Upload
ramil-s-artates
View
225
Download
0
Embed Size (px)
DESCRIPTION
3 seater
Citation preview
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
REGION NAME OF SCHOOL PROJECT TITLE
6 LANJAGAN PRIMARY SCHOOL CONSTRUCTION OF 3-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
BUDGET ALLOCATION: Php 750,000.00 APPROVED BUDGET FOR CONTRACT:DIRECT COST
NO DESCRIPTION UNIT1 Expenses1A Insurances location1B Bonds and Guarantees location2 Mobilisation2A General Project Mobilisation/Demob, Safety & Health location
3 Construction of Toilet Detached & Hand washing facilities
3A Earthworks each3B Concrete Works each3C Steel Works each3D Formworks each3E Masonry Works each3F Doors and Windows each3G Roofing Works each3H Carpentry Works each3I Electrical Works each3J Plumbing Works each3K Sanitary Works each3L Painting Works each3M Tile Works each3N Hardwares each4 Construction of Septic Vault4A Earthworks each4B Concrete Works each4C Steel Works each4D Formworks each4E Masonry Works each5 Provision/Rehabilitation of pipe connections5A Installation of 3/4" PVC Pipe and water network each
6 Water Source, water tank and electric pump
6A Provision of water tank, stand and electric pump each
Direct Cost: SUBTOTALIndirect Cost (19% of total direct cost): SUBTOTALTax (12%)
ESTIMATED TOTAL COST (PHP)
Prepared by:King Melchor C. Sison Project Engineer
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
PROJECT TITLE
CONSTRUCTION OF 3-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
APPROVED BUDGET FOR CONTRACT: COMPLETION PERIOD: 2 MONTHSDIRECT COST
QTY TOTAL COST
11
Mobilisation1 5,232.22
1 4,136.60 1 25,137.83 1 29,821.63 1 3,108.75 1 36,813.00 1 16,671.86 1 29,517.35 1 6,441.00 1 3,471.39 1 35,910.50 1 6,889.00 1 4,500.00 1 18,953.61 1 2,500.00
1 1,602.57 1 2,231.63 1 4,347.56 1 3,949.50 1 7,592.50
1 3,500.00
1 65,000.00
Direct Cost: SUBTOTAL 317,352.50 Indirect Cost (19% of total direct cost): SUBTOTAL 60,296.98 Tax (12%) TAX EXEMPT
ESTIMATED TOTAL COST (PHP) 477,649.48
Noted by: Maria Vera De JesusField Operations Head
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
REGION NAME OF SCHOOL PROJECT TITLE
6 TAGUBANHAN ELEMENTARY SCHOOL CONSTRUCTION OF 3-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
BUDGET ALLOCATION: Php 750,000.00 APPROVED BUDGET FOR CONTRACT:DIRECT COST
NO DESCRIPTION UNIT1 Expenses1A Insurances location1B Bonds and Guarantees location2 Mobilisation2A General Project Mobilisation/Demob, Safety & Health location
3 Construction of Toilet Detached & Hand washing facilities
3A Earthworks each3B Concrete Works each3C Steel Works each3D Formworks each3E Masonry Works each3F Doors and Windows each3G Roofing Works each3H Carpentry Works each3I Electrical Works each3J Plumbing Works each3K Sanitary Works each3L Painting Works each3M Tile Works each3N Hardwares each4 Construction of Septic Vault4A Earthworks each4B Concrete Works each4C Steel Works each4D Formworks each4E Masonry Works each5 Provision/Rehabilitation of pipe connections5A Installation of 3/4" PVC Pipe and water network each
6 Water Source, water tank and electric pump
6A Provision of water tank, stand and electric pump each
Direct Cost: SUBTOTALIndirect Cost (19% of total direct cost): SUBTOTALTax (12%)
ESTIMATED TOTAL COST (PHP)Prepared by:
King Melchor C. Sison Project Engineer
