BILL OF QUANTITIES

Pay
Item
No.

DESCRIPTION

UNIT QUANTITY

UNIT PRICE
(Pesos)

AMOUNT
(Pesos)

A. Road Shoulder Concreting

101(4)a

Removal/Disposal of Existing Concrete Pavement

sq.m.

571.88

In Words :

In Words :

Eighteen Pesos and Four Cents

Ten Thousand Three Hundred Nineteen

Pesos and Forty Cents

In figures:

In figures:
18.04

In Words :
Two Hundred Three Pesos and Seventy

102(2) a

Roadway Excavation (Surplus Common)

sq.m.

337.61 Seven Cents

In figures:

Structure Excavation (Common Soil)

sq.m.

98.26

Sixty Eight Thousand Seven Hundred

Ninety Six Pesos and No Cents

In figures:

203.77
In Words : Pesos
103(1)a

10,319.40
In Words :

Seven Hundred Seventy Seven Pesos

and Sixty Five Cents

In figures:

68,796.00
In Words :
Seventy Six Thousand Four Hundred
Twelve Pesos and Seventy Cents

In figures:
777.66

In Words :
104.00

Embankment

cu.m.

20.31

76,412.70
In Words :

One Thousand One Hundred Seventy

Three Pesos and Forty Five Cents

In figures:

Twenty Three Thousand Eight Hundred

Thirty Two Pesos and Ninety Cents

In figures:
1173.46

In Words :
Two Hundred One Pesos and Twenty Four

105.00

Subgrade Preparation

sq.m.

23,832.90
In Words :

1,028.63 Cents
In figures:

Two Hundred Seven Thousand Two

Pesos and Twenty Five Cents

In figures:
201.24

In Words :
Five Hundred Forty Seven Pesos and One

200

Aggregate Subbase Course

cu.m.

207,002.25
In Words :

174.32 Cent
In figures:

Ninety Five Thousand Three Hundred

Fifty Six Pesos and Seventeen Cents

In figures:
547.02

In Words :
One Thousand Four Hundred Thirty Nine

311(1)a.3
PCC Pavement (Plain)-Conventional Method, 230mm thk.sq.m.

400.50 Pesos and Twenty One Cents

In figures:
1439.22
In Words :
One Thousand Four Hundred Fifty Six

311(1)a.5
PCC Pavement (Plain)-Conventional Method, 280mm thk.sq.m.

404(2)

Reinforcing Steel Bar. Grade 40 (Minor Structures)

kg

628.13 Pesos and Fifty Two Cents

In figures:
1456.53
In Words :
593.89

95,356.17
In Words :

Ninety Pesos and Eighty Eight Cents

In figures:

Five Hundred Seventy Six Thousand

Four Hundred Seven Pesos and Fifty
Nine Cents

In figures:

576,407.59
In Words :

Nine Hundred Fourteen Thousand Eight

Hundred Eighty Seven Pesos and
Seventy Two Cents

In figures:

914,887.72
In Words :

Fifty Three Thousand Nine Hundred

Seventy Five Pesos and Eighty Six
Cents

In figures:
90.89

In Words :
405

Structural Concrete, Class A (Minor Structures)

cu.m.

11.40

53,975.87
In Words :

Two Thousand Five Hundred Forty Eight

Pesos and Eighty One Cents

In figures:

Twenty Nine Thousand Fifty Six Pesos

and Forty Eight Cents

In figures:
2548.81

In Words :
612(1)

Reflectorized Thermoplastic Pavement Markings

(White)

sq.m.

33.45

29,056.48
In Words :

Seven Hundred Eleven Pesos and Two

Cents

In figures:

Twenty Three Thousand Seven Hundred

Eighty Three Pesos and Seventy Six
Cents

In figures:
711.02

23,783.76

B. Miscellaneous and Incidentals

In Words :
SPL 1

Project Signboard/COA Billboard

pc.

2.00

In Words :

Three Thousand Six Hundred Eighty Five

Pesos and Fifty Cents

In figures:

Seven Thousand Three Hundred

Seventy One Pesos and No Cents

In figures:
3685.50

In Words :
SPL 2

Conctruction Safety & Health

l.s.

1.00

7,371.00
In Words :

Forty Two Thousand Nine Hundred

Ninety Seven Pesos and Fifty Cents

In figures:

Forty Two Thousand Nine Hundred

Ninety Seven Pesos and Fifty Cents

In figures:
42997.50

In Words :
SPL 3

Provide & Maintain Traffic Control

l.s.

