Republic of the Philippines

Department of Education
Division of Aklan
District of Batan
Bay-ang Magpag-ong National High School
Bay-ang Batan, Aklan

DETAILED ESTIMATES

Sub-Project Title: Installation of Mini Park Railings

Project Location: Bay-ang Magpag-ong National High School
Total Project Cost: PHP 58,268.00

ITEM Description Qty. Unit No. of Days Unit Cost Total Cost
WELDED STRUCTURAL STEEL

A. Materials
33.33333333 2" X 1.40 mm Square Tube 5.00 length 920.00 4,600.00
2" x 1" x 1.40 mm Tubular Tube 13.00 length 700.00 9,100.00
50 E6013 Welding Rod 10.00 kg 120.00 1,200.00
B. Equipment
Welding Machine 1.00 set 5.00 250.00 1,250.00
Electric Grinder 1.00 set 5.00 100.00 500.00
C. Labor
Welder 1.00 person 5.00 500.00 2,500.00
Laborer 3.00 person 5.00 400.00 6,000.00

Total Cost 25,150.00

PAINTING WORKS
A. Materials
QDE Black 1.00 gal 670.00 670.00
Metal Primer 1.00 gal 468.00 468.00
Rust Converter 1.00 liter 250.00 250.00
2" Paint brush 4.00 pc 40.00 160.00
B. Labor
Painter 2.00 person 1.00 400.00 800.00

Total Cost 2,348.00

TILE WORKS

. Area 16.32 sq.m.

wall tiles 16.32
floor tiles 0.00
kitchensink counter 0.00
A. Materials
300 x 300 Floor Tiles 185.00 pc 60.00 11,100.00
Tile Grout (2 kg) 2.00 pack 100.00 200.00
Portland Cement 2.00 bag 265.00 530.00
B. Labor
Rate
Rate (floor tiles) 2.00 sq.m./man-day
man-days 0.00
Rate (wall tiles) 0.80 sq.m./man-day
man-days 20.40
Total man-days 20.40 man-days
20.00
Mason/Tile Setter 2.00 person 10.00 500.00 10,000.00

Unit Cost 1,337.62 per sq.m.

Total Cost 21,830.00
 ITEM Description Qty. Unit No. of Days Unit Cost Total Cost
CONCRETE TRELLIS & POST
A. Materials
Portland Cement 15.00 bag 250.00 3,750.00
1"Graded Gravel 2.00 cu.m. 400.00 800.00
Washed Sand 1.00 cu.m. 350.00 350.00
10mm RSB 8.00 length 160.00 1,280.00
#16 GI Wire 2.00 kg 80.00 160.00

Mason 1.00 person 2.00 500.00 1,000.00

Laborer 2.00 person 2.00 400.00 1,600.00

Unit Cost 1,305.10 per lot

Total Cost 8,940.00

TOTAL DIRECT COST PHP 58,268.00

PREPARED BY: REVIEWED BY:

FREDD SHERWIN N. PANIM RAMAR V. BALADJAY

Teacher 1 Head Teacher 1