Reference No:

Contract: CONSTRUCTION OF FARMER'S MULTI-PURPOSE COVERED HALL(PHASE2)

BARANGAY APATUT-LUBONG & BUNGRO, PINILI, ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

DETAILED COST ESTIMATES

BRGY. APATUT-LUBONG
I. STRUCTURE EXCAVATION
QUANTITY = 25.47 cu.m.
Materials:

Equipment Rental:
1 unit Backhoe (0.8cu.m.) 1,537.00 /hour 16.00 24,592.00
24,592.00

Labor:
4 Laborers 43.75 /hour 16 hour 2,800.00
Labor Cost 2,800.00
Direct Cost P 27,392.00
Indirect Cost
OCM 4,108.80
PROFIT 2,558.41
VAT 1,702.96
P 8,370.17
Total P 35,762.17
Unit Cost 1,404.09

II. STRUCTURAL STEEL

QUANTITY = 1.00 LOT

Materials: per item

1 lot Metal Works ### 215,000.00
215,000.00
Equipment Rental:
1 unit Bar Cutter 105.00 /hour 32.00 3,360.00
1 unit Welding Machine 120.00 /hour 32.00 21,500.00
Equipment Rental 24,860.00

Labor:
1 Construction Foreman 81.25 /hour 32 hour 2,600.00
2 Welders 56.25 /hour 32 hour 3,600.00
2 Laborers 43.75 /hour 32 hour 2,800.00
Labor Cost 9,000.00
Direct Cost P 248,860.00
Indirect Cost
OCM 37,329.00
PROFIT 23,243.52
VAT 15,471.63
P 76,044.15
Total P 324,904.15
Unit Cost 324,904.15
III. REINFORCING STEEL BARS
QUANTITY = 2,413.86 cu.m.

Materials:
2413.86 kgs Assorted Reinforcing steel bars 37 /kgs 89,312.82
54 kgs #16 Tie wire 75 /kgs 4,050.00
93,362.82

Equipment Rental:
1 unit Bar Cutter 105.00 /hour 24.00 2,520.00
Minor Tools 9,336.28
Equipment Rental 11,856.28

Labor:
1 Construction Foreman 81.25 /hour 24 hour 1,950.00
4 Steelman 56.25 /hour 24 hour 5,400.00
8 Laborers 43.75 /hour 24 hour 8,400.00
 Labor Cost 15,750.00
Direct Cost P 120,969.10
Indirect Cost
OCM 18,145.37
PROFIT 11,298.51
VAT 7,520.65
P 36,964.53
Total P 157,933.63
Unit Cost 65.43

IV. STRUCTURAL CONCRETE

QUANTITY = 17.69 cu.m.

Materials:
160 bags Portland Cement 255 /bags 40,800.00
9 cu.m. Gravel 500 /cu.m. 4,500.00
18 cu.m. Sand 450 /cu.m. 8,100.00
53,400.00

Equipment Rental:
1 unit 1-Bagger Concrete Mixer 172.00 /hour 16.00 2,752.00
1 unit Concrete Vibrator 148.88 /hour 16.00 2,382.08
1 unit Water Pump w/ Tank 96.88 /hour 16.00 1,550.08
Minor Tools 357.42
Equipment Rental 7,041.58

Labor:
1 Construction Foreman 81.25 /hour 16 hour 1,300.00
4 Mason/Carpenter 56.25 /hour 16 hour 3,600.00
8 Laborers 43.75 /hour 16 hour 5,600.00
Labor Cost 10,500.00
Direct Cost P 70,941.58
Indirect Cost
OCM 10,641.24
PROFIT 6,625.94
VAT 4,410.44
P 21,677.62
Total P 92,619.20
Unit Cost 5,235.68

V. ROOFING WORKS
QUANTITY = 240.00 sq.m.

Materials: per item

1 lot 0.5 Rib Type Metal Roofing and Acceso 533000 533,000.00
1 lot Gutter, Flashing, Ridge Roll 15000 15,000.00
548,000.00

Equipment Rental:

