DETAILED ESTIMATE

Project : PROPOSED CONSTRUCTION OF COVERED PATHWAY

Location: ZCMC, DR. EVANGELISTA ST. STA. CATALINA ZAMBOANGA CITY

ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL COST

NO.

A MOBILIZATION AND DEMOLITION 1.00 LOT

Materials Qty Unit Unit Cost Total Cost

a. Sub-Total Php -

Manpower Qty No.of days Rate Total Cost

Engineer 1.00 7 Php 650.00 Php 4,550.00
Foreman 1.00 7 Php 500.00 Php 3,500.00
Carpenter/Mason 1.00 7 Php 350.00 Php 2,450.00
Helper 4.00 7 Php 250.00 Php 7,000.00
b. Sub-Total Php 17,500.00

Equipment Rental & Fuel Consumption Qty. No.of Days Unit Cost Total Cost
Jackhammer 2.00 7 Php 1,000.00 Php 14,000.00

c. Sub-Total Php 14,000.00

. TOTAL DIRECT COST (a+b+c) Php 31,500.00

B. Mobilization/Demolition (4% 0f A ) 4% Php 1,260.00

C. OCM (4% of A) 4% Php 1,260.00
D. Contractor's Profit (10% of A) 10% Php 3,150.00
E. Vat & Taxes (12% of A+B+C) 12% Php 4,460.40
E. TOTAL INDIRECT COST (B+C+D) Php 10,130.40

A. TOTAL COST MOBILIZATION AND DEMOLITION (A+E) Php 41,630.40

B CONSTRUCTION SAFETY AND HEALTH AND 1.00 LOT

TEMORARY FACILITIES
Materials Qty Unit Unit Cost Total Cost

Safety Helmet 25.00 set Php 250.00 Php 6,250.00

Safety Gloves 25.00 set Php 80.00 Php 2,000.00
Safety Shoes 25.00 set Php 375.00 Php 9,375.00
Other PPE 1.00 L.S Php 10,000.00 Php 10,000.00
Warning Sign 8.00 set Php 600.00 Php 4,800.00
Temporary Facilities 1.00 lot Php 15,000.00 Php 15,000.00
a. Sub-Total Php 47,425.00

Manpower Qty No.of days Rate Total Cost

Safety Officer 1.00 70 Php 600.00 Php 42,000.00
First Aider 1.00 70 Php 500.00 Php 35,000.00
b. Sub-Total Php 77,000.00

Equipment Rental & Fuel Consumption Qty. No.of Days Unit Cost Total Cost

c. Sub-Total Php -

. TOTAL DIRECT COST (a+b+c) Php 124,425.00

B. Mobilization/Demolition (4% 0f A ) 4% Php 4,977.00

C. OCM (4% of A) 4% Php 4,977.00
D. Contractor's Profit (10% of A) 10% Php 12,442.50
E. Vat & Taxes (12% of A+B+C) 12% Php 17,618.58
E. TOTAL INDIRECT COST (B+C+D+E) Php 40,015.08

B. TOTAL COST CONSTRUCTION SAFETY AND HEALTH & TEMPORARY FACILITY (A+E) Php 164,440.08

C WARD-1 TO RADIO IMAGING

CONCRETE AND WELDING WORKS

1.0 FOOTINGS AND PEDESTRAL 2.60 cu.m

Materials Qty Unit Unit Cost Total Cost
3/8" x 4'x 8' Ordinary Plywood 15.00 pcs. Php 740.00 Php 11,100.00

Page 1 of 9
 DETAILED ESTIMATE

Project : PROPOSED CONSTRUCTION OF COVERED PATHWAY

Location: ZCMC, DR. EVANGELISTA ST. STA. CATALINA ZAMBOANGA CITY

ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL COST

NO.
2"x2"x12' Coco Lumber 333.00 bd.ft. Php 18.00 Php 5,994.00
2"x3"x12' Coco Lumber 250.00 bd.ft. Php 18.00 Php 4,500.00
Assorted CW Nail 20.00 kg. Php 70.00 Php 1,400.00
Portland Cement 26.00 bags Php 300.00 Php 7,800.00
Sand 1.30 cu.m. Php 900.00 Php 1,170.00
Gravel 2.60 cu.m. Php 900.00 Php 2,340.00
10mm dia Def Bars 30.00 pcs. Php 138.00 Php 4,140.00
12mm dia Def Bars 40.00 pcs. Php 195.00 Php 7,800.00
#16 G.I. Tie Wire 10.00 kg. Php 65.00 Php 650.00
a. Sub-Total Php 46,894.00

