You are on page 1of 151

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS


Office of the District Engineer
Albay 1st District Engineering Office
Airport Site, Legazpi City

Contract ID: 17FA0038

Contract Name: CLUSTER 21 PROVISION OF TECHVOC WORKSHOP BUILDINGS/LABORATORIES FOR SENIOR HIGH
SCHOOL (BEFF-BATCH 2) IN THE FIRST DISTRICT OF ALBAY

DETAILED ESTIMATE

1. Construction of 4 Units Techvoc Workshop Buildings/Laboratories For Senior High School ( BEFF-Batch 2) San Jose NH
Malilipot, Albay

PART II. OTHER GENERAL REQUIREMENTS

B.5 Project Billboard and Barricades


Qty. 4.00 set
1
A. Materials
Est'd. Volume 1 cu.m.
4.00 pc 1/4" thk Marine Plywood 450.00 /pc
96.00 bd.ft coco lumber 16.00 /bd.ft
1.00 kg CWN 70.00 /kg
128.00 sq.ft Tarpaulin 22.00 /sq.ft
Cost of Materials P

B. Labor 2.00 days


2 Skilled Laborer 2.00 350.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

PART III. Civil, Mechanical, Electrical & Sanitary/Plumbing Works

A. EARTHWORKS

803(1)a Structure Excavation


Qty. 164.85 cu.m.
1,099
C. Labor 8.00 days
1 Construction Foreman 8.00 450.00 /day
14 Common Laborer 8.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

804.1 Embankment from Structure Excavation


Qty. 70.29 cu.m.
469
A. Materials
70.29 cu.m. Embankment from Structure Excavation 0.00 /cu.m.
Cost of Materials

C. Labor 3.00 days


1 Construction Foreman 3.00 450.00 /day
6 Common Laborer 3.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

804(1)b Embankment from Borrow


Qty. 459.00 cu.m.
3,060
A. Materials
459.00 cu.m. Embankment from Borrow 250.00 /cu.m.
Cost of Materials

C. Labor 20.00 days


1 Construction Foreman 20.00 450.00 /day
6 Common Laborer 20.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php

804(4) Gravel Fill (Bedding)


Qty. 110.20 cu.m.
735
A. Materials
110.20 cu.m. Gravel Fill (Bedding) 1,200.00 /cu.m.
Cost of Materials

C. Labor 8.00 days


1 Construction Foreman 8.00 450.00 /day
2 Common Laborer 8.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

PART B. PLAIN AND REINFORCED CONCRETE WORKS

900.1.c2 RC for Footing and Slab on fill


Qty. 93.78 cu.m.
Qty. 93.78 cu.m. 93.78
A. Materials:

51.58 cu.m Sand 550.00 /cu.m


72.21 cu.m Gravel 1,200.00 /cu.m
845.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
13 days 2 unit concrete mixer 1,500.00 /day
13 days 2 unit concrete vibrator 1,000.00 /day
Cost of Equipment Expenses

C. Labor 13 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

900.1.c3 RC for Footing Tie Beam


Qty. 34.80 cu.m.
Qty. 34.80 cu.m. 34.80
A. Materials:

19.14 cu.m Sand 550.00 /cu.m


26.80 cu.m Gravel 1,200.00 /cu.m
314.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
5 days 2 unit concrete mixer 1,500.00 /day
5 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses

C. Labor 5 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

900.1.c4 RC for Column, PC & Stiffeners


Qty. 29.86 cu.m.
Qty. 29.86 cu.m. 29.86
A. Materials:
16.42 cu.m Sand 550.00 /cu.m
22.99 cu.m Gravel 1,200.00 /cu.m
269.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
4 days 2 unit concrete mixer 1,500.00 /day
4 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses

C. Labor 4 days
1 Construction Foreman 450.00 /day
2 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

900.1.c6 RC for Beams & Girders


Qty. 35.46 cu.m.
Qty. 35.46 cu.m. 35.46
A. Materials:

19.50 cu.m Sand 550.00 /cu.m


27.30 cu.m Gravel 1,200.00 /cu.m
320.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
5 days 2 unit concrete mixer 1,500.00 /day
5 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses

C. Labor 5 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

902.1.a2 Reinforcing Steel (Deformed Grade 60)


Qty. 22,282.63 kgs
Qty. 60,344.21 cu.m. 12,068.84
A. Materials:

22,282.63 kgs RSB 45.00 /kg


445.65 kgs #16 GI tie wire 70.00 /kg
Cost of Materials

B. Equipment Expenses:
14 days 1 unit bar cutter 700.00 /day
14 days 1 unit bar bender 700.00 /day
Cost of Equipment Expenses

C. Labor 14 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

903.2 Forms and Falseworks


Qty. 999.47 sq.m.
Qty. 999.47 Sq.m
A. Materials

415 pcs coco lumber 304.00 /pc


173 pcs 1/4 thk plywood 460.00 /pc
145 kg cwn 85.00 /kg
125 kg tie wire 70.00 /kg
Material Cost Php

B. Labor 28 days
1 Construction Foreman 28 450.00 /day
8 Skilled laborer 28 350.00 /day
8 Common Laborer 28 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

PART C. FINISHING

1000(1) Soil Poisoning


Qty. 893.59 sq.m.
5,957
A. Materials
893.59 sq.m. Soil Poisoning 60.00 /sq.m.
Cost of Materials

C. Labor 2.00 days


1 Construction Foreman 2.00 450.00 /day
2 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1001.6.b Catch Basin


Qty. 28.00 unit
187
A. Materials
28.00 unit Catch Basin 1,500.00 /unit
Cost of Materials
C. Labor 12.00 days
1 Construction Foreman 12.00 450.00 /day
2 Skilled laborer 0 350.00 /day
4 Common Laborer 12.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1001.8 Sewer Line Works


Qty. 4.00 lot
27
A. Materials
4.00 lot Sewer Line Works 25,000.00 /lot
Cost of Materials

C. Labor 7.00 days


1 Construction Foreman 7.00 450.00 /day
2 Skilled laborer 0 350.00 /day
4 Common Laborer 7.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1001.9 Storm Drainage and Downspout


Qty. 4.00 lot
27
A. Materials
4 lot Storm Drainage and Downspout 14,000.00 /lot
Cost of Materials
C. Labor 2.00 days
1 Construction Foreman 2.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1002 Plumbing Works (Cold Water Lines)


Qty. 4.00 lot
27
A. Materials
4 lot Plumbing Works (Cold Water Lines) 15,000.00 /lot
Cost of Materials

C. Labor 7.00 days


1 Construction Foreman 7.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 7.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1002.5.1 Sanitary Fixtures


Qty. 4.00 lot
27
A. Materials
4 lot Sanitary Fixtures 15,000.00 /lot
Cost of Materials

C. Labor 7.00 days


1 Construction Foreman 7.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 7.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1003 Carpentry for Ceiling


Qty. 879.28 sq.m.
5,862
A. Materials
879 sq.m. Carpentry for Ceiling 450.00 /sq.m.
Cost of Materials

C. Labor 12.00 days


1 Construction Foreman 12.00 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 12.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1004 Hardware
Qty. 12.00 sets
80
A. Materials
12 sets Hardware 150.00 /set
Cost of Materials

C. Labor 5.00 days


1 Construction Foreman 5.00 450.00 /day
1 Skilled Laborer 350.00 /day
2 Common Laborer 5.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1008(1)c Aluminum Glass Window


Qty. 65.28 sqm.
435
A. Materials
65.28 sqm. Aluminum Glass Window 600.00 /sq.m.
Cost of Materials

C. Labor 6.00 days


1 Construction Foreman 6.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 6.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1010(2)c Wooden Doors And Windows


Qty. 24.84 sq.m.
166
A. Materials
24.84 sq.m. Wooden Doors And Windows 550.00 /sq.m
Cost of Materials

C. Labor 9.00 days


1 Construction Foreman 9.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 9.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php

1014(1)b2 Pre-Painted Metal Roofing


Qty. 1,006.56 sqm.
6,710
A. Materials
1,006.56 sqm. Pre-Painted Metal Roofing 515.00 /sq.m.
Cost of Materials

C. Labor 6.00 days


1 Construction Foreman 6.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 6.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1021 Cement Floor Finish


Qty. 900.00 sq.m

estimated= 900.00 m3
A. Materials
203.00 bag Pozz. Cement 230.00 /bag
66.67 m3 sand 550.00 /cu.m
Materials Cost Php

B. Labor 9.00 days


1.00 Construction Foreman 9.00 450.00 /day
2.00 Common Laborer 9.00 250.00 /day
2.00 Skilled Laborer 9.00 350.00 /day
Cost of Labor P

C. Equipment Expenses: 9.00 day


9.00 day 1 unit Concrete mixer 1,500.00 /day
Cost of Equipment Expenses
Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1027 Cement Plaster Finish


Qty. 1,426.62 sq.m

estimated= 1,426.62 m3
A. Materials
321.00 bag Pozz. Cement 230.00 /bag
105.68 m3 sand 550.00 /cu.m
Materials Cost Php

B. Labor 4.00 days


1.00 Construction Foreman 4.00 450.00 /day
4.00 Common Laborer 4.00 250.00 /day
4.00 Skilled Laborer 4.00 350.00 /day
Cost of Labor P

C. Equipment Expenses: 4.00 day


4.00 day 1 unit Concrete mixer 1,500.00 /day
Cost of Equipment Expenses

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1032.1.a1 Masonry Painting


Qty. 1426.62 sq.m.
Qty. 1,426.62 Sq.m
A. Materials

153 gal latex paint 500.00 /gal


ls Miscellaneous 4,000.00 /ls
Material Cost Php

B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1032.1.a2 Wooden Painting


Qty. 1143.06 sq.m.
Qty. 1,143.06 Sq.m
A. Materials

123 gal qde paint 500.00 /gal


ls Miscellaneous 4,000.00 /ls
Material Cost Php

B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1032.1.a3 Steel Painting


Qty. 124.76 sq.m.
Qty. 124.76 Sq.m
A. Materials

15 gal qde paint 500.00 /gal


ls Miscellaneous 2,000.00 /ls
Material Cost Php

B. Labor 4 days
1 Construction Foreman 4 450.00 /day
1 Skilled laborer 4 350.00 /day
1 Common Laborer 4 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1044 Folding Door (Steel Accordion Door)


Qty. 24.00 set
160
A. Materials
24.00 set Folding Door (Steel Accordion Door) 15,000.00 /set
Cost of Materials

