Financial - Barasalon Elementary School

Bid no.
ADM-21-0598-B
Name of Project: Construction of One(1) Classroom School Building at Barasalon Elementary School. Brgy. Barasalon, Janiuay, Iloilo
Location: Janiuay , Iloilo 52,382.89
ABC: 1,350,000.00 1,297,617.11
Other General Requirements
Item A. Permits and Clearances
Qty: 1.00 lot
A. Materials:
1.00 lot Permits and Clearances @ Php 5,000.00 /lot Php 5,000.00
5,000.00
B. Labor:
1.00 liason Officer @ Php 550.00 / Day for 7 Days Php 3,850.00
3,850.00
Mterials, Labor & Equip Cost: 8,850.00
Profit 8% 708.00
OCM 8% 708.00
Tax 7% 619.50
Total Cost Php 10,885.50

A. Php 10,885.50
Item B. Project Billboard & Signboard
Qty: 1.00 lot
A. Materials:
50.00 sq.ft Tarpulin @ Php 85.00 /sq.ft Php 4,250.00
40.00 bd.ft Brace (Good Lumber) @ Php 45.00 /bd.ft Php 1,800.00
3.00 kgs Common Nails Asstd. @ Php 80.00 /kgs Php 240.00
3.00 pcs Marine Plywood 1/4x4x8 @ Php 550.00 /pcs Php 1,650.00
7,940.00
B. Labor:
1.00 Carpenter @ Php 600.00 / Day for 1 Days Php 600.00
1.00 labor @ Php 450.00 / Day for 1 Days Php 450.00
600.00
Profit 8% 683.20
OCM 8% 683.20
Tax 7% 597.80

B. Php 10,504.20
II Site Works
Item A. Lay-out and Staking
Qty: 1.00 lot
A. Materials:
1.00 roll Nylon String @ Php 150.00 /roll Php 150.00
15.00 pcs 2x2x12/12 coco lumber @ Php 180.00 /pcs Php 2,700.00
2.00 kls CWN (Asstd) @ Php 80.00 /kls Php 160.00
1.00 l.s Miscellaneous @ Php 1,000.00 /l.s Php 1,000.00
4,010.00
B. Labor:
1.00 Construction Foreman @ Php 650.00 / day for 1.00 days Php 650.00
1.00 Carpenter @ Php 600.00 / day for 1.00 days Php 600.00
3.00 Laborers @ Php 450.00 / day for 1.00 days Php 1,350.00
2,600.00
Profit 10% 661.00

OCM 8% 528.80
Tax 7% 462.70
Total Cost 8,262.50

Lay-out and Staking Php 8,262.50
B. Earthworks
Item 1 Excavation
Qty: 14.70 Cu.m
0.98
A. Materials:
None @ Php / kgs. for Php -
-
B. Labor:
1.00 Construction Foreman @ Php 650 / Day for 4 Days Php 2,600.00
3.00 Laborers @ Php 450 / Day for 4 Days Php 5,400.00
8,000.00
C. Equipment:
@ Php / day for day Php -
@ Php / day for day Php -
-
Profit 10% 800.00

OCM 7% 400.00
Tax 7% 560.00

1 Php 663.95
Item 2 Backfilling
Qty: 9.01 Cu.m
0.03 hrs
A. Materials: hrs
@ Php / cu.m for Php -
-
B. Labor:
1.00 Construction Foreman @ Php 650.00 / Day for 2 Days Php 1,300.00
4.00 Laborers @ Php 450.00 / Day for 2 Days Php 3,600.00
4,900.00
C. Equipment:
Php -
-
Profit 8% 392.00
OCM 7% 343.14
Tax 7% 343.00

2 Php 663.50
Item 3 Filling Materials/Compaction
Qty: 36.41 Cu.m
0.12 hrs
A. Materials: hrs
36.41 Cu.m Filling Materials @ Php 450.00 /Cu.m Php 16,384.50
16,384.50
B. Labor:
7,350.00
C. Equipment:
1.00 Plate Compactor @ Php 1,500.00 / day for 1.00 day Php 1,500.00
1,500.00
Profit 8% 2,018.76
OCM 7% 1,767.16
Tax 7% 1,766.42

3 Php 845.56
Item 4 Gravel Bedding

Qty: 9.00 Cu.m
0.03 hrs
A. Materials: hrs
9.00 Cu.m Gravel Bedding @ Php 1,350.00 /Cu.m Php 12,150.00
12,150.00
B. Labor:
8,700.00
C. Hauling Cost
306.00 2.00 Haulers/Manual @ Php 1,500.00 / day for 3.00 day Php 4,500.00
4,500.00
Profit 10% 2,535.00

OCM 10% 2,535.00
Tax 7% 1,774.50

4 Php 3,577.17
III Concrete Works (Including Reinforcing Steel and Formworks)

Qty: 26.86 Cu.m
0.09 hrs
A. Materials: hrs
242.00 bags Portland Cement @ Php 210.00 /bags Php 50,820.00
27.00 Cu.m Gravel @ Php 1,350.00 /Cu.m Php 36,450.00
15.00 Cu.m Wash Sand @ Php 1,300.00 /Cu.m Php 19,500.00
1,343.00 kg RSB @ Php 45.00 /kg Php 60,435.00
50,820.00
B. Labor:
22,800.00
C. Hauling Cost
9,132.40
Profit 10% 11,454.99

OCM 7% 10,027.34
Tax 7% 10,023.12

Concrete Works (Including Reinforcing Steel and Formworks) Php 6,503.83
IV. Masonry Works
A. Masonry Wall
1 6"x8"x16" CHB
Qty: 101.13 Sq.m
0.34 hrs
A. Materials: hrs
1,265.00 pcs 6"x8"x16" CHB @ Php 19.00 /pcs Php 24,035.00
21.00 pcs Gravel @ Php 1,350.00 /pcs Php 28,350.00
11.00 pcs Wash Sand @ Php 1,300.00 /pcs Php 14,300.00
78,025.00
B. Labor:
3.00 Masons @ Php 550.00 / Day for 10 Days Php 16,500.00
45,000.00
C. Hauling Cost
3,438.42 4.00 Haulers/Manual @ Php 3,570.00 / day for 4.00 day Php 14,280.00
14,280.00
Profit 8% 10,984.40
OCM 7% 9,615.40
Tax 7% 9,611.35

Masonry Works Php 1,656.44
2 4"x8"x16" CHB
Qty: 10.08 Sq.m
0.03 hrs
A. Materials: hrs
126.00 pcs 4"x8"x16" CHB @ Php 15.00 /pcs Php 1,890.00
2.00 pcs Gravel @ Php 1,350.00 /pcs Php 2,700.00
1.00 pcs Wash Sand @ Php 1,300.00 /pcs Php 1,300.00
5,890.00
B. Labor:
1.00 Laborers @ Php 450.00 / Day for 2 Days Php 900.00
3,200.00
C. Hauling Cost
3,600.00
Profit 8% 1,015.20
OCM 7% 888.67
Tax 7% 888.30

