Reference.

No :
Contract : TADAO CIS
Location : PASUQUIN, ILOCOS NORTE

DETAILED ESTIMATE

I. TEMPORARY WORKS
Item No./ Description : 1 MOBILIZATION AND DEMOBILIZATION OF EQUIPMENT
Unit of Measurement : L.S.
Quantity : 1.00

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

Construction Foreman 1.00 - 53.75 -

Skilled Laborer 1.00 - 43.75 -
Laborer 7.00 35.00

Sub-Total for A -

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) -
D. OUTPUT PER HOUR : n/a

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

Mobilization and Demobilization of Equipment l.s. 1.00 185,000.00 185,000.00

Sub-Total for E 185,000.00

F. TOTAL DIRECT COST (C + B + E) 185,000.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0.000% of F -
H. Contractor's Profit (CP) 0.000% of F -
I. Value Added Tax (VAT) 5.000% of (F + G + H) 9,250.00
J. TOTAL INDIRECT COST (G + H + I) 9,250.00
K. TOTAL (F + J) 194,250.00
L. UNIT COST PER - L.S. 194,250.00

Item No./ Description : 2 TEMPORARY BUNK HOUSE

Unit of Measurement : UNIT
Quantity : 1.00

A. LABOR
DESIGNATION NO. OF NO. OF HOURLY RATE AMOUNT (PHP)
PERSON/S HOUR/S
 Construction Foreman 1.00 32.00 53.75 1,720.00
Skilled Laborer 2.00 32.00 43.75 2,800.00
Laborer 2.00 32.00 35.00 2,240.00

Sub-Total for A 6,760.00

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) 6,760.00
D. OUTPUT PER HOUR : 0.03 UNIT

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

NIA Standard Bankhouse lot 1.00 20,000.00 20,000.00

Sub-Total for E 20,000.00
F. TOTAL DIRECT COST (C + B + E) 26,760.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 3,187.12
H. Contractor's Profit (CP) 10.000% of F 2,676.00
I. Value Added Tax (VAT) 5.000% of (F + G + H) 1,631.16
J. TOTAL INDIRECT COST (G + H + I) 7,494.28
K. TOTAL (F + J) 34,254.28
L. UNIT COST PER - UNIT 34,254.28

II. PIPELINE WORKS

Item No./ Description : 1 COMMON EXCAVATION (Mech)
Unit of Measurement : CU.M.
Quantity : 904.51

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

Laborer 1.00 12.00 35.00 420.00

Sub-Total for A 420.00

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

Backhoe (0.90 cu. m.) 1.00 30.00 1,537.00 46,110.00

Dump truck (10 cu. m.) 2.00 30.00 1,352.00 81,120.00
Sub-Total for B 127,230.00
C. TOTAL (A + B) 127,650.00
D. OUTPUT PER HOUR : 30.15 CU.M.

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

Sub-Total for E -
F. TOTAL DIRECT COST (C + B + E) 127,650.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 15,203.12
H. Contractor's Profit (CP) 10.000% of F 12,765.00
I. Value Added Tax (VAT) 5.000% of (F + G + H) 7,781.61
J. TOTAL INDIRECT COST (G + H + I) 35,749.73
K. TOTAL (F + J) 163,399.73
L. UNIT COST PER - CU.M. 180.65
Item No./ Description : 2 CONCRETE DEMOLITION (MANUAL)
Unit of Measurement : CU.M.
Quantity : 10.08

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

Construction Foreman 1.00 9.00 53.75 483.75

Laborer 2.00 9.00 35.00 630.00
Sub-Total for A 1,113.75

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

Jackhammer 1.00 9.00 670.00 6,030.00

Sub-Total for B 6,030.00

C. TOTAL (A + B) 7,143.75
D. OUTPUT PER HOUR : 1.12 CU.M.

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

Sub-Total for E -
F. TOTAL DIRECT COST (C + B + E) 7,143.75
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 850.82
H. Contractor's Profit (CP) 10.000% of F 714.38
I. Value Added Tax (VAT) 5.000% of (F + G + H) 435.42
J. TOTAL INDIRECT COST (G + H + I) 2,000.62
K. TOTAL (F + J) 9,144.37
L. UNIT COST PER - CU.M. 907.18

Item No./ Description : 3 SAND BEDDING (MANUAL)

Unit of Measurement : CU.M.
Quantity : 219.00

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

Construction Foreman 1.00 8.00 53.75 430.00

Skilled Laborer 2.00 8.00 43.75 700.00
Laborer 4.00 8.00 35.00 1,120.00

Sub-Total for A 2,250.00

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) 2,250.00
D. OUTPUT PER HOUR : 27.38 CU.M.

