NAME OF PROJECT: Local Access Road in Kisolon

LOCATION: Brgy. Kisolon, Sumilao, Bukidnon BID NO.: 2020-004

DETAILED ESTIMATES
MATERIALS LABOR / EQUIPMENT
ITEM NO. DESCRIPTION RATE PER AMOUNT
QTY. UNIT UNIT PRICE QTY. NO. OF DAYS
DAY

Spl Project Billboard

QTY: = 2.00 units

DIRECT COST

Materials:
Billboard 2.00 units 5,000.00 10,000.00
Equipment:

Labor:
foreman 1.00 1.00 500.00 500.00
Skilled 1.00 1.00 450.00 450.00
Laborer 2.00 1.00 358.00 716.00
Total Direct Cost 11,666.00

INDIRECT COST
8% CP 933.28
5% VAT 699.96
12 % OCM 1,399.92
Total Indirect Cost 3,033.16

TOTAL COST OF ITEM 14,699.16

UNIT COST 7,349.58

ADJUSTED UNIT COST 7,349.58

TOTAL ADJUSTED COST 14,699.16

Mob Mobilization
QTY: = 1.00 l.s

DIRECT COST

Materials:
None
Equipment:
Dump Truck 1.00 2.00 5,000.00 10,000.00
Labor:
Foreman 1.00 2.00 500.00 1,000.00
Skilled 1.00 2.00 450.00 900.00
Laborer 3.00 2.00 358.00 2,148.00
Total Direct Cost 14,048.00

INDIRECT COST
8% CP 1,123.84
5% VAT 842.88
12 % OCM 1,685.76
Total Indirect Cost 3,652.48

TOTAL COST OF ITEM 17,700.48

UNIT COST 17,700.48

ADJUSTED UNIT COST 17,700.48

TOTAL ADJUSTED COST 17,700.48
102(2) Surplus Common Excavation
QTY: = 115.01 cu.m

DIRECT COST

Materials:
None
Equipment:
 Backhoe 1.00 1.00 5,000.00 5,000.00
Payloader 1.00 1.00 5,000.00 5,000.00
Dumptruck 1.00 1.00 5,000.00 5,000.00
Labor: -
Foreman 1.00 1.00 500.00 500.00
Operator 3.00 1.00 450.00 1,350.00
Helper 3.00 1.00 358.00 1,074.00
Total Direct Cost 17,924.00

INDIRECT COST
8% CP 1,433.92
5% VAT 1,075.44
12 % OCM 2,150.88
Total Indirect Cost 4,660.24

TOTAL COST OF ITEM 22,584.24

UNIT COST 196.37

ADJUSTED UNIT COST 196.37

TOTAL ADJUSTED COST 22,584.24
102 Embankment
QTY: = 198.99 cu.m

DIRECT COST

Materials:
Embankment materials 198.99 cu.m 1,100.00 218,889.00
Equipment:
Backhoe 1.00 1.00 5,000.00 5,000.00
Road Grader 1.00 1.00 5,000.00 5,000.00
Dumptruck 1.00 1.00 5,000.00 5,000.00
Compactor 1.00 1.00 5,000.00 5,000.00
Labor: -
Foreman 1.00 1.00 500.00 500.00
Operator 3.00 1.00 450.00 1,350.00
Helper 3.00 1.00 358.00 1,074.00
Total Direct Cost 241,813.00

INDIRECT COST
8% CP 19,345.04
5% VAT 14,508.78
12 % OCM 29,017.56
Total Indirect Cost 62,871.38

TOTAL COST OF ITEM 304,684.38

UNIT COST 1,531.15

ADJUSTED UNIT COST 1,531.15

TOTAL ADJUSTED COST 304,684.38
105 Sub-grade Preparation
QTY: = 2,100.00 sq.m

DIRECT COST

Materials:
None
Equipment:
Road Grader 1.00 3.00 5,000.00 15,000.00
Road Roller 1.00 3.00 5,000.00 15,000.00
Labor:
Foreman 1.00 3.00 500.00 1,500.00
Operator 2.00 3.00 450.00 2,700.00
Helper 2.00 3.00 358.00 2,148.00
Total Direct Cost 36,348.00

INDIRECT COST
8% CP 2,907.84
5% VAT 2,180.88
 12 % OCM 4,361.76
Total Indirect Cost 9,450.48

TOTAL COST OF ITEM 45,798.48

UNIT COST 21.81

ADJUSTED UNIT COST 21.81

TOTAL ADJUSTED COST 45,798.48
201 Aggregate Base Course
QTY: = 483.00 cu.m

DIRECT COST

Materials:
Aggregate Base Course 483.00 cu.m 1,230.00 594,090.00
Equipment:
Road Grader 1.00 3.00 5,000.00 15,000.00
Road Roller 1.00 3.00 5,000.00 15,000.00
Labor: -
Foreman 1.00 3.00 500.00 1,500.00
Operator 2.00 3.00 450.00 2,700.00
Helper 2.00 3.00 358.00 2,148.00
Total Direct Cost 630,438.00

