Scribd Logo
Upload

Welcome to Scribd!

  • 312 views

    New Ligao City Hall

    Uploaded by

    rrpenolio
    This document provides a detailed estimate for the construction of a new city hall building in Ligao City, Philippines. It includes costs for various construction materials and labor needed for: 1) Block works including concrete hollow blocks, cement, sand, rebar, and labor costs. 2) Reinforced concrete wall construction including cement, sand, gravel, rebar, equipment, and labor. 3) Plastering work including cement, sand, and labor costs. 4) Overhang ceiling including fiber cement boards, vents, metal framing, and labor. 5) Interior ceiling for the ground and second floors including similar materials to the overhang ceiling.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    New Ligao City Hall

    Uploaded by

    rrpenolio
    312 views45 pages
    This document provides a detailed estimate for the construction of a new city hall building in Ligao City, Philippines. It includes costs for various construction materials and labor needed for: 1) Block works including concrete hollow blocks, cement, sand, rebar, and labor costs. 2) Reinforced concrete wall construction including cement, sand, gravel, rebar, equipment, and labor. 3) Plastering work including cement, sand, and labor costs. 4) Overhang ceiling including fiber cement boards, vents, metal framing, and labor. 5) Interior ceiling for the ground and second floors including similar materials to the overhang ceiling.

    Original Description:

    New Ligao City Hall

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document provides a detailed estimate for the construction of a new city hall building in Ligao City, Philippines. It includes costs for various construction materials and labor needed for: 1) Block works including concrete hollow blocks, cement, sand, rebar, and labor costs. 2) Reinforced concrete wall construction including cement, sand, gravel, rebar, equipment, and labor. 3) Plastering work including cement, sand, and labor costs. 4) Overhang ceiling including fiber cement boards, vents, metal framing, and labor. 5) Interior ceiling for the ground and second floors including similar materials to the overhang ceiling.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    312 views45 pages

    New Ligao City Hall

    Uploaded by

    rrpenolio
    This document provides a detailed estimate for the construction of a new city hall building in Ligao City, Philippines. It includes costs for various construction materials and labor needed for: 1) Block works including concrete hollow blocks, cement, sand, rebar, and labor costs. 2) Reinforced concrete wall construction including cement, sand, gravel, rebar, equipment, and labor. 3) Plastering work including cement, sand, and labor costs. 4) Overhang ceiling including fiber cement boards, vents, metal framing, and labor. 5) Interior ceiling for the ground and second floors including similar materials to the overhang ceiling.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 45

    Republic of the Philippines

    Province of Albay
    CITY OF LIGAO

    Contract Name: Construction of New Ligao City Hall Building (Phase II)

    Location of the Contract: San Jose St. Extension, Binatagan, Ligao City

    DETAILED ESTIMATE

    I Block works
    Qty. 8,232.00 sq.m

    estimated= 8,232.00 m3
    A. Materials
    108,065.00 pcs CHB (4"/6") 16.50
    4,542.00 bags Portland Cement 250.00
    376.00 cu.m. Washed Sand 550.00
    13,770.00 kgs. 10mm dia. x 6.00m - 45.00
    276.00 kgs. #16 G.I. Tie Wire 70.00
    Materials Cost

    B. Labor 4,310 hr
    1.00 Construction Foreman 4,310.00 71.02
    2.00 Skilled Laborer 4,310.00 51.51
    1.00 Laborers 4,310.00 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    II Reinforced Concrete Wall


    Qty. 49.30 cu.m.
    Qty. 49.30 cu.m. 49.30
    A. Materials:

    469.00 bag Portland Cement 250.00


    24.64 cu.m. sand 550.00
    49.30 cu.m. Crushed Gravel 1,200.00
    113,971.00 kg 10mm dia x 6m 45.00
    5,100.00 kg 12mm dia x 6m 45.00
    3,541.00 kg 12mm dia x 7.5m 45.00
    48,324.00 kg 16mm dia x 6m 45.00
    41,852.00 kg 16mm dia x 7.5m 45.00
    55,068.00 kg 20mm dia x 7.5m 45.00
    5,358.00 kg #16 GI tie wire 70.00
    Cost of Materials

    B. Equipment Expenses:
    26.05 hr 1 unit one bagger mixer 172.00
    26.05 hr 1 unit concrete vibrator 148.88
    2,247.00 hr 1 unit bar cutter 1,758.00
    2,247.00 hr 1 unit bar bender 400.00
    Cost of Equipment Expenses

    C. Labor 174.41 hr
    1 Construction Foreman 71.02
    4 Skilled Laborer 51.51
    12 Common Laborer 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    III Plastering
    Qty. 306.00 cu.m.
    Qty. 12,240.00 sq.m

    estimated= 12,240.00 m3
    A. Materials
    4,076.00 bag Portland Cement 250.00
    336.56 m3 sand 550.00
    Materials Cost

    B. Labor 2,577.00 hr
    2.00 Mason 2,577.00 51.51
    2.00 Laborer 0.00 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax
    Unit Cost
    Item Cost

