Bid Form Infrastructure Projects

Bid Form for the Procurement of Infrastructure Projects
[shall be submitted with the Bid]

------------------------------------------------------------------------------------------------------------
BID FORM
Date: November 20, 2022
Project Identification No.: DA3-2022-10-03370
To: DEPARTMENT OF AGRICULTURE – REGIONAL FIELD OFFICE I (DA RFO-3)

Address: Capitol Compound, Sto Nino City of San Fernando Pampanga
Having examined the Philippine Bidding Documents (PBDs) including the Supplemental or Bid
Bulletin Number 01,02 and 03, the receipt of which is hereby duly acknowledged, we, the undersigned,
declare that:
a.) We have no reservation to the PBDs, including the Supplemental or Bid Bulletins, for the
Procurement Project: SUPPLY OF LABOR AND MATERIALS FOR THE CONSTRUCTION
OF 12 UNITS (CONVENTIONAL TYPE) BIOSECURE SWINE FINISHER OPERATION
FACILITY CONSISTING OF TEN (10) LOTS UNDER INSPIRE LIVESTOCK PROGRAM
FOY FY 2022–LOT 8 (1 BRGY. BINARITAN, MORONG) & LOT 10 (2 BRGY.
NAGBALAYONG, MORONG, BATAAN & BRGY. BINARITAN, MORONG, BATAAN)
b.) We offer to execute the works for this Contract in accordance with the PBDs;
c.) The Total price of our Bid in words and figures, excluding any discounts offered below are :
FOR LOT 8: FOUR MILLION FOUR HUNDRED NINETY-SIX THOUSAND THREE

HUNDRED SIXTY-FIVE PESOS AND 92/100 (PP4,496,365.92)
FOR LOT 10: EIGHT MILLION NINE HUNDRED NINETY-TWO THOUSAND SEVEN
HUNDRED THIRTY-ONE PESOS AND 84/100 (P8,992,731.84)
d.) The discount offered and the methodology for their application are: ____________for Lot 8 and
__________ for Lot 10
e.) The total bid price includes the cost of all taxes, such as, but not limited to: value added tax (VAT),
income tax, local taxes, and other fiscal levies and duties, which are itemized herein and reflected
in the detailed estimates,
f.) Our Bid shall be valid within the period stated in the PBDs, and it shall remain binding upon us at
any time before the expiration of that period;
PHP 756,977.47
g.) If our Bid is accepted, we commit to obtain a Performance Security in the amount of Thirty
percent (30%) of the Contract Price for the due performance of the Contract, or a Performance
Securing Declaration in lieu of the allowable forms of Performance Security, subject to the terms
and conditions of issued GPPB guidelines for this purpose;
h.) We are not participating as a Bidders, in more than one bid in this bidding process, other than
alternative offers in accordance with the Bidding Documents.
i.) We understand that the Bid, together with your written acceptance thereof included in your
notification of award, shall constitute with a binding contract between us, until a formal contract is
prepared and executed; and
j.) We understand that you are not bound to accept the Lowest Calculated Bid or any other Bid that
you may receive.
k.) We likewise certify/confirm that the undersigned, is the duly authorized representative of the bidder
and granted full power and authority to do, execute and perform any and all acts necessary to
participate, submit the bid and to sign and execute ensuing contract for SUPPLY OF LABOR
AND MATERIALS FOR THE CONSTRUCTION OF 12 UNITS (CONVENTIONAL TYPE)
BIOSECURE SWINE FINISHER OPERATION FACILITY CONSISTING OF TEN (10)
LOTS UNDER INSPIRE LIVESTOCK PROGRAM FOY FY 2022–LOT 8 (1 BRGY.
BINARITAN, MORONG) & LOT 10 (2 BRGY. NAGBALAYONG, MORONG, BATAAN &
BRGY. BINARITAN, MORONG, BATAAN) of the Department of Agriculture RFO 3
l.) We acknowledge that failure to sign each and every page of this Bid Form, including the Bill of
Quantities, shall be a ground for the rejection of our bid.
Name: ZHAREEN C. GARCIA

Legal Capacity: Owner
Signature: _________________________________
Duly authorized to sign the Bid for and on behalf of MPZ CARREON BUILDERS
Date: November 20, 2022
BILL OF QUANTITIES
SUPPLY OF LABOR AND MATERIALS FOR THE CONSTRUCTION OF 12 UNITS (CONVENTIONAL TYPE) BIOSECURE SWINE FINISHER OPERATION
FACILITY CONSISTING OF TEN (10) LOTS UNDER INSPIRE LIVESTOCK PROGRAM FOY FY 2022–LOT 8 (1 BRGY. BINARITAN, MORONG) & LOT 10 (2
BRGY. NAGBALAYONG, MORONG, BATAAN & BRGY. BINARITAN, MORONG, BATAAN)
LOT 8 (1 BRGY. BINARITAN, MORONG)

