Project : Sto.

Nino's altar for SINULOG 2020

Contractor :
Date :0

DESCRIPTION QUANTITY
ITEM
# A B

1.0 ROOF

• 1/4 mm thk. Hardiflex

• 1" x 1" thk. solid wood for

• 1" x 1" 1.5mm thk square tubular

2.0 COLUMN/ SUPPORT

• 1" x 2" @ 1.5mm thk. Square tube

• STICKER SINTRA

• 5mm thk. polycarbonate

• 2" x 2" @ 1.5mm thk. Square tube

3.0 WALL

• 1" x 2" @ 1.5mm thk. Square tube

• 2" x 3" solid wood tkd vertical

• 5mm thk. polycarbonate

4.0 BASE
• 1/2" thk. Plyboard sq.m

• 30 x 30 Vinyl tiles sq.m

• 2" x 2" wooden lumber

• 2" x 2" square tubing

•
DCM
Project Management Team

TOTAL UNIT
AMOUNT
COST
C D
Project : Sto. Nino's altar for SINULOG 2020 Date :
Location : CEBU Dept. :
Contractor :
Designer : Patrick Roy Javier
Proj. Manager : Ar. Conrado Angles Jr.

DESCRIPTION QUANTITY
ITEM

# A B

1.00 General Requirements

1.01 Mobilization 1.00 lot

1.02 Building Permit 1.00 lot

1.03 Board Up 90.00 sq.m

1.04 Electrical Consumpition during Const. 1.00 lot

1.06 Demolition (After Sinulog) 1.00 lot

SUB-TOTAL (1):

2.0 Carpentry Works

Supply and Fabricate of stage/platform w/ stairs on 2" x 2" Solid

2.1 1.00 lot
wood and 2" x 2" Square steel tube.

Supply and installation of 1/2" thk. Ply board for the main
2.2 95.76 sq.m
structure of the stage.

Supply and installation of 2" x 4" solid wood on vertical,

2.3 55.00 lm.
supporting interior panel on both sides w/ gold paint fin.

2.4 Supply and Fabricate of 1/4" thk. Hardiflex (main roof). 47.36 sq.m

2.5 Supply and Fabricate of 1/4" thk. Hardiflex (Obelisk) 27.84 sq.m
2.6 Install and Fabricate of 3/4" thk. Plyboard (Crescent Panel) 18.00 sq.m

2.7 Supply and installation 5mm thk. Clear Accrylic. 4.80 sq.m

SUB-TOTAL (1):

3.0 Structural Works

Supply and installation of 2" x 3" x w/ 1.5mm thk. Square tubing

3.1 95.20 lm.
black paint finish (for interior panel frame).

Supply and installation of 2" x 2" w/ 1.5mm thk. Square tubing

3.2 16.00 lm.
w/ gold paint finish (main roof support).

Supply and fabricate 16mm x 16mm square bar (supporting

3.3 61.00 lm.
polycarbonate @ interior panel frame)

Supply and fabricate 2" x 3" 1.5mm thk. Square tubing with
3.4 162.00 lm.
black paint finish (buttress)

Supply and fabricate 2" x 2" 1.5mm thk. Square tubing with
3.5 150.00 lm.
black paint finish (studs @ buttress)

Supply and fabricate 38mm x 38mm 5mm thk.angle bar (Obelisk

3.6 45.00 lm.
Frame)

Supply and Fabricate of 2" x 2" 1.5mm thk. Square Tube ( Canopy
3.7 50.88 lm.
frame)

Supply and fabricate 2" x 1" 1.5mm thk. Square tubing with gold
3.8 36.11 lm.
paint finish (Main Roof )

Supply and fabricate 2" x 3" 1.5mm thk. Square tubing with gold
3.9 53.42 lm.
paint finish (Main Roof )

SUB-TOTAL (1):

4.0 Finishes

4.1 Supply and installation of 30cm x 30cm Vinyl Tiles 20.00 sq.m

Supply and Installation of 4mm thk. Clear Polycarbonate (interior

4.2 150.20 sq.m
panel. Vault Panel, Sub roof, Obelisk wing and Buttresses)

SUB-TOTAL (1):

5.0 Signages & Graphics

5.1 Supply and installation of PITSENYOR! Signage - see detail 1.00 set

5.2 Supply and installation of Penshoppe Signage - see detail 1.00 set

5.3 Supply and installation of SINULOG 2020 Signage - see detail 1.00 set

5.4 Supply and installation Lighted Cross - see detail 1.00 set

5.5 Board-up Graphics 1.00 lot

Supply and installation translucent stickers (c/o designer,

5.6 1.00 lot
artwork, supplier)