B. Equipment Expenses: 12.00 day


12.00 day 1 unit welding machine 4,000.00 /day
12.00 day 1 unit cutting outfit 3,000.00 /day
Cost of Equipment Expenses

C. Labor 12.00 days


1 Construction Foreman 12.00 450.00 /day
3 Skilled Laborer 350.00 /day
3 Common Laborer 12.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1046(2)a.2 CHB Non Load Bearing (Incl. RSB)


Qty. 570.32 sq.m
estimated= 570.32 m3
A. Materials
160.00 bag Pozz. Cement 230.00 /bag
23.76 m3 sand 550.00 /cu.m
14,829.00 pcs. CHB 10.50 /pc
2,851.60 kgs RSB 45.00 /kg
57.03 kgs #16 GI tie wire 75.00 /kg
Materials Cost Php

B. Labor 33.00 days


1.00 Construction Foreman 33.00 450.00 /day
6.00 Common Laborer 33.00 250.00 /day
6.00 Skilled Laborer 33.00 350.00 /day
Cost of Labor P

C. Equipment Expenses: 33.00 day


33.00 day 1 unit Concrete mixer 2,500.00 /day
Cost of Equipment Expenses

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1047(2)a Metal Structures (Roof Framing)


Qty. 18,079.10 kg
120,527
A. Materials
18,079.10 kg Metal Structures (Roof Framing) 87.00 /kg
Cost of Materials

B. Equipment Expenses: 12.00 day


12.00 day 1 unit welding machine 4,000.00 /day
12.00 day 1 unit cutting outfit 3,000.00 /day
Cost of Equipment Expenses

C. Labor 12.00 days


1 Construction Foreman 12.00 450.00 /day
3 Skilled Laborer 350.00 /day
3 Common Laborer 12.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

PART D. ELECTRICAL

1100(19) Conduits, Boxes and Fittings


Qty. 4.00 lot
27
A. Materials
4 lot Conduits, Boxes and Fittings 50,000.00 /lot
Cost of Materials

C. Labor 16.00 days


1 Construction Foreman 16.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 16.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1101(18) Wires and Wiring Devices


Qty. 4.00 lot
27
A. Materials
4 lot Wires and Wiring Devices 75,000.00 /l.s
Cost of Materials

C. Labor 15.00 days


1 Construction Foreman 15.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 15.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php

1102 Panel Board and Cabinets


Qty. 4.00 lot
27
A. Materials
4 lot Panel Board and Cabinets 55,000.00 /lot
Cost of Materials

C. Labor 6.00 days


1 Construction Foreman 6.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 6.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1103 Lighting Fixtures


Qty. 4.00 lot
27
A. Materials
4 lot Lighting Fixtures 40,000.00 /ls
Cost of Materials

C. Labor 14.00 days


1 Construction Foreman 14.00 450.00 /day
2 Skilled Laborer 350.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php
1208 Miscellaneous Hardwares (GI Pipe Railings)
Qty. 4.00 lot
27
A. Materials
4 lot Miscellaneous Hardwares (GI Pipe Railings) 30,000.00 /ls
Cost of Materials

C. Labor 21.00 days


1 Construction Foreman 21.00 450.00 /day
6 Skilled Laborer 350.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

Subtotal -1 Php

2. Construction of 2 Units Techvoc Workshop Buildings/Laboratories For Senior High School ( BEFF-Batch 2) Malilipot N
Malilipot, Albay

PART II. OTHER GENERAL REQUIREMENTS

B.5 Project Billboard and Barricades


Qty. 2.00 set
1
A. Materials
Est'd. Volume 0 cu.m.
2.00 pc 1/4" thk Marine Plywood 450.00 /pc
48.00 bd.ft coco lumber 16.00 /bd.ft
1.00 kg CWN 70.00 /kg
64.00 sq.ft Tarpaulin 22.00 /sq.ft
Cost of Materials P

B. Labor 2.00 days


2 Skilled Laborer 2.00 350.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

PART III. Civil, Mechanical, Electrical & Sanitary/Plumbing Works

A. EARTHWORKS

803(1)a Structure Excavation


Qty. 82.43 cu.m.
550
C. Labor 4.00 days
1 Construction Foreman 4.00 450.00 /day
14 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

804.1 Embankment from Structure Excavation


Qty. 35.15 cu.m.
234
A. Materials
35.15 cu.m. Embankment from Structure Excavation 0.00 /cu.m.
Cost of Materials

C. Labor 2.00 days


1 Construction Foreman 2.00 450.00 /day
6 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

804(1)b Embankment from Borrow


Qty. 229.50 cu.m.
1,530
A. Materials
229.50 cu.m. Embankment from Borrow 250.00 /cu.m.
Cost of Materials
C. Labor 10.00 days
1 Construction Foreman 10.00 450.00 /day
6 Common Laborer 10.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

804(4) Gravel Fill (Bedding)


Qty. 55.10 cu.m.
367
A. Materials
55.10 cu.m. Gravel Fill (Bedding) 1,200.00 /cu.m.
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

PART B. PLAIN AND REINFORCED CONCRETE WORKS

900.1.c2 RC for Footing and Slab on fill


Qty. 46.89 cu.m.
Qty. 46.89 cu.m. 46.89
A. Materials:

25.79 cu.m Sand 550.00 /cu.m


36.11 cu.m Gravel 1,200.00 /cu.m
423.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
7 days 2 unit concrete mixer 1,500.00 /day
7 days 2 unit concrete vibrator 1,000.00 /day
Cost of Equipment Expenses

C. Labor 7 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

900.1.c3 RC for Footing Tie Beam


Qty. 17.40 cu.m.
Qty. 17.40 cu.m. 17.40
A. Materials:

9.57 cu.m Sand 550.00 /cu.m


13.40 cu.m Gravel 1,200.00 /cu.m
157.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
3 days 2 unit concrete mixer 1,500.00 /day
3 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses

C. Labor 3 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

900.1.c4 RC for Column, PC & Stiffeners


Qty. 14.93 cu.m.
Qty. 14.93 cu.m. 14.93
A. Materials:

8.21 cu.m Sand 550.00 /cu.m


11.50 cu.m Gravel 1,200.00 /cu.m
135.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
2 days 2 unit concrete mixer 1,500.00 /day
2 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses

C. Labor 2 days
1 Construction Foreman 450.00 /day
2 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

900.1.c6 RC for Beams & Girders


Qty. 17.73 cu.m.
Qty. 17.73 cu.m. 17.73
A. Materials:

9.75 cu.m Sand 550.00 /cu.m


13.65 cu.m Gravel 1,200.00 /cu.m
160.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
3 days 2 unit concrete mixer 1,500.00 /day
3 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 3 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

902.1.a2 Reinforcing Steel (Deformed Grade 60)


Qty. 11,141.32 kgs
Qty. 60,344.21 cu.m. 12,068.84
A. Materials:

11,141.32 kgs RSB 45.00 /kg


222.83 kgs #16 GI tie wire 70.00 /kg
Cost of Materials

B. Equipment Expenses:
7 days 1 unit bar cutter 700.00 /day
7 days 1 unit bar bender 700.00 /day
Cost of Equipment Expenses

C. Labor 7 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

903.2 Forms and Falseworks


Qty. 499.74 sq.m.
Qty. 499.74 Sq.m
A. Materials
415 pcs coco lumber 304.00 /pc
173 pcs 1/4 thk plywood 460.00 /pc
145 kg cwn 85.00 /kg
125 kg tie wire 70.00 /kg
Material Cost Php

B. Labor 21 days
1 Construction Foreman 21 450.00 /day
8 Skilled laborer 21 350.00 /day
8 Common Laborer 21 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

PART C. FINISHING

1000(1) Soil Poisoning


Qty. 446.80 sq.m.
2,979
A. Materials
446.80 sq.m. Soil Poisoning 60.00 /sq.m.
Cost of Materials

C. Labor 2.00 days


1 Construction Foreman 2.00 450.00 /day
2 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1001.6.b Catch Basin


Qty. 14.00 unit
93
A. Materials
14.00 unit Catch Basin 1,500.00 /unit
Cost of Materials

C. Labor 12.00 days


1 Construction Foreman 12.00 450.00 /day
2 Skilled laborer 0 350.00 /day
4 Common Laborer 12.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1001.8 Sewer Line Works


Qty. 2.00 lot
13
A. Materials
2.00 lot Sewer Line Works 25,000.00 /lot
Cost of Materials

C. Labor 7.00 days


1 Construction Foreman 7.00 450.00 /day
2 Skilled laborer 0 350.00 /day
4 Common Laborer 7.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1001.9 Storm Drainage and Downspout


Qty. 2.00 lot
13
A. Materials
2 lot Storm Drainage and Downspout 14,000.00 /lot
Cost of Materials
C. Labor 2.00 days
1 Construction Foreman 2.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1002 Plumbing Works (Cold Water Lines)


Qty. 2.00 lot
13
A. Materials
2 lot Plumbing Works (Cold Water Lines) 15,000.00 /lot
Cost of Materials

C. Labor 7.00 days


1 Construction Foreman 7.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 7.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1002.5.1 Sanitary Fixtures


Qty. 2.00 lot
13
A. Materials
2 lot Sanitary Fixtures 15,000.00 /lot
Cost of Materials

C. Labor 7.00 days


1 Construction Foreman 7.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 7.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1003 Carpentry for Ceiling


Qty. 439.64 sq.m.
2,931
A. Materials
440 sq.m. Carpentry for Ceiling 450.00 /sq.m.
Cost of Materials

C. Labor 12.00 days


1 Construction Foreman 12.00 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 12.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1004 Hardware
Qty. 6.00 sets
40
A. Materials
6 sets Hardware 150.00 /set
Cost of Materials

C. Labor 5.00 days


1 Construction Foreman 5.00 450.00 /day
1 Skilled Laborer 350.00 /day
2 Common Laborer 5.00 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1008(1)c Aluminum Glass Window


Qty. 32.64 sqm.
218
A. Materials
32.64 sqm. Aluminum Glass Window 600.00 /sq.m.
Cost of Materials

C. Labor 6.00 days


1 Construction Foreman 6.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 6.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1010(2)c Wooden Doors And Windows


Qty. 12.42 sq.m.
83
A. Materials
12.42 sq.m. Wooden Doors And Windows 550.00 /sq.m
Cost of Materials

C. Labor 9.00 days


1 Construction Foreman 9.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 9.00 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1014(1)b2 Pre-Painted Metal Roofing


