REHABILITATION (COMPLETION) OF MULTI-

PROJECT NAME: PURPOSE BUILDING OF MUNICIPAL GYM

BALIANGAO, MISAMIS OCCIDENTAL

LOCATION: BALIANGAO, MISAMIS OCCIDENTAL

PROGRAM OF WORKS

Item No. Description Unit Quantity Unit Cost Total Cost Percentage

PROVISION OF FIELD OFFICE

A.1.1(8) FOR THE ENGINEER (RENTAL Month 3.00 1,970.27 5,910.81 0.30%
BASIS)

Lump
B.3 PERMITS AND CLEARANCES 1.00 38,605.00 38,605.00 1.99%
Sum

PROJECT
B.5 Each 1.00 8,351.00 8,351.00 0.43%
BILLBOARD/SIGNBOARD

OCCUPATIONAL SAFETY AND Lump

B.7 (2) 1.00 271,499.92 271,499.92 13.99%
HEALTH PROGRAM Sum

GENERAL SCAFFOLDING AND Lump

B.24 1.00 149,660.00 149,660.00 7.71%
SHORING Sum

CEILING (PVC ON METAL

1003(2)g Sq.M 552.00 924.88 510,533.76 26.31%
FRAME)

CONDUITS, BOXES & FITTINGS

Lump
1100(10) (CONDUIT WORKS/CONDUIT 1.00 132,228.88 132,228.88 6.81%
Sum
ROUGH-IN)

Lump
1101(33) WIRES AND WIRING DEVICES 1.00 311,008.60 311,008.60 16.03%
Sum

PANELBOARD WITH MAIN & Lump

1102(1) 1.00 473,298.00 473,298.00 24.39%
BRANCH BREAKERS Sum

PROPELLER (TUBE AXIAL ROOF

1200(4)c Set 2.00 19,649.00 39,298.00 2.03%
MOUNTED)

ONE MILLION NINE HUNDRED FORTY THOUSAND THREE HUNDRED

1,940,393.97 100%
NINETY THREE PESOS AND 97/100

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION
 REHABILITATION (COMPLETION) OF
MULTI-PURPOSE BUILDING OF
PROJECT NAME: MUNICIPAL GYM BALIANGAO, MISAMIS February 03, 2023
OCCIDENTAL
LOCATION: BALIANGAO, MISAMIS OCCIDENTAL

BILL OF QUANTITIES

Part No. ____________ Part Description ___________

(Columns (1), (2), (3) and (4) are to be filled up by the Procuring Entity ) (Column (5) & (6) are to be filled up by the bidder)

Pay Unit Price Amount

Item Description Unit Quantity
No. (Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
PROVISION OF FIELD One Thousand Nine Hundred Five Thousand Nine Hundred Ten
OFFICE FOR THE Seventy Pesos and 27/100 Pesos and 81/100
A.1.1(8) Month 3.00
ENGINEER (RENTAL
BASIS) Php 1,970.27 Php 5,910.81

Thirty Eight Thousand Sixty Thirty Eight Thousand Sixty Five

PERMITS AND Lump Five Pesos Pesos
B.3 1.00
CLEARANCES Sum

Php 38,605.00 Php 38,605.00

PROJECT Eight Thousand Three Hundred Eight Thousand Three Hundred

B.5 BILLBOARD/SIGNBOAR Each 1.00 Fifty One Pesos Fifty One Pesos
D
Php 8,351.00 Php 8,351.00
Two Hundred Seventy One Two Hundred Seventy One
OCCUPATIONAL Thousand Four Hundred Ninety Thousand Four Hundred Ninety
Lump
B.7 (2) SAFETY AND HEALTH 1.00 Nine Pesos and 92/100 Nine Pesos and 92/100
Sum
PROGRAM
Php 271,499.92 Php 271,499.92

