BILL OF QUANTITIES

ADVERTISEMENT NO. : 18-140

NAME OF PROJECT : CONSTRUCTION OF BAHAY PAG-ASA for CICLs ABC : 10,000,000.00
PROJECT LOCATION : INAYAGAN, NAGA CITY, CEBU DURATION: 157C.D.

Item of Works Indirect Cost TOTAL BID PRICE (Pesos)

Item No. DESCRIPTION Unit Qty Direct Cost (DC) (IC) Total Unit Cost
(Figure) (In Words)
(Pls. itemize) (DC + IC)
(Pesos)
I PERMITS, FEES, OTHERS LOT 1.00 236,000.00 62,681.60 298,681.60 P 298,681.60 and
centavos
(Pesos)
II SITE WORKS CU.M. 912.43 414,374.00 110,057.73 574.76 P 524,431.73 and
centavos
(Pesos)
III REINFORCED CONCRETE WORKS CU.M. 217.87 3,047,177.00 809,330.21 17,700.96 P 3,856,507.21 and
centavos
(Pesos)
IV MASONRY WORKS SQ.M. 352.00 343,960.00 91,355.78 1,236.69 P 435,315.78 and
centavos
(Pesos)
V STEEL WORKS LOT 1.00 2,363,170.00 627,657.95 2,990,827.95 P 2,990,827.95 and
centavos
(Pesos)
VI TINSMITHING SQ.M. 448.80 224,710.00 59,682.98 633.67 P 284,392.98 and
centavos
(Pesos)
VII PLUMBING WORKS LOT 1.00 508,750.00 135,124.00 643,874.00 P 643,874.00 and
centavos
(Pesos)
VIII ELECTRICAL LOT 1.00 692,099.00 183,821.49 875,920.49 P 875,920.49 and
centavos
(Pesos)
IX WATERPROOFING SQ.M. 42.30 10,420.00 2,767.55 311.76 P 13,187.55 and
centavos
(Pesos)
X SEPTIC TANK EACH 1.00 56,826.00 15,092.99 71,918.99 P 71,918.99 and
centavos
(Pesos)
XI PROJECT BILLBOARD / SIGN BOARD EACH 1.00 9,170.00 2,435.55 11,605.55 P 11,605.55 and
centavos
(Pesos)
XII MOBILIZATION / DEMOBILIZATION LOT 1.00 50,000.00 13,280.00 63,280.00 P 63,280.00 and
centavos
(Pesos)
TOTAL BID PRICE P 10,069,943.83 and
vvvvvvvvvvvvvvvv centavos

Name of Bidder Signature of Bidder or Date

Authorized Representative
ABC : 10,000,000.00
tax 700,000.00 7% of ABC
 ABC : 10,000,000.00
tax: 700,000.00 7% of ABC
Direct Cost : 6,329,596.00
Labor : 1,627,060.00
Cost 7,956,656.00
Profit 2,043,344.00 20.43%
 DETAILED COST ESTIMATES

Project Title : CONSTRUCTION OF BAHAY PAG-ASA for CICLs

Location : INAYAGAN, NAGA CITY, CEBU

Item No. : I
Description : PERMITS, FEES, OTHERS
Quantity : 1.00 LOT

A. MATERIALS, LABOR, & EQPT.:

Description Qty Unit Unit Cost Amount
Permits, Fees :
1.0 Building Const. & Occupancy Permits 1.00 lot P 40,000.00 P 40,000.00
2.0 Professional Fees (PF) :
2.1 Soil Exploration & Geotechnical Evaluation for Building Design &
Analysis ( Signed & Sealed )
1.00 lot 5,000.00 5,000.00
2.2 Structural Analysis & Design ( Signed & Sealed ) 1.00 lot 8,000.00 8,000.00
2.3 Electrical & Electronics Analysis & Design ( Signed & Sealed ) 1.00 lot 5,000.00 5,000.00
2.4 Mechanical Analysis & Design ( Signed & Sealed ) 1.00 lot 5,000.00 5,000.00
2.5 Fire Protection System Analysis & Design ( Signed & Sealed ) 1.00 lot 5,000.00 5,000.00
2.6 Sanitary Analysis & Design ( Signed & Sealed ) 1.00 lot 5,000.00 5,000.00
2.7 Environmental Impact Assessment & Compliance Certificate
( Signed & Sealed ) 1.00 lot 8,000.00 8,000.00

Others :
1.0 Construction Safety & Health :
1.1 Safety Signages / Accessories 1.00 lot 35,000.00 35,000.00
1.2 Hard Hats, Safety Shoes & Belts, etc., & First Aid Packages. 1.00 lot 60,000.00 60,000.00
2.0 Temporary Facilities :
2.1 Contractor's Field Office / Bunkhouses. 1.00 lot 60,000.00 60,000.00