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

Sand cu.m. 219.00 500.00 109,500.00

Sub-Total for E 109,500.00

F. TOTAL DIRECT COST (C + B + E) 111,750.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 13,309.43
H. Contractor's Profit (CP) 10.000% of F 11,175.00
I. Value Added Tax (VAT) 5.000% of (F + G + H) 6,811.99
J. TOTAL INDIRECT COST (G + H + I) 31,296.42
K. TOTAL (F + J) 143,046.42
L. UNIT COST PER - CU.M. 653.18

Item No./ Description : 4 FURN./DELIVERY & INSTALL OF 8" DIA. uPVC PIPE (S-10)
Unit of Measurement : UNIT
Quantity : 244.00

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

Construction Foreman 1.00 40.00 53.75 2,150.00

Laborer 4.00 43.00 35.00 6,020.00
Sub-Total for A 8,170.00

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

Dump truck (10 cu. m.) 1.00 3.00 1,352.00 4,056.00

Sub-Total for B -
C. TOTAL (A + B) 8,170.00
D. OUTPUT PER HOUR : 6.10 UNIT

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

8" dia. uPVC (S-10) X 6.0 mtrs sq.m. 244.00 10,300.00 2,513,200.00
8" dia. uPVC (S-10)Coupling Fitting sq.m. 244.00 530.00 129,320.00
Sub-Total for E 2,642,520.00
F. TOTAL DIRECT COST (C + B + E) 2,650,690.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 315,697.18
H. Contractor's Profit (CP) 10.000% of F 265,069.00
I. Value Added Tax (VAT) 5.000% of (F + G + H) 161,573.66
J. TOTAL INDIRECT COST (G + H + I) 742,339.84
K. TOTAL (F + J) 3,393,029.84
L. UNIT COST PER - UNIT 13,905.86

Item No./ Description : 5 211 kgs/sq.cm. PLAIN CONCRETE

Unit of Measurement : CU.M.
Quantity : 9.63

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

Construction Foreman 1.00 8.00 53.75 430.00

Skilled Laborer 4.00 8.00 43.75 1,400.00
Laborer 8.00 8.00 35.00 2,240.00
Sub-Total for A 4,070.00

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

One Bagger Concrete Mixer 2.00 8.00 172.00 2,752.00

Water Truck 1.00 8.00 1,065.00 8,520.00
Concrete Vibrator 1.00 8.00 148.80 1,190.40
Sub-Total for B 12,462.40
C. TOTAL (A + B) 16,532.40
D. OUTPUT PER HOUR : 1.20 CU.M.

E. MATERIALS
NAME AND SPECIFICATION UNIT QTY. UNIT COST AMOUNT (PHP)
 Cement bags 87.00 280.00 24,360.00
Sand cu.m. 5.00 500.00 2,500.00
Gravel cu.m. 10.00 650.00 6,500.00
Asstd coco Lumber bd.ft. 120.00 55.00 6,600.00
1/2" x 4' x 8' Plywood pcs 30.00 650.00 19,500.00
Asstd Nails (CWN) kg. 25.00 100.00 2,500.00
Sub-Total for E 61,960.00
F. TOTAL DIRECT COST (C + B + E) 78,492.40
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 9,348.44
H. Contractor's Profit (CP) 10.000% of F 7,849.24
I. Value Added Tax (VAT) 5.000% of (F + G + H) 4,784.53
J. TOTAL INDIRECT COST (G + H + I) 21,982.21
K. TOTAL (F + J) 100,474.61
L. UNIT COST PER - CU.M. 10,433.50

Item No./ Description : 6 BACKFILL W/ COMPACTION (SIDE BORROW)

Unit of Measurement : CU.M.
Quantity : 620.08

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

Construction Foreman 1.00 24.00 53.75 1,290.00

Laborer 2.00 24.00 35.00 1,680.00
Sub-Total for A 2,970.00

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

Water Truck (1000 gal) 1.00 24.00 1,065.00 25,560.00

Payloader (1.50 cu.m.) 1.00 24.00 1,733.00 41,592.00
Plate Compactor 1.00 24.00 123.00 2,952.00
Sub-Total for B 70,104.00
C. TOTAL (A + B) 73,074.00
D. OUTPUT PER HOUR : 25.84 CU.M.

