Bill of Quantities: Item Description QTY Unit Unit Cost Amount

Republic of the Philippines
QUIRINO STATE UNIVERSITY “IMPROVEMENT OF CROP PROCESSING

Andres Bonifacio, Diffun, Quirino LABORATORY"
Standard Form Number: SF-INFR-09
BILL OF QUANTITIES
ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT
I Excavation, Backfilling and Gravel Fill 21.00 cu.m.

(Includes Storm Drainage, & Catch Basin)
II Concrete Works 11.60 cu.m.

III Masonry works 77.04 sq.m.
IV Steel works 510.00 sq.m.
V Ceiling Works 139.98 sq.m.
VI Doors and Windows, including installation 1.00 l.s.
VII Tile Works 28.80 sq.m.
VIII Painting works 361.57 sq.m.
IX Plumbing Works (Sanitary and Downspout) 1.00 l.s.
X Cold Water Supply 1.00 l.s.
XI Electrical Works 1.00 l.s.
SPL 1 Construction Safety & Health Program 990.00 m-days
SPL2 Progress Photograph and Project Bulletin 1.00 l.s.
Submitted by:
In Words
Bidder's Name & Signature TOTAL

Position In Figures
Date
0
0
WORK AND FINANCIAL PLAN

CY 2015
PROGRAMS/ ACTIVITIES/PROJECTS Cost June July Aug. Sept. Oct. Nov. Dec. TOTAL
Project Milestones
1. Start of bidding process
3. Issue of Award/Notice to Proceed
4. Start of mobilization
5. Completion of works
Preliminaries
1. Secure clearance from concerned agency
2. Mobilization works
3. Construction Safety & health program #NAME? #NAME? #NAME?
4. Construction of temporary facilities
Construction /activities
#REF! #REF! #REF! #REF!
(Includes Storm Drainage, & Catch Basin) 1,179.76 1,179.76 1,179.76
0 18,680.10 50,156.64 150,000.00 120,000.00 195,207.05 311,335.00 (808,018.59) 18,680.10
Masonry works 57,476.07 100,000.00 100,000.00 100,000.00 (242,523.93) 57,476.07
Steel works 47,129.36 100,000.00 300,000.00 150,000.00 (502,870.64) 47,129.36
Ceiling Works - 50,000.00 100,000 80,000.00 (230,000.00) -
Doors and Windows, including installation #NAME? 80,000.00 80,000.00 80,000.00 #NAME? #NAME?
Tile Works #NAME? 50,000.00 #NAME? #NAME?
#REF! #REF! 100,000.00 120,000 80,000.00 #REF! #REF!
#REF! #REF! 60,000.00 80,000 60,000.00 #REF! #REF!
#REF! #REF! #REF! #REF!
Painting works #NAME? 60,000.00 #NAME? #NAME?
Construction Safety & Health Program 13,929.50 80,000.00 (66,070.50) 13,929.50
Progress Photograph and Project Bulletin 4,530.05 4,530.05 4,530.05
A. Total Direct Cost #REF! #REF! #NAME? 610,000.00 975,207.05 #REF! #NAME? #REF!
B. Indirect Cost: OCM, VAT and Engineering

Overhead 403,770.12 181,947.70 181,947.70 181,947.70 181,947.70 181,947.70 (505,968.38) 403,770.12
TOTAL PROJECT COST #REF! #REF!
PREPARED BY: APPROVED:
ELIZABETH G. SOMERA SAMUEL O. BENIGNO, Ph.D.

Director, Physical Plant & Site Development President
QUIRINO STATE UNIVERSITY
PPSD - Physical Plant & Facilities Maintenance

IMPROVEMENT OF CROP PROCESSING LABORATORY
Location: QSU Diffun Campus, Diffun Quirino
ESTIMATED COST OF PROPOSED WORK
ITEM DIRECT COST

DESCRIPTION % QTY. UNIT
NO. TOTAL
I Excavation, Backfilling and Gravel Fill 1.69 21.00 cu.m. 24,775.00

II Concrete Works 10.62 11.60 cu.m. 155,667.50
III Masonry works 3.92 77.04 sq.m. 57,476.07
IV Steel works 26.79 510.00 sq.m. 392,744.70
V Ceiling Works 8.82 139.98 sq.m. 129,380.00
VI Doors and Windows, including installation 12.89 1.00 l.s. 189,000.00
VII Tile Works 1.97 1.00 l.s. 28,900.00
VIII Painting works 5.02 361.57 #REF! 73,640.00
IX Plumbing Works (Sanitary and Downspout) 2.10 1.00 sq.m. 30,860.00
X Cold Water Supply 2.32 1.00 sq.m. 33,981.00
XI Electrical Works 22.60 1.00 l.s. 331,320.00
SPL Construction Safety & Health Program 0.95 990.00 m-days 13,929.50
SPL2 Progress Photograph and Project Bulletin 0.31 1.00 l.s. 4,530.05
100.00 1,466,203.82
PREPARED BY: RECOMMENDING APPROVAL
AYSON N. DELA CRUZ RICHARD

Project In-Charge OIC - Director, Physical
APPROVED:
HERMENEGILDO F. SAMOY JR., Ph.D.