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
PROJECT TITLE
CONSTRUCTION OF 3-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
APPROVED BUDGET FOR CONTRACT: COMPLETION PERIOD: 2 MONTHSDIRECT COST
QTY TOTAL COST
11
Mobilisation1 5,232.22
1 4,136.60 1 25,137.83 1 29,821.63 1 3,108.75 1 36,813.00 1 16,671.86 1 29,517.35 1 6,441.00 1 3,471.39 1 35,910.50 1 6,889.00 1 4,500.00 1 18,953.61 1 2,500.00
1 1,602.57 1 2,231.63 1 4,347.56 1 3,949.50 1 7,592.50
1 6,500.00
1 65,000.00
Direct Cost: SUBTOTAL 320,352.50 Indirect Cost (19% of total direct cost): SUBTOTAL 60,866.98 Tax (12%) TAX EXEMPT
ESTIMATED TOTAL COST (PHP) 481,219.48 Noted by:
Maria Vera De JesusField Operations Head
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
REGION NAME OF SCHOOL PROJECT TITLE
6 PEDRO BEDEZ ELEMENTARY SCHOOL CONSTRUCTION OF 3-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
BUDGET ALLOCATION: Php 750,000.00 APPROVED BUDGET FOR CONTRACT:DIRECT COST
NO DESCRIPTION UNIT1 Expenses1A Insurances location1B Bonds and Guarantees location2 Mobilisation2A General Project Mobilisation/Demob, Safety & Health location
3 Construction of Toilet Detached & Hand washing facilities
3A Earthworks each3B Concrete Works each3C Steel Works each3D Formworks each3E Masonry Works each3F Doors and Windows each3G Roofing Works each3H Carpentry Works each3I Electrical Works each3J Plumbing Works each3K Sanitary Works each3L Painting Works each3M Tile Works each3N Hardwares each4 Construction of Septic Vault4A Earthworks each4B Concrete Works each4C Steel Works each4D Formworks each4E Masonry Works each5 Provision/Rehabilitation of pipe connections5A Installation of 3/4" PVC Pipe and water network each
6 Water Source, water tank and electric pump
6A each
Direct Cost: SUBTOTALIndirect Cost (19% of total direct cost): SUBTOTALTax (12%)
ESTIMATED TOTAL COST (PHP)
Prepared by:King Melchor C. Sison Project Engineer
Construction of hand pump, provision of water tank, stand and electric pump
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
PROJECT TITLE
CONSTRUCTION OF 3-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
APPROVED BUDGET FOR CONTRACT: COMPLETION PERIOD: 2 MONTHSDIRECT COST
QTY TOTAL COST
11
Mobilisation1 5,232.22
1 4,136.60 1 25,137.83 1 29,821.63 1 3,108.75 1 36,813.00 1 16,671.86 1 29,517.35 1 6,441.00 1 3,471.39 1 35,910.50 1 6,889.00 1 4,500.00 1 18,953.61 1 2,500.00
1 1,602.57 1 2,231.63 1 4,347.56 1 3,949.50 1 7,592.50
1 3,500.00
1 85,000.00
Direct Cost: SUBTOTAL 337,352.50 Indirect Cost (19% of total direct cost): SUBTOTAL 64,096.98 Tax (12%) TAX EXEMPT
ESTIMATED TOTAL COST (PHP) 501,449.48
Noted by: Maria Vera De JesusField Operations Head
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
REGION NAME OF SCHOOL PROJECT TITLE
6 QUISAN ELEMENTARY SCHOOL CONSTRUCTION OF 3-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
BUDGET ALLOCATION: Php 750,000.00 APPROVED BUDGET FOR CONTRACT:DIRECT COST
NO DESCRIPTION UNIT1 Expenses1A Insurances location1B Bonds and Guarantees location2 Mobilisation2A General Project Mobilisation/Demob, Safety & Health location
3 Construction of Toilet Detached & Hand washing facilities