Manpower Qty No.of days Rate Total Cost

Engineer 1.00 10 Php 650.00 Php 6,500.00
Foreman 1.00 10 Php 500.00 Php 5,000.00
Carpenter/Mason 6.00 10 Php 350.00 Php 21,000.00
Helper 6.00 10 Php 250.00 Php 15,000.00
b. Sub-Total Php 47,500.00

Equipment Rental & Fuel Consumption Qty. No.of Days Unit Cost Total Cost
Concrete Mixer 1.00 10 Php 700.00 Php 7,000.00
Concrete Vibrator 1.00 10 Php 500.00 Php 5,000.00
c. Sub-Total Php 12,000.00

. TOTAL DIRECT COST (a+b+c) Php 106,394.00

B. Mobilization/Demolition (4% 0f A ) 4% Php 4,255.76

C. OCM (4% of A) 4% Php 4,255.76
D. Contractor's Profit (10% of A) 10% Php 10,639.40
E. Vat & Taxes (12% of A+B+C) 12% Php 15,065.39
E. TOTAL INDIRECT COST (B+C+D) Php 34,216.31

C.1. TOTAL COST FOOTINGS AND PEDESTALS (A+E) Php 140,610.31

2.0 POST, PURLINS, ROOFING WORKS 67.40 ln.m

Materials Qty Unit Unit Cost Total Cost
4"ф G.I. Pipe Sch. 40 24.00 pcs. Php 3,717.00 Php 89,208.00
3"ф G.I. Pipe Sch. 40 22.00 pcs. Php 2,540.00 Php 55,880.00
2"ф G.I. Pipe Sch. 40 68.00 pcs. Php 1,443.00 Php 98,124.00
5mm x 1/2 x 1/2 Angle Bar 2.00 pcs. Php 456.25 Php 912.50
Welding Rod 25.00 kg Php 320.00 Php 8,000.00
Pre-Painted Roofing 67.40 ln.m Php 480.00 Php 32,352.00
Pre-Painted Gutter 30.00 pcs. Php 380.00 Php 11,400.00
Tekscrew 1,005.00 pcs. Php 2.00 Php 2,010.00
Blind rivet 8.00 box Php 320.00 Php 2,560.00
Vulcaseal 1.00 qrt. Php 460.00 Php 460.00
Drill Bit 10.00 pcs. Php 55.00 Php 550.00
3"ф PVC Pipe 8.00 pcs. Php 420.00 Php 3,360.00
3"ф PVC Elbow 21.00 pcs. Php 180.00 Php 3,780.00
Solvent Cement 1.00 qrt. Php 380.00 Php 380.00
Metal Primer 8.00 gal Php 520.00 Php 4,160.00
Quick Dry Enamel 6.00 gal Php 605.25 Php 3,631.50
Easy Tite 2.00 gal Php 380.00 Php 760.00
Paint Thinner 5.00 gal Php 320.00 Php 1,600.00
Paint Brush 4" 5.00 pcs. Php 35.00 Php 175.00
Paint Brush 2" 5.00 pcs. Php 26.00 Php 130.00
Paint Roller w/ Tray 5.00 pcs. Php 85.00 Php 425.00
Sand Paper # 100 20.00 pcs. Php 15.50 Php 310.00
Sand Paper # 120 20.00 pcs. Php 18.00 Php 360.00
a. Sub-Total Php 320,528.00

Manpower Qty No.of days Rate Total Cost

Engineer 1.00 14 Php 650.00 Php 9,100.00
Foreman 1.00 14 Php 500.00 Php 7,000.00
Welder 2.00 10 Php 400.00 Php 8,000.00
Painter 2.00 10 Php 400.00 Php 8,000.00
Helper 8.00 14 Php 250.00 Php 28,000.00
b. Sub-Total Php 60,100.00

