Repair of Theater Stage (Additional Work #1)

GSIS Headquarter Building

BILL OF QUANTITIES
DESCRIPTION
A. REPAIR/ REHABILITATION OF CEILING
1 AT THE RIGHT SIDE FOYER
1.1 Dismantiling of existing Ceiling System
1.2 Provision of New Ceiling System
- 1/4" x 4' x 8' Ceiling Board
- Wall angle
- Metal Furring
- Carrying Channel
- Rivets
- Concrete Nail 1"
- Black Screw
1.3 Painting and Top Coats finishes
- Latex paint
- Old newspaper
- Sanding Paper
- Paint Roller w/ Tray
- Paint Brush
B. ADDITIONAL BACK STAGE FLOOR TILES
- 3.0 mm x 30cm x 30cm Homogeneous Vinyl Til
C. PROVISION NEW DOOR
1.1 Dismantling of existing door
1.2 0.90m x 2.1m Door with Jamb and accessories

QTY

UNIT

13.58 m2
13.58 m2

UNIT
COST

ESTIMATE
D DIRECT
COST

MARK-UPS IN
PERCENT
OCM PROFIT

TOTAL MARK-UP
%
VALUE

VAT

1,358.00

11%

10%

21%

285.18

176.06

2,160.00
250.00
550.00
330.00
500.00
100.00
500.00

756.00
87.50
192.50
115.50
175.00
35.00
175.00

2,916.00
337.50
742.50
445.50
675.00
135.00
675.00

11%
11%
11%
11%
11%
11%
11%

10%
10%
10%
10%
10%
10%
10%

21%
21%
21%
21%
21%
21%
21%

612.36
70.88
155.93
93.56
141.75
28.35
141.75

378.04
43.75
96.26
57.76
87.51
17.50
87.51

350.00
25.00
150.00
120.00
65.00

4,753.00
25.00
150.00
120.00
65.00

1,663.55
8.75
52.50
42.00
22.75

6,416.55
33.75
202.50
162.00
87.75

11%
11%
11%
11%
11%

10%
10%
10%
10%
10%

21%
21%
21%
21%
21%

1,347.48
7.09
42.53
34.02
18.43

831.86
4.38
26.25
21.00
11.38

1,045 pcs

40.00

41,800.00

###

56,430.00

11%

10%

21%

###

7,315.75

2.1 m2
1 set

100.00
8,000.00

210.00
8,000.00

73.50
2,800.00

283.50
10,800.00

11%
11%

10%
10%

21%
21%

59.54
2,268.00

36.75
1,400.14

TOTAL

CONTRACTOR : J.S. LIM CONSTRUCTION AND TRADING

Complete Address :SAN ANTONIO, GUAGUA, PAMPANGA
Name of Authorized Representative and Signature : Myra Elisse M. Anit
Telephone No. : (045) 497- 0241
Email Account : jslimconstruction@yahoo.com

360
50
110
110
500
100
500

LABOR

1,358.00

6 pcs
5 pcs
5 pcs
3 pcs
1 box
1.00 kgs
1 gross
13.58 m2
13.58 m2
1.00 dozs
1.00 dozs
1 pcs
1 pcs

100.00

MAT'L.

F QUANTITIES

TOTAL
INDIRECT
COST

TOTAL COST

UNIT COST
###

461.24

1,819.24

133.96

990.40
114.63
252.18
151.31
229.26
45.85
229.26

3,906.40
452.13
994.68
596.81
904.26
180.85
904.26

651.07
90.43
198.94
198.94
904.26
180.85
904.26
###

2,179.34
11.46
68.78
55.02
29.80

8,595.89
45.21
271.28
217.02
117.55

19,166.05

75,596.05

632.98
45.21
271.28
217.02
117.55
###
72.34

96.29
3,668.14

379.79
14,468.14
###

180.85
14,468.14
###
##

Repair of Theater Stage (Additional Work #1)

GSIS Headquarter Building
BILL OF QUANTITIES
DESCRIPTION
A. REPAIR/ REHABILITATION OF CEILING
01 AT RIGHT SIDE HALLWAY
1.1 Dismantiling of existing damaged Ceiling System
1.2 Provision of New Ceiling System
- 1/4" x 4' x 8' Ceiling Board
- Wall angle
- Metal Furring
- Carrying Channel
- Rivets
- Concrete Nail 1"
- Black Screw
1.3 Painting and Top Coats finishes
- Latex paint
- Old newspaper
- Sanding Paper
- Paint Roller w/ Tray
- Paint Brush
02 AT THE RIGHT SIDE FOYER
2.1 Dismantiling of existing Ceiling System
2.2 Provision of New Ceiling System
- 1/4" x 4' x 8' Ceiling Board
- Wall angle
- Metal Furring
- Carrying Channel
- Rivets
- Concrete Nail 1"
- Black Screw
2.3 Painting and Top Coats finishes
- Latex paint
- Old newspaper
- Sanding Paper
- Paint Roller w/ Tray
- Paint Brush
B. ADDITIONAL BACK STAGE FLOOR TILES
- 3.0 mm x 30cm x 30cm Homogeneous Vinyl Til