Item No. Scope of Work Quantity Unit Unit Cost Total
I. SWINE HOUSING 2,788,454.20
800 CLEARING & GRUBBING 418.10 SQ.M. 14.73 6,159.61
803 (1) a STRUCTURE EXCAVATION (COMMON SOIL) 61.75 CU.M. 423.97 26,178.32
804 (1) a EMBANKMENT 110.49 CU.M. 236.93 26,178.32
804(1) GRAVEL BEDDING 18.00 CU.M. 1,318.06 23,725.15
900 REINFORCED CONCRETE 64.66 CU.M. 6,636.20 429,080.87
902 REINFORCED CONCRETE (REINFORCING STEEL) 3,622.05 KG 82.35 298,263.51
903 FORMWORKS 12.66 SQ.M. 1,659.34 21,013.84
704 MASONRY WORKS 471.76 SQ.M. 800.66 377,720.33
1027(1) CEMENT PLASTER FINISH 697.39 SQ.M. 252.33 175,976.40
1010 STEEL DOORS 2.00 SETS 3,281.73 6,563.47
403 METAL STRUCTURE 2,736.57 KG 101.80 278,587.65
1047(2)b STRUCTURAL STEEL ROOF FRAMING 4,050.85 KG 91.52 370,753.34
1013 FABRICATED METAL ROOFING ACCESSORY (Ridge Roll ga.26) 42.20 LN.M. 301.63 12,728.71
1014a PREPAINTED METAL SHEETS 687.40 SQ.M. 429.92 295,528.72
1032 (1) c PAINTING WORKS (STEEL) 260.28 SQ.M. 106.14 27,626.80
SPL-1 BUILDING EQUIPMENT(Feeder) 12.00 PC 28,048.20 336,578.46
SPL-2 WINDOW (PLASTIC MESH NETTING) 153.74 SQ.M. 492.98 75,790.71
II. PERIMETER FENCE BARBED WIRE 172,084.85
803 STRUCTURE EXCAVATION 4.53 CU.M. 679.24 3,079.80
804 EMBANKMENT 3.53 CU.M. 462.27 1,633.23
902 REINFORCED CONCRETE (REINFORCING STEEL) 609.75 KG 76.12 46,411.37
1047 STRUCTURAL STEEL (GATE) 114.68 KG 210.61 24,152.23
SPL-3 BARBED WIRE 12.00 ROLL 5,559.71 66,716.56
III. FARM OFFICE WITH SHOWER AREA 240,863.44
800 (1) CLEARING AND GRUBBING 25.50 SQ.M. 105.78 2,697.52
803 (1) a STRUCTURE EXCAVATION (Common Soil) 1.01 CU.M. 1,620.27 1,633.23
804 (1) a EMBANKMENT 0.65 CU.M. 5,904.36 3,818.87
900 (1) c1 STRUCTURAL CONCRETE 3.07 CU.M. 9,493.11 29,178.02
902 REINFORCING STEEL 429.84 KG 79.54 34,189.60
1005 WINDOWS 2.00 SET 1,538.79 3,077.58
1006 DOORS 7.00 SET 2,571.80 18,002.60
1027 (1) CEMENT PLASTER FINISH 112.82 SQ.M. 182.28 20,565.35
1031 (1) a PAINTING WORKS (MASONRY) 112.82 SQ.M. 62.86 7,092.30
1013(2)a1 FABRICATED METAL ROOFING ACCESSORIES (RIDGE ROLL GA 24) 3.00 PC 1,518.61 4,555.84
1013(2)a2 FABRICATED METAL ROOFING ACCESSORIES (FLASHING GA 24) 8.00 PC 1,026.94 8,215.49
1014 PRE-PAINTED SHEETS 22.00 LM 568.78 12,513.09
1047 (2) b STRUCTURAL STEEL (RAFTER) 27.25 KG 324.45 8,841.38
1047 (2) c STRUCTURAL STEEL (PURLINS) 73.26 KG 188.62 13,818.29
1018 (2) UNGLAZED TILES 2.20 SQ.M. 2,615.20 5,753.45
1002 PLUMBING FIXTURES 1.00 LUMP SUM 18,997.35 18,997.35
IV. COVERED LAGOON 279,712.91
804(1)a EMBANKMENT 314.65 CU.M. 141.57 44,543.53
SPL-4 HDPE COVERS AND LINING 728.06 SQ.M. 209.49 152,517.75
SPL-5 CONCRETE BASIN (INLET AND OUTLET) 2.00 UNIT 6,400.46 12,800.93
804(a) OTHER MATERIALS (BOULDERS) 26.62 CU.M. 1,235.82 32,892.62
V. COLLECTING TANK 95,888.13
803 (1) STRUCTURE EXCAVATION (COMMON SOIL) 9.00 CU.M. 1,092.80 9,835.20
900 STRUCTURAL CONCRETE 1.45 CU.M. 6,229.40 9,022.51
1047 METAL STRUCTURES 1.00 LUMP SUM 5,184.35 5,184.35
1201 (4) SUBMERSIBLE PUMP WITH CONTROL 1.00 LOT 28,974.53 28,974.53
500 PIPE CULVERTS (1500mm DIA.) 4.00 M 9,591.75 38,366.99
VI. WASTE WATER DRAINAGE 33,630.01
803 (1) STRUCTURE EXCAVATION (COMMON SOIL) 7.50 CU.M. 874.24 6,556.80
900 STRUCTURAL CONCRETE (WITH FORMS) 0.88 CU.M. 8,998.90 7,926.23
VII. ELECTRICAL 133,234.32
1100 (10) CONDUIT BOXES, AND FITTINGS (CONDUIT WORKS/CONDUIT ROUGH-IN) 1.00 LOT 28,739.97 28,739.97
1101 (33) WIRES AND WIRING DEVICES 1.00 LOT 53,146.95 53,146.95
1102 (1) PANEL BOARD WITH MAIN BREAKER 1.00 LOT 31,135.51 31,135.51
1103 (1) LIGHTING FIXTURES & LAMPS 1.00 LOT 20,211.90 20,211.90
VIII. SHOWER ROOM 148,546.09
800 CLEARING AND GRUBBING 6.00 SQ.M. 299.43 1,796.55
1027 CEMENT PLASTER FINISH 24.48 SQ.M. 504.12 12,340.88
1047 (2) b STRUCTURAL STEEL WALL $ ROOF FRAMING 345.25 KG 160.74 55,496.54
1014 a METAL SHEETS 12.50 SQ.M. 743.67 9,295.93
1032 (1) b PAINTING WORKS 19.80 SQ.M. 246.58 4,882.23
1010 DOORS 4.00 SET 4,720.53 18,882.12
IX. ELEVATED TANK 270,195.56
803 STRUCTURE EXCAVATION (Common Soil) 7.80 CU.M. 284.17 2,216.52
804 EMBANKMENT 5.46 CU.M. 405.96 2,216.52
903 FORMWORKS 9.36 SQ.M. 751.37 7,032.84
1047 STRUCTURAL STEEL 1304.12 KG 99.68 129,995.86
1201 (8) WATER TANK 5.00 SET 11,751.35 58,756.75
1201 (1) WATER PUMP 1.00 LOT 13,888.00 13,888.00
1002 (4) PLUMBING FIXTURES 1.00 LOT 12,240.58 12,240.58
X. FEED BODEGA 167,451.28
900 REINFORCED CONCRETE (STRUCTURAL CONCRETE) 2.82 CU.M. 6,482.97 18,281.97
1047 (2) b STRUCTURAL STEEL (WALL AND ROOF FRAMING) 170.00 KG 178.36 30,321.42
1032 (1) b PAINTING WORKS (MASONRY) 83.01 SQ.M. 109.22 9,065.79
1010 DOORS 3.00 SET 4,465.45 13,396.36
XI. CONCRETE LOADING RAMP 64,854.91
803 (1) a STRUCTURE EXCAVATION 2.49 SQ.M. 721.85 1,796.55
804 (1) EMBANKMENT 1.64 CU.M. 1,463.41 2,397.07
1010 DOOR 1.00 SET 2,744.27 2,744.27
X. OTHER SPECIAL ITEMS 101,450.21
A.1.1 CONSTRUCTION OF FIELD OFFICE FOR THE ENGINEER 1.00 L.S. 49,280.00 49,280.00
B.9 MOBILIZATION & DEMOBILIZATION 1.00 L.S. 8,422.40 8,422.40
B.5 PROJECT BILLBOARD 1.00 EACH 9,715.35 9,715.35
B.7(2) CONSTRUCTION SAFETY AND HEALTH PROGRAM 1.00 L.S. 34,032.46 34,032.46
Total Project Cost LOT 8 (1 BRGY. BINARITAN, MORONG) 4,496,365.92
TOTAL BID PRICE FLOT 8 (1 BRGY. BINARITAN, MORONG) : FOUR MILLION FOUR HUNDRED NINETY SIX THOUSAND THREE HUNDRED SIXTY FIVE PESOS
AND 92/100 (PP4,496,365.92)
PREPARED BY DATE NOVEMBER 20, 2022
ZHAREEN C. GARCIA
MPZ CARREON BUILDERS
BILL OF QUANTITIES
SUPPLY OF LABOR AND MATERIALS FOR THE CONSTRUCTION OF 12 UNITS (CONVENTIONAL TYPE) BIOSECURE SWINE FINISHER OPERATION
FACILITY CONSISTING OF TEN (10) LOTS UNDER INSPIRE LIVESTOCK PROGRAM FOY FY 2022–LOT 8 (1 BRGY. BINARITAN, MORONG) & LOT 10 (2
BRGY. NAGBALAYONG, MORONG, BATAAN & BRGY. BINARITAN, MORONG, BATAAN)
LOT 10 (2 BRGY. NAGBALAYONG, MORONG, BATAAN & BRGY. BINARITAN, MORONG, BATAAN)
Item No. Scope of Work Quantity Unit Unit Cost Total
I. SWINE HOUSING 2,788,454.20
800 CLEARING & GRUBBING 418.10 SQ.M. 14.73 6,159.61
804 (1) a EMBANKMENT 110.49 CU.M. 236.93 26,178.32
804(1) GRAVEL BEDDING 18.00 CU.M. 1,318.06 23,725.15
902 REINFORCED CONCRETE (REINFORCING STEEL) 3,622.05 KG 82.35 298,263.51
903 FORMWORKS 12.66 SQ.M. 1,659.34 21,013.84
1027(1) CEMENT PLASTER FINISH 697.39 SQ.M. 252.33 175,976.40
1010 STEEL DOORS 2.00 SETS 3,281.73 6,563.47
403 METAL STRUCTURE 2,736.57 KG 101.80 278,587.65
1047(2)b STRUCTURAL STEEL ROOF FRAMING 4,050.85 KG 91.52 370,753.34
1013 FABRICATED METAL ROOFING ACCESSORY (Ridge Roll ga.26) 42.20 LN.M. 301.63 12,728.71
1014a PREPAINTED METAL SHEETS 687.40 SQ.M. 429.92 295,528.72
SPL-1 BUILDING EQUIPMENT(Feeder) 12.00 PC 28,048.20 336,578.46
SPL-2 WINDOW (PLASTIC MESH NETTING) 153.74 SQ.M. 492.98 75,790.71
II. PERIMETER FENCE BARBED WIRE 172,084.85
803 STRUCTURE EXCAVATION 4.53 CU.M. 679.24 3,079.80
804 EMBANKMENT 3.53 CU.M. 462.27 1,633.23
1047 STRUCTURAL STEEL (GATE) 114.68 KG 210.61 24,152.23
SPL-3 BARBED WIRE 12.00 ROLL 5,559.71 66,716.56
III. FARM OFFICE WITH SHOWER AREA 240,863.44
800 (1) CLEARING AND GRUBBING 25.50 SQ.M. 105.78 2,697.52
804 (1) a EMBANKMENT 0.65 CU.M. 5,904.36 3,818.87
900 (1) c1 STRUCTURAL CONCRETE 3.07 CU.M. 9,493.11 29,178.02
1005 WINDOWS 2.00 SET 1,538.79 3,077.58
1006 DOORS 7.00 SET 2,571.80 18,002.60
1027 (1) CEMENT PLASTER FINISH 112.82 SQ.M. 182.28 20,565.35
1031 (1) a PAINTING WORKS (MASONRY) 112.82 SQ.M. 62.86 7,092.30
1013(2)a1 FABRICATED METAL ROOFING ACCESSORIES (RIDGE ROLL GA 24) 3.00 PC 1,518.61 4,555.84
1013(2)a2 FABRICATED METAL ROOFING ACCESSORIES (FLASHING GA 24) 8.00 PC 1,026.94 8,215.49
1014 PRE-PAINTED SHEETS 22.00 LM 568.78 12,513.09
1047 (2) b STRUCTURAL STEEL (RAFTER) 27.25 KG 324.45 8,841.38
1047 (2) c STRUCTURAL STEEL (PURLINS) 73.26 KG 188.62 13,818.29
1018 (2) UNGLAZED TILES 2.20 SQ.M. 2,615.20 5,753.45
1002 PLUMBING FIXTURES 1.00 LUMP SUM 18,997.35 18,997.35
IV. COVERED LAGOON 279,712.91
804(1)a EMBANKMENT 314.65 CU.M. 141.57 44,543.53
SPL-4 HDPE COVERS AND LINING 728.06 SQ.M. 209.49 152,517.75
SPL-5 CONCRETE BASIN (INLET AND OUTLET) 2.00 UNIT 6,400.46 12,800.93
804(a) OTHER MATERIALS (BOULDERS) 26.62 CU.M. 1,235.82 32,892.62
V. COLLECTING TANK 95,888.13
803 (1) STRUCTURE EXCAVATION (COMMON SOIL) 9.00 CU.M. 1,092.80 9,835.20
1047 METAL STRUCTURES 1.00 LUMP SUM 5,184.35 5,184.35
1201 (4) SUBMERSIBLE PUMP WITH CONTROL 1.00 LOT 28,974.53 28,974.53
VI. WASTE WATER DRAINAGE 33,630.01
803 (1) STRUCTURE EXCAVATION (COMMON SOIL) 7.50 CU.M. 874.24 6,556.80
900 STRUCTURAL CONCRETE (WITH FORMS) 0.88 CU.M. 8,998.90 7,926.23
VII. ELECTRICAL 133,234.32
1100 (10) CONDUIT BOXES, AND FITTINGS (CONDUIT WORKS/CONDUIT ROUGH-IN) 1.00 LOT 28,739.97 28,739.97
1101 (33) WIRES AND WIRING DEVICES 1.00 LOT 53,146.95 53,146.95
1102 (1) PANEL BOARD WITH MAIN BREAKER 1.00 LOT 31,135.51 31,135.51
1103 (1) LIGHTING FIXTURES & LAMPS 1.00 LOT 20,211.90 20,211.90
VIII. SHOWER ROOM 148,546.09
1047 (2) b STRUCTURAL STEEL WALL $ ROOF FRAMING 345.25 KG 160.74 55,496.54
1032 (1) b PAINTING WORKS 19.80 SQ.M. 246.58 4,882.23
1010 DOORS 4.00 SET 4,720.53 18,882.12
IX. ELEVATED TANK 270,195.56
803 STRUCTURE EXCAVATION (Common Soil) 7.80 CU.M. 284.17 2,216.52
804 EMBANKMENT 5.46 CU.M. 405.96 2,216.52
903 FORMWORKS 9.36 SQ.M. 751.37 7,032.84
1047 STRUCTURAL STEEL 1304.12 KG 99.68 129,995.86
1201 (8) WATER TANK 5.00 SET 11,751.35 58,756.75
1201 (1) WATER PUMP 1.00 LOT 13,888.00 13,888.00
1002 (4) PLUMBING FIXTURES 1.00 LOT 12,240.58 12,240.58
X. FEED BODEGA 167,451.28
1047 (2) b STRUCTURAL STEEL (WALL AND ROOF FRAMING) 170.00 KG 178.36 30,321.42
1032 (1) b PAINTING WORKS (MASONRY) 83.01 SQ.M. 109.22 9,065.79
1010 DOORS 3.00 SET 4,465.45 13,396.36
XI. CONCRETE LOADING RAMP 64,854.91
803 (1) a STRUCTURE EXCAVATION 2.49 SQ.M. 721.85 1,796.55
804 (1) EMBANKMENT 1.64 CU.M. 1,463.41 2,397.07
1010 DOOR 1.00 SET 2,744.27 2,744.27
X. OTHER SPECIAL ITEMS 101,450.21
A.1.1 CONSTRUCTION OF FIELD OFFICE FOR THE ENGINEER 1.00 L.S. 49,280.00 49,280.00
B.9 MOBILIZATION & DEMOBILIZATION 1.00 L.S. 8,422.40 8,422.40
B.5 PROJECT BILLBOARD 1.00 EACH 9,715.35 9,715.35
B.7(2) CONSTRUCTION SAFETY AND HEALTH PROGRAM 1.00 L.S. 34,032.46 34,032.46
Total Project Cost per UNIT 4,496,365.92
Total Project Cost- LOT 10 (2 BRGY. NAGBALAYONG, MORONG, BATAAN & BRGY. BINARITAN, MORONG, BATAAN) 8,992,731.84
TOTAL BID PRICE FOR LOT 10 (2 BRGY. NAGBALAYONG, MORONG, BATAAN & BRGY. BINARITAN, MORONG, BATAAN) : EIGHT MILLION NINE
HUNDRED NINETY TWO THOUSAND SEVEN HUNDRED THIRTY ONE PESOS AND 84/100 (P8,992,731.84)
PREPARED BY DATE NOVEMBER 20, 2022
ZHAREEN C. GARCIA
ITEM No.: 800 UNIT: SQ.M.
DESCRIPTION: CLEARING & GRUBBING QUANTITY: 418.10
Quantites Equipment Activity