Qty. 503.28 sqm.
3,355
A. Materials
503.28 sqm. Pre-Painted Metal Roofing 515.00 /sq.m.
Cost of Materials

C. Labor 6.00 days


1 Construction Foreman 6.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 6.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1021 Cement Floor Finish


Qty. 450.00 sq.m

estimated= 450.00 m3
A. Materials
102.00 bag Pozz. Cement 230.00 /bag
33.33 m3 sand 550.00 /cu.m
Materials Cost Php

B. Labor 5.00 days


1.00 Construction Foreman 5.00 450.00 /day
2.00 Common Laborer 5.00 250.00 /day
2.00 Skilled Laborer 5.00 350.00 /day
Cost of Labor P

C. Equipment Expenses: 5.00 day


5.00 day 1 unit Concrete mixer 1,500.00 /day
Cost of Equipment Expenses
Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1027 Cement Plaster Finish


Qty. 713.31 sq.m

estimated= 713.31 m3
A. Materials
161.00 bag Pozz. Cement 230.00 /bag
52.84 m3 sand 550.00 /cu.m
Materials Cost Php

B. Labor 2.00 days


1.00 Construction Foreman 2.00 450.00 /day
4.00 Common Laborer 2.00 250.00 /day
4.00 Skilled Laborer 2.00 350.00 /day
Cost of Labor P

C. Equipment Expenses: 2.00 day


2.00 day 1 unit Concrete mixer 1,500.00 /day
Cost of Equipment Expenses

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1032.1.a1 Masonry Painting


Qty. 713.31 sq.m.
Qty. 713.31 Sq.m
A. Materials

78 gal latex paint 500.00 /gal


ls Miscellaneous 4,000.00 /ls
Material Cost Php

B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1032.1.a2 Wooden Painting


Qty. 571.53 sq.m.
Qty. 571.53 Sq.m
A. Materials

63 gal qde paint 500.00 /gal


ls Miscellaneous 4,000.00 /ls
Material Cost Php

B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1032.1.a3 Steel Painting


Qty. 62.38 sq.m.
Qty. 62.38 Sq.m
A. Materials

9 gal qde paint 500.00 /gal


ls Miscellaneous 2,000.00 /ls
Material Cost Php

B. Labor 4 days
1 Construction Foreman 4 450.00 /day
1 Skilled laborer 4 350.00 /day
1 Common Laborer 4 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1044 Folding Door (Steel Accordion Door)


Qty. 12.00 set
80
A. Materials
12.00 set Folding Door (Steel Accordion Door) 15,000.00 /set
Cost of Materials

B. Equipment Expenses: 12.00 day


12.00 day 1 unit welding machine 4,000.00 /day
12.00 day 1 unit cutting outfit 3,000.00 /day
Cost of Equipment Expenses

C. Labor 12.00 days


1 Construction Foreman 12.00 450.00 /day
3 Skilled Laborer 350.00 /day
3 Common Laborer 12.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1046(2)a.2 CHB Non Load Bearing (Incl. RSB)


Qty. 285.16 sq.m

estimated= 285.16 m3
A. Materials
80.00 bag Pozz. Cement 230.00 /bag
11.88 m3 sand 550.00 /cu.m
7,415.00 pcs. CHB 10.50 /pc
1,425.80 kgs RSB 45.00 /kg
28.52 kgs #16 GI tie wire 75.00 /kg
Materials Cost Php

B. Labor 17.00 days


1.00 Construction Foreman 17.00 450.00 /day
6.00 Common Laborer 17.00 250.00 /day
6.00 Skilled Laborer 17.00 350.00 /day
Cost of Labor P

C. Equipment Expenses: 17.00 day


17.00 day 1 unit Concrete mixer 2,500.00 /day
Cost of Equipment Expenses

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1047(2)a Metal Structures (Roof Framing)


Qty. 9,039.55 kg
60,264
A. Materials
9,039.55 kg Metal Structures (Roof Framing) 57.00 /kg
Cost of Materials

B. Equipment Expenses: 12.00 day


12.00 day 1 unit welding machine 4,000.00 /day
12.00 day 1 unit cutting outfit 3,000.00 /day
Cost of Equipment Expenses

C. Labor 12.00 days


1 Construction Foreman 12.00 450.00 /day
3 Skilled Laborer 350.00 /day
3 Common Laborer 12.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php
PART D. ELECTRICAL

1100(19) Conduits, Boxes and Fittings


Qty. 2.00 lot
13
A. Materials
2 lot Conduits, Boxes and Fittings 35,000.00 /lot
Cost of Materials

C. Labor 12.00 days


1 Construction Foreman 12.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 12.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1101(18) Wires and Wiring Devices


Qty. 2.00 lot
13
A. Materials
2 lot Wires and Wiring Devices 50,000.00 /l.s
Cost of Materials

C. Labor 8.00 days


1 Construction Foreman 8.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 8.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php

1102 Panel Board and Cabinets


Qty. 2.00 lot
13
A. Materials
2 lot Panel Board and Cabinets 35,000.00 /lot
Cost of Materials

C. Labor 6.00 days


1 Construction Foreman 6.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 6.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1103 Lighting Fixtures


Qty. 2.00 lot
13
A. Materials
2 lot Lighting Fixtures 40,000.00 /ls
Cost of Materials

C. Labor 7.00 days


1 Construction Foreman 7.00 450.00 /day
2 Skilled Laborer 350.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1208 Miscellaneous Hardwares (GI Pipe Railings)


Qty. 2.00 lot
13
A. Materials
2 lot Miscellaneous Hardwares (GI Pipe Railings) 25,000.00 /ls
Cost of Materials

C. Labor 7.00 days


1 Construction Foreman 7.00 450.00 /day
6 Skilled Laborer 350.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

Subtotal -2 Php

3. Construction of 1 Unit Techvoc Workshop Buildings/Laboratories For Senior High School ( BEFF-Batch 2) Sto. Doming
Sto. Domingo, Albay

PART II. OTHER GENERAL REQUIREMENTS

B.5 Project Billboard and Barricades


Qty. 1.00 set
0
A. Materials
Est'd. Volume 0 cu.m.
1.00 pc 1/4" thk Marine Plywood 450.00 /pc
24.00 bd.ft coco lumber 16.00 /bd.ft
1.00 kg CWN 70.00 /kg
32.00 sq.ft Tarpaulin 22.00 /sq.ft
Cost of Materials P

B. Labor 2.00 days


2 Skilled Laborer 2.00 350.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php
PART III. Civil, Mechanical, Electrical & Sanitary/Plumbing Works

A. EARTHWORKS

803(1)a Structure Excavation


Qty. 41.21 cu.m.
275
C. Labor 2.00 days
1 Construction Foreman 2.00 450.00 /day
14 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

804.1 Embankment from Structure Excavation


Qty. 17.57 cu.m.
117
A. Materials
17.57 cu.m. Embankment from Structure Excavation 0.00 /cu.m.
Cost of Materials

C. Labor 1.00 days


1 Construction Foreman 1.00 450.00 /day
6 Common Laborer 1.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

804(1)b Embankment from Borrow


Qty. 114.75 cu.m.
765
A. Materials
114.75 cu.m. Embankment from Borrow 250.00 /cu.m.
Cost of Materials

C. Labor 5.00 days


1 Construction Foreman 5.00 450.00 /day
6 Common Laborer 5.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

804(4) Gravel Fill (Bedding)


Qty. 27.55 cu.m.
184
A. Materials
27.55 cu.m. Gravel Fill (Bedding) 1,200.00 /cu.m.
Cost of Materials

C. Labor 2.00 days


1 Construction Foreman 2.00 450.00 /day
2 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

PART B. PLAIN AND REINFORCED CONCRETE WORKS

900.1.c2 RC for Footing and Slab on fill


Qty. 23.45 cu.m.
Qty. 23.45 cu.m. 23.45
A. Materials:

12.90 cu.m Sand 550.00 /cu.m


18.06 cu.m Gravel 1,200.00 /cu.m
212.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
4 days 2 unit concrete mixer 1,500.00 /day
4 days 2 unit concrete vibrator 1,000.00 /day
Cost of Equipment Expenses

C. Labor 4 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

900.1.c3 RC for Footing Tie Beam


Qty. 8.70 cu.m.
Qty. 8.70 cu.m. 8.70
A. Materials:

4.79 cu.m Sand 550.00 /cu.m


6.70 cu.m Gravel 1,200.00 /cu.m
79.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
2 days 2 unit concrete mixer 1,500.00 /day
2 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses

C. Labor 2 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php
900.1.c4 RC for Column, PC & Stiffeners
Qty. 7.47 cu.m.
Qty. 7.47 cu.m. 7.47
A. Materials:

4.11 cu.m Sand 550.00 /cu.m


5.75 cu.m Gravel 1,200.00 /cu.m
68.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
1 days 2 unit concrete mixer 1,500.00 /day
1 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses

C. Labor 1 days
1 Construction Foreman 450.00 /day
2 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

900.1.c6 RC for Beams & Girders


Qty. 8.87 cu.m.
Qty. 8.87 cu.m. 8.87
A. Materials:

4.88 cu.m Sand 550.00 /cu.m


6.83 cu.m Gravel 1,200.00 /cu.m
80.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
2 days 2 unit concrete mixer 1,500.00 /day
2 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 2 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

902.1.a2 Reinforcing Steel (Deformed Grade 60)


Qty. 5,570.66 kgs
Qty. 60,344.21 cu.m. 12,068.84
A. Materials:

5,570.66 kgs RSB 40.00 /kg


111.41 kgs #16 GI tie wire 70.00 /kg
Cost of Materials

B. Equipment Expenses:
4 days 1 unit bar cutter 700.00 /day
4 days 1 unit bar bender 700.00 /day
Cost of Equipment Expenses

C. Labor 4 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php
903.2 Forms and Falseworks
Qty. 249.87 sq.m.
Qty. 249.87 Sq.m
A. Materials

215 pcs coco lumber 304.00 /pc


80 pcs 1/4 thk plywood 460.00 /pc
35 kg cwn 85.00 /kg
35 kg tie wire 70.00 /kg
Material Cost Php

B. Labor 15 days
1 Construction Foreman 15 450.00 /day
8 Skilled laborer 15 350.00 /day
8 Common Laborer 15 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

PART C. FINISHING

1000(1) Soil Poisoning


Qty. 223.40 sq.m.
1,489
A. Materials
223.40 sq.m. Soil Poisoning 60.00 /sq.m.
Cost of Materials

