Project: FOC WORKS / OUTSIDE PLANT Payment Terms:

30% - Down Payment

Owner: GLOBE TELECOM / IBC 70% less ret - 1st Progress Billing
90% less ret - 2nd Progress Billing
Location: VISAYAS 100% less ret - upon site accepted
SiteName: Brgy.Central(Pob) Tubigon, Bohol Retention - Claimable after 30 days upon project
acceptance/closure
SubCon: HAL Construction
Delivery Date: Aug 15, 2024
SUBCON BILL OF QUANTITIES - FOC WORKS
AS-PLAN AS-BUILT ACCOMPLISHMENT
VARIANCE ACCOMP. TOTAL % EQUIVALENT
P.U. Number Description Unit Quantity Material Cost Labor Cost Total Unit Price Total Amount Quantity Material Cost Labor Cost Total Amount % WEIGHT
TO DATE WEIGHT AMOUNT
100120 Pole, Concrete, 9.14m each 23.00 OSI ₱ 2,399.25 ₱ 2,399.25 ₱ 55,182.75 23.00 OSI ₱ 2,399.25 ₱ 55,182.75 ₱0.00 8% 100% 0.08 ₱ 55,182.75
111010 Head Guy, 6 M each 12.00 ₱ 1,352.40 ₱ 450.45 ₱ 1,802.85 ₱ 21,634.20 12.00 ₱ 1,352.40 ₱ 450.45 ₱ 21,634.20 ₱0.00 3% 67% 0.02 ₱ 14,422.80
111110 Side Guy, 6 M each - ₱ 1,352.40 ₱ 378.00 ₱ 1,730.40 ₱ - - ₱ 1,352.40 ₱ 378.00 ₱ - ₱0.00 0% 0% 0.00 ₱ -
111210 Side Walk Guy, 6 M (Includes extension arm fixtures) each 5.00 2,163.00 640.50 ₱ 2,803.50 ₱ 14,017.50 2.00 2,163.00 640.50 ₱ 5,607.00 -₱8,410.50 1% 100% 0.01 ₱ 5,607.00
112010 Concrete Block: Hard Earth, 5/8" x 6' rod each 17.00 ₱ 1,050.00 ₱ 568.05 ₱ 1,618.05 ₱ 27,506.85 14.00 ₱ 1,050.00 ₱ 568.05 ₱ 22,652.70 -₱4,854.15 3% 71% 0.02 ₱ 16,180.50
114060 10-Pin Alley Arm (Square, Rectangular, Large diameter Poles) each - 3,868.20 1,055.25 ₱ 4,923.45 ₱ - - 3,868.20 1,055.25 ₱ - ₱0.00 0% 0% 0.00 ₱ -
114120 Straight Cable Suspension Clamp, 6M (Square, Rectangular, Large diameter Poles) each 54.00 551.25 168.00 ₱ 719.25 ₱ 38,839.50 35.00 551.25 168.00 ₱ 25,173.75 -₱13,665.75 4% 80% 0.03 ₱ 20,139.00
114040 Extension Arm, 44-1/2 (Excludes sidewalk guy req't.) each ₱ 2,861.25 ₱ 826.35 ₱ 3,687.60 ₱ - 11.00 ₱ 2,249.10 ₱ 653.10 ₱ 31,924.20 ₱31,924.20 5% 91% 0.04 ₱ 29,022.00
114190 Curve Cable Suspension Clamp, 6M (Square, Rectangular, Large diameter Poles) each 20.00 551.25 168.00 ₱ 719.25 ₱ 14,385.00 4.00 551.25 168.00 ₱ 2,877.00 -₱11,508.00 0% 100% 0.00 ₱ 2,877.00
114140 Straight Cable Suspension Clamp, 10M each 615.30 182.70 ₱ 798.00 ₱ - 20.00 615.30 182.70 ₱ 15,960.00 ₱15,960.00 2% 90% 0.02 ₱ 14,364.00
115010 Aerial Support on Pole (L=3/4") each 100.00 90.30 27.30 ₱ 117.60 ₱ 11,760.00 166.00 90.30 27.30 ₱ 19,521.60 ₱7,761.60 3% 78% 0.02 ₱ 15,288.00
116010 Messenger Wire 5/16"/6M meter 2,800.00 ₱ 34.00 ₱ 14.70 ₱ 48.70 ₱ 136,360.00 2,748.00 ₱ 34.00 ₱ 14.70 ₱ 133,827.60 -₱2,532.40 19% 100% 0.19 ₱ 133,827.60
117010 Preformed Guy Grip, 6m each 54.00 ₱ 184.80 ₱ 92.40 ₱ 277.20 ₱ 14,968.80 - ₱ 184.80 ₱ 92.40 ₱ - -₱14,968.80 0% 0% 0.00 ₱ -
118010 Lashing Wire1.20mm meter 4,960.00 ₱ 5.25 ₱ 3.15 ₱ 8.40 ₱ 41,664.00 4,397.00 ₱ 5.25 ₱ 3.15 ₱ 36,934.80 -₱4,729.20 5% 68% 0.04 ₱ 25,200.00
450040 Stainless Cable Tag (includes tie wrap) each 48.00 ₱ 107.10 ₱ 53.55 ₱ 160.65 ₱ 7,711.20 30.00 ₱ 107.10 ₱ 53.55 ₱ 4,819.50 -₱2,891.70 1% 100% 0.01 ₱ 4,819.50