3A Earthworks each3B Concrete Works each3C Steel Works each3D Formworks each3E Masonry Works each3F Doors and Windows each3G Roofing Works each3H Carpentry Works each3I Electrical Works each3J Plumbing Works each3K Sanitary Works each3L Painting Works each3M Tile Works each3N Hardwares each4 Construction of Septic Vault4A Earthworks each4B Concrete Works each4C Steel Works each4D Formworks each4E Masonry Works each5 Provision/Rehabilitation of pipe connections5A Installation of 3/4" PVC Pipe and water network each
6 Water Source, water tank and electric pump
6A Rehabilitation of deep well each
Direct Cost: SUBTOTALIndirect Cost (19% of total direct cost): SUBTOTALTax (12%)
ESTIMATED TOTAL COST (PHP)
Prepared by:King Melchor C. Sison Project Engineer
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
PROJECT TITLE
CONSTRUCTION OF 3-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
APPROVED BUDGET FOR CONTRACT: COMPLETION PERIOD: 2 MONTHSDIRECT COST
QTY TOTAL COST
11
Mobilisation1 5,232.22
1 4,136.60 1 25,137.83 1 29,821.63 1 3,108.75 1 36,813.00 1 16,671.86 1 29,517.35 1 6,441.00 1 3,471.39 1 35,910.50 1 6,889.00 1 4,500.00 1 18,953.61 1 2,500.00
1 1,602.57 1 2,231.63 1 4,347.56 1 3,949.50 1 7,592.50
1 3,500.00
1 5,000.00
Direct Cost: SUBTOTAL 257,352.50 Indirect Cost (19% of total direct cost): SUBTOTAL 48,896.98 Tax (12%) TAX EXEMPT
ESTIMATED TOTAL COST (PHP) 406,249.48
Noted by: Maria Vera De JesusField Operations Head
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
REGION NAME OF SCHOOL PROJECT TITLE
6 SALONG ELEMENTARY SCHOOL CONSTRUCTION OF 3-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
BUDGET ALLOCATION: Php 750,000.00 APPROVED BUDGET FOR CONTRACT:DIRECT COST
NO DESCRIPTION UNIT1 Expenses1A Insurances location1B Bonds and Guarantees location2 Mobilisation2A General Project Mobilisation/Demob, Safety & Health location
3 Construction of Toilet Detached & Hand washing facilities
3A Earthworks each3B Concrete Works each3C Steel Works each3D Formworks each3E Masonry Works each3F Doors and Windows each3G Roofing Works each3H Carpentry Works each3I Electrical Works each3J Plumbing Works each3K Sanitary Works each3L Painting Works each3M Tile Works each3N Hardwares each4 Construction of Septic Vault4A Earthworks each4B Concrete Works each4C Steel Works each4D Formworks each4E Masonry Works each5 Provision/Rehabilitation of pipe connections5A Installation of 3/4" PVC Pipe and water network each
6 Water Source, water tank and electric pump
6A Provision of electric motor pump each
Direct Cost: SUBTOTALIndirect Cost (19% of total direct cost): SUBTOTALTax (12%)
ESTIMATED TOTAL COST (PHP)
Prepared by:King Melchor C. Sison Project Engineer
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
PROJECT TITLE
CONSTRUCTION OF 3-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
APPROVED BUDGET FOR CONTRACT: COMPLETION PERIOD: 2 MONTHSDIRECT COST
QTY TOTAL COST
11
Mobilisation1 5,232.22
1 4,136.60 1 25,137.83 1 29,821.63 1 3,108.75 1 36,813.00 1 16,671.86 1 29,517.35 1 6,441.00 1 3,471.39 1 35,910.50 1 6,889.00 1 4,500.00 1 18,953.61 1 2,500.00
1 1,602.57 1 2,231.63 1 4,347.56 1 3,949.50 1 7,592.50
1 3,500.00
1 15,000.00
Direct Cost: SUBTOTAL 267,352.50 Indirect Cost (19% of total direct cost): SUBTOTAL 50,796.98 Tax (12%) TAX EXEMPT
ESTIMATED TOTAL COST (PHP) 418,149.48
Noted by: Maria Vera De JesusField Operations Head
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
