153

#NAME?
 DETAILED ESTIMATES

CONTRACT I.D. NO. : 24GK0064

CONTRACT NAME: Construction of Road, Barangay Talotog, Municipality of Murcia,
Negros Occidental
LOCATION: Murcia, Negros Occidental

B.5 Project Billboard/ Signboard Qty = 2.00 ea.

a. Materials
Description QTY. UNIT UNIT COST AMOUNT
Marine Plywood 4.00 pcs 800.00 3,200.00
Coco lumber 75.00 bd.ft. 50.00 3,750.00
Tarpaulin 64.00 sq.ft. 35.00 2,240.00
Common Wire Nails 5.00 kgs 100.00 500.00
Sub - Total 9,690.00

b. Labor
Description Qty No. of Day Rate/Day Total
Mason/Carpentry 1.0 1.0 600.00 600.00
Laborer/Helper 1.0 1.0 500.00 500.00
Sub - Total 1,100.00

Direct Cost 10,790.00

Indirect Cost
OCM
Profit 1,079.00
Tax 1,424.28
Direct + Indirect Cost 13,293.28
Unit Price 6,646.64 ea.
Total for Item B.5 13,293.28

Occupational Safety and Health

B.7(1) Qty = 2.00 mo.
Program

a. Materials
Description QTY. UNIT UNIT COST AMOUNT
Safety Shoes(Different Sizes) 12.00 pairs 600.00 7,200.00
Safety Helmet (free size) 12.00 pcs. 600.00 7,200.00
Safety Gloves (free size) 12.00 pairs 600.00 7,200.00
Temporary Bollards 24.00 pcs. 200.00 4,800.00
Caution Tape 1.00 rolls 1,880.00 1,880.00
Sub - Total 28,280.00

b. Labor
Description Qty No. of Day Rate/Day Total
Safety Officer 1.0 20.0 600.00 12,000.00
Sub - Total 12,000.00
 Direct Cost 40,280.00
Indirect Cost
OCM
Profit 4,028.00
Tax 5,316.96
Direct + Indirect Cost 49,624.96
Unit Price 24,812.48 mo.
Total for Item B.7(1) 49,624.96

B.8(1) Traffic Management Qty.= 2.00 mo.

a. Materials/Labor/Equipment
Description QTY, UNIT UNIT COST AMOUNT
Traffic Management 2.00 mo. 12,500.00 25,000.00
Sub - Total 25,000.00

Direct Cost 25,000.00

Indirect Cost
OCM 1,250.00
Profit 2,500.00
Tax 3,450.00
Direct + Indirect Cost 32,200.00
Unit Price 16,100.00 mo.
Total for Item B.8(1) 32,200.00

B.9 Mobilization/Demobilization Qty.= 1.00 L.S.

a. Materials/Labor/Equipment
Description QTY, UNIT UNIT COST AMOUNT
Mobilization/Demobilization 1.00 L.S. 164,900.00 164,900.00
Sub - Total 164,900.00

Direct Cost 164,900.00

Indirect Cost
OCM
Profit
Tax 19,788.00
Direct + Indirect Cost 184,688.00
Unit Price 184,688.00 L.S.
Total for Item B.9 184,688.00

Total of Part B 279,806.24

100(1) Clearing and Grubbing Qty.= 0.330 ha.

a. Materials
Description QTY, UNIT UNIT COST AMOUNT

Sub - Total -

b. Labor
 Project Engineer 1.00 2.00 800.00 1,600.00
Foreman 1.00 2.00 700.00 1,400.00
Mason/Carpentry 1.00 2.00 600.00 1,200.00
Helper 5.00 2.00 450.00 4,500.00
Sub - Total 8,700.00

c. Equipment
Description QTY, UNIT UNIT COST AMOUNT

Sub - Total -

Direct Cost 8,700.00

Indirect Cost
OCM 435.00
Profit 870.00
Tax 1,200.60
Direct + Indirect Cost 11,205.60
Unit Price 33,956.36 ha.
Total for Item 100(1) 11,205.60

Surplus Common
102(2) Qty.= 774.36 cu.m.
Excavation

a. Materials
Description QTY, UNIT UNIT COST AMOUNT

Sub - Total -

b. Labor
Project Engineer 1.00 7.00 800.00 5,600.00
Foreman 1.00 7.00 700.00 4,900.00
Mason/Carpentry 1.00 7.00 600.00 4,200.00
Helper 3.00 7.00 450.00 9,450.00
Sub - Total 24,150.00

c. Equipment
Description QTY, UNIT UNIT COST AMOUNT
Backhoe 1.00 7.00 15,500.00 108,500.00
Dump truck 1.00 7.00 10,500.00 73,500.00
Sub - Total 182,000.00

Direct Cost 206,150.00

Indirect Cost
OCM 10,307.50
Profit 20,615.00
Tax 28,448.70
Direct + Indirect Cost 265,521.20
Unit Price 342.89 cu.m.
 ` Total for Item 102(2) 265,520.30

Embankment from
104(1)a Roadway Excavation Qty.= 59.93 cu.m.
(Common Soil)

a. Materials
Description QTY, UNIT UNIT COST AMOUNT

Sub - Total -

b. Labor
Project Engineer 1.00 1.00 800.00 800.00
Foreman 1.00 1.00 700.00 700.00
Mason/Carpentry 1.00 1.00 600.00 600.00
Helper 3.00 1.00 450.00 1,350.00
Sub - Total 3,450.00

c. Equipment
Description QTY, UNIT UNIT COST AMOUNT
Backhoe 1.00 0.25 15,500.00 3,875.00
Dump truck 1.00 0.25 10,500.00 2,625.00
Sub - Total 6,500.00

Direct Cost 9,950.00

Indirect Cost
OCM 497.50
Profit 995.00
Tax 1,373.10
Direct + Indirect Cost 12,815.60
Unit Price 213.84 cu.m.
` Total for Item 104(1)a 12,815.43

Sub Grade Preparation

105(1)a Qty.= 3,348.00 sq.m.
(Common Material)

a. Materials
Description QTY, UNIT UNIT COST AMOUNT

Sub - Total -

b. Labor
Project Engineer 1.00 3.00 800.00 2,400.00
Foreman 1.00 3.00 700.00 2,100.00
Mason/Carpentry 1.00 3.00 600.00 1,800.00
Helper 2.00 3.00 450.00 2,700.00
Sub - Total 9,000.00

c. Equipment
 Description QTY, UNIT UNIT COST AMOUNT
Road Grader 1.00 3.00 14,800.00 44,400.00
Road Roller 1.00 3.00 11,800.00 35,400.00
Sub - Total 79,800.00

Direct Cost 88,800.00

Indirect Cost
OCM 4,440.00
Profit 8,880.00
Tax 12,254.40
Direct + Indirect Cost 114,374.40
Unit Price 34.16 sq.m.
` Total for Item 105(1)a 114,367.68

Total of Part C 403,909.01

Aggregates Subbase
200(1) Qty.= 878.25 cu.m.
Course

a. Materials
Description QTY, UNIT UNIT COST AMOUNT
Item 200 878.25 cu.m. 1,000.00 878,250.00
Sub - Total 878,250.00

b. Labor
Project Engineer 1.00 3.00 800.00 2,400.00
Foreman 1.00 3.00 700.00 2,100.00
Mason/Carpentry 1.00 3.00 600.00 1,800.00
Helper 3.00 3.00 450.00 4,050.00
Sub - Total 10,350.00

c. Equipment
Description QTY, UNIT UNIT COST AMOUNT
Road Grader 1.00 3.00 14,800.00 44,400.00
Ware Truck 1.00 3.00 9,500.00 28,500.00
Road Roller 1.00 3.00 11,800.00 35,400.00
Sub - Total 108,300.00

Direct Cost 996,900.00

Indirect Cost
OCM 49,845.00
Profit 99,690.00
Tax 137,572.20
Direct + Indirect Cost 1,284,007.20
Unit Price 1,462.01 cu.m.
` Total for Item 200(1) 1,284,010.28

Total of Part D 1,284,010.28

 PCC Pavement
311(1)c1 (Unreinforced) 0.230m Qty.= 2,700.00 sq.m.
thk(14 days)

a. Materials
Description QTY, UNIT UNIT COST AMOUNT
Pre-mix with additives 621.00 cu.m. 8,300.00 5,154,300.00
Curing Compound 2.00 drum 16,000.00 32,000.00
Asphalt 4.00 bag 4,000.00 16,000.00
Sub - Total 5,202,300.00

b. Labor
Project Engineer 1.00 22.00 800.00 17,600.00
Foreman 1.00 22.00 700.00 15,400.00
Mason/Carpentry 5.00 22.00 600.00 66,000.00
Helper 18.00 22.00 450.00 178,200.00
Sub - Total 277,200.00

c. Equipment
Description QTY, UNIT UNIT COST AMOUNT
Concrete Cutter 1.00 17.00 1,500.00 25,500.00
Sub - Total 25,500.00

Direct Cost 5,505,000.00

Indirect Cost
OCM 275,250.00
Profit 550,500.00
Tax 759,690.00
Direct + Indirect Cost 7,090,440.00
Unit Price 2,626.09 sq.m.
` Total for Item311(1)c1 7,090,443.00

Total of Part E 7,090,443.00

Pipe Culverts - 610 mm dia.

500(1)b1 Class IV RCPC Qty.= 7.00 l.m.
a. Materials/Labor/Equipment
Description QTY, UNIT UNIT COST AMOUNT

Pipe Culverts - 610 mm dia.

Class IV RCPC 7.00 l.m. 4,500.00 31,500.00
Sub - Total 31,500.00

Direct Cost 31,500.00

Indirect Cost
OCM 1,575.00
Profit 3,150.00
Tax 4,347.00
 Direct + Indirect Cost 40,572.00
Unit Price 5,796.00 l.m.
Total for Item 500(1)b1 40,572.00

Pipe Culverts - 910 mm dia.

500(1)b3 Class IV RCPC Qty.= 7.00 l.m.
a. Materials/Labor/Equipment
Description QTY, UNIT UNIT COST AMOUNT
Pipe Culverts - 910 mm dia.
Class IV RCPC 7.00 l.m. 5,200.00 36,400.00
Sub - Total 36,400.00

Direct Cost 36,400.00

Indirect Cost
OCM 1,820.00
Profit 3,640.00
Tax 5,023.20
Direct + Indirect Cost 46,883.20
Unit Price 6,697.60 l.m.
Total for Item 500(1)b3 46,883.20

505(2)a Grouted Riprap - Class A Qty.= 135.00 cu.m.

a. Materials/Labor/Equipment
Description QTY, UNIT UNIT COST AMOUNT

Grouted Riprap - Class A 135.00 cu.m. 3,200.00 432,000.00

Sub - Total 432,000.00

Direct Cost 432,000.00

Indirect Cost
OCM 21,600.00
Profit 43,200.00
Tax 59,616.00
Direct + Indirect Cost 556,416.00
Unit Price 4,121.60 cu.m.
Total for Item 506(1) 556,416.00

Total of Part G 643,871.20

TOTAL BID COST 9,702,039.73

Prepared By:
CONTRACT I.D. NO. : 24GK0064
CONTRACT NAME: Construction of Road, Barangay Talotog, Municipality of Murcia,
Negros Occidental
LOCATION: Murcia, Negros Occidental

CASH FLOW BY QUARTER & PAYMENT SCHEDULE

60 Days Duration
Description 1st 2nd 3rd 4th
QUARTERLY % ACCOMPLISHMENT 25.00 25.00 25.00 25.00
PHYSICAL
ACCOMPLISHMENT QUARTERLY CUMULATIVE % 50.00
ACCOMPLISHMENT 25.00 75.00 100.00
QUARTERLY CASHFLOW 2,425,509.93 2,425,509.93 2,425,509.93 2,425,509.93
FINANCIAL
ACCOMPLISHMENT QUARTERLY CUMULATIVE CASH
FLOW 2,425,509.93 4,851,019.87 7,276,529.80 9,702,039.73
Total 9,702,039.73

Prepared By:
CONTRACT I.D. NO. : 24GK0064
CONTRACT NAME: Construction of Road, Barangay Talotog, Municipality of Murcia,
Negros Occidental
LOCATION: Murcia, Negros Occidental

BILL OF QUANTITIES

Pay
Amount
Item Description Unit Quantity Unit Price (Pesos)
(Pesos)
No.
Part B OTHER GENERAL REQUIREMENTS

Thirteen Thousand Two Hundred

Six Thousand Six Hundred
Ninety Three & 28/100 Pesos
B.5 Project Billboard/ Signboard ea. 2.00 Forty Six & 64/100 Pesos Only Only

6,646.64 13,293.28

Twenty Four Thousand Eight Forty Nine Thousand Six

Occupational Safety and Health Hundred Twelve & 48/100 Pesos Hundred Twenty Four & 96/100
B.7(1) mo. 2.00 Only Pesos Only
Program

24,812.48 49,624.96

Sixteen Thousand One Hundred Thirty Two Thousand Two

B.8(1) Traffic Management mo. 2.00 Pesos Only Hundred Pesos Only

16,100.00 32,200.00

One Hundred Eighty Four One Hundred Eighty Four

Thousand Six Hundred Eighty Thousand Six Hundred Eighty
B.9 Mobilization/Demobilization L.S. 1.00 Eight Pesos Only Eight Pesos Only

184,688.00 184,688.00

#NAME?
Total of Part B
279,806.24

Part C EARTHWORKS

Thirty Three Thousand Nine

Eleven Thousand Two Hundred
Hundred Fifty Six & 36/100
100(1) Clearing and Grubbing ha. 0.330 Five & 59/100 Pesos Only
Pesos Only

33,956.36 11,205.60

Two Hundred Sixty Five

Three Hundred Forty Two &
Surplus Common Thousand Five Hundred Twenty
102(2) cu.m. 774.36 89/100 Pesos Only
Excavation & 30/100 Pesos Only

342.89 265,520.30

Embankment from Two Hundred Thirteen & Twelve Thousand Eight Hundred
104(1)a Roadway Excavation cu.m. 59.93 84/100 Pesos Only Fifteen & 43/100 Pesos Only
(Common Soil)

213.84 12,815.43

Sub Grade Preparation
105(1)a
(Common Material)
One Hundred Fourteen Thousand
Thirty Four & 16/100 Pesos
Three Hundred Sixty Seven &
sq.m. 3,348.00 Only
68/100 Pesos Only

34.16 114,367.68

#NAME?
Total of Part C

403,909.01
Part D SUBBASE AND BASE COURSE

One Million Two Hundred

One Thousand Four Hundred
Aggregates Subbase Eighty Four Thousand Ten &
200(1) cu.m. 878.25 Sixty Two & 0/100 Pesos Only 28/100 Pesos Only
Course

1,462.01 1,284,010.28

#NAME?
Total of Part D

1,284,010.28
Part E SURFACE COURSES

Seven Million Ninety Thousand

PCC Pavement Two Thousand Six Hundred
Four Hundred Forty Three Pesos
311(1)c1 (Unreinforced) 0.230m sq.m. 2,700.00 Twenty Six & 8/100 Pesos Only Only
thk(14 days)

2,626.09 7,090,443.00

#NAME?
Total of Part E
7,090,443.00

Part G DRAINAGE AND SLOPE PROTECTION STRUCTURES

Forty Thousand Five Hundred

Pipe Culverts - 610 mm dia. #NAME?
Seventy Two Pesos Only
500(1)b1 l.m. 7.00
Class IV RCPC

5,796.00 40,572.00

Forty Six Thousand Eight

#NAME? Hundred Eighty Three & 20/100
Pipe Culverts - 910 mm dia.
500(1)b3 l.m. 7.00 Pesos Only
Class IV RCPC

6,697.60 46,883.20

Five Hundred Fifty Six Thousand

#NAME? Four Hundred Sixteen Pesos Only
505(2)a Grouted Riprap - Class A cu.m. 135.00

4,121.60 556,416.00

#NAME?
Total of Part G

643,871.20

Nine Million Seven Hundred

Two Thousand Thirty Nine &
GRAND TOTAL 73/100 Pesos Only
 GRAND TOTAL

9,702,039.73

Prepared By:
 Department of Public Works and Highways
CONTRACT I.D. NO. : 24GK0064
CONTRACT NAME: Construction of Road, Barangay Talotog, Municipality of Murcia,
Negros Occidental
LOCATION: Murcia, Negros Occidental

SUMMARY OF BID PRICES

( All Parts of Bill of Quantities or BOQ)

Total
Part No. Part Description
Amount
Part B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard/ Signboard 13,293.28
B.7(1) Occupational Safety and Health Program 49,624.96
B.8(1) Traffic Management 32,200.00
B.9 Mobilization/Demobilization 184,688.00
Total of Part B 279,806.24
Part C EARTHWORKS
100(1) Clearing and Grubbing
Surplus Common 11,205.60
102(2) Excavation
Roadway Excavation 265,520.30
104(1)a (Common
Sub GradeSoil)
Preparation 12,815.43
105(1)a (Common Material) 114,367.68
Total of Part C 403,909.01
Part D SUBBASE
Aggregates AND BASE COURSE
Subbase
200(1) Course 1,284,010.28
Total of Part D 1,284,010.28
Part E SURFACE COURSES
(Unreinforced) 0.230m
311(1)c1 thk(14 days) 7,090,443.00
Total of Part E 7,090,443.00
Part G DRAINAGE
Pipe CulvertsAND
- 610SLOPE PROTECTION STRUCTURES
mm dia.
500(1)b1 ClassCulverts
Pipe IV RCPC - 910 mm dia. 40,572.00
500(1)b3 Class IV RCPC 46,883.20
505(2)a Grouted Riprap - Class A 556,416.00
Total of Part G 643,871.20

Total of Amount P 9,702,039.73

Total of All Amounts in words
Nine Million Seven Hundred Two Thousand Thirty Nine & 73/100 Pesos Only

Name __________________________________________ in the capacity of ____________________

Signed _________________________________________ Date ______________________________
Duly authorized to sign the Bid for and behalf of ____________________________________________