1.00

42,997.50
In Words :

Thirty Thousand Nine Hundred Fifty

Eight Pesos and Twenty Cents

In figures:

Thirty Thousand Nine Hundred Fifty

Eight Pesos and Twenty Cents

In figures:
30958.20

In Words :
SPL 4

Mobilization & Demobiliation

l.s.

1.00

30,958.20
In Words :

Fifty Seven Thousand Two Hundred Forty

Eight Pesos and Ten Cents

In figures:

Fifty Seven Thousand Two Hundred

Forty Eight Pesos and Ten Cents

In figures:
57248.10

In Words :
One Thousand Six Hundred Twenty

SPL 5

Wheel Guard Block

cu.m.

95.8477 Seven Pesos and Seventy Two Cents

In figures:
1627.73

TOTAL

57,248.10
In Words :
One Hundred Fifty Six Thousand
Fourteen Pesos and Eleven Cents

In figures:
156,014.11
Php2,374,419.76

Submitted by:
Name & Signature of Bidders Representative:

Elizabeth G. Del Castillo

Position:

President

Name of Bidder:

E. Garcia Construction Corporation

Date:

August 6, 2016

Contract I.D. :
Contract Title :
Location :

16FO0031
Rehabilitation/Reconstruction/Upgrading of Damaged Paved National Roads Including
Drainage Based on PMS/HDM-4 along Ligao-Pioduran Road (S03661LZ), K0513+510-K0
Brgy. Allang, Ligao City
DETAILED ESTIMATE

101(4)a
Removal/Disposal of Existing Concrete Pavement
Estd. Qty.:
571.88 sq.m.
A. Materials
Sub- Total of A
B. Equipment (Inclusive of Fuel, Oil & Lubricants)
1
unit
Dump Truck (5 cufor
1
unit
Backhoe with brefor
1
unit
Minor Tools

7 days
7 days

@
@

8500 /day
9500 /day
Sub- Total of B

B. Labor
1.00 Construction Foreman
1.00 Skilled Laborers
1.00 Common Laborers

for
for
for

7 day
7 day
7 day

@
@
@

500.00 /day
400.00 /day
300.00 /day
Sub- Total of B
Direct Cost
Indirect Cost
Vat/ Tax
Total Cost
Unit Cost

:
:
:
:
:

102(2) a Roadway Excavation (Surplus Common)

Estd. Qty.
:
337.61 sq.m.
A. Materials
B. Equipment (Inclusive of Fuel, Oil & Lubricants)
1
unit
Backhoe with brefor
1
unit
Minor Tools

5 days

9500 /day
Sub- Total of B

C. Labor
1
1
2

Construction Foreman
Skilled Laborers
Common Laborers

for
for
for

5 day
5 day
5 day

@
@
@

500 /day
400 /day
300 /day
Sub- Total of C
Direct Cost :
Indirect Cost :
Vat/ Tax :
Total Cost :
Unit Cost :

103(1)a
Structure Excavation (Common Soil)
Estd. Qty.
:
98.26 sq.m.
A. Materials
B. Equipment (Inclusive of Fuel, Oil & Lubricants)
1
unit
Dump Truck (5 cufor

3 days

8500 /day

1
1

unit
unit

Backhoe with brefor

Minor Tools

3 days

9500 /day
Sub- Total of B

C. Labor
1
1
5

Construction Foreman
Skilled Laborers
Common Laborers

for
for
for

3 day
3 day
3 day

@
@
@

500 /day
400 /day
300 /day
Sub- Total of C
Direct Cost :
Indirect Cost :
Vat/ Tax :
Total Cost :
Unit Cost :

104
Embankment
Estd. Qty.
:
20.31 cu.m.
A. Materials
20.31 cu.m.
Common Borrow (w/25% shrinkage factor)
B. Equipment
1.00
1.00
1.00

(Inclusive of Fuel, Oil & Lubricants)

unit
Water Truck
unit
Bulldozer
unit
Road Roller
Minor Tools

450.00 /cu.m.
Sub- Total of A:

1 day
1 day
1 day

1,000.00 /day
9,000.00 /day
7,500.00 /day
Sub- Total of B

C. Labor
1.00 Construction Foreman
1.00 Skilled Laborer

1.00 day
1.00 day

500.00 /day
400.00 /day
Sub- Total of C:
Direct Cost
OCM/Profit
VAT
Total Cost
Unit Cost

