CONSTRUCTION OF BIOSECURED SWINE FACILITY

Don Victoriano, Misamis Occidental - Php 6,000,000.00

PROGRAM OF WORKS

Item DESCRIPTION/MATERIALS Quantity Unit Unit Total Percentage

No. Cost Cost
I Other General Requirements

B.3 Permits and Clearances 1.00 l.s 70,000.00 70,000.00 1.17%

B.5 Project Billboard/Signboard 2.00 each 10,010.00 20,020.00 0.33%

B.7 (1) Occupational Safety and Health 4.17 mo 35,776.48 149,187.92 2.49%

B.9 Mobilization/Demobilization 1.00 l.s 72,800.00 72,800.00 1.22%

II Civil/Sanitary/Plumbing/Mechanical/
Other Works

Part A. Earthworks

800(1) Clearing and Grubbing 1,197.00 sq.m 127.42 152,521.74 2.55%

803(1) Structure Excavation 130.00 cu.m 1,184.59 153,996.70 2.57%

804 (1) Embankment 71.60 cu.m 1,175.14 84,140.02 1.40%

Part B. Plain and Reinforced Concrete Work

900 (7) Reinforced Concrete 84.20 cu.m 8,604.13 724,467.75 12.09%

902 Reinforcing Steel 8,420.00 kg 147.63 1,243,044.60 20.75%

903 Formworks and Falseworks 1.00 l.s 38,265.50 38,265.50 0.64%

Part C. Finishings and Other Civil Works

1002 (27) Plumbing Works 1.00 l.s 144,788.00 144,788.00 2.42%

1003 Carpentry and Joinery Works 574.00 sq.m 495.21 284,250.54 4.75%

1008 Aluminum Glass Windows 1.69 sq.m 21,207.10 35,834.00 0.60%

1010(2) Doors 5.67 sq.m 9,679.01 54,879.99 0.92%

1014 Prepainted Metal Sheets 474.80 sq.m 597.73 283,802.20 4.74%

1018 Ceramic/Granite Tiles 18.25 sq.m 4,409.42 80,471.92 1.34%

 1032 Painting, Varnishing and Other Related Works 1,155.70 sq.m 241.08 278,616.16 4.65%

1043(2) PVC Doors and Frames 2.00 set 5,180.00 10,360.00 0.17%

1046 Masonry Works 505.90 sq.m 880.30 445,343.77 7.43%

1047 Metal Structures 12,032.00 kg 63.50 764,032.00 12.76%

Part D. Electrical

Conduits, Boxes and Fittings (Conduit Works/

1100(10) 1.00 l.s 61,544.00 61,544.00 1.03%
Conduits Rough-in)

1101(33) Wires and Wiring Devices 1.00 l.s 118,688.15 118,688.15 1.98%

Part E. Mechanical

1200(5)c Exhaust Fan 4.00 sets 2,712.50 10,850.00 0.18%

1200(14) Ventilation 1.00 l.s 60,392.98 60,392.98 1.01%

III. Fencing

1722 (1)b Fence (Precast) 5.21 sq.m 10,432.22 54,351.87 0.91%

1722 (1)c Fence (Cyclone/Welded Wire) 260.00 sq.m 1,424.92 370,479.20 6.18%

IV. Others

SPL 1 100KG Self Feeder 10.00 set 6,545.00 65,450.00 1.09%

SPL 2 DA Marker 1.00 set 2,644.45 2,644.45 0.04%

SPL 3 Temporary Bunkhouse 1.00 l.s 154,770.00 154,770.00 2.58%

TOTAL AMOUNT 5,989,993.45 100.00%

AMOUNT IN WORDS:

FIVE MILLION NINE HUNDRED EIGHTY NINE THOUSAND NINE HUNDRED NINETY THREE PESOS AND 45/100

Submitted By:

KIM HOWELL R. SECLOT March 13, 2023

Proprietor/Manager

SGM CONSTRUCTION

Signed and sealed by ENGR. ADRIAN B. CAMBEL

RPAE/RPABE
Standard Form Number: SF-INFR-55
Revised on: August 11, 2004

BILL OF QUANTITIES

CONSTRUCTION OF BIOSECURED SWINE FACILITY

₱6,000,000.00
Don Victoriano, Misamis Occidental

Unit Price Amount

Description Unit Quantity
(Pesos) (Pesos)

Seventy Thousand Pesos

Seventy Thousand Pesos Only
B.3 Permits and Clearances l.s 1.00 Only

Php 70,000.00 Php 70,000.00

Ten Thousand Ten Pesos Twenty Thousand Twenty

B.5 Project Billboard/Signboard each 2.00 Only Pesos Only

Php 10,010.00 Php 20,020.00

Thirty Five Thousand Seven One Hundred Forty Nine

Occupational Safety and Hundred Seventy Six Pesos Thousand One Hundred Eighty
B.7 (1) mo 4.17 and 48/100 Seven Pesos and 92/100
Health

Php 35,776.48 Php 149,187.92

Seventy Two Thousand Eight Seventy Two Thousand Eight

B.9 Mobilization/Demobilization l.s 1.00 Hundred Pesos Only Hundred Pesos Only

Php 72,800.00 Php 72,800.00

One Hundred Fifty Two

One Hundred Twenty Seven
Thousand Five Hundred
800(1) Clearing and Grubbing sq.m 1,197.00 Pesos and 42/100
Twenty One Pesos and 74/100

Php 127.42 Php 152,521.74

One Hundred Fifty Three

One Thousand One Hundred
Thousand Nine Hundred Ninety
803(1) Structure Excavation cu.m 130.00 Eighty Four Pesos and 59/100 Six Pesos and 70/100
Php 1,184.59 Php 153,996.70
One Thousand One Hundred Eighty Four Thousand One
Seventy Five Pesos and Hundred Forty Pesos and
804 (1) Embankment cu.m 71.60 14/100 02/100
Php 1,175.14 Php 84,140.02
Seven Hundred Twenty Four
Eight Thousand Six Hundred
Thousand Four Hundred Sixty
900 (7) Reinforced Concrete cu.m 84.20 Four Pesos and 13/100
Seven Pesos and 75/100

Php 8,604.13 Php 724,467.75

One Million Two Hundred Forty

One Hundred Forty Seven
Three Thousand Forty Four
902 Reinforcing Steel kg 8,420.00 Pesos and 63/100
Pesos and 60/100

Php 147.63 Php 1,243,044.60

Thirty Eight Thousand Two Thirty Eight Thousand Two
Hundred Sixty Five Pesos and Hundred Sixty Five Pesos and
903 Formworks and Falseworks l.s 1.00 50/100 50/100
Php 38,265.50 Php 38,265.50
 One Hundred Forty Four One Hundred Forty Four
Thousand Seven Hundred Thousand Seven Hundred
1002 (27) Plumbing Works l.s 1.00 Eighty Eight Pesos Only Eighty Eight Pesos Only

Php 144,788.00 Php 144,788.00

Two Hundred Eighty Four

Four Hundred Ninety Five
Carpentry and Joinery Thousand Two Hundred Fifty
1003 sq.m 574.00 Pesos and 21/100
Works Pesos and 54/100

Php 495.21 Php 284,250.54

Twenty One Thousand Two Thirty Five Thousand Eight

Hundred Seven Pesos and Hundred Thirty Four Pesos
1008 Aluminum Glass Windows sq.m 1.69 10/100 Only

Php 21,207.10 Php 35,834.00

Nine Thousand Six Hundred Fifty Four Thousand Eight

Seventy Nine Pesos and Hundred Seventy Nine Pesos
1010(2) Doors sq.m 5.67 01/100 and 99/100

Php 9,679.01 Php 54,879.99

Two Hundred Eighty Three

Five Hundred Ninety Seven
Thousand Eight Hundred Two
1014 Prepainted Metal Sheets sq.m 474.80 Pesos and 73/100
Pesos and 20/100

Php 597.73 Php 283,802.20

Eighty Thousand Four

Four Thousand Four Hundred
Hundred Seventy One Pesos
1018 Ceramic/Granite Tiles sq.m 18.25 Nine Pesos and 42/100
and 92/100

Php 4,409.42 Php 80,471.92

Two Hundred Seventy Eight

Two Hundred Forty One
Painting, Varnishing and Thousand Six Hundred Sixteen
1032 sq.m 1,155.70 Pesos and 08/100
Other Related Works Pesos and 16/100

Php 241.08 Php 278,616.16

Five Thousand One Hundred Ten Thousand Three Hundred

1043(2) PVC Doors and Frames set 2.00 Eighty Pesos Only Sixty Pesos Only

Php 5,180.00 Php 10,360.00

Four Hundred Forty Five

Eight Hundred Eighty Pesos
Thousand Three Hundred Forty
1046 Masonry Works sq.m 505.90 and 30/100
Three Pesos and 77/100

Php 880.30 Php 445,343.77

Seven Hundred Sixty Four

Sixty Three Pesos and 50/100 Thousand Thirty Two Pesos
1047 Metal Structures kg 12,032.00 Only

Php 63.50 Php 764,032.00

Sixty One Thousand Five Sixty One Thousand Five

Conduits, Boxes and Fittings Hundred Forty Four Pesos Hundred Forty Four Pesos
1100(10) (Conduit Works/ Conduits l.s 1.00 Only Only
Rough-in)
Php 61,544.00 Php 61,544.00

One Hundred Eighteen One Hundred Eighteen

Thousand Six Hundred Eighty Thousand Six Hundred Eighty
1101(33) Wires and Wiring Devices l.s 1.00 Eight Pesos and 15/100 Eight Pesos and 15/100

Php 118,688.15 Php 118,688.15

Two Thousand Seven

Ten Thousand Eight Hundred
Hundred Twelve Pesos and
1200(5)c Exhaust Fan sets 4.00 Fifty Pesos Only
50/100

Php 2,712.50 Php 10,850.00

 Sixty Thousand Three Sixty Thousand Three
Hundred Ninety Two Pesos Hundred Ninety Two Pesos and
1200(14) Ventilation l.s 1.00 and 98/100 98/100

Php 60,392.98 Php 60,392.98

Fifty Four Thousand Three

Ten Thousand Four Hundred
Hundred Fifty One Pesos and
1722 (1)b Fence (Precast) sq.m 5.21 Thirty Two Pesos and 22/100
87/100

Php 10,432.22 Php 54,351.87

Three Hundred Seventy
One Thousand Four Hundred Thousand Four Hundred
Fence (Cyclone/Welded
1722 (1)c sq.m 260.00 Twenty Four Pesos and 92/100 Seventy Nine Pesos and
Wire) 20/100
Php 1,424.92 Php 370,479.20

Six Thousand Five Hundred Sixty Five Thousand Four

SPL 1 100KG Self Feeder set 10.00 Forty Five Pesos Only Hundred Fifty Pesos Only

Php 6,545.00 Php 65,450.00

Two Thousand Six Hundred Two Thousand Six Hundred

SPL 2 DA Marker set 1.00 Forty Four Pesos and 45/100 Forty Four Pesos and 45/100

Php 2,644.45 Php 2,644.45

One Hundred Fifty Four One Hundred Fifty Four

Thousand Seven Hundred Thousand Seven Hundred
SPL 3 Temporary Bunkhouse l.s 1.00 Seventy Pesos Only Seventy Pesos Only

Php 154,770.00 Php 154,770.00

Total 5,989,993.45

Amount in Words:
FIVE MILLION NINE HUNDRED EIGHTY NINE THOUSAND NINE HUNDRED NINETY THREE PESOS AND 45/100

Submitted By:

KIM HOWELL R. SECLOT March 13, 2023

Proprietor/Manager

SGM CONSTRUCTION

`
Signed and sealed by ENGR. ADRIAN B. CAMBEL
RPAE/RPABE
PROJECT NAME: CONSTRUCTION OF BIOSECURED SWINE FACILITY March 13, 2023

LOCATION: DON VICTORIANO, MISAMIS OCCIDENTAL

DETAILED ESTIMATES

I Other General Requirements

B.3 Permits and Clearances 1.00 l.s
A) Materials:
1.00 lot Common Materials @P 50,000.00 = P 50,000.00
50,000.00

B) Equipment:

C) Labor:

Direct Cost = P 50,000.00

Indirect Cost:
OCM = P 7,500.00
PROFIT = P 5,000.00
Tax/VAT = P 7,500.00
20,000.00

Unit Cost = P 70,000.00

B.5 Project Billboard/Signboard 2.00 each

A) Materials:
2.00 pc Tarpaulin 4' x 8' (for DA) @P 960.00 = P 1,920.00
2.00 pc Tarpaulin 8' x 8' (for COA) @P 960.00 = P 1,920.00
6.00 pc 1/4" thk. Marine Plywood @P 900.00 = P 5,400.00
50.00 pc 2"x2"x8' Coco Lumber @P 56.00 = P 2,800.00
6.00 kg Asstd. Nails @P 85.00 = P 510.00
12,550.00

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 14,300.00

Indirect Cost:
OCM = P 2,145.00
PROFIT = P 1,430.00
Tax/VAT = P 2,145.00
5,720.00

Unit Cost = P 10,010.00

B.7 (1) Occupational Safety and Health 4.17 mo
A) Materials:
32.00 man-days PPE (Safety Helmet, Gloves, etc.) @P 600.00 = P 19,200.00
1.00 l.s First Aid Kit @P 1,000.00 = P 1,000.00
12.00 pc Safety Signages (PPE, Warning, Safety) @P 900.92 = P 10,811.04
1.00 roll Caution Tape, 100 ft @P 551.76 = P 551.76
31,562.80
B) Equipment:

C) Labor:
1 Safety Officer for 125 day @P 600.00 = P 75,000.00
75,000.00

Direct Cost = P 106,562.80

Indirect Cost:
OCM = P 15,984.42
PROFIT = P 10,656.28
Tax/VAT = P 15,984.42
42,625.12

Unit Cost = P 35,776.48

B.9 Mobilization/Demobilization 1.00 l.s

A) Materials:

B) Equipment:
1 Low Bed Trailer for 2 trips @P 26,000.00 = P 52,000.00
52,000.00

C) Labor:

Direct Cost = P 52,000.00

Indirect Cost:
OCM = P 7,800.00
PROFIT = P 5,200.00
Tax/VAT = P 7,800.00
20,800.00

Unit Cost = P 72,800.00

 II Civil/Sanitary/Plumbing/Mechanical/Other Works
Part A. Earthworks
800(1) Clearing and Grubbing 1,197.00 sq.m
A) Materials:

B) Equipment:
2 Dumptruck for 3 day @P 11,360.00 = P 68,160.00
1 Backhoe for 3 day @P 12,296.00 = P 36,888.00
105,048.00
C) Labor:
1 Foreman for 3 day @P 600.00 = P 1,800.00
2 Labor for 3 day @P 350.00 = P 2,100.00
3,900.00

Direct Cost = P 108,948.00

Indirect Cost:
OCM = P 16,342.20
PROFIT = P 10,894.80
Tax/VAT = P 16,342.20
43,579.20

Unit Cost = P 127.42

803(1) Structure Excavation 130.00 cu.m

A) Materials:

B) Equipment:
2 Dump Truck for 3 day @P 11,360.00 = P 68,160.00
1 Backhoe for 3 day @P 12,296.00 = P 36,888.00
105,048.00

C) Labor:
1 Foreman for 3 day @P 600.00 = P 1,800.00
3 Labor for 3 day @P 350.00 = P 3,150.00
4,950.00

Direct Cost = P 109,998.00

Indirect Cost:
OCM = P 16,499.70
PROFIT = P 10,999.80
Tax/VAT = P 16,499.70
43,999.20

Unit Cost = P 1,184.59

804 (1) Embankment 71.60 cu.m
A) Materials:
90.00 cu.m Filling Materials (20% sf) delivered on site @P 336.00 = P 30,240.00
30,240.00

B) Equipment:
1 Plate Compactor for 2 day @P 984.00 = P 1,968.00
1 Backhoe for 2 day @P 12,296.00 = P 24,592.00
26,560.00

C) Labor:
1 Foreman for 2 day @P 600.00 = P 1,200.00
3 Labor for 2 day @P 350.00 = P 2,100.00
3,300.00

Direct Cost = P 60,100.00

Indirect Cost:
OCM = P 9,015.00
PROFIT = P 6,010.00
Tax/VAT = P 9,015.00
24,040.00

Unit Cost = P 1,175.14

Part B. Plain and Reinforced Concrete Work

900 (7) Reinforced Concrete 84.20 cu.m
A) Materials:
767.00 bag Portland Cement @P 305.00 = P 233,935.00
43.00 cu.m Washed Sand @P 1,905.64 = P 81,942.52
85.00 cu.m Gravel (Includes Gravel bed) @P 1,805.64 = P 153,479.40
469,356.92

B) Equipment:
1 Concrete Bagger Mixer for 10 day @P 1,376.00 = P 13,760.00
1 Concrete Vibrator for 10 day @P 986.00 = P 9,860.00
23,620.00

C) Labor:
1 Foreman for 10 day @P 600.00 = P 6,000.00
1 Skilled Worker for 10 day @P 450.00 = P 4,500.00
4 Labor for 10 day @P 350.00 = P 14,000.00
24,500.00

Direct Cost = P 517,476.92

Indirect Cost:
OCM = P 77,621.54
PROFIT = P 51,747.69
Tax/VAT = P 77,621.54
206,990.77

Unit Cost = P 8,604.13

902 Reinforcing Steel 8,420.00 kg
A) Materials:
5,052.00 kg 10mm dia. Deformed Bar @P 47.00 = P 237,444.00
6,315.00 kg 12mm dia. Deformed Bar @P 49.00 = P 309,435.00
4,631.00 kg 16mm dia. Deformed Bar @P 51.00 = P 236,181.00
506.00 kg #16 G.I Tie Wire @P 80.00 = P 40,480.00
823,540.00

B) Equipment:
1 Rebar Cutter for 6 day @P 1,758.00 = P 10,548.00
1 Rebar Bender for 6 day @P 2,812.00 = P 16,872.00
27,420.00

C) Labor:
1 Foreman for 6 day @P 600.00 = P 3,600.00
3 Skilled Worker for 6 day @P 450.00 = P 8,100.00
12 Labor for 6 day @P 350.00 = P 25,200.00
36,900.00

Direct Cost = P 887,860.00

Indirect Cost:
OCM = P 133,179.00
PROFIT = P 88,786.00
Tax/VAT = P 133,179.00
355,144.00

Unit Cost = P 147.63

903 Formworks and Falseworks 1.00 l.s

A) Materials:
200.00 bd.ft Assorted Coco Lumber @P 56.00 = P 11,200.00
4.50 kg Assorted Nails @P 85.00 = P 382.50
25.00 pc 1/4" Ordinary Plywood @P 450.00 = P 11,250.00
22,832.50

B) Equipment:

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
6 Labor for 1 day @P 350.00 = P 2,100.00
4,500.00

Direct Cost = P 27,332.50

Indirect Cost:
OCM = P 4,099.88
PROFIT = P 2,733.25
Tax/VAT = P 4,099.88
10,933.00

Unit Cost = P 38,265.50

 Part C. Finishings and Other Civil Works
1002 (27) Plumbing Works 1.00 l.s
A) Materials:
1.00 lot Sanitary Works @P 45,600.00 = P 45,600.00
1.00 lot Water Line Works @P 54,320.00 = P 54,320.00
99,920.00

B) Equipment:

C) Labor:
1 Foreman for 2 day @P 600.00 = P 1,200.00
1 Skilled Worker for 2 day @P 450.00 = P 900.00
2 Labor for 2 day @P 350.00 = P 1,400.00
3,500.00

Direct Cost = P 103,420.00

Indirect Cost:
OCM = P 15,513.00
PROFIT = P 10,342.00
Tax/VAT = P 15,513.00
41,368.00

Unit Cost = P 144,788.00

1003 Carpentry and Joinery Works 574.00 sq.m

A) Materials:
82.00 pc 4.5mm Fiber Cement Board @P 445.00 = P 36,490.00
305.00 pc Double Furring (50mmx18mmx0.50mmx5mm) @P 80.00 = P 24,400.00
80.00 pc Wall Angle (25mmx25mmx0.5mx3m) @P 34.00 = P 2,720.00
4,592.00 pc Blind Rivets @P 1.50 = P 6,888.00
58.00 pc W clip @P 520.00 = P 30,160.00
148.00 pc Carrying Channel (38mmx12mmx0.5mx5m) @P 90.00 = P 13,320.00
72.00 pc 3/4" Marine Plywood @P 1,065.00 = P 76,680.00
26.00 pc Stainless Cabinet Handle @P 69.00 = P 1,794.00
26.00 pc Stainless Drawer guide @P 176.00 = P 4,576.00
9.00 kg Concrete Nail @P 180.00 = P 1,620.00
198,648.00

B) Equipment:
1 Grinder for 1 day @P 920.00 = P 920.00
1 Handrill for 1 day @P 920.00 = P 920.00
1,840.00

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

Direct Cost = P 203,038.00

Indirect Cost:
OCM = P 30,455.70
PROFIT = P 20,303.80
Tax/VAT = P 30,455.70
81,215.20

Unit Cost = P 495.21

 1008 Aluminum Glass Windows 1.69 sq.m
A) Materials:
2.00 sq.m 1 unit-W1 - 1.2mx1.2m Tinted Glass Sliding @P 6,600.00 = P 13,200.00
Window with Analok Frame
1 unit-W2 - 0.5mx0.5m Tinted Glass Awning
2.00 sq.m window with Analok Frame @P 5,500.00 = P 11,000.00
24,200.00

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

Direct Cost = P 25,600.00

Indirect Cost:
OCM = P 3,840.00
PROFIT = P 2,560.00
Tax/VAT = P 3,840.00
10,240.00

Unit Cost = P 21,207.10

1010(2) Doors 5.67 sq.m

A) Materials:
6.00 sq.m 3 units-D1 - 0.90mx2.10m- Panel Door with @P 6,300.00 = P 37,800.00
Jamb and Complete Accessories
37,800.00

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

Direct Cost = P 39,200.00

Indirect Cost:
OCM = P 5,880.00
PROFIT = P 3,920.00
Tax/VAT = P 5,880.00
15,680.00

Unit Cost = P 9,679.01

1014 Prepainted Metal Sheets 474.80 sq.m
A) Materials:
238.00 sq.m. Prepainted Metal Roofing Rib-type, Long span @P 388.50 = P 92,463.00
Ga.26
214.00 ln.m Pre-Fab Box gutter, Ga.24x2.44m @P 300.00 = P 64,200.00
167.00 ln.m Prepainted Ridge Roll, Ga.24x2.44m @P 204.00 = P 34,068.00
4,748.00 pc Texscrew @P 2.00 = P 9,496.00
3.00 gal Roof Sealant @P 246.00 = P 738.00
200,965.00

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 202,715.00

Indirect Cost:
OCM = P 30,407.25
PROFIT = P 20,271.50
Tax/VAT = P 30,407.25
81,086.00

Unit Cost = P 597.73

1018 Ceramic/Granite Tiles 18.25 sq.m

A) Materials:
10.00 sq.m 60cmx60cm Ceramic Tiles @P 388.00 = P 3,880.00
10.00 sq.m 30cmx60cm Ceramic Tiles @P 194.00 = P 1,940.00
167.00 bag Tile Adhesive @P 280.00 = P 46,760.00
3.00 bag Tile Grout @P 100.00 = P 300.00
52,880.00

B) Equipment:

C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
5 Skilled Worker for 1 day @P 450.00 = P 2,250.00
5 Labor for 1 day @P 350.00 = P 1,750.00
4,600.00

Direct Cost = P 57,480.00

Indirect Cost:
OCM = P 8,622.00
PROFIT = P 5,748.00
Tax/VAT = P 8,622.00
22,992.00

Unit Cost = P 4,409.42

 1032 Painting, Varnishing and Other Related Works 1,155.70 sq.m
A) Materials:
35.00 gal Acrylic Latex Primer Paint @P 630.00 = P 22,050.00
81.00 gal Acrylic Semi Gloss Latex Paint @P 654.00 = P 52,974.00
47.00 bag Skimcoat @P 475.00 = P 22,325.00
12.00 gal Roof guard Paint White ( for DA. Marker) @P 680.00 = P 8,160.00
11.00 pc Paint Roller w/ paint Tray @P 85.00 = P 935.00
11.00 pc Paint brush @P 45.00 = P 495.00
35.00 gal Quick Drying Enamel Paint @P 684.00 = P 23,940.00
174.00 gal Paint Thinner @P 343.00 = P 59,682.00
12.00 L Silver Aluminum Paint @P 265.00 = P 3,180.00
16.00 L Red lead Metal Oxide Paint @P 164.00 = P 2,624.00
4.00 L Marine Epoxy non-sag @P 199.00 = P 796.00
197,161.00

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
1 Labor for 1 day @P 350.00 = P 350.00
1,850.00

Direct Cost = P 199,011.00

Indirect Cost:
OCM = P 29,851.65
PROFIT = P 19,901.10
Tax/VAT = P 29,851.65
79,604.40

Unit Cost = P 241.08

1043(2) PVC Doors and Frames 2.00 set

A) Materials:
2.00 set 2 unit- D2- 0.60mx2.10m PVC Door with Jamb @P 3,000.00 = P 6,000.00
and Complete Accessories
6,000.00

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

Direct Cost = P 7,400.00

Indirect Cost:
OCM = P 1,110.00
PROFIT = P 740.00
Tax/VAT = P 1,110.00
2,960.00

Unit Cost = P 5,180.00

1046 Masonry Works 505.90 sq.m
A) Materials:
6,577.00 pc 4" CHB @P 15.00 = P 98,655.00
1,640.00 kg 10mm dia. Deformed Bar @P 47.00 = P 77,080.00
26.00 kg #16 G.I Tie Wire @P 80.00 = P 2,080.00
266.00 bag Portland Cement @P 305.00 = P 81,130.00
21.00 cu.m Washed Sand @P 1,905.64 = P 40,018.44
8.00 sq.m 30cmx30cm Decorative Blocks (W3) @P 480.00 = P 3,840.00
302,803.44

B) Equipment:

C) Labor:
1 Foreman for 6 day @P 600.00 = P 3,600.00
2 Skilled Worker for 6 day @P 450.00 = P 5,400.00
3 Labor for 6 day @P 350.00 = P 6,300.00
15,300.00

Direct Cost = P 318,103.44

Indirect Cost:
OCM = P 47,715.52
PROFIT = P 31,810.34
Tax/VAT = P 47,715.52
127,241.38

Unit Cost = P 880.30

1047 Metal Structures 12,032.00 kg

A) Materials:
241.00 pc 2"x3"x1.5mm C-Purlins @P 58.00 = P 13,978.00
301.00 kg 2"x2"x1/4" Angle Bar @P 54.56 = P 16,422.56
277.00 kg 1.5"x1.5"x1/4" Angle Bar @P 45.00 = P 12,465.00
217.00 kg 10mm dia. Deformed Bar @P 47.00 = P 10,199.00
193.00 pc 10mm dia. Turn Buckle @P 165.00 = P 31,845.00
325.00 kg 10mm thk. Base Plate (0.15x0.15) @P 44.00 = P 14,300.00
169.00 kg Anchor Bolt with nut and Washer @P 39.90 = P 6,743.10
41.00 l.m 2" dia. G.I Pipe, Sch.40 (Local) @P 3,360.00 = P 137,760.00
46.00 l.m 12mm dia. Plain Round Bar @P 303.00 = P 13,938.00
53.00 l.m 1" dia. G.I Pipe, Sch.40 (Local) @P 1,596.00 = P 84,588.00
44.00 kg Base Plate (0.10mx0.10mx10mm thk) @P 44.00 = P 1,936.00
47.00 kg Concrete Screw w/ washer (12mmx16mm) @P 42.50 = P 1,997.50
39.00 pc Self locking gate Latch @P 227.00 = P 8,853.00
45.00 l.m 1/2" dia. G.I Pipe, Sch.40 (Local) @P 899.00 = P 40,455.00
57.00 pc 2"x4"x1.5mm C-Purlins @P 58.00 = P 3,306.00
41.00 kg Bolt w/ nut and washer @P 39.90 = P 1,635.90
49.00 sq.ft 1.5mm thk. G.I Sheet plate @P 622.00 = P 30,478.00
40.00 pc 4" dia. PVC Pipe @P 650.00 = P 26,000.00
39.00 pc 4" dia. PVC, Elbow @P 68.00 = P 2,652.00
241.00 kg Welding Rod @P 180.00 = P 43,380.00
502,932.06

B) Equipment:
2 Welding Machine for 6 day @P 968.00 = P 11,616.00
11,616.00

C) Labor:
1 Foreman for 6 day @P 600.00 = P 3,600.00
4 Skilled Worker for 6 day @P 450.00 = P 10,800.00
8 Labor for 6 day @P 350.00 = P 16,800.00
31,200.00

Direct Cost = P 545,748.06

Indirect Cost:
OCM = P 81,862.21
PROFIT = P 54,574.81
Tax/VAT = P 81,862.21
218,299.22

Unit Cost = P 63.50

Part D. Electrical
1100(10) Conduits, Boxes and Fittings (Conduit Works/ Conduits 1.00 l.s
Rough-in)
A) Materials:
1.00 lot Common Materials @P 35,210.00 = P 35,210.00
35,210.00

B) Equipment:

C) Labor:
1 Foreman for 5 day @P 600.00 = P 3,000.00
1 Skilled Worker for 5 day @P 450.00 = P 2,250.00
2 Labor for 5 day @P 350.00 = P 3,500.00
8,750.00

Direct Cost = P 43,960.00

Indirect Cost:
OCM = P 6,594.00
PROFIT = P 4,396.00
Tax/VAT = P 6,594.00
17,584.00

Unit Cost = P 61,544.00

1101(33) Wires and Wiring Devices 1.00 l.s

A) Materials:
1.00 lot Common Materials @P 72,527.25 = P 72,527.25
72,527.25

B) Equipment:

C) Labor:
1 Foreman for 7 day @P 600.00 = P 4,200.00
1 Skilled Worker for 7 day @P 450.00 = P 3,150.00
2 Labor for 7 day @P 350.00 = P 4,900.00
12,250.00

Direct Cost = P 84,777.25

Indirect Cost:
OCM = P 12,716.59
PROFIT = P 8,477.73
Tax/VAT = P 12,716.59
33,910.90

Unit Cost = P 118,688.15

 Part E. Mechanical
1200(5)c Exhaust Fan 4.00 sets
A) Materials:
4.00 set 24" Industrial type Exhaust Fan (Direct-Drive, @P 1,500.00 = P 6,000.00
600w with front and back grill)
6,000.00

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 7,750.00

Indirect Cost:
OCM = P 1,162.50
PROFIT = P 775.00
Tax/VAT = P 1,162.50
3,100.00

Unit Cost = P 2,712.50

1200(14) Ventilation 1.00 l.s

A) Materials:
1.00 lot Cooling Pad System and other materials @P 35,972.44 = P 35,972.44
1.00 lot Side Curtain works and other materials @P 5,415.40 = P 5,415.40
41,387.84

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 43,137.84

Indirect Cost:
OCM = P 6,470.68
PROFIT = P 4,313.78
Tax/VAT = P 6,470.68
17,255.14

Unit Cost = P 60,392.98

 III. Fencing
1722 (1)b Fence (Precast) 5.21 sq.m
A) Materials:
6.00 pc Precast Concrete Post 7' (0.10x0.10), delivered @P 800.00 = P 4,800.00
on site
48.00 bag Portland Cement @P 305.00 = P 14,640.00
3.00 cu.m Washed Sand @P 1,905.64 = P 5,716.92
6.00 cu.m Gravel @P 1,805.64 = P 10,833.84
6.00 kg 10mm dia. deformed bar @P 47.00 = P 282.00
36,272.76

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

Direct Cost = P 38,822.76

Indirect Cost:
OCM = P 5,823.41
PROFIT = P 3,882.28
Tax/VAT = P 5,823.41
15,529.10

Unit Cost = P 10,432.22

1722 (1)c Fence (Cyclone/Welded Wire) 260.00 sq.m

A) Materials:
130.00 sq.m Galvanized Cyclone wire. Ga.10 (2"x2"x5') @P 435.00 = P 56,550.00
13.00 kg 1.5"x1.5"x3/16" Angle Bar @P 54.56 = P 709.28
42.00 l.m 1-1/2" dia. G.I Pipe sch.40, Local @P 2,527.00 = P 106,134.00
86.00 l.m 1/2" dia. G.I Pipe sch.40, Local @P 899.00 = P 77,314.00
102.00 l.m 12mm dia. Plain round Bar @P 46.00 = P 4,692.00
65.00 kg #16 G.I Tie Wire @P 80.00 = P 5,200.00
52.00 kg Welding Rod @P 180.00 = P 9,360.00
259,959.28

B) Equipment:
1 Welding Machine for 1 day @P 968.00 = P 968.00
968.00

C) Labor:
1 Foreman for 1 day @P 600.00 = P 600.00
3 Skilled Worker for 1 day @P 450.00 = P 1,350.00
5 Labor for 1 day @P 350.00 = P 1,750.00
3,700.00

Direct Cost = P 264,627.28

Indirect Cost:
OCM = P 39,694.09
PROFIT = P 26,462.73
Tax/VAT = P 39,694.09
105,850.91

Unit Cost = P 1,424.92

 IV. Others
SPL 1 100KG Self Feeder 10.00 set
A) Materials:
10.00 set 100kg Self Feeder ( complete details see plan) @P 4,500.00 = P 45,000.00
45,000.00

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 46,750.00

Indirect Cost:
OCM = P 7,012.50
PROFIT = P 4,675.00
Tax/VAT = P 7,012.50
18,700.00

Unit Cost = P 6,545.00

SPL 2 DA Marker 1.00 set

A) Materials:
1.00 set Brass of Stainless Plated with Engraved DA @P 1,888.89 = P 1,888.89
Logo and Citations
1,888.89

B) Equipment:

C) Labor:

Direct Cost = P 1,888.89

Indirect Cost:
OCM = P 283.33
PROFIT = P 188.89
Tax/VAT = P 283.33
755.56

Unit Cost = P 2,644.45

 SPL 3 Temporary Bunkhouse 1.00 l.s
A) Materials:
350.00 pc Assorted Coco Lumber @P 56.00 = P 19,600.00
100.00 pc 1/4" thk. Ordinary Plywood @P 450.00 = P 45,000.00
80.00 sheet Corrugated Roofing, 12ft @P 423.00 = P 33,840.00
6.00 kg Assorted CW Nails @P 85.00 = P 510.00
98,950.00

B) Equipment:

C) Labor:
1 Foreman for 4 day @P 600.00 = P 2,400.00
2 Skilled Worker for 4 day @P 450.00 = P 3,600.00
4 Labor for 4 day @P 350.00 = P 5,600.00
11,600.00

Direct Cost = P 110,550.00

Indirect Cost:
OCM = P 16,582.50
PROFIT = P 11,055.00
Tax/VAT = P 16,582.50
44,220.00

Unit Cost = P 154,770.00

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION

Signed and sealed by ENGR. ADRIAN B. CAMBEL

RPAE/RPABE
Standard Form Number: SF-INFR-56
Revised on: August 11, 2004

Contract Name: Construction of Biosecured Swine Facility

Location: Don Victoriano, Misamis Occidental

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

PARTICULAR % WT. 1st Quarter 2nd Quarter

ACCOMPLISHMENT
50.00% 50.00% 50.00%

CASH FLOW
50.00% 2,994,996.73 2,994,996.73

CUMULATIVE ACCOMPLISHMENT
50.00% 50.00% 100.00%

CUMULATIVE CASH FLOW

50.00% 2,994,996.73 5,989,993.45

Submitted By:

KIM HOWELL R. SECLOT March 13, 2023

Proprietor/Manager

SGM CONSTRUCTION

Signed and sealed by ENGR. ADRIAN B. CAMBEL

RPAE/RPABE
PROJECT NAME: CONSTRUCTION OF BIOSECURED SWINE FACILITY March 13, 2023

LOCATION: DON VICTORIANO, MISAMIS OCCIDENTAL

MANPOWER UTILIZATION SCHEDULE

125 Calendar Days
No. of 1 Month 2 Month 3 Month 4 Month 5 Month
Category
Personnel 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4

Project Manager 1

Project Engineer 1
Agricultural
Engineer/Agricultural 1
Biosystems Engineer
Material Engineer 1

Safety Officer 1

Foreman 1

Skilled Worker 10

Laborers 20

TOTAL 36

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION

Signed and sealed by ENGR. ADRIAN B. CAMBEL

RPAE/RPABE
PROJECT NAME: CONSTRUCTION OF BIOSECURED SWINE FACILITY March 13, 2023

LOCATION: DON VICTORIANO, MISAMIS OCCIDENTAL

EQUIPMENT UTILIZATION SCHEDULED

125 Calendar Days
No. of 1 Month 2 Month 3 Month 4 Month 5 Month
Category/Equipment
Equipment 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4

Welding Machine 1

Grinder 1

Handrill 1

Rebar Cutter 1

Rebar Bender 1

Concrete Vibrator 1

Concrete Bagger Mixer 1

Plate Compactor 1

Backhoe 1

Dumptruck 2

TOTAL 9

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION

Signed and sealed by ENGR. ADRIAN B. CAMBEL

RPAE/RPABE
PROJECT NAME: CONSTRUCTION OF BIOSECURED SWINE FACILITY March 13, 2023

LOCATION: DON VICTORIANO, 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 10 days

B.3 Permits and Clearances l.s 1.00 70,000.00 70,000.00 1.17% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09%

B.5 Project Billboard/Signboard each 2.00 10,010.00 20,020.00 0.33% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03%

B.7 (1) Occupational Safety and Health mo 4.17 35,776.48 149,187.92 2.49% 0.19% 0.19% 0.19% 0.19% 0.19% 0.19% 0.19% 0.19% 0.19% 0.19% 0.19% 0.19% 0.19%

B.9 Mobilization/Demobilization l.s 1.00 72,800.00 72,800.00 1.22% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20%

800(1) Clearing and Grubbing sq.m 1,197.00 127.42 152,521.74 2.55% 2.55%

803(1) Structure Excavation cu.m 130.0 1,184.59 153,996.70 2.57% 1.34% 1.23%

804 (1) Embankment cu.m 71.60 1,175.14 84,140.02 1.40% 1.40%

900 (7) Reinforced Concrete cu.m 84.20 8,604.13 724,467.75 12.09% 6.05% 6.05%

902 Reinforcing Steel kg 8,420.00 147.63 1,243,044.60 20.75% 8.30% 6.23% 6.23%

903 Formworks and Falseworks l.s 1.00 38,265.50 38,265.50 0.64% 0.38% 0.26%

1002 (27) Plumbing Works l.s 1.00 144,788.00 144,788.00 2.42% 1.21% 1.21%

1003 Carpentry and Joinery Works sq.m 574.00 495.21 284,250.54 4.75% 2.70% 2.04%

1008 Aluminum Glass Windows sq.m 1.69 21,207.10 35,834.00 0.60% 0.60%

1010(2) Doors sq.m 5.67 9,679.01 54,879.99 0.92% 0.92%

1014 Prepainted Metal Sheets sq.m 474.80 597.73 283,802.20 4.74% 1.66% 1.66% 1.42%

1018 Ceramic/Granite Tiles sq.m 18.25 4,409.42 80,471.92 1.34% 1.34%

1032 Painting, Varnishing and Other Related Works sq.m 1,155.70 241.08 278,616.16 4.65% 2.60% 2.05%

1043(2) PVC Doors and Frames set 2.00 5,180.00 10,360.00 0.17% 0.17%

1046 Masonry Works sq.m 505.90 880.30 445,343.77 7.43% 4.46% 2.97%

1047 Metal Structures kg 12,032.00 63.50 764,032.00 12.76% 5.10% 4.46% 3.19%
Conduits, Boxes and Fittings (Conduit Works/ Conduits
1100(10) l.s 1.00 61,544.00 61,544.00 1.03% 1.03%
Rough-in)
1101(33) Wires and Wiring Devices l.s 1.00 118,688.15 118,688.15 1.98% 0.99% 0.99%

1200(5)c Exhaust Fan sets 4.00 2,712.50 10,850.00 0.18% 0.18%

1200(14) Ventilation l.s 1.00 60,392.98 60,392.98 1.01% 1.01%

1722 (1)b Fence (Precast) sq.m 5.21 10,432.22 54,351.87 0.91% 0.91%

1722 (1)c Fence (Cyclone/Welded Wire) sq.m 260.00 1,424.92 370,479.20 6.18% 3.40% 2.78%

SPL 1 100KG Self Feeder set 10.00 6,545.00 65,450.00 1.09% 1.09%

SPL 2 DA Marker set 1.00 2,644.45 2,644.45 0.04% 0.04%

SPL 3 Temporary Bunkhouse l.s 1.00 154,770.00 154,770.00 2.58% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20%

FIVE MILLION NINE HUNDRED EIGHTY NINE THOUSAND NINE HUNDRED NINETY THREE
5,989,993.45 100%
PESOS AND 45/100
Periodeic 4.59% 3.35% 9.01% 7.11% 13.03% 6.55% 4.97% 3.48% 6.82% 7.84% 11.86% 13.89% 7.51%
Planned
Commulative 4.59% 7.94% 16.95% 24.06% 37.10% 43.65% 48.62% 52.10% 58.91% 66.75% 78.61% 92.49% 100.00%
Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager
`
SGM CONSTRUCTION

Signed and sealed by ENGR. ADRIAN B. CAMBEL

RPAE/RPABE
PROJECT NAME: CONSTRUCTION OF BIOSECURED SWINE March 13, 2023
FACILITY PERT / CPM
LOCATION: DON VICTORIANO, MISAMIS OCCIDENTAL

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