REGION NAME OF SCHOOL PROJECT TITLE
6 CAMAMBUGAN ELEMENTARY SCHOOL CONSTRUCTION OF 4-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
BUDGET ALLOCATION: Php 750,000.00 APPROVED BUDGET FOR CONTRACT:DIRECT COST
NO DESCRIPTION UNIT1 Expenses1A Insurances location1B Bonds and Guarantees location2 Mobilisation2A General Project Mobilisation/Demob, Safety & Health location
3 Construction of Toilet Detached & Hand washing facilities
3A Earthworks each3B Concrete Works each3C Steel Works each3D Formworks each3E Masonry Works each3F Doors and Windows each3G Roofing Works each3H Carpentry Works each3I Electrical Works each3J Plumbing Works each3K Sanitary Works each3L Painting Works each3M Tile Works each3N Hardwares each4 Construction of Septic Vault4A Earthworks each4B Concrete Works each4C Steel Works each4D Formworks each4E Masonry Works each5 Provision/Rehabilitation of pipe connections5A Installation of 3/4" PVC Pipe and water network each
6 Water Source, water tank and electric pump
6A Provision of water tank, and electric pump each
Direct Cost: SUBTOTALIndirect Cost (19% of total direct cost): SUBTOTALTax (12%)
ESTIMATED TOTAL COST (PHP)
Prepared by:King Melchor C. Sison Project Engineer
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
PROJECT TITLE
CONSTRUCTION OF 4-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
APPROVED BUDGET FOR CONTRACT: COMPLETION PERIOD: 2 MONTHSDIRECT COST
QTY TOTAL COST
11
Mobilisation1 6,031.29
1 5,107.29 1 32,122.58 1 36,708.97 1 3,477.25 1 40,886.00 1 21,836.92 1 32,925.65 1 7,863.51 1 4,308.06 1 45,248.36 1 8,822.10 1 5,500.00 1 20,953.61 1 2,500.00
1 1,602.57 1 2,231.63 1 4,347.56 1 3,949.50 1 7,592.50
1 3,500.00
1 20,000.00
Direct Cost: SUBTOTAL 317,539.35 Indirect Cost (19% of total direct cost): SUBTOTAL 60,332.48 Tax (12%) TAX EXEMPT
ESTIMATED TOTAL COST (PHP) 477,871.83
Noted by: Maria Vera De JesusField Operations Head
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
REGION NAME OF SCHOOL PROJECT TITLE
6 PINAY ESPINOSA ELEMENTARY SCHOOL CONSTRUCTION OF 4-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
BUDGET ALLOCATION: Php 750,000.00 APPROVED BUDGET FOR CONTRACT:DIRECT COST
NO DESCRIPTION UNIT1 Expenses1A Insurances location1B Bonds and Guarantees location2 Mobilisation2A General Project Mobilisation/Demob, Safety & Health location
3 Construction of Toilet Detached & Hand washing facilities
3A Earthworks each3B Concrete Works each3C Steel Works each3D Formworks each3E Masonry Works each3F Doors and Windows each3G Roofing Works each3H Carpentry Works each3I Electrical Works each3J Plumbing Works each3K Sanitary Works each3L Painting Works each3M Tile Works each3N Hardwares each4 Construction of Septic Vault4A Earthworks each4B Concrete Works each4C Steel Works each4D Formworks each4E Masonry Works each5 Provision/Rehabilitation of pipe connections5A Installation of 3/4" PVC Pipe and water network each
6 Water Source, water tank and electric pump
6A Provision of water tank, stand and electric pump each
Direct Cost: SUBTOTALIndirect Cost (19% of total direct cost): SUBTOTALTax (12%)
ESTIMATED TOTAL COST (PHP)
Prepared by:King Melchor C. Sison Project Engineer
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
PROJECT TITLE
CONSTRUCTION OF 4-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