C. Labor 2.00 days


1 Construction Foreman 2.00 450.00 /day
2 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php
1001.6.b Catch Basin
Qty. 7.00 unit
47
A. Materials
7.00 unit Catch Basin 1,500.00 /unit
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Skilled laborer 0 350.00 /day
4 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1001.8 Sewer Line Works


Qty. 1.00 lot
7
A. Materials
1.00 lot Sewer Line Works 25,000.00 /lot
Cost of Materials

C. Labor 7.00 days


1 Construction Foreman 7.00 450.00 /day
2 Skilled laborer 0 350.00 /day
4 Common Laborer 7.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1001.9 Storm Drainage and Downspout


Qty. 1.00 lot
7
A. Materials
1 lot Storm Drainage and Downspout 14,000.00 /lot
Cost of Materials

C. Labor 2.00 days


1 Construction Foreman 2.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1002 Plumbing Works (Cold Water Lines)


Qty. 1.00 lot
7
A. Materials
1 lot Plumbing Works (Cold Water Lines) 15,000.00 /lot
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1002.5.1 Sanitary Fixtures


Qty. 1.00 lot
7
A. Materials
1 lot Sanitary Fixtures 15,000.00 /lot
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1003 Carpentry for Ceiling


Qty. 219.82 sq.m.
1,465
A. Materials
220 sq.m. Carpentry for Ceiling 450.00 /sq.m.
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1004 Hardware
Qty. 3.00 sets
20
A. Materials
3 sets Hardware 150.00 /set
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
1 Skilled Laborer 350.00 /day
2 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1008(1)c Aluminum Glass Window


Qty. 16.32 sqm.
109
A. Materials
16.32 sqm. Aluminum Glass Window 600.00 /sq.m.
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1010(2)c Wooden Doors And Windows


Qty. 6.21 sq.m.
41
A. Materials
6.21 sq.m. Wooden Doors And Windows 550.00 /sq.m
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1014(1)b2 Pre-Painted Metal Roofing


Qty. 251.64 sqm.
1,678
A. Materials
251.64 sqm. Pre-Painted Metal Roofing 515.00 /sq.m.
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1021 Cement Floor Finish


Qty. 225.00 sq.m

estimated= 225.00 m3
A. Materials
51.00 bag Pozz. Cement 230.00 /bag
16.67 m3 sand 550.00 /cu.m
Materials Cost Php

B. Labor 3.00 days


1.00 Construction Foreman 3.00 450.00 /day
2.00 Common Laborer 3.00 250.00 /day
2.00 Skilled Laborer 3.00 350.00 /day
Cost of Labor P
C. Equipment Expenses: 3.00 day
3.00 day 1 unit Concrete mixer 1,500.00 /day
Cost of Equipment Expenses

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1027 Cement Plaster Finish


Qty. 356.66 sq.m

estimated= 356.66 m3
A. Materials
81.00 bag Pozz. Cement 230.00 /bag
26.42 m3 sand 550.00 /cu.m
Materials Cost Php

B. Labor 1.00 days


1.00 Construction Foreman 1.00 450.00 /day
4.00 Common Laborer 1.00 250.00 /day
4.00 Skilled Laborer 1.00 350.00 /day
Cost of Labor P

C. Equipment Expenses: 1.00 day


1.00 day 1 unit Concrete mixer 1,500.00 /day
Cost of Equipment Expenses

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1032.1.a1 Masonry Painting


Qty. 356.66 sq.m.
Qty. 356.66 Sq.m
A. Materials

39 gal latex paint 500.00 /gal


ls Miscellaneous 4,000.00 /ls
Material Cost Php
B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1032.1.a2 Wooden Painting


Qty. 285.77 sq.m.
Qty. 285.77 Sq.m
A. Materials

33 gal qde paint 500.00 /gal


ls Miscellaneous 4,000.00 /ls
Material Cost Php

B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1032.1.a3 Steel Painting


Qty. 31.19 sq.m.
Qty. 31.19 Sq.m
A. Materials

6 gal qde paint 500.00 /gal


ls Miscellaneous 2,000.00 /ls
Material Cost Php

B. Labor 4 days
1 Construction Foreman 4 450.00 /day
1 Skilled laborer 4 350.00 /day
1 Common Laborer 4 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1044 Folding Door (Steel Accordion Door)


Qty. 6.00 set
40
A. Materials
6.00 set Folding Door (Steel Accordion Door) 15,000.00 /set
Cost of Materials

B. Equipment Expenses: 4.00 day


4.00 day 1 unit welding machine 4,000.00 /day
4.00 day 1 unit cutting outfit 3,000.00 /day
Cost of Equipment Expenses

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
3 Skilled Laborer 350.00 /day
3 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1046(2)a.2 CHB Non Load Bearing (Incl. RSB)


Qty. 142.58 sq.m

estimated= 142.58 m3
A. Materials
40.00 bag Pozz. Cement 230.00 /bag
5.94 m3 sand 550.00 /cu.m
3,708.00 pcs. CHB 10.50 /pc
712.90 kgs RSB 45.00 /kg
14.26 kgs #16 GI tie wire 75.00 /kg
Materials Cost Php

B. Labor 9.00 days


1.00 Construction Foreman 9.00 450.00 /day
6.00 Common Laborer 9.00 250.00 /day
6.00 Skilled Laborer 9.00 350.00 /day
Cost of Labor P

C. Equipment Expenses: 9.00 day


9.00 day 1 unit Concrete mixer 2,500.00 /day
Cost of Equipment Expenses

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1047(2)a Metal Structures (Roof Framing)


Qty. 4,519.78 kg
30,132
A. Materials
4,519.78 kg Metal Structures (Roof Framing) 57.00 /kg
Cost of Materials

B. Equipment Expenses: 5.00 day


5.00 day 1 unit welding machine 4,000.00 /day
5.00 day 1 unit cutting outfit 3,000.00 /day
Cost of Equipment Expenses

C. Labor 5.00 days


1 Construction Foreman 5.00 450.00 /day
3 Skilled Laborer 350.00 /day
3 Common Laborer 5.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php

PART D. ELECTRICAL

1100(19) Conduits, Boxes and Fittings


Qty. 1.00 lot
7
A. Materials
1 lot Conduits, Boxes and Fittings 35,000.00 /lot
Cost of Materials

C. Labor 6.00 days


1 Construction Foreman 6.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 6.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1101(18) Wires and Wiring Devices


Qty. 1.00 lot
7
A. Materials
1 lot Wires and Wiring Devices 50,000.00 /l.s
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1102 Panel Board and Cabinets


Qty. 1.00 lot
7
A. Materials
1 lot Panel Board and Cabinets 35,000.00 /lot
Cost of Materials

C. Labor 2.00 days


1 Construction Foreman 2.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1103 Lighting Fixtures


Qty. 1.00 lot
7
A. Materials
1 lot Lighting Fixtures 40,000.00 /ls
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Skilled Laborer 350.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php
1208 Miscellaneous Hardwares (GI Pipe Railings)
Qty. 1.00 lot
7
A. Materials
1 lot Miscellaneous Hardwares (GI Pipe Railings) 10,000.00 /ls
Cost of Materials

C. Labor 3.00 days


1 Construction Foreman 3.00 450.00 /day
2 Skilled Laborer 350.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

Subtotal -3 Php

4. Construction of 1 Unit Techvoc Workshop Buildings/Laboratories For Senior High School ( BEFF-Batch 2) Malinao NH
Malinao, Albay

PART II. OTHER GENERAL REQUIREMENTS

B.5 Project Billboard and Barricades


Qty. 1.00 set
0
A. Materials
Est'd. Volume 0 cu.m.
1.00 pc 1/4" thk Marine Plywood 450.00 /pc
24.00 bd.ft coco lumber 16.00 /bd.ft
1.00 kg CWN 70.00 /kg
32.00 sq.ft Tarpaulin 22.00 /sq.ft
Cost of Materials P

B. Labor 2.00 days


2 Skilled Laborer 2.00 350.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php

PART III. Civil, Mechanical, Electrical & Sanitary/Plumbing Works

A. EARTHWORKS

803(1)a Structure Excavation


Qty. 41.21 cu.m.
275
C. Labor 2.00 days
1 Construction Foreman 2.00 450.00 /day
14 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

804.1 Embankment from Structure Excavation


Qty. 17.57 cu.m.
117
A. Materials
17.57 cu.m. Embankment from Structure Excavation 0.00 /cu.m.
Cost of Materials

C. Labor 1.00 days


1 Construction Foreman 1.00 450.00 /day
6 Common Laborer 1.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

804(1)b Embankment from Borrow


Qty. 114.75 cu.m.
765
A. Materials
114.75 cu.m. Embankment from Borrow 250.00 /cu.m.
Cost of Materials

C. Labor 5.00 days


1 Construction Foreman 5.00 450.00 /day
6 Common Laborer 5.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

804(4) Gravel Fill (Bedding)


Qty. 27.55 cu.m.
184
A. Materials
27.55 cu.m. Gravel Fill (Bedding) 1,200.00 /cu.m.
Cost of Materials

C. Labor 2.00 days


1 Construction Foreman 2.00 450.00 /day
2 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

PART B. PLAIN AND REINFORCED CONCRETE WORKS

900.1.c2 RC for Footing and Slab on fill


Qty. 23.45 cu.m.
Qty. 23.45 cu.m. 23.45
A. Materials:
12.90 cu.m Sand 550.00 /cu.m
18.06 cu.m Gravel 1,200.00 /cu.m
212.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
4 days 2 unit concrete mixer 1,500.00 /day
4 days 2 unit concrete vibrator 1,000.00 /day
Cost of Equipment Expenses

C. Labor 4 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

900.1.c3 RC for Footing Tie Beam


Qty. 8.70 cu.m.
Qty. 8.70 cu.m. 8.70
A. Materials:

4.79 cu.m Sand 550.00 /cu.m


6.70 cu.m Gravel 1,200.00 /cu.m
79.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
2 days 2 unit concrete mixer 1,500.00 /day
2 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses

C. Labor 2 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

900.1.c4 RC for Column, PC & Stiffeners


Qty. 7.47 cu.m.
Qty. 7.47 cu.m. 7.47
A. Materials:

4.11 cu.m Sand 550.00 /cu.m


5.75 cu.m Gravel 1,200.00 /cu.m
68.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials

B. Equipment Expenses:
1 days 2 unit concrete mixer 1,500.00 /day
1 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses

C. Labor 1 days
1 Construction Foreman 450.00 /day
2 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php
900.1.c6 RC for Beams & Girders
Qty. 8.87 cu.m.
Qty. 8.87 cu.m. 8.87
A. Materials:

4.88 cu.m Sand 550.00 /cu.m


6.83 cu.m Gravel 1,200.00 /cu.m
80.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous 1,000.00 /lot
Cost of Materials
B. Equipment Expenses:
2 days 2 unit concrete mixer 1,500.00 /day
2 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses

C. Labor 2 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

902.1.a2 Reinforcing Steel (Deformed Grade 60)


Qty. 5,570.66 kgs
Qty. 60,344.21 cu.m. 12,068.84
A. Materials:

5,570.66 kgs RSB 40.00 /kg


111.41 kgs #16 GI tie wire 70.00 /kg
Cost of Materials

B. Equipment Expenses:
4 days 1 unit bar cutter 700.00 /day
4 days 1 unit bar bender 700.00 /day
Cost of Equipment Expenses

C. Labor 4 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

903.2 Forms and Falseworks


Qty. 249.87 sq.m.
Qty. 249.87 Sq.m
A. Materials

215 pcs coco lumber 304.00 /pc


80 pcs 1/4 thk plywood 460.00 /pc
35 kg cwn 85.00 /kg
35 kg tie wire 70.00 /kg
Material Cost Php

B. Labor 15 days
1 Construction Foreman 15 450.00 /day
8 Skilled laborer 15 350.00 /day
8 Common Laborer 15 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

PART C. FINISHING

1000(1) Soil Poisoning


Qty. 223.40 sq.m.
1,489
A. Materials
223.40 sq.m. Soil Poisoning 60.00 /sq.m.
Cost of Materials

C. Labor 2.00 days


1 Construction Foreman 2.00 450.00 /day
2 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1001.6.b Catch Basin


Qty. 7.00 unit
47
A. Materials
7.00 unit Catch Basin 1,500.00 /unit
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Skilled laborer 0 350.00 /day
4 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1001.8 Sewer Line Works


Qty. 1.00 lot
7
A. Materials
1.00 lot Sewer Line Works 25,000.00 /lot
Cost of Materials

C. Labor 7.00 days


1 Construction Foreman 7.00 450.00 /day
2 Skilled laborer 0 350.00 /day
4 Common Laborer 7.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1001.9 Storm Drainage and Downspout


Qty. 1.00 lot
7
A. Materials
1 lot Storm Drainage and Downspout 14,000.00 /lot
Cost of Materials

C. Labor 2.00 days


1 Construction Foreman 2.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1002 Plumbing Works (Cold Water Lines)


Qty. 1.00 lot
7
A. Materials
1 lot Plumbing Works (Cold Water Lines) 15,000.00 /lot
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1002.5.1 Sanitary Fixtures


Qty. 1.00 lot
7
A. Materials
1 lot Sanitary Fixtures 15,000.00 /lot
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1003 Carpentry for Ceiling


Qty. 219.82 sq.m.
1,465
A. Materials
220 sq.m. Carpentry for Ceiling 450.00 /sq.m.
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1004 Hardware
Qty. 3.00 sets
20
A. Materials
3 sets Hardware 150.00 /set
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
1 Skilled Laborer 350.00 /day
2 Common Laborer 4.00 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1008(1)c Aluminum Glass Window


Qty. 16.32 sqm.
109
A. Materials
16.32 sqm. Aluminum Glass Window 600.00 /sq.m.
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1010(2)c Wooden Doors And Windows


Qty. 6.21 sq.m.
41
A. Materials
6.21 sq.m. Wooden Doors And Windows 550.00 /sq.m
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php

1014(1)b2 Pre-Painted Metal Roofing


Qty. 251.64 sqm.
1,678
A. Materials
251.64 sqm. Pre-Painted Metal Roofing 515.00 /sq.m.
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1021 Cement Floor Finish


Qty. 225.00 sq.m

estimated= 225.00 m3
A. Materials
51.00 bag Pozz. Cement 230.00 /bag
16.67 m3 sand 550.00 /cu.m
Materials Cost Php

B. Labor 3.00 days


1.00 Construction Foreman 3.00 450.00 /day
2.00 Common Laborer 3.00 250.00 /day
2.00 Skilled Laborer 3.00 350.00 /day
Cost of Labor P

C. Equipment Expenses: 3.00 day


3.00 day 1 unit Concrete mixer 1,500.00 /day
Cost of Equipment Expenses
Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1027 Cement Plaster Finish


Qty. 356.66 sq.m

estimated= 356.66 m3
A. Materials
81.00 bag Pozz. Cement 230.00 /bag
26.42 m3 sand 550.00 /cu.m
Materials Cost Php

B. Labor 1.00 days


1.00 Construction Foreman 1.00 450.00 /day
4.00 Common Laborer 1.00 250.00 /day
4.00 Skilled Laborer 1.00 350.00 /day
Cost of Labor P

C. Equipment Expenses: 1.00 day


1.00 day 1 unit Concrete mixer 1,500.00 /day
Cost of Equipment Expenses

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1032.1.a1 Masonry Painting


Qty. 356.66 sq.m.
Qty. 356.66 Sq.m
A. Materials

39 gal latex paint 500.00 /gal


ls Miscellaneous 4,000.00 /ls
Material Cost Php

B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1032.1.a2 Wooden Painting


Qty. 285.77 sq.m.
Qty. 285.77 Sq.m
A. Materials

33 gal qde paint 500.00 /gal


ls Miscellaneous 4,000.00 /ls
Material Cost Php

B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1032.1.a3 Steel Painting


Qty. 31.19 sq.m.
Qty. 31.19 Sq.m
A. Materials

6 gal qde paint 500.00 /gal


ls Miscellaneous 2,000.00 /ls
Material Cost Php

B. Labor 4 days
1 Construction Foreman 4 450.00 /day
1 Skilled laborer 4 350.00 /day
1 Common Laborer 4 250.00 /day
Cost of Labor Php

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1044 Folding Door (Steel Accordion Door)


Qty. 6.00 set
40
A. Materials
6.00 set Folding Door (Steel Accordion Door) 15,000.00 /set
Cost of Materials

B. Equipment Expenses: 4.00 day


4.00 day 1 unit welding machine 4,000.00 /day
4.00 day 1 unit cutting outfit 3,000.00 /day
Cost of Equipment Expenses

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
3 Skilled Laborer 350.00 /day
3 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1046(2)a.2 CHB Non Load Bearing (Incl. RSB)


Qty. 142.58 sq.m

estimated= 142.58 m3
A. Materials
40.00 bag Pozz. Cement 230.00 /bag
5.94 m3 sand 550.00 /cu.m
3,708.00 pcs. CHB 10.50 /pc
712.90 kgs RSB 45.00 /kg
14.26 kgs #16 GI tie wire 75.00 /kg
Materials Cost Php

B. Labor 9.00 days


1.00 Construction Foreman 9.00 450.00 /day
6.00 Common Laborer 9.00 250.00 /day
6.00 Skilled Laborer 9.00 350.00 /day
Cost of Labor P

C. Equipment Expenses: 9.00 day


9.00 day 1 unit Concrete mixer 2,500.00 /day
Cost of Equipment Expenses

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1047(2)a Metal Structures (Roof Framing)


Qty. 4,519.78 kg
30,132
A. Materials
4,519.78 kg Metal Structures (Roof Framing) 57.00 /kg
Cost of Materials

B. Equipment Expenses: 5.00 day


5.00 day 1 unit welding machine 4,000.00 /day
5.00 day 1 unit cutting outfit 3,000.00 /day
Cost of Equipment Expenses

C. Labor 5.00 days


1 Construction Foreman 5.00 450.00 /day
3 Skilled Laborer 350.00 /day
3 Common Laborer 5.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

PART D. ELECTRICAL
1100(19) Conduits, Boxes and Fittings
Qty. 1.00 lot
7
A. Materials
1 lot Conduits, Boxes and Fittings 35,000.00 /lot
Cost of Materials

C. Labor 6.00 days


1 Construction Foreman 6.00 450.00 /day
1 Skilled Laborer 350.00 /day
4 Common Laborer 6.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1101(18) Wires and Wiring Devices


Qty. 1.00 lot
7
A. Materials
1 lot Wires and Wiring Devices 50,000.00 /l.s
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 4.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1102 Panel Board and Cabinets


Qty. 1.00 lot
7
A. Materials
1 lot Panel Board and Cabinets 35,000.00 /lot
Cost of Materials

C. Labor 2.00 days


1 Construction Foreman 2.00 450.00 /day
2 Skilled Laborer 350.00 /day
2 Common Laborer 2.00 250.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1103 Lighting Fixtures


Qty. 1.00 lot
7
A. Materials
1 lot Lighting Fixtures 40,000.00 /ls
Cost of Materials

C. Labor 4.00 days


1 Construction Foreman 4.00 450.00 /day
2 Skilled Laborer 350.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

1208 Miscellaneous Hardwares (GI Pipe Railings)


Qty. 1.00 lot
7
A. Materials
1 lot Miscellaneous Hardwares (GI Pipe Railings) 10,000.00 /ls
Cost of Materials

C. Labor 3.00 days


1 Construction Foreman 3.00 450.00 /day
2 Skilled Laborer 350.00 /day
Cost of Labor P

Direct Cost
Indirect Cost
VAT/Tax

Unit Cost
Item Cost Php

Subtotal -4 Php

Grand Total Php


Submitted by:

FLORENCIO R. ROSALES Date: May 26, 2017


MANAGER

ROLA CONSTRUCTION
Name of Bidder
SUMMARY

MATERIALS
DESCRIPTION UNIT UNIT PRICE

Portland Cement bags 250.00


Pozz. Cement bags 230.00
sand cu.m. 550.00
CHB pc 10.80
gravel cu.m. 1,200.00
rsb kg 45.00
tie wire kg 75.00
2x2x12' good lumber bdft 33.00
1/4" thk Marine Plywood pc 340.00
Assorted CWN kg 55.00
Concrete Nails kg 55.00
2x2x12' good lumber bdft 18.00
1/4" thk Marine Plywood pc 450.00
Assorted CWN kg 85.00
Concrete Nails kg 95.00
Safety Helmet/Hard hat pc 280.00
Medical Kit unit 4,000.00
Safety Shoes/boots pc 450.00
Safety gloves pc 60.00
Tarpaulin sq.m 450.00
coco lumber bdft 16.00
CWN kg 70.00

