Académique Documents
Professionnel Documents
Culture Documents
(Seventy One
I TEMPORARY FACILITIES Lot 1.00 Thousand Five
hundred Thirty Pesos
& 82/100)
10,592.04
39,622.35
Err:509
(Two Hundred
Err:509 Err:509 Err:509 Err:509 Eighteen Pesos &
96/100)
Err:509
990.71
(Three Hundred
II EARTHWORKS cu.m. 20.00 Ninety Six Pesos
&24/100)
3,123.20
13,671.85
352.58
677.38
408.89
5,516.58
Err:509
36,122.13
Sub-Total
TOTAL BID AMOUNT IN WORDS AND FIGURES: Err:509 Eight Million Three Hundred Ninety Nine Thousand
Four Hundred One Pesos & 44/100.
SUBMITTED BY:
HANNIBAL U. ADIL DATE: APRIL 16, 2018
(6)
21,931.37
10,592.04
4,952,793.47
Err:509
Err:509
(One Hundred Thirty Eight
Thousand Nine Hundred
Ninety Seven pesos &
65/100)
19,814.17
(Two Million Sixteen
Thousand Forty Eight pesos
& 36/100)
10,931.19
(Ninety Three thousand Six
Hundred Fourteen pesos &
52/100)
59,745.99
(One Million One Hundred
Ninety Six Thousand Forty
Eight pesos & 12/100)
35,257.80
(One Million Three
Hundred Six Thousand
Eight Hundred Fifty Two
pesos & 55/100)
52,158.46
(Six hundred sixty two
thousand two hundred fifty
three pesos & 88/100)
18,400.16
(\Four Hundred Ninety
Eight Thousand One
hundred twenty Eight pesos
& 12/100)
29,122.01
Err:509
36,122.13
Err:509
Err:509
Labor
1 Const. Foreman 8.00 hrs
1 Skilled Laborers 8.00 hrs
2 Unskilled Laborers 8.00 hrs
VAT+ARMM TAX
Labor
1 Const. Foreman 24.00 hrs
1 Skilled Laborers 24.00 hrs
4 Unskilled Laborers 24.00 hrs
Equipment .
1 Plate Compactor 24.00 hrs
VAT+ARMM TAX
Page 6 of 27
Name of Project :
Location :
BREAKDOWN AND DETAILED COST ESTIMATES
ITEM DESCRIPTION QUANTITY UNIT
a. Gravel Bedding 3.50 cu.m.
Labor
1 Const. Foreman 22.00 hrs
1 Skilled Laborers 22.00 hrs
4 Unskilled Laborers 22.00 hrs
Equipment .
1 Plate Compactor 8.00 hrs
VAT+ARMM TAX
Labor
1 Const. Foreman 24.00 hrs
2 Skilled Laborers 24.00 hrs
4 Unskilled Laborers 24.00 hrs
Equipment
1 One Bagger Mixer 24.00 hrs
VAT+ARMM TAX
Page 7 of 27
Name of Project :
Location :
BREAKDOWN AND DETAILED COST ESTIMATES
ITEM DESCRIPTION QUANTITY UNIT
Labor
1 Const. Foreman 24.00 hrs
1 Skilled Laborers 24.00 hrs
3 Unskilled Laborers 24.00 hrs
Equipment .
1 Bar Cutter 12.00 hrs
1 Bar Bender 12.00 hrs
1 Cargo Truck 3.00 hrs
VAT+ARMM TAX
Labor
1 Const. Foreman 32.00 hrs
2 Skilled Laborers 32.00 hrs
4 Unskilled Laborers 32.00 hrs
Equipment .
1 Edger 24.00 hrs
VAT+ARMM TAX
Page 8 of 27
Name of Project :
Location :
BREAKDOWN AND DETAILED COST ESTIMATES
ITEM DESCRIPTION QUANTITY UNIT
Labor
1 Const. Foreman 32.00 hrs
1 Skilled Laborers 32.00 hrs
3 Unskilled Laborers 32.00 hrs
VAT+ARMM TAX
Labor
1 Const. Foreman 24.00 hrs
3 Skilled Laborers 24.00 hrs
6 Unskilled Laborers 24.00 hrs
Equipment .
1 Cargo Truck 8.00 hrs
Page 9 of 27
Name of Project :
Location :
BREAKDOWN AND DETAILED COST ESTIMATES
ITEM DESCRIPTION QUANTITY UNIT
VAT+ARMM TAX
Labor
1 Const. Foreman 24.00 hrs
1 Skilled Laborers 24.00 hrs
3 Unskilled Laborers 24.00 hrs
VAT+ARMM TAX
Page 10 of 27
Name of Project :
Location :
BREAKDOWN AND DETAILED COST ESTIMATES
ITEM DESCRIPTION QUANTITY UNIT
X DOORS AND WINDOWS 1.00 Lot
Doors 1.00 lot
Materials
a. W-1 1.60mx1.20 Steel Casement Glass window 2.00 set
b. W-2 2.4 mx 1.2m Steel Casement Glass window 1.00 set
c. W-3 0.6 mx 0.6m Steel Casement Glass window 3.00 set
Labor
1 Const. Foreman 16.00 hrs
1 Skilled Laborers 16.00 hrs
2 Unskilled Laborers 16.00 hrs
VAT+ARMM TAX
VAT+ARMM TAX
Contingencie
TOTAL CO
Page 11 of 27
Project :
:
BREAKDOWN AND DETAILED COST ESTIMATES
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL CO
TEMPORARY FACILITIES 1.00 Lot
Materials
a. GA#26 x 9' G.I. Corrugated Roof Sheet 6.00 pcs 360.00
b. Ordinary Plywood 8.00 pcs 400.00
c. 4" Umbrella Nails 2.00 kg. 75.00
d. Assorted C.W. Nails 2.00 kgs. 70.00
e. Trapal 8ft. 1.00 roll 2,000.00
f. Coco Lumber, Assorted 300.00 bd.ft. 25.00
Sub-Total Php
Labor
1 Const. Foreman 8.00 hrs 63.46
1 Skilled Laborers 8.00 hrs 45.99
2 Unskilled Laborers 8.00 hrs 35.56
Sub-Total Php
Page 12 of 27
Project :
:
BREAKDOWN AND DETAILED COST ESTIMATES
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL CO
a. Gravel Bedding 3.50 cu.m. 500.00
Sub-Total Php
Labor
1 Const. Foreman 22.00 hrs 63.46
1 Skilled Laborers 22.00 hrs 45.99
4 Unskilled Laborers 22.00 hrs 35.56
Sub-Total Php
Equipment .