Php 1,535.93
B. Plastering Works
Qty: 217.78 Sq.m
0.73 hrs
A. Materials: hrs
72.00 pcs Portland Cement @ Php 210.00 /bag Php 15,120.00
6.00 cu.m Wash Sand @ Php 1,300.00 /cu.m Php 7,800.00
22,920.00
B. Labor:
23,000.00
C. Hauling Cost
7,404.52 4.00 Haulers/Manual @ Php 1,500.00 / day for 3.00 day Php 18,000.00
18,000.00
Profit 8% 5,113.60
OCM 7% 4,476.29
Tax 7% 4,474.40

Plastering Works Php 358.09
V. Roof and Roof Framing
A. Roof Framing
Qty: 109.00 Sq.m
0.36 hrs
A. Materials: hrs
109.00 sq.m Structural Steel Truss (Angle Bar, C-purlins , Sag Rod, Cross @ Php 680.00 /sq.m Php 74,120.00
Bracing & Steel Plate & Consumables)
74,120.00
B. Labor:
2.00 Welder @ Php 550.00 / Day for 6 Days Php 6,600.00
23,700.00
C. Hauling Cost
3,706.00 1.00 lot @ Php 5,000.00 / Day for 2 Days Php 10,000.00
10,000.00
Profit 8% 8,625.60
OCM 7% 7,550.58
Tax 7% 7,547.40

A. Php 1,206.82
B Roofing
Qty: 109.00 Sq.m
0.36 hrs
A. Materials: hrs
109.00 Sq.m 0.40mm thk G.I. pre-painted long span rib type roof sheets with @ Php 485.00 /Sq.m Php 52,865.00
0.40mm thk plain G.I. ridge roll and 6mm thk x4”x4” PVC Type
Gutter. For fascia board, use ½”x12” hardi senepa
52,865.00
B. Labor:
2.00 Skilled/Tin Smith @ Php 550.00 / Day for 4 Days Php 4,400.00
14,000.00
C. Hauling Cost
10,000.00
Profit 8% 6,149.20
OCM 7% 5,382.82
Tax 7% 5,380.55

B Php 860.34
VI. ARCHITECTURAL WORKS
A. Ceiling Installation (3.50mm Thk. Fiber Cement Board)
Qty: 96.00 Sq.m
0.32 hrs
A. Materials: hrs
34.00 pcs Fiber Cement Board @ Php 320.00 /pcs Php 10,880.00
50.00 pcs Metal Furring @ Php 120.00 /pcs Php 6,000.00
30.00 pcs Carrying Channel @ Php 110.00 /pcs Php 3,300.00
30.00 pcs Wall Angle @ Php 85.00 /pcs Php 2,550.00
1.00 lot Consumables @ Php 4,500.00 /lot Php 4,500.00
27,230.00
B. Labor:
2.00 Carpenters/Steelman @ Php 550.00 / Day for 4 Days Php 4,400.00
14,000.00
C. Hauling Cost
6,000.00
Profit 8% 3,778.40
OCM 7% 3,307.49
Tax 7% 3,306.10

A. Php 600.23
B. Painting Works
1 Concrete Surfaces
Qty: 217.78 Sq.m
0.73 hrs
A. Materials: hrs
5.00 l Concrete Neutralizer @ Php 235.00 /l Php 1,175.00
9.00 gal Concrete Sealer/Primer @ Php 680.00 /gal Php 6,120.00
10.00 gal Patching Compound @ Php 575.00 /gal Php 5,750.00
18.00 gal Semi Gloss Latex (Two Coats) @ Php 825.00 /gal Php 14,850.00
1.00 lot Consumanbles @ Php 2,500.00 /lot Php 2,500.00
30,395.00
B. Labor:
2.00 Painter @ Php 550.00 / Day for 4 Days Php 4,400.00
10,400.00
C. Hauling Cost
3,000.00
Profit 8% 3,503.60
OCM 7% 3,066.94
Tax 7% 3,065.65

1.00 Php 245.34
2 Ceiling Surfaces
Qty: 96.00 Sq.m
0.32 hrs
A. Materials: hrs
9.00 gal Primer/Flat Latex @ Php 745.00 /gal Php 6,705.00
2.00 gal Hardy Putty @ Php 785.00 /gal Php 1,570.00
18.00 gal Semi Gloss Latex (Two Coats) @ Php 825.00 /gal Php 14,850.00
1.00 lot Consumanbles @ Php 2,000.00 /lot Php 2,000.00
25,125.00
B. Labor:
2.00 Painter @ Php 550.00 / Day for 4 Days Php 4,400.00
10,400.00
C. Hauling Cost
3,000.00
Profit 8% 3,082.00
OCM 7% 2,697.89
Tax 7% 2,696.75

2.00 Php 489.60
C. Door and Windowa
1 Doors
a. D1=(0.90m x 2.10m) Solid Panel Door w/ Door Knob & Hinges w/ Complete Accessories
Qty: 2.00 sets
0.01 hrs
A. Materials: hrs
2.00 pcs Solid Panel Door (.90m x 210m) @ Php 6,000.00 /pcs Php 12,000.00
6.00 pcs Door jambs, 2x6" (.90mx2.10m) @ Php 1,800.00 /pcs Php 10,800.00
2.00 pcs door knob (Heavy Duty) @ Php 1,200.00 /pcs Php 2,400.00
6.00 pcs Hinges, Heavy Duty @ Php 100.00 /pcs Php 600.00
1.00 l.s Miscellaneous @ Php 2,500.00 /l.s Php 2,500.00
28,300.00
B. Labor:
1.00 Door Installer @ Php 600.00 / Day for 3 Days Php 1,800.00
6,900.00
C. Hauling Cost
68.00 1.00 lot @ Php 1,500.00 / Day for 1 Days Php 1,500.00
1,500.00
Profit 8% 2,936.00
OCM 7% 1,835.00
Tax 7% 2,569.00

a. Php 22,020.00
b. D2=(0.70m x 2.10m) Single Leaf Swing PVC Door w/ Louver w/ Heavy Duty w/ Door Jamb w/ Complete Accessories
Qty: 1.00 set
0.00 hrs
A. Materials: hrs
0.70x 2.10m PVC Door louver w/ Jamb & hinges w/ complete @ Php 2,700.00 /set
1.00 set accessories Php 2,700.00
2,700.00
B. Labor:
1.00 Construction Foreman @ Php 700.00 / Day for 1 Days Php 700.00
1.00 Door Installer @ Php 600.00 / Day for 1 Days Php 600.00
1,800.00
C. Hauling Cost
1,000.00
Profit 8% 440.00
OCM 7% 275.00
Tax 7% 385.00