APPROVED BUDGET FOR CONTRACT: COMPLETION PERIOD: 2 MONTHSDIRECT COST
QTY TOTAL COST
11
Mobilisation1 6,031.29
1 5,107.29 1 32,122.58 1 36,708.97 1 3,477.25 1 40,886.00 1 21,836.92 1 32,925.65 1 7,863.51 1 4,308.06 1 45,248.36 1 8,822.10 1 5,500.00 1 20,953.61 1 2,500.00
1 1,602.57 1 2,231.63 1 4,347.56 1 3,949.50 1 7,592.50
1 3,500.00
1 65,000.00
Direct Cost: SUBTOTAL 362,539.35 Indirect Cost (19% of total direct cost): SUBTOTAL 68,882.48 Tax (12%) TAX EXEMPT
ESTIMATED TOTAL COST (PHP) 531,421.83
Noted by: Maria Vera De JesusField Operations Head
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
REGION NAME OF SCHOOL PROJECT TITLE
6 LAWIS ELEMENTARY SCHOOL CONSTRUCTION OF 4-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
BUDGET ALLOCATION: Php 750,000.00 APPROVED BUDGET FOR CONTRACT:DIRECT COST
NO DESCRIPTION UNIT1 Expenses1A Insurances location1B Bonds and Guarantees location2 Mobilisation2A General Project Mobilisation/Demob, Safety & Health location
3 Construction of Toilet Detached & Hand washing facilities
3A Earthworks each3B Concrete Works each3C Steel Works each3D Formworks each3E Masonry Works each3F Doors and Windows each3G Roofing Works each3H Carpentry Works each3I Electrical Works each3J Plumbing Works each3K Sanitary Works each3L Painting Works each3M Tile Works each3N Hardwares each4 Construction of Septic Vault4A Earthworks each4B Concrete Works each4C Steel Works each4D Formworks each4E Masonry Works each5 Provision/Rehabilitation of pipe connections5A Installation of 3/4" PVC Pipe and water network each
6 Water Source, water tank and electric pump
6A Provision of water tank, and electric pump each
Direct Cost: SUBTOTALIndirect Cost (19% of total direct cost): SUBTOTALTax (12%)
ESTIMATED TOTAL COST (PHP)
Prepared by:King Melchor C. Sison Project Engineer
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
PROJECT TITLE
CONSTRUCTION OF 4-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
APPROVED BUDGET FOR CONTRACT: COMPLETION PERIOD: 2 MONTHSDIRECT COST
QTY TOTAL COST
11
Mobilisation1 6,031.29
1 5,107.29 1 32,122.58 1 36,708.97 1 3,477.25 1 40,886.00 1 21,836.92 1 32,925.65 1 7,863.51 1 4,308.06 1 45,248.36 1 8,822.10 1 5,500.00 1 20,953.61 1 2,500.00
1 1,602.57 1 2,231.63 1 4,347.56 1 3,949.50 1 7,592.50
1 3,500.00
1 20,000.00
Direct Cost: SUBTOTAL 317,539.35 Indirect Cost (19% of total direct cost): SUBTOTAL 60,332.48 Tax (12%) TAX EXEMPT
ESTIMATED TOTAL COST (PHP) 477,871.83
Noted by: Maria Vera De JesusField Operations Head
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
REGION NAME OF SCHOOL PROJECT TITLE
6 BADIANGAN ELEMENTARY SCHOOL CONSTRUCTION OF 4-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
BUDGET ALLOCATION: Php 750,000.00 APPROVED BUDGET FOR CONTRACT:DIRECT COST
NO DESCRIPTION UNIT1 Expenses1A Insurances location1B Bonds and Guarantees location2 Mobilisation2A General Project Mobilisation/Demob, Safety & Health location
3 Construction of Toilet Detached & Hand washing facilities
3A Earthworks each3B Concrete Works each3C Steel Works each3D Formworks each3E Masonry Works each3F Doors and Windows each3G Roofing Works each3H Carpentry Works each3I Electrical Works each3J Plumbing Works each3K Sanitary Works each3L Painting Works each3M Tile Works each3N Hardwares each4 Construction of Septic Vault4A Earthworks each4B Concrete Works each4C Steel Works each4D Formworks each4E Masonry Works each5 Provision/Rehabilitation of pipe connections5A Installation of 3/4" PVC Pipe and water network each