QSU-PPFM-F005 President
Rev. 00 (Feb. 11, 2019)
VEMENT OF CROP PROCESSING LABORATORY
cation: QSU Diffun Campus, Diffun Quirino
ESTIMATED COST OF PROPOSED WORK
DIRECT COST
ADJUSTED UNIT COST
UNIT COST
1,179.76 1,511.28
18,680.10 17,190.52
746.05 955.70
770.09 986.48
924.27 1,184.00
189,000.00 238,140.00
28,900.00 1,285.45
73,640.00 94,332.84
30,860.00 39,531.66
33,981.00 43,529.66
331,320.00 424,420.92
13,929.50 14.77
4,530.05 4,756.55
Page 1 of 1
RECOMMENDING APPROVAL:
RICHARD P. PABLO
OIC - Director, Physical Plant & Site Development
Republic of the Philippines
QUIRINO STATE UNIVERSITY
Diffun, Quirino
21-Feb-22
PROGRAM OF WORK / BUDGET COST
PROJECT : IMPROVEMENT OF CROP PROCSSING Description

LABORATORY
Project I.D.: Net Length:
Location : Length of PCCP
QSU Diffun Campus, Diffun, Quirino
Note : Width
Appropriation : Php 1,869,973.94 Thickness :
Estd. Project Cost : Php1,869,973.94 Classification :
Source of Fund : Starting Date : Upon Approval
Limits : Total Project Duration : 150cal. Days
EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE % OF TOTAL
DESCRIPTION REQUIRED
A. Building 98.96%
B. Miscellaneous 1.04%
100.00%
ESTIMATED COST OF THE PROJECT
D E S C R I P T I O N QTY AMOUNT TOTAL
A. Building P 1,850,591.41
B. Miscellaneous P 19,382.53
Total P 1,869,973.94
BREAKDOWN OF EXPENDITURE :
1. Labor 308,300.00 A. Total Direct Cost 1,466,203.82

2. Materials 1,138,403.82 B.OCM + Profit 314,723.74
3. Rental of Equipment 19,500.00 C. VAT 89,046.38
4. Mob./Demob. (1% Civil Works) D. Cost of Engineering, 2%
5. Total Direct Cost 1,466,203.82 E. ROW Acquisition Cost P
6. OCM 173,729.31 F. Total Estimated Cost P 1,869,973.94
7. Contractor's Profit 140,994.43
7. VAT 89,046.38
8. Engineering Overhead -
9. ROW Acquisition
10. Total 1,869,973.94
PREPARED BY: RECOMMENDING APPROVAL:
AYSON N. DELA CRUZ RICHARD P. PABLO

Project In-Charge OIC-Director, Physical Plant and Site Dev't.
APPROVED:

President
QSU-PPFM-F005
Rev. 00 (Feb. 11, 2019)
APPROVED BUDGET FOR THE CONTRACT

EST. MARK-UPS TOTAL MARK-UP

ITEM DESCRIPTION DIRECT IN PERCENT VAT
QTY UNIT COST OCM PROFIT % VALUE
12% 8% 20% 5%[(5+9)]
I Excavation, Backfilling and Gravel Fill 21.00 cu.m. 24,775.00 2,973.00 2,477.50 5,450.50 1,511.28
II Concrete Works 11.60 cu.m. 155,667.50 18,680.10 15,566.75 34,246.85 9,495.72
III Masonry works 77.04 sq.m. 57,476.07 6,897.13 5,747.61 12,644.74 3,506.04
IV Steel works 510.00 sq.m. 392,744.70 47,129.36 39,274.47 86,403.83 23,957.43
V Ceiling Works 139.98 sq.m. 129,380.00 15,525.60 12,938.00 28,463.60 7,892.18
VI Doors and Windows, including installation 1.00 l.s. 189,000.00 22,680.00 15,120.00 37,800.00 11,340.00
VII Tile Works 28.80 l.s. 28,900.00 3,468.00 2,890.00 6,358.00 1,762.90
VIII Painting works 361.57 sq.m. 73,640.00 8,836.80 7,364.00 16,200.80 4,492.04
Plumbing Works (Sanitary and
IX Downspout) 1.00 l.s. 30,860.00 3,703.20 3,086.00 6,789.20 1,882.46
X Cold Water Supply 1.00 l.s. 33,981.00 4,077.72 3,398.10 7,475.82 2,072.84
XI Electrical Works 1.00 l.s. 331,320.00 39,758.40 33,132.00 72,890.40 20,210.52
SPL 1 Construction Safety & Health Program 990.00 m-days 13,929.50 - 696.48
SPL2 Progress Photograph and Project Bulletin 1.00 l.s. 4,530.05 - 226.50
Total 1,466,203.82 173,729.31 140,994.43 314,723.74 89,046.38
PREPARED BY: RECOMMENDING APPROVAL:
AYSON N. DELA CRUZ RICHARD P. PABLO

Project In-Charge OIC - Director, Physical Plant & Site Development
-
QSU-PPFM-F005
Rev. 00 (Feb. 11, 2019)
UDGET FOR THE CONTRACT
F CROP PROCESSING LABORATORY

SU Diffun Campus, Diffun Quirino
TOTAL TOTAL COST UNIT

INDIRECT COST COST
6,961.78 31,736.78 1511.28

43,742.57 199,410.07 17,190.52
16,150.78 73,626.85 955.70
110,361.26 503,105.96 986.48
36,355.78 165,735.78 1,184.00
49,140.00 238,140.00 238,140.00
8,120.90 37,020.90 1,285.45
20,692.84 94,332.84 260.90
8,671.66 39,531.66 39,531.66

9,548.66 43,529.66 43,529.66
93,100.92 424,420.92 424,420.92
696.48 14,625.98 14.77
226.50 4,756.55 4,756.55
403,770.12 1,869,973.94
APPROVED:

President
DETAILED UNIT PRICE ANALYSIS

Item No. : I Quantity = 21.00
Description : Excavation, Backfilling and Gravel Fill Unit = cu.m.
(Includes Storm Drainage, & Catch Basin)
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
-
A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Construction Foreman 1.00 10.00 550.00 5,500.00

Laborer 5.00 10.00 350.00 17,500.00
B. SUB-TOTAL, LABOR P 23,000.00
C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials:
Gravel fill 1.50 cu.m. 600.00 900.00
Earth fill 2.50 cu.m. 350.00 875.00
C. SUB-TOTAL, MATERIAL P 1,775.00
SUMMARY:
A Equipment P -
B Labor 23,000.00
C Materials 1,775.00
D TOTAL DIRECT COST 24,775.00
DIRECT UNIT COST 1,179.76
E OCM 12% of D 2,973.00
F Profit 10% of D 2,477.50
G VAT 5% of (D+E+F) 1,511.28
H Total Cost (D+E+F+G) 31,736.78
I Unit Cost H/Quantity P 1,511.28

Item No. : II Quantity = 11.60
Description : Concrete Works Unit = cu.m.
Columns 0.50 cu.m.

Beams 1.10 cu.m.
Column Footing 1.00 cu.m.
Slab on fill 3.80 cu.m.
Wall Footing 1.70 cu.m.
Sink 0.70 cu.m.
Trench Drain 2.80 cu.m.
TOTAL 11.60 cu.m.
Equipment
One bager mixer 1.00 10.00 850.00 8,500.00
A. SUB-TOTAL , EQUIPMENT P 8,500.00

Labor
Mason/steel man 2.00 16.00 450.00 14,400.00
Laborer 3.00 16.00 350.00 16,800.00
Materials
Portland Cement 9 104.00 bags 260.00 27,040.00
Fine Aggregates-S1 0.5 6.00 cu.m. 600.00 3,600.00
Coarse Aggregates-G1 1 12.00 cu.m. 600.00 7,200.00
16mm x 6m RSB 246.22 kls. 50.00 12,311.00
12mm x 6m RSB 58.63 kls. 50.00 2,931.50
10mm x 6m RSB 270.10 kls. 50.00 13,505.00
# 16 Tie Wire 10.00 kls. 1,875.00 18,750.00
30pcs-2" x 2" x 12' scaffoldings/Formlumber 120.00 bd.ft. 50.00 6,000.00
30pcs-2" x 3" x 12' scaffoldings/Formlumber 180.00 bd.ft. 50.00 9,000.00
1/2 Ordinary Plywood 6.00 pcs. 780.00 4,680.00
Assorted C.W.N 7.00 kls. 75.00 525.00
Cutting disc big 5.00 pcs. 250.00 1,250.00
Construction pail 5.00 pcs. 75.00 375.00
SUMMARY:
A Equipment P 8,500.00
B Labor 40,000.00
E OCM 12% of D 18,680.10
F Profit 10% of D 15,566.75
G VAT 5% of (D+E+F) 9,495.72

