Department of Public Works and Highways

Project ID : 21JB0081
Project Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Location : Sindangan, Zamboanga Del Norte.

SUMMARY OF DETAILED ESTIMATE

ITEM ESTIMATED UNIT PAY NAMES WITH UNIT BID PRICE UNIT BID AMOUNT OF
NO. QUANTITY QUANTITY (WRITTEN IN WORDS) PRICE BID

B.5 2.00 each PROJECT BILLBOARD/SIGNBOARD 3,960.00 7,920.00

B.7(2) 1.00 L.S. OCCUPATIONAL SAFETY AND HEALTH PROGRAM 264,000.00 264,000.00

B.8(1) 10.07 Month TRAFFIC MANAGEMENT 105,600.00 1,063,392.00

B.9 1.00 L.S. MOBILIZATION & DEMOBILIZATION 706,871.27 706,871.27

1700(1) 4,341.36 Sq. m. CLEARING AND GRUBBING 245.45 1,065,586.81

1700(3)a2 11.00 EACH INDIVIDUAL REMOVAL OF TREES (SMALL B, 301-500 MM Ø) 7,392.00 81,312.00

1702(1) 959.08 Cu.M. STRUCTURE EXCAVATION (COMMON SOIL) 510.96 490,051.52

1704(3) 5,109.23 Cu.M. EARTH BERM 143.30 732,152.66

1711(1) 159.76 cu.m. STONE MASONARY 5,553.15 887,171.24

Cu. m. in
1712(2) 521.92 CONCRETE SLOPE PROTECTION 5,055.34 2,638,483.05
place

1713(1) 1,731.68 cu.m. RUBBLE CONCRETE 3,958.86 6,855,478.68

508(1) 1,034.17 cu.m. HANDLAID ROCK EMBANKMENT 1,455.72 1,505,461.95

1714(1)b4 654.00 cu.m. GABIONS (1M X 1M X 3M, PVC COATED 4,754.72 3,109,586.88

1715(1) 654.00 Sq. m Filter Material 11,003.53 7,196,308.62

1716(16) 6.00 m. TEST PILE, FURNISHED AND DRIVEN 109,235.72 655,414.32

1717(2)a1 9,550.00 m SHEET PILES, STEEL, SLOPE PROTECTION 3,199.58 30,555,989.00

1718(1) 12.00 LN.M. PIPE CULVERTS 6,985.00 83,820.00

TOTAL AMOUNT OF BID: P 57,899,000.00

TOTAL IN WORDS
Fifty Seven Million Eight Hundred Ninety Nine Thousand Pesos

ALRAF CONSTRUCTION AND ENTERPRISES

Name of Contractor

ENGR. AL-HASSAN C. HASIMAN

Owner / Gen. Manager
(Signature of Authorized Representative)
e

AMOUNT OF
BID

7,920.00

264,000.00

1,063,392.00

706,871.27

1,065,586.81

81,312.00

490,051.52

732,152.66

887,171.24

2,638,483.05

6,855,478.68

1,505,461.95

3,109,586.88

7,196,308.62

655,414.32

30,555,989.00

83,820.00
57,899,000.00
 Department of Public Works and Highways

Project ID : 21JB0081
Project Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Location : Sindangan, Zamboanga Del Norte.

