Project: Cost for Enchanted Kingdom - Wizard Image Protrusion

Location: Sta. Rosa Laguna

Subject: Enchanted Kingdom - Wizard Image Protrusion
Client: EK
Date: June 11, 2019

Item Unit Cost

Description Quantity Unit
No. Materials

1 GENERAL PRELIMINARIES
1.1 Mobilization and Demobilization 1.00 lot -

1.2 Materials Delivery and Hauling 1.00 trip -

1.3 Safety Requirements 1.00 lot -

1.4 Electricity Consumption (3mos) 3.00 mos. -

Sub-Total . . . General Preliminaries

2 Construction of Protrusion (Steel Structure)

Protrusion Frame (size, 8.0ft H x 9.60ft W)
2.1 1 1/2"x1 1/2"x1/4" Angle Bar for Vertical and Horizontal Bracing 30.00 pcs. 950.00
2.2 12mm Deformed Bar for Frame 8.00 pcs. 270.00
2.3 Welding Rod 1.00 box 2,500.00
2.4 Cut-Off Wheel 14" 1.00 no. 300.00
2.5 Cutting Disc 4" 1.00 no. 65.00
2.6 Grinding Disc 4" 1.00 no. 45.00
Painting Works
2.7 Primer 1.00 gal. 650.00
2.8 Finish Paint 1.00 gal. 700.00
2.9 Thinner 1.00 gal. 350.00
2.10 Paint Brush/Roller 1.00 lot 350.00
2.11 Consumable for Painting Works 1.00 lot 500.00
Light System
2.12 Light Arms 1.00 no. 1,500.00
2.13 100W Led lights 1.00 no. 4,500.00
2.14 Conduits 1.00 lot 800.00
2.15 Wires and Cable 1.00 lot 1,500.00
2.16 Other Consumables 1.00 lot 1,200.00
Installation of Tarpulin
2.17 Installation of Tarpulin 1.00 lot 10,000.00

Sub-Total . . Construction of Protrusion (Steel Structure)

TOTAL AMOUNT FOR CONSTRUCTION

1 of 4
Project: Cost for Enchanted Kingdom - Wizard Image Protrusion
Location: Sta. Rosa Laguna
Subject: Enchanted Kingdom - Wizard Image Protrusion
Client: EK
Date: June 11, 2019

Item Unit Cost

Description Quantity Unit
No. Materials

50% Overhead & Profit

TOTAL AMOUNT (VAT EXCLUDED)

PROJECT DURATION:
10 Days

Prepared By: Checked & Approved B

Jeson Pacanza
Operation Engineer
Rucs Konsult Corporation

2 of 4
Unit Cost
Unit Rate Amount
Labor

6,000.00 6,000.00 6,000.00

2,000.00 2,000.00 2,000.00
5,000.00 5,000.00 5,000.00
2,000.00 2,000.00 6,000.00

19,000.00

522.50 1,472.50 44,175.00

148.50 418.50 3,348.00
1,250.00 3,750.00 3,750.00
150.00 450.00 450.00
32.50 97.50 97.50
22.50 67.50 67.50

325.00 975.00 975.00

350.00 1,050.00 1,050.00
175.00 525.00 525.00
175.00 525.00 525.00
200.00 700.00 700.00

675.00 2,175.00 2,175.00

900.00 5,400.00 5,400.00
400.00 1,200.00 1,200.00
750.00 2,250.00 2,250.00
600.00 1,800.00 1,800.00

4,500.00 14,500.00 14,500.00

82,988.00

101,988.00

3 of 4
 Unit Cost
Unit Rate Amount
Labor

50,994.00
152,982.00

Checked & Approved By:

Rico I. Uy
President
Rucs Konsult Corporation

4 of 4