Materials

ANNEX A
BUREAU OF CONSTRUCTION
FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST
Project : STANDARD TWO-STOREY (12 CLASSROOMS) SCHOOL BUILDING Appropriation :

( 9.5m x 64.00m ) Source of Fund :
Project ID : Target Start Date :
Location : Total Project Duration : 180 C.D.
Project Description : Complete construction of 2-Storey 12-Classroom School Buidling (stairwall 5m width, steel casement window
at rear portion with security grills for the front jalousie windows, fire protection system, overhead tank and cistern)
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part I Facilities for the Engineer Err:509 Err:509
Part II Other General Requirements Err:509 289,009.60
Project Component ID PROJECT COMPONENT DESCRIPTION
PART III Civil, Mechanical, Electrical, and Sanitary/Plumbing Works
PART A EARTHWORKS Err:509 Err:509
PART B PLAIN AND REINFORCED CONCRETE WORKS (PLS. SEE FORM POW-2015-01C-00) Err:509 110,696,600.59
PART C FINISHING WORKS Err:509 Err:509
PART D PLUMBING/SANITARY WORKS Err:509 1,862,808.49
PART E ELECTRICAL WORKS Err:509 772,064.53
Total Err:509 Err:509
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor Err:509 A. Total Direct Cost Err:509
2. Materials Err:509 B. OCM and Profit Err:509
3. Rental of Equipment Err:509 C. Value Added Tax (5%) Err:509
4. Provisional Sum / Daywork D. Total Construction Cost Err:509
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit Err:509 E. Eng'g & Administrative Overhead, 0.5% Err:509
6. Value Added Tax (5%) Err:509 F. RROW Acquisition
7. EAO, 0.5% Err:509 G. Physical Reserved (Contingency)
8. RROW Acquisition
9. Physical Reserved (Contingency)
10.TOTAL ESTIMATED COST Err:509 H. TOTAL ESTIMATED COST Err:509
Note: 1. Prices of Materials were based on CMPD 2017 2nd Quarter and Labor based on June 2017 rates in National Capital Region (NCR).
2. Based on approved plans for Upgraded Calamity Resilient Design DepEd School Buildings (Revised 3-24-2017)
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
Name & Signature Name & Signature Name & Signature Name & Signature Name & Signature
Position Title Position Title Position Title Position Title Position Title
Planning. Section/Division Planning Section/Division Planning Division
STANDARD TWO-STOREY (12 CLASSROOMS) SCHOOL BUILDING
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY % DIRECT COST
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT)
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
PART I FACILITIES FOR THE ENGINEER
I.1.1 Offices and Laboratory for the Engineer

I.1.1 (1) Provision of field Office for the Engineer (Rental Basis) 6.00 mo Err:509 Err:509 Err:509 Err:509
TOTAL OF PART I Err:509
PART II OTHER GENERAL REQUIREMENTS
II.5 Project Billboard/ Sign Board 1.00 ea 4,416.29 4,416.29 5,564.53 Err:509
II.7 Occupational Safety and Health 1.00 lot 142,445.14 142,445.14 161,532.79 Err:509
II.9 Mobilization/ Demobilization 1.00 l.s. 142,148.17 142,148.17 161,196.02 Err:509
TOTAL OF PART II 289,009.60
Project ID
(Project Component ID - Description)
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
803(1)a Structure Excavation 413.71 m3 95,712.20 231.35 291.50 Err:509
804(1)a Embankment from Structure Excavation 257.76 m3 39,162.21 151.93 191.44 Err:509
804(1)b Embankment from Borrow 335.90 m3 Err:509 Err:509 Err:509 Err:509
804(4) Gravel Fill 90.34 m3 100,940.87 1,117.34 1,407.85 Err:509
TOTAL OF PART A Err:509
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days) 384.71 m3 2,035,599.54 5,291.26 6,666.98 Err:509
902(1)a1 Reinforcing Steel, Grade 40 68,853.89 kg 108,490,295.73 1,575.66 1,985.33 Err:509
903(2) Forms and Falseworks 2,577.60 m2 170,705.32 66.23 83.45 Err:509
TOTAL OF PART B 110,696,600.59
PART C FINISHING
C.1 Termite Control Works

1000(1) Soil Poisoning 300.27 L 60,140.56 200.29 252.36 Err:509
Sub-Total C.1 60,140.56
C.2. Masonry Works

1046(2)a1 100 mm CHB Non Load Bearing Wall (including Reinforcing Steel) 285.37 m2 Err:509 Err:509 Err:509 Err:509
Sub-Total C.2 Err:509
C.3 Fabricated Materials

1010(4) Wooden Doors 1.00 l.s. Err:509 Err:509 Err:509 Err:509
1009(1)a Jalousie Window 70.87 m2 Err:509 Err:509 Err:509 Err:509
1005(1) Steel Casement Window 146.88 m2 Err:509 Err:509 Err:509 Err:509
1005(5) Window Grilles 65.28 m2 Err:509 Err:509 Err:509 Err:509
1004(2)a Locksets 43.00 set Err:509 Err:509 Err:509 Err:509
1004(2)g Hinges 172.00 pc Err:509 Err:509 Err:509 Err:509
1003(9) Carpentry and Joinery Works (Blackboard) 1.00 l.s. 45,556.00 45,556.00 57,400.56 Err:509

ITEMIZED BREAKDOWN
C.4 Finishing Works

1021(1)c Plain Cement Finish with floor hardener 1,161.01 m2 Err:509 Err:509 Err:509 Err:509
1027(1) Plain Cement Plaster Finish 4,355.83 m2 Err:509 Err:509 Err:509 Err:509
1053(2)a1 38 mm dia. G.I. Pipe Railings 66.00 m Err:509 Err:509 Err:509 Err:509
1053(2)a2 50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing on 19 mm bar stiffener 144.00 m Err:509 Err:509 Err:509 Err:509
1003(1)a1 Fiber Cement Board Ceiling on Metal Frame 661.00 m2 Err:509 Err:509 Err:509 Err:509
1038(1) Reflective Insulation 841.24 m2 Err:509 Err:509 Err:509 Err:509
1018(1) Glazed Tiles and Trims 115.51 m2 Err:509 Err:509 Err:509 Err:509
1018(2) Unglazed Tiles 50.68 m2 Err:509 Err:509 Err:509 Err:509
C.5 Painting Works

1032(1)a Masonry/Concrete Painting 4,943.76 m2 Err:509 Err:509 Err:509 Err:509
1032(1)b Wood Painting 247.39 m2 Err:509 Err:509 Err:509 Err:509
1032(1)c Metal Painting 125.09 m2 Err:509 Err:509 Err:509 Err:509
C.6 Roof Framing and Roofing Works

1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.5 mm thk 841.24 m2 516,342.61 613.79 773.37 Err:509
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk) 64.20 m 24,790.99 386.15 486.55 Err:509
1013(2)b Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk) 26.21 m 12,366.85 471.89 594.59 Err:509
1013(2)c Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk) 128.40 m Err:509 Err:509 Err:509 Err:509
1047(2)a Structural Steel, Trusses 7,703.59 kg Err:509 Err:509 Err:509 Err:509
1047(2)b Structural Steel, Purlins 10,028.53 kg 929,474.25 92.68 116.78 Err:509
1003(5)a1 Fascia Board 128.40 m Err:509 Err:509 Err:509 Err:509
1047(6) Metal Structure Accessories, Steel Plates 277.47 kg Err:509 Err:509 Err:509 Err:509
1047(7)b Metal Structure Accessories, Sag Rods 293.65 kg Err:509 Err:509 Err:509 Err:509
1047(4) Metal Structure Accessories, Cross Bracing 628.56 kg Err:509 Err:509 Err:509 Err:509
1047(3)c Metal Structure Accessories, Turn Buckle 52.00 pc Err:509 Err:509 Err:509 Err:509
Sub-Total C.6 Err:509 - -
TOTAL OF PART C Err:509

ITEMIZED BREAKDOWN
PART D PLUMBING/SANITARY WORKS
1001(8) Sewer Line Works 1.00 l.s. 59,088.65 59,088.65 74,451.70 Err:509
1002(6) Cold Water Line Works 1.00 l.s. 37,934.31 37,934.31 47,797.23 Err:509
1001(9) Downspout/Storm Drain 1.00 l.s. 239,871.91 239,871.91 302,238.60 Err:509
1002(5) Sanitary/Plumbing Fixtures 1.00 l.s. 439,373.71 439,373.71 553,610.87 Err:509
SPL-3 Septic Vault "Type E" 1.00 l.s. 102,914.22 102,914.22 129,671.91 Err:509
1001(6)b1 Catch basin 30.00 units 33,985.26 1,132.84 1,427.38 Err:509
Dry Standpipe 1.00 lot 949,640.43 949,640.43 1,196,546.95 Err:509
TOTAL OF PART D 1,862,808.49
PART E ELECTRICAL
1100(19) Conduits, Boxes, and Fittings 1.00 l.s. 124,956.79 124,956.79 157,445.56 Err:509
1101(18) Wires and Wiring Devices 1.00 l.s. 235,203.76 235,203.76 296,356.74 Err:509
1102(21) Panel Board 1.00 l.s. 255,591.13 255,591.13 322,044.83 Err:509
1003(1) Lighting Fixtures 1.00 l.s. 128,818.31 128,818.31 162,311.07 Err:509
1208(1) Fire Alarm System 1.00 l.s. 27,494.54 27,494.54 34,643.12 Err:509
TOTAL OF PART E 772,064.53
TOTAL OF PART III Err:509
TOTAL OF (Project ID) Err:509
GRAND TOTAL Err:509 Err:509

MINIMUM EQUIPMENT REQUIREMENT

Number of
No. Equipment Description Capacity No. Equipment Description
Equipment
1 Backhoe 0.80 m3 1 31
2 Dump Truck 12 yd 3
2 32
3 Plate Compactor 5 hp 1 33
4 Concrete Vibrator 5 amp 1 34
5 Pumpcrete 1 35
6 One Bagger Mixer 4 - 6 ft3/min 1 36
7 Bar Cutter 1 37
8 Bar Bender 1 38
9 Welding Machine 500 amp 2 39
10 Cutting Outfit 1 40
11 Truck Mounted Crane 20 - 25 mt 1 41
12 Drill Rig, Mechanical Rotary 300 hp 1 42
13 Bentonite Mixer 1 43
14 Bentonite Bin 1 44
15 Water Pump 1,800 lpm, 7.5 hp 1 45
16 Water Truck 16,000 L, 360 hp 1 46
17 Tremie Pipe Set 1 47
18 SPT & Desanding Machine 1 48
19 Tower Lights 2 49
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
EY (12 CLASSROOMS) SCHOOL BUILDING
FORM POW-2015-01B-00
EQUIPMENT REQUIREMENT
Number of
Capacity
Equipment
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
As Submitted Err:509 6.00 mo Err:509 Err:509 Err:509 Err:509 8% Err:509 Err:509 Err:509
I.1.1 (1) Provision of field Office for the Engineer (Rental Basis)
As Evaluated
As Submitted Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
TOTAL OF PART I
As Evaluated
As Submitted Err:509 1.00 ea 3,563.00 775.72 77.57 4,416.29 20% 883.26 264.98 5,564.53
II.5 Project Billboard/ Sign Board
As Evaluated
As Submitted Err:509 1.00 lot 137,035.54 5,409.60 - 142,445.14 8% 11,395.61 7,692.04 161,532.79
II.7 Occupational Safety and Health
As Evaluated
As Submitted Err:509 1.00 l.s. - - 142,148.17 142,148.17 8% 11,371.85 7,676.00 161,196.02
II.9 Mobilization/ Demobilization
As Evaluated
As Submitted 140,598.54 6,185.32 142,225.74 289,009.60 23,650.72 15,633.02 328,293.34
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted Err:509 413.71 m3 - 4,701.61 91,010.59 95,712.20 20% 19,142.44 5,742.73 120,597.37
803(1)a Structure Excavation
As Evaluated
804(1)a Embankment from Structure Excavation
As Evaluated
As Submitted Err:509 335.90 m3 Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
804(1)b Embankment from Borrow
As Evaluated
As Submitted Err:509 90.34 m3 77,488.68 17,111.15 6,341.04 100,940.87 20% 20,188.17 6,056.45 127,185.49
804(4) Gravel Fill
As Evaluated
TOTAL OF PART A
As Evaluated
As Submitted Err:509 384.71 m3 1,451,664.71 362,349.40 221,585.42 2,035,599.54 20% 407,119.91 122,135.97 2,564,855.42
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days)
As Evaluated
As Submitted Err:509 68,853.89 kg 3,979,926.98 64,851,878.19 39,658,490.56 108,490,295.73 20% 21,698,059.15 6,509,417.74 136,697,772.62
902(1)a1 Reinforcing Steel, Grade 40
As Evaluated
As Submitted Err:509 2,577.60 m2 148,991.72 15,073.53 6,640.07 170,705.32 20% 34,141.06 10,242.32 215,088.70
903(2) Forms and Falseworks
As Evaluated
As Submitted 5,580,583.41 65,229,301.12 39,886,716.05 110,696,600.59 22,139,320.12 6,641,796.03 139,477,716.74
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted Err:509 300.27 L 57,611.10 1,755.95 773.52 60,140.56 20% 12,028.11 3,608.43 75,777.10
1000(1) Soil Poisoning
As Evaluated
As Submitted 57,611.10 1,755.95 773.52 60,140.56 12,028.11 3,608.43 75,777.10
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted Err:509 285.37 m2 Err:509 48,381.67 4,838.17 Err:509 20% Err:509 Err:509 Err:509
1046(2)a1 100 mm CHB Non Load Bearing Wall (including Reinforcing Steel)
As Evaluated
As Evaluated
Sub - Total C.2
As Evaluated
As Submitted Err:509 1.00 l.s Err:509 Err:509 35.55 Err:509 20% Err:509 Err:509 Err:509
1010(4) Wooden Doors
As Evaluated
As Submitted Err:509 70.87 m 2
Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
1009(1)a Jalousie Window
As Evaluated
1005(1) Steel Casement Window
As Evaluated
1005(5) Window Grilles
As Evaluated
As Submitted Err:509 43.00 set Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
1004(2)a Locksets
As Evaluated
As Submitted Err:509 172.00 pc Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
1004(2)g Hinges
As Evaluated
As Submitted Err:509 1.00 l.s. 37,200.00 7,596.36 759.64 45,556.00 20% 9,111.20 2,733.36 57,400.56
1003(9) Carpentry and Joinery Works (Blackboard)
As Evaluated
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted Err:509 1,161.01 m2 Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
1021(1)c Plain Cement Finish with floor hardener
As Evaluated
As Submitted Err:509 4,355.83 m 2
496,784.59 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
1027(1) Plain Cement Plaster Finish
As Evaluated
As Submitted Err:509 66.00 m Err:509 - - Err:509 20% Err:509 Err:509 Err:509
1053(2)a1 38 mm dia. G.I. Pipe Railings
As Evaluated
50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing on 19 mm bar As Submitted Err:509 144.00 m Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
1053(2)a2
stiffener As Evaluated
1003(1)a1 Fiber Cement Board Ceiling on Metal Frame
As Evaluated
1038(1) Reflective Insulation
As Evaluated
1018(1) Glazed Tiles and Trims
As Evaluated
1018(2) Unglazed Tiles
As Evaluated
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted Err:509 4,943.76 m2 706,280.38 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
1032(1)a Masonry/Concrete Painting
As Evaluated
1032(1)b Wood Painting
As Evaluated
As Submitted Err:509 125.09 m2 19,270.87 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
1032(1)c Metal Painting
As Evaluated
Sub-Total C.5
As Evaluated
1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.5 mm thk
As Evaluated
As Submitted Err:509 64.20 m 15,771.05 8,199.95 819.99 24,790.99 20% 4,958.20 1,487.46 31,236.65
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk)
As Evaluated
As Submitted Err:509 26.21 m 9,015.16 3,046.99 304.70 12,366.85 20% 2,473.37 742.01 15,582.23
1013(2)b Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk)
As Evaluated
As Submitted Err:509 128.40 m Err:509 2,490.06 - Err:509 20% Err:509 Err:509 Err:509
1013(2)c Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk)
As Evaluated
As Submitted Err:509 7,703.59 kg 556,329.39 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
1047(2)a Structural Steel, Trusses
As Evaluated
As Submitted Err:509 10,028.53 kg 734,990.96 194,483.28 - 929,474.25 20% 185,894.85 55,768.46 1,171,137.56
1047(2)b Structural Steel, Purlins
As Evaluated
As Submitted Err:509 128.40 m Err:509 2,110.22 211.02 Err:509 20% Err:509 Err:509 Err:509
1003(5)a1 Fascia Board
As Evaluated
As Submitted Err:509 277.47 kg 40,505,533.79 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
1047(6) Metal Structure Accessories, Steel Plates
As Evaluated
As Submitted Err:509 293.65 kg Err:509 - 2,599,547.20 Err:509 20% Err:509 Err:509 Err:509
1047(7)b Metal Structure Accessories, Sag Rods
As Evaluated
As Submitted Err:509 628.56 kg Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
1047(4) Metal Structure Accessories, Cross Bracing
As Evaluated
1047(3)c Metal Structure Accessories, Turn Buckle
As Evaluated
Sub-Total C.6
As Evaluated
TOTAL OF PART C
As Evaluated
1001(8) Sewer Line Works
As Evaluated
1002(6) Cold Water Line Works
As Evaluated
As Submitted Err:509 1.00 l.s. 201,976.94 34,449.98 3,445.00 239,871.91 20% 47,974.38 14,392.31 302,238.60
1001(9) Downspout/Storm Drain
As Evaluated
1002(5) Sanitary/Plumbing Fixtures
As Evaluated
SPL-1 Septic Vault "Type E"
As Evaluated
As Submitted Err:509 30.00 units 19,368.24 5,331.90 9,285.12 33,985.26 20% 6,797.05 2,039.12 42,821.43
1001(6)b1 Catch basin
As Evaluated
As Submitted Err:509 1.00 lot 875,153.75 67,715.16 6,771.52 949,640.43 20% 189,928.09 56,978.43 1,196,546.95
SPL-2 Fire Protection System
As Evaluated
As Submitted 1,670,486.27 166,882.09 25,440.14 1,862,808.49 372,561.69 111,768.51 2,347,138.69
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
1100(19) Conduits, Boxes, and Fittings
As Evaluated
1101(18) Wires and Wiring Devices
As Evaluated
1102(21) Panel Board
As Evaluated
1003(1) Lighting Fixtures
As Evaluated
1208(1) Fire Alarm System
As Evaluated
As Submitted 724,574.19 43,173.04 4,317.30 772,064.530 154,412.910 46,323.880 972,801.320
TOTAL OF PART E
As Evaluated
TOTAL OF PART III
As Evaluated
GRAND TOTAL
As Evaluated
FORM ABC-2015-02-00
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration :
ESTIMATED DIRECT TOTAL MARK-UP
ITEM NO. DESCRIPTION VAT TOTAL INDIRECT COST TOTAL COST
COST % VALUE
AS SUBMITTED Err:509 8.00% Err:509 Err:509 Err:509 Err:509
PART A FACILITIES FOR THE ENGINEER
AS EVALUATED
AS SUBMITTED 289,009.60 20.00% 23,650.72 15,633.02 39,283.74 328,293.34

PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED
(Project ID)
CIVIL, MECHANICAL, ELECTRICAL AND
PART II
SANITARY/PLUMBING WORKS
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 110,696,600.59 20.00% 22,139,320.12 6,641,796.03 28,781,116.15 139,477,716.74

AS EVALUATED

PART C FINISHING
AS EVALUATED
AS SUBMITTED 1,862,808.49 20.00% 372,561.69 111,768.51 484,330.20 2,347,138.69

AS EVALUATED
AS SUBMITTED 772,064.53 20.00% 154,412.91 46,323.88 200,736.79 972,801.32

PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED Err:509 Err:509 Err:509 Err:509 Err:509

TOTAL OF PART III
AS EVALUATED

TOTAL OF (Project ID)
AS EVALUATED

TOTAL
AS EVALUATED
Preparation and Submission: Evaluation: Approval:
FORM ABC-2015-02A-00
APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 205 C.D.
ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
COST % VALUE COST
AS SUBMITTED 6.00 mo Err:509 8% Err:509 Err:509 Err:509 Err:509 Err:509
AS EVALUATED

TOTAL OF PART I
AS EVALUATED

AS SUBMITTED 1.00 ea 4,416.29 20% 883.26 264.98 1,148.24 5,564.53 5,564.53
AS EVALUATED
AS SUBMITTED 1.00 lot 142,445.14 8% 11,395.61 7,692.04 19,087.65 161,532.79 161,532.79

AS EVALUATED
AS SUBMITTED 1.00 l.s. 142,148.17 8% 11,371.85 7,676.00 19,047.85 161,196.02 161,196.02

AS EVALUATED
AS SUBMITTED 289,009.60 23,650.72 15,633.02 39,283.74 328,293.34

TOTAL OF PART II
AS EVALUATED
(Project ID)

PART III
PART A EARTHWORKS
AS SUBMITTED 413.71 m3 95,712.20 20% 19,142.44 5,742.73 24,885.17 120,597.37 291.50
AS EVALUATED
AS SUBMITTED 257.76 m3 39,162.21 20% 7,832.44 2,349.73 10,182.17 49,344.38 191.44

AS EVALUATED
AS SUBMITTED 335.90 m3 Err:509 20% Err:509 Err:509 Err:509 Err:509 Err:509

AS EVALUATED
AS SUBMITTED 90.34 m3 100,940.87 20% 20,188.17 6,056.45 26,244.62 127,185.49 1,407.85

804(4) Gravel Fill
AS EVALUATED

TOTAL OF PART A
AS EVALUATED
Preparation and Submission: Evaluation:


COST % VALUE COST
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:
Name & Signature Name & Signature Name & Signature

Position Title Position Title Position Title
Planning Section/Division Planning Section/Division Planning Section/Division
AS SUBMITTED 384.71 m3 2,035,599.54 20% 407,119.91 122,135.97 529,255.88 2,564,855.42 6,666.98
AS EVALUATED
AS SUBMITTED 68,853.89 kg 108,490,295.73 20% 21,698,059.15 6,509,417.74 28,207,476.89 136,697,772.62 1,985.33

AS EVALUATED
AS SUBMITTED 2,577.60 m2 170,705.32 20% 34,141.06 10,242.32 44,383.38 215,088.70 83.45

AS EVALUATED
AS SUBMITTED 110,696,600.59 22,139,320.12 6,641,796.03 28,781,116.15 139,477,716.74

TOTAL OF PART B
AS EVALUATED
PART C FINISHING WORKS

AS SUBMITTED 300.27 L 60,140.56 20% 12,028.11 3,608.43 15,636.54 75,777.10 252.36
AS EVALUATED
100 mm CHB Non Load Bearing Wall (including Reinforcing AS SUBMITTED 285.37 m2 Err:509 20% Err:509 Err:509 Err:509 Err:509 Err:509
1046(2)a1
Steel) AS EVALUATED
1046(2)a2
Steel) AS EVALUATED
AS SUBMITTED 1.00 l.s Err:509 20% Err:509 Err:509 Err:509 Err:509 Err:509
AS EVALUATED

AS EVALUATED

AS EVALUATED
AS SUBMITTED 65.28 Err:509 20% Err:509 Err:509 Err:509 Err:509 Err:509

1005 (5) Window Grills
AS EVALUATED
AS SUBMITTED 43.00 set Err:509 20% Err:509 Err:509 Err:509 Err:509 Err:509
1004(2)a Locksets
AS EVALUATED

COST % VALUE COST
AS SUBMITTED 172.00 pc Err:509 20% Err:509 Err:509 Err:509 Err:509 Err:509
1004(2)g Hinges
AS EVALUATED


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 45,556.00 20% 9,111.20 2,733.36 11,844.56 57,400.56 57,400.56
AS EVALUATED
AS SUBMITTED 1,161.01 m2 Err:509 20% Err:509 Err:509 Err:509 Err:509 Err:509

AS EVALUATED

AS EVALUATED
AS SUBMITTED 66.00 m Err:509 20% Err:509 Err:509 Err:509 Err:509 Err:509

AS EVALUATED
50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing AS SUBMITTED 144.00 m Err:509 20% Err:509 Err:509 Err:509 Err:509 Err:509
1053(2)a2
on 19 mm bar stiffener AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
Prepainted Metal Sheets, Long Span, Corrugated, 0.5 mm AS SUBMITTED 841.24 m2 516,342.61 20% 103,268.52 30,980.56 134,249.08 650,591.69 773.37
1014(1)b1
thk AS EVALUATED
AS SUBMITTED 64.20 m 24,790.99 20% 4,958.20 1,487.46 6,445.66 31,236.65 486.55

AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 26.21 m 12,366.85 20% 2,473.37 742.01 3,215.38 15,582.23 594.59
AS EVALUATED

AS EVALUATED
AS SUBMITTED 7,703.59 kg Err:509 20% Err:509 Err:509 Err:509 Err:509 Err:509

AS EVALUATED
AS SUBMITTED 10,028.53 kg 929,474.25 20% 185,894.85 55,768.46 241,663.31 1,171,137.56 116.78

AS EVALUATED

AS EVALUATED
AS SUBMITTED 277.47 kg Err:509 20% Err:509 Err:509 Err:509 Err:509 Err:509

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

TOTAL OF PART C
AS EVALUATED


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 59,088.65 20% 11,817.73 3,545.32 15,363.05 74,451.70 74,451.70
AS EVALUATED
AS SUBMITTED 1.00 l.s. 37,934.31 20% 7,586.86 2,276.06 9,862.92 47,797.23 47,797.23
AS EVALUATED
AS SUBMITTED 1.00 l.s. 239,871.91 20% 47,974.38 14,392.31 62,366.69 302,238.60 302,238.60
AS EVALUATED
AS SUBMITTED 1.00 l.s. 439,373.71 20% 87,874.74 26,362.42 114,237.16 553,610.87 553,610.87
AS EVALUATED
AS SUBMITTED 1.00 l.s. 102,914.22 20% 20,582.84 6,174.85 26,757.69 129,671.91 129,671.91
AS EVALUATED
AS SUBMITTED 30.00 units 33,985.26 20% 6,797.05 2,039.12 8,836.17 42,821.43 1,427.38
AS EVALUATED
AS SUBMITTED 1.00 lot 949,640.43 20% 189,928.09 56,978.43 246,906.52 1,196,546.95 1,196,546.95
Fire Protection System
AS EVALUATED
AS SUBMITTED 1,862,808.49 372,561.69 32,847.33 405,409.02 689,793.89