6 Water Source, water tank and electric pump
6A Provision of water tank, stand and electric pump each
Direct Cost: SUBTOTALIndirect Cost (19% of total direct cost): SUBTOTALTax (12%)
ESTIMATED TOTAL COST (PHP)
Prepared by:King Melchor C. Sison Project Engineer
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
PROJECT TITLE
CONSTRUCTION OF 4-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
APPROVED BUDGET FOR CONTRACT: COMPLETION PERIOD: 2 MONTHSDIRECT COST
QTY TOTAL COST
11
Mobilisation1 6,031.29
1 5,107.29 1 32,122.58 1 36,708.97 1 3,477.25 1 40,886.00 1 21,836.92 1 32,925.65 1 7,863.51 1 4,308.06 1 45,248.36 1 8,822.10 1 5,500.00 1 20,953.61 1 2,500.00
1 1,602.57 1 2,231.63 1 4,347.56 1 3,949.50 1 7,592.50
1 3,500.00
1 65,000.00
Direct Cost: SUBTOTAL 362,539.35 Indirect Cost (19% of total direct cost): SUBTOTAL 68,882.48 Tax (12%) TAX EXEMPT
ESTIMATED TOTAL COST (PHP) 531,421.83
Noted by: Maria Vera De JesusField Operations Head
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
REGION NAME OF SCHOOL PROJECT TITLE
6 BATUAN PRIMARY SCHOOL CONSTRUCTION OF 3-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
BUDGET ALLOCATION: Php 750,000.00 APPROVED BUDGET FOR CONTRACT:DIRECT COST
NO DESCRIPTION UNIT1 Expenses1A Insurances location1B Bonds and Guarantees location2 Mobilisation2A General Project Mobilisation/Demob, Safety & Health location
3 Construction of Toilet Detached & Hand washing facilities
3A Earthworks each3B Concrete Works each3C Steel Works each3D Formworks each3E Masonry Works each3F Doors and Windows each3G Roofing Works each3H Carpentry Works each3I Electrical Works each3J Plumbing Works each3K Sanitary Works each3L Painting Works each3M Tile Works each3N Hardwares each4 Construction of Septic Vault4A Earthworks each4B Concrete Works each4C Steel Works each4D Formworks each4E Masonry Works each5 Provision/Rehabilitation of pipe connections5A Installation of 3/4" PVC Pipe and water network each
Direct Cost: SUBTOTALIndirect Cost (19% of total direct cost): SUBTOTALTax (12%)
ESTIMATED TOTAL COST (PHP)
Prepared by:King Melchor C. Sison Project Engineer
PHILIPPINE RED CROSS IN PARTNERSHIP WITH BRITISH RED CROSSILOILO CHAPTER
WATER AND SANITATION IN SCHOOL PROJECTPROGRAM OF WORKS
PROJECT TITLE
CONSTRUCTION OF 3-SEATER TOILET DETACHED WITH HANDWASHING FACILITIES
APPROVED BUDGET FOR CONTRACT: COMPLETION PERIOD: 2 MONTHSDIRECT COST
QTY TOTAL COST
11
Mobilisation1 5,232.22
1 4,136.60 1 25,137.83 1 29,821.63 1 3,108.75 1 36,813.00 1 16,671.86 1 29,517.35 1 6,441.00 1 3,471.39 1 35,910.50 1 6,889.00 1 4,500.00 1 18,953.61 1 2,500.00
1 1,602.57 1 2,231.63 1 4,347.56 1 3,949.50 1 7,592.50
1 5,500.00
Direct Cost: SUBTOTAL 254,351.50 Indirect Cost (19% of total direct cost): SUBTOTAL 48,326.79 Tax (12%) TAX EXEMPT
ESTIMATED TOTAL COST (PHP) 402,678.29
Noted by: Maria Vera De JesusField Operations Head
Allocated budgetEstimated budget for WASH facilities construction (10 schools)Estimated budget for CHAST (12 schools)Balance
7,000,000.00 4,705,982.97
2,294,017.03
LPS - 3ATES - 3APBES - 3BQES - 3BSES - 3BCES - 4BPEES - 4ALES - 4BBES - 4ABPS - 3BSheet1