:
:
:
:
:

105
Subgrade Preparation
Estd. Qty.
:
1,028.63 sq.m.
A. Materials
B. Equipment (Inclusive of Fuel, Oil & Lubricants)
1
unit
Dump Truck (5 cufor
1
unit
Vibro Roller
for
1
unit
Backhoe
for
1
unit
Road Grader
for
1
unit
Minor Tools

5 days
5 days
5 days
5 days

@
@
@
@

8500 /day
5000 /day
9500 /day
9000 /day
Sub- Total of B

C. Labor
1
1
2

Construction Foreman
Skilled Laborers
Common Laborers

for
for
for

5 day
5 day
5 day

@
@
@

500 /day
400 /day
300 /day
Sub- Total of C
Direct Cost :

Indirect Cost :
Vat/ Tax :
Total Cost :
Unit Cost :
200
Aggregate Subbase Course
Estd. Qty.:
174.32 cu.m.
A. Materials
174.32 cu.m.

Aggregate Subbase Course w/ 15% Shrinkage Fact

w/ 257/cu.m. hauling fee
B. Equipment (Inclusive of Fuel, Oil & Lubricants)
1.00 unit
Roller, 10T, 75 Hfor
2 days
1.00 unit
Water Tank on Tru
for
2 days
1.00 unit
Minor Tools

400.00 /day
Sub- Total of A

@
@

978.00 /day
968.00 /day
Sub- Total of B

C. Labor
1.00 Construction Foreman
1.00 Skilled Laborers
2.00 Common Laborers

for
for
for

2 day
2 day
2 day

@
@
@

500.00 /day
400.00 /day
300.00 /day
Sub- Total of C
Direct Cost
Indirect Cost
Vat/ Tax
Total Cost
Unit Cost

311(1)a.3 PCC Pavement (Plain)-Conventional Method, 230mm thk.

Estd. Qty.:
400.50 sq.m.
92.115
A. Materials
460.58 bags
Cement
200.25 cu.m.
Gravel
160.20 cu.m.
Sand
2.00 pcs.
20mm RSB
25.00 pcs.
16mm RSB
1.00 rolls
Tie Wire
B. Equipment (Inclusive of Fuel, Oil & Lubricants)
1 unit
Bar Cutter
for
1 unit
Bar Bender
for
1 unit
Batching Plant for
1 unit
Transit Mixer
for
1 unit
Concrete Paver for
1 unit
Concrete Screed for
1 unit
Concrete Vibratofor
1 unit
Concrete Saw
for
Hand Tools

8 days
8 days
8 days
8 days
8 days
8 days
8 days
8 days

@
@
@
@
@
@

@
@
@
@
@
@
@
@

:
:
:
:
:

250.00 /bag
850.00 /cu.m.
550.00 /cu.m.
690.00 /pc.
310.00 /pc.
2,000.00 /roll
Sub- Total of A
500.00 /day
500.00 /day
2,500.00 /day
7,500.00 /day
3,500.00 /day
3,500.00 /day
1,000.00 /day
950.00 /day
Sub- Total of B

C. Labor
1.00 Construction Foreman
1.00 Skilled Laborers
2.00 Common Laborers

for
for
for

8 day
8 day
8 day

@
@
@

500.00 /day
400.00 /day
300.00 /day
Sub- Total of C
Direct Cost

Indirect Cost
Vat/ Tax
Total Cost
Unit Cost
311(1)a.5 PCC Pavement (Plain)-Conventional Method, 280mm thk.
Estd. Qty.:
628.13 sq.m.
175.8764
A. Materials
879.38 bags
Cement
314.07 cu.m.
Gravel
251.25 cu.m.
Sand
2.00 pcs.
20mm RSB
35.00 pcs.
16mm RSB
1.00 rolls
Tie Wire
B. Equipment (Inclusive of Fuel, Oil & Lubricants)
1 unit
Bar Cutter
for
1 unit
Bar Bender
for
1 unit
Batching Plant for
1 unit
Transit Mixer
for
1 unit
Concrete Paver for
1 unit
Concrete Screed for
1 unit
Concrete Vibratofor
1 unit
Concrete Saw
for
Hand Tools

10 days
10 days
10 days
10 days
10 days
10 days
10 days
10 days

@
@
@
@
@
@

@
@
@
@
@
@
@
@

:
:
:
:

250.00 /bag
850.00 /cu.m.
550.00 /cu.m.
690.00 /pc.
310.00 /pc.
2,000.00 /roll
Sub- Total of A
500.00 /day
500.00 /day
2,500.00 /day
7,500.00 /day
3,500.00 /day
3,500.00 /day
1,000.00 /day
950.00 /day
Sub- Total of B

C. Labor
1.00 Construction Foreman
1.00 Skilled Laborers
2.00 Common Laborers

for
for
for

10 day
10 day
10 day

@
@
@

500.00 /day
400.00 /day
300.00 /day
Sub- Total of C
Direct Cost
Indirect Cost
Vat/ Tax
Total Cost
Unit Cost

:
:
:
:
:

404(2)
Reinforcing Steel Bar. Grade 40 (Minor Structures)
Estd. Qty.:
593.89 kg
A. Materials
15 pcs.
19 pcs.
20 pcs.
54.1 pcs.

22mm
20mm
16mm
10mm

RSB
RSB
RSB
RSB

@
@
@
@

800.00 /pc.
690.00 /pc.
310.00 /pc.
104.00 /pc.
Sub- Total of A

B. Equipment (Inclusive of Fuel, Oil & Lubricants)

Hand Tools
Sub- Total of B
C. Labor
1.00
1.00
1.00

Construction Foreman
Skilled Laborers
Common Laborers

for
for
for

5 day
5 day
5 day

@
@
@

500.00 /day
400.00 /day
300.00 /day
Sub- Total of C
Direct Cost
Indirect Cost

:
:

Vat/ Tax
Total Cost
Unit Cost

:
:
:

405
Structural Concrete, Class A (Minor Structures)
Estd. Qty.:
11.40 cu.m.
A. Materials
22.80
bags
11.40
cu.m.
2.28
cu.m.

Cement
Class A Size Boulders
Sand

B. Equipment (Inclusive of Fuel, Oil & Lubricants)

1
unit
Concrete Mixer for
Hand Tools

@
@
@

2 days

250.00 /bags
570.00 /cu.m.
550.00 /cu.m.
Sub- Total of A
1,100.00 /day
Sub- Total of B

C. Labor
1.00
1.00
2.00

Construction Foreman
Skilled Laborers
Common Laborers

for
for
for

2 day
2 day
2 day

@
@
@

500.00 /day
400.00 /day
300.00 /day
Sub- Total of C
Direct Cost
Indirect Cost
Vat/ Tax
Total Cost
Unit Cost

:
:
:
:
:

612(1)
Reflectorized Thermoplastic Pavement Markings (White)
Estd. Qty.
:
33.45 sq.m.
A. Materials
5 gals
Reflectorized Thermoplastic Pavement Markings (W
2 gals
paint thinner
1 pc
4" Brush
1 pc
2" Brush
1 pc
Tray

@
@
@
@
@

950.00 /gals
450.00 /gals
60.00 /kgs
60.00 /lot
50.00 /lot
Sub- Total of A:

B. Labor
1.00 Construction Foreman
1.00 Skilled Laborers
1.00 Common Laborers

@
@
@

500.00 /day
400.00 /day
300.00 /day
Sub- Total of B:

for
for
for

3 day
3 day
3 day

Direct Cost
OCM/Profit
VAT
Total Cost
Unit Cost

:
:
:
:
:

SPL 1
Project Signboard/COA Billboard
Estd. Qty.:
2.00 pc.
A. Materials
2.00 pc.

Project Billboard w/ Frame

3,000.00 /pc.
Sub- Total of A
Direct Cost

Indirect Cost
Vat/ Tax
Total Cost
Unit Cost

:
:
:
:

SPL 2
Conctruction Safety & Health
Estd. Qty.:
1.00 l.s.
A. Materials
1 l.s.

Conctruction Safety & Health

30,000.00 /lot
Sub- Total of A

B. Equipment (Inclusive of Fuel, Oil & Lubricants)

Minor Tools (5% of Labor)
Sub- Total of B
C. Labor
1.00 First Aider

for

7 day

500.00 /day
Sub- Total of C
Direct Cost
Indirect Cost
Vat/ Tax
Total Cost
Unit Cost

:
:
:
:
:

SPL 3
Provide & Maintain Traffic Control
Estd. Qty.:
1.00 l.s.
A. Materials
1 l.s.

