PROJECT TITLE : PROPOSED CONSTRUCTION OF WAREHOUSE COMMUNITY SEED BANKING FOR LOWLANDS (60 sq.

m) 13-UNITS
LOCATION : REGION WIDE

SUMMARY OF BID
Item No. Description Unit Quantity Unit Cost Amount

1 PREPARATION WORKS lot 1.00 Php - Php -

2 EARTH WORKS lot 1.00 Php - Php -
3 REINFORCEMENT STEEL WORKS lot 1.00 Php - Php -
4 FORMWORKS lot 1.00 Php - Php -
5 CONCRETING WORKS lot 1.00 Php - Php -
6 Roof framings lot 1.00 Err:508 Err:508
7 MASONRY WORKS lot 1.00 Php 281,300.0000 Php 281,300.0000
8 DOORS AND WINDOWS lot 1.00 Php 83,000.0000 Php 83,000.0000
9 Roofing finish lot 1.00 Err:508 Err:508
10 ELECTRICAL SYSTEM lot 1.00 Php 68,481.0000 Php 68,481.0000
11 SANITARY SYSTEM lot 1.00 Php 40,928.8500 Php 40,928.8500
12 PAINTING WORKS lot 1.00 Php 200,500.0000 Php 200,500.0000
13 DEMOBILIZATION lot 1.00 Php - Php -

TOTAL AMOUNT Err:508 Err:508

GRAND TOTAL 13.00 UNITS Err:508

TOTAL BID PRICE IN WORDS

FIVE MILLION ONE HUNDRED FORTY-EIGHT THOUSAND ONE HUNDRED TW0 PESOS AND 40/100 CENTAVOS.

Name of Representative of the Bidder: NGIYAN P. BATALA

Postion: GENERAL MANAGER
Name of the Bidder: OPTIMUM JEWEL OF THE NORTH CONSTRUCTION,INC.
Date: 25-Jun-12
NAME OF CONTRACT: PROPOSED SECOND FLOOR EXTENTION
LOCATION : VALENZUELA CITY
0WNER:

DETAILED ESTIMATE / QUOTATION COST

PHASE 1. EARTHWORKS AND STRUCTURAL FRAMING

MATERIAL COST LABOR COST

ITEM DESCRIPTION QTY UNITS VAT
UNIT COST TOTAL COST UNIT COST TOTAL COST
A. PREPARATION SYSTEM
1 LEGAL FEES,PERMITS,PROFESSIONAL FEES,DESIGN COST
Conceptual plans 1.00 lot - - FREE
Final plans and technical datas:
a. architectural plans 6.00 sets - -
b.structural design analysis 2.00 sets - -
c.structural plans 6.00 sets - -
d.plumbing plan 6.00 sets
e. sanitary plan 6.00 sets
f. electrical plan 6.00 sets
g.technical specifications 2.00 sets
h.detailed estimates/bill of quantities 2.00 sets
Contract Agreement and attachment/notary fee 1.00 lot
Building Permit Process/meralco and maynilad 1.00 lot
Occupancy Permit Process 1.00 lot future reference
construction phase documentation 1.00 lot
Sub-Total

B. STRUCTURAL FRAME USING CONCRETE TYPE

1 EARTH WORKS
hauling and construction debris disposal 1.00 lot - - 8,000.00 8,000.00
Staking/Lay-out/Butter boards 1.00 lot - - -
Footing excavation (11F) 1.5M X 1.5M X 1.5M DEPTH 37.13 cu.m - - -
backfill soil from outside
compaction and filling (labor) 14.36 cu.m - - -
warehouse,bankhouse,barracks 1.00 lot - -
Sub-Total
2 FOUNDATION FOOTING

concrete mix cu.m - - -

16mm diam. Main rsb for footing kgs - - -
formworks sq.m - -
Sub-Total

3 TIE BEAM (15CM X 30CM)

concrete mix cu.m - - -

16mm diam. Main rsb kgs - - -
10mm diam. Rsb ties kgs - - -
G.I Tie wire roll - - -
formworks sq.m - -
assorted common nails boxes - - -
Sub-Total

