NAME OF PROJECT: GARAGE (Area : 6m x 7m)

LOCATION: SAN MIGUEL, SITIO PINASU-AN, HERNANI, EASTERN SAMAR

Quantity
Unit
ARTICLES
10
pcs.
Round post (6m)
4
pcs.
Beam 2 x 6 x 12 (80 bdft.)
5
pcs.
Rufters 2 x 6 x 20 (100 bdft.)
15
pcs.
Trusses member 2 x 5 x 18 (225 bdft.)
10
pcs.
Queen post 2 x 4 x 14 (93.33 bdft.)
35
pcs.
Purlins 2 x 3 x 16 (280 bdft.)
20
pcs.
Misc. Lumber 2 x 3 x 16 (120 bdft.)
800
pcs.
Nipa Shingles
200
pcs.
Oway Straw
5
kls.
Nails 4
4
kls.
Nails 3
1
kls.
Nails 2

PREPARED BY:
LEO G. CIDRO

Unit Price
Php. 500.00/pc
9.00/bdft.
9.00/bdft.
9.00/bdft.
9.00/bdft.
9.00/bdft.
9.00/bdft.
8.00/pc.
1.00/pc.
60.00/kilo
60.00/kilo
60.00/kilo
TOTAL
PLUS: LABOR COST (40%)
GRAND TOTAL

Amount
Php. 5,000.00
720.00
900.00
2,025.00
840.00
2,520.00
1,080.00
6,400.00
200.00
300.00
240.00
__ 60.00
Php. 20,225.00
_8,090.00
Php. 28,315.00

NAME OF PROJECT: Comfort Rooms / Bathrooms

LOCATION: SAN MIGUEL, SITIO PINASU-AN, HERNANI, EASTERN SAMAR
Quantity
Unit
ARTICLES
Unit Price
100
pcs.
CHB 4 x 8 x16
11.00/pc
6
pcs.
10mm C-bar
145.00/pc
5
bags
Cement
238.00/bag
1
kilo
Tie wire
70.00/k
1/2
cu.m.
Pea Gravel
900.00/cu.m.
1
cu.m.
Sand
850.00/cu.m.
475
pcs.
Tiles 8 x 8
15.00/pc.
5
kilos
White Cement
30.00/k
TOTAL
PLUS: LUMPSUM
GRAND TOTAL
Note: Partial Payment Php. 2,000.00 (Carpenter and Helper)

PREPARED BY:
LEO G. CIDRO

Amount
1,100.00
870.00
1,190.00
70.00
450.00
850.00
7,125.00
150.00
Php.
11,805.00
10,000.000
Php.
21,805.00

NAME OF PROJECT: ADDITIONAL MATERIALS - Comfort Rooms / Bathrooms

LOCATION: SAN MIGUEL, SITIO PINASU-AN, HERNANI, EASTERN SAMAR
Quantity
Unit
ARTICLES
Unit Price
40
pcs.
CHB 4 x 8 x 16
11.00/pc
1/2
cu.m.
sand
850.00/cu.m.
3
pcs.
faucet (plastic)
30.00/pc.
3
pcs.
gate valve
250.00/pc.
4
pcs.
shower head
39.00/pc
4
set
plastic doors w/ locks
1,400.00/set
2
pcs.
exhaust fan 35cm x 35cm
1,500.00/pc.
TOTAL

PREPARED BY:
LEO G. CIDRO

Amount
440.00
425.00
90.00
1,250.00
156.00
5,600.00
3,000.00
Php.
10,961.00

Php.

NAME OF PROJECT: TAILING POND

LOCATION: SAN MIGUEL, SITIO PINASU-AN, HERNANI, EASTERN SAMAR
I.
Labor for drilling of Tailing Pond
a. Rent one unit backhoe with operator
b. One helper
II.
Budgetary Requirements
a. Rental of backhoe for 15 days x 10, 000.00
b. Operator of backhoe for 15days x 750.00
c. Oiler/helper for 15 days x 200.00
SUB-TOTAL
Plus
a. Crude oil/diesel 70L x 15 days x 49.00/L
b. Thin oil (5 Gallons)

Php. 150, 000.00

11, 250.00
3, 000.00
164, 250.00
Php. 51, 450. 00
______500.00
216, 200.00

III.

PREPARED BY:
LEO G. CIDRO

Water System for tilling pond

a. 10pcs. Plastic drum x P1200.00
b. 30 pcs. Pipe x115.00
c. 40 pcs. Faucet 120.00
d. 1 can solvent x 150.00
e. 500m rubber hose x 25.00
f. 20 pcs. Teflon x 20.00
g. 1 unit water pump x 9, 500.00
SUB-TOTAL
GRAND TOTAL

Php.

Php.

