Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

OFFICE OF THE DISTRICT ENGINEER
Regional Office V
Rawis, Legazpi City

DETAILED ESTIMATE

Contract ID: 17F00032

Contract Name: MFO1-National Road Network Services Network Devlopment Off Carriageway Improvement including Drainage (Sec
Roads) Jct. Sorsogon-Bacon-Manito Road, K0582+400-K0588+000 with exceptions
Location of the Contract: Sorsogon

Part A FACILITIES FOR THE ENGINEER

A.1.1(6) Provisions of Combined Field Office, Laboratory & Living Quarters Building for the Engineer
Qty. 8.00 mos. 8.00
28.57
A. Rental:

Provisions of Combined Field Office, Laboratory &

8.00 mos. 30,000.00 /mos
Living Quarters Building for the Engineer

Cost of Rental P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

A.1.2(2) Provisions of 4x4 Pick Up Type Service Vehicle for the Engineers on Bare Rental Basis
Qty. 8.00 mos. 8.00
28.57
A. Rental:
8.00 mos. 4x4 Pick Up 55,907.00 /mos
Cost of Rental P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

A.1.2(5) Operation & Maintenance of 4x4 Pick Up Type Service Vehicle for the Engineers
Qty. 8.00 mos. 8.00
28.57
A. Rental:

Operation & Maintenance of 4x4 Pick Up Type

8.00 mos. 20,000.00 /mos
Service Vehicle for the Engineers

Cost of Rental P

Direct Cost P
Indirect Cost
 Tax
P

Unit Cost
Item Cost P

Part B OTHER GENERAL REQUIREMENTS

B.5 Project Billboard/Signboard

Qty. 2.00 ea

A. Materials
64 sq.ft tarpaulin 22.00 /sq.ft
2.00 pc 1/4 thk ord plywood 360.00 /pc
48 bd.ft rough lumber 33.00 /bd.ft
1 kg. CWN 85.00 /kg
Material Cost Php

B. Labor 1 day
1 person Skilled Laborer 350.00 /day
Cost of Labor Php

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

B.7 Occupational Safety & Health Program

Qty. 8.00 mo.

A. Materials
6.00 pcs. Hard Hat 180.00 /pc
6.00 pcs. Gloves 60.00 /pc
6.00 pcs. Safety Shoes 320.00 /pc
6.00 pcs. Googles 80.00 /pc
1.00 lot First Aid Kit 5,000.00 /lot
Materials Cost Php

B. Labor 237.00 days

2.00 person Safety Personnel 350.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

B.8 Traffic Control & Management

Qty. 8.00 mo.

A. Materials
40 pc road signs and warning devices/barricades 4,500.00 /pc
4.00 pc signaling devices 5,000.00 /pc
Material Cost Php
 B. Labor 237 day
4 person Traffic aide 350.00 /day
Cost of Labor Php

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

B.9 Mobilization/Demobilization
Qty. 1.00 ls

B. Equipment Expenses: 2.0 days

2.0 days 1 unit cargo truck 18,000.00 /day

Cost of Equipment Expenses
C. Labor 2.0 days
1 Construction Foreman 400.00 /day
1 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

Part C EARTHWORKS

101(3)b3 Removal of Actual Structure & Obstruction, 0.23m thk. PCCP

Qty. 25.00 sq.m.

B. Equipment Expenses: 1 days

1 days 1 unit dump truck 10,700.00 /day

1 days 1 unit backhoe 12,500.00 /day
1 days 1 unit backhoe with breaker 12,500.00 /day
Cost of Equipment Expenses

C. Labor 1 days
1 Construction Foreman 400.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
 Item Cost P

Sub-Total for this page P

102(2) Surplus Common Excavation

Qty. 17,379.03 cu.m.

B. Equipment Expenses: 36 days

36 days 3 unit dump truck 10,700.00 /day

36 days 1 unit bulldozer 14,700.00 /day
36 days 2 unit backhoe 12,500.00 /day
Cost of Equipment Expenses

C. Labor 36 days
1 Construction Foreman 400.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

104(1)a1 Embankment from Roadway Excavation

Qty. 1,543.56 cu.m

A. Materials:

1,543.56 cu.m Embankment 0.00 /cu.m.