    IV Overhang Ceiling
    Qty. 1.00 lot
    Qty. 228.25 sq.m.
    1,522
    A. Materials
    80.00 pcs Fiber Cement Ceiling Board (1.2m x 2.4m) 480.00
    11.00 pcs Ceiling Vent with Insect Screen (0.3m x 1.2m) 400.00
    115.00 pcs 12mm x 38mm x 5m x 0.8mm thk Metal Double Furri 350.00
    44.00 pcs 12mm x 38mm x 5m x 0.8mm thk Carrying Channel 275.00
    46.00 pcs 12mm x 38mm x 5m x 0.8mm thk Carrying Wall Angl 85.00
    229.00 pcs Suspension Rod Hanger with Adjustment Springs 10.00
    247.00 pcs Preformed Wire Clip 6.00
    1,682.00 pcs Foundation Tox 2.00
    2,413.00 pcs Blind Rivets 2.00
    51.00 pcs Steel Angle 12.00
    51.00 bd.ft. Wooden Frame (25mm x 75mm) 50.00
    Cost of Materials

    C. Labor 97.00 hr
    3 Carpenter 51.51
    2 Laborer 97.00 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    V Interior Ceiling (Ground floor & Second floor)


    Qty. 1.00 lot
    Qty. 913.01 sq.m.
    6,087
    A. Materials
    319.00 pcs Fiber Cement Ceiling Board (1.2m x 2.4m) 480.00
    41.00 pcs Ceiling Vent with Insect Screen (0.3m x 1.2m) 400.00
    458.00 pcs 12mm x 38mm x 5m x 0.8mm thk Metal Double Furri 350.00
    173.00 pcs 12mm x 38mm x 5m x 0.8mm thk Carrying Channel 275.00
    183.00 pcs 12mm x 38mm x 5m x 0.8mm thk Carrying Wall Angl 85.00
    915.00 pcs Suspension Rod Hanger with Adjustment Springs 10.00
    986.00 pcs Preformed Wire Clip 6.00
    6,725.00 pcs Foundation Tox 2.00
    9,650.00 pcs Blind Rivets 2.00
    204.00 pcs Steel Angle 12.00
    204.00 bd.ft. Wooden Frame (25mm x 75mm) 50.00
    Cost of Materials

    C. Labor 387.00 hr
    3 Carpenter 51.51
    2 Laborer 387.00 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    VI Floor & Wall Tiles


    Qty. 1.00 lot
    Qty. 537.98 sq.m

    estimated= 537.98 m3
    A. Materials
    13,450.00 pcs Glazed Wall Tiles 200 x 200mm 32.00
    60.00 bags Tile Adhesive Cement 250.00
    268.99 kg. Tile Grout 150.00
    Materials Cost

    B. Labor 1,729.76 hr
    2.00 Mason 1,729.76 51.51
    1.00 Laborer 1,729.76 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    VII External Wall Cladding Finishes


    Qty. 1.00 lot
    Qty. 537.98 sq.m

    estimated= 537.98 m3
    A. Materials
    1.00 lot External Wall Cladding Finishes
    Miscellaneous
    Materials Cost

    B. Labor 1,729.76 hr
    2.00 Installer 1,729.76 51.51
    1.00 Laborer 1,729.76 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    VIII Grand Staircase and other stair finishes


    Qty. 1.00 lot
    Qty. 537.98 sq.m

    estimated= 537.98 m3
    A. Materials
    1.00 lot Grand Staircase and other stair finishes
    Miscellaneous
    Materials Cost

    B. Labor 1,729.76 hr
    2.00 Installer 1,729.76 51.51
    1.00 Laborer 1,729.76 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    IX Door & Windows


    Qty. 1.00 lot
    Qty. 323.10 sq.m.

    estimated= sq.m. m3
    A. Materials Transom on 50 x 150mm Wood Jamb
    323.10 sq.m. (D-1) A = 0.9 x 2.5 x4sets =9.00 1,800.00
    596.28 sq.m. Windows 668.00
    Materials Cost
    B. Labor 684.00 hr
    2.00 Carpenter 684.00 51.51
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    X Public Toilets & Cubicle Partitions


    Qty. 1.00 lot
    Qty. 537.98 sq.m

    estimated= 537.98 m3
    A. Materials
    1.00 lot Public Toilets & Cubicle Partitions
    Miscellaneous
    Materials Cost

    B. Labor 1,729.76 hr
    2.00 Installer 1,729.76 51.51
    1.00 Laborer 1,729.76 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    XI Paintings
    Qty. 11530.00 sq.m.
    Qty. 11,530.00 Sq.m
    A. Materials