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

Sub-Total for E -
F. TOTAL DIRECT COST (C + B + E) 73,074.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 8,703.11
H. Contractor's Profit (CP) 10.000% of F 7,307.40
I. Value Added Tax (VAT) 5.000% of (F + G + H) 4,454.56
J. TOTAL INDIRECT COST (G + H + I) 20,465.07
K. TOTAL (F + J) 93,539.07
L. UNIT COST PER - CU.M. 150.85

III. PIPELINE STRUCTURES

Item No./ Description : 1 COMMON EXCAVATION (Mech)
Unit of Measurement : CU.M.
Quantity : 41.47

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

Laborer 1.00 1.00 35.00 35.00

Sub-Total for A 35.00

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

Backhoe (0.90 cu. m.) 1.00 1.00 1,537.00 1,537.00

Dump truck (10 cu. m.) 2.00 1.00 1,352.00 2,704.00
Sub-Total for B 4,241.00
C. TOTAL (A + B) 4,276.00
D. OUTPUT PER HOUR : 41.47 CU.M.

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

Sub-Total for E -
F. TOTAL DIRECT COST (C + B + E) 4,276.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 509.27
H. Contractor's Profit (CP) 10.000% of F 427.60
I. Value Added Tax (VAT) 5.000% of (F + G + H) 260.76
J. TOTAL INDIRECT COST (G + H + I) 1,197.63
K. TOTAL (F + J) 5,473.63
L. UNIT COST PER - CU.M. 131.99

Item No./ Description : 2 211 kgs/sq.cm. REINF. CONCRETE - OTHERS (MANHOLE)

Unit of Measurement : CU.M.
Quantity : 7.91

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

Construction Foreman 1.00 8.00 53.75 430.00

Skilled Laborer 4.00 8.00 43.75 1,400.00
Laborer 8.00 8.00 35.00 2,240.00
Sub-Total for A 4,070.00

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

One Bagger Concrete Mixer 2.00 8.00 172.00 2,752.00

Water Truck 1.00 8.00 1,065.00 8,520.00
Concrete Vibrator 1.00 8.00 148.80 1,190.40
Sub-Total for B 12,462.40
C. TOTAL (A + B) 16,532.40
D. OUTPUT PER HOUR : 0.99 CU.M.

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

Cement bags 72.00 280.00 20,160.00

Sand cu.m. 4.00 500.00 2,000.00
Gravel cu.m. 8.00 650.00 5,200.00
RSB kgs. 158.20 55.00 8,701.00
Asstd coco Lumber bd.ft. 300.00 55.00 16,500.00
1/2" x 4' x 8' Plywood pcs 10.00 650.00 6,500.00
Asstd Nails (CWN) kg. 2.00 100.00 200.00
Sub-Total for E 59,261.00
F. TOTAL DIRECT COST (C + B + E) 75,793.40
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 9,026.99
H. Contractor's Profit (CP) 10.000% of F 7,579.34
I. Value Added Tax (VAT) 5.000% of (F + G + H) 4,619.98
J. TOTAL INDIRECT COST (G + H + I) 21,226.31
K. TOTAL (F + J) 97,019.71
L. UNIT COST PER - CU.M. 12,265.45
Item No./ Description : 3 FURNISH, DELIVERY & ASSEMBLY OF MANHOLE ACCESSORIES
Unit of Measurement : UNIT
Quantity : 4.00

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

Construction Foreman 1.00 11.00 53.75 591.25

Laborer 4.00 11.00 35.00 1,540.00
Sub-Total for A 2,131.25

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) 2,131.25
D. OUTPUT PER HOUR : 0.36 UNIT

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

0.50" X 4" FLAT BAR l.m. 17.20 150.00 2,580.00

0.5" X 4" RUBBER GASKET l.m. 17.20 4,750.00 81,700.00
0..75" thk 100cm x 100cm Steel Plate pcs 4.00 2,960.00 11,840.00
16mm dia. Lifting handle kgs. 37.88 55.00 2,083.40
16mm dia. Bolt w/ washer pcs 176.00 65.00 11,440.00
Sub-Total for E 109,643.40
F. TOTAL DIRECT COST (C + B + E) 111,774.65
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 13,312.36
H. Contractor's Profit (CP) 10.000% of F 11,177.47
I. Value Added Tax (VAT) 5.000% of (F + G + H) 6,813.24
J. TOTAL INDIRECT COST (G + H + I) 31,303.07
K. TOTAL (F + J) 143,077.72
L. UNIT COST PER - UNIT 35,769.43

Item No./ Description : 4 PROC. & INSTALL OF LADDER RUNG

Unit of Measurement : L.S.
Quantity : 4.00

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

Welder 1.00 223.00 43.75 9,756.25

Laborer 1.00 223.00 35.00 7,805.00
Sub-Total for A 17,561.25

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

Welding Machine 1.00 223.00 44.00 9,812.00

Sub-Total for B 9,812.00
C. TOTAL (A + B) 27,373.25
D. OUTPUT PER HOUR : 0.02 L.S.