b. Php 6,600.00
2 WINDOWS
W1-(1.20M X 2.40M) 13- BLADER ALUMINUM JALOUSIE FRAME W/ 22" CLEAR GLASS JALOUSIE BLADES W/ GRILLES W/
a.
COMPLETE ACCESSORIES
Qty: 1.00 set
0.00 hrs
A. Materials: hrs
@ Php 1,650.00 /set
1.00 set 13 bladers Jalousie Frame Php 1,650.00
1,650.00
B. Labor:
1.00 Window Installer @ Php 550.00 / Day for 1 Days Php 550.00
2,050.00
C. Hauling Cost
34.00 1.00 lot @ Php 250.00 / Day for 1 Days Php 250.00
250.00
Profit 8% 316.00
OCM 7% 197.50
Tax 7% 276.50

a. Php 4,740.00
W2-(1.20M X 1.20M) 13- BLADER ALUMINUM JALOUSIE FRAME W/ 22" CLEAR GLASS JALOUSIE BLADES W/ GRILLES W/
b.
Qty: 3.00 sets
0.01 hrs
A. Materials: hrs
1.00 set 0.70x 2.10m PVC Door w/ louver w/ complete accessories @ Php 1,600.00 /set Php 1,600.00
1.00 comsumablse @ Php 1,000.00 /comsumablse Php 1,000.00
2,600.00
B. Labor:
1.00 Window Installer @ Php 550.00 / Day for 2 Days Php 1,100.00
4,100.00
C. Hauling Cost
1,000.00
Profit 8% 616.00
OCM 7% 385.00
Tax 7% 539.00

b. Php 3,080.00
W3-(0.60M X 0.60M) 6- BLADER ALUMINUM JALOUSIE FRAME W/ 22" SMOKE GLASS JALOUSIE BLADES W/ GRILLES W/
c.
Qty: 1.00 set
0.00 hrs
A. Materials: hrs
W3-(0.60M X 0.60M) 6- BLADER ALUMINUM JALOUSIE FRAME @ Php 720.00 /set
W/ 22" SMOKE GLASS JALOUSIE BLADES W/ GRILLES W/
1.00 set COMPLETE ACCESSORIES Php 720.00
720.00
B. Labor:
1.00 Construction Foreman @ Php 600.00 / Day for 0.5 Days Php 300.00
1.00 Window Installer @ Php 550.00 / Day for 0.5 Days Php 275.00
2.00 Laborers @ Php 450.00 / Day for 0.5 Days Php 450.00
1,025.00
C. Hauling Cost
250.00
Profit 8% 159.60
OCM 7% 99.75
Tax 7% 139.65

c. Php 2,394.00
D. TILE WORKS
1.00 (0.30M X 0.30M) POLISHED WALL TILES
Qty: 9.45 Sq.m

0.03 hrs
A. Materials: hrs
105.00 pcs (0.30M X 0.30M) POLISHED WALL TILES @ Php 65.00 /pcs Php 6,825.00
10.00 bags Tile Adhesive @ Php 550.00 /bags Php 5,500.00
2.00 kls Tile Grout @ Php 130.00 /kls Php 260.00
12,585.00
B. Labor:
2.00 Tile Setters @ Php 550.00 / Day for 3 Days Php 3,300.00
7,800.00
C. Hauling Cost
1,000.00
Profit 8% 1,710.80
OCM 7% 1,069.25
Tax 7% 1,496.95

1.00 Php 2,715.56
2.00 (0.30M X 0.30M) RUSTIC FLOOR TILES
Qty: 2.64 Sq.m

0.01 hrs
A. Materials: hrs
30.00 pcs (0.30M X 0.30M) RUSTIC FLOOR TILES @ Php 65.00 /pcs Php 1,950.00
10.00 bags Tile Adhesive @ Php 550.00 /bags Php 5,500.00
2.00 kls Tile Grout @ Php 130.00 /kls Php 260.00
7,710.00
B. Labor:
1.00 Tile Setters @ Php 550.00 / Day for 2 Days Php 1,100.00
3,200.00
C. Hauling Cost
1,000.00
Profit 8% 952.80
OCM 7% 595.50
Tax 7% 833.70
2.00 Php 5,413.64
VII. PLUMBING WORKS

A. SOIL & DRAINAGE PIPES LINES & FITTINGS
100mmƟ PVC Pipe (S-1000), 50mmƟ PVC Pipe (S-1000), PVC

Elbow, PVC Wye, PVC Cleanout, etc.
Qty: 1.00 lot
0.00 hrs
A. Materials: hrs
100mmƟ PVC Pipe (S-1000), 50mmƟ PVC Pipe (S-1000), PVC Php 4,500.00 /lot
1.00 lot Elbow, PVC Wye, PVC Cleanout, etc. Php 4,500.00
4,500.00
B. Labor:
1.00 Plumber @ Php 550.00 / Day for 2 Days Php 1,100.00
3,200.00
C. Hauling Cost
1,000.00
Profit 8% 696.00
OCM 7% 435.00
Tax 7% 609.00

A. Php 10,440.00
B. Waterline Pipelines & Fittings
20mmƟ x PVC Pipe Blue Pipes, 12mmƟ PVC Blue Pipes, PVC
1.00 Elbow, PVC Tee, PVC coupling, PVC Reducer etc.
Qty: 1.00 lot

0.00 hrs
A. Materials: hrs
20mmƟ x PVC Pipe Blue Pipes, 12mmƟ PVC Blue Pipes, PVC Php 3,500.00 /lot
1.00 lot Elbow, PVC Tee, PVC coupling, PVC Reducer etc. Php 3,500.00
3,500.00
B. Labor:
1.00 Plumber @ Php 550.00 / Day for 2 Days Php 1,100.00
3,200.00
C. Hauling Cost
1,000.00
Profit 8% 616.00
OCM 7% 385.00
Tax 7% 539.00

B. Php 9,240.00
2.00 Consumables (Teflon Tape & Solvent Cement)
Qty: 1.00 lot

0.00 hrs
A. Materials: hrs
1.00 lot Consumables (Teflon Tape & Solvent Cement) Php 1,500.00 /lot Php 1,500.00
1,500.00
B. Labor:
1.00 plumber @ Php 550.00 / Day for 1 Days Php 550.00
1,600.00
C. Hauling Cost
34.00 Php -
-
Profit 8% 248.00
OCM 7% 155.00
Tax 7% 217.00

- Php 3,720.00
C. Fixtures & Accessories
1.00 Water Closet ( Including Fittings & Accessories)
Qty: 1.00 set

0.00 hrs
A. Materials: hrs
1.00 set Water Closet ( Including Fittings & Accessories) Php 6,500.00 /set Php 6,500.00
6,500.00
B. Labor:
1,600.00
C. Hauling Cost
1,000.00
Profit 8% 728.00
OCM 7% 455.00
Tax 7% 637.00

- Php 10,920.00
2.00 Ceramic Lavatory w/ Pedestal ( Including Fittings & Accessories)
Qty: 1.00 set

