Ate Chilet Nia With Variation

APPROVED BUDGET FOR THE CONTRACT ATTACHMENT "A"
D.O. No. 22, Series of 2015
Construction of a 2STY8CL School Building, Bongabon NHS Annex(Vega HS)

Bongabon, Nueva Ecija 3rd LD - Construction of Classrooms
Project Name and Location
Contract Duration:150 CD
ITEM MARK-UPS IN % TOTAL MARK-UPS TOTAL
DESCRIPTION QTY. UNIT EDC VAT INDIRECT TOTAL COST UNIT COST
NO. OCM PFT % VALUE COST
(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)
PART A: EARTHWORKS
ITEM 803 - STRUCTURE EXCAVATION
803(1) a STRUCTURE EXCAVATION (COMMON SOIL) 200.00 cu.m. 53,000.00 14% 8% 22% 11,660.95 3,233.05 14,894.00 67,894.00 339.47
ITEM 804 - EMBANKMENT
804(1) a BACKFILL/FILLING MATERIALS 72.19 cu.m. 24,026.40 14% 8% 22% 5,285.49 1,465.59 6,751.08 30,777.48 426.34
804(1) b SELECTED BORROW FOR TOPPING 150.00 cu.m. 75,000.00 14% 8% 22% 16,500.00 4,575.00 21,075.00 96,075.00 640.50
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22% 3,278.00 908.90 4,186.90 19,086.90 1,272.46
PART B: PLAIN AND REINFORCED CONCRETE WORK
1. STRUCTURAL CONCRETE (28 DAYS) 125.00 cu.m. 436,280.56 14% 8% 22% 95,981.34 26,613.10 122,594.44 558,875.00 4,471.00
902(1) a1 REINFORCING STEEL (DEFORMED - GRADE 40) 14,004.42 kgs. 754,234.56 14% 8% 22% 165,922.53 46,007.85 211,930.38 966,164.94 68.99
903(1) FORMS AND FALSEWORKS 1.00 l.s. 350,754.56 14% 8% 22% 77,166.00 21,396.03 98,562.03 449,316.59 449,316.59
PART C: FINISHING
ITEM 1000 - TERMITE CONTROL WORKS
1000(3) POWDER TERMICIDE 1.00 kgs. 47,140.00 14% 8% 22% 10,370.80 2,875.54 13,246.34 60,386.34 60,386.34
#NAME?
#NAME? CATCH BASIN (CHB) #NAME? each. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? SEWER LINE WORKS 1.00 l.s. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? STORM DRAINAGE & DOWNSPOUT 1.00 l.s. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME?
#NAME? PLUMBING FIXTURES 1.00 l.s. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? COLD WATER LINE 1.00 l.s. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
ITEM 1003 - CARPENTRY AND JOINERY WORKS
1003(1)a1 CEILING (METAL FRAME - FIBER CEMENT BOARD) #NAME? sq.m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1003(2)e2 WALL (WOOD FRAME - ORDINARY PLYWOOD) #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
ITEM 1005 - STEEL WINDOWS
1005(5) GRILLE WINDOW #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
ITEM 1009 - JALOUSIE WINDOW
1009(1)a JALOUSIE WINDOW (GLASS) #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME?
#NAME? #NAME? #NAME? ### #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
ITEM 1014 - PRE-PAINTED METAL SHEETS
1014(1)b1 CORRUGATED (LONGSPAN) 800.00 sq.m 387,843.20 14% 8% 22% 85,322.51 23,658.29 108,980.80 496,824.00 621.03
ITEM 1018 - CERAMIC/GRANITE TILES
1018(1) GLAZED TILES AND TRIMS #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1018(2) UNGLAZED TILES #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1021(3)a FLOOR TOPPING (PLAIN) #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1027(1) CEMENT PLASTER FINISH #NAME? sq.m #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
ITEM 1032 - PAINTING, VARNISHING AND OTHER RELATED WORKS
ITEM 1035 - NON-STRUCTURAL METAL FRAMING
1035(1) FURRING CHANNEL #NAME? l.m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
ITEM 1046 - MASONRY WORKS
1046(2)a CHB NON-LOAD BEARING ( INC. RSB - 100mm) #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1046(2)b CHB NON-LOAD BEARING ( INC. RSB - 150mm) #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
0
1047(1) STRUCTURAL STEEL (ROOF FRAMING) 1.00 l.s. 846,637.60 14% 8% 22% 186,260.28 51,644.89 237,905.17 1,084,542.77 1,084,542.77
PART E: ELECTRICAL
XII. ELECTRICALSCONDUITS, BOXES & FITTINGS 1.00 l.s. 86,250.00 14% 8% 22% 18,974.99 5,261.25 24,236.24 110,486.24 110,486.24
#NAME? WIRES & WIRING DEVICES 1.00 l.s. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? PANELBOARD WITH MAIN & BRANCH BREAKERS 1.00 ### #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? LIGHTING FIXTURES 1.00 l.s. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1201(1) WATER PUMPING SYSTEM - l.s. 339,775.20 #REF! 8% #REF! #REF! #REF! #REF! #REF! #REF!
ITEM 1208 - MISCELLANEOUS HARDWARE
1208(2) b1 G.I. PIPE RAILINGS (38mmØ) #NAME? m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1208(2) b2 G.I. PIPE RAILINGS (50mmØ) 305.12 m. 81,910.60 #REF! 8% #REF! #REF! #REF! #REF! #REF! #REF!
1208(4) SQUARE BAR RAILINGS ( SOLID ), 22MM 126.72 m. 123,001.36 #REF! 8% #REF! #REF! #REF! #REF! #REF! #REF!
1210(1) FIRE ALARM SYSTEM 1.00 l.s. 11,693.36 #REF! 8% #REF! #REF! #REF! #REF! #REF! #REF!
OTHER GENERAL REQUIREMENTS
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 2.50 months #NAME? ### ### #NAME? #NAME? #NAME? #NAME? #NAME?
Item B.5: PROJECT BILLBOARD/SIGNBOARD
B.5 PROJECT BILLBOARD/SIGNBOARD 2.00 each 10,348.50 22% 22% 2,276.66 631.26 2,907.92 13,256.42 6,628.21
TOTAL #NAME?
Prepared/Submitted by: Reviewed by:
District Estimating Commitee
ROMEO A. LADISLA CARLOS M. LEABRES RICARDO C. HERNANDEZ EDUARDO V. DE GUZMAN

Asst.Chief, Planning & Design Section Member Member Member
Recommending Approval: Approved:
RICARDO M. PUNO ULYSSES C. LLADO

Asst. District Engineer District Engineer
D.O. No. 22, Series of 2015
Construction of a 2STY8CL School Building, Teodoro A. Dioinisio NHS
San Isidro, Nueva Ecija 4th LD - Construction of Classrooms
Contract Duration:150 CD
(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)
PART A: EARTHWORKS
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22% 3,278.00 908.90 4,186.90 19,086.90 1,272.46
PART C: FINISHING
#NAME?
#NAME? CATCH BASIN (CHB) #NAME? each. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? SEWER LINE WORKS 1.00 l.s. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME?
#NAME? PLUMBING FIXTURES 1.00 l.s. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? COLD WATER LINE 1.00 l.s. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1003(1)a1 CEILING (METAL FRAME - FIBER CEMENT BOARD) #NAME? sq.m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1003(2)e2 WALL (WOOD FRAME - ORDINARY PLYWOOD) #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
ITEM 1005 - STEEL WINDOWS
1005(5) GRILLE WINDOW #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
ITEM 1009 - JALOUSIE WINDOW
1009(1)a JALOUSIE WINDOW (GLASS) #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME?
ITEM 1018 - CERAMIC/GRANITE TILES
1018(1) GLAZED TILES AND TRIMS #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1018(2) UNGLAZED TILES #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1021(3)a FLOOR TOPPING (PLAIN) #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1035(1) FURRING CHANNEL #NAME? l.m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1046(2)a CHB NON-LOAD BEARING ( INC. RSB - 100mm) #NAME? sq. m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
0
PART E: ELECTRICAL
1201(1) WATER PUMPING SYSTEM - l.s. 339,775.20 #REF! 8% #REF! #REF! #REF! #REF! #REF! #REF!
1208(2) b1 G.I. PIPE RAILINGS (38mmØ) #NAME? m. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
1208(2) b2 G.I. PIPE RAILINGS (50mmØ) 305.12 m. 81,910.60 #REF! 8% #REF! #REF! #REF! #REF! #REF! #REF!
1208(4) SQUARE BAR RAILINGS ( SOLID ), 22MM 126.72 m. 123,001.36 #REF! 8% #REF! #REF! #REF! #REF! #REF! #REF!
1210(1) FIRE ALARM SYSTEM 1.00 l.s. 11,693.36 #REF! 8% #REF! #REF! #REF! #REF! #REF! #REF!
OTHER GENERAL REQUIREMENTS
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 2.50 months #NAME? ### ### #NAME? #NAME? #NAME? #NAME? #NAME?
Item B.5: PROJECT BILLBOARD/SIGNBOARD
TOTAL #NAME?
IRENEO C. VALINO CARLOS M. LEABRES RICARDO C. HERNANDEZ EDUARDO V. DE GUZMAN

