Cagmanaba Hs ABC, Dupa, Pow, Gantt

labor Equipment operator
foreman leadman skilled semi skilled unskilled driver heavy High skilled light skilled
97.25 89.15 70.35 64.95 54.14 70.35 80.95 80.95 75.75
2009 ACEL RATES
(Minimum Operation = 8 hrs. per day)
No. Name & Capacity Description Hourly Rate Daily Rate

1 Air Compressor 86-125 cfm/42Hp 358.00 2,864.00
2 Asphalt Batching Plant 1,139.63 9,117.04
3 Asphalt Distributor 10 ft wide 936.00 7,488.00
4 Asphalt Paver/Finisher PF-180 1,349.00 10,792.00
5 Backhoe SE 130 LC-2, 0.80 cu.m. 1,537.00 12,296.00
6 Backhoe, Wheel Type PW60-3, 0.28 cu.m. 840.00 6,720.00
7 Backhoe with Pavement Breaker 2,074.95 16,599.60
8 Bulldozer D65A-8/155Hp 3,379.00 27,032.00
9 Clampshell 315.00 2,520.00
10 Chain Saw 120.00 960.00
11 Concrete Paver/Finisher GP-2500 Slipform 6,237.00 49,896.00
12 Concrete Batching Plant 30 cu.m. 1,208.03 9,664.24
13 Crawler Crane 46-50T 1,956.00 15,648.00
14 Crawler Crane 36-40T 1,729.00 13,832.00
15 Concrete Vibrator 91.25 730.00
16 Concrete Mixer 1.5-2 Bagger 190.00 1,520.00
17 Concrete Mixer 1-Bagger 172.00 1,376.00
18 Concrete Screeder 545.00 4,360.00
19 Concrete Saw 32.63 261.04
20 Diesel Hammer K25-DSL 1,249.00 9,992.00
21 Drop Hammer 160.00 1,280.00
22 Dump Truck 1,420.00 11,360.00
23 Forklift 597.00 4,776.00
24 Generator Set All Make 1,296.67 10,373.36
25 Oxygen/Acetylene Cutting Outfit 110.00 880.00
26 Payloader 1.5 cu.m. 1,733.00 13,864.00
27 Plate Compactor 123.00 984.00
28 Power Broom Towed Type (Engine 2m wide) 130.55 1,044.40
29 Rebar Bender 351.50 2,812.00
30 Rebar Cutter 219.75 1,758.00
31 Road Grader 140Hp / G710A 2,173.00 17,384.00
32 Road Roller, Vibratory Single Smooth Drum, SP 56 1,846.00 14,768.00
33 Road Roller, Pneumatic Tire/Static W251D 553.00 4,424.00
34 Service Truck / Stake Truck 6-8 MT/195Hp 851.00 6,808.00
35 Service Vehicle Frontier, 3.2 AT II 4x4 1,360.00 10,880.00
36 Transit Mixer 5-6 cu.m. 1,279.00 10,232.00
37 Tower Lights 5Hp / 2.70 KW Generator 328.12 2,624.96
38 Truck-Mounted Crane 21-25T 1,427.00 11,416.00
39 Truck, 6-wheeler 5T 711.88 5,695.04
40 Vibro Hammer Hydraulic Driven 3,069.00 24,552.00
41 Water Truck (1000 Gal.) 1,065.00 8,520.00
42 Welding Machine 121.50 972.00
Construction of Health Station at Brgy. Roxas
Brgy. Roxas, Jipapad, Eastern Samar
PORTLAND CEMENT
Source: BORONGAN
BASIC PRICE: 300.00 per bag
LOADING: Free
HAULING (Borongan to Jipapad)
Road Condition: Paved

Terrain: Flat
Distance = 155 km.
Speed = 35 kph
Hauling Time = 4.42857142857143 hrs. (8 hrs work/day)
UNLOADING
Manual unloading:
Rate of Manual unloading = 0.50 min. per bag
No. of bags/truck = 10,000.00 kg. / 40.00 kg. per bag
= 250.00 bags
Time = 250.00 bags x 0.50 min. per bag
= 125.00 min.
= 2.08 hrs.
RETURN TRIP
Distance = 155.00 km.
Speed = 55.00 kph
Hauling Time = 2.82 hrs.
TOTAL TIME = HAULING + UNLOADING +

= 4.43 + 2.08 +
= 9.33 hrs.
= 1.1663 days (8 hrs work/day)
10% Allowance for Delay = 0.11663 days
TOTAL TIME = 1.28 days
COST: Equipment No. Of Days Rate Amount

*Cargo Truck 1.2829 9512.00 12,202.82
* Rental = - per hour = - per day
Truck capacity 250 Bags
HAULING COST PER BAG = 12,202.82 / 250

= 48.81
HAULING PRICE PER BAG say 49.00
MAT'L. COST = BASIC PRICE + HAULING COST
300.00 + 49.00
MAT'L. COST = 349.00
PREPARED: REVIEWED AND CHECKED BY:
ENGR. ZEDRICK B. TEJONES ENGR. JUDITH B. LOMUNTAD

Engineer II Municipal Engineer
APPROVED BY:
HON. BENJAMIN E. VER, MD

Municipal Mayor
SAND
Source: TACLOBAN
BASIC PRICE: 635.00 per cu.m.
LOADING: Free
HAULING (Tacloban to Jipapad)

Terrain: Flat
Speed = 30.00 kph
UNLOADING
Time: 10.00 min.
= 0.17 hr.
RETURN TRIP
Speed = 55.00 kph
= 8.03 + 0.17 +
= 12.58 hrs.

Dumptruck 1.73 11,360.00 19,652.80
Dumptruck capacity: 8.00 cu.m.
HAULING COST PER CU.M. = 19,652.80 / 8.00

= 2,456.60
SAY 2,457.00
HAULING PRICE /CU.M.
635.00 + 2,457.00
MAT'L. COST = 3,092.00


Municipal Mayor

GRAVEL,G1
Source: TACLOBAN
BASIC PRICE: 800.00 per cu.m.
LOADING: Free
HAULING (Tacloban to Jipapad)

Terrain: Flat
Distance = 241 km.
Speed = 30 kph
UNLOADING
Time: 10 min.
= 0.166666666666667 hr.
RETURN TRIP
Distance = 241 km.
Speed = 55 kph
Hauling Time = 4.38181818181818 hrs.
= 8.03333333333333 + 0.166666667 +
= 12.5818181818182 hrs.
= 1.57272727272727 days (8 hrs work/day)

Dumptruck 1.73 11360.00 19,652.80
Dumptruck capacity: 8 cu.m.
HAULING COST PER CU.M. = 19,652.80 / 8

= 2,456.60
SAY 2,457.00
HAULING PRICE PER CU.M.

800.00 + 2,457.00
MAT'L. COST = 3,257.00


Municipal Mayor

REINFORCING STEEL BARS, GRADE 40
Source: BORONGAN
BASIC PRICE: 50.00 per kg.
LOADING: Free
HAULING (Borongan to Project Site

Terrain: Flat
Speed = 35.00 kph
UNLOADING
Manual Unloading: Free
Time = 4.00 hrs.
RETURN TRIP
Speed = 55.00 kph
= 4.43 + 4.00 +
= 11.25 hrs.

*Cargo Truck 1.55 9,512.00 14,709.63
* Rental = 1,125.00 per hour = 9,000.00 per day

Truck capacity 5.00 Tons = 5,000.00 kg.
HAULING COST PER KG. = 14,709.63 / 5,000.00

= 2.94 + -
say 3.00
STOCKPILING by Payloader
Bucket Capacity 1.53 cu.m.
No. of scoops = Truck capacity / Bucket Capacity

= 3.27
Cycle Time = 10.00 sec.
Stockpiling Time = No. of scoops x Cycle Time

= 32.68 sec.
= 0.01 hrs.
= 0.00 days (@ 8hrs/day)
STOCKPILING COST: Equipment No. of Days Rate Amount

Payloader 0.00 1,733.00 1.97
50.00 + 3.00
MAT'L. COST = 53.00


Municipal Mayor
PHENOLIC BOARD (00.19 X 1.2 X 2.4)
Source: BORONGAN
BASIC PRICE: 1,400.00 per piece
LOADING: Free
HAULING (Borongan to Project Site

Terrain: Flat
Speed = 35.00 kph
UNLOADING
Manual Unloading: Free
Time = 2.00 hrs.
RETURN TRIP
Speed = 55.00 kph
= 4.43 + 2.00 +
= 9.25 hrs.

*Cargo Truck 1.27 9,512.00 12,093.83
* Rental = 1,189.00 per hour = 9,512.00 per day

Truck capacity 10.00 cu.m = 144.00 pcs
HAULING COST PER pc. = 12,093.83 / 144.00

= 83.98 + -
say 84.00
STOCKPILING by Payloader
Bucket Capacity 1.53 cu.m.
No. of scoops = Truck capacity / Bucket Capacity

= 6.54
Cycle Time = 10.00 sec.
Stockpiling Time = No. of scoops x Cycle Time

= 65.36 sec.
= 0.02 hrs.
= 0.00 days (@ 8hrs/day)
STOCKPILING COST: Equipment No. of Days Rate Amount

Payloader 0.00 - -
1,400.00 + 84.00
MAT'L. COST = 1,484.00
RETURN TRIP
2.82
RETURN TRIP
4.38
RETURN TRIP
4.381818181818
RETURN TRIP
2.82
0.05
RETURN TRIP
2.82
Republic of the Philippines
MUNICIPALITY OF JIPAPAD
OFFICE OF THE MUNICIPAL ENGINEER
Jipapad, Eastern Samar
PROGRAM OF WORKS ITEMIZED BREAKDOWN
DIRECT COST TOTAL MARK-UP VAT TOTAL COST

ITEM NO. ITEM DESCRIPTION % QUANTITY UNIT
MATERIAL LABOR EQUIPMENT TOTAL % VALUE 5%
PART II OTHER GENERAL REQUIREMENTS
B.1 Temporary Facility 0.50% 1.00 l.s. 26,322.50 2,737.44 - 29,059.94 8% 2,324.80 1,569.24 32,953.98
B.5 Project Billboard/ Sign Board 0.10% 1.00 ea 3,182.34 1,837.12 - 5,019.46 20% 1,003.89 301.17 6,324.52
B.7(2) Occupational Safety and Health 0.90% 1.00 l.s. 15,411.00 36,720.00 - 52,131.00 8% 4,170.48 2,815.07 59,116.55
B.9 Mobilization/ Demobilization 0.61% 1.00 l.s. - - 38,490.16 38,490.16 0% - 1,924.51 40,414.67
TOTAL OF PART II 44,915.84 41,294.56 38,490.16 124,700.56 7,499.17 6,609.99 138,809.72
CIVIL, MECHANICAL, ELECTRICAL AND
PART III
SANITARY/PLUMBING WORKS
PART A EARTHWORKS
800(1) Clearing and Grubbing 0.11% 120.00 m2 - 461.43 5,451.29 5,912.72 20% 1,182.54 354.76 7,450.02
800(6) Removal of Structures and Obstruction 0.39% 120.00 m2 - 8,224.88 12,182.49 20,407.37 20% 4,081.47 1,224.44 25,713.28
803(1)a Structure Excavation 0.82% 91.89 m3 - 2,473.40 40,467.59 42,941.00 20% 8,588.20 2,576.46 54,105.66
803(3) Structure Excavation (Foundation Fill) 0.21% 55.18 m3 - 1,509.32 9,459.08 10,968.40 20% 2,193.68 658.10 13,820.18
804(1)b Embankment from Borrow 0.87% 74.97 m3 33,736.50 2,050.78 9,690.61 45,477.89 20% 9,095.58 2,728.67 57,302.14
804(4) Gravel Fill 0.27% 12.50 m3 10,495.80 2,802.73 920.64 14,219.17 20% 2,843.83 853.15 17,916.16
TOTAL OF PART A 44,232.30 17,522.55 78,171.70 139,926.55 27,985.31 8,395.58 176,307.44
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days) 13.48% 128.03 m3 672,167.61 20,099.64 14,210.86 706,478.10 20% 141,295.62 42,388.69 890,162.41
901(1) Lean Concrete 1.12% 3.71 m3 14,961.38 33,374.55 10,432.46 58,768.38 20% 11,753.68 3,526.10 74,048.16
902(1)a Reinforcing Steel, Grade 40 7.62% 5,251.86 kgs 343,081.69 40,463.98 15,666.32 399,212.00 20% 79,842.40 23,952.72 503,007.12
902(1)b Reinforcing Steel, Grade 60 14.06% 9,437.91 kgs 636,358.16 72,716.23 28,153.33 737,227.71 20% 147,445.54 44,233.66 928,906.92
903(2) Forms and Falseworks 7.52% 795.04 m2 148,161.32 172,310.56 73,778.81 394,250.69 20% 78,850.14 23,655.04 496,755.87
TOTAL OF PART B 1,814,730.16 338,964.95 142,241.77 2,295,936.88 459,187.38 137,756.21 2,892,880.47
PART C FINISHING WORKS
C.1 Termite Control Works and Waterproofing
1000(1) Soil Poisoning 0.08% 9.00 L 3,780.00 476.52 47.65 4,304.17 20% 860.83 258.25 5,423.25
1016(1)a Waterproofing 1.28% 117.99 m2 37,166.85 27,095.22 2,709.52 66,971.60 20% 13,394.32 4,018.30 84,384.22
Sub-Total C.1 40,946.85 27,571.74 2,757.17 71,275.76 14,255.15 4,276.55 89,807.47
C.2. Masonry Works
1046(2)a1 100 mm CHB Non Load Bearing Wall (including Reinforcing Steel) 1.06% 108.00 m2 37,791.38 11,723.01 6,028.77 55,543.17 20% 11,108.63 3,332.59 69,984.39
1046(2)a2 150 mm CHB Non Load Bearing Wall (including Reinforcing Steel) 2.03% 135.82 m2 79,312.46 17,733.05 9,119.54 106,165.05 20% 21,233.01 6,369.90 133,767.97
Sub-Total C.2 117,103.84 29,456.06 15,148.32 161,708.22 32,341.64 9,702.49 203,752.36