Page 2 of 9
 DETAILED ESTIMATE

Project : PROPOSED CONSTRUCTION OF COVERED PATHWAY

Location: ZCMC, DR. EVANGELISTA ST. STA. CATALINA ZAMBOANGA CITY

ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL COST

NO.
Equipment Rental & Fuel Consumption Qty. No.of Days Unit Cost Total Cost
Welding Machine 2.00 14 Php 300.00 Php 8,400.00
Grinding Machine 2.00 5 Php 200.00 Php 2,000.00
Cutting Machine 1.00 5 Php 300.00 Php 1,500.00
c. Sub-Total Php 11,900.00

. TOTAL DIRECT COST (a+b+c) Php 392,528.00

B. Mobilization/Demolition (4% 0f A ) 4% Php 15,701.12

C. OCM (4% of A) 4% Php 15,701.12
D. Contractor's Profit (10% of A) 10% Php 39,252.80
E. Vat & Taxes (12% of A+B+C) 12% Php 55,581.96
E. TOTAL INDIRECT COST (B+C+D) Php 126,237.00

C.2. TOTAL COST POST, PURLINS, ROOFING & PAINTING WORKS (A+E) Php 518,765.00

3.0 ELECTRICAL WORKS 1.00 LOT

Materials Qty Unit Unit Cost Total Cost

8 Watts Flourescent LED 13.00 sets Php 300.00 Php 3,900.00

Juction Box 13.00 pcs. Php 35.00 Php 455.00
Utility Box 6.00 pcs. Php 35.00 Php 210.00
Flexible Hose 2.00 roll Php 900.00 Php 1,800.00
Electrical Tape 4.00 roll Php 35.00 Php 140.00
3 gang Switch 20.00 sets Php 240.00 Php 4,800.00
# 10 THW Wire 2.00 Roll Php 5,390.00 Php 10,780.00
# 12 THW Wire 2.00 Roll Php 4,150.00 Php 8,300.00
a. Sub-Total Php 22,085.00

Manpower Qty No.of days Rate Total Cost

Engineer 1.00 7 Php 650.00 Php 4,550.00
Foreman 1.00 7 Php 500.00 Php 3,500.00
Electrician 1.00 7 Php 400.00 Php 2,800.00
Helper 1.00 7 Php 250.00 Php 1,750.00
b. Sub-Total Php 12,600.00

Equipment Rental & Fuel Consumption Qty. No.of Days Unit Cost Total Cost

c. Sub-Total Php -

. TOTAL DIRECT COST (a+b+c) Php 34,685.00

B. Mobilization/Demolition (4% 0f A ) 4% Php 1,387.40

C. OCM (4% of A) 4% Php 1,387.40
D. Contractor's Profit (10% of A) 10% Php 3,468.50
E. Vat & Taxes (12% of A+B+C) 12% Php 4,911.40
E. TOTAL INDIRECT COST (B+C+D) Php 11,154.70

C.3. TOTAL COST ELECTRICAL WORKS (A+E) Php 45,839.70

C TOTAL COST WARD-1 TO RADIO IMAGING CONCRETE AND WELDING WORKS Php 705,215.01

D WARD-8 TO CSR BUILDING

CONCRETE, WELDING AND ROOFING WORKS

1.0 FOOTING AND PEDESTALS 4.8 cu.m

Materials Qty Unit Unit Cost Total Cost

3/8" x 4'x 8' Ordinary Plywood 15.00 pcs. Php 740.00 Php 11,100.00
2"x2"x12' Coco Lumber 333.00 bd.ft. Php 18.00 Php 5,994.00
2"x3"x12' Coco Lumber 250.00 bd.ft. Php 18.00 Php 4,500.00
Assorted CW Nail 25.00 kg. Php 70.00 Php 1,750.00
Portland Cement 48.00 bags Php 300.00 Php 14,400.00
Sand 2.40 cu.m. Php 900.00 Php 2,160.00
Gravel 4.80 cu.m. Php 900.00 Php 4,320.00
10mm dia Def Bars 58.00 pcs. Php 138.00 Php 8,004.00
12mm dia Def Bars 72.00 pcs. Php 195.00 Php 14,040.00

Page 3 of 9
 DETAILED ESTIMATE

Project : PROPOSED CONSTRUCTION OF COVERED PATHWAY

Location: ZCMC, DR. EVANGELISTA ST. STA. CATALINA ZAMBOANGA CITY

ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL COST

NO.
#16 G.I. Tie Wire 15.00 kg. Php 65.00 Php 975.00
a. Sub-Total Php 67,243.00

Manpower Qty No.of days Rate Total Cost

Engineer 1.00 12 Php 650.00 Php 7,800.00
Foreman 1.00 12 Php 500.00 Php 6,000.00
Carpenter/Mason 6.00 12 Php 350.00 Php 25,200.00
Helper 6.00 12 Php 250.00 Php 18,000.00
b. Sub-Total Php 57,000.00

Equipment Rental & Fuel Consumption Qty. No.of Days Unit Cost Total Cost
Concrete Mixer 1.00 12 Php 700.00 Php 8,400.00
Concrete Vibrator 1.00 12 Php 500.00 Php 6,000.00
c. Sub-Total Php 14,400.00

. TOTAL DIRECT COST (a+b+c) Php 138,643.00

B. Mobilization/Demolition (4% 0f A ) 4% Php 5,545.72

C. OCM (4% of A) 4% Php 5,545.72
D. Contractor's Profit (10% of A) 10% Php 13,864.30
E. Vat & Taxes (12% of A+B+C) 12% Php 19,631.85
E. TOTAL INDIRECT COST (B+C+D) Php 44,587.59

D.1. TOTAL COST FOOTINS AND PEDESTAL (A+E) Php 183,230.59

2.0 POST, PURLINS, ROOFING, GUTTER, LIGHTING FIXTURES 88.74 ln.m

AND PAINTING WORKS
Materials Qty Unit Unit Cost Total Cost

4"ф G.I. Pipe Sch. 40 35.00 pcs. Php 3,717.00 Php 130,095.00
3"ф G.I. Pipe Sch. 40 37.00 pcs. Php 2,540.00 Php 93,980.00
2"ф G.I. Pipe Sch. 40 89.00 pcs. Php 1,443.00 Php 128,427.00
5mm x 1/2 x 1/2 Angle Bar 2.00 pcs. Php 456.25 Php 912.50
Welding Rod 25.00 kg Php 320.00 Php 8,000.00
Pre-Painted Roofing 88.70 ln.m Php 480.00 Php 42,576.00
Pre-Painted Gutter 39.00 pcs. Php 380.00 Php 14,820.00
Tekscrew 1,320.00 pcs. Php 2.00 Php 2,640.00
Blind rivet 2.00 box Php 320.00 Php 640.00
Vulcaseal 1.00 qrt. Php 460.01 Php 460.01
Drill Bit 15.00 pcs. Php 55.00 Php 825.00
3"ф PVC Pipe 13.00 pcs. Php 420.00 Php 5,460.00
3"ф PVC Elbow 36.00 pcs. Php 180.00 Php 6,480.00
Solvent Cement 1.00 qrt. Php 380.00 Php 380.00
Metal Primer 10.00 gal Php 520.00 Php 5,200.00
Quick Dry Enamel 8.00 gal Php 605.25 Php 4,842.00
Easy Tite 2.00 gal Php 380.00 Php 760.00
Paint Thinner 5.00 gal Php 320.00 Php 1,600.00
Paint Brush 4" 5.00 pcs. Php 35.00 Php 175.00
Paint Brush 2" 5.00 pcs. Php 26.00 Php 130.00
Paint Roller w/ Tray 5.00 pcs. Php 85.00 Php 425.00
Sand Paper # 100 20.00 pcs. Php 15.50 Php 310.00
Sand Paper # 120 20.00 pcs. Php 18.00 Php 360.00
a. Sub-Total Php 449,497.51

Manpower Qty No.of days Rate Total Cost

Engineer 1.00 18 Php 650.00 Php 11,700.00
Foreman 1.00 18 Php 500.00 Php 9,000.00
Welder 2.00 15 Php 400.00 Php 12,000.00
Painter 2.00 15 Php 400.00 Php 12,000.00
Helper 10.00 18 Php 250.00 Php 45,000.00
b. Sub-Total Php 89,700.00