4 SLAB ON FILL(4" THICK)

concrete mix cu.m - - -

10mm diam. Rsb kgs - - -
Backfill and compaction(ELEVATED 30CM-60CM) cu.m - -
gravel bedding cu.m - - -
G.I Tie wire roll - - -
sub-total - - -

5 COLUMN (20CM X 30CM)SECOND FLOOR EXTENTION

concrete mix 4.00 cu.m 3700 14,800.00 1,665.00 6,660.00
formworks 75.00 sq.m 200 15,000.00 250.00 18,750.00
16mm diam. Rsb 400.00 kgs 40 16,000.00 18.00 7,200.00
10mm diam. Rsb 266.00 kgs 40 10,640.00 18.00 4,788.00
G.I Tie wire 1.00 rolls 1100 1,100.00 495.00 495.00
removal of forms 1.00 lot - - 3,000.00
sub-total
 - - -
6 BEAMS AND STAIRS
concrete mix (20CM X 40CM) 6.00 cu.m 3700 22,200.00 1,665.00 9,990.00
formworks 80.00 sq.m 200 16,000.00 250.00 20,000.00
16mm diam. rsb 450.00 kgs 40 18,000.00 18.00 8,100.00
10mm diam. Rsb 250.00 kgs 40 10,000.00 18.00 4,500.00
G.I Tie wire 2.00 rolls 900 1,800.00 405.00 810.00
stairs 1.00 lot 18000 18,000.00 8,100.00 8,100.00
removal of forms from basement after 2 weeks curing time 1.00 lot - - 3,000.00
sub-total

7 CONCRETE SLAB
concrete mix 5.40 cu.m 3700 19,980.00 1,665.00 8,991.00
formworks 60.00 sq.m 200 12,000.00 90.00 5,400.00
10mm diam. Rsb 400.00 kgs 40 16,000.00 18.00 7,200.00
sub-total

8 ROOFING SYSTEM
1.5"X1.5"X1/4" double angle bar trusses 700.00 kgs 45 31,500.00 36.00 25,200.00
2"x3"x2mm c-purlins 300.00 kgs 45 13,500.00 36.00 10,800.00
12mm diam sagrods 100.00 kgs 45 4,500.00 36.00 3,600.00
12mm turn buckle 10.00 pcs 120 1,200.00 96.00 960.00
primer paint 2.00 gals 600 1,200.00 480.00 960.00
consumables 1.00 lot 5000 5,000.00 4,000.00 4,000.00
hardi sanepa flashing board 10.00 pcs 300 3,000.00 240.00 2,400.00
prepainted long span apo roofing or equivalent 80.00 sq.m 500 40,000.00 400.00 32,000.00
spanish gutter 50.00 ln.m 300 15,000.00 240.00 12,000.00
flashings 50.00 ln.m 150 7,500.00 120.00 6,000.00
 texscrew and zealant 1.00 lot 7000 7,000.00 5,600.00 5,600.00
Sub-Total

9 SEPTIC TANK VAULT

excavation,chb and plastering 1.00 lot - - -

sub-total
 PHASE 2- ARCHITECTURAL,ELECTRICAL,SANITARY,PLUMBING,PAINTING
C. ARCHITECTURAL SYSTEM
1 MASONRY WORKS
5" Concrete hollow block EXTERIOR WALL 3,000.00 pcs 10.00 30,000.00 9.00 27,000.00
4" concrete hollow block for c.r partition 2,000.00 pcs 8.00 16,000.00 7.20 14,400.00
smooth plastering finish w/ exterior wall water proofing 350.00 sq.m 250.00 250.00 87,500.00
white sand 20.00 cu.m 650.00 13,000.00 585.00 11,700.00
portland cement 200.00 bags 215.00 43,000.00 193.50 38,700.00
reinforcement steel bars 10mm 250.00 kgs 40.00 10,000.00 36.00 9,000.00
Sub-Total