TOTAL OF PART D
AS EVALUATED


COST % VALUE COST
PART E ELECTRICAL WORKS
AS SUBMITTED 1.00 l.s. 124,956.79 20% 24,991.36 7,497.41 32,488.77 157,445.56 157,445.56
AS EVALUATED
AS SUBMITTED 1.00 l.s. 235,203.76 20% 47,040.75 14,112.23 61,152.98 296,356.74 296,356.74
AS EVALUATED
AS SUBMITTED 1.00 l.s. 255,591.13 20% 51,118.23 15,335.47 66,453.70 322,044.83 322,044.83
AS EVALUATED
AS SUBMITTED 1.00 l.s. 128,818.31 20% 25,763.66 7,729.10 33,492.76 162,311.07 162,311.07
AS EVALUATED
AS SUBMITTED 1.00 l.s. 27,494.54 20% 5,498.91 1,649.67 7,148.58 34,643.12 34,643.12
AS EVALUATED
AS SUBMITTED 772,064.53 154,412.91 46,323.88 200,736.79 972,801.32

TOTAL OF PART E
AS EVALUATED

TOTAL OF PART III
AS EVALUATED

AS EVALUATED

GRAND TOTAL
AS EVALUATED

ANNEX A
FORM POW-2015-01-00

`

8. RROW Acquisition
ITEMIZED BREAKDOWN
AS SUBMITTED ASC EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALAUTED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED

Project ID
PART A EARTHWORKS
804(4) Gravel Fill 78.20 m3 87,376.31 1,117.34 1,407.85 Err:509
PART C FINISHING

Sub-Total C.1 52,070.95
C.2. Masonry Works


ITEMIZED BREAKDOWN

1010(4) Wooden Door 1.00 l.s. 345,120.88 345,120.88 434,852.31 Err:509
1005(1) Steel Casement 122.40 m2 Err:509 Err:509 Err:509 Err:509
1005(5) Window Grill 54.40 m2 Err:509 Err:509 Err:509 Err:509
C.4 Finishing Works

1021(1)c Plain Cement Finish with floor hardener 1,000.20 m2 Err:509 Err:509 Err:509 Err:509
C.5 Painting Works


1003(11) Fascia Board 110.40 m Err:509 Err:509 Err:509 Err:509

ITEMIZED BREAKDOWN
1001(6)b1 Catch basin 26.00 units 21,868.89 841.11 1,059.80 Err:509
Dry Standpipe 1.00 lot 920,395.10 920,395.10 1,159,697.83 Err:509
TOTAL OF PART D 1,773,977.06
PART E ELECTRICAL


Number of
Equipment
1 Backhoe 0.80 m3 1 31
2 32
5 Pumpcrete 1 35
7 Bar Cutter 1 37
8 Bar Bender 1 38
15 Water Pump 1,800 lpm, 7.5 hp 1 45
16 Water Truck 16,000 L, 360 hp 1 46
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
Number of
Capacity
Equipment
As Evaluated
TOTAL OF PART I
As Evaluated
As Evaluated
As Submitted Err:509 1.00 L.S. 124,212.14 5,409.60 - 129,621.74 8% 10,369.74 6,999.57 146,991.05
As Evaluated
As Evaluated
As Submitted 127,775.14 6,185.32 125,719.83 259,680.29 21,304.38 14,049.23 295,033.90
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
804(1)a As Submitted Err:509 223.43 m3 - 5,160.92 28,785.44 33,946.35 20% 6,789.27 2,036.78 42,772.40
Embankment from Structure Excavation
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
TOTAL OF PART A
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 4,859,394.68 56,792,301.54 34,727,639.23 96,379,335.46 19,275,867.09 5,782,760.12 121,437,962.67
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Evaluated
As Submitted 49,880.88 1,520.34 669.73 52,070.95 10,414.19 3,124.26 65,609.40
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
Sub - Total C.2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
1005(5) Window Grills
As Evaluated
1004(2)a Locksets
As Evaluated
1004(2)g Hinges
As Evaluated
As Evaluated
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Evaluated
As Evaluated
1053(3)a2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.5
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted Err:509 8,515.07 kg 624,069.48 165,132.75 - 789,202.23 20% 157,840.45 47,352.13 994,394.81
As Evaluated
1003(11) As Submitted Err:509 110.40 m Err:509 1,814.40 181.44 Err:509 20% Err:509 Err:509 Err:509
Fascia Board
As Evaluated
1047(6) As Submitted Err:509 277.47 kg 40,505,533.79 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
Metal Structure Accessories, Steel Plates
As Evaluated
1047(7)b As Submitted Err:509 248.16 kg Err:509 - 2,196,845.33 Err:509 20% Err:509 Err:509 Err:509
Metal Structure Accessories, Sag Rods
As Evaluated
1047(4) As Submitted Err:509 528.07 kg Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
Metal Structure Accessories, Cross Bracing
As Evaluated
1047(3)c As Submitted Err:509 44.00 pc Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
Metal Structure Accessories, Turn Buckle
As Evaluated
Sub-Total C.6
As Evaluated
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted Err:509 26.00 units 16,785.81 4,620.98 462.10 21,868.89 20% 4,373.78 1,312.13 27,554.80
As Evaluated
As Evaluated
As Submitted 1,601,331.38 156,950.61 15,695.06 1,773,977.06 354,795.42 106,438.63 2,235,211.11
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 671,425.99 39,526.87 3,952.69 714,905.550 142,981.110 42,894.340 900,781.000
TOTAL OF PART E
As Evaluated
TOTAL OF PART III
As Evaluated
GRAND TOTAL
As Evaluated
FORM ABC-2015-02-00

Contract Duration :
COST % VALUE
AS EVALUATED
AS SUBMITTED 259,680.29 20.00% 21,304.38 14,049.23 35,353.61 295,033.90

AS EVALUATED
(Project ID)
PART III
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 96,379,335.46 20.00% 19,275,867.09 5,782,760.12 25,058,627.21 121,437,962.67

AS EVALUATED

PART C FINISHING
AS EVALUATED
AS SUBMITTED 1,773,977.06 20.00% 354,795.42 106,438.63 461,234.05 2,235,211.11

AS EVALUATED
AS SUBMITTED 714,905.55 20.00% 142,981.11 42,894.34 185,875.45 900,781.00

PART E ELECTRICAL
AS EVALUATED

TOTAL OF PART III
AS EVALUATED

AS EVALUATED

TOTAL
AS EVALUATED

COST % VALUE COST
AS EVALUATED

TOTAL OF PART I
AS EVALUATED

AS SUBMITTED 1.00 ea 4,416.29 20% 883.26 264.98 1,148.24 5,564.53 5,564.53
AS EVALUATED
AS SUBMITTED 1.00 L.S. 129,621.74 8% 10,369.74 6,999.57 17,369.31 146,991.05 146,991.05

AS EVALUATED
AS SUBMITTED 1.00 l.s. 125,642.26 8% 10,051.38 6,784.68 16,836.06 142,478.32 142,478.32

AS EVALUATED
AS SUBMITTED 259,680.29 21,304.38 14,049.23 35,353.61 295,033.90

TOTAL OF PART II
AS EVALUATED
(Project ID)

PART III
PART A EARTHWORKS
AS SUBMITTED 365.45 m3 84,547.20 20% 16,909.44 5,072.83 21,982.27 106,529.47 291.50
AS EVALUATED
AS SUBMITTED 223.43 m3 33,946.35 20% 6,789.27 2,036.78 8,826.05 42,772.40 191.44

AS EVALUATED

AS EVALUATED
AS SUBMITTED 78.20 m3 87,376.31 20% 17,475.26 5,242.58 22,717.84 110,094.15 1,407.85

804(4) Gravel Fill
AS EVALUATED

TOTAL OF PART A
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 335.41 m3 1,774,740.56 20% 354,948.11 106,484.43 461,432.54 2,236,173.10 6,666.98
AS EVALUATED
AS SUBMITTED 59,947.73 kg 94,457,218.84 20% 18,891,443.77 5,667,433.13 24,558,876.90 119,016,095.74 1,985.33

AS EVALUATED
AS SUBMITTED 2,225.34 m2 147,376.06 20% 29,475.21 8,842.56 38,317.77 185,693.83 83.45

AS EVALUATED
AS SUBMITTED 96,379,335.46 19,275,867.09 5,782,760.12 25,058,627.21 121,437,962.67

TOTAL OF PART B
AS EVALUATED

AS SUBMITTED 259.98 L 52,070.95 20% 10,414.19 3,124.26 13,538.45 65,609.40 252.36
AS EVALUATED
1046(2)a1
Steel) AS EVALUATED
1046(2)a2
Steel) AS EVALUATED
AS SUBMITTED 1.00 l.s. 345,120.88 20% 69,024.18 20,707.25 89,731.43 434,852.31 434,852.31
AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED


COST % VALUE COST


COST % VALUE COST
1004(2)a Locksets
AS EVALUATED

1004(2)g Hinges
AS EVALUATED
AS SUBMITTED 1.00 l.s. 37,963.33 20% 7,592.67 2,277.80 9,870.47 47,833.80 47,833.80
AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
1053(3)a2

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED


COST % VALUE COST

1014(1)b1
thk AS EVALUATED
AS SUBMITTED 55.20 m 21,315.62 20% 4,263.12 1,278.94 5,542.06 26,857.68 486.55

AS EVALUATED
AS SUBMITTED 26.21 m 12,366.85 20% 2,473.37 742.01 3,215.38 15,582.23 594.59

AS EVALUATED

AS EVALUATED

AS EVALUATED
AS SUBMITTED 8,515.07 kg 789,202.23 20% 157,840.45 47,352.13 205,192.58 994,394.81 116.78

AS EVALUATED

1003(11) Fascia Board
AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

TOTAL OF PART C
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 55,964.22 20% 11,192.84 3,357.85 14,550.69 70,514.91 70,514.91
AS EVALUATED
AS SUBMITTED 1.00 l.s. 35,100.14 20% 7,020.03 2,106.01 9,126.04 44,226.18 44,226.18
AS EVALUATED
AS SUBMITTED 1.00 l.s. 215,026.28 20% 43,005.26 12,901.58 55,906.84 270,933.12 270,933.12
AS EVALUATED
AS SUBMITTED 1.00 l.s. 437,925.08 20% 87,585.02 26,275.51 113,860.53 551,785.61 551,785.61
AS EVALUATED
AS SUBMITTED 1.00 l.s. 87,697.35 20% 17,539.47 5,261.84 22,801.31 110,498.66 110,498.66
AS EVALUATED
AS SUBMITTED 26.00 units 21,868.89 20% 4,373.78 1,312.13 5,685.91 27,554.80 1,059.80
AS EVALUATED
AS SUBMITTED 1.00 lot 920,395.10 20% 184,079.02 55,223.71 239,302.73 1,159,697.83 1,159,697.83
Dry Standpipe
AS EVALUATED
AS SUBMITTED 1,773,977.06 354,795.42 32,847.33 387,642.75 689,793.89

TOTAL OF PART D
AS EVALUATED


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 108,452.64 20% 21,690.53 6,507.16 28,197.69 136,650.33 136,650.33
AS EVALUATED
AS SUBMITTED 1.00 l.s. 219,961.26 20% 43,992.25 13,197.68 57,189.93 277,151.19 277,151.19
AS EVALUATED
AS SUBMITTED 1.00 l.s. 249,995.51 20% 49,999.10 14,999.73 64,998.83 314,994.34 314,994.34
AS EVALUATED
AS SUBMITTED 1.00 l.s. 109,001.60 20% 21,800.32 6,540.10 28,340.42 137,342.02 137,342.02
AS EVALUATED
AS SUBMITTED 1.00 l.s. 27,494.54 20% 5,498.91 1,649.67 7,148.58 34,643.12 34,643.12
AS EVALUATED
AS SUBMITTED 714,905.55 142,981.11 42,894.34 185,875.45 900,781.00
TOTAL OF PART E
AS EVALUATED
TOTAL OF PART III
AS EVALUATED
AS EVALUATED
GRAND TOTAL
AS EVALUATED

DETAILED MATERIALS UNIT PRICE BACK-UP ANALYSIS FOR ITEM 300a
BACK-UP ANALYSIS FOR PORTLAND CEMENT, 40 Kg
Project :
Item No. :
Description : Portland Cement, 40 Kg
Quantity : 200.00 Bags as basis for derivation.
Distance to Jobsite 1 Exclusive of 15 KM radius from source
32
Terrain Condition Road Condition
32 I. Hauling Parameters Flat Paved
33 Unpaved
34 Rolling Paved
35 Unpaved
36 Mountainous Paved
37 Unpaved
38 II. Calculation of Cycle Time, T in mins.
39 A. Loaded Travel Time, Mins.
40 Dfp/Slfp+Dfup/Slfup+Drp/Slrp+Drup/Slrup+Dmp/Slmp+Dmup/Slmup =
B. Return Empty Travel Time, Mins
Dfp/Sefp+Dfup/Sefup+Drp/Serp+Drup/Serup+Dmp/Semp+Dmup/Semup =
C. Manual Loading/Unloading Time, Mins (2 x item III)
D. Allowance for Delay 10% of Travelled Time
Note: Adjustment of materials cost covers only the hauling cost.
Total Cycle Time, in Minutes
III. Manual Loading/Unloading Time Assumed truck to Bodega average distance(m)=
a. Walking With Load 2 Kms/hr
Without Load 3.5 Kms/hr
b. Fixed time: Loading/Unloading/stockpiling
1 Bodegero Total cycle Time, Mins
3 Laborers Load No. of cycles=No. of bags/No. Laborers load
18 1 Laborers Assist Add: 20% Slack time in minutes
19 Total Loading and Unloading time, in Minutes
23 Description No. of Person
a. Labor
32 a. Semi-Skilled Laborer 1
33 b. Unskilled Laborer 4
27
Sub-Total for Labor
Description No. of Unit
b. Rentals of Equipment
12 Cargo Truck (10 T, 270 Hp) 1
5
6
7
Sub-Total for Equipment
c. Total Direct Cost of Added
d. Unit Price Added
e. Cost of Portland Cement, 40 Kg. at Source
f. Total Cost
g. Total Unit Cost
BACK-UP ANALYSIS FOR AGGREGATES
Project : 0
Item No. :
Description : Additional Cost of Aggregates Materials
Quantity : 8.00 Cum Hauling Mode
Added Hauling 2 Exclusive of 15 Kms from Base piont (Kidapawan City)
32
Terrain Condition Road Condition
32 I. Hauling Parameters Flat Paved
33 Unpaved
34 Rolling Paved
35 Unpaved
36 Mountainous Paved
37 Unpaved
38 II. Calculation of Cycle Time, T in mins.
39 A. Loaded Travel Time, Mins.
40 Dfp/Slfp+Dfup/Slfup+Drp/Slrp+Drup/Slrup+Dmp/Slmp+Dmup/Slmup =
B. Return Empty Travel Time, Mins
Dfp/Sefp+Dfup/Sefup+Drp/Serp+Drup/Serup+Dmp/Semp+Dmup/Semup =
C. Fixed Time, Mins
Note: Adjustment of cost of aggregates covers only the hauling cost.

Total Cycle Time, in Minutes
III. Equipment Utilization Time
a. Hauling Time
1 Dump Truck (10 cu.m.)
Hauling Time (Qty @ 8.00 cum effective capacity)/DT Output, in Hrs.
18
19
18
19
23
32
33
27
Description No. of Unit

b. Rentals of Equipment
12
5 Dump Truck (10 cu.m.) 1
6
7
Sub-Total for Equipment
c. Total Direct Cost of Materials
d.
e.
f. Total Cost
g. Total Unit Cost
h. Sand Unit cost at source
i. Gravel Unit cost at source
SIS FOR ITEM 300a
ENT, 40 Kg
Handling Mode 0
Unit cost at source 280
Average Ave. DT Speed, KPH
Dist, KM Loaded Empty
1 45 55.00
0 35 45.00
0 30 40.00
0 25 35.00
0 20 30.00
0 15 25.00
1.00
1.00
0.00
0.00
2.00
umed truck to Bodega average distance(m)= 20.00
0.6 min/cycle
0.34 min/cycle
al cycle Time, Mins

of cycles=No. of bags/No. Laborers load
: 20% Slack time in minutes
al Loading and Unloading time, in Minutes
No. of Hours Hourly Rate Amount
0.03 49.37 1.48

0.03 49.37 5.92
7.41
No. of Hours Unit Rate/Hr. Amount
0.03 1102 33.06
33.06
(A+B) 40.47
0.00
280.00
(D+E) 280.00
H/Qty 280.00
TES
Average Ave. DT Speed, KPH

Dist, KM Loaded Empty
2 45 55.00
0 35 45.00
0 30 40.00
0 25 35.00
0 20 30.00
0 15 25.00
2.67
2.18
Loading Time = 0.00
Unloading Time = 0.00
4.85
99 cum/Hr
0.10
No. of Hours Unit Rate/Hr. Amount
0.10 1352 135.20
135.20
(A+B) 135.20
(C+D+E) 135.20
H/Qty 16.90
Unit cost at source 800 817.00
Unit cost at source 800 816.90
Republic of the Philippines
Department of Public Works and Highways
Manila
VALIDATED
CONSTRUCTION MATERIALS PRICE DATA
1st Quarter CY 2018
Region :XII
Material Code Material Description Unit
M104.00-000 EMBANKMENT NONE

M104.01-0001 COMMON BORROW CUM
M104.02-0002 SELECTED BORROW CUM
M104.03-0003 MIXED SAND & GRAVEL CUM
M104.04-0004 ROCK CUM
M200.00-0000 AGGREGATE SUBBASE COURSE NONE
M201.01-0001 AGGREGATE SUBBASE COURESE MATERIAL CUM
M201.00-0000 AGGREGATE BASE COURSE NONE
M201.01-0001 CRUSH GRADING A CUM
M201.02-0002 UNCRUSHED GRADING A CUM
M201.03-0003 CRUSH GRADING B CUM
M201.04-0004 UNCRUSHED GRADING B CUM
M201.05-0005 BLEND WEATHERED LIMESTON AND CRUSH STONE CUM
M201.06-0006 FILLER MATERIAL CUM
M202.00-0000 CRUSHED AGGREGATE COURSED NONE

M202.01-0001 CRUSHED GRADING A CUM
M202.01-0002 CRUSHED GRADING B CUM
M203.00-0000 LIME STABILIZED ROAD MIX BASE COURSE NONE
M203.01-0001 LIME STA BILIZED MIX SOIL AGGREGATE BASE COURSE GRADING A CUM
M203.02-0002 LIME STA BILIZED MIX SOIL AGGREGATE BASE COURSE GRADING B CUM
M203.03-0003 LIME STA BILIZED MIX SOIL AGGREGATE BASE COURSE GRADING A CUM
M203.04-0004 LIME STA BILIZED MIX SOIL AGGREGATE BASE COURSE GRADING B CUM
M300.00-0000 AGGREGATE SUREFACE COURSE NONE
M300.01-0001 CRUSHED GRADING A CUM
M300.02-0002 CRUSHED GRADING B CUM
M300.03-0003 CRUSHED GRADING C CUM
M300.04-0004 CRUSHED GRADING D CUM
M300.05-0005 UNCRUSHED GRADING A CUM
M300.06-0006 UNCRUSHED GRADING B CUM
M300.07-0007 UNCRUSHED GRADING C CUM
M300.08-0008 UNCRUSHED GRADING D CUM
M304.00-0000 BITUMINOUS SUREFACE TREATMENT NONE
M304.01-0001 CRUSHED STONE, GRADING A CUM
M304.02-0002 CRUSHED STONE, GRADING B CUM
M304.03-0003 CRUSHED STONE, GRADING C CUM
M304.04-0004 CRUSHED SLAG,GRADING A CUM
M304.05-0005 CRUSHED SLAG, GRADING B CUM
M304.06-0006 CRUSHED SLAG, GRADING C CUM
M304.07-0007 CRUSGED GRAVEL, GRADING A CUM
M304.08-0008 CRUSGED GRAVEL, GRADING B CUM
M304.09-0009 CRUSGED GRAVEL, GRADING C CUM
M311.00-0000 PORTLAND CEMENT CONCRETE PAVEMENT NONE
M311.01-0001 READY MIX CONCRETE 3000PSI @28 DAYS CUM
M311.02-0002 READY MIX CONCRETE 3000PSI @ 14 DAYS CUM
M311.13-0013 CURING COMPOUND LTR
M311.14-0014 POLYETHYLENE SHEET (PLASTIC COVER) LNM
M311.15-0015 STEEL FORMS 15 CM WIDTH LNM

M400.00-0000 PILING NONE
M400.01-0001 PRECAST CONCRETE PILES 350MM X 350MM LNM
M400.04-0004 PRESTRESSED CONCRETE PILES 350MM X 350MM LNM
M400.07-0007 STEEL SHEET PILES FY36 KG

M400.08-0008 STEEL SHEET PILES FY50 KG
M400.09-0009 PRECAST CONCRETE SHEET PILES 200MM X 400MM LNM

M400.15-0015 STEEL SHEET PILES 400MM LNM
M400.16-0016 STEEL SHEET PILES 500MM LNM
M400.17-0017 STEEL PIPE/TUBULAR PILES FY36 KG
M400.18-0018 STEEL PIPE/TUBULAR PILES FY36 KG
M400.19-0019 PILE SHOES KG
M400.20-0020 STEEL SPLICE CAN KG
M400.21-0021 STEEL CASING 10mm thick @ 600mm Dia. LNM
M400.38-0038 STEEL CASING KG
M400.39-0039 ACETYLENE KG
M400.40-0040 BENTONITE BAG
M400.41-0041 CONCRETE EPOXY (A & B) GAL/SET
M400.42-0042 OXYGEN KG
M400.43-0043 SILICA SAND KG
M400.44-0044 SUPER MUD KG
M400.45-0045 TENDON HIGH TENSIL WIRE STRAND 12MM KG
M400.46-0046 WELDING ROD KG
M402.00-0000 TIMBER STRUCTURES NONE
M402.01-0001 BOLTS WITH NUTS AND WASHERS KG
M402.02-0002 YAKAL BDFT
M402.03-0003 GUDO BDFT
M402.04-0004 TANGUILE BDFT
M402.05-0005 APITONG BDFT
M402.06-0006 RED OR WHITE LAUAN BDFT
M403.00-0000 METAL STRUCTURES NONE
M403.01-0001 MILLED STEEL PLATES CHECKERED FY36 KG
M403.01-0002 MILLED STEEL PLATES PLAIN FY36 KG
M403.01-0003 STEEL SHEETS STAINLESS KG
M403.01-0004 BRIDGE ROLLERS AND ROCKERS PC
M403.01-0005 PINS AND PIN HOLES FY60 KG
M403.01-0006 SLIDING BEARINGS PC
M403.01-0007 STRUCTURAL STEEL ANGULAR BAR (A36) KG
M403.01-0008 STRUCTURAL STEEL CHANNEL BAR (A36) KG
M403.01-0009 STRUCTURAL STEEL SQUARE BAR (A36) KG
M403.01-0010 STRUCTURAL STEEL BEAM (A36) KG
M403.11-0011 STRUCTURAL STEEL WIDE FLANGE (A36) KG
M403.12-0012 RIVETS HIGH TENSION KG
M403.013-0013 WASHERS HIGH TENSION KG
M403.14-0014 CORK EXANSION JOINT FILLER (.019m x 1.2m x 2.44) KG

M403.15-0015 BOLTS HIGH TENSION KG
M404.00-0000 REINFORCING STEEL NONE
M404.01-0001 REINFORCING STEEL BARS PLAIN GRADE 40 KG
M404.02-0002 REINFORCING STEEL BARS PLAIN GRADE 60 KG
M404.03-0003 REINFORCING STEEL BARS DEFORMED GRADE 40 KG
M404.04-0004 REINFORCING STEEL BARS DEFORMED GRADE 60 KG
M404.05-0005 GI TIE WIRE # 12 KG
M404.06-0006 GI TIE WIRE # 16 KG
M404.07-0007 RUST CONVERTER/REMOVER GAL/SET
M405.00-0000 STRUCTURAL CONCRETE NONE
M405.01-0001 CONCRETE NAIL ASSORTED KG
M405.02-0002 COMMON NAIL ASSORTED KG
M405.03-0003 GI SHEET PLAIN GAUGE 16 X 8'(1.1613 mm thick) PC
M405.04-0004 GI SHEET PLAIN GAUGE 20 X 8'(1.006 mm thick) PC
M405.05-0005 GI SHEET PLAIN GAUGE 26 X 8'( 0.551 mm thick) PC
M405.06-0006 GRAVEL G1 CUM
M405.07-0007 GRAVEL G1- 1/2 CUM
M405.08-0008 GRAVEL G2 CUM
M405.09-0009 GRAVEL G2- 1/2 CUM
M405.10-0010 GRAVEL 3/4 CUM
M405.11-0011 FINE AGGREGATE CUM
M405.12-0012 NATURAL GRAVEL CUM
M405.13-0013 LUMBER COCO BDFT
M405.14-0014 LUMBER GOOD BDFT
M405.15-0015 FORMED OIL LTR
M405.16-0016 PLYBOARD (0.19m X 1.2m X 244mm PC
M405.17-0017 PLYBOARD (0.25m X 1.2m X 244mm PC

M405.18-0018 PLYWOOD MARINE (0.00625m x 1.2m x 2.44m) PC
M405.21-0021 PLYWOOD ORDINARY (0.00625m x 1.4m x 2.44m) PC
M405.22-0022 PLYBOARD ORDINARY (0.0125m x 1.2m x 2.44m) PC
M405.23-0023 PLYBOARD ORDINARY (0.019m x 1.4m x 2.44m) PC
M405.24-0024 STEEL DECK SQM
M406.00-0000 PRESTRESSED CONCRETE STRUCTURES NONE