Item No. : III Quantity = 77.04

Description : Masonry works Unit = sq.m.
Equipment
-
Labor
Mason 2.00 5.00 450.00 4,500.00
Laborer 3.00 5.00 350.00 5,250.00
Materials
4" CHB 12.5 963.00 pcs. 12.00 11,556.00
Portland cement 0.759 58.47 bags 260.00 15,203.07
fine aggregates 0.084 6.47 cu.m. 600.00 3,882.00
10mm x 6.0 def bars 114.70 kls 50.00 5,735.00
# 16 tie wire 2.00 kls 75.00 150.00
Cutting Disc big 1.00 pcs. 250.00 250.00
Plastering @ .020 thicknes (2 faces) Cement 28.00 bags 250.00 7,000.00
Fine aggregates 2.00 cu.m. 600.00 1,200.00
SUMMARY:
A Equipment P -
B Labor 12,500.00
DIRECT UNIT COST 746.05
E OCM 12% of D 6,897.13
F Profit 10% of D 5,747.61
G VAT 5% of (D+E+F) 3,506.04
I Unit Cost H/Quantity P 955.70

Item No. : IV Quantity = 510.00

Description : Steel works Unit = sq.m.
welding machine 1.00 22.00 500.00
500.00 11,000.00
A. SUB-TOTAL , EQUIPMENT P 11,000.00
labor
Construction Foreman 1 28.00 P 550.00 15,400.00
welder 2 28.00 450.00 25,200.00
Laborer 6 28.00 350.00 58,800.00
-
Materials
0.50mm thk G.I. sheet Roofing Rib type-long

60.00 lm 320.00 19,200.00
span, pre-painted royal blue
.4mm x2.4m @ 24" width- Ridge Roll

21.00 pcs. 240.00 5,040.00
prepainted royal blue
.4mm end flashing @ 24" width-prepainted
royal blue 6.00 pcs. 240.00 1,440.00
75mm x 50mm x 2.5mm thick - Steel C-

28.00 pcs. 1,200.00 33,600.00
Purlins
50mm x 50mm x 4mm thk angular bar

28.00 pcs. 1,450.00 40,600.00
36mm x 36mm x 4mm thk angular bar 35.00 pcs. 1,050.00 36,750.00
Valley Gutter .4mm thk @24" width-
prepainted royal blue 5.00 pcs. 240.00 1,200.00
Spanish Gutter 12.00 pcs. 240.00 2,880.00
2-1/2" tekscrew 3,000.00 pcs. 1.50 4,500.00
50mm x 100mm x 1.5mm thk tubular steel bar 15.00 pcs. 1,950.00 29,250.00
Cladding works 1.00 l.s 102,884.70 102,884.70
other roofing Accessories 1.00 l.s 5,000.00 5,000.00
SUMMARY:
A Equipment P 11,000.00
B Labor 99,400.00
E OCM 12% of D 47,129.36
F Profit 10% of D 39,274.47
G VAT 5% of (D+E+F) 23,957.43

Item No. : V Quantity = 139.98

Description : Ceiling Works Unit = sq.m.
-
labor
Carpenter/Mason 2.00 14.00 450.00 12,600.00
Laborer 3.00 14.00 350.00 14,700.00

C. Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Materials
30-2" x 2" x 10' good lumber (replacement for the
280.00 bd.ft 50.00 14,000.00
damage ceiling joist)
12mm thk Laminated White board (4" x 8") 38.00 pcs. 1,450.00 55,100.00
0.4mm thick x 6" width @ .8m length Spandrel

200.00 l.m. 80.00 16,000.00
eaves cover with airvent design
0.5mm x 8' end moldings 75.00 l.m. 60.00 4,500.00

0.5mm x 8' center moldings 38.00 l.m. 60.00 2,280.00
Other Accessories 1.00 l.s 2,500.00 2,500.00
-
-
### -
SUMMARY:
A Equipment P -
B Labor 35,000.00
E OCM 12% of D 15,525.60
F Profit 10% of D 12,938.00
G VAT 5% of (D+E+F) 7,892.18