SUMMARY OF DETAILED ESTIMATE

ITEM ESTIMATED UNIT PAY NAMES WITH UNIT BID PRICE UNIT BID AMOUNT OF
NO. QUANTITY QUANTITY (WRITTEN IN WORDS) PRICE BID

B.5 2.00 each PROJECT BILLBOARD/SIGNBOARD 3,960.00 7,920.00

B.7(2) 1.00 L.S. OCCUPATIONAL SAFETY AND HEALTH PROGRAM 264,000.00 264,000.00

B.8(1) 10.07 Month TRAFFIC MANAGEMENT 105,600.00 1,063,392.00

B.9 1.00 L.S. MOBILIZATION & DEMOBILIZATION 706,871.27 706,871.27

1700(1) 4,341.36 Sq. m. CLEARING AND GRUBBING 245.45 1,065,586.81

1700(3)a2 11.00 EACH INDIVIDUAL REMOVAL OF TREES (SMALL B, 301-500 MM Ø) 7,392.00 81,312.00

1702(1) 959.08 Cu.M. STRUCTURE EXCAVATION (COMMON SOIL) 510.96 490,051.52

1704(3) 5,109.23 Cu.M. EARTH BERM 143.30 732,152.66

1711(1) 159.76 cu.m. STONE MASONARY 5,553.15 887,171.24

Cu. m. in
1712(2) 521.92 CONCRETE SLOPE PROTECTION 5,055.34 2,638,483.05
place

1713(1) 1,731.68 cu.m. RUBBLE CONCRETE 3,958.86 6,855,478.68

508(1) 1,034.17 cu.m. HANDLAID ROCK EMBANKMENT 1,455.72 1,505,461.95

1714(1)b4 654.00 cu.m. GABIONS (1M X 1M X 3M, PVC COATED 4,754.72 3,109,586.88

1715(1) 654.00 Sq. m Filter Material 11,003.53 7,196,308.62

1716(16) 6.00 m. TEST PILE, FURNISHED AND DRIVEN 109,235.72 655,414.32

1717(2)a1 9,550.00 m SHEET PILES, STEEL, SLOPE PROTECTION 3,199.58 30,555,989.00

1718(1) 12.00 LN.M. PIPE CULVERTS 6,985.00 83,820.00

TOTAL AMOUNT OF BID: P 57,899,000.00
 Department of Public Works and Highways (DPWH)

Project ID : 21JB0081
Project Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Location : Sindangan, Zamboanga Del Norte.

SUMMARY OF BID PRICES

(All Parts of Bill of Quantities)

Instruction of Completing the Summary of Bid Prices:

1. Part No. - Enter the "Part No." for each section of the BOQ where unit prices are entered.

2. Part Description - Enter the "Part Description" corresponding to the "Part No."

3. Total Amount - Enter the "Total Amount" in Pesos in all pages having the same "Part Description";

Contract ID: 21JB0081

Part No. Part Description Total Amount

PROJECT BILLBOARD/SIGNBOARD;OCCUPATIONAL SAFETY

B AND HEALTH PROGRAM;TRAFFIC
MANAGEMENT;MOBILIZATION/DEMOBILIZATION
₱2,042,183.27

CLEARING AND GRUBBING;INDIVIDUAL REMOVAL OF TREES

IA (SMALL B, 301-500 MM Ø);STRUCTURE EXCAVATION (COMMON
SOIL);EARTH BERM
₱2,369,102.99

STONE MASONRY;CONCRETE SLOPE PROTECTION;RUBBLE

CONCRETE;HAND-LAID ROCK EMBANKMENT;GABIONS (1M X
IB 1M X 3M, PVC COATED);FILTER MATERIAL;TEST PILES,
FURNISHED AND DRIVEN;SHEET PILES, STEEL, SLOPE
₱53,487,713.74
PROTECTION;PIPE CULVERTS

GRAND TOTAL P 57,899,000.00

Total of all Amount in words Pesos:

Fifty Seven Million Eight Hundred Ninety Nine Thousand Pesos

Name: ENGR. AL-HASSAN C. HASIMAN in the capacity of Owner/Gen. Manager

Signed: Date: 01/17/2021

duly Authorized to sign the Bid and on behalf of: ALRAF CONSTRUCTION & ENTERPRISES

DPWH-INFR-49-072105 page 1 of 1
 DEPARTMENT F PUBLIC WORS AND HIGHWAYS (DPWH)

Contract ID : 21JB0081
CONTRACT NAME : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga de
Contract Location : Sindangan, Zamboanga Del Norte.

CASH FLOW BY QUARTER AND PAYMENT SCHED

PARTICULAR % WT. 1st Quarter 2nd Quarter

ACCOMPLISHMENT 25.00% 50.00%

CASH FLOW Php14,474,750.00 Php28,949,500.00

CUMMULATIVE ACCOMPLISHMENT 25.00% 50.00%

CUMMULATIVE CASH FLOW Php14,474,750.00 Php28,949,500.00

Submitted by:

ENGR. AL-HASSAN C. HASIMAN Date:

(Signature over Printed Name)

Owner / General Manager

Position

ALRAF CONSTRUCTION & ENTERPRISES

Name of Company

DPWH-INFR-50-072105
YS (DPWH)

Zamboanga del Norte

ENT SCHEDULE

uarter 3rd Quarter 4th Quarter

0% 75.00% 100.00%

9,500.00 Php43,424,250.00 Php57,899,000.00

0% 75.00% 100.00%

9,500.00 Php43,424,250.00 Php57,899,000.00

01/17/2021

PAGE 1 OF 1
 Department of Public Works and Highways (DPWH)
Contract ID : 21JB0081
Contract Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Contract Location : Sindangan, Zamboanga Del Norte.

BILL OF QUANTITIES

Part No. I OTHER GENERAL REQUIREMENTS

Part Description : PROJECT BILLBOARD/SIGNBOARD;OCCUPATIONAL SAFETY AND HEALTH PROGRAM;TRAFFIC
MANAGEMENT;MOBILIZATION/DEMOBILIZATION

(Columns (1), (2), (3), and (4) are to be filled up by the

(Columns (5) and (6) are to be filled up by the Bidder)
Procuring entity)

Pay Item
Description Unit Quantity Unit Price (Pesos) Amount (Pesos)
No.

(1) (2) (3) (4) (5) (6)

In words: Pesos Three Thousand In words: Pesos Seven Thousand
Nine Hundred Sixty Pesos Nine Hundred Twenty Pesos
PROJECT
B.5 BILLBOARD/SIGNBOARD each 2.00

In figures: Php 3,960.00 In figures: Php 7,920.00

In words: Pesos Two Hundred In words: Pesos Two Hundred
OCCUPATIONAL SAFETY Sixty Four Thousand Pesos Sixty Four Thousand Pesos
B.7(2) AND HEALTH PROGRAM L.S. 1.00
In figures: Php 264,000.00 In figures: Php 264,000.00
In words: Pesos One Hundred In words: Pesos One Million Sixty
Five Thousand Six Hundred Pesos Three Thousand Three Hundred Ninety
B.8(1) TRAFFIC MANAGEMENT Month 10.07 Two Pesos

In figures: Php 105,600.00 In figures: Php 1,063,392.00

In words: Pesos Seven Hundred In words: Pesos Seven Hundred
Six Thousand Eight Hundred Seventy Six Thousand Eight Hundred Seventy
B.9 MOBILIZATION & L.S. 1.00
DEMOBILIZATION One Pesos & 27/100 One Pesos & 27/100

In figures: Php 706,871.27 In figures: Php 706,871.27

Sub- Total for this page Php2,042,183.27

Submitted By:

ENGR. AL-HASSAN C. HASIMAN Date: January 17, 2021

Name and Signature of Bidder's Representative

Owner / General Manager

Position

ALRAF CONSTRUCTION & ENTERPRISES

Name of Bidder

DPWH-INFR-47-101005 page 1 of 3

Part No. II EARTHWORKS

Part Description :
CLEARING AND GRUBBING;INDIVIDUAL REMOVAL OF TREES (SMALL B, 301-500 MM Ø);STRUCTURE
EXCAVATION (COMMON SOIL);EARTH BERM

(Columns (1), (2), (3), and (4) are to be filled up by the

(Columns (5) and (6) are to be filled up by the Bidder)
Procuring entity)

Pay Item
Description Unit Quantity Unit Price (Pesos) Amount (Pesos)
No.
 Department of Public Works and Highways (DPWH)
Contract ID : 21JB0081
Contract Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Contract Location : Sindangan, Zamboanga Del Norte.

BILL OF QUANTITIES
Pay Item
Description Unit Quantity Unit Price (Pesos) Amount (Pesos)
No.
(1) (2) (3) (4) (5) (6)
In words: Pesos Two Hundred In words: Pesos One Million Sixty Five
CLEARING AND Forty Five Pesos & 45/100 Thousand Five Hundred Eighty Six
1700(1) Sq. m. 4,341.36
GRUBBING Pesos & 81/100
In figures: Php 245.45 In figures: Php 1,065,586.81

In words: Pesos Seven Thousand In words: Pesos Eighty One

INDIVIDUAL REMOVAL Three Hundred Ninety Two Pesos Thousand Three Hundred Twelve Pesos
1700(3)a2 OF TREES (SMALL B, EACH 11.00
301-500 MM Ø)
In figures: Php 7,392.00 In figures: Php 81,312.00
In words: Pesos Five Hundred In words: Pesos Four Hundred
STRUCTURE Ten Pesos & 96/100 Ninety Thousand Fifty One
1702(1) EXCAVATION Cu.M. 959.08
(COMMON SOIL) Pesos & 52/100
In figures: Php 510.96 In figures: Php 490,051.52
In words: Pesos One Hundred In words: Pesos Seven Hundred
Forty Three Pesos & 30/100 Thirty Two Thousand One Hundred Fifty
1704(3) EARTH BERM Cu.M. 5,109.23
Two Pesos & 66/100
In figures: Php 143.30 In figures: Php 732,152.66

Sub- Total for this page Php2,369,102.99

Submitted By:

ENGR. AL-HASSAN C. HASIMAN Date: January 17, 2021

Name and Signature of Bidder's Representative
Owner / General Manager
Position
ALRAF CONSTRUCTION & ENTERPRISES
Name of Bidder

DPWH-INFR-47-101005 page 2 of 3

Part No. III BANK AND SLOPE PROTECTION

Part Description : STONE MASONRY;CONCRETE SLOPE PROTECTION;RUBBLE CONCRETE;HAND-LAID ROCK
EMBANKMENT;GABIONS (1M X 1M X 3M, PVC COATED);FILTER MATERIAL;TEST PILES, FURNISHED AND
DRIVEN;SHEET PILES, STEEL, SLOPE PROTECTION;PIPE CULVERTS
(Columns (1), (2), (3), and (4) are to be filled up by the
(Columns (5) and (6) are to be filled up by the Bidder)
Procuring entity)

Pay Item
Description Unit Quantity Unit Price (Pesos) Amount (Pesos)
No.
(1) (2) (3) (4) (5) (6)
In words: Pesos Five Thousand In words: Pesos Eight Hundred Eighty
Five Hundred Fifty Three Seven Thousand One Hundred Seventy
1711(1) STONE MASONARY cu.m. 159.76 Pesos & 15/100 One Pesos & 24/100
In figures: Php 5,553.15 In figures: Php 887,171.24

In words: Pesos Five Thousand In words: Pesos Two Million Six

CONCRETE SLOPE Cu. m. Fifty Five Pesos & 34/100 Hundred Thirty Eight Thousand Four
1712(2) 521.92
PROTECTION in place Hundred Eighty Three Pesos & 05/100
In figures: Php 5,055.34 In figures: Php 2,638,483.05
In words: Pesos Three Thousand In words: Pesos Six Million Eight
Nine Hundred Fifty Eight Hundred Fifty Five Thousand Four
1713(1) RUBBLE CONCRETE cu.m. 1,731.68
Pesos & 86/100 Hundred Seventy Eight Pesos & 68/100
In figures: Php 3,958.86 In figures: Php 6,855,478.68
In words: Pesos One Thousand Four In words: Pesos One Million Five
HANDLAID ROCK
508(1) cu.m. 1,034.17
 Department of Public Works and Highways (DPWH)
Contract ID : 21JB0081
Contract Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Contract Location : Sindangan, Zamboanga Del Norte.

BILL OF QUANTITIES
HANDLAID ROCK Hundred Fifty Five Pesos & 72/100 Hundred Five Thousand Four Hundred Sixty
508(1) cu.m. 1,034.17
EMBANKMENT One Pesos & 95/100
In figures: Php 1,455.72 In figures: Php 1,505,461.95
In words: Pesos Four Thousand In words: Pesos Three Million One
Seven Hundred Fifty Four Hundred Nine Thousand Five Hundred
GABIONS (1M X 1M X
1714(1)b4 cu.m. 654.00 Pesos & 72/100 Eighty Six Pesos & 88/100
3M, PVC COATED
In figures: Php 4,754.72 In figures: Php 3,109,586.88

In words: Pesos Eleven Thousand In words: Pesos Seven Million One

Three Pesos & 53/100 Hundred Ninety Six Thousand Three
1715(1) Filter Material Sq. m 654.00
Hundred Eight Pesos & 62/100
In figures: Php 11,003.53 In figures: Php 7,196,308.62
In words: Pesos One Hundred In words: Pesos Six Hundred
TEST PILE, FURNISHED Nine Thousand Two Hundred Fifty Five Thousand Four Hundred
1716(16) m. 6.00
AND DRIVEN Thirty Five Pesos & 72/100 Fourteen Pesos & 32/100
In figures: Php 109,235.72 In figures: Php 655,414.32
In words: Pesos Three Thousand In words: Pesos Thirty Million Five
SHEET PILES, STEEL, One Hundred Ninety Nine Hundred Fifty Five Thousand Nine Hundred
1717(2)a1 SLOPE PROTECTION m 9,550.00
Pesos & 58/100 Eighty Nine Pesos
In figures: Php 3,199.58 In figures: Php 30,555,989.00
In words: Pesos Six Thousand Nine In words: Pesos Eighty Three
Hundred Eighty Five Pesos Thousand Eight Hundred Twenty Pesos
1718(1) PIPE CULVERTS LN.M. 12.00

In figures: Php 6,985.00 In figures: Php 83,820.00

Sub- Total for this page Php53,487,713.74
Grand Total Php57,899,000.00
Fifty Seven Million Eight Hundred Ninety Nine Thousand Pesos
Submitted By:

ENGR. AL-HASSAN C. HASIMAN Date: January 17, 2021

Name and Signature of Bidder's Representative

Owner / General Manager

Position

ALRAF CONSTRUCTION & ENTERPRISES

Name of Bidder

DPWH-INFR-47-101005 page3 of 3
Contract ID : 21JB0081
Project Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Location : Sindangan, Zamboanga Del Norte.
DETAILED ESTIMATES

ITEMS D E S C R I P T I O N UNIT QTY. UNIT COST AMOUNT

Contract ID : 21JB0081
Project Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Location : Sindangan, Zamboanga Del Norte.
DETAILED ESTIMATES
B.5 PROJECT BILLBOARD/SIGNBOARD
QUANTITY each 2.00

A. MATERIALS
Billboards L.S. 2.00 3,000.00 6,000.00
6,000.00
SUB-TOTAL

Direct Cost: 6,000.00

Contractor Profit 12% 720.00
OCM 8% 480.00
Constractor's Tax 12% 720.00
Indirect Cost: 32.00% 1,920.00
Total Cost 7,920.00
Quantity: 2.00 each
Unit Cost: 3,960.00 Say 7,920.00

B.7(2) OCCUPATIONAL SAFETY AND HEALTH PROGRAM

QUANTITY L.S. 1.00

A. MATERIALS
Construction Safety and Health 1.00 1.00 200,000.00 200,000.00
200,000.00
SUB-TOTAL

Direct Cost: 200,000.00

Contractor Profit 12% 24,000.00
OCM 8% 16,000.00
Constractor's Tax 12% 24,000.00
Indirect Cost: 32.00% 64,000.00
Total Cost 264,000.00
Quantity: 1.00 L.S.
Unit Cost: 264,000.00 Say 264,000.00

B.8(1) TRAFFIC MANAGEMENT

QUANTIY Month 10.07

Traffic Management Month 10.07 80,000.00 805,600.00

SUB-TOTAL 805,600.00

Direct Cost: 805,600.00

Contractor Profit 12% 96,672.00
OCM 8% 64,448.00
Constractor's Tax 12% 96,672.00
Indirect Cost: 32.00% 257,792.00
Total Cost 1,063,392.00
Quantity: 10.07 Month
Unit Cost: 105,600.00 Say 1,063,392.00

B.9 MOBILIZATION & DEMOBILIZATION

QUANTITY L.S. 1.00

Materials, Labor, & Other Misc. Expenses L.S. 1.00 535,508.54 535,508.54
SUB-TOTAL 535,508.54

Direct Cost: 535,508.54

Contractor Profit 12% 64,261.02
OCM 8% 42,840.68
Constractor's Tax 12% 64,261.02
Indirect Cost: 32.00% 171,362.73
Total Cost 706,871.27
Quantity: 1.00 L.S.
Unit Cost: 706,871.27 Say 706,871.27

1700(1) CLEARING AND GRUBBING

Sq. m. 4,341.36
A. EQUIPMENT RENTALS
1 Payloader days 25.00 10,000.00 250,000.00
2 Dumptruck days 25.00 10,000.00 500,000.00
SUB-TOTAL 750,000.00

B. LABOR
Contract ID : 21JB0081
Project Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Location : Sindangan, Zamboanga Del Norte.
DETAILED ESTIMATES
1 Project Engineer days 20.00 800.00 16,000.00
1 General Foreman days 25.00 450.00 11,250.00
4 Laborers days 25.00 300.00 30,000.00
SUB-TOTAL 57,250.00

Direct Cost: 807,250.00

Contractor Profit 12% 96,870.00
OCM 8% 64,580.00
Constractor's Tax 12% 96,870.00
Indirect Cost: 32.00% 258,320.00
Total Cost 1,065,570.00
Quantity: 4,341.36 Sq. m.
Unit Cost: 245.45 Say 1,065,586.81

1700(3)a2 INDIVIDUAL REMOVAL OF TREES (SMALL B, 301-500 MM Ø)

EACH 11.00
A. EQUIPMENT RENTALS
1 Chainsaw days 11.00 5,000.00 55,000.00
SUB-TOTAL 55,000.00

C. LABOR
2 Laborers days 11.00 300.00 6,600.00
SUB-TOTAL 6,600.00

Direct Cost: 61,600.00

Contractor Profit 12% 7,392.00
OCM 8% 4,928.00
Constractor's Tax 12% 7,392.00
Indirect Cost: 32.00% 19,712.00
Total Cost 81,312.00
Quantity: 11.00 EACH
Unit Cost: 7,392.00 Say 81,312.00
Contract ID : 21JB0081
Project Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Location : Sindangan, Zamboanga Del Norte.
DETAILED ESTIMATES
1702(1) STRUCTURE EXCAVATION (COMMON SOIL)
VOLUME Cu.M. 959.08
A. EQUIPMENT RENTALS
1 Back Hoe (CAT 320) days 15.00 11,000.00 165,000.00
1 Dump Truck days 15.00 10,000.00 150,000.00
SUB-TOTAL 315,000.00

C. LABOR
1 Project Engineer days 15.00 800.00 12,000.00
1 Materials Lab. Tech. days 15.00 500.00 7,500.00
1 Safety Officer days 15.00 450.00 6,750.00
1 Foreman days 15.00 450.00 6,750.00
1 Skilled Laborer days 15.00 350.00 5,250.00
4 Laborers days 15.00 300.00 18,000.00
SUB-TOTAL 56,250.00

Direct Cost: 371,250.00

Contractor Profit 12% 44,550.00
OCM 8% 29,700.00
Constractor's Tax 12% 44,550.00
Indirect Cost: 32.00% 118,800.00
Total Cost 490,050.00
Quantity: 959.08 Cu.M.
Unit Cost: 510.96 Say 490,051.52

1704(3) EARTH BERM

VOLUME Cu.M. 5,109.23
A. EQUIPMENT RENTALS days 15.00 11,000.00 165,000.00
1 Plate Compactor days 15.00 10,000.00 150,000.00
1 Water Truck days 15.00 10,000.00 150,000.00
Minor Tools
SUB-TOTAL 300,000.00

B. MATERIALS
Filling Materials Cu.M. 5,109.23 45.00 229,915.35
SUB-TOTAL 229,915.35

C. LABOR
1 Foreman days 15.00 450.00 6,750.00
4 Laborers days 15.00 300.00 18,000.00
SUB-TOTAL 24,750.00

Direct Cost: 554,665.35

Contractor Profit 12% 66,559.84
OCM 8% 44,373.23
Constractor's Tax 12% 66,559.84
Indirect Cost: 32.00% 177,492.91
Total Cost 732,158.26
Quantity: 5,109.23 Cu.M.
Unit Cost: 143.30 Say 732,152.66

1711(1) STONE MASONARY

cu.m. 159.76

A. EQUIPMENT RENTALS
1 One Bagger Mixer days 22.00 2,000.00 44,000.00
SUB-TOTAL 44,000.00

B. MATERIALS
Portland Cement bags 800.00 260.00 208,000.00
Sand cu.m. 120.00 1,000.00 120,000.00
Boulders cu.m. 178.00 1,000.00 178,000.00
SUB-TOTAL 506,000.00
C. LABOR
1 Project Engineer days 22.00 800.00 17,600.00
1 General foreman days 22.00 450.00 9,900.00
2 Mason days 22.00 350.00 15,400.00
12 Laborers days 22.00 300.00 79,200.00
SUB-TOTAL 122,100.00

Direct Cost: 672,100.00

Contractor Profit 12% 80,652.00
Contract ID : 21JB0081
Project Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Location : Sindangan, Zamboanga Del Norte.
DETAILED ESTIMATES
OCM 8% 53,768.00
Constractor's Tax 12% 80,652.00
Indirect Cost: 32.00% 215,072.00
Total Cost 887,172.00
Quantity: 159.76 cu.m.
Unit Cost: 5,553.15 Say 887,171.24

1712(2) CONCRETE SLOPE PROTECTION

Cu. m. in place 521.92

A. EQUIPMENT RENTALS
1 One Bagger Mixer days 35.00 2,000.00 70,000.00
SUB-TOTAL 70,000.00

B. MATERIALS
Portland Cement bags 2582.00 300.00 774,600.00
Sand cu.m. 377.00 1,000.00 377,000.00
Boulders cu.m. 583.00 1,000.00 583,000.00
SUB-TOTAL 1,734,600.00
C. LABOR
1 Project Engineer days 35.00 800.00 28,000.00
1 General foreman days 35.00 450.00 15,750.00
2 Mason days 35.00 350.00 24,500.00
12 Laborers days 35.00 300.00 126,000.00
SUB-TOTAL 194,250.00

Direct Cost: 1,998,850.00

Contractor Profit 12% 239,862.00
OCM 8% 159,908.00
Constractor's Tax 12% 239,862.00
Indirect Cost: 32.00% 639,632.00
Total Cost 2,638,482.00
Quantity: 521.92 Cu. m. in place
Unit Cost: 5,055.34 Say 2,638,483.05

1713(1) RUBBLE CONCRETE

cu.m. 1,731.68

A. EQUIPMENT RENTALS
4 One Bagger Mixer days 35.00 2,000.00 280,000.00
SUB-TOTAL 280,000.00

B. MATERIALS
Portland Cement bags 8,196.00 300.00 2,458,800.00
Sand cu.m. 493.00 1,000.00 493,000.00
Gravel cu.m. 82.00 1,000.00 82,000.00
Boulders cu.m. 1,010.00 1,000.00 1,010,000.00
SUB-TOTAL 4,043,800.00

C. LABOR
1 Project Engineer days 35.00 800.00 28,000.00
1 Foreman days 35.00 450.00 15,750.00
16 mason days 35.00 350.00 196,000.00
60 Laborer days 35.00 300.00 630,000.00
SUB-TOTAL 869,750.00

Direct Cost: 5,193,550.00

Contractor Profit 12% 623,226.00
OCM 8% 415,484.00
Constractor's Tax 12% 623,226.00
Indirect Cost: 32.00% 1,661,936.00
Total Cost 6,855,486.00
Quantity: 1,731.68 cu.m.
Unit Cost: 3,958.86 Say 6,855,478.68

508(1) HANDLAID ROCK EMBANKMENT

VOLUME cu.m. 1,034.17
B. MATERIALS
Boulders 1,090.00 1,000.00 1,090,000.00
SUB-TOTAL 1,090,000.00
C. LABOR
1 Project Engineer days 10.00 800.00 8,000.00
1 Foreman days 10.00 450.00 4,500.00
Contract ID : 21JB0081
Project Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Location : Sindangan, Zamboanga Del Norte.
DETAILED ESTIMATES
4 Skilled Laborers days 10.00 350.00 14,000.00
8 Unskilled Laborers days 10.00 300.00 24,000.00
SUB-TOTAL 50,500.00

Direct Cost: 1,140,500.00

Contractor Profit 12% 136,860.00
OCM 8% 91,240.00
Constractor's Tax 12% 136,860.00
Indirect Cost: 32.00% 364,960.00
Total Cost 1,505,460.00
Quantity: 1,034.17 cu.m.
Unit Cost: 1,455.72 Say 1,505,461.95

1714(1)b4 GABIONS (1M X 1M X 3M, PVC COATED

cu.m. 654.00

A. EQUIPMENT RENTALS
1 Various Tools and Devices lot 1.00 50,000.00 50,000.00
SUB-TOTAL 50,000.00

B. MATERIALS
Boulders bags 690.00 1,000.00 690,000.00
Wire Cages cu.m. 654.00 2,000.00 1,308,000.00
textile cu.m. 690.00 200.00 138,000.00
SUB-TOTAL 2,136,000.00
C. LABOR
1 Project Engineer days 35.00 800.00 28,000.00
1 General foreman days 35.00 450.00 15,750.00
12 Laborers days 35.00 300.00 126,000.00
SUB-TOTAL 169,750.00

Direct Cost: 2,355,750.00

Contractor Profit 12% 282,690.00
OCM 8% 188,460.00
Constractor's Tax 12% 282,690.00
Indirect Cost: 32.00% 753,840.00
Total Cost 3,109,590.00
Quantity: 654.00 cu.m.
Unit Cost: 4,754.72 Say 3,109,586.88

1715(1) Filter Material

Sq. m 654.00

A. EQUIPMENT RENTALS
1 Various Tools and Devices lot 1.00 50,000.00 50,000.00
SUB-TOTAL 50,000.00

B. MATERIALS
Filter Materials sq.m 654.00 8,000.00 5,232,000.00
SUB-TOTAL 5,232,000.00
C. LABOR
1 Project Engineer days 35.00 800.00 28,000.00
1 General foreman days 35.00 450.00 15,750.00
12 Laborers days 35.00 300.00 126,000.00
SUB-TOTAL 169,750.00

Direct Cost: 5,451,750.00

Contractor Profit 12% 654,210.00
OCM 8% 436,140.00
Constractor's Tax 12% 654,210.00
Indirect Cost: 32.00% 1,744,560.00
Total Cost 7,196,310.00
Quantity: 654.00 Sq. m
Unit Cost: 11,003.53 Say 7,196,308.62

1716(16) TEST PILE, FURNISHED AND DRIVEN

m. 6.00
A. EQUIPMENT RENTALS
1 Truck mounted crane days 2.00 20,848.00 41,696.00
1 Diesel Hammer & Leader days 2.00 12,000.00 24,000.00
1 Drop Hammer days 2.00 2,500.00 5,000.00
1 Jack hammer days 2.00 2,500.00 5,000.00
1 Air Compressor days 2.00 3,000.00 6,000.00
Contract ID : 21JB0081
Project Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Location : Sindangan, Zamboanga Del Norte.
DETAILED ESTIMATES
1 Chain Saw days 2.00 1,200.00 2,400.00
Misc. Heavy Duty Tools L.S. 1.00 2,000.00 2,000.00
SUB-TOTAL 86,096.00

B. MATERIALS
R.C. Test Piles (400 mm x 400 mm x 16 m) pcs. 6.00 56,055.00 336,330.00
Coco Trunks pcs. 20.00 1,000.00 20,000.00
Good Lumber (Falsework) bd.ft. 1,000.00 35.00 35,000.00
Welding/ acetylene/Oxygen & Other Misc. Hardwares L.S. 1.00 1,000.00 1,000.00
SUB-TOTAL 392,330.00

C. LABOR
1 Project Engineer days 2.00 800.00 1,600.00
1 Foreman days 2.00 450.00 900.00
12 Skilled Laborer days 2.00 350.00 8,400.00
12 Unskilled Laborer days 2.00 300.00 7,200.00
SUB-TOTAL 18,100.00

Direct Cost: 496,526.00

Contractor Profit 12% 59,583.12
OCM 8% 39,722.08
Constractor's Tax 12% 59,583.12
Indirect Cost: 32.00% 158,888.32
Total Cost 655,414.32
Quantity: 6.00 m.
Unit Cost: 109,235.72 Say 655,414.32

1717(2)a1 SHEET PILES, STEEL, SLOPE PROTECTION

m 9,550.00
A. EQUIPMENT RENTALS
1 BackHoe (CAT 320) (Lifting Equipment) m 10.00 11,000.00 110,000.00
1 Self Loading Truck days 10.00 10,000.00 100,000.00
SUB-TOTAL 210,000.00

B. MATERIALS
Steel Sheet Piles kgs 458,400.00 50.00 22,920,000.00
SUB-TOTAL 22,920,000.00

C. LABOR
1 Project Engineer days 10.00 800.00 8,000.00
1 Foreman days 10.00 450.00 4,500.00
2 Laborer days 10.00 300.00 6,000.00
SUB-TOTAL 18,500.00

Direct Cost: 23,148,500.00

Contractor Profit 12% 2,777,820.00
OCM 8% 1,851,880.00
Constractor's Tax 12% 2,777,820.00
Indirect Cost: 32.00% 7,407,520.00
Total Cost 30,556,020.00
Quantity: 9,550.00 m
Unit Cost: 3,199.58 Say 30,555,989.00

1718(1) PIPE CULVERTS

LN.M. 12.00
A. MATERIALS
R.C.C.P., 910mm Ø x 1.00mØ pcs 12.00 2,000.00 24,000.00
Portland cement bags 16.00 300.00 4,800.00
Sand cu. M. 2.00 1,000.00 2,000.00
SUB-TOTAL 30,800.00
B. EQUIPMENTS
1 One Bagger Mixer days 2.00 10,000.00 20,000.00
Various Tools and Equipment lot 1.00 500.00 500.00
SUB-TOTAL 20,500.00
B. LABOR
1 Project Engineer days 4.00 800.00 3,200.00
1 Foreman days 4.00 450.00 1,800.00
6 Laborers days 4.00 300.00 7,200.00
SUB-TOTAL 12,200.00
Contract ID : 21JB0081
Project Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Location : Sindangan, Zamboanga Del Norte.
DETAILED ESTIMATES

Direct Cost: 63,500.00

Contractor Profit 12% 7,620.00
OCM 8% 5,080.00
Constractor's Tax 12% 7,620.00
Indirect Cost: 32.00% 20,320.00
Total Cost 83,820.00
Quantity: 12.00 LN.M.
Unit Cost: 6,985.00 Say 83,820.00

GRAND TOTAL Php 57,899,000.00

Submitted by:

AL-HASSAN C. HASIMAN
Owner / General Manager
ALRAF Construction and Enterprises
Contract ID : 21JB0081
Project Name : Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
Location : Sindangan, Zamboanga Del Norte.
DETAILED ESTIMATES

GRAND TOTAL #REF!

Submitted by:

AL-HASSAN C. HASIMAN
Owner / General Manager
ALRAF Construction and Enterprises
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

CONTRACT ID 21JB0081
CONTRACT NAME :Construction of Flood Control Structure along Talinga River, Sindangan, Zamboanga del Norte
LOCATION OF THE PROJECT : Sindangan, Zamboanga Del Norte.

SUMMARY SHEET
(Manpower, Materials & Equipment)

EQUIPMENTS RATE/DAY MANPOWER RATE/DAY

Payloader 10,000.00 Project Engineer 800.00
Dumptruck 10,000.00 General Foreman 450.00
Chainsaw 5,000.00 Material Engineer 600.00
Backhoe 11,000.00 MLT 500.00
Plate Compactor 11,000.00 Carpenter 300.00
Water Truck 10,000.00 Mason 300.00
Bagger Mixer 2,000.00 Steelmen 300.00
Truck mounted crane 20,848.00 Mason 350.00
Diesel Hammer & Leader 12,000.00 Laborer 300.00
Drop Hammer 2,500.00 Surveyor 300.00
Jack hammer 2,500.00 Safety Officer 450.00
Air Compressor 3,000.00 Driver 250.00

Submitted by:

AL-HASSAN C. HASIMAN
General Manager
Alraf Construction & Enterprises
LIC WORKS AND HIGHWAYS

Sindangan, Zamboanga del Norte

ARY SHEET
aterials & Equipment)

MATERIALS UNIT RATE

Construction Safety and Health L.S 200000.00
Materials, Labor, & Other Misc. Expenses L.S 535508.54
Filling Materials Cu. M. 5109.23
Portland cement bags 260.00
Sand cu.m. 1,000.00
Boulders Cu.m. 1000.00
Gravel Cu.M. 1000.00
Wire Cages Cu.M. 2000.00
Textile Cu.M. 200.00
R.C. Test Piles (400 mm x 400 mm x 16 m) pcs. 56055.00
Coco Trunks pcs. 1000.00
Good Lumber (Falsework) bd.ft. 35.00
Welding/ acetylene/Oxygen & Other Misc. Hardwares L.S. 1000.00
Steel Sheet Piles kgs 50.00

Date: January 17, 2021