0.00 hrs
A. Materials: hrs
1.00 set Ceramic Lavatory w/ Pedestal ( Including Fittings & Accessories) Php 3,500.00 /set Php 3,500.00
3,500.00
B. Labor:
1,600.00
C. Hauling Cost
1,000.00
Profit 8% 488.00
OCM 7% 305.00
Tax 7% 427.00

- Php 7,320.00
3.00 20mmƟ Gate Valve
Qty: 1.00 pc
0.00 hrs
A. Materials: hrs
1.00 pc 20mmƟ Gate Valve Php 1,050.00 /pc Php 1,050.00
1,050.00
B. Labor:
1.00 Plumber @ Php 550.00 / Day for 0.5 Days Php 275.00
800.00
C. Hauling Cost
34.00 Php -
-
Profit 8% 148.00
OCM 7% 92.50
Tax 7% 129.50

- Php 2,220.00
4.00 Stainless Steel Faucet Goose Neck
Qty: 2.00 pcs

0.01 hrs
A. Materials: hrs
2.00 pcs Stainless Steel Faucet Goose Neck Php 750.00 /pcs Php 1,500.00
1,500.00
B. Labor:
1,600.00
C. Hauling Cost
68.00 Php -
-
Profit 8% 248.00
OCM 7% 155.00
Tax 7% 217.00

- Php 1,860.00
5.00 4" Stainless Floor Drain
Qty: 1.00 set

0.00 hrs
A. Materials: hrs
1.00 set 4" Stainless Floor Drain Php 350.00 /set Php 350.00
350.00
B. Labor:
1.00 Plumbers @ Php 550.00 / Day for 1 Days Php 550.00
1,600.00
C. Hauling Cost
34.00 Php -
-
Profit 8% 156.00
OCM 7% 97.50
Tax 7% 136.50

- Php 2,340.00
VIII. Catch Basin
a.) Catch Basin (0.60m x 0.60m x 0.60m)
Qty: 5.00 units

0.02 hrs
A. Materials: hrs
5.00 units Catch Basin (0.60m x 0.60m x 0.60m) Php 1,200.00 /units Php 6,000.00
6,000.00
B. Labor:
1.00 Mason @ Php 600.00 / Day for 3 Days Php 1,800.00
1.00 Plumbers @ Php 550.00 / Day for 3 Days Php 1,650.00
6,600.00
C. Hauling Cost
2,500.00
Profit 8% 1,208.00
OCM 7% 755.00
Tax 7% 1,057.00

- Php 3,624.00
b.) Piping System 4" PVC Pipes & Fittings
Qty: 1.00 lot

0.00 hrs
A. Materials: hrs
1.00 lot Piping System 4" PVC Pipes & Fittings Php 1,500.00 /lot Php 1,500.00
1,500.00
B. Labor:
1.00 Plumbers @ Php 550.00 / Day for 1 Days Php 550.00
1,600.00
C. Hauling Cost
1,000.00
Profit 8% 328.00
OCM 7% 205.00
Tax 7% 287.00

- Php 4,920.00
IX. Septic Tank
a.) Septic Tank (3.60m x 1.20m x 1.80m)
Qty: 1.00 unit

0.00 hrs
A. Materials: Septic Tank (3.60m x 1.20m x 1.80m)
1.00 unit @ Php 25,000.00 /unit Php 25,000.00
25,000.00
B. Labor:
1.00 Mason @ Php 549.00 / Day for 5 Days Php 2,745.00
11,345.00
C. Hauling Cost
5,000.00
Profit 8% 3,307.60
OCM 7% 2,067.25
Tax 7% 2,894.15

- Php 49,614.00
b.) Piping System 4" PVC Pipes & Fittings
Qty: 1.00 lot

0.00 hrs
A. Materials: hrs
1.00 lot Piping System 4" PVC Pipes & Fittings Php 1,500.00 /lot Php 1,500.00
1,500.00
B. Labor:
8,000.00
C. Hauling Cost
1,000.00
Profit 8% 840.00
OCM 7% 525.00
Tax 7% 735.00

- Php 12,600.00
X. Electrical Works
A. Panel Board
1.00 Main: 60AT, 2P,250Vac,60hz, MCCB, 12KAIC
Qty: 1.00 unit

0.00 hrs
A. Materials: hrs
1.00 unit Main: 60AT, 2P,250Vac,60hz, MCCB, 12KAIC Php 1,650.00 /unit Php 1,650.00
1,650.00
B. Labor:
1.00 Electrician @ Php 550.00 / Day for 1 Days Php 550.00
1,600.00
C. Hauling Cost
1.00 lot @ Php 1,000.00 / Day for 1 Days Php 1,000.00
Profit 8% 340.00
OCM 7% 212.50
Tax 7% 297.50

- Php 5,100.00
Branches
2.00 20AT/50AF, 3P, 250VAC, 3ᴓ Circuit Braker,(10KAIC), Bolt-on Type
Qty: 4.00 pcs

pc hrs
A. Materials: hrs
Php 650.00 /pcs
20AT/50AF, 3P, 250VAC, 3ᴓ Circuit Braker,(10KAIC), Bolt-on Type
4.00 pcs Php 2,600.00
2,600.00
B. Labor:
1,600.00
C. Hauling Cost
136.00 Php -
-
Profit 8% 336.00
OCM 7% 210.00
Tax 7% 294.00

- Php 1,260.00
5-Holes, 1-main, 4- Branches, Panel Board 1ᴓ NEMA 1 Enclosure Wall
3.00
Surface Mounted, 20KA bus bracing w/ grounding terminal
Qty: 1.00 unit
pc hrs
A. Materials: hrs
5-Holes, 1-main, 4- Branches, Panel Board 1ᴓ NEMA 1 Enclosure Wall Php 15,500.00 /unit
1.00 unit Surface Mounted, 20KA bus bracing w/ grounding terminal Php 15,500.00
15,500.00
B. Labor:
1,600.00
C. Hauling Cost
1,000.00
Profit 8% 1,448.00
OCM 7% 905.00
Tax 7% 1,267.00

- Php 21,720.00
B. Lightning Fixtures
1.00 28watts LED T5 Fluorescent Lamp
Qty: 6.00 pcs

pc hrs
A. Materials: hrs
6.00 pcs 28watts LED T5 Fluorescent Lamp Php 1,450.00 /pcs Php 8,700.00
8,700.00
B. Labor:
1,600.00
C. Hauling Cost
1,000.00
Profit 8% 904.00
OCM 7% 565.00
Tax 7% 791.00

- Php 2,260.00
2.00 16" Orbit Fan
Qty: 4.00 pcs

pc hrs
A. Materials: hrs
4.00 pcs Orbit Fan @ Php 1,950.00 /pcs Php 7,800.00
7,800.00
B. Labor:
1,600.00
C. Hauling Cost
1,000.00
Profit 8% 832.00
OCM 7% 520.00
Tax 7% 728.00