Provide & Maintain Traffic Control

B. Equipment (Inclusive of Fuel, Oil & Lubricants)

1.00 unit
Traffic Safety De for
Minor Tools (5% of Labor)

7 day

30,000.00 /lot
Sub- Total of A
1,500.00 /day
Sub- Total of B

C. Labor
2.00 Common Laborers

for

7 day

300.00 /day
Sub- Total of C
Direct Cost
Indirect Cost
Vat/ Tax
Total Cost
Unit Cost

:
:
:
:
:

SPL 4
Mobilization & Demobiliation
Estd. Qty.:
1.00 l.s.
A. Materials
1.00
l.s.

Mobilization & Demobiliation

30,000.00 /L.S
Sub- Total of A

B. Equipment (Inclusive of Fuel, Oil & Lubricants)

1
unit
Roller, 5MT, 75 for

2 day

8,000.00
Sub- Total of B

C. Labor
1.00 Common Laborers

2 day

300.00 /day
Sub- Total of C

for

Direct Cost
Indirect Cost
Vat/ Tax
Total Cost
Unit Cost
SPL 5
Wheel Guard Block
Estd. Qty.:
95.85 cu.m.
95.85
A. Materials
191.70 bags
Cement
47.92 cu.m.
Gravel
38.34 cu.m.
Sand
20.00 pcs.
10mm RSB
10.00 kgs
Tie Wire

@
@
@
@
@

B. Equipment (Inclusive of Fuel, Oil & Lubricants)

1 unit
Concrete Mixer for
Hand Tools

4 days

:
:
:
:
:

250.00 /bag
850.00 /cu.m.
550.00 /cu.m.
310.00 /pc.
85.00 /kgs
Sub- Total of A
1,100.00 /day
Sub- Total of B

C. Labor
1.00 Construction Foreman
1.00 Skilled Laborers
1.00 Common Laborers

for
for
for

4 day
4 day
4 day

@
@
@

500.00 /day
400.00 /day
300.00 /day
Sub- Total of C
Direct Cost
Indirect Cost
Vat/ Tax
Total Cost
Unit Cost

:
:
:
:
:

ESTIMATE SUMMARY
Item
101(4)a
102(2) a
103(1)a
104
105
200
311(1)a.3
311(1)a.5
404(2)
405
612(1)
SPL 1
SPL 2
SPL 3
SPL 4
SPL 5

Description
Quantity
Unit
Removal/Disposal of Existing Concrete Pavement
571.88 sq.m.
Roadway Excavation (Surplus Common)
337.61 sq.m.
Structure Excavation (Common Soil)
98.26 sq.m.
Embankment
20.31 cu.m.
Subgrade Preparation
1,028.63 sq.m.
Aggregate Subbase Course
174.32 cu.m.
PCC Pavement (Plain)-Conventional Method, 230
400.50 sq.m.
PCC Pavement (Plain)-Conventional Method, 280
628.13 sq.m.
Reinforcing Steel Bar. Grade 40 (Minor Structures
593.89 kg
Structural Concrete, Class A (Minor Structures)
11.40 cu.m.
Reflectorized Thermoplastic Pavement Markings
33.45 sq.m.
Project Signboard/COA Billboard
2.00 pc.
Conctruction Safety & Health
1.00 l.s.
Provide & Maintain Traffic Control
1.00 l.s.
Mobilization & Demobiliation
1.00 l.s.
Wheel Guard Block
95.8477 cu.m.

Unit Price
18.04
203.77
777.66
1,173.46
201.24
547.02
1,439.22
1,456.53
90.89
2,548.81
711.02
3,685.50
42,997.50
30,958.20
57,248.10
1,627.73
Total:

f Damaged Paved National Roads Including

o-Pioduran Road (S03661LZ), K0513+510-K0513+643.5

Indirect Cost
VAT
.
VAT

0.00
59,500.00
66,500.00
1,000.00
127,000.00

3,500.00
2,800.00
2,100.00
8,400.00
8,400.00
1,428.00
491.40
10,319.40
18.04

47,500.00
1,000.00
48,500.00

2,500.00
2,000.00
3,000.00
7,500.00
56,000.00
9,520.00
3,276.00
68,796.00
203.77

25,500.00

17.00%
5.00%
5.00%

28,500.00
1,000.00
55,000.00

1,500.00
1,200.00
4,500.00
7,200.00
62,200.00
10,574.00
3,638.70
76,412.70
777.66