Total - Materials, Labor & Eqpt.: P 236,000.00

ITEM ESTIMATED DIRECT COST (A+B+C) : P 236,000.00
ITEM ESTIMATED INDIRECT COST :
Profit 5% 11,800.00
OCM 8% 18,880.00
VAT 12% 32,001.60
TOTAL ITEM ESTIMATED INDIRECT COST : P 62,681.60
TOTAL ITEM COST (Direct Cost + Indirect Cost) : P 298,681.60
ITEM UNIT COST / LOT : P 298,681.60

Name of Bidder Signature of Bidder or Date

Authorized Representative
 DETAILED COST ESTIMATES

Project Title : CONSTRUCTION OF BAHAY PAG-ASA for CICLs

Location : INAYAGAN, NAGA CITY, CEBU

Item No. : II
Description : SITE WORKS
Quantity : 912.43 CU.M.

A. MATERIALS
Description Qty Unit Unit Cost Amount
EARTHWORKS : P P
Excavation 286.50 cu.m 450.00 128,925.00
Gravelfill 19.66 cu.m 1,400.00 27,524.00
Backfill 286.50 cu.m 450.00 128,925.00
SOIL TREATMENT :
Termite Proofing Materials 1.00 lot 40,000.00 40,000.00
Total - Materials : P 325,374.00
B. LABOR
Description No. Days Rate Amount

Foreman 1.00 10.00 P 500.00 P 5,000.00

Laborers 30.00 10.00 280.00 84,000.00

Total - Labor : P 89,000.00

C. EQUIPMENT
Description No. Days Rate Amount

Dump Truck (10 cu.m.) P P

Bachhoe (0.80 cu.m.)
Minor Tools

Total - Equipment : P -
ITEM ESTIMATED DIRECT COST (A+B+C) : P 414,374.00
ITEM ESTIMATED INDIRECT COST :
Profit 5% 20,718.70
OCM 8% 33,149.92
VAT 12% 56,189.11
TOTAL ITEM ESTIMATED INDIRECT COST : P 110,057.73
TOTAL ITEM COST (Direct Cost + Indirect Cost) : P 524,431.73
ITEM UNIT COST / CU.M. : P 574.76

Name of Bidder Signature of Bidder or Date

Authorized Representative
 DETAILED COST ESTIMATES

Project Title : CONSTRUCTION OF BAHAY PAG-ASA for CICLs

Location : INAYAGAN, NAGA CITY, CEBU

Item No. : III

Description : REINFORCED CONCRETE WORKS
Quantity : 217.87 CU.M.

A. MATERIALS
Description Qty Unit Unit Cost Amount
195.32
Footing cu.m.
Rebars 2,311.00 kls P 44.00 P 101,684.00
Ready-Mixed Concrete, 3,000 psi. 49.55 cu.m 4,300.00 213,065.00
Column 51.76 cu.m.
Rebars 6,288.00 kls 44.00 276,672.00
Ready-Mixed Concrete, 3,000 psi. 51.76 cu.m 4,300.00 222,568.00
Beam / Roof beam 50.06 cu.m.
Rebars 6,658.00 kls 44.00 292,952.00
Ready-Mixed Concrete, 3,000 psi. 50.06 cu.m 4,300.00 215,258.00
Footing tie beam 17.09 cu.m.
Rebars 2,681.00 kls 44.00 117,964.00
Ready-Mixed Concrete, 3,000 psi. 17.09 cu.m 4,300.00 73,487.00
Suspended Slab 40.84 cu.m.
Rebars 3,412.00 kls 44.00 150,128.00
Ready-Mixed Concrete, 3,000 psi. 40.84 cu.m 4,300.00 175,612.00
Slab on fill 35.57 cu.m.
Rebars 1,094.00 kls 44.00 48,136.00
Ready-Mixed Concrete, 2,500 psi. 35.57 cu.m 4,300.00 152,951.00
Formworks & Scaffoldings
Steel forms 1.00 lot 50,000.00 50,000.00
Ordinary plywood 1/4 " thk 200.00 shts 650.00 130,000.00
Assorted coco 680.00 lngth 150.00 102,000.00
Assorted nails 50.00 kls 80.00 4,000.00
Miscellaneous 1.00 lot 20,000.00 20,000.00
-
Total - Materials : P 2,346,477.00
B. LABOR
Description No. Days Rate Amount

Foreman 1.00 45.00 P 500.00 P 22,500.00

Skilled Laborer 12.00 45.00 380.00 205,200.00
Laborer 15.00 45.00 280.00 189,000.00

Total - Labor : P 416,700.00

C. EQUIPMENT
Description No. Days Rate Amount

One Bagger Mixer 1.00 35.00 P 4,000.00 P 140,000.00

Bar Cutter 3.00 30.00 1,600.00 144,000.00

Total - Equipment : P 284,000.00

ITEM ESTIMATED DIRECT COST (A+B+C) : P 3,047,177.00
ITEM ESTIMATED INDIRECT COST :
Profit 5% 152,358.85
Mh OCM 8% 243,774.16
VAT 12% 413,197.20
TOTAL ITEM ESTIMATED INDIRECT COST : P 809,330.21
TOTAL ITEM COST (Direct Cost + Indirect Cost) : P 3,856,507.21
ITEM UNIT COST / CU.M. : P 17,700.96
Name of Bidder Signature of Bidder or Date
Authorized Representative
 DETAILED COST ESTIMATES

Project Title : CONSTRUCTION OF BAHAY PAG-ASA for CICLs

Location : INAYAGAN, NAGA CITY, CEBU

Item No. : IV
Description : MASONRY WORKS
Quantity : 352.00 SQ.M.

A. MATERIALS
Description Qty Unit Unit Cost Amount
Concrete Hollow Blocks (CHB) Laying :
Concrete Hollow Blocks (CHB), 6". 352.00 sq.m P 680.00 P 239,360.00
Miscellaneous 1.00 lot 25,000.00 25,000.00
Total - Materials : P 264,360.00
B. LABOR
Description No. Days Rate Amount
Foreman 1.00 20.00 P 500.00 P 10,000.00
Skilled Laborer 4.00 20.00 380.00 30,400.00
Laborer 7.00 20.00 280.00 39,200.00

Total - Labor : P 79,600.00

C. EQUIPMENT
Description No. Days Rate Amount
Equipment / Minor Tools P P

Total - Equipment : P
ITEM ESTIMATED DIRECT COST (A+B+C) : P 343,960.00
ITEM ESTIMATED INDIRECT COST :
Profit 5% 17,198.00
OCM 8% 27,516.80
VAT 12% 46,640.98
TOTAL ITEM ESTIMATED INDIRECT COST : P 91,355.78
TOTAL ITEM COST (Direct Cost + Indirect Cost) : P 435,315.78
ITEM UNIT COST / SQ.M.: P 1,236.69

