San Vicente Elementary School, Nabua

Republic of the Philippi
DEPARTMENT OF PUBLIC WORKS A

CAMARINES SUR I
DISTRICT ENGINEERING
REGIONAL OFFICE V
Sta. Teresita, Baao, Camari
INDIVIDUAL PROGRAM
Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SC

Location: San Vicente Elementary School, San Vicente, Nabua, Cam
Appropriation: ₱3,803,000.00
Project Duration: 95 C.D.
Implementing Procedure: By Contract
SAA No.:
Source: CY 2017 DEPARTMENT OF EDUCATION'S BASIC EDUCATIONAL FACIL
PAY ITEM NO. DESCRIPTION

I. FACILITIES FOR THE ENGINEER
A.1.1 (3) Construction of Field Office for the Engineer
II. OTHER GENERAL REQUIREMENTS
B.5 Project Billboard/Signboard
B.7 Occupational Safety and Health Program
B.9 Mobilization/Demoblization
B.16 Recognition Plate/Project Marker
III. CIVIL, MECHANICAL, ELECTRICAL, AND SANITARY WORKS
DIVISION I - GENERAL
A. EARTHWORK
801 (1) Removal of Structures and Obstruction
803 (1) a Structure Excavation (Common Soil)
804 (1) b Embankment (from Borrow)
804 (4) Gravel Fill
B. PLAIN AND REINFORCED CONCRETE WORK
900 (7) Reinforced Concrete
900 (1) a2 Structural Concrete for Footings and Slab on Fill (Class A, 7 days)
900 (1) a3 Structural Concrete for Footing Tie Beams (Class A, 7 days)
900 (1) a4 Structural Concrete for Columns (Class A, 7 days)
900 (1) b6 Structural Concrete for Beams/Girders (Class A, 14 days)
902 (1) a1 Reinforcing Steel (Deformed, Grade 40)
903 (1) Forms and Falseworks
Page 1 of 248
CAMARINES SUR I
REGIONAL OFFICE V
INDIVIDUAL PROGRAM

SAA No.:
DIVISION II - BUILDINGS
C. FINISHING AND OTHER CIVIL WORKS
1000 (1) Soil Poisoning
1046 (2) a2 CHB Non Load Bearing (including Reinforcing Steel, 150 mm)
1010 (2) a Doors (Flush)
1010 (2) b Doors (Wood Panel)
1010 (1) Frames (Jambs, Sills, Head, Transoms and Mullions)
1009 (1) a Jalousie Windows (Glass)
1004 (2) a Finishing Hardware (Lockset)
1004 (2) e Finishing Hardware (Knobs)
1004 (2) g Finishing Hardware (Hinges)
1005 (5) Grille Window
1053 (3) a1 G.I. Pipe Railings (38 mm dia.)
1021 (1) a Cement Floor Finish (Plain)
1027 (1) Cement Plaster Finish
1018 (1) Glazed Tiles and Trims
1018 (2) Unglazed Tiles
1003 (1) a1 Ceiling (4.5mm, Metal Frame, Fiber Cement)
1003 (2) d2 Wall (6mm, Wood Frame, Marine Plywood)
1014 (1) b1 Prepainted Metal Sheets (above 0.427 mm thk, Corrugated Type, Lon
1047 (2) a Structural Steel (Trusses)
1047 (2) b Structural Steel (Purlins)
1047 (6) Metal Structure Accessories (Steel Plates)
1047 (7) b Metal Structure Accessories (Sagrods)
1047 (4) Metal Structure Accessories (Cross Bracing)
Page 2 of 248
CAMARINES SUR I
REGIONAL OFFICE V
INDIVIDUAL PROGRAM

SAA No.:
1047 (3) c Metal Structure Accessories (Turnbuckle)

1032 (1) a Painting Works (Masonry/Concrete)
1033 (1) b Painting Works (Wood)
1034 (1) c Painting Works (Steel)
1002 (28) Cold Water Lines
1001 (8) Sewer Line Works
1002 (8) Plumbing Fixtures
D. ELECTRICAL
1100 (30) Conduits, Boxes, and Fittings
1101 (42) Wires and Wiring Devices
1103 (1) Lighting Fixtures
Panel Board with Main and Branch Breakers (Bolt-on Type, NEMA 1,
1102 (1) b1
Flushed Type)
E. MECHANICAL
1200 (15) b Oscillating (Wall Fan)
Page 3 of 248
CAMARINES SUR I
REGIONAL OFFICE V
INDIVIDUAL PROGRAM

SAA No.:
Breakdown of Estimated Ex
I. ESTIMATED CONTRACT COST
A. DIRECT COST
1.1 Mobilization/Demobilization P 13,094.93
2 Materials P 2,137,498.83
2.2.1 Supply/Delivery P
2.3 Labor P 501,764.27
3.1 Direct Labor P
3.2 Fringe Benefit P
4 Equipment Expenses P 238,184.17
5 Supervision P
6 Contingencies/Miscellaneous P
7 Sub-soil Investigation P
Sub-total P 2,890,542.20
Prepared by: Checked by:
Page 4 of 248
CAMARINES SUR I
REGIONAL OFFICE V
INDIVIDUAL PROGRAM

SAA No.:
IRENE P. PARCO ANTONIO C. MENDEZ

Engineer II Engineer II
Recommending Approval: Approved:
FLORIDA P. NUÑEZ NESTOR P. GORIMBAO

Assistant District Engineer District Engineer
Page 5 of 248
lic of the Philippines
PUBLIC WORKS AND HIGHWAYS
MARINES SUR IV
ENGINEERING OFFICE
GIONAL OFFICE V
ta, Baao, Camarines Sur
UAL PROGRAM OF WORK

Date: July 7, 2017
LASSROOM SCHOOL BUILDING : EQUIPMENT REQUIREMENT :

e, Nabua, Camarines Sur : Backhoe : 1 :
: Dump Truck : 1 :
: Bagger Mixer : 1 :
: Concrete Vibrator : 2 :
: Bar Cutter : 1 :
ATIONAL FACILITIES FUND (BEFF) : Bar Bender : 1 :
: Welding Machine : 2 :
: Grinder Tools : 1 :
: Handtools : Enough :
% OF TOTAL QUANTITY UNIT UNIT PRICE AMOUNT
0.69 1.00 L.S. 26,130.72 26,130.72
0.11 2.00 each 2,073.04 4,146.08

0.43 3.17 months 5,085.92 16,105.41
0.35 1.00 L.S. 13,094.93 13,094.93
0.06 1.00 each 2,177.33 2,177.33
0.55 1.00 L.S. 20,736.32 20,736.32

0.49 34.10 cu.m. 541.98 18,482.03
0.58 30.23 cu.m. 722.30 21,836.78
1.03 32.24 cu.m. 1,212.44 39,086.70
0.38 2.34 cu.m. 6,190.21 14,512.94

5.23 32.49 cu.m. 6,094.21 197,979.41
1.56 10.30 cu.m. 5,742.70 59,149.84
1.98 11.97 cu.m. 6,260.97 74,915.68
1.64 10.54 cu.m. 5,897.44 62,173.72
25.10 10,078.16 kgs. 94.23 949,644.08
2.08 1.00 L.S. 78,814.09 78,814.09
Page 6 of 248
MARINES SUR IV
ENGINEERING OFFICE
GIONAL OFFICE V
UAL PROGRAM OF WORK

Date: July 7, 2017

: Dump Truck : 1 :
: Bar Cutter : 1 :
0.94 5.67 liters 6,289.11 35,659.24

4.02 222.97 sq.m. 682.34 152,139.67
0.19 4.40 sq.m. 1,612.68 7,095.78
0.85 12.96 sq.m. 2,473.36 32,054.80
0.09 6.00 sets 543.37 3,260.22
0.97 34.07 sq.m. 1,078.22 36,739.23
0.13 6.00 sets 795.05 4,770.32
0.38 9.00 sets 1,608.80 14,479.23
0.34 36.00 sets 361.93 13,029.42
2.11 34.07 sq.m. 2,348.51 80,023.16
0.23 18.00 m. 485.51 8,739.17
1.20 255.30 sq.m. 177.34 45,273.68
1.60 458.53 sq.m. 131.75 60,412.28
0.92 20.16 sq.m. 1,724.96 34,775.12
0.30 6.60 sq.m. 1,724.96 11,384.71
5.56 269.66 sq.m. 780.51 210,471.62
0.55 19.03 sq.m. 1,093.38 20,809.16
8.42 269.66 sq.m. 1,181.57 318,623.51
7.28 2,827.44 kgs. 97.40 275,391.10
11.65 5,362.94 kgs. 82.19 440,791.50
1.30 599.49 kgs. 81.96 49,136.63
0.54 214.91 kgs. 95.54 20,531.73
0.42 284.16 kgs. 56.35 16,013.50
Page 7 of 248
MARINES SUR IV
ENGINEERING OFFICE
GIONAL OFFICE V
UAL PROGRAM OF WORK

Date: July 7, 2017

: Dump Truck : 1 :
: Bar Cutter : 1 :
0.22 24.00 pcs. 340.63 8,175.14
1.44 458.53 sq.m. 119.18 54,647.86
0.73 61.34 sq.m. 450.04 27,605.22
0.25 37.67 sq.m. 248.60 9,364.63
0.47 1.00 L.S. 17,764.85 17,764.85
0.82 1.00 L.S. 31,098.69 31,098.69
1.45 1.00 L.S. 54,940.02 54,940.02
0.44 1.00 L.S. 16,586.22 16,586.22

0.76 1.00 L.S. 28,817.41 28,817.41
0.60 1.00 L.S. 22,544.20 22,544.20
0.05 1.00 set 1,959.62 1,959.62
0.53 6.00 sets 3,315.05 19,890.32

100% TOTAL 3,783,985.00
Page 8 of 248
MARINES SUR IV
ENGINEERING OFFICE
GIONAL OFFICE V
UAL PROGRAM OF WORK

Date: July 7, 2017

: Dump Truck : 1 :
: Bar Cutter : 1 :
of Estimated Expenditures
B. INDIRECT EXPENDITURES
1. Profit/OCM . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P 713,876.61
2. VAT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P 179,566.19
Sub-total P 893,442.80
TOTAL OF I P 3,783,985.00
II. ESTIMATED GOVERNMENT EXPENSES
1. Pre-construction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .P
2. E.A.C. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P
3. R.O./C.O. Retention . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P
4. Engineering Supervision (0.5%) . . . . . . . . . . . . . . . . . . . . . . . .P. 19,015.00
5. Materials Quality Control . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P
6. Equipment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P
TOTAL OF II P 19,015.00
GRAND TOTAL ESTIMATES

PROJECT COST I AND II . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .P 3,803,000.00
Submitted by:
Page 9 of 248
MARINES SUR IV
ENGINEERING OFFICE
GIONAL OFFICE V
UAL PROGRAM OF WORK

Date: July 7, 2017

: Dump Truck : 1 :
: Bar Cutter : 1 :
NIO C. MENDEZ JOY AGNES S. NACHOR
Engineer II Chief, Construction Section
Concurred by:
BRUNO M. DELA VEGA ARNULFO M. BALANE, CESO V

Engineer III Schools Division Superintendent
DepEd, Camarines Sur DepEd, Camarines Sur
Page 10 of 248
375259753.xlsx
DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building
PAY ITEM : Construction of Field Office for the Engineer
COST ID SHEET : A.1.1 (3) NUMBER
QUANTITY : 1.00 L.S.
Designation No. of Person No. of Hours
A. Labor
Carpenter 2.00 8.00

Laborer 2.00 4.00
Sub-total for A
Name and Capacity No. of Units No. of Hours
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)
Name and Specification Units Quantity
F. Materials
2" x 3" x 12' Cocolumber bd.ft. 65.00

