JA AKILITH AND SONS CONSTRUCTION CORPORATION

Ke re n g , Tin o n g d a n , Ito g o n Be n g u e t, 2604

j.a kilith 777@ya h o o .c o m | +63 919 000 1720
VAT Re g . TIN No . 471-711-850-000

BILL OF QUANTITIES
IB NO. 2023-080

PROJECT TITLE: Various Roofing repair of DOH-CHD-CAR Buildings

LOCATION: BGHMC Compound, Baguio City, Benguet

PROJECT DURATION : 120 Days

Item No. Description Unit Quantity Unit Price/Cost, Php Amount, Php

in words: in words:

#NAME? #NAME?
1 Mobilization / Demobilization lot 1.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
2 Health and Safety lot 1.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
3 Other General Requirement lot 1.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
4 Demolition Works lot 1.00

in figures: in figures:

₱0.00 ₱0.00

1 of 51
 in words: in words:

#NAME? #NAME?
5 Earth Works l.s 1.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
6 Steel Worls lot 1.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
6 MMT Extension Wall Partition - -

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
7 Masonry & Plastering Works sq.m. 122.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
7 MMT Extension Interior Walls cu.m. 42.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
8 Roofing Works lot 1.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
8 Roofing & Eaves - -

in figures: in figures:

2 of 51
8 Roofing & Eaves - -

₱0.00 ₱0.00

3 of 51
 in words: in words:

#NAME? #NAME?
8 Waterproofing and Leak testing - -

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
9 Carpentry Works lot 1.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
9 Ceiling Works(MMT) - -

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
10 Electrical Works lot 1.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
10 Lighting System & Fixtures - -

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
11 Plumbing Works lot 1.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
12 Painting Works sq.m. 1,817.00

in figures: in figures:

4 of 51
12 Painting Works sq.m. 1,817.00

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
12 Motorpool Building Roof sq.m 255.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
12 RTC Building Roof sq.m. 523.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
12 MMT Extension Exterior Walls sq.m. 160.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
13 MMT Extension Interior Walls sq.m. 84.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
Existing Stairs and Floor
13 sq.m. 30.00
Framing

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
13 Doors and Windows lot 1.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

14 Tile Works sq.m 78.00

5 of 51
 #NAME? #NAME?
14 Tile Works sq.m 78.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
14 Second Floor (MMT Extension) sq.m 27.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
15 Signages lot 1.00

in figures: in figures:

₱0.00 ₱0.00
in words: in words:

#NAME? #NAME?
Err:509 Err:509 ### Err:509

in figures: in figures:

Err:509 Err:509
in words: in words:

#NAME? #NAME?
Err:509 Err:509 ### Err:509

in figures: in figures:

Err:509 Err:509
in words: in words:

#NAME? #NAME?
Err:509 Err:509 ### Err:509

in figures: in figures:

Err:509 Err:509
in words: in words:

#NAME? #NAME?
Err:509 Err:509 ### Err:509

in figures: in figures:

6 of 51
 Err:509 Err:509 ### Err:509

Err:509 Err:509
in words: in words:

#NAME? #NAME?
Err:509 Err:509 ### Err:509

in figures: in figures:

Err:509 Err:509
in words: in words:

#NAME? #NAME?
Err:509 Err:509 ### Err:509

in figures: in figures:

Err:509 Err:509
in words: in words:

#NAME? #NAME?
Err:509 Err:509 ### Err:509

in figures: in figures:

Err:509 Err:509
in words: in words:

#NAME? #NAME?
Err:509 Err:509 ### Err:509

in figures: in figures:

Err:509 Err:509
in words: in words:

#NAME? #NAME?
Err:509 Err:509 ### Err:509

in figures: in figures:

Err:509 Err:509

TOTAL ESTIMATED PROJECT COST/ GRAND TOTAL Err:509

In words:

#NAME?

Submitted by: DATE: OCTOBER 23, 2023

ENGR. JOHN HENRY D. AKILITH

7 of 51
Name and Signature of Bidder's Authorized Representative

Authorized Managing Officer

Position

JA AKILITH AND SONS CONSTRUCTION CORPORATION

Name of Bidder

8 of 51
 JA AKILITH AND SONS CONSTRUCTION CORPORATION
Ke re n g , Tin o n g d a n , Ito g o n Be n g u e t, 2604
j.a kilith 777@ya h o o .c o m | +63 919 000 1720
VAT Re g . TIN No . 471 -711-850-000