9,139.50
9,139.50
1,000.00
9,000.00
7,500.00
1,000.00
18,500.00
500.00
400.00
900.00
19,400.00
3,298.00
1,134.90
23,832.90
1,173.46

42,500.00
25,000.00
47,500.00
45,000.00
1,000.00
161,000.00

2,500.00
2,000.00
3,000.00
7,500.00
168,500.00

28,645.00
9,857.25
207,002.25
201.24

69,728.00
69,728.00
1,956.00
1,936.00
1,000.00
4,892.00

1,000.00
800.00
1,200.00
3,000.00
77,620.00
13,195.40
4,540.77
95,356.17
547.02

115,143.75
170,212.50
88,110.00
1,380.00
7,750.00
2,000.00
384,596.25
4,000.00
4,000.00
20,000.00
60,000.00
28,000.00
28,000.00
8,000.00
7,600.00
1,000.00
72,600.00
4,000.00
3,200.00
4,800.00
12,000.00
469,196.25

79,763.36
27,447.98
576,407.59
1,439.22

219,845.50
266,955.25
138,188.60
1,380.00
10,850.00
2,000.00
639,219.35
5,000.00
5,000.00
25,000.00
75,000.00
35,000.00
35,000.00
10,000.00
9,500.00
1,000.00
90,500.00
5,000.00
4,000.00
6,000.00
15,000.00
744,719.35
126,602.29
43,566.08
914,887.72
1,456.53

12,000.00
13,110.00
6,200.00
5,626.40
36,936.40
1,000.00
1,000.00
2,500.00
2,000.00
1,500.00
6,000.00
43,936.40
7,469.19

2,570.28
53,975.87
90.89

5,700.00
6,498.00
1,254.00
13,452.00
2,200.00
5,000.00
7,200.00
1,000.00
800.00
1,200.00
3,000.00
23,652.00
4,020.84
1,383.64
29,056.48
2,548.81

4,750.00
900.00
60.00
10,000.00
50.00
15,760.00
1,500.00
1,200.00
900.00
3,600.00
19,360.00
3,291.20
1,132.56
23,783.76
711.02

6,000.00
6,000.00
6,000.00

1,020.00
351.00
7,371.00
3,685.50

30,000.00
30,000.00
1,500.00
1,500.00
3,500.00
3,500.00
35,000.00
5,950.00
2,047.50
42,997.50
42,997.50

10,000.00
10,000.00
10,500.00
500.00
11,000.00
4,200.00
4,200.00
25,200.00
4,284.00
1,474.20
30,958.20
30,958.20

30,000.00
30,000.00
16,000.00
16,000.00
600.00
600.00

46,600.00
7,922.00
2,726.10
57,248.10
57,248.10

47,923.85
40,735.27
21,086.49
6,200.00
850.00
116,795.62
4,400.00
1,000.00
5,400.00
2,000.00
1,600.00
1,200.00
4,800.00
126,995.62
21,589.25
7,429.24
156,014.11
1,627.73

RY
Amount
10,319.40
68,796.00
76,412.70
23,832.90
207,002.25
95,356.17
576,407.59
914,887.72
53,975.87
29,056.48
23,783.76
7,371.00
42,997.50
30,958.20
57,248.10
156,014.11
2,374,419.76

2,435,300.00
2,374,417.50
2.26

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

Calendar Days : 65

Contract I.D. :
Contract Title :

16FO0031
Rehabilitation/Reconstruction/Upgrading of Damaged Paved National Roads Including
Drainage Based on PMS/HDM-4 along Ligao-Pioduran Road (S03661LZ), K0513+510-K0513+643.5
Brgy. Allang, Ligao City

Particular
% Wt.
Accomplishment (%)
Cash Flow
Cummulative Accomplishment (%)
Cummulative Cash Flow

Submitted by :
Elizabeth G. Del Castillo
President
E.Garcia Construction Corporation

1st Quarter
14.00
332,418.77
14.00
332,418.77

2nd Quarter
33.00
783,558.52
47.00
1,115,977.29

3rd Quarter
38.00
902,279.51
85.00
2,018,256.80

Date:

4th Quarter
15.00
356,162.96
100.00
2,374,419.7

August 6, 2016

RTER AND PAYMENT SCHEDULE

lendar Days : 65

4th Quarter
15.00
356,162.96
100.00
2,374,419.76

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE DISTRICT ENGINEER
Albay 3rd District Engineerng Office
Paulog, Ligao City

