Al Chris Boq
Al Chris Boq
Submitted by:
OWNER/PROPRIETOR
Position
AL CHRIS CONSTRUCTION
Name of the Bidder
DETAILED COST ESTIMATE
Page 1
Unit Cost 850.00
DERIVATION OF UNIT COST
Quantity 80.00 days
Item of Work : I
3. EQUIPMENT COST:
1 Jack Hammer day 4 800.00 3,200.00
1 Concrete Mixer day 14 800.00 11,200.00
1 Concrete Vibrator day 14 450.00 6,300.00
1 Compressor day 14 450.00 6,300.00
1 Dump Truck day 10 1,000.00 10,000.00
1 Welding Machine day 12 700.00 8,400.00
1 Manual Bar Cutter day 12 450.00 5,400.00
Submitted by:
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 2
Unit Cost 1,300.00
DERIVATION OF UNIT COST
Quantity 65.45 cu.m.
Item of Work : II
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental -
Submitted by:
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 3
Unit Cost 20,000.00
DERIVATION OF UNIT COST
Quantity 51.27 cu.m.
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 4
Unit Cost 1,400.00
DERIVATION OF UNIT COST
Quantity 325.00 sq.m.
Item of Work : IV
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 5
Unit Cost 2,600.00
DERIVATION OF UNIT COST
Quantity 70.00 sq.m.
Item of Work : V
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 6
Unit Cost 2,000.00
DERIVATION OF UNIT COST
Quantity 61.00 outlet
Item of Work : VI
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
Submitted by:
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 7
Unit Cost 153,372.00
DERIVATION OF UNIT COST
Quantity 1.00 lot
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
Submitted by:
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 8
Unit Cost 1,000.00
DERIVATION OF UNIT COST
Quantity 140.00 sq.m.
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
Submitted by:
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 9
Unit Cost 260,000.00
DERIVATION OF UNIT COST
Quantity 1.00 lot
Item of Work : IX
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
Submitted by:
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 10
Unit Cost 300.00
DERIVATION OF UNIT COST
Quantity 460.00 sq.m.
Item of Work : X
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
Submitted by:
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 10
Unit Cost 261.72
DERIVATION OF UNIT COST
Quantity 460.00 sq.m.
Item of Work : X
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
Submitted by:
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 11
Unit Cost 6,000.00
DERIVATION OF UNIT COST
Quantity 10.20 sq.m.
Item of Work : XI
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
Submitted by:
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 12
Unit Cost 1,500.00
DERIVATION OF UNIT COST
Quantity 95.85 sq.m.
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
Submitted by:
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 13
Unit Cost 150.00
DERIVATION OF UNIT COST
Quantity 144.00 sq.m.
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
DETAILED COST ESTIMATE
Page 14
Unit Cost 3,500.00
DERIVATION OF UNIT COST
Quantity 9.72 sq.m.
3. EQUIPMENT COST:
Includes in Item I - Equipment Rental
MANUELITO F. VARQUEZ, JR
Proprietor/Manager
AL CHRIS CONSTRUCTION
REFERENCE NUMBER: 3161366
ITB NO. 1505-01 PROCUREMENT OF INFRA ( Proposed Barangay Health Center )
Location of the Contract: Barangay Cogon, Tagbilaran City, Bohol
-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
CONSTRUCTION SCHEDULE AND S-CURVE
ITEM PAY ITEM COST PER ITEM Wt.
20 Days 40 Days 60 Days 80 Days
NO. DESCRIPTION PHP %
I Equipment Rental 68,000.00 2.35
II Excavation 85,085.00 2.94
III Concrete Works 1,025,400.00 35.49
IV Masonry Works 455,000.00 15.75
V Roofing Sheets & Its Framing 182,000.00 6.30
VI Electrical 122,000.00 4.22
VII Forms and Scaffolding 153,372.00 5.31
VIII Ceiling Boards & its Framing 140,000.00 4.84
IX Doors & Windows 260,000.00 9.00
X Painting 138,000.00 4.78
XI Septic Tank 61,200.00 2.12
XII Plumbing, Fixtures, Fittings & Tiles 143,775.00 4.97
XIII Soil Poisoning 21,600.00 0.75
XIV Railings 34,020.00 1.18
GRAND TOTAL 2,889,452.00 100.00
Submitted By:
--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
REFERENCE NUMBER: 3161366
ITB NO. 1505-01 PROCUREMENT OF INFRA ( Proposed Barangay Health Center )
Location of the Contract: Barangay Cogon, Tagbilaran City, Bohol
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Submitted by:
OWNER/PROPRIETOR
Position
AL CHRIS CONSTRUCTION
Name of Bidder
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------
alth Center )
-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------