Labor:
1 Construction Foreman 81.25 /hour 40 hour 3,250.00
4 Tinsmith 56.25 /hour 40 hour 9,000.00
8 Laborers 43.75 /hour 40 hour 14,000.00
Labor Cost 26,250.00
Direct Cost P 574,250.00
Indirect Cost
OCM 86,137.50
PROFIT 53,634.95
VAT 35,701.12
P 175,473.57
Total P 749,723.57
Unit Cost 3,123.85

VI. BILLBOARD
QUANTITY = 1.00 UNIT
Materials:
1 pcs 1/2'x4'x8' Marine Plywood 600 /pcs 600.00
40 bd.ft 2" x 2" x 20' Good Lumber 65 /bd.ft 2,600.00
32 sq.ft. Tarpaulin (4'x8') 55 /sq.ft. 1,760.00
4,960.00

Equipment Rental:
Labor:
1 Construction Foreman 81.25 /hour 1 hour 81.25
1 Skilled Laborers 56.25 /hour 1 hour 56.25
1 Laborers 43.75 /hour 1 hour 43.75
Labor Cost 181.25
Direct Cost P 5,141.25
Indirect Cost
OCM 771.19
PROFIT 480.19
VAT 319.63
P 1,571.01
Total P 6,712.26

unit Cost P 6,712.26

BRGY. BUNGRO
I. STRUCTURE EXCAVATION
QUANTITY = 26.01 cu.m.
Materials:

Equipment Rental:
1 unit Backhoe (0.8cu.m.) 1,537.00 /hour 16.00 24,592.00
24,592.00

Labor:
4 Laborers 43.75 /hour 16 hour 2,800.00
Labor Cost 2,800.00
Direct Cost P 27,392.00
Indirect Cost
OCM 4,108.80
PROFIT 2,558.41
VAT 1,702.96
P 8,370.17
Total P 35,762.17
Unit Cost 1,374.94

II. STRUCTURAL STEEL

QUANTITY = 1.00 LOT

Materials: per item

1 lot Structural Works ### 496,000.00
496,000.00
Equipment Rental:
1 unit Bar Cutter 105.00 /hour 56.00 5,880.00
1 unit Welding Machine 120.00 /hour 56.00 49,600.00
Equipment Rental 55,480.00

Labor:
1 Construction Foreman 81.25 /hour 56 hour 4,550.00
2 Welders 56.25 /hour 56 hour 6,300.00
2 Laborers 43.75 /hour 56 hour 4,900.00
Labor Cost 15,750.00
Direct Cost P 567,230.00
Indirect Cost
OCM 85,084.50
PROFIT 52,979.28
VAT 35,264.69
P 173,328.47
Total P 740,558.47
Unit Cost 740,558.47
III. REINFORCING STEEL BARS
QUANTITY = 2,413.86 cu.m.

Materials:
2413.86 kgs Assorted Reinforcing steel bars 37 /kgs 89,312.82
54 kgs #16 Tie wire 75 /kgs 4,050.00
93,362.82

Equipment Rental:
1 unit Bar Cutter 105.00 /hour 24.00 2,520.00
Minor Tools 9,336.28
Equipment Rental 11,856.28
Labor:
1 Construction Foreman 81.25 /hour 24 hour 1,950.00
4 Steelman 56.25 /hour 24 hour 5,400.00
8 Laborers 43.75 /hour 24 hour 8,400.00
Labor Cost 15,750.00
Direct Cost P 120,969.10
Indirect Cost
OCM 18,145.37
PROFIT 11,298.51
VAT 7,520.65
P 36,964.53
Total P 157,933.63
Unit Cost 65.43

IV. STRUCTURAL CONCRETE

QUANTITY = 18.16 cu.m.