LABOR

Construction Foreman day 450.00


Skilled Laborer day 350.00
Common Laborer day 250.00
Part Time Safety Practitionday 500.00
First Aider day 350.00

EQUIPMENT

bar cutter day 500.00


bar bender day 500.00
concrete mixer day 1,500.00
concrete vibrator day 1,500.00
welding machine day 5,600.00
cutting outfit day 5,000.00
service truck day 6,700.00
hand tools enough

Submitted by:

FLORENCIO R. ROSALES Date: May 26, 2017


MANAGER

ROLA CONSTRUCTION
Name of Bidder
ABC 22,285,077.90 195CD

BID 22,060,472.82
difference 224,605.08 16,516,930.46
% drop 1.01%

IES FOR SENIOR HIGH

IC 16.00%
TAX 12.00%

FF-Batch 2) San Jose NHS,

1,800.00
1,536.00
70.00
2,816.00
6,222.00

1,400.00
1,400.00

7,622.00
1,219.52
1,060.98
9,902.50
2,475.63

2,475.63
9,902.52
3,600.00
28,000.00
31,600.00

31,600.00
5,056.00
4,398.72
41,054.72
249.04

249.04
41,054.24

0.00
0.00

1,350.00
4,500.00
5,850.00

5,850.00
936.00
814.32
7,600.32
108.13

108.13
7,600.46

114,750.00
114,750.00

9,000.00
30,000.00
39,000.00

153,750.00
24,600.00
21,402.00
199,752.00
435.19

435.19
199,752.21

132,240.00
132,240.00

3,600.00
4,000.00
7,600.00

139,840.00
22,374.40
19,465.73
181,680.13
1,648.64

1,648.64
181,680.13

28,369.00
86,652.00
211,250.00
1,000.00
327,271.00

39,000.00
26,000.00
65,000.00

5,850.00
18,200.00
13,000.00
37,050.00

429,321.00
68,691.36
59,761.48
557,773.84
5,947.68

5,947.68
557,773.43

10,527.00
32,160.00
78,500.00
1,000.00
122,187.00

15,000.00
5,000.00
20,000.00

2,250.00
7,000.00
7,500.00
16,750.00

158,937.00
25,429.92
22,124.03
206,490.95
5,933.65

5,933.65
206,491.02
9,031.00
27,588.00
67,250.00
1,000.00
104,869.00

12,000.00
4,000.00
16,000.00

1,800.00
2,800.00
4,000.00
8,600.00

129,469.00
20,715.04
18,022.08
168,206.12
5,633.16

5,633.16
168,206.16

10,725.00
32,760.00
80,000.00
1,000.00
124,485.00

15,000.00
5,000.00
20,000.00

2,250.00
7,000.00
5,000.00
14,250.00

158,735.00
25,397.60
22,095.91
206,228.51
5,815.81

5,815.81
206,228.62

1,002,718.35
31,195.50
1,033,913.85

9,800.00
9,800.00
19,600.00

6,300.00
19,600.00
14,000.00
39,900.00

1,093,413.85
174,946.22
152,203.21
1,420,563.28
63.75

63.75
1,420,517.66

126,160.00
79,580.00
12,325.00
8,750.00
226,815.00

12,600.00
78,400.00
56,000.00
147,000.00

373,815.00
59,810.40
52,035.05
485,660.45
485.92

485.92
485,662.46

53,615.40
53,615.40

900.00
1,000.00
1,900.00

55,515.40
8,882.46
7,727.74
72,125.60
80.71

80.71
72,121.65

42,000.00
42,000.00
5,400.00
8,400.00
12,000.00
25,800.00

67,800.00
10,848.00
9,437.76
88,085.76
3,145.92

3,145.92
88,085.76

100,000.00
100,000.00

3,150.00
4,900.00
7,000.00
15,050.00

115,050.00
18,408.00
16,014.96
149,472.96
37,368.24

37,368.24
149,472.96

56,000.00
56,000.00
900.00
700.00
2,000.00
3,600.00

59,600.00
9,536.00
8,296.32
77,432.32
19,358.08

19,358.08
77,432.32

60,000.00
60,000.00

3,150.00
2,450.00
7,000.00
12,600.00

72,600.00
11,616.00
10,105.92
94,321.92
23,580.48

23,580.48
94,321.92

60,000.00
60,000.00

3,150.00
2,450.00
7,000.00
12,600.00

72,600.00
11,616.00
10,105.92
94,321.92
23,580.48

23,580.48
94,321.92

395,550.00
395,550.00

5,400.00
16,800.00
12,000.00
34,200.00

429,750.00
68,760.00
59,821.20
558,331.20
634.99

634.99
558,334.01

1,800.00
1,800.00

2,250.00
1,750.00
2,500.00
6,500.00

8,300.00
1,328.00
1,155.36
10,783.36
898.61

898.61
10,783.32

39,168.00
39,168.00

2,700.00
4,200.00
3,000.00
9,900.00

49,068.00
7,850.88
6,830.27
63,749.15
976.55

976.55
63,749.18

13,662.00
13,662.00

4,050.00
6,300.00
4,500.00
14,850.00

28,512.00
4,561.92
3,968.87
37,042.79
1,491.26

1,491.26
37,042.90

518,378.40
518,378.40

2,700.00
4,200.00
3,000.00
9,900.00

528,278.40
84,524.54
73,536.35
686,339.29
681.87

681.87
686,343.07

46,690.00
36,668.50
83,358.50

4,050.00
4,500.00
6,300.00
14,850.00

13,500.00
13,500.00
111,708.50
17,873.36
15,549.82
145,131.68
161.26

161.26
145,134.00

73,830.00
58,124.00
131,954.00

1,800.00
4,000.00
5,600.00
11,400.00

6,000.00
6,000.00

149,354.00
23,896.64
20,790.08
194,040.72
136.01

136.01
194,034.59

76,500.00
4,000.00
80,500.00

3,150.00
14,700.00
10,500.00
28,350.00

108,850.00
17,416.00
15,151.92
141,417.92
99.13

99.13
141,420.84

61,500.00
4,000.00
65,500.00

3,150.00
14,700.00
10,500.00
28,350.00

93,850.00
15,016.00
13,063.92
121,929.92
106.67

106.67
121,930.21

7,500.00
2,000.00
9,500.00
1,800.00
1,400.00
1,000.00
4,200.00

13,700.00
2,192.00
1,907.04
17,799.04
142.67

142.67
17,799.51

360,000.00
360,000.00

48,000.00
36,000.00
84,000.00

5,400.00
12,600.00
9,000.00
27,000.00

471,000.00
75,360.00
65,563.20
611,923.20
25,496.80

25,496.80
611,923.20
36,800.00
13,068.00
155,704.50
128,322.00
4,277.25
338,171.75

