Aritao Project

Daang
Maharlika
(S00852LZ
)
K0225+45
0-
K0226+86
ERIC VAN P. SESBREÑO CONSTRUCTION ERIC VAN P. SESBREÑO CONSTRUCTION
0
Purok
Aritao, Nu2, Bonfal West, Bayombong, Nueva Vizcaya
eva
CONTRACT ID. Vizcaya
19BJ0035, Network Development-Road Widening-Primary Roads Daang Maharlika (S00852LZ)
NAME OF PROJECT: K0225+450-K0226+860 Aritao, Nueva Vizcaya
LOCATION: Aritao, Nueva Vizcaya
BILL OF QUANTITIES
T
Part No. Part Description O
T
A
A
LM
ITEM
DESCRIPTION UNIT QTY UNIT COST O
No. C
U
A.1.1(6) Provision of combined Field 16,726.50 O
###
N
S
T
Office, Laboratory and Living T
Quarters Building For The
Engineer SIXTEEN THOUSAND SEVEN HUNDRED
Month 5.00 TWENTY SIX PESOS AND 50/100
A.1.14(1) PROVISION OF PROGRESS ###
166.80
PHOTO
each 600.00
B.5 Project Billboard/ Sign Board ###
6,204.96
SIX THOUSAND EIGHT PESOS AND

each 2.00 51/100
B.7(1) Occupational Safety And Health ###
16,726.50
Program
TWENTY SEVEN THOUSAND EIGHT

HUNDRED SEVENTY SEVEN PESOS AND
Month 5.00 50/100
B.8 TRAFFIC MANAGEMENT ###
11,151.00
Month 5.00 50/100
B.9 MOBILIZATION/DEMOBILIZATION ###
111,510.00
L.S
ERIC VAN P. SESBREÑO CONSTRUCTION
5.00 50/100
19BJ0035,
Network
Developm
ent-Road
Widening-
Primary
Roads
Daang
Maharlika
(S00852LZ
)
K0225+45
0- Purok 2, Bonfal West, Bayombong, Nueva Vizcaya
K0226+86
0
Aritao, Nu
eva
R
E
D
T
H
NAME OF PROJECT: IF
R
I
FTV
19BJ0035, Network Development-Road Widening-Primary Roads Daang Maharlika (S00852LZ) IFY
E
IV
K0225+450-K0226+860 Aritao, Nueva Vizcaya N
V
E
T
LOCATION: Aritao, Nueva Vizcaya IH
E
N
M
O
E
S
ITU
E
LH
S
BILL OF QUANTITIES TLA
V
O
H
E
IU
N
O
N
S
O
D
Part No. Part Discription TNAUSS
Y
N
T
E
A
FD
H
V
IN
OR
E
TD
NV
E
N
TE
H
E
TE
R
100(3)a2 Individual Removal of Trees ### TE
715.82 H
H
E
R
H
E
(small b, 301-500mmØ) U
N
E
O
N
E
U
H
ONE HUNDRED THIRTY NINE THOUSAND TD S
U
R
THREE HUNDRED EIGHTY SEVEN PESOS H H
A
N
E
O
each 29.00 AND50/100 U
N
D
U
100(3)a3 Individual Removal of Trees ### D
598.58 N
R
S
ONE THOUSAND SEVEN HUNDRED
(small b, 501-750mmØ) each
ERIC VAN P. SESBREÑO CNSTRUCTION
6.00 NINETY SIX PESOS AND 24/100 D

E
TE
A
R
S
D
H
I
N
100(3)a4 Individual Removal of Trees ###
513.06 E
ONE THOUSAND SEVEN HUNDRED R
G
D
(small b, 751-900mmØ) each 7.00 NINETY SIX PESOS AND 24/100 D
V
E
H
E
IT
E
N
REMOVAL OF STRUCTURES & 111,200.00### E
N
G
IY
101(8) OBSTRUCTION (REMOVAL OF L.S 1.00 IN
TH
EXISTING
102(2) Surplus GUARDRAILS
Common Excavation ###
176.41 TG
HH
E
THREE HUNDRED NINETY SEVEN H
U
Y
O
I
cu.m 5,068.00 PESOS AND 09/100 TH
N
U
G
103(1)a Structure Excavation (Common ### Y
145.91 D
E
S
H
ONE HUNDRED SEVENTY THREE PESOS U R
Soil) IN
A
T
cu.m 3,226.00 AND 10/100 S
E
G
N
D
103(3) foundation fill ###
531.86 E D
H
D
P
R
THREE THOUSAND THREE HUNDRED
cu.m V
TE
177.00 NINETY EIGHT PESOS AND 63/100
E
S
E
S
D
N
E
IP
O
FV
E
G
S
P
E
S
H
O
E
N
TO
A
R
TTY
S
N
O
Y
D
Y
S
A
S
FN
E
7
IV
D
2O
A
N
E
/
U
N
E
71
N
R
20D
/5P
P 0
0E
E
1
0/
SS
01
OO
0S
S
0
A
A
N
N
D
D
376
857
//
11
00
00
Maharlika
(S00852LZ
)
K0225+45
0-
K0226+86
0
Purok
Aritao, Nu2, Bonfal West, Bayombong, Nueva Vizcaya
eva
BILL OF QUANTITIES
Part No.
103(6)a Pipe Culvert & Drain Excavation 601.78
ONE HUNDRED SEVENTY TWO PESOS ###

cu.m 26.00 AND 71/100
104(1)a Embankment From Roadway 388.81
Excavation Common Soil ###
cu.m 1,095.00 TWENTY THREE PESOS AND 25/100
105(1)a Subgrade Preparation (Common 12.97
Materials) sq.m 6,484.00 TEN PESOS AND 91/100
###
200(1) Aggregate Subbase course(250 ### O
456.79
mm thk) N
E
THREE HUNDRED SIXTY NINE PESOS
sq.m 3,249.00 AND 10/100 H
311(1)a PCCP Pavement- Unreinforced U
1,746.03###
150 mm thnk N
E
T
TWO THOUSAND THREE HUNDRED H
sq.m 4,275.00 TWENTY THREE PESOS AND 21/100 O
311(1)c1 PCCP Pavement- Unreinforced 1,577.58###
300 mm thnk N
E
T
TWO THOUSAND THREE HUNDRED H
sq.m 8,692.50 TWENTY THREE PESOS AND 21/100 O
404 (1)a Reinforcing Steel Bar Grade 40 55.44###
H
R
E
E
kgs 28,856.00 SIXTY ONE PESOS AND 89/100
405(1)a3 Structural Concrete Class A 4,693.45###
T
H
TEN THOUSAND FOUR HUNDRED
O
cu.m 708.25 SEVENTY FOUR PESOS AND 53/100
U
Purok 2, Bonfal West, Bayombong, Nueva Vizcaya

eva
BILL OF QUANTITIES
Part No.
500(1)a3 Pipe Culvert 910 dia. (36"dia.) ### T

5,689.18
H
R
SIX THOUSAND TWO HUNDRED E
ln.m 36.00 SEVENTY SIX PESOS AND 66/100 E
505(2)a Grouted Riprap Class A ###
4,296.63
S
I
THIRTY TWO THOUSAND SIX HUNDRED X
cu.m 69.00 SIXTY SIX PESOS AND 06/100
506(1) Stone Masonry ### H
3,148.80
O
U
S
A
SIX THOUSAND SEVEN HUNDRED N
cu.m 1,999.25 NINETY NINE PESOS AND 71/100 D
600(4) Curb and Gutter Cast In Place ### A
1,131.31
N
D
ONE THOUSAND FIVE HUNDRED THIRTY
m 515.00 NINE PESOS AND 60100 F
603(3)a1 metal guardrail ### O
3,354.02
ln.m 114.30
603(4)a Metal Beam end piece ###
7,837.92
each 4.00
612(1) Reflectorized Thermoplastic ### A
895.76
Pavement Markings (white) N
D
sq.m 428.00 F
O
TOTAL BID AMOUNT: ###

IN WORDS : FORTY TWO MILLION FIFTY FOUR THOUSAND TWO HUNDRED SIXTY EIGHT PESOS AND 25/100
Submitted By
e
: ERIC VAN P. SESBREÑO r
Name and Signature of Bidder/Bidder's Repre
Position : GENERAL
MANAGER
: ERIC VAN P. SESBREÑO CONSTRUCTION

Name of Bidder
43,375,601.11
-
43,375,601.11
100.00%
8%
5%
5%
-
E
Daang D
E
S
R
Maharlika O
N
IE
N
(S00852LZ X
D
E
) T
H
TH
K0225+45 O
H
W
U
0- U
O
E
N
K0226+86 S
U
N
D
A
S
0 TR
N
A
Y
Purok 2, Bonfal
Aritao, Nu West, Bayombong, NuevaEDNP Vizcaya
D
eva D
S
aSI
CONTRACT ID. Vizcaya S
ErI
TX
NAME OF PROJECT: V
W
tEO
19BJ0035, Network Development-Road Widening-Primary
X Roads Daang Maharlika
(S00852LZ) K0225+450-K0226+860 Aritao, Nueva
T Vizcaya
N P
LOCATION: Y
Aritao, Nueva Vizcaya H
E
D
E
H
U
S
O
S
BID PRICES e
LU
N
IO
N
E
N
D
S
sVDR
E
X
Part No. U
cERHPAN
N
E
D
NrDD
IE
U
ITEM TN
S TOTAL COST
DESCRIPTION UNIT QTY iTFDO
No. H
TR
O AMOUNT
pOW
5C
S
U
0O
A.1.1(6) Provision of combined Field ### E
tUER/DAS
Office, Laboratory and Living S
N
1Ti
N 83,632.50
Quarters Building For The A
TP
0D
E
Engineer oNYE0L
Month 5.00 D S
nE8SO
A.1.14(1) PROVISION OF PROGRESS ### V
0
O
IS
E
PHOTO /
N
X
N
1E
A
0 100,080.00
N
T0
H
P
each 600.00 D H
U
E
O
B.5 Project Billboard/ Sign Board ### N
S
9
U
D
O
6S
R
S
/A
E
1
N 12,409.92
D
A
0D
N
0
each 2.00 FD F
II
B.7(1) Occupational Safety And Health ###
F5V
Program S
T0E
U
Y
/
B
1H 83,632.50
O
0U
TN
0N
Month 5.00 O E
D
T
B.8 TRAFFIC MANAGEMENT ### R
A
P
E
LE
D
S
O
55,755.00
O
TF
S
E
Month 5.00 N
T
B.9 MOBILIZATION/DEMOBILIZATION H
### P
I
E
S
S 111,510.00
O
P
S
A
L.S 1.00 G
E
447,019.92
FOUR HUNDRED FORTY SEVEN
THOUSAND NINETEEN PESOS AND
92/100
IE
ent-Road V
N
E
Widening-
H
Primary H
U
Roads U
N
Daang N
D
D
R
Maharlika R
E
O
(S00852LZ FE
D
N
IE
) D
V
K0225+45 F
E
N
I
H
0-
IF
U
K0226+86 H
N
T
N
U
E
0 P
E
D
N
T
Purok Nu West, Bayombong, NuevaREDEYNa Vizcaya
2, Bonfal
Aritao,
eva O
R
rNEE
D
CONTRACT ID. Vizcaya P
It
E
DE
NAME OF PROJECT: LG
S Roads Daang Maharlika
H
TH
O Vizcaya
(S00852LZ) K0225+450-K0226+860 Aritao, NuevaE
U
H D
TS
V
LOCATION: Aritao, Nueva Vizcaya N
IE
iDRP
BID PRICES A
N
RsN
TEO
Part No. E
N
TS
DcEDEO
H
100(3)a2 Individual Removal of Trees ###
rO8
N S
S
H
2i
U
(small b, 301-500mmØ) E
P
/U
AS
pA1
V
E N 20,758.78
FE
S
0t
DN
IN
O
0R
D
each 29.00 E
V5i
TS
E
Y
100(3)a3 Individual Removal of Trees ### T8o
D
A
/
W
(small b, 501-750mmØ) H1n
FS
N O
U
ID
O
0 3,591.48
N
X
R
0H
each 6.00 D T0U
R
6N
Y
100(3)a4 Individual Removal of Trees ### E
P
/D
(small b, 751-900mmØ) D
E
1FR
IS
0E 3,591.42
TO
0V
D
each 7.00 S H
E
I
REMOVAL OF STRUCTURES & P
R
### A
P
OBSTRUCTION (REMOVAL OF E
TN
101(8) E
S
EXISTING GUARDRAILS Y
D
S
O
111,200.00
O
S
O
4
L.S 1.00 S S
N
1
102(2) Surplus Common Excavation ### U
E
/
A
B
1N
P
0D 894,045.88
TE
0
cu.m 5,068.00 O S
9T
O
103(1)a Structure Excavation (Common ### 1A
S
/L
Soil) 1
A
0O 470,705.66
N
0
F
cu.m 3,226.00 D
103(3) foundation fill ###
T8
H
6
I/
S
1 94,139.22
0
P
0
cu.m 177.00 A
G
E 1,598,032.44
ONE MILLION FIVE HUNDRED NINETY
EIGHT THOUSAND THIRTY TWO PESOS
AND 44/100
H
Network R
Developm E
E
ent-Road
S
Widening- H
I
Primary U
X
N
Roads D
H
Daang R
U
Maharlika O
E
N
N
D
(S00852LZ D
E
R
) E
E
K0225+45 TID
O
H
0- G
N
O
H
E
K0226+86 O
FU
TN
0 O
S
Y
TE
Purok Nu West, Bayombong, NuevaAUHRN Vizcaya
2, Bonfal
Aritao,
E
eva O
P
D
IE
U
CONTRACT ID. Vizcaya H
G
S
U
S
H
NAME OF PROJECT: A
O
N
E
TS Roads Daang Maharlika
N
D
(S00852LZ) K0225+450-K0226+860 Aritao, Nueva
V Vizcaya
D TR
LOCATION: Aritao, Nueva Vizcaya E
P
A
W
E
FN
E
BID PRICES N
E
D
S
ILD
Part No. FH
O
V
V
FO
U
S
E
7IE
U
N
8F
103(6)a Pipe Culvert & Drain Excavation ### R
D
A
H
/T
P
R
N
U
1Y
E
TN
E
D
0S 15,646.28
H
D
D
0O
S
cu.m 26.00 O 8
R
S
IU
F1
E
104(1)a Embankment From Roadway ### X
S
O
/D
A
Excavation Common Soil A
R
1
N
P
N
T0
S
D
425,746.95
E
D
Y
0E
cu.m 1,095.00 S V
9S
O
105(1)a Subgrade Preparation (Common ### E
7I
S
N
/X
Materials) T1
A
Y
0H
N
84,097.48
P
0U
D
E
sq.m 6,484.00 S N
S
E
200(1) Aggregate Subbase course(250 ### 7D
O
FV
9R
IS
mm thk) E
/F
E
N
1D
TA 1,484,110.71
0Y
N
P
0
N
D
sq.m E
3,249.00 IF
S
311(1)a PCCP Pavement- Unreinforced ### N
0
IO
E
3S
V
150 mm thnk
T/E
Y
1
A 7,464,278.25
0N
P
T0E
D
sq.m 4,275.00 H S
311(1)c1 PCCP Pavement- Unreinforced R
O
5
### S
E
S
8
300 mm thnk U
E
/
B
A
1
P
13,713,114.15
N
0
TE
D
0
O
sq.m 8,692.50 S
TO
4
404 (1)a Reinforcing Steel Bar Grade 40 ### A
S
4
L/
A
1
O
N
1,599,776.64
0
FD
0
kgs 28,856.00
T4
405(1)a3 Structural Concrete Class A ### H
5
I/
S
1 3,324,135.96
0
P
0
cu.m 708.25 A
G
E 28,110,906.42
TWENTY EIGHT MILLION ONE
HUNDRED TEN THOUSAND NINE
HUNDRED SIX PESOS AND 42/100
H
S
O
R
I
19BJ0035, U
E
X
S
Network E
A
Developm H
TN
U
ent-Road D
H
N
Widening- O
D
TU
Primary R
O
W
S
E
Roads N
O
A
D
E
Daang N
TD
H
Maharlika E
TU
H
IR
(S00852LZ H
N
O
G
O
) E
D
N
H
U
E
R
E
K0225+45 TS
E
S
0- Y
TA
D
H
E
K0226+86 N
H
U
V
N
D
O
0 N
E
IU
IN
D
Purok
Aritao, 2, Bonfal
Nu West, Bayombong, NuevaNSORN Vizcaya
E
eva N
TA
E
E
N
CONTRACT ID. Vizcaya TH
D
P
D
Y
O
E
NAME OF PROJECT: 19BJ0035, Network Development-Road Widening-Primary H
FS
U Roads Daang Maharlika
(S00852LZ) K0225+450-K0226+860 Aritao, Nueva TU
S Vizcaya
O
O
N
H
I
R
A
LOCATION: Aritao, Nueva Vizcaya S
D
R
TX
N
BID PRICES R
E
Y
D
A
E
P
Part No. N
D
E
D
IH
S
TO
U
500(1)a3 Pipe Culvert 910 dia. (36"dia.) 1G
H
N
### S
H
I8TD
/R
A
1E
TH
N
204,810.48
P
0D
Y
E
U
0E
ln.m 36.00 N S
IFO
6D
O
505(2)a Grouted Riprap Class A ### IN
G3
S
R
FE
H/
E
T1D
A
P
Y
0
N
296,467.47
TE
H
0
D
cu.m 69.00 U FS
H
N
O
I8
506(1) Stone Masonry ### S
D
U
0
R
R
T/
A
E
1
Y
N
D
P
6,295,238.40
0
D
E
0
S
cu.m 1,999.25 N S
E
3V
IO
600(4) Curb and Gutter Cast In Place ### 1
N
S
E
/N
E
1
TA 582,624.65
0N
Y
P
0E
D
m 515.00 FS
603(3)a1 metal guardrail IO
0
### V
2
S
E
/S
1U
A 383,364.49
P
0
B
N
E
0D
ln.m 114.30 S T
603(4)a O
O
Metal Beam end piece 9
### TS
2
A
/
A
L1
N
7,837.92
0
D
O
0
each 4.00 F
7
612(1) Reflectorized Thermoplastic ### 6T
Pavement Markings (white) /H
I1 383,385.28
0
S
0
sq.m 428.00 P
A
G
E 8,153,728.69
EIGHT MILLION ONE HUNDRED FIFTY

THREE THOUSAND SEVEN HUNDRED
TWENTY EIGHT PESOS AND 69/100
TOTAL BID AMOUNT: 38,309,687.47

THIRTY EIGHT MILLION THREE HUNDRED NINE THOUSAND SIX HUNDRED EIGHTY SEVEN
IN WORDS :
PESOS AND 47/100
Submitted By
: ERIC VAN P. SESBREÑO : November 29, 2018
Name and Signature of Bidder/Bidder's Repre
: GENERAL
Position MANAGER
: ERIC VAN P. SESBREÑO CONSTRUCTION

Name of Bidder
ABC 43,375,601.11
BID 38,309,687.47
DIFF 5,065,913.64
DOWN 11.68%
ocm 3%
profit 3%
vat 5%
-
ABC 39440483.22
38,309,687.47
0.9713290594
0.0286709406
19BJ0035,
ERICNetwork Development-
VAN P. SESBREÑO CONSTRUCTION
Road Widening-Primary Roads
Daang MaharlikaPurok 2, Bonfal West, Bayombong, Nueva Vizcaya
(S00852LZ)
K0225+450-K0226+860
CONTRACT ID. Aritao, Nueva Vizcaya
NAME OF PROJECT: 19BJ0035, Network Development-Road Widening-Primary Roads Daang Maharlika (S00852LZ) K0225+450-K0226+860 Ar
Vizcaya
SUMMARY SHEET
MATERIALS
Filling Materials (w/ 25 % shrinkage factor) P 350.00
Aggregates sub-base Course (w/ 25% shrikage factor) P 400.00
Reinforcing Steel Bars P 45.00
RSB P 45.00
Curing Compound P 50.00
Asphalt Sealant P 80.00
Steel Forms P 220.00
Sand P 600.00
Gravel P 650.00
Portland Cement P 260.00
Concrete Saw (Diamond Blade 14") P 6,500.00
Pipe Sleeve (2" dia.) P 260.00
Bar Cutter (Single Phase) P 280.00
#16 G.I. Tie Wire P 70.00
Assorted CWN P 65.00
Steel Forms P 220.00
Good Lumber P 45.00
Boulders P 600.00
Rope P 45.00
Grease/Tar P 60.00
Coco Lumber P 25.00
Thermoplastic Paint (white) P 320.00
Glass Beads P 280.00
Primer P 130.00
LPG (50 kgs) P 2,650.00
LPG (12 kgs) P 500.00
Calsumine P 15.00
Gravel fill P 400.00
weep holes P 80.00
FilterCloth P 85.00
910mmØ RCPC P 2,500.00
sand bedding P 400.00
Rope, 1" dia. P 45.00
Reflectorized Traffic Vest P 150.00
Traffic Cone, Banner, Straw, Flag P 40,000.00
Safety Helmet P 120.00
Safety Gloves P 35.00
Safety Shoes P 1,200.00
Marine Plywood P 385.00
Tarpauline P 550.00
Misc. Medicines P 2,500.00
Metal Beam GuardRail P 1,200.00
Bolt nut washer 5/8 x9" P 100.00
Bolt Nut Washer 5/8 x1" P 100.00
Concrete post P 500.00
Metal end piece P 1,500.00
EQUIPMENT
TRANSIT MIXER P 8,000.00
CONCRETE VIBRATOR P 700.00
BATCHING PLANT P 1,500.00
PAYLOADER P 8,000.00
CONCRETE SCREEDER P 500.00
WATER TANK TRUCK P 1,200.00
BULLDOZER P 10,000.00
ROADGRADER P 5,000.00
VIBRATORY ROLLER P 4,500.00
PRIME MOVER P 5,000.00
ONE BAGGER CONCRETE MIXER P 800.00
BAR CUTTER P 600.00
CARGO TRUCK P 8,000.00
APPLICATOR MACHINE P 1,800.00
KNEADING MACHINE P 1,500.00
PLATE COMPACTOR P 1,000.00
CONCRETE SAWBLADE P 1,000.00
BAR BENDER P 600.00
BOOM TRUCK P 7,000.00
CHAIN SAW P 500.00
DUMPTRUCK P 8,000.00
TOTAL STATION P 5,000.00
CONCRETE CUTTER P 1,000.00
SERVICE VEHICLE P 9,000.00
BACKHOE W BREAKER P 12,500.00
BACKHOE P 8,500.00
PNEUMATIC DRILLING MACHINE P 2,500.00
COMPRESSOR P 1,500.00
MAN POWER
PROJECT ENGINEER P 650.00
CONSTRUCTION FOREMAN P 500.00
SKILLED P 450.00
LABORER P 360.00
Submitted By : ERIC VAN P. SESBREÑO

Name and Signature of Bidder/Bidder's Representative :
Position : GENERAL MANAGER
Name of Bidder : ERIC VAN P. SESBREÑO CONSTRUCTION
Date : November 29, 2018
ABC 43,375,601.11
BID -
DIFF 43,375,601.11
DOWN 100.00%
ocm 3%
Z) K0225+450-K0226+860 Aritao, Nueva

profit 3%
vat 5%
DOWN #DIV/0!
DETAILED ESTIMATE SHEET
ITEM OF WORK: Provision of combined Field Office, Laboratory and Living Quarters Building For The Engineer
ITEM NO.: A.1.1(6)
QUANTITY: 5 months
A. DIRECT COST
I. Materials
Description Unit Quantity Unit Cost Amount
Provision of combined Field Office, Laboratory months 5.00 15,000.00 75,000.00
and Living Quarters Building For The Engineer
Total Material Cost 75,000.00
II. Labor
Position No. Days Rate/day Amount
NONE
Total Labor Cost -
III. Equipment
Type No. Days Rate/day Amount
NONE
Total Equipment Cost -
Total Direct Cost 75,000.00
B. INDIRECT COST
Percentage Cost
1. OCM 3.20% 2,400.00
2. Contractor's Profit 3.00% 2,250.00
3. Taxes 5.00% 3,982.50
4. Others
Total Indirect Cost 8,632.50
Total Cost 83,632.50

Total Bid 83,632.50
Unit months
Item Bid Cost 16,726.50
Annex 1 - A
19BJ0035, Network Development-Road Widening-Primary Roads Daang Maharlika (S00852LZ) K0225+450-K0226+860
NAME OF PROJECT: Aritao, Nueva Vizcaya
ITEM No. A.1.14(1)
ITEM OF WORK: PROVISION OF PROGRESS PHOTO
QUANTITY: 600 EACH
A. DIRECT COST
I. Materials
PROVISION OF PROGRESS PHOTO EACH 600.00 150.00 90,000.00
II. Labor
Total Labor Cost -
III. Equipment
-
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 2,880.00
3. Mob./Demob. 5.00% 4,500.00
4. Others
4. Others

Total Bid 100,080.00
Unit EACH
Item Bid Cost 166.80
-
38,226,054.97
Annex 1 - A
19BJ0035, Network Development-Road Widening-Primary Roads Daang Maharlika (S00852LZ) K0225+450-
NAME OF PROJECT: K0226+860 Aritao, Nueva Vizcaya
ITEM NO.: B.5
ITEM OF WORK: Project Billboard/ Sign Board
QUANTITY: 2 each
A. DIRECT COST
I. Materials
Project Billboard/ Sign Board each 2.00 5,000.00 10,000.00
II. Labor
Engineer 1.00 0.50 650.00 325.00
Foreman 1.00 0.50 500.00 250.00
Skilled 1.00 0.50 450.00 225.00
Laborer 2.00 0.50 360.00 360.00
Total Labor Cost 1,160.00
III. Equipment
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 357.12
2. Contractor's Profit 3.00% 334.80
3. Mob./Demob. 5.00% 558.00
4. Others
-

Total Bid 12,409.92
Unit each
Annex 1 - A
ITEM OF WORK: Occupational Safety And Health Program
ITEM NO.: B.7(1)
QUANTITY: 5 MONTHS
A. DIRECT COST
I. Materials
Personal Protective Equipments month 5.00 15,000.00 75,000.00
II. Labor
-
-
Total Labor Cost -
III. Equipment
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 2,400.00
3. Taxes 5.00% 3,982.50
4. Others