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

16mm dia. RSB kgs. 37.88 55.00 2,083.40

Sub-Total for E 2,083.40
F. TOTAL DIRECT COST (C + B + E) 29,456.65
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 3,508.29
H. Contractor's Profit (CP) 10.000% of F 2,945.67
I. Value Added Tax (VAT) 5.000% of (F + G + H) 1,795.55
J. TOTAL INDIRECT COST (G + H + I) 8,249.51
K. TOTAL (F + J) 37,706.16
L. UNIT COST PER - L.S. 9,426.54

Item No./ Description : 5 BACKFILL W/ COMPACTION (SIDE BORROW)

Unit of Measurement : CU.M.
Quantity : 28.22

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

Construction Foreman 1.00 3.00 53.75 161.25

Laborer 2.00 3.00 35.00 210.00
Sub-Total for A 371.25

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

Water Truck (1000 gal) 1.00 3.00 1,065.00 3,195.00

Plate Compactor 1.00 3.00 123.00 369.00
Sub-Total for B 3,564.00
C. TOTAL (A + B) 3,935.25
D. OUTPUT PER HOUR : 9.41 CU.M.

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

Sub-Total for E -
F. TOTAL DIRECT COST (C + B + E) 3,935.25
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 468.69
H. Contractor's Profit (CP) 10.000% of F 393.53
I. Value Added Tax (VAT) 5.000% of (F + G + H) 239.80
J. TOTAL INDIRECT COST (G + H + I) 1,102.02
K. TOTAL (F + J) 5,037.27
L. UNIT COST PER - CU.M. 178.50

IV. ROAD SYSTEM

Item No./ Description : 1 CLEARING & GRUBBING
Unit of Measurement : SQ.M.
Quantity : 4,635.00

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

Laborer 1.00 10.00 35.00 350.00

Sub-Total for A 350.00

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

Bulldozer(180hp) w/o ripper 1.00 10.00 3,427.00 34,270.00

Sub-Total for B 34,270.00
C. TOTAL (A + B) 34,620.00
D. OUTPUT PER HOUR : 463.50 SQ.M.

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

Sub-Total for E -
F. TOTAL DIRECT COST (C + B + E) 34,620.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 11.910% of F 4,123.24
H. Contractor's Profit (CP) 10.000% of F 3,462.00
I. Value Added Tax (VAT) 5.000% of (F + G + H) 2,105.36
J. TOTAL INDIRECT COST (G + H + I) 9,690.60
K. TOTAL (F + J) 44,310.60
L. UNIT COST PER - SQ.M. 9.56

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

May 11, 2020

Reference No: -
Contract: TADAO CIS
Location: PASUQUIN, ILOCOS NORTE

BILL OF QUANTITIES
UNIT COST AMOUNT
ITEM PARTICULARS QUANTITY UNIT
(Pesos) (Pesos)
I. TEMPORARY WORKS
1 MOBILIZATION AND DEMOBILIZATION OF EQUIPMENT 1.00 l.s. 194,250.00 194,250.00
2 TEMPORARY BUNK HOUSE 1.00 unit 34,254.28 34,254.28
II. PIPELINE WORKS
1 COMMON EXCAVATION (Mech) 904.51 cu.m. 180.65 163,399.73
2 CONCRETE DEMOLITION (MANUAL) 10.08 cu.m. 907.18 9,144.37
3 SAND BEDDING (MANUAL) 219.00 cu.m. 653.18 143,046.42
4 FURN./DELIVERY & INSTALL OF 8" DIA. uPVC PIPE (S-10) 244.00 unit 13,905.86 3,393,029.84
5 211 kgs/sq.cm. PLAIN CONCRETE 9.63 cu.m. 10,433.50 100,474.61
6 BACKFILL W/ COMPACTION (SIDE BORROW) 620.08 cu.m. 150.85 93,539.07
III. PIPELINE STRUCTURES
1 COMMON EXCAVATION (Mech) 41.47 cu.m. 131.99 5,473.63
2 211 kgs/sq.cm. REINF. CONCRETE - OTHERS (MANHOLE) 7.91 cu.m. 12,265.45 97,019.71
3 FURNISH, DELIVERY & ASSEMBLY OF MANHOLE ACCESSORIES 4.00 unit 35,769.43 143,077.72
4 PROC. & INSTALL OF LADDER RUNG 4.00 l.s. 9,426.54 37,706.16
5 BACKFILL W/ COMPACTION (SIDE BORROW) 28.22 cu.m. 178.50 5,037.27
IV. ROAD SYSTEM
1 CLEARING & GRUBBING 4,635.00 sq.m. 9.56 44,310.60
Php 4,463,763.40