SUB-TOTAL (1):

6.0 Lighting Fixtures

6.1 Supply and installation of 25w 4" dia. 3500k Donwlight 34.00 pc/s

Supply and installation 75W outdoor flood light complete with

6.2 4.00 pc/s
holder/housing

6.3 Supply and installation of LED strip 23.00 lm

6.4 Supply and installation of 2 gang switches, Panasonic. 4.00 pc/s

6.5 Supply and installation of convinience outlet 4.00 pc/s

Supply and installation 3.5mm2 THHN stranded wire

6.6
(columbia/duraflex/unicon)
1 box

6.7 Supply and installation 3.5mm royal cord for exposed wirings 80 lm

Supply and installation 5.5mm2 THHN stranded wire

6.8
(columbia/duraflex/unicon)
1 box

6.9 Supply and installation of Junction box with cover 35 pc/s

6.10 Supply and installation of panel board w/ breakers. 1 lot

6.11 Supply and installation pvc/EMT pipes and fittings rough-in 1 lot

6.12 Consumables, electrical tape, cable ties, bolts, screws etc. 1 lot

SUB-TOTAL (1):
7.0 Foliage

7.1 Plants - verify requirement to designer - OSI 1.00 lot

SUB-TOTAL (1):

8.0 Items not specified on Bid form

8.1 -

SUB-TOTAL (1):

SUMMARY

ITEM DESCRIPTION

1.0 General Requirements

2.0 Carpentry Works

3.0 Structural Works

4.0 Finishes

5.0 Signages

6.0 Lighting Fixtures

7.0 Foliage

8.0 Items not specified on Bid form

SUB-TOTAL (1):

GRAND TOTAL

LESS DISCOUNT

NEGO COST
 Project Management Team

TOTAL UNIT
LABOR COST AMOUNT
COST
C
D E
UNIT COST

₱0.00 20000 ₱20,000.00

₱0.00 ₱0.00

266 ₱23,940.00 350 ₱31,500.00

₱0.00 20000 ₱20,000.00

₱0.00 35000 ₱35,000.00

₱106,500.00

₱0.00 90000 ₱90,000.00

250 ₱23,940.00 760 ₱72,777.60

65 ₱3,575.00 57 ₱3,135.00

190 ₱8,998.40 400 ₱18,944.00

323 ₱8,991.67 404 ₱11,246.55

 500 ₱9,000.00 760 ₱13,680.00

1875 ₱9,000.00 850 ₱4,080.00

₱213,863.15

132 ₱12,566.40 800 ₱76,160.00

560 ₱8,960.00 550 ₱8,800.00

275 ₱16,775.00 270 ₱16,470.00

103 ₱16,686.00 800 ₱129,600.00

79 ₱11,850.00 634 ₱95,100.00

80 ₱3,600.00 1000 ₱45,000.00

560 ₱28,492.80 550 ₱27,984.00

560 ₱20,221.60 550 ₱19,860.50

103 ₱5,502.26 800 ₱42,736.00

₱461,710.50

480.00 ₱9,600.00 650 ₱13,000.00

50.00 ₱7,510.00 1000 ₱150,200.00

₱163,200.00
 3600 ₱3,600.00 10000 ₱10,000.00

3600 ₱3,600.00 8500 ₱8,500.00

3600 ₱3,600.00 12000 ₱12,000.00

3600 ₱3,600.00 35000 ₱35,000.00

3600 ₱3,600.00 30,000 ₱30,000.00

7200.00 ₱7,200.00 50000 ₱50,000.00

₱145,500.00

160 ₱5,440.00 2000 ₱68,000.00

1350 ₱5,400.00 700 ₱2,800.00

235 ₱5,405.00 1000 ₱23,000.00

450 ₱1,800.00 750 ₱3,000.00

450 ₱1,800.00 750 ₱3,000.00

5400 ₱5,400.00 7956 ₱7,956.00

67.5 ₱5,400.00 190 ₱15,200.00

5400 ₱5,400.00 10500 ₱10,500.00

155 ₱5,425.00 475 ₱16,625.00

1200 ₱1,200.00 10000 ₱10,000.00

5400 ₱5,400.00 25000 ₱25,000.00

5400 ₱5,400.00 3500 ₱3,500.00

₱188,581.00
 ₱0.00 50000 ₱50,000.00

₱50,000.00

₱0.00

₱0.00

₱106,500.00

₱213,863.15

₱461,710.50

₱163,200.00

₱145,500.00

₱188,581.00

₱50,000.00

₱0.00

₱307,879.13 ₱1,329,354.65

VAT 12% ₱159,522.56

₱1,488,877.21