SUMMARY OF BID PRICES

IB NO. 2023-080

PROJECT TITLE: Various Roofing repair of DOH-CHD-CAR Buildings

LOCATION: BGHMC Compound, Baguio City, Benguet

PROJECT DURATION : 120 Days

Item No. Description Unit Quantity Unit Price/Cost, Php Amount, Php

1 Mobilization / Demobilization lot 1.00 ₱0.00 ₱0.00

2 Health and Safety lot 1.00 ₱0.00 ₱0.00

3 Other General Requirement lot 1.00 ₱0.00 ₱0.00

4 Demolition Works lot 1.00 ₱0.00 ₱0.00

5 Earth Works l.s 1.00 ₱0.00 ₱0.00

6 Steel Worls lot 1.00 ₱0.00 ₱0.00

6 MMT Extension Wall Partition - - ₱0.00 ₱0.00

7 Masonry & Plastering Works sq.m. 122.00 ₱0.00 ₱0.00

7 MMT Extension Interior Walls cu.m. 42.00 ₱0.00 ₱0.00

8 Roofing Works lot 1.00 ₱0.00 ₱0.00

8 Roofing & Eaves - - ₱0.00 ₱0.00

8 Waterproofing and Leak testing - - ₱0.00 ₱0.00

9 Carpentry Works lot 1.00 ₱0.00 ₱0.00

9 Ceiling Works(MMT) - - ₱0.00 ₱0.00

10 Electrical Works lot 1.00 ₱0.00 ₱0.00

10 Lighting System & Fixtures - - ₱0.00 ₱0.00

11 Plumbing Works lot 1.00 ₱0.00 ₱0.00

12 Painting Works sq.m. 1,817.00 ₱0.00 ₱0.00

12 Motorpool Building Roof sq.m 255.00 ₱0.00 ₱0.00

12 RTC Building Roof sq.m. 523.00 ₱0.00 ₱0.00

12 MMT Extension Exterior Walls sq.m. 160.00 ₱0.00 ₱0.00

 13 MMT Extension Interior Walls sq.m. 84.00 ₱0.00 ₱0.00

13 Existing Stairs and Floor Framing sq.m. 30.00 ₱0.00 ₱0.00

13 Doors and Windows lot 1.00 ₱0.00 ₱0.00

14 Tile Works sq.m 78.00 ₱0.00 ₱0.00

14 Second Floor (MMT Extension) sq.m 27.00 ₱0.00 ₱0.00

15 Signages lot 1.00 ₱0.00 ₱0.00

Err:509 Err:509 ### Err:509 Err:509 Err:509

Err:509 Err:509 ### Err:509 Err:509 Err:509

Err:509 Err:509 ### Err:509 Err:509 Err:509

Err:509 Err:509 ### Err:509 Err:509 Err:509

Err:509 Err:509 ### Err:509 Err:509 Err:509

Err:509 Err:509 ### Err:509 Err:509 Err:509

Err:509 Err:509 ### Err:509 Err:509 Err:509

 Err:509 Err:509 ### Err:509 Err:509 Err:509

Err:509 Err:509 ### Err:509 Err:509 Err:509

s Err:509
In words:

#NAME?

DATE: OCTOBER 23, 2023

Submitted by:

ENGR. JOHN HENRY D. AKILITH

Name and Signature of Bidder's Authorized Representative

Authorized Managing Officer

Position

JA AKILITH AND SONS CONSTRUCTION CORPORATION

Name of Bidder
 JA AKILITH AND SONS CONSTRUCTION CORPORATION
Ke re n g , Tin o n g d a n , It o g o n Be n g u e t , 2604
j.a kilit h 777@ya h o o .c o m | +63 919 000 1720
VAT Re g . TIN No . 471 -711 -850 -000

PROJECT TITLE: Various Roofing repair of DOH-CHD-CAR Buildings

LOCATION: BGHMC Compound, Baguio City, Benguet
PROJECT DURATION: 120 calendar days
IB NO. 2023-080
DETAILED ESTIMATE
Item No. Description Quantity Unit Unit Cost
1 Mobilization / Demobilization 1.00 lot -
Duration,hrs:

a) Materials Quantity Unit Unit Cost

Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 0%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost lot
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

2 Health and Safety 1.00 lot -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
1 Lot 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost lot
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

3 Other General Requirement 1.00 lot -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
Project Billboard 1 Lot 0
COA Billboard 1 Lot 0

13 of 51
 Scaffoldings 1 Lot 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 0%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost lot
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

4 Demolition Works 1.00 lot -
Duration,hrs:
a) Materials Quantity Unit Unit Cost

Removal of Actual Structures/Obstruction (Existing

trusses, roof sheets, eaves, gutters, ridge rolls, ceiling,
window) 1 Lot 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost lot
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

5 Earth Works 1.00 l.s -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
Hauling (Debris) 10 cu.m. 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0.00 72.50
Skilled Laborers 1 0.00 60.00
Unskilled Laborers 4 0.00 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Dumptruck (12 cu.yd.) 1.00 0.00 1,000.00
Jackhammer 1.00 0.00 112.50
Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost

14 of 51
 Unit Cost l.s
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

6 Steel Worls 1.00 lot 0
6.1 MMT Extension Exterior walls -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
10mmØ x 6m Deformed Bars 50 pcs 0
#16 G.I. Tie Wire 10 kgs 0
Miscellaneous
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0.00 72.50
Unskilled Laborers 3 0.00 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost lot
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