12, 000.00
3, 450.00
4, 800.00
150.00
12,500.00
200.00
___9, 500.00
42, 600.00
258, 800.00

NAME OF PROJECT: COTTAGE

LOCATION: CABONG, BORONGAN CITY, EASTERN SAMAR
QUANTITY - UNIT
ARTICLES - UNIT PRICE
8 pcs.
coco-round post x 200.00
6 pcs.
good lumber post x 500.00
2 pcs.
upper beam 2x6x24-48bdft x 9.00
4 pcs.
floor beam 2x6x24-96bdft x 9.00
5 pcs.
rufters 2x6x18-90bdft x 9.00
16 pcs.
truss member 2x4x16-170.66bdft x 9.00
10 pcs.
trusses 2x4x14-93.33bdft x 9.00
20 pcs.
Purlins 2x3x14-140bdft x 9.00
20 pcs.
Purlins 2x3x16-160bdft x 9.00
35 pcs.
studs 2x3x12-280bdft x 9.00
50 pcs.
misc. lumber 2x3x12-300bdft x 9.00
12 bags
cement -245.00/bag
2 pcs.
flat bar 2"x6m-350.00
2 cu.m.
sand - 650/cum
2 cu.m.
gravel -650/cum
15 kls.
nails 4" - 60.00/K
10 kls.
nails 3" - 60.00/K
2 kls.
nails 2" - 65.00/K
35 pcs.
G.I. corrogated sheets G:16 - 650/pc
25 kls.
umbrella nails - 80.00/K
1k
nails 1"
12 pcs.
marine plywood 375/pcs.
Total - Materials
Php.
PLUS: 40% Labor Cost
GRAND TOTAL
Php.

PREPARED BY:
LEO G. CIDRO

AMOUNT
Php.

1,600.00
3,000.00
432.00
864.00
810.00
1,535.94
839.97
1,260.00
1,440.00
2,520.00
2,700.00
2,940.00
700.00
1,300.00
1,300.00
900.00
600.00
130.00
22,750.00
2,000.00
80.00
4,500.00
54,201.00
21,664.76
75,865.76

NAME OF PROJECT: DEEP WELL - PROPOSED DEPTH - 120 FEET

LOCATION: SAN MIGUEL, SITIO PINASU-AN, HERNANI, EASTERN SAMAR
Quantity
Unit
ARTICLES
Unit Price
1
set
Pressure Pump (1 1/2 hp)
Php. 12,000.00
6
pcs
G.I. Pipe 2" - 20ft/pc
1,200.00
6
pcs
G.I. Pipe 1" - 20ft/pc
520.00
1
pc.
foot valve
250.00
1
set
Pressure Tank
5,000.00
TOTAL
LABOR: (Php. 1,000.00 per meter)
GRAND TOTAL
Note: No water, No pay.

Amount
Php. 12,000.00
7,200.00
3,120.00
250.00
5,000.00
Php. 27,570.00
40,000.00
Php. 67,570.00

NAME OF PROJECT: BEDS, CABINET and OFFICE TABLES

LOCATION: SAN MIGUEL, SITIO PINASU-AN, HERNANI, EASTERN SAMAR
DOUBLE DECK BEDS AND CABINET
Quantity
Unit
ARTICLES
Unit Price
4
pcs.
2 x 3 x 12 (12 bdft)
22.00/bdft
8
pcs.
2 x 4 x 12 (32 bdft)
22.00/bdft
60
pcs.
1 x 2 x 12 (120 bdft)
22.00/bdft
10
pcs.
1 x 8 x 12 (80 bdft)
22.00/bdft
10
pcs.
2 x 2 x 12 (40 bdft)
22.00/bdft
TOTAL
Php.
OFFICE TABLES
3
pcs.
Plyboard 3/4 - marine
830.00/pc.
2
pcs.
Plyboard 1/4 - marine
375.00/pc.
15
pcs.
pornisa 1 x 1 x 8
70.00/pc
1
qrt.
Stickwell
185.00/qrt.
TOTAL
Php.
NAILS
2
Kilos
Finishing Nails 2"
80.00/k
1
kilo
Ordinary Nails 3"
65.00/k
1
kilo
Ordinary Nails 2"
60.00/k
1
kilo
Ordinary Nails 1"
60.00/k
6
bottles
Varnish (Mapple)
50.00/btl.
TOTAL
Php.
PLUS: LABOR (40%) Php.
GRAND TOTAL Php.
PREPARED BY:
LEO G. CIDRO

Amount
Php.
264.00
704.00
2,640.00
1,760.00
880.00
5,984.00
2,490.00
750.00
1,050.00
185.00
4,475.00
160.00
65.00
60.00
60.00
300.00
645.00
4,655.20
11,638.00