DUPA PoW MASBATE

Republic of the Philippines
F PUBLIC WORKS AND HIGHWAYS REGIONAL OFFICE NO. V

ional Government Center, Rawis, Legazpi City
PROGRAM OF WORK/BUDGET COST
FORM POW -2015-01-00
Project :
Convergence and Special Support Program, Construction/Improvement of Various
Infrastructure in Support of National Security, Construction of Other Facilities - Construction of Masbate Provincial Police Office Building, Camp Bonny Serrano, Masbate City
Net Length : (a) Road
(b) Bridge
Project ID : (c) Others
BUILDING CONSTRUCTION
Location :
Camp Bonny Serrano, Masbate City
Target Start Date :
Station Limits : Total Project Duration :
240C.D.
Appropriation :
Source of Fund : Project
P24,800,000.00
NEP 2020
No. of Pre-determined :
Unworkable days :
Unworkable days :
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT AS SUBMITTED
% TOTAL TOTAL DIRECT COST
Part A: FACILITIES FOR THE ENGINEER 0.41%
Part B: GENERAL REQUIREMENTS 2.06%
SITE DEVELOPMENT
Part C: EARTHWORK 0.10%
Part D: SUBBASE AND BASE COURSE 1.23%
Part E: SURFACE COURSES 1.28%
Part H: MISCELLANEOUS STRUCTURES 0.76%
Part III: CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS (PLS. SEE FORM POW-2015-01C-00)
Part A: EARTHWORK 2.49%
Part B: PLAIN AND REINFORCED CONCRETE WORK 29.90% 5,778,229.64
Part C: FINISHINGS AND OTHER CIVIL WORKS 43.32% 8,372,380.60
Part D: ELECTRICAL 9.28% 1,793,379.27
Part E: MECHANICAL 8.39% 1,622,148.25
Part I: WATER SUPPLY 0.77%
TOTAL: 100.00% 19,325,577.62
EQUIPMENT: BREAKDOWN OF EXPENDITURES:
Prepared by: Checked by: Submitted by: Recommending Approval:
DESCRIPTION REQUIRED
(PLS. SEE FORM POW-2015-01B-00)
AS SUBMITTED AS EVALUATED
1. Labor 3,136,634.18
2. Materials 14,629,140.80
3. Rental of Equipment 1,559,802.64
4. Provisional Sum / Daywork -
5. OCM and Profit 3,793,490.37
6. Value Added Tax 1,153,885.89
7. EAO, 3.5% 868,000.00
8. RROW Acquisition -
9. Physical Reserved (Contingency) -
10. TOTAL ESTIMATED COST 25,140,953.88
A. 19,325,577.62
B. OCM and Profit 3,793,490.37
C. Value Added Tax 1,153,885.89
D. Total Construction Cost 24,272,953.88
E. Eng'g & Administrative Overhead, % 868,000.00
F. RROW Acquisition -
G. Physical Reserved (Contingency) -
H. TOTAL ESTIMATED COST 25,140,953.88

RICARDO M. IBAY MENDIBEL N. SAÑOSA MARILOU N. LACUNA E
Architect II Engineer III Division Chief
OIC - Assistant Regional Director Regional Director
Planning and Design Division Planning and Design Division Planning and Design Division Regional Office V
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
ITEM NO. DESCRIPTION % QTY UNIT DIRECT COST
MATERIAL LABOR
PART A FACILITIES FOR THE ENGINEER
Provision of Combined Field Office, Laboratory and Living AS EVALUATED
Quarters Building for the Engineer (Rental Basis) AS SUBMITTED 0.37% 8.00 mo. 80,000.00 -
A.1.1(6)
TOTAL OF PART A AS EVALUATED
AS SUBMITTED 80,000.00 -
PART B GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard AS EVALUATED
AS SUBMITTED 0.34% 1.00 ea. 65,671.75 147.03
B.7(1) Occupational Safety and Health Program AS EVALUATED
AS SUBMITTED 0.74% 8.00 month 27,505.00 131,547.52
B.9 Mobilization/ Demobilization AS EVALUATED
AS SUBMITTED 0.75% 1.00 l.s. - -
TOTAL OF PART B AS EVALUATED
AS SUBMITTED 93,176.75 131,694.55
SITE DEVELOPMENT
PART C EARTHWORK
105(1)a Subgrade Preparation (Common Material) AS EVALUATED
AS SUBMITTED 0.10% 323.44 sq.m - 11,887.07
TOTAL OF PART C AS EVALUATED
AS SUBMITTED - 11,887.07
PART D SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course AS EVALUATED
AS SUBMITTED 1.24% 267.58 cu.m 141,551.94 59,005.48
TOTAL OF PART D AS EVALUATED
AS SUBMITTED 141,551.94 59,005.48
PART E SURFACE COURSES
311(1)a Portland Cement Concrete Pavement (Unreinforced) 0.15m. AS EVALUATED
Thk. 14 days AS SUBMITTED 1.28% 253.62 sq.m 150,410.61 28,336.12
TOTAL OF PART E AS EVALUATED
AS SUBMITTED 150,410.61 28,336.12
PART H MISCELLANEOUS STRUCTURES
600(4) Curb and Gutter, Cast in-place (.35mx.15) AS EVALUATED
AS SUBMITTED 0.54% 95.40 Linear meter 92,757.88 6,603.90
601(1) Sidewalk 100mm thk. AS EVALUATED
AS SUBMITTED 0.22% 69.82 sq.m 34,882.07 3,153.63
TOTAL OF PART H AS EVALUATED
AS SUBMITTED 127,639.95 9,757.53
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORK
801 (1) Removal of Structures and Obstruction AS EVALUATED
AS SUBMITTED 0.21% 1.00 Lumpsum - 5,398.24
803(1)a Structure Excavation (Common Soil) AS EVALUATED
AS SUBMITTED 0.81% 660.53 cu.m - 7,531.68
804(1)a Embankment ( From roadway/structure excavation) AS EVALUATED
AS SUBMITTED 0.42% 528.42 cu.m - 12,246.64
MATERIAL LABOR
804(1)b Embankment ( From Borrow) AS EVALUATED
AS SUBMITTED 0.74% 271.14 cu.m 101,676.25 6,283.81
804(4) Gravel Fill AS EVALUATED
AS SUBMITTED 0.31% 50.47 cu.m 46,107.09 9,591.97
TOTAL OF PART A AS EVALUATED
AS SUBMITTED 147,783.34 41,052.35
PART B PLAIN AND REINFORCED CONCRETE WORK
900(1)c1 Structural Concrete (A- 28 days) AS EVALUATED
AS SUBMITTED 9.94% 317.45 cu.m 1,131,691.43 396,676.92
902(1)a Reinforcing Steel (Deformed)Grade 40 AS EVALUATED
AS SUBMITTED 6.77% 23,563.33 kgs 1,139,345.91 122,620.06
902(1)b Reinforcing Steel (Deformed)Grade 60 AS EVALUATED
AS SUBMITTED 8.77% 27,872.21 kgs 1,494,020.14 145,042.83
903 (1) Formworks and Falseworks AS EVALUATED
AS SUBMITTED 4.51% 841.80 sq.m 708,874.31 160,519.55
TOTAL OF PART B AS EVALUATED
AS SUBMITTED 4,473,931.78 824,859.37
PART C FINISHINGS AND OTHER CIVIL WORKS
1000(1) Soil Poisoning AS EVALUATED
AS SUBMITTED 0.16% 12.00 Liters 30,960.00 538.24
1001(9) Storm Drain and Downspout AS EVALUATED
AS SUBMITTED 0.85% 1.00 Lumpsum 110,767.00 53,607.60
1002(4) Plumbing Fixture AS EVALUATED
1002 (24) Cold Water AS EVALUATED
1003 (1) a1 Ceiling (4.5mm Metal Frame- Fiber Cement Board) AS EVALUATED
AS SUBMITTED 4.39% 630.20 sqm 703,821.85 122,800.28
1003(2)a1 Wall (4.5mm Metal Frame - Fiber Cement Board) AS EVALUATED
AS SUBMITTED 2.80% 356.65 sqm 458,807.04 69,496.54
1003 (13) Phenolic Board AS EVALUATED
AS SUBMITTED 0.96% 12.00 pieces 182,831.40 2,722.03
1004 (2) Finishing Hardware AS EVALUATED
1004 (2) Finishing Hardware
1006(6) Steel Doors and Frames AS EVALUATED
1007 (1)a Aluminum Framed Glass Door (Sliding Door) AS EVALUATED
AS SUBMITTED 0.08% 3.66 sqm 12,883.20 2,739.65
1007 (1)b Aluminum Framed Glass Door (Swing Door) AS EVALUATED
AS SUBMITTED 0.54% 12.67 sqm 92,820.42 9,483.98
1008 (1) c Aluminum Glass Windows ( Awning Type ) AS EVALUATED
AS SUBMITTED 3.31% 123.22 sq.m 537,424.03 92,234.91
1008 (1) d Aluminum Glass Windows ( Fixed Type ) AS EVALUATED
AS SUBMITTED 0.03% 1.33 sqm 4,991.76 995.56
1010(1) Frames (Jambs, Sills, Head, Transoms and Mullions) AS EVALUATED
AS SUBMITTED 0.60% 32.00 sets 102,400.00 12,455.68
MATERIAL LABOR
1010(2) a Doors (Flush) AS EVALUATED
AS SUBMITTED 1.40% 58.92 sqm 229,788.00 35,834.41
1013(2) a1 Fabricated Metal Roofing Accessories (gauge 26 Ridge/Hip AS EVALUATED
Rolls) AS SUBMITTED 0.08% 36.00 Linear meter 15,300.00 700.63
1014 (1) b1 Prepainted Metal Sheet (above 0.427mm Corrugated type AS EVALUATED
Longspan) AS SUBMITTED 0.57% 147.42 sq.m 91,577.30 17,199.71
1016 (1)a Waterproofing- Cement based AS EVALUATED
AS SUBMITTED 2.22% 234.68 sq.m 401,987.48 24,359.16
1017 (1) b Roof Drain with Strainer (75mm dia.) AS EVALUATED
AS SUBMITTED 0.02% 8.00 set 2,848.00 531.48
1018(1) Glazed Tiles and Trims AS EVALUATED
AS SUBMITTED 0.26% 41.87 sq.m 39,681.04 9,323.67
1018(2) Unglazed Tiles AS EVALUATED
AS SUBMITTED 4.53% 584.17 sqm 740,710.03 119,572.11
1021(1)a Plain Cement Floor Finish AS EVALUATED
AS SUBMITTED 0.13% 90.58 sqm 20,625.07 4,411.78
1021(3)b Floor Topping (Trowelled Finish) AS EVALUATED
AS SUBMITTED 0.87% 626.04 sqm 137,384.48 27,719.85
1026(1) Pebble Washout AS EVALUATED
AS SUBMITTED 0.04% 17.38 sqm 4,206.66 2,358.32
1027(1) Cement Plaster Finish AS EVALUATED
AS SUBMITTED 2.58% 2,976.10 sqm 313,026.20 166,720.08
1032(1) a Painting works (Masonry/ Concrete) AS EVALUATED
AS SUBMITTED 4.40% 3,107.54 sq.m 394,545.40 379,371.44
1032(1) c Painting works (Steel) AS EVALUATED
AS SUBMITTED 0.74% 332.10 sqm 95,335.95 42,570.24
1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel)100mm AS EVALUATED
AS SUBMITTED 1.66% 519.02 sq.m 244,017.25 47,702.35
1046(2)a2 CHB Non-Load Bearing (including Reinforcing Steel)150mm AS EVALUATED
AS SUBMITTED 1.85% 396.14 sq.m 298,253.81 36,408.63
1047 (1) Structural Steel AS EVALUATED
1051 (6) Railing AS EVALUATED
TOTAL OF PART C AS EVALUATED
AS SUBMITTED 6,324,103.16 1,598,284.67
PART D ELECTRICAL
1100 (10) Conduits, Boxes & Fittings (Conduit Works/Conduit Rough-in) AS EVALUATED
1101 (33) Wires and Wiring Devices AS EVALUATED
1102 (27) Power Load Center, Switchgear and Panelboards AS EVALUATED
1103 (1) Lighting Fixture and Lamps AS EVALUATED
TOTAL OF PART D AS EVALUATED
AS SUBMITTED 1,538,351.77 228,507.50
PART E MECHANICAL
MATERIAL LABOR
1200 (1) Ventilating Equipment AS EVALUATED
AS SUBMITTED 7.15% 1.00 Lumpsum 1,287,125.00 84,372.00
1208(1) Fire Alarm System AS EVALUATED
TOTAL OF PART E AS EVALUATED
AS SUBMITTED 1,465,545.00 145,893.25
PART I WATER SUPPLY
1602(4) Polyvinyl Chloride Pipe (PVC) AS EVALUATED
TOTAL OF PART I AS EVALUATED
AS SUBMITTED 86,646.50 57,356.30
GRAND TOTAL AS EVALUATED
AS SUBMITTED 100.00% 14,629,140.80 3,136,634.18
ITEMIZED BREAKDOWN
QTY DIRECT COST
TOTAL
ITEM NO. DESCRIPTION AS SUBMITTED S EVALUATE UNIT AS SUBMITTED AS EVALUATED
PART A FACILITIES FOR THE ENGINEER
A.1.1(6) Provision of Combined Field Office, Laboratory and Living Quarters Building for the 8.00 mo. 80,000.00
Engineer (Rental Basis)
TOTAL OF PART A 80,000.00
PART B GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 1.00 ea. 65,833.48
B.7(1) Occupational Safety and Health Program 8.00 month 159,052.52
B.9 Mobilization/ Demobilization 1.00 l.s. 173,344.00
TOTAL OF PART B 398,230.00
SITE DEVELOPMENT
PART C EARTHWORK
105(1)a Subgrade Preparation (Common Material) 323.44 sq.m 19,436.76
TOTAL OF PART C 19,436.76
PART D SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 267.58 cu.m 238,032.88
TOTAL OF PART D 238,032.88
PART E SURFACE COURSES
311(1)a Portland Cement Concrete Pavement (Unreinforced) 0.15m. Thk. 14 days 253.62 sq.m 247,529.57
TOTAL OF PART E 247,529.57
PART H MISCELLANEOUS STRUCTURES
600(4) Curb and Gutter, Cast in-place (.35mx.15) 95.40 Linear meter 103,595.04
601(1) Sidewalk 100mm thk. 69.82 sq.m 42,352.62
TOTAL OF PART H 145,947.66
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORK
801 (1) Removal of Structures and Obstruction 1.00 Lumpsum 41,350.24
803(1)a Structure Excavation (Common Soil) 660.53 cu.m 156,705.74
804(1)a Embankment ( From roadway/structure excavation) 528.42 cu.m 80,329.74
804(1)b Embankment ( From Borrow) 271.14 cu.m 142,893.85
804(4) Gravel Fill 50.47 cu.m 59,245.00
TOTAL OF PART A 480,524.56
PART C PLAIN AND REINFORCED CONCRETE WORK
900(1)c1 Structural Concrete (A- 28 days) 317.45 cu.m 1,914,874.09
902(1)a Reinforcing Steel (Deformed)Grade 40 23,563.33 kgs 1,304,539.74
902(1)b Reinforcing Steel (Deformed)Grade 60 27,872.21 kgs 1,689,421.94
903 (1) Formworks and Falseworks 841.80 sq.m 869,393.86
TOTAL OF PART C 5,778,229.64
PART C FINISHINGS AND OTHER CIVIL WORKS
1000(1) Soil Poisoning 12.00 Liters 31,552.07
1001(9) Storm Drain and Downspout 1.00 Lumpsum 164,374.60
1002(4) Plumbing Fixture 1.00 Lumpsum 322,293.54
1002 (24) Cold Water 1.00 Lumpsum 122,462.45
1003 (1) a1 Ceiling (4.5mm Metal Frame- Fiber Cement Board) 630.20 sqm 845,493.15
1003(2)a1 Wall (4.5mm Metal Frame - Fiber Cement Board) 356.65 sqm 538,983.28
ITEMIZED BREAKDOWN
QTY DIRECT COST
TOTAL
ITEM NO. DESCRIPTION AS SUBMITTED S EVALUATE UNIT AS SUBMITTED AS EVALUATED
1003 (13) Phenolic Board 12.00 pieces 185,942.05
1004 (2) Finishing Hardware 1.00 Lumpsum 133,094.32
1006(6) Steel Doors and Frames 1.00 Lumpsum 113,455.76
1007 (1)a Aluminum Framed Glass Door (Sliding Door) 3.66 sqm 15,896.82
1007 (1)b Aluminum Framed Glass Door (Swing Door) 12.67 sqm 103,252.80
1008 (1) c Aluminum Glass Windows ( Awning Type ) 123.22 sq.m 638,882.43
1008 (1) d Aluminum Glass Windows ( Fixed Type ) 1.33 sqm 6,086.87
1010(1) Frames (Jambs, Sills, Head, Transoms and Mullions) 32.00 sets 116,101.25
1010(2) a Doors (Flush) 58.92 sqm 269,205.85
1013(2) a1 Fabricated Metal Roofing Accessories (gauge 26 Ridge/Hip Rolls) 36.00 Linear meter 16,070.70
1014 (1) b1 Prepainted Metal Sheet (above 0.427mm Corrugated type Longspan) 147.42 sq.m 110,496.99
1016 (1)a Waterproofing- Cement based 234.68 sq.m 428,782.55
1017 (1) b Roof Drain with Strainer (75mm dia.) 8.00 set 3,432.63
1018(1) Glazed Tiles and Trims 41.87 sq.m 49,937.07
1018(2) Unglazed Tiles 584.17 sqm 872,239.36
1021(1)a Plain Cement Floor Finish 90.58 sqm 25,478.02
1021(3)b Floor Topping (Trowelled Finish) 626.04 sqm 167,876.31
1026(1) Pebble Washout 17.38 sqm 6,800.81
1027(1) Cement Plaster Finish 2,976.10 sqm 496,418.28
1032(1) a Painting works (Masonry/ Concrete) 3,107.54 sq.m 848,937.30
1032(1) c Painting works (Steel) 332.10 sqm 142,163.21
1046(2)a1 CHB Non-Load Bearing (including Reinforcing Steel)100mm 519.02 sq.m 319,828.77
1046(2)a2 CHB Non-Load Bearing (including Reinforcing Steel)150mm 396.14 sq.m 356,116.66
1047 (1) Structural Steel 1.00 Lumpsum 697,607.90
1051 (6) Railing 1.00 Lumpsum 223,116.83
TOTAL OF PART C 8,372,380.60
PART D ELECTRICAL
1100 (10) Conduits, Boxes & Fittings (Conduit Works/ConduitRough-in) 1.00 Lumpsum 167,352.00
1101 (33) Wires and Wiring Devices 1.00 Lumpsum 377,283.25
1102 (27) Power Load Center, Switchgear and Panelboards 1.00 Lumpsum 1,042,576.52
1103 (1) Lighting Fixture and Lamps 1.00 Lumpsum 206,167.50
TOTAL OF PART D 1,793,379.27
PART E MECHANICAL
1200 (1) Ventilating Equipment 1.00 Lumpsum 1,377,617.00
1208(1) Fire Alarm System 1.00 Lumpsum 244,531.25
TOTAL OF PART E 1,622,148.25
PART I WATER SUPPLY
1602(4) Polyvinyl Chloride Pipe (PVC) 1.00 Lumpsum 149,738.43
TOTAL OF I 149,738.43
GRAND TOTAL 19,325,577.62
Item No./Description : A.1.1 (6)
Unit of Measurement : month Output per Hour 1.00
Provisions of Combined Field Office, Laboratory and Living Quarters Building for the Engineer (Rental
Basis)
Designation No. of Person/s No. of Hour/s Hourly Rate AMOUNT
Labor
Sub-total for A
A. -
Name and Capacity No. of Units/s No. of Hour/s Hourly Rate AMOUNT
B. Equipment:
Sub-total for B
-
C. Total (A + B) -
D. Output per Hour = 1.00 1.00
E. Direct Unit Cost (C÷D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials month 1 10,000.00 10,000.00