6.2 MMT Extension Wall Partition -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
10mmØ x 6m Deformed Bars 28 pcs 0
#16 G.I. Tie Wire 5 kgs 0
Miscellaneous
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0.00 72.50
Unskilled Laborers 3 0.00 50.00
Subtotal
462000
1404000 c) Equipment rentals and tools Quantity Hours Hourly Rate
3 cu.m /man-day Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost -
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

7 Masonry & Plastering Works 122.00 sq.m. -
7.1 MMT Extension Exterior walls 80.00 sq.m. -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
40kg Cement 159 bags 0
River Sand 14 cu.m. 0
6" Concrete Hollow Blocks 1000 pcs 0
Miscellaneous
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0 72.50
Skilled Laborers 2 0 60.00

15 of 51
 Unskilled Laborers 3 0 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost sq.m.
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

7.2 MMT Extension Interior Walls 42.00 cu.m. -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
40kg Cement 63 bags 0
River Sand 6.00 cu.m. 0
4" Concrete Hollow Blocks 530.00 pcs 0
Miscellaneous
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0 72.50
Skilled Laborers 1 0 60.00
Unskilled Laborers 4 0 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

One bagger mixer 1.00 0 125.00
Hand Tools (10% of labor cost)
Subtotal
Total Direct Cost (TDC):
Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost cu.m.
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

8 Roofing Works 1.00 lot -
8.1 Trusses (MMT Extension) -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
2"x6"x1.2mm x 6m C-Purlins 4 pcs 0
2"x3"x1.2mm x 6m C-Purlins 26 pcs 0
2 1/2"x2 1/2"x1/4" x 6m Angle Bar 57 pcs 0
1"x1"x3/16" x 6m Angle Bar 8 pcs 0
Epoxy Primer Gray 2 gal 0
Quick Drying Enamel 1 gal 0
2.5mm E60 Welding Rod 25.00 kgs 0
3/8" Dynabolt 57.00 pcs 0
Miscellaneous
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0.00 72.50
Skilled Laborers 1 0.00 60.00
Unskilled Laborers 4 0.00 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):

16 of 51
 OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost lot
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

8.2 Roofing & Eaves -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
0.4mm x 1040mm Durarib 149 lm 0
0.4mm x 36" x 8' Box Gutter 132 pcs 0
0.4mm x 24" x 8' Wall Flashing 6 pcs 0
0.4mm x 36" x 8' Ridge Roll 78 pcs 0
8mm (4'x8') Fiber-Cement Board 20 pcs 0
1"x2"x5m Metal Furring 50.00 pcs 0
1/8" Blind Rivets 2.00 boxes 0
Elastomeric Sealant 25.00 liter 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0.00 72.50
Skilled Laborers 1 0.00 60.00
Unskilled Laborers 4 0.00 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost -
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

8.3 Waterproofing and Leak testing -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
Water Delivery 30 drums 0
Waterproofing Membrane 100.00 sq.m. 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0.00 72.50
Skilled Laborers 1 0.00 60.00
Unskilled Laborers 4 0.00 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost -
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

9 Carpentry Works 1.00 lot -
9.1 Wall Finish (MMT Extension) -
Duration,hrs:
a) Materials Quantity Unit Unit Cost

17 of 51
 1"x4"x8' Baseboard 15 pcs 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0 72.50
Skilled officer 1 0 60.00
Unskilled Laborers 4 0 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Minor tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost lot
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

9.2 Ceiling Works(MMT) -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
8mm (4'x8') Fiber-Cement Board 23.00 pcs 0
1"x2"x5m Metal Furring 55.00 pcs 0
1/8" Blind Rivets 2.00 boxes 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0 72.50
Skilled Laborers 3 0 60.00
Unskilled Laborers 12 0 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost -
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

10 Electrical Works 1.00 lot -
10.1 Power System -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
3.5mm sq. THHN/THWN-2, Color Coded 180 m 0
Convenience Outlet, Duplex, 12A, 230V, Wide Series,
with Faceplate 12 sets 0
3/4"x8' PVC Moulding 25 pcs 0
Square Box, PVC, with Cover 4 pcs 0
2"x4" Utility Box 5 pcs 0
2"x4" Amco Box, Surface-mounted 7 pcs 0
Miscellaneous
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0 72.50
Skilled Laborers 4 0 60.00
Unskilled Laborers 6 0 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

18 of 51
 Steel Scaffoldings(including platforms,clamps, pipes,jacks
etc.) per set 1.00 0 250.00
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost lot
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

10.2 Lighting System & Fixtures -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
2.0 sq.mm THHN/THWN-2 130 m 0
3-Way Switch, 2-Gang, 10A, 230V, Wide Series, with
Faceplate 2 sets 0
1-Way Switch, 2-Gang, 10A, 230V, Wide Series, with
Faceplate 1 sets 0
1/2"x8' PVC Moulding 20 pcs 0
12" Ceiling/Wall Mounted Exhaust Fan 2 sets 0
2"x4" Amco Box, Surface-mounted 3 pcs 0
Surface-Mounted Louver, 2x18W, 230V, Prismatic
LED Emergency >23000lm,
Cover/Diffuser, Light Twin Head, Mickey Type
6500K(Daylight), IP60, with T8 2 sets 0
Tube LED Bay Light, 50W, 230V, >14000lm,
LED High 9 sets 0
6500K(Daylight), IP60 3 sets 0
Miscellaneous
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0 72.50
Skilled Laborers 1 0 60.00
Unskilled Laborers 2 0 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost -
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

