2sty 4CL Esperanza Is

Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

PANGASINAN 3RD
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE I
Tumana, Rosales, Pangasinan
INDIVIDUAL PROJECT PROFILE

1 . Name of Project : CONSTRUCTION OF TWO (2) STOREY FOUR (4) CLASSROOM SCHOOL
BUILDING
2 . Location of Contract : Esperanza Integrated School, Sison, Pangasinan
3 . Brief Description of the Project : Construction of Two (2) Storey Four (4) Classroom School Building
with Permits and Clearances Cost, Demolition Cost; 9.50m x 23.00m; Floor tiles at 3 CL
Window and Corridor at 2/F Grilles ; Total Floor Area - 437.00m²; 1.00 m Embankment )
4 . Approved Budget for the Contract : Php 9,836,063.68
5 . Source of Fund : BEFF CY 2017
6 . No. of Calendar Days to Complete : 160 CD
7 . Expected Date to Commence Work :
Item of Work Description Quantity Unit

PART A FACILITIES FOR THE ENGINEER
A. 1. 1. Offices and Laboratory for the Engineer
A.1.1(8) Provision of Field Office for the Engineer (Rental Basis) 5.33 month
PART B OTHER GENERAL REQUIREMENTS
B.3 Permits and Clearances 1.00 L.S.
B.5 Project Billboard/Signboard 3.00 each
B.7 Occupational Safety and Health Program 5.33 month
B.9 Mobilization/Demobilization 1.00 L.S.
PART III CIVIL, MECHANICAL, ELECTRICAL AND
PART A EARTHWORKS
801(1) Removal of Structures and Obstructions 1.00 L.S.
803(1)a Structure Excavation (Common Soil) 196.98 m³
804(1)a Embankment from Structure Excavation 105.37 m³
804(1)b Embankment from Borrow 269.15 m³
804(4) Gravel Fill 33.92 m³
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days) 153.74 m³
902(1)a1 Reinforcing Steel (Deformed, Grade 40) 28,343.22 kgs.
903(2) Formworks and Falseworks 960.52 m²
PART C FINISHINGS AND OTHER CIVIL WORKS
C.1 Termite Control Works
1000(1) Soil Poisoning 115.60 lit
C.2 Masonry Works
1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel; 100mm) 129.91 m²
1046(2)a2 CHB Non-Load Bearing (including Reinforcing Steel; 150mm) 450.38 m²
C.3 Fabricated Materials
1004(2)a Finishing Hardware (Locksets) 20.00 set
1004(2)g Finishing Hardware (Hinges) 80.00 set
1005(1) Residential Casement (Steel Window) 48.96 m²
1005(5) Grille (Window and Corridor at 2/F) 76.30
1010(4) Wooden Doors 1.00 L.S.
C.4 Finishing Works
1003(1)a1 Ceiling (4.5mm Fiber Cement Board on Metal Frame with Air Vent) 237.86 m²
1003(17) Carpentry and Joinery Works (Blackboard) 1.00 L.S.
1018(1) Glazed Tiles and Trims 71.55 m²
1018(2) Unglazed Tiles 209.05 m²
1021(1)c Plain Cement Finish with Floor Hardener 424.17 m²
1027(1) Plain Cement Plaster Finish 1,833.62 m²
1038(1) Reflective Insulation 315.48 m²
1053(3)a1 38mm dia. G.I.Pipe Railing 33.00 m
1053(3)a2 50mm dia. G.I.Pipe Handrail Fully Welded on Vertical Railing on 19mm bar
73.42
Stiffener m
C.5 Painting Works
1032(1)a Painting Works (Masonry/Concrete) 1,997.26 m²
1032(1)b Painting Works (Wood) 104.49 m²
1032(1)c Painting Works (Steel) 50.14 m²
C.6 Roof Framing and Roofing Works
1003(11)a1 Fiber Cement Fascia Board 47.80 m
1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.5mm thk. 315.48 m²
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll) 23.90 m
1013(2)b Fabricated Metal Roofing Accessory (Flashing) 26.21 m
1013(2)c Fabricated Metal Roofing Accessory (Gutter) 47.80 m
1047(2)a Structural Steel (Trusses) 2,271.38 kg
1047(2)b Structural Steel (Purlins) 3,687.15 kg
PANGASINAN 3RD
REGIONAL OFFICE I
INDIVIDUAL PROJECT PROFILE

1 . Name of Project : CONSTRUCTION OF TWO (2) STOREY FOUR (4) CLASSROOM SCHOOL
BUILDING
2 . Location of Contract : Esperanza Integrated School, Sison, Pangasinan
3 . Brief Description of the Project : Construction of Two (2) Storey Four (4) Classroom School Building
4 . Approved Budget for the Contract : Php 9,836,063.68
5 . Source of Fund : BEFF CY 2017
6 . No. of Calendar Days to Complete : 160 CD
7 . Expected Date to Commence Work :
Item of Work Description Quantity Unit

1047(6) Metal Structure Accessories (Steel Plates) 277.47 kg
1047(7)b Metal Structure Accessories (Sagrods) 101.34 kg
1047(4) Metal Structure Accessories (Crossbracing) 214.42 kg
1047(3)c Metal Structure Accessories (Turnbuckle) 18.00 pc
1047(1) Structural Steel (Fire Escape) 1.00 L.S.
C.7 Sanitary/Plumbing Works
1001(6)a Catch Basin 12.00 each
1001(8) Sewer Line Works 1.00 L.S.
1001(9) Storm Drainage and Downspout 1.00 L.S.
1002(8) Plumbing Fixtures 1.00 L.S.
1002(28) Cold Water Lines 1.00 L.S.
PART D ELECTRICAL
1100(30) Conduits, Boxes and Fittings 1.00 L.S.
1101(42) Wires and Wiring Devices 1.00 L.S.
1102(27) Panel Load Center, Switch Gear and Panelboards 1.00 L.S.
1103(1) Lighting Fixtures 1.00 L.S.
PART E MECHANICAL WORKS
1202(1) Automatic Water Sprinkler System 1.00 L.S.
1208(1) Fire Alarm System 1.00 L.S.
8 . Minimum Equipment Requirement : Assorted Minor Tools,Backhoe(0.80m³),Dump Truck(12yd³),Plate Compactor(5hp),

Concrete Vibrator,Pumpcrete,One Bagger Mixer,Bar Cutter Single Phase,Bar Bender,
H-Frame 1.7 m x 1.2m set,Shoring Jack 3.8 m full extension,Adjustable U-head Jack,
Adjustable Base Jack,1-1/2"GI Pipex6.0m,1-1/2"GI Pipex3.0m,1-1/2"GI Pipex4.0m,
1-1/2" GI Pipe x 1.0 m,Tie Rodx0.60m,Round Wing Nut,Welding Machine,Cutting
Outfit,
9 . Authorized DPWH Representative : To accompany contractors for site inspection

MARBEN E. NICOLAS
Submitted by:
JONATHAN B. RAMOS
Engineer II
Chief, Planning and Design Section
PANGASINAN 3RD
REGIONAL OFFICE I
D.O. No. 05 , Series of 2016
CONSTRUCTION OF TWO (2) STOREY FOUR (4) CLASSROOM SCHOOL BUILDING
Esperanza Integrated School, Sison, Pangasinan
APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 160 CD
TOTAL
QUANTIT ESTIMATED MARK-UPS in PERCENT TOTAL MARK-UP
ITEM NO. DESCRIPTION UNIT VAT INDIRECT TOTAL COST UNIT COST
Y DIRECT COST OCM PROFIT % VALUE
COST
(9) (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8)
(5) x (8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
A.1.1(8) Provision of Field Office for the Engineer (Rental Basis) 5.33 month 138,666.67 0.00% 8.00% 8.00% 11,093.33 7,488.00 18,581.33 157,248.00 29,484.00
TOTAL OF PART A 157,248.00

B.3 Permits and Clearances 1.00 L.S. 97,635.46 0.00% 0.00% 0.00% - 4,881.77 4,881.77 102,517.24 102,517.24
B.5 Project Billboard/Signboard 3.00 each 12,463.86 12.00% 8.00% 20.00% 2,492.77 747.83 3,240.60 15,704.47 5,234.82
B.7 Occupational Safety and Health Program 5.33 month 123,641.33 0.00% 8.00% 8.00% 9,891.31 6,676.63 16,567.94 140,209.27 26,289.24
B.9 Mobilization/Demobilization 1.00 L.S. 55,828.36 0.00% 0.00% 0.00% - 2,791.42 2,791.42 58,619.77 58,619.77
TOTAL OF PART B 317,050.75
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
801(1) Removal of Structures and Obstructions 1.00 L.S. 82,851.91 0.00% 0.00% 0.00% - 4,142.60 4,142.60 86,994.50 86,994.50
803(1)a Structure Excavation (Common Soil) 196.98 m³ 45,013.67 12.00% 8.00% 20.00% 9,002.73 2,700.82 11,703.55 56,717.23 287.93
804(1)a Embankment from Structure Excavation 105.37 m³ 15,402.65 12.00% 8.00% 20.00% 3,080.53 924.16 4,004.69 19,407.34 184.18
804(1)b Embankment from Borrow 269.15 m³ 130,181.62 12.00% 8.00% 20.00% 26,036.32 7,810.90 33,847.22 164,028.84 609.43
804(4) Gravel Fill 33.92 m³ 29,588.16 12.00% 8.00% 20.00% 5,917.63 1,775.29 7,692.92 37,281.08 1,099.09
TOTAL OF PART A 364,429.00
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days) 153.74 m³ 623,046.66 12.00% 8.00% 20.00% 124,609.33 37,382.80 161,992.13 785,038.79 5,106.13
902(1)a1 Reinforcing Steel (Deformed, Grade 40) 28,343.22 kgs. 1,345,236.10 12.00% 8.00% 20.00% 269,047.22 80,714.17 349,761.39 1,694,997.48 59.80
903(2) Formworks and Falseworks 960.52 m² 401,542.06 12.00% 8.00% 20.00% 80,308.41 24,092.52 104,400.94 505,943.00 526.74
TOTAL OF PART B 2,985,979.27
1000(1) Soil Poisoning 115.60 lit 42,543.73 12.00% 8.00% 20.00% 8,508.75 2,552.62 11,061.37 53,605.10 463.71
Sub-Total C.1 53,605.10
C.2 Masonry Works
CHB Non-Load Bearing (including Reinforcing Steel;
1046(2)a1 129.91 m² 71,290.63 12.00% 8.00% 20.00% 14,258.13 4,277.44 18,535.56 89,826.19 691.45
100mm)
CHB Non-Load Bearing (including Reinforcing Steel;
1046(2)a2 450.38 m² 378,378.12 12.00% 8.00% 20.00% 75,675.62 22,702.69 98,378.31 476,756.43 1,058.56
150mm)
Sub-Total C.2 566,582.62
PANGASINAN 3RD
REGIONAL OFFICE I

TOTAL
COST
(9) (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8)
(5) x (8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
1004(2)a Finishing Hardware (Locksets) 20.00 set 13,000.00 12.00% 8.00% 20.00% 2,600.00 780.00 3,380.00 16,380.00 819.00
1004(2)g Finishing Hardware (Hinges) 80.00 set 5,200.00 12.00% 8.00% 20.00% 1,040.00 312.00 1,352.00 6,552.00 81.90
1005(1) Residential Casement (Steel Window) 48.96 m² 166,548.86 12.00% 8.00% 20.00% 33,309.77 9,992.93 43,302.70 209,851.57 4,286.18
1009(1)a Jalousie Window 24.05 m² 31,103.51 12.00% 8.00% 20.00% 6,220.70 1,866.21 8,086.91 39,190.42 1,629.54
1005(5) Grille (Window and Corridor at 2/F) 76.30 m² 73,206.97 12.00% 8.00% 20.00% 14,641.39 4,392.42 19,033.81 92,240.78 1,208.92
1010(4) Wooden Doors 1.00 L.S. 174,155.66 12.00% 8.00% 20.00% 34,831.13 10,449.34 45,280.47 219,436.13 219,436.13
Sub-Total C.3 583,650.90
C.4 Finishing Works
1003(1)a1 Ceiling (4.5mm Fiber Cement Board on Metal Frame with Air237.86
Vent) m² 226,638.83 12.00% 8.00% 20.00% 45,327.77 13,598.33 58,926.10 285,564.92 1,200.56
1003(17) Carpentry and Joinery Works (Blackboard) 1.00 L.S. 17,071.61 12.00% 8.00% 20.00% 3,414.32 1,024.30 4,438.62 21,510.23 21,510.23
1018(1) Glazed Tiles and Trims 71.55 m² 121,144.69 12.00% 8.00% 20.00% 24,228.94 7,268.68 31,497.62 152,642.31 2,133.37
1018(2) Unglazed Tiles 209.05 m² 331,938.79 12.00% 8.00% 20.00% 66,387.76 19,916.33 86,304.09 418,242.87 2,000.68
1021(1)c Plain Cement Finish with Floor Hardener 424.17 m² 116,827.82 12.00% 8.00% 20.00% 23,365.56 7,009.67 30,375.23 147,203.06 347.04
1027(1) Plain Cement Plaster Finish 1,833.62 m² 325,223.52 12.00% 8.00% 20.00% 65,044.70 19,513.41 84,558.11 409,781.63 223.48
1038(1) Reflective Insulation 315.48 m² 67,241.47 12.00% 8.00% 20.00% 13,448.29 4,034.49 17,482.78 84,724.25 268.56
1053(3)a1 38mm dia. G.I.Pipe Railing 33.00 m 16,474.15 12.00% 8.00% 20.00% 3,294.83 988.45 4,283.28 20,757.43 629.01
1053(3)a2 50mm dia. G.I.Pipe Handrail Fully Welded on Vertical Railing73.42
on 19mm barmStiffener 163,686.16 12.00% 8.00% 20.00% 32,737.23 9,821.17 42,558.40 206,244.56 2,809.11
Sub-Total C.4 1,746,671.27
C.5 Painting Works
1032(1)a Painting Works (Masonry/Concrete) 1,997.26 m² 595,405.46 12.00% 8.00% 20.00% 119,081.09 35,724.33 154,805.42 750,210.88 375.62
1032(1)b Painting Works (Wood) 104.49 m² 28,999.42 12.00% 8.00% 20.00% 5,799.88 1,739.96 7,539.85 36,539.26 349.69
1032(1)c Painting Works (Steel) 50.14 m² 15,991.11 12.00% 8.00% 20.00% 3,198.22 959.47 4,157.69 20,148.80 401.85
Sub-Total C.5 806,898.95
1003(11)a1 Fiber Cement Fascia Board 47.80 m 9,910.85 12.00% 8.00% 20.00% 1,982.17 594.65 2,576.82 12,487.67 261.25
1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.5mm thk. 315.48 m² 139,248.12 12.00% 8.00% 20.00% 27,849.62 8,354.89 36,204.51 175,452.63 556.15
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll) 23.90 m 5,438.16 12.00% 8.00% 20.00% 1,087.63 326.29 1,413.92 6,852.09 286.70
1013(2)b Fabricated Metal Roofing Accessory (Flashing) 26.21 m 5,963.78 12.00% 8.00% 20.00% 1,192.76 357.83 1,550.58 7,514.36 286.70
1013(2)c Fabricated Metal Roofing Accessory (Gutter) 47.80 m 16,029.04 12.00% 8.00% 20.00% 3,205.81 961.74 4,167.55 20,196.59 422.52
1047(2)a Structural Steel (Trusses) 2,271.38 kg 173,835.90 12.00% 8.00% 20.00% 34,767.18 10,430.15 45,197.33 219,033.23 96.43
1047(2)b Structural Steel (Purlins) 3,687.15 kg 266,355.37 12.00% 8.00% 20.00% 53,271.07 15,981.32 69,252.40 335,607.77 91.02
1047(6) Metal Structure Accessories (Steel Plates) 277.47 kg 19,125.57 12.00% 8.00% 20.00% 3,825.11 1,147.53 4,972.65 24,098.22 86.85
1047(7)b Metal Structure Accessories (Sagrods) 101.34 kg 4,584.66 12.00% 8.00% 20.00% 916.93 275.08 1,192.01 5,776.68 57.00
1047(4) Metal Structure Accessories (Crossbracing) 214.42 kg 11,301.20 12.00% 8.00% 20.00% 2,260.24 678.07 2,938.31 14,239.52 66.41
1047(3)c Metal Structure Accessories (Turnbuckle) 18.00 pc 3,775.26 12.00% 8.00% 20.00% 755.05 226.52 981.57 4,756.83 264.27
1047(1) Structural Steel (Fire Escape) 1.00 L.S. 102,789.13 12.00% 8.00% 20.00% 20,557.83 6,167.35 26,725.17 129,514.30 129,514.30
Sub-Total C.6 955,529.87
PANGASINAN 3RD
REGIONAL OFFICE I

TOTAL
COST
(9) (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8)
(5) x (8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
1001(6)a Catch Basin 12.00 each 10,620.50 12.00% 8.00% 20.00% 2,124.10 637.23 2,761.33 13,381.84 1,115.15
1001(8) Sewer Line Works 1.00 L.S. 23,398.44 12.00% 8.00% 20.00% 4,679.69 1,403.91 6,083.59 29,482.03 29,482.03
1001(9) Storm Drainage and Downspout 1.00 L.S. 60,638.99 12.00% 8.00% 20.00% 12,127.80 3,638.34 15,766.14 76,405.12 76,405.12
1002(8) Plumbing Fixtures 1.00 L.S. 282,689.16 12.00% 8.00% 20.00% 56,537.83 16,961.35 73,499.18 356,188.34 356,188.34
1002(28) Cold Water Lines 1.00 L.S. 4,385.07 12.00% 8.00% 20.00% 877.01 263.10 1,140.12 5,525.18 5,525.18
Sub-Total C.7 480,982.51
TOTAL OF PART C 5,193,921.21
PART D ELECTRICAL
1100(30) Conduits, Boxes and Fittings 1.00 L.S. 36,818.79 12.00% 8.00% 20.00% 7,363.76 2,209.13 9,572.88 46,391.67 46,391.67
1101(42) Wires and Wiring Devices 1.00 L.S. 64,679.66 12.00% 8.00% 20.00% 12,935.93 3,880.78 16,816.71 81,496.37 81,496.37
1102(27) Panel Load Center, Switch Gear and Panelboards 1.00 L.S. 25,594.39 12.00% 8.00% 20.00% 5,118.88 1,535.66 6,654.54 32,248.93 32,248.93
1103(1) Lighting Fixtures 1.00 L.S. 46,662.37 12.00% 8.00% 20.00% 9,332.47 2,799.74 12,132.22 58,794.59 58,794.59
TOTAL OF PART D 218,931.56
1202(1) Automatic Water Sprinkler System 1.00 L.S. 466,684.52 12.00% 8.00% 20.00% 93,336.90 28,001.07 121,337.98 588,022.50 588,022.50
1208(1) Fire Alarm System 1.00 L.S. 8,318.56 12.00% 8.00% 20.00% 1,663.71 499.11 2,162.83 10,481.39 10,481.39
TOTAL OF PART E 598,503.89
TOTAL OF PART III 9,361,764.93
TOTAL: NINE MILLION EIGHT HUNDRED THIRTY SIX THOUSAND SIXTY THREE AND 68/100 PESOS Php 9,836,063.68
Prepared By: Submitted by: APPROVED:
JONATHAN B. RAMOS ANDRES M. NICER EMMANUEL W. DIAZ, CESE

Engineer II Engineer IV OIC - Assistant Regional Director
OIC-Chief, Planning&Design Section Asst. District Engineer Concurrent District Engineer
PANGASINAN 3RD
REGIONAL OFFICE I
FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST
Project : CONSTRUCTION OF TWO (2) STOREY FOUR (4) CLASSROOM SCHOOL Appropriation : Php 9,885,491.14
BUILDING Source of Fund : BEFF CY 2017
Project ID : Target Start Date :
Location : Esperanza Integrated School, Sison, Pangasinan Total Project Duration : 160 CD
Project Description : Construction of Two (2) Storey Four (4) Classroom School Building
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part A Facilities for the Engineer 1.76% 138,666.67
Part B Other General Requirements 3.68% 289,569.02
Part III Civil, Mechanical, Electrical, and Sanitary/Plumbing Works
Part A Earthworks 3.85% 303,038.01
Part B Plain and Reinforced Concrete Works (PLS. SEE FORM POW-2015-01C-00) 30.10% 2,369,824.82
Part C Finishing and Other Civil Works 52.36% 4,122,159.69
Part D Electrical Works 2.21% 173,755.21
Part E Mechanical Works 6.03% 475,003.09
Total 100.00% 7,872,016.50
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 1,548,480.87 A. Total Direct Cost 7,872,016.50
2. Materials 5,695,450.38 B. OCM and Profit 1,495,663.19
3. Rental of Equipment 628,085.25 C. Value Added Tax 468,383.98
4. Provisional Sum/Daywork - D. Total Construction Cost 9,836,063.68
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 1,495,663.19 E. Eng'g & Administrative Overhead, 0.5% 49,427.46
6. Value Added Tax 468,383.98 F. RROW Acquisition -
7. EAO, 0.5% 49,427.46 G. Physical Reserved (Contingency) -
8. RROW Acquisition -
9. Physical Reserved (Contingency) -
10. TOTAL ESTIMATED COST 9,885,491.14 H. TOTAL ESTIMATED COST 9,885,491.14
Prepared by: Checked/Submitted by: Recommending Approval: APPROVED: CONCURRED:
RAMIL S. ISIT JONATHAN B. RAMOS ANDRES M. NICER EMMANUEL W. DIAZ, CESE Atty. DONATO D. BALDERAS, JR.
Architect II Engineer II Engineer IV OIC- Assistant Regional Director Schools Division Superintendent
Planning and Design Section Chief, Planning and Design Section Asst. District Engineer Concurrent District Engineer
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY % DIRECT COST
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT)
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED
5.33 month 138,666.67 26,000.00 29,484.00
A.1.1(8) Provision of Field Office for the Engineer (Rental Basis)
138,666.67
TOTAL OF PART A
1.00 L.S. 97,635.46 97,635.46 102,517.24
B.3 Permits and Clearances
3.00 each 12,463.86 4,154.62 5,234.82
B.5 Project Billboard/Signboard
5.33 month 123,641.33 23,182.75 26,289.24
B.7 Occupational Safety and Health Program
1.00 L.S. 55,828.36 55,828.36 58,619.77
B.9 Mobilization/Demobilization
289,569.02
TOTAL OF PART B
PART A EARTHWORKS
1.00 L.S. 82,851.91 82,851.91 86,994.50
801(1) Removal of Structures and Obstructions
196.98 m³ 45,013.67 228.52 287.93
803(1)a Structure Excavation (Common Soil)
105.37 m³ 15,402.65 146.18 184.18
804(1)a Embankment from Structure Excavation
269.15 m³ 130,181.62 483.68 609.43
804(1)b Embankment from Borrow
33.92 m³ 29,588.16 872.29 1,099.09
804(4) Gravel Fill
303,038.01
TOTAL OF PART A
153.74 m³ 623,046.66 4,052.48 5,106.13
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days)
28,343.22 kgs. 1,345,236.10 47.46 59.80
902(1)a1 Reinforcing Steel (Deformed, Grade 40)
960.52 m² 401,542.06 418.05 526.74
903(2) Formworks and Falseworks
2,369,824.82
TOTAL OF PART B
115.60 lit 42,543.73 368.03 463.71
1000(1) Soil Poisoning
42,543.73
Sub-Total C.1
C.2 Masonry Works
129.91 m² 71,290.63 548.77 691.45
1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel; 100mm)
450.38 m² 378,378.12 840.13 1,058.56
1046(2)a2 CHB Non-Load Bearing (including Reinforcing Steel; 150mm)
449,668.74
Sub-Total C.2
ITEMIZED BREAKDOWN

20.00 set 13,000.00 650.00 819.00
1004(2)a Finishing Hardware (Locksets)
80.00 set 5,200.00 65.00 81.90
1004(2)g Finishing Hardware (Hinges)
48.96 m² 166,548.86 3,401.73 4,286.18
1005(1) Residential Casement (Steel Window)
24.05 m² 31,103.51 1,293.29 -
1009(1)a Jalousie Window
76.30 m² 73,206.97 959.46 1,208.92
1005(5) Grille (Window and Corridor at 2/F)
1.00 L.S. 174,155.66 174,155.66 219,436.13
1010(4) Wooden Doors
463,215.00
Sub-Total C.3
C.4 Finishing Works
Ceiling (4.5mm Fiber Cement Board on Metal Frame with Air 237.86 m² 226,638.83 952.82 1,200.56
1003(1)a1
Vent)
1.00 L.S. 17,071.61 17,071.61 21,510.23
1003(17) Carpentry and Joinery Works (Blackboard)
71.55 m² 121,144.69 1,693.15 2,133.37
1018(1) Glazed Tiles and Trims
209.05 m² 331,938.79 1,587.84 2,000.68
1018(2) Unglazed Tiles
424.17 m² 116,827.82 275.43 347.04
1021(1)c Plain Cement Finish with Floor Hardener
1,833.62 m² 325,223.52 177.37 223.48
1027(1) Plain Cement Plaster Finish
315.48 m² 67,241.47 213.14 268.56
1038(1) Reflective Insulation
33.00 m 16,474.15 499.22 629.01
1053(3)a1 38mm dia. G.I.Pipe Railing
50mm dia. G.I.Pipe Handrail Fully Welded on Vertical Railing 73.42 m 163,686.16 2,229.45 2,809.11
1053(3)a2
on 19mm bar Stiffener
1,386,247.04
Sub-Total C.4
C.5 Painting Works
1,997.26 m² 595,405.46 298.11 375.62
1032(1)a Painting Works (Masonry/Concrete)
104.49 m² 28,999.42 277.53 349.69
1032(1)b Painting Works (Wood)
50.14 m² 15,991.11 318.93 401.85
1032(1)c Painting Works (Steel)
640,395.99
Sub-Total C.5
ITEMIZED BREAKDOWN
47.80 m 9,910.85 207.34 261.25
1003(11)a1 Fiber Cement Fascia Board
Prepainted Metal Sheets, Long Span, Corrugated, 0.5mm 315.48 m² 139,248.12 441.38 556.15
1014(1)b1
thk.
23.90 m 5,438.16 227.54 286.70
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll)
26.21 m 5,963.78 227.54 286.70
1013(2)b Fabricated Metal Roofing Accessory (Flashing)
47.80 m 16,029.04 335.34 422.52
1013(2)c Fabricated Metal Roofing Accessory (Gutter)
2,271.38 kg 173,835.90 76.53 96.43
1047(2)a Structural Steel (Trusses)
3,687.15 kg 266,355.37 72.24 91.02
1047(2)b Structural Steel (Purlins)
277.47 kg 19,125.57 68.93 86.85
1047(6) Metal Structure Accessories (Steel Plates)
101.34 kg 4,584.66 45.24 57.00
1047(7)b Metal Structure Accessories (Sagrods)
214.42 kg 11,301.20 52.71 66.41
1047(4) Metal Structure Accessories (Crossbracing)
18.00 pc 3,775.26 209.74 264.27
1047(3)c Metal Structure Accessories (Turnbuckle)
1.00 L.S. 102,789.13 102,789.13 129,514.30
1047(1) Structural Steel (Fire Escape)
758,357.04
Sub-Total C.6
12.00 each 10,620.50 885.04 1,115.15
1001(6)a Catch Basin
1.00 L.S. 23,398.44 23,398.44 29,482.03
1001(8) Sewer Line Works
1.00 L.S. 60,638.99 60,638.99 76,405.12
1001(9) Storm Drainage and Downspout
1.00 L.S. 282,689.16 282,689.16 356,188.34
1002(8) Plumbing Fixtures
1.00 L.S. 4,385.07 4,385.07 5,525.18
1002(28) Cold Water Lines
381,732.15
Sub-Total C.7
4,122,159.69
TOTAL OF PART C
PART D ELECTRICAL WORKS
1.00 L.S. 36,818.79 36,818.79 46,391.67
1100(30) Conduits, Boxes and Fittings
1.00 L.S. 64,679.66 64,679.66 81,496.37
1101(42) Wires and Wiring Devices
1.00 L.S. 25,594.39 25,594.39 32,248.93
1102(27) Panel Load Center, Switch Gear and Panelboards
1.00 L.S. 46,662.37 46,662.37 58,794.59
1103(1) Lighting Fixtures
173,755.21
TOTAL OF PART D
1.00 L.S. 466,684.52 466,684.52 588,022.50
1202(1) Automatic Water Sprinkler System
1.00 L.S. 8,318.56 8,318.56 10,481.39
1208(1) Fire Alarm System
475,003.09
TOTAL OF PART E
7,443,780.82
TOTAL OF PART III
7,872,016.50
GRAND TOTAL
FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT

Equipment Description Number of Equipment Description Number of
No. Capacity No. Capacity
Equipment Equipment
1 Assorted Minor Tools 1 31
2 Backhoe (0.80 m³) 0.80 m³ 1 32
3 Dump Truck (12 yd³) 12 yd³ 2 33
4 Plate Compactor (5 hp) 5 hp 1 34
5 Concrete Vibrator 2 35
6 Pumpcrete 1 36
7 One Bagger Mixer 1 37
8 Bar Cutter Single Phase 1 38
9 Bar Bender 1 39
10 H-Frame 1.7 m x 1.2m, set 40 40
11 Shoring Jack, 3.8 m full extension 62 41
12 Adjustable U-head Jack, 0.6m 80 42
13 Adjustable Base Jack, 0.6m 80 43
14 1-1/2" GI Pipe x 6.0 m 62 44
15 1-1/2" GI Pipe x 3.0 m 16 45
16 1-1/2" GI Pipe x 4.0 m 32 46
17 1-1/2" GI Pipe x 1.0 m 216 47
18 Tie Rod x 0.60m 278 48
19 Round Wing Nut 558 49
20 Minor Tools (10% of Labor Cost) 0 50
21 Cutting Outfit 1 51
52
53
54
55
56
57
58
59
60
SUB-TOTAL TOTAL 1436 SUB-TOTAL TOTAL 0
TOTAL 1,436
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 TOTAL % VALUE
A.1.1. Offices and Laboratory for the Engineer
As Submitted 1.60% 5.33 month 138,666.67 - - 138,666.67 8% 11,093.33 7,488.00 157,248.00
A.1.1(8) Provision of Field Office for the Engineer (Rental Basis)
As Evaluated
As Submitted 138,666.67 - 138,666.67 11,093.33 7,488.00 157,248.00
TOTAL OF PART A
As Evaluated
As Submitted 1.04% 1.00 L.S. 97,635.46 - - 97,635.46 0% - 4,881.77 102,517.24
B.3 Permits and Clearances
As Evaluated
As Submitted 0.16% 3.00 each 10,485.00 1,798.97 179.90 12,463.86 20% 2,492.77 747.83 15,704.47
B.5 Project Billboard/Signboard
As Evaluated
As Submitted 1.43% 5.33 month 118,048.16 5,593.17 - 123,641.33 8% 9,891.31 6,676.63 140,209.27
B.7 Occupational Safety and Health Program
As Evaluated
As Submitted 0.60% 1.00 L.S. - - 55,828.36 55,828.36 0% - 2,791.42 58,619.77
B.9 Mobilization/Demobilization
As Evaluated
As Submitted 226,168.62 7,392.14 56,008.25 289,569.02 12,384.08 15,097.65 317,050.75
TOTAL OF PART B
As Evaluated
PART A EARTHWORKS
As Submitted 0.88% 1.00 L.S. - 75,319.92 7,531.99 82,851.91 0% - 4,142.60 86,994.50
801(1) Removal of Structures and Obstructions
As Evaluated
As Submitted 0.58% 196.98 m³ - 1,731.45 43,282.22 45,013.67 20% 9,002.73 2,700.82 56,717.23
803(1)a Structure Excavation (Common Soil)
As Evaluated
As Submitted 0.20% 105.37 m³ - 1,882.53 13,520.13 15,402.65 20% 3,080.53 924.16 19,407.34
804(1)a Embankment from Structure Excavation
As Evaluated
As Submitted 1.67% 269.15 m³ 90,838.13 4,808.59 34,534.90 130,181.62 20% 26,036.32 7,810.90 164,028.84
804(1)b Embankment from Borrow
As Evaluated
As Submitted 0.38% 33.92 m³ 21,369.60 5,891.06 2,327.51 29,588.16 20% 5,917.63 1,775.29 37,281.08
804(4) Gravel Fill
As Evaluated
As Submitted 112,207.73 89,633.55 101,196.74 303,038.01 44,037.22 17,353.76 364,429.00
TOTAL OF PART A
As Evaluated
As Submitted 7.98% 153.74 m³ 575,004.06 15,758.39 32,284.22 623,046.66 20% 124,609.33 37,382.80 785,038.79
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days)
As Evaluated
As Submitted 17.23% 28343.22 kgs. 1,125,686.46 142,581.15 76,968.49 1,345,236.10 20% 269,047.22 80,714.17 1,694,997.48
902(1)a1 Reinforcing Steel (Deformed, Grade 40)
As Evaluated
As Submitted 5.14% 960.52 m² 176,500.59 135,906.75 89,134.72 401,542.06 20% 80,308.41 24,092.52 505,943.00
903(2) Formworks and Falseworks
As Evaluated
As Submitted 1,877,191.11 294,246.29 198,387.42 2,369,824.82 473,964.96 142,189.49 2,985,979.27
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.54% 115.60 lit 38,148.00 3,996.12 399.61 42,543.73 20% 8,508.75 2,552.62 53,605.10
1000(1) Soil Poisoning
As Evaluated
As Submitted 38,148.00 3,996.12 399.61 42,543.73 8,508.75 2,552.62 53,605.10
Sub-Total C.1
As Evaluated
C.2 Masonry Works
CHB Non-Load Bearing (including Reinforcing Steel; As Submitted 0.91% 129.91 m² 51,204.03 12,949.90 7,136.70 71,290.63 20% 14,258.13 4,277.44 89,826.19
1046(2)a1
100mm) As Evaluated
CHB Non-Load Bearing (including Reinforcing Steel; As Submitted 4.85% 450.38 m² 294,616.08 54,001.70 29,760.35 378,378.12 20% 75,675.62 22,702.69 476,756.43
1046(2)a2
150mm) As Evaluated
As Submitted 345,820.10 66,951.60 36,897.04 449,668.74 89,933.75 26,980.12 566,582.62
Sub-Total C.2
As Evaluated
As Submitted 0.17% 20.00 set 13,000.00 - - 13,000.00 20% 2,600.00 780.00 16,380.00
1004(2)a Finishing Hardware (Locksets)
As Evaluated
As Submitted 0.07% 80.00 set 5,200.00 - - 5,200.00 20% 1,040.00 312.00 6,552.00
1004(2)g Finishing Hardware (Hinges)
As Evaluated
As Submitted 2.13% 48.96 m² 95,104.80 40,778.24 30,665.82 166,548.86 20% 33,309.77 9,992.93 209,851.57
1005(1) Residential Casement (Steel Window)
As Evaluated

As Submitted 0.40% 24.05 m² 16,414.13 13,353.99 1,335.40 31,103.51 20% 6,220.70 1,866.21 39,190.42
1009(1)a Jalousie Window
As Evaluated
As Submitted 0.94% 76.30 m² 59,828.23 7,924.80 5,453.93 73,206.97 20% 14,641.39 4,392.42 92,240.78
1005(5) Grille (Window and Corridor at 2/F)
As Evaluated
As Submitted 2.23% 1.00 L.S. 138,075.00 32,800.60 3,280.06 174,155.66 20% 34,831.13 10,449.34 219,436.13
1010(4) Wooden Doors
As Evaluated
As Submitted 327,622.16 94,857.62 40,735.22 463,215.00 92,643.00 27,792.90 583,650.90
Sub-Total C.3
As Evaluated
C.4 Finishing Works
Ceiling (4.5mm Fiber Cement Board on Metal Frame with As Submitted 2.90% 237.86 m² 141,802.80 77,123.67 7,712.37 226,638.83 20% 45,327.77 13,598.33 285,564.92
1003(1)a1
Air Vent) As Evaluated
As Submitted 0.22% 1.00 L.S. 12,400.00 4,246.92 424.69 17,071.61 20% 3,414.32 1,024.30 21,510.23
1003(17) Carpentry and Joinery Works (Blackboard)
As Evaluated
As Submitted 1.55% 71.55 m² 68,717.93 47,660.69 4,766.07 121,144.69 20% 24,228.94 7,268.68 152,642.31
1018(1) Glazed Tiles and Trims
As Evaluated
As Submitted 4.25% 209.05 m² 224,714.90 97,476.26 9,747.63 331,938.79 20% 66,387.76 19,916.33 418,242.87
1018(2) Unglazed Tiles
As Evaluated
As Submitted 1.50% 424.17 m² 90,662.10 23,787.03 2,378.70 116,827.82 20% 23,365.56 7,009.67 147,203.06
1021(1)c Plain Cement Finish with Floor Hardener
As Evaluated
As Submitted 4.17% 1833.62 m² 169,518.17 141,550.32 14,155.03 325,223.52 20% 65,044.70 19,513.41 409,781.63
1027(1) Plain Cement Plaster Finish
As Evaluated
As Submitted 0.86% 315.48 m² 44,719.29 20,474.71 2,047.47 67,241.47 20% 13,448.29 4,034.49 84,724.25
1038(1) Reflective Insulation
As Evaluated
As Submitted 0.21% 33.00 m 13,783.77 984.83 1,705.55 16,474.15 20% 3,294.83 988.45 20,757.43
1053(3)a1 38mm dia. G.I.Pipe Railing
As Evaluated
As Submitted 2.10% 73.42 m 157,700.47 2,191.10 3,794.59 163,686.16 20% 32,737.23 9,821.17 206,244.56
1053(3)a2 50mm dia. G.I.Pipe Handrail Fully Welded on Vertical Railing on 19mm bar Stiffener
As Evaluated
As Submitted 924,019.42 415,495.51 46,732.10 1,386,247.04 277,249.41 83,174.82 1,746,671.27
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 7.63% 1997.26 m² 242,804.90 320,545.96 32,054.60 595,405.46 20% 119,081.09 35,724.33 750,210.88
1032(1)a Painting Works (Masonry/Concrete)
As Evaluated
As Submitted 0.37% 104.49 m² 8,502.87 18,633.22 1,863.32 28,999.42 20% 5,799.88 1,739.96 36,539.26
1032(1)b Painting Works (Wood)
As Evaluated
As Submitted 0.20% 50.14 m² 6,696.70 8,449.47 844.95 15,991.11 20% 3,198.22 959.47 20,148.80
1032(1)c Painting Works (Steel)
As Evaluated
As Submitted 258,004.47 347,628.65 34,762.87 640,395.99 128,079.20 38,423.76 806,898.95
Sub-Total C.5
As Evaluated
As Submitted 0.13% 47.80 m 9,084.39 751.32 75.13 9,910.85 20% 1,982.17 594.65 12,487.67
1003(11)a1 Fiber Cement Fascia Board
As Evaluated
As Submitted 1.78% 315.48 m² 108,044.01 28,367.37 2,836.74 139,248.12 20% 27,849.62 8,354.89 175,452.63
1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.5mm thk.
As Evaluated
As Submitted 0.07% 23.90 m 5,044.02 358.31 35.83 5,438.16 20% 1,087.63 326.29 6,852.09
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll)
As Evaluated
As Submitted 0.08% 26.21 m 5,531.54 392.94 39.29 5,963.78 20% 1,192.76 357.83 7,514.36
1013(2)b Fabricated Metal Roofing Accessory (Flashing)
As Evaluated
As Submitted 0.21% 47.80 m 15,361.01 607.30 60.73 16,029.04 20% 3,205.81 961.74 20,196.59
1013(2)c Fabricated Metal Roofing Accessory (Gutter)
As Evaluated
As Submitted 2.23% 2271.38 kg 133,807.56 9,574.91 30,453.43 173,835.90 20% 34,767.18 10,430.15 219,033.23
1047(2)a Structural Steel (Trusses)
As Evaluated
As Submitted 3.41% 3687.15 kg 220,675.93 12,546.91 33,132.54 266,355.37 20% 53,271.07 15,981.32 335,607.77
1047(2)b Structural Steel (Purlins)
As Evaluated
As Submitted 0.24% 277.47 kg 15,604.36 3,201.10 320.11 19,125.57 20% 3,825.11 1,147.53 24,098.22
1047(6) Metal Structure Accessories (Steel Plates)
As Evaluated
As Submitted 0.06% 101.34 kg 3,298.62 1,169.13 116.91 4,584.66 20% 916.93 275.08 5,776.68
1047(7)b Metal Structure Accessories (Sagrods)
As Evaluated
As Submitted 0.14% 214.42 kg 8,580.12 2,473.71 247.37 11,301.20 20% 2,260.24 678.07 14,239.52
1047(4) Metal Structure Accessories (Crossbracing)
As Evaluated
As Submitted 0.05% 18.00 pc 3,330.00 404.78 40.48 3,775.26 20% 755.05 226.52 4,756.83
1047(3)c Metal Structure Accessories (Turnbuckle)
As Evaluated
As Submitted 1.32% 1.00 L.S. 61,892.95 11,029.00 29,867.17 102,789.13 20% 20,557.83 6,167.35 129,514.30
1047(1) Structural Steel (Fire Escape)
As Evaluated
As Submitted 590,254.52 70,876.78 97,225.74 758,357.04 151,671.41 45,501.42 955,529.87
Sub-Total C.6
As Evaluated

As Submitted 0.14% 12.00 each 8,641.56 1,799.04 179.90 10,620.50 20% 2,124.10 637.23 13,381.84
1001(6)a Catch Basin
As Evaluated
As Submitted 0.30% 1.00 L.S. 17,649.00 5,226.76 522.68 23,398.44 20% 4,679.69 1,403.91 29,482.03
1001(8) Sewer Line Works
As Evaluated
As Submitted 0.78% 1.00 L.S. 44,679.00 14,509.08 1,450.91 60,638.99 20% 12,127.80 3,638.34 76,405.12
1001(9) Storm Drainage and Downspout
As Evaluated
As Submitted 3.62% 1.00 L.S. 225,957.40 51,574.32 5,157.43 282,689.16 20% 56,537.83 16,961.35 356,188.34
1002(8) Plumbing Fixtures
As Evaluated
As Submitted 0.06% 1.00 L.S. 3,717.72 606.68 60.67 4,385.07 20% 877.01 263.10 5,525.18
1002(28) Cold Water Lines
As Evaluated
As Submitted 300,644.68 73,715.88 7,371.59 381,732.15 76,346.43 22,903.93 480,982.51
Sub-Total C.7
As Evaluated
As Submitted 2,784,513.36 1,073,522.17 264,124.16 4,122,159.69 824,431.94 247,329.58 5,193,921.21
TOTAL OF PART C
As Evaluated
PART D ELECTRICAL
As Submitted 0.47% 1.00 L.S. 29,384.20 6,758.72 675.87 36,818.79 20% 7,363.76 2,209.13 46,391.67
1100(30) Conduits, Boxes and Fittings
As Evaluated
As Submitted 0.83% 1.00 L.S. 57,123.00 6,869.69 686.97 64,679.66 20% 12,935.93 3,880.78 81,496.37
1101(42) Wires and Wiring Devices
As Evaluated
As Submitted 0.33% 1.00 L.S. 24,259.70 1,213.36 121.34 25,594.39 20% 5,118.88 1,535.66 32,248.93
1102(27) Panel Load Center, Switch Gear and Panelboards
As Evaluated
As Submitted 0.60% 1.00 L.S. 39,166.00 6,814.88 681.49 46,662.37 20% 9,332.47 2,799.74 58,794.59
1103(1) Lighting Fixtures
As Evaluated
As Submitted 149,932.90 21,656.64 2,165.66 173,755.21 34,751.04 10,425.31 218,931.56
TOTAL OF PART D
As Evaluated
As Submitted 5.98% 1.00 L.S. 400,586.00 60,089.57 6,008.96 466,684.52 20% 93,336.90 28,001.07 588,022.50
1202(1) Automatic Water Sprinkler System
As Evaluated
As Submitted 0.11% 1.00 L.S. 6,184.00 1,940.51 194.05 8,318.56 20% 1,663.71 499.11 10,481.39
1208(1) Fire Alarm System
As Evaluated
As Submitted 406,770.00 62,030.08 6,203.01 475,003.09 95,000.62 28,500.19 598,503.89
TOTAL OF PART E
As Evaluated
As Submitted 5,330,615.09 1,541,088.73 572,077.00 7,443,780.82 1,472,185.78 445,798.33 9,361,764.93
TOTAL OF PART III
As Evaluated
As Submitted 100.00% 5,695,450.38 1,548,480.87 628,085.25 7,872,016.50 1,495,663.19 468,383.98 9,836,063.68
GRAND TOTAL
As Evaluated
DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM POW-2015-01D-00
Item No./Description : A.1.1(8) Provision of Field Office for the Engineer (Rental Basis)
Unit of Measurement : month
Output - As Submitted : 1.00
Output - As Evaluated :
Designation No. of Person/s No. of Month/s Rate Amount (Php)

A.1 Labor
-
Sub-Total for A.1 - As Submitted -
A.2 Labor
Sub-Total for A.2 - As Evaluated -

Name and Capacity No. of Unit/s No. of Month/s Rate Amount (Php)
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 -
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output - As Submitted 1.00
D.2 Output - As Evaluated
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted -
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated -
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
Provision of Field Office for the Engineer
1.00 26000.00 26,000.00
(Rental Basis)
Sub-Total for F.1 - As Submitted 26,000.00
F.2 Materials
Sub-Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 26,000.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated -
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted % of G.1 -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated % of G.2 -
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 2,080.00
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 -
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 1,404.00
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) -
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 29,484.00
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) -
Prepared by: Checked/Reviewed by:
RAMIL S. ISIT JONATHAN B. RAMOS

Architect II Engineer II
OIC-Chief, Planning&Design Section

Item No./Description : B.3 Permits and Clearances
Unit of Measurement : L.S.
Designation No. of Person/s No. of Hour/s Rate Amount (Php)

A.1 Labor
-
A.2 Labor

Name and Capacity No. of Unit/s No. of Hour/s Rate Amount (Php)
B.1 Equipment
-
B.2 Equipment

F.1 Materials
Fire Code Construction Tax L.S. 1.00 97335.46 97,335.46
Hot Works Clearance Fee L.S. 1.00 300.00 300.00
F.2 Materials

I.1 Contractor's Profit (CP) - As Submitted % of G.1 -
I.2 Contractor's Profit (CP) - As Evaluated % of G.2 -


Item No./Description : B.5 Project Billboard/Signboard
Unit of Measurement : each
Designation No. of Person/s No. of Hour/s Rate Amount (Php)

A.1 Labor
Foreman 1 4.00 65.55 262.18
Skilled Laborer 1 4.00 47.62 190.50
Unskilled Laborer 1 4.00 36.75 146.98
Sub-Total for A.1 - As Submitted 599.66
A.2 Labor

Name and Capacity No. of Unit/s No. of Hour/s Rate Amount (Php)
B.1 Equipment
Minor tools (10% of Labor Cost) 59.97 59.97
Sub-Total for B.1 - As Submitted 59.97

B.2 Equipment

C.1 Total (A.1 + B.1) - As Submitted 659.62
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 659.62
F.1 Materials
a. 8' x 8' Tarpaulin ft2 64.00 20.00 1,280.00
b. Good Lumber (Frames) bd-ft 48.00 45.00 2,160.00
c. Assorted Common Working Nails kg 1.00 55.00 55.00
F.2 Materials

H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 498.55
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 -
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 332.37
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 249.28


Item No./Description : B.7 Occupational Safety and Health Program
Unit of Measurement : month
Output per month - As Submitted : 1.00
Output per month - As Evaluated :
Designation No. of Person/s No. of Days/s Monthly Rate Amount (Php)

A.1 Labor
Safety Officer (Part Time) 1 2.00 524.36 1,048.72
Sub-Total for A.1 - As Submitted 1,048.72
A.2 Labor
-
Name and Capacity No. of Unit/s No. of Month/s Monthly Rate Amount (Php)
B.1 Equipment
-
B.2 Equipment
-
C.1 Total (A.1 + B.1) - As Submitted 1,048.72
D.1 Output per month - As Submitted 1.00
D.2 Output per month - As Evaluated -
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 1,048.72
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated
F.1 Materials
First Aid Kit l.s. 1 1000.00 166.67
Personal Protective Equipment(PPE)
Safety Helmet man-days 2013.00 0.25 503.25
Safety Gloves man-days 2013.00 2.77 5,576.01
Safety Shoes man-days 2013.00 7.67 15,439.71
Signages and Barricades
PPE Signage (4' x 8') set 1.00 506.37 84.40
Safety First (4' x 4') set 1.00 270.87 45.15
Warning Signs (2' x 3') sets 9.00 123.68 185.52
Caution Tape, 100ft roll 1.00 800.00 133.33
F.2 Materials
-


Item No./Description : B.9 Mobilization/Demobilization
Designation No. of Person/s No. of Month/s Monthly Rate Amount (Php)

A.1 Labor
-
A.2 Labor
-
B.1 Equipment
Mobilization/ Demobilization (0.75% of Civil Works) 55,828.36
Sub-Total for B.1 - As Submitted 55,828.36
B.2 Equipment
-
F.1 Materials
-
Sub-Total for F.1 - As Submitted -
F.2 Materials
-


Item No./Description : 801(1) Removal of Structures and Obstructions
Designation No. of Person/s No. of Month/s Monthly Rate Amount (Php)

A.1 Labor
Laborer 12 170.79 36.75 75,319.92
A.2 Labor
-
B.1 Equipment
Minor Tools (10% of Labor Cost) 7,531.99
B.2 Equipment
-
F.1 Materials
-
F.2 Materials
-


Item No./Description : 803(1)a Structure Excavation (Common Soil)
Unit of Measurement : m³
Output per hour - As Submitted : 20.00
Output per hour - As Evaluated :
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (Php)

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (Php)
B.1 Equipment
Backhoe (0.80 m³) 1 1 1537.00 1,537.00
Dump Truck (12 yd³) 2 1 1420.00 2,840.00
Minor Tools (10% of Labor Cost) 17.58
B.2 Equipment
-
D.1 Output per hour - As Submitted 20.00
D.2 Output per hour - As Evaluated -
F.1 Materials
Excavation of Column Footing, WF and FB m³ 1.00 0.00 -
F.2 Materials
-
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 228.52
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 287.93


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
Plate Compactor (5 hp) 1 0.75 123.00 92.25
Backhoe (0.80 m3) 1 0.75 1537.00 1,152.75
B.2 Equipment
-
F.1 Materials
Backfilling of Excavated Materials m³ 1.00 0.00 -
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
Plate Compactor (5 hp) 1 0.75 123.00 92.25
Backhoe (0.80 m3) 1 0.75 1537.00 1,152.75
B.2 Equipment
-
F.1 Materials
Embankment from Borrow
m³ 1.25 270.00 337.50
(w/ 25% Shrinkage Factor)
Sub-Total for F.1 - As Submitted 337.50
F.2 Materials
-


Item No./Description : 804(4) Gravel Fill

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
Plate Compactor 1 0.5 123.00 61.50
B.2 Equipment
-
F.1 Materials
Gravel Bedding - G1 (w/ 5% Shrinkage Factor) m³ 1.05 600.00 630.00
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
Concrete Vibrator 2 1 91.25 182.50
Pumpcrete 1 0.27 2076.00 560.52
B.2 Equipment
-
F.1 Materials
Ready Mix Concrete, Class A, 28 days m³ 1.00 3740.00 3,740.00
F.2 Materials
-


Item No./Description : 902(1)a1 Reinforcing Steel (Deformed, Grade 40)
Unit of Measurement : kgs.

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
Bar Cutter Single Phase 1 0.50 219.75 109.88
Bar Bender 1 0.50 351.50 175.75
B.2 Equipment
-
F.1 Materials
Deformed Reinforcing Steel (Grade 60/Grade 40) kgs 1.00 37.00 37.00
#16 Tie Wire, 150m/roll kgs 0.015 55.00 0.83
Consumables (5% of Materials Cost) 1.89
F.2 Materials
-


Item No./Description : 903(2) Formworks and Falseworks
Unit of Measurement : m²

A.1 Labor
Installation and Stripping
Foreman 1 1.56 65.55 102.26
A.2 Labor
-
B.1 Equipment
Area = 205.01 m2
H-Frame 1.7 m x 1.2m, set 40 14 6.08 3,404.80
2 pcs H-frames
4 pcs diagonal cross braces
4 pcs horizontal braces
8 pcs joint pins
Shoring Jack, 3.8 m full extension 62 14 4.50 3,906.00
Adjustable U-head Jack, 0.6m 80 14 0.85 952.00
Adjustable Base Jack, 0.6m 80 14 0.85 952.00
1-1/2" GI Pipe x 6.0 m 62 14 2.50 2,170.00
1-1/2" GI Pipe x 3.0 m 16 14 1.25 280.00
1-1/2" GI Pipe x 4.0 m 32 14 1.75 784.00
1-1/2" GI Pipe x 1.0 m 216 14 0.50 1,512.00
Tie Rod x 0.60m 278 14 1.00 3,892.00
Round Wing Nut 558 14 0.15 1,171.80
B.2 Equipment
-
C.1 Sub Total (B.1/Area) - As Submitted 92.80
C.2 Sub Total (B.2/Area) - As Evaluated -
E.1 Direct Unit Cost (C.1 +A.1/D.1) - As Submitted 234.29
E.2 Direct Unit Cost (C.2 + A.2/D.2) - As Evaluated
F.1 Materials
Phenolic Board (0.019 x 1.2 x 2.4) - 4 uses pc 0.347 300.00 104.10
Good Lumber - 3 uses bd ft 4.727 15.00 70.91
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
One-bagger mixer 1 1.00 172.00 172.00
B.2 Equipment
-
F.1 Materials
CHB 4" thk. (100mm) pcs 13.00 10.00 130.00
Portland Cement bags 0.525 240.00 126.00
Sand cu.m. 0.044 500.00 22.00
Reinforcing Steel kgs 3.240 35.00 113.40
#16 G.I. Tie Wire kgs 0.050 55.00 2.75
F.2 Materials
-


Item No./Description : 1000(1) Soil Poisoning
Unit of Measurement : lit

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
Minor Tools (10% of Labor Cost) 18.67 18.67
B.2 Equipment
-
F.1 Materials
Soil Poisoning lit. 1.00 330.00 330.00
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
One-bagger mixer 1 1.00 172.00 172.00
B.2 Equipment
-
F.1 Materials
CHB 6" thk. pcs 13.00 12.00 156.00
Sand cu.m. 0.044 500.00 22.00
Reinforcing Steel kgs 3.240 35.00 113.40
#16 G.I. Tie Wire kgs 0.050 55.00 2.75
F.2 Materials
-


Item No./Description : 1004(2)a Finishing Hardware (Locksets)
Unit of Measurement : set

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
-
B.1 Equipment
-
B.2 Equipment
-
F.1 Materials
Locksets set 1.00 650.00 650.00
F.2 Materials
-


Item No./Description : 1004(2)g Finishing Hardware (Hinges)
Unit of Measurement : set

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
-
B.1 Equipment
-
B.2 Equipment
-
F.1 Materials
Cylindrical Hinges set 1.00 65.00 65.00
F.2 Materials
-


Item No./Description : 1005(1) Residential Casement (Steel Window)

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
Welding Machine 1 0.25 391 97.75
B.2 Equipment
-
F.1 Materials
Steel Casement Window m² 1.00 1850.00 1,850.00
F.2 Materials
-


Item No./Description : 1005(5) Grille (Corridor)

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
Welding Machine 1 0.25 391 97.75
B.2 Equipment
-
F.1 Materials
12 mm x 12 mm square bar kg. 12.56 52.00 653.12
25 x 4 mm flat bar kg. 2.08 52.00 108.16
F.2 Materials
-


Item No./Description : 1009(1)a Jalousie Window

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment

B.2 Equipment
-
F.1 Materials
Jalousie Window m² 1.00 650.00 650.00
F.2 Materials
-


Item No./Description : 1010(4) Wooden Door

A.1 Labor
Foreman 1 140.00 65.55 9,177.00
Skilled Laborer 2 140.00 47.62 13,333.60
Unskilled Laborer 2 140.00 36.75 10,290.00
A.2 Labor
-
B.1 Equipment
Minor Tools (10% of Labor Cost) 3,280.06
B.2 Equipment
-
F.1 Materials
D1 - (8 sets 0.9 x 2.40m) Panel door on wooden
jamb w/ fixed clear glass transom and frame (as set 8.00 8000.00 64,000.00
per plan)
D2 - (1 set 0.90 x 2.10m) Hollow core flush door set 1.00 6500.00 6,500.00
on wooden jamb with kick plate (as per plan)
D3 - (6 sets 0.80 x 2.10m) Hollow core flush door
set 6.00 6000.00 36,000.00
on wooden jamb (as per plan)
D4 - (1 set 0.70 x 2.10m) Hollow core flush door
set 1.00 5000.00 5,000.00
on wooden jamb (as per plan)
BD-1 - (5 sets 0.60 x 1.20m) Hollow core flush
set 5.00 4000.00 20,000.00
door on wooden jamb (as per plan)
Consumables (5% of Materials Cost) 6,575.00
F.2 Materials
-
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 20,898.68


Item No./Description : 1003(1)a1 Ceiling (4.5mm Fiber Cement Board on Metal Frame with Air Vent)

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Fiber Cement Board (4.5mm thk.) pc 0.37 360.00 131.40
Metal Double Furring Channels pc 1.13 130.00 147.03
Metal Carrying Channels pc 0.36 150.00 53.55
Rod Suspension Hanger with adjustment spring pc 1.00 80.00 80.00
Preformed Wire Clip pc 6.00 20.00 120.00
Metal Wall Angle pc 0.24 100.00 23.80
Blind Rivets pc 14.00 1.50 21.00
1" Flat Head Metal Screw pc 4.00 3.00 12.00
Wooden Ceiling Ventilator set 0.030 245.00 7.38
F.2 Materials
-


Item No./Description : 1003(17) Carpentry and Joinery Works (Blackboard)

A.1 Labor
Installation
Foreman 1 13.30 65.55 872.12
Skilled Laborer 2 20.00 47.62 1,904.80
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Blackboard set 4.00 3100.00 12,400.00
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Glazed Tiles m² 1.050 740.00 777.00
Cement bags 0.325 240.00 78.00
Sand m³ 0.026 500.00 13.13
Tile Grout bags 0.125 240.00 30.00
Tile Adhesive (25 kg) bags 0.143 240.00 34.32
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Unglazed Tiles m² 1.050 850.00 892.50
Cement bags 0.325 240.00 78.00
Sand m³ 0.026 500.00 13.13
Tile Grout bags 0.125 240.00 30.00
Tile Adhesive (25 kg) bags 0.125 240.00 30.00
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
3
Sand m 0.027 500.00 13.25
F.2 Materials
-


Item No./Description : 1021(1)c Plain Cement Finish with Floor Hardener

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Portland Cement bag 0.726 240.00 174.24
3
Sand m 0.055 500.00 27.50
Floor Hardener bag 0.050 240.00 12.00
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Reflective Insulation 10mm thk. m² 1.00 135.00 135.00
Consumables (5% of material cost) 6.75
F.2 Materials
-


Item No./Description : 1053(3)a1 38mm dia. G.I.Pipe Railing
Unit of Measurement : m

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
Welding Machine 1 0.75 391.00 293.25
Cutting Outfit 1 0.25 45.45 11.36
Minor Tools (10% of labor cost) 18.67
B.2 Equipment
-
F.1 Materials
38 mm dia. G.I. Pipe Sched. 40 x 6m pc 0.330 1200.00 396.00
Welding Rod kg 0.015 120.00 1.80
F.2 Materials
-


Item No./Description : 1053(3)a2 50mm dia. G.I.Pipe Handrail Fully Welded on Vertical Railing on 19mm bar Stiffener

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
Welding Machine 1 0.75 391.00 293.25
Cutting Outfit 1 0.25 45.45 11.36
Minor Tools (10% of labor cost) 18.67
B.2 Equipment
-
F.1 Materials
50 mm dia. G.I. Pipe Sched. 40 x 6m pcs 1.000 1700.00 1,700.00
19mm bar kg 6.612 52.00 343.84
Welding Rod kg 0.015 120.00 1.80
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Concrete Neutralizer gal 0.080 311.00 24.88
Concrete Sealer/Primer gal 0.040 625.00 25.00
Patching Compound gal 0.050 550.00 27.50
Semi Gloss Latex (two coats) gal 0.080 480.00 38.40
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Glazzing Putty gal 0.050 550.00 27.50
Flat Wall Enamel gal 0.040 600.00 24.00
Enamel Quick Dry gal 0.04 600.00 24.00
Paint Thinner gal 0.01 200.00 2.00
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Red Oxide Primer gal 0.040 430.00 17.20
Enamel Paint gal 0.100 600.00 60.00
Paint thinner L 0.25 200.00 50.00
F.2 Materials
-


Item No./Description : 1003(11)a1 Fiber Cement Fascia Board

A.1 Labor
Foreman 1 0.50 65.55 32.78
A.2 Labor
-
B.1 Equipment
Minor Tools (10 % of Labor Cost) 5.66
B.2 Equipment
-
D.2 Output - As Evaluated -
F.1 Materials
2-12 x 300mm Fiber Cement Board m 1.000 145.00 145.00
1" Metal Screws pc. 12.00 3.00 36.00
F.2 Materials
-


Item No./Description : 1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.5mm thk.

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Prepainted Corrugated Metal Sheets ( Long 2
m 1.05 250.00 262.50
Span,0.5mm thk)
J-bolt with washers pc 10.00 7.00 70.00
F.2 Materials
-


Item No./Description : 1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll)

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Ridge Roll m 1.05 168.00 176.40
F.2 Materials
-


Item No./Description : 1013(2)b Fabricated Metal Roofing Accessory (Flashing)

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Flashing m 1.05 168.00 176.40
F.2 Materials
-


Item No./Description : 1013(2)c Fabricated Metal Roofing Accessory (Gutter)

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Gutter (0.6 mm) m 1.00 168.00 168.00
12" x 1" Plain GI Strap pc 3.00 40.00 120.00
F.2 Materials
-


Item No./Description : 1047(2)a Structural Steel (Trusses)
Unit of Measurement : kg

A.1 Labor
Fabrication
Foreman 1 1.00 65.55 65.55
Erection
A.2 Labor
-
B.1 Equipment
Welding Machine 1 0.75 391.00 293.25
Cutting Outfit 1 0.25 45.45 11.36
Truck Mounted Crane (20-25 mt) 1 0.49 1631.00 799.19
B.2 Equipment
-
F.1 Materials
Structural Steel Truss kg 1.000 52.00 52.00
Acetylene kg 0.011 65.00 0.72
Oxygen kg 0.022 45.00 0.99
Welding Rod kg 0.020 120.00 2.40
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
Welding Machine 2 1 391.00 782.00
B.2 Equipment
-
F.1 Materials
Structural Steel Purlins kg 1.050 52.00 54.60
Welding Rod kg 0.020 120.00 2.40
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Steel Plate m 1.05 52.00 54.60
F.2 Materials
-


Item No./Description : 1047(3)c Metal Structure Accessories (Turnbuckle)
Unit of Measurement : pc

A.1 Labor
Foreman 1 0.15 65.55 9.83
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Standard Turnbuckle pc. 1.00 185.00 185.00
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Sagrod with nuts and bolts kg 1.05 31.00 32.55
F.2 Materials
-


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

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Cross Bracing kg 1.05 37.00 38.85
F.2 Materials
-


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

A.1 Labor
Foreman 1 73.57 65.55 4,822.25
Skilled Laborer 1 73.57 47.62 3,503.21
A.2 Labor
-
B.1 Equipment
Welding Machine 1 73.57 391.00 28,764.27
Minor Tools (10 % of Labor Cost) 1,102.90
B.2 Equipment
-
F.1 Materials
4" G.I. Pipe pcs. 2.13 3800.00 8,106.67
65 x 65 x 6mm Angular Bar kgs. 113.47 52.00 5,900.54
12mm Anchor Bolts with Nuts and Washer kgs. 1.64 160.00 262.40
C 8x13 (Stringer) kgs. 407.56 52.00 21,193.12
50 x 50 x 6mm Angular Bar kgs. 74.20 52.00 3,858.40
38 x 38 x 4.5mm Angular Bar kgs. 23.05 52.00 1,198.60
LC 255 x 90 x 2.5mm Stair Thread kgs. 163.98 52.00 8,526.96
Checkered Plate kgs. 136.56 52.00 7,100.91
25 x 25 x 4.5mm Angular Bar kgs. 0.68 52.00 35.10
Gusset Plate kgs. 33.08 52.00 1,720.16
16mm dia. Round Bar (Plain) kgs. 1.78 37.00 65.71
Welding Rod kgs. 19.12 120.00 2,294.40
Acetylene kgs. 10.52 65.00 683.54
Oxygen kgs. 21.03 45.00 946.44
F.2 Materials
-


Item No./Description : 1001(6)a Catch Basin
Unit of Measurement : each

A.1 Labor
Foreman 1 1.00 65.55 65.55
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
10 mm dia x 6.0 Reinforcing Steel Bars kg 8.63 35.00 302.05
concrete m³ 0.07 3740.00 261.80
masonry m² 0.80 10.00 8.00
plaster m² 1.76 84.25 148.28
F.2 Materials
-


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

A.1 Labor
Plumber 1 28.00 65.55 1,835.40
Skilled Laborer 1 28.00 47.62 1,333.36
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
uPVC Pipe, 100mm Ø x 3m, S-1000 lgths. 9.00 583.00 5,247.00
uPVC Pipe, 75mm Ø x 3m, S-1000 VENT lgths. 2.00 434.00 868.00
uPVC Pipe, 50mm Ø x 3m, S-1000 lgths. 14.00 291.00 4,074.00
Elbow, 50mm dia. x 90 deg. Bend pc 9.00 26.00 234.00
Elbow, 100mm dia. x 90 deg. bend pc 4.00 81.00 324.00
WYE, 100mm Ø pc 6.00 126.00 756.00
WYE Reducer, 100mm Ø x 75mm Ǿ pc 1.00 120.00 120.00
WYE Reducer, 100mm Ø x 50mm Ǿ pc 9.00 100.00 900.00
uPVC Tee 100mm dia.x 100mm dia. pc 4.00 135.00 540.00
uPVC Tee 50mm dia.x50mm dia. pc 11.00 37.00 407.00
uPVC Tee Reducer, 75mm dia.x 50mm dia. pc 1.00 94.00 94.00
Clean Out w/ Cover, 100mm dia. pc 9.00 59.00 531.00
Clean out with cover, 75mm dia. pc 1.00 36.00 36.00
P-trap, 50mm dia. pc 24.00 107.00 2,568.00
PVC Solvent, 400cc cans 5.00 190.00 950.00
F.2 Materials
-


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

A.1 Labor
Plumber 1 36.00 65.55 2,359.80
Skilled Laborer 4 36.00 47.62 6,857.28
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
PVC 150mm dia x 3m lgths. 15.00 921.00 13,815.00
PVC Pipe, 75mm Ø x 3m, S-1000 lgths. 26.00 434.00 11,284.00
Elbow, 75mm dia. x 45 deg. Bend pcs. 24.00 50.00 1,200.00
PVC Solvent, 400cc cans 2.00 190.00 380.00
Roof Drain (Dome-type strainer) pcs. 12.00 1500.00 18,000.00
F.2 Materials
-


Item No./Description : 1002(8) Plumbing Fixtures

A.1 Labor
Plumber 1 167.56 65.55 10,983.78
Skilled Laborer 2 167.56 47.62 15,958.73
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Plumbing Fixtures
Water Closet complete w/ fittings & accs. sets 6.00 7800.00 46,800.00
Wall Hung Lavatory, complete w/ fittings & accs. sets 1.00 7000.00 7,000.00
Floor Drain pcs 24.00 280.00 6,720.00
Bronze Faucet pcs 6.00 165.00 990.00
Gate Valve 32mm sets 2.00 627.00 1,254.00
Mirror sq.ft. 12.00 5379.20 64,550.40
Urinal (trough) set 2.00 9000.00 18,000.00
Concrete Sink 3 faucet set 1.00 6028.00 6,028.00
Concrete Sink 1 faucet set 3.00 2895.00 8,685.00
Gate Valve 50mm pcs 2.00 980.00 1,960.00
Gate Valve 20mm pcs 2.00 330.00 660.00
Check Valve 50mm pcs 1.00 954.00 954.00
PWD handrail set 1.00 4500.00 4,500.00
Consumables 8,405.07
Septic Vault Type E
Reinforcing Bars Grade 40 kgs 528.98 35.00 18,514.30
Concrete m³ 5.28 3740.00 19,747.20
Plaster m² 57.56 84.25 4,849.43
Sahara bag 139.00 45.00 6,255.00
6 chb m² 5.00 12.00 60.00
4 chb m² 2.50 10.00 25.00
F.2 Materials
-


Item No./Description : 1002(28) Cold Water Lines

A.1 Labor
Plumber 1 3.25 65.55 213.04
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
PPRC Pipe, 20mm dia. X 4m, PN 16 lgths 5.00 187.02 935.10
PPRC Pipe, 25mm dia. X 4m, PN 16 lgths 2.00 279.63 559.26
PPRC Pipe, 32mm dia. X 4m, PN 16 lgths 4.00 456.36 1,825.44
PPRC Elbow, 20mm Ǿ pc 3.00 17.16 51.48
PPRC Elbow, 25mm Ǿ pc 1.00 27.72 27.72
PPRC Elbow, 32mm Ǿ pc 2.00 43.56 87.12
PPRC Tee, 20mm Ǿ pc 5.00 21.12 105.60
PPRC Reducer, 25mm Ǿ x 20mm Ǿ pc 2.00 29.00 58.00
PPRC Reducer, 32mm Ǿ x 25mm Ǿ pc 2.00 34.00 68.00
F.2 Materials
-


Item No./Description : 1100(30) Conduits, Boxes and Fittings

A.1 Labor
Electrician 1 30.00 65.55 1,966.50
Skilled Laborer 1 56.80 47.62 2,704.82
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
20mmØ PVC conduit length 143.00 92.00 13,156.00
25mmØ PVC pipe length 2.00 120.00 240.00
40mmØ RSC pipe length 4.00 1143.30 4,573.20
20mmØ PVC adapter pc 265.00 8.00 2,120.00
25mmØ PVC Adapter pc 2.00 14.00 28.00
20mmØ Locknut & Bushing pc 265.00 10.00 2,650.00
40mmØ RSC Elbow pc 2.00 301.00 602.00
25mmØ Locknut & Bushing pc 2.00 12.00 24.00
20mmØ liquidtight flexible metal conduit m. 3.00 20.00 60.00
20mmØ Connector pc 2.00 10.00 20.00
Utility box, deep type pc 45.00 30.00 1,350.00
Junction box, deep type pc 60.00 31.00 1,860.00
40mmØ entrance cap pc 1.00 301.00 301.00
16mmØX2.4m ground rod w/ connector pc 2.00 1200.00 2,400.00
F.2 Materials
-


Item No./Description : 1101(42) Wires and Wiring Devices

A.1 Labor
Electrician 1 25.00 65.55 1,638.75
Skilled Laborer 1 62.00 47.62 2,952.44
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
2.0mm2 TW wire,stranded m 60.00 24.00 1,440.00
3.5mm2 THWN wire,stranded m 910.00 24.00 21,840.00
5.5mm2 THWN wire,stranded m 18.00 37.00 666.00
5.5mm2 TW wire,stranded m 21.00 37.00 777.00
14mm2 THWN wire,stranded m 12.00 95.00 1,140.00
38mm2 THWN wire,stranded m 24.00 260.00 6,240.00
one gang switch set 9.00 90.00 810.00
two gang switch set 7.00 110.00 770.00
one gang 3 way switch set 8.00 150.00 1,200.00
-
duplex C.O. grounding type, 15A, 250V set 8.00 330.00 2,640.00
duplex C.O. grounding type, 15A, 250V, WP set 2.00 420.00 840.00
KWHR meter round with base set 1.00 2200.00 2,200.00
Tape, bolt&nut, mica tube, terminal lugs, JB
lot 1.00 4500.00 4,500.00
cover clamps, screw and anchors
F.2 Materials
-


Item No./Description : 1102(27) Panel Load Center, Switch Gear and Panelboards

A.1 Labor
Electrician 1 6.50 65.55 426.08
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
LPA - Flush Mounted, NEMA 1 Enclosure
set 1 19459.70 19,459.70
w/ Ground Terminal
Main: 100at, 100af, 2p, 240v, 18KAIC
Branches: 4 - 15at, 50af, 2p, 230v
7 - 20at, 50af, 2p, 240v
2- 30at, 50af, 2p, 240v
1- 30at, 50af, 2p, 240v
30at, 50af, 2p, 240v, in NEMA 3R enclosure set 2.00 1200.00 2,400.00
F.2 Materials
-


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

A.1 Labor
Electrician 1 36.51 65.55 2,393.08
Skilled Laborer 1 36.51 47.62 1,738.49
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
2 x 36 watts FL fixture box type w/ canopy base
and stem 1.5 ft. (450mm) length similar to amco set 16.00 1236.00 19,776.00
AP-113-1.5 or aproved equal
2 x 36 watts FL fixture set 8.00 600.00 4,800.00
1 x 36 watts FL fixture box type set 13.00 280.00 3,640.00
1 - 18 watts CFL w/ medium base keyless type
set 9.00 150.00 1,350.00
porcelain receptacle
Wall Fan with control Switch set 8.00 1200.00 9,600.00
F.2 Materials
-


Item No./Description : 1202(1) Automatic Water Sprinkler System

A.1 Labor
Electrician 1 221.70 65.55 14,532.44
Skilled Laborer 2 221.70 47.62 21,114.71
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Automatic Water Sprinkler System
B.I. Pipe 65mm dia lm 20.00 708.00 14,160.00
Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 1,416.00 1,416.00
Fire Extinguisher, 10 lbs Capacity, Wall Mounted,
set 4.00 6,825.00 27,300.00
HCFC 123
Water Pumping System
Overhead Water Tank 2000 US Gal unit 1.00 167,000.00 167,000.00
20 liters Pressure Tank unit 1.00 8,500.00 8,500.00
Concrete m³ 15.45 3,740.00 57,783.00
Rebar kg 648.90 35.00 22,711.50
Plaster Finish m² 66.00 84.25 5,560.50
Cement Based Waterproofing bag 159.00 45.00 7,155.00
0.60 x 0.60 Manhole ea 2.00 21,000.00 42,000.00
End-Suction Centrifugal Water Pump, TDH 9m,
unit 2.00 23,500.00 47,000.00
0.5HP, 60GPM
F.2 Materials
-


Item No./Description : 1208(1) Fire Alarm System

A.1 Labor
Skilled Laborer 1 23.00 47.62 1,095.26
A.2 Labor
-
B.1 Equipment
B.2 Equipment
-
F.1 Materials
Fire Alarm Control Panel set 1.00 800.00 800.00
Fire Alarm Bell set 2.00 1442.00 2,884.00
Manual Pull Station Switch set 2.00 1250.00 2,500.00
F.2 Materials
-

OIC-Chief, Planning & Design Section

2sty 4CL Esperanza Is

Uploaded by

Copyright:

Available Formats

2sty 4CL Esperanza Is

Uploaded by

Document Information

Original Description:

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

2sty 4CL Esperanza Is

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

INDIVIDUAL PROJECT PROFILE

Item of Work Description Quantity Unit

INDIVIDUAL PROJECT PROFILE

Item of Work Description Quantity Unit

8 . Minimum Equipment Requirement : Assorted Minor Tools,Backhoe(0.80m³),Dump Truck(12yd³),Plate Compactor(5hp),

9 . Authorized DPWH Representative : To accompany contractors for site inspection

APPROVED BUDGET FOR THE CONTRACT

TOTAL OF PART A 157,248.00

APPROVED BUDGET FOR THE CONTRACT

APPROVED BUDGET FOR THE CONTRACT

Prepared By: Submitted by: APPROVED:

JONATHAN B. RAMOS ANDRES M. NICER EMMANUEL W. DIAZ, CESE

PROGRAM OF WORKS/BUDGET COST

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

Prepared by: Checked/Submitted by: Recommending Approval: APPROVED: CONCURRED:

C.3 Fabricated Materials

MINIMUM EQUIPMENT REQUIREMENT

DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM

DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM

DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM

DETAILED UNIT PRICE ANALYSIS (DUPA)

Designation No. of Person/s No. of Month/s Rate Amount (Php)

Sub-Total for A.2 - As Evaluated -

Sub-Total for B.2 - As Evaluated -

Sub-Total for F.2 - As Evaluated -

Prepared by: Checked/Reviewed by:

RAMIL S. ISIT JONATHAN B. RAMOS

DETAILED UNIT PRICE ANALYSIS (DUPA)

Designation No. of Person/s No. of Hour/s Rate Amount (Php)

Sub-Total for A.2 - As Evaluated -

Sub-Total for B.2 - As Evaluated -

Sub-Total for F.2 - As Evaluated -

Prepared by: Checked/Reviewed by:

RAMIL S. ISIT JONATHAN B. RAMOS

DETAILED UNIT PRICE ANALYSIS (DUPA)

Designation No. of Person/s No. of Hour/s Rate Amount (Php)

Sub-Total for A.2 - As Evaluated -

Sub-Total for B.1 - As Submitted 59.97

Sub-Total for B.2 - As Evaluated -

Sub-Total for F.2 - As Evaluated -

Prepared by: Checked/Reviewed by:

RAMIL S. ISIT JONATHAN B. RAMOS

DETAILED UNIT PRICE ANALYSIS (DUPA)

Designation No. of Person/s No. of Days/s Monthly Rate Amount (Php)

Prepared by: Checked/Reviewed by:

RAMIL S. ISIT JONATHAN B. RAMOS

DETAILED UNIT PRICE ANALYSIS (DUPA)

Designation No. of Person/s No. of Month/s Monthly Rate Amount (Php)

Prepared by: Checked/Reviewed by:

RAMIL S. ISIT JONATHAN B. RAMOS

DETAILED UNIT PRICE ANALYSIS (DUPA)

Designation No. of Person/s No. of Month/s Monthly Rate Amount (Php)

Prepared by: Checked/Reviewed by:

RAMIL S. ISIT JONATHAN B. RAMOS

DETAILED UNIT PRICE ANALYSIS (DUPA)

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (Php)