Repair/ Rehabilitation of School Buildings

(Cluster 2)

Estimated Cost by Item of Work

(Materials/ Equipment and Labor Only)

May 12, 2014

Date Prepared

Camp Aquino Elem. School

Demolition/ Restoration Tinsmithry Works 10,000.00

25,260.30

Window Ceiling Works (Interior Only) Project Billboard 152,352.00

141,479.00

5,000

TOTAL 334,091.30

Lourdes Elem. School

Demolition Roof Framing Works Tinsmithry Works Project Billboard 5,000.00

146,299.40

103,642.50

5,000

TOTAL

259,941.90

Cut-Cut II Elem. School

Demolition Roof Framing Works Tinsmithry Works Window Project Billboard 5,000.00

113,890.40

65,158.60

70,932.00

5,000.00

TOTAL 259,981.00

Mapalacsiao Elem. School

Demolition/ Restoration Excavation Concrete Works Form Works Masonry Works Roof Framing Works Tinsmithry Works Project Billboard 8,000.00

1,200.00

74,224.80

12,597.00

61,326.20

57,769.40

40,365.00

5,000.00

TOTAL 260,482.40

Atioc-Dela Paz Elem. School

Demolition/ Restoration Windows Ceiling Works Tile Works Electrical Works Project Billboard 10,000.00

13,018.00

90,433.20

106,301.00

35,925.50

5,000.00

TOTAL 260,677.70

C.A.T. Elem. School

Demolition Roof Framing Works Tinsmithry Works Project Billboard

TOTAL

5,000.00

143,468.00

106,454.40

5,000.00

259,922.40

Buenavista Elem. School

Carpentry Works Tinsmithry Works Painting Works 178,594.00

9,906.00

66,384.00

Project Billboard 5,000.00

TOTAL 259,884.00

San Carlos Elem. School

Tinsmithry Works Ceiling Works 111,835.10

75,506.60

21,827.00

Miscellaneous (Steel Post/ Wood Beam) Painting Works Project Billboard 45,816.00

5,000.00

TOTAL 259,984.70

Paraiso Elem. School

Demolition/ Restoration of Roof Embankment Masonry Works 7,000.00

1,560.00

101,267.40

Roofing & Roof Framing Works Doors & Windows 74,724.00

52,670.00

Painting Works Form Works Project Billboard 12,645.00

5,019.30

5,000.00

TOTAL 259,885.70

Total Material Cost Total Labor Cost Direct Cost Mark-Ups VAT ENG’G SUPERVISION

COST OF PROJECT

1,844,767.00 570,084.10 2,414,851.10 480,603.45 289,545.45 65,000.00

3,250,000.00

School

Camp Aquino Elem. School Lourdes Elem. School Cut-Cut II Elem. School Mapalacsiao Elem. School Atioc-Dela Paz Elem. School C.A.T. Elem. School Buenavista Elem. School San Carlos Elem. School Paraiso Elem. School

TOTAL

Total Amount

334,091.30

259,941.90

259,981.00 260,482.40 260,677.70 259,922.40 259,884.00 259,984.70 259,885.70

2,414,851.10

Repair/ Rehabilitation of School Buildings

(Cluster 1)

Estimated Cost by Item of Work

(Materials/ Equipment and Labor Only)

August 4, 2014

Date Prepared

Sapang Maragul Elem. School

Demolition Concrete/Masonry Works/ Plastering Doors & Windows Ceiling Works Painting Works Form works Project Billboard 7,000.00

23,823.80

121,440.00

111,813.00

25,200.00

2,808.00

5,000.00

TOTAL 297,084.80

Paradise Elem. School

Demolition/ Restoration 20,000.00

Masonry Works 2,412.80

Ceiling Works 291,155.80

Windows Painting Works Roofing works Project Billboard 90,965.00

33,957.00

1,913.60

5,000.00

TOTAL 445,404.20

Suizo Resettlement Elem. School

Excavation 400.00

Concrete Works Masonry Works 7,433.40

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. School

Demolition Anay Treatment Masonry Works Doors & Windows Ceiling Works Tinsmithry Electrical Works Painting Works Project Billboard 10,000.00

11,648.00

9,872.20

24,748.00

103,922.00

66,894.10

9,171.50

18,684.00

5,000.00

TOTAL 259,939.80

Bacuit Elem. School

Demolition 10,000.00

Roof Framing Works 99,013.20

Tinsmithry Ceiling Works (Interior Only) Electrical Works Project Billboard 70,613.40

68,255.20

7,351.50

5,000.00

TOTAL 260,233.30

Samberga Elem. School

Demolition Concrete Works Ceiling Works Electrical Works Painting Works Project Billboard

TOTAL

4,000.00

57,974.80

94,161.60

47,765.90

51,345.00

5,000.00

260,247.30

San Pablo Elem. School

Demolition Roof Framing Works Tinsmithry Ceiling Works (Interior Only) Electrical Works Project Billboard 10,000.00

99,013.20

70,613.40

68,255.20

7,351.50

5,000.00

TOTAL 260,233.30

School

Sapang Maragul E/S Paradise E/S Suizo Resettlement E/S Suizo Bliss E/S Bacuit E/S Samberga E/S San Pablo E/S

TOTAL Total Amount

297,084.80

445,404.20

260,404.10

259,939.80

260,233.30

260,247.30

260,233.30

2,043,546.80

Total Material Cost Total Labor Cost Direct Cost Mark-Ups VAT ENG’G SUPERVISION

COST OF PROJECT

1,543,350.00 500,196.80 2,043,546.80 406,453.20 245,000.00 55,000.00

2,750,000.00

Repair/ Rehabilitation of School Buildings

(Cluster 3)

Estimated Cost by Item of Work

(Materials/ Equipment and Labor Only)

August 6, 2014

Date Prepared

Laoang Elem. School

Demolition/ Excavation/ Restoration Concrete/ Masonry Works 20,000.00

114,821.20

Roof Framing Works Tinsmithry Works Project Billboard 89,845.60

67,223.00

5,000.00

TOTAL 296,889.80

Baras-Baras Elem. School

Demolition Roof Framing Works Tinsmithry Works Ceiling Works Tile Works Painting Works Electrical Works Project Billboard 10,000.00

90,069.20

55,573.70

67,709.20

23,012.60

20,931.00

24,567.40

5,000.00

TOTAL 296,863.10

Ceiling Works Windows

Sinait Elem. School

Electrical Works Roofing Works Project Billboard 148,623.80

132,480.00

44,133.70

3,827.20

5,000.00

TOTAL 334,064.70

Tariji Elem. School

Demolition Roof Framing Works Tinsmithry Works Ceiling Works Project Billboard 5,000.00

112,634.60

69,958.20

67,412.80

5,000.00

TOTAL 260,005.60

Capulong Elem. School

Demolition/ restoration of Roof Roof Framing Works 30,000.00

112,634.60

Ceiling Works Electrical Works Project Billboard 103,508.60

9,171.50

5,000.00

TOTAL 230,314.70

Balibago I Elem. School

Demolition Concrete Works Masonry Works Doors and Window Painting Works Project Billboard 7,000.00

68,684.20

25,214.80

107,640.00

46,666.50

5,000.00

TOTAL 260,205.50

School

Laoang Elem. SchooL Baras-Baras Elem. School Sinait Elem. School Tariji Elem. School Capulong Elem. School Balibago I Elem. School

TOTAL

Total Amount

296,889.80

296,863.10

334,064.70

260,005.60

230,314.70

260,205.50

1,708,343.40

Total Material Cost Total Labor Cost Direct Cost Mark-Ups VAT ENG’G SUPERVISION

COST OF PROJECT 1,282,808,00 425,535.40

1,708,343.40

340,747.51

204,909.09

46,000.00

2,300,000.00

Repair/ Rehabilitation of School Buildings

(Cluster 4)

Estimated Cost by Item of Work

(Materials/ Equipment and Labor Only)

August 7, 2014

Date Prepared

Matatalaib-Bato Elem. School

Demolition/ Restoration Concrete/ Masonry Works & Partition Wall Doors & Window Painting Works Project Billboard 20,000.00

40,266.20

138,828.00

56,073.00

5,000.00

TOTAL 260,167.20

San Juan Bautista Elem. School

Anay Treatment Concrete Works Ceiling Works Form Works Painting Works 4,290.00

99,010.60

121,815.20

10,868.00

19,188.00

Project Billboard 5,000.00

TOTAL 260,171.80

School

Matatalaib-Bato Elem.

School San Juan Bautista Elem. School

TOTAL Total Amount

260,167.20 260,171.80

520,339.00

Total Material Cost Total Labor Cost Direct Cost Mark-Ups VAT ENG’G SUPERVISION

COST OF PROJECT 388,394.00

131,945.00

520,339.00 103,297.36

62,363.64

14,000.00

700,000.00