DPWH Ext. BLDG

Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construction/Extension of
Project Name : DPWH-Regional Office II Building Net Length : (a) Road

Project ID :
Project Component ID : (b) Bridge
Project Location : Regional Government Center, Carig Sur, Tuguegarao City, Cagayan (c) Others
Work Location : Target Start Date
: Total Project Duration
Appropriation : PHP 49,814,001.01 No. of Pre-determined/
Source of Fund : DPWH FY2019 GAA Unworkable Days
Contract Duration
AS SUBMITTED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL
Part I: Facilities for the Engineer 1.59 1,461,000.03
Part II: Other General Requirements 0.95 869,667.35
Part III: Civil, Mechanical, Electrical, and Sanitary/Plumbing Works 10.07 9,245,296.93
A: Subbase and Base Course (PLS. SEE FORM POW-2015-01C-00) 1.52 1,395,973.23
B: Surface Courses 8.97 8,233,992.14
F: Road Construction 67.15 61,640,149.81
G: Drainage and Slope Protection Structures 6.56 6,021,388.05
H: Miscellaneous Structures 3.18 2,923,474.55
Total 100.00 91,790,942.08 -
EQUIPMENT: BREAKDOWN OF EXPENDITURES:
AS
DESCRIPTION REQUIRED AS SUBMITTED
EVALUATED
1. Labor 6,974,068.15 A. Total Direct Cost
2. Materials 61,050,801.33 B. OCM and Profit
3. Rental of Equipment 23,766,072.60 C. Value Added Tax
4. Provisional Sum D. Total Construction Cost
E. Eng'g & Administrative
5. Daywork
Overhead,
F. RROW Acquisition including
(PLS. SEE FORM POW-2015-01B-00) 6. OCM and Profit 16,174,772.21 Environmental Sustainability and Social
Responsiveness Program
7. Value Added Tax 5,398,285.71 G. Physical Reserved (Contingency)
8. Eng'g & Administrative Overhead, 3.50% 1,743,490.04
9. RROW Acquisition 2,436,000.00
10. Physical Reserved (Contingency) -
13. TOTAL ESTIMATED COST 117,543,490.04 J. TOTAL ESTIMATED COST

Preparation and Submission: Evaluation: Approval:
Prepared By : Checked/Submitted By : Reviewed as to Unit Cost: Recommending Approval:
MARILYN T. CANAPI EDWIN E. GALANO JAIME P. CATOLOS, JR. ALEXANDER D. NOLA CESO IV
Engineering Assistant Engineer III Chief, Planning and Design Division Assistant Regional Director
Planning and Design Division Planning and Design Division
10/11/2019
(a) Road
(b) Bridge
(c) Others Four (4) Storey with Roof Deck Government Office Building
:
: C.D.
: C.D.
: C.D.
: 360 C.D.
AS EVALUATED
% TOTAL TOTAL DIRECT COST
- -
AS SUBMITTED AS EVALUATED
A. Total Direct Cost 91,790,942.08 -
B. OCM and Profit 16,174,772.21 -
C. Value Added Tax 5,398,285.71 -
D. Total Construction Cost 113,364,000.00 -
3.50% 1,743,490.04 -
F. RROW Acquisition including
Environmental Sustainability and Social -
Responsiveness Program
2,436,000.00
G. Physical Reserved (Contingency) -
J. TOTAL ESTIMATED COST PHP 117,543,490.04 -
Approved:
MELANIO C. BRIOSOS CESO III

Regional Director
ANNEX A
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construction/Extension of DPWH-Regional Office II Building
Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST
Project : Appropriation : 49,814,001.01

Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building :
Program: Construction/Extension of DPWH-Regional Office II Building Source of Fund
Project ID : Target Start Date :
Location : Regional Government Center, Carig Sur, Tuguegarao City, Cagayan Total Project Duration : 320 C.D.
Project Description : Four (4) Storey with Roof Deck Government Office Building
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 0.00% -
Part II Other General Requirements 1.35% 536,048.67
PART III Civil, Mechanical, Electrical, and Sanitary/Plumbing Works
PART A Earthworks 0.91% 360,540.62
PART B Plain and Reinforced Concrete Works (PLS. SEE FORM POW-2015-01C-00) 28.03% 11,155,889.72
PART C Finishing Works 30.13% 12,661,805.42
PART D Electrical Works 18.95% 7,540,470.49
PART E Mechanical Works 18.96% 7,545,093.98
Total 98.31% 39,799,848.90

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 3,393,527.91 A. Total Direct Cost 39,799,848.90
2. Materials 34,539,092.98 B. OCM and Profit 7,404,847.33
3. Rental of Equipment 1,867,228.01 C. Value Added Tax (5%) 2,360,234.78
4. Provisional Sum / Daywork - D. Total Construction Cost 49,564,931.01
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 7,404,847.33 E. Eng'g & Administrative Overhead, 0.5% 249,070.01
6. Value Added Tax (5%) 2,360,234.78 F. RROW Acquisition
7. EAO, 0.5% 249,070.01 G. Physical Reserved (Contingency)
8. RROW Acquisition
9. Physical Reserved (Contingency)
10.TOTAL ESTIMATED COST 49,814,001.01 H. TOTAL ESTIMATED COST 49,814,001.01
Note: 1. Prices of Materials were based on CMPD 2018 3rd Quarter and Labor based on December 2017 rates in Region II.
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:
MARILYN T. CANAPI EDWIN E. GALANO JAIME P. CATOLOS, JR. ALEXANDER D. NOLA, CESO IV MELANIO C. BRIOSOS, CESO III
Engineering Assistant Engineer III Chief, Planning and Design Division Assistant Regional Director Regional Director
Planning and Design Division Planning and Design Division
FORM ABC-2015-02-00
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 320 C.D.
ESTIMATED DIRECT TOTAL MARK-UP
ITEM NO. DESCRIPTION VAT TOTAL INDIRECT COST TOTAL COST
COST % VALUE
AS SUBMITTED - 8% - - - -
PART I FACILITIES FOR THE ENGINEER
AS EVALUATED
AS SUBMITTED 536,048.67 20% 13,856.74 27,495.26 41,352.00 577,400.67

PART II OTHER GENERAL REQUIREMENTS
AS EVALUATED
CIVIL, MECHANICAL, ELECTRICAL AND

PART III
SANITARY/PLUMBING WORKS
AS SUBMITTED 360,540.62 20% 72,108.12 21,632.43 93,740.55 454,281.17
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 11,155,889.72 20% 2,231,177.94 669,353.38 2,900,531.33 14,056,421.04

PART B PLAIN AND REINFORCED CONCRETE WORKS
AS EVALUATED
AS SUBMITTED 12,661,805.42 20%/8% 2,070,591.63 736,619.84 2,807,211.47 15,469,016.89

PART C FINISHING AND OTHER CIVIL WORKS
AS EVALUATED
AS SUBMITTED 7,540,470.49 20% 1,508,094.10 452,428.23 1,960,522.33 9,500,992.82

PART D ELECTRICAL WORKS
AS EVALUATED
AS SUBMITTED 7,545,093.98 20% 1,509,018.80 452,705.64 1,961,724.44 9,506,818.42

PART E MECHANICAL WORKS
AS EVALUATED
AS SUBMITTED 39,263,800.23 8%/20% 7,390,990.59 2,332,739.52 9,723,730.11 48,987,530.34

TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 39,799,848.90 7,404,847.33 2,360,234.78 9,765,082.11 49,564,931.01

TOTAL OF (Project ID)
AS EVALUATED
Engineering Assistant Engineer III Chief, Planning and Design Division Assistant Regional Director Regional Director
Planning and Design Division Planning & Design Division
FORM ABC-2015-02A-00
APPROVED BUDGET FOR THE CONTRACT

ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
COST % VALUE COST
AS SUBMITTED - - - - -
TOTAL OF PART I
AS EVALUATED
AS SUBMITTED 4.00 ea 19,868.19 20% 3,973.64 1,192.09 5,165.73 25,033.92 6,258.48
B.5 Project Billboard/ Sign Board
AS EVALUATED - - - - - -
AS SUBMITTED 12.00 mos 123,538.79 8% 9,883.10 6,671.09 16,554.19 140,092.98 11,674.41
B.7 Occupational Safety and Health
AS SUBMITTED 1.00 LS 392,641.69 0% - 19,632.08 19,632.08 412,273.77 412,273.77
B.9 Mobilization/ Demobilization
AS EVALUATED
AS SUBMITTED 536,048.67 13,856.74 27,495.26 41,352.00 577,400.67
TOTAL OF PART II
AS EVALUATED
CIVIL, MECHANICAL, ELECTRICAL AND
PART III
SANITARY/PLUMBING WORKS
PART A EARTHWORKS
AS SUBMITTED 1.00 LS 73,364.03 20% 14,672.81 4,401.84 19,074.65 92,438.68 92,438.68
801(1) Removal of Actual Structures and Obstruction
AS EVALUATED - - - - - - -
AS SUBMITTED 731.69 m2 170,901.58 20% 34,180.32 10,254.09 44,434.41 215,335.98 294.30
803(1)a Structure Excavation
AS SUBMITTED 609.82 m3 90,969.13 20% 18,193.83 5,458.15 23,651.98 114,621.10 187.96
804 (1)(a) Embankment(from Structure Excavation)
AS SUBMITTED 41.89 m3 25,305.88 20% 5,061.18 1,518.35 6,579.53 31,885.41 761.11
804 (4) Gravel Fill (CF, TB, WF, SOG, Ramps & Stair Footing)
AS EVALUATED - - - - -
AS SUBMITTED 360,540.62 72,108.12 21,632.43 93,740.55 454,281.17
TOTAL OF PART A
AS EVALUATED
AS SUBMITTED 0.33 m3 1,347.62 20% 269.52 80.86 350.38 1,698.00 5,164.24
901 (1) Plain/ Lean Concrete
AS SUBMITTED 664.16 m3 3,011,558.24 20% 602,311.65 180,693.49 783,005.14 3,794,563.38 5,713.35
900 (1)c1 Structural Concrete (Class A, 28 days)
AS SUBMITTED 65,983.63 kgs 3,455,521.44 20% 691,104.29 207,331.29 898,435.57 4,353,957.01 65.99
902(1)a Reinforcing Steel (Deformed) Grade 40
AS SUBMITTED 65,569.00 kgs 3,640,006.75 20% 728,001.35 218,400.41 946,401.76 4,586,408.51 69.95
902(1)b Reinforcing Steel (Deformed) Grade 60
AS SUBMITTED 1,817.10 m2 1,047,455.67 20% 209,491.13 62,847.34 272,338.47 1,319,794.14 726.32
903(2) Formworks and Falseworks
AS SUBMITTED 11,155,889.72 2,231,177.94 669,353.38 2,900,531.33 14,056,421.04
TOTAL OF PART B
AS EVALUATED
Engineering Assistant Engineer III Chief, Planning and Design Div. Assistant Regional Director Regional Director
Planning and Design Division

COST % VALUE COST
PART C FINISHING WORKS
AS SUBMITTED 33.00 L 10,064.33 20% 2,012.87 603.86 2,616.73 12,681.06 384.27
1000(1) Soil Poisoning
AS EVALUATED -
AS SUBMITTED 1,405.72 m2 843,537.13 20% 168,707.43 50,612.23 219,319.66 1,062,856.78 756.09
1046(2)a1 100mm CHB Non-Load Bearing(including Reinforcing Bar)
AS EVALUATED - -
AS SUBMITTED 290.80 m2 269,378.40 20% 53,875.68 16,162.70 70,038.38 339,416.78 1,167.18
AS EVALUATED -
AS SUBMITTED 1.00 LS 110,565.00 8% 8,845.20 5,970.51 14,815.71 125,380.71 125,380.71
1007(2) Aluminum Framed Glass Door
AS SUBMITTED 1.00 LS 3,445,041.00 8% 275,603.28 186,032.21 461,635.49 3,906,676.49 3,906,676.49
1008(2) Aluminum Glass Windows
AS SUBMITTED 1.00 LS 217,304.00 8% 17,384.32 11,734.42 29,118.74 246,422.74 246,422.74
1010(4) Wooden Doors And Windows
AS SUBMITTED 1.00 LS 75,168.80 8% 6,013.50 4,059.12 10,072.62 85,241.42 85,241.42
1011(1)b Roll-Up Door (Aluminum)
AS EVALUATED - -
AS SUBMITTED 3,686.33 m2 571,571.43 20% 114,314.29 34,294.29 148,608.58 720,180.01 195.37
1027(1) Cement Plaster Finish
AS SUBMITTED 1.00 LS 224,276.47 20% 44,855.29 13,456.59 58,311.88 282,588.36 282,588.36
1051(6) Railing
AS SUBMITTED 1,344.00 m2 911,489.36 20% 182,297.87 54,689.36 236,987.23 1,148,476.59 854.52
1003(1)a1 Ceiling (FiCem Board on Metal Frame)
AS SUBMITTED 27.30 m2 4,662.63 20% 932.53 279.76 1,212.29 5,874.91 215.20
1038(1) Reflective Insulation
AS SUBMITTED 255.60 lin.m 18,869.86 20% 3,773.97 1,132.19 4,906.16 23,776.03 93.02
1035 (1) Furring Channel
AS SUBMITTED 155.38 m2 197,066.58 20% 39,413.32 11,823.99 51,237.31 248,303.88 1,598.04
1039(1) Aluminum Cladding (4mm thick Aluminum Composite Panel)
AS SUBMITTED 305.28 m2 454,205.07 20% 90,841.01 27,252.30 118,093.31 572,298.38 1,874.67
1018(1) Glazed Tiles and Trims
AS SUBMITTED 1,288.62 m2 1,890,194.06 20% 378,038.81 113,411.64 491,450.45 2,381,644.51 1,848.21
1018(2) Unglazed Tiles
AS EVALUATED -

COST % VALUE COST
AS SUBMITTED 380.00 m2 700,952.23 20% 140,190.45 42,057.13 182,247.58 883,199.80 2,324.21
1016(1)a Water Proofing(4 Coats)
AS EVALUATED
AS SUBMITTED 4,321.68 m2 1,249,410.50 20% 249,882.10 74,964.63 324,846.73 1,574,257.23 364.27
1032(1)a Painting Works (Masonry)
AS SUBMITTED 896.00 m2 191,566.73 20% 38,313.35 11,494.00 49,807.35 241,374.07 269.39
1032(1)b Painting Works (Wood)
AS SUBMITTED 53.92 m2 14,006.82 20% 2,801.36 840.41 3,641.77 17,648.60 327.31
1032(1)c Painting Works (Steel)
AS EVALUATED
AS SUBMITTED 19.20 lin.m 7,778.74 20% 1,555.75 466.72 2,022.47 9,801.21 510.48
1013(2)b3 Fabricated Metal Roofing Accessory (GA 24-Valley Rolls/ Gutters)
AS EVALUATED - - - -
AS SUBMITTED 27.30 m2 18,298.14 20% 3,659.63 1,097.89 4,757.52 23,055.66 844.53
1014(1)b2 Prepainted Metal Sheets ( Rib Type, Long Span,0.5mm thk)
AS EVALUATED - - - -
AS SUBMITTED 1.00 LS 564,618.15 20% 112,923.63 33,877.09 146,800.72 711,418.87 711,418.87
1047(1) Structural steel
AS EVALUATED
AS SUBMITTED 1.00 LS 129,862.04 20% 25,972.41 7,791.72 33,764.13 163,626.16 163,626.16
1001(8) Sewer Line Works
AS SUBMITTED 1.00 LS 49,943.55 20% 9,988.71 2,996.61 12,985.32 62,928.87 62,928.87
1001(9) Storm Drainage and downspout
AS SUBMITTED 1.00 LS 85,048.49 20% 17,009.70 5,102.91 22,112.61 107,161.10 107,161.10
1002(24) Cold Water Lines
AS SUBMITTED 1.00 LS 358,626.83 20% 71,725.37 21,517.61 93,242.98 451,869.80 451,869.80
1002(4) Plumbing Fixtures
AS SUBMITTED 9.00 each 9,809.87 20% 1,961.97 588.59 2,550.56 12,360.43 1,373.38
1001(5)b Catch Basin (CHB)
AS SUBMITTED 1.00 LS 38,489.23 20% 7,697.85 2,309.35 10,007.20 48,496.43 48,496.43
1001(11) Septic Vault (CHB/ Concrete)
AS EVALUATED -
AS SUBMITTED 12,661,805.42 2,070,591.63 736,619.84 2,807,211.47 15,469,016.89
TOTAL OF PART C
AS EVALUATED
AS SUBMITTED 1.00 LS 664,570.73 20% 132,914.15 39,874.24 172,788.39 837,359.13 837,359.13
1100 (1) Conduit, Boxes & Fittings
AS SUBMITTED 1.00 LS 3,953,540.49 20% 790,708.10 237,212.43 1,027,920.53 4,981,461.02 4,981,461.02
1101(33) Wires & Wiring Devices
AS SUBMITTED 1.00 LS 758,097.13 20% 151,619.43 45,485.83 197,105.25 955,202.39 955,202.39
1102 (1) Panelboard with Main & Branch Breakers

COST % VALUE COST
Pad Mounted Distribution Transformer (OISC) with Complete AS SUBMITTED 1.00 LS 787,567.57 20% 157,513.51 47,254.05 204,767.57 992,335.13 992,335.13
1102 (8)
Accessories AS EVALUATED - - - - - - -
AS SUBMITTED 1.00 LS 311,843.78 20% 62,368.76 18,710.63 81,079.38 392,923.16 392,923.16
1103 (1) Lighting Fixtures and Lamps
AS SUBMITTED 1.00 LS 830,689.64 20% 166,137.93 49,841.38 215,979.31 1,046,668.95 1,046,668.95
1105(20) Network Cabling
AS SUBMITTED 1.00 LS 200,819.28 20% 40,163.86 12,049.16 52,213.01 253,032.29 253,032.29
1106(1) CCTV System
AS SUBMITTED 1.00 LS 33,341.87 20% 6,668.37 2,000.51 8,668.89 42,010.76 42,010.76
1109(1) Grounding System
AS SUBMITTED 7,540,470.49 1,508,094.10 452,428.23 1,960,522.33 9,500,992.82
TOTAL OF PART D
AS EVALUATED
AS SUBMITTED 17.00 sets 26,491.33 20% 5,298.27 1,589.48 6,887.75 33,379.08 1,963.48
1200(5)b Exhaust Fan (Wall Mounted)
AS SUBMITTED 1.00 LS 3,753,498.83 20% 750,699.77 225,209.93 975,909.69 4,729,408.52 4,729,408.52
1200(13)a Airconditioning (Package/ Split-Type)
AS SUBMITTED 1.00 LS 246,282.90 20% 49,256.58 14,776.97 64,033.55 310,316.46 310,316.46
1201(1) Water Pumping System
AS SUBMITTED 1.00 LS 904,960.95 20% 180,992.19 54,297.66 235,289.85 1,140,250.79 1,140,250.79
1202(1) Automatic Fire Sprinkler System
AS SUBMITTED 1.00 LS 2,316,403.97 20% 463,280.79 138,984.24 602,265.03 2,918,669.00 2,918,669.00
1203(1)a Electric Elevator
AS SUBMITTED 1.00 LS 297,456.01 20% 59,491.20 17,847.36 77,338.56 374,794.57 374,794.57
1208(1) Fire Alarm System
AS SUBMITTED 7,545,093.98 1,509,018.80 452,705.64 1,961,724.44 9,506,818.42
TOTAL OF PART E
AS EVALUATED
AS SUBMITTED 39,263,800.23 7,390,990.59 2,332,739.52 9,723,730.11 48,987,530.34
TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 39,799,848.90 7,404,847.33 2,360,234.78 9,765,082.11 49,564,931.01
GRAND TOTAL
AS EVALUATED
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
A.1.1 Offices and Laboratory for the Engineer
As Submitted
TOTAL OF PART I
As Evaluated
As Submitted 0.05 4.00 ea 16,860.00 2,734.72 273.47 19,868.19 20% 3,973.64 1,192.09 25,033.92
B.5 Project Billboard/ Sign Board
As Evaluated - - - - - - -
As Submitted 0.31 12.00 mos 33,538.79 90,000.00 - 123,538.79 8% 9,883.10 6,671.09 140,092.98
B.7 Occupational Safety and Health
As Submitted 0.99 1.00 LS - - 392,641.69 392,641.69 0% - 19,632.08 412,273.77
As Evaluated
As Submitted 1.35 50,398.79 92,734.72 392,915.16 536,048.67 13,856.74 27,495.26 577,400.67
TOTAL OF PART II
As Evaluated
(Project ID)
(Project Component ID - Description)
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
As Submitted 0.18 1.00 LS 14,056.00 6,957.12 52,350.91 73,364.03 20% 14,672.81 4,401.84 92,438.68
As Submitted 0.43 731.69 m3 - 9,133.48 161,768.10 170,901.58 20% 34,180.32 10,254.09 215,335.98
As Submitted 0.23 609.82 m3 - 12,526.48 78,442.65 90,969.13 20% 18,193.83 5,458.15 114,621.10
804 (1)(a) Embankment(from Structure Excavation)
As Submitted 0.06 41.89 m3 15,374.84 7,071.40 2,859.64 25,305.88 20% 5,061.18 1,518.35 31,885.41
As Evaluated - - -
As Submitted 0.91 29,430.84 35,688.48 295,421.30 360,540.62 72,108.12 21,632.43 454,281.17
TOTAL OF PART A
As Evaluated
As Submitted 0.00 0.33 m3 771.26 367.60 208.76 1,347.62 20% 269.52 80.86 1,698.00
901 (1) Plain/ Lean Concrete
As Evaluated - - - - - - - -
As Submitted 7.57 664.16 m3 2,772,856.91 96,260.46 142,440.87 3,011,558.24 20% 602,311.65 180,693.49 3,794,563.38
As Evaluated - - - - - - - -
As Submitted 8.68 65,983.63 kgs 2,841,981.01 445,184.03 168,356.39 3,455,521.44 20% 691,104.29 207,331.29 4,353,957.01
As Evaluated - - - - - - - -
As Submitted 9.15 65,569.00 kgs 3,030,664.56 442,137.80 167,204.39 3,640,006.75 20% 728,001.35 218,400.41 4,586,408.51
902(1)b Reinforcing Steel (Deformed) Grade 60
As Evaluated - - - - - - - -
As Submitted 2.63 1,817.10 m2 399,508.48 344,512.94 303,434.25 1,047,455.67 20% 209,491.13 62,847.34 1,319,794.14
903(2) Formworks and Falseworks
As Evaluated - - -
As Submitted 28.03 9,045,782.23 1,328,462.83 781,644.66 11,155,889.72 2,231,177.94 669,353.38 14,056,421.04
TOTAL OF PART B
As Evaluated
C.1 Termite Control Works
As Submitted 0.03 33.00 L 8,250.00 1,649.39 164.94 10,064.33 20% 2,012.87 603.86 12,681.06
1000(1) Soil Poisoning
As Evaluated
As Submitted
Sub - Total C.1
As Evaluated 0.03 8,250.00 1,649.39 164.94 10,064.33 2,012.87 603.86 12,681.06
C.2. Masonry Works
As Submitted 2.12 1,405.72 m 2
644,305.08 123,656.41 75,575.64 843,537.13 20% 168,707.43 50,612.23 1,062,856.78
As Evaluated - - -
As Submitted 0.68 290.80 m 2
219,773.68 30,787.93 18,816.79 269,378.40 20% 53,875.68 16,162.70 339,416.78
As Evaluated
As Submitted
Sub - Total C.2
Sub - Total C.2
As Evaluated 2.80 864,078.76 154,444.34 94,392.43 1,112,915.53 222,583.11 66,774.93 1,402,273.56
C.3 Fabricated Materials
As Submitted 0.28 1.00 LS 110,565.00 - - 110,565.00 8% 8,845.20 5,970.51 125,380.71
1007(2) Aluminum Framed Glass Door
As Submitted 8.66 1.00 LS 3,445,041.00 - - 3,445,041.00 8% 275,603.28 186,032.21 3,906,676.49
1008(2) Aluminum Glass Windows
As Submitted 0.55 1.00 LS 217,304.00 - - 217,304.00 8% 17,384.32 11,734.42 246,422.74
1010(4) Wooden Doors And Windows
As Submitted 0.19 1.00 LS 75,168.80 - - 75,168.80 8% 6,013.50 4,059.12 85,241.42
1011(1)b Roll-Up Door (Aluminum)
As Evaluated - - - -
As Submitted 9.67 3,848,078.80 - - 3,848,078.80 307,846.30 207,796.26 4,363,721.36
Sub-Total C.3
As Evaluated
C.4 Finishing Works -
As Submitted 1.44 3,686.33 m2 363,546.00 189,114.03 18,911.40 571,571.43 20% 114,314.29 34,294.29 720,180.01
1027(1) Cement Plaster Finish
As Submitted 0.56 1.00 LS 144,333.00 29,886.69 50,056.78 224,276.47 20% 44,855.29 13,456.59 282,588.36
1051(6) Railing
As Submitted 2.29 1,344.00 m2 851,354.50 54,668.05 5,466.81 911,489.36 20% 182,297.87 54,689.36 1,148,476.59
As Submitted 0.01 27.30 m2 4,299.75 329.89 32.99 4,662.63 20% 932.53 279.76 5,874.91
1038(1) Reflective Insulation
As Submitted 0.05 255.60 lin.m 13,717.20 4,684.24 468.42 18,869.86 20% 3,773.97 1,132.19 23,776.03
1035 (1) Furring Channel
c 0.50 155.38 m 2
187,995.00 8,246.89 824.69 197,066.58 20% 39,413.32 11,823.99 248,303.88
1039(1) Aluminum Cladding (4mm thick Aluminum Composite Panel)
c 1.14 305.28 m 2
296,055.69 143,772.16 14,377.22 454,205.07 20% 90,841.01 27,252.30 572,298.38
1018(1) Glazed Tiles and Trims
c 4.75 1,288.62 m 2
1,423,512.20 424,256.24 42,425.62 1,890,194.06 20% 378,038.81 113,411.64 2,381,644.51
1018(2) Unglazed Tiles
c 1.76 380.00 m 2
682,290.00 16,965.66 1,696.57 700,952.23 20% 140,190.45 42,057.13 883,199.80
As Evaluated
As Submitted 12.50 3,967,103.34 871,923.85 134,260.50 4,973,287.69 994,657.54 298,397.25 6,266,342.47
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 3.14 4,321.68 m2 827,687.20 383,384.82 38,338.48 1,249,410.50 20% 249,882.10 74,964.63 1,574,257.23
1032(1)a Painting Works (Masonry)
As Submitted 0.48 896.00 m2 70,067.20 110,454.12 11,045.41 191,566.73 20% 38,313.35 11,494.00 241,374.07
1032(1)b Painting Works (Wood)
As Submitted 0.04 53.92 m2 8,725.50 5,029.83 251.49 14,006.82 20% 2,801.36 840.41 17,648.60
1032(1)c Painting Works (Steel)
As Evaluated
As Submitted 3.66 906,479.90 498,868.77 49,635.39 1,454,984.05 290,996.81 87,299.04 1,833,279.90
Sub-Total C.5
As Evaluated
C.6 Roof Framing and Roofing Works
As Submitted 0.02 19.20 lin.m 7,414.51 331.12 33.11 7,778.74 20% 1,555.75 466.72 9,801.21
1013(2)b3 Fabricated Metal Roofing Accessory (GA 24-Valley Rolls/ Gutters)
As Submitted 0.05 27.30 m2 15,069.60 2,935.04 293.50 18,298.14 20% 3,659.63 1,097.89 23,055.66
1014(1)b2 Prepainted Metal Sheets ( Rib Type, Long Span,0.5mm thk)
As Submitted 1.42 1.00 LS 433,420.08 48,527.27 82,670.80 564,618.15 20% 112,923.63 33,877.09 711,418.87
1047(1) Structural steel
As Evaluated
As Submitted 1.48 455,904.19 51,793.43 82,997.42 590,695.03 118,139.01 35,441.70 744,275.74
Sub-Total C.6
As Evaluated
C.7 Plumbing/ Sanitary Works
As Submitted 0.33 1.00 l.s. 61,704.00 61,961.85 6,196.19 129,862.04 20% 25,972.41 7,791.72 163,626.16
1001(8) Sewer Line Works
As Evaluated - - - - - - - -
As Submitted 0.13 1.00 l.s. 17,052.00 29,901.41 2,990.14 49,943.55 20% 9,988.71 2,996.61 62,928.87
As Evaluated - - - - - - - -
As Submitted 0.21 1.00 l.s. 60,446.40 22,365.54 2,236.55 85,048.49 20% 17,009.70 5,102.91 107,161.10
As Evaluated - - - - - - - -
As Submitted 0.90 1.00 l.s. 316,831.20 37,996.03 3,799.60 358,626.83 20% 71,725.37 21,517.61 451,869.80
1002(4) Plumbing Fixtures
As Evaluated - - - - - - - -
As Submitted 0.02 9.00 each 7,710.57 1,908.45 190.85 9,809.87 20% 1,961.97 588.59 12,360.43
1001(5)b Catch Basin (CHB)
As Evaluated - - - - - - - -
As Submitted 0.10 1.00 LS 27,009.98 10,435.68 1,043.57 38,489.23 20% 7,697.85 2,309.35 48,496.43
1001(11) Septic Vault (CHB/ Concrete)
As Evaluated
As Submitted 1.69 490,754.15 164,568.95 16,456.90 671,780.00 134,356.00 40,306.80 846,442.79
Sub-Total C.7
As Evaluated
As Submitted 31.81 10,540,649.12 1,743,248.72 377,907.57 12,661,805.42 2,070,591.63 736,619.84 15,469,016.89
TOTAL OF PART C
As Evaluated
As Submitted 1.67 1.00 l.s. 603,068.00 55,911.58 5,591.16 664,570.73 20% 132,914.15 39,874.24 837,359.13
1100 (1) Conduit, Boxes & Fittings
As Evaluated - - - - - - - -
As Submitted 9.93 1.00 l.s. 3,899,094.00 49,496.81 4,949.68 3,953,540.49 20% 790,708.10 237,212.43 4,981,461.02
1101(33) Wires & Wiring Devices
As Evaluated - - - - - - - -
As Submitted 1.90 1.00 l.s. 749,966.00 7,391.94 739.19 758,097.13 20% 151,619.43 45,485.83 955,202.39
As Evaluated - - - - - - - -
As Submitted 1.98 1.00 l.s. 786,000.00 1,425.06 142.51 787,567.57 20% 157,513.51 47,254.05 992,335.13
1102 (8) Pad Mounted Distribution Transformer (OISC) with Complete Accessories
As Evaluated - - - - - - - -
As Submitted 0.78 1.00 l.s. 294,204.00 16,036.16 1,603.62 311,843.78 20% 62,368.76 18,710.63 392,923.16
As Evaluated - - - - - - - -
As Submitted 2.09 1.00 l.s. 826,045.00 4,222.40 422.24 830,689.64 20% 166,137.93 49,841.38 1,046,668.95
As Submitted 0.50 1.00 l.s. 191,530.00 8,444.80 844.48 200,819.28 20% 40,163.86 12,049.16 253,032.29
1106(1) CCTV System
As Submitted 0.08 1.00 l.s. 32,471.00 791.70 79.17 33,341.87 20% 6,668.37 2,000.51 42,010.76
1109(1) Grounding System
As Evaluated
As Submitted 18.95 7,382,378.00 143,720.45 14,372.04 7,540,470.49 1,508,094.10 452,428.23 9,500,992.82
TOTAL OF PART D
As Evaluated
As Submitted 0.07 17.00 l.s. 25,500.00 901.21 90.12 26,491.33 20% 5,298.27 1,589.48 33,379.08
1200(5)b Exhaust Fan (Wall Mounted)
As Evaluated - - - - - - - -
As Submitted 9.43 1.00 l.s. 3,750,000.00 3,180.75 318.08 3,753,498.83 20% 750,699.77 225,209.93 4,729,408.52
1200(13)a Airconditioning (Package/ Split-Type)
As Evaluated - - - - - - - -
As Submitted 0.62 1.00 l.s. 245,000.00 1,166.28 116.63 246,282.90 20% 49,256.58 14,776.97 310,316.46
1201(1) Water Pumping System
As Evaluated - - - - - - - -
As Submitted 2.27 1.00 l.s. 889,916.00 13,677.23 1,367.72 904,960.95 20% 180,992.19 54,297.66 1,140,250.79
1202(1) Automatic Fire Sprinkler System
As Evaluated - - - - - - - -
As Submitted 5.82 1.00 l.s. 2,303,400.00 11,821.79 1,182.18 2,316,403.97 20% 463,280.79 138,984.24 2,918,669.00
1203(1)a Electric Elevator
As Evaluated - - - - - - - -
As Submitted 0.75 1.00 l.s. 276,638.00 18,925.46 1,892.55 297,456.01 20% 59,491.20 17,847.36 374,794.57
1208(1) Fire Alarm System
As Submitted 18.96 7,490,454.00 49,672.71 4,967.27 7,545,093.98 1,509,018.80 452,705.64 9,506,818.42
TOTAL OF PART E
As Evaluated
As Submitted 98.65 34,488,694.19 3,300,793.19 1,474,312.85 39,263,800.23 - 7,390,990.59 2,332,739.52 48,987,530.34
TOTAL OF PART III
As Evaluated
As Submitted 100.00 34,539,092.98 3,393,527.91 1,867,228.01 39,799,848.90 7,404,847.33 2,360,234.78 49,564,931.01
GRAND TOTAL
As Evaluated
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
ITEM QUANTITY % DIRECT
DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT)
NO. COST
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
A.1.1 Offices and Laboratory for the Engineer