QTY

UNIT

183.36 m2
25.00 m2
33 pcs
14 pcs
34 pcs
19 pcs
4 box
4.00 kgs
3 gross
183.36 m2
183.36 m2
3.00 dozs
2.00 dozs
3 pcs
5 pcs
13.58 m2
13.58 m2
6 pcs
5 pcs
5 pcs
3 pcs
1 box
1.00 kgs
1 gross
13.58 m2
13.58 m2
1.00 dozs
1.00 dozs
1 pcs
1 pcs
1,045 pcs

TOTAL

CONTRACTOR : J.S. LIM CONSTRUCTION AND TRADING

Complete Address :SAN ANTONIO, GUAGUA, PAMPANGA
Name of Authorized Representative and Signature : Myra Elisse M. Anit
Telephone No. : (045) 497- 0241
Email Account : jslimconstruction@yahoo.com

UNIT
COST

100.00

MAT'L.

LABOR

ESTIMATE
D DIRECT
COST

MARK-UPS IN
PERCENT
OCM PROFIT

TOTAL MARK-UP
%
VALUE

VAT

2,500.00

2,500.00

11%

10%

21%

525.00

324.11

4,158.00
245.00
1,309.00
731.50
700.00
140.00
525.00

16,038.00
945.00
5,049.00
2,821.50
2,700.00
540.00
2,025.00

11%
11%
11%
11%
11%
11%
11%

10%
10%
10%
10%
10%
10%
10%

21%
21%
21%
21%
21%
21%
21%

3,367.98
198.45
1,060.29
592.52
567.00
113.40
425.25

2,079.21
122.51
654.57
365.79
350.04
70.01
262.53

8,022.00
26.25
105.00
126.00
113.75

30,942.00
101.25
405.00
486.00
438.75

11%
11%
11%
11%
11%

10%
10%
10%
10%
10%

21%
21%
21%
21%
21%

6,497.82
21.26
85.05
102.06
92.14

4,011.41
13.13
52.51
63.01
56.88

1,358.00

1,358.00

11%

10%

21%

285.18

176.06

2,160.00
250.00
550.00
330.00
500.00
100.00
500.00

756.00
87.50
192.50
115.50
175.00
35.00
175.00

2,916.00
337.50
742.50
445.50
675.00
135.00
675.00

11%
11%
11%
11%
11%
11%
11%

10%
10%
10%
10%
10%
10%
10%

21%
21%
21%
21%
21%
21%
21%

612.36
70.88
155.93
93.56
141.75
28.35
141.75

378.04
43.75
96.26
57.76
87.51
17.50
87.51

350.00
25.00
150.00
120.00
65.00

4,753.00
25.00
150.00
120.00
65.00

1,663.55
8.75
52.50
42.00
22.75

6,416.55
33.75
202.50
162.00
87.75

11%
11%
11%
11%
11%

10%
10%
10%
10%
10%

21%
21%
21%
21%
21%

1,347.48
7.09
42.53
34.02
18.43

831.86
4.38
26.25
21.00
11.38

40.00

41,800.00

56,430.00

11%

10%

21%

###

360 11,880.00
50
700.00
110
3,740.00
110
2,090.00
500
2,000.00
100
400.00
500
1,500.00
125.00
25.00
150.00
120.00
65.00
100.00
360
50
110
110
500
100
500

22,920.00
75.00
300.00
360.00
325.00
-

###

7,315.75

DESCRIPTION

QTY

UNIT

UNIT
COST

MAT'L.

LABOR

ESTIMATE
D DIRECT
COST

MARK-UPS IN
PERCENT
OCM PROFIT

TOTAL MARK-UP
%
VALUE

VAT

F QUANTITIES

TOTAL
INDIRECT
COST

TOTAL COST

UNIT COST

849.11

3,349.11

133.96

5,447.19
320.96
1,714.86
958.30
917.04
183.41
687.78

21,485.19
1,265.96
6,763.86
3,779.80
3,617.04
723.41
2,712.78

651.07
90.43
198.94
198.94
904.26
180.85
904.26

10,509.23
34.39
137.56
165.07
149.02

41,451.23
135.64
542.56
651.07
587.77

226.06
45.21
271.28
217.02
117.55

461.24

1,819.24

133.96

990.40
114.63
252.18
151.31
229.26
45.85
229.26

3,906.40
452.13
994.68
596.81
904.26
180.85
904.26

651.07
90.43
198.94
198.94
904.26
180.85
904.26

2,179.34
11.46
68.78
55.02
29.80

8,595.89
45.21
271.28
217.02
117.55

632.98
45.21
271.28
217.02
117.55

19,166.05

75,596.05

72.34

###

TOTAL
INDIRECT
COST

TOTAL COST

UNIT COST