Republic of the Philippines

Department of the Interior and Local Government

BUREAU OF FIRE PROTECTION
Regional Office - VIII
Corner J. Romualdez and P. Paterno Streets, Tacloban city
Tel. Number (053) 325-6391 / Fax Number (053) 325-7123
email: bfp_region8@yahoo.com

PROJECT: Repair and Improvement of San Isidro Fire Station

OWNER: Bureau of Fire Protection Region 8
LOCATION: San Isidro, North Leyte
AMOUNT: Php 819,081.46

DETAILED ESTIMATE
NO QTY UNIT UNIT COST AMOUNT TOTAL AMOUNT

A OTHER GENERAL REQUIREMENTS

1 Mobilization/Demobilization 1 lot
2 Building permit fee/Miscellaneous fee/Tax fee 1 lot
3 Equipment Rentals 1 lot
4 Demolition of Existing Floor Tiles & Flooring 9 m3
5 Demolition of Existing Ceiling Materials 75.6 m2
6 Demolition of Existing Drywall Partition 92.3 m2
7 Demolition of CHB Wall 1.92 m2
8 Houling of Debris 1 lot
Sub-Total -
B CONCRETE WORKS ( for crack flooring ) 4 m3
1 Portland Cement 30 bags
2 Sand 2 m3
3 Crushed Gravel 3/4 4 m3
Material Cost -
C TERMITE CONTROL
1 Soil Poisoning 1 lot
2 Wood Preservation 1 lot
3 Fire Retardant 1 lot
Material Cost -
D MASONRY WORKS 1.92 m 2
1 4" CHB on Plaster Finish for Exterior Wall (Included 1.92 m2
Reinforcements)
Material Cost -
E DRYWALL WORKS 164.7 m 2
1 Ceiling Frame and Plywood Installation 75.6 m2
2 Carpentry and Joinery of Wall Frame and Plywood 89.1 m2
installation
Material Cost -
F TILES WORKS 75.6 m 2
1 Installation of 60x60cm Glazed Tiles 75.6 m2
Material Cost -
G DOOR
1 Aluminum Sliding Door 1 lot
Material Cost -
H PAINTING WORKS 416.7 m 2
1 Exterior Wall Semi Gloss Paint Finish 148.8 m2
2 Interior Wall Semi Gloss Paint Finish 267.9 m2
Material Cost -
I ELECTRICAL WORKS
1 Rectifying of Electrical Lines 1 lot
Material Cost -

J ESTIMATED CONTRACT COST

1 TOTAL MATERIAL COST -
2 TOTAL LABOR COST (35% of MC) -
3 TOTAL of "A" -
4 TOTAL DIRECT COST -
5 CONTRUCTOR PROFIT ( 10 % OF DC ) -
6 OCM (15% of DC) -
7 VAT {7% of (DC+CF+OCM)} -
8 TOTAL INDIRECT COST -
9 GRAND TOTAL ESTIMATED COST -

Prepared by:

Contractor / Project Engineer Date

Noted by:

Contractor's Signature Over Printed Name