One Hundred Forty Nine One Hundred Forty Nine

GENERAL Thousand Six Hundred Sixty Thousand Six Hundred Sixty
Lump
B.24 SCAFFOLDING AND 1.00 Pesos Pesos
Sum
SHORING
Php 149,660.00 Php 149,660.00
Five Hundred Ten Thousand Five
Nine Hundred Twenty Four
CEILING (PVC ON Hundred Thirty Three Pesos and
1003(2)g Sq.M 552.00 Pesos and 88/100
METAL FRAME) 76/100
Php 924.88 Php 510,533.76

CONDUITS, BOXES & One Hundred Thirty Two One Hundred Thirty Two
FITTINGS (CONDUIT Lump Thousand Two Hundred Twenty Thousand Two Hundred Twenty
1100(10) 1.00 Eight Pesos and 88/100 Eight Pesos and 88/100
WORKS/CONDUIT Sum
ROUGH-IN)
Php 132,228.88 Php 132,228.88

Three Hundred Eleven

Three Hundred Eleven Thousand
WIRES AND WIRING Lump Thousand Eight Pesos and
1101(33) 1.00 Eight Pesos and 60/100
DEVICES Sum 60/100

Php 311,008.60 Php 311,008.60

Four Hundred Seventy Three Four Hundred Seventy Three

PANELBOARD WITH Thousand Two Hundred Ninety Thousand Two Hundred Ninety Eight
Lump
1102(1) MAIN & BRANCH 1.00 Eight Pesos Pesos
Sum
BREAKERS
Php 473,298.00 Php 473,298.00

PROPELLER (TUBE Nineteen Thousand Six Thirty Nine Thousand Two

1200(4)c AXIAL ROOF Set 2.00 Hundred Forty Nine Pesos Hundred Ninety Eight Pesos
MOUNTED)
Php 19,649.00 Php 39,298.00
 ONE MILLION NINE HUNDRED FORTY THOUSAND
TOTAL THREE HUNDRED NINETY THREE PESOS AND 97/100
1,940,393.97

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION

`
PROJECT NAME: REHABILITATION (COMPLETION) OF MULTI- February 03, 2023
PURPOSE BUILDING OF MUNICIPAL GYM
BALIANGAO, MISAMIS OCCIDENTAL

LOCATION: BALIANGAO, MISAMIS OCCIDENTAL

DETAILED ESTIMATES

PART I FACILITIES FOR THE ENGINEER

PROVISION OF FIELD OFFICE FOR THE
A.1.1(8) ENGINEER (RENTAL BASIS) 3.00 Month
A) Materials:
1.00 pcs. Monoblock Table @P 1,600.00 = P 1,600.00
2.00 pcs. Monoblock Chair @P 450.00 = P 900.00
2.00 pcs. Bulletin/Cork Board @P 320.00 = P 640.00
1.00 lot Miscellaneous Office Supplies @P 1,082.00 = P 1,082.00
4,222.00

B) Equipment:

C) Labor:

Direct Cost = P 4,222.00

Indirect Cost:
OCM = P 633.30
PROFIT = P 422.20
Tax/VAT = P 633.30
1,688.80

TOTAL COST = P 5,910.80

Unit Cost = P 1,970.27

PART II OTHER GENERAL REQUIREMENTS

B.3 PERMITS AND CLEARANCES 1.00 Lump Sum
A) Materials:
1.00 l.s. Fire Safety Evaluation Clearance Fee @P 14,700.00 = P 14,700.00
1.00 l.s. Brgy. Clearance For Construction Fee @P 500.00 = P 500.00
1.00 l.s. Professional Fee @P 5,000.00 = P 5,000.00
95.00 sheet Blue Print 20" x 30" @P 25.00 = P 2,375.00
1.00 l.s. Business Tax @P 5,000.00 = P 5,000.00
27,575.00

B) Equipment:

C) Labor:

Direct Cost = P 27,575.00

Indirect Cost:
OCM = P 4,136.25
PROFIT = P 2,757.50
Tax/VAT = P 4,136.25
11,030.00

TOTAL COST = P 38,605.00

Unit Cost = P 38,605.00

B.5 PROJECT BILLBOARD/SIGNBOARD 1.00 Each

A) Materials:
 32.00 sq.ft. Tarpaulin @P 30.00 = P 960.00
48.00 bdft. Good Lumber @P 60.00 = P 2,880.00
1.00 kg. Assorted Common Nail @P 85.00 = P 85.00
1.00 pc Marine Plywood @P 290.00 = P 290.00
4,215.00
B) Equipment:

C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
1 Skilled Worker for 1 day @P 450.00 = P 450.00
2 Labor for 1 day @P 350.00 = P 700.00
1,750.00

Direct Cost = P 5,965.00

Indirect Cost:
OCM = P 894.75
PROFIT = P 596.50
Tax/VAT = P 894.75
2,386.00

TOTAL COST = P 8,351.00

Unit Cost = P 8,351.00

OCCUPATIONAL SAFETY AND HEALTH

B.7 (2) 1.00 Lump Sum
PROGRAM
A) Materials:
1478.10 man-day Safety Helmet @P 0.34 = P 502.55
1478.10 man-day Safety Shoes @P 4.11 = P 6,074.99
1478.10 man-day Safety Vest @P 2.22 = P 3,281.38
629.51 man-day Working Gloves @P 7.67 = P 4,828.34
1478.10 man-day Face Mask @P 10.00 = P 14,781.00
0.39 man-day Rubber Boots @P 1.39 = P 0.54
88.42 man-day Eye Googles @P 5.00 = P 442.10
92.06 man-day Rain Coats @P 0.34 = P 31.30
85.45 lit Sanitizing Solution @P 100.00 = P 8,545.00
56.50 lit Ethyl Alcohol @P 185.00 = P 10,452.50
28.00 can Disenfectant Spray @P 1,000.00 = P 28,000.00
56.50 lit Liquid Hand Soap @P 200.00 = P 11,300.00
88,239.71

B) Equipment:
1 Portable Mist Sanitation Test for 90 day @P 78.32 = P 7,048.80
1 Thermal Scanner for 90 day @P 8.24 = P 741.60
1 Power Spray for 90 day @P 27.76 = P 2,498.40
10,288.80

C) Labor:
1 Safety Officer for 90 day @P 500.00 = P 45,000.00
1 Health Personnel for 90 day @P 280.00 = P 25,200.00
1 Sanitation Aide for 90 day @P 280.00 = P 25,200.00
95,400.00

Direct Cost = P 193,928.51

Indirect Cost:
OCM = P 29,089.28
PROFIT = P 19,392.85
Tax/VAT = P 29,089.28
77,571.40

TOTAL COST = P 271,499.92

 Unit Cost = P 271,499.92

B.24 GENERAL SCAFFOLDING AND SHORING 1.00 Lump Sum

A) Materials:
1.00 lot Common Materials @P 22,000.00 = P 22,000.00
22,000.00

B) Equipment:
1 Minor Tools for 6 day @P 12,400.00 = P 74,400.00
74,400.00
C) Labor:
1 Foreman for 6 day @P 600.00 = P 3,600.00
1 Skilled Worker for 6 day @P 450.00 = P 2,700.00
2 Labor for 6 day @P 350.00 = P 4,200.00
10,500.00

Direct Cost = P 106,900.00

Indirect Cost:
OCM = P 16,035.00
PROFIT = P 10,690.00
Tax/VAT = P 16,035.00
42,760.00

TOTAL COST = P 149,660.00

Unit Cost = P 149,660.00

PART III CIVIL, MECHANICAL, ELECTRICAL & SANITARY/PLUMBING WORKS

PART C FINISHING AND OTHER CIVIL WORKS
1003(2)g CEILING (PVC ON METAL FRAME) 552.00 Sq.M
A) Materials:
202.00 pc 4.5mm Fiber Cement Board @P 450.00 = P 90,900.00
625.00 pc Metal Furring @P 130.00 = P 81,250.00
198.00 pc Carrying Channels @P 150.00 = P 29,700.00
552.00 pc Hanger Bars/Rod @P 80.00 = P 44,160.00
3312.00 pc Channel Clip @P 20.00 = P 66,240.00
132.00 pc Wall Angle @P 100.00 = P 13,200.00
7728.00 pc Rivets @P 1.50 = P 11,592.00
2208.00 pc 1" Metal Screw @P 3.00 = P 6,624.00
343,666.00

B) Equipment:

C) Labor:
1 Foreman for 12 day @P 600.00 = P 7,200.00
1 Skilled Worker for 12 day @P 450.00 = P 5,400.00
2 Labor for 12 day @P 350.00 = P 8,400.00
21,000.00

Direct Cost = P 364,666.00

Indirect Cost:
OCM = P 54,699.90
PROFIT = P 36,466.60
Tax/VAT = P 54,699.90
145,866.40

TOTAL COST = P 510,532.40

Unit Cost = P 924.88

PART D ELECTRICAL
CONDUITS, BOXES & FITTINGS (CONDUIT
1100(10) 1.00 Lump Sum
WORKS/CONDUIT ROUGH-IN)
 A) Materials:
460.00 length 20mm dia. PVC Conduit @P 98.00 = P 45,080.00
9.00 length 25mm dia. PVC Conduit @P 125.00 = P 1,125.00
2.00 length 40mm dia. RSC Conduit @P 1,069.50 = P 2,139.00
710.00 pc 20mm dia. PVC Adapter @P 14.00 = P 9,940.00
8.00 pc 25mm dia. PVC Adapter @P 17.00 = P 136.00
710.00 pc 20mm dia. Locknut and Bushing @P 10.00 = P 7,100.00
4.00 pc 40mm dia. RSC Elbow @P 289.80 = P 1,159.20
8.00 pc 25mm dia. Locknut and Bushing @P 15.00 = P 120.00
6.00 m 20mm dia. Liquid light Flexible Metal @P 20.00 = P 120.00
4.00 pc 20mm dia. Connector @P 10.00 = P 40.00
116.00 pc Utility Box, Deep Type @P 35.00 = P 4,060.00
168.00 pc Junction Box, Deep Type @P 32.00 = P 5,376.00
1.00 pc 40mm dia. Entrance Cap @P 304.00 = P 304.00
2.00 pc 16mm dia.x2.4m Ground Rod @P 1,200.00 = P 2,400.00
79,099.20

B) Equipment:

C) Labor:
1 Foreman for 10 day @P 600.00 = P 6,000.00
1 Electrician for 10 day @P 585.00 = P 5,850.00
1 Labor for 10 day @P 350.00 = P 3,500.00
15,350.00

Direct Cost = P 94,449.20

Indirect Cost:
OCM = P 14,167.38
PROFIT = P 9,444.92
Tax/VAT = P 14,167.38
37,779.68

TOTAL COST = P 132,228.88

Unit Cost = P 132,228.88

1101(33) WIRES AND WIRING DEVICES 1.00 Lump Sum

A) Materials:
2920.00 m 20mm dia. PVC Conduit @P 35.00 = P 102,200.00
60.00 m 20mm dia. PVC Conduit @P 45.00 = P 2,700.00
30.00 m 25mm dia. PVC Conduit @P 292.60 = P 8,778.00
240.00 m 40mm dia. RSC Conduit @P 22.00 = P 5,280.00
1458.00 m 20mm dia. PVC Adapter @P 35.00 = P 51,030.00
36.00 m 25mm dia. PVC Adapter @P 45.00 = P 1,620.00
6.00 m 20mm dia. Locknut and Bushing @P 86.00 = P 516.00
20.00 set 40mm dia. RSC Elbow @P 95.00 = P 1,900.00
23.00 set 25mm dia. Locknut and Bushing @P 130.00 = P 2,990.00
51.00 set 20mm dia. Liquid light Flexible Metal @P 175.00 = P 8,925.00
24.00 set 20mm dia. Connector @P 165.00 = P 3,960.00
24.00 set Utility Box, Deep Type @P 330.00 = P 7,920.00
9.00 set Junction Box, Deep Type @P 420.00 = P 3,780.00
1.00 set 40mm dia. Entrance Cap @P 2,200.00 = P 2,200.00
1.00 lot 16mm dia.x2.4m Ground Rod @P 3,000.00 = P 3,000.00
206,799.00

