Title: CABACUNGAN PUBLIC MARKET

Location: Brgy. Cabacungan, Lacastellana, Negros Occidental

BILL OF QUANTITIES
SUMMARY
ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST SUB-TOTAL COST TOTAL COST
1.0 General Requirements ₱ 1,409,133.60
1.1 Mobilization/Demobilization 1 lot 199,697.40 ₱ 199,697.40
1.2 Temporary Facilities, Utilities, Offices 1 lot 299,376.00 ₱ 299,376.00
1.3 Design Fee, Drawing Fee, Professional Fees 1 lot 498,960.00 ₱ 498,960.00
1.4 Building Permit Fees 1 lot 199,584.00 ₱ 199,584.00
1.5 Safety and Health 1 lot 202,192.20 ₱ 202,192.20
1.6 Project Signboard and Frame 1 lot 9,324.00 ₱ 9,324.00
2.0 Site Development Works ₱ 762,741.00
2.1 Concrete Paving of Walkway 420 m2 1,816.05 ₱ 762,741.00
3.0 Earthworks ₱ 1,346,073.40
3.1 Clearing, Demolition and Hauling 1600 m2 199.60 ₱ 319,360.00
3.2 Excavation 296 m3 489.80 ₱ 144,980.80
3.3 Backfilling 216.4 m3 399.50 ₱ 86,451.80
3.4 Embankment 264 m3 1,499.70 ₱ 395,920.80
3.5 Soil Poisoning 1600 m2 249.60 ₱ 399,360.00
4.0 Structural Works ₱ 8,701,032.80
4.1 Concrete Works 288.4 cu.m 8,799.00 ₱ 2,537,631.60
4.2 Reinforcement 23924 kg 102.50 ₱ 2,452,210.00
4.3 Formworks 908.2 m2 700.00 ₱ 635,740.00
4.4 Roof Framing 28476.4 kg 108.00 ₱ 3,075,451.20
5.0 Architectural Works ₱ 5,196,449.50
5.1 Roofing 2856 m2 1,100.00 ₱ 3,141,600.00
5.2 4" Masonry Works 182.7 m2 1,049.00 ₱ 191,652.30
5.3 Plastering 810.8 m2 449.00 ₱ 364,049.20
5.4 Smooth Floor Topping 1600 m2 400.00 ₱ 640,000.00
5.5 Painting Works 838 m2 365.00 ₱ 305,870.00
5.6 Fiber Cement Ceiling Works 25 m2 1,299.00 ₱ 32,475.00
5.7 Tile Works 83 m2 1,499.00 ₱ 124,417.00
5.8 Wood Doors 11.3 m2 6,500.00 ₱ 73,450.00
5.9 Windows 0.8 m2 8,000.00 ₱ 6,400.00
5.10 Fascia 264 ln.m 1,199.00 ₱ 316,536.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental

BILL OF QUANTITIES
SUMMARY
ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST SUB-TOTAL COST TOTAL COST
6.0 Electrical Works ₱ 1,049,712.00
6.1 Roughing-ins 1 lot 239,860.00 ₱ 239,860.00
6.2 Wirings 1 lot 381,005.00 ₱ 381,005.00
6.3 Panel Boards 1 lot 87,891.00 ₱ 87,891.00
6.4 Lighting and Fixtures 1 lot 196,996.00 ₱ 196,996.00
6.5 Switches and Outlets 1 lot 61,697.00 ₱ 61,697.00
6.6 Grounding System 1 lot 82,263.00 ₱ 82,263.00
7.0 Plumbing Works ₱ 1,525,614.80
7.1 Sanitarty Pipes and Fittings 1 lot 121,048.20 ₱ 121,048.20
7.2 Water Supply and Fiitings 1 lot 78,555.20 ₱ 78,555.20
7.3 Fixtures, Hardwares 1 lot 362,716.20 ₱ 362,716.20
7.4 Septic Vaults 1 lot 169,999.20 ₱ 169,999.20
7.5 Storm Drainage and Catch Basins 1 lot 793,296.00 ₱ 793,296.00
TOTAL COST ₱ 19,990,757.10
PROJECT DURATION: 240 CALENDAR DAYS

Prepared by: Prepared by:

Checked by: Reviewed by:

Recommending Approval:

Approved by:
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 1.1 : Mobilization/Demobilization
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Consumables 1 lot 3,600.00 ₱ 3,600.00

A Total Material Cost ₱ 3,600.00

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 6 m-days 850.00 ₱ 5,100.00

2 Skilled Worker 12 m-days 550.00 ₱ 6,600.00
3 Helper 24 m-days 450.00 ₱ 10,800.00

B Total Labor Cost ₱ 22,500.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 Backhoe Loader 1 6 9,000.00 ₱ 54,000.00

2 Dump Truck 2 6 8,000.00 ₱ 96,000.00

C Total Equipment Cost ₱ 150,000.00

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 176,100.00

E Overhead,Contingencies,Misc. (OCM) 0% of D ₱ -
F Contractor's Profit 8% of D ₱ 14,088.00
G Total Indirect Cost E+F ₱ 14,088.00
H Taxes 5% of D + G ₱ 9,509.40

I Total Item Cost D+G+H ₱ 199,697.40

J Item Unit Cost I / Qty ₱ 199,697.40
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 1.2 : Temporary Facilities, Utilities, Offices
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Temporary Office 1 unit 150,000.00 ₱ 150,000.00

2 Temporary C.R. 1 lot 100,000.00 ₱ 100,000.00
4 Consumables 1 lot 14,000.00 ₱ 14,000.00

A Total Material Cost ₱ 264,000.00

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 none ₱ -

B Total Labor Cost ₱ -

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 264,000.00

E Overhead,Contingencies,Misc. (OCM) 0% of D ₱ -
F Contractor's Profit 8% of D ₱ 21,120.00
G Total Indirect Cost E+F ₱ 21,120.00
H Taxes 5% of D + G ₱ 14,256.00