TOTAL OF PART I
B.5 Project Billboard/ Sign Board 4.00 ea 19,868.19 4,967.05 6,258.48 0.050
B.7 Occupational Safety and Health 12.00 mos 123,538.79 10,294.90 11,674.42 0.310
B.9 Mobilization/ Demobilization 1.00 LS 392,641.69 392,641.69 412,273.77 0.987
TOTAL OF PART II 536,048.67 1.347
PART A EARTHWORKS
801(1) Removal of Actual Structures and Obstruction 1.00 LS 73,364.03 73,364.03 92,438.68 0.184
803(1)a Structure Excavation 731.69 m 3

170,901.58 233.57 294.30 0.429
804 (1)(a) Embankment(from Structure Excavation) 609.82 m3 90,969.13 149.17 187.96 0.229
804 (4) Gravel Fill (CF, TB, WF, SOG, Ramps & Stair Footing) 41.89 m3 25,305.88 604.06 761.11 0.064
TOTAL OF PART A 360,540.62 0.906
901 (1) Plain/ Lean Concrete m3 0.003

0.33 1,347.62 4,098.60 5,164.24
900 (1)c1 Structural Concrete (Class A, 28 days) m3 7.567

664.16 3,011,558.24 4,534.40 5,713.35
902(1)a Reinforcing Steel (Deformed) Grade 40 65,983.63 kgs 3,455,521.44 52.37 65.99
8.682
902(1)b Reinforcing Steel (Deformed) Grade 60 65,569.00 kgs 3,640,006.75 55.51 69.95
9.146
903(2) Formworks and Falseworks m 2

2.632
1,817.10 1,047,455.67 576.44 726.32
TOTAL OF PART B 11,155,889.72 28.030
C.1 Termite Control Works

1000(1) Soil Poisoning 33.00 lit. 10,064.33 304.98 384.27 0.025
Sub-Total C.1 10,064.33 0.025
C.2. Masonry Works

1046(2)a1 100mm CHB Non-Load Bearing(including Reinforcing Bar) 1,405.72 m2 843,537.13 600.07 756.09 2.119
1046(2)a2 150mm CHB Non-Load Bearing(including Reinforcing Bar) 290.80 m2 269,378.40 926.34 1,167.18 0.677
Sub-Total C.2 1,112,915.53 2.796
[Autogenerated Code]
1010(4) Wooden Doors And Windows 1.00 LS 217,304.00 217,304.00 246,422.74 0.546
1011(1)b Roll-Up Door (Aluminum) 1.00 LS 75,168.80 75,168.80 85,241.42 0.189
Sub-Total C.3 3,848,078.80 9.669
C.4 Finishing Works

1027(1) Cement Plaster Finish 3,686.33 m2 571,571.43 155.05 195.37 1.436
1051(6) Railing 1.00 LS 224,276.47 224,276.47 282,588.36 0.564
1003(1)a1 Ceiling (FiCem Board on Metal Frame) 1,344.00 m2 911,489.36 678.19 854.52 2.290
1038(1) Reflective Insulation 27.30 m 2

4,662.63 170.79 215.20 0.012
1035 (1) Furring Channel 255.60 lin.m 18,869.86 73.83 93.02 0.047
1039(1) Aluminum Cladding (4mm thick Aluminum Composite Panel) 155.38 m 2

197,066.58 1,268.29 1,598.04 0.495
1018(1) Glazed Tiles and Trims 305.28 m2 454,205.07 1,487.83 1,874.67 1.141
1018(2) Unglazed Tiles 1,288.62 m2 1,890,194.06 1,466.84 1,848.21 4.749
1016(1)a Water Proofing(4 Coats) 380.00 m 2

700,952.23 1,844.61 2,324.21 1.761
Sub-Total C.4 4,973,287.69 12.496
C.5 Painting Works

1032(1)a Painting Works (Masonry) 4,321.68 m2 1,249,410.50 289.10 364.27 3.139
1032(1)b Painting Works (Wood) 896.00 m 2

191,566.73 213.80 269.39 0.481
1032(1)c Painting Works (Steel) 53.92 m2 14,006.82 259.77 327.31 0.035
Sub-Total C.5 1,454,984.05 3.656
C.6 Roof Framing and Roofing Works

1013(2)b3 Fabricated Metal Roofing Accessory (GA 24-Valley Rolls/ Gutters) 19.20 lin.m 7,778.74 405.14 510.48 0.020
1014(1)b2 Prepainted Metal Sheets ( Rib Type, Long Span,0.5mm thk) 27.30 m 2
18,298.14 670.26 844.53 0.046
1047(1) Structural steel 1.00 LS 564,618.15 564,618.15 711,418.87 1.419
Sub-Total C.6 590,695.03 1.484
C.7 Plumbing/ Sanitary Works

1001(8) Sewer Line Works 1.00 LS 129,862.04 129,862.04 163,626.16 0.326
1001(9) Storm Drainage and downspout 1.00 LS 49,943.55 49,943.55 62,928.87 0.125
1002(24) Cold Water Lines 1.00 LS 85,048.49 85,048.49 107,161.10 0.214
1002(4) Plumbing Fixtures 1.00 LS 358,626.83 358,626.83 451,869.80 0.901
1001(5)b Catch Basin (CHB) 9.00 each 9,809.87 1,089.99 1,373.38 0.025
1001(11) Septic Vault (CHB/ Concrete) 1.00 LS 38,489.23 38,489.23 48,496.43 0.097
Sub-Total C.7 671,780.00 1.022
TOTAL OF PART C 12,661,805.42 1.688
1100 (1) Conduit, Boxes & Fittings 1.00 LS 664,570.73 664,570.73 837,359.13 1.670
1101(33) Wires & Wiring Devices 1.00 LS 3,953,540.49 3,953,540.49 4,981,461.02 9.934
1102 (1) Panelboard with Main & Branch Breakers 1.00 LS 758,097.13 758,097.13 955,202.39 1.905
1102 (8) Pad Mounted Distribution Transformer (OISC) with Complete Accessories 1.00 LS 787,567.57 787,567.57 992,335.13 1.979
1103 (1) Lighting Fixtures and Lamps 1.00 LS 311,843.78 311,843.78 392,923.16 0.784
1105(20) Network Cabling 1.00 LS 830,689.64 830,689.64 1,046,668.95 2.087
1106(1) CCTV System 1.00 LS 200,819.28 200,819.28 253,032.29 0.505
[Autogenerated Code] System

1109(1) Grounding 1.00 LS 33,341.87 33,341.87 42,010.76 0.084
FORM POW-2015-01
MINIMUM EQUIPMENT REQUIREMENT
Number of
No. Equipment Description Capacity No. Equipment Description Capacity
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 6 34
5 Pumpcrete 1 35
6 One Bagger Mixer 4 - 6 ft3/min 2 36
7 Bar Cutter 1 37
8 Bar Bender 1 38
9 Welding Machine 50 amp 1 39
10 Cutting Outfit 1 40
11 Truck Mounted Crane 20 - 25 mt 1 41
12 Cargo/Service Truck(2-5mt) 2-5mt 1 42
13 Welding Machine,Gas/Diesel Driven 1 43
14 44
15 45
16 46
17 47
18 48
19 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 20 SUB-TOTAL
TOTAL
National Building Program: Construction/Extension of DPWH-Regional Office II Building
nter, Carig Sur, Tuguegarao City, Cagayan
FORM POW-2015-01B-00
QUIPMENT REQUIREMENT
Number of
Equipment
20
PROJECT DETAILS
Sec/Usec/Asec
Implementing Office : Region II
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program:
Project Description :
Construction/Extension of DPWH-Regional Office II Building
Project ID :
Project Component ID :
Project Location : REGIONAL GOVERNMENT CENTER, CARIG SUR, TUGUEGARAO CITY, CAGAYAN
Station Limits :
Appropriation : Php 49,814,001.01
Fund Source :
Net Length
(a) Road :
(b) Bridge :
(c) Others :
Target Start Date :
Total Project Duration :
No. of Pre-determined/ :
Unworkable Days
Contract Duration : 320 CD
SIGNATORIES
NAME POSITION TITLE
Prepared By : MARILYN T. CANAPI Engineering Assistant
Checked/Submitted By : EDWIN E. GALANO Engineer III
Reviewed as to Unit Cost : JAIME P CATOLOS , JR. Chief, Planning and Design Division
Recommending Approval : ALEXANDER D NOLA, CESO IV Assistant Regional Director
Approved : MELANIO C BRIOSOS, CESO III Regional Director
CONTROLLER
Controller :
EVALUATOR
Evaluator :
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construction/Extension of DPWH-
Regional Office II Building
SUMMARY OF QUANTITIES
ITEM NO. DESCRIPTION QTY. UNIT REMARKS
Provision of Combined Field office, Laboratory and Living Quarters

A.1.1(6) 10.00 mos.
building for the engineer (Rental Basis)
Operation & Maintenance of Temporary field office, Laboratory and The

A.1.1(15) 7.00 mos.
Living Quarters Building for the Engineers
B.5 Project Billboard 4.00 each

B.7 Health and Safety Program 12.00 mos.
B.9 Mobilization/ Demobilization 1.00 LS
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS ###
PART A Earthworks ###
801(1) Removal of Actual Structures and Obstruction 600.00 sq.m.
803(1)a Structure Excavation 369.09 cu.m.

804(1)a Embankment(from Structure Excavation) 274.27 cu.m.
804 (1)(b) Embankment(From Borrow) 160.41 cu.m. ###
804 (4) Gravel Fill (CF, TB, WF, SOG, Ramps & Stair Footing) 47.35 cu.m. ###
PART B Plain and Reinforced Concrete Works ###
900 (1)(c1) Structural Concrete (Miscellaneous Structures, Counters, etc) 2.50 cu.m. ###
900 (1)c1 Structural Concrete (Class A, 28 days) 120.36 cu.m.
900(1)c3 Structural Concrete Footing Tie Beam 43.62 cu.m.
900(1)c4 Structural Concrete Column 114.57 cu.m. ###
900(1)c5 Structural Concrete Suspended Slab 192.23 cu.m. ###
900(1)c6 Structural Concrete Beams/Girders 128.17 cu.m. ###
902(1)a Reinforcing Steel (Deformed) Grade 40 88,936.82 kgs. ###
PART C Finishing and Other Civil Works ###
1046(2)a1 100mm CHB Non-Load Bearing(including Reinforcing Bar) 1,444.24 sq.m. ###
1046(2)a2 150mm CHB Non-Load Bearing(including Reinforcing Bar) 808.75 sq.m.

1047(1) Structural steel 1.00 LS ###
1014(1)b2 Prepainted Metal Sheets ( Rib Type, Long Span,0.5mm thk) 27.30 sq.m. ###
1003(1)a1 Ceiling (FiCem Board on Metal Frame) 1,344.00 sq.m.
1.00 LS
1007(2) Aluminum Framed Glass Door 1.00 LS ###
0.00 Aluminum Glass Windows 1.00 LS
0.00 Doors (Wooden Panelled Doors) 63.02 sq.m.
1032(1)a 1.00 LS
1032(1)b PVC Doors and Frames 1.00 LS ###
0.00 Cement Plaster Finish 3,823.12 sq.m.
###

1001(9) Cold Water Lines 1.00 LS ###
1002(24) Plumbing Fixtures ###
1001(5)b Septic Vault (CHB/ Concrete) ###
1001(11) Water Proofing(4 Coats) 380.00 sq.m.
1016(1)a Electrical &Plumbing Works
1101(33) Panelboard with Main & Branch Breakers 1.00 LS
1102 (1) Lighting Fixtures and Lamps 1.00 LS
1103 (1) Pad Mounted Distribution Transformer (OISC) with Complete Accessories 1.00 LS
1102 (8) Network Cabling
1105(20) 1.00 LS
foreman
Proposed Three Storey PSA R02 Building with Roof Deck, Transformer Ra
Regional Government Center, Carig Sur, Tuguegarao City, Cagay
SUMMARY OF QUANTITIES
ITEM NO. DESCRIPTION QTY.

Provision of Combined Field office, Laboratory and Living Quarters
Err:509 Err:509
building for the engineer (Rental Basis)
Operation & Maintenance of Temporary field office, Laboratory and

Err:509 Err:509
The Living Quarters Building for the Engineers

B.5 Project Billboard/ Sign Board 4.00
B.7 Occupational Safety and Health 12.00
B.9 Mobilization/ Demobilization 1.00
PART A Earthworks
803(1)a Structure Excavation 731.69
804 (1)(a) Embankment(from Structure Excavation) 609.82
804 (4) Gravel Fill (CF, TB, WF, SOG, Ramps & Stair Footing) 41.89
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
PART B Plain and Reinforced Concrete Works
901 (1) Plain/ Lean Concrete 0.33
900 (1)c1 Structural Concrete (Class A, 28 days) 664.16
902(1)a Reinforcing Steel (Deformed) Grade 40 65,983.63
902(1)b Reinforcing Steel (Deformed) Grade 60 65,569.00
903(2) Formworks and Falseworks 1,817.10
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
PART C Finishing and Other Civil Works
1000(1) Soil Poisoning 33.00
1046(2)a1 100mm CHB Non-Load Bearing(including Reinforcing Bar) 1,405.72
1046(2)a2 150mm CHB Non-Load Bearing(including Reinforcing Bar) 290.80
1007(2) Aluminum Framed Glass Door 1.00
1008(2) Aluminum Glass Windows 1.00
1010(4) Wooden Doors And Windows 1.00
1011(1)b Roll-Up Door (Aluminum) 1.00
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
1027(1) Cement Plaster Finish 3,686.33
1051(6) Railing 1.00
1003(1)a1 Ceiling (FiCem Board on Metal Frame) 1,344.00
1038(1) Reflective Insulation 27.30
1032(1)c Painting Works (Steel) 53.92
1014(1)b2 Prepainted Metal Sheets ( Rib Type, Long Span,0.5mm thk) 27.30
1047(1) Structural steel 1.00
PART D PLUMBING/SANITARY WORKS
1001(8) Sewer Line Works 1.00
1001(9) Storm Drainage and downspout 1.00
1002(24) Cold Water Lines 1.00
1002(4) Plumbing Fixtures 1.00
1001(5)b Catch Basin (CHB) 18.00
1001(11) Septic Vault (CHB/ Concrete) 1.00
D. Electrical &Plumbing Works
1100 (1) Conduit, Boxes & Fittings 1.00
1101(33) Wires & Wiring Devices 1.00
1102 (1) Panelboard with Main & Branch Breakers 1.00
1102 (7) Automatic Transfer Switch (Free Standing) 1.00
1102 (8) Pad Mounted Distribution Transformer (OISC) with Complete Accessor 1.00
1102(16)a1Generator (Standby) 1.00
1203(1)a Electric Elevator 1.00
1208(1) Fire Alarm System 1.00
with Roof Deck, Transformer Rack, and Power House
er, Carig Sur, Tuguegarao City, Cagayan
ARY OF QUANTITIES
UNIT REMARKS
mos.
mos.
each
mos.
LS
sq.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
kgs.
sq.m.
Liter
sq.m.
sq.m.
LS
LS
sq.m.
LS
LS
LS
sq.m.
LS
sq.m.
sq.m.
sq.m. Interior of Ground Floor painting
sq.m.
LS
LS
LS
LS
LS
each
LS
LS
LS
LS
LS
LS
LS
LS
LS
DETAILED UNIT PRICE ANALYSIS
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building

Project :
Program: Construction/Extension of DPWH-Regional Office II Building
Location : REGIONAL GOVERNMENT CENTER, CARIG SUR, TUGUEGARAO CITY, CAGAYAN
Item No. : A.1.1(6) Quantity = 10.00

Provision of Combined Field office, Laboratory and Living
Description :
Quarters building for the engineer (Rental Basis) Unit = Mos
Name and Capacity of Equipment No. of Total Cost

A Unit Unit Rate
(Operated) Units (Pesos)
--------------------------------------
A. SUB-TOTAL , EQUIPMENT P -
No. of Total Cost

B Designation of Personnel No. of Men Unit Rate/Day
Days (Pesos)
--------------------------------------
B. SUB-TOTAL, LABOR P -
Total Cost
C. Name and Description Qty Unit Unit Cost
(Pesos)
House Rental 10.00 mos P 20,000.00 200,000.00
C. SUB-TOTAL, MATERIAL P 200,000.00

SUMMARY:
A Equipment P -
B Labor -
C Materials 200,000.00
D TOTAL DIRECT COST (A+B+C) 200,000.00
DIRECT UNIT COST D/Quantity 20,000.00
E OCM 0% of D -
PROFIT 8% of D 16,000.00
F VAT 5% (D+E) 10,800.00
G Total Cost (D+E+F) 226,800.00
H UNIT COST (G/Quantity) P 22,680.00

Project :
Item No. : A.1.1(15) Quantity = 10.00

Operation & Maintenance of Temporary field office, Laboratory
Description :
and The Living Quarters Building for the Engineers Unit = Mos

A Unit Unit Rate
--------------------------------------
No. of Total Cost

Days (Pesos)
Utility Worker 1 260.00 414.80 107,848.00
B. SUB-TOTAL, LABOR P 107,848.00
Total Cost
(Pesos)
Electric Bill 10.00 mo. 3,000.00 30,000.00

Water Bill 10.00 mo. 2,000.00 20,000.00
LPG Refill (11 kgs) 10.00 mo. 715.00 7,150.00
SUMMARY:
A Equipment P -
B Labor 107,848.00
E OCM 0% of D -
PROFIT 8% of D 13,199.84
F VAT 5% (D+E) 8,909.89

Project :
Item No. : B.5 Quantity = 4.00

Description : Project Billboard
Unit = each

A Unit Unit Rate
Minor Tools, 10% of Labor 273.47
A. SUB-TOTAL , EQUIPMENT P 273.47
No. of Total Cost

Days (Pesos)
Carpenter 1 2 537.76 P 1,075.52

Unskilled Laborer 2 2 414.80 1,659.20
----------------------------------
Total Cost
(Pesos)
Tarpaulin 128 sq.ft. P 25.00 P 3,200.00

Plywood, Marine, 1/2" x 4' x 8' 4 pcs. 735.00 2,940.00
Lumber, Good 200 bd.ft. 53.00 10,600.00
CWN, Assorted 2 kgs. 60.00 120.00

SUMMARY:
A Equipment P 273.47
B Labor 2,734.72
E OCM 12% of D 2,384.18

PROFIT 8% of D 1,589.46
F VAT 5% (D+E) 1,192.09
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construction/E
Project: Regional Office II Building
Item No. : B.7 Quantity =

Description : Health & Safety Program Unit =
Production Output: man days
No. of Days: days

No. of Hours: hour(s)
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate
Factor
A. SUB-TOTAL , EQUIPMENT P
B. Designation of Personnel No. of Men No. of Days Daily Rate

Factor
First Aider, Part time 1 180.00 P 500.00 P
B. SUB-TOTAL, LABOR - P
C. Material Name and Description Man-hr Unit Unit Cost
BASIC PPE
Safety Helmet 15,970.85 M-H P 0.06 P
Safety Shoes 15,970.85 M-H 0.58
Safety Gloves (Denim) 15,970.85 M-H 1.46
C. SUB-TOTAL, MATERIAL P
SUMMARY
A Equipment P
B Labor
C Materials
D TOTAL DIRECT COST (A+B+C)
DIRECT UNIT COST D/Quantity
E OCM 0% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)
H Total Cost (D+E+F+G)
I UNIT COST (H/Quantity) P
PRICE ANALYSIS
ose/ Facilities- National Building Program: Construction/Extension of DPWH-
GARAO CITY, CAGAYAN
12.00
mos.
Total Cost (Pesos)
Total Cost (Pesos)
90,000.00
90,000.00
Total Cost (Pesos)
958.25
9,263.09
23,317.44
33,538.79
-
90,000.00
33,538.79
123,538.79
10,294.90
-
9,883.10
6,671.09
140,092.98
11,674.42
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Constr
Project: DPWH-Regional Office II Building
Item No. : B.9 Quantity =

Description : Mobilization/Demobilization Unit =
Production Output:
No. of Days:
No. of Hours:
One Percent (1%) of Civil Works
B. Designation of Personnel No. of Men No. of Hours Hourly Rate

Factor
B. SUB-TOTAL, LABOR - P
C. Material Name and Description Man-day Unit Unit Cost
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 0% of D
F PROFIT 0% of D
G VAT 5% (D+E+F)
AILED UNIT PRICE ANALYSIS
uctures-Multipurpose/ Facilities- National Building Program: Construction/Extension of
RIG SUR, TUGUEGARAO CITY, CAGAYAN
1.00
L.S.
Total Cost (Pesos)
392,641.69
392,641.69
Total Cost (Pesos)
Total Cost (Pesos)
392,641.69
-
-
392,641.69
392,641.69
-
-
19,632.08
412,273.77
412,273.77

Project :
Item No. : B.3 Quantity = 1.00

Description : Permits and Clearances
Unit = LS

A Unit Unit Rate
--------------------------------------
No. of Total Cost

Days (Pesos)
--------------------------------------
B. SUB-TOTAL, LABOR P -
Total Cost
(Pesos)
SOIL VERIFICATORY 3.00 holes P 45,000.00 135,000.00

SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
PROFIT 8% of D 10,800.00
F VAT 5% (D+E) 7,290.00
COMPLETION OF PHILIPPINE DRUG ENFORCEMENT AGENCY REGIONAL OFF
REGIONAL GOVERNMENT CENTER, CARIG SUR, TUGUEGARAO CITY, PROVINCE OF
ESTIMATED COST OF PROPOSED WORK
ITEM NO. DESCRIPTION M-H H
A. Civil & Architechtural Works
803(1)a Structure Excavation 147.00 147.00

804 (1)(a) Backfilling of Excavated Materials 217.00 217.00
804 (4) Gravel Fill (CF, TB, WF, SOG, Ramps & Stair Footing) 122.50 122.50
804 (1)(b) Embankment(From Borrow) 57.75 57.75
900 (1)c1 Reinforced Concrete Footings 1,608.75 1,608.75
900(1)c3 Structural Concrete Footing Tie Beam 105.75 105.75
900(1)c4 Reinforced Concrete Column 263.50 263.50
900(1)c6 Structural Concrete Beams/Girders 293.25 293.25
900(1)c5 Structural Concrete Suspended Slab 442.00 442.00
902(1)a Reinforcing Steel (Deformed) Grade 40 7,928.25 7,928.25
Err:509 Err:509 #REF! #REF!
1046(2)a1 100mm CHB Non-Load Bearing(including Reinforcing Bar) 2,021.25 2,021.25
1046(2)a2 150mm CHB Non-Load Bearing(including Reinforcing Bar) 503.25 503.25
1003(1)a1 Ceiling (FiCem Board on Metal Frame) 902.50 902.50
1047(1) Structural steel 4,598.00 4,598.00
#REF! #REF!
#REF! #REF!
0.00 Aluminum Glass Windows - 0.00
1032(1)b Doors (Wooden Panelled Doors) - 0.00

1027(1) Cement Plaster Finish 3,237.50 3,237.50
1018(1) PREFORMED
Glazed PRE-PAINTED
Tiles and Trims 2,352.00 2,352.00
G.I. ROOFING SHEETS(LONG SPAN)
Err:509 715.00 715.00
Err:509 Err:509 6,688.50 6,688.50
Err:509 Err:509 1,660.75 1,660.75
0.00
B. Electrical &Plumbing Works 0.00
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
1002(4) Plumbing Fixtures 573.75 573.75
1001(8) Err:509 997.50 997.50
C. Miscellaneous
B.7 Health & Safety Program
B.9 Mobilization/Demobilization
1051(6) Railing
TOTAL #REF! #REF!