Total Bid 83,632.50
Unit MONTHS
Annex 1 - A
ITEM OF WORK: TRAFFIC MANAGEMENT
ITEM NO.: B.8
QUANTITY: 5 MONTHS
A. DIRECT COST
I. Materials
TRAFFIC MANAGEMENT month 5.00 10,000.00 50,000.00
II. Labor
-
-
Total Labor Cost -
III. Equipment
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 1,600.00
3. Taxes 5.00% 2,655.00
4. Others

Total Bid 55,755.00
Unit MONTHS
ITEM OF WORK: Mobilization/ Demobilization
ITEM NO.: B.9
QUANTITY: 1 L.S
A. DIRECT COST
I. Materials
Mobilization/ Demobilization lot 1 100,000.00 100,000.00
II. Labor
NONE
Total Labor Cost -
III. Equipment
NONE
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 3,200.00
3. Taxes 5.00% 5,310.00
4. Others
Total Cost 111,510.00 111,510.00

Unit L.S
Annex 1 - A
ITEM NO.: 100(3)a2
DESCRIPTION: Individual Removal of Trees (small b, 301-500mmØ)
QUANTITY: 29.00 each
A. DIRECT COST
I. Materials
Total Material Cost -
II. Labor
Engineer 1.00 4.00 650.00 2,600.00
Foreman 1.00 4.00 500.00 2,000.00
Laborer 3.00 4.00 360.00 4,320.00
III. Equipment
Type No. Days/Hours Rate Amount
Backhoe 1.00 0.50 10,000.00 5,000.00
Dump truck 1.00 0.50 8,000.00 4,000.00
Chain saw 1.00 0.50 500.00 250.00
Minor tools 446.00
Total Equipment Cost 9,696.00
A. DIRECT COST 18,616.00
B. INDIRECT COST
Percentage Cost
1. OCM 3.20% 595.71
3. Taxes 5.00% 988.51
4. Others

Total Bid 20,758.78
Unit each
NAME OF PROJECTAritao, Nueva Vizcaya
ITEM NO.: 100(3)a3
QUANTITY: 6.00 each
A. DIRECT COST
I. Materials
II. Labor
Engineer 1.00 0.50 650.00 325.00
Foreman 1.00 0.50 500.00 250.00
Laborer 3.00 0.50 360.00 540.00
III. Equipment
Backhoe 1.00 0.10 10,000.00 1,000.00
Dump truck 1.00 0.10 8,000.00 800.00
Chain saw 1.00 0.50 500.00 250.00
Minor tools 55.75
B. INDIRECT COST
Percentage Cost
1. OCM 3.20% 103.06
3. Taxes 5.00% 171.02
4. Others
Total Indirect Cost 370.70

Total Cost 3,591.45
Total Bid 3,591.48
Unit each
ITEM NO.: 100(3)a4
QUANTITY: 7.00 each
A. DIRECT COST
I. Materials
II. Labor
Engineer 1.00 0.50 650.00 325.00
Foreman 1.00 0.50 500.00 250.00
Laborer 3.00 0.50 360.00 540.00
III. Equipment
Backhoe 1.00 0.10 10,000.00 1,000.00
Dump truck 1.00 0.10 8,000.00 800.00
Chain saw 1.00 0.50 500.00 250.00
Minor tools 55.75
B. INDIRECT COST
Percentage Cost
1. OCM 3.20% 103.06
3. Taxes 5.00% 171.02
4. Others

Total Cost 3,591.45
Total Bid 3,591.42
Unit each
Annex 1 - A
ITEM No. 101(8)
ITEM OF WORK: REMOVAL OF STRUCTURES & OBSTRUCTION (REMOVAL OF EXISTING GUARDRAILS
QUANTITY: 1 L.S
A. DIRECT COST
I. Materials
REMOVAL OF STRUCTURES & OBSTRUCTION EACH 1.00 100,000.00 100,000.00
(REMOVAL OF EXISTING GUARDRAILS
II. Labor
Total Labor Cost -
III. Equipment
-
B. INDIRECT COST
%tage Cost
1. OCM 3% 3,200.00
2. Contractor's Profit 3% 3,000.00
3. Mob./Demob. 5% 5,000.00
4. Others
4. Others

Unit L.S
-
ITEM NO.: 102(2)
DESCRIPTION: Surplus Common Excavation
QUANTITY: 5,068.00 m3
A. DIRECT COST
I. Materials
-
II. Labor
Engineer 1.00 15.00 650.00 9,750.00
Foreman 1.00 15.00 500.00 7,500.00
Laborer 5.00 15.00 360.00 27,000.00
III. Equipment
Bulldozer 1.00 15.00 10,000.00 150,000.00
Payloader 1.00 15.00 8,000.00 120,000.00
Payloader-at disposal area 1.00 15.00 8,000.00 120,000.00
Dumptruck 2.00 15.00 8,000.00 240,000.00
Backhoe 1.00 15.00 8,500.00 127,500.00
B. INDIRECT COST
Percentage Cost
1. OCM 3.20% 25,656.00
3. Taxes 5.00% 42,572.93
4. Others

Unit m3
4.83
Annex 1 - A
19BJ0035, Network Development-Road Widening-Primary Roads Daang Maharlika
NAME OF PROJECT: (S00852LZ) K0225+450-K0226+860 Aritao, Nueva Vizcaya
ITEM NO.: 103(1)a
DESCRIPTION: Structure Excavation (Common Soil)
A. DIRECT COST
I. Materials
NONE
II. Labor
Engineer 1.00 15.00 650.00 9,750.00
Foreman 1.00 15.00 500.00 7,500.00
Laborer 6.00 15.00 360.00 32,400.00
III. Equipment
Backhoe 1.00 15.00 8,500.00 127,500.00
Dumptruck 2.00 15.00 8,000.00 240,000.00
Minor tools (10% of Labor) 4,965.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 13,507.68
3. Taxes 5.00% 22,414.31
4. Others

Unit cu.m.
Annex 1 - A
ITEM NO.: 103(3)
DESCRIPTION: foundation fill
QUANTITY: 177.00 m3
A. DIRECT COST
I. Materials
NONE
II. Labor
Engineer 1.00 3.00 650.00 1,950.00
Foreman 1.00 3.00 500.00 1,500.00
Laborer 6.00 3.00 360.00 6,480.00
III. Equipment
Backhoe 1.00 3.00 8,500.00 25,500.00
Dumptruck 2.00 3.00 8,000.00 48,000.00
Minor tools (10% of Labor) 993.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 2,701.54
3. Taxes 5.00% 4,482.86
4. Others

Total Bid 94,139.22
Unit cu.m.
Annex 1 - A
ITEM NO.: 103(6)a
DESCRIPTION: Pipe Culvert & Drain Excavation
QUANTITY: 26 m3
A. DIRECT COST
I. Materials
NONE
II. Labor
Engineer 1.00 0.50 650.00 325.00
Foreman 1.00 0.50 500.00 250.00
Laborer 6.00 0.50 360.00 1,080.00
III. Equipment
Backhoe 1.00 0.50 8,500.00 4,250.00
Dumptruck 2.00 0.50 8,000.00 8,000.00
Minor tools (10% of Labor) 165.50
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 450.26
3. Taxes 5.00% 703.53
4. Others

Total Bid 15,646.28
Unit cu.m.
15,646.40
Annex 1 - A
ITEM NO.: 104(1)a
DESCRIPTION: Embankment From Roadway Excavation Common Soil
A. DIRECT COST
I. Materials
NONE
II. Labor
Engineer 1.00 10.00 650.00 6,500.00
Foreman 1.00 10.00 530.00 5,300.00
Laborer 6.00 10.00 300.00 18,000.00
III. Equipment
Backhoe 1.00 10.00 8,500.00 85,000.00
Dumptruck 2.00 10.00 8,000.00 160,000.00
Spreading and Compaction:

Grader 1.00 10.00 5,000.00 50,000.00
Roller 1.00 10.00 4,500.00 45,000.00
Water Truck 1.00 10.00 1,200.00 12,000.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 12,217.60
3. Taxes 5.00% 20,273.58
4. Others

Unit m3
425,746.95
ITEM NO.: 105(1)a
DESCRIPTION: Subgrade Preparation (Common Materials)
A. DIRECT COST
I. Materials
NONE
II. Labor
Engineer 1.00 6.00 650.00 3,900.00
Foreman 1.00 6.00 500.00 3,000.00
Laborer 2.00 6.00 360.00 4,320.00
III. Equipment
Grader 1.00 6.00 5,000.00 30,000.00
Road Roller 1.00 6.00 4,500.00 27,000.00
Water Tank 1.00 6.00 1,200.00 7,200.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 2,413.44
3. Taxes 5.00% 4,004.80
4. Others

Total Bid 84,097.48
Unit sq.m
Item Bid Cost 12.97
Annex 1 - A
Item No/Description 200(1)
Unit of Measurement Aggregate Subbase course(250 mm thk)
A. DIRECT COST
I. Materials
aggregate subbase course cu.m. 3,249.00 400.00 1,299,600.00

(w/ 15% Shrinkage factor)
Total Material Cost 1,299,600.00
II. Labor
Engineer 1.00 2.50 650.00 1,625.00
Foreman 1.00 2.50 500.00 1,250.00
Laborer 6.00 2.50 360.00 5,400.00
.
III. Equipment
Type No. Days/Hrs Rate/day Amount
Grader 1.00 2.50 5,000.00 12,500.00
Road Roller 1.00 2.50 4,500.00 11,250.00
Water Truck 1.00 2.50 1,200.00 3,000.00
Total Direct Cost 1,334,625.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 42,708.00
3. Taxes 5.00% 66,731.25
4. Others
Total Cost 1,484,103.00

Total Bid 1,484,110.71
Unit cu.m.
Annex 1 - A
ITEM NO.: 311(1)a
DESCRIPTION: PCCP Pavement- Unreinforced 150 mm thnk
A. DIRECT COST
I. Materials
Portland Cement bag 15,390.0 260.00 4,001,400.00
Fine Aggregates cu.m. 320.63 600.00 192,375.00
Coarse Aggregates cu.m. 448.88 650.00 291,768.75
Rental of Steel Forms ln.m. 4,413.42 220.00 970,952.40
Concrete Saw Blade pc. 2.00 6,500.00 13,000.00
Reinforcing Steel Bars kgs. 3,920.00 45.00 176,400.00
Curing Compound ltr. 2,782.38 50.00 139,119.00
Asphalt Sealant ltr. 1,151.33 80.00 92,106.40
Pipe Sleeve, 1 1/2" dia. ln.m. 184.00 260.00 47,840.00
Grease/Tar lit 120.00 60.00 7,200.00
II. Labor
Engineer 1.00 25.00 650.00 16,250.00
Foreman 1.00 25.00 500.00 12,500.00
Mason/Steelman 6.00 25.00 450.00 67,500.00
Laborer 15.00 25.00 360.00 135,000.00
III. Equipment
Type No. Days/hours Rate Amount
Transit Mixer 1.00 25.00 8,000.00 200,000.00
Concrete Vibrator 1.00 25.00 700.00 17,500.00
Batching Plant 1.00 25.00 1,500.00 37,500.00
Payloader 1.00 25.00 8,000.00 200,000.00
Concrete Screeder 1.00 25.00 500.00 12,500.00
Water Truck 1.00 25.00 1,200.00 30,000.00
Concrete Saw 1.00 25.00 1,000.00 25,000.00
Bar cutter 1.00 25.00 600.00 15,000.00
Minor tools (5% of Labor) 11,562.50 11,562.50
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 214,799.17
3. Taxes 5.00% 335,623.70
4. Others
Total Cost 7,464,271.14

Total Bid 7,464,278.25
Unit sq.m.
Annex 1 - A
ITEM NO.: 311(1)c1
DESCRIPTION: PCCP Pavement- Unreinforced 300 mm thnk
A. DIRECT COST
I. Materials
Fine Aggregates cu.m. 1,303.88 600.00 782,325.00
Coarse Aggregates cu.m. 1,825.43 650.00 1,186,526.25
Rental of Steel Forms ln.m. 4,413.42 220.00 970,952.40
Concrete Saw Blade pc. 2.00 6,500.00 13,000.00
Reinforcing Steel Bars kgs. 3,920.00 45.00 176,400.00
Curing Compound ltr. 2,782.38 50.00 139,119.00
Asphalt Sealant ltr. 1,151.33 80.00 92,106.40
Pipe Sleeve, 1 1/2" dia. ln.m. 184.00 260.00 47,840.00
Grease/Tar lit 120.00 60.00 7,200.00
II. Labor
Engineer 1.00 25.00 650.00 16,250.00
Foreman 1.00 25.00 500.00 12,500.00
Mason/Steelman 6.00 25.00 450.00 67,500.00
Laborer 15.00 25.00 360.00 135,000.00
III. Equipment
Transit Mixer 1.00 25.00 8,000.00 200,000.00
Concrete Vibrator 1.00 25.00 700.00 17,500.00
Batching Plant 1.00 25.00 1,500.00 37,500.00
Payloader 1.00 25.00 8,000.00 200,000.00
Concrete Screeder 1.00 25.00 500.00 12,500.00
Water Truck 1.00 25.00 1,200.00 30,000.00
Concrete Saw 1.00 25.00 1,000.00 25,000.00
Bar cutter 1.00 25.00 600.00 15,000.00
Minor tools (5% of Labor) 11,562.50 11,562.50
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 394,622.77
3. Taxes 5.00% 616,598.08
4. Others
Total Indirect Cost 1,381,179.69
Total Cost 13,713,141.24

Total Bid 13,713,114.15
Unit sq.m.
2607.75
Annex 1 - A
ITEM NO.: 404 (1)a
DESCRIPTION: Reinforcing Steel Bar Grade 40
QUANTITY: 28,856.00 KG
A. DIRECT COST
I. Materials
Reinforcing Steel Bar Grade 40 KG 28,856.00 45.00 1,298,520.00
tie wire KG 72.14 70.00 5049.8
II. Labor
Engineer 1.00 15.00 650.00 9,750.00
Foreman 1.00 15.00 500.00 7,500.00
Mason/Steelman 6.00 15.00 450.00 40,500.00
Laborer 8.00 15.00 360.00 43,200.00
III. Equipment
Bar bender 1.00 15.00 600.00 9,000.00
Bar Cutter 1.00 15.00 600.00 9,000.00
Cargo Truck 1.00 2.00 8,000.00 16,000.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 46,032.63
3. Taxes 5.00% 71,925.99
4. Others
Total Cost 1,599,634.02

Total Bid 1,599,776.64
Unit KG
Item Bid Cost 55.44
192.3733
32.06222
Annex 1 - A
ITEM NO.: 405(1)a3
DESCRIPTION: Structural Concrete Class A
QUANTITY: 708.25 CU.M
A. DIRECT COST
I. Materials
plywood pcs 180.00 385.00 69,300.00
lumber bd-ft 9,203.43 45.00 414,154.13
assorted CWN kgs 104.00 65.00 6,760.00
II. Labor
Engineer 1.00 30.00 650.00 19,500.00
Foreman 1.00 30.00 500.00 15,000.00
Mason/Steelman 6.00 30.00 450.00 81,000.00
Laborer 15.00 30.00 360.00 162,000.00
III. Equipment
one bagger Concrete Mixer 2.00 30.00 800.00 48,000.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 95,658.67
3. Taxes 5.00% 149,466.67
4. Others
Total Cost 3,324,138.71

Total Bid 3,324,135.96
Unit Cu.m
4.721667
Annex 1 - A
ITEM NO.: 500(1)a3
DESCRIPTION: Pipe Culvert 910 dia. (36"dia.)
QUANTITY: 36.00 meter
A. DIRECT COST
I. Materials
Portland Cement bag 38.0 260.00 9,880.00
910mmØ RCPC pc. 36.00 2,500.00 90,000.00
Sand bedding cu.m. 6.00 400.00 2,400.00
II. Labor
Engineer 1.00 5.00 650.00 3,250.00
Foreman 1.00 5.00 500.00 2,250.00
Mason 4.00 5.00 450.00 9,000.00
Laborer 8.00 5.00 360.00 14,400.00
III. Equipment
Backhoe 1.00 5.00 8,500.00 42,500.00
Plate Compactor 1.00 5.00 1,000.00 5,000.00
Minor Tools 2,890.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 5,877.44
3. Taxes 5.00% 9,752.88
4. Others

Unit meter
Annex 1 - A
ITEM NO.: 505(2)a
DESCRIPTION: Grouted Riprap Class A
m3
QUANTITY: 69
A. DIRECT COST
I. Materials
Boulder cu.m. 69.00 600.00 41,400.00
Gravel fill cu.m. 8.00 400.00 3,200.00
Weep holes (PVC) ln.m 26.00 80.00 2,080.00
FilterCloth sq.m 8.00 85.00 680.00
Miscellaneous 1,616.30
II. Labor
Engineer 1.00 10.00 650.00 6,500.00
Foreman 1.00 10.00 500.00 5,000.00
Mason 5.00 10.00 450.00 22,500.00
Laborer 12.00 10.00 360.00 43,200.00
III. Equipment
One bagger 1.00 10.00 800.00 8,000.00
Water Truck 1.00 1.00 1,200.00 1,200.00
Backhoe(Wheel Type) 1.00 1.00 8,500.00 8,500.00
minor tools 10% 7,720.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 8,507.72
3. Taxes 5.00% 14,117.50
4. Others

Unit cu.m.
Annex 1 - A
ITEM NO.: 500(1)
DESCRIPTION: Stone Masonry
QUANTITY: 1999.25 m3
A. DIRECT COST
I. Materials
Boulder cu.m. 2,099.21 600.00 1,259,527.50
Gravel fill cu.m. 42.50 400.00 17,000.00
Weep holes (PVC) ln.m 660.00 80.00 52,800.00
FilterCloth sq.m 32.50 85.00 2,762.50
II. Labor
Engineer 1.00 55.00 650.00 35,750.00
Foreman 1.00 55.00 500.00 27,500.00
Mason 5.00 55.00 450.00 123,750.00
Laborer 12.00 55.00 360.00 237,600.00
III. Equipment
One bagger 1.00 55.00 800.00 44,000.00
Water Truck 1.00 55.00 1,200.00 66,000.00
Backhoe(Wheel Type) 1.00 55.00 8,500.00 467,500.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 180,654.43
3. Taxes 5.00% 299,773.44
4. Others
Total Cost 6,295,242.28

Total Bid 6,295,238.40
Unit cu.m.
Annex 1 - A
ITEM NO.: 600(4)
DESCRIPTION: Curb and Gutter Cast In Place
QUANTITY: 515.00 m
A. DIRECT COST
I. Materials
plywood pc 30.90 385.00 11,896.50
lumber bd-ft 1,478.05 45.00 66,512.25
assorted CWN kg 56.65 65.00 3,682.25
miscellaneous 50,000.00
II. Labor
Engineer 1.00 15.00 650.00 9,750.00
Foreman 1.00 15.00 500.00 7,500.00
Mason/Steelman 6.00 15.00 450.00 40,500.00
Laborer 15.00 15.00 360.00 81,000.00
III. Equipment
one bagger Concrete Mixer 1.00 15.00 800.00 12,000.00
Concrete Vibrator 1.00 15.00 1,200.00 18,000.00
Water truck 1.00 15.00 1,200.00 18,000.00
Minor tools 13,875.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 16,766.14
3. Taxes 5.00% 26,197.10
4. Others

Unit m
515
1.29
0.07
0.14
0.06
2.87
0.11
ITEM NO.: 603(a)
DESCRIPTION: metal guardrail
QUANTITY: 114.30 ln.m
A. DIRECT COST
I. Materials
Sand cu.m. 1.83 600.00 1,097.28
Gravel cu.m. 3.66 650.00 2,377.44
Metal Beam GuardRail ln.m 114.00 1,200.00 136,800.00
Plywood Marine pc. 30.00 380.00 11,400.00
Lumber bd-ft 914.40 45.00 41,148.00
assorted Cwn kgs 9.14 65.00 594.36
Bolt nut washer 5/8 x9" pc. 60.00 100.00 6,000.00
Bolt Nut Washer 5/8 x1" pc. 300.00 100.00 30,000.00
Concrete post pc. 60.00 500.00 30,000.00
II. Labor
Engineering 1.00 15.00 650.00 9,750.00
Foreman 1.00 15.00 500.00 6,750.00
Mason 2.00 15.00 450.00 13,500.00
Laborer 5.00 15.00 360.00 27,000.00
III. Equipment
One bagger mixer 1.00 5.00 800.00 4,000.00
Concrete Vibrator 1.00 2.00 1,200.00 2,400.00
Water truck 1.00 2.00 1,200.00 2,400.00
Cargo truck 1.00 1.00 8,000.00 8,000.00
Minor tools 2,850.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 11,001.40
3. Taxes 5.00% 18,255.45
4. Others
Total Item Cost 383,364.42

Unit cu.m.
Item Unit Cost 3,354.02
300
0.26 0.26
0.0008 0.016
0.001601 0.032
0.049891 1
0.013129 0.25
0.400175 8
0.004002 0.08
0.026258 0.5
0.131291 2
0.026258 3.75
Annex 1 - A
19BJ0035, Network Development-Road Widening-Primary Roads Daang
NAME OF PROJECT: Maharlika (S00852LZ) K0225+450-K0226+860 Aritao, Nueva Vizcaya
ITEM No. 603 (3)b
ITEM OF WORK: Metal Beam end piece
QUANTITY: 4.00 each
A. DIRECT COST
I. Materials
Metal Guardrail End Piece pc 4.0 1,500.00 6,000.00
II. Labor
Engineering Assistant 1.00 0.10 650.00 65.00
Foreman 1.00 0.10 500.00 45.00
Mason 1.00 0.10 450.00 36.00
Laborer 2.00 0.10 360.00 72.00
Total Labor Cost 218.00
III. Equipment
Cargo truck 1.00 0.10 8,000.00 800.00
Minor Tools 1.00 10.90
Total Equipment Cost 810.90
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 224.92
3. Taxes 5.00% 373.23
4. Others

Unit cu.m.
Item Unit Cost 1,959.48
ITEM NO.: 612(1)
DESCRIPTION: Reflectorized Thermoplastic Pavement Markings (white)
m2
QUANTITY: 428
A. DIRECT COST
I. Materials
Thermoplastic Paint (white) bag 143.5 320.00 45,920.00
Glass Beads bag 15 280.00 4,200.00
Primer liter 1,062.00 130.00 138,060.00
LPG (50kg) cyl. 2.00 2,650.00 5,300.00
LPG ( 12kg) cyl. 1.00 500.00 500.00
Calsumine kg 60 15.00 900.00
II. Labor
Engineer 1.00 8.00 700.00 5,600.00
Foreman 1.00 8.00 550.00 4,400.00
Mason 4.00 8.00 470.00 15,040.00
Laborer 10.00 8.00 330.00 26,400.00
III. Equipment
Cargo Truck 1.00 8.00 8,000.00 64,000.00
Applicator Machine 1.00 8.00 1,800.00 14,400.00
Kneading Machine 1.00 8.00 1,500.00 12,000.00
B. INDIRECT COST
%tage Cost
1. OCM 3.20% 11,002.01
3. Taxes 5.00% 18,256.46
4. Others

Unit m2
Item Unit Cost 895.76
Purok 2, Bonfal West, Bayombong, Nueva Vizcaya
NAME OF PROJECT: 19BJ0035, Network Development-Road Widening-Primary Roads Daang Maharlika (S00852LZ)
K0225+450-K0226+860 Aritao, Nueva Vizcaya
CASH FLOW BY QUARTER AND PAYMENT SCHEDULE
PARTICULAR 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter

% WT.
ACCOMPLISHMENT 25.00% 25.00% 25.00% 25.00%

CASH FLOW 9,577,421.87 9,577,421.87 9,577,421.87 9,577,421.87
CUMULATIVE ACCOMPLISHMENT 25.00% 50.00% 75% 100%
CUMULATIVE CASH FLOW 9,577,421.87 19,154,843.74 28,732,265.60 38,309,687.47
Submitted By : ERIC VAN P. SESBREÑO

Name and Signature of Bidder/Bidder's Representative :
Position : GENERAL MANAGER
Name of Bidder : ERIC VAN P. SESBREÑO CONSTRUCTION
Date : November 29, 2018

Aritao Project

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Aritao Project

Încărcat de

Drepturi de autor:

Formate disponibile

Daang

SIX THOUSAND EIGHT PESOS AND

TWENTY SEVEN THOUSAND EIGHT

6.00 NINETY SIX PESOS AND 24/100 D

ONE HUNDRED SEVENTY TWO PESOS ###

ERIC VAN P. SESBREÑO CONSTRUCTION

Purok 2, Bonfal West, Bayombong, Nueva Vizcaya

500(1)a3 Pipe Culvert 910 dia. (36"dia.) ### T

TOTAL BID AMOUNT: ###

: ERIC VAN P. SESBREÑO CONSTRUCTION

EIGHT MILLION ONE HUNDRED FIFTY

TOTAL BID AMOUNT: 38,309,687.47

: ERIC VAN P. SESBREÑO CONSTRUCTION

Submitted By : ERIC VAN P. SESBREÑO

Z) K0225+450-K0226+860 Aritao, Nueva

Total Material Cost 75,000.00

Total Labor Cost -

Total Equipment Cost -

Total Direct Cost 75,000.00

Total Indirect Cost 8,632.50

Total Cost 83,632.50

Total Material Cost 90,000.00

Total Labor Cost -

Total Equipment Cost -

Total Direct Cost 90,000.00

Total Direct Cost 10,080.00

Total Cost 100,080.00

Project Billboard/ Sign Board each 2.00 5,000.00 10,000.00

Total Material Cost 10,000.00

Total Labor Cost 1,160.00

Total Equipment Cost -

Total Direct Cost 11,160.00

Total Direct Cost 1,249.92

Total Cost 12,409.92

Total Material Cost 75,000.00

Total Labor Cost -

Total Equipment Cost -

Total Direct Cost 75,000.00

Total Indirect Cost 8,632.50

Total Cost 83,632.50

Total Material Cost 50,000.00

Total Labor Cost -

Total Equipment Cost -

Total Direct Cost 50,000.00

Total Indirect Cost 5,755.00

Total Cost 55,755.00

Total Material Cost 100,000.00

Total Labor Cost -

Total Equipment Cost -

Total Direct Cost 100,000.00

Total Indirect Cost 11,510.00

Total Cost 111,510.00 111,510.00

Total Material Cost -

Total Labor Cost 8,920.00

Total Equipment Cost 9,696.00

A. DIRECT COST 18,616.00

Total Indirect Cost 2,142.70

Total Material Cost -

Total Labor Cost 1,115.00

Total Equipment Cost 2,105.75

A. DIRECT COST 3,220.75

Total Indirect Cost 370.70

Total Material Cost -