21dj0024 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, Buildings and Other Structures,
Multipurpose / Facilities, Construction of Multi-
Purpose Building (Covered Court), Barangay
Masin Norte, Candelaria, Quezon
(LIP 2021)
Quezon II District Engineering Office
Lucena City
Date: November 17, 2020
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 (Covered Court),
Barangay Masin Norte, Candelaria, Quezon
Location of Project : Candelaria, Quezon

2. Project Category : Multi-Purpose Building
3. Source of Fund : LIP 2021
4. Action Recommended : For Approval
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 : 150 C.D.
10. Mode Implementation : By Contract
PREPARED BY:
MARCO BRIAN L. BRITON

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

Chief, Planning and Design Section
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, Multipurpose/ Appropriation : P 5,000,000.00
Facilities, Construction of Multi-Purpose Building (Covered Court), Barangay Masin Norte, Candelaria, Quezon Source of Fund : GAA 2021 ( LIP )
Candelaria, Quezon
Project ID : Target Start Date :
Location : Candelaria, Quezon Total Project Duration : 150 CD
Project Description : Multi Purpose Building
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 2.30% 87,825.51 2.30% 87,825.51
Part II Other General Requirements 8.70% 333,031.17 8.70% 333,031.17
Project Component ID PROJECT COMPONENT DESCRIPTION
PART III Civil, Mechanical, Electrical, and Sanitary/Plumbing Works
Part A Earthworks 5.44% 208,465.33 5.44% 208,465.33
Part B Plain and Reinforced Concrete Works (PLS. SEE FORM POW-2015-01C-00) 29.01% 1,110,036.23 29.01% 1,110,036.23
Part C Finishing and Other Civil Works 51.63% 1,975,439.43 51.63% 1,975,439.43
Part D Electrical Works 2.91% 111,254.80 2.91% 111,254.80
Total 100.00% 3,826,052.47 100.00% 3,826,052.47
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 1,008,203.85 1,008,203.85 A. Total Direct Cost 3,826,052.47 3,826,052.47
2. Materials 2,366,952.31 2,366,952.31 B. OCM and Profit 889,248.73 889,248.73
3. Rental of Equipment 450,896.31 450,896.31 C. Value Added Tax (5%) 234,698.80 234,698.80
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 889,248.73 889,248.73 E. Eng'g & Administrative Overhead, 1.0 % 50,000.00 50,000.00
6. Value Added Tax (5%) 234,698.80 234,698.80 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:
MARCO BRIAN L. BRITON FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN WILFREDO L. RACELIS MA. CHYMBELIN D. IBAL
Engineer II Chief, Planning & Design Section Chief, Construction Section Engineer III Assistant District Engineer
OIC - Office of the Assistant District Engineer OIC - Office of the District Engineer
Date: November 17, 2020 3/55

LOCAL PROGRAM, Local Infrastructure Program, Buildings and Other Structures, Multipurpose/
Facilities, Construction of Multi-Purpose Building (Covered Court), Barangay Masin Norte, Candelaria, Quezon
Candelaria, 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
PART I FACILITIES FOR THE ENGINEER

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 74,535.51 74,535.51 74,535.51 74,535.51 10% 7,453.55 4,099.45 86,088.51 86,088.51 1.95% 1.95%
Provision of Furnitures/Fixtures, Equipment & Appliances for the Field Office for the
A.1.1(11) 1.00 1.00 l.s 11,040.00 11,040.00 11,040.00 11,040.00 10% 1,104.00 607.20 12,751.20 12,751.20 0.29% 0.29%
Engineer
A.1.4 (1) Provision of Progress Photographs 150.00 150.00 each 2,250.00 2,250.00 15.00 15.00 10% 1.50 0.83 17.33 17.33 0.06% 0.06%
TOTAL OF PART I 87,825.51 87,825.51 2.30% 2.30%
PART II OTHER GENERAL REQUIREMENTS
B.3 Permits and Clearances 1.00 1.00 l.s. 21,325.00 21,325.00 21,325.00 21,325.00 0% - - 21,325.00 21,325.00 0.56% 0.56%
B.5 Project Billboard / Signboard 1.00 1.00 each 11,310.64 11,310.64 11,310.64 11,310.64 25% 2,827.66 706.92 14,845.22 14,845.22 0.30% 0.30%
B.7 (2) Occupational Safety and Health Program 1.00 1.00 l.s. 263,395.53 263,395.53 263,395.53 263,395.53 10% 26,339.55 14,486.75 304,221.84 304,221.84 6.88% 6.88%
B.9 Mobilization / Demobilization 1.00 1.00 l.s. 37,000.00 37,000.00 37,000.00 37,000.00 0% - 1,850.00 38,850.00 38,850.00 0.97% 0.97%
TOTAL OF PART II 333,031.17 333,031.17 8.71% 8.71%
Project ID
(Project Component ID - Description)
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
801(1) Removal of Structures and Obstructions 1.00 1.00 l.s. 131,753.07 131,753.07 131,753.07 131,753.07 25% 32,938.27 8,234.57 172,925.90 172,925.90 3.44% 3.44%
803(1)a Structure Excavation ( Common soil ) 67.04 67.04 m

3
15,670.31 15,670.31 233.75 233.75 25% 58.44 14.61 306.79 306.79 0.41% 0.41%
804 (1)b Embankment ( From Borrow ) 153.00 153.00 m3 61,041.95 61,041.95 398.97 398.97 25% 99.74 24.94 523.64 523.64 1.60% 1.60%
TOTAL OF PART A 208,465.33 208,465.33 5.45% 5.45%
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)c1 Structural Concrete (Class A, 28 days) 91.80 91.80 m

3
616,080.68 616,080.68 6,711.12 6,711.12 25% 1,677.78 419.44 8,808.34 8,808.34 16.10% 16.10%
902(1)a Reinforcing Steel (Deformed) Grade 40 2,542.88 2,542.88 kg 127,871.86 127,871.86 50.29 50.29 25% 12.57 3.14 66.00 66.00 3.34% 3.34%
902(1)b Reinforcing Steel (Deformed) Grade 60 3,825.08 3,825.08 kg 196,485.70 196,485.70 51.37 51.37 25% 12.84 3.21 67.42 67.42 5.14% 5.14%
903(2) Formworks and Falseworks 218.31 218.31 m2 169,597.99 169,597.99 776.87 776.87 25% 194.22 48.55 1,019.64 1,019.64 4.43% 7.39%
TOTAL OF PART B 1,110,036.23 1,110,036.23 29.01% 29.01%
PART C FINISHING
C.1. Masonry Works
1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel), 100mm 79.51 79.51 m2 53,454.53 53,454.53 672.30 672.30 25% 168.07 42.02 882.39 882.39 1.40% 1.40%
1046(2)a2 CHB Non-Load Bearing (including Reinforcing Steel), 150mm 15.00 15.00 m2 14,827.77 14,827.77 988.52 988.52 25% 247.13 61.78 1,297.43 1,297.43 0.39% 0.39%
Sub-Total C.2 68,282.30 68,282.30 1.78% 1.78%
4/55
Candelaria, 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
C.2 Finishing Works FACILITIES FOR THE ENGINEER
1021(1)a Cement Floor Finish ( Plain ) 528.75 528.75 m2 61,186.77 61,186.77 115.72 115.72 25% 28.93 7.23 151.88 151.88 1.60% 1.60%
1027(1) Cement Plaster Finish 189.02 189.02 m2 35,745.72 35,745.72 189.11 189.11 25% 47.28 11.82 248.21 248.21 0.93% 0.93%
Sub-Total C.2 96,932.49 96,932.49 2.53% 2.53%
C.3 Painting Works
1032(1)a Painting Works (Masonry/Concrete) 372.77 372.77 m
2
98,673.99 98,673.99 264.70 264.70 25% 66.18 16.54 347.43 347.43 2.58% 2.58%
1032(5) Textured Finish 526.00 526.00 m2 203,191.05 203,191.05 386.29 386.29 25% 96.57 24.14 507.01 507.01 5.31% 5.31%
1032(1)c Painting Works (Steel) 751.64 751.64 m2 199,669.03 199,669.03 265.64 265.64 25% 66.41 16.60 348.66 348.66 5.22% 5.22%
Sub-Total C.3 501,534.07 501,534.07 13.11% 13.11%
C.4 Roof Framing and Roofing Works
1014 (1) b2 Prepainted Metal Sheets (above 0.427mm) Rib Type Long Span 582.78 582.78 m2 358,046.04 358,046.04 614.38 614.38 25% 153.59 38.40 806.37 806.37 9.36% 9.36%
1047 (1) Structural Steel 1.00 1.00 l.s. 266,068.80 266,068.80 266,068.80 266,068.80 25% 66,517.20 16,629.30 349,215.30 349,215.30 6.95% 6.95%
1047(2)a Structural Steel (Trusses) 4,414.60 4,414.60 kg 344,291.21 344,291.21 77.99 77.99 25% 19.50 4.87 102.36 102.36 9.00% 9.00%
1047(2)b Structural Steel (Purlins) 3,672.57 3,672.57 kg 261,162.08 261,162.08 71.11 71.11 25% 17.78 4.44 93.33 93.33 6.83% 6.83%
1047(3)a Metal Structure Accessories (Bolts) 48.00 48.00 each 6,783.91 6,783.91 141.33 141.33 25% 35.33 8.83 185.50 185.50 0.18% 0.18%
1047(6) Metal Structure Accessories (Steel Plates) 348.90 348.90 kg 29,468.30 29,468.30 84.46 84.46 25% 21.12 5.28 110.85 110.85 0.77% 0.77%
1047(7)b Metal Structure Accessories (Sag Rods) 213.12 213.12 kg 12,647.52 12,647.52 59.34 59.34 25% 14.84 3.71 77.89 77.89 0.33% 0.33%
1047(4) Metal Structure Accessories (Cross Bracing) 347.16 347.16 kg 21,016.31 21,016.31 60.54 60.54 25% 15.13 3.78 79.46 79.46 0.55% 0.55%
1047(3)c Metal Structure Accessories (Turn Buckle) 20.00 20.00 pcs 9,206.40 9,206.40 460.32 460.32 25% 115.08 28.77 604.17 604.17 0.24% 0.24%
Sub-Total C.4 1,308,690.57 1,308,690.57 34.20% 34.20%
TOTAL OF PART C 1,975,439.43 1,975,439.43 51.63% 51.63%
PART D ELECTRICAL
1100(10) Conduits, Boxes & Fittings (Conduit Works/ConduitRough-in) 1.00 1.00 l.s. 17,951.68 17,951.68 17,951.68 17,951.68 25% 4,487.92 1,121.98 23,561.58 23,561.58 0.47% 0.47%
1101(33) Wires and Wiring Devices 1.00 1.00 l.s. 46,627.36 46,627.36 46,627.36 46,627.36 25% 11,656.84 2,914.21 61,198.41 61,198.41 1.22% 1.22%
1102 (1) Panelboard with Main & Branch Breakers 1.00 1.00 l.s. 15,644.95 15,644.95 15,644.95 15,644.95 25% 3,911.24 977.81 20,534.00 20,534.00 0.41% 0.41%
1103(1) Lighting Fixtures and Lamps 1.00 1.00 l.s. 31,030.81 31,030.81 31,030.81 31,030.81 25% 7,757.70 1,939.43 40,727.94 40,727.94 0.81% 0.81%
TOTAL OF PART D 111,254.80 111,254.80 2.91% 2.91%
TOTAL OF PART III 3,405,195.79 3,405,195.79
TOTAL OF (Project ID) 3,826,052.47 3,826,052.47
GRAND TOTAL 3,826,052.47 3,826,052.47 100.0% 100.0%
5/55
Candelaria, 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
I.1.1 Offices and Laboratory for the Engineer
As Submitted 1.74% 1.00 l.s 55,219.67 19,315.84 - 74,535.51 74,535.51 10% 7,453.55 4,099.45 86,088.51
A.1.1 (3) Construction of Field Office for the Engineer
As Evaluated 1.74% 1.00 l.s 55,219.67 19,315.84 - 74,535.51 74,535.51 10% 7,453.55 4,099.45 86,088.51
Provision of Furnitures/Fixtures, Equipment & Appliances for As Submitted 0.26% 1.00 l.s 11,040.00 - - 11,040.00 11,040.00 10% 1,104.00 607.20 12,751.20
A.1.1(11)
the Field Office for the Engineer As Evaluated 0.26% 1.00 l.s 11,040.00 - - 11,040.00 11,040.00 10% 1,104.00 607.20 12,751.20
As Submitted 0.05% 150.00 each 2,250.00 - - 15.00 2,250.00 10% 225.00 123.75 2,598.75
A.1.4 (1) Provision of Progress Photographs
As Evaluated 0.05% 150.00 each 2,250.00 - - 15.00 2,250.00 10% 225.00 123.75 2,598.75
As Submitted 68,509.67 19,315.84 - 87,825.51 8,782.55 4,830.40 101,438.46
TOTAL OF PART I
As Evaluated 68,509.67 19,315.84 - 87,825.51 8,782.55 4,830.40 101,438.46
As Submitted 0.43% 1.00 l.s. 21,325.00 - - 21,325.00 21,325.00 0% - - 21,325.00
B.3 Permits and Clearances
As Evaluated 0.43% 1.00 l.s. 21,325.00 - - 21,325.00 21,325.00 0% - - 21,325.00
As Submitted 0.30% 1.00 each 10,160.00 1,150.64 - 11,310.64 11,310.64 25% 2,827.66 706.92 14,845.22
B.5 Project Billboard / Signboard
As Evaluated 0.30% 1.00 each 10,160.00 1,150.64 - 11,310.64 11,310.64 25% 2,827.66 706.92 14,845.22
As Submitted 6.15% 1.00 l.s. 87,242.58 159,000.00 17,152.95 263,395.53 263,395.53 10% 26,339.55 14,486.75 304,221.83
B.7 (2) Occupational Safety and Health Program
As Evaluated 6.15% 1.00 l.s. 87,242.58 159,000.00 17,152.95 263,395.53 263,395.53 10% 26,339.55 14,486.75 304,221.83
As Submitted 0.78% 1.00 l.s. - - 37,000.00 37,000.00 37,000.00 0% - 1,850.00 38,850.00
B.9 Mobilization / Demobilization
As Evaluated 0.78% 1.00 l.s. - - 37,000.00 37,000.00 37,000.00 0% - 1,850.00 38,850.00
As Submitted 118,727.58 160,150.64 54,152.95 333,031.17 29,167.21 17,043.67 379,242.05
TOTAL OF PART II
As Evaluated 118,727.58 160,150.64 54,152.95 333,031.17 29,167.21 17,043.67 379,242.05
(Project ID)
PART
CIVIL,
III MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
As Submitted 3.49% 1.00 l.s. - 9,818.70 121,934.37 131,753.07 131,753.07 25% 32,938.27 8,234.57 172,925.91
801(1) Removal of Structures and Obstructions
As Evaluated 3.49% 1.00 l.s. - 9,818.70 121,934.37 131,753.07 131,753.07 25% 32,938.27 8,234.57 172,925.91
As Submitted 0.42% 67.04 m3 - 907.82 14,762.49 233.75 15,670.31 25% 3,917.58 979.39 20,567.28
803(1)a Structure Excavation ( Common soil )
As Evaluated 0.42% 67.04 m3 - 907.82 14,762.49 233.75 15,670.31 25% 3,917.58 979.39 20,567.28
As Submitted 1.62% 153.00 m3 34,488.75 21,287.91 5,265.29 398.97 61,041.95 25% 15,260.49 3,815.12 80,117.56
804 (1)b Embankment ( From Borrow )
As Evaluated 1.62% 153.00 m3 34,488.75 21,287.91 5,265.29 398.97 61,041.95 25% 15,260.49 3,815.12 80,117.56
As Submitted 34,488.75 32,014.43 141,962.15 208,465.33 52,116.34 13,029.08 273,610.75
TOTAL OF PART A
As Evaluated 34,488.75 32,014.43 141,962.15 208,465.33 52,116.34 13,029.08 273,610.75
As Submitted 16.34% 91.80 m3 380,373.30 161,115.80 74,591.58 6,711.12 616,080.68 25% 154,020.17 38,505.04 808,605.89
900(1)c1 Structural Concrete (Class A, 28 days)
As Evaluated 16.34% 91.80 m3 380,373.30 161,115.80 74,591.58 6,711.12 616,080.68 25% 154,020.17 38,505.04 808,605.89
As Submitted 3.39% 2542.88 kg 103,329.93 17,707.57 6,834.36 50.29 127,871.86 25% 31,967.97 7,991.99 167,831.82
902(1)a Reinforcing Steel (Deformed) Grade 40
As Evaluated 3.39% 2542.88 kg 103,329.93 17,707.57 6,834.36 50.29 127,871.86 25% 31,967.97 7,991.99 167,831.82
As Submitted 5.21% 3825.08 kg 159,568.95 26,636.29 10,280.46 51.37 196,485.70 25% 49,121.43 12,280.36 257,887.49
902(1)b Reinforcing Steel (Deformed) Grade 60
As Evaluated 5.21% 3825.08 kg 159,568.95 26,636.29 10,280.46 51.37 196,485.70 25% 49,121.43 12,280.36 257,887.49
As Submitted 4.50% 218.31 m2 121,261.82 43,941.97 4,394.20 776.87 169,597.99 25% 42,399.50 10,599.87 222,597.36
903(2) Formworks and Falseworks
As Evaluated 4.50% 218.31 m2 121,261.82 43,941.97 4,394.20 776.87 169,597.99 25% 42,399.50 10,599.87 222,597.36
As Submitted 764,534.00 249,401.63 96,100.60 1,110,036.23 277,509.07 69,377.26 1,456,922.56
TOTAL OF PART B
As Evaluated 764,534.00 249,401.63 96,100.60 1,110,036.23 277,509.07 69,377.26 1,456,922.56
6/55
PART C FINISHINGS AND OTHER CIVIL WORKS
C.1. Masonry Works
As Submitted 1.42% 79.51 m2 40,334.84 8,676.67 4,443.02 672.30 53,454.53 25% 13,363.63 3,340.91 70,159.07
1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel), 100mm
As Evaluated 1.42% 79.51 m2 40,334.84 8,676.67 4,443.02 672.30 53,454.53 25% 13,363.63 3,340.91 70,159.07
As Submitted 0.39% 15.00 m2 11,850.64 1,968.92 1,008.21 988.52 14,827.77 25% 3,706.94 926.74 19,461.45
As Evaluated 0.39% 15.00 m2 11,850.64 1,968.92 1,008.21 988.52 14,827.77 25% 3,706.94 926.74 19,461.45
As Submitted 52,185.48 10,645.59 5,451.23 68,282.30 17,070.57 4,267.65 89,620.52
Sub - Total C.1
As Evaluated 52,185.48 10,645.59 5,451.23 68,282.30 17,070.57 4,267.65 89,620.52
C.2 Finishing Works
As Submitted 1.62% 528.75 m2 - 30,580.41 30,606.36 115.72 61,186.77 25% 15,296.69 3,824.17 80,307.63
1021(1)a Cement Floor Finish ( Plain )
As Evaluated 1.62% 528.75 m2 - 30,580.41 30,606.36 115.72 61,186.77 25% 15,296.69 3,824.17 80,307.63
As Submitted 0.95% 189.02 m
2
21,917.22 12,571.36 1,257.14 189.11 35,745.72 25% 8,936.43 2,234.11 46,916.26
1027(1) Cement Plaster Finish
As Evaluated 0.95% 189.02 m
2
21,917.22 12,571.36 1,257.14 189.11 35,745.72 25% 8,936.43 2,234.11 46,916.26
As Submitted 21,917.22 43,151.77 31,863.50 96,932.49 24,233.12 6,058.28 127,223.89
Sub-Total C.2
As Evaluated 21,917.22 43,151.77 31,863.50 96,932.49 24,233.12 6,058.28 127,223.89
C.3 Painting Works
2
39,219.13 54,049.87 5,404.99 264.70 98,673.99 25% 24,668.50 6,167.12 129,509.61
1032(1)a Painting Works (Masonry/Concrete)
2
39,219.13 54,049.87 5,404.99 264.70 98,673.99 25% 24,668.50 6,167.12 129,509.61
2
119,296.80 76,267.50 7,626.75 386.29 203,191.05 25% 50,797.76 12,699.44 266,688.25
1032(5) Textured Finish
2
119,296.80 76,267.50 7,626.75 386.29 203,191.05 25% 50,797.76 12,699.44 266,688.25
As Submitted 5.29% 751.64 m2 73,792.26 114,433.43 11,443.34 265.64 199,669.03 25% 49,917.26 12,479.31 262,065.60
1032(1)c Painting Works (Steel)
As Evaluated 5.29% 751.64 m2 73,792.26 114,433.43 11,443.34 265.64 199,669.03 25% 49,917.26 12,479.31 262,065.60
As Submitted 232,308.19 244,750.80 24,475.08 501,534.07 125,383.52 31,345.87 658,263.46
Sub-Total C.3
As Evaluated 232,308.19 244,750.80 24,475.08 501,534.07 125,383.52 31,345.87 658,263.46
Prepainted Metal Sheets (above 0.427mm) Rib Type Long As Submitted 9.49% 582.78 m2 269,218.13 80,752.65 8,075.26 614.38 358,046.04 25% 89,511.51 22,377.88 469,935.43
1014 (1) b2
Span As Evaluated 9.49% 582.78 m2 269,218.13 80,752.65 8,075.26 614.38 358,046.04 25% 89,511.51 22,377.88 469,935.43
As Submitted 7.05% 1.00 l.s. 165,188.16 69,490.40 31,390.24 266,068.80 266,068.80 25% 66,517.20 16,629.30 349,215.30
1047 (1) Structural Steel
As Evaluated 7.05% 1.00 l.s. 165,188.16 69,490.40 31,390.24 266,068.80 266,068.80 25% 66,517.20 16,629.30 349,215.30
As Submitted 9.13% 4414.60 kg 296,730.65 28,854.60 18,705.96 77.99 344,291.21 25% 86,072.80 21,518.20 451,882.21
1047(2)a Structural Steel (Trusses)
As Evaluated 9.13% 4414.60 kg 296,730.65 28,854.60 18,705.96 77.99 344,291.21 25% 86,072.80 21,518.20 451,882.21
As Submitted 6.92% 3672.57 kg 202,450.42 24,508.97 34,202.69 71.11 261,162.08 25% 65,290.52 16,322.63 342,775.23
1047(2)b Structural Steel (Purlins)
As Evaluated 6.92% 3672.57 kg 202,450.42 24,508.97 34,202.69 71.11 261,162.08 25% 65,290.52 16,322.63 342,775.23
As Submitted 0.18% 48.00 each 5,040.00 1,585.37 158.54 141.33 6,783.91 25% 1,695.98 423.99 8,903.88
1047(3)a Metal Structure Accessories (Bolts)
As Evaluated 0.18% 48.00 each 5,040.00 1,585.37 158.54 141.33 6,783.91 25% 1,695.98 423.99 8,903.88
As Submitted 0.78% 348.90 kg 22,640.12 6,207.44 620.74 84.46 29,468.30 25% 7,367.08 1,841.77 38,677.15
1047(6) Metal Structure Accessories (Steel Plates)
As Evaluated 0.78% 348.90 kg 22,640.12 6,207.44 620.74 84.46 29,468.30 25% 7,367.08 1,841.77 38,677.15
As Submitted 0.34% 213.12 kg 8,476.63 3,791.72 379.17 59.34 12,647.52 25% 3,161.88 790.47 16,599.87
1047(7)b Metal Structure Accessories (Sag Rods)
As Evaluated 0.34% 213.12 kg 8,476.63 3,791.72 379.17 59.34 12,647.52 25% 3,161.88 790.47 16,599.87
As Submitted 0.56% 347.16 kg 14,222.18 6,176.48 617.65 60.54 21,016.31 25% 5,254.08 1,313.52 27,583.91
1047(4) Metal Structure Accessories (Cross Bracing)
As Evaluated 0.56% 347.16 kg 14,222.18 6,176.48 617.65 60.54 21,016.31 25% 5,254.08 1,313.52 27,583.91
As Submitted 0.24% 20.00 pcs 4,120.00 4,624.00 462.40 460.32 9,206.40 25% 2,301.60 575.40 12,083.40
1047(3)c Metal Structure Accessories (Turn Buckle)
As Evaluated 0.24% 20.00 pcs 4,120.00 4,624.00 462.40 460.32 9,206.40 25% 2,301.60 575.40 12,083.40
As Submitted 988,086.29 225,991.63 94,612.65 1,308,690.57 327,172.65 81,793.16 1,717,656.38
Sub-Total C.4
As Evaluated 988,086.29 225,991.63 94,612.65 1,308,690.57 327,172.65 81,793.16 1,717,656.38
As Submitted 1,294,497.18 524,539.79 156,402.46 1,975,439.43 493,859.86 123,464.96 2,592,764.25
TOTAL OF PART C
As Evaluated 1,294,497.18 524,539.79 156,402.46 1,975,439.43 493,859.86 123,464.96 2,592,764.25
PART D ELECTRICAL
Conduits, Boxes & Fittings (Conduit Works/Conduit As Submitted 0.48% 1.00 l.s. 11,848.00 5,548.80 554.88 17,951.68 17,951.68 25% 4,487.92 1,121.98 23,561.58
1100(10)
Rough-in) As Evaluated 0.48% 1.00 l.s. 11,848.00 5,548.80 554.88 17,951.68 17,951.68 25% 4,487.92 1,121.98 23,561.58
As Submitted 1.24% 1.00 l.s. 34,420.00 11,097.60 1,109.76 46,627.36 46,627.36 25% 11,656.84 2,914.21 61,198.41
1101(33) Wires and Wiring Devices
As Evaluated 1.24% 1.00 l.s. 34,420.00 11,097.60 1,109.76 46,627.36 46,627.36 25% 11,656.84 2,914.21 61,198.41
As Submitted 0.41% 1.00 l.s. 15,000.00 586.32 58.63 15,644.95 15,644.95 25% 3,911.24 977.81 20,534.00
1102 (1) Panelboard with Main & Branch Breakers
As Evaluated 0.41% 1.00 l.s. 15,000.00 586.32 58.63 15,644.95 15,644.95 25% 3,911.24 977.81 20,534.00
As Submitted 0.82% 1.00 l.s. 24,927.13 5,548.80 554.88 31,030.81 31,030.81 25% 7,757.70 1,939.43 40,727.94
1103(1) Lighting Fixtures and Lamps
As Evaluated 0.82% 1.00 l.s. 24,927.13 5,548.80 554.88 31,030.81 31,030.81 25% 7,757.70 1,939.43 40,727.94
As Submitted 86,195.13 22,781.52 2,278.15 111,254.80 27,813.70 6,953.43 146,021.93
TOTAL OF PART D
As Evaluated 86,195.13 22,781.52 2,278.15 111,254.80 27,813.70 6,953.43 146,021.93
As Submitted 2,179,715.06 828,737.37 396,743.36 3,405,195.79 851,298.97 212,824.73 4,469,319.49
TOTAL OF PART III
As Evaluated 2,179,715.06 828,737.37 396,743.36 3,405,195.79 851,298.97 212,824.73 4,469,319.49
As Submitted 2,366,952.31 1,008,203.85 450,896.31 3,826,052.47 889,248.73 234,698.80 4,950,000.00
GRAND TOTAL
As Evaluated 2,366,952.31 1,008,203.85 450,896.31 3,826,052.47 889,248.73 234,698.80 4,950,000.00
7/55
REGION IV-A
Lucena City FORM ABC-2015-02A-00
Candelaria, Quezon
APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 150 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. 74,535.51 10% 7,453.55 4,099.45 11,553.00 86,088.51 86,088.51
A.1.1 (3) Construction of Field Office for the Engineer
As Evaluated 1.00 l.s. 74,535.51 10% 7,453.55 4,099.45 11,553.00 86,088.51 86,088.51
Provision of Furnitures/Fixtures, Equipment & As Submitted 1.00 l.s. 11,040.00 10% 1,104.00 607.20 1,711.20 12,751.20 12,751.20
A.1.1(11)
Appliances for the Field Office for the Engineer As Evaluated 1.00 l.s. 11,040.00 10% 1,104.00 607.20 1,711.20 12,751.20 12,751.20
As Submitted 150.00 each 2,250.00 10% 225.00 123.75 348.75 2,598.75 17.33
A.1.4 (1) Provision of Progress Photographs
As Evaluated 150.00 each 2,250.00 10% 225.00 123.75 348.75 2,598.75 17.33
As Submitted 87,825.51 8,782.55 4,830.40 13,612.95 101,438.46
TOTAL OF PART I
As Evaluated 87,825.51 8,782.55 4,830.40 13,612.95 101,438.46
As Submitted 1.00 l.s. 21,325.00 0% - - - 21,325.00 21,325.00
As Evaluated 1.00 l.s. 21,325.00 0% - - - 21,325.00 21,325.00
As Submitted 1.00 each 11,310.64 25% 2,827.66 706.92 3,534.58 14,845.22 14,845.22
As Evaluated 1.00 each 11,310.64 25% 2,827.66 706.92 3,534.58 14,845.22 14,845.22
As Submitted 1.00 l.s. 263,395.53 10% 26,339.55 14,486.75 40,826.30 304,221.83 304,221.84
B.7 (2) Occupational Safety and Health Program
As Evaluated 1.00 l.s. 263,395.53 10% 26,339.55 14,486.75 40,826.30 304,221.83 304,221.84
As Submitted 1.00 l.s. 37,000.00 0% - 1,850.00 1,850.00 38,850.00 38,850.00
As Evaluated 1.00 l.s. 37,000.00 0% - 1,850.00 1,850.00 38,850.00 38,850.00
As Submitted 333,031.17 29,167.21 17,043.67 46,210.88 379,242.05
TOTAL OF PART II
As Evaluated 333,031.17 29,167.21 17,043.67 46,210.88 379,242.05
(Project ID)
CIVIL, MECHANICAL, ELECTRICAL AND
PART III
SANITARY/PLUMBING WORKS
PART A EARTHWORKS
As Submitted 1.00 l.s. 131,753.07 25% 32,938.27 8,234.57 41,172.84 172,925.91 172,925.90
As Evaluated 1.00 l.s. 131,753.07 25% 32,938.27 8,234.57 41,172.84 172,925.91 172,925.90
As Submitted 67.04 m3 15,670.31 25% 3,917.58 979.39 4,896.97 20,567.28 306.79
As Evaluated 67.04 m3 15,670.31 25% 3,917.58 979.39 4,896.97 20,567.28 306.79
As Submitted 153.00 m3 61,041.95 25% 15,260.49 3,815.12 19,075.61 80,117.56 523.64
As Evaluated 153.00 m3 61,041.95 25% 15,260.49 3,815.12 19,075.61 80,117.56 523.64
As Submitted 208,465.33 52,116.34 13,029.08 65,145.42 273,610.75
TOTAL OF PART A
As Evaluated 208,465.33 52,116.34 13,029.08 65,145.42 273,610.75
Preparation and Submission: Evaluation:
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost
MARCO BRIAN L. BRITON FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN

Engineer II Chief, Planning & Design Section Chief, Construction Section
Date: November 17, 2020 Page 8 of 55

REGION IV-A
Candelaria, Quezon

TOTAL MARK-UP
PART B FACILITIES
PLAIN AND FOR THE
REINFORCED ENGINEER
CONCRETE WORKS
As Submitted 91.80 m3 616,080.68 25% 154,020.17 38,505.04 192,525.21 808,605.89 8,808.34
As Evaluated 91.80 m3 616,080.68 25% 154,020.17 38,505.04 192,525.21 808,605.89 8,808.34
As Submitted 2,542.88 kg 127,871.86 25% 31,967.97 7,991.99 39,959.96 167,831.82 66.00
As Evaluated 2,542.88 kg 127,871.86 25% 31,967.97 7,991.99 39,959.96 167,831.82 66.00
As Submitted 3,825.08 kg 196,485.70 25% 49,121.43 12,280.36 61,401.79 257,887.49 67.42
As Evaluated 3,825.08 kg 196,485.70 25% 49,121.43 12,280.36 61,401.79 257,887.49 67.42
As Submitted 218.31 m2 169,597.99 25% 42,399.50 10,599.87 52,999.37 222,597.36 1,019.64
As Evaluated 218.31 m2 169,597.99 25% 42,399.50 10,599.87 52,999.37 222,597.36 1,019.64
As Submitted 1,110,036.23 277,509.07 69,377.26 346,886.33 1,456,922.56
TOTAL OF PART B
As Evaluated 1,110,036.23 277,509.07 69,377.26 346,886.33 1,456,922.56
C.1. Masonry Works
CHB Non-Load Bearing (including Reinforcing Steel), As Submitted 79.51 m2 53,454.53 25% 13,363.63 3,340.91 16,704.54 70,159.07 882.39
1046(2)a1
100mm As Evaluated 79.51 m2 53,454.53 25% 13,363.63 3,340.91 16,704.54 70,159.07 882.39
CHB Non-Load Bearing (including Reinforcing Steel), As Submitted 15.00 m2 14,827.77 25% 3,706.94 926.74 4,633.68 19,461.45 1,297.43
1046(2)a2
150mm As Evaluated 15.00 m2 14,827.77 25% 3,706.94 926.74 4,633.68 19,461.45 1,297.43
As Submitted 68,282.30 17,070.57 4,267.65 21,338.22 89,620.52
Sub - Total C.1
As Evaluated 68,282.30 17,070.57 4,267.65 21,338.22 89,620.52
C.2 Finishing Works
As Submitted 528.75 m2 61,186.77 25% 15,296.69 3,824.17 19,120.86 80,307.63 151.88
As Evaluated 528.75 m2 61,186.77 25% 15,296.69 3,824.17 19,120.86 80,307.63 151.88
As Submitted 189.02 m2 35,745.72 25% 8,936.43 2,234.11 11,170.54 46,916.26 248.21
As Evaluated 189.02 m2 35,745.72 25% 8,936.43 2,234.11 11,170.54 46,916.26 248.21
As Submitted 96,932.49 24,233.12 6,058.28 30,291.40 127,223.89
Sub-Total C.2
As Evaluated 96,932.49 24,233.12 6,058.28 30,291.40 127,223.89


REGION IV-A
Candelaria, Quezon

TOTAL MARK-UP
FACILITIES FOR THE ENGINEER

C.3 Painting Works
As Submitted 372.77 m2 98,673.99 25% 24,668.50 6,167.12 30,835.62 129,509.61 347.43
As Evaluated 372.77 m2 98,673.99 25% 24,668.50 6,167.12 30,835.62 129,509.61 347.43
As Submitted 526.00 m2 203,191.05 25% 50,797.76 12,699.44 63,497.20 266,688.25 507.01
As Evaluated 526.00 m2 203,191.05 25% 50,797.76 12,699.44 63,497.20 266,688.25 507.01
As Submitted 751.64 m2 199,669.03 25% 49,917.26 12,479.31 62,396.57 262,065.60 348.66
As Evaluated 751.64 m2 199,669.03 25% 49,917.26 12,479.31 62,396.57 262,065.60 348.66
As Submitted 501,534.07 125,383.52 31,345.87 156,729.39 658,263.46
Sub-Total C.3
As Evaluated 501,534.07 125,383.52 31,345.87 156,729.39 658,263.46
Prepainted Metal Sheets (above 0.427mm) Rib Type As Submitted 582.78 m2 358,046.04 25% 89,511.51 22,377.88 111,889.39 469,935.43 806.37
1014 (1) b2
Long Span As Evaluated 582.78 m2 358,046.04 25% 89,511.51 22,377.88 111,889.39 469,935.43 806.37
As Submitted 1.00 l.s. 266,068.80 25% 66,517.20 16,629.30 83,146.50 349,215.30 349,215.30
1047 (1) Structural Steel
As Evaluated 1.00 l.s. 266,068.80 25% 66,517.20 16,629.30 83,146.50 349,215.30 349,215.30
As Submitted 4,414.60 kg 344,291.21 25% 86,072.80 21,518.20 107,591.00 451,882.21 102.36
As Evaluated 4,414.60 kg 344,291.21 25% 86,072.80 21,518.20 107,591.00 451,882.21 102.36
As Submitted 3,672.57 kg 261,162.08 25% 65,290.52 16,322.63 81,613.15 342,775.23 93.33
As Evaluated 3,672.57 kg 261,162.08 25% 65,290.52 16,322.63 81,613.15 342,775.23 93.33
As Submitted 48.00 each 6,783.91 25% 1,695.98 423.99 2,119.97 8,903.88 185.50
As Evaluated 48.00 each 6,783.91 25% 1,695.98 423.99 2,119.97 8,903.88 185.50
As Submitted 348.90 kg 29,468.30 25% 7,367.08 1,841.77 9,208.85 38,677.15 110.85
As Evaluated 348.90 kg 29,468.30 25% 7,367.08 1,841.77 9,208.85 38,677.15 110.85
As Submitted 213.12 kg 12,647.52 25% 3,161.88 790.47 3,952.35 16,599.87 77.89
As Evaluated 213.12 kg 12,647.52 25% 3,161.88 790.47 3,952.35 16,599.87 77.89
As Submitted 347.16 kg 21,016.31 25% 5,254.08 1,313.52 6,567.60 27,583.91 79.46
As Evaluated 347.16 kg 21,016.31 25% 5,254.08 1,313.52 6,567.60 27,583.91 79.46
As Submitted 20.00 pcs 9,206.40 25% 2,301.60 575.40 2,877.00 12,083.40 604.17
As Evaluated 20.00 pcs 9,206.40 25% 2,301.60 575.40 2,877.00 12,083.40 604.17
As Submitted 1,308,690.57 327,172.65 81,793.16 408,965.81 1,717,656.38
Sub-Total C.4
As Evaluated 1,308,690.57 327,172.65 81,793.16 408,965.81 1,717,656.38
As Submitted 1,975,439.43 493,859.86 123,464.96 617,324.82 2,592,764.25
TOTAL OF PART C
As Evaluated 1,975,439.43 493,859.86 123,464.96 617,324.82 2,592,764.25


REGION IV-A
Candelaria, Quezon

TOTAL MARK-UP
FACILITIES FOR THE ENGINEER

PART D ELECTRICAL WORKS
Conduits, Boxes & Fittings (Conduit Works/Conduit As Submitted 1.00 l.s. 17,951.68 25% 4,487.92 1,121.98 5,609.90 23,561.58 23,561.58
1100(10)
Rough-in) As Evaluated 1.00 l.s. 17,951.68 25% 4,487.92 1,121.98 5,609.90 23,561.58 23,561.58
As Submitted 1.00 l.s. 46,627.36 25% 11,656.84 2,914.21 14,571.05 61,198.41 61,198.41
As Evaluated 1.00 l.s. 46,627.36 25% 11,656.84 2,914.21 14,571.05 61,198.41 61,198.41
As Submitted 1.00 l.s. 15,644.95 25% 3,911.24 977.81 4,889.05 20,534.00 20,534.00
1102 (1) Panelboard with Main & Branch Breakers
As Evaluated 1.00 l.s. 15,644.95 25% 3,911.24 977.81 4,889.05 20,534.00 20,534.00
As Submitted 1.00 l.s. 31,030.81 25% 7,757.70 1,939.43 9,697.13 40,727.94 40,727.94
As Evaluated 1.00 l.s. 31,030.81 25% 7,757.70 1,939.43 9,697.13 40,727.94 40,727.94
As Submitted 111,254.80 27,813.70 6,953.43 34,767.13 146,021.93
TOTAL OF PART D
As Evaluated 111,254.80 27,813.70 6,953.43 34,767.13 146,021.93
As Submitted 3,405,195.79 851,298.97 212,824.73 1,064,123.70 4,469,319.49
TOTAL OF PART III
As Evaluated 3,405,195.79 851,298.97 212,824.73 1,064,123.70 4,469,319.49
As Submitted 3,826,052.47 889,248.73 234,698.80 1,123,947.53 4,950,000.00
TOTAL OF (Project ID)
As Evaluated 3,826,052.47 889,248.73 234,698.80 1,123,947.53 4,950,000.00


REGION IV-A
Lucena City FORM ABC-2015-02-00
Candelaria, 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 87,825.51 10.00% 8,782.55 4,830.40 13,612.95 101,438.46
As Submitted 87,825.51 10.00% 8,782.55 4,830.40 13,612.95 101,438.46
As Evaluated 333,031.17 8.76% 29,167.21 17,043.67 46,210.88 379,242.05
As Submitted 333,031.17 8.76% 29,167.21 17,043.67 46,210.88 379,242.05
CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING
PART III
WORKS
As Submitted 208,465.33 25.00% 52,116.34 13,029.08 65,145.42 273,610.75
PART A EARTHWORKS
As Evaluated 208,465.33 25.00% 52,116.34 13,029.08 65,145.42 273,610.75
As Submitted 1,110,036.23 25.00% 277,509.07 69,377.26 346,886.33 1,456,922.56
As Evaluated 1,110,036.23 25.00% 277,509.07 69,377.26 346,886.33 1,456,922.56
As Submitted 1,975,439.43 25.00% 493,859.86 123,464.96 617,324.82 2,592,764.25
As Evaluated 1,975,439.43 25.00% 493,859.86 123,464.96 617,324.82 2,592,764.25
As Submitted 111,254.80 25.00% 27,813.70 6,953.43 34,767.13 146,021.93
PART D ELECTRICAL WORKS
As Evaluated 111,254.80 25.00% 27,813.70 6,953.43 34,767.13 146,021.93
As Submitted 3,405,195.79 851,298.97 212,824.73 1,064,123.70 4,469,319.49
Total of Part III
As Evaluated 3,405,195.79 851,298.97 212,824.73 1,064,123.70 4,469,319.49
As Submitted 3,826,052.47 889,248.73 234,698.80 1,123,947.53 4,950,000.00
TOTAL OF (Project ID)
As Evaluated 3,826,052.47 889,248.73 234,698.80 1,123,947.53 4,950,000.00
As Submitted 3,826,052.47 889,248.73 234,698.80 1,123,947.53 4,950,000.00
TOTAL
As Evaluated 3,826,052.47 889,248.73 234,698.80 1,123,947.53 4,950,000.00
Preparation and Submission: Evaluation: Approval:
Prepared by: Checked/Submitted by: Evaluated by: Recommending Approval: Approved:
MARCO BRIAN L. BRITON FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN WILFREDO L. RACELIS MA. CHYMBELIN D. IBAL
Engineer II Chief, Planning & Design Section Chief, Construction Section Engineer III Assistant District Engineer
OIC - Office of the Assistant District Engineer OIC - Office of the District Engineer
Date: November 17, 2020 12/55

Candelaria, 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 Cutting outfit 1 36
7 Self loading truck 1 37
8 Backhoe with breaker 1 38
9 Dump truck 2 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 10 SUB-TOTAL
TOTAL 10
13/13
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
No. of Amount
Designation No. of Hour/s Hourly Rate
Person
A.1 Labor
a. Construction Foreman 1 32.00 101.45 3,246.40

b. Skilled Laborers 3 32.00 73.29 7,035.84
c. Laborers 5 32.00 56.46 9,033.60
Sub - Total for A.1 - As Submitted 19,315.84

A.2 Labor

b. Skilled Laborers 3 32.00 73.29 7,035.84
c. Laborers 5 32.00 56.46 9,033.60
Sub - Total for A.2 - As Evaluated 19,315.84

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 19,315.84
C.2 Total (A.2 + B.2) - As Evaluated 19,315.84
D.1 Output per hour - As Submitted = 1.00 l.s.
D.2 Output per hour - As Evaluated = 1.00 l.s.
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 19,315.84
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 19,315.84
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. 1/4 x 4 x 8 Marine Plywood pc. 15.00 500.00 7,500.00

b. Coco Lumber bd.ft. 309.55 35.00 10,834.25
c. Corrugated Roofing, Gauge 26 sq.m. 13.00 255.00 3,315.00
d. 2" x 4" Door Hinges pc. 3.00 70.00 210.00
e. 2" x 3" Window Hinges pc. 8.00 41.00 328.00
f. Portland Cement bag 37.00 250.00 9,250.00
g. Gravel 3/4 cu.m. 3.00 1,262.33 3,787.00
h. Sand cu.m. 2.00 1,262.33 2,524.67
i. Reinforcing Steel Bars Grade 40 kg. 95.82 37.50 3,593.25
j. CHB Ordinary 4" pcs. 150.00 15.00 2,250.00
k. Fascia Board ( 1/2 x 12" Marine Plywood ) l.m. 8.40 93.75 787.50
l. Ridge Roll l.m. 4.20 100.00 420.00
m. 20Watts Flourescent LF set 1.00 255.00 255.00
n. Duplex Convenience Outlet set 2.00 130.00 260.00
o. One Gang Switch set 1.00 95.00 95.00
p. Panel Board & cabinet set 1.00 1,650.00 1,650.00
q. #16 G.I Tie Wires kgs. 2.00 80.00 160.00
r. Miscellaneous (CWN, Drainage & Electrical Works) lot 1.00 8,000.00 8,000.00
Sub - Total for F.1 - As Submitted 55,219.67

F.2 Materials
a. 1/4 x 4 x 8 Marine Plywood pc. 15.00 500.00 7500.00

b. Coco Lumber bd.ft. 309.55 35.00 10834.25
c. Corrugated Roofing, Gauge 26 sq.m. 13.00 255.00 3315.00
d. 2" x 4" Door Hinges pc. 3.00 70.00 210.00
e. 2" x 3" Window Hinges pc. 8.00 41.00 328.00
f. Portland Cement bag 37.00 250.00 9250.00
g. Gravel 3/4 cu.m. 3.00 1262.33 3787.00
h. Sand cu.m. 2.00 1262.33 2524.67
i. Reinforcing Steel Bars Grade 40 kg. 95.82 37.50 3593.25
j. CHB Ordinary 4" pcs. 150.00 15.00 2250.00
k. Fascia Board ( 1/2 x 12" Marine Plywood ) l.m. 8.40 93.75 787.50
l. Ridge Roll l.m. 4.20 100.00 420.00
m. 20Watts Flourescent LF set 1.00 255.00 255.00
n. Duplex Convenience Outlet set 2.00 130.00 260.00
o. One Gang Switch set 1.00 95.00 95.00
p. Panel Board & cabinet set 1.00 1650.00 1650.00
q. #16 G.I Tie Wires kgs. 2.00 80.00 160.00
r. Miscellaneous (CWN, Drainage & Electrical Works) lot 1.00 8000.00 8000.00
Sub - Total for F.2 - As Evaluated 55,219.67

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 74,535.51
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 74,535.51
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 7,453.55
I.2 Contractor's Profit (CP) - As Evaluated 10% of G.2 7,453.55
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 4,099.45
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 4,099.45
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 86,088.51
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 86,088.51
Prepared by: Checked/Reviewed by:
MARCO BRIAN L. BRITON JUMEL B. REYES

Engineer II Engineer II
PART I - Facilities for the Engineer


Item no./Description : A.1.1(11) Provision of Furnitures/Fixtures, Equipment & Appliances for the Field Office for the Engineer
No. of
Designation No. of Hour/s Hourly Rate Amount
Person
A.1 Labor
Sub - Total for A.1 - As Submitted 0.00

A.2 Labor
Sub - Total for A.2 - As Evaluated 0.00

B.1 Equipment

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

C.1 Total (A.1 + B.1) - As Submitted 0.00
C.2 Total (A.2 + B.2) - As Evaluated 0.00
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. Monoblock Table pc. 1.00 1600.00 1,600.00

b. Monoblock Chair pcs. 4.00 450.00 1,800.00
c. Bulletin/Cork Board pc. 2.00 320.00 640.00
d. Miscellaneous Office Supplies lot 1.00 7000.00 7,000.00

F.2 Materials
a. Monoblock Table pc. 1.00 1600.00 1600.00

b. Monoblock Chair pcs. 4.00 450.00 1800.00
c. Bulletin/Cork Board pc. 2.00 320.00 640.00
d. Miscellaneous Office Supplies lot 1.00 7000.00 7000.00

J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 607.20
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 607.20



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

Unit of Measurement : each
No. of
Person
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

D.1 Output per hour - As Submitted = 1.00 each
D.2 Output per hour - As Evaluated = 1.00 each
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
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
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

Designation No. of Person No. of Hour/s Hourly Rate Amount
A.1 Labor
a. Construction Foreman
b. Skilled Laborers
c. Laborers
A.2 Labor
a. Construction Foreman
b. Skilled Laborers
c. Laborers

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 65.00 25.00 1,625.00

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 65.00 25.00 1,625.00


PART II - Other General Requirements


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

Designation No. of Person No. of Hour/s Hourly Rate Amount
A.1 Labor
a. Construction Foreman 1 4.00 101.45 405.80

b. Skilled Laborers 1 4.00 73.29 293.16
c. Laborers 2 4.00 56.46 451.68
A.2 Labor

b. Skilled Laborers 1 4.00 73.29 293.16
c. Laborers 2 4.00 56.46 451.68

B.1 Equipment

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. 1/2 x 4 x 8' marine plywood pc. 1.00 900.00 900.00

b. Good Lumber bd.ft. 41.00 60.00 2,460.00
c. Project Sign (Tarpaulin) sq.ft. 32.00 25.00 800.00
d. Miscelleaneous Items ( CWN ) lot 1 6000.00 6000.00

F.2 Materials
a. 1/2 x 4 x 8' marine plywood pc. 1.00 900.00 900.00

b. Good Lumber bd.ft. 41.00 60.00 2460.00
c. Project Sign (Tarpaulin) sq.ft. 32.00 25.00 800.00
d. Miscelleaneous Items lot 1.00 6000.00 6000.00

H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 15% of G.1 1,696.60
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 15% of G.2 1,696.60



FORM-POW-2015-01D-00
Item no./Description : B.7(2) Construction Safety and Health (PPE, Safety Personnel, Disinfection)
Total Man-
Designation No. of Person/s Daily Rate Amount (Php)
days
A.1 Labor
a. Safety Practitioner/Officer (Full Time) 1 1200 62.50 75,000.00
b. Health Personnel (Full Time First Aider) 1 1200 35.00 42,000.00
c. Saniatation Aide 1 1200 35.00 42,000.00

A.2 Labor
a. Safety Practitioner/Officer (Full Time) 1 1200 62.50 75,000.00
b. Health Personnel (Full Time First Aider) 1 1200 35.00 42,000.00
c. Saniatation Aide 1 1200 35.00 42,000.00

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 1200 9.79 11,753.42

b. Thermal Scanner (w/rechargeable battery) 1 1200 1.03 1,232.86
c. Power Sprayer w/ complete accessories 1 1200 3.47 4,166.67
Sub - Total for B.1 - As Submitted 17,152.95

B.2 Equipment
Rental Basis of the ff:
a. Portable Mist-Based Sanitation Tent 1 1200 9.79 11,753.42

b. Thermal Scanner (w/rechargeable battery) 1 1200 1.03 1,232.86
c. Power Sprayer w/ complete accessories 1 1200 3.47 4,166.67
Sub - Total for B.2 - As Evaluated 17,152.95

D.1 Output per hour - As Submitted = 1.00 l.s. 1.00
D.2 Output per hour - As Evaluated = 1.00 l.s. 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)

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) 14,486.75
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 14,486.75



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

No. of
Person
A.1 Labor

A.2 Labor

B.1 Equipment
a. (Not Exceed 1% of E.D.C. ) as per D.O. 197 Series of 2016 l.s. 1 37,000.00 37,000.00
( Service Truck, Low Bed Trailer )

B.2 Equipment
a. (Not Exceed 1% of E.D.C. ) as per D.O. 197 Series of 2016 l.s. 1 37,000.00 37,000.00
( Service Truck, Low Bed Trailer )

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 : 801(1) Removal of Structures and Obstruction

Output per hour : 1.00
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)
A.1 Labor

c. Unskilled Laborer 4 30.00 56.46 6,775.20

A.2 Labor


Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B.1 Equipment
Backhoe with breaker 1 25.00 1,998.10 49,952.50

Dump Truck 2 25.00 1,420.00 71,000.00
Minor Tools (10% of Labor Cost) 981.87

B.2 Equipment
Backhoe with breaker 1 25.00 1,998.10 49,952.50

Dump Truck 2 25.00 1,420.00 71,000.00

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 disposal of surplus excavated material.

Part A - Earthworks

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

3
Unit of Measurement : m
A.1 Labor

b. Unskilled Laborer 3 1.00 56.46 169.38

A.2 Labor


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

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

B.2 Equipment
Backhoe ( 0.80 cu.m. ) 2 1.00 1,420.00 2,840.00

Dump Truck ( 12 cu.yd. ) 1 1.00 1,537.00 1,537.00

D.1 Output per hour - As Submitted = 20.00 cu.m.
D.2 Output per hour - As Evaluated = 20.00 cu.m.
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 )

3
A..1 Labor

b. Skilled Laborer 2 1.00 73.29 146.58
c. Unskilled Laborer 3 1.00 56.46 169.38

A..2 Labor


B.1 Equipment
a. Plate Compactor 1 0.50 123.00 61.50

Sub - Total for B.1 - As Submitted 103.24

B.2 Equipment
a. Plate Compactor 1 0.50 123.00 61.50

Sub - Total for B.2 - As Evaluated 103.24

F.1 Materials
a. Embankment Materials m3 1.25 180.33 225.42

(w/ 25% Shrinkage Factor)

F.2 Materials
a. Embankment Materials m3 1.25 180.33 225.42

(w/ 25% Shrinkage Factor)


Part A - Earthworks

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

3
A.1 Labor


A.2 Labor


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
= 0.27 cu.m.
D.2 Output per hour - As Evaluated
= 0.27 cu.m.
F.1 Materials
3
a. Gravel m 1.00 1,262.33 1262.33
b. Sand m3 0.50 1,262.33 631.17
c. Portland Cement bags 9.00 250.00 2,250.00

F.2 Materials
a. Gravel m3 1.00 1,262.33 1262.33

b. Sand m3 0.50 1,262.33 631.17
c. Portland Cement bags 9.00 250.00 2,250.00


PART B - Plain and Reinforced Concrete Works


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

Unit of Measurement : kg
Output per hour : 143.44 kg

A.1 Labor


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





Item No./Description : 902(1)b Reinforcing Steel (Deformed) Grade 60

Output per hour : 143.44 kg

A.1 Labor


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

F.1 Materials


F.2 Materials





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

2

A.1 Labor
Installation
Stripping

A.2 Labor
Installation
Stripping

Name and Capacity Quantity No. of Day/s Daily Rental Rate Amount (PhP)
B.1 Equipment
Minor Tools (10 % of Labor Cost) 65.22

B.2 Equipment

F.1 Materials
a. Ordinary Plywood - 3 uses pcs 0.347 700.00 80.97

b. Good Lumber - 3 uses bd ft 7.190 60.00 431.40
c. Assorted Common Wire Nails kg 0.21 80.00 16.64
d. Consumables (5% of Materials Cost) 26.45

F.2 Materials
a. Ordinary Plywood - 3 uses pcs 0.347 700.00 80.97

b. Good Lumber - 3 uses bd ft 7.190 60.00 431.40
c. Assorted Common Wire Nails kg 0.208 80.00 16.64
d. Consumables (5% of Materials Cost) 26.45




Item No./Description : 1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel), 100mm
2
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 = 3.825 sq.m.
D.2 Output per hour - As Evaluated = 3.825 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 1,262.33 55.54
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 1,262.33 55.54
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 1262.33 55.54
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 1262.33 55.54
e. #16 Tie wire kg 0.05 80.00 4.00


PART C - Finishing

Item No./Description : 1021(1)a Cement Floor Finish ( Plain )

2
A.1 Labor


A.2 Labor


B.1 Equipment
Power Throwel 1 1.00 310.00 310.00


B.2 Equipment
Power Throwel 1 1.00 310.00 310.00


F.1 Materials

F.2 Materials


PART C - Finishing

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

Unit of Measurement : m2

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 1,262.33 33.45

F.2 Materials
a. Cement bag 0.330 250.00 82.50

b. Sand cu.m 0.027 1,262.33 33.45


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

= 2.1 sq.m.
= 2.1 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 (5) Textured Finish

2

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 2.1 sq.m.
= 2.1 sq.m.
F.1 Materials
a. Rubberized floor paint gal 0.18 1,200.00 216.00

b. Consumables (5% of Materials Cost) 10.80

F.1 Materials
a. Rubberized floor paint gal 0.18 1,200.00 216.00



PART C - Finishing

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

2
A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 2.00 sq.m.
= 2.00 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) b2 Prepainted Metal Sheets (above 0.427mm) Rib Type Long Span
2

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

F.1 Materials
a. Curva type color roof, ga. 26x0.915m m2 1.05 370.00 388.50

b. Tekscrew pcs 10 6.00 60.00

F.2 Materials
a. Curva type color roof, ga. 26x0.915m m2 1.05 370.00 388.50

b. Tekscrew pcs 10 6.00 60.00


PART C - Finishing

Item No./Description : 1047 (1) Structural Steel


A.1 Labor
Fabrication
b. Skilled Laborer 2 112.00 73.29 16,416.96
Erection
a. Skilled Laborer 2 112.00 73.29 16,416.96
b. Unskilled Laborer 2 112.00 56.46 12,647.04

A.2 Labor
Fabrication
Erection
a. Skilled Laborer 2 112.00 73.29 16416.96

B.1 Equipment
a. Welding Machine 1 56.00 391.00 21,896.00

b. Cutting Outfit 1 56.00 45.45 2,545.20
Minor Tools (10 % of Labor Cost) 6,949.04

B.2 Equipment
a. Welding Machine 1 56.00 391.00 21,896.00

b. Cutting Outfit 1 56.00 45.45 2,545.20
Minor Tools (10 % of Labor Cost) 6,949.04

F.1 Materials
Side Cover (Court)
100x50x15x1.5mm C-Purlins kg 665.55 60.00 39,933.00
Prepainted Metal Sheet, Ga. 26, Rib Type sq.m. 111.00 295.00 32,745.00
Teckscrew pc. 1,101.00 3.00 3,303.00
Goal
G.I. Pipe 4" Sch. 40 kg 289.80 60.00 17388.00
G.I. Pipe 2" Sch. 40 kg 68.88 60.00 4132.80
ANGLE BAR 2"x2"x4.5mm kg 80.88 60.00 4852.80
ANGLE BAR 1.5"x1.5"x4.5mm kg 59.76 60.00 3585.60
FRP Baketball Goal and Ring sets 2.00 20,000.00 40000.00
Miscellanoues, Paints, Wheels, Padding lot 1.000 15,000.00 15000.00
Consumables (5% of Materials Cost) 4247.96

F.2 Materials
Side Cover (Court) kg 665.55 60.00 39933.00
100x50x15x1.5mm C-Purlins sq.m. 111.00 295.00 32745.00
Prepainted Metal Sheet, Ga. 26, Rib Type pc. 1101.00 3.00 3303.00
Teckscrew
Goal kg 289.80 60.00 17388.00
G.I. Pipe 4" Sch. 40 kg 68.88 60.00 4132.80
G.I. Pipe 2" Sch. 40 kg 80.88 60.00 4852.80
ANGLE BAR 2"x2"x4.5mm kg 59.76 60.00 3585.60
ANGLE BAR 1.5"x1.5"x4.5mm sets 2.00 20000.00 40000.00
FRP Baketball Goal and Ring lot 1.00 15000.00 15000.00
Miscellanoues, Paints, Wheels, Padding 4247.96
Consumables (5% of Materials Cost)


PART C - Finishing

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


A.1 Labor
Fabrication
Erection

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

B.2 Equipment

b. Cutting Outfit 1 0.25 45.45 11.36

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

F.2 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)


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(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)


A.1 Labor


A.2 Labor


B.1 Equipment

B.1 Equipment

F.1 Materials
a. 12mm dia x 6m-sag rod kg 1.05 37.88 39.77

F.2 Materials
a. 12mm dia x 6m-sag rod kg 1.05 37.88 39.77


PART C - Finishing

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

Output : 12.995

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 12.995 kg
= 12.995 kg
F.1 Materials
a. 16mmx12m Plain rod-cross bracing kg 1.05 37.88 39.77


F.2 Materials
a. 16mmx12m Plain rod-cross bracing kg 1.05 37.88 39.77



PART C - Finishing

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

Output : 1.00

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



PART C - Finishing

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

Unit of Measurement : l.s

A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

F.1 Materials
a. 20mmØ PVC conduit length 60.00 98.00 5,880.00

b. 25mmØ RSC conduit length 2.00 125.00 250.00
c. 20mmØ PVC adapter pc 121.00 15.00 1,815.00
d. 15mmØ locknut & bushing pr 121.00 8.00 968.00
e. 20mmØ locknut & bushing pr 4.00 10.00 40.00
f. utility box, deep type pc 1.00 35.00 35.00
g. junction box, deep type pc 14.00 29.00 406.00
h. 20mmØ entrance cap pc 1.00 54.00 54.00
i. 20mmØX2.4m ground rod pc 2.00 1,200.00 2,400.00

F.2 Materials
a. 20mmØ PVC conduit length 60.00 98.00 5,880.00

b. 25mmØ RSC conduit length 2.00 125.00 250.00
c. 20mmØ PVC adapter pc 121.00 15.00 1,815.00
d. 15mmØ locknut & bushing pr 121.00 8.00 968.00
e. 20mmØ locknut & bushing pr 4.00 10.00 40.00
f. utility box, deep type pc 1.00 35.00 35.00
g. junction box, deep type pc 14.00 29.00 406.00
h. 20mmØ entrance cap pc 1.00 54.00 54.00
i. 20mmØX2.4m ground rod pc 2.00 1,200.00 2,400.00


PART D - Electrical Works

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

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.: 1-15AT,SP, 240V, 3-30AT,50AF,2P,240V

1-60AT,100AF,2P,240V

F.2 Materials
Panelboard with Main & Branch Breakers set 1.00 15,000.00 15,000.00
Br.: 1-15AT,SP, 240V, 3-30AT,50AF,2P,240V

1-60AT,100AF,2P,240V




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


A.1 Labor


A.2 Labor


B.1 Equipment
Minor Tools (10% of Labor Cost) 1,109.76

B.2 Equipment
Minor Tools (10% of Labor Cost) 1,109.76

F.1 Materials
ELECTRIC WIRES 2.0 sq.mm., THW m 30.00 22.00 660.00

ELECTRIC WIRES 3.5 sq.mm., THW m 300.00 32.00 9,600.00
Two gang switch set 1.00 130.00 130.00
duplex C.O. grounding type, 15A, 230V set 14.00 420.00 5,880.00
KWHR meter round with base set 1.00 2,200.00 2,200.00
tape, bolts & nuts, mica tube, terminal lugs, JB cover, lot 1.00 3,000.00 3,000.00
clamps, screws and anchors
Consumables lot 1.00 8,000.00 8,000.00

F.2 Materials
ELECTRIC WIRES 2.0 sq.mm., THW m 30.00 22.00 660.00

Two gang switch set 1.00 130.00 130.00
duplex C.O. grounding type, 15A, 230V set 14.00 420.00 5,880.00
KWHR meter round with base set 1.00 2,200.00 2,200.00
tape, bolts & nuts, mica tube, terminal lugs, JB cover, lot 1.00 3,000.00 3,000.00
clamps, screws and anchors
Consumables lot 1.00 8,000.00 8,000.00



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


A.1 Labor


A.2 Labor


B.1 Equipment

B.2 Equipment

= 1.00 l.s.
= 1.00 l.s.
F.1 Materials
50W Flood light set 12.00 1,320.00 15,840.00

18watts downlight LED set 2.00 900.00 1,800.00
consumables lot 1.00 7,287 7,287
Sub - Total for F.1 - As Submitted 24,927

F.2 Materials
50W Flood light set 12.00 1,320.00 15,840.00

18watts downlight LED set 2.00 900.00 1,800.00
consumables lot 1.00 7,287 7,287
Sub - Total for F.2 - As Evaluated 24,927



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

QUANTITY: 1.00 l.s
A.1.1(11) Provision of Furnitures/Fixtures, Equipment & Appliances for the Field Office for the Engineer
QUANTITY: 1.00 l.s
A.1.4(1) Provision of Progress Photographs

QUANTITY: 150.00 each

QUANTITY: 1.00 l.s.

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

QUANTITY: 1.00 l.s.
QUANTITY: 1.00 l.s.
QUANTITY: 1.00 l.s.
QUANTITY: 67.04 cu.m.
LENGTH WIDTH DEPTH QUANTITY VOLUME UNIT

F-1 1.50 1.50 1.80 6.00 24.30 cu.m.
F-1 1.50 1.50 2.40 6.00 32.40 cu.m.
F-2 1.00 1.00 1.30 2.00 2.60 cu.m.
WF-1 5.00 0.50 0.60 1.00 1.50 cu.m.
WF-2 5.10 0.30 0.60 1.00 0.92 cu.m.
Bleacher Footing 50.70 0.70 0.15 1.00 5.32 cu.m.
TOTAL: 67.04 cu.m.

LENGTH WIDTH THICKNESS QUANTITY VOLUME

Stage stair 2.10 1.00 1.00 2.00 4.20 cu.m.
Court 31.00 16.00 0.30 1.00 148.80 cu.m.
TOTAL: 153.00 cu.m.
Stair
LENGTH AREA NO. OF STEPS QTY VOLUME UNIT

Stair 0.8 0.03 3 2 0.14 cu.m.
Landing 0.8 0.09 1 2 0.14 cu.m.
sub-total: 0.28 cu.m.
Page 24 of 55
BACK UP COMPUTATION
Footing and Slab on Fill
LENGTH (m.) WIDTH (m.) THICKNESS (m.) QTY VOLUME UNIT

F-1 1.50 1.50 0.40 12.00 10.80 cu.m.
F-2 1.00 1.00 0.30 2.00 0.60 cu.m.
WF-1 5.00 0.50 0.20 1.00 0.50 cu.m.
WF-2 5.10 0.30 0.20 1.00 0.31 cu.m.
Slab on Fill (court) 31.00 16.00 0.10 1.00 49.60 cu.m.
Bleacher 49.65 0.60 0.05 1.00 1.49 cu.m.
Bleacher Footing 49.65 0.70 0.15 1.00 5.21 cu.m.
total: 68.51 cu.m.
Columns
WIDTH DEPTH LENGTH QUANTITY VOLUME UNIT

C-1 0.45 0.45 7.1 6.00 8.63 cu.m.
C-1 0.45 0.45 6.5 6.00 7.90 cu.m.
C-2 0.3 0.3 3.7 2.00 0.67 cu.m.
Beams
WIDTH DEPTH LENGTH QUANTITY VOLUME UNIT

B-1 0.25 0.4 5.55 10 5.55 cu.m.
B-2 0.15 0.3 5.7 1 0.26 cu.m.
TOTAL QUANTITY: 2,542.88 kg
TOTAL QUANTITY: 3,825.08 kg
COLUMN FOOTING AND WALL FOOTING
Unit Weight
BAR Ø LENGTH QUANTITY PCS. FOR 6m No. Of Footing WEIGHT
(kg/m)
16mm Ø 2.00 8.00 3.00 1.578 12.00 340.85 kg
F-1
16mm Ø 2.00 8.00 3.00 1.578 12.00 340.85 kg
16mm Ø 1.00 5.00 1.00 1.578 2.00 18.94 kg
F-2
16mm Ø 1.00 5.00 1.00 1.578 2.00 18.94 kg
WF-1 (T) 12mm Ø 0.50 18.00 2.00 0.888 1.00 10.66 kg
WF-1 (L) 12mm Ø 5.00 3.00 3.00 0.888 1.00 15.98 kg
Bleacher (T) 10mm Ø 0.50 101.00 9.00 0.616 1.00 33.26 kg
Bleacher (L) 10mm Ø 49.65 5.00 42.00 0.616 1.00 155.23 kg
sub-total: Grade 60 719.58
Grade 40 215.13
COLUMN
Unit Weight
BAR Ø LENGTH QUANTITY PCS. FOR 6m No. of Column WEIGHT
(kg/m)
Vertical Bars 16mm 9 12 18.00 1.578 12 2045.09 kg
C-1
Ties 10mm 1.6 47 13.00 0.616 12 576.58 kg
Vertical Bars 16mm 4.6 4 4.00 1.578 2 75.74 kg
C-2
Ties 10mm 1 33 6.00 0.616 2 44.35 kg
sub-total: Grade 60 2,120.83
Grade 40 620.93
BEAMS & ROOF BEAMS
Unit Weight
BAR Ø NO. OF BARS LENGTH PCS. FOR 6m NO. OF BEAM WEIGHT
(kg/m)
Main Bar 16mm 8 6.9 10.00 1.578 10 946.80 kg
B-1
Stirrups 10mm 47 1.1 9.00 0.616 10 318.47 kg
Main Bar 16mm 4 6 4.00 1.578 1 37.87 kg
B-2
Stirrups 10mm 41 1 7.00 0.616 1 25.26 kg
sub-total: Grade 60 984.67
Grade 40 343.73
Page 25 of 55
BACK UP COMPUTATION
SLAB ON FILL
LENGTH Unit Weight

BAR Ø NO. OF BARS PCS. FOR 6m Quantity WEIGHT
(including (kg/m)
Short Direction 10mm 28 splicing)
36 168.00 0.616 1 620.93 kg
SOF ( court )
Long Direction 10mm 53 18.45 163.00 0.616 1 602.36 kg
Short Direction 10mm 126 0.6 13.00 0.616 1 48.05 kg
Bleacher
Long Direction 10mm 3.00 49.65 25.00 0.616 1 91.75 kg
sub-total: Grade 40 1,363.09
QUANTITY: 218.31 sq.m
COLUMN
QTY. WIDTH (m.) DEPTH(m.) HEIGHT AREA UNIT
C-1 6.00 0.45 0.45 7.10 76.68 sq.m
C-1 6.00 0.45 0.45 6.50 70.20 sq.m
C-2 2.00 0.30 0.30 3.70 8.88 sq.m
sub-total: 155.76 sq.m
BEAMS
QUANTITY LENGTH WIDTH DEPTH AREA UNIT
B-1 1.00 55.5 0.25 0.40 58.28 sq.m
B-2 1.00 5.7 0.15 0.30 4.28 sq.m
sub-total: 62.55 sq.m
QUANTITY: 79.51 sq.m.
LENGTH HEIGHT QUANTITY AREA UNIT

Stage stair 5.00 1.00 2.00 10.00 sq.m.
Bleacher 49.65 0.60 2.00 59.58 sq.m.
Bleacher 49.65 0.20 1.00 9.93 sq.m.
79.51 sq.m.
LENGTH HEIGHT QUANTITY AREA UNIT

Stage 6.00 2.50 1.00 15.00 sq.m.
15.00 sq.m.

AREA
SOF ( Court ) 496.00
SOF ( Stage ) 32.75
TOTAL: 528.75 sq.m.

AREA
4" CHB 159.02
6" CHB 30.00
TOTAL: 189.02 sq.m.

AREA UNIT
WALLS 189.02 sq.m.
COLUMNS 108.00 sq.m.
BEAM 1 72.15 sq.m.
BEAM 2 3.60 sq.m.
TOTAL: 372.77 sq.m.
Page 26 of 55
BACK UP COMPUTATION

SIZE AREA
SOF (Court) 16 x 31 496.00
SOF (Stage) 6x5 30.00
TOTAL: 526.00 sq.m.

SIZE ( G.I.
LENGTH NO PERIMETER AREA
PIPE )
75Ø x 5.5mm 46.00 6 0.24 66.24 sq.m.
TRUSS 1
25Ø x 3.4mm 46.00 6 0.08 22.08 sq.m.
37.5Ø x 3.7mm 12.00 5 0.12 7.20 sq.m.
STRUT
25Ø x 3.4mm 16.00 5 0.08 6.40 sq.m.
STAGE 100Ø x 6mm 5.50 2 0.32 3.52 sq.m.
C-PURLINS 150x50x25x1.5 1077.00 1 0.60 646.20 sq.m.
TOTAL: 751.64 sq.m.
1014 (1) b2 Prepainted Metal Sheets (above 0.427mm) Rib Type Long Span
QUANTITY: 582.78 sq. m.
SIZE AREA
COURT 17.3 x 31 536.30
STAGE 8.3 x 5.6 46.48
TOTAL: 582.78 sq.m.

QUANTITY: 4,414.60 kg
SIZE ( Angle
LENGTH NO. OF TRUSS kgs./m WEIGHT
Bar )
75Ø x 5.5mm 46.00 6 11.30 3118.80 kg
TRUSS 1
25Ø x 3.4mm 46.00 6 2.50 690.00 kg
37.5Ø x 3.7mm 12.00 5 4.05 243.00 kg
STRUT
25Ø x 3.4mm 16.00 5 2.50 200.00 kg
STAGE 100Ø x 6mm 5.50 2 14.80 162.80 kg
QUANTITY: 4414.60 kg

QUANTITY: 3,672.57 kg LENGTH
SIZE LENGTH kgs./m WEIGHT UNIT

150x50x25x1.5mm C-Purlins 992.00 3.41 3382.72 kg
150x50x25x1.5mm C-Purlins 85.00 3.41 289.85 kg
QUANTITY: 3,672.57 kg

QUANTITY: 48.00 each

QUANTITY: 348.90 kg
SIZE SETS QTY WEIGHT PER PC. UNIT

Gusset Plates 6mm thk
Truss 1 1 12.00 1.12 13.44 kg
Truss 2 ( stage ) 1 8.00 2.24 17.92 kg
Base Plate 400x400x20mm ( court ) 1 12.00 25.12 301.44 kg
Base Plate 250x250x10mm ( Stage ) 1 2.00 4.91 9.82 kg
Base Plate 200x200x10mm ( Stage ) 1 2.00 3.14 6.28 kg
TOTAL 348.90 kg

QUANTITY: 213.12 kg
kg
12mm diameter Sagrod 240.00 0.888 213.12 kg
QUANTITY: 213.12 kg
Page 27 of 55
BACK UP COMPUTATION

QUANTITY: 347.16 kg

16mm diameter Cross bracing 220.00 1.578 347.16 kg
QUANTITY: 347.16 kg

QUANTITY: 20.00 pcs
1100(10) Conduits, Boxes & Fittings (Conduit Works/ConduitRough-in)

QUANTITY: 1.00 l.s.

QUANTITY: 1.00 l.s.
1102 (1) Panelboard

Power Loadwith
Center
Main
Switchgear
& Branch Breakers
and Panelboards
QUANTITY: 1.00 l.s.

QUANTITY: 1.00 l.s.
Prepared by:
MARCO BRIAN L. BRITON

Engineer II
Page 28 of 55
UNIT COST ANALYSIS FOR AGGREGATES (SAND and GRAVEL)
Item Description : Aggregates

Assumed Quantity : 100.00 cu.m.
Source : Sariaya quarry
Project : LOCAL PROGRAM, Local Infrastructure Program, Buildings and Other Structures, Multipurpose/
Facilities, Construction of Multi-Purpose Building (Covered Court), Barangay Masin Norte,
Candelaria, Quezon
Candelaria Sta. K107+000.00 (POBLACION)
D
9.20 km
Terrain Condition : **With 5km free hauling distance
Flat/ Rolling, Paved : 4.20 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
4.20 km x 60 mins/hr
Time when loaded = = 7.75 mins
32.5 kph
Time when empty = = 5.31 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 = 1.81 mins
TOTAL CYCLE TIME = 19.87 mins/trip
No. of Dumptrucks Used: 1 Dumptruck

Capacity of Dumptruck : 10 cu.m
No. of trips for DT per 8.00 hr/day x 60 mins/hr
= = 24.00 trips/day
day 19.87 mins/trip
Dumptruck Daily Output = 10 cu.m/trip x 24.00 trips/day = 240.00 cu.m./day
No. of Dump Trucks Used = 1 DT x 240.00 cu.m./day = 240.00 cu.m./day
No. of Days of 100 cu.m.
= = 0.42 days
Dumptruck 240.00 cu.m./day
Equipment Used
(Rates per Day) (Days)
1 Dumptruck = 11360 x 0.42 = 4,733.33 Php
Sub Total = 4,733.33 Php
Hauling Cost 4,733.33 Php
= = 47.33 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 47.33 1,262.33
G-1 1,150.00 5.00 10.00 47.33 1,212.33
Filler Materials 515.00 5.00 10.00 47.33 577.33
Sand 1,200.00 5.00 10.00 47.33 1,262.33
Boulder 400.00 5.00 10.00 47.33 462.33
Common
118.00 5.00 10.00 47.33 180.33
Borrow
Prepared by: Checked/ Reviewed by:

MAP SHOWING THE SOURCE OF MATERIAL TO THE POINT OF REFERENCE (PROJECT SITE) L= 9.20 KM
MAP SHOWING DPWH QUEZON II DEO OFFICE TO THE POINT OF REFERENCE (PROJECT SITE) L= 28.9 KM
Prepared by: Checked by:


21dj0024 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

21dj0024 Pow

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

Department of Public Works and Highways

LOCAL PROGRAM, Local Infrastructure

Date: November 17, 2020

For : THE DISTRICT ENGINEER

LOCAL PROGRAM, Local Infrastructure Program, Buildings

Location of Project : Candelaria, Quezon

MARCO BRIAN L. BRITON

FAUSTINO MARK ANTHONY S. DE LA CRUZ

PROGRAM OF WORKS/BUDGET COST

Total 100.00% 3,826,052.47 100.00% 3,826,052.47

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

Date: November 17, 2020 3/55

PART I FACILITIES FOR THE ENGINEER

TOTAL OF PART II 333,031.17 333,031.17 8.71% 8.71%

803(1)a Structure Excavation ( Common soil ) 67.04 67.04 m

900(1)c1 Structural Concrete (Class A, 28 days) 91.80 91.80 m

C.2 Finishing Works FACILITIES FOR THE ENGINEER

APPROVED BUDGET FOR THE CONTRACT

PART I FACILITIES FOR THE ENGINEER

Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost

MARCO BRIAN L. BRITON FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN

Date: November 17, 2020 Page 8 of 55

APPROVED BUDGET FOR THE CONTRACT

Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost

MARCO BRIAN L. BRITON FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN

Date: November 17, 2020 Page 9 of 55

APPROVED BUDGET FOR THE CONTRACT

FACILITIES FOR THE ENGINEER

Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost

MARCO BRIAN L. BRITON FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN

Date: November 17, 2020 Page 10 of 55

APPROVED BUDGET FOR THE CONTRACT

FACILITIES FOR THE ENGINEER

Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost

MARCO BRIAN L. BRITON FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN

Date: November 17, 2020 Page 11 of 55

SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Preparation and Submission: Evaluation: Approval:

Prepared by: Checked/Submitted by: Evaluated by: Recommending Approval: Approved:

Date: November 17, 2020 12/55

DETAILED UNIT PRICE ANALYSIS (DUPA)

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

a. Construction Foreman 1 32.00 101.45 3,246.40

Sub - Total for A.1 - As Submitted 19,315.84

a. Construction Foreman 1 32.00 101.45 3,246.40

Sub - Total for A.2 - As Evaluated 19,315.84

Sub - Total for B.1 - As Submitted

Sub - Total for B.2 - As Evaluated

a. 1/4 x 4 x 8 Marine Plywood pc. 15.00 500.00 7,500.00

Sub - Total for F.1 - As Submitted 55,219.67

a. 1/4 x 4 x 8 Marine Plywood pc. 15.00 500.00 7500.00

Sub - Total for F.2 - As Evaluated 55,219.67

Prepared by: Checked/Reviewed by:

MARCO BRIAN L. BRITON JUMEL B. REYES

PART I - Facilities for the Engineer

DETAILED UNIT PRICE ANALYSIS (DUPA)

Sub - Total for A.1 - As Submitted 0.00

Sub - Total for A.2 - As Evaluated 0.00