Name of Bidder Signature of Bidder or Date

Authorized Representative
 DETAILED COST ESTIMATES

Project Title : CONSTRUCTION OF BAHAY PAG-ASA for CICLs

Location : INAYAGAN, NAGA CITY, CEBU

Item No. : V
Description : STEEL WORKS
Quantity : 1.00 LOT

A. MATERIALS
Description Qty Unit Unit Cost

Roof Framing
Truss -1 2 units
Angle Bar, 2" x 2" x 3/16" x 6m 5.00 length 1,600.00
Angle Bar, 1 1/2" x 1 1/2" x 3/16" x 6m 4.00 length 950.00
Truss -2 2 units
Angle Bar, 2" x 2" x 3/16" x 6m 9.00 length 1,600.00
Angle Bar, 1 1/2" x 1 1/2" x 3/16" x 6m 7.00 length 950.00
HT-1 2 units
Angle Bar, 2" x 2" x 3/16" x 6m 10.00 length 1,600.00
Angle Bar, 1 1/2" x 1 1/2" x 3/16" x 6m 8.00 length 950.00
HT-2 4 units
Angle Bar, 2" x 2" x 3/16" x 6m 14.00 length 1,600.00
Angle Bar, 1 1/2" x 1 1/2" x 3/16" x 6m 13.00 length 950.00
HT-3 6 units
Angle Bar, 2" x 2" x 3/16" x 6m 38.00 length 1,600.00
Angle Bar, 1 1/2" x 1 1/2" x 3/16" x 6m 28.00 length 950.00
HT-4 4 units
Angle Bar, 2" x 2" x 3/16" x 6m 31.00 length 1,600.00
Angle Bar, 1 1/2" x 1 1/2" x 3/16" x 6m 42.00 length 950.00
HT-5 1 units
Angle Bar, 2" x 2" x 3/16" x 6m 6.00 length 1,600.00
Angle Bar, 1 1/2" x 1 1/2" x 3/16" x 6m 7.00 length 950.00
HT-6 4 units
Angle Bar, 2" x 2" x 3/16" x 6m 11.00 length 1,600.00
Angle Bar, 1 1/2" x 1 1/2" x 3/16" x 6m 9.00 length 950.00
HT-7 8 units
Angle Bar, 2" x 2" x 3/16" x 6m 17.00 length 1,600.00
Angle Bar, 1 1/2" x 1 1/2" x 3/16" x 6m 12.00 length 950.00
HT-8 4 units
Angle Bar, 2" x 2" x 3/16" x 6m 9.00 length 1,600.00
Angle Bar, 1 1/2" x 1 1/2" x 3/16" x 6m 5.00 length 950.00
HT-9 2 units
Angle Bar, 2" x 2" x 3/16" x 6m 12.00 length 1,600.00
Angle Bar, 1 1/2" x 1 1/2" x 3/16" x 6m 12.00 length 950.00
Purlins
LC-150 x 50 x 14 x 1.2mm x 6m 130.00 length 650.00
Sag Rods
Deformed Bar, 10mm Ø x 6m 40.00 length 163.00
Standard nuts & washer 1.00 lot 5,000.00
Anchorage
Steel Plate, 12.5mm thk 67.00 pcs 2,200.00
Anchor Bolts, 20mm dia. X 200mm 134.00 pcs 350.00
Steel Plete, 6mm thk 298.00 pcs 1,300.00
Bolts, 12mm dia. 298.00 pcs 50.00
J -Bolts, 12mm dia. 298.00 pcs 100.00
Miscellaneous (Including: welding rods / acytelene / oxygen / red 1.00 lot 40,000.00
lead )
Other Works
Cyclone Fence & Steel Rafter
L = 20.70 m ; W =11.20 m = 3.00 m
Tubular Steel Post, 200mm x 200mm x GA #14 24.00 lngth 8,000.00
 Tubular Steel Post, 150mm x 50mm x GA #16 126.00 lngth 3,500.00
Mesh Galvanized Cyclone Wire, 50mm 50mm x GA#10 210.00 sq.m. 450.00
Miscellaneous (Including: welding rods / acytelene / oxygen / red 1.00 lot 20,000.00
lead )
Total - Materials : P
B. LABOR
Description No. Days Rate
Foreman 1.00 40.00 P 500.00 P
Skilled Laborer 7.00 40.00 380.00
Laborer 10.00 40.00 280.00

Total - Labor : P
C. EQUIPMENT
Description No. Days Rate

Welding Machine 1.00 30.00 P 4,000.00 P

Bar cutter 2.00 30.00 1,600.00

Total - Equipment : P
ITEM ESTIMATED DIRECT COST (A+B+C) : P
ITEM ESTIMATED INDIRECT COST :
Profit 5%
OCM 8%
VAT 12%
TOTAL ITEM ESTIMATED INDIRECT COST : P
TOTAL ITEM COST (Direct Cost + Indirect Cost) : P
ITEM UNIT COST / LOT: P

Name of Bidder Signature of Bidder or Date

Authorized Representative
Amount

8,000.00
3,800.00

14,400.00
6,650.00

16,000.00
7,600.00

22,400.00
12,350.00

60,800.00
26,600.00

49,600.00
39,900.00

9,600.00
6,650.00

17,600.00
8,550.00

27,200.00
11,400.00

14,400.00
4,750.00

19,200.00
11,400.00

84,500.00

6,520.00
5,000.00

147,400.00
46,900.00
387,400.00
14,900.00
29,800.00
40,000.00

192,000.00
 441,000.00
94,500.00
20,000.00
1,908,770.00

Amount
20,000.00
106,400.00
112,000.00

238,400.00

Amount

120,000.00
96,000.00

216,000.00
2,363,170.00

118,158.50
189,053.60
320,445.85
627,657.95
2,990,827.95
2,990,827.95

Date
 DETAILED COST ESTIMATES

Project Title : CONSTRUCTION OF BAHAY PAG-ASA for CICLs

Location : INAYAGAN, NAGA CITY, CEBU

Item No. : VI
Description : TINSMITHING
Quantity : 448.80 SQ.M.

