Professional Documents
Culture Documents
LOCATION:
1. Pandi Village 1 Resettlement Project, Brgy. Siling Bata, Pandi , Bulacan
2. Pandi Residences 1 Resettlement Project, Brgy. Mapulang Lupa, Pandi, Bulacan
3. Pandi Residences 2 Resettlement Project, Brgy. Bagong Barrio, Pandi, Bulacan
4. Logia ng Kakarong Resettlement Project, Brgy. Real De Cacarong, Pandi, Bulacan
5. St. Martha Estate Homes Brgy. Batia, Bocaue, Bulacan
6. Norzagaray Heights, Brgy. Bitungol, Norzagaray, Bulacan
7. Balagtas Heights, Brgy. Santol, Balagtas, Bulacan
In words: Four Million One Hundred Twenty Three Thousand Seven Hundred Thirty Five Pesos Only
In Figure : ₱4,123,735.00
Submitted by:
CHRISTOPHER M. ESTRELLA
President/Owner
CSE Builders
Date: January 10, 2018
Unit Cost Total Cost
48,398.00 338,786.00
40,977.00 286,839.00
24,737.00 173,159.00
903,784.00
135.00 141,750.00
1,875.00 189,843.75
2,532.00 165,668.76
1,687.00 117,904.43
Unit Cost Total Cost
706.00 125,696.24
740,863.18
Unit Cost Total Cost
10,406.00 230,805.08
10,378.00 200,191.62
10,090.00 128,243.90
10,829.00 48,513.92
10,954.00 39,215.32
118.00 45,752.14
119.00 92,121.47
119.00 394,983.61
119.00 67,073.16
1,246,900.22
1,516.00 178,281.60
178,281.60
Unit Cost Total Cost
4,464.00 124,992.00
173.00 167,650.84
547.00 114,755.13
407,397.97
5,539.00 38,773.00
5,701.00 39,907.00
1,090.00 29,146.60
107,826.60
1,058.00 23,847.32
457.00 18,842.11
405.00 15,876.00
3,119.00 21,833.00
3,012.00 21,084.00
326.00 4,564.00
552.00 3,864.00
216.00 1,512.00
162.00 1,134.00
11,723.00 82,061.00
Unit Cost Total Cost
194,617.43
8,927.00 62,489.00
11,616.00 81,312.00
11,616.00 81,312.00
6,238.00 43,666.00
10,755.00 75,285.00
344,064.00
₱4,123,735.00
PROJECT: CONSTRUCTION OF 7 UNITS TRANSPORTATION TERMINAL
LOCATION:
1. Pandi Village 1 Resettlement Project, Brgy. Siling Bata, Pandi , Bulacan 5. St. Martha Estate Homes Brgy. Batia, Bocaue, Bulacan
2. Pandi Residences 1 Resettlement Project, Brgy. Mapulang Lupa, Pandi, Bulacan 6. Norzagaray Heights, Brgy. Bitungol, Norzagaray, Bulacan
3. Pandi Residences 2 Resettlement Project, Brgy. Bagong Barrio, Pandi, Bulacan 7. Balagtas Heights, Brgy. Santol, Balagtas, Bulacan 0
4. Logia ng Kakarong Resettlement Project, Brgy. Real De Cacarong, Pandi, Bulacan
11.59% 2.11%
II. GEN. REQMNTS 564,998.00 13.70%
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
2.67% 0.38%
III. TERMITE CONTROL 125,696.24 3.05%
###
###
###
###
###
###
###
###
14.27% 0.65%
GENERAL
1V. 615,166.94 14.92%
EARTHWORKS ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
25.79% 4.45%
V. CONCRETE WORKS 1,246,900.22 30.24%
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
4.16% 0.16%
VI. MASONRY WORKS 178,281.60 4.32%
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
9.88%
STRUCTURAL STEEL
VII 407,397.97 9.88%
WORKS ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
2.61%
ARCHITECTURAL
VIII. 107,826.60 2.61%
WORKS ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
2.79% 1.93%
IX. PLUMBING WORKS 194,617.43 4.72%
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
4.37% 3.97%
X. ELECTRICAL WORKS 344,064.00 8.34%
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
90 CALENDAR DAYS
FIRST QUARTER SECOND QUARTER THIRD QUARTER FOURTH QUARTER
4 8 12 15 19 23 27 31 34 38 42 46 50 53 57 61 65 69 72 76 80 84 87 90
ELECTRICAL WORKS
42
TERMITE
CONTROL PLUMBING WORKS
S 8 49
T
A E
MOB GENERAL EARTHWORKS CONCRETE WORKS STRUCTURAL STEEL WORKS DEMOB
R N
8 23 34 22 3
T D
PROJECT ENGINEER 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
SAFETY OFFICER 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRUCTION FOREMAN 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7
II. MOBILIZATION
AFTER WINNING THE BID AND COMPLIYING THE NECESSARY DOCUMENTS FOR THE RELEASE OF NOTICE OF
AWARD AND NOTICE TO PROCEED, MOBILIZATION COMES, ALL NECESSARY EQUIPMENTS AND INITIAL
MANPOWER WILL BE MOBILIZED TO THE SITE, PREPARES BUNKHOUSE AND OTHER NECESSARY FACILITIES.
V. MASONRY WORKS
AFTER CONCRETING NECESSARY STRUCTURES, MASONRY OR INSTALLATION OF CHB COMMENCE.
VIII. ELECTRICAL
INSTALLATION OF ALL NECESSARY ROUGH INS, WIRES, AND ACCESSORIES, OUTLETS AND LIGHTING
FIXTURES FOR ELECTRICAL, ALL WILL BE INSTALLED ACCORDING TO PLANS AND SPECIFICATION
IX. PLUMBING
INSTALLATION OF ALL NECESSARY ROUGH INS, ACCESSORIES AND FIXTURES, ALL WILL BE INSTALLED
ACCORDING TO PLANS AND SPECIFICATION
X. DEMOBILIZATION
CLEARING AND REMOVING ALL DEBRIS AND CONSTRUCTION ITEMS ON THE PROJECT.
Submitted by:
CHRISTOPHER M. ESTRELLA
General Manager
CSE Builders
15 of 16
NATIONAL HOUSING AUTHORITY
Location: 1. Pandi Village 1 Resettlement Project, Brgy. Siling Bata, Pandi , Bulacan
2. Pandi Residences 1 Resettlement Project, Brgy. Mapulang Lupa, Pandi, Bulacan
3. Pandi Residences 2 Resettlement Project, Brgy. Bagong Barrio, Pandi, Bulacan
4. Logia ng Kakarong Resettlement Project, Brgy. Real De Cacarong, Pandi, Bulacan
5. St. Martha Estate Homes Brgy. Batia, Bocaue, Bulacan
6. Norzagaray Heights, Brgy. Bitungol, Norzagaray, Bulacan
7. Balagtas Heights, Brgy. Santol, Balagtas, Bulacan
Prepared by:
CHRISTOPHER M. ESTRELLA
President/Owner
CSE Builders