FOUR MILLION FOUR HUNDRED SIXTY THREE THOUSAND SEVEN HUNDRED SIXTY THREE PESOS AND FORTY CENTAVOS ONLY
In Words

Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

May 11, 2020

Reference No:
Contract: TADAO CIS
Location: PASUQUIN, ILOCOS NORTE

I. TEMPORARY WORKS
1 MOBILIZATION AND DEMOBILIZATION OF EQUIPMENT
2 TEMPORARY BUNKHOUSE
II. PIPELINE WORKS

STATION Area Cut Area Fill Volume Cut Volume Fill

(Sq.m.) (Sq.m.) (cu.m.) (cu.m.)
0+ 0 0 0
0+ 20 0.31 0.11 3.09 1.1
0+ 40 0.36 0.16 6.7 2.72
0+ 60 0.46 0.26 8.24 4.26
0+ 80 0.42 0.22 8.81 4.84
0+ 100 1.01 0.81 14.28 10.3
0+ 120 0.6 0.4 16.13 12.15
0+ 140 0.27 0.07 8.7 4.72
0+ 160 1.37 1.17 16.33 12.35
0+ 180 0.21 0.01 15.74 11.76
0+ 200 0.57 0.37 7.77 3.79
0+ 220 0.33 0.13 8.99 5.01
0+ 240 0.98 0.79 13.15 9.17
0+ 260 0.41 0.21 13.98 10
0+ 280 0.75 0.55 11.66 7.68
0+ 300 0.47 0.27 12.26 8.28
0+ 320 1.02 0.82 14.91 10.94
0+ 340 0.78 0.59 18.03 14.05
0+ 360 0.61 0.42 13.99 10.01
0+ 380 0.41 0.21 10.21 6.23
0+ 400 0.46 0.26 8.66 4.68
0+ 420 0.39 0.19 8.45 4.47
0+ 440 0.26 0.06 6.45 2.47
0+ 460 0.52 0.32 7.76 3.78
0+ 480 0.57 0.37 10.89 6.91
0+ 500 0.88 0.68 14.55 10.57
0+ 520 0.41 0.21 12.93 8.95
0+ 540 0 0 4.1 2.11
0+ 560 1.81 1.61 18.07 16.08
0+ 580 0.82 0.62 26.23 22.26
0+ 600 0.67 0.47 14.83 10.86
0+ 620 0.34 0.14 10.06 6.09
0+ 640 0.41 0.21 7.45 3.47
0+ 660 0.4 0.21 8.1 4.12
0+ 680 0.65 0.45 10.54 6.57
0+ 700 0.87 0.67 15.23 11.25
0+ 720 0.61 0.41 14.83 10.85
0+ 740 0.92 0.72 15.33 11.35
0+ 760 0.44 0.24 13.66 9.68
0+ 780 1.09 0.89 15.32 11.35
0+ 800 1.2 1 22.9 18.92
0+ 820 1.89 1.69 30.91 26.93
0+ 840 0.51 0.31 24.03 20.05
0+ 860 0.34 0.14 8.5 4.52
0+ 880 0.98 0.78 13.2 9.22
0+ 900 0.43 0.23 14.11 10.13
0+ 920 0.87 0.67 12.95 8.97
0+ 940 0.55 0.35 14.19 10.21
0+ 960 0.13 0.07 6.85 8.87
0+ 980 0.8 0.6 9.31 5.34
1+ 0 0.42 0.22 12.19 8.22
1+ 20 1.09 0.89 15.09 11.12
1+ 40 0.43 0.23 15.16 11.18
1+ 60 1.59 1.39 20.17 16.19
1+ 80 0.46 0.3 20.85 16.87
1+ 100 0.26 0.06 7.57 3.59
1+ 120 0.82 0.62 10.87 6.86
1+ 140 0.41 0.21 12.31 8.34
1+ 160 0.22 0.03 6.34 2.36
1+ 180 0.34 0.14 5.59 1.62
1+ 200 0.41 0.21 7.44 3.47
1+ 220 0.64 0.44 10.44 6.47
1+ 240 0.5 0.3 11.33 7.35
1+ 260 0.32 0.12 8.13 4.15
1+ 280 0.37 0.17 6.84 2.86
1+ 300 0.29 0.09 6.59 2.61
1+ 320 0.9 0.7 11.9 7.93
1+ 340 1.07 0.87 19.73 15.75
1+ 360 0.66 0.47 17.37 13.4
1+ 380 0.42 0.22 10.84 6.86
1+ 400 0.4 0.2 8.16 4.19
1+ 420 0.67 0.47 10.66 6.69
1+ 440 0.64 0.44 13.05 9.07
1+ 460 0.62 0.42 12.58 8.61
904.51 620.08

