VICENTE MALAPITAN SENIOR HIGH SCHOOL CALOOCAN,METRO MANILA Tender

Description Republic Of The Philippines Department Of Education Schools Division Office Caloocah City Corner 10th Ave, P. Sevilla St., Grace Park, Caloocan City Project Title Location Division Funding :source Project Duration Tracking Number: Rec2o24-07-15307 Programofworks Detailedcostestimate Provisions Of Toilet With Septic Tank At Principal’s Office Vicente Malapitan Senior High School Sdo - Calooean Maintenance And Other Operating Expenses (mooej Cy2o24 60 Calendar Days Item. No. Dercription Unit Qty Unit Coat Total Coat ‘rand Total Materiel Labor Materiel Labor A. Generejrequærememts Mobilization/ Utilities,services, Equipment Rentals/demobilization /cleaning & Disposal Of Waste Materials Lot 1.00 1,911.87 1,107.91 1,911.87 1,107.91 3,019.79 Safety And Health Lot 1.00 1,911.87 0.00 1,911.87 0.00 1,911.87 Sub-total B. Toilet B.1 Masoxzcy Worlc Sq.m 7.50 Chb 4" Thk Pc 94.00 11.80 3.54 1,109.20 332.76 1,441.96 Portland Cement Bag 4.00 220.00 66.00 880.00 264.00 1,144.00 Washed Sand Eu.m 1.00 1,100.00 330.00 1,100.00 330.00 1,430.00 10mm X 6m Rsb Kg 10.00 56.76 17.03 567.64 170.29 737.93 G.i. Tie Wire Kg 1.00 77.14 23.14 77.14 23.14 100. 29 Plastering Sq.m 15.00 Portland Cement Bag 5.00 220.00 66.00 1,100.00 330.00 1,430.00 Washed Sand Eu.m 1.00 1,100.00 330.00 1,100.00 330.00 1,430.00 Sub-total B.2 E‘ormarorlcs Coco Lumber Bdft 40.00 25.00 7.50 1,000.00 300.00 1,300.00 Phenolic Board 1/ 2" Pc 2.00 800.00 240.00 1,600.00 480.00 2,080.00 Cwn, Assorted Kg 1.00 60.27 18.08 60.27 18.08 78.35 Sub-total B.3 Doors Pvc Door With Lamb Set 1.00 3,000.00 900.00 3,000.00 900.00 3,900.00 Sub-total 3,900.oo B.4 Eleetrical Works Electrical Conduit Upvc, 15mmø Pc 4.00 100.00 30.00 400.00 120.00 520.00 3.5 Mm° Thhn Wire, Stranded M 20.00 26.00 7.80 520.00 156.00 676.00 Junction Box, 4" X 4" G.i. Pc 1.00 48.10 14.43 48.10 14.43 62.53 Utility Box, 2" X 4" G.i. Pc 1.00 52.00 15.60 52.00 15.60 67.60 Ceiling Receptacle 3-1/2"ø Pc 1.00 45.00 13.50 45.00 13.50 58.50 Led Light 8w Pc 1.00 120.00 36.00 120.00 36.00 156.00 Electrical Tape Pc 1.00 45.00 13.50 45.00 13.50 58.50 Sub-total B.5 Plumhixzg Worlcs Lavatory, Pedestal Type With Accessories Set 1.00 2,600.00 780.00 2,600.00 780.00 3,380.00 Faucet, Hose Bibb, Brass 1/2"ø Pc 1.00 190.00 57.00 190.00 57.00 247.00 Pp-r Pipe 1"ø X 4.0m Pc 20.00 480.00 144.00 9,600.00 2,880.00 12,480.00 Pp-r Coupling, 1"ø Pc 5.00 22.50 6.75 112.50 33.75 146. 