14,850.00
49,500.00
69,300.00
133,650.00

82,500.00
82,500.00

554,321.75
88,691.48
77,161.59
720,174.82
1,262.76

1,262.76
720,177.28

1,572,881.70
1,572,881.70

48,000.00
36,000.00
84,000.00

5,400.00
12,600.00
9,000.00
27,000.00

1,683,881.70
269,421.07
234,396.33
2,187,699.10
121.01

121.01
2,187,751.89

200,000.00
200,000.00

7,200.00
5,600.00
16,000.00
28,800.00

228,800.00
36,608.00
31,848.96
297,256.96
74,314.24

74,314.24
297,256.96

300,000.00
300,000.00

6,750.00
10,500.00
7,500.00
24,750.00

324,750.00
51,960.00
45,205.20
421,915.20
105,478.80

105,478.80
421,915.20

220,000.00
220,000.00

2,700.00
4,200.00
3,000.00
9,900.00

229,900.00
36,784.00
32,002.08
298,686.08
74,671.52

74,671.52
298,686.08

160,000.00
160,000.00

6,300.00
9,800.00
16,100.00

176,100.00
28,176.00
24,513.12
228,789.12
57,197.28

57,197.28
228,789.12
120,000.00
120,000.00

9,450.00
44,100.00
53,550.00

173,550.00
27,768.00
24,158.16
225,476.16
56,369.04

56,369.04 11,142,538.98
225,476.16 113,366.02
1.02%
11,029,172.96

FF-Batch 2) Malilipot NHS,

900.00
768.00
70.00
1,408.00
3,146.00

1,400.00
1,400.00

4,546.00
727.36
632.80
5,906.16
2,953.08

2,953.08
5,906.16

1,800.00
14,000.00
15,800.00

15,800.00
2,528.00
2,199.36
20,527.36
249.03

249.03
20,527.54

0.00
0.00

900.00
3,000.00
3,900.00

3,900.00
624.00
542.88
5,066.88
144.15

144.15
5,066.87

57,375.00
57,375.00
4,500.00
15,000.00
19,500.00

76,875.00
12,300.00
10,701.00
99,876.00
435.19

435.19
99,876.11

66,120.00
66,120.00

1,800.00
2,000.00
3,800.00

69,920.00
11,187.20
9,732.86
90,840.06
1,648.64

1,648.64
90,840.06

14,184.50
43,332.00
105,750.00
1,000.00
164,266.50
21,000.00
14,000.00
35,000.00

3,150.00
9,800.00
7,000.00
19,950.00

219,216.50
35,074.64
30,514.94
284,806.08
6,073.92

6,073.92
284,806.11

5,263.50
16,080.00
39,250.00
1,000.00
61,593.50

9,000.00
3,000.00
12,000.00

1,350.00
4,200.00
4,500.00
10,050.00

83,643.50
13,382.96
11,643.18
108,669.64
6,245.38

6,245.38
108,669.61

4,515.50
13,800.00
33,750.00
1,000.00
53,065.50

6,000.00
2,000.00
8,000.00

900.00
1,400.00
2,000.00
4,300.00

65,365.50
10,458.48
9,098.88
84,922.86
5,688.07

5,688.07
84,922.89

5,362.50
16,380.00
40,000.00
1,000.00
62,742.50

9,000.00
3,000.00
12,000.00
1,350.00
4,200.00
3,000.00
8,550.00

83,292.50
13,326.80
11,594.32
108,213.62
6,103.42

6,103.42
108,213.64

501,359.40
15,598.10
516,957.50

4,900.00
4,900.00
9,800.00

3,150.00
9,800.00
7,000.00
19,950.00

546,707.50
87,473.20
76,101.68
710,282.38
63.75

63.75
710,259.15
126,160.00
79,580.00
12,325.00
8,750.00
226,815.00

9,450.00
58,800.00
42,000.00
110,250.00

337,065.00
53,930.40
46,919.45
437,914.85
876.29

876.29
437,917.16

26,808.00
26,808.00

900.00
1,000.00
1,900.00

28,708.00
4,593.28
3,996.15
37,297.43
83.48

83.48
37,298.86
21,000.00
21,000.00

5,400.00
8,400.00
12,000.00
25,800.00

46,800.00
7,488.00
6,514.56
60,802.56
4,343.04

4,343.04
60,802.56

50,000.00
50,000.00

3,150.00
4,900.00
7,000.00
15,050.00

65,050.00
10,408.00
9,054.96
84,512.96
42,256.48

42,256.48
84,512.96

28,000.00
28,000.00
900.00
700.00
2,000.00
3,600.00

31,600.00
5,056.00
4,398.72
41,054.72
20,527.36

20,527.36
41,054.72

30,000.00
30,000.00

3,150.00
2,450.00
7,000.00
12,600.00

42,600.00
6,816.00
5,929.92
55,345.92
27,672.96

27,672.96
55,345.92

30,000.00
30,000.00

3,150.00
2,450.00
7,000.00
12,600.00

42,600.00
6,816.00
5,929.92
55,345.92
27,672.96

27,672.96
55,345.92

198,000.00
198,000.00

5,400.00
16,800.00
12,000.00
34,200.00

232,200.00
37,152.00
32,322.24
301,674.24
686.18

686.18
301,672.18

900.00
900.00

2,250.00
1,750.00
2,500.00
6,500.00
7,400.00
1,184.00
1,030.08
9,614.08
1,602.35

1,602.35
9,614.10

19,584.00
19,584.00

2,700.00
4,200.00
3,000.00
9,900.00

29,484.00
4,717.44
4,104.17
38,305.61
1,173.58

1,173.58
38,305.65

6,831.00
6,831.00

4,050.00
6,300.00
4,500.00
14,850.00
21,681.00
3,468.96
3,018.00
28,167.96
2,267.95