Equipment Rental & Fuel Consumption Qty. No.of Days Unit Cost Total Cost
Welding Machine 2.00 15 Php 300.00 Php 9,000.00
Grinding Machine 2.00 5 Php 200.00 Php 2,000.00
Cutting Machine 1.00 5 Php 300.00 Php 1,500.00
c. Sub-Total Php 12,500.00

Page 4 of 9
 DETAILED ESTIMATE

Project : PROPOSED CONSTRUCTION OF COVERED PATHWAY

Location: ZCMC, DR. EVANGELISTA ST. STA. CATALINA ZAMBOANGA CITY

ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL COST

NO.
. TOTAL DIRECT COST (a+b+c) Php 551,697.51

B. Mobilization/Demolition (4% 0f A ) 4% Php 22,067.90

C. OCM (4% of A) 4% Php 22,067.90
D. Contractor's Profit (10% of A) 10% Php 55,169.75
E. Vat & Taxes (12% of A+B+C) 12% Php 78,120.37
E. TOTAL INDIRECT COST (B+C+D) Php 177,425.92

D.2. TOTAL COST POST, PURLINS, ROOFING, GUTTER, LIGHTING FIXTURES & PAINTING WORKS (A+E) Php 729,123.43

3.0 ELECTRICAL WORKS 1.00 LOT

Materials Qty Unit Unit Cost Total Cost
8 Watts Flourescent LED 22.00 sets Php 300.00 Php 6,600.00
Juction Box 22.00 pcs. Php 35.00 Php 770.00
Utility Box 10.00 pcs. Php 35.00 Php 350.00
Flexible Hose 2.00 roll Php 900.00 Php 1,800.00
Electrical Tape 4.00 roll Php 34.98 Php 139.92
Switches 10.00 sets Php 240.00 Php 2,400.00
# 10 THW Wire 2.00 Roll Php 5,390.00 Php 10,780.00
# 12 THW Wire 2.00 Roll Php 4,150.00 Php 8,300.00
a. Sub-Total Php 31,139.92

Manpower Qty No.of days Rate Total Cost

Engineer 1.00 7 Php 650.00 Php 4,550.00
Foreman 1.00 7 Php 500.00 Php 3,500.00
Electrician 1.00 7 Php 400.00 Php 2,800.00
Helper 2.00 7 Php 250.00 Php 3,500.00
b. Sub-Total Php 14,350.00

Equipment Rental & Fuel Consumption Qty. No.of Days Unit Cost Total Cost
Php -

c. Sub-Total Php -

. TOTAL DIRECT COST (a+b+c) Php 45,489.92

B. Mobilization/Demolition (4% 0f A ) 4% Php 1,819.60

C. OCM (4% of A) 4% Php 1,819.60
D. Contractor's Profit (10% of A) 10% Php 4,548.99
E. Vat & Taxes (12% of A+B+C) 12% Php 6,441.37
E. TOTAL INDIRECT COST (B+C+D) Php 14,629.56

D.3. TOTAL COST ELECTRICAL WORKS (A+E) Php 60,119.48

D TOTAL COST WARD-8 TO CSR BUILDING CONCRETE, WELDING AND ROOFING WORKS Php 972,473.50

GRANT TOTAL AMOUNT Php 1,883,758.99

ONE MILLION EIGHT HUNDRED EIGHTY THREE THOUSAND SEVEN HUNDRED FIFTY EIGHT & 99/100 PESOS ONLY

Prepared By:

SALIP MAHATHIR J. ALAWAN

Owner/Manager

ALHIDAYA CONSTRUCTION AND ENTERPRISES

Page 5 of 9
Project Title: PROPOSED CONSTRUCTION OF COVERED PATHWAY
Location: ZCMC,DR. EVAGELISTA ST. STA. CATALINA, ZAMBOANGA CITY
Total Project Cost: Php 2,052,065.99
Duration: 70 CALENDAR DAYS
Scope of work:
1 Concreting of Footings & Pedestals
2 Installation of G.I pipes posts & purlins
3 Installation of Roofing
4 Painting of G.I. pipes posts and etc.

BILL OF QUANTITIES
Item No. Item Description Quantity Unit Unit Cost Total Cost
A. MOBILIZATION & DEMOBILIZATION 1.00 lot 41,630.40 41,630.40
(Pesos) _____41,630.40___ Amount in Words ________________________________
___FOURTY ONE THOUSAND SIX HUNDRED THIRTY & 40/100_PESOS ONLY_________

B. CONSTRUCTION SAFETY AND HEALTH & 1.00 lot 164,440.08 164,440.08

TEMPORARY FACILITY
(Pesos) __164,440.08__ Amount in Words ________________________________
_ONE HUNDRED SIXTY FOUR THOUSAND FOUR HUNDRED FOURTY & 08/100_PESOS ONLY____

C. WARD 1 TO RADIO IMAGING

CONCRETE , WELDING & ROOFING WORKS
1. Footings & Pedestals 2.60 cu.m. 54,080.89 140,610.31
2. Posts , Purlins, Roofing & Painting Works 67.04 ln.m 7,738.14 518,765.00
3. Electrical Works 1.00 lot 45,839.70 45,839.70
TOTAL COST 705,215.01
(Pesos) _705,215.01____ Amount in Words ________________________________
__SEVEN HUNDRED FIVE THOUSAND TWO HUNDRED FIFTEEN & 01/100_PESOS ONLY___________

D. WARD 8 TO CSR BUILDING

CONCRETE , WELDING & ROOFING WORKS
1. Footings & Pedestals 4.80
cu.m. 38,173.04 183,230.59
2. Posts , Purlins, Roofing, Gutter, Lighting 88.74
ln.m 8,216.40 729,123.43
Fixtures & Painting Works
3. Electrical Works 1.00
lot 60,119.48 60,119.48
TOTAL COST 972,473.50
(Pesos) ___972,473.59____ Amount in Words ____NINE HUNDRED SEVENTY TWO THOUSAND_______________
_ FOUR HUNDRED SEVENTY THREE & 59/100_PESOS ONLY_

NOTE: SHOW BREAKDOWN OF DIRECT AND INDIRECT COSTS.

RECAPITULATION

A. MOBILIZATION & DEMOBILIZATION --------- 41,630.40

B. CONSTRUCTION SAFETY AND HEALTH & --------- 164,440.08
C. WARD 1 TO RADIO IMAGING --------- 705,215.01
D. WARD 8 TO CSR BUILDING --------- 972,473.50

TOTAL BID AMOUNT ------------------------- 1,883,758.99

ONE MILLION EIGHT HUNDRED EIGHTY THREE THOUSAND

SEVEN HUNDRED FIFTY NINE & 08/100 PESOS ONLY

Submitted by:

SALIP MAHATHIR J. ALAWAN Date: August 25, 2017

Name of the Bidder

Owner/Manager
Position
Project : PROPOSED CONSTRUCTION OF COVERED PATHWAY
Location: ZCMC, DR. EVANGELISTA ST. STA. CATALINA ZAMBOANGA CITY

CONSTRUCTION SCHEDULE BAR CHART & S-CURVE

CALENDAR DAYS
ITEM DESCRIPTION
7 14 21 28 35 42 49 56 63 70
100.00%
A MOBILIZATION AND DEMOLITION 2.21%
90.00%
B CONSTRUCTION SAFETY AND HEALTH AND TEMORARY FACILITIES 8.73%
C WARD-1 TO RADIO IMAGING 0.87% 0.87% 0.87% 0.87% 0.87% 0.87% 0.87% 0.87% 0.87% 0.87% 80.00%

CONCRETE, WELDING & ROOFING WORKS 1.10% 1.10% 70.00%

1. FOOTING & PEDESTAL 7.46% 60.00%
2. POST, PURLINS, ROOFING & PAINTING WORKS 27.54% 3.73% 3.73% 50.00%
3. ELECTRICAL WORKS 2.43% 9.18% 9.18% 9.18% 40.00%
D WARD-8 TO CSR BUILDING 2.43%
30.00%
1. FOOTINGS & PEDESTALS 9.73%
20.00%
2. POST, PURLINS, ROOFING,GUTTER, LIGHTNING,FIXTURES & PAINTING WORKS 38.71% 4.86% 4.86%
3. ELECTRICAL WORKS 3.19% 9.68% 9.68% 9.68% 9.68% 10.00%