- Php 3,120.00
3.00 11Watts LED Downlight Recessed
Qty: 3.00 pcs

pc hrs
A. Materials: hrs
3.00 pcs 11Watts LED Downlight Recessed @ Php 550.00 /pcs Php 1,650.00
1,650.00
B. Labor:
1,600.00
C. Hauling Cost
1,000.00
Profit 8% 340.00
OCM 7% 212.50
Tax 7% 297.50

- Php 1,700.00
4.00 2x3W Dual Optics Emergency Light
Qty: 1.00 unit

pc hrs
A. Materials: hrs
1.00 unit 2x3W Dual Optics Emergency Light @ Php 2,200.00 /unit Php 2,200.00
2,200.00
B. Labor:
1,600.00
C. Hauling Cost
250.00
Profit 8% 324.00
OCM 7% 202.50
Tax 7% 283.50

- Php 4,860.00
C. Wiring Devices
1.00 One Gang Switch Wide Series
Qty: 2.00 sets

pc hrs
A. Materials: hrs
2.00 sets One Gang Switch Wide Series @ Php 350.00 /sets Php 700.00
700.00
B. Labor:
1.00 Electrician @ Php 550.00 / Day for 0.5 Days Php 275.00
800.00
C. Hauling Cost
68.00 Php -
-
Profit 8% 120.00
OCM 7% 75.00
Tax 7% 105.00

- Php 900.00
2.00 Three Gang Switch, Wide Series
Qty: 1.00 set

pc hrs
A. Materials: hrs
1.00 pcs Three Gang Switch, Wide Series @ Php 450.00 /pcs Php 450.00
450.00
B. Labor:
800.00
C. Hauling Cost
34.00 Php -
-
Profit 8% 100.00
OCM 7% 62.50
Tax 7% 87.50

- Php 1,500.00
D. Power Devices
1.00 Single Receptacle Outlet, Wide Series
Qty: 1.00 set

pc hrs
A. Materials: hrs
1.00 set Single Receptacle Outlet, Wide Series @ Php 345.00 /set Php 345.00
345.00
B. Labor:
800.00
C. Hauling Cost
34.00 Php -
-
Profit 8% 91.60
OCM 7% 57.25
Tax 7% 80.15

- Php 1,374.00
2.00 Duplex Receptacle Outlet, (Grounding Type)
Qty: 4.00 sets

pc hrs
A. Materials: hrs
4.00 set Duplex Receptacle Outlet, (Grounding Type) @ Php 400.00 /set Php 1,600.00
1,600.00
B. Labor:
800.00
C. Hauling Cost
136.00 Php -
-
Profit 8% 192.00
OCM 7% 120.00
Tax 7% 168.00

- Php 720.00
E. Wires & Cables
1.00 2.0 Sq.mm THHN/THWN Copper Wire
Qty: 1.00 Roll

pc hrs
A. Materials: hrs
1.00 Roll 2.0 Sq.mm THHN/THWN Copper Wire @ Php 4,500.00 /Roll Php 4,500.00
4,500.00
B. Labor:
800.00
C. Hauling Cost
34.00 Php -
-
Profit 8% 424.00
OCM 7% 265.00
Tax 7% 371.00

- Php 6,360.00
Qty: 2.00 Rolls

pc hrs
A. Materials: hrs
2.00 Rolls 3.5 Sq.mm THHN/THWN Copper Wire @ Php 6,500.00 /Rolls Php 13,000.00
13,000.00
B. Labor:
1,600.00
C. Hauling Cost
250.00
Profit 8% 1,188.00
OCM 7% 742.50
Tax 7% 1,039.50

- Php 8,910.00
Qty: 100.00 meters

pc hrs
A. Materials: hrs
100.00 meters 8.0 Sq.mm THHN/THWN Copper Wire @ Php 65.00 /meters Php 6,500.00
6,500.00
B. Labor:
1,600.00
C. Hauling Cost
3,400.00 1.00 lot @ Php 500.00 / Day for 1 Days Php 500.00
500.00
Profit 8% 688.00
OCM 7% 430.00
Tax 7% 602.00

- Php 103.20
F. Conduits and Fittings
1.00 20mmƟ uPVC Flexible Conduit
Qty: 7.00 meters

pc hrs
A. Materials: hrs
7.00 meters 20mmƟ uPVC Flexible Conduit @ Php 25.00 /meters Php 175.00
175.00
B. Labor:
800.00
C. Hauling Cost
500.00
Profit 8% 118.00
OCM 7% 73.75
Tax 7% 103.25

- Php 252.86
2.00 20mmƟ Electrical PVC Pipe
Qty: 8.00 lengths

pc hrs
A. Materials: hrs
8.00 lengths 20mmƟ Electrical PVC Pipe @ Php 150.00 /lengths Php 1,200.00
1,200.00
B. Labor:
1,600.00
C. Hauling Cost
1,000.00
Profit 8% 304.00
OCM 7% 190.00
Tax 7% 266.00

- Php 570.00
3.00 25mmƟ Electrical PVC Pipe
Qty: 2.00 lengths

pc hrs
A. Materials: hrs
2.00 lengths 25mmƟ Electrical PVC Pipe @ Php 220.00 /lengths Php 440.00
440.00
B. Labor:
800.00
C. Hauling Cost
1,000.00
Profit 8% 179.20
OCM 7% 112.00
Tax 7% 156.80

- Php 1,344.00
G. Boxes and Full Boxes w/ Cover
1.00 PVC Utility Box ( 2" x 4")
Qty: 8.00 pcs

pc hrs
A. Materials: hrs
8.00 pcs PVC Utility Box ( 2" x 4") @ Php 40.00 /pcs Php 320.00
320.00
B. Labor:
800.00
C. Hauling Cost
272.00 Php -
-
Profit 8% 89.60
OCM 7% 56.00
Tax 7% 78.40

- Php 168.00
2.00 PVC Octagonal Box (4"x4")
Qty: 21.00 pcs

pc hrs
A. Materials: hrs
21.00 pcs PVC Octagonal Box (4"x4") @ Php 55.00 /pcs Php 1,155.00
1,155.00
B. Labor:
800.00
C. Hauling Cost
714.00 Php -
-
Profit 8% 156.40
OCM 7% 97.75
Tax 7% 136.85
- Php 111.71
3.00 PVC Pull Box ( 4" x 4")
Qty: 5.00 pcs

pc hrs
A. Materials: hrs
5.00 pcs PVC Pull Box ( 4" x 4") @ Php 125.00 /pcs Php 625.00
625.00
B. Labor:
800.00
C. Hauling Cost
170.00 Php -
-
Profit 8% 114.00
OCM 7% 71.25
Tax 7% 99.75

- Php 342.00
H. Miscellaneous Items
PVC Electrical tape, Rubber Tapes, PVC elbows, PVC Tees, Tie wires
solvent cement, PVC Reducer, solderless Connector, expansion Bolts,
adaptors & Locknuts, etc.
Qty: 1.00 lot
pc hrs
A. Materials: hrs
@ Php 1,500.00 /lot
PVC Electrical tape, Rubber Tapes, PVC elbows, PVC Tees, Tie
wires solvent cement, PVC Reducer, solderless Connector,
1.00 lot expansion Bolts, adaptors & Locknuts, etc. Php 1,500.00
1,500.00
B. Labor:
1,600.00
C. Hauling Cost
34.00 Php -
-
Profit 8% 248.00
OCM 7% 155.00
Tax 7% 217.00