Warning/Traffic Signages and Devices
Health and Safety Program 5,840.00
Mobilization/Demobilization 350.00
UNIT PRICE PER MAN-HOURS 0.06
TOTAL COST #REF!
AGENCY REGIONAL OFFICE NO. 02 OFFICE BUILDING
EGARAO CITY, PROVINCE OF CAGAYAN, REGION NO. 02
OF PROPOSED WORK
DIRECT COST ADJUSTED

UNIT
TOTAL UNIT COST UNIT COST
147.00 147.00 147.00 147.00 147.00

217.00 217.00 217.00 217.00 217.00
122.50 122.50 122.50 122.50 122.50
57.75 57.75 57.75 57.75 57.75
1,608.75 1,608.75 1,608.75 1,608.75 1,608.75
105.75 105.75 105.75 105.75 105.75
263.50 263.50 263.50 263.50 263.50
293.25 293.25 293.25 293.25 293.25
442.00 442.00 442.00 442.00 442.00
7,928.25 7,928.25 7,928.25 7,928.25 7,928.25
#REF! #REF! #REF! #REF! #REF!
2,021.25 2,021.25 2,021.25 2,021.25 2,021.25
503.25 503.25 503.25 503.25 503.25
902.50 902.50 902.50 902.50 902.50
4,598.00 4,598.00 4,598.00 4,598.00 4,598.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00

3,237.50 3,237.50 3,237.50 3,237.50 3,237.50
2,352.00 2,352.00 2,352.00 2,352.00 2,352.00
715.00 715.00 715.00 715.00 715.00
6,688.50 6,688.50 6,688.50 6,688.50 6,688.50
1,660.75 1,660.75 1,660.75 1,660.75 1,660.75
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
573.75 573.75 573.75 573.75 573.75
997.50 997.50 997.50 997.50 997.50
2,920.00 24.00 5,840.00 2,920.00 1,440.00

1,700.00 35.00 277.50 434.50 150.00
0.58 1.46 0.05 0.15 0.10
Project Name Completion/Extention of PDEA- Office Building Date Prepared 10/7/2015
Location Cagayan Valley Region, Tuguegarao City, Cagayan Date Submitted 10/8/2015
Scope of Work Detailed Estimate of Materials
No. of Quantity /
Item Item Description Member Name Lenght (m.) Width (m.) Height (m.) Total Quantity Unit Measure
Member Member
Demolition & Replacement
1 Stair 1 1 2.6 1.2 0.6 Area = 3.12 sq.m. Volume = 1.872 cu.m. sq.m.
of Existing Structure
Stair 2 1 3.3 2 0.6 Area = 6.6 sq.m. Volume = 3.96 cu.m. sq.m.
Volume = 12.505
Volume Total = 18.337 cu.m. Wall 1 41 0.1 3.05 Area = 143.5 sq.m. sq.m.
cu.m.
Removal of Door 3 1 - - - 1 1 Set
Removal of Door 4 3 - - - 1 3 Sets
Removal of Door 5 1 - - - 1 1 Set
Removal of Door 6 5 - - - 5 5 Sets
Removal of Window 2 1 - - - 1 1 Set
Removal of Water Closet 5 - - - 5 5 Sets
Removal of Wash Basin 1 - - - 1 1 Set
Removal of Steel Grill 1 1 - - - 1 1 Set
Removal of Steel Grill 2 1 - - - 1 1 Set
2 Excavation Isolated Footing 6 1.20 1.20 1.60 2.30 13.82 cu.m.

Wall Footing 1 74.00 0.30 0.65 14.43 14.43 cu.m.
Stair Footing 1 4.60 0.30 0.70 0.97 0.97 cu.m.
3 2.30 0.30 0.65 0.45 1.35 cu.m.
ramp 1 7.50
7.39
8.79
1.40
1 25.09 0.30 0.60 4.52 4.52 cu.m.
plantbox 3.4
1.3 lm
4.7 2.00 9.40 0.60 0.30 1.69 cu.m
total 36.77 cu.m.
Total Volume 29.22 cu.m.

Backfill of Excavated
3 Earth Fill 1 - - - 22.12 22.12 cu.m.
Material
Additional 1 20.00 4.00 0.50 40.00 40.00 cu.m.
2 4.60 3.70 0.50 8.51
4 Gravel Fill Isolated Footing 6 1.20 1.20 0.10 0.14 0.86 cu.m.
Wall Footing 1 74.00 0.30 0.05 1.11 1.11 cu.m.
Stair Footing 1 4.55 0.30 0.05 0.07 0.07 cu.m.
Slab on Fill 1 20.00 4.00 0.05 4.00 4.00 cu.m.
WALL FOOTING RAMP 4.38
RAMP 1.50
Stair 4.26

5 Structural Concrete Isolated Footing 6 1.20 1.20 0.30 0.43 2.59 cu.m.
Collumns 6 4.45 0.30 0.30 0.40 2.40 cu.m.
Wall Footing (WF) 1 74.00 0.30 0.20 4.44 4.44 cu.m.
Wall Footing (WF) 1 34.49 0.30 0.20 2.07 2.07 cu.m.
Roof Beam (RF-1) 6 4.00 0.35 0.25 0.35 2.10 cu.m.
Roof Beam (RF-2) 4 4.25 0.35 0.25 0.37 1.49 cu.m.
Roof Beam (RF-3) 1 3.00 0.35 0.25 0.26 0.26 cu.m.
CANTELEVER BEAM 16 1.10 0.35 0.25 0.10 1.54 cu.m.
Slab on Grade (SOG) 1 20.00 4.00 0.10 8.00 8.00 cu.m.
Slab on Grade (SOG) 2 2.30 1.85 0.10 0.43 0.85 cu.m.
Service Stair (SS) 3 4.60 Area =0.3955 sq.m. 1.58 4.75 cu.m.
Concrete Gutter (CG-1) 1 22.40 Area =0.095 sq.m. 1.90 1.90 cu.m.
Concrete Gutter (CG-2) 1 9.50 Area =0.166 sq.m. 1.58 1.58 cu.m.
Isolated Footing (RSB 16pcs. of 16mmø by 96pcs. of 16mmø by use 24pcs. of 16mmø
6 Reinforcing Steel Bar 6 - - -
Matting) 1.308m. 1.308m. by 6.0m.
8pcs. of 16mmø by 48pcs. of 16mmø by use 48pcs. of 16mmø
520.18kgs Collumn (RSB Vertical) 6 4.60 - -
5.25m. 5.25m. by 6.0m.
32pcs. of 10mmø by 192pcs. of 10mmø by use 38.4pcs. of
Collumn (RSB Ties) 6 - - -
1.03m. 1.03m. 10mmø by 6.0m.
57pcs. of 12mmø by 57pcs. of 12mmø by 57pcs. of 12mmø by
Wall Footing (Main Bars) 1 - - -
6.0m. 6.0m. 6.0m.
232pcs. of 10mmø by 232pcs. of 10mmø by use 15pcs. of 10mmø
Wall Footing (Ties) 1 - - -
0.36m. 0.36m. by 6.0m.
Reinforcing Steel for Masonry 124pcs. of 10mmø by 124pcs. of 10mmø by 65pcs. of 10mmø by
476 kgs. 1 74.00 3.36 -
(Vertical Bars) (60cm Spacing) 3.36m. 3.36m. 7.5m.
Reinforcing Steel for Masonry

5pcs. of 10mmø by 5pcs. of 10mmø by 62pcs. of 10mmø by
(Horizontal Bars) (60cm 1 74.00 3.05 -
74m. 74m. 6m.
Spacing)
6 pcs of 16mmø by 36 pcs of 16mmø by 36 pcs of 16mmø by
RB-1 Main Bars 6 3.70 - -
4.514m. 4.514m. 6.0m.
RB-1 Cut Bars @ Bottom 6 3.70 - -
2.042m. 2.042m. 6.0m.
RB-1 Cut Bars @ Support 6 3.70 - -
1.278m. 1.278m. 6.0m.
RB-1 Stirrups 6 3.70 - -
1.03m. 1.03m. 6.0m.
RB-2 Main Bars 1 20.00 - -
6.0m. 6.0m. 6.0m.
RB-2 Cut Bars @ Exterior 4 pcs. of 16mmø by 4 pcs. of 16mmø by 2pc. of 16mmø by
1 20.00 - -
Support (Top Bars) 1.8m. 1.8m. 6.0m.
RB-2 Cut Bars @ Interior 8 pcs of 16mmø by 8 pcs of 16mmø by 4 pcs. of 16mmø by
1 20.00 - -
Support (Top Bars) 3.0m. 3.0m. 6.0m.
RB-2 Cut Bars @ Mid Span 4 pcs of 16mmø by 4 pcs of 16mmø by 2 pcs. of 16mmø by
1 20.00 - -
(Bottom Bars) 3.0m. 3.0m. 6.0m.
RB-2 Stirrups 1 20.00 - -
1.03m. 1.03m. 6.0m.
40 pcs. 10mmø by 40 pcs. 10mmø by 40 pcs. 10mmø by
SOG (Longhitudinal Bars) 1 - - -
4.29m. 4.29m. 6.0m.
SOG (Transverse Bars) 1 - - -
6.0m. 6.0m. 6.0m.
Service Stair (SS) 1 - - -
6.0m. 6.0m. 6.0m.
Concrete Gutter (CG-1) Main 1 22.40 - -
6.0m. 6.0m. 6.0m.
Concrete Gutter (CG-1) 112 pcs. 10mmø by 112 pcs. 10mmø by 23 pcs. 10mmø by
1 22.40 - -
Stirrups 1 1.2m. 1.2m. 6.0m.
1 22.40 - -
Stirrups 2 0.6m. 0.6m. 6.0m.
Concrete Gutter (CG-2) Main 1 9.50 - -
6.0m. 6.0m. 6.0m.
1 9.50 - -
Stirrups 1 1.2m. 1.2m. 6.0m.
1 9.50 - -
Stirrups 2 0.6m. 0.6m. 6.0m.
64 pcs. of 0.3m. GI 384 pcs. of 0.3m. GI Use 2.17 kgs. of GI

7 Galvanized Tie Wire Isolated Footing 6 - - -
Tie Wire Tie Wire Tie Wire
Assume 0.3m. of Tie Wire Wall Footing (WF) 1 - - -
Collumn 6 - - -
575 pcs. of 0.3m. GI 575 pcs. of 0.3m. GI Use 3.25kgs. of GI Tie
Masonry Reinforcement 1 - - -
Tie Wire Tie Wire Wire
Roof Beam (RF-1) 6 - - -
Roof Beam (RF-2) 1 - - -
Slab on Grade (SOG) 1 - - -
164 pcs. of 0.3m. GI 164 pcs. of 0.3m. GI Use 1.0 kgs. of GI Tie
Service Stair (SS) 1 - - -
Tie Wire Tie Wire Wire
Concrete Gutter (CG-1) 1 22.40 - -
Concrete Gutter (CG-2) 1 9.50 - -
44.435 kgs. of G.I.
Total Quantity
Tie Wire
Net Area =225.7sq.m.

Effective Area =
Wall External & Internal Area Doors &
8 Masonry Works (CHB) 1 74.00 3.05 202.42 sq.m. /12.5 2530.25 pcs.
Partition Windows = 23.27
CHB per sq.m.
sq.m.
Wall External & Internal
9 Mortar for Plastering 2 69.00 2.65 Area = 182.85 sq.m. Area = 182.85 sq.m. 365 cu.m.
Partition
Mortar for Block Laying 2 69.00 3.05 No. of Layer = 16 Area = 110.40 sq.m. 2.76 cu.m.
Partition
Mortar for Core Filling 2 69.00 3.05 Area = 187.18 sq.m. No. of CHB = 2340 7.02 cu.m.
Partition
10 Tile works Tile for Slab on Fill 1 20.00 4 Area = 80 sq.m. Area = 80 sq.m. 80 sq.m.
Mortar for Tiling Tile for Slab on Fill 1 20.00 4 Area = 80 sq.m. Area = 80 sq.m. 8 cu.m.
Tile for Slab of Stair 1 4.55 2 Area = 11.6 sq.m. Area = 11.6 sq.m. 1.16 cu.m.
Top Chord (50mm X 50mm X
11 Roofing Materials 6 - - - 2pcs. of 4.039m. 48.47 m.
5mm. THK.)
Bottom Chord 50mm X 50mm
3.77 kg/m 6 - - - 2pcs. of 2.875m. 34.50 m.
X 5mm. THK.
Vertical Strut 1-50mm X
3.77 kg/m 6 - - - 2pcs. of 0.457m. 5.48 m.
50mm X 5mm. THK.
3.77 kg/m 6 - - - 2pcs. of 0.305m. 3.66 m.
50mm X 5mm. THK.
3.77 kg/m 6 - - - 2pcs. of 0.153m. 1.84 m.
50mm X 5mm. THK.
Diagonal Strut 1-50mm X
3.77 kg/m 6 - - - 2pcs. of 1.006m. 12.07 m.
50mm X 5mm. THK.
Diagonal Strut 2-50mm X
3.77 kg/m 6 - - - 2pcs. of 0.971m. 11.65 m.
50mm X 5mm. THK.
L.C. Purlins 100mm X 50mm
3.35 kg/m 7 - - - 3pcs. of 6m. 126.00 m.
X 15mm X 2mm. THK.
3.35 kg/m 7 - - - 1pcs. of 4.4m. 30.80 m.
X 15mm X 2mm. THK.
3.35 kg/m X 15mm X 2mm. THK. - - - - 10 pcs. of 2.0m. 20.00 m.
Additional
3.35 kg/m X 15mm X 2mm. THK. - - - - 1 pcs. of 11.5m. 11.50 m.
Additional
12mm THK. HARDI SENEPA 1 - - - 22.40m 22.40 m.
Prepainted Spanish Gutter 1 - - - 22.40m 22.40 m.
6mm. THK. Prepainted
1 - - - 22.40m 22.40 m.
Flashing
Prepainted Metal Roofing
Area Add.= 19.125 sq.m. Sheet (RIB TYPE)-(0.8m X 1 - - - 38 pcs. of 3.6m 38 pcs. of 3.6m Area = 90.47 sq.m.
3.6m.)
Area Total = 109.6 sq.m. 1 - - - 38 pcs. of 0.739m 19 pcs. of 1.5m pcs.
Aluminum Composite Panel 2 4.15 - 1.138 Area = 4.72 sq.m. Area = 9.46 sq.m. sq.m.
12 Carpenry Works Carpentry for Columns 6 4.25 0.30 0.30 Area = 5.1 Area = 30.6 sq.m.
Carpentry for Roof Beam 6 4.00 0.35 0.25 Area = 4.8 Area = 28.8 sq.m.
Carpentry for Roof Beam 1 20.00 0.35 0.25 Area = 24 Area = 24 sq.m.
Total 83.4 sq.m.
13 Masonry Painting Masonry 2 74.00 - 2.65 Area = 196.10 sq.m. Area = 392.2 sq.m. sq.m.
Roof Beam 1 20.00 1.20 - Area = 24 sq.m. Area = 24 sq.m. sq.m.
Roof Beam 6 4.00 1.20 - Area = 4.8 sq.m. Area = 28.4 sq.m. sq.m.
Column 6 1.20 - 2.65 Area = 3.18 sq.m. Area = 19.08 sq.m. sq.m.
Area Total = 463.68 sq.m.
***Nothing Fallows***
Prepared By : Checked By : Checked By:
Engr. Marcos P. Pintucan

Civil Engineer Assistant
Department of Public Works and Highways (DPWH)
Project Name and Location
DPWH Regional Office No. 02

Tuguegarao City

MARK-UP IN TOTAL MARK-
ESTIMATED DIRECT PERCENT UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT1 TOTAL COST UNIT COST
COST COST
OCM2 PROFIT % VALUE
(9) = (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
SUMMARY
Page 1 - 808,793.02 242,637.91 1,051,430.93 5,095,396.04

Page 2
Page 3
Page 4
Page 5 0.00 9,883.10 26,303.17 36,186.28 552,366.75
Total
Prepared: Checked by: Reviewed and Submitted by:
JAIME P. CATOLOS JR.

OIC, Planning & Design Division
Recommended by: Approved:
ALEXANDER D. NOLA, CESO IV MELANIO C. BRIOSOS, CESO IV

Assistant Regional Director Regional Director
1
VAT = Value Added Tax
2
VAT = Overhead, Contingencies and Miscellaneous
DPW-INFR-01-101005
Tuguegarao City

COST COST
OCM2
PROFIT % VALUE
(9) = (10) (11) (12) (13)

(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
A. Civil and Architectural works
803(1)a Structure Excavation 369.09 cu.m. 0.00 12% 8% 20% 34,180.32 10,254.09 44,434.41 215,335.99 294.30
804(1)a Embankment(from Structure Excavation) 274.27 cu.m. 0.00 12% 8% 20% 18,193.83 5,458.15 23,651.97 114,621.10 187.96
804 (1)(b) Embankment(From Borrow)

160.41 cu.m. 0.00 12% 8% 20% 7,599.90 2,279.97 9,879.88 47,879.40 298.48
47.35 cu.m. 0.00 12% 8% 20% 5,061.18 1,518.35 6,579.53 31,885.41 761.11

120.36 cu.m. 0.00 12% 8% 20% 602,311.65 180,693.49 783,005.14 3,794,563.38 5,713.35
900(1)c3 Structural Concrete Footing Tie Beam

43.62 cu.m. 0.00 12% 8% 20% 39,559.20 11,867.76 51,426.96 249,222.98 5,713.76
900(1)c4 Structural Concrete Column

114.57 cu.m. 0.00 12% 8% 20% 101,886.95 30,566.08 132,453.03 641,887.78 5,602.80
Total, Page 1 - 808,793.02 242,637.91 1,051,430.93 5,095,396.04 18,571.76

Prepared: Checked by: Reviewed and Submitted by:



1

2
DPW-INFR-01-101005

Tuguegarao City

MARK-UP IN TOTAL MARK- UP
ESTIMATED DIRECT PERCENT TOTAL INDIRECT
COST COST
OCM2
PROFIT % VALUE
(9) = (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
900(1)c6 Structural Concrete Beams/Girders

128.17 cu.m. 0.00 12% 8% 20% 113,948.04 34,184.41 148,132.45 717,872.66 5,601.02
900(1)c5 Structural Concrete Suspended Slab

192.23 cu.m. 0.00 12% 8% 20% 170,956.92 51,287.08 222,243.99 1,077,028.58 5,602.70

88,936.82 kgs. 0.00 12% 8% 20% 691,104.29 207,331.29 898,435.57 4,353,957.01 65.99
Err:509 Err:509
Err:509 Err:509 Err:509 12% 8% 20% Err:509 Err:509
100mm CHB Non-Load Bearing(including Reinforcing
1046(2)a1
Bar)
1,444.24 sq.m. 0.00 12% 8% 20% 168,707.43 50,612.23 219,319.65 1,062,856.78 756.09
150mm CHB Non-Load Bearing(including Reinforcing
1046(2)a2
Bar)
808.75 sq.m. 0.00 12% 8% 20% 53,875.68 16,162.70 70,038.38 339,416.79 1,167.18

1,344.00 sq.m. 0.00 12% 8% 20% 182,297.87 54,689.36 236,987.23 1,148,476.59 854.52
Total, Page 2
Prepared: Checked by:



1

2
DPW-INFR-01-101005

Tuguegarao City

ESTIMATED PERCENT UP TOTAL INDIRECT
DIRECT COST COST
OCM 2
PROFIT % VALUE
(9) = (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8) (5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
Err:509 Err:509 Err:50

Err:509 9 Err:509 12% 8% 20% 346,843.78 104,053.14 450,896.92 Err:509 Err:509
Err:50
Err:509 Err:509 Err:509 9 Err:509 12% 8% 20% Err:509 Err:509
1.00 LS 0.00 0% 8% 8%
0.00 Aluminum Glass Windows 1.00 LS 0.00 12% 8% 20% 17,384.32 11,734.42 29,118.74 246,422.74 246,422.74
1032(1)b Doors (Wooden Panelled Doors) 63.02 sq.m. 0.00 0% 8% 8% 4,957.20 3,346.11 8,303.31 70,268.31 14,053.66
0 Cement Plaster Finish 3,823.12 sq.m. 0.00 12% 8% 20% 114,314.29 34,294.29 148,608.57 Err:509 Err:509
Err:50
Err:509 Err:509 Err:509 9 Err:509 12% 8% 20% 90,841.01 27,252.30 118,093.32 Err:509 Err:509
Err:509 Err:509 Err:50

Err:509 9 Err:509 12% 8% 20% 79,084.68 23,725.40 102,810.08 Err:509 Err:509
Err:50
Err:50
Err:50
Err:509 Err:509 Err:509 9 Err:509 12% 8% 20% 44,855.29 13,456.59 58,311.88 282,588.36 282,588.36
Total, Page 3


1
2
DPW-INFR-01-101005

Tuguegarao City

COST COST
OCM 2
PROFIT % VALUE
(9) = (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
B. Electrical and Plumbing works
Err:509 Err:509 Err:509 Err:509 Err:509 12% 8% 20%
1101(33) Err:509 Err:509 Err:509 Err:509 12% 8% 20%
1103 (1) Lighting Fixtures and Lamps 1.00 LS 0.00 12% 8% 20%
1102 (1) Panelboard with Main & Branch Breakers 1.00 LS 0.00 12% 8% 20%
Err:509 Err:509 Err:509 Err:509 Err:509 12% 8% 20% 17,009.70 5,102.91 22,112.61 Err:509 Err:509
1001(8) Err:509 Err:509 Err:509 Err:509 12% 8% 20% 25,972.41 7,791.72 33,764.13 163,626.16 163,626.16
1002(24) Cold Water Lines 1.00 LS 0.00 12% 8% 20% 71,725.37 21,517.61 93,242.98 451,869.80 451,869.80
Total, Page 4



1

2
DPW-INFR-01-101005

Tuguegarao City

MARK-UP IN TOTAL MARK- UP
ESTIMATED DIRECT PERCENT TOTAL INDIRECT
COST COST
OCM2
PROFIT % VALUE
(9) = (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
C. Miscellaneous
B.7 Health and Safety Program 12.00 mos. 0.00 0% 8% 8% 9,883.10 6,671.09 16,554.20 140,092.98 140,092.98
B.9 Mobilization/ Demobilization 1.00 LS 0.00 0% 0% 0% - 19,632.08 19,632.08 412,273.77 412,273.77
- 9,883.10 26,303.17 36,186.28 552,366.75 552,366.75
Total, Page 5 - 9,883.10 26,303.17 36,186.28 552,366.75 552,366.75




1

2
DPW-INFR-01-101005
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- Natio
Project:
Item No. : 801(1)

Description : Removal of Actual Structures and Obstruction
(Removal of Existing garage)
Production Output: 500.00 kg./hr

No. of Hours: 16.00 hour(s) Say 16.00 hour(s)
No. of Days: 2.00 day(s)
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hour
Truck Mounted Crane(31-35MT) 1.0 1 16.00

Cargo/Service Truck(2-5mt) 1.0 1 16.00
Welding Machine,Gas/Diesel Driven 1.0 1 16.00
Cutting Outfit 1.0 1 16.00
Minor Tools(10% of Labor Cost 0.1
A. SUB-TOTAL , EQUIPMENT
No. of
B Designation of Personnel No. of Men Hour
Hours
Foreman 1 1 16.00
Skilled Laborer 1 2 16.00
Unskilled Laborer 1 4 16.00
B. SUB-TOTAL, LABOR
C. Name and Description Qty Unit Uni

OXY/ACETYLENE 0.00025 2.00 SET
WELDING ROD 0.002 16.00 KG
ROPE 1" dia. 0.05 400.00 M
handling cost kg= 8,000.00 2.00 8 mt
hauling cost km= 10.00 8 mt
C. SUB-TOTAL, MATERIAL
SUMMARY:
A Equipment
B Labor
C Materials
E OCM 12% of D
PROFIT 8% of D
F VAT 5% (D+E)
G Total Cost (D+E+F)
H UNIT COST (G/Quantity)
NIT PRICE ANALYSIS
tures-Multipurpose/ Facilities- National Building Program:
al Office II Building
G SUR, TUGUEGARAO CITY, CAGAYAN
Quantity 1
Unit LS
8,000.00
kgs
hour(s) km 10.00
Hourly Rate Total Cost (Pesos)
1,861.00 29,776.00
783.00 12,528.00
539.00 8,624.00
45.45 727.20
695.71
P 52,350.91
92.98 1,487.68
67.22 2,151.04
51.85 3,318.40
P 6,957.12
Unit Cost Total Cost (Pesos)

2,500.00 5,000.00
96.00 1,536.00
3.50 1,400.00
350.00 5,600.00
6.50 520.00
P 14,056.00
P 52,350.91
6,957.12
14,056.00
73,364.03
73,364.03
8,803.68
5,869.12
4,401.84
92,438.68
P 92,438.68
Project : Construction/Extension of DPWH-Regional Office II Building
Item No. : 801(1) Quantity = 1.00

Description : Removal of Actual Structures and Obstruction Unit = LS
(Removal of Existing garage)
Production Output: 1.00 sq.m./hr 154.00
Employ: 1.00 gang
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
Payloader 1 154.00 1,733.00 266,882.00
Dump truck(12 cu. Yd.) 2 154.00 1,420.00 437,360.00
Bulldozer 1 154.00 3,379.00 520,366.00
A. SUB-TOTAL , EQUIPMENT P 1,224,608.00
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1.00 gang
a. Construction Foreman 1 1 154.00 P 92.98 P 14,318.92
b. Unskilled Labor 2 2 154.00 51.85 15,969.80

C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
C. SUB-TOTAL, MATERIAL P -
SUMMARY
A Equipment P 1,224,608.00
B Labor 30,288.72
C Materials -
D TOTAL DIRECT COST (A+B+C) 1,254,896.72
DIRECT UNIT COST D/Quantity 1,254,896.72
E OCM 12% of D 150,587.61

F PROFIT 8% of D 100,391.74
G VAT 5% (D+E+F) 75,293.80
H Total Cost (D+E+F+G) 1,581,169.88
I UNIT COST (H/Quantity) P 1,581,169.88
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construction/Extensio
Project: Office II Building
Item No. : 803(1)a Quantity =

Description : Structure Excavation Unit =
Production Output: 20.00 cu.m./hr

Employing 1 gang
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate
Dump Truck 2 36.75 1,420.00 P

Backhoe(0.80 cu.m.) 1 36.75 1,537.00
Minor Tools (10% of Labor)
B Designation of Personnel No. of Men No. of Hours Hourly Rate

gang: 1 gang
Foreman 1 1 36.75 P 92.98 P
Un-Skilled Labor 3 3 36.75 51.85
B. SUB-TOTAL, LABOR P
C. Material Name and Description Qty Unit Unit Cost
SUMMARY
A Equipment P
B Labor
C Materials
D TOTAL ESTIMATED DIRECT COST (A+B+C)
ESTIMATED DIRECT UNIT COST D/Quantity
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)
Prepared by: Checked/Submitted by:
MARILYN T. CANAPI EDWIN E. GALANO

Engineering Assistant Engineer III
Planning & Design Division
Planning & Design
Division
NIT PRICE ANALYSIS
tipurpose/ Facilities- National Building Program: Construction/Extension of DPWH-Regional
UGUEGARAO CITY, CAGAYAN
731.69
cu.m.
Total Cost (Pesos)
104,370.00
56,484.75
913.35
161,768.10
Total Cost (Pesos)
3,417.02
5,716.46
9,133.48
Total Cost (Pesos)
161,768.10
9,133.48
-
170,901.58
233.57
20,508.19
13,672.13
10,254.09
215,335.99
294.30
Item No. : 804 (1)(a) Quantity =

Description : Embankment(from Structure Excavation) Unit =

Employing 2 gang
Plate Compactor (5 hp) 0.75 2 23.25 123.00

Backhoe (0.80 m3) 0.75 2 23.25 1,537.00
Minor Tools (10% of Labor Cost)
2 gang
Foreman 1 1 31.00 P 92.98 P
NONE
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)