    478 gal Concrete Neutralizer 160.00


    478 gal Flat Latex Primer 520.00
    478 gal Semi-Gloss Latex 568.00
    227 qrts Acri Color 120.00
    227 pcs Paint Brush (2" and 3") 50.00
    453 gal Patching Compound 80.00
    1132 pcs Sand Paper 35.00
    227 pcs Masking Tape 50.00
    151 gal Paint Thinner 400.00
    36 gal Flat Wall Enamel 540.00
    72 gal Semi Gloss Enamel 568.00
    36 gal Glazing Putty 510.00
    36 pcs Masking Tape 50.00
    12 pcs Roller Brush 120.00
    36 gal Metal Primer 520.00
    12 gal Metal Paint 568.00
    Material Cost

    B. Labor 1,839 hr
    6 Painter 1,839 51.51
    3 Laborer 1,839 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    XII Plumbing systems


    Qty. 1.00 lot
    Qty. 2,850.00 pc

    estimated= 2,850.00 m3
    A. Materials
    2,850.00 pc Plumbing systems 1,200.00
    Materials Cost

    B. Labor 112.83 hr
    2.00 Plumber Plumbing systems 51.51
    1.00 Laborer Plumbing systems 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    XIII Scaffoldings
    Qty. 1.00 lot
    Qty. 1.00 cu.m. 1.00
    A. Materials:
    3,140.00 bdft Cocolumber (2" x 2" and 2" x 3") 21.00
    356.00 pc Marine Plywood 1/4" thk. 387.00
    332.00 kg CW Nails (assorted) 61.00
    Cost of Materials

    C. Labor 112 hr
    2 Carpenter 51.51
    3 Laborer 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    Grand Total

    Submitted by:

    MARILYN P. NOVILLA Date: November 29, 2017


    MANAGER

    FIRMABUILT CONSTRUCTION
    Name of Bidder

    SUMMARY

    MATERIALS
    DESCRIPTION UNIT UNIT PRICE

    Portland Cement bags 250.00


    sand cu.m. 550.00
    6" CHB pc 12.50
    gravel cu.m. 1,200.00
    rsb kg 45.00
    tie wire kg 72.00
    2x2x12' good lumber bdft 19.00
    1/4" thk Marine Plywood pc 480.00
    Assorted CWN kg 85.00
    Concrete Nails kg 95.00
    Safety Helmet/Hard hat pc 280.00
    Medical Kit unit 4,000.00
    Safety Shoes/boots pc 450.00
    Safety gloves pc 60.00
    Tarpaulin sqft 22.00

    LABOR

    Construction Foreman day 873.52


    Skilled Laborer day 491.52
    Common Laborer day 637.60
    Part Time Safety Practitionday 500.00
    First Aider day 333.33

    EQUIPMENT

    one bagger mixer hr 172.00


    concrete vibrator hr 148.00
    portalift hr 1,500.00
    water pump hr 1,200.00
    welding machine hr 700.00
    acetylene hr 625.00
    rotary drill rig hr 1,500.00
    hand tools enough
    Submitted by:

    MARILYN P. NOVILLA Date: November 29, 2017


    MANAGER

    FIRMABUILT CONSTRUCTION
    Name of Bidder
    ABC 42,433,203.13

    BID 42,402,195.45
    difference 31,007.68
    % drop 0.07%

    IC 13.89%
    TAX 12.00%

    /pc 1,783,072.50
    /bag 1,135,500.00
    /cu.m 206,800.00
    /kg 619,650.00
    /kg 19,320.00
    Php 3,764,342.50

    /hr 306,096.20
    /hr 444,016.20
    /hr 171,236.30
    P 921,348.70

    4,685,691.20
    650,842.51
    640,384.05
    5,976,917.76

    726.06
    Php 5,976,925.92

    /bag 117,250.00
    /cu.m 13,552.00
    /cu.m 59,160.00
    /kg 5,128,695.00
    /kg 229,500.00
    /kg 159,345.00
    /kg 2,174,580.00
    /kg 1,883,340.00
    /kg 2,478,060.00
    /kg 375,060.00
    Cost of Materials 12,618,542.00

    /hr 4,480.60
    /hr 3,878.32
    /hr 3,950,226.00
    /hr 898,800.00
    Equipment Expenses 4,857,384.92

    /hr 12,386.60
    /hr 35,935.44
    /hr 83,151.71
    P 131,473.75

    17,607,400.67
    2,445,667.95
    2,406,368.23
    22,459,436.85

    455,566.67
    Php 22,459,436.83

    /bag 1,019,000.00
    /cu.m 185,108.00
    Php 1,204,108.00

    /hr 265,482.54
    /hr 204,768.42
    P 470,250.96

    1,674,358.96
    232,568.46
    228,831.29
    2,135,758.71
    6,979.60
    Php 2,135,757.60

    /pc 38,400.00
    /pc 4,400.00
    /pc 40,250.00
    /pc 12,100.00
    /pc 3,910.00
    /pc 2,290.00
    /pc 1,482.00
    /pc 3,364.00
    /pc 4,826.00
    /pc 612.00
    /bd.ft. 2,550.00
    Cost of Materials 114,184.00

