21DJ0016 Pow

Republic of the Philippines
Department of Public Works and Highways

QUEZON II DISTRICT ENGINEERING OFFICE
REGION IV-A
Dalahican Road, Lucena City
LOCAL PROGRAM, Local Infrastructure

Program, Building And Other Structures,
Multipurpose/ Facilities,
Construction of Multi - Purpose Building
(Barangay Hall), Barangay Isabang,
Lucena City, Quezon
(LIP 2021)
MAP SHOWING THE SOURCE OF MATERIAL TO THE POINT OF REFERENCE (PROJECT SITE) L= 13.5 KM
MAP SHOWING DPWH QUEZON II DEO OFFICE TO THE POINT OF REFERENCE (PROJECT SITE) L= 5.6 KM
Prepared by:
JIM PAUL K. ABRIL

Engineer II
UNIT COST ANALYSIS FOR AGGREGATES
Item Description : Aggregates

Assumed Quantity : 100.00 cu.m.
Source : Sariaya Quarry
LOCAL PROGRAM, Local Infrastructure Program, Buildings And Other Structures,
Project : Multipurpose/Facilities, Construction of Multi-Purpose Building (Barangay Hall), Barangay Isabang,
Lucena City, Quezon
Lucena Sta. K132+000.00 (POBLACION)
A
Total Hauling Distance : 13.50 km
Terrain Condition : **With 5km free hauling distance
Flat/ Rolling, Paved : 8.50 km **From Source of Material to Point of Reference
Flat/ Rolling, Paved : 0.00 km **From Point of Reference to Project Site if Applicable
(Note: Distance established was based on Google Earth)
Working Hours : 8.00 hours
TIME MOTION ANALYSIS :
Flat/ Rolling, Paved :

Speed when Loaded = 32.5 kph
Speed when empty = 47.5 kph
8.50 km x 60 mins/hr
Time when loaded = = 15.69 mins
32.5 kph
Time when empty = = 10.74 mins
47.5 kph
Flat/ Rolling, Paved :

Speed when Loaded = 32.5 kph
Speed when empty = 47.5 kph
Time when loaded = = 0.00 mins
32.5 kph
Time when empty = = 0.00 mins
47.5 kph
Loading Time = 3 mins

Unloading Time = 2 mins
Allowance for Delay:
10% of Total Time = 3.14 mins
TOTAL CYCLE TIME = 34.57 mins/trip
No. of Dumptrucks Used: 1 Dumptruck

Capacity of Dumptruck : 10 cu.m
8.00 hr/day x 60 mins/hr
No. of trips for DT per day = = 13.88 trips/day
34.57 mins/trip
Dumptruck Daily Output = 10 cu.m/trip x 13.88 trips/day = 138.80 cu.m./day
No. of Dump Trucks Used = 1 DT x 138.80 cu.m./day = 138.80 cu.m./day
No. of Days of 100 cu.m.
= = 0.72 days
Dumptruck 138.80 cu.m./day
Equipment Used
(Rates per Day) (Days)
1 Dumptruck = 11360 x 0.72 = 8,184.44 Php
Sub Total = 8,184.44 Php
Hauling Cost 8,184.44 Php
= = 81.84 Php/ cu.m.
per cu.m. 100 cu.m.
Baranggay Municipal Total Cost up to Project

ITEM Pick Up Price Hauling Cost
Passway Passway Site
3/4 1,200.00 5.00 10.00 81.84 1,296.84
G-1 1,150.00 5.00 10.00 81.84 1,246.84
Sand 1,200.00 5.00 10.00 81.84 1,296.84
Filler Materials 515.00 5.00 10.00 81.84 611.84
Boulder 400.00 5.00 10.00 81.84 496.84
Aggregates
Subbase 600.00 5.00 10.00 81.84 696.84
Course
Common
118.00 5.00 10.00 81.84 214.84
Borrow
Prepared by: Checked/ Reviewed by:
JIM PAUL K. ABRIL JUMEL B. REYES

Engineer II Engineer II
Department of Public Works and Highways ANNEX A
REGION IV-A
Lucena City FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST
Project : LOCAL PROGRAM, Local Infrastructure Program, Buildings And Other Structures, Appropriation : P 5,000,000.00
Multipurpose/Facilities, Construction of Multi-Purpose Building (Barangay Hall), Source of Fund : GAA 2021 ( LIP )
Barangay Isabang, Lucena City, Quezon Target Start Date :
Project ID : Total Project Duration : 240 CD
Location : Lucena City, Quezon
Project Description : Construction of Multi - Purpose Building (Barangay Hall)
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part I Facilities for the Engineer 1.85% 70,950.55 1.85% 70,950.55
Part II Other General Requirements 10.94% 419,637.46 10.94% 419,637.46
Project Component ID PROJECT COMPONENT DESCRIPTION
PART III Civil, Mechanical, Electrical, and Sanitary/Plumbing Works
Part A Earthworks 0.80% 31,021.97 0.80% 31,021.97
Part B Plain and Reinforced Concrete Works (PLS. SEE FORM POW-2015-01C-00) 31.16% 1,194,960.78 31.16% 1,194,960.78
Part C Finishing and Other Civil Works 47.47% 1,820,039.61 47.47% 1,820,039.61
Part D Electrical Works 7.77% 297,819.10 7.77% 297,819.10
Total 100.00% 3,834,429.47 100.00% 3,834,429.47
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 1,040,678.57 1,040,678.57 A. Total Direct Cost 3,834,429.47 3,834,429.47
2. Materials 2,543,386.62 2,543,386.62 B. OCM and Profit 880,895.53 880,895.53
3. Rental of Equipment 250,364.28 250,364.28 C. Value Added Tax (5%) 234,675.00 234,675.00
4. Provisional Sum / Daywork D. Total Construction Cost 4,950,000.00 4,950,000.00
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 880,895.53 880,895.53 E. Eng'g & Administrative Overhead, 1.0 % 50,000.00 50,000.00
6. Value Added Tax (5%) 234,675.00 234,675.00 F. RROW Acquisition
7. EAO, 1.0 % 50,000.00 50,000.00 G. Physical Reserved (Contingency)
8. RROW Acquisition
9. Physical Reserved (Contingency)
10.TOTAL ESTIMATED COST 5,000,000.00 5,000,000.00 H. TOTAL ESTIMATED COST 5,000,000.00 5,000,000.00
Note: 1. Prices of Materials were based on CMPD 2020 3rd Quarter and Labor based on June 2020 rates in Region IV-A.
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
JIM PAUL K. ABRIL FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN MA. CHYMBELIN D. IBAL ROGELIO S. CRESPO
Engineer II Chief, Planning & Design Section Chief, Construction Section Assistant District Engineer District Engineer
4/90
Quezon II District Engineering Office
Lucena City
Date:
EXECUTIVE SUMMARY
For : THE DISTRICT ENGINEER
Project ID :
LOCAL PROGRAM, Local Infrastructure Program, Buildings
And Other Structures, Multipurpose/Facilities,
Project Name :
Construction of Multi-Purpose Building (Barangay Hall),
Barangay Isabang, Lucena City, Quezon
Location of Project : Lucena City, Quezon
2. Project Category : Multi-Purpose Building
3. Source of Fund : LIP 2021
4. Action Recommended: For Aproval
5. Implementing Office : DPWH Quezon II District Engineering Office
6. Reviewing Offices : DPWH Quezon II District Engineering Office
7. Appropriation : ₱ 5,000,000.00
8. ABC : ₱ 4,950,000.00
9. Project Duration : 240 C.D.
10. Mode Implementation: By Contract
PREPARED BY:
JIM PAUL K. ABRIL

Engineer II
SUBMITTED BY:
FAUSTINO MARK ANTHONY S. DE LA CRUZ

Chief, Planning and Design Section
BACK UP COMPUTATION
Multipurpose/Facilities, Construction of Multi-Purpose Building (Barangay Hall),
Lucena City, Quezon
A 1.1 (3) Construction of Field Office for the Engineer

QUANTITY: 1.00 l.s
A.1.4(1) Provision of Progress Photographs

QUANTITY: 240.00 each
B.3 Permits and Clearances

QUANTITY: 1.00 l.s.
B.5 Project Billboard / Signboard

QUANTITY: 1.00 ea.
B.7(2) Occupational Safety and Health Program

QUANTITY: 1.00 l.s.
B.9 Mobilization / Demobilization
QUANTITY: 1.00 l.s.
803(1)a Structure Excavation (Common Soil)
QUANTITY: 51.76 cu.m.
LENGTH WIDTH DEPTH QUANTITY VOLUME UNIT

F-1 1.50 1.50 1.80 10.00 40.50 cu.m.
F-2 1.00 1.00 1.40 2.00 2.80 cu.m.
WF-1 18.75 0.40 0.60 1.00 4.50 cu.m.
Septic Tank 2.40 1.10 1.50 1.00 3.96 cu.m.
TOTAL: 51.76 cu.m.
804(1)a Embankment From Structure Excavation

F-1 1.50 1.50 0.30 10.00 6.75 cu.m.
F-2 1.00 1.00 0.20 2.00 0.40 cu.m.
WF-1 18.75 0.40 0.20 1.00 1.50 cu.m.
C-1 0.35 0.35 1.50 12.00 2.21 cu.m.
TOTAL Volume of Concrete: 10.86 cu.m.
VOLUME OF EXCAVATION : 51.76 cu.m.
VOLUME OF BACKFILL : 40.90 cu.m.
25% ADJUSTMENT FOR COMPACTION : 51.13
804(1)b Embankment from Borrow

LENGTH WIDTH THICKNESS QUANTITY VOLUME

Building 7.00 9.00 0.50 1.00 31.50 cu.m.
Corridor & Ramp 5.00 1.50 0.50 1.00 3.75 cu.m.
TOTAL: 35.25 cu.m.
900(1)c1 Structural Concrete (Class A, 28 days)
Stair
AREA WIDTH NO. OF STEPS QTY VOLUME UNIT
Stair 0.10 1.10 17 1 1.87 cu.m.

Landing 0.11 1.10 1 1 0.12 cu.m.
sub-total: 1.99 cu.m.
Page 6 of 90
BACK UP COMPUTATION
Lucena City, Quezon
Footings and Slab on Fill
LENGTH (m.) WIDTH (m.) THICKNESS (m.) QTY VOLUME UNIT

F-1 1.50 1.50 0.30 10.00 6.75 cu.m.
F-2 1.00 1.00 0.20 2.00 0.40 cu.m.
WF-1 18.75 0.40 0.20 1.00 1.50 cu.m.
Slab on Fill 7.00 9.00 0.10 1.00 6.30 cu.m.
Corridor 5.00 1.50 0.10 1.00 0.75 cu.m.
Footing Tie Beams
FTB-1 43.50 0.25 0.40 1.0 4.35 cu.m.
Columns
WIDTH DEPTH LENGTH QUANTITY VOLUME UNIT

C-1 0.35 0.35 7.5 12 11.03 cu.m.
PC-1 0.15 0.20 1 6 0.18 cu.m.
PC-2 0.20 0.25 2.5 3 0.38 cu.m.
Suspended Slab

Slab 7.00 9.00 0.10 1 6.30 cu.m.
Corridor 2.70 1.55 0.10 1 0.42 cu.m.
Beams/Girders
WIDTH DEPTH LENGTH QUANTITY VOLUME UNIT

B-1 0.30 0.40 52.50 1 6.30 cu.m.
B-2 0.25 0.35 13.00 1 1.14 cu.m.
B-3 0.20 0.30 3.00 1 0.18 cu.m.
RB-1 0.25 0.40 39.00 1 3.90 cu.m.
RB-2 0.20 0.30 66.275 1 3.98 cu.m.
LRB-1 0.15 0.20 36.60 1 1.10 cu.m.
902(1)a Reinforcing Steel (Deformed), Grade 40
TOTAL QUANTITY: 12,393.76 kgs
COLUMN FOOTING AND WALL FOOTING

SUB TOTAL: 870.96 kgs
Unit Weight
BAR Ø LENGTH QUANTITY PCS. FOR 6m No. Of Footing WEIGHT
(kg/m)
16mm Ø 1.50 10.00 3.00 1.578 10.00 284.04 kg
F-1
16mm Ø 2.00 10.00 4.00 1.578 10.00 378.72 kg
16mm Ø 1.50 7.00 2.00 1.578 2.00 37.87 kg
F-2
16mm Ø 1.50 7.00 2.00 1.578 2.00 37.87 kg
WF-1 (T) 12mm Ø 13.00 3.00 7.00 0.888 1.00 37.30 kg
WF-1 (H) 12mm Ø 0.40 32.00 3.00 0.888 1.00 15.98 kg
sub-total: 870.96
Page 7 of 90
BACK UP COMPUTATION
Lucena City, Quezon
FOOTING TIE BEAM

SUB TOTAL: 803.79 kgs
Unit Weight
BAR Ø LENGTH QUANTITY PCS. FOR 6m No. Of Beam WEIGHT
(kg/m)
16mm Ø 44.25 8 59.00 1.578 1 558.61 kg
FTB-1
10mm Ø 1.10 254 47.00 0.616 1 172.11 kg
sub-total: 803.79 kgs.
COLUMN, PC and STIFFENER

SUB TOTAL: 4,331.88 kgs.
Unit Weight
BAR Ø LENGTH QUANTITY PCS. FOR 6m No. of Column WEIGHT
(kg/m)
Vertical Bars 20mm 9.00 12 18.00 2.466 12 3195.94 kg
C-1
Ties 10mm 1.20 51 11.00 0.616 12 487.87 kg
PC-1
Ties 10mm 0.60 7 1.00 0.616 6 22.18 kg
PC-2
Ties 10mm 0.80 16 3.00 0.616 3 33.26 kg
total: 4,331.88 kgs.
BEAMS & ROOF BEAMS

Unit Weight
BAR Ø NO. OF BARS LENGTH PCS. FOR 6m NO. OF BEAM WEIGHT
(kg/m)
Main Bar 20mm 9 62.5 94.00 2.466 1 1390.82 kg
B-1
Stirrups 10mm 418 1.2 84.00 0.616 1 308.99 kg
Main Bar 20mm 7 13 16.00 2.466 1 236.74 kg
B-2
Stirrups 10mm 88 1 15.00 0.616 1 54.21 kg
Main Bar 16mm 6 3.7 4.00 1.578 1 37.87 kg
B-3
Stirrups 10mm 26 0.9 4.00 0.616 1 14.41 kg
Main Bar 16mm 8 54.75 73.00 1.578 1 691.16 kg
RB-1
Stirrups 10mm 366 1.20 74.00 0.616 1 270.55 kg
Main Bar 16mm 6 73.90 74.00 1.579 1 700.13 kg
RB-2
Stirrups 10mm 494 0.90 75.00 0.616 1 273.87 kg
Main Bar 12 mm 4 47.00 32.00 0.888 1 166.94 kg
LRB-1
Stirrups 10mm 245 0.50 21.00 0.616 1 75.46 kg
SECOND FLOOR SLAB

LENGTH
Unit Weight
BAR Ø NO. OF BARS (including PCS. FOR 6m Quantity WEIGHT
(kg/m)
splicing)
Short Direction 10mm 35 8 47.00 0.616 1 173.71 kg
SLAB (BOT)
Long Direction 10mm 25 10 42.00 0.616 1 154.00 kg
SLAB (TOP)
Short Direction 10mm 15 3.3 9.00 0.616 1 33.26 kg
CORRIDOR
Long Direction 10mm 10 2.1 4.00 0.616 1 12.94 kg
SLAB ON FILL, CORRIDOR AND RAMP

SUB TOTAL: 455.02 kgs.
LENGTH
Unit Weight
BAR Ø NO. OF BARS (including PCS. FOR 6m Quantity WEIGHT
(kg/m)
splicing)
SOF
CORRIDOR
RAMP
total: 455.02 kgs.
Page 8 of 90
BACK UP COMPUTATION
Lucena City, Quezon
STAIR
QUANTITY: 156.59 kgs.
Unit Weight
BAR Ø NO. OF BARS LENGTH PCS. FOR 6m Quantity WEIGHT
(kg/m)
Main Bar 16mm 7 4.00 5.00 1.578 1 47.34 kg
Stinger Inc. Temp Bar 12mm 20 1.40 5.00 0.888 1 24.86 kg
Landing Nosing Bar 10mm 17 1.00 3.00 0.616 1 11.09 kg
Chair Bar 10mm 7 1.00 2.00 0.616 17 73.30 kg
total: 156.59 kgs.
903(2) Formworks & Falseworks
QUANTITY: 395.74 sq.m
FOOTING & WALL FOOTING

QTY. LENGTH (m.) WIDTH (m.) HEIGHT AREA UNIT
F-1 10.00 1.50 1.50 0.30 18.00 sq.m
F-2 2.00 1.00 1.00 0.20 1.60 sq.m
WF-1 1.00 18.75 0.40 0.20 7.66 sq.m
sub-total: 27.26 sq.m
FOOTING TIE BEAM

QTY. LENGTH (m.) WIDTH (m.) HEIGHT AREA UNIT
FTB-1 1 43.50 0.25 0.40 45.68 sq.m
COLUMN
QTY. WIDTH (m.) DEPTH(m.) HEIGHT AREA UNIT
C-1 12.00 0.35 0.35 7.50 126.00 sq.m
PC-1 6.00 0.15 0.20 1.00 4.20 sq.m
PC-2 3.00 0.20 0.20 2.50 6.00 sq.m
BEAMS
QUANTITY LENGTH WIDTH DEPTH AREA UNIT
B-1 1.00 52.5 0.30 0.40 57.75 sq.m
B-2 1.00 13.5 0.25 0.35 12.83 sq.m
B-3 1.00 2.4 0.20 0.30 1.92 sq.m
RB-1 1.00 39 0.25 0.40 40.95 sq.m
RB-2 1.00 66.28 0.20 0.30 53.02 sq.m
LRB-1 1.00 36.6 0.15 0.20 20.13 sq.m
1000(1) Soil Poisoning
QUANTITY: 120.00 lit.
1046(2)a1 CHB Non Load Bearing (Inc. Reinforcing Steel ) 100mm thk.
QUANTITY: 124.09 sq.m.
LENGTH HEIGHT QUANTITY AREA UNIT

Wall 31.750 2.60 1.00 82.55 sq.m.
Canopy 44.800 0.55 1.00 24.64 sq.m.
End Wall - 30.00 sq.m.
137.19 SQ.M.
DEDUCTION
Doors 13.10 sq.m.
13.10 SQ.M.
TOTAL 124.09 SQ.M.
Page 9 of 90
BACK UP COMPUTATION
Lucena City, Quezon
1046(2)a2 CHB Non Load Bearing (Inc. Reinforcing Steel ) 150mm thk.
LENGTH HEIGHT QUANTITY AREA UNIT

Wall 64.000 2.60 1.00 166.40 sq.m.
166.40 SQ.M.
DEDUCTION
Windows 18.60 sq.m.
Doors 8.70 sq.m.
27.30 SQ.M.
TOTAL 139.10 SQ.M.
1008 (1)b Aluminum Glass Windows ( Casement Type )

HEIGHT WIDTH SETS AREA UNIT

W-1 1.200 0.80 15.00 14.40 sq.m.
W-2 1.650 0.80 2.00 2.70 sq.m.
total: 17.10 sq.m.
1008 (1)c Aluminum Glass Windows ( Awning Type )


W-3 0.400 0.80 4.00 1.30 sq.m.
W-4 0.400 0.40 1.00 0.20 sq.m.
total: 1.50 sq.m.
1010(1) Frames (Jambs, Sills, Head,Transoms and Mullions)

QUANTITY: 8.00 sets
1010(2)a Doors ( Flush )


D-4 2.100 0.90 1.00 1.90 sq.m.
D-5 2.100 0.80 4.00 6.80 sq.m.
D-6 2.100 0.70 1.00 1.50 sq.m.
total: 10.20 sq.m.
1010(2)b Doors ( Wood Panel )


D-1 2.100 1.60 2.00 6.80 sq.m.
total: 6.80 sq.m.
1007 (1)a Aluminum Framed Glass Door (Sliding Type)


D-2 2.600 3.15 1.00 8.20 sq.m.
total: 8.20 sq.m.
1007 (1)b Aluminum Framed Glass Door (Swing Type)


D-3 2.100 1.00 3.00 6.30 sq.m.
total: 6.30 sq.m.
Page 10 of 90
BACK UP COMPUTATION
Lucena City, Quezon
1004 (2) Finishing Hardware

QUANTITY: 1.00 l.s
1027(1) Cement Plaster Finish

QUANTITY: 581.38 SQ.M.
AREA
4" CHB 248.18
6" CHB 278.20
Moldings 55.00
TOTAL: 581.38 SQ.M.
1051 (6) Railings

QUANTITY: 1.00 l.s
1003(1)a1 Ceiling ( 4.50mm Metal Frame, Fiber Cement Board )

AREA
Interior
1st Floor (CR) 4.00
Second Floor 63.00
Eaves 34.30
TOTAL: 101.30 SQ.M.
1038(1) Reflective Insulation

1018(1) Glazed Tiles and Trims

QUANTITY: 156.50 SQ.M
AREA
Ground Floor ( toilet ) 11.25
Second Floor ( toilet ) 11.25
Ground Floor Slab 74.00
Second Floor Slab 53.50
Stair 6.50
TOTAL: 156.50 SQ.M.
1018(2) Unglazed Tiles

QUANTITY: 7.00 SQ.M
AREA
Ground Floor ( toilet ) 3.50
Second Floor ( toilet ) 3.50
TOTAL: 7.00
1032(1)a Painting Works (Masonry/Concrete)

AREA UNIT
WALLS 221.650 sq.m.
COLUMNS 80.640 sq.m.
BEAMS 82.440 sq.m.
CEILING 55.000 sq.m.
TOTAL: 439.73 SQ.M.
1032(1)b Painting Works (Wood)

HEIGHT WIDTH NO. FACES AREA

D-4 2.10 0.90 1.00 2.00 3.78
DOORS & JAMBS D-5 2.10 0.80 4.00 2.00 13.44
D-6 2.10 0.70 1.00 2.00 2.94
Ceiling 101.30
TOTAL: 121.46 SQ.M.
Page 11 of 90
BACK UP COMPUTATION
Lucena City, Quezon
1032(1)c Painting Works (Steel)

SIZE ( Angle LENGTH NO PERIMETER AREA

63.5x63.5x4.5 25.00 3 0.38 28.58 sq.m.
TRUSS 1
50x50x4.5 35.00 3 0.30 31.50 sq.m.
C-PURLIN 150x50x25x1.2 260.00 1 0.50 130.00 sq.m.
TOTAL: 190.08 SQ.M.
1014(1)b1 Prepainted Metal Sheets (above 0.427mm) Corrugated Type Long Span
QUANTITY: 116.28 sq. m.
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge/Hip Roll, gauge 26)

QUANTITY: 12.00 l.m.
1013(2)b1 Fabricated Metal Roofing Accessory (Gutters, gauge 24)

1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, gauge 26)

1047(2)a Structural Steel (Trusses)

QUANTITY: 678.60 kg
SIZE ( Angle LENGTH NO. OF TRUSS kgs./m WEIGHT

63.5x63.5x4.5 25.00 3 4.33 324.75 kg
TRUSS 1
50x50x4.5 35.00 3 3.37 353.85 kg
QUANTITY: 678.60 kg
1047(2)b Structural Steel (Purlins)

QUANTITY: 1,183.78 kg LENGTH
SIZE LENGTH kgs./m WEIGHT UNIT

150x50x25x1.5mm C-Purlins 260.00 4.55300 1183.78 kgs.
QUANTITY: 1,183.78 kg
1047(3)a Metal Structure Accessories (Bolts)

QUANTITY: 40.00 each
1047(3)c Metal Structure Accessories (Turn Buckle)

QUANTITY: 8.00 each
1047(4) Metal Structure Accessories (Cross Bracing)

QUANTITY: 71.96 kg

16mm diameter Cross Bracing 45.60 1.578 71.96 kgs.
1047(6) Metal Structure Accessories (Steel Plates)

QUANTITY: 159.88 kg
SIZE SETS QTY WEIGHT PER PC. UNIT

Gusset Plates 4.5mm thk
Truss 1 3 16.00 1.86 89.28 kg
Base Plate 1 10.00 7.06 70.60 kg
TOTAL 159.88 kgs.
Page 12 of 90
BACK UP COMPUTATION
Lucena City, Quezon
1047(7)b Metal Structure Accessories (Sag Rod)

QUANTITY: 42.63 kg

12mm diameter Sagrod 48.00 0.888 42.62 kgs.
1001(5)a Catch Basin (Concrete)

QUANTITY: 8.00 Each
1001(8) Sewer Line Works

QUANTITY: 1.00 l.s.
1001(9) Storm Drainage and Downspout

QUANTITY: 1.00 l.s.
1001(11) Septic Vault ( CHB )

QUANTITY: 1.00 l.s.
1002 (24) Cold Water Lines
1002(4) Plumbing Fixtures

QUANTITY: 1.00 l.s.
1100(10) Conduits, Boxes & Fittings (Conduit Works/ConduitRough-in)

QUANTITY: 1.00 l.s.
1101(33) Wires and Wiring Devices

QUANTITY: 1.00 l.s.
1102 (1) Panelboard with Main & Branch Breakers

QUANTITY: 1.00 l.s.
1103(1) Lighting Fixtures

QUANTITY: 1.00 l.s.
1200(13)a Airconditioning ( Split type )

QUANTITY: 1.00 l.s.
Prepared by: Checked/Reviewed by:

Page 13 of 90
LOCAL PROGRAM, Local Infrastructure Program, Buildings And Other Structures, Multipurpose/Facilities,
Construction of Multi-Purpose Building (Barangay Hall), Barangay Isabang, Lucena City, Quezon
Lucena City, Quezon
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT UNIT COST TOTAL % VALUE
PART I FACILITIES FOR THE ENGINEER
I.1.1 Offices and Laboratory for the Engineer
As Submitted 1.57% 1.00 l.s 54,462.07 12,888.48 - 67,350.55 67,350.55 10% 6,735.06 3,704.28 77,789.89
A.1.1 (3) Construction of Field Office for the Engineer
As Evaluated 1.57% 1.00 l.s 54,462.07 12,888.48 - 67,350.55 67,350.55 10% 6,735.06 3,704.28 77,789.89
As Submitted 0.08% 240.00 each 3,600.00 - - 15.00 3,600.00 10% 360.00 198.00 4,158.00
A.1.4 (1) Provision of Progress Photographs
As Evaluated 0.08% 240.00 each 3,600.00 - - 15.00 3,600.00 10% 360.00 198.00 4,158.00
As Submitted 58,062.07 12,888.48 - 70,950.55 7,095.06 3,902.28 81,947.89
TOTAL OF PART I
As Evaluated 58,062.07 12,888.48 - 70,950.55 7,095.06 3,902.28 81,947.89
PART II OTHER GENERAL REQUIREMENTS
As Submitted 0.44% 1.00 l.s. 21,825.00 - - 21,825.00 21,825.00 0% - - 21,825.00
As Evaluated 0.44% 1.00 l.s. 21,825.00 - - 21,825.00 21,825.00 0% - - 21,825.00
As Submitted 0.10% 1.00 ea. 2,560.00 1,165.16 - 3,725.16 3,725.16 25% 931.29 232.82 4,889.27
As Evaluated 0.10% 1.00 ea. 2,560.00 1,165.16 - 3,725.16 3,725.16 25% 931.29 232.82 4,889.27
As Submitted 8.61% 1.00 l.s. 87,242.58 254,400.00 27,444.72 369,087.30 369,087.30 10% 36,908.73 20,299.80 426,295.83
B.7 (2) Occupational Safety and Health Program
As Evaluated 8.61% 1.00 l.s. 87,242.58 254,400.00 27,444.72 369,087.30 369,087.30 10% 36,908.73 20,299.80 426,295.83
As Submitted 0.53% 1.00 l.s. - - 25,000.00 25,000.00 25,000.00 0% - 1,250.00 26,250.00
As Evaluated 0.53% 1.00 l.s. - - 25,000.00 25,000.00 25,000.00 0% - 1,250.00 26,250.00
As Submitted 111,627.58 255,565.16 52,444.72 419,637.46 37,840.02 21,782.62 479,260.10
TOTAL OF PART II
As Evaluated 111,627.58 255,565.16 52,444.72 419,637.46 37,840.02 21,782.62 479,260.10
(Project ID)
(Project Component ID - Description)
PART
CIVIL,
III MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
As Submitted 0.32% 51.76 m3 - 709.73 11,398.65 233.93 12,108.38 25% 3,027.10 756.77 15,892.25
As Evaluated 0.32% 51.76 m3 - 709.73 11,398.65 233.93 12,108.38 25% 3,027.10 756.77 15,892.25
As Submitted 0.21% 51.13 m3 - 1,424.85 6,611.04 157.18 8,035.89 25% 2,008.97 502.24 10,547.10
As Evaluated 0.21% 51.13 m3 - 1,424.85 6,611.04 157.18 8,035.89 25% 2,008.97 502.24 10,547.10
As Submitted 0.29% 35.25 m
3
9,466.58 982.41 428.71 308.59 10,877.70 25% 2,719.43 679.86 14,276.99
As Evaluated 0.29% 35.25 m3 9,466.58 982.41 428.71 308.59 10,877.70 25% 2,719.43 679.86 14,276.99
As Submitted 9,466.58 3,116.99 18,438.40 31,021.97 7,755.50 1,938.87 40,716.34
TOTAL OF PART A
As Evaluated 9,466.58 3,116.99 18,438.40 31,021.97 7,755.50 1,938.87 40,716.34
PART B PLAIN AND REINFORCED CONCRETE WORKS
As Submitted 10.25% 56.94 m3 238,878.48 101,195.03 46,392.39 6,787.25 386,465.90 25% 96,616.48 24,154.12 507,236.50
As Evaluated 10.25% 56.94 m3 238,878.48 101,195.03 46,392.39 6,787.25 386,465.90 25% 96,616.48 24,154.12 507,236.50
As Submitted 16.56% 12393.76 kgs 503,620.44 87,392.91 33,418.80 50.38 624,432.15 25% 156,108.04 39,027.01 819,567.20
902(1)a Reinforcing Steel (Deformed) Grade 40
As Evaluated 16.56% 12393.76 kgs 503,620.44 87,392.91 33,418.80 50.38 624,432.15 25% 156,108.04 39,027.01 819,567.20
As Submitted 4.88% 395.74 m2 78,191.79 97,710.04 8,160.90 465.11 184,062.73 25% 46,015.68 11,503.92 241,582.33
903(2) Formworks and Falseworks
As Evaluated 4.88% 395.74 m2 78,191.79 97,710.04 8,160.90 465.11 184,062.73 25% 46,015.68 11,503.92 241,582.33
As Submitted 820,690.71 286,297.98 87,972.09 1,194,960.78 298,740.20 74,685.05 1,568,386.03
TOTAL OF PART B
As Evaluated 820,690.71 286,297.98 87,972.09 1,194,960.78 298,740.20 74,685.05 1,568,386.03
14/90
Lucena City, Quezon
PART C FINISHINGS AND OTHER CIVIL WORKS
C.1 Termite Control Works
As Submitted 1.00% 120.00 liter 30,600.00 6,473.11 647.31 314.34 37,720.42 25% 9,430.11 2,357.53 49,508.06
As Evaluated 1.00% 120.00 liter 30,600.00 6,473.11 647.31 314.34 37,720.42 25% 9,430.11 2,357.53 49,508.06
As Submitted 30,600.00 6,473.11 647.31 37,720.42 9,430.11 2,357.53 49,508.06
Sub - Total C.1
As Evaluated 30,600.00 6,473.11 647.31 37,720.42 9,430.11 2,357.53 49,508.06
C.2. Masonry Works
As Submitted 2.22% 124.09 m2 63,138.38 13,712.51 6,951.25 675.33 83,802.14 25% 20,950.54 5,237.63 109,990.31
1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel), 100mm
As Evaluated 2.22% 124.09 m
2
63,138.38 13,712.51 6,951.25 675.33 83,802.14 25% 20,950.54 5,237.63 109,990.31
As Submitted 3.66% 139.10 m2 110,106.16 18,488.93 9,372.54 991.86 137,967.63 25% 34,491.91 8,622.98 181,082.52
1046(2)a2 CHB Non-Load Bearing (including Reinforcing Steel), 150mm
As Evaluated 3.66% 139.10 m2 110,106.16 18,488.93 9,372.54 991.86 137,967.63 25% 34,491.91 8,622.98 181,082.52
As Submitted 173,244.54 32,201.44 16,323.79 221,769.77 55,442.45 13,860.61 291,072.83
Sub - Total C.2
As Evaluated 173,244.54 32,201.44 16,323.79 221,769.77 55,442.45 13,860.61 291,072.83
C.3 Doors & Windows
As Submitted 3.14% 17.10 sq.m. 109,440.00 8,006.90 800.69 6,915.06 118,247.59 25% 29,561.90 7,390.47 155,199.96
As Evaluated 3.14% 17.10 sq.m. 109,440.00 8,006.90 800.69 6,915.06 118,247.59 25% 29,561.90 7,390.47 155,199.96
As Submitted 0.32% 1.50 sq.m. 11,175.00 693.60 69.36 7,958.64 11,937.96 25% 2,984.49 746.12 15,668.57
As Evaluated 0.32% 1.50 sq.m. 11,175.00 693.60 69.36 7,958.64 11,937.96 25% 2,984.49 746.12 15,668.57
As Submitted 0.67% 8.00 set 21,000.00 3,745.92 374.59 3,140.06 25,120.51 25% 6,280.13 1,570.03 32,970.67
1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions)
As Evaluated 0.67% 8.00 set 21,000.00 3,745.92 374.59 3,140.06 25,120.51 25% 6,280.13 1,570.03 32,970.67
As Submitted 0.41% 10.20 m2 7,140.00 7,462.58 746.26 1,504.79 15,348.84 25% 3,837.21 959.30 20,145.35
1010(2)a Doors (Flush)
As Evaluated 0.41% 10.20 m2 7,140.00 7,462.58 746.26 1,504.79 15,348.84 25% 3,837.21 959.30 20,145.35
As Submitted 1.30% 6.80 m2 44,200.00 4,422.27 442.23 7,215.37 49,064.50 25% 12,266.13 3,066.53 64,397.16
1010(2)b Door (Wood Panel)
As Evaluated 1.30% 6.80 m2 44,200.00 4,422.27 442.23 7,215.37 49,064.50 25% 12,266.13 3,066.53 64,397.16
As Submitted 1.14% 8.20 m2 38,950.00 3,839.57 383.96 5,265.06 43,173.53 25% 10,793.38 2,698.35 56,665.26
1007(1)a Aluminum Framed Glass Door (Sliding Type)
As Evaluated 1.14% 8.20 m2 38,950.00 3,839.57 383.96 5,265.06 43,173.53 25% 10,793.38 2,698.35 56,665.26
As Submitted 1.36% 6.30 m2 48,195.00 2,949.91 294.99 8,165.06 51,439.90 25% 12,859.98 3,214.99 67,514.87
1007(1)b Aluminum Framed Glass Door (Swing Type) 2
As Evaluated 1.36% 6.30 m 48,195.00 2,949.91 294.99 8,165.06 51,439.90 25% 12,859.98 3,214.99 67,514.87
As Submitted 0.17% 1.00 l.s 6,320.00 - - 6,320.00 6,320.00 25% 1,580.00 395.00 8,295.00
As Evaluated 0.17% 1.00 l.s 6,320.00 - - 6,320.00 6,320.00 25% 1,580.00 395.00 8,295.00
As Submitted 286,420.00 31,120.75 3,112.08 320,652.83 80,163.22 20,040.79 420,856.84
Sub-Total C.3
As Evaluated 286,420.00 31,120.75 3,112.08 320,652.83 80,163.22 20,040.79 420,856.84
C.4 Finishing Works
As Submitted 2.94% 581.38 m2 67,943.77 39,154.41 3,915.44 190.95 111,013.62 25% 27,753.41 6,938.35 145,705.38
As Evaluated 2.94% 581.38 m2 67,943.77 39,154.41 3,915.44 190.95 111,013.62 25% 27,753.41 6,938.35 145,705.38
As Submitted 1.72% 1.00 l.s 31,344.60 14,620.40 18,920.04 64,885.04 64,885.04 25% 16,221.26 4,055.32 85,161.62
1051(6) Railings
As Evaluated 1.72% 1.00 l.s. 31,344.60 14,620.40 18,920.04 64,885.04 64,885.04 25% 16,221.26 4,055.32 85,161.62
As Submitted 2.05% 101.30 m2 51,094.71 23,739.08 2,373.91 762.17 77,207.70 25% 19,301.93 4,825.48 101,335.11
1003 (1)a1 Ceiling (4.5mm Fiber Cement Board, Metal Frame)
As Evaluated 2.05% 101.30 m2 51,094.71 23,739.08 2,373.91 762.17 77,207.70 25% 19,301.93 4,825.48 101,335.11
As Submitted 0.49% 110.00 m2 12,127.50 5,762.93 576.29 167.88 18,466.72 25% 4,616.68 1,154.17 24,237.57
As Evaluated 0.49% 110.00 m2 12,127.50 5,762.93 576.29 167.88 18,466.72 25% 4,616.68 1,154.17 24,237.57
As Submitted 6.58% 156.50 m
2
152,266.76 87,098.84 8,709.88 1,585.15 248,075.48 25% 62,018.87 15,504.72 325,599.07
1018 (1) Glazed Tiles and Trims
As Evaluated 6.58% 156.50 m2 152,266.76 87,098.84 8,709.88 1,585.15 248,075.48 25% 62,018.87 15,504.72 325,599.07
As Submitted 0.18% 7.00 m2 3,751.31 2,727.06 272.71 964.44 6,751.08 25% 1,687.77 421.94 8,860.79
1018 (2) Unglazed Tiles
As Evaluated 0.18% 7.00 m2 3,751.31 2,727.06 272.71 964.44 6,751.08 25% 1,687.77 421.94 8,860.79
As Submitted 318,528.65 173,102.72 34,768.27 526,399.64 131,599.92 32,899.98 690,899.54
Sub-Total C.4
As Evaluated 318,528.65 173,102.72 34,768.27 526,399.64 131,599.92 32,899.98 690,899.54
C.5 Painting Works
As Submitted 3.11% 439.73 m2 46,263.99 64,564.93 6,456.49 266.72 117,285.41 25% 29,321.35 7,330.34 153,937.10
As Evaluated 3.11% 439.73 m2 46,263.99 64,564.93 6,456.49 266.72 117,285.41 25% 29,321.35 7,330.34 153,937.10
As Submitted 0.90% 121.46 m2 12,039.12 19,815.33 1,981.53 278.58 33,835.98 25% 8,459.00 2,114.75 44,409.73
As Evaluated 0.90% 121.46 m2 12,039.12 19,815.33 1,981.53 278.58 33,835.98 25% 8,459.00 2,114.75 44,409.73
As Submitted 1.35% 190.08 m2 18,661.10 29,304.63 2,930.46 267.76 50,896.19 25% 12,724.05 3,181.01 66,801.25
As Evaluated 1.35% 190.08 m2 18,661.10 29,304.63 2,930.46 267.76 50,896.19 25% 12,724.05 3,181.01 66,801.25
As Submitted 76,964.21 113,684.89 11,368.48 202,017.58 50,504.40 12,626.10 265,148.08
Sub-Total C.5
As Evaluated 76,964.21 113,684.89 11,368.48 202,017.58 50,504.40 12,626.10 265,148.08
15/90
Lucena City, Quezon
C.6 Roof Framing and Roofing Works
Prepainted Metal Sheets, Long Span, Corrugated type, As Submitted 2.06% 116.28 m2 59,644.66 16,315.61 1,631.56 667.28 77,591.83 25% 19,397.96 4,849.49 101,839.28
1014(1)b1
0.427 mm thk As Evaluated 2.06% 116.28 m2 59,644.66 16,315.61 1,631.56 667.28 77,591.83 25% 19,397.96 4,849.49 101,839.28
Fabricated Metal Roofing Accessory (Ridge/Hip Roll, gauge As Submitted 0.07% 12.00 l.m 2,493.63 280.94 28.09 233.56 2,802.66 25% 700.67 175.17 3,678.50
1013(2)a1
26) As Evaluated 0.07% 12.00 l.m 2,493.63 280.94 28.09 233.56 2,802.66 25% 700.67 175.17 3,678.50
As Submitted 0.81% 26.40 l.m 29,326.57 1,236.15 123.62 1,162.36 30,686.34 25% 7,671.59 1,917.90 40,275.83
As Evaluated 0.81% 26.40 l.m 29,326.57 1,236.15 123.62 1,162.36 30,686.34 25% 7,671.59 1,917.90 40,275.83
As Submitted 0.29% 50.60 l.m 9,746.07 1,184.65 118.46 218.36 11,049.18 25% 2,762.30 690.57 14,502.05
As Evaluated 0.29% 50.60 l.m 9,746.07 1,184.65 118.46 218.36 11,049.18 25% 2,762.30 690.57 14,502.05
As Submitted 1.40% 678.60 kg 45,612.61 4,491.49 2,881.03 78.08 52,985.13 25% 13,246.28 3,311.57 69,542.98
As Evaluated 1.40% 678.60 kg 45,612.61 4,491.49 2,881.03 78.08 52,985.13 25% 13,246.28 3,311.57 69,542.98
As Submitted 2.23% 1183.78 kg 65,255.87 7,999.71 11,034.53 71.20 84,290.11 25% 21,072.53 5,268.13 110,630.77
As Evaluated 2.23% 1183.78 kg 65,255.87 7,999.71 11,034.53 71.20 84,290.11 25% 21,072.53 5,268.13 110,630.77
As Submitted 0.15% 40.00 each 4,200.00 1,337.83 133.78 141.79 5,671.61 25% 1,417.90 354.48 7,443.99
As Evaluated 0.15% 40.00 each 4,200.00 1,337.83 133.78 141.79 5,671.61 25% 1,417.90 354.48 7,443.99
As Submitted 0.08% 8.00 each 1,600.00 1,174.40 117.44 361.48 2,891.84 25% 722.96 180.74 3,795.54
As Evaluated 0.08% 8.00 each 1,600.00 1,174.40 117.44 361.48 2,891.84 25% 722.96 180.74 3,795.54
As Submitted 0.12% 71.96 kg 3,005.24 1,296.44 129.64 61.58 4,431.32 25% 1,107.83 276.96 5,816.11
As Evaluated 0.12% 71.96 kg 3,005.24 1,296.44 129.64 61.58 4,431.32 25% 1,107.83 276.96 5,816.11
As Submitted 0.36% 159.88 kg 10,374.61 2,879.32 287.93 84.70 13,541.86 25% 3,385.47 846.37 17,773.70
As Evaluated 0.36% 159.88 kg 10,374.61 2,879.32 287.93 84.70 13,541.86 25% 3,385.47 846.37 17,773.70
As Submitted 0.08% 42.63 kg 2,074.70 768.03 76.80 68.49 2,919.53 25% 729.88 182.47 3,831.88
1047(7)b Metal Structure Accessories (Sag Rods)
As Evaluated 0.08% 42.63 kg 2,074.70 768.03 76.80 68.49 2,919.53 25% 729.88 182.47 3,831.88
As Submitted 233,333.96 38,964.57 16,562.88 288,861.41 72,215.37 18,053.85 379,130.63
Sub-Total C.6
As Evaluated 233,333.96 38,964.57 16,562.88 288,861.41 72,215.37 18,053.85 379,130.63
C.7 Plumbing / Sanitary Works
As Submitted 0.80% 8.00 ea. 28,149.35 1,872.96 187.30 3,776.20 30,209.61 25% 7,552.40 1,888.10 39,650.11
As Evaluated 0.80% 8.00 ea. 28,149.35 1,872.96 187.30 3,776.20 30,209.61 25% 7,552.40 1,888.10 39,650.11
As Submitted 1.08% 1.00 l.s 30,469.95 9,364.80 936.48 40,771.23 40,771.23 25% 10,192.81 2,548.20 53,512.24
As Evaluated 1.08% 1.00 l.s 30,469.95 9,364.80 936.48 40,771.23 40,771.23 25% 10,192.81 2,548.20 53,512.24
As Submitted 1.08% 1.00 l.s 30,254.70 9,364.80 936.48 40,555.98 40,555.98 25% 10,139.00 2,534.75 53,229.73
1001(9) Storm Drainage & Downspout
As Evaluated 1.08% 1.00 l.s 30,254.70 9,364.80 936.48 40,555.98 40,555.98 25% 10,139.00 2,534.75 53,229.73
As Submitted 0.97% 1.00 l.s 23,816.51 11,516.40 1,151.64 36,484.55 36,484.55 25% 9,121.14 2,280.28 47,885.97
As Evaluated 0.97% 1.00 l.s 23,816.51 11,516.40 1,151.64 36,484.55 36,484.55 25% 9,121.14 2,280.28 47,885.97
As Submitted 0.64% 1.00 l.s 13,984.99 9,321.28 932.13 24,238.40 24,238.40 25% 6,059.60 1,514.90 31,812.90
As Evaluated 0.64% 1.00 l.s 13,984.99 9,321.28 932.13 24,238.40 24,238.40 25% 6,059.60 1,514.90 31,812.90
As Submitted 1.34% 1.00 l.s 43,273.40 6,440.72 644.07 50,358.19 50,358.19 25% 12,589.55 3,147.39 66,095.13
1002 (4) Plumbing Fixtures
As Evaluated 1.34% 1.00 l.s 43,273.40 6,440.72 644.07 50,358.19 50,358.19 25% 12,589.55 3,147.39 66,095.13
As Submitted 169,948.90 47,880.96 4,788.10 222,617.96 55,654.50 13,913.62 292,186.08
Sub-Total C.7
As Evaluated 169,948.90 47,880.96 4,788.10 222,617.96 55,654.50 13,913.62 292,186.08
As Submitted 1,289,040.26 443,428.44 87,570.91 1,820,039.61 455,009.97 113,752.48 2,388,802.06
TOTAL OF PART C
As Evaluated 1,289,040.26 443,428.44 87,570.91 1,820,039.61 455,009.97 113,752.48 2,388,802.06
16/90
Lucena City, Quezon
PART D ELECTRICAL
Conduits, Boxes & Fittings (Conduit Works/Conduit As Submitted 0.52% 1.00 l.s. 13,529.00 5,618.88 561.89 19,709.77 19,709.77 25% 4,927.44 1,231.86 25,869.07
1100(10)
Rough-in) As Evaluated 0.52% 1.00 l.s. 13,529.00 5,618.88 561.89 19,709.77 19,709.77 25% 4,927.44 1,231.86 25,869.07
As Submitted 1.81% 1.00 l.s. 55,765.00 11,237.76 1,123.78 68,126.54 68,126.54 25% 17,031.64 4,257.91 89,416.09
As Evaluated 1.81% 1.00 l.s. 55,765.00 11,237.76 1,123.78 68,126.54 68,126.54 25% 17,031.64 4,257.91 89,416.09
As Submitted 0.42% 1.00 l.s. 15,000.00 593.76 59.38 15,653.14 15,653.14 25% 3,913.29 978.32 20,544.75
As Evaluated 0.42% 1.00 l.s. 15,000.00 593.76 59.38 15,653.14 15,653.14 25% 3,913.29 978.32 20,544.75
As Submitted 1.27% 1.00 l.s. 41,600.00 5,618.88 561.89 47,780.77 47,780.77 25% 11,945.19 2,986.30 62,712.26
1103(1) Lighting Fixtures and Lamps
As Evaluated 1.27% 1.00 l.s. 41,600.00 5,618.88 561.89 47,780.77 47,780.77 25% 11,945.19 2,986.30 62,712.26
As Submitted 3.89% 1.00 l.s. 128,605.42 16,312.24 1,631.22 146,548.88 146,548.88 25% 36,637.22 9,159.31 192,345.41
As Evaluated 3.89% 1.00 l.s. 128,605.42 16,312.24 1,631.22 146,548.88 146,548.88 25% 36,637.22 9,159.31 192,345.41
As Submitted 254,499.42 39,381.52 3,938.16 297,819.10 74,454.78 18,613.70 390,887.58
TOTAL OF PART D
As Evaluated 254,499.42 39,381.52 3,938.16 297,819.10 74,454.78 18,613.70 390,887.58
As Submitted 2,373,696.97 772,224.93 197,919.56 3,343,841.46 835,960.45 208,990.10 4,388,792.01
TOTAL OF PART III
As Evaluated 2,373,696.97 772,224.93 197,919.56 3,343,841.46 835,960.45 208,990.10 4,388,792.01
As Submitted 2,543,386.62 1,040,678.57 250,364.28 3,834,429.47 880,895.53 234,675.00 4,950,000.00
GRAND TOTAL
As Evaluated 2,543,386.62 1,040,678.57 250,364.28 3,834,429.47 880,895.53 234,675.00 4,950,000.00
17/90
Lucena City, Quezon
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QTY. TOTAL MARK-UP % DIRECT COST
TOTAL UNIT COST (DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT 5% VAT
As Submitted As Evaluated As Submitted As Evaluated As Submitted As Evaluated % COST As Submitted As Evaluated As Submitted As Evaluated

I.1.1 Offices and Laboratory for the Engineer
A.1.1 (3) Construction of Field Office for the Engineer 1.00 1.00 l.s 67,350.55 67,350.55 67,350.55 67,350.55 10% 6,735.05 3,704.28 77,789.88 77,789.88 1.76% 1.76%
A.1.4 (1) Provision of Progress Photographs 240.00 240.00 l.s 3,600.00 3,600.00 15.00 15.00 10% 1.50 0.83 17.33 17.33 0.09% 0.09%
TOTAL OF PART I 70,950.55 70,950.55 1.85% 1.85%

B.3 Permits and Clearances 1.00 1.00 l.s. 21,825.00 21,825.00 21,825.00 21,825.00 0% - - 21,825.00 21,825.00 0.57% 0.57%
B.5 Project Billboard / Signboard 1.00 1.00 ea. 3,725.16 3,725.16 3,725.16 3,725.16 25% 931.29 232.82 4,889.27 4,889.27 0.10% 0.10%
B.7 (2) Occupational Safety and Health Program 1.00 1.00 l.s. 369,087.30 369,087.30 369,087.30 369,087.30 10% 36,908.73 20,299.80 426,295.84 426,295.84 9.63% 9.63%
B.9 Mobilization / Demobilization 1.00 1.00 l.s. 25,000.00 25,000.00 25,000.00 25,000.00 0% - 1,250.00 26,250.00 26,250.00 0.65% 0.65%
TOTAL OF PART II 419,637.46 419,637.46 10.95% 10.95%
Project ID
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
803(1)a Structure Excavation (Common Soil) 51.76 51.76 m3 12,108.38 12,108.38 233.93 233.93 25% 58.48 14.62 307.04 307.04 0.32% 0.32%
804(1)a Embankment From Structure Excavation 51.13 51.13 m3 8,035.89 8,035.89 157.18 157.18 25% 39.30 9.82 206.30 206.30 0.21% 0.21%
804(1)b Embankment from Borrow 35.25 35.25 m 3 10,877.70 10,877.70 308.59 308.59 25% 77.15 19.29 405.02 405.02 0.28% 0.28%
TOTAL OF PART A 31,021.97 31,021.97 0.81% 0.81%
900(1)c1 Structural Concrete (Class A, 28 days) 56.94 56.94 m3 386,465.90 386,465.90 6,787.25 6,787.25 25% 1,696.81 424.20 8,908.26 8,908.26 10.08% 10.08%
902(1)a Reinforcing Steel (Deformed) Grade 40 12,393.76 12,393.76 kgs 624,432.15 624,432.15 50.38 50.38 25% 12.60 3.15 66.13 66.13 16.28% 16.28%
903(2) Formworks and Falseworks 395.74 395.74 m 2 184,062.73 184,062.73 465.11 465.11 25% 116.28 29.07 610.46 610.46 4.80% 4.80%
TOTAL OF PART B 1,194,960.78 1,194,960.78 31.16% 31.16%
18/90
Lucena City, Quezon
ITEMIZED BREAKDOWN
PART C FACILITIES FOR THE ENGINEER FINISHING

1000(1) Soil Poisoning 120.00 120.00 liter 37,720.42 37,720.42 314.34 314.34 25% 78.58 19.65 412.57 412.57 0.98% 0.98%
Sub-Total C.1 37,720.42 37,720.42 0.98% 0.98%
C.2. Masonry Works
1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel), 100mm 124.09 124.09 m2 83,802.14 83,802.14 675.33 675.33 25% 168.83 42.21 886.38 886.38 2.19% 2.19%
1046(2)a2 CHB Non-Load Bearing (including Reinforcing Steel), 150mm 139.10 139.10 m2 137,967.63 137,967.63 991.86 991.86 25% 247.96 61.99 1,301.82 1,301.82 3.60% 3.60%
Sub-Total C.2 221,769.77 221,769.77 5.79% 5.79%
C.3 Doors & Windows
1008 (1)b Aluminum Glass Windows ( Casement Type ) 17.10 17.10 sq.m. 118,247.59 118,247.59 6,915.06 6,915.06 25% 1,728.77 432.19 9,076.02 9,076.02 3.08% 3.08%
1008 (1)c Aluminum Glass Windows ( Awning Type ) 1.50 1.50 sq.m. 11,937.96 11,937.96 7,958.64 7,958.64 25% 1,989.66 497.42 10,445.72 10,445.72 0.31% 0.31%
1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions) 8.00 8.00 set 25,120.51 25,120.51 3,140.06 3,140.06 25% 785.02 196.25 4,121.33 4,121.33 0.66% 0.66%
1010(2)a Doors (Flush) 10.20 10.20 m2 15,348.84 15,348.84 1,504.79 1,504.79 25% 376.20 94.05 1,975.03 1,975.03 0.40% 0.40%
1010(2)b Door (Wood Panel) 6.80 6.80 m2 49,064.50 49,064.50 7,215.37 7,215.37 25% 1,803.84 450.96 9,470.17 9,470.17 1.28% 1.28%
1007(1)a Aluminum Framed Glass Door (Sliding Type) 8.20 8.20 m2 43,173.53 43,173.53 5,265.06 5,265.06 25% 1,316.27 329.07 6,910.40 6,910.40 1.13% 1.13%
1007(1)b Aluminum Framed Glass Door (Swing Type) 6.30 6.30 m2 51,439.90 51,439.90 8,165.06 8,165.06 25% 2,041.27 510.32 10,716.65 10,716.65 1.34% 1.34%
1004 (2) Finishing Hardware 1.00 1.00 l.s 6,320.00 6,320.00 6,320.00 6,320.00 25% 1,580.00 395.00 8,295.00 8,295.00 0.16% 0.16%
Sub-Total C.3 320,652.83 320,652.83 8.36% 8.36%
C.4 Finishing Works
1027(1) Cement Plaster Finish 581.38 581.38 m2 111,013.62 111,013.62 190.95 190.95 25% 47.74 11.93 250.62 250.62 2.90% 2.90%
1051(6) Railings 1.00 1.00 l.s 64,885.04 64,885.04 64,885.04 64,885.04 25% 16,221.26 4,055.32 85,161.62 85,161.62 1.69% 1.69%
1003 (1)a1 Ceiling (4.5mm Fiber Cement Board, Metal Frame) 101.30 101.30 m2 77,207.70 77,207.70 762.17 762.17 25% 190.54 47.64 1,000.35 1,000.35 2.01% 2.01%
1038(1) Reflective Insulation 110.00 110.00 m2 18,466.72 18,466.72 167.88 167.88 25% 41.97 10.49 220.34 220.34 0.48% 0.48%
1018 (1) Glazed Tiles and Trims 156.50 156.50 m2 248,075.48 248,075.48 1,585.15 1,585.15 25% 396.29 99.07 2,080.51 2,080.51 6.47% 6.47%
1018 (2) Unglazed Tiles 7.00 7.00 m2 6,751.08 6,751.08 964.44 964.44 25% 241.11 60.28 1,265.83 1,265.83 0.18% 0.18%
Sub-Total C.4 526,399.64 526,399.64 13.73% 13.73%
C.5 Painting Works
1032(1)a Painting Works (Masonry/Concrete) 439.73 439.73 m2 117,285.41 117,285.41 266.72 266.72 25% 66.68 16.67 350.07 350.07 3.06% 3.06%
1032(1)b Painting Works (Wood) 121.46 121.46 m2 33,835.98 33,835.98 278.58 278.58 25% 69.64 17.41 365.63 365.63 0.88% 0.88%
1032(1)c Painting Works (Steel) 190.08 190.08 m 2 50,896.19 50,896.19 267.76 267.76 25% 66.94 16.74 351.44 351.44 1.33% 1.33%
Sub-Total C.5 202,017.58 202,017.58 5.27% 5.27%
19/90
Lucena City, Quezon
ITEMIZED BREAKDOWN
FACILITIES
C.6 Roof Framing FOR THE
and Roofing ENGINEER
Works
1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated type, 0.427 mm thk 116.28 116.28 m2 77,591.83 77,591.83 667.28 667.28 25% 166.82 41.71 875.81 875.81 2.02% 2.02%
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge/Hip Roll, gauge 26) 12.00 12.00 l.m 2,802.66 2,802.66 233.56 233.56 25% 58.39 14.60 306.54 306.54 0.07% 0.07%
1013(2)b1 Fabricated Metal Roofing Accessory (Gutters, gauge 24) 26.40 26.40 l.m 30,686.34 30,686.34 1,162.36 1,162.36 25% 290.59 72.65 1,525.60 1,525.60 0.80% 0.80%
1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, gauge 26) 50.60 50.60 l.m 11,049.18 11,049.18 218.36 218.36 25% 54.59 13.65 286.60 286.60 0.29% 0.29%
1047(2)a Structural Steel (Trusses) 678.60 678.60 kg 52,985.13 52,985.13 78.08 78.08 25% 19.52 4.88 102.48 102.48 1.38% 1.38%
1047(2)b Structural Steel (Purlins) 1,183.78 1,183.78 kg 84,290.11 84,290.11 71.20 71.20 25% 17.80 4.45 93.46 93.46 2.20% 2.20%
1047(3)a Metal Structure Accessories (Bolts) 40.00 40.00 each 5,671.61 5,671.61 141.79 141.79 25% 35.45 8.86 186.10 186.10 0.15% 0.15%
1047(3)c Metal Structure Accessories (Turn Buckle) 8.00 8.00 each 2,891.84 2,891.84 361.48 361.48 25% 90.37 22.59 474.44 474.44 0.08% 0.08%
1047(4) Metal Structure Accessories (Cross Bracing) 71.96 71.96 kg 4,431.32 4,431.32 61.58 61.58 25% 15.40 3.85 80.82 80.82 0.12% 0.12%
1047(6) Metal Structure Accessories (Steel Plates) 159.88 159.88 kg 13,541.86 13,541.86 84.70 84.70 25% 21.18 5.29 111.17 111.17 0.35% 0.35%
1047(7)b Metal Structure Accessories (Sag Rods) 42.63 42.63 kg 2,919.53 2,919.53 68.49 68.49 25% 17.12 4.28 89.89 89.89 0.08% 0.08%
Sub-Total C.6 288,861.41 288,861.41 7.53% 7.53%
C.7 Plumbing / Sanitary Works
1001(5)a Catch Basin (Concrete) 8.00 8.00 ea. 30,209.61 30,209.61 3,776.20 3,776.20 25% 944.05 236.01 4,956.26 4,956.26 0.79% 0.79%
1001(8) Sewer Line Works 1.00 1.00 l.s 40,771.23 40,771.23 40,771.23 40,771.23 25% 10,192.81 2,548.20 53,512.24 53,512.24 1.06% 1.06%
1001(9) Storm Drainage & Downspout 1.00 1.00 l.s 40,555.98 40,555.98 40,555.98 40,555.98 25% 10,139.00 2,534.75 53,229.72 53,229.72 1.06% 1.06%
1001(9) Septic Vault ( CHB ) 1.00 1.00 l.s 36,484.55 36,484.55 36,484.55 36,484.55 25% 9,121.14 2,280.28 47,885.97 47,885.97 0.95% 0.95%
1002 (24) Cold Water Lines 1.00 1.00 l.s 24,238.40 24,238.40 24,238.40 24,238.40 25% 6,059.60 1,514.90 31,812.90 31,812.90 0.63% 0.63%
1002 (4) Plumbing Fixtures 1.00 1.00 l.s 50,358.19 50,358.19 50,358.19 50,358.19 25% 12,589.55 3,147.39 66,095.13 66,095.13 1.31% 1.31%
Sub-Total C.7 222,617.96 222,617.96 5.80% 5.80%

TOTAL OF PART C 1,820,039.61 1,820,039.61 47.47% 47.47%
PART D ELECTRICAL
1100(10) Conduits, Boxes & Fittings (Conduit Works/ConduitRough-in) 1.00 1.00 l.s. 19,709.77 19,709.77 19,709.77 19,709.77 25% 4,927.44 1,231.86 25,869.07 25,869.07 0.51% 0.51%
1101(33) Wires and Wiring Devices 1.00 1.00 l.s. 68,126.54 68,126.54 68,126.54 68,126.54 25% 17,031.63 4,257.91 89,416.08 89,416.08 1.78% 1.78%
1102 (1) Panelboard with Main & Branch Breakers 1.00 1.00 l.s. 15,653.14 15,653.14 15,653.14 15,653.14 25% 3,913.28 978.32 20,544.74 20,544.74 0.41% 0.41%
1103(1) Lighting Fixtures and Lamps 1.00 1.00 l.s. 47,780.77 47,780.77 47,780.77 47,780.77 25% 11,945.19 2,986.30 62,712.26 62,712.26 1.25% 1.25%
1200(13)a Airconditioning ( Split type ) 1.00 1.00 l.s. 146,548.88 146,548.88 146,548.88 146,548.88 25% 36,637.22 9,159.31 192,345.41 192,345.41 3.82% 3.82%
TOTAL OF PART D 297,819.10 297,819.10 7.77% 7.77%

TOTAL OF PART III 3,343,841.46 3,343,841.46
TOTAL OF (Project ID) 3,834,429.47 3,834,429.47
GRAND TOTAL 3,834,429.47 3,834,429.47 100.00% 100.00%
20/90
REGION IV-A
Lucena City FORM ABC-2015-02A-00
APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 240 CD
TOTAL MARK-UP
ESTIMATED TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
DIRECT COST % VALUE COST

As Submitted 1.00 l.s 67,350.55 10% 6,735.06 3,704.28 10,439.34 77,789.89 77,789.88
A.1.1 (3) Construction of Field Office for the Engineer
As Evaluated 1.00 l.s 67,350.55 10% 6,735.06 3,704.28 10,439.34 77,789.89 77,789.88
As Submitted 240.00 each 3,600.00 10% 360.00 198.00 558.00 4,158.00 17.33
A.1.4 (1) Provision of Progress Photographs
As Evaluated 240.00 each 3,600.00 10% 360.00 198.00 558.00 4,158.00 17.33
As Submitted 70,950.55 7,095.06 3,902.28 10,997.34 81,947.89
TOTAL OF PART I
As Evaluated 70,950.55 7,095.06 3,902.28 10,997.34 81,947.89
As Submitted 1.00 l.s. 21,825.00 0% - - - 21,825.00 21,825.00
As Evaluated 1.00 l.s. 21,825.00 0% - - - 21,825.00 21,825.00
As Submitted 1.00 ea. 3,725.16 25% 931.29 232.82 1,164.11 4,889.27 4,889.27
As Evaluated 1.00 ea. 3,725.16 25% 931.29 232.82 1,164.11 4,889.27 4,889.27
As Submitted 1.00 l.s. 369,087.30 10% 36,908.73 20,299.80 57,208.53 426,295.83 426,295.84
B.7 (2) Occupational Safety and Health Program
As Evaluated 1.00 l.s. 369,087.30 10% 36,908.73 20,299.80 57,208.53 426,295.83 426,295.84
As Submitted 1.00 l.s. 25,000.00 0% - 1,250.00 1,250.00 26,250.00 26,250.00
As Evaluated 1.00 l.s. 25,000.00 0% - 1,250.00 1,250.00 26,250.00 26,250.00
As Submitted 419,637.46 37,840.02 21,782.62 59,622.64 479,260.10
TOTAL OF PART II
As Evaluated 419,637.46 37,840.02 21,782.62 59,622.64 479,260.10
(Project ID)
CIVIL, MECHANICAL, ELECTRICAL AND
PART III
SANITARY/PLUMBING WORKS
PART A EARTHWORKS
As Submitted 51.76 m
3 12,108.38 25% 3,027.10 756.77 3,783.87 15,892.25 307.04
As Evaluated 51.76 m3 12,108.38 25% 3,027.10 756.77 3,783.87 15,892.25 307.04
3 8,035.89 25% 2,008.97 502.24 2,511.21 10,547.10 206.30
As Evaluated 51.13 m3 8,035.89 25% 2,008.97 502.24 2,511.21 10,547.10 206.30
3 10,877.70 25% 2,719.43 679.86 3,399.29 14,276.99 405.02
As Evaluated 35.25 m3 10,877.70 25% 2,719.43 679.86 3,399.29 14,276.99 405.02
As Submitted 31,021.97 7,755.50 1,938.87 9,694.37 40,716.34
TOTAL OF PART A
As Evaluated 31,021.97 7,755.50 1,938.87 9,694.37 40,716.34
Preparation and Submission: Evaluation:
Prepared by: Checked/Submitted by: Evaluated by:
JIM PAUL K. ABRIL FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN

Engineer II Chief, Planning & Design Section Chief, Construction Section
Page 21 of 90
REGION IV-A

TOTAL MARK-UP
PART B PLAIN ANDFACILITIES

REINFORCEDFOR THE ENGINEER
CONCRETE WORKS
As Submitted 56.94 m3 386,465.90 25% 96,616.48 24,154.12 120,770.60 507,236.50 8,908.26
As Evaluated 56.94 m
3 386,465.90 25% 96,616.48 24,154.12 120,770.60 507,236.50 8,908.26
As Submitted 12,393.76 kg 624,432.15 25% 156,108.04 39,027.01 195,135.05 819,567.20 66.13
902(1)a Reinforcing Steel (Deformed) Grade 40
As Evaluated 12,393.76 kg 624,432.15 25% 156,108.04 39,027.01 195,135.05 819,567.20 66.13
As Submitted 395.74 m2 184,062.73 25% 46,015.68 11,503.92 57,519.60 241,582.33 610.46
903(2) Formworks and Falseworks
As Evaluated 395.74 m2 184,062.73 25% 46,015.68 11,503.92 57,519.60 241,582.33 610.46
As Submitted 1,194,960.78 298,740.20 74,685.05 373,425.25 1,568,386.03
TOTAL OF PART B
As Evaluated 1,194,960.78 298,740.20 74,685.05 373,425.25 1,568,386.03
PART C FINISHING
As Submitted 120.00 liter 37,720.42 25% 9,430.11 2,357.53 11,787.64 49,508.06 412.57
As Evaluated 120.00 liter 37,720.42 25% 9,430.11 2,357.53 11,787.64 49,508.06 412.57
As Submitted 37,720.42 9,430.11 2,357.53 11,787.64 49,508.06
Sub - Total C.1
As Evaluated 37,720.42 9,430.11 2,357.53 11,787.64 49,508.06
C.2. Masonry Works
CHB Non-Load Bearing (including Reinforcing Steel), As Submitted 124.09 m2 83,802.14 25% 20,950.54 5,237.63 26,188.17 109,990.31 886.38
1046(2)a1
100mm As Evaluated 124.09 m
2 83,802.14 25% 20,950.54 5,237.63 26,188.17 109,990.31 886.38
CHB Non-Load Bearing (including Reinforcing Steel), As Submitted 139.10 m2 137,967.63 25% 34,491.91 8,622.98 43,114.89 181,082.52 1,301.82
1046(2)a2
150mm As Evaluated 139.10 m
2 137,967.63 25% 34,491.91 8,622.98 43,114.89 181,082.52 1,301.82
As Submitted 221,769.77 55,442.45 13,860.61 69,303.06 291,072.83
Sub - Total C.2
As Evaluated 221,769.77 55,442.45 13,860.61 69,303.06 291,072.83

Page 22 of 90
REGION IV-A

TOTAL MARK-UP
C.3 Doors & Windows FACILITIES FOR THE ENGINEER

As Submitted 17.10 sq.m. 118,247.59 25% 29,561.90 7,390.47 36,952.37 155,199.96 9,076.02
As Evaluated 17.10 sq.m. 118,247.59 25% 29,561.90 7,390.47 36,952.37 155,199.96 9,076.02
As Submitted 1.50 sq.m. 11,937.96 25% 2,984.49 746.12 3,730.61 15,668.57 4,121.33
As Evaluated 1.50 sq.m. 11,937.96 25% 2,984.49 746.12 3,730.61 15,668.57 4,121.33
As Submitted 8.00 set 25,120.51 25% 6,280.13 1,570.03 7,850.16 32,970.67 4,121.33
1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions)
As Evaluated 8.00 set 25,120.51 25% 6,280.13 1,570.03 7,850.16 32,970.67 4,121.33
As Submitted 10.20 m2 15,348.84 25% 3,837.21 959.30 4,796.51 20,145.35 1,975.03
1010(2)a Doors (Flush)
As Evaluated 10.20 m2 15,348.84 25% 3,837.21 959.30 4,796.51 20,145.35 1,975.03
As Submitted 6.80 m2 49,064.50 25% 12,266.13 3,066.53 15,332.66 64,397.16 9,470.17
1010(2)b Door (Wood Panel)
As Evaluated 6.80 m2 49,064.50 25% 12,266.13 3,066.53 15,332.66 64,397.16 9,470.17
As Submitted 8.20 m2 43,173.53 25% 10,793.38 2,698.35 13,491.73 56,665.26 1,975.03
1007(1)a Aluminum Framed Glass Door (Sliding Type)
As Evaluated 8.20 m2 43,173.53 25% 10,793.38 2,698.35 13,491.73 56,665.26 1,975.03
As Submitted 6.30 m2 51,439.90 25% 12,859.98 3,214.99 16,074.97 67,514.87 6,910.40
1007(1)b Aluminum Framed Glass Door (Swing Type)
As Evaluated 6.30 m2 51,439.90 25% 12,859.98 3,214.99 16,074.97 67,514.87 6,910.40
As Submitted 1.00 l.s 6,320.00 25% 1,580.00 395.00 1,975.00 8,295.00 8,295.00
As Evaluated 1.00 l.s 6,320.00 25% 1,580.00 395.00 1,975.00 8,295.00 8,295.00
As Submitted 320,652.83 80,163.22 20,040.79 100,204.01 420,856.84
Sub-Total C.3
As Evaluated 320,652.83 80,163.22 20,040.79 100,204.01 420,856.84
C.4 Finishing Works
2 111,013.62 25% 27,753.41 6,938.35 34,691.76 145,705.38 250.62
As Evaluated 581.38 m2 111,013.62 25% 27,753.41 6,938.35 34,691.76 145,705.38 250.62
As Submitted 1.00 l.s. 64,885.04 25% 16,221.26 4,055.32 20,276.58 85,161.62 85,161.62
1051(6) Railings
As Evaluated 1.00 l.s. 64,885.04 25% 16,221.26 4,055.32 20,276.58 85,161.62 85,161.62
2 77,207.70 25% 19,301.93 4,825.48 24,127.41 101,335.11 1,000.35
1003 (1)a1 Ceiling (4.5mm Fiber Cement Board, Metal Frame)
As Evaluated 101.30 m2 77,207.70 25% 19,301.93 4,825.48 24,127.41 101,335.11 1,000.35
As Submitted 110.00 m2 18,466.72 25% 4,616.68 1,154.17 5,770.85 24,237.57 220.34
2 18,466.72 25% 4,616.68 1,154.17 5,770.85 24,237.57 220.34
As Submitted 156.50 m2 248,075.48 25% 62,018.87 15,504.72 77,523.59 325,599.07 2,080.51
1018 (1) Glazed Tiles and Trims
2 248,075.48 25% 62,018.87 15,504.72 77,523.59 325,599.07 2,080.51
As Submitted 7.00 m2 6,751.08 25% 1,687.77 421.94 2,109.71 8,860.79 1,265.83
1018 (2) Unglazed Tiles
As Evaluated 7.00 m
2 6,751.08 25% 1,687.77 421.94 2,109.71 8,860.79 1,265.83
As Submitted 526,399.64 131,599.92 32,899.98 164,499.90 690,899.54
Sub-Total C.4
As Evaluated 526,399.64 131,599.92 32,899.98 164,499.90 690,899.54

Page 23 of 90
REGION IV-A

TOTAL MARK-UP
C.5 Painting Works FACILITIES FOR THE ENGINEER

As Submitted 439.73 m2 117,285.41 25% 29,321.35 7,330.34 36,651.69 153,937.10 350.07
As Evaluated 439.73 m2 117,285.41 25% 29,321.35 7,330.34 36,651.69 153,937.10 350.07
As Submitted 121.46 m2 33,835.98 25% 8,459.00 2,114.75 10,573.75 44,409.73 365.63
As Evaluated 121.46 m2 33,835.98 25% 8,459.00 2,114.75 10,573.75 44,409.73 365.63
2 50,896.19 25% 12,724.05 3,181.01 15,905.06 66,801.25 351.44
As Evaluated 190.08 m2 50,896.19 25% 12,724.05 3,181.01 15,905.06 66,801.25 351.44
As Submitted 202,017.58 50,504.40 12,626.10 63,130.50 265,148.08
Sub-Total C.5
As Evaluated 202,017.58 50,504.40 12,626.10 63,130.50 265,148.08
C.6 Roof Framing and Roofing Works
Prepainted Metal Sheets, Long Span, Corrugated type, As Submitted 116.28 m2 77,591.83 25% 19,397.96 4,849.49 24,247.45 101,839.28 875.81
1014(1)b1
0.427 mm thk As Evaluated 116.28 m2 77,591.83 25% 19,397.96 4,849.49 24,247.45 101,839.28 875.81
Fabricated Metal Roofing Accessory (Ridge/Hip Roll, gauge As Submitted 12.00 l.m 2,802.66 25% 700.67 175.17 875.84 3,678.50 306.54
1013(2)a1
26) As Evaluated 12.00 l.m 2,802.66 25% 700.67 175.17 875.84 3,678.50 306.54
As Submitted 26.40 l.m 30,686.34 25% 7,671.59 1,917.90 9,589.49 40,275.83 1,525.60
As Evaluated 26.40 l.m 30,686.34 25% 7,671.59 1,917.90 9,589.49 40,275.83 1,525.60
As Submitted 50.60 l.m 11,049.18 25% 2,762.30 690.57 3,452.87 14,502.05 286.60
As Evaluated 50.60 l.m 11,049.18 25% 2,762.30 690.57 3,452.87 14,502.05 286.60
As Submitted 678.60 kg 52,985.13 25% 13,246.28 3,311.57 16,557.85 69,542.98 102.48
As Evaluated 678.60 kg 52,985.13 25% 13,246.28 3,311.57 16,557.85 69,542.98 102.48
As Submitted 1,183.78 kg 84,290.11 25% 21,072.53 5,268.13 26,340.66 110,630.77 93.46
As Evaluated 1,183.78 kg 84,290.11 25% 21,072.53 5,268.13 26,340.66 110,630.77 93.46
As Submitted 40.00 each 5,671.61 25% 1,417.90 354.48 1,772.38 7,443.99 186.10
As Evaluated 40.00 each 5,671.61 25% 1,417.90 354.48 1,772.38 7,443.99 186.10
As Submitted 8.00 kg 2,891.84 25% 722.96 180.74 903.70 3,795.54 474.44
As Evaluated 8.00 kg 2,891.84 25% 722.96 180.74 903.70 3,795.54 474.44
As Submitted 71.96 kg 4,431.32 25% 1,107.83 276.96 1,384.79 5,816.11 80.82
As Evaluated 71.96 kg 4,431.32 25% 1,107.83 276.96 1,384.79 5,816.11 80.82
As Submitted 159.88 l.s. 13,541.86 25% 3,385.47 846.37 4,231.84 17,773.70 111.17
As Evaluated 159.88 l.s. 13,541.86 25% 3,385.47 846.37 4,231.84 17,773.70 111.17
As Submitted 42.63 kg 2,919.53 25% 729.88 182.47 912.35 3,831.88 89.89
1047(7)b Metal Structure Accessories (Sag Rods)
As Evaluated 42.63 kg 2,919.53 25% 729.88 182.47 912.35 3,831.88 89.89
As Submitted 288,861.41 72,215.37 18,053.85 90,269.22 379,130.63
Sub-Total C.6
As Evaluated 288,861.41 72,215.37 18,053.85 90,269.22 379,130.63

Page 24 of 90
REGION IV-A

TOTAL MARK-UP
FACILITIES FOR THE ENGINEER

C.7 Plumbing Works
As Submitted 8.00 ea. 30,209.61 25% 7,552.40 1,888.10 9,440.50 39,650.11 4,956.26
As Evaluated 8.00 ea. 30,209.61 25% 7,552.40 1,888.10 9,440.50 39,650.11 4,956.26
As Submitted 1.00 l.s 40,771.23 25% 10,192.81 2,548.20 12,741.01 53,512.24 53,512.24
As Evaluated 1.00 l.s 40,771.23 25% 10,192.81 2,548.20 12,741.01 53,512.24 53,512.24
As Submitted 1.00 l.s 40,555.98 25% 10,139.00 2,534.75 12,673.75 53,229.73 53,229.72
1001(9) Storm Drainage & Downspout
As Evaluated 1.00 l.s 40,555.98 25% 10,139.00 2,534.75 12,673.75 53,229.73 53,229.72
As Submitted 1.00 l.s 36,484.55 25% 9,121.14 2,280.28 11,401.42 47,885.97 47,885.97
As Evaluated 1.00 l.s 36,484.55 25% 9,121.14 2,280.28 11,401.42 47,885.97 47,885.97
As Submitted 1.00 l.s 24,238.40 25% 6,059.60 1,514.90 7,574.50 31,812.90 31,812.90
As Evaluated 1.00 l.s 24,238.40 25% 6,059.60 1,514.90 7,574.50 31,812.90 31,812.90
As Submitted 1.00 l.s 50,358.19 25% 12,589.55 3,147.39 15,736.94 66,095.13 66,095.13
1002 (4) Plumbing Fixtures
As Evaluated 1.00 l.s 50,358.19 25% 12,589.55 3,147.39 15,736.94 66,095.13 66,095.13
As Submitted 222,617.96 55,654.50 13,913.62 69,568.12 292,186.08
Sub - Total C.7
As Evaluated 222,617.96 55,654.50 13,913.62 69,568.12 292,186.08
As Submitted 1,820,039.61 455,009.97 113,752.48 568,762.45 2,388,802.06
TOTAL OF PART C
As Evaluated 1,820,039.61 455,009.97 113,752.48 568,762.45 2,388,802.06
PART D ELECTRICAL WORKS
Conduits, Boxes & Fittings (Conduit Works/Conduit As Submitted 1.00 l.s. 19,709.77 25% 4,927.44 1,231.86 6,159.30 25,869.07 25,869.07
1100(10)
Rough-in)
As Evaluated 1.00 l.s. 19,709.77 25% 4,927.44 1,231.86 6,159.30 25,869.07 25,869.07
As Submitted 1.00 l.s. 68,126.54 25% 17,031.64 4,257.91 21,289.55 89,416.09 89,416.08
As Evaluated 1.00 l.s. 68,126.54 25% 17,031.64 4,257.91 21,289.55 89,416.09 89,416.08
As Submitted 1.00 l.s. 15,653.14 25% 3,913.29 978.32 4,891.61 20,544.75 20,544.74
As Evaluated 1.00 l.s. 15,653.14 25% 3,913.29 978.32 4,891.61 20,544.75 20,544.74
As Submitted 1.00 l.s. 47,780.77 25% 11,945.19 2,986.30 14,931.49 62,712.26 62,712.26
1103(1) Lighting Fixtures and Lamps
As Evaluated 1.00 l.s. 47,780.77 25% 11,945.19 2,986.30 14,931.49 62,712.26 62,712.26
As Submitted 1.00 l.s. 146,548.88 25% 36,637.22 9,159.31 45,796.53 192,345.41 -
As Evaluated 1.00 l.s. 146,548.88 25% 36,637.22 9,159.31 45,796.53 192,345.41 -
As Submitted 297,819.10 74,454.78 18,613.70 93,068.48 390,887.58
TOTAL OF PART D
As Evaluated 297,819.10 74,454.78 18,613.70 93,068.48 390,887.58
As Submitted 3,343,841.46 835,960.45 208,990.10 1,044,950.55 4,388,792.01
TOTAL OF PART III
As Evaluated 3,343,841.46 835,960.45 208,990.10 1,044,950.55 4,388,792.01
As Submitted 3,834,429.47 880,895.53 234,675.00 1,115,570.53 4,950,000.00
TOTAL OF (Project ID)
As Evaluated 3,834,429.47 880,895.53 234,675.00 1,115,570.53 4,950,000.00

Page 25 of 90
REGION IV-A
Lucena City FORM ABC-2015-02-00
Lucena City, Quezon
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

TOTAL MARK-UP
ITEM NO. DESCRIPTION ESTIMATED DIRECT COST VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
As Evaluated 70,950.55 10.00% 7,095.06 3,902.28 10,997.34 81,947.89
As Submitted 70,950.55 10.00% 7,095.06 3,902.28 10,997.34 81,947.89
As Evaluated 419,637.46 9.02% 37,840.02 21,782.62 59,622.64 479,260.10
As Submitted 419,637.46 9.02% 37,840.02 21,782.62 59,622.64 479,260.10
(Project ID)
CIVIL, MECHANICAL, ELECTRICAL AND
PART III
SANITARY/PLUMBING WORKS
As Submitted 31,021.97 25.00% 7,755.50 1,938.87 9,694.37 40,716.34
PART A EARTHWORKS
As Evaluated 31,021.97 25.00% 7,755.50 1,938.87 9,694.37 40,716.34
As Submitted 1,194,960.78 25.00% 298,740.20 74,685.05 373,425.25 1,568,386.03
As Evaluated 1,194,960.78 25.00% 298,740.20 74,685.05 373,425.25 1,568,386.03
As Submitted 1,820,039.61 25.00% 455,009.97 113,752.48 568,762.45 2,388,802.06
PART C FINISHING
As Evaluated 1,820,039.61 25.00% 455,009.97 113,752.48 568,762.45 2,388,802.06
As Submitted 297,819.10 25.00% 74,454.78 18,613.70 93,068.48 390,887.58
PART D ELECTRICAL WORKS
As Evaluated 297,819.10 25.00% 74,454.78 18,613.70 93,068.48 390,887.58
As Submitted 3,343,841.46 835,960.45 208,990.10 1,044,950.55 4,388,792.01
Total of Part III
As Evaluated 3,343,841.46 835,960.45 208,990.10 1,044,950.55 4,388,792.01
As Submitted 3,834,429.47 880,895.53 234,675.00 1,115,570.53 4,950,000.00
TOTAL OF (Project ID)
As Evaluated 3,834,429.47 880,895.53 234,675.00 1,115,570.53 4,950,000.00
As Submitted 3,834,429.47 880,895.53 234,675.00 1,115,570.53 4,950,000.00
TOTAL
As Evaluated 3,834,429.47 880,895.53 234,675.00 1,115,570.53 4,950,000.00
Preparation and Submission: Evaluation: Approval:
Prepared by: Checked/Submitted by: Evaluated by: Recommending Approval: Approved:
JIM PAUL K. ABRIL FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN MA. CHYMBELIN D. IBAL ROGELIO S. CRESPO
Engineer II Chief, Planning & Design Section Chief, Construction Section Assistant District Engineer District Engineer
26/90
Lucena City, Quezon
FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT
Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment
1 Plate Compactor ( 400-500 Gasoline Engine) 5 Hp 1 31
2 One Bagger Mixer 4-6 ft3/min 1 32
3 Bar Bender (25 mm Maximum Rebar Ø) Three Phase 1 33
4 Bar Cutter (25 mm Maximum Rebar Ø (Grade 40), Single Phase 1 34
5 Welding Machine (Electric Driven/DC Output) 500Amp 1 35
6 Backhoe 0.8 cu.m. 1 36
7 Dump Truck 12 cu.yd. 1 37
8 38
9 39
10 40
11 41
12 42
13 43
14 44
15 45
16 46
17 47
18 48
19 49
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL 7 SUB-TOTAL
TOTAL 7
27/27
DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM POW-2015-01D-00
Item no./Description : A.1.1(3) Construction of Field Office for the Engineer

Unit of Measurement : l.s.
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated : 1.00
Designation No. of Person No. of Hour/s Hourly Rate Amount

A.1 Labor
a. Construction Foreman 1 24.00 102.73 2,465.52

b. Skilled Laborers 2 24.00 74.22 3,562.56
c. Laborers 5 24.00 57.17 6,860.40
Sub - Total for A.1 - As Submitted 12,888.48

A.2 Labor

b. Skilled Laborers 2 24.00 74.22 3,562.56
c. Laborers 5 24.00 57.17 6,860.40
Sub - Total for A.2 - As Evaluated 12,888.48

Name and Capacity No of Units No. of Hour/s Hourly Rate Amount
B.1 Equipment
Sub - Total for B.1 - As Submitted

B.2 Equipment
Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 12,888.48
C.2 Total (A.2 + B.2) - As Evaluated 12,888.48
D.1 Output per hour - As Submitted = 1 l.s.
D.2 Output per hour - As Evaluated = 1 l.s.
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 12,888.48
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 12,888.48
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. 1/4 x 4 x 8 Marine Plywood pc. 20.00 500.00 10,000.00

b. Good Lumber bd.ft. 350.00 60.00 21,000.00
c. Corrugated Roofing, Gauge 26 sq.m. 23.00 255.00 5,865.00
d. 2" x 4" Door Hinges pc. 6.00 70.00 420.00
e. 2" x 3" Door Hinges pc. 6.00 41.00 246.00
f. Portland Cement bag 23.00 250.00 5,750.00
g. Gravel 3/4 cu.m. 2.00 1,296.84 2,593.69
h. Sand cu.m. 4.00 1,296.84 5,187.38
i. Roofing Nails kg. 5.00 80.00 400.00
j. CHB Ordinary 4" pcs. 200.00 15.00 3,000.00
Sub - Total for F.1 - As Submitted 54,462.07

PART I - Facilities for the Engineer


Item no./Description : A.1.1(3) Construction of Field Office for the Engineer


F.2 Materials
a. 1/4 x 4 x 8 Marine Plywood pc. 20.00 500.00 10,000.00

c. Corrugated Roofing, Gauge 26 sq.m. 23.00 255.00 5,865.00
d. 2" x 4" Door Hinges pc. 6.00 70.00 420.00
e. 2" x 3" Door Hinges pc. 6.00 41.00 246.00
f. Portland Cement bag 23.00 250.00 5,750.00
g. Gravel 3/4 cu.m. 2.00 1,296.84 2,593.69
h. Sand cu.m. 4.00 1,296.84 5,187.38
i. Roofing Nails kg. 5.00 80.00 400.00
j. CHB Ordinary 4" pcs. 200.00 15.00 3,000.00
Sub - Total for F.2 - As Evaluated 54,462.07

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 67,350.55
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 67,350.55
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0% of G.1 -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.2 -
I.1 Contractor's Profit (CP) - As Submitted 10% of G.1 6,735.05
I.2 Contractor's Profit (CP) - As Evaluated 10% of G.2 6,735.05
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 3,704.28
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 3,704.28
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 77,789.88
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 77,789.88



Item no./Description : A.1.4(1) Provision of Progress Photographs

Unit of Measurement : each

A.1 Labor
Sub - Total for A.1 - As Submitted

A.2 Labor
Sub - Total for A.2 - As Evaluated

B.1 Equipment

B.2 Equipment

C.1 Total (A.1 + B.1) - As Submitted 0.00
C.2 Total (A.2 + B.2) - As Evaluated 0.00
D.1 Output per hour - As Submitted = 1 mo.
D.2 Output per hour - As Evaluated = 1 mo.
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 0.00
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 0.00
F.1 Materials
a. Developing pc. 1.00 15.00 15.00
Sub - Total for F.1 - As Submitted 15.00

F.2 Materials
a. Developing pc. 1.00 15.00 15.00
Sub - Total for F.2 - As Evaluated 15.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 15.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 15.00
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0% of G.1 0.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.2 0.00
I.1 Contractor's Profit (CP) - As Submitted 10% of G.1 1.50
I.2 Contractor's Profit (CP) - As Evaluated 10% of G.2 1.50
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 0.83
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 0.83
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 17.33
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 17.33



Item no./Description : B.3 Permits and Clearances


A.1 Labor

A.2 Labor

B.1 Equipment

B.2 Equipment


F.1 Materials
a. Fire Safety Evaluation Clearance Fee l.s. 1.00 14,700.00 14,700.00

b. Brgy. Clearance for construction fee l.s. 1.00 500.00 500.00
c. Professional fee l.s. 1.00 4500.00 4,500.00
d. Blue Print 20"x30" sheet 85.00 25.00 2,125.00

F.2 Materials
a. Fire Safety Evaluation Clearance Fee l.s. 1.00 14,700.00 14,700.00

b. Brgy. Clearance for construction fee l.s. 1.00 500.00 500.00
c. Professional fee l.s. 1.00 4,500.00 4,500.00
d. Blue Print 20"x30" sheet 85.00 25.00 2,125.00


PART II - Other General Requirements


Item no./Description : B.5 Project Billboard / Signboard

Unit of Measurement : ea.
A.1 Labor
a. Construction Foreman 1 4.00 102.73 410.92

b. Skilled Laborers 1 4.00 74.22 296.88
c. Laborers 2 4.00 57.17 457.36

A.2 Labor

b. Skilled Laborers 1 4.00 74.22 296.88
c. Laborers 2 4.00 57.17 457.36

B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted = 1 ea.
D.2 Output per hour - As Evaluated = 1 ea.

F.1 Materials
a. 1/2 x 4 x 8' marine plywood pc. 1.00 500.00 500.00

c. Project Sign (Tarpaulin) sq.ft. 32.00 25.00 800.00

F.2 Materials
a. 1/2 x 4 x 8' marine plywood pc. 1.00 500.00 500.00

c. Project Sign (Tarpaulin) sq.ft. 32.00 25.00 800.00




FORM-POW-2015-01D-00
Item no./Description : B.7(2) Construction Safety and Health (PPE, Safety Personnel, Disinfection)
Unit of Measurement : lot
Designation No. of Person/s Total Man-days Daily Rate Amount (Php)
A.1 Labor
a. Safety Practitioner/Officer (Part Time) 1 1920.0 62.50 120,000.00
b. Health Personnel (Full Time First Aider) 1 1920.0 35.00 67,200.00
c. Sanitation Aide 1 1920.0 35.00 67,200.00

A.2 Labor
a. Safety Practitioner/Officer (Part Time) 1 1920.0 62.50 120,000.00
b. Health Personnel (Full Time First Aider) 1 1920.0 35.00 67,200.00
c. Sanitation Aide 1 1920.0 35.00 67,200.00

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (Php)
B.1 Equipment
Rental Basis of the ff:
a. Portable Mist-Based Sanitation Tent 1 1920.0 9.79 18,805.48

b. Thermal Scanner (w/rechargeable battery) 1 1920.0 1.03 1,972.57
c. Power Sprayer w/ complete accessories 1 1920.0 3.47 6,666.68
Sub - Total for B.1 - As Submitted 27,444.72

B.2 Equipment
Rental Basis of the ff:
a. Portable Mist-Based Sanitation Tent 1 1920 9.79 18,805.48

b. Thermal Scanner (w/rechargeable battery) 1 1920 1.03 1,972.57
c. Power Sprayer w/ complete accessories 1 1920 3.47 6,666.68
Sub - Total for B.2 - As Evaluated 27,444.72

D.1 Output per hour - As Submitted 1 lot 1.00
D.2 Output per hour - As Evaluated 1 lot 1.00
F.1 Materials
Personal Protective Equipment
a. Safety Helmet man-days 944 0.34 323.28
b. Safety Shoes man-days 852 4.11 3,501.36
c. Safety Gloves man-days 944 7.67 7,237.34
d. Vest man-days 944 2.22 2,097.78
e. Rain Coats man-days 228 0.34 76.52
f. Dusk Mask man-days 944 10.00 9,440.00
g. Eye Goggles man-days 944 5.00 4,720.00
h. Ear Muff man-days 52 0.83 43.16
i. Body Harness and Lanyards man-days 80 3.21 256.80
j. Rubber Boots man-days 206 1.39 286.34
Antiseptics
a. Sanitizing Solution lit 110 100.00 11,000.00
b. Ethyl Alcohol lit 36 185.00 6,660.00
c. Disinfectant Spray can 18 1,000.00 18,000.00
d. Liquid Hand Soap lit 18 200.00 3,600.00
COVID-19 Rapid Antibody Test each 20 1,000.00 20,000.00



FORM-POW-2015-01D-00
Item no./Description : B.7(2) Construction Safety and Health (PPE, Safety Personnel, Disinfection)
Unit of Measurement : lot

F.2 Materials
Personal Protective Equipment
a. Safety Helmet man-days 944 0.34 323.28
b. Safety Shoes man-days 852 4.11 3,501.36
c. Safety Gloves man-days 944 7.67 7,237.34
d. Vest man-days 944 2.22 2,097.78
e. Rain Coats man-days 228 0.34 76.52
f. Dusk Mask man-days 944 10.00 9,440.00
g. Eye Goggles man-days 944 5.00 4,720.00
h. Ear Muff man-days 52 0.83 43.16
i. Body Harness and Lanyards man-days 80 3.21 256.80
j. Rubber Boots man-days 206 1.39 286.34
0.00
Antiseptics 0.00
a. Sanitizing Solution lit 110 100.00 11,000.00
b. Ethyl Alcohol lit 36 185.00 6,660.00
c. Disinfectant Spray can 18 1,000.00 18,000.00
d. Liquid Hand Soap lit 18 200.00 3,600.00
COVID-19 Rapid Antibody Test each 20 1,000.00 20,000.00

J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 20,299.80
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 20,299.80



Item no./Description : B.9 Mobilization / Demobilization

Output per hour - As Submitted : 1
Output per hour - As Evaluated : 1

A.1 Labor

A.2 Labor

B.1 Equipment
a. mobilization/demobilization l.s. 1 25,000.00 25,000.00

B.2 Equipment
a. mobilization/demobilization l.s. 1 25,000.00 25,000.00

F.1 Materials
Sub - Total for F.1 - As Submitted

F.2 Materials
Sub - Total for F.2 - As Evaluated

H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0 of G.1 0.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0 of G.2 0.00
I.1 Contractor's Profit (CP) - As Submitted 0 of G.1 0.00
I.2 Contractor's Profit (CP) - As Evaluated 0 of G.2 0.00



Item No./Description : 803(1)a Structure Excavation (Common Soil)

Unit of Measurement : m
3
Output per hour : 20
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A.1 Labor

b. Unskilled Laborer 3 1.00 57.17 171.51
Sub - Total for A.1 - As Submitted 274.24

A.2 Labor

Sub - Total for A.2 - As Evaluated 274.24

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B.1 Equipment
Dump Truck ( 12 cu.yd. ) 2 1.00 1,420.00 2,840.00

Backhoe ( 0.80 cu.m. ) 1 1.00 1,537.00 1,537.00
Minor Tools (10% of Labor Cost) 27.42

B.2 Equipment
Dump Truck ( 12 cu.yd. ) 2 1.00 1,420.00 2,840.00

Backhoe ( 0.80 cu.m. ) 1 1.00 1,537.00 1,537.00

D.1 Output per hour - As Submitted = 20.0 cu.m.
D.2 Output per hour - As Evaluated = 20.0 cu.m.
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F.1 Materials

F.2 Materials

Note: 1. Additional labor and/or equipment may be added for dispossal of surplus excavated material.

Part A - Earthworks

Item No./Description : 804(1)a Embankment From Structure Excavation

3
Output per hour : 9.84

A.1 Labor


A.2 Labor


B.1 Equipment
Plate Compactor (5HP) 1 0.75 123.00 92.25

Backhoe (0.80 cu.m.) 1 0.75 1,537.00 1,152.75

B.2 Equipment
Plate Compactor (5HP) 1 0.75 123.00 92.25

Backhoe (0.80 cu.m.) 1 0.75 1,537.00 1,152.75

F.1 Materials

F.2 Materials

Note: 1. Additional labor and/or equipment may be added for dispossal of surplus excavated material.

Part A - Earthworks

Item No./Description : 804(1)b Embankment from Borrow

Unit of Measurement : m3

A..1 Labor


A..2 Labor


B.1 Equipment
a. Plate Compactor 1 0.75 123.00 92.25

Sub - Total for B.1 - As Submitted 119.67

B.2 Equipment
a. Plate Compactor 1 0.50 123.00 92.25

Sub - Total for B.2 - As Evaluated 119.67

F.1 Materials
a. Embankment Materials m3 1.25 214.84 268.56

(w/ 25% Shrinkage Factor)

F.2 Materials
3
a. Embankment Materials m 1.25 214.84 268.56
(w/ 25% Shrinkage Factor)


Part A - Earthworks

Item No./Description : 900(1)c1 Structural Concrete (Class A, 28 days)


A.1 Labor

b. Skilled Laborer 2 1.00 74.22 148.44

A.2 Labor
a. Construction Foreman 1 1 102.73 102.73

b. Skilled Laborer 2 1 74.22 148.44
b. Unskilled Laborer 4 1 57.17 228.68

B.1 Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00


B.1 Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00


D.1 Output per hour - As Submitted
= 0.270 cu.m.
D.2 Output per hour - As Evaluated
= 0.270 cu.m.
F.1 Materials
a. Gravel m3 1.00 1,296.84 1296.84

b. Sand m3 0.50 1,296.84 648.42
c. Portland Cement bags 9.00 250.00 2,250.00

PART B - Plain and Reinforced Concrete Works

Item No./Description : 900(1)c1 Structural Concrete (Stair)


F.2 Materials
a. Gravel m3 1.00 1,296.84 1296.84

b. Sand m3 0.50 1,296.84 648.42
c. Portland Cement bags 9.00 250.00 2,250.00

H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 15% of G.1 1,018.09
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 15% of G.2 1,018.09



Item No./Description : 902(1)a Reinforcing Steel (Deformed) Grade 40

Unit of Measurement : kg
Output per hour : 143.44 kg

A.1 Labor
c. Unskilled Laborer 12 1.00 57.17 686.04

A.2 Labor

B.1 Equipment
a. Bar Cutter 1 0.50 219.75 109.88
b. Bar Bender 1 0.50 351.50 175.75

B.2 Equipment
a. Bar Cutter 1 0.50 219.75 109.88
b. Bar Bender 1 0.50 351.50 175.75

D.1 Output per hour - As Submitted = 143.44 kg
D.2 Output per hour - As Evaluated = 143.44 kg
F.1 Materials
a. Deformed Reinforcing Steel kg 1.00 37.50 37.50

b. #16 Galvanized Iron Wire kg 0.015 80.00 1.20
c. Consumables (5% of Materials Cost) 1.94

F.2 Materials
a. Deformed Reinforcing Steel kg 1.00 37.50 37.50

b. #16 Galvanized Iron Wire kg 0.015 80.00 1.20




Item No./Description : 903(2) Formworks and Falseworks


A.1 Labor
Installation
Stripping

A.2 Labor
Installation
Stripping

Name and Capacity No. of Unit/s No. of Day/s Daily Rental Rate Amount (PhP)
B.1 Equipment
Area = 205.01 m2
a. H-Frame 1.7m x 1.2m, set 40 14 6.08 3,404.80
2pcs H-Frames
4pcs diagonal cross braces
4pcs Horizontal cross braces
8pcs joint pins
b. Shoring Jack, 3.8m full extension 62 14 4.50 3,906.00
c. Adj. U-Head Jack, 0.60m 80 14 0.85 952.00
d. Adj. Base Jack, 0.60m 80 14 0.85 952.00
e. 1-1/2"GI Pipe x 6.0m 62 14 2.50 2,170.00
f. 1-1/2"GI Pipe x 3.0m 16 14 1.25 280.00
g. 1-1/2"GI Pipe x 4.0m 32 14 1.75 784.00
h. 1-1/2"GI Pipe x 1.0m 216 14 0.50 1,512.00
i. Tie Rod x 0.60m 278 14 1.00 3,892.00
j. Round Wing Not 558 14 0.15 1,171.80
B.2 Equipment
Area = 205.01 m2
a. H-Frame 1.7m x 1.2m, set 40 14 6.08 3,404.80
2pcs H-Frames
4pcs diagonal cross braces
4pcs Horizontal cross braces
8pcs joint pins
b. Shoring Jack, 3.8m full extension 62 14 4.50 3,906.00
c. Adj. U-Head Jack, 0.60m 80 14 0.85 952.00
d. Adj. Base Jack, 0.60m 80 14 0.85 952.00
e. 1-1/2"GI Pipe x 6.0m 62 14 2.50 2,170.00
f. 1-1/2"GI Pipe x 3.0m 16 14 1.25 280.00
g. 1-1/2"GI Pipe x 4.0m 32 14 1.75 784.00
h. 1-1/2"GI Pipe x 1.0m 216 14 0.50 1,512.00
i. Tie Rod x 0.60m 278 14 1.00 3,892.00
j. Round Wing Not 558 14 0.15 1,171.80



Item No./Description : 903(2) Formworks and Falseworks


C.1 Sub-Total for C.1 (B1/ Area) 0.45
C.2 Sub-Total for C.2 (B2/ Area) 0.45
D.1 Output per hour - As Submitted = 4.5 sq.m.
D.2 Output per hour - As Evaluated = 4.5 sq.m.
E.1 Direct Unit Cost (A.1 ÷ D.1) + C.1 - As Submitted 247.36
E.2 Direct Unit Cost (A.1 ÷ D.1) + C.1 - As Evaluated 247.36
F.1 Materials
a. 1.22m x 2.44m x 19mm thick Penolic Board - 5 uses sheet 0.347 1,450.00 100.63
b. Good Lumber - 4 uses bd ft 4.727 60.00 70.91
c. CWN kg 0.208 80.00 16.64
d. Consumables (5% of Material Cost) 9.41

F.2 Materials
a. 1.22m x 2.44m x 19mm thick Penolic Board - 5 uses sheet 0.347 1,450.00 100.63
b. Good Lumber - 4 uses bd ft 4.727 60.00 70.91
c. CWN kg 0.208 80.00 16.64
d. Consumables (5% of Material Cost) 9.41




Item No./Description : 1000(1) Soil Poisoning

Unit of Measurement : Liter

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 5.40 liters
= 5.40 liters
F.1 Materials
a. Soil Poisoning Liter 1.00 255.00 255.00

F.2 Materials
a. Soil Poisoning Liter 1.00 255.00 255.00


PART C - Finishing

Item No./Description : 1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel), 100mm

A.1 Labor

A.2 Labor

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B.1 Equipment
a. One-bagger mixer 1.00 1.00 172.00 172.00

B.2 Equipment
a. One-bagger mixer 1.00 1.00 172.00 172.00

D.1 Output per hour - As Submitted= 3.83 sq.m.
D.2 Output per hour - As Evaluated= 3.83 sq.m.
F.1 Materials
a. 100 mm thk CHB (Non-Load Bearing) pc 13.00 15.00 195.00
b. Cement bag 0.53 250.00 131.25
c. Sand cu.m 0.04 1,296.84 57.06
d. Reinforcing Steel kg 3.24 37.50 121.50
e. #16 Tie wire kg 0.05 80.00 4.00

F.2 Materials
a. 100 mm thk CHB (Non-Load Bearing) pc 13.00 15.00 195.00
b. Cement bag 0.53 250.00 131.25
c. Sand cu.m 0.04 1,296.84 57.06
e. #16 Tie wire kg 0.05 80.00 4.00


PART C - Finishing

Item No./Description : 1046(2)a2 CHB Non-Load Bearing (including Reinforcing Steel), 150mm
2

A.1 Labor

A.2 Labor

B.1 Equipment
a. One-bagger mixer 1 1.00 172.00 172.00

B.2 Equipment
a. One-bagger mixer 1 1.00 172.00 172.00

F.1 Materials
a. 150 mm thk CHB (Non load Bearing) pc 13.00 18.00 234.00
b. Cement bag 1.500 250.00 375.00
c. Sand cu.m 0.04 1296.84 57.06
e. #16 Tie wire kg 0.05 80.00 4.00

F.2 Materials
a. 150 mm thk CHB (Non load Bearing) pc 13.00 18.00 234.00
b. Cement bag 1.50 250.00 375.00
c. Sand cu.m 0.04 1296.84 57.06
e. #16 Tie wire kg 0.05 80.00 4.00


PART C - Finishing

Item No./Description : 1008 (1)b Aluminum Glass Windows ( Casement Type )

Unit of Measurement : sq.m.
Output : 1
A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 1.00 set
= 1.00 set
F.1 Materials
a. Aluminum Glass Windows ( powder coated ) sq.m. 1.00 6,400.00 6,400.00

(W-1/ W-2)
F.2 Materials

(W-1/ W-2)

PART C - Finishing
Construction of Multi-Purpose Building (Barangay Hall), Barangay San Andres, Candelaria, Quezon

Item No./Description : 1008 (1)c Aluminum Glass Windows ( Awning Type )

Output : 1
A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 1.00 set
= 1.00 set
F.1 Materials

(W-3/ W-4)
F.2 Materials

(W-3/ W-4)

PART C - Finishing

Item No./Description : 1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions)
Unit of Measurement : set
Output : 1
A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 1.00 set
= 1.00 set
F.1 Materials
a. Door Jambs set 1.00 2,500.00 2,500.00
b. Consumables (5% of Materials Cost) 125.00

F.2 Materials
a. Door Jambs set 1.00 2,500.00 2,500.00


PART C - Finishing

Item No./Description : 1010(2)a Doors (Flush)

Output : 0.32

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

F.1 Materials
a. Flush type Door (Hollow Core) m2 1.00 700.00 700.00

F.2 Materials
a. Flush type Door (Hollow Core) m2 1.00 700.00 700.00


PART C - Finishing

Item No./Description : 1010(2)b Door (Wood Panel)

Output : 0.36

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

F.1 Materials
a. DOUBLE-LEAF MULTI ACTION SWING WOODEN m2 1.00 6,500.00 6,500.00

PANEL DOOR W/ 6mm THK. TEMPERED GLASS
D-1
F.2 Materials
a. DOUBLE-LEAF MULTI ACTION SWING WOODEN m2 1.00 6,500.00 6,500.00
PANEL DOOR W/ 6mm THK. TEMPERED GLASS
D-1

PART C - Finishing

Item No./Description : 1007(1)a Aluminum Framed Glass Door (Sliding Type)

Output : 1
A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 1.00 set
= 1.00 set
F.1 Materials
a. Aluminum Framed Glass Door sq.m. 1.00 4,750.00 4,750.00

(powder coated) - D-2

F.2 Materials



PART C - Finishing

Item No./Description : 1007(1)b Aluminum Framed Glass Door (Swing Type)

Output : 1
A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 1.00 set
= 1.00 set
F.1 Materials


F.2 Materials


PART C - Finishing

Item No./Description : 1004 (2) Finishing Hardware

Unit of Measurement : l.s
Output : 1.00

A.1 Labor
(Labor cost for these items are to be considered/included in the installation of doors, windows, and other fabricated materials.)

A.2 Labor
(Labor cost for these items are to be considered/included in the installation of doors, windows, and other fabricated materials.)

B.1 Equipment

B.2 Equipment

= 1.00 l.s.
= 1.00 l.s.
F.1 Materials
a. Hinges set 32.00 70.00 2,240.00

b. Lockset set 8.00 510.00 4,080.00

F.2 Materials
a. Hinges set 32.00 70.00 2,240.00

b. Lockset set 8.00 510.00 4,080.00


PART C - Finishing

Item No./Description : 1027(1) Cement Plaster Finish


A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 7.125 sq.m.
= 7.125 sq.m.
F.1 Materials
a. Cement bag 0.330 250.00 82.50

b. Sand cu.m 0.027 1,296.84 34.37

F.2 Materials
a. Cement bag 0.330 250.00 82.50

b. Sand cu.m 0.027 1,296.84 34.37


PART C - Finishing

Item No./Description : 1051 (6) Railings

Output per hour : 1
A.1 Labor

b. Skilled Laborer 2 40.00 74.22 5,937.60
c. Unskilled Laborer 2 40.00 57.17 4,573.60

A.2 Labor


B.1 Equipment
a. Welding Machine 1 40.00 391.00 15,640.00

b. Cutting Outfit 1 40.00 45.45 1,818.00
Minor Tools (10% of labor cost) 1,462.04

B.2 Equipment
a. Welding Machine 1 40.00 391.00 15,640.00

b. Cutting Outfit 1 40.00 45.45 1,818.00

= 1.00 l.s.
= 1.00 l.s.
F.1 Materials
50 mm Ø G.I. Stainless Pipe pcs 8.00 1,594.00 12,752.00

1" x 1" x 1.5 StainlessTubular Bar pcs 10.00 1,075.00 10,750.00
25 mm flat bar kg 24.00 50.00 1,200.00
25mm Ø G.I. Stainless Pipe pcs 2.00 775.00 1,550.00
Wire mesh ls 1.00 2,500.00 2,500.00
Welding Rod ( Stainless ) kls 5.00 220.00 1,100.00
Consumables (5% of material cost) 1,492.60

PART C - Finishing

Item No./Description : 1051 (6) Railings

Output per hour : 1

F.2 Materials
50 mm Ø G.I. Stainless Pipe pcs 5.00 2,180.00 10,900.00

1" x 1" x 1.5 StainlessTubular Bar pcs 6.00 2,180.00 13,080.00
25 mm flat bar kg 24.00 50.00 1,200.00
25mm Ø G.I. Stainless Pipe pcs 2.00 1,850.00 3,700.00
Welding Rod ( Stainless ) kls 1.00 220.00 220.00
Wire mesh ls 1.00 2,500.00 2,500.00
Consumables (5% of material cost) 1,455.00


PART C - Finishing

Item No./Description : 1003 (1)a1 Ceiling (4.5mm Fiber Cement Board, Metal Frame)

A.1 Labor


A.1 Labor


B.1 Equipment

B.2 Equipment

F.1 Materials
a. 4.5mm Fiber Cement Board pc 0.365 450.00 164.25
b. Metal Furring pc 1.131 105.00 118.76
c. Carrying Channels pc 0.357 105.00 37.49
d. Hanger Bars/Rod pc 1 26.00 26.00
e. Channel clip pc 6 20.00 120.00
f. Wall Angle pc 0.238 50.00 11.90
g. Rivets pc 14 1.00 14.00
h. 1" Metal Screw pc 4 3.00 12.00

F.2 Materials
a. 4.5mm Fiber Cement Board pc 0.365 450.00 164.25
b. Metal Furring pc 1.131 105.00 118.76
c. Carrying Channels pc 0.357 105.00 37.49
d. Hanger Bars/Rod pc 1.000 26.00 26.00
e. Channel clip pc 6.000 20.00 120.00
f. Wall Angle pc 0.238 50.00 11.90
g. Rivets pc 14.000 1.00 14.00
h. 1" Metal Screw pc 4.000 3.00 12.00


PART C - Finishing

Item No./Description : 1038(1) Reflective Insulation

2

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

F.1 Materials
a. Reflective Insulation, 10 mm thk m2 1.000 105.00 105.00

b. Consumbles (5% of Materials Cost) 5.25

F.2 Materials
a. Reflective Insulation, 10 mm thk m2 1.000 105.00 105.00

b. Consumbles (5% of Materials Cost) 5.25


PART C - Finishing

Item No./Description : 1018(1) Glazed Tiles and Trims


A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

F.1 Materials
a. Glazed Tiles m2 1.050 750.00 787.50

b. Cement bags 0.325 250.00 81.25
c. Sand m3 0.026 1,296.84 34.04
d. Tile Grout bags 0.125 60.00 7.50
e. Tile Adhesive (25 kg) bags 0.143 240.00 34.32
f. Consumables (3% of Materials Cost) 28.34

F.2 Materials
a. Glazed Tiles m2 1.050 750.00 787.50

b. Cement bags 0.325 250.00 81.25
c. Sand m3 0.026 1,296.84 34.04


PART C - Finishing

Item No./Description : 1018(2) Unglazed Tiles


A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

F.1 Materials
a. Unglazed Tiles m2 1.050 350.00 367.50

b. Cement bags 0.325 250.00 81.25
c. Sand m3 0.026 1,296.84 34.04
f. Consumable (3% of Materials Cost) 15.61

F.2 Materials
a. Unglazed Tiles m2 1.050 350.00 367.50

b. Cement bags 0.325 250.00 81.25
c. Sand m3 0.026 1,296.84 34.04
f. Consumable (3% of Materials Cost) 15.61


PART C - Finishing

Item No./Description : 1032(1)a Painting Works (Masonry/Concrete)

2

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 2.100 sq.m.
= 2.100 sq.m.
F.1 Materials
a. Concrete Neutralizer l 0.02 135.00 2.70

b. Concrete Sealer/Primer gal 0.04 490.00 19.60
c. Patching Compound gal 0.05 550.00 27.50
d. Semi Gloss Latex (two coats) gal 0.08 630.00 50.40
e. Consumables (5% of Materials Cost) 5.01

F.1 Materials
a. Concrete Neutralizer l 0.02 135.00 2.70

b. Concrete Sealer/Primer gal 0.04 490.00 19.60
c. Patching Compound gal 0.05 550.00 27.50
d. Semi Gloss Latex (two coats) gal 0.08 630.00 50.40


PART C - Finishing

Item No./Description : 1032(1)b Painting Works (Wood)


A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 1.890 sq.m.
= 1.890 sq.m.
F.1 Materials
a. Glazzing Putty gal 0.05 650.00 32.50

b. Flat Wall Enamel gal 0.04 600.00 24.00
c. Enamel Quick Dry gal 0.04 600.00 24.00
d. Paint Thinner L 0.04 280.00 11.20
e. Tinting Color (Optional) pint 0.01 270.00 2.70

F.2 Materials
a. Glazzing Putty gal 0.05 650.00 32.50

b. Flat Wall Enamel gal 0.04 600.00 24.00
c. Enamel Quick Dry gal 0.04 600.00 24.00
d. Paint Thinner L 0.04 280.00 11.20
e. Tinting Color (Optional) pint 0.01 270.00 2.70


PART C - Finishing

Item No./Description : 1032(1)c Painting Works (Steel)

Output per hour : 2
A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 2.000 sq.m.
= 2.000 sq.m.
F.1 Materials
a. Red Oxide Primer gal 0.04 490.00 19.60

b. Enamel Paint gal 0.10 600.00 60.00
c. Paint thinner L 0.04 280.00 11.20
d. Tinting Color (Optional) pint 0.01 270.00 2.70

F.2 Materials
a. Red Oxide Primer gal 0.04 490.00 19.60

b. Enamel Paint gal 0.10 600.00 60.00
c. Paint thinner L 0.04 280.00 11.20
d. Tinting Color (Optional) pint 0.01 270.00 2.70


PART C - Finishing

Item No./Description : 1014(1)b1 Prepainted Metal Sheets (above 0.427mm) Corrugated Type Long Span

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

F.1 Materials
a. Prepainted Metal Sheets ( Long Span,0.5mm thk) m2 1.05 360.00 378.00

b. J-bolt with washers pc 20 6.00 120.00

F.2 Materials
a. Prepainted Metal Sheets ( Long Span,0.5mm thk) m2 1.05 360.00 378.00

b. J-bolt with washers pc 20 6.00 120.00


PART C - Finishing

Item No./Description : 1013(2)a1 Fabricated Metal Roofing Accessory (Ridge/Hip Roll, gauge 26)

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted = 10.000 m.
D.2 Output per hour - As Evaluated = 10.000 m.
F.1 Materials
a. Ridge Roll m 1.05 165.00 173.25

b. Blind Rivets pc 19.00 1.50 28.50

F.2 Materials
a. Ridge Roll m 1.05 165.00 173.25



PART C - Finishing

Item No./Description : 1013(2)b1 Fabricated Metal Roofing Accessory (Gutters, gauge 24)
Output per hour : 5

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 5.000 sq.m.
= 5.000 sq.m.
F.1 Materials
a. Inside Gutter Stainless ( 0.9m ) m 1.05 1,000.00 1050.00


F.2 Materials
a. Inside Gutter Stainless ( 0.9m ) m 1.05 1,000.00 1050.00



PART C - Finishing

Item No./Description : 1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, gauge 26)

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted = 10.00 l.m.
D.2 Output per hour - As Evaluated = 10.00 l.m.
F.1 Materials
a. Pre-Painted Flashing, Ga. 24 0.70mm x 2.44m m 1.05 160.00 168.00


F.2 Materials
a. Pre-Painted Flashing, Ga. 24 0.70mm x 2.44m m 1.05 160.00 168.00



PART C - Finishing

Item No./Description : 1047(2)a Structural Steel (Trusses)


A.1 Labor
Fabrication
Erection
a. Skilled Laborer 3 0.50 74.22 111.33

A.2 Labor
Fabrication
Erection

B.1 Equipment
a. Welding Machine 1 0.75 391.00 293.25

b. Cutting Outfit 1 0.25 45.45 11.36
Minor Tools (10 % of Labor Cost) 56.26

B.2 Equipment

b. Cutting Outfit 1 0.25 45.45 11.36
Minor Tools (10 % of Labor Cost) 56.26

F.1 Materials
a. Structural Steel Truss kg 1.00 60.00 60.00
b. Acetylene kg 0.011 65.00 0.72
c. Oxygen kg 0.022 50.00 1.10
d. Welding Rod kg 0.020 110.00 2.20

PART C - Finishing

Item No./Description : 1047(2)a Structural Steel (Trusses)


F.1 Materials
a. Structural Steel Truss kg 1.00 60.00 60.00
b. Acetylene kg 0.01 65.00 0.72
c. Oxygen kg 0.02 50.00 1.10
d. Welding Rod kg 0.02 110.00 2.20


PART C - Finishing

Item No./Description : 1047(2)b Structural Steel (Purlins)


A.1 Labor


A.2 Labor


B.1 Equipment


B.2 Equipment


F.1 Materials
a. Structural Steel Purlins kg 1.05 50.00 52.50


F.2 Materials
a. Structural Steel Purlins kg 1.05 50.00 52.50



PART C - Finishing

Item No./Description : 1047(3)a Metal Structure Accessories (Bolts)

Unit of Measurement : each
Output per hour : 7

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 7.00 each
= 7.00 each
F.1 Materials
a. Bolts pc 1.00 105.00 105.00

F.2 Materials
a. Bolts pc 1.00 105.00 105.00


PART C - Finishing

Item No./Description : 1047(3)c Metal Structure Accessories (Turn Buckle)

Unit of Measurement : ea.
Output per hour : 1

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 1.00 each
= 1.00 each
F.1 Materials
a. 16mm Ø turn buckles pc. 1.00 200.00 200.00

F.2 Materials
a. 16mm Ø turn buckles pc. 1.00 200.00 200.00



Item No./Description : 1047(4) Metal Structure Accessories (Cross Bracing)

Unit of Measurement : kgs.

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 13.00 each
= 13.00 each
F.1 Materials
a. Cross Bracing kg. 1.05 37.88 39.77

b. Consumables 1.99
F.2 Materials
a. Cross Bracing pc 1.05 37.88 39.77

b. Consumables 1.99

PART C - Finishing

Item No./Description : 1047(6) Metal Structure Accessories (Steel Plates)


A.1 Labor


A.2 Labor


B.1 Equipment

B.1 Equipment

F.1 Materials
a. Steel Plates kg 1.05 60.00 63.00


F.2 Materials
a. Steel Plates kg 1.05 60.00 63.00



PART C - Finishing

Item No./Description : 1047(7)b Metal Structure Accessories (Sag Rods)

Output : 12.995

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 13.00 kg
= 13.00 kg
F.1 Materials
a. Sagrod with nuts and bolts kg 1.05 45.00 47.25


F.2 Materials
a. Sagrod with nuts and bolts kg 1.05 45.00 47.25



PART C - Finishing

Item No./Description : 1001(5)a Catch Basin (Concrete)

Unit of Measurement : ea

A.1 Labor


A.2 Labor


B.1 Equipment
Minor Tools (10% of labor cost) 23.41

B.2 Equipment

D.1 Output per hour - As Submitted = 1.00 each
D.2 Output per hour - As Evaluated = 1.00 each
F.1 Materials
a. Concrete m3 0.07 4,195.27 293.67

b.Reinforcement kgs 70.00 37.50 2,625.00
c. Miscellaneous Consumables lot 1.00 600.00 600.00

F.2 Materials
a. Concrete m3 0.07 4,195.27 293.67
b.Reinforcement kgs 70.00 37.50 2,625.00
c. Miscellaneous Consumables m2 1.00 600.00 600.00


PART C - Finishing

Item No./Description : 1001(8) Sewer Line Works

Output : 1

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 1.00 l.s.
= 1.00 l.s.
F.1 Materials
a. uPVC pipe, 100mm dia.x3m, S-1000 lengths 30.00 700.00 21,000.00

d. Elbow, 100mm dia-45° bend pcs 9.00 83.00 747.00
e. Elbow, 100mm dia-90 deg bend pcs 9.00 85.00 765.00
g. Wye, 100mm dia. pcs 14.00 173.00 2,422.00
h. Wye, 100mm dia.x 50mm dia. pcs 12.00 140.00 1,680.00
i. uPVC Tee 100mm dia. pcs 3.00 175.00 525.00
k. Clean out with cover, 100mm dia. pcs 4.00 40.00 160.00
m. uPVC P-trap, 50mm dia. pcs 7.00 110.00 770.00
n. PVC cement can 5.00 190.00 950.00
o. Consumables (5% of Materials) 1,450.95

PART C - Finishing

Item No./Description : 1001(8) Sewer Line Works

Output : 1

F.2 Materials
a. uPVC pipe, 100mm dia.x3m, S-1000 lengths 30.00 700.00 21,000.00

d. Elbow, 100mm dia-45° bend pcs 9.00 83.00 747.00
e. Elbow, 100mm dia-90 deg bend pcs 34.00 85.00 765.00
g. Wye, 100mm dia. pcs 14.00 173.00 2,422.00
h. Wye, 100mm dia.x 50mm dia. pcs 12.00 140.00 1,680.00
i. uPVC Tee 100mm dia. pcs 3.00 175.00 525.00
k. Clean out with cover, 100mm dia. pcs 4.00 40.00 160.00
m. uPVC P-trap, 50mm dia. pcs 10.00 110.00 770.00
n. PVC cement can 5.00 190.00 950.00
o. Consumables (5% of Materials) - 1,450.95


PART C - Finishing

Item No./Description : 1001(9) Storm Drainage and Downspout

Output : 1

A.1 Labor


A.2 Labor


B.1 Equipment
a. Minor Tools (10% of labor cost) 936.48

B.2 Equipment
a. Minor Tools (10% of labor cost) 936.48

D.1 Output per hour - As Submitted = 1.00 l.s.
D.2 Output per hour - As Evaluated = 1.00 l.s.
F.1 Materials
a. uPVC Drain Pipe, 100mm dia.x3m pcs 23.00 700.00 16,100.00

b. Roof Drain (Dome-type strainer) pcs 8.00 500.00 4,000.00
c.Elbow, 100mm dia.-90 deg bend pcs 24.00 50.00 1,200.00
d. PVC solvent, 400cc cans 2.00 155.00 310.00
Coupling 100mm dia pcs 8.00 63.00 504.00
Soil Pipe 150mm x 3m pcs 7.00 900.00 6,300.00
e. Consumables 5% 1,440.70

F.2 Materials
a. uPVC Drain Pipe, 100mm dia.x3m pcs 23.00 700.00 16,100.00

b. Roof Drain (Dome-type strainer) pcs 8.00 500.00 4,000.00
c.Elbow, 100mm dia.-90 deg bend pcs 24.00 50.00 1,200.00
d. PVC solvent, 400cc cans 2.00 155.00 310.00
Soil Pipe 150mm x 3m pcs 7.00 900.00 6,300.00
e. Consumables 5% 1,440.70


PART C - Finishing

Item No./Description : 1001(11) Septic Vault ( CHB )


A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 1.00 l.s.
= 1.00 l.s.
F.1 Materials
Cement bags 12.00 250.00 3,000.00
Fine Aggregates cu.m. 0.24 1,296.84 311.24
Coarse Aggregates cu.m. 0.39 1,296.84 505.77
6" CHB pcs 184.00 18.00 3,312.00
Reinforcement Steel Bars 12mm dia. kgs 325.00 37.50 12,187.50
Cement-Base Waterproofing-Sahara bags 100.00 45.00 4,500.00

F.2 Materials
Cement bags 12.00 250.00 3,000.00
Fine Aggregates cu.m. 0.24 1,296.84 311.24
Coarse Aggregates cu.m. 0.39 1,296.84 505.77
6" CHB pcs 184.00 18.00 3,312.00
Reinforcement Steel Bars 12mm dia. kgs 325.00 37.50 12,187.50
Cement-Base Waterproofing-Sahara bags 100.00 45.00 4,500.00


PART C - Finishing

Item No./Description : 1002 (24) Cold Water Lines

Output : 1

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

F.1 Materials
a. PPRC Pipe, 12mm dia. X 4m, PN 25 length 28.00 425.92 11,925.76
c. PP-R Coupling 12 dia. pcs 3.00 15.80 47.40
e.PP-R Elbow 12mm dia.-90 deg pcs 22.00 20.54 451.88
g. PP-R Tee 12mm dia. pcs 5.00 14.80 74.00
i.PPR-Gate Valve pcs 2.00 410.00 820.00
j. Consumables (5% of Materials) 665.95

F.2 Materials
a. PPRC Pipe, 12mm dia. X 4m, PN 25 length 28.00 425.92 11,925.76
c. PP-R Coupling 12 dia. pcs 3.00 15.80 47.40
e.PP-R Elbow 12mm dia.-90 deg pcs 22.00 20.54 451.88
g. PP-R Tee 12mm dia. pcs 5.00 14.80 74.00
i.PPR-Gate Valve pcs 2.00 410.00 820.00
j. Consumables (5% of Materials) 665.95


PART C - Finishing

Item No./Description : 1002(4) Plumbing Fixtures

Output : 1

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

F.1 Materials
a. Water Closet complete w/ fittings & accs. sets 2.00 7,500.00 15,000.00
b. Wall Hung Lavatory, complete w/ fittings & accs. sets 2.00 4,600.00 9,200.00
c.S.S. Floor Drain 4'x4'' pcs 4.00 250.00 1,000.00
d. Kitchen Faucet pcs 1.00 1,500.00 1,500.00
e. Bidet Sprayer Set with T-Adapter Valve pcs 2.00 1,000.00 2,000.00
f. Faucet, Hose Bibb, Brass 12mm dia. pcs 2.00 250.00 500.00
g. Kitchen Sink set 1.00 5,100.00 5,100.00
h. Mirror ft2 1.44 700.00 1,008.00
i. Urinal set 2.00 3,100.00 6,200.00
j. Consumables (5% of Materials) 1,765.40

PART C - Finishing

Item No./Description : 1002(4) Plumbing Fixtures

Output : 1

F.2 Materials
a. Water Closet complete w/ sets 2.00 7,500.00 15,000.00

b. Wall Hung Lavatory, complete sets 2.00 4,600.00 9,200.00
c.S.S. Floor Drain 4'x4'' pcs 4.00 250.00 1,000.00
d. Kitchen Faucet pcs 1.00 1,500.00 1,500.00
e. Bidet Sprayer Set with T- pcs 2.00 1,000.00 2,000.00
f. Faucet, Hose Bibb, Brass 12mm pcs 2.00 250.00 500.00
g. Kitchen Sink set 1.00 5,100.00 5,100.00
h. Mirror ft2 1.44 700.00 1,008.00
i. Urinal set 2.00 3,000.00 6,200.00
j. Consumables (5% of Materials) 1,765.40


PART C - Finishing

Item No./Description : 1100(10) Conduits, Boxes & Fittings (Conduit Works/ConduitRough-in)

Output per hour : 1

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

F.1 Materials
a. 20mmØ PVC conduit length 64.00 98.00 6,272.00

b. 25mmØ RSC conduit length 2.00 125.00 250.00
c. 20mmØ PVC adapter pc 121.00 17.00 2,057.00
d. 15mmØ locknut & bushing pr 121.00 10.00 1,210.00
e. 20mmØ locknut & bushing pr 4.00 15.00 60.00
f. utility box, deep type pc 37.00 35.00 1,295.00
g. junction box, deep type pc 39.00 29.00 1,131.00
h. 20mmØ entrance cap pc 1.00 54.00 54.00
i. 20mmØX2.4m ground rod pc 1.00 1,200.00 1,200.00

F.2 Materials
a. 20mmØ PVC conduit length 64.00 98.00 6,272.00

b. 25mmØ RSC conduit length 2.00 125.00 250.00
c. 20mmØ PVC adapter pc 121.00 17.00 2,057.00
d. 15mmØ locknut & bushing pr 121.00 10.00 1,210.00
e. 20mmØ locknut & bushing pr 4.00 15.00 60.00
f. utility box, deep type pc 37.00 35.00 1,295.00
g. junction box, deep type pc 39.00 29.00 1,131.00
h. 20mmØ entrance cap pc 1.00 54.00 54.00
i. 20mmØX2.4m ground rod pc 1.00 1,200.00 1,200.00


PART D - Electrical Works


Item No./Description : 1101(33) Wires and Wiring Devices

Output per hour : 1

A.1 Labor


A.2 Labor


B.1 Equipment
Minor Tools (10% of Labor Cost) 1,123.78

B.2 Equipment

F.1 Materials
ELECTRIC WIRES 3.5 sq.mm., THW m 450.00 32.00 14,400.00

One gang switch set 6.00 95.00 570.00
Two gang switch set 4.00 130.00 520.00
Three gang switch set 3.00 175.00 525.00
Duplex C.O. grounding type, 15A, 250V set 16.00 130.00 2,080.00
Duplex C.O. grounding type, 250 C, weatherproof set 1.00 350.00 350.00
One Gang outlet for Aircon set 4.00 450.00 1,800.00
KWHR meter round with base set 1.00 2,200.00 2,200.00
tape, bolts & nuts, mica tube, terminal lugs, JB cover, 3,000.00
lot 1.00
clamps, screws and anchors 3,000.00
Consumables lot 1.00 2,000.0 2,000.0



Item No./Description : 1101(33) Wires and Wiring Devices

Output per hour : 1

F.2 Materials

One gang switch set 6.00 95.00 570.00
Two gang switch set 4.00 130.00 520.00
Three gang switch set 3.00 175.00 525.00
Duplex C.O. grounding type, 15A, 250V set 16.00 130.00 2,080.00
Duplex C.O. grounding type, 250 C, weatherproof set 1.00 350.00 350.00
One Gang outlet for Aircon set 4.00 450.00 1,800.00
KWHR meter round with base set 1.00 2200.00 2,200.00
tape, bolts & nuts, mica tube, terminal lugs, JB cover,
lot 1.00 3000.00
clamps, screws and anchors 3,000.00
Consumables lot 1.00 2000.0 2000.0




Item No./Description : 1102 (1) Panelboard with Main & Branch Breakers
Output per hour : 1

A.1 Labor

A.2 Labor

B.1 Equipment

B.2 Equipment

F.1 Materials
Panelboard with Main & Branch Breakers set 1.00 15,000.00 15,000.00
Br.: 4-30AT,50AF,2P,240V
1-100AT,120AF,2P,240V

F.2 Materials
Panelboard with Main & Branch Breakers set 1.00 15,000.00 15,000.00
Br.: 4-30AT,50AF,2P,240V
1-100AT,120AF,2P,240V




Item No./Description : 1103(1) Lighting Fixtures and Lamps

Output per hour : 1

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 1.00 l.s.
= 1.00 l.s.
F.1 Materials
18watts downlight LED set 12.00 900.00 10,800.00

18watts box type LED set 24.00 1,200.00 28,800.00
Consumables lot 1.00 2,000.00 2,000.00

F.2 Materials
18watts downlight LED set 12.00 900.00 10,800.00

18watts box type LED set 24.00 1,200.00 28,800.00
Consumables lot 1.00 2,000.00 2,000.00




Item No./Description : 1200(13)a Airconditioning ( Split type )

Output per hour : 1

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 1.00 l.s.
= 1.00 l.s.
F.1 Materials
2 HP Split Type Aircon (inc. bracket) set 2.00 47,000.00 94,000.00

Consumables lot 1.00 1,605.42 1,605.42

F.2 Materials

Consumables lot 1.00 1,605.42 1,605.42



21DJ0016 Pow

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

21DJ0016 Pow

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

Department of Public Works and Highways

LOCAL PROGRAM, Local Infrastructure

JIM PAUL K. ABRIL

Item Description : Aggregates

TIME MOTION ANALYSIS :

Flat/ Rolling, Paved :

Flat/ Rolling, Paved :

Loading Time = 3 mins

No. of Dumptrucks Used: 1 Dumptruck

Baranggay Municipal Total Cost up to Project

Prepared by: Checked/ Reviewed by:

JIM PAUL K. ABRIL JUMEL B. REYES

PROGRAM OF WORKS/BUDGET COST

Total 100.00% 3,834,429.47 100.00% 3,834,429.47

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

For : THE DISTRICT ENGINEER

JIM PAUL K. ABRIL

FAUSTINO MARK ANTHONY S. DE LA CRUZ

A 1.1 (3) Construction of Field Office for the Engineer

A.1.4(1) Provision of Progress Photographs

B.3 Permits and Clearances

B.5 Project Billboard / Signboard

B.7(2) Occupational Safety and Health Program

B.9 Mobilization / Demobilization

QUANTITY: 1.00 l.s.

803(1)a Structure Excavation (Common Soil)

QUANTITY: 51.76 cu.m.

LENGTH WIDTH DEPTH QUANTITY VOLUME UNIT

TOTAL: 51.76 cu.m.

804(1)a Embankment From Structure Excavation

QUANTITY: 51.13 cu.m.

LENGTH WIDTH DEPTH QUANTITY VOLUME UNIT

804(1)b Embankment from Borrow

LENGTH WIDTH THICKNESS QUANTITY VOLUME

900(1)c1 Structural Concrete (Class A, 28 days)

QUANTITY: 56.94 cu.m.

AREA WIDTH NO. OF STEPS QTY VOLUME UNIT

Stair 0.10 1.10 17 1 1.87 cu.m.

sub-total: 1.99 cu.m.

Footings and Slab on Fill

LENGTH (m.) WIDTH (m.) THICKNESS (m.) QTY VOLUME UNIT

LENGTH WIDTH DEPTH QUANTITY VOLUME UNIT

FTB-1 43.50 0.25 0.40 1.0 4.35 cu.m.

sub-total: 4.35 cu.m.

WIDTH DEPTH LENGTH QUANTITY VOLUME UNIT

sub-total: 11.59 cu.m.

LENGTH WIDTH DEPTH QUANTITY VOLUME UNIT

sub-total: 6.72 cu.m.

WIDTH DEPTH LENGTH QUANTITY VOLUME UNIT

sub-total: 16.59 cu.m.

902(1)a Reinforcing Steel (Deformed), Grade 40

TOTAL QUANTITY: 12,393.76 kgs

COLUMN FOOTING AND WALL FOOTING

FOOTING TIE BEAM

COLUMN, PC and STIFFENER

total: 4,331.88 kgs.

BEAMS & ROOF BEAMS

SECOND FLOOR SLAB

SLAB ON FILL, CORRIDOR AND RAMP

total: 455.02 kgs.

903(2) Formworks & Falseworks

QUANTITY: 395.74 sq.m