I Total Item Cost D+G+H ₱ 299,376.00

J Item Unit Cost I / Qty ₱ 299,376.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 1.3 : Design Fee, Drawing Fee, Professional Fees
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

Drafting and Printing Costs 1 lot 70,000.00 ₱ 70,000.00

Professional Fees 1 lot 370,000.00 ₱ 370,000.00

A Total Material Cost ₱ 440,000.00

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 none ₱ -

B Total Labor Cost ₱ -

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 440,000.00

E Overhead,Contingencies,Misc. (OCM) 0% of D ₱ -
F Contractor's Profit 8% of D ₱ 35,200.00
G Total Indirect Cost E+F ₱ 35,200.00
H Taxes 5% of D + G ₱ 23,760.00

I Total Item Cost D+G+H ₱ 498,960.00

J Item Unit Cost I / Qty ₱ 498,960.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 1.4 : Building Permit Fees
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

Building Permit Fees 1 lot 100,000.00 ₱ 100,000.00

Occupancy Permit Fees 1 lot 76,000.00 ₱ 76,000.00

A Total Material Cost ₱ 176,000.00

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 none ₱ -

B Total Labor Cost ₱ -

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 176,000.00

E Overhead,Contingencies,Misc. (OCM) 0% of D ₱ -
F Contractor's Profit 8% of D ₱ 14,080.00
G Total Indirect Cost E+F ₱ 14,080.00
H Taxes 5% of D + G ₱ 9,504.00

I Total Item Cost D+G+H ₱ 199,584.00

J Item Unit Cost I / Qty ₱ 199,584.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 1.5 : Safety and Health
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Hardhat 30 pcs 350.00 ₱ 10,500.00

2 PPE with Boots 30 sets 600.00 ₱ 18,000.00
3 Caution Tape and Warning Signs 1 lot 1,800.00 ₱ 1,800.00
4 First Aid Kit and Apparatus 1 set 4,000.00 ₱ 4,000.00

A Total Material Cost ₱ 34,300.00

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Safety Officer 240 m-days 600.00 ₱ 144,000.00

B Total Labor Cost ₱ 144,000.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 178,300.00

E Overhead,Contingencies,Misc. (OCM) 0% of D ₱ -
F Contractor's Profit 8% of D ₱ 14,264.00
G Total Indirect Cost E+F ₱ 14,264.00
H Taxes 5% of D + G ₱ 9,628.20

I Total Item Cost D+G+H ₱ 202,192.20

J Item Unit Cost I / Qty #REF!
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 1.6 : Project Signboard and Frame
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Printing of Tarpaulin Sign 1 lot 2,000.00 ₱ 2,000.00

2 Materials for Framing 1 set 2,400.00 ₱ 2,400.00

A Total Material Cost ₱ 4,400.00

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Installation 1 lot 3,000.00 ₱ 3,000.00

B Total Labor Cost ₱ 3,000.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 7,400.00

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 888.00
F Contractor's Profit 8% of D ₱ 592.00
G Total Indirect Cost E+F ₱ 1,480.00
H Taxes 5% of D + G ₱ 444.00

I Total Item Cost D+G+H ₱ 9,324.00

J Item Unit Cost I / Qty #REF!
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 2.1 : Concrete Paving of Walkway
Quantity / Unit: 420 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

3
1 Ready Mix 3500psi Concrete 63 m 5,500.00 ₱ 346,500.00
2 Other Consumables 1 set 2,100.00 ₱ 2,100.00

A Total Material Cost ₱ 348,600.00

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 25 m-days 850.00 ₱ 21,250.00

2 Skilled Worker 50 m-days 550.00 ₱ 27,500.00
3 Helper 200 m-days 450.00 ₱ 90,000.00
4 Equipment Operator 16 m-days 750.00 ₱ 12,000.00

B Total Labor Cost ₱ 150,750.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 Backhoe Loader 1 4 9,000.00 ₱ 36,000.00

2 Dump Truck 2 4 8,000.00 ₱ 64,000.00
3 Transit Mixer 1 4 1,500.00 ₱ 6,000.00

C Total Equipment Cost ₱ 106,000.00

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 605,350.00

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 72,642.00
F Contractor's Profit 8% of D ₱ 48,428.00
G Total Indirect Cost E+F ₱ 121,070.00
H Taxes 5% of D + G ₱ 36,321.00

I Total Item Cost D+G+H ₱ 762,741.00

J Item Unit Cost I / Qty ₱ 1,816.05
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 3.1 : Clearing, Demolition and Hauling
Quantity / Unit: 1600 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Other Consumables 1 lot 760.32 ₱ 760.32

A Total Material Cost ₱ 760.32

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 22 m-days 850.00 ₱ 18,700.00

2 Skilled Worker 44 m-days 550.00 ₱ 24,200.00
3 Helper 44 m-days 450.00 ₱ 19,800.00
4 Equipment Operator 20 m-days 750.00 ₱ 15,000.00

B Total Labor Cost ₱ 77,700.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 Backhoe Loader 1 5 9,000.00 ₱ 45,000.00

2 Dump Truck 2 5 8,000.00 ₱ 80,000.00
3 Bulldozer 1 5 10,000.00 ₱ 50,000.00

C Total Equipment Cost ₱ 175,000.00

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 253,460.32

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 30,415.24
F Contractor's Profit 8% of D ₱ 20,276.83
G Total Indirect Cost E+F ₱ 50,692.07
H Taxes 5% of D + G ₱ 15,207.61

I Total Item Cost D+G+H ₱ 319,360.00

J Item Unit Cost I / Qty ₱ 199.60
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 3.2 : Excavation
Quantity / Unit: 296 m3

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Other Consumables 1 set 4,214.12 ₱ 4,214.12

A Total Material Cost ₱ 4,214.12

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 6 m-days 850.00 ₱ 5,100.00

2 Skilled Worker 24 m-days 550.00 ₱ 13,200.00
3 Helper 24 m-days 450.00 ₱ 10,800.00
4 Equipment Operator 9 m-days 750.00 ₱ 6,750.00

B Total Labor Cost ₱ 35,850.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 Backhoe Loader 1 3 9,000.00 ₱ 27,000.00

2 Dump Truck 2 3 8,000.00 ₱ 48,000.00

C Total Equipment Cost ₱ 75,000.00

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 115,064.12

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 13,807.69
F Contractor's Profit 8% of D ₱ 9,205.13
G Total Indirect Cost E+F ₱ 23,012.82
H Taxes 5% of D + G ₱ 6,903.86

I Total Item Cost D+G+H ₱ 144,980.80

J Item Unit Cost I / Qty ₱ 489.80
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 3.3 : Backfilling
Quantity / Unit: 216.4 m3

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

2 Other Consumables 1 set 812.55 ₱ 812.55

A Total Material Cost ₱ 812.55

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 2 m-days 850.00 ₱ 1,700.00

2 Skilled Worker 8 m-days 550.00 ₱ 4,400.00
3 Helper 16 m-days 450.00 ₱ 7,200.00
4 Equipment Operator 6 m-days 750.00 ₱ 4,500.00

B Total Labor Cost ₱ 17,800.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 Backhoe Loader 2 2 9,000.00 ₱ 36,000.00

2 Road Roller 1 2 7,000.00 ₱ 14,000.00

C Total Equipment Cost ₱ 50,000.00

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 68,612.55

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 8,233.51
F Contractor's Profit 8% of D ₱ 5,489.00
G Total Indirect Cost E+F ₱ 13,722.51
H Taxes 5% of D + G ₱ 4,116.74

I Total Item Cost D+G+H ₱ 86,451.80

J Item Unit Cost I / Qty ₱ 399.50
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 3.4 : Embankment
Quantity / Unit: 264 m3

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Volcanic Soil Fill 13 trucks 8,000.00 ₱ 104,000.00

2 Other Consumables 1 set 3,072.86 ₱ 3,072.86

A Total Material Cost ₱ 107,072.86

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 9 m-days 850.00 ₱ 7,650.00

2 Skilled Worker 36 m-days 550.00 ₱ 19,800.00
3 Helper 36 m-days 450.00 ₱ 16,200.00
4 Equipment Operator 18 m-days 750.00 ₱ 13,500.00

B Total Labor Cost ₱ 57,150.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 Backhoe Loader 2 6 9,000.00 ₱ 108,000.00

2 Road Roller 1 6 7,000.00 ₱ 42,000.00

C Total Equipment Cost ₱ 150,000.00

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 314,222.86

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 37,706.74
F Contractor's Profit 8% of D ₱ 25,137.83
G Total Indirect Cost E+F ₱ 62,844.57
H Taxes 5% of D + G ₱ 18,853.37

I Total Item Cost D+G+H ₱ 395,920.80

J Item Unit Cost I / Qty ₱ 1,499.70
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 3.5 : Soil Poisoning
Quantity / Unit: 1600 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Anti Termite Chemical 1 lot 230,000.00 ₱ 230,000.00

2 Other Consumables 1 set 6,452.38 ₱ 6,452.38

A Total Material Cost ₱ 236,452.38

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Application 1 lot 80,500.00 ₱ 80,500.00

B Total Labor Cost ₱ 80,500.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 316,952.38

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 38,034.29
F Contractor's Profit 8% of D ₱ 25,356.19
G Total Indirect Cost E+F ₱ 63,390.48
H Taxes 5% of D + G ₱ 19,017.14

I Total Item Cost D+G+H ₱ 399,360.00

J Item Unit Cost I / Qty ₱ 249.60
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 4.1 : Concrete Works
Quantity / Unit: 288.4 cu.m

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

3
1 Ready Mix 3000psi Concrete 289 m 5,000.00 ₱ 1,445,000.00
2 Other Consumables 1 set 3,593.33 ₱ 3,593.33

A Total Material Cost ₱ 1,448,593.33

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 26 m-days 850.00 ₱ 22,100.00

2 Skilled Worker 104 m-days 550.00 ₱ 57,200.00
3 Helper 208 m-days 450.00 ₱ 93,600.00
4 Equipment Operator 30 m-days 750.00 ₱ 22,500.00

B Total Labor Cost ₱ 195,400.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 Transit Mixer 3 10 9,000.00 ₱ 270,000.00

2 Pumpcrete 1 10 10,000.00 ₱ 100,000.00

C Total Equipment Cost ₱ 370,000.00

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 2,013,993.33

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 241,679.20
F Contractor's Profit 8% of D ₱ 161,119.47
G Total Indirect Cost E+F ₱ 402,798.67
H Taxes 5% of D + G ₱ 120,839.60

I Total Item Cost D+G+H ₱ 2,537,631.60

J Item Unit Cost I / Qty ₱ 8,799.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 4.2 : Reinforcement
Quantity / Unit: 23924 kg

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 16mmØ G-60 Deformed Steel Bars 1240 lengths 640.00 ₱ 793,600.00

2 10mmØ G-40 Deformed Steel Bars 3172 lengths 240.00 ₱ 761,280.00
3 #16 G.I. Tie Wires 120 kg 150.00 ₱ 18,000.00
4 Cutting Disk 80 pcs 50.00 ₱ 4,000.00
5 Other Consumables 1 set 8,268.42 ₱ 8,268.42

A Total Material Cost ₱ 1,585,148.42

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 29 m-days 850.00 ₱ 24,650.00

2 Skilled Worker 232 m-days 550.00 ₱ 127,600.00
3 Helper 464 m-days 450.00 ₱ 208,800.00

B Total Labor Cost ₱ 361,050.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 1,946,198.42

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 233,543.81
F Contractor's Profit 8% of D ₱ 155,695.87
G Total Indirect Cost E+F ₱ 389,239.68
H Taxes 5% of D + G ₱ 116,771.90

I Total Item Cost D+G+H ₱ 2,452,210.00

J Item Unit Cost I / Qty ₱ 102.50
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 4.3 : Formworks
Quantity / Unit: 908.2 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 1/4" Ordinary Plywood 325 sheets 650.00 ₱ 211,250.00

2 2"x2"x12' Coco Lumber 400 lengths 180.00 ₱ 72,000.00
3 2"x4"x12' Coco Lumber 200 lengths 360.00 ₱ 72,000.00
4 Assorted Nails 100 kg 120.00 ₱ 12,000.00
5 Other Consumables 1 set 4,305.56 ₱ 4,305.56

A Total Material Cost ₱ 371,555.56

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 20 m-days 850.00 ₱ 17,000.00

2 Skilled Worker 80 m-days 550.00 ₱ 44,000.00
3 Helper 160 m-days 450.00 ₱ 72,000.00

B Total Labor Cost ₱ 133,000.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 504,555.56

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 60,546.67
F Contractor's Profit 8% of D ₱ 40,364.44
G Total Indirect Cost E+F ₱ 100,911.11
H Taxes 5% of D + G ₱ 30,273.33

I Total Item Cost D+G+H ₱ 635,740.00

J Item Unit Cost I / Qty ₱ 700.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 4.4 : Roof Framing
Quantity / Unit: 28476.4 kg

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 2"X 2"X1/4"thk Angle Bar 365 lengths 2,000.00 ₱ 730,000.00

2 1"X1"X3/16"thk Angle Bar 626 lengths 800.00 ₱ 500,800.00
3 10mmx300mmx300mm Steel Plate 36 pcs 400.00 ₱ 14,400.00
4 E60 Welding Rod 80 kg 130.00 ₱ 10,400.00
5 16mm Φ DSB 22 lengths 640.00 ₱ 14,080.00
6 12mm Φ DSB 256 lengths #REF! #REF!
7 12mm Turnbuckle 64 pcs 200.00 ₱ 12,800.00
8 2"X3"X6m Ga.16 (1.4mm) C-Purlins 850 lengths 630.00 ₱ 535,500.00

Painting
9 Red Oxide Primer 15 gal 1,000.00 ₱ 15,000.00
10 Epoxy Coating 15 gal 1,600.00 ₱ 24,000.00
11 Other Consumables 1 lot 4,944.29 ₱ 4,944.29

A Total Material Cost #REF!

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 55 m-days 850.00 ₱ 46,750.00

2 Skilled Worker 440 m-days 550.00 ₱ 242,000.00
3 Helper 440 m-days 450.00 ₱ 198,000.00

B Total Labor Cost ₱ 486,750.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 4.4 : Roof Framing
Quantity / Unit: 28476.4 kg

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C #REF!

E Overhead,Contingencies,Misc. (OCM) 12% of D #REF!
F Contractor's Profit 8% of D #REF!
G Total Indirect Cost E+F #REF!
H Taxes 5% of D + G #REF!

I Total Item Cost D+G+H #REF!

J Item Unit Cost I / Qty #REF!
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 5.1 : Roofing
Quantity / Unit: 2856 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 0.5mm thick Prepainted G.I. Sheet 3142 ln.m 578.00 ₱ 1,816,076.00

1.0m wide Longspan
2 Tekscrew w/ Washer #12x45mm 7933 pcs 4.00 ₱ 31,732.00
3 Silicon Sealant 198 tubes 300.00 ₱ 59,400.00
4 Other Tools and Consumables 1 set 4,125.33 ₱ 4,125.33

A Total Material Cost ₱ 1,911,333.33

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 120 m-days 850.00 ₱ 102,000.00

2 Skilled Worker 480 m-days 550.00 ₱ 264,000.00
3 Helper 480 m-days 450.00 ₱ 216,000.00

B Total Labor Cost ₱ 582,000.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 2,493,333.33

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 299,200.00
F Contractor's Profit 8% of D ₱ 199,466.67
G Total Indirect Cost E+F ₱ 498,666.67
H Taxes 5% of D + G ₱ 149,600.00

I Total Item Cost D+G+H ₱ 3,141,600.00

J Item Unit Cost I / Qty ₱ 1,100.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 5.2 : 4" Masonry Works
Quantity / Unit: 182.7 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 4"x8"x16" Concrete Hollow Blocks 2329 pcs 20.00 ₱ 46,580.00

2 40kg Type 1 Portland Cement 95 bags 300.00 ₱ 28,500.00
3 Mixing Sand 8 m3 1,300.00 ₱ 10,400.00
4 #16 G.I. Tiewire 20 kg 150.00 ₱ 3,000.00
5 10mmØ G-40 Deformed Steel Bars 111 lengths 240.00 ₱ 26,640.00
6 Other Tools and Consumables 1 set 1,635.00 ₱ 1,635.00

A Total Material Cost ₱ 116,755.00

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 7 m-days 850.00 ₱ 5,950.00

2 Mason 28 m-days 600.00 ₱ 16,800.00
3 Helper 28 m-days 450.00 ₱ 12,600.00

B Total Labor Cost ₱ 35,350.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 152,105.00

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 18,252.60
F Contractor's Profit 8% of D ₱ 12,168.40
G Total Indirect Cost E+F ₱ 30,421.00
H Taxes 5% of D + G ₱ 9,126.30

I Total Item Cost D+G+H ₱ 191,652.30

J Item Unit Cost I / Qty ₱ 1,049.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 5.3 : Plastering
Quantity / Unit: 810.8 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 40kg Type 1 Portland Cement 276 bags 300.00 ₱ 82,800.00

3
2 Mixing Sand 26 m 1,300.00 ₱ 33,800.00
3 Other Tools and Consumables 1 set 1,077.93 ₱ 1,077.93

A Total Material Cost ₱ 117,677.93

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 25 m-days 850.00 ₱ 21,250.00

2 Mason 100 m-days 600.00 ₱ 60,000.00
3 Helper 200 m-days 450.00 ₱ 90,000.00

B Total Labor Cost ₱ 171,250.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 288,927.93

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 34,671.35
F Contractor's Profit 8% of D ₱ 23,114.23
G Total Indirect Cost E+F ₱ 57,785.58
H Taxes 5% of D + G ₱ 17,335.69

I Total Item Cost D+G+H ₱ 364,049.20

J Item Unit Cost I / Qty ₱ 449.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 5.4 : Smooth Floor Topping
Quantity / Unit: 1600 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 40kg Type 1 Portland Cement 480 bags 300.00 ₱ 144,000.00

3
2 Mixing Sand 51 m 1,300.00 ₱ 66,300.00
3 Other Tools and Consumables 1 set 3,086.50 ₱ 3,086.50

A Total Material Cost ₱ 213,386.50

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 43 m-days 850.00 ₱ 36,550.00

2 Mason 172 m-days 600.00 ₱ 103,200.00
3 Helper 344 m-days 450.00 ₱ 154,800.00

B Total Labor Cost ₱ 294,550.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 507,936.50

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 60,952.38
F Contractor's Profit 8% of D ₱ 40,634.92
G Total Indirect Cost E+F ₱ 101,587.30
H Taxes 5% of D + G ₱ 30,476.20

I Total Item Cost D+G+H ₱ 640,000.00

J Item Unit Cost I / Qty ₱ 400.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 5.5 : Painting Works
Quantity / Unit: 838 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Acrylic Top Coat Paint 19 pails 3,000.00 ₱ 57,000.00

2 Primer Coat 10 pails 3,000.00 ₱ 30,000.00
3 Putty 28 gal 600.00 ₱ 16,800.00
4 Putty Knife 20 pcs 250.00 ₱ 5,000.00
5 9" Roller Brush 6 sets 300.00 ₱ 1,800.00
6 4" Roller Brush 6 sets 250.00 ₱ 1,500.00
7 3" Paint Brush 10 pcs 150.00 ₱ 1,500.00
8 1-1/2" Paint Brush 15 pcs 100.00 ₱ 1,500.00
9 #120 Sand Paper 100 pcs 30.00 ₱ 3,000.00
10 Other Tools and Consumables 1 set 3,403.96 ₱ 3,403.96

A Total Material Cost ₱ 121,503.96

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 25 m-days 850.00 ₱ 21,250.00

2 Skilled Worker 100 m-days 550.00 ₱ 55,000.00
3 Helper 100 m-days 450.00 ₱ 45,000.00

B Total Labor Cost ₱ 121,250.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 242,753.96

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 29,130.48
F Contractor's Profit 8% of D ₱ 19,420.32
G Total Indirect Cost E+F ₱ 48,550.80
H Taxes 5% of D + G ₱ 14,565.24

I Total Item Cost D+G+H ₱ 305,870.00

J Item Unit Cost I / Qty ₱ 365.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 5.6 : Fiber Cement Ceiling Works
Quantity / Unit: 25 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 6mm Fiber Cement Board 9 ln.m 600.00 ₱ 5,400.00

2 Carrying Channel 9 lengths 160.00 ₱ 1,440.00
3 Furring Channel 17 pcs 130.00 ₱ 2,210.00
4 Hanger Wire 19 pcs 80.00 ₱ 1,520.00
5 24mm Wall Angle 17 pcs 130.00 ₱ 2,210.00
6 Concrete Screw 5 boxes 200.00 ₱ 1,000.00
7 Other Tools and Consumables 1 set 593.81 ₱ 593.81

A Total Material Cost ₱ 14,373.81

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 4 m-days 850.00 ₱ 3,400.00

2 Skilled Worker 8 m-days 550.00 ₱ 4,400.00
3 Helper 8 m-days 450.00 ₱ 3,600.00

B Total Labor Cost ₱ 11,400.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 25,773.81

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 3,092.86
F Contractor's Profit 8% of D ₱ 2,061.90
G Total Indirect Cost E+F ₱ 5,154.76
H Taxes 5% of D + G ₱ 1,546.43

I Total Item Cost D+G+H ₱ 32,475.00

J Item Unit Cost I / Qty ₱ 1,299.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 5.7 : Tile Works
Quantity / Unit: 83 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 0.4mx0.4m Ceramic Tiles 545 pcs 90.00 ₱ 49,050.00

2 Heavy Duty Tile Adhesive 33 bags 700.00 ₱ 23,100.00
3 Tile Grout 8 pcs 150.00 ₱ 1,200.00
4 Other Tools and Consumables 1 set 1,143.65 ₱ 1,143.65

A Total Material Cost ₱ 74,493.65

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 5 m-days 850.00 ₱ 4,250.00

2 Skilled Worker 20 m-days 550.00 ₱ 11,000.00
3 Helper 20 m-days 450.00 ₱ 9,000.00

B Total Labor Cost ₱ 24,250.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 98,743.65

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 11,849.24
F Contractor's Profit 8% of D ₱ 7,899.49
G Total Indirect Cost E+F ₱ 19,748.73
H Taxes 5% of D + G ₱ 5,924.62

I Total Item Cost D+G+H ₱ 124,417.00

J Item Unit Cost I / Qty ₱ 1,499.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 5.8 : Wood Doors
Quantity / Unit: 11.3 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 D1: 0.9m X 2.1m WOOD DOOR 3 pcs 8,000.00 ₱ 24,000.00

2 Door Jambs 3 sets 2,000.00 ₱ 6,000.00
3 Door Lockset 3 sets 600.00 ₱ 1,800.00
4 Stainless Steel Heavy Duty Hinge 9 pcs 120.00 ₱ 1,080.00
5 Other Tools and Consumables 1 set 1,163.65 ₱ 1,163.65

A Total Material Cost ₱ 34,043.65

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 5 m-days 850.00 ₱ 4,250.00

2 Skilled Worker 20 m-days 550.00 ₱ 11,000.00
3 Helper 20 m-days 450.00 ₱ 9,000.00

B Total Labor Cost ₱ 24,250.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 58,293.65

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 6,995.24
F Contractor's Profit 8% of D ₱ 4,663.49
G Total Indirect Cost E+F ₱ 11,658.73
H Taxes 5% of D + G ₱ 3,497.62

I Total Item Cost D+G+H ₱ 73,450.00

J Item Unit Cost I / Qty ₱ 6,500.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 5.9 : Windows
Quantity / Unit: 0.8 m2

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 W1: 0.6m X 0.6m Jalouplas Window 2 sets 1,440.00 ₱ 2,880.00

#REF! Other Tools and Consumables 1 set 349.37 ₱ 349.37

A Total Material Cost ₱ 3,229.37

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 1 m-days 850.00 ₱ 850.00

2 Skilled Worker 1 m-days 550.00 ₱ 550.00
3 Helper 1 m-days 450.00 ₱ 450.00

B Total Labor Cost ₱ 1,850.00

Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 5.9 : Windows
Quantity / Unit: 0.8 m2

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 5,079.37

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 609.52
F Contractor's Profit 8% of D ₱ 406.35
G Total Indirect Cost E+F ₱ 1,015.87
H Taxes 5% of D + G ₱ 304.76

I Total Item Cost D+G+H ₱ 6,400.00

J Item Unit Cost I / Qty ₱ 8,000.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 5.10 : Fascia
Quantity / Unit: 264 ln.m

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 0.5mm Bended Prepainted G.I. Sheet 277 ln.m 600.00 ₱ 166,200.00

True Gutter
2 Blind Rivets 10 boxes 180.00 ₱ 1,800.00
3 Silicon Sealant 15 tube 300.00 ₱ 4,500.00
4 Other Tools and Consumables 1 set 1,119.05 ₱ 1,119.05

A Total Material Cost ₱ 173,619.05

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 16 m-days 850.00 ₱ 13,600.00

2 Skilled Worker 64 m-days 550.00 ₱ 35,200.00
3 Helper 64 m-days 450.00 ₱ 28,800.00

B Total Labor Cost ₱ 77,600.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 251,219.05

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 30,146.29
F Contractor's Profit 8% of D ₱ 20,097.52
G Total Indirect Cost E+F ₱ 50,243.81
H Taxes 5% of D + G ₱ 15,073.14

I Total Item Cost D+G+H ₱ 316,536.00

J Item Unit Cost I / Qty ₱ 1,199.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 6.1 : Roughing-ins
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 13mmØ x 3m PVC conduit 325 length 165.00 ₱ 53,625.00

2 13mmØ PVC Elbow 325 pieces 22.00 ₱ 7,150.00
3 30mmØ x 3m RSC conduit 4 length 2,200.00 ₱ 8,800.00
4 30mmØ RSC Elbow 2 pieces 550.00 ₱ 1,100.00
5 Junction Box with Cover PVC 57 pieces 110.00 ₱ 6,270.00
6 Utility Box PVC 57 pieces 55.00 ₱ 3,135.00
7 Flexible PVC 2 rolls 1,320.00 ₱ 2,640.00
8 Flexible PVC connector 200 pieces 16.50 ₱ 3,300.00
9 200 mL Solvent Cement 5 cans 200.00 ₱ 1,000.00
10 #16 G.I. Tie Wire 60 kg 126.00 ₱ 7,560.00
11 Masking tape 1" 40 rolls 40.00 ₱ 1,600.00
12 Electrical Tape 40 rolls 88.00 ₱ 3,520.00
13 Other Tools and Consumables 1 lot 8,215.07 ₱ 8,215.07

A Total Material Cost ₱ 107,915.07

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 17 m-days 850.00 ₱ 14,450.00

2 Skilled Worker 68 m-days 550.00 ₱ 37,400.00
3 Helper 68 m-days 450.00 ₱ 30,600.00

B Total Labor Cost ₱ 82,450.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 190,365.07

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 22,843.81
F Contractor's Profit 8% of D ₱ 15,229.21
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 6.1 : Roughing-ins
Quantity / Unit: 1 lot

G Total Indirect Cost E+F ₱ 38,073.02

H Taxes 5% of D + G ₱ 11,421.91

I Total Item Cost D+G+H ₱ 239,860.00

J Item Unit Cost I / Qty ₱ 239,860.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 6.2 : Wirings
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 3.5mm² THHN 9 rolls 6,600.00 ₱ 59,400.00

2 5.5mm² THHN 8 rolls 9,900.00 ₱ 79,200.00
3 22.0mm² THW 200 lm 440.00 ₱ 88,000.00
4 Other Tools and Consumables 1 lot 3,034.92 ₱ 3,034.92

A Total Material Cost ₱ 229,634.92

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 15 m-days 850.00 ₱ 12,750.00

2 Skilled Worker 60 m-days 550.00 ₱ 33,000.00
3 Helper 60 m-days 450.00 ₱ 27,000.00

B Total Labor Cost ₱ 72,750.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 302,384.92

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 36,286.19
F Contractor's Profit 8% of D ₱ 24,190.79
G Total Indirect Cost E+F ₱ 60,476.98
H Taxes 5% of D + G ₱ 18,143.10

I Total Item Cost D+G+H ₱ 381,005.00

J Item Unit Cost I / Qty ₱ 381,005.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 6.3 : Panel Boards
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 6 Branch Panel Board 1 assy 7,700.00 ₱ 7,700.00

2 8 Branch Panel Board 1 assy 7,700.00 ₱ 7,700.00
3 70A Bolt on Main Breaker 2 pcs 2,200.00 ₱ 4,400.00
4 30A Plug In Circuit Breaker 8 pcs 990.00 ₱ 7,920.00
5 20A Plug In Circuit Breaker 6 pcs 990.00 ₱ 5,940.00
6 Other Consumables 1 lot 6,094.76 ₱ 6,094.76

A Total Material Cost ₱ 39,754.76

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Installation 1 lot 30,000.00 ₱ 30,000.00

B Total Labor Cost ₱ 30,000.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 69,754.76

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 8,370.57
F Contractor's Profit 8% of D ₱ 5,580.38
G Total Indirect Cost E+F ₱ 13,950.95
H Taxes 5% of D + G ₱ 4,185.29

I Total Item Cost D+G+H ₱ 87,891.00

J Item Unit Cost I / Qty ₱ 87,891.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 6.4 : Lighting and Fixtures
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 High Bay Downlight 65 Set 1,540.00 ₱ 100,100.00

#REF! Other Tools and Consumables 1 lot 2,896.04 ₱ 2,896.04

A Total Material Cost ₱ 102,996.04

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 11 m-days 850.00 ₱ 9,350.00

2 Skilled Worker 44 m-days 550.00 ₱ 24,200.00
3 Helper 44 m-days 450.00 ₱ 19,800.00

B Total Labor Cost ₱ 53,350.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 156,346.04

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 18,761.52
F Contractor's Profit 8% of D ₱ 12,507.68
G Total Indirect Cost E+F ₱ 31,269.20
H Taxes 5% of D + G ₱ 9,380.76

I Total Item Cost D+G+H ₱ 196,996.00

J Item Unit Cost I / Qty ₱ 196,996.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 6.5 : Switches and Outlets
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 2 Gang Convenience Outlet w/ ground 50 lengths 550.00 ₱ 27,500.00

2 3 Gang Switch 7 pcs 550.00 ₱ 3,850.00
3 Other Tools and Consumables 1 lot 3,065.88 ₱ 3,065.88

A Total Material Cost ₱ 34,415.88

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 3 m-days 850.00 ₱ 2,550.00

2 Skilled Worker 12 m-days 550.00 ₱ 6,600.00
3 Helper 12 m-days 450.00 ₱ 5,400.00

B Total Labor Cost ₱ 14,550.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 48,965.88

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 5,875.91
F Contractor's Profit 8% of D ₱ 3,917.27
G Total Indirect Cost E+F ₱ 9,793.18
H Taxes 5% of D + G ₱ 2,937.94

I Total Item Cost D+G+H ₱ 61,697.00

J Item Unit Cost I / Qty ₱ 61,697.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 6.6 : Grounding System
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Grounding Rod 9 rolls 1,100.00 ₱ 9,900.00

2 Split Bolt 9 rolls 275.00 ₱ 2,475.00
3 14.0mm² THW 180 lm 220.00 ₱ 39,600.00
4 Other Tools and Consumables 1 lot 1,913.09 ₱ 1,913.09

A Total Material Cost ₱ 53,888.09

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 4 m-days 850.00 ₱ 3,400.00

2 Skilled Worker 8 m-days 550.00 ₱ 4,400.00
3 Helper 8 m-days 450.00 ₱ 3,600.00

B Total Labor Cost ₱ 11,400.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 65,288.09

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 7,834.57
F Contractor's Profit 8% of D ₱ 5,223.05
G Total Indirect Cost E+F ₱ 13,057.62
H Taxes 5% of D + G ₱ 3,917.29

I Total Item Cost D+G+H ₱ 82,263.00

J Item Unit Cost I / Qty ₱ 82,263.00
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 7.1 : Sanitarty Pipes and Fittings
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 4" dia. x 3.00 PVC Sanitary Pipe 20 lengths 880.00 ₱ 17,600.00

2 4" dia. x 45 deg. Bend 6 pc 440.00 ₱ 2,640.00
3 4" dia. x 4" dia. Wye 7 pc 550.00 ₱ 3,850.00
4 4" Cleanout Cover 3 pc 220.00 ₱ 660.00
5 2" dia. x 3.00 PVC Sanitary Pipe 28 lght 440.00 ₱ 12,320.00
6 2" dia. Elbow 12 pc 165.00 ₱ 1,980.00
7 2" dia. P-trap 7 pc 220.00 ₱ 1,540.00
8 2" dia. x 2" dia. Tee 7 pc 275.00 ₱ 1,925.00
9 2" dia. x 2" dia. Wye 7 pc 275.00 ₱ 1,925.00
10 2" dia. Clean Out Adapter with Plug 3 pc 110.00 ₱ 330.00
11 Solvent Cement, 400cc 12 cans 250.00 ₱ 3,000.00
12 Other Tools and Consumables 1 lot 4,800.00 ₱ 4,800.00

A Total Material Cost ₱ 52,570.00

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 10 m-days 850.00 ₱ 8,500.00

2 Skilled Worker 40 m-days 500.00 ₱ 20,000.00
3 Helper 40 m-days 375.00 ₱ 15,000.00

B Total Labor Cost ₱ 43,500.00

Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 7.1 : Sanitarty Pipes and Fittings
Quantity / Unit: 1 lot

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 96,070.00

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 11,528.40
F Contractor's Profit 8% of D ₱ 7,685.60
G Total Indirect Cost E+F ₱ 19,214.00
H Taxes 5% of D + G ₱ 5,764.20

I Total Item Cost D+G+H ₱ 121,048.20

J Item Unit Cost I / Qty ₱ 121,048.20
Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 7.2 : Water Supply and Fiitings
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 3/4" dia S/S Gate Valve, Kitz 1 pcs 800.00 ₱ 800.00

2 1/2" dia S/S Gate Valve, Kitz 2 pcs 500.00 ₱ 1,000.00
3 3/4" dia. PPR Pipe 35 pcs 450.00 ₱ 15,750.00
4 1/2" dia. PPR Pipe 20 pcs 300.00 ₱ 6,000.00
5 3/4" dia. PPR Coupling 16 pcs 80.00 ₱ 1,280.00
6 1/2" dia. PPR Bushing 5 pcs 100.00 ₱ 500.00
7 1/2" dia. PPR Elbow 20 pcs 120.00 ₱ 2,400.00
8 1/2" dia. PPR Threaded Elbow 7 pcs 200.00 ₱ 1,400.00
9 1" Teflon Tape 8 rolls 35.00 ₱ 280.00
10 Other Tools and Consumables 1 lot 2,485.40 ₱ 2,485.40

A Total Material Cost ₱ 31,895.40

Title: CABACUNGAN PUBLIC MARKET
Location: Brgy. Cabacungan, Lacastellana, Negros Occidental
Item No. / Description: 7.2 : Water Supply and Fiitings
Quantity / Unit: 1 lot

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 7 m-days 850.00 ₱ 5,950.00

2 Skilled Worker 28 m-days 500.00 ₱ 14,000.00
3 Helper 28 m-days 375.00 ₱ 10,500.00

B Total Labor Cost ₱ 30,450.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost

1 none ₱ -

C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 62,345.40

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 7,481.45
F Contractor's Profit 8% of D ₱ 4,987.63
G Total Indirect Cost E+F ₱ 12,469.08
H Taxes 5% of D + G ₱ 3,740.72

I Total Item Cost D+G+H ₱ 78,555.20

J Item Unit Cost I / Qty ₱ 78,555.20
Title: PROPOSED CONSTRUCTION OF NOLITC GLOBAL CAMPUS STUDENT'S DORMITORY COMPLEX
Location: Brgy. Matab-ang, Talisay City, Negros Occidental
Item No. / Description: 7.3 : Fixtures, Hardwares
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Water Closet 7 sets 13,200.00 ₱ 92,400.00

2 Bidet pcs 880.00 ₱ -
3 Lavatory 7 pcs 8,800.00 ₱ 61,600.00
4 Wall Faucet 2 pcs 440.00 ₱ 880.00
5 Lavatory Faucet 7 pcs 1,100.00 ₱ 7,700.00
6 Double Stainless Steel Sink 2 pcs 12,000.00 ₱ 24,000.00
7 Kitchen Faucet 2 pcs 1,500.00 ₱ 3,000.00
8 Urinal 3 pcs 7,700.00 ₱ 23,100.00
9 Floor Drain 9 pcs 660.00 ₱ 5,940.00
10 Other Tools and Consumables 1 lot 4,000.00 ₱ 4,000.00

A Total Material Cost ₱ 222,620.00

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 15 m-days 850.00 ₱ 12,750.00

2 Skilled Worker 60 m-days 500.00 ₱ 30,000.00
3 Helper 60 m-days 375.00 ₱ 22,500.00

B Total Labor Cost ₱ 65,250.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost
1 none ₱ -
C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 287,870.00

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 34,544.40
F Contractor's Profit 8% of D ₱ 23,029.60
G Total Indirect Cost E+F ₱ 57,574.00
H Taxes 5% of D + G ₱ 17,272.20

I Total Item Cost D+G+H ₱ 362,716.20

J Item Unit Cost I / Qty ₱ 362,716.20
Title: PROPOSED CONSTRUCTION OF NOLITC GLOBAL CAMPUS STUDENT'S DORMITORY COMPLEX
Location: Brgy. Matab-ang, Talisay City, Negros Occidental
Item No. / Description: 7.4 : Septic Vaults
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 4"x8"x16" Concrete Hollow Blocks 380 pcs 20.00 ₱ 7,600.00

2 40kg Type 1 Portland Cement 120 bags 250.00 ₱ 30,000.00
3 Mixing Sand 12 m3 1,300.00 ₱ 15,600.00
4 #16 G.I. Tiewire 20 kg 150.00 ₱ 3,000.00
5 10mmØ G-40 Deformed Steel Bars 24 lengths 220.00 ₱ 5,280.00

3
6 Ready Mix 3000psi Concrete 3m 5,000.00 ₱ 15,000.00
7 12mmØ G-40 Deformed Steel Bars 24 lengths 300.00 ₱ 7,200.00
8 Other Tools and Consumables 1 lot 3,390.00 ₱ 3,390.00

A Total Material Cost ₱ 87,070.00

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 11 m-days 850.00 ₱ 9,350.00

2 Skilled Worker 44 m-days 500.00 ₱ 22,000.00
3 Helper 44 m-days 375.00 ₱ 16,500.00

B Total Labor Cost ₱ 47,850.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost
1 none ₱ -
C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 134,920.00

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 16,190.40
F Contractor's Profit 8% of D ₱ 10,793.60
G Total Indirect Cost E+F ₱ 26,984.00
H Taxes 5% of D + G ₱ 8,095.20

I Total Item Cost D+G+H ₱ 169,999.20

J Item Unit Cost I / Qty ₱ 169,999.20
Title: PROPOSED CONSTRUCTION OF NOLITC GLOBAL CAMPUS STUDENT'S DORMITORY COMPLEX
Location: Brgy. Matab-ang, Talisay City, Negros Occidental
Item No. / Description: 7.5 : Storm Drainage and Catch Basins
Quantity / Unit: 1 lot

Material Cost
No. Description Quantity Unit Unit Cost Total Cost

1 6" PVC Pipe 95 lengths 1,320.00 ₱ 125,400.00

2 6" PVC Tee 34 pcs 550.00 ₱ 18,700.00
3 4" PVC Pipe 51 lengths 770.00 ₱ 39,270.00
4 4" PVC Elbow 102 pcs 220.00 ₱ 22,440.00
5 PVC Solvent 10 cans 330.00 ₱ 3,300.00
6 Catch Basin 34 sets 7,150.00 ₱ 243,100.00
7 Other Tools and Consumables 1 lot 3,390.00 ₱ 3,390.00

A Total Material Cost ₱ 455,600.00

Labor Cost
No. Description Quantity Unit Unit Cost Total Cost

1 Foreman 40 m-days 850.00 ₱ 34,000.00

2 Skilled Worker 160 m-days 500.00 ₱ 80,000.00
3 Helper 160 m-days 375.00 ₱ 60,000.00

B Total Labor Cost ₱ 174,000.00

Equipment Cost
No. Description Quantity Days Daily Rate Total Cost
1 none ₱ -
C Total Equipment Cost ₱ -

Total Item Cost

No. Description Total Cost

D Total Direct Cost A+B+C ₱ 629,600.00

E Overhead,Contingencies,Misc. (OCM) 12% of D ₱ 75,552.00
F Contractor's Profit 8% of D ₱ 50,368.00
G Total Indirect Cost E+F ₱ 125,920.00
H Taxes 5% of D + G ₱ 37,776.00

I Total Item Cost D+G+H ₱ 793,296.00

J Item Unit Cost I / Qty ₱ 793,296.00