2 DOORS AND WINDOWS

D2 and door jamb with varnish or docu finish 3.00 sets 9,000.00 27,000.00 2,000.00 6,000.00
toilet panel door with concrete door jamb 1.00 sets 4,000.00 4,000.00 2,000.00 2,000.00
glass and aluminum windows 3.00 sets 7,000.00 21,000.00 2,000.00 6,000.00
hardwares and accessories 1.00 lot 15,000.00 15,000.00 2,000.00 2,000.00
window grills 3.00 sets 1,500.00 4,500.00 2,000.00 6,000.00
sub-total

4 Tile Works( Second floor )

floor topping 2.00 cu.m 3,000.00 6,000.00 990.00 1,980.00
floor finish-60x60 white polished granite tiles 350.00 pcs 250.00 87,500.00 60.00 21,000.00
c.r finish-60x30 ceramic tiles 200.00 pcs 90.00 18,000.00 54.00 10,800.00
stone deé cor 1.00 lot owners provision
stair steps finish(granite or solid planks)ground to second 40.00 m 200.00 8,000.00 200.00 8,000.00
granite tiles dirty kitchen counter top 1.00 lot
granite tiles under the counter 1.00 lot - -
slab granite kitchen counter top and flashing 1.00 lot - -
tile adhesive or cement dry packing 15.00 bags 275.00 4,125.00 90.75 1,361.25
tile grout 15.00 kls 150.00 2,250.00 49.50 742.50
tile trim 20.00 pcs 120.00 2,400.00 39.60 792.00
sub-total - - -
D. ELECTRICAL SYSTEM
nos. 14 thhn wire 4.00 boxes 4,000.00 16,000.00 1,320.00 5,280.00
nos.12 thhn wire 4.00 boxes 3,500.00 14,000.00 1,155.00 4,620.00
entrance wire,capping,conduit and others 1.00 lot 1,000.00 1,000.00 2,000.00 2,000.00
watt-hour meter 1.00 sets meralco owners payment
circuit breaker 1.00 lot 3,000.00 3,000.00 990.00 990.00
junction box 24.00 pcs 35.00 840.00 50.00 1,200.00
utility box 6.00 pcs 35.00 210.00 150.00 900.00
1" electrical conduit moldflex 1.00 roll 600.00 600.00 1,200.00 1,200.00
1/2 pvc pipe 15.00 pcs 75.00 1,125.00 150.00 2,250.00
2 gang convenient outlet 6.00 sets 6.00 36.00 150.00 900.00
1 gang switch 1.00 sets 120.00 120.00 150.00 150.00
telephone outlet/Internet 1.00 sets agency
aircon wire 50.00 M 10.00 500.00 1,000.00 1,000.00
aircon outlet 2.00 sets 600.00 1,200.00 300.00 600.00
telephone wire 1.00 roll agency
2 gang switch 5.00 sets 350.00 1,750.00 300.00 1,500.00
26 watts energy saving lamp with accessory 20.00 sets 100.00 2,000.00 33.00 660.00
panel box 1.00 sets 850.00 850.00 2,000.00 2,000.00
sub-total

E. SANITARY SYSTEM/PLUMBING SYSTEM

down spout roof deck drain 6.00 pcs 100.00 600.00 150.00 900.00
3" pvc down spout line 6.00 pcs 600.00 3,600.00 198.00 1,188.00
4" pvc storm line 6.00 pcs 800.00 4,800.00 264.00 1,584.00
3" pvc elbow assorted 10.00 pcs 150.00 1,500.00 49.50 495.00
concrete manhole with greetings 6.00 sets
1/2 water line blue pipe 15.00 pcs 85.00 1,275.00 100.00 1,500.00
pipe connectors assorted 20.00 pcs 15.00 300.00 30.00 600.00
2" pvc sanitary pipes 12.00 pcs 200.00 2,400.00 66.00 792.00
pvc sanitary connectors assorted 1.00 lot 1,500.00 1,500.00 495.00 495.00
4" pvc sanitary pipes 6.00 pcs 800.00 4,800.00 400.00 2,400.00
lavatory faucet 1.00 sets 150.00 150.00 300.00 300.00
footwash faucet 1.00 sets 120.00 120.00 300.00 300.00
floor drain 2.00 sets 120.00 240.00 300.00 600.00
clean out cover 1.00 sets 85.00 85.00 100.00 100.00
 wall hung lavatory with accessories 1.00 sets 1,500.00 1,500.00 495.00 495.00
water closet with accessories 1.00 sets 3,500.00 3,500.00 1,000.00 1,000.00
shower line and valve 1.00 lot 1,000.00 1,000.00 750.00 750.00
pvc solvent cement 1.00 can 45.00 45.00 14.85 14.85
kitcen sink p-trap 1.00 sets - - -
kitchen faucet 1.00 pcs - - -
kitchen stainless sink 1.00 sets - - -
sub-total

F. PAINTING WORKS
miscellaneous(rags,duty knife,masking tape,paint
neutralizer,sand paper,acricolor,tinting color,rollers,
paint brush,patching compound,etc.)base preparation 1.00 lot 35,000.00 35,000.00 42,000.00 42,000.00
boysen 715 10.00 tin 3,000.00 30,000.00 2,700.00 27,000.00
boysen 701 10.00 tin 3,500.00 35,000.00 3,150.00 31,500.00
sub-total 100,500.00

G LAND DEVELOPMENT

Peremeter fence, gate,cleaning,disposal,pullout 1.00 lot future quotation

sub-total

GRAND TOTAL

Submitted By:

ARTURO CARREON APPROVED BY:________________________________

Name of the Representative of the Bidder NAME OF OWNER
GENERAL MANAGER
Position of the Representative
CARREON CONSTRUCTION
Name of the Bidder
 TOTAL AMOUNT

Php -
Php 8,000.00
Php -
Php -

Php -
Php -
Php 8,000.00
Php -
Php -
Php -
Php -

Php -
Php -
Php -
Php -
Php -
Php -
Php -

Php -
Php -
Php -
Php -
Php -
Php -

Php 21,460.00
Php 33,750.00
Php 23,200.00
Php 15,428.00
Php 1,595.00
Php 3,000.00
Php 98,433.00
Php 32,190.00
Php 36,000.00
Php 26,100.00
Php 14,500.00
Php 2,610.00
Php 26,100.00
Php 3,000.00
Php 140,500.00

Php 28,971.00
Php 17,400.00
Php 23,200.00
Php 69,571.00

Php 56,700.00
Php 24,300.00
Php 8,100.00
Php 2,160.00
Php 2,160.00
Php 9,000.00
Php 5,400.00
Php 72,000.00
Php 27,000.00
Php 13,500.00
Php 12,600.00
Php 232,920.00

Php -
Php -
Php 57,000.00
Php 30,400.00
Php 87,500.00
Php 24,700.00
Php 81,700.00
Php 19,000.00
Php 300,300.00

Php 33,000.00
Php 6,000.00
Php 27,000.00
Php 17,000.00
Php 10,500.00
Php 93,500.00

Php 7,980.00
Php 108,500.00
Php 28,800.00
Php -
Php 16,000.00

Php -
Php -
Php 5,486.25
Php 2,992.50
Php 3,192.00
Php 172,950.75
Php 21,280.00
Php 18,620.00
Php 3,000.00
Php -
Php 3,990.00
Php 2,040.00
Php 1,110.00
Php 1,800.00
Php 3,375.00
Php 936.00
Php 270.00

Php 1,500.00
Php 1,800.00

Php 3,250.00
Php 2,660.00
Php 2,850.00
Php 68,481.00

Php 1,500.00
Php 4,788.00
Php 6,384.00
Php 1,995.00

Php 2,775.00
Php 900.00
Php 3,192.00
Php 1,995.00
Php 7,200.00
Php 450.00
Php 420.00
Php 840.00
Php 185.00
Php 1,995.00
Php 4,500.00
Php 1,750.00
Php 59.85
Php -
Php -
Php -
Php 40,928.85

Php 77,000.00
Php 57,000.00
Php 66,500.00
Php 200,500.00

Php -
Php 1,426,084.60
NAME OF PROJECT: PROPOSED CONSTRUCTION OF WAREHOUSE COMMUNITY SEED BANKING FOR LOWLANDS (60 sq.m) 13-UNITS

LOCATION: REGION WIDE

SUMMARY OF UNIT PRICES

MATERIAL RATES
item # DESCRIPTION UNIT UNIT PRICE

1 PREPARATION WORKS lot -

2 EARTH WORKS lot -
3 REINFORCEMENT STEEL WORKS lot -
4 FORMWORKS lot -
5 CONCRETING WORKS lot -
6 Roof framings lot Err:508
7 MASONRY WORKS lot 1,133.00
8 DOORS AND WINDOWS lot 35,000.00
9 Roofing finish lot Err:508
10 ELECTRICAL SYSTEM lot 14,281.00
11 SANITARY SYSTEM lot 10,770.00
12 PAINTING WORKS lot 41,500.00
13 DEMOBILIZATION lot Err:508

LABOR RATES
item # DESCRIPTION UNIT UNIT PRICE
1 welder hr 75.00
2 Foreman hr 85.00
3 Carpenter hr 75.00
4 Skilled Laborer hr 55.00
5 Laborer hr 52.00
Note: Engineers labor rates is on the OCM.

EQUIPMENT RATES
item # DESCRIPTION UNIT UNIT PRICE

1 Dump Truck hr 2,350.00

2 Water Truck hr 2,200.00
3 Concrete Vibrator hr 275.00
4 Service Truck hr 2,200.00
5 1 Bagger mixer hr 1,200.00

Submitted by:

NGIYAN P. BATALA
GENERAL MANAGER
OPTIMUM JEWEL OF THE NORTH CONSTRUCTION, INC.
NDS (60 sq.m) 13-UNITS
NAME OF PROJECT: PROPOSED CONSTRUCTION OF WAREHOUSE COMMUNITY SEED BANKING FOR LOWLAND (60 sq.m) 13-UNITS
LOCATION: REGION WIDE

CASHFLOW BY QUARTERLY AND PAYMENT SCHEDULE

PARTICULAR % WT 1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER

ACCOMPLISHMENT 100.00% 26.29% 41.65% 29.89% 2.17%
CASH FLOW 1,426,084.60 374,917.64 593,964.24 426,256.69 30,946.04
CUMULATIVE ACCOMPLISHMENT 100.00% 26.29% 67.94% 97.83% 100.00%
CUMMULATIVE CASH FLOW 1,426,084.60 374,917.64 968,881.88 1,395,138.56 1,426,084.60

Date : JUNE 25, 2012

Signature : ________________________
Name of the Representative: NGIYAN P. BATALA
In the Capacity as : GENERAL MANAGER
Duly authorized to sign for Bids and in behalf of: OPTIMUM JEWEL OF THE NORTH CONSTRUCTION, INC.
NAME OF PROJECT: PROPOSED CONSRUCTION 0F WAREHOUSE COMMUNITY SEED BANKING FOR LOWLANDS (60 sq.m) 13-UNITS
LOCATION: REGION WIDE
CONSTRUCTION SCHEDULE AND S-CURVE
ITEM QUARTER 1 QUARTER 2 QUARTER 3
DESCRIPTION AMOUNT %
# 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK

1 PREPARATION WORKS - Err:509 Err:509 Err:509 Err:509 Err:509

2 EARTH WORKS 8,000.00 Err:509

Err:509

3 REINFORCEMENT
WORKS
STEEL
- Err:509 Err:509 Err:509 Err:509 Err:509

4 FORM WORKS - Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

5 CONCRETING WORKS Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

6 ROOF FRAMING Err:509 Err:509 Err:509 Err:509 Err:509

7 MASONRY WORKS 300,300.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

8 DOORS AND WINDOWS 93,500.00 Err:509 Err:509 Err:509

9 ROOFING FINISH Err:509 Err:509 Err:509

10 ELECTRICAL SYSTEM 68,481.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

11 SANITARY SYSTEM 40,928.85 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

12 PAINTING WORKS 200,500.00 Err:509

13 DEMOBILIZATION - Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

ACCOMPLISHMENT PER QUARTER Err:509 Err:509 Err:509 Err:509

Submitted By: Err:509 Err:509

NGIYAN P. BATALA
GENERAL MANAGER
OPTIMUM JEWEL OF THE NORTH CONSTRUCTION,INC.
CTION SCHEDULE AND S-CURVE
QUARTER 3 QUARTER 4
3 WEEK 4 WEEK (6 DAYS)

Err:509 Err:509

Err:509

Err:509

Err:509 Err:509 Err:509

Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509
NAME OF PROJECT: PROPOSED CONSRUCTION 0F WAREHOUSE COMMUNITY SEED BANKING FOR LOWLANDS (60 sq.m) 13-UNITS
LOCATION: REGION WIDE

PERT- CPM

ELECTRICAL DOORS /WINDOWS

4 PAINTING
6 8
EARTH
WORKS

RSB CONCRETING ROOF MASONRY DEMOB

PREPARATION WORKS WORKS FRAMING
WORKS
1 3 9 10 11 12
2

FORM
WORKS
ROOF FINISH

5 7

SANITARY
Submitted By:

NGIYAN P. BATALA
GENERAL MANAGER
OPTIMUM JEWEL OF THE NORTH CONSTRUCTION, INC.
NAME OF PROJECT: PROPOSED CONSTRUCTION OF WAREHOUSE COMMUNITY SEED BANKING FOR LOWLANDS (60 sq.m) 13-UNITS
LOCATION: REGION WIDE

MANPOWER UTILIZATION SCHEDULE

1QUARTER 2QUARTER 3QUARTER 4QUARTER
CATEGORY
1 2 3 4 1 2 3 4 1 2 3 4 6 days

PROJECT MANAGER

PROJECT ENGINEER

MATERIAL ENGINEER

SAFETY ENGINEER

FOREMAN

DRIVERS

SKILLED MASON

CARPENTERS

WELDER

STEELMAN

SKILLED LABORERS

LABORERS

Contractor's Name: Name of the Procuring Entity:

OPTIMUM JEWEL OF THE NORTH
CONSTRUCTION, INC. DEPARTMENT OF AGRICULTURE
Submitted by:

Name & Signature of Bidder's Representative : NGIYAN P. BATALA

Position : GENERAL MANAGER
Name of the Bidder : OPTIMUM JEWEL OF THE NORTH CONSTRUCTION, INC.
NAME OF PROJECT: PROPOSED CONSTRUCTION OF WAREHOUSE COMMUNITY SEED BANKING FOR LOWLANDS (60 sq.m) 13-UNITS
LOCATION: REGION WIDE

EQUIPMENT UTILIZATION SCHEDULE

1 QUARTER 2 QUARTER 3 QUARTER 4 QUARTER

CATEGORY/ EQUIPMENT
1 2 3 4 1 2 3 4 1 2 3 4 6 days

SERVICE VEHICLE

DUMPTRUCK

WATER TRUCK

1 BAGGER MIXER

CONCRETE VIBRATOR

Contractor's Name: Name of the Procuring Entity:

OPTIMUM JEWEL OF THE NORTH
CONSTRUCTION, INC. DEPARTMENT OF AGRICULTURE

Submitted by:

Name & Signature of Bidder's Representative : NGIYAN P. BATALA

Position : GENERAL MANAGER
Name of the Bidder : OPTIMUM JEWEL OF THE NORTH CONSTRUCTION, INC.