11 Plumbing Works 1.00 lot
11.1 Storm Drain System -
Duration,hrs:
a) Materials (Tests) Quantity Unit Unit Cost

3"x10' PVC Pipe Series 600 70 pcs 0

3"x90 PVC Elbow Series 600 43 pcs 0
3" PVC Coupling Series 600 80 pcs 0
Miscellaneous
Subtotal
b) Labor and Supervision Quantity Hours Hourly Rate
Foreman 1 0.00 72.50
Skilled Laborers 1 0.00 60.00
Unskilled Laborers 1 0.00 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):

19 of 51
 OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost lot
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

12 Painting Works 1817.00 sq.m. -
12.1 Main Building Roof 765.00 sq.m. -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
Acrylic Water-Based Roof Paint 51 gal 0
4" Baby Roller 5 pcs 0
3" Paint Brush 5 pcs 0
Cotton Rags 7 kgs 0
Sandpaper (Assorted) 300 pcs 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0 72.50
Skilled Laborers 1 0 60.00
Unskilled Laborers 2 0 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost sq.m.
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

12.2 Motorpool Building Roof 255.00 sq.m -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
Acrylic Water-Based Roof Paint 17 gal 0
4" Baby Roller 3 pcs 0
3" Paint Brush 3 pcs 0
Cotton Rags 4 kgs 0
Sandpaper (Assorted) 125 pcs 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0.00 72.50
Skilled Laborers 1 0.00 60.00
Unskilled Laborers 1 0.00 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost sq.m
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

12.3 RTC Building Roof 523.00 sq.m. -
Duration,hrs:

20 of 51
 a) Materials Quantity Unit Unit Cost
Acrylic Water-Based Roof Paint 35 gal 0
4" Baby Roller 4 pcs 0
3" Paint Brush 4 pcs 0
Cotton Rags 5 kgs 0
Sandpaper (Assorted) 250 pcs 0
Subtotal
b) Labor and Supervision Quantity Hours Hourly Rate
Foreman 1 0.00 72.50
Skilled Laborers 1 0.00 60.00
Unskilled Laborers 1 0.00 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost sq.m.
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

12.4 MMT Extension Exterior Walls 160.00 sq.m. -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
Skimcoat 20 bags 0
Permacoat Latex Flat #701 (Primer) 7 gal 0
Permacoat Semi-gloss Latex 11 gal 0
Sandpaper (Assorted) 192 pcs 0
4" Baby Roller 4 pcs 0
3" Paint Brush 4 pcs 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0 72.50
Skilled Laborers 1 0 60.00
Unskilled Laborers 1 0 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost sq.m.
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

12.5 MMT Extension Interior Walls 84.00 sq.m. -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
Skimcoat 5 bags 0
Permacoat Latex Flat #701 (Primer) 3 gal 0
Permacoat Semi-gloss Latex 6 gal 0
Sandpaper (Assorted) 101 pcs 0
4" Baby Roller 3 pcs 0
3" Paint Brush 2 pcs 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0.00 72.50
Skilled Laborers 1 0.00 60.00

21 of 51
 Unskilled Laborers 2 0.00 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost sq.m.
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

12.6 Existing Stairs and Floor Framing 30.00 sq.m. -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
Epoxy Primer Gray 2 gal 0
Quick Drying Enamel 2 gal 0
Easytite with Hardener 1 gal 0
Paint Thinner 1 gal 0
Sandpaper (Assorted) 36 pcs 0
4" Baby Roller 2 pcs 0
3" Paint Brush 2 pcs 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0 72.50
Skilled Laborers 5 0 60.00
Unskilled Laborers 5 0 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost sq.m.
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

13 Doors and Windows 1.00 lot -
Duration,hrs:
a) Materials Quantity Unit Unit Cost

W1 - (1.80m x 1.20m) Aluminum Powder Coated Frame,

1/2" Thick Tempered Glass Sliding Window (see details) 24 sq.ft. 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0.00 72.50
Skilled Laborers 5 0.00 60.00
Unskilled Laborers 5 0.00 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)

Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%

22 of 51
 V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost lot
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

14 Tile Works 78.00 sq.m -
14.1 Ground Floor (MMT Extension) 51.00 sq.m -
Duration,hrs:
a) Materials (Tests) Quantity Unit Unit Cost
600mm x 600mm Unglazed Floor Tiles 182 pcs 0
Portland Cement 40kg 5 bags 0
River Sand 2 cu.m. 0
Tile Adhesive 6 bags 0
Tile Grout 26 kgs 0
Miscellaneous
Subtotal
b) Labor and Supervision Quantity Hours Hourly Rate
Foreman 1 0.00 72.50
Skilled Laborers 2 0.00 60.00
Unskilled Laborers 4 0.00 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost sq.m
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

