Contract ID: MC102

Contract Name: Construction/Maintenance of Flood Mitigation Structures And Drainage

Location : Marikina
C.D 150 CD
Amount : 22,897,698.85

ITEM NO. DESCRIPRION/SCOPE OF WORKS

PART A EARTH WORKS

Clearing And Grubbing
Individual Removal of Trees( Small, 150 - 300mm dia.)
Individual Removal of Trees( Small, 301 - 500mm dia.)
Structure Excavation (Common Soil)
Shoring, Cribbing and Related Works
Embankment
PART B BANK AND SLOPE PRORECTION WORKS
Reinforcecing Steel, Grade 40
Structural Concrete Class A (20.68MPa)(28days)
Bed Course Granular Materials
Reinforced Concrete Slope Protection
Furnished And Driven Steel Sheet Pile
PART C OTHER GENERAL REQUIREMENTS
Project Board/Sign Board
Occuational Safety & Health Program
Mobilization/Demobilization
Provision of Field Office for Engineer (Rental Basis)
e Systems Rehabilitation/ Improvement of Slope Protection Along Colo River r

SOP 36% 8,243,171.59

PROFIT 20% 4,579,539.77
TOTAL 12,822,711.36
ALLOWABLE BUDGET 10,074,987.49

Estimated Cost of Project

UNIT QUANTITY Total Days
Unit Cost Total Cost

sqm 583.20 20.58 12,002.26

Each 6.00 852.27 5,113.62
Each 3.00 2,380.43 7,141.29
Cu.m 1,797.84 294.58 529,607.71
l.s 1.00 44,859.60 44,859.60
Cu.m 1,857.35 606.59 1,126,649.94

kg 4,517.38 56.61 255,728.88

Cu.m 81.41 7,119.30 579,582.21
Cu.m 641.52 1,237.45 793,848.92
Cu.m 849.99 7,434.12 6,318,927.66
l.m 2,916.00 4,407.99 12,853,698.84

Each 2.00 5,100.81 10,201.62

Mos. 5.00 30,806.46 154,032.30
l.s 1.00 134,295.00 134,295.00
Mos. 5.00 14,401.80 72,009.00
TOTAL 22,897,698.85
 WEEK 1 WEEK 2
%

0 0 0 0 0 0 0 0 0 0 0 0 0
PLAN 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ACTUAL
 WEEK 3 WEEK 4

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 5 WEEK 6

0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 7 WEEK 8

0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 9 WEEK 10

0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 11 WEEK 12

0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 13 WEEK 14

0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 15 WEEK 16

0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 17 WEEK 18

0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 19 WEEK 20

0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 21 WEEK 22

0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 23 WEEK 24

0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 25 WEEK 126

0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 27 WEEK 28

0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 WEEK 29 WEEK 30

0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0