Standard Two-Storey SCHL BLDG POW

ANNEX A
BUREAU OF CONSTRUCTION
FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST
Project : STANDARD TWO-STOREY (12 CLASSROOMS) SCHOOL BUILDING Appropriation :
( 9.5m x 64.00m ) Source of Fund :

Project ID : Target Start Date :
Location : Total Project Duration : 180 C.D.
Project Description : Complete construction of 2-Storey 12-Classroom School Buidling (stairwall 5m width, steel casement window
at rear portion with security grills for the front jalousie windows, fire protection system, overhead tank and cistern)
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part I Facilities for the Engineer 0.71% 156,000.00
Part II Other General Requirements 1.40% 308,835.57
Project Component ID PROJECT COMPONENT DESCRIPTION
PART III Civil, Mechanical, Electrical, and Sanitary/Plumbing Works
PART A EARTHWORKS 1.48% 326,826.85
PART B PLAIN AND REINFORCED CONCRETE WORKS (PLS. SEE FORM POW-2015-01C-00) 27.32% 6,036,544.79
PART C FINISHING WORKS 57.75% 12,756,850.44
PART D PLUMBING/SANITARY WORKS 8.05% 1,777,293.27
PART E ELECTRICAL WORKS 3.30% 729,308.27
Total 100% 22,091,659.19
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 3,244,247.99 A. Total Direct Cost 22,091,659.19
2. Materials 17,001,959.72 B. OCM and Profit 4,363,064.53
3. Rental of Equipment 1,845,451.49 C. Value Added Tax (5%) 1,322,736.19
4. Provisional Sum / Daywork D. Total Construction Cost 27,777,459.91
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 4,363,064.53 E. Eng'g & Administrative Overhead, 0.5% 139,585.23
6. Value Added Tax (5%) 1,322,736.19 F. RROW Acquisition
7. EAO, 0.5% 139,585.23 G. Physical Reserved (Contingency)
8. RROW Acquisition
9. Physical Reserved (Contingency)
10.TOTAL ESTIMATED COST 27,917,045.14 H. TOTAL ESTIMATED COST 27,917,045.14
Note: 1. Prices of Materials were based on CMPD 2017 2nd Quarter and Labor based on June 2017 rates in National Capital Region (NCR).
2. Based on approved plans for Upgraded Calamity Resilient Design DepEd School Buildings (Revised 3-24-2017)
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
Name & Signature Name & Signature Name & Signature Name & Signature Name & Signature
Position Title Position Title Position Title Position Title Position Title
Planning. Section/Division Planning Section/Division Planning Division
STANDARD TWO-STOREY (12 CLASSROOMS) SCHOOL BUILDING
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST
TOTAL UNIT COST
QUANTITY % DIRECT COST
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT)
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
PART I FACILITIES FOR THE ENGINEER
I.1.1 Offices and Laboratory for the Engineer

I.1.1 (1) Provision of field Office for the Engineer (Rental Basis) 6.00 mo 156,000.00 26,000.00 29,484.00 0.71
TOTAL OF PART I 156,000.00
PART II OTHER GENERAL REQUIREMENTS
II.5 Project Billboard/ Sign Board 1.00 ea 4,274.69 4,274.69 5,386.11 0.02
II.7 Occupational Safety and Health 1.00 lot 142,359.70 142,359.70 161,435.90 0.64
II.9 Mobilization/ Demobilization 1.00 l.s. 162,201.18 162,201.18 183,936.13 0.73
TOTAL OF PART II 308,835.57
Project ID
(Project Component ID - Description)
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
803(1)a Structure Excavation 413.71 m3 95,211.61 230.14 289.98 0.43
804(1)a Embankment from Structure Excavation 257.76 m3 38,528.28 149.47 188.34 0.17
804(1)b Embankment from Borrow 335.90 m3 117,388.14 349.47 440.34 0.53
804(4) Gravel Fill 90.34 m3 75,698.82 837.93 1,055.79 0.34
TOTAL OF PART A 326,826.85
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days) 384.71 m3 1,497,023.88 3,891.30 4,903.04 6.78
902(1)a1 Reinforcing Steel, Grade 40 68,853.89 kg 3,342,439.90 48.54 61.17 15.13
903(2) Forms and Falseworks 2,577.60 m2 1,197,081.01 464.42 585.17 5.42
TOTAL OF PART B 6,036,544.79
PART C FINISHING
C.1 Termite Control Works

1000(1) Soil Poisoning 300.27 L 112,413.53 374.37 471.71 0.51
Sub-Total C.1 112,413.53
C.2. Masonry Works

1046(2)a1 100 mm CHB Non Load Bearing Wall (including Reinforcing Steel) 285.37 m2 154,751.45 542.28 683.28 0.70
1046(2)a2 150 mm CHB Non Load Bearing Wall (including Reinforcing Steel) 961.80 m2 807,526.19 839.60 1,057.89 3.66
Sub-Total C.2 962,277.64
C.3 Fabricated Materials

1010(4) Wooden Doors 1.00 l.s. 318,211.69 318,211.69 400,946.73 1.44
1009(1)a Jalousie Window 70.87 m2 112,554.16 1,588.18 2,001.10 0.51
1005(1) Steel Casement Window 146.88 m2 522,095.57 3,554.57 4,478.76 2.36
1005(5) Window Grilles 65.28 m2 4,149,321.81 63,561.91 80,088.01 18.78
1004(2)a Locksets 43.00 set 1,089,620.00 25,340.00 31,928.40 4.93
1004(2)g Hinges 172.00 pc 11,180.00 65.00 81.90 0.05
1003(9) Carpentry and Joinery Works (Blackboard) 1.00 l.s. 45,425.71 45,425.71 57,236.39 0.21
Sub-Total C.3 6,248,408.94

ITEMIZED BREAKDOWN
DIRECT COST
TOTAL UNIT COST
C.4 Finishing Works

1021(1)c Plain Cement Finish with floor hardener 1,161.01 m2 313,131.23 269.71 339.83 1.42
1027(1) Plain Cement Plaster Finish 4,355.83 m2 658,571.39 151.19 190.50 2.98
1053(2)a1 38 mm dia. G.I. Pipe Railings 66.00 m 30,108.42 456.19 574.80 0.14
1053(2)a2 50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing on 19 mm bar stiffener 144.00 m 281,249.81 1,953.12 2,460.94 1.27
1003(1)a1 Fiber Cement Board Ceiling on Metal Frame 661.00 m2 484,837.39 733.49 924.20 2.19
1038(1) Reflective Insulation 841.24 m2 155,501.40 184.85 232.91 0.70
1018(1) Glazed Tiles and Trims 115.51 m2 161,776.15 1,400.59 1,764.74 0.73
1018(2) Unglazed Tiles 50.68 m2 69,788.15 1,377.04 1,735.06 0.32
Sub-Total C.4 2,154,963.94
C.5 Painting Works

1032(1)a Masonry/Concrete Painting 4,943.76 m2 1,195,962.17 241.91 304.81 5.41
1032(1)b Wood Painting 247.39 m2 50,926.94 205.86 259.38 0.23
1032(1)c Metal Painting 125.09 m2 31,193.33 249.37 314.20 0.14
Sub-Total C.5 1,278,082.44
C.6 Roof Framing and Roofing Works

1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.5 mm thk 841.24 m2 494,380.91 587.68 740.48 2.24
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk) 64.20 m 13,528.18 210.72 265.51 0.06
1013(2)b Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk) 26.21 m 5,522.29 210.72 265.51 0.02
1013(2)c Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk) 128.40 m 41,240.42 321.19 404.70 0.19
1047(2)a Structural Steel, Trusses 7,703.59 kg 604,029.70 78.41 98.80 2.73
1047(2)b Structural Steel, Purlins 10,028.53 kg 737,330.97 73.52 92.64 3.34
1003(5)a1 Fascia Board 128.40 m 23,756.53 185.02 233.12 0.11
1047(6) Metal Structure Accessories, Steel Plates 277.47 kg 19,713.10 71.05 89.52 0.09
1047(7)b Metal Structure Accessories, Sag Rods 293.65 kg 15,756.51 53.66 67.61 0.07
1047(4) Metal Structure Accessories, Cross Bracing 628.56 kg 34,459.52 54.82 69.08 0.16
1047(3)c Metal Structure Accessories, Turn Buckle 52.00 pc 10,985.82 211.27 266.19 0.05
Sub-Total C.6 2,000,703.95 - -
TOTAL OF PART C 12,756,850.44

ITEMIZED BREAKDOWN
DIRECT COST
TOTAL UNIT COST
PART D PLUMBING/SANITARY WORKS
1001(8) Sewer Line Works 1.00 l.s. 51,700.29 51,700.29 65,142.37 0.23
1002(6) Cold Water Line Works 1.00 l.s. 43,480.13 43,480.13 54,784.97 0.20
1001(9) Downspout/Storm Drain 1.00 l.s. 232,777.66 232,777.66 293,299.85 1.05
1002(5) Sanitary/Plumbing Fixtures 1.00 l.s. 365,366.28 365,366.28 460,361.52 1.65
SPL-3 Septic Vault "Type E" 1.00 l.s. 102,273.42 102,273.42 128,864.51 0.46
1001(6)b1 Catch basin 30.00 units 33,164.55 1,105.49 1,392.91 0.15
Dry Standpipe 1.00 lot 948,530.94 948,530.94 1,195,148.99 4.29
TOTAL OF PART D 1,777,293.27
PART E ELECTRICAL
1100(19) Conduits, Boxes, and Fittings 1.00 l.s. 120,931.64 120,931.64 152,373.87 0.55
1101(18) Wires and Wiring Devices 1.00 l.s. 209,234.39 209,234.39 263,635.33 0.95
1102(21) Panel Board 1.00 l.s. 255,535.36 255,535.36 321,974.55 1.16
1003(1) Lighting Fixtures 1.00 l.s. 128,684.46 128,684.46 162,142.42 0.58
1208(1) Fire Alarm System 1.00 l.s. 14,922.42 14,922.42 18,802.25 0.07
TOTAL OF PART E 729,308.27
TOTAL OF PART III 21,626,823.62
TOTAL OF (Project ID) 21,626,823.62
GRAND TOTAL 22,091,659.19 100.00

FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT
Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment
1 Backhoe 0.80 m3 1 31
2 Dump Truck 12 yd 3
2 32
3 Plate Compactor 5 hp 1 33
4 Concrete Vibrator 5 amp 1 34
5 Pumpcrete 1 35
6 One Bagger Mixer 4 - 6 ft /min
3
1 36
7 Bar Cutter 1 37
8 Bar Bender 1 38
9 Welding Machine 500 amp 2 39
10 Cutting Outfit 1 40
11 Truck Mounted Crane 20 - 25 mt 1 41
12 Drill Rig, Mechanical Rotary 300 hp 1 42
13 Bentonite Mixer 1 43
14 Bentonite Bin 1 44
15 Water Pump 1,800 lpm, 7.5 hp 1 45
16 Water Truck 16,000 L, 360 hp 1 46
17 Tremie Pipe Set 1 47
18 SPT & Desanding Machine 1 48
19 Tower Lights 2 49
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
As Submitted 0.71 6.00 mo - - 156,000.00 156,000.00 8% 12,480.00 8,424.00 176,904.00
I.1.1 (1) Provision of field Office for the Engineer (Rental Basis)
As Evaluated
As Submitted - - 156,000.00 156,000.00 12,480.00 8,424.00 176,904.00
TOTAL OF PART I
As Evaluated
As Submitted 0.02 1.00 ea 3,505.00 699.72 69.97 4,274.69 20% 854.94 256.48 5,386.11
II.5 Project Billboard/ Sign Board
As Evaluated
As Submitted 0.64 1.00 lot 137,035.54 5,324.16 - 142,359.70 8% 11,388.78 7,687.42 161,435.90
II.7 Occupational Safety and Health
As Evaluated
As Submitted 0.73 1.00 l.s. - - 162,201.18 162,201.18 8% 12,976.09 8,758.86 183,936.13
II.9 Mobilization/ Demobilization
As Evaluated
As Submitted 140,540.54 6,023.88 162,271.15 308,835.57 25,219.81 16,702.76 350,758.14
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.43 413.71 m3 - 4,246.53 90,965.09 95,211.61 20% 19,042.32 5,712.70 119,966.63
803(1)a Structure Excavation
As Evaluated
As Submitted 0.17 257.76 m3 - 5,377.60 33,150.69 38,528.28 20% 7,705.66 2,311.70 48,545.64
804(1)a Embankment from Structure Excavation
As Evaluated
As Submitted 0.53 335.90 m3 67,180.00 7,007.82 43,200.32 117,388.14 20% 23,477.63 7,043.29 147,909.06
804(1)b Embankment from Borrow
As Evaluated
As Submitted 0.34 90.34 m3 54,068.49 15,454.92 6,175.42 75,698.82 20% 15,139.76 4,541.93 95,380.51
804(4) Gravel Fill
As Evaluated
As Submitted 121,248.49 32,086.85 173,491.51 326,826.85 65,365.37 19,609.62 411,801.84
TOTAL OF PART A
As Evaluated
As Submitted 6.78 384.71 m3 1,369,567.60 46,014.21 81,442.07 1,497,023.88 20% 299,404.78 89,821.43 1,886,250.09
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days)
As Evaluated
As Submitted 15.13 68,853.89 kg 2,745,462.80 404,214.05 192,763.05 3,342,439.90 20% 668,487.98 200,546.39 4,211,474.27
902(1)a1 Reinforcing Steel, Grade 40
As Evaluated
As Submitted 5.42 2,577.60 m2 532,344.32 425,539.54 239,197.16 1,197,081.01 20% 239,416.20 71,824.86 1,508,322.07
903(2) Forms and Falseworks
As Evaluated
As Submitted 4,647,374.71 875,767.80 513,402.28 6,036,544.79 1,207,308.96 362,192.68 7,606,046.43
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.51 300.27 L 99,089.10 12,113.11 1,211.31 112,413.53 20% 22,482.71 6,744.81 141,641.05
1000(1) Soil Poisoning
As Evaluated
As Submitted 99,089.10 12,113.11 1,211.31 112,413.53 22,482.71 6,744.81 141,641.05
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 0.70 285.37 m2 115,968.66 23,591.33 15,191.46 154,751.45 20% 30,950.29 9,285.09 194,986.83
1046(2)a1 100 mm CHB Non Load Bearing Wall (including Reinforcing Steel)
As Evaluated
As Submitted 3.66 961.80 m2 650,301.83 95,638.61 61,585.75 807,526.19 20% 161,505.24 48,451.57 1,017,483.00
As Evaluated
As Submitted 766,270.49 119,229.94 76,777.21 962,277.64 192,455.53 57,736.66 1,212,469.83
Sub - Total C.2
As Evaluated
As Submitted 1.44 1.00 l.s 267,447.00 50,729.70 34.99 318,211.69 20% 63,642.34 19,092.70 400,946.73
1010(4) Wooden Doors
As Evaluated
As Submitted 0.51 70.87 m2 62,046.69 45,915.89 4,591.59 112,554.16 20% 22,510.83 6,753.25 141,818.24
1009(1)a Jalousie Window
As Evaluated
As Submitted 2.36 146.88 m2 285,314.40 142,742.88 94,038.29 522,095.57 20% 104,419.11 31,325.73 657,840.41
1005(1) Steel Casement Window
As Evaluated
As Submitted 18.78 65.28 m2 3,353,737.09 479,616.08 315,968.65 4,149,321.81 20% 829,864.36 248,959.31 5,228,145.48
1005(5) Window Grilles
As Evaluated
As Submitted 4.93 43.00 set 1,089,620.00 - - 1,089,620.00 20% 217,924.00 65,377.20 1,372,921.20
1004(2)a Locksets
As Evaluated
As Submitted 0.05 172.00 pc 11,180.00 - - 11,180.00 20% 2,236.00 670.80 14,086.80
1004(2)g Hinges
As Evaluated
As Submitted 0.21 1.00 l.s. 37,200.00 7,477.92 747.79 45,425.71 20% 9,085.14 2,725.54 57,236.39
1003(9) Carpentry and Joinery Works (Blackboard)
As Evaluated
As Submitted 5,106,545.17 726,482.46 415,381.30 6,248,408.94 1,249,681.78 374,904.53 7,872,995.25
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 1.42 1,161.01 m2 257,163.72 50,879.56 5,087.96 313,131.23 20% 62,626.25 18,787.87 394,545.35
1021(1)c Plain Cement Finish with floor hardener
As Evaluated
As Submitted 2.98 4,355.83 m2 417,070.72 219,546.06 21,954.61 658,571.39 20% 131,714.28 39,514.28 829,799.95
1027(1) Plain Cement Plaster Finish
As Evaluated
As Submitted 0.14 66.00 m 24,365.88 2,298.55 3,443.99 30,108.42 20% 6,021.68 1,806.51 37,936.61
1053(2)a1 38 mm dia. G.I. Pipe Railings
As Evaluated
50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing on 19 mm bar As Submitted 1.27 144.00 m 268,720.62 5,015.02 7,514.16 281,249.81 20% 56,249.96 16,874.99 354,374.76
1053(2)a2
stiffener As Evaluated
As Submitted 2.19 661.00 m 2
357,410.63 115,842.51 11,584.25 484,837.39 20% 96,967.48 29,090.24 610,895.11
1003(1)a1 Fiber Cement Board Ceiling on Metal Frame
As Evaluated
119,245.77 32,959.66 3,295.97 155,501.40 20% 31,100.28 9,330.08 195,931.76
1038(1) Reflective Insulation
As Evaluated
As Submitted 0.73 115.51 m2 108,867.55 48,098.73 4,809.87 161,776.15 20% 32,355.23 9,706.57 203,837.95
1018(1) Glazed Tiles and Trims
As Evaluated
As Submitted 0.32 50.68 m2 53,538.04 14,772.83 1,477.28 69,788.15 20% 13,957.63 4,187.29 87,933.07
1018(2) Unglazed Tiles
As Evaluated
As Submitted 1,606,382.93 489,412.92 59,168.09 2,154,963.94 430,992.79 129,297.83 2,715,254.56
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 5.41 4,943.76 m2 599,346.86 542,377.56 54,237.76 1,195,962.17 20% 239,192.43 71,757.73 1,506,912.33
1032(1)a Masonry/Concrete Painting
As Evaluated
17,754.56 30,156.71 3,015.67 50,926.94 20% 10,185.39 3,055.62 64,167.95
1032(1)b Wood Painting
As Evaluated
15,342.61 14,409.74 1,440.97 31,193.33 20% 6,238.67 1,871.60 39,303.60
1032(1)c Metal Painting
As Evaluated
As Submitted 632,444.03 586,944.01 58,694.40 1,278,082.44 255,616.49 76,684.95 1,610,383.88
Sub-Total C.5
As Evaluated
As Submitted 2.24 841.24 m2 397,280.03 88,273.52 8,827.35 494,380.91 20% 98,876.18 29,662.85 622,919.94
1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.5 mm thk
As Evaluated
As Submitted 0.06 64.20 m 12,292.82 1,123.05 112.31 13,528.18 20% 2,705.64 811.69 17,045.51
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk)
As Evaluated
As Submitted 0.02 26.21 m 5,018.01 458.44 45.84 5,522.29 20% 1,104.46 331.34 6,958.09
1013(2)b Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk)
As Evaluated
As Submitted 0.19 128.40 m 39,146.59 1,903.48 190.35 41,240.42 20% 8,248.08 2,474.43 51,962.93
1013(2)c Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk)
As Evaluated
As Submitted 2.73 7,703.59 kg 463,688.71 37,874.83 102,466.17 604,029.70 20% 120,805.94 36,241.78 761,077.42
1047(2)a Structural Steel, Trusses
As Evaluated
As Submitted 3.34 10,028.53 kg 611,263.97 39,816.98 86,250.01 737,330.97 20% 147,466.19 44,239.86 929,037.02
1047(2)b Structural Steel, Purlins
As Evaluated
As Submitted 0.11 128.40 m 21,166.74 2,354.36 235.44 23,756.53 20% 4,751.31 1,425.39 29,933.23
1003(5)a1 Fascia Board
As Evaluated
As Submitted 0.09 277.47 kg 15,604.45 3,735.14 373.51 19,713.10 20% 3,942.62 1,182.79 24,838.51
1047(6) Metal Structure Accessories, Steel Plates
As Evaluated
As Submitted 0.07 293.65 kg 11,408.30 3,952.92 395.29 15,756.51 20% 3,151.30 945.39 19,853.20
1047(7)b Metal Structure Accessories, Sag Rods
As Evaluated
As Submitted 0.16 628.56 kg 25,152.14 8,461.25 846.13 34,459.52 20% 6,891.90 2,067.57 43,418.99
1047(4) Metal Structure Accessories, Cross Bracing
As Evaluated
As Submitted 0.05 52.00 pc 9,620.00 1,364.45 1.36 10,985.82 20% 2,197.16 659.15 13,842.13
1047(3)c Metal Structure Accessories, Turn Buckle
As Evaluated
As Submitted 1,611,641.78 189,318.41 199,743.76 2,000,703.95 400,140.78 120,042.24 2,520,886.97
Sub-Total C.6
As Evaluated
As Submitted 9,822,373.51 2,123,500.86 810,976.07 12,756,850.44 2,551,370.08 765,411.02 16,073,631.54
TOTAL OF PART C
As Evaluated
As Submitted 0.23 1.00 l.s. 42,834.20 8,060.08 806.01 51,700.29 20% 10,340.06 3,102.02 65,142.37
1001(8) Sewer Line Works
As Evaluated
As Submitted 0.20 1.00 l.s. 37,309.81 5,609.38 560.94 43,480.13 20% 8,696.03 2,608.81 54,784.97
1002(6) Cold Water Line Works
As Evaluated
As Submitted 1.05 1.00 l.s. 195,447.14 33,936.84 3,393.68 232,777.66 20% 46,555.53 13,966.66 293,299.85
1001(9) Downspout/Storm Drain
As Evaluated
As Submitted 1.65 1.00 l.s. 333,664.59 28,819.72 2,881.97 365,366.28 20% 73,073.26 21,921.98 460,361.52
1002(5) Sanitary/Plumbing Fixtures
As Evaluated
As Submitted 0.46 1.00 l.s. 84,694.50 15,980.84 1,598.08 102,273.42 20% 20,454.68 6,136.41 128,864.51
SPL-1 Septic Vault "Type E"
As Evaluated
As Submitted 0.15 30.00 units 18,768.24 5,247.90 9,148.41 33,164.55 20% 6,632.91 1,989.87 41,787.33
1001(6)b1 Catch basin
As Evaluated
As Submitted 4.29 1.00 lot 875,153.75 66,706.54 6,670.65 948,530.94 20% 189,706.19 56,911.86 1,195,148.99
SPL-2 Fire Protection System
As Evaluated
As Submitted 1,587,872.23 164,361.30 25,059.75 1,777,293.27 355,458.66 106,637.61 2,239,389.54
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted 0.55 1.00 l.s. 106,537.14 13,085.91 1,308.59 120,931.64 20% 24,186.33 7,255.90 152,373.87
1100(19) Conduits, Boxes, and Fittings
As Evaluated
As Submitted 0.95 1.00 l.s. 192,446.10 15,262.08 1,526.21 209,234.39 20% 41,846.88 12,554.06 263,635.33
1101(18) Wires and Wiring Devices
As Evaluated
As Submitted 1.16 1.00 l.s. 251,941.00 3,267.60 326.76 255,535.36 20% 51,107.07 15,332.12 321,974.55
1102(21) Panel Board
As Evaluated
As Submitted 0.58 1.00 l.s. 120,058.00 7,842.24 784.22 128,684.46 20% 25,736.89 7,721.07 162,142.42
1003(1) Lighting Fixtures
As Evaluated
As Submitted 0.07 1.00 l.s. 11,568.00 3,049.47 304.95 14,922.42 20% 2,984.48 895.35 18,802.25
1208(1) Fire Alarm System
As Evaluated
As Submitted 682,550.24 42,507.30 4,250.73 729,308.270 145,861.650 43,758.500 918,928.420
TOTAL OF PART E
As Evaluated
As Submitted 16,861,419.18 3,238,224.11 1,527,180.34 21,626,823.620 4,325,364.720 1,297,609.430 27,249,797.770
TOTAL OF PART III
As Evaluated
As Submitted 17,001,959.72 3,244,247.99 1,845,451.49 22,091,659.190 4,363,064.530 1,322,736.190 27,777,459.910
GRAND TOTAL
GRAND TOTAL
As Evaluated
FORM ABC-2015-02-00
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration :
TOTAL MARK-UP
ITEM NO. DESCRIPTION ESTIMATED DIRECT COST VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
AS SUBMITTED 156,000.00 8.00% 12,480.00 8,424.00 20,904.00 176,904.00
PART A FACILITIES FOR THE ENGINEER
AS EVALUATED
AS SUBMITTED 308,835.57 20.00% 25,219.81 16,702.76 41,922.57 350,758.14

PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED
(Project ID)
CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING
PART II
WORKS
AS SUBMITTED 326,826.85 20.00% 65,365.37 19,609.62 84,974.99 411,801.84
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 6,036,544.79 20.00% 1,207,308.96 362,192.68 1,569,501.64 7,606,046.43

AS EVALUATED
AS SUBMITTED 12,756,850.44 20.00% 2,551,370.08 765,411.02 3,316,781.10 16,073,631.54

PART C FINISHING
AS EVALUATED
AS SUBMITTED 1,777,293.27 20.00% 355,458.66 106,637.61 462,096.27 2,239,389.54

AS EVALUATED
AS SUBMITTED 729,308.27 20.00% 145,861.65 43,758.50 189,620.15 918,928.42

PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED 21,626,823.62 4,325,364.72 1,297,609.43 5,622,974.15 27,249,797.77

TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 21,626,823.62 4,325,364.72 1,297,609.43 5,622,974.15 27,249,797.77

TOTAL OF (Project ID)
AS EVALUATED
AS SUBMITTED 22,091,659.19 4,363,064.53 1,322,736.19 5,685,800.72 27,777,459.91

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

Contract Duration : 205 C.D.
ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
COST % VALUE COST
AS SUBMITTED 6.00 mo 156,000.00 8% 12,480.00 8,424.00 20,904.00 176,904.00 29,484.00
AS EVALUATED
AS SUBMITTED 156,000.00 12,480.00 8,424.00 20,904.00 176,904.00

TOTAL OF PART I
AS EVALUATED

AS SUBMITTED 1.00 ea 4,274.69 20% 854.94 256.48 1,111.42 5,386.11 5,386.11
AS EVALUATED
AS SUBMITTED 1.00 lot 142,359.70 8% 11,388.78 7,687.42 19,076.20 161,435.90 161,435.90

AS EVALUATED
AS SUBMITTED 1.00 l.s. 162,201.18 8% 12,976.09 8,758.86 21,734.95 183,936.13 183,936.13

AS EVALUATED
AS SUBMITTED 308,835.57 25,219.81 16,702.76 41,922.57 350,758.14

TOTAL OF PART II
AS EVALUATED
(Project ID)
CIVIL, MECHANICAL, ELECTRICAL AND

PART III
SANITARY/PLUMBING WORKS
PART A EARTHWORKS
AS SUBMITTED 413.71 m3 95,211.61 20% 19,042.32 5,712.70 24,755.02 119,966.63 289.98
AS EVALUATED
AS SUBMITTED 257.76 m3 38,528.28 20% 7,705.66 2,311.70 10,017.36 48,545.64 188.34

AS EVALUATED
AS SUBMITTED 335.90 m3 117,388.14 20% 23,477.63 7,043.29 30,520.92 147,909.06 440.34

AS EVALUATED
AS SUBMITTED 90.34 m3 75,698.82 20% 15,139.76 4,541.93 19,681.69 95,380.51 1,055.79

804(4) Gravel Fill
AS EVALUATED
AS SUBMITTED 326,826.85 65,365.37 19,609.62 84,974.99 411,801.84

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


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

Position Title Position Title Position Title
Planning Section/Division Planning Section/Division Planning Section/Division
AS SUBMITTED 384.71 m3 1,497,023.88 20% 299,404.78 89,821.43 389,226.21 1,886,250.09 4,903.04
AS EVALUATED
AS SUBMITTED 68,853.89 kg 3,342,439.90 20% 668,487.98 200,546.39 869,034.37 4,211,474.27 61.17

AS EVALUATED
AS SUBMITTED 2,577.60 m2 1,197,081.01 20% 239,416.20 71,824.86 311,241.06 1,508,322.07 585.17

AS EVALUATED
AS SUBMITTED 6,036,544.79 1,207,308.96 362,192.68 1,569,501.64 7,606,046.43

TOTAL OF PART B
AS EVALUATED
PART C FINISHING WORKS

AS SUBMITTED 300.27 L 112,413.53 20% 22,482.71 6,744.81 29,227.52 141,641.05 471.71
AS EVALUATED
100 mm CHB Non Load Bearing Wall (including Reinforcing AS SUBMITTED 285.37 m2 154,751.45 20% 30,950.29 9,285.09 40,235.38 194,986.83 683.28
1046(2)a1
Steel) AS EVALUATED
150 mm CHB Non Load Bearing Wall (including Reinforcing AS SUBMITTED 961.80 m2 807,526.19 20% 161,505.24 48,451.57 209,956.81 1,017,483.00 1,057.89
1046(2)a2
Steel) AS EVALUATED
AS SUBMITTED 1.00 l.s 318,211.69 20% 63,642.34 19,092.70 82,735.04 400,946.73 400,946.73
AS EVALUATED
AS SUBMITTED 70.87 m2 112,554.16 20% 22,510.83 6,753.25 29,264.08 141,818.24 2,001.10

AS EVALUATED
AS SUBMITTED 146.88 m2 522,095.57 20% 104,419.11 31,325.73 135,744.84 657,840.41 4,478.76

AS EVALUATED
AS SUBMITTED 65.28 4,149,321.81 20% 829,864.36 248,959.31 1,078,823.67 5,228,145.48 80,088.01

1005 (5) Window Grills
AS EVALUATED
AS SUBMITTED 43.00 set 1,089,620.00 20% 217,924.00 65,377.20 283,301.20 1,372,921.20 31,928.40
1004(2)a Locksets
AS EVALUATED
AS SUBMITTED 172.00 pc 11,180.00 20% 2,236.00 670.80 2,906.80 14,086.80 81.90

1004(2)g Hinges
AS EVALUATED

COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 45,425.71 20% 9,085.14 2,725.54 11,810.68 57,236.39 57,236.39
AS EVALUATED
AS SUBMITTED 1,161.01 m2 313,131.23 20% 62,626.25 18,787.87 81,414.12 394,545.35 339.83

AS EVALUATED
AS SUBMITTED 4,355.83 m2 658,571.39 20% 131,714.28 39,514.28 171,228.56 829,799.95 190.50

AS EVALUATED
AS SUBMITTED 66.00 m 30,108.42 20% 6,021.68 1,806.51 7,828.19 37,936.61 574.80

AS EVALUATED
50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing AS SUBMITTED 144.00 m 281,249.81 20% 56,249.96 16,874.99 73,124.95 354,374.76 2,460.94
1053(2)a2
on 19 mm bar stiffener AS EVALUATED
AS SUBMITTED 661.00 m2 484,837.39 20% 96,967.48 29,090.24 126,057.72 610,895.11 924.20

AS EVALUATED
AS SUBMITTED 841.24 m2 155,501.40 20% 31,100.28 9,330.08 40,430.36 195,931.76 232.91

AS EVALUATED
AS SUBMITTED 115.51 m2 161,776.15 20% 32,355.23 9,706.57 42,061.80 203,837.95 1,764.74

AS EVALUATED
AS SUBMITTED 50.68 m2 69,788.15 20% 13,957.63 4,187.29 18,144.92 87,933.07 1,735.06

AS EVALUATED
AS SUBMITTED 4,943.76 m2 1,195,962.17 20% 239,192.43 71,757.73 310,950.16 1,506,912.33 304.81

AS EVALUATED
AS SUBMITTED 247.39 m2 50,926.94 20% 10,185.39 3,055.62 13,241.01 64,167.95 259.38

AS EVALUATED
AS SUBMITTED 125.09 m2 31,193.33 20% 6,238.67 1,871.60 8,110.27 39,303.60 314.20

AS EVALUATED
AS SUBMITTED 841.24 m2 494,380.91 20% 98,876.18 29,662.85 128,539.03 622,919.94 740.48

AS EVALUATED
AS SUBMITTED 64.20 m 13,528.18 20% 2,705.64 811.69 3,517.33 17,045.51 265.51

AS EVALUATED


COST % VALUE COST

COST % VALUE COST
AS SUBMITTED 26.21 m 5,522.29 20% 1,104.46 331.34 1,435.80 6,958.09 265.51
AS EVALUATED
AS SUBMITTED 128.40 m 41,240.42 20% 8,248.08 2,474.43 10,722.51 51,962.93 404.70

