REPUBLIC OF THE PHILIPPINES

PROVINCE OF LAGUNA
MUNICIPALITY OF LILIW
OFFICE OF THE MUNICIPAL ENGINEER
Liliw, Laguna

CONSTRUCTION/REHABILITATION OF LILIW RURAL HEALTH UNIT (BHW BUILDING)

BRGY. PAG-ASA, LILIW, LAGUNA
POW NO:
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QUANTITY UNIT UNIT COST 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART I FACILITIES FOR THE ENGINEER
TOTAL OF PART I - - - - - - -
PART II OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 0.40% 2.00 each 7,936.00 370.22 - 8,306.22 4,153.11 25% 2,076.56 519.14 10,901.92
B.7 (1) Occupational Safety and Health Program 7.94% 3.00 month 8,088.96 76,813.44 79,872.31 164,774.71 54,924.90 8% 16,477.47 9,062.61 190,314.79
B.9 Mobilization / Demobilization 1.85% 1.00 l.s. - - 38,311.62 38,311.62 38,311.62 0% - 1,915.58 40,227.20
TOTAL OF PART II 16,024.96 77,183.66 118,183.93 211,392.55 18,554.03 11,497.33 241,443.91
CIVIL,
PART MECHANICAL,
III ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
801 (1) Removal of Structures and Obstruction 1.71% 1.00 l.s. - 32,491.68 2,961.76 35,453.44 35,453.44 25% 8,863.36 2,215.84 46,532.64
803 (1) a Structure Excavation (Common Soil) 0.18% 16.22 cu.m. - 189.76 3,569.35 3,759.11 231.72 25% 939.78 234.94 4,933.83
TOTAL OF PART A - 32,681.44 6,531.11 39,212.55 9,803.14 2,449.81 51,465.49
PART B PLAIN AND REINFORCED CONCRETE WORKS
900 (1) c1 Structural Concrete (Class A, 28 days) 12.77% 32.75 cu.m. 253,758.75 4,460.06 6,986.76 265,205.57 8,098.55 25% 66,301.47 16,575.37 348,082.41
902 (1) a Reinforcing Steel (Deformed, Grade 40) 19.13% 6,804.36 kg 332,256.90 45,473.79 19,575.89 397,306.58 58.39 25% 99,343.66 24,835.91 521,486.15
903 (2) Formworks and Falseworks 4.39% 112.97 sq.m. 65,452.69 15,274.10 10,484.00 91,210.80 807.36 25% 22,802.70 5,700.67 119,714.17
TOTAL OF PART B 651,468.35 65,207.95 37,046.65 753,722.95 188,447.83 47,111.96 989,282.73
PART C FINISHINGS AND OTHER CIVIL WORKS
C.1 Termite Control Works
C.2 Masonry Works
1046 (2) a2 CHB Non Load Bearing (including Reinforcing Steel), 150 mm
10.00% 216.43 sq.m. 169,030.58 24,512.22 14,157.04 207,699.84 959.67 25% 51,925.50 12,981.38 272,606.72
C.3 Fabricated Materials
1008 (1) a Aluminum Glass Windows (Sliding Type) 1.41% 8.40 sq.m. 24,225.60 4,652.43 465.27 29,343.30 3,493.25 25% 7,335.89 1,833.97 38,513.16
1010 (2) a Doors (Flush) 0.26% 4.00 sq.m. 2,760.00 2,492.38 249.27 5,501.64 1,375.41 25% 1,375.40 343.84 7,220.88
1043 (2) PVC Doors and Frames 0.00% 1.00 pcs 2,400.00 199.39 19.94 2,619.33 2,619.33 25% 654.83 163.71 3,437.87
C.4 Finishing Works
1003 (1) a1 Ceiling (45mm, Metal Frame, Fiber Cement Board) 2.35% 47.36 sq.m. 38,435.01 9,457.52 945.58 48,838.11 1,031.21 25% 12,209.41 3,052.35 64,099.87
1018 (1) Glazed Tiles and Trims 3.90% 65.00 sq.m. 47,007.35 30,816.67 3,082.13 80,906.15 1,244.71 25% 20,226.70 5,056.35 106,189.20
1027 (1) Cement Plaster Finish 5.91% 700.08 sq.m. 78,549.31 40,186.24 4,017.00 122,752.55 175.34 25% 30,684.64 7,672.91 161,110.10
C.5 Painting Works
1032 (1) a Painting Works (Masonry/Concrete) 5.40% 426.88 sq.m. 53,394.13 53,359.98 5,336.00 112,090.11 262.58 25% 28,024.66 7,005.10 147,119.88
 C.6 Roof Framing and Roofing Works
1014 (1) b1 Prepainted Metal Sheets (above 0.427 mm, Corrugated Type, Long1.45%Span) 47.36 sq.m. 23,829.66 5,662.67 566.12 30,058.44 634.68 25% 7514.6112 1,878.77 39,451.83
1013 (2) a2 Fabricated Metal Roofing Accessory (gauge 26, Flashings) 1.12% 100.00 l.m. 21,105.00 1,993.90 199.10 23,298.00 232.98 25% 5,825.00 1,456.00 30,579.00
1047 (2) a Structural Steel (Trusses) 2.25% 663.00 kg 34,217.43 3,711.86 8,865.25 46,794.54 70.58 25% 11,701.95 2,923.83 61,420.32
1047 (2) b Structural Steel (Purlins) 5.76% 1,836.80 kg 95,403.39 8,305.50 15,903.52 119,612.42 65.12 25% 29,903.10 7,475.78 156,991.30
TOTAL OF PART C 736,603.56 187,336.52 57,496.39 981,436.47 207,381.69 51,843.98 1,240,662.15
PART D PLUMBING AND SANITARY WORKS
1001 (8) Sewer Line Works 1.27% 1.00 l.s. 5,248.00 19,239.12 1,923.91 26,411.03 26,411.03 25% 6,602.75 1,650.69 34,664.47
1001(11) Septic Vault 0.00% 1.00 l.s. 60,000.00 10,644.96 1,064.50 71,709.46 71,709.46 25% 4,291.79 - 76,001.25
1002 (24) Cold Water Lines 1.55% 1.00 l.s. 10,350.00 19,857.60 1,985.76 32,193.36 32,193.36 25% 1,650.69 34,664.47 68,508.52
1001 (9) Storm Drainage and Downspout 1.06% 1.00 l.s. 11,037.60 9,928.80 992.88 21,959.28 21,959.28 25% 34,664.47 - 56,623.75
1002 (4) Plumbing Fixtures 1.48% 1.00 l.s. 19,741.00 9,928.80 992.88 30,662.68 30,662.68 25% 34,664.47 - 65,327.15
1001 (5) a Catch Basin (Concrete) 0.35% 3.00 each 6,159.75 1,037.64 103.77 7,301.16 2,433.72 25% - - 7,301.16
TOTAL OF PART D 211,536.35 78,579.96 7,858.00 190,236.97 81,874.17 36,315.16 308,426.30
PART E ELECTRICAL WORKS
1100 (10) Conduits, Boxes, & Fittings (Conduit Works/Conduit Rough-in) 1.41% 1.00 l.s. 27,130.00 1,985.76 198.58 29,314.34 29,314.34 25% 7,328.58 1,832.15 38,475.07
1101 (33) Wires and Wiring Devices 3.63% 1.00 l.s. 71,030.40 3,971.52 397.15 75,399.07 75,399.07 25% 18,849.77 4,712.44 98,961.28
1102 (1) Panelboard with Main & Branch Breakers 0.59% 1.00 l.s. 10,000.00 1,985.76 198.58 12,184.34 12,184.34 25% 3,046.08 761.52 15,991.94
1103 (1) Lighting Fixtures and Lamps 0.47% 1.00 l.s. 7,600.00 1,985.76 198.58 9,784.34 9,784.34 25% 2,446.08 611.52 12,841.94
TOTAL OF PART E 115,760.40 9,928.80 992.89 126,682.09 31,670.51 7,917.63 166,270.23
GRAND TOTAL 100.00% 2,997,550.83

POW NO: say 3,000,000.00

Prepared by: Noted by: Approved by:

ENGR. ANNABEL C. CONDE ENGR. MARK ZEUS P. BORGOÑOS HON. ILDEFONSO D. MONLEON
MUNICIPAL ENGINEER MPDC/PMC-CHAIRMAN MUNICIPAL MAYOR