Contract : UPGRADING AND REHABILITATION OF PASUQUIN POTABLE WATER SYSTEM (CARUSIKIS ARC)

Location : TADAO AND CARUSIKIS, PASUQUIN, ILOCOS NORTE

DETAILED ESTIMATE

Item No./ Description : 1.0 EXCAVATION WORKS

Unit of Measurement : CU.M.
Quantity : 114.00

A. LABOR
DESIGNATION NO. OF NO. OF HOURLY RATE AMOUNT (PHP)
PERSON/S HOUR/S

Construction Foreman 1.00 64.00 62.50 4,000.00

Laborer 9.00 64.00 37.50 21,600.00

Sub-Total for A 25,600.00

B. EQUIPMENT
NO. OF
NAME AND CAPACITY NO. OF UNIT/S HOURLY RATE AMOUNT (PHP)
HOUR/S

Sub-Total for B -
C. TOTAL (A + B) 25,600.00
D. OUTPUT PER HOUR : 1.78 CU.M.

E. MATERIALS
NAME AND SPECIFICATION UNIT QTY. UNIT COST AMOUNT (PHP)

Sub-Total for E -
F. TOTAL DIRECT COST (C + B + E) 25,600.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 14.690% of F 3,760.64
H. Contractor's Profit (CP) 10.000% of F 2,560.00
I. Value Added Tax (VAT) 5.000% of (F + G + H) 1,596.50
J. TOTAL INDIRECT COST (G + H + I) 7,917.14
K. TOTAL (F + J) 33,517.14
L. UNIT COST PER - CU.M. 294.01

Item No./ Description : 2.0 BACKFILL WORKS

Unit of Measurement : CU.M.
Quantity : 114.00

A. LABOR
NO. OF NO. OF
DESIGNATION HOURLY RATE AMOUNT (PHP)
PERSON/S HOUR/S

Construction Foreman 1.00 32.00 62.50 2,000.00

Laborer 9.00 32.00 37.50 10,800.00

Sub-Total for A 12,800.00

B. EQUIPMENT
 NAME AND CAPACITY NO. OF UNIT/S NO. OF HOURLY RATE AMOUNT (PHP)
HOUR/S

Sub-Total for B -
C. TOTAL (A + B) 12,800.00
D. OUTPUT PER HOUR : 3.56 CU.M.

E. MATERIALS
NAME AND SPECIFICATION UNIT QUANTITY UNIT COST AMOUNT (PHP)

Sub-Total for E -
F. TOTAL DIRECT COST (C + B + E) 12,800.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 14.690% of F 1,880.32
H. Contractor's Profit (CP) 10.000% of F 1,280.00
I. Value Added Tax (VAT) 5.000% of (F + G + H) 797.68
J. TOTAL INDIRECT COST (G + H + I) 3,958.00
K. TOTAL (F + J) 16,758.00
L. UNIT COST PER - CU.M. 147.00

Item No./ Description : 3.0 PLUMBING WORKS

Unit of Measurement : METERS
Quantity : 1,900.00

A. LABOR
DESIGNATION NO. OF NO. OF HOURLY RATE AMOUNT (PHP)
PERSON/S HOUR/S

Construction Foreman 1.00 152.00 62.50 9,500.00

Skilled Laborer 5.00 152.00 50.00 38,000.00
Laborer 9.00 152.00 37.50 51,300.00

Sub-Total for A 98,800.00

B. EQUIPMENT
NO. OF
NAME AND CAPACITY NO. OF UNIT/S HOURLY RATE AMOUNT (PHP)
HOUR/S

Sub-Total for B -
C. TOTAL (A + B) 98,800.00
D. OUTPUT PER HOUR : 12.50 METERS

E. MATERIALS
NAME AND SPECIFICATION UNIT QTY. UNIT COST AMOUNT (PHP)

4" dia. PVC Pipe Series 10 x 6mtrs pcs 317.00 3,000.00 951,000.00

Sub-Total for E 951,000.00

F. TOTAL DIRECT COST (C + B + E) 1,049,800.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 14.690% of F 154,215.62
H. Contractor's Profit (CP) 10.000% of F 104,980.00
I. Value Added Tax (VAT) 5.000% of (F + G + H) 65,445.38
J. TOTAL INDIRECT COST (G + H + I) 324,641.00
K. TOTAL (F + J) 1,374,441.00
L. UNIT COST PER - METERS 723.39

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: UPGRADING AND REHABILITATION OF PASUQUIN POTABLE WATER SYSTEM (CARUSIKIS ARC)
Location: TADAO AND CARUSIKIS, PASUQUIN, ILOCOS NORTE

BILL OF QUANTITIES
UNIT COST AMOUNT
ITEM PARTICULARS QUANTITY UNIT
(Pesos) (Pesos)

