PROJECT DATA

PROJECT NAME: Kalahi - CONSTRUCTION OF CONCRETE ROAD

LOCATION: Brgy. Abaca, San Enrique
SUBJECT: Road Concreting

Bid Amount 923,273.20 PHP

Durations 49 Days

Road details
Length 115.5 meters Cubic 115.5 cu.m
Width 5 meters SQM 577.5 sqm
Thickness 0.2 meters SQM w/Shoulder 693 sqm
PSI 3000 psi
Dowels
Center Line 0.6 meters Ratio 9 bags/Cubic
Traverse spacing 0.3 meters
Traverse count 2 sets
Dowel Length 0.6 meters
Dowel Diameter 16 mm

Subgrade
Thickness 0.1 meters

Shoulder
Width 0.5 meters
Thickness 0.2 meters
 Project Budget
PROJECT NAME: Kalahi - CONSTRUCTION OF CONCRETE ROAD
LOCATION: Brgy. Abaca, San Enrique
SUBJECT: Road Concreting

Bid Amount 923,273.20

DIRECT COST NOTES

S.O.P. 0
Bidding Cost 9,500.00 Advance BICC
Pakyaw 110,638.62 Advance BICC
Heavy Equipment 43,500.00 If rental Equipment
Readymix -
Payroll 26,950.00 Advance BICC
Materials IGETC 493,010.00
Materials BICC 31,876.00 Advance BICC
Trucking 60,000.00 If rental Equipment
Petty Expenses 1% 9,232.73 Advance BICC
Gross Cost 611,836.00

Gross Profit 311,437.20

Profit % 34%

Overhead 46,163.66 Advance BICC

TOTAL COST 657,999.66

Net Profit 265,273.54

Net Profit % 29%

Advance BICC 244,661.01

If rental Equipment 337,861.01

S.O.P. Bidding Cost Pakyaw Heavy Equipment Fuel Readymix Payroll
0 9,500.00 110,638.62 43,500.00 10,300.00 - 26,950.00
Materials IGETC Materials BICC Trucking Petty Expenses 1%
493,010.00 31,876.00 60,000.00 9,232.73
Concrete Pouring
With (m) Length (m) Thickness (m) Volume (cum)
5 115.5 0.2 115.5

Manual Base Correction

With (m) Length (m) Area (sqm) Volume (cum)
5 115.5 577.5 69.3

Rebars

Item Length (m) Spacing Sets Qty (pcs)

Longitudinal 115.5 0.6 193
Transverse 5 0.3 2 33

Cutting & Asphalt Sealing

Total Length
Item Cut Length (m) (m)
Longitudinal 115.5 115.5
Transverse 5 128.33
Total Length 243.83

Shouldering
With (m) Length (m) Thickness (m) Volume (cum) Area (sqm)
0.5 115.5 0.2 23.1 115.5

Backhoe Base Preparation

With (m) Length (m) Area (sqm) Volume (cum) Backhoe (hrs)
5 115.5 577.5 86.625 8
Days 2
 Total
Length of dowel Length Bar dia Unit Wt. Weight
(m) (m) (mm) (kg/m) (kg)
0.6 115.5 16 1.58 182.52
0.6 20 16 1.58 31.60
Total Length 135.5 Total Wt. 214.12

Vibro roller (hrs) Equipment output

13 Backhoe 78.5 sqm/hours
3 Road Roller 46 sqm/hours
Hours/day 6 hours
 Bidding

Bidding

TOTAL

VAT Expenses

DATE CATEGORY DESCRIPTION QTY UNIT

10 Dec 2021 Bidding Estimator 1 set
10 Dec 2021 Bidding Fuel 1 set
10 Dec 2021 Bidding Post-Qua Lunch 1 set
 9,500.00
-
-
9,500.00

PRICE AMOUNT SUPPLIER OR# REMARKS

2500 2,500.00 Dave
2000 2,000.00
5000 5,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
note
ITEM NO. ITEMS OF WORK QUANTITY UNIT