14.2 Second Floor (MMT Extension) 27.00 sq.m -
Duration,hrs:
a) Materials Quantity Unit Unit Cost
150mm x 1200mm x 8mm Wood Laminated Tiles (Water
Resistant) with insulation sheet 160 pcs 0
3/4" Marine Plywood 11 pcs 0
Miscellaneous
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0 72.50
Skilled Laborers 2 0 60.00
Unskilled Laborers 3 0 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost sq.m
Adjusted Total Item Cost

Item No. Description Quantity Unit Unit Cost

15 Signages 1.00 lot -
Duration,hrs:
a) Materials Quantity Unit Unit Cost

23 of 51
 GUIDE SIGNS for TEMPORARY LOCATION, Caution and
Warning Signs (Tarpaulin with Aluminum Frame) 1 Lot 0
Subtotal

b) Labor and Supervision Quantity Hours Hourly Rate

Foreman 1 0.00 72.50
Skilled Laborers 2 0.00 60.00
Unskilled Laborers 2 0.00 50.00
Subtotal

c) Equipment rentals and tools Quantity Hours Hourly Rate

Hand Tools (10% of labor cost)
Subtotal

Total Direct Cost (TDC):

Indirect Cost (OCM,CP,VAT):
OCM (overhead, Contingencies & misc.) 10%
Contractor's Profit (CP) 10%
V.A.Tax (5%)
Total Indirect Cost:
Total Item Cost
Unit Cost lot
Adjusted Total Item Cost

TOTAL BID COST GRAND TOTAL Php #REF!

IN WORDS:
#NAME?

Submitted by: DATE: OCTOBER 23, 2023

ENGR. JOHN HENRY D. AKILITH

Name and Signature of Bidder's Authorized Representative
AUTHORIZED MANAGING OFFICER
Position
JA AKILITH AND SONS CONSTRUCTION CORPORATION
Name of Bidder

24 of 51
PORATION

Item Cost
-

Amount

Amount

Amount

-
-
-
-
-
-
-

Item Cost
-

Amount
-
-

Amount
-
-
-
-

Amount

-
-
-
-
-
-
-

Item Cost
-

Amount
-
-

25 of 51
 -
-

Amount

Amount

-
-
-
-
-
-
-

Item Cost
-

Amount

-
-

Amount
-
-

Amount

-
-
-
-
-
-
-

Item Cost
-

Amount
-
-

Amount
-
-
-
-

Amount
-
-
-
-

-
-
-
-
-

26 of 51
 -
-

Item Cost
0
-

Amount
-
-
-
-

Amount
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-

Amount
-
-
-
-

Amount
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-
-

Amount
-
-
-
-
-

Amount
-
-

27 of 51
 -
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-

Amount
-
-
-
-
-

Amount
-
-
-
-

Amount
-
-
-
-

-
-
-
-
-
-
-

Item Cost
-
-

Amount
-
-
-
-
-
-
-
-
-
-

Amount
-
-
-
-

Amount
-
-

28 of 51
 -
-
-
-
-
-
-

Item Cost
-

Amount
-
-
-
-
-
-
-
-
-

Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-

Amount
-
-
-

Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-
-

Amount

29 of 51
 -
-

Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-

Amount
-
-
-
-

Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-
-

Amount
-

-
-
-
-
-
-
-

Amount
-
-
-
-

Amount

30 of 51
 -
-

-
-
-
-
-
-
-

Item Cost
-

Amount
-

-
-
-
-
-
-
-
-
-

Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost

Amount

-
-
-
-
-
Amount
-
-
-
-

Amount
-
-

31 of 51
 -
-
-
-
-
-
-

Item Cost
-
-

Amount
-
-
-
-
-
-

Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-

Amount
-
-
-
-
-
-

Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-

32 of 51
Amount
-
-
-
-
-
-
Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-

Amount
-
-
-
-
-
-
-

Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-

Amount
-
-
-
-
-
-
-

Amount
-
-

33 of 51
 -
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-

Amount
-
-
-
-
-
-
-
-

Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-

Amount

-
-

Amount
-
-
-
-

Amount

-
-

-
-

34 of 51
 -
-
-
-
-

Item Cost
-
-

Amount
-
-
-
-
-
-
-
Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-

Amount

-
-
-
-

Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

Item Cost
-

Amount

35 of 51
 -
-

Amount
-
-
-
-

Amount
-
-

-
-
-
-
-
-
-

#REF!