2,267.95
28,167.94

259,189.20
259,189.20

2,700.00
4,200.00
3,000.00
9,900.00

269,089.20
43,054.27
37,457.22
349,600.69
694.64

694.64
349,598.42

23,460.00
18,331.50
41,791.50

2,250.00
2,500.00
3,500.00
8,250.00

7,500.00
7,500.00
57,541.50
9,206.64
8,009.78
74,757.92
166.13

166.13
74,758.50

37,030.00
29,062.00
66,092.00

900.00
2,000.00
2,800.00
5,700.00

3,000.00
3,000.00

74,792.00
11,966.72
10,411.05
97,169.77
136.22

136.22
97,167.09

39,000.00
4,000.00
43,000.00

3,150.00
14,700.00
10,500.00
28,350.00

71,350.00
11,416.00
9,931.92
92,697.92
129.95

129.95
92,694.63

31,500.00
4,000.00
35,500.00

3,150.00
14,700.00
10,500.00
28,350.00

63,850.00
10,216.00
8,887.92
82,953.92
145.14

145.14
82,951.86

4,500.00
2,000.00
6,500.00

1,800.00
1,400.00
1,000.00
4,200.00

10,700.00
1,712.00
1,489.44
13,901.44
222.85

222.85
13,901.38

180,000.00
180,000.00

48,000.00
36,000.00
84,000.00

5,400.00
12,600.00
9,000.00
27,000.00

291,000.00
46,560.00
40,507.20
378,067.20
31,505.60

31,505.60
378,067.20

18,400.00
6,534.00
77,857.50
64,161.00
2,139.00
169,091.50

7,650.00
25,500.00
35,700.00
68,850.00

42,500.00
42,500.00

280,441.50
44,870.64
39,037.46
364,349.60
1,277.70

1,277.70
364,348.93

515,254.35
515,254.35

48,000.00
36,000.00
84,000.00

5,400.00
12,600.00
9,000.00
27,000.00

626,254.35
100,200.70
87,174.61
813,629.66
90.01

90.01
813,649.90
70,000.00
70,000.00

5,400.00
4,200.00
12,000.00
21,600.00

91,600.00
14,656.00
12,750.72
119,006.72
59,503.36

59,503.36
119,006.72

100,000.00
100,000.00

3,600.00
5,600.00
4,000.00
13,200.00

113,200.00
18,112.00
15,757.44
147,069.44
73,534.72
73,534.72
147,069.44

70,000.00
70,000.00

2,700.00
4,200.00
3,000.00
9,900.00

79,900.00
12,784.00
11,122.08
103,806.08
51,903.04

51,903.04
103,806.08

80,000.00
80,000.00

3,150.00
4,900.00
8,050.00

88,050.00
14,088.00
12,256.56
114,394.56
57,197.28

57,197.28
114,394.56
50,000.00
50,000.00

3,150.00
14,700.00
17,850.00

67,850.00
10,856.00
9,444.72
88,150.72
44,075.36

44,075.36 5,571,269.48
88,150.72 62,577.94
1.12%
5,508,691.54

FF-Batch 2) Sto. Domingo NHS,

450.00
384.00
70.00
704.00
1,608.00

1,400.00
1,400.00

3,008.00
481.28
418.71
3,907.99
3,907.99

3,907.99
3,907.99
900.00
7,000.00
7,900.00

7,900.00
1,264.00
1,099.68
10,263.68
249.06

249.06
10,263.76

0.00
0.00

450.00
1,500.00
1,950.00

1,950.00
312.00
271.44
2,533.44
144.19

144.19
2,533.42

28,687.50
28,687.50

2,250.00
7,500.00
9,750.00

38,437.50
6,150.00
5,350.50
49,938.00
435.19

435.19
49,938.05

33,060.00
33,060.00

900.00
1,000.00
1,900.00

34,960.00
5,593.60
4,866.43
45,420.03
1,648.64

1,648.64
45,420.03

7,095.00
21,672.00
53,000.00
1,000.00
82,767.00

12,000.00
8,000.00
20,000.00

1,800.00
5,600.00
4,000.00
11,400.00

114,167.00
18,266.72
15,892.05
148,325.77
6,325.19

6,325.19
148,325.71

2,634.50
8,040.00
19,750.00
1,000.00
31,424.50

6,000.00
2,000.00
8,000.00

900.00
2,800.00
3,000.00
6,700.00

46,124.50
7,379.92
6,420.53
59,924.95
6,887.93

6,887.93
59,924.99
2,260.50
6,900.00
17,000.00
1,000.00
27,160.50

3,000.00
1,000.00
4,000.00

450.00
700.00
1,000.00
2,150.00

33,310.50
5,329.68
4,636.82
43,277.00
5,793.44

5,793.44
43,277.00

2,684.00
8,196.00
20,000.00
1,000.00
31,880.00

6,000.00
2,000.00
8,000.00
900.00
2,800.00
2,000.00
5,700.00

45,580.00
7,292.80
6,344.74
59,217.54
6,676.16

6,676.16
59,217.54

222,826.40
7,798.70
230,625.10

2,800.00
2,800.00
5,600.00

1,800.00
5,600.00
4,000.00
11,400.00

247,625.10
39,620.02
34,469.41
321,714.53
57.75

57.75
321,705.62
65,360.00
36,800.00
2,975.00
2,450.00
107,585.00

6,750.00
42,000.00
30,000.00
78,750.00

186,335.00
29,813.60
25,937.83
242,086.43
968.85

968.85
242,086.55

13,404.00
13,404.00

900.00
1,000.00
1,900.00

15,304.00
2,448.64
2,130.32
19,882.96
89.00

89.00
19,882.60
10,500.00
10,500.00

1,800.00
2,800.00
4,000.00
8,600.00

19,100.00
3,056.00
2,658.72
24,814.72
3,544.96

3,544.96
24,814.72

25,000.00
25,000.00

3,150.00
4,900.00
7,000.00
15,050.00

40,050.00
6,408.00
5,574.96
52,032.96
52,032.96

52,032.96
52,032.96
14,000.00
14,000.00

900.00
700.00
2,000.00
3,600.00

17,600.00
2,816.00
2,449.92
22,865.92
22,865.92

22,865.92
22,865.92

15,000.00
15,000.00

1,800.00
1,400.00
4,000.00
7,200.00

22,200.00
3,552.00
3,090.24
28,842.24
28,842.24

28,842.24
28,842.24

15,000.00
15,000.00
1,800.00
1,400.00
4,000.00
7,200.00

22,200.00
3,552.00
3,090.24
28,842.24
28,842.24

28,842.24
28,842.24

99,000.00
99,000.00

1,800.00
5,600.00
4,000.00
11,400.00

110,400.00
17,664.00
15,367.68
143,431.68
652.50

652.50
143,432.55

450.00
450.00

1,800.00
1,400.00
2,000.00
5,200.00

5,650.00
904.00
786.48
7,340.48
2,446.83

2,446.83
7,340.49

9,792.00
9,792.00

1,800.00
2,800.00
2,000.00
6,600.00

16,392.00
2,622.72
2,281.77
21,296.49
1,304.93

1,304.93
21,296.46

3,415.50
3,415.50

1,800.00
2,800.00
2,000.00
6,600.00

10,015.50
1,602.48
1,394.16
13,012.14
2,095.35

2,095.35
13,012.12

129,594.60
129,594.60

1,800.00
2,800.00
2,000.00
6,600.00

136,194.60
21,791.14
18,958.29
176,944.03
703.16

703.16
176,943.18

11,730.00
9,168.50
20,898.50

1,350.00
1,500.00
2,100.00
4,950.00
4,500.00
4,500.00

30,348.50
4,855.76
4,224.51
39,428.77
175.24

175.24
39,429.00

18,630.00
14,531.00
33,161.00

450.00
1,000.00
1,400.00
2,850.00

1,500.00
1,500.00

37,511.00
6,001.76
5,221.53
48,734.29
136.64

136.64
48,734.02

19,500.00
4,000.00
23,500.00
3,150.00
14,700.00
10,500.00
28,350.00

51,850.00
8,296.00
7,217.52
67,363.52
188.87

188.87
67,362.37

16,500.00
4,000.00
20,500.00

3,150.00
14,700.00
10,500.00
28,350.00

48,850.00
7,816.00
6,799.92
63,465.92
222.09

222.09
63,466.66

3,000.00
2,000.00
5,000.00

1,800.00
1,400.00
1,000.00
4,200.00

9,200.00
1,472.00
1,280.64
11,952.64
383.22

383.22
11,952.63

90,000.00
90,000.00

16,000.00
12,000.00
28,000.00

1,800.00
4,200.00
3,000.00
9,000.00

127,000.00
20,320.00
17,678.40
164,998.40
27,499.73

27,499.73
164,998.38
9,200.00
3,267.00
38,934.00
32,080.50
1,069.50
84,551.00

4,050.00
13,500.00
18,900.00
36,450.00

22,500.00
22,500.00

143,501.00
22,960.16
19,975.34
186,436.50
1,307.59

1,307.59
186,436.18

257,627.46
257,627.46

20,000.00
15,000.00
35,000.00

2,250.00
5,250.00
3,750.00
11,250.00

303,877.46
48,620.39
42,299.74
394,797.59
87.35

87.35
394,802.78

35,000.00
35,000.00

2,700.00
2,100.00
6,000.00
10,800.00

45,800.00
7,328.00
6,375.36
59,503.36
59,503.36

59,503.36
59,503.36

50,000.00
50,000.00

1,800.00
2,800.00
2,000.00
6,600.00

56,600.00
9,056.00
7,878.72
73,534.72
73,534.72

73,534.72
73,534.72

35,000.00
35,000.00

900.00
1,400.00
1,000.00
3,300.00

38,300.00
6,128.00
5,331.36
49,759.36
49,759.36

49,759.36
49,759.36

40,000.00
40,000.00

1,800.00
2,800.00
4,600.00

44,600.00
7,136.00
6,208.32
57,944.32
57,944.32

57,944.32
57,944.32
10,000.00
10,000.00

1,350.00
2,100.00
3,450.00

13,450.00
2,152.00
1,872.24
17,474.24
17,474.24

17,474.24
17,474.24 2,785,634.72
24,330.56
2,761,304.16 0.87%

FF-Batch 2) Malinao NHS,

450.00
384.00
70.00
704.00
1,608.00

1,400.00
1,400.00

3,008.00
481.28
418.71
3,907.99
3,907.99
3,907.99
3,907.99

900.00
7,000.00
7,900.00

7,900.00
1,264.00
1,099.68
10,263.68
249.06

249.06
10,263.76

0.00
0.00

450.00
1,500.00
1,950.00

1,950.00
312.00
271.44
2,533.44
144.19

144.19
2,533.42
28,687.50
28,687.50

2,250.00
7,500.00
9,750.00

38,437.50
6,150.00
5,350.50
49,938.00
435.19

435.19
49,938.05

33,060.00
33,060.00

900.00
1,000.00
1,900.00

34,960.00
5,593.60
4,866.43
45,420.03
1,648.64

1,648.64
45,420.03
7,095.00
21,672.00
53,000.00
1,000.00
82,767.00

12,000.00
8,000.00
20,000.00

1,800.00
5,600.00
4,000.00
11,400.00

114,167.00
18,266.72
15,892.05
148,325.77
6,325.19

6,325.19
148,325.71

2,634.50
8,040.00
19,750.00
1,000.00
31,424.50

6,000.00
2,000.00
8,000.00

900.00
2,800.00
3,000.00
6,700.00
46,124.50
7,379.92
6,420.53
59,924.95
6,887.93

6,887.93
59,924.99

2,260.50
6,900.00
17,000.00
1,000.00
27,160.50

3,000.00
1,000.00
4,000.00

450.00
700.00
1,000.00
2,150.00

33,310.50
5,329.68
4,636.82
43,277.00
5,793.44

5,793.44
43,277.00

2,684.00
8,196.00
20,000.00
1,000.00
31,880.00
6,000.00
2,000.00
8,000.00

900.00
2,800.00
2,000.00
5,700.00

45,580.00
7,292.80
6,344.74
59,217.54
6,676.16

6,676.16
59,217.54

222,826.40
7,798.70
230,625.10

2,800.00
2,800.00
5,600.00

1,800.00
5,600.00
4,000.00
11,400.00

247,625.10
39,620.02
34,469.41
321,714.53
57.75

57.75
321,705.62
65,360.00
36,800.00
2,975.00
2,450.00
107,585.00

6,750.00
42,000.00
30,000.00
78,750.00

186,335.00
29,813.60
25,937.83
242,086.43
968.85

968.85
242,086.55

13,404.00
13,404.00

900.00
1,000.00
1,900.00

15,304.00
2,448.64
2,130.32
19,882.96
89.00

89.00
19,882.60
10,500.00
10,500.00

1,800.00
2,800.00
4,000.00
8,600.00

19,100.00
3,056.00
2,658.72
24,814.72
3,544.96

3,544.96
24,814.72

25,000.00
25,000.00

3,150.00
4,900.00
7,000.00
15,050.00

40,050.00
6,408.00
5,574.96
52,032.96
52,032.96

52,032.96
52,032.96

14,000.00
14,000.00

900.00
700.00
2,000.00
3,600.00

17,600.00
2,816.00
2,449.92
22,865.92
22,865.92

22,865.92
22,865.92

15,000.00
15,000.00

1,800.00
1,400.00
4,000.00
7,200.00

22,200.00
3,552.00
3,090.24
28,842.24
28,842.24

28,842.24
28,842.24

15,000.00
15,000.00

1,800.00
1,400.00
4,000.00
7,200.00

22,200.00
3,552.00
3,090.24
28,842.24
28,842.24

28,842.24
28,842.24

99,000.00
99,000.00

1,800.00
5,600.00
4,000.00
11,400.00

110,400.00
17,664.00
15,367.68
143,431.68
652.50

652.50
143,432.55

450.00
450.00

1,800.00
1,400.00
2,000.00
5,200.00
5,650.00
904.00
786.48
7,340.48
2,446.83

2,446.83
7,340.49

9,792.00
9,792.00

1,800.00
2,800.00
2,000.00
6,600.00

16,392.00
2,622.72
2,281.77
21,296.49
1,304.93

1,304.93
21,296.46

3,415.50
3,415.50

1,800.00
2,800.00
2,000.00
6,600.00

10,015.50
1,602.48
1,394.16
13,012.14
2,095.35

2,095.35
13,012.12

129,594.60
129,594.60

1,800.00
2,800.00
2,000.00
6,600.00

136,194.60
21,791.14
18,958.29
176,944.03
703.16

703.16
176,943.18

11,730.00
9,168.50
20,898.50

1,350.00
1,500.00
2,100.00
4,950.00

4,500.00
4,500.00
30,348.50
4,855.76
4,224.51
39,428.77
175.24

175.24
39,429.00

18,630.00
14,531.00
33,161.00

450.00
1,000.00
1,400.00
2,850.00

1,500.00
1,500.00

37,511.00
6,001.76
5,221.53
48,734.29
136.64

136.64
48,734.02

19,500.00
4,000.00
23,500.00

3,150.00
14,700.00
10,500.00
28,350.00

51,850.00
8,296.00
7,217.52
67,363.52
188.87

188.87
67,362.37

16,500.00
4,000.00
20,500.00

3,150.00
14,700.00
10,500.00
28,350.00

48,850.00
7,816.00
6,799.92
63,465.92
222.09

222.09
63,466.66

3,000.00
2,000.00
5,000.00

1,800.00
1,400.00
1,000.00
4,200.00

9,200.00
1,472.00
1,280.64
11,952.64
383.22

383.22
11,952.63

90,000.00
90,000.00

16,000.00
12,000.00
28,000.00

1,800.00
4,200.00
3,000.00
9,000.00

127,000.00
20,320.00
17,678.40
164,998.40
27,499.73

27,499.73
164,998.38

9,200.00
3,267.00
38,934.00
32,080.50
1,069.50
84,551.00

4,050.00
13,500.00
18,900.00
36,450.00

22,500.00
22,500.00

143,501.00
22,960.16
19,975.34
186,436.50
1,307.59

1,307.59
186,436.18

257,627.46
257,627.46

20,000.00
15,000.00
35,000.00

2,250.00
5,250.00
3,750.00
11,250.00

303,877.46
48,620.39
42,299.74
394,797.59
87.35

87.35
394,802.78
35,000.00
35,000.00

2,700.00
2,100.00
6,000.00
10,800.00

45,800.00
7,328.00
6,375.36
59,503.36
59,503.36

59,503.36
59,503.36

50,000.00
50,000.00

1,800.00
2,800.00
2,000.00
6,600.00

56,600.00
9,056.00
7,878.72
73,534.72
73,534.72

73,534.72
73,534.72
35,000.00
35,000.00

900.00
1,400.00
1,000.00
3,300.00

38,300.00
6,128.00
5,331.36
49,759.36
49,759.36

49,759.36
49,759.36

40,000.00
40,000.00

1,800.00
2,800.00
4,600.00

44,600.00
7,136.00
6,208.32
57,944.32
57,944.32

57,944.32
57,944.32

10,000.00
10,000.00

1,350.00
2,100.00
3,450.00

13,450.00
2,152.00
1,872.24
17,474.24
17,474.24

17,474.24
17,474.24 2,785,634.72
24,330.56
2,761,304.16 0.87%

22,060,472.82 224,605.08

17
17
DPWH Albay 1st District Engineering Office 17FA0038
CLUSTER 21 PROVISION OF TECHVOC WORKSHOP BUILDINGS/LABORATORIES FOR SENIOR HIGH SCHOOL (BEFF-BATCH 2) IN THE FIRST DISTRICT OF ALBAY

Standard Form Number: SF-INFR-56


Revised on: August 11, 2004

Name of Project: CLUSTER 21 PROVISION OF TECHVOC WORKSHOP BUILDINGS/LABORATORIES FOR SENIOR HIGH SCHOOL (BEFF-BATCH 2) IN THE FIRST DISTRICT OF ALBAY

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

PARTICULAR %WT. 1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER
ACCOMPLISHMENT 100.00% 25.00% 25.00% 25.00% 25.00%
CASH FLOW 5,515,118.21 5,515,118.21 5,515,118.21 5,515,118.21
CUMMULATIVE ACCOMPLISHMENT 25.00% 50.00% 75.00% 100.00%
CUMMULATIVE CASH FLOW 5,515,118.21 11,030,236.42 16,545,354.63 PHP 22,060,472.82

Submitted by:

FLORENCIO R. ROSALES Date : May 26, 2017


MANAGER

ROLA CONSTRUCTION
Name of Bidder

195CD