AS EVALUATED
AS SUBMITTED 7,703.59 kg 604,029.70 20% 120,805.94 36,241.78 157,047.72 761,077.42 98.80

AS EVALUATED
AS SUBMITTED 10,028.53 kg 737,330.97 20% 147,466.19 44,239.86 191,706.05 929,037.02 92.64

AS EVALUATED
AS SUBMITTED 128.40 m 23,756.53 20% 4,751.31 1,425.39 6,176.70 29,933.23 233.12

AS EVALUATED
AS SUBMITTED 277.47 kg 19,713.10 20% 3,942.62 1,182.79 5,125.41 24,838.51 89.52

AS EVALUATED
AS SUBMITTED 293.65 kg 15,756.51 20% 3,151.30 945.39 4,096.69 19,853.20 67.61

AS EVALUATED
AS SUBMITTED 628.56 kg 34,459.52 20% 6,891.90 2,067.57 8,959.47 43,418.99 69.08

AS EVALUATED
AS SUBMITTED 52.00 pc 10,985.82 20% 2,197.16 659.15 2,856.31 13,842.13 266.19

AS EVALUATED
AS SUBMITTED 12,756,850.44 2,551,370.08 765,411.02 3,316,781.10 16,073,631.54

TOTAL OF PART C
AS EVALUATED


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 51,700.29 20% 10,340.06 3,102.02 13,442.08 65,142.37 65,142.37
AS EVALUATED
AS SUBMITTED 1.00 l.s. 43,480.13 20% 8,696.03 2,608.81 11,304.84 54,784.97 54,784.97
AS EVALUATED
AS SUBMITTED 1.00 l.s. 232,777.66 20% 46,555.53 13,966.66 60,522.19 293,299.85 293,299.85
AS EVALUATED
AS SUBMITTED 1.00 l.s. 365,366.28 20% 73,073.26 21,921.98 94,995.24 460,361.52 460,361.52
AS EVALUATED
AS SUBMITTED 1.00 l.s. 102,273.42 20% 20,454.68 6,136.41 26,591.09 128,864.51 128,864.51
AS EVALUATED
AS SUBMITTED 30.00 units 33,164.55 20% 6,632.91 1,989.87 8,622.78 41,787.33 1,392.91
AS EVALUATED
AS SUBMITTED 1.00 lot 948,530.94 20% 189,706.19 56,911.86 246,618.05 1,195,148.99 1,195,148.99
Fire Protection System
AS EVALUATED
AS SUBMITTED 1,777,293.27 355,458.66 32,847.33 388,305.99 689,793.89

TOTAL OF PART D
AS EVALUATED


COST % VALUE COST
PART E ELECTRICAL WORKS
AS SUBMITTED 1.00 l.s. 120,931.64 20% 24,186.33 7,255.90 31,442.23 152,373.87 152,373.87
AS EVALUATED
AS SUBMITTED 1.00 l.s. 209,234.39 20% 41,846.88 12,554.06 54,400.94 263,635.33 263,635.33
AS EVALUATED
AS SUBMITTED 1.00 l.s. 255,535.36 20% 51,107.07 15,332.12 66,439.19 321,974.55 321,974.55
AS EVALUATED
AS SUBMITTED 1.00 l.s. 128,684.46 20% 25,736.89 7,721.07 33,457.96 162,142.42 162,142.42
AS EVALUATED
AS SUBMITTED 1.00 l.s. 14,922.42 20% 2,984.48 895.35 3,879.83 18,802.25 18,802.25
AS EVALUATED
AS SUBMITTED 729,308.27 145,861.65 43,758.50 189,620.15 918,928.42

TOTAL OF PART E
AS EVALUATED
AS SUBMITTED 21,626,823.62 4,325,364.72 1,297,609.43 5,622,974.15 27,249,797.77

TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 21,626,823.62 4,325,364.72 1,297,609.43 5,622,974.15 27,249,797.77

AS EVALUATED
AS SUBMITTED 22,091,659.19 4,363,064.53 1,322,736.19 5,685,800.72 27,777,459.91

GRAND TOTAL
AS EVALUATED

ANNEX A
FORM POW-2015-01-00

`
Total 100% 19,312,961.06

8. RROW Acquisition
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
AS SUBMITTED ASC EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALAUTED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED

Project ID
PART A EARTHWORKS
804(4) Gravel Fill 78.20 m3 65,526.32 837.93 1,055.79 0.34
903(2) Forms and Falseworks 2,225.34 m2 1,033,483.19 464.42 585.17 5.35
PART C FINISHING

1000(1) Soil Poisoning 259.98 L 97,329.96 374.37 471.71 0.50
Sub-Total C.1 97,329.96
C.2. Masonry Works

Sub-Total C.2 849,714.50

ITEMIZED BREAKDOWN

1010(4) Wooden Door 1.00 l.s. 283,156.98 283,156.98 356,777.80 1.47
1005(1) Steel Casement 122.40 m2 435,079.64 3,554.57 4,478.76 2.25
1005(5) Window Grill 54.40 m2 3,457,768.18 63,561.92 80,088.01 17.90
1004(2)a Locksets 39.00 set 988,260.00 25,340.00 31,928.40 5.12
1004(2)g Hinges 156.00 pc 10,140.00 65.00 81.90 0.05
Sub-Total C.3 5,307,518.46
C.4 Finishing Works

1021(1)c Plain Cement Finish with floor hardener 1,000.20 m2 269,759.82 269.71 339.83 1.40
1018(2) Unglazed Tiles 50.68 m2 69,788.15 1,377.04 1,735.06 0.36
Sub-Total C.4 1,907,788.48
C.5 Painting Works

1032(1)a Masonry/Concrete Painting 4,336.71 m2 1,049,108.59 241.91 304.81 5.43
1032(1)b Wood Painting 218.61 m2 45,002.38 205.86 259.38 0.23
Sub-Total C.5 1,122,164.77

1003(11) Fascia Board 110.40 m 20,426.18 185.02 233.12 0.11
Sub-Total C.6 1,700,403.29

ITEMIZED BREAKDOWN
1001(6)b1 Catch basin 26.00 units 21,268.81 818.03 1,030.72 0.11
Dry Standpipe 1.00 lot 919,324.44 919,324.44 1,158,348.80 4.76
PART E ELECTRICAL
1102(21) Panel Board 1.00 l.s. 249,906.28 249,906.28 314,881.92 1.29
GRAND TOTAL 19,312,961.06 100.00

Number of Number of
Equipment Equipment
1 Backhoe 0.80 m3 1 31
2 32
5 Pumpcrete 1 35
3
1 36
7 Bar Cutter 1 37
8 Bar Bender 1 38
15 Water Pump 1,800 lpm, 7.5 hp 1 45
16 Water Truck 16,000 L, 360 hp 1 46
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
As Submitted 0.79 5.83 mo - - 151,666.67 151,666.67 8% 12,133.33 8,190.00 171,990.00
As Evaluated
As Submitted - - 151,666.67 151,666.67 12,133.33 8,190.00 171,990.00
TOTAL OF PART I
As Evaluated
As Submitted 0.02 1.00 ea 3,505.00 699.72 69.97 4,274.69 20% 854.94 256.48 5,386.11
As Evaluated
As Submitted 0.67 1.00 L.S. 124,212.14 5,324.16 - 129,536.30 8% 10,362.90 6,994.96 146,894.16
As Evaluated
As Submitted 0.73 1.00 l.s. - - 141,643.80 141,643.80 8% 11,331.50 7,648.77 160,624.07
As Evaluated
As Submitted 127,717.14 6,023.88 141,713.77 275,454.79 22,549.34 14,900.21 312,904.34
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.44 365.45 m3 - 3,751.16 80,353.85 84,105.01 20% 16,821.00 5,046.30 105,972.31
As Evaluated
804(1)a As Submitted 0.17 223.43 m3 - 4,661.38 28,735.48 33,396.86 20% 6,679.37 2,003.81 42,080.04
Embankment from Structure Excavation
As Evaluated
As Submitted 0.52 288.09 m3 57,618.00 6,010.37 37,051.45 100,679.81 20% 20,135.96 6,040.79 126,856.56
As Evaluated
As Submitted 0.34 78.20 m3 46,802.70 13,378.07 5,345.56 65,526.32 20% 13,105.26 3,931.58 82,563.16
804(4) Gravel Fill
As Evaluated
As Submitted 104,420.70 27,800.97 151,486.34 283,708.00 56,741.59 17,022.48 357,472.07
TOTAL OF PART A
As Evaluated
As Submitted 6.76 335.41 m3 1,194,059.60 40,117.56 71,005.40 1,305,182.56 20% 261,036.51 78,310.95 1,644,530.02
As Evaluated
As Submitted 15.07 59,947.73 kg 2,390,340.80 351,929.50 167,829.40 2,910,099.70 20% 582,019.94 174,605.98 3,666,725.62
As Evaluated
As Submitted 5.35 2,225.34 m2 459,592.04 367,383.62 206,507.53 1,033,483.19 20% 206,696.64 62,008.99 1,302,188.82
As Evaluated
As Submitted 4,043,992.44 759,430.68 445,342.33 5,248,765.45 1,049,753.09 314,925.92 6,613,444.46
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.50 259.98 L 85,793.40 10,487.79 1,048.78 97,329.96 20% 19,465.99 5,839.80 122,635.75
As Evaluated
As Submitted 85,793.40 10,487.79 1,048.78 97,329.96 19,465.99 5,839.80 122,635.75
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 0.75 267.94 m2 108,885.46 22,150.41 14,263.58 145,299.45 20% 29,059.89 8,717.97 183,077.31
As Evaluated
As Submitted 3.65 838.99 m2 567,266.31 83,426.74 53,722.01 704,415.05 20% 140,883.01 42,264.90 887,562.96
As Evaluated
As Submitted 676,151.77 105,577.15 67,985.59 849,714.50 169,942.90 50,982.87 1,070,640.27
Sub - Total C.2
As Evaluated
As Submitted 1.47 1.00 l.s. 233,127.00 45,481.80 4,548.18 283,156.98 20% 56,631.40 16,989.42 356,777.80
As Evaluated
As Submitted 0.49 59.98 m2 52,512.49 38,860.38 3,886.04 95,258.90 20% 19,051.78 5,715.53 120,026.21
As Evaluated
As Submitted 2.25 122.40 m2 237,762.00 118,952.40 78,365.24 435,079.64 20% 87,015.93 26,104.78 548,200.35
As Evaluated
As Submitted 17.90 54.40 m2 2,794,780.91 399,680.06 263,307.21 3,457,768.18 20% 691,553.64 207,466.09 4,356,787.91
1005(5) Window Grills
As Evaluated
As Submitted 5.12 39.00 set 988,260.00 - - 988,260.00 20% 197,652.00 59,295.60 1,245,207.60
1004(2)a Locksets
As Evaluated
As Submitted 0.05 156.00 pc 10,140.00 - - 10,140.00 20% 2,028.00 608.40 12,776.40
1004(2)g Hinges
As Evaluated
As Submitted 0.20 1.00 l.s. 31,000.00 6,231.60 623.16 37,854.76 20% 7,570.95 2,271.29 47,697.00
As Evaluated
As Submitted 4,347,582.40 609,206.24 350,729.82 5,307,518.46 1,061,503.70 318,451.11 6,687,473.27
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 1.40 1,000.20 m2 221,544.30 43,832.29 4,383.23 269,759.82 20% 53,951.96 16,185.59 339,897.37
As Evaluated
As Submitted 2.99 3,825.21 m2 366,263.86 192,801.32 19,280.13 578,345.31 20% 115,669.06 34,700.72 728,715.09
As Evaluated
As Submitted 0.16 66.00 m 24,365.88 2,298.55 3,443.99 30,108.42 20% 6,021.68 1,806.51 37,936.61
As Evaluated
1053(3)a2
305,994.33 99,177.66 9,917.77 415,089.76 20% 83,017.95 24,905.39 523,013.10
As Evaluated
102,529.19 28,339.18 2,833.92 133,702.29 20% 26,740.46 8,022.14 168,464.89
As Evaluated
As Submitted 0.84 115.51 m2 108,867.55 48,098.73 4,809.87 161,776.15 20% 32,355.23 9,706.57 203,837.95
As Evaluated
As Submitted 0.36 50.68 m2 53,538.04 14,772.83 1,477.28 69,788.15 20% 13,957.63 4,187.29 87,933.07
As Evaluated
As Submitted 1,421,219.47 433,764.44 52,804.58 1,907,788.48 381,557.69 114,467.33 2,403,813.50
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 5.43 4,336.71 m2 525,752.36 475,778.39 47,577.84 1,049,108.59 20% 209,821.72 62,946.52 1,321,876.83
As Evaluated
15,689.09 26,648.44 2,664.84 45,002.38 20% 9,000.48 2,700.14 56,703.00
As Evaluated
13,798.42 12,959.44 1,295.94 28,053.80 20% 5,610.76 1,683.23 35,347.79
As Evaluated
As Submitted 555,239.87 515,386.27 51,538.63 1,122,164.77 224,432.96 67,329.89 1,413,927.62
Sub-Total C.5
As Evaluated
As Submitted 2.20 723.31 m2 341,586.57 75,898.73 7,589.87 425,075.17 20% 85,015.03 25,504.51 535,594.71
As Evaluated
As Submitted 0.06 55.20 m 10,569.53 965.61 96.56 11,631.71 20% 2,326.34 697.90 14,655.95
As Evaluated
As Submitted 0.03 26.21 m 5,018.01 458.44 45.84 5,522.29 20% 1,104.46 331.34 6,958.09
As Evaluated
As Submitted 0.18 110.40 m 33,658.75 1,636.63 163.66 35,459.05 20% 7,091.81 2,127.54 44,678.40
As Evaluated
As Submitted 2.61 6,440.06 kg 387,635.26 31,662.66 85,659.84 504,957.76 20% 100,991.55 30,297.47 636,246.78
As Evaluated
As Submitted 3.24 8,515.07 kg 519,014.80 33,807.98 73,233.56 626,056.34 20% 125,211.27 37,563.38 788,830.99
As Evaluated
1003(11) As Submitted 0.11 110.40 m 18,199.44 2,024.31 202.43 20,426.18 20% 4,085.24 1,225.57 25,736.99
Fascia Board
As Evaluated
1047(6) As Submitted 0.10 277.47 kg 15,604.45 3,735.14 373.51 19,713.10 20% 3,942.62 1,182.79 24,838.51
Metal Structure Accessories, Steel Plates
As Evaluated
1047(7)b As Submitted 0.07 248.16 kg 9,641.02 3,340.56 334.06 13,315.64 20% 2,663.13 798.94 16,777.71
Metal Structure Accessories, Sag Rods
As Evaluated
1047(4) As Submitted 0.15 528.07 kg 21,130.99 7,108.53 710.85 28,950.36 20% 5,790.07 1,737.02 36,477.45
Metal Structure Accessories, Cross Bracing
As Evaluated
1047(3)c As Submitted 0.05 44.00 pc 8,140.00 1,154.54 1.15 9,295.69 20% 1,859.14 557.74 11,712.57
Metal Structure Accessories, Turn Buckle
As Evaluated
As Submitted 1,370,198.82 161,793.13 168,411.34 1,700,403.29 340,080.66 102,024.20 2,142,508.15
Sub-Total C.6
As Evaluated
As Submitted 8,456,185.73 1,836,215.00 692,518.74 10,984,919.46 2,196,983.90 659,095.20 13,840,998.56
TOTAL OF PART C
As Evaluated
As Submitted 0.25 1.00 l.s. 40,569.75 7,624.40 762.44 48,956.59 20% 9,791.32 2,937.40 61,685.31
As Evaluated
As Submitted 0.21 1.00 l.s. 34,962.33 5,173.70 517.37 40,653.40 20% 8,130.68 2,439.20 51,223.28
As Evaluated
As Submitted 1.08 1.00 l.s. 175,017.11 30,435.42 3,043.54 208,496.07 20% 41,699.21 12,509.76 262,705.04
As Evaluated
As Submitted 1.88 1.00 l.s. 332,488.59 28,688.52 2,868.85 364,045.96 20% 72,809.19 21,842.76 458,697.91
As Evaluated
As Submitted 0.45 1.00 l.s. 71,983.91 13,736.34 1,373.63 87,093.88 20% 17,418.78 5,225.63 109,738.29
As Evaluated
As Submitted 0.11 26.00 units 16,265.81 4,548.18 454.82 21,268.81 20% 4,253.76 1,276.13 26,798.70
As Evaluated
As Submitted 4.76 1.00 lot 848,514.95 64,372.26 6,437.23 919,324.44 20% 183,864.89 55,159.47 1,158,348.80
As Evaluated
As Submitted 1,519,802.45 154,578.82 15,457.88 1,689,839.15 337,967.83 101,390.35 2,129,197.33
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted 0.55 1.00 l.s. 93,357.14 10,844.76 1,084.48 105,286.38 20% 21,057.28 6,317.18 132,660.84
As Evaluated
As Submitted 1.03 1.00 l.s. 185,259.10 13,042.74 1,304.27 199,606.12 20% 39,921.22 11,976.37 251,503.71
As Evaluated
As Submitted 1.29 1.00 l.s. 244,155.30 5,228.16 522.82 249,906.28 20% 49,981.26 14,994.38 314,881.92
As Evaluated
As Submitted 0.56 1.00 l.s. 101,458.00 6,753.04 675.30 108,886.34 20% 21,777.27 6,533.18 137,196.79
As Evaluated
As Submitted 0.08 1.00 l.s. 11,568.00 3,049.47 304.95 14,922.42 20% 2,984.48 895.35 18,802.25
As Evaluated
As Submitted 635,797.54 38,918.17 3,891.82 678,607.540 135,721.510 40,716.460 855,045.510
TOTAL OF PART E
As Evaluated
As Submitted 14,760,198.86 2,816,943.64 1,308,697.10 18,885,839.600 3,777,167.920 1,133,150.410 23,796,157.930
TOTAL OF PART III
As Evaluated
As Submitted 14,887,916.00 2,822,967.52 1,602,077.54 19,312,961.060 3,811,850.590 1,156,240.620 24,281,052.270
GRAND TOTAL
GRAND TOTAL
As Evaluated
FORM ABC-2015-02-00