A. MATERIALS
Description Qty Unit Unit Cost Amount
Ga 24 GI roofing 75.00 pcs P 1,000.00 P 75,000.00
GI Steel gutter 120.00 l.m. 300.00 36,000.00
Hardi senepa 120.00 l.m. 150.00 18,000.00
GI ridge roll 165.00 l.m. 250.00 41,250.00
Miscellaneous 1.00 lot 10,000.00 10,000.00
Total - Materials : P 180,250.00
B. LABOR
Description No. Days Rate Amount
Foreman 1.00 13.00 P 500.00 P 6,500.00
Skilled Laborer 4.00 13.00 380.00 19,760.00
Laborer 5.00 13.00 280.00 18,200.00

Total - Labor : P 44,460.00

C. EQUIPMENT
Description No. Days Rate Amount
Equipment / Minor Tools P P

Total - Equipment : P
ITEM ESTIMATED DIRECT COST (A+B+C) : P 224,710.00
ITEM ESTIMATED INDIRECT COST :
Profit 5% 11,235.50
OCM 8% 17,976.80
VAT 12% 30,470.68
TOTAL ITEM ESTIMATED INDIRECT COST : P 59,682.98
TOTAL ITEM COST (Direct Cost + Indirect Cost) : P 284,392.98
ITEM UNIT COST / SQ.M. : P 633.67

Name of Bidder Signature of Bidder or Date

Authorized Representative
 DETAILED COST ESTIMATES

Project Title : CONSTRUCTION OF BAHAY PAG-ASA for CICLs

Location : INAYAGAN, NAGA CITY, CEBU

Item No. : VII

Description : PLUMBING WORKS
Quantity : 1.00 LOT

A. MATERIALS
Description Qty Unit Unit Cost Amount

Cold water line (Belden PPR pipe) :

32 mm Ø PPR 3.00 lengths P 1,300.00 P 3,900.00
25 mm Ø PPR 23.00 lengths 850.00 19,550.00
20 mm Ø PPR 16.00 lengths 450.00 7,200.00
Drainage line :
200 mm Ø RC Pipe 20.00 lengths 1,500.00 30,000.00
150 mm Ø RC Pipe 30.00 lengths 1,200.00 36,000.00
75 mm Ø PVC 34.00 lengths 550.00 18,700.00
Sewer line :
150 mm Ø PVC 8.00 lengths 950.00 7,600.00
100 mm Ø PVC 25.00 lengths 750.00 18,750.00
75 mm Ø PVC 24.00 lengths 550.00 13,200.00
50 mm Ø PVC 35.00 lengths 350.00 12,250.00
Fixtures & Accessories :
Water closet 10.00 sets 6,800.00 68,000.00
Urinal 7.00 sets 5,800.00 40,600.00
lavatory 8.00 sets 3,500.00 28,000.00
Shower head 7.00 sets 2,000.00 14,000.00
Hose bibb 10.00 sets 500.00 5,000.00
Water meter 1.00 sets 2,000.00 2,000.00
Gate valves 13.00 sets 800.00 10,400.00
Kitchen sink 2.00 sets 4,500.00 9,000.00
Area drains/ catch basin 20.00 sets 1,500.00 30,000.00
Miscellaneous 1.00 lot 50,000.00 50,000.00

Total - Materials : P 424,150.00 84,830.00

B. LABOR
Description No. Days Rate Amount

Foreman 1.00 20.00 P 500.00 P 10,000.00

Skilled Laborer 5.00 20.00 380.00 38,000.00
Laborer 6.00 20.00 280.00 33,600.00

Total - Labor : P 81,600.00

C. EQUIPMENT
Description No. Days Rate Amount

Equipment / Minor Tools 1.00 10.00 P 300.00 P 3,000.00

Total - Equipment : P 3,000.00

ITEM ESTIMATED DIRECT COST (A+B+C) : P 508,750.00
ITEM ESTIMATED INDIRECT COST :
Profit 5% 25,437.50
OCM 8% 40,700.00
VAT 12% 68,986.50
TOTAL ITEM ESTIMATED INDIRECT COST : P 135,124.00
TOTAL ITEM COST (Direct Cost + Indirect Cost) : P 643,874.00
ITEM UNIT COST / LOT : P 643,874.00

Name of Bidder Signature of Bidder or Date

Authorized Representative
 DETAILED COST ESTIMATES

Project Title : CONSTRUCTION OF BAHAY PAG-ASA for CICLs

Location : INAYAGAN, NAGA CITY, CEBU

Item No. : VIII

Description : ELECTRICAL
Quantity : 1.00 LOT

A. MATERIALS
Description Qty Unit Unit Cost Amount
Lighting Fixtures
A*15Watts LED Glass Tube T8 with starter, 1200mm
Daylight 230V with 12" x 48",Wide Recessed Aluminum 11.00 sets P 1,600.00 P 17,600.00
Reflector Louver Type
B*8Watts LED Glass Tube T8 with starter, 600mm Daylight
230V with 12" x 24",Wide Recessed Aluminum Reflector 22.00 sets 1,100.00 24,200.00
Louver Type 1yr warranty

C*24Watts 110V -240v LED Panel Recessed Slim Daylight,

300x300x 20.3 1yr warranty 12.00 sets 1,000.00 12,000.00
D*5W 220v GU10 Mr16 LED , Daylight ,Downlight MR16 ,
Recessed, Type 1yr warranty 17.00 sets 800.00 13,600.00
D1*5W 220v GU10 Mr16 LED ,Warmwhite ,Downlight
MR16 , Recessed, Type 1yr warranty 6.00 sets 800.00 4,800.00
E*12Watts 220V LED Daylight With pvc socket 3 1/2 ,230v
1 yr warranty 18.00 sets 950.00 17,100.00
F*12Watts 220V LED Daylight, Recessed Slim Panel
165mmx165mmx19mm with 1 yr warranty 20.00 sets 650.00 13,000.00
X*LED Exit Light with white background & Red Letters with
Thermo plastic housing ( N0n Transparent Background) 3.00 sets 2,000.00 6,000.00

Y*Heavy Duty Emergency Two Heads Dual Optics LED

Lamp with min.4ah battery ,1 yr warranty.
3.00 sets 1,500.00 4,500.00

Devices Switches,and Convenience Outlets

Duplex Universal Outlet w/ Ground & Safety Shutter ,Block 51.00 sets 320.00 16,320.00
Type & Wide Series
Aircon Multi Universal
Single Gang Outlet w/ Outlet
Groundw/, Wide
Ground wide
series series
( For
3.00 sets 500.00 1,500.00
Emergency Lamp ) 3.00 sets 500.00 1,500.00
Single Gang Switch w/ LED, Wide series 33.00 sets 200.00 6,600.00
Two Gang Switch with LED, Wide Series 10.00 sets 220.00 2,200.00
Three Gang Switch w/ LED, Wide series 3.00 sets 240.00 720.00
Three Ways Switch w/ LED, Wide series 10.00 sets 350.00 3,500.00
Wiring Works
Stranded Wire 3.5mm² THW 14.00 box 3,200.00 44,800.00
Stranded Wire 5.5mm² THW 8.00 box 4,800.00 38,400.00
Stranded Wire 30mm² THW 80.00 l.m. 280.00 22,400.00
Stranded Wire 8,0mm² ( Must be Green for Ground Wire) 1.00 box 8,000.00 8,000.00
Stranded Wire 2.0 mm² ( Must be Green for Ground Wire) 6.00 box 2,200.00 13,200.00
Rough-in Works (Incl. Conduits, Boxes, Tapes & Fittings)
PVC Pipe 20mm 500.00 lengths 200.00 100,000.00
PVC elbow 40mm 10.00 pcs 70.00 700.00
PVC Pipe 40mmØ 15.00 lengths 330.00 4,950.00
PVC electrical tape (3M) 5.00 doz 380.00 1,900.00
PVC solvent 400cc 4.00 cans 380.00 1,520.00
PVC Utility Box, 2x4 112.00 pcs 20.00 2,240.00
PVC Junction Box, 2x4x4 with cover 127.00 pcs 17.00 2,159.00
Copper Grounding Rod 1/2 x 5 ft with Clamp 1.00 lot 1,000.00 1,000.00
Concrete Pullbox Manhole 800mm x800mm inside w/
chekered plate cover
1.00 lot 4,000.00 4,000.00

Protective Device
NEMA Panel Board (Metal Panel)with Two (2) Blank Spare
and Grounding Terminal Block 1.00 set 40,000.00 40,000.00
Main CB:
1 - 125AT, 230V, 2P, 60Hz, 25 KAIC BOLT-ON
 Branches:
9- 15AT, 2P, 230V,60hz 10 KA Rail Type
7- 20AT , 2P, 230V60hz, 10KA Rail Type
6- 30AT , 2P, 230V60hz, 10KA Rail Type
NEMA 3R Manual Transfer Switch( MTS) 150AT 3P 25kaic
Bolt-on with Voltmeter, Ammeter, 2 Pilot LED lamp 1.00 set 8,000.00 8,000.00

Service Entrance Setup 1.00 pcs 600.00 600.00

RSC Pipe 50mm dia 4.00 length 950.00 3,800.00
RSC Pipe 25mm dia 2.00 length 650.00 1,300.00
RSC Entrance Cap 50mm dia 1.00 set 600.00 600.00
RSC TB Condulets 50mm dia 3.00 set 100.00 300.00
RSC Locknut 50mm dia 3.00 set 200.00 600.00
RSC Nipple 50mm dia 2" 3.00 set 200.00 600.00
RSC Nipple 50mm dia 12" 3.00 set 200.00 600.00
PVC Pipe 50mm dia 7.00 length 350.00 2,450.00
PVC ELBOW 50mm dia 4.00 pcs 170.00 680.00
Heavy Duty Three Wire Secondary Rack 1.00 set 400.00 400.00
Stranded Wire 8.0mm² ( Must be Green Wire for Main
Ground Wire)
1.00 box 8,000.00 8,000.00
Stranded Wire 50mm² THW ( Main Wire) 50.00 l.m. 350.00 17,500.00
Copper Grounding Rod 1/2 x 5 ft with Clamp 1.00 set 1,000.00 1,000.00
Concrete Pullbox Manhole 800mm x800mm inside w/
chekered plate cover
1.00 set 4,000.00 4,000.00
NEMA 3R Circuit Breaker 160AT 2P 230V 25kaic, Bolt 0n
Type (GE or eq.) 1.00 set 8,500.00 8,500.00

Concrete Pedestal 12' x12' x 16FT (See Plans) 1.00 lot 10,000.00 10,000.00
Others

Consumables Materials fitting, lugs,Conduit/hose clamp/rsc

clip,hanger,locknut,bolts & nuts,reducer, Tiewire and others
1.00 lot 15,000.00 15,000.00

Miscellaneous 1.00 lot 20,000.00 20,000.00

Total - Materials : P 534,339.00

B. LABOR
No. Days Rate Amount
Foreman 1.00 34.00 P 500.00 P 17,000.00
Skilled Laborer 5.00 34.00 380.00 64,600.00
Laborer 8.00 34.00 280.00 76,160.00

Total - Labor : P 157,760.00

C. EQUIPMENT
No. Days Rate Amount

Equipment / Minor Tools P P

Total - Equipment : P
ITEM ESTIMATED DIRECT COST (A+B+C) : P 692,099.00
ITEM ESTIMATED INDIRECT COST :
Profit 5% 34,604.95
OCM 8% 55,367.92
VAT 12% 93,848.62
TOTAL ITEM ESTIMATED INDIRECT COST : P 183,821.49
TOTAL ITEM COST (Direct Cost + Indirect Cost) : P 875,920.49
ITEM UNIT COST / LOT : P 875,920.49

Name of Bidder Signature of Bidder or Date

Authorized Representative
 DETAILED COST ESTIMATES

Project Title : CONSTRUCTION OF BAHAY PAG-ASA for CICLs

Location : INAYAGAN, NAGA CITY, CEBU

Item No. : IX
Description : WATERPROOFING
Quantity : 42.30 SQ.M.

A. MATERIALS
Description Qty Unit Unit Cost Amount
WATERPROOFING :
Sika top or equivalent 4.00 gal P 950.00 P 3,800.00
Synthetic brush 3.00 pcs 100.00 300.00
Miscellaneous 1.00 lot 4,000.00 4,000.00
Total - Materials : P 8,100.00
B. LABOR
Description No. Days Rate Amount
Foreman 1.00 2.00 P 500.00 P 1,000.00
Skilled Laborer 1.00 2.00 380.00 760.00
Laborer 1.00 2.00 280.00 560.00

Total - Labor : P 2,320.00

C. EQUIPMENT
Description No. Days Rate Amount

Equipment / Minor Tools P P

Total - Equipment : P
ITEM ESTIMATED DIRECT COST (A+B+C) : P 10,420.00
ITEM ESTIMATED INDIRECT COST :
Profit 5% 521.00
OCM 8% 833.60
VAT 12% 1,412.95
TOTAL ITEM ESTIMATED INDIRECT COST : P 2,767.55
TOTAL ITEM COST (Direct Cost + Indirect Cost) : P 13,187.55
ITEM UNIT COST / SQ.M. : P 311.76

Name of Bidder Signature of Bidder or Date

Authorized Representative
 DETAILED COST ESTIMATES

Project Title : CONSTRUCTION OF BAHAY PAG-ASA for CICLs

Location : INAYAGAN, NAGA CITY, CEBU

Item No. : X
Description : SEPTIC TANK
Quantity : 1.00 EACH

A. MATERIALS
Description Qty Unit Unit Cost Amount
CHB 4 " 238.00 pcs P 16.00 P 3,808.00
Portland cement 26.00 bags 230.00 5,980.00
Washed sand 1.69 cu.m. 1,400.00 2,366.00
Washed gravel 1.62 cu.m. 1,400.00 2,268.00
Fine sand 0.32 cu.m. 1,400.00 448.00
Deformed bars 10 mm Ø 22.00 length 163.00 3,586.00
Tie wire # 16 1.00 kls 70.00 70.00
Ordinary plywood 1/4 " 3.00 shts 650.00 1,950.00
Coco lumber 5.00 lngths 150.00 750.00
Assorted nails 3.00 kls 80.00 240.00
PVC pipe 100 mm Ø 2.00 length 700.00 1,400.00
PVC tee 100 mm Ø 4.00 pcs 170.00 680.00
PVC clean - out 100 mm Ø 4.00 pcs 250.00 1,000.00
PVC solvent 400 cc 1.00 can 380.00 380.00
Waterproofing materials 1.00 lot 10,000.00 10,000.00
Miscellaneous 1.00 lot 10,000.00 10,000.00
Total - Materials : P 44,926.00
B. LABOR
Description No. Days Rate Amount
Foreman 1.00 5.00 P 500.00 P 2,500.00
Skilled Laborer 2.00 5.00 380.00 3,800.00
Laborer 4.00 5.00 280.00 5,600.00