25 Pp-r Elbow 90° X 1"ø Pc 4.00 32.30 9.69 129.20 38.76 167.96 Pp-r Cross Tee Reducer, 1" X 1/2"ø Pc 1.00 37.00 11.10 37.00 11.10 48.10 Pp-r Tee Reducer, 1" X 1/2"ø Pc 1.00 29.00 8.70 29.00 8.70 37.70 Pp-r Pipe 1/2"ø X 4.0m Pc 10.00 225.00 67.50 2,250.00 675.00 2,925.00 Pp-r Coupling, 1/2"ø Pc 4.00 12.50 3.75 50.00 15.00 65.00 Pp-r Elbow 90° X 1/2"ø Pc 4.00 17.10 5.13 68.40 20.52 88.92 Female Adaptor 1/2"ø Pc 2.00 25.00 7.50 50.00 15.00 65.00 Pp-r End Cap, 1"ø Pc 1.00 23.00 6.90 23.00 6.90 29.90 Gate Valve, 1"ø Pc 2.00 522.00 156.60 1,044.00 313.20 1,357.20 Teflon Tape Roll 3.00 14.00 4.20 42.00 12.60 54.60 Sub-total 21,092.63 B.6 Saxzitacy Worlcs Chipping Works On Concrete Lot 1.00 8,500.00 0.00 8,500.00 8,500.00 1 Of 3 Item. No. Dercription Unit Qty Unit Ter L Colt Bor Total Er L Colt L Or Grand Total Portland Cement Bag 5.00 220.00s 66.00 1,100.ooj 330.00 1,430.00 Washed Sand Cu.m 1.00 1,100.00 330.00 1,100.00 330.00 1,430.00 Water Closet Flange Set 1.00 297.00 89.10 297.00 89.10 386.10 Water Closet Set 1.00 1,500.00 450.00 1,500.00 450.00 1,950.00 Bidet Pc 1.00 800.00 240.00 800.00 240.00 1,040.00 Pvc Sanitaiy Pipe 4"ø X 3.0m Pc 15.00 584.10 175.23 8,761.50 2,628.45 11,389.95 Pvc Sanitaiy Pipe 2"ø X 3.0m Pc 10.00 389.40 116.82 3,894.00 1,168.20 5,062.20 Pvc Sanitaiy Wye 4" X 4" Pc 2.00 115.00 34.50 230.00 69.00 299.00 Pvc Sanitaiy Wye Reducer 4" X 2" Pc 2.00 97.00 29.10 194.00 58.20 252.20 Pvc Sanitaiy Wye 2" X 2" Pc 2.00 38.00 11.40 76.00 22.80 98.80 Pvc Sanitaiy Elbow 1/8 X 2"ø Pc 2.00 27.00 8.10 54.00 16.20 70.20 Pvc Sanitaiy Elbow 1/8 X 4"ø Pc 2.00 67.50 20.25 135.00 40.50 175. 50 Pvc Sanitaiy Elbow 90° X 2"ø Pc 2.00 25.00 7.50 50.00 15.00 65.00 Pvc Sanitaiy Tee 2" X 2" Pc 2.00 36.00 10.80 72.00 21.60 93.60 Brass Cleanout 4" X 4" Pc 1.00 380.00 114.00 380.00 114.00 494.00 Pvc P-trap 2" Pc 1.00 144.00 43.20 144.00 43.20 187. 20 S.s. Floor Drain 4" X 4" Set 1.00 227.25 68.18 227.25 68.18 295.43 Pvc Cement Can 2.00 160.00 48.00 320.00 96.00 416. 00 Sub-total B.7 Tile Worlcs Wall Sq.m 20.00 Glazed Tiles 60cm X 60cm Pe 60.00 252.00 7s.oo Is,i2o.oo| ,sen.oo 19,656.00 Tile Adhesive 25 Kg/bag Bag 4.00 280.00 84.00 1,120.ooj 336.00 1,456.00 Tile Grout 5 Kg/bag Bag 2.00 162.50 48.75 325.00j 97.50 422.50 Flooring Sq.m 6.00 Unglazed Tiles 60cm X 60cm Pe 20.00 288.00 86.40 5,760.ooj 1,728.00 7,488.00 Tile Adhesive 25 Kg/bag Bag 2.00 280.00 84.00 560.00j 168.00 728.00 Tile Grout 5 Kg/bag Bag 1.00 162.50 48.75 162.som 48.75 21125 Sub-total B.8 Paintixzg Worlcs Concrete Surfaces Sq.m 12.00 Neutralizer Gal I.oo 19s.oo | S .so Ris.oo| S .so 253.50 Latex, Flat Gal I.oo Neo.oo | Inn.oo Neo.oo | Inn.oo 858.00 Masonry Putty Gal 1. 0o 345.00 | 103.5o 345.00 | 103.5o 448.50 Latex, Semi Gloss Gal 2.00 745.00 223.50 1,490.00 447.00 1,937.00 Acri Color Qrt I.oo Oo.oo | Ix.oo Oo.oo | Ix.oo 78.00 Other Consumables (paint Brush, Sanding Paper) T 1.00 1,000.00 300.00 1,000.00 300.00 1,300.00 Sub-total 4,875.00 Provision Of Septie Tank 3 Chamber {dimension: L=2m X W=1.5m X D=3.omj C.i Earthworks Clearing And Grubbing Sq.m 6.00 90.00 O.oo| Slo.oo 540.00 Structural Excavation Cu.m 9.00 350.00 O.oo| S,iso.oo 3,150.00 Backfilling And Compaction Cu.m 1.80 280.00 O.oo| Som.oo 504.00 Gravel Bedding G-1 Cu.m 0.22 1,200.ooj 360.00 264.00j 79.20 343. 