C.3 Fabricated Materials
1004(2)a Locksets 0.31% 11.00 set 16,500.00 - - 16,500.00 20% 3,300.00 990.00 20,790.00
1004(2)g Hinges 0.01% 11.00 set 728.97 - - 728.97 20% 145.79 43.74 918.50
1007(1) Aluminum Framed Glass Doors 1.25% 15.12 m2 65,338.81 - - 65,338.81 20% 13,067.76 3,920.33 82,326.90
1008(1) Aluminum Framed Glass Windows 1.50% 36.14 m2 78,875.55 - - 78,875.55 20% 15,775.11 4,732.53 99,383.19
1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions) 0.35% 7.00 set 14,700.00 3,214.96 321.50 18,236.46 20% 3,647.29 1,094.19 22,977.94
1010(2)b Wooden Doors (Wood Panel) 1.19% 13.23 m2 59,251.48 3,038.14 303.81 62,593.43 20% 12,518.69 3,755.61 78,867.73
Sub-Total C.3 235,394.81 6,253.10 625.31 242,273.22 48,454.64 14,536.40 305,264.26
C.4 Finishing Works
1003(1)a1 Fiber Cement Board Ceiling on Metal Frame 4.17% 240.00 m2 157,951.20 55,203.86 5,520.39 218,675.45 20% 43,735.09 13,120.53 275,531.07
1018(1) Glazed Tiles and Trims 7.41% 249.90 m2 237,933.94 136,714.52 13,671.45 388,319.91 20% 77,663.98 23,299.19 489,283.08
1018(2) Unglazed Tiles 2.54% 90.00 m2 95,285.22 34,465.85 3,446.58 133,197.65 20% 26,639.53 7,991.86 167,829.04
1021(1)c Plain Cement Finish with floor hardener 0.18% 23.40 m2 7,916.69 1,345.72 134.57 9,396.98 20% 1,879.40 563.82 11,840.19
1027(1) Plain Cement Plaster Finish 1.83% 622.66 m2 50,787.20 41,201.30 4,120.13 96,108.63 20% 19,221.73 5,766.52 121,096.88
1053(2)a1 38 mm Ø Stainless Steel Pipe Railings 0.83% 108.80 m 32,870.89 4,973.14 5,795.77 43,639.80 20% 8,727.96 2,618.39 54,986.16
1038(1) Reflective Insulation 0.45% 120.00 m2 17,010.00 6,170.72 617.07 23,797.79 20% 4,759.56 1,427.87 29,985.22
Sub-Total C.4 599,755.13 280,075.11 33,305.97 913,136.21 182,627.24 54,788.18 1,150,551.64
C.5 Painting Works
1032(1)a Masonry/Concrete Painting 4.21% 747.63 m2 102,055.89 107,747.72 10,774.77 220,578.39 20% 44,115.68 13,234.70 277,928.76
1032(1)b Wood Painting 0.13% 26.46 m2 2,070.98 4,237.10 423.71 6,731.79 20% 1,346.36 403.91 8,482.06
Sub-Total C.5 104,126.87 111,984.82 11,198.48 227,310.18 45,462.04 13,638.61 286,410.82
C.6 Roof Framing and Roofing Works
1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.5 mm thk 2.44% 231.58 m2 92,764.46 31,893.56 3,189.36 127,847.38 20% 25,569.48 7,670.84 161,087.70
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge/Hip Rolls) 0.15% 32.32 m 6,953.49 742.20 74.22 7,769.90 20% 1,553.98 466.19 9,790.07
1003(5) Roof Frame (Wood) 3.97% 1,701.22 bd.ft. 94,706.10 36,767.88 76,601.68 208,075.66 20% 41,615.13 12,484.54 262,175.34
1047(6) Metal Structure Accessories, Steel Plates 1.35% 957.00 kgs 52,252.20 16,911.54 1,691.15 70,854.90 20% 14,170.98 4,251.29 89,277.16
1047(7)b Metal Structure Accessories, Sag Rods 0.23% 232.30 kgs 7,805.31 4,105.08 - 11,910.39 20% 2,382.08 714.62 15,007.09
1047(4) Metal Structure Accessories, Cross Bracing 0.70% 636.25 kgs 25,306.19 11,243.43 - 36,549.62 20% 7,309.92 2,192.98 46,052.52
1047(3)a Metal Structure Accessories (Bolts) 0.23% 340.00 ea 4,250.00 7,807.76 - 12,057.76 20% 2,411.55 723.47 15,192.78
1047(3)c Metal Structure Accessories, Turn Buckle 0.10% 32.00 ea 4,352.00 1,102.27 - 5,454.27 20% 1,090.85 327.26 6,872.39
Sub-Total C.6 288,389.75 110,573.73 81,556.41 480,519.89 96,103.98 28,831.19 605,455.06
TOTAL OF PART C 1,385,717.26 565,914.57 144,591.66 2,096,223.49 419,244.70 125,773.42 2,641,241.60
PART D PLUMBING/SANITARY WORKS
1001(8) Sewer Line Works 0.68% 1.00 l.s. 16,040.00 3,788.31 16,040.00 35,868.31 20% 7,173.66 2,152.10 45,194.07
1002(6) Cold Water Line Works 0.14% 1.00 l.s. 6,056.00 1,358.07 135.81 7,549.88 20% 1,509.98 452.99 9,512.85
1001(9) Downspout/Storm Drain 1.70% 1.00 l.s. 75,856.38 12,257.96 1,225.80 89,340.14 20% 17,868.03 5,360.41 112,568.57
1002(5) Sanitary/Plumbing Fixtures 3.06% 1.00 l.s. 140,052.80 18,543.43 1,854.34 160,450.57 20% 32,090.11 9,627.03 202,167.72
1001(6)b1 Catch basin 0.44% 3.00 units 19,859.15 2,755.68 275.57 22,890.39 20% 4,578.08 1,373.42 28,841.89
1001(11) Septic Vault 0.22% 3.75 sq.m 9,195.44 1,556.96 800.70 11,553.10 20% 2,310.62 693.19 14,556.91
TOTAL OF PART D 267,059.76 40,260.41 20,332.21 327,652.39 65,530.48 19,659.14 412,842.00
PART E ELECTRICAL WORKS
1100(19) Conduits, Boxes, and Fittings 1.35% 1.00 l.s. 56,613.59 12,805.44 1,280.54 70,699.57 20% 14,139.91 4,241.97 89,081.46
1101(18) Wires and Wiring Devices 2.38% 1.00 l.s. 110,332.95 12,919.40 1,291.94 124,544.29 20% 24,908.86 7,472.66 156,925.81
1102(21) Panel Board 0.39% 1.00 l.s. 18,390.10 2,001.37 200.14 20,591.61 20% 4,118.32 1,235.50 25,945.43
1103(1) Lighting Fixtures 0.73% 1.00 l.s. 30,245.00 7,433.66 743.37 38,422.03 20% 7,684.41 2,305.32 48,411.75
1208(1) Fire Alarm System (Emergency Lights) 0.34% 1.00 l.s. 13,890.00 3,759.12 375.91 18,025.03 20% 3,605.01 1,081.50 22,711.54
TOTAL OF PART E 229,471.64 38,918.99 3,891.90 272,282.53 54,456.51 16,336.95 343,075.98
TOTAL OF PART III 3,741,211.12 1,001,581.47 389,229.24 5,132,021.83 1,026,404.37 307,921.30 6,466,347.50
GRAND TOTAL 3,786,126.96 1,042,876.03 427,719.40 5,256,722.40 1,033,903.53 314,531.29 6,605,157.22
Republic of the Philippines
MUNICIPALITY OF JIPAPAD
OFFICE OF THE MUNICIPAL ENGINEER
Jipapad, Eastern Samar
APPROVED BUDGET FOR THE CONTRACT

Project Title: Construction of Health Station at Brgy. Cagmanaba
Location: Brgy. Cagmanaba, Jipapad, Eastern Samar Contract Duration : 264 CD
MARK-UPS IN
ESTIMATED TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT PERCENT VAT TOTAL COST UNIT COST
DIRECT COST COST
OCM PROFIT % VALUE
B.1 Temporary Facility 1.00 l.s. 29,059.94 - 8.00% 8.00% 2,324.80 1,569.24 3,894.04 32,953.98 32,953.98
B.5 Project Billboard/ Sign Board 1.00 ea 5,019.46 12.00% 8.00% 20.00% 1,003.89 301.17 1,305.06 6,324.52 6,324.52
B.7(2) Occupational Safety and Health 1.00 l.s. 52,131.00 - 8.00% 8.00% 4,170.48 2,815.07 6,985.55 59,116.55 59,116.55
B.9 Mobilization/ Demobilization 1.00 l.s. 38,490.16 - - 0.00% - 1,924.51 1,924.51 40,414.67 40,414.67
TOTAL OF PART II 124,700.56 7,499.17 6,609.99 14,109.16 138,809.72
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
800(1) Clearing and Grubbing 120.00 m2 5,912.72 12.00% 8.00% 20.00% 1,182.54 354.76 1,537.30 7,450.02 62.08
800(6) Removal of Structures and Obstruction 120.00 m2 20,407.37 12.00% 8.00% 20.00% 4,081.47 1,224.44 5,305.91 25,713.28 214.28
803(1)a Structure Excavation 91.89 m3 42,941.00 12.00% 8.00% 20.00% 8,588.20 2,576.46 11,164.66 54,105.66 588.81
803(3) Structure Excavation (Foundation Fill) 55.18 m3 10,968.40 12.00% 8.00% 20.00% 2,193.68 658.10 2,851.78 13,820.18 250.47
804(1)b Embankment from Borrow 74.97 m3 45,477.89 12.00% 8.00% 20.00% 9,095.58 2,728.67 11,824.25 57,302.14 764.33
804(4) Gravel Fill 12.50 m3 14,219.17 12.00% 8.00% 20.00% 2,843.83 853.15 3,696.98 17,916.16 1,433.87
TOTAL OF PART A 139,926.55 27,985.31 8,395.58 36,380.89 176,307.44
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days) 128.03 m3 706,478.10 12.00% 8.00% 20.00% 141,295.62 42,388.69 183,684.31 890,162.41 6,952.66
901(1) Lean Concrete 3.71 m3 58,768.38 12.00% 8.00% 20.00% 11,753.68 3,526.10 15,279.78 74,048.16 19,945.63
902(1)a Reinforcing Steel, Grade 40 5,251.86 kgs 399,212.00 12.00% 8.00% 20.00% 79,842.40 23,952.72 103,795.12 503,007.12 95.78
902(1)b Reinforcing Steel, Grade 60 9,437.91 kgs 737,227.71 12.00% 8.00% 20.00% 147,445.54 44,233.66 191,679.20 928,906.92 98.42
903(2) Forms and Falseworks 795.04 m2 394,250.69 12.00% 8.00% 20.00% 78,850.14 23,655.04 102,505.18 496,755.87 624.82
TOTAL OF PART B 2,295,936.88 459,187.38 137,756.21 596,943.59 2,892,880.47
1000(1) Soil Poisoning 9.00 L 4,304.17 12.00% 8.00% 20.00% 860.83 860.83 1,721.67 6,025.84 669.54
1016(1)a Waterproofing 117.99 m2 66,971.60 12.00% 8.00% 20.00% 13,394.32 13,394.32 26,788.64 93,760.23 794.65
C.2. Masonry Works
100 mm CHB Non Load Bearing Wall (including
1046(2)a1 108.00 m2 55,543.17 12.00% 8.00% 20.00% 11,108.63 11,108.63 22,217.27 77,760.43 720.00
Reinforcing Steel)
150 mm CHB Non Load Bearing Wall (including

1046(2)a2 135.82 m2 106,165.05 12.00% 8.00% 20.00% 21,233.01 21,233.01 42,466.02 148,631.08 1,094.32
Reinforcing Steel)
1004(2)a Locksets 11.00 set 16,500.00 12.00% 8.00% 20.00% 3,300.00 990.00 4,290.00 20,790.00 1,890.00
1004(2)g Hinges 11.00 set 728.97 12.00% 8.00% 20.00% 145.79 43.74 189.53 918.50 83.50
1007(1) Aluminum Framed Glass Doors 15.12 m2 65,338.81 12.00% 8.00% 20.00% 13,067.76 3,920.33 16,988.09 82,326.90 5,444.90
MARK-UPS IN
DIRECT COST COST
OCM PROFIT % VALUE
1008(1) Aluminum Framed Glass Windows 36.14 m2 78,875.55 12.00% 8.00% 20.00% 15,775.11 4,732.53 20,507.64 99,383.19 2,749.95
1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions) 7.00 set 18,236.46 12.00% 8.00% 20.00% 3,647.29 1,094.19 4,741.48 22,977.94 3,282.56
1010(2)b Wooden Doors (Wood Panel) 13.23 m2 18,236.46 12.00% 8.00% 20.00% 3,647.29 1,094.19 4,741.48 22,977.94 1,736.81
C.4 Finishing Works
MARK-UPS IN
DIRECT COST COST
OCM PROFIT % VALUE
1003(1)a1 Fiber Cement Board Ceiling on Metal Frame 240.00 m2 218,675.45 12.00% 8.00% 20.00% 43,735.09 13,120.53 56,855.62 275,531.07 1,148.05
1018(1) Glazed Tiles and Trims 249.90 m2 388,319.91 12.00% 8.00% 20.00% 77,663.98 23,299.19 100,963.17 489,283.08 1,957.92
1018(2) Unglazed Tiles 90.00 m2 133,197.65 12.00% 8.00% 20.00% 26,639.53 7,991.86 34,631.39 167,829.04 1,864.77
1021(1)c Plain Cement Finish with floor hardener 23.40 m2 9,396.98 12.00% 8.00% 20.00% 1,879.40 563.82 2,443.22 11,840.19 505.99
1027(1) Plain Cement Plaster Finish 622.66 m2 96,108.63 12.00% 8.00% 20.00% 19,221.73 5,766.52 24,988.25 121,096.88 194.48
1053(2)a1 38 mm Ø Stainless Steel Pipe Railings 108.80 m 43,639.80 12.00% 8.00% 20.00% 8,727.96 2,618.39 11,346.35 54,986.16 505.39
1038(1) Reflective Insulation 120.00 m2 23,797.79 12.00% 8.00% 20.00% 4,759.56 1,427.87 6,187.43 29,985.22 249.88
C.5 Painting Works
1032(1)a Masonry/Concrete Painting 747.63 m2 220,578.39 12.00% 8.00% 20.00% 44,115.68 44,115.68 88,231.35 308,809.74 413.05
1032(1)b Wood Painting 26.46 m2 6,731.79 12.00% 8.00% 20.00% 1,346.36 1,346.36 2,692.72 9,424.51 356.18
1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.5 mm thk 231.58 m2 127,847.38 12.00% 8.00% 20.00% 25,569.48 7,670.84 33,240.32 161,087.70 695.60
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge/Hip Rolls) 32.32 m 7,769.90 12.00% 8.00% 20.00% 1,553.98 466.19 2,020.17 9,790.07 302.91
1003(5) Roof Frame (Wood) 1,701.22 bd.ft. 208,075.66 12.00% 8.00% 20.00% 41,615.13 12,484.54 54,099.67 262,175.34 154.11
1047(6) Metal Structure Accessories, Steel Plates 957.00 kgs 70,854.90 12.00% 8.00% 20.00% 14,170.98 4,251.29 18,422.27 89,277.16 93.29
1047(7)b Metal Structure Accessories, Sag Rods 232.30 kgs 11,910.39 12.00% 8.00% 20.00% 2,382.08 714.62 3,096.70 15,007.09 64.60
1047(4) Metal Structure Accessories, Cross Bracing 636.25 kgs 36,549.62 12.00% 8.00% 20.00% 7,309.92 2,192.98 9,502.90 46,052.52 72.38
1047(3)a Metal Structure Accessories (Bolts) 340.00 ea 12,057.76 12.00% 8.00% 20.00% 2,411.55 723.47 3,135.02 15,192.78 44.68
1047(3)c Metal Structure Accessories, Turn Buckle 32.00 ea 5,454.27 12.00% 8.00% 20.00% 1,090.85 327.26 1,418.11 6,872.39 214.76
TOTAL OF PART C 2,096,223.49 419,244.70 125,773.42 545,018.12 2,641,241.60
1001(8) Sewer Line Works 1.00 l.s. 35,868.31 12.00% 8.00% 20.00% 7,173.66 2,152.10 9,325.76 45,194.07 45,194.07
1002(6) Cold Water Line Works 1.00 l.s. 7,549.88 12.00% 8.00% 20.00% 1,509.98 452.99 1,962.97 9,512.85 9,512.85
1001(9) Downspout/Storm Drain 1.00 l.s. 89,340.14 12.00% 8.00% 20.00% 17,868.03 5,360.41 23,228.44 112,568.57 112,568.57
1002(5) Sanitary/Plumbing Fixtures 1.00 l.s. 160,450.57 12.00% 8.00% 20.00% 32,090.11 9,627.03 41,717.14 202,167.72 202,167.72
1001(6)b1 Catch basin 3.00 units 22,890.39 12.00% 8.00% 20.00% 4,578.08 1,373.42 5,951.50 28,841.89 9,613.96
1001(11) Septic Vault 3.75 sq.m 11,553.10 12.00% 8.00% 20.00% 2,310.62 693.19 3,003.81 14,556.91 3,881.84
TOTAL OF PART D 327,652.39 65,530.48 19,659.14 85,189.62 412,842.00
1100(19) Conduits, Boxes, and Fittings 1.00 l.s. 70,699.57 12.00% 8.00% 20.00% 14,139.91 4,241.97 18,381.88 89,081.46 89,081.46
1101(18) Wires and Wiring Devices 1.00 l.s. 124,544.29 12.00% 8.00% 20.00% 24,908.86 7,472.66 32,381.52 156,925.81 156,925.81
1102(21) Panel Board 1.00 l.s. 20,591.61 12.00% 8.00% 20.00% 4,118.32 1,235.50 5,353.82 25,945.43 25,945.43
1103(1) Lighting Fixtures 1.00 l.s. 38,422.03 12.00% 8.00% 20.00% 7,684.41 2,305.32 9,989.73 48,411.75 48,411.75
1208(1) Fire Alarm System (Emergency Lights) 1.00 l.s. 18,025.03 12.00% 8.00% 20.00% 3,605.01 1,081.50 4,686.51 22,711.54 22,711.54
TOTAL OF PART E 272,282.53 54,456.51 16,336.95 70,793.46 343,075.98
TOTAL OF PART III 5,132,021.83 1,026,404.37 307,921.30 1,334,325.67 6,466,347.50
TOTAL 5,256,722.40 1,033,903.53 314,531.29 1,348,434.82 6,605,157.22
Preparation and Submission: Evaluation: Approval:
Prepared and Submitted by: Reviewed as to Unit Cost: Approved:

MARK-UPS IN
DIRECT COST COST
OCM PROFIT % VALUE
ZEDRICK B. TEJONES JUDITH B. LOMUNTAD HON. BENJAMIN E. VER, MD

Engineer II Municipal Engineer Municipal Mayor
PROJECT MONITORING FORM
GHANTT CHART
SUB-PROJECT TITLE : Construction of Health Station at Brgy. Cagmanaba TOTAL PROJECT COST: 6,605,157.22
LOCATION:
LOCATION Brgy. Cagmanaba, Jipapad, Eastern Samar SUB-PROJECT DURATION: 264.00 CD
DURATION MONTH 1 MONTH 2

ITEM
ITEM No. DESCRIPTION (WORKING AMOUNT WEIGHT %
NO.
DAYS) WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK 3
0.50% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
I B.1 Temporary Facility 2 32,953.98 0.50% 1.00 1.00
0.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

II B.5 Project Billboard/ Sign Board 1 6,324.52 0.10% 1.00
0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11%

III B.7(2) Occupational Safety and Health 50 59,116.55 0.90% 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

IV B.9 Mobilization/ Demobilization 3 40,414.67 0.61% 1.00 1.00 1.00
0.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