36 of 51
 JA AKILITH AND SONS CONSTRUCTION CORPORATION
Ke re n g , Tin o n g d a n , Ito g o n Be n g ue t, 2604
j.a kilith777@ya h o o .c o m | +63 919 000 1720
VAT Re g . TIN No . 471-711-850-000

PROJECT TITLE: Various Roofing repair of DOH-CHD-CAR Buildings

LOCATION: BGHMC Compound, Baguio City, Benguet

PROJECT DURATION: 120 calendar days

CONSTRUCTION MATERIALS UNIT PRICES

IB NO. 2023-080

Description Unit Unit Price, Php

Lot
Project Billboard
COA Billboard Lot
Scaffoldings Lot

Removal of Actual Structures/Obstruction (Existing trusses, roof Lot

sheets, eaves, gutters, ridge rolls, ceiling, window)
Hauling (Debris) cu.m.
10mmØ x 6m Deformed Bars pcs
#16 G.I. Tie Wire kgs
40kg Cement bags
River Sand cu.m.
6" Concrete Hollow Blocks pcs
4" Concrete Hollow Blocks pcs
2"x6"x1.2mm x 6m C-Purlins pcs
2"x3"x1.2mm x 6m C-Purlins pcs
2 1/2"x2 1/2"x1/4" x 6m Angle Bar pcs
1"x1"x3/16" x 6m Angle Bar pcs
Epoxy Primer Gray gal
Quick Drying Enamel gal
2.5mm E60 Welding Rod kgs
3/8" Dynabolt pcs
0.4mm x 1040mm Durarib lm
0.4mm x 36" x 8' Box Gutter pcs
0.4mm x 24" x 8' Wall Flashing pcs
0.4mm x 36" x 8' Ridge Roll pcs

3751
8mm (4'x8') Fiber-Cement Board pcs
1"x2"x5m Metal Furring pcs
1/8" Blind Rivets boxes
Elastomeric Sealant liter
Water Delivery drums
Waterproofing Membrane sq.m.
1"x4"x8' Baseboard pcs
8mm (4'x8') Fiber-Cement Board pcs
1"x2"x5m Metal Furring pcs
1/8" Blind Rivets boxes

m
3.5mm sq. THHN/THWN-2, Color Coded
Convenience Outlet, Duplex, 12A, 230V, Wide Series, with sets
Faceplate
3/4"x8' PVC Moulding pcs
Square Box, PVC, with Cover pcs
2"x4" Utility Box pcs
2"x4" Amco Box, Surface-mounted pcs
2.0 sq.mm THHN/THWN-2 m
3-Way Switch, 2-Gang, 10A, 230V, Wide Series, with Faceplate sets

sets
1-Way Switch, 2-Gang, 10A, 230V, Wide Series, with Faceplate
1/2"x8' PVC Moulding pcs
12" Ceiling/Wall Mounted Exhaust Fan sets
2"x4" Amco Box, Surface-mounted pcs
LED Emergency Light Twin Head, Mickey Type sets

Surface-Mounted Louver, 2x18W, 230V, Prismatic

Cover/Diffuser, >23000lm, 6500K(Daylight), IP60, with T8 Tube sets
LED
sets
LED High Bay Light, 50W, 230V, >14000lm, 6500K(Daylight), IP60
3"x10' PVC Pipe Series 600 pcs
3"x90 PVC Elbow Series 600 pcs
3" PVC Coupling Series 600 pcs
Acrylic Water-Based Roof Paint gal
4" Baby Roller pcs
3" Paint Brush pcs
Cotton Rags kgs
Sandpaper (Assorted) pcs
Skimcoat bags
Permacoat Latex Flat #701 (Primer) gal
Permacoat Semi-gloss Latex gal
Easytite with Hardener gal
Paint Thinner gal
W1 - (1.80m x 1.20m) Aluminum Powder Coated Frame, 1/2" sq.ft.
Thick Tempered Glass Sliding Window (see details)
600mm x 600mm Unglazed Floor Tiles pcs
Portland Cement 40kg bags

3851
River Sand cu.m.
Tile Adhesive bags
Tile Grout kgs
150mm x 1200mm x 8mm Wood Laminated Tiles (Water pcs
Resistant) with insulation sheet
3/4" Marine Plywood pcs
GUIDE SIGNS for TEMPORARY LOCATION, Caution and Warning Lot
Signs (Tarpaulin with Aluminum Frame)

3951
 DATE:
Submitted by: OCTOBER 23, 2023

ENGR. JOHN HENRY D. AKILITH

Name and Signature of Bidder's Authorized Representative

AUTHORIZED MANAGING OFFICER

Position

JA AKILITH AND SONS CONSTRUCTION CORPORATION

Name of Bidder

4051
 JA AKILITH AND SONS CONSTRUCTION CORPORATION
Ke re n g , Tin o n g d a n , Ito g o n Be n g ue t, 2604
j.a kilith777@ya h o o .c o m | +63 919 000 1720
VAT Re g . TIN No . 471-711-850-000

PROJECT TITLE: Various Roofing repair of DOH-CHD-CAR Buildings

LOCATION: BGHMC Compound, Baguio City, Benguet

PROJECT DURATION: 120 calendar days

LABOR RATES
IB NO. 2023-080

Description Unit Price/day, Php Unit Price/hr, Php

Foreman 580.00 72.50
Skilled Laborers 480.00 60.00
Unskilled Laborers 400.00 50.00
Safety Officer 600.00 75.00