Materials:
164 bags Portland Cement 255 /bags 41,820.00
10 cu.m. Gravel 500 /cu.m. 5,000.00
20 cu.m. Sand 450 /cu.m. 9,000.00
55,820.00

Equipment Rental:
1 unit 1-Bagger Concrete Mixer 172.00 /hour 16.00 2,752.00
1 unit Concrete Vibrator 148.88 /hour 16.00 2,382.08
1 unit Water Pump w/ Tank 96.88 /hour 16.00 1,550.08
Minor Tools 357.42
Equipment Rental 7,041.58

Labor:
1 Construction Foreman 81.25 /hour 16 hour 1,300.00
4 Mason/Carpenter 56.25 /hour 16 hour 3,600.00
8 Laborers 43.75 /hour 16 hour 5,600.00
Labor Cost 10,500.00
Direct Cost P 73,361.58
Indirect Cost
OCM 11,004.24
PROFIT 6,851.97
VAT 4,560.89
P 22,417.10
Total P 95,778.68
Unit Cost 5,274.16

V. ROOFING WORKS
QUANTITY = 288.00 sq.m.

Materials: per item

1 lot 0.5 Rib Type Metal Roofing and Acceso 648000 648,000.00
1 lot Gutter, Flashing, Ridge Roll, etc. 18000 18,000.00
666,000.00

Equipment Rental:

Labor:
1 Construction Foreman 81.25 /hour 40 hour 3,250.00
4 Tinsmith 56.25 /hour 40 hour 9,000.00
8 Laborers 43.75 /hour 40 hour 14,000.00
Labor Cost 26,250.00
Direct Cost P 692,250.00
Indirect Cost
OCM 103,837.50
PROFIT 64,656.15
VAT 43,037.18
P 211,530.83
Total P 903,780.83
Unit Cost 3,138.13

VI. BILLBOARD
QUANTITY = 1.00 UNIT
Materials:
1 pcs 1/2'x4'x8' Marine Plywood 600 /pcs 600.00
40 bd.ft 2" x 2" x 20' Good Lumber 65 /bd.ft 2,600.00
32 sq.ft. Tarpaulin (4'x8') 55 /sq.ft. 1,760.00
 4,960.00

Equipment Rental:

Labor:
1 Construction Foreman 81.25 /hour 1 hour 81.25
1 Skilled Laborers 56.25 /hour 1 hour 56.25
1 Laborers 43.75 /hour 1 hour 43.75
Labor Cost 181.25
Direct Cost P 5,141.25
Indirect Cost
OCM 771.19
PROFIT 480.19
VAT 319.63
P 1,571.01
Total P 6,712.26

unit Cost P 6,712.26

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

September 23, 2019

Reference No:
Contract: CONSTRUCTION OF FARMER'S MULTI-PURPOSE COVERED HALL(PHASE2)
BARANGAY APATUT-LUBONG & BUNGRO, PINILI, ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

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

BRGY. APATUT-LUBONG
I. STRUCTURE EXCAVATION 25.47 CU.M. 1,404.09 35,762.17
II. STRUCTURAL STEEL 1.00 LOT 324,904.15 324,904.15
III. REINFORCING STEEL BARS 2,413.86 KGS 65.43 157,933.63
IV. STRUCTURAL CONCRETE 17.69 CU.M. 5,235.68 92,619.20
V. ROOFING WORKS 240.00 CU.M. 3,123.85 749,723.57
VI. BILLBOARDS 1.00 UNIT 6,712.26 6,712.26
BRGY. BUNGRO SUB-TOTAL 1,367,654.98
I. STRUCTURE EXCAVATION 26.01 CU.M. 1,374.94 35,762.17
II. STRUCTURAL STEEL 1.00 LOT 740,558.47 740,558.47
III. REINFORCING STEEL BARS 2,413.86 KGS 65.43 157,933.63
IV. STRUCTURAL CONCRETE 18.16 CU.M. 5,274.16 95,778.68
V. ROOFING WORKS 288.00 CU.M. 3,138.13 903,780.83
VI. BILLBOARDS 1.00 UNIT 6,712.26 6,712.26
SUB-TOTAL 1,940,526.04

