Post on 17-Dec-2015
Repair/ Rehabilitation of School Buildings
(Cluster 2)
May 12, 2014Date Prepared
Estimated Cost by Item of Work(Materials/ Equipment and Labor Only)
Camp Aquino Elem. School
Demolition/ Restoration 10,000.00
Tinsmithry Works 25,260.30
Window 152,352.00
Ceiling Works (Interior Only) 141,479.00
Project Billboard 5,000
TOTAL 334,091.30
Lourdes Elem. School
Demolition 5,000.00Roof Framing Works 146,299.40Tinsmithry Works 103,642.50Project Billboard 5,000
TOTAL 259,941.90
Cut-Cut II Elem. School
Demolition 5,000.00Roof Framing Works 113,890.40Tinsmithry Works 65,158.60Window 70,932.00Project Billboard 5,000.00
TOTAL 259,981.00
Mapalacsiao Elem. SchoolDemolition/ Restoration 8,000.00Excavation 1,200.00Concrete Works 74,224.80Form Works 12,597.00Masonry Works 61,326.20Roof Framing Works 57,769.40Tinsmithry Works 40,365.00Project Billboard 5,000.00
TOTAL 260,482.40
Atioc-Dela Paz Elem. School
Demolition/ Restoration 10,000.00Windows 13,018.00Ceiling Works 90,433.20Tile Works 106,301.00Electrical Works 35,925.50Project Billboard 5,000.00
TOTAL 260,677.70
C.A.T. Elem. SchoolDemolition 5,000.00
Roof Framing Works 143,468.00
Tinsmithry Works 106,454.40
Project Billboard 5,000.00
TOTAL 259,922.40
Buenavista Elem. SchoolCarpentry Works 178,594.00
Tinsmithry Works 9,906.00
Painting Works 66,384.00
Project Billboard 5,000.00
TOTAL 259,884.00
San Carlos Elem. SchoolTinsmithry Works 111,835.10Ceiling Works 75,506.60
Miscellaneous (Steel Post/ Wood Beam)
21,827.00
Painting Works 45,816.00
Project Billboard 5,000.00
TOTAL 259,984.70
Paraiso Elem. SchoolDemolition/ Restoration of Roof 7,000.00
Embankment 1,560.00Masonry Works 101,267.40Roofing & Roof Framing Works 74,724.00Doors & Windows 52,670.00Painting Works 12,645.00Form Works 5,019.30Project Billboard 5,000.00
TOTAL 259,885.70
Total Material Cost 1,844,767.00
Total Labor Cost 570,084.10
Direct Cost 2,414,851.10
Mark-Ups 480,603.45
VAT 289,545.45
ENG’G SUPERVISION 65,000.00
COST OF PROJECT 3,250,000.00
School Total AmountCamp Aquino Elem. School 334,091.30Lourdes Elem. School 259,941.90Cut-Cut II Elem. School 259,981.00 Mapalacsiao Elem. School 260,482.40 Atioc-Dela Paz Elem. School 260,677.70
C.A.T. Elem. School 259,922.40
Buenavista Elem. School 259,884.00
San Carlos Elem. School 259,984.70 Paraiso Elem. School 259,885.70
TOTAL 2,414,851.10
Repair/ Rehabilitation of School Buildings
(Cluster 1)
August 4, 2014Date Prepared
Estimated Cost by Item of Work(Materials/ Equipment and Labor Only)
Sapang Maragul Elem. SchoolDemolition 7,000.00
Concrete/Masonry Works/ Plastering 23,823.80
Doors & Windows 121,440.00
Ceiling Works 111,813.00
Painting Works 25,200.00
Form works 2,808.00
Project Billboard 5,000.00
TOTAL 297,084.80
Paradise Elem. SchoolDemolition/ Restoration 20,000.00
Masonry Works 2,412.80
Ceiling Works 291,155.80
Windows 90,965.00
Painting Works 33,957.00
Roofing works 1,913.60
Project Billboard 5,000.00
TOTAL 445,404.20
Suizo Resettlement Elem. School
Excavation 400.00
Concrete Works 7,433.40
Masonry Works 17,258.80
Roof Framing Works 136,791.20
Tinsmithry Works 93,520.70
Project Billboard 5,000.00
TOTAL 260,404.10
Suizo Bliss Elem. SchoolDemolition 10,000.00Anay Treatment 11,648.00
Masonry Works 9,872.20
Doors & Windows 24,748.00
Ceiling Works 103,922.00
Tinsmithry 66,894.10
Electrical Works 9,171.50
Painting Works 18,684.00
Project Billboard 5,000.00
TOTAL 259,939.80
Bacuit Elem. SchoolDemolition 10,000.00
