23dj0089 Re-Ad Pow

Republic of the Philippines
Department of Public Works and Highways

QUEZON II DISTRICT ENGINEERING OFFICE
REGION IV-A
Dalahican Road, Lucena City
CONVERGENCE AND SPECIAL SUPPORT PROGRAM:

Construction/Rehabilitation of Water Supply/ Septage and
Sewerage/ Rain Water Collectors - Water Supply System,
Construction of Solar Water System, Barangay Manggalang 1,
Municipality of Sariaya, Quezon Province
Sariaya, Quezon
FY2023 GAA
Quezon II District Engineering Office
Lucena City
Date: May 5, 2023
EXECUTIVE SUMMARY
For : THE DISTRICT ENGINEER
Project ID :
Project Name : CONVERGENCE AND SPECIAL SUPPORT PROGRAM:
Construction/Rehabilitation of Water Supply/ Septage and Sewerage/ Rain
Water Collectors - Water Supply System, Construction of Solar Water
System, Barangay Manggalang 1, Municipality of Sariaya, Quezon Province
Location of Project : Sariaya, Quezon

2. Project Category : CONSTRUCTION OF WATER SUPPLY SYSTEM
3. Source of Fund : GAA 2023
4. Action Recommended : For Approval
5. Implementing Office : DPWH Quezon II District Engineering Office
6. Reviewing Offices : DPWH Quezon II District Engineering Office
7. Appropriation : ₱ 10,000,000.00
8. ABC : ₱ 9,800,000.00
9. Project Duration : 180 C.D.
10. Mode Implementation : By Contract
PREPARED BY:
MARLO P. DE CHAVEZ
Engineer II
SUBMITTED BY:
FAUSTINO MARK ANTHONY S. DE LA CRUZ

Chief, Planning and Design Section
REGION IV-A
Lucena City
FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST
Project : CONVERGENCE AND SPECIAL SUPPORT PROGRAM: Construction/Rehabilitation of Appropriation : Php 10,000,000.00
Water Supply/ Septage and Sewerage/ Rain Water Collectors -
Water Supply System, Construction of Solar Water System, Barangay Source of Fund : GAA 2023
Manggalang 1, Municipality of Sariaya, Quezon Province
Project ID : Target Start Date :
Location : Sariaya, Quezon Total Project Duration : 180 C.D.
Project Description : Construction of Water System at Brgy. Manggalang I
Municipality of Sariaya, Quezon Province composed of Solar Powered
elevated water tank and 3HP submersible pump
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 1.61% 126,151.86 1.61% 126,151.86
PART II OTHER GENERAL REQUIREMENTS 5.20% 407,203.54 5.20% 407,203.54
CIVIL, MECHANICAL, ELECTRICAL & SANITARY/PLUMBING
PART III
WORKS
PART A EARTHWORKS 6.14% 480,316.73 6.14% 480,316.73
PART B PLAIN AND REINFORCED CONCRETE WORKS (PLS. SEE FORM POW-2015-01C-00) 13.41% 1,049,212.52 13.41% 1,049,212.52
PART C FINISHING WORKS & OTHER CIVIL WORKS 38.66% 3,024,943.77 38.66% 3,024,943.77
PART D ELECTRICAL WORKS 12.01% 939,482.31 12.01% 939,482.31
PART E MECHANICAL WORKS 22.96% 1,796,318.28 22.96% 1,796,318.28
Total 100% 7,823,629.01 100% 7,823,629.01
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 2,283,718.82 2,283,718.82 A. Total Direct Cost 7,823,629.01 7,823,629.01
2. Materials 4,501,636.22 4,501,636.22 B. OCM and Profit 1,509,704.33 1,509,704.33
3. Rental of Equipment 1,038,273.97 1,038,273.97 C. Value Added Tax (5%) 466,666.66 466,666.66
4. Provisional Sum / Daywork D. Total Construction Cost 9,800,000.00 9,800,000.00
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 1,509,704.33 1,509,704.33 E. Eng'g & Administrative Overhead, 2.00% 200,000.00 200,000.00
6. Value Added Tax (5%) 466,666.66 466,666.66 F. RROW Acquisition
7. EAO, 2.00% 200,000.00 200,000.00 G. Physical Reserved (Contingency)
8. RROW Acquisition
9. Physical Reserved (Contingency)
10.TOTAL ESTIMATED COST 10,000,000.00 10,000,000.00 H. TOTAL ESTIMATED COST 10,000,000.00 10,000,000.00
Preparation and Submission: Evaluation: Approval:
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
MARLO P. DE CHAVEZ FAUSTINO MARK ANTHONY S. DE LA CRUZ CHARLOTTE KAYE A. CONSTANTINO RAMONITO S.M. PAZ DEL ROSARIO C. NACA
Engineer II Chief, Planning & Design Section Engineer II Assistant District Engineer District Engineer
Date: May 5, 2023

CONVERGENCE AND SPECIAL SUPPORT PROGRAM: Construction/Rehabilitation of Water Supply/ Septage and Sewerage/ Rain Water Collectors -
Water Supply System, Construction of Solar Water System, Barangay Manggalang 1, Municipality of Sariaya, Quezon Province
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY TOTAL MARK-UP % DIRECT COST
TOTAL UNIT COST (DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT 5% VAT
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED % COST AS SUBMITTED AS EVALAUTED AS SUBMITTED AS EVALAUTED
PART I FACILITIES FOR THE ENGINEER
A.1.1(3) Construction of Field Office for the Engineer 1.00 1.00 l.s 124,351.86 124,351.86 124,351.86 124,351.86 20% 24,870.37 7,461.11 156,683.34 156,683.34 1.59% 1.59%
A.1.4(1) Provision of Progress Photographs 120.00 120.00 each. 1,800.00 1,800.00 15.00 15.00 8% 1.20 0.81 17.01 17.01 0.02% 0.02%
TOTAL OF PART I 126,151.86 126,151.86
PART II OTHER GENERAL REQUIREMENTS
B.3 Permits and Clearances 1.00 1.00 l.s 10,000.00 10,000.00 10,000.00 10,000.00 0% - 500.00 10,500.00 10,500.00 0.13% 0.13%
B.5 Project Billboard/ Sign Board 1.00 1.00 ea. 5,759.78 5,759.78 5,759.78 5,759.78 20% 1,151.96 345.59 7,257.32 7,257.32 0.07% 0.07%
B.7(2) Occupational Safety and Health Program 1.00 1.00 l.s 318,541.02 318,541.02 318,541.02 318,541.02 8% 25,483.28 17,201.22 361,225.52 361,225.52 4.07% 4.07%
B.9 Mobilization/Demobilization 1.00 1.00 l.s. 72,902.74 72,902.74 72,902.74 72,902.74 0% - 3,645.14 76,547.88 76,547.88 0.93% 0.93%
TOTAL OF PART II 407,203.54 407,203.54
CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING

PART III
WORKS
PART A EARTHWORKS
801 (1) Removal of Structres and Obstruction 1.00 1.00 l.s. 27,953.24 27,953.24 27,953.24 27,953.24 20% 5,590.65 1,677.19 35,221.08 35,221.08 0.36% 0.36%
803(1)a Structure Excavation (Common Soil) 497.80 497.80 cu.m. 207,701.23 207,701.23 417.24 417.24 20% 83.45 25.03 525.72 525.72 2.65% 2.65%
803(3) Foundation Fill 145.80 145.80 cu.m. 168,998.70 168,998.70 1,159.11 1,159.11 20% 231.82 69.55 1,460.48 1,460.48 2.16% 2.16%
804(1)a Embankment From Structure Excavation 283.35 283.35 cu.m. 66,712.11 66,712.11 235.44 235.44 20% 47.09 14.13 296.65 296.65 0.85% 0.85%
804(4) Gravel Fill 7.48 7.48 cu.m. 8,951.45 8,951.45 1,196.72 1,196.72 20% 239.34 71.80 1,507.87 1,507.87 0.11% 0.11%
TOTAL OF PART A 480,316.73 480,316.73
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)c1 Structural Concrete (Class A ) (28 days) 44.15 44.15 cu.m. 275,146.57 275,146.57 6,232.09 6,232.09 20% 1,246.42 373.93 7,852.43 7,852.43 3.52% 3.52%
902(1)a Reinforcing Steel (Deformed) Grade 40 1,771.27 1,771.27 kgs 106,086.36 106,086.36 59.89 59.89 20% 11.98 3.59 75.46 75.46 1.36% 1.36%
902(1)b Reinforcing Steel (Deformed) Grade 60 7,414.97 7,414.97 kgs 451,811.38 451,811.38 60.93 60.93 20% 12.19 3.66 76.77 76.77 5.77% 5.77%
903(1) Formworks and Falseworks 1.00 1.00 l.s. 216,168.21 216,168.21 216,168.21 216,168.21 20% 43,233.64 12,970.09 272,371.94 272,371.94 2.76% 2.76%
TOTAL OF PART B 1,049,212.52 1,049,212.52
PART C FINISHING
C.1. Termite Control Works
Sub-Total C.1 - - - -
C.2. Masonry Works

1046(2)a2 CHB Non-Load Bearing (Including Reinforcing Steel) (150mm thk.) 147.57 147.57 sq.m. 149,130.75 149,130.75 1,010.58 1,010.58 20% 202.12 60.63 1,273.33 1,273.33 1.91% 1.91%
Sub-Total C.2 149,130.75 149,130.75
C.3 Doors & Windows

1005(5) Steel Window 1.00 1.00 l.s. 21,189.47 21,189.47 21,189.47 21,189.47 20% 4,237.89 1,271.37 26,698.73 26,698.73 0.27% 0.27%
1010(2)a Doors, Flush 1.68 1.68 sqm 2,742.30 2,742.30 1,632.32 1,632.32 20% 326.46 97.94 2,056.72 2,056.72 0.04% 0.04%
Sub - Total C.3 23,931.77 23,931.77
C.4. Finishing Works

1021(1)a Cement Floor Finish (Plain) 20.00 20.00 sq.m. 6,204.56 6,204.56 310.23 310.23 20% 62.05 18.61 390.89 390.89 0.08% 0.08%
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY TOTAL MARK-UP % DIRECT COST
TOTAL UNIT COST (DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT 5% VAT
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED % COST AS SUBMITTED AS EVALAUTED AS SUBMITTED AS EVALAUTED
1027(1) FACILITIES FOR THE ENGINEER

Cement Plaster Finish 328.92 328.92 sq.m. 63,884.49 63,884.49 194.23 194.23 20% 38.85 11.65 244.73 244.73 0.82% 0.82%
1051(6) Railing 1.00 1.00 l.s. 84,582.21 84,582.21 84,582.21 84,582.21 20% 16,916.44 5,074.93 106,573.58 106,573.58 1.08% 1.08%
1003 (1)a1 Ceiling (4.5mm Fiber Cement Board, Metal Frame) 50.16 50.16 sq.m. 40,279.40 40,279.40 803.02 803.02 20% 160.60 48.18 1,011.81 1,011.81 0.51% 0.51%
Sub-Total C.4 194,950.66 194,950.66
C.5. Painting Works

1032(1)a Painting Works (Masonry/Concrete) 280.98 280.98 sq.m. 82,907.16 82,907.16 295.06 295.06 20% 59.01 17.70 371.78 371.78 1.06% 1.06%
1032(1)c Painting Works (Steel) 144.29 144.29 sq.m. 58,429.87 58,429.87 404.95 404.95 20% 80.99 24.30 510.24 510.24 0.75% 0.75%
Sub-Total C.5 141,337.03 141,337.03
C.6 Roof Framing and Roofing Works

1014(1)b2 Prepainted Metal Sheets (above 0.427mm, Rib Type, Long Span) 50.16 50.16 sq.m. 26,873.41 26,873.41 535.75 535.75 20% 107.15 32.15 675.05 675.05 0.34% 0.34%
1047(1) Structural Steel 1.00 1.00 l.s. 1,270,322.06 1,270,322.06 1,270,322.06 1,270,322.06 20% 254,064.41 76,219.32 1,600,605.80 1,600,605.80 16.24% 16.24%
1047(2)b Structural Steel Purlins 175.40 175.40 kg. 15,387.73 15,387.73 87.73 15,387.73 20% 923.26 923.26 1,934.25 1,934.25 0.20% 0.20%
1047(3)c Metal Structure Accessories (Turnbuckle) 28.00 28.00 ea. 6,853.00 6,853.00 244.75 6,853.00 20% 411.18 411.18 1,067.11 1,067.11 0.09% 0.09%
1047(4) Metal Structure Accessories (Crossbracing) 1,114.70 1,114.70 kg. 77,625.55 77,625.55 69.64 77,625.55 20% 4,657.53 4,657.53 9,384.71 9,384.71 0.99% 0.99%
1047(6) Metal Structure Accessories (Steel Plates) 958.77 958.77 kg. 91,589.44 91,589.44 95.53 91,589.44 20% 5,495.37 5,495.37 11,086.26 11,086.26 1.17% 1.17%
Sub-Total C.4 1,488,651.19 1,488,651.19
C.7. Plumbing / Sanitary Works

1001(9) Storm Drainage and Downspout 1.00 1.00 l.s. 18,231.14 18,231.14 18,231.14 18,231.14 20% 3,646.23 1,093.87 22,971.24 22,971.24 0.23% 0.23%
1001(1)c1 Pipes and Fitting (50 mm dia., High Density Polyethelene HDPE) 2,430.00 2,430.00 m 1,008,711.23 1,008,711.23 415.11 415.11 20% 83.02 24.91 523.04 523.04 12.89% 12.89%
Sub-Total C.5 1,026,942.37 1,026,942.37
TOTAL OF PART C 3,024,943.77 3,024,943.77
PART D ELECTRICAL
1101(33) Wires and Wiring Devices 1.00 1.00 l.s. 37,033.80 37,033.80 37,033.80 37,033.80 20% 7,406.76 2,222.03 46,662.59 46,662.59 0.47% 0.47%
1102(1) Panelboard with Main & Branch Breakers 1.00 1.00 l.s. 64,955.93 64,955.93 64,955.93 64,955.93 20% 12,991.19 3,897.36 81,844.47 81,844.47 0.83% 0.83%
1103(1) Lighting Fixtures and Lamps 1.00 1.00 l.s. 4,418.25 4,418.25 4,418.25 4,418.25 20% 883.65 265.10 5,567.00 5,567.00 0.06% 0.06%
1102(18) Solar Panel with inverter, battery and other devices 1.00 1.00 l.s. 833,074.33 833,074.33 833,074.33 833,074.33 20% 166,614.87 49,984.46 1,049,673.66 1,049,673.66 10.65% 10.65%
TOTAL OF PART D 939,482.31 939,482.31
PART E MECHANICAL WORKS
1201(1) Water Pumping System 1.00 1.00 l.s. 1,557,963.82 1,557,963.82 1,557,963.82 1,557,963.82 20% 311,592.76 93,477.83 1,963,034.41 1,963,034.41 19.91% 19.91%
1201(4) Submersible Sump Pump with Control 1.00 1.00 set 238,354.46 238,354.46 238,354.46 238,354.46 20% 47,670.89 14,301.27 300,326.62 300,326.62 3.05% 3.05%
TOTAL OF PART E 1,796,318.28 1,796,318.28
TOTAL OF PART III 7,290,273.61 7,290,273.61 - - -
TOTAL OF (Project ID) 7,290,273.61 7,290,273.61 - - -
GRAND TOTAL 7,823,629.01 7,823,629.01 - - - 100.00% 100.00%

FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT
Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment
1 Service Vehicle 1 31
2 Water Truck 1 32
3 Concrete Vibrator 5 amp 1 33
4 One (1) Bagger Mixer 1 34
5 Bar Cutter 1 35
6 Bar Bender 1 36
7 Welding Machine 500 amp 1 37
8 Cutting Outfit 1 38
9 Drilling Machine 1 39
10 Backhoe 0.80 cum 1 40
11 Dumptruck 12 yd cu 1 41
12 Truck Mounted Crane 21-25 mt, 145 hp 1 42
13 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
SUB-TOTAL 12 SUB-TOTAL 0
TOTAL 12
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 UNIT COST TOTAL % VALUE
As Submitted 1.59% 1.00 l.s 101,690.10 22,661.76 - 124,351.86 124,351.86 20% 24,870.37 7,461.11 156,683.34
A.1.1(3) Construction of Field Office for the Engineer
As Evaluated 1.59% 1.00 l.s 101,690.10 22,661.76 - 124,351.86 124,351.86 20% 24,870.37 7,461.11 156,683.34
As Submitted 0.02% 120.00 each. 1,800.00 - - 15.00 1,800.00 8% 144.00 97.20 2,041.20
A.1.4(1) Provision of Progress Photographs
As Evaluated 0.02% 120.00 each. 1,800.00 - - 15.00 1,800.00 8% 144.00 97.20 2,041.20
As Submitted 1.61% 103,490.10 22,661.76 - 126,151.86 25,014.37 7,558.31 158,724.54
TOTAL OF PART I
As Evaluated 1.61% 103,490.10 22,661.76 - 126,151.86 25,014.37 7,558.31 158,724.54
As Submitted 0.13% 1.00 l.s 10,000.00 - - 10,000.00 10,000.00 0% - 500.00 10,500.00
B.3 Permits and Clearances
As Evaluated 0.13% 1.00 l.s 10,000.00 - - 10,000.00 10,000.00 0% - 500.00 10,500.00
As Submitted 0.07% 1.00 ea. 4,275.00 1,349.80 134.98 5,759.78 5,759.78 20% 1,151.96 345.59 7,257.33
B.5 Project Billboard/ Sign Board
As Evaluated 0.07% 1.00 ea. 4,275.00 1,349.80 134.98 5,759.78 5,759.78 20% 1,151.96 345.59 7,257.33
As Submitted 4.07% 1.00 l.s 107,163.42 190,800.00 20,577.60 318,541.02 318,541.02 8% 25,483.28 17,201.22 361,225.52
B.7(2) Occupational Safety and Health Program
As Evaluated 4.07% 1.00 l.s 107,163.42 190,800.00 20,577.60 318,541.02 318,541.02 8% 25,483.28 17,201.22 361,225.52
As Submitted 0.93% 1.00 l.s. - - 72,902.74 72,902.74 72,902.74 0% - 3,645.14 76,547.88
B.9 Mobilization/Demobilization
As Evaluated 0.93% 1.00 l.s. - - 72,902.74 72,902.74 72,902.74 0% - 3,645.14 76,547.88
As Submitted 5.20% 121,438.42 192,149.80 93,615.32 407,203.54 26,635.24 21,691.95 455,530.73
TOTAL OF PART II
As Evaluated 5.20% 121,438.42 192,149.80 93,615.32 407,203.54 26,635.24 21,691.95 455,530.73
CIVIL, MECHANICAL, ELECTRICAL AND
PART III
SANITARY/PLUMBING WORKS
PART A EARTHWORKS
As Submitted 0.36% 1.00 l.s. - 25,206.72 2,746.52 27,953.24 27,953.24 20% 5,590.65 1,677.19 35,221.08
801 (1) Removal of Structres and Obstruction
As Evaluated 0.36% 1.00 l.s. - 25,206.72 2,746.52 27,953.24 27,953.24 20% 5,590.65 1,677.19 35,221.08
As Submitted 2.65% 497.80 cu.m. - 7,906.56 199,794.67 417.24 207,701.23 20% 41,540.25 12,462.07 261,703.55
803(1)a Structure Excavation (Common Soil)
As Evaluated 2.65% 497.80 cu.m. - 7,906.56 199,794.67 417.24 207,701.23 20% 41,540.25 12,462.07 261,703.55
As Submitted 2.16% 145.80 cu.m. 105,397.36 44,776.93 18,824.41 1,159.11 168,998.70 20% 33,799.74 10,139.92 212,938.36
803(3) Foundation Fill
As Evaluated 2.16% 145.80 cu.m. 105,397.36 44,776.93 18,824.41 1,159.11 168,998.70 20% 33,799.74 10,139.92 212,938.36
As Submitted 0.85% 283.35 cu.m. - 9,147.25 57,564.86 235.44 66,712.11 20% 13,342.42 4,002.73 84,057.26
804(1)a Embankment From Structure Excavation
As Evaluated 0.85% 283.35 cu.m. - 9,147.25 57,564.86 235.44 66,712.11 20% 13,342.42 4,002.73 84,057.26
As Submitted 0.11% 7.48 cu.m. 6,390.01 1,980.08 581.36 1,196.72 8,951.45 20% 1,790.29 537.09 11,278.83
804(4) Gravel Fill
As Evaluated 0.11% 7.48 cu.m. 6,390.01 1,980.08 581.36 1,196.72 8,951.45 20% 1,790.29 537.09 11,278.83
As Submitted 6.14% 111,787.37 89,017.54 279,511.82 30,961.75 480,316.73 96,063.35 28,819.00 605,199.08
TOTAL OF PART A
As Evaluated 6.14% 111,787.37 89,017.54 279,511.82 30,961.75 480,316.73 96,063.35 28,819.00 605,199.08
PLAIN AND REINFORCED CONCRETE
PART B
WORKS
As Submitted 3.52% 44.15 cu.m. 160,834.04 76,838.99 37,473.54 6,232.09 275,146.57 20% 55,029.31 16,508.79 346,684.67
900(1)c1 Structural Concrete (Class A ) (28 days)
As Evaluated 3.52% 44.15 cu.m. 160,834.04 76,838.99 37,473.54 6,232.09 275,146.57 20% 55,029.31 16,508.79 346,684.67
FACILITIES FOR THE ENGINEER As Submitted 1.36% 1,771.27 kgs 86,519.45 16,077.87 3,489.04 59.89 106,086.36 20% 21,217.27 6,365.18 133,668.81
902(1)a Reinforcing Steel (Deformed) Grade 40
As Evaluated 1.36% 1,771.27 kgs 86,519.45 16,077.87 3,489.04 59.89 106,086.36 20% 21,217.27 6,365.18 133,668.81
As Submitted 5.77% 7,414.97 kgs 369,899.49 67,305.90 14,605.99 60.93 451,811.38 20% 90,362.28 27,108.68 569,282.34
902(1)b Reinforcing Steel (Deformed) Grade 60
As Evaluated 5.77% 7,414.97 kgs 369,899.49 67,305.90 14,605.99 60.93 451,811.38 20% 90,362.28 27,108.68 569,282.34
As Submitted 2.76% 1.00 l.s. 176,141.25 40,026.96 - 216,168.21 216,168.21 20% 43,233.64 12,970.09 272,371.94
903(1) Formworks and Falseworks
As Evaluated 2.76% 1.00 l.s. 176,141.25 40,026.96 - 216,168.21 216,168.21 20% 43,233.64 12,970.09 272,371.94
As Submitted 13.41% 793,394.23 200,249.72 55,568.57 1,049,212.52 209,842.50 62,952.74 1,322,007.76
TOTAL OF PART B
As Evaluated 13.41% 793,394.23 200,249.72 55,568.57 1,049,212.52 209,842.50 62,952.74 1,322,007.76
PART C FINISHING
C.1. Termite Control Works
As Submitted 0.00% - - - - - - -
Sub - Total C.1
As Evaluated 0.00% - - - - - - -
C.2. Masonry Works
CHB Non-Load Bearing (Including Reinforcing As Submitted 1.91% 147.57 sq.m. 116,151.64 22,724.85 10,254.26 1,010.58 149,130.75 20% 29,826.15 8,947.85 187,904.75
1046(2)a2
Steel) (150mm thk.) As Evaluated 1.91% 147.57 sq.m. 116,151.64 22,724.85 10,254.26 1,010.58 149,130.75 20% 29,826.15 8,947.85 187,904.75
As Submitted 1.91% 116,151.64 22,724.85 10,254.26 149,130.75 29,826.15 8,947.85 187,904.75
Sub - Total C.2
As Evaluated 1.91% 116,151.64 22,724.85 10,254.26 149,130.75 29,826.15 8,947.85 187,904.75
C.3 Doors & Windows
As Submitted 0.27% 1.00 l.s. 16,416.00 4,339.52 433.95 21,189.47 21,189.47 20% 4,237.89 1,271.37 26,698.73
1005(5) Steel Window
As Evaluated 0.27% 1.00 l.s. 16,416.00 4,339.52 433.95 21,189.47 21,189.47 20% 4,237.89 1,271.37 26,698.73
As Submitted 0.04% 1.68 sqm 1,176.00 1,423.91 142.39 1,632.32 2,742.30 20% 548.46 164.54 3,455.30
1010(2)a Doors, Flush
As Evaluated 0.04% 1.68 sqm 1,176.00 1,423.91 142.39 1,632.32 2,742.30 20% 548.46 164.54 3,455.30
As Submitted 0.31% 17,592.00 5,763.43 576.34 23,931.77 4,786.35 1,435.91 30,154.03
Sub - Total C.3
As Evaluated 0.31% 17,592.00 5,763.43 576.34 23,931.77 4,786.35 1,435.91 30,154.03
C.4. Finishing Works
As Submitted 0.08% 20.00 sq.m. 4,711.96 1,356.91 135.69 310.23 6,204.56 20% 1,240.91 372.27 7,817.74
1021(1)a Cement Floor Finish (Plain)
As Evaluated 0.08% 20.00 sq.m. 4,711.96 1,356.91 135.69 310.23 6,204.56 20% 1,240.91 372.27 7,817.74
As Submitted 0.82% 328.92 sq.m. 35,654.01 25,664.07 2,566.41 194.23 63,884.49 20% 12,776.90 3,833.07 80,494.46
1027(1) Cement Plaster Finish
As Evaluated 0.82% 328.92 sq.m. 35,654.01 25,664.07 2,566.41 194.23 63,884.49 20% 12,776.90 3,833.07 80,494.46
As Submitted 1.08% 1.00 l.s. 32,690.81 29,695.60 22,195.80 84,582.21 84,582.21 20% 16,916.44 5,074.93 106,573.58
1051(6) Railing
As Evaluated 1.08% 1.00 l.s. 32,690.81 29,695.60 22,195.80 84,582.21 84,582.21 20% 16,916.44 5,074.93 106,573.58
Ceiling (4.5mm Fiber Cement Board, Metal As Submitted 0.51% 50.16 sq.m. 25,300.20 13,617.45 1,361.75 803.02 40,279.40 20% 8,055.88 2,416.76 50,752.04
1003 (1)a1
Frame) As Evaluated 0.51% 50.16 sq.m. 25,300.20 13,617.45 1,361.75 803.02 40,279.40 20% 8,055.88 2,416.76 50,752.04
As Submitted 2.49% 98,356.98 70,334.03 26,259.65 194,950.66 38,990.13 11,697.03 245,637.82
Sub-Total C.4
As Evaluated 2.49% 98,356.98 70,334.03 26,259.65 194,950.66 38,990.13 11,697.03 245,637.82
C.5. Painting Works
As Submitted 1.06% 280.98 sq.m. 35,108.45 47,798.71 - 295.06 82,907.16 20% 16,581.43 4,974.43 104,463.02
1032(1)a Painting Works (Masonry/Concrete)
As Evaluated 1.06% 280.98 sq.m. 35,108.45 47,798.71 - 295.06 82,907.16 20% 16,581.43 4,974.43 104,463.02
As Submitted 0.75% 144.29 sq.m. 32,656.79 25,773.08 - 404.95 58,429.87 20% 11,685.97 3,505.79 73,621.63
1032(1)c Painting Works (Steel)
As Evaluated 0.75% 144.29 sq.m. 32,656.79 25,773.08 - 404.95 58,429.87 20% 11,685.97 3,505.79 73,621.63
As Submitted 1.81% 67,765.24 73,571.79 - 141,337.03 28,267.40 8,480.22 178,084.65
Sub-Total C.5
As Evaluated 1.81% 67,765.24 73,571.79 - 141,337.03 28,267.40 8,480.22 178,084.65
FACILITIES
C.6 Roof Framing FOR
and Roofing THE ENGINEER
Works
Prepainted Metal Sheets (above 0.427mm, Rib As Submitted 0.34% 50.16 sq.m. 20,149.27 6,112.85 611.29 535.75 26,873.41 20% 5,374.68 1,612.40 33,860.49
1014(1)b2
Type, Long Span) As Evaluated 0.34% 50.16 sq.m. 20,149.27 6,112.85 611.29 535.75 26,873.41 20% 5,374.68 1,612.40 33,860.49
As Submitted 16.24% 1.00 l.s. 811,628.72 185,858.40 272,834.94 1,270,322.06 1,270,322.06 20% 254,064.41 76,219.32 1,600,605.79
1047(1) Structural Steel
As Evaluated 16.24% 1.00 l.s. 811,628.72 185,858.40 272,834.94 1,270,322.06 1,270,322.06 20% 254,064.41 76,219.32 1,600,605.79
As Submitted 0.20% 175.40 kg. 12,762.98 1,078.06 1,546.69 87.73 15,387.73 20% 3,077.55 923.26 19,388.54
1047(2)b Structural Steel Purlins
As Evaluated 0.20% 175.40 kg. 12,762.98 1,078.06 1,546.69 87.73 15,387.73 20% 3,077.55 923.26 19,388.54
As Submitted 0.09% 28.00 ea. 5,600.00 1,139.04 113.96 244.75 6,853.00 20% 1,370.60 411.18 8,634.78
1047(3)c Metal Structure Accessories (Turnbuckle)
As Evaluated 0.09% 28.00 ea. 5,600.00 1,139.04 113.96 244.75 6,853.00 20% 1,370.60 411.18 8,634.78
As Submitted 0.99% 1,114.70 kg. 52,034.20 23,265.02 2,326.33 69.64 77,625.55 20% 15,525.11 4,657.53 97,808.19
1047(4) Metal Structure Accessories (Crossbracing)
As Evaluated 0.99% 1,114.70 kg. 52,034.20 23,265.02 2,326.33 69.64 77,625.55 20% 15,525.11 4,657.53 97,808.19
As Submitted 1.17% 958.77 kg. 69,577.94 20,010.59 2,000.91 95.53 91,589.44 20% 18,317.89 5,495.37 115,402.69
1047(6) Metal Structure Accessories (Steel Plates)
As Evaluated 1.17% 958.77 kg. 69,577.94 20,010.59 2,000.91 95.53 91,589.44 20% 18,317.89 5,495.37 115,402.69
As Submitted 19.03% 971,753.11 237,463.96 279,434.12 1,488,651.19 297,730.24 89,319.06 1,875,700.49
Sub-Total C.6
As Evaluated 19.03% 971,753.11 237,463.96 279,434.12 1,488,651.19 297,730.24 89,319.06 1,875,700.49
C.7. Plumbing / Sanitary Works
As Submitted 0.23% 1.00 l.s. 12,292.02 5,399.20 539.92 18,231.14 18,231.14 20% 3,646.23 1,093.87 22,971.24
1001(9) Storm Drainage and Downspout
As Evaluated 0.23% 1.00 l.s. 12,292.02 5,399.20 539.92 18,231.14 18,231.14 20% 3,646.23 1,093.87 22,971.24
Pipes and Fitting (50 mm dia., High Density As Submitted 12.89% 2,430.00 m 721,710.00 273,334.50 13,666.73 415.11 1,008,711.23 20% 201,742.25 60,522.67 1,270,976.15
1001(1)c1
Polyethelene HDPE) As Evaluated 12.89% 2,430.00 m 721,710.00 273,334.50 13,666.73 415.11 1,008,711.23 20% 201,742.25 60,522.67 1,270,976.15
As Submitted 13.13% 734,002.02 278,733.70 14,206.65 1,026,942.37 205,388.48 61,616.54 1,293,947.39
Sub-Total C.7
As Evaluated 13.13% 734,002.02 278,733.70 14,206.65 1,026,942.37 205,388.48 61,616.54 1,293,947.39
As Submitted 38.66% 2,005,620.99 688,591.76 330,731.02 3,024,943.77 604,988.75 181,496.61 3,811,429.13
TOTAL OF PART C
As Evaluated 38.66% 2,005,620.99 688,591.76 330,731.02 3,024,943.77 604,988.75 181,496.61 3,811,429.13
PART D ELECTRICAL
As Submitted 0.47% 1.00 l.s. 22,186.00 13,498.00 1,349.80 37,033.80 37,033.80 20% 7,406.76 2,222.03 46,662.59
1101(33) Wires and Wiring Devices
As Evaluated 0.47% 1.00 l.s. 22,186.00 13,498.00 1,349.80 37,033.80 37,033.80 20% 7,406.76 2,222.03 46,662.59
As Submitted 0.83% 1.00 l.s. 62,685.00 2,064.48 206.45 64,955.93 64,955.93 20% 12,991.19 3,897.36 81,844.48
1102(1) Panelboard with Main & Branch Breakers
As Evaluated 0.83% 1.00 l.s. 62,685.00 2,064.48 206.45 64,955.93 64,955.93 20% 12,991.19 3,897.36 81,844.48
As Submitted 0.06% 1.00 l.s. 2,140.00 2,169.76 108.49 4,418.25 4,418.25 20% 883.65 265.10 5,567.00
1103(1) Lighting Fixtures and Lamps
As Evaluated 0.06% 1.00 l.s. 2,140.00 2,169.76 108.49 4,418.25 4,418.25 20% 883.65 265.10 5,567.00
Solar Panel with inverter, battery and other As Submitted 10.65% 1.00 l.s. 754,280.10 71,631.12 7,163.11 833,074.33 833,074.33 20% 166,614.87 49,984.46 1,049,673.66
1102(18)
devices As Evaluated 10.65% 1.00 l.s. 754,280.10 71,631.12 7,163.11 833,074.33 833,074.33 20% 166,614.87 49,984.46 1,049,673.66
As Submitted 12.01% 841,291.10 89,363.36 8,827.85 939,482.31 187,896.47 56,368.95 1,183,747.73
TOTAL OF PART D
As Evaluated 12.01% 841,291.10 89,363.36 8,827.85 939,482.31 187,896.47 56,368.95 1,183,747.73
As Submitted 19.91% 1.00 l.s. 293,419.76 995,175.60 269,368.46 1,557,963.82 1,557,963.82 20% 311,592.76 93,477.83 1,963,034.41
1201(1) Water Pumping System
As Evaluated 19.91% 1.00 l.s. 293,419.76 995,175.60 269,368.46 1,557,963.82 1,557,963.82 20% 311,592.76 93,477.83 1,963,034.41
As Submitted 3.05% 1.00 set 231,194.25 6,509.28 650.93 238,354.46 238,354.46 20% 47,670.89 14,301.27 300,326.62
1201(4) Submersible Sump Pump with Control
As Evaluated 3.05% 1.00 set 231,194.25 6,509.28 650.93 238,354.46 238,354.46 20% 47,670.89 14,301.27 300,326.62
As Submitted 22.96% 524,614.01 1,001,684.88 270,019.39 1,796,318.28 359,263.65 107,779.10 2,263,361.03
TOTAL OF PART E
As Evaluated 22.96% 524,614.01 1,001,684.88 270,019.39 1,796,318.28 359,263.65 107,779.10 2,263,361.03
As Submitted 93.18% 4,276,707.70 2,068,907.26 944,658.65 7,290,273.61 1,458,054.72 437,416.40 9,185,744.73
TOTAL OF PART III
As Evaluated 93.18% 4,276,707.70 2,068,907.26 944,658.65 7,290,273.61 1,458,054.72 437,416.40 9,185,744.73
As Submitted 100.00% 4,501,636.22 2,283,718.82 1,038,273.97 7,823,629.01 1,509,704.33 466,666.66 9,800,000.00
GRAND TOTAL
As Evaluated 100.00% 4,501,636.22 2,283,718.82 1,038,273.97 7,823,629.01 1,509,704.33 466,666.66 9,800,000.00
REGION IV-A
Lucena City
FORM ABC-2015-02A-00
APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 180 C.D.
ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
COST % VALUE COST
AS SUBMITTED 1.00 l.s 124,351.86 20.00% 24,870.37 7,461.11 32,331.48 156,683.34 156,683.34
A.1.1(3) Construction of Field Office for the Engineer
AS EVALUATED 1.00 l.s 124,351.86 20.00% 24,870.37 7,461.11 32,331.48 156,683.34 156,683.34
AS SUBMITTED 120.00 each. 1,800.00 8.00% 144.00 97.20 241.20 2,041.20 17.01
AS EVALUATED 120.00 each. 1,800.00 8.00% 144.00 97.20 241.20 2,041.20 17.01
AS SUBMITTED 126,151.86 25,014.37 7,558.31 32,572.68 158,724.54
TOTAL OF PART I
AS EVALUATED 126,151.86 25,014.37 7,558.31 32,572.68 158,724.54
AS SUBMITTED 1.00 l.s 10,000.00 0.00% - 500.00 500.00 10,500.00 10,500.00
AS EVALUATED 1.00 l.s 10,000.00 0.00% - 500.00 500.00 10,500.00 10,500.00
AS SUBMITTED 1.00 ea. 5,759.78 20.00% 1,151.96 345.59 1,497.55 7,257.33 7,257.33
B.5 Project Billboard/ Sign Board
AS EVALUATED 1.00 ea. 5,759.78 20.00% 1,151.96 345.59 1,497.55 7,257.33 7,257.33
AS SUBMITTED 1.00 l.s 318,541.02 8.00% 25,483.28 17,201.22 42,684.50 361,225.52 361,225.52
AS EVALUATED 1.00 l.s 318,541.02 8.00% 25,483.28 17,201.22 42,684.50 361,225.52 361,225.52
AS SUBMITTED 1.00 l.s. 72,902.74 0.00% - 3,645.14 3,645.14 76,547.88 76,547.88
AS EVALUATED 1.00 l.s. 72,902.74 0.00% - 3,645.14 3,645.14 76,547.88 76,547.88
AS SUBMITTED 407,203.54 26,635.24 21,691.95 48,327.19 455,530.73
TOTAL OF PART II
AS EVALUATED 407,203.54 26,635.24 21,691.95 48,327.19 455,530.73
Project ID
(Project Component ID - Description)
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
AS SUBMITTED 1.00 l.s. 27,953.24 20.00% 5,590.65 1,677.19 7,267.84 35,221.08 35,221.08
801 (1) Removal of Structres and Obstruction
AS EVALUATED 1.00 l.s. 27,953.24 20.00% 5,590.65 1,677.19 7,267.84 35,221.08 35,221.08
AS SUBMITTED 497.80 cu.m. 207,701.23 20.00% 41,540.25 12,462.07 54,002.32 261,703.55 525.72
AS EVALUATED 497.80 cu.m. 207,701.23 20.00% 41,540.25 12,462.07 54,002.32 261,703.55 525.72
AS SUBMITTED 145.80 cu.m. 168,998.70 20.00% 33,799.74 10,139.92 43,939.66 212,938.36 1,460.48
AS EVALUATED 145.80 cu.m. 168,998.70 20.00% 33,799.74 10,139.92 43,939.66 212,938.36 1,460.48
AS SUBMITTED 283.35 cu.m. 66,712.11 20.00% 13,342.42 4,002.73 17,345.15 84,057.26 296.66
804(1)a Embankment From Structure Excavation
AS EVALUATED 283.35 cu.m. 66,712.11 20.00% 13,342.42 4,002.73 17,345.15 84,057.26 296.66
AS SUBMITTED 7.48 cu.m. 8,951.45 20.00% 1,790.29 537.09 2,327.38 11,278.83 1,507.86
804(4) Gravel Fill
AS EVALUATED 7.48 cu.m. 8,951.45 20.00% 1,790.29 537.09 2,327.38 11,278.83 1,507.86
AS SUBMITTED 480,316.73 96,063.35 28,819.00 124,882.35 605,199.08
TOTAL OF PART A
AS EVALUATED 480,316.73 96,063.35 28,819.00 124,882.35 605,199.08
AS SUBMITTED 44.15 cu.m. 275,146.57 20.00% 55,029.31 16,508.79 71,538.100 346,684.67 7,852.43
900(1)c1 Structural Concrete (Class A ) (28 days)
AS EVALUATED 44.15 cu.m. 275,146.57 20.00% 55,029.31 16,508.79 71,538.10 346,684.67 7,852.43
AS SUBMITTED 1,771.27 kgs 106,086.36 20.00% 21,217.27 6,365.18 27,582.45 133,668.81 75.46
902(1)a Reinforcing Steel (Deformed) Grade 40
AS EVALUATED 1,771.27 kgs 106,086.36 20.00% 21,217.27 6,365.18 27,582.45 133,668.81 75.46
AS SUBMITTED 7,414.97 kgs 451,811.38 20.00% 90,362.28 27,108.68 117,470.96 569,282.34 76.77
902(1)b Reinforcing Steel (Deformed) Grade 60
AS EVALUATED 7,414.97 kgs 451,811.38 20.00% 90,362.28 27,108.68 117,470.96 569,282.34 76.77
AS SUBMITTED 1.00 l.s. 216,168.21 20.00% 43,233.64 12,970.09 56,203.73 272,371.94 272,371.94
AS EVALUATED 1.00 l.s. 216,168.21 20.00% 43,233.64 12,970.09 56,203.73 272,371.94 272,371.94
AS SUBMITTED 1,049,212.52 209,842.50 62,952.74 272,795.24 1,322,007.76
TOTAL OF PART B
AS EVALUATED 1,049,212.52 209,842.50 62,952.74 272,795.24 1,322,007.76
PART C FINISHING WORKS
AS SUBMITTED 147.57 sq.m. 149,130.75 20.00% 29,826.15 8,947.85 38,774.00 187,904.75 1,273.33
1046(2)a2 CHB Non-Load Bearing (Including Reinforcing Steel) (150mm thk.) AS EVALUATED 147.57 sq.m. 149,130.75 20.00% 29,826.15 8,947.85 38,774.00 187,904.75 1,273.33
Preparation and Submission: Evaluation:
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:
MARLO P. DE CHAVEZ FAUSTINO MARK ANTHONY S. DE LA CRUZ CHARLOTTE KAYE A. CONSTANTINO