Item No. : VI Quantity = 1.00

Description : Doors and Windows, including installation Unit = l.s.
Equipment
-
-
-
- -
- -
B. SUB-TOTAL, LABOR P -
C. Name and Description Unit Qty Unit Cost Total Cost (Pesos)
Materials
D2-1.8m x 2.6m,1/2" thick glass, Two swing type double
action door full hiegth with fix glass with aluminun powder
caoted framing, with fix window ( see detail on
drawing,schedule of doors)
set 1 15,000.00 15,000.00
D3-1.8m x 2.1m-1/2" thick glass,two swing type double

action door w/ full height fixed glass with aluminum
powder caoted framing set 1 8,000.00 8,000.00
D4-1.6m x 2.6m-1/2" thk glass, two swing type door w/

full height fixed glass w/ aluminum powder coated
framing, with fixed window (2-0.75m x 2.1m, see detail on
drawing, schedule of doors) set 3 14,000.00 42,000.00
D5-1.0m x 2.6m-1/2" thk glass, two swing type door w/

D5A-1.0m x 2.6m-1/2" thk glass, two swing type door w/

D6-1.0m x 2.1m-, 1.5mm thk polyethylenestrips w/ full

height fixed glass w/ aluminum powder coated framing,
with fixed window set 2 4,500.00 9,000.00

with fixed window (1.7m x 2.1m, see detail on drawing,
schedule of doors) set 1 15,000.00 15,000.00

with fixed window (1.8m x 2.1m, see detail on drawing,
schedule of doors) set 2 12,000.00 24,000.00
W1-3.4m x 2.4m, 1/2" thick glass, full height window w/

fixed glass and powder coated framing (see detail on
schedule of windows) set 1 2,000.00 2,000.00
W2-3.0m x 2.4m, 1/2" thick glass, full height window w/

fixed glass and powder coated framing (see detail on
schedule of windows) set 2 2,000.00 4,000.00
W3-1.80m x 2.1m, 1/2" thick glass, slidingwindow w/ fixed

glass and powder coated framing (see detail on schedule of
windows) set 1 2,000.00 2,000.00

windows) set 3 2,000.00 6,000.00

windows) set 5 2,000.00 10,000.00
Roll-Up door (3.3x2.4m) sets 2 12,000.00 24,000.00
-
-
SUMMARY:
A Equipment P -
B Labor -
E OCM 12% 22,680.00
F Profit 10% 15,120.00
G VAT 5% of D 11,340.00
H Total Cost of D 238,140.00
I Unit Cost of (D+E+F) P 238,140.00

Item No. : VII Quantity = 28.80

Description : Tile Works Unit = sq.m.
Equipment

Tile setter 1.00 5.00 450.00 2,250.00
Laborers 2.00 5.00 350.00 3,500.00
Materials
60 x 60cm ceramic floor tiles(verify to end-user) 80.00 pcs. 150.00 12,000.00

Tile Adhesive 11.00 bags 280.00 3,080.00
Tile Grout (veryfy color) 8.00 bags 80.00 640.00
Cement 8.00 bags 260.00 2,080.00
Sand 1.00 cum 600.00 600.00

Other Accessories 1.00 l.s 2,000.00 2,000.00
### -
### -
SUMMARY:
A Equipment P -
B Labor 8,500.00
E OCM 12% of D 3,468.00
F Profit 10% of D 2,890.00
G VAT 5% of (D+E+F) 1,762.90
Item No. : VIII Quantity = 361.57
Description : Painting works Unit = sq.m.
Equipment
Labor
Painter 2.00 8.00 450.00 7,200.00
Laborer 3.00 8.00 350.00 8,400.00
Materials
Concrete Wall: Interior 122.3sq.m. -
Skimcoat (Acrylic Skimcoat) 48.00 pail/s 280.00 13,440.00
Primer (Flat latex permacoat) 18.00 pail/s 175.00 3,150.00
Masonry Putty 18.00 pail/s 175.00 3,150.00
Topcoat Permacoat latex (shamrock green) 35.00 pail/s 185.00 6,475.00
Exterior: 142.31sq.m. -
Skimcoat (Acrylic Skimcoat) 18.00 liters 280.00 5,040.00
Primer (Flat latex permacoat) 18.00 liters 175.00 3,150.00
Putty (spot) Acryttex cast #1701 18.00 liters 175.00 3,150.00
Thinning Solvent for Putty (Acrytex Reducer
#1750) 2.00 liters 175.00 350.00
Thinning Solvent for Primer (Acrytex Reducer

