4X4 CONSTRUCTION

Engineers, Architects, Builders

172 Crystal Cave, Baguio City 2600 Philippines
Mobile Number: 0910-882-1877

PROGRAM OF WORK
PROJECT IDENTIFYING INFORMATION:
Region: CAR
Name of Project: CONSTRUCTION OF MODULAR DESIGN FINISHER BUILDING FOR INTEGRATED NATIONAL SWINE PRO
INITIATIVES FOR RECOVERY & EXPANSION PROGRAM IN SUPPORT TO LIVESTOCK PROGRAM
Location: Cayapes, Kapangan, Benguet
Total Project Cost: 4,524,096.83
Duration: 123 Calendar Days

Item No. Item of Work Qty. Unit

B.5 PROJECT BILLBOARD/SIGNBOARDS 2.00 each

B.7(2) OCCUPATIONAL SAFETY AND HEALTH PROGRAM 1.00 l.s
800(1) CLEARING AND GRUBBING 1,200.00 sq.m
803(1)a STRUCTURE EXCAVATION (common soil) 75.94 sq.m
804(a) BACKFILING FROM STRUCTURE EXCAVATION 74.42 cu.m
804(4) GRAVE FILL 21.98 cu.m
STRUCTURAL CONCRETE (Footing, Slab on fill, pathway,
900(1)c2 54.90 cu.m
pedestal), CLASS A, 28 days
STRUCTURE CONCRETE (Tie Beam, Columns, Beams)
900(1) 19.10 cu.m
CLASS A 28 days
902(1) REINFORCING STEEL (deformed) 8,975.95 kgs
903(2) FORMWORKS & FALSEWORKS 473.71 sq.m
1000(1) 50mm-100mm DIA. PVC PIPES, Series 600/Series 1000 42.00 l.m.
1001(6) CATCH BASIN (Concrete /CHB) 10.00 each
1001(9) STORM DRAINAGE AND DOWNSPOUT 1.00 l.s.
1001(11) SEPTIC VAULT 1.00 l.s.
1002(3)A 13mm-50mm DIA PP-R PIPES AND G.I. PIPES 56.00 pcs.
1002(5) PLUMBING FIXTURES 2.00 sets
1002(5)h FLOOR DRAIN PLATES 5.00 sets
1003(1) 4.5mm FIBER CEMENT BOARD ON METAL FRAME CEILING 7.20 sq.m
1,006.00 STEEL DOOR 11.49 sq.m
1,008.00 ALUMINUM GLASS WINDOW 0.30 sq.m
1010(2)b WOODEN PANEL DOOR 17.64 sq.m
FABRICATED METAL ROOFING ACCESSORY
1013(2) 183.00 l.m.
(ridge/hip/rolls/flashing/valley rools
FABRICATED METAL ROOFING ACCESSORY (gutter/fascia
1013(2)c 211.00 sq.m
boards)
1,014.00 METAL SHEETS (Corrugated) 563.50 sq.m
1,018.00 TILES/GRANITE TILES 25.59 sq.m
1027(1) CEMENT PLASTER FINISH 595.72 sq.m
1043(1) PVC DOORS AND FRAMES 4.20 sq.m
1,046.00 100mm NON LOAD BEARING CHB (including RSB) 297.86 sq.m
1047(2)b STRUCTURAL STEEL ROOF TRUSS & FRAMES 2,151.95 kgs
1047(2)c STRUCTURAL STEEL PURLINS 1,874.56 kgs
CONDUIT, BOXES, AND FITTINGS (including installation and
1.00 lot
1101(10) testing of electrical equipment)
WIRES AND WIRING DEVICE (including installation and
1.00 lot
1100(13) testing of electrical equipment)
PANEL BOARD WITH MAIN BREAKER, MOTOR
CONTROLLERS/PANEL (including installation and testing of 1.00 lot
1102(1)
electrical
LIGHTNING equipment)
FIXTURES AND LAMPS (including installation
1.00 lot
1103(1) and testing of electrical equipment)
AIR CONDITIONING AND VENTILATION SYSTEM (including
1.00 lot
1,300.00 installation and testing of electrical equipment
PROVISION OF SELF FEEDER (100kg capacity) AND
1.00 each
SPL.1 AUTOMATIC PIG DRINKER
SPL. 2 PROVISION OF SIDE CURTAIN/PLASTIC ROLL UP 1.00 lot
SPL.3 CONCRETE LOUVER WINDOWS 1.00 l.s.
SPL.4 PERIMETER FENCE 1.00 l.s
SPL.5 STEEL GRATING 911.96 kgs
PROVISION OF WATER TANK W/ STEEL FRAMES 1.00 l.s
SPL.7 PROVISION OF BIOGAS SYSTEM 1.00 l.s.
Total Estimated Project System

BREAK DOWN OF EXPENDITURES:

No Expenditures
Direct Cost
Material
A Labor
Equipment Rental
Total Direct Cost
Indirect Cost
Mark-up: OCM (12% of Total Direct Cost)
Profit (8% of Total Direct)
B
Sub-Total=
Tax (5% of Mark-up + Total Direct Cost)
Total Indirect Cost
Total Estimated Project Cost

(Total Bid of Quantities in Words)

I hereby submit the forgoing bid, I understand the terms and condition of the contract

Four by Four (4x4) Construction

Name of Bidder/ Construction (Firm/Co

Benigno M. Aliping
Name in print & Signature of Contracto
Authorized Representative
CTION
Builders
hilippines
77

RK

NG FOR INTEGRATED NATIONAL SWINE PRODUCTION

N SUPPORT TO LIVESTOCK PROGRAM

Unit Cost (Php) Total Amount % Wt.

(Php)
7,219.80 14,439.60 0.32
86,410.80 86,410.80 1.91
31.53 37,837.80 0.84
902.19 68,512.50 1.51
759.35 56,511.00 1.25
2,798.89 61,519.50 1.36

9,021.74 495,293.40 10.95

9,149.84 174,762.00 3.86

87.53 785,656.94 17.37
251.84 119,296.80 2.64
380.10 15,964.20 0.35
2,069.68 20,696.76 0.46
38,682.00 38,682.00 0.86
64,071.00 64,071.00 1.42
1,012.50 56,700.00 1.25
17,923.50 35,847.00 0.79
685.44 3,427.20 0.08
2,482.37 17,873.10 0.40
3,931.33 45,171.00 1.00
13,986.00 4,195.80 0.09
3,503.57 61,803.00 1.37
163.11 29,849.40 0.66

476.38 100,516.50 2.22

495.93 279,455.40 6.18
1,209.53 30,951.90 0.68
207.17 123,417.00 2.73
1,715.40 7,204.68 0.16
841.30 250,588.36 5.54
 106.38 228,918.77 5.06
55.60 104,224.05 2.30
45,630.90 45,630.90 1.01

34,064.10 34,064.10 0.75

46,179.00 46,179.00 1.02

32,457.60 32,457.60 0.72

149,095.80 149,095.80 3.30

176,998.50 176,998.50 3.91

75,707.10 75,707.10 1.67
17,104.50 17,104.50 0.38
65,973.60 65,973.60 1.46
77.47 70,645.78 1.56
63,592.20 63,592.20 1.41
326,850.30 326,850.30 7.22
4,524,096.83 100.00

% Wt.

0.6207 2,807,933.04
0.1225 554,400.00
0.0521 235,840.00
3,598,173.04

0.0934 422,636.76
0.0636 287,853.84
710,490.61
0.0476 215,433.18
925,923.79
4,524,096.83

Words)

tract

Four by Four (4x4) Construction

Name of Bidder/ Construction (Firm/Company)

Benigno M. Aliping
Name in print & Signature of Contractor/Bidder
Authorized Representative
 4x4 CONSTRUCTION
Engineers, Architect, Builders
172 Crystal Cave, Baguio City 2600 Philippines
Contact No. (0910)882-1877

DETAILED COST ESTIMATE

PROJECT IDENTIFYING INFORMATION:

Region CAR
CONSTRUCTION OF MODULAR DESIGN FINISHER BUILDING FOR INTEGRATED NATIONAL SWIN
Name of the Project
PRODUCTION INITIATIVES FOR RECOVERY & EXPANSION PROGRAM IN SUPPORT TO LIVESTOCK
Location Cayapes, Kapangan, Benguet
Total Project Cost
Duration 123 Calendar Days

B.5 PROJECT BILLBOARD/SIGNBOARD

Quantity: 2.00 each

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 1.00
Unskilled Laborers 2.00 450.00 1.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost (Php)
1/4"x4'x8 marine plywood 3.00 pcs 420.00
Good lumber 60.00 bd.ft 48.00
Tarpulin 93.00 sq.ft 60.00
Assorted CWN 1.00 kgs 90.00
Note: 1 DA Billboard shall be installed at site (2.4m x 1.2m)
1 DA Billboard shall be installed at the start of the project (2.4m x 2.4 m)
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 1,375.20 (12% of TDC)
Contractors Pofit (CP)= 916.80 (8% of TDC)
Value Added Tax (VAT)= 687.60 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 2,979.60
Total Direct Cost (Php)=
Unit (Php)=
B.7(2) OCCUPATIONAL SAFETY AND HEALTH PROGRAM

Quantity: 1.00 l.s

 Manpower Required Rate (Php/Day) No. of Days
Safety Practitioner/Officer (Part Time) 1.00 500.00 30.00
Health Personnel (Full Time) 1.00 400.00 123.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost (Php)
PPE's 1.00 lot 10,000.00
Disinfectant (Alcohol, etc.) 5.00 gals 400.00
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.)

Contractors Pofit (CP)=
Value Added Tax (VAT)=
Total Indirect Cost (Php)=
800(1) CLEARING AND GRUBBING
6,096.00 (8% of TDC)
4,114.80 {5% of Mark-up + TDC}
10,210.80
Total Direct Cost (Php)=
Unit (Php)=

Quantity: 1,200.00 sq.m

Number of Days Required: 7.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 7.00
Unskilled Laborer 7.00 450.00 7.00
Direct Cost

B. Equipment
Description Quantity Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 3,603.60 (12% of TDC)
Contractors Pofit (CP)= 2,402.40 (8% of TDC)
Value Added Tax (VAT)= 1,801.80 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 7,807.80
Total Direct Cost (Php)=
Unit (Php)=
803(1)a STRUCTURE EXCAVATION (common soil)

Quantity: 75.94 cu.m

Number of Days: 3.00 day/s
A. Labor
Manpower Required Rate (Php/Day) No. of Days
 Foreman 1.00 750.00 3.00
Skilled Laborer 2.00 600.00 3.00
Unskilled Laborer 4.00 450.00 3.00
Direct Cost

B. Equipments
Description Quantity Rate (Php/Day) No. of Days
Backhoe 1.00 14,000.00 3.00
Minor Tools (10%) of labor cost) lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 6,525.00 (12% of TDC)
Contractors Pofit (CP)= 4,350.00 (8% of TDC)
Value Added Tax (VAT)= 3,262.50 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 14,137.50
Total Direct Cost (Php)=
Unit (Php)=
804(1)a BACKFILNG FROM STRUCTURE EXCAVATION

Quantity: 74.42 sq.m

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 2.00 600.00 2.00
Unskilled Laborer 4.00 450.00 2.00
Direct Cost

C. Equipments
Description Quantity Rate (Php/Day) Unit Cost (Php)
Backhoe 1.00 16,800.00 2.00
Plate Compactor 1.00 1,500.00 2.00
Minor Tools (10% of Labor cost) lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 5,382.00 (12% of TDC)
Contractors Pofit (CP)= 3,588.00 (8% of TDC)
Value Added Tax (VAT)= 2,691.00 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 11,661.00
Total Direct Cost (Php)=
Unit (Php)=
804(4) GRAVEL FILL

Quantity: 21.98 cu.m

 Number of Days: 1.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 1.00
Skilled Laborer 2.00 600.00 1.00
Unskilled Laborer 4.00 450.00 1.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Gravel Bedding (G1) 24.00 cu.m 1,800.00
(w/ 5% shrinkage factor)
Direct Cost

C. Equipments
Description Quantity Rate (Php/Day) No. of Days
Plate Compactor 1.00 1,500.00 1.00
Minor Tools (10% of labor cost) lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 5,859.00 (12% of TDC)
Contractors Pofit (CP)=
3,906.00 (8% of TDC)
Value Added Tax (VAT)= 2,929.50 {5% of Mark-up + TDC}
Total Indirect Cost (Php)=
12,694.50
Total Direct Cost (Php)=
Unit (Php)=
900(1)c2 STRUCTURAL CONCRETE (Footing Slab on fill, pathway, pedestal), CLASS A, 28days

Quantity: 54.90 cu.m

Number of Days: 14.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 14.00
Skilled Laborer 4.00 600.00 14.00
Unskilled Laborer 6.00 450.00 14.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Gravel 55.00 cu.m 1,600.00
Sand 30.00 cu.m 1,500.00
Portland Cement, 40 kgs 500.00 bag/s 270.00
Direct Cost

C. Equipments
Description Quantity Rate (Php/Day) No. of Days
 Concrete Vibrator 1.00 1,500.00 10.00
One Bagger Mixer 1.00 2,000.00 10.00
Minor Tools (10% of labor cost) lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 47,170.80 (12% of TDC)
Contractors Pofit (CP)= 31,447.20 (8% of TDC)
Value Added Tax (VAT)= 23,585.40 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 102,203.40
Total Direct Cost (Php)=
Unit (Php)=
900(1)c2 STRUCTURAL CONCRETE (Tie Beam, Columns, Beams), CLASS A, 28days

Quantity: 19.10 cu.m

Number of Days: 5.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 5.00
Skilled Laborer 3.00 600.00 5.00
Unskilled Laborer 5.00 450.00 5.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Gravel 19.50 cu.m 1,600.00
Sand 10.00 cu.m 1,500.00
Portland Cement, 40 kgs 180.00 bag/s 270.00
Direct Cost

C. Equipments
Description Quantity Rate (Php/Day) No. of Days
Concrete Vibrator 1.00 1,500.00 5.00
One Bagger Mixer 1.00 2,000.00 5.00
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 16,644.00 (12% of TDC)
Contractors Pofit (CP)= 11,096.00 (8% of TDC)
Value Added Tax (VAT)= 8,322.00 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 36,062.00
Total Direct Cost (Php)=
Unit (Php)=
900(1)c2 REINFORCING STEEL (deformed)
 Quantity: 8,975.95 kgs
Number of Days: 10.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 10.00
Skilled Laborer 5.00 600.00 10.00
Unskilled Laborer 8.00 450.00 10.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Deformed Reinforcing Steel 8,975.95 kgs 55.00
#16 galvanized iron wire 375.00 kgs 95.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Bar Cutter 1.00 1,000.00 10.00
Bar Tender 1.00 1,000.00 10.00
Minor Tools (10% of labor cost) LS
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 74,824.47 (12% of TDC)
Contractors Pofit (CP)= 49,882.98 (8% of TDC)
Value Added Tax (VAT)= 37,412.24 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 162,119.69
Total Direct Cost (Php)=
Unit (Php)=
903(2) FORMWORKS & FALSEWORKS

Quantity: 473.71 sq.m

Number of Days: 6.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
INSTALLATION
Foreman 1.00 750.00 4.00
Skilled Laborer 4.00 600.00 4.00
Unskilled Laborer 6.00 450.00 4.00
STRIPPING
Foreman 1.00 750.00 2.00
Unskilled Laborer 6.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Ordinary Plywood -3 Uses 40.00 pcs 420.00
 Good Lumber 900.00 bd.ft 48.00
Assorted CWN 15.00 kgs 90.00
Direct Cost

C. Equipments
Description Quantity Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 11,361.60 (12% of TDC)
Contractors Pofit (CP)= 7,574.40 (8% of TDC)
Value Added Tax (VAT)= 5,680.80 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 24,616.80
Total Direct Cost (Php)=
Unit (Php)=
1000(1)a 50mm-100MM DIA. PVC PIPES, Series 600/Series 1000

Quantity: 42.00 l.m.

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 2.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
4" dia. PVC pipe 8.00 pcs 400.00
4" dia. PVC Fixtures 1.00 lot 1,500.00
4" dia. PVC Pipe 6.00 lot 200.00
2" dia. PVC Fixtures 1.00 lot 500.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)=
Contractors Pofit (CP)=
Value Added Tax (VAT)=
Total Indirect Cost (Php)=
1,520.40 (12% of TDC)
1,013.60 (8% of TDC)
760.20 {5% of Mark-up + TDC}
3,294.20
Total Direct Cost (Php)=
 Unit (Php)=
100(6) CATCH BASIN (Concrete/CHB)

Quantity: 10.00 each

Number of Days: 3.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 3.00
Skilled Laborer 1.00 600.00 3.00
Unskilled Laborer 2.00 450.00 3.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
100mm thick CHB 125.00 pcs 17.00
Prtland Cement, 40 kgs 10.00 bag/s 270.00
Sand 1.00 cu.m 1,500.00
Deformed Reinforcing Steel 45.20 kgs 55.00
3" dia. PVC Elbow 2.00 kgs 95.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 1,971.12 (12% of TDC)
Contractors Pofit (CP)= 1,314.08 (8% of TDC)
Value Added Tax (VAT)= 985.56 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 4,270.76
Total Direct Cost (Php)=
Unit (Php)=
1001(9) STORM DRAINAGE AND DOWNSPOUT

Quantity: 1.00 l.s.

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 1.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
4" dia. PVC pipe 22.00 pcs 750.00
 4" dia. PVC Elbow 5.00 pcs 150.00
3" dia. PVC Pipe 10.00 pcs 550.00
3" dia. PVC Elbow 30.00 pcs 100.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 3,684.00 (12% of TDC)
Contractors Pofit (CP)= 2,456.00 (8% of TDC)
Value Added Tax (VAT)= 1,842.00 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 7,982.00
Total Direct Cost (Php)=
Unit (Php)=
1001(11) SEPTIC VAULT

Quantity: 1.00 l.s.

Number of Days: 4.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 4.00
Skilled Laborer 2.00 600.00 4.00
Unskilled Laborer 4.00 450.00 4.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
100mm thick CHB 260.00 pcs 17.00
Portland Cement, 40 kgs 30.00 bag/s 270.00
Gravel 1.50 cu.m 1,600.00
Sand 2.50 cu.m 1,500.00
Phenolic Board (0.019 x 1.2 x 2.4) 2.00 pcs 1,100.00
Good Lumber 35.00 bd.ft 48.00
Deformed Reinforcing 110.00 kgs 55.00
#16 Galvanized Iron Wire 10.00 kgs 95.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
One Bagger Mixer 1.00 2,000.00 1.00
Backhoe 1.00 14,000.00 0.20
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

 D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):
O verhead, C ontigencies, & M iscelaneous (OCM)= 6,102.00 (12% of TDC)
Contractors Pofit (CP)= 4,068.00 (8% of TDC)
Value Added Tax (VAT)= 3,051.00 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 13,221.00
Total Direct Cost (Php)=
Unit (Php)=
1002(3)A 13mm-50mm DIA PP-R PIPES AND G.I. PIPES

Quantity: 56.00 pcs

Number of Days: 4.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 4.00
Skilled Laborer 1.00 600.00 4.00
Unskilled Laborer 2.00 450.00 4.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
1/2" dia. PP-R Pipes CWL 8.00 pcs 350.00
1/2" dia. PP-R PIPES Fixtures 1.00 lot 1,500.00
1/2" dia. G.I. Pipe 48.00 pcs 600.00
1/2" G.I Fixtures 1.00 lot 2,000.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 5,400.00 (12% of TDC)
Contractors Pofit (CP)= 3,600.00 (8% of TDC)
Value Added Tax (VAT)= 2,700.00 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 11,700.00
Total Direct Cost (Php)=
Unit (Php)=
1002(5) PLUMBING FIXTURES

Quantity: 2.00 sets

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 1.00 600.00 2.00
 Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Water Closet Including Fitting Accessories
(Elongated) Amerian Standard 2.00 set/s 5,500.00
Lavatory with Complete Accessories
(Elongated) American Standard) 2.00 set/s 3,500.00
Facial Mirror 2.00 set/s 500.00
Toilet Tissue Roller Holder 2.00 set/s 250.00
40mm dia. Stainless Steel grab Holder 2.00 lm 500.00
Shower Head 2.00 set/s 1,500.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 3,414.00 (12% of TDC)
Contractors Pofit (CP)= 2,276.00 (8% of TDC)
Value Added Tax (VAT)= 1,707.00 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 7,397.00
Total Direct Cost (Php)=
Unit (Php)=
1002(5)h FLOOR DRAIN PLATES

Quantity: 5.00 sets

Number of Days: 1.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 1.00
Unskilled Laborer 1.00 450.00 1.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Stainless Steel Floor Drain 5.00 set/s 280.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

 D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):
O verhead, C ontigencies, & M iscelaneous (OCM)= 326.40 (12% of TDC)
Contractors Pofit (CP)= 217.60 (8% of TDC)
Value Added Tax (VAT)= 163.20 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 707.20
Total Direct Cost (Php)=
Unit (Php)=
1003(1) 4.5mm FIBER CEMENT BOARD ON METAL FRAME CEILING

Quantity: 7.20 pcs

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 2.00 600.00 2.00
Unskilled Laborer 4.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
4.5mm Cement Board 3.00 pcs 680.00
Metal Furring (3m) 10.00 pcs 115.00
Carrying Channel 5.00 pcs 110.00
Hanger Bars (Metal Furring) 8.00 pcs 115.00
Channel Clip 45.00 pcs 10.00
Wall Angle 5.00 pcs 95.00
Rivets 100.00 pcs 2.00
1" Metal Screw 50.00 pcs 3.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)=
Contractors Pofit (CP)=
Value Added Tax (VAT)=
Total Indirect Cost (Php)=
1,006.00 STEEL DOOR
1,702.20 (12% of TDC)
1,134.80 (8% of TDC)
851.10 {5% of Mark-up + TDC}
3,688.10
Total Direct Cost (Php)=
Unit (Php)=

Quantity: 11.49 sq.m

Number of Days: 2.00 day/s
 A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 1.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Steel Panel Door 3.00 sets 3,500.00
Steel Door (Pig pen doors) 12.00 sets 1,500.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Welding Machine 1.00 1,200.00 2.00
Minor Tools (10% of labor cost) lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)=
Contractors Pofit (CP)=
Value Added Tax (VAT)=
Total Indirect Cost (Php)=
1,008.00 ALUMINUM GLASS WINDOW
4,302.00 (12% of TDC)
2,868.00 (8% of TDC)
2,151.00 {5% of Mark-up + TDC}
9,321.00
Total Direct Cost (Php)=
Unit (Php)=

Quantity: 0.30 sq.m

Number of Days: 1.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 1.00
Skilled Laborer 1.00 600.00 1.00
Unskilled Laborer 1.00 450.00 1.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Analok Framed Awning Window 0.30 sq.m 4,500.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

 D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):
O verhead, C ontigencies, & M iscelaneous (OCM)= 399.60 (12% of TDC)
Contractors Pofit (CP)= 266.40 (8% of TDC)
Value Added Tax (VAT)= 199.80 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 865.80
Total Direct Cost (Php)=
Unit (Php)=
1010(2)b WOODEN PANEL DOOR

Quantity: 17.64 sq.m

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 1.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Solid Panel Door 17.64 sq.m 2,500.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)=5,886.00 (12% of TDC)
Contractors Pofit (CP)=
3,924.00 (8% of TDC)
Value Added Tax (VAT)=2,943.00 {5% of Mark-up + TDC}
Total Indirect Cost (Php)=
12,753.00
Total Direct Cost (Php)=
Unit (Php)=
1003(2) FABRICATED METAL ROOFING ACCESSORY (ridge/hip/rolls/flashing/valley rools)

Quantity: 183.00 sets

Number of Days: 1.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 1.00
Skilled Laborer 1.00 600.00 1.00
Unskilled Laborer 2.00 450.00 1.00
Direct Cost
 B. Materials
Description Quantity Unit Unit Cost
Ordinary Flushing, GA. 24 (0.701mm) x 2.44 134.40 lm 100.00
Ordinary Ridge Roll, GA. 24 (0.701mm) x 2. 57.75 lm 100.00
Rivets 2,000.00 pcs 1.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)=
2,842.80 (12% of TDC)
Contractors Pofit (CP)=
1,895.20 (8% of TDC)
Value Added Tax (VAT)=
1,421.40 {5% of Mark-up + TDC}
Total Indirect Cost (Php)=
6,159.40
Total Direct Cost (Php)=
Unit (Php)=
1013(2)c FABRICATED METAL ROOFING ACCESSORY (gutter/fascia boards)

Quantity: 211.00 sq.m

Number of Days: 3.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 3.00
Skilled Laborer 1.00 600.00 3.00
Unskilled Laborer 2.00 450.00 3.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Ordinary Flushing, GA. 24 (0.701mm) x 2.44 90.00 lm 100.00
12" x 1" Plain G.I. Strap 150.00 pcs 15.00
9mm x 10" Cement Board (Fascia) 128.00 pcs 450.00
3,500.00 pcs 1.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 9,573.00 (12% of TDC)
Contractors Pofit (CP)= 6,382.00 (8% of TDC)
 Value Added Tax (VAT)=
Total Indirect Cost (Php)=
1,014.00 METAL SHEETS (Corrugated)
4,786.50 {5% of Mark-up + TDC}
20,741.50
Total Direct Cost (Php)=
Unit (Php)=

Quantity: 563.50 sq.m

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 2.00 600.00 2.00
Unskilled Laborer 4.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Corrugated Roofing, GA. 26(0.551mm) x 2. 564.00 sq.m 360.00
Tek Screw with washer 3,500.00 pcs 3.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)=
Contractors Pofit (CP)=
Value Added Tax (VAT)=
Total Indirect Cost (Php)=
1,018.00 TILES/Granites
26,614.80 (12% of TDC)
17,743.20 (8% of TDC)
13,307.40 {5% of Mark-up + TDC}
57,665.40
Total Direct Cost (Php)=
Unit (Php)=

Quantity: 25.59 sq.m

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 2.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Ceramic Tiles 25.59 sq.m 500.00
 Cement 10.00 bg/s 270.00
Sand 1.00 cu.m 1,500.00
Tile Grout 5.00 bag/s 260.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 2,947.80 (12% of TDC)
Contractors Pofit (CP)= 1,965.20 (8% of TDC)
Value Added Tax (VAT)= 1,473.90 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 6,386.90
Total Direct Cost (Php)=
Unit (Php)=
1027(1) CEMENT PLASTER FINISH

Quantity: 595.72 sq.m

Number of Days: 6.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 6.00
Skilled Laborer 2.00 600.00 6.00
Unskilled Laborer 4.00 450.00 6.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Portland Cement, 40 kgs 185.00 bags 270.00
Sand 15.50 cu.m 1,500.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)=
Contractors Pofit (CP)=
Value Added Tax (VAT)=
Total Indirect Cost (Php)=
11,754.00 (12% of TDC)
7,836.00 (8% of TDC)
5,877.00 {5% of Mark-up + TDC}
25,467.00
Total Direct Cost (Php)=
Unit (Php)=
1043(1) PVC DOORS AND FRAMES

Quantity: 4.20 sq.m

Number of Days: 1.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 1.00
Skilled Laborer 1.00 600.00 1.00
Unskilled Laborer 1.00 450.00 1.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
PVC Doors and Frames 4.20 sq.m 890.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)=
Contractors Pofit (CP)=
Value Added Tax (VAT)=
Total Indirect Cost (Php)=
1,046.00 100mm NON LOAD BEARING CHB (including RSB)
686.16 (12% of TDC)
457.44 (8% of TDC)
343.08 {5% of Mark-up + TDC}
1,486.68
Total Direct Cost (Php)=
Unit (Php)=

Quantity: 297.86 sq.m

Number of Days: 5.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 5.00
Skilled Laborer 2.00 600.00 5.00
Unskilled Laborer 4.00 450.00 5.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
100mm thick CHB 3,500.00 pcs 17.00
Portland Cement, 40 kgs 157.00 bg/s 270.00
Sand 13.00 cu.m 1,500.00
Deformed Reinforcing Steel 971.63 kgs 55.00
#16 Galvanized Iron Wire 15.00 kgs 95.00
Direct Cost
 C. Equipments
Description Required Rate (Php/Day) No. of Days
One Bagger Mixer 1.00 2,000.00 1.00
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 23,865.56 (12% of TDC)
Contractors Pofit (CP)= 15,910.37 (8% of TDC)
Value Added Tax (VAT)= 11,932.78 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 51,708.71
Total Direct Cost (Php)=
Unit (Php)=
1047(2)b STRUCTURAL STEEL ROOF TRUSS & FRAMES

Quantity: 2,151.95 kgs

Number of Days: 5.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
FABRICATION
Foreman 1.00 750.00 3.00
Skilled Laborer 1.00 600.00 3.00
Unskilled Laborer 2.00 450.00 3.00
ERECTION
Skilled Laborer 2.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Structural Steel Angle Bars 1,530.53 kgs 48.00
2" x 4" x 2mm Tubular Bars 621.42 kgs 36.00
Acetylene 40.00 kgs 35.00
Oxygen 1,650.00 kgs 30.00
E6013, Welding Rods 103.00 kgs 100.00
Direct Cost

C. Equipments
Description Quantity Rate (Php/Day) No. of Days
Welding Machine 1.00 1,200.00 6.00
Cutting Outfit 1.00 900.00 6.00
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

 O verhead, C ontigencies, & M iscelaneous (OCM)= 21,801.79 (12% of TDC)
Contractors Pofit (CP)= 14,534.52 (8% of TDC)
Value Added Tax (VAT)= 10,900.89 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 47,237.21
Total Direct Cost (Php)=
Unit (Php)=
1027(1) STRUCTURAL STEEL PURLINS

Quantity: 1,874.56 kgs

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 1.00 450.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
2" X 4" C-Purlins 1,926.25 kgs 38.00
E6013, Welding Rods 25.00 kgs 100.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Welding Machine 1.00 1,200.00 2.00
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 9,926.10 (12% of TDC)
Contractors Pofit (CP)= 6,617.40 (8% of TDC)
Value Added Tax (VAT)= 4,963.05 {5% of Mark-up + TDC}
Total Indirect Cost (Php)=21,506.55
Total Direct Cost (Php)=
Unit (Php)=
1101(10) CONDUIT, BOXES, AND FITTING(including installation and testing of electrical equipment)

Quantity: 1.00 lot

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Electrical Engineer 1.00 800.00 2.00
Foreman 1.00 750.00 2.00
Skilled Laborer 2.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost
 B. Materials
Description Quantity Unit Unit Cost
Utility Box 7.00 pcs 25.00
Junction Box with Cover 30.00 pcs 50.00
Weather Proof Square Box 2.00 pcs 200.00
8-Holes, Panel Box (Designation: PBb) 1.00 pcs 1,000.00
1/2" PVC Pipe 180.00 pcs 95.00
3/4" PVC Pipe 30.00 pcs 100.00
1" PVC Pipe 3.00 pcs 150.00
1" IMC Pipe 1.00 pcs 500.00
Assorted PVC Clamps 1.00 lot 400.00
1/2" PVC Elbow 50.00 pcs 10.00
3/4" PVC Elbow 10.00 pcs 20.00
1" PVC Elbow 8.00 pcs 40.00
1"PVC Adapter 6.00 pcs 30.00
1" Entrance Cap 1.00 pcs 110.00
Second Rack, 2-spool, with Spool Insulator 1.00 sets 350.00
Ground Rod and Ground od Clamp 1.00 set/s 500.00
Miscelaneous (Toks and Screw, PVC
Adpater, Locknuts and bushing, et.) 1.00 lot 1,500.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 4,345.80 (12% of TDC)
Contractors Pofit (CP)= 2,897.20 (8% of TDC)
Value Added Tax (VAT)= 2,172.90 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 9,415.90
Total Direct Cost (Php)=
Unit (Php)=
1100(13) WIRES AND WIRING DEVICE (including installation and testing of electrical equipment)

Quantity: 1.00 lot

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Electrical Engineer 1.00 800.00 2.00
Foreman 1.00 750.00 2.00
Skilled Laborer 1.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
 Description Quantity Unit Unit Cost
#4 THHN, Cu. Wire 30.00 l.m. 110.00
#8 THHN, Cu. Wire 30.00 l.m. 40.00
#10 THHN, Cu. Wire 75.00 l.m. 25.00
#12 THHN, Cu. Wire 290.00 l.m. 15.00
#14 THHN, Cu. Wire 750.00 l.m. 12.00
Electrical Tape, Big 20.00 rolls 30.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)=
3,244.20 (12% of TDC)
Contractors Pofit (CP)=
2,162.80 (8% of TDC)
Value Added Tax (VAT)=
1,622.10 {5% of Mark-up + TDC}
Total Indirect Cost (Php)=
7,029.10
Total Direct Cost (Php)=
Unit (Php)=
1102(1) PANEL BOARD WITH MAIN BREAKER, MOTOR CONTROLLERS/PANEL (including installation)

Quantity: 1.00 lot

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Electrical Engineer 1.00 800.00 2.00
Foreman 1.00 750.00 2.00
Skilled Laborer 1.00 600.00 2.00
Unskilled Laborer 3.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
8-Hole, Panel Box (Designation: LPP2) 1.00 pcs 1,000.00
60 AT, 2 Poles, Circuit Breaker 1.00 pcs 450.00
40 AT, 2 Poles, Circuit Breaker 2.00 pcs 400.00
30 AT, 2 Poles, Circuit Breaker 1.00 pcs 350.00
20 AT, 2 Poles, Circuit Breaker 2.00 pcs 300.00
15 AT, 2 Poles, Circuit Breaker 3.00 pcs 250.00
40 A, Single Phase, 230 V, Exhaust Fan
Motor Controller (Inclusive of Enclosure,
Main Circuit Breaker, HOA Switch; Selector 1.00 sets 25,000.00
Switch for Cooling and Heating Application; Direct Cost
Start and Stop Switches and Pilot Lamps
(Red for Stop and Green for Start);
C. Equipments
Magnetic contractor and overload relay for
Description sensors (2 sets
switches with thermocouple Required Rate (Php/Day) No. of Days
Minor
for Tools
cooling (10%
and of labor
2 sets cost)
for heating 1.00 lot
application); and On-Delay Switches
 Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 4,398.00 (12% of TDC)
Contractors Pofit (CP)=
2,932.00 (8% of TDC)
Value Added Tax (VAT)= 2,199.00 {5% of Mark-up + TDC}
Total Indirect Cost (Php)=9,529.00
Total Direct Cost (Php)=
Unit (Php)=
1103(1) LIGHTNING FIXTURES AND LAMPS (including installation and testing electrical equipment)

Quantity: 1.00 sets

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Electrical Engineer 1.00 800.00 2.00
Foreman 1.00 750.00 2.00
Skilled Laborer 1.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
30 Watts, Flood Light 2.00 pcs 1,200.00
28 Watts, Led Bulb 14.00 pcs 600.00
18 Watts, LED Bulb 12.00 pcs 350.00
9 Watts, LED Bulb 2.00 pcs 250.00
4" Receptacle 28.00 pcs 50.00
1-Way Switch Element 7.00 pcs 60.00
3-Way Switch Element 4.00 pcs 95.00
C.O Element 10.00 pcs 75.00
1-Gang Plate 5.00 pcs 50.00
2-Gang Plate 5.00 pcs 50.00
3-Gang Plate 2.00 pcs 50.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 3,091.20 (12% of TDC)
Contractors Pofit (CP)= 2,060.80 (8% of TDC)
Value Added Tax (VAT)= 1,545.60 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 6,697.60
 Total Direct Cost (Php)=
Unit (Php)=
1,300.00 AIRCONDITIONING AND VENTILATION SYSTEM (including installation and testing of HV)

Quantity: 1.00 sets

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Mechanical Engineer 1.00 800.00 2.00
Electrical Engineer 1.00 800.00 2.00
Foreman 1.00 750.00 2.00
Skilled Laborer 1.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
0.5 Hp, Water Pump with Float Switch 2.00 units 5,000.00
Industrial Exhaust Fan (50"), 1650W, Single
Phase, 230V, Cone Type 2.00 units 12,000.00
18 Watts, LED Bulb 2.00 units 10,000.00
9 Watts, LED Bulb 1.00 units 10,000.00
Cooling Pad (Rear)
200 Liter Blue HDPE Container Drum 2.00 pcs 1,100.00
1 1/2" PVC Pipe 8.00 pcs 400.00
1 1/2" PVC Union 8.00 pcs 150.00
1 1/2" x 90⁰ PVC Elbow 10.00 pcs 40.00
1 1/2" PVC Ball Valve 4.00 pcs 200.00
1 1/2" PVC Tee 4.00 pcs 25.00
1 1/2" Brass Check Valve 2.00 pcs 1,500.00
1 1/2" PVC Adaptor 4.00 pcs 40.00
1 1/2" PVC Cap 4.00 pcs 50.00
Solvent Cement 1.00 pcs 400.00
Cooling Pad (0.6m x 0.15m x 1.8m) 12.00 pcs 1,500.00
Aluminum Frame 21.00 lm 700.00
Miscelaneous (Sealant, Screw, rivets, toks,et 1.00 lot 1,500.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 14,199.60 (12% of TDC)
Contractors Pofit (CP)= 9,466.40 (8% of TDC)
Value Added Tax (VAT)= 7,099.80 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 30,765.80
 Total Direct Cost (Php)=
Unit (Php)=
SPL. 1 PROVISION OF SELF FEEDER (100kg Capacity) AND AUTOMATIC PIG DRINKER

Quantity: 1.00 sets

Number of Days: 1.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 1.00
Skilled Laborer 1.00 600.00 1.00
Unskilled Laborer 2.00 450.00 1.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Self Feeder (100 kg Capacity) 12.00 pcs 10,000.00
Automatic Pig Drinker 120.00 pcs 150.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 16,857.00 (12% of TDC)
Contractors Pofit (CP)= 11,238.00 (8% of TDC)
Value Added Tax (VAT)= 8,428.50 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 36,523.50
Total Direct Cost (Php)=
Unit (Php)=
SPL.2 PROVISION OF SIDE CURTAIN/PLASTIC ROLL UP

Quantity: 1.00 sets

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 1.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Sakoline Laminated Sack (Width: 2.4m) 70.00 lm 40.00
5mm Nylone Rope (100mm/roll) 2.00 roll/s 400.00
5mm Galvanized Steel Wire Rope 160.00 lm 30.00
 Expansion Hook Bolt, with lugs #6 50.00 pcs 35.00
Nylone Plastic Pulley for 5mm Rope 12.00 set 130.00
1/2" Galvanized Wire Rope Cable Clip 24.00 pcs 30.00
1" x 4' Polyethylene Plastic Screen 81.00 lm 110.00
1 1/2" Galvanized Wire Rope Cable 36.00 pcs 180.00
1" G.I. Pipe Sched 20 12.00 pcs 500.00
1" G.I. Coupling, Sched 20 10.00 pcs 95.00
Heavy Duty Manual Crank Winch 2000 lbs 2.00 units 2,500.00
3/4" x 16' Aluminum Flat Bar 44.00 pcs 300.00
Concrete Nails 7.00 kgs 95.00
Miscelaneous 1.00 lot 1,500.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 7,210.20 (12% of TDC)
Contractors Pofit (CP)= 4,806.80 (8% of TDC)
Value Added Tax (VAT)= 3,605.10 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 15,622.10
Total Direct Cost (Php)=
Unit (Php)=
SPL. 3 CONCRETE LOUVER WINDOWS

Quantity: 1.00 l.s

Number of Days: 3.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 3.00
Skilled Laborer 2.00 600.00 3.00
Unskilled Laborer 2.00 450.00 3.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
4" Concrete Louver Blocks 32.00 pcs 90.00
Portland Cement, 40 kgs 2.00 bag/s 270.00
Sand 0.50 cu.m 1,500.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost
 Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 1,629.00 (12% of TDC)
Contractors Pofit (CP)= 1,086.00 (8% of TDC)
Value Added Tax (VAT)= 814.50 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 3,529.50
Total Direct Cost (Php)=
Unit (Php)=
SPL. 4 PERIMETER FENCE (enclosure)

Quantity: 1.00 l.s.

Number of Days: 5.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 5.00
Skilled Laborer 2.00 600.00 5.00
Unskilled Laborer 2.00 450.00 5.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
1 1/2" dia. G.I. Pipes 19.00 pcs 600.00
10" dia. Rebar 54.00 pcs 180.00
Hog Wire (4' x 40m) 5.00 roll/s 1,100.00
#16 Galvanized Iron Wire 7.00 kgs 95.00
Welding Rod 10.00 kgs 100.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Welding Machine 1.00 1,200.00 4.00
Cutting Outfit 1.00 900.00 4.00
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 6,283.20 (12% of TDC)
Contractors Pofit (CP)= 4,188.80 (8% of TDC)
Value Added Tax (VAT)= 3,141.60 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 13,613.60
Total Direct Cost (Php)=
Unit (Php)=
SPL. 5 STEEL GRATING

Quantity: 911.96 sq.m

Number of Days: 2.00 day/s
 A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 2.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Structural Steel Angle Bars 911.96 kgs 48.00
Welding Rod 18.24 kgs 100.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Welding Machine 1.00 1,200.00 2.00
Cutting Outfit 1.00 900.00 2.00
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 6,728.17 (12% of TDC)
Contractors Pofit (CP)= 4,485.45 (8% of TDC)
Value Added Tax (VAT)= 3,364.08 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 14,577.70
Total Direct Cost (Php)=
Unit (Php)=
SPL. 6 PROVISION OF WATER TANK W/ STEEL FRAMES

Quantity: 1.00 l.s.

Number of Days: 2.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 2.00
Skilled Laborer 2.00 600.00 2.00
Unskilled Laborer 2.00 450.00 2.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Fabrication and installation of steel frames 1.00 l.s 40,000.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Welding Machine 1.00 1,200.00 2.00
Cutting Outfit 1.00 900.00 2.00
Minor Tools (10% of labor cost) 1.00 lot
 Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 6,056.40 (12% of TDC)
Contractors Pofit (CP)= 4,037.60 (8% of TDC)
Value Added Tax (VAT)= 3,028.20 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 13,122.20
Total Direct Cost (Php)=
Unit (Php)=
SPL.7 PROVISION OF BIOGAS SYSTEM

Quantity: 1.00 l.s.

Number of Days: 3.00 day/s

A. Labor
Manpower Required Rate (Php/Day) No. of Days
Foreman 1.00 750.00 3.00
Skilled Laborer 2.00 600.00 3.00
Unskilled Laborer 2.00 450.00 3.00
Direct Cost

B. Materials
Description Quantity Unit Unit Cost
Provision of bio-gas waste treatment 1.00 l.s 250,000.00
Direct Cost

C. Equipments
Description Required Rate (Php/Day) No. of Days
Minor Tools (10% of labor cost) 1.00 lot
Direct Cost

Total Direct Cost (Php)=

D. Indirect Cost (VAT, OCM, Profit, Mob., Demob.):

O verhead, C ontigencies, & M iscelaneous (OCM)= 31,128.60 (12% of TDC)
Contractors Pofit (CP)= 20,752.40 (8% of TDC)
Value Added Tax (VAT)= 15,564.30 {5% of Mark-up + TDC}
Total Indirect Cost (Php)= 67,445.30
Total Direct Cost (Php)=
Unit (Php)=

TOTAL LABOR COST

TOTAL MATERIAL COST
EQUIPMENT RENTAL
TOTAL INDIRECT COST
TOTAL ESTIMATED PROJECT COST

I hereby submit the forgoing bid, I understand the terms and condition of the contract
_________Four by Four (4x4) Construction_______
Name of Bidder/ Construction (Firm/Company

_________Benigno M. Aliping____________
Name in print & Signature of Contractor/Bidde
Authorized Representative
N

NTEGRATED NATIONAL SWINE

AM IN SUPPORT TO LIVESTOCK PROGRAM

4,524,096.83

No. of Days Amount (Php)

1.00 750.00
1.00 900.00
1,650.00

Unit Cost (Php) Amount (Php)

420.00 1,260.00
48.00 2,880.00
60.00 5,580.00
90.00 90.00

9,810.00

tal Direct Cost (Php)= 11,460.00

ark-up + TDC}

tal Direct Cost (Php)= 14,439.60

Unit (Php)= 7,219.80
 No. of Days Amount (Php)
30.00 15,000.00
123.00 49,200.00
64,200.00

Unit Cost (Php) Amount (Php)

10,000.00 10,000.00
400.00 2,000.00
12,000.00

tal Direct Cost (Php)= 76,200.00

ark-up + TDC}

tal Direct Cost (Php)= 86,410.80

Unit (Php)= 86,410.80

No. of Days Amount (Php)

7.00 5,250.00
7.00 22,050.00
27,300.00

No. of Days Amount (Php)

lot 2,730.00
2,730.00

tal Direct Cost (Php)= 30,030.00

ark-up + TDC}

tal Direct Cost (Php)= 37,837.80

Unit (Php)= 31.53

No. of Days Amount (Php)

 3.00 2,250.00
3.00 3,600.00
3.00 5,400.00
11,250.00

No. of Days Amount (Php)

3.00 42,000.00
1,125.00
43,125.00

tal Direct Cost (Php)= 54,375.00

ark-up + TDC}

tal Direct Cost (Php)= 68,512.50

Unit (Php)= 902.19

No. of Days Amount (Php)

2.00 1,500.00
2.00 2,400.00
2.00 3,600.00
7,500.00

Unit Cost (Php) Amount (Php)

2.00 33,600.00
2.00 3,000.00
750.00
37,350.00

tal Direct Cost (Php)= 44,850.00

ark-up + TDC}

tal Direct Cost (Php)= 56,511.00

Unit (Php)= 759.35
 No. of Days Amount (Php)
1.00 750.00
1.00 1,200.00
1.00 1,800.00
3,750.00

Unit Cost Amount (Php)

1,800.00 43,200.00
-
43,200.00

No. of Days Amount (Php)

1.00 1,500.00
375.00
1,875.00

tal Direct Cost (Php)= 48,825.00

ark-up + TDC}

tal Direct Cost (Php)= 61,519.50

Unit (Php)= 2,798.89
s

No. of Days Amount (Php)

14.00 10,500.00
14.00 33,600.00
14.00 37,800.00
81,900.00

Unit Cost Amount (Php)

1,600.00 88,000.00
1,500.00 45,000.00
270.00 135,000.00
268,000.00

No. of Days Amount (Php)

 10.00 15,000.00
10.00 20,000.00
8,190.00
43,190.00

tal Direct Cost (Php)= 393,090.00

ark-up + TDC}

tal Direct Cost (Php)= 495,293.40

Unit (Php)= 9,021.74

No. of Days Amount (Php)

5.00 3,750.00
5.00 9,000.00
5.00 11,250.00
24,000.00

Unit Cost Amount (Php)

1,600.00 31,200.00
1,500.00 15,000.00
270.00 48,600.00
94,800.00

No. of Days Amount (Php)

5.00 7,500.00
5.00 10,000.00
2,400.00
19,900.00

tal Direct Cost (Php)= 138,700.00

ark-up + TDC}

tal Direct Cost (Php)= 174,762.00

Unit (Php)= 9,149.84
 No. of Days Amount (Php)
10.00 7,500.00
10.00 30,000.00
10.00 36,000.00
73,500.00

Unit Cost Amount (Php)

55.00 493,677.25
95.00 35,625.00
529,302.25

No. of Days Amount (Php)

10.00 10,000.00
10.00 10,000.00
735.00
20,735.00

tal Direct Cost (Php)= 623,537.25

ark-up + TDC}

tal Direct Cost (Php)= 785,656.94

Unit (Php)= 87.53

No. of Days Amount (Php)

4.00 3,000.00
4.00 9,600.00
4.00 10,800.00

2.00 1,500.00
2.00 5,400.00
30,300.00

Unit Cost Amount (Php)

420.00 16,800.00
 48.00 43,200.00
90.00 1,350.00
61,350.00

No. of Days Amount (Php)

3,030.00
3,030.00

tal Direct Cost (Php)= 94,680.00

ark-up + TDC}

tal Direct Cost (Php)= 119,296.80

Unit (Php)= 251.84

No. of Days Amount (Php)

2.00 1,500.00
2.00 2,400.00
2.00 1,800.00
5,700.00

Unit Cost Amount (Php)

400.00 3,200.00
1,500.00 1,500.00
200.00 1,200.00
500.00 500.00
6,400.00

No. of Days Amount (Php)

570.00
570.00

tal Direct Cost (Php)= 12,670.00

ark-up + TDC}

tal Direct Cost (Php)= 15,964.20

 Unit (Php)= 380.10

No. of Days Amount (Php)

3.00 2,250.00
3.00 1,800.00
3.00 2,700.00
6,750.00

Unit Cost Amount (Php)

17.00 2,125.00
270.00 2,700.00
1,500.00 1,500.00
55.00 2,486.00
95.00 190.00
9,001.00

No. of Days Amount (Php)

675.00
675.00

tal Direct Cost (Php)= 16,426.00

ark-up + TDC}

tal Direct Cost (Php)= 20,696.76

Unit (Php)= 2,069.68

No. of Days Amount (Php)

2.00 1,500.00
2.00 1,200.00
2.00 1,800.00
4,500.00

Unit Cost Amount (Php)

750.00 16,500.00
 150.00 750.00
550.00 5,500.00
100.00 3,000.00
25,750.00

No. of Days Amount (Php)

450.00
450.00

tal Direct Cost (Php)= 30,700.00

ark-up + TDC}

tal Direct Cost (Php)= 38,682.00

Unit (Php)= 38,682.00

No. of Days Amount (Php)

4.00 3,000.00
4.00 4,800.00
4.00 7,200.00
15,000.00

Unit Cost Amount (Php)

17.00 4,420.00
270.00 8,100.00
1,600.00 2,400.00
1,500.00 3,750.00
1,100.00 2,200.00
48.00 1,680.00
55.00 6,050.00
95.00 950.00
29,550.00

No. of Days Amount (Php)

1.00 2,000.00
0.20 2,800.00
1,500.00
6,300.00

tal Direct Cost (Php)= 50,850.00

ark-up + TDC}

tal Direct Cost (Php)= 64,071.00

Unit (Php)= 64,071.00

No. of Days Amount (Php)

4.00 3,000.00
4.00 2,400.00
4.00 3,600.00
9,000.00

Unit Cost Amount (Php)

350.00 2,800.00
1,500.00 1,500.00
600.00 28,800.00
2,000.00 2,000.00
35,100.00

No. of Days Amount (Php)

900.00
900.00

tal Direct Cost (Php)= 45,000.00

ark-up + TDC}

tal Direct Cost (Php)= 56,700.00

Unit (Php)= 1,012.50

No. of Days Amount (Php)

2.00 1,500.00
2.00 1,200.00
 2.00 1,800.00
4,500.00

Unit Cost Amount (Php)

5,500.00 11,000.00

3,500.00 7,000.00
500.00 1,000.00
250.00 500.00
500.00 1,000.00
1,500.00 3,000.00
23,500.00

No. of Days Amount (Php)

450.00
450.00

tal Direct Cost (Php)= 28,450.00

ark-up + TDC}

tal Direct Cost (Php)= 35,847.00

Unit (Php)= 17,923.50

No. of Days Amount (Php)

1.00 750.00
1.00 450.00
1,200.00

Unit Cost Amount (Php)

280.00 1,400.00
1,400.00

No. of Days Amount (Php)

120.00
120.00

tal Direct Cost (Php)= 2,720.00

ark-up + TDC}

tal Direct Cost (Php)= 3,427.20

Unit (Php)= 685.44

No. of Days Amount (Php)

2.00 1,500.00
2.00 2,400.00
2.00 3,600.00
7,500.00

Unit Cost Amount (Php)

680.00 2,040.00
115.00 1,150.00
110.00 550.00
115.00 920.00
10.00 450.00
95.00 475.00
2.00 200.00
3.00 150.00
5,935.00

No. of Days Amount (Php)

750.00
750.00

tal Direct Cost (Php)= 14,185.00

ark-up + TDC}

tal Direct Cost (Php)= 17,873.10

Unit (Php)= 2,482.37
 No. of Days Amount (Php)
2.00 1,500.00
2.00 1,200.00
2.00 1,800.00
4,500.00

Unit Cost Amount (Php)

3,500.00 10,500.00
1,500.00 18,000.00
28,500.00

No. of Days Amount (Php)

2.00 2,400.00
450.00
2,850.00

tal Direct Cost (Php)= 35,850.00

ark-up + TDC}

tal Direct Cost (Php)= 45,171.00

Unit (Php)= 3,931.33

No. of Days Amount (Php)

1.00 750.00
1.00 600.00
1.00 450.00
1,800.00

Unit Cost Amount (Php)

4,500.00 1,350.00
1,350.00

No. of Days Amount (Php)

180.00
180.00

tal Direct Cost (Php)= 3,330.00

ark-up + TDC}

tal Direct Cost (Php)= 4,195.80

Unit (Php)= 13,986.00

No. of Days Amount (Php)

2.00 1,500.00
2.00 1,200.00
2.00 1,800.00
4,500.00

Unit Cost Amount (Php)

2,500.00 44,100.00
44,100.00

No. of Days Amount (Php)

450.00
450.00

tal Direct Cost (Php)= 49,050.00

ark-up + TDC}

tal Direct Cost (Php)= 61,803.00

Unit (Php)= 3,503.57

No. of Days Amount (Php)

1.00 750.00
1.00 600.00
1.00 900.00
2,250.00
 Unit Cost Amount (Php)
100.00 13,440.00
100.00 5,775.00
1.00 2,000.00
21,215.00

No. of Days Amount (Php)

225.00
225.00

tal Direct Cost (Php)= 23,690.00

ark-up + TDC}

tal Direct Cost (Php)= 29,849.40

Unit (Php)= 163.11

No. of Days Amount (Php)

3.00 2,250.00
3.00 1,800.00
3.00 2,700.00
6,750.00

Unit Cost Amount (Php)

100.00 9,000.00
15.00 2,250.00
450.00 57,600.00
1.00 3,500.00
72,350.00

No. of Days Amount (Php)

675.00
675.00

tal Direct Cost (Php)= 79,775.00

ark-up + TDC}

tal Direct Cost (Php)= 100,516.50

Unit (Php)= 476.38

No. of Days Amount (Php)

2.00 1,500.00
2.00 2,400.00
2.00 3,600.00
7,500.00

Unit Cost Amount (Php)

360.00 203,040.00
3.00 10,500.00
213,540.00

No. of Days Amount (Php)

750.00
750.00

tal Direct Cost (Php)= 221,790.00

ark-up + TDC}

tal Direct Cost (Php)= 279,455.40

Unit (Php)= 495.93

No. of Days Amount (Php)

2.00 1,500.00
2.00 2,400.00
2.00 1,800.00
5,700.00

Unit Cost Amount (Php)

500.00 12,795.00
 270.00 2,700.00
1,500.00 1,500.00
260.00 1,300.00
18,295.00

No. of Days Amount (Php)

570.00
570.00

tal Direct Cost (Php)= 24,565.00

ark-up + TDC}

tal Direct Cost (Php)= 30,951.90

Unit (Php)= 1,209.53

No. of Days Amount (Php)

6.00 4,500.00
6.00 7,200.00
6.00 10,800.00
22,500.00

Unit Cost Amount (Php)

270.00 49,950.00
1,500.00 23,250.00
73,200.00

No. of Days Amount (Php)

2,250.00
2,250.00

tal Direct Cost (Php)= 97,950.00

ark-up + TDC}

tal Direct Cost (Php)= 123,417.00

Unit (Php)= 207.17
 No. of Days Amount (Php)
1.00 750.00
1.00 600.00
1.00 450.00
1,800.00

Unit Cost Amount (Php)

890.00 3,738.00
3,738.00

No. of Days Amount (Php)

180.00
180.00

tal Direct Cost (Php)= 5,718.00

ark-up + TDC}

tal Direct Cost (Php)= 7,204.68

Unit (Php)= 1,715.40

No. of Days Amount (Php)

5.00 3,750.00
5.00 6,000.00
5.00 9,000.00
18,750.00

Unit Cost Amount (Php)

17.00 59,500.00
270.00 42,390.00
1,500.00 19,500.00
55.00 53,439.65
95.00 1,425.00
176,254.65
 No. of Days Amount (Php)
1.00 2,000.00
1,875.00
3,875.00

tal Direct Cost (Php)= 198,879.65

ark-up + TDC}

tal Direct Cost (Php)= 250,588.36

Unit (Php)= 841.30

No. of Days Amount (Php)

3.00 2,250.00
3.00 1,800.00
3.00 2,700.00

2.00 2,400.00
2.00 1,800.00
10,950.00

Unit Cost Amount (Php)

48.00 73,465.44
36.00 22,371.12
35.00 1,400.00
30.00 49,500.00
100.00 10,300.00
157,036.56

No. of Days Amount (Php)

6.00 7,200.00
6.00 5,400.00
1,095.00
13,695.00

tal Direct Cost (Php)= 181,681.56

ark-up + TDC}

tal Direct Cost (Php)= 228,918.77

Unit (Php)= 106.38

No. of Days Amount (Php)

2.00 1,500.00
2.00 900.00
2.00 1,800.00
4,200.00

Unit Cost Amount (Php)

38.00 73,197.50
100.00 2,500.00
75,697.50

No. of Days Amount (Php)

2.00 2,400.00
420.00
2,820.00

tal Direct Cost (Php)= 82,717.50

ark-up + TDC}

tal Direct Cost (Php)= 104,224.05

Unit (Php)= 55.60
ipment)

No. of Days Amount (Php)

2.00 1,600.00
2.00 1,500.00
2.00 2,400.00
2.00 1,800.00
7,300.00
 Unit Cost Amount (Php)
25.00 175.00
50.00 1,500.00
200.00 400.00
1,000.00 1,000.00
95.00 17,100.00
100.00 3,000.00
150.00 450.00
500.00 500.00
400.00 400.00
10.00 500.00
20.00 200.00
40.00 320.00
30.00 180.00
110.00 110.00
350.00 350.00
500.00 500.00

1,500.00 1,500.00
28,185.00

No. of Days Amount (Php)

730.00
730.00

tal Direct Cost (Php)= 36,215.00

ark-up + TDC}

tal Direct Cost (Php)= 45,630.90

Unit (Php)= 45,630.90
ment)

No. of Days Amount (Php)

2.00 1,600.00
2.00 1,500.00
2.00 1,200.00
2.00 1,800.00
6,100.00
 Unit Cost Amount (Php)
110.00 3,300.00
40.00 1,200.00
25.00 1,875.00
15.00 4,350.00
12.00 9,000.00
30.00 600.00
20,325.00

No. of Days Amount (Php)

610.00
610.00

tal Direct Cost (Php)= 27,035.00

ark-up + TDC}

tal Direct Cost (Php)= 34,064.10

Unit (Php)= 34,064.10
stallation)

No. of Days Amount (Php)

2.00 1,600.00
2.00 1,500.00
2.00 1,200.00
2.00 2,700.00
7,000.00

Unit Cost Amount (Php)

1,000.00 1,000.00
450.00 450.00
400.00 800.00
350.00 350.00
300.00 600.00
250.00 750.00

25,000.00 25,000.00
28,950.00

No. of Days Amount (Php)

700.00
 700.00

tal Direct Cost (Php)= 36,650.00

ark-up + TDC}

tal Direct Cost (Php)= 46,179.00

Unit (Php)= 46,179.00
uipment)

No. of Days Amount (Php)

2.00 1,600.00
2.00 1,500.00
2.00 1,200.00
2.00 1,800.00
6,100.00

Unit Cost Amount (Php)

1,200.00 2,400.00
600.00 8,400.00
350.00 4,200.00
250.00 500.00
50.00 1,400.00
60.00 420.00
95.00 380.00
75.00 750.00
50.00 250.00
50.00 250.00
50.00 100.00
19,050.00

No. of Days Amount (Php)

610.00
610.00

tal Direct Cost (Php)= 25,760.00

ark-up + TDC}
tal Direct Cost (Php)= 32,457.60
Unit (Php)= 32,457.60
of HV)

No. of Days Amount (Php)

2.00 1,600.00
2.00 1,600.00
2.00 1,500.00
2.00 1,200.00
2.00 1,800.00
7,700.00

Unit Cost Amount (Php)

5,000.00 10,000.00

12,000.00 24,000.00
10,000.00 20,000.00
10,000.00 10,000.00

1,100.00 2,200.00
400.00 3,200.00
150.00 1,200.00
40.00 400.00
200.00 800.00
25.00 100.00
1,500.00 3,000.00
40.00 160.00
50.00 200.00
400.00 400.00
1,500.00 18,000.00
700.00 14,700.00
1,500.00 1,500.00
109,860.00

No. of Days Amount (Php)

770.00
770.00

tal Direct Cost (Php)= 118,330.00

ark-up + TDC}
tal Direct Cost (Php)= 149,095.80
Unit (Php)= 149,095.80

No. of Days Amount (Php)

1.00 750.00
1.00 600.00
1.00 900.00
2,250.00

Unit Cost Amount (Php)

10,000.00 120,000.00
150.00 18,000.00
138,000.00

No. of Days Amount (Php)

225.00
225.00

tal Direct Cost (Php)= 140,475.00

ark-up + TDC}

tal Direct Cost (Php)= 176,998.50

Unit (Php)= 176,998.50

No. of Days Amount (Php)

2.00 1,500.00
2.00 1,200.00
2.00 1,800.00
4,500.00

Unit Cost Amount (Php)

40.00 2,800.00
400.00 800.00
30.00 4,800.00
 35.00 1,750.00
130.00 1,560.00
30.00 720.00
110.00 8,910.00
180.00 6,480.00
500.00 6,000.00
95.00 950.00
2,500.00 5,000.00
300.00 13,200.00
95.00 665.00
1,500.00 1,500.00
55,135.00

No. of Days Amount (Php)

450.00
450.00

tal Direct Cost (Php)= 60,085.00

ark-up + TDC}

tal Direct Cost (Php)= 75,707.10

Unit (Php)= 75,707.10

No. of Days Amount (Php)

3.00 2,250.00
3.00 3,600.00
3.00 2,700.00
8,550.00

Unit Cost Amount (Php)

90.00 2,880.00
270.00 540.00
1,500.00 750.00
4,170.00

No. of Days Amount (Php)

855.00
855.00
tal Direct Cost (Php)= 13,575.00

ark-up + TDC}

tal Direct Cost (Php)= 17,104.50

Unit (Php)= 17,104.50

No. of Days Amount (Php)

5.00 3,750.00
5.00 6,000.00
5.00 4,500.00
14,250.00

Unit Cost Amount (Php)

600.00 11,400.00
180.00 9,720.00
1,100.00 5,500.00
95.00 665.00
100.00 1,000.00
28,285.00

No. of Days Amount (Php)

4.00 4,800.00
4.00 3,600.00
1,425.00
9,825.00

tal Direct Cost (Php)= 52,360.00

ark-up + TDC}

tal Direct Cost (Php)= 65,973.60

Unit (Php)= 65,973.60
 No. of Days Amount (Php)
2.00 1,500.00
2.00 2,400.00
2.00 1,800.00
5,700.00

Unit Cost Amount (Php)

48.00 43,774.08
100.00 1,824.00
45,598.08

No. of Days Amount (Php)

2.00 2,400.00
2.00 1,800.00
570.00
4,770.00

tal Direct Cost (Php)= 56,068.08

ark-up + TDC}

tal Direct Cost (Php)= 70,645.78

Unit (Php)= 77.47

No. of Days Amount (Php)

2.00 1,500.00
2.00 2,400.00
2.00 1,800.00
5,700.00

Unit Cost Amount (Php)

40,000.00 40,000.00
40,000.00

No. of Days Amount (Php)

2.00 2,400.00
2.00 1,800.00
570.00
 4,770.00

tal Direct Cost (Php)= 50,470.00

ark-up + TDC}

tal Direct Cost (Php)= 63,592.20

Unit (Php)= 63,592.20

No. of Days Amount (Php)

3.00 2,250.00
3.00 3,600.00
3.00 2,700.00
8,550.00

Unit Cost Amount (Php)

250,000.00 250,000.00
250,000.00

No. of Days Amount (Php)

855.00
855.00

tal Direct Cost (Php)= 259,405.00

ark-up + TDC}

tal Direct Cost (Php)= 326,850.30

Unit (Php)= 326,850.30

554,400.00
2,807,933.04
235,840.00
925,923.79
4,524,096.83
(4x4) Construction____________
onstruction (Firm/Company)

o M. Aliping____________
nature of Contractor/Bidder
ed Representative
 4x4 CONSTRUCTION
Engineers, Architect, Builders
172 Crystal Cave, Baguio City 2600 Philippines
Contact No. (0910)882-1877

PROGRAM OF WORK
PROJECT IDENTIFYING INFORMATION:
Region CAR
CONSTRUCTION OF MODULAR DESIGN FINISHER BUILDING FOR INTEGRATED NATIO
Name of the Project
PRODUCTION INITIATIVES FOR RECOVERY & EXPANSION PROGRAM IN SUPPORT TO
Location Cayapes, Kapangan, Benguet
Total Project Cost
Duration 123 Calendar Days

INDIRECT COST
Description Rate per Day (Php)
Overhead, Contigencies, Miscellaneous (OCM)
Contractor's Profit (CP)
Value Added Tax (VAT)

LABOR RATES
Description Rate per Day (Php)
Foreman
Skilled Laborer
Unskilled Laborer
Safety Practitioner/Officer (Part Time)
Health Personnel (Full Time)

EQUIPMENT RATES
Description Rate per Day (Php)
Minor Tools 10% Total Labor Cost
Backhoe
Plate Compactor
Bagger Mixer
Concrete Vibrator
Bar Vibartor
Bar Bender
Welding Machine
Cutting Outfit

MATERIALS COST
Description Unit
1/4" x 4'x8' marine plywood pcs
Good Lumber bd.ft
Tarpaulin sq.ft
Assorted CWN lot
PPE's lot
Disinfectant (Alcohol, etc.) gal
Garvel Bedding cu.m
Gravel 3/4" cu.m
Sand cu.m
Portland Cement bags
Deformed Rebars kgs
#16 G.I. Tie Wire kgs
4" Dia. PVC Pipe pcs
4" Dia. PVC Fixtures lot
2" Dia. PVC Pipe pcs
2" Dia. PVC Fixtures lot
100mm thick CHB pcs
Phenolic Board (0.019 x 1.2 x 2.4) pcs
1/2" Dia. PP-R Pipes CWL pcs
1/2" Dia. G.I. Pipe pcs
Water Closet Including Fitting Accessories (Elongated American
Standard) sets
Lavatory with Complete Accessories (American Standard) sets
Facial Mirror sets
Toilet Tissue Roller Holder sets
40mm Dia. Stainless Steel Grab Holder l.m.
Shower Head sets
Stainless Steel loor Drain sets
4.5mm Fiber Cement Board pcs
Metal Furring (3m) pcs
Carying Channel pcs
Hanger Bars (Metal Furring) pcs
Channel Clip pcs
Wall Angle pcs
Rivets pcs
1" Metal Screw sets
Steel Panel Door sets
Steel Door (Pig Pen Door) sq.m
Analok Framed Awning Window sq.m
Solid Panel Door ln.m
Ordinary Flushing, GA. 24 (0.701mm) x 2.44m ln.m
Ordinary Ridge Roll, GA. 24 (0.701mm) x 2.44m ln.m
Ordinary Gutter, GA. 26 (0.701mm) x 2.44m ln.m
12" x 1" Plain GI Strap pcs
9mm 10" Cement Board (Fascia) pcs
Corrugated Roofing , GA. 26 (0.551mm) x 2.44m sq.m
Tek Screw with washer pcs
Ceramic Tiles sq.m
Tile Grout bags
PVC Doors and Frames sq.m
Structural Steel Angle Bars kgs
2" x 4" x 2mm Tubular Bars kgs
Acytelene kgs
Oxygen kgs
E6013, Welding Rods kgs
2" x 4" C-Purlins kgs
 Utility Box pcs
Junction Box with Cover pcs
Weather Proof Square Box pcs
8-Holes, Panel Box (Designatin):PBb) pcs
PVC Doors and Frames pcs
1/2" PVC Pipe
3/4" PVC Pipe pcs
1" IMC Pipe pcs
Assorted PVC Clamps lot
1/2" PVC Elbow pcs
3/4" PVC Elbow pcs
1" PVC Elbow pcs
1" PVC Adapter pcs
1" Entrance Cap pcs
Secondary Rack, 2-Spool, with Spool Insulator set/s
Ground Rod and Ground Rod Clamp set/s
#4 THHN, Cu. Wire l.m.
#8 THHN, Cu. Wire l.m.
#10 THHN, Cu. Wire l.m.
#14 THHN, Cu. Wire l.m.
#12 THHN, Cu. Wire l.m.
Electrical Tape, Big rolls
8-Holes, Box (Designatin):LPP2) pcs
60 AT, Poles, Circuit Breaker pcs
40 AT, Poles, Circuit Breaker pcs
30 AT, Poles, Circuit Breaker pcs
20 AT,Poles, Circuit Breaker pcs
15 AT, 2 Poles, Circuit Breaker pcs
40 A, Single Phase, 230 V, Exhaust an Motor Cotroller (Inclusive
of Enclosure, Main Breaker, HOA Switch; Selector Switch for
Cooling and Heating Application; Start and Stop Switches and
Pilot Lamps (Red for Stop and Green for Start); Magnetic
sets
contractor and overload relay for each of the 4 fans respectively;
4 sets of temperature switches with thermocouple sensors (2 sets
cooling and 2 sets for heating application); anfd On-Delay
Switches
30 Watts, Flood Light pcs
28 Watts, LED Bulb pcs
18 Watts, LED Bulb pcs
9 Watts, LED Bulb pcs
4" Receptacle pcs
1-Way Switch Element pcs
3- Way Switch Element pcs
C.O. Element pcs
1-Gang Plate pcs
2-Gang Plate pcs
3-Gang Plate pcs
0.5 Hp, Water Pump with Float Switch units
Industrial Exhaust Fan (50"), 1650 W, Single Phase, 230V, Cone
units
Type
Industrial Exhaust Fan (20"), 1650 W, Single Phase, 230V, Cone
units
Type
5 KW Space Heater 1 units
Cooling Pad (Rear)
200 Liter Blue HDPE Container Drum pcs
1 1/2" PVC Pipe pcs
1 1/2" PVC Union pcs
1 1/2" x 90⁰ PVC Elbow pcs
1 1/2" PVC Ball Valve pcs
1 1/2" PVC Tee pcs
1 1/2" Brass Check Valve pcs
1 1/2" PVC Adaptor pcs
1 1/2" PVC Cap pcs
Solvent Cement can
Cooling Pad (0.6m x 0.15m x 1.8m) pcs
Aluminum Frame pcs
Self Feeder (100kg Capacity) pcs
Automatic Pig Drinker pcs
Sakoline Laminated Sack (Width: 2.4m) l.m.
5mm Nylon Rope (100mm/roll) roll/s
5mm Galvanized Steel Wire Rope l.m.
Expansion Hook Bolt, with lugs #6 pcs
Nylone Plastic Pulley for 5mm Rope sets
1/2" Galvanized Wire Rope Cable Clip pcs
1" x 4" Polythelene Plastic Screen l.m.
1 1/2" Galvanized Wire Rope Cable Clip pcs
1" G.I. Pipe Sched 20 pcs
1" G.I. Coupling, Sched 20 pcs
Heavy Duty Manual Crank Winch 2000 lbs units
3/4" x 16' Aluminum Flat Bar pcs
Concrete Nails kgs
4" Concrete Louver Blocks pcs
1 1/2" Dia. G.I. Pipes pcs
Hog Wire (4' x 40m) rolls
Provision of elevated stainless steel water tank (10 drums)
l.s
including fabrication and installation of steel frames
Provision of bio-gas waste treatment l.s
ION
ders
nes

ER BUILDING FOR INTEGRATED NATIONAL SWINE

XPANSION PROGRAM IN SUPPORT TO LIVESTOCK PROGRAM

4,524,096.83

Rate per Day (Php)

0.12
0.08
0.05

Rate per Day (Php)

750.00
600.00
450.00
500.00
400.00

Rate per Day (Php)

10% Total Labor Cost
14,000.00
1,500.00
2,000.00
1,500.00
1,000.00
1,000.00
1,200.00
900.00

Unit Cost/Unit
pcs 420.00
bd.ft 48.00
sq.ft 60.00
lot 90.00
lot 10,000.00
 gal 400.00
cu.m 1,800.00
cu.m 1,600.00
cu.m 1,500.00
bags 270.00
kgs 55.00
kgs 95.00
pcs 400.00
lot 1,000.00
pcs 200.00
lot 500.00
pcs 17.00
pcs 1,100.00
pcs 350.00
pcs 400.00

sets 5,500.00
sets 3,500.00
sets 500.00
sets 250.00
l.m. 500.00
sets 1,500.00
sets 280.00
pcs 680.00
pcs 115.00
pcs 110.00
pcs 115.00
pcs 10.00
pcs 95.00
pcs 1.00
sets 3.00
sets 3,500.00
sq.m 1,500.00
sq.m 4,500.00
ln.m 2,000.00
ln.m 100.00
ln.m 100.00
ln.m 100.00
pcs 15.00
pcs 450.00
sq.m 360.00
pcs 3.00
sq.m 500.00
bags 260.00
sq.m 890.00
kgs 48.00
kgs 36.00
kgs 35.00
kgs 30.00
kgs 100.00
kgs 38.00
pcs 25.00
pcs 50.00
pcs 200.00
pcs 1,000.00
pcs 95.00
100.00
pcs 150.00
pcs 500.00
lot 400.00
pcs 10.00
pcs 20.00
pcs 40.00
pcs 30.00
pcs 110.00
set/s 350.00
set/s 500.00
l.m. 110.00
l.m. 40.00
l.m. 25.00
l.m. 12.00
l.m. 15.00
rolls 30.00
pcs 1,000.00
pcs 450.00
pcs 400.00
pcs 350.00
pcs 300.00
pcs 250.00

sets 25,000.00

pcs 950.00
pcs 450.00
pcs 200.00
pcs 150.00
pcs 45.00
pcs 50.00
pcs 80.00
pcs 60.00
pcs 30.00
pcs 30.00
pcs 30.00
units 5,000.00
units 12,000.00
units 10,000.00

units 10,000.00

pcs 1,100.00
pcs 400.00
pcs 150.00
pcs 40.00
pcs 200.00
pcs 25.00
pcs 1,500.00
pcs 40.00
pcs 50.00
can 400.00
pcs 1,500.00
pcs 700.00
pcs 10,000.00
pcs 150.00
l.m. 40.00
roll/s 400.00
l.m. 30.00
pcs 35.00
sets 130.00
pcs 30.00
l.m. 110.00
pcs 180.00
pcs 500.00
pcs 95.00
units 2,500.00
pcs 300.00
kgs 95.00
pcs 90.00
pcs 600.00
rolls 1,100.00
l.s 40,000.00
l.s 250,000.00
Standard Form Number: SF-INRF-56

Revised on: August 11, 2044

CONSTRUCTION OF MODULAR DESIGN FINISHER BUILDING FOR INTEGRATED

CONTRACT NAME:
PRODUCTION INITIATIVES FOR RECOVERY & EXPANSION PROGRAM IN SUPPO

LOCATION: Cayapes, Kapangan, Benguet

CASH FLOW
CASH FLOW BY THE QUARTER & PAYMENT SCHEDULE
PARTICULARS 1 2
ACCOMPLISHMENT,% 20.00% 34.00%
CASH FLOW Php 904,819.37 Php 1,538,192.92
CUMULATIVE ACCOMPLISHMENT,% 20.00% 54.00%
CUMULATIVE CASH FLOW Php 904,819.37 Php 2,443,012.29

Submitted by: BENIGNO M. ALIPING

General Manager
Four by Four (4x4) Construction
ILDING FOR INTEGRATED NATIONAL SWINE
SION PROGRAM IN SUPPORT TO LIVESTOCK PROGRAM

W
MENT SCHEDULE
3 4
26.00% 20%
Php 1,176,265.18 Php 904,819.37
80.00% 100.00%
Php 3,619,277.47 Php 4,524,096.83

Date: June 29,2022