Engineer II Chief, Planning & Design Section Engineer II
Date: May 5, 2023
10/65
REGION IV-A
Lucena City
FORM ABC-2015-02A-00
APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 180 C.D.
ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
COST % VALUE COST
FACILITIES FOR THE ENGINEER
AS SUBMITTED 1.00 l.s. 21,189.47 20.00% 4,237.89 1,271.37 5,509.26 26,698.73 26,698.73
AS EVALUATED 1.00 l.s. 21,189.47 20.00% 4,237.89 1,271.37 5,509.26 26,698.73 26,698.73
AS SUBMITTED 1.68 sqm 2,742.30 20.00% 548.46 164.54 713.00 3,455.30 2,056.73
AS EVALUATED 1.68 sqm 2,742.30 20.00% 548.46 164.54 713.00 3,455.30 2,056.73
AS SUBMITTED 20.00 sq.m. 6,204.56 20.00% 1,240.91 372.27 1,613.18 7,817.74 390.89
AS EVALUATED 20.00 sq.m. 6,204.56 20.00% 1,240.91 372.27 1,613.18 7,817.74 390.89
AS SUBMITTED 328.92 sq.m. 63,884.49 20.00% 12,776.90 3,833.07 16,609.97 80,494.46 244.72
AS EVALUATED 328.92 sq.m. 63,884.49 20.00% 12,776.90 3,833.07 16,609.97 80,494.46 244.72
AS SUBMITTED 1.00 l.s. 84,582.21 20.00% 16,916.44 5,074.93 21,991.37 106,573.58 106,573.58
1051(6) Railing
AS EVALUATED 1.00 l.s. 84,582.21 20.00% 16,916.44 5,074.93 21,991.37 106,573.58 106,573.58
AS SUBMITTED 50.16 sq.m. 40,279.40 20.00% 8,055.88 2,416.76 10,472.64 50,752.04 1,011.80
1003 (1)a1 Ceiling (4.5mm Fiber Cement Board, Metal Frame)
AS EVALUATED 50.16 sq.m. 40,279.40 20.00% 8,055.88 2,416.76 10,472.64 50,752.04 1,011.80
AS SUBMITTED 280.98 sq.m. 82,907.16 20.00% 16,581.43 4,974.43 21,555.86 104,463.02 371.78
AS EVALUATED 280.98 sq.m. 82,907.16 20.00% 16,581.43 4,974.43 21,555.86 104,463.02 371.78
AS SUBMITTED 144.29 sq.m. 58,429.87 20.00% 11,685.97 3,505.79 15,191.76 73,621.63 510.23
AS EVALUATED 144.29 sq.m. 58,429.87 20.00% 11,685.97 3,505.79 15,191.76 73,621.63 510.23
AS SUBMITTED 50.16 sq.m. 26,873.41 20.00% 5,374.68 1,612.40 6,987.08 33,860.49 675.05
1014(1)b2 Prepainted Metal Sheets (above 0.427mm, Rib Type, Long Span)
AS EVALUATED 50.16 sq.m. 26,873.41 20.00% 5,374.68 1,612.40 6,987.08 33,860.49 675.05
AS SUBMITTED 1.00 l.s. 1,270,322.06 20.00% 254,064.41 76,219.32 330,283.73 1,600,605.79 1,600,605.79
AS EVALUATED 1.00 l.s. 1,270,322.06 20.00% 254,064.41 76,219.32 330,283.73 1,600,605.79 1,600,605.79
AS SUBMITTED 175.40 kg. 15,387.73 20.00% 3,077.55 923.26 4,000.81 19,388.54 110.54
AS EVALUATED 175.40 kg. 15,387.73 20.00% 3,077.55 923.26 4,000.81 19,388.54 110.54
AS SUBMITTED 28.00 ea. 6,853.00 20.00% 1,370.60 411.18 1,781.78 8,634.78 308.39
AS EVALUATED 28.00 ea. 6,853.00 20.00% 1,370.60 411.18 1,781.78 8,634.78 308.39
AS SUBMITTED 1,114.70 kg. 77,625.55 20.00% 15,525.11 4,657.53 20,182.64 97,808.19 87.74
AS EVALUATED 1,114.70 kg. 77,625.55 20.00% 15,525.11 4,657.53 20,182.64 97,808.19 87.74
AS SUBMITTED 958.77 kg. 91,589.44 20.00% 18,317.89 5,495.37 23,813.25 115,402.69 120.37
AS EVALUATED 958.77 kg. 91,589.44 20.00% 18,317.89 5,495.37 23,813.25 115,402.69 120.37
AS SUBMITTED 1.00 l.s. 18,231.14 20.00% 3,646.23 1,093.87 4,740.10 22,971.24 22,971.24
AS EVALUATED 1.00 l.s. 18,231.14 20.00% 3,646.23 1,093.87 4,740.10 22,971.24 22,971.24
AS SUBMITTED 2,430.00 m 1,008,711.23 20.00% 201,742.25 60,522.67 262,264.92 1,270,976.15 523.04
1001(1)c1 Pipes and Fitting (50 mm dia., High Density Polyethelene HDPE)
AS EVALUATED 2,430.00 m 1,008,711.23 20.00% 201,742.25 60,522.67 262,264.92 1,270,976.15 523.04
AS SUBMITTED 3,024,943.77 604,988.75 181,496.61 786,485.36 3,811,429.13
TOTAL OF PART C
AS EVALUATED 3,024,943.77 604,988.75 181,496.61 786,485.36 3,811,429.13
PART D ELECTRICAL WORKS
AS SUBMITTED 1.00 l.s. 37,033.80 20.00% 7,406.76 2,222.03 9,628.79 46,662.59 46,662.59
1101(33) Wires and Wiring Devices AS EVALUATED 1.00 l.s. 37,033.80 20.00% 7,406.76 2,222.03 9,628.79 46,662.59 46,662.59
AS SUBMITTED 1.00 l.s. 64,955.93 20.00% 12,991.19 3,897.36 16,888.55 81,844.48 81,844.48
1102(1) Panelboard with Main & Branch Breakers AS EVALUATED 1.00 l.s. 64,955.93 20.00% 12,991.19 3,897.36 16,888.55 81,844.48 81,844.48
AS SUBMITTED 1.00 l.s. 4,418.25 20.00% 883.65 265.10 1,148.75 5,567.00 5,567.00
1103(1) Lighting Fixtures and Lamps AS EVALUATED 1.00 l.s. 4,418.25 20.00% 883.65 265.10 1,148.75 5,567.00 5,567.00
AS SUBMITTED 1.00 l.s. 833,074.33 20.00% 166,614.87 49,984.46 216,599.33 1,049,673.66 1,049,673.66
1102(18) Solar Panel with inverter, battery and other devices AS EVALUATED 1.00 l.s. 833,074.33 20.00% 166,614.87 49,984.46 216,599.33 1,049,673.66 1,049,673.66
AS SUBMITTED 939,482.31 187,896.47 56,368.95 244,265.42 1,183,747.73
TOTAL OF PART D AS EVALUATED 939,482.31 187,896.47 56,368.95 244,265.42 1,183,747.73
AS SUBMITTED 1.00 l.s. 1,557,963.82 20.00% 311,592.76 93,477.83 405,070.59 1,963,034.41 1,963,034.41
1201(1) Water Pumping System 1,557,963.82 311,592.76 405,070.59 1,963,034.41
AS EVALUATED 1.00 l.s. 20.00% 93,477.83 1,963,034.41
AS SUBMITTED 1.00 set 238,354.46 20.00% 47,670.89 14,301.27 61,972.16 300,326.62 300,326.62
1201(4) Submersible Sump Pump with Control 238,354.46 47,670.89 61,972.16 300,326.62
AS EVALUATED 1.00 set 20.00% 14,301.27 300,326.62
AS SUBMITTED 1,796,318.28 359,263.65 107,779.10 467,042.75 2,263,361.03
TOTAL OF PART E
AS EVALUATED 1,796,318.28 359,263.65 107,779.10 467,042.75 2,263,361.03
AS SUBMITTED 7,290,273.61 1,458,054.72 437,416.40 1,895,471.12 9,185,744.73
TOTAL OF PART III
AS EVALUATED 7,290,273.61 1,458,054.72 437,416.40 1,895,471.12 9,185,744.73
AS SUBMITTED 7,290,273.61 1,458,054.72 437,416.40 1,895,471.12 9,185,744.73
TOTAL OF (Project ID-Civil Works)
AS EVALUATED 7,290,273.61 1,458,054.72 437,416.40 1,895,471.12 9,185,744.73
AS SUBMITTED 7,823,629.01 1,509,704.33 466,666.66 1,976,370.99 9,800,000.00
GRAND TOTAL
AS EVALUATED 7,823,629.01 1,509,704.33 466,666.66 1,976,370.99 9,800,000.00
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:
MARLO P. DE CHAVEZ FAUSTINO MARK ANTHONY S. DE LA CRUZ CHARLOTTE KAYE A. CONSTANTINO

Engineer II Chief, Planning & Design Section Engineer II 11/65
Date: May 5, 2023

REGION IV-A
Lucena City
FORM ABC-2015-02-00
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 180
TOTAL MARK-UP
ITEM NO. DESCRIPTION ESTIMATED DIRECT COST VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
AS SUBMITTED 126,151.86 19.83% 25,014.37 7,558.31 32,572.68 158,724.54
AS EVALUATED 126,151.86 19.83% 25,014.37 7,558.31 32,572.68 158,724.54
AS SUBMITTED 407,203.54 6.54% 26,635.24 21,691.95 48,327.19 455,530.73
AS EVALUATED 407,203.54 6.54% 26,635.24 21,691.95 48,327.19 455,530.73
(Project ID)
(Project Component ID - Description)
CIVIL, MECHANICAL, ELECTRICAL AND
PART III
SANITARY/PLUMBING WORKS
AS SUBMITTED 480,316.73 20.00% 96,063.35 28,819.00 124,882.35 605,199.08
PART A EARTHWORKS
AS EVALUATED 480,316.73 20.00% 96,063.35 28,819.00 124,882.35 605,199.08
AS SUBMITTED 1,049,212.52 20.00% 209,842.50 62,952.74 272,795.24 1,322,007.76
AS EVALUATED 1,049,212.52 20.00% 209,842.50 62,952.74 272,795.24 1,322,007.76
AS SUBMITTED 3,024,943.77 20.00% 604,988.75 181,496.61 786,485.36 3,811,429.13
PART C FINISHING
AS EVALUATED 3,024,943.77 20.00% 604,988.75 181,496.61 786,485.36 3,811,429.13
AS SUBMITTED 939,482.31 20.00% 187,896.47 56,368.95 244,265.42 1,183,747.73
PART D ELECTRICAL
AS EVALUATED 939,482.31 20.00% 187,896.47 56,368.95 244,265.42 1,183,747.73
AS SUBMITTED 1,796,318.28 20.00% 359,263.65 107,779.10 467,042.75 2,263,361.03
PART E MECHANICAL
AS EVALUATED 1,796,318.28 20.00% 359,263.65 107,779.10 467,042.75 2,263,361.03
AS SUBMITTED 7,290,273.61 20.00% 1,458,054.72 437,416.40 1,895,471.12 9,185,744.73
TOTAL OF PART III
AS EVALUATED 7,290,273.61 20.00% 1,458,054.72 437,416.40 1,895,471.12 9,185,744.73
AS SUBMITTED 7,823,629.01 1,509,704.33 466,666.66 1,976,370.99 9,800,000.00
TOTAL
AS EVALUATED 7,823,629.01 1,509,704.33 466,666.66 1,976,370.99 9,800,000.00
Prepared by: Checked/Submitted by: Evaluated by: Approved:
MARLO P. DE CHAVEZ FAUSTINO MARK ANTHONY S. DE LA CRUZ CHARLOTTE KAYE A. CONSTANTINO RAMONITO S.M. PAZ DEL ROSARIO C. NACA
Engineer II Chief, Planning & Design Section Engineer II Assistant District Engineer District Engineer
Date: May 5, 2023

BACK UP COMPUTATION
A.1.1 (3) Construction of field office for the Engineer
QUANTITY: 1.00 l.s
QUANTITY: 120.00 each.
QUANTITY: 1.00 l.s
B.5 Project Billboard
QUANTITY: 1.00 ea.
QUANTITY: 1.00 l.s
QUANTITY: 1.00 l.s.
801(1) Removal of Structures and Obstruction
QUANTITY: 1.00 l.s.
QUANTITY: 497.80 cu.m.

Water Tank
LENGTH (w/allowance) WIDTH (w/allowance) THICKNESS (+gravel fill) QUANTITY VOLUME UNIT
FOOTING 2.60 2.60 2.80 4.00 75.71 cu.m.

FTB-1 4.40 0.40 0.40 4.00 2.82 cu.m.
FTB-1 (diagonal) 6.22 0.40 0.40 2.00 1.99 cu.m.
SUB-TOTAL: 80.52 cu.m.
Pump House
LENGTH (w/allowance) WIDTH (w/allowance) THICKNESS QUANTITY VOLUME UNIT
CF-1 1.1 1.1 1.2 4 5.81 cu.m.
WALL FOOTING 13.60 0.65 0.75 1.00 6.63 cu.m.
Pipe Line
STA LENGTH WIDTH DEPTH QUANTITY VOLUME UNIT
0+000 - 2+430 2430.00 0.30 0.50 1.00 364.50 cu.m.
FENCE
LENGTH (w/allowance) WIDTH (w/allowance) THICKNESS (+gravel fill) QUANTITY VOLUME UNIT
FOOTING 1.40 1.40 1.60 12.00 37.63 cu.m.
LB-1 25.80 0.35 0.30 1.00 2.71 cu.m.
TOTAL : 497.80 cu.m.

Pipe Line
0+000 - 2+430 2430.00 0.30 0.20 1.00 145.80 cu.m.
804(1)1a Embankment From Structure Excavation

Water Tank
LENGTH WIDTH THICKNESS QUANTITY VOLUME UNIT
FOOTING 2.00 2.00 2.80 4.00 44.80 cu.m.
-less volume of gravel fill 1.60 1.60 0.10 4.00 1.02 cu.m.
-less volume of footing 11.62 cu.m.
-less volume of column 5.18 cu.m.
Pump House
LENGTH WIDTH THICKNESS/HEIGHT QUANTITY VOLUME UNIT
CF-1 1.1 1.1 1.2 4 5.81 cu.m.
-less volume of gravel fill 0.9 0.9 0.1 4 0.32 cu.m.
-less volume of footing 0.9 0.9 0.3 4 0.97 cu.m.
-less volume of column 0.25 0.25 0.8 4 0.20 cu.m.
WALL FOOTING 13.60 0.65 0.75 1.00 6.63 cu.m.
-less volume of gravel fill 2.30 1.50 0.10 1.00 0.35 cu.m.
-less volume of footing 13.60 0.60 0.30 1.00 2.45 cu.m.
-less volume CHB Wall 13.60 0.15 0.80 1.00 1.63 cu.m.
13/65
Pipe Line
0+000 - 2+430 2430.00 0.30 0.30 1.00 218.70 cu.m.
FENCE
LENGTH WIDTH THICKNESS (+gravel fill) QUANTITY VOLUME UNIT
FOOTING 1.40 1.40 1.60 12.00 37.63 cu.m.
-less volume of footing 1.20 1.20 0.30 12.00 5.18 cu.m.
-less volume of column 0.30 0.30 1.20 12.00 1.30 cu.m.
804 (4) Gravel Fill

Water Tank
FOOTING 2.20 2.20 0.10 4.00 1.94 cu.m.
Well Seal
1.00 1.00 0.10 1.00 0.10 cu.m.
Pump House
F-1 0.9 0.9 0.10 4 0.32 cu.m.
WALL FOOTING 17.00 0.45 0.10 1 0.77 cu.m.
GROUND SLAB 5.00 4.00 0.10 1 2.00 cu.m.
FENCE
FOOTING 1.40 1.40 0.10 12.00 2.35 cu.m.
TOTAL : 7.48 cu.m.
900(1)c1 Structural Concrete (Class A) (28 days)

Water Tank
FOOTING 2.20 2.20 0.60 4.00 11.62 cu.m.

Foot Tie Beam (FTB-1) 4.40 0.40 0.40 4.00 2.82 cu.m.
Foot Tie Beam (FTB-1,diagonal) 6.22 0.40 0.40 2.00 1.99 cu.m.
LENGTH-1 LENGTH-2 WIDTH HIEGHT QUANTITY VOLUME UNIT

Column 1.2 0.600 0.60 2.40 4.00 5.18 cu.m. (Trapedoidal)
Well Seal
1.00 1.00 0.100 1.00 0.10 cu.m.

Pump House
LENGTH WIDTH THICKNESS/Hieght QUANTITY VOLUME UNIT
F-1 0.9 0.9 0.3 4 0.97 cu.m.
C-1 0.25 0.25 4.39 4 1.10 cu.m.

WALL FOOTING 17.00 0.60 0.25 1.00 2.55 cu.m.
Ground Slab 5.00 4.00 0.100 1.00 2.00 cu.m.

Long Beam 5.00 0.20 0.300 2.00 0.60 cu.m.
Cross Beam 4.00 0.20 0.300 2.00 0.48 cu.m.
Faucet Platform
Slab 1.20 0.80 0.075 15.00 1.08 cu.m.
Column 0.20 0.20 0.90 15.00 0.54 cu.m.

14/65
FENCE
FOOTING 1.20 1.20 0.30 12.00 5.18 cu.m.
Column 0.30 0.30 3.90 12.00 4.21 cu.m.
Bottom LB-1 43.25 0.15 0.30 1.00 1.95 cu.m.
Top LB-1 39.65 0.15 0.30 1.00 1.78 cu.m.

TOTAL : 44.15 cu.m.
902(1)a Reinforcing Steel (Deformed Bar) Grade 40
QUANTITY: 1,771.27 kgs
Pump House
MAIN BARS DIAMETER LENGTH @ X Dir Number in Pcs LENGTH @ Y Dir Number in Pcs Total Length # of Typical In Kgs
Main F-1 RSB 12 mm Ø 0.90 12 0.9 12 21.6 4 76.896
Ties C-1 RSB 10 mm Ø 1 37 37 4 91.76
WALL FOOTING RSB 10 mm Ø 17.00 2 0.6 57 68.2 1 42.284
Ground Slab RSB 12 mm Ø 5.00 15 4.00 18 147 1 130.83
Stirrups Long Beam RSB 10 mm Ø 1.00 53 53 2.00 65.72
Stirrups Cross Beam RSB 10 mm Ø 1.00 45 45 2.00 55.8
Water Tank
DIAMETER Length (m) No. of Rebars # of Typical In Kgs
FTB Stirrups Length = 1.6 m RSB 10 mm Ø 1.60 31 4.00 122.2144
FTB (Diagonal) Stirrups Length = 1.6 m RSB 10 mm Ø 1.60 41 2.00 80.8192
COL. Stirrups Length = 3.6 m RSB 10 mm Ø 3.6 14 4 124.1856
Stirrups Length = 3.6 m RSB 10 mm Ø 1.6 14 8 110.3872 (Stirrups for Center-2 Sets)
Well Seal
DIAMETER Length (m) No. of Rebars # of Typical In Kgs
RSB 10 mm Ø 1.00 5 1.00 3.08 @ x-axis

RSB 10 mm Ø 1.00 5 1.00 3.08 @ y-axis
Faucet Platform
DIAMETER LENGTH @ X Dir Number in Pcs LENGTH @ Y Dir Number in Pcs # of Typical Total Length In Kgs
Slab RSB 12 mm Ø 1.2 4 0.8 5 15.00 132.00 117.216
Vertical Bars RSB 12 mm Ø 1 4 0 0 15.00 60.00 53.28

Column
Stirrups Length = 0.8 m RSB 10 mm Ø 0.80 5 0 0 15.00 60.00 36.96
FENCE
COL. Stirrups Length = 1.2 m RSB 10 mm Ø 1.20 14 12.00 201.60 124.1856
LB-1 (top 82.90 4 1.00 331.60 294.4608
RSB 12 mm Ø RSB 12 mm Ø
and
bottom) Stirrups Length = 1.6 m RSB 10 mm Ø 0.90 277.34 1.00 249.61 153.757296
Total: 1,686.92 kgs

+ 5% wastage 84.35 kgs
1,771.27 kgs
902(1)b Reinforcing Steel (Deformed Bar) Grade 60
QUANTITY: 7,414.97 kgs
Water Tank
MAIN BARS DIAMETER LENGTH @ X Dir Number in Pcs LENGTH @ Y Dir Number in Pcs Total Length # of Typical In Kgs
FOOTING-Top RSB 12 mm Ø 2.20 11 2.20 11 48.4 4 172.304
FOOTING-Bot RSB 20 mm Ø 2.20 11 2.20 11 48.4 4 478.192
FTB RSB 16 mm Ø 4.40 8 35.2 4 222.464
FTB (Diagonal) RSB 16 mm Ø 6.22 8 49.76 2 157.2416
COL. RSB 32 mm Ø 3.000 20 60 4 1514.4
Pump House
DIAMETER LENGTH @ X Dir Number in Pcs LENGTH @ Y Dir Number in Pcs Total Length # of Typical In Kgs
C-1 RSB 16 mm Ø 4.99 4 19.96 4 126.1472
Long Beam RSB 16 mm Ø 5.00 4 20 2.00 63.2
Cross Beam RSB 16 mm Ø 4.00 4 16 2.00 50.56
FENCE
FOOTING-Top RSB 16 mm Ø 1.20 4 1.20 4 9.6 12.00 182.016
COL. Vertical Bar RSB 16 mm Ø 4.50 48 216 12.00 4095.36
Total: 7,061.88 kgs

+ 5% wastage 353.09 kgs
7,414.97 kgs
15/65
QUANTITY: 1.00 l.s.
Water Tank
LENGTH WIDTH THICKNESS QUANTITY AREA UNIT
FOOTING 2.20 2.20 0.60 4.00 21.12 sq.m.
SUB-TOTAL: 21.12 sq.m.
LENGTH WIDTH HEIGHT (2 sides) QUANTITY AREA UNIT

Foot Tie Beam (FTB-1) 4.4 0.4 0.4 4 21.12 sq.m.
Foot Tie Beam (FTB-1,diagonal) 6.22 0.4 0.4 2 14.93 sq.m.
LENGTH WIDTH THICKNESS/HEIGHT QUANTITY AREA UNIT

Column 0.60 0.60 2.40 4.00 23.04 sq.m.
Pump House
F-1 0.9 0.9 0.3 4 4.32 sq.m.
WALL FOOTING 17.00 0.60 0.30 1.00 10.20 sq.m.
C-1 0.25 0.25 4.39 4 17.56 sq.m.
Ground Slab 5.00 4.00 0.100 1.00 1.80 sq.m.
Long Beam 5.00 0.20 0.300 2.00 8.00 sq.m.
Cross Beam 4.00 0.20 0.300 2.00 6.40 sq.m.
Faucet Platform
Column 0.20 0.20 0.90 15.00 10.80 sq.m.
FENCE
FOOTING 1.20 1.20 0.30 12.00 17.28 sq.m.
Column 0.30 0.30 3.90 12.00 56.16 UNIT
LENGTH WIDTH HEIGHT (2 sides) QUANTITY AREA UNIT
Bottom LB-1 43.25 0.15 0.30 1.00 32.44 sq.m.
Top LB-1 39.65 0.15 0.30 1.00 29.74 sq.m.
SUB-TOTAL: 135.62 UNIT
TOTAL : 274.91 sq.m.
Summary
Forms
Footing = 42.72 sq.m. 15 pcs (1/2" thk)
Column = 109.36 sq.m. 38 pcs (1/2" thk)
Wall Footing = 10.20 sq.m. 4 pcs (1/2" thk)
Beam = 112.63 sq.m. 40 pcs (1/2" thk)
Scaffold/Staging Vertical(2x3) Horizontal(2x2) Brace(2x3)
Footing = 300 bd.ft 898 bd.ft 748 bd.ft
Wall Footing = 72 bd.ft 215 bd.ft 179 bd.ft
Column = 766 bd.ft 2297 bd.ft 1914 bd.ft
Beam = 676 bd.ft 530 bd.ft
1814.00 bd.ft 3940.00 bd.ft 2841.00 bd.ft

Summary 97.00 pcs (1/2" thk) Plywood
4,655.00 4655.00 2x3 Coco Lumber
3,940.00 3940.00 2x2 Coco Lumber
1046(2)a2 CHB Non-Load Bearing (Including Reinforcing Steel) (150mm thk.)
QUANTITY: 147.57 sq.m.

FENCE
HEIGHT LENGTH QUANTITY UNIT
Pump House 3.69 17.00 62.73 sq.m.
CHB FENCE 2.40 39.65 95.16 sq.m.
-less Doors 1.68 sq.m.
Window 8.64 sq.m.
TOTAL: 147.57 sq.m.
QUANTITY: 1.00 l.s.
LENGTH HIEGHT QUANTITY Total UNIT

Pump House 2.4 1.20 3.00 8.64 SQM W-1
TOTAL: 8.64 SQM
QUANTITY: 1.68 sqm
LENGTH HIEGHT QUANTITY Total UNIT

Pump House 0.8 2.10 1.00 1.68 sqm D-1
TOTAL: 1.68 sqm
16/65
LENGTH WIDTH QUANTITY UNIT

Pump House FLOOR 5.00 4.00 20.00 sq.m.
TOTAL: 20.00 sq.m.

Pump House
LENGTH WIDTH THICKNESS/HEIGHT No of FACES QUANTITY AREA UNIT
CHB Wall 18.00 3.50 2.00 1.00 126.00 sq.m.
-less Doors 3.36 sq.m.
(2 faces)
Window 17.28 sq.m.
FENCE
HEIGHT LENGTH QUANTITY AREA UNIT
CHB FENCE 2.70 41.40 2.00 1.00 223.56 sq.m.
TOTAL: 328.92 sq.m.
1051(6) Railing
QUANTITY: 1.00 l.s.

Railings
Length Q Total Length Unit Wieght Total Weight
Railing (Vertical) 16mm Plain Rod Bar 0.92 43 39.56 1.570 62.11 kg
Length Q Total Length Pcs
Railing (Horizontal) 2" GI Pipe S40 12.75 1 12.75 3
Ladder and Ladder Cage
2" GI Stringers Pipe 10.4 2 20.8 4
1" GI Stringers Support Pipe 0.1 36 3.6 1
20mm dia. RSB Ladder Rungs 0.45 35 15.75 2.470 38.9 kg
Length Width Thk. Q kg/cum Volume
50 mm x 3mm thk Flat Bar Hoops 2 0.05 0.003 15 7850 35.33
25 mm x 3mm thk Flat Bar Hoops Support 8.7 0.025 0.003 7 7850 35.85
Inside Ladder and Ladder Cage
2" GI Stringers Pipe 5.4 2 10.8 2
1" GI Stringers Support Pipe 0.1 20 2 1
20mm dia. RSB Ladder Rungs 0.3 19 5.7 2.470 14.08 kg
Length Width Thk. Q kg/cum Volume
50 mm x 3mm thk Flat Bar Hoops 2 0.05 0.003 6 7850 14.13
25 mm x 3mm thk Flat Bar Hoops Support 3.05 0.025 0.003 7 7850 12.57
2" GI Pipe 9 pcs

1" GI Pipe 2 pcs
20mm dia. RSB Ladder Rungs 52.98 kg
16mm Plain Rod Bar 62.11 kg
50 mm x 3mm thk Flat Bar Hoops 49.46 kg
25 mm x 3mm thk Flat Bar Hoops Support 48.42 kg
1003 (1)a1 Ceiling (4.5mm Fiber Cement Board, Metal Frame)

ROOF 7.60 6.60 50.16 sq.m.
TOTAL: 50.16 sq.m.

Water Tank
LENGTH WIDTH THICKNESS/HEIGHT No of FACES QUANTITY AREA UNIT
Water Tank Column 0.60 0.60 0.30 1 4.00 2.88 sq.m.
CHB Wall 126.00 sq.m.
Pump House Ceiling 7.60 6.60 1.00 1 50.16 sq.m.
-less 20.64 sq.m.
Faucet Stand 0.20 0.20 0.90 1 15.00 10.8 sq.m.
FENCE
HEIGHT LENGTH QUANTITY AREA UNIT
CHB FENCE 2.70 41.40 1.00 111.78 sq.m.
TOTAL: 280.98 sq.m.
17/65
SURFACE AREA Length AREA UNIT

10" GI Pipe S40 0.628 48.00 30.14 sq.m.
4" BI Pipe S40 0.314 27.50 8.63 sq.m.
38mm Plain Rod Bar 0.1 107.56 10.76 sq.m.
10mm Plain Road Bar 0.0314 307.83 9.67 sq.m.
38x50x6mm Angle Bar 0.175 32.02 5.6 sq.m.
Water Tank
Length Width Q
Vertical (intermediate) 0.3 0.6 16 2.88 sq.m.
Horizontal 0.3 0.3 8 0.72 sq.m.
Tank Bottom Plates 0.6 0.6 8 2.88 sq.m.
Base Plate 0.56 0.56 4 1.25 sq.m.
Railing (Vertical) 0.0502 39.56 1.99 sq.m.
Railings
2" GI Pipe S40 0.157 12.75 2 sq.m.
2" GI Pipe 0.157 20.80 3.27 sq.m.
Ladder and 1" GI Pipe 0.0785 3.60 0.28 sq.m.
Ladder Cage 20mm dia. RSB Ladder Rungs0.0628 15.75 0.99 sq.m.
50 mm x 3mm thk Flat Bar Hoops 0.1 30.00 3 sq.m.
25 mm x 3mm thk Flat Bar Hoops 0.05
Support 60.90 3.05 sq.m.
2" GI Pipe 0.157 10.80 1.7 UNIT
Inside Ladder 1" GI Pipe 0.0785 2.00 0.16 UNIT
and Ladder Cage20mm dia. RSB Ladder Rungs 0.0628 5.70 0.36 UNIT
50 mm x 3mm thk Flat Bar Hoops 0.1 12.00 1.2 UNIT
25 mm x 3mm thk Flat Bar Hoops Support0.05 21.35 1.07 UNIT
4"x4"x1/8"thk. Tubular Frame 0.4 26.40 10.56 sq.m.
PumpHouse
100x50x2.0mm C-Purlins 0.4 53.20 21.28 sq.m.
50x50mm Steel Tubular Frame 0.2 27.60 5.52 sq.m.
16∅mm Plain RSB Rod Support 0.0596 3.60 0.21 sq.m.
STEEL GATE
No of Faces
GI Sheet Gauge 20 7.560 2.00 15.12 sq.m.
TOTAL : 144.29 sq.m
1014(1)b2 Prepainted Metal Sheets (above 0.427mm, Rib Type, Long Span)

ROOF 7.60 6.60 50.16 sq.m.
TOTAL: 50.16 sq.m.
QUANTITY: 1.00 l.s.
PumpHouse
4"x4"x1/8"thk. Tubular Frame 6.6 4 26.4 9.813 259.06 kg
Total 259.06 kg
FENCE
LENGTH Area QUANTITY Total Vo Kg/Vol Total Weight:
50x50x6mm Angular Bars 1.80 0.00060 12.00 0.01296 7850.000 101.736
Barbed Wire Galvanized 3 Strands GA 12.5
L
82.80 m. (3 Strands)
STEEL GATE
LENGTH QUANTITY Total Length kg/m In Kgs
50x50mm STEEL TUBULAR FRAME 27.60 1.00 27.60 1.88 51.89
16∅mm Plain RSB ROD SUPPORT 1.80 2.00 3.60 1.58 5.69
Length Width Total Area PCS
GI Sheet Gauge 20 2.10 1.80 2.00 7.560 3.00
WATER TANK
Length Quantity Total Length PCS
Column 12 4 48 8 10" GI Pipe S40
Horizontal Support 3.758 4 15.032 3 4" BI Pipe S40
3.116 4 12.464 3 4" BI Pipe S40
Catwalk
Catwalk Flooring 9.93 31 307.83 0.62 190.8546 10mm Plain Road Bar
Flooring Support 0.9 16 14.4 4.145 59.688 38x50x6mm Angle Bar
Flooring Diagonal Support 1.2 4 4.8 4.145 19.896 38x50x6mm Angle Bar
Curcumferencial Railing Support12.82 1 12.82 4.145 53.1389 38x50x6mm Angle Bar
Tank Circumference/Area Hieght Thk Q Volume kg/m3

Tank Wall 7.1 5.48 0.006 1 0.233448 7500 1750.86 Stainless Steel Plate
Tank Top and Bottom 4.01 0.006 2 0.04812 7500 360.9 Stainless Steel Plate
Summary (+5%wastage)
4"x4"x1/8"thk. Tubular Frame 259.06 kg 272.01 kg
50x50x6mm Angular Bars 101.74 kg 106.82 kg
Barbed Wire Galvanized 3 Strands GA 12.5 82.80 m.
50x50mm Steel Tubular Frame 51.89 kg 54.48 kg
16∅mm Plain RSB Rod Support 5.69 kg 5.97 kg
GI Sheet Gauge 20 3.00 pcs
10" GI Pipe S40 8.00 pcs
4" GI Pipe S40 6.00 pcs
10mm Plain Rod Bar 190.85 kg 200.40 kg
38x50x6mm Angle Bar 132.72 kg 139.36 kg
Stainless Steel Plate 2111.76 kg 2,217.35 kg
QUANTITY: 167.05 kg.

PumpHouse
100x50x2.0mm C-Purlins 7.60 7 53.2 3.140 167.05 kg
Total 167.05 kg
Total 167.05 kg.
QUANTITY: 28.00 ea.

WATER TANK
Length Quantity Total Length kg/m
Vertical Cross Bracing 3.54 8 28.32 9.87 279.5184 38mm Plain Rod Bar
3.38 8 27.04 9.87 266.8848 38mm Plain Rod Bar
18/65
4.16 8 33.28 9.87 328.4736 38mm Plain Rod Bar
Horizontal Cross Bracing 5.06 2 10.12 9.87 99.8844 38mm Plain Rod Bar
4.4 2 8.8 9.87 86.856 38mm Plain Rod Bar
Total 1061.62 kg.
+5% wastage 53.08 kg.
Total 1114.70 kg.

WATER TANK
Gusset Plates Length Width Thk Q Volume
Vertical (intermediate) 0.3 0.6 0.01 16 0.0288 7850 226.08 Gusset Plate
Vertical (Top & Bot) 0.3 0.3 0.01 16 0.0144 7850 113.04 Gusset Plate
Horizontal 0.3 0.3 0.01 8 0.0072 7850 56.52 Gusset Plate
Tank Bottom Plates 0.6 0.6 0.012 8 0.03456 7850 271.296 Gusset Plate (Double Plate)
Base Plate 0.56 0.56 0.025 4 0.03136 7850 246.176 Base Plate
Total Total 913.11 kg.
Total 913.11 0
QUANTITY: 1.00 l.s.
1001(1)c1 Pipes and Fitting (50 mm dia., High Density Polyethelene HDPE)
QUANTITY: 2,430.00 m
STA LENGTH QUANTITY UNIT

0+000 - 2+430 2430.00 1.00 2430.00 m
TOTAL: 2430.00 m
1101(42) Wires and Wiring Devices
QUANTITY: 1.00 l.s.
19/65
1102(1) Panelboard with Main & Branch Breakers
QUANTITY: 1.00 l.s.
1103(1) Lighting Fixtures and Lamps
QUANTITY: 1.00 l.s.
1102(18) Solar Panel with inverter, battery and other devices
QUANTITY: 1.00 l.s.
1201(1) Water Pumping System
QUANTITY: 1.00 l.s.
1201(4) Submersible Sump Pump with Control
QUANTITY: 1.00 set
Prepared by: Checked by:
MARLO P. DE CHAVEZ CHARLOTTE KAYE A. CONSTANTINO

Engineer II Engineer II
20/65
CONVERGENCE AND SPECIAL SUPPORT PROGRAM: Construction/Rehabilitation of Water Supply/ Septage
and Sewerage/ Rain Water Collectors - Water Supply System, Construction of Solar Water System, Barangay
DETAILED UNIT PRICE ANALYSIS (DUPA)
FORM POW-2015-01D-00
Item no./Description : A.1.1(3) Construction of Field Office for the Engineer

Unit of Measurement : l.s.
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated : 1.00
No. of
Designation No. of Person Hourly Rate Amount
Hour/s
A.1 Labor
a. Construction Foreman 1 32.00 118.97 3,807.04

b. Skilled Laborer 3 32.00 86.02 8,257.92
c. Unskilled Laborer 5 32.00 66.23 10,596.80
Sub - Total for A.1 - As Submitted 22,661.76

A.2 Labor

Sub - Total for A.2 - As Evaluated 22,661.76

No. of
Name and Capacity No of Units Hourly Rate Amount
Hour/s
B.1 Equipment
Minor Tools (10% of labor cost)
Sub - Total for B.1 - As Submitted 0.00

B.2 Equipment

C.1 Total (A.1 + B.1) - As Submitted 22,661.76
C.2 Total (A.2 + B.2) - As Evaluated 22,661.76
D.1 Output per hour - As Submitted = 1 l.s.
D.2 Output per hour - As Evaluated = 1 l.s.
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 22,661.76
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 22,661.76
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a 1/4 x 4 x 8 Marine Plywood pc 11 510.00 5,610.00

b Good Lumber bd.ft. 459.37 60.00 27,562.20
c Corrugated Roofing, Guage 26 sq.m 36 423.00 15,228.00
d 2" x 4" Door Hinges pc 4 70.00 280.00
e 2" x 3" Window Hinges pc 8 41.00 328.00
f Portland Cement bag 43 275.00 11,825.00
g Gravel 3/4 cu.m. 4 813.60 3,254.40
h Sand cu.m 2 653.60 1,307.20
i Reinforcing Steel Bar Grade 40 kg 153.14 45.32 6,940.30
j CHB Ordinary 4" pcs 163 15.00 2,445.00
k fascia Board (1/2 x 12" Marine Plywood) l.m. 23.6 920.00 21,712.00
l Ridge Roll l.m. 7.2 165.00 1,188.00
m 20 Watts Flourescent Lamp set 3 255.00 765.00
n Duplex Convenient Outlet set 2 130.00 260.00
o One Gang Switch set 1 95.00 95.00
p Panel Board & Cabinet set 1 1650.00 1,650.00
q #16 G.I. Tie Wire kg 3 80.00 240.00
r Miscellaneous (Forms, CWN, Bolts, Electrical Wires,lot
Chairs/tables.) 1 1000.00 1,000.00
Sub - Total for F.1 - As Submitted 101,690.10

F.2 Materials
a 1/4 x 4 x 8 Marine Plywood pc 11 510.00 5,610.00

b Good Lumber bd.ft. 459.37 60.00 27,562.20
c Corrugated Roofing, Guage 26 sq.m 36 423.00 15,228.00
d 2" x 4" Door Hinges pc 4 70.00 280.00
e 2" x 3" Window Hinges pc 8 41.00 328.00
f Portland Cement bag 43 275.00 11,825.00
g Gravel 3/4 cu.m. 4 813.60 3,254.40
h Sand cu.m 2 653.60 1,307.20
i Reinforcing Steel Bar Grade 40 kg 153.14 45.32 6,940.30
j CHB Ordinary 4" pcs 163 15.00 2,445.00
k fascia Board (1/2 x 12" Marine Plywood) l.m. 23.6 920.00 21,712.00
l Ridge Roll l.m. 7.2 165.00 1,188.00
m 20 Watts Flourescent Lamp set 3 255.00 765.00
n Duplex Convenient Outlet set 2 130.00 260.00
o One Gang Switch set 1 95.00 95.00
p Panel Board & Cabinet set 1 1,650.00 1,650.00
q #16 G.I. Tie Wire kg 3 80.00 240.00
r Miscellaneous (Forms, CWN, Bolts, Electrical Wires, Chairs/tables.) 1,000.00
Sub - Total for F.2 - As Evaluated 101,690.10

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 124,351.86
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 124,351.86
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 14,922.22
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 14,922.22
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 9,948.15
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 9,948.15
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 7,461.11
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 7,461.11
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 156,683.34
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 156,683.34
Prepared by: Checked/Reviewed by:

CONVERGENCE AND SPECIAL SUPPORT PROGRAM: Construction/Rehabilitation of Water Supply/ Septage and Sewerage/ Rain Water
Collectors - Water Supply System, Construction of Solar Water System, Barangay Manggalang 1, Municipality of Sariaya, Quezon Province
Item no./Description : A.1.4(1) Provision of Progress Photographs

Unit of Measurement : each
No. of
Hour/s
A.1 Labor
Sub - Total for A.1 - As Submitted

A.2 Labor
Sub - Total for A.2 - As Evaluated

No. of
Hour/s
B.1 Equipment
Sub - Total for B.1 - As Submitted

B.2 Equipment
Sub - Total for B.2 - As Submitted

C.1 Total (A.1 + B.1) - As Submitted 0.00
C.2 Total (A.2 + B.2) - As Evaluated 0.00
D.1 Output per hour - As Submitted = 1 mo.
D.2 Output per hour - As Evaluated = 1 mo.
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 0.00
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 0.00
F.1 Materials
a. Developing pc. 1.00 15.00 15.00
Sub - Total for F.1 - As Submitted 15.00

F.2 Materials
a. Developing pc. 1.00 15.00 15.00
Sub - Total for F.2 - As Evaluated 15.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 15.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 15.00
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0% of G.1 0.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.2 0.00
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 1.20
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 1.20
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 0.81
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 0.81
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 17.01
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 17.01

and Sewerage/ Rain Water Collectors - Water Supply System, Construction of Solar Water System,
Barangay Manggalang 1, Municipality of Sariaya, Quezon Province
Item no./Description : B.3 Permits and Clearances

No. of
Hour/s
A.1 Labor
Sub - Total for A.1 - As Submitted 0.00

A.2 Labor
Sub - Total for A.2 - As Evaluated 0.00

No. of
Hour/s
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted = 1 ea.
D.2 Output per hour - As Evaluated = 1 ea.
F.1 Materials
Permits and Clearances lot 1 10,000.00 10,000.00

F.2 Materials
Permits and Clearances lot 1 10,000.00 10,000.00


and Sewerage/ Rain Water Collectors - Water Supply System, Construction of Solar Water System,
Barangay Manggalang 1, Municipality of Sariaya, Quezon Province
Item no./Description : B.5 Project Billboard/ Sign Board

Unit of Measurement : ea.
No. of
Hour/s
A.1 Labor
a. Construction Foreman 1 4.00 118.97 475.88

b. Skilled Laborer 1 4.00 86.02 344.08
c. Unskilled Laborer 2 4.00 66.23 529.84

A.2 Labor


No. of
Hour/s
B.1 Equipment
Minor Tools (10% of labor cost) 134.98

B.2 Equipment
Minor Tools (10% of labor cost) 134.98

D.1 Output per hour - As Submitted = 1 ea.
D.2 Output per hour - As Evaluated = 1 ea.
F.1 Materials
a. 3/16 x 4 x 8' marine plywood pc. 1 295.00 295.00

b. Good Lumber bd.ft 48 60.00 2,880.00
c. Project Sign (Tarpaulin) sq.m. 32 25.00 800.00
d. Miscellaneous Item 300.00

F.2 Materials
a. 3/16 x 4 x 8' marine plywood pc. 1 295.00 295.00

b. Good Lumber bd.ft 48 60.00 2,880.00
c. Project Sign (Tarpaulin) sq.m. 32 25.00 800.00
d. Miscellaneous Item 300.00


and Sewerage/ Rain Water Collectors - Water Supply System, Construction of Solar Water System, Barangay
Item no./Description : B.7(2) Occupational Safety and Health Program

Unit of Measurement : l.s
No. of
Hour/s
A.1 Labor
DURATION: 180
a. Safety Practitioner / Officer (Full Time) 1 1440.00 62.50 90,000.00
b. Health Personnel (Full Time First Aider) 1 1440.00 35.00 50,400.00
c. Sanitation Aide 1 1440.00 35.00 50,400.00

A.2 Labor
a. Safety Practitioner / Officer (Full Time) 1 1440.00 62.50 90,000.00

b. Health Personnel (Full Time First Aider) 1 1440.00 35.00 50,400.00
c. Sanitation Aide 1 1440.00 35.00 50,400.00

No. of
Hour/s
B.1 Equipment
DURATION: 180
a. Portable Mask-Based Sanitation Tent 1 1440.00 9.79 14,097.60
b. Thermal Scanner (w/ rechargable battery) 1 1440.00 1.03 1,483.20
c. Power Sprayer w/ Complete Accessories 1 1440.00 3.47 4,996.80
Sub - Total for B.1 - As Submitted 20,577.60

B.2 Equipment
a. Portable Mask-Based Sanitation Tent 1 1440.00 9.79 14,097.60

b. Thermal Scanner (w/ rechargable battery) 1 1440.00 1.03 1,483.20
c. Power Sprayer w/ Complete Accessories 1 1440.00 3.47 4,996.80

F.1 Materials
Personal Protective Equipment(PPE)

a. Safety Helmet man-days 640.40 0.34 219.32
b. Safety Shoes man-days 640.40 4.11 2,631.78
c. Safety Vest man-days 640.40 2.22 1,423.11
d. Working Gloves man-days 640.40 7.67 4,909.73
e. Rain Coats man-days 192.12 0.34 64.48
Antiseptics and Disinfectant

a. Sanitizing Solution lit 180.00 100.00 18,000.00
b. Ethyl Alcohol lit 59.00 185.00 10,915.00
c. Disinfectant Spray can 30.00 1,000.00 30,000.00
d. Liquid hand Soap lit 30.00 200.00 6,000.00
COVID-19 Rapid Antibody Test each 33.00 1,000.00 33,000.00

F.2 Materials
Personal Protective Equipment(PPE)

a. Safety Helmet man-days 640.40 0.34 219.32
b. Safety Shoes man-days 640.40 4.11 2,631.78
c. Safety Vest man-days 640.40 2.22 1,423.11
d. Working Gloves man-days 640.40 7.67 4,909.73
e. Rain Coats man-days 192.12 0.34 64.48
Antiseptics and Disinfectant

a. Sanitizing Solution lit 180.00 100.00 18,000.00
b. Ethyl Alcohol lit 59.00 185.00 10,915.00
c. Disinfectant Spray can 30.00 1,000.00 30,000.00
d. Liquid hand Soap lit 30.00 200.00 6,000.00
COVID-19 Rapid Antibody Test each 33.00 1,000.00 33,000.00


DETAILED CALCULATIONS ON COST OF CONSTRUCTION SAFETY AND HEALTH
ITEM NO./DESCRPTION OUTPUT/ NO. OF SAFETY SAFETY WORKING RAIN DUST/GAS BODY RUBBER EYE
QUANTITY UNIT WORKERS DAYS MAN-DAYS SAFETY VEST EAR MUFF LANYARD TOTAL COST
HOUR PERSONNEL HELMET SHOES GLOVES COATS MASK HARNESS BOOTS GOOGLES
803(1)a Construction Foreman 1 3.11 3.11 3.11 3.11 3.11 3.11 0.933
497.80 20.00 m3
Structure Excavation (Common Soil) Unskilled Laborer 3 3.11 9.33 9.33 9.33 9.33 9.33 2.799
900(1)c1 Construction Foreman 1 20.44 20.44 20.44 20.44 20.44 20.44 6.132
44.15 0.27 m3 Skilled Laborer 1 20.44 20.44 20.44 20.44 20.44 20.44 6.132
Structural Concrete (Class A ) (28 days) Unskilled Laborer 4 20.44 81.76 81.76 81.76 81.76 81.76 24.528
1771.27 129.09 kg Skilled Laborer 3 1.72 5.16 5.16 5.16 5.16 5.16 1.548
Reinforcing Steel (Deformed) Grade 40 Unskilled Laborer 12 1.72 20.64 20.64 20.64 20.64 20.64 6.192
902(1)b Construction Foreman 1 7.18 7.18 7.18 7.18 7.18 7.18 2.154
7414.97 129.09 kg Skilled Laborer 3 7.18 21.54 21.54 21.54 21.54 21.54 6.462
Reinforcing Steel (Deformed) Grade 60 Unskilled Laborer 12 7.18 86.16 86.16 86.16 86.16 86.16 25.848
903(1) Construction Foreman 1 0.13 0.13 0.13 0.13 0.13 0.13 0.039
1.00 1.00 l.s Skilled Laborer 2 0.13 0.26 0.26 0.26 0.26 0.26 0.078
Formworks and Falseworks
Unskilled Laborer 4 0.13 0.52 0.52 0.52 0.52 0.52 0.156
1046(2)a1 Construction Foreman 1 0 0 0 0 0 0 0
CHB Non-Load Bearing (including Reinforcing 0.00 3.83 m2 Skilled Laborer 2 0 0 0 0 0 0 0
Steel), 100mm Unskilled Laborer 3 0 0 0 0 0 0 0
1046(2)a2 Construction Foreman 1 5.8 5.8 5.8 5.8 5.8 5.8 1.74
CHB Non-Load Bearing (including Reinforcing 147.57 3.18 m2 Skilled Laborer 1 5.8 5.8 5.8 5.8 5.8 5.8 1.74
Steel), 150mm Unskilled Laborer 1 5.8 5.8 5.8 5.8 5.8 5.8 1.74
Cement Floor Finish (Plain)
Cement Plaster Finish
280.98 2.10 sq.m. Skilled Laborer 1 16.73 16.73 16.73 16.73 16.73 16.73 5.019
Painting Works (Masonry/Concrete)
1032(1)c Construction Foreman 1 9.02 9.02 9.02 9.02 9.02 9.02 2.706
Painting Works (Steel)
1014(1)b2 Construction Foreman 1 2.26 2.26 2.26 2.26 2.26 2.26 0.678
Prepainted Metal Sheets (above 0.427mm, Rib 50.16 2.77 sq.m. Skilled Laborer 1 2.26 2.26 2.26 2.26 2.26 2.26 0.678
Type, Long Span) Unskilled Laborer 2 2.26 4.52 4.52 4.52 4.52 4.52 1.356
1.00 1.00 l.s Skilled Laborer 3 0.13 0.39 0.39 0.39 0.39 0.39 0.117
Structural Steel
1001(1)c1 Construction Foreman 1 50.63 50.63 50.63 50.63 50.63 50.63 15.189
Pipes and Fitting (50 mm dia., High Density 2430.00 3.00 m. Skilled Laborer 1 50.63 50.63 50.63 50.63 50.63 50.63 15.189
Polyethelene HDPE) Unskilled Laborer 2 50.63 101.26 101.26 101.26 101.26 101.26 30.378
1.00 1.00 l.s. Skilled Laborer 1 0.13 0.13 0.13 0.13 0.13 0.13 0.039
Wires and Wiring Devices
1.00 1.00 l.s. Skilled Laborer 6 0.13 0.78 0.78 0.78 0.78 0.78 0.234
Water Pumping System
A. TOTAL PERSONNEL/MAN-DAYS 118 367.69 640.4 640.4 640.4 640.4 640.4 192.12 0 0 0 0 0 0 0
B. SERVICE LIFE, DAYS 730 365 180 3 730 1 730 730 730 365 60
C. PURCHASE COST, PPh 250.00 1,500.00 400.00 23.00 245.00 63.25 602.00 1,263.85 1,083.30 500.00 109.05
D. UNIT COST/MAN-DAY(C/B) 0.34 4.11 2.22 7.67 0.34 63.25 0.82 1.73 1.48 1.37
E. DIRECT COST FOR PPE's (D*A(Man-days)) 219.32 2,631.78 1,423.11 4,909.73 64.48 - - - - - - 9,248.42
F. SAFETY OFFICER/PRACTITIONER(PART TIME) @ P15,000.00/MONTH (AS PER D.O. 56,S2005, consider at least 4hours per week) -
G. HEALTH PERSONNEL ( FULL TIME) @ P8,400.00/MONTH (AS PER D.O. 56,s2005) -
H. TOTAL DIRECT COST(E+F+G) 9,248.42
I. OCM (0% of E) -
J. PROFIT (8% of H) 739.87
K. VAT (5% of (H+I+J)) 499.41
L. TOTAL COST (H+I+J+K) 10,487.70
CONVERGENCE AND SPECIAL SUPPORT PROGRAM: Construction/Rehabilitation of Water Supply/
Septage and Sewerage/ Rain Water Collectors - Water Supply System, Construction of Solar Water
Item no./Description : B.9 Mobilization/Demobilization

No. of No. of
Designation Hourly Rate Amount
Person Hour/s
A.1 Labor

A.2 Labor

No of No. of
Name and Capacity Hourly Rate Amount
Units Hour/s
B.1 Equipment
a. Mobilization/Demobilization (1% of Civil

Works) 72902.74

B.2 Equipment

F.1 Materials

F.2 Materials


CONVERGENCE AND SPECIAL SUPPORT PROGRAM: Construction/Rehabilitation of Water Supply/ Septage and Sewerage/ Rain Water Collectors - Water Supply System, Construction of
Solar Water System, Barangay Manggalang 1, Municipality of Sariaya, Quezon Province
FORM-POW-2015-01D-00
Item No. / Description : 801 (1)

Removal of Structres and Obstruction
Designation No. of Person/s No. of Hour/s Hourly Rately Amount (Php)

Labor
A.1 a. Construction Foreman 1.00 56.00 118.97 6,662.32

b. Unskilled Laborer 5.00 56.00 66.23 18,544.40
Sub Total for A.1 - As Submitted 25,206.72

Labor
a. Construction Foreman 1.00 56.00 118.97 6,662.32

A.2 b. Unskilled Laborer 5.00 56.00 66.23 18,544.40
Sub Total for A.1 - As Evaluated 25,206.72

Name and Capacity No. of Units No. of Hour/s Hourly Rately Amount (Php)
Equipment
B.1
Minor Tools 2,746.52
Sub Total for B.1 - As Submitted 2,746.52

Equipment
B.2 Minor Tools 2,746.52
Sub Total for B.2 - As Evaluated 2,746.52

C.1 Total (A.1 + B.1) As Submitted 27,953.24
C.2 Total (A.2 + B.2) As Evaluated 27,953.24
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 + D.1) - As Submitted 27,953.24
E.2 Direct Unit Cost (C.2 + D.2) - As Evaluated 27,953.24
Name and Specification Unit Quantity Unit Cost Amount (Php)
Materials
F.1
Sub-Total for F.1 - As Submitted -

Materials
F.2
Sub-Total for F.2 - As Evaluated -

G.2 Direct Unit Ocst (E.2 + F.2) - As Evaluated 27,953.24
K.1 Total Unit Cost - As Submitted G.1 + H.1 + I.1 + J.1 35,221.08
K.2 Total Unit Cost - As Evaluated G.2 + H.2 + I.2 +J.2 35,221.08
Prepared by: Checked by:

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

Unit of Measurement : m3
No. of No. of
Person Hour/s
A.1 Labor

b. Unskilled Laborer 3 1.00 66.23 198.69

A.2 Labor


No of No. of
Units Hour/s
B.1 Equipment
a. Backhoe (0.80 cum) 1 1.00 2500.08 2,500.08

b. Dump Truck (12 yd cu) 2 1.00 2747.63 5,495.26
Minor Tools (10% of Labor Cost) 31.77

B.2 Equipment
a. Backhoe (0.80 cum) 1 1.00 2,500.08 2,500.08

b. Dump Truck (12 yd cu) 2 1.00 2,747.63 5,495.26

D.1 Output per hour - As Submitted = 20 cu.m
D.2 Output per hour - As Evaluated = 20 cu.m
F.1 Materials

F.2 Materials


CONVERGENCE AND SPECIAL SUPPORT PROGRAM: Construction/Rehabilitation of Water Supply/ Septage and
Sewerage/ Rain Water Collectors - Water Supply System, Construction of Solar Water System, Barangay Manggalang 1,
Municipality of Sariaya, Quezon Province
Item no./Description : 803(3) Foundation Fill

No. of
Hour/s
A.1 Labor


A.2 Labor
a. Construction Foreman 1 1 118.97 118.97

b. Unskilled Laborer 4 1 66.23 264.92

No. of
Hour/s
B.1 Equipment
a. Plate Compactor (5 Hp) 1 1 123.00 123.00

Minor Tools (10% of Labor 38.39

B.2 Equipment
a. Plate Compactor (5 Hp) 1 1 123 123.00


F.1 Materials
3
a. Filling Materials m 1.15 628.60 722.89
(w/ 15% Shrinkage Factor)

F.2 Materials
a. Filling Materials m3 1.15 628.60 722.89



Sewerage/ Rain Water Collectors - Water Supply System, Construction of Solar Water System, Barangay
Item no./Description : 804(1)a Embankment From Structure Excavation

No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment
a. Backhoe (0.80 cum) 1 0.75 2,500.08 1875.06

b. Plate Compactor (5HP) 1 0.75 123.00 92.25

B.2 Equipment
a. Backhoe (0.80 cum) 1 0.75 2,500.08 1875.06

b. Plate Compactor (5HP) 1 0.75 123.00 92.25

F.1 Materials

F.2 Materials


Sewerage/ Rain Water Collectors - Water Supply System, Construction of Solar Water System, Barangay Manggalang
1, Municipality of Sariaya, Quezon Province
Item no./Description : 804(4) Gravel Fill

No. of
Hour/s
A.1 Labor


A.2 Labor

b. Unskilled Laborer 3 1 66.23 198.69

No. of
Hour/s
B.1 Equipment
a. Plate Compactor 1 0.5 123.00 61.50


B.2 Equipment
a. Plate Compactor 61.50


F.1 Materials
3
a. Gravel Bedding (3/4) m 1.05 813.60 854.28

F.2 Materials
a. Gravel Bedding (3/4) m3 1.05 813.60 854.28



Item no./Description : 900(1)c1 Structural Concrete (Class A ) (28 days)

No. of
Hour/s
A.1 Labor


A.2 Labor

b. Skilled Laborer 1 1 86.02 86.02
c. Unskilled Laborer 4 1 66.23 264.92

No. of
Hour/s
B.1 Equipment
a. One Bagger Mixer 1 1 172.00 172.00

b. Concrete Vibrator 1 1 57.17 57.17

B.2 Equipment
a. One Bagger Mixer 1 1 172.00 172.00

b. Concrete Vibrator 1 1 57.17 57.17

D.1 Output per hour - As Submitted = 3.72 cu.m
D.2 Output per hour - As Evaluated = 3.72 cu.m
F.1 Materials
a. Portland Cement bags 9.10 275.00 2,502.50

b. Sand cu.m 0.50 653.60 326.80
c. Gravel (3/4) cu.m 1.00 813.60 813.60

F.2 Materials
a. Portland Cement bags 9.10 275.00 2,502.50

b. Sand cu.m 0.50 653.60 326.80
c. Gravel (3/4) cu.m 1.00 813.60 813.60


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

Unit of Measurement : kg
No. of
Hour/s
A.1 Labor
Installation:

A.2 Labor
Installation:

No. of
Hour/s
B.1 Equipment
a. Bar Cutter 1 0.5 105.47 52.74

b. Bar Bender 1 0.5 168.75 84.38
c. Minor Tools (10% of Labor Cost) 117.18

B.2 Equipment
a. Bar Cutter 1 0.5 105.47 52.74

b. Bar Bender 1 0.5 168.75 84.38

D.1 Output per hour - As Submitted = 129.09 kg
D.2 Output per hour - As Evaluated = 129.09 kg
F.1 Materials
a. Deformed Reinforcing Steel Bars, Gr.40 kg. 1 45.32 45.32

b. # 16 Tie Wire kg. 0.015 80.00 1.20
c. Consumables (5% of Materials Cost) 2.33 2.33

F.2 Materials

b. # 16 Tie Wire kg. 0.015 80.00 1.20


Item no./Description : 902(1)b Reinforcing Steel (Deformed) Grade 60

Unit of Measurement : kg
No. of No. of
Person Hour/s
A.1 Labor
Installation:

A.2 Labor
Installation:

No. of
Hour/s
B.1 Equipment
a. Bar Cutter 1 0.5 105.47 52.74

b. Bar Bender 1 0.5 168.75 84.38

B.2 Equipment
a. Bar Cutter 1 0.5 105.47 52.74

b. Bar Bender 1 0.5 168.75 84.38

F.1 Materials

b. # 16 Tie Wire kg. 0.015 80.00 1.20

F.2 Materials

b. # 16 Tie Wire kg. 0.015 80.00 1.2


Item no./Description : 903(1) Formworks and Falseworks

No. of No. of
Person Hour/s
A.1 Labor


A.2 Labor


No of No. of
Units Hour/s
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted = 1 l.s
D.2 Output per hour - As Evaluated = 1 l.s
F.1 Materials
a. 1/2" x 4' x 8' Ordinary Plywood (2 uses) pcs. 48.50 995.00 24,128.75
b. Cocolumber 2"x3"x12' (2 uses) bd.ft 2,327.50 35.00 81,462.50
c. Cocolumber 2"x2"x12' (2 uses) bd.ft 1,970.00 35.00 68,950.00
d. CWN Assorted kls. 20.00 80.00 1,600.00

F.2 Materials
a. 1/2" x 4' x 8' Ordinary Plywood (2 uses) pcs. 48.50 995.00 24128.75
b. Cocolumber 2"x3"x12' (2 uses) bd.ft 2,327.50 35.00 81462.5
c. Cocolumber 2"x2"x12' (2 uses) bd.ft 1,970.00 35.00 68950
d. CWN Assorted kls. 20.00 80.00 1600


Item no./Description : 1046(2)a2 CHB Non-Load Bearing (including Reinforcing Steel), 150mm
No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment
a. One Bagger Mixer 1 1 172.00 172

b. Minor Tools (10% of Labor Cost) 48.97

B.2 Equipment
1 1 172.00 172
a. One Bagger Mixer 48.97
b. Minor Tools (10% of Labor Cost)

D.1 Output per hour - As Submitted = 3.18 m2
D.2 Output per hour - As Evaluated = 3.18 m2
F.1 Materials
a. 100 mm thk CHB (Non-Load Bearing) pcs. 13 15.00 195.00

b. Cement bags. 1.5 275.00 412.50
c. Sand cu.m 0.044 653.60 28.76
d. Reinforcing Steel kgs. 3.24 45.32 146.84
e. #16 Tie wire kgs. 0.05 80.00 4.00

F.2 Materials
a. 100 mm thk CHB (Non-Load Bearing) pcs. 13 15.00 195.00

b. Cement bags. 1.5 275.00 412.50
c. Sand cu.m 0.044 653.60 28.76
d. Reinforcing Steel kgs. 3.24 45.32 146.84
e. #16 Tie wire kgs. 0.05 80.00 4.00


CONVERGENCE AND SPECIAL SUPPORT PROGRAM: Construction/Rehabilitation of Water Supply/ Septage and Sewerage/ Rain Water Collectors - Water Supply System,
Construction of Solar Water System, Barangay Manggalang 1, Municipality of Sariaya, Quezon Province

Item no./Description : 1005(5) Steel Window

Designation No. of Person No. of Hour/s Hourly Rate Amount

A.1 Labor

b. Skilled Laborers 1 16.00 86.02 1,376.32
c. Laborers 1 16.00 66.23 1,059.68

A.2 Labor

c. Laborers 1 16.00 66.23 1,059.68

Name and Capacity No of Units No. of Hour/s Hourly Rate Amount
B.1 Equipment

B.2 Equipment

F.1 Materials
For Casement type:

a. W1-Steel casement window Swing (1.2x2.4) sq.m 8.64 1,900.00 16,416.00
F.2 Materials
For Casement type:

a. W1-Steel casement window Swing (1.2x2.4) sq.m 8.64 1,900.00 16,416.00

CONVERGENCE AND SPECIAL SUPPORT PROGRAM: Construction/Rehabilitation of Water Supply/ Septage and Sewerage/ Rain Water Collectors - Water Supply
System, Construction of Solar Water System, Barangay Manggalang 1, Municipality of Sariaya, Quezon Province

Item No./Description : 1010(2)a Doors (Flush)

Output : 0.32
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A.1 Labor


A.2 Labor


Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B.1 Equipment

B.2 Equipment
Sub - Total for B.2 - As Evaluated 27.12

D.1 Output per hour - As Submitted = 0.32 sq.m.
D.2 Output per hour - As Evaluated = 0.32 sq.m.
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F.1 Materials
a. Flush type Door (Hollow Core) m2 1.00 700.00 700.00

D-1
F.2 Materials
a. Flush type Door (Hollow Core) m2 1.00 700.00 700.00

D-1

PART C - Finishing
Item no./Description : 1021(1)a Cement Floor Finish (Plain)

No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment

B.2 Equipment

F.1 Materials
a. Portland Cement bag 0.726 275.00 199.65

b. Sand cu.m 0.055 653.60 35.95

F.2 Materials
a. Portland Cement bag 0.726 275 199.65

b. Sand cu.m 0.055 653.60 35.95


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

No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment

B.2 Equipment

F.1 Materials

b. Sand cu.m 0.027 653.60 17.65

F.2 Materials

b. Sand cu.m 0.027 653.60 17.65


Item no./Description : 1051(6) Railing

No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment
a. Welding Machine 1 88.00 391.00 7569.76
b. Cutting Outfit 1 88.00 45.45 11656.48
Minor Tools (10% of Labor Cost) 2,969.56

B.2 Equipment
a. Welding Machine 1 88.00 391.00 7,569.76
b. Cutting Outfit 1 88.00 45.45 11,656.48

D.1 Output per hour - As Submitted = 1 p.c
D.2 Output per hour - As Evaluated = 1 p.c
F.1 Materials
a. 2" GI Pipe pc 9 1,540.00 13,860.00

b. 1" GI Pipe pc 2 650.00 1,300.00
c. 20mm dia. RSB Ladder Rungs kg 52.98 45.32 2,401.05
d. 16mm Plain Rod Bar kg 62.11 45.32 2,814.83
e. 50 mm x 3mm thk Flat Bar Hoops kg 49.46 67.10 3,318.77
f. 25 mm x 3mm thk Flat Bar Hoops Support kg 48.42 67.10 3,248.98
g. Welding Rod kg 40 110.00 4,400.00
h. Consumables 1,347.18

F.2 Materials
a. 2" GI Pipe pc 9.00 1,540.00 13,860.00

b. 1" GI Pipe pc 2.00 650.00 1,300.00
c. 20mm dia. RSB Ladder Rungs kg 52.98 45.32 2,401.05
d. 16mm Plain Rod Bar kg 62.11 45.32 2,814.83
e. 50 mm x 3mm thk Flat Bar Hoops kg 49.46 67.10 3,318.77
f. 25 mm x 3mm thk Flat Bar Hoops Support kg 48.42 67.10 3,248.98
g. Welding Rod kg 40.00 110.00 4,400.00
h. Consumables 1,347.18



Item No./Description : 1003 (1)a1 Ceiling (4.5mm Fiber Cement Board, Metal Frame)
Output per hour : 1.243

A.1 Labor


A.1 Labor


B.1 Equipment

B.2 Equipment
Sub - Total for B.2 - As Evaluated 33.75

D.1 Output per hour - As Submitted = 1.243 sq.m.
D.2 Output per hour - As Evaluated = 1.243 sq.m.
F.1 Materials
a. 4.5mm Fiber Cement Board pc 0.37 450.00 164.25
b. Metal Furring pc 1.13 105.00 118.76
c. Carrying Channels pc 0.36 105.00 37.49
d. Hanger Bars/Rod pc 1.00 26.00 26.00
e. Channel clip pc 6.00 20.00 120.00
f. Wall Angle pc 0.24 50.00 11.90
g. Rivets pc 14.00 1.00 14.00
h. 1" Metal Screw pc 4.00 3.00 12.00

F.2 Materials
a. 4.5mm Fiber Cement Board pc 0.37 450.00 164.25
b. Metal Furring pc 1.13 105.00 118.76
c. Carrying Channels pc 0.36 105.00 37.49
d. Hanger Bars/Rod pc 1.00 26.00 26.00
e. Channel clip pc 6.00 20.00 120.00
f. Wall Angle pc 0.24 50.00 11.90
g. Rivets pc 14.00 1.00 14.00
h. 1" Metal Screw pc 4.00 3.00 12.00


PART C - Finishing
Item no./Description : 1032(1)a Painting Works (Masonry/Concrete)

No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted = 2 m2
D.2 Output per hour - As Evaluated = 2 m2
F.1 Materials
a. Concrete Neutralizer gal 0.02 511 10.22

b. Concrete Sealer/Primer gal 0.04 644 25.76
c. Patching Compound gal 0.05 550 27.50
d. Semi Gloss Latex (two coats) gal 0.08 694 55.52
e. Consumables (5% of Materials Cost) 5.95

F.2 Materials
a. Concrete Neutralizer gal 0.02 511 10.22

b. Concrete Sealer/Primer gal 0.04 644 25.76
c. Patching Compound gal 0.05 550 27.5
d. Semi Gloss Latex (two coats) gal 0.08 694 55.52
e. Consumables (5% of Materials Cost) 5.95


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

No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted = 2 m2
D.2 Output per hour - As Evaluated = 2 m2
F.1 Materials
a. Enamel Paint gal 0.1 707.00 70.70

b. Paint Thinner gal 0.25 501.00 125.25
c. Red Oxide Primer gal 0.04 490.00 19.60
d. Consumable Materials (5% Material Cost) 10.78 10.78

F.2 Materials
a. Enamel Paint gal 0.1 707.00 70.7

b. Paint Thinner gal 0.25 501.00 125.25
c. Red Oxide Primer gal 0.04 490.00 19.6
d. Consumable Materials (5% Material Cost) 10.7775


Item no./Description : 1014(1)b2 Prepainted Metal Sheets (above 0.427mm, Rib Type, Long Span)
Unit of Measurement : sq.m.
No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment

B.2 Equipment

F.1 Materials
a. Prepainted Metal Sheets (Rib Type, Long Span) sq.m 1.00 360.00 360.00
b. Tekscrew pcs. 10.00 3.00 30.00
c. Consumable (3% of material cost) 11.70

F.2 Materials
a. Prepainted Metal Sheets (Rib Type, Long Span) sq.m 1.00 360.00 360.00
b. Tekscrew pcs. 10.00 3.00 30.00
c. Consumable (3% of material cost) 11.70


Item no./Description : 1047(1) Structural Steel

No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment
a. Welding Machine 2 180.00 391.00 140,760.00

b. Cutting Outfit 1 180.00 45.45 8,181.00
c. Truck Mounted Crane (21-25 mt) 145 hp 1 45.00 2,340.18 105,308.10

B.2 Equipment
a. Welding Machine 2.00 180.00 391.00 140,760.00

b. Cutting Outfit 1.00 180.00 45.45 8,181.00
c. Truck Mounted Crane (21-25 mt) 145 hp 1.00 45.00 2,340.18 105,308.10

F.1 Materials
a. 4"x4"x1/8"thk. Tubular Frame kg 272.01 67.10 18,252.07

b. 50x50x6mm Angular Bars kg 106.82 67.10 7,167.81
c. Barbed Wire Galvanized 3 Strands GA 12.5 m. 82.80 250.00 20,700.00
d. 50x50mm Steel Tubular Frame kg 54.48 67.10 3,655.91
e. 16∅mm Plain RSB Rod Support kg 5.97 45.32 270.76
f. GI Sheet Gauge 20 pcs 3.00 900.00 2,700.00
g. 10" GI Pipe S40 pcs 8.00 37,825.00 302,600.00
h. 4" GI Pipe S40 pcs 6.00 3,900.00 23,400.00
i. 10mm Plain Rod Bar kg 200.40 45.32 9,082.01
j. 38x50x6mm Angle Bar kg 139.36 67.10 9,350.99
k. Stainless Steel Plate kg 2217.35 170.00 376,949.16
l. Welding Rod kg 250.00 110.00 27,500.00
m. Consumables (Lockset, Hinges etc.) 10,000.00

F.2 Materials
a. 4"x4"x1/8"thk. Tubular Frame kg 272.01 67.10 18252.07

b. 50x50x6mm Angular Bars kg 106.82 67.10 7167.81
c. Barbed Wire Galvanized 3 Strands GA 12.5 m. 82.80 250.00 20700.00
d. 50x50mm Steel Tubular Frame kg 54.48 67.10 3655.91
e. 16∅mm Plain RSB Rod Support kg 5.97 45.32 270.76
f. GI Sheet Gauge 20 pcs 3.00 900.00 2700.00
g. 10" GI Pipe S40 pcs 8.00 37825.00 302600.00
h. 4" GI Pipe S40 pcs 6.00 3900.00 23400.00
i. 10mm Plain Rod Bar kg 200.40 45.32 9082.01
j. 38x50x6mm Angle Bar kg 139.36 67.10 9350.99
k. Stainless Steel Plate kg 2217.35 170.00 376949.16
l. Welding Rod kg 250.00 110.00 27500.00
m. Consumables (Lockset, Hinges etc.) 10000.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,270,322.06
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,270,322.06
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,600,605.79
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 1,600,605.79


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

Unit of Measurement : Kg
Output per Hour - As Evaluated : 90.45
Output per Hour - As Submitted : 90.45

A1. Labor

Sub - Total for A1 (As Submitted) 555.93

A2. Labor

Sub - Total for A2 (As Evaluated) 555.93

B1. Equipment
a. Welding Machine (300) 2 1.00 371.00 742.00

Sub - Total for B1 (As Submitted) 797.59

B2. Equipment
a. Welding Machine (300) 2 1.00 371.00 742.00

Sub - Total for B2 (As Evaluated) 797.59

C1. Total (A1 + B1) 1,353.52
C2. Total (A2 + B2) 1,353.52
D1. Output per hour - As Submitted = 90.45 Kg
D2. Output per hour - As Evaluated = 90.45 Kg
E1. Direct Unit Cost (C1 ÷ D1) - As Submitted 14.96
E2. Direct Unit Cost (C2 ÷ D2) - As Evaluated 14.96
F1. Materials
a. Structural Steel Purlins kg. 1.00 67.10 67.10

b. Welding Rod kg. 0.02 110.00 2.20
c. Consumables (5% of Materials Cost) 3.47
Sub - Total for F1 (As Submitted) 72.77

F2. Materials
a. Structural Steel Purlins kg. 1 67.10 67.10

b. Welding Rod kg. 0.02 110.00 2.20
c. Consumables (5% of Materials Cost) 3.47
Sub - Total for F2 (As Evaluated) 72.77

G1. Direct Unit Cost (E1 + F1) - As Submitted 87.73
G2. Direct Unit Cost (E2 + F2) - As Evaluated 87.73
H1. Overhead, Contingencies & Miscellaneous (OCM) Expenses - As Submitted 12% of G1 10.53
H2 Overhead, Contingencies & Miscellaneous (OCM) Expenses - As Evaluated 12% of G2 10.53
I1. Contractor's Profit (CP) - As Submitted 8% of G1 7.02
I2. Contractor's Profit (CP) - As Evaluated 8% of G2 7.02
J1. Value Added Tax (VAT) - As Submitted 5% of (G1 + H1 + I1) 5.26
J2. Value Added Tax (VAT) - As Evaluated 5% of (G2 + H2 + I2) 5.26
K1. Total Unit Cost - As Submitted (G1 + H1 + I1 + J1) 110.54
K2. Total Unit Cost - As Evaluated (G2 + H2 + I2 + J2) 110.54

CONVERGENCE AND SPECIAL SUPPORT PROGRAM: Construction/Rehabilitation of Water Supply/ Septage and Sewerage/ Rain Water Collectors - Water
Supply System, Construction of Solar Water System, Barangay Manggalang 1, Municipality of Sariaya, Quezon Province
Dolores, Quezon
Item No./Description : 1047(3)c Metal Structure Accessories, Turnbuckle

Unit of Measurement : Ea

A1. Labor


A2. Labor


B1. Equipment
a. Minor Tools (10% of Labor Cost) 4.07

B2. Equipment

C1. Total (A1 + B1) 44.75
C2. Total (A2 + B2) 44.75
D1. Output per hour - As Submitted = 1 Ea
D2. Output per hour - As Evaluated = 1 Ea
F1. Materials
a. turn buckles (16mm D) pc 1.00 200.00 200.00

F2. Materials
a. turn buckles (16mm D) pc 1.00 200.00 200.00



Item No./Description : 1047(4) Metal Structure Accessories, Cross Bracing

Unit of Measurement : Kgs
No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A1. Labor


A2. Labor


B1. Equipment

B2. Equipment

C1. Total (A1 + B1) 298.34
C2. Total (A2 + B2) 298.34
D1. Output per hour - As Submitted = 12.995 Kgs
D2. Output per hour - As Evaluated = 12.995 Kgs
F1. Materials
a. Cross Bracing kg 1.00 45.32 45.32

b. Consumables Materials (3% of Matl. Cost) 1.36

F2. Materials
a. Cross Bracing kgs 1.00 45.32 45.32




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

Unit of Measurement : Kg
No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A1. Labor


A2. Labor


B1. Equipment

B2. Equipment

C1. Total (A1 + B1) 298.34
C2. Total (A2 + B2) 298.34
D1. Output per hour - As Submitted = 12.995 Kg
D2. Output per hour - As Evaluated = 12.995 Kg
F1. Materials
a. Steel Plate kg 1.05 67.10 70.46


F2. Materials
a. Steel Plate kgs 1.05 67.10 70.46




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


A1. Labor

Sub - Total for A1 (As Submitted) 5,399.20

A2. Labor

Sub - Total for A2 (As Evaluated) 5,399.20

B1. Equipment

B2. Equipment

C1. Total (A1 + B1) 5,939.12
C2. Total (A2 + B2) 5,939.12
D1. Output per hour - As Submitted = 1.00 l.s.
D2. Output per hour - As Evaluated = 1.00 l.s.
E1. Direct Unit Cost (C1 ÷ D1) - As Submitted 5,939.12
E2. Direct Unit Cost (C2 ÷ D2) - As Evaluated 5,939.12
F1. Materials
a. 25mm thk. Wooden Fascia Board pc 7.60 1100.00 8,360.00

b. Pre-painted gutter, ga.24 (0.701mm) x 2.44mm lnm. 7.60 220.00 1,672.00
c. PVC Pipe (101mm D) Downspout pc 2.00 700.00 1,400.00
d. Elbow 45 x 100 mm dia pc 4.00 83.00 332.00
e. Elbow 90 x 100 mm dia pc 2.00 85.00 170.00
Consumables (3% of Materials Cost) 358.02
Sub - Total for F1 (As Submitted) 12,292.02

F2. Materials
a. 25mm thk. Wooden Fascia Board pc 7.6 1100.00 8,360.00

b. Pre-painted gutter, ga.24 (0.701mm) x 2.44mm lnm. 7.6 220.00 1,672.00
c. PVC Pipe (101mm D) Downspout pc 2 700.00 1,400.00
d. Elbow 45 x 100 mm dia pc 4 83.00 332.00
e. Elbow 90 x 100 mm dia pc 2 85.00 170.00
Consumables (3% of Materials Cost) 358.02
Sub - Total for F2 (As Evaluated) 12,292.02

G1. Direct Unit Cost (E1 + F1) - As Submitted 18,231.14
G2. Direct Unit Cost (E2 + F2) - As Evaluated 18,231.14
H1. Overhead, Contingencies & Miscellaneous (OCM) Expenses - As Submitted 12% of G1 2,187.74
H2 Overhead, Contingencies & Miscellaneous (OCM) Expenses - As Evaluated 12% of G2 2,187.74
I1. Contractor's Profit (CP) - As Submitted 8% of G1 1,458.49
I2. Contractor's Profit (CP) - As Evaluated 8% of G2 1,458.49
J1. Value Added Tax (VAT) - As Submitted 5% of (G1 + H1 + I1) 1,093.87
J2. Value Added Tax (VAT) - As Evaluated 5% of (G2 + H2 + I2) 1,093.87
K1. Total Unit Cost - As Submitted (G1 + H1 + I1 + J1) 22,971.24
K2. Total Unit Cost - As Evaluated (G2 + H2 + I2 + J2) 22,971.24

Item no./Description : 1001(1)c1

Pipes and Fitting (50 mm dia., High Density Polyethelene HDPE)
Unit of Measurement : m.
No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted = 1 m
D.2 Output per hour - As Evaluated = 1 m
F.1 Materials
a. 50mm. Dia. HDPE, SDR 11 l.m 1.00 270.00 270.00

b. Consumables (10% of Materials Costs, coupling & fittings) 27.00

F.2 Materials
a. 50mm. Dia. HDPE, SDR 11 l.m 1.00 270.00 270.00

b. Consumables (10% of Materials Costs, coupling & fittings) 27.00


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

No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted = 1 p.c
D.2 Output per hour - As Evaluated = 1 p.c
F.1 Materials
a. Electrical Wire 2.0 sq.mm. m 20.00 24.00 480.00

b. Electrical Wire 5.5 sq.mm. m 99.00 55.00 5445.00
c. Electrical Wire 8.0 sq.mm. m 198.00 65.00 12870.00
d. Duplex Convenient Outlet set 2.00 148.00 296.00
e. 3 Single-Pole Will Switch on One Swith Plate set 1.00 95.00 95.00
f. tape, bolts & nuts, mica tube, terminal lugs, JB Lot 1.00 3000.00 3000.00
cover, clamps, screws and anchors

F.2 Materials
a. Electrical Wire 2.0 sq.mm. m 20.00 24.00 480.00

b. Electrical Wire 5.5 sq.mm. m 99.00 55.00 5445.00
c. Electrical Wire 8.0 sq.mm. m 198.00 65.00 12870.00
d. Duplex Convenient Outlet set 2.00 148.00 296.00
e. 3 Single-Pole Will Switch on One Swith Plate set 1.00 95.00 95.00
f. tape, bolts & nuts, mica tube, terminal lugs, JB Lot 1.00 3000.00 3000.00
cover, clamps, screws and anchors


0.00
Item no./Description : 1102(1) Panelboard with Main & Branch Breakers


A.1 Labor

A.2 Labor

B.1 Equipment

B.2 Equipment

F.1 Materials
a.Lighting Panel (LP), Flush Mounted, NEMA1, Enclosure with Ground

Terminal, 4 Branches pc. 1 2,500.00 2,500.00
b. Air Circuit Breaker, 30AT, 50AF, 2P, 240V, 10kAIC pc. 1 500.00 500.00
c. Air Circuit Breaker, 15AT, 50AF, 2P, 240V, 10kAIC pc. 1 500.00 500.00
d. Air Circuit Breaker, 40AT, 50AF, 2P, 240V, 10kAIC pc. 1 850.00 850.00
e. 550VDC 16A DC Breaker pc. 1 1,282.50 1,282.50
f. DC SPD pc. 1 2,835.00 2,835.00
g. 400V AC 20A AC Breaker 3P pc. 1 742.50 742.50
h. AC SPD pc. 2 1,417.50 2,835.00
i. Grounding Rod Clamp 1/2 Grounding Rod pc. 1 1,215.00 1,215.00
j. Grounding Cable # 10 pc. 15 81.00 1,215.00
k. Metal Encolosre (Enclosure with Ground Terminal) pc. 1 36,450.00 36,450.00
l. Sensors (Tank Sensors/Float Switch) pc. 2 4,387.50 8,775.00
f. Consumables (5.% of Materials Costs) 2,985.00
F.2 Materials
a.Lighting Panel (LP), Flush Mounted, NEMA1, Enclosure with Ground

Terminal, 4 Branches pc. 1 2,500.00 2,500.00
b. Air Circuit Breaker, 30AT, 50AF, 2P, 240V, 10kAIC pc. 1 500.00 500.00
c. Air Circuit Breaker, 15AT, 50AF, 2P, 240V, 10kAIC pc. 1 500.00 500.00
d. Air Circuit Breaker, 40AT, 50AF, 2P, 240V, 10kAIC pc. 1 850.00 850.00
e. 550VDC 16A DC Breaker pc. 1 1,282.50 1,282.50
f. DC SPD pc. 1 2,835.00 2,835.00
g. 400V AC 20A AC Breaker 3P pc. 1 742.50 742.50
h. AC SPD pc. 2 1,417.50 2,835.00
i. Grounding Rod Clamp 1/2 Grounding Rod pc. 1 1,215.00 1,215.00
j. Grounding Cable # 10 pc. 15 81.00 1,215.00
k. Metal Encolosre (Enclosure with Ground Terminal) pc. 1 36,450.00 36,450.00
l. Sensors (Tank Sensors/Float Switch) pc. 2 4,387.50 8,775.00

Item no./Description : 1102(18) Solar Panel with inverter, battery and other devices

A.1 Labor

c. Laborers 4 88.00 66.23 23,312.96
A.2 Labor

c. Laborers 4 88.00 66.23 23,312.96
B.1 Equipment

B.2 Equipment

F.1 Materials
a.PV Panels Solar Panels 550watts set 9 37,800.00 340,200.00

b. Solar Pump Inverter 5.5 kW Single Phase VFD with AC/DC set 1 268,542.00 268,542.00
c. Switching Module Solar Swithcing Module AC/DC set 1 84,780.00 84,780.00
d. PV Cable Sdo Cable 4sqmm Dual Core pc 80 256.50 20,520.00
e. Connector MCA Connector Set pc 20 216.00 4,320.00

F.2 Materials
a.PV Panels Solar Panels 550watts set 9 37,800.00 340,200.00

b. Solar Pump Inverter 5.5 kW Single Phase VFD with AC/DC set 1 268,542.00 268,542.00
c. Switching Module Solar Swithcing Module AC/DC set 1 84,780.00 84,780.00
d. PV Cable Sdo Cable 4sqmm Dual Core pc 80 256.50 20,520.00
e. Connector MCA Connector Set pc 20 216.00 4,320.00


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

No. of
Designation No. of Hour/s Hourly Rate Amount
Person
A.1 Labor

b. Skilled Laborers 1 8.00 86.02 688.16
c. Laborers 1 8.00 66.23 529.84

A.2 Labor
b. Skilled Laborers 1 8.00 86.02 688.16
c. Laborers 1 8.00 66.23 529.84
B.1 Equipment

B.2 Equipment

F.1 Materials
a. One(1)-18w, 230V, T5 LED Tube Box Type Set pc 1.00 1,260.00 1,260.00
b. One(1)-20w, 230V, LED Flood light pc 1.00 880.00 880.00

F.2 Materials
a. One(1)-18w, 230V, T5 LED Tube Box Type Set pc 1.00 1,260.00 1,260.00
b. One(1)-20w, 230V, LED Flood light pc 1.00 880.00 880.00


Item no./Description : 1201(1) Water Pumping System

No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment
a. Drilling Machine (drilled on hard rock) 1 696.00 156.25 108,750.00

b. Generator Set (301-350 kW, 375kVA) 1 70.00 872.87 61,100.90

B.2 Equipment
a. Drilling Machine (drilled on hard rock) 1 696.00 156.25 108,750.00

b. Generator Set (301-350 kW, 375kVA) 1 70.00 872.87 61,100.90

C.1 Total (A.1 + B.1) - As Submitted 1,264,544.06
C.2 Total (A.2 + B.2) - As Evaluated 1,264,544.06
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,264,544.06
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 1,264,544.06
F.1 Materials
a. 6" dia. G.I. Pipe (casing) pcs 15.00 9910.00 148,650.00

b. 2" dia. G.I. Pipe (Riser) pcs 15.00 1540.00 23,100.00
c. 4" dia. G.I. Pipe (Protection Pipe) pcs 15.00 3900.00 58,500.00
d. 6" dia. G.I. Pipe (Perforated Pipe) pcs 2.00 9910.00 19,820.00
e. 2" dia. G.I. Pipe (Supply Pipe) pcs 3.00 1540.00 4,620.00
f. 4" dia. G.I. Pipe (Drain Pipe) pcs 1.00 3900.00 3,900.00
g. 4" dia. G.I. Pipe (Distribution Pipe) pcs 1.00 3900.00 3,900.00
h. 2" G.I. Elbow (for supply pipe) pcs 4.00 50.00 200.00
i. 4" G.I. Elbow (for distribution and drain pipe) pcs 2.00 225.00 450.00
j. 2" GI Elbow (for faucet platforn) pcs 45.00 50.00 2,250.00
k. Comsumables, (Sealant, Tape loan, reducers, valves and other Fittings) 28,029.76

F.2 Materials
a. 6" dia. G.I. Pipe (casing) pcs 15.00 9910.00 148,650.00
b. 2" dia. G.I. Pipe (Riser) pcs 15.00 1540.00 23,100.00
c. 4" dia. G.I. Pipe (Protection Pipe) pcs 15.00 3900.00 58,500.00
d. 6" dia. G.I. Pipe (Perforated Pipe) pcs 2.00 9910.00 19,820.00
e. 2" dia. G.I. Pipe (Supply Pipe) pcs 3.00 1540.00 4,620.00
f. 4" dia. G.I. Pipe (Drain Pipe) pcs 1.00 3900.00 3,900.00
g. 4" dia. G.I. Pipe (Distribution Pipe) pcs 1.00 3900.00 3,900.00
h. 2" G.I. Elbow (for supply pipe) pcs 4.00 50.00 200.00
i. 4" G.I. Elbow (for distribution and drain pipe) pcs 2.00 225.00 450.00
j. 2" GI Elbow (for faucet platforn) pcs 45.00 50.00 2,250.00
k. Comsumables, (Sealant, Tape loan, reducers, valves and other Fittings) 28,029.76

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,557,963.82
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,557,963.82

Item no./Description : 1201(4) Submersible Sump Pump with Control

Unit of Measurement : set
No. of
Hour/s
A.1 Labor


A.2 Labor


No. of
Hour/s
B.1 Equipment

B.2 Equipment

D.1 Output per hour - As Submitted = 1 set
D.2 Output per hour - As Evaluated = 1 set
F.1 Materials
a. 3HP AC/DC solar submersible pump impeller type w/

controller and accessories set 1.00 133,312.50 133,312.50
b. Submersible pump cable 10/3C m 99 877.50 86,872.50
c. Consumables (5.% of Materials Costs) 11,009.25

F.2 Materials
a. 3HP AC/DC solar submersible pump impeller type w/

controller and accessories set 1.00 133,312.50 133312.50
b. Submersible pump cable 10/3C m 99.00 877.50 86872.50
c. Consumables (5.% of Materials Costs) 11009.25


UNIT COST ANALYSIS FOR AGGREGATES (SAND and GRAVEL)
Item Description : Aggregates

Assumed Quantity : 100.00 cu.m.
Source : Sariaya, Quezon
Project : CONVERGENCE AND SPECIAL SUPPORT PROGRAM: Construction/Rehabilitation of Water Supply/
Septage and Sewerage/ Rain Water Collectors - Water Supply System, Construction of Solar
Water System, Barangay Manggalang 1, Municipality of Sariaya, Quezon Province
Sariaya Sta. K120+000.00 (POBLACION)

C
16.50 km
Terrain Condition : **With 5km free hauling distance
Flat/ Rolling, Paved : 11.50 km **From Source of Material to Point of Reference
Flat/ Rolling, Paved : 0.00 km **From Point of Reference to Project Site if Applicable
(Note: Distance established was based on Google Earth)
Working Hours : 8.00 hours
TIME MOTION ANALYSIS :
Flat/ Rolling, Paved :

Speed when Loaded = 32.5 kph
Speed when empty = 47.5 kph
11.50 km x 60 mins/hr
Time when loaded = = 21.23 mins
32.5 kph
Time when empty = = 14.53 mins
47.5 kph
Flat/ Rolling, Paved :

Speed when Loaded = 32.5 kph
Speed when empty = 47.5 kph
Time when loaded = = 0.00 mins
32.5 kph
Time when empty = = 0.00 mins
47.5 kph
Loading Time = 3 mins

Unloading Time = 2 mins
Allowance for Delay:
10% of Total Time = 4.08 mins
TOTAL CYCLE TIME = 44.84 mins/trip
No. of Dumptrucks Used: 1 Dumptruck

Capacity of Dumptruck : 10 cu.m
8.00 hr/day x 60 mins/hr
No. of trips for DT per day = = 10.00 trips/day
44.84 mins/trip
Dumptruck Daily Output = 10 cu.m/trip x 10.00 trips/day = 100.00 cu.m./day
No. of Dump Trucks Used = 1 DT x 100.00 cu.m./day = 100.00 cu.m./day
No. of Days of 100 cu.m.
= = 1.00 days
Dumptruck 100.00 cu.m./day
Equipment Used
(Rates per Day) (Days)
1 Dumptruck = 11360 x 1.00 = 11,360.00 Php
Sub Total = 11,360.00 Php
Hauling Cost 11,360.00 Php
= = 113.60 Php/ cu.m.
per cu.m. 100 cu.m.
ITEM Pick Up Price Hauling Cost Total Cost up to Project

3/4 700.00 113.60 813.60
G-1 620.00 113.60 733.60
Sand 540.00 113.60 653.60
Filler Materials 515.00 113.60 628.60
Aggregates
Subbase 294.00 113.60 407.60
Course
Prepared by: Checked/ Reviewed by:

UNIT COST ANALYSIS FOR AGGREGATES
Implementing Office : DPWH Quezon II DEO, Dalahican Road,

K120+000.00
Lucena City
Project : CONVERGENCE AND SPECIAL SUPPORT PROGRAM: Construction/Rehabilitation of Water Supply/
Septage and Sewerage/ Rain Water Collectors - Water Supply System, Construction of Solar

C
Total Hauling Distance : 16500.00 m
Total Hauling Distance : 16.50 km

UNIT COST ANALYSIS FOR AGGREGATES
Source : Sariaya, Quezon

Project : Septage and Sewerage/ Rain Water Collectors - Water Supply System, Construction of Solar
C
Total Hauling Distance : 11.50 km
Terrain Condition : **With 5km free hauling distance
Flat/ Rolling, Paved : 11.50 km **From Source of Material to Point of Reference
Flat/ Rolling, Paved : 0.00 km **From Point of Reference to Project Site if Applicable
(Note: Distance established was based on Google Earth)

23dj0089 Re-Ad Pow

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

23dj0089 Re-Ad Pow

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

Department of Public Works and Highways

CONVERGENCE AND SPECIAL SUPPORT PROGRAM:

Date: May 5, 2023

For : THE DISTRICT ENGINEER

Location of Project : Sariaya, Quezon

FAUSTINO MARK ANTHONY S. DE LA CRUZ

Total 100% 7,823,629.01 100% 7,823,629.01

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

Preparation and Submission: Evaluation: Approval:

Date: May 5, 2023

PART I FACILITIES FOR THE ENGINEER

TOTAL OF PART I 126,151.86 126,151.86

PART II OTHER GENERAL REQUIREMENTS

TOTAL OF PART II 407,203.54 407,203.54

CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING

TOTAL OF PART A 480,316.73 480,316.73

PART B PLAIN AND REINFORCED CONCRETE WORKS

TOTAL OF PART B 1,049,212.52 1,049,212.52

C.1. Termite Control Works

C.2. Masonry Works

Sub-Total C.2 149,130.75 149,130.75

C.3 Doors & Windows

Sub - Total C.3 23,931.77 23,931.77

C.4. Finishing Works

1027(1) FACILITIES FOR THE ENGINEER

Sub-Total C.4 194,950.66 194,950.66

C.5. Painting Works

Sub-Total C.5 141,337.03 141,337.03

C.6 Roof Framing and Roofing Works

Sub-Total C.4 1,488,651.19 1,488,651.19

C.7. Plumbing / Sanitary Works

Sub-Total C.5 1,026,942.37 1,026,942.37

TOTAL OF PART C 3,024,943.77 3,024,943.77

TOTAL OF PART D 939,482.31 939,482.31

PART E MECHANICAL WORKS

TOTAL OF PART E 1,796,318.28 1,796,318.28

TOTAL OF PART III 7,290,273.61 7,290,273.61 - - -

TOTAL OF (Project ID) 7,290,273.61 7,290,273.61 - - -

GRAND TOTAL 7,823,629.01 7,823,629.01 - - - 100.00% 100.00%

APPROVED BUDGET FOR THE CONTRACT

Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:

MARLO P. DE CHAVEZ FAUSTINO MARK ANTHONY S. DE LA CRUZ CHARLOTTE KAYE A. CONSTANTINO

Date: May 5, 2023

APPROVED BUDGET FOR THE CONTRACT

Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:

MARLO P. DE CHAVEZ FAUSTINO MARK ANTHONY S. DE LA CRUZ CHARLOTTE KAYE A. CONSTANTINO

Date: May 5, 2023

SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Evaluated by: Approved:

Date: May 5, 2023

A.1.1 (3) Construction of field office for the Engineer

QUANTITY: 1.00 l.s

A.1.4(1) Provision of Progress Photographs

QUANTITY: 120.00 each.

B.3 Permits and Clearances

QUANTITY: 1.00 l.s

B.5 Project Billboard

QUANTITY: 1.00 ea.