- Php 3,720.00
TOTAL BID AMOUNT 1,297,617.11
4,783,566.72
Prepared by : 3,485,949.61
#REF!
ANACLETO A. MAQUILING
Owner
A. MAQUILING CONSTRUCTION AND SUPPLY
September 8, 2021
Bid no. ADM-21-0598-B
Name of Project: Construction of One(1) Classroom School Building at Barasalon Elementary School. Brgy. Barasalon, Janiuay, Iloilo
Location: Janiuay , Iloilo
Section VIII: Bill of Quantities

Bid. No. ADM-21-0598-B
NO. ITEM/DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
I. Other General Requirements
Ten Thousand Eigth Hundred

A. Permits and Clearances 1.00 lot 10,885.50
Eighty Five Pesos & Fifty Cents
₱ 10,885.50
Ten Thousand Five Hundred

B. Project Billboard & Signboard 1.00 lot 10,504.20
Four Pesos& Twenty Cents
₱ 10,504.20
Total for Item I 21,389.70
II Site Works
Eigth Thousand Two Hundred

A. Lay-out and Staking 1.00 lot 8,262.50
Sixty Two Pesos & Fifty Cents
₱ 8,262.50
Total A 8,262.50
B. Earthworks
Six Hundred Sixty Three Pesos

1 Excavation 14.70 Cu.m 9,760.00
& Ninety Five Cents
₱ 663.95
Six Hundred Sixty Three Pesos

2 Backfilling 9.01 Cu.m 5,978.14
& Fifty Cents
₱ 663.50
Eigth Hundred Forty Five Pesos

3 Filling Materials/Compaction 36.41 Cu.m 30,786.83
& Fifty Six Cents
₱ 845.56
Three Thousand Five Hundred

4 Gravel Bedding 9.00 Cu.m Seventy Seven Pesos & 32,194.50
Seventeen Cents
₱ 3,577.17
Total B 78,719.48
Total for Item II 86,981.98
Six Thousand Five Hundred

Concrete Works (Including
III 26.86 Cu.m Three Pesos & Eighty Three 174,692.85
Reinforcing Steel and Formworks)
Cents
₱ 6,503.83
Total for Item III 174,692.85
IV. Masonry Works
A. Masonry Wall
One Thousand Six Hundred
1 6"x8"x16" CHB 101.13 Sq.m Fifty Six Pesos & Forty Four 167,516.15
Cents
₱ 1,656.44
One Thousand Five Hundred

2 4"x8"x16" CHB 10.08 Sq.m Thirty Five Pesos & Ninety 15,482.17
Three Cents
₱ 1,535.93
Total A 182,998.32
Three Hundred Fifty Eight

B. Plastering Works 217.78 Sq.m 77,984.29
Pesos & Nine Cents
₱ 358.09
Total B 77,984.29
Total for Item IV 260,982.61
V. Roof and Roof Framing
One Thousand Two Hundred

A. Roof Framing 109.00 Sq.m 131,543.58
Six Pesos & Eighty Two Cents
₱ 1,206.82
Eight Hundred Sixty Pesos &

B Roofing 109.00 Sq.m 93,777.57
Thirty Four Cents
₱ 860.34
Total for Item V 225,321.15
VI. ARCHITECTURAL WORKS
Ceiling Installation (3.50mm Thk. Six Hundred Pesos & Twenty

A. 96.00 Sq.m 57,621.99
Fiber Cement Board) Three Cents
₱ 600.23
Total A 57,621.99
B. Painting Works
Two Hundred Forty Five Pesos

1 Concrete Surfaces 217.78 Sq.m 53,431.19
& Thrity Four Cents
₱ 245.34
Four Hundred Eighty Nine

2 Ceiling Surfaces 96.00 Sq.m 47,001.64
Pesos & Sixty Cents
₱ 489.60
Total B 100,432.83
C. Door and Windowa
1 Doors
D1=(0.90m x 2.10m) Solid Panel

Twenty Two Thousand Twenty
a. Door w/ Door Knob & Hinges w/ 2.00 sets 44,040.00
Pesos
Complete Accessories
₱ 22,020.00
D2=(0.70m x 2.10m) Single Leaf

Swing PVC Door w/ Louver w/ Six Thousand Six Hundred
b. 1.00 set 6,600.00
Heavy Duty w/ Door Jamb w/ Pesos
Complete Accessories
₱ 6,600.00
2 WINDOWS
W1-(1.20M X 2.40M) 13-
BLADER ALUMINUM
JALOUSIE FRAME W/ 22" Four Thousand Seven Hundred
a. 1.00 set 4,740.00
CLEAR GLASS JALOUSIE Forty Pesos
BLADES W/ GRILLES W/
₱ 4,740.00
W2-(1.20M X 1.20M) 13-

BLADER ALUMINUM
JALOUSIE FRAME W/ 22"
b. 3.00 sets Three Thousand Eighty Pesos 9,240.00
CLEAR GLASS JALOUSIE
₱ 3,080.00
W3-(0.60M X 0.60M) 6-
BLADER ALUMINUM
JALOUSIE FRAME W/ 22" Two Thousand Three Hundred
c. 1.00 set 2,394.00
SMOKE GLASS JALOUSIE Ninety Four Pesos
₱ 2,394.00
Total C 67,014.00
D. TILE WORKS
(0.30M X 0.30M) POLISHED Two Thousand Seven Hundred

1 9.45 Sq.m 25,662.00
WALL TILES Fifteem Pesos & Fifty Six Cents
₱ 2,715.56
Five Thousand Four Hundred

(0.30M X 0.30M) RUSTIC
2 2.64 Sq.m Thirteen Pesos & Sixty Four 14,292.00
FLOOR TILES
Cents
₱ 5,413.64
Total D 39,954.00
Total for Item VI 265,022.82
VII. PLUMBING WORKS
A. SOIL & DRAINAGE PIPES LINES & FITTINGS
100mmƟ PVC Pipe (S-1000),

50mmƟ PVC Pipe (S-1000), PVC Ten Thousand Four Hundred
1.00 lot 10,440.00
Elbow, PVC Wye, PVC Cleanout, Forty Pesos
etc.
₱ 10,440.00
Total A 10,440.00
B. Waterline Pipelines & Fittings
20mmƟ x PVC Pipe Blue Pipes,

12mmƟ PVC Blue Pipes, PVC Nine Thousand Two Hundred
1 1.00 lot 9,240.00
Elbow, PVC Tee, PVC coupling, Forty Pesos
PVC Reducer etc.
₱ 9,240.00
Consumables (Teflon Tape & Three Thousand Seven