Total - Labor : P 11,900.00

C. EQUIPMENT
Description No. Days Rate Amount

Equipment / Minor Tools P P

Total - Equipment : P
ITEM ESTIMATED DIRECT COST (A+B+C) : P 56,826.00
ITEM ESTIMATED INDIRECT COST :
Profit 5% 2,841.30
OCM 8% 4,546.08
VAT 12% 7,705.61
TOTAL ITEM ESTIMATED INDIRECT COST : P 15,092.99
TOTAL ITEM COST (Direct Cost + Indirect Cost) : P 71,918.99
ITEM UNIT COST / EACH : P 71,918.99

Name of Bidder Signature of Bidder or Date

Authorized Representative
 DETAILED COST ESTIMATES

Project Title : CONSTRUCTION OF BAHAY PAG-ASA for CICLs

Location : INAYAGAN, NAGA CITY, CEBU

Item No. : XI
Description : PROJECT BILLBOARD / SIGN BOARD
Quantity : 1.00 EACH

A. MATERIALS
Description Qty Unit Unit Cost Amount
Tarpaulin 1.00 lot P 1,500.00 P 1,500.00
Brace (Lumber) 15.00 length 140.00 2,100.00
Common Wire Nails 5.00 kls 70.00 350.00
Marine Plywood 1/4 x 4 x 8 2.00 shts 950.00 1,900.00
Miscellaneous 1.00 lot 1,000.00 1,000.00

Total - Materials : P 6,850.00

B. LABOR
Description No. Days Rate Amount
Foreman 1.00 2.00 P 500.00 P 1,000.00
Skilled Laborer 1.00 2.00 380.00 760.00
Laborer 1.00 2.00 280.00 560.00

Total - Labor : P 2,320.00

C. EQUIPMENT
Description No. Days Rate Amount

Equipment / Minor Tools P P

Total - Equipment : P -
ITEM ESTIMATED DIRECT COST (A+B+C) : P 9,170.00
ITEM ESTIMATED INDIRECT COST :
Profit 5% 458.50
OCM 8% 733.60
VAT 12% 1,243.45
TOTAL ITEM ESTIMATED INDIRECT COST : P 2,435.55
TOTAL ITEM COST (Direct Cost + Indirect Cost) : P 11,605.55
ITEM UNIT COST / EACH : P 11,605.55

Name of Bidder Signature of Bidder or Date

Authorized Representative
 DETAILED COST ESTIMATES

Project Title : CONSTRUCTION OF BAHAY PAG-ASA for CICLs

Location : INAYAGAN, NAGA CITY, CEBU

Item No. : XII

Description : MOBILIZATION / DEMOBILIZATION
Quantity : 1.00 LOT

A. MATERIALS
Description Qty Unit Unit Cost Amount
MOBILIZATION / DEMOBILIZATION 1.00 lot P 50,000.00 P 50,000.00

Total - Materials : P 50,000.00

B. LABOR
Description No. Days Rate Amount

Foreman P P -
Skilled Laborer -
Laborer -

Total - Labor : P -
C. EQUIPMENT
Description No. Days Rate Amount

Equipment / Minor Tools P P

Total - Equipment : P
ITEM ESTIMATED DIRECT COST (A+B+C) : P 50,000.00
ITEM ESTIMATED INDIRECT COST :
Profit 5% 2,500.00
OCM 8% 4,000.00
VAT 12% 6,780.00
TOTAL ITEM ESTIMATED INDIRECT COST : P 13,280.00
TOTAL ITEM COST (Direct Cost + Indirect Cost) : P 63,280.00
ITEM UNIT COST / LOT : P 63,280.00

Name of Bidder Signature of Bidder or Date

Authorized Representative
Reminder:
The following items are not included in the BOQ
Painting works
Ceiling works
Doors & Windows
Tile Works
Window grill
Fire Alarm System
PABX System
Power House
Guard House
Stairs
Ramp