#1750) 2.00 liters 175.00 350.00
Topcoat Permacoat latex (shamrock green) 25.00 liters 185.00 4,625.00
Paint brush 2",3" 6.00 pcs 50.00 300.00
Roller brush with pan (big & small) 6.00 sets 85.00 510.00
Lime green (for the tubular steel bar)
Storm gray paint (for the columns and beams) 2.00 gals 650.00 1,300.00
Epoxy based paint ( for flooring) (96.96 sq.m.) 3.00 gals 1,800.00 5,400.00
Lacker Thinner 1.00 gals 250.00 250.00
Other Painting accessories 1.00 l.s 3,000.00 3,000.00
SUMMARY:
A Equipment P -
B Labor 20,000.00
E OCM 12% of D 8,836.80
F Profit 10% of D 7,364.00
G VAT 5% of (D+E+F) 4,492.04
Item No. : IX Quantity = 1.00
Description : Plumbing Works (Sanitary and Downspout) Unit = l.s.
Labor
Plumbers 1.00 5.00 450.00 2,250.00
Laborers 2.00 5.00 350.00 3,500.00
C. Name and Description Unit Qty Unit Cost Total Cost (Pesos)
Materials
Downspout ### -
100mmØ x 3.00 m. PVC orange pc/s. 12.00 485.00### 5,820.00
100mmØ Elbow, 90 Degree PVC orange pc/s. 33.00 130.00### 4,290.00
100MMØ Dome Type Strainer, PVC pc/s. 11.00 250.00### 2,750.00
Flat Bar Metal Clamp 50mm x 1.2m, pc/s. 22.00 50.00### 1,100.00
4mmØ Metal Screw with Tox Screw pc/s. 44.00 5.00### 220.00
Masonry Drill Bit pc/s. 4.00 120.00### 480.00
Steel Drill Bit pc/s. 4.00 150.00### 600.00
Solvent Cement ltr/s. 2.00 460.00 920.00
Hacsaw Blade pc/s. 2.00 75.00 150.00
Sanitary ### -
50mmØ Upvc Wye orange pc/s. 4.00 130.00### 520.00
50mmØ x 45 degree Elbow pc/s. 2.00 45.00### 90.00
50mmØ x 90degree Elbow pc/s. 5.00 45.00### 225.00
50mmØ P-Trap pc/s. 3.00 60.00### 180.00
50mmØ x 50mmØ Tee pc/s. 2.00 45.00### 90.00
50mmØ Clean-out pc/s. 2.00 80.00### 160.00
50mmØ x 3.00m PVC pc/s. 10.00 270.00### 2,700.00
Solvent Cement ltr/s. 4.00 460.00### 1,840.00
Hacksaw Blade pc/s. 3.00 75.00### 225.00
-
SUMMARY:
A Equipment P -
B Labor 8,500.00
E OCM 12% of D 3,703.20
F Profit 10% of D 3,086.00
G VAT 5% of (D+E+F) 1,882.46
Item No. : X Quantity = 1.00
Description : Cold Water Supply Unit = l.s.
Labor
Plumber 1.00 4.00 450.00 1,800.00
Laborer 1.00 4.00 350.00 1,400.00
Materials
25mmØ coupling connector pc/s. 15.00 29.00### 435.00
25mmØ PPR Elbow 90° pc/s. 6.00 29.00### 174.00
32mmØ x 25mmØ Reducer pc/s. 1.00 55.00### 55.00
25mmØ x Tee pc/s. 7.00 33.00### 231.00
25mmØ Gate Valve pc/s. 1.00 766.00### 766.00
25mmØ PPR Elbow 90°, feamale pc/s. 6.00 30.00### 180.00
25mmØ x 4.00m PPR Pipe pc/s. 12.00 720.00### 8,640.00
Faucet (heavy duty) pc/s. 6.00 350.00### 2,100.00
32mmØ Fusion Device pc/s. 1.00 2,500.00### 2,500.00
kitchen sink stainless pc/s. 3.00 3,500.00### 10,500.00
Other Plumbing Accessories l.s 1.00 3,000.00### 3,000.00
P 28,581.00
SUMMARY:
A Equipment P
B Labor 5,400.00
E OCM 12% of D 4,077.72
F Profit 10% of D 3,398.10
G VAT 5% of (D+E+F) 2,072.84
Item No. : XI Quantity = 1.00
Description : Electrical Works Unit = l.s.
Equipment
Labor
Electrician 3.00 14.00 450.00 18,900.00
Laborer 6.00 14.00 350.00 29,400.00
-
Materials
Fabricated enclosure flush mounted Firefly
nema 1 G#16 powder coated galvanized
panel board 24 branches + main koten
bolt on type with busbar size 1/4" x
3/4"; MAIN: 150 amphere trip 2pole 1 set 25,000.00 25,000.00
koten; Branches 24pcs 20AT 2pole CB
koten, with grounding busbar
60mm.sq. THHN Copper Wire