Roof Framing Works 99,013.20
Tinsmithry 70,613.40
Ceiling Works (Interior Only) 68,255.20
Electrical Works 7,351.50
Project Billboard 5,000.00
TOTAL 260,233.30
Samberga Elem. School
Demolition 4,000.00Concrete Works 57,974.80Ceiling Works 94,161.60Electrical Works 47,765.90Painting Works 51,345.00Project Billboard 5,000.00
TOTAL 260,247.30
San Pablo Elem. School
Demolition 10,000.00Roof Framing Works 99,013.20Tinsmithry 70,613.40Ceiling Works (Interior Only) 68,255.20Electrical Works 7,351.50Project Billboard 5,000.00
TOTAL 260,233.30
School Total AmountSapang Maragul E/S 297,084.80Paradise E/S 445,404.20Suizo Resettlement E/S 260,404.10Suizo Bliss E/S 259,939.80Bacuit E/S 260,233.30Samberga E/S 260,247.30San Pablo E/S 260,233.30
TOTAL 2,043,546.80
Total Material Cost 1,543,350.00 Total Labor Cost 500,196.80 Direct Cost 2,043,546.80 Mark-Ups 406,453.20 VAT 245,000.00 ENG’G SUPERVISION 55,000.00 COST OF PROJECT 2,750,000.00
Repair/ Rehabilitation of School Buildings
(Cluster 3)
August 6, 2014Date Prepared
Estimated Cost by Item of Work(Materials/ Equipment and Labor Only)
Laoang Elem. SchoolDemolition/ Excavation/ Restoration
20,000.00
Concrete/ Masonry Works 114,821.20
Roof Framing Works 89,845.60Tinsmithry Works 67,223.00Project Billboard 5,000.00
TOTAL 296,889.80
Baras-Baras Elem. School
Demolition 10,000.00Roof Framing Works 90,069.20Tinsmithry Works 55,573.70Ceiling Works 67,709.20Tile Works 23,012.60Painting Works 20,931.00Electrical Works 24,567.40Project Billboard 5,000.00
TOTAL 296,863.10
Sinait Elem. SchoolCeiling Works 148,623.80Windows 132,480.00Electrical Works 44,133.70Roofing Works 3,827.20Project Billboard 5,000.00
TOTAL 334,064.70
Tariji Elem. SchoolDemolition 5,000.00Roof Framing Works 112,634.60Tinsmithry Works 69,958.20Ceiling Works 67,412.80Project Billboard 5,000.00
TOTAL 260,005.60
Capulong Elem. School
Demolition/ restoration of Roof
30,000.00
Roof Framing Works 112,634.60
Ceiling Works 103,508.60
Electrical Works 9,171.50
Project Billboard 5,000.00
TOTAL 230,314.70
Balibago I Elem. SchoolDemolition 7,000.00Concrete Works 68,684.20Masonry Works 25,214.80Doors and Window 107,640.00Painting Works 46,666.50Project Billboard 5,000.00
TOTAL 260,205.50
School Total AmountLaoang Elem. SchooL 296,889.80Baras-Baras Elem. School 296,863.10Sinait Elem. School 334,064.70Tariji Elem. School 260,005.60Capulong Elem. School 230,314.70Balibago I Elem. School 260,205.50
TOTAL 1,708,343.40
Total Material Cost 1,282,808,00Total Labor Cost 425,535.40Direct Cost 1,708,343.40Mark-Ups 340,747.51VAT 204,909.09ENG’G SUPERVISION 46,000.00COST OF PROJECT 2,300,000.00
Repair/ Rehabilitation of School Buildings
(Cluster 4)
August 7, 2014Date Prepared
Estimated Cost by Item of Work(Materials/ Equipment and Labor Only)
Matatalaib-Bato Elem. School
Demolition/ Restoration 20,000.00Concrete/ Masonry Works & Partition Wall
40,266.20
Doors & Window 138,828.00Painting Works 56,073.00Project Billboard 5,000.00
TOTAL 260,167.20
San Juan Bautista Elem. School
Anay Treatment 4,290.00Concrete Works 99,010.60
Ceiling Works 121,815.20Form Works 10,868.00Painting Works 19,188.00
Project Billboard 5,000.00
TOTAL 260,171.80
School Total AmountMatatalaib-Bato Elem. School 260,167.20 San Juan Bautista Elem. School 260,171.80
TOTAL 520,339.00
Total Material Cost 388,394.00Total Labor Cost 131,945.00Direct Cost 520,339.00 Mark-Ups 103,297.36VAT 62,363.64ENG’G SUPERVISION 14,000.00COST OF PROJECT 700,000.00