Type of Manpower/ Equipment No. of unit
Required Output (/day) Duration (days)
Foreman 1
418.10 266.67 2.00
Unskilled Laborer 3
DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

DIRECT COST
A. Equipment Rental: (To include fuel & Lubricants)
a. Minor Tools (10% of Labor) 403.20
Equipment Total 403.20
B. Labor:
a. Foreman 1 m.d. 2 756.00 1,512.00
Skilled Sub-Total 1,512.00
b. Unskilled Laborer 3 m.d. 2 420.00 2,520.00
Unskilled Sub-Total 2,520.00
Labor Total 4,032.00
C. Materials:
Materials Total
D. DIRECT COST (A+B+C) 4,435.20
E. OCM 14.00% of Direct Cost 620.93

F. Profit 10.00% of Direct Cost 443.52
G. VAT 12.00% of ( DC + OCM +CP ) 659.96
H. INDIRECT COST (E+F+G) 1,724.41
I. TOTAL ITEM COST (D+H) 6,159.61

UNIT COST/ SQ.M. 14.73
ITEM No.: 900 UNIT: CU.M.
DESCRIPTION: REINFORCED CONCRETE QUANTITY: 64.66
Quantities Equipment/
Duration
Type of Manpower/ Equipment No. of unit Manpower
CU.M. ( Output/Day ) ( day )
Concrete Mixer (1 bagger) 1
Foreman 1
Concrete Mixer Operator 1 64.66 3.50 19.00
Skilled Laborer 2
Unskilled Laborer 4

DIRECT COST
a. 1 e.d. 19.00 1,376.00 26,144.00

Concrete Mixer (1 bagger)
Equipment Total 26,144.00
B. Labor:
a. Foreman 1 m.d. 19.00 756.00 14,364.00
b. Concrete Mixer Operator 1 m.d. 19.00 589.76 11,205.44
c. Skilled Laborer 2 m.d. 19.00 550.00 20,900.00
d. Unskilled Laborer 4 m.d. 19.00 420.00 31,920.00
C. Materials:
a. PORTLAND CEMENT 582.00 BAG 250.00 145,500.00
b. SAND 33.00 CUM 610.00 20,130.00
c. GRAVEL G1 64.66 CUM 600.00 38,794.56
Materials Total 204,424.56
E. OCM 14.00% of Direct Cost 43,254.12

F. Profit 10.00% of Direct Cost 30,895.80
G. VAT 12.00% of ( DC + OCM +CP ) 45,972.95

UNIT COST/ CU.M. 6,636.20
ITEM No.: 902 UNIT: KG
REINFORCED CONCRETE (REINFORCING
DESCRIPTION: QUANTITY: 3,622.05
STEEL)
Duration
KG ( Output/Day ) ( day )
Foreman 1
Skilled Laborer 2 3,622.05 400.00 10.00
Unskilled Laborer 2

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 10.00 756.00 7,560.00
b. Skilled Laborer 2 m.d. 10.00 550.00 11,000.00
c. Unskilled Laborer 2 m.d. 10.00 420.00 8,400.00
C. Materials:
REINFORCING STEEL BARS
a. 3,622.05 KG 51.00 184,724.72
DEFORMED GRADE 40
b. GI TIE WIRE #16 36 KG 85.00 3,078.75

G. VAT 12.00% of ( DC + OCM +CP ) 31,956.80

UNIT COST/ KG 82.35
DESCRIPTION: FORMWORKS QUANTITY: 12.66
Duration
SQ.M. ( Output/Day ) ( day )
Foreman 1
Skilled Laborer 2 12.66 5.00 3.00
Unskilled Laborer 2

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 3.00 756.00 2,268.00
C. Materials:
PLYWOOD MARINE (0.0125 m x
a. 5.00 PC 780.00 3,900.00
1.2m x 2.44m)
b. LUMBER GOOD 59.90 BDFT 46.00 2,755.43
c. COMMON NAILS ASSORTED 5.00 KG 77.50 387.50

G. VAT 12.00% of ( DC + OCM +CP ) 2,251.48

UNIT COST/ SQ.M. 1,659.34
DESCRIPTION: MASONRY WORKS QUANTITY: 471.76
Duration
Foreman 1
Skilled Laborer 3
Unskilled Laborer 4

DIRECT COST
a. Concrete Mixer (1 bagger) 1 e.d. 10.00 1,376.00 13,760.00
B. Labor:
a. Foreman 1 m.d. 10.00 756.00 7,560.00
C. Materials:
CHB ORDINARY (101mm x
a. 6,192 PC 11.00 68,112.00
203mm x 406mm)
b. PORTLAND CEMENT 335 BAG 250.00 83,750.00
c. SAND 10 CUM 610.00 6,100.00
d. 1,032 KG 51.00 52,619.45
DEFORMED GRADE 40
e. GI TIE WIRE #16 10 KG 85.00 876.99

G. VAT 12.00% of ( DC + OCM +CP ) 40,470.04

ITEM No.: 1027(1) UNIT: SQ.M.
DESCRIPTION: CEMENT PLASTER FINISH QUANTITY: 697.39
Duration
Foreman 1
Skilled Laborer 4
Unskilled Laborer 2

DIRECT COST
a. 1 e.d. 12.00 1,376.00 16,512.00

Concrete Mixer (1 bagger)
B. Labor:
a. Foreman 1 m.d. 12.00 756.00 9,072.00
C. Materials:
b. SAND 12.00 CUM 610.00 7,320.00

G. VAT 12.00% of ( DC + OCM +CP ) 18,854.61

ITEM No.: 1010 UNIT: SETS
DESCRIPTION: STEEL DOORS QUANTITY: 2.00
Duration
SETS ( Output/Day ) ( day )
Foreman 1
Unskilled Laborer 1

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 1.00 756.00 756.00
b. Skilled Laborer 1 m.d. 1.00 550.00 550.00
c. Unskilled Laborer 1 m.d. 1.00 420.00 420.00
Unskilled Sub-Total 420.00
C. Materials:
STEEL DOORS WITH
a. 2.00 SET 1,500.00 3,000.00
ACCESSORIES

G. VAT 12.00% of ( DC + OCM +CP ) 703.23

UNIT COST/ SETS 3,281.73
DESCRIPTION: METAL STRUCTURE QUANTITY: 2736.57
Duration
Welding Machine 1
Oxygen/Acetylene Cutting Outfit 1
Foreman 1 2,736.57 300.00 10.00
Welder 1
Unskilled Laborer 2

DIRECT COST
a. Welding Machine 1 m.d. 10.00 1,496.00 14,960.00
b. Oxygen/Acetylene Cutting Outfit 1 m.d. 10.00 880.00 8,800.00
B. Labor:
a. Foreman 1 m.d. 10.00 756.00 7,560.00
b. Welder 1 m.d. 10.00 550.00 5,500.00
C. Materials:
a. 2,736.57 KG 51.00 139,565.20
DEFORMED GRADE 40
GI PIPE SCHEDULE 40 DIA
b. 20.00 PC 615.93 12,318.60
(25.4mm)
c. G.I. TEE, BANDED (25.4mm D) 20.00 PC 30.00 600.00
d. G.I. COUPLING ELBOW (25.4mm D) 20.00 PC 28.36 567.14
e. WELDING ROD 20.00 KG 100.00 2,000.00
f. GRINDER DISC 13.00 PC 25.00 325.00

G. VAT 12.00% of ( DC + OCM +CP ) 29,848.68

UNIT COST/ KG 101.80
ITEM No.: 1047(2)b UNIT: KG
DESCRIPTION: STRUCTURAL STEEL ROOF FRAMING QUANTITY: 4050.85
Duration
Welding Machine 1
Generator Set 1
Foreman 1 4,050.85 350.00 12.00
Welder 2
Unskilled Laborer 4

DIRECT COST
a. Welding Machine 1 m.d. 12.00 1,496.00 17,952.00
B. Labor:
a. Foreman 1 m.d. 12.00 756.00 9,072.00
b. Welder 2 m.d. 12.00 550.00 13,200.00
C. Materials:
a. TUBULAR 2"x6"x1.2mm 918.92 KG 61.21 56,246.97
b. TUBULAR 2"x4"x1.2mm 521.99 KG 61.21 31,951.22
ANGLE BAR 40mm x 40mm x
c. 50.01 KG 49.33 2,467.10
6mm thick
d. 138.84 KG 51.00 7,080.84
PLAIN GRADE 40
e. PURLINS (2"x3"x1.2mm) 1,655.68 KG 53.31 88,267.56
f. PURLINS (2"x3"x1.2mm) 357.55 KG 53.31 19,061.80
g. WELDING ROD 10.00 KG 100.00 1,000.00
h. GRINDER DISC 20.00 PC 25.00 500.00

G. VAT 12.00% of ( DC + OCM +CP ) 39,723.57

UNIT COST/ KG 91.52
ITEM No.: 1013 UNIT: LN.M.
FABRICATED METAL ROOFING
DESCRIPTION: QUANTITY: 42.20
ACCESSORY (Ridge Roll ga.26)
Duration
LN.M. ( Output/Day ) ( day )
Foreman 1
Unskilled Laborer 1

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 1.00 756.00 756.00
b. Skilled Laborer 1 m.d. 1.00 550.00 550.00
c. Unskilled Laborer 1 m.d. 1.00 420.00 420.00
C. Materials:
PRE-PAINTED RIDGE ROLL, GA
a. 42.20 LNM 176.29 7,439.26
24 (0.701 MM) X 2.44m

G. VAT 12.00% of ( DC + OCM +CP ) 1,363.79

UNIT COST/ LN.M. 301.63
ITEM No.: 1014a UNIT: SQ.M.
DESCRIPTION: PREPAINTED METAL SHEETS QUANTITY: 687.40
Duration
Foreman 1
Skilled Laborer 1 687.40 250.00 3.00
Unskilled Laborer 3

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 3.00 756.00 2,268.00
C. Materials:
PRE-PAINTED METAL
a. ROOFING SHEET GA. 26 LONG 687.40 SQM 287.00 197,283.80
SPAN
b. TEXSCREW 3,125.00 PC 2.50 7,812.50

G. VAT 12.00% of ( DC + OCM +CP ) 31,663.79

ITEM No.: 1032 (1) c UNIT: SQ.M.
DESCRIPTION: PAINTING WORKS (STEEL) QUANTITY: 260.28
Duration
Foreman 1
Skilled Laborer 2 260.28 100.00 3.00
Unskilled Laborer 2

DIRECT COST

B. Labor:
a. Foreman 1 m.d. 3.00 756.00 2,268.00
C. Materials:
a. PAINT METAL EPOXY 14.00 GAL 680.00 9,520.00
b. THINNER PAINT 4.00 GAL 258.00 1,032.00
c. BRUSH PAINT (101mm) 4.00 PC 63.14 252.57
d. CONSUMABLES 1.00 LUMP SUM 1,000.00 1,000.00

G. VAT 12.00% of ( DC + OCM +CP ) 2,960.01

ITEM No.: SPL-1 UNIT: PC
DESCRIPTION: BUILDING EQUIPMENT(Feeder) QUANTITY: 12.00
Duration
PC ( Output/Day ) ( day )
Foreman 1
12.00 2.00
Unskilled Laborer 1

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 2.00 756.00 1,512.00
b. Unskilled Laborer 1 m.d. 2.00 420.00 840.00
C. Materials:
a. FEEDER 12.00 PC 20,000.00 240,000.00

G. VAT 12.00% of ( DC + OCM +CP ) 36,061.98

UNIT COST/ PC 28,048.20
ITEM No.: SPL-2 UNIT: SQ.M.
DESCRIPTION: WINDOW (PLASTIC MESH NETTING) QUANTITY: 153.74
Duration
Foreman 1
153.74 2.00
Unskilled Laborer 3

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 2.00 756.00 1,512.00
b. Unskilled Laborer 3 m.d. 2.00 420.00 2,520.00
C. Materials:
a. PLASTIC MESH NETTING 153.74 SQM 128.00 19,678.72
b. 585.53 KG 51.00 29,862.08
DEFORMED GRADE 40
e. CONSUMABLES 1.00 LUMP SUM 1,000.00 1,000.00

G. VAT 12.00% of ( DC + OCM +CP ) 8,120.43

ITEM No.: 803 (1) a UNIT: CU.M.
DESCRIPTION: STRUCTURE EXCAVATION (COMMON SOIL) QUANTITY: 61.75
Duration
Foreman 1
61.75 10.50 6.00
Unskilled Laborer 5

DIRECT COST
a. Minor Tools (10% of Labor) 1,713.60
B. Labor:
a. Foreman 1 m.d. 6.00 756.00 4,536.00
C. Materials:
Materials Total

G. VAT 12.00% of ( DC + OCM +CP ) 2,804.82

UNIT COST/ CU.M. 423.97
DESCRIPTION: EMBANKMENT QUANTITY: 110.49
Duration
Foreman 1
110.49 20.00 6.00
Unskilled Laborer 5

DIRECT COST
a. Minor Tools (10% of Labor) 1,713.60
B. Labor:
a. Foreman 1 m.d. 6.00 756.00 4,536.00
C. Materials:
Materials Total

G. VAT 12.00% of ( DC + OCM +CP ) 2,804.82

ITEM No.: 804(1) UNIT: CU.M.
DESCRIPTION: GRAVEL BEDDING QUANTITY: 18.00
Duration
Foreman 1
18.00 15.00 2.00
Unskilled Laborer 5

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 2.00 756.00 1,512.00
C. Materials:
a. GRAVEL G1 18.00 CUM 600.00 10,800.00

G. VAT 12.00% of ( DC + OCM +CP ) 2,541.98

DESCRIPTION: STRUCTURE EXCAVATION QUANTITY: 4.53

Foreman 1
4.53 5.00 1.00
Unskilled Laborer 3

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
Skilled Sub-Total 756.00
b. Unskilled Laborer 3 m.d. 1 420.00 1,260.00
C. Materials:
Materials Total

G. VAT 12.00% of ( DC + OCM +CP ) 329.98
H. INDIRECT COST (E+F+G) 862.20


Foreman 1
3.53 5.00 1.00
Unskilled Laborer 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
b. Unskilled Laborer 1 m.d. 1 420.00 420.00
C. Materials:
Materials Total

G. VAT 12.00% of ( DC + OCM +CP ) 174.99

DESCRIPTION: REINFORCED CONCRETE QUANTITY: 3.00

Foreman 1
Unskilled Laborer 2

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 2 756.00 1,512.00
b. Skilled Laborer 1 m.d. 2 550.00 1,100.00
c. Unskilled Laborer 2 m.d. 2 420.00 1,680.00
C. Materials:
b. SAND 2.00 CUM 610.00 1,220.00
c. GRAVEL G1 4.00 CUM 600.00 2,400.00
d. FORMWORKS 1.00 LS 5,000.00 5,000.00

G. VAT 12.00% of ( DC + OCM +CP ) 2,962.91

STEEL)

Foreman 1
Skilled Laborer 1 609.75 500.00 1.00
Unskilled Laborer 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
b. Skilled Laborer 1 m.d. 1 550.00 550.00
c. Unskilled Laborer 1 m.d. 1 420.00 420.00
C. Materials:
a. 609.75 KG 51.00 31,097.33
DEFORMED GRADE 40
b. GI TIE WIRE #16 7.00 KG 85.00 595.00

G. VAT 12.00% of ( DC + OCM +CP ) 4,972.65

UNIT COST/ KG 76.12
DESCRIPTION: STRUCTURAL STEEL (GATE) QUANTITY: 114.68

Welding Machine 1
Foreman 1
114.68 200.00 1.00
Skilled Laborer 1
Unskilled Laborer 1

DIRECT COST
a. Welding Machine 1 m.d. 1 1,496.00 1,496.00
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
c. Unskilled Laborer 1 m.d. 1 420.00 420.00
C. Materials:
a. TUBULAR 2"x2"x2mm 90.00 KG 61.21 5,508.90
b. 24.68 KG 51.00 1,258.68
DEFORMED GRADE 40
CYCLONE WIRE GALVANIZED
c. 36.00 LNM 180.00 6,480.00
6' GAUGE 10
d. TURN BUCKLES (12.7mm D) 2.00 PC 145.57 291.14
e. HINGE (50mm x 101mm) 6.00 PR 67.50 405.00
f. WELDING ROD 1.00 KG 100.00 100.00
g. GRINDER DISC 5.00 PC 25.00 125.00

G. VAT 12.00% of ( DC + OCM +CP ) 2,587.74


Foreman 1
6.00 50.00 1.00
Skilled Laborer 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
Unskilled Sub-Total -
C. Materials:
a. PAINT RED LEAD 1.00 LTR 191.79 191.79
b. THINNER PAINT 1.00 LTR 68.16 68.16
Materials Total 449.37

G. VAT 12.00% of ( DC + OCM +CP ) 261.20

ITEM No.: SPL-3 UNIT: ROLL
DESCRIPTION: BARBED WIRE QUANTITY: 12.00

Foreman 1
12.00 100.00 1.00
Unskilled Laborer 2

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
BARBED WIRE GALVANIZED 2
a. 1800.00 LNM 25.66 46,188.00
STRANDS GA 12.5
b. GI TIE WIRE #16 3.00 KG 85.00 255.00

G. VAT 12.00% of ( DC + OCM +CP ) 7,148.20

UNIT COST/ ROLL 5,559.71
ITEM No.: 800 (1) UNIT: SQ.M.
DESCRIPTION: CLEARING AND GRUBBING QUANTITY: 25.50

Road Grader 1
Foreman 1
25.50 100.00 1.00
Operator (Road Grader) 1
Helper (Road Grader) 1

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
b. Operator (Road Grader) 1 m.d. 1 589.76 589.76
c. Helper (Road Grader) 1 m.d. 1 420.00 420.00
C. Materials:
-
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 289.02

DESCRIPTION: STRUCTURE EXCAVATION (Common Soil) QUANTITY: 1.008

Foreman 1
1.008 1.75 1.00
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
b. Unskilled Labor 1 m.d. 1 420.00 420.00
C. Materials:
-
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 174.99


Plate Compactor 1
Foreman 1
0.65 2.67 1.00
Plate Compactor Operator 1
Unskilled Labor 1

DIRECT COST
a. Plate Compactor 1 m.d. 1 984.00 984.00
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
b. Plate Compactor Operator 1 m.d. 1 589.76 589.76
c. Unskilled Labor 1 m.d. 1 420.00 420.00
C. Materials:
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 409.16

ITEM No.: 900 (1) c1 UNIT: CU.M.
DESCRIPTION: STRUCTURAL CONCRETE QUANTITY: 3.07

Concrete Mixer 1
Foreman 1
Skilled Laborer 2
Unskilled Labor 2

DIRECT COST
a. Concrete Mixer 1 m.d. 2 1,376.00 2,752.00
B. Labor:
a. Foreman 1 m.d. 2 984.00 1,968.00
b. Concrete Mixer Operator 1 m.d. 2 589.76 1,179.52
c. Skilled Laborer 2 m.d. 2 550.00 2,200.00
d. Unskilled Labor 2 m.d. 2 420.00 1,680.00
C. Materials:
b. SAND 3.00 CUM 610.00 1,830.00
c. GRAVEL G1 4.00 CUM 600.00 2,400.00

G. VAT 12.00% of ( DC + OCM +CP ) 3,126.22

DESCRIPTION: REINFORCING STEEL QUANTITY: 429.84

Rebar Cutter 1
Foreman 1
429.84 500.00 1.00
Skilled Laborer 2
Unskilled Labor 2

DIRECT COST
a. Rebar Cutter 1 m.d. 1 - -
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. 429.84 KG 51.00 21,922.09
DEFORMED GRADE 40

G. VAT 12.00% of ( DC + OCM +CP ) 3,663.17

UNIT COST/ KG 79.54

Foreman 1
Unskilled Labor 2

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 3 756.00 2,268.00
c. Unskilled Labor 2 m.d. 3 420.00 2,520.00
C. Materials:
b. SAND 3.00 CUM 610.00 1,830.00
c. 826.00 PC 11.00 9,086.00
203mm x 406mm)

G. VAT 12.00% of ( DC + OCM +CP ) 4,687.80

ITEM No.: 1005 UNIT: SET
DESCRIPTION: WINDOWS QUANTITY: 2.00

Foreman 1
2.00 2.00 1.00
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. GLASS JALOUSIE WINDOW 1.60 SQM 650.00 1,040.00


G. VAT 12.00% of ( DC + OCM +CP ) 329.74

UNIT COST/ SET 1,538.79
DESCRIPTION: DOORS QUANTITY: 7.00

Foreman 1
7.00 10.00 1.00
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. FLUSH HOLLOW CORE DOOR 9.03 SQM 890.00 8,036.70
2.1M X 0.90M POWDER
b. 1.00 SET 2,250.00 2,250.00
COATED ALUMINUM DOOR
c. 2.10M X 0.60M PVC DOOR 1.00 SET 1,500.00 1,500.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,928.85


Foreman 1
Unskilled Labor 2

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 3 756.00 2,268.00
C. Materials:
b. SAND 2.00 CUM 610.00 1,220.00

G. VAT 12.00% of ( DC + OCM +CP ) 2,203.43

ITEM No.: 1031 (1) a UNIT: SQ.M.
DESCRIPTION: PAINTING WORKS (MASONRY) QUANTITY: 112.82

Foreman 1
Skilled Laborer 1 112.82 100.00 2.00
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 2 756.00 1,512.00
C. Materials:
a. PAINT ENAMEL 1.00 GAL 601.18 601.18
b. PAINT LATEX SEMI GLOSS 1.00 GAL 600.00 600.00
d. BRUSH ROLLER (152mm) 3.00 PC 74.75 189.43
e. CONSUMABLES 1.00 LUMP SUM 1,000.00 74.75

G. VAT 12.00% of ( DC + OCM +CP ) 759.89


Foreman 1
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. PAINT METAL EPOXY 1.00 GAL 680.00 680.00
d. BRUSH ROLLER (152mm) 3.00 PC 74.75 189.43
e. CONSUMABLES 1.00 LUMP SUM 1,000.00 74.75

G. VAT 12.00% of ( DC + OCM +CP ) 445.79

ITEM No.: 1013(2)a1 UNIT: PC
ACCESSORIES (RIDGE ROLL GA 24)

Foreman 1
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
PRE-PAINTED RIDGE ROLL,
a. 7.32 LNM 176.29 1,290.41
GA 24 (0.701 MM) X 2.44m
b. BLIND RIVETS (4.8 MM) 44.00 PC 6.00 264.00

G. VAT 12.00% of ( DC + OCM +CP ) 488.13

ITEM No.: 1013(2)a2 UNIT: PC
ACCESSORIES (FLASHING GA 24)

Foreman 1
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
PRE-PAINTED FLASHING, GA
a. 19.52 LNM 178.36 3,481.53
24(0.701 MM) X 2.44m
b. BLIND RIVETS (4.8 MM) 118.00 PC 6.00 708.00

G. VAT 12.00% of ( DC + OCM +CP ) 880.23

ITEM No.: 1014 UNIT: LM
DESCRIPTION: PRE-PAINTED SHEETS QUANTITY: 22.00

Foreman 1
Unskilled Labor 2

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
PRE-PAINTED METAL
SPAN
b. TEXSCREW 220.00 PC 2.50 550.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,340.69

UNIT COST/ LM 568.78
ITEM No.: 1047 (2) b UNIT: KG
DESCRIPTION: STRUCTURAL STEEL (RAFTER) QUANTITY: 27.25

Welding Machine 1
Foreman 1 27.25 150.00 1.00
Skilled Laborer 1
Unskilled Labor 2

DIRECT COST
a. Welding Machine 1 e.d 1 1,496.00 1,496.00
b. Oxygen/Acetylene Cutting Outfit 1 e.d 1 880.00 880.00
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. PURLINS (2"x4"x1.2mm) 27.25 KG 49.33 1,344.20
b. WELDING ROD 5.00 KG 100.00 500.00

G. VAT 12.00% of ( DC + OCM +CP ) 947.29

ITEM No.: 1047 (2) c UNIT: KG
DESCRIPTION: STRUCTURAL STEEL (PURLINS) QUANTITY: 73.26

Welding Machine 1
Foreman 1 73.26 150.00 1.00
Skilled Laborer 1
Unskilled Labor 2

DIRECT COST
a. Welding Machine 1 e.d 1 1,496.00 1,496.00
b. Oxygen/Acetylene Cutting Outfit 1 e.d 1 880.00 880.00
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. PURLINS (2"x4"x1.2mm) 73.26 KG 49.33 3,613.81
b. 8.39 KG 49.33 413.99
5mm thick
c. WELDING ROD 14.00 KG 100.00 1,400.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,480.53

ITEM No.: 1002 UNIT: LUMP SUM
DESCRIPTION: PLUMBING FIXTURES QUANTITY: 1.00

Foreman 1
1.00 1.00 1.00
Skilled Laborer 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
-
C. Materials:
a. BRONZE FAUCETS (12.7mm D) 5.00 PC 176.00 880.00
b. GATE VALVE 25MM DIA 1.00 PC 396.50 396.50
c. PVC PIPES (12.7mm D) 12.00 PC 72.86 874.29
- - - - - - -
e. PVC COUPLING (12.7mm D) 5.00 PC 6.21 31.05
WATER CLOSET INCLUDING
FITTINGS AND ACC.
f. 1.00 SET 7,280.86 7,280.86
(ELONGATED) AMERICAN STD
OR EQUIVALENT
g. SHOWER HEAD WITH VALVE 1.00 SET 1,644.64 1,644.64
h. PVC PIPES (101mm D) 3.00 PC 31.93 95.79
i. PVC TEE (101mm D) 3.00 PC 36.86 110.57
j. PVC END CAP (101mm D) 3.00 PC 45.00 135.00
k. PVC PIPES (76mm D) 3.00 PC 420.00 95.79
l. PVC 87.5deg. (6mm BEND x 76mm) 3.00 PC 55.07 165.21
m. FLOOR DRAIN 2.00 PC 229.25 458.50
n. SOLVENT 1.00 CAN 191.57 191.57
o. TEFFLON TAPE 1.00 ROLL 13.21 13.21

G. VAT 12.00% of ( DC + OCM +CP ) 2,035.43

UNIT COST/ LUMP SUM 18,997.35
DESCRIPTION: UNGLAZED TILES QUANTITY: 2.20

Foreman 1
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. CERAMIC UNGLAZED TILE 2.20 SQM 864.43 1,901.75
b. PORTLAND CEMENT 1.00 BAG 250.00 250.00
c. TILE ADHESIVE 1.00 BAG 180.00 180.00
d. TILE GROUT (25KG) 1.00 BAG 60.00 60.00
e. CUTTING DISC 1.00 PC 25.00 25.00

G. VAT 12.00% of ( DC + OCM +CP ) 616.44

UNIT COST/ SQ.M. 2,615.20
Duration
Equipment/Manpower No. Manpower
Back hoe 1
Backhoe Operator 1 261.67 156 2
Back hoe Helper 1

DIRECT COST
Back hoe 1.00 e.d. 2.00 12,296.00 24,592.00
B. Labor:
a. Backhoe Operator 1.00 m.d. 2.00 589.76 1,179.52
b. Back hoe Helper 1.00 m.d. 2.00 420.00 840.00
C. Materials:

F. Contractor's Profit 10.00% of Direct Cost 2,661.15
G. VAT 12.00% of DC + OCM +CP 3,959.79

Unit Cost / CU.M. 141.24
ITEM No.: 804(1)a UNIT: CU.M.
Duration
Back hoe 1
Foreman 1
314.65 400 1
Backhoe Operator 1
Back hoe Helper 1

DIRECT COST
Back hoe 1.00 e.d. 1.00 12,296.00 12,296.00
B. Labor:
a. Foreman 1.00 m.d. 1.00 756.00 756.00
b. Backhoe Operator 1.00 m.d. 1.00 589.76 589.76
c. Back hoe Helper 1.00 m.d. 1.00 420.00 420.00
C. Materials:
a. COMMON BORROW 52.98 CUM 340.00 18,011.64

G. VAT 12.00% of DC + OCM +CP 4,772.52

Unit Cost / CU.M. 141.57
ITEM No.: SPL-4 UNIT: SQ.M.
DESCRIPTION: HDPE COVERS AND LINING QUANTITY: 728.06
Duration
Geomembrane Welding Machine 1
Foreman 1
728.06 4
Skilled Laborer 1
Unskilled Laborer 1

DIRECT COST
a. Geomembrane Welding Machine 1.00 e.d. 4 4,000.00 16,000.00
B. Labor:
a. Foreman 1.00 m.d. 4 756.00 3,024.00
b. Skilled Laborer 1.00 m.d. 4 550.00 2,200.00
c. Unskilled Laborer 1.00 m.d. 4 420.00 1,680.00
C. Materials:
a. 1mm HDPECover for Biogas 455.51 SQ.M. 120.00 54,661.19
b. 0.75mm HDPE linning for lagoon 272.55 SQ.M. 100.00 27,254.62
c. Pipes and Fittings for Biogas Outlet 1.00 Lump Sum 5,000.00 5,000.00

G. VAT 12.00% of DC + OCM +CP 16,341.19

Unit Cost / SQ.M. 209.49
ITEM No.: SPL-5 UNIT: UNIT
DESCRIPTION: CONCRETE BASIN (INLET AND OUTLET) QUANTITY: 2.00
Duration
UNIT ( Output/Day ) ( day )
Foreman 1
Skilled Laborer 1 2.00 1
Unskilled Laborer 1

DIRECT COST
a. Minor Tools 1.00 Lump Sum 1 674.32 674.32
B. Labor:
a. Foreman 1.00 m.d. 1 756.00 756.00
b. Skilled Laborer 1.00 m.d. 1 550.00 550.00
c. Unskilled Laborer 1.00 m.d. 1 420.00 420.00
C. Materials:
b. SAND 0.30 CUM 610.00 183.00
c. GRAVEL G1 0.60 CUM 600.00 360.00
d. 40.20 KG 51.00 2,050.20
DEFORMED GRADE 40
e. 8" PVC PIPE 2.00 PC 1,200.00 2,400.00
f. FORM WORKS 1.00 LUMP SUM 500.00 500.00

F. Contractor's Profit 10.00% of Direct Cost 914.35
G. VAT 12.00% of DC + OCM +CP 1,360.56

Unit Cost / UNIT 6,349.26
ITEM No.: 804(a) UNIT: CU.M.
DESCRIPTION: OTHER MATERIALS (BOULDERS) QUANTITY: 26.62
Duration
Foreman 1
Skilled Laborer 1 26.62 1
Unskilled Laborer 1

DIRECT COST
a. Minor Tools 1.00 Lump Sum 1 1,996.20 1,996.20
B. Labor:
a. Foreman 1.00 m.d. 1 756.00 756.00
b. Skilled Laborer 1.00 m.d. 1 550.00 550.00
c. Unskilled Laborer 1.00 m.d. 1 420.00 420.00
C. Materials:
a. BOULDERS (CLASS A) 26.62 CU.M. 750.00 19,962.00

G. VAT 12.00% of DC + OCM +CP 3,524.21

Unit Cost / CU.M. 1,235.82
ITEM No.: 803 (1) UNIT: CU.M.

CU.M. Output (/day) Duration (days)
Foreman 1
Skilled Labor 1 9.00 4.00 3.00
Unskilled Labor 2

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 3 756.00 2,268.00
b. Skilled Labor 1 m.d. 3 550.00 1,650.00
C. Materials:
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 1,053.77


KG Output (/hour) Duration (hour)
Foreman 1
Skilled Labor 1 49.25 15.00 4.00
Unskilled Labor 1

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 4 94.50 378.00
b. Skilled Labor 1 m.d. 4 68.75 275.00
Labor Total 588.00
C. Materials:
a. 49.25 KG 51.00 2,511.68
DEFORMED GRADE 40
b. GI TIE WIRE #16 1.00 KG 85.00 85.00

G. VAT 12.00% of ( DC + OCM +CP ) 482.63

UNIT COST/ KG 91.47

CU.M. Output (/hour) Duration (hour)
Foreman 1
Unskilled Labor 1
DESCRIPTION QTY. UNIT HOUR UNIT COST AMOUNT

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 5 94.50 472.50
C. Materials:
b. SAND 1.00 CUM 610.00 610.00
c. GRAVEL G1 2.00 CUM 600.00 1,200.00

G. VAT 12.00% of ( DC + OCM +CP ) 966.70

ITEM No.: 1047 UNIT: LUMP SUM
DESCRIPTION: METAL STRUCTURES QUANTITY: 1.00

LUMP SUM Output (/day) Duration (days)
Foreman 1
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
MILLED STEEL PLATES PLAIN

a. 8.23 KG 69.31 570.54
FY36
b. G.I. PIPES (50mm D) 1.00 PC 1,436.43 1,436.43


G. VAT 12.00% of ( DC + OCM +CP ) 555.47

UNIT COST/ LUMP SUM 5,184.35
ITEM No.: 1201 (4) UNIT: LOT
DESCRIPTION: SUBMERSIBLE PUMP WITH CONTROL QUANTITY: 1.00

LOT Output (/hour) Duration (hour)
Foreman 1
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 4 94.50 378.00
Labor Total 863.00
C. Materials:
SUBMERSIBLE PUMP WITH

a. 1.00 LOT 20,000.00 20,000.00
CONTROL AND ACCESSORIES


G. VAT 12.00% of ( DC + OCM +CP ) 3,104.41

UNIT COST/ LOT 28,974.53
ITEM No.: 500 UNIT: M
DESCRIPTION: PIPE CULVERTS (1500mm DIA.) QUANTITY: 4.00

M Output (/day) Duration (days)
Foreman 1
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
REINFORCED CONCRETE PIPE

a. 4.00 PC 6,350.00 25,400.00
CLASS II DIA 60" (1524MM)
b. CONCRETE FOR COLLAR 1.00 LUMP SUM 500.00 500.00


G. VAT 12.00% of ( DC + OCM +CP ) 4,110.75

UNIT COST/ M 9,591.75

Foreman 1
Unskilled Labor 2

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 2 756.00 1,512.00
C. Materials:
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 702.51


KG Output (/hour) Duration (hour)
Foreman 1
Skilled Labor 1 61.35 100.00 1.00
Unskilled Labor 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 94.50 94.50
Labor Total 147.00
C. Materials:
a. 61.35 KG 51.00 3,128.71
DEFORMED GRADE 40
b. GI TIE WIRE #16 1.00 KG 85.00 85.00

G. VAT 12.00% of ( DC + OCM +CP ) 500.07

UNIT COST/ KG 76.08
DESCRIPTION: STRUCTURAL CONCRETE (WITH FORMS) QUANTITY: 0.88

CU.M. Output (/hour) Duration (hour)
Foreman 1
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 3 94.50 283.50
Labor Total 647.25
C. Materials:
b. SAND 1.00 CUM 610.00 610.00
c. GRAVEL G1 2.00 CUM 600.00 1,200.00
d. FORMWORKS 1.00 LUMP SUM 1,000.00 1,000.00

G. VAT 12.00% of ( DC + OCM +CP ) 849.24

ITEM No.: 500 UNIT: M
DESCRIPTION: PIPE CULVERTS (400mm DIA.) QUANTITY: 10.00

M Output (/day) Duration (days)
Foreman 1
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
REINFORCED CONCRETE PIPE

a. 10.00 PC 820.00 8,200.00
CLASS II DIA 18" (460MM)
b. CONCRETE FOR COLLAR 1.00 LUMP SUM 500.00 500.00


G. VAT 12.00% of ( DC + OCM +CP ) 1,551.39

UNIT COST/ M 1,447.96
CONDUIT BOXES, AND FITTINGS (CONDUIT
WORKS/CONDUIT ROUGH-IN)

LOT Output (/day) Duration (days)
Foreman 1
Electrician 1 1.00 0.15 7.00
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 7 756.00 5,292.00
b. Electrician 1 m.d. 7 550.00 3,850.00
C. Materials:
a. PVC PIPES (38mm D) 8.00 PC 190.00 1,520.00
PVC CONDUIT PIPE (3m x
b. 55.00 PC 96.61 5,313.55
19mm D)
UTILITY BOX GAUGE # 16
d. (50mm x 101mm x 53mm) DEEP 14.00 PC 27.00 378.00
TYPE
OCTAGONAL JUNCTION BOX
c. TYPE GAUGE #16 (101mm x 16.00 PC 31.79 508.57
101mm x 53mm) DEEP
SQUARE BOX (101mm x

d. 8.00 PC 25.00 200.00
53mm) DEEP TYPE GAUGE #16
ELECTRICAL RIGID STEEL

e. 1.00 LGHT 239.50 239.50
CONDUIT (12.7mm D)
ELECTRICAL TAPE 3/4" X 20
f. 14.00 PC 32.32 452.48
YDS

G. VAT 12.00% of ( DC + OCM +CP ) 3,079.28

DESCRIPTION: WIRES AND WIRING DEVICES QUANTITY: 1.00

LOT Output (/day) Duration (days) VY
Foreman 1
Electrician 1 1.00 0.20 5.00
Unskilled Labor 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 5 756.00 3,780.00
b. Unskilled Labor 1 m.d. 5 420.00 2,100.00
C. Materials:
ELECTRIC WIRES THWN/THHN
a. 78.00 M 98.00 7,644.00
14.0 mm2
b. 600.00 M 28.00 16,800.00
3.5 mm2
c. 315.00 M 19.00 5,985.00
2.0 mm2
DUPLEX CONVENIENCE
d. 4.00 SET 101.50 406.00
OUTLET
e. SINGLE GANG SWITCH 6.00 SET 37.00 222.00
f. THREE-GANG SWITCH 1.00 SET 160.00 160.00
g. 3/8" (3M) GROUND ROD 1.00 PC 1,171.25 1,171.25

G. VAT 12.00% of ( DC + OCM +CP ) 5,694.32

DESCRIPTION: PANEL BOARD WITH MAIN BREAKER QUANTITY: 1.00

Foreman 1
1.00 0.35 3.00
Electrician 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 3 756.00 2,268.00
b. Electrician 1 m.d. 3 550.00 1,650.00
C. Materials:
MP1:230V,2P,SINGLE PHASE
NEMA 3R, BOLT ON
MAIN: 1 - 60AT, 100AF,
a. 1.00 LOT 18,501.00 18,501.00
20kAIC CB,2P
BRANCH: 3 - 20AT,
2P CB 1 - SPARE

G. VAT 12.00% of ( DC + OCM +CP ) 3,335.95

DESCRIPTION: LIGHTING FIXTURES & LAMPS QUANTITY: 1.00

Foreman 1
1.00 1.00 1.00
Electrician 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
b. Electrician 1 m.d. 1 550.00 550.00
C. Materials:
18WATTS FLOURESCENT
a. LAMP WITH WEATHERTIGHT 4.00 SET 2,312.50 9,250.00
FIXTURE
b. 9WATTS LED LIGHT 6.00 SET 666.25 3,997.50

G. VAT 12.00% of ( DC + OCM +CP ) 2,165.56


SQ.M. Output (/day) Duration (days)
Foreman 1
6.00 10.00 1.00
Unskilled Labor 1

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 192.49


Foreman 1
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
b. SAND 1.00 CUM 610.00 610.00
c. 147.00 PC 11.00 1,617.00
203mm x 406mm)

G. VAT 12.00% of ( DC + OCM +CP ) 885.81


Foreman 1
Unskilled Labor 3

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
b. SAND 2.00 CUM 610.00 1,220.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,322.24

STRUCTURAL STEEL WALL $ ROOF
FRAMING

KG Output (/day) Duration (days)
Welding Machine 1
Foreman 1
345.25 125.00 3.00
Skilled Laborer 1
Unskilled Labor 2

DIRECT COST
a. Welding Machine 1 m.d. 3 1,496.00 4,488.00
B. Labor:
a. Foreman 1 m.d. 3 756.00 2,268.00
C. Materials:
a. G.I. PIPES (63mm D) 2.00 PC 1,963.14 3,926.29
b. TUBULAR 2"x2"x2mm 345.25 KG 61.21 21,132.78
GI SHEET PLAIN GAUGE 20 x 8'
c. 4.00 PC 900.00 3,600.00
(1.006 mm thick)
d. WELDING ROD 3.00 KG 100.00 300.00
e. GRINDER DISC 3.00 PC 25.00 75.00

G. VAT 12.00% of ( DC + OCM +CP ) 5,946.06

ITEM No.: 1014 a UNIT: SQ.M.
DESCRIPTION: METAL SHEETS QUANTITY: 12.50

Foreman 1 `
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
GI SHEET PLAIN GAUGE 26 x 8'
a. 8.00 PC 600.00 4,800.00
(0.551 mm thick)
b. TEXSCREW 67.00 PC 2.50 167.50

G. VAT 12.00% of ( DC + OCM +CP ) 995.99

ITEM No.: 1032 (1) b UNIT: SQ.M.
DESCRIPTION: PAINTING WORKS QUANTITY: 19.80

Foreman 1 `
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. PAINT LATEX SEMI GLOSS 1.00 GAL 600.00 600.00
b. BRUSH PAINT (101mm) 3.00 PC 63.14 189.43
c. CONSUMABLES 1.00 LUMP SUM 1,000.00 1,000.00

G. VAT 12.00% of ( DC + OCM +CP ) 523.10


Foreman 1 `
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 2 756.00 1,512.00
C. Materials:
a. PAINT RED LEAD 1.00 GAL 445.93 446.97
d. CONSUMABLES 1.00 LUMP SUM 1,000.00 1,000.00

G. VAT 12.00% of ( DC + OCM +CP ) 777.48


Foreman 1 `
4.00 10.00 1.00
Unskilled Labor 2

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. 0.8m x 2.05m Door 2.00 SET 3,500.00 7,000.00
b. 0.8m x 2.05m w/ Door Blinds 2.00 SET 2,500.00 5,000.00

G. VAT 12.00% of ( DC + OCM +CP ) 2,023.08


Foreman 1
0.045 1.75 1.00
Unskilled Labor 1

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 192.49


Concrete Mixer 1
Foreman 1
0.97 1.75 1.00
Skilled Laborer 2
Unskilled Labor 2

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
b. SAND 0.49 CUM 610.00 296.92
c. GRAVEL G1 0.97 CUM 600.00 584.10

G. VAT 12.00% of ( DC + OCM +CP ) 1,071.81


Foreman 1
Skilled Laborer 1 101.76 150.00 1.00
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. 101.76 KG 51.00 5,189.79
DEFORMED GRADE 40
b. 4.5 mm WIRE MESH 3.00 PC 2,000.00 6,000.00
c. GI TIE WIRE #16 5.00 KG 85.00 425.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,985.11


Foreman 1
14.91 150.00 1.00
Unskilled Labor 2

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 261.23


Foreman 1
7.80 10.00 1.00
Unskilled Labor 2

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 237.48


Foreman 1
5.46 6.00 1.00
Unskilled Labor 2

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 237.48


Concrete Mixer 1
Foreman 1
2.50 3.50 1.00
Skilled Labor 1
Unskilled Labor 2

DIRECT COST
a. Concrete Mixer 1 e.d. 1 1,376.00 1,376.00
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
b. SAND 1.25 CUM 610.00 763.11
c. GRAVEL G1 2.50 CUM 600.00 1,500.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,679.22


Foreman 1
Skilled Labor 1 135.66 150.00 1.00
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. 135.66 KG 51.00 6,918.66
DEFORMED GRADE 40
b. GI TIE WIRE #16 7.00 KG 72.14 504.98

G. VAT 12.00% of ( DC + OCM +CP ) 1,361.47

UNIT COST/ KG 93.67
DESCRIPTION: FORMWORKS QUANTITY: 9.36

Foreman 1
Skilled Labor 1 9.36 15.00 1.00
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. LUMBER GOOD 44.27 BDFT 46.00 2,036.55
b. COMMON NAILS ASSORTED 2.00 KG 77.50 155.00
c. PLYWOOD MARINE (0.00625m x 1.2m x3.00
2.44m) PC 382.14 1,146.42

G. VAT 12.00% of ( DC + OCM +CP ) 753.52

DESCRIPTION: STRUCTURAL STEEL QUANTITY: 1,304.12

Welding Machine 1
Foreman 1
1,304.12 400.00 4.00
Skilled Labor 2
Unskilled Labor 4

DIRECT COST
a. Welding Machine 1 e.d. 4 1,496.00 5,984.00
B. Labor:
a. Foreman 1 m.d. 4 756.00 3,024.00
C. Materials:
a. G.I. PIPES (25.4mm D) 7.00 PC 636.86 4,458.00
b. G.I. PIPES (38mm D) 13.00 PC 1,043.93 13,571.07
c. G.I. PIPES (50mm D) 7.00 PC 1,436.43 10,055.00
d. 569.25 KG 49.33 28,080.35
6mm thick
e. 207.41 KG 49.33 10,231.14
6mm thick
MILLED STEEL PLATES PLAIN
f. 19.63 KG 69.31 1,360.16
FY36
MILLED STEEL PLATES
g. 42.39 KG 52.00 2,204.28
CHECKERED FY36
ANCHOR BOLTS WITH NUTS
h. 24.00 PC 85.00 2,040.00
AND WASHER
i. WELDING ROD 13.00 KG 100.00 1,300.00
j. GRINDER DISC 7.00 PC 25.00 175.00

G. VAT 12.00% of ( DC + OCM +CP ) 13,928.13

UNIT COST/ KG 99.68

Foreman 1
Skilled Labor 1 55.26 30.00 2.00
Unskilled Labor 2

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 2 756.00 1,512.00
C. Materials:
a. PAINT METAL EPOXY 6.00 GAL 680.00 4,080.00
b. THINNER PAINT 1.00 GAL 258.00 258.00
d. CONSUMABLES 1.00 LUMP SUM 500.00 500.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,396.13

ITEM No.: 1201 (8) UNIT: SET
DESCRIPTION: WATER TANK QUANTITY: 5.00

SET Output (/day) Duration (days)
Foreman 1
5.00 10.00 1.00
Unskilled Labor 2

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. IBC WATER TANK 5.00 SET 7,000.00 35,000.00
b. IBC TOTE COVER 5.00 PC 928.00 4,640.00
c. FLOAT SWITCH 1.00 SET 880.00 880.00
d. SOLVENT 1.00 CAN 191.57 191.57

G. VAT 12.00% of ( DC + OCM +CP ) 6,295.37

DESCRIPTION: WATER PUMP QUANTITY: 1.00


DIRECT COST
-
Equipment Total -
B. Labor:
-
Skilled Sub-Total -
-
Labor Total -
C. Materials:
a. WATER PUMP (2 Hp) 1.00 SET 10,000.00 10,000.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,488.00

DESCRIPTION: PLUMBING FIXTURES QUANTITY: 1.00

Foreman 1
1.00 1.00 1.00
Unskilled Labor 1

DIRECT COST
-
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. PVC PIPES (76mm D) 3.00 PC 420.00 1,260.00
b. PVC 87.5deg. (6mm BEND x 76mm) 2.00 PC 55.07 110.14
c. PVC PIPES (50mm D) 5.00 PC 256.00 1,280.00
d. PVC 87.5deg. (6mm BEND x 50mm) 5.00 PC 28.57 142.86
e. PVC TEE (50mm D) 5.00 PC 31.93 159.64
f. 6" TO 3" TOP FILL CAP 5.00 PC 123.00 615.00
g. PVC GATE VALVE 3" 3.00 PC 949.00 2,847.00
h. PVC GATE VALVE 2" 3.00 PC 280.00 840.00
i. SOLVENT 2.00 CAN 191.57 383.14

G. VAT 12.00% of ( DC + OCM +CP ) 1,311.49


Foreman 1
18.00 1.00
Unskilled Labor 1

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 192.49


Foreman 1
2.04 1.75 2.00
Unskilled Labor 1

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 2 756.00 1,512.00
C. Materials:
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 384.98

REINFORCED CONCRETE (STRUCTURAL
CONCRETE)

Concrete Mixer 1
Foreman 1
Skilled Labor 1
Unskilled Labor 2

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
b. Concrete Mixer Operator 1 m.d. 1 589.76 589.76
c. Skilled Labor 1 m.d. 1 550.00 550.00
d. Unskilled Labor 2 m.d. 1 420.00 840.00
C. Materials:
b. SAND 1.41 CUM 610.00 860.10
c. GRAVEL G1 2.82 CUM 600.00 1,692.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,958.78

STEEL)

Foreman 1
Skilled Labor 1 90.78 100.00 1.00
Unskilled Labor 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
a. 90.78 KG 51.00 4,629.84
DEFORMED GRADE 40
b. GI TIE WIRE #16 4.54 KG 85.00 385.82

G. VAT 12.00% of ( DC + OCM +CP ) 1,003.16


Foreman 1
Skilled Labor 1 48.30 50.00 1.00
Unskilled Labor 2

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
b. SAND 1.00 CUM 610.00 610.00
CHB LOAD BEARING (150mm x
c. 634.00 PC 11.00 6,974.00
203mm x 406mm)

G. VAT 12.00% of ( DC + OCM +CP ) 2,749.82


Foreman 1
Skilled Labor 2 83.01 75.00 2.00
Unskilled Labor 2

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 2 756.00 1,512.00
C. Materials:
b. SAND 3.00 CUM 610.00 1,830.00

G. VAT 12.00% of ( DC + OCM +CP ) 3,269.43

STRUCTURAL STEEL (WALL AND ROOF
FRAMING)

Welding Machine 1
Foreman 1
170.00 75.00 3.00
Skilled Labor 1
Unskilled Labor 2

DIRECT COST
a. Welding Machine 1 e.d. 3 1,496.00 4,488.00
B. Labor:
a. Foreman 1 m.d. 3 756.00 2,268.00
C. Materials:
a. TUBULAR 2"x4"x1.2mm 110.00 KG 61.21 6,733.10
b. PURLINS (2"x3"x1.2mm) 60.00 KG 53.31 3,198.72
c. GRINDER DISC 5.00 PC 25.00 125.00
d. WELDING ROD 8.50 KG 100.00 850.00

G. VAT 12.00% of ( DC + OCM +CP ) 3,248.72

ITEM No.: 1014 a UNIT: SQ.M.
DESCRIPTION: METAL SHEETS QUANTITY: 36.00

Foreman 1
Skilled Labor 1 36.00 100.00 1.00
Unskilled Labor 2

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
PRE-PAINTED METAL
SPAN
b. TEXSCREW 240.00 PC 2.50 600.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,946.01

ITEM No.: 1032 (1) b UNIT: SQ.M.
DESCRIPTION: PAINTING WORKS (MASONRY) QUANTITY: 83.01

Foreman 1
Painter 1 83.01 50.00 2.00
Unskilled Labor 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 2 756.00 1,512.00
b. Painter 1 m.d. 2 550.00 1,100.00
C. Materials:
a. PAINT LATEX SEMI GLOSS 3.00 GAL 600.00 1,800.00
b. BRUSH ROLLER (152mm) 2.00 PC 74.75 149.50
b. CONSUMABLES 1.00 LUMP SUM 1,000.00 1,000.00

G. VAT 12.00% of ( DC + OCM +CP ) 971.33


Foreman 1
Painter 1 36.00 25.00 2.00
Unskilled Labor 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 2 756.00 1,512.00
b. Painter 1 m.d. 2 550.00 1,100.00
C. Materials:
a. PAINT RED LEAD 1.20 GAL 445.93 535.11
b. CONSUMABLES 1.00 LUMP SUM 1,000.00 1,000.00

G. VAT 12.00% of ( DC + OCM +CP ) 781.16


Foreman 1
Painter 1 3.00 10.00 1.00
Unskilled Labor 2

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
b. Painter 1 m.d. 1 550.00 550.00
C. Materials:
1.0 m x 2.05 m FABRICATED
a. DOOR WITH COMPLETE 3.00 SET 2,500.00 7,500.00
ACCESSORIES

G. VAT 12.00% of ( DC + OCM +CP ) 1,435.32

ITEM No.: 803 (1) a UNIT: SQ.M.
DESCRIPTION: STRUCTURE EXCAVATION QUANTITY: 2.49

Foreman 1
2.49 1.00
Unskilled Laborer 1

DIRECT COST
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00

C. Materials:
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 192.49


Foreman 1
Unskilled Labor 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
Materials Total -

G. VAT 12.00% of ( DC + OCM +CP ) 256.83

REINFORCED CONCRETE (STRUCTURAL
CONCRETE)

Foreman 1
Skilled Laborer 1 1.12 3.00
Unskilled Labor 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 3 756.00 2,268.00
C. Materials:
b. SAND 0.56 CUM 610.00 342.21
c. GRAVEL G1 1.12 CUM 600.00 673.20

G. VAT 12.00% of ( DC + OCM +CP ) 1,330.78

STEEL)

Foreman 1
Unskilled Labor 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 2 756.00 1,512.00
C. Materials:
a. 45.04 KG 51.00 2,297.09
DEFORMED GRADE 40
b. GI TIE WIRE #16 2.25 KG 85.00 191.42

G. VAT 12.00% of ( DC + OCM +CP ) 883.95


Foreman 1
Unskilled Labor 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 3 756.00 2,268.00
C. Materials:
b. SAND 1.00 CUM 610.00 610.00
c. 319.00 PC 11.00 3,509.00
203mm x 406mm)

G. VAT 12.00% of ( DC + OCM +CP ) 2,052.99


Foreman 1
Unskilled Labor 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 2 756.00 1,512.00
C. Materials:
b. SAND 2.00 CUM 610.00 1,220.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,937.67

DESCRIPTION: DOOR QUANTITY: 1.00

Foreman 1
Unskilled Labor 1

DIRECT COST
Equipment Total -
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
C. Materials:
FABRICATED DOOR WITH
a. 1.00 BAG 250.00 250.00
ACCESSORIES

G. VAT 12.00% of ( DC + OCM +CP ) 294.03

ITEM No.: A.1.1 UNIT: L.S.
CONSTRUCTION OF FIELD OFFICE FOR THE
DESCRIPTION:
ENGINEER
QUANTITY: 1.00

L.S. Output (/day) Duration (days)

DIRECT COST
-
Equipment Total -
B. Labor:
-
Skilled Sub-Total -
-
Labor Total -
C. Materials:
a. Temporary facilities 1 l.s 40,000.00 40,000.00
E. OCM -
G. VAT 12.00% of ( DC + OCM +CP ) 5,280.00

UNIT COST/ L.S. 49,280.00
ITEM No.: B.9 UNIT: L.S.
DESCRIPTION: MOBILIZATION & DEMOBILIZATION QUANTITY: 1.00

Truck, 6-wheeler 1
Foreman 1
1.00 1.00
Heavy Equipment Operator 1
Unskilled Labor 1

DIRECT COST
a. Truck, 6-wheeler 1 e.d. 1 6,264.00 6,264.00
B. Labor:
a. Foreman 1 m.d. 1 756.00 756.00
b. Heavy Equipment Operator 1 m.d. 1 589.76 589.76
c. Semi-Skilled Labor 1 1 500.00 500.00
C. Materials:
-
Materials Total -
E. OCM -
F. Profit -
G. VAT 12.00% of ( DC + OCM +CP ) 902.40
I. 1% of EDC 32,486.39
J. TOTAL ITEM COST (D+H) 8,422.40
ITEM No.: B.5 UNIT: EACH
DESCRIPTION: PROJECT BILLBOARD QUANTITY: 1.00

EACH Output (/day) Duration (days)
Skilled Labor 1
1.00 1.00
Unskilled Labor 1

DIRECT COST
a. Minor Tools (10% Labor) 97.00
B. Labor:
a. Skilled Labor 1 1 550.00 550.00
b. Unskilled Labor 1 1 420.00 420.00
Labor Total 970.00
C. Materials:
a. TARPAULIN 64 SQFT 25.00 1,600.00
b. LUMBER GOOD 58.5 BDFT 46.00 2,691.00
PLYWOOD MARINE (0.0125 m x
c. 2 PC 780.00 1,560.00
1.2m x 2.44m)
d. COMMON NAILS ASSORTED 1 KG 77.50 77.50

G. VAT 12.00% of ( DC + OCM +CP ) 1,040.93

UNIT COST/ EACH 9,715.35
ITEM No.: B.7(2) UNIT: L.S.
CONSTRUCTION SAFETY AND HEALTH
DESCRIPTION: QUANTITY: 1
PROGRAM

Safety Officer 1 1.00 1.00

DIRECT COST
-
Equipment Total -
B. Labor:
-
Skilled Sub-Total -
-
Labor Total -
C. Materials:
a. FACE MASK 1 BOX 38.75 38.75
b. FIRST AID KIT 2 SET 361.25 722.50
c. FOOTBATH 2 PC 343.75 687.50
d. GLOVES (FREE SIZE) 30 PAIR 8.75 262.50
e. HARD HAT (FREE SIZE) 30 PC 112.50 3,375.00
f. VEST SAFETY REFLECTOR 30 PC 118.75 3,562.50
g. SAFETY SHOE (ASSORTED SIZE) 30 PAIR 625.00 18,750.00
h. 70 % ALCOHOL 1 GAL 225.00 225.00
E. OCM -
G. VAT 12.00% of ( DC + OCM +CP ) 3,646.34

SUPPLY OF LABOR AND MATERIALS FOR THE CONSTRUCTION OF 12 UNITS (CONVENTIONAL TYPE) BIOSECURE SWINE
FINISHER OPERATION FACILITY CONSISTING OF TEN (10) LOTS UNDER INSPIRE LIVESTOCK PROGRAM FOY FY 2022–LOT
8 (1 BRGY. BINARITAN, MORONG) & LOT 10 (2 BRGY. NAGBALAYONG, MORONG, BATAAN & BRGY. BINARITAN,
MORONG, BATAAN)
LOT 8 (1 BRGY. BINARITAN, MORONG)

PARTICULAR 1st QUARTER 2nd QUARTER 3rd QUARTER 4th QUARTER
% ACCOMPLISHMENT 20.00% 40.00% 20.00% 20.00%
AMOUNT CASH FLOW 899,273.18 1,798,546.37 899,273.18 899,273.18
CUMULATIVE %
20.00% 60.00% 80.00% 100.0%
ACCOMPLISHMENT
CUMULATIVE AMOUNT CASH

899,273.18 2,697,819.55 3,597,092.74 4,496,365.92
FLOW
Submitted by:
ZHAREEN C. GARCIA NOVEMBER 20, 2022

Name signature of Bidder
SUPPLY OF LABOR AND MATERIALS FOR THE CONSTRUCTION OF 12 UNITS (CONVENTIONAL TYPE) BIOSECURE SWINE
FINISHER OPERATION FACILITY CONSISTING OF TEN (10) LOTS UNDER INSPIRE LIVESTOCK PROGRAM FOY FY 2022–LOT
8 (1 BRGY. BINARITAN, MORONG) & LOT 10 (2 BRGY. NAGBALAYONG, MORONG, BATAAN & BRGY. BINARITAN,
MORONG, BATAAN)
CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

PARTICULAR 1st QUARTER 2nd QUARTER 3rd QUARTER 4th QUARTER
% ACCOMPLISHMENT 20.00% 40.00% 20.00% 20.00%
AMOUNT CASH FLOW 1,798,546.37 3,597,092.74 1,798,546.37 1,798,546.37
CUMULATIVE %
20.00% 60.00% 80.00% 100.0%
ACCOMPLISHMENT
CUMULATIVE AMOUNT CASH

1,798,546.37 5,395,639.10 7,194,185.47 8,992,731.84
FLOW
Submitted by:
ZHAREEN C. GARCIA NOVEMBER 20, 2022

Name signature of Bidder

Bid Form Infrastructure Projects

Uploaded by

Document Information

Original Description:

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

Bid Form Infrastructure Projects

Uploaded by

Copyright:

Available Formats

Bid Form for the Procurement of Infrastructure Projects

[shall be submitted with the Bid]

To: DEPARTMENT OF AGRICULTURE – REGIONAL FIELD OFFICE I (DA RFO-3)

FOR LOT 8: FOUR MILLION FOUR HUNDRED NINETY-SIX THOUSAND THREE

Name: ZHAREEN C. GARCIA

LOT 8 (1 BRGY. BINARITAN, MORONG)

PREPARED BY DATE NOVEMBER 20, 2022

PREPARED BY DATE NOVEMBER 20, 2022

DESCRIPTION: CLEARING & GRUBBING QUANTITY: 418.10

Quantites Equipment Activity

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

E. OCM 14.00% of Direct Cost 620.93

I. TOTAL ITEM COST (D+H) 6,159.61

DESCRIPTION: REINFORCED CONCRETE QUANTITY: 64.66

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

a. 1 e.d. 19.00 1,376.00 26,144.00

E. OCM 14.00% of Direct Cost 43,254.12

I. TOTAL ITEM COST (D+H) 429,080.87

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

E. OCM 14.00% of Direct Cost 30,066.89

I. TOTAL ITEM COST (D+H) 298,263.51

DESCRIPTION: FORMWORKS QUANTITY: 12.66

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

E. OCM 14.00% of Direct Cost 2,118.33

I. TOTAL ITEM COST (D+H) 21,013.84

DESCRIPTION: MASONRY WORKS QUANTITY: 471.76

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

E. OCM 14.00% of Direct Cost 38,076.65

I. TOTAL ITEM COST (D+H) 377,720.33

DESCRIPTION: CEMENT PLASTER FINISH QUANTITY: 697.39

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

a. 1 e.d. 12.00 1,376.00 16,512.00

E. OCM 14.00% of Direct Cost 17,739.56

I. TOTAL ITEM COST (D+H) 175,976.40

DESCRIPTION: STEEL DOORS QUANTITY: 2.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

E. OCM 14.00% of Direct Cost 661.64

I. TOTAL ITEM COST (D+H) 6,563.47

DESCRIPTION: METAL STRUCTURE QUANTITY: 2736.57

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

E. OCM 14.00% of Direct Cost 28,083.43

I. TOTAL ITEM COST (D+H) 278,587.65

DESCRIPTION: STRUCTURAL STEEL ROOF FRAMING QUANTITY: 4050.85

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

E. OCM 14.00% of Direct Cost 37,374.33

I. TOTAL ITEM COST (D+H) 370,753.34

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

E. OCM 14.00% of Direct Cost 1,283.14

I. TOTAL ITEM COST (D+H) 12,728.71

DESCRIPTION: PREPAINTED METAL SHEETS QUANTITY: 687.40

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

E. OCM 14.00% of Direct Cost 29,791.20

I. TOTAL ITEM COST (D+H) 295,528.72

DESCRIPTION: PAINTING WORKS (STEEL) QUANTITY: 260.28

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

Equipment Total 0.00

E. OCM 14.00% of Direct Cost 2,784.96

I. TOTAL ITEM COST (D+H) 27,626.80

DESCRIPTION: BUILDING EQUIPMENT(Feeder) QUANTITY: 12.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

E. OCM 14.00% of Direct Cost 33,929.28

I. TOTAL ITEM COST (D+H) 336,578.46