    /hr 14,989.41
    /hr 7,707.62
    P 22,697.03

    136,881.03
    19,012.78
    18,707.26
    174,601.07

    174,601.07
    Php 174,601.07

    /pc 153,120.00
    /pc 16,400.00
    /pc 160,300.00
    /pc 47,575.00
    /pc 15,555.00
    /pc 9,150.00
    /pc 5,916.00
    /pc 13,450.00
    /pc 19,300.00
    /pc 2,448.00
    /bd.ft. 10,200.00
    Cost of Materials 453,414.00

    /hr 59,803.11
    /hr 30,751.02
    P 90,554.13

    543,968.13
    75,557.17
    74,343.04
    693,868.34

    693,868.34
    Php 693,868.34

    /pc 430,400.00
    /bag 15,000.00
    /kg 40,348.50
    Php 485,748.50

    /hr 178,199.88
    /hr 68,723.36
    P 246,923.24

    732,671.74
    101,768.10
    100,132.78
    934,572.62

    934,572.62
    Php 934,572.62

    350,000.00
    3,500.00
    Php 353,500.00

    /hr 178,199.88
    /hr 68,723.36
    P 246,923.24

    600,423.24
    83,398.79
    82,058.64
    765,880.67

    765,880.67
    Php 765,880.67

    200,000.00
    2,000.00
    Php 202,000.00

    /hr 178,199.88
    /hr 68,723.36
    P 246,923.24

    448,923.24
    62,355.44
    61,353.44
    572,632.12

    572,632.12
    Php 572,632.12

    /sq.m. 581,580.00
    /sq.m. 398,315.04
    Php 979,895.04
    /hr 70,465.68
    P 70,465.68

    1,050,360.72
    145,895.10
    143,550.70
    1,339,806.52

    1,339,806.52
    Php 1,339,806.52

    150,000.00
    1,500.00
    Php 151,500.00

    /hr 178,199.88
    /hr 68,723.36
    P 246,923.24

    398,423.24
    55,340.99
    54,451.71
    508,215.94

    508,215.94
    Php 508,215.94

    /gal 76,480.00
    /gal 248,560.00
    /gal 271,504.00
    /qrt 27,240.00
    /pc 11,350.00
    /gal 36,240.00
    /pc 39,620.00
    /pc 11,350.00
    /gal 60,400.00
    /gal 19,440.00
    /gal 40,896.00
    /gal 18,360.00
    /pc 1,800.00
    /pc 1,440.00
    /gal 18,720.00
    /gal 6,816.00
    Php 890,216.00

    /hr 568,361.34
    /hr 219,190.41
    Php 787,551.75

    1,677,767.75
    233,041.94
    229,297.16
    2,140,106.85

    185.61
    Php 2,140,083.30

    /pc 3,420,000.00
    Php 3,420,000.00

    /hr 11,623.75
    /hr 4,482.74
    P 16,106.49

    3,436,106.49
    477,275.19
    469,605.80
    4,382,987.48

    4,382,987.48
    Php 4,382,987.48
    /bdft 65,940.00
    /pc 137,772.00
    /kg 20,252.00
    Cost of Materials 223,964.00

    /hr 11,538.24
    /hr 13,349.28
    P 24,887.52

    248,851.52
    34,565.48
    34,010.04
    317,427.04

    317,427.04
    Php 317,427.04

    Php 42,402,195.45

    vember 29, 2017


    vember 29, 2017
    120CD
    CITY OF LIGAO

    Standard Form Number : SF-INFR-41

    Construction Schedule and S-Curve

    Contract: Construction of New Ligao City Hall Building (Phase II)


    Location: San Jose St. Extension, Binatagan, Ligao City

    Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
    Item # Description
    1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4
    I Block works
    II Reinforced Concrete Wall
    III Plastering
    IV Overhang Ceiling
    V Interior Ceiling (Ground floor & Second floor)
    VI Floor & Wall Tiles
    VII External Wall Cladding Finishes
    VIII Grand Staircase and other stair finishes
    IX Door & Windows
    X Public Toilets & Cubicle Partitions
    XI Paintings
    XII Plumbing systems
    XIII Scaffoldings

    Submitted by:

    Name of the Representative of the Bidder MARILYN P. NOVILLA Date: NOVEMBER 29, 2017
    Position: MANAGER
    Name of the Bidder: FIRMABUILT CONSTRUCTION

    120CD
    CITY OF LIGAO

    Construction of New Lig


    San Jose St. E
    Standard Form Number : SF-INFR-42
    MANPOWER UTILIZATION SCHEDULE

    MONTH
    Category
    1 2 3 4 5 6 7
    PROJECT MANAGER 1 1 1 1
    PROJECT ENGINEER 1 1 1 1
    MATERIALS ENGINEER 1 1 1 1
    HS OFFICER 1 1 1 1
    FOREMAN 1 1 1 1
    FIRST AIDER 1 1 1 1
    DRIVER/OPERATORS 2 2 2 2
    LABORER 30 30 30 30
    SKILLED LABORER 20 20 20 20

    Contractor's Name: Name of the Procuring Entity: Contract Name:

    FIRMABUILT
    CITY OF LIGAO Construction of New Ligao City Hall
    CONSTRUCTION

    Submitted by: MARILYN P. NOVILLA


    (Printed Name & Signature)

    Designation: MANAGER
    Date: NOVEMBER 29, 2017

    120CD
    Construction of New Ligao City Hall Building (Phase II)
    San Jose St. Extension, Binatagan, Ligao City

    DULE

    TH
    8 9 10 11 12

    Construction of New Ligao City Hall Building (Phase II)


    CITY OF LIGAO

    Standard Form Number : SF-INFR-50


    EQUIPMENT UTILIZATION SCHEDULE

    MONTH
    Category/Equipment
    1 2 3 4 5 6 7
    ONE BAGGER CONCRETE MIXER 1 1 1 1
    WATER TRUCK 1 1 1 1
    PORTABLE PLATE COMPACTOR 1 1 1 1
    CONCRETE CUTTER 1 1 1 1
    BAR CUTTER 1 1 1 1
    WELDING MACHINE 1 1 1 1
    CONCRETE VIBRATOR 1 1 1 1
    ELECTRIC DRILL 1 1 1 1
    ELECTRIC GRINDER 1 1 1 1
    BAR BENDER 1 1 1 1
    GENERATOR 1 1 1 1
    OXY-ACETYLENE 1 1 1 1
    HAND TOOLS ENOUGH ENOUGH ENOUGH ENOUGH

    Contractor's Name: Name of Procuring Entity: Contract Name:

    FIRMABUILT CONSTRUCTION
    CITY OF LIGAO Construction of N

    Submitted by: MARILYN P. NOVILLA


    (Printed Name & Signature)

    Designation: MANAGER
    Date: NOVEMBER 29, 2017

    120CD
    Construction of New Ligao City Hall Building (Phase II)

    San Jose St. Extension, Binatagan, Ligao City

    H
    8 9 10 11 12

    Construction of New Ligao City Hall Building (Phase II)


    CITY OF LIGAO
    Construction of New Ligao City Hall Building (Phase II)
    San Jose St. Extension, Binatagan, Ligao City
    Standard Form Number: SF-INFR-56
    Revised on: August 11, 2004

    Name of Project: Construction of New Ligao City Hall Building (Phase II)
    Location: San Jose St. Extension, Binatagan, Ligao City

    CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

    PARTICULAR %WT. 1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER
    ACCOMPLISHMENT 100.00% 25.00% 25.00% 25.00% 25.00%
    CASH FLOW 10,600,548.86 10,600,548.86 10,600,548.86 10,600,548.86
    CUMMULATIVE ACCOMPLISHMENT 25.00% 50.00% 75.00% 100.00%
    CUMMULATIVE CASH FLOW 10,600,548.86 21,201,097.72 31,801,646.58 PHP 42,402,195.45

    Submitted by:

    MARILYN P. NOVILLA Date : November 29, 2017


    MANAGER

    FIRMABUILT CONSTRUCTION
    Name of Bidder

    120CD
    Republic of the Philippines
    Province of Albay
    CITY OF LIGAO

    Contract Name: Construction of New Ligao City Hall Building (Phase II)

    Location of the Contract: San Jose St. Extension, Binatagan, Ligao City

    DETAILED ESTIMATE

    I Block works
    Qty. 8,232.00 sq.m

    estimated= 8,232.00 m3
    A. Materials
    108,065.00 pcs CHB (4"/6") 16.50
    4,542.00 bags Portland Cement 250.00
    376.00 cu.m. Washed Sand 550.00
    13,770.00 kgs. 10mm dia. x 6.00m - 45.00
    276.00 kgs. #16 G.I. Tie Wire 70.00
    Materials Cost

    B. Labor 4,310 hr
    1.00 Construction Foreman 4,310.00 71.02
    2.00 Skilled Laborer 4,310.00 51.51
    1.00 Laborers 4,310.00 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    II Reinforced Concrete Wall


    Qty. 49.30 cu.m.
    Qty. 49.30 cu.m. 49.30
    A. Materials:

    469.00 bag Portland Cement 250.00


    24.64 cu.m. sand 550.00
    49.30 cu.m. Crushed Gravel 1,200.00
    113,971.00 kg 10mm dia x 6m 45.00
    5,100.00 kg 12mm dia x 6m 45.00
    3,541.00 kg 12mm dia x 7.5m 45.00
    48,324.00 kg 16mm dia x 6m 45.00
    41,852.00 kg 16mm dia x 7.5m 45.00
    55,068.00 kg 20mm dia x 7.5m 45.00
    5,358.00 kg #16 GI tie wire 70.00
    Cost of Materials

    B. Equipment Expenses:
    26.05 hr 1 unit one bagger mixer 172.00
    26.05 hr 1 unit concrete vibrator 148.88
    2,247.00 hr 1 unit bar cutter 1,758.00
    2,247.00 hr 1 unit bar bender 400.00
    Cost of Equipment Expenses

    C. Labor 174.41 hr
    1 Construction Foreman 71.02
    4 Skilled Laborer 51.51
    12 Common Laborer 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    III Plastering
    Qty. 306.00 cu.m.
    Qty. 12,240.00 sq.m

    estimated= 12,240.00 m3
    A. Materials
    4,076.00 bag Portland Cement 250.00
    336.56 m3 sand 550.00
    Materials Cost

    B. Labor 2,577.00 hr
    2.00 Mason 2,577.00 51.51
    2.00 Laborer 0.00 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax
    Unit Cost
    Item Cost

    IV Overhang Ceiling
    Qty. 1.00 lot
    Qty. 228.25 sq.m.
    1,522
    A. Materials
    80.00 pcs Fiber Cement Ceiling Board (1.2m x 2.4m) 480.00
    11.00 pcs Ceiling Vent with Insect Screen (0.3m x 1.2m) 400.00
    115.00 pcs 12mm x 38mm x 5m x 0.8mm thk Metal Double Furri 350.00
    44.00 pcs 12mm x 38mm x 5m x 0.8mm thk Carrying Channel 275.00
    46.00 pcs 12mm x 38mm x 5m x 0.8mm thk Carrying Wall Angl 85.00
    229.00 pcs Suspension Rod Hanger with Adjustment Springs 10.00
    247.00 pcs Preformed Wire Clip 6.00
    1,682.00 pcs Foundation Tox 2.00
    2,413.00 pcs Blind Rivets 2.00
    51.00 pcs Steel Angle 12.00
    51.00 bd.ft. Wooden Frame (25mm x 75mm) 50.00
    Cost of Materials

    C. Labor 97.00 hr
    3 Carpenter 51.51
    2 Laborer 97.00 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    V Interior Ceiling (Ground floor & Second floor)


    Qty. 1.00 lot
    Qty. 913.01 sq.m.
    6,087
    A. Materials
    319.00 pcs Fiber Cement Ceiling Board (1.2m x 2.4m) 480.00
    41.00 pcs Ceiling Vent with Insect Screen (0.3m x 1.2m) 400.00
    458.00 pcs 12mm x 38mm x 5m x 0.8mm thk Metal Double Furri 350.00
    173.00 pcs 12mm x 38mm x 5m x 0.8mm thk Carrying Channel 275.00
    183.00 pcs 12mm x 38mm x 5m x 0.8mm thk Carrying Wall Angl 85.00
    915.00 pcs Suspension Rod Hanger with Adjustment Springs 10.00
    986.00 pcs Preformed Wire Clip 6.00
    6,725.00 pcs Foundation Tox 2.00
    9,650.00 pcs Blind Rivets 2.00
    204.00 pcs Steel Angle 12.00
    204.00 bd.ft. Wooden Frame (25mm x 75mm) 50.00
    Cost of Materials

    C. Labor 387.00 hr
    3 Carpenter 51.51
    2 Laborer 387.00 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    VI Floor & Wall Tiles


    Qty. 1.00 lot
    Qty. 537.98 sq.m

    estimated= 537.98 m3
    A. Materials
    13,450.00 pcs Glazed Wall Tiles 200 x 200mm 32.00
    60.00 bags Tile Adhesive Cement 250.00
    268.99 kg. Tile Grout 150.00
    Materials Cost

    B. Labor 1,729.76 hr
    2.00 Mason 1,729.76 51.51
    1.00 Laborer 1,729.76 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    VII External Wall Cladding Finishes


    Qty. 1.00 lot
    Qty. 537.98 sq.m

    estimated= 537.98 m3
    A. Materials
    1.00 lot External Wall Cladding Finishes
    Miscellaneous
    Materials Cost

    B. Labor 1,729.76 hr
    2.00 Installer 1,729.76 51.51
    1.00 Laborer 1,729.76 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    VIII Grand Staircase and other stair finishes


    Qty. 1.00 lot
    Qty. 537.98 sq.m

    estimated= 537.98 m3
    A. Materials
    1.00 lot Grand Staircase and other stair finishes
    Miscellaneous
    Materials Cost

    B. Labor 1,729.76 hr
    2.00 Installer 1,729.76 51.51
    1.00 Laborer 1,729.76 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    IX Door & Windows


    Qty. 1.00 lot
    Qty. 323.10 sq.m.

    estimated= sq.m. m3
    A. Materials Transom on 50 x 150mm Wood Jamb
    323.10 sq.m. (D-1) A = 0.9 x 2.5 x4sets =9.00 1,800.00
    596.28 sq.m. Windows 668.00
    Materials Cost
    B. Labor 684.00 hr
    2.00 Carpenter 684.00 51.51
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    X Public Toilets & Cubicle Partitions


    Qty. 1.00 lot
    Qty. 537.98 sq.m

    estimated= 537.98 m3
    A. Materials
    1.00 lot Public Toilets & Cubicle Partitions
    Miscellaneous
    Materials Cost

    B. Labor 1,729.76 hr
    2.00 Installer 1,729.76 51.51
    1.00 Laborer 1,729.76 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    XI Paintings
    Qty. 11530.00 sq.m.
    Qty. 11,530.00 Sq.m
    A. Materials

    478 gal Concrete Neutralizer 160.00


    478 gal Flat Latex Primer 520.00
    478 gal Semi-Gloss Latex 568.00
    227 qrts Acri Color 120.00
    227 pcs Paint Brush (2" and 3") 50.00
    453 gal Patching Compound 80.00
    1132 pcs Sand Paper 35.00
    227 pcs Masking Tape 50.00
    151 gal Paint Thinner 400.00
    36 gal Flat Wall Enamel 540.00
    72 gal Semi Gloss Enamel 568.00
    36 gal Glazing Putty 510.00
    36 pcs Masking Tape 50.00
    12 pcs Roller Brush 120.00
    36 gal Metal Primer 520.00
    12 gal Metal Paint 568.00
    Material Cost

    B. Labor 1,839 hr
    6 Painter 1,839 51.51
    3 Laborer 1,839 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    XII Plumbing systems


    Qty. 1.00 lot
    Qty. 2,850.00 pc

    estimated= 2,850.00 m3
    A. Materials
    2,850.00 pc Plumbing systems 1,200.00
    Materials Cost

    B. Labor 112.83 hr
    2.00 Plumber Plumbing systems 51.51
    1.00 Laborer Plumbing systems 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    XIII Scaffoldings
    Qty. 1.00 lot
    Qty. 1.00 cu.m. 1.00
    A. Materials:
    3,140.00 bdft Cocolumber (2" x 2" and 2" x 3") 21.00
    356.00 pc Marine Plywood 1/4" thk. 387.00
    332.00 kg CW Nails (assorted) 61.00
    Cost of Materials

    C. Labor 112 hr
    2 Carpenter 51.51
    3 Laborer 39.73
    Cost of Labor

    Direct Cost
    Indirect Cost
    VAT/Tax

    Unit Cost
    Item Cost

    Grand Total

    Submitted by:

    MARILYN P. NOVILLA Date: November 29, 2017


    MANAGER

    FIRMABUILT CONSTRUCTION
    Name of Bidder

    SUMMARY

    MATERIALS
    DESCRIPTION UNIT UNIT PRICE

    Portland Cement bags 250.00


    sand cu.m. 550.00
    6" CHB pc 12.50
    gravel cu.m. 1,200.00
    rsb kg 45.00
    tie wire kg 72.00
    2x2x12' good lumber bdft 19.00
    1/4" thk Marine Plywood pc 480.00
    Assorted CWN kg 85.00
    Concrete Nails kg 95.00
    Safety Helmet/Hard hat pc 280.00
    Medical Kit unit 4,000.00
    Safety Shoes/boots pc 450.00
    Safety gloves pc 60.00
    Tarpaulin sqft 22.00

    LABOR

    Construction Foreman day 873.52


    Skilled Laborer day 491.52
    Common Laborer day 637.60
    Part Time Safety Practitionday 500.00
    First Aider day 333.33

    EQUIPMENT

    one bagger mixer hr 172.00


    concrete vibrator hr 148.00
    portalift hr 1,500.00
    water pump hr 1,200.00
    welding machine hr 700.00
    acetylene hr 625.00
    rotary drill rig hr 1,500.00
    hand tools enough
    Submitted by:

    MARILYN P. NOVILLA Date: November 29, 2017


    MANAGER

    FIRMABUILT CONSTRUCTION
    Name of Bidder
    ABC 42,433,203.13

    BID 38,045,235.89
    difference 4,387,967.24
    % drop 10.34%

    IC 9.00%
    TAX 5.00%

    /pc 1,783,072.50
    /bag 1,135,500.00
    /cu.m 206,800.00
    /kg 619,650.00
    /kg 19,320.00
    Php 3,764,342.50

    /hr 306,096.20
    /hr 444,016.20
    /hr 171,236.30
    P 921,348.70

    4,685,691.20
    421,712.21
    255,370.17
    5,362,773.58

    651.45
    Php 5,362,736.40

    /bag 117,250.00
    /cu.m 13,552.00
    /cu.m 59,160.00
    /kg 5,128,695.00
    /kg 229,500.00
    /kg 159,345.00
    /kg 2,174,580.00
    /kg 1,883,340.00
    /kg 2,478,060.00
    /kg 375,060.00
    Cost of Materials 12,618,542.00

    /hr 4,480.60
    /hr 3,878.32
    /hr 3,950,226.00
    /hr 898,800.00
    Equipment Expenses 4,857,384.92

    /hr 12,386.60
    /hr 35,935.44
    /hr 83,151.71
    P 131,473.75

    17,607,400.67
    1,584,666.06
    959,603.34
    20,151,670.07

    408,755.99
    Php 20,151,670.31

    /bag 1,019,000.00
    /cu.m 185,108.00
    Php 1,204,108.00

    /hr 265,482.54
    /hr 204,768.42
    P 470,250.96

    1,674,358.96
    150,692.31
    91,252.56
    1,916,303.83
    6,262.43
    Php 1,916,303.58

    /pc 38,400.00
    /pc 4,400.00
    /pc 40,250.00
    /pc 12,100.00
    /pc 3,910.00
    /pc 2,290.00
    /pc 1,482.00
    /pc 3,364.00
    /pc 4,826.00
    /pc 612.00
    /bd.ft. 2,550.00
    Cost of Materials 114,184.00

    /hr 14,989.41
    /hr 7,707.62
    P 22,697.03

    136,881.03
    12,319.29
    7,460.02
    156,660.34

    156,660.34
    Php 156,660.34

    /pc 153,120.00
    /pc 16,400.00
    /pc 160,300.00
    /pc 47,575.00
    /pc 15,555.00
    /pc 9,150.00
    /pc 5,916.00
    /pc 13,450.00
    /pc 19,300.00
    /pc 2,448.00
    /bd.ft. 10,200.00
    Cost of Materials 453,414.00

    /hr 59,803.11
    /hr 30,751.02
    P 90,554.13

    543,968.13
    48,957.13
    29,646.26
    622,571.52

    622,571.52
    Php 622,571.52

    /pc 430,400.00
    /bag 15,000.00
    /kg 40,348.50
    Php 485,748.50

    /hr 178,199.88
    /hr 68,723.36
    P 246,923.24

    732,671.74
    65,940.46
    39,930.61
    838,542.81

    838,542.81
    Php 838,542.81

    350,000.00
    3,500.00
    Php 353,500.00

    /hr 178,199.88
    /hr 68,723.36
    P 246,923.24

    600,423.24
    54,038.09
    32,723.07
    687,184.40

    687,184.40
    Php 687,184.40

    200,000.00
    2,000.00
    Php 202,000.00

    /hr 178,199.88
    /hr 68,723.36
    P 246,923.24

    448,923.24
    40,403.09
    24,466.32
    513,792.65

    513,792.65
    Php 513,792.65

    /sq.m. 581,580.00
    /sq.m. 398,315.04
    Php 979,895.04
    /hr 70,465.68
    P 70,465.68

    1,050,360.72
    94,532.46
    57,244.66
    1,202,137.84

    1,202,137.84
    Php 1,202,137.84

    150,000.00
    1,500.00
    Php 151,500.00

    /hr 178,199.88
    /hr 68,723.36
    P 246,923.24

    398,423.24
    35,858.09
    21,714.07
    455,995.40

    455,995.40
    Php 455,995.40

    /gal 76,480.00
    /gal 248,560.00
    /gal 271,504.00
    /qrt 27,240.00
    /pc 11,350.00
    /gal 36,240.00
    /pc 39,620.00
    /pc 11,350.00
    /gal 60,400.00
    /gal 19,440.00
    /gal 40,896.00
    /gal 18,360.00
    /pc 1,800.00
    /pc 1,440.00
    /gal 18,720.00
    /gal 6,816.00
    Php 890,216.00

    /hr 568,361.34
    /hr 219,190.41
    Php 787,551.75

    1,677,767.75
    150,999.10
    91,438.34
    1,920,205.19

    166.54
    Php 1,920,206.20

    /pc 3,420,000.00
    Php 3,420,000.00

    /hr 11,623.75
    /hr 4,482.74
    P 16,106.49

    3,436,106.49
    309,249.58
    187,267.80
    3,932,623.87

    3,932,623.87
    Php 3,932,623.87
    /bdft 65,940.00
    /pc 137,772.00
    /kg 20,252.00
    Cost of Materials 223,964.00

    /hr 11,538.24
    /hr 13,349.28
    P 24,887.52

    248,851.52
    22,396.64
    13,562.41
    284,810.57

    284,810.57
    Php 284,810.57

    Php 38,045,235.89

    vember 29, 2017


    vember 29, 2017
    120CD
    CITY OF LIGAO
    Construction of New Ligao City Hall Building (Phase II)
    San Jose St. Extension, Binatagan, Ligao City
    Standard Form Number: SF-INFR-56
    Revised on: August 11, 2004

    Name of Project: Construction of New Ligao City Hall Building (Phase II)
    Location: San Jose St. Extension, Binatagan, Ligao City

    CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

    PARTICULAR %WT. 1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER
    ACCOMPLISHMENT 100.00% 25.00% 25.00% 25.00% 25.00%
    CASH FLOW 9,511,308.97 9,511,308.97 9,511,308.97 9,511,308.97
    CUMMULATIVE ACCOMPLISHMENT 25.00% 50.00% 75.00% 100.00%
    CUMMULATIVE CASH FLOW 9,511,308.97 19,022,617.94 28,533,926.91 PHP 38,045,235.89

    Submitted by:

    MARILYN P. NOVILLA Date : November 29, 2017


    MANAGER

    FIRMABUILT CONSTRUCTION
    Name of Bidder

    120CD

    You might also like

    pFad - Phonifier reborn

    Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

    Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


    Alternative Proxies:

    Alternative Proxy

    pFad Proxy

    pFad v3 Proxy

    pFad v4 Proxy