Footing

Column ground to footing

Tie Beam
Elevator

155.00 set
155 set
1464 l.m

2
0.5
0.3

2
0.5
0.4

0.4
2

Remaining Rebar Ground to Footing

Structure
Footing
Column ground to footing
stirrups 12mm
col for elevator
Tie Beam
Elevator wall
Total Column

155.00
155
4,650.00
25.00
2109

set
set
l.m
set
l.m

2.5
35

2.5
pcs

55
8

pcs
pcs

0.4
25.00 mm
12.00 mm
32.00 mm
25.00 mm

155 set

Excavation
4 column
Removed and demolished
1 column
Assumed 8 working hours/day for 2 columns

4
4

hrs
hrs
77.5 days

days

Vol
248.00 cum
77.50 cum
175.68 cum

387.50
16,275.00
4,650.00
4,125.00
16,872.00

cum
l.m
l.m
l.m
l.m

Rebar
100.00 kg/cum
350 kg/cum
170 kg/cum

100.00
3.85
0.088
6.31
3.85

kg/cum
kg/l.m
kg/l.m
kg/l.m
kg/l.m

24,800.00
27,125.00
29,865.60

Rebars in Kg
62,590.00
89,096.70
26,028.75
66,689.39

kg
kg
kg

kg
kg
kg
kg

12.00
12.00
12.00

297,600.00
325,500.00
358,387.20
981,487.20

Price/kg Total Amount

12.00
751,080.00
12.00
1,069,160.40
12.00
12.00

800,272.70
2,620,513.10

Remaining Rebar Ground to Footing

Structure
Footing
Column ground to footing
Tie Beam
Ground Floor Slab
Total
Total Column
Nov. 18, 2014
Excavated & Removed Column/Footing
Assumed 8 working hours/day for 5 columns

Equipment no rental
- Backhoe 2-unit for 8hrs(1day)
- operator
- labor
- oxygen/acetylene

Liquidated Damages
Duration

Rebars
62,590.00
89,096.70
66,689.39
39,323.00
218,376.09
155

Unit
kg
kg
kg
kg
set

2.00 column
31.00 days

Qty
200
2
3
3

Qty
31

Price/kg
Total Amount
12.00
751,080.00
12.00
1,069,160.40
12.00
800,272.70
12.00
471,876.00
3,092,389.10

Unit
li/day
man/day
man/day
set

in 4 hrs
to complete excavation of
columns/footings & tie beams

For 31 days

Amount
7,000.00
1,600.00
1,260.00
3,600.00
13,460.00
417,260.00

Unit Cost
10,000.00

Amount
310,000.00

Total Remaining Cost

2,365,129.10

Unit
days

Unit Cost
35.00
800.00
420.00
1,200.00

Remaining Rebar Ground to Footing

Structure
Footing
Column ground to footing
Tie Beam
Ground Floor Slab
Total
Total Column
Excavated & Removed Column/Footing
Assumed 8 working hours/day for 2 columns
including fire tank, stair & elevator foundation
Equipment no rental
- Backhoe 2-unit for 8hrs(1day)
- operator
- labor
- oxygen/acetylene

Rebars
Unit
62,590.00
kg
89,096.70
kg
66,689.39
kg
39,323.00
kg
218,376.09
155
set
2.00 column
96.00 days

Qty
200
2
3
3

Unit
li/day
man/day
man/day
set

Price/kg
Total Amount
12.00
751,080.00
12.00
1,069,160.40
12.00
800,272.70
12.00
471,876.00
3,092,389.10
average per day
to complete excavation of
columns/footings & tie beams
Unit Cost
35.00
800.00
420.00
1,200.00
For 96 days

- Compaction Equipment 30 days

- Fuel consumption
- operator
- labor

Liquidated Damages
Duration

Qty
100
1
1

Qty
96

Unit
li/day
man/day
man/day

For 30 days

Amount
3,500.00
800.00
420.00
4,720.00
141,600.00

Unit Cost
10,000.00

Amount
960,000.00

Total Remaining Cost

698,629.10

Unit
days

Unit Cost
35.00
800.00
420.00

Amount
7,000.00
1,600.00
1,260.00
3,600.00
13,460.00
1,292,160.00

Break Down of Liquidated Damages / Penalty

Project:
Cluster Building 1 Demolition
Contractor: FERMARJEN
Item
1.0

Description
Amount of Penalty for each day of delay

Amount/Qty
Php. 10,000.00

2.0

Total Working days starting December 1, 2014 to January 14, 32 days

2015 excluding Sunday & Holidays

3.0

Total Cost of Penalty

Php. 320,000.00

Cash Bond 2,000,000.00

Cash Bond less ( 2,000,000.00) less Penalty Cost ( 320,000.00)
Total Remaining Cash bond Php. 1,680,000.00

Break Down of Liquidated Damages / Penalty

Project:
Cluster Building 1 Demolition
Contractor: FERMARJEN
Item
1.0

Description
Amount of Penalty for each day of delay

Amount/Qty
Php. 10,000.00

2.0

Total Working days starting December 1, 2014 to January 22, 36 days

2015 excluding Sunday & Holidays

3.0

Total Cost of Penalty

Php. 360,000.00

Su

Su
7
14
21

Mo
1
8
15
22

Tu
2
9
16

We
3
10
17

Th
4
11
18

Fr
5
12
19

Sa
6
13
20