2" x 4" x 12' Cocolumber bd.ft. 65.00
#26 Corr. G.I. Sheet pcs. 12.00
1/4" thick Marine Plywood pcs. 12.00
CWN (Assorted) kg 8.00
Plastic Drum pcs. 4.00
Incandescent Bulb pcs. 4.00
Electric Wires THHW/THHN 3.5mm2 m. 15.00
Convenience Outlet pcs. 2.00
Electrical Tape pcs. 2.00
Page 11 of 248
375259753.xlsx
Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 0%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost
IRENE P. PARCO ANTONIO C. M

Engineer II Engineer
Page 12 of 248
375259753.xlsx

PAY ITEM : Project Billboard/Signboard
COST ID SHEET : B.5 NUMBER
QUANTITY : 2.00 each
A. Labor
Laborer 1.00 4.00
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Standard Project Billboard pcs. 2.00
Page 13 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 14 of 248
375259753.xlsx

PAY ITEM : Occupational Safety and Health Program
QUANTITY : 3.17 months
A. Labor
Safety Officer (Part Time) 1.00 101.33
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Safety Helmet mo. 3.17

Safety Gloves mo. 3.17
Safety Shoes mo. 3.17
Warning Signs sets 2.00
Page 15 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 16 of 248
375259753.xlsx

PAY ITEM : Mobilization/Demoblization
A. Labor
Laborer 2.00 16.00
Sub-total for A
B. Equipment
Dump Truck 1.00 5.60
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Page 17 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 18 of 248
375259753.xlsx

PAY ITEM : Recognition Plate/Project Marker
QUANTITY : 1.00 each
A. Labor
Laborer 1.00 4.00
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Marble Stone with Lettering 1.00 pcs.
Page 19 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 20 of 248
375259753.xlsx

PAY ITEM : Removal of Structures and Obstruction
COST ID SHEET : 801 (1) NUMBER
A. Labor
Construction Foreman 1.00 24.00

Laborer 8.00 24.00
Sub-total for A
B. Equipment
Handtools
Backhoe 1.00 3.60
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Page 21 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 22 of 248
375259753.xlsx

PAY ITEM : Structure Excavation (Common Soil)
COST ID SHEET : 803 (1) a NUMBER
QUANTITY : 34.10 cu.m.
A. Labor

Laborer 8.00 22.73
Sub-total for A
B. Equipment
Backhoe 1.00 3.41
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Page 23 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 24 of 248
375259753.xlsx

PAY ITEM : Embankment (from Borrow)
COST ID SHEET : 804 (1) b NUMBER
A. Labor

Laborer 2.00 20.16
Sub-total for A
B. Equipment
Plate Compactor 1.00 3.02
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Earthfill cu.m. 30.23
Page 25 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 26 of 248
375259753.xlsx

PAY ITEM : Gravel Fill
A. Labor

Laborer 2.00 13.63
Sub-total for A
B. Equipment
Plate Compactor 1.00 2.04
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Crushed Gravel (G1) cu.m. 32.24
Page 27 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 28 of 248
375259753.xlsx

PAY ITEM : Reinforced Concrete
A. Labor

Skilled Laborer 3.00 8.28
Laborers 2.00 8.28
Sub-total for A
B. Equipment
One Bagger Concrete Mixer 1.00 1.24

Concrete Vibrator 1.00 1.24
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Portland Cement bags 23.00

Sand cu.m. 1.17
Crushed Gravel cu.m. 2.34
Page 29 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Enigneer II Engineer
Page 30 of 248
375259753.xlsx

PAY ITEM : Structural Concrete for Footings and Slab on Fill (Class A, 7 days)
COST ID SHEET : 900 (1) a2 NUMBER
A. Labor

Laborers 2.00 114.79
Sub-total for A
B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials

Sand cu.m. 16.24
Page 31 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 32 of 248
375259753.xlsx

PAY ITEM : Structural Concrete for Footing Tie Beams (Class A, 7 days)
A. Labor

Laborers 2.00 33.44
Sub-total for A
B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials

Sand cu.m. 5.15
Page 33 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 34 of 248
375259753.xlsx

PAY ITEM : Structural Concrete for Columns (Class A, 7 days)
A. Labor

Laborers 2.00 54.39
Sub-total for A
B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials

Sand cu.m. 5.98
Page 35 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 36 of 248
375259753.xlsx

PAY ITEM : Structural Concrete for Beams/Girders (Class A, 14 days)
COST ID SHEET : 900 (1) b6 NUMBER
A. Labor

Laborers 2.00 37.79
Sub-total for A
B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials

Sand cu.m. 5.27
Page 37 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 38 of 248
375259753.xlsx

PAY ITEM : Reinforcing Steel (Deformed, Grade 40)
QUANTITY : 10,078.16 kgs.
A. Labor

Steelman 4.00 563.53
Sub-total for A
B. Equipment
Bar Cutter 1.00 84.53

Bar Bender 1.00 84.53
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
10mm dia. x 6.00m - 1159 kg. 4,288.30

12mm dia. x 6.00m - 36 kg. 191.88
12mm dia. x 7.50m - 20 kg. 133.20
16mm dia. x 6.00m - 192 kg. 1,818.24
16mm dia. x 7.5.0m - 133 kg. 1,574.72
20mm dia. x 7.50m - 112 kg. 2,072.00
#16 G.I. Tie Wire kgs. 201.57
Page 39 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 40 of 248
375259753.xlsx

PAY ITEM : Forms and Falseworks
A. Labor
Carpenter 2.00 30.00

Laborer 3.00 30.00
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Marine Plywood 1/4" thk. pcs 89.00

Cocolumber (2" x 2" and 2" x 3") bd.ft. 785.00
CW Nails (assorted) kg. 83.13
Page 41 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 42 of 248
375259753.xlsx

PAY ITEM : Soil Poisoning
QUANTITY : 5.67 liters
A. Labor
Laborer 3.00 177.19
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Lentrex Soil Poisoning Solution L 5.67

Sprayer unit 1.00
Page 43 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 44 of 248
375259753.xlsx

PAY ITEM : CHB Non Load Bearing (including Reinforcing Steel, 150 mm)
QUANTITY : 222.97 sq.m.
A. Labor

Laborers 1.00 116.74
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
CHB (6") pcs. 2,927.00

Washed Sand cu.m. 10.18
10mm dia. x 6.00m - 100.8 kgs. 372.96
#16 G.I. Tie Wire kgs. 7.46
Page 45 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 46 of 248
375259753.xlsx

PAY ITEM : Doors (Flush)
A. Labor

Laborers 1.00 9.30
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
(0.70 x 2.10m) Flush Type Swing Door with Marine Plywood Facing
inside and Ordinary Plywood Complete with Hardwared and Accessories
Cylinder Door Knobs
A = 0.7 x 2.1 x 3 sets 4.41 sq.m. 4.41
Page 47 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 48 of 248
375259753.xlsx

PAY ITEM : Doors (Wood Panel)
A. Labor
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
(0.90 x 2.50m) Panel Door Type Hinged Door and Fixed Clear Glass
Transom on 50 x 150mm Wood Jamb (D-1)
A = 0.9 x 2.5 x 4 sets = 9.00 sq.m. 9.00
Page 49 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 50 of 248
375259753.xlsx

PAY ITEM : Frames (Jambs, Sills, Head, Transoms and Mullions)
QUANTITY : 6.00 sets
A. Labor
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
50mm x 150mm Door and Window Jamb bd.ft. 9.33
Page 51 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 52 of 248
375259753.xlsx

PAY ITEM : Jalousie Windows (Glass)
A. Labor
Aluminum Installer 2.00 50.11
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Jalousie Windows (Glass) sq.m. 34.07
Page 53 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 54 of 248
375259753.xlsx

PAY ITEM : Finishing Hardware (Lockset)
A. Labor
Carpenter 1.00 3.00
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Lockset set 6.00
Page 55 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 56 of 248
375259753.xlsx

PAY ITEM : Finishing Hardware (Knobs)
COST ID SHEET : 1004 (2) e NUMBER
A. Labor
Carpenter 1.00 4.50
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Keyed Lever Type Door Knobs set 9.00
Page 57 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 58 of 248
375259753.xlsx

PAY ITEM : Finishing Hardware (Hinges)
COST ID SHEET : 1004 (2) g NUMBER
A. Labor
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
3.5" x 3.5" Loose Pin Hinges set 36.00
Page 59 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 60 of 248
375259753.xlsx

PAY ITEM : Grille Window
A. Labor

Welder 1.00 22.72
Laborers 1.00 22.72
Sub-total for A
B. Equipment
Welding Machine 1.00 3.41

Electric Grinder 1.00 3.41
Electric Drill 1.00 3.41
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
12mm x 6m Square Bar pcs. 49.41

1/4" x 1 1/2" Angle Bar pcs. 15.33
Hacksaw Blade pcs. 0.68
Welding Rod kg. 1.30
4" Grinding Stone pcs. 2.00
Metal Primer gals. 3.41
Metal Paint gals. 3.41
Brush Paint pcs. 2.00
Page 61 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 62 of 248
375259753.xlsx

PAY ITEM : G.I. Pipe Railings (38 mm dia.)
QUANTITY : 18.00 m.
A. Labor
Welder 1.00 14.40

Laborer 1.00 14.40
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
38mm dia GI Pipe Handrail m 18.00
Page 63 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 64 of 248
375259753.xlsx

PAY ITEM : Cement Floor Finish (Plain)
A. Labor
Mason 2.00 53.75

Laborer 2.00 53.75
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials

Page 65 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 66 of 248
375259753.xlsx

PAY ITEM : Cement Plaster Finish
A. Labor
Mason 2.00 58.03

Laborer 2.00 58.03
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials

Page 67 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 68 of 248
375259753.xlsx

PAY ITEM : Glazed Tiles and Trims
A. Labor
Mason 2.00 64.82

Laborer 2.00 64.82
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Glazed Wall Tiles 200 x 200mm pcs. 504.00

Tile Adhesive Cement bags 2.22
Tile Grout kg. 10.08
Page 69 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 70 of 248
375259753.xlsx

PAY ITEM : Unglazed Tiles
A. Labor
Mason 2.00 21.22

Laborer 2.00 21.22
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Unglazed Floor Tiles 200 x pcs. 165.00

Tile Adhesive Cement bags 0.73
Tile Grout kg. 3.30
Page 71 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 72 of 248
375259753.xlsx

PAY ITEM : Ceiling (4.5mm, Metal Frame, Fiber Cement)
A. Labor

Laborer 2.00 114.26
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Fiber Cement Ceiling Board (1.2m x 2.4m) pcs 94.00

Ceiling Vent with Insect Screen (0.3m x 1.2m) pcs 12.00
12mm x 38mm x 5m x 0.8mm thk Metal Double Furring pcs 135.00
12mm x 38mm x 5m x 0.8mm thk Carrying Channel pcs 51.00
12mm x 38mm x 5m x 0.8mm thk Carrying Wall Angle pcs 54.00
Suspension Rod Hanger with Adjustment Springs pcs 270.00
Preformed Wire Clip pcs 291.00
Foundation Tox pcs 1,986.00
Blind Rivets pcs 2,850.00
Steel Angle pcs 60.00
Wooden Frame (25mm x 75mm) bd.ft. 60.00
Page 73 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 74 of 248
375259753.xlsx

PAY ITEM : Wall (6mm, Wood Frame, Marine Plywood)
COST ID SHEET : 1003 (2) d2 NUMBER
A. Labor
Carpenter 3.00 2.69

Laborer 2.00 2.69
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Blackboard with Paint and Chalkdust sq.m. 19.03
Page 75 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 76 of 248
375259753.xlsx

PAY ITEM : Prepainted Metal Sheets (above 0.427 mm thk, Corrugated Type, Long Span)
A. Labor

Tinsmith 2.00 82.72
Laborer 1.00 82.72
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Pre-painted Corr. GI Roofing 1.2m x 0.4m (Long Span) lineal m 410.44

Silicon Sealant L 9.00
Prepainted Ridge Rolls lineal m 34.75
Preformed Prepainted GI Flashing 0.6mm thk lineal m 24.73
Pre-painted Gutter 0.65mm thk pcs 56.00
J Bolts with Nuts and Washers pcs 2,520.00
Page 77 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 78 of 248
375259753.xlsx

PAY ITEM : Structural Steel (Trusses)
A. Labor

Welder 2.00 156.82
Laborer 2.00 156.82
Sub-total for A
B. Equipment

Acetylene 1.00 23.52
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
2.5" x 2.5" x 1/4" Angle Bar 42 kg 1,580.04

2" x 2" x 1/4" Angle Bar 42 kg 1,247.40
Welding Rod kg 7.00
Page 79 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 80 of 248
375259753.xlsx

PAY ITEM : Structural Steel (Purlins)
A. Labor

Welder 1.00 128.13
Laborer 2.00 128.13
Sub-total for A
B. Equipment

Acetylene 1.00 19.22
Drilling Machine 1.00 8.00
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
150 x 65 x 20 x 2mm LC Purlins kg 3,394.55

255 x 90 x 25 x 5mm thk Channel Beam kg 818.64
75 x 75 x 130mm Clip Angle kg 1,149.75
Welding Rod kg 3.00
Page 81 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 82 of 248
375259753.xlsx

PAY ITEM : Metal Structure Accessories (Steel Plates)
QUANTITY : 599.49 kgs.
A. Labor
Laborer 2.00 87.48
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Angular Base Plate (250 x 300 x 12mm) kg 148.37

Long Anchor Bolts (300mm x 16mm dia) kg 39.98
Long Anchor Bolts (150mm x 12mm dia) kg 3.22
Gusset Plate (150 x 250 x 10mm) kg 61.82
Page 83 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 84 of 248
375259753.xlsx

PAY ITEM : Metal Structure Accessories (Sagrods)
A. Labor
Laborer 2.00 67.20
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
12mm dia x 0.6m Sag Rod kg 214.91

Washers pcs 672.00
Nuts pcs 672.00
Page 85 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 86 of 248
375259753.xlsx

PAY ITEM : Metal Structure Accessories (Cross Bracing)
A. Labor
Welder 1.00 11.25

Laborer 1.00 11.25
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
16mm dia x 7.5m Round Bar Cross Bracing kg 284.16
Page 87 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 88 of 248
375259753.xlsx

PAY ITEM : Metal Structure Accessories (Turnbuckle)
COST ID SHEET : 1047 (3) c NUMBER
QUANTITY : 24.00 pcs.
A. Labor
Welder 1.00 12.00

Laborer 1.00 12.00
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
16mm dia x 300 mm Turn Buckle pcs. 24.00

Welding Rod kg 1.00
Page 89 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 90 of 248
375259753.xlsx

PAY ITEM : Painting Works (Masonry/Concrete)
A. Labor
Painter 2.00 73.13

Laborer 1.00 73.13
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Concrete Neutralizer gals. 19.00

Flat Latex Primer gals. 19.00
Semi-Gloss Latex gals. 19.00
Acri Color qrts 9.00
Paint Brush (2" and 3") pcs 9.00
Patching Compound gals. 18.00
Sand Paper pcs 45.00
Masking Tape pcs 9.00
Paint Thinner gals. 6.00
Page 91 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 92 of 248
375259753.xlsx

PAY ITEM : Painting Works (Wood)
A. Labor
Painter 1.00 10.65
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Flat Wall Enamel gal 9.00

Semi Gloss Enamel gal 18.00
Glazing Putty gal 9.00
Masking Tape pcs 9.00
Roller Brush pcs 3.00
Page 93 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 94 of 248
375259753.xlsx

PAY ITEM : Painting Works (Steel)
COST ID SHEET : 1034 (1) c NUMBER
A. Labor
Painter 2.00 5.54
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Metal Primer gal 9.00

Metal Paint gal 3.00
Page 95 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 96 of 248
375259753.xlsx

PAY ITEM : Cold Water Lines
A. Labor
Laborer 2.00 6.00
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
32mm dia. Polypyrene Cold Water Line pcs 9.00

Teflon Tape pcs 9.00
Water Meter pcs 1.00
Gate Valve, 3/4" dia. pcs 1.00
G.I. Coupling,1/2" dia. pcs 9.00
G.I. Elbow 90° x 1/2" dia. pcs 9.00
G.I. Tee, 1/2" dia. pcs 9.00
Page 97 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 98 of 248
375259753.xlsx

PAY ITEM : Sewer Line Works
A. Labor
Laborer 4.00 6.00
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
100mm dia. PVC Soil Pipe pcs 4.00

100mm dia. PVC Vent Through Roof pcs 9.00
100mm dia. PVC Waste Pipe pcs 18.00
SS Floor Drain 4" x 4" pcs 6.00
uPVC P-Trap 2" pcs 3.00
PVC Cement cans 12.00
uPVC Elbow 90° x 4" dia. pcs 6.00
uPVC Wye 4" x 4" pcs 12.00
uPVC Tee 4" x 4" pcs 12.00
uPVC Cleanout 4" x 4" pcs 6.00
Page 99 of 248
375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 100 of 248

375259753.xlsx

PAY ITEM : Plumbing Fixtures
A. Labor
Laborer 2.00 3.00
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Water Closet with Accessories sets 3.00

Lavatory sets 3.00
Faucet, Hose Bibb, Brass 1/2" dia. sets 3.00
30mm thk Solid Wood Facial Mirror on Aluminum Frame sets 3.00
Tissue Holder sets 3.00
Page 101 of 248

375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 102 of 248

375259753.xlsx

PAY ITEM : Conduits, Boxes, and Fittings
A. Labor
Electrician 2.00 6.00
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Electrical Conduit uPVC, 20mm Ø dia. x 3m pcs. 105.00

Electrical Conduit uPVC, 15mm Dia Coupling pcs. 105.00
Conduit Weather Head Type F 20mm Dia pcs. 1.00
RSC Pipe 25mm Dia pcs. 3.00
4" x 4" GI Utility Box pcs. 1.00
4' x 4" GI Junction Box pcs. 1.00
Service Entrance Cap pcs. 1.00
Ceiling Receptacle 3 1/2" Dia pcs. 1.00
Page 103 of 248

375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 104 of 248

375259753.xlsx

PAY ITEM : Wires and Wiring Devices
A. Labor
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
3.5 mm2 THHN Wire m 675.00

8 mm2 THHN Wire m 9.00
14 mm2 THHN Wire m 6.00
Copperclad Grounding Rod 16mm Ø dia. x 2.4m pcs. 1.00
Duplex Convenience Outlet, Grounding Type, 15 A, 250 V pcs. 12.00
Duplex Convenience Outlet, Grounding Type, 15 A, 250 V, Weather Proo pcs. 2.00
2 - Gang Switch with Plate pcs. 3.00
1 - Gang Switch with Plate pcs. 6.00
Electrical Tape pcs. 6.00
Three-way Switch pcs. 2.00
Push Button, 10 A, 230 V set 1.00
Vibrating Bell Outlet, 230mm Ø dia., 230 V, 60 Hz set 1.00
Page 105 of 248

375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 106 of 248

375259753.xlsx

PAY ITEM : Lighting Fixtures
A. Labor
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
1 x 36 W, 230 V, 60 Hz AC, Flourescent Lighting Fixture, Box Type sets 6.00

2 x 36 W, 230 V, 60 Hz AC, Flourescent Lighting Fixture, Box Type sets 18.00
Page 107 of 248

375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 108 of 248

375259753.xlsx

PAY ITEM : Panel Board with Main and Branch Breakers (Bolt-on Type, NEMA 1, Flushed Type)
QUANTITY : 1.00 set
A. Labor
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Panel Board with Main and Branch Breakers (Bolt-on Type, NEMA 1, Flu sets 1.00
Page 109 of 248

375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 110 of 248

375259753.xlsx

PAY ITEM : Oscillating (Wall Fan)
A. Labor
Sub-total for A
B. Equipment
Sub-total for B
C. Total (A+B)
D. Output per Hour
F. Materials
Wall Fan, 65 W, 230 V with Switch Control sets 6.00
Page 111 of 248

375259753.xlsx
Sub-total for F
K. Total Cost
L. Unit Cost

Page 112 of 248

375259753.xlsx
PRICE ANALYSIS (DUPA)
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
51.51 824.16
39.73 317.84
1,142.00
Hourly Rate Amount
1,142.00
Unit Cost Amount
18.00 1,170.00
18.00 1,170.00
550.00 6,600.00
385.00 4,620.00
65.00 520.00
1,500.00 6,000.00
120.00 480.00
24.00 360.00
250.00 500.00
31.00 62.00
Page 113 of 248

375259753.xlsx
21,482.00
22,624.00
of G 0.00
of G 2,262.40
of (G+H+I) 1,244.32
(G+H+I+J) 26,130.72
26,130.72
ANTONIO C. MENDEZ
Engineer II
Page 114 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
39.73 158.92
158.92
Hourly Rate Amount
158.92
Unit Cost Amount
1,500.00 3,000.00
Page 115 of 248

375259753.xlsx
3,000.00
3,158.92
of G 473.84
of G 315.89
of (G+H+I) 197.43
(G+H+I+J) 4,146.08
2,073.04
ANTONIO C. MENDEZ
Engineer II
Page 116 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
51.51 5,219.68
5,219.68
Hourly Rate Amount
5,219.68
Unit Cost Amount
60.00 190.00
664.80 2,105.20
1,840.80 5,829.20
300.00 600.00
Page 117 of 248

375259753.xlsx
8,724.40
13,944.08
of G 0.00
of G 1,394.41
of (G+H+I) 766.92
(G+H+I+J) 16,105.41
5,085.92
ANTONIO C. MENDEZ
Engineer II
Page 118 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
39.73 1,271.36
1,271.36
Hourly Rate Amount
2,000.00 11,200.00
11,200.00
12,471.36
Unit Cost Amount
Page 119 of 248

375259753.xlsx
12,471.36
of G 0.00
of G 0.00
of (G+H+I) 623.57
(G+H+I+J) 13,094.93
13,094.93
ANTONIO C. MENDEZ
Engineer II
Page 120 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
39.73 158.92
158.92
Hourly Rate Amount
158.92
Unit Cost Amount
1,500.00 1,500.00
Page 121 of 248

375259753.xlsx
1,500.00
1,658.92
of G 248.84
of G 165.89
of (G+H+I) 103.68
(G+H+I+J) 2,177.33
2,177.33
ANTONIO C. MENDEZ
Engineer II
Page 122 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
71.02 1,704.48
39.73 7,628.16
9,332.64
Hourly Rate Amount
10% of Labor 933.26

1,537.00 5,533.20
6,466.46
15,799.10
Unit Cost Amount
Page 123 of 248

375259753.xlsx
15,799.10
of G 2,369.87
of G 1,579.91
of (G+H+I) 987.44
(G+H+I+J) 20,736.32
20,736.32
ANTONIO C. MENDEZ
Engineer II
Page 124 of 248

375259753.xlsx
PRODUCTION : 1.5 cu.m./hr

NUMBER OF HOURS : 22.73
Hourly Rate Amount
71.02 1,614.55
39.73 7,225.71
8,840.27
Hourly Rate Amount
1,537.00 5,241.28
5,241.28
14,081.54
Unit Cost Amount
Page 125 of 248

375259753.xlsx
14,081.54
of G 2,112.23
of G 1,408.15
of (G+H+I) 880.10
(G+H+I+J) 18,482.03
541.98
ANTONIO C. MENDEZ
Engineer II
Page 126 of 248

375259753.xlsx

Hourly Rate Amount
71.02 1,431.41
39.73 1,601.52
3,032.92
Hourly Rate Amount
1,500.00 4,534.88
4,534.88
7,567.80
Unit Cost Amount
300.00 9,069.75
Page 127 of 248

375259753.xlsx
9,069.75
16,637.55
of G 2,495.63
of G 1,663.75
of (G+H+I) 1,039.85
(G+H+I+J) 21,836.78
722.30
ANTONIO C. MENDEZ
Engineer II
Page 128 of 248

375259753.xlsx

Hourly Rate Amount
71.02 968.09
39.73 1,083.14
2,051.24
Hourly Rate Amount
1,500.00 3,067.04
3,067.04
5,118.28
Unit Cost Amount
765.00 24,662.07
Page 129 of 248

375259753.xlsx
24,662.07
29,780.35
of G 4,467.05
of G 2,978.03
of (G+H+I) 1,861.27
(G+H+I+J) 39,086.70
1,212.44
ANTONIO C. MENDEZ
Engineer II
Page 130 of 248

375259753.xlsx

Hourly Rate Amount
71.02 588.36
51.51 1,280.20
39.73 658.28
2,526.84
Hourly Rate Amount
172.00 213.74
148.88 185.01
398.75
2,925.59
Unit Cost Amount
245.00 5,635.00
550.00 644.74
790.00 1,852.16
Page 131 of 248

375259753.xlsx
8,131.89
11,057.48
of G 1,658.62
of G 1,105.75
of (G+H+I) 691.09
(G+H+I+J) 14,512.94
6,190.21
ANTONIO C. MENDEZ
Engineer II
Page 132 of 248

375259753.xlsx

Hourly Rate Amount
71.02 8,152.62
51.51 17,739.01
39.73 9,121.47
35,013.10
Hourly Rate Amount
172.00 2,961.67
148.88 2,563.56
5,525.23
40,538.33
Unit Cost Amount
245.00 75,705.00
550.00 8,933.79
790.00 25,664.34
Page 133 of 248

375259753.xlsx
110,303.12
150,841.45
of G 22,626.22
of G 15,084.15
of (G+H+I) 9,427.59
(G+H+I+J) 197,979.41
6,094.21
ANTONIO C. MENDEZ
Engineer II
Page 134 of 248

375259753.xlsx

Hourly Rate Amount
71.02 2,375.02
51.51 3,445.15
39.73 2,657.27
8,477.44
Hourly Rate Amount
172.00 862.79
148.88 746.82
1,609.61
10,087.04
Unit Cost Amount
245.00 24,010.00
550.00 2,832.50
790.00 8,137.00
Page 135 of 248

375259753.xlsx
34,979.50
45,066.54
of G 6,759.98
of G 4,506.65
of (G+H+I) 2,816.66
(G+H+I+J) 59,149.84
5,742.70
ANTONIO C. MENDEZ
Engineer II
Page 136 of 248

375259753.xlsx

Hourly Rate Amount
71.02 3,862.68
51.51 5,603.12
39.73 4,321.72
13,787.52
Hourly Rate Amount
172.00 1,403.23
148.88 1,214.61
2,617.83
16,405.35
Unit Cost Amount
245.00 27,930.00
550.00 3,290.51
790.00 9,452.75
Page 137 of 248

375259753.xlsx
40,673.26
57,078.61
of G 8,561.79
of G 5,707.86
of (G+H+I) 3,567.41
(G+H+I+J) 74,915.68
6,260.97
ANTONIO C. MENDEZ
Engineer II
Page 138 of 248

375259753.xlsx

Hourly Rate Amount
71.02 2,683.61
51.51 3,892.79
39.73 3,002.53
9,578.94
Hourly Rate Amount
172.00 974.90
148.88 843.85
1,818.75
11,397.69
Unit Cost Amount
245.00 24,745.00
550.00 2,899.19
790.00 8,328.58
Page 139 of 248

375259753.xlsx
35,972.76
47,370.45
of G 7,105.57
of G 4,737.05
of (G+H+I) 2,960.65
(G+H+I+J) 62,173.72
5,897.44
ANTONIO C. MENDEZ
Engineer II
Page 140 of 248

375259753.xlsx
PRODUCTION : 17.884 kg/hr

Hourly Rate Amount
71.02 40,021.84
51.51 116,109.54
156,131.38
Hourly Rate Amount
1,758.00 148,602.63
400.00 33,811.75
182,414.38
338,545.76
Unit Cost Amount
37.00 158,667.10
37.00 7,099.56
37.00 4,928.40
37.00 67,274.88
37.00 58,264.64
37.00 76,664.00
60.00 12,094.01
Page 141 of 248

375259753.xlsx
384,992.59
723,538.35
of G 108,530.75
of G 72,353.83
of (G+H+I) 45,221.15
(G+H+I+J) 949,644.08
94.23
ANTONIO C. MENDEZ
Engineer II
Page 142 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
51.51 3,090.60
39.73 3,575.70
6,666.30
Hourly Rate Amount
6,666.30
Unit Cost Amount
385.00 34,265.00
18.00 14,130.00
60.00 4,987.53
Page 143 of 248

375259753.xlsx
53,382.53
60,048.83
of G 9,007.32
of G 6,004.88
of (G+H+I) 3,753.05
(G+H+I+J) 78,814.09
78,814.09
ANTONIO C. MENDEZ
Engineer II
Page 144 of 248

375259753.xlsx
PRODUCTION : 0.032 L/hr

Hourly Rate Amount
39.73 21,118.98
21,118.98
Hourly Rate Amount
21,118.98
Unit Cost Amount
502.64 2,849.97
3,200.00 3,200.00
Page 145 of 248

375259753.xlsx
6,049.97
27,168.95
of G 4,075.34
of G 2,716.89
of (G+H+I) 1,698.06
(G+H+I+J) 35,659.24
6,289.11
ANTONIO C. MENDEZ
Engineer II
Page 146 of 248

375259753.xlsx
PRODUCTION : 1.91 sq.m./hr

Hourly Rate Amount
71.02 8,290.60
51.51 12,026.16
39.73 4,637.93
24,954.68
Hourly Rate Amount
24,954.68
Unit Cost Amount
14.00 40,978.00
245.00 30,135.00
550.00 5,601.18
37.00 13,799.52
60.00 447.55
Page 147 of 248

375259753.xlsx
90,961.26
115,915.94
of G 17,387.39
of G 11,591.59
of (G+H+I) 7,244.75
(G+H+I+J) 152,139.67
682.34
ANTONIO C. MENDEZ
Engineer II
Page 148 of 248

375259753.xlsx

Hourly Rate Amount
71.02 660.65
51.51 958.33
39.73 369.58
1,988.56
Hourly Rate Amount
1,988.56
Unit Cost Amount
775.00 3,417.75
Page 149 of 248

375259753.xlsx
3,417.75
5,406.31
of G 810.95
of G 540.63
of (G+H+I) 337.89
(G+H+I+J) 7,095.78
1,612.68
ANTONIO C. MENDEZ
Engineer II
Page 150 of 248

375259753.xlsx

Hourly Rate Amount
51.51 2,822.70
2,822.70
Hourly Rate Amount
2,822.70
Unit Cost Amount
2,400.00 21,600.00
Page 151 of 248

375259753.xlsx
21,600.00
24,422.70
of G 3,663.41
of G 2,442.27
of (G+H+I) 1,526.42
(G+H+I+J) 32,054.80
2,473.36
ANTONIO C. MENDEZ
Engineer II
Page 152 of 248

375259753.xlsx
PRODUCTION : 0.5 set/hr

Hourly Rate Amount
51.51 618.12
618.12
Hourly Rate Amount
618.12
Unit Cost Amount
200.00 1,865.85
Page 153 of 248

375259753.xlsx
1,865.85
2,483.97
of G 372.60
of G 248.40
of (G+H+I) 155.25
(G+H+I+J) 3,260.22
543.37
ANTONIO C. MENDEZ
Engineer II
Page 154 of 248

375259753.xlsx

Hourly Rate Amount
51.51 5,162.21
5,162.21
Hourly Rate Amount
5,162.21
Unit Cost Amount
670.00 22,829.58
Page 155 of 248

375259753.xlsx
22,829.58
27,991.79
of G 4,198.77
of G 2,799.18
of (G+H+I) 1,749.49
(G+H+I+J) 36,739.23
1,078.22
ANTONIO C. MENDEZ
Engineer II
Page 156 of 248

375259753.xlsx
PRODUCTION : 2 sets/hr
Hourly Rate Amount
51.51 154.53
154.53
Hourly Rate Amount
154.53
Unit Cost Amount
580.00 3,480.00
Page 157 of 248

375259753.xlsx
3,480.00
3,634.53
of G 545.18
of G 363.45
of (G+H+I) 227.16
(G+H+I+J) 4,770.32
795.05
ANTONIO C. MENDEZ
Engineer II
Page 158 of 248

375259753.xlsx
Hourly Rate Amount
51.51 231.80
231.80
Hourly Rate Amount
231.80
Unit Cost Amount
1,200.00 10,800.00
Page 159 of 248

375259753.xlsx
10,800.00
11,031.80
of G 1,654.77
of G 1,103.18
of (G+H+I) 689.49
(G+H+I+J) 14,479.23
1,608.80
ANTONIO C. MENDEZ
Engineer II
Page 160 of 248

375259753.xlsx
Hourly Rate Amount
51.51 927.18
927.18
Hourly Rate Amount
927.18
Unit Cost Amount
250.00 9,000.00
Page 161 of 248

375259753.xlsx
9,000.00
9,927.18
of G 1,489.08
of G 992.72
of (G+H+I) 620.45
(G+H+I+J) 13,029.42
361.93
ANTONIO C. MENDEZ
Engineer II
Page 162 of 248

375259753.xlsx

Hourly Rate Amount
71.02 1,613.29
51.51 1,170.10
39.73 902.51
3,685.90
Hourly Rate Amount
391.00 1,332.29
100.00 340.74
100.00 340.74
2,013.77
5,699.67
Unit Cost Amount
679.55 33,574.73
1,223.00 18,752.63
100.00 68.15
110.00 143.00
200.00 400.00
405.00 1,380.00
250.00 851.85
50.00 100.00
Page 163 of 248

375259753.xlsx
55,270.35
60,970.02
of G 9,145.50
of G 6,097.00
of (G+H+I) 3,810.63
(G+H+I+J) 80,023.16
2,348.51
ANTONIO C. MENDEZ
Engineer II
Page 164 of 248

375259753.xlsx
PRODUCTION : 1.25 m/hr

Hourly Rate Amount
51.51 741.74
39.73 572.11
1,313.86
Hourly Rate Amount
391.00 844.56
844.56
2,158.42
Unit Cost Amount
250.00 4,500.00
Page 165 of 248

375259753.xlsx
4,500.00
6,658.42
of G 998.76
of G 665.84
of (G+H+I) 416.15
(G+H+I+J) 8,739.17
485.51
ANTONIO C. MENDEZ
Engineer II
Page 166 of 248

375259753.xlsx

Hourly Rate Amount
51.51 5,537.05
39.73 4,270.77
9,807.82
Hourly Rate Amount
9,807.82
Unit Cost Amount
245.00 20,825.00
550.00 3,861.41
Page 167 of 248

375259753.xlsx
24,686.41
34,494.23
of G 5,174.13
of G 3,449.42
of (G+H+I) 2,155.89
(G+H+I+J) 45,273.68
177.34
ANTONIO C. MENDEZ
Engineer II
Page 168 of 248

375259753.xlsx

Hourly Rate Amount
51.51 5,978.73
39.73 4,611.44
10,590.17
Hourly Rate Amount
10,590.17
Unit Cost Amount
245.00 29,890.00
550.00 5,548.24
Page 169 of 248

375259753.xlsx
35,438.24
46,028.41
of G 6,904.26
of G 4,602.84
of (G+H+I) 2,876.78
(G+H+I+J) 60,412.28
131.75
ANTONIO C. MENDEZ
Engineer II
Page 170 of 248

375259753.xlsx

Hourly Rate Amount
51.51 6,678.08
39.73 5,150.85
11,828.93
Hourly Rate Amount
11,828.93
Unit Cost Amount
25.00 12,600.00
250.00 554.40
150.00 1,512.00
Page 171 of 248

375259753.xlsx
14,666.40
26,495.33
of G 3,974.30
of G 2,649.53
of (G+H+I) 1,655.96
(G+H+I+J) 34,775.12
1,724.96
ANTONIO C. MENDEZ
Engineer II
Page 172 of 248

375259753.xlsx

Hourly Rate Amount
51.51 2,186.28
39.73 1,686.29
3,872.57
Hourly Rate Amount
3,872.57
Unit Cost Amount
25.00 4,125.00
250.00 181.50
150.00 495.00
Page 173 of 248

375259753.xlsx
4,801.50
8,674.07
of G 1,301.11
of G 867.41
of (G+H+I) 542.13
(G+H+I+J) 11,384.71
1,724.96
ANTONIO C. MENDEZ
Engineer II
Page 174 of 248

375259753.xlsx

Hourly Rate Amount
51.51 17,657.02
39.73 9,079.32
26,736.33
Hourly Rate Amount
26,736.33
Unit Cost Amount
480.00 45,120.00
400.00 4,800.00
350.00 47,250.00
275.00 14,025.00
85.00 4,590.00
10.00 2,700.00
6.00 1,746.00
2.00 3,972.00
2.00 5,700.00
12.00 720.00
50.00 3,000.00
Page 175 of 248

375259753.xlsx
133,623.00
160,359.33
of G 24,053.90
of G 16,035.93
of (G+H+I) 10,022.46
(G+H+I+J) 210,471.62
780.51
ANTONIO C. MENDEZ
Engineer II
Page 176 of 248

375259753.xlsx

Hourly Rate Amount
51.51 415.40
39.73 213.60
629.00
Hourly Rate Amount
629.00
Unit Cost Amount
800.00 15,225.60
Page 177 of 248

375259753.xlsx
15,225.60
15,854.60
of G 2,378.19
of G 1,585.46
of (G+H+I) 990.91
(G+H+I+J) 20,809.16
1,093.38
ANTONIO C. MENDEZ
Engineer II
Page 178 of 248

375259753.xlsx

Hourly Rate Amount
71.02 5,874.62
51.51 8,521.59
39.73 3,286.38
17,682.58
Hourly Rate Amount
17,682.58
Unit Cost Amount
426.00 174,847.44
320.00 2,880.00
105.00 3,648.75
250.00 6,182.00
400.00 22,400.00
6.00 15,120.00
Page 179 of 248

375259753.xlsx
225,078.19
242,760.77
of G 36,414.12
of G 24,276.08
of (G+H+I) 15,172.55
(G+H+I+J) 318,623.51
1,181.57
ANTONIO C. MENDEZ
Engineer II
Page 180 of 248

375259753.xlsx

Hourly Rate Amount
71.02 11,137.26
51.51 16,155.46
39.73 12,460.81
39,753.52
Hourly Rate Amount
391.00 9,197.41
75.00 1,764.21
10,961.62
50,715.15
Unit Cost Amount
56.00 88,482.24
56.00 69,854.40
110.00 770.00
Page 181 of 248

375259753.xlsx
159,106.64
209,821.79
of G 31,473.27
of G 20,982.18
of (G+H+I) 13,113.86
(G+H+I+J) 275,391.10
97.40
ANTONIO C. MENDEZ
Engineer II
Page 182 of 248

375259753.xlsx

Hourly Rate Amount
71.02 9,099.67
51.51 6,599.88
39.73 10,181.07
25,880.62
Hourly Rate Amount
391.00 7,514.72
75.00 1,441.44
43.75 350.00
9,306.16
35,186.78
Unit Cost Amount
56.00 190,094.52
56.00 45,843.84
56.00 64,386.00
110.00 330.00
Page 183 of 248

375259753.xlsx
300,654.36
335,841.14
of G 50,376.17
of G 33,584.11
of (G+H+I) 20,990.07
(G+H+I+J) 440,791.50
82.19
ANTONIO C. MENDEZ
Engineer II
Page 184 of 248

375259753.xlsx

Hourly Rate Amount
39.73 6,951.00
6,951.00
Hourly Rate Amount
6,951.00
Unit Cost Amount
52.00 7,714.98
36.00 1,439.42
36.00 115.92
52.00 3,214.85
52.00 5,143.32
52.00 5,714.80
52.00 7,143.14
Page 185 of 248

375259753.xlsx
30,486.43
37,437.43
of G 5,615.61
of G 3,743.74
of (G+H+I) 2,339.84
(G+H+I+J) 49,136.63
81.96
ANTONIO C. MENDEZ
Engineer II
Page 186 of 248

375259753.xlsx

Hourly Rate Amount
39.73 5,339.71
5,339.71
Hourly Rate Amount
5,339.71
Unit Cost Amount
37.00 7,951.51
2.50 1,680.00
1.00 672.00
Page 187 of 248

375259753.xlsx
10,303.51
15,643.22
of G 2,346.48
of G 1,564.32
of (G+H+I) 977.70
(G+H+I+J) 20,531.73
95.54
ANTONIO C. MENDEZ
Engineer II
Page 188 of 248

375259753.xlsx

Hourly Rate Amount
51.51 579.69
39.73 447.12
1,026.80
Hourly Rate Amount
391.00 660.04
660.04
1,686.84
Unit Cost Amount
37.00 10,513.92
Page 189 of 248

375259753.xlsx
10,513.92
12,200.76
of G 1,830.11
of G 1,220.08
of (G+H+I) 762.55
(G+H+I+J) 16,013.50
56.35
ANTONIO C. MENDEZ
Engineer II
Page 190 of 248

375259753.xlsx
PRODUCTION : 2 pcs./hr
Hourly Rate Amount
51.51 618.12
39.73 476.76
1,094.88
Hourly Rate Amount
391.00 703.80
703.80
1,798.68
Unit Cost Amount
180.00 4,320.00
110.00 110.00
Page 191 of 248

375259753.xlsx
4,430.00
6,228.68
of G 934.30
of G 622.87
of (G+H+I) 389.29
(G+H+I+J) 8,175.14
340.63
ANTONIO C. MENDEZ
Engineer II
Page 192 of 248

375259753.xlsx

Hourly Rate Amount
51.51 7,533.97
39.73 2,905.50
10,439.46
Hourly Rate Amount
10,439.46
Unit Cost Amount
160.00 3,040.00
520.00 9,880.00
568.00 10,792.00
120.00 1,080.00
60.00 540.00
80.00 1,440.00
35.00 1,575.00
50.00 450.00
400.00 2,400.00
Page 193 of 248

375259753.xlsx
31,197.00
41,636.46
of G 6,245.47
of G 4,163.65
of (G+H+I) 2,602.28
(G+H+I+J) 54,647.86
119.18
ANTONIO C. MENDEZ
Engineer II
Page 194 of 248

375259753.xlsx

Hourly Rate Amount
51.51 548.55
548.55
Hourly Rate Amount
548.55
Unit Cost Amount
540.00 4,860.00
568.00 10,224.00
510.00 4,590.00
50.00 450.00
120.00 360.00
Page 195 of 248

375259753.xlsx
20,484.00
21,032.55
of G 3,154.88
of G 2,103.25
of (G+H+I) 1,314.53
(G+H+I+J) 27,605.22
450.04
ANTONIO C. MENDEZ
Engineer II
Page 196 of 248

375259753.xlsx

Hourly Rate Amount
51.51 570.95
570.95
Hourly Rate Amount
570.95
Unit Cost Amount
540.00 4,860.00
568.00 1,704.00
Page 197 of 248

375259753.xlsx
6,564.00
7,134.95
of G 1,070.24
of G 713.50
of (G+H+I) 445.93
(G+H+I+J) 9,364.63
248.60
ANTONIO C. MENDEZ
Engineer II
Page 198 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
51.51 618.12
618.12
Hourly Rate Amount
618.12
Unit Cost Amount
1,180.00 10,620.00
12.00 108.00
1,200.00 1,200.00
350.00 350.00
22.00 198.00
24.00 216.00
25.00 225.00
Page 199 of 248

375259753.xlsx
12,917.00
13,535.12
of G 2,030.27
of G 1,353.51
of (G+H+I) 845.95
(G+H+I+J) 17,764.85
17,764.85
ANTONIO C. MENDEZ
Engineer II
Page 200 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
51.51 1,236.24
1,236.24
Hourly Rate Amount
1,236.24
Unit Cost Amount
630.00 2,520.00
630.00 5,670.00
300.00 5,400.00
280.00 1,680.00
80.00 240.00
190.00 2,280.00
108.00 648.00
80.00 960.00
80.00 960.00
350.00 2,100.00
Page 201 of 248

375259753.xlsx
22,458.00
23,694.24
of G 3,554.14
of G 2,369.42
of (G+H+I) 1,480.89
(G+H+I+J) 31,098.69
31,098.69
ANTONIO C. MENDEZ
Engineer II
Page 202 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
51.51 309.06
309.06
Hourly Rate Amount
309.06
Unit Cost Amount
6,850.00 20,550.00
6,200.00 18,600.00
150.00 450.00
500.00 1,500.00
150.00 450.00
Page 203 of 248

375259753.xlsx
41,550.00
41,859.06
of G 6,278.86
of G 4,185.91
of (G+H+I) 2,616.19
(G+H+I+J) 54,940.02
54,940.02
ANTONIO C. MENDEZ
Engineer II
Page 204 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
51.51 618.12
618.12
Hourly Rate Amount
618.12
Unit Cost Amount
95.00 9,975.00
15.00 1,575.00
240.00 240.00
23.00 69.00
35.00 35.00
35.00 35.00
45.00 45.00
45.00 45.00
Page 205 of 248

375259753.xlsx
12,019.00
12,637.12
of G 1,895.57
of G 1,263.71
of (G+H+I) 789.82
(G+H+I+J) 16,586.22
16,586.22
ANTONIO C. MENDEZ
Engineer II
Page 206 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
51.51 618.12
618.12
Hourly Rate Amount
618.12
Unit Cost Amount
24.00 16,200.00
37.00 333.00
37.00 222.00
15.00 15.00
167.00 2,004.00
167.00 334.00
130.00 390.00
95.00 570.00
31.00 186.00
167.00 334.00
500.00 500.00
250.00 250.00
Page 207 of 248

375259753.xlsx
21,338.00
21,956.12
of G 3,293.42
of G 2,195.61
of (G+H+I) 1,372.26
(G+H+I+J) 28,817.41
28,817.41
ANTONIO C. MENDEZ
Engineer II
Page 208 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
51.51 154.53
154.53
Hourly Rate Amount
154.53
Unit Cost Amount
536.00 3,216.00
767.00 13,806.00
Page 209 of 248

375259753.xlsx
17,022.00
17,176.53
of G 2,576.48
of G 1,717.65
of (G+H+I) 1,073.53
(G+H+I+J) 22,544.20
22,544.20
ANTONIO C. MENDEZ
Engineer II
Page 210 of 248

375259753.xlsx
PRODUCTION : 0.25 set/hr

Hourly Rate Amount
51.51 206.04
206.04
Hourly Rate Amount
206.04
Unit Cost Amount
1,287.00 1,287.00
Page 211 of 248

375259753.xlsx
1,287.00
1,493.04
of G 223.96
of G 149.30
of (G+H+I) 93.32
(G+H+I+J) 1,959.62
1,959.62
ANTONIO C. MENDEZ
Engineer II
Page 212 of 248

375259753.xlsx
PRODUCTION :
NUMBER OF HOURS :
Hourly Rate Amount
51.51 154.53
154.53
Hourly Rate Amount
154.53
Unit Cost Amount
2,500.00 15,000.00
Page 213 of 248

375259753.xlsx
15,000.00
15,154.53
of G 2,273.18
of G 1,515.45
of (G+H+I) 947.16
(G+H+I+J) 19,890.32
3,315.05
ANTONIO C. MENDEZ
Engineer II
Page 214 of 248

Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
CAMARINES SUR IV
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE V
Sta. Teresita, Baao, Camarines Sur
QUANTITY COMPUTATION
Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SCHOOL BUIL
Location: San Vicente Elementary School, San Vicente, Nabua, Camarines Sur
A.1.1 (3) Construction of Field Office for the Engineer
B.5 Project Billboard/Signboard
B.7 Occupational Safety and Health Program
Project Duration 95 Calendar days
B.9 Mobilization/Demoblization
B.16 Recognition Plate/Project Marker
801 (1) Removal of Structures and Obstruction
803 (1) a Structure Excavation (Common Soil)
F1 V = 1.2 x 1.2 x 1.1 x 14 = 22.18

SF1 V = 0.9 x 0.9 x 1.3 x 5 = 5.27
WF1 (width) V = 1.1 x 0.602 x 0.4 x 5 = 1.32
WF1 (length) V = 2 x 0.602 x 0.4 x 3 = 1.44
Septic Vault V = 2.85 x 1.95 x 0.7 = 3.89
34.10 cu.m.
804 (1) b Embankment (from Borrow)
*Depth of Fill = 0.1m
Floor Area Total Width = 7 + 1.5 = 8.5 m
V = (8.5 x 9 + 2 x 1.1) x 0.1 x 3 = 23.61
Ramp V = 1 x 2.4 x 2.4 x 0.1 = 0.58
24.19
x 1.25
30.23
804 (4) Gravel Fill
F1 V = 1.2 x 1.2 x 0.1 x 14 = 2.02

SF1 V = 0.9 x 0.9 x 0.1 x 5 = 2.03
WF1 (width) V = 1.1 x 0.4 x 0.02 x 5 = 0.04
WF1 (length) V = 2 x 0.4 x 0.02 x 3 = 0.05
FTB 1 V = 4.5 x 0.25 x 0.1 x 12 = 1.35
FTB 2 V = 7 x 0.25 x 0.1 x 7 = 1.23
SOF and Corridor V = 9 x 8.5 x 3 x 0.1 = 22.95
CR V = 2 x 1.1 x 0.1 x 3 = 0.66
Ramp V = 4 x 2.4 x 0.1 x 2 = 1.92
32.24 cu.m.
900 (7) Reinforced Concrete (for Septic Vault)
V = 1.95 x 0.7 x 0.15 x 2 = 0.41

V = 2.15 x 0.7 x 0.15 x 3 = 0.68
V = 1.95 x 2.15 x 0.15 x 2 = 1.26
2.34 cu.m.
900 (1) a2 Structural Concrete for Footings and Slab on Fill (Class A, 7 days)
F1 V = 10 x 1.2 x 1.2 x 0.25 = 3.60

SF1 V = 0.9 x 0.9 x 0.25 x 5 = 1.01
WF1 (width) V = 1.1 x 0.4 x 0.25 x 5 = 0.55
WF1 (length) V = 2 x 0.4 x 0.25 x 3 = 0.60
SOF and Corridor V1 = 9 x 8.5 x 0.1 x 3 = 22.95
V2 = 9 x 0.4 x 0.1 x 3 = 1.08
CR V = 2.1 x 1 x 0.1 x 3 = 0.63
Ramp V1 = 4 x 2.4 x 0.1 x 2 = 1.92
V2 = 2.4 x 0.1 x 0.3 x 2 = 0.14
32.49 cu.m.
900 (1) a3 Structural Concrete for Footing Tie Beams (Class A, 7 days)
FTB 1 V = 4.5 x 0.25 x 0.4 x 12 = 5.4

FTB 2 V = 7 x 0.25 x 0.4 x 7 = 4.9
10.3 cu.m.
900 (1) a4 Structural Concrete for Columns (Class A, 7 days)
C1 V = 0.35 x 0.35 x 6 x 14 = 10.29

SC-1 V = 4.25 x 0.2 x 0.15 x = 0.64
Stiffener V = 3.2 x 0.3 x 0.2 x 4 = 0.77
PC V = 2 x 0.3 x 0.25 x 1.8 = 0.27
11.97 cu.m.
900 (1) b6 Structural Concrete for Beams/Girders (Class A, 14 days)
RB-1 V = 4.5 x 0.3 x 0.25 x 12 = 4.05

RB-2 V = 7 x 0.4 x 0.25 x 7 = 4.90
LB-1 V = 2 x 0.2 x 0.15 x 3 = 1.41
LRB-1 V = 5 .65 x 0.25 x 0.25 x 4 = 0.18
10.54 cu.m.
902 (1) a1 Reinforcing Steel (Deformed, Grade 40)
Reinf. Steel for Column Footing and WF
F-1
Perimeter = 1.2 - 0.05(2) + 0.1(2) = 1.3 m
Ratio = 1 pc : 4 Q
Quantity = 7 x 2 = 14 (for 1 Footing only)
No. of pcs = 14 x 1/4 = 3.5 ~ 4 pcs per F-1
use 4 x 14 = 56 pcs - 16mm Ø x 6m RSB
Weight = 56 x 9.4 530.32 kg
SF-1
Perimeter = 0.9 - 0.05(2) + 0.1(2) = 1 m
Ratio = 1 pc : 6 Q
Quantity = 4 x 2 = 8
No. of pcs = 8 x 1/6 = 1.33 ~ 2 pcs per SF-1
Weight = 10 x 5.3 53.3 kg
WF-1
Main Rebar: use 3 x 3 = 9 pcs - 10mm Ø x 6m RSB
Weight = 9 x 3.7 = 33.3 kg
Stirrups: Perimeter = 0.4 - 0.05(2) + 0.1(2) = 0.5 m
Ratio = 1 pc : 12 Q
Quantity = 14 +1 = 15
No. of pcs = 15 x 1/12 = 1.25 ~ 2 pcs per WF-1 each CR
Weight = 6 x 3.7 = 22.2 kg
Summary Main Stirrups Total
F-1 530.32 - 530.32
SF-1 53.3 - 53.3
WF-1 33.3 22.2 55.5
639.12 kg
Reinf. Steel for Footing Tie Beam
FTB 1
Weight = 72 x 9.47 681.84 kg
Stirrups: Perimeter = 0.25(2) + 0.4(2) - 0.05(2)(4) + 0.1(2) = 1.1 m
Ratio = 1 pc : 5 Q
Quantity = (1 + 2 + 10 + 1)(2) = 28
No. of pcs = 28 x 1/5 = 5.6 ~ 6 pcs per FTB-1
Weight = 72 x 3.7 266.40 kg
FTB 2
Main Rebar: use 10 x 7 = 70 pcs - 16mm Ø x 7.5m RSB
Weight = 70 x 11.8 828.80 kg
Stirrups: Perimeter = 0.25(2) + 0.4(2) - 0.05(2)(4) + 0.1(2) = 1.1 m
Ratio = 1 pc : 5 Q
Quantity = (1 + 5 +15 + 1)(2) = 44
No. of pcs = 44 x 1/5 = 8.8 ~ 9 pcs per FTB-2
Weight = 63 x 3.7 233.1 kg
FTB 1 681.84 266.4 948.24
FTB 2 828.8 233.1 1061.9
2,010.14 kg
Reinf. Steel for Column, PC, Stiffener
C-1
Weight = 112 x 18 2072 kg
Ties: Perimeter 1 = 0.35(4) - 0.05(2)(4) +0.1(2) = 1.2 m
Perimeter 2 = 0.25(4) + 0.1(2) = 1.2 m
Total Perimeter = 2.4 m
Ratio = 1 pc : 2 Q
Quantity = 22 + (6 + 9 + 1)(2) = 54
No. of pcs = 54 x 1/2 = 27 pcs per C-1
Weight = 378 x 3. 1398.6 kg
SF-1
Weight = 20 x 6.6 133.2 kg
Ties: Perimeter = 0.5 m
Ratio = 1 pc : 12 Q
Quantity = 22 + (6 + 9 + 1)(2) = 54
No. of pcs = 54 x 1/12 = 4.5 ~ 5 pcs per SF-1
Weight = 25 x 3.7 92.5 kg
PC
Weight = 4 x 5.33 21.32 kg
Ties: Perimeter = 0.25(2) + 0.3(2) - 0.05(2)(4) + 0.1(2) = 0.9 m
Ratio = 1 pc : 6 Q
Quantity = (1 + 2 + 4 + 1)(2) = 16
No. of pcs = 16 x 1/6 = 2.67 ~ 3 pcs per PC
Weight = 6 x 3.7 = 22.2 kg
Stiffener
Weight = 16 x 5.3 85.28 kg
Ties: Perimeter = 0.2(2) + 0.3(2) - 0.05(2)(4) + 0.1(2) = 0.8 m
Ratio = 1 pc : 7 Q
Quantity = (1 + 2 + 7 + 1)(2) = 22
No. of pcs = 22 x 1/7 = 3.14 ~ 4 pcs per Stiffener
Weight = 16 x 3.7 59.2 kg
Summary Main Ties Total

C-1 2072 1398.6 3470.6
SF-1 133.2 92.5 225.7
PC 21.32 22.2 43.52
Stiffener 85.28 59.2 144.48
3,884.30 kg
Reinf. Steel for RB and LRB
RB 1
Weight = 48 x 9.4 454.56 kg
Ties: Perimeter = 0.25(2) + 0.3(2) - 0.05(2)(4) + 0.1(2) = 0.9 m
Ratio = 1 pc : 6 Q
Quantity = (1 + 6 + 11+ 1)(2) = 38
No. of pcs = 38 x 1/6 = 6.33 ~ 7 pcs per RB 1
Weight = 84 x 3.7 310.8 kg
RB 2
Weight = 63 x 11. 745.92 kg
Ties: Perimeter = 0.25(2) + 0.4(2) - 0.05(2)(4) + 0.1(2) = 1.1 m
Ratio = 1 pc : 5 Q
Quantity = (1 + 8 + 6 + 10 + 1)(2) = 52
Weight = 77 x 3.7 284.9 kg
LB-1
Weight = 6 x 5.33 31.98 kg
Ties: Perimeter = 0.5 m
Ratio = 1 pc : 12 Q
Quantity = (1 + 8 + 3 + 1)(2) = 26
No. of pcs = 26 x 1/12 = 9 pcs per LB-1
Weight = 27 x 3.7 99.9 kg
LRB 1
Weight = 16 x 9.47 151.52 kg
Ties: Perimeter = 0.25(4) - 0.05(2)(4) + 0.1(2) = 0.8 m
Ratio = 1 pc : 7 Q
Quantity = (1 + 5 + 11 + 1)(2) = 36
Weight = 24 x 3.7 88.8 kg

RB 1 454.56 310.8 765.36
RB 2 745.92 284.9 1030.82
LB-1 31.98 99.9 131.88
LRB 1 151.52 88.8 240.32
2,168.38 kg
Reinf. Steel for SOF, Corridor, and Ramp
SOF and CR No. of Spaces = 8.5/0.3 = 28.33 ~ 29 +1 = 30 pcs

Total Length = 30 x 2 x 9 x 3 = 1620 m
No. of pcs = 1620/6 x 1.25 = 337.5 pcs
Ramp No.of spaces = 2.4/03 = 8 +1 = 9 pcs
Total length = 9 x 2.4 x 1 x 2 = 44 m
No.of pcs = 44/6 x 1.2 = 9 pcs
346.5 pcs
x 3.7
Total 1282.05 kgs
Reinf. Steel for Septic Vault
No. of Rebars = 1.95 x 0.7 x 1.627 x 2 = 4.45

No. of Rebars = 2.15 x 0.7 x 1.627 x 3 = 7.35
No. of Rebars = 1.95 x 2.15 x 1.627 x 2 = 13.65
25.45 pcs - 10mm Ø x 6m RSB
x 3.7
94.165 kgs
903 (1) Forms and Falseworks
1000 (1) Soil Poisoning
V = 1.89 L (for 1 CL) x 3 = 5.67 L
1046 (2) a2 CHB Non Load Bearing (including Reinforcing Steel, 150 mm)
Wall Area 1 A = 7 x 2.8 x 4 = 78.40

Wall Area 2 A = 9 x 2.8 x 6 = 151.20
Wall Area 3 A = 1.1 x 2.8 x 5 = 15.40
Wall Area 3 A = 2 x 2.8 x 3 = 16.80
Top Exterior Wall = 7 x 1.8 = 12.60
Openings: D1 = 2.4 x 0.9 x 6 = -12.96
D2 = 2.1 x 0.7 x 3 = -4.40
W1 = 2.5 x 1.8 x 3 = -13.50
W2 = 1.2 x 1.8 x 9 = -19.44
W3 = 0.63 x 0.6 x 3 = -1.13
222.97 sq.m.
1010 (2) a Doors (Flush)
D2 A = 2.1 x 0.7 x 3 = 4.40 sq.m.

1010 (2) b Doors (Wood Panel)
D1 A = 2.4 x 0.9 x 6 = 12.96
1010 (1) Frames (Jambs, Sills, Head, Transoms and Mullions)
1009 (1) a Jalousie Windows (Glass)
W1 A = 2.5 x 1.8 x 3 = 13.50

W2 A = 1.2 x 1.8 x 9 = 19.44
W3 A = 0.63 x 0.6 x 3 = 1.13
34.07 sq.m.
1004 (2) a Finishing Hardware (Lockset)
1004 (2) e Finishing Hardware (Knobs)
1004 (2) g Finishing Hardware (Hinges)
1005 (5) Grille Window
(Please see computation for Jalousie Windows)
1053 (3) a1 G.I. Pipe Railings (38 mm dia.)
38mm dia GI Pipe Handrail 18.00 m.
1021 (1) a Cement Floor Finish (Plain)
Classroom A = 9 x 8.5 x 3 = 229.5

CR A = 2 x 1.1 x 3 = 6.6
Ramp A = 4 x 2.4 x 2 = 19.2
255.3 sq.m.
1027 (1) Cement Plaster Finish
Wall Area = 222.97 x 2 = 445.93

Top Exterior Wall = 12.60
458.53 sq.m.
1018 (1) Glazed Tiles and Trims
A = 1.6 x (1.1 + 2 + 1.1) x 3 = 20.16 sq.m.
1018 (2) Unglazed Tiles
A = 2 x 1.1 x 3 = 6.6 sq.m.
1003 (1) a1 Ceiling (4.5mm, Metal Frame, Fiber Cement)

Classroom A = 9 x 9.7 x 3 = 261.9
Eaves A = 0.4 x 9.7 x 2 = 7.76
269.66 sq.m.
1003 (2) d2 Wall (6mm, Wood Frame, Marine Plywood)
Blackboard with Chalkdust A = 4.88 x 1.3 x 3 = 19.03 sq.m.
1014 (1) b1 Prepainted Metal Sheets (above 0.427 mm thk, Corrugated Type, Long
Classroom A = 2 x 5.65 x 9 x 3 = 915.30

Eaves A = 2 x 0.4 x 5.65 x 2 = 9.04
924.34 sq.m.
1047 (2) a Structural Steel (Trusses)
For 1 truss: Weight

2.5" x 2.5" x1/4" Angle Bar 6 pcs 37.62
2" x 2" x 1/4" Angle Bar 6 pcs 29.7
1047 (2) b Structural Steel (Purlins)
Weight
150 x 65 x 20 x 2mm LC Purlins 115.5 pcs 29.39
75 x 75 x 130mm Clip Angle 18 pcs 45.48
255 x 90 x 25 x 5mm thk Channel Be 10.5 pcs 109.50
1047 (6) Metal Structure Accessories (Steel Plates)
For 1 truss: Weight

Angular Base Plate (250 x 300 x 3 pcs 7.07
Long Anchor Bolts (300mm x 16mm
12mm) 12 pcs 0.48
Long Anchor Bolts (150mm x 12mm di
dia) 2 pcs 0.23
Gusset Plate (150 x 250 x 10mm) 3 pcs 2.944
1047 (7) b Metal Structure Accessories (Sagrods)
Weight
12mm dia x 0.6m Sag Rod 336 pcs 0.640
with Nuts and Washers
1047 (4) Metal Structure Accessories (Cross Bracing)
L = sq. rt. of (4.5^2 + 3.5^2) = 5.7m

no. of pcs = 8 x 3 = 24 pcs - 16mm dia x 7.5m Cross Bracing
Weight = 24 x 11.84 = 284.16 kg
1047 (3) c Metal Structure Accessories (Turnbuckle)
Q=8x3= 24.00 pcs.
1032 (1) a Painting Works (Masonry/Concrete)
(Please see computation for Cement Plaster Finish)
1033 (1) b Painting Works (Wood)
A = 61.34 sq.m.
1034 (1) c Painting Works (Steel)
A = 37.67 sq.m.
1100 (30) Conduits, Boxes, and Fittings

1101 (42) Wires and Wiring Devices
1103 (1) Lighting Fixtures
1102 (1) b1 Panel Board with Main and Branch Breakers (Bolt-on Type, NEMA 1, Flu
1200 (15) b Oscillating (Wall Fan)
Wall Fans = 2 x 3 = 6 sets
1002 (28) Cold Water Lines
1001 (8) Sewer Line Works
1002 (8) Plumbing Fixtures
Prepared by:
IRENE P. PARCO
Engineer II
public of the Philippines
OF PUBLIC WORKS AND HIGHWAYS
AMARINES SUR IV
CT ENGINEERING OFFICE
REGIONAL OFFICE V
resita, Baao, Camarines Sur
NTITY COMPUTATION
EY THREE (3) CLASSROOM SCHOOL BUILDING
1.00 L.S.
2.00 each
3.17 months
1.00 L.S.
1.00 each
1.00 L.S.
34.10 cu.m.
30.23 cu.m.
25% compaction factor

cu.m.
32.24 cu.m.
2.34 cu.m.
32.49 cu.m.
10.30 cu.m.
11.97 cu.m.
10.54 cu.m.
10,078.16 kgs.
639.12 kgs.
2,010.14 kgs.
3,884.30 kgs.
2,168.38 kgs.
1,282.05 kgs.
94.17 kgs.
pcs - 10mm Ø x 6m RSB

1.00 L.S.
5.67 liters
222.97 sq.m.
4.40 sq.m.
12.96 sq.m.
6.00 sets
34.07 sq.m.
6.00 sets
9.00 sets
36.00 sets
34.07 sq.m.
18.00 m.
255.30 sq.m.
458.53 sq.m.
20.16 sq.m.
6.60 sq.m.
269.66 sq.m.
19.03 sq.m.
924.34 sq.m.
2,827.44 kgs.
Total Weight
kg 225.72
kg 178.2
403.92 kg
x 7 trusses
2827.44 kg
5,362.94 kgs.
Total Weight
kg 3,394.55
kg 818.64
kg 1,149.75
5,362.94 kg
599.49 kgs.
Total Weight
kg 21.20
kg 5.70
kg 0.46
kg 8.83
kg 14.13
kg 15.70
kg 19.62
85.64 kg
x 7 trusses
599.49 kg
214.91 kgs.
Total Weight
kg 214.91 kg
284.16 kgs.
24.00 pcs.
458.53 sq.m.
61.34 sq.m.
37.67 sq.m.
1.00 L.S.
1.00 L.S.
1.00 L.S.
1.00 set
6.00 sets
1.00 L.S.
1.00 L.S.
1.00 L.S.
DEPARTMENT OF PUBLIC WORKS AND HI
CAMARINES SUR IV
DISTRICT ENGINEERING OFFIC
REGIONAL OFFICE V
Sta. Teresita, Baao, Camarines Su
CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSR

San Vicente Elementary School, San Vicente, Nab
APPROVED BUDGET FOR THE CONT
ESTIMATED MARK-UPS IN PER

ITEM NO. DESCRIPTION QUANTITY UNIT
DIRECT COST OCM
I. FACILITIES FOR THE ENGINEER
A.1.1 (3) Construction of Field Office for the Engineer 1.00 L.S. 22,624.00 0%
TOTAL FOR PART I 22,624.00
II. OTHER GENERAL REQUIREMENTS
B.5 Project Billboard/Signboard 2.00 each 3,158.92 15%
B.7 Occupational Safety and Health Program 3.17 months 13,944.08 0%
B.9 Mobilization/Demoblization 1.00 L.S. 12,471.36 0%
B.16 Recognition Plate/Project Marker 1.00 each 1,658.92 15%
TOTAL FOR PART II 31,233.28
III. CIVIL, MECHANICAL, ELECTRICAL, AND SANITARY WORKS
DIVISION I - GENERAL
A. EARTHWORK
801 (1) Removal of Structures and Obstruction 1.00 L.S. 15,799.10 15%
803 (1) a Structure Excavation (Common Soil) 34.10 cu.m. 14,081.54 15%
804 (1) b Embankment (from Borrow) 30.23 cu.m. 16,637.55 15%
804 (4) Gravel Fill 32.24 cu.m. 29,780.35 15%
Page 239 of 248

CAMARINES SUR IV
REGIONAL OFFICE V


DIRECT COST OCM
TOTAL FOR PART III - A 76,298.54
B. PLAIN AND REINFORCED CONCRETE WORK
900 (7) Reinforced Concrete 2.34 cu.m. 11,057.48 15%
900 (1) a2 Structural Concrete for Footings and Slab on Fill (Cla 32.49 cu.m. 150,841.45 15%
900 (1) a3 Structural Concrete for Footing Tie Beams (Class A, 10.30 cu.m. 45,066.54 15%
900 (1) a4 Structural Concrete for Columns (Class A, 7 days) 11.97 cu.m. 57,078.61 15%
900 (1) b6 Structural Concrete for Beams/Girders (Class A, 14 d 10.54 cu.m. 47,370.45 15%
902 (1) a1 Reinforcing Steel (Deformed, Grade 40) 10,078.16 kgs. 723,538.35 15%
903 (1) Forms and Falseworks 1.00 L.S. 60,048.83 15%
TOTAL FOR PART III - B 1,095,001.72
DIVISION II - BUILDINGS
C. FINISHING AND OTHER CIVIL WORKS
1000 (1) Soil Poisoning 5.67 liters 27,168.95 15%
1046 (2) a2 CHB Non Load Bearing (including Reinforcing Steel, 222.97 sq.m. 115,915.94 15%
1010 (2) a Doors (Flush) 4.40 sq.m. 5,406.31 15%
1010 (2) b Doors (Wood Panel) 12.96 sq.m. 24,422.70 15%
Page 240 of 248

CAMARINES SUR IV
REGIONAL OFFICE V


DIRECT COST OCM
1010 (1) Frames (Jambs, Sills, Head, Transoms and Mullions) 6.00 sets 2,483.97 15%
1009 (1) a Jalousie Windows (Glass) 34.07 sq.m. 27,991.79 15%
1004 (2) a Finishing Hardware (Lockset) 6.00 sets 3,634.53 15%
1004 (2) e Finishing Hardware (Knobs) 9.00 sets 11,031.80 15%
1004 (2) g Finishing Hardware (Hinges) 36.00 sets 9,927.18 15%
1005 (5) Grille Window 34.07 sq.m. 60,970.02 15%
1053 (3) a1 G.I. Pipe Railings (38 mm dia.) 18.00 m. 6,658.42 15%
1021 (1) a Cement Floor Finish (Plain) 255.30 sq.m. 34,494.23 15%
1027 (1) Cement Plaster Finish 458.53 sq.m. 46,028.41 15%
1018 (1) Glazed Tiles and Trims 20.16 sq.m. 26,495.33 15%
1018 (2) Unglazed Tiles 6.60 sq.m. 8,674.07 15%
1003 (1) a1 Ceiling (4.5mm, Metal Frame, Fiber Cement) 269.66 sq.m. 160,359.33 15%
Page 241 of 248

CAMARINES SUR IV
REGIONAL OFFICE V


DIRECT COST OCM
1003 (2) d2 Wall (6mm, Wood Frame, Marine Plywood) 19.03 sq.m. 15,854.60 15%
1014 (1) b1 Prepainted Metal Sheets (above 0.427 mm thk, Corr 269.66 sq.m. 242,760.77 15%
1047 (2) a Structural Steel (Trusses) 2,827.44 kgs. 209,821.79 15%
1047 (2) b Structural Steel (Purlins) 5,362.94 kgs. 335,841.14 15%
1047 (6) Metal Structure Accessories (Steel Plates) 599.49 kgs. 37,437.43 15%
1047 (7) b Metal Structure Accessories (Sagrods) 214.91 kgs. 15,643.22 15%
1047 (4) Metal Structure Accessories (Cross Bracing) 284.16 kgs. 12,200.76 15%
1047 (3) c Metal Structure Accessories (Turnbuckle) 24.00 pcs. 6,228.68 15%
1032 (1) a Painting Works (Masonry/Concrete) 458.53 sq.m. 41,636.46 15%
1033 (1) b Painting Works (Wood) 61.34 sq.m. 21,032.55 15%
1034 (1) c Painting Works (Steel) 37.67 sq.m. 7,134.95 15%
1002 (28) Cold Water Lines 1.00 L.S. 13,535.12 15%
1001 (8) Sewer Line Works 1.00 L.S. 23,694.24 15%
1002 (8) Plumbing Fixtures 1.00 L.S. 41,859.06 15%
TOTAL FOR PART III - C 1,596,343.75
D. ELECTRICAL
Page 242 of 248

CAMARINES SUR IV
REGIONAL OFFICE V


DIRECT COST OCM
1100 (30) Conduits, Boxes, and Fittings 1.00 L.S. 12,637.12 15%
1101 (42) Wires and Wiring Devices 1.00 L.S. 21,956.12 15%
1103 (1) Lighting Fixtures 1.00 L.S. 17,176.53 15%
1102 (1) b1 Panel Board with Main and Branch Breakers (Bolt-on 1.00 set 1,493.04 15%
TOTAL FOR PART III - D 53,262.81
E. MECHANICAL
1200 (15) b Oscillating (Wall Fan) 6.00 sets 15,154.53 15%
TOTAL FOR PART III - E 15,154.53
TOTAL 2,889,918.63
Page 243 of 248

c of the Philippines
UBLIC WORKS AND HIGHWAYS
ARINES SUR IV
ENGINEERING OFFICE
IONAL OFFICE V
a, Baao, Camarines Sur

ool, San Vicente, Nabua, Camarines Sur
DGET FOR THE CONTRACT
MARK-UPS IN PERCENT TOTAL MARK-UP TOTAL INDIRECT

VAT TOTAL COST UNIT COST
PROFIT % VALUE COST
10% 10% 2,262.40 1,244.32 3,506.72 26,130.72 26,130.72

2,262.40 1,244.32 3,506.72 26,130.72
10% 25% 789.73 197.43 987.16 4,146.08 2,073.04

10% 10% 1,394.41 766.92 2,161.33 16,105.41 5,085.92
0% 0% 0.00 623.57 623.57 13,094.93 13,094.93
10% 25% 414.73 103.68 518.41 2,177.33 2,177.33
2,598.87 1,691.61 4,290.48 35,523.76
10% 25% 3,949.78 987.44 4,937.22 20,736.32 20,736.32

10% 25% 3,520.39 880.10 4,400.48 18,482.03 541.98
10% 25% 4,159.39 1,039.85 5,199.23 21,836.78 722.30
10% 25% 7,445.09 1,861.27 9,306.36 39,086.70 1,212.44
Page 244 of 248

ARINES SUR IV
ENGINEERING OFFICE
IONAL OFFICE V


PROFIT % VALUE COST
19,074.64 4,768.66 23,843.29 100,141.84
10% 25% 2,764.37 691.09 3,455.46 14,512.94 6,190.21

10% 25% 37,710.36 9,427.59 47,137.95 197,979.41 6,094.21
10% 25% 11,266.64 2,816.66 14,083.30 59,149.84 5,742.70
10% 25% 14,269.65 3,567.41 17,837.07 74,915.68 6,260.97
10% 25% 11,842.61 2,960.65 14,803.27 62,173.72 5,897.44
10% 25% 180,884.59 45,221.15 226,105.73 949,644.08 94.23
10% 25% 15,012.21 3,753.05 18,765.26 78,814.09 78,814.09
273,750.43 68,437.61 342,188.04 1,437,189.76
10% 25% 6,792.24 1,698.06 8,490.30 35,659.24 6,289.11

10% 25% 28,978.98 7,244.75 36,223.73 152,139.67 682.34
10% 25% 1,351.58 337.89 1,689.47 7,095.78 1,612.68
10% 25% 6,105.68 1,526.42 7,632.10 32,054.80 2,473.36
Page 245 of 248

ARINES SUR IV
ENGINEERING OFFICE
IONAL OFFICE V


PROFIT % VALUE COST
10% 25% 620.99 155.25 776.24 3,260.22 543.37
10% 25% 6,997.95 1,749.49 8,747.43 36,739.23 1,078.22
10% 25% 908.63 227.16 1,135.79 4,770.32 795.05
10% 25% 2,757.95 689.49 3,447.44 14,479.23 1,608.80
10% 25% 2,481.80 620.45 3,102.24 13,029.42 361.93
10% 25% 15,242.51 3,810.63 19,053.13 80,023.16 2,348.51
10% 25% 1,664.60 416.15 2,080.76 8,739.17 485.51
10% 25% 8,623.56 2,155.89 10,779.45 45,273.68 177.34
10% 25% 11,507.10 2,876.78 14,383.88 60,412.28 131.75
10% 25% 6,623.83 1,655.96 8,279.79 34,775.12 1,724.96
10% 25% 2,168.52 542.13 2,710.65 11,384.71 1,724.96
10% 25% 40,089.83 10,022.46 50,112.29 210,471.62 780.51
Page 246 of 248

ARINES SUR IV
ENGINEERING OFFICE
IONAL OFFICE V


PROFIT % VALUE COST
10% 25% 3,963.65 990.91 4,954.56 20,809.16 1,093.38
10% 25% 60,690.19 15,172.55 75,862.74 318,623.51 1,181.57
10% 25% 52,455.45 13,113.86 65,569.31 275,391.10 97.40
10% 25% 83,960.29 20,990.07 104,950.36 440,791.50 82.19
10% 25% 9,359.36 2,339.84 11,699.20 49,136.63 81.96
10% 25% 3,910.80 977.70 4,888.51 20,531.73 95.54
10% 25% 3,050.19 762.55 3,812.74 16,013.50 56.35
10% 25% 1,557.17 389.29 1,946.46 8,175.14 340.63
10% 25% 10,409.12 2,602.28 13,011.40 54,647.86 119.18
10% 25% 5,258.14 1,314.53 6,572.67 27,605.22 450.04
10% 25% 1,783.74 445.93 2,229.67 9,364.63 248.60
10% 25% 3,383.78 845.95 4,229.73 17,764.85 17,764.85
10% 25% 5,923.56 1,480.89 7,404.45 31,098.69 31,098.69
10% 25% 10,464.77 2,616.19 13,080.96 54,940.02 54,940.02
399,085.94 99,771.48 498,857.42 2,095,201.17
Page 247 of 248

ARINES SUR IV
ENGINEERING OFFICE
IONAL OFFICE V


PROFIT % VALUE COST
10% 25% 3,159.28 789.82 3,949.10 16,586.22 16,586.22
10% 25% 5,489.03 1,372.26 6,861.29 28,817.41 28,817.41
10% 25% 4,294.13 1,073.53 5,367.67 22,544.20 22,544.20
10% 25% 373.26 93.32 466.58 1,959.62 1,959.62
13,315.70 3,328.93 16,644.63 69,907.44
10% 25% 3,788.63 947.16 4,735.79 19,890.32 3,315.05

3,788.63 947.16 4,735.79 19,890.32
713,876.61 180,189.76 894,066.37 3,783,985.00
Page 248 of 248

San Vicente Elementary School, Nabua

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

San Vicente Elementary School, Nabua

Загружено:

Авторское право:

Доступные форматы

Republic of the Philippi

DEPARTMENT OF PUBLIC WORKS A

Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SC

PAY ITEM NO. DESCRIPTION

Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SC

Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SC

1047 (3) c Metal Structure Accessories (Turnbuckle)

Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SC

Prepared by: Checked by:

Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SC

IRENE P. PARCO ANTONIO C. MENDEZ

Recommending Approval: Approved:

FLORIDA P. NUÑEZ NESTOR P. GORIMBAO

UAL PROGRAM OF WORK

LASSROOM SCHOOL BUILDING : EQUIPMENT REQUIREMENT :

% OF TOTAL QUANTITY UNIT UNIT PRICE AMOUNT

0.69 1.00 L.S. 26,130.72 26,130.72

0.11 2.00 each 2,073.04 4,146.08

0.55 1.00 L.S. 20,736.32 20,736.32

0.38 2.34 cu.m. 6,190.21 14,512.94

UAL PROGRAM OF WORK

LASSROOM SCHOOL BUILDING : EQUIPMENT REQUIREMENT :

0.94 5.67 liters 6,289.11 35,659.24

UAL PROGRAM OF WORK

LASSROOM SCHOOL BUILDING : EQUIPMENT REQUIREMENT :

0.44 1.00 L.S. 16,586.22 16,586.22

0.53 6.00 sets 3,315.05 19,890.32

UAL PROGRAM OF WORK

LASSROOM SCHOOL BUILDING : EQUIPMENT REQUIREMENT :

GRAND TOTAL ESTIMATES

UAL PROGRAM OF WORK

LASSROOM SCHOOL BUILDING : EQUIPMENT REQUIREMENT :

BRUNO M. DELA VEGA ARNULFO M. BALANE, CESO V

DETAILED UNIT PRICE ANALYSIS (DUPA)

Designation No. of Person No. of Hours

Carpenter 2.00 8.00

Name and Capacity No. of Units No. of Hours

Name and Specification Units Quantity

2" x 3" x 12' Cocolumber bd.ft. 65.00

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M

DETAILED UNIT PRICE ANALYSIS (DUPA)

Designation No. of Person No. of Hours

Laborer 1.00 4.00

Name and Capacity No. of Units No. of Hours

Name and Specification Units Quantity

Standard Project Billboard pcs. 2.00

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M

DETAILED UNIT PRICE ANALYSIS (DUPA)

Designation No. of Person No. of Hours

Safety Officer (Part Time) 1.00 101.33

Name and Capacity No. of Units No. of Hours

Name and Specification Units Quantity

Safety Helmet mo. 3.17

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M

DETAILED UNIT PRICE ANALYSIS (DUPA)

Designation No. of Person No. of Hours

Laborer 2.00 16.00

Name and Capacity No. of Units No. of Hours

Dump Truck 1.00 5.60

Name and Specification Units Quantity

Prepared by: Checked by: