Date:

24-Mar-13

SERAFIN L. NGOHAYON, PH. D. University president Ifugao State University THRU: The BAC, IFSU Sir: Please find our price quotations on each of the items specified in the Bill of Materials below as follows: Page 1 of 2 pages Bill of Materials for the Rehabilitation of the Tissue Culture Laboratory (Variation Order)
ITEM No. DESCRIPTION Unit Quantity Unit Cost Amount

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46

20 x 20 cm unglazed tiles 20 x 20 cm glazed tiles tile grout tile trim tile adhesive fine sand shower valve, delta or hjc shower head, delta or hjc water closet, american standard lavatory, hjc tissue holder soap holder stainless towel rail door knob kwikset barrel vault floor drain 4" x 4" portland cement 40 x 40 cm glazed tile (mint green) 40 x 40 cm glazed tile (white) 92 pcs 2x3x10' good lumber 80 cs 2x2x8' good lumber 160 pcs 2x2x6' good lumber 21 pcs 1x8x8' good lumber 1/4" marine plywood g.a.26 corr. G.I. roofing 12ft, .40 thk. 4" CWN 3" CWN 2" CWN 1" CWN gloss latex boysen flat latex boysen masonry putty, boysen flatwall enamel boysen quick dry enamel boysen plasolux glazing putty easy tite sealer red oxide primer roof guard water base acrylic paint, boysen paint thinner thalo blue acry color thalo green acry color paint brush 4" paint brush 2" paint brush 1/2" paleta spatula

pcs pcs kgs pcs bags cu.m. set set unit unit pcs pcs set set pcs pcs bags pcs pcs bd.ft. bd.ft. bd.ft. bd.ft. pcs pcs case case kgs kgs gallon gallon gallon gallon gallon gallon gallon gallon gallon gallon liter liter pcs pcs pcs pair pcs

120.00 440.00 34.00 8.00 31.00 36.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 2.00 318.00 142.00 441.00 460.00 213.33 320.00 112.00 62.00 24.00 3.00 1.00 15.00 20.00 9.00 5.00 18.00 18.00 18.00 12.00 6.00 12.00 18.00 12.00 4.00 4.00 4.00 4.00 6.00 4.00 4.00

26.00 26.00 60.00 125.00 220.00 700.00 240.00 200.00 4,200.00 1,300.00 280.00 260.00 270.00 1,150.00 130.00 140.00 255.00 55.00 55.00 28.00 28.00 28.00 28.00 400.00 430.00 1,840.00 1,840.00 80.00 80.00 570.00 500.00 450.00 560.00 610.00 560.00 550.00 450.00 600.00 250.00 130.00 130.00 80.00 45.00 30.00 40.00 60.00

3,120.00 11,440.00 2,040.00 1,000.00 6,820.00 25,200.00 240.00 200.00 4,200.00 1,300.00 280.00 260.00 270.00 1,150.00 130.00 280.00 81,090.00 7,810.00 24,255.00 12,880.00 5,973.24 8,960.00 3,136.00 24,800.00 10,320.00 5,520.00 1,840.00 1,200.00 1,600.00 5,130.00 2,500.00 8,100.00 10,080.00 10,980.00 6,720.00 3,300.00 5,400.00 10,800.00 3,000.00 520.00 520.00 320.00 180.00 180.00 160.00 240.00

47 paint roller, 7"

pcs

4.00

Page 2 of 2 pages 90.00

360.00

48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72

roller pan diffuser lamps (twin/double) 40 watts ceramic bulb crown 24 watts energy saving lamps #6 THHN Standard wire #8 THHN stranded wire #12 THHN stranded wire #4 service drop ACU outlet 1.5 hp airconditioning units electric meter ordinary special outlet G-1 gravel construction pails 2" G.I. pipe sch 40 1.5" G.I. pipe sch 40 1" G. I. pipe sch 40 welding rod paint brush #2 paint thinner red oxide primer 4" CHB 10mm RSB fine mesh black fine mesh nets

pcs set pcs pcs lin.mts lin.mts box lin.mts pcs units set pcs cu.m pcs pcs pcs pcs kgs pcs gallon gallon pcs pcs roll roll

4.00 8.00 6.00 4.00 60.00 80.00 1.00 80.00 3.00 2.00 1.00 4.00 18.00 8.00 12.00 8.00 8.00 6.00 4.00 4.00 4.00 160.00 34.00 2.00 1.00

50.00 450.00 600.00 2,000.00 90.00 65.00 30.00 70.00 350.00 21,500.00 1,500.00 200.00 750.00 45.00 1,800.00 1,500.00 1,000.00 80.00 35.00 250.00 350.00 10.00 150.00

200.00 3,600.00 3,600.00 8,000.00 5,400.00 5,200.00 30.00 5,600.00 1,050.00 43,000.00 1,500.00 800.00 13,500.00 360.00 21,600.00 12,000.00 8,000.00 480.00 140.00 1,000.00 1,400.00 1,600.00 5,100.00

TOTAL

458,964.24

NOL-BIN ENTERPRISE Supplier

Date:

24-Mar-13

SERAFIN L. NGOHAYON, PH. D. University president Ifugao State University THRU: The BAC, IFSU Sir: Please find our price quotations on each of the items specified in the Bill of Materials below as follows: Page 1 of 2 pages Bill of Materials for the Rehabilitation of the Tissue Culture Laboratory (Variation Order)
ITEM No. DESCRIPTION Unit Quantity Unit Cost Amount

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46

20 x 20 cm unglazed tiles 20 x 20 cm glazed tiles tile grout tile trim tile adhesive fine sand shower valve, delta or hjc shower head, delta or hjc water closet, american standard lavatory, hjc tissue holder soap holder stainless towel rail door knob kwikset barrel vault floor drain 4" x 4" portland cement 40 x 40 cm glazed tile (mint green) 40 x 40 cm glazed tile (white) 92 pcs 2x3x10' good lumber 80 cs 2x2x8' good lumber 160 pcs 2x2x6' good lumber 21 pcs 1x8x8' good lumber 1/4" marine plywood g.a.26 corr. G.I. roofing 12ft, .40 thk. 4" CWN 3" CWN 2" CWN 1" CWN gloss latex boysen flat latex boysen masonry putty, boysen flatwall enamel boysen quick dry enamel boysen plasolux glazing putty easy tite sealer red oxide primer roof guard water base acrylic paint, boysen paint thinner thalo blue acry color thalo green acry color paint brush 4" paint brush 2" paint brush 1/2" paleta spatula

pcs pcs kgs pcs bags cu.m. set set unit unit pcs pcs set set pcs pcs bags pcs pcs bd.ft. bd.ft. bd.ft. bd.ft. pcs pcs case case kgs kgs gallon gallon gallon gallon gallon gallon gallon gallon gallon gallon liter liter pcs pcs pcs pair pcs

120.00 440.00 34.00 8.00 31.00 36.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 2.00 318.00 142.00 441.00 460.00 213.33 320.00 112.00 62.00 24.00 3.00 1.00 15.00 20.00 9.00 5.00 18.00 18.00 18.00 12.00 6.00 12.00 18.00 12.00 4.00 4.00 4.00 4.00 6.00 4.00 4.00

26.00 26.00 60.00 125.00 220.00 700.00 240.00 200.00 4,200.00 1,300.00 280.00 260.00 270.00 1,150.00 130.00 140.00 255.00 55.00 55.00 28.00 28.00 28.00 28.00 650.00 430.00 1,840.00 1,840.00 80.00 80.00 570.00 500.00 450.00 560.00 610.00 560.00 550.00 450.00 600.00 250.00 130.00 130.00 80.00 45.00 30.00 40.00 60.00

3,120.00 11,440.00 2,040.00 1,000.00 6,820.00 25,200.00 240.00 200.00 4,200.00 1,300.00 280.00 260.00 270.00 1,150.00 130.00 280.00 81,090.00 7,810.00 24,255.00 12,880.00 5,973.24 8,960.00 3,136.00 40,300.00 10,320.00 5,520.00 1,840.00 1,200.00 1,600.00 5,130.00 2,500.00 8,100.00 10,080.00 10,980.00 6,720.00 3,300.00 5,400.00 10,800.00 3,000.00 520.00 520.00 320.00 180.00 180.00 160.00 240.00

47 paint roller, 7" 48 roller pan

pcs pcs

Page 2 of 2 pages 4.00 90.00 4.00 50.00

360.00

200.00

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72

diffuser lamps (twin/double) 40 watts ceramic bulb crown 24 watts energy saving lamps #6 THHN Standard wire #8 THHN stranded wire #12 THHN stranded wire #4 service drop ACU outlet 1.5 hp airconditioning units electric meter ordinary special outlet G-1 gravel construction pails 2" G.I. pipe sch 40 1.5" G.I. pipe sch 40 1" G. I. pipe sch 40 welding rod paint brush #2 paint thinner red oxide primer 4" CHB 10mm RSB fine mesh black fine mesh nets

set pcs pcs lin.mts lin.mts box lin.mts pcs units set pcs cu.m pcs pcs pcs pcs kgs pcs gallon gallon pcs pcs roll roll

8.00 6.00 4.00 60.00 80.00 1.00 80.00 3.00 2.00 1.00 4.00 18.00 8.00 12.00 8.00 8.00 6.00 4.00 4.00 4.00 160.00 34.00 2.00 1.00

450.00 100.00 300.00 90.00 65.00 3,300.00 70.00 350.00 22,425.00 4,500.00 200.00 750.00 45.00 1,800.00 1,500.00 1,000.00 80.00 35.00 320.00 700.00 10.00 150.00 3,050.00 1,500.00

TOTAL

3,600.00 600.00 1,200.00 5,400.00 5,200.00 3,300.00 5,600.00 1,050.00 44,850.00 4,500.00 800.00 13,500.00 360.00 21,600.00 12,000.00 8,000.00 480.00 140.00 1,280.00 2,800.00 1,600.00 5,100.00 6,100.00 1,500.00 482,064.24

NOL-BIN ENTERPRISE Supplier

NOL - BIN ENTERPRISE Poblacion West, Lamut, Ifugao DELIVERY SCHEDULE

ITEM NO. 1 TO 9 10 TO 18 19 TO 24 25 To 39 40 TO 60 61 TO 72

Days 1 1 2 1 2 1

Prepared by:

JOMER JULIAN Representative Nol-Bin Enterprise

Subject
Package Number Contract Name Location Item # I. Description

: DETAILED ESTIMATES
: 7 : Proc. Of Infra Proj. as stated in ITB # 007-2013, CRN 2012-007 : Lamut, Ifugao Unit Quantity Unit Cost Amount

Repair of Municipal Gymnasium, Roof Frame 1.1 Clearing of Roof & Truss lot 1.00 A) Materials Steel Brush Pcs. 2.00 Vulca Seal Lit. 1.00 Sand Paper Pcs. 10.00 Sub Total, Materials Productivity Rate: Crew: 3.00 Duration (days): 3.00 Construction Foreman 1.00 Laborer 3.00 Sub Total, Labor B) Summary of Unit Cost: Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost 1.2 False work lot 1.00 A) Materials Steel frame lot 1.00 Sub Total, Materials B) Labor (Fabrication & Removal) Productivity Rate: Crew: 3.00 Duration (days): 1.00 Construction Foreman 1.00 Skilled Laborer 1.00 Laborer 2.00 Sub Total, Labor C) Summary of Unit Cost: Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost 1.3 Painting Works 1.3.1 Roofing (3 coatings) Sq.m. 1,218.00 A) Materials 100% Acrilic Roof Paint Gals. 31.00 4" Paint Brush Pcs. 6.00 Sub Total, Materials

60 400 20 Php

120.00 400.00 200.00 720.00

400.00 260.00 Php Php Php Php Php Php

1,200.00 2,340.00 3,540.00 4,260.00 1,128.90 5,388.90 5388.9 5,388.90

5,000.00 Php

5,000.00 5,000.00

400.00 360.00 260.00 Php Php Php Php Php Php

400.00 360.00 520.00 1,280.00 6,280.00 1,664.20 7,944.20 7,944.20 7,944.20

680.00 65.00 Php

21,080.00 390.00 21,470.00

B) Labor Productivity Rate: Crew: Duration (days): Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost: 12.0sq.m./man/day 7.00 15.00 1.00 4.00 3.00 Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Sq.m. 185.00 Gal. Pcs. Gal. 8.00 2.00 6.00 Php 12.0sq.m./man/day 4.00 4.00 1.00 2.00 2.00 Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Lin.m. 1,354.00 Gal. Pcs. Gal. 8.00 6.00 2.00 Php 50.0lin.m./man/day 6.00 5.00 1.00 3.00 3.00 Direct cost

400.00 360.00 260.00 Php Php Php Php Php Php

6,000.00 21,600.00 11,700.00 39,300.00 60,770.00 16,104.05 76,874.05 63.11 76,874.05

1.3.2 Steel Truss & Beam A) Materials Red Oxide Paint Thinner 4" Paint Brush Sub Total, Materials B) Labor Productivity Rate: Crew: Duration (day): Construction Foreman Skilled Laborers Laborer Sub Total, Labor C) Summary of Unit Cost:

450 160 65

3,600.00 320.00 390.00 4,310.00

400.00 360.00 260.00 Php Php Php Php Php Php

1,600.00 2,880.00 2,080.00 6,560.00 10,870.00 2,880.55 13,750.55 74.33 13,750.55

1.3.3 Z-Purlins & Railings A) Materials Red Oxide 4" Paint Brush Paint Thinner Sub Total, Materials B) Labor Productivity Rate: Crew: Duration (day): Construction Foreman Skilled Laborers Laborer Sub Total, Labor C) Summary of Unit Cost:

450.00 65.00 160.00

3,600.00 390.00 320.00 4,310.00

400.00 360.00 260.00 Php Php

2,000.00 5,400.00 3,900.00 11,300.00 15,610.00

Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Sub Total, Item # 3 1.4 Gutter Replacement A) Materials Pre-Fabricated Gutter Gutter Holder Teckscrew Rivets 4" PVC Orange Pipe Sub Total, Materials B) Labor (Removal & Replacement) Productivity Rate: Crew: Duration (day): Construction Foreman Skilled Laborers Laborer Sub Total, Labor C) Summary of Unit Cost: Php Lin.m. Lin.m. Pcs. Pcs. Pcs. Pcs. 80.00 80.00 30.00 400.00 270.00 4.00 Php 20.0lin.m./man/day 2.00 2.00 1.00 1.00 1.00 Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost

Php Php Php Php

4,136.65 19,746.65 14.58 19,746.65 123,704.35

30.00 15.00 2.00 1.00 720.00

2,400.00 450.00 800.00 270.00 2,880.00 6,800.00

400.00 360.00 260.00 Php Php Php Php Php Php

TOTAL, ITEM I (1.1+1.2+1.3+1.4) Php II. Installation of Overhead Tank at Public Market 2.1 Excavation Works Cu.m. 4.80 A) Labor Productivity Rate: 1.0cu.m./man/day Crew: 4.00 Duration (day): 1.00 Construction Foreman 1.00 400.00 Skilled Laborers 1.00 360.00 Laborer 3.00 260.00 Sub Total, Labor Php B) Summary of Unit Cost: Direct cost Php Indirect Cost (26.5%) Php Total Cost Php Unit Cost Php Adjusted Cost Php 2.2 Concrete Works Cu.m. 1.47 A) Materials Portland Cement Bags 13.00 250.00 Fine Sand Cu.m. 0.75 600.00 Gravel (G-1) Cu.m. 1.47 700.00

800.00 720.00 520.00 2,040.00 8,840.00 2,342.60 11,182.60 139.78 11,182.60 134,886.95

400.00 360.00 780.00 1,540.00 1,540.00 408.10 1,948.10 405.85 1,948.10

3,250.00 450.00 1,029.00

16mm dia. X 6.00m RSB 10mm dia x 6.00m RSB # 16 GI Tie Wire Sub Total, Materials B) Labor Productivity Rate: Crew: Duration (day): Construction Foreman Skilled Laborers Laborer Sub Total, Labor C) Summary of Unit Cost:

Pcs. Pcs. Kls.

12.00 10.00 1.00 Php

350.00 150.00 75.00

4,200.00 1,500.00 75.00 10,504.00

0.75 cu.m./man/day 3.00 0.50 1.00 1.00 2.00 Php Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Sq.m. 10.40 Bd.ft. Bd.ft. Pcs. Kls. 90.00 48.00 2.00 3.00 Php 5.0 sq.m./man/day 3.00 0.50 1.00 1.00 2.00 Php Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost lot 1.00 Pcs. Pcs. Pcs. Pcs. Pcs. Pcs. Kls. 18.00 1.00 5.00 7.00 4.00 16.00 5.00

400.00 360.00 260.00 Php Php Php Php Php

200.00 180.00 260.00 640.00 11,144.00 2,953.16 14,097.16 9,589.90 14,097.16

2.3 Form Woks A) Materials 45 pcs.2"x2"x6' lumber 12 pcs.2"x3"x8' lumber 1/4" ordinary plywood Assorted CWN Sub Total, Materials B) Labor (Fabrication & removal) Productivity Rate: Crew: Duration (day): Construction Foreman Skilled Laborers Laborer Sub Total, Labor C) Summary of Unit Cost:

22.00 22.00 350.00 80.00

1,980.00 1,056.00 700.00 240.00 3,976.00

400.00 360.00 260.00 Php Php Php Php Php

200.00 180.00 260.00 640.00 4,616.00 1,223.24 5,839.24 561.47 5,839.24

A)

2.4 Steel Frame work Materials 2"x3/16"x6m angular bar. 1"x3/16"x6m Angle bar 16mm diax6m RSB 12mm diax6m RSB 0.3mx0.3mx6mm base Plate 16mm dia x16" machine Bolt w/ nut & washer Welding Rod

750.00 620.00 350.00 210.00 400.00 350.00 80.00

13,500.00 620.00 1,750.00 1,470.00 1,600.00 5,600.00 400.00

Red Lead Primer Paint Thinner 4" & 1" Paint Brush Sub Total, Materials B) Labor Productivity Rate: Crew: Duration (day): Construction Foreman Skilled Laborers Laborer Sub Total, Labor C) Equipment Utilization Welding Machine Sub Total, Equipment Utilization D) Summary of Unit Cost:

Gal. Gal. Pcs.

1.00 1.00 3.00 Php

380.00 160.00 65.00

380.00 160.00 195.00 25,675.00

3.00 2.00 1.00 1.00 2.00 Php unit 1 Php Php Php Php Php Php 500 400.00 360.00 260.00 800.00 720.00 1,040.00 2,560.00 1,000.00 1,000.00 29,235.00 7,747.28 36,982.28 36,982.28 36,982.28

2.5 Plumbing work A) Materials 2000 liter Pre-Fabricated overhead tank, stainless 1" dia. X 6m GI Pipe S-40 Assorted Fittings & Nipples Sub Total, Materials B) Labor Productivity Rate: Crew: Duration (day): Construction Foreman Skilled Laborers Laborer Sub Total, Labor C) Summary of Unit Cost:

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost lot 1 unit Pcs. lot 1.00 2.00 1.00

12,000.00 500.00 1,000.00 Php

12,000.00 1,000.00 1,000.00 14,000.00

3.00 1.00 1.00 1.00 2.00 Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Php 400.00 360.00 260.00 Php Php Php Php Php Php 400.00 360.00 520.00 1,280.00 15,280.00 4,049.20 19,329.20 19,329.20 19,329.20 78,195.98

TOTAL, ITEM II (2.1+2.2+2.3+2.4+2.5)

III. A)

Improvement of Market Buiding (Eatery Section) 3.1 Demolition works lot Labor Productivity Rate:

1.00

Crew: Duration (day): Construction Foreman Skilled Laborers Laborer Sub Total, Labor D) Summary of Unit Cost:

3.00 1.00 1.00 1.00 2.00 Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Cu.m. 2.59 Php Php Php Php Php Php 400.00 360.00 260.00 400.00 360.00 520.00 1,280.00 1,280.00 339.20 1,619.20 1,619.20 1,619.20

3.2 Excavation works 3.2.1 Common Earth Exc. A) Labor Productivity Rate: Crew: Duration (day): Construction Foreman Laborer Sub Total, Labor B) Summary of Unit Cost:

1.0 cu.m./man/day

3.2.1 concrete Structure Exc. A) Labor Productivity Rate: Crew: Duration (day): Construction Foreman Laborer Sub Total, Labor B) Summary of Unit Cost:

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Cu.m 1.04

Php Php Php Php Php Php

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Php Sq. m. Pcs. Bags Cu.m. Pcs. Kls. 119.3 1488 125 8.7 85 5

Php Php Php Php Php Php

Sub Total, Item 3.2 (3.2.1+3.2.2) 3.3 Masonry works (Partition) A) Materials 4" CBH Portland Cement Fine Sand 10mm dia x 6m RSB # 16 GI tie Wire

Sub Total, Materials B) Labor B.1 Instalation of CHB Productivity Rate: Crew: Duration: B.2 plastering works Productivity Rate: Crew: Duration: Total Duration: Construction Foreman Skilled Laborers Laborer Sub Total, Labor B) Summary of Unit Cost:

Php

3.4 Carpentry works A) Materials 84 pcs.2"x2"x14' ceiling joist 246 pcs.2"x2"x10' ceiling joist 8 pcs.2"x6"x8' top chord 8 pcs.2"x6"x10' bot. chord 4 pcs.2"x6"x8' WD block 56 pcs.2"x3"x14' purlins 10 pcs.2"x6"x8' door jambs quarter moon mouldings 1/4" marine plywood Assorted CWN Solignum, colorless 3" Paint Brush Elastoseal Sub Total, materials B) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost:

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Sq. 192.00 Bd.ft Bd.ft Bd.ft Bd.ft Bd.ft Bd.ft Bd.ft Pcs. Pcs. Kls. Gals Pcs. Packs 392.00 820.00 64.00 100.00 32.00 392.00 80.00 70.00 67.00 21.00 8.00 4.00 5.00

Php Php Php Php Php Php

Php

Direct cost Indirect Cost (26.5%) Total Cost

Php Php Php Php

3.5 Concrete works A) Materials Portland Cement Fine Sand (S-1) Gravel (G-1) Sub Total, materials B) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost:

Unit Cost Adjusted Cost Cu.m. Bags Cu.m. Cu.m.

Php Php 1.73 16 0.88 1.73 Php

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Sq.m. Liter Gals. Packs Liter Gals. Set Pcs. 326.4 1 8 10 6 8 3 3

Php Php Php Php Php Php

3.6 Painting works 3.6.1 Masonry Painting a) Materials Concrete Neutralizer Latex Paint, Flat Patching Compound Tinting Color Latex Paint, Gloss Paint Roller with pan 4" Paint brush Sub Total, materials B) Labor Activity: 1. Surface Preparation 2. First Coating 3. Second Coating Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost:

Php

Direct cost Indirect Cost (26.5%) Total Cost

Php Php Php Php

3.6.2 Ceiling Board Painting A) Materials QDE White Paint, Flat QDE White Paint, gloss Tinting Color Paint Thinner 4" Paint Brush Sub Total, materials B) Labor Activity: 1. Surface Preparation 2. First Coating 3. Second Coating Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost:

Unit Cost Php Adjusted Cost Php Sq.m. 192.00 Gals. Gals. Packs Gals. Pcs. 6.00 7.00 3.00 2.00 2.00 Php

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost

Php Php Php Php Php Php Php

Sub-Total, Item 3.6 (3.6.1+3.6.2) Php TOTAL, ITEM III (3.1+3.2+3.3+3.4+3.5+3.6) IV. Improvement of Municipal Livelihood Training Center 4.1 Repair & Installation of Windows 4.1.1 Fab. & Install of damage Sq.m. 38 frame & window A) Materials 10-3.8'x1'x1/4" clear glass SQ.m. 38 Silicon Pcs. 9 Caulking Gun Pcs. 1 Sub Total, materials Php B) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor Php C) Summary of Unit Cost: Direct cost Php

4.1.2 Window Curtain A) Materials Curtain Sub Total, materials B) Labor (Sewing & Installation) C) Summary of Unit Cost:

Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost lot 1 lot lot Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost 1

Php Php Php Php

Php Php Php Php Php Php Php Php

Sub-Total, Item 4.1 (4.1.1+4.1.2) 4.2 Installation of two (2) units Ref. Type Aircon A) Materials Refrigerator type Aircon unit 2.00 5.5mm THHN Cu. Wire lin.m. 75.00 30mm THHN Cu. Wire lin.m. 10.00 0.15mx0.20m GI Pull Box unit 1.00 30mm Solderless connector pcs. 2.00 2 branh panel board, 60A main unit 1.00 surface mounted 30A,10KAIC,240V Circuit breaker pcs. 2.00 60A,10KAIC,240V Circuit breaker pcs. 1.00 100A,bolt-on,10KAIC 240V pcs. 1.00 C.B. with housing 30A,koten safety breaker pcs. 2.00 with casing 1/2" PVC pipe, orange pcs. 15.00 1/2" dia C clamp pcs. 80.00 250 ml PVC solvent can 1.00 electrical tape, big rolls 2.00 Sub Total, Materials B) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost: Direct cost Indirect Cost (26.5%) Total Cost Unit Cost

Php

Php Php Php Php Php

Adjusted Cost 4.3 Repair & Installation of Toilet & Water Facilities A) Materials 1 hp water pump,deepwell,myers unit 1.00 pressurized tank,42 gals. unit 1.00 2" dia x 6m GI pipe S-40 pcs. 3.00 1/2" dia x 6m GI pipe S-40 pcs. 3.00 2" dia GI coupling pcs. 2.00 1/2" dia Gi coupling pcs. 2.00 3/4" dia x 0.30m Gi nipple pcs. 2.00 3/4" dia union joint pcs. 2.00 3/4" dia gate valve pcs. 1.00 1/2" gate valve pcs. 1.00 ejector & accessories set 1.00 teflon tape pcs. 2.00 3.5mm THHN cu.wire lin.m. 40.00 30A,koten safety breaker unit 1.00 with casing electrical tape rolls 1.00 1/4"x1"x1"x20' angle bar pcs. 2.00 welding rod klgs. 1.00 Sub Total, Materials B) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Equipment utilizatin Welding Machine unit 1 Sub Total, Equipment Utilization D) Summary of Unit Cost: Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost 4.4 Installation of Glass Door A) Materials glass door w/ analoc frame set 1 comlete w/ accessories Sub Total, Materials B) Labor (Fabrication & Install.) Productivity Rate: Crew:

Php

Php

Php

Php Php Php Php Php Php

Php

Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost:

Php Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Php Php Php Php Php

TOTAL, ITEM IV (4.1+4.2+4.3+4.4) Php V. Improvement of Public Market Building & facilities @ wet, Sari-sari & Vegetable Section 5.1 demolition works (Removal lot 1.00 of existing gutters) A) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor Php B) Summary of Unit Cost: Direct cost Php Indirect Cost (26.5%) Php Total Cost Php Unit Cost Php Adjusted Cost Php 5.2 Site Preparation Cu.m. 34.69 A) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor Php B) Summary of Unit Cost: Direct cost Php Indirect Cost (26.5%) Php Total Cost Php Unit Cost Php Adjusted Cost Php

A)

5.3 Concrete works Materials portland cement fine sand (S-1)

Cu.m. bags cu.m.

3.47 30 1.75

gravel (G-2) mixed agg. (base coarse) 12 pcs.2"x4"x8' lumber assorted CWN Sub Total, Materials B) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost:

cu.m. cu.m. bd.ft. klgs.

3.5 1.75 64 2 Php

A)

5.4 Replacement of Gutter & damage roofing Materials 90 pcs.2"x2"x8' lumber ga.#26 plain GI sheet
5" spanish type gutter,0.4mm thk.

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost lin.m. 242.60

Php Php Php Php Php Php

gutter holder, metal assorted CWN

0.40mm thk.x12' corr. GI sht. roofing

4" dia x 3m PVC pipe,downspout

4" dia x 90 deg. Elbow 4" dia x 45 deg. Elbow PVC solvent Sub Total, Materials B) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost:

bd.ft. pcs. pcs. pcs. klgs. pcs. pcs. pcs. pcs. can

240.00 115.00 41.00 98.00 18.00 2.00 50.00 72.00 36.00 10.00 Php

Php Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Php Php Php Php Php Php

TOTAL , ITEM (5.1+5.2+5.3+5.4) VI. Completion of Atis Street Phase II

6.1 Sub-Grade Prep. Works Labor Productivity Rate: Crew: Duration: Construction Foreman Laborer Sub Total, Labor B) Summary of Unit Cost: A)

Sq.m.

405

Php Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Cu.m. 34.94 Cu.m. 34.94 Php Php Php Php Php Php

6.2 Aggregate Base coarse A) Materials Aggregates Sub Total, Materials B) Labor (Spreading of Agg.) Productivity Rate: Crew: Duration: Construction Foreman Laborer Sub Total, Labor C) Equipment Utilization Productivity Rate: Crew: Duration: Plate Compactor Sub Total, Equipment Utilization D) Summary of Unit Cost:

Php

unit

1 Php Php Php Php Php Php

6.3 Form Works A) Materials 25pcs.2"x6"x10' lumber 15pcs.2"x2"x10' lumber assorted CWN Sub Total, Materials B) Labor B.1 Installation of Forms Productivity Rate: Crew: Duration: B.2 Removal of Forms

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost lin.m. 280 bd.ft. bd.ft. klgs. 250 50 5 Php

Productivity Rate: Crew: Duration: Total Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost:

6.4 Concrete Works A) Materials portland cement 16mm dia x6m RSB fine sand (S-1) gravel (G-1) asphalt water provision Sub Total, Materials B) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Equipment Utilization one bagger-concrete mixer Sub Total, Equipment Utilization D) Summary of Unit Cost:

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Cu.m. 50.63 bags pcs. cu.m. cu.m. klgs. drum 456 8 25.5 51 4 80

Php Php Php Php Php Php

Php

Php unit 1 Php Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost lot 1 cu.m. 20 Php Php Php Php Php Php

6.5 Backfilling Works Materials aggregates Sub Total, Materials A) B) Labor Productivity Rate: Crew: Duration:

Construction Foreman Laborer Sub Total, Labor C) Summary of Unit Cost:

6.6 Grouted Riprap work A) Materials head size boulder portland cement fine sand (S-1) water provision Sub Total, Materials B) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost:

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost cu.m. 11.7 cu.m. bags cu.m. drum 12 47 5 10