16 meters 450.00 7,200.00
22mm.sq. THHN copper wire for grounding 8 meters 150.00 1,200.00

5.5mm.sq. THHN Copper Wire 8 box/es 4,500.00 36,000.00
3.5mm.sq. THHN Copper Wire 26 box/es 2,500.00 65,000.00
ACU outlet WAE 401 set with plate 2 pcs 250.00 500.00
Duplex universal convinience outlet w/
13 set/s 250.00 3,250.00
ground (3pin)
Special outlet with ground 14 set/s 250.00 3,500.00
Duplex universal Outlet with ground 15 pcs 80.00 1,200.00
Plate 3 gang wide series 1 pc 50.00 50.00
Plate 2 gang wide series 3 pcs 50.00 150.00
Plate 1 gnag wide series 6 pcs 50.00 300.00
Fire alarm bell with switch 2 sets 1,800.00 3,600.00
Exhaust Fan-12"x12" square 1 set 1,500.00 1,500.00
Single led tubular lamp 16 watss with
holder and frame 29 sets 1,000.00 29,000.00
Junction box 40 pcs 50.00 2,000.00

Utility box 40 pcs 50.00 2,000.00
Single Outlet for emergency light and
exuast fan 4 pcs 100.00 400.00
electrical PVC pipe orange 20mm dia. 100 pcs 100.00 10,000.00
Electrica; long elbow orange 20mm 30 pcs 40.00 1,200.00
Electrical PVC pipe orange 50mm dia. 2 pcs 250.00 500.00
Electrical PVC long elbow orange 5mm 1 pc 80.00 80.00
Electrical tape big 10 pcs 50.00 500.00
Rubber tape 1 pc 120.00 120.00
Entrance Cap 50mm 1 pc 250.00 250.00
Male adopter 50mm 1 pc 100.00 100.00
Service drop wire #10 duplex twisted
ACSR 150 meters 140.00 21,000.00
Cut out bracket 1 pc 1,700.00 1,700.00

KWHR meter-KV@C-FM 3S CL-20
120-480V 1 Unit 20,000.00 20,000.00
CT box 1 Unit 4,000.00 4,000.00

Meter base class 250 (5 jaws)KV2C 1 Unit 3,500.00 3,500.00
Current transformer 200:5 ratio 1 Unit 15,000.00 15,000.00
8.0mm.sq. THHN copper wire 5 meters 90.00 450.00
3,5mm.sq. THHN copper wire-red 10 meters 35.00 350.00
3.5mm.sq. THHN Copper Wire-green 10 meters 35.00 350.00
2.0mm.sq. THHN copper wire-black 15 meters 25.00 375.00
2.0mm.sq. THHN copper wire-white 15 meters 25.00 375.00
PVC pipe/tube 1" 1 pc 120.00 120.00
PVC adaptor 1" 2 pcs 25.00 50.00
Cut out assembly w/ long cut out and lighting arrester 1 set 7,000.00 7,000.00
Fuse link 6 Amphers 1 pcs 400.00 400.00

Ground Rod 1/2 x 10ft 2 pcs 1,000.00 2,000.00
Ground rod clamp 2 pc 150.00 300.00
Secondary rack 1 spool with spool insulator 1 pc 350.00 350.00
Machine bolt and nut with washer 1/2 x 12 1 pcs 300.00 300.00
Swinging Clevis with insulator, eye-bolt, eye-nut 4 pcs 300.00 1,200.00
Compressing connector YHD 150 8 pc 150.00 1,200.00
Vulcaseal 250ml 1 sachet 400.00 400.00
Bolt and nit w/ washer 1 1/2" 5 sets 60.00 300.00
-
SUMMARY:
A Equipment P -
B Labor 56,000.00
E OCM 12% of D 39,758.40
F Profit 10% of D 33,132.00
G VAT 5% of (D+E+F) 20,210.52
Item No. : SPL 1 Quantity = 990.00

Description : Construction Safety & Health Program Unit = m-days
Materials
Safety Shoes 990.00 m-d 8.05 7,969.50
Safety Gloves 990.00 m-d 1.10 1,089.00
Safety Helmet 990.00 m-d 2.90 2,871.00
Medicine Kit 1.00 l.s 2,000.00 2,000.00
SUMMARY:
A Equipment P -
B Labor -
E OCM 12% of D
F Profit 8% of D
G VAT 5% of (D+E+F) 696.48

