Contract : CONCRETING OF STA.

CATALINA FMR(BALBALASBAS SECTION)

Location : STA. CATALINA, PASUQUIN, ILOCOS NORTE

DETAILED ESTIMATE

Item No./ Description : 105(1) SUBGRADE PREPARATION (COMMON MATERIAL)

Unit of Measurement : SQ.M.
Quantity : 3816.80

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

Construction Foreman 1.00 16.00 62.50 1,000.00

Laborer 3.00 16.00 37.50 1,800.00

Sub-Total for A 2,800.00

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

Motorized Road Grader 1.00 8.00 2,173.00 17,384.00

Vibratory Roller (10T) 1.00 16.00 1,507.00 24,112.00
Water Truck (1000 gals) 1.00 8.00 1,065.00 8,520.00

Sub-Total for B 50,016.00

C. TOTAL (A + B) 52,816.00
D. OUTPUT PER HOUR : 238.55 SQ.M.

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

Sub-Total for E -
F. TOTAL DIRECT COST (C + B + E) 52,816.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 14.690% of F 7,758.67
H. Contractor's Profit (CP) 10.000% of F 5,281.60
I. Value Added Tax (VAT) 5.000% of (F + G + H) 3,304.15
J. TOTAL INDIRECT COST (G + H + I) 16,344.42
K. TOTAL (F + J) 69,160.42
L. UNIT COST PER - SQ.M. 18.12

Item No./ Description : 201 AGGREGATE BASE COURSE

Unit of Measurement : CU.M.
Quantity : 381.68

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

Construction Foreman 1.00 32.00 62.50 2,000.00

Laborer 6.00 32.00 37.50 7,200.00

Sub-Total for A 9,200.00

B. EQUIPMENT
NO. OF
NAME AND CAPACITY NO. OF UNIT/S HOURLY RATE AMOUNT (PHP)
HOUR/S
Motorized Road Grader 1.00 24.00 2,173.00 52,152.00
Vibratory Roller (10T) 1.00 32.00 1,507.00 48,224.00
Water Truck (1000 gals) 1.00 8.00 1,065.00 8,520.00

Sub-Total for B 108,896.00

C. TOTAL (A + B) 118,096.00
D. OUTPUT PER HOUR : 11.93 CU.M.

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

Aggregate Base Course w/ 15% Shrinkage Factor cu.m. 439.00 450.00 197,550.00

Sub-Total for E 197,550.00

F. TOTAL DIRECT COST (C + B + E) 315,646.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 14.690% of F 46,368.40
H. Contractor's Profit (CP) 10.000% of F 31,564.60
I. Value Added Tax (VAT) 5.000% of (F + G + H) 19,677.39
J. TOTAL INDIRECT COST (G + H + I) 97,610.39
K. TOTAL (F + J) 413,256.39
L. UNIT COST PER - CU.M. 1,082.73

Item No./ Description : 311(1)a.2 PCC Pavement (Plain)- Conventional Method, 200mm thk
Unit of Measurement : SQ.M.
Quantity : 3,816.80

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

Construction Foreman 1.00 208.00 62.50 13,000.00

Skilled Laborer 8.00 208.00 50.00 83,200.00
Laborer 16.00 208.00 37.50 124,800.00

Sub-Total for A 221,000.00

B. EQUIPMENT
NAME AND CAPACITY NO. OF UNIT/S NO. OF HOURLY RATE AMOUNT (PHP)
HOUR/S
1-Bagger Concrete Mixer 2.00 200.00 172.00 68,800.00
Concrete Vibrator 2.00 200.00 148.88 59,552.00
Water Pump 2.00 200.00 133.13 53,252.00

Sub-Total for B 181,604.00

C. TOTAL (A + B) 402,604.00
D. OUTPUT PER HOUR : 18.35 SQ.M.

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

700PCS-12mm dia. X 6.0m RSB kgs. 3,731.00 42.00 156,702.00

2" x 8" x 1.20mm C-Purlins (Steel Forms) pcs. 50.00 1,000.00 50,000.00
Sand cu.m. 382.00 745.00 284,590.00
Gravel cu.m. 764.00 745.00 569,180.00
Cement bag 6,871.00 250.00 1,717,750.00
Concrete Saw(Diamond Blade 14") pcs. 2.00 8,000.00 16,000.00

Sub-Total for E 2,794,222.00

F. TOTAL DIRECT COST (C + B + E) 3,196,826.00
G. Overhead, Contingencies & Miscellaneous (OCM) Expenses 14.690% of F 469,613.74
H. Contractor's Profit (CP) 10.000% of F 319,682.60
I. Value Added Tax (VAT) 5.000% of (F + G + H) 199,304.20
J. TOTAL INDIRECT COST (G + H + I) 988,600.54
K. TOTAL (F + J) 4,185,426.54
L. UNIT COST PER - SQ.M. 1,096.58

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: CONCRETING OF STA. CATALINA FMR(BALBALASBAS SECTION)
Location: STA. CATALINA, PASUQUIN, ILOCOS NORTE

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

105(1) SUBGRADE PREPARATION (COMMON MATERIAL) 3,816.80 sq.m. 18.12 69,160.42

201 AGGREGATE BASE COURSE 381.68 cu.m. 1,082.73 413,256.39
311(1)a.2 PCC Pavement (Plain)- Conventional Method, 200mm thk 3,816.80 sq.m. 1,096.58 4,185,426.54
Php 4,667,843.35

FOUR MILLION SIX HUNDRED SIXTY SEVEN THOUSAND EIGHT HUNDRED FORTY THREE PESOS AND THIRTY FIVE CENTAVOS ONLY
In Words

Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: CONCRETING OF STA. CATALINA FMR(BALBALASBAS SECTION)
Location: STA. CATALINA, PASUQUIN, ILOCOS NORTE

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

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

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

QUARTERLY CASHFLOW (P) 350,088.25 840,211.80 3,407,525.64 70,017.65

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

CUMULATIVE CASHFLOW (P) 350,088.25 1,190,300.05 4,597,825.70 4,667,843.35

0 8 16 24 32
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: CONCRETING OF STA. CATALINA FMR(BALBALASBAS SECTION)
Location: STA. CATALINA, PASUQUIN, ILOCOS NORTE

PERT - CPM

0 2 2 6 6 32

0 2 2 6 6 32
PCC Pavement (Plain)-
SUBGRADE PREPARATION AGGREGATE BASE
Conventional Method, 200mm
(COMMON MATERIAL) COURSE
thk
2 4 26

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 : 32 CALENDAR DAYS
April 20, 2020
Contract: CONCRETING OF STA. CATALINA FMR(BALBALASBAS SECTION)
Location: STA. CATALINA, PASUQUIN, ILOCOS NORTE

CONSTRUCTION SCHEDULE & S-CURVE

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

Accomplishment (%)
105(1) SUBGRADE PREPARATION (COMMON MATERIAL) 2 1.48% 100

Percentage of
201.00 AGGREGATE BASE COURSE 4 8.85% 67
311(1)a.2 PCC Pavement (Plain)- Conventional Method, 200mm thk 26 89.67% 33
Total = 32 100.00% 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30 32 0
Number of Days

Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: CONCRETING OF STA. CATALINA FMR(BALBALASBAS SECTION)
Location: STA. CATALINA, PASUQUIN, ILOCOS NORTE

EQUIPMENT UTILIZATION SCHEDULE

QUANTITY CATEGORY SCHEDULE

2.00 Concrete Vibrator 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
2.00 One Bagger Mixer 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
2.00 Water Pump 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 Motorized Road Grader 1.00 1.00 1.00
1.00 Vibratory Roller (10T) 1.00 1.00 1.00
1.00 Water Truck (1000 gals) 1.00 1.00 1.00
1.00 Minor Tools 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
2 4 6 8 10 12 14 16 18 20 22 24 26 28 30 32
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

Authozized Managing Officer
REMAR CONSTRUCTION

April 20, 2020

Contract: CONCRETING OF STA. CATALINA FMR(BALBALASBAS SECTION)
Location: STA. CATALINA, PASUQUIN, ILOCOS NORTE

MANPOWER UTILIZATION SCHEDULE

CATEGORY FIRST QUARTER SECOND QUARTER THIRD QUARTER FOURTH QUARTER

1 Project Engineer
1 Materials Engineer
1 Construction Foreman
8 Skilled Laborer
16 Unskilled Laborer
1 First Aider
0 8 16 24 32
Number of Days
Submitted by:

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION

April 20, 2020

Contract: CONCRETING OF STA. CATALINA FMR(BALBALASBAS SECTION)
Location: STA. CATALINA, PASUQUIN, ILOCOS NORTE

SUMMARY OF MATERIALS
NAME AND SPECIFICATION UNIT QTY. UNIT COST
Item No./ Description : 105(1) SUBGRADE PREPARATION
Item No./ Description : 201.0 AGGREGATE BASE COURSE
Aggregate Base Course w/ 15% Shrinkage Factor cu.m. 439.00 450.00
Item No./ Description : 311(1)a.2 PCC Pavement (Plain)- Conventional Method, 200mm thk
700PCS-12mm dia. X 6.0m RSB kgs. 3,731.00 42.00
2" x 8" x 1.20mm C-Purlins (Steel Forms) pcs. 50.00 1,000.00
Sand cu.m. 382.00 745.00
Gravel cu.m. 764.00 745.00
Cement bag 6,871.00 250.00
Concrete Saw(Diamond Blade 14") pcs. 2.00 8,000.00
TOTAL MATERIALS COST Php

ENGR. REMY G. CADIENTE

AUTHORIZED MANAGING OFFICER
REMAR CONSTRUCTION
April 20, 2020
 AMOUNT (PHP)

197,550.00

156,702.00
50,000.00
284,590.00
569,180.00
1,717,750.00
16,000.00

2,991,772.00

MY G. CADIENTE
MANAGING OFFICER
CONSTRUCTION
OCM: 0.1469
CP: 0.1
VAT: 0.05

REMAR

REMAR
REMAR
RE
MAR
 REMAR
remar

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