V 800(1) Clearing and Grubbing 1 7,450.02 0.11% 1.00
0.39% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Removal of Structures and
VI 800(6) Obstruction 2 25,713.28 0.39% 1.00 1.00
0.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

VII 803(1)a Structure Excavation 2 54,105.66 0.82% 1.00 1.00
0.21% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Structure Excavation (Foundation
V 803(3) 1 13,820.18 0.21% 1.00
Fill)
0.00% 0.87% 0.00% 0.00% 0.00% 0.00% 0.00%

VIII 804(1)b Embankment from Borrow 1 57,302.14 0.87% 1.00
0.00% 0.27% 0.00% 0.00% 0.00% 0.00% 0.00%

IX 804(4) Gravel Fill 2 17,916.16 0.27% 1.00 1.00
0.00% 8.09% 5.39% 0.00% 0.00% 0.00% 0.00%

Structural Concrete (Ready Mix,
X 900(1)c1 5 890,162.41 13.48% 1.00 1.00 1.00 1.00 1.00
Class A, 28 days)
0.00% 0.00% 1.12% 0.00% 0.00% 0.00% 0.00%

XI 901(1) Lean Concrete 1 74,048.16 1.12% 1.00
0.00% 0.00% 3.81% 3.81% 0.00% 0.00% 0.00%

XII 902(1)a Reinforcing Steel, Grade 40 6 503,007.12 7.62% 1.00 1.00 1.00 1.00 1.00 1.00
OF 0.00% 0.00% 0.00% 2.64% 5.27% 5.27% 0.88%

ESTI
902(1)b Reinforcing Steel, Grade 60 16 928,906.92 14.06% 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
MATE
D
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.63%
- 903(2) Forms and Falseworks 23 496,755.87 7.52% 1.00 1.00 1.00 1.00 1.00
0.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1000(1) Soil Poisoning 1 5,423.25 0.08% 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1016(1)a Waterproofing 10 84,384.22 1.28%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

100 mm CHB Non Load Bearing
0 1046(2)a1 4 69,984.39 1.06%
Wall (including Reinforcing Steel)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Prepar 150 mm CHB Non Load Bearing
1046(2)a2 6 133,767.97 2.03%
ed by: Wall (including Reinforcing Steel)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0 1004(2)a Locksets 5 20,790.00 0.31%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1004(2)g Hinges 5 918.50 0.01%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1007(1) Aluminum Framed Glass Doors 5 82,326.90 1.25%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Aluminum Framed Glass
0 1008(1) 5 99,383.19 1.50%
Windows
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Frames (Jambs, Sill, Head,
0 1010(1) 2 22,977.94 0.35%
Transoms and Mullions)
JOEL 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LESLI
1010(2)b Wooden Doors (Wood Panel) 5 78,867.73 1.19%
E E.
CAPI
CIVIL 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Fiber Cement Board Ceiling on
ENGI 1003(1)a1 25 275,531.07 4.17%
Metal Frame
NEER
PRC
Licens 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
e No. 1018(1) Glazed Tiles and Trims 23 489,283.08 7.41%
01261
68 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0 1018(2) Unglazed Tiles 6 167,829.04 2.54%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Plain Cement Finish with floor
- 1021(1)c 1 11,840.19 0.18%
hardener
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0 1027(1) Plain Cement Plaster Finish 11 121,096.88 1.83%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

38 mm Ø Stainless Steel Pipe
0 1053(2)a1 3 54,986.16 0.83%
Railings
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0 1038(1) Reflective Insulation 3 29,985.22 0.45%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1032(1)a Masonry/Concrete Painting 45 277,928.76 4.21%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1032(1)b Wood Painting 2 8,482.06 0.13%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Prepainted Metal Sheets, Long
0 1014(1)b1 14 161,087.70 2.44%
Span, Corrugated, 0.5 mm thk
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Fabricated Metal Roofing
0 1013(2)a1 1 9,790.07 0.15%
Accessory (Ridge/Hip Rolls)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0 1003(5) Roof Frame (Wood) 9 262,175.34 3.97%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Metal Structure Accessories, Steel
0 1047(6) 10 89,277.16 1.35%
Plates
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Metal Structure Accessories, Sag
0 1047(7)b Rods 3 15,007.09 0.23%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Metal Structure Accessories,
0 1047(4) 7 46,052.52 0.70%
Cross Bracing
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Metal Structure Accessories
0 1047(3)a 5 15,192.78 0.23%
(Bolts)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Metal Structure Accessories, Turn
0 1047(3)c 1 6,872.39 0.10%
Buckle
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1001(8) Sewer Line Works 2 45,194.07 0.68%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

- 1002(6) Cold Water Line Works 1 9,512.85 0.14%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1001(9) Downspout/Storm Drain 4 112,568.57 1.70%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1002(5) Sanitary/Plumbing Fixtures 11 202,167.72 3.06%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1001(6)b1 Catch basin 2 28,841.89 0.44%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1001(11) Septic Vault 1 14,556.91 0.22%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1100(19) Conduits, Boxes, and Fittings 9 89,081.46 1.35%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1101(18) Wires and Wiring Devices 9 156,925.81 2.38%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1102(21) Panel Board 1 25,945.43 0.39%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0 1103(1) Lighting Fixtures 4 48,411.75 0.73%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Fire Alarm System (Emergency
0 1208(1) 3 22,711.54 0.34%
Lights)
TOTAL 264.00 6,605,157.22 100.00%

Projected Weekly Accomplishment (%) 2.93% 9.33% 10.43% 6.55% 5.38% 5.38% 2.62%
Cummulative Projected Weekly Accomplishment (%) 2.93% 12.26% 22.69% 29.24% 34.62% 40.00% 42.62%
Projected Weekly Disbursement (Php) 193,299.55 616,409.73 688,710.66 432,767.59 355,434.08 355,434.08 173,141.07
Cummulative Projected Weekly Disbursement (Php) 193,299.55 809,709.28 1,498,419.94 1,931,187.54 2,286,621.62 2,642,055.70 2,815,196.77
SLIPPAGE 6 12 18 24 30 36 42
Prepared by:
Engr. JOEL LESLIE E. CAPITO

Civil Engineer
MONTH 3 MONTH 4 MONTH 5
WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.11% 0.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.96% 1.96% 1.96% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.77% 0.51% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.53% 0.53% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 1.35% 0.68% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.25% 0.06% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.00% 0.25% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.20% 0.30% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.35% 0.00% 0.00%
1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.96% 0.24% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.67% 1.00% 1.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
2.07% 2.00% 1.96% 0.77% 1.04% 1.88% 4.09% 1.87% 1.00% 1.00%
44.69% 46.69% 48.65% 49.42% 50.46% 52.34% 56.43% 58.30% 59.30% 60.30%
136,682.47 131,953.15 129,588.49 50,630.53 68,745.88 124,170.84 270,418.38 123,520.17 66,127.46 66,127.46
2,951,879.25 3,083,832.39 3,213,420.88 3,264,051.41 3,332,797.29 3,456,968.13 3,727,386.51 3,850,906.69 3,917,034.14 3,983,161.60
48 54 60 66 72 78 84 90 96 102
MONTH 5 MONTH 6 MONTH 7 MONTH 8 MONTH 9 MONTH 10 MONTH 11
WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00% 1.00% 0.50% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.97% 1.93% 1.93% 1.93% 0.64% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 1.27% 1.27% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.18% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.67% 1.00% 0.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.83% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.19% 0.56% 0.56% 0.56% 0.56% 0.56% 0.56% 0.56% 0.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.13% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.87% 1.05% 0.52% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.15% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.32% 2.65% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.81% 0.54% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.15% 0.08% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.20% 0.50% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.09% 0.14% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.34% 0.34% 0.00% 0.00% 0.00% 0.00%
1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.14% 0.00% 0.00% 0.00% 0.00% 0.00%
1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.70% 0.00% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.39% 1.67% 0.00% 0.00% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.22% 0.22% 0.00% 0.00% 0.00%
1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.22% 0.00% 0.00% 0.00%
1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.90% 0.45% 0.00%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.79% 1.58%
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.39% 0.00%
1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.55% 0.18%
1.00 1.00 1.00 1.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.34%
1.00 1.00 1.00
1.00% 1.00% 2.92% 3.20% 1.93% 1.93% 1.31% 1.00% 1.77% 0.56% 0.56% 0.56% 0.56% 0.56% 0.56% 0.56% 0.96% 1.05% 1.99% 2.65% 0.81% 1.08% 1.20% 3.66% 2.11% 0.90% 2.18% 2.11%
60.30% 61.30% 64.22% 67.42% 69.36% 71.29% 72.60% 73.60% 75.37% 75.93% 76.49% 77.05% 77.61% 78.17% 78.73% 79.30% 80.26% 81.31% 83.30% 85.95% 86.76% 87.84% 89.04% 92.69% 94.80% 95.70% 97.89% 100.00%
66,127.46 66,127.46 192,637.97 211,553.59 127,639.07 127,639.07 86,581.58 66,052.84 116,814.63 37,057.17 37,057.17 37,057.17 37,057.17 37,057.17 37,057.17 37,057.17 63,707.52 69,037.59 131,700.64 174,783.56 53,566.30 71,555.73 79,122.57 241,480.97 139,251.15 59,387.64 144,256.66 139,431.68
3,983,161.60 4,049,289.06 4,241,927.03 4,453,480.62 4,581,119.68 4,708,758.75 4,795,340.33 4,861,393.17 4,978,207.80 5,015,264.97 5,052,322.14 5,089,379.31 5,126,436.48 5,163,493.64 5,200,550.81 5,237,607.98 5,301,315.50 5,370,353.08 5,502,053.73 5,676,837.29 5,730,403.59 5,801,959.31 5,881,081.88 6,122,562.85 6,261,814.01 6,321,201.64 6,465,458.31 6,604,889.99
102 108 114 120 126 132 138 144 150 156 162 168 174 180 186 192 198 204 210 216 222 228 234 240 246 252 258 264
Quantity Derivation
Project: Construction of Health Station at Brgy. Cagmanaba

Location: Brgy. Cagmanaba, Jipapad, Eastern Samar
PART II
B.1 Temporary Facility
Quantity : 1.00 l.s.
B.5 Project Billboard/ Sign Board

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

B.9 Mobilization/ Demobilization

PART III
800(1) Clearing and Grubbing
Quantity : 120.00 m2
L W H Q Vol/Area Unit
Building Area 10.00 12 1 120 m2
Total 120 m2
800(6) Removal of Structures and Obstruction

Building Area 10.00 12.00 1 120.00 m2
Total 120 m2
803(1)a Structure Excavation

Quantity : 91.89 m3
F1 1.50 1.50 1.50 22 74.25 m3
FTB 0.25 0.30 228.00 1 17.10 m3
WF1 0.30 0.60 3.00 1 0.54 m3
Total 91.89 m3
803(3) Structure Excavation (Foundation Fill)

Quantity : 55.18 m3
F1 1.50 1.50 0.30 22 14.85 m3
C1 0.40 0.40 1.20 22 4.22 m3
FTB 0.25 0.30 228.00 1 17.10 m3
WF1 0.30 0.60 3.00 1 0.54 m3
Excavation 91.89 less Con. Vol. 36.714 m3

Total 55.18 m3
804(1)b Embankment from Borrow

Quantity : 74.97 m3
Building Area 10.00 12 0.6 1 72.00 m3
Frontage 3.00 1.65 0.6 1 2.97 m3
Total 74.97 m3
804(4) Gravel Fill

Quantity : 12.50 m3
Building Area 10.00 12 0.1 1 12.00 m3
Frontage 3.00 1.65 0.1 1 0.50 m3
Total 12.495 m3

900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days)
Footing (F1) 1.50 1.50 0.30 22.00 14.85 m3
Slab on fill (Interior of Building) 10.50 12.50 0.10 1.00 13.13 m3
Slab on fill (Exterior of Building) 3.00 1.65 0.10 1.00 0.50 m3
2F Slab 10.50 12.50 0.10 1.00 13.13 m3
2F Terrace 3.00 1.65 0.10 1.00 0.50 m3
Footing Beam (FTB1) 0.25 0.30 228.00 1.00 17.10 m3
Wall Footing (WF1) 0.30 0.60 3.00 1.00 0.54 m3
Columns (C1) 0.40 0.40 4.80 22.00 16.90 m3
2F Beam (GB1) 0.30 0.40 3.00 29.00 10.44 m3
2F Beam (GB2) 0.30 0.40 4.00 5.00 2.40 m3
Roof Beam (RB1) 0.25 0.35 3.00 29.00 7.61 m3
Roof Beam (RB2) 0.25 0.35 4.00 5.00 1.75 m3
Slabs (2F) 10.50 12.50 0.12 1.00 15.75 m3
Porch (GF) 3.00 1.65 0.10 1.00 0.50 m3
Entrance Stairs 0.47 3.00 2.00 1.00 2.82 m3
Staircase (GF-2F) 1.76 1.20 4.00 1.00 8.45 m3
Ramp 6.83 1.65 0.10 1.50 1.69 m3
Total 128.03 m3
901(1) Lean Concrete

Quantity : 3.71 m3
Plain/Lean Concrete (F1) 1.50 1.50 0.075 22.00 3.71 m3
Total 3.71 m3
902(1)a Reinforcing Steel, Grade 40

Quantity : 5,251.86 kgs
902(1)b Reinforcing Steel, Grade 60

Quantity : 9,437.91 kgs
Description Hardware Qty. of bar

Cut Number of Total No. Total Wt.
ITEM Dia. Length Qty. Unit Wt.
Factor Lenght Sets of Bars.
NUMBER (mm) RSB (pcs.) (kg/m) Ø10mm Ø12mm Ø16mm Ø20mm
(m) (m) (pcs) (kgs.)
(m)
Footing (F1) 16∅ 1.20 6.00 22.00 22.00 96.80 1.580 917.66 0.00 0.00 917.67 0.00
2F Beam (GB1)
Main Bar (Continuous) 16∅ 4.50 6.00 7.00 29.00 152.25 1.580 1,443.33 0.00 0.00 1443.33 0.00
Cut Top Bars 16∅ 5.74 6.00 2.00 29.00 55.49 1.580 526.01 0.00 0.00 526.02 0.00
Cut Bottom Bars 16∅ 2.14 6.00 2.00 29.00 20.71 1.580 196.37 0.00 0.00 196.38 0.00
Stirrups/Tie Bars 10∅ 1.00 6.00 28.00 29.00 135.33 0.616 500.19 500.20 0.00 0.00 0.00
2F Beam (GB2)
Main Bar (Continuous) 16∅ 3.60 5.75 7.00 5.00 21.91 1.580 199.08 0.00 0.00 199.08 0.00
Cut Top Bars 16∅ 6.24 6.00 2.00 5.00 10.40 1.580 98.59 0.00 0.00 98.60 0.00
Cut Bottom Bars 16∅ 2.86 6.00 2.00 5.00 4.76 1.580 45.14 0.00 0.00 45.15 0.00
Roof Beam (RB1)

Main Bar (Continuous) 16∅ 4.50 6.00 7.00 29.00 152.25 1.580 1,443.33 0.00 0.00 1443.33 0.00
Cut Top Bars 16∅ 5.74 6.00 3.00 29.00 83.23 1.580 789.02 0.00 0.00 789.03 0.00
Cut Bottom Bars 16∅ 2.14 6.00 3.00 29.00 31.07 1.580 294.56 0.00 0.00 294.56 0.00
Roof Beam (RB2)

Main Bar (Continuous) 16∅ 3.60 6.00 7.00 5.00 21.00 1.580 199.08 0.00 0.00 199.08 0.00
Cut Top Bars 16∅ 6.24 6.00 3.00 5.00 15.60 1.580 147.89 0.00 0.00 147.89 0.00
Cut Bottom Bars 16∅ 2.86 6.00 3.00 5.00 7.14 1.580 67.71 0.00 0.00 67.72 0.00
Wall Footing WF
Horizontal Bars 16∅ 3.00 5.75 5.00 1.00 2.61 1.580 23.70 0.00 0.00 23.70 0.00
Columns (C1)
Vertical Bars 20∅ 6.00 6.00 4.00 22.00 88.00 2.466 1,302.05 0.00 0.00 0.00 1302.05
Vertical Bars 16∅ 6.00 6.00 4.00 22.00 88.00 1.580 834.24 0.00 0.00 834.24 0.00
Stirrups/Tie Bars 1 12∅ 1.50 6.00 33.00 22.00 181.50 0.888 967.03 0.00 967.04 0.00 0.00
Stirrups/Tie Bars 2 10∅ 1.50 6.00 33.00 22.00 181.50 0.616 670.82 670.83 0.00 0.00 0.00
Staircase
Vertical Bars 16∅ 6.00 6.00 12.00 8.00 96.00 1.580 910.08 0.00 0.00 910.08 0.00
Stirrups/Tie Bars 12∅ 4.00 6.00 33.00 10.00 220.00 0.888 1,172.16 0.00 1172.16 0.00 0.00
Total 13,463 1,886 2,139 8,136 1,302

kgs kgs kgs kgs KGS
Description Hardware Qty. of bar

Cut Number of Total No. Total Wt.
ITEM Dia. Length Qty. Unit Wt.
Factor Lenght Sets of Bars.
NUMBER (mm) RSB (pcs.) (kg/m) Ø10mm Ø12mm Ø16mm Ø20mm
(m) (m) (pcs) (kgs.)
(m)
Slab on fill (Interior of Building) 1.0833 10∅ 1,312.50 1.00 1.00 1.00 1,312.50 0.616 808.50 808.50 0.00 0.00 0.00
Slab on fill (Exterior of Building) 1.0833 10∅ 49.50 1.00 1.00 1.00 53.62 0.616 33.03 33.04 0.00 0.00 0.00
Total 842 842 - - -

kgs kgs kgs kgs KGS
Qty. of bar
Total Total
Unit
Slab Reinforcing Steel Bar Size Area Spacing Factor Number of
Weight
Weight
Bars (Kg) Ø10mm Ø12mm Ø16mm Ø20mm
One-way 1 10∅ 12.0000 12.5 3.0620 36.74 0.616 271.61 271.62 0.00 0.00 0.00
One-way 2 10∅ 12.0000 12.5 3.0620 36.74 0.616 271.61 271.62 0.00 0.00 0.00
One-way 3 10∅ 12.0000 12.5 3.0620 36.74 0.616 271.61 271.62 0.00 0.00 0.00
One-way 4 10∅ 12.0000 12.5 3.0620 36.74 0.616 271.61 271.62 0.00 0.00 0.00
Two-way 1 10∅ 9.0000 12.5 3.6030 32.43 0.616 179.78 179.78 0.00 0.00 0.00
12∅ 9.0000 12.5 4.6030 41.43 0.888 331.08 0.00 331.09 0.00 0.00
Two-way 2 10∅ 9.0000 12.5 3.6030 32.43 0.616 179.78 179.78 0.00 0.00 0.00
12∅ 9.0000 12.5 4.6030 41.43 0.888 331.08 0.00 331.09 0.00 0.00
Two-way 3 10∅ 9.0000 12.5 3.6030 32.43 0.616 179.78 179.78 0.00 0.00 0.00
12∅ 9.0000 12.5 4.6030 41.43 0.888 331.08 0.00 331.09 0.00 0.00
Two-way 4 10∅ 9.0000 12.5 3.6030 32.43 0.616 179.78 179.78 0.00 0.00 0.00
12∅ 9.0000 12.5 4.6030 41.43 0.888 331.08 0.00 331.09 0.00 0.00
Two-way 5 10∅ 9.0000 12.5 3.6030 32.43 0.616 179.78 179.78 0.00 0.00 0.00
12∅ 9.0000 12.5 4.6030 41.43 0.888 331.08 0.00 331.09 0.00 0.00
Two-way 6 10∅ 9.0000 12.5 3.6030 32.43 0.616 179.78 179.78 0.00 0.00 0.00
12∅ 9.0000 12.5 4.6030 41.43 0.888 331.08 0.00 331.09 0.00 0.00
Two-way 7 10∅ 9.0000 12.5 3.6030 32.43 0.616 179.78 179.78 0.00 0.00 0.00
12∅ 9.0000 12.5 4.6030 41.43 0.888 331.08 0.00 331.09 0.00 0.00
Two-way 8 10∅ 9.0000 12.5 3.6030 32.43 0.616 179.78 179.78 0.00 0.00 0.00
12∅ 9.0000 12.5 4.6030 41.43 0.888 331.08 0.00 331.09 0.00 0.00
Total (kgs) 5,173 2,524.72 2,649 - -
Meter per
Number Tie Lenght Number of kilogram Total Wt.
Tie Wires Factor Factor
of ties (m) Sets (m) of Tie
(kgs.)
Wire
Footing (F1) 6.00 6.00 36.00 0.30 22.00 53.00 4.48

Slab on fill (Interior of Building) 1312.50 16.00 21000.00 0.30 1.00 53.00 118.87
Slab on fill (Exterior of Building) 49.50 16.00 792.00 0.30 1.00 53.00 4.48
2F Beam (GB1)
Stirrups/Tie Bars 7.00 28.00 196.00 0.30 3.00 53.00 3.33
2F Beam (GB2)
Roof Beam (RB1)

Roof Beam (RB2)

Wall Footing WF
Columns (C1)
Stirrups/Tie Bars 1 4.00 33.00 132.00 0.30 22.00 53.00 16.44
Stirrups/Tie Bars 2 4.00 33.00 132.00 0.30 22.00 53.00 16.44
Staircase
One-way Slab (12.5 Spacing) 78.19 0.42 33.00

Two-way Slab (12.5 Spacing) 146.75 0.55 81.30
Total (kgs) 301.28
903(2) Forms and Falseworks

Footing (F1) 1.50 1.50 0.30 22.00 39.60 m2
2F Slab 10.50 12.50 0.10 1.00 4.60 m2
2F Terrace 3.00 1.65 0.10 1.00 0.93 m2
Footing Beam (FTB1) 0.25 0.30 228.00 1.00 250.80 m2
Wall Footing (WF1) 0.30 0.60 3.00 1.00 5.40 m2
Columns (C1) 0.40 0.40 4.80 22.00 168.96 m2
2F Beam (GB1) 0.30 0.40 3.00 29.00 121.80 m2
2F Beam (GB2) 0.30 0.40 4.00 5.00 28.00 m2
Roof Beam (RB1) 0.25 0.35 3.00 29.00 104.40 m3
Roof Beam (RB2) 0.25 0.35 4.00 5.00 24.00 m4
Slabs (2F) 10.50 12.50 0.12 1.00 5.52 m5
Porch (GF) 3.00 1.65 0.10 1.00 0.93 m6
Entrance Stairs 0.47 3.00 2.00 1.00 13.88 m7
Staircase (GF-2F) 1.76 1.20 4.00 1.00 23.68 m8
Ramp 6.83 1.65 0.10 1.50 2.54 m9
Total 795.04 m2

1000(1) Soil Poisoning
Quantity : 9.00 L
Building Area 10.00 12 1 120.00 m2
Frontage 3.00 1.65 1 4.95 m2
Ext Staircase 1.50 6 1 9.00 m2
Area 133.95 m2
Soilguard per L coverage 15 m2
Total 9 L
1016(1)a Waterproofing
A1 11.00 0.9 2 19.80 m2
A2 13.00 0.9 2 23.40 m2
A3 7.00 0.9 2 12.60 m2
A4 1.65 0.9 2 2.97 m2
A5 4.00 0.9 2 7.20 m2
A6 14.65 0.9 2 26.37 m2
A7 51.30 0.5 1 25.65 m2
Total 117.99 m2
C.2. Masonry Works

1046(2)a1 100 mm CHB Non Load Bearing Wall (including Reinforcing Steel)
A1 30.00 3.00 1 90.00 m2
A2 6.00 3.00 1 18.00 m2
Area 108 m2
Less Window & Door Opening 9.87 m2
Total 98.13 m2
A1 10.00 3.00 2 60.00 m2
A2 12.00 3.00 2 72.00 m2
A3 51.30 0.5 2 51.30 m2
A4 0.00 m2
A5 0.00 m2
A6 0.00 m2
A6 0.00 m3
Area 183.3 m2
Less Window & Door Opening 47.48 m2
Total 135.82 m2

1004(2)a Locksets
Quantity : 11.00 set
1004(2)g Hinges
Quantity : 11.00 set
1007(1) Aluminum Framed Glass Doors

Quantity : 15.12 m2
D1 1.80 2.1 4 15.12 m2 3.78
Total 15.12 m2
1008(1) Aluminum Framed Glass Windows

Quantity : 36.14 m2
W1 2.80 1.10 3.00 9.24 m2
W2 1.40 1.10 17.00 26.18 m2
W3 0.60 0.30 4.00 0.72 m2
Total 36.14 m2
1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions)

Quantity : 7.00 set
1010(2)b Wooden Doors (Wood Panel)

Quantity : 13.23 m2
D2 2.10 0.90 3 5.67 m2
D3 2.10 1.00 2 4.20 m2
D4 2.10 0.80 2 3.36 m2
Total 13.23 m2
C.4 Finishing Works

1003(1)a1 Fiber Cement Board Ceiling on Metal Frame
GF 10.00 12.00 120.00 m2
2F 10.00 12.00 120.00 m2
Total 240 m2
1018(1) Glazed Tiles and Trims

GF 10.00 12.00 120.00 m2
Porch 1.65 3.00 4.95 m2
2F 10.00 12.00 120.00 m2
Terrace 1.65 3.00 4.95 m2
Total 249.9 m2
1018(2) Unglazed Tiles

Quantity : 90.00 m2
PWD Male CR 1.50 3.00 1 4.50 m2
9.00 2.00 1 18.00 m2
PWD Female CR 1.50 3.00 1 4.50 m2
9.00 2.00 1 18.00 m2
2F Male CR 1.50 3.00 1 4.50 m2
9.00 2.00 1 18.00 m2
2F Female CR 1.50 3.00 1 4.50 m2
9.00 2.00 1 18.00 m2
Total 90 m2
1021(1)c Plain Cement Finish with floor hardener

Quantity : 23.40 m2
Staircase 7.50 1.2 1 9.00 m2
Main Ent Ramp 8.00 1.5 1 12.00 m2
Service Ent/Ext 3.00 0.8 1 2.40 m2
Total 23.4 m2
1027(1) Plain Cement Plaster Finish

Existing Parapet L W H Q Vol/Area Unit

Concrete Gutter 2.50 16.20 2 81.00 m2
Columns 0.40 0.40 22 3.52 m2
Total 84.52 m2
Existing Struc. 84.52 m2
1046(2)a2 108.00 m2
1046(2)a2 183.30 m2
less 1007(1) 15.12 m2
1008(1) 36.14 m2
1010(2)b 13.23 m2
Total 622.66 m2
1053(2)a1 38 mm Ø Stainless Steel Pipe Railings

Quantity : 108.80 m
L W H Q Length Unit
Top Handrail 34.00 1 34.00 m
Bottom Handrail 34.00 1 34.00 m
Vert Support 0.90 45.33 40.80 m
Total 108.8 m
1038(1) Reflective Insulation

Service Ent 10.00 12 120.00 m2
Total 120 m2
C.5 Painting Works

1032(1)a Masonry/Concrete Painting
W1 W2 H Q Area Unit
C1 0.40 0.40 4.80 22.00 84.48 m2
Total 84.48 m2
900(1)c1 84.48 m2
1046(2)a1 216.00 m2
1046(2)a2 271.64 m2
1003(1)a1 240.00 m2
less 1007(1) 15.12 m2
1008(1) 36.14 m2
1010(2)b 13.23 m2
Total 747.63 m2
1032(1)b Wood Painting

Quantity : 26.46 m2
D2 2.10 0.90 3 5.67 m2
D3 2.10 1.00 2 4.20 m2
D4 2.10 0.8 2 3.36 m2
Total 26.46 m2

1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.5 mm thk
10.44 12 N/A 1 125.28 m2
10.63 10 N/A 1 106.30 m3
Total 231.58 m2
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge/Hip Rolls)

Quantity : 32.32 m
1003(5) Roof Frame (Wood)

Quantity : 1701.22 bd.ft.
Tot
Length Bd.Ft. per Number of Length Tot Length
Thk (in) Width (in) Length Total Bd.Ft.
(ft) Pc. Truss Reqd. (m) Reqd. (ft)
Reqd. (m)
HT1
Top & Bottom Chord 2 6 12.00 12.00 2.00 20.44 40.88 134.03 134.03
Vertical and Diagonal Member 2 4 12.00 8.00 2.00 17.74 35.48 116.33 77.55
HT2
Top & Bottom Chord 2 6 12.00 12.00 4.00 13.34 53.36 174.95 174.95
HT3
i Top & Bottom Chord 2 6 12.00 12.00 10.00 6.00 60.00 196.72 196.72
HT4
Top & Bottom Chord 2 6 12.00 12.00 6.00 4.81 28.86 94.62 94.62
HT5
Top & Bottom Chord 2 6 12.00 12.00 2.00 10.42 20.84 68.33 68.33
PURLINS 2 4 12.00 8.00 2.00 35.09 70.18 230.10 153.40

2 4 12.00 8.00 2.00 49.35 98.70 323.61 215.74
Total (bd.ft) 1,701.22
1047(6) Metal Structure Accessories, Steel Plates

Quantity : 957.00 kgs
Total
Weight
Quantity Sets Weight
Per Piece
(Kg)
HT1 (Gusset Plate) 18.00 2.00 1.86 66.96

HT2 (Gusset Plate) 13.00 4.00 1.86 96.72
HT3 (Gusset Plate) 10.00 10.00 1.86 186.00
HT4 (Gusset Plate) 9.00 6.00 1.86 100.44
HT5 (Gusset Plate) 11.00 2.00 1.86 40.92
Base Plate 6.00 11.00 7.06 465.96
Total (kgs) 957.00
1047(7)b Metal Structure Accessories, Sag Rods

Total
Weight
Length Sets Weight
Per Piece
(Kg)
12mm diameter Sagrod 65.40 4.00 0.8880 232.30
Total (kgs) 232.30
1047(4) Metal Structure Accessories, Cross Bracing

Total
Weight
Length Sets Weight
Per Piece
(Kg)
16mm diameter Cross Bracing 100.80 4.00 1.5780 636.25
Total (kgs) 636.25
1047(3)a Metal Structure Accessories (Bolts)

Quantity : 340.00 ea
1047(3)c Metal Structure Accessories (Turnbuckle)

Quantity : 32.00 ea

1001(8) Sewer Line Works
1002(6) Cold Water Line Works

1001(9) Downspout/Storm Drain

1002(5) Sanitary/Plumbing Fixtures

1001(6)b1 Catch basin

Quantity : 3.00 units
1001(11) Septic Vault (Concrete/CHB)

Quantity : 3.75 sq.m.

1100(19) Conduits, Boxes, and Fittings
1101(18) Wires and Wiring Devices

1102(21) Panel Board

1103(1) Lighting Fixtures

1208(1) Fire Alarm System (Emergency Lights)

DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : B.1 Temporary Facility

Unit of Measurement : each
Output : 1
Designation No. of Person/s No. of Month/s Hourly Rate Amount (PhP)
A. Labor
a. Const. Foreman 1 8.00 100.36 802.88
b. Skilled Labor 1 8.00 73.01 584.08
c. Unskilled Labor 3 8.00 56.27 1,350.48
Sub - Total for A 2,737.44
Name and Capacity No of Unit/s No. of Month/s Monthly Rate Amount (PhP)
B. Equipment
Minor Tools (10% of Labor Cost) 273.74
Sub - Total for B

C. Total (A + B) 2,737.44
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 2,737.44
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
a. 14ft corr roof sheet pcs 14 400.00 5,600.00
b. 2x4x12 coco lumber pcs 10.00 240.00 2,400.00
c. 2x3x12 coco lumber pcs 20.00 180.00 3,600.00
d. 2x2x12 coco lumber pcs 30.00 120.00 3,600.00
e. 1/4" thk. Ord. plywood pcs 21 479.00 10,059.00
f. assrtd nails kgs 9 101.50 913.50
g. umbrella nails kgs 2 75.00 150.00
Sub - Total for F 26,322.50

G. Direct Unit Cost (E + F) 29,059.94
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 2,324.80
J. Value Added Tax (VAT) 5% of (G + H + I) 1,569.24
K. Total Unit Cost (G + H + I + J) 32,953.97
Item No./Description : B.5 Project Billboard/ Sign Board

Unit of Measurement : ea
Output : 1
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)
A. Labor
a. Construction Foreman 1 8.00 100.36 802.88

b. Skilled Laborer 1 8.00 73.01 584.08
c. Unskilled Laborer 1 8.00 56.27 450.16
Name and Capacity No of Unit/s No. of Day/s Daily Rate Amount (PhP)
B. Equipment
Sub - Total for B -

C. Total (A + B) 1,837.12
D. Output = 1 ea
F. Materials
a. 8' x 8' Tarpaulin ft2 64.00 20.00 1,280.00

b. Good Lumber (Frames) bd-ft 48.00 38.44 1,845.12
c. Assorted Common Working Nails kg 1.00 57.22 57.22

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 602.34
I. Contractor's Profit (CP) 8% of G 401.56
J. Value Added Tax (VAT) 5% of (G + H + I) 301.17
Item No./Description : B.7(2) Occupational Safety and Health

Unit of Measurement : lot
Output : 1
Designation No. of Person/s No. of Day/s Daily Rate Amount (PhP)
A. Labor
a. Part Time Safety Officer 1 30.00 680.00 20,400.00

b. First Aider 1 30.00 544.00 16,320.00
Name and Capacity Unit Quantity Daily Rate Amount (PhP)
B. Equipment
Sub - Total for B

C. Total (A + B) 36,720.00
D. Output = 1 lot
F. Materials
First Aid Kit l.s. 1.00 1,000.00 1,000.00
Personal Protective Equipment(PPE)

a. Safety Helmet man-days 150.00 0.25 37.50
b. Safety Shoes man-days 150.00 2.77 415.50
c. Safety Vest man-days 150.00 2.22 333.00
d. Working Gloves man-days 150.00 7.67 1,150.50
e. Rubber Boots man-days 150.00 1.39 208.50
f. Rain Coats man-days 150.00 0.34 51.00
-
-
-
-
Signages and Barricades

a. PPE Signage (4' x 8') set 5.00 506.37 2,531.85
b. Safety First (4' x 4') set 5.00 270.87 1,354.35
c. Warning Signs (2' x 3') sets 35.00 123.68 4,328.80
d. Caution Tape, 100ft roll 5.00 800.00 4,000.00

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

Unit of Measurement : l.s.
Output : 1
A. Labor
Sub - Total for A -
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
38,490.16
a. Mobilization/ Demobilization (0.75% of Civil Works)
Sub - Total for B 38,490.16

C. Total (A + B) 38,490.16
D. Output = 1 l.s.
F. Materials

Item No./Description : 800(1) Clearing and Grubbing

Unit of Measurement : m2
Output per hour : 70.00
A. Labor

b. Unskilled Laborer 3 1.00 56.27 168.81
Sub - Total for A 269.17
B. Equipment
a. dump truck (12 cu.yd.) 1 1.00 1,420.00 1,420.00

b. pay loader (1.50 cu.m.) 1 1.00 1,733.00 1,733.00

C. Total (A + B) 3,449.09
D. Output per Hour = 70.00 m3
E. Direct Unit Cost (C ÷ D) 49.27
F. Materials
Sub - Total for F

G. Direct Unit Cost (E + F) 49.27
K. Total Unit Cost (G + H + I + J) 62.08
Item No./Description : 800(6) Removal of Structures and Obstruction

A. Labor

B. Equipment
a. dump truck (12 cu.yd.) 1 1.00 1,420.00 1,420.00


C. Total (A + B) 2,550.92
F. Materials
Sub - Total for F

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

A. Labor

B. Equipment
a. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00

b. Dump Truck (12 yd3) 2 1.00 1,420.00 2,840.00

C. Total (A + B) 4,673.09
F. Materials
Sub - Total for F

Item No./Description : 803(3) Structure Excavation (Foundation Fill)

A. Labor

B. Equipment
a. Plate Compactor (5 hp) 1 1.00 123.00 123.00

b. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00

C. Total (A + B) 1,956.09
F. Materials

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

A. Labor

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

b. Backhoe (0.80 m3) 1 0.75 1,537.00 1,152.75

C. Total (A + B) 1,541.09
F. Materials
a. Embankment Materials m3 1.25 360.00 450.00

(w/ 25% Shrinkage Factor)
Sub - Total for F 450.00

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

A. Labor

B. Equipment
a. Plate Compactor 1 0.50 123.00 61.50

Sub - Total for B 88.42

C. Total (A + B) 357.59
F. Materials
a. Gravel Bedding (G1) m3 1.05 800.00 840.00

(w/ 5% Shrinkage Factor)

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

A. Labor

B. Equipment
a. Concrete Vibrator 2 1.00 91.25 182.50

b. One Bagger Mixer 1 1.00 172.00 172.00

C. Total (A + B) 996.90
F. Materials
a. Gravel m3 1.00 1,200.00 1,200.00

b. Sand m 3
0.50 1,700.00 850.00
c. Portland Cement bags 10.00 320.00 3,200.00

Item No./Description : 901(1) Lean Concrete

A. Labor

b. Skilled Laborer 2 8.00 73.01 1,168.16
b. Unskilled Laborer 10 8.00 56.27 4,501.60
B. Equipment
a. One Bagger Mixer 1 8.00 172.00 1,376.00


C. Total (A + B) 8,495.90
F. Materials
a. Portland Cement (40 kgs) bags 9.00 320.00 2,880.00

b. Coarse Sand m 3
1.00 750.00 750.00
c. Gravel m3 0.50 800.00 400.00

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 1,899.58
Item No./Description : 902(1)a1 Reinforcing Steel of Reinforced Concrete Structures for Two-Storey, Grade 40
Unit of Measurement : kg
A. Labor

B. Equipment
a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75

C. Total (A + B) 1,379.72
D. Output per Hour = 129.094 kg
F. Materials
a. Deformed Reinforcing Steel kg 1.00 61.00 61.00

Grade
b. #16 60/GradeIron
Galvanized 40 Wire kg 0.015 81.00 1.22
c. Consumables (5% of Materials Cost) 3.11

Item No./Description : 902(1)b1 Reinforcing Steel of Reinforced Concrete Structures for Two-Storey, Grade 60
A. Labor

B. Equipment
a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75

C. Total (A + B) 1,379.72
F. Materials
a. Deformed Reinforcing Steel kg 1.00 63.00 63.00

Grade
b. #16 60/GradeIron
Galvanized 40 Wire kg 0.015 81.00 1.22

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

A. Labor
Installation
Stripping
Name and Capacity Quantity No. of Day/s Daily Rental Rate Amount (PhP)
B. Equipment
Area = 205.01 m2
a. H-Frame 1.7 m x 1.2m, set 40 14.00 6.08 3,404.80
2 pcs H-frames
4 pcs diagonal cross braces
4 pcs horizontal braces
8 pcs joint pins
b. Shoring Jack, 3.8 m full extension 62 14.00 4.50 3,906.00
c. Adjustable U-head Jack, 0.6m 80 14.00 0.85 952.00
d. Adjustable Base Jack, 0.6m 80 14.00 0.85 952.00
e. 1-1/2" GI Pipe x 6.0 m 62 14.00 2.50 2,170.00
f. 1-1/2" GI Pipe x 3.0 m 16 14.00 1.25 280.00
g. 1-1/2" GI Pipe x 4.0 m 32 14.00 1.75 784.00
h. 1-1/2" GI Pipe x 1.0 m 216 14.00 0.50 1,512.00
i. Tie Rod x 0.60m 278 14.00 1.00 3,892.00
j. Round Wing Nut 558 14.00 0.15 1,171.80

C. Sub-Total for C (B/Area) 92.80
D. Output per Hour = 4.5 m²
E. Direct Unit Cost (A ÷ D) + C 309.53
F. Materials
a. Phenolic Board (0.019 x 1.2 x 2.4) - 4 uses pc 0.347 1,450.00 125.79

c. Good Lumber - 3 uses bd ft 4.727 38.44 60.57

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

Unit of Measurement : L
A. Labor

B. Equipment

C. Total (A + B) 314.50
D. Output per Hour = 5.40 L
F. Materials
a. Soil Poisoning L 1.00 420.00 420.00

Item No./Description : 1016(1)a Waterproofing

A. Labor

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

C. Total (A + B) 252.60
F. Materials
a. Cementitious Waterproofing gal 0.24 1,250.00 300.00

e. Consumables (5% of Materials Cost) 15.00

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

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


C. Total (A + B) 628.71
F. Materials
a. 100 mm thk CHB (Non-Load Bearing) pc 13.00 8.11 105.43

b. Cement bag 0.525 217.50 114.19
c. Sand cu.m 0.04 369.43 16.25
d. Reinforcing Steel kg 3.24 34.22 110.87
e. #16 Tie wire kg 0.05 63.50 3.18

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

B. Equipment


C. Total (A + B) 628.71
F. Materials

b. Cement bag 1.500 217.50 326.25
c. Sand cu.m 0.04 369.43 16.25
e. #16 Tie wire kg 0.05 63.50 3.18

Item No./Description : 1004(2)a Lockset

Unit of Measurement : set
Output : 1.00
A. Labor
(Labor cost for these items are to be considered/included in the installation of doors, windows, and other fabricated materials.)
Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
D. Output = 1.00 set
E. Direct Unit Cost (C ÷ D)
F. Materials
a. Lockset set 1.00 1,500.00 1,500.00

Item No./Description : 1004(2)g Hinges

Output : 1.00
A. Labor
(Labor cost for these items are to be considered/included in the installation of doors, windows, and other fabricated materials.)
Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
D. Output = 1.00 set
F. Materials
a. Hinges set 1.00 66.27 66.27

Item No./Description : 1007(1) Aluminum Framed Glass Doors

Output : 1.00
A. Labor
(Labor cost for this item is considered/included in the installation of the fabricated material)
Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
D. Output = 1.00 m2
F. Materials
D1 - Fixed Bronze Glass on top and side (0.40m),

Double Swing Glass Doors w/ Aluminum Frame m2 0.33 4,365.00 1,440.45
(2.10mx1.80m)
D2 - Double Swing Glass Doors w/ Aluminum
m2 0.33 4,365.00 1,440.45
Frame (2.10mx1.80m)
D3 - Single Swing Glass Doors w/ Aluminum
m2 0.33 4,365.00 1,440.45
Frame (2.10mx0.90m)

Item No./Description : 1007(1) Aluminum Framed Glass Doors

Output : 1.00
A. Labor
(Labor cost for this item is considered/included in the installation of the fabricated material)
Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
D. Output = 1.00 m2
F. Materials
W1 - Fixed Corner Glass Window w/ Aluminum

m2 0.17 4,365.00 727.50
Frame (3.00mx1.20m)
W2 - Half Fized Half Awning Type Glass Window w/
m2 0.17 4,365.00 727.50
Aluminum Frame (0.70mx1.80m)
W3 - Double Sliding Glass Window w/ Aluminum
m2 0.17 4,365.00 727.50
Frame (1.60mx1.20m)
W4 - Fixed Glass on top and side (0.50m & 0.30m),

Double Sliding Window w/ Aluminum Frame m2 0.17 4,365.00
(2.40mx1.20m)
W4 - Fixed Glass Counter Window w/ Aluminum
m2 0.17 4,365.00 727.50
Frame (2.00mx1.20m)
W5 - Awning Type Glass Window w/ Aluminum
m2 0.17 4,365.00 727.50
Frame (0.50mx0.50m)

Item No./Description : 1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions)
Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 505.21
D. Output = 1 set
F. Materials
a. Door Jambs set 1.00 2,000.00 2,000.00

b. Consumables (5% of Materials Cost) 100.00

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

Output : 0.36
A. Labor

B. Equipment

C. Total (A + B) 252.60
F. Materials
a. D4. Wooden Panel Door (0.90m x 2.10m)

m2 1.00 4,478.57 4,478.57
D5. Wooden Panel Door (1.00m x 2.10m)

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

B. Equipment

C. Total (A + B) 314.50
F. Materials
a. 4.5mm Fiber Cement Board pc 0.365 550.00 200.75

b. Metal Furring pc 1.131 130.00 147.03
and specifications
c. Carrying ) 3m length
Channels pc 0.357 150.00 53.55
d. Hanger Bars/Rod pc 1 80.00 80.00
e. Channel clip pc 6 20.00 120.00
f. Wall Angle pc 0.238 100.00 23.80
g. Rivets pc 14 1.50 21.00
h. 1" Metal Screw pc 4 3.00 12.00

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

A. Labor

B. Equipment

C. Total (A + B) 821.44
F. Materials
a. Glazed Tiles (0.60m x 0.60m) m2 1.050 740.00 777.00

b. Cement bags 0.325 217.50 70.69
c. Sand m3 0.026 369.43 9.70
d. Tile Grout bags 0.125 250.00 31.25
e. Tile Adhesive (25 kg) bags 0.143 250.00 35.75
f. Consumables (3% of Materials Cost) 27.73

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

A. Labor

B. Equipment

C. Total (A + B) 821.44
F. Materials
a. Unglazed Tiles (0.30m x 0.30m) m2 1.050 842.86 885.00

b. Cement bags 0.325 217.50 70.69
c. Sand m3 0.026 369.43 9.70
d. Tile Grout bags 0.125 250.00 31.25
e. Tile Adhesive (25 kg) bags 0.125 250.00 31.25
f. Consumable (3% of Materials Cost) 30.84

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

B. Equipment

C. Total (A + B) 376.40
F. Materials
a. Cement bag 0.726 320.00 232.32

b. Sand m3 0.055 1,700.00 93.50
c. Floor Hardener bag 0.050 250.00 12.50

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

A. Labor

B. Equipment

C. Total (A + B) 518.61
F. Materials
a. Cement bag 0.330 217.50 71.78

b. Sand cu.m 0.027 369.43 9.79

Item No./Description : 1053(2)a1 38 mm Ø G.I. Pipe Railings

Unit of Measurement : m
A. Labor

B. Equipment
a. Welding Machine 1 0.75 391.00 293.25

b. Cutting Outfit 1 0.25 45.45 11.36
Minor Tools (10% of labor cost) 28.59

C. Total (A + B) 619.11
D. Output per Hour = 6.255 m
F. Materials
a. 38 mm Ø G.I. Pipe pc 0.330 868.00 286.44

c. Welding Rod pcs 0.015 86.36 1.30
d. Consumables (5% of material cost) 14.39

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

A. Labor

B. Equipment

C. Total (A + B) 314.50
F. Materials
a. Reflective Insulation, 10 mm thk m2 1.000 135.00 135.00

b. Consumbles (5% of Materials Cost) 6.75

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

A. Labor

B. Equipment

C. Total (A + B) 332.92
F. Materials
a. Concrete Neutralizer gal 0.08 412.32 32.99

b. Concrete Sealer/Primer gal 0.04 644.00 25.76
c. Patching Compound gal 0.05 550.00 27.50
d. Semi Gloss Latex (two coats) gal 0.08 547.00 43.76

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

A. Labor

B. Equipment

C. Total (A + B) 332.92
F. Materials
a. Glazzing Putty gal 0.05 550.00 27.50

b. Flat Wall Enamel gal 0.04 558.75 22.35
c. Enamel Quick Dry gal 0.04 558.75 22.35
d. Paint Thinner gal 0.01 234.13 2.34
f. Consumables (5% of Materials Cost) 3.73

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

B. Equipment

C. Total (A + B) 314.50
F. Materials
a. Prepainted Metal Sheets ( Corrugated, Long

m2 1.05 338.64 355.57
Span,0.5mm thk)
b. J-bolt with washers pc 10 4.50 45.00

Item No./Description : 1013(2)q1 Fabricated Metal Roofing Accessory (Ridge/Hip Rolls)

Unit of Measurement : m
Output per hour : 10
A. Labor

B. Equipment

C. Total (A + B) 252.60
D. Output per Hour = 10.6 m
F. Materials
a. Ridge Roll m 1.05 168.00 176.40

b. Blind Rivets pc 19.00 1.50 28.50

PART C - Finishing and other Civil Works

Item No./Description : 1003(5) Roof Frame (Wood)

Unit of Measurement : bd.ft.
A. Labor
Fabrication
Erection
a. Skilled Laborer 3 0.49 73.01 107.32
B. Equipment
a. Welding Machine 1 0.75 371.00 278.25

b. Cutting Outfit 1 0.25 45.45 11.36
c. Truck Mounted Crane (20-25 mt) 1 0.49 1,631.00 799.19
Minor Tools (10 % of Labor Cost) 54.90

C. Total (A + B) 1,692.66
F. Materials
a. Structural Steel Truss kg 1.00 49.45 49.45

b. Acetylene kg 0.011 60.00 0.66
c. Oxygen kg 0.022 53.70 1.18
d. Welding Rod kg 0.020 86.36 1.73

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

A. Labor

B. Equipment

C. Total (A + B) 252.60
F. Materials
a. Steel Plates kg 1.05 52.00 54.60

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

Output : 12.995
A. Labor

B. Equipment
Sub - Total for B -

C. Total (A + B) 229.64
F. Materials
a. Sagrod with nuts and bolts kg 1.05 32.00 33.60

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

A. Labor

B. Equipment
Sub - Total for B -

C. Total (A + B) 229.64
F. Materials
a. Cross Bracing kg 1.05 37.88 39.77

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

Unit of Measurement : each
Output per hour : 1
A. Labor

B. Equipment
Sub - Total for B -

C. Total (A + B) 22.96
F. Materials
a. Anchor Bolt pc 1.00 12.50 12.50

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

Unit of Measurement : pc
A. Labor

B. Equipment
Sub - Total for B -

C. Total (A + B) 34.45
D. Output = 1 pc
F. Materials
a. Standard Turnbuckle pc 1.00 136.00 136.00

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

Output : 1
A. Labor
a. Construction Foreman 1 13.25 100.36 1,329.77

c. Unskilled Laborer 2 13.25 56.27 1,491.16
B. Equipment

C. Total (A + B) 3,937.42
D. Output = 1
F. Materials
a. uPVC pipe, 50mm dia.x3m, S-1000 lengths 25.00 390.00 9,750.00

b. Elbow, 50mm dia-45 degr bend pcs 25.00 81.00 2,025.00
c. Wye, 50mm dia. pcs 12.00 126.00 1,512.00
d. uPVC Tee 50mm dia.x 50mm dia. pcs 8.00 135.00 1,080.00
e. Clean out with cover, 50mm dia. pcs 5.00 59.00 295.00
f. uPVC P-trap, 50mm dia. pcs 4.00 107.00 428.00
g. PVC cement can 5.00 190.00 950.00
h. Consumables (5% of Materials)

Item No./Description : 1002(6) Waterline Works

Unit of Measurement : pc
Output : 1
A. Labor

B. Equipment

C. Total (A + B) 1,493.88
D. Output = 1
F. Materials
c. PPRC Pipe, 20mm dia. X 4m, PN 16 length 20.00 275.50 5,510.00

d. PP-R Coupling 20mm dia. pcs 20.00 15.80 316.00
g. PP-R Elbow 20mm dia.- 90 deg pcs 10.00 12.64 126.40
h.PP-R Tee 20mm dia. pcs 7.00 14.80 103.60
k. Consumables (5% of Materials)

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

Output : 1
A. Labor

B. Equipment
Minor Tools (10% of labor cost) 1,225.80

C. Total (A + B) 13,483.76
D. Output = 1
F. Materials
a. uPVC Drain Pipe, 50mm dia.x3m pcs 22.00 1,975.29 43,456.38

b. Roof Drain (Dome-type strainer) pcs 12.00 1,500.00 18,000.00
c.uPVC Sanitary Pipe, 50mm dia.x 3m, S-1000 lengths 25.00 500.00 12,500.00
d.Elbow, 50mm dia. 90 deg bend pcs 25.00 38.00 950.00
e. PVC solvent, 400cc cans 5.00 190.00 950.00
f. Consumables 5%

Item No./Description : 1002(5) Sanitary/Plumbing Fixtures

Output : 1
A. Labor

B. Equipment
Minor Tools (10% of labor cost) 1,854.34

C. Total (A + B) 20,397.77
D. Output = 1
F. Materials
a. Water Closet complete w/ bidet, fittings & accs. sets 4.00 9,000.00 36,000.00
d. Steel Counter Sink (4 Faucet) sets 1.00 6,028.00 6,028.00
e. Wall Hung Lavatory, complete w/ fittings & accs. sets 7.00 6,500.00 45,500.00
g. Gate Valve 20mm dia pcs 4.00 330.00 1,320.00
i. Check Valve, 20mm dia. pcs 2.00 954.00 1,908.00
k.S.S. Floor Drain 4'x4'' pcs 4.00 280.00 1,120.00
l. Mirror m2 4.00 5,379.20 21,516.80
m. Handrail (PWD) sets 4.00 4,500.00 18,000.00
n. Faucet, Hose Bibb, Brass 12mm dia. pcs 4.00 165.00 660.00
o. Fire Extinguisher, 5 lbs Capacity set 2.00 4,000.00 8,000.00

Item No./Description : 1001(6)b1 Catch Basin

Unit of Measurement : units
Output : 1
A. Labor

B. Equipment

C. Total (A + B) 1,010.42
D. Output = 1
F. Materials
a. Cement pcs 2.00 217.50 435.00

b. Sand cu.m 0.50 369.43 184.72
c. Pre-fabricated flat bar drain for CB 300x300 pcs 6.00 1,000.00 6,000.00

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

A. Labor

B. Equipment


C. Total (A + B) 628.71
F. Materials

b. Cement bag 4.500 217.50 978.75
c. Sand cu.m 3.00 369.43 1,108.29
e. #16 Tie wire kg 0.05 63.50 3.18

Item No./Description : 1100(19) Conduit, Boxes, and Fittings

Output per hour : 1 l.s.
A. Labor

B. Equipment
Minor Tools (10% of Labor Cost) 1,280.54

C. Total (A + B) 14,085.98
D. Output = 1 l.s.
F. Materials
a. 20mmØ PVC conduit length 210.00 69.00 14,490.00

b. 25mmØ PVC conduit length 4.00 92.00 368.00
c. 32mmØ PVC conduit length 12.00 120.00 1,440.00
d. 65mmØ RSC conduit length 5.00 2,233.35 11,166.75
d. 90mmØ RSC conduit length 4.00 3,580.46 14,321.84
d. 32mmØ RSC elbow pc 2.00 320.00 640.00
e. 20mmØ PVC adpater pc 250.00 8.00 2,000.00
f. 25mmØ PVC adapter pc 4.00 14.00 56.00
g. 32mmØ PVC adapter pc 2.00 16.00 32.00
h. 20mmØ locknut and bushing pr 500.00 8.00 4,000.00
j. 25mmØ locknut and bushing pr 2.00 14.00 28.00
j. 32mmØ locknut and bushing pr 2.00 16.00 32.00
k. 20mmØ liquidtight flexible metal conduit pc 3.00 20.00 60.00
l. 20mmØ connector m 2.00 10.00 20.00
m. Ulitiity box, deep type pc 85.00 30.00 2,550.00
n. junction box, deep type pc 75.00 31.00 2,325.00
o. 90mmØ entrance cap pc 1.00 684.00 684.00
p. 16mmØx2.4m ground rod pc 2.00 1,200.00 2,400.00

Item No./Description : 1100(18) Wires and Wiring Devices

A. Labor

B. Equipment
Minor Tools (10% of Labor Cost) 1,291.94

C. Total (A + B) 14,211.34
D. Output = 1 l.s. .
F. Materials
a. 3.5mm2 THHN wire,stranded m 1340.00 23.00 30,820.00

b. 5.5mm2 THHN wire,stranded m 60.00 24.00 1,440.00
c.14.0mm2 THHN, wire, stranded m 12.00 86.00 1,032.00
c.100.0mm2 THHN, wire, stranded m 11.00 691.00 7,601.00
c.200.0mm2 THHN, wire, stranded m 14.00 1,336.00 18,704.00
d.2.0mm2 TW wire, stranded m 216.00 24.00 5,184.00
e. 3.5mm2 TW wire, stranded m 670.00 23.00 15,410.00
f.5.5mm2 TW wire stranded m 30.00 24.00 720.00
g.8.0mm2 TW wire stranded m 8.00 65.00 520.00
g.22.0mm2 TW wire stranded m 7.00 156.00 1,092.00
g.30.0mm2 TW wire stranded m 12.00 210.00 2,520.00
h. one gang switch set 10.00 92.00 920.00
i. two gang switch set 6.00 126.00 756.00
j. three gang switch set 4.00 145.00 580.00
j. 2- gang ,three way switch set 4.00 175.00 700.00
k. Duplex C.O. grounding type, 15A, 250V set 40.00 330.00 13,200.00
l. Duplex C.O. grounding type, 250 C, weatherproof set 4.00 420.00 1,680.00
m. KWHR meter set 1.00 2,200.00 2,200.00

n. Tape, bolt&nut, mica tube, terminal lugs, JB lot 1.00 5,253.95 5,253.95
cover clamps, screw and anchors
Item No./Description : 1102(21) Power Load Center, Switchgear, and Panel Boards
A. Labor

B. Equipment

C. Total (A + B) 2,201.51
D. Output = 1 l.s.
F. Materials
LPA - Flush Mounted, NEMA 1 Enclosure w/ 14,790.10

set 1.00
Ground Terminal 14,790.10
Main: 100at, 100af, 2p, 240v ,18KAIC
Branches: 6 - 15at, 50af, 2p, 240v
10 - 20at, 50af, 2p, 240v
3 - 30at, 50af, 2p, 240v
40at, 50af, 2p, 240v ACB, in NEMA 3R enclosure 1,200.00

set 1.00 1,200.00
set 1.00 1,200.00
set 1.00 1,200.00
Item No./Description : 1103(1) Lighting Fixtures

A. Labor

B. Equipment

C. Total (A + B) 8,177.03
D. Output = 1 l.s.
F. Materials
a. 36 watts FL set 15.00 70.00 1,050.00

b. 2 x 36 watts FL recessed fixture box type w/ set 15.00 1,173.00 17,595.00
canopy base and stem -
c. 12 watts LED Round Vertical Pinlight Fixture E27
set 29.00 260.00 7,540.00
d. 12 watts LED Bulb set 29.00 140.00 4,060.00

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

A. Labor

B. Equipment

C. Total (A + B) 4,135.03
D. Output = 1 l.s.
F. Materials
a. Emergency Lights set 1.00 13,890.00 13,890.00

ANNEX A
BUREAU OF CONSTRUCTION
FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST
Project : STANDARD TWO-STOREY (8 CLASSROOMS) SCHOOL BUILDING Appropriation :

Source of Fund :
Project ID : Target Start Date :
Location : Total Project Duration :
Project Description :
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 #REF!
Part II Other General Requirements #REF!
Project Component ID PROJECT COMPONENT DESCRIPTION
PART III Civil, Mechanical, Electrical, and Sanitary/Plumbing Works
PART A EARTHWORKS #REF!
PART B PLAIN AND REINFORCED CONCRETE WORKS (PLS. SEE FORM POW-2015-01C-00) #REF!
PART C FINISHING WORKS #REF!
PART D PLUMBING/SANITARY WORKS #REF!
PART E ELECTRICAL WORKS #REF!
Total
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor #REF! A. Total Direct Cost #REF!
2. Materials #REF! B. OCM and Profit #REF!
3. Rental of Equipment #REF! C. Value Added Tax #REF!
4. Provisional Sum / Daywork D. Total Construction Cost #REF!
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit #REF! E. Eng'g & Administrative Overhead, % #REF!
6. Value Added Tax #REF! F. RROW Acquisition
7. EAO, % G. Physical Reserved (Contingency)
8. RROW Acquisition
9. Physical Reserved (Contingency)
10.TOTAL ESTIMATED COST H. TOTAL ESTIMATED COST #REF!
Preparation and Submission: Evaluation: Approval:
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
Name & Signature Name & Signature Name & Signature Name & Signature Name & Signature
Position Title Position Title Position Title Position Title Position Title
Planning/Const. Section/Division/Consultant Planning/Const. Section/Division/UPMO Planning/Construction Division/BOC
ANNEX A
FORM POW-2015-01-00
( 9.5m x 64.00m ) Source of Fund :

Location : Total Project Duration : 180 C.D.
Project Description : Complete construction of 2-Storey 12-Classroom School Buidling (stairwall 5m width, steel casement window
at rear portion with security grills for the front jalousie windows, fire protection system, overhead tank and cistern)
Part I Facilities for the Engineer 0.89% 156,000.00
Part II Other General Requirements 1.58% 275,814.08
PART A EARTHWORKS 2.28% 396,833.63
PART B PLAIN AND REINFORCED CONCRETE WORKS (PLS. SEE FORM POW-2015-01C-00) 34.33% 5,988,000.95
PART C FINISHING WORKS 46.10% 8,041,232.82
PART D PLUMBING/SANITARY WORKS 10.45% 1,823,557.12
PART E ELECTRICAL WORKS 4.36% 760,618.07
Total 100% 17,442,056.67

1. Labor 3,639,079.09 A. Total Direct Cost 17,442,056.67
2. Materials 12,229,072.63 B. OCM and Profit 3,437,096.81
3. Rental of Equipment 1,573,904.94 C. Value Added Tax (12%) 2,505,498.44
4. Provisional Sum / Daywork D. Total Construction Cost 23,384,651.92
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 3,437,096.81 E. Eng'g & Administrative Overhead, 0.5% 117,510.81
6. Value Added Tax (12%) 2,505,498.44 F. RROW Acquisition
7. EAO, 0.5% 117,510.81 G. Physical Reserved (Contingency)
8. RROW Acquisition
10.TOTAL ESTIMATED COST 23,502,162.73 H. TOTAL ESTIMATED COST 23,502,162.73
Note: 1. Prices of Materials were based on CMPD 2017 2nd Quarter and Labor based on June 2017 rates in National Capital Region (NCR).
2. Based on approved plans for Upgraded Calamity Resilient Design DepEd School Buildings (Revised 3-24-2017)
Prepared by: Checked by: Submitted by: Noted:
JUNNEL RAY C. BAUTISTA ROSELYN C. NIEBRES EDGARDO C. GARCES WALTER R. OCAMPO

Engineeer II Engineer IV Engineer V Director IV
BOC-CSSD BOC-CSSD BOC-CSSD Bureau of Construction
STANDARD TWO-STOREY (12 CLASSROOMS) SCHOOL BUILDING
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 12% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART I FACILITIES FOR THE ENGINEER
I.1.1 Offices and Laboratory for the Engineer
As Submitted Err:509 6.00 mo - - 156,000.00 156,000.00 8% 12,480.00 20,217.60 188,697.60
Err:509 Provision of field Office for the Engineer (Rental Basis)
As Evaluated
As Submitted - - 156,000.00 156,000.00 12,480.00 20,217.60 188,697.60
TOTAL OF PART I
As Evaluated
As Submitted ### 1.00 ea 3,182.34 918.56 91.86 4,192.76 20% 838.55 603.76 5,635.07
B.5 Project Billboard/ Sign Board
As Evaluated
As Submitted 59116.55 1.00 lot 137,035.54 7,008.96 - 144,044.50 8% 11,523.56 18,668.17 174,236.23
B.7(2) Occupational Safety and Health
As Evaluated
As Submitted 40414.67 1.00 l.s. - - 127,576.82 127,576.82 8% 10,206.15 16,533.96 154,316.93
B.9 Mobilization/ Demobilization
As Evaluated
As Submitted 140,217.88 7,927.52 127,668.68 275,814.08 22,568.26 35,805.89 334,188.23
TOTAL OF PART II
As Evaluated
(Project ID)
(Project Component ID - Description)
PART A EARTHWORKS
As Submitted ### 413.71 m3 - 5,567.92 91,097.23 96,665.14 20% 19,333.03 13,919.78 129,917.95
As Evaluated
As Submitted Err:509 257.76 m3 - 7,050.94 33,318.02 40,368.96 20% 8,073.79 5,813.13 54,255.88
Err:509 Embankment from Structure Excavation
As Evaluated
As Submitted 57302.14 335.90 m3 122,028.27 9,188.44 43,418.39 174,635.09 20% 34,927.02 25,147.45 234,709.56
As Evaluated
As Submitted 17916.16 90.34 m3 58,244.10 20,264.01 6,656.33 85,164.44 20% 17,032.89 12,263.68 114,461.01
804(4) Gravel Fill
As Evaluated
As Submitted 180,272.37 42,071.31 174,489.96 396,833.63 79,366.73 57,144.04 533,344.40
TOTAL OF PART A
As Evaluated
As Submitted ### 384.71 m3 1,263,772.35 60,395.33 82,880.19 1,407,047.87 20% 281,409.57 202,614.89 1,891,072.33
As Evaluated
As Submitted ### 68,853.89 kg 2,542,851.62 530,498.28 205,391.47 3,278,741.37 20% 655,748.27 472,138.76 4,406,628.40
902(1)a Reinforcing Steel, Grade 40
As Evaluated
As Submitted ### 2,577.60 m2 504,369.13 558,645.42 239,197.16 1,302,211.71 20% 260,442.34 187,518.49 1,750,172.54
As Evaluated
As Submitted 4,310,993.10 1,149,539.04 527,468.81 5,988,000.95 1,197,600.18 862,272.14 8,047,873.27
TOTAL OF PART B
As Evaluated
PART C FINISHING
C.1 Termite Control Works
As Submitted ### 300.27 L 96,086.40 15,898.18 1,589.82 113,574.40 20% 22,714.88 16,354.71 152,643.99
As Evaluated
As Submitted 96,086.40 15,898.18 1,589.82 113,574.40 22,714.88 16,354.71 152,643.99
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted ### 285.37 m2 99,856.73 30,975.89 15,929.91 146,762.53 20% 29,352.51 21,133.80 197,248.84
As Evaluated
As Submitted ### 961.80 m2 561,645.73 125,575.39 64,579.43 751,800.54 20% 150,360.11 108,259.28 1,010,419.93
As Evaluated
As Submitted 661,502.46 156,551.28 80,509.34 898,563.07 179,712.62 129,393.08 1,207,668.77
Sub - Total C.2
As Evaluated
As Submitted ### 1.00 l.s 343,872.83 66,595.60 45.93 410,514.36 20% 82,102.87 59,114.07 551,731.30
1010(4) Wooden Doors
As Evaluated
As Submitted Err:509 70.87 m 2
47,447.47 60,276.25 6,027.62 113,751.34 20% 22,750.27 16,380.19 152,881.80
Err:509 Jalousie Window
As Evaluated
272,857.73 187,386.24 98,502.62 558,746.59 20% 111,749.32 80,459.51 750,955.42
1005(1) Steel Casement Window
As Evaluated
56,433.61 9,369.31 4,925.13 70,728.06 20% 14,145.61 10,184.84 95,058.51
1005(5) Window Grilles
As Evaluated
As Submitted ### 43.00 set 64,500.00 - - 64,500.00 20% 12,900.00 9,288.00 86,688.00
1004(2)a Locksets
As Evaluated
As Submitted 918.50 172.00 pc 11,398.44 - - 11,398.44 20% 2,279.69 1,641.38 15,319.51
1004(2)g Hinges
As Evaluated
As Submitted Err:509 1.00 l.s. 37,200.00 9,818.40 981.84 48,000.24 20% 9,600.05 6,912.03 64,512.32
Err:509 Carpentry and Joinery Works (Blackboard)
As Evaluated
As Submitted 833,710.08 333,445.80 110,483.15 1,277,639.03 255,527.81 183,980.02 1,717,146.86
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted ### 1,161.01 m2 221,432.06 66,768.81 6,676.88 294,877.75 20% 58,975.55 42,462.40 396,315.70
As Evaluated
As Submitted ### 4,355.83 m2 355,282.82 288,224.51 28,822.45 672,329.77 20% 134,465.95 96,815.49 903,611.21
As Evaluated
As Submitted ### 66.00 m 19,940.06 3,016.80 3,515.82 26,472.68 20% 5,294.54 3,812.07 35,579.29
1053(2)a1 38 mm dia. G.I. Pipe Railings
As Evaluated
As Submitted Err:509 144.00 m 243,681.41 6,582.10 7,670.87 257,934.38 20% 51,586.88 37,142.55 346,663.81
Err:509 50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing on 19 mm bar stiffener
As Evaluated
As Submitted ### 661.00 m2 410,897.43 152,040.64 15,204.06 578,142.13 20% 115,628.43 83,252.47 777,023.03
As Evaluated
As Submitted ### 841.24 m2 119,245.77 43,258.80 4,325.88 166,830.45 20% 33,366.09 24,023.58 224,220.12
As Evaluated
As Submitted ### 115.51 m2 109,975.18 63,190.67 6,319.07 179,484.91 20% 35,896.98 25,845.83 241,227.72
As Evaluated
As Submitted ### 50.68 m2 53,656.17 19,408.10 1,940.81 75,005.08 20% 15,001.02 10,800.73 100,806.83
As Evaluated
As Submitted 1,534,110.90 642,490.41 74,475.84 2,251,077.15 450,215.44 324,155.12 3,025,447.71
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted ### 4,943.76 m2 674,852.31 712,489.98 71,249.00 1,458,591.29 20% 291,718.26 210,037.15 1,960,346.70
As Evaluated
As Submitted ### 247.39 m2 19,362.81 39,615.12 3,961.51 62,939.45 20% 12,587.89 9,063.28 84,590.62
As Evaluated
As Submitted Err:509 125.09 m2 17,234.96 18,929.24 1,892.92 38,057.13 20% 7,611.43 5,480.23 51,148.79
Err:509 Metal Painting
As Evaluated
As Submitted 711,450.08 771,034.35 77,103.44 1,559,587.87 311,917.58 224,580.66 2,096,086.11
Sub-Total C.5
As Evaluated
As Submitted ### 841.24 m2 347,086.71 115,856.97 11,585.70 474,529.38 20% 94,905.88 68,332.23 637,767.49
As Evaluated
As Submitted ### 64.20 m 13,549.22 1,474.29 147.43 15,170.94 20% 3,034.19 2,184.62 20,389.75
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk)
As Evaluated
As Submitted Err:509 26.21 m 5,530.88 601.81 60.18 6,192.88 20% 1,238.58 891.78 8,323.24
Err:509 Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk)
As Evaluated
As Submitted Err:509 128.40 m 41,262.62 2,498.79 249.88 44,011.30 20% 8,802.26 6,337.63 59,151.19
Err:509 Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk)
As Evaluated
As Submitted ### 7,703.59 kg 428,855.23 49,752.65 103,653.95 582,261.83 20% 116,452.37 83,845.70 782,559.90
1003(5) Structural Steel, Trusses
As Evaluated
As Submitted Err:509 10,028.53 kg 564,929.01 52,272.53 87,495.57 704,697.11 20% 140,939.42 101,476.38 947,112.91
Err:509 Structural Steel, Purlins
As Evaluated
As Submitted Err:509 128.40 m 24,402.42 3,091.77 309.18 27,803.36 20% 5,560.67 4,003.68 37,367.71
Err:509 Fascia Board
As Evaluated
As Submitted ### 277.47 kg 15,049.29 4,903.31 490.33 20,442.94 20% 4,088.59 2,943.78 27,475.31
As Evaluated
As Submitted ### 293.65 kg 11,679.64 5,189.21 518.92 17,387.77 20% 3,477.55 2,503.84 23,369.16
As Evaluated
As Submitted ### 628.56 kg 25,750.36 11,107.54 1,110.75 37,968.65 20% 7,593.73 5,467.49 51,029.87
As Evaluated
As Submitted ### 52.00 pc 8,532.16 1,791.19 1.79 10,325.14 20% 2,065.03 1,486.82 13,876.99
1047(3)c Metal Structure Accessories, Turn Buckle
As Evaluated
As Submitted 1,486,627.54 248,540.08 205,623.68 1,940,791.30 388,158.27 279,473.95 2,608,423.52
Sub-Total C.6
As Evaluated
As Submitted 5,323,487.45 2,167,960.10 549,785.26 8,041,232.82 1,608,246.60 1,157,937.54 10,807,416.96
TOTAL OF PART C
As Evaluated
As Submitted ### 1.00 l.s. 45,831.25 10,578.67 1,057.87 57,467.79 20% 11,493.56 8,275.36 77,236.71
As Evaluated
As Submitted ### 1.00 l.s. 31,668.25 7,362.18 736.22 39,766.65 20% 7,953.33 5,726.40 53,446.38
As Evaluated
As Submitted ### 1.00 l.s. 193,090.94 44,552.97 4,455.30 242,099.20 20% 48,419.84 34,862.28 325,381.32
As Evaluated
As Submitted ### 1.00 l.s. 326,472.09 37,833.19 3,783.32 368,088.60 20% 73,617.72 53,004.76 494,711.08
As Evaluated
As Submitted Err:509 1.00 l.s. 84,458.63 20,979.97 2,098.00 107,536.59 20% 21,507.32 15,485.27 144,529.18
SPL-1 Septic Vault "Type E"
As Evaluated
As Submitted ### 30.00 units 18,201.24 6,889.20 12,023.04 37,113.48 20% 7,422.70 5,344.34 49,880.52
As Evaluated
As Submitted Err:509 1.00 lot 875,153.75 87,573.70 8,757.37 971,484.81 20% 194,296.96 139,893.81 1,305,675.58
SPL-2 Fire Protection System
As Evaluated
As Submitted 1,574,876.14 215,769.88 32,911.11 1,823,557.12 364,711.43 262,592.22 2,450,860.77
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted ### 1.00 l.s. 90,605.14 17,183.92 1,718.39 109,507.45 20% 21,901.49 15,769.07 147,178.01
As Evaluated
As Submitted ### 1.00 l.s. 212,531.55 20,038.24 2,003.82 234,573.61 20% 46,914.72 33,778.60 315,266.93
As Evaluated
As Submitted ### 1.00 l.s. 251,941.00 4,288.65 428.87 256,658.52 20% 51,331.70 36,958.83 344,949.05
As Evaluated
As Submitted ### 1.00 l.s. 120,058.00 10,292.76 1,029.28 131,380.04 20% 26,276.01 18,918.73 176,574.78
As Evaluated
As Submitted ### 1.00 l.s. 24,090.00 4,007.68 400.77 28,498.45 20% 5,699.69 4,103.78 38,301.92
1208(1) Fire Alarm System
As Evaluated
As Submitted 699,225.69 55,811.25 5,581.13 760,618.070 152,123.610 109,529.010 1,022,270.690
TOTAL OF PART E
As Evaluated
As Submitted 12,088,854.75 3,631,151.57 1,290,236.27 17,010,242.590 3,402,048.550 2,449,474.950 22,861,766.090
TOTAL OF PART III
As Evaluated
As Submitted 12,229,072.63 3,639,079.09 1,573,904.94 17,442,056.670 3,437,096.810 2,505,498.440 23,384,651.920
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00

`
Total 100% 15,383,289.24

8. RROW Acquisition

As Submitted #REF! 5.83 mo - - 151,666.67 151,666.67 8% 12,133.33 19,656.00 183,456.00
I.1.1 (1) Provision of field Office for the Engineer (Rental Basis)
As Evaluated
As Submitted - - 151,666.67 151,666.67 12,133.33 19,656.00 183,456.00
TOTAL OF PART I
As Evaluated
As Submitted #REF! 1.00 ea 3,182.34 918.56 91.86 4,192.76 20% 838.55 603.76 5,635.07
II.5 Project Billboard/ Sign Board
As Evaluated
As Submitted #REF! 1.00 L.S. 124,212.14 7,008.96 - 131,221.10 8% 10,497.69 17,006.25 158,725.04
II.7 Occupational Safety and Health
As Evaluated
As Submitted #REF! 1.00 l.s. - - 112,378.72 112,378.72 8% 8,990.30 14,564.28 135,933.30
II.9 Mobilization/ Demobilization
As Evaluated
As Submitted 127,394.48 7,927.52 112,470.58 247,792.58 20,326.54 32,174.29 300,293.41
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted #REF! 365.45 m3 - 4,918.41 80,470.57 85,388.98 20% 17,077.80 12,296.01 114,762.79
As Evaluated
804(1)a As Submitted #REF! 223.43 m3 - 6,111.85 28,880.53 34,992.39 20% 6,998.48 5,038.90 47,029.77
Embankment from Structure Excavation
As Evaluated
As Submitted #REF! 288.09 m3 104,659.50 7,880.61 37,238.47 149,778.58 20% 29,955.72 21,568.12 201,302.42
As Evaluated
804(4) Gravel Fill
As Evaluated
As Submitted 155,076.68 36,451.78 152,351.42 343,879.89 68,775.99 49,518.70 462,174.58
TOTAL OF PART A
As Evaluated
As Submitted #REF! 335.41 m3 1,101,821.85 52,655.76 72,259.22 1,226,736.83 20% 245,347.37 176,650.10 1,648,734.30
As Evaluated
As Submitted #REF! 59,947.73 kg 2,213,937.11 461,879.02 178,824.36 2,854,640.49 20% 570,928.10 411,068.23 3,836,636.82
902(1)a1 Reinforcing Steel, Grade 40
As Evaluated
As Submitted #REF! 2,225.34 m2 435,440.05 482,298.73 206,507.53 1,124,246.31 20% 224,849.26 161,891.47 1,510,987.04
As Evaluated
As Submitted 3,751,199.01 996,833.52 457,591.10 5,205,623.63 1,041,124.73 749,609.80 6,996,358.16
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted #REF! 259.98 L 83,193.60 13,764.98 1,376.50 98,335.08 20% 19,667.02 14,160.25 132,162.35
As Evaluated
As Submitted 83,193.60 13,764.98 1,376.50 98,335.08 19,667.02 14,160.25 132,162.35
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
As Submitted 583,688.12 138,624.89 71,290.37 793,603.36 158,720.68 114,278.88 1,066,602.92
Sub - Total C.2
As Evaluated
As Submitted #REF! 1.00 l.s. 296,777.99 59,706.40 5,970.64 362,455.03 20% 72,491.01 52,193.52 487,139.56
As Evaluated
1009(1)a Jalousie Window
As Evaluated
As Submitted #REF! 122.40 m 2
227,381.44 156,155.20 82,085.52 465,622.16 20% 93,124.43 67,049.59 625,796.18
1005(1) Steel Casement Window
As Evaluated
1005(5) Window Grills
As Evaluated
As Submitted #REF! 39.00 set 58,500.00 - - 58,500.00 20% 11,700.00 8,424.00 78,624.00
1004(2)a Locksets
As Evaluated
As Submitted #REF! 156.00 pc 10,338.12 - - 10,338.12 20% 2,067.62 1,488.69 13,894.43
1004(2)g Hinges
As Evaluated
As Submitted #REF! 1.00 l.s. 31,000.00 8,182.00 818.20 40,000.20 20% 8,000.04 5,760.03 53,760.27
1003(9) Carpentry and Joinery Works (Blackboard)
As Evaluated
As Submitted 711,182.17 282,865.46 98,080.05 1,092,127.68 218,425.53 157,266.38 1,467,819.59
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted #REF! 1,000.20 m2 190,761.79 57,520.75 5,752.07 254,034.61 20% 50,806.92 36,580.98 341,422.51
As Evaluated
As Evaluated
As Submitted #REF! 66.00 m 19,940.06 3,016.80 3,515.82 26,472.68 20% 5,294.54 3,812.07 35,579.29
As Evaluated
50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing on 19 mm bar As Submitted #REF! 127.60 m 215,928.80 5,832.47 6,797.24 228,558.52 20% 45,711.70 32,912.43 307,182.65
1053(3)a2
stiffener As Evaluated
As Evaluated
As Evaluated
109,975.18 63,190.67 6,319.07 179,484.91 20% 35,896.98 25,845.83 241,227.72
As Evaluated
As Evaluated
As Submitted 1,356,580.68 569,445.19 66,372.65 1,992,398.52 398,479.70 286,905.39 2,677,783.61
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
As Evaluated
1032(1)c Metal Painting
As Evaluated
As Submitted 624,596.97 677,033.09 67,703.31 1,369,333.37 273,866.67 197,184.00 1,840,384.04
Sub-Total C.5
As Evaluated
As Evaluated
As Submitted #REF! 55.20 m 11,649.79 1,267.61 126.76 13,044.17 20% 2,608.83 1,878.36 17,531.36
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk)
As Evaluated
As Submitted #REF! 26.21 m 5,530.88 601.81 60.18 6,192.88 20% 1,238.58 891.78 8,323.24
1013(2)b Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk)
As Evaluated
1013(2)c Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk)
As Evaluated
As Submitted #REF! 6,440.06 kg 358,515.11 41,592.30 86,652.80 486,760.21 20% 97,352.04 70,093.47 654,205.72
1047(2)a Structural Steel, Trusses
As Evaluated
1047(2)b Structural Steel, Purlins
As Evaluated
1003(11) Fascia Board
As Evaluated
As Submitted #REF! 277.47 kg 15,049.29 4,903.31 490.33 20,442.94 20% 4,088.59 2,943.78 27,475.31
As Evaluated
As Evaluated
As Evaluated
As Submitted #REF! 44.00 pc 7,219.52 1,515.62 1.52 8,736.66 20% 1,747.33 1,258.08 11,742.07
As Evaluated
As Submitted 1,264,030.33 212,403.73 173,436.65 1,649,870.72 329,974.15 237,581.38 2,217,426.25
Sub-Total C.6
As Evaluated
As Submitted 4,623,271.86 1,894,137.33 478,259.53 6,995,668.73 1,399,133.75 1,007,376.28 9,402,178.76
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted #REF! 26.00 units 15,774.41 5,970.64 597.06 22,342.11 20% 4,468.42 3,217.26 30,027.79
As Evaluated
As Submitted #REF! 1.00 lot 848,514.95 84,509.21 8,450.92 941,475.08 20% 188,295.02 135,572.41 1,265,342.51
As Evaluated
As Submitted 1,506,644.36 202,927.60 20,292.76 1,729,864.72 345,972.94 249,100.51 2,324,938.17
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 652,584.99 51,098.21 5,109.82 708,793.020 141,758.600 102,066.190 952,617.810
TOTAL OF PART E
As Evaluated
As Submitted 10,688,776.91 3,181,448.45 1,113,604.62 14,983,829.990 2,996,766.010 2,157,671.480 20,138,267.480
TOTAL OF PART III
As Evaluated
As Submitted 10,816,171.39 3,189,375.97 1,377,741.87 15,383,289.240 3,029,225.880 2,209,501.770 20,622,016.890
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00

Total 100% 13,227,386.01

8. RROW Acquisition

As Evaluated
As Submitted - - 130,000.00 130,000.00 10,400.00 16,848.00 157,248.00
TOTAL OF PART I
As Evaluated
As Evaluated
As Submitted #REF! 1.00 l.s. 112,329.46 5,840.80 - 118,170.26 8% 9,453.62 15,314.87 142,938.75
As Evaluated
As Evaluated
As Submitted 115,511.80 6,759.36 96,680.12 218,951.28 18,019.23 28,436.47 265,406.98
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
804(1)a Embankment from Structure Excavation
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
As Submitted 129,880.99 30,695.54 129,042.20 289,618.72 57,923.75 41,705.10 389,247.57
TOTAL OF PART A
As Evaluated
As Submitted #REF! 286.11 m3 939,871.35 44,916.19 61,638.25 1,046,425.79 20% 209,285.16 150,685.31 1,406,396.26
As Evaluated
As Evaluated
As Submitted #REF! 1,873.07 m2 366,510.97 405,952.04 173,817.90 946,280.92 20% 189,256.18 136,264.45 1,271,801.55
As Evaluated
As Submitted 3,191,404.93 844,128.01 387,713.39 4,423,246.32 884,649.26 636,947.46 5,944,843.04
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted #REF! 219.68 L 70,297.60 11,631.24 1,163.12 83,091.97 20% 16,618.39 11,965.24 111,675.60
As Evaluated
As Submitted 70,297.60 11,631.24 1,163.12 83,091.97 16,618.39 11,965.24 111,675.60
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
As Submitted 505,877.27 120,699.58 62,071.95 688,648.80 137,729.76 99,165.43 925,543.99
Sub - Total C.2
As Evaluated
As Evaluated
32,872.45 41,760.46 4,176.05 78,808.96 20% 15,761.79 11,348.49 105,919.24
As Evaluated
1005 (1) Steel Casement Window
As Evaluated
1005 (5) Window Grills
As Evaluated
1004(2)a Locksets
As Evaluated
As Submitted #REF! 140.00 pc 9,277.80 - - 9,277.80 20% 1,855.56 1,336.00 12,469.36
1004(2)g Hinges
As Evaluated
As Evaluated
As Submitted 588,660.95 232,293.63 79,064.16 900,018.75 180,003.75 129,602.69 1,209,625.19
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Submitted #REF! 3,294.60 m 2
268,723.70 218,003.10 21,800.31 508,527.12 20% 101,705.42 73,227.90 683,460.44
As Evaluated
As Evaluated
1053(3)a2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 1,179,053.69 496,401.77 58,269.65 1,733,725.12 346,745.03 249,656.42 2,330,126.57
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
As Evaluated
As Evaluated
As Submitted 537,743.85 583,031.84 58,303.18 1,179,078.87 235,815.77 169,787.36 1,584,682.00
Sub-Total C.5
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted #REF! 36.00 pc 5,906.88 1,240.06 1.24 7,148.18 20% 1,429.64 1,029.34 9,607.16
As Evaluated
As Submitted 1,041,432.57 176,267.32 141,249.54 1,358,949.44 271,789.90 195,688.74 1,826,428.08
Sub-Total C.6
As Evaluated
As Submitted 3,923,065.93 1,620,325.38 400,121.61 5,943,512.95 1,188,702.60 855,865.88 7,988,081.43
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted #REF! 1.00 lot 792,545.75 76,965.85 7,696.58 877,208.18 20% 175,441.64 126,317.98 1,178,967.80
As Evaluated
As Submitted 1,406,819.57 184,646.83 18,464.68 1,609,931.08 321,986.22 231,830.08 2,163,747.38
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 566,525.34 41,454.83 4,145.48 612,125.660 122,425.130 88,146.090 822,696.880
TOTAL OF PART E
As Evaluated
As Submitted 9,217,696.75 2,721,250.58 939,487.36 12,878,434.730 2,575,686.960 1,854,494.610 17,308,616.300
TOTAL OF PART III
As Evaluated
As Submitted 9,333,208.55 2,728,009.94 1,166,167.47 13,227,386.010 2,604,106.190 1,899,779.080 17,731,271.280
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00

at rear portion with security grilles for the front jalousie windows, fire protection system, overhead tank and cistern)
PART D PLUMBING/SANITARY WORKS 10.15% 920,631.76
Total 100% 9,067,454.45

3. Rental of Equipment 880,209.68 C. Value Added Tax (12%) 1,301,640.60
8. RROW Acquisition

As Evaluated
As Submitted - - 121,333.33 121,333.33 9,706.67 15,724.80 146,764.80
TOTAL OF PART I
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 92,992.70 6,759.36 65,945.04 165,697.10 13,758.89 21,534.72 200,990.71
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
As Submitted 87,691.07 21,795.25 95,870.55 205,356.87 41,071.38 29,571.39 275,999.64
TOTAL OF PART A
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 2,253,148.65 594,673.07 273,026.17 3,120,847.89 624,169.59 449,402.10 4,194,419.58
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted #REF! 159.89 L 51,164.80 8,465.58 846.56 60,476.94 20% 12,095.39 8,708.68 81,281.01
As Evaluated
As Submitted 51,164.80 8,465.58 846.56 60,476.94 12,095.39 8,708.68 81,281.01
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
As Submitted 356,827.89 84,245.86 43,324.96 484,398.72 96,879.74 69,753.42 651,031.88
Sub - Total C.2
As Evaluated
1010(4) Wooden Dooor
As Evaluated
As Evaluated
As Evaluated
28,216.81 4,684.66 2,462.57 35,364.03 20% 7,072.81 5,092.42 47,529.26
1005(5) Window Grill
As Evaluated
1004(2)a Locksets
As Evaluated
As Submitted #REF! 96.00 pc 6,361.92 - - 6,361.92 20% 1,272.38 916.12 8,550.42
1004(2)g Hinges
As Evaluated
As Evaluated
As Submitted 429,159.07 167,441.59 58,620.26 655,220.92 131,044.18 94,351.83 880,616.93
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Evaluated
As Evaluated
1053(3)a2 50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing on 19 mm bar stiffener
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted #REF! 20.05 m2 21,227.43 7,678.22 767.82 29,673.48 20% 5,934.70 4,272.98 39,881.16
As Evaluated
As Submitted 824,033.23 338,202.14 39,913.44 1,202,148.80 240,429.77 173,109.43 1,615,688.00
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted #REF! 2,553.91 m2 348,623.73 368,067.08 36,806.71 753,497.52 20% 150,699.50 108,503.64 1,012,700.66
As Evaluated
As Evaluated
As Evaluated
As Submitted 367,697.53 398,900.52 39,890.05 806,488.11 161,297.62 116,134.29 1,083,920.02
Sub-Total C.5
As Evaluated
As Evaluated
As Submitted #REF! 32.90 m 6,943.45 755.52 75.55 7,774.51 20% 1,554.90 1,119.53 10,448.94
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted #REF! 26.00 pc 4,266.08 895.60 0.90 5,162.57 20% 1,032.51 743.41 6,938.49
As Evaluated
1047(6)-1 Metal Structure Accessories, Fire Escape
As Evaluated
As Submitted 809,483.16 144,671.47 127,708.72 1,081,863.35 216,372.66 155,788.33 1,454,024.34
Sub-Total C.6
As Evaluated
As Submitted 2,838,365.67 1,141,927.17 310,303.99 4,290,596.84 858,119.36 617,845.98 5,766,562.18
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted #REF! 1.00 lot 479,028.95 49,621.17 4,962.12 533,612.23 20% 106,722.45 76,840.16 717,174.84
As Evaluated
As Submitted 801,631.80 108,181.78 10,818.18 920,631.76 184,126.35 132,570.96 1,237,329.07
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 210,954.02 29,124.22 2,912.42 242,990.660 48,598.130 34,990.650 326,579.440
TOTAL OF PART E
As Evaluated
As Submitted 6,191,791.20 1,895,701.49 692,931.31 8,780,424.020 1,756,084.810 1,264,381.080 11,800,889.910
TOTAL OF PART III
As Evaluated
As Submitted 6,284,783.90 1,902,460.85 880,209.68 9,067,454.450 1,779,550.370 1,301,640.600 12,148,645.420
GRAND TOTAL
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00

Project Description : Complete construction of 2-Storey 4-Classroom School Buidling (with stairwall 5m width, steel casement window
Total 100% 6,944,015.76

3. Rental of Equipment 675,458.93 C. Value Added Tax (12%) 996,544.37
6. Value Added Tax (12%) 996,544.37 F. RROW Acquisition
7. EAO, 0.5 % 46,739.10 G. Physical Reserved (Contingency)
8. RROW Acquisition

As Evaluated
As Submitted - - 104,000.00 104,000.00 8,320.00 13,478.40 125,798.40
TOTAL OF PART I
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 79,916.86 5,591.20 50,372.87 135,880.93 11,373.60 17,670.55 164,925.08
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
As Submitted 62,495.38 16,201.03 73,948.67 152,645.07 30,529.02 21,980.89 205,154.98
TOTAL OF PART A
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 1,693,353.58 441,966.47 203,148.00 2,338,468.06 467,693.61 336,739.41 3,142,901.08
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Evaluated
As Submitted 36,992.00 6,120.59 612.06 43,724.65 8,744.93 6,296.35 58,765.93
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
As Submitted 279,027.54 66,323.81 34,108.22 379,459.58 75,891.92 54,642.18 509,993.68
Sub - Total C.2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
18,811.20 3,123.10 1,641.71 23,576.02 20% 4,715.20 3,394.95 31,686.17
1005(5) Window Grill
As Evaluated
1004(2)a Locksets
As Evaluated
As Submitted #REF! 80.00 pc 5,301.60 - - 5,301.60 20% 1,060.32 763.43 7,125.35
1004(2)g Hinges
As Evaluated
As Evaluated
As Submitted 306,637.85 115,721.55 39,489.56 461,848.96 92,369.79 66,506.26 620,725.01
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Evaluated
As Evaluated
1053(3)a2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 642,492.68 265,009.43 31,683.50 939,185.61 187,837.13 135,242.72 1,262,265.46
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
As Evaluated
As Evaluated
As Submitted 280,844.41 304,899.27 30,489.93 616,233.61 123,246.72 88,737.64 828,217.97
Sub-Total C.5
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted #REF! 101.34 kg 4,030.70 1,790.82 179.08 6,000.60 20% 1,200.12 864.09 8,064.81
As Evaluated
As Evaluated
As Submitted #REF! 18.00 pc 2,953.44 620.03 0.62 3,574.09 20% 714.82 514.67 4,803.58
As Evaluated
As Evaluated
As Submitted 588,162.07 108,565.52 95,758.02 792,485.62 158,497.10 114,117.94 1,065,100.66
Sub-Total C.6
As Evaluated s
As Submitted 2,134,156.56 866,640.17 232,141.28 3,232,938.03 646,587.59 465,543.09 4,345,068.71
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 686,487.77 94,229.64 9,422.96 790,140.37 158,028.07 113,780.20 1,061,948.64
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 163,266.67 24,251.49 2,425.15 189,943.300 37,988.660 27,351.830 255,283.790
TOTAL OF PART E
As Evaluated
As Submitted 4,739,759.96 1,443,288.80 521,086.07 6,704,134.830 1,340,826.950 965,395.420 9,010,357.200
TOTAL OF PART III
As Evaluated
As Submitted 4,819,676.82 1,448,880.00 675,458.93 6,944,015.760 1,360,520.550 996,544.370 9,301,080.680
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00

Project Description : Complete construction of 2-Storey 2-Classroom School Buidling (with stairwall 5m width, steel casement window
Total 100% 4,870,298.74

1. Labor 991,254.38 A. Total Direct Cost 4,870,298.74
2. Materials 3,400,548.90 B. OCM and Profit 949,735.78
3. Rental of Equipment 478,495.46 C. Value Added Tax (12%) 698,404.14
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 949,735.78 E. Eng'g & Administrative Overhead, 0.5% 32,755.97
6. Value Added Tax (12%) 698,404.14 F. RROW Acquisition
8. RROW Acquisition

As Evaluated
As Submitted - - 99,666.67 99,666.67 7,973.33 12,916.80 120,556.80
TOTAL OF PART I
As Evalauted
As Evaluated
As Evaluated
As Evaluated
As Submitted 66,567.28 5,591.20 35,067.40 107,225.89 9,081.20 13,956.85 130,263.94
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
As Submitted 37,299.69 10,389.55 50,165.49 97,854.73 19,570.95 14,091.08 131,516.76
TOTAL OF PART A
As Evaluated
As Evaluated
As Submitted #REF! 18,342.24 kg 677,399.56 141,321.38 54,714.99 873,435.92 20% 174,687.18 125,774.77 1,173,897.87
As Evaluated
As Evaluated
As Submitted 1,133,559.73 289,261.89 133,270.69 1,556,092.30 311,218.46 224,077.29 2,091,388.05
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Evaluated
As Submitted 24,099.20 3,987.39 398.74 28,485.32 5,697.06 4,101.89 38,284.27
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
As Submitted 172,015.57 41,869.27 21,532.03 235,416.87 47,083.38 33,900.03 316,400.28
Sub - Total C.2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
9,405.60 1,561.55 820.86 11,788.01 20% 2,357.60 1,697.47 15,843.08
1005 (5) Window Grill
As Evaluated
1004(2)a Locksets
As Evaluated
As Submitted #REF! 64.00 pc 4,241.28 - - 4,241.28 20% 848.26 610.74 5,700.28
1004(2)g Hinges
As Evaluated
As Evaluated
As Submitted 184,478.17 65,609.00 20,519.60 270,606.76 54,121.36 38,967.37 363,695.49
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Evaluated
As Evaluated
1053(3)a2 50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing on 19 mm bar stiffener
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 462,807.37 191,864.70 23,511.92 678,184.01 135,636.82 97,658.51 911,479.34
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
As Evaluated
As Evaluated
As Submitted 193,991.30 210,898.01 21,089.80 425,979.11 85,195.82 61,341.00 572,515.93
Sub-Total C.5
As Evaluated
As Evaluated
As Submitted #REF! 14.90 m 3,144.60 342.16 34.22 3,520.98 20% 704.20 507.02 4,732.20
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted #REF! 55.85 kg 2,221.38 986.95 98.69 3,307.02 20% 661.40 476.21 4,444.63
As Evaluated
As Submitted #REF! 113.93 kg 4,667.40 2,013.30 201.33 6,882.03 20% 1,376.41 991.01 9,249.45
As Evaluated
As Submitted #REF! 10.00 pc 1,640.80 344.46 0.34 1,985.60 20% 397.12 285.93 2,668.65
As Evaluated
As Evaluated
As Submitted 363,572.00 72,159.56 63,310.74 499,042.30 99,808.45 71,862.08 670,712.83
Sub-Total C.6
As Evaluated
As Submitted 1,400,963.60 586,387.94 150,362.84 2,137,714.37 427,542.89 307,830.88 2,873,088.14
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted #REF! 8.00 units 4,853.66 1,837.12 183.71 6,874.50 20% 1,374.90 989.93 9,239.33
As Evaluated
As Evaluated
As Submitted 645,112.09 85,873.81 8,587.38 739,573.28 147,914.65 106,498.55 993,986.48
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 117,046.50 13,750.00 1,375.00 132,171.500 26,434.300 19,032.690 177,638.490
TOTAL OF PART E
As Evaluated
As Submitted 3,333,981.62 985,663.18 343,761.39 4,663,406.180 932,681.250 671,530.490 6,267,617.920
TOTAL OF PART III
As Evaluated
As Submitted 3,333,981.62 985,663.18 343,761.39 4,663,406.180 932,681.250 671,530.490 6,267,617.920
TOTAL OF (Project ID)
TOTAL OF (Project ID)
As Evaluated
As Submitted 3,400,548.90 991,254.38 478,495.46 4,870,298.740 949,735.780 698,404.140 6,518,438.660
GRAND TOTAL
As Evaluated

Cagmanaba Hs ABC, Dupa, Pow, Gantt

Uploaded by

Copyright:

Available Formats

Cagmanaba Hs ABC, Dupa, Pow, Gantt

Uploaded by

Document Information

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

Cagmanaba Hs ABC, Dupa, Pow, Gantt

Uploaded by

Copyright:

Available Formats

labor Equipment operator

No. Name & Capacity Description Hourly Rate Daily Rate

BASIC PRICE: 300.00 per bag

HAULING (Borongan to Jipapad)

Road Condition: Paved

TOTAL TIME = HAULING + UNLOADING +

10% Allowance for Delay = 0.11663 days

TOTAL TIME = 1.28 days

COST: Equipment No. Of Days Rate Amount

HAULING COST PER BAG = 12,202.82 / 250

HAULING PRICE PER BAG say 49.00

MAT'L. COST = BASIC PRICE + HAULING COST

MAT'L. COST = 349.00

PREPARED: REVIEWED AND CHECKED BY:

ENGR. ZEDRICK B. TEJONES ENGR. JUDITH B. LOMUNTAD

HON. BENJAMIN E. VER, MD

BASIC PRICE: 635.00 per cu.m.

HAULING (Tacloban to Jipapad)

Road Condition: Paved

10% Allowance for Delay = 0.16 days

TOTAL TIME = 1.73 days

Dumptruck capacity: 8.00 cu.m.

HAULING COST PER CU.M. = 19,652.80 / 8.00

HAULING PRICE /CU.M.

MAT'L. COST = BASIC PRICE + HAULING COST

MAT'L. COST = 3,092.00

PREPARED: REVIEWED AND CHECKED BY:

ENGR. ZEDRICK B. TEJONES ENGR. JUDITH B. LOMUNTAD

HON. BENJAMIN E. VER, MD

Construction of Health Station at Brgy. Roxas

HAULING (Tacloban to Jipapad)

Road Condition: Paved

10% Allowance for Delay = 0.157272727272727 days

TOTAL TIME = 1.73 days

COST: Equipment No. Of Days Rate Amount

Dumptruck capacity: 8 cu.m.

HAULING COST PER CU.M. = 19,652.80 / 8

HAULING PRICE PER CU.M.

MAT'L. COST = 3,257.00

PREPARED: REVIEWED AND CHECKED BY:

ENGR. ZEDRICK B. TEJONES ENGR. JUDITH B. LOMUNTAD

HON. BENJAMIN E. VER, MD

Construction of Health Station at Brgy. Roxas

REINFORCING STEEL BARS, GRADE 40

BASIC PRICE: 50.00 per kg.

HAULING (Borongan to Project Site

Road Condition: Paved

10% Allowance for Delay = 0.14 days

TOTAL TIME = 1.55 days

COST: Equipment No. Of Days Rate Amount

* Rental = 1,125.00 per hour = 9,000.00 per day

HAULING COST PER KG. = 14,709.63 / 5,000.00

Bucket Capacity 1.53 cu.m.

No. of scoops = Truck capacity / Bucket Capacity

Cycle Time = 10.00 sec.

Stockpiling Time = No. of scoops x Cycle Time

STOCKPILING COST: Equipment No. of Days Rate Amount

MAT'L. COST = 53.00

PREPARED: REVIEWED AND CHECKED BY:

ENGR. ZEDRICK B. TEJONES ENGR. JUDITH B. LOMUNTAD