buhi north central 2.5 59 0.1 14.

75
cagmaslog 2 93 0.15 27.9
igbac 4 50 0.15 30
salay 5 41 0.15 30.75
san frncisco 3 67 0.15 30.15
133.55
1200 /cu.m
rehabilitation of santiago footbridge nabua cam sur

wood works
20 pcs 3 x 5 x 10ftgood lumber
40 pcs 1 x 6 x 10ft good lumber
240 pcs u bolt 3/4
70 m 3/4 dia cable wire
180 m 1/8 dia cable wire
300 pcs clamp

concrete works
stairs
vol 1.2 0.1 1.2 1 2 0.288
0.25 0.3 1.2 2 2 0.36
0.648

6 bags cement
 1 cu.m gravel
0.5 cu.m sand
6 pcs 10mm x 6m rsb
2 kg tie wire

summary
portland pozzolan gravel sand
san vicent 280 45 20
sagrada bu 280 45 20
burocbusoc buhi 200 7 23
santa elen 280 45 20
san juan ir 150 22 10
santiago nabua 6 1 0.5
990 206 165 93.5
concreting of san vicente road buhi
vol 3 83 0.15 37.35

250 bags portland cement 225 56250

45 cu.m gravel 600 27000
20 cu.m sand 400 8000
materials 91250
labor 30000
121250
contract amnt 400000
tax 28000
cong 48000
ariglo 32000
bong 32000
net 260000
cost 121000
net 139000

concreting of sagrada buhi

vol 4 64 0.15 38.4

288 bags portland cement 225 64800

45 cu.m gravel 600 27000
20 cu.m sand 400 8000
99800
46080
145880
contract amnt 400000
tax 28000
cong 48000
ariglo 32000
bong 32000
net 260000 )
cost 150000
net 110000

const of line canal burocbusoc buhi

excavation 1 55 0.95 52.25

1 60 0.95 57
109.25 cu.m
chb wall 0.95 55 2 104.5
0.95 52 2 98.8
203.3 sq.m
 2500 pcs chb 5
100 bags cement
14 cu.m sand(mortar)
60 bags cement
6 cu.m sand(plasater)
100 pcs 10mm x 6mRSB
8 kg tie wire

concrete flooring 0.05 0.7 55 1.925

0.05 0.7 52 1.82
3.745 cu.m

30 bags cement
5 cu.m gravel
3 cu.m sand

rcpc
8 pcs culvert 0.9m dia
summary

chb wall
2500 pcs chb 5 10.5 26250
100 bags cement 225 22500
14 cu.m sand(mortar) 400 5600
60 bags cement 225 13500
6 cu.m sand(plasater) 400 2400
100 pcs 10mm x 6mRSB 135 13500
8 kg tie wire 60 480
flooring
30 bags cement 225 6750
5 cu.m gravel 600 3000
3 cu.m sand 400 1200

rcpc
8 pcs culvert 0.9m dia 2000 16000
111180

concreting of sta elena road nabua

vol 5 50.5 0.15 37.875

285 bags portland cement 225 64125

45 cu.m gravel 600 27000
20 cu.m sand 400 8000
99125
45450
 144575
contract amnt 400000
tax 28000
cong 48000
ariglo 32000
bong 32000
net 260000
cost 150000
net 110000

concreting of molave rd san juan iriga city

vol 4 33 0.15 19.8

150 bags portland cement 225 33750

22 cu.m gravel 600 13200
10 cu.m sand 400 4000
50950
23760
74710
contract amnt 200000
tax 14000
cong 24000
ariglo 16000
bong 16000
net 130000
cost 74710
net 55290

rehabilitation of santiago footbridge nabua cam sur

wood works
20 pcs 3 x 5 x 10ftgood lumber 1000 20000
40 pcs 1 x 6 x 10ft good lumber 400 16000
240 pcs u bolt 3/4
70 m 3/4 dia cable wire
180 m 1/8 dia cable wire
300 pcs clamp

concrete works
stairs
vol 1.2 0.1 1.2 1 2 0.288
0.25 0.3 1.2 2 2 0.36
0.648

6 bags cement
 1 cu.m gravel
0.5 cu.m sand
6 pcs 10mm x 6m rsb
2 kg tie wire

summary
portland pozzolan gravel sand vol
san vicent 280 45 20 37.35
sagrada bu 280 45 20 38.4
burocbusoc buhi 200 7 23
santa elen 280 45 20 37.8
san juan ir 150 22 10 19.8
santiago nabua 6 1 0.5
990 206 165 93.5 133.35 cu.m
jmc cleto 900,000.00 mesalucha 200,000.00 belmonte 800,000.00 nacario 850,000.00
sn vicente 378,168.00 378,168.00 san isidro 378,029.04 san roque 189,139.12 sanfrancisco 378,170.45 san nicolas 378,377.76
sagrada 378,871.00 378,871.00 del rosario 470,763.40 tindalo sta elena 378,241.43 san vicente 284,514.40
molave 189,470.40 189,470.40 848,792.44 662,892.16
st. elena 378,623.60 378,623.60 sitio baligang san nicolas 142,323.46
burocbusoc 378,126.73 378,126.73 805,215.62
santiago 189,256.21 150,046.06
con.amt 1,892,515.94 1,853,305.79 con.amt 848,792.44 con.amt 189,139.12 con.amt 756,411.88 con.amt 805,215.62
97.92 1,853,305.79 100 848,792.44 75.93% 143,613.33 100 756,411.88 82.32 662,885.71
5% 82,736.87 5% 37,892.52 5% 6,411.31 5% 33,768.39 5% 29,593.11
2% 33,094.75 2% 15,157.01 2% 2,564.52 2% 13,507.36 2% 11,837.24
15% 283,877.39 15% 127,318.87 15% 28,370.87 15% 113,461.78 15% 120,782.34 net
1,453,596.79 668,424.05 106,266.63 595,674.36 500,673.01

dayan 0.00 0.00

burocbusoc 378,126.73
100% 378,126.73
7% 23,632.92
total 354,493.81
cong 48,000.00
ariglo 24,000.00
bong 32,000.00
bac 8,000.00
ade 17,724.69
129,724.69
224,769.12
materials 111,953.00
labor
willy 32,000.00
excavation 20,000.00
 60,816.12
5pcs culvert 11,550.00
3pcs culvert 3,600.00
45,666.12
4,492,075.00

3,324,634.83

0.00
jmc cleto 900,000.00 mesalucha 200,000.00 belmonte 800,000.00 nacario 850,000.00
sn vicente 378,168.00 san isidro 378,029.04 san roque 189,139.12 sanfrancisco 378,170.45 san nicolas 378,377.76
sagrada 378,871.00 del rosario 470,763.40 tindalo sta elena 378,241.43 san vicente 284,514.40
molave 189,470.40 848,792.44 sitio baligang san nicolas 142,323.46
st. elena 378,623.60
burocbusoc 378,126.73
santiago 189,256.21 18.89% 4.21% 16.83% 17.92
1,892,515.94 CONTRACT AMOUNT 848,792.44 CONTRACT AMOUNT 189,139.16 CONTRACT AMOUNT 756,412.05 CONTRACT AMOUNT 805,233.54
0.15 283,877.39
0.05 12,673.10 Mobilization 127,318.87 28,370.87 0.15 113,461.81 0.15 120,785.03 15%
0.02 5,069.24 0.05 5,683.88 0.05 1,266.56 0.05 5,065.26 0.05 5,392.19 5%
266,135.05 0.02 2,273.55 0.02 506.62 0.02 2,026.10 0.02 2,156.88 2%
Net Mobilization 119,361.44 26,597.69 106,370.44 113,235.97
ariglo 72,000.00 ariglo 16,000.00 ariglo 64,000.00 ariglo 68,000.00
5%lic fee 6,365.94 5%lic fee 1,418.54 5%lic fee 5,673.09 5%lic fee 6,039.25
Deduction of JMC 78,365.94 17,418.54 69,673.09 jmc 74,039.25
Php 40,995.49 36,697.35 39,196.72
partial 50,000.00 partial 60,000.00 partial 20,000.00
payables to 90,995.49 9,179.15 96,697.35 59,196.72

additional deductions

performance bon 13,641.00 2,578.29 574.28 2,295.78 2,444.46

MTQC 7,600.00 1,435.64 319.96 1,279.08 1,361.92
tarpulin 2,000.00 1,000.00 2,000.00 3,000.00
BIDDING EXP.
bid docs. 5,000.00 1,511.20 7,525.13 336.80 2,231.04 1,346.40 6,921.26 1,433.60 8,249.98
3,000.00

29,241.00 83,470.36 6,948.00 89,776.07 50,954.35

less 21,750.00 bac less 19,300.00 BAC less 20,515.00 BAC
61,720.37 70,476.07 30,439.35
4,492,093.13

673,813.97
30,080.98
12,032.39
631,700.60

256,068.71
jmc dayan
sn vicente 378,168.00 378168 burocbuso 378126.7
sagrada 378,871.00 378871 1 378126.7
molave 189,470.40 189470.4 0.07 23632.92
st. elena 378,623.60 378623.6 total 354493.8
santiago 189,256.21 150046.1 cong 48000
1,514,389.21 ariglo 24000
tax 94,649.33 bong 32000
net 1,419,739.88 bac 8000
ade 17724.69
cong 192,000.00 129724.7
ariglo 96,000.00 224769.1
bong 128,000.00 materials 111953
bac 32,000.00 labor
ade 75,719.46 willy 32000
523,719.46 excavation 20000
net 896,020.42 60816.12
5pcs culver 11550 7650
project ex 502,594.00 3pcs culver 3600 3900
4,868.00 45666.12
32,830.00
540,292.00
net profit 355,728.42