600060 Aerial Single Mode FOC, 72 Fibers meter 3,100.00 OSI ₱ 32.98 ₱ 32.98 ₱ 102,238.00 2,898.00 OSI ₱ 32.98 ₱ 95,576.04 -₱6,661.96 14% 100% 0.14 ₱ 95,576.04
FOC Closure, 72 Fibers each 1.00 OSI ₱ 2,210.25 ₱ 2,210.25 ₱ 2,210.25 1.00 OSI ₱ 2,210.25 ₱ 2,210.25 ₱0.00 0% 100% 0.00 ₱ 2,210.25
601060 Duct Single Mode FOC, 72 Fibers meter 200.00 OSI ₱ 29.93 ₱ 29.93 ₱ 5,986.00 200.00 OSI ₱ 29.93 ₱ 5,986.00 ₱0.00 1% 100% 0.01 ₱ 5,986.00
623300 Fiber Splicing per fiber 72.00 ₱ 182.70 ₱ 601.65 ₱ 784.35 ₱ 56,473.20 72.00 ₱ 182.70 ₱ 601.65 ₱ 56,473.20 ₱0.00 8% 100% 0.08 ₱ 56,473.20
623301 Fiber Termination per fiber 96.00 ₱ 150.15 ₱ 632.10 ₱ 782.25 ₱ 75,096.00 96.00 ₱ 150.15 ₱ 632.10 ₱ 75,096.00 ₱0.00 11% 78% 0.08 ₱ 58,668.75
626137 P.E. Sub-duct for Main Conduit, 4 x 32 mm meter(s) 20.00 ₱ 287.70 ₱ 70.35 ₱ 358.05 ₱ 7,161.00 - ₱ 287.70 ₱ 70.35 ₱ - -₱7,161.00 0% 100% 0.00 ₱ -
640120 Quadplex Plug at Main duct opening manholes,114.3 mm, duct for 4 subducts each - ₱ 2,376.15 ₱ 173.25 ₱ 2,549.40 ₱ - - ₱ 2,376.15 ₱ 173.25 ₱ - ₱0.00 0% 0% 0.00 ₱ -
640210 Sealing of occupied conduit, Simplex Duct Plug 32mm each 8.00 ₱ 304.50 ₱ 68.25 ₱ 372.75 ₱ 2,982.00 8.00 ₱ 304.50 ₱ 68.25 ₱ 2,982.00 ₱0.00 0% 100% 0.00 ₱ 2,982.00
640310 Blank Duct Plug 32.00 mm each - ₱ 299.25 ₱ 90.30 ₱ 389.55 ₱ - - ₱ 299.25 ₱ 90.30 ₱ - ₱0.00 0% 0% 0.00 ₱ -
800410 Flexible Metal Conduit, 1-run 2" dia. Wall/ceiling mounted meter 30.00 ₱ 232.05 ₱ 78.75 ₱ 310.80 ₱ 9,324.00 6.00 ₱ 232.05 ₱ 78.75 ₱ 1,864.80 -₱7,459.20 0% 100% 0.00 ₱ 1,864.80
800710 25mmØ PVC Flexible Sleeve meter 40.00 ₱ 11.55 ₱ 6.30 ₱ 17.85 ₱ 714.00 5.00 ₱ 11.55 ₱ 6.30 ₱ 89.25 -₱624.75 0% 100% 0.00 ₱ 89.25
Grounding on Pole (Includes Ground Rod, Ground Clamp Top Set, Ground Clamp Bottom Set, Wire) each 10.00 ₱ 463.00 ₱ 393.75 ₱ 856.75 ₱ 8,567.50 9.00 ₱ 463.00 ₱ 393.75 ₱ 7,710.75 -₱856.75 1% 100% 0.01 ₱ 7,710.75
Additional Ground Rod (includes bonding of ground rods) each ₱ 1,539.30 ₱ 450.45 ₱ 1,989.75 ₱ - ₱ 1,539.30 ₱ 450.45 ₱ - ₱0.00 0% 0% 0.00 ₱ -
FDU 19-23" Rack Mountable, 72 Fibers, SC Compatible (includes pigtails) each 2.00 OSI ₱ 3,861.00 ₱ 3,861.00 ₱ 7,722.00 - OSI ₱ 3,861.00 ₱ - -₱7,722.00 0% 0% 0.00 ₱ -
FDU 19-23" Rack Mountable, 48 Fibers, SC Compatible (includes pigtails) each - OSI ₱ 1,753.00 ₱ 1,753.00 ₱ - 2.00 OSI ₱ 1,753.00 ₱ 3,506.00 ₱3,506.00 0% 100% 0.00 ₱ 3,506.00
Supply and Install pole concrete base each ₱ 2,364.50 ₱ 2,364.50 ₱ - 13.00 ₱ 2,364.50 ₱ 30,738.50 ₱30,738.50 4% 100% 0.04 ₱ 30,738.50
Preliminary & Final Acceptance Test each 1.00 ₱ 15,750.00 ₱ 15,750.00 ₱ 15,750.00 1.00 ₱ 15,750.00 ₱ 15,750.00 ₱0.00 2% 100% 0.02 ₱ 15,750.00
950 MOBILIZATION ₱ - ₱ - ₱ - ₱0.00 0% 0% 0.00 ₱ -
Includes mobilization of manpower, tools & equipment, and other resources, overhead and ₱ - ₱ 30,000.00 ₱ 30,000.00 ₱ 30,000.00
miscellaneous costs (Region VIII) 1.00 1.00 ₱ - ₱ 30,000.00 ₱ 30,000.00 ₱0.00 4% 100%
0.04 ₱ 30,000.00
TOTAL ₱ 708,253.75 ₱ 704,097.89 -₱4,155.86
ADD 12% VAT ₱ 84,990.45 ₱ 84,491.75 -₱498.70 92% ₱ 648,485.69
SUB-TOTAL ₱ 793,244.20 ₱ 788,589.64 -₱4,654.56

Page 1 of 1