INDIRECT COST
8% CP 50,435.04
5% VAT 37,826.28
12 % OCM 75,652.56
Total Indirect Cost 163,913.88

TOTAL COST OF ITEM 794,351.88

UNIT COST 1,644.62

ADJUSTED UNIT COST 1,644.62

TOTAL ADJUSTED COST 794,351.88

311 Portland Cement Concrete Pavement

QTY: = 1,500.00 sq.m

DIRECT COST

Materials:
Portland Cement 2,720.00 bags 250.00 680,000.00
Washed Sand 150.00 cu.m 1,100.00 165,000.00
coarse Aggregates 3/4-1 300.00 cu.m 1,100.00 330,000.00
16mm dia x 6.00m RSB 52 pcs 450.00 23,400.00
Hot Brown asphalt 8.00 gals 850.00 6,800.00
7"2x6x10 good lumber 80.00 bd.ft 45.00 3,600.00
63"2x2x10x good Lumber 220.00 bd.ft 45.00 9,900.00
CWN #4 9.00 kgs 70.00 630.00
CWN #3 10.00 kgs 70.00 700.00
Equipment:
Transit Mixer 3.00 3.00 5,000.00 45,000.00
Backhoe 1.00 3.00 5,000.00 15,000.00
Concrete Vibrator 2.00 3.00 1,000.00 6,000.00
Concrete Cutter 1.00 3.00 1,000.00 3,000.00
Bar Cutter 1.00 3.00 1,000.00 3,000.00
Water Truck 1.00 3.00 5,000.00 15,000.00
 Labor: -
Foreman 1.00 3.00 500.00 1,500.00
Skilled 8.00 3.00 450.00 10,800.00
Laborer 8.00 3.00 358.00 8,592.00
Total Direct Cost 1,327,922.00

INDIRECT COST
8% CP 106,233.76
5% VAT 79,675.32
12 % OCM 159,350.64
Total Indirect Cost 345,259.72

TOTAL COST OF ITEM 1,673,181.72

UNIT COST 1,115.45

ADJUSTED UNIT COST 1,115.45

TOTAL ADJUSTED COST 1,673,181.72
Demob Demobilization
QTY: = 1.00 l.s

DIRECT COST

Materials:
None
Equipment:
Dump Truck 1.00 2.00 5,000.00 10,000.00
Labor: -
foremen 1.00 2.00 500.00 1,000.00
skilled 1.00 2.00 450.00 900.00
Laborer 3.00 2.00 358.00 2,148.00
Total Direct Cost 14,048.00

INDIRECT COST
8% CP 1,123.84
5% VAT 842.88
12 % OCM 1,685.76
Total Indirect Cost 3,652.48

TOTAL COST OF ITEM 17,700.48

UNIT COST 17,700.48

ADJUSTED UNIT COST 17,700.48

TOTAL ADJUSTED COST 17,700.48

TOTAL BID OFFER 2,890,700.82

Prepared by:
March 17, 2020

ROMER G. GAJETE
Authorized Managing Officer
ZI 9 BUILDERS AND SUPPLIES
LOT 32. BLOCK 8. BUKIDNON HOMES PHASE 3, CASISANG, MALAYBALAY CITY
Contract I.D: 2020-004
NAME OF PROJECT: Local Access Road in Kisolon
LOCATION: Brgy. Kisolon, Sumilao, Bukidnon

BILL OF QUANTITIES
Unit Cost
Item No. Scope of Works Quantity Unit
(Pesos)- In Figures & In Words

Spl Project Billboard 2.00 units 7,349.58

Seven thousand, three hundred

forty-nine Pesos and fifty-eight cents

Mob Mobilization 1.00 l.s 17,700.48

Seventeen thousand, seven hundred

Pesos and forty-eight cents

102(2) Surplus Common Excavation 115.01 cu.m 196.37

One hundred ninety-six Pesos and

thirty-seven cents

102 Embankment 198.99 cu.m 1,531.15

One thousand, five hundred thirty

one Pesos and fifteen cents

105 Sub-grade Preparation 2,100.00 sq.m 21.81

Twenty one Pesos and eighty one

cents

201 Aggregate Base Course 483.00 cu.m 1,644.62

One thousand, six hundred forty-

four Pesos and sixty-two cents

Portland Cement Concrete

311 1,500.00 sq.m 1,115.45
Pavement

One thousand, one hundred fifteen

Pesos and forty-five cents

Demob Demobilization 1.00 l.s 17,700.48

Seventeen thousand, seven hundred

Pesos and forty-eight cents

TOTAL

Two million, eight hundred ninety thousand, seven hundred Pesos and eighty-two cents

Submitted by:

ROMER G. GAJETE
Authorized Managing Officer
ZI 9 BUILDERS AND SUPPLIES
Lot 32, Block 8, Bukidnon Homes Phase III, Casisang, Malaybalay
City
 Amount
(Pesos)

14,699.16

Fourteen thousand, six hundred

ninety-nine Pesos and sixteen cents

17,700.48

Seventeen thousand, seven hundred

Pesos and forty-eight cents

22,584.24

Twenty-two thousand, five hundred

eighty-four Pesos and twenty-four
cents

304684.38

Three hundred four thousand, six

hundred eighty-four Pesos and thirty-
eight cents

45,798.48

Forty-five thousand, seven hundred

ninety-eight Pesos and forty-eight
cents

794,351.88

Seven hundred ninety-four

thousand, three hundred fifty one
Pesos and eighty-eight cents

1,673,181.72

One million, six hundred seventy-

three thousand, one hundred eighty
one Pesos and seventy-two cents

17,700.48

Seventeen thousand, seven hundred

Pesos and forty-eight cents

2,890,700.82

Pesos and eighty-two cents

March 17, 2020

NAME OF PROJECT: Local Access Road in Kisolon
LOCATION: Brgy. Kisolon, Sumilao, Bukidnon

CONSTRUCTION SCHEDULE AND S-CURVE

TOTAL
CALENDAR DAYS
ITEM DESCRIPTION QTY UNIT BID OFFER
AMOUNT

18

50

82
10
11
12
13
14
15
16
17

19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49

51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81

83
84
85
86
87
88
89
90
1
2
3
4
5
6
7
8
9
100%
Spl Project Billboard 2.00 units 7,349.58 14,699.16

Mob Mobilization 1.00 l.s 17,700.48 17,700.48

75%
102(2) Surplus Common Excavation 115.01 cu.m 196.37 22,584.24

102 Embankment 198.99 cu.m 1,531.15 304,684.38

50%
105 Sub-grade Preparation 2,100.00 sq.m 21.81 45,798.48

201 Aggregate Base Course 483.00 cu.m 1,644.62 794,351.88

25%
311 Portland Cement Concrete Pavement 1,500.00 sq.m 1,115.45 1,673,181.72

Demob Demobilization 1.00 l.s 17,700.48 17,700.48

35.66
TOTAL 2,890,700.82 %

PERCENTAGE OF TOTAL AMOUNT 100%

Prepared by:

ROMER G. GAJETE
AUTHORIZED MANAGING OFFICER
ZI9 BUILDERS AND SUPPLIES
LOT 32, BLOCK 8, BHP3, CASISANG, MALAYBALAY CITY
Name of Procuring Entity: LGU of Sumilao, Sumilao, Bukidnon
Standard Form Number: SF -INFR-56

NAME OF PROJECT: Local Access Road in Kisolon

LOCATION: Brgy. Kisolon, Sumilao, Bukidnon

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

PARTICULAR %
FIRST QUARTER SECOND QUARTER THIRD QUARTER FOURTH QUARTER
WT.
ACCOMPLISHMENT 20.00% 25.00% 25.00% 30.00%
CASH FLOW 578,140.16 722,675.21 722,675.21 867,210.25
CUMULATIVE ACCOMPLISHMENT 20.00% 45.00% 70.00% 100.00%
CUMULATIVE CASH FLOW 578,140.16 1,300,815.37 2,023,490.57 2,890,700.82

Submitted by:

ROMER G. GAJETE
Authorized Managing Officer
ZI 9 BUILDERS AND SUPPLIES
Lot 32, Block 8, Bukidnon Homes Phase III, Casisang, Malaybalay City
Republic of the Philippines

Province of Bukidnon

Municipality Sumilao
 
 

NAME OF PROJECT: Local Access Road in Kisolon

LOCATION: Brgy. Kisolon, Sumilao, Bukidnon

ENVELOPE 2
 
CHECKLIST OF FINANCIAL COMPONENTS FOR BIDDERS

PAGE NO. The Financial Envelope shall contain the following:

 
A. Duly Signed Bid Form;
 
B. Duly Signed Bid Prices in the Bill of Quantities (SF -INFR-55)
 
C. Duly Signed Detailed Estimates ;
 
D. Duly Signed Cash Flow by Quarter and Payment Schedule (SF-INFR-56);
 
 

Bidder’s Information
 
 
 
Bidder’s Name :Zi 9 BUILDERS AND SUPPLIES
 
Address :Lot 32, Block 8, Bukidnon Homes Phase III, Casisang, Malaybalay City
 
Cell No. :09178168397
 
Authorized Representative : ROMER G. GAJETE
 
Signature : ________________

March 17, 2020