Академический Документы
Профессиональный Документы
Культура Документы
Contract Name: CLUSTER 21 PROVISION OF TECHVOC WORKSHOP BUILDINGS/LABORATORIES FOR SENIOR HIGH
SCHOOL (BEFF-BATCH 2) IN THE FIRST DISTRICT OF ALBAY
DETAILED ESTIMATE
1. Construction of 4 Units Techvoc Workshop Buildings/Laboratories For Senior High School ( BEFF-Batch 2) San Jose NH
Malilipot, Albay
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
A. EARTHWORKS
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
13 days 2 unit concrete mixer 1,500.00 /day
13 days 2 unit concrete vibrator 1,000.00 /day
Cost of Equipment Expenses
C. Labor 13 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
5 days 2 unit concrete mixer 1,500.00 /day
5 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 5 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
4 days 2 unit concrete mixer 1,500.00 /day
4 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 4 days
1 Construction Foreman 450.00 /day
2 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
5 days 2 unit concrete mixer 1,500.00 /day
5 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 5 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
14 days 1 unit bar cutter 700.00 /day
14 days 1 unit bar bender 700.00 /day
Cost of Equipment Expenses
C. Labor 14 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 28 days
1 Construction Foreman 28 450.00 /day
8 Skilled laborer 28 350.00 /day
8 Common Laborer 28 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
PART C. FINISHING
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
1004 Hardware
Qty. 12.00 sets
80
A. Materials
12 sets Hardware 150.00 /set
Cost of Materials
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
estimated= 900.00 m3
A. Materials
203.00 bag Pozz. Cement 230.00 /bag
66.67 m3 sand 550.00 /cu.m
Materials Cost Php
Unit Cost
Item Cost Php
estimated= 1,426.62 m3
A. Materials
321.00 bag Pozz. Cement 230.00 /bag
105.68 m3 sand 550.00 /cu.m
Materials Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 4 days
1 Construction Foreman 4 450.00 /day
1 Skilled laborer 4 350.00 /day
1 Common Laborer 4 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
PART D. ELECTRICAL
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
1208 Miscellaneous Hardwares (GI Pipe Railings)
Qty. 4.00 lot
27
A. Materials
4 lot Miscellaneous Hardwares (GI Pipe Railings) 30,000.00 /ls
Cost of Materials
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Subtotal -1 Php
2. Construction of 2 Units Techvoc Workshop Buildings/Laboratories For Senior High School ( BEFF-Batch 2) Malilipot N
Malilipot, Albay
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
A. EARTHWORKS
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
7 days 2 unit concrete mixer 1,500.00 /day
7 days 2 unit concrete vibrator 1,000.00 /day
Cost of Equipment Expenses
C. Labor 7 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
3 days 2 unit concrete mixer 1,500.00 /day
3 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 3 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
2 days 2 unit concrete mixer 1,500.00 /day
2 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 2 days
1 Construction Foreman 450.00 /day
2 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
3 days 2 unit concrete mixer 1,500.00 /day
3 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 3 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
7 days 1 unit bar cutter 700.00 /day
7 days 1 unit bar bender 700.00 /day
Cost of Equipment Expenses
C. Labor 7 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 21 days
1 Construction Foreman 21 450.00 /day
8 Skilled laborer 21 350.00 /day
8 Common Laborer 21 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
PART C. FINISHING
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
1004 Hardware
Qty. 6.00 sets
40
A. Materials
6 sets Hardware 150.00 /set
Cost of Materials
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
estimated= 450.00 m3
A. Materials
102.00 bag Pozz. Cement 230.00 /bag
33.33 m3 sand 550.00 /cu.m
Materials Cost Php
Unit Cost
Item Cost Php
estimated= 713.31 m3
A. Materials
161.00 bag Pozz. Cement 230.00 /bag
52.84 m3 sand 550.00 /cu.m
Materials Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 4 days
1 Construction Foreman 4 450.00 /day
1 Skilled laborer 4 350.00 /day
1 Common Laborer 4 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
estimated= 285.16 m3
A. Materials
80.00 bag Pozz. Cement 230.00 /bag
11.88 m3 sand 550.00 /cu.m
7,415.00 pcs. CHB 10.50 /pc
1,425.80 kgs RSB 45.00 /kg
28.52 kgs #16 GI tie wire 75.00 /kg
Materials Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
PART D. ELECTRICAL
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Subtotal -2 Php
3. Construction of 1 Unit Techvoc Workshop Buildings/Laboratories For Senior High School ( BEFF-Batch 2) Sto. Doming
Sto. Domingo, Albay
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
PART III. Civil, Mechanical, Electrical & Sanitary/Plumbing Works
A. EARTHWORKS
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
4 days 2 unit concrete mixer 1,500.00 /day
4 days 2 unit concrete vibrator 1,000.00 /day
Cost of Equipment Expenses
C. Labor 4 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
2 days 2 unit concrete mixer 1,500.00 /day
2 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 2 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
900.1.c4 RC for Column, PC & Stiffeners
Qty. 7.47 cu.m.
Qty. 7.47 cu.m. 7.47
A. Materials:
B. Equipment Expenses:
1 days 2 unit concrete mixer 1,500.00 /day
1 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 1 days
1 Construction Foreman 450.00 /day
2 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
2 days 2 unit concrete mixer 1,500.00 /day
2 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 2 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
4 days 1 unit bar cutter 700.00 /day
4 days 1 unit bar bender 700.00 /day
Cost of Equipment Expenses
C. Labor 4 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
903.2 Forms and Falseworks
Qty. 249.87 sq.m.
Qty. 249.87 Sq.m
A. Materials
B. Labor 15 days
1 Construction Foreman 15 450.00 /day
8 Skilled laborer 15 350.00 /day
8 Common Laborer 15 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
PART C. FINISHING
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
1001.6.b Catch Basin
Qty. 7.00 unit
47
A. Materials
7.00 unit Catch Basin 1,500.00 /unit
Cost of Materials
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
1004 Hardware
Qty. 3.00 sets
20
A. Materials
3 sets Hardware 150.00 /set
Cost of Materials
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
estimated= 225.00 m3
A. Materials
51.00 bag Pozz. Cement 230.00 /bag
16.67 m3 sand 550.00 /cu.m
Materials Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
estimated= 356.66 m3
A. Materials
81.00 bag Pozz. Cement 230.00 /bag
26.42 m3 sand 550.00 /cu.m
Materials Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 4 days
1 Construction Foreman 4 450.00 /day
1 Skilled laborer 4 350.00 /day
1 Common Laborer 4 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
estimated= 142.58 m3
A. Materials
40.00 bag Pozz. Cement 230.00 /bag
5.94 m3 sand 550.00 /cu.m
3,708.00 pcs. CHB 10.50 /pc
712.90 kgs RSB 45.00 /kg
14.26 kgs #16 GI tie wire 75.00 /kg
Materials Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
PART D. ELECTRICAL
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
1208 Miscellaneous Hardwares (GI Pipe Railings)
Qty. 1.00 lot
7
A. Materials
1 lot Miscellaneous Hardwares (GI Pipe Railings) 10,000.00 /ls
Cost of Materials
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Subtotal -3 Php
4. Construction of 1 Unit Techvoc Workshop Buildings/Laboratories For Senior High School ( BEFF-Batch 2) Malinao NH
Malinao, Albay
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
A. EARTHWORKS
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
4 days 2 unit concrete mixer 1,500.00 /day
4 days 2 unit concrete vibrator 1,000.00 /day
Cost of Equipment Expenses
C. Labor 4 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
2 days 2 unit concrete mixer 1,500.00 /day
2 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 2 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
1 days 2 unit concrete mixer 1,500.00 /day
1 days 2 unit concrete vibrator 500.00 /day
Cost of Equipment Expenses
C. Labor 1 days
1 Construction Foreman 450.00 /day
2 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
900.1.c6 RC for Beams & Girders
Qty. 8.87 cu.m.
Qty. 8.87 cu.m. 8.87
A. Materials:
C. Labor 2 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Equipment Expenses:
4 days 1 unit bar cutter 700.00 /day
4 days 1 unit bar bender 700.00 /day
Cost of Equipment Expenses
C. Labor 4 days
1 Construction Foreman 450.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 15 days
1 Construction Foreman 15 450.00 /day
8 Skilled laborer 15 350.00 /day
8 Common Laborer 15 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
PART C. FINISHING
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
1004 Hardware
Qty. 3.00 sets
20
A. Materials
3 sets Hardware 150.00 /set
Cost of Materials
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
estimated= 225.00 m3
A. Materials
51.00 bag Pozz. Cement 230.00 /bag
16.67 m3 sand 550.00 /cu.m
Materials Cost Php
Unit Cost
Item Cost Php
estimated= 356.66 m3
A. Materials
81.00 bag Pozz. Cement 230.00 /bag
26.42 m3 sand 550.00 /cu.m
Materials Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 7 days
1 Construction Foreman 7 450.00 /day
6 Skilled laborer 7 350.00 /day
6 Common Laborer 7 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
B. Labor 4 days
1 Construction Foreman 4 450.00 /day
1 Skilled laborer 4 350.00 /day
1 Common Laborer 4 250.00 /day
Cost of Labor Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
estimated= 142.58 m3
A. Materials
40.00 bag Pozz. Cement 230.00 /bag
5.94 m3 sand 550.00 /cu.m
3,708.00 pcs. CHB 10.50 /pc
712.90 kgs RSB 45.00 /kg
14.26 kgs #16 GI tie wire 75.00 /kg
Materials Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
PART D. ELECTRICAL
1100(19) Conduits, Boxes and Fittings
Qty. 1.00 lot
7
A. Materials
1 lot Conduits, Boxes and Fittings 35,000.00 /lot
Cost of Materials
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Direct Cost
Indirect Cost
VAT/Tax
Unit Cost
Item Cost Php
Subtotal -4 Php
ROLA CONSTRUCTION
Name of Bidder
SUMMARY
MATERIALS
DESCRIPTION UNIT UNIT PRICE
LABOR
EQUIPMENT
Submitted by:
ROLA CONSTRUCTION
Name of Bidder
ABC 22,285,077.90 195CD
BID 22,060,472.82
difference 224,605.08 16,516,930.46
% drop 1.01%
IC 16.00%
TAX 12.00%
1,800.00
1,536.00
70.00
2,816.00
6,222.00
1,400.00
1,400.00
7,622.00
1,219.52
1,060.98
9,902.50
2,475.63
2,475.63
9,902.52
3,600.00
28,000.00
31,600.00
31,600.00
5,056.00
4,398.72
41,054.72
249.04
249.04
41,054.24
0.00
0.00
1,350.00
4,500.00
5,850.00
5,850.00
936.00
814.32
7,600.32
108.13
108.13
7,600.46
114,750.00
114,750.00
9,000.00
30,000.00
39,000.00
153,750.00
24,600.00
21,402.00
199,752.00
435.19
435.19
199,752.21
132,240.00
132,240.00
3,600.00
4,000.00
7,600.00
139,840.00
22,374.40
19,465.73
181,680.13
1,648.64
1,648.64
181,680.13
28,369.00
86,652.00
211,250.00
1,000.00
327,271.00
39,000.00
26,000.00
65,000.00
5,850.00
18,200.00
13,000.00
37,050.00
429,321.00
68,691.36
59,761.48
557,773.84
5,947.68
5,947.68
557,773.43
10,527.00
32,160.00
78,500.00
1,000.00
122,187.00
15,000.00
5,000.00
20,000.00
2,250.00
7,000.00
7,500.00
16,750.00
158,937.00
25,429.92
22,124.03
206,490.95
5,933.65
5,933.65
206,491.02
9,031.00
27,588.00
67,250.00
1,000.00
104,869.00
12,000.00
4,000.00
16,000.00
1,800.00
2,800.00
4,000.00
8,600.00
129,469.00
20,715.04
18,022.08
168,206.12
5,633.16
5,633.16
168,206.16
10,725.00
32,760.00
80,000.00
1,000.00
124,485.00
15,000.00
5,000.00
20,000.00
2,250.00
7,000.00
5,000.00
14,250.00
158,735.00
25,397.60
22,095.91
206,228.51
5,815.81
5,815.81
206,228.62
1,002,718.35
31,195.50
1,033,913.85
9,800.00
9,800.00
19,600.00
6,300.00
19,600.00
14,000.00
39,900.00
1,093,413.85
174,946.22
152,203.21
1,420,563.28
63.75
63.75
1,420,517.66
126,160.00
79,580.00
12,325.00
8,750.00
226,815.00
12,600.00
78,400.00
56,000.00
147,000.00
373,815.00
59,810.40
52,035.05
485,660.45
485.92
485.92
485,662.46
53,615.40
53,615.40
900.00
1,000.00
1,900.00
55,515.40
8,882.46
7,727.74
72,125.60
80.71
80.71
72,121.65
42,000.00
42,000.00
5,400.00
8,400.00
12,000.00
25,800.00
67,800.00
10,848.00
9,437.76
88,085.76
3,145.92
3,145.92
88,085.76
100,000.00
100,000.00
3,150.00
4,900.00
7,000.00
15,050.00
115,050.00
18,408.00
16,014.96
149,472.96
37,368.24
37,368.24
149,472.96
56,000.00
56,000.00
900.00
700.00
2,000.00
3,600.00
59,600.00
9,536.00
8,296.32
77,432.32
19,358.08
19,358.08
77,432.32
60,000.00
60,000.00
3,150.00
2,450.00
7,000.00
12,600.00
72,600.00
11,616.00
10,105.92
94,321.92
23,580.48
23,580.48
94,321.92
60,000.00
60,000.00
3,150.00
2,450.00
7,000.00
12,600.00
72,600.00
11,616.00
10,105.92
94,321.92
23,580.48
23,580.48
94,321.92
395,550.00
395,550.00
5,400.00
16,800.00
12,000.00
34,200.00
429,750.00
68,760.00
59,821.20
558,331.20
634.99
634.99
558,334.01
1,800.00
1,800.00
2,250.00
1,750.00
2,500.00
6,500.00
8,300.00
1,328.00
1,155.36
10,783.36
898.61
898.61
10,783.32
39,168.00
39,168.00
2,700.00
4,200.00
3,000.00
9,900.00
49,068.00
7,850.88
6,830.27
63,749.15
976.55
976.55
63,749.18
13,662.00
13,662.00
4,050.00
6,300.00
4,500.00
14,850.00
28,512.00
4,561.92
3,968.87
37,042.79
1,491.26
1,491.26
37,042.90
518,378.40
518,378.40
2,700.00
4,200.00
3,000.00
9,900.00
528,278.40
84,524.54
73,536.35
686,339.29
681.87
681.87
686,343.07
46,690.00
36,668.50
83,358.50
4,050.00
4,500.00
6,300.00
14,850.00
13,500.00
13,500.00
111,708.50
17,873.36
15,549.82
145,131.68
161.26
161.26
145,134.00
73,830.00
58,124.00
131,954.00
1,800.00
4,000.00
5,600.00
11,400.00
6,000.00
6,000.00
149,354.00
23,896.64
20,790.08
194,040.72
136.01
136.01
194,034.59
76,500.00
4,000.00
80,500.00
3,150.00
14,700.00
10,500.00
28,350.00
108,850.00
17,416.00
15,151.92
141,417.92
99.13
99.13
141,420.84
61,500.00
4,000.00
65,500.00
3,150.00
14,700.00
10,500.00
28,350.00
93,850.00
15,016.00
13,063.92
121,929.92
106.67
106.67
121,930.21
7,500.00
2,000.00
9,500.00
1,800.00
1,400.00
1,000.00
4,200.00
13,700.00
2,192.00
1,907.04
17,799.04
142.67
142.67
17,799.51
360,000.00
360,000.00
48,000.00
36,000.00
84,000.00
5,400.00
12,600.00
9,000.00
27,000.00
471,000.00
75,360.00
65,563.20
611,923.20
25,496.80
25,496.80
611,923.20
36,800.00
13,068.00
155,704.50
128,322.00
4,277.25
338,171.75
14,850.00
49,500.00
69,300.00
133,650.00
82,500.00
82,500.00
554,321.75
88,691.48
77,161.59
720,174.82
1,262.76
1,262.76
720,177.28
1,572,881.70
1,572,881.70
48,000.00
36,000.00
84,000.00
5,400.00
12,600.00
9,000.00
27,000.00
1,683,881.70
269,421.07
234,396.33
2,187,699.10
121.01
121.01
2,187,751.89
200,000.00
200,000.00
7,200.00
5,600.00
16,000.00
28,800.00
228,800.00
36,608.00
31,848.96
297,256.96
74,314.24
74,314.24
297,256.96
300,000.00
300,000.00
6,750.00
10,500.00
7,500.00
24,750.00
324,750.00
51,960.00
45,205.20
421,915.20
105,478.80
105,478.80
421,915.20
220,000.00
220,000.00
2,700.00
4,200.00
3,000.00
9,900.00
229,900.00
36,784.00
32,002.08
298,686.08
74,671.52
74,671.52
298,686.08
160,000.00
160,000.00
6,300.00
9,800.00
16,100.00
176,100.00
28,176.00
24,513.12
228,789.12
57,197.28
57,197.28
228,789.12
120,000.00
120,000.00
9,450.00
44,100.00
53,550.00
173,550.00
27,768.00
24,158.16
225,476.16
56,369.04
56,369.04 11,142,538.98
225,476.16 113,366.02
1.02%
11,029,172.96
900.00
768.00
70.00
1,408.00
3,146.00
1,400.00
1,400.00
4,546.00
727.36
632.80
5,906.16
2,953.08
2,953.08
5,906.16
1,800.00
14,000.00
15,800.00
15,800.00
2,528.00
2,199.36
20,527.36
249.03
249.03
20,527.54
0.00
0.00
900.00
3,000.00
3,900.00
3,900.00
624.00
542.88
5,066.88
144.15
144.15
5,066.87
57,375.00
57,375.00
4,500.00
15,000.00
19,500.00
76,875.00
12,300.00
10,701.00
99,876.00
435.19
435.19
99,876.11
66,120.00
66,120.00
1,800.00
2,000.00
3,800.00
69,920.00
11,187.20
9,732.86
90,840.06
1,648.64
1,648.64
90,840.06
14,184.50
43,332.00
105,750.00
1,000.00
164,266.50
21,000.00
14,000.00
35,000.00
3,150.00
9,800.00
7,000.00
19,950.00
219,216.50
35,074.64
30,514.94
284,806.08
6,073.92
6,073.92
284,806.11
5,263.50
16,080.00
39,250.00
1,000.00
61,593.50
9,000.00
3,000.00
12,000.00
1,350.00
4,200.00
4,500.00
10,050.00
83,643.50
13,382.96
11,643.18
108,669.64
6,245.38
6,245.38
108,669.61
4,515.50
13,800.00
33,750.00
1,000.00
53,065.50
6,000.00
2,000.00
8,000.00
900.00
1,400.00
2,000.00
4,300.00
65,365.50
10,458.48
9,098.88
84,922.86
5,688.07
5,688.07
84,922.89
5,362.50
16,380.00
40,000.00
1,000.00
62,742.50
9,000.00
3,000.00
12,000.00
1,350.00
4,200.00
3,000.00
8,550.00
83,292.50
13,326.80
11,594.32
108,213.62
6,103.42
6,103.42
108,213.64
501,359.40
15,598.10
516,957.50
4,900.00
4,900.00
9,800.00
3,150.00
9,800.00
7,000.00
19,950.00
546,707.50
87,473.20
76,101.68
710,282.38
63.75
63.75
710,259.15
126,160.00
79,580.00
12,325.00
8,750.00
226,815.00
9,450.00
58,800.00
42,000.00
110,250.00
337,065.00
53,930.40
46,919.45
437,914.85
876.29
876.29
437,917.16
26,808.00
26,808.00
900.00
1,000.00
1,900.00
28,708.00
4,593.28
3,996.15
37,297.43
83.48
83.48
37,298.86
21,000.00
21,000.00
5,400.00
8,400.00
12,000.00
25,800.00
46,800.00
7,488.00
6,514.56
60,802.56
4,343.04
4,343.04
60,802.56
50,000.00
50,000.00
3,150.00
4,900.00
7,000.00
15,050.00
65,050.00
10,408.00
9,054.96
84,512.96
42,256.48
42,256.48
84,512.96
28,000.00
28,000.00
900.00
700.00
2,000.00
3,600.00
31,600.00
5,056.00
4,398.72
41,054.72
20,527.36
20,527.36
41,054.72
30,000.00
30,000.00
3,150.00
2,450.00
7,000.00
12,600.00
42,600.00
6,816.00
5,929.92
55,345.92
27,672.96
27,672.96
55,345.92
30,000.00
30,000.00
3,150.00
2,450.00
7,000.00
12,600.00
42,600.00
6,816.00
5,929.92
55,345.92
27,672.96
27,672.96
55,345.92
198,000.00
198,000.00
5,400.00
16,800.00
12,000.00
34,200.00
232,200.00
37,152.00
32,322.24
301,674.24
686.18
686.18
301,672.18
900.00
900.00
2,250.00
1,750.00
2,500.00
6,500.00
7,400.00
1,184.00
1,030.08
9,614.08
1,602.35
1,602.35
9,614.10
19,584.00
19,584.00
2,700.00
4,200.00
3,000.00
9,900.00
29,484.00
4,717.44
4,104.17
38,305.61
1,173.58
1,173.58
38,305.65
6,831.00
6,831.00
4,050.00
6,300.00
4,500.00
14,850.00
21,681.00
3,468.96
3,018.00
28,167.96
2,267.95
2,267.95
28,167.94
259,189.20
259,189.20
2,700.00
4,200.00
3,000.00
9,900.00
269,089.20
43,054.27
37,457.22
349,600.69
694.64
694.64
349,598.42
23,460.00
18,331.50
41,791.50
2,250.00
2,500.00
3,500.00
8,250.00
7,500.00
7,500.00
57,541.50
9,206.64
8,009.78
74,757.92
166.13
166.13
74,758.50
37,030.00
29,062.00
66,092.00
900.00
2,000.00
2,800.00
5,700.00
3,000.00
3,000.00
74,792.00
11,966.72
10,411.05
97,169.77
136.22
136.22
97,167.09
39,000.00
4,000.00
43,000.00
3,150.00
14,700.00
10,500.00
28,350.00
71,350.00
11,416.00
9,931.92
92,697.92
129.95
129.95
92,694.63
31,500.00
4,000.00
35,500.00
3,150.00
14,700.00
10,500.00
28,350.00
63,850.00
10,216.00
8,887.92
82,953.92
145.14
145.14
82,951.86
4,500.00
2,000.00
6,500.00
1,800.00
1,400.00
1,000.00
4,200.00
10,700.00
1,712.00
1,489.44
13,901.44
222.85
222.85
13,901.38
180,000.00
180,000.00
48,000.00
36,000.00
84,000.00
5,400.00
12,600.00
9,000.00
27,000.00
291,000.00
46,560.00
40,507.20
378,067.20
31,505.60
31,505.60
378,067.20
18,400.00
6,534.00
77,857.50
64,161.00
2,139.00
169,091.50
7,650.00
25,500.00
35,700.00
68,850.00
42,500.00
42,500.00
280,441.50
44,870.64
39,037.46
364,349.60
1,277.70
1,277.70
364,348.93
515,254.35
515,254.35
48,000.00
36,000.00
84,000.00
5,400.00
12,600.00
9,000.00
27,000.00
626,254.35
100,200.70
87,174.61
813,629.66
90.01
90.01
813,649.90
70,000.00
70,000.00
5,400.00
4,200.00
12,000.00
21,600.00
91,600.00
14,656.00
12,750.72
119,006.72
59,503.36
59,503.36
119,006.72
100,000.00
100,000.00
3,600.00
5,600.00
4,000.00
13,200.00
113,200.00
18,112.00
15,757.44
147,069.44
73,534.72
73,534.72
147,069.44
70,000.00
70,000.00
2,700.00
4,200.00
3,000.00
9,900.00
79,900.00
12,784.00
11,122.08
103,806.08
51,903.04
51,903.04
103,806.08
80,000.00
80,000.00
3,150.00
4,900.00
8,050.00
88,050.00
14,088.00
12,256.56
114,394.56
57,197.28
57,197.28
114,394.56
50,000.00
50,000.00
3,150.00
14,700.00
17,850.00
67,850.00
10,856.00
9,444.72
88,150.72
44,075.36
44,075.36 5,571,269.48
88,150.72 62,577.94
1.12%
5,508,691.54
450.00
384.00
70.00
704.00
1,608.00
1,400.00
1,400.00
3,008.00
481.28
418.71
3,907.99
3,907.99
3,907.99
3,907.99
900.00
7,000.00
7,900.00
7,900.00
1,264.00
1,099.68
10,263.68
249.06
249.06
10,263.76
0.00
0.00
450.00
1,500.00
1,950.00
1,950.00
312.00
271.44
2,533.44
144.19
144.19
2,533.42
28,687.50
28,687.50
2,250.00
7,500.00
9,750.00
38,437.50
6,150.00
5,350.50
49,938.00
435.19
435.19
49,938.05
33,060.00
33,060.00
900.00
1,000.00
1,900.00
34,960.00
5,593.60
4,866.43
45,420.03
1,648.64
1,648.64
45,420.03
7,095.00
21,672.00
53,000.00
1,000.00
82,767.00
12,000.00
8,000.00
20,000.00
1,800.00
5,600.00
4,000.00
11,400.00
114,167.00
18,266.72
15,892.05
148,325.77
6,325.19
6,325.19
148,325.71
2,634.50
8,040.00
19,750.00
1,000.00
31,424.50
6,000.00
2,000.00
8,000.00
900.00
2,800.00
3,000.00
6,700.00
46,124.50
7,379.92
6,420.53
59,924.95
6,887.93
6,887.93
59,924.99
2,260.50
6,900.00
17,000.00
1,000.00
27,160.50
3,000.00
1,000.00
4,000.00
450.00
700.00
1,000.00
2,150.00
33,310.50
5,329.68
4,636.82
43,277.00
5,793.44
5,793.44
43,277.00
2,684.00
8,196.00
20,000.00
1,000.00
31,880.00
6,000.00
2,000.00
8,000.00
900.00
2,800.00
2,000.00
5,700.00
45,580.00
7,292.80
6,344.74
59,217.54
6,676.16
6,676.16
59,217.54
222,826.40
7,798.70
230,625.10
2,800.00
2,800.00
5,600.00
1,800.00
5,600.00
4,000.00
11,400.00
247,625.10
39,620.02
34,469.41
321,714.53
57.75
57.75
321,705.62
65,360.00
36,800.00
2,975.00
2,450.00
107,585.00
6,750.00
42,000.00
30,000.00
78,750.00
186,335.00
29,813.60
25,937.83
242,086.43
968.85
968.85
242,086.55
13,404.00
13,404.00
900.00
1,000.00
1,900.00
15,304.00
2,448.64
2,130.32
19,882.96
89.00
89.00
19,882.60
10,500.00
10,500.00
1,800.00
2,800.00
4,000.00
8,600.00
19,100.00
3,056.00
2,658.72
24,814.72
3,544.96
3,544.96
24,814.72
25,000.00
25,000.00
3,150.00
4,900.00
7,000.00
15,050.00
40,050.00
6,408.00
5,574.96
52,032.96
52,032.96
52,032.96
52,032.96
14,000.00
14,000.00
900.00
700.00
2,000.00
3,600.00
17,600.00
2,816.00
2,449.92
22,865.92
22,865.92
22,865.92
22,865.92
15,000.00
15,000.00
1,800.00
1,400.00
4,000.00
7,200.00
22,200.00
3,552.00
3,090.24
28,842.24
28,842.24
28,842.24
28,842.24
15,000.00
15,000.00
1,800.00
1,400.00
4,000.00
7,200.00
22,200.00
3,552.00
3,090.24
28,842.24
28,842.24
28,842.24
28,842.24
99,000.00
99,000.00
1,800.00
5,600.00
4,000.00
11,400.00
110,400.00
17,664.00
15,367.68
143,431.68
652.50
652.50
143,432.55
450.00
450.00
1,800.00
1,400.00
2,000.00
5,200.00
5,650.00
904.00
786.48
7,340.48
2,446.83
2,446.83
7,340.49
9,792.00
9,792.00
1,800.00
2,800.00
2,000.00
6,600.00
16,392.00
2,622.72
2,281.77
21,296.49
1,304.93
1,304.93
21,296.46
3,415.50
3,415.50
1,800.00
2,800.00
2,000.00
6,600.00
10,015.50
1,602.48
1,394.16
13,012.14
2,095.35
2,095.35
13,012.12
129,594.60
129,594.60
1,800.00
2,800.00
2,000.00
6,600.00
136,194.60
21,791.14
18,958.29
176,944.03
703.16
703.16
176,943.18
11,730.00
9,168.50
20,898.50
1,350.00
1,500.00
2,100.00
4,950.00
4,500.00
4,500.00
30,348.50
4,855.76
4,224.51
39,428.77
175.24
175.24
39,429.00
18,630.00
14,531.00
33,161.00
450.00
1,000.00
1,400.00
2,850.00
1,500.00
1,500.00
37,511.00
6,001.76
5,221.53
48,734.29
136.64
136.64
48,734.02
19,500.00
4,000.00
23,500.00
3,150.00
14,700.00
10,500.00
28,350.00
51,850.00
8,296.00
7,217.52
67,363.52
188.87
188.87
67,362.37
16,500.00
4,000.00
20,500.00
3,150.00
14,700.00
10,500.00
28,350.00
48,850.00
7,816.00
6,799.92
63,465.92
222.09
222.09
63,466.66
3,000.00
2,000.00
5,000.00
1,800.00
1,400.00
1,000.00
4,200.00
9,200.00
1,472.00
1,280.64
11,952.64
383.22
383.22
11,952.63
90,000.00
90,000.00
16,000.00
12,000.00
28,000.00
1,800.00
4,200.00
3,000.00
9,000.00
127,000.00
20,320.00
17,678.40
164,998.40
27,499.73
27,499.73
164,998.38
9,200.00
3,267.00
38,934.00
32,080.50
1,069.50
84,551.00
4,050.00
13,500.00
18,900.00
36,450.00
22,500.00
22,500.00
143,501.00
22,960.16
19,975.34
186,436.50
1,307.59
1,307.59
186,436.18
257,627.46
257,627.46
20,000.00
15,000.00
35,000.00
2,250.00
5,250.00
3,750.00
11,250.00
303,877.46
48,620.39
42,299.74
394,797.59
87.35
87.35
394,802.78
35,000.00
35,000.00
2,700.00
2,100.00
6,000.00
10,800.00
45,800.00
7,328.00
6,375.36
59,503.36
59,503.36
59,503.36
59,503.36
50,000.00
50,000.00
1,800.00
2,800.00
2,000.00
6,600.00
56,600.00
9,056.00
7,878.72
73,534.72
73,534.72
73,534.72
73,534.72
35,000.00
35,000.00
900.00
1,400.00
1,000.00
3,300.00
38,300.00
6,128.00
5,331.36
49,759.36
49,759.36
49,759.36
49,759.36
40,000.00
40,000.00
1,800.00
2,800.00
4,600.00
44,600.00
7,136.00
6,208.32
57,944.32
57,944.32
57,944.32
57,944.32
10,000.00
10,000.00
1,350.00
2,100.00
3,450.00
13,450.00
2,152.00
1,872.24
17,474.24
17,474.24
17,474.24
17,474.24 2,785,634.72
24,330.56
2,761,304.16 0.87%
450.00
384.00
70.00
704.00
1,608.00
1,400.00
1,400.00
3,008.00
481.28
418.71
3,907.99
3,907.99
3,907.99
3,907.99
900.00
7,000.00
7,900.00
7,900.00
1,264.00
1,099.68
10,263.68
249.06
249.06
10,263.76
0.00
0.00
450.00
1,500.00
1,950.00
1,950.00
312.00
271.44
2,533.44
144.19
144.19
2,533.42
28,687.50
28,687.50
2,250.00
7,500.00
9,750.00
38,437.50
6,150.00
5,350.50
49,938.00
435.19
435.19
49,938.05
33,060.00
33,060.00
900.00
1,000.00
1,900.00
34,960.00
5,593.60
4,866.43
45,420.03
1,648.64
1,648.64
45,420.03
7,095.00
21,672.00
53,000.00
1,000.00
82,767.00
12,000.00
8,000.00
20,000.00
1,800.00
5,600.00
4,000.00
11,400.00
114,167.00
18,266.72
15,892.05
148,325.77
6,325.19
6,325.19
148,325.71
2,634.50
8,040.00
19,750.00
1,000.00
31,424.50
6,000.00
2,000.00
8,000.00
900.00
2,800.00
3,000.00
6,700.00
46,124.50
7,379.92
6,420.53
59,924.95
6,887.93
6,887.93
59,924.99
2,260.50
6,900.00
17,000.00
1,000.00
27,160.50
3,000.00
1,000.00
4,000.00
450.00
700.00
1,000.00
2,150.00
33,310.50
5,329.68
4,636.82
43,277.00
5,793.44
5,793.44
43,277.00
2,684.00
8,196.00
20,000.00
1,000.00
31,880.00
6,000.00
2,000.00
8,000.00
900.00
2,800.00
2,000.00
5,700.00
45,580.00
7,292.80
6,344.74
59,217.54
6,676.16
6,676.16
59,217.54
222,826.40
7,798.70
230,625.10
2,800.00
2,800.00
5,600.00
1,800.00
5,600.00
4,000.00
11,400.00
247,625.10
39,620.02
34,469.41
321,714.53
57.75
57.75
321,705.62
65,360.00
36,800.00
2,975.00
2,450.00
107,585.00
6,750.00
42,000.00
30,000.00
78,750.00
186,335.00
29,813.60
25,937.83
242,086.43
968.85
968.85
242,086.55
13,404.00
13,404.00
900.00
1,000.00
1,900.00
15,304.00
2,448.64
2,130.32
19,882.96
89.00
89.00
19,882.60
10,500.00
10,500.00
1,800.00
2,800.00
4,000.00
8,600.00
19,100.00
3,056.00
2,658.72
24,814.72
3,544.96
3,544.96
24,814.72
25,000.00
25,000.00
3,150.00
4,900.00
7,000.00
15,050.00
40,050.00
6,408.00
5,574.96
52,032.96
52,032.96
52,032.96
52,032.96
14,000.00
14,000.00
900.00
700.00
2,000.00
3,600.00
17,600.00
2,816.00
2,449.92
22,865.92
22,865.92
22,865.92
22,865.92
15,000.00
15,000.00
1,800.00
1,400.00
4,000.00
7,200.00
22,200.00
3,552.00
3,090.24
28,842.24
28,842.24
28,842.24
28,842.24
15,000.00
15,000.00
1,800.00
1,400.00
4,000.00
7,200.00
22,200.00
3,552.00
3,090.24
28,842.24
28,842.24
28,842.24
28,842.24
99,000.00
99,000.00
1,800.00
5,600.00
4,000.00
11,400.00
110,400.00
17,664.00
15,367.68
143,431.68
652.50
652.50
143,432.55
450.00
450.00
1,800.00
1,400.00
2,000.00
5,200.00
5,650.00
904.00
786.48
7,340.48
2,446.83
2,446.83
7,340.49
9,792.00
9,792.00
1,800.00
2,800.00
2,000.00
6,600.00
16,392.00
2,622.72
2,281.77
21,296.49
1,304.93
1,304.93
21,296.46
3,415.50
3,415.50
1,800.00
2,800.00
2,000.00
6,600.00
10,015.50
1,602.48
1,394.16
13,012.14
2,095.35
2,095.35
13,012.12
129,594.60
129,594.60
1,800.00
2,800.00
2,000.00
6,600.00
136,194.60
21,791.14
18,958.29
176,944.03
703.16
703.16
176,943.18
11,730.00
9,168.50
20,898.50
1,350.00
1,500.00
2,100.00
4,950.00
4,500.00
4,500.00
30,348.50
4,855.76
4,224.51
39,428.77
175.24
175.24
39,429.00
18,630.00
14,531.00
33,161.00
450.00
1,000.00
1,400.00
2,850.00
1,500.00
1,500.00
37,511.00
6,001.76
5,221.53
48,734.29
136.64
136.64
48,734.02
19,500.00
4,000.00
23,500.00
3,150.00
14,700.00
10,500.00
28,350.00
51,850.00
8,296.00
7,217.52
67,363.52
188.87
188.87
67,362.37
16,500.00
4,000.00
20,500.00
3,150.00
14,700.00
10,500.00
28,350.00
48,850.00
7,816.00
6,799.92
63,465.92
222.09
222.09
63,466.66
3,000.00
2,000.00
5,000.00
1,800.00
1,400.00
1,000.00
4,200.00
9,200.00
1,472.00
1,280.64
11,952.64
383.22
383.22
11,952.63
90,000.00
90,000.00
16,000.00
12,000.00
28,000.00
1,800.00
4,200.00
3,000.00
9,000.00
127,000.00
20,320.00
17,678.40
164,998.40
27,499.73
27,499.73
164,998.38
9,200.00
3,267.00
38,934.00
32,080.50
1,069.50
84,551.00
4,050.00
13,500.00
18,900.00
36,450.00
22,500.00
22,500.00
143,501.00
22,960.16
19,975.34
186,436.50
1,307.59
1,307.59
186,436.18
257,627.46
257,627.46
20,000.00
15,000.00
35,000.00
2,250.00
5,250.00
3,750.00
11,250.00
303,877.46
48,620.39
42,299.74
394,797.59
87.35
87.35
394,802.78
35,000.00
35,000.00
2,700.00
2,100.00
6,000.00
10,800.00
45,800.00
7,328.00
6,375.36
59,503.36
59,503.36
59,503.36
59,503.36
50,000.00
50,000.00
1,800.00
2,800.00
2,000.00
6,600.00
56,600.00
9,056.00
7,878.72
73,534.72
73,534.72
73,534.72
73,534.72
35,000.00
35,000.00
900.00
1,400.00
1,000.00
3,300.00
38,300.00
6,128.00
5,331.36
49,759.36
49,759.36
49,759.36
49,759.36
40,000.00
40,000.00
1,800.00
2,800.00
4,600.00
44,600.00
7,136.00
6,208.32
57,944.32
57,944.32
57,944.32
57,944.32
10,000.00
10,000.00
1,350.00
2,100.00
3,450.00
13,450.00
2,152.00
1,872.24
17,474.24
17,474.24
17,474.24
17,474.24 2,785,634.72
24,330.56
2,761,304.16 0.87%
22,060,472.82 224,605.08
17
17
DPWH Albay 1st District Engineering Office 17FA0038
CLUSTER 21 PROVISION OF TECHVOC WORKSHOP BUILDINGS/LABORATORIES FOR SENIOR HIGH SCHOOL (BEFF-BATCH 2) IN THE FIRST DISTRICT OF ALBAY
Name of Project: CLUSTER 21 PROVISION OF TECHVOC WORKSHOP BUILDINGS/LABORATORIES FOR SENIOR HIGH SCHOOL (BEFF-BATCH 2) IN THE FIRST DISTRICT OF ALBAY
PARTICULAR %WT. 1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER
ACCOMPLISHMENT 100.00% 25.00% 25.00% 25.00% 25.00%
CASH FLOW 5,515,118.21 5,515,118.21 5,515,118.21 5,515,118.21
CUMMULATIVE ACCOMPLISHMENT 25.00% 50.00% 75.00% 100.00%
CUMMULATIVE CASH FLOW 5,515,118.21 11,030,236.42 16,545,354.63 PHP 22,060,472.82
Submitted by:
ROLA CONSTRUCTION
Name of Bidder
195CD