VICENTE MALAPITAN SENIOR HIGH SCHOOL CALOOCAN,METRO MANILA Tender

Description Unit Cost Total Cost Item No. Description Unit Qty Material Labor Material Labor Grand Total A General Requirements Mobilization/ Utilities, Services, Equipement Rentals/demobilization/ Cleaning & Dsiposal Of Waste Materials Lot 1 1,911.13 1,107.42 1,911.13 1,107.42 3,018.55 Safety And Health Lot 1 1,911.13 0 1,911.13 0 1,911.13 Sub-total 4,929.68 B Carpentry Works Partition Metal Stud Pc 50 137 41.1 6,850 2,055 8,905.00 Wall Angle 1'' X 1'' X 10' Pc 25 70.15 21.05 1,754 526.14 2,279.94 Blind Rivets Pc 100 0.96 0.29 96.00 28.8 124.80 Black Screw Box 2 350 105 700.00 210 910.00 Fiber Cement Ceiling Board (4.5 Mm Thk) Pc 12 474 142.2 5,688 1,706.40 7,394.40 Cabinet Shelves 4,953.00 Plywood, Marine 3/4'' X 4' X 8' Pc 20 1,123.08 336.92 22,462 6,738.48 29,200.08 Wood Edger Pc 20 110.00 33 2,200 660 2,860.00 Wood Glue L 2 120 36 240.00 72.00 312.00 Concealed Hinges Pa 40 30 8.92 1,188.80 357 1,545.44 Cwn, Assorted Kg 2 60.27 18.08 120.54 36 157 Finishing Nails Kg 2 77.00 23.1 154 46.20 200.20 Sub-total 53,888.56 C Electrical Works Flexible Hose 1/2'' M 20 10.64 3.19 212.75 63.83 276.58 Junction Box, 4'' X 4'' G.i. Pc 2 48 14.43 96.20 28.86 125.06 Utility Box, 2'' X 4'' G.i. Pc 2 52 15.6 104 31.2 135.20 3.5 Mm² Thhn Wire, Stranded M 100 26 8 2,600 780 3,380.00 Led Lights 12w Pc 6 480 144 2,880 864 3,744.00 Duplex Convenience Outlet Grounding Type, 20 A, 250v Pc 2 155 46.5 310 93 403.00 Electrical Tape Pc 2 45 13.5 90 27 117.00 Sub-total 8,180.84 D Masonry Work Demolition Of Masonry Wall Sq.m 23.66 450 0.00 10,647.00 10,647.00 Portland Cement Bag 10 220 66 2,200.00 660 2,860.00 Washed Sand Cu.m 2 1,100 330 2,200.00 660 2,860.00 10mm X 6m Rsb Kg 32 57 17.03 1,816 544.93 2,361 G.i. Tie Wire Kg 1 77.14 23.14 77.14 23.14 100.29 Sub-total 18,828.66 E Tile Work Sq.m 3.2 Granite Tiles 60cm X 60cm Pc 10 288 86.4 2,880 864 3,744.00 Tile Adhesive 25kg/bag Bag 1 280 84 280 84 364.00 Tile Grout 5 Kg/bag Bag 1 162.5 48.75 162.5 48.75 211.25 Portland Cement Bag 1 220 66 220 66 286.00 Washed Sand Cu.m 0.5 1,100.00 330 550 165 715.00 Sub-total 5,320.25 F Glass Work Glass Door In Alluminum Frame, Complete With Hardware And Accessories Lot 1 10,000 3,000 10,000 3,000 13,000 Sliding Glass Window Complete With Hardware Lot 1 14,000 4,200 14,000 4,200 18,200 Sub-total 31,200 G Painting Works Concrete Surfaces Sq.m 105 Latex Flat Gal 5 660 198 3,300 990 4,290 Masonry Putty Gal 5 345 103.5 1,725.00 517.5 2,242.50 Latex, Semi Gloss Gal 8 745 223.5 5,960.00 1,788.00 7,748.00 Arci Color Qrt 2 60 18 120 36 156 Wood Surfaces Sq.m 93.44 Enamel, Flatwall Gal 5 760 228 3,800 1,140 4,940 Glazing Putty Gal 5 733 219 3,665.00 1,099.50 4,764.50 Enamel, Semi Gloss Gal 8 650 195 5,200 1,560 6,760 Paint Thinner Gal 4 380 114 1,520 456 1,976 Other Consummables (paint Brush, Sanding Paper) Lot 1 1,200 360 1,200 360 1,560.00 Sub-total 34,437.00 I. Material (vat Inclusive) 112,444.04 Ii. Labor 44,340.95 Iii. Direct Cost (i+ii) 156,785.00 Iv. Indirect Cost 22% Of (iii) 33,408.17 V. Tax 5% Of (iii +iv) 9,509.66 Vi. Total Project Cost (iii + Iv+ V) 199,702.82