SUMMARY OF UNIT COST

Contract I.D.16FO0031
Contract Na Rehabilitation/Reconstruction/Upgrading of Damaged Paved National Roads In
Brgy. Allang, Ligao City
Description

Unit Cost

Materials :
Common Borrow (w/25% shrinkage factor)
450.00
Provide & Maintain Traffic Control
1,500.00
Aggregate Subbase Course w/ 15% Shrinkage Facto
400.00
Cement
250.00
Gravel
850.00
Sand
550.00
20mm RSB
690.00
16mm RSB
310.00
Tie Wire
2,000.00
22mm RSB
800.00
20mm RSB
690.00
16mm RSB
310.00
10mm RSB
104.00
Class A Size Boulders
570.00
Equipment :
Roller, 5MT, 75 HP
8,000.00
Water Truck
1,000.00
Bulldozer
9,000.00
Bar Cutter
500.00
Bar Bender
500.00
Batching Plant
2,500.00
Transit Mixer
7,500.00
Concrete Paver
3,500.00
Concrete Screeder
3,500.00
Concrete Vibrator
1,000.00
Concrete Saw
950.00
Dump Truck (5 cu.m.)
8,500.00
Vibro Roller
5,000.00
Backhoe
9,500.00
Road Grader
9,000.00
Labor :
Construction Foreman
500.00
Skilled Laborer
400.00
Common Laborer
300.00

Submitted by
Elizabeth G. Del Castillo
President
E.Garcia Construction Corporation

Date:

August 6, 2016

e Philippines
WORKS AND HIGHWAYS
TRICT ENGINEER
ngineerng Office
gao City

UNIT COST

Upgrading of Damaged Paved National Roads Including

Unit
/cu.m.
/day
/day
/bag
/cu.m.
/cu.m.
/pc.
/pc.
/roll
/pc.
/pc.
/pc.
/pc.
/cu.m.
/day
/day
/day
/day
/day
/day
/day
/day
/day
/day
/day
/day
/day
/day
/day
/day
/day
/day

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE DISTRICT ENGINEER
Albay 3rd District Engineerng Office
Paulog, Ligao City

SUMMARY OF BID PRICES

Contract I.D.
16FO0031
Contract Name Rehabilitation/Reconstruction/Upgrading of Damaged Paved National Ro
Brgy. Allang, Ligao City

Pay ITEM No. Part Description

Removal/Disposal of Existing Concrete Pavement
101(4)a
Roadway Excavation (Surplus Common)
102(2) a
Structure Excavation (Common Soil)
103(1)a
Embankment
104
Subgrade Preparation
105
Aggregate Subbase Course
200
PCC Pavement (Plain)-Conventional Method, 230mm thk.
311(1)a.3
PCC Pavement (Plain)-Conventional Method, 280mm thk.
311(1)a.5
Reinforcing Steel Bar. Grade 40 (Minor Structures)
404(2)
Structural Concrete, Class A (Minor Structures)
405
Reflectorized Thermoplastic Pavement Markings (White)
612(1)
Project Signboard/COA Billboard
SPL 1
Conctruction Safety & Health
SPL 2
Provide & Maintain Traffic Control
SPL 3
Mobilization & Demobiliation
SPL 4
Wheel Guard Block
SPL 5
Total Amount in Figure:
P
Total Amount in Words:
Two Million Three Hundred Seventy Four Thousand Four Hundred Nineteen Pesos and Seventy F
Submitted by:Elizabeth G. Del Castillo
President
E.Garcia Construction Corporation
Date:

August 6, 2016

pines
AND HIGHWAYS
ENGINEER
ng Office

RICES

ing of Damaged Paved National Roads Including

Amount
10,319.40
68,796.00
76,412.70
23,832.90
207,002.25
95,356.17
576,407.59
914,887.72
53,975.87
29,056.48
23,783.76
7,371.00
42,997.50
30,958.20
57,248.10
156,014.11
2,374,419.76

dred Nineteen Pesos and Seventy Five Cents

Two Milli Two Million Three Hundred Seventy Four T

n Three Hundred Seventy Four Thousand Four Hundred Nineteen Pesos and Seventy Five Cents

d Four Hundred Nineteen Pesos and Seventy Five Cents