M406.01-0001 PRESTRESSED CONCRETE STRUCTURES AASHTO GRIDER TYPE I (9-10M) LNM
M406.02-0002 PRESTRESSED CONCRETE STRUCTURES AASHTO GRIDER TYPE II (11-15MLNM
M406.03-0003 PRESTRESSED CONCRETE STRUCTURES AASHTO GRIDER TYPE III (15-21MLNM
M406.04-0004 PRESTRESSED CONCRETE STRUCTURES AASHTO GRIDER TYPE IV (21-27MLNM
M406.05-0005 PRESTRESSED CONCRETE STRUCTURES AASHTO GRIDER TYPE IVA (27-30LNM
M406.06-0006 PRESTRESSED CONCRETE STRUCTURES AASHTO GRIDER TYPE IVB(30-33 LNM
M406.07-0007 PRESTRESSED CONCRETE STRUCTURES AASHTO GRIDER TYPE V (33M) LNM
M406.08-0008 PRESTRESSED CONCRETE STRUCTURES AASHTO GRIDER TYPE VI (33-35MLNM
M406.09-0009 PRESTRESSED CONCRETE ANCHORAGE ASSEMBLY SET
M406.10-0010 PRESTRESSED CONCRETE WIRE STRAND KG
M406.11-0011 DUCT TUBE GALVANIZED METAL 50MM LNM
M406.12-0012 RUBBER HORSE 12.7MM LNM
M406.13-0013 PACKAGING TAPE 50MM (INDUSTRIAL TAPE) PC
M407.00-0000 CONCRETE STRUCTURES NONE
M407.01-0001 PREMOLDED EXPANSION JOINT FILLER 12MM SQM
M412.00-0000 ELASTOMERIC BEARING PAD NONE
M412.01-0001 ELASTOMERIC PLAIN BEARING PAD PC
M412.02-0002 ELASTOMERIC BEARING PAD 1-PC 1 METAL PC
M412.03-0003 ELASTOMERIC BEARING PAD 1-PC 2 METAL PC
M413.00-0000 JOINT FILLERS FOR PAVING & STRUCTURAL CONSTRUCTION NONE
M413.01-0001 PREFORMED SPONGE RUBBER PC
M413.02-0002 PREFORMED CORK RUBBER PC
M500.00-0000 PIPE CULVERTS AND STORM DRAINS NONE
M500.01-0001 REINFORCED CONCRETE PIPE CLASS II DIA 12'' (300MM) PC
M501.00-0000 UNDERDRAINS NONE
M501.01-0001 CONCRETE PIPE PERFORATED DIA 6" (150MM) PC
M502.00-0000 MANHOLES, INLETS AND CATCH BASINS NONE
M502.01-0001 CHB LOAD BEARING (101mm x 203 x 406mm) PC
M502.01-0002 CHB LOAD BEARING (150mm x 203 x 406mm) PC
M502.01-0003 CHB ORDINARY(101mm x 203mm x 406mm) PC
M502.01-0004 CHB ORDINARY(150mm x 203mm x 406mm) PC
M502.01-0005 METAL GRATING KG
M505.00-0000 RIPRAP & GROUTED RIPRAP NONE
M505.01-0001 RIPRAP, CLASS A CUM
M505.02-0002 RIPRAP, CLASS B CUM
M505.03-0003 RIPRAP, CLASS C CUM
M505.04-0004 RIPRAP, CLASS D CUM
M505.05-0005 GROUTED RIPRAP, CLASS A CUM
M505.06-0006 GROUTED RIPRAP, CLASS B CUM
M505.07-0007 GROUTED RIPRAP, CLASS C CUM
M505.08-0008 GROUTED RIPRAP, CLASS D CUM
M506.00-0000 STONE MASONRY NONE
M506.01-0001 STONE MASONSRY CUM
M508.00-0000 HAND-LAID ROCK EMBANKMENT NONE
M508.00-0001 HAND-LAID ROCK EMBANKMENT (0.015 CMB./PC) CUM
M511.00-0000 GABIONS AND MATTRESSES NONE
M511.01-0001 GABIONS METALIC COATED, 0.5 X 1M X3M PC
M511.02-0002 GABIONS METALIC COATED, 0.5 X 1M X 4M PC
M511.03-0003 GABIONS METALIC COATED, 1M X 1M X 2M PC
M511.04-0004 GABIONS METALIC COATED, 1M X 1M X 3M PC
M511.05-0005 GABIONS METALIC COATED,1M X 1MX 4M PC
M511.06-0006 GABIONS PVC COATED 0.5 X 1M X 3M PC
M511.07-0007 GABIONS PVC COATED 0.5 X 1M X 4M PC
M511.08-0008 GABIONS PVC COATED 1M X 1M X2M PC
M511.0190009 GABIONS PVC COATED 1M X 1M X 3M PC
M511.10-0010 GABIONS PVC COATED 1M X 1M X 4M PC
M511.11-0011 MATTRESS METALLIC COATED 0.3 X 2M X 6M PC
M511.12-0012 MATTRESS PVC COATED 0.3M X 2M X 6M PC
M511.13-0013 FILTER CLOTH SQM
M600.00-0000 CURB AND/OR GUTTER NONE
M600.01-0001 PRECAST CONCRETE CURB (3000PSI) LNM
M600.01-0002 PRECAST CONCRETE GATTER (3000PSI) LNM
M600.01-0003 PRECAST CONCRETE CURB & GUTTER (3000PSI) LNM
M602.00-0000 MONUMENT, MARKETS AND GUIDE POST NONE
M602.01-0001 CONCRETE MAINTENANCE MARKER POST PC
M602.02-0002 CONCRETE GUIDE POST PC
M602.03-0003 RIGHT OF WAY MONUMENT POST PC
M602.04-0004 GI PIPE SCHEDULE 40 DIA (19MM) PC
M602.05-0005 GI PIPE SCHEDULE 40 DIA (25.4MM) PC
M602.07-0007 GI PIPE SCHEDULE 40 DIA (50.8MM) PC
M602.12-0012 CONCRETE KILOMETER POST PC
M602.13-0013 DRAINAGE MARKER PC
M602.14-0014 CONCRETE GUIDE POST PC
M602.15-0015 ROAD RIGHT OF WAY POST PC
M603.00-0000 GUARDRAIL NONE
M603.01-0001 GUARDRIAL POST PRECAST CONCRETE PC
M603.02-0002 GUARDRIAL POST GI PIPE (102MM Dia.X16.4MM) PC
M603.03-0003 GUARDRIAL TIMBER GOOD LUMBER (152MM X 152MM) LNM
M603.04-0004 GUARDRIAL TIMBER YAKAL OR EQUIV. (152MM X 152MM) LNM
M603.05-0005 WIRE OR ROPE DIA (0.125MM) LNM
M603.06-0006 WIRE OR ROPE DIA (19MM) LNM
M603.07-0007 WIRE OR ROPE DIA (25.4MM) LNM
M603.08-0008 GUARDRAIL METAL BEAM (254MM) WIDTH LNM
M603.10-0010 METAL BEAM AND PIECE PC
M603.12-0012 METAL FLEX BEAM GUARDRAIL CLASS A 2.67MM THICK/ TYPE 1-ZINK COLNM
M603.13-0013 METAL FLEX BEAM GUARDRAIL CLASS A 2.67MM THICK/ TYPE 1-ZINK COLNM
M603.14-0014 METAL FLEX BEAM GUARDRAIL CLASS B 2.67MM THICK/ TYPE 1-ZINK COA
LNM
M603.15-0015 METAL FLEX BEAM GUARDRAIL CLASS B 2.67MM THICK/ TYPE 1-ZINK COA
LNM
M603.16-0016 GUARDRAIL BOLT NUT AND WASHER (16MM dia. X 25.4MM) PC
M603.17-0017 GUARDRAIL BOLT NUT AND WASHER (16MM dia. X 152MM) PC
M603.18-0018 GUARDRAIL BOLT NUT AND WASHER (16MM dia. X 229MM) PC
M604.00-0000 FENCING NONE
M604.01-0001 BARBED WIRE GALVANAZED 2 STRANDS GA 12.5 LNM
M604.02-0002 BARBED WIRE GALVANAZED 2 STRANDS GA 12.5 LNM
M604.03-0003 CYCLONE WIRE GALVANIZED 3' GAUGE 10 LNM
M604.07-0007 CHAIN LINK FENCE FABRIC LNM
M605.00-0000 ROAD SIGN NONE
M605.01-0001 DANGER/WARNING SIGN 3MM THICK ALUMINUM SHEET 60CM TRAINGPC
M605.02-0002 DANGER/WARNING SIGN 3MM THICK ALUMINUM SHEET 90CM TRAINGPC
M605.03-0003 REGULATORY SIGN, 3MM THICK ALUMINUM SHEET 60 TRIAGLE PC
M605.04-0004 REGULATORY SIGN, 3MM THICK ALUMINUM SHEET 90 TRIAGLE PC
M605.05-0005 REGULATORY SIGN, 3MM THICK ALUMINUM SHEET 60 OCTAGON PC
M605.06-0006 REGULATORY SIGN, 3MM THICK ALUMINUM SHEET 90 OCTAGON PC
M605.07-0007 PROHIBITORY/RESTRICTIVE SIGN, 3MM THICK ALUMINUM SHEET 60 TRI PC
M605.08-0008 PROHIBITORY/RESTRICTIVE SIGN, 3MM THICK ALUMINUM SHEET 90 TRI PC
M605.09-0009 PROHIBITORY/RESTRICTIVE SIGN, 3MM THICK ALUMINUM SHEET 60 OC PC
M605.10-0010 PROHIBITORY/RESTRICTIVE SIGN, 3MM THICK ALUMINUM SHEET 90 OC PC
M605.11-0011 INFORMATIVE SING, 3MM THICK ALUMINUM SHEET (304MM X 610MM)PC
M605.12-0012 INFORMATIVE SING, 3MM THICK ALUMINUM SHEET (304MM X 1219MMPC
M605.13-0013 INFORMATIVE SING, 3MM THICK ALUMINUM SHEET (457MM X 610MM)PC
M605.18-0018 INFORMATIVE SING, 3MM THICK ALUMINUM SHEET (1219MM X 1828MPC
M605.19-0019 CHEVRON DIRECTION SIGN 3MM THICK ALUMINUM SHEET (457 X MM PC
M605.20-0020 CHEVRON DIRECTION SIGN 3MM THICK ALUMINUM SHEET (610MM X PC
M605.21-0021 CHEVRON DIRECTION SIGN 3MM THICK ALUMINUM SHEET (1219MM X PC
M606.00-0000 PAVEMENT MARKINGS NONE
M606.01-0001 GLASS BEADS (PRE-MIX) BAG
M606.02-0002 PRIMER WHITE LTR
M606.03-0003 RIMER YELLOW LTR
M606.04-0004 LPG CYLINDER KG
M606.05-0005 PAINT ROLLERS (152mm) PC
M606.06-0006 PAINT THERMOPLASTIC WHITE BAG
M606.07-0007 PAINT THERMOPLASTIC YELLOW BAG
M606.08-0008 REFLECTORIZED TRAFFIC PAINT WHITE LTR
M606.09-0009 REFLECTORIZED TRAFFIC PAINT YELLOW LTR
M607.00-0000 REFLECTIVE PAVEMENT STUDS NONE
M607.01-0001 REFLECTIVE STUD CATCH'EYE FLASH SUEFACE 180mm x 140mm PC
M607.02-0002 REFLECTIVE STUD CATCH'EYE RAISED SUEFACE 100mm x 100mm PC
M607.03-0003 RAISED REFLECTIVE PAVEMENT STUD (RPS1 A2R TRAPEZOIDAL TYPE PC
M607.04-0004 RAISED REFLECTIVE PAVEMENT STUD (RPS2 A1R TRAPEZOIDAL TYPE PC
M607.05-0005 RAISED REFLECTIVE PAVEMENT STUD (RPS3 AIR RECTANGULAR TYPE) PC
M607.06-0006 RAISED REFLECTIVE PAVEMENT STUD (RPS4 A2R RECTANGULAR TYPE) PC
M607.08-0008 RAISED REFLECTIVE PAVEMENT STUD (RPS20 A2R RECTANGULAR TYPE) PC
M607.10-0010 RAISED REFLECTIVE PAVEMENT STUD (RPS21 ABS SQUARE TYPE) PC
M607.11-0011 RAISED REFLECTIVE PAVEMENT STUD (RPS22 A2R SQUARE TYPE) PC
M607.12-0012 RAISED REFLECTIVE PAVEMENT STUD (RPS22 AIR SQUARE TYPE) PC
M607.13-0013 RAISED REFLECTIVE PAVEMENT STUD (RPS23 OPTICAL CONDENSING) PC
M607.16-0016 RAISED REFLECTIVE PAVEMENT STUD (RPS27 RSE HARDMAN CATCH'EYE PC
M608.00-0000 TOPSOIL NONE
M608.01-0001 TOPSOIL (GARDEN SOIL) SQM
M610.00-0000 SODDING NONE
M610.01.0001 SODDING PC
M611.00-000 TREE PLANTING PC
M611.00-001 TREE EUCALYPTUS (0.91m) PC
M611.02-002 TREE MAHOGANY (0.91m) PC
M611.03-003 TREE NARRA (0.91m) PC
M611.04-004 TREE PINE (0.91m) BAG
M611.05-005 FERTILIZER ORGANIC BAG
M611.06-006 FERTILIZER NON-ORGANIC LTR
M611.07-007 FUNGICIDE LTR
M611.08-008 HERBICIDE LTR
M611.09-009 INSECTICIDE LTR
M611.10-010 BAMBOO (STAKES) (1.52m) PC
M622.00-0000 BIO-ENGINEERING SOLUTION NONE
M622.01-0001 COCO-NET CGN 400 SQM
M622.02-0002 COCO-NET CGN 700 SQM
M622.03-0003 COCO-LONG/FASCINE, CGR 200 LNM
M622.04-0004 COCO-LONG/FASCINE, CGR 300 LNM
M622.05-0005 VEGETATION (HYDROSEEDING) SQM
M622.06-0006 VEGETATION (VERIGER GRASS SYSTEM) SQM
M622.07-0007 GRASS CARABAO SQM
M700.00-0000 HYDRAULIC CEMENT NONE
M700.01-0001 HYDRAULIC CEMENT BAG
M700.02-0002 PORTLAND CEMENT BAG
M700.03-0003 POZZOLAND CEMENT BAG
M702.00-0000 BITUMINUOS MATERIALS NONE
M702.01-0001 ASPHALT CEMENT PENETRATION GRADE 40-50 MTON
M702.05-0005 ASPHALT CUT-BACK (RC70) MTON
M702.09-0009 ASPHALT CUT-BACK (MC30) MTON
M702.14-0014 ASPHALT EMULSIFIED ANIOTIC MTON
M702.15-0015 ASPHALT EMULSIFIED CATIONIC CRS-1 MTON
M702.16-0016 ASPHALT EMULSIFIED CATIONIC CRS-2 MTON
M702.17-0017 ASPHALT EMULSIFIED CATIONIC SS1 MTON
M702.18-0018 ASPHALT PLANT MIX COLD MTON
M702.19-0019 ASPHALT PLANT MIX HOT MTON
M705.00-0000 JOINT MATERIALS NONE
M705.01-0001 RUBBER GASKET DIA (19MM) PC
M705.02-0002 RUBBER GASKET DIA (259.4MM) PC
M708.00-0000 CONCRETE CURING MATERIALS AND ADMIXTURE NONE
M708.01-0001 CONCRETE ADMIXTURE ACCELARATING LTR
M708.02-0002 CONCRETE ADMIXTURE ACCELARATING BAG
M708.03-0003 CONCRETE ADMIXTURE RETARDING LTR
M708.04-0004 CONCRETE ADMIXTURE RETARDING BAG
M708.05-0005 CONCRETE ADMIXTURE WATER-REDUCING LTR
M708.06-0006 CONCRETE ADMIXTURE WATER-REDUCING BAG
M708.07-0007 CONCRETE ADMIXTURE WATER-REDUCING AND ACCELERATING LTR
M708.08-0008 CONCRETE ADMIXTURE WATER-REDUCING AND ACCELERATING BAG
M708.09-0009 CONCRETE ADMIXTURE WATER-REDUCING HIGH RANGE LTR
M708.10-0010 CONCRETE ADMIXTURE WATER-REDUCING HIGH RANGE BAG
M708.10-0011 CONCRETE ADMIXTURE WATER-REDUCING AND RETARDING LTR
M708.12-0012 CONCRETE ADMIXTURE WATER-REDUCING AND RETARDING BAG
M708.13-0013 CONCRETE ADMIXTURE WATER-REDUCING, HIGH RANGE AND RETARDINLTR
M708.14-0014 CONCRETE ADMIXTURE WATER-REDUCING, HIGH RANGE AND RETARDINBAG
M708.15-0015 WATER PROOFING CEMENT (SAHARA & EQUIVALENT) BAG
M709.00-0000 PAINTS NONE
M709.01-0001 PAINT TINTING COLOR LTR
M709.02-0002 PAINT ALUMINUM GAL
M709.03-0003 PAINT ENAMEL GAL
M709.04-0004 PAINT LATEX GLOSS GAL
M709.05-0005 PAINY LATEX SEMI GLOSS GAL
M709.06-0006 PAINY RED LEAD GAL
M709.07-0007 THINNER PAINT GAL
M709.08-0008 THINNER LACQUER GAL
M709.09-0009 PAINT METAL EPOXY GAL
M709.10-0010 PAINT PRIMER SOLVENT GAL
M709.11-0011 BRUSH PAINT (101mm) PC
M709.12-0012 BRUSH ROLLER (150mm) PC
M709.13-0013 BRUSH STEEL (101mm) PC
M709.14-0014 OLI PAINT LTR
M709.15-0015 SPAR VARNISH LTR
M709.16-0016 LACQUER PUTY KG
M713.00-0000 TREATED AND UNTREATED TIMBER
M713.01-0001 TIMBER PILES TREATED COCO LOGS BDFT
M713.02-0002 TIMBER PILES UNTREATED COCO LOGS BDFT
M713.03-0003 TIMBER PILES TREATED GUDO BDFT
M713.04-0004 TIMBER PILES UNTREATED GUDO BDFT
M713.05-0005 TIMBER PILES TREATED TANGUILI BDFT
M713.06-0006 TIMBER PILES UNTREATES TANGUILI BDFT
M713.07-0007 TIMBER PILES TREATED YAKAL BDFT
M713.08-0008 TIMBER PILES UNTREATES YAKAL BDFT
M714.00-0000 WATER NONE
M714.01-0001 WATER LTR
M900.00-0000 CHEMICALS AND TERMITE CONTROL PESTICIDE NONE
M900.01-0001 CONCRETE NEUTRALIZER LTR
M900.02-0002 FUEL GASOLINE PREMIUM LTR
M900.03-0003 FUEL GASOLINE REGULAR LTR
M900.04-0004 FUEL GASOLINE UNLEADED LTR
M900.05-0005 FUEL DIESEL LTR
M900.06-0006 FUEL KEROSENE LTR
M900.07-0007 FUEL, LIQUEFIED PETROLIUM GAS KG
M900.08-0008 LUBRICANTS LTR
M900.09-0009 DIESEL GEAR OIL LTR
M900.10-0010 GRAEASING LTR
M900.11-0011 BREAK FLUID LTR
M900.12-0012 MOTOR OIL SPECIAL LTR
M900.13-0013 MOTOR OIL REGULAR LTR
M900.14-0014 PESTICIDE (SOIL POISONING) LTR
M900.15-0015 SOLIGNUM (TERMITE CONTROL) -CLEAR LTR
M1002.00-0000 PLUMBING AND FIXTURES NONE
M1002.01-0001 WATER CLOSET INCLUDING FITTINGS AND ACC. (ELONGATED) AMERICANSET
M1002.02-0002 WATER CLOSET INCLUDING FITTINGS AND ACC. (ROUND) AMERICAN ST SET
M1002.03-0003 LAVATORY INCLUDING FITTING AND ACC. AMERICAN STD OR EQUIVALENSET
M1002.04-0004 URINAL INCLUDING FITTING AND ACC. AMERICAN STD OR EQUIVALENT SET
M1002.05-0005 BRONZE FAUCETS (12.7mm D) PC
M1002.06-0006 G.I PIPES (12.7mm D) PC
M1002.07-0007 G.I PIPES (19mm D) PC
M1002.08-0008 G.I PIPES (25.4mm D) PC
M1002.09-0009 G.I PIPES (38mm D) PC
M1002.10-0010 G.I PIPES (50mm D) PC
M1002.11-0011 G.I PIPES (63mm D) PC
M1002.12-0012 G.I PIPES (76mm D) PC
M1002.13-0013 G.I PIPES (89mm D) PC
M1002.14-0014 G.I PIPES (101mm D) PC
M1002.15-0015 G.I COUPLING ELBOW (12.7mm D) PC
M1002.16-0016 G.I COUPLING ELBOW (19mm D) PC
M1002.17-0017 G.I COUPLING ELBOW (25.4mm D) PC
M1002.24-0024 G.I TEE, BANDED (12.7 mm D) PC
M1002.25-0025 G.I TEE, BANDED (19 mm D) PC
M1002.26-0026 G.I TEE, BANDED (25.4 mm D) PC
M1002.29-0029 G.I TEE, BANDED (63mm D) PC
M1002.31-0031 G.I TEE, BANDED (101mm D) PC
M1002.32-0032 G.I CAPS, BANDED (12.7mm D) PC
M1002.33-0033 G.I CAPS, BANDED (19mm D) PC
M1002.34-0034 G.I CAPS, BANDED (25.4mm D) PC
M1002.40-0040 G.I PLUGS (12.7 mm D) PC
M1002.41-0041 G.I PLUGS (19mm D) PC
M1002.42-0042 G.I PLUGS (25.4mm D) PC
M1002.43-0043 G.I PLUGS (38mm D) PC
M1002.44-0044 G.I PLUGS (50 mm D) PC
M1002.45-0045 G.I PLUGS (63 mm D) PC
M1002.46-0046 G.I PLUGS (76 mm D) PC
M1002.47-0047 G.I PLUGS (101 mm D) PC
M1002.48-0048 G.I UNIONS, FLAT SEAT (12.7 mm D) PC
M1002.49-0049 G.I UNIONS, FLAT SEAT (19 mm D) PC
M1002.50-0050 G.I UNIONS, FLAT SEAT (25.4 mm D) PC
M1002.56-0056 G.I REDUCER (12mm D) PC
M1002.58-0058 G.I REDUCER (25.4mm D) PC
M1002.64-0064 PVC PIPES (12.7mm D) PC
M1002.65-0065 PVC PIPES (19mm D) PC
M1002.66-0066 PVC PIPES (25.4mm D) PC
M1002.72-0072 PVC PIPES (101mm D) PC
M1002.73-0073 PVC COUPLING (12.7mm D) PC
M1002.74-0074 PVC COUPLING (19mm D) PC
M1002.75-0075 PVC COUPLING (25.4mm D) PC
M1002.82-0082 PVC TEE (12.7) PC
M1002.83-0083 PVC TEE (19mm D) PC
M1002.84-0084 PVC TEE (25.4mm D) PC
M1002.85-0085 PVC TEE (38mm D) PC
M1002.86-0086 PVC TEE (50mm D) PC
M1002.87-0087 PVC REDUCER (19mm X 12.7mm) PC
M1002.88-0088 PVC REDUCER (25.4mm X 19mm) PC
M1002.89-0089 PVC REDUCER (25.4mm X 12.7mm) PC
M1002.91-0091 PVC REDUCER (38mm X 19mm) PC
M1002.93-0093 PVC 45deg (3mm BEND x 50mm) PC
M1002.96-0096 PVC 87.5deg (6mm BEND x 50mm) PC
M1002.99-0099 PVC 45deg. SINGLE BRANCH, WYE (50MM X 50MM) PC
M1002.100-0100 PVC 45deg. SINGLE BRANCH, WYE (76MM X 50 MM) PC
M1002.105-0105 PVC 87.5deg. SINGLE BRANCH, SEEP, TEE (50MM X 50MM) PC
M1002.111-0111 PVC DOUBLE BRANCE, TEE (50MM) PC
M1002.114-0114 PVC P-TRAP W/ PLUG & SEALING RING (50MM) PC
M1002.117-0117 PVC CLEAN-OUT W/ PLUG & SEALING RING (50MM) PC
M1002.120-0120 PVC CONCENTRIC BUSHING REDUCER (76MM X 50MM) PC
M1002.123-0123 PVC MALE THREADED ADAPTOR (12.7MM) PC
M1002.124-0124 PVC MALE THREADED ADAPTOR (19MM) PC
M1002.125-0125 PVC MALE THREADED ADAPTOR (25.4MM) PC
M1002.128-0128 PVC 87.5deg.SANITARY TOP TEE W/ SEALING RING (50MM X 25.4MM ) PC
M1002.129-0129 PVC 87.5deg.SANITARY TOP TEE W/ SEALING RING (50MM X 38MM) PC
M1002.130-0130 SET
M1002.131-0131 SOAP HOLDER SET
M1002.132-0132 CYLINDRICAL WATER TANK (500GLS) SET
M1002.133-0133 STAINLESS LADDER RUNG KG
M1002.134-0134 KITCHEN SINK SET
M1002.135-0135 FLOOR DRAIN PC
M1002.136-0136 PAPER HOLDER SET
M1002.137-0137 MIRROR SQFT
M1002.138-0138 GATE VALVE 25MM DIA PC
M1002.139-0139 UNION PATENTEE 13MM DIA PC
M1002.140-0140 WATER METER PC
M1002.141-0141 SOLVENT CAN
M1002.142-0142 TEFLON TAPE ROLL
M1002.143-0143 GI NIPPLE 13MM DIA PV
M1004.00-0000 HARDWARE NONE
M1004.01-0001 ANCHOR VOLTS WITH NUT AND WASHER KG
M1004.02-0002 MACHINE BOLTS WITH NUT AND WACHER KG
M1004.03-0003 TENSION RODS (36MM D) LNFT
M1004.06-0006 TURN BUCLKES (12.7MM D) PC
M1004.07-0007 TURN BUCLKES (16MM D) PC
M1004.08-0008 TURN BUCLKES (19MM D) PC
M1004.09-0009 W.I STRAP KG
M1004.10-0010 HINGE (50MM X 101MM) PR
M1004.11-0011 SAND PAPER ROLL
M1004.12-0012 DOOR LOCKS (SCHLAGE OR EQUIVALENT) SET
M1004.13-0013 AUTOMATIC DOOR CLOSER (YALE OR EQUIVALENT) SET
M1004.14-0014 TAR PAINT GAL
M1004.15-0015 STEEL CABLE KG
M1004.16-0016 STEEL GRATING FRAME KG
M1010.00-0000 WOODEN DOORS AND WINDOWS NONE
M1010.01-0001 FLUSH HOLLOW CORE DOOR SQM
M1010.02-0002 FLUSH TYPE SOLID CORE DOOR SQM
M1010.03-0003 NARRA PANELED DOOR SQM
M1010.04-0004 TANGUILE PANELED DOOR SQM
M1010.05-0005 ALUMINUM GLASS DOOR SQM
M1010.06-0006 GLASS TRANSOM ON WOOD SQM
M1010.07-0007 ACCORDION TYPE DOOR SQM
M1010.08-0008 VARIFOLD TYPE DOOR SQM
M1010.09-0009 AWNING TYPE STEEL CASEMENT WINDOW SQM
M1010.10-0010 SWING TYPE STEEL CASEMENT WINDOW SQM
M1010.11-0011 GLASS JALOUSIE WINDOW SQM
M1010.12-0012 FIXED GLASS WINDOW FRAME SQM
M1010.13-0013 FIXED LOUVERED STEEL WINDOW SQM
M1010.14-0014 ALUMINUM CASEMENT WINDOW SQM
M1010.15-0015 ALUMINUM SLIDING WINDOW SQM
M1013.00-0000 METAL ROOFING NONE
M1013.01-0001 CORRUGATED ROOFING, GAUGE 26 (0.551 mm x 2.44 m) SQM
M1013.02-0002 PRE-PAINTED METAL ROOFING SHEET GA. 26 LONG SPAN SQM
M1013.03-0003 PRE-PAINTED METAL ROOFING SHEET GA. 26.44 x 2.44m SQM
M1013.04-0004 PRE PAINTED GUTTER, GA 24 (0.701 mm x 2.44 LNM
M1013.05-0005 ORDINARY GUTTER GA 24 (0.701 mm) 2.44m LNM
M1013.06-0006 PRE - PAINTED FLASHING,GA 24 (0.701 MM) X 2.44M LNM
M1013.07-0007 ORDINARY FLASHING,GA 24 (0.701 MM) X 2.44M LNM
M1013.08-0008 PRE - PAINTED RIDGE ROLL,GA 24 (0.701 MM) X 2.44M LNM
M1013.09-0009 ORDINARY RIDGE ROLL,GA 24 (0.701 MM) X 2.44 LNM
M1013.10-0010 ROOF VENTILATORS SET
M1015.00-0000 CERAMIC TILES NONE
M105.01.0001 CERAMIC GLAZED TILES SQM
M105.02-0002 CERAMIC UNGLAZED TILES SQM
M1019.00-0000 WOOD TILES NONE
M109.01-0001 NARRA WOOD TILE SQM
M109.02-0002 TANGUILE WOOD TILE SQM
M1020.00-0000 VINYL FLOOR TILES NONE
M1020.01-0001 VINYL TILES 1/6" THICKNESS SQM
M1100.00-0000 CONDUITS, BOXES AND FITTINGS NONE
M1100.01-0001 ELECTRICAL RIGID STEEL CONDUIT (12.7 mm D) LIGHT
M1100.02-0002 ELECTRICAL RIGID STEEL CONDUIT (19 mm D) LIGHT
M1100.03-0003 ELECTRICAL RIGID STEEL CONDUIT (25.4 mm D) LIGHT
M1100.04-0004 BUSHING AND LOCKNUT (12.7mm) PR
M1100.05-0005 BUSHING AND LOCKNUT (19mm) PR
M1100.06-0006 BUSHING AND LOCKNUT (25.4mm) PR
M1100.07-0007 ELBOW 90 DEG (RIGID STEEL)(25.4 mm D) PC
M1100.08-0008 PVC CONDUIT PIPE (3m x 12.7mm D) PC
M1100.09-0009 PVC CONDUIT PIPE (3m x 19mm D) PC
M1100.10-0010 PVC CONDUIT PIPE (3m x 25.4mm D) PC
M1100.11-0011 PVC CONDUIT ELBOW 90 DEG , (25.4mm D) PC
M1100.12-0012 PVC ADAPTER WITH LOCKNUT (12.7mm D) PC
M1100.13-0013 PVC ADAPTER WITH LOCKNUT (19mm D) PC
M1100.14-0014 PVC ADAPTER WITH LOCKNUT (25.4mm D) PC
M1100.15-0015 RS CONDUIT CONCRETE COUPLING (12.7mm D) PC
M1100.18-0018 RS CONDUIT CONCRETE COUPLING (19mm D) PC
M1100.20-0020 OCTAGONAL JUNCTION BOX TYPE GAUGE #16 (101mm x 101mm x 53mmPC
M1100.21-0021 UTILITY BOX GAUGE #16 (50mm x 101mm x 53mm) DEEP TYPE PC
M1100.22-0022 SQUARE BOX ( 101mm x 53mm) DEEP TYPE GAUGE #16 PC
M1100.23-0023 SQUARE BOX ( 101mm x 63mm) DEEP TYPE GAUGE #17 PC
M1100.24-0024 METAL PULL BOX (152mm X 152mm X 101mm) GAUGE #16 PC
M1100.25-0025 METAL PULL BOX (304mm X 304mm X 101mm) GAUGE #16 PC
M1100.26-0026 TELEPHONE CABINET (304mm X 457mm X 127mm) GAUGE #16 SET
M1100.27-0027 TELEPHONE CABINET (304mm X 610mm X 152mm) GAUGE #17 SET
M1100.28-0028 CONDULET TYPE 'F' (12.7mm) PC
M1100.29-0029 CONDULET TYPE 'F' (19mm) PC
M1100.30-0030 SERVICE ENTRANCE CAP (12.7mm) PC
M1100.31-0031 SERVICE ENTRANCE CAP (19mm) PC
M1100.32-0032 SERVICE ENTRANCE CAP (25.4mm) PC
M1100.33-0033 MICA TUBING M
M1100.34-0034 ELECTRIC WIRES THWN/THHN 2.0 mm2 M
M1100.37-0037 TELEPHONE JACKETED WIRE CAT 5E M
M1100.38-0038 SINGLE GANG SWITCH SET
M1100.39-0039 TWO-GANG SWITCH SET
M1100.40-0040 THREE GANG SWITCH SET
M1100.41-0041 TWO-WAY SWITCH SET
M1100.42-0042 DUPLEX CONVENIENCEOUTLET SET
M1100.43-0043 HEAVY DUTY OUTLET SET
M1100.44-0044 POLARIZED 3-PRONGS (ACU OUTLET) SET
M1100.45-0045 ENCLOSED AIR CIRCUIT BREAKER 100AF,3P,220V,70AT NEMA I SET
M1100.48-0048 ELECTRICAL TAPE 3/4" X 20 YDS PC
M1100.49-0049 PANELBOARD AND CABINETS (ENCLOSED 30AMP, 2 PST) SET
M1100.50-0050 PANELBOARD AND CABINETS (ENCLOSED 60AMP, 2 PST) SET
M1100.51-0051 1 X 20 W BOX TYPE FLF SET
M1100.54-0054 1 X 20 W INDUSTRIAL TYPE ELF SET
M1100.55-0055 2 X 40 W INDUSTRIAL TYPE FLF SET
M1100.56-0056 1 X 40 W TROFFER TYPE ALUMINUM LOUVER RECESS SET
M1100.57-0057 2 X 40 W TROFFER TYPE ALUMINUM LOUVER RECESS SET
M1100.58-0058 1 X 40 W TROFFER TYPE ALUMINUM LOUVER SURFACE SET
M1100.59-0059 2 X 40 W TROFFER TYPE ALUMINUM LOUVER SURFACE SET
M1100.60-0060 6" D PINLIGHT WITH 18 W 220 V CFL SET
M1100.61-0061 EQUIPMENT FOR FIRE ALARM STATION (MANUAL) SET
M1100.62-0062 EQUIPMENT FOR FIRE ALARM BELL (VIBRATING 6"D) SET
M1100.63-0063 EQUIPMENT FOR FIRE ALARM BELL ,ANNUNCIATOR SET
M1100.64-0064 EQUIPMENT FOR FIRE ALARM BELL, CONTROL PANEL SET
M1100.65-0065 EQUIPMENT FOR FIRE ALARM BELL, SMOKE DETECTOR SET
M1100.66-0066 FLOOR OULET POP-UP SET
M1100.67-0067 TELEPHONE OUTLET RJ 45 SET
M1800.00-0000 OTHER CONSTRUCTION MATERIALS NONE
M1800.01-0001 NIPA SHINGLES CLASS I SQM
M1800.02-0002 NIPA SHINGLES CLASS II SQM
M1800.03-0003 SAWALI 2M X 2M WITH SKIN SQM
M1800.04-0004 SAWALI 2M X 2M WITH SKINLESS SQM
M2000.00-0000 MECHANICAL EQUIPMENTS NONE
M2000.01-0001 GENERATOR 220V 100KW CAPACITY UNIT
M2000.02-0002 AIR CONDITUINER WINDOW TYPE 1.0 HP 220V UNIT
M2000.03-0003 AIR CONDITUINER WINDOW TYPE 1.5HP 220V UNIT
M2000.04-0004 AIR CONDITUINER WINDOW TYPE 2.0 HP 220V UNIT
M2000.05-0005 FIBERGLASS BASKETBALL RING SET
M2100.00-0000 MISCELLANEOUS NONE
M2100.01-0001 PHENOLIC BOARD (0.019 x 1.2 x 2.4) - 4 uses PC
M2100.02-0002 10' GA. 26 PLAIN G.I. CORRUGATED ROOFING PC
M2100.03-0003 ROOFING NAILS/ UMBRELLA NAILS PC
M2100.04-0004 8'x8' TARPAULIN FT²
M2100.05-0005 FIRST AID KIT SET
M2100.06-0006 SAFETY HELMET PC
M2100.07-0007 SAFETY SHOES PC
M2100.08-0008 SAFETY GLOVES PC
PPE SIGNAGE (4'x8') SET
SAFETY FIRST (4'x4') SET
WARNING SIGNS (2'x3') SET
CAUTION TAPE, 100FT ROLL
Classification Hourly rate
a. Construction Foreman 84.97
b. Skilled Laborer 61.52
c. Unskilled Laborer 47.44
For SAFETY: Daily Rate

a. Safety Officer 492.16
Cot 1st DEO b. First Aider 500
Submitted
3RD
405.00
455.00
475.00 E. EQUIPMENT RENTAL RATES
565.00
575.00
730.00
680.00
650.00
600.00
660.00 E.1
480.00
ACEL PAGE NO. DESCRIPTION
730.00 1. Earthmoving Equipment

600.00 37 1.1
46 1.2
768.00 57 1.3
665.00 2. Compaction Equipment
750.00 69 2.1
658.00 3. Lifting Equipment
3.1
725.00 70 3.2
675.00 3.3
675.00 3.4
675.00 71 3.5
650.00 71 3.6
625.00 3.7
625.00 4. Excavating Equipment
625.00 95 4.1
95 4.2
850.00 99 4.3
750.00 4.4
768.00 5. Foundation Equipment
828.00 5.1
775.00 104 5.2
745.00 5.3
828.00 5.4
765.00 5.5
745.00 6 Concreting Equipment
110 6.1
4,580.00 110 6.2
4,950.00 111 6.3
5,320.00 112 6.4
5,500.00 7 Hauling Equipment
4,950.00 117 7.1
5,320.00 122 7.2
5,680.00 122 7.3
5,900.00 122 7.4
5,320.00 123 7.5
5,680.00 8 Air Equipment
5,680.00 126 8.1
6,050.00 126 8.2
96.00 8.3
120.00 126 8.4
49.00 127 8.5
58.00 8.6
65.00 8.7

68.00
75.00 9 Pumping Equipment
79.00 129 9.1
9.2
2,300.00 9.3
2,775.00 ACEL PAGE NO.
DESCRIPTION
3,550.00
3,300.00 10 Power Generating Equipment
3,600.00 10.1
3,850.00 10.2

67.00
72.00 11 Shop Equipment
3,260.00 134 11.1
3,390.00 134 11.2

3,585.00
3,490.00 12 Special Support Equipment
3,560.00 145 12.1
3,620.00 13. Miscellaneous Equipment
3,132.00 146 13.1
3,915.00 149 13.2
67.00 149 13.3
72.00 14. Others
64.00 14.1
64.00 14.2
8,200.00 14.3
9,700.00 14.4
10,100.00 14.5
12,300.00 14.6
13,620.00 14.7
15,100.00 14.8
16,500.00 14.9
17,720.00 15
19,100.00 15.1
21,000.00
22,100.00
23,200.00
24,700.00
26,000.00
27,300.00
34,100.00
41,000.00
65.00
78.00
625.00
3,250.00
60.00
48.00
46.00
85.00
125.00
128.00
55.00
45.00
40.00
40.00
35.00
53.00
53.00
215.00
4,620.00
100.00
4,135.00
64.00
64.00
64.00
64.00
64.00
165.00
155.00
675.00
578.00
43.00 54.00 CY 2018 3RD QTR

50.00
43.00 54.00 CY 2018 3RD QTR
50.00
77.00
70.00
565.00
95.00
65.00
1,950.00
1,550.00
650.00
796.00
756.00
676.00
716.00
1,100.00
800.00
800.00
18.00
46.00
48.00
895.00
1,200.00
362.00
775.00
1,092.00
337.00
650.00
1,062.00
1,075.00
17,000.00
19,000.00
23,400.00
33,000.00
36,000.00
38,000.00
43,000.00
50,000.00
1,550.00
77.00
155.00
36.00
50.00
705.00
7,100.00
10,606.00
17,105.00
2,070.00
1,050.00
580.00
1,295.00
1,515.00
2,945.00
3,355.00
4,155.00
4,745.00
5,775.00
6,510.00
785.00
1,820.00
2,290.00
4,370.00
4,675.00
5,560.00
8,000.00
8,550.00
11,150.00
445.00
590.00
595.00
17.00
22.00
12.00
16.00
77.00
1,250.00
1,200.00
990.00
1,100.00
1,250.00
1,200.00
1,150.00
1,100.00
1,250.00
1,250.00
2,480.00
3,150.00
3,240.00
3,450.00
4,200.00
2,400.00
3,215.00
3,215.00
3,440.00
4,520.00
5,320.00
6,950.00
280.00
690.00
485.00
1,170.00
1,775.00
1,355.00
900.00
460.00
657.00
1,069.00
2,030.00
2,780.00
3,920.00
7,505.00
9,915.00
850.00
1,200.00
1,300.00
900.00
1,500.00
1,980.00
125.00
185.00
115.00
265.00
500.00
1,900.00
2,200.00
1,500.00
2,400.00
1,160.00
2,055.00
2,425.00
3,350.00
75.00
110.00
150.00
20.00
38.00
365.00
468.00
530.00
635.00
160.00
3,500.00
7,875.00
3,500.00
7,875.00
3,500.00
7,875.00
3,500.00
7,875.00
3,500.00
7,875.00
1,750.00
3,500.00
2,625.00
5,250.00
7,000.00
10,500.00
13,500.00
21,000.00
2,625.00
5,250.00
21,000.00
2,150.00
175.00
190.00
68.00
95.00
1,585.00
1,800.00
550.00
550.00
603.00
603.00
603.00
603.00
603.00
603.00
603.00
603.00
603.00
603.00
603.00
603.00
603.00
603.00
603.00
603.00
490.00
198.00
95.00
105.00
95.00
150.00
350.00
890.00
1,300.00
850.00
850.00
325.00
12.00
130.00
165.00
430.00
525.00
115.00
105.00
48.00
300.00
280.00
250.00
61,300.00
60,000.00
59,556.00
43,000.00
42,000.00
44,000.00
43,000.00
41,000.00
45,000.00
63,500.00
40,000.00
44,500.00
31,000.00
48,000.00
60,500.00
58,400.00
57,300.00
8,500.00
7,700.00
85.00
97.00
112.00
130.00
212.00
325.00
552.00
855.00
125.00
500.00
50.00
378.00
88.00
465.00
130.00
585.00
76.00
635.00
135.00
670.00
85.00
685.00
58.00
195.00
605.00
585.00
595.00
575.00
450.00
290.00
250.00
860.00
665.00
64.00
120.00
28.00
105.00
395.00
630.00
45.00
38.00
66.00
46.00
48.00
42.00
56.00
46.00
2.00
115.00
45.00
39.00
44.00
47.00
42.00
66.00
220.00
200.00
255.00
295.00
230.00
200.00
580.00
400.00
13,800.00
6,995.00
6,650.00
7,500.00
185.00
350.00
720.00
925.00
1,500.00
2,030.00
2,500.00
2,840.00
4,110.00
4,160.00
15.00
20.00
25.00
38.00
60.00
75.00
150.00
110.00
140.00
20.00
32.00
42.00
65.00
88.00
115.00
268.00
525.00
20.00
28.00
50.00
60.00
65.00
115.00
135.00
245.00
25.00
25.00
30.00
78.00
156.00
250.00
270.00
275.00
35.00
45.00
80.00
95.00
130.00
170.00
540.00
950.00
24.00
26.00
37.00
55.00
78.00
125.00
248.00
445.00
85.00
98.00
129.00
226.00
305.00
385.00
530.00
632.00
700.00
9.00
12.00
16.00
22.00
43.00
60.00
65.00
85.00
85.00
17.00
19.00
25.00
42.00
62.00
42.00
56.00
52.00
72.00
70.00
80.00
26.00
44.00
72.00
36.00
60.00
95.00
88.00
88.00
86.00
112.00
132.00
155.00
40.00
90.00
85.00
115.00
122.00
126.00
80.00
150.00
212.00
120.00
140.00
250.00
40.00
50.00
65.00
75.00
125.00
185.00
28.00
32.00
38.00
52.00
78.00
85.00
98.00
2,500.00
220.00
17,500.00
185.00
5,350.00
310.00
310.00
568.00
450.00
100.00
1,600.00
200.00
30.00
47.00
28.00
155.00
335.00
40.00
172.00
145.00
200.00
250.00
75.00
75.00
1,700.00
1,660.00
3,025.00
580.00
130.00
98.00
2,070.00
2,145.00
5,380.00
3,765.00
4,675.00
1,975.00
2,180.00
2,925.00
3,275.00
3,365.00
1,700.00
2,320.00
2,030.00
2,575.00
4,120.00
315.00
441.00
441.00
200.00
119.00
200.00
119.00
200.00
119.00
1,380.00
760.00
870.00
1,530.00
800.00
325.00
388.00
400.00
248.00
529.00
765.00
7.00
11.00
14.00
205.00
75.00
100.00
130.00
22.00
9.00
16.00
19.00
17.00
24.00
5.00
10.00
18.00
36.00
34.00
34.00
42.00
365.00
770.00
1,750.00
2,095.00
74.00
74.00
68.00
98.00
211.00
21.00
21.00
25.00
40.00
30.00
98.00
135.00
145.00
140.00
136.00
365.00
465.00
1,488.00
1,300.00
650.00
33.00
1,280.00
1,580.00
310.00
335.00
680.00
600.00
1,082.00
920.00
1,085.00
935.00
1,115.00
280.00
1,142.00
1,544.00
1,850.00
16,000.00
1,200.00
1,480.00
218.00
20.00
32.00
45.00
52.00
49,800.00
19,797.00
23,197.00
28,447.00
85,000.00
1,450.00
256.00
75.00
20.00
1,000.00
0.25
2.77
7.67
506.37
270.87
123.68
800.00
RENTAL RATES
Rental of equipment presented in the Detailed Unit Price Analysis (DUPA) are based on the prevailing “Association of Carriers and Equipmen
rental rates approved for use by the DPWH (Presently it is the 2014 ACEL Rates). Rental rates of equipment not indicated in the ACEL book
the rental rates prepared by the Bureau of Equipment. For simplicity in computation, the operated rental rates are preferred over the bare re
includes operator’s wages, fringe benefits, fuel, oil, lubricants and equipment maintenance.
List of equipment adopted in the standard DUPA with make, model and capacity
DESCRIPTION MODEL CAPACITY
moving Equipment
Bulldozer D6H SERIES II PSDS/DD
Payloader LX80-2C 1.50 m3/1.95 yd3
Motorized Road Grader G710A
action Equipment
Plate Compactor 400-500 Gasoline Engine
Equipment
Crawler Crane All Models 21-25 mt
Truck Mounted Crane All Models 20-25 mT
Truck Mounted Crane All Models 31-35 mt
Truck Mounted Crane All Models 41-45 mt
Truck Mounted, Scissor Lift, Terrain Gas/Diesel Driven 40 ft hts x 46 ft range
ating Equipment
Backhoe SE 130 LC-2 0.80 m3/1.04 yd3
Backhoe w/ Breaker SE 130 LC-2 0.80 m3/1.04 yd3
Backhoe, Wheel Mounted PW60N-1 0.28 m3/0.37 yd3
Portable Breaker WACKER PORTABLE PETROL BREAKER, BHF30S
dation Equipment
Diesel Hammer K25 - DSL 7500 kg-m
Vibro Hammer DPD600T Hydraulic Pile Driver 60 ton
Vibro Hammer w/ Hydraulic Power PacMHF12 w/ Hyd Power Pack 120 kN-m
Vibro Hammer VIBRO FONCEUR, PTC25H1A 45000 kg-m
Drilling Rig C.M.V. TH18/65, 200 mm Ø 65 m depth & 18000 kg-m Drill Torque
eting Equipment
Concrete Screeder Wacker Truss Screed
Concrete Paver COMMANDER III, FOUR-TRACK
One Bagger Mixer 4-6 ft3/min
Transit Mixer All Models 5-6 yd3
ng Equipment
Dump Truck All Models 12 yd3
Cargo/Service Truck All Models 2-5 mt
Boom Truck All Models 2-5 mt
Cargo/Service Truck All Models 9-10 mt
Water Truck/Pump All Makes 16000 L
uipment
Air Compressor All Models 356-450 cfm
Air Compressor, Portable All Models 120-160 cfm
Diamond Drill CP-8
Jackhammer
Pneumatic Drilling Machine
SOLID SIZE CAPACITY

DESCRIPTION OUTPUT/DISCHARGE (lpm)
(mm)
ing Equipment
Water Pump, 100 mm suction Ø 2,667 50
Water Pump, 100 mm suction Ø 1,800
Pumpcrete
CAPACITY
DESCRIPTION MODEL
kW
r Generating Equipment
Generator Set All Makes 301-350 kW
Generator Set All Makes 700 kW
DESCRIPTION MODEL AMPERES
Equipment
Welding Machine Electric Driven/DC Output 500
Welding Machine Gas/Diesel Driven 300
DESCRIPTION MODEL CAPACITY
al Support Equipment
Chainsaw HUSQVARNA 2100 CD with CR22, 7 ft Reach, 9 in Standard Blade
llaneous Equipment
Concrete Vibrator Flexible Shaft Type 2" Head Ø with 5 Amperes Gasoline Drive Unit
Bar Cutter 25 mm Maximum Rebar Ø (Grade 40), Single Phase
Bar Bender 25 mm Maximum Rebar Ø, Three Phase
s
Drop Hammer w/ accessories 20 mt
1 Air Compressor w/ 2 Jack Hammer
Cutting Outfit
Pile Integrity Testing (Sonic) & accessories
(includes professional
Testing & fee of Strcutural Engineer and reports)
Pile Integrity accessories
(includes professional
Dynamic Pile Testing fee of Strcutural Engineer and reports)
(includes professional fee of Structural Engineer) Tower Height = 28 ft, No. of Lights = 4 x 1000 watts, hp = 10.50
Lighting System/Tower Lights Generator = 5 kW
Bentonite Bin
Bentonite Mixer
SPT & Desanding Machine
Tremie Pipe Set
ling “Association of Carriers and Equipment Lessors, (ACEL) Inc.”
f equipment not indicated in the ACEL booklet shall be taken from
rental rates are preferred over the bare rental rates as the former
FLYWHEEL
HORSEPOWE RENTAL RATE
R
165 PhP 3,379.00

110 PhP 1,733.00
140 PhP 2,173.00
5 PhP 123.00
145 PhP 1,522.00

190 PhP 1,902.00
190 PhP 2,151.00
200 PhP 1,631.00
238 PhP 1,861.00
246 PhP 2,606.00
PhP 1,386.00
99 PhP 1,537.00
99 PhP 1,998.10
50 PhP 922.00
4 PhP 129.38
PhP 1,286.00
201 PhP 2,123.00
222 PhP 4,118.00
272.22 PhP 3,069.00
300 PhP 3,932.00
5.50 PhP 545.00

PhP 6,765.00
PhP 172.00
175 PhP 1,318.00
290 PhP 1,420.00

160 PhP 783.00
160 PhP 1,017.90
270 PhP 1,212.00
360 PhP 2,450.00
130 PhP 965.00

69 PhP 502.00
51 PhP 450.00
20 PhP 205.00
PhP 201.25
PhP 150.00
PhP 170.00
FLYWHEEL
R
16 PhP 266.25
7.50 PhP 123.38
PhP 2,076.00
CAPACITY
RENTAL RATE
kVA
375 PhP 872.87
875 PhP 2,147.27
FLYWHEEL
R
PhP 391.00
48 PhP 371.00
FLYWHEEL
R
9 in Standard Blade PhP 75.36
Gasoline Drive Unit PhP 91.25

ingle Phase PhP 219.75
Phase PhP 351.50
PhP 5,000.00
PhP 1,265.00
PhP 45.45
PhP 65,000.00
PhP 37,000.00
watts, hp = 10.50 PhP 103,000.00
PhP 543.50
PhP 280.00
PhP 173.00
PhP 559.00
PhP 320.00
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
COTABATO 1ST
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE XII
Lanao, Kidapawan City
ANNEX A
FORM POW-2015-01-00
Project : CONSTRUCTION OF MULTI- PURPOSE BUILDING, NUEVA VIDA ELEMENTARY SCHOOL, Appropriation : 2,200,000.00
BRGY.NUEVA VIDA, M'LANG, NORTH COTABATO Source of Fund : GAA 2019
Location : Brgy. Nueva Vida, M'lang, North Cotabato Total Project Duration : 75 C.D.
Project Description : Construction of Multi-purpose Building (15.8mx24m) covered court Date :
Part I Facilities for the Engineer 1.41% 24,638.11
Part II Other General Requirements 2.07% 36,183.61
PART A EARTHWORKS 3.40% 59,437.70
PART B PLAIN AND REINFORCED CONCRETE WORKS (PLS. SEE FORM POW-2015-01C-00) 11.39% 199,108.22
PART C FINISHING WORKS 79.34% 1,386,333.09
PARTD ELECTRICAL WORKS 2.39% 41,734.39
Total 100% 1,747,435.11

1. Labor 251,251.55 A. Total Direct Cost 1,747,435.11
2. Materials 1,342,070.77 B. OCM and Profit 325,612.49
3. Rental of Equipment 154,112.79 C. Value Added Tax (5%) 103,652.40
4. Provisional Sum / Daywork D. Total Construction Cost 2,176,700.00
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 325,612.49 E. Eng'g & Administrative Overhead, 1% 22,000.00
6. Value Added Tax (5%) 103,652.40 F. RROW Acquisition
7. EAO, 1% 22,000.00 G. Physical Reserved (Contingency) 1,300.00
8. RROW Acquisition
9. Physical Reserved (Contingency) 1,300.00
10.TOTAL ESTIMATED COST 2,200,000.00 H. TOTAL ESTIMATED COST 2,200,000.00
Note: 1. Prices of Materials were based on CMPD 2018 1st Quarter and Labor based on June 2017 rates in this District
Prepared by: Checked by: Recommending Approval: Approved:
JIEZEL BALIGUAT-VASQUEZ MARILYN G. VERSOLA, RN, MPS SUNDAY B. GUDITO ELPIDIO A. BIROG
Enginner II Engineer III Assistant District Engineer District Engineer
Planning and Design Section Chief, Planning and Design Section
CONSTRUCTION OF MULTI- PURPOSE BUILDING, NUEVA VIDA ELEMENTARY SCHOOL,
Brgy. Nueva Vida, M'lang, North Cotabato
ITEMIZED BREAKDOWN