1 COMMON EXCAVATION (MECH.) = 904.51 CU.M.

2 CONCRETE DEMOLITION
5.04 x 2.00 = 10.08 CU.M.

3 SAND BEDDING(MANUAL)
0.303 x 0.6 = 0.1818 SQ.M.
(𝜋( 〖 0.20 〗 ^2) =
less 0.031 SQ.M.
)/2
= 0.15 SQ.M.
0.150 x 1,460.00 = 219.00 CU.M.
4 FURN./DELIVERY & INSTALL OF 8" DIA. uPVC PIPE (S-10)
1,460.00 ÷ 6.00 = 243.33
= 244.00 PCS

5 211 KGS./SQ.CM. PLAIN CONCRETE

NOT YET INSTALLED

6 BACKFILL W/ COMPACTION (SIDE BORROW)

= 620.08 CU.M.
III. PIPELINE STRUCTURES
STATIONS 0+217.20; 0+596.60; 1+138; 1+460

1 COMMON EXCAVATION (MECH.)

2.300 x 2.300 = 5.290 SQ.M.
5.290 x 1.960 = 10.368 CU.M.
10.368 x 4.000 = 41.474 CU.M.

2 211 KGS./SQ.CM. REINF. CONCRETE - OTHERS (MANHOLE)

1.354 x 1.000 = 1.354 SQ.M.
1.354 x 1.461 = 1.978 CU.M.
1.978 x 4.000 = 7.913 CU.M.

3 FURNISH, DELIVERY & ASSEMBLY OF MANHOLE ACCESSORIES

Lifting Handle 1.57 x 4.00 = 6.280 KGS
Bolt w/ Washer 44.00 x 4.00 = 176.000 PCS
Steel pLate 1.00 x 4.00 = 4.000 PCS
weephole 1.00 x 4.00 = 4.000 PCS
Flat Bar 4.30 x 4.00 = 17.200 M
Rubber Gasket 4.30 x 4.00 = 17.200 M

4 PROC. & INSTALL OF LADDER RUNG

9.47 x 4.00 = 37.880 KGS

5 BACKFILL W/ COMPACTION (SIDE BORROW)

1.800 x 2.000 = 3.600 SQ.M.
3.600 x 1.960 = 7.056 CU.M.
7.056 x 4.000 = 28.224 CU.M.

IV. ROAD SYSTEM

1 CLEARING AND GRUBBING
1,545.000 x 3.000 = 4,635.00 SQ.M.

Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION
Contract: TADAO CIS
Location: PASUQUIN, ILOCOS NORTE

SAND BEDDING (MANUAL)

Contract: TADAO CIS
Location: PASUQUIN, ILOCOS NORTE

SAND BEDDING (MANUAL)

Contract: TADAO CIS
Location: PASUQUIN, ILOCOS NORTE

SAND BEDDING (MANUAL)

Reference No: -
Contract: TADAO CIS
Location: PASUQUIN, ILOCOS NORTE

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

210 CALENDAR DAYS

PARTICULAR
FIRST QUARTER SECOND QUARTER THIRD QUARTER FOURTH QUARTER

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

QUARTERLY CASHFLOW (P) 334,782.26 803,477.41 3,258,547.28 66,956.45

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

CUMULATIVE CASHFLOW (P) 334,782.26 1,138,259.67 4,396,806.95 4,463,763.40

0 53 105 158 210

Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

May 11, 2020

Reference No: -
Contract: TADAO CIS
Location: PASUQUIN, ILOCOS NORTE

PERT - CPM

0 5 195 200
15 20 200 205

0 10 II.2 20 185 III.2

0 10 5 20 185 5
10 20 185 190 190 195 195 205 205 210
IV.1 10 20 II.4 185 190 190 195 195 205 205 210
10 165
0 5 II.1 20 30 II.6 III.1 III.3 III.5
5 10 10 175 185 5 5 10 5
5 0 5 10 195 200
I.2 15 20 II.5 200 205