EQUIPMENT RENTAL
IB NO. 2023-080
Description Unit Price/day, Php Unit Price/hr, Php

Backhoe with Breaker (0.80cu.m.) 10,000.00 1,250.00

Backhoe (0.80cu.m.) 10,000.00 1,250.00
Plate Compactor 950.00 118.75
Jackhammer 900.00 112.50
Bar cutter 500.00 62.50
Bar bender 500.00 62.50
Concrete Vibrator 500.00 62.50
Err:509 500.00 62.50
Dumptruck (12 cu.yd.) 8,000.00 1,000.00
One bagger mixer 1,000.00 125.00
Oxy- acetylene/cutting outfit 600.00 75.00
Welding machine 600.00 75.00
cutting outfit 500.00 62.50
Steel Scaffoldings(including platforms,clamps,
pipes,jacks etc.) 2,000.00 250.00
Handtools (10% of Labor cost)

DATE:
Submitted by: OCTOBER 23, 2023

ENGR. JOHN HENRY D. AKILITH

Name and Signature of Bidder's Authorized Representative

AUTHORIZED MANAGING OFFICER

Position
JA AKILITH AND SONS CONSTRUCTION CORPORATION
Name of Bidder
 JA AKILITH AND SONS CONSTRUCTION CORPORATION
Ke re n g , Tin o n g d a n , Ito g o n Be n g u e t, 2604
j.a kilith 777@ya h o o .c o m | +63 919 000 1720
VAT Re g . TIN No . 471 -711-850-000

PROJECT TITLE: Various Roofing repair of DOH-CHD-CAR Buildings

LOCATION: BGHMC Compound, Baguio City, Benguet

PROJECT DURATION: 120 calendar days

CASH FLOW BY QUARTER

IB NO. 2023-080

QUARTER OF PROJECT DURATION

120 calendar days 1ST MONTH 2ND MONTH 3RD MONTH 4TH MONTH

ACCOMPLISHMENT WEIGHT, % #DIV/0! #DIV/0! #DIV/0! Err:509

CASH FLOW AMOUNT, Php #DIV/0! #DIV/0! #DIV/0! Err:509

ACCOMPLISHMENT CUMMULATIVE WEIGHT, % #DIV/0! #DIV/0! #DIV/0! #DIV/0!

CUMMULATIVE AMOUNT,
CASH FLOW #DIV/0! #DIV/0! #DIV/0! Err:509
Php

QUARTER OF YEAR, 1
120 calendar days 1ST QUARTER 2nd QUARTER 3rd QUARTER 4th QUARTER

ACCOMPLISHMENT WEIGHT, % #DIV/0! Err:509 0.00% 0.00%

CASH FLOW AMOUNT, Php #DIV/0! Err:509 ₱0.00 ₱0.00

ACCOMPLISHMENT CUMMULATIVE WEIGHT, % #DIV/0! Err:509 0.00% 0.00%

CUMMULATIVE AMOUNT,
CASH FLOW #DIV/0! #DIV/0! ₱0.00 ₱0.00
Php

Submitted by: DATE: OCTOBER 23, 2023

ENGR. JOHN HENRY D. AKILITH

Name and Signature of Bidder's Authorized Representative

Authorized Managing Officer

Position

JA AKILITH AND SONS CONSTRUCTION CORPORATION

Name of Bidder
 JA AKILITH AND SONS CONSTRUCTION CORPORATION
Ke re n g , Tin o n g d a n , Ito g o n Be n g u e t, 2604
j.a kilith 777@ya h o o .c o m | +63 919 000 1720
VAT Re g . TIN No . 471 -711-850-000

BID PRICE and BILL OF QUANTITIES

PROJECT TITLE: Various Roofing repair of DOH-CHD-CAR Buildings

LOCATION: BGHMC Compound, Baguio City, Benguet

PROJECT DURATION: 120 calendar days
QUARTER 1
MONTH 1 MONTH 2
Item No. Description Quantity Unit Unit Cost Amount hrs days

1 Mobilization / Demobilization 1.00 lot ₱0.00 ₱0.00 - 120.00

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
2 Health and Safety 1.00 lot ₱0.00 ₱0.00 - -
###
3 Other General Requirement 1.00 lot ₱0.00 ₱0.00 - 1.00
###
4 Demolition Works 1.00 lot ₱0.00 ₱0.00 - 120.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
5 Earth Works 1.00 l.s ₱0.00 ₱0.00 - -
###
###
###
###
###
###
###
###
###
###
###
###
###
6 Steel Worls 1.00 lot ₱0.00 ₱0.00 - -
###
6 MMT Extension Wall Partition 0.00 ₱0 ₱0.00 ₱0.00 - -
###
7 Masonry & Plastering Works 122.00 sq.m. ₱0.00 ₱0.00 - -

7 MMT Extension Interior Walls 42.00 cu.m. ₱0.00 ₱0.00 - -

8 Roofing Works 1.00 lot ₱0.00 ₱0.00 - -

8 Roofing & Eaves 0.00 ₱0 ₱0.00 ₱0.00 - -

###
###
8 Waterproofing and Leak testing 0.00 ₱0 ₱0.00 ₱0.00 - -
###
###
###
###
###
###
9 Carpentry Works 1.00 lot ₱0.00 ₱0.00 - -
###
###
###
###
###
###
###
9 Ceiling Works(MMT) 0.00 ₱0 ₱0.00 ₱0.00 - -
###
### ###
### ###
###
10 Electrical Works 1.00 lot ₱0.00 ₱0.00 - -
###
### ###
 10 Lighting System & Fixtures 0.00 ₱0 ₱0.00 ₱0.00 - -
###
###
11 Plumbing Works 1.00 lot ₱0.00 ₱0.00 - -
###
###
###
###
12 Painting Works 1817.00 sq.m. ₱0.00 ₱0.00 - -

12 Motorpool Building Roof 255.00 sq.m ₱0.00 ₱0.00 - -

12 RTC Building Roof 523.00 sq.m. ₱0.00 ₱0.00 - -

12 MMT Extension Exterior Walls 160.00 sq.m. ₱0.00 ₱0.00 - -

13 MMT Extension Interior Walls 84.00 sq.m. ₱0.00 ₱0.00 - -

13 Existing Stairs and Floor Framing 30.00 sq.m. ₱0.00 ₱0.00 - -

13 Doors and Windows 1.00 lot ₱0.00 ₱0.00 - -

14 Tile Works 78.00 sq.m ₱0.00 ₱0.00 - -

14 Second Floor (MMT Extension) 27.00 sq.m ₱0.00 ₱0.00 - -

15 Signages 1.00 lot ₱0.00 ₱0.00 - -

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 1.00

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509
TOTAL ESTIMATED PROJECT COST Php Err:509

BID PRICE: Php Err:509

In words:
 SUM
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
CUMMULATIVE

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

WEIGHT, %
#DIV/0! #DIV/0!
ACCOMPLISHMENT
CUMMULATIVE WEIGHT, %
#DIV/0! #DIV/0!
AMOUNT #DIV/0! #DIV/0!
CASH FLOW
CUMMULATIVE AMOUNT #DIV/0! #DIV/0!

Submitted by: ### Les3%

###
### Les10
###
### Les15%
###
JASPER D. AKILITH 5%
###
Name and Signature of Bidder's Authorized Representative Tot
###
Zero Rated Tax
OIC General Manager ###
Position
###
JA AKILITH AND SONS CONSTRUCTION CORPORATION
Name of Bidder
 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41 43 4
R1 QUARTER 2
H2 MONTH 3 MONTH 4

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### - ₱0.00

#DIV/0! #DIV/0!

- ₱0.00

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### - ₱0.00

#DIV/0! #DIV/0!

#DIV/0! #DIV/0!

#DIV/0! #DIV/0!

### #DIV/0! #DIV/0!

###
###
###
###
###
### #DIV/0! #DIV/0!

###
###
###
###
###
###
### #DIV/0! #DIV/0!

#DIV/0! #DIV/0!

#DIV/0! #DIV/0!

#DIV/0! #DIV/0!

###
###
### #DIV/0! #DIV/0!

###
###
###
###
###
###
### ###
### #DIV/0! #DIV/0!
 #DIV/0! #DIV/0!

###
###
###
### #DIV/0! #DIV/0!

###
### #DIV/0! #DIV/0!

###
###
###
###
###
###
###
###
###
###
###
### #DIV/0! #DIV/0!

### #DIV/0! #DIV/0!

### #DIV/0! #DIV/0!

###
###
###
###
###
###
### #DIV/0! #DIV/0!

### #DIV/0! #DIV/0!

###
###
###
###
###
###
###
###
###
###
###
### #DIV/0! #DIV/0!

###
###
###
###
### #DIV/0! #DIV/0!

###
###
###
### #DIV/0! #DIV/0!

###
###
### ###
###
### #DIV/0! #DIV/0!

### Err:509 Err:509

###
###
###
###
###
### Err:509 Err:509

### Err:509 Err:509

###
###
###
###
###
###
###
###
###
### Err:509 Err:509

###
###
###
###
###
###
### Err:509 Err:509

###
###
### Err:509 Err:509

###
### Err:509 Err:509

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### Err:509 Err:509

###
###
###
###
###
###
###
###
###
### Err:509 Err:509
 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

#DIV/0! #DIV/0! #DIV/0! Err:509 Err:509 Err:509 Err:509

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0! #DIV/0! Err:509

0! #DIV/0! #DIV/0! =
0! #DIV/0! Err:509
0! #DIV/0! Err:509
 Chart Title

1 33 35 37 39 41 43 45 47 49 51 53 55 57 59 61 63 65 67 69 71 73 75 77 79 81 83 85 87 89 91 93 95 97 99 101 103 105 107 109 111 113 115 117 119
400,000.00
-