Professional Documents
Culture Documents
PROGRAM OF WORKS
Item No. Description Unit Quantity Unit Cost Total Cost Percentage
REMOVAL OF ACTUAL
101 Cu.m 3.90 6,964.10 27,159.99 9.07%
STRUCTURE
1043(1) PVC DOORS AND FRAMES set 1.00 4,760.00 4,760.00 1.59%
Submitted By:
KIM HOWELL R. SECLOT
Proprietor/Manager
SGM CONSTRUCTION
PROJECT NAME: REHABILITATION/IMPROVEMENT OF PUBLIC
February 28, 2023
BUILDING (EXTENSION OF 4MX4M ROOM @MPDC OFFICE)
BILL OF QUANTITIES
(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)
15,960.00 15,960.00
16,940.00 16,940.00
1,491.71 47,138.03
Two Hundred Seventeen Pesos Fourteen Thousand Nine Hundred
1032 PAINTING WORKS Sq.m. 68.65 and 66/100 Forty Two Pesos and 35/100
217.66 14,942.35
357.16 12,857.76
10,550.40 10,550.40
Submitted By:
SGM CONSTRUCTION
`
PROJECT NAME: REHABILITATION/IMPROVEMENT OF PUBLIC BUILDING
February 28, 2023
(EXTENSION OF 4MX4M ROOM @MPDC OFFICE)
DETAILED ESTIMATES
B) Equipment:
1 Backhoe for 1 day @P 9,600.00 = P 9,600.00
1 Dump Truck for 1 day @P 8,500.00 = P 8,500.00
18,100.00
C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
2 Labor for 1 day @P 350.00 = P 700.00
1,300.00
Indirect Cost:
OCM = P 2,910.00
PROFIT = P 1,940.00
Tax/VAT = P 2,910.00
7,760.00
B) Equipment:
1 Backhoe for 1 day @P 9,600.00 = P 9,600.00
1 Dump Truck for 1 day @P 8,500.00 = P 8,500.00
18,100.00
C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
3 Labor for 1 day @P 350.00 = P 1,050.00
1,650.00
Indirect Cost:
OCM = P 2,962.50
PROFIT = P 1,975.00
Tax/VAT = P 2,962.50
7,900.00
C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
3 Labor for 1 day @P 350.00 = P 1,050.00
1,650.00
Indirect Cost:
OCM = P 1,834.50
PROFIT = P 1,223.00
Tax/VAT = P 1,834.50
4,892.00
B) Equipment:
1 One Bagger Mixer for 1 day @P 78.32 = P 78.32
1 Concrete Vibrator for 1 day @P 8.24 = P 8.24
1 Water Truck for 1 day @P 27.76 = P 27.76
114.32
C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
4 Skilled Worker for 1 day @P 450.00 = P 1,800.00
8 Labor for 1 day @P 350.00 = P 2,800.00
5,200.00
Indirect Cost:
OCM = P 1,996.40
PROFIT = P 1,330.93
Tax/VAT = P 1,996.40
5,323.73
C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
2 Skilled Worker for 1 day @P 450.00 = P 900.00
8 Labor for 1 day @P 350.00 = P 2,800.00
4,300.00
Indirect Cost:
OCM = P 918.90
PROFIT = P 612.60
Tax/VAT = P 918.90
2,450.40
B) Equipment:
C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
2 Skilled Worker for 1 day @P 450.00 = P 900.00
3 Labor for 1 day @P 350.00 = P 1,050.00
2,550.00
Indirect Cost:
OCM = P 2,382.00
PROFIT = P 1,588.00
Tax/VAT = P 2,382.00
6,352.00
B) Equipment:
1 Welding Machine for 2 day @P 850.00 = P 1,700.00
1 Cutting Outfit for 2 day @P 360.00 = P 720.00
2,420.00
C) Labor:
1 Foreman for 2 day @P 600.00 = P 1,200.00
2 Skilled Worker for 2 day @P 450.00 = P 1,800.00
4 Labor for 2 day @P 350.00 = P 2,800.00
5,800.00
Indirect Cost:
OCM = P 2,733.00
PROFIT = P 1,822.00
Tax/VAT = P 2,733.00
7,288.00
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
1 Labor for 1 day @P 350.00 = P 350.00
1,400.00
Indirect Cost:
OCM = P 787.50
PROFIT = P 525.00
Tax/VAT = P 787.50
2,100.00
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
1 Labor for 1 day @P 350.00 = P 350.00
1,400.00
Indirect Cost:
OCM = P 2,370.00
PROFIT = P 1,580.00
Tax/VAT = P 2,370.00
6,320.00
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
1 Labor for 1 day @P 350.00 = P 350.00
1,400.00
Indirect Cost:
OCM = P 510.00
PROFIT = P 340.00
Tax/VAT = P 510.00
1,360.00
B) Equipment:
C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
2 Electrician for 1 day @P 450.00 = P 900.00
2 Labor for 1 day @P 350.00 = P 700.00
2,200.00
Indirect Cost:
OCM = P 1,710.00
PROFIT = P 1,140.00
Tax/VAT = P 1,710.00
4,560.00
B) Equipment:
C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
2 Skilled Worker for 1 day @P 450.00 = P 900.00
4 Labor for 1 day @P 350.00 = P 1,400.00
2,900.00
B) Equipment:
C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
2 Skilled Worker for 1 day @P 450.00 = P 900.00
4 Labor for 1 day @P 350.00 = P 1,400.00
2,900.00
Indirect Cost:
OCM = P 5,050.50
PROFIT = P 3,367.00
Tax/VAT = P 5,050.50
13,468.00
B) Equipment:
C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
2 Skilled Worker for 1 day @P 450.00 = P 900.00
4 Labor for 1 day @P 350.00 = P 1,400.00
2,900.00
Indirect Cost:
OCM = P 1,600.95
PROFIT = P 1,067.30
Tax/VAT = P 1,600.95
4,269.20
B) Equipment:
C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
2 Skilled Worker for 1 day @P 450.00 = P 900.00
4 Labor for 1 day @P 350.00 = P 1,400.00
2,900.00
Indirect Cost:
OCM = P 1,377.60
PROFIT = P 918.40
Tax/VAT = P 1,377.60
3,673.60
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
Indirect Cost:
OCM = P 1,130.40
PROFIT = P 753.60
Tax/VAT = P 1,130.40
3,014.40
Submitted By:
ACCOMPLISHMENT
25.00% 25.00% 25.00% 25.00%
CASH FLOW
74,874.87 74,874.87 74,874.87 74,874.87
CUMULATIVE ACCOMPLISHMENT
25.00% 50.00% 75.00% 100.00%
Submitted By:
SGM CONSTRUCTION
PROJECT NAME: REHABILITATION/IMPROVEMENT OF PUBLIC BUILDING (EXTENSION OF 4MX4M ROOM
February 28, 2023
@MPDC OFFICE)
LOCATION: TUNO, DON VICTORIANO, MISAMIS OCCIDENTAL
Project Manager 1
Project Engineer 1
Materials Engineer 1
Construction Foreman 1
Electrician 2
Skilled Worker 12
Laborers 22
TOTAL 40
Submitted By:
SGM CONSTRUCTION
PROJECT NAME: REHABILITATION/IMPROVEMENT OF PUBLIC BUILDING (EXTENSION OF
February 28, 2023
4MX4M ROOM @MPDC OFFICE)
Backhoe 1
Dump Truck 1
Plate Compactor 1
Concrete Vibrator 1
Water Truck 1
Bar Cutter 1
Bar Bender 1
Welding Machine 1
Cutting Outfit 1
TOTAL 10
Submitted By:
SGM CONSTRUCTION
PROJECT NAME: REHABILITATION/IMPROVEMENT OF PUBLIC BUILDING (EXTENSION OF 4MX4M ROOM @MPDC
February 28, 2023
OFFICE)
LOCATION: TUNO, DON VICTORIANO, MISAMIS OCCIDENTAL
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
REMOVAL OF ACTUAL
101 Cu.m 3.90 6,964.10 27,159.99 9.07% 5.44% 3.63%
STRUCTURE
802 EXCAVATION Cu.m. 6.94 3,984.15 27,650.00 9.23% 9.23%
405 STRUCTURAL CONCRETE Cu.m. 2.52 7,394.07 18,633.05 6.22% 3.11% 3.11%
704 MASONRY WORKS Sq.m 66.3 335.12 22,231.86 7.42% 5.57% 1.86%
403 METAL STRUCTURE kgs 135.60 188.11 25,507.71 8.52% 4.68% 3.83%
1043(1) PVC DOORS AND FRAMES set 1.00 4,760.00 4,760.00 1.59% 1.59%
1013 METAL ROOFING L.m. 36.00 357.16 12,857.76 4.29% 3.01% 1.29%
SPL-1 BILLBOARD lot 1.00 10,550.40 10,550.40 3.52% 0.39% 0.39% 0.39% 0.39% 0.39% 0.39% 0.39% 0.39% 0.39%
50 DAYS
500(3) 50 DAYS
III
B.5 311(1)
103(1)A B.9
V
5 DAYS
102(2)
B.8(1)
Submitted By:
SGM CONSTRUCTION