II.3 III.4
5 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 : 210 CALENDAR DAYS
May 11, 2020
Reference No: 0
Contract: TADAO CIS
Location: PASUQUIN, ILOCOS NORTE

CONSTRUCTION SCHEDULE & S-CURVE

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

I. TEMPORARY WORKS

1 MOBILIZATION AND DEMOBILIZATION OF EQUIPMENT 4 4.35% 2.176%

2 TEMPORARY BUNK HOUSE 5 0.77% 0.767%

II. PIPELINE WORKS

1 COMMON EXCAVATION (Mech) 10 3.66% 1.830% 1.830%

2 CONCRETE DEMOLITION (MANUAL) 5 0.20% 0.205%

3 SAND BEDDING (MANUAL) 5 3.20% 3.205%

4 FURN./DELIVERY & INSTALL OF 8" DIA. uPVC PIPE (S-10) 165 76.01% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303%

5 211 kgs/sq.cm. PLAIN CONCRETE 10 2.25% 1.125% 1.125%

6 BACKFILL W/ COMPACTION (SIDE BORROW) 5 2.10%

III. PIPELINE STRUCTURES

1 COMMON EXCAVATION (Mech) 5 0.12%

2 211 kgs/sq.cm. REINF. CONCRETE - OTHERS (MANHOLE) 5 2.17%

3 FURNISH, DELIVERY & ASSEMBLY OF MANHOLE ACCESSORIES 10 3.21%

4 PROC. & INSTALL OF LADDER RUNG 5 0.84%

5 BACKFILL W/ COMPACTION (SIDE BORROW) 5 0.11%

IV. ROAD SYSTEM

1 CLEARING & GRUBBING 10 0.99% 0.496% 0.496%

Total = 100.00% 5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95 100 105 110 115 120 125 130 135 140
Number of Days

Accomplishment every 10 days 3.44% 0.50% 5.24% 1.83% 3.43% 3.43% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30%
Accumulative Accomplishment every 10 days 3.44% 3.94% 9.18% 11.01% 14.43% 17.86% 20.17% 22.47% 24.77% 27.08% 29.38% 31.68% 33.99% 36.29% 38.59% 40.90% 43.20% 45.50% 47.81% 50.11% 52.41% 54.72% 57.02% 59.33% 61.63% 63.93% 66.24% 68.54%
Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

May 11, 2020

 94% 100%
2.176%

88%
82%
76%
71%

Percentage of Accomplishment (%)

65%
2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303% 2.303%

59%
53%
2.096%

47%
41%
0.123%

35%
2.173%

1.603% 1.603% 29%

24%

0.845%
18%

0.113%
12%
6%
0%

145 150 155 160 165 170 175 180 185 190 195 200 205 210

2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.30% 2.10% 0.12% 4.62% 1.60% 2.29%
70.84% 73.15% 75.45% 77.75% 80.06% 82.36% 84.66% 86.97% 89.27% 91.37% 91.49% 96.11% 97.71% 100.0%
Reference No: -
Contract: TADAO CIS
Location: PASUQUIN, ILOCOS NORTE

EQUIPMENT UTILIZATION SCHEDULE

ITEM NO. QTY CATEGORY SCHEDULE

I.
II.
1.00 1 Backhoe 1 1
2 Dump Truck 2 2
2.00 1 Jackhammer 1
4.00 1 Dump Truck 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
5.00 1 One Bagger Concrete Mixer 1 1
1 Water Truck 1 1
1 Concrete Vibrator 1 1
6.00 1 Water Truck
1 Payloader
1 Plate Compactor
III.
1.00 1 Backhoe
2 Dump Truck
2.00 1 One Bagger Concrete Mixer
1 Water Truck
1 Concrete Vibrator
4.00 1 Weding Machne
5.00 1 Water Truck
1 Plate Compactor
IV.
1 Bulldozer 1 1
TOTAL EQUIPMENT PER 7 DAYS 1 1 4 3 4 4 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95 100 105 110 115 120
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

Authozized Managing Officer
REMAR CONSTRUCTION

May 11, 2020

 1 1 1 1 1 1 1 1 1 1 1 1 1

1
1
1

1
1
1
1
1
1
1
1

1 1 1 1 1 1 1 1 1 1 1 1 1 3 2 3 1 2
125 130 135 140 145 150 155 160 165 170 175 180 185 190 195 200 205 210
Reference No: 0
Contract: TADAO CIS
Location: PASUQUIN, ILOCOS NORTE

MANPOWER UTILIZATION SCHEDULE

CATEGORY FIRST QUARTER SECOND QUARTER THIRD QUARTER FOURTH QUARTER

1 Project Manager
1 Project Engineer(1)
1 Material Testing Engineer
1 Construction Foreman(1)
8 Skilled Laborer inc. welder
12 Unskilled Laborer
1 First Aider
0 53 105 158 210
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

May 11, 2020

Reference No: 0
Contract: TADAO CIS
Location: PASUQUIN, ILOCOS NORTE

SUMMARY OF MATERIALS
NAME AND SPECIFICATION UNIT QTY. UNIT COST
I. TEMPORARY WORKS
Item No./ Description : 1 MOBILIZATION AND DEMOBILIZATION OF EQUIPMENT
Item No./ Description : 2 TEMPORARY BUNK HOUSE
NIA Standard Bankhouse lot 1.00 20,000.00
II. PIPELINE WORKS
Item No./ Description : 1 COMMON EXCAVATION (Mech)
Item No./ Description : 2 CONCRETE DEMOLITION (MANUAL)
Item No./ Description : 3 SAND BEDDING (MANUAL)
Sand cu.m. 219.00 500.00
Item No./ Description : 4 FURN./DELIVERY & INSTALL OF 8" DIA. uPVC PIPE (S-10)
8" dia. uPVC (S-10) X 6.0 mtrs sq.m. 244.00 10,300.00
8" dia. uPVC (S-10)Coupling Fitting sq.m. 244.00 530.00
Item No./ Description : 5 211 kgs/sq.cm. PLAIN CONCRETE
Cement bags 87.00 280.00
Sand cu.m. 5.00 500.00
Gravel cu.m. 10.00 650.00
Asstd coco Lumber bd.ft. 120.00 55.00
1/2" x 4' x 8' Plywood pcs 30.00 650.00
Asstd Nails (CWN) kg. 25.00 100.00
Item No./ Description : 6 BACKFILL W/ COMPACTION (SIDE BORROW)
III. PIPELINE STRUCTURES
Item No./ Description : 1 COMMON EXCAVATION (Mech)
Item No./ Description : 2 211 kgs/sq.cm. REINF. CONCRETE - OTHERS (MANHOLE)
Cement bags 72.00 280.00
Sand cu.m. 4.00 500.00
Gravel cu.m. 8.00 650.00
RSB kgs. 158.20 55.00
Asstd coco Lumber bd.ft. 300.00 55.00
1/2" x 4' x 8' Plywood pcs 10.00 650.00
Asstd Nails (CWN) kg. 2.00 100.00
Item No./ Description : 3 FURNISH, DELIVERY & ASSEMBLY OF MANHOLE ACCESSORIES
0.50" X 4" FLAT BAR l.m. 17.20 150.00
0.5" X 4" RUBBER GASKET l.m. 17.20 4,750.00
 0..75" thk 100cm x 100cm Steel Plate pcs 4.00 2,960.00
16mm dia. Lifting handle kgs. 37.88 55.00
16mm dia. Bolt w/ washer pcs 176.00 65.00
Item No./ Description : 4 PROC. & INSTALL OF LADDER RUNG
16mm dia. RSB kgs. 37.88 55.00
Item No./ Description : 5 BACKFILL W/ COMPACTION (SIDE BORROW)
IV. ROAD SYSTEM
Item No./ Description : 1 CLEARING & GRUBBING
TOTAL MATERIALS COST Php
ENGR. REMY G. CADIENTE
AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION
May 11, 2020
MATERIALS
AMOUNT (PHP)

EQUIPMENT

20,000.00

109,500.00 ###
VC PIPE (S-10)
2,513,200.00 ###
129,320.00 ###

24,360.00 ###
2,500.00 ###
6,500.00
6,600.00 ###
19,500.00 ###
2,500.00

S (MANHOLE)
20,160.00 ### #REF!
2,000.00 ### #REF!
5,200.00 1 #REF!
8,701.00 ### #REF!
16,500.00 ### #REF!
6,500.00 ### #REF!
200.00 0 #REF!
NHOLE ACCESSORIES
2,580.00 ### #REF!
81,700.00 ### #REF!
 11,840.00 ### #REF!
2,083.40 ### #REF!
11,440.00 ### #REF!

2,083.40 ### 37.88

3,004,967.80
MY G. CADIENTE
MANAGING OFFICER
CONSTRUCTION
OCM: 0.1191
CP: 0.1
VAT: 0.05

REMAR

REMAR
REMAR
RE
MAR
 REMAR
remar

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