Cost of Materials

B. Equipment Expenses: 28 days

28 days 1 unit payloader 14,700.00 /day

28 days 3 unit dump truck 10,700.00 /day
28 days 1 unit vibratory Roller 14,700.00 /day
28 days 1 unit water truck 6,700.00 /day
28 days 1 unit backhoe 12,500.00 /day
Cost of Equipment Expenses

C. Labor 28 days
1 Construction Foreman 400.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

105(1)a Subgrade Preparation

Qty. 30,157.00 sq.m.

B. Equipment Expenses: 76 days

 76 days 1 unit payloader 14,700.00 /day
76 days 3 unit dump truck 10,700.00 /day
76 days 1 unit vibratory Roller 14,700.00 /day
76 days 1 unit water truck 6,700.00 /day
76 days 1 unit backhoe 12,500.00 /day
Cost of Equipment Expenses

C. Labor 76 days
1 Construction Foreman 400.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

Part D SUBBASE & BASE COURSES

200(1) Aggregate Subbase Course

Qty. 8,505.11 cu.m

A. Materials:

8,505.11 cu.m Aggregate Subbase Course 800.00 /cu.m.

Cost of Materials

B. Equipment Expenses: 27 days

27 days 1 unit payloader 14,700.00 /day

27 days 3 unit dump truck 10,700.00 /day
27 days 1 unit vibratory Roller 14,700.00 /day
27 days 1 unit water truck 6,700.00 /day
27 days 1 unit backhoe 12,500.00 /day
Cost of Equipment Expenses

C. Labor 27 days
1 Construction Foreman 400.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

Part E SURFACE COURSES

311(1)e1 PCCP (0.28m thk.), fc=4.5Mpa@Midpoint, 14 days

Qty. 30,157.00 sq.m
9,574
A. Materials
 Est'd. Volume 8,444 cu.m.
75,996.00 bags Portland Cement 240.00 /bag
lumpsum steelforms lumpsum
1,508.00 ltrs. Asphalt Sealant 250.00 /ltr.

4,644.20 cum. Sand

4,644.20 cum. Extracted Cost 550.00 /cu.m.
4,644.20 pcs Hauling 20.00 /cu.m.

Quarry Fee

6,501.88 cu.m. Gravel

6,501.88 cu.m. Extracted Cost 1,200.00 /cu.m.
6,501.88 pcs Hauling 20.00 /cu.m.

Quarry Fee

Cost of Materials P

B. Equipment Expenses: 87.00 days

87 days 4 units Transit Mixer 10,000.00 /day
87 days 1 unit Cargo truck 14,000.00 /day
87 days 1 unit batching plant 15,000.00 /day
87 days 1 unit Concrete vibrator 1,500.00 /day
87 days 1 unit Concrete Saw 3,500.00 /day
87 days 1 unit screeder 3,500.00 /day
Cost of Equipment Expenses P

C. Labor 87.00 days

1 Construction Foreman 87.00 450.00 /day
10 Skilled Laborer 87.00 350.00 /day
10 Common Laborer 87.00 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

Part F DRAINAGE & SLOPE PROTECTION

Drainage Structure Length=5,627.00 L.M.

101(4)a Removal of 0.61m dia RCPC

Qty. 16.00 l.m.

B. Equipment Expenses: 6 days

6 days 1 unit dump truck 10,700.00 /day

6 days 1 unit backhoe 12,500.00 /day
6 days 1 unit backhoe with breaker 12,500.00 /day
Cost of Equipment Expenses

C. Labor 6 days
 1 Construction Foreman 400.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

Sub-Total for this page P

103(6)a Pipe Culvert & Drain Excavation

Qty. 59.00 l.m.

B. Equipment Expenses: 6 days

6 days 1 unit dump truck 10,700.00 /day

6 days 1 unit backhoe 12,500.00 /day
6 days 1 unit backhoe with breaker 12,500.00 /day
Cost of Equipment Expenses

C. Labor 6 days
1 Construction Foreman 400.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

407(8) Lean Concrete

Qty. 2,813.50 cu.m.
Qty. 2,813.50 cu.m. 562.70
A. Materials:

309.49 cu.m Sand 550.00 /cu.m

433.28 cu.m Gravel 1,200.00 /cu.m
6,190.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous(Pipes,solvent cement, hacksaw,etc.) 25,000.00 /lot
Cost of Materials

B. Equipment Expenses:
188 days 1 unit concrete mixer 2,500.00 /day
188 days 2 unit concrete vibrator 300.00 /day
Cost of Equipment Expenses

C. Labor 188 days

1 Construction Foreman 400.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
 P

Unit Cost
Item Cost P

500(1)a3 0.91m dia. RCPC

Qty. 68.00 l.m.
Qty. 68.00 cu.m. 13.60
A. Materials:

7.48 cu.m Sand 550.00 /cu.m

68.00 pc 0.91m dia. RCPC 3,800.00 /pc
123.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous(Pipes,solvent cement, hacksaw,etc.) 25,000.00 /lot
Cost of Materials

B. Equipment Expenses:
14 days 1 unit concrete mixer 2,500.00 /day
Cost of Equipment Expenses

C. Labor 14 days
1 Construction Foreman 400.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

Part G SLOPE PROTECTION

Slope Protection Length=741.43 L.M.

506(1) Stone Masonry

Qty. 1,336.92 cu.m.
Qty. 1,336.92 cu.m. 267.38
A. Materials:

147.06 cu.m Sand 550.00 /cu.m

205.88 cu.m Boulders 800.00 /cu.m
2,407.00 bags Portland Cement 250.00 /bag
1.00 lot Miscellaneous(Pipes,solvent cement, hacksaw,etc.) 25,000.00 /lot
Cost of Materials

B. Equipment Expenses:
90 days 1 unit concrete mixer 2,500.00 /day
Cost of Equipment Expenses

C. Labor 90 days
1 Construction Foreman 400.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
 Tax
P

Unit Cost
Item Cost P

Part H MISCELLANEOUS STRUCTURES

100(3)a Individual Removal of Tress (Small a 150-300mm dia)

Qty. 127.00 ea

B. Equipment Expenses: 9 days

9 days 1 unit dump truck 10,700.00 /day

9 days 1 unit chain saw 5,500.00 /day
9 days 1 unit backhoe 12,500.00 /day
Cost of Equipment Expenses

C. Labor 9 days
1 Construction Foreman 400.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

100(3)b Individual Removal of Tress (Small b 301-500mm dia)

Qty. 18.00 ea

B. Equipment Expenses: 2 days

2 days 1 unit dump truck 10,700.00 /day

2 days 1 unit chain saw 5,500.00 /day
2 days 1 unit backhoe 12,500.00 /day
Cost of Equipment Expenses

C. Labor 2 days
1 Construction Foreman 400.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P
100(3)c Individual Removal of Tress (Large a 501-750mm dia)
Qty. 4.00 ea

B. Equipment Expenses: 1 days

1 days 1 unit dump truck 10,700.00 /day

1 days 1 unit chain saw 5,500.00 /day
1 days 1 unit backhoe 12,500.00 /day
 Cost of Equipment Expenses

C. Labor 1 days
1 Construction Foreman 400.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

100(3)d Individual Removal of Tress (Large a 751-900mm dia)

Qty. 2.00 ea

B. Equipment Expenses: 1 days

1 days 1 unit dump truck 10,700.00 /day

1 days 1 unit chain saw 5,500.00 /day
1 days 1 unit backhoe 12,500.00 /day
Cost of Equipment Expenses

C. Labor 1 days
1 Construction Foreman 400.00 /day
6 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

Sub-Total for this page P

603(3)a1 Metal Flex Beam Guardrail including Post

Qty. 1,000.00 l.m.
Qty. 1,000.00 cu.m. 200.00
A. Materials:

1,000.00 l.m. Metal Flex Beam Guardrail including Post 4,500.00 /l.m.
Cost of Materials

B. Equipment Expenses:
4 days 1 unit boom truck 6,700.00 /day
Cost of Equipment Expenses

C. Labor 4 days
1 Construction Foreman 400.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P
 Unit Cost
Item Cost P

603(3)b1 Metal Beam Endpiece

Qty. 36.00 ea
Qty. 36.00 cu.m. 7.20
A. Materials:

36.00 ea Metal Beam Endpiece 4,500.00 /ea

Cost of Materials

C. Labor 4 days
1 Construction Foreman 400.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

607(3) Solar Pavement Levelled Marker (Flush Type) G105

Qty. 1,347.00 ea
Qty. 1,347.00 cu.m. 269.40
A. Materials:

1,347.00 ea Solar Pavement Levelled Marker (Flush Type) G105 4,500.00 /ea
Cost of Materials

C. Labor 27 days
1 Construction Foreman 400.00 /day
4 Skilled Laborer 350.00 /day
4 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

611(1) Trees (Furnishing & Transplanting)

Qty. 15,100.00 ea
Qty. 15,100.00 cu.m. 3,020.00
A. Materials:

15,100.00 ea Trees (Furnishing & Transplanting) 250.00 /ea

Cost of Materials

C. Labor 101 days

 1 Construction Foreman 400.00 /day
10 Skilled Laborer 350.00 /day
10 Common Laborer 250.00 /day
Cost of Labor P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

612(1) Reflectorized Thermoplastic Pavement Markings (White)

Qty. 1,332.00 sq.m.
423
A. Materials
Est'd. Volume 200 cu.m.
709.00 gal Reflectorized Paint(White) 4,800.00 /gal
1.00 lot Miscellaneous 3,000.00 /lot
Cost of Materials P

B. Labor 39.00 days

1 Construction Foreman 39.00 450.00 /day
2 Skilled Laborer 39.00 350.00 /day
2 Common Laborer 39.00 250.00 /day
Cost of Labor P

C. Equipment Expenses: 39 days

39 days 1 unit Applicator Machine 6,800.00 /day
39 days 1 unit Kneading Machine 8,700.00 /day
Cost of Equipment Expenses P

Direct Cost P
Indirect Cost
Tax
P

Unit Cost
Item Cost P

Sub-Total for this page P

GRAND TOTAL Php

Submitted by:

Date: May 23, 2017

MANAGER

Name of Bidder
 abc 111,155,702.66 237CD

BID 108,378,909.70
difference 2,776,792.96
% drop 2.50%

t including Drainage (Secondary

IC 14.81%

TAX 12.00%

240,000.00

240,000.00

240,000.00
35,544.00
33,065.28
308,609.28
38576.16

38,576.16
308,609.28

447,256.00
447,256.00

447,256.00
66,238.61
61,619.35
575,113.96
71889.245

71,889.25
575,114.00

160,000.00

160,000.00

160,000.00
23,696.00
 22,043.52
205,739.52
25717.44

25,717.44
205,739.52

1,408.00
720.00
1,584.00
85.00
3,797.00

350.00
350.00

4,147.00
614.17
571.34
5,332.51
2666.255

2,666.26
5,332.52

1,080.00
360.00
1,920.00
480.00
5,000.00
8,840.00

165,900.00
165,900.00

174,740.00
25,878.99
24,074.28
224,693.27
28,086.66

28,086.66
224,693.28

180,000.00
20,000.00
200,000.00
331,800.00
331,800.00

531,800.00
78,759.58
73,267.15
683,826.73
85,478.34

85,478.34
683,826.72

36,000.00
36,000.00

800.00
500.00
1,300.00

37,300.00
5,524.13
5,138.90
47,963.03
47,963.03

47,963.03
47,963.03 961,815.55

10,700.00
12,500.00
12,500.00
35,700.00

400.00
1,500.00
1,900.00

37,600.00
5,568.56
5,180.23
48,348.79
1,933.95

1,933.95
 48,348.75

2,099,627.10

1,155,600.00
529,200.00
900,000.00
2,584,800.00

14,400.00
54,000.00
68,400.00

2,653,200.00
392,938.92
365,536.67
3,411,675.59
196.31

196.31
3,411,677.38

0.00
0.00

411,600.00
898,800.00
411,600.00
187,600.00
350,000.00
2,259,600.00

11,200.00
42,000.00
53,200.00

2,312,800.00
342,525.68
318,639.08
2,973,964.76
1,926.69

1,926.69
2,973,961.62 3,935,777.17
 1,117,200.00
2,439,600.00
1,117,200.00
509,200.00
950,000.00
6,133,200.00

30,400.00
114,000.00
144,400.00

6,277,600.00
929,712.56
864,877.51
8,072,190.07
267.67

267.67
8,072,124.19 #REF!

6,804,088.00
6,804,088.00

396,900.00
866,700.00
396,900.00
180,900.00
337,500.00
2,178,900.00

10,800.00
40,500.00
51,300.00

9,034,288.00
1,337,978.05
1,244,671.93
11,616,937.98
1,365.88

1,365.88
11,616,959.65
18,239,040.00
20,000.00
377,000.00
18,636,040.00

2,554,310.00
92,884.00
2,647,194.00
136,923.46
2,784,117.46

7,802,256.00
130,037.60
7,932,293.60
410,289.95
8,342,583.55

29,762,741.01

3,480,000.00
1,218,000.00
1,305,000.00
130,500.00
304,500.00
304,500.00
6,742,500.00

39,150.00
304,500.00
217,500.00
561,150.00

37,066,391.01
5,489,532.51
5,106,710.82
47,662,634.34
1,580.48

1,580.48
47,662,535.36 #REF!

64,200.00
75,000.00
75,000.00
214,200.00
 2,400.00
9,000.00
11,400.00

225,600.00
33,411.36
31,081.36
290,092.72
18,130.80

18,130.80
290,092.80

74,027,351.00

64,200.00
75,000.00
75,000.00
214,200.00

2,400.00
9,000.00
11,400.00

225,600.00
33,411.36
31,081.36
290,092.72
4,916.83

4,916.83
290,092.97

170,219.50
519,936.00
1,547,500.00
25,000.00
2,262,655.50

470,000.00
112,800.00
582,800.00

75,200.00
263,200.00
188,000.00
526,400.00

3,371,855.50
499,371.80
464,547.28
4,335,774.58
1,541.06

1,541.06
4,335,772.31

4,114.00
258,400.00
30,750.00
25,000.00
318,264.00

35,000.00
35,000.00

5,600.00
19,600.00
14,000.00
39,200.00

392,464.00
58,123.92
54,070.55
504,658.47
7,421.45

7,421.45
504,658.60

80,883.00
164,704.00
601,750.00
25,000.00
872,337.00

225,000.00
225,000.00

36,000.00
126,000.00
90,000.00
252,000.00

1,349,337.00
199,836.81
 185,900.86
1,735,074.67
1,297.81

1,297.81
1,735,068.15

96,300.00
49,500.00
112,500.00
258,300.00

3,600.00
13,500.00
17,100.00

275,400.00
40,786.74
37,942.41
354,129.15
2,788.42

2,788.42
354,129.34

21,400.00
11,000.00
25,000.00
57,400.00

800.00
3,000.00
3,800.00

61,200.00
9,063.72
8,431.65
78,695.37
4,371.97

4,371.97
78,695.46

10,700.00
5,500.00
12,500.00
 28,700.00

400.00
1,500.00
1,900.00

30,600.00
4,531.86
4,215.82
39,347.68
9,836.92

9,836.92
39,347.68

10,700.00
5,500.00
12,500.00
28,700.00

400.00
1,500.00
1,900.00

30,600.00
4,531.86
4,215.82
39,347.68
19,673.84

19,673.84
39,347.68

7,377,112.19

4,500,000.00
4,500,000.00

26,800.00
26,800.00

1,600.00
5,600.00
4,000.00
11,200.00

4,538,000.00
672,077.80
625,209.34
5,835,287.14
 5,835.29

5,835.29
5,835,290.00

162,000.00
162,000.00

1,600.00
5,600.00
4,000.00
11,200.00

173,200.00
25,650.92
23,862.11
222,713.03
6,186.47

6,186.47
222,712.92

6,061,500.00
6,061,500.00

10,800.00
37,800.00
27,000.00
75,600.00

6,137,100.00
908,904.51
845,520.54
7,891,525.05
5,858.59

5,858.59
7,891,520.73

3,775,000.00
3,775,000.00
 40,400.00
353,500.00
252,500.00
646,400.00

4,421,400.00
654,809.34
609,145.12
5,685,354.46
376.51

376.51
5,685,301.00

3,403,200.00
3,000.00
3,406,200.00

17,550.00
27,300.00
19,500.00
64,350.00

265,200.00
339,300.00
604,500.00

4,075,050.00
603,514.91
561,427.79
5,239,992.70
3,933.93

3,933.93
5,239,994.76

24,874,819.41

108,378,909.70
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Contract I.D. No.: 17F00032

Contract Name: MFO1-National Road Network Services Network Devlopment Off Carriageway Improvement including Drainage (Secondary Roads) Jct. Sorsogon-Bacon-Manito Road, K0582+400-
K0588+000 with exceptions
Location of the Contract: Sorsogon

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

PARTICULAR %WT. 1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER
ACCOMPLISHMENT 100.00% 25.00% 25.00% 25.00% 25.00%
CASH FLOW 27,094,727.43 27,094,727.43 27,094,727.43 27,094,727.43
CUMMULATIVE ACCOMPLISHMENT 25.00% 50.00% 75.00% 100.00%
CUMMULATIVE CASH FLOW 27,094,727.43 54,189,454.86 81,284,182.29 PHP 108,378,909.70

Submitted by:

Date : May 23, 2017

MANAGER

Name of Bidder

237CD