1 Concreting / Pouring one bagger mixer 115.50 cu.m.

2 Manual Base Correction
a. Base Correction 577.50 sq.m.
3 Rebars
a. Fabrication of Rebars 214.12 kgs.
b. Installation of Rebars 214.12 kgs.
4 Cutting and Sealing Joints
a. Cutting of Spanning 243.83 ln.m.
b. Asphalt Sealing 243.83 ln.m.
5 Shouldering 115.50 sq.m.
6 Kalahi marker 1.00 lot
Billboard 1.00 lot

TOTAL
UNIT COST AMOUNT

700.00 80,850.00

35.00 20,212.50

2.50 535.31
2.50 535.31

3.00 731.50
3.00 731.50
35.00 4,042.50
₱2,000.00 2,000.00
₱1,000.00 1,000.00

₱110,638.62
 HEAVY EQUIPMENT

TOTAL 43,500.00

DATE RF # DESCRIPTION HOURS PRICE AMOUNT PAYMENT REMARKS

Base Preparation (Backhoe) 8 3,000.00 24,000.00
Base Compaction(road roller) 13 1,500.00 19,500.00

-
-
-
-
-
-
-
-
-
-
 READYMIX

0 -
0 -
TOTAL 0 -

DATE PO# SUPPLIER DESCRIPTION CU.M PRICE AMOUNT Comment

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 PAYROLL

Payroll 26,950.00

TOTAL 26,950.00

DATE RF # DESCRIPTION Days Rate AMOUNT PAYMENT REMARKS

Warehouse Man 49 550.00 26,950.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 MATERIALS

Concreting 419,090.00
Billboard 2,399.00
Barracks 2,500.00
Covid & PPE 12,054.00
Shoulder 73,920.00
Cross Drain -
Marker 7,423.00
Testing 7,500.00
TOTAL 524,886.00

IGETC 493,010.00
BICC 31,876.00

VAT Expenses -

DATE CATEGORY DESCRIPTION QTY UNIT PRICE AMOUNT SUPPLIER OR# REMARKS note
Concreting Concrete curing compound 50 Liters 30.00 1,500.00
Concreting Asphalt sealant 50 Liters 75.00 3,750.00
Concreting Sackoline 20 meters 60.00 1,200.00
Concreting RSB 16mm x 6m corrugated 23 length 415.00 9,545.00
Concreting Washed Sand 57.75 cu.m 900.00 51,975.00
Concreting Gravel G1 115.5 cu.m 1,150.00 132,825.00
Concreting Cement Type 1 1039.5 bags 210.00 218,295.00
Testing FDT MDD 1 Unit 7,500.00 7,500.00
Billboard 4x8 Trapal 1 Unit 704.00 704.00
Billboard 2x2x8 Coco Lumber 8 pcs 90.00 720.00
Billboard 2x3x10 Coco Lumber 2 pcs 160.00 320.00
Billboard 1 1/2" Common Nails 0.5 kgs 90.00 45.00
Billboard 3" Common Nails 0.5 kgs 90.00 45.00
Billboard 4" Common Nails 0.5 kgs 90.00 45.00
Billboard 1/4" 4'x8' Plywood 1 Unit 420.00 420.00
Billboard Staples 1 pack 100.00 100.00
Barracks Rental of house 1 month 2,500.00 2,500.00
Shoulder Item 200 Shoulder 23.1 cu.m 800.00 18,480.00
Shoulder Item 200 Base Course 69.3 cu.m 800.00 55,440.00
Covid & PPE Longsleeve 26 pcs 120.00 3,120.00
Covid & PPE Liquid Soap (450ml) 5 bot - -
Covid & PPE Vitamine C (100pcs/box) 1 box - -
Covid & PPE Isoprophyl Alcohol 70% (500ml) 1 bot - -
Covid & PPE Hand Washing Facility (Blue Container 100L) 1 pc - -
Covid & PPE Disinfectant 350ml 1 bot 0 -
Covid & PPE Trapaulin 2'x3' (Information Materials) 4 sheets 0 -
Covid & PPE Hand Gloves 26 pair 50.00 1,300.00
Covid & PPE Rubber Boots 6 pair 280.00 1,680.00
Covid & PPE Dust Mask 26 pcs 0 -
Covid & PPE Hard Hat 6 pcs 109 654.00
Covid & PPE Construction spade 4 pcs 395.00 1,580.00
Covid & PPE Construction Pail (plastic) 4 pcs 55.00 220.00
Covid & PPE Empty Drum (200 Liters Blue plastic container 2 pcs 1,700.00 3,400.00
Covid & PPE Face Mask disposable 3-ply (50pcs/box) 2 box 50.00 100.00
Covid & PPE Alcohol 250ml 4 bottles - -
Marker Marker Plate 1 unit 5,000.00 5,000.00
Marker CHB 4" 17 pcs 15.00 255.00
Marker RSB 12mm x 6m G33 1 pc 228.00 228.00
Marker RSB 10mm x 6m G33 2 pcs 160.00 320.00
Marker Cement Type 1P 3 bags 190.00 570.00
Marker Sand 40kg bag 6 bags 60.00 360.00
Marker Gravel 40kg bag 4 bags 65.00 260.00
Marker Tie wire # 16 2 kilos 65.00 130.00
Marker White Paint 1L 1 Liters 180.00 180.00
 TRUCKING