2 1.00 lot 3,720.00
Solvent Cement) Hundred Twenty Pesos
₱ 3,720.00
Total B 12,960.00
C. Fixtures & Accessories
Water Closet ( Including Fittings Ten Thousand Nine Hundred

1 1.00 set 10,920.00
& Accessories) Twenty Pesos
₱ 10,920.00
Ceramic Lavatory w/ Pedestal Seven Thousand Three
2 1.00 set 7,320.00
( Including Fittings & Accessories) Hundred Pesos
₱ 7,320.00
Two Thousand Two Hundred

3 20mmƟ Gate Valve 1.00 pc 2,220.00
Twenty Pesos
₱ 2,220.00
One Thousand Eight Hundred

4 Stainless Steel Faucet Goose Neck 2.00 pcs 3,720.00
Sixty Pesos
₱ 1,860.00
Two Thousand Three Hundred

5 4" Stainless Floor Drain 1.00 set 2,340.00
Forty Pesos
₱ 2,340.00
Total C 26,520.00
Total for Item VII 49,920.00
VIII. Catch Basin
Catch Basin (0.60m x 0.60m x Three Thousand Six Hundred

a.) 5.00 units 18,120.00
0.60m) Twenty Four Pesos
₱ 3,624.00
Piping System 4" PVC Pipes & Four Thousand Nine Hundred
b.) 1.00 lot 4,920.00
Fittings Twenty Pesos
₱ 4,920.00
Total for Item VIII 23,040.00
IX. Septic Tank
Septic Tank (3.60m x 1.20m x Forty Nine Thousand Six

a.) 1.00 unit 49,614.00
1.80m) Hundred Fourteen Pesos
₱ 49,614.00
Piping System 4" PVC Pipes & Twelve Thousand Six Hundred
b.) 1.00 lot 12,600.00
Fittings Pesos
₱ 12,600.00
Total for Item IX 62,214.00
X. Electrical Works
A. Panel Board
Main: 60AT, 2P,250Vac,60hz, Five Thousand One Hundred

1 1.00 unit 5,100.00
MCCB, 12KAIC Pesos
₱ 5,100.00
Branches
20AT/50AF, 3P, 250VAC, 3ᴓ
One Thousand Two Hundred
2 Circuit Braker,(10KAIC), Bolt-on 4.00 pcs 5,040.00
Sixty Pesos
Type
₱ 1,260.00
5-Holes, 1-main, 4- Branches,
Panel Board 1ᴓ NEMA 1
Twenty One Thousand Seven
3 Enclosure Wall Surface Mounted, 1.00 unit 21,720.00
Hundred Twenty Pesos
20KA bus bracing w/ grounding
terminal
₱ 21,720.00
Total A 31,860.00
B. Lightning Fixtures
Two Thousand Two Hundred

1 28watts LED T5 Fluorescent Lamp 6.00 pcs 13,560.00
Sixty Pesos
₱ 2,260.00
Three Thousand One Hundred

2 16" Orbit Fan 4.00 pcs 12,480.00
Twenty Pesos
₱ 3,120.00
One Thousand Seven Hundred

3 11Watts LED Downlight Recessed 3.00 pcs 5,100.00
Pesos
₱ 1,700.00
2x3W Dual Optics Emergency Four Thousand Eight Hundred

4 1.00 unit 4,860.00
Light Sixty Pesos
₱ 4,860.00
Total B 36,000.00
C. Wiring Devices
1 One Gang Switch Wide Series 2.00 sets Nine Hundred Pesos 1,800.00
₱ 900.00
One Thousand Five hUndred

2 Three Gang Switch, Wide Series 1.00 set 1,500.00
Pesos
₱ 1,500.00
Total C 3,300.00
D. Power Devices
Single Receptacle Outlet, Wide One Thousand Three Hundred

1 1.00 set 1,374.00
Series Seventy Four Pesos
₱ 1,374.00
Duplex Receptacle Outlet,

2 4.00 sets Seven Hundred Twenty Pesos 2,880.00
(Grounding Type)
₱ 720.00
Total D 4,254.00
E. Wires & Cables
2.0 Sq.mm THHN/THWN Copper Six Thousand Three Hundred

1 1.00 Roll 6,360.00
Wire Sixty Pesos
₱ 6,360.00
3.5 Sq.mm THHN/THWN Copper Eigth Thousand Nine Hundred
2 2.00 Rolls 17,820.00
Wire Ten Pesos
₱ 8,910.00
8.0 Sq.mm THHN/THWN Copper One Hundred Three Pesos &

3 100.00 meters 10,320.00
Wire Twenty Cents
₱ 103.20
Total E 34,500.00
F. Conduits and Fittings
Two Hundred Fifty Two Pesos

1 20mmƟ uPVC Flexible Conduit 7.00 meters 1,770.00
& Eighty Six Cents
₱ 252.86
2 20mmƟ Electrical PVC Pipe 8.00 lengths Five Hundred Seventy Pesos 4,560.00
₱ 570.00
One Thousand Three Hundred

3 25mmƟ Electrical PVC Pipe 2.00 lengths 2,688.00
Forty Four Pesos
₱ 1,344.00
Total F 9,018.00
G. Boxes and Full Boxes w/ Cover
1 PVC Utility Box ( 2" x 4") 8.00 pcs One Hundred Sixty Eight Pesos 1,344.00
₱ 168.00
One Hundred Eleven Pesos &

2 PVC Octagonal Box (4"x4") 21.00 pcs 2,346.00
Seventy One Cents
₱ 111.71
Three Hundred Forty Two

3 PVC Pull Box ( 4" x 4") 5.00 pcs 1,710.00
Pesos
₱ 342.00
Total G 5,400.00
H. Miscellaneous Items
PVC Electrical tape, Rubber

Tapes, PVC elbows, PVC Tees,
Tie wires solvent cement, PVC Three Thousand Seven
1.00 lot 3,720.00
Reducer, solderless Connector, Hundred Twenty Pesos
expansion Bolts, adaptors &
Locknuts, etc.
₱ 3,720.00
Total for Item X 128,052.00
TOTAL AMOUNT IN FIGURES 1,297,617.11

TOTAL AMOUNT IN WORDS: 1,297,617.11
ONE MILLION TWO HUNDRED NINETY SEVEN THOUSAND SIX HUNDRED SEVENTEEN PESOS &
ELEVEN CENTS
-
Submitted by: -
Owner
A.MAQUILING CONSTRUCTION AND SUPPLY

september 8, 2021
salon, Janiuay, Iloilo
21,389.70
86,981.98
174,692.85
260,982.61
225,321.15
265,022.82
49,920.00
23,040.00
62,214.00
128,052.00
1,297,617.11
-
ITEM NO. QTY. UNIT ARTICLES/SERVICES DESCRIPTION UNIT COST TOTAL ABC/ITEM BID PRICE/ITEM TOTAL BID PRICE
PART B Other General Requirements
B.4(9) #NAME? #NAME? #NAME? 1,344.44 53,777.54 #NAME? #NAME?
Other General Requirements1.00 lot - 8905.08 Php 17,810.15 10,885.50 10,885.50
A. 1 lot Lay-out and Staking 34,430.90 160,792.31 8,262.50 8,262.50
#NAME? #NAME? #NAME? #NAME?

33,775.04 Php 33,775.04 #NAME? #NAME?
#NAME? #NAME?
-
#NAME? #NAME? #NAME? #NAME? 172.75

Php 537,242.89 #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? 310.15 454,364.17 #NAME? #NAME?
#NAME? #NAME?
#NAME? #NAME? #NAME? #NAME?

3029.04 Php 3,525,804.62 #NAME? #NAME?
GRAND TOTAL ABC

4,783,566.72 #NAME?
TOTAL AMOUNT IN WORDS
FOUR MILLION SEVEN HUNDRED SEVENTY TWO THOUSAND SEVEN HUNDRED FORTY EIGHT PESOS AND 49/100 ONLY
(Php 4, 772,748.49)
Purpose: CONSTRUCTION OF FLOOD CONTROL PROJECT
Area of Delivery: Brgy. Nauring River, Pandan, Antique
I hereby certify that the articles/services listed above are avaiable in our store/stockroom and
ready for delivery upon receipt of the contract/Purchase Order.
Note: Bid Security cash, cashier's/manager's PEPITO P. MAGBANUA-Bidder's Representative

check, bank draft/guarantee confirmed A.D MARRERO GENERAL CONSTRUCTION
by a Universal or Commercial Bank/ Signature of Supplier/Contractor
Two percent (2%), five percent (5%) over Company's printed name
Surety Bond Callable upon demand of
the Approved Budget for the contract
to be Bid or Bid Securing Declaration
Bid no. ADM-21-0598-B
Construction of One(1) Classroom School Building at Barasalon Elementary
Name of Project: School. Brgy. Barasalon, Janiuay, Iloilo
Location: Janiuay , Iloilo
SUMMARY OF COSTS
Bid. No. ADM-21-0598-B
NO. ITEM / DESCRIPTION Bid Amount
I) Other General Requirements Php 21,389.70

II) Site Works Php 86,981.98
III) Concrete Works Php 174,692.85
IV) Masonry Works Php 260,982.61
V) Roof and Roof Framing Php 225,321.15
VI) Architectural Works Php 265,022.82
VII) Plumbing Works Php 49,920.00
VIII) Catch Basin Php 23,040.00
IX) Septic Tank Php 62,214.00
X) Electrical Works Php 128,052.00
TOTAL AMOUNTS Php 1,297,617.11
Total Anount In words: ONE MILLION TWO HUNDRED NINETY SEVEN THOUSAND SIX
HUNDRED SEVENTEEN PESOS AND ELEVEN CENTS
Php 1,297,617.11
Submitted by:
Owner
A. MAQUILING CONSTRUCTION AND SUPPLY
September 8, 2021
Contract ID. ADM-21-0598-B
Project Name: Construction of One(1) Classroom School Building at
Barasalon Elementary School. Brgy. Barasalon, Janiuay,
Contract Location: Janiuay , Iloilo
Iloilo
CASH FLOW BY QUARTER
1ST QUARTER 2ND QUARTER 3RD QUARTER

10 DAYS 20DAYS 30 DAYS
Accomplishment % 33.33% 33.33% 33.33%
Comulative Accomplishme 33.33% 66.67% 100.00%
1ST QUARTER 2ND QUARTER 3RD QUARTER

10 DAYS 20DAYS 30 DAYS
Cash Flow 432,539.04 432,539.04 432,539.04
Comulative Cash Flow 432,539.04 865,078.07 1,297,617.11
Submitted by: ANACLETO A. MAQUILING
Name and Signature of Bidder's Representative: JEANETTE TIO SOABAS
Position: Owner
Name of Bidder: A. MAQUILING CONSTRUCTION AND SUPPLY
Date: September 8, 2021

Financial - Barasalon Elementary School

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

Financial - Barasalon Elementary School

Uploaded by

Copyright:

Available Formats

Bid no.

Mterials, Labor & Equip Cost: 8,850.00

Total Cost Php 10,885.50

Mterials, Labor & Equip Cost: 8,540.00

Total Cost Php 10,504.20

Mterials, Labor & Equip Cost: 6,610.00

Profit 10% 661.00

Total Cost 8,262.50

Profit 10% 800.00

Total Cost Php 9,760.00

Mterials, Labor & Equip Cost: 4,900.00

Total Cost Php 5,978.14

Mterials, Labor & Equip Cost: 25,234.50

Total Cost Php 30,786.83

Item 4 Gravel Bedding

Mterials, Labor & Equip Cost: 25,350.00

Profit 10% 2,535.00

Total Cost Php 32,194.50

III Concrete Works (Including Reinforcing Steel and Formworks)

Mterials, Labor & Equip Cost: 143,187.40

Profit 10% 11,454.99

Total Cost Php 174,692.85

Mterials, Labor & Equip Cost: 137,305.00

Total Cost Php 167,516.15

Mterials, Labor & Equip Cost: 12,690.00

Total Cost Php 15,482.17

Mterials, Labor & Equip Cost: 63,920.00

Total Cost Php 77,984.29

Mterials, Labor & Equip Cost: 107,820.00

Total Cost Php 131,543.58

Mterials, Labor & Equip Cost: 76,865.00

Total Cost Php 93,777.57

Total Cost Php 57,621.99

Mterials, Labor & Equip Cost: 43,795.00

Total Cost Php 53,431.19

Mterials, Labor & Equip Cost: 38,525.00

Total Cost Php 47,001.64

Mterials, Labor & Equip Cost: 36,700.00

Total Cost Php 44,040.00

Mterials, Labor & Equip Cost: 5,500.00

Total Cost Php 6,600.00

Mterials, Labor & Equip Cost: 3,950.00

Total Cost Php 4,740.00

Mterials, Labor & Equip Cost: 7,700.00

Total Cost Php 9,240.00

Mterials, Labor & Equip Cost: 1,995.00

Total Cost Php 2,394.00

1.00 (0.30M X 0.30M) POLISHED WALL TILES

Qty: 9.45 Sq.m

Mterials, Labor & Equip Cost: 21,385.00

Total Cost Php 25,662.00

2.00 (0.30M X 0.30M) RUSTIC FLOOR TILES

Qty: 2.64 Sq.m

Mterials, Labor & Equip Cost: 11,910.00

VII. PLUMBING WORKS

100mmƟ PVC Pipe (S-1000), 50mmƟ PVC Pipe (S-1000), PVC

Mterials, Labor & Equip Cost: 8,700.00

Total Cost Php 10,440.00

Qty: 1.00 lot

Mterials, Labor & Equip Cost: 7,700.00

Total Cost Php 9,240.00

2.00 Consumables (Teflon Tape & Solvent Cement)

Qty: 1.00 lot