Engineer II Member Member Member
RICARDO M. PUNO ULYSSES C. LLADO

Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Nueva Ecija 2nd District Engineering Office
Region III
San Isidro, Cabanatuan City
INDIVIDUAL PROJECT PROGRAM OF WORK
1. Date Department of Public Works and Highways

2. Bureau/Group San Isidro, Cabanatuan City
3. Region III
4. District/City NE2ndDEO
Name/Location of Project :(7) Sources of funds (8) Issued (9) Released

Construction of Covered Court, Aduas Norte PD# of BP# Obligation CDC
Cabanatuan City SEE # ITEM # Authority
Plan Set No.
Project Description (11) Cal. Day to complete
Construction of Multi-Purpose Covered Court (16.0m x 28.0m) 75

Equipment to be used
Technical Personnel Required 1-Bar Cutter, 1-Bar Bender, 1-Concrete Mixer,

1-Concrete Vibrator, 1-Welding Machine
1 - Construction Foreman
Implementation Project Contract
By Contract
SCOPE OF WORK TO BE DONE UNIT QUANTITY UNIT COST AMOUNT
PART II: OTHER GENERAL REQUIREMENTS

Item B.5: : PROJECT BILLBOARD/SIGNBOARD
B.5 : PROJECT BILLBOARD/SIGNBOARD each 2.00 6,628.21 P 13,256.42
B.7 : OCCUPATIONAL SAFETY AND HEALTH PROGRAM months 2.50 #NAME? #NAME?
PART A: EARTHWORKS
0
3. : STRUCTURE EXCAVATION cu.m. 200.00 339.47 P 67,894.00
0
4. : BACKFILL/FILLING MATERIALS cu.m. 72.19 426.34 P 30,777.48
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
1. : STRUCTURAL CONCRETE cu.m. 125.00 4,471.00 P 558,875.00
0
1 : REINFORCING STEEL BARS kgs. 14,004.42 68.99 P 966,164.94
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
#NAME? : CATCH BASIN ( CHB ) each. #NAME? #NAME? #NAME?
#NAME? : SEWER LINE WORKS ls #NAME? #NAME? #NAME?
#NAME? : STORM DRAINAGE & DOWNSPOUT ls #NAME? #NAME? #NAME?
###
#NAME? : PLUMBING FIXTURES ls #NAME? #NAME? #NAME?
#NAME? : COLD WATER LINE ls #NAME? #NAME? #NAME?
###
#NAME? : #NAME? ### #NAME? #NAME? #NAME?
#NAME? : #NAME? ### 0.00 #NAME? #NAME?
###
#NAME? : #NAME? ### 0.00 #NAME? #NAME?
###
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
#NAME? : #NAME? sq.m. #NAME? #NAME? #NAME?
#NAME? : #NAME? sq.m. #NAME? #NAME? #NAME?
###
###
###
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
###
###
PART D: ELECTRICAL
XII. ELECTRICAL: CONDUITS, BOXES AND FITTINGS ls 1.00 110,486.24 P 110,486.24
#NAME? : WIRES AND WIRING DEVICES ### #NAME? #NAME? #NAME?
#NAME? : ### #NAME? #NAME? #NAME?
#NAME?
#NAME? : LIGHTING FIXTURES ### #NAME? #NAME? #NAME?
1201(1) : WATER PUMPING SYSTEM ls 0.00 #REF! #REF!
1208(2) b2 : G.I. PIPE RAILINGS (50mmØ) m. 0.00 #REF! #REF!
1208(4) : SQUARE BAR RAILINGS ( SOLID ), 22MM m. 0.00 #REF! #REF!
1210(1) : FIRE ALARM SYSTEM ls 0.00 #REF! #REF!
Elevation from NGL to FFL = 0.400 meter
#NAME?
APPROVED BUDGET FOR THE CONTRACT
Construction of Covered Court - Brgy. Palomaria, Bongabon,

Cabanatuan City
ITEM MARK-UPS IN % TOTAL MARK

DESCRIPTION QTY. UNIT EDC
NO. OCM PFT %
(1) (2) (3) (4) (5) (6) (7) (8)

B.5 PROJECT BILLBOARD/SIGNBOARD 2.00 each 10,348.50 22% 22%
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 2.50 months #NAME? ### ###
TOTAL OF PART II
PART A: EARTHWORKS
803(1) a STRUCTURE EXCAVATION (COMMON SOIL) 200.00 cu.m. 53,000.00 14% 8% 22%
804(1) a BACKFILL/FILLING MATERIALS 72.19 cu.m. 24,026.40 14% 8% 22%
804(1) b SELECTED BORROW FOR TOPPING 150.00 cu.m. 75,000.00 14% 8% 22%
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22%
TOTAL OF PART A
1. STRUCTURAL CONCRETE (28 DAYS) 125.00 cu.m. 436,280.56 14% 8% 22%
902(1) a1 REINFORCING STEEL (DEFORMED - GRADE 40) 14,004.42 kgs. 754,234.56 14% 8% 22%
903(1) FORMS AND FALSEWORKS 1.00 l.s. 350,754.56 14% 8% 22%
TOTAL OF PART B
PART C: FINISHING
1000(3) POWDER TERMICIDE 1.00 kgs. 47,140.00 14% 8% 22%
#NAME?
#NAME? CATCH BASIN (CHB) 12.00 l.s. #NAME? ### 8% ###
#NAME? STORM DRAINAGE & DOWNSPOUT 1.00 l.s. #NAME? ### 8% ###
1003(1)a1 CEILING (METAL FRAME - FIBER CEMENT BOARD) #NAME? sq.m. #NAME? ### 8% ###
#NAME?
#NAME? #NAME? #NAME? sq. m. #NAME? ### 8% ###
#NAME?
#NAME? #NAME? #NAME? ### #NAME? ### 8% ###
1014(1)b1 CORRUGATED (LONGSPAN) 800.00 sq.m 387,843.20 14% 8% 22%
#NAME?
1021(3)a FLOOR TOPPING (PLAIN) #NAME? sq. m. #NAME? ### 8% ###
#NAME?
1027(1) CEMENT PLASTER FINISH #NAME? sq.m #NAME? ### 8% ###
1035(1) FURRING CHANNEL #NAME? l.m. #NAME? ### 8% ###
1046(2)a CHB NON-LOAD BEARING ( INC. RSB - 100mm) #NAME? sq. m. #NAME? ### 8% ###
1046(2)b CHB NON-LOAD BEARING ( INC. RSB - 150mm) #NAME? sq. m. #NAME? ### 8% ###
0
1047(1) STRUCTURAL STEEL (ROOF FRAMING) 1.00 l.s. 846,637.60 14% 8% 22%
TOTAL OF PART C
PART D: ELECTRICAL
XII. ELECTRICALSCONDUITS, BOXES & FITTINGS 1.00 l.s. 86,250.00 14% 8% 22%
#NAME? WIRES & WIRING DEVICES 1.00 l.s. #NAME? ### 8% ###
#NAME? PANELBOARD WITH MAIN & BRANCH BREAKERS 1.00 ### #NAME? ### 8% ###
#NAME? LIGHTING FIXTURES 1.00 l.s. #NAME? ### 8% ###
1208(2) b1 G.I. PIPE RAILINGS (38mmØ) #NAME? m. #NAME? ### 8% ###
TOTAL OF PART D

ROMEO A. LADISLA CARLOS M. LEABRES CELSO G.

Engineer II Member Mem
Recommending Approval:
RICARDO M. PUNO
Asst. District Engineer
ROVED BUDGET FOR THE CONTRACT ATTACHMENT "A"
D.O. No. 197 , Series of 2016
ed Court - Brgy. Palomaria, Bongabon,
Cabanatuan City
ct Name and Location
Contract Duration: 180 CD
TOTAL MARK-UPS TOTAL
VAT INDIRECT TOTAL COST UNIT COST
VALUE COST
(9) (10) (11) (12) (13)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
2,276.66 631.26 2,907.92 13,256.42 6,628.21

#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME?
11,660.95 3,233.05 14,894.00 67,894.00 339.47
5,285.49 1,465.59 6,751.08 30,777.48 426.34

16,500.00 4,575.00 21,075.00 96,075.00 640.50
3,278.00 908.90 4,186.90 19,086.90 1,272.46
213,833.38
95,981.34 26,613.10 122,594.44 558,875.00 4,471.00

165,922.53 46,007.85 211,930.38 966,164.94 68.99
77,166.00 21,396.03 98,562.03 449,316.59 449,316.59
1,974,356.53
10,370.80 2,875.54 13,246.34 60,386.34 60,386.34



85,322.51 23,658.29 108,980.80 496,824.00 621.03


186,260.28 51,644.89 237,905.17 1,084,542.77 1,084,542.77

#NAME?
18,974.99 5,261.25 24,236.24 110,486.24 110,486.24

#NAME?
TOTAL #NAME?
CELSO G. CASTILLO EDUARDO V. DE GUZMAN

Member Member
Approved:
ULYSSES C. LLADO
District Engineer
Region III

3. Region III

Construction of Covered Court - Brgy. Palomaria, Bongabon, PD# of BP# Obligation CDC
Nueva Ecija SEE # ITEM # Authority
Plan Set No.


By Contract

PART A: EARTHWORKS
0
0
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
0
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
###
###
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
###
###
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
PART D: ELECTRICAL
#NAME?
###
Elevation from NGL to FFL = 0.65 meters
#NAME?
P 1,974,356.53
15,794.85
#NAME?
#NAME? 18,678,518.39
P 4,410,000.00 Target EDC Amount 138,050.00
#NAME? Difference 18,540,468.39
Construction of Covered Court - Brgy. Platero, Natividad,

Cabanatuan City

NO. OCM PFT %
(1) (2) (3) (4) (5) (6) (7) (8)

TOTAL OF PART II
PART A: EARTHWORKS
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22%
TOTAL OF PART A
TOTAL OF PART B
PART C: FINISHING
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
0
TOTAL OF PART C
PART D: ELECTRICAL
TOTAL OF PART D


RICARDO M. PUNO
ered Court - Brgy. Platero, Natividad,
Cabanatuan City
VALUE COST
(9) (10) (11) (12) (13)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
2,276.66 631.26 2,907.92 13,256.42 6,628.21

#NAME?
11,660.95 3,233.05 14,894.00 67,894.00 339.47
5,285.49 1,465.59 6,751.08 30,777.48 426.34

16,500.00 4,575.00 21,075.00 96,075.00 640.50
3,278.00 908.90 4,186.90 19,086.90 1,272.46
213,833.38
95,981.34 26,613.10 122,594.44 558,875.00 4,471.00

165,922.53 46,007.85 211,930.38 966,164.94 68.99
77,166.00 21,396.03 98,562.03 449,316.59 449,316.59
1,974,356.53
10,370.80 2,875.54 13,246.34 60,386.34 60,386.34



85,322.51 23,658.29 108,980.80 496,824.00 621.03


186,260.28 51,644.89 237,905.17 1,084,542.77 1,084,542.77

#NAME?
18,974.99 5,261.25 24,236.24 110,486.24 110,486.24

#NAME?
TOTAL #NAME?

Member Member
Approved:
ULYSSES C. LLADO
District Engineer
Region III

3. Region III

Construction of Covered Court - Brgy. Platero, Natividad, PD# of BP# Obligation CDC
Plan Set No.


By Contract

PART A: EARTHWORKS
0
0
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
0
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
###
###
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
###
###
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
PART D: ELECTRICAL
#NAME?
###
#NAME?
Say P 4,410,000.00
P 1,974,356.53
15,794.85
#NAME?
#NAME? 18,678,518.39
Construction of Covered Court - Brgy. Tagumpay, Gabaldon,

Cabanatuan City

NO. OCM PFT %
(1) (2) (3) (4) (5) (6) (7) (8)

TOTAL OF PART II
PART A: EARTHWORKS
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22%
TOTAL OF PART A
TOTAL OF PART B
PART C: FINISHING
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
0
TOTAL OF PART C
PART D: ELECTRICAL
TOTAL OF PART D


RICARDO M. PUNO
ed Court - Brgy. Tagumpay, Gabaldon,
Cabanatuan City
VALUE COST
(9) (10) (11) (12) (13)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
2,276.66 631.26 2,907.92 13,256.42 6,628.21

#NAME?
11,660.95 3,233.05 14,894.00 67,894.00 339.47
5,285.49 1,465.59 6,751.08 30,777.48 426.34

16,500.00 4,575.00 21,075.00 96,075.00 640.50
3,278.00 908.90 4,186.90 19,086.90 1,272.46
213,833.38
95,981.34 26,613.10 122,594.44 558,875.00 4,471.00

165,922.53 46,007.85 211,930.38 966,164.94 68.99
77,166.00 21,396.03 98,562.03 449,316.59 449,316.59
1,974,356.53
10,370.80 2,875.54 13,246.34 60,386.34 60,386.34



85,322.51 23,658.29 108,980.80 496,824.00 621.03


186,260.28 51,644.89 237,905.17 1,084,542.77 1,084,542.77

#NAME?
18,974.99 5,261.25 24,236.24 110,486.24 110,486.24

#NAME?
TOTAL #NAME?

Member Member
Approved:
ULYSSES C. LLADO
District Engineer
Region III

3. Region III

Construction of Covered Court - Brgy. Tagumpay, Gabaldon, PD# of BP# Obligation CDC
Plan Set No.


By Contract

PART A: EARTHWORKS
0
0
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
0
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
###
###
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
###
###
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
PART D: ELECTRICAL
#NAME?
###
#NAME?
P 1,974,356.53
15,794.85
#NAME?
#NAME? 18,678,518.39
Region III

3. Region III

Construction of Multi- Purpose Building, Barangay Mapaet, PD# of BP# Obligation CDC
Palayan City, Nueva Ecija SEE # ITEM # Authority
Plan Set No.
Construction of Multi-Purpose Building (Gymnasium) (19.80m x 31.80m) 75


By Contract

PART A: EARTHWORKS
0
0
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
0
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
###
###
PART D: ELECTRICAL
#NAME?

Includes: Construction of Basketball Goals
#NAME?
% OF TOTAL AMOUNT
I. ESTIMATED CONTRACT COST
A. DIRECT COST
1. Mobilization/Demobilization
2. Materials #NAME? #NAME?
2.1 Supply Delivery

2.2 Testing Materials
3. Labor
3.1 Direct Labor #NAME? #NAME?

3.2 Leaves
3.3 SSS/GSIS
3.4 Medicare
3.5 State Insurance
4. Equipment, Expenses & Tools #NAME? #NAME?
5. Supervision
6. Miscellaneous
B. INDIRECT COST
1. Mark Up #NAME? #NAME?

2. VAT #NAME? #NAME?
II. PRICE CONTIGENCIES (5% of A1 & B)
SUB - TOTAL #NAME? #NAME?

III. ESTIMATED GOVERNMENT EXPENSES
1. ROW/SITE Acquisition
2. Soils Explotation
3. Project Management (up to Estimated #NAME? #NAME?
Contract Cost)
4. Materials to be furnished by the
Government
SUB - TOTAL #NAME? #NAME?

IV. PHYSICAL CONTIGENCIES (up to 15% of the
Estimated Contract Cost)
TOTAL ESTIMATED COST #NAME? P 4,500,000.00
PREPARED BY : CHECKED BY : REVIEWED BY :
IRENEO C. VALINO MAY ANN L. CARLOS ROMEO A. LADISLA

Architect II Engineer II Asst.Chief, Planning & Design Sect.
SUBMITTED BY : RECOMMENDING APPROVAL : APPROVED :
MARLON G. HERNANDEZ EDUARDO V. DE GUZMAN RICARDO M. PUNO

Chief, Planning & Design Section Asst. District Engineer District Engineer
Name of Project: PROPOSED COVERED COURT (Multi Purpose Building)
Location: Brgy Soledad, Sta Rosa, Nueva Ecija
Contractor: BUNAG - CARLOS BUILDERS
SCOPE OF WORK FOR THE PROPOSED VARIATION
ITEM NO. ITEM DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST %
I Facilities 1.00 lot 50,000.00 P 50,000.00 7.21%
II Occupational Safety and Health Program 1.00 lot 50,000.00 P 50,000.00 7.21%
III Earthworks 1.00 ls 17,579.66 P 17,579.66 2.54%
IV Concrete Works 125.00 cu.m 877.75 P 109,718.34 15.83%
V Reinforcing Steel Bars 14,004.42 kgs. 8.46 P 118,543.45 17.10%
VI Masonry Works 1.00 ls 20,999.38 P 20,999.38 3.03%
VII Steel Roof Framing 1.00 ls 202,115.67 P 202,115.67 29.15%
VIII Roofing 1.00 ls 104,787.00 P 104,787.00 15.11%
###
IX Electrical 1.00 ls 19,535.24 P 19,535.24 2.82%
###
Total Amount
P 693,278.74 100%
Six Hundred Ninety Three Thousand Two Hundred Seventy Eight & 74/100 Pesos Only
ZENAIDA F. CARLOS
Owner/Manager
BACK UP COMPUTATION
III. EARTHWORKS
1 STRUCTURE EXCAVATION
Quantity = 16.61 cu.m
Column Footing = 1.5 x 1.5 x 1.85 x 2 = 8.33 cu.m

Wall Footing = 0.6 x 6 x 1.15 x 2 = 8.28 cu.m
16.61 cu.m
Unit Cost = 339.47 /cu.m
Total Cost = P 5,638.60
2 BACKFILL/FILLING MATERIALS

Wall Footing = 0.45 x 6 x 1 x 2 = 5.40 cu.m
8.71 cu.m
3 GRAVEL FILL

Grand Total = P 17,579.66
IV. CONCRETE WORKS
1 STRUCTURAL CONCRETE

Wall Footing = 1 x 6 x 0.25 x 2 = 3.00 cu.m
Column = 0.45 x 0.45 x 7.2 x 2 = 2.92 cu.m
Slab = 6 x 18 x 0.15 = 16.20 cu.m
Roof Beam = 0.2 x 0.35 x 6 x 2 = 0.84 cu.m
24.54 cu.m ###
Unit Cost = 4471 /cu.m
###
V REBAR WORKS ###
1 REINFORCING STEEL BARS
Quantity = 1,718.27 kgs.
Column Footing: ###

10.00 pcs 16 mm dia RSB x 6m = 94.70 kgs. 68.00 1.39
Wall Footing ###
Column
16 pcs 20 mm dia RSB x 9 m = 355.04 kgs.
32 pcs 12 mm dia RSB x 9 m = 118.40 kgs.
Beam
Slab
1,718.27 kgs.
Unit Cost = 68.99 /kg

VI. MASONRY WORKS
Quantity = 1.00 ls
A. Materials:
120 pcs. 4" thk. CHB. W/ rsb at 28.00 /bag 3,360.00
6 m3 Mortar at 250.00 /cu.m. 1,500.00
P 4,860.00
B. Labor:
1 Foreman at P 800.00 /day for 1.5 days P 1,200.00
8 Mason at P 636.08 /day for 1.5 days P 7,632.96
4 Laborers at P 450.00 /day for 1.5 days P 2,700.00
P 11,532.96
Direct Cost P 16,392.96
Mark - Up 3,606.45
VAT 999.97
P 20,999.38
Unit Cost P 20,999.38
VII. STEEL ROOF FRAMING
Quantity = 1.00 l.s.

A. Materials:
4.00 pcs 9 x 12 x 20 W 14 x 34 at 15,700.00 /pc 62,800.00
2.00 pcs 6 x 10 x 20 W 10-6mm/22kls at 14,500.00 /pc 29,000.00
4.00 pcs Channel Bar 1/4 x 2 x 6 x 20' at 1,500.00 /pc 6,000.00
2.00 pcs 450 x 650 Base Plate x 20mm thk at 850.00 /pc 1,700.00
8.00 pcs 20mm x 300 mm anchor bolt at 50.00 /kg. 400.00
40 pcs 2 x 2 x 6 x 20' GI C-Purlins at 600.00 /pc 24,000.00
10 pcs 16mm dia plain round bar at 40.00 /kg. 400.00
5 pcs 16mm dia turnbuckles at 80.00 /kg. 400.00
10 pcs 12mm dia sagrods at 60.00 /kg. 600.00
1 L Red oxide primer at 200.00 /L 200.00
1 pcs Cut-off machine blade disk at 200.00 /pc 200.00
2 pcs Grinder blade disk at 120.00 /pc 240.00
1 pcs hacksaw blade at 100.00 /pc 100.00
10.0 kgs. Welding Rod at 80.00 /kg. 800.00
P 126,840.00
B. Equipment Rental
2 Welding at P 2,968.00 /day for 0.50 days P 2,968.00
Machine . P 2,968.00
C. Labor:
2 Welder at 636.08 /day for 5.00 days P 6,360.80
2 Steelman at 636.08 /day for 5.00 days P 6,360.80
5 Laborers at 450.00 /day for 5.00 days P 11,250.00
P 27,971.60
Mark - Up 34,711.51
VAT 9,624.56
P 202,115.67
Page 38 of 108
VIII. ROOFING
Quantity = 180.00 sq.m
A. Materials:
180.00 LM Rib type long span color roof 0.40 mm at P 390.00 /l.m. P 70,200.00
3.00 pcs Ridge roll at 220.00 /pc 660.00
5.00 pcs Custom Type Gutter at 250.00 /pc 1,250.00
3.00 pcs End Flashing at 220.00 /pc 660.00
1 pcs Plain Sheet at 600.00 /pc 600.00
500.00 pcs Tek screw at 2.00 /tube 1,000.00
2.00 tubes Sealant at 150.00 /tube 300.00
P 74,370.00
B. Labor:
2 Tinsmither at 636.08 /day for 2.50 days P 3,180.40
P 7,430.40
Mark - Up 17,996.74
VAT 4,989.86
P 104,787.00
Unit Cost P 582.15 /sq.m.
IX. ELECTRICALS
Quantity = 1.00 ls
A. Materials:
1 ls Lighting layout and accessories at 8,000.00 8,000.00
1 ls Power Layout and accessories at 3,000.00 3,000.00
P 11,000.00
B. Labor:
1 Foreman at P 800.00 /day for 1.00 day P 800.00
3 Electrician at 700.00 /day for 1.00 day P 2,100.00
3 Laborers at 450.00 /day for 1.00 day P 1,350.00
P 4,250.00
Mark - Up 3,354.99
VAT 930.25
P 19,535.24
Unit Cost P 19,535.24 /l.s.
Page 39 of 108
I. EARTHWORKS
1. LAY OUT & STAKE

A. Labor:
1 Foreman at P 800.00 /day for 1.00 days P 800.00
P 2,600.00
Mark - Up 571.43
VAT 158.57
P 3,330.00
Unit Cost P 5.55 /sq.m
2. REMOVAL OF GROWTH/EXISTING STRUCTURES

A. Labor:
P 3,500.00
Mark - Up 770.29
VAT 213.51
P 4,483.80
Unit Cost P 74.73 /sq.m
3. STRUCTURE EXCAVATION
Quantity = 200.00 cu.m.
A. Labor:
P 53,000.00
Mark - Up 11,660.95
VAT 3,233.05
P 67,894.00
Unit Cost P 339.47 /cu.m.
4. : BACKFILL/FILLING MATERIALS
A. Materials:
188 cu. m. Common Borrow at P 250.00 /cu. m. P 47,000.00
P 47,000.00
B. Labor:
P 28,000.00
Mark - Up 16,500.00
VAT 4,575.00
P 96,075.00
Page 40 of 108
Unit Cost P 640.50 /cu.m.
5. : GRAVEL FILL
A. Materials:
19 cu. m. Washed Gravel at P 600.00 /cu. m. P 11,400.00
P 11,400.00
B. Labor:
P 3,500.00
Mark - Up 3,278.00
VAT 908.90
P 19,086.90
Unit Cost P 1,272.46 /cu.m.
II. CONCRETE WORKS
1. : STRUCTURAL CONCRETE
A. Materials:
1,138 bags Portland Cement at P 240.00 /bag P 273,120.00
63 m3 Washed Sand at 441.00 /cu.m. 27,783.00
125 m3 Washed Gravel at 619.00 /cu.m. 77,375.00
P 378,278.00
B. Equipment Rental:
1 Concrete at P 1,376.00 /day for 8.00 days P 11,008.00
Mixer
1 Concrete at 730.00 /day for 8.00 days P 5,840.00
Vibrator
P 16,848.00
C. Labor:
4 Mason at 636.08 /day for 8.00 days P 20,354.56
P 41,154.56
Mark - Up 95,981.34
VAT 26,613.10
P 558,875.00
Unit Cost P 4,471.00 /cu.m.
P 4.00
P 40.00
P 10.00
Page 41 of 108
III. REBAR WORKS
1 : REINFORCING STEEL BARS

Quantity = 14,004.42 kgs.
A. Materials:
Column Footing
2,215.98 kgs. 16 mm dia RSB x 6m at 40.00 /kg. 88,639.20
40 kgs. #16 G.I.Tie Wire at 80.00 /kg. 3,200.00
Column
1,775.20 kgs. 20 mm dia RSB x 9 m at 40.00 /kg. 71,008.00
Wall Footing
735.54 kgs. 12 mm dia RSB x 6m at 40.00 /kg. 29,421.60
444.00 kgs. 10 mm dia RSB x 6m at 40.00 /kg. 17,760.00
Beam/Tie Bea,
925.00 kgs. 10 mm dia RSB x 6 m at 40.00 /kg. 37,000.00
Slab
1,480.00 kgs. 10 mm dia RSB x 6m at 40.00 /kg. 59,200.00
P 579,376.80
B. Equipment Rental:
2 Bar Bender at 2,812.00 /day for 9.00 days P 50,616.00
2 Bar Cutter at 1,758.00 /day for 9.00 days P 31,644.00
P 82,260.00
C. Labor:
P 92,597.76
Mark - Up 165,922.53
VAT 46,007.85
P 966,164.94
Unit Cost P 68.99 /kg.
Page 42 of 108
IV. FORMWORKS
A. Materials:
80 pcs. Phenolic Board 10mm x 4 x 8 at 750.00 /pc. P 60,000.00
4,500 bd.ft. 2"x 2" Coco Lumber at 20.00 /bd.ft. 90,000.00
7,500 bd.ft. 2"x 3" Coco Lumber at 20.00 /bd.ft. 150,000.00
160 kgs. C.W.N. Assorted at 60.00 /kg. 9,600.00
P 309,600.00
B. Labor:
4 Carpenter at 636.08 /day for 8.00 days P 20,354.56
P 41,154.56

Mark - Up 77,166.00
VAT 21,396.03
P 449,316.59
Unit Cost P 449,316.59 /l.s.
V. MASONRY WORKS
Quantity = 1.00 ls
A. Materials:
1,500 pcs. 5" thk. CHB. W/ rsb at P 40.00 /pc. P 60,000.00
1,200 pcs. 4" thk. CHB. W/ rsb at 28.00 /bag 33,600.00
60 m3 Mortar at 250.00 /cu.m. 15,000.00
P 108,600.00
B. Labor:
8 Mason at P 636.08 /day for 12.00 days P 61,063.68
P 92,263.68
Mark - Up 44,190.01
VAT 12,252.68
P 257,306.37
Unit Cost P 257,306.37 /sq.m.
Page 43 of 108
VI. STEEL ROOF FRAMING

A. Materials:
20.00 pcs 9 x 12 x 20 W 14 x 34 at 15,700.00 /pc 314,000.00
12.00 pcs 6 x 10 x 20 W 10-6mm/22kls at 14,500.00 /pc 174,000.00
20.00 pcs Channel Bar 1/4 x 2 x 6 x 20' at 1,500.00 /pc 30,000.00
10.00 pcs 450 x 650 Base Plate x 20mm thk at 850.00 /pc 8,500.00
80.00 pcs 20mm x 300 mm anchor bolt at 50.00 /kg. 4,000.00
160 pcs 2 x 2 x 6 x 20' GI C-Purlins at 600.00 /pc 96,000.00
40 pcs 16mm dia plain round bar at 40.00 /kg. 1,600.00
20 pcs 16mm dia turnbuckles at 80.00 /kg. 1,600.00
40 pcs 12mm dia turnbuckles at 60.00 /kg. 2,400.00
6 L Red oxide primer at 200.00 /L 1,200.00
8 pcs Cut-off machine blade disk at 200.00 /pc 1,600.00
10 pcs Grinder blade disk at 120.00 /pc 1,200.00
8 pcs hacksaw blade at 100.00 /pc 800.00
120.0 kgs. Welding Rod at 80.00 /kg. 9,600.00
P 646,500.00
B. Equipment Rental
3 Welding at P 2,968.00 /day for 2.00 days P 17,808.00
Machine . P 17,808.00
C. Labor:
3 Welder at 636.08 /day for 20.00 days P 38,164.80
P 182,329.60
Mark - Up 186,260.28
VAT 51,644.89
P 1,084,542.77
Unit Cost P 1,084,542.77 /lump sum
VII. ROOFING
A. Materials:
800.00 LM Rib type long span color roof 0.4mm at P 390.00 /l.m. P 312,000.00
10.00 pcs Ridge roll at 220.00 /pc 2,200.00
20.00 pcs Custom Type Gutter at 250.00 /pc 5,000.00
10.00 pcs End Flashing at 220.00 /pc 2,200.00
5 pcs Plain Sheet at 600.00 /pc 3,000.00
6,000.00 pcs Tek screw at 2.00 /tube 12,000.00
10.00 tubes Sealant at 150.00 /tube 1,500.00
P 336,400.00
B. Labor:
4 Tinsmither at 636.08 /day for 10.00 days P 25,443.20
P 51,443.20
Page 44 of 108
Mark - Up 85,322.51
VAT 23,658.29
P 496,824.00
Unit Cost P 621.03 /sq.m.
VIII. DOORS AND WINDOWS

Quantity = 1.00 ls
A. Materials:
4 pcs 0.90 x 2.10 Panel Door at P 5,000.00 /pc P 20,000.00
1 pcs 0.80 x 2.10 Panel Door at 3,500.00 /pc 3,500.00
7.20 sq.m 1.2 x 1.2 aluminum frame window at 2,000.00 /sq.m 14,400.00
0.72 pcs 0.6 x 0.6 aluminum frame window at 2,000.00 /sq.m 1,440.00
P 39,340.00
B. Labor:
P 7,800.00
Mark - Up 10,370.80
VAT 2,875.54
P 60,386.34
IX. CARPENTRY WORKS

Quantity = 1.00 ls
A. Materials:
170 pcs Fiber Cement Board at P 600.00 /pc P 102,000.00
100 pcs Metal Furring at 180.00 /pc 18,000.00
60.00 pcs Corner angle carrying channel at 200.00 /pc 12,000.00
1.00 ls Assorted Accessories at 1,200.00 /pc 1,200.00
121.00 pcs Pre painted spandrel sheets at 115.00 /pc 13,915.00
10.00 pcs self drilled metal screw asstd cabinets at 1,800.00 /pc 18,000.00
P 165,115.00
B. Labor:
P 26,000.00
Mark - Up 42,045.30
VAT 11,658.02
P 244,818.32
Page 45 of 108
X. ARCHITECTURAL FINISHES
1. Exterior Fin Deco
Quantity = 1.00 ls
A. Materials:
500 sq.m Plain Cement Concrete Mouldings at P 110.00 /sq.m P 55,000.00
90 sq.m Steel deco 200x50x1.5mm Rec Tube at 125.00 /sq.m 11,250.00
1 ls Company Logo at 10,000.00 10,000.00
P 76,250.00
B. Labor:
P 20,800.00
Mark - Up 21,351.00
VAT 5,920.05
P 124,321.05
2. Tileworks
Quantity = 1.00 ls
A. Materials:
500 sq.m Ceramic Wall Tiles 60 x 60 at P 200.00 /sq.m P 100,000.00
90 sq.m Ceramic wall & floor tiles 20 x 60 at 120.00 /sq.m 10,800.00
1 ls Painting (interior & exterior) at 12,000.00 12,000.00
P 122,800.00
B. Labor:
P 20,800.00
Mark - Up 31,592.00
VAT 8,759.60
P 183,951.60
Page 46 of 108
XI. PLUMBING & SANITARY
Quantity = 1.00 ls
A. Materials:
1 ls Water line at P 6,500.00 P 6,500.00
1 ls sanitary line at 3,500.00 3,500.00
1 ls storm drainage line at 5,000.00 5,000.00
4 set Water closet at 4,000.00 16,000.00
4 set lavatory at 3,000.00 12,000.00
2 set urinals at 2,500.00 5,000.00
6 set enclosure/partition at 2,500.00 15,000.00
1 ls bathroom accessories at 4,500.00 4,500.00
3 set kitchen sink at 1,200.00 3,600.00
3 set kitchen counter at 5,000.00 15,000.00
P 86,100.00
B. Labor:
P 15,600.00
Mark - Up 22,374.00
VAT 6,203.70
P 130,277.70
XII. ELECTRICALS
Quantity = 1.00 ls
A. Materials:
1 ls Entrance Line at 10,000.00 P 10,000.00
1 ls Panel Board w/ complete accessories at 5,000.00 5,000.00
1 ls Lighting layout and accessories at 35,000.00 35,000.00
1 ls Power Layout and accessories at 15,000.00 15,000.00
P 65,000.00
B. Labor:
1 Foreman at P 800.00 /day for 5.00 day P 4,000.00
3 Electrician at 700.00 /day for 5.00 day P 10,500.00
3 Laborers at 450.00 /day for 5.00 day P 6,750.00
P 21,250.00
Mark - Up 18,974.99
VAT 5,261.25
P 110,486.24
Page 47 of 108
Unit Cost P 110,486.24 /l.s.
Page 48 of 108
Construction of Multi- Purpose Building, Barangay Mapaet,
Palayan City, Nueva Ecija
(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.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 2.50 months #NAME? #NAME? ### #NAME? #NAME? #NAME? #NAME? #NAME?
TOTAL OF PART II #NAME?
PART A: EARTHWORKS
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22% 3,278.00 908.90 4,186.90 19,086.90 1,272.46
TOTAL OF PART A 213,833.38
TOTAL OF PART B 1,974,356.53
PART C: FINISHING
#NAME?
#NAME? CATCH BASIN (CHB) 12.00 l.s. #NAME? ### 8% ### #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME?
0
#NAME?
#NAME?
#NAME? #NAME? #NAME? ### #NAME? 14% 8% 22% #NAME? #NAME? #NAME? #NAME? #NAME?
TOTAL OF PART C #NAME?
PART D: ELECTRICAL
TOTAL OF PART D #NAME?

TOTAL #NAME?
Prepared/Submitted by: Reviewed by: Submitted by: Evaluated by:
IRENEO C. VALINO MAY ANN L. CARLOS ROMEO A. LADISLA MARLON G. HERNANDEZ

Architect II Engineer II Asst.Chief, Planning & Design Sect. Chief, Planning & Design Section
EDUARDO V. DE GUZMAN RICARDO M. PUNO

days manpower mandays materials labor equipment direct cost mark up vat total cost
PART A: EARTHWORKS
3. STRUCTURE EXCAVATION 10.00 10 100.00 - 53,000.00 53,000.00 11,660.95 3,233.05 67,894.00 67,894.0000
4. BACKFILL/FILLING MATERIALS 5.00 8 40.00 24,026.40 24,026.40 5,285.49 1,465.59 30,777.48 30,777.4800
4. BACKFILL/FILLING MATERIALS 8.00 6 48.00 47,000.00 28,000.00 75,000.00 16,500.00 4,575.00 96,075.00 96,075.0000
5. GRAVEL FILL 1.00 6 6.00 11,400.00 3,500.00 14,900.00 3,278.00 908.90 19,086.90 19,086.9000
PART B: PLAIN AND REINFORCED CONCRETE WORK -
1. STRUCTURAL CONCRETE 8.00 8 64.00 378,278.00 41,154.56 16,848.00 436,280.56 95,981.34 26,613.10 558,875.00 558,875.0000
1.00 REINFORCING STEEL BARS 18.00 8 144.00 579,376.80 92,597.76 82,260.00 754,234.56 165,922.53 46,007.85 966,164.94 966,164.9400
#NAME? #NAME? 8.00 8 64.00 309,600.00 41,154.56 350,754.56 77,166.00 21,396.03 449,316.59 449,316.5900
PART C: FINISHING -
VIII. DOORS - 3.00 4 12.00 39,340.00 7,800.00 47,140.00 10,370.80 2,875.54 60,386.34 60,386.3400
- CATCH BASIN ( CHB ) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
- STORM DRAINAGE & DOWNSPOUT #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? 10.00 8 80.00 336,400.00 51,443.20 387,843.20 85,322.51 23,658.29 496,824.00 496,824.0000
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
- - 20.00 16 320.00 646,500.00 182,329.60 17,808.00 846,637.60 186,260.28 51,644.89 1,084,542.77 1,084,542.7700
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
PART D: ELECTRICAL -
- CONDUITS, BOXES AND FITTINGS 5.00 6 30.00 65,000.00 21,250.00 86,250.00 18,974.99 5,261.25 110,486.24 110,486.2400
- WIRES AND WIRING DEVICES #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
- #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? -
- LIGHTING FIXTURES #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
-
B.5 PROJECT BILLBOARD/SIGNBOARD 0.75 3 2.25 8,475.00 1,873.50 10,348.50 2,276.66 631.26 13,256.42 13,256.4200
-
-
Item B.7: #NAME? #NAME? #NAME? 54,677.60 #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME?
#NAME?
List Amount 2,650,000.00
Less EAO 2,636,750.00
#NAME?
-
-
-
-
-
-
-
-
#NAME?
#NAME?
-
#NAME?
#NAME?
#NAME?
#NAME?
-
#NAME?
#NAME?
#NAME?
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME? #NAME?
#NAME? #NAME?
Region III

3. Region III

Construction of Covered Court, Brgy. Dos (Old Municipal Hall), PD# of BP# Obligation CDC
Laur, Nueva Ecija SEE # ITEM # Authority
Plan Set No.


By Contract

PART A: EARTHWORKS
0
0
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
0
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
###
###
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
###
###
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
###
###
PART D: ELECTRICAL
#NAME?
#NAME?
Region III

3. Region III

Construction of Covered Court, Brgy. Imelda Valley, PD# of BP# Obligation CDC
Palayan City SEE # ITEM # Authority
Plan Set No.


By Contract

PART A: EARTHWORKS
0
0
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
0
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
###
###
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
###
###
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
###
###
PART D: ELECTRICAL
#NAME?
#NAME?
Region III

3. Region III

Construction of Covered Court, Brgy. Lagare, PD# of BP# Obligation CDC
(Cesar Veragara National High School), Cabanatuan City SEE # ITEM # Authority
Plan Set No.


By Contract

PART A: EARTHWORKS
0
0
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
0
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
###
###
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
###
###
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
###
###
PART D: ELECTRICAL
#NAME?
#NAME?
Region III

3. Region III

Construction of Covered Court, Brgy. Lusok, PD# of BP# Obligation CDC
Bongabon, Nueva Ecija SEE # ITEM # Authority
Plan Set No.


By Contract

PART A: EARTHWORKS
0
0
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
0
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
###
###
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
###
###
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
###
###
PART D: ELECTRICAL
#NAME?
#NAME?
Region III

3. Region III

Construction of Covered Court, Brgy. Mataas na Kahoy, PD# of BP# Obligation CDC
Gen. Natividad, Nueva Ecija SEE # ITEM # Authority
Plan Set No.


By Contract

PART A: EARTHWORKS
0
0
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
0
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
###
###
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
###
###
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
###
###
PART D: ELECTRICAL
#NAME?
#NAME?
Region III

3. Region III

Construction of Covered Court, Brgy. Pinamalisan, PD# of BP# Obligation CDC
Gabaldon, Nueva Ecija SEE # ITEM # Authority
Plan Set No.


By Contract

PART A: EARTHWORKS
0
0
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
0
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
###
###
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
###
###
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
###
###
PART D: ELECTRICAL
#NAME?
#NAME?
Region III

3. Region III

Construction of Covered Court, Bagong Sikat, PD# of BP# Obligation CDC
Plan Set No.


By Contract

PART A: EARTHWORKS
0
0
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
0
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
###
###
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
###
###
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
###
###
PART D: ELECTRICAL
#NAME?
#NAME?
Region III

3. Region III

Construction of Covered Court, Mabini Homesite, PD# of BP# Obligation CDC
Plan Set No.


By Contract

PART A: EARTHWORKS
0
0
5. : GRAVEL FILL cu.m. 15.00 1,272.46 P 19,086.90
0
0
0
#NAME? : #NAME? l.s. 1.00 449,316.59 P 449,316.59
PART C: FINISHING
###
VIII. DOORS : 0 ls 1.00 60,386.34 P 60,386.34
###
###
###
###
###
#NAME? : #NAME? sq.m 800.00 621.03 P 496,824.00
###
###
###
###
###
0
0 : 0 l.s. 1.00 1,084,542.77 P 1,084,542.77
###
###
PART D: ELECTRICAL
#NAME?
#NAME?
Construction of Covered Court, Brgy. Dos (Old Municipal Hall),

Laur, Nueva Ecija
ITEM MARK-UPS IN % TOTAL MARK-UPS

NO. OCM PFT % VALUE
(9)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8)

B.5 PROJECT BILLBOARD/SIGNBOARD 2.00 each 10,348.50 22% 22% 2,276.66
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 2.50 months #NAME? ### ### #NAME?
TOTAL OF PART II
PART A: EARTHWORKS
803(1) a STRUCTURE EXCAVATION (COMMON SOIL) 200.00 cu.m. 53,000.00 14% 8% 22% 11,660.95
804(1) a BACKFILL/FILLING MATERIALS 72.19 cu.m. 24,026.40 14% 8% 22% 5,285.49
804(1) b SELECTED BORROW FOR TOPPING 150.00 cu.m. 75,000.00 14% 8% 22% 16,500.00
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22% 3,278.00
TOTAL OF PART A
1. STRUCTURAL CONCRETE (28 DAYS) 125.00 cu.m. 436,280.56 14% 8% 22% 95,981.34
902(1) a1 REINFORCING STEEL (DEFORMED - GRADE 40) 14,004.42 kgs. 754,234.56 14% 8% 22% 165,922.53
903(1) FORMS AND FALSEWORKS 1.00 l.s. 350,754.56 14% 8% 22% 77,166.00
TOTAL OF PART B
PART C: FINISHING
1000(3) POWDER TERMICIDE 1.00 kgs. 47,140.00 14% 8% 22% 10,370.80
#NAME?
#NAME? CATCH BASIN (CHB) 12.00 l.s. #NAME? ### 8% ### #NAME?
#NAME? STORM DRAINAGE & DOWNSPOUT 1.00 l.s. #NAME? ### 8% ### #NAME?
1003(1)a1 CEILING (METAL FRAME - FIBER CEMENT BOARD) #NAME? sq.m. #NAME? ### 8% ### #NAME?
#NAME?
#NAME? #NAME? #NAME? sq. m. #NAME? ### 8% ### #NAME?
#NAME?
#NAME? #NAME? #NAME? ### #NAME? ### 8% ### #NAME?
1014(1)b1 CORRUGATED (LONGSPAN) 800.00 sq.m 387,843.20 14% 8% 22% 85,322.51
#NAME?
1021(3)a FLOOR TOPPING (PLAIN) #NAME? sq. m. #NAME? ### 8% ### #NAME?
#NAME?
1027(1) CEMENT PLASTER FINISH #NAME? sq.m #NAME? ### 8% ### #NAME?
1035(1) FURRING CHANNEL #NAME? l.m. #NAME? ### 8% ### #NAME?
1046(2)a CHB NON-LOAD BEARING ( INC. RSB - 100mm) #NAME? sq. m. #NAME? ### 8% ### #NAME?
1046(2)b CHB NON-LOAD BEARING ( INC. RSB - 150mm) #NAME? sq. m. #NAME? ### 8% ### #NAME?
0
1047(1) STRUCTURAL STEEL (ROOF FRAMING) 1.00 l.s. 846,637.60 14% 8% 22% 186,260.28
#NAME?
#NAME? #NAME? #NAME? ### #NAME? 14% 8% 22% #NAME?
#NAME?
TOTAL OF PART C
PART D: ELECTRICAL
XII. ELECTRICALSCONDUITS, BOXES & FITTINGS 1.00 l.s. 86,250.00 14% 8% 22% 18,974.99
#NAME? WIRES & WIRING DEVICES 1.00 l.s. #NAME? ### 8% ### #NAME?
#NAME? PANELBOARD WITH MAIN & BRANCH BREAKERS 1.00 ### #NAME? ### 8% ### #NAME?
#NAME? LIGHTING FIXTURES 1.00 l.s. #NAME? ### 8% ### #NAME?
TOTAL OF PART D

ROMEO A. LADISLA CARLOS M. LEABRES CELSO G. CASTIL

Asst. Chief, Planning and Design Section Member Member
EDUARDO V. DE GUZMAN
OIC, Asst. District Engineer
ATTACHMENT "A"
TOTAL
COST
(10) (11) (12) (13)
5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
631.26 2,907.92 13,256.420 6,628.21

#NAME? #NAME? #NAME? #NAME?
#NAME?
3,233.05 14,894.00 67,894.00 339.47
1,465.59 6,751.08 30,777.48 426.34

4,575.00 21,075.00 96,075.00 640.50
908.90 4,186.90 19,086.90 1,272.46
213,833.38
26,613.10 122,594.44 558,875.00 4,471.00

46,007.85 211,930.38 966,164.94 68.99
21,396.03 98,562.03 449,316.59 449,316.59
1,974,356.53
2,875.54 13,246.34 60,386.34 60,386.34



23,658.29 108,980.80 496,824.00 621.03



51,644.89 237,905.17 1,084,542.77 1,084,542.77

-
#NAME?
5,261.25 24,236.24 110,486.24 110,486.24

#NAME?
TOTAL #NAME?
CELSO G. CASTILLO SERAFIN M. REYES, JR.

Member Member
Approved:
RICARDO M. PUNO
OIC, District Engineer
Construction of Covered Court, Brgy. Imelda Valley,

Palayan City

NO. OCM PFT % VALUE
(9)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8)

TOTAL OF PART II
PART A: EARTHWORKS
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22% 3,278.00
TOTAL OF PART A
TOTAL OF PART B
PART C: FINISHING
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
0
#NAME?
#NAME?
TOTAL OF PART C
PART D: ELECTRICAL
TOTAL OF PART D


ATTACHMENT "A"
TOTAL
COST
(10) (11) (12) (13)
5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
631.26 2,907.92 13,256.420 6,628.21

#NAME?
3,233.05 14,894.00 67,894.00 339.47
1,465.59 6,751.08 30,777.48 426.34

4,575.00 21,075.00 96,075.00 640.50
908.90 4,186.90 19,086.90 1,272.46
213,833.38
26,613.10 122,594.44 558,875.00 4,471.00

46,007.85 211,930.38 966,164.94 68.99
21,396.03 98,562.03 449,316.59 449,316.59
1,974,356.53
2,875.54 13,246.34 60,386.34 60,386.34



23,658.29 108,980.80 496,824.00 621.03



51,644.89 237,905.17 1,084,542.77 1,084,542.77

-
#NAME?
5,261.25 24,236.24 110,486.24 110,486.24

#NAME?
TOTAL #NAME?

Member Member
Approved:
RICARDO M. PUNO
Construction of Covered Court, Brgy. Lagare,

(Cesar Veragara National High School), Cabanatuan City

NO. OCM PFT % VALUE
(9)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8)

TOTAL OF PART II
PART A: EARTHWORKS
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22% 3,278.00
TOTAL OF PART A
TOTAL OF PART B
PART C: FINISHING
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
0
#NAME?
#NAME?
TOTAL OF PART C
PART D: ELECTRICAL
TOTAL OF PART D


ATTACHMENT "A"
TOTAL
COST
(10) (11) (12) (13)
5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
631.26 2,907.92 13,256.420 6,628.21

#NAME?
3,233.05 14,894.00 67,894.00 339.47
1,465.59 6,751.08 30,777.48 426.34

4,575.00 21,075.00 96,075.00 640.50
908.90 4,186.90 19,086.90 1,272.46
213,833.38
26,613.10 122,594.44 558,875.00 4,471.00

46,007.85 211,930.38 966,164.94 68.99
21,396.03 98,562.03 449,316.59 449,316.59
1,974,356.53
2,875.54 13,246.34 60,386.34 60,386.34



23,658.29 108,980.80 496,824.00 621.03



51,644.89 237,905.17 1,084,542.77 1,084,542.77

-
#NAME?
5,261.25 24,236.24 110,486.24 110,486.24

#NAME?
TOTAL #NAME?

Member Member
Approved:
RICARDO M. PUNO
Construction of Covered Court, Brgy. Lusok,

Bongabon, Nueva Ecija

NO. OCM PFT % VALUE
(9)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8)

TOTAL OF PART II
PART A: EARTHWORKS
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22% 3,278.00
TOTAL OF PART A
TOTAL OF PART B
PART C: FINISHING
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
0
#NAME?
#NAME?
TOTAL OF PART C
PART D: ELECTRICAL
TOTAL OF PART D


ATTACHMENT "A"
TOTAL
COST
(10) (11) (12) (13)
5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
631.26 2,907.92 13,256.420 6,628.21

#NAME?
3,233.05 14,894.00 67,894.00 339.47
1,465.59 6,751.08 30,777.48 426.34

4,575.00 21,075.00 96,075.00 640.50
908.90 4,186.90 19,086.90 1,272.46
213,833.38
26,613.10 122,594.44 558,875.00 4,471.00

46,007.85 211,930.38 966,164.94 68.99
21,396.03 98,562.03 449,316.59 449,316.59
1,974,356.53
2,875.54 13,246.34 60,386.34 60,386.34



23,658.29 108,980.80 496,824.00 621.03



51,644.89 237,905.17 1,084,542.77 1,084,542.77

-
#NAME?
5,261.25 24,236.24 110,486.24 110,486.24

#NAME?
TOTAL #NAME?

Member Member
Approved:
RICARDO M. PUNO
Construction of Covered Court, Brgy. Mataas na Kahoy,

Gen. Natividad, Nueva Ecija

NO. OCM PFT % VALUE
(9)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8)

TOTAL OF PART II
PART A: EARTHWORKS
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22% 3,278.00
TOTAL OF PART A
TOTAL OF PART B
PART C: FINISHING
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
0
#NAME?
#NAME?
TOTAL OF PART C
PART D: ELECTRICAL
TOTAL OF PART D


ATTACHMENT "A"
TOTAL
COST
(10) (11) (12) (13)
5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
631.26 2,907.92 13,256.420 6,628.21

#NAME?
3,233.05 14,894.00 67,894.00 339.47
1,465.59 6,751.08 30,777.48 426.34

4,575.00 21,075.00 96,075.00 640.50
908.90 4,186.90 19,086.90 1,272.46
213,833.38
26,613.10 122,594.44 558,875.00 4,471.00

46,007.85 211,930.38 966,164.94 68.99
21,396.03 98,562.03 449,316.59 449,316.59
1,974,356.53
2,875.54 13,246.34 60,386.34 60,386.34



23,658.29 108,980.80 496,824.00 621.03



51,644.89 237,905.17 1,084,542.77 1,084,542.77

-
#NAME?
5,261.25 24,236.24 110,486.24 110,486.24

#NAME?
TOTAL #NAME?

Member Member
Approved:
RICARDO M. PUNO
Construction of Covered Court, Brgy. Pinamalisan,

Gabaldon, Nueva Ecija

NO. OCM PFT % VALUE
(9)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8)

TOTAL OF PART II
PART A: EARTHWORKS
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22% 3,278.00
TOTAL OF PART A
TOTAL OF PART B
PART C: FINISHING
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
0
#NAME?
#NAME?
TOTAL OF PART C
PART D: ELECTRICAL
TOTAL OF PART D


ATTACHMENT "A"
TOTAL
COST
(10) (11) (12) (13)
5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
631.26 2,907.92 13,256.420 6,628.21

#NAME?
3,233.05 14,894.00 67,894.00 339.47
1,465.59 6,751.08 30,777.48 426.34

4,575.00 21,075.00 96,075.00 640.50
908.90 4,186.90 19,086.90 1,272.46
213,833.38
26,613.10 122,594.44 558,875.00 4,471.00

46,007.85 211,930.38 966,164.94 68.99
21,396.03 98,562.03 449,316.59 449,316.59
1,974,356.53
2,875.54 13,246.34 60,386.34 60,386.34



23,658.29 108,980.80 496,824.00 621.03



51,644.89 237,905.17 1,084,542.77 1,084,542.77

-
#NAME?
5,261.25 24,236.24 110,486.24 110,486.24

#NAME?
TOTAL #NAME?

Member Member
Approved:
RICARDO M. PUNO
Construction of Covered Court, Bagong Sikat,

Cabanatuan City

NO. OCM PFT % VALUE
(9)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8)

TOTAL OF PART II
PART A: EARTHWORKS
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22% 3,278.00
TOTAL OF PART A
TOTAL OF PART B
PART C: FINISHING
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
0
#NAME?
#NAME?
TOTAL OF PART C
PART D: ELECTRICAL
TOTAL OF PART D

IRENEO C. VALINO CARLOS M. LEABRES CELSO G. CASTIL

Architect II Member Member
ATTACHMENT "A"
TOTAL
COST
(10) (11) (12) (13)
5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
631.26 2,907.92 13,256.420 6,628.21

#NAME?
3,233.05 14,894.00 67,894.00 339.47
1,465.59 6,751.08 30,777.48 426.34

4,575.00 21,075.00 96,075.00 640.50
908.90 4,186.90 19,086.90 1,272.46
213,833.38
26,613.10 122,594.44 558,875.00 4,471.00

46,007.85 211,930.38 966,164.94 68.99
21,396.03 98,562.03 449,316.59 449,316.59
1,974,356.53
2,875.54 13,246.34 60,386.34 60,386.34



23,658.29 108,980.80 496,824.00 621.03



51,644.89 237,905.17 1,084,542.77 1,084,542.77

-
#NAME?
5,261.25 24,236.24 110,486.24 110,486.24

#NAME?
TOTAL #NAME?

Member Member
Approved:
RICARDO M. PUNO
Construction of Covered Court, Mabini Homesite,

Cabanatuan City

NO. OCM PFT % VALUE
(9)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8)

TOTAL OF PART II
PART A: EARTHWORKS
804(4) GRAVEL FILL 15.00 cu.m. 14,900.00 14% 8% 22% 3,278.00
TOTAL OF PART A
TOTAL OF PART B
PART C: FINISHING
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
0
#NAME?
#NAME?
TOTAL OF PART C
PART D: ELECTRICAL
TOTAL OF PART D

IRENEO C. VALINO CARLOS M. LEABRES CELSO G. CASTIL

Architect II Member Member
ATTACHMENT "A"
TOTAL
COST
(10) (11) (12) (13)
5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
631.26 2,907.92 13,256.420 6,628.21

#NAME?
3,233.05 14,894.00 67,894.00 339.47
1,465.59 6,751.08 30,777.48 426.34

4,575.00 21,075.00 96,075.00 640.50
908.90 4,186.90 19,086.90 1,272.46
213,833.38
26,613.10 122,594.44 558,875.00 4,471.00

46,007.85 211,930.38 966,164.94 68.99
21,396.03 98,562.03 449,316.59 449,316.59
1,974,356.53
2,875.54 13,246.34 60,386.34 60,386.34



23,658.29 108,980.80 496,824.00 621.03



51,644.89 237,905.17 1,084,542.77 1,084,542.77

-
#NAME?
5,261.25 24,236.24 110,486.24 110,486.24

#NAME?
TOTAL #NAME?

Member Member
Approved:
RICARDO M. PUNO

Ate Chilet Nia With Variation

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Ate Chilet Nia With Variation

Uploaded by

Copyright:

Available Formats

APPROVED BUDGET FOR THE CONTRACT ATTACHMENT "A"

D.O. No. 22, Series of 2015

Construction of a 2STY8CL School Building, Bongabon NHS Annex(Vega HS)

ROMEO A. LADISLA CARLOS M. LEABRES RICARDO C. HERNANDEZ EDUARDO V. DE GUZMAN

RICARDO M. PUNO ULYSSES C. LLADO

IRENEO C. VALINO CARLOS M. LEABRES RICARDO C. HERNANDEZ EDUARDO V. DE GUZMAN

RICARDO M. PUNO ULYSSES C. LLADO

INDIVIDUAL PROJECT PROGRAM OF WORK

1. Date Department of Public Works and Highways

Name/Location of Project :(7) Sources of funds (8) Issued (9) Released

Plan Set No.

Project Description (11) Cal. Day to complete

Construction of Multi-Purpose Covered Court (16.0m x 28.0m) 75

Technical Personnel Required 1-Bar Cutter, 1-Bar Bender, 1-Concrete Mixer,

SCOPE OF WORK TO BE DONE UNIT QUANTITY UNIT COST AMOUNT

PART II: OTHER GENERAL REQUIREMENTS

Elevation from NGL to FFL = 0.400 meter

Construction of Covered Court - Brgy. Palomaria, Bongabon,

ITEM MARK-UPS IN % TOTAL MARK

PART II: OTHER GENERAL REQUIREMENTS

Prepared/Submitted by: Reviewed by:

ROMEO A. LADISLA CARLOS M. LEABRES CELSO G.

2,276.66 631.26 2,907.92 13,256.42 6,628.21

11,660.95 3,233.05 14,894.00 67,894.00 339.47

5,285.49 1,465.59 6,751.08 30,777.48 426.34

95,981.34 26,613.10 122,594.44 558,875.00 4,471.00

10,370.80 2,875.54 13,246.34 60,386.34 60,386.34

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?

85,322.51 23,658.29 108,980.80 496,824.00 621.03

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?

186,260.28 51,644.89 237,905.17 1,084,542.77 1,084,542.77

#NAME? #NAME? #NAME? #NAME? #NAME?

CELSO G. CASTILLO EDUARDO V. DE GUZMAN

INDIVIDUAL PROJECT PROGRAM OF WORK

1. Date Department of Public Works and Highways

Name/Location of Project :(7) Sources of funds (8) Issued (9) Released

Plan Set No.

Project Description (11) Cal. Day to complete

Construction of Multi-Purpose Covered Court (16.0m x 28.0m) 75

Technical Personnel Required 1-Bar Cutter, 1-Bar Bender, 1-Concrete Mixer,

SCOPE OF WORK TO BE DONE UNIT QUANTITY UNIT COST AMOUNT

PART II: OTHER GENERAL REQUIREMENTS

Elevation from NGL to FFL = 0.65 meters

Construction of Covered Court - Brgy. Platero, Natividad,

ITEM MARK-UPS IN % TOTAL MARK

PART II: OTHER GENERAL REQUIREMENTS

Prepared/Submitted by: Reviewed by:

ROMEO A. LADISLA CARLOS M. LEABRES CELSO G.

2,276.66 631.26 2,907.92 13,256.42 6,628.21

11,660.95 3,233.05 14,894.00 67,894.00 339.47

5,285.49 1,465.59 6,751.08 30,777.48 426.34

95,981.34 26,613.10 122,594.44 558,875.00 4,471.00

10,370.80 2,875.54 13,246.34 60,386.34 60,386.34

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?