Php 3,308,181.02

THREE MILLION THREE HUNDRED EIGHT THOUSAND ONE HUNDRED EIGHTY ONE PESOS AND TWO CENTAVOS ONLY
In Words

Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

September 23, 2019

eference No:
CONSTRUCTION OF FARMER'S MULTI-PURPOSE COVERED HALL(PHASE2)
BARANGAY APATUT-LUBONG & BUNGRO, PINILI, ILOCOS NORTE
PINILI, ILOCOS NORTE

PERT-CPM

5 10 APATUT-LUBONG 10 15
REINF. STEEL
25 30 BARS 30 35

0 5 5 35 45
APATUT-LUBONG
STRUCTURE EXCAV.
0 5 35 45

APATUT-LUBONG & 20 APATUT-LUBONG

BUNGRO
ROOFING WORKS
BILLBOARD APATUT-LUBONG 10 30
STRUCTURAL
CONC. 35

5 10 45

5 35 50

5 35
BUGRO STRUCTURE
EXCAV.
30

5
APATUT-LUBONG
STRUCTURAL STEEL
LEGEND: 90 CALENDAR DAYS
ES EF Submitted by:

LS LF ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
NODE REMAR CONSTRUCTION
ORDINARY PATH September 23, 2019

DUMMY PATH
CRITICAL PATH
 45 75

45 75 75 90

30 75 90

BUNGRO
STRUCTURAL STEEL
BUNGRO
ROOFING WORKS

END
50 BUNGRO REINF.
50 55 15
STEEL BARS
55 70 75

5
STRUCTURE
EXCAV.

20

BUNGRO 50 70
STRUCTURAL
CONC. 55 75
ADIENTE
NG OFFICER
UCTION
2019
Reference No:
Contract: CONSTRUCTION OF FARMER'S MULTI-PURPOSE COVERED HALL(PHASE2)
BARANGAY APATUT-LUBONG & BUNGRO, PINILI, ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

CONSTRUCTION SCHEDULE & S-CURVE

ITEM PARTICULAR % WT DURATION OF THE CONTRACT

BRGY. APATUT-LUBONG
I. STRUCTURE EXCAVATION 1.08 1.08
II. STRUCTURAL STEEL 9.82 1.64 1.64 1.64 1.64 1.64 1.64
III. REINFORCING STEEL BARS 4.77 4.77
IV. STRUCTURAL CONCRETE 2.80 0.70 0.70 0.70 0.70
V. ROOFING WORKS 22.66 ### ###
VI. BILLBOARDS 0.20 0.20
BRGY. BUNGRO
I. STRUCTURE EXCAVATION 1.08 1.08
II. STRUCTURAL STEEL 22.39 3.73 3.73 3.73 3.73 3.73 3.73
III. REINFORCING STEEL BARS 4.77 4.77
IV. STRUCTURAL CONCRETE 2.90 0.72 0.72 0.72 0.72
V. ROOFING WORKS 27.32
VI. BILLBOARDS 0.20 0.20
Total = 100.00 5 10 15 20 25 30 35 40 45 50 55 60 65 70 75
Number of Days
Submitted by:
ACCOMPLISHMENT(%) 0.41 2.72 7.11 2.34 2.34 2.34 1.64 ### ### 4.81 9.23 4.45 4.45 4.45 3.73
ACCUMULATIVE ACCOMPLISHMENT(%) 0.41 3.12 ### ### ### ### ### ### ### ### ### ### ### ### ###

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

September 23, 2019

 Percentage of Accomplishment (%)

###
92
83
75
67
58
50
42
33
25
17
9.11 9.11 9.11 8
0
80 85 90

9.11 9.11 9.11

### ### ###
Reference No:
Contract: CONSTRUCTION OF FARMER'S MULTI-PURPOSE COVERED HALL(PHASE2)
BARANGAY APATUT-LUBONG & BUNGRO, PINILI, ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

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

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

QUARTERLY CASHFLOW (P) 248,113.58 595,472.58 2,414,972.14 49,622.72

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

CUMULATIVE CASHFLOW (P) 248,113.58 843,586.16 3,258,558.30 3,308,181.02

0 23 45 68 90
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

September 23, 2019

Reference No:0
Contract: CONSTRUCTION OF FARMER'S MULTI-PURPOSE COVERED HALL(PHASE2)
BARANGAY APATUT-LUBONG & BUNGRO, PINILI, ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