A.1.1 (3) Construction of Field Office for the Engineer 1.00 l.s. 24,638.11 24,638.11 28,457.02 1.41
B.5 Project Billboard/ Sign Board 2.00 ea 8,832.58 4,416.29 5,518.16 0.51
II.7 Occupational Safety and Health 2.50 mo 10,139.38 4,055.75 4,684.40 0.58
II.9 Mobilization/ Demobilization 1.00 l.s. 17,211.65 17,211.65 17,211.65 0.98
Project ID
PART A EARTHWORKS
803(1)a Structure Excavation (Common Soil) 42.72 m3 9,883.31 231.35 289.07 0.57
804(1)a Embankment from Structure Excavation 22.71 m3 3,450.39 151.93 189.84 0.20
804(1)b Embankment from Common Borrow by Equipment 62.97 m3 41,444.67 658.18 822.40 2.37
804(4) Gravel Fill 4.17 m3 4,659.33 1,117.34 1,396.12 0.27
TOTAL OF PART A 59,437.70
900 (1) a1 Structural Concrete 14.42 m3 76,273.47 5,291.26 6,611.43 4.36
902(1)a Reinforcing Steel (Deformed) , Grade 40 1,170.39 kg 77,510.80 66.23 82.75 4.44
902(2) Reinforcing Steel (Plain/Round Bar) 443.88 kg 27,011.40 60.85 76.04 1.55
903(2) Forms and Falseworks 48.40 m2 18,312.55 378.36 472.76 1.05
TOTAL OF PART B 199,108.22
PART C FINISHING
1027(1) Cement Plaster Finish 22.00 m2 3,860.13 175.46 219.24 0.22
Sub-Total C.4 3,860.13
C.5 Painting Works

1032(1)a Painting Works (Masonry/Concrete) 22.00 m2 6,086.74 276.67 345.70 0.35
1032(1)c Painting Works (Steel) 434.57 m2 128,004.83 294.55 368.04 7.33
Sub-Total C.5 134,091.57

1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.5 mm thk 583.20 m2 354,511.85 607.87 759.54 20.29
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge/Hip Rolls) 28.60 l.m 7,635.84 266.99 333.60 0.44
1013(2)a2 Fabricated Metal Roofing Accessory (Flashing)

46.00 l.m 11,285.29 245.33 306.54 0.65
1013(2)b1 Fabricated Metal Roofing Accessory (Gutter) 56.40 l.m 20,421.21 362.08 452.42 1.17
1047(2)a Structural Steel, Trusses 3,740.29 kg 340,436.67 91.02 113.73 19.48
1047(2)b Structural Steel Purlins 3,512.38 kg 303,226.49 86.33 107.87 17.35
1047(6) Metal Structure Accessories 1.00 l.s 183,998.72 183,998.72 229,906.40 10.53
Sub-Total C.6 1,221,516.06 - -
C.7 Storm Drainage and Sewerage

1001(9) Storm Drainage and Downspout 1.00 l.s 26,865.32 26,865.32 33,568.22 1.54
Sub-Total C.7 26,865.32
TOTAL OF PART C 1,386,333.09

ITEMIZED BREAKDOWN
PART D ELECTRICAL
1100(10) Conduits, Boxes & Fittings (Conduit Works/ Conduit Rough-in) 1.00 l.s 8,291.13 8,291.13 10,359.77 0.47
1101( 33) Wires and Wiring Devices 1.00 l.s 17,078.05 17,078.05 21,339.03 0.98
1102( 1) Panelboard with Main & Branch Breakers 1.00 l.s 4,366.62 4,366.62 5,456.08 0.25
1103 (1) Lighting Fixtures and Lamps 1.00 l.s 11,998.58 11,998.58 14,992.23 0.69
TOTAL OF PART D
TOTAL OF PART III 1,686,613.40
TOTAL OF (Project ID) 1,686,613.40
GRAND TOTAL 1,747,435.11 100.00

ANNEX A
FORM POW-2015-01-00

Source of Fund :
Location : Total Project Duration :
Project Description :
Part I Facilities for the Engineer Err:509
Part II Other General Requirements 36,183.61
PART A EARTHWORKS 59,437.70
PART B PLAIN AND REINFORCED CONCRETE WORKS (PLS. SEE FORM POW-2015-01C-00) 199,108.22
PART C FINISHING WORKS 1,386,333.09
PART D PLUMBING/SANITARY WORKS Err:509
PART E ELECTRICAL WORKS Err:509
Total

1. Labor 251,251.55 A. Total Direct Cost 1,747,435.11
2. Materials 1,342,070.77 B. OCM and Profit 325,612.49
3. Rental of Equipment 154,112.79 C. Value Added Tax 103,652.40
4. Provisional Sum / Daywork D. Total Construction Cost 2,176,700.00
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 325,612.49 E. Eng'g & Administrative Overhead, % 78,947.67
6. Value Added Tax 103,652.40 F. RROW Acquisition
7. EAO, % G. Physical Reserved (Contingency)
8. RROW Acquisition
10.TOTAL ESTIMATED COST H. TOTAL ESTIMATED COST 2,255,647.67
Planning/Const. Section/Division/Consultant Planning/Const. Section/Division/UPMO Planning/Construction Division/BOC

Number of
Equipment
1 Backhoe 0.80 m3 1 31
2 32
7 Bar Cutter 1 37
8 Bar Bender 1 38
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
OSE BUILDING, NUEVA VIDA ELEMENTARY SCHOOL,
a Vida, M'lang, North Cotabato
Number of
Capacity
Equipment
MATERIAL LABOR EQUIPMENT UNIT COST TOTAL % VALUE
As Submitted 1.41 1.00 l.s. 18,265.94 5,792.88 579.29 24,638.11 24,638.11 10% 2,463.81 1,355.10 28,457.02
A.1.1 (3) Construction of Field Office for the Engineer
As Evaluated
As Submitted 18,265.94 5,792.88 579.29 24,638.11 2,463.81 1,355.10 28,457.02
TOTAL OF PART I
As Evaluated
As Submitted 0.51 2.00 ea 7,126.00 1,551.44 155.14 4,416.29 8,832.58 19% 1,678.19 525.54 11,036.31
B.5 Project Billboard/ Sign Board
As Evaluated
As Submitted 0.58 2.50 mo 4,504.38 5,635.00 - 4,055.75 10,139.38 10% 1,013.94 557.67 11,710.99
B.7 (1) Occupational Safety and Health Program
As Evaluated
As Submitted 0.98 1.00 l.s. - - 17,211.65 17,211.65 17,211.65 0% - 860.58 18,072.24
B.9 Mobilization/Demobilization
As Evaluated
As Submitted 11,630.38 7,186.44 17,366.79 36,183.61 2,692.13 1,943.79 40,819.54
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.57 42.72 m3 - 485.49 9,397.82 231.35 9,883.31 19% 1,877.83 588.06 12,349.20
803(1)a Structure Excavation (Common Soil)
As Evaluated
As Submitted 0.20 22.71 m 3
- 524.57 2,925.83 151.93 3,450.39 19% 655.57 205.30 4,311.26
As Evaluated
As Submitted 2.37 62.97 m3 31,877.72 1,454.48 8,112.48 658.18 41,444.67 19% 7,874.49 2,465.96 51,785.12
804(1)b Embankment from Common Borrow by Equipment
As Evaluated
As Submitted 0.27 4.17 m3 3,576.80 789.83 292.70 1,117.34 4,659.33 19% 885.27 277.23 5,821.83
804(4) Gravel Fill
As Evaluated
As Submitted 35,454.51 3,254.37 20,728.82 59,437.70 11,293.16 3,536.55 74,267.41
TOTAL OF PART A
As Evaluated
As Submitted 4.36 14.42 m3 54,393.56 13,577.15 8,302.76 5,291.26 76,273.47 19% 14,491.96 4,538.27 95,303.70
900 (1) a1 Structural Concrete
As Evaluated
As Submitted 4.44 1,170.39 kg 67,651.48 6,844.32 3,015.00 66.23 77,510.80 19% 14,727.05 4,611.89 96,849.74
902(1)a Reinforcing Steel (Deformed) , Grade 40
As Evaluated
As Submitted 1.55 443.88 kg 25,657.37 1,230.93 123.09 60.85 27,011.40 19% 5,132.17 1,607.18 33,750.75
902(2) Reinforcing Steel (Plain/Round Bar)
As Evaluated
As Submitted 1.05 48.40 m 2
9,286.23 8,205.74 820.57 378.36 18,312.55 19% 3,479.38 1,089.60 22,881.53
As Evaluated
As Submitted 156,988.65 29,858.14 12,261.43 199,108.22 37,830.56 11,846.94 248,785.72
TOTAL OF PART B
As Evaluated
PART C FINISHING & OTHER CIVIL WORKS
C.4 Finishing Works
As Submitted 0.22 22.00 m2 2,509.11 1,228.20 122.82 175.46 3,860.13 19% 733.43 229.68 4,823.24
As Evaluated
As Submitted 2,509.11 1,228.20 122.82 3,860.13 733.43 229.68 4,823.24
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 0.35 22.00 m2 3,142.99 2,676.14 267.61 276.67 6,086.74 19% 1,156.48 362.16 7,605.38
1032(1)a Painting Works (Masonry/Concrete)
As Evaluated
As Submitted 7.33 434.57 m2 66,948.49 55,505.76 5,550.58 294.55 128,004.83 19% 24,320.92 7,616.29 159,942.04
1032(1)c Painting Works (Steel)
As Evaluated
As Submitted 70,091.48 58,181.91 5,818.19 134,091.57 25,477.40 7,978.45 167,547.42
Sub-Total C.5
As Evaluated
MATERIAL LABOR EQUIPMENT UNIT COST TOTAL % VALUE
As Submitted 20.29 583.20 m2 279,924.34 67,806.83 6,780.68 607.87 354,511.85 19% 67,357.25 21,093.46 442,962.56
As Evaluated
As Submitted 0.44 28.60 l.m 7,025.73 554.64 55.46 266.99 7,635.84 19% 1,450.81 454.33 9,540.98
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge/Hip Rolls)
As Evaluated
As Submitted 0.65 46.00 l.m 10,304.00 892.08 89.21 245.33 11,285.29 19% 2,144.20 671.47 14,100.96
1013(2)b Fabricated Metal Roofing Accessory (Flashing)
As Evaluated
As Submitted 1.17 56.40 l.m 19,401.60 926.92 92.69 362.08 20,421.21 19% 3,880.03 1,215.06 25,516.30
1013(2)b1 Fabricated Metal Roofing Accessory (Gutter)
As Evaluated
As Submitted 19.48 3,740.29 kg 270,111.83 20,376.25 49,948.59 91.02 340,436.67 19% 64,682.97 20,255.98 425,375.62
As Evaluated
As Submitted 17.35 3,512.38 kg 257,422.04 15,446.30 30,358.15 86.33 303,226.49 19% 57,613.03 18,041.98 378,881.50
1047(2)b Structural Steel Purlins
As Evaluated
As Submitted 10.53 1.00 ls 145,980.83 29,165.36 8,852.54 183,998.72 183,998.72 19% 34,959.76 10,947.93 229,906.40
1047(6) Metal Structure Accessories
As Evaluated
As Submitted 990,170.36 135,168.38 96,177.33 1,221,516.06 232,088.05 72,680.21 1,526,284.32
Sub-Total C.6
As Evaluated
C.7 Storm Drainage and Sewerage
As Submitted 1.54 1.00 ls 22,052.30 4,375.47 437.55 26,865.32 26,865.32 19% 5,104.41 1,598.49 33,568.22
1001(9) Storm Drainage and Downspout
As Evaluated
As Submitted 22,052.30 4,375.47 437.55 26,865.32 5,104.41 1,598.49 33,568.22
Sub-Total C.6
As Evaluated
As Submitted 1,084,823.25 198,953.96 102,555.88 1,386,333.09 263,403.29 82,486.83 1,732,223.20
TOTAL OF PART C
As Evaluated
PART D ELECTRICAL
As Submitted 0.47 1.00 ls 6,584.55 1,551.44 155.14 8,291.13 8,291.13 19% 1,575.32 493.32 10,359.77
1100(10) Conduits, Boxes & Fittings (Conduit Works/ Conduit Rough-in)
As Evaluated
As Submitted 0.98 1.00 ls 14,731.50 2,133.23 213.32 17,078.05 17,078.05 19% 3,244.83 1,016.14 21,339.03
1101( 33) Wires and Wiring Devices
As Evaluated
As Submitted 0.25 1.00 ls 3,300.00 969.65 96.97 4,366.62 4,366.62 19% 829.66 259.81 5,456.08
1102( 1) Panelboard with Main & Branch Breakers
As Evaluated
As Submitted 0.69 1.00 ls 10,292.00 1,551.44 155.14 11,998.58 11,998.58 19% 2,279.73 713.92 14,992.23
1103 (1) Lighting Fixtures and Lamps
As Evaluated
As Submitted 34,908.05 6,205.76 620.58 41,734.39 7,929.54 2,483.19 52,147.11
TOTAL OF PART D
As Evaluated
As Submitted 1,312,174.46 238,272.23 136,166.71 1,686,613.40 320,456.550 100,353.510 2,107,423.440
TOTAL OF PART III
As Evaluated
As Submitted 1,312,174.46 238,272.23 136,166.71 1,686,613.396 320,456.550 100,353.510 2,107,423.440
As Evaluated
As Submitted 1,342,070.772 251,251.550 154,112.788 1,747,435.11 325,612.490 103,652.400 2,176,700.000
GRAND TOTAL
As Evaluated
Mariano Untal HS MPB
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : A.1.1 (3) Construction of Field Office for the Engineer
Unit of Measurement : l.s
Output : 1 l.s
Designation No. of Person/s No. of Hour/s Hourly Rate
A. Labor
a. Construction Foreman 1 24.00 84.97

b. Skilled Laborer 1 24.00 61.52
c. Unskilled Laborer 2 24.00 47.44
Sub - Total for A
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate
B. Equipment
Minor Tools (10% of labor cost)
Sub - Total for B

C. Total (A + B)
D. Output = 1 ea
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost
F. Materials
2.4mx3.6m Temporary Facilities

a. 4'x8'x1/4" Ordinary Plywood pcs 11.00 337.00
b.4'x8'x1/2" Marine Plywood pcs 3.00 775.00
c. 50mmx100mm Coco lumber bd-ft 161.00 18.00
d. 50mmx50mm Coco lumber bd-ft 227.33 18.00
e. 1/2"x 2" Lumber bd-ft 10.00 46.00
f. G.I Corrugated Roofing Ga.26 bd-ft 14.00 256.00
g. Assorted Common Working Nails bd-ft 14.00 75.00
h. Roofing Nails bd-ft 2.00 75.00
Sub - Total for F

G. Direct Unit Cost (E + F)
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G
I. Contractor's Profit (CP) 10% of G
J. Value Added Tax (VAT) 5% of (G + H + I)

K. Total Unit Cost (G + H + I + J)
Item No./Description : B.5 Project Billboard/ Sign Board

Unit of Measurement : ea
Output : 1 ea
A. Labor

Sub - Total for A
B. Equipment
Minor Tools (10% of labor cost)
Sub - Total for B

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

b. Good Lumber (Frames) bd-ft 48.00 46.00
c. Assorted Common Working Nails kg 1.00 75.00
Sub - Total for F

Item No./Description : B.7 (1) Occupational Safety and Health Program

Unit of Measurement : mo
Output : 1.00 mo
Designation No. of Person/s No. of Day/s Daily Rate
A. Labor
a. Part Time Safety Officer 1 5.00 450.80
Sub - Total for A
Name and Capacity Unit Quantity Daily Rate
B. Equipment
Sub - Total for B

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

a. Safety Helmet man-days 75.00 0.25
b. Safety Shoes man-days 75.00 2.77
c. Safety Gloves man-days 75.00 7.67
Sub - Total for F


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

Unit of Measurement : l.s
Output : 1.00 l.s
A. Labor
Sub - Total for A
B. Equipment
a. Mobilization/ Demobilization
Sub - Total for B

C. Total (A + B)
D. Output = 1.00 l.s.
F. Materials

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

Unit of Measurement : m 3
Output per hour : 20 m3
A. Labor

b. Unskilled Laborer 3 1.00 47.44
Sub - Total for A
B. Equipment
a. Backhoe (0.80 m3) 1 1.00 1,537.00

b. Dump Truck (12 yd3) 2 1.00 1,420.00
Minor Tools (10% of Labor Cost)
Sub - Total for B

C. Total (A + B)
D. Output per Hour = 20.00 m3
F. Materials
Sub - Total for F

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

Output per hour : 9.84 m3
A. Labor

Sub - Total for A
B. Equipment
a. Plate Compactor (5 hp) 1 0.75 123.00

b. Backhoe (0.80 m )3
1 0.75 1,537.00
Sub - Total for B

C. Total (A + B)
F. Materials

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

A. Labor

Sub - Total for A
B. Equipment
a. Plate Compactor (5 hp) 1 0.75 123.00

b. Backhoe (0.80 m )3
1 0.75 1,537.00
Sub - Total for B

C. Total (A + B)
F. Materials
a. Embankment Materials m3 1.25 405.00

(w/ 25% Shrinkage Factor)


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

A. Labor

Sub - Total for A
B. Equipment
a. Plate Compactor 1 0.50 123.00

Sub - Total for B

C. Total (A + B)
F. Materials
a. Gravel Bedding (G1) m3 1.05 816.90

(w/ 5% Shrinkage Factor)
Sub - Total for F


Item No./Description : 900 (1) a1 Structural Concrete

Unit of Measurement : m3
A. Labor

Sub - Total for A
B. Equipment
a.One Bagger Mixer 1 1.00 91.25

Sub - Total for B

C. Total (A + B)
F. Materials
a. Gravel m3 1.00 816.90

b. Sand m3 0.50 817.00
c. Portland Cement bags 9.10 280.00
Sub - Total for F


Item No./Description : 902(1)a Reinforcing Steel (Deformed) , Grade 40

Unit of Measurement : kg
Output per hour : 143.438 kg
A. Labor

Sub - Total for A
B. Equipment
a. Bar Cutter 1 0.50 219.75

b. Bar Bender 1 0.50 351.50
Sub - Total for B

C. Total (A + B)
D. Output per Hour = 143.438 kg
F. Materials
a. Deformed Reinforcing Steel kg 1.00 54.00

Grade
b. #16 60/GradeIron
Galvanized 40 Wire kg 0.015 70.00
c. Consumables (5% of Materials Cost)
Sub - Total for F

Item No./Description : 902(2) Reinforcing Steel (Plain/Round Bar)

A. Labor
Installation
Sub - Total for A
Name and Capacity Quantity No. of Day/s Daily Rental Rate
B. Equipment
Sub - Total for B

C. Sub-Total for C (B/Area)
D. Output per Hour =
E. Direct Unit Cost (A ÷ D) + C
F. Materials
a. Plain Reinforcing Steel kg 1.00 54.00

Grade
b. #16 60/GradeIron
Galvanized 40 Wire kg 0.015 70.00
Sub - Total for F


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

A. Labor

Stripping
Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. Plywood Marine pc 0.347 775.00

b. Good Lumber - 3 uses bd ft 7.190 46.00
c. Assorted Common Wire Nails kg 0.210 75.00
d. Consumables (5% of Materials Cost)
Sub - Total for F

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

A. Labor

Sub - Total for A
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. Cement bag 0.330 280.00

b. Sand cu.m 0.027 817.00
Sub - Total for F


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

A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. Concrete Neutralizer gal 0.08 460.00

b. Concrete Sealer/Primer gal 0.04 644.00
c. Patching Compound gal 0.05 550.00
d. Semi Gloss Latex (two coats) gal 0.08 575.00
e. Consumables (5% of Materials Cost)
Sub - Total for F


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

A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. Epoxy Primer Gray gal 0.04 665.00

b. Enamel Paint gal 0.07 860.00
c. Paint thinner L 0.25 250.00

Sub - Total for F


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

Sub - Total for A
B. Equipment
Sub - Total for B

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

m2 1.00 441.00
Span,0.5mm thk)
b. Tek screw pc 10 2.50
Sub - Total for F


Item No./Description : 1013(2)a1 Fabricated Metal Roofing Accessory (Ridge/Hip Rolls)

Unit of Measurement : l.m
Output per hour : 10.00 l.m
A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
D. Output per Hour = 10.00 m
F. Materials
a. Ridge Roll (0.50mm) m 1.05 200.00

b. Blind Rivets pc 19.00 1.50
Sub - Total for F


Item No./Description : 1013(2)a2 Fabricated Metal Roofing Accessory (Flashing)

A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. Flashing m 1.00 200.00

c. Blind Rivets pc 16.00 1.50
Sub - Total for F


Item No./Description : 1013(2)b1 Fabricated Metal Roofing Accessory (Gutter)

A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. Gutter (0.6 mm) m 1.00 200.00

b. 12" x 1" Plain GI Strap pc 3.00 40.00
c. Blind Rivets pc 16.00 1.50
Sub - Total for F

Item No./Description : 1047(2)a Structural Steel, Trusses

A. Labor
Fabrication
Erection
a. Skilled Laborer 3 0.49 61.52
Sub - Total for A
B. Equipment
a. Welding Machine 1 0.75 371.00

b. Cutting Outfit 1 0.25 45.45
c. Truck Mounted Crane (20-25 mt) 1 0.49 1,631.00
Minor Tools (10 % of Labor Cost)
Sub - Total for B

C. Total (A + B)
F. Materials
a. Structural Steel Truss kg 1.00 64.00

b. Acetylene kg 0.011 78.00
c. Oxygen kg 0.022 60.00

d. Welding Rod kg 0.020 130.00
e. Consumables (5% of Materials Cost)
Sub - Total for F

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

A. Labor

Sub - Total for A
B. Equipment

Sub - Total for B

C. Total (A + B)
F. Materials
a. Structural Steel Purlins kg 1.05 64.00

b. Welding Rod kg 0.02 130.00
Sub - Total for F

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

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

Sub - Total for A
B. Equipment

Sub - Total for B

C. Total (A + B)
D. Output per Hour = 1
F. Materials
a. Steel Plates kg 488.27 53.00

b. Sag Rods with bolts & nuts kg 184.70 48.00
c. Cross Bracing(16mm Ø Plain Bar) kg 303.17 48.00
d.16mm Turn Buckle pcs 16.00 200.00
e.20mm dia.Turn Buckle pcs 20.00 250.00
f. 20mmØx600mm Anchor Bolt kgs 56.84 155.00
g. 16mmØ Standard Bolt & Nuts kgs 2.53 155.00
h. 12mmØ Standard Bolt & Nuts kgs 32.84 28.00
i. 10mmØ Standard Bolt & Nuts kgs 17.68 28.00
j. Clip Angles kgs 62.58 64.00
k. Lateral Struts kgs 622.51 64.00
l. 38mmx38mmx3mm Angle Bar ( Fascia Runner) kgs 465.15 64.00
m. Consumables (3% of Materials Cost)
Sub - Total for F

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

A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. PVC Pipe, 100mm Ø x 3m, S-1000 pcs 22.00 700.00

b.Elbow, 100 mm dia. X 90 deg. Bend pcs 50.00 95.00
c. Coupling 100mm dia. pcs 10.00 85.00
d. PVC Solvent, 400cc can 2.00 205.00
d.Consumables 3% of Materials
Sub - Total for F


Item No./Description : 1100(10) Conduits, Boxes & Fittings (Conduit Works/ Conduit Rough-in)
A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. RSC Pipe, 3/4" Ø lgth 1.00 480.00

b. RSC Nipple,10"x 3/4" Ø pcs 2.00 60.00
c. L/B Joint 3/4" Ø pcs 1.00 110.00
d. Entrance Cap, 3/4" Ø pcs 1.00 98.00
e. Plastic Junction Box w/Cover pcs 18.00 36.00
f. PVC Pipe 1/2" dia. pcs 30.00 75.00
g. PVC Pipe 1/2" Dia. Elbow pcs 30.00 18.00
h. Nylon Tie box 1.00 320.00
i. G.I Pipe 1/2" dia. Sch. 40 pcs 2.00 780.00
j. Circular Loom 3/8' dia. m 1.00 145.00
k. Consumable 5% of Materials
Sub - Total for F

Item No./Description : 1101( 33) Wires and Wiring Devices

A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. #8.0- 2mm thk. Copper Wire Stranded m 20.00 79.00

b. # 3.5- 2mm thk. Copper Wire Stranded box 3.00 4,150.00
c. Consumable 5% of Materials
Sub - Total for F


Item No./Description : 1102( 1) Panelboard with Main & Branch Breakers

A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. Distribution Panelboard, 2P, 230 Volts unit 1.00 950.00

4 Branches, 40 Amp., plug-in ( Copper frame)
b. Plug-in Circuit Breaker, 2P, 40 Amps pair 1.00 475.00
c. Plug-in Circuit Breaker, 2P, 20 Amps. pair 3.00 375.00
d. Meter Base Class 100, 3/4" dia. pc 1.00 750.00
Sub - Total for F


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

A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. CFL Spiral Bulb, 45 Watts w/ Lamp Holder pcs 4.00 1,350.00

b. Mogul w/ reducer adaptor pcs 4.00 560.00
c. Standard Done Shade 16' dia. pcs 4.00 663.00
Sub - Total for F

PRICE ANALYSIS (DUPA)
Amount (PhP)
2,039.28
1,476.48
2,277.12
5,792.88
Amount (PhP)
579.29
579.29
6,372.17
6,372.17
Amount (PhP)
3,707.00
2,325.00
2,898.00
4,091.94
460.00
3,584.00
1,050.00
150.00
18,265.94
24,638.11
-
2,463.81
1,355.10
28,457.02
Amount (PhP)
339.88
246.08
189.76
775.72
Amount (PhP)
77.57
77.57
853.29
853.29
Amount (PhP)
1,280.00
2,208.00
75.00
3,563.00
4,416.29
397.47
441.63
262.77
5,518.16
Amount (PhP)
2,254.00
2,254.00
Amount (PhP)
2,254.00
2,254.00
Amount (PhP)
1,000.00
18.75
207.75
575.25
1,801.75
4,055.75
-
405.58
223.07
4,684.40
Amount (PhP)
Amount (PhP)
17,211.65
17,211.65
17,211.65
17,211.65
Amount (PhP)
17,211.65
-
-
860.58
18,072.24
Amount (PhP)
84.97
142.32
227.29
Amount (PhP)
1,537.00
2,840.00
22.73
4,399.73
4,627.02
231.35
Amount (PhP)
231.35
20.82
23.14
13.77
289.07
Amount (PhP)
84.97
142.32
227.29
Amount (PhP)
92.25
1,152.75
22.73
1,267.73
1,495.02
151.93
Amount (PhP)
151.93
13.67
15.19
9.04
189.84
Amount (PhP)
84.97
142.32
227.29
Amount (PhP)
92.25
1,152.75
22.73
1,267.73
1,495.02
151.93
Amount (PhP)
506.25
506.25
658.18
59.24
65.82
39.16
822.40
Amount (PhP)
84.97
142.32
227.29
Amount (PhP)
61.50
22.73
84.23
311.52
259.60
Amount (PhP)
857.75
857.75
1,117.34
100.56
111.73
66.48
1,396.12
Amount (PhP)
84.97
61.52
189.76
336.25
Amount (PhP)
172.00
33.63
205.63
541.88
1,517.86
Amount (PhP)
816.90
408.50
2,548.00
3,773.40
5,291.26
476.21
529.13
314.83
6,611.43
Amount (PhP)
84.97
184.56
569.28
838.81
Amount (PhP)
109.88
175.75
83.88
369.51
1,208.32
8.42
Amount (PhP)
54.00
1.05
2.75
57.80
66.23
5.96
6.62
3.94
82.75
Amount (PhP)
84.97
123.04
189.76
397.77
Amount (PhP)
39.78
39.78
437.55
3.05
Amount (PhP)
54.00
1.05
2.75
57.80
60.85
5.48
6.09
3.62
76.04
Amount (PhP)
84.97
123.04
189.76
34.84
116.70
549.31
Amount (PhP)
54.93
54.93
604.24
186.49
Amount (PhP)
67.23
110.25
5.25
9.14
191.86
378.36
34.05
37.84
22.51
472.76
Amount (PhP)
84.97
123.04
189.76
397.77
Amount (PhP)
39.78
39.78
437.55
61.41
Amount (PhP)
92.40
21.65
114.05
175.46
15.79
17.55
10.44
219.24
Amount (PhP)
84.97
123.04
47.44
255.45
Amount (PhP)
25.55
25.55
281.00
133.81
Amount (PhP)
36.80
25.76
27.50
46.00
6.80
142.86
276.67
24.90
27.67
16.46
345.70
Amount (PhP)
84.97
123.04
47.44
255.45
Amount (PhP)
25.55
25.55
281.00
140.50
Amount (PhP)
26.60
57.62
62.50
7.34
154.06
294.55
26.51
29.46
17.53
368.04
Amount (PhP)
84.97
61.52
94.88
241.37
Amount (PhP)
24.14
24.14
265.51
127.89
Amount (PhP)
441.00
25.00
13.98
479.98
607.87
54.71
60.79
36.17
759.54
Amount (PhP)
84.97
61.52
47.44
193.93
Amount (PhP)
19.39
19.39
213.32
21.33
Amount (PhP)
210.00
28.50
7.16
245.66
266.99
24.03
26.70
15.89
333.60
Amount (PhP)
84.97
61.52
47.44
193.93
Amount (PhP)
19.39
19.39
213.32
21.33
Amount (PhP)
200.00
24.00
224.00
245.33
22.08
24.53
14.60
306.54
Amount (PhP)
84.97
61.52
47.44
193.93
Amount (PhP)
19.39
19.39
213.32
18.08
Amount (PhP)
200.00
120.00
24.00
344.00
362.08
32.59
36.21
21.54
452.42
Amount (PhP)
84.97
123.04
94.88
90.43
69.74
463.06
Amount (PhP)
278.25
11.36
799.19
46.31
1,135.11
1,598.17
18.80
Amount (PhP)
64.00
0.86
1.32
2.60
3.44
72.22
91.02
8.19
9.10
5.42
113.73
Amount (PhP)
84.97
123.04
189.76
397.77
Amount (PhP)
742.00
39.78
781.78
1,179.55
13.04
Amount (PhP)
67.20
2.60
3.49
73.29
86.33
7.77
8.63
5.14
107.87
Amount (PhP)
4,758.32
13,780.48
10,626.56
29,165.36
Amount (PhP)
5,936.00
2,916.54
8,852.54
38,017.90
38,017.90
Amount (PhP)
25,878.31
8,865.79
14,552.06
3,200.00
5,000.00
8,810.82
391.59
919.61
495.17
4,005.12
39,840.75
29,769.73
4,251.87
145,980.83
183,998.72
16,559.89
18,399.87
10,947.92
229,906.40
Amount (PhP)
934.67
1,353.44
2,087.36
4,375.47
Amount (PhP)
437.55
437.55
4,813.02
4,813.02
Amount (PhP)
15,400.00
4,750.00
850.00
410.00
642.30
22,052.30
26,865.32
2,417.88
2,686.53
1,598.49
33,568.22
Amount (PhP)
679.76
492.16
379.52
1,551.44
Amount (PhP)
155.14
155.14
1,706.58
1,706.58
Amount (PhP)
480.00
120.00
110.00
98.00
648.00
2,250.00
540.00
320.00
1,560.00
145.00
313.55
6,584.55
8,291.13
746.20
829.11
493.32
10,359.77
Amount (PhP)
934.67
676.72
521.84
2,133.23
Amount (PhP)
213.32
213.32
2,346.55
2,346.55
Amount (PhP)
1,580.00
12,450.00
701.50
14,731.50
17,078.05
1,537.02
1,707.81
1,016.14
21,339.03
Amount (PhP)
424.85
307.60
237.20
969.65
Amount (PhP)
96.97
96.97
1,066.62
1,066.62
Amount (PhP)
950.00
475.00
1,125.00
750.00
3,300.00
4,366.62
393.00
436.66
259.81
5,456.08
Amount (PhP)
679.76
492.16
379.52
1,551.44
Amount (PhP)
155.14
155.14
1,706.58
1,706.58
Amount (PhP)
5,400.00
2,240.00
2,652.00
10,292.00
11,998.58
1,079.87
1,199.86
713.92
14,992.23
COTABATO 1ST
REGIONAL OFFICE XII
FORM ABC-2015-02-00

Contract Duration : 75 C.D
COST % VALUE
AS SUBMITTED 24,638.11 21.00% 2,463.81 1,355.10 3,818.91 28,457.02
PART I FACILITIES FOR ENGINEERS
AS EVALUATED
AS SUBMITTED 36,183.61 21.00% 2,692.13 1,943.79 4,635.92 40,819.53

AS EVALUATED
(Project ID)
PART III
AS SUBMITTED 59,437.70 21.00% 11,293.16 3,536.55 14,829.71 74,267.41
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 199,108.22 21.00% 37,830.56 11,846.94 49,677.50 248,785.72

AS EVALUATED
AS SUBMITTED 1,386,333.09 21.00% 263,403.29 82,486.83 345,890.12 1,732,223.21

PART C FINISHING
AS EVALUATED
AS SUBMITTED 41,734.39 21.00% 7,929.54 2,483.19 10,412.73 52,147.12

PART D ELECTRICAL
AS EVALUATED
AS SUBMITTED 1,686,613.40 21.00% 320,456.55 100,353.51 420,810.06 2,107,423.46
TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 1,686,613.40 21.00% 320,456.55 100,353.51 420,810.06 2,107,423.46

AS EVALUATED
AS SUBMITTED 1,747,435.11 21.00% 325,612.49 103,652.40 429,264.89 2,176,700.00

TOTAL
AS EVALUATED
ALMOJAHID H. KAMSA SHEEN ALFRED R. NORO MARILYN G. VERSOLA, RN, MPS SUNDAY B. GUDITO ELPIDIO A. BIROG
Engineer II Engineer II Chief, Planning and Design Section Assistant District Engineer District Engineer
Member- District Estimating Team Member- District Estimating Team Chairman - District Estimating Team
ADDITIONAL QTYS. 0.00 m additional height
PART A EARTHWORK
RECTANGULAR ELEVATION Embankment

804(1)b 0.00 cu.m. Embankment fr. Barrow, Select Fill
RECTANGULAR
qty. mark
TRIANGULAR ELEVATION 1.00 main slab
804(1)b 0.00 cu.m. Embankment fr. Barrow, Select Fill 1.00 corridor
TOTAL
TRIANGULAR
qty. mark
1.00 main slab
1.00 corridor
TOTAL
Unit cu.m. REINFORCED CONCRETE (28 Days) PART B PLAIN AND REINFOR
900(1)c1 0.00 cu.m. Structural Concrete, 28 days
Unit kg. REINFORCING STEEL

902(1)a1 0.00 kg. Reinforcing Steel, gr.40
0.00 0.00 cu.m. concrete R.C. for Columns

0.00 kg. def. round bars
0.00 kg. tie wire qty. column mark
11.00 C-1
11.00 C-2
11.00 C-3
Reinf. Steel for Columns

Foundation to Ground Floor
qty. column mark
11.00 C-1
11.00 C-2
11.00 C-3
8.88 cu.m. concrete*** R.C. for Wall Footing

361.90 kg. def. round bars***
8.40 kg. tie wire*** qty. mark
1.00 wf-1
***NOTE: Applicabble only for additonal height of more than 1.0m
PART C FINISHINGS AND OT
RECTANGULAR ELEVATION RECTANGULAR

Unit sq.m. MASONRY WORKS Masonry Works
1046(1)a2 0.00 sq.m. CHB load bearing (inc. reinf. Steel), 6" qty wall mark
1.00 Perimeter wall
RECTANGULAR ELEVATION
Unit sq.m. CEMENT PLASTER FINISH
1027(1) 0.00 sq.m. Cement Plaster Finish, Plain
TRIANGULAR ELEVATION TRIANGULAR

1046(1)a2 0.00 sq.m. CHB load bearing (inc. reinf. Steel), 6" qty wall mark
1.00 Perimeter wall
TRIANGULAR ELEVATION
Unit sq.m. CEMENT PLASTER FINISH
WORK
additional chb
length(m) width(m) add'l ht area(sq.m.) perimeter(m.) vol.(cu.m.)
46.00 7.00 0.00 322.00 60.00 0.00
46.00 2.50 0.00 115.00 51.00 0.00
111.00 0.00
additional chb
length(m) width(m) add'l ht area(sq.m.) perimeter(m.) vol.(cu.m.)
46.00 7.00 0.00 161.00 60.00 0.00
46.00 2.50 0.00 57.50 5.00 0.00
65.00 0.00
D REINFORCED CONCRETE WORK

column size add'l ht area T area(sq.m.) perimeter/col vol
0.435 0.435 0.00 0.19 2.08 1.74 0.00
0.610 0.610 0.00 0.37 4.09 2.44 0.00
0.585 0.585 0.00 0.34 3.76 2.34 0.00
0.00
ties spacing (m)

add'l ht total length bars/column bar ø weight(kg) total wt(kg) support (2D) midspan support ties(pc)
0.00 0.00 12.00 25.00 3.854 0.00 0.10 0.10 0.00
0.00 0.00 12.00 25.00 3.854 0.00 0.10 0.10 0.00
0.00 0.00 12.00 25.00 3.854 0.00 0.10 0.10 0.00
0.00
Reinf. Steel for Wall Footing

main bars
length width thickness area(sq.m.) T area (sq.m.) vol(cum) bar ø bar (pcs) weight(kg)
111.00 0.40 0.20 44.40 44.40 8.88 10.00 3.00 0.616
44.40 8.88
GS AND OTHER CIVIL WORKS
floor material size length(m) height(m) total area

Ground Flr chb 6" 111.00 0.00 0.00
floor material size length(m) height(m) total area
Ground Flr chb 6" 65.00 0.00 0.00
ties
midspan ties(pc) ties/pc total ties length bar ø wt(kg) total wt(kg) total intrsctn
0.00 0.00 0.00 1.74 12.00 0.888 0.00 0.00
0.00 0.00 0.00 2.44 12.00 0.888 0.00 0.00
0.00 0.00 0.00 2.34 12.00 0.888 0.00 0.00
0.00
ties
total length total wt(kg) bar ø weight(kg) total length total wt(kg) total intrsctn T tiewire (kg)
363.27 223.78 10.00 0.616 224.22 138.12 1113.00 8.40
223.78 138.12 8.40
tiewire
0.00
0.00
0.00
0.00
COTABATO 1ST
REGIONAL OFFICE XII

COST % VALUE COST
AS SUBMITTED 1.00 l.s. 24,638.11 0% 2,463.81 1,355.10 3,818.91 28,457.02 28,457.02
A.1.1 (3) Construction of Field Office for the Engineer
AS EVALUATED

AS SUBMITTED 2.00 ea 8,832.58 19% 1,678.19 525.54 2,203.73 11,036.31 5,518.16
B.5 Project Billboard/ Sign Board
AS EVALUATED
AS SUBMITTED 2.50 mo 10,139.38 10% 1,013.94 557.67 1,571.61 11,710.99 4,684.39

B.7 (1) Occupational Safety and Health Program
AS EVALUATED
AS SUBMITTED 1.00 l.s. 17,211.65 0% - 860.58 860.58 18,072.23 18,072.23

B.9 Mobilization/Demobilization
AS EVALUATED
AS SUBMITTED 36,183.61 2,692.13 1,943.79 4,635.92 40,819.53

TOTAL OF PART II
AS EVALUATED 40,819.54
(Project ID)

PART III
PART A EARTHWORKS
AS SUBMITTED 42.72 m3 9,883.31 19% 1,877.83 588.06 2,465.89 12,349.20 289.07
803(1)a Structure Excavation (Common Soil)
AS EVALUATED
AS SUBMITTED 22.71 m3 3,450.39 19% 655.57 205.30 860.87 4,311.26 189.84

AS EVALUATED
AS SUBMITTED 62.97 m3 41,444.67 20% 7,874.49 2,465.96 10,340.45 51,785.12 822.40

804(1)b Embankment from Common Borrow by Equipment
AS EVALUATED
AS SUBMITTED 4.17 m3 4,659.33 20% 885.27 277.23 1,162.50 5,821.83 1,396.12

804(4) Gravel Fill
AS EVALUATED
AS SUBMITTED 59,437.70 11,293.16 3,536.55 14,829.71 74,267.41

TOTAL OF PART A
AS EVALUATED 59,437.70 11,293.16 3,536.55 14,829.71 74,267.41

COTABATO 1ST
REGIONAL OFFICE XII

COST % VALUE COST
ALMOJAHID H. KAMSA SHEEN ALFRED R. NORO MARILYN G. VERSOLA, RN, MPS

Engineer II Engineer II Chief, Planning and Design Section
COTABATO 1ST
REGIONAL OFFICE XII

COST % VALUE COST
AS SUBMITTED 14.42 m3 76,273.47 19% 14,491.96 4,538.27 19,030.23 95,303.70 6,611.43
900 (1) a1 Structural Concrete
AS EVALUATED - - - - - -
AS SUBMITTED 1,170.39 kg 77,510.80 19% 14,727.05 4,611.89 19,338.94 96,849.74 82.75
902(1)a Reinforcing Steel (Deformed) , Grade 40
AS SUBMITTED - - - - -
AS SUBMITTED 443.88 kg 27,011.40 19% 5,132.17 1,607.18 6,739.35 33,750.75 76.04
902(2) Reinforcing Steel (Plain/Round Bar)
AS SUBMITTED - - - - -
AS SUBMITTED 48.40 m2 18,312.55 19% 3,479.38 1,089.60 4,568.98 22,881.53 472.76
AS EVALUATED
AS SUBMITTED 199,108.22 37,830.56 11,846.94 49,677.50 248,785.72

TOTAL OF PART B
AS EVALUATED

COTABATO 1ST
REGIONAL OFFICE XII

COST % VALUE COST
AS SUBMITTED 22.00 m2 3,860.13 19% 733.43 229.68 963.11 4,823.24 219.24
AS EVALUATED
AS SUBMITTED 22.00 m2 6,086.74 19% 1,156.48 362.16 1,518.64 7,605.38 345.70

1032(1)a Painting Works (Masonry/Concrete)
AS EVALUATED
AS SUBMITTED 434.57 m2 128,004.83 19% 24,320.92 7,616.29 31,937.21 159,942.04 368.04

1032(1)c Painting Works (Steel)
AS EVALUATED
COTABATO 1ST
REGIONAL OFFICE XII

COST % VALUE COST
1014(1)b1
thk AS EVALUATED
AS SUBMITTED 28.60 l.m 7,635.84 19% 1,450.81 454.33 1,905.14 9,540.98 333.60
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge/Hip Rolls)
AS EVALUATED - - - - -
AS SUBMITTED 46.00 l.m 11,285.29 19% 2,144.20 671.47 2,815.67 14,100.96 306.54
1013(2)b Fabricated Metal Roofing Accessory (Flashing)
AS EVALUATED - - - -
AS SUBMITTED 56.40 l.m 20,421.21 19% 3,880.03 1,215.06 5,095.09 25,516.30 452.42
1013(2)b1 Fabricated Metal Roofing Accessory (Gutter)
AS EVALUATED
AS SUBMITTED 3,740.29 kg 340,436.67 19% 64,682.97 20,255.98 84,938.95 425,375.62 113.73

AS EVALUATED
AS SUBMITTED 3,512.38 kg 303,226.49 19% 57,613.03 18,041.98 75,655.01 378,881.50 107.87

1047(2)b Structural Steel Purlins
AS EVALUATED
AS SUBMITTED 1.00 ls 183,998.72 19% 34,959.76 10,947.93 45,907.69 229,906.41 229,906.41

1047(6) Metal Structure Accessories
AS EVALUATED
AS SUBMITTED 1.00 ls 26,865.32 19% 5,104.41 1,598.49 6,702.90 33,568.22 33,568.22

1001(9) Storm Drainage and Downspout
AS EVALUATED
AS SUBMITTED 1,386,333.09 263,403.29 82,486.83 345,890.12 1,732,223.20

TOTAL OF PART C
AS EVALUATED

PART D ELECTRICAL WORKS

Conduits, Boxes & Fittings (Conduit Works/ Conduit Rough- AS SUBMITTED 1.00 ls 8,291.13 19% 1,575.32 493.32 2,068.64 10,359.77 10,359.77
1100(10)
in) AS EVALUATED
AS SUBMITTED 1.00 ls 17,078.05 19% 3,244.83 1,016.14 4,260.97 21,339.02 21,339.02
1101( 33) Wires and Wiring Devices
AS EVALUATED
AS SUBMITTED 1.00 ls 4,366.62 19% 829.66 259.81 1,089.47 5,456.09 5,456.09
COTABATO 1ST
REGIONAL OFFICE XII

COST % VALUE COST
AS EVALUATED
AS SUBMITTED 1.00 ls 11,998.58 19% 2,279.73 713.92 2,993.65 14,992.23 14,992.23
1103 (1) Lighting Fixtures and Lamps
AS EVALUATED
AS SUBMITTED 41,734.39 7,929.54 2,483.19 10,412.73 52,147.11
TOTAL OF PART D
AS EVALUATED
ANNEX A
FORM POW-2015-01-00

at rear portion with security grilles for the front jalousie windows, fire protection system, overhead tank and cistern)
PART D PLUMBING/SANITARY WORKS Err:509 953,844.37

8. RROW Acquisition
ITEMIZED BREAKDOWN
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS SUBMITTED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED

TOTAL OF PART I Err:509 26,000.00
Project ID
PART A EARTHWORKS
804(4) Gravel Fill 46.06 m3 51,464.87 1,117.34 1,407.85 Err:509
PART C FINISHING

Sub-Total C.1 32,024.09
C.2. Masonry Works


ITEMIZED BREAKDOWN

1010(1) Woodend Doors 1.00 l.s. 209,109.45 209,109.45 263,477.91 Err:509
1005 (1) Steel Casement Window 73.44 m2 Err:509 Err:509 Err:509 Err:509
1005 (5) Window Grill 32.64 m2 Err:509 Err:509 Err:509 Err:509
C.4 Finishing Works

1021(1)c Plain Cement Finish with floor hardener 584.99 m2 Err:509 Err:509 Err:509 Err:509
C.5 Painting Works


ITEMIZED BREAKDOWN
1047(6)-1 Metal Structure Accessories, Fire Escape 1.00 l.s. 112,598.27 112,598.27 141,873.82 Err:509
Sub-Total C.6 1,056,562.35
Dry Stand Pipe 1.00 lot 521,234.73 521,234.73 656,755.76 Err:509
TOTAL OF PART D 953,844.37
PART E ELECTRICAL


Number of
Equipment
1 Backhoe 0.80 m3 1 31
2 32
5 Pumpcrete 1 35
7 Bar Cutter 1 37
8 Bar Bender 1 38
15 Water Pump 1,800 lpm, 7.5 hp 1 45
16 Water Truck 16,000 L, 360 hp 1 46
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
Number of
Capacity
Equipment
As Evaluated
TOTAL OF PART I
As Evaluated
As Evaluated
As Submitted Err:509 1.00 l.s. 89,810.36 4,508.00 - 94,318.36 8% 7,545.47 5,093.19 106,957.02
As Evaluated
As Evaluated
As Submitted 93,373.36 5,283.72 74,062.40 172,719.48 14,347.52 9,353.35 196,420.35
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
TOTAL OF PART A
As Evaluated
As Submitted Err:509 201.23 m3 759,321.28 189,533.86 115,904.53 1,064,759.67 20% 212,951.93 63,885.58 1,341,597.18
As Evaluated
As Evaluated
As Evaluated
As Submitted 2,925,028.94 34,250,369.25 20,943,615.54 58,119,013.71 11,623,802.74 3,487,140.83 73,229,957.28
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted Err:509 159.89 L 30,677.18 935.02 411.89 32,024.09 20% 6,404.82 1,921.45 40,350.36
As Evaluated
As Submitted 30,677.18 935.02 411.89 32,024.09 6,404.82 1,921.45 40,350.36
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
Sub - Total C.2
As Evaluated
1010(4) Wooden Dooor
As Evaluated
As Evaluated
1005 (1) Steel Casement Window
As Evaluated
1005(5) Window Grill
As Evaluated
1004(2)a Locksets
As Evaluated
1004(2)g Hinges
As Evaluated
As Evaluated
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Evaluated
As Evaluated
1053(3)a2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
As Submitted Err:509 133.27 m2 Err:509 7,440.11 744.01 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Evaluated
Sub-Total C.5
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
1047(6)-1 Metal Structure Accessories, Fire Escape
As Evaluated
Sub-Total C.6
As Evaluated
TOTAL OF PART C
As Evaluated
As Evaluated
As Submitted Err:509 1.00 l.s. 5,799.74 1,050.80 105.08 6,955.62 20% 1,391.12 417.34 8,764.08
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted Err:509 16.00 units 10,329.73 2,843.68 284.37 13,457.78 20% 2,691.56 807.47 16,956.81
As Evaluated
As Submitted Err:509 1.00 lot 479,028.95 38,368.89 3,836.89 521,234.73 20% 104,246.95 31,274.08 656,755.76
As Evaluated
As Submitted 861,808.45 83,669.00 8,366.90 953,844.37 190,768.88 57,230.66 1,201,843.91
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 221,504.07 22,521.81 2,252.18 246,278.060 49,255.620 14,776.690 310,310.370
TOTAL OF PART E
As Evaluated
TOTAL OF PART III
As Evaluated
GRAND TOTAL
As Evaluated
FORM ABC-2015-02-00

Contract Duration :
COST % VALUE
AS EVALUATED
AS SUBMITTED 172,719.48 20.00% 14,347.52 9,353.35 23,700.87 196,420.35

AS EVALUATED
(Project ID)
PART III
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 58,119,013.71 20.00% 11,623,802.74 3,487,140.83 15,110,943.57 73,229,957.28

AS EVALUATED

PART C FINISHING
AS EVALUATED
AS SUBMITTED 953,844.37 20.00% 190,768.88 57,230.66 247,999.54 1,201,843.91

AS EVALUATED
AS SUBMITTED 246,278.06 20.00% 49,255.62 14,776.69 64,032.31 310,310.37

PART E ELECTRICAL
AS EVALUATED

TOTAL OF PART III
AS EVALUATED

AS EVALUATED

TOTAL
AS EVALUATED

COST % VALUE COST
AS EVALUATED

TOTAL OF PART I
AS EVALUATED

AS SUBMITTED 1.00 ea 4,416.29 20% 883.26 264.98 1,148.24 5,564.53 5,564.53
AS EVALUATED
AS SUBMITTED 1.00 l.s. 94,318.36 8% 7,545.47 5,093.19 12,638.66 106,957.02 106,957.02

AS EVALUATED
AS SUBMITTED 1.00 l.s. 73,984.83 8% 5,918.79 3,995.18 9,913.97 83,898.80 83,898.80

AS EVALUATED
AS SUBMITTED 172,719.48 14,347.52 9,353.35 23,700.87 196,420.35

TOTAL OF PART II
AS EVALUATED
(Project ID)

PART III
PART A EARTHWORKS
AS SUBMITTED 244.62 m3 56,593.07 20% 11,318.61 3,395.58 14,714.19 71,307.26 291.50
AS EVALUATED
AS SUBMITTED 139.08 m3 21,130.82 20% 4,226.16 1,267.85 5,494.01 26,624.83 191.44

AS EVALUATED

AS EVALUATED
AS SUBMITTED 46.06 m3 51,464.87 20% 10,292.97 3,087.89 13,380.86 64,845.73 1,407.85

804(4) Gravel Fill
AS EVALUATED

TOTAL OF PART A
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 201.23 m3 1,064,759.67 20% 212,951.93 63,885.58 276,837.51 1,341,597.18 6,666.98
AS EVALUATED
AS SUBMITTED 36,154.58 kg 56,967,312.61 20% 11,393,462.52 3,418,038.76 14,811,501.28 71,778,813.89 1,985.33

AS EVALUATED
AS SUBMITTED 1,312.79 m2 86,941.43 20% 17,388.29 5,216.49 22,604.78 109,546.21 83.45

AS EVALUATED
AS SUBMITTED 58,119,013.71 11,623,802.74 3,487,140.83 15,110,943.57 73,229,957.28

TOTAL OF PART B
AS EVALUATED

AS SUBMITTED 159.89 L 32,024.09 20% 6,404.82 1,921.45 8,326.27 40,350.36 252.36
AS EVALUATED
1046(2)a1
Steel) AS EVALUATED
1046(2)a2
Steel) AS EVALUATED
AS SUBMITTED 1.00 l.s. 209,109.45 20% 41,821.89 12,546.57 54,368.46 263,477.91 263,477.91
AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
1004(2)a Locksets
AS EVALUATED

1004(2)g Hinges
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 22,778.00 20% 4,555.60 1,366.68 5,922.28 28,700.28 28,700.28
AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
1053(3)a2

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
1014(1)b1
thk AS EVALUATED
AS SUBMITTED 32.90 m 12,704.42 20% 2,540.88 762.27 3,303.15 16,007.57 486.55

AS EVALUATED


COST % VALUE COST

AS SUBMITTED 26.21 m 12,368.33 20% 2,473.67 742.10 3,215.77 15,584.10 594.59
AS EVALUATED

AS EVALUATED

AS EVALUATED
AS SUBMITTED 5,170.61 kg 479,227.65 20% 95,845.53 28,753.66 124,599.19 603,826.84 116.78

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
AS SUBMITTED 1.00 l.s. 112,598.27 20% 22,519.65 6,755.90 29,275.55 141,873.82 141,873.82
AS EVALUATED

TOTAL OF PART C
AS EVALUATED


COST % VALUE COST

COST % VALUE COST
AS SUBMITTED
AS EVALUATED
AS SUBMITTED 1.00 l.s. 25,002.88 20% 5,000.58 1,500.17 6,500.75 31,503.63 31,503.63
AS EVALUATED
AS SUBMITTED 1.00 l.s. 6,955.62 20% 1,391.12 417.34 1,808.46 8,764.08 8,764.08
AS EVALUATED
AS SUBMITTED 1.00 l.s. 89,732.99 20% 17,946.60 5,383.98 23,330.58 113,063.57 113,063.57
AS EVALUATED
AS SUBMITTED 1.00 l.s. 228,878.22 20% 45,775.64 13,732.69 59,508.33 288,386.55 288,386.55
AS EVALUATED
AS SUBMITTED 1.00 l.s. 68,582.15 20% 13,716.43 4,114.93 17,831.36 86,413.51 86,413.51
AS EVALUATED
AS SUBMITTED 16.00 units 13,457.78 20% 2,691.56 807.47 3,499.03 16,956.81 1,059.80
AS EVALUATED
AS SUBMITTED 1.00 lot 521,234.73 20% 104,246.95 31,274.08 135,521.03 656,755.76 656,755.76
Dry Stand Pipe
AS EVALUATED
AS SUBMITTED 953,844.37 190,768.88 57,230.66 247,999.54 1,201,843.91

TOTAL OF PART D
AS EVALUATED


COST % VALUE COST

AS SUBMITTED
PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED 1.00 l.s. 47,132.54 20% 9,426.51 2,827.95 12,254.46 59,387.00 59,387.00
AS EVALUATED
AS SUBMITTED 1.00 l.s. 73,179.48 20% 14,635.90 4,390.77 19,026.67 92,206.15 92,206.15
AS EVALUATED
AS SUBMITTED 1.00 l.s. 39,131.76 20% 7,826.35 2,347.91 10,174.26 49,306.02 49,306.02
AS EVALUATED
AS SUBMITTED 1.00 l.s. 65,208.50 20% 13,041.70 3,912.51 16,954.21 82,162.71 82,162.71
AS EVALUATED
AS SUBMITTED 1.00 l.s. 21,625.78 20% 4,325.16 1,297.55 5,622.71 27,248.49 27,248.49
AS EVALUATED
AS SUBMITTED 246,278.06 49,255.62 Err:509 Err:509 310,310.37
TOTAL OF PART E
AS EVALUATED
AS SUBMITTED Err:509 49,255.62 Err:509 Err:509 Err:509
TOTAL OF PART III
AS EVALUATED
AS EVALUATED
GRAND TOTAL
AS EVALUATED

ANNEX A
FORM POW-2015-01-00

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

7. EAO, 0.5 % Err:509 G. Physical Reserved (Contingency)
8. RROW Acquisition
ITEMIZED BREAKDOWN
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALAUTED AS SUBMITTED AS EVALAUTED

Project ID
PART A EARTHWORKS
804(1)a Embankment from Structure Excavation 105.37 m3 Err:509 Err:509 Err:509 Err:509
804(4) Gravel Fill 33.92 m3 37,900.31 1,117.34 1,407.85 Err:509
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days) 151.93 m3 803,900.70 5,291.26 6,666.98 Err:509
903(2) Forms and Falseworks 960.52 m2 63,611.84 66.23 83.45 Err:509
PART C FINISHING

Sub-Total C.1 23,153.32
C.2. Masonry Works


ITEMIZED BREAKDOWN

1010(4) Wooden Doors 1.00 set 161,337.25 161,337.25 203,284.94 Err:509
1005 (1) Steel Casement Windows 48.96 m2 Err:509 Err:509 Err:509 Err:509
1005 (5) Window Grill 21.76 m2 Err:509 Err:509 Err:509 Err:509
C.4 Finishing Works

C.5 Painting Works


Sub-Total C.6 790,671.24

ITEMIZED BREAKDOWN
PART E ELECTRICAL


Number of
Equipment
1 Backhoe 0.80 m3 1 31
2 32
5 Pumpcrete 1 35
7 Bar Cutter 1 37
8 Bar Bender 1 38
15 Water Pump 1,800 lpm, 7.5 hp 1 45
16 Water Truck 16,000 L, 360 hp 1 46
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
Number of
Capacity
Equipment
As Evaluated
TOTAL OF PART I
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 80,297.52 4,382.12 56,511.55 141,191.19 11,825.25 7,650.83 160,667.27
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
As Submitted Err:509 105.37 m3 - 2,433.90 Err:509 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
TOTAL OF PART A
As Evaluated
As Submitted Err:509 151.93 m3 573,292.66 143,099.33 87,508.70 803,900.70 20% 160,780.14 48,234.04 1,012,914.88
As Evaluated
As Evaluated
As Evaluated
As Submitted 2,203,839.92 25,813,369.64 15,784,538.70 43,801,748.27 8,760,349.66 2,628,104.89 55,190,202.82
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Evaluated
As Submitted 22,179.51 676.02 297.79 23,153.32 4,630.66 1,389.20 29,173.18
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
Sub - Total C.2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
1004(2)a Locksets
As Evaluated
1004(2)g Hinges
As Evaluated
As Evaluated
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Evaluated
As Evaluated
1053(3)a2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.5
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted Err:509 47.80 m Err:509 926.99 - Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Evaluated
As Evaluated
As Submitted Err:509 47.80 m Err:509 785.58 78.56 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Evaluated
As Submitted Err:509 101.34 kg Err:509 - 897,116.00 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.6
As Evaluated s
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 745,151.84 72,879.92 7,287.99 825,319.74 165,063.95 49,519.20 1,039,902.89
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 171,259.12 18,752.71 1,875.27 191,887.110 38,377.430 11,513.240 241,777.780
TOTAL OF PART E
As Evaluated
TOTAL OF PART III
As Evaluated
GRAND TOTAL
As Evaluated
FORM ABC-2015-02-00

Contract Duration :
COST % VALUE
AS EVALUATED
AS SUBMITTED 141,191.19 20.00% 11,825.25 7,650.83 19,476.08 160,667.27

AS EVALUATED
(Project ID)
PART III
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 43,801,748.27 20.00% 8,760,349.66 2,628,104.89 11,388,454.55 55,190,202.82

AS EVALUATED

PART C FINISHING
AS EVALUATED
AS SUBMITTED 825,319.74 20.00% 165,063.95 49,519.20 214,583.15 1,039,902.89

AS EVALUATED
AS SUBMITTED 191,887.11 20.00% 38,377.43 11,513.24 49,890.67 241,777.78

PART E ELECTRICAL
AS EVALUATED

TOTAL OF PART III
AS EVALUATED

AS EVALUATED

TOTAL
AS EVALUATED

COST % VALUE COST
AS EVALUATED

TOTAL OF PART I
AS EVALUATED

AS SUBMITTED 1.00 ea 4,416.29 20% 883.26 264.98 1,148.24 5,564.53 5,564.53
AS EVALUATED
AS SUBMITTED 1.00 l.s. 80,340.92 8% 6,427.27 4,338.41 10,765.68 91,106.60 91,106.60

AS EVALUATED
AS SUBMITTED 1.00 l.s. 56,433.98 8% 4,514.72 3,047.44 7,562.16 63,996.14 63,996.14

AS EVALUATED
AS SUBMITTED 141,191.19 11,825.25 7,650.83 19,476.08 160,667.27

TOTAL OF PART II
AS EVALUATED
(Project ID)

PART III
PART A EARTHWORKS
AS SUBMITTED 196.98 m3 45,571.51 20% 9,114.30 2,734.29 11,848.59 57,420.10 291.50
AS EVALUATED

AS EVALUATED

AS EVALUATED
AS SUBMITTED 33.92 m3 37,900.31 20% 7,580.06 2,274.02 9,854.08 47,754.39 1,407.85

804(4) Gravel Fill
AS EVALUATED

TOTAL OF PART A
AS EVALUATED


COST % VALUE COST

Planningt Section/Division Planningt Section/Division Planningt Section/Division

COST % VALUE COST
AS SUBMITTED 151.93 m3 803,900.70 20% 160,780.14 48,234.04 209,014.18 1,012,914.88 6,666.98
AS EVALUATED
AS SUBMITTED 27,248.42 kg 42,934,235.73 20% 8,586,847.15 2,576,054.14 11,162,901.29 54,097,137.02 1,985.33

AS EVALUATED
AS SUBMITTED 960.52 m2 63,611.84 20% 12,722.37 3,816.71 16,539.08 80,150.92 83.45

AS EVALUATED
AS SUBMITTED 43,801,748.27 8,760,349.66 2,628,104.89 11,388,454.55 55,190,202.82

TOTAL OF PART B
AS EVALUATED

AS SUBMITTED 115.60 L 23,153.32 20% 4,630.66 1,389.20 6,019.86 29,173.18 252.36
AS EVALUATED
1046(2)a1
Steel) AS EVALUATED
1046(2)a2
Steel) AS EVALUATED
AS SUBMITTED 1.00 l.s. 161,337.25 20% 32,267.45 9,680.24 41,947.69 203,284.94 203,284.94
AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
1004(2)a Locksets
AS EVALUATED

1004(2)g Hinges
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 15,185.33 20% 3,037.07 911.12 3,948.19 19,133.52 19,133.52
AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
1053(3)a2

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
1014(1)b1
thk AS EVALUATED
AS SUBMITTED 23.90 m 9,229.04 20% 1,845.81 553.74 2,399.55 11,628.59 486.55

AS EVALUATED


COST % VALUE COST

AS SUBMITTED 26.21 m 12,368.33 20% 2,473.67 742.10 3,215.77 15,584.10 594.59
AS EVALUATED

AS EVALUATED

AS EVALUATED
AS SUBMITTED 3,687.15 kg 341,736.12 20% 68,347.22 20,504.17 88,851.39 430,587.51 116.78

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
AS SUBMITTED 1.00 l.s. 112,598.27 20% 22,519.65 6,755.90 29,275.55 141,873.82 141,873.82
AS EVALUATED

TOTAL OF PART C
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED
AS EVALUATED
AS SUBMITTED 1.00 l.s. 24,462.04 20% 4,892.41 1,467.72 6,360.13 30,822.17 30,822.17
AS EVALUATED
AS SUBMITTED 1.00 l.s. 6,955.62 20% 1,391.12 417.34 1,808.46 8,764.08 8,764.08
AS EVALUATED
AS SUBMITTED 1.00 l.s. 78,795.77 20% 15,759.15 4,727.75 20,486.90 99,282.67 99,282.67
AS EVALUATED
AS SUBMITTED 1.00 l.s. 227,478.46 20% 45,495.69 13,648.71 59,144.40 286,622.86 286,622.86
AS EVALUATED
AS SUBMITTED 1.00 l.s. 57,451.44 20% 11,490.29 3,447.09 14,937.38 72,388.82 72,388.82
AS EVALUATED
AS EVALUATED
AS SUBMITTED 1.00 lot 420,083.08 20% 84,016.62 25,204.99 109,221.61 529,304.69 529,304.69
Fire Protection System
AS EVALUATED
AS SUBMITTED 825,319.74 165,063.95 49,519.20 214,583.15 1,039,902.89

TOTAL OF PART D
AS EVALUATED


COST % VALUE COST
AS SUBMITTED
PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED 1.00 l.s. 38,653.34 20% 7,730.67 2,319.20 10,049.87 48,703.21 48,703.21
AS EVALUATED
AS SUBMITTED 1.00 l.s. 59,766.42 20% 11,953.28 3,585.99 15,539.27 75,305.69 75,305.69
AS EVALUATED
AS SUBMITTED 1.00 l.s. 26,449.78 20% 5,289.96 1,586.99 6,876.95 33,326.73 33,326.73
AS EVALUATED
AS SUBMITTED 1.00 l.s. 45,391.79 20% 9,078.36 2,723.51 11,801.87 57,193.66 57,193.66
AS EVALUATED
AS SUBMITTED 1.00 l.s. 21,625.78 20% 4,325.16 1,297.55 5,622.71 27,248.49 27,248.49
AS EVALUATED
TOTAL OF PART E
AS EVALUATED
TOTAL OF PART III
AS EVALUATED
AS EVALUATED
GRAND TOTAL
AS EVALUATED

ANNEX A
FORM POW-2015-01-00


8. RROW Acquisition
ITEMIZED BREAKDOWN
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED

II.7 Occupational Safety and Health 1.00 l.s. 66,991.34 66,991.34 75,968.18 Err:509
Project ID
PART A EARTHWORKS
804(4) Gravel Fill 21.78 m3 24,335.76 1,117.34 1,407.85 Err:509
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days) 102.63 m3 543,041.72 5,291.26 6,666.98 Err:509
903(2) Forms and Falseworks 608.26 m2 40,282.91 66.23 83.45 Err:509
PART C FINISHING

Sub-Total C.1 15,083.71
C.2. Masonry Works


1010(4) Wooden Doors Doors 1.00 l.s. 114,542.56 114,542.56 144,323.62 Err:509
1005 (1) Steel Casement Window 24.48 m2 Err:509 Err:509 Err:509 Err:509
1005(5) Window Grill 10.88 m2 Err:509 Err:509 Err:509 Err:509

ITEMIZED BREAKDOWN
C.4 Finishing Works

C.5 Painting Works


ITEMIZED BREAKDOWN
PART E ELECTRICAL


Number of
Equipment
1 Backhoe 0.80 m3 1 31
2 32
5 Pumpcrete 1 35
7 Bar Cutter 1 37
8 Bar Bender 1 38
15 Water Pump 1,800 lpm, 7.5 hp 1 45
16 Water Truck 16,000 L, 360 hp 1 46
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
Number of
Capacity
Equipment
I.1.1 (1) 0
As Evaluated
TOTAL OF PART I
As Evalauted
As Evaluated
As Evaluated
As Evaluated
As Submitted 66,947.94 4,382.12 39,151.37 110,481.43 9,368.47 5,992.50 125,842.40
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
As Submitted Err:509 66.34 m3 - 1,532.36 8,546.86 10,079.22 20% 2,015.84 604.75 12,699.81
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
TOTAL OF PART A
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 1,482,650.32 17,376,351.26 10,625,450.37 29,484,451.96 5,896,890.39 1,769,067.11 37,150,409.46
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted Err:509 75.31 L 14,449.30 440.40 194.00 15,083.71 20% 3,016.74 905.02 19,005.47
As Evaluated
As Submitted 14,449.30 440.40 194.00 15,083.71 3,016.74 905.02 19,005.47
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
Sub - Total C.2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
1005 (5) Window Grill
As Evaluated
1004(2)a Locksets
As Evaluated
1004(2)g Hinges
As Evaluated
As Evaluated
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Evaluated
As Evaluated
As Submitted Err:509 55.82 m Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
1053(3)a2 50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing on 19 mm bar stiffener
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
Err:509 4,226.69 422.67 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Evaluated
Sub-Total C.5
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.6
As Evaluated
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 702,294.94 66,417.90 6,641.79 775,354.63 155,070.93 46,521.27 976,946.83
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 123,395.05 10,632.42 1,063.24 135,090.720 27,018.160 8,105.450 170,214.330
TOTAL OF PART E
As Evaluated
TOTAL OF PART III
TOTAL OF PART III
As Evaluated
As Evaluated
GRAND TOTAL
As Evaluated
FORM ABC-2015-02-00

Contract Duration :
COST % VALUE
AS EVALUATED
AS SUBMITTED 110,481.43 20.00% 9,368.47 5,992.50 15,360.97 125,842.40

AS EVALUATED
(Project ID)
PART III
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 29,484,451.96 20.00% 5,896,890.39 1,769,067.11 7,665,957.50 37,150,409.46

AS EVALUATED

PART C FINISHING
AS EVALUATED
AS SUBMITTED 775,354.63 20.00% 155,070.93 46,521.27 201,592.20 976,946.83

AS EVALUATED
AS SUBMITTED 135,090.72 20.00% 27,018.16 8,105.45 35,123.61 170,214.33

PART E ELECTRICAL
AS EVALUATED

TOTAL OF PART III
AS EVALUATED

AS EVALUATED

TOTAL
AS EVALUATED

COST % VALUE COST
I.1.1 (1) 0
AS EVALUATED

TOTAL OF PART I
AS EVALUATED

AS SUBMITTED 1.00 ea 4,416.29 20% 883.26 264.98 1,148.24 5,564.53 5,564.53
AS EVALUATED
AS SUBMITTED 1.00 l.s. 66,991.34 8% 5,359.31 3,617.53 8,976.84 75,968.18 75,968.18

AS EVALUATED
AS SUBMITTED 1.00 l.s. 39,073.80 8% 3,125.90 2,109.99 5,235.89 44,309.69 44,309.69

AS EVALUATED
AS SUBMITTED 110,481.43 9,368.47 5,992.50 15,360.97 125,842.40

TOTAL OF PART II
AS EVALUATED
(Project ID)

PART III
PART A EARTHWORKS
AS SUBMITTED 144.01 m3 33,316.85 20% 6,663.37 1,999.01 8,662.38 41,979.23 291.50
AS EVALUATED
AS SUBMITTED 66.34 m3 10,079.22 20% 2,015.84 604.75 2,620.59 12,699.81 191.44

AS EVALUATED

AS EVALUATED
AS SUBMITTED 21.78 m3 24,335.76 20% 4,867.15 1,460.15 6,327.30 30,663.06 1,407.85

804(4) Gravel Fill
AS EVALUATED

TOTAL OF PART A
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 102.63 m3 543,041.72 20% 108,608.34 32,582.50 141,190.84 684,232.56 6,666.98
AS EVALUATED
AS SUBMITTED 18,342.24 kg 28,901,127.33 20% 5,780,225.47 1,734,067.64 7,514,293.11 36,415,420.44 1,985.33

AS EVALUATED
AS SUBMITTED 608.26 m2 40,282.91 20% 8,056.58 2,416.97 10,473.55 50,756.46 83.45

AS EVALUATED
AS SUBMITTED 29,484,451.96 5,896,890.39 1,769,067.11 7,665,957.50 37,150,409.46

TOTAL OF PART B
AS EVALUATED

AS SUBMITTED 75.31 L 15,083.71 20% 3,016.74 905.02 3,921.76 19,005.47 252.36
AS EVALUATED
1046(2)a1
Steel) AS EVALUATED
1046(2)a2
Steel) AS EVALUATED
AS SUBMITTED 1.00 l.s. 114,542.56 20% 22,908.51 6,872.55 29,781.06 144,323.62 144,323.62
AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
1004(2)a Locksets
AS EVALUATED

1004(2)g Hinges
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 7,592.67 20% 1,518.53 455.56 1,974.09 9,566.76 9,566.76
AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
1053(3)a2

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
1014(1)b1
thk AS EVALUATED
AS SUBMITTED 14.90 m 5,753.67 20% 1,150.73 345.22 1,495.95 7,249.62 486.55

AS EVALUATED


COST % VALUE COST

AS SUBMITTED 26.21 m 12,368.33 20% 2,473.67 742.10 3,215.77 15,584.10 594.59
AS EVALUATED

AS EVALUATED

AS EVALUATED
AS SUBMITTED 2,143.69 kg 198,683.62 20% 39,736.72 11,921.02 51,657.74 250,341.36 116.78

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED

AS EVALUATED
AS SUBMITTED 1.00 l.s. 112,598.27 20% 22,519.65 6,755.90 29,275.55 141,873.82 141,873.82
AS EVALUATED

TOTAL OF PART C
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED
AS EVALUATED
AS SUBMITTED 1.00 l.s. 23,617.03 20% 4,723.41 1,417.02 6,140.43 29,757.46 29,757.46
AS EVALUATED
AS SUBMITTED 1.00 l.s. 6,955.62 20% 1,391.12 417.34 1,808.46 8,764.08 8,764.08
AS EVALUATED
AS SUBMITTED 1.00 l.s. 66,949.05 20% 13,389.81 4,016.94 17,406.75 84,355.80 84,355.80
AS EVALUATED
AS SUBMITTED 1.00 l.s. 226,029.84 20% 45,205.97 13,561.79 58,767.76 284,797.60 284,797.60
AS EVALUATED
AS SUBMITTED 1.00 l.s. 39,543.38 20% 7,908.68 2,372.60 10,281.28 49,824.66 49,824.66
AS EVALUATED
AS EVALUATED
AS SUBMITTED 1.00 lot 405,530.82 20% 81,106.16 24,331.85 105,438.01 510,968.83 510,968.83
Dry Stand Pipe
AS EVALUATED
AS SUBMITTED 775,354.63 155,070.93 46,521.27 201,592.20 976,946.83

TOTAL OF PART D
AS EVALUATED


COST % VALUE COST
AS SUBMITTED
PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED 1.00 l.s. 25,323.38 20% 5,064.68 1,519.40 6,584.08 31,907.46 31,907.46
AS EVALUATED
AS SUBMITTED 1.00 l.s. 42,472.99 20% 8,494.60 2,548.38 11,042.98 53,515.97 53,515.97
AS EVALUATED
AS SUBMITTED 1.00 l.s. 20,093.49 20% 4,018.70 1,205.61 5,224.31 25,317.80 25,317.80
AS EVALUATED
AS SUBMITTED 1.00 l.s. 25,575.08 20% 5,115.02 1,534.51 6,649.53 32,224.61 32,224.61
AS EVALUATED
AS SUBMITTED 1.00 l.s. 21,625.78 20% 4,325.16 1,297.55 5,622.71 27,248.49 27,248.49
AS EVALUATED
TOTAL OF PART E
AS EVALUATED
TOTAL OF PART III
AS EVALUATED
AS EVALUATED
GRAND TOTAL
AS EVALUATED

ANNEX A
FORM POW-2015-01-00


8. RROW Acquisition
Prepared by: Checked by: Submitted by: Noted:
JUNNEL RAY C. BAUTISTA ROSELYN C. NIEBRES EDGARDO C. GARCES WALTER R. OCAMPO

Engineeer II Engineer IV Engineer V Director IV
BOC-CSSD BOC-CSSD BOC-CSSD Bureau of Construction
As Evaluated
TOTAL OF PART I
As Evaluated
As Evaluated
As Submitted Err:509 1.00 lot 137,035.54 5,409.60 - 142,445.14 8% 11,395.61 18,460.89 172,301.64
As Evaluated
As Evaluated
As Submitted 140,598.54 6,185.32 142,225.74 289,009.60 23,650.72 37,519.24 350,179.56
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
TOTAL OF PART A
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 5,580,583.41 65,229,301.12 39,886,716.05 110,696,600.59 22,139,320.12 15,940,310.49 148,776,231.20
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Evaluated
As Submitted 57,611.10 1,755.95 773.52 60,140.56 12,028.11 8,660.24 80,828.91
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
Sub - Total C.2
As Evaluated
As Submitted Err:509 1.00 l.s Err:509 Err:509 35.55 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Evaluated
As Evaluated
1005(5) Window Grilles
As Evaluated
1004(2)a Locksets
As Evaluated
1004(2)g Hinges
As Evaluated
As Evaluated
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Evaluated
As Evaluated
1053(2)a2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
Err:509 13,811.13 1,381.11 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Evaluated
Sub-Total C.5
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.6
As Evaluated
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted Err:509 30.00 units 19,368.24 5,331.90 9,285.12 33,985.26 20% 6,797.05 4,893.88 45,676.19
As Evaluated
As Evaluated
As Submitted 1,670,486.27 166,882.09 25,440.14 1,862,808.49 372,561.69 268,244.42 2,503,614.60
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 724,574.19 43,173.04 4,317.30 772,064.530 154,412.910 111,177.290 1,037,654.730
TOTAL OF PART E
As Evaluated
TOTAL OF PART III
As Evaluated
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00

`

8. RROW Acquisition

As Evaluated
TOTAL OF PART I
As Evaluated
As Evaluated
As Submitted Err:509 1.00 L.S. 124,212.14 5,409.60 - 129,621.74 8% 10,369.74 16,798.98 156,790.46
As Evaluated
As Evaluated
As Submitted 127,775.14 6,185.32 125,719.83 259,680.29 21,304.38 33,718.17 314,702.84
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
804(1)a As Submitted Err:509 223.43 m3 - 5,160.92 28,785.44 33,946.35 20% 6,789.27 4,888.27 45,623.89
Embankment from Structure Excavation
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
TOTAL OF PART A
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 4,859,394.68 56,792,301.54 34,727,639.23 96,379,335.46 19,275,867.09 13,878,624.30 129,533,826.85
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Evaluated
As Submitted 49,880.88 1,520.34 669.73 52,070.95 10,414.19 7,498.22 69,983.36
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
Sub - Total C.2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
1004(2)a Locksets
As Evaluated
1004(2)g Hinges
As Evaluated
As Evaluated
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Evaluated
As Evaluated
1053(3)a2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.5
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.6
As Evaluated
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 1,601,331.38 156,950.61 15,695.06 1,773,977.06 354,795.42 255,452.69 2,384,225.17
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 671,425.99 39,526.87 3,952.69 714,905.550 142,981.110 102,946.390 960,833.050
TOTAL OF PART E
As Evaluated
TOTAL OF PART III
As Evaluated
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00

PART D PLUMBING/SANITARY WORKS Err:509 Err:509
PART E ELECTRICAL WORKS Err:509 Err:509

8. RROW Acquisition

As Evaluated
TOTAL OF PART I
As Evaluated
As Submitted 0.51 1.00 ea 3,563.00 775.72 77.57 4,416.29 20% 883.26 635.95 5,935.50
As Evaluated
As Submitted 0.58 1.00 l.s. 1,801.75 2,254.00 - 4,055.75 8% 324.46 525.63 4,905.84
As Evaluated
As Submitted 0.98 1.00 l.s. - - 17,211.65 17,211.65 8% 1,376.93 2,230.63 20,819.21
As Evaluated
As Submitted 5,364.75 3,029.72 17,289.22 25,683.69 2,584.65 3,392.21 31,660.55
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.57 313.84 m3 - 3,566.63 69,040.55 72,607.18 20% 14,521.44 10,455.43 97,584.05
As Evaluated
As Submitted 0.20 185.75 m3 - 4,290.56 23,930.96 28,221.52 20% 5,644.30 4,063.90 37,929.72
As Evaluated
As Evaluated
As Submitted 0.27 66.06 m3 56,662.63 12,512.31 4,636.81 73,811.76 20% 14,762.35 10,628.89 99,203.00
804(4) Gravel Fill
As Evaluated
TOTAL OF PART A
As Evaluated
As Submitted 4.36 286.11 m3 1,079,607.47 269,480.36 164,793.75 1,513,881.58 20% 302,776.32 217,998.95 2,034,656.85
As Evaluated
As Submitted 4.44 51,041.57 kg 2,950,330.35 48,074,868.10 29,398,943.50 80,424,141.96 20% 16,084,828.39 11,581,076.44 108,090,046.79
As Evaluated
As Submitted 1.05 1,873.07 m2 108,268.13 10,953.51 4,825.16 124,046.80 20% 24,809.36 17,862.74 166,718.90
As Evaluated
As Submitted 4,138,205.95 48,355,301.97 29,568,562.41 82,062,070.34 16,412,414.07 11,816,938.13 110,291,422.54
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Evaluated
As Submitted 42,148.75 1,284.67 565.91 43,999.33 8,799.87 6,335.90 59,135.10
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
Sub - Total C.2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
1005 (5) Window Grills
As Evaluated
1004(2)a Locksets
As Evaluated
1004(2)g Hinges
As Evaluated
As Submitted Err:509 1.00 l.s. Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Submitted 0.22 3,294.60 m2 375,750.78 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Evaluated
1053(3)a2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 0.35 3,729.66 m2 532,830.42 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Evaluated
As Submitted 7.33 99.91 m2 15,391.73 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
Sub-Total C.5
As Evaluated
As Submitted 20.29 605.38 m2 290,569.66 73,639.99 7,364.00 371,573.65 20% 74,314.73 53,506.61 499,394.99
As Evaluated
As Submitted 0.44 46.20 m 11,349.26 5,900.90 590.09 17,840.25 20% 3,568.05 2,569.00 23,977.30
As Evaluated
As Submitted 1.17 26.21 m 9,015.16 3,046.99 304.70 12,366.85 20% 2,473.37 1,780.83 16,621.05
As Evaluated
As Evaluated
As Submitted 19.48 5,176.53 kg 373,832.95 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Submitted 17.35 7,001.60 kg 513,147.26 135,782.03 - 648,929.29 20% 129,785.86 93,445.82 872,160.97
As Evaluated
As Evaluated
As Submitted 10.53 277.47 kg 40,505,533.79 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.6
As Evaluated
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted Err:509 20.00 units Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Submitted Err:509 1.00 lot Err:509 Err:509 Err:509 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
TOTAL OF PART E
As Evaluated
TOTAL OF PART III
TOTAL OF PART III
As Evaluated
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00


8. RROW Acquisition

As Evaluated
TOTAL OF PART I
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 93,373.36 5,283.72 74,062.40 172,719.48 14,347.52 22,448.04 209,515.04
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
TOTAL OF PART A
As Evaluated
As Submitted Err:509 201.23 m3 759,321.28 189,533.86 115,904.53 1,064,759.67 20% 212,951.93 153,325.39 1,431,036.99
As Evaluated
As Evaluated
As Evaluated
As Submitted 2,925,028.94 34,250,369.25 20,943,615.54 58,119,013.71 11,623,802.74 8,369,137.98 78,111,954.43
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Evaluated
As Submitted 30,677.18 935.02 411.89 32,024.09 6,404.82 4,611.47 43,040.38
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
Sub - Total C.2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
1004(2)a Locksets
As Evaluated
1004(2)g Hinges
As Evaluated
As Evaluated
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.5
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.6
As Evaluated
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 861,808.45 83,669.00 8,366.90 953,844.37 190,768.88 137,353.59 1,281,966.84
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 221,504.07 22,521.81 2,252.18 246,278.060 49,255.620 35,464.040 330,997.720
TOTAL OF PART E
As Evaluated
TOTAL OF PART III
TOTAL OF PART III
As Evaluated
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00


7. EAO, 0.5 % Err:509 G. Physical Reserved (Contingency)
8. RROW Acquisition

As Evaluated
TOTAL OF PART I
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 80,297.52 4,382.12 56,511.55 141,191.19 11,825.25 18,361.97 171,378.41
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
As Submitted Err:509 105.37 m3 - 2,433.90 Err:509 Err:509 20% Err:509 Err:509 Err:509
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
TOTAL OF PART A
As Evaluated
As Submitted Err:509 151.93 m3 573,292.66 143,099.33 87,508.70 803,900.70 20% 160,780.14 115,761.70 1,080,442.54
As Evaluated
As Evaluated
As Evaluated
As Submitted 2,203,839.92 25,813,369.64 15,784,538.70 43,801,748.27 8,760,349.66 6,307,451.76 58,869,549.69
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Evaluated
As Submitted 22,179.51 676.02 297.79 23,153.32 4,630.66 3,334.08 31,118.06
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
Sub - Total C.2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
1004(2)a Locksets
As Evaluated
1004(2)g Hinges
As Evaluated
As Evaluated
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Evaluated
As Evaluated
1053(3)a2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.5
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.6
As Evaluated s
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 745,151.84 72,879.92 7,287.99 825,319.74 165,063.95 118,846.04 1,109,229.73
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 171,259.12 18,752.71 1,875.27 191,887.110 38,377.430 27,631.740 257,896.280
TOTAL OF PART E
As Evaluated
TOTAL OF PART III
As Evaluated
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00


8. RROW Acquisition

As Evaluated
TOTAL OF PART I
As Evalauted
As Evaluated
As Evaluated
As Evaluated
As Submitted 66,947.94 4,382.12 39,151.37 110,481.43 9,368.47 14,381.99 134,231.89
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Evaluated
As Evaluated
As Evaluated
804(4) Gravel Fill
As Evaluated
TOTAL OF PART A
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 1,482,650.32 17,376,351.26 10,625,450.37 29,484,451.96 5,896,890.39 4,245,761.09 39,627,103.44
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Evaluated
As Submitted 14,449.30 440.40 194.00 15,083.71 3,016.74 2,172.05 20,272.50
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Evaluated
As Evaluated
Sub - Total C.2
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
1004(2)a Locksets
As Evaluated
1004(2)g Hinges
As Evaluated
As Evaluated
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.5
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
Sub-Total C.6
As Evaluated
TOTAL OF PART C
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 702,294.94 66,417.90 6,641.79 775,354.63 155,070.93 111,651.07 1,042,076.63
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Submitted 123,395.05 10,632.42 1,063.24 135,090.720 27,018.160 19,453.060 181,561.940
TOTAL OF PART E
As Evaluated
TOTAL OF PART III
TOTAL OF PART III
As Evaluated
As Evaluated
GRAND TOTAL
As Evaluated
SUMMARY
Unit
Excavation cu.m
Embankment cu.m
From borrow cu.m
Gravil Fill cu.m
Gravil Fill w/Slab on fill cu.m
Structure Concrete cu.m
Lean Concrete cu.m
Reinforcement Bar (Grade.40)

20mm Ø RSB Kg
16mm Ø RSB Kg
10mm Ø RSB Kg
20mm Ø Plain bar Kg
12mm Ø Plain bar Kg
Tie Wire #16 Kg
Structural Steel
Steel Truss
50mmx50mmx6mm Kg
50mmx50mmx4mm Kg
38mmx38mmx5mm Kg
38mmx38mmx4mm Kg
Lateral Strut
38mmx38mmx4mm Kg
25mmx25mmx3mm Kg
Fascia Runner
25mmx25mmx3mm Kg
16mm Thk Base Plate Kg

8mm Thk Steel Plate Kg
10mm Thk Cover Plate Kg

Purlins Connector(flat bar) Kg
Cee Purlins
50mmx150mmx2mm Kg
Clip Angle kg
50mm Thk. Pre-Painted Long Span sq.m
Pre-painted Gutter l.m
Flashing l.m
Ridge Roll l.m
Painting Works
Masonry sq.m
Metal sq.m
Cross Bracing 303.168

12mm Round Bars (ha 30.9024
Pvc Pipe
a. PVC Pipe, 100 Ømm x 3m, S-1000
b.Elbow, 100 mm dia. X 90 deg. Bend
c. Coupling 100mm dia. 64.3 21.43333
d. PVC Solvent, 400cc
e. Basket Strainer
15.8mx24m MULTI-PURPOSE B
CLEARING & GRUBBING

Qty WIDTH LENGTH AREA(Sq.m)
1 18 33 594
FOUNDATION
Excavation
Column Footing
Qty WIDTH LENGTH DEPTH AREA VOLUME
10 1.6 1.2 1.6 1.92 3.072
Tie Beam
Qty WIDTH LENGTH DEPTH AREA VOLUME
5 0.4 15 0.4 6 2.4
Embankment
(Embankment from Structure)
Column Footing Qty WIDTH LENGTH Depth Area Net Area
10 0.3 0.8 1.2 0.24 1.68
10
Tie Beam Qty WIDTH LENGTH Depth Area Net Area

5 0.4 15 0.35 6
5 0.2 15 0.15 3
(Embankment from borrow)
depth 0.2
189.6 37.92
Gravil Fill
Column Footing Qty WIDTH LENGTH DEPTH AREA VOLUME
10 1.2 1.6 0.1 1.92 0.192
Tie Beam Qty WIDTH LENGTH DEPTH AREA VOLUME

5 0.3 15 0.1 4.5 0.45
Slab on Fill Qty WIDTH LENGTH DEPTH AREA VOLUME

1 15.8 24 0.1 379.2 37.92
Concrete Works
Structure Concrete
Footing Qty WIDTH LENGTH DEPTH AREA VOLUME
10 1.2 1.6 0.3 1.92 0.576
Column Qty WIDTH LENGTH DEPTH AREA VOLUME

10 0.3 0.8 2.2 0.24 0.528
Tie Beam Qty WIDTH LENGTH DEPTH AREA VOLUME

5 0.3 15 0.15 4.5 0.675
Lean Concrete
Slab on Fill Qty WIDTH LENGTH DEPTH AREA VOLUME
1 15.8 24 0.1 379.2 37.92
Rebar Works
Footing Qty No. bar Total No. RSB LENGTH
Total Length Ø
(m)
RSB (mm)
10 10 100 1.3 130 16mm
10 7 70 1.7 119 16mm
Column Qty No. bar Total No. RSB LENGTH

Total Length Ø
(m)
RSB (mm)
Vertical Bar 10 6 60 3 180 20mm
Stirrups 10 17 170 2.2 374 10mm
Tie Beam
Plain Bar 5 2 10 18 180 20mm
Stirrups 5 68 340 0.33 112.2 10mm
Steel Works
Steel Truss Qty Size No. Angle Length Total Length (m)
Top Chord 5 50mmx50mmx6mm 4 10.32 206.4
Bottom Chord 5 50mmx50mmx6mm 4 11.3 226
Web Member 5 50mmx50mmx6mm 2 4.83 48.3
5 50mmx50mmx4mm 2 2.8 28
5 38mmx38mmx5mm 4 2.5 50
5 38mmx38mmx4mm 2 6.42 64.2
Steel Column
5 50mmx50mmx6mm 4 9.32 186.4
Web Member 5 50mmx50mmx6mm 2 7.45 74.5
Lateral Strut
8 38mmx38mmx4mm 1 18 144
8 25mmx25mmx3mm 1 29.456 235.648
Steel Plates
Qty Length Width Area Total Area kg/sq.m
16mm Thk Base Plate 10 0.8 0.3 0.24 2.4 125.6
8mm Thk Steel Plate 10 0.3 0.1 0.03 0.3 62.8
10mm Thk Cover Plate 5 0.25 0.2 0.05 0.25 78.5
Roofing Works
Cee Purlins 28 50mmx150mmx2mm 1 27 756

Clip Angle 140 50mmx50mmx6mm 1 0.1 14
Purlins Joint Connector 140 150mmx150mmx6mm 0.15 0.15 3.15
( Flat Bar)
Pre-Painted Long Span Length Width Sheet/row #rows Total Sheets

G.I Sheet 27 10.41 45 6 270
s
G.I Rivets #of Rivets Total Kg
7020 39
G.I Washer 14040 110

Lead Washers 7020 94
Qty Length Effective Length Total Length

Pre-painted Gutter 2 27 11.4893617021 56.4
Flashing 2 21 9.1304347826 46
Ridge Roll 1 27 12.2727272727 28.6
Qty Size Length/m Length Total Leng

Fascia Runner
Gutter 2 38mmx38mmx5mm 70.5
Flashing 2 38mmx38mmx5mm 55.9
Sag Rod Qty No. bar Total No. RSB LENGTH

Total Length Ø
(m)
RSB (mm)
Plain Bar-12mmØ 8 26 208 1 208 12mm
Bolts & Nuts

qty No. piecesTotal pieces
20mmØ Turn Buckle 5 4 20
20mm Anchor Bolt w/nut & 10 6 60 56.844 kg
washers
16mm Bolt 5 4 20 2.5264 kg
16mm Nuts 5 8 40
16mm Washer 5 4 20
qty No. piecesTotal pieces
12mm Bolt 8 52 416 32.8432 kg
12mm Nuts 8 104 832
12mm Washer 8 52 416
10mm Bolt 140 4 560 17.6848 kg

10mm Nuts 140 8 1120
10mm Washer 140 4 560
Plastering
Column Qty WIDTH LENGTH DEPTH AREA-1 Area-2

10 0.3 0.8 1 0.6 1.6
Painting Works
Masonry
Column Qty WIDTH LENGTH DEPTH AREA-1 Area-2
10 0.3 0.8 1 0.6 1.6
Consider area per meter Phase # Area Total Area/metre Total Leng Total Area
50mmx50mmx6mm 2 0.05 0.1 755.6 75.56
50mmx50mmx4mm 2 0.05 0.1 28 2.8
38mmx38mmx5mm 2 0.038 0.076 50 3.8
38mmx38mmx4mm 2 0.038 0.076 208.2 15.8232
25mmx25mmx3mm 2 0.025 0.05 235.648 11.7824
38mmx38mmx4mm 2 0.038 0.076 126.4 9.6064
16mm Thk Base Plate 1 4.8 4.8

8mm Thk Steel Plate 1 0.6 0.6
10mm Thk Cover Plate 1 0.5 0.5
Cee Purlins
50mmx150mmx2mm
H 2 0.15 0.3 756 226.8
b 2 0.05 0.1 756 75.6
c 2 0 756 0
0.4 756 302.4
302.4
Sag Rod Area
Plain Bar-12mmØ 0.037699 183.04 6.90042496
Concrete Canal 1001(3)

by 1-m length
qty x y h Area Volume
Base 1 0.35 0.075 38 0.02625 0.9975
Wall 2 0.075 0.425 1 0.031875 0.031875
Cement 7.959375
Sand 0.530625
Gravel 1.06125
Rebars qty length T-length kgs t-kgs

Long Bars 8 1 8 0.616 4.928
Lateral Bars 3 1.5 4.5 0.616 2.772
7.7
Form works
Plywood 1 pc
2x2 wood frame 30 bd.f
MULTI-PURPOSE BUILDING SUMMARY
Unit Qty
Excavation cu.m 42.72
Embankment cu.m 22.71
Gravil Fill cu.m 4.17

Gravil Fill w/Slab on fill cu.m 42.09
Structure Concrete cu.m 14.415
Lean Concrete cu.m 37.92

TOTAL VOL.
30.72 Reinforcement Bar (Grade.40)
20mm Ø RSB Kg 443.88
16mm Ø RSB Kg 392.922
TOTAL VOL. 10mm Ø RSB Kg 299.4992
12 20mm Ø Plain bar Kg 443.88
12mm Ø Plain bar Kg 184.704
Tie Wire #16 Kg 18
Structural Steel
Steel Truss
Total Volume 50mmx50mmx6mm Kg 3314.952
20.16 50mmx50mmx4mm Kg 85.4
38mmx38mmx5mm Kg 148.5
Total Volume 38mmx38mmx4mm Kg 154.401
2.1 3740.286
0.45 Lateral Strut
22.71 38mmx38mmx4mm Kg 349.7832
25mmx25mmx3mm Kg 266.565
622.5117
Fascia Runner
TOTAL VOL. Gutter (38mmx38mmx3mm) Kg 259.44
1.92 Flashing(38mmx38mmx3mm) Kg 205.712
TOTAL VOL.
2.25
16mm Thk Base Plate Kg 301.44
TOTAL VOL. 8mm Thk Steel Plate Kg 18.84
37.92
10mm Thk Cover Plate Kg 19.625
Purlins Connector(flat bar) Kg 148.365
Cee Purlins
TOTAL VOL. 50mmx150mmx2mm Kg 3512.376
5.76
50mm Thk. Pre-Painted Long Sp sq.m 583.2
TOTAL VOL. Pre-painted Gutter l.m 56.4
5.28 Flashing l.m 46
Ridge Roll l.m 28.6
TOTAL VOL.
3.375 Painting Works
Masonry sq.m 22
Metal sq.m 434.5724
TOTAL VOL.
37.92
Ties Wire
Kg/m Total Kg y-axis x-axis intersectioTotal # tiestotal lengthtotal kg(#16)

1.578 205.14 7 10 70 700 280 6
1.578 187.782
Kg/m Total Kg y-axis x-axis intersectioTotal # tiestotal lengthtotal kg(#16)

2.466 443.88 6 12 72 720 288 6
0.616 230.384
1136.301
2.466 443.88 2 68 136 680 272 6
0.616 69.1152
Kg/m Total Kg
4.47 922.608
4.47 1010.22
4.47 215.901
3.05 85.4
2.97 148.5
2.405 154.401
94.554
4.47 833.208
4.47 333.015
2.405 346.32
1.12 263.9258
Total kg
301.44
18.84
19.625
4.6 3477.6
4.47 62.58
47.1 148.365
area/sheetTotal Area
2.16 583.2
0.02kg welding rod

kg/m Total kg
0
1.84 259.44
1.84 205.712
Kg/m Total Kg
0.888 184.704 96
52
,
Area Total Primer( Flat Latex)(lit Putty (lit)

Topcoat (Latex)(lit.)
2.2 22 4 4 6
Primer( Red Oxide) TopCoat(Flatwall Ena Thinner

Area Total 116 186 76
2.2 22 29 46.5 19
13050
26970
22040
62060
24824
86884
2606.52
89490.52 18793.01 5414.176 113697.7

T-Vol.
0.9975 2.88 0.425
0.06375 6.776471
1.06125
1.32
MMARY
1170.390236
Bolts & Nuts

20mmØ Turn Buckle pcs 20
20mm Anchor Bolt w/nut & kg 56.844

washers
16mm Bolt kg 2.5264
12mm Bolt kg 32.8432
10mm Bolt kg 17.6848
488.27
41.28
94.554
ADDITIONAL QTYS. 0.17 m additional height
PART A EARTHWORK
RECTANGULAR ELEVEmbankment
RECTANGULAR
qty. mark length(m) width(m) add'l ht
TRIANGULAR ELEVAT 1.00 main slab 24.00 15.80 0.17
TOTAL
TRIANGULAR
qty. mark length(m) width(m) add'l ht
1.00 main slab 24.00 15.80 0.17
TOTAL
Unit cu.m. PART B

REINFORCED CONCRETE (28 Day PLAIN AND REINFORCED CONCRETE WORK
900(1)c1 0.40 cu.m. Structural Concrete, 28 days
Unit kg. REINFORCING STEEL

902(1)a1 24.57 kg. Reinforcing Steel, gr.40
0.40 0.40 cu.m. concrete R.C. for Columns

24.57 kg. def. round bars Foundation to Ground Floor
0.05 kg. tie wire qty. column mark column size add'l ht
10.00 C-1 0.800 0.300 0.17
Reinf. Steel for Columns

qty. column mark add'l ht total length bars/column
10.00 C-1 0.17 9.96 6.00
4.45 cu.m. concrete*** R.C. for Wall Footing

181.27 kg. def. round bars***
4.22 kg. tie wire*** qty. mark length width thickness
1.00 wf-1 55.60 0.40 0.20
***NOTE: Applicabble only for additonal height of more than 1.0m
PART C FINISHINGS AND OTHER CIVIL WORKS
RECTANGULAR ELEVRECTANGULAR
1046(1)a2 9.23 sq.m. CHB load bearing (inc. qty wall mark floor material size
1.00Perimeter wallGround Flr chb 6"
RECTANGULAR ELEVATION
Unit sq.m. CEMENT PLASTER FI
TRIANGULAR ELEVATTRIANGULAR
1046(1)a2 4.62 sq.m. CHB load bearing (inc. qty wall mark floor material size
1.00Perimeter wallGround Flr chb 6"
TRIANGULAR ELEVATION
Unit sq.m. CEMENT PLASTER FI
Additional Masonry for Replacem 2.5

5
-1.64E-05
additional chb
area(sq.m.) perimeter(m.) vol.(cu.m.)
379.20 55.60 62.97
55.60 62.97
additional chb
area(sq.m.) perimeter(m.) vol.(cu.m.)
189.60 55.60 31.48
55.60 31.48
qty. Area-1 area-2

10.00 0.10 0.27
area T area(sq.m.) perimeter/col vol
0.24 2.40 0.40
0.40
ties spacing (m) ties

bar ø weight(kg) total wt(kg) support (2D) ties(pc) total ties length bar ø wt(kg)
20.00 2.466 24.57 0.20 1.00 1.00 0.00 10.00 0.616
24.57
Reinf. Steel for Wall Footing

main bars ties
area(sq.m.) T area (sq.m.) vol(cum) bar ø bar (pcs) weight(kg) total length total wt(kg) bar ø
22.24 22.24 4.45 10.00 3.00 0.616 181.96 112.09 10.00
22.24 4.45 112.09
length(m) height(m) total area

55.60 0.17 9.23
length(m) height(m) total area

55.60 0.08 4.62
T-area
3.65
total wt(kg) total intrsctn tiewire

0.00 6.00 0.05
0.00 0.05
weight(kg) total length total wt(kg) total intrsctnT tiewire (kg)

0.616 112.31 69.18 559.00 4.22
69.18 4.22

Materials

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

Materials

Загружено:

Авторское право:

Доступные форматы

ANNEX A

Project : STANDARD TWO-STOREY (12 CLASSROOMS) SCHOOL BUILDING Appropriation :

Total Err:509 Err:509

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

PART I FACILITIES FOR THE ENGINEER

I.1.1 Offices and Laboratory for the Engineer

TOTAL OF PART I Err:509

PART II OTHER GENERAL REQUIREMENTS

II.9 Mobilization/ Demobilization 1.00 l.s. 142,148.17 142,148.17 161,196.02 Err:509

TOTAL OF PART II 289,009.60

(Project Component ID - Description)

PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS

803(1)a Structure Excavation 413.71 m3 95,712.20 231.35 291.50 Err:509

804(1)b Embankment from Borrow 335.90 m3 Err:509 Err:509 Err:509 Err:509

804(4) Gravel Fill 90.34 m3 100,940.87 1,117.34 1,407.85 Err:509

TOTAL OF PART A Err:509

PART B PLAIN AND REINFORCED CONCRETE WORKS

902(1)a1 Reinforcing Steel, Grade 40 68,853.89 kg 108,490,295.73 1,575.66 1,985.33 Err:509

903(2) Forms and Falseworks 2,577.60 m2 170,705.32 66.23 83.45 Err:509

TOTAL OF PART B 110,696,600.59

C.1 Termite Control Works

Sub-Total C.1 60,140.56

C.2. Masonry Works

Sub-Total C.2 Err:509

C.3 Fabricated Materials

1009(1)a Jalousie Window 70.87 m2 Err:509 Err:509 Err:509 Err:509

1005(1) Steel Casement Window 146.88 m2 Err:509 Err:509 Err:509 Err:509

1005(5) Window Grilles 65.28 m2 Err:509 Err:509 Err:509 Err:509

1004(2)a Locksets 43.00 set Err:509 Err:509 Err:509 Err:509

1004(2)g Hinges 172.00 pc Err:509 Err:509 Err:509 Err:509

Sub-Total C.3 Err:509

C.4 Finishing Works

1038(1) Reflective Insulation 841.24 m2 Err:509 Err:509 Err:509 Err:509

1018(2) Unglazed Tiles 50.68 m2 Err:509 Err:509 Err:509 Err:509

Sub-Total C.4 Err:509

C.5 Painting Works

1032(1)b Wood Painting 247.39 m2 Err:509 Err:509 Err:509 Err:509

1032(1)c Metal Painting 125.09 m2 Err:509 Err:509 Err:509 Err:509

Sub-Total C.5 Err:509

C.6 Roof Framing and Roofing Works

1047(2)a Structural Steel, Trusses 7,703.59 kg Err:509 Err:509 Err:509 Err:509

1047(2)b Structural Steel, Purlins 10,028.53 kg 929,474.25 92.68 116.78 Err:509

1003(5)a1 Fascia Board 128.40 m Err:509 Err:509 Err:509 Err:509

Sub-Total C.6 Err:509 - -

TOTAL OF PART C Err:509

PART D PLUMBING/SANITARY WORKS

1001(9) Downspout/Storm Drain 1.00 l.s. 239,871.91 239,871.91 302,238.60 Err:509

1002(5) Sanitary/Plumbing Fixtures 1.00 l.s. 439,373.71 439,373.71 553,610.87 Err:509

1001(6)b1 Catch basin 30.00 units 33,985.26 1,132.84 1,427.38 Err:509

Dry Standpipe 1.00 lot 949,640.43 949,640.43 1,196,546.95 Err:509

TOTAL OF PART D 1,862,808.49

1102(21) Panel Board 1.00 l.s. 255,591.13 255,591.13 322,044.83 Err:509

1003(1) Lighting Fixtures 1.00 l.s. 128,818.31 128,818.31 162,311.07 Err:509

TOTAL OF PART E 772,064.53

TOTAL OF PART III Err:509

TOTAL OF (Project ID) Err:509

GRAND TOTAL Err:509 Err:509

MINIMUM EQUIPMENT REQUIREMENT

SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

AS SUBMITTED 289,009.60 20.00% 23,650.72 15,633.02 39,283.74 328,293.34

AS SUBMITTED 110,696,600.59 20.00% 22,139,320.12 6,641,796.03 28,781,116.15 139,477,716.74

AS SUBMITTED Err:509 20.00% Err:509 Err:509 Err:509 Err:509

AS SUBMITTED 1,862,808.49 20.00% 372,561.69 111,768.51 484,330.20 2,347,138.69

AS SUBMITTED 772,064.53 20.00% 154,412.91 46,323.88 200,736.79 972,801.32