Contract : REHABILITATION OF STA.

CATALINA BRIDGE (Slope Protection)

Location : Sta. Catalina, Pasuquin, Ilocos Norte

DETAILED ESTIMATE

Item No./ Description : 103(1)a STRUCTURE EXCAVATION (COMMON SOIL)

Unit of Measurement : CU.M.
Quantity : 8.64

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

Construction Foreman 1.00 16.00 62.50 1,000.00

Laborer 2.00 16.00 37.50 1,200.00

Sub-Total for A 2,200.00

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) 2,200.00
D. OUTPUT PER HOUR : 0.54 CU.M.

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

Sub-Total for E -
F. TOTAL DIRECT COST (C + B + E) 2,200.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 14.680% of F 322.96
H. Contractor's Profit (CP) 10.000% of F 220.00
I. Value Added Tax (VAT) 5.000% of (F + G + H) 137.44
J. TOTAL INDIRECT COST (G + H + I) 680.40
K. TOTAL (F + J) 2,880.40
L. UNIT COST PER - CU.M. 333.38

Item No./ Description : 103(3) FOUNDATION FILL

Unit of Measurement : CU.M.
Quantity : 4.29

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

Construction Foreman 1.00 16.00 62.50 1,000.00

Laborer 1.00 16.00 37.50 600.00

Sub-Total for A 1,600.00

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) 1,600.00
D. OUTPUT PER HOUR : 0.27 CU.M.

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

Selected Earthfill Materials cu.m. 5.00 500.00 2,500.00

-

Sub-Total for E 2,500.00

F. TOTAL DIRECT COST (C + B + E) 4,100.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 14.680% of F 601.88
H. Contractor's Profit (CP) 10.000% of F 410.00
I. Value Added Tax (VAT) 5.000% of (F + G + H) 255.64
J. TOTAL INDIRECT COST (G + H + I) 1,267.52
K. TOTAL (F + J) 5,367.52
L. UNIT COST PER - CU.M. 1,251.17

Item No./ Description : 506 STONE MASONRY

Unit of Measurement : CU.M.
Quantity : 18.24

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

Construction Foreman 1.00 8.00 62.50 500.00

Skilled Laborer 1.00 8.00 50.00 400.00
Laborer 2.00 8.00 37.50 600.00

Sub-Total for A 1,500.00

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) 1,500.00
D. OUTPUT PER HOUR : 2.28 CU.M.

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

Boulders cu.m. 20.00 925.00 18,500.00

Sand cu.m. 10.00 850.00 8,500.00
Gravel Fill cu.m. 1.00 650.00 650.00
Cement bags 92.00 250.00 23,000.00
Sub-Total for E 50,650.00
F. TOTAL DIRECT COST (C + B + E) 52,150.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 14.680% of F 7,655.62
H. Contractor's Profit (CP) 10.000% of F 5,215.00
I. Value Added Tax (VAT) 5.000% of (F + G + H) 3,251.15
J. TOTAL INDIRECT COST (G + H + I) 16,121.77
K. TOTAL (F + J) 68,271.77
L. UNIT COST PER - CU.M. 3,742.97

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: REHABILITATION OF STA. CATALINA BRIDGE (Slope Protection)
Location: Sta. Catalina, Pasuquin, Ilocos Norte

BILL OF QUANTITIES
UNIT COST AMOUNT
ITEM PARTICULARS QUANTITY UNIT
(Pesos) (Pesos)
103(1)a STRUCTURE EXCAVATION (COMMON SOIL) 8.64 cu.m. 333.38 2,880.40
103(3) FOUNDATION FILL 4.29 cu.m. 1,251.17 5,367.52
506 STONE MASONRY 18.24 cu.m. 3,742.97 68,271.77
Php 76,519.70

SEVENTY SIX THOUSAND FIVE HUNDRED NINETEEN PESOS AND SEVENTY CENTAVOS ONLY
In Words

Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: REHABILITATION OF STA. CATALINA BRIDGE (Slope Protection)
Location: Sta. Catalina, Pasuquin, Ilocos Norte

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

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

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

QUARTERLY CASHFLOW (P) 5,738.98 13,773.55 55,859.38 1,147.80

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

CUMULATIVE CASHFLOW (P) 5,738.98 19,512.52 75,371.90 76,519.70

0 1 3 4 5
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: REHABILITATION OF STA. CATALINA BRIDGE (Slope Protection)
Location: Sta. Catalina, Pasuquin, Ilocos Norte

CONSTRUCTION SCHEDULE & S-CURVE

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

103(1)a STRUCTURE EXCAVATION (COMMON SOIL) 2 3.76% 100

103(3) FOUNDATION FILL 2 7.01% 67

percentage
506 STONE MASONRY 1 89.22% 33
Total = 5 100.00% 1 2 3 4 25 0
Number of Days

Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: REHABILITATION OF STA. CATALINA BRIDGE (Slope Protection)
Location: Sta. Catalina, Pasuquin, Ilocos Norte

PERT - CPM

0 2 2 3 3 5
0 2 2 3 3 5

103(1)a 506 103(3)

2 1 2

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 : 5 CALENDAR DAYS
April 20, 2020
Contract: REHABILITATION OF STA. CATALINA BRIDGE (Slope Protection)
Location: Sta. Catalina, Pasuquin, Ilocos Norte

EQUIPMENT UTILIZATION SCHEDULE

QUANTITY CATEGORY SCHEDULE

1.00 Minor Tools 1.00 1.00 1.00 1.00 1.00

1 1 1 1 1
1 2 3 4 5
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

Authozized Managing Officer
REMAR CONSTRUCTION

April 20, 2020

Contract: REHABILITATION OF STA. CATALINA BRIDGE (Slope Protection)
Location: Sta. Catalina, 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
12 Unskilled Laborer
1 First Aider
0 1 3 4 25
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: REHABILITATION OF STA. CATALINA BRIDGE (Slope Protection)
Location: Sta. Catalina, Pasuquin, Ilocos Norte

SUMMARY OF MATERIALS
NAME AND SPECIFICATION UNIT QTY. UNIT COST
Item No./ Description : 103(1)a STRUCTURE EXCAVATION (COMMON SOIL)
Item No./ Description : 103(3) FOUNDATION FILL
Selected Earthfill Materials cu.m. 5.00 500.00
Item No./ Description : 506 STONE MASONRY
Boulders cu.m. 20.00 925.00
Sand cu.m. 10.00 850.00
Gravel Fill cu.m. 1.00 650.00
Cement bags 92.00 250.00
TOTAL MATERIALS COST Php
ENGR. REMY G. CADIENTE
AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION
April 20, 2020
MATERIALS
AMOUNT (PHP)

2,500.00

18,500.00
8,500.00
650.00
23,000.00

53,150.00
MY G. CADIENTE
MANAGING OFFICER
CONSTRUCTION
OCM: 0.1468
CP: 0.1
VAT: 0.05

REMAR

REMAR
REMAR
RE
MAR
 REMAR
remar

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