EQUIPMENT UTILIZATION SCHEDULE

SECOND FOURTH
NUMBER CATEGORY FIRST QUARTER THIRD QUARTER
QUARTER QUARTER
1 unit Welding Machine
1 unit Bar Cutter
10 unit Scaffolding
1 unit 1-Bagger Concrete Mixer
1 unit Concrete Vibrator
1 unit Water Pump w/ Tank
1 unit Backhoe (0.8cu.m.)
1 unit Dump Truck (10-11cu.m.), 10W
Minor Tools

5 30 45 68 90
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

September 23, 2019

Reference No:
Contract: CONSTRUCTION OF FARMER'S MULTI-PURPOSE COVERED HALL(PHASE2)
BARANGAY APATUT-LUBONG & BUNGRO, PINILI, ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

SUMMARY OF MATERIALS

BRGY. APATUT-LUBONG
I. STRUCTURE EXCAVATION
II. STRUCTURAL STEEL
1 lot Metal Works ### 215,000.00
III. REINFORCING STEEL BARS
2413.86 kgs Assorted Reinforcing steel bars 37 /kgs 89,312.82
54 kgs #16 Tie wire 75 /kgs 4,050.00
IV. STRUCTURAL CONCRETE
160 bags Portland Cement 255 /bags 40,800.00
9 cu.m. Gravel 500 /cu.m. 4,500.00
18 cu.m. Sand 450 /cu.m. 8,100.00
V. ROOFING WORKS
1 lot 0.5 Rib Type Metal Roofing and Acceso 533000 533,000.00
1 lot Gutter, Flashing, Ridge Roll 15000 15,000.00
VI. BILLBOARD
1 pcs 1/2'x4'x8' Marine Plywood 600 /pcs 600.00
40 bd.ft 2" x 2" x 20' Good Lumber 65 /bd.ft 2,600.00
32 sq.ft. Tarpaulin (4'x8') 55 /sq.ft. 1,760.00
BRGY. BUNGRO
I. STRUCTURE EXCAVATION
II. STRUCTURAL STEEL
1 lot Structural Works ### 496,000.00
III. REINFORCING STEEL BARS
2413.86 kgs Assorted Reinforcing steel bars 37 /kgs 89,312.82
54 kgs #16 Tie wire 75 /kgs 4,050.00
IV. STRUCTURAL CONCRETE
164 bags Portland Cement 255 /bags 41,820.00
10 cu.m. Gravel 500 /cu.m. 5,000.00
20 cu.m. Sand 450 /cu.m. 9,000.00
V. ROOFING WORKS
1 lot 0.5 Rib Type Metal Roofing and Acceso 648000 648,000.00
1 lot Gutter, Flashing, Ridge Roll, etc. 18000 18,000.00
VI. BILLBOARD
1 pcs 1/2'x4'x8' Marine Plywood 600 /pcs 600.00
40 bd.ft 2" x 2" x 20' Good Lumber 65 /bd.ft 2,600.00
32 sq.ft. Tarpaulin (4'x8') 55 /sq.ft. 1,760.00
Reference No:
Contract: CONSTRUCTION OF FARMER'S MULTI-PURPOSE COVERED HALL(PHASE2)
BARANGAY APATUT-LUBONG & BUNGRO, PINILI, ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

MANPOWER UTILIZATION SCHEDULE

CATEGORY FIRST QUARTER SECOND QUARTER THIRD QUARTER FOURTH QUARTER

Site Engineer
Construction Foreman
Skilled Laborer(welder, tinsmith, steelman, mason, carpenter)
Laborer
5 30 45 68 90
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

September 23, 2019

OCM: 0.15
CP: 0.0934 0.0926
VAT: 0.05

REMAR

REMAR
REMAR
E MA
R R
 REMAR
remar

REMAR
REM
AR