20 Sub-total 4,537.20 C.2 Coxzcretixzg Worlcs Top Slab Cu.m 0.45 Portland Cement Bag 6.00 220.00 66.00 1,320.00 396.00 1,716.00 Crushed Gravel 1" Cu.m O.so I,2oo.oo| Leo.oo Ooo.oo| Rio.oo 780.00 Washed Sand Cu.m 0.25 1,100.00 330.00 275.00 82.50 357. 50 Bottom Slab Cu.m 0.45 Portland Cement Bag 6.00 220.00 66.00 1,320.00 396.00 1,716.00 Crushed Gravel 3/4" Cu.m 0.50 1,280.00 384.00 640.00 192.00 832.00 Washed Sand Cu.m 0.25 1,100.00 330.00 275.00 82.50 357.50 Sub-total 5,t59.oo Cs Rehar Worlcs Top Slab Kg 65.00 Bottom Slab Kg 65.00 Deformed Round Bars, Grade 40 Kg 130.00 57.69 17.31 7,499. 41 2,249.82 9,749.23 G.i. Tie Wire Kg 3.00 77.14 23.14 231.43 69.43 300.86 Sub-total 10,050.09 C4 Fof Wofk6 Sq.m 3.00 Coco Lumber Bd.ft 15.30 25.00j 7.50 382.50 114.75 497. 25 Plywood Ordinary, 1/4" X 4' X 8' Pc 1.00 298.00j 89.40 298.00 89.40 387.40 Cwn, Assorted Kg 1.00 60.27j 18.08 60.27 18.08 78.35 2 Of 3 Item. No. Dercription Unit Qty Unit Coat Materiel Labor Total Materiel Coat Labor ‘rand Total Sub-total 963.oo Cs Masoxzcy Worlcs Wall Chb 6" Thk Pc 150.ooh 17.90j 5.37 2,685.ooh 805.50 3,490.50 Portland Cement Bag 6.ooh 220.ooh 66.00 1,320.ooh 396.00 1,716.00 Washed Sand Eu.m I.oo| I,ioo.oo| Sso.oo I,ioo.oo| Sso.oo 1,430.00 10mm X 6m Rsb Kg 16.ooh 56.76j 17.03 908.22j 272.47 1,180.69 G.i. Tie Wire Kg 1.ooh 77.14j 23.14 77.14j 23.14 100. 29 Plastering Portland Cement Bag 6.00 220.00 66.00 1,320.00 396.00 1,716.00 Washed Sand Eu.m I.oo| I, Ioo.oo| Seo.oo I, Ioo.oo| Seo.oo 1,430.00 Sub-total 11,063.48 Cu Saxzitacy Worlcs Pvc Sanitaiy Pipe 4"ø X 3.om Pc 6.00 778.80a 233.64 4,672.80a 1,401.84 6,074.64 Pvc Sanitaiy Pipe 2"ø X 3.om Pc 6.00 389.40a 116.82 2,336.40a 700.92 3,037.32 Pvc Sanitaiy Wye 4" X 4" R 4oo| Iiloo| S+5o 46ooo| Is8oo 598.00 Pvc Sanitaiy Wye Reducer 4" X 2" Pc 4.00 97.00s 29.10 388.00s 116.40 504.40 Pvc Sanitaiy Elbow 1/8 X 4"ø Pc 2.00 67.50a 20.25 135.00s 40.50 175. 50 Pvc Sanitaiy Elbow 1/8 X 2"ø Pc 2.00 27.00s 8.10 54.00s 16.20 70.20 Pvc Sanitaiy Elbow 90° X 2"ø R 4oo| 2loo| 75o Ioooo| Sooo 130. 00 Pvc Sanitaiy Tee Reducer 4" X 2" Pc 4.00 85.00s 25.50 340.00s 102.00 442.00 Pvc Sanitaiy Tee 2" X 2" Pc 2.00 389.40a 116.82 778.80a 233.64 1,012.44 Pvc Cleanout Pc 2.00 34971a 104.91 699.43a 209.83 909.26 Pvc Cement Can 2.00 160.00s 48.00 320.00s 96.00 416. 00 Sub-total I. Materiel {vat Inclusive) 110,965.85 Ii. Labor Iii. Direct Cost {i+hj 156,910.40 Iv. Indirect Cost 22% Of (hu V. Tax 5% Of (iii+ivj Vi Total Project Cost {iii+iv+v) 199,863.00 Note: General Requirements Are Not Subjected To Indirect Cost Prepared By: Renen.raspado Diisonengneer Tracking Rumber: Rec2o24-07- 15307 Approved: