750.00 60,000.00
Steel Brush pcs 5 120.00 600.00
Black Bag( for thrash) bag 3 50.00 150.00
Roller #7 pcs 10 45.00 450.00
Baby Roller pcs 10 35.00 350.00
P.Brush3 pcs 10 60.00 600.00
Basahan kgs 10 60.00 600.00
Paint Thinner gal 10 280.00 2,800.00

711,095.00

CONTRACT PRICE 3,011,729.32

BAC (1%) 30,117.29
SOP(27%) 813,166.92
SOP ( Engr. Mark ) 4,000.00
PROJECTED MATERIALS COST 711,095.00
PROJECTED LABOR 150,010.00
LABOR SUBCON(LOUVER) 25,000.00
MISCELANEOUS ( Engr.Salary,Gas,Tools: 1.5 % ) 45,175.94
VAT ( 7% ) 210,821.05
PROFIT 1,022,343.12 33.95%
 Labor cost Days Total 150,010.00
Nonong 550 1 550.00
Melchor 370 1 370.00
Paolo 400 1 400.00
Paolo 400 1 400.00
Jorge 520 1 520.00
Emmanuel 400 1 400.00
Alegre 370 1 370.00

Nonong 550 12 6,600.00

Melchor 370 12 4,440.00
Paolo 400 12 4,800.00
Paolo 400 12 4,800.00

Nonong 550 20 11,000.00

Melchor 370 20 7,400.00
Paolo 400 20 8,000.00
Paolo 400 20 8,000.00
Emmanuel 400 6 2,400.00
Alegre 370 6 2,220.00

Emmanuel 400 10 4,000.00

Alegre 370 10 3,700.00
Paineter 1 500 10 5,000.00
Painter 2 500 10 5,000.00
Painter 3 500 10 5,000.00
Painter 4 500 10 5,000.00
Painter 5 500 10 5,000.00
Labor 1 350 10 3,500.00
Labor 2 350 10 3,500.00
Emmanuel 400 12 4,800.00
Alegre 370 12 4,440.00
Paineter 1 500 12 6,000.00
Painter 2 500 12 6,000.00
Painter 3 500 12 6,000.00
Painter 4 500 12 6,000.00
Painter 5 500 12 6,000.00
Labor 1 350 12 4,200.00
Labor 2 350 12 4,200.00

33.95%