B) Equipment:

C) Labor:
1 Foreman for 10 day @P 600.00 = P 6,000.00
1 Electrician for 10 day @P 585.00 = P 5,850.00
1 Labor for 10 day @P 350.00 = P 3,500.00
15,350.00
 Direct Cost = P 222,149.00

Indirect Cost:
OCM = P 33,322.35
PROFIT = P 22,214.90
Tax/VAT = P 33,322.35
88,859.60

TOTAL COST = P 311,008.60

Unit Cost = P 311,008.60

1102(1) 1.00 Lump Sum

PANELBOARD WITH MAIN & BRANCH BREAKERS
A) Materials:
1.00 lot Common Materials @P 334,300.00 = P 334,300.00
334,300.00

B) Equipment:

C) Labor:
1 Foreman for 2 day @P 600.00 = P 1,200.00
1 Electrician for 2 day @P 585.00 = P 1,170.00
2 Labor for 2 day @P 350.00 = P 1,400.00
3,770.00

Direct Cost = P 338,070.00

Indirect Cost:
OCM = P 50,710.50
PROFIT = P 33,807.00
Tax/VAT = P 50,710.50
135,228.00

TOTAL COST = P 473,298.00

Unit Cost = P 473,298.00

1200(4)c PROPELLER (TUBE AXIAL ROOF MOUNTED) 2.00 Set

A) Materials:
1 lot Common Materials @P 25,000.00 = P 25,000.00
25,000.00

B) Equipment:

C) Labor:
1 Foreman for 2 day @P 600.00 = P 1,200.00
1 Electrician for 2 day @P 585.00 = P 1,170.00
1 Labor for 2 day @P 350.00 = P 700.00
3,070.00

Direct Cost = P 28,070.00

Indirect Cost:
OCM = P 4,210.50
PROFIT = P 2,807.00
Tax/VAT = P 4,210.50
11,228.00

TOTAL COST = P 39,298.00

Unit Cost = P 19,649.00
Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION
PROJECT NAME: REHABILITATION (COMPLETION) OF MULTI-PURPOSE BUILDING OF
MUNICIPAL GYM BALIANGAO, MISAMIS OCCIDENTAL February 03, 2023

LOCATION: BALIANGAO, MISAMIS OCCIDENTAL

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

PARTICULAR 1st QUARTER 2nd QUARTER 3rd QUARTER 4th QUARTER

ACCOMPLISHMENT
25.00% 25.00% 25.00% 25.00%

CASH FLOW
485,098.49 485,098.49 485,098.49 485,098.49

CUMULATIVE ACCOMPLISHMENT
25.00% 50.00% 75.00% 100.00%

CUMULATIVE CASH FLOW

485,098.49 970,196.98 1,455,295.47 1,940,393.97

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION
 REHABILITATION (COMPLETION) OF MULTI-PURPOSE BUILDING OF
PROJECT NAME: February 03, 2023
MUNICIPAL GYM BALIANGAO, MISAMIS OCCIDENTAL
LOCATION: BALIANGAO, MISAMIS OCCIDENTAL

MANPOWER UTILIZATION SCHEDULE

90 Calendar Days
No. of 1 Month 2 Month 3 Month 4 Month
Category
Personnel 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4

Project Manager 1

Project Engineer 1

Materials Engineer 1

Const. Foreman 1

Safety Officer 1

Health Personnel 1

Sanitation Aide 1

Electrician 1

Skilled Worker 1

Laborers 11

TOTAL 20

Submitted By:
KIM HOWELL R. SECLOT
Proprietor/Manager

SGM CONSTRUCTION
4
PROJECT NAME: REHABILITATION (COMPLETION) OF MULTI-PURPOSE BUILDING February 03, 2023
OF MUNICIPAL GYM BALIANGAO, MISAMIS OCCIDENTAL
LOCATION: BALIANGAO, MISAMIS OCCIDENTAL