TOTAL 100.00% 3.19% 0.00%

PRERIODIC PLAN 0.00% 1.98% 1.98% 4.61% 4.61% 14.92% 24.59% 19.73% 12.98% 10.55% 4.06%
COMMULATIVE PLAN 0.00% 1.98% 3.96% 8.56% 13.17% 28.08% 52.67% 72.40% 85.39% 95.94% 100.00%

CONSTRUCTION FIRM : ALHIDAYA CONSTRUCTION & ENTERPRISES

Prepared by:

SALIP MAHATHIR J. ALAWAN

Owner/Manager

Page 7 of 9
Project : PROPOSED CONSTRUCTION OF COVERED PATHWAY
Location: ZCMC, DR. EVANGELISTA ST. STA. CATALINA ZAMBOANGA CITY

MANPOWER SCHEDULE

ITEM DESCRIPTION
7 14 21 28 35 42 49 56 63 70 77 84 91 98 105 112 119 126 133 140 147 150
I PROJECT MANAGER
II PROJECT ENGINEER
III MATERIAL ENGINEER
IV SAFETY OFFICER
V FOREMAN
VI MASON
VII CARPENTER
VIII STEELMAN
IX PAINTER
X ELECTRICIAN
XI PLUMBER
XII HELPER

CONSTRUCTION FIRM :

Prepared by:

Owner/Manager

Page 8 of 9
 STATEMENT OF WORK ACCOMPLISHMENT
AS of February 14, 2018
Progress Report No. 1

Project PROPOSED CONSTRUCTION OF COVERED PATHWAY

Location ZCMC,DR. EVAGELISTA ST. STA. CATALINA, ZAMBOANGA CITY

ACCOMPLISHMENT
RELATIVE PREVIOUS THIS PERIOD TOTAL TO DATE
ITEM DESCRIPTION UNIT CONTRACT CONTRACT TOTAL COST WEIGHT
QUANTITY UNIT COST
(%) QTY AMOUNT % QTY AMOUNT % QTY AMOUNT %

I MOBILIZATION & DEMOBILIZATION lot 1.00 41,630.40 41,630.40 2.21% 0.00 0.00 0.00% 0.70 29,141.28 1.55% 0.70 29,141.28 1.55%
II CONSTRUCTION SAFETY AND HEALTH & lot 1.00 164,440.08 164,440.08 8.73% 0.00 0.00 0.00% 0.70 115,108.06 6.11% 0.70 115,108.06 6.11%
TEMPORARY FACILITY
III WARD 1 TO RADIO IMAGING
CONCRETE , WELDING & ROOFING WORKS
1. Footings & Pedestals cu.m. 2.60 54,080.89 140,610.31 7.46% 0.00 0.00 0.00% 2.60 140,610.31 7.46% 2.60 140,610.31 7.46%
2. Posts , Purlins, Roofing & Painting Works ln.m 67.04 7,738.14 518,765.00 27.54% 0.00 0.00 0.00% 20.00 154,762.83 8.22% 20.00 154,762.83 8.22%
3. Electrical Works lot 1.00 45,839.70 45,839.70 2.43% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00%
IV WARD 8 TO CSR BUILDING
CONCRETE , WELDING & ROOFING WORKS
1. Footings & Pedestals cu.m. 4.80 38,173.04 183,230.59 9.73% 0.00 0.00 0.00% 4.80 183,230.59 9.73% 4.80 183,230.59 9.73%
2. Posts , Purlins, Roofing, Gutter, Lighting Fixtures & Painting Works ln.m 88.74 8,216.40 729,123.43 38.71% 0.00 0.00 0.00% 65.00 534,066.07 28.35% 65.00 534,066.07 28.35%
3. Electrical Works lot 1.00 60,119.48 60,119.48 3.19% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00%
1,883,758.99 100.00% 0.00 0.00% 1,156,919.13 61.42% 1,156,919.13 61.42%

This is to certify that 61.42% of the work itemized above have been accomplished
in accordance with plan and specification and requirements thereof

CONSTRUCTION FIRM : ALHIDAYA CONSTRUCTION AND ENTERPRISES

Prepared by:

SALIP MAHATHIR J. ALAWAN

Owner/Manager