Sub - Total for F 10,000.00
F.
G. Direct Unit Cost (E + F) P 10,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expe nses 0% -
I. Contractor's Profit (CP) 8% 800.00
J. Value Added Tax (VAT) 5% of (G + H + I ) 5% 540.00
K. Total Unit Cost (G + H + I + J) 11,340.00
Prepared by : Submitted by:
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Chief Planning and Design Division
Item No./Description : B.5 (1) Project Billboard/ Signboard
Unit of Measurement : each Output per Hour 1.00
Labor 1 1 85.28 85.28

Construction Foreman Skilled Laborer 1 1 61.75 61.75
Sub-total for A 147.03
A.
Equipment: 14.70
Minor Tools (10% of Labor) 14.70
Sub-total for B
B.
C. Total (A + B) 161.73
E. Direct Unit Cost (C÷D) 161.73
Materials sq.ft. 32 50.00 1,600.00

Tarpaulin (4' x 8") Good Lumber Assorted CWN bd.ft. kg. 42 72.00 3,024.00
Marine Plywood, 1/4" thk. pc. 0.42 65.00 27.30
Panaflex Signage with Lighting Panaflex Signage sq.ft. 1 400.00 400.00
without Lighting sq.ft. 33.59 495.00 16,627.05
Signage on 300x300mm Sintra Board Signage on sq.in. 69.76 440.00 30,694.40
200x300mm Sintra Board sq.in. 139.50 22.00 3,069.00
465.00 22.00 10,230.00
The Color Shade combination for the yellow background is as follows:

Magenta = 7, Yellow = 78
For each road / bridge/ flood control project, two (2) billboards shall be installed, i.e., one at the beginning and one at the end. No political
billboards shall be allowed to be installed 100 meters before and after all DPWH projects and in
between the project limits or within the road right of way. Contractors shall not be allowed to place names of
politicians on their equipment or carry political billboard on their equipments.
Provide 2 Billboards per Section
Sub - Total for F
F. 65,671.75
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% 7,900.02
I. Contractor's Profit (CP) 8% 5,266.68
J. Value Added Tax (VAT) 5% of (G + H + I ) 5% 3,950.01
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Descriptio : B.7 () Occupational Safety and Health Program
Unit of Measuremen: month
Output per Hour 1.00 month
Designation No. of Person/s No. of day/s Daily Rate AMOUNT
A.
Labor 1 6 682.24 4,093.44
Part-time Safety Practitioner First Aider 1 25 494.00 12,350.00
Sub-total for A 16,443.44
A.
No. of Units/s No. of Hour/s Hourly Rate AMOUNT
Name and Capacity
Equipment:
Sub-total for B
B.
-
C. Total (A + B) 16,443.44
E. Direct Unit Cost (C÷D) 16,443.44
Materials set 1 10,000.00 1,250.00

First Aid Kit and Materials with Medicine Cabinet pc. pair pair pc. 15 349.00 654.38
Hard Hat 15 500.00 937.50
Safety Shoes Working Gloves Safety Vest 15 68.00 127.50
Calendar Days = 240 days 15 250.00 468.75
F.
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% -


RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : B.9 Mobilization/ Demobilization
Unit of Measurement : l.s Output per Hour 1.00
A.
Labor
Sub-total for A
A. -
Name and Capacity
Equipment: 2 2.5 11,360.00 56,800.00
Dump Truck Water Truck 1 2 19,600.00 39,200.00
Low Bed Trailer Truck Backhoe, Wheel Mounted Cargo 1 3 14,400.00 43,200.00
Truck (9-10 mt, 270 hp) 1 2 7,376.00 14,752.00
Sub-total for B 1 2 9,696.00 19,392.00
173,344.00
B.
C. Total (A + B) 173,344.00
Unit Quantity Unit Cost Amount (PhP)
Name and Specification
Materials
F. Sub - Total for F -

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% -
I. Contractor's Profit (CP) 0% -

RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 105(1)a Subgrade Preparation (Common Material)
Unit of Measurement : sq.m
Output per Hour 7.50 sq.m
A.
Labor Fabrication 1 1 85.28 85.28
a. ConstructionForeman 4 1 47.59 190.36
c. Unskilled Laborer 275.64
Sub-total for A
A.
No. of Unit/s No. of Hour/s Hourly Rate AMOUNT
Name and Capacity
B. Equipment: 1.00 1.00 123.00 123.00
Plate Compactor (5 hp) Water Truck/Pump(16000L) 1.00 0.01 2,450.00 24.50
Minor Tools (10% of Labor Cost) 27.56
Sub-total for B 175.06
C. Total (A + B) 450.70
D. Output per Hour = 7.500 sq.m 7.50
Materials
Sub - Total for F
F. -
G. Direct Unit Cost (E + F) P 60.09
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% 7.21
J.
Value Added Tax (VAT) 5% of (G + H + I ) 5% 3.61
K. Total Unit Cost (G + H + I + J) 75.72
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 200 (1) Aggregate Subbase Course
Unit of Measurement : cu.m
Output per Hour 1.25 cu.m
A.
Sub-total for A
A.
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate AMOUNT
B. Equipment: 1.00 1.00 123.00 123.00