Item No. : SPL2 Quantity = 1.00

Description : Progress Photograph and Project Bulletin Unit = l.s.
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
C. Name and Description Factor Qty Unit Unit Cost Total Cost (Pesos)
Ink l.s. P P 3,000.00
Photo Paper l.s. 960.00
Tarpaulin- 4'x 8' 32.00 sq.ft. 17.8141 570.05
SUMMARY:
A Equipment P -
B Labor -
E OCM 12% of D
F Profit 8% of D
G VAT 5% of (D+E+F) 226.50

Bill of Quantities: Item Description QTY Unit Unit Cost Amount

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Bill of Quantities: Item Description QTY Unit Unit Cost Amount

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

QUIRINO STATE UNIVERSITY “IMPROVEMENT OF CROP PROCESSING

Standard Form Number: SF-INFR-09

ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

I Excavation, Backfilling and Gravel Fill 21.00 cu.m.

II Concrete Works 11.60 cu.m.

Bidder's Name & Signature TOTAL

WORK AND FINANCIAL PLAN

B. Indirect Cost: OCM, VAT and Engineering

PREPARED BY: APPROVED:

ELIZABETH G. SOMERA SAMUEL O. BENIGNO, Ph.D.

PPSD - Physical Plant & Facilities Maintenance

ITEM DIRECT COST

I Excavation, Backfilling and Gravel Fill 1.69 21.00 cu.m. 24,775.00

PREPARED BY: RECOMMENDING APPROVAL

AYSON N. DELA CRUZ RICHARD

HERMENEGILDO F. SAMOY JR., Ph.D.

PROGRAM OF WORK / BUDGET COST

PROJECT : IMPROVEMENT OF CROP PROCSSING Description

ESTIMATED COST OF THE PROJECT

D E S C R I P T I O N QTY AMOUNT TOTAL

1. Labor 308,300.00 A. Total Direct Cost 1,466,203.82

PREPARED BY: RECOMMENDING APPROVAL:

AYSON N. DELA CRUZ RICHARD P. PABLO

HERMENEGILDO F. SAMOY JR., Ph.D.

IMPROVEMENT OF CROP PROCESSING LABORATORY

EST. MARK-UPS TOTAL MARK-UP

PREPARED BY: RECOMMENDING APPROVAL:

AYSON N. DELA CRUZ RICHARD P. PABLO

F CROP PROCESSING LABORATORY

TOTAL TOTAL COST UNIT

6,961.78 31,736.78 1511.28

8,671.66 39,531.66 39,531.66

HERMENEGILDO F. SAMOY JR., Ph.D.

IMPROVEMENT OF CROP PROCESSING LABORATORY

Construction Foreman 1.00 10.00 550.00 5,500.00

B. SUB-TOTAL, LABOR P 23,000.00

C. SUB-TOTAL, MATERIAL P 1,775.00

IMPROVEMENT OF CROP PROCESSING LABORATORY

Columns 0.50 cu.m.

A. SUB-TOTAL , EQUIPMENT P 8,500.00

B. SUB-TOTAL, LABOR P 40,000.00

IMPROVEMENT OF CROP PROCESSING LABORATORY

Item No. : III Quantity = 77.04

B. SUB-TOTAL, LABOR P 12,500.00

IMPROVEMENT OF CROP PROCESSING LABORATORY

Item No. : IV Quantity = 510.00

A. SUB-TOTAL , EQUIPMENT P 11,000.00

0.50mm thk G.I. sheet Roofing Rib type-long

.4mm x2.4m @ 24" width- Ridge Roll

75mm x 50mm x 2.5mm thick - Steel C-

50mm x 50mm x 4mm thk angular bar

C. SUB-TOTAL, MATERIAL P 282,344.70

IMPROVEMENT OF CROP PROCESSING LABORATORY

Item No. : V Quantity = 139.98

B. SUB-TOTAL, LABOR P 35,000.00

0.4mm thick x 6" width @ .8m length Spandrel

0.5mm x 8' end moldings 75.00 l.m. 60.00 4,500.00

IMPROVEMENT OF CROP PROCESSING LABORATORY

Item No. : VI Quantity = 1.00

D3-1.8m x 2.1m-1/2" thick glass,two swing type double

D4-1.6m x 2.6m-1/2" thk glass, two swing type door w/

D5-1.0m x 2.6m-1/2" thk glass, two swing type door w/