1.0 EXCAVATION WORKS 114.00 sq.m. 294.01 33,517.14

2.0 BACKFILL WORKS 114.00 cu.m. 147.00 16,758.00
3.0 PLUMBING WORKS 1,900.00 sq.m. 723.39 1,374,441.00
Php 1,424,716.14

ONE MILLION FOUR HUNDRED TWENTY FOUR THOUSAND SEVEN HUNDRED SIXTEEN PESOS AND FORTEEN CENTAVOS ONLY
In Words

Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: UPGRADING AND REHABILITATION OF PASUQUIN POTABLE WATER SYSTEM (CARUSIKIS ARC)
Location: TADAO AND CARUSIKIS, PASUQUIN, ILOCOS NORTE

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

31 CALENDAR DAYS
PARTICULAR
FIRST QUARTER SECOND QUARTER THIRD QUARTER FOURTH QUARTER

QUARTERLY ACCOMPLISHMENT (%) 7.50% 18.00% 73.00% 1.50%

QUARTERLY CASHFLOW (P) 106,853.71 256,448.91 1,040,042.78 21,370.74

CUMULATIVE ACCOMPLISHMENT (%) 7.50% 25.50% 98.50% 100.00%

CUMULATIVE CASHFLOW (P) 106,853.71 363,302.62 1,403,345.40 1,424,716.14

0 8 16 23 31
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: UPGRADING AND REHABILITATION OF PASUQUIN POTABLE WATER SYSTEM (CARUSIKIS ARC)
Location: TADAO AND CARUSIKIS, PASUQUIN, ILOCOS NORTE

PERT - CPM

0 5 5 26 26 31

0 5 5 26 26 31

EXCAVATION WORKS PLUMBING WORKS BACKFILL WORKS

5 21 5

Submitted by:
ES EF ES= Early Start Activity
LS LF EF=Early Finish Dummy
ENGR. REMY G. CADIENTE LS=Late Start Critical Path
AUTHORIZED MANAGING OFFICER LF=Late Finish
REMAR CONSTRUCTION
DURATION OF THE CONTRACT : 31 CALENDAR DAYS
April 20, 2020
Contract: UPGRADING AND REHABILITATION OF PASUQUIN POTABLE WATER SYSTEM (CARUSIKIS ARC)
Location: TADAO AND CARUSIKIS, PASUQUIN, ILOCOS NORTE

CONSTRUCTION SCHEDULE & S-CURVE

ITEM PARTICULAR No. of Days % WT DURATION OF THE CONTRACT

Accomplishment (%)
1.00 EXCAVATION WORKS 5 2.35% 100

Percentage of
2.00 BACKFILL WORKS 5 1.18% 67
3.00 PLUMBING WORKS 21 96.47% 33
Total = 31 100.00% 2 4 6 8 10 12 14 16 18 20 22 24 26 28 31 0
Number of Days

Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: UPGRADING AND REHABILITATION OF PASUQUIN POTABLE WATER SYSTEM (CARUSIKIS ARC)
Location: TADAO AND CARUSIKIS, PASUQUIN, ILOCOS NORTE

EQUIPMENT UTILIZATION SCHEDULE

QUANTITY CATEGORY SCHEDULE

1.00 Minor Tools

- - - - - - - - - - - - - - -
2 4 6 8 10 12 14 16 18 20 22 24 26 28 31
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

Authozized Managing Officer
REMAR CONSTRUCTION

April 20, 2020

Contract: UPGRADING AND REHABILITATION OF PASUQUIN POTABLE WATER SYSTEM (CARUSIKIS ARC)
Location: TADAO AND CARUSIKIS, PASUQUIN, ILOCOS NORTE

MANPOWER UTILIZATION SCHEDULE

CATEGORY FIRST QUARTER SECOND QUARTER THIRD QUARTER FOURTH QUARTER

1 Project Engineer
1 Materials Engineer
1 Construction Foreman
4 Skilled Laborer
9 Unskilled Laborer
1 First Aider
0 8 16 23 31
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: UPGRADING AND REHABILITATION OF PASUQUIN POTABLE WATER SYSTEM (CARUSIKIS ARC)
Location: TADAO AND CARUSIKIS, PASUQUIN, ILOCOS NORTE

SUMMARY OF MATERIALS
NAME AND SPECIFICATION UNIT QTY. UNIT COST
Item No./ Description : 1.0 EXCAVATION WORKS
Item No./ Description : 2.0 BACKFILL WORKS
Item No./ Description : 3.0 PLUMBING WORKS
4" dia. PVC Pipe Series 10 x 6mtrs pcs 317.00 3,000.00
TOTAL MATERIALS COST Php

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION
April 20, 2020
STEM (CARUSIKIS ARC)

AMOUNT (PHP)

951,000.00

951,000.00

MY G. CADIENTE
MANAGING OFFICER
CONSTRUCTION
OCM: 0.1469
CP: 0.1
VAT: 0.05

REMAR

REMAR
REMAR
RE
MAR
 REMAR
remar

REMAR
RE
MAR
https://www.youtube.com/watch?v=xitBuQinWcA