TOTAL TRUCKING COST 60,000.00

DATE RF# FROM TO DESCRIPTION QTY AMOUNT TOTAL PAYMENT REMARKS

Mob/demob Backhoe 1 20,000.00 20,000.00
Mob/demob Vibro roller 1 20,000.00 20,000.00
Materials Delivery 1 10,000.00 10,000.00
Materials pull out 1 10,000.00 10,000.00
-
-
-
-
-
 Price List

Labor
Warehouse Man 550 Per Day
Foreman 700 Per Day
Leadman 600 Per Day
Electrician 650 Per Day
Skilled Labor 550 Per Day
Unskilled Labor 450 Per Day

Pakyaw
Concreting / Pouring 200 cu.m.
Base Correction 35 sq.m.
Fabrication of Rebars 2.5 kgs.
Installation of Rebars 2.5 kgs.
Cutting of Spanning 3 ln.m.
Asphalt Sealing 3 ln.m.
Shouldering 35 sq.m.
Kalahi marker 2000 lot
Billboard 1000 lot

Heavy Equipment
Big Backhoe 3000 Per hour
Vibro Roller 1500 Per hour
Mobilisation

Ready Mix
Janiuay 3000 psi 14days 4850 per cu.m.

Materials
Concrete curing compound 200L 6000 Drum
Concrete curing compound 1L 30 Liters
Asphalt sealant 200L 15000 Drum
Asphalt sealant 1L 75 Liter
CHB 4" 17 pcs

Marker Plate 5000 Unit

RSB 10mm x 6m G33 160.00 length
RSB 12mm x 6m G33 228.00 length
RSB 16mm x 6m G33 415.00 length

Cement Type 1P 40kgs 190 bag

Cement Type 1 40kgs 190 bag

Sand 40kg bag 60.00 bag

Gravel 40kg bag 65.00 bag
Tie wire # 16 65.00 kgs

Sackoline 100m 5,250.00 roll

Sakoline per meters 60.00 meters

2x2x8 Coco Lumber 90 pcs

2x3x10 Coco Lumber 160 pcs

Covid PPE
Water Container (5 Gallon) 0 pcs
Longsleeve 120.00 pcs
Liquid Anti-bacterial Hand Soap (1000ml) 150.00 bot
Isoprophyl Alcohol 70% (1000ml) 95.00 bot
Face Mask disposable 3-ply (50pcs/box) 50.00 box
Information Materials (Signages) - lot
Hand Gloves - high quality safety rubber gloves 50.00 pair
Rubber Boots 280.00 pair
Hard Hat (UV-Resistant high density polyethyl 109.00 pcs
Construction spade 395.00 pcs
Construction Pail (plastic) 55.00 pcs
Hacksaw Blade 55.00 pcs
Empty Drum (200 Liters Blue plastic container) 1,700.00 pcs
Paracetamol 500mg Tablet, 100s/box 400.00 box
Multivitamines Capsule 100s 625.00 box
Liquid Soap (450ml) - bot
Vitamine C (100pcs/box) - box
Isoprophyl Alcohol 70% (500ml) - bot
Hand Washing Facility (Blue Container 100L) - pcs
Disinfectant 350ml - bot
Trapaulin 2'x3' (Information Materials) - Sheets
Dust Mask - pcs
Alcohol 250ml - bottles
Summary of tools and materials

Item # Qty Unit Item Description

1 115.5 m Side Forms 8"x 8'
2 115.5 m Middle forms 8"x 8'
3 288 pcs palpal rsb 12mm 0.6m
4 1 pcs concrete screeder 3m
5 1 pcs bull float
6 1 pcs concrete brush
7 4 pcs concrete rake
8 2 pcs hand float
9 2 pcs ball hammer
10 240 pcs rebar dowel 16mm 0.6 m
11 2 set one bagger mixer
12 1 pcs concrete vibrator (with hose)
13 1 pcs concrete cutter
14 1 pcs knapsack sprayer
15 20 liters gasoline
16 liters diesel
17 1 pcs generator set
18 1 pcs hand jack hammer
19 1 pcs log book
20 15 pcs bollard
21 1 roll caution tape 300m
22 1 roll plastic twine (plastic straw)
23 1 pcs signage slow down heavy equipment
24 2 pcs signage " road construction"
25 20 m sackoline (cover for cement stockpile)
26 2 pcs empty drums
27 1 unit 2hp submersible pump

28 800 bags portland cement type 1

29 60 cu.m washed sand
30 120 cu.m gravel G1

31 25 cu.m item 200 (dakal-dakal)

32 17 pcs Marker Plate

33 1 pc CHB 4"
34 2 pcs RSB 12mm x 6m G33
35 3 bags RSB 10mm x 6m G33
36 6 bags Cement Type 1P
37 4 bags Sand 40kg bag
38 2 kilos Gravel 40kg bag
39 1 Liters Tie wire # 16
40 1 Unit White Paint 1L

41 26 pcs Longsleeve
42 26 pair Hand Gloves
43 6 pair Rubber Boots
44 26 pcs Dust Mask
45 6 pcs Hard Hat
46 4 pcs Construction spade
47 4 pcs Construction Pail (plastic)
48 2 pcs Empty Drum (200 Liters Blue plastic container)
49 2 box Face Mask disposable 3-ply (50pcs/box)
50 1 unit Alcohol 250ml

51 8 pcs 2x2x8 Coco Lumber

52 2 pcs 2x3x10 Coco Lumber
53 0.5 kgs 1 1/2" Common Nails
54 0.5 kgs 3" Common Nails
55 0.5 kgs 4" Common Nails
56 1 Unit 1/4" 4'x8' Plywood
57 1 pack Staples
58 1 pcs staple tacker

59 1 unit Alcohol 250ml

60 26 pcs Longsleeve
61 26 pair Hand Gloves
62 6 pair Rubber Boots
63 26 pcs Dust Mask
64 6 pcs Hard Hat
65 4 pcs Construction spade
66 4 pcs Construction Pail (plastic)
67 2 box Face Mask disposable 3-ply (50pcs/box)
Category
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting
Concreting

Concreting
Concreting
Concreting

shouldering

marker
marker
marker
marker
marker
marker
marker
marker
marker

PPE
PPE
PPE
PPE
PPE
PPE
PPE
PPE
PPE
PPE

billboard
billboard
billboard
billboard
billboard
billboard
billboard
Billboard

PPE
PPE
PPE
PPE
PPE
PPE
PPE
PPE
PPE