Plate Compactor (5 hp) Water Truck/Pump(16000L) 1.00 0.01 2,450.00 24.50
C. Total (A + B) 450.70
D. Output per Hour = 1.250 cu.m 1.25
Materials cum 1.15 460.00 529.00

Aggregate Subbase Course w/ 15% Shrinkage factor 529.00
Sub - Total for F
F.
J.
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 311(1)a Portland Cement Concrete Pavement (Unreinforced) 0.15m. Thk. 14 days
A.
b. Skilled Laborer 16 1 47.59 761.44
c. Unskilled Laborer 1,340.72
Sub-total for A
A.
Name and Capacity
B. Equipment: 1 1.00 172.00 172.00
1-Bagger Mixer 1 1.00 2,450.00 2,450.00
Water Truck/Pump (16,000L) Concrete Vibrator 2 1.00 123.00 246.00
Bar Cutter, Single Phase 1 1.00 219.75 219.75
Concrete Saw (7.5 hp), 14" Blade Dia. Minor Tools (5% 1 1.00 32.63 32.63
Labor Cost) 134.07
Sub-total for B 3,254.45
C. Total (A + B) 4,595.17
Materials kgs lit lit l.m 0.33 45.00 14.85
Reinforcing Steel bar, Grade 40 Curing Compound cu.m. 0.29 28.00 8.12
Asphalt Sealant Steel Forms (Rental) Sand cu.m. bags pc. 0.12 44.00 5.28
Gravel G2 1/2 Portland Cement l.m lit 0.46 47.00 21.62
0.0825 840.00 69.30
Concrete Saw (Diamond Blade 14" Dia.) Pipe Sleeve, 2" 0.15 750.00 112.50
dia. 1.43 250.00 357.50
Grease/Tar 0.00015 8,000.00 1.20
Sub - Total for F 0.0078 300.00 2.34
0.0015 230.00 0.35
593.06
F.
J.
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 600(4) Curb and Gutter, Cast in-place (.35mx.15)
Unit of Measurement : Linear meter
Output per Hour 10.30 Linear meter

Sub-total for A
A.
Name and Capacity
B. Equipment: 1.00 1.00 91.25 91.25
Concrete Vibrator One Bagger Mixer 1.00 1.00 172.00 172.00
Water Truck/Pump (16000 L) Minor Tools (10% of Labor 1.00 0.05 2,450.00 122.50
Cost) 71.30
C. Total (A + B) 1,170.05
D. Output per Hour = 10.300 Linear meter 10.30
Materials bags cu.m. 1.29 250.00 322.50
Portland Cement Sand cu.m. pcs brdft kg 0.07 840.00 58.80
Gravel, G1 0.14 875.00 122.50
Plywood Marine, 1/2" thk x4'x8' - 4 uses Form Lumber - 4 0.24 780.00 187.20
uses 11.47 22.00 252.34
Assorted CWN 1kg/100 bd-ft of Lumber) Miscellaneous 0.11 90.00 9.90
(2% of materials Cost) 19.06
Sub - Total for F 972.30
F.
J.
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 601(1) Sidewalk 100mm thk.
Labor Fabrication 1 1.00 85.28 85.28

a. ConstructionForeman 4 1.00 61.75 247.00
b. Skilled Laborer 12 1.00 47.59 571.08
Sub-total for A
A.
B. Equipment: 1 1.00 123.00 123.00

1-Bagger Mixer Concrete Vibrator 1 1.00 172.00 172.00
Water Truck/ Pump (16000L) Concrete Saw (7.5hp), 14"Blade 1 0.125 2,450.00 306.25
dia Minor Tools (10% of Labor Cost) 1 1.00 545.00 545.00
1,236.59
C. Total (A + B) 2,139.95
Materials Portland cement Washed Gravel Washed sand bags cu.m. 0.95 250.00 237.50
Curing Compound Asphalt Sealant Forms (rent) cu.m. lit lit l.m 0.1 875.00 87.50
Sub - Total for F 0.055 840.00 46.20
0.29 28.00 8.12
0.12 44.00 5.28
0.46 250.00 115.00
499.60
F.

RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 801 (1) Removal of Structures and Obstruction
Unit of Measurement : Lumpsum
Output per Hour 1.00 Lumpsum
Labor 1 16.00 85.28 1,364.48
b. Skilled Laborer 4 16.00 47.59 3,045.76
Sub-total for A
A.
Name and Capacity
Equipment: 1 8.00 1,537.00 12,296.00
a. Backhoe with Breaker (0.80 m3) 1 8.00 1,537.00 12,296.00
b. Backhoe (0.80 m3) - Loading 1 8.00 1,420.00 11,360.00
c. Dump Truck (12 yd3) 35,952.00
Sub-total for B
B.
C. Total (A + B) 41,350.24
Materia ls
Sub - Total for F
F. -

RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 803(1)a Structure Excavation (Common Soil)
A.
Labor 1 1.00 85.28 85.28
b. Unskilled Laborer 228.05
Sub-total for A
A.
Name and Capacity
Equipment: 2 1.00 1,537.00 3,074.00
a. Backhoe (0.80 m3) 1 1.00 1,420.00 1,420.00
b. Dump Truck (12 yd3) 1 1.00 22.81 22.81
Minor Tools (10% of Labor Cost) 4,516.81
Sub-total for B
B.
C. Total (A + B) 4,744.86
Materia ls
Sub - Total for F
F. -

SALVADOR MARC R. BOTIN MENDIBEL N. SAÑOSA
MARILOU N. LACUNA
Engineer II
Engineer III
Item No./Description : 804(1)a Embankment ( From roadway/structure excavation)
Designation No. of Person/s No. of Hour/s Hourly AMOUNT
Rate
A.
Labor 1 1.00 85.28 85.28
Sub-total for A
A.
No. of Units/s No. of Hour/s Hourly AMOUNT
Name and Capacity Rate
Equipment: 1 0.75 1,537.00 1,152.75
a. Backhoe (0.80 m3) 1 0.75 123.00 92.25
a. Plate Compactor 22.81
Sub-total for B
B.
C. Total (A + B) 1,495.86
Material s
Sub - Total for F
F. -
MARILOU N. LACUNA
Engineer II
Engineer III
Item No./Description : 804(1)b Embankment ( From Borrow)
Rate
Labor 1 1.00 85.28 85.28
Sub-total for A
A.
Name and Capacity No. of Units/s No. of Hour/s Hourly AMOUNT
Rate
Equipment: 1 0.75 1,537.00 1,152.75
a. Backhoe (0.80 m3) 1 0.75 123.00 92.25
Sub-total for B
B.
C. Total (A + B) 1,495.86
Materials cum 1.25 300.00 375.00

Common Borrow (with 25% Shrinkage factor) 375.00
Sub - Total for F
F.
MARILOU N. LACUNA
Engineer II
Engineer III
Item No./Description : 804(4) Gravel Fill
Labor 1 1.00 85.28 85.28

Sub-total for A
A.
Name and Capacity
Equipment: 1 0.50 123.00 61.50
Sub-total for B
B.
C. Total (A + B) 312.36
Materials m3 1.05 870.00 913.50
Gravel Bedding (G1) 913.50
(wI 5% Shrinkage Factor)
Sub - Total for F
F.


MARILOU N. LACUNA
Engineer II
Engineer III
Item No./Description : 900(1)c1 Structural Concrete (A- 28 days)
Labor 1 1.00 85.28 85.28

Sub-total for A
A.
Equipment: 1 1.00 123.00 123.00
a. Concrete Vibrator 1 1.00 172.00 172.00
b. One Bagger Mixer 33.74
Sub-total for B
B.
C. Total (A + B) 666.13
Materials cu.m. 1 870.00 870.00
a. Gravel cu.m. bags 0.5 840.00 420.00
b. Sand 9.10 250.00 2,275.00
c. Portland Cement 3,565.00
Sub - Total for F
F.

MARILOU N. LACUNA
Engineer II
Engineer III
Item No./Description : 902(1)a Reinforcing Steel (Deformed)Grade 40
Unit of Measurement : kgs
Output per Hour 143.438 kgs
Labor 1 1.00 85.28 85.28

Sub-total for A
A.
Name and Capacity
Equipment: 1 0.50 219.75 109.88
a. Bar Cutter 1 0.50 351.50 74.64
b. Bar Bender 74.64
Sub-total for B
B.
C. Total (A + B) 1,005.59
D. Output per Hour = 143.438 kgs 143.44
Materials kg kg 1.00 45.00 45.00

a. Deformed Reinforcing Steel 0.015 70.00 1.05
b. #16 Galvanized Iron Wire 2.30
c. Consumables (5% of Materials Cost) 48.35
Sub - Total for F
F.


MARILOU N. LACUNA
Engineer II
Engineer III
Item No./Description : 902(1)b Reinforcing Steel (Deformed)Grade 60
Unit of Measurement : kgs
Output per Hour 143.438 kgs
Labor 1 1.00 85.28 85.28

Sub-total for A
A.
B. Equipment: 1 0.50 219.75 109.88
a. Bar Cutter 1 0.50 351.50 74.64
b. Bar Bender 74.64
Sub-total for B
C. Total (A + B) 1,005.59
D. Output per Hour = 143.438 kgs 143.44
Materials kg kg 1.00 50.00 50.00

a. Deformed Reinforcing Steel 0.015 70.00 1.05
b. #16 Galvanized Iron Wire 2.55
c. Consumables (5% of Materials Cost) 53.60
Sub - Total for F
F.

I.
J. Contractor's Profit (CP) 8% 4.85
K. Value Added Tax (VAT) 5% of (G + H + I ) 5% 3.64
Total Unit Cost (G + H + I + J) 76.37
MARILOU N. LACUNA
Engineer II
Engineer III
Item No./Descriptio : 903 (1) Formworks and Falseworks
Unit of Measuremen: sq.m
Labor Installation 1 1.00 85.28 85.28

c. Unskilled Laborer 1 0.41 85.28 34.96
Stripping 6 0.41 47.59 117.07
a. ConstructionForeman 617.82
c. Unskilled Laborer
Sub-total for A
A.
B. Equipment:
Minor Tools (10% of Labor Cost)
Sub-total for B
-
C. Total (A + B) 617.82
Materials pcs bd ft kg 0.347 780.00 270.66
Ordinary Plywood - 3 Uses Good Lumber - 3 Uses 7.190 72.00 517.68
Assorted Common Wire Nails 0.210 65.00 13.65
Consumables (5% of Materials Cost) 40.10
F.
MARILOU N. LACUNA
Engineer II
Engineer III
Item No./Description : 1000(1) Soil Poisoning
Unit of Measurement : Liters
Output per Hour 5.40 Liters

Sub-total for A
A.
B. Equipment: 24.22
Sub-total for B
C. Total (A + B) 266.43
D. Output per Hour = 5.400 Liters 5.40
Materials soning Liter 1.00 2,580.00 2,580.00

a.Soil Poi Sub - Total for F 2,580.00
F.

H. Overhead, Contingencies & Miscellaneous (OCM) Ex penses 12% 315.52
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1001(9) Storm Drain and Downspout
Labor 1 120 85.28 10,233.60

For Excavation Work: 2 120 61.75 14,820.00
a. ConstructionForeman 5 120 47.59 28,554.00
b. Skilled Laborer 53,607.60
Sub-total for A
A.
Name and Capacity
B. Equipment:
Sub-total for B
-
C. Total (A + B) 53,607.60
D. Output per Hour = 1.000 Lumpsum 1.00
Materials pcs pcs pcs pcs pcs 44 683.10 30,056.40

75mm dia. PVC Pipe 75mm dia. PVC Wye 75mm dia. PVC meter meter 5 118.80 594.00
1/4 Bend 16 72.60 1,161.60
75mm dia. Dome Type Roof Drain 75mm dia. Floor Drain 8 572.00 4,576.00
Concrete Pipe (200 mm. dia) Concrete Pipe (300 mm. 8 363.00 2,904.00
dia) 14 450.00 6,300.00
Sub - Total for F 79 825.00 65,175.00
110,767.00
F.
J.
Value Added Tax (VAT) 5% of (G + H + I ) 5% 9,862.48
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1002(4) Plumbing Fixture
Labor Installation 1 127.00 85.28 10,830.56

a. ConstructionForeman 2 127.00 61.75 15,684.50
Sub-total for A
A.
B. Equipment:
4,464.69
C. Total (A + B) 49,111.54
Materials set set set set set 7 6,200.00 43,400.00
Wall Hung Lavatory (Complete with accessories) Counter Top pcs set pcs pcs set 4 6,800.00 27,200.00
Lavatory (Complete with accessories) Water Closet (Complete with pcs rolls sq.m 13 6,850.00 89,050.00
accessories) 4 4,500.00 18,000.00
Urinal (Complete with accessories) Kitchen Sink 1 4,800.00 4,800.00
Floor Drain 16 330.00 5,280.00
12 1,300.00 15,600.00
Faucet (Complete with accessories) Tissue Holder 13 1,200.00 15,600.00
Soap Holder 13 1,450.00 18,850.00
Shower Head (Complete with accessories) Hose bibb 6 3,850.00 23,100.00
Teflon tape 10 120.00 1,200.00
Facial Mirror 6 17.00 102.00
Sub - Total for F 4.40 2,500.00 11,000.00
273,182.00
F.


RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Descriptio : 1002 (24) Cold Water
Unit of Measureme : Lumpsum
Labor Installation 1 120.00 85.28 10,233.60

Sub-total for A
A.
Equipment: 1 60 100.00 6,000.00
PPR Fusion machine 2,906.52
Sub-total for B
B.
C. Total (A + B) 37,971.72
Materials pcs pcs pcs pcs 12 3,060.48 36,725.70

50mmØ x 4mPPRPipe PN20 25mmØ x 4mPPRPipe PN20 pcs pcs pcs pcs 49 785.95 38,511.55
50mmØ PPR Elbow 2 132.83 265.65
50mmØ Gate Valve 25mmØ PPR Elbow 25mmØ Gate Valve 1 1,492.70 1,492.70
25mmØ PPR Tee 41 21.45 879.45
50mmØx25mmØ PPR Tee reducer 11 491.70
5,408.70
36 25.58
286.28
3 95.43 84,490.73
F.
H. Overhead, Contingencies & Miscellaneous (OCM) E xpenses 12% 14,695.49
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1003 (1) a1 Ceiling (4.5mm Metal Frame- Fiber Cement Board)

Sub-total for A
A.
Name and Capacity
B. Equipment: Electric Drill 1 0.5 26.00 13.00
C. Total (A + B) 279.43
Materials pcs pcs pcs pcs 0.365 558.00 203.67
4.5mmthk Ficemboard pcs 1.131 120.00 135.72
19x50mmx.50mm thk x 5.0m Metal Furring 12x38mmx.80mm pcs pcs pcs roll 0.357 140.00 49.98
thkx 5.0m Carrying Channel pail 0.238 556.00 132.33
.40thkx 3.0m V type Wall Angle 1.0 285.00 285.00
Vent slats with 25mmx25mm Wood spaced with insect screen 14 2.00 28.00
4 4.00 16.00
Blind Rivets Black Screw 1" Drill bit 1 120.00 120.00
Mesh Tape 0.35 280.00 98.00
Gypsum Putty 25 kg 0.125 385.00 48.13
F.
H. Overhead, Contingencies & Miscellaneous (OCM) Expense s 12% 161.00


RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1003(2)a1 Wall (4.5mm Metal Frame - Fiber Cement Board)

Sub-total for A
A.
Name and Capacity
C. Total (A + B) 279.43
Materials pcs pcs pcs pcs 0.730 780.00 569.40
9mmthk Ficemboard 50x75x.8mm thk. Metal Studs pcs pcs pcs 1.181 120.00 141.72
50x75x.8mm thk. Metal Tracks Solvent 1.181 115.00 135.82
0.125 556.00 69.50
Blind Rivets Black Screw 1" Drill Bit
117 2.00 234.00
Sub - Total for F 4 4.00 16.00
1.0 120.00 120.00
1,286.44
F.


RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1003 (13) Phenolic Board
Unit of Measurement : pieces
Output per Hour 1.340 pieces

Sub-total for A
A.
Name and Capacity
C. Total (A + B) 347.36
D. Output per Hour = 1.340 pieces 1.34
Materials pcs. pcs. pcs. pcs. 0.35 7,200.00 2,498.40
Phenolic board 5'x6' Stainless Partion side bracket Stainless pcs. pcs. pcs. pcs. 2 105.00 210.00
Indicator lock Partition knob pcs. pcs. kgs. kgs. 1 495.00 495.00
Hinges 1 330.00 330.00
Stainless Partition foot Aluminum Top Rail 3m PVC Edging 2 430.00 860.00
Drill bit 2 638.00 1,276.00
1 8,580.00 7,378.80
Phenolic Screw 25mmx11mm Assorted Conrete Nails Assorted 1 2,100.00 2,100.00
Common Nails 1 35.00 39.90
Sub - Total for F 10 2.00 20.00
0.10 90.00 9.00
0.29 65.00 18.85
15,235.95
F.

RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1004 (2) Finishing Hardware
Labor Installation 1 160 85.28 13,644.80

b. Skilled Laborer 1 160 47.59 7,614.40
Sub-total for A
A.
Equipment: Electric Drill 1 80 26.00 2,080.00
B.
C. Total (A + B) 36,333.12
Materials
Lever Type door knob w/ key Door Stopper
Panic Device
Door Closer (180 degree Opening - 80kg. Capacity) 30 945.00 28,350.00
26 890.00
set set set set 4 8,467.80 33,871.20
11,400.00
4 2,850.00
96,761.20
F.
H. Overhead, Contingencies & Miscellaneous (OCM) Expens es 12% 15,971.32

RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Descriptio : 1006(6) Steel Doors and Frames
Unit of Measureme : Lumpsum
Labor Installation 1 160 85.28 13,644.80

Sub-total for A
A.
No. of Person/s No. of Hour/s Hourly Rate AMOUNT
Name and Capacity
Equipment: Welding Machine Welding Generator 1 80 61.25 4,900.00
Electric edger / grinder 1 80 185.50 14,840.00
Minor Tools (10% of Labor Cost) 1 80 26.00 2,080.00
25,695.36
B.
C. Total (A + B) 64,448.96
Materials sqm 5.67 5,100.00 28,917.00
D2- Metal Flush Swing Door w/ Panic Device (900x2100) -3 sqm 1.89 5,100.00 9,639.00
sets sqm 1.32 4,200.00 5,544.00
D2A- Metal Flush Swing Door w/ Panic Device (900x2100) kgs. gal gal gal 7 115.00 805.00
-1 sets gals. pcs. 1 768.00 768.00
D11- Metal Flush Swing Door (800x1650) -1 set 1 624.00 624.00
E-70 Welding rod Epoxy primer Epoxy Reducer Epoxy 2 1,027.40 2,054.80
4 120.00 480.00
Enamel Paint Brush 2" Drill bit 5 35.00 175.00
F.
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1007 (1)a Aluminum Framed Glass Door (Sliding Door)
Rate
A.
Labor Installation
a. ConstructionForeman
b. Skilled Laborer
Sub-total for A 1 1 85.28 85.28
1 1 61.75 61.75
1 1 47.59 47.59
194.62
A.
No. of Person/s No. of Hour/s Hourly AMOUNT
Name and Capacity Rate
B. Equipment: 19.46
Sub-total for B
C. Total (A + B) 214.08
Materials sqm 1 3,520.00 3,520.00

Aluminum Glass Door (Sliding Type/Swing Type) 3,520.00
a. D8-Aluminum Frame Sliding Door with 6mm thk. clear Glass
sashes ( 1700x2150)
Sub - Total for F
F.
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1007 (1)b Aluminum Framed Glass Door (Swing Door)
A.
Labor Installation 1 1 85.28 85.28
b. Skilled Laborer 1 47.59 47.59
1 194.62
Sub-total for A
A.
Name and Capacity
B. Equipment: 19.46
Sub-total for B
C. Total (A + B) 214.08
Materials sqm 1 7,326.00 7,326.00
Aluminum Glass Door (Swing Type) 7,326.00
a. DW1-Aluminum Frame Swing Door and fixed window with
6mm thk Tempered Glass Sashes (3500x2450) 1 set
b. D10-Aluminum Frame Swing Door with 6mm thk Tempered
Glass Sashes (1900x2150) 1 set
Sub - Total for F
F.

RICARDO M. IBAY
MENDIBEL N. SAÑOSA
MARILOU N. LACUNA
Item No./Description : 1008 (1) c Aluminum Glass Windows ( Awning Type )
A.
Sub-total for A
A.
Name and Capacity
B. Equipment: 19.46
Sub-total for B
C. Total (A + B) 214.08
Materials sqm 1 4,361.50 4,361.50
Aluminum Glass Windows ( Awning Type ) 4,361.50
W1- Aluminum Frame Awning/Fixed Window with 6mm thk.
Glass Sashes (2573x2150) - 3 Sets
W1A- Aluminum Frame Awning/Fixed Window with 6mm thk.
W2A- Aluminum Frame Awning/Fixed Window with 6mm thk.
Glass Sashes (1900x1600) - 1 Set
HW1- Aluminum Frame Awning Window with 6mm thk. Glass
Sashes (500x500) - 8 Sets
HW2- Aluminum Frame Awning/Fixed Window with 6mm thk.
Sub - Total for F
F.
K.
Total Unit Cost (G + H + I + J) 6,532.96
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1008 (1) d Aluminum Glass Windows ( Fixed Type )

b. Skilled Laborer 1 47.59 47.59
c. Unskilled Laborer 1 194.62
Sub-total for A
A.
Name and Capacity No. of Person/s No. of Hour/s Hourly Rate AMOUNT
B. Equipment: 19.46
Sub-total for B
C. Total (A + B) 214.08
Materials sqm 1 3,753.20 3,753.20
Aluminum Glass Window ( Fixed Type) 3,753.20
W6- Aluminum Frame Fixed Window with 6mm thk. Glass Sashes
and Pigeon Hole (1150x1150) -1 set
Sub - Total for F
F.

RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1010(1) Frames (Jambs, Sills, Head, Transoms and Mullions)
Unit of Measurement : set
Output per Hour 1.000 set
Sub-total for A
A.
B. Equipment: 38.92
Sub-total for B
C. Total (A + B) 428.16
D. Output per Hour = 1.000 set 1.00
Materials set 1 3,200.00 3,200.00
Jambs, Sill, Head, Transoms and Mullion 3,200.00
50mmx150mm Wood Door Jamb (800x2100) 15
set
50mmx150mm Wood Door Jamb
( 900x1800) 4 set
( 700x2100) 7 set
( 600x2100) 6 set
Sub - Total for F
F.


RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Descriptio : 1010(2) a Doors (Flush)
Unit of Measuremen: sq.m
A.
Sub-total for A
A.
Name and Capacity
B. Equipment: 19.46
Sub-total for B
C. Total (A + B) 214.08
Materials sqm 1 3,900.00 3,900.00
Holiow Core Flush Door
D3- Hollow Core Flush Type Swing Door with View Window
(800x2100) - 6 sets
D3A- Hollow Core Flush Type Swing Door with View Window
(800x2100) - 9 sets
D4- Hollow Core Flush Type Swing Door with Vent Slats
below (900x2100) - 2 sets
D5A- Hollow Core Flush Type Swing Door with Vent Slats
D6A- Hollow Core Flush Type Swing Door with Vent Slats
below (600x2100) - 1 set
D9- Hollow Core Flush Type Sliding Door (Complete with
Finishing Hardwares) (900x2100) - 1 set
D9A- Hollow Core Flush Type Sliding Door (Complete with
Finishing Hardwares) (900x2100) - 1 set
F.

RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Descriptio : 1013(2) a1 Fabricated Metal Roofing Accessories (gauge 26 Ridge/Hip Rolls)
Unit of Measuremen: Linear meter

Sub-total for A
A.
Name and Capacity
B. Equipment: 19.46
Sub-total for B
C. Total (A + B) 214.08
Materials m pc pc 1.05 300.00 315.00
0.6 thk. X 2.4m Plain G.I. Ridgeroll Tekscrew 19 4.00 76.00
Blind Rivets 5/32x12 17 2.00 34.00
F.
H. Overhead, Contingencies & Miscellaneous (OCM) Exp enses 12% 53.57

RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1013(2) a2 Fabricated Metal Roofing Accessories (gauge 26 Flashings)
Unit of Measurement : Linear meter

Sub-total for A
A.
B. Equipment: 19.46
Sub-total for B
C. Total (A + B) 214.08
Materials m pc pc 1.05 300.00 315.00

0.6 thk. X 2.4m Plain G.I. End flashing prepainted Tekscrew 19 4.00 76.00
Blind Rivets 5/32x12 17 2.00 34.00
F.
H. Overhead, Contingencies & Miscellaneous (OCM) Expe nses 12% 53.57
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1014 (1) b1 Prepainted Metal Sheet (above 0.427mm Corrugated type Longspan)
A.
Sub-total for A
A.
B. Equipment: 24.22
Sub-total for B
C. Total (A + B) 266.43
Materials sq.m sq.m pc pail 1 455.00 455.00

(For MRF - 39.6 sq.m) 1 110.00 110.00
0.60mm thk. Corrugated Longspan pre-painted roofing 10mm 10 4.00 40.00
thk. Single sided P.E insulation 0.075 216.00 16.20
Tekscrew Rubber sealant 621.20
Sub - Total for F
F.
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1016 (1)a Waterproofing- Cement based
A.
Sub-total for A
A.
Name and Capacity
B. Equipment: 19.46
Sub-total for B
C. Total (A + B) 214.08
Materials sqm 1.05 1,631.35 1,712.92
Cement-based Waterproofing 1,712.92
Sub - Total for F
F.

RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1017 (1) b Roof Drain with Strainer (75mm dia.)
Unit of Measurement : set
Output per Hour 1.000 set
A.
Sub-total for A
A.
Equipment: 6.64
Sub-total for B
B.
C. Total (A + B) 73.08
D. Output per Hour = 1.000 set 1.00
Materials set set 1 320.00 320.00
Dome Type roof Drain 75MM dia. Insect Screen 1 36.00 36.00
F.


RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1018(1) Glazed Tiles and Trims
A.
Sub-total for A
A.
Name and Capacity
B. Equipment: 30.40
Sub-total for B
C. Total (A + B) 334.36
Materials Glazed Tiles m2 1.05 515.00 540.75

(300x300mm Ceramic Wall tiles)- 576pcs bags set bags bags 0.325 250.00 81.25
Portland cement Washed sand Tile grout (2kg.) set 0.026 840.00 21.84
Tile adhesive (25 kgs) Diamond blade cutter 0.125 125.00 15.63
Sub - Total for F 0.143 285.00 40.76
0.45 550.00 247.50
947.72
F.


RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1018(2) Unglazed Tiles
A.
Sub-total for A
A.
Name and Capacity
B. Equipment: 39.91
Sub-total for B
C. Total (A + B) 439.05
Materials Unglazed Tiles m2 1.05 820.00 861.00

600X600 Homogenous Tiles Non-Skid - 1398pcs 300x300 bags set set set 0.325 250.00 81.25
Vitrified Tiles, Non-Skid - 270 pcs 300x300 Ceramic Tiles, set 0.026 840.00 21.84
0.125 125.00 15.63
Non-Skid - 429pcs 300x300 Homogenous Tiles, Non-skid - 0.143 285.00 40.76
344pcs 0.45 550.00 247.50
300x600 Homogenous Tiles, With Grooves - 249pcs 1,267.97
Portland cement Washed sand Tile grout (2kg.)
Tile adhesive (25 kgs) Diamond blade cutter
Sub - Total for F
F.


RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1021(1)a Plain Cement Floor Finish
A.
Sub-total for A
A.
Name and Capacity
B. Equipment: 28.98
Sub-total for B
C. Total (A + B) 318.78
Materials bag cu.m 0.726 250.00 181.50
Portlad Cement Washed Sand 0.055 840.00 46.20
F.
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1021(3)b Floor Topping (Trowelled Finish)
A.
Sub-total for A
A.
Name and Capacity
B. Equipment: 28.98
Sub-total for B
C. Total (A + B) 318.78
Materials bag cu.m 0.693 250.00 173.25
Portlad Cement Washed Sand 0.055 840.00 46.20
F.
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1026(1) Pebble Washout

Sub-total for A
A.
B. Equipment: 24.22
Sub-total for B
C. Total (A + B) 266.43
Materials bags cu.m cu.m 0.795 250.00 198.75
Portland cement Pea Gravel Washed sand 0.013 1,650.00 21.45
Sub - Total for F 0.026 840.00 21.84
242.04
F.


RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1027(1) Cement Plaster Finish

Sub-total for A
A.
Name and Capacity
B. Equipment: 39.91
Sub-total for B
C. Total (A + B) 439.05
Materials cement and bags cu.m 0.33 250.00 82.50

Portland Sub - Total for F 0.027 840.00 22.68
Washed s 105.18
F.


RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1032(1) a Painting works (Masonry/ Concrete)

Sub-total for A
A.
Name and Capacity
B. Equipment: Compressor with gun
2 0.035 358.00 25.64
50.70
C. Total (A + B) 307.07
Materials gal gal gal gal 0.02 116.00 2.32
Concrete Neutralizer Concrete Sealer/Primer Masonry putty 0.04 789.00 31.56
Semi Gloss Latex (two coat only) Consumables (5% of Materials 0.05 287.00 14.35
Cost) 0.08 908.60 72.69
126.96
F.


RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1032(1) c Painting works (Steel)

Sub-total for A
A.
Name and Capacity
B. Equipment: 25.64
Sub-total for B
C. Total (A + B) 282.01
Materials gal gal gal gal 0.04 717.00 28.68
Metal: 0.25 750.00 187.50
Auto Lacquer Primer surfacer Lacquer Thinner 0.04 448.00 17.92
Lacquer Flo Automotive Lacquer 0.1 393.00 39.30
Consumables (5% of Materials Cost) 13.67
F.
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA

Sub-total for A
A.
B. Equipment: 1 1.00 172.00 172.00

One-bagger mixer 35.16
Sub-total for B
C. Total (A + B) 558.71
Materials pcs. bags cu.m. 13 12.00 156.00

100mm.thk. CHB Portland cement Washed sand kgs. kgs. 0.525 250.00 131.25
10mm.dia.x6.0m. RSB 0.04 840.00 33.60
#16 G.I. Tie Wire 3.24 45.00 145.80
Sub - Total for F 0.05 70.00 3.50
470.15
F.

H. Overhead, Contingencies & Miscellaneous (OCM) Expens es 12% 73.95
MARILOU N. LACUNA
Engineer II
Engineer III

Sub-total for A
A.
Name and Capacity
B. Equipment: 1 1.00 172.00 172.00
One-bagger mixer 35.16
Sub-total for B
C. Total (A + B) 558.71
Materials pcs. bags cu.m. 13 15.00 195.00
150mm.thk. CHB Portland cement Washed sand kgs. kgs. 1.5 250.00 375.00
12mm.dia.x6.0m. RSB 0.04 840.00 33.60
#16 G.I. Tie Wire 3.24 45.00 145.80
Sub - Total for F 0.05 70.00 3.50
752.90
F.


MARILOU N. LACUNA
Engineer II
Engineer III
Labor Fabrication 1 250.00 85.28 21,320.00

Sub-total for A
A.
Name and Capacity
B. Equipment: 1 150 371.00 55,650.00
Welding Machine (300A), Gas/Diesel Driven Welding Generator 1 150 185.50 27,825.00
Electric edger / grinder Oxy Acetylene cutter 2 150 26.00 7,800.00
Minor Tools (10% of Labor Cost) 1 150 320.00 48,000.00
151,987.00
C. Total (A + B) 279,107.00
Materials
For Steel Stairs:

150x150x6mm thk. GI Tubular kg. 498.44 61.00 30,404.84
100x50x6mm thk. GI Tubular kg. 511.62 61.00 31,208.82
6mm thk. Milled Steel Plates Checkered FY 36 kg. 813.79 52.00 42,317.08
6mm thk. Milled Steel Plates Plain FY 36 kg. 135.63 52.00 7,052.76
50x50x6mm thk. Angle Bar kg. 531 51.55 27,384.39
Oxy AcetyleneTank (contents only) tank 1 850.00 850.00
Grinding Disk pcs. 6 85.00 510.00
Epoxy Enamel gal 1 931.00 931.00
Epoxy primer gal 1 768.00 768.00
Epoxy Reducer gal 1 624.00 624.00
E-70 Welding rod kgs. 6 115.00 690.00
Paint Brush 3" pcs. 2 60.00 120.00
Paint Brush 2" pcs. 3 60.00 180.00
For Roof Framing:
50x50x5mm thk. Angle Bar kg. 2237 61.00 136,455.17
100x50x20x2mm LC Purlin pcs. 47 1,235.30 58,059.10
8mm thk. Milled Steel Plates Plain FY 36 kg. 904.21 52.00 47,018.92
50x50x6mm thk. Angle Bar kg. 84.77 61.00 5,170.97
12mm dia. x700mm Sag rod kg. 47.97 45.00 2,158.65
12mm dia. Nuts kg. 2 160.00 320.00
12mm dia. Washers kg. 3 160.00 480.00
20mm dia. x500mm Anchor Bolt kg. 118.37 160.00 18,939.20
20mm dia. Nuts High Tension kg. 6 160.00 960.00
20mm dia. Washers High Tension kg. 4 160.00 640.00
Oxy Acetylene Tank (contents only) tank 1 850.00 850.00
Grinding Disk pcs. 15 85.00 1,275.00
E-70 Welding rod kgs. 6 115.00 690.00
F. Paint Brush 3" gals. 1 60.00 60.00
Paint Brush 2" gals. 1 60.00 60.00
H.
MARILOU N. LACUNA
Engineer II
Engineer III
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 1051 (6) Railing
Labor Fabrication 1 130.00 85.28 11,086.40

Sub-total for A
A.
Name and Capacity
B. Equipment: 1 60.00 371.00 22,260.00
Welding Machine (300A), Gas/Diesel Driven Welding Generator 1 60.00 185.50 11,130.00
Cutting Outfit 1 60.00 45.45 2,727.00
Electric edger / grinder 1 60.00 26.00 1,560.00
C. Total (A + B) 87,948.65
Materials
37mm dia. x 6m Stainless Steel Pipe

pcs. 13 5,363.60 69,726.80
12mm dia. Round Bar kg. 34 45.00 1,530.00
37x12mm Flat Bar kg. 146.37 61.00 8,928.57
20mm dia. Round Bar kg. 148 50.00 7,400.00
50x6mm Flat Bar kg. 536.88 61.00 32,749.68
6mm dia. Expansion Bolt pcs. 60 160.00 9,600.00
Stainless Electrodes kg. 1 958.13 958.13
Buffing Soap pcs. 2 399.00 798.00
Buffing Cloth pcs. 2 42.00 84.00
E-70 Welding rod kgs. 5 115.00 575.00
Paint Brush 3" pcs. 1 120.00 120.00
Paint Brush 2" pcs. 1 120.00 120.00
Grinding Disk pcs. 3 85.00 255.00
F.
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1100 (10) Conduits, Boxes & Fittings (Conduit Works/ConduitRough-in)
Labor Fabrication
1 120 85.28
2 120 61.75
Sub-total for A 17,132.40
3 120 47.59 42,186.00
A.
Name and Capacity
B. Equipment:
Electric edger / grinder Electric Drill
Sub-total for B
4,000.00
2 80 25.00 4,160.00
2 80 26.00
8,160.00
C. Total (A + B) 50,346.00
Materials pcs pcs pcs pcs pcs 657 95.00 62,415.00
20mmø x 3m PVC/uPVC Conduit Pipes Sch. 40 25mmø x 3m pcs pcs pcs pcs pcs 6 126.00 756.00
PVC/uPVC Conduit Pipes Sch. 40 32mmø x 3m PVC/uPVC Conduit pcs pcs pcs pcs pcs 8 139.00 1,112.00
Pipes Sch. 40 65mmø x 3m PVC/uPVC Conduit Pipes Sch. 40 5 305.00 1,525.00
pcs cans cans pcs 536 12.00 6,432.00
20mmø PVC/uPVC Elbow pcs set 7 24.00 168.00
25mmø PVC/uPVC Elbow 32mmø PVC/uPVC Elbow 65mmø 7 32.00 224.00
PVC/uPVC Elbow 4 128.00 512.00
20mmø PVC/uPVC Adapter w/ Locknut 25mmø PVC/uPVC 1005 14.00 14,070.00
Adapter w/ Locknut 32mmø PVC/uPVC Adapter w/ Locknut 4 19.00 76.00
65mmø PVC/uPVC Adapter w/ Locknut Octagonal Junction Box w/ 6 21.50 129.00
Cover, PVC Sch. 40 Rectangular Utility Box w/ Cover, PVC Sch. 40 2 67.00 134.00
Square Box w/ Cover, PVC Sch. 40 193 33.00 6,369.00
Hacksaw Blade 242 32.00 7,744.00
PVC Solvent Cement, 400ml Butane Gas Canister 25 55.00 1,375.00
6x10x10 Metal Pull Box w/ Cover Gauge 16 65mmø Service 10 65.00 650.00
Entrance Cap (Heavy Duty) 5/8x10' Grounding Rod w/ 10 375.00 3,750.00
Clamp(Copper Weld) 15 150.00 2,250.00
Sub - Total for F 3 755.00 2,265.00
2 1,850.00 3,700.00
1 1,350.00 1,350.00
117,006.00
F.
JOSE V. MOLLASGO JR.
Engineer II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1101 (33) Wires and Wiring Devices
Labor Fabrication 1 200 85.28 17,056.00

a. Construction Foreman 2 200 61.75 24,700.00
Sub-total for A
A.
Name and Capacity
B. Equipment:
Sub-total for B
2 80 25.00 4,000.00
4,160.00
2 80 26.00
8,160.00
C. Total (A + B) 78,470.00
Materials m. 2593 24.00 62,232.00

2.0mm² THHN Electric Wire (Stranded) 3.5mm² THHN Electric m. 3118 29.00 90,422.00
Wire (Stranded) 5.5mm² THHN Electric Wire (Stranded) 14mm² m. 939 37.00 34,743.00
THHN Electric Wire (Stranded) 30mm² THHN Electric Wire m. 32 75.00 2,400.00
m. 72 188.00 13,536.00
(Stranded) 125mm² THHN Electric Wire (Stranded) 8.0mm² m. 33 1213.75 40,053.75
Bare Copper Wire (Grounding) 22mm² Bare Copper Wire m. 35 48.00 1,680.00
(Grounding) Single Convenience Outlet, Grounding Type m. sets sets sets 6 307.00 1,842.00
Duplex Convenience Outlet, Grounding Type One Single Pole sets sets sets sets 11 207.00 2,277.00
Switch on One Plate m. kls. rolls 84 381.00 32,004.00
Two Single Pole Switches on One Plate Three Single Pole 22 188.75 4,152.50
Switches on One Plate Three Way Switch on One Plate 16 266.75 4,268.00
Three Way Switch 2-Gang on One Plate 6.35mm dia. Mica 12 368.50 4,422.00
Tubing 2 465.00 930.00
#16 G.I. Pull Wire PVC Electrical Tape 2 558.00 1,116.00
Sub - Total for F 30 46.00 1,380.00
8 60.00 480.00
25 35.00 875.00
298,813.25
F.
Engineer II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1102 (27) Power Load Center, Switchgear and Panelboards
Labor Fabrication
c. Unskilled Laborer 1 180 85.28 22,230.00
Sub-total for A 2 180 61.75 25,698.60
3 180 47.59
63,279.00
A.
Name and Capacity
B. Equipment:
Sub-total for B 1 80 25.00 2,000.00
1 80 26.00 2,080.00
4,080.00
C. Total (A + B) 67,359.00
Materials set 1 88,550.00 88,550.00
Main Distribution Panelboard (MDP) (All breakers shall be bolt-on) set 2 71,932.00 143,864.00
Main: 250AT/300AF, 230V, 3P set 1 40,250.00 40,250.00
Branches: set set 18 1,775.00 31,950.00
2 - 100AT/200AF, 230V, 3P 4 775.00 3,100.00
1 - 70AT/100AF, 230V, 3P
w/ grounding terminal
Distribution Panelboard A/B (DPA/B) (All breakers shall be bolt-
on)
Main: 100AT/200AF, 230V, 3P
Branches:
3 - 15AT/50AF, 230V, 2P
5 - 20AT/50AF, 230V, 2P
10 - 30AT/50AF, 230V, 2P
2 - Spare
Distribution Panelboard C (DPC) (All breakers shall be bolt- on)
Main: 70AT/100AF, 230V, 3P
Branches:
3 - 15AT/50AF, 230V, 2P
2 - 20AT/50AF, 230V, 2P
4 - 30AT/50AF, 230V, 2P
3 - Spare
30 Ampere Trip, 230V, 2P Safety Breaker in NEMA 3R Metal
Enclosure
30 Ampere Trip, 230V, 2P Safety Breaker w/ ACU Outlet
F.
Metal Post set set 1 30,000.00 30,000.00
37.5KVA, 7.62KV-0.23KV (L-G), 1Ø, 60Hz, Oil Immersed lot lot set 3 131,250.00 393,750.00
Type, Overhead Distribution Transformer, 120/240V, Double unit set 1 5,544.00 5,544.00
Bushing, Conventional, Copper to Copper Windings, w/ External lot lot 1 18,209.52 18,209.52
3 10,000.00 30,000.00
Tap Changer and Manufacturer's Test Report, Silicone Core, 24 3 49,000.00 147,000.00
Months Warranty 1 30,000.00 30,000.00
Testing Fee (APEC) Mounting Fee (APEC) 1 5,000.00 5,000.00
Fuse Cut-Out 100 Amps w/ Lightning Arrester and Fuse Link 1 8,000.00 8,000.00
Current Transformer, 15KV, 10/20:5 975,217.52
KWHr Meter, GE KV2C, FM 48A w/ Meterbox Heavy DUty KWHr
Meter Lead Wire and Conduits
Poleline Hardware Materials
Sub - Total for F
G. Direct Unit Cost (E + F) P 1,042,576.52

K. Total Unit Cost (G + H + I + J) 1,313,646.42
Engineer II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1103 (1) Lighting Fixture and Lamps

Sub-total for A
A.
B. Equipment: 2 60 25.00 3,000.00

Electric edger / grinder Electric Drill 2 60 26.00 3,120.00
C. Total (A + B) 58,852.50
D. Output per Hour = 1.000 Lumpsum -
Materials sets 106 489.50 51,887.00

10.5 Watts, 230V LED Lamp, Ø140xH47 Meson LED Downlight sets 25 2,570.00 64,250.00
59203 sets 4 2,657.00 10,628.00
2x16 Watts, 230V, Led Flourescent Lighting Fixtures w/ sets sets 4 2,250.00 9,000.00
Aluminum Reflector & Louver (300mmx1200mm) 7 1,650.00 11,550.00
2x10W LED Double Head Spotlight, IP65 (Surface Type) Battery 147,315.00
Operated Emergency Light
LED Exit Light (Single Face)
Sub - Total for F
F.
MENDIBEL N. SAÑOSA
MARILOU N. LACUNA
Item No./Description : 1200(1) Ventilating Equipment
Unit of Measurement : Lumpsum Output per Hour 1.00
Sub-total for A
A.
B. Equipment: 1 120 25.00 3,000.00

Sub-total for B -
6,120.00
C. Total (A + B) 90,492.00
Materials
Materials
Oscillating Ceiling Fan w/ Control Switch
11 Watts, 230V, 17 CUF Super Quiet Series Exhaust Fan sets 18 3,750.00 67,500.00
100mmØ PVC Ventilation Grille sets 13 2,128.00 27,664.00
100mmØ x 3m PVC/UPVC Conduit Pipes Sched.40
0.5 HP Package Type Air Conditioning Unit, Inverter Type - Wall pcs 15 185.00 2,775.00
Mounted
1 HP Package Type Air Conditioning Unit, Inverter Type - pcs 15 610.00 9,150.00
Wall Mounted unit 2 31,600.00 63,200.00
1.5 HP Package Type Air Conditioning Unit, Inverter Type - Wall unit 6 39,500.00 237,000.00
Mounted
1 HP Window Type Air Conditioning Unit - Inverter Type
1.5 HP Window Type Air Conditioning Unit - Inverter Type unit 10 52,800.00 528,000.00
25mmø x 3m PVC/UPVC Conduit Pipes 25mmø PVC/UPVC
Elbow unit 2 20,900.00 41,800.00
6.35mmØ Refrigerant Copper Pipe 12.7mmØ Refrigerant unit 2 31,400.00 62,800.00
Copper Pipe
Sub - Total for F
pcs 30 126.00 3,780.00
pcs 36 24.00 864.00
l.m. 84 1,443.50 121,254.00
l.m. 84 1,444.50 121,338.00
1,287,125.00
F.
G. Direct Unit Cost (E + F) P 1,377,617.00

K. Total Unit Cost (G + H + I + J) 1,735,797.42
Engineer II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
Item No./Description : 1208(1) Fire Alarm System

Sub-total for A
A.
B. Equipment: 1 90 25.00 2,250.00

C. Total (A + B) 66,111.25
Materials sets sets sets 1 65,575.00 65,575.00

Fire Alarm Control Panel, 6-Zones Fire Alarm Smoke Detector with sets sets pcs pcs 30 2,000.00 60,000.00
Base Heat Detector with Base pcs pcs pcs pcs 1 2,000.00 2,000.00
Manual Pull Station Switch 7 1,648.00 11,536.00
pcs pcs m rolls m 7 1,442.00 10,094.00
Fire Alarm Bell cans cans 80 126.00 10,080.00
25mmø x 3m PVC/UPVC Conduit Pipes 25mmø PVC/UPVC Elbow
49 24.00 1,176.00
25mmø Adapter w/ Locknut 19.00
135 2,565.00
Octagonal Junction Box w/ Cover, PVC Sch. 40 Rectangular Utility 33.00
53 1,749.00
Box w/ Cover, PVC Sch. 40 PVC Square Box w/ Cover 10 32.00 320.00
6x10x10 Metal Pull Box w/ Cover Gauge 16 Hacksaw Blade 10 55.00 550.00
1.25mm² TF Wire PVC Electrical Tape 2 755.00 1,510.00
6.35mmØ Mica Tubing 5 65.00 325.00
PVC Solvent Cement, 400ml Butane Gas Canister 533 16.00 8,528.00
Sub - Total for F 6 35.00 210.00
12 46.00 552.00
2 375.00 750.00
6 150.00 900.00
178,420.00
F.

Item No./Description : 1602(4) Polyvinyl Chloride Pipe (PVC)
A.
a. Construction Foreman 1 170 61.75 10,497.50
Sub-total for A
A.
Name and Capacity
B. Equipment:
Sub-total for B
5,735.63
5,735.63
C. Total (A + B) 63,091.93
Materials each each each 10 1,888.70 18,887.00
150mm dai. PVC Pipe 100mm dai. PVC Pipe 50mm dai. PVC each each each 22 916.30 20,158.60
Pipe each each each 28 457.60 12,812.80
150x100mm dia. PVC Reducing wye 150mm dia. PVC Cleanout each each each 9 1,034.00 9,306.00
150mm dia. PVC Wye 100mm dia. PVC Wye 100mm dia. PVC each each each gal 3 693.00 2,079.00
Cleanout 2 1,463.00 2,926.00
100x50mm dia. Reducing Wye 50mm dia. P-trap 19 184.80
3,511.20
100mm dia. P-trap 100x50mm dia. Reducer 50mm dia. 1/2 Bend 13 107.80
146.30 1,401.40
50mm dia. PVC Tee 50mm dia. PVC Elbow 32 156.20 4,681.60
Solvent Cement 12 405.90 1,874.40
Sub - Total for F 8 69.30 3,247.20
1 88.00 69.30
2 53.90 176.00
14 37.40 754.60
11 1,450.00 411.40
3 4,350.00
86,646.50
F.
Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% 17,968.61

H. Contractor's Profit (CP) 8% 11,979.07
I.
RICARDO M. IBAY
Architect II
MENDIBEL N. SAÑOSA
Engineer III
MARILOU N. LACUNA
TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
80,000.00
398,230.00
19,436.76
238,032.88
247,529.57
145,947.66
480,524.56
5,778,229.64
8,372,380.60
1,793,379.27
1,622,148.25
149,738.43
19,325,577.62
Recommending Approval: Approved:
UNA ESMERALDO S. SARMIENTO VIRGILIO C. EDUARTE, CESO IV
Regional Office V Regional Office V

OST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP 5% VAT TOTAL COST
ABOR EQUIPMENT TOTAL % VALUE
- - 80,000.00 8.00% 6,400.00 4,320.00 90,720.00
- - 80,000.00 6,400.00 4,320.00 90,720.00
47.03 14.70 65,833.48 20.00% 13,166.70 3,950.01 82,950.19
31,547.52 - 159,052.52 8.00% 12,724.20 8,588.84 180,365.56
- 173,344.00 173,344.00 - 8,667.20 182,011.20
31,694.55 173,358.70 398,230.00 25,890.90 21,206.05 445,326.95
1,887.07 7,549.69 19,436.76 20.00% 3,887.35 1,166.21 24,490.32
1,887.07 7,549.69 19,436.76 3,887.35 1,166.21 24,490.32
9,005.48 37,475.46 238,032.88 20.00% 47,606.58 14,281.97 299,921.43
9,005.48 37,475.46 238,032.88 47,606.58 14,281.97 299,921.43
8,336.12 68,782.84 247,529.57 20.00% 49,505.91 14,851.77 311,887.26
8,336.12 68,782.84 247,529.57 49,505.91 14,851.77 311,887.26
,603.90 4,233.26 103,595.04 20.00% 20,719.01 6,215.70 130,529.75
,153.63 4,316.92 42,352.62 20.00% 8,470.52 2,541.16 53,364.31
,757.53 8,550.18 145,947.66 29,189.53 8,756.86 183,894.06
,398.24 35,952.00 41,350.24 20.00% 8,270.05 2,481.01 52,101.30
,531.68 149,174.06 156,705.74 20.00% 31,341.15 9,402.34 197,449.23
2,246.64 68,083.10 80,329.74 20.00% 16,065.95 4,819.78 101,215.47

OST FOR EACH ITEM
,283.81 34,933.78 142,893.85 20.00% 28,578.77 8,573.63 180,046.25
,591.97 3,545.94 59,245.00 20.00% 11,849.00 3,554.70 74,648.70
1,052.35 291,688.88 480,524.56 87,834.86 26,350.46 605,460.95
96,676.92 386,505.75 1,914,874.09 20.00% 382,974.82 114,892.45 2,412,741.36
22,620.06 42,573.77 1,304,539.74 20.00% 260,907.95 78,272.38 1,643,720.08
45,042.83 50,358.97 1,689,421.94 20.00% 337,884.39 101,365.32 2,128,671.64
60,519.55 - 869,393.86 20.00% 173,878.77 52,163.63 1,095,436.26
24,859.37 479,438.48 5,778,229.64 1,155,645.93 346,693.78 7,280,569.34
38.24 53.82 31,552.07 20.00% 6,310.41 1,893.12 39,755.61
3,607.60 - 164,374.60 20.00% 32,874.92 9,862.48 207,112.00
4,646.85 4,464.69 322,293.54 20.00% 64,458.71 19,337.61 406,089.85
9,065.20 8,906.52 122,462.45 20.00% 24,492.49 7,347.75 154,302.68
22,800.28 18,871.02 845,493.15 20.00% 169,098.63 50,729.59 1,065,321.36
9,496.54 10,679.70 538,983.28 20.00% 107,796.66 32,339.00 679,118.94
,722.03 388.62 185,942.05 20.00% 37,188.41 11,156.52 234,286.98

1,139.20 5,193.92 133,094.32 20.00% 26,618.86 7,985.66 167,698.84
8,753.60 25,695.36 113,455.76 20.00% 22,691.15 6,807.35 142,954.26
,739.65 273.97 15,896.82 20.00% 3,179.36 953.81 20,029.99
,483.98 948.40 103,252.80 20.00% 20,650.56 6,195.17 130,098.53
2,234.91 9,223.49 638,882.43 20.00% 127,776.49 38,332.95 804,991.86
95.56 99.56 6,086.87 20.00% 1,217.37 365.21 7,669.45
2,455.68 1,245.57 116,101.25 20.00% 23,220.25 6,966.07 146,287.57

OST FOR EACH ITEM
5,834.41 3,583.44 269,205.85 20.00% 53,841.17 16,152.35 339,199.37
00.63 70.06 16,070.70 20.00% 3,214.14 964.24 20,249.08
7,199.71 1,719.97 110,496.99 20.00% 22,099.40 6,629.82 139,226.20
4,359.16 2,435.92 428,782.55 20.00% 85,756.51 25,726.95 540,266.02
31.48 53.15 3,432.63 20.00% 686.53 205.96 4,325.11
,323.67 932.37 49,937.07 20.00% 9,987.41 2,996.22 62,920.71
19,572.11 11,957.21 872,239.36 20.00% 174,447.87 52,334.36 1,099,021.59
,411.78 441.18 25,478.02 20.00% 5,095.60 1,528.68 32,102.31
7,719.85 2,771.98 167,876.31 20.00% 33,575.26 10,072.58 211,524.15
,358.32 235.83 6,800.81 20.00% 1,360.16 408.05 8,569.02
66,720.08 16,672.01 496,418.28 20.00% 99,283.66 29,785.10 625,487.04
79,371.44 75,020.45 848,937.30 20.00% 169,787.46 50,936.24 1,069,660.99
2,570.24 4,257.02 142,163.21 20.00% 28,432.64 8,529.79 179,125.64
7,702.35 28,109.17 319,828.77 20.00% 63,965.75 19,189.73 402,984.26
6,408.63 21,454.22 356,116.66 20.00% 71,223.33 21,367.00 448,706.99
27,120.00 151,987.00 697,607.90 20.00% 139,521.58 41,856.47 878,985.96
5,701.50 42,247.15 223,116.83 20.00% 44,623.37 13,387.01 281,127.21
,598,284.67 449,992.77 8,372,380.60 1,674,476.12 502,342.84 10,549,199.55
2,186.00 8,160.00 167,352.00 20.00% 33,470.40 10,041.12 210,863.52
0,310.00 8,160.00 377,283.25 20.00% 75,456.65 22,637.00 475,376.90
3,279.00 4,080.00 1,042,576.52 20.00% 208,515.30 62,554.59 1,313,646.42
2,732.50 6,120.00 206,167.50 20.00% 41,233.50 12,370.05 259,771.05
28,507.50 26,520.00 1,793,379.27 358,675.85 107,602.76 2,259,657.88
OST FOR EACH ITEM

4,372.00 6,120.00 1,377,617.00 20.00% 275,523.40 82,657.02 1,735,797.42
1,521.25 4,590.00 244,531.25 20.00% 48,906.25 14,671.88 308,109.38
45,893.25 10,710.00 1,622,148.25 324,429.65 97,328.90 2,043,906.80
7,356.30 5,735.63 149,738.43 20.00% 29,947.69 8,984.31 188,670.42
7,356.30 5,735.63 149,738.43 29,947.69 8,984.31 188,670.42
,136,634.18 1,559,802.64 19,325,577.62 3,793,490.37 1,153,885.89 24,283,704.94
DIRECT COST TOTAL UNIT COST % DIRECT COST

TOTAL UNIT COST (DIRECT+INDIRECT)
AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED
10,000.00 11,340.00
65,833.48 82,950.19
19,881.57 22,545.69
173,344.00 182,011.20
60.09 75.72
889.56 1,120.85
975.99 1,229.74
1,085.90 1,368.24
606.60 764.31
41,350.24 52,101.30
237.24 298.93
152.02 191.54
527.02 664.04
1,173.80 1,478.98
6,032.14 7,600.50
55.36 69.76
60.61 76.37
1,032.77 1,301.30
2,629.34 3,312.97
164,374.60 207,112.00
322,293.54 406,089.85
122,462.45 154,302.68
1,341.63 1,690.46
1,511.24 1,904.16
DIRECT COST TOTAL UNIT COST % DIRECT COST

TOTAL UNIT COST (DIRECT+INDIRECT)
AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED
15,495.17 19,523.91
133,094.32 167,698.84
113,455.76 142,954.26
4,343.39 5,472.67
8,149.39 10,268.24
5,184.89 6,532.96
4,576.59 5,766.51
3,628.16 4,571.48
4,569.01 5,756.95
446.41 562.47
749.54 944.42
1,827.09 2,302.14
429.08 540.64
1,192.67 1,502.76
1,493.13 1,881.35
281.28 354.41
268.16 337.88
391.30 493.04
166.80 210.17
273.19 344.21
428.07 539.37
616.22 776.43
898.97 1,132.70
697,607.90 878,985.96
223,116.83 281,127.21
167,352.00 210,863.52
377,283.25 475,376.90
1,042,576.52 1,313,646.42
206,167.50 259,771.05
1,377,617.00 1,735,797.42
244,531.25 308,109.38
149,738.43 188,670.42
AMOUNT
-
AMOUNT
-
-
1.00
-
Amount (PhP)
10,000.00
10,000.00
10,000.00
-
800.00
540.00
11,340.00
UNT
85.28
61.75
147.03
UNT
14.70
14.70
161.73
1.00
161.73
nt (PhP)
.00
.00
0
7.05
4.40
.00
0.00
e end. No political
1.75
3.48
.02
.68
.01
0.19
OUNT
3.44
50.00
43.44
OUNT
-
43.44
1.00
43.44
ount (PhP)
1,250.00
654.38
937.50
127.50
468.75
3,438.13
81.57
-
0.53
3.60
45.69
AMOUNT
-
AMOUNT
6,800.00
9,200.00
3,200.00
4,752.00
9,392.00
73,344.00
73,344.00
1.00
73,344.00
Amount (PhP)
-
73,344.00
-
-
,667.20
82,011.20
UNT
85.28
190.36
275.64
UNT
123.00
24.50
27.56
175.06
0
7.50
60.09
nt (PhP)
-
60.09
7.21
4.81
3.61
75.72
UNT
85.28
190.36
275.64
UNT
123.00
24.50
27.56
175.06
0
1.25
6
nt (PhP)
0
0
6
5
71.17
53.37
.85
UNT
85.28
494.00
761.44
1,340.72
UNT
172.00
2,450.00
246.00
219.75
32.63
134.07
3,254.45
.17
12.00
3
nt (PhP)
14.85
8.12
5.28
21.62
69.30
112.50
357.50
1.20
2.34
0.35
593.06
9
2
78.08
58.56
.74
UNT
0
2
0
UNT
91.25
172.00
122.50
71.30
457.05
.05
10.30
0
nt (PhP)
322.50
58.80
122.50
187.20
252.34
9.90
19.06
972.30
.90
1
86.87
65.15
.24
AMOUNT
5.28
47.00
71.08
03.36
AMOUNT
123.00
172.00
306.25
545.00
90.34
1,236.59
,139.95
20.00
07.00
Amount (PhP)
237.50
87.50
46.20
8.12
5.28
115.00
499.60
06.60
72.79
48.53
36.40
64.31
NT
1,364.48
988.00
3,045.76
5,398.24
NT
00
00
00
00
24
1.00
24
t (PhP)
-
24
3
2
1
30
NT
85.28
142.77
228.05
NT
0
0
6
20.00
t (PhP)
28.47
18.98
14.23
UNT
85.28
142.77
228.05
UNT
1,152.75
92.25
22.81
1,267.81
.86
9.84
2
nt (PhP)
-
2
18.24
12.16
9.12
4
UNT
85.28
142.77
228.05
UNT
1,152.75
92.25
22.81
1,267.81
.86
9.84
2
nt (PhP)
0
0
2
63.24
42.16
31.62
4
OUNT
85.28
142.77
228.05
OUNT
61.50
22.81
84.31
36
1.20
30
ount (PhP)
50
50
3.80
86
93.90
70.43
8.98
MOUNT
85.28
61.75
190.36
337.39
MOUNT
3.00
2.00
.74
8.74
6.13
0.27
467.14
mount (PhP)
870.00
420.00
2,275.00
3,565.00
032.14
3.86
2.57
1.93
600.50
UNT
5
0
3
UNT
109.88
74.64
74.64
259.16
.59
4
7.01
nt (PhP)
45.00
1.05
2.30
48.35
55.36
6.64
4.43
3.32
69.76
MOUNT
.28
5.25
5.90
6.43
MOUNT
109.88
74.64
74.64
259.16
005.59
3.44
7.01
mount (PhP)
50.00
1.05
2.55
53.60
60.61
7.27
4.85
3.64
76.37
NT
NT
-
3.24
t (PhP)
270.66
517.68
13.65
40.10
842.09
7
82.62
61.97
0
OUNT
85.28
61.75
95.18
242.21
OUNT
24.22
24.22
43
5.40
49.34
ount (PhP)
0.00
0.00
9.34
52
35
76
2.97
UNT
3.60
0.00
4.00
7.60
UNT
-
7.60
1.00
7.60
nt (PhP)
30,056.40
594.00
1,161.60
4,576.00
2,904.00
6,300.00
65,175.00
110,767.00
74.60
4.95
9.97
.48
12.00
AMOUNT
10,830.56
15,684.50
18,131.79
44,646.85
AMOUNT
4,464.69
4,464.69
49,111.54
1.00
49,111.54
Amount (PhP)
43,400.00
27,200.00
89,050.00
18,000.00
4,800.00
5,280.00
15,600.00
15,600.00
18,850.00
23,100.00
1,200.00
102.00
11,000.00
273,182.00
322,293.54
38,675.22
25,783.48
19,337.61
406,089.85
UNT
3.60
.00
1.60
5.20
UNT
.00
.52
.52
1.72
1.00
1.72
nt (PhP)
5.70
1.55
5
.70
5
.70
0
8
0.73
62.45
5.49
.00
.75
02.68
MOUNT
85.28
61.75
95.18
242.21
MOUNT
13.00
24.22
37.22
9.43
1.24
4.80
mount (PhP)
203.67
135.72
49.98
132.33
285.00
28.00
16.00
120.00
98.00
48.13
1,116.82
341.63
1.00
7.33
80.50
690.46
MOUNT
85.28
61.75
95.18
242.21
MOUNT
13.00
24.22
37.22
9.43
1.24
4.80
mount (PhP)
569.40
141.72
135.82
69.50
234.00
16.00
120.00
1,286.44
511.24
1.35
0.90
90.67
904.16
AMOUNT
85.28
123.50
95.18
303.96
AMOUNT
13.00
30.40
43.40
47.36
1.34
59.22
Amount (PhP)
2,498.40
210.00
495.00
330.00
860.00
1,276.00
7,378.80
2,100.00
39.90
20.00
9.00
18.85
15,235.95
5,495.17
,859.42
,239.61
29.71
9,523.91
AMOUNT
3,644.80
,880.00
,614.40
1,139.20
AMOUNT
,080.00
,113.92
,193.92
6,333.12
1.00
6,333.12
Amount (PhP)
8,350.00
3,140.00
3,871.20
1,400.00
6,761.20
33,094.32
5,971.32
0,647.55
,985.66
67,698.84
UNT
4.80
.00
8.80
3.60
UNT
.00
0.00
.00
.36
5.36
8.96
1.00
8.96
nt (PhP)
7.00
.00
.00
0
0
0
.80
0
0
6.80
55.76
4.69
.46
.35
54.26
AMOUNT
85.28
61.75
47.59
194.62
AMOUNT
19.46
19.46
214.08
0.26
823.39
Amount (PhP)
3,520.00
3,520.00
4,343.39
521.21
347.47
260.60
5,472.67
MOUNT
85.28
61.75
47.59
194.62
MOUNT
19.46
19.46
4.08
0.26
3.39
mount (PhP)
326.00
326.00
149.39
7.93
1.95
8.96
,268.24
AMOUNT
85.28
61.75
47.59
194.62
AMOUNT
19.46
19.46
214.08
0.26
823.39
Amount (PhP)
4,361.50
4,361.50
5,184.89
622.19
414.79
311.09
6,532.96
AMOUNT
85.28
61.75
47.59
194.62
AMOUNT
19.46
19.46
214.08
0.26
823.39
Amount (PhP)
3,753.20
3,753.20
4,576.59
549.19
366.13
274.60
5,766.51
AMOUNT
170.56
123.50
95.18
389.24
AMOUNT
38.92
38.92
428.16
1.00
428.16
Amount (PhP)
3,200.00
3,200.00
3,628.16
435.38
290.25
217.69
4,571.48
MOUNT
85.28
61.75
47.59
194.62
MOUNT
19.46
19.46
4.08
0.32
9.01
mount (PhP)
900.00
900.00
569.01
8.28
5.52
4.14
756.95
MOUNT
85.28
61.75
47.59
194.62
MOUNT
19.46
19.46
4.08
10.00
21.41
mount (PhP)
315.00
76.00
34.00
425.00
6.41
53.57
35.71
26.78
2.47
MOUNT
85.28
61.75
47.59
194.62
MOUNT
19.46
19.46
4.08
10.00
21.41
mount (PhP)
315.00
76.00
34.00
425.00
6.41
53.57
35.71
26.78
2.47
AMOUNT
85.28
61.75
95.18
242.21
AMOUNT
24.22
24.22
266.43
2.08
128.34
Amount (PhP)
455.00
110.00
40.00
16.20
621.20
749.54
89.94
59.96
44.97
944.42
OUNT
85.28
61.75
47.59
194.62
OUNT
19.46
19.46
08
1.88
18
ount (PhP)
2.92
2.92
7.09
25
17
63
2.14
AMOUNT
42.64
23.80
66.44
AMOUNT
6.64
6.64
73.08
1.00
73.08
Amount (PhP)
320.00
36.00
356.00
429.08
51.49
34.33
25.74
540.64
MOUNT
85.28
123.50
95.18
303.96
MOUNT
30.40
30.40
4.36
1.37
4.95
mount (PhP)
540.75
81.25
21.84
15.63
40.76
247.50
947.72
192.67
3.12
95.41
71.56
502.76
AMOUNT
5.28
23.50
90.36
99.14
AMOUNT
39.91
39.91
39.05
1.95
25.16
Amount (PhP)
861.00
81.25
21.84
15.63
40.76
247.50
1,267.97
,493.13
79.18
19.45
89.59
,881.35
AMOUNT
85.28
61.75
142.77
289.80
AMOUNT
28.98
28.98
18.78
5.95
53.58
Amount (PhP)
181.50
46.20
227.70
81.28
33.75
22.50
16.88
54.41
AMOUNT
85.28
61.75
142.77
289.80
AMOUNT
28.98
28.98
18.78
6.55
48.71
Amount (PhP)
173.25
46.20
219.45
68.16
32.18
21.45
16.09
37.88
AMOUNT
85.28
61.75
95.18
242.21
AMOUNT
24.22
24.22
66.43
1.79
49.26
Amount (PhP)
198.75
21.45
21.84
242.04
91.30
46.96
31.30
23.48
93.04
AMOUNT
5.28
23.50
90.36
99.14
AMOUNT
39.91
39.91
39.05
7.13
61.62
Amount (PhP)
82.50
22.68
105.18
66.80
20.02
13.34
10.01
10.17
AMOUNT
85.28
123.50
47.59
256.37
AMOUNT
25.64
25.64
82.01
2.00
41.00
Amount (PhP)
28.68
187.50
17.92
39.30
13.67
287.07
28.07
51.37
34.25
25.68
39.37
AMOUNT
85.28
123.50
142.77
351.55
AMOUNT
172.00
35.16
207.16
558.71
3.83
146.07
Amount (PhP)
156.00
131.25
33.60
145.80
3.50
470.15
616.22
73.95
49.30
36.97
776.43
AMOUNT
85.28
123.50
142.77
351.55
AMOUNT
172.00
35.16
207.16
558.71
3.83
146.07
Amount (PhP)
195.00
375.00
33.60
145.80
3.50
752.90
898.97
107.88
71.92
53.94
1,132.70
MOUNT
320.00
312.50
487.50
7,120.00
MOUNT
55,650.00
27,825.00
7,800.00
48,000.00
12,712.00
151,987.00
9,107.00
1.00
9,107.00
mount (PhP)
404.84
208.82
317.08
52.76
384.39
0.00
0.00
1.00
8.00
4.00
0.00
0.00
0.00
6,455.17
059.10
018.92
70.97
58.65
0.00
0.00
939.20
0.00
0.00
0.00
75.00
1.00
8.00
4.00
0.00
60.00
60.00
418,500.90
7,607.90
712.95
808.63
856.47
8,985.96
AMOUNT
11,086.40
16,055.00
18,560.10
45,701.50
AMOUNT
22,260.00
11,130.00
2,727.00
1,560.00
4,570.15
42,247.15
87,948.65
1.00
87,948.65
Amount (PhP)
69,726.80
1,530.00
8,928.57
7,400.00
32,749.68
9,600.00
958.13
798.00
84.00
575.00
120.00
120.00
255.00
931.00
768.00
624.00
135,168.18
223,116.83
26,774.02
17,849.35
13,387.01
281,127.21
AMOUNT
7,056.00
4,700.00
8,554.00
0,310.00
AMOUNT
,000.00
,160.00
,160.00
8,470.00
1.00
8,470.00
Amount (PhP)
62,232.00
90,422.00
34,743.00
2,400.00
13,536.00
40,053.75
1,680.00
1,842.00
2,277.00
32,004.00
4,152.50
4,268.00
4,422.00
930.00
1,116.00
1,380.00
480.00
875.00
298,813.25
77,283.25
5,273.99
0,182.66
2,637.00
75,376.90
MOUNT
350.40
230.00
698.60
,279.00
MOUNT
000.00
080.00
080.00
359.00
1.00
,359.00
mount (PhP)
88,550.00
143,864.00
40,250.00
31,950.00
3,100.00
30,000.00
393,750.00
5,544.00
18,209.52
30,000.00
147,000.00
30,000.00
5,000.00
8,000.00
975,217.52
042,576.52
5,109.18
,406.12
,554.59
313,646.42
AMOUNT
12,792.00
18,525.00
21,415.50
52,732.50
AMOUNT
3,000.00
3,120.00
6,120.00
58,852.50
-
58,852.50
Amount (PhP)
51,887.00
64,250.00
10,628.00
9,000.00
11,550.00
147,315.00
206,167.50
24,740.10
16,493.40
12,370.05
259,771.05
AMOUNT
20,467.20
29,640.00
34,264.80
84,372.00
AMOUNT
3,000.00
3,120.00
-
6,120.00
90,492.00
1.00
90,492.00
Amount (PhP)
67,500.00
27,664.00
2,775.00
9,150.00
63,200.00
237,000.00
528,000.00
41,800.00
62,800.00
3,780.00
864.00
121,254.00
121,338.00
1,287,125.00
1,377,617.00
165,314.04
110,209.36
82,657.02
1,735,797.42
AMOUNT
14,924.00
21,612.50
24,984.75
61,521.25
AMOUNT
2,250.00
2,340.00
4,590.00
66,111.25
1.00
66,111.25
Amount (PhP)
65,575.00
60,000.00
2,000.00
11,536.00
10,094.00
10,080.00
1,176.00
2,565.00
1,749.00
320.00
550.00
1,510.00
325.00
8,528.00
210.00
552.00
750.00
900.00
178,420.00
244,531.25
29,343.75
MOUNT
,497.60
,497.50
361.20
,356.30
MOUNT
735.63
735.63
091.93
1.00
,091.93
mount (PhP)
18,887.00
20,158.60
12,812.80
9,306.00
2,079.00
2,926.00
3,511.20
1,401.40
4,681.60
1,874.40
3,247.20
69.30
176.00
754.60
411.40
4,350.00
86,646.50
9,738.43
,968.61
,979.07
984.31
8,670.42

DUPA PoW MASBATE

Uploaded by

Copyright:

Available Formats

DUPA PoW MASBATE

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

DUPA PoW MASBATE

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

F PUBLIC WORKS AND HIGHWAYS REGIONAL OFFICE NO. V

(PLS. SEE FORM POW-2015-01B-00)

H. TOTAL ESTIMATED COST 25,140,953.88

Materials month 1 10,000.00 10,000.00

Labor 1 1 85.28 85.28

Materials sq.ft. 32 50.00 1,600.00

The Color Shade combination for the yellow background is as follows:

Materials set 1 10,000.00 1,250.00

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% -

J. Value Added Tax (VAT) 5% of (G + H + I ) 5% 1,073.60

F. Sub - Total for F -

J. Value Added Tax (VAT) 5% of (G + H + I ) 5% 8,667.20

B. Equipment: 1.00 1.00 123.00 123.00

Materials cum 1.15 460.00 529.00

Labor Fabrication 1 1 85.28 85.28

Labor Fabrication 1 1.00 85.28 85.28

B. Equipment: 1 1.00 123.00 123.00

G. Direct Unit Cost (E + F) P 606.60

K. Total Unit Cost (G + H + I + J) 52,101.30

K. Total Unit Cost (G + H + I + J) 298.93

Materials cum 1.25 300.00 375.00

Labor 1 1.00 85.28 85.28

I. Contractor's Profit (CP) 8% 93.90

K. Total Unit Cost (G + H + I + J) 1,478.98

Labor 1 1.00 85.28 85.28

G. Direct Unit Cost (E + F) P 6,032.14

Labor 1 1.00 85.28 85.28

Materials kg kg 1.00 45.00 45.00

G. Direct Unit Cost (E + F) P 55.36

I. Contractor's Profit (CP) 8% 4.43

Labor 1 1.00 85.28 85.28

Materials kg kg 1.00 50.00 50.00

G. Direct Unit Cost (E + F) P 60.61

Labor Installation 1 1.00 85.28 85.28

Labor Installation 1 1.00 85.28 85.28

Materials soning Liter 1.00 2,580.00 2,580.00

G. Direct Unit Cost (E + F) P 2,629.34

Labor 1 120 85.28 10,233.60

Materials pcs pcs pcs pcs pcs 44 683.10 30,056.40

Labor Installation 1 127.00 85.28 10,830.56

G. Direct Unit Cost (E + F) P 322,293.54

I. Contractor's Profit (CP) 8% 25,783.48

Labor Installation 1 120.00 85.28 10,233.60

Materials pcs pcs pcs pcs 12 3,060.48 36,725.70

Labor Installation 1 1.00 85.28 85.28

H. Overhead, Contingencies & Miscellaneous (OCM) Expense s 12% 161.00

J. Value Added Tax (VAT) 5% of (G + H + I ) 5% 80.50

Labor Installation 1 1.00 85.28 85.28

H. Overhead, Contingencies & Miscellaneous (OCM) Expense s 12% 181.35

J. Value Added Tax (VAT) 5% of (G + H + I ) 5% 90.67

Labor Installation 1 1.00 85.28 85.28

G. Direct Unit Cost (E + F) P 15,495.17

Labor Installation 1 160 85.28 13,644.80

H. Overhead, Contingencies & Miscellaneous (OCM) Expens es 12% 15,971.32

Labor Installation 1 160 85.28 13,644.80

Materials sqm 1 3,520.00 3,520.00

J. Value Added Tax (VAT) 5% of (G + H + I ) 5% 488.96

Labor Installation 1 1 85.28 85.28