Planning & Design
Division
NIT PRICE ANALYSIS
609.82
cu.m.
Total Cost (Pesos)
5,719.50
71,470.50
1,252.65
78,442.65
Total Cost (Pesos)
2,882.38
9,644.10
12,526.48
Total Cost (Pesos)
78,442.65
12,526.48
-
90,969.13
149.17
10,916.30
7,277.53
5,458.15
114,621.10
187.96
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construc
Item No. : 804 (1)(b) Quantity =

Description : Embankment(From Borrow) Unit =

Employing 2 gang

Backhoe (0.80 m3) 0.75 1 6.19 1,537.00
2 gang
Foreman 1 8.25 P 92.98 P
Common Borrow 160.41 cu.m. P 150.00 P
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)
UNIT PRICE ANALYSIS
s-Multipurpose/ Facilities- National Building Program: Construction/Extension of
UR, TUGUEGARAO CITY, CAGAYAN
160.41
cu.m.
Total Cost (Pesos)
761.06
9,510.19
333.37
10,604.62
Total Cost (Pesos)
767.09
2,566.58
3,333.67
Total Cost (Pesos)
24,061.24
24,061.24
10,604.62
3,333.67
24,061.24
37,999.52
236.89
4,559.94
3,039.96
2,279.97
47,879.40
298.48
Item No. : 804 (4) Quantity =

Description : Gravel Fill (CF, TB, WF, SOG, Ramps & Stair Footing) Unit =

Employing 2 gang

2 gang
Foreman 1 17.50 P 92.98 P
Gravel Bedding,Uncrushed Grading B 41.89 cu.m. P 367.00 P
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)

Planning & Design
Division
41.89
cu.m.
Total Cost (Pesos)
707.14
2,152.50
2,859.64
Total Cost (Pesos)
1,627.15
5,444.25
7,071.40
Total Cost (Pesos)
15,374.84
15,374.84
2,859.64
7,071.40
15,374.84
25,305.88
604.06
3,036.71
2,024.47
1,518.35
31,885.41
761.11

Description : Plain/ Lean Concrete Unit =
Production Output: 0.357 cu. m/hr

Employing 1 gang
No. of Days: 0.13 days
No. of Hours: 0.92 hour(s) say 1.00 hour(s)
Factor
One bagger mixer 1 1 1.00 P 172.00 P

Factor
1 gang
Foreman 1 1 1.00 P 92.98 P
Skilled Labor 1 1 1.00 67.22
C. Material Name and Description Quantity Unit Unit Cost

Factor/cu. m
Portland Cement 6 2 bags P 250.00 P

Sand 0.500 0.16 cu. m 510.00
Gravel 1 0.33 cu. m 570.00
SUMMARY
A Equipment P
B Labor
C Materials
D ESTIMATED DIRECT COST (A+B+C)
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)

Planning & Design
Division
0.33
cu.m.
Total Cost (Pesos)
172.00
36.76
208.76
Total Cost (Pesos)
92.98
67.22
207.40
367.60
Total Cost (Pesos)
500.00
83.84
187.42
771.26
208.76
367.60
771.26
1,347.62
4,098.60
161.71
107.81
80.86
1,698.00
5,164.24
Item No. : 900 (1)c1 Quantity =

Description : Structural Concrete (Class A, 28 days) Unit =

Employing 1 gang
Factor
Pumpcrete 0.27 1 48.26 P 2,076.00 P
Concrete Vibrator 1 2 178.75 91.25

Factor
1 gang
Foreman 1 1 178.75 P 92.98 P

Factor/cu. m
Ready Mix, Class A, 28 days (3000 psi) 664.16 cu.m P 4,175.00 P
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)

Planning & Design
Division
664.16
cu.m.
Total Cost (Pesos)
100,192.95
32,621.88
9,626.05
142,440.87
Total Cost (Pesos)
16,620.18
24,031.15
55,609.13
96,260.46
Total Cost (Pesos)
2,772,856.91
2,772,856.91
142,440.87
96,260.46
2,772,856.91
3,011,558.24
4,534.40
361,386.99
240,924.66
180,693.49
3,794,563.38
5,713.35
Item No. : 900(1)c3 Quantity =

Description : Structural Concrete Footing Tie Beam Unit =
Employing 1 gang
Factor
Pumpcrete 0.27 1 3.17 P 2,076.00 P

Factor
1 gang
Foreman 1 1 11.75 P 92.98 P

Factor/cu. m
Ready Mix, Class A, 28 days (3000 psi) 43.62 cu.m 4,175.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)
NIT PRICE ANALYSIS
43.62
cu.m.
Total Cost (Pesos)
6,586.11
2,144.38
632.76
9,363.25
Total Cost (Pesos)
1,092.52
1,579.67
3,655.43
6,327.62
Total Cost (Pesos)
182,105.15
182,105.15
9,363.25
6,327.62
182,105.15
197,796.02
4,534.73
23,735.52
15,823.68
11,867.76
249,222.98
5,713.76

Description : Structural Concrete Column Unit =
Employing 2 gang
Factor
Pumpcrete 0.27 1 4.19 P 2,076.00 P
Minor Tools (10% of Labor) P

Factor
2 gang
Foreman 1 1 15.50 P 92.98 P
Mason 2 4 15.50 67.22

Factor/cu. m
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)
UNIT PRICE ANALYSIS
114.57
cu. m
Total Cost (Pesos)
8,688.06
5,657.50
1,525.29
15,870.85
Total Cost (Pesos)
1,441.19
4,167.64
9,644.10
15,252.93
Total Cost (Pesos)
478,310.96
478,310.96
15,870.85
15,252.93
478,310.96
509,434.75
4,446.67
61,132.17
40,754.78
30,566.08
641,887.78
5,602.80
Project: Construction/Extension of DPWH-Regional Office II Building
Description : Structural Concrete Suspended Slab Unit =
Production Output: 3.72 cu.m/hr

Employing 2 gang
Factor
Pumpcrete 0.27 1 7.02 P 2,076.00 P
Minor Tools (10% of Labor Cost) P

2 gang
Foreman 1 26.00 P 92.98 P

Factor/sq.m.
SUMMARY
A Equipment P
B Labor
C Materials
D TOTAL ESTIMATED DIRECT COS(A+B+C)
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)
tructures-Multipurpose/ Facilities- National Building Program:
onal Office II Building
CARIG SUR, TUGUEGARAO CITY, CAGAYAN
192.23
cu.m.
Total Cost (Pesos)
14,573.52
9,490.00
2,558.56
26,622.08
Total Cost (Pesos)
2,417.48
6,990.88
16,177.20
25,585.56
Total Cost (Pesos)
802,576.95
802,576.95
26,622.08
25,585.56
802,576.95
854,784.59
4,446.58
102,574.15
68,382.77
51,287.08
1,077,028.58
5,602.70

Description : Structural Concrete Beams/Girders Unit =
Production Output: 3.72 cu.m/hr

Employing 2 gang
Factor
Pumpcrete 0.27 1 4.66 P 2,076.00 P


2 gang
Foreman 1 17.25 P 92.98 P

Beams Factor/sq.m.
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)
UNIT PRICE ANALYSIS
128.17
cu.m.
Total Cost (Pesos)
9,668.97
6,296.25
1,697.50
17,662.72
Total Cost (Pesos)
1,603.91
4,638.18
10,732.95
16,975.04
Total Cost (Pesos)
535,102.44
535,102.44
17,662.72
16,975.04
535,102.44
569,740.21
4,445.25
68,368.82
45,579.22
34,184.41
717,872.66
5,601.02
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Constructi
Item No. : 902(1)a Quantity

Description : Reinforcing Steel (Deformed) Grade 40 Unit
Production Output: 129.09 kg/hr
Employing 2 gang
Factor
Bar Cutter,Single Phase 0.5 2 127.88 219.75

Bar Bender 0.5 2 127.88 351.50
2 gang
Foreman 1 1 255.75 P 92.98
Steelman 3 6 255.75 67.22
Unskilled Laborer 12 24 255.75 51.85
B. SUB-TOTAL, LABOR

Factor
Grade 40 Deformed RSB 1.00 65,983.63 kgs P 40.00

#16 Galvanized Iron Wire 0.015 989.75 kgs 68.00
consumables (5% of Material cost)
SUMMARY
A Equipment
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)
I UNIT COST (H/Quantity)

Planning & Design
Division
PRICE ANALYSIS
urpose/ Facilities- National Building Program: Construction/Extension of DPWH-
UEGARAO CITY, CAGAYAN
Quantity = 65,983.63
Unit = kgs.
Total Cost (Pesos)
56,201.06
89,896.13
22,259.20
P 168,356.39
Total Cost (Pesos)
P 23,779.64
103,149.09
318,255.30
P 445,184.03
Total Cost (Pesos)
P 2,639,345.28
67,303.30
135,332.43
P 2,841,981.01
P 168,356.39
445,184.03
2,841,981.01
3,455,521.44
52.37
414,662.57
276,441.71
207,331.29
4,353,957.01
P 65.99
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Constructi
Item No. : 902(1)b Quantity

Description : Reinforcing Steel (Deformed) Grade 60 Unit
Production Output: 129.09 kg/hr
Employing 2 gang
Factor
Bar Cutter,Single Phase 0.5 2 127.00 219.75

Bar Bender 0.5 2 127.00 351.50
2 gang
Foreman 1 1 254.00 P 92.98
Steelman 3 6 254.00 67.22
B. SUB-TOTAL, LABOR

Factor
Grade 40 Deformed RSB 1.00 65,569.00 kgs P 43.00

#16 Galvanized Iron Wire 0.015 983.53 kgs 68.00
consumables (5% of Material cost)
SUMMARY
A Equipment
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)

Planning & Design
Division
PRICE ANALYSIS
urpose/ Facilities- National Building Program: Construction/Extension of DPWH-
Quantity = 65,569.00
Unit = kgs.
Total Cost (Pesos)
55,816.50
89,281.00
22,106.89
P 167,204.39
Total Cost (Pesos)
P 23,616.92
102,443.28
316,077.60
P 442,137.80
Total Cost (Pesos)
P 2,819,466.83
66,880.38
144,317.36
P 3,030,664.56
P 167,204.39
442,137.80
3,030,664.56
3,640,006.75
55.51
436,800.81
291,200.54
218,400.41
4,586,408.51
P 69.95
Item No. : 903(2) Quantity =

Description : Formworks and Falseworks Unit =
Production Output: 4.5 sq.m/hr

Employing 2 gang
A. Name and Capacity of Equipment (Operated) No. of Units No. of Days Daily Rate
AREA= 1817.10
a. H-Frame 1.7 m x 1.2m, set 355.00 25.24 6.08
2 pcs H-frames
4 pcs diagonal cross braces
4 pcs horizontal braces
8 pcs joint pins
b. Shoring Jack, 3.8 m full extension 546.00 25.24 4.50
c. Adjustable U-head Jack, 0.6m 709.00 25.24 0.85
d. Adjustable Base Jack, 0.6m 709.00 25.24 0.85
e. 1-1/2" GI Pipe x 6.0 m 546.00 25.24 2.50
f. 1-1/2" GI Pipe x 3.0 m 142.00 25.24 1.25
g. 1-1/2" GI Pipe x 4.0 m 284.00 25.24 1.75
h. 1-1/2" GI Pipe x 1.0 m 1,915.00 25.24 0.50
i. Tie Rod x 0.60m 2,464.00 25.24 1.00
j. Round Wing Nut 4,943.00 25.24 0.15

2 gang
Foreman 1 1 202.00 P 92.98 P
Foreman 1 2 113.12 92.98

Good Lumber (3uses) 4.727 8,589.44 bd.ft. 53.00

Phenolic Board(1.2x2.4x.019)-4 uses 0.347 631.00 pcs 1,450.00
Consumables (5% of Material Cost)
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)

Planning & Design
Division
UNIT PRICE ANALYSIS
1,817.10
sq.m
Total Cost (Pesos)
54,472.62
62,008.54
15,209.38
15,209.38
34,449.19
4,479.66
12,543.04
24,164.91
62,185.20
18,712.34
303,434.25
Total Cost (Pesos)
18,781.96
108,627.52
125,684.40
21,035.80
70,383.26
344,512.94
Total Cost (Pesos)
151,746.77
228,737.50
19,024.21
399,508.48
303,434.25
344,512.94
399,508.48
1,047,455.67
576.44
125,694.68
83,796.45
62,847.34
1,319,794.14
726.32
Project: Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Con

Description : Soil Poisoning Unit =
Production Output: 5.4 lit./hr.

Employing 1 gang
No. of days : 6.11 hrs. Say 6.25 hrs.
No. of Hours : 0.76 days
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly Rate

1 GANG
Foreman 1 6.25 P 92.98 P
Mason 1 1 6.25 67.22
Solignum 33.00 liters 250.00
SUMMARY:
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E)
H Total Cost (D+E+F)
I UNIT COST (G/Quantity) P

Planning & Design
Division
r Structures-Multipurpose/ Facilities- National Building Program: Construction/Extension of DPWH-Regional Office II Building
R, CARIG SUR, TUGUEGARAO CITY, CAGAYAN
33.00
Liter
Total Cost (Pesos)
164.94
164.94
Total Cost (Pesos)
581.13
420.13
648.13
1,649.39
Total Cost (Pesos)
8,250.00
8,250.00
164.94
1,649.39
8,250.00
10,064.33
304.98
1,207.72
805.15
603.86
12,681.05
384.27
Item No. : 1046(2)a1 Quantity =

Description : 100mm CHB Non-Load Bearing(including Reinforcing Bar) Unit =
Production Output: 3.825 sq.m../hr.

Employing 2 gang

One Bagger Mixer 1 2 183.75 172.00

2 GANG
Foreman 1 183.75 P 92.98 P
Mason 2 4 183.75 67.22

Portland Cement 0.525 739.00 bags P 250.00 P
Washed Sand 0.04375 62.00 cu.m. 510.00
CHB 4"X 6"X 16" 13 19189.00 pcs 12.00
pcs. 10mm dia. X 6.0m 3.24 4554.54 kgs 40.00
#16 GI Tie Wire 0.05 227.73 kgs 68.00
SUMMARY:
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E)

Planning & Design
Division
1,405.72
sq.m.
Total Cost (Pesos)
12,365.64
63,210.00
75,575.64
Total Cost (Pesos)
17,085.08
49,406.70
57,164.63
123,656.41
Total Cost (Pesos)

184,750.00
31,620.00
230,268.00
182,181.64
15,485.44
644,305.08
75,575.64
123,656.41
644,305.08
843,537.13
600.07
101,224.46
67,482.97
50,612.23
1,062,856.78
756.09
Project: Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Cons

Description : 150mm CHB Non-Load Bearing(including Reinforcing Bar) Unit =
Production Output: 3.18 sq.m../hr.

Employing 2 gang

One Bagger Mixer 2 45.75 172.00

2 GANG
Foreman 1 1 45.75 P 92.98 P
Mason 2 4 45.75 67.22

Portland Cement 1.5 437.00 bags P 250.00 P
Washed Sand 0.04 12.00 cu.m. 510.00
CHB 6"X 8"X 16" 13 3970.00 pcs 16.00
10mm dia. X 6.0m 3.24 942.19 kgs 40.00
#16 GI Tie Wire 0.05 47.00 kgs 68.00
SUMMARY:
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E)

Planning & Design
Division
Structures-Multipurpose/ Facilities- National Building Program: Construction/Extension of DPWH-Regional Office II Building
290.80
sq.m.
Total Cost (Pesos)
3,078.79
15,738.00
18,816.79
Total Cost (Pesos)
4,253.84
12,301.26
14,232.83
30,787.93
Total Cost (Pesos)

109,250.00
6,120.00
63,520.00
37,687.68
3,196.00
219,773.68
18,816.79
30,787.93
219,773.68
269,378.40
926.34
32,325.41
21,550.27
16,162.70
339,416.79
1,167.18
Project: of DPWH-Regional Office II Building

Description : Aluminum Framed Glass Door Unit =
Production Output:
Employing
No. of Days:
No. of Hours:

gang
(Unit cost includes installation cost)

sets
D-1 (swing) (see schedule of doors and windows) 9.00 17.01 sq.m. P 6,500.00 P
(complete with hardware accessories, insulation and lockset)
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 0% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)

Planning & Design
Division
LED UNIT PRICE ANALYSIS
ures-Multipurpose/ Facilities- National Building Program: Construction/Extension
1.00
LS
Total Cost (Pesos)
Total Cost (Pesos)
Total Cost (Pesos)
110,565.00
110,565.00
-
-
110,565.00
110,565.00
110,565.00
-
8,845.20
5,970.51
125,380.71
125,380.71
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construction

Description : Aluminum Glass Windows Unit =
Production Output:
Employing
No. of Days:
No. of Hours:

gang
(Note: Unit cost icludes installation cost)

sets
W-1 (6mm thick tempered tinted glass casement & fixed window on a
mullion type aluminum framing system in powder coated finish complete 6 68.04 sq.m. 12,500.00
with hardware & accessories)
W-1a (6mm thick tempered tinted glass casement, awning & fixed window
on a mullion type aluminum framing system in powder coated finish 6 52.92 sq.m. 12,500.00
complete with hardware & accessories)
W-1b (6mm thick tempered tinted glass awning & fixed window on a mullion
type aluminum framing system in powder coated finish complete with 2 22.68 sq.m. 11,500.00
hardware & accessories)
W-1c (6mm thick tempered tinted glass awning & fixed window on a mullion
type aluminum framing system in powder coated finish complete with 4 6.30 sq.m. 11,500.00
hardware & accessories)
W-4 (6mm thick reflective tinted glass fixed window on a mullion type
aluminum framing system in powder coated finish complete with hardware & 8 14.40 sq.m. 4,825.00
accessories)
W-5 (6mm thick reflective tinted glass awning window on a mullion type
accessories) P P
accessories)
accessories)
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 0% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)

Planning & Design
Division
UNIT PRICE ANALYSIS
ultipurpose/ Facilities- National Building Program: Construction/Extension of
TUGUEGARAO CITY, CAGAYAN
1.00
LS
Total Cost (Pesos)
Total Cost (Pesos)
Total Cost (Pesos)
850,500.00
661,500.00
260,820.00
72,450.00
433,125.00
1,008,000.00
69,480.00
34,740.00
17,370.00
37,056.00
3,445,041.00
-
-
3,445,041.00
3,445,041.00
3,445,041.00
-
275,603.28
186,032.21
3,906,676.49
3,906,676.49
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construction/Extension
Project: II Building

Description : Wooden Doors And Windows Unit =
Production Output: sq.m./hr.

Employing gang with 1 skilled Labor and 1 unskilled labor for every gang
No. of days : hrs. Say - hrs.
No. of Hours : days

gang
Foreman
Carpenter
Unskilled Labor
B. SUB-TOTAL, LABOR

Factor/cu.m.
(Note: Unit cost includes door accessories and door jamb)
D-2 (SEE SCHEDULE OF DOORS AND WINDOWS) 15.12 sq.m. 5,200.00
Door Signage 1 8.00 pcs 500.00

Door Signage 2 1.00 pcs 1,000.00
Door Kickplate 9.00 pcs 1,000.00
Wooden Louvered Toilet Cubicle door (700x1500mm) 12.00 sets 2,200.00
SUMMARY:
A Equipment
B Labor
C Materials
E OCM 0% of D
F PROFIT 8% of D
G VAT 5% (D+E)
I UNIT COST (G/Quantity)

Planning & Design
Division
NIT PRICE ANALYSIS
rpose/ Facilities- National Building Program: Construction/Extension of DPWH-Regional Office
EGARAO CITY, CAGAYAN
Quantity = 1.00
Unit = LS
Total Cost (Pesos)
P -
P -
Total Cost (Pesos)
P -
Total Cost (Pesos)
### 78,624.00
-
9,828.00
-
88,452.00
-
4,000.00
1,000.00
9,000.00
-
26,400.00
P 217,304.00
P -
-
217,304.00
217,304.00
217,304.00
-
17,384.32
11,734.42
246,422.74
P 246,422.74

Description : Roll-Up Doors Unit =
Production Output:
Employing
No. of days : 0
No. of Hours :

0 gang
B. SUB-TOTAL, LABOR

Factor/cu.m.
(Unit Cost includes intallation cost)
Aluminum Roll-Up Door 4.00 sets 35,100.00
SUMMARY:
A Equipment
B Labor
C Materials
E OCM 0% of D
F PROFIT 8% of D
G VAT 5% (D+E)
NIT PRICE ANALYSIS
Quantity = 1.00
Unit = LS
Total Cost (Pesos)
P -
P -
Total Cost (Pesos)
P -
Total Cost (Pesos)
### 140,400.00
P 140,400.00
P -
-
140,400.00
140,400.00
140,400.00
-
11,232.00
7,581.60
159,213.60
P 159,213.60
Item No. : 1011(1)b Quantity =

Description : Roll-Up Door (Aluminum) Unit =
Production Output:
Employing
No. of days :
No. of Hours :

0 gang
B. SUB-TOTAL, LABOR

Factor/cu.m.
(Unit cost includes installation cost)
Roll Up Door 1 2 sets 16.00 sq.m. 2,800.00
Roll Up Door 2 2 sets 10.85 sq.m. 2,800.00
SUMMARY:
A Equipment
B Labor
C Materials
E OCM 0% of D
F PROFIT 8% of D
G VAT 5% (D+E)

Planning & Design
Division
NIT PRICE ANALYSIS
Quantity = 1.00
Unit = LS
Total Cost (Pesos)
P -
P -
Total Cost (Pesos)
P -
Total Cost (Pesos)
### 44,788.80
30,380.00
P 75,168.80
P -
-
75,168.80
75,168.80
75,168.80
-
6,013.50
4,059.12
85,241.42
P 85,241.42

Description : Cement Plaster Finish Unit =
Production Output: 7.125 sq.m./hr.

Employing 4 gang
No. of Hours: 129.34 hrs. Say 129.50 hrs.
Factor

4 gang
Foreman 1 1 129.50 P 92.98 P
Unskilled Labor 4 16 129.50 51.85

Factor/cu.m.
3/4"x12' Aluminum Moulding Strip 10 pcs 850.00
Portland Cement 0.33 1,217.00 bags P 250.00 P
Washed Sand 0.027 99.60 cu.m. 510.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)
Planning & Design Division Planning & Design Division
ures-Multipurpose/ Facilities- National Building Program: Construction/Extension
3,686.33
Sq.m.
Total Cost (Pesos)
18,911.40
18,911.40
Total Cost (Pesos)
12,040.91
69,639.92
107,433.20
189,114.03
Total Cost (Pesos)
8,500.00
304,250.00
50,796.00
363,546.00
18,911.40
189,114.03
363,546.00
571,571.43
155.05
68,588.57
45,725.71
34,294.29
720,180.01
195.37

Description : Railing Unit =
Production Output: 6.255 lin.m. per hour

Employing 1 gang
Welding Machine (50 Amp) 0.75 1 84.94 P 539.00 P

Cutting Outfit 0.25 1 28.31 45.45

1 gang
Foreman 1 113.25 P 92.98 P
Welder 1 1 113.25 67.22
50mm dia. Stainless Steel Stair Railing 24.00 pcs 1,850.00
38mm Stainless Steel Stair and Ramp Railing 28.00 pcs 1,650.00
150mmx1800mm Wood Plank Ledges/ Rails 220.00 pcs 213.00

(with wood water proofing treatment)
Consumables (5% of MC)
SUMMARY:
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)

UNIT PRICE ANALYSIS
1.00
LS
708.00
lin.m
Total Cost (Pesos)
45,781.31
1,286.80
2,988.67
50,056.78
Total Cost (Pesos)
10,529.99
7,612.67
11,744.03
29,886.69
Total Cost (Pesos)
44,400.00
46,200.00
46,860.00
6,873.00
144,333.00
50,056.78
29,886.69
144,333.00
224,276.47
224,276.47
26,913.18
17,942.12
13,456.59
282,588.36
282,588.36
Project:

Description : Ceiling (FiCem Board on Metal Frame) Unit =
Production Output: 1.243 sq. m/hr
Employing 3 gang
No. of Hours: 90.10 hour(s) say hour(s)
3 gang
Foreman 1 1 90.25 P 92.98 P
Carpenter 1 3 90.25 67.22
4.5mm thick-4' x 8' Fiber Cement Board 0.365 491 pcs P 397.50 P
Metal Furring 1.131 1,521 pcs 150.00
Carrying Channels 0.357 480 pcs 130.00
Hanger Bars/ Rods 1 1,344 pcs 100.00
Channel Clip 6 8,064 pcs 20.00
Wall Angle 0.238 320 pcs 80.00
rivets 14 18,816 pcs 1.50
1" metals screw 4 5,376 pcs 3.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)

Structures-Multipurpose/ Facilities- National Building Program:

gional Office II Building
1,344.00
sq. m
Total Cost (Pesos)
5,466.81
5,466.81
Total Cost (Pesos)
8,391.45
18,199.82
28,076.78
54,668.05
Total Cost (Pesos)
195,172.50
228,150.00
62,400.00
134,400.00
161,280.00
25,600.00
28,224.00
16,128.00
851,354.50
5,466.81
54,668.05
851,354.50
911,489.36
678.19
109,378.72
72,919.15
54,689.36
1,148,476.59
854.52
Project:

Description : Reflective Insulation Unit =
Employing 1 gang
1 gang
Foreman 1 1 1.25 P 92.98 P
Reflective Insulation, 10mm thick 27.30 sq.m P 150.00 P

Consumables (5% of MC)
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)


27.30
sq. m
Total Cost (Pesos)
32.99
32.99
Total Cost (Pesos)
116.23
84.03
129.63
329.89
Total Cost (Pesos)
4,095.00
204.75
4,299.75
32.99
329.89
4,299.75
4,662.63
170.79
559.52
373.01
279.76
5,874.91
215.20
Project:

Description : Furring Channel Unit =
(For Aluminum Composite Panel)
Production Output: 3.600 lin.m/hr
Employing 1 gang
1 gang
Foreman 1 1 17.75 P 92.98 P
Carpenter 1 1 17.75 67.22
Metal Furring Channel 71 pcs P 150.00 P
Rivets 4 1,022 pcs 3.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)


255.60
lin.m
Total Cost (Pesos)
468.42
468.42
Total Cost (Pesos)
1,650.40
1,193.16
1,840.68
4,684.24
Total Cost (Pesos)
10,650.00
3,067.20
13,717.20
468.42
4,684.24
13,717.20
18,869.86
73.83
2,264.38
1,509.59
1,132.19
23,776.03
93.02
Project:

Description : Aluminum Cladding (4mm thick Aluminum Composite Panel) Unit =
Employing 1 gang
1 gang
Foreman 1 1 31.25 P 92.98 P
Carpenter 1 1 31.25 67.22
4mm thick Aluminum Composite Panel for false buttress 12 pcs P 2,400.00 P
4mm thick Aluminum Composite Panel for Canopy 33 pcs 2,400.00
4mm thick Aluminum Composite Panel (Blue Façade) 31 pcs 2,400.00
Rivets 12 1,865 pcs 3.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)


155.38
sq. m
Total Cost (Pesos)
824.69
824.69
Total Cost (Pesos)
2,905.63
2,100.63
3,240.63
8,246.89
Total Cost (Pesos)
28,800.00
79,200.00
74,400.00
5,595.00
187,995.00
824.69
8,246.89
187,995.00
197,066.58
1,268.29
23,647.99
15,765.33
11,823.99
248,303.89
1,598.04
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construction/Extension o

Description : Glazed Tiles and Trims Unit =

Employing 2 gang
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total C
Factor

2 gang
Foreman 1 112.00 P 92.98 P
Mason 5 10 112.00 67.22
C. Material Name and Description Quantity Unit Unit Cost Total C

Factor/cu.m.
Glazed Ceramic Tiles (CR walls and working areas and public area) 305.28 sq.m P 760.00 P
Cement 0.325 100.00 bags 250.00
Sand 0.026 8.00 cu.m 510.00
ABC Tile Grout, 2kg/bag 0.125 39.0 bags 250.00
ABC Adhesive, 25 kg/bag 0.125 39.0 bags 285.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)
UNIT PRICE ANALYSIS
ultipurpose/ Facilities- National Building Program: Construction/Extension of DPWH-
305.28
Sq.m.
Total Cost (Pesos)
14,377.22
14,377.22
Total Cost (Pesos)
10,413.76
75,286.40
58,072.00
143,772.16
Total Cost (Pesos)
232,012.80
25,000.00
4,080.00
9,750.00
11,115.00
14,097.89
296,055.69
14,377.22
143,772.16
296,055.69
454,205.07
1,487.83
54,504.61
36,336.41
27,252.30
572,298.38
1,874.67
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construction/Extension o

Description : Unglazed Tiles Unit =

Employing 2 gang
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total C
Factor

2 gang
Foreman 1 330.50 P 92.98 P
Mason 5 10 330.50 67.22
C. Material Name and Description Quantity Unit Unit Cost Total C

Factor/cu.m.
Unglazed ceramic Tiles (CR Floors) 1,288.62 sq.m 740.00

Aluminum Nosing Strip 103.00 pcs 1,880.00
Cement 0.325 419.00 bag 250.00
Sand 0.026 33.50 cu.m 510.00
ABC Tile Grout, 2kg/bag 0.125 162.0 bags 250.00
ABC Adhesive, 25 kg/bag 0.125 162.0 bags 285.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)
UNIT PRICE ANALYSIS
ultipurpose/ Facilities- National Building Program: Construction/Extension of DPWH-
1,288.62
Sq.m.
Total Cost (Pesos)
42,425.62
42,425.62
Total Cost (Pesos)
30,729.89
222,162.10
171,364.25
424,256.24
Total Cost (Pesos)
953,578.80
193,640.00
104,750.00
17,087.10
40,500.00
46,170.00
67,786.30
1,423,512.20
42,425.62
424,256.24
1,423,512.20
1,890,194.06
1,466.84
226,823.29
151,215.52
113,411.64
2,381,644.51
1,848.21

Description : Water Proofing(4 Coats) Unit =
Production Output: 6.27 sq.m. per hour

Employing 1 gang with 2 skilled Labor and 1 unskilled Labor for every gang

1 gang
Foreman 1 60.75 P 92.98 P
Painter 2 2 60.75 67.22

FACTOR
WATER PROOFING PRIMER 25 sqm 15 GALS P 1,500.00 P

WATER PROOFING TOPCOAT(3 COAT) 6 sqm 190.00 GALS 3,300.00
Consumables (5% of material cost)
SUMMARY:
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)

UNIT PRICE ANALYSIS
380.00
sq.m.
Total Cost (Pesos)
1,696.57
1,696.57
Total Cost (Pesos)
5,648.54
8,167.23
3,149.89
16,965.66
Total Cost (Pesos)
22,800.00
627,000.00
32,490.00
682,290.00
1,696.57
16,965.66
682,290.00
700,952.23
1,844.61
84,114.27
56,076.18
42,057.13
883,199.80
2,324.21

Description : Painting Works (Masonry) Unit =

Factor
4 gang
Foreman 1 1 514.50 P 92.98 P
Painter 2 8 514.50 67.22
Concrete Neutralizer 0.08 345.73 gals P 450.00 P

Concrete Primer 0.04 172.87 gals 660.00
Patching Compound 0.05 216.08 gals 560.00
Semi Gloss Latex (2 coats) 0.08 691.47 gals 575.00
consumables (5% of materials)
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)
UNIT PRICE ANALYSIS
4,321.68
sq.m
Total Cost (Pesos)
38,338.48
38,338.48
Total Cost (Pesos)
47,838.21
276,677.52
106,707.30
383,384.82
Total Cost (Pesos)
155,580.30
114,092.22
121,006.90
397,594.10
39,413.68
827,687.20
38,338.48
383,384.82
827,687.20
1,249,410.50
289.10
149,929.26
99,952.84
74,964.63
1,574,257.23
364.27

Description : Painting Works (Wood) Unit =
Employing 2 gang

Factor
2 gang
Foreman 1 1 237.25 P 92.98 P
Painter 2 4 237.25 67.22
Unskilled 1 2 237.25 51.85
Glazing Putty (Spot Putty) 0.05 44.80 gals P 560.00 P

Flatwall Enamel 0.04 35.84 gals 600.00
Enamel Quick Dry 0.04 35.84 gals 595.00
Paint Thinner 0.01 8.96 gals 240.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)

NIT PRICE ANALYSIS
896.00
sq.m
Total Cost (Pesos)
11,045.41
11,045.41
Total Cost (Pesos)
22,059.51
63,791.78
24,602.83
110,454.12
Total Cost (Pesos)
25,088.00
21,504.00
21,324.80
2,150.40
70,067.20
11,045.41
110,454.12
70,067.20
191,566.73
213.80
22,988.01
15,325.34
11,494.00
241,374.08
269.39
Item No. : 1032(1)c Quantity =

Description : Painting Works (Steel) Unit =
Employing 1 gang

Factor
1 gang
Foreman 1 1 27.00 P 92.98 P
Painter 2 2 27.00 67.22
Unskilled 1 1 27.00 51.85
Red Oxide Primer 0.04 3.00 gals P 450.00 P

Enamel Paint 0.1 6.00 gals 600.00
Paint Thinner 0.25 14.00 gals 240.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)

NIT PRICE ANALYSIS
53.92
sq.m
Total Cost (Pesos)
251.49
251.49
Total Cost (Pesos)
2,510.46
3,629.88
1,399.95
5,029.83
Total Cost (Pesos)
1,350.00
3,600.00
3,360.00
415.50
8,725.50
251.49
5,029.83
8,725.50
14,006.82
259.77
1,680.82
1,120.55
840.41
17,648.60
327.31
-
Item No. : 1013(2)b3 Quantity = 19.20

Description : Fabricated Metal Roofing Accessory (GA 24-Valley Rolls/ Gutters) Unit = lin.m
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Minor Tools (10% of Labor Cost) P 33.11
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
2 gang
Foreman 1 1 1.00 P 92.98 P 92.98
Tinsmith 1 2 1.00 67.22 134.44
Unskilled Labor 1 2 1.00 51.85 103.70
B. SUB-TOTAL, LABOR P 331.12
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
0.6mm thick Pre Painted-Pre Formed Gutter 8.00 pcs P 407.48 P 3,259.84
12"x1" Plain GI Strap 3.00 58 pcs 50.00 2,880.00
Blind Rivets 16 307.20 pcs 3.00 921.60
Consumables (3% of MC) 353.07
SUMMARY
A Equipment P 33.11
B Labor 331.12
D TOTAL ESTIMATED DIRECT COST (A+B+C) 7,778.74
DIRECT UNIT COST D/Quantity 405.14
E OCM 12% of D 933.45

F Profit 8% of D 622.30
G VAT 5% (D+E+F) 466.72

H Total Cost (D+E+F+G) 9,801.22
I UNIT COST (H/Quantity) P 510.48

-
Item No. : 1014(1)b2 Quantity = 27.30

Description : Prepainted Metal Sheets ( Rib Type, Long Span,0.5mm thk) Unit = sq.m
Minor Tools (10% of Labor Cost) P 293.50
Factor
2 gang
Foreman 1 1 6.75 P 92.98 P 627.62
Tinsmith 1 2 6.75 67.22 907.47
Unskilled Labor 2 4 6.75 51.85 1,399.95
0.5mm thk. Longspan 1.05 27.30 sq.m. P 480.00 P 13,104.00

Pre-painted g.i. Roofing shts(curve rib type) -
J Bolts with nut and washers 10 327.60 pcs 6.00 1,965.60
SUMMARY
A Equipment P 293.50
B Labor 2,935.04
E OCM 12% of D 2,195.78

F Profit 8% of D 1,463.85
G VAT 5% (D+E+F) 1,097.89


Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construct

Description : Structural steel Unit =
Production Output: 85.00 kgs/hr
Employing 1 gang/s
Welding Machine (50 Amp) 0.75 1 52.88 P 391.00 P

Truck Mounted Crane (20-25 mt) 0.49 1 34.55 1,631.00
Cutting outfit 0.25 1 17.63 45.45
Minor tools (10% of Labor Cost)

Fabrication 1 gang/s
Foreman 1 1 70.50 92.98
Welder 2 2 70.50 67.22
Erection
Welder 3 3 70.50 67.22

A. Truss and Other Roofing Frames
50mm diameter Structural Pipe Sch. 40 141 kgs 4.70 kgs/m 5.00 pcs 1,730.00
25mm dia. Struct. Pipe Sch. 40 28.32 kgs 2.36 kgs/m 2.00 pcs 1,200.00
12 pcs 100mmx50mmx15mmx2mm C- Purlins 3.35 kgs/m 201.00 kgs 73.00
2 pcs L50mmx50mmx5mm Clip 3.77 kgs/m 45.24 kgs 73.00
B. Structural Steel for Footbridge

75mm diameter Structural Pipe Sch. 40 258.00 kgs 8.6 kgs/m 5.00 pcs 2,300.00
1 pcs W10x68 Wide Flange (Column) 101.5 kgs/m 609.00 kgs 73.00
16mm thick Stiffiner Plate 16.58 kgs 54.00
16mm thick Base Plate 80.38 kgs 54.00
16mm dia.x350mm Anchor Bolts 6.63 kgs 45.00
16mm dia.x250mm Anchor Bolts 6.32 kgs 45.00
8mm thick Steel Plate Flooring 1,408.29 kgs 55.00
W14x48 (B-1/b-2) 71.6 1,575.20 kgs 73.00
10 pcs-L65mmx65mmx6mm Angle Bar 5.91 59.10 kgs 73.00
6mm thick Steel Plate Cap 15.07 kgs 54.00
12mm thick plate 13.94 kgs 54.00
2mm thick Steel Plate Cladding 337.86 kgs 54.00
C. Structural Steel For Main Entrance Canopy

15 100mmx15mmx50mmx4mm C Steel Frame 6.18 kgs/m 556.20 kgs 73.00
39 LC65mmx30mmx15mmx2mm 2.17 kgs/m 507.78 kgs 73.00
4.5mm thick Plate 25.43 kgs 54.00
2mm thick steel plate 82.36 kgs 54.00
Acetylene Tank 0.011 65.71 kgs 55.00
Oxygen 0.022 131.42 kgs 52.00
Welding Rod 0.02 119.47 kgs 96.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)

IT PRICE ANALYSIS
tipurpose/ Facilities- National Building Program: Construction/Extension of DPWH-
1.00
l.s.
5,973.71
kg.
Total Cost (Pesos)
20,674.13
56,342.90
801.06
4,852.73
82,670.80
Total Cost (Pesos)
6,555.09
9,478.02
7,310.85
14,217.03
10,966.28
48,527.27
Total Cost (Pesos)
8,650.00
2,400.00
14,673.00
3,302.52
11,500.00
44,457.00
895.32
4,340.52
298.35
284.22
77,455.95
114,989.60
4,314.30
813.89
752.85
18,244.44
40,602.60
37,067.94
1,373.44
4,447.56
3,614.09
6,833.92
11,469.52
20,639.05
433,420.08
82,670.80
48,527.27
433,420.08
564,618.15
564,618.15
67,754.18
45,169.45
33,877.09
711,418.87
711,418.87
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Const

Description : Structural steel Unit =
Production Output: 18.03 kgs/hr
Employing 3 gang/s with 2 Welders and 4 Unskilled Laborers for every gang
Welding Machine (50 Amp) 1 3 242.00 P 391.00 P

Generator set, 51 KW, 64-125 KVA (include fuel) 1 1 242.00 872.87
Cutting outfit 1 3 242.00 45.45

3 gang/s
Foreman 1 1 242.00 P 92.98 P
Welder 2 6 242.00 67.22

A. Truss and Other Roofing Frames
149 LC 150 x 65 x 20 x 2.0mm x 6m Purlins 4.71kg/m 4,210.74 kgs P 70.00 P
103 - Ls 50 x 50 x 6.0mm x 6m(Web Members) 4.47kg/m 2,762.46 kgs 70.00
100 - Ls 75 x 75 x 6.0mm x 6m(Top chord/Bottom Chord) 6.87kg/m 4,122.00 kgs 70.00
8mm thick batten plates 228.98 kgs 55.00
8mm thick gusset plates 1,035.95 kgs 55.00
20mm thick base plates 557.74 kgs 55.00
7 Cleat Ls, 50 x 50 x 3mm x 6m 97.86 kgs 70.00
32 16mm Turnbuckles 32.00 pcs. 185.00
16 16mm cross Bracing 126.32 kgs 39.00
320 12mm dia. Sagrod with Washer and Thread 19.71 kgs 37.00
10mm thick gusset plates(150mm x 175mm) 65.94 kgs 55.00
348 ∅20 x 350mm Long Anchor Bolt with washer and nut 300.36 kgs 35.00
Oxy-Acetylene Tank 3.00 set 2,500.00
Welding Rod 53.00 kgs 102.50
Epoxy Primer 8.25 gals 577.00
Rust Converter 11.00 gals 450.00
Paint Brush, 4" 2.00 pcs 63.00
Sand paper 2.00 roll 1,600.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E+F)
ED UNIT PRICE ANALYSIS
ctures-Multipurpose/ Facilities- National Building Program: Construction/Extension
1.00
l.s.
13,081.67
kg.
Total Cost (Pesos)
283,866.00
211,234.54
32,996.70
528,097.24
Total Cost (Pesos)
22,501.16
97,603.44
150,572.40
270,677.00
Total Cost (Pesos)
294,751.80
193,372.20
288,540.00
12,593.63
56,977.18
30,675.84
6,850.20
5,920.00
4,926.48
729.34
3,626.70
10,512.56
7,500.00
5,432.50
4,760.25
4,950.00
126.00
3,200.00
935,444.68
528,097.24
270,677.00
935,444.68
1,734,218.92
1,734,218.92
208,106.27
138,737.51
104,053.14
2,185,115.84
2,185,115.84
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Con
Item No. : 1011(1)a

Description : Fenestration 1 Roll-up Doors
Production Output: sets/hr.

Employing gang
No. of days : hrs. Say - hrs.
No. of Hours : days
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly R
B Designation of Personnel No. of Men No. of Hours Hourly R

0 gang
B. SUB-TOTAL, LABOR
C. Material Name and Description Quantity Unit Unit Co

Factor/cu.m.
Roll-up Door 2550mm x 4600mm 1.00 sets P

(including lockset and accessories)
Roll-up Door 2550mm x 2000mm 2.00 sets P

RD-1 -2550mm x 3000mm Roll-up Door 1.00 sets P

RD-2 -2550mm x 4600mm Roll-up Door 1.00 sets P

(NOTE: Cost of Labor is included in the Cost of Material)
SUMMARY:
A Equipment
B Labor
C Materials
E OCM 0% of D
F PROFIT 8% of D
G VAT 5% (D+E)
Multipurpose/ Facilities- National Building Program: Construction/Extension of DPWH-
R, TUGUEGARAO CITY, CAGAYAN
Quantity = 5.00
Unit = sets
P -
P -
P -
17,595.00 P 17,595.00
7,650.00 P 15,300.00
11,475.00 P 11,475.00
17,595.00 P 17,595.00
P 61,965.00
P -
-
61,965.00
61,965.00
12,393.00
-
4,957.20
3,346.11
70,268.31
P 14,053.66
Item No. : 1014(1)b1

G.I. ROOFING SHEETS(LONG SPAN) Quantity = 715.92
Description : Unit = sq.m
Minor Tools (5% of Labor Cost) P 2,304.89
A. SUB-TOTAL , EQUIPMENT P 2,304.89
Factor
4 gang
Foreman 1 55.00 P 92.98 P 5,113.90
Tinsmith 2 8 55.00 67.22 29,576.80
Unskilled Labor 1 4 55.00 51.85 11,407.00
1.220m x 0.6mm thk. Longspan 715.92 sq.m. P 370.00 P 264,890.40

Pre-painted g.i. Roofing shts(21/2 lapping)
0.6mm thk pre-painted ridge roll(8' X 24'') 20.00 Lin.m. 130.00 2,600.00
0.6mm thk pre-painted valley roll((8' X 24'') 33.08 Lin.m. 130.00 4,300.40
6mm J-Bolts, nut, Galvanized washer and neoprene Sealant 7076.00 pcs 6.00 42,456.00
Blind Rivets 300.00 pcs 0.50 150.00
Silicon Sealant 15 tubes 107.00 1,605.00
Aerosol touch-up paint 5 tubes 150.00 750.00
Insulation
P.E. Foam Insulation @ 2-sided
Aluminum 5mm x 1m x 50m 10.00 roll 2,850.00 28,500.00
Blind Rivets 3538.00 pcs. 0.50 1,769.00
SUMMARY
A Equipment P 2,304.89
B Labor 46,097.70
E OCM 12% of D 47,450.81
F Profit 8% of D 31,633.87
G VAT 5% (D+E+F) 23,725.40

Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construction/Extension of D
Project: Building

Description : Sewer Line Works Unit =
Production Output: 0.864 lin.m./hr.
Employing 2 gang Quantity =
No. of Hours: 142.36 hour(s) say 142.50 hour(s) Unit =

2 gang
Foreman 1 1 142.50 P 92.98 P
Plumber 1 2 142.50 67.22
150mm ø PVC PIPE 14 pcs 1,010.00

100mm ø PVC PIPE 36 pcs 505.00
50mm ø PVC PIPE 32 pcs 226.00
100mmX100mmø PVC WYE 24 pcs 126.00
100mmø PVC 45˚ BEND 24 pcs 61.00
50mmø PVC 45˚ BEND 66 pcs 21.00
50mmø PVC TEE 32 pcs 37.00
50mmø PVC 90˚ ELBOW 24 pcs 26.00
150mm ø PVC COUPLING 13 pcs 85.00
50 mm ø PVC P TRAP 17 pcs 115.00
100 mm ø PVC CLAMP 10 pcs 15.00
50 mm ø PVC CLEAN OUT 4 pcs 21.00
100 mm ø PVC CLEAN OUT 20 pcs 56.00
Solvent Cement 4 can 150.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)

PRICE ANALYSIS
cilities- National Building Program: Construction/Extension of DPWH-Regional Office II
O CITY, CAGAYAN
1.00
LS
246.00
lin.m.
Total Cost (Pesos)
6,196.19
6,196.19
Total Cost (Pesos)
13,249.65
19,157.70
29,554.50
61,961.85
Total Cost (Pesos)
14,140.00
18,180.00
7,232.00
3,024.00
1,680.00
4,368.00
1,464.00
1,386.00
1,184.00
624.00
1,105.00
2,448.00
960.00
1,955.00
150.00
84.00
1,120.00
600.00
61,704.00
6,196.19
61,961.85
61,704.00
129,862.04
129,862.04
15,583.44
10,388.96
7,791.72
163,626.16
163,626.16
Project: Building

Description : Storm Drainage and downspout Unit =
Employing 2 gang

2 gang
Foreman 1 1 38.50 P 92.98 P
Plumber 2 4 38.50 67.22
75mm dia. PVC pipe 36 pcs 394.00

75mm dia. PVC Coupling 21 pcs 54.00
75mm dia. elbow 21 pcs 45.00
75mm dia. clean out 7 pcs 27.00
Solvent Cement 4.0 can 150.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)

PRICE ANALYSIS
O CITY, CAGAYAN
1.00
LS
108.00
lin.m.
Total Cost (Pesos)
2,990.14
2,990.14
Total Cost (Pesos)
3,579.73
10,351.88
15,969.80
29,901.41
Total Cost (Pesos)
14,184.00
1,134.00
945.00
189.00
600.00
17,052.00
2,990.14
29,901.41
17,052.00
49,943.55
49,943.55
5,993.23
3,995.48
2,996.61
62,928.87
62,928.87
Project: Building

Description : Cold Water Lines Unit =
Employing 1 gang

1 gang
Foreman 1 1 84.75 P 92.98 P
Plumber 1 1 84.75 67.22
25mmØ PPR Pipe (4m) 14 pcs 480.00

20mmØ PPR Pipe (4m) 41 pcs 320.00
25mmØx20mmØ PPR Tee Reducer 2 pcs 22.00
25mmØ PPR Tee (threaded) 12 pcs 172.00
25mmØ PPR Elbow (plain) 6 pcs 25.00
25mmØ PPR Tee (plain) 2 pcs 26.00
20mmØ PPR elbow 48 pcs 15.00
20mmØ PPR elbow (threaded) 81 pcs 138.00
20mmØ PPR Tee (plain) 88 pcs 19.00
25mmØ PPR coupling 20 pcs 14.00
20mmØ PPR coupling 48 pcs 11.00
25mmØ check valve 2 pcs 470.00

25mmØ ball valve 6 pcs 1,700.00
20mmØ ball valve 8 pcs 1,150.00
20mmØ check valve 2 pcs 350.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)

PRICE ANALYSIS
O CITY, CAGAYAN
1.00
LS
220.00
lin.m.
Total Cost (Pesos)
2,236.55
2,236.55
Total Cost (Pesos)
7,880.06
5,696.90
8,788.58
22,365.54
Total Cost (Pesos)
6,720.00
13,120.00
44.00
2,064.00
150.00
52.00
720.00
11,178.00
1,672.00
280.00
528.00
-
940.00
10,200.00
9,200.00
700.00
2,878.40
60,446.40
2,236.55
22,365.54
60,446.40
85,048.49
85,048.49
10,205.82
6,803.88
5,102.91
107,161.10
107,161.10
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construction/
Item No. : 1002(4)

Description : Plumbing Fixtures
duction Output: 0.58 set/hr.

Employing 2 gang
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Ra
Factor
B. Designation of Personnel No. of Men No. of Hours Hourly Ra

2 gang
Foreman 1 1 114.75 P
Plumber 1 2 114.75
Unskilled Labor 1 2 114.75
B. SUB-TOTAL, LABOR
C. Material Name and Description Quantity Unit Unit Cos
Fixtures
Water Closet 13 sets P
Wall hung Lavatory 1 sets
Counter top lavatory 16 sets
Faucet 22 sets
Lever type Faucet 17 sets
Floor Drain 17 sets
Urinal 12 sets
soap holder 12 sets
tissue holder 12 sets
Flip Down up Grab Bar 1 sets
L type Grab bar 1 sets
6mm thk. 1500 x 800 mirror 8 sets
6mm thk. 500 x 800 mirror 1 sets
300mmx1200mmx 50mm Phenolic Privacy Shield 2 sets
SUMMARY
A Equipment
B Labor
C Materials
E OCM 12% of D
F Profit 8% of D
G VAT 5% (D+E+F)

UNIT PRICE ANALYSIS
pose/ Facilities- National Building Program: Construction/Extension of DPWH-Regional
Quantity = 1.00
Unit = LS
133.00
set
P 3,799.60
P 3,799.60
92.98 P 10,669.46
67.22 15,426.99
51.85 11,899.58
3.56 P 37,996.03
7,329.00 P 95,277.00
6,612.00 6,612.00
5,500.00 88,000.00
165.00 3,630.00
850.00 14,450.00
275.00 4,675.00
5,000.00 60,000.00
340.00 4,080.00
260.00 3,120.00
6,000.00 6,000.00
2,500.00 2,500.00
1,200.00 9,600.00
800.00 800.00
1,500.00 3,000.00
15,087.20
P 316,831.20
P 3,799.60
37,996.03
316,831.20
358,626.83
358,626.83
43,035.22
28,690.15
21,517.61
451,869.80
P 451,869.80

Description : Catch Basin (CHB) Unit =
Production Output: 1 each./hr.

Employing 1 gang

1 GANG
Foreman 1 9.00 P 92.98 P
Mason 1 1 9.00 67.22
Concrete 0.07 0.63 cu.m. 3475.00

Reinforcement Steel bars 8.63 77.67 kgs 40.00
Masonry Units 0.8 7.20 sq.m 150.00
Plaster Finish 1.76 15.84 sq.m 84.25
SUMMARY:
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E)

9.00
each
Total Cost (Pesos)
190.85
190.85
Total Cost (Pesos)
836.82
604.98
466.65
1,908.45
Total Cost (Pesos)
2,189.25
3,106.80
1,080.00
1,334.52
7,710.57
190.85
1,908.45
7,710.57
9,809.87
1,089.99
1,177.18
784.79
588.59
12,360.43
1,373.38

Description : Septic Vault (CHB/ Concrete) Unit =
Production Output: 0.042 set/hr

Employing 1 gang

1 GANG
Foreman 1 1 24.00 P 92.98 P
Mason 2 2 24.00 67.22

A. Reinforced Concrete P P
Portland Cement 21 bags 250
Sand 1.05 cu.m 570
Gravel 2.10 cu.m 510
B. CHB
Portland Cement 0.525 19.00 bags 250.00
Washed Sand 0.04375 2.00 cu.m. 510.00
CHB 6" THICK 13 448.00 pcs 16.00
Grade 40 RSB 173.71 kgs 40.00
#16 GI Tie Wire 3.00 kgs 68.00
SUMMARY:
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% (D+E)

1.00
LS
1.00
SETS
Total Cost (Pesos)
1,043.57
1,043.57
Total Cost (Pesos)
2,231.52
3,226.56
4,977.60
10,435.68
Total Cost (Pesos)

-
5,250.00
598.50
1,071.00
-
4,750.00
1,020.00
7,168.00
6,948.48
204.00
27,009.98
1,043.57
10,435.68
27,009.98
38,489.23
38,489.23
4,618.71
3,079.14
2,309.35
48,496.43
48,496.43
Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Const
Location : REGIONAL GOVERNMENT CENTER, CARIG, TUGUEGARAO CITY, CAGAYAN

Description : Conduit, Boxes & Fittings Unit =
Employing 3 gang
Factor

3 gang
Foreman 0.56 1 76.50 P 92.98 P
Electrician 1 3 136.61 67.22
Laborer 1 3 136.61 51.85
Rigid Steel Conduit, 110mmØ x 3m

RSC elbow, 17 Length 9,800.00
110mmØ x 90°
RSC coupling, 8 Pcs. 8,405.00
110mmØ
RSC Locknut and 3 Pcs. 1,726.00
Bushing, 110mmØ 2 Length 788.00
Rigid PVC conduit pipe, 110mmØ x 3m, thick wall 21 Length 980.00
Rigid PVC conduit pipe, 63mmØ x 3m, thick wall 80 Length 690.00
Rigid PVC conduit pipe, 25mmØ x 3m, PVCthick wall
elbow, 350 Length 120.00
Rigid PVC conduit pipe, 20mmØ x110mmØ
3m,
PVCthickx wall
90°,
elbow, 1250 Length 92.00
PVC male threaded
63mmØ x thick
90°,
adaptor wall
thick
with 14 Pcs. 256.00
PVC male threaded
locknut
PVC
adaptor wall
and
conduit
with 24 Pcs. 104.00
bushing, 110mmØ
locknut
connector
PVC and
with
conduit 4 Prs. 80.00
bushing, 63mmØ
locknut
connector and
with 22 Prs. 56.00
bushing, 25mmØ
locknut
PVC and
flexible 1800 Prs. 16.00
bushing,
PVC
conduit 20mmØ
flexible
connector 85 Prs. 10.00
conduit, 20mmØ
with locknut and 360 mts. 8.00
bushing, 20mmØ 350 Prs. 14.00
Mica tube 170 mts. 25.00
Utility box, metal, deep type 430 Pcs. 30.00
Octagonal junction box, metal 670 Pcs. 31.00
Pullbox (300mmx300mx200mm) 4 Pcs. 460.00
Pullbox (350mmx350mx300mm) 4 Pcs. 540.00
Tie wire
PVC #16
solvent 20 Kls. 80.00
RSC cement,
Entrance400cc
Cap, 30 Cans. 193.00
110mmØ 2 Pcs. 750.00
Secondary Rack, 2P 1 Pc. 120.00
Secondary Rack, 3P 1 Pc. 180.00
Concrete Encasement 1 LS 18,522.00
Manhole 3 each 5000.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)


NIT PRICE ANALYSIS
Multipurpose/ Facilities- National Building Program: Construction/Extension
GUEGARAO CITY, CAGAYAN
1.00
LS
2,250.00
Total Cost (Pesos)
5,591.16
5,591.16
Total Cost (Pesos)
7,113.12
27,548.77
21,249.69
55,911.58
Total Cost (Pesos)
166,600.00
67,240.00
5,178.00
1,576.00
20,580.00
55,200.00
42,000.00
115,000.00
3,584.00
2,496.00
320.00
1,232.00
28,800.00
850.00
2,880.00
4,900.00
4,250.00
12,900.00
20,770.00
1,840.00
2,160.00
1,600.00
5,790.00
1,500.00
120.00
180.00
18,522.00
15,000.00
-
603,068.00
5,591.16
55,911.58
603,068.00
664,570.73
664,570.73
79,748.49
53,165.66
39,874.24
837,359.13
837,359.13
Project: Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Const
DPWH-Regional Office II Building

Description : Wires & Wiring Devices Unit =
Production Output: 47.19 lin.m
Employing 3 gang
Factor

3 gang
Foreman 0.78 1 89.84 P 92.98 P
Electrician 1 3 115.18 67.22
Laborer 1 3 115.18 51.85
-

Electric wire 250mm², THHN 760 Mts. 1490.00
Electric wire 8.0mm², THHN 2165 Mts. 69.00
Flush type single pole tumbler switch 104 Pcs. 60.00
Flush type three way tumbler switch 26 Pcs. 150.00
Flush type single gang switch plate 28 Pcs. 60.00
Flush type two gang switch plate 1 Pcs. 94.00
Flush type three gang switch plate 23 Pcs. 125.00
Flush type single convenience receptacle with plate, grounding type 38 Sets 127.00
Flush type duplex convenience receptacle with plate, grounding type 34 Sets 127.00
Floor mounted
Enclosed duplex convenience outlet
Circuit 198 Sets 3,600.00
Breaker, Nema 3R 2 Unit 3,500.00
Encl., 20ATLight
Emergency 28 Unit 785.00
Electrical vinyl tape 60 Roll 30.00
Electrical rubberized tape 15 Roll 65.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)


IT PRICE ANALYSIS
Multipurpose/ Facilities- National Building Program: Construction/Extension of
1.00
LS
16,306.00
lin.m
Total Cost (Pesos)
4,949.68
4,949.68
Total Cost (Pesos)
8,353.36
23,227.20
17,916.25
49,496.81
Total Cost (Pesos)

1,132,400.00
1,132,400.00
344,421.00
22,950.00
70,000.00
10,080.00
149,385.00
22,570.00
220,800.00
25,600.00
6,240.00
3,900.00
1,680.00
94.00
2,875.00
4,826.00
4,318.00
712,800.00
7,000.00
21,980.00
1,800.00
975.00
-
3,899,094.00
4,949.68
49,496.81
3,899,094.00
3,953,540.49
3,953,540.49
474,424.86
316,283.24
237,212.43
4,981,461.02
4,981,461.02
Project: Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program:

Description : Panelboard with Main & Branch Breakers Unit =
Employing 2 gang

2 gang
Foreman 1 1 17.00 P 92.98 P
Electrician 1 2 17.00 67.22
Laborer 2 4 17.00 51.85
Enclosed Air Circuit Breaker, NEMA 3R Enclosure

1 set 200000.00
1 - 1000AF, 3P, 230V, 750AT, 65 KAIC
Main Distribution Panelboard 1, NEMA 3R Enclosure
Main Circuit Breaker: 1000AF, 3P, 230V, 630AT, 65 KAIC; 8- 100AF,3P,230V,15KAIC, 100AT 1 set 240,000.00
2- 100AF,3P,230V,15KAIC, 75AT
Distribution Panelboard A, Nema 3R Encl.: Main: 100AF, 75AT, 3P, 230V
1 set 33,660.00
8- 50AF, 2P, 230V, 15AT; 8- 50AF, 2P, 230V, 20AT; 2- 50AF, 2P, 230V, 30AT
Distribution Panelboard B, Nema 3R Encl.: Main: 100AF, 75AT, 3P, 230V
1 set 33,660.00
8- 50AF, 2P, 230V, 15AT; 10- 50AF, 2P, 230V, 20AT
Distribution Panelboard B, Nema 3R Encl.: Main: 100AF, 75AT, 3P, 230V 1 set 33,660.00
8- 50AF, 2P, 230V, 15AT; 10- 50AF, 2P, 230V, 20AT
Distribution Panelboard D, Nema 3R Encl.: Main: 100AF, 100AT, 3P, 230V 1 set 33,660.00
8- 50AF, 2P, 230V, 15AT; 9- 50AF, 2P, 230V, 20AT; 1- 50AF, 2P, 230V, 30AT
Power Panelboard 1, Nema 3R Encl.: Main: 100AF, 100AT, 3P, 230V 1 set 36,440.00
6 - 50AF, 2P, 230V,40AT
6 - 50AF, 2P, 230V,40AT
6 - 50AF, 2P, 230V,40AT
6 - 50AF, 2P, 230V,40AT
6 - 50AF, 2P, 230V, 30AT
Power Panelboard NC , Nema 3R Encl.: Main: 100AF, 75AT, 3P, 230V 1 set 21,700.00
6 - 50AF, 2P, 230V, 30AT
Power Panelboard E, Nema 3R Encl.: Main: 100AF, 100AT, 3P, 230V 1 set 9,186.00
Power Panelboard FPSP, Nema 3R Encl.: Main: 125AF, 3P, 125AT, 230V
1 - 100AF, 3P, 230V, 100AT; 1 - 50AF, 3P, 230V, 40AT 1 set 21,200.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)

NIT PRICE ANALYSIS
es-Multipurpose/ Facilities- National Building Program:
Office II Building
1.00
L.S.
14.00
sets
Total Cost (Pesos)

739.19
739.19
Total Cost (Pesos)
1,580.66
2,285.48
3,525.80
-
7,391.94
Total Cost (Pesos)
200,000.00
240,000.00
33,660.00
33,660.00
33,660.00
33,660.00
36,440.00
21,700.00
21,700.00
21,700.00
21,700.00
21,700.00
9,186.00
21,200.00
749,966.00
739.19
7,391.94
749,966.00
758,097.13
758,097.13
90,971.66
60,647.77
45,485.83
955,202.39
955,202.39

Description : Automatic Transfer Switch (Free Standing) Unit =
Employing 1 gang

1 gang
Foreman 1 1 2.00 P 92.98 P
Laborer 2 2 2.00 51.85
Automatic Transfer Switch, NEMA 3R Enclosure 1 set 300000

1 - 1000AF, 3P, 230V, 630AT, 65 KAIC
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)
NIT PRICE ANALYSIS

Office II Building
1.00
L.S.
1.00
set
Total Cost (Pesos)

52.78
52.78
Total Cost (Pesos)
185.96
134.44
207.40
527.80
Total Cost (Pesos)
300,000.00
300,000.00
52.78
527.80
300,000.00
300,580.58
300,580.58
36,069.67
24,046.45
18,034.83
378,731.53
378,731.53

Description : Pad Mounted Distribution Transformer (OISC) with Complete Accessories Unit =
Production Output: 0.56 set/hr.
Employing 1 gang

1 gang
Foreman 1 1 5.40 P 92.98 P
Laborer 2 2 5.40 51.85
75KVA Transfomer, 7.62KV/240V, 60Hz, 1Phase 3 set 250000

RC Pedestal/ Pole 1 LS 36000
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)
NIT PRICE ANALYSIS

Office II Building
1.00
L.S.
3.00
unit
Total Cost (Pesos)

142.51
142.51
Total Cost (Pesos)
502.09
362.99
559.98
1,425.06
Total Cost (Pesos)
750,000.00
36,000.00
786,000.00
142.51
1,425.06
786,000.00
787,567.57
787,567.57
94,508.11
63,005.41
47,254.05
992,335.13
992,335.13

Description : Generator (Standby) Unit =
Employing 1 gang
Factor

gang 1
Foreman 1 1 1.79 P 92.98 P
Laborer 2 2 1.79 51.85
300KVA Brand New Diesel Generator Set, 60Hz, Silent Type 1 set 1,300,000.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)
NIT PRICE ANALYSIS
res-Multipurpose/ Facilities- National Building Program:

Office II Building
1.00
L.S.
1
set
Total Cost (Pesos)
47.13
47.13
Total Cost (Pesos)
166.04
120.04
185.18
471.25
Total Cost (Pesos)
1,300,000.00
1,300,000.00
47.13
471.25
1,300,000.00
1,300,518.38
1,300,518.38
156,062.21
104,041.47
78,031.10
1,638,653.15
1,638,653.15

Description : Lighting Fixtures and Lamps Unit =
Employing 2 gang
Factor

gang 2
Foreman 1 1 36.88 P 92.98 P
Laborer 2 4 36.88 51.85

Fluorescent lighting fixture with one (1) - 18W, 220V, T8 LED tube,
1 mirrorized
1200 mm
aluminum louvre, troffer type, recessed mounted, 300mm x
90 Sets 968.00
P P
Fluorescent lighting fixture with two (2) - 36W, 220V, T8 LED tube,
2 mirrorized aluminum louvre, troffer type, recessed mounted 300mm x 144 Sets 1,236.00
1200 mm
3 Compact Fluorescent Lighting Fixture, 18W Louvre/Prismatic Diffuser 60 Sets 455.00

Roughtype vaportight special lighting fixture clear globe, polyester
4 powder coated, 30 watts LED bulb 1 Sets 1,800.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)
NIT PRICE ANALYSIS

Office II Building
1.00
L.S.
295
Total Cost (Pesos)
1,603.62
1,603.62
Total Cost (Pesos)
3,429.10
4,958.15
7,648.91
16,036.16
Total Cost (Pesos)
87,120.00
177,984.00
27,300.00
1,800.00
294,204.00
1,603.62
16,036.16
294,204.00
311,843.78
311,843.78
37,421.25
24,947.50
18,710.63
392,923.16
392,923.16
Description : Network Cabling Unit =
Production Output: 47.19 linm/hr.
Employing 1 gang Quantity =
No. of Hours: 15.89 hour(s) say 16.00 hour(s) Unit =
Factor
1 gang
Foreman 1 1 16.00 P 92.98 P
Unskilled 2 2 16.00 51.85
C. Material Name and Description
Nexan upgradeable patch Quantity Unit Unit Cost
panel 24 port (loaded w/
Wall mounted cabinet 1 set 19,000.00
Nexan-EVO snap in
12RU w/ power strip,
connectors 4 sets 19,000.00
fan, 2"x3" closed cable
Patch guidemanager
for patchand
panel (1RU)
knock out 5 sets 2,500.00
F2TP cable 4 pairs @ 500m/roll (cat5e)holesG24 3 rolls 32,500.00
Alcatel-lucent OS6450-P24 data switch POE 24 ports 1 set 172,500.00
Analog phones 16 sets 2,000.00
I/O ports (Nexan-EVO snap in connector) 300 pcs 400.00
Faceplate (double) 150 pcs 300.00
Amco box 150 pcs 100.00
Alphet Cable (12 pairs-gauge 24, jelly filled) 250 Mts. 240.00
Krone MDF rack mounted back mount frame 4 sets 2,130.00
Krone MDF modules 4 sets 1,250.00
Krone MDF fuse modules 50 pcs 150.00
Pull box (8''x8") powdered coated 12 pcs 540.00
Pull box (6''x6") powdered coated 20 pcs 370.00
UPS 1.5KVA (rack mounted) 1 unit 60,000.00
Rigid Steel Conduit, 25mm (1") Ø 10 lengths 726.00
Rigid Steel Conduit elbow, 25mm (1") Ø x 90° 4 pcs 191.00
Rigid Steel Conduit coupling, 25mm (1") Ø 12 pcs 24.00
Rigid Steel Conduit locknut and bushing, 25mm (1") Ø 5 pcs 11.00
Rigid PVC conduit, 50mm (2") Ø x 3m, thick wall 60 lengths 245.00
Rigid PVC conduit, 40mm (1½") Ø x 3m, thick wall 16 lengths 215.00
Rigid PVC conduit, 25mm (1") Ø x 3m, thick wall 16 lengths 120.00
Rigid PVC conduit, 20mm (¾") Ø x 3m, thick wall 200 lengths 92.00
PVC elbow, 50mm (2") Ø x 90° 24 pcs 36.00
PVC elbow, 40mm (1½") Ø x 90° 8 pcs 30.00
PVC locknut and bushing, 50mm (2") Ø 4 pcs 36.00
PVC locknut and bushing, 40mm (1½") Ø 20 pcs 24.00
PVC locknut and bushing, 25mm (1") Ø 20 pcs 16.00
PVC locknut and bushing, 20mm (¾") Ø 540 pcs 14.00
Electrical junction box (4" x 4" x 2") 180 pcs 30.00
Utility box 160 pcs 45.00
Circuit breaker, 20AT, with Nema 3R enclosure 4 pc 1,350.00
Flat bar (⅛" x 1" x 20') (for hanger and support) 12 lengths 120.00
GI wire # 16 (for cable pulling) 10 kls 80.00
Sealant 8 tubes 180.00
Wire 5.5mm² THHN, copper stranded, 600V, (red) 30 Mts. 37.00
Wire 5.5mm² THHN, copper stranded, 600V, (black) 30 Mts. 37.00
Wire 2.0mm² THHN, copper stranded, 600V, (green) 30 Mts. 16.00
Wire 3.5mm² THHN, bare copper 20 Mts. 23.00
Electrical vinyl tape 10 Mts. 37.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)

NIT PRICE ANALYSIS
Office II Building
1.00
LS
750.00
lin.m
Total Cost (Pesos)
422.24
422.24
Total Cost (Pesos)
1,487.68
1,075.52
1,659.20
4,222.40
Total Cost (Pesos)
19,000.00
76,000.00
12,500.00
97,500.00
172,500.00
32,000.00
120,000.00
45,000.00
15,000.00
60,000.00
8,520.00
5,000.00
7,500.00
6,480.00
7,400.00
60,000.00
7,260.00
764.00
288.00
55.00
14,700.00
3,440.00
1,920.00
18,400.00
864.00
240.00
144.00
480.00
320.00
7,560.00
5,400.00
7,200.00
5,400.00
1,440.00
800.00
1,440.00
1,110.00
1,110.00
480.00
460.00
-
370.00
826,045.00
422.24
4,222.40
826,045.00
830,689.64
830,689.64
99,682.76
66,455.17
49,841.38
1,046,668.95
1,046,668.95

Description : CCTV System Unit =
Employing 1 gang
Factor

1 gang
Foreman 1 1 32.00 P 92.98 P
Unskilled 2 2 32.00 51.85
IP - Fixed Dome Camera 16 set 4,850.00

Weather Proof Camera 2 set 1,900.00
Data Digital Video Recorder
Network Video 1 set 10,830.00
Recorder
Centralized Power 1 set 25,800.00
Supply with UPS 1 set 5,500.00
LCD, LED Monitor 1 set 16,000.00
CCTV
RG59Console
Coaxial 1 set 2,500.00
Cable 900 meter 55.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)

NIT PRICE ANALYSIS
Office II Building
1.00
LS
23.00
sets
Total Cost (Pesos)
844.48
844.48
Total Cost (Pesos)
2,975.36
2,151.04
3,318.40
8,444.80
Total Cost (Pesos)
77,600.00
3,800.00
10,830.00
25,800.00
5,500.00
16,000.00
2,500.00
49,500.00
-
191,530.00
844.48
8,444.80
191,530.00
200,819.28
200,819.28
24,098.31
16,065.54
12,049.16
253,032.29
253,032.29

Description : Grounding System Unit =
Employing 1 gang
Factor

gang 1
Foreman 1 1 3.00 P 92.98 P
Laborer 2 2 3.00 51.85
Bare copper wire 60mm² 45 Mts. 380.00

Bare copperGrounding rod
wire 8.0mm² 63 Mts. 61.00
electrode, copper,
Bare copper wire20mmØ
5.5mm²x 22 Mts. 44.00
3000mm
Ground rod 4 Length 1,050.00
clamp, 20mmØ 4 Pcs. 90.00
Ground Busbar 4 Pcs. 1,500.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)
NIT PRICE ANALYSIS

Office II Building
1.00
L.S.
134
lin.m
Total Cost (Pesos)
79.17
79.17
Total Cost (Pesos)
278.94
201.66
311.10
791.70
Total Cost (Pesos)
17,100.00
3,843.00
968.00
4,200.00
360.00
6,000.00
32,471.00
79.17
791.70
32,471.00
33,341.87
33,341.87
4,001.02
2,667.35
2,000.51
42,010.76
42,010.76

Description : Exhaust Fan (Wall Mounted) Unit =
Employing 1 gang
Factor

1 gang
Foreman 1 4.25 P 92.98 P
Skilled 1 1 4.25 67.22
Unskilled 1 1 4.25 51.85
Wall Mounted Exhaust Fan 17 set 1,500.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)

NIT PRICE ANALYSIS
Office II Building
17.00
set
Total Cost (Pesos)
90.12
90.12
Total Cost (Pesos)
395.17
285.69
220.36
901.21
Total Cost (Pesos)
25,500.00
-
25,500.00
90.12
901.21
25,500.00
26,491.33
1,558.31
3,178.96
2,119.31
1,589.48
33,379.08
1,963.48

Description : Airconditioning (Package/ Split-Type) Unit =
Employing 1 gang
Factor

1 gang
Foreman 1 15.00 P 92.98 P
Skilled 1 1 15.00 67.22
Unskilled 1 1 15.00 51.85
Split Type ACU, 5TR floor mounted, Inverter Aircon 15 set 250,000.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)

NIT PRICE ANALYSIS
Office II Building
1.00
LS
15.00
set
Total Cost (Pesos)
318.08
318.08
Total Cost (Pesos)
1,394.70
1,008.30
777.75
3,180.75
Total Cost (Pesos)
3,750,000.00
-
3,750,000.00
318.08
3,180.75
3,750,000.00
3,753,498.83
3,753,498.83
450,419.86
300,279.91
225,209.93
4,729,408.52
4,729,408.52

Description : Water Pumping System Unit =
Employing 1 gang
Factor

1 gang
foreman 1 5.50 P 92.98 P
Skilled 1 1 5.50 67.22
Unskilled 1 1 5.50 51.85
2HP, Booster Pump, 230V, 1Phase, 60Hz 2 set 65,000.00

Water Tank 5951 liters 1 set 115,000.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)

NIT PRICE ANALYSIS
Office II Building
1.00
LS
3.00
set
Total Cost (Pesos)
116.63
116.63
Total Cost (Pesos)
511.39
369.71
285.18
1,166.28
Total Cost (Pesos)
130,000.00
115,000.00
-
245,000.00
116.63
1,166.28
245,000.00
246,282.90
246,282.90
29,553.95
19,702.63
14,776.97
310,316.46
310,316.46

Description : Automatic Fire Sprinkler System Unit =
Employing 1 gang
A. Name and Capacity of Equipment (Operated) No. of UnitsNo. of Hours Hourly Rate
Factor
B. Designation of Personnel No. of MenNo. of Hours Hourly Rate

1 gang
Foreman 1 64.50 P 92.98 P
Skilled 1 1 64.50 67.22
Unskilled 1 1 64.50 51.85

Rigid Steel Conduit, 63mmØ x 3m 4 Length 1,200.00
Rigid Steel Conduit, 32mmØ
RSC elbow, x 3m
63mmØ 4 Length 750.00
RSC elbow, 32mmØ x 90° 4 Pcs. 250.00
x
RSC coupling, 90° 4 Pcs. 140.00
63mmØ
RSC coupling, 4 Pcs. 76.00
RSC Locknut 32mmØ and 4 Pcs. 50.00
Bushing,
RSC 63mmØ
Locknut and
Grounding rod 4 Prs. 50.00
Bushing,
electrode,32mmØ
copper, 4 Prs. 30.00
20mmØ x 3000mm 1 Pcs. 1,200.00
Black Iron (BI) Pipe Sched. 40, 4" Ø x 19.7' 10 Length 4,250.00
Black Iron (BI) Pipe Sched. 40, 3" Ø x 19.7' 50 Length 3,200.00
Black Iron (BI) Pipe Sched. 40, 2 1/2" Ø x 19.7' 10 Length 1,800.00
Black Iron (BI) Pipe Sched. 40, 1 1/2" Ø x 19.7' 75 Length 980.00
Black Iron (BI) Pipe Sched.BI40, 1" Ø xelbow,
welded 19.7' 200 Length 550.00
4''Ø
BI welded elbow,x 90° 8 Pcs. 850.00
3''Ø
BI welded elbow, x 90° 2 12 Pcs. 680.00
1/2''Ø x
BI welded tee90° 10 Pcs. 480.00
reducer,
BI
BI welded
welded 3''Ø
teexS.T.,
4''Ø
coupling 5 Pcs. 850.00
reducer,coupling
BI welded 3''Ø
3"Ø x 2 12 Pcs. 680.00
reducer, 3"Ø1/2"Ø x 5 Pcs. 520.00
1/2"Ø
BI welded flange, 12 Pcs. 520.00
BI welded blind 4''Ø 20 Pcs. 800.00
flange,
BI welded flange, 4''Ø 2 Pcs. 800.00
BI welded flange, 3''Ø2 30 Pcs. 600.00
1/2''Ø
BI welded flange, 1 8 Pcs. 400.00
BI threaded tee1/2''Ø
S.T., 8 Pcs. 350.00
BI threaded tee 1 1/2''Ø
S.T., 100 Pcs. 162.00
BI threaded
BI threaded1''Ø
tee 100 Pcs. 72.00
reducer, 1
coupling 1/2"Ø x1
reducer,
BI threaded 120 Pcs. 168.00
coupling1"Ø x 1/2"Ø
reducer, 1 150 Pcs. 160.00
1/2"Ø
BI threaded x1
elbow 200 Pcs. 72.00
S.T., 1 elbow
BI threaded 1/2''Ø 80 Pcs. 162.00
S.T., 1''Ø 400 Pcs. 82.00
Gate valve, 4"Ø 1 Pc. 3,000.00
Gate valve, 3"Ø 4 Pcs. 2,500.00
Check valve, 4"Ø 1 Pc. 3,200.00
Check valve,
Check 3"Ø
valve, 2 1 Pc. 2,800.00
1/2"Ø
Check valve, 1 2 Pc. 1,800.00
1/2"Ø 1 Pc. 1,500.00
Foot valve,
Relief 4"Ø
valve, 2 1 Pc. 3,500.00
1/2"Ø 1 Pc. 2,800.00
Ball valve, 2"Ø 2 Pc. 3,500.00
Ball valve, 1 1/2"Ø 2 Pc. 1,800.00
Ball valve, 1"Ø 15 Pc. 900.00
Site glass, 1"Ø 5 Pc. 800.00
Union Patente, 1"Ø 16 Pc. 72.00
Fire hose cabinet 9 Sets 16,000.00
Sprinkler pendent heads, SSU-12θ 164 Pcs. 350.00
Sprinkler sidewallt heads, SSU-12θ 9 Pcs. 350.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)

UNIT PRICE ANALYSIS
egional Office II Building
CARIG, TUGUEGARAO CITY, CAGAYAN
1.00
LS
353.00
lin.m
Total Cost (Pesos)
1,367.72
1,367.72
Total Cost (Pesos)
5,997.21
4,335.69
3,344.33
13,677.23
Total Cost (Pesos)

4,800.00
3,000.00
1,000.00
560.00
304.00
200.00
200.00
120.00
1,200.00
42,500.00
160,000.00
18,000.00
73,500.00
110,000.00
6,800.00
8,160.00
4,800.00
4,250.00
8,160.00
2,600.00
6,240.00
16,000.00
1,600.00
18,000.00
3,200.00
2,800.00
16,200.00
7,200.00
20,160.00
24,000.00
14,400.00
12,960.00
32,800.00
3,000.00
10,000.00
3,200.00
2,800.00
3,600.00
1,500.00
3,500.00
2,800.00
7,000.00
3,600.00
13,500.00
4,000.00
1,152.00
144,000.00
57,400.00
3,150.00
-
889,916.00
1,367.72
13,677.23
889,916.00
904,960.95
904,960.95
108,595.31
72,396.88
54,297.66
1,140,250.79
1,140,250.79

Description : Electric Elevator Unit =
Employing 1 gang
Factor

1 gang
Foreman 1 55.75 P 92.98 P
Skilled 1 1 55.75 67.22
Unskilled 1 1 55.75 51.85
Electric Elevator (1,000 kgs; 13 persons Capacity) 1 set 2,303,400.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)

NIT PRICE ANALYSIS
Office II Building
1.00
LS
1.00
set
Total Cost (Pesos)
1,182.18
1,182.18
Total Cost (Pesos)
5,183.64
3,747.52
2,890.64
11,821.79
Total Cost (Pesos)
2,303,400.00
-
2,303,400.00
1,182.18
11,821.79
2,303,400.00
2,316,403.97
2,316,403.97
277,968.48
185,312.32
138,984.24
2,918,669.00
2,918,669.00

Description : Fire Alarm System Unit =
Employing 1 gang
Factor

1 gang
1 89.25 P 92.98 P
Skilled 1 1 89.25 67.22
Unskilled 1 1 89.25 51.85
Photoelectric Smoke Detector with base 32 Set 2,500.00

Fire Alarm Bell 8 Set 2,500.00
Fire Alarm Control Panel 1 Set 42,150.00
Manual Pull Station Switch 8 Set 2,500.00
Back-up Battery Pack 2 Set 4,950.00
Automatic Voltage Regulator/UPS 1 Set 7,600.00
Loop Expander Module 4 Set 5,000.00
Annunciator Addressable Module 1 Set 24,000.00
PVC Module
Loop Control conduit 4 Set 5,000.00
PVC
Rigid PVC conduit pipe, 25mmØ x 3m, thick conduit
connector with
wall 82 Pcs. 120.00
Rigid PVC conduit pipe, 20mmØ x 3m, thick with
connector
locknut and
wall 92 Pcs. 92.00
PVC
bushing, flexible
locknut
25mmØand 24 Prs. 16.00
conduit
PVC
bushing,connector
flexible
20mmØ 92 Prs. 10.00
with locknut
conduit, 20mmØand 50 mts. 12.00
bushing, 20mmØ 50 Prs. 14.00
Mica tube 25 mts. 25.00
Utility box, metal, deep type 10 Pcs. 30.00
Octagonal junction box, metal 45 Pcs. 31.00
Square Box, metal 24 Pcs. 80.00
TF Wire 2.0mm2, red 100 Mts. 16.00
TF Wire 2.0mm2, black 100 Mts. 16.00
TF Wire 2.0mm2, green 80 Mts. 16.00
TF Wire 1.5mm2, red 140 Mts. 12.00
TF Wire 1.5mm2, black 140 Mts. 12.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)

NIT PRICE ANALYSIS
Office II Building
1.00
LS
49.00
set
Total Cost (Pesos)
1,892.55
1,892.55
Total Cost (Pesos)
8,298.47
5,999.39
4,627.61
18,925.46
Total Cost (Pesos)
80,000.00
20,000.00
42,150.00
20,000.00
9,900.00
7,600.00
20,000.00
24,000.00
20,000.00
9,840.00
8,464.00
384.00
920.00
600.00
700.00
625.00
300.00
1,395.00
1,920.00
1,600.00
1,600.00
1,280.00
1,680.00
1,680.00
-
276,638.00
1,892.55
18,925.46
276,638.00
297,456.01
297,456.01
35,694.72
23,796.48
17,847.36
374,794.57
374,794.57

Description : Solar Panel with Inverter, Battery, and Other devices Unit =
Employing 1 gang
Factor

gang 1
Foreman 1 1 29.30 P 92.98 P
Laborer 2 2 29.30 51.85
Solar Panel (265W, polycristalline) 117 set 21,000.00

Power Inverter, 3000W 10 set 120,000.00
Battery 4 set 88,000.00
Wire/Cables, Electric wire 22mm2, THHN 528 m 175.00
Rigid PVC conduit pipe, 63mmØ x 3m, thick wall 44 lengths 690.00
PVC elbow, 63mmØ x 90°, thick wall 16 pcs 104.00
PVC male threaded adaptor with locknut and bushing, 63mmØ 12 prs 56.00
Manual Transfer Switch, 100AF, 75AT, 3P, 230V 4 set 50,000.00
Electrical vinyl tape 20 roll 30.00
Electrical rubberized tape 10 roll 65.00
SUMMARY
A Equipment P
B Labor
C Materials
E OCM 12% of D
F PROFIT 8% of D
G VAT 5% of (D+E+F)
NIT PRICE ANALYSIS

Office II Building
1.00
L.S.
117
set
Total Cost (Pesos)
773.23
773.23
Total Cost (Pesos)
2,724.31
1,969.55
3,038.41
7,732.27
Total Cost (Pesos)
2,457,000.00
1,200,000.00
352,000.00
92,400.00
30,360.00
1,664.00
672.00
200,000.00
600.00
650.00
4,335,346.00
773.23
7,732.27
4,335,346.00
4,343,851.50
4,343,851.50
521,262.18
347,508.12
260,631.09
5,473,252.89
5,473,252.89
SOIL POISONING
length width no. of fting lit/sq.m
f1 2.2 x 2.2 x 6 x 4.6 = 134
f2 2 x 2 x 33 x 4.6 = 608
f3 1 x 1 x 8 x 4.6 = 37
779
say 780 liters
WATER PROOFING
Length(plus 300mm high to wall width(plus 300mm high to wall
Roof Deck 28.6 x 16.6 = 474.76
Porch Roof 4.13 x 6.05 = 25.00
499.76465 sq.m.
PREPAINTED METAL SHEETS

length x width
deck roof 10.8 x 6.8 = 73.44
Power House Roof 6 6 = 36
CR Roof 7.4 6.3 = 46.62
156 sq.m
CEILING
length x width
ground floor 28 x 16 = 448
second 28 x 16 = 448
third 28 x 16 = 448
1344 sq.m
SEPTIC TANK
RC CONCRETE
wall footing 16 x 0.4 x 0.2 = 1.28
lintel beam 16 x 0.15 x 0.25 = 0.6
suspended slab 2 x 6 x 0.125 = 1.5
sof 2 x 6 x 0.2 = 2.4
5.78
say 6 cu.m.
CHB
16 x 1.8 x = 28.8
2x 1.8 x = 3.6
32 sq.m
Back Up Computations
A.EARTHWORKS
a. EXCAVATION
width length depth quantity
f1 2.2 x 2.2 x 1.8 x 6 = 52.272
f2 2 x 2 x 1.8 x 33 = 237.6
f3(pwrhs) 1 x 1 x 1.2 x 8 = 9.6
wf-1 0.4 x 91.2 x 0.35 x 1 = 12.768
tb-1 0.3 x 255 x 0.4 x 1 = 30.6
Septic 2 x 6 x 2 x 1 = 24
CB 0.5 x 0.5 x 0.5 x 18 = 2.25
369.09
Embankment from structure excavation incl. compaction(80% of total structure excavation)= 274.272
(Note: excludes excavation for septic tank and chb)
b. EMBANKMENT FROM BORROW

width length depth 25% compaction
16 x 28 x 0.4 x 1.25 = 224
3.4 x 6.75 x 0.3 x 1.25 = 8.60625
2 x 11.4 x 0.4 x 2.25 = 20.52
1.4 (area of ramp) x 1.2 x 1.25 = 2.1
255.2263
(excess in embankment from structure excavation) - 94.818
160.4083
c. GRAVEL BEDDING
width length thickness quantity
f1 2.2 x 2.2 x 0.1 x 6 = 2.904
f2 2 x 2 x 0.1 x 33 = 13.2
f3 1 x 1 x 0.1 x 8 = 0.8
wf-1 0.4 x 91.2 x 0.05 x 1 = 1.824
tb1 0.3 x 255 x 0.05 x 1 = 3.825
sof 470.95 (total area of sof) x 0.05 x 1 = 23.5475
12.5125 (total a of sof of power house) 0.05 x 2 = 1.25125
47.35175
B. REINFORCED CONCRETE WORKS

a1. REINFORCED CONCRETE SLAB ON FILL
width length thickness
sof 16 x 28 x 0.1 = 44.8 cu.m.
sof 3.4 x 6.75 x 0.1 = 2.295 cu.m.
sof pwrhs 3.5 x 3.575 x 0.1 = 1.25125 cu.m.
sof cr 3.95 x 5.3 x 0.1 = 2.0935 cu.m.
stair 0.3 x 7.5 x 0.1 = 0.225 cu.m.
sof outdoor 2 x 11.4 x 0.1 = 2.28 cu.m.
RAMP 6 (total area of ramp) x 0.1 = 0.6 cu.m.
TOTAL= 53.54475 cu.m.
a2. REINFORCING STEEL BAR OF SLAB ON FILL

area (sq.m) PC./SQ.M
sof 31.88 x 1.05 = 34 PCS 10mmø X6mRSB
sof 26 x 1.05 = 28 PCS 10mmø X6mRSB
ramp 6 x 1.05 = 7 PCS 10mmø X6mRSB
stair 14.12 x 1.05 = 15 PCS 10mmø X6mRSB
145 PCS 10mmø X6mRSB
b1. REINFORCED CONCRETE FOOTING

width length depth quantities
f1 2.2 x 2.2 x 0.4 x 6 = 11.616
f2 2 x 2 x 0.4 x 33 = 52.8
f3 1 x 1 x 0.3 x 8 = 2.4
66.816
b2. REINFORCING STEEL BAR OF FOOTING
Rebar 1 Rebar 1 length L OF RSB TO BE USED no. of footing
f1 12 + 12 x 2.2 ÷ 6 x 6
f2 11 + 11 x 2 ÷ 6 x 33
f3 7 + 7 x 1 ÷ 6 x 8
c1. REINFORCED CONCRETE COLUMN

width length height quantities
column 1 0.5 x 0.5 x 12.95 x 3 =
0.5 x 0.5 x 11.9 x 3 =
column 2 0.4 x 0.4 x 12.95 x 17 =
0.4 x 0.4 x 13.9 x 6 =
0.4 x 0.4 x 11.9 x 8 =
0.4 x 0.4 x 5.4 x 2 =
column 3 1 x 1 x 3.8 x 8 =
c2. REINFORCING STEEL BAR OF COLUMN

NO. OF PCS/COL length LENGTH OF RSB TO BE USED quantities
column 1 12 x 12.95 ÷ 6 x 3=
12 x 11.9 ÷ 6 x 3=
column 2 10 x 12.95 ÷ 6 x 17 =
10 x 13.9 ÷ 6 x 6=
10 x 11.9 ÷ 6 x 8=
10 x 5.4 ÷ 6 x 2=
column 3 4 x 3.8 ÷ 6 x 8=
NO. OF TIES LENGTH LENGTH OF RSB TO BE USED

col(A) 1 tie 1 108 x 2 ÷ 6 x 3=
col(A) 1 tie 2 108 x 1.1 ÷ 6 x 3=
col(A) 1 tie3 108 x 1.1 ÷ 6 x 3=
col(B) 1 tie 1 100 x 2 ÷ 6 x 3=
col(B) 1 tie 2 100 x 1.1 ÷ 6 x 3=
col(B) 1 tie3 100 x 1.1 ÷ 6 x 3=
col(A) 2 tie 1 108 x 1.6 ÷ 6 x 17 =
col(A) 2 tie 2 108 x 0.9 ÷ 6 x 17 =
col(A) 2 tie3 108 x 0.5 ÷ 6 x 17 =
col(B) 2 tie 1 116 x 1.6 ÷ 6 x 6=
col(B) 2 tie 2 116 x 0.9 ÷ 6 x 6=
col(B) 2 tie3 116 x 0.5 ÷ 6 x 6=
col(B) 2 tie 1 100 x 1.6 ÷ 6 x 8=
col(B) 2 tie 2 100 x 0.9 ÷ 6 x 8=
col(B) 2 tie3 100 x 0.5 ÷ 6 x 8=
col(B) 2 tie 1 45 x 1.6 ÷ 6 x 2=
col(B) 2 tie 2 45 x 0.9 ÷ 6 x 2=
col(B) 2 tie3 45 x 0.5 ÷ 6 x 2=
column 3 tie 1 32 x 1.2 ÷ 6 x 8=
d1. REINFORCED CONCRETE WALL FOOTING/TIE BEAM
length width depth quantities
tb1 255 x 0.3 x 0.4 x 1 = 30.6
wf-1 91.2 x 0.4 x 0.35 x 1 = 12.768
stair 1wf 2 x 0.5 x 0.25 x 1 = 0.25
43.618
d2. REINFORCED STEEL BAR OF WALL FOOTING/TIE BEAM
no. of reinf. length LENGTH OF RSB TO BE USED quantities
tb1 4 x 255 ÷ 6 x 1=
2 x 255 ÷ 6 x 1=
wf-1 3 x 91.2 ÷ 6 x 1=
stair 1wf 3 x 2.05 ÷ 6 x 1=
dowel 9 x 3 ÷ 6 x 1=
NO. OF STIRRUPS LENGTH LENGTH OF RSB TO BE USED

tb1 1700 x 1.4 ÷ 6 x 1 =
wf-1 229 x 0.4 ÷ 6 x 1 =
stair 1wf 9 x 0.4 ÷ 6 x 1 =
e1. REINFORCED CONCRETE BEAM

2nd floor length width depth quantities
b-1 24 x 0.35 x 0.65 x 1 = 5.46
b-2 78 x 0.3 x 0.5 x 1 = 11.7
b-3 166 x 0.3 x 0.45 x 1 = 22.41
cb 6 x 0.3 x 0.45 x 1 = 0.81
sb 6 x 0.15 x 0.4 x 1 = 0.36
3rd floor length width depth quantities
b-1 24 x 0.35 x 0.65 x 1 = 5.46
b-2 78 x 0.3 x 0.5 x 1 = 11.7
b-3 166 x 0.3 x 0.45 x 1 = 22.41
cb 6 x 0.3 x 0.45 x 1 = 0.81
sb 6 x 0.15 x 0.4 x 1 = 0.36
3rd floor length width depth quantities
b-1 24 x 0.35 x 0.65 x 1 = 5.46
b-2 78 x 0.3 x 0.5 x 1 = 11.7
b-3 166 x 0.3 x 0.45 x 1 = 22.41
cb 6 x 0.3 x 0.45 x 1 = 0.81
sb 6 x 0.15 x 0.4 x 1 = 0.36
rb 56.65 x 0.3 x 0.35 x 1 = 5.95
128.1683
e2. REINFORCING STEEL BEAM
no. of reinf. length LENGTH OF RSB TO BE USED quantities
2nd floor
b-1 10 x 24 ÷ 6 x 1 =
2 x 24 ÷ 6 x 1 =
b-2 8 x 78 ÷ 6 x 1 =
2 x 78 ÷ 6 x 1 =
b-3 5 x 166 ÷ 6 x 1 =
2 x 166 ÷ 6 x 1 =
cb 5 x 6 ÷ 6 x 1 =
2 x 6 ÷ 6 x 1 =
sb 4 x 6 ÷ 6 x 1 =
3rd floor
b-1 10 x 24 ÷ 6 x 1 =
2 x 24 ÷ 6 x 1 =
b-2 8 x 78 ÷ 6 x 1 =
2 x 78 ÷ 6 x 1 =
b-3 5 x 166 ÷ 6 x 1 =
2 x 166 ÷ 6 x 1 =
cb 5 x 6 ÷ 6 x 1 =
2 x 6 ÷ 6 x 1 =
sb 4 x 6 ÷ 6 x 1 =
4th floor
b-1 10 x 24 ÷ 6 x 1 =
2 x 24 ÷ 6 x 1 =
b-2 8 x 78 ÷ 6 x 1 =
2 x 78 ÷ 6 x 1 =
b-3 5 x 166 ÷ 6 x 1 =
2 x 166 ÷ 6 x 1 =
cb 5 x 6 ÷ 6 x 1 =
2 x 6 ÷ 6 x 1 =
sb 4 x 6 ÷ 6 x 1 =
rb 4 x 56.65 ÷ 6 x 1 =
2 x 56.65 ÷ 7 x 2 =
total
total
total
FOR STIRRUPS
NO. OF STIRRUPS LENGTH LENGTH OF RSB TO BE USED
b-1 515 x 2 ÷ 6 = 172
b-2 1672 x 1.6 ÷ 6 = 446
b3 3558 x 1.5 ÷ 6 = 890
b-3 1510 x 1.5 ÷ 6 = 378
cb 129 x 1.5 ÷ 6 = 33
sb 18 x 1.1 ÷ 6 = 4
rb 1214 x 1.3 ÷ 6 = 264
2187 10mmØ RSB
e1. REINFORCED CONCRETE SUSPENDED SLAB
S-1 2nd flr width length thickness quantities
area1 16 x 28 x 0.12 x 1 = 53.76
area2 3.4 x 6.75 x 0.12 x 1 = 2.754
area3 1.5 x 3 x 1.12 x 2 = 5.04
S-1 3rd flr x 1
area1 16 x 28 x 0.12 x 1 = 53.76
area2 1.5 x 3 x 1.12 x 2 = 5.04
S-1 4th flr x 1
area1 16 x 28 x 0.12 x 1 = 53.76
area2 1.5 x 3 x 1.12 x 2 = 5.04
STAIR area width quantities
stair 1 2.18 x 2 x 3 = 13.08
192.234
e2. REINFORCING STEEL SUSPENDED SLAB

S-1 2nd flr width length pcs of rsb/sq.m quantities
area1 16 x 28 x 4.17 x 1 = 1869
area2 3.4 x 6.75 x 4.17 x 1 = 96
area 3 1.5 x 3 x 4.17 x 2 = 38
12mmØ Cut Bars bet. bent bars = 171
S-1 3rd flr width length pcs of rsb/sq.m quantities
area1 16 x 28 x 4.17 x 1 = 1869
area 2 1.5 x 3 x 4.17 x 2 = 38
S-1 4th flr width length pcs of rsb/sq.m quantities
area1 16 x 28 x 4.17 x 1 = 1869
area 2 1.5 x 3 x 4.17 x 2 = 38
6316
stair 1
width spacing length length of rsb to use quantities
2 ÷ 0.15 x 1.5 ÷ 6 x 12 =
2 ÷ 0.2 x 7 ÷ 6 x 6 =
2 ÷ 0.2 x 3 ÷ 6 x 6 =
nosing 18 x 2 ÷ 6 x 6 =
length width pcs of rsb/sq.m
landing 4 x 2 x 4.7 x 3 =
SUMMARY OF RSB
GRADE 40
TOTAL PCS of rsb LENGTH KG./M
12mm 6798 x 6 0.888 = 36219.74 KGS
10mm 5264 x 6 0.616 = 19455.74 KGS
16mm 114 x 6 1.579 = 1080.036 KGS
20mm 2175 x 6 2.466 = 32181.3 KGS
88936.82 kgs
ack Up Computations
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m
PCS 10mmø X6mRSB
PCS 10mmø X6mRSB
PCS 10mmø X6mRSB
PCS 10mmø X6mRSB
PCS 10mmø X6mRSB
PCS 10mmø X6mRSB
PCS 10mmø X6mRSB
cu.m.
no. of footing
= 53 20mmØ
= 242 20mmØ
= 19 16mmØ
295 20mmØ
19 16mmØ
9.7125 cu.m
8.925 cu.m
35.224 cu.m
13.344 cu.m
15.232 cu.m
1.728 cu.m
30.4 cu.m
114.5655 cu.m
78
72
150 pcs 20mmØx6m RSB
374
144
160
18
24

8 PCS 10mmø X6mRSB
cu.m
cu.m
cu.m
cu.m
2 PCS 10mmø X6mRSB
5 PCS 16mmø X6mRSB
5 PCS 16mmø X6mRSB

1 PCS 10mmø X6mRSB
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m

8 PCS 12mmø X6mRSB
5 PCS 20mmø X6mRSB
2 PCS 12mmø X6mRSB
4 PCS 16mmø X6mRSB
8 PCS 12mmø X6mRSB
5 PCS 20mmø X6mRSB
2 PCS 12mmø X6mRSB
4 PCS 16mmø X6mRSB

8 PCS 12mmø X6mRSB
5 PCS 20mmø X6mRSB
2 PCS 12mmø X6mRSB
4 PCS 16mmø X6mRSB
10mmØ RSB
cu.m.
PCS 12mmø X6mRSB
40 16mmØ RSB
70 10mmØ RSB
60 10mmØ RSB
72 12mmØ RSB
113 10mmØ RSB

40 16mmØ RSB
243 10mmØ RSB
72 12mmØ RSB
C. FINISHING AND OTHER CIVIL WORKS
a. MASONRY WORKS
LENGTH HEIGHT
150mm THICK CHB (EXTERIOR)
GROUND 88.7 x 4.4 = 390.28
2ND 88.7 x 3.5 = 310.45
3RD 88.7 x 3= 266.1
DECK 88.7 x 1.3 = 115.31
1082.14
̶̶ - 273.39 (area of fenestrations in ext. wall)
808.75 SQ.M 150mm thick chb
100mm THICK CHB (INTERIOR AND GROUND FLR. STAIR & CR)
GROUND 136.724 x 3.5 = 478.534
PORCH 7.8 x 0.9 = 7.02
STAIR 0.4 x 3.4 = 1.36
STAIR 0.2 x 3.4 = 0.68
RAMP 0.4 x 4= 1.6
CR 27.8 x 3.2 = 88.96
wlkway 15.4 x 0.6 = 9.24
2ND 93.9 x 3.5 = 328.65
3RD 130.5 X 3= 391.5
DECK 22 X 2.4 = 52.8
CHB box 21.2 x 12.65 = 268.18
for columns
for façade 11 x 0.95 = 10.45
1638.974
- 194.735 (area of fenestrations in int. wall)
1444.239 SQ.M 100mm thick chb
b. PLASTERING WORKS
LENGTH HEIGHT
for 150mm chb
GROUND 88.7 x 4= 354.8
2ND 88.7 x 3.5 = 310.45
3RD 88.7 x 3= 266.1
DECK 88.7 x 1.3 = 115.31
1046.66
̶̶ - 273.39 (area of fenestrations in ext. wall)
773.27 SQ.M
x 2 sides= 1546.54 sq.m
for 100mm chb
GROUND 136.724 x 3.5 = 478.534
PORCH 7.8 x 0.5 = 3.9
STAIR 0.4 x 3.4 = 1.36
STAIR 0.2 x 3.4 = 0.68
RAMP 0.4 x 4= 1.6
CR 27.8 x 3.2 = 88.96
wlkway 15.4 x 0.6 = 9.24
2ND 93.9 x 3.5 = 328.65
3RD 130.5 X 3= 391.5
DECK 22 X 1.3 = 28.6
1333.024
- 194.735 (area of fenestrations in int. wall)
1138.289 SQ.M
x 2 sides= 2276.578 sq.m
Bottom of suspended slab
428 sqm x 3= 1284
TOTAL OF PLASTERING WORKS = 5107.118 sq.m

I. Fire Exit Steel
A.Stringers
Length of stringer/flr quantity
7.5 x 12 x = 90
1 x 3 x = 3
93
÷ (length of steel to use) 6
15.5 pcs HD
total kilograms = 876.06 kgs
B. Diagonal Support HD
Length of support
1.5 x 12 = 18
3
total kilograms = 169.56 kgs
kilograms of steel plate = 50.868 kgs
C. Landing
Area quantity
3.36 x 3 = 10.08
1.32 x 3 = 3.96
14.04
Total kgs of 5.2mm thick plate = 661.284 kgs
D. Landing Support
Angle Bar
7.6 x 3 = 22.8
4 x 3 = 12
34.8
6
total kgs of 2" x 2" x 6mm thick Angle bar = 160.92
Channel Steel
9.6 x 3 = 28.8
3 x 3 = 9
37.8
7
kgs of 2" x 4" x 6mm thick Channel bar = 395.64
E. Hanger
2 pcs 2"x4"x6mm thick Channel Bar
total kgs = 226.08 kgs
F. Steps
no. of steps area
53 x 0.36 = 19.08
total kgs = 898.668 kgs
Support
53 x 1.2 = 63.6
11
total kgs od 2"x2"x6mm = 295.02
II. Steel Trusses
A.Total length of bot. and top chord
90 ÷ 6 = 15
Total of L75mmx75mmx6mmx6m= 15 pcs
B. Total length of web members

72 ÷ 6 = 12
Total of L75mmx75mmx6mmx6m= 12 pcs
C. Total length of C-purlins

288 ÷ 6 = 48
Total of LC100mmx50mmx15mmxGA#18x6m= 48 pcs
D. C steel Fascia
156 ÷ 6 = 26
Total of LC100mmx50mmx15mmxGA#18x6m= 26 pcs
E. Gusset Plates
Quantity kg/plate
36 x 1.884 = 67.824 kgs
F. Base plate
Quantity kg/plate
12 x 8.478 = 101.736 kgs
G. Steel Plate
12 x 3.768 = 45.216 kgs
e. SCHEDULE OF DOORS AND WINDOWS
HEIGHT WIDTH SETS
D-1 2.2 x 3 x 1 = 6.6 GLASS
D-2 2.2 x 2.5 x 2 = 11 GLASS
D-3 2.15 x 1.7 x 3 = 10.965 WOOD
D-4 2.15 x 1.5 x 5 = 16.125 WOOD
D-5 2.15 x 1 x 2 = 4.3 WOOD
D-6 2.15 x 0.9 x 27 = 52.245 WOOD
D-7 2.15 x 0.8 x 10 = 17.2 WOOD
D-8 2.15 x 0.7 x 8 = 12.04 pvc
D-9 2.2 x 4 x 2 = 17.6 GLASS
HEIGHT WIDTH SETS

W-1 1.2 x 4.5 x 8 = 43.2
W-2 1.2 x 3.5 x 27 = 113.4
W-3 1.2 x 3.25 x 6 = 23.4
W-4 1.2 x 3 x 5 = 18
W-5 1.2 x 3 x 5 +1.3 = 19.3
W-6 1.2 x 2.5 x 6 = 18
W-7 1.2 x 1 x 4 = 4.8
W-8 0.5 x 4.5 x 1 = 2.25
W-9 0.5 x 2 x 4 = 4
W-10 1.2 x 7 x 1 = 8.4
W-11 1.2 x 3 x 7 = 25.2
W-12 1.2 x 6 x 10 = 72
W-13 0.5 x 6 x 1 = 3
h. METAL WORKS
AREA BASIS FOR OUTPUT/lin.m
perimeter/length height
balcony 26.25 x 0.9 = 23.625 sq.m
stair 1 19 x 0.9 = 17.1 sq.m 29.25
6 x 0.9 5.4 sq.m
stair 2 19.5 x 0.9 = 17.55 sq.m
14.4 x 0.9 = 12.96 sq.m
ramp 16.2 x 0.75 = 12.15 sq.m
ladder 1 x 3.2 = 3.2 sq.m
91.985 sq.m
DETAILED BREAKDOWN OF COMPONENTS

stair 1
25mm
36 x 0.6 = 21.6 ÷ 6 = 3.6
48 x 0.7 = 33.6 ÷ 6 = 5.7
6 x 0.2 = 1.2 ÷ 6 = 0.3
2 x 2.2 = 4.4 ÷ 6 = 0.9
10.5
50mm
12 x 0.9 = 10.8 ÷ 6 = 1.8
6 x 0.3 = 1.8 ÷ 6 = 0.3
6 x 3 = 18 ÷ 6 = 3
6 x 3 = 18 ÷ 6 = 3
2 x 2.3 = 4.6 ÷ 6 = 0.9
2 x 0.9 = 1.8 ÷ 6 = 0.3
9.3
stair 2 and balcony and ladder
25mm
180 x 0.9 = 162 ÷ 6 = 27
126 x 0.9 = 113.4 ÷ 6 = 18.9
54 x 0.9 = 48.6 ÷ 6 = 8.1
54
50mm
6 x 3 = 18 ÷ 6 = 3
6 x 6 = 36 ÷ 6 = 6
6 x 6 = 36 ÷ 6 = 6
2 33.6 = 67.2 ÷ 6 = 11.4
2 x 12.6 = 25.2 ÷ 6 = 4.2
30.6
RAMP
38mm
4 x 18.5 = 74 ÷ 6 = 12.6
8 x 0.9 = 7.2 ÷ 6 = 1.2
13.8
kg/m
total 25mmØ gi pipe = 65 x 2.5 = 975
total 50mmØ gi pipe = 40 x 5.44 = 1305.6
total 38mmØ gi pipe = 14 x 4.05 = 340.2
2620.8 kgs
REGION II
FORM ABC-2015-02-00
PROPOSED NATIONAL TELECOMUNICATIONS COMMISSION REGIONAL OFFICE 02

REGIONAL GOVERNMENT CENTER, TUGUEGARAO CITY, CAGAYAN
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 300CD
ESTIMATED DIRECT TOTAL MARK-UP
ITEM NO. DESCRIPTION 5% VAT TOTAL INDIRECT COST TOTAL COST
COST % VALUE
AS EVALUATED
PART I. FACILITIES FOR THE ENGINEER
AS SUBMITTED 364,998.00 29,199.84 19,709.89 48,909.73 413,907.73
AS EVALUATED
PART II. OTHER GENERAL REQUIREMENTS
AS SUBMITTED 671,048.67 24,656.74 34,785.27 59,442.01 730,490.67
CIVIL, MECHANICAL, ELECTRICAL AND AS EVALUATED
PART III.
SANITARY/PLUMBING WORKS AS SUBMITTED
AS EVALUATED
PART A EARTHWORKS
AS SUBMITTED 1,580,072.83 316,014.57 94,804.37 410,818.94 1,990,891.77
AS EVALUATED
PART B PLAIN AND REINFORCED CONCRETE WORK
AS SUBMITTED
AS EVALUATED
PART C. FINISHINGS AND OTHER CIVIL WORKS
AS SUBMITTED
AS EVALUATED
AS SUBMITTED
AS EVALUATED
GRAND TOTAL
AS SUBMITTED
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Concurred by: Recommending Approval: Approved:
BENJAMIN G. CASIBANG EDWIN E. GALANO JAIME P CATOLOS , JR. Engr. NELSON C. DAQUIOAG ALEXANDER D NOLA, CESO IV MELANIO C BRIOSOS, CESO III
ARCHITECT II Engineer II OIC, Planning and Design Division OIC,Regional Director, NTC R02 Assistant Regional Director Regional Director
REGION II

REGIONAL GOVERNMENT CENTER, CARIG SUR, TUGUEGARAO CITY, CAGAYAN
TOTAL DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QTY UNIT 5% VAT TOTAL COST UNIT COST
COST % VALUE COST
PART I. FACILITIES FOR THE ENGINEER
Provision of Combined Field office, Laboratory AS EVALUATED
A.1.1(6) and Living Quarters building for the engineer
(Rental Basis) AS SUBMITTED 10.00 200,000.00 8% 16,000.00 10,800.00 26,800.00 226,800.00 22,680.00
Operation & Maintenance of Temporary field AS EVALUATED - - - - - -
A.1.1(15) office, Laboratory and The Living Quarters
Building for the Engineers AS SUBMITTED 10.00 164,998.00 8% 13,199.84 8,909.89 22,109.73 187,107.73 18,710.77
AS EVALUATED
Total of Part A
AS SUBMITTED 364,998.00 29,199.84 19,709.89 48,909.73 413,907.73
PART II. OTHER GENERAL REQUIREMENTS
AS EVALUATED
B.5 Project Billboard
AS SUBMITTED 4.00 each 19,868.19 20% 3,973.64 1,192.09 5,165.73 25,033.92 6,258.48
B.7 Health and Safety Program
AS SUBMITTED 12.00 mos. 123,538.79 8% 9,883.10 6,671.09 16,554.20 140,092.98 11,674.42
AS SUBMITTED 1.00 L.S. 392,641.69 0% - 19,632.08 19,632.08 412,273.77 412,273.77
AS SUBMITTED 1.00 L.S. 135,000.00 8% 10,800.00 7,290.00 18,090.00 153,090.00 153,090.00
AS EVALUATED
TOTAL OF PART B
AS SUBMITTED 671,048.67 24,656.74 34,785.27 59,442.01 730,490.67
PART III. CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 1.00 sq.m. 1,254,896.72 20% 250,979.34 75,293.80 326,273.15 1,581,169.87 1,581,169.87
AS SUBMITTED 731.69 cu.m. 170,901.58 20% 34,180.32 10,254.09 44,434.41 215,335.99 294.30
804(1)a Embankment(from Structure Excavation)
AS SUBMITTED 609.82 cu.m. 90,969.13 20% 18,193.83 5,458.15 23,651.97 114,621.10 187.96
AS SUBMITTED 160.41 cu.m. 37,999.52 20% 7,599.90 2,279.97 9,879.88 47,879.40 298.48
AS SUBMITTED 41.89 cu.m. 25,305.88 20% 5,061.18 1,518.35 6,579.53 31,885.41 761.11
AS EVALUATED
TOTAL OF PART A
AS SUBMITTED 1,580,072.83 316,014.57 94,804.37 410,818.94 1,990,891.77
.
BENJAMIN G. CASIBANG EDWIN E. GALANO JAIME P. CATOLOS, JR. ENGR. NELSON C. DAQUIOAG ALEXANDER D. NOLA, CESO IV MELANIO C. BRIOSOS, CESO III
ARCHITECT II Engineer II OIC-Planning and Design Division Regional Director, NTC R02 Assistant Regional Director Regional Director
REGION II


COST % VALUE COST
AS EVALUATED
AS SUBMITTED 664.16 cu.m. 3,011,558.24 20% 602,311.65 180,693.49 783,005.14 3,794,563.38 5,713.35
AS SUBMITTED 43.62 cu.m. 197,796.02 20% 39,559.20 11,867.76 51,426.96 249,222.98 5,713.76
AS SUBMITTED 114.57 cu.m. 509,434.75 20% 101,886.95 30,566.08 132,453.03 641,887.78 5,602.80
AS SUBMITTED 128.17 cu.m. 569,740.21 20% 113,948.04 34,184.41 148,132.45 717,872.66 5,601.02
AS SUBMITTED 192.23 cu.m. 854,784.59 20% 170,956.92 51,287.08 222,243.99 1,077,028.58 5,602.70
AS SUBMITTED 65,983.63 kgs. 3,455,521.44 20% 691,104.29 207,331.29 898,435.57 4,353,957.01 65.99
AS SUBMITTED #REF! #REF! 20% #REF! #REF! #REF! #REF! #REF!
AS EVALUATED
TOTAL OF PART B
AS SUBMITTED
PART C. FINISHINGS AND OTHER CIVIL WORKS
AS EVALUATED - -
AS SUBMITTED 1,405.72 sq.m. 843,537.13 20% 168,707.43 50,612.23 219,319.65 1,062,856.78 756.09
AS SUBMITTED 290.80 sq.m. 269,378.40 20% 53,875.68 16,162.70 70,038.38 339,416.79 1,167.18
AS SUBMITTED 1,344.00 sq.m. 911,489.36 20% 182,297.87 54,689.36 236,987.23 1,148,476.59 854.52
AS SUBMITTED #REF! sq.m. #REF! 8% #REF! #REF! #REF! #REF! #REF!
- Aluminum Glass Windows
AS SUBMITTED #REF! L.S. #REF! 8% #REF! #REF! #REF! #REF! #REF!
1032(1)b Doors (Wooden Panelled Doors)
AS SUBMITTED 1.00 LS 217,304.00 20% 17,384.32 11,734.42 29,118.74 246,422.74 246,422.74
AS SUBMITTED #REF! sq.m. #REF! 20% #REF! #REF! #REF! #REF! #REF!
- PVC Doors and Frames
AS SUBMITTED 1.00 sq.m. 75,168.80 8% 6,013.50 4,059.12 10,072.62 85,241.42 85,241.42
- Cement Plaster Finish
AS SUBMITTED 3,686.33 sq.m. 571,571.43 20% 114,314.29 34,294.29 148,608.57 720,180.01 195.37
.
ARCHITECT II Engineer II OIC-Planning and Design Division Regional Director, NTC R02 Assistant Regional Director Regional Director


Contract Duration : 300CD
COST % VALUE COST
1018
AS SUBMITTED 305.28 454,205.07 20% 90,841.01 27,252.30 118,093.32 572,298.38 1,874.67
AS SUBMITTED 4,321.68 sq.m. 1,249,410.50 20% 249,882.10 74,964.63 324,846.73 1,574,257.23 364.27
AS SUBMITTED 896.00 191,566.73 20% 38,313.35 11,494.00 49,807.35 241,374.08 269.39
AS SUBMITTED 1.00 lin.m 224,276.47 20% 44,855.29 13,456.59 58,311.88 282,588.36 282,588.36
AS SUBMITTED 1.00 L.S. 85,048.49 20% 17,009.70 5,102.91 22,112.61 107,161.10 107,161.10
1001(8)
AS SUBMITTED 1.00 129,862.04 20% 25,972.41 7,791.72 33,764.13 163,626.16 163,626.16
AS SUBMITTED 1.00 358,626.83 20% 71,725.37 21,517.61 93,242.98 451,869.80 451,869.80
AS SUBMITTED 380.00 sq.m. 700,952.23 20% 140,190.45 42,057.13 182,247.58 883,199.80 2,324.21
AS EVALUATED
TOTAL OF PART C
AS SUBMITTED
AS EVALUATED
AS SUBMITTED 1.00 LS 664,570.73 20% 132,914.15 39,874.24 172,788.39 837,359.13 837,359.13
1101(33)
AS SUBMITTED 1.00 LS 3,953,540.49 20% 790,708.10 237,212.43 1,027,920.53 4,981,461.02 4,981,461.02
AS SUBMITTED 1.00 LS 758,097.13 20% 151,619.43 45,485.83 197,105.25 955,202.39 955,202.39
AS SUBMITTED 1.00 LS 311,843.78 20% 62,368.76 18,710.63 81,079.38 392,923.16 392,923.16
Pad Mounted Distribution Transformer (OISC) with AS EVALUATED - - - - - - -
1102 (8)
Complete Accessories AS SUBMITTED 1.00 LS 787,567.57 20% 157,513.51 47,254.05 204,767.57 992,335.13 992,335.13
AS SUBMITTED LS 20% #REF! #REF! #REF!
AS SUBMITTED 1.00 LS 830,689.64 20% 166,137.93 49,841.38 215,979.31 1,046,668.95 1,046,668.95
AS EVALUATED
TOTAL OF PART D
AS SUBMITTED
AS EVALUATED
GRAND TOTAL
AS SUBMITTED
.
ARCHITECT II Engineer II OIC-Planning and Design Division OIC, Regional Director, NTC R02 Assistant Regional Director Regional Director
3
PROPOSED NATIONAL TELECOMMUNICATIONS COMMISSION REGIONAL OFFICE 02

FORM POW-2015-01-00
PROGRAM OF WORK/BUDGET COST
Project Name : PROPOSED NATIONAL TELECOMMUNICATIONS COMMISSION REGIONAL OFFICE 02 Net Length : (a) Road
(b) Bridge 0
Project ID : (c) Others 3 Storey with Roof Deck
Project Compon : with 215.84 sq.m. Bldg. Footprint
Project Location : REGIONAL GOVERNMENT CENTER, CARIG, TUGUEGARAO CITY, CAGAYAN Target Start Date :
Work Location : Total Project Duration : 300 CD
Estimated Proj. : No. of Pre-determined :
Source of Fund : Unworkable Days
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT AS SUBMITTED AS EVALUATED

% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
PART I FACILITIES FOR THE ENGINEER 364,998.00
PART II CIVIL,
Other General Requirements
MECHANICAL, ELECTRICAL AND 671,048.67
Part III.
SANITARY/PLUMBING
A: EARTHWORKS WORKS 1,580,072.83
B: PLAIN AND REINFORCED CONCRETE WORK
C: FINISHINGS AND OTHER CIVIL WORKS
D: ELECTRICAL WORKS
Total - -
DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor Err:507 A. Total Direct Cost
2. Materials Err:507 B. OCM and Profit
3. Rental of Equipment Err:507 C. Value Added Tax
4. Provisional Sum - - D. Total Construction Cost
5. Daywork - - E. Eng'g & Administrative Overhead, 1,355,615.32
(PLS. SEE FORM POW-2015-01B-00) 6. OCM and Profit Err:507 G. Physical Reserved (Contingency)
7. Value Added Tax Err:507
8. Eng'g & Administrative Overhead, % 1,355,615.32
9. Physical Reserved (Contingency)
11. TOTAL ESTIMATED COST H. TOTAL ESTIMATED COST

BENJAMIN G. CASIBANG EDWIN E. GALANO JAIME P CATOLOS , JR. ENGR. NELSON C. DAQUIOAG ALEXANDER D NOLA, CESO IV MELANIO C BRIOSOS, CESO III
ARCHITECT II Engineer II OIC, Planning and Design Division OIC,Regional Director, Assistant Regional Director Regional Director
Planning and Design Division NTC R02
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
Provision of Combined Field office, Laboratory and AS EVALUATED
A.1.1(6) Living Quarters building for the engineer (Rental Basis) AS SUBMITTED 10.00 200,000.00 - - 200,000.00 0.08 16,000.00 10,800.00 226,800.00
Operation & Maintenance of Temporary field office, AS EVALUATED - - -
A.1.1(15) Laboratory and The Living Quarters Building for the
Engineers AS SUBMITTED 10.00 57,150.00 107,848.00 - 164,998.00 0.08 13,199.84 8,909.89 187,107.73
AS EVALUATED
TOTAL OF PART A
AS SUBMITTED 257,150.00 107,848.00 - 364,998.00 29,199.84 19,709.89 413,907.73
AS EVALUATED
B.5 Project Billboard
AS SUBMITTED 4.00 each 16,860.00 2,734.72 273.47 19,868.19 0.20 3,973.64 1,192.09 25,033.92
B.7 Health and Safety Program
AS SUBMITTED 12.00 mos. 33,538.79 90,000.00 - 123,538.79 0.08 9,883.10 6,671.09 140,092.98
AS SUBMITTED 1.00 L.S. - - 392,641.69 392,641.69 0 - 19,632.08 412,273.77
Err:509 Err:509
AS SUBMITTED 1.00 L.S. 135,000.00 - - 135,000.00 0.08 10,800.00 7,290.00 153,090.00
AS EVALUATED
TOTAL OF PART B
AS SUBMITTED 185,398.79 92,734.72 392,915.16 671,048.67 24,656.74 34,785.27 730,490.67
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 1.00 sq.m. - 30,288.72 1,224,608.00 1,254,896.72 0.20 250,979.34 75,293.80 1,581,169.88
AS SUBMITTED 731.69 cu.m. - 9,133.48 161,768.10 170,901.58 0.20 34,180.32 10,254.09 215,335.99
804(1)a Embankment(from Structure Excavation)
AS SUBMITTED 609.82 cu.m. - 12,526.48 78,442.65 90,969.13 0.20 18,193.83 5,458.15 114,621.10
AS SUBMITTED 160.41 cu.m. 24,061.24 3,333.67 10,604.62 37,999.52 0.20 7,599.90 2,279.97 47,879.40
Gravel Fill (CF, TB, WF, SOG, Ramps & Stair AS EVALUATED - - - - - - -
804 (4)
Footing) AS SUBMITTED 41.89 cu.m. 15,374.84 7,071.40 2,859.64 25,305.88 0.20 5,061.18 1,518.35 31,885.41
AS EVALUATED
TOTAL OF PART A
AS SUBMITTED 39,436.08 62,353.75 1,478,283.00 1,580,072.83 316,014.57 94,804.37 1,990,891.78
AS EVALUATED
AS SUBMITTED 664.16 cu.m. 2,772,856.91 96,260.46 142,440.87 3,011,558.24 0.20 602,311.65 180,693.49 3,794,563.38
AS EVALUATED 0.00
AS SUBMITTED 43.62 cu.m. 182,105.15 6,327.62 9,363.25 197,796.02 0.20 39,559.20 11,867.76 249,222.98
AS EVALUATED 0.00
AS SUBMITTED 114.57 cu.m. 478,310.96 15,252.93 15,870.85 509,434.75 0.20 101,886.95 30,566.08 641,887.78
AS EVALUATED 0.00
AS SUBMITTED 128.17 cu.m. 535,102.44 16,975.04 17,662.72 569,740.21 0.20 113,948.04 34,184.41 717,872.66
AS EVALUATED
AS SUBMITTED 192.23 cu.m. 802,576.95 25,585.56 26,622.08 854,784.59 0.20 170,956.92 51,287.08 1,077,028.58
AS EVALUATED
AS SUBMITTED 65,983.63 kgs. 2,841,981.01 445,184.03 168,356.39 3,455,521.44 0.20 691,104.29 207,331.29 4,353,957.01
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! #REF! #REF! #REF! #REF! 0.20 #REF! #REF! #REF!
AS EVALUATED
TOTAL OF PART B
AS SUBMITTED
PART C FINISHINGS AND OTHER CIVIL WORKS
AS EVALUATED
1046(2)a1 100mm CHB Non-Load Bearing(including Reinforcing
AS SUBMITTED 1,405.72 sq.m. 644,305.08 123,656.41 75,575.64 843,537.13 0.20 168,707.43 50,612.23 1,062,856.78
AS EVALUATED
1046(2)a2 150mm CHB Non-Load Bearing(including Reinforcing
AS SUBMITTED 290.80 sq.m. 219,773.68 30,787.93 18,816.79 269,378.40 0.20 53,875.68 16,162.70 339,416.79
AS EVALUATED
AS SUBMITTED 1,344.00 sq.m. 851,354.50 54,668.05 5,466.81 911,489.36 0.20 182,297.87 54,689.36 1,148,476.59
AS EVALUATED
AS SUBMITTED #REF! sq.m. #REF! #REF! #REF! #REF! 0.08 #REF! #REF! #REF!
AS EVALUATED
0.00 Aluminum Glass Windows
AS SUBMITTED #REF! L.S. #REF! #REF! #REF! #REF! 0.08 #REF! #REF! #REF!
AS EVALUATED
1032(1)b Doors (Wooden Panelled Doors)
AS SUBMITTED 1.00 LS 217,304.00 - - 217,304.00 0.20 17,384.32 11,734.42 246,422.74
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! sq.m. #REF! #REF! #REF! #REF! 0.20 #REF! #REF! #REF!
AS EVALUATED
0.00 PVC Doors and Frames
AS SUBMITTED 1.00 sq.m. 75,168.80 - - 75,168.80 0.08 6,013.50 4,059.12 85,241.42
AS EVALUATED
0.00 Cement Plaster Finish
AS SUBMITTED 3,686.33 sq.m. 363,546.00 189,114.03 18,911.40 571,571.43 0.20 114,314.29 34,294.29 720,180.01
AS EVALUATED
Err:509 Err:509
AS SUBMITTED 305.28 Err:509 296,055.69 143,772.16 14,377.22 454,205.07 0.20 90,841.01 27,252.30 572,298.38
AS EVALUATED
Err:509 Err:509
AS SUBMITTED 4,321.68 sq.m. 827,687.20 383,384.82 38,338.48 1,249,410.50 0.20 249,882.10 74,964.63 1,574,257.23
AS EVALUATED
Err:509 Err:509
AS SUBMITTED 896.00 Err:509 70,067.20 110,454.12 11,045.41 191,566.73 0.20 38,313.35 11,494.00 241,374.08
AS EVALUATED
Err:509 Err:509
AS SUBMITTED 1.00 lin.m 144,333.00 29,886.69 50,056.78 224,276.47 0.20 44,855.29 13,456.59 282,588.36
AS EVALUATED
Err:509 Err:509
AS SUBMITTED 1.00 L.S. 60,446.40 22,365.54 2,236.55 85,048.49 0.20 17,009.70 5,102.91 107,161.10
AS EVALUATED
1001(8) Err:509
AS SUBMITTED 1.00 Err:509 61,704.00 61,961.85 6,196.19 129,862.04 0.20 25,972.41 7,791.72 163,626.16
AS EVALUATED
AS SUBMITTED 1.00 Err:509 316,831.20 37,996.03 3,799.60 358,626.83 0.20 71,725.37 21,517.61 451,869.80
AS EVALUATED 0.00
AS SUBMITTED 380.00 sq.m. 682,290.00 16,965.66 1,696.57 700,952.23 0.20 140,190.45 42,057.13 883,199.80
AS EVALUATED
TOTAL OF PART C
AS SUBMITTED #REF! #REF! #REF! #REF! #REF! #REF!
AS EVALUATED
Err:509 Err:509
AS SUBMITTED 1.00 LS 603,068.00 55,911.58 5,591.16 664,570.73 0.20 132,914.15 39,874.24 837,359.13
AS EVALUATED
1101(33) Err:509
AS SUBMITTED 1.00 LS 3,899,094.00 49,496.81 4,949.68 3,953,540.49 0.20 790,708.10 237,212.43 4,981,461.02
AS EVALUATED
AS SUBMITTED 1.00 LS 749,966.00 7,391.94 739.19 758,097.13 0.20 151,619.43 45,485.83 955,202.39
AS EVALUATED
AS SUBMITTED 1.00 LS 294,204.00 16,036.16 1,603.62 311,843.78 0.20 62,368.76 18,710.63 392,923.16
Pad Mounted Distribution Transformer (OISC) with AS EVALUATED
1102 (8)
Complete Accessories AS SUBMITTED 1.00 LS 786,000.00 1,425.06 142.51 787,567.57 0.20 157,513.51 47,254.05 992,335.13
AS EVALUATED
AS SUBMITTED #REF! LS #REF! #REF! #REF! #REF! 0.20 #REF! #REF!
AS EVALUATED
AS SUBMITTED 1.00 LS 826,045.00 4,222.40 422.24 830,689.64 0.20 166,137.93 49,841.38 1,046,668.95
AS EVALUATED
TOTAL OF PART D
AS SUBMITTED
AS EVALUATED
GRAND TOTAL
AS SUBMITTED
PROPOSED NATIONAL TELECOMMUNICATIONS COMMISSION REGION
ITEMIZED BREAKDOWN
DIRECT COST
ITEM QTY
DESCRIPTION UNIT TOTAL UNIT COST
NO.
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED
Provision of Combined Field office, Laboratory and Living
A.1.1(6) Quarters building for the engineer (Rental Basis)
7.00 mos. 200,000.00 20,000.00
Operation & Maintenance of Temporary field office, Laboratory
A.1.1(15) and The Living Quarters Building for the Engineers 7.00 mos. 164,998.00 16,499.80
TOTAL OF PART A 364,998.00
B.5 Project Billboard 19,868.19 4,967.05
B.7 Health and Safety Program 12.00 mos. 123,538.79 10,294.90
B.9 Mobilization/ Demobilization 1.00 L.S. 392,641.69 392,641.69
135,000.00 135,000.00
TOTAL OF PART B 671,048.67
PART A EARTHWORKS
801(1) Removal of Actual Structures and Obstruction 1.00 sq.m. 1,254,896.72 1,254,896.72
803(1)a Structure Excavation 731.69 cu.m. 170,901.58 233.57
804(1)a Embankment(from Structure Excavation) 609.82 cu.m. 90,969.13 149.17
804 (1)(b) Embankment(From Borrow) 160.41 cu.m. 37,999.52 236.89
804 (4) Gravel Fill (CF, TB, WF, SOG, Ramps & Stair Footing) 41.89 cu.m. 25,305.88 604.06
TOTAL OF PART A 1,580,072.83

900 (1)c1 Structural Concrete (Class A, 28 days) 664.16 cu.m. 3,011,558.24 4,534.40
900(1)c3 Structural Concrete Footing Tie Beam 114.57 cu.m. 197,796.02 4,534.73
900(1)c4 Structural Concrete Column 114.57 cu.m. 509,434.75 4,446.67
900(1)c6 Structural Concrete Beams/Girders 128.17 cu.m. 569,740.21 4,445.25
900(1)c5 Structural Concrete Suspended Slab 192.23 cu.m. 854,784.59 4,446.58
902(1)a Reinforcing Steel (Deformed) Grade 40 65,983.63 kgs. 3,455,521.44 52.37
Err:509 Err:509 Err:509
TOTAL OF PART B
PART C FINISHINGS AND OTHER CIVIL WORKS
1046(2)a1 100mm CHB Non-Load Bearing(including Reinforcing Bar) 1,444.24 sq.m. 843,537.13 600.07
1046(2)a2 150mm CHB Non-Load Bearing(including Reinforcing Bar) 808.75 sq.m. 269,378.40 926.34
1003(1)a1 Ceiling (FiCem Board on Metal Frame) 1,344.00 sq.m. 911,489.36 678.19
1.00 LS
0.00 Aluminum Glass Windows 1.00 LS
1032(1)b Doors (Wooden Panelled Doors) 63.02 sq.m. 217,304.00 217,304.00
Err:509 Err:509 Err:509 Err:509
0.00 PVC Doors and Frames 1.00 LS 75,168.80 75,168.80
0.00 Cement Plaster Finish 3,823.12 sq.m. 571,571.43 155.05
Err:509 Err:509 Err:509 Err:509 454,205.07 1,487.83
Err:509 Err:509 Err:509 Err:509 1,249,410.50 289.10
Err:509 Err:509 Err:509 Err:509 191,566.73 213.80
Err:509 Err:509 Err:509 Err:509 224,276.47 224,276.47
Err:509 Err:509 Err:509 Err:509 85,048.49 85,048.49
1001(8) Err:509 Err:509 Err:509 129,862.04 129,862.04
1002(24) Cold Water Lines 1.00 LS 358,626.83 358,626.83
1016(1)a Water Proofing(4 Coats) 380.00 sq.m. 700,952.23 1,844.61
-
TOTAL OF PART C
Err:509 Err:509 1.00 LS 664,570.73 664,570.73
1101(33) Err:509 1.00 LS 3,953,540.49 3,953,540.49
1102 (1) Panelboard with Main & Branch Breakers 1.00 LS 758,097.13 758,097.13
1103 (1) Lighting Fixtures and Lamps 1.00 LS 311,843.78 311,843.78
Pad Mounted Distribution Transformer (OISC) with
1102 (8) 1.00 LS 787,567.57 787,567.57
Complete Accessories
LS
1105(20) Network Cabling 1.00 LS 830,689.64 830,689.64
TOTAL OF PART D
GRAND TOTAL
COMMUNICATIONS COMMISSION REGIONAL OFFICE 02
CENTER, CARIG SUR, TUGUEGARAO CITY, CAGAYAN

ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST % DIRECT
UNIT COST (DIRECT+INDIRECT) COST
AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED
22,680.00
18,710.77
6,258.48
11,674.42
412,273.77
153,090.00
1,581,169.87
294.30
187.96
298.48
761.11
5,713.35
5,713.76
5,602.80
5,601.02
5,602.70
65.99
756.09
1,167.18
854.52
246,422.74
85,241.42
195.37
1,874.67
364.27
269.39
282,588.36
107,161.10
163,626.16
451,869.80
2,324.21
837,359.13
4,981,461.02
955,202.39
392,923.16
992,335.13
1,046,668.95

FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT

No. Equipment Description Capacity Number of Equipment
1 Bulldozer 1
2 Dump Truck 12 cu.yd. 2
3 Backhoe 0.80 cu.m. 1
4 Payloader 1.5 cu.m. 1
5 Pumpcrete 2
6 Concrete Vibrator 5AMP Gasoline Drive Unit 2
7 Bar Cutter,Single Phase 1
8 Bar Bender 25mm maximum rebar dia. 3 phase 1
9 Welding Machine (50 Amp) - 2
10 Cutting Outfit 51KW, 64-125 KVA 1
TOTAL 14
REPUBLIC OF THE PHILIPPINES
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE REGIONAL DIRECTOR
Region II - Cagayan Valley Region
Tuguegarao City
PROGRAM OF WORK/BUDGET COST

Local Program: Buildings and Other Structures-Multipurpose/
PROJECT : Facilities- National Building Program: Construction/Extension of Net Length :
DPWH-Regional Office II Building
Location :
Classification : Building
Estd. Project Cost : Starting Date :
Source of Fund : Total Project Duration : 180 Calendar Days
Limits : No. of Pre-determined unworkable days:
EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE % OF TOTAL DESCRIPTION REQUIRED
A. Civil & Architectural Works

B. Electrical & Plumbing Works
C. Miscellaneous
Total
ESTIMATED COST OF THE PROJECT
D E S C R I P T I O N QTY AMOUNT TOTAL
A. Civil & Architectural Works - P Err:509

B. Electrical & Plumbing Works - Err:509
C. Miscellaneous - Err:509
( PLS. SEE DETAILED ESTIMATE )

Total P
COMPLIANCE TO THE NATIONAL BUILDING CODE OF THE PHILIPPINES (PD 1096) ON OPEN SPACES
Percentage of Site Maximum Allowable
Actual Unpaved
Building Use Actual Building Footprint (BF) Total Lot Area (TLA) Occupancy (PSO = Impervious Surface Remarks
Surface Area (USA)
BF/TLA) Area (ISA)
(SQ.M.) (SQ.M.) % (SQ.M.) (SQ.M.)
OFFICE BUILDING Complied
BREAKDOWN OF EXPENDITURE :
1. Labor A. Total Estimated Direct Cost
2. Materials B. Mark-Up
3. Rental of Equipment C. VAT(5%)
4. Mobilization/Demobilization(1% of Civil Works) D. Total (A+B+C)
5. Total Estimated Direct Cost E. Eng'g. & Administrative Overhead, (3.5%)
6. OCM (12% of EDC) F. Contingency
7. Profit (8% of EDC) G. Total Estimated Project Cost P
8. VAT 5% say P
9. Engineering and Administrative Overhead (3.5%)
10. Contingency -
11. Total Estimated Project Cost
say
Prepared by : Checked by : Reviewed and Submitted by:
JAIME P. CATOLOS, JR.

OIC, Planning and Design Division


DPWH Ext. BLDG

Загружено:

Сведения о документе

Оригинальное название

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

DPWH Ext. BLDG

Загружено:

Авторское право:

Доступные форматы

Local Program: Buildings and Other Structures-Multipurpose/ Facilities- National Building Program: Construction/Extension of

Project Name : DPWH-Regional Office II Building Net Length : (a) Road

13. TOTAL ESTIMATED COST 117,543,490.04 J. TOTAL ESTIMATED COST

J. TOTAL ESTIMATED COST PHP 117,543,490.04 -

MELANIO C. BRIOSOS CESO III

Project : Appropriation : 49,814,001.01

Total 98.31% 39,799,848.90

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

AS SUBMITTED 536,048.67 20% 13,856.74 27,495.26 41,352.00 577,400.67

CIVIL, MECHANICAL, ELECTRICAL AND

AS SUBMITTED 11,155,889.72 20% 2,231,177.94 669,353.38 2,900,531.33 14,056,421.04

AS SUBMITTED 12,661,805.42 20%/8% 2,070,591.63 736,619.84 2,807,211.47 15,469,016.89

AS SUBMITTED 7,540,470.49 20% 1,508,094.10 452,428.23 1,960,522.33 9,500,992.82

AS SUBMITTED 7,545,093.98 20% 1,509,018.80 452,705.64 1,961,724.44 9,506,818.42

AS SUBMITTED 39,263,800.23 8%/20% 7,390,990.59 2,332,739.52 9,723,730.11 48,987,530.34

AS SUBMITTED 39,799,848.90 7,404,847.33 2,360,234.78 9,765,082.11 49,564,931.01

APPROVED BUDGET FOR THE CONTRACT

APPROVED BUDGET FOR THE CONTRACT

APPROVED BUDGET FOR THE CONTRACT

APPROVED BUDGET FOR THE CONTRACT

PART I FACILITIES FOR THE ENGINEER

A.1.1 Offices and Laboratory for the Engineer

PART II OTHER GENERAL REQUIREMENTS

B.9 Mobilization/ Demobilization 1.00 LS 392,641.69 392,641.69 412,273.77 0.987

TOTAL OF PART II 536,048.67 1.347

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

803(1)a Structure Excavation 731.69 m 3

TOTAL OF PART A 360,540.62 0.906

PART B PLAIN AND REINFORCED CONCRETE WORKS

901 (1) Plain/ Lean Concrete m3 0.003

900 (1)c1 Structural Concrete (Class A, 28 days) m3 7.567

903(2) Formworks and Falseworks m 2

TOTAL OF PART B 11,155,889.72 28.030

PART C FINISHING AND OTHER CIVIL WORKS

C.1 Termite Control Works

Sub-Total C.1 10,064.33 0.025

C.2. Masonry Works

Sub-Total C.2 1,112,915.53 2.796

1011(1)b Roll-Up Door (Aluminum) 1.00 LS 75,168.80 75,168.80 85,241.42 0.189

Sub-Total C.3 3,848,078.80 9.669

C.4 Finishing Works

1051(6) Railing 1.00 LS 224,276.47 224,276.47 282,588.36 0.564

1038(1) Reflective Insulation 27.30 m 2

1039(1) Aluminum Cladding (4mm thick Aluminum Composite Panel) 155.38 m 2

1018(2) Unglazed Tiles 1,288.62 m2 1,890,194.06 1,466.84 1,848.21 4.749

1016(1)a Water Proofing(4 Coats) 380.00 m 2

Sub-Total C.4 4,973,287.69 12.496

C.5 Painting Works

1032(1)b Painting Works (Wood) 896.00 m 2

1032(1)c Painting Works (Steel) 53.92 m2 14,006.82 259.77 327.31 0.035

Sub-Total C.5 1,454,984.05 3.656

C.6 Roof Framing and Roofing Works

1047(1) Structural steel 1.00 LS 564,618.15 564,618.15 711,418.87 1.419

Sub-Total C.6 590,695.03 1.484

C.7 Plumbing/ Sanitary Works

1002(24) Cold Water Lines 1.00 LS 85,048.49 85,048.49 107,161.10 0.214

1002(4) Plumbing Fixtures 1.00 LS 358,626.83 358,626.83 451,869.80 0.901

Sub-Total C.7 671,780.00 1.022

TOTAL OF PART C 12,661,805.42 1.688

PART D ELECTRICAL WORKS

1105(20) Network Cabling 1.00 LS 830,689.64 830,689.64 1,046,668.95 2.087

1106(1) CCTV System 1.00 LS 200,819.28 200,819.28 253,032.29 0.505