1 Plate Compactor 8.00 hrs 123.00
Sub-Total Php
Labor
1 Const. Foreman 24.00 hrs 63.46
2 Skilled Laborers 24.00 hrs 45.99
4 Unskilled Laborers 24.00 hrs 35.56
Sub-Total
Equipment
1 One Bagger Mixer 24.00 hrs 172.00
Sub-Total
Page 13 of 27
Project :
:
BREAKDOWN AND DETAILED COST ESTIMATES
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL CO
Page 14 of 27
Project :
:
BREAKDOWN AND DETAILED COST ESTIMATES
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL CO
Total Unit Cost
Page 15 of 27
Project :
:
BREAKDOWN AND DETAILED COST ESTIMATES
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL CO
Total Direct Cost Php
OCM (8%)
Profit (10%)
VAT+ARMM TAX (12%)
TOTAL COST
Total Unit Cost
Page 16 of 27
Project :
:
BREAKDOWN AND DETAILED COST ESTIMATES
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL CO
DOORS AND WINDOWS 1.00 Lot
Doors 1.00 lot
Materials
a. W-1 1.60mx1.20 Steel Casement Glass window 2.00 set 4,250.00
b. W-2 2.4 mx 1.2m Steel Casement Glass window 1.00 set 7,500.00
c. W-3 0.6 mx 0.6m Steel Casement Glass window 3.00 set 2,250.00
Sub-Total
Windows 1.00 lot
Materials
a. D-1 0.90mx2.10 PANEL DOOR w/ 2"X 5" 2.00 set 2,400.00
b. D-2 0.70mx2.10m PVC DOOR 2.00 set 2,700.00
Sub-Total
Labor
1 Const. Foreman 16.00 hrs 63.46
1 Skilled Laborers 16.00 hrs 45.99
2 Unskilled Laborers 16.00 hrs 35.56
Sub-Total Php
Page 17 of 27
SAFETY AND HEALTH 150.00 200.00 19 25
PERT/CPM D
C A L E N
Month 1 Month 2
30 60
TEMPORARY FACILITIES, PROJECT BILLBOARD, CLEARING AND GRUBBING 7
EARTHWORKS 3
REINFORCED CONCRETE 3
REINFORCED STEEL 3
EARTHWORKS,
GRAVEL FILL
3 FACILITIES,
MASONRY WORKS PROJECT
METAL RAILINGS Err:509 BILLBOARD,
CLEARING AND
ELECTRICAL WORKS 3 GRUBBING UNSUITABLE REINFORCED
GATE AND STEEL FENCE Err:509 EXCAVATION
CONCRETE REINFORCED STEEL
Page 20
Annex F
Submitted by:
Page 21
Annex F
CPM DIAGRAM
L E N D A R D A Y S
Month 3 Month 4 Month 5
90 120 130
Pre-fabricated Works
Demobilization
Painting Works;
General
Mechanical Works; Requirements(As-
Concrete Works Fabricated Works Tile Works Built Plans
Masonry Works
Page 22
Annex F
Page 23
Annex F
###
###
###
###
###
###
###
###
###
###
125.50%
10
15
20
25
30
35
40
45
50
55
60
65
70
75
80
85
90
95
5
I. GENERAL REQUIREMENTS 285,246.00 0.98% ### 0 0 0 0 0
II. REMOVAL OF EXISTING STRUCTURE 220,755.60 0.76% ### 0 0 0 0 0
1 2
Submitted by:
MALEHA M. ABPI
AUTHORIZED SIGNATORY/REPRESENTATIVE
(Signature Over Printed Name)
PATE-KAY CONSTRUCTION
NAME OF COMPANY
Monday, December 18, 2017
DATE
Page 25
Annex F
TRUCTION
D A R D A Y S
h5 Month 6 Month 7 Month 8 Month 9 Month 10
180 210 240 270 300
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
100%
0 0 0 0 0
90%
0 0 0 80%
0 0 0 0 0 0 0 70%
0 0 0 0 0 0 0 0 0 0 0 0 0 0
60%
0 0 0 0 0 0 0 0 0
50%
0 0 0 0 0 0 0 0 0 0 0 0 0
40%
0 0 0 0 0 0 0 0
0 0 0 0 0 30%
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
20%
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
10%
0 0 0 0 0 0 0 0
0%
3
3
Page 27