Php Php Php Php Php Php

Php

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost

Php Php Php Php Php Php

TOTAL, ITEM VI (6.1+6.2+6.3+6.4+6.5+6.6) VII. Construction of Drainage canal & Plant Box bet. LIGA Bldg. & Gym. 7.1 Excavation works cu.m. 4.5 A) Labor Productivity Rate: Crew: Duration: Construction Foreman Laborer Sub Total, Labor Php C) Summary of Unit Cost: Direct cost Php Indirect Cost (26.5%) Php Total Cost Php Unit Cost Php Adjusted Cost Php 7.2 Masonry works sq.m. 26.59 A) Materials 4" CHB pcs. 332 portland cement bags 18

fine sand (S-1) 10mm dia x 6m RSB # 16 GI tie wire Sub Total, Materials B) Labor B.1 Laying of CHB Productivity Rate: Crew: Duration: B.2 Plastering works Productivity Rate: Crew: Duration: Total Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost:

cu.m. pcs. klgs.

1.6 16 1.5 Php

Php Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost cu.m. 2.37 bd.ft. bags cu.m. cu.m. pcs. klgs. pcs. klgs. 24 20 1.2 2.4 22 1 5 2 Php Php Php Php Php Php

7.3 Concrete works A) Materials 6pcs.1"x4"x12' lumber portland cement fine sand (S-1) gravel (G-1) 10mm dia x 6m RSB # 16 GI tie wire 3" dia x 10' round log assorted CWN Sub Total, Materials B) Labor B.1 Concreting works Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor B.2 form works (Fab.&Removal) Productivity Rate: Crew: Duration:

Php

Construction Foreman Skilled Laborer Laborer Sub Total, Labor Php B.2 RSB works (cutting,bending&tying) Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer C) Summary of Unit Cost: Direct cost Php Indirect Cost (26.5%) Php Total Cost Php Unit Cost Php Adjusted Cost Php TOTAL, ITEM VII (7.1+7.2+7.3) Php VIII. Road Improvement of Purok 2 (Ambasa-Magulon Road) at Ambasa A) ROAD CONCRETING A.1 Site Preparation & Clearing Sq.m. 150 A) Labor Productivity Rate: Crew: Duration: Construction Foreman Laborer Sub Total, Labor Php C) Summary of Unit Cost: Direct cost Php Indirect Cost (26.5%) Php Total Cost Php Unit Cost Php Adjusted Cost Php A.2 Aggregates Base Coarse works Cu.m. 11.25 A) Materials mixed Aggregates cu.m. 11.25 Sub Total, Materials Php B) Labor (spreading,tamping&grading) Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor Php C) Equipment Utilization Plate Compactor unit 1 Sub Total, Equipment Utilization Php

D)

Summary of Unit Cost:

A.3 form works A) Materials 32pcs.2"x6"x10' lumber bd.ft. 320 assorted CWN klgs. 3 Sub Total, Materials B) Labor (Installaton & removal of Form) Productivity Rate: Crew: Duration: Construction Foreman Laborer Sub Total, Labor C) Summary of Unit Cost: Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost A.4 Concrete works cu.m. 22.5 A) Materials portland cement bags 203 find sand 9S-1) cu.m. 12 coarse aggregates cu.m. 18 16mm dia x 6m RSB pcs. 2 Sub Total, Materials B) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Equipment Utilization one bagger-concrete mixer unit 1 Sub Total, Equipment Utilization D) Summary of Unit Cost: Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost B) GROUTED RIPRAP B.1 Excavation works cu.m. 7.8

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost lin.m. 100

Php Php Php Php Php

Php

Php Php Php Php Php Php

Php

Php

Php Php Php Php Php Php

A)

Labor

Productivity Rate: Crew: Duration: Construction Foreman Laborer Sub Total, Labor Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost cu.m. 19.5 bags cu.m. cu.m. 78 9 19.5

Php Php Php Php Php Php

B.2 Grouted Riprap works A) Materials portland cement find aggregates boulders Sub Total, Materials B) Labor Productivity Rate: Crew: Duration: Construction Foreman Skilled Laborer Laborer Sub Total, Labor C) Summary of Unit Cost:

Php

Direct cost Indirect Cost (26.5%) Total Cost Unit Cost Adjusted Cost Total, Item VIII (A.1+A.2+A.3+A.4+B.1+B.2)

Php Php Php Php Php Php Php

GRAND TOTAL (BID PROPOSAL, PACKAGE 007)

Submitted by:

Php

CRN 2012-007