EQUIPMENT UTILIZATION SCHEDULED

90 Calendar Days
No. of 1 Month 2 Month 3 Month 4 Month
Category/Equipment
Equipment 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4

Port. Mist Sanitation Test 1

Thermal Scanner 1

Power Spray 1

Minor Tools 1

TOTAL 4

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION
 PROJECT NAME: REHABILITATION (COMPLETION) OF MULTI-PURPOSE BUILDING OF February 03, 2023
MUNICIPAL GYM BALIANGAO, MISAMIS OCCIDENTAL

LOCATION: BALIANGAO, MISAMIS OCCIDENTAL

Bar Chart & S-Curve

Item No. Description Unit Quantity Unit Cost Total Cost Percentage 10 days 10 days 10 days 10 days 10 days 10 days 10 days 10 days 10 days 10 days 10 days 10 days
PROVISION OF FIELD OFFICE
A.1.1(8) FOR THE ENGINEER (RENTAL 3.00 1,970.27 5,910.81 0.30% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03%
Month
BASIS)
Lump
B.3 PERMITS AND CLEARANCES 1.00 38,605.00 38,605.00 1.99% 0.66% 0.66% 0.66%
Sum
PROJECT
B.5 Each 1.00 8,351.00 8,351.00 0.43% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04%
BILLBOARD/SIGNBOARD
OCCUPATIONAL SAFETY AND Lump
B.7 (2) 1.00 271,499.92 271,499.92 13.99% 1.17% 1.17% 1.17% 1.17% 1.17% 1.17% 1.17% 1.17% 1.17% 1.17% 1.17% 1.17%
HEALTH PROGRAM Sum
GENERAL SCAFFOLDING AND Lump
B.24 1.0 149,660.00 149,660.00 7.71% 7.71%
SHORING Sum
CEILING (PVC ON METAL
1003(2)g Sq.M 552.0 924.88 510,533.76 26.31% 26.31%
FRAME)
CONDUITS, BOXES & FITTINGS
Lump
1100(10) (CONDUIT WORKS/CONDUIT 1.00 132,228.88 132,228.88 6.81% 6.81%
Sum
ROUGH-IN)
Lump
1101(33) WIRES AND WIRING DEVICES 1.00 311,008.60 311,008.60 16.03% 5.34% 5.34% 5.34%
Sum
PANELBOARD WITH MAIN & Lump
1102(1) 1.00 473,298.00 473,298.00 24.39% 6.10% 6.10% 6.10% 6.10%
BRANCH BREAKERS Sum
PROPELLER (TUBE AXIAL ROOF
1200(4)c Set 2.00 19,649.00 39,298.00 2.03% 1.01% 1.01%
MOUNTED)
ONE MILLION NINE HUNDRED FORTY THOUSAND THREE HUNDRED
1,940,393.97 100%
NINETY THREE PESOS AND 97/100
Periodeic 9.60% 35.02% 7.23% 6.57% 12.67% 7.33% 7.33% 8.34% 2.24% 1.23% 1.23% 1.23%
Planned
Commulative 9.60% 44.62% 51.85% 58.42% 71.09% 78.42% 85.74% 94.08% 96.32% 97.55% 98.77% 100.00%
Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager
`
SGM CONSTRUCTION
 February 03, 2023
PROJECT NAME: PERT / CPM
LOCATION:

50 DAYS
500(3) 50 DAYS

5 DAYS 5 DAYS 105(1)a 100(1) 605(1)

II IV

START I 100(1)A 200(1) B.7(1) B.9

FINISH

III

B.5 311(1)
103(1)A B.9

V
5 DAYS
102(2)
B.8(1)

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION