LOCAL GOVERNMENT UNIT OF TINAMBAC, CAMARINES SURCONCRETING OF ROAD SECTION

Bgy. Buenavista, Tinambac, Camarines Sur

MDQR CONSTRUCTION & sup

LOT 25 BLK. 15 PARKVIEW VILLAGE , SAN FELIPE, NAGA CITY

Project Title: PROCUREMENT OF LABOR AND MATERIALS (LUMP SUM)- ACCESS ROAD CONCRETING
Location: CONSTRUCTION SCHEDULE AND S-CURV
Agrupacion Buenasuerte Road; Bgy GRS; Bgy. Cabinitan

1st
Quarter
ITEM

2 0.20 X 3.00 X 200M 792,517.94

3 0.20 X 3.00 X 160M 626,868.88
4 0.20 X 3.00 X 160M 626,868.88
TOTAL PROJECT COST 2,046,255.69

Prepapred by: date:

MA. DOLORES Q. RELUCIO February 05, 2016

Proprietor
MDQR CONSTRUCTION & SUPPLY
 LOCAL GOVERNMENT UNIT OF TINAMBAC, CAMARINES SURCONCRETING OF ROAD SECTION
Bgy. Buenavista, Tinambac, Camarines Sur

UCTION & supply

LLAGE , SAN FELIPE, NAGA CITY

LS (LUMP SUM)- ACCESS ROAD CONCRETING Contract Name: CONCRETING OF ROAD SECTIO
HEDULE AND S-CURVE Contract Location: Bgy. Buenavista, Tinambac, C

CASH FLO
2nd 3rd 4th
Quarter Quarter Quarter
PARTICULAR

ACCOMPLISHMENT
CASH FLOW
CUMULATIVE ACCOMPLISHMENT
CUMULATIVE CASH FLOW

Submitted by:

MA. DOLORES Q. RELUCIO

Name of the Representatve of the Bidder

PROPRIETOR
Position

MDQR CONSTRUCTION & SUPPLY

Name of the Bidder
 LOCAL GOVERNMENT UNIT OF TINAMBAC, CAMARINES SURCONCRETING OF ROAD SECTION
Bgy. Buenavista, Tinambac, Camarines Sur

Contract Name: CONCRETING OF ROAD SECTION

Contract Location: Bgy. Buenavista, Tinambac, Camarines Sur

CASH FLOW BY QUARTERLY AND PAYMENT SCHEDULE

PARTICULAR 1ST QUARTER 2ND QUARTER 3RD QUARTER

ACCOMPLISHMENT 20% 30% 30%

CASH FLOW 79,920.75 119,881.13 119,881.13
CUMULATIVE ACCOMPLISHMENT 20% 50% 80%
CUMULATIVE CASH FLOW 79,920.75 199,801.88 319,683.00

Date:

MA. DOLORES Q. RELUCIO 8-Sep-17

Name of the Representatve of the Bidder Date

PROPRIETOR
Position

MDQR CONSTRUCTION & SUPPLY

Name of the Bidder
 LOCAL GOVERNMENT UNIT OF TINAMBAC, CAMARINES SURCONCRETING OF ROAD SECTION
Bgy. Buenavista, Tinambac, Camarines Sur

MDQR CON
LOT 25 BLK. 15 P

Proposed Construction of Perimete

Brgy. Daang Lungsod, Placer , Masb

Y AND PAYMENT SCHEDULE

3RD QUARTER 4TH QUARTER

30% 20%
119,881.13 79,920.75
80% 100%
319,683.00 399,603.75
 LOCAL GOVERNMENT UNIT OF TINAMBAC, CAMARINES SURCONCRETING OF ROAD SECTION
Bgy. Buenavista, Tinambac, Camarines Sur

MDQR CONSTRUCTION & supply

LOT 25 BLK. 15 PARKVIEW VILLAGE , SAN FELIPE, NAGA CITY

Proposed Construction of Perimeter Fence at Placer District Jail (P-2)

Brgy. Daang Lungsod, Placer , Masbate

PERT/CPM
 LOCAL GOVERNMENT UNIT OF TINAMBAC, CAMARINES SURCONCRETING OF ROAD SECTION
Bgy. Buenavista, Tinambac, Camarines Sur

RUCTION & supply

W VILLAGE , SAN FELIPE, NAGA CITY

PERT/CPM
Project Title : CONCRETING OF ROAD SECTION at Bgy. Buenavista, Tinambac, Camarines Sur

DETAILED COST ESTIMATES

I. AGGREGATE BASE COURSE
est qty.= 36.25 cu.m
MATERIALS
Aggregate base course 42.00 cu.m @ 600.00 /cu.m =
PhP
LABOR
1 Civil Engineer 5.00 days @ 1,200.00 /day =
1 Foreman 5.00 days @ 450.00 /day =
10 Laborers 5.00 days @ 260.00 /day =

Direct Cost = PhP

OCM =
Profit =
Gov't Tax =
Total Item Cost : PhP
Unit Cost : PhP

II PORTLAND CEMENT CONCRETE PAVEMENT

est qty.= 362.50 sq.m
MATERIALS
Portland cement 421.00 bags @ 245.00 /bag =
G2 gravel 46.00 cu.m @ 1,200.00 /cu.m =
Sand 28.00 cu.m @ 850.00 /cu.m =
16mm RSB Dowel 8.00 pcs @ 340.00 /pc =
2"x6" Coco lumber 24.00 pcs @ 168.00 /pc =
2"x4" Coco lumber 24.00 pcs @ 112.00 /pc =
CWN 6.50 kls @ 82.00 /klo =

LABOR
1 Civil Engineer 13.00 days @ 1,200.00 /day =
1 Foreman 13.00 days @ 450.00 /day =
1 Mason /Carpenter 13.00 days @ 350.00 /day =
1 Mixer Operator 10.00 days @ 300.00 /day =
6 Laborers 13.00 days @ 260.00 /day =

EQUIPMENT
1 Concrete Mixer 10.00 days @ 1,480.00 /day =

Direct Cost = PhP

OCM =
Profit =
 Gov't Tax =
Total Item Cost : PhP
Unit Cost : PhP
SPL1 BILLBOARD
est qty.= 1.00 unit
MATERIALS
Tarpaulin Billboard 1.00 unit @ 1,100.00 /unit =
Coco Lumber 20.00 bd.f @ 14.00 /bd.f =
CWN 1.00 klo @ 82.00 /klo =

LABOR
1 Carpenter 1.00 day @ 350.00 /day =

Direct Cost = PhP

OCM =
Profit =
Gov't Tax =
Total Item Cost : PhP
Unit Cost : PhP

TOTAL BID AMOUNT = PhP

Total Unit Cost :

TOTAL PROJECT COST = PhP 399,603.

Submitted by :

MA. DOLORES Q. RELUCIO 8-Sep-17

Name of the Representatve of the Bidder Date

PROPRIETOR MDQR CONSTRUCTION & SUPPLY

Position Name of the Bidder
 DETAILED COST ESTIMATES
D.) Brgy Agao-ao, Ragay, Camarines Sur (Sta. 7+000 to Sta. 7+255

B. 5 Project Billboard
est qty.= 1.00 ea.
MATERIALS
Construction Billboard 1.00 ea. @ 3,500.00 /pc = PhP

Direct Cost = PhP

OCM =
Profit =
VAT =
Total Item Cost : PhP
Unit Cost : PhP

B. 7 Occupational Safety and Health Program

est qty.= 1.00 mo.
MATERIALS
LUMPSUM @ = PhP
LABOR = PhP

Direct Cost = PhP

OCM =
Profit =
VAT =
Total Item Cost : PhP
Unit Cost : PhP
102(2). Surplus Common Excavation
est qty.= 3,203.00 cu.m
EQUIPMENT
1 Backhoe 12.00 days @ 10,500.00 /day =
1 Dumptruck 12.00 days @ 7,500.00 /day =
LABOR PhP
1 Constrution Foreman 12.00 days @ 550.00 /day =
6 Skilled / Equipment Operator 12.00 days @ 370.00 /day =
12 Common Laborer 12.00 days @ 270.00 /day =
PhP
 Direct Cost = PhP
OCM =
Profit =
VAT =
Total Item Cost : PhP
Unit Cost : PhP
104a). Embankment
est qty.= 32.00 cu.m
MATERIALS
Embankment from 32.00 cu.m @ 650.00 /day =
roadway excavation PhP

LABOR
1 Constrution Foreman 7.00 days @ 550.00 /day =
4 Skilled Laborer 7.00 days @ 370.00 /day =
10 Common Laborer 7.00 days @ 270.00 /day =
PhP

Direct Cost = PhP

OCM =
Profit =
VAT =
Total Item Cost : PhP
Unit Cost : PhP

105(1). Subgrade Preparation (Common Material)

est qty.= 1,125.00 sq.m
EQUIPMENT
1 Motorized Road Grader 2.00 days @ 7,500.00 /day =
1 Vibratory Roller 1.00 days @ 7,000.00 /day =
PhP
LABOR
1 Constrution Foreman 4.00 days @ 550.00 /day =
4 Skilled Laborer 4.00 days @ 370.00 /day =
10 Common Laborer 4.00 days @ 270.00 /day =
PhP

Direct Cost = PhP

OCM =
Profit =
VAT =
Total Item Cost : PhP
Unit Cost : PhP
200. Aggregate Sub base Course
est qty.= 341.00 cu.m
MATERIALS
Subbase Course 341.00 cu.m @ 650.00 /cu.m = PhP
LABOR = PhP

Direct Cost = PhP

OCM =
Profit =
VAT =
Total Item Cost : PhP
Unit Cost : PhP
311(1). Portland Cement Concrete Pavement
est qty.= 900.00 cu.m
MATERIALS
Cement 155.00 cu.m @ 250.00 /cu.m =
 Gravel 135.00 cu.m @ 950.00 /cu.m =
Sand 89.00 cu.m @ 650.00 /cu.m =

Coco Lumber 220.00 ln @ 45.00 /ln =

CWN 22.00 kgs @ 75.00 /kgs =
PhP
LABOR PhP

Direct Cost = PhP

OCM =
Profit =
VAT =
Total Item Cost : PhP
Unit Cost : PhP
505(5). Grouted Riprap, Class A
est qty.= 10.00 cu.m
MATERIALS
Materials Cost @ =
PhP
LABOR
1 Constrution Foreman 3.00 days @ 550.00 /day =
3 Skilled / Equipment Operator 3.00 days @ 370.00 /day =
6 Common Laborer 3.00 days @ 270.00 /day =
PhP

Direct Cost = PhP

OCM =
Profit =
VAT =
Total Item Cost : PhP
Unit Cost : PhP

D. - TOTAL = PhP
D. - Total Unit Cost :

A. - Total Unit Cost : #REF!

B. - Total Unit Cost : #REF!
C. - Total Unit Cost : -
D. - Total Unit Cost : 28,559.00
Total Unit Cost : #REF!

A. - TOTAL = PhP #REF!

B. - TOTAL = PhP #REF!
C. - TOTAL = PhP -
D. - TOTAL = PhP 1,285,149.48
PROJECT COST PHP #REF!
Submitted by:

MA. DOLORES Q. RELUCIO Date: MARCH 09, 2016

Name of Representative of the Bidder

PROPRIETOR MDQR CONSTRUCTION & SUPPLY

Position Name of the Bidder
 25,200.00 218,780.00 45,669.00 3,305.00
25,200.00 70,880.00 30,446.00 -
14,800.00 19,028.75 -
6,000.00 -
2,250.00
13,000.00
21,250.00
45,397.20
46,450.00 218,780.00 45,669.00 30,378.05
6,967.50 70,880.00 30,446.00 21,293.75
4,645.00 14,800.00 19,028.75
2,903.13
60,965.63 63,304.92
1,451.00 53,439.38
33,262.87

103,145.00
55,200.00 104,751.83
23,800.00 567,254.82
2,720.00 24,112.56
4,032.00 2,400.96
2,688.00
533.00
192,118.00

15,600.00
5,850.00
4,550.00
3,000.00
20,280.00
49,280.00

14,800.00
14,800.00

256,198.00
38,429.70
25,619.80
 16,012.38
336,259.88
927.00
 1,451.00
60,965.63
25,866.00
1,100.00 336,259.88
2,378.00
280.00 2,378.25
82.00
1,462.00

350.00
350.00

1,812.00
271.80 173.00 77,968.99
181.20 419.00 201,310.20
113.25 2,033.00 128,085.55
2,378.25 2,569.00 231,211.11
2,378.00 5,807.00 5,807.03

1,551.00
399,603.75 1,050.00
4,756.00 24,112.00
2,400.00

399,603.75
4,373.25
64,974.00

574,869.96

177,966.29

953,393.49
2,970,836.19

1,942.00 57,645.00
2,155.00 47,922.21
17,025.00 391,588.89
2,435.00 2,435.18
 3,500.00

3,500.00
350.00
315.00
208.25
4,373.25
4,373.00

10,000.00
3,000.00

13,000.00
1,300.00
1,170.00
773.50
16,243.50
16,243.00

126,000.00
90,000.00
216,000.00
6,600.00
26,640.00
38,880.00
72,120.00
288,120.00
28,812.00
25,930.80
17,143.14
360,005.94
112.00

20,800.00
20,800.00

3,850.00
10,360.00
18,900.00
33,110.00

53,910.00
5,391.00
4,851.90
3,207.65
67,360.55
2,105.00

15,000.00
7,000.00
22,000.00

2,200.00
5,920.00
10,800.00
18,920.00

40,920.00
4,092.00
3,682.80
2,434.74
51,129.54
45.00

221,650.00
66,495.00

288,145.00
28,814.50
25,933.05
17,144.63
360,037.18
1,055.00

38,750.00
 128,250.00
57,850.00

9,900.00
1,650.00
236,400.00
70,920.00

307,320.00
30,732.00
27,658.80
18,285.54
383,996.34
426.00

23,776.00
23,776.00

1,650.00
3,330.00
4,860.00
9,840.00

33,616.00
3,361.60
3,025.44
2,000.15
42,003.19
4,200.00

1,285,149.48
28,559.00
 UNIT COST AMOUT IN PESO (PhP)
25,414.00 1,987,901.40
25,537.00 2,107,903.38
31,120.00 1,898,154.18
28,559.00 1,285,149.48
TOTAL PROJECT COST 7,279,108.44

Date: MARCH 09, 2016

MDQR CONSTRUCTION & SUPPLY

Name of the Bidder
`````````````````````````````````````````````
LOCAL GOVERNMENT UNIT OF TINAMBAC, CAMARINES SUR
CONCRETING OF R
Bgy. Buenavista, Tinambac, C

Name of Project : CONCRETING OF ROAD SECTION

Project Location : Bgy. Buenavista, Tinambac, Camarines Sur
ABC : PHP 350,000.44

BREAKDOWN of EXPENDITURES
ESTIMATED DIRECT COST INDIRECT COST

1.0 MATERIALS ON SITE 218,780.00 1.0 OCM

2.0 LABOR COSTS 70,880.00 2.0 PROFIT

3.0 EQUIPMENT EXPENSES 14,800.00 3.0 GOV'T TAXES

4.0 FUEL, LUBE & OIL -

SUB TOTAL = 304,460.00 SUB TOTAL =

TOTAL PROJECT COST PhP 399,603

Submitted by:

MA. DOLORES Q. RELUCIO August 08, 2017

Name of Representative of the Bidder Date

PROPRIETOR MDQR CONSTRUCTION & SUPPLY

Position Name of the Bidder
`

Submitted by:

MA. DOLORES Q. RELUCIO October 19, 2016

Name of Representative of the Bidder Date

PROPRIETOR MDQR CONSTRUCTION & SUPPLY

Position Name of the Bidder
 CONCRETING OF ROAD SECTION
Bgy. Buenavista, Tinambac, Camarines Sur

RES
DIRECT COST

45,669.00

30,446.00

19,028.75

95,143.75

399,603.75
 #REF!
-
5.00 -
-
-
214,314.17
314,800.16 #REF!
99,400.01
214,400.28
899,500.00
1,742,414.62
2,999,733.07 449,959.96
2,499,774.00
LOCAL GOVERNMENT UNIT OF TINAMBAC, CAMARINES SUR
CONCRETING OF
Bgy. Buenavista, Tinamba

Name of Project : CONCRETING OF ROAD SECTION

Project Location : Bgy. Buenavista, Tinambac, Camarines Sur
ABC : PHP 399,997.50

BILL OF QUANTITIES
UNIT
ITEM NO. DESCRIPTION QTTY UNIT
PRICE

I AGGREGATE BASE COURSE 36.25 cu.m. 1,681.81

PCCP PORTLAND CEMENT CONCRETE

II PAVEMENT 362.50 sq.m 927.61

SPL 1 BILLBOARD 1.00 unit 2,378.25

TOTAL PROJECT COST = PhP 399,603.

Submitted by:

MA. DOLORES Q. RELUCIO August 08, 2017

Name of Representative of the Bidder Date

PROPRIETOR MDQR CONSTRUCTION & SUPPLY

Position Name of the Bidder
`
 CONCRETING OF ROAD SECTION
Bgy. Buenavista, Tinambac, Camarines Sur

TOTAL
AMOUNT

60,965.63

336,259.88

2,378.25

399,603.75
 #REF!
-
5.00 -
-
-
214,314.17
314,800.16 #REF!
99,400.01
214,400.28
899,500.00
1,742,414.62
2,999,733.07 449,959.96
2,499,774.00