Contract Duration :
TOTAL MARK-UP
% VALUE
AS SUBMITTED 151,666.67 8.00% 12,133.33 8,190.00 20,323.33 171,990.00
AS EVALUATED
AS SUBMITTED 275,454.79 20.00% 22,549.34 14,900.21 37,449.55 312,904.34

AS EVALUATED
(Project ID)
PART III
WORKS
AS SUBMITTED 283,708.00 20.00% 56,741.59 17,022.48 73,764.07 357,472.07
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 5,248,765.45 20.00% 1,049,753.09 314,925.92 1,364,679.01 6,613,444.46

AS EVALUATED
AS SUBMITTED 10,984,919.46 20.00% 2,196,983.90 659,095.20 2,856,079.10 13,840,998.56

PART C FINISHING
AS EVALUATED
AS SUBMITTED 1,689,839.15 20.00% 337,967.83 101,390.35 439,358.18 2,129,197.33

AS EVALUATED
AS SUBMITTED 678,607.54 20.00% 135,721.51 40,716.46 176,437.97 855,045.51

PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED 18,885,839.60 3,777,167.92 1,133,150.41 4,910,318.33 23,796,157.93

TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 18,885,839.60 3,777,167.92 1,133,150.41 4,910,318.33 23,796,157.93

AS EVALUATED
AS SUBMITTED 19,312,961.06 3,811,850.59 1,156,240.62 4,968,091.21 24,281,052.27

TOTAL
AS EVALUATED

COST % VALUE COST
AS SUBMITTED 5.83 mo 151,666.67 8% 12,133.33 8,190.00 20,323.33 171,990.00 29,484.00
AS EVALUATED
AS SUBMITTED 151,666.67 12,133.33 8,190.00 20,323.33 171,990.00

TOTAL OF PART I
AS EVALUATED

AS SUBMITTED 1.00 ea 4,274.69 20% 854.94 256.48 1,111.42 5,386.11 5,386.11
AS EVALUATED
AS SUBMITTED 1.00 L.S. 129,536.30 8% 10,362.90 6,994.96 17,357.86 146,894.16 146,894.16

AS EVALUATED
AS SUBMITTED 1.00 l.s. 141,643.80 8% 11,331.50 7,648.77 18,980.27 160,624.07 160,624.07

AS EVALUATED
AS SUBMITTED 275,454.79 22,549.34 14,900.21 37,449.55 312,904.34

TOTAL OF PART II
AS EVALUATED
(Project ID)

PART III
PART A EARTHWORKS
AS SUBMITTED 365.45 m3 84,105.01 20% 16,821.00 5,046.30 21,867.30 105,972.31 289.98
AS EVALUATED
AS SUBMITTED 223.43 m3 33,396.86 20% 6,679.37 2,003.81 8,683.18 42,080.04 188.34

AS EVALUATED
AS SUBMITTED 288.09 m3 100,679.81 20% 20,135.96 6,040.79 26,176.75 126,856.56 440.34

AS EVALUATED
AS SUBMITTED 78.20 m3 65,526.32 20% 13,105.26 3,931.58 17,036.84 82,563.16 1,055.79

804(4) Gravel Fill
AS EVALUATED
AS SUBMITTED 283,708.00 56,741.59 17,022.48 73,764.07 357,472.07

TOTAL OF PART A
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 335.41 m3 1,305,182.56 20% 261,036.51 78,310.95 339,347.46 1,644,530.02 4,903.04
AS EVALUATED
AS SUBMITTED 59,947.73 kg 2,910,099.70 20% 582,019.94 174,605.98 756,625.92 3,666,725.62 61.17

AS EVALUATED
AS SUBMITTED 2,225.34 m2 1,033,483.19 20% 206,696.64 62,008.99 268,705.63 1,302,188.82 585.17

AS EVALUATED
AS SUBMITTED 5,248,765.45 1,049,753.09 314,925.92 1,364,679.01 6,613,444.46

TOTAL OF PART B
AS EVALUATED

AS SUBMITTED 259.98 L 97,329.96 20% 19,465.99 5,839.80 25,305.79 122,635.75 471.71
AS EVALUATED
1046(2)a1
Steel) AS EVALUATED
150 mm CHB Non Load Bearing Wall (including Reinforcing AS SUBMITTED 838.99 m2 704,415.05 20% 140,883.01 42,264.90 183,147.91 887,562.96 1,057.89
1046(2)a2
Steel) AS EVALUATED
AS SUBMITTED 1.00 l.s. 283,156.98 20% 56,631.40 16,989.42 73,620.82 356,777.80 356,777.80
AS EVALUATED
AS SUBMITTED 59.98 m2 95,258.90 20% 19,051.78 5,715.53 24,767.31 120,026.21 2,001.10

AS EVALUATED
AS SUBMITTED 122.40 m2 435,079.64 20% 87,015.93 26,104.78 113,120.71 548,200.35 4,478.76

AS EVALUATED
AS SUBMITTED 54.40 m2 3,457,768.18 20% 691,553.64 207,466.09 899,019.73 4,356,787.91 80,088.01

AS EVALUATED


COST % VALUE COST
AS SUBMITTED 39.00 set 988,260.00 20% 197,652.00 59,295.60 256,947.60 1,245,207.60 31,928.40
1004(2)a Locksets
AS EVALUATED
AS SUBMITTED 156.00 pc 10,140.00 20% 2,028.00 608.40 2,636.40 12,776.40 81.90

1004(2)g Hinges
AS EVALUATED
AS SUBMITTED 1.00 l.s. 37,854.76 20% 7,570.95 2,271.29 9,842.24 47,697.00 47,697.00
AS EVALUATED
AS SUBMITTED 1,000.20 m2 269,759.82 20% 53,951.96 16,185.59 70,137.55 339,897.37 339.83

AS EVALUATED
AS SUBMITTED 3,825.21 m2 578,345.31 20% 115,669.06 34,700.72 150,369.78 728,715.09 190.50

AS EVALUATED
AS SUBMITTED 66.00 m 30,108.42 20% 6,021.68 1,806.51 7,828.19 37,936.61 574.80

AS EVALUATED
1053(3)a2
AS SUBMITTED 565.91 m2 415,089.76 20% 83,017.95 24,905.39 107,923.34 523,013.10 924.20

AS EVALUATED
AS SUBMITTED 723.31 m2 133,702.29 20% 26,740.46 8,022.14 34,762.60 168,464.89 232.91

AS EVALUATED
AS SUBMITTED 115.51 m2 161,776.15 20% 32,355.23 9,706.57 42,061.80 203,837.95 1,764.74

AS EVALUATED
AS SUBMITTED 50.68 m2 69,788.15 20% 13,957.63 4,187.29 18,144.92 87,933.07 1,735.06

AS EVALUATED
AS SUBMITTED 4,336.71 m2 1,049,108.59 20% 209,821.72 62,946.52 272,768.24 1,321,876.83 304.81

AS EVALUATED
AS SUBMITTED 218.61 m2 45,002.38 20% 9,000.48 2,700.14 11,700.62 56,703.00 259.38

AS EVALUATED
AS SUBMITTED 112.50 m2 28,053.80 20% 5,610.76 1,683.23 7,293.99 35,347.79 314.20

AS EVALUATED


COST % VALUE COST

AS SUBMITTED 723.31 m2 425,075.17 20% 85,015.03 25,504.51 110,519.54 535,594.71 740.48
AS EVALUATED
AS SUBMITTED 55.20 m 11,631.71 20% 2,326.34 697.90 3,024.24 14,655.95 265.51

AS EVALUATED
AS SUBMITTED 26.21 m 5,522.29 20% 1,104.46 331.34 1,435.80 6,958.09 265.51

AS EVALUATED
AS SUBMITTED 110.40 m 35,459.05 20% 7,091.81 2,127.54 9,219.35 44,678.40 404.70

AS EVALUATED
AS SUBMITTED 6,440.06 kg 504,957.76 20% 100,991.55 30,297.47 131,289.02 636,246.78 98.80

AS EVALUATED
AS SUBMITTED 8,515.07 kg 626,056.34 20% 125,211.27 37,563.38 162,774.65 788,830.99 92.64

AS EVALUATED
AS SUBMITTED 110.40 m 20,426.18 20% 4,085.24 1,225.57 5,310.81 25,736.99 233.12

1003(11) Fascia Board
AS EVALUATED
AS SUBMITTED 277.47 kg 19,713.10 20% 3,942.62 1,182.79 5,125.41 24,838.51 89.52

AS EVALUATED
AS SUBMITTED 248.16 kg 13,315.64 20% 2,663.13 798.94 3,462.07 16,777.71 67.61

AS EVALUATED
AS SUBMITTED 528.07 kg 28,950.36 20% 5,790.07 1,737.02 7,527.09 36,477.45 69.08

AS EVALUATED
AS SUBMITTED 44.00 pc 9,295.69 20% 1,859.14 557.74 2,416.88 11,712.57 266.19

AS EVALUATED
AS SUBMITTED 10,984,919.46 2,196,983.90 659,095.20 2,856,079.10 13,840,998.56

TOTAL OF PART C
AS EVALUATED


COST % VALUE COST

COST % VALUE COST
AS SUBMITTED 1.00 l.s. 48,956.59 20% 9,791.32 2,937.40 12,728.72 61,685.31 61,685.31
AS EVALUATED
AS SUBMITTED 1.00 l.s. 40,653.40 20% 8,130.68 2,439.20 10,569.88 51,223.28 51,223.28
AS EVALUATED
AS SUBMITTED 1.00 l.s. 208,496.07 20% 41,699.21 12,509.76 54,208.97 262,705.04 262,705.04
AS EVALUATED
AS SUBMITTED 1.00 l.s. 364,045.96 20% 72,809.19 21,842.76 94,651.95 458,697.91 458,697.91
AS EVALUATED
AS SUBMITTED 1.00 l.s. 87,093.88 20% 17,418.78 5,225.63 22,644.41 109,738.29 109,738.29
AS EVALUATED
AS SUBMITTED 26.00 units 21,268.81 20% 4,253.76 1,276.13 5,529.89 26,798.70 1,030.72
AS EVALUATED
AS SUBMITTED 1.00 lot 919,324.44 20% 183,864.89 55,159.47 239,024.36 1,158,348.80 1,158,348.80
Dry Standpipe
AS EVALUATED
AS SUBMITTED 1,689,839.15 337,967.83 32,847.33 370,815.16 689,793.89

TOTAL OF PART D
AS EVALUATED


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 105,286.38 20% 21,057.28 6,317.18 27,374.46 132,660.84 132,660.84
AS EVALUATED
AS SUBMITTED 1.00 l.s. 199,606.12 20% 39,921.22 11,976.37 51,897.59 251,503.71 251,503.71
AS EVALUATED
AS SUBMITTED 1.00 l.s. 249,906.28 20% 49,981.26 14,994.38 64,975.64 314,881.92 314,881.92
AS EVALUATED
AS SUBMITTED 1.00 l.s. 108,886.34 20% 21,777.27 6,533.18 28,310.45 137,196.79 137,196.79
AS EVALUATED
AS SUBMITTED 1.00 l.s. 14,922.42 20% 2,984.48 895.35 3,879.83 18,802.25 18,802.25
AS EVALUATED
AS SUBMITTED 678,607.54 135,721.51 40,716.46 176,437.97 855,045.51
TOTAL OF PART E
AS EVALUATED
AS SUBMITTED 18,885,839.60 3,777,167.92 1,133,150.41 4,910,318.33 23,796,157.93
TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 18,885,839.60 3,777,167.92 1,133,150.41 4,910,318.33 23,796,157.93
AS EVALUATED
AS SUBMITTED 19,312,961.06 3,811,850.59 1,156,240.62 4,968,091.21 24,281,052.27
GRAND TOTAL
AS EVALUATED

ANNEX A
FORM POW-2015-01-00

Total 100% 16,441,038.81

3. Rental of Equipment 1,342,434.30 C. Value Added Tax (5%) 984,258.63
6. Value Added Tax (5%) 984,258.63 F. RROW Acquisition
8. RROW Acquisition
ANNEX A
FORM POW-2015-01-00

Source of Fund :
Location : Total Project Duration :
Project Description :
Part I Facilities for the Engineer 130,000.00
Part II Other General Requirements 241,562.03
PART A EARTHWORKS 239,317.45
PART B PLAIN AND REINFORCED CONCRETE WORKS (PLS. SEE FORM POW-2015-01C-00) 4,460,986.10
PART C FINISHING WORKS 9,207,970.82
PART D PLUMBING/SANITARY WORKS 1,574,675.92
PART E ELECTRICAL WORKS 586,526.49
Total

3. Rental of Equipment 1,342,434.30 C. Value Added Tax 984,258.63
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 3,244,133.25 E. Eng'g & Administrative Overhead, % 749,668.47
6. Value Added Tax 984,258.63 F. RROW Acquisition
7. EAO, % G. Physical Reserved (Contingency)
8. RROW Acquisition
10.TOTAL ESTIMATED COST H. TOTAL ESTIMATED COST 21,419,099.16
Planning/Const. Section/Division/Consultant Planning/Const. Section/Division/UPMO Planning/Construction Division/BOC
ITEMIZED BREAKDOWN

Project ID
PART A EARTHWORKS
804(4) Gravel Fill 66.06 m3 55,353.82 837.93 1,055.79 0.34
903(2) Forms and Falseworks 1,873.07 m2 869,885.37 464.42 585.17 5.29
PART C FINISHING

1000(1) Soil Poisoning 219.68 L 82,242.66 374.37 471.71 0.50
Sub-Total C.1 82,242.66
C.2. Masonry Works

Sub-Total C.2 737,156.79

1010(1) Wooden Doors 1.00 l.s. 243,064.29 243,064.29 306,261.01 1.48
1005 (1) Steel Casement Window 97.92 m2 348,063.71 3,554.57 4,478.76 2.12
1005 (5) Window Grill 43.52 m2 2,766,214.54 63,561.91 80,088.01 16.83
1004(2)a Locksets 35.00 set 886,900.00 25,340.00 31,928.40 5.39
1004(2)g Hinges 140.00 pc 9,100.00 65.00 81.90 0.06
Sub-Total C.3 4,361,605.88

ITEMIZED BREAKDOWN
C.4 Finishing Works

1021(1)c Plain Cement Finish with floor hardener 839.37 m2 226,383.03 269.71 339.83 1.38
1018(2) Unglazed Tiles 50.68 m2 69,788.15 1,377.04 1,735.06 0.42
Sub-Total C.4 1,660,616.50
C.5 Painting Works

1032(1)a Masonry/Concrete Painting 3,729.66 m2 902,255.02 241.91 304.81 5.49
1032(1)b Wood Painting 189.83 m2 39,077.82 205.86 259.38 0.24
Sub-Total C.5 966,247.11

1003(11) Fascia Board 92.40 m 17,095.82 185.02 233.12 0.10
Sub-Total C.6 1,400,101.88 - -

ITEMIZED BREAKDOWN
Dry Stand Pipe 1.00 lot 857,034.72 857,034.72 1,079,863.74 5.21
PART E ELECTRICAL
1102(21) Panel Board 1.00 l.s. 247,749.66 247,749.66 312,164.57 1.51
GRAND TOTAL 16,441,038.81 100.00

Number of Number of
Equipment Equipment
1 Backhoe 0.80 m3 1 31
2 32
5 Pumpcrete 1 35
3
1 36
7 Bar Cutter 1 37
8 Bar Bender 1 38
15 Water Pump 1,800 lpm, 7.5 hp 1 45
16 Water Truck 16,000 L, 360 hp 1 46
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
As Submitted 0.79 5.00 mo - - 130,000.00 130,000.00 8% 10,400.00 7,020.00 147,420.00
As Evaluated
As Submitted - - 130,000.00 130,000.00 10,400.00 7,020.00 147,420.00
TOTAL OF PART I
As Evaluated
As Submitted 0.03 1.00 ea 3,505.00 699.72 69.97 4,274.69 20% 854.94 256.48 5,386.11
As Evaluated
As Submitted 0.71 1.00 l.s. 112,329.46 4,436.80 - 116,766.26 8% 9,341.30 6,305.38 132,412.94
As Evaluated
As Submitted 0.73 1.00 l.s. - - 120,521.08 120,521.08 8% 9,641.69 6,508.14 136,670.91
As Evaluated
As Submitted 115,834.46 5,136.52 120,591.05 241,562.03 19,837.93 13,070.00 274,469.96
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.44 313.84 m3 - 3,221.41 69,006.03 72,227.44 20% 14,445.49 4,333.65 91,006.58
As Evaluated
As Submitted 0.17 185.75 m3 - 3,875.27 23,889.43 27,764.70 20% 5,552.94 1,665.88 34,983.52
As Evaluated
As Submitted 0.51 240.28 m3 48,056.00 5,012.91 30,902.57 83,971.49 20% 16,794.30 5,038.29 105,804.08
As Evaluated
As Submitted 0.34 66.06 m3 39,536.91 11,301.21 4,515.70 55,353.82 20% 11,070.76 3,321.23 69,745.81
804(4) Gravel Fill
As Evaluated
As Submitted 87,592.91 23,410.81 128,313.73 239,317.45 47,863.49 14,359.05 301,539.99
TOTAL OF PART A
As Evaluated
As Submitted 6.77 286.11 m3 1,018,551.60 34,220.91 60,568.72 1,113,341.23 20% 222,668.25 66,800.47 1,402,809.95
As Evaluated
As Submitted 15.07 51,041.57 kg 2,035,218.80 299,644.94 142,895.76 2,477,759.50 20% 495,551.90 148,665.57 3,121,976.97
As Evaluated
As Submitted 5.29 1,873.07 m2 386,839.76 309,227.71 173,817.90 869,885.37 20% 173,977.07 52,193.12 1,096,055.56
As Evaluated
As Submitted 3,440,610.16 643,093.56 377,282.37 4,460,986.10 892,197.22 267,659.16 5,620,842.48
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.50 219.68 L 72,494.40 8,862.05 886.21 82,242.66 20% 16,448.53 4,934.56 103,625.75
As Evaluated
As Submitted 72,494.40 8,862.05 886.21 82,242.66 16,448.53 4,934.56 103,625.75
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 0.83 250.52 m2 101,806.32 20,710.31 13,336.24 135,852.87 20% 27,170.57 8,151.17 171,174.61
As Evaluated
As Submitted 3.66 716.18 m2 484,230.78 71,214.87 45,858.27 601,303.92 20% 120,260.78 36,078.24 757,642.94
As Evaluated
As Submitted 586,037.10 91,925.18 59,194.51 737,156.79 147,431.35 44,229.41 928,817.55
Sub - Total C.2
As Evaluated
As Submitted 1.48 1.00 l.s. 198,807.00 40,233.90 4,023.39 243,064.29 20% 48,612.86 14,583.86 306,261.01
As Evaluated
As Submitted 0.47 49.10 m2 42,987.05 31,811.34 3,181.13 77,979.53 20% 15,595.91 4,678.77 98,254.21
As Evaluated
As Submitted 2.12 97.92 m2 190,209.60 95,161.92 62,692.19 348,063.71 20% 69,612.74 20,883.82 438,560.27
1005 (1) Steel Casement Window
As Evaluated
As Submitted 16.83 43.52 m2 2,235,824.72 319,744.05 210,645.77 2,766,214.54 20% 553,242.91 165,972.87 3,485,430.32
As Evaluated
As Submitted 5.39 35.00 set 886,900.00 - - 886,900.00 20% 177,380.00 53,214.00 1,117,494.00
1004(2)a Locksets
As Evaluated
As Submitted 0.06 140.00 pc 9,100.00 - - 9,100.00 20% 1,820.00 546.00 11,466.00
1004(2)g Hinges
As Evaluated
As Submitted 0.18 1.00 l.s. 24,800.00 4,985.28 498.53 30,283.81 20% 6,056.76 1,817.03 38,157.60
As Evaluated
As Submitted 3,588,628.37 491,936.50 281,041.01 4,361,605.88 872,321.18 261,696.35 5,495,623.41
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 1.38 839.37 m2 185,920.46 36,784.16 3,678.42 226,383.03 20% 45,276.61 13,582.98 285,242.62
As Evaluated
As Submitted 3.03 3,294.60 m2 315,457.95 166,057.09 16,605.71 498,120.75 20% 99,624.15 29,887.25 627,632.15
As Evaluated
As Submitted 0.18 66.00 m 24,365.88 2,298.55 3,443.99 30,108.42 20% 6,021.68 1,806.51 37,936.61
As Evaluated
As Submitted 1.32 111.20 m 207,512.03 3,872.71 5,802.60 217,187.35 20% 43,437.47 13,031.24 273,656.06
1053(3)a2 50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing on 19 mm bar stiffener
As Evaluated
254,583.43 82,514.57 8,251.46 345,349.46 20% 69,069.89 20,720.97 435,140.32
As Evaluated
85,812.62 23,718.70 2,371.87 111,903.19 20% 22,380.64 6,714.19 140,998.02
As Evaluated
As Submitted 0.98 115.51 m2 108,867.55 48,098.73 4,809.87 161,776.15 20% 32,355.23 9,706.57 203,837.95
As Evaluated
As Submitted 0.42 50.68 m2 53,538.04 14,772.83 1,477.28 69,788.15 20% 13,957.63 4,187.29 87,933.07
As Evaluated
As Submitted 1,236,057.95 378,117.33 46,441.20 1,660,616.50 332,123.30 99,637.00 2,092,376.80
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 5.49 3,729.66 m2 452,157.87 409,179.22 40,917.92 902,255.02 20% 180,451.00 54,135.30 1,136,841.32
As Evaluated
13,623.62 23,140.18 2,314.02 39,077.82 20% 7,815.56 2,344.67 49,238.05
As Evaluated
12,254.22 11,509.13 1,150.91 24,914.27 20% 4,982.85 1,494.86 31,391.98
As Evaluated
As Submitted 478,035.72 443,828.53 44,382.85 966,247.11 193,249.41 57,974.83 1,217,471.35
Sub-Total C.5
As Evaluated
As Submitted 2.16 605.38 m2 285,893.11 63,523.94 6,352.39 355,769.44 20% 71,153.89 21,346.17 448,269.50
As Evaluated
As Submitted 0.06 46.20 m 8,846.24 808.18 80.82 9,735.23 20% 1,947.05 584.11 12,266.39
As Evaluated
As Submitted 0.03 26.21 m 5,018.01 458.44 45.84 5,522.29 20% 1,104.46 331.34 6,958.09
As Evaluated
As Submitted 0.18 92.40 m 28,170.91 1,369.79 136.98 29,677.68 20% 5,935.54 1,780.66 37,393.88
As Evaluated
As Submitted 2.47 5,176.53 kg 311,581.81 25,450.50 68,853.51 405,885.81 20% 81,177.16 24,353.15 511,416.12
As Evaluated
As Submitted 3.13 7,001.60 kg 426,765.02 27,798.95 60,217.01 514,780.98 20% 102,956.20 30,886.86 648,624.04
As Evaluated
As Submitted 0.10 92.40 m 15,232.14 1,694.26 169.43 17,095.82 20% 3,419.16 1,025.75 21,540.73
As Evaluated
As Submitted 0.12 277.47 kg 15,604.45 3,735.14 373.51 19,713.10 20% 3,942.62 1,182.79 24,838.51
As Evaluated
As Submitted 0.07 202.67 kg 7,873.73 2,728.21 272.82 10,874.76 20% 2,174.95 652.49 13,702.20
As Evaluated
As Submitted 0.14 427.58 kg 17,109.83 5,755.80 575.58 23,441.20 20% 4,688.24 1,406.47 29,535.91
As Evaluated
As Submitted 0.05 36.00 pc 6,660.00 944.62 0.94 7,605.57 20% 1,521.11 456.33 9,583.01
As Evaluated
As Submitted 1,128,755.25 134,267.80 137,078.84 1,400,101.88 280,020.38 84,006.12 1,764,128.38
Sub-Total C.6
As Evaluated
As Submitted 7,090,008.80 1,548,937.39 569,024.62 9,207,970.82 1,841,594.15 552,478.27 11,602,043.24
TOTAL OF PART C
As Evaluated
As Submitted 0.27 1.00 l.s. 37,479.15 6,970.88 697.09 45,147.12 20% 9,029.42 2,708.83 56,885.37
As Evaluated
As Submitted 0.22 1.00 l.s. 31,441.10 4,574.64 457.46 36,473.20 20% 7,294.64 2,188.39 45,956.23
As Evaluated
As Submitted 1.08 1.00 l.s. 149,178.38 25,946.42 2,594.64 177,719.45 20% 35,543.89 10,663.17 223,926.51
As Evaluated
As Submitted 2.20 1.00 l.s. 330,724.59 28,557.32 2,855.73 362,137.64 20% 72,427.53 21,728.26 456,293.43
As Evaluated
As Submitted 0.49 1.00 l.s. 66,075.81 12,479.42 1,247.94 79,803.17 20% 15,960.63 4,788.19 100,551.99
As Evaluated
As Submitted 0.10 20.00 units 12,512.16 3,498.60 349.86 16,360.62 20% 3,272.12 981.64 20,614.38
As Evaluated
As Submitted 5.21 1.00 lot 792,545.75 58,626.34 5,862.63 857,034.72 20% 171,406.94 51,422.08 1,079,863.74
As Evaluated
As Submitted 1,419,956.94 140,653.62 14,065.36 1,574,675.92 314,935.17 94,480.56 1,984,091.65
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted 0.58 1.00 l.s. 84,199.64 9,751.56 975.16 94,926.36 20% 18,985.27 5,695.58 119,607.21
As Evaluated
As Submitted 0.85 1.00 l.s. 129,016.65 9,839.25 983.93 139,839.83 20% 27,967.97 8,390.39 176,198.19
As Evaluated
As Submitted 1.51 1.00 l.s. 244,155.30 3,267.60 326.76 247,749.66 20% 49,549.93 14,864.98 312,164.57
As Evaluated
As Submitted 0.54 1.00 l.s. 82,858.00 5,663.84 566.38 89,088.22 20% 17,817.64 5,345.29 112,251.15
As Evaluated
As Submitted 0.09 1.00 l.s. 11,568.00 3,049.47 304.95 14,922.42 20% 2,984.48 895.35 18,802.25
As Evaluated
As Submitted 551,797.59 31,571.72 3,157.17 586,526.490 117,305.290 35,191.590 739,023.370
TOTAL OF PART E
As Evaluated
As Submitted 12,589,966.40 2,387,667.10 1,091,843.25 16,069,476.780 3,213,895.320 964,168.630 20,247,540.730
TOTAL OF PART III
As Evaluated
As Submitted 12,705,800.86 2,392,803.62 1,342,434.30 16,441,038.810 3,244,133.250 984,258.630 20,669,430.690
GRAND TOTAL
GRAND TOTAL
As Evaluated
FORM ABC-2015-02-00

Contract Duration :
TOTAL MARK-UP
% VALUE
AS SUBMITTED 130,000.00 8.00% 10,400.00 7,020.00 17,420.00 147,420.00
AS EVALUATED
AS SUBMITTED 241,562.03 20.00% 19,837.93 13,070.00 32,907.93 274,469.96

AS EVALUATED
(Project ID)
PART III
WORKS
AS SUBMITTED 239,317.45 20.00% 47,863.49 14,359.05 62,222.54 301,539.99
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 4,460,986.10 20.00% 892,197.22 267,659.16 1,159,856.38 5,620,842.48

AS EVALUATED
AS SUBMITTED 9,207,970.82 20.00% 1,841,594.15 552,478.27 2,394,072.42 11,602,043.24

PART C FINISHING
AS EVALUATED
AS SUBMITTED 1,574,675.92 20.00% 314,935.17 94,480.56 409,415.73 1,984,091.65

AS EVALUATED
AS SUBMITTED 586,526.49 20.00% 117,305.29 35,191.59 152,496.88 739,023.37

PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED 16,069,476.78 20.00% 3,213,895.32 964,168.63 4,178,063.95 20,247,540.73

TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 16,069,476.78 20.00% 3,213,895.32 964,168.63 4,178,063.95 20,247,540.73

AS EVALUATED
AS SUBMITTED 16,441,038.81 20.00% 3,244,133.25 984,258.63 4,228,391.88 20,669,430.69

TOTAL
AS EVALUATED

COST % VALUE COST
AS SUBMITTED 5.00 mo 130,000.00 8% 10,400.00 7,020.00 17,420.00 147,420.00 29,484.00
AS EVALUATED
AS SUBMITTED 130,000.00 10,400.00 7,020.00 17,420.00 147,420.00

TOTAL OF PART I
AS EVALUATED

AS SUBMITTED 1.00 ea 4,274.69 20% 854.94 256.48 1,111.42 5,386.11 5,386.11
AS EVALUATED
AS SUBMITTED 1.00 l.s. 116,766.26 8% 9,341.30 6,305.38 15,646.68 132,412.94 132,412.94

AS EVALUATED
AS SUBMITTED 1.00 l.s. 120,521.08 8% 9,641.69 6,508.14 16,149.83 136,670.91 136,670.91

AS EVALUATED
AS SUBMITTED 241,562.03 19,837.93 13,070.00 32,907.93 274,469.96

TOTAL OF PART II
AS EVALUATED
(Project ID)

PART III
PART A EARTHWORKS
AS SUBMITTED 313.84 m3 72,227.44 20% 14,445.49 4,333.65 18,779.14 91,006.58 289.98
AS EVALUATED
AS SUBMITTED 185.75 m3 27,764.70 20% 5,552.94 1,665.88 7,218.82 34,983.52 188.34

AS EVALUATED
AS SUBMITTED 240.28 m3 83,971.49 20% 16,794.30 5,038.29 21,832.59 105,804.08 440.34

AS EVALUATED
AS SUBMITTED 66.06 m3 55,353.82 20% 11,070.76 3,321.23 14,391.99 69,745.81 1,055.79

804(4) Gravel Fill
AS EVALUATED
AS SUBMITTED 239,317.45 47,863.49 14,359.05 62,222.54 301,539.99

TOTAL OF PART A
AS EVALUATED


COST % VALUE COST

Planning Section/Division Planning Section/Division Planning Division
AS SUBMITTED 286.11 m3 1,113,341.23 20% 222,668.25 66,800.47 289,468.72 1,402,809.95 4,903.04
AS EVALUATED
AS SUBMITTED 51,041.57 kg 2,477,759.50 20% 495,551.90 148,665.57 644,217.47 3,121,976.97 61.17

AS EVALUATED
AS SUBMITTED 1,873.07 m2 869,885.37 20% 173,977.07 52,193.12 226,170.19 1,096,055.56 585.17

AS EVALUATED
AS SUBMITTED - m - 20% - - - - #DIV/0!

1052(29) Micro Piles
AS EVALUATED
AS SUBMITTED 4,460,986.10 892,197.22 267,659.16 1,159,856.38 5,620,842.48

TOTAL OF PART B
AS EVALUATED

AS SUBMITTED 219.68 L 82,242.66 20% 16,448.53 4,934.56 21,383.09 103,625.75 471.71
AS EVALUATED
1046(2)a1
Steel) AS EVALUATED
1046(2)a2
Steel) AS EVALUATED
AS SUBMITTED 1.00 l.s. 243,064.29 20% 48,612.86 14,583.86 63,196.72 306,261.01 306,261.01
AS EVALUATED
AS SUBMITTED 49.10 m2 77,979.53 20% 15,595.91 4,678.77 20,274.68 98,254.21 2,001.10

AS EVALUATED
AS SUBMITTED 97.92 m2 348,063.71 20% 69,612.74 20,883.82 90,496.56 438,560.27 4,478.76

AS EVALUATED
AS SUBMITTED 43.52 m2 2,766,214.54 20% 553,242.91 165,972.87 719,215.78 3,485,430.32 80,088.01

AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 35.00 set 886,900.00 20% 177,380.00 53,214.00 230,594.00 1,117,494.00 31,928.40
1004(2)a Locksets
AS EVALUATED
AS SUBMITTED 140.00 pc 9,100.00 20% 1,820.00 546.00 2,366.00 11,466.00 81.90

1004(2)g Hinges
AS EVALUATED
AS SUBMITTED 1.00 l.s. 30,283.81 20% 6,056.76 1,817.03 7,873.79 38,157.60 38,157.60
AS EVALUATED
AS SUBMITTED 839.37 m2 226,383.03 20% 45,276.61 13,582.98 58,859.59 285,242.62 339.83

AS EVALUATED
AS SUBMITTED 3,294.60 m2 498,120.75 20% 99,624.15 29,887.25 129,511.40 627,632.15 190.50

AS EVALUATED
AS SUBMITTED 66.00 m 30,108.42 20% 6,021.68 1,806.51 7,828.19 37,936.61 574.80

AS EVALUATED
1053(3)a2
AS SUBMITTED 470.83 m2 345,349.46 20% 69,069.89 20,720.97 89,790.86 435,140.32 924.20

AS EVALUATED
AS SUBMITTED 605.38 m2 111,903.19 20% 22,380.64 6,714.19 29,094.83 140,998.02 232.91

AS EVALUATED
AS SUBMITTED 115.51 m2 161,776.15 20% 32,355.23 9,706.57 42,061.80 203,837.95 1,764.74

AS EVALUATED
AS SUBMITTED 50.68 m2 69,788.15 20% 13,957.63 4,187.29 18,144.92 87,933.07 1,735.06

AS EVALUATED
AS SUBMITTED 3,729.66 m2 902,255.02 20% 180,451.00 54,135.30 234,586.30 1,136,841.32 304.81

AS EVALUATED
AS SUBMITTED 189.83 m2 39,077.82 20% 7,815.56 2,344.67 10,160.23 49,238.05 259.38

AS EVALUATED
AS SUBMITTED 99.91 m2 24,914.27 20% 4,982.85 1,494.86 6,477.71 31,391.98 314.20

AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 605.38 m2 355,769.44 20% 71,153.89 21,346.17 92,500.06 448,269.50 740.48
AS EVALUATED
AS SUBMITTED 46.20 m 9,735.23 20% 1,947.05 584.11 2,531.16 12,266.39 265.51

AS EVALUATED
AS SUBMITTED 26.21 m 5,522.29 20% 1,104.46 331.34 1,435.80 6,958.09 265.51

AS EVALUATED
AS SUBMITTED 92.40 m 29,677.68 20% 5,935.54 1,780.66 7,716.20 37,393.88 404.70

AS EVALUATED
AS SUBMITTED 5,176.53 kg 405,885.81 20% 81,177.16 24,353.15 105,530.31 511,416.12 98.80

AS EVALUATED
AS SUBMITTED 7,001.60 kg 514,780.98 20% 102,956.20 30,886.86 133,843.06 648,624.04 92.64

AS EVALUATED
AS SUBMITTED 92.40 m 17,095.82 20% 3,419.16 1,025.75 4,444.91 21,540.73 233.12

AS EVALUATED
AS SUBMITTED 277.47 kg 19,713.10 20% 3,942.62 1,182.79 5,125.41 24,838.51 89.52

AS EVALUATED
AS SUBMITTED 202.67 kg 10,874.76 20% 2,174.95 652.49 2,827.44 13,702.20 67.61

AS EVALUATED
AS SUBMITTED 427.58 kg 23,441.20 20% 4,688.24 1,406.47 6,094.71 29,535.91 69.08

AS EVALUATED
AS SUBMITTED 36.00 pc 7,605.57 20% 1,521.11 456.33 1,977.44 9,583.01 266.19

AS EVALUATED
AS SUBMITTED 9,207,970.82 1,841,594.15 552,478.27 2,394,072.42 11,602,043.24

TOTAL OF PART C
AS EVALUATED


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 45,147.12 20% 9,029.42 2,708.83 11,738.25 56,885.37 56,885.37
AS EVALUATED
AS SUBMITTED 1.00 l.s. 36,473.20 20% 7,294.64 2,188.39 9,483.03 45,956.23 45,956.23
AS EVALUATED
AS SUBMITTED 1.00 l.s. 177,719.45 20% 35,543.89 10,663.17 46,207.06 223,926.51 223,926.51
AS EVALUATED
AS SUBMITTED 1.00 l.s. 362,137.64 20% 72,427.53 21,728.26 94,155.79 456,293.43 456,293.43
AS EVALUATED
AS SUBMITTED 1.00 l.s. 79,803.17 20% 15,960.63 4,788.19 20,748.82 100,551.99 100,551.99
AS EVALUATED
AS SUBMITTED 20.00 units 16,360.62 20% 3,272.12 981.64 4,253.76 20,614.38 1,030.72
AS EVALUATED
AS SUBMITTED 1.00 lot 857,034.72 20% 171,406.94 51,422.08 222,829.02 1,079,863.74 1,079,863.74
Fire Protection System
AS EVALUATED
AS SUBMITTED 1,574,675.92 314,935.17 32,847.33 347,782.50 689,793.89

TOTAL OF PART D
AS EVALUATED


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 94,926.36 20% 18,985.27 5,695.58 24,680.85 119,607.21 119,607.21
AS EVALUATED
AS SUBMITTED 1.00 l.s. 139,839.83 20% 27,967.97 8,390.39 36,358.36 176,198.19 176,198.19
AS EVALUATED
AS SUBMITTED 1.00 l.s. 247,749.66 20% 49,549.93 14,864.98 64,414.91 312,164.57 312,164.57
AS EVALUATED
AS SUBMITTED 1.00 l.s. 89,088.22 20% 17,817.64 5,345.29 23,162.93 112,251.15 112,251.15
AS EVALUATED
AS SUBMITTED 1.00 l.s. 14,922.42 20% 2,984.48 895.35 3,879.83 18,802.25 18,802.25
AS EVALUATED
AS SUBMITTED 586,526.49 117,305.29 35,191.59 152,496.88 739,023.37
TOTAL OF PART E
AS EVALUATED
AS SUBMITTED 16,069,476.78 3,213,895.32 964,168.63 4,178,063.95 20,247,540.73
TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 16,069,476.78 3,213,895.32 964,168.63 4,178,063.95 20,247,540.73
AS EVALUATED
AS SUBMITTED 16,441,038.81 3,244,133.25 984,258.63 4,228,391.88 20,669,430.69
GRAND TOTAL
AS EVALUATED

ANNEX A
FORM POW-2015-01-00

at rear portion with security grilles for the front jalousie windows, fire protection system, overhead tank and cistern)
PART D PLUMBING/SANITARY WORKS 7.91% 905,548.48
Total 100% 11,455,087.63

3. Rental of Equipment 1,015,623.39 C. Value Added Tax (5%) 685,509.96
8. RROW Acquisition
ITEMIZED BREAKDOWN
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS SUBMITTED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED

TOTAL OF PART I 121,333.33 26,000.00
Project ID
PART A EARTHWORKS
804(4) Gravel Fill 46.06 m3 38,595.17 837.93 1,055.79 0.34
900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days) 201.23 m3 783,047.27 3,891.30 4,903.04 6.84
903(2) Forms and Falseworks 1,312.79 m2 609,681.87 464.42 585.17 5.32
PART C FINISHING

1000(1) Soil Poisoning 159.89 L 59,858.79 374.37 471.71 0.52
Sub-Total C.1 59,858.79
C.2. Masonry Works

Sub-Total C.2 518,812.25

ITEMIZED BREAKDOWN

1010(1) Woodend Doors 1.00 l.s. 170,847.45 170,847.45 215,267.79 1.49
1005 (5) Window Grill 32.64 m2 2,074,660.91 63,561.92 80,088.01 18.11
1004(2)a Locksets 24.00 set 608,160.00 25,340.00 31,928.40 5.31
1004(2)g Hinges 96.00 pc 6,240.00 65.00 81.90 0.05
Sub-Total C.3 3,199,144.05
C.4 Finishing Works

1018(2) Unglazed Tiles 20.05 m2 27,609.56 1,377.04 1,735.06 0.24
Sub-Total C.4 1,154,891.96
C.5 Painting Works

1032(1)b Wood Painting 133.27 m2 27,434.55 205.86 259.38 0.24
Sub-Total C.5 660,902.60

1003(11) Fascia Board 65.80 m 12,174.30 185.02 233.12 0.11
ITEMIZED BREAKDOWN
1047(6)-1 Metal Structure Accessories, Fire Escape 1.00 l.s. 103,115.53 103,115.53 129,925.57 0.90
Sub-Total C.6 1,056,562.35
Dry Stand Pipe 1.00 lot 520,606.07 520,606.07 655,963.64 4.54
TOTAL OF PART D 905,548.48
PART E ELECTRICAL
1102(21) Panel Board 1.00 l.s. 39,090.86 39,090.86 49,254.48 0.34
GRAND TOTAL 11,455,087.63 100.00

Number of Number of
Equipment Equipment
1 Backhoe 0.80 m3 1 31
2 32
5 Pumpcrete 1 35
3
1 36
7 Bar Cutter 1 37
8 Bar Bender 1 38
15 Water Pump 1,800 lpm, 7.5 hp 1 45
16 Water Truck 16,000 L, 360 hp 1 46
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
As Submitted 1.06 4.67 mo - - 121,333.33 121,333.33 8% 9,706.67 6,552.00 137,592.00
As Evaluated
As Submitted - - 121,333.33 121,333.33 9,706.67 6,552.00 137,592.00
TOTAL OF PART I
As Evaluated
As Submitted 0.04 1.00 ea 3,505.00 699.72 69.97 4,274.69 20% 854.94 256.48 5,386.11
As Evaluated
As Submitted 0.82 1.00 l.s. 89,810.36 4,436.80 - 94,247.16 8% 7,539.77 5,089.35 106,876.28
As Evaluated
As Submitted 0.73 1.00 l.s. - - 83,636.97 83,636.97 8% 6,690.96 4,516.40 94,844.33
As Evaluated
As Submitted 93,315.36 5,136.52 83,706.94 182,158.82 15,085.67 9,862.23 207,106.72
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.49 244.62 m3 - 2,510.90 53,786.18 56,297.08 20% 11,259.42 3,377.83 70,934.33
As Evaluated
As Submitted 0.18 139.08 m3 - 2,901.60 17,887.17 20,788.77 20% 4,157.75 1,247.33 26,193.85
As Evaluated
As Submitted 0.49 159.64 m3 31,928.00 3,330.54 20,531.41 55,789.95 20% 11,157.99 3,347.40 70,295.34
As Evaluated
As Submitted 0.34 46.06 m3 27,566.91 7,879.71 3,148.55 38,595.17 20% 7,719.03 2,315.71 48,629.91
804(4) Gravel Fill
As Evaluated
As Submitted 59,494.91 16,622.75 95,353.30 171,470.97 34,294.19 10,288.27 216,053.43
TOTAL OF PART A
As Evaluated
As Submitted 6.84 201.23 m3 716,378.80 24,068.62 42,599.85 783,047.27 20% 156,609.45 46,982.84 986,639.56
As Evaluated
As Submitted 15.32 36,154.58 kg 1,441,618.68 212,249.29 101,218.20 1,755,086.18 20% 351,017.24 105,305.17 2,211,408.59
As Evaluated
As Submitted 5.32 1,312.79 m2 271,126.74 216,730.31 121,824.81 609,681.87 20% 121,936.37 36,580.91 768,199.15
As Evaluated
As Submitted 2,429,124.23 453,048.22 265,642.87 3,147,815.32 629,563.06 188,868.92 3,966,247.30
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.52 159.89 L 52,763.70 6,450.08 645.01 59,858.79 20% 11,971.76 3,591.53 75,422.08
As Evaluated
As Submitted 52,763.70 6,450.08 645.01 59,858.79 11,971.76 3,591.53 75,422.08
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 0.70 147.30 m2 59,859.77 12,177.19 7,841.40 79,878.36 20% 15,975.67 4,792.70 100,646.73
As Evaluated
As Submitted 3.83 522.79 m2 353,474.00 51,984.73 33,475.16 438,933.89 20% 87,786.78 26,336.03 553,056.70
As Evaluated
As Submitted 413,333.78 64,161.91 41,316.57 518,812.25 103,762.45 31,128.73 653,703.43
Sub - Total C.2
As Evaluated
As Submitted 1.49 1.00 l.s. 141,984.00 26,239.50 2,623.95 170,847.45 20% 34,169.49 10,250.85 215,267.79
1010(4) Wooden Dooor
As Evaluated
As Submitted 0.48 34.93 m2 30,581.22 22,630.76 2,263.08 55,475.05 20% 11,095.01 3,328.50 69,898.56
As Evaluated
As Submitted 2.28 73.44 m2 142,657.20 71,371.44 47,019.14 261,047.78 20% 52,209.56 15,662.87 328,920.21
As Evaluated
As Submitted 18.11 32.64 m2 1,676,868.54 239,808.04 157,984.32 2,074,660.91 20% 414,932.18 124,479.65 2,614,072.74
1005(5) Window Grill
As Evaluated
As Submitted 5.31 24.00 set 608,160.00 - - 608,160.00 20% 121,632.00 36,489.60 766,281.60
1004(2)a Locksets
As Evaluated
As Submitted 0.05 96.00 pc 6,240.00 - - 6,240.00 20% 1,248.00 374.40 7,862.40
1004(2)g Hinges
As Evaluated
As Submitted 0.20 1.00 l.s. 18,600.00 3,738.96 373.90 22,712.86 20% 4,542.57 1,362.77 28,618.20
As Evaluated
As Submitted 2,625,090.96 363,788.70 210,264.39 3,199,144.05 639,828.81 191,948.64 4,030,921.50
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 1.38 584.99 m2 129,575.29 25,636.33 2,563.63 157,775.24 20% 31,555.05 9,466.51 198,796.80
As Evaluated
As Submitted 3.05 2,313.83 m2 221,549.22 116,623.53 11,662.35 349,835.10 20% 69,967.02 20,990.11 440,792.23
As Evaluated
As Submitted 0.13 33.00 m 12,182.94 1,149.28 1,722.00 15,054.21 20% 3,010.84 903.25 18,968.30
As Evaluated
1053(3)a2
180,024.65 58,348.87 5,834.89 244,208.41 20% 48,841.68 14,652.50 307,702.59
As Evaluated
61,559.19 17,015.03 1,701.50 80,275.72 20% 16,055.14 4,816.54 101,147.40
As Evaluated
As Submitted 0.87 71.55 m2 67,437.82 29,794.68 2,979.47 100,211.97 20% 20,042.39 6,012.72 126,267.08
As Evaluated
As Submitted 0.24 20.05 m2 21,180.69 5,844.42 584.44 27,609.56 20% 5,521.91 1,656.57 34,788.04
As Evaluated
As Submitted 865,416.36 257,620.35 31,855.26 1,154,891.96 230,978.38 69,293.51 1,455,163.85
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 5.39 2,553.91 m2 309,618.17 280,188.25 28,018.82 617,825.25 20% 123,565.05 37,069.52 778,459.82
As Evaluated
9,564.45 16,245.54 1,624.55 27,434.55 20% 5,486.91 1,646.07 34,567.53
As Evaluated
7,694.00 7,226.18 722.62 15,642.80 20% 3,128.56 938.57 19,709.93
As Evaluated
As Submitted 326,876.62 303,659.97 30,366.00 660,902.60 132,180.52 39,654.16 832,737.28
Sub-Total C.5
As Evaluated
As Submitted 2.23 434.28 m2 205,090.90 45,570.11 4,557.01 255,218.03 20% 51,043.61 15,313.08 321,574.72
As Evaluated
As Submitted 0.06 32.90 m 6,299.59 575.52 57.55 6,932.66 20% 1,386.53 415.96 8,735.15
As Evaluated
As Submitted 0.05 26.21 m 5,018.61 458.49 45.85 5,522.95 20% 1,104.59 331.38 6,958.92
As Evaluated
As Submitted 0.18 65.80 m 20,061.10 975.46 97.55 21,134.11 20% 4,226.82 1,268.05 26,628.98
As Evaluated
As Submitted 2.42 3,535.91 kg 212,830.84 17,384.36 47,031.47 277,246.67 20% 55,449.33 16,634.80 349,330.80
As Evaluated
As Submitted 3.32 5,170.61 kg 315,161.61 20,529.24 44,469.65 380,160.49 20% 76,032.10 22,809.63 479,002.22
As Evaluated
As Submitted 0.11 65.80 m 10,847.13 1,206.52 120.65 12,174.30 20% 2,434.86 730.46 15,339.62
As Evaluated
As Submitted 0.17 277.47 kg 15,604.36 3,735.12 373.51 19,712.99 20% 3,942.60 1,182.78 24,838.37
As Evaluated
As Submitted 0.07 146.82 kg 5,703.96 1,976.39 197.64 7,877.99 20% 1,575.60 472.68 9,926.27
As Evaluated
As Submitted 0.15 314.91 kg 12,601.28 4,239.11 423.91 17,264.30 20% 3,452.86 1,035.86 21,753.02
As Evaluated
As Submitted 0.05 26.00 pc 4,810.00 682.23 0.68 5,492.91 20% 1,098.58 329.57 6,921.06
As Evaluated
As Submitted 0.90 1.00 l.s. 62,940.83 12,868.88 27,305.82 103,115.53 20% 20,623.11 6,186.93 129,925.57
1047(6)-1 Metal Structure Accessories, Fire Escape
As Evaluated
As Submitted 876,970.21 110,201.42 124,681.29 1,111,852.93 222,370.59 66,711.18 1,400,934.70
Sub-Total C.6
As Evaluated
As Submitted 5,160,451.63 1,105,882.44 439,128.51 6,705,462.58 1,341,092.51 402,327.75 8,448,882.84
TOTAL OF PART C
As Evaluated
As Submitted 0.19 1.00 l.s. 18,330.45 3,267.60 326.76 21,924.81 20% 4,384.96 1,315.49 27,625.26
As Evaluated
As Submitted 0.10 1.00 l.s. 9,856.75 1,034.74 103.47 10,994.96 20% 2,198.99 659.70 13,853.65
As Evaluated
As Submitted 0.74 1.00 l.s. 71,668.92 12,389.64 1,238.96 85,297.52 20% 17,059.50 5,117.85 107,474.87
As Evaluated
As Submitted 1.62 1.00 l.s. 169,754.97 14,344.26 1,434.43 185,533.66 20% 37,106.73 11,132.02 233,772.41
As Evaluated
As Submitted 0.59 1.00 l.s. 56,252.00 10,773.60 1,077.36 68,102.96 20% 13,620.59 4,086.18 85,809.73
As Evaluated
As Evaluated
As Submitted 4.54 1.00 lot 479,028.95 37,797.38 3,779.74 520,606.07 20% 104,121.21 31,236.36 655,963.64
As Evaluated
As Submitted 814,901.76 82,406.10 8,240.61 905,548.48 181,109.68 54,332.91 1,140,991.07
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted 0.40 1.00 l.s. 37,515.20 7,356.84 735.68 45,607.72 20% 9,121.54 2,736.46 57,465.72
As Evaluated
As Submitted 0.55 1.00 l.s. 56,162.82 5,925.36 592.54 62,680.72 20% 12,536.14 3,760.84 78,977.70
As Evaluated
As Submitted 0.34 1.00 l.s. 36,455.00 2,396.24 239.62 39,090.86 20% 7,818.17 2,345.45 49,254.48
As Evaluated
As Submitted 0.57 1.00 l.s. 60,585.00 4,138.96 413.90 65,137.86 20% 13,027.57 3,908.27 82,073.70
As Evaluated
As Submitted 0.08 1.00 l.s. 6,184.00 2,360.88 236.09 8,780.97 20% 1,756.19 526.86 11,064.02
As Evaluated
As Submitted 196,902.02 22,178.28 2,217.83 221,298.130 44,259.610 13,277.880 278,835.620
TOTAL OF PART E
As Evaluated
As Submitted 8,660,874.55 1,680,137.79 810,583.12 11,151,595.480 2,230,319.050 669,095.730 14,051,010.260
TOTAL OF PART III
TOTAL OF PART III
As Evaluated
As Submitted 8,754,189.91 1,685,274.31 1,015,623.39 11,455,087.630 2,255,111.390 685,509.960 14,395,708.980
GRAND TOTAL
As Evaluated
FORM ABC-2015-02-00

Contract Duration :
TOTAL MARK-UP
% VALUE
AS SUBMITTED 121,333.33 8.00% 9,706.67 6,552.00 16,258.67 137,592.00
AS EVALUATED
AS SUBMITTED 182,158.82 20.00% 15,085.67 9,862.23 24,947.90 207,106.72

AS EVALUATED
(Project ID)
PART III
WORKS
AS SUBMITTED 171,470.97 20.00% 34,294.19 10,288.27 44,582.46 216,053.43
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 3,147,815.32 20.00% 629,563.06 188,868.92 818,431.98 3,966,247.30

AS EVALUATED
AS SUBMITTED 6,705,462.58 20.00% 1,341,092.51 402,327.75 1,743,420.26 8,448,882.84

PART C FINISHING
AS EVALUATED
AS SUBMITTED 905,548.48 20.00% 181,109.68 54,332.91 235,442.59 1,140,991.07

AS EVALUATED
AS SUBMITTED 221,298.13 20.00% 44,259.61 13,277.88 57,537.49 278,835.62

PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED 11,151,595.48 20.00% 2,230,319.05 669,095.73 2,899,414.78 14,051,010.26

TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 11,151,595.48 20.00% 2,230,319.05 669,095.73 2,899,414.78 14,051,010.26

AS EVALUATED
AS SUBMITTED 11,455,087.63 20.00% 2,255,111.39 685,509.96 2,940,621.35 14,395,708.98

TOTAL
AS EVALUATED

COST % VALUE COST
AS SUBMITTED 4.67 mo 121,333.33 8% 9,706.67 6,552.00 16,258.67 137,592.00 29,484.00
AS EVALUATED
AS SUBMITTED 121,333.33 9,706.67 6,552.00 16,258.67 137,592.00

TOTAL OF PART I
AS EVALUATED

AS SUBMITTED 1.00 ea 4,274.69 20% 854.94 256.48 1,111.42 5,386.11 5,386.11
AS EVALUATED
AS SUBMITTED 1.00 l.s. 94,247.16 8% 7,539.77 5,089.35 12,629.12 106,876.28 106,876.28

AS EVALUATED
AS SUBMITTED 1.00 l.s. 83,636.97 8% 6,690.96 4,516.40 11,207.36 94,844.33 94,844.33

AS EVALUATED
AS SUBMITTED 182,158.82 15,085.67 9,862.23 24,947.90 207,106.72

TOTAL OF PART II
AS EVALUATED
(Project ID)

PART III
PART A EARTHWORKS
AS SUBMITTED 244.62 m3 56,297.08 20% 11,259.42 3,377.83 14,637.25 70,934.33 289.98
AS EVALUATED
AS SUBMITTED 139.08 m3 20,788.77 20% 4,157.75 1,247.33 5,405.08 26,193.85 188.34

AS EVALUATED
AS SUBMITTED 159.64 m3 55,789.95 20% 11,157.99 3,347.40 14,505.39 70,295.34 440.34

AS EVALUATED
AS SUBMITTED 46.06 m3 38,595.17 20% 7,719.03 2,315.71 10,034.74 48,629.91 1,055.79

804(4) Gravel Fill
AS EVALUATED
AS SUBMITTED 171,470.97 34,294.19 10,288.27 44,582.46 216,053.43

TOTAL OF PART A
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 201.23 m3 783,047.27 20% 156,609.45 46,982.84 203,592.29 986,639.56 4,903.04
AS EVALUATED
AS SUBMITTED 36,154.58 kg 1,755,086.18 20% 351,017.24 105,305.17 456,322.41 2,211,408.59 61.17

AS EVALUATED
AS SUBMITTED 1,312.79 m2 609,681.87 20% 121,936.37 36,580.91 158,517.28 768,199.15 585.17

AS EVALUATED
AS SUBMITTED 3,147,815.32 629,563.06 188,868.92 818,431.98 3,966,247.30

TOTAL OF PART B
AS EVALUATED

AS SUBMITTED 159.89 L 59,858.79 20% 11,971.76 3,591.53 15,563.29 75,422.08 471.71
AS EVALUATED
1046(2)a1
Steel) AS EVALUATED
1046(2)a2
Steel) AS EVALUATED
AS SUBMITTED 1.00 l.s. 170,847.45 20% 34,169.49 10,250.85 44,420.34 215,267.79 215,267.79
AS EVALUATED
AS SUBMITTED 34.93 m2 55,475.05 20% 11,095.01 3,328.50 14,423.51 69,898.56 2,001.10

AS EVALUATED
AS SUBMITTED 73.44 m2 261,047.78 20% 52,209.56 15,662.87 67,872.43 328,920.21 4,478.76

AS EVALUATED
AS SUBMITTED 32.64 m2 2,074,660.91 20% 414,932.18 124,479.65 539,411.83 2,614,072.74 80,088.01

AS EVALUATED
AS SUBMITTED 24.00 set 608,160.00 20% 121,632.00 36,489.60 158,121.60 766,281.60 31,928.40
1004(2)a Locksets
AS EVALUATED
AS SUBMITTED 96.00 pc 6,240.00 20% 1,248.00 374.40 1,622.40 7,862.40 81.90

1004(2)g Hinges
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 22,712.86 20% 4,542.57 1,362.77 5,905.34 28,618.20 28,618.20
AS EVALUATED
AS SUBMITTED 584.99 m2 157,775.24 20% 31,555.05 9,466.51 41,021.56 198,796.80 339.83

AS EVALUATED
AS SUBMITTED 2,313.83 m2 349,835.10 20% 69,967.02 20,990.11 90,957.13 440,792.23 190.50

AS EVALUATED
AS SUBMITTED 33.00 m 15,054.21 20% 3,010.84 903.25 3,914.09 18,968.30 574.80

AS EVALUATED
1053(3)a2
AS SUBMITTED 332.94 m2 244,208.41 20% 48,841.68 14,652.50 63,494.18 307,702.59 924.20

AS EVALUATED
AS SUBMITTED 434.28 m2 80,275.72 20% 16,055.14 4,816.54 20,871.68 101,147.40 232.91

AS EVALUATED
AS SUBMITTED 71.55 m2 100,211.97 20% 20,042.39 6,012.72 26,055.11 126,267.08 1,764.74

AS EVALUATED
AS SUBMITTED 20.05 m2 27,609.56 20% 5,521.91 1,656.57 7,178.48 34,788.04 1,735.06

AS EVALUATED
AS SUBMITTED 2,553.91 m2 617,825.25 20% 123,565.05 37,069.52 160,634.57 778,459.82 304.81

AS EVALUATED
AS SUBMITTED 133.27 m2 27,434.55 20% 5,486.91 1,646.07 7,132.98 34,567.53 259.38

AS EVALUATED
AS SUBMITTED 62.73 m2 15,642.80 20% 3,128.56 938.57 4,067.13 19,709.93 314.20

AS EVALUATED
AS SUBMITTED 434.28 m2 255,218.03 20% 51,043.61 15,313.08 66,356.69 321,574.72 740.48

AS EVALUATED
AS SUBMITTED 32.90 m 6,932.66 20% 1,386.53 415.96 1,802.49 8,735.15 265.51

AS EVALUATED


COST % VALUE COST

AS SUBMITTED 26.21 m 5,522.95 20% 1,104.59 331.38 1,435.97 6,958.92 265.51
AS EVALUATED
AS SUBMITTED 65.80 m 21,134.11 20% 4,226.82 1,268.05 5,494.87 26,628.98 404.70

AS EVALUATED
AS SUBMITTED 3,535.91 kg 277,246.67 20% 55,449.33 16,634.80 72,084.13 349,330.80 98.80

AS EVALUATED
AS SUBMITTED 5,170.61 kg 380,160.49 20% 76,032.10 22,809.63 98,841.73 479,002.22 92.64

AS EVALUATED
AS SUBMITTED 65.80 m 12,174.30 20% 2,434.86 730.46 3,165.32 15,339.62 233.12

AS EVALUATED
AS SUBMITTED 277.47 kg 19,712.99 20% 3,942.60 1,182.78 5,125.38 24,838.37 89.52

AS EVALUATED
AS SUBMITTED 146.82 kg 7,877.99 20% 1,575.60 472.68 2,048.28 9,926.27 67.61

AS EVALUATED
AS SUBMITTED 314.91 kg 17,264.30 20% 3,452.86 1,035.86 4,488.72 21,753.02 69.08

AS EVALUATED
AS SUBMITTED 26.00 pc 5,492.91 20% 1,098.58 329.57 1,428.15 6,921.06 266.19

AS EVALUATED
AS SUBMITTED 1.00 l.s. 103,115.53 20% 20,623.11 6,186.93 26,810.04 129,925.57 129,925.57
AS EVALUATED
AS SUBMITTED 6,705,462.58 1,341,092.51 402,327.75 1,743,420.26 8,448,882.84

TOTAL OF PART C
AS EVALUATED


COST % VALUE COST
AS SUBMITTED
AS EVALUATED
AS SUBMITTED 1.00 l.s. 21,924.81 20% 4,384.96 1,315.49 5,700.45 27,625.26 27,625.26
AS EVALUATED
AS SUBMITTED 1.00 l.s. 10,994.96 20% 2,198.99 659.70 2,858.69 13,853.65 13,853.65
AS EVALUATED
AS SUBMITTED 1.00 l.s. 85,297.52 20% 17,059.50 5,117.85 22,177.35 107,474.87 107,474.87
AS EVALUATED
AS SUBMITTED 1.00 l.s. 185,533.66 20% 37,106.73 11,132.02 48,238.75 233,772.41 233,772.41
AS EVALUATED
AS SUBMITTED 1.00 l.s. 68,102.96 20% 13,620.59 4,086.18 17,706.77 85,809.73 85,809.73
AS EVALUATED
AS EVALUATED
AS SUBMITTED 1.00 lot 520,606.07 20% 104,121.21 31,236.36 135,357.57 655,963.64 655,963.64
Dry Stand Pipe
AS EVALUATED
AS SUBMITTED 905,548.48 181,109.68 54,332.91 235,442.59 1,140,991.07

TOTAL OF PART D
AS EVALUATED


COST % VALUE COST

AS SUBMITTED
PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED 1.00 l.s. 45,607.72 20% 9,121.54 2,736.46 11,858.00 57,465.72 57,465.72
AS EVALUATED
AS SUBMITTED 1.00 l.s. 62,680.72 20% 12,536.14 3,760.84 16,296.98 78,977.70 78,977.70
AS EVALUATED
AS SUBMITTED 1.00 l.s. 39,090.86 20% 7,818.17 2,345.45 10,163.62 49,254.48 49,254.48
AS EVALUATED
AS SUBMITTED 1.00 l.s. 65,137.86 20% 13,027.57 3,908.27 16,935.84 82,073.70 82,073.70
AS EVALUATED
AS SUBMITTED 1.00 l.s. 8,780.97 20% 1,756.19 526.86 2,283.05 11,064.02 11,064.02
AS EVALUATED
AS SUBMITTED 221,298.13 44,259.61 669,095.73 713,355.34 278,835.62
TOTAL OF PART E
AS EVALUATED
AS SUBMITTED 11,151,595.48 44,259.61 669,095.73 713,355.34 14,051,010.26
TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 11,151,595.48 2,230,319.05 669,095.73 2,899,414.78 14,051,010.26
AS EVALUATED
AS SUBMITTED 11,455,087.63 2,255,111.39 685,509.96 2,940,621.35 14,395,708.98
GRAND TOTAL
AS EVALUATED

Republic of the Philippines
Department of Public Works and Highways ANNEX A
Ilocos Sur 1st
District Engineering Office
Regional Office I FORM POW-2015-01-00
Zone VI, Bantay, Ilocos Sur
Project : STANDARD TWO-STOREY (4 CLASSROOMS) SCHOOL BUILDING Appropriation : 9,276,750.00
( 9.5m x 23.00m ) Source of Fund : BEFF 2018

Location : Manzate National High School, Magsingal, Ilocos Sur Total Project Duration : 120 C.D.
Project Description : Complete construction of 2-Storey 4-Classroom School Buidling (with stairwall 5m width, steel casement window
at rear portion with security grilles for the front jalousie windows, fire protection system, overhead tank and cistern
with 0.80m Elevation @ n.g.l.)
Total 100% 7,357,490.08

3. Rental of Equipment 592,625.09 C. Value Added Tax (5%) 440,642.88
7. EAO, 0.25 % 23,250.00 G. Physical Reserved (Contingency)
8. RROW Acquisition
Prepared by: Checked by: Submitted by: Recommending Approval: Approved by: Concurred by:
DOMINADOR R. PASTOR EVELYN P. TAMAYO URBANO R. PALACPAC RAYNALDO R. ABLOG,MAPA REYNALDO S. ORGANO, MBA GEMMA Q. TACUYCUY
Engineer II Engineer II Chief, Planning and Design Section OIC-Assistant District Engineer District Engineer School Division Superintendent
Bantay, Ilocos Sur
ITEMIZED BREAKDOWN
(DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALAUTED AS SUBMITTED AS EVALAUTED
B.5 Project Billboard/ Sign Board 1.00 ea 4,274.69 4,274.69 5,386.11 0.06
B.7(2) Occupational Safety and Health 1.00 lot 80,283.96 80,283.96 91,042.01 1.09
B.9 Mobilization/ Demobilization 1.00 l.s. 54,140.93 54,140.93 61,395.81 0.74
Project ID
PART A EARTHWORKS
801(1) Removal of Structures and Obstruction 1.00 l.s. 15,016.10 15,016.10 18,920.29 0.20
804(1)a Embankment (from Roadway/Structure Excavation) 89.16 m3 13,327.06 149.47 188.34 0.18
804(1)b Embankment (from Borrow) 247.10 m3 86,353.51 349.47 440.34 1.17
804(4) Gravel Fill 33.00 m3 27,651.78 837.93 1,055.80 0.38
902(1)a Reinforcing Steel (Deformed) , Grade 40 25,503.67 kg 1,238,048.92 48.54 61.17 16.83
903(2) Forms and Falseworks 650.00 m2 301,870.99 464.42 585.17 4.10

ITEMIZED BREAKDOWN
(DIRECT+INDIRECT)
PART C FINISHING

1000(1) Soil Poisoning 34.00 L 12,728.75 374.38 471.71 0.17
Sub-Total C.1 12,728.75
C.2. Masonry Works

1046(2)a1 CHB Non Load Bearing Wall (including Reinforcing Steel) 100 mm 53.62 m2 29,077.25 542.28 683.28 0.40
1046(2)a2 CHB Non Load Bearing Wall (including Reinforcing Steel) 150 mm 566.12 m2 475,313.71 839.60 1,057.89 6.46
Sub-Total C.2 504,390.96

1010(4) Wooden Doors and Windows 1.00 set 129,792.65 129,792.65 163,538.74 1.76
1009(1)a Jalousie Window (Glass) 24.05 m2 38,195.68 1,588.18 2,001.10 0.52
1005 (1) Residential Casement (Steel) 48.96 m2 174,031.86 3,554.57 4,478.76 2.37
1005 (5) Window Accessory (Grill) 1.00 l.s. 63,561.92 63,561.92 80,088.02 0.86
1004(2)a Finishing Hardware 1.00 l.s. 25,340.00 25,340.00 31,928.40 0.34
Sub-Total C.3 446,064.01
C.4 Finishing Works

1021(1)c Cement Floor Finish (with floor hardener) 224.90 m2 60,656.85 269.71 339.83 0.82
1027(1) Cement Plaster Finish 910.31 m2 137,632.58 151.19 190.50 1.87
1051(1) Railing (38 mm dia. G.I. Pipe Railings) 36.00 m 16,422.78 456.19 574.80 0.22
Metal Railing (50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing on 19 mm bar
1051(5) 96.00 m 187,499.87 1,953.12 2,460.94 2.55
stiffener)
1003(1)a1 Ceiling (Fiber Cement Board on Metal Frame) 281.66 m2 206,595.01 733.49 924.20 2.81
1018(2) Unglazed Tiles 210.21 m2 289,466.59 1,377.04 1,735.06 3.93
Sub-Total C.4 1,001,967.59
C.5 Painting Works

1032(1)a Painting Works (Masonry/Concrete) 1,128.81 m2 273,074.35 241.91 304.81 3.71
1032(1)b Painting Works (Wood) 332.22 m2 68,389.78 205.86 259.38 0.93
1032(1)c Painting Works (Steel) 747.15 m2 186,314.62 249.37 314.20 2.53
Sub-Total C.5 527,778.75

ITEMIZED BREAKDOWN
(DIRECT+INDIRECT)

1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk) 26.20 m 5,520.85 210.72 265.51 0.08
1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk) 29.48 m 6,212.00 210.72 265.51 0.08
1013(2)b1 Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk) 47.00 m 15,095.80 321.19 404.70 0.21
1003(11)a1Fascia Board (Fiber Cement Board) 70.20 m 12,988.39 185.02 233.12 0.18
1047(7)a Metal Structure Accessories, Bolts 170.06 kg 8,948.36 52.62 66.30 0.12
1047(10) Metal Structure Accessories, Fire Escape 1.00 l.s. 103,115.53 103,115.53 129,925.57 1.40
Sub-Total C.6 1,129,809.13
1002(24) Cold Water Lines 1.00 l.s. 10,994.96 10,994.96 13,853.65 0.15
1001(9) Storm Drainage and Downspout 1.00 l.s. 75,264.10 75,264.10 94,832.77 1.02
1002(4) Plumbing Fixtures 1.00 l.s. 184,261.45 184,261.45 232,169.43 2.50
1001(11) Septic Vault (Concrete/CHB) 1.00 l.s. 56,986.63 56,986.63 71,803.16 0.77
1001(5)b Catch basin (CHB) 12.00 units 9,816.38 818.03 1,030.72 0.13
1202(1) Automatic Fire Sprinkler System (AFSS) 1.00 lot 419,566.42 419,566.42 528,653.69 5.70
PART E ELECTRICAL
1102(1) Panel Board with Main & Branch Breakers 1.00 l.s. 26,416.32 26,416.32 33,284.56 0.36
1003(1) Lighting Fixtures and Lamps 1.00 l.s. 45,339.74 45,339.74 57,128.07 0.62
GRAND TOTAL 7,357,490.08 100.00

Number of Number of
Equipment Equipment
1 Backhoe 0.80 m3 1 31
2 32
5 Pumpcrete 1 35
3
1 36
7 Bar Cutter 1 37
8 Bar Bender 1 38
15 Water Pump 1,800 lpm, 7.5 hp 1 45
16 Water Truck 16,000 L, 360 hp 1 46
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
MATERIAL LABOR EQUIPMENT UNIT COST TOTAL % VALUE
As Submitted 0.06 1.00 ea 3,505.00 699.72 69.97 4,274.69 4,274.69 20% 854.94 256.48 5,386.11
B.5 Project Billboard/ Sign Board
As Evaluated
As Submitted 1.09 1.00 l.s. 76,734.52 3,549.44 - 80,283.96 80,283.96 8% 6,422.72 4,335.33 91,042.01
B.7(2) Occupational Safety and Health
As Evaluated
As Submitted 0.74 1.00 l.s. - - 54,140.93 54,140.93 54,140.93 8% 4,331.27 2,923.61 61,395.81
B.9 Mobilization/ Demobilization
As Evaluated
As Submitted 80,239.52 4,249.16 54,210.90 138,699.58 11,608.93 7,515.42 157,823.93
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.20 1.00 l.s. - 13,651.00 1,365.10 15,016.10 15,016.10 20% 3,003.22 900.97 18,920.29
801(1) Removal of Structures and Obstruction
As Evaluated
As Submitted 0.39 124.00 m3 - 1,272.80 27,264.68 230.14 28,537.48 20% 5,707.50 1,712.25 35,957.23
As Evaluated
- 1,860.13 11,466.93 149.47 13,327.06 20% 2,665.41 799.62 16,792.09
804(1)a Embankment (from Roadway/Structure Excavation)
As Evaluated
As Submitted 1.17 247.10 m3 49,419.20 5,155.12 31,779.19 349.47 86,353.51 20% 17,270.70 5,181.21 108,805.42
804(1)b Embankment (from Borrow)
As Evaluated
As Submitted 0.38 33.00 m3 19,750.50 5,645.48 2,255.80 837.93 27,651.78 20% 5,530.36 1,659.11 34,841.25
804(4) Gravel Fill
As Evaluated
As Submitted 69,169.70 27,584.53 74,131.70 170,885.93 34,177.19 10,253.16 215,316.28
TOTAL OF PART A
As Evaluated
As Submitted 12.74 240.91 m3 857,639.60 28,814.65 51,000.00 3,891.30 937,454.25 20% 187,490.85 56,247.26 1,181,192.36
900(1)c1 Structural Concrete ( Class A, 28 days)
As Evaluated
As Submitted 16.83 25,503.67 kg 1,016,926.96 149,722.00 71,399.96 48.54 1,238,048.92 20% 247,609.78 74,282.94 1,559,941.64
902(1)a Reinforcing Steel (Deformed) , Grade 40
As Evaluated
As Submitted 4.10 650.00 m2 134,242.63 107,309.40 60,318.96 464.42 301,870.99 20% 60,374.20 18,112.26 380,357.45
As Evaluated
As Submitted 2,008,809.19 285,846.05 182,718.92 2,477,374.16 495,474.83 148,642.46 3,121,491.45
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.17 34.00 L 11,220.00 1,371.59 137.16 374.38 12,728.75 20% 2,545.75 763.73 16,038.23
As Evaluated
As Submitted 11,220.00 1,371.59 137.16 12,728.75 2,545.75 763.73 16,038.23
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 0.40 53.62 m2 21,790.10 4,432.73 2,854.42 542.28 29,077.25 20% 5,815.45 1,744.64 36,637.34
1046(2)a1 CHB Non Load Bearing Wall (including Reinforcing Steel) 100 mm
As Evaluated
As Submitted 6.46 566.12 m2 382,770.72 56,293.33 36,249.66 839.60 475,313.71 20% 95,062.74 28,518.82 598,895.27
1046(2)a2 CHB Non Load Bearing Wall (including Reinforcing Steel) 150 mm
As Evaluated
As Submitted 404,560.82 60,726.06 39,104.08 504,390.96 100,878.19 30,263.46 635,532.61
Sub - Total C.2
As Evaluated
As Submitted 1.76 1.00 l.s. 107,664.00 20,116.95 2,011.70 129,792.65 129,792.65 20% 25,958.53 7,787.56 163,538.74
1010(4) Wooden Doors and Windows
As Evaluated
As Submitted 0.52 24.05 m2 21,055.78 15,581.73 1,558.17 1,588.18 38,195.68 20% 7,639.14 2,291.74 48,126.56
1009(1)a Jalousie Window (Glass)
As Evaluated
95,104.80 47,580.96 31,346.10 3,554.57 174,031.86 20% 34,806.37 10,441.91 219,280.14
1005 (1) Residential Casement (Steel)
As Evaluated
As Submitted 0.86 1.00 l.s. 51,374.65 7,347.06 4,840.21 63,561.92 63,561.92 20% 12,712.38 3,813.72 80,088.02
1005(6) Window Accessory (Window Grill)
As Evaluated
As Submitted 0.34 1.00 l.s. 25,340.00 - - 25,340.00 25,340.00 20% 5,068.00 1,520.40 31,928.40
1004(2) Finishing Hardware
As Evaluated
As Submitted 0.21 1.00 l.s. 12,400.00 2,492.64 249.26 15,141.90 15,141.90 20% 3,028.38 908.51 19,078.79
As Evaluated
As Submitted 312,939.23 93,119.34 40,005.44 446,064.01 89,212.80 26,763.84 562,040.65
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 0.82 224.90 m2 49,815.35 9,855.91 985.59 269.71 60,656.85 20% 12,131.37 3,639.41 76,427.63
1021(1)c Cement Floor Finish (with floor hardener)
As Evaluated
As Submitted 1.87 910.31 m2 87,162.18 45,882.18 4,588.22 151.19 137,632.58 20% 27,526.52 8,257.96 173,417.06
1027(1) Cement Plaster Finish
As Evaluated
As Submitted 0.22 36.00 m 13,290.48 1,253.76 1,878.54 456.19 16,422.78 20% 3,284.56 985.37 20,692.71
1051(1) Railing (38 mm dia. G.I. Pipe Railings)
As Evaluated
Metal Railing (50 mm Ø G.I. Pipe Handrail Fully Welded on vertical Railing on 19 As Submitted 2.55 96.00 m 179,147.08 3,343.35 5,009.44 1,953.12 187,499.87 20% 37,499.97 11,249.99 236,249.83
1051(5)
mm bar stiffener) As Evaluated
152,296.94 49,361.88 4,936.19 733.49 206,595.01 20% 41,319.00 12,395.70 260,309.71
1003(1)a1 Ceiling (Fiber Cement Board on Metal Frame)
As Evaluated
As Submitted 0.71 282.97 m2 40,111.00 11,086.72 1,108.67 184.85 52,306.39 20% 10,461.28 3,138.38 65,906.05
As Evaluated
As Submitted 0.70 36.69 m2 34,581.32 15,278.36 1,527.84 1,400.59 51,387.52 20% 10,277.50 3,083.25 64,748.27
As Evaluated
As Submitted 3.93 210.21 m2 222,064.53 61,274.60 6,127.46 1,377.04 289,466.59 20% 57,893.32 17,368.00 364,727.91
As Evaluated
As Submitted 778,468.88 197,336.76 26,161.95 1,001,967.59 200,393.52 60,118.06 1,262,479.17
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 3.71 1,128.81 m2 136,849.02 123,841.21 12,384.12 241.91 273,074.35 20% 54,614.87 16,384.46 344,073.68
1032(1)a Painting Works (Masonry/Concrete)
As Evaluated
23,842.60 40,497.44 4,049.74 205.86 68,389.78 20% 13,677.96 4,103.39 86,171.13
1032(1)b Painting Works (Wood)
As Evaluated
91,639.89 86,067.94 8,606.79 249.37 186,314.62 20% 37,262.92 11,178.88 234,756.42
1032(1)c Painting Works (Steel)
As Evaluated
As Submitted 252,331.51 250,406.59 25,040.65 527,778.75 105,555.75 31,666.73 665,001.23
Sub-Total C.5
As Evaluated
As Submitted 2.26 282.97 m2 133,634.00 29,692.77 2,969.28 587.68 166,296.05 20% 33,259.21 9,977.76 209,533.02
As Evaluated
As Submitted 0.08 26.20 m 5,016.70 458.32 45.83 210.72 5,520.85 20% 1,104.17 331.25 6,956.27
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk)
As Evaluated
As Submitted 0.08 29.48 m 5,644.74 515.69 51.57 210.72 6,212.00 20% 1,242.40 372.72 7,827.12
1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk)
As Evaluated
As Submitted 0.21 47.00 m 14,329.36 696.76 69.68 321.19 15,095.80 20% 3,019.16 905.75 19,020.71
1013(2)b1 Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk)
As Evaluated
As Submitted 6.49 6,092.46 kg 366,712.78 29,953.68 81,036.38 78.41 477,702.84 20% 95,540.57 28,662.17 601,905.58
As Evaluated
As Submitted 3.37 3,376.13 kg 205,783.56 13,404.49 29,036.29 73.52 248,224.34 20% 49,644.87 14,893.46 312,762.67
As Evaluated
As Submitted 0.18 70.20 m 11,572.47 1,287.20 128.72 185.02 12,988.39 20% 2,597.68 779.30 16,365.37
1003(11)a1 Fascia Board (Fiber Cement Board)
As Evaluated
As Submitted 0.89 920.30 kg 51,755.83 12,388.46 1,238.85 71.05 65,383.14 20% 13,076.63 3,922.99 82,382.76
As Evaluated
As Submitted 0.12 170.06 kg 6,606.83 2,289.23 52.30 52.62 8,948.36 20% 1,789.67 536.90 11,274.93
1047(7)a Metal Structure Accessories, Bolts
As Evaluated
As Submitted 0.14 195.00 kg 7,575.75 2,624.96 52.30 52.58 10,253.01 20% 2,050.60 615.18 12,918.79
As Evaluated
As Submitted 0.06 75.76 kg 3,031.57 1,019.83 101.98 54.82 4,153.38 20% 830.68 249.20 5,233.26
As Evaluated
As Submitted 0.08 28.00 pc 5,180.00 734.71 0.73 211.27 5,915.44 20% 1,183.09 354.93 7,453.46
As Evaluated
As Submitted 1.40 1.00 l.s. 62,940.83 12,868.88 27,305.82 103,115.53 103,115.53 20% 20,623.11 6,186.93 129,925.57
1047(10) Metal Structure Accessories, Fire Escape
As Evaluated
As Submitted 879,784.42 107,934.98 142,089.73 1,129,809.13 225,961.84 67,788.54 1,423,559.51
Sub-Total C.6
As Evaluated
As Submitted 2,639,304.86 710,895.32 272,539.01 3,622,739.19 724,547.85 217,364.36 4,564,651.40
TOTAL OF PART C
As Evaluated
As Submitted 0.29 1.00 l.s. 17,902.45 3,213.14 321.31 21,436.90 21,436.90 20% 4,287.38 1,286.21 27,010.49
As Evaluated
As Submitted 0.15 1.00 l.s. 9,856.75 1,034.74 103.47 10,994.96 10,994.96 20% 2,198.99 659.70 13,853.65
1002(24) Cold Water Lines
As Evaluated
As Submitted 1.02 1.00 l.s. 63,215.62 10,953.16 1,095.32 75,264.10 75,264.10 20% 15,052.82 4,515.85 94,832.77
1001(9) Storm Drainage and Downspout
As Evaluated
As Submitted 2.50 1.00 l.s. 168,578.97 14,256.80 1,425.68 184,261.45 184,261.45 20% 36,852.29 11,055.69 232,169.43
1002(4) Plumbing Fixtures
As Evaluated
As Submitted 0.77 1.00 l.s. 46,913.31 9,157.56 915.76 56,986.63 56,986.63 20% 11,397.33 3,419.20 71,803.16
1001(11) Septic Vault (Concrete/CHB)
As Evaluated
As Submitted 0.13 12.00 units 7,507.30 2,099.16 209.92 818.03 9,816.38 20% 1,963.28 588.98 12,368.64
1001(5)b Catch basin (CHB)
As Evaluated
As Submitted 5.70 1.00 lot 385,396.15 31,063.88 3,106.39 419,566.42 419,566.42 20% 83,913.28 25,173.99 528,653.69
1202(1) Automatic Fire Sprinkler System (AFSS)
As Evaluated
As Submitted 699,370.55 71,778.44 7,177.85 778,326.84 155,665.37 46,699.62 980,691.83
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted 0.51 1.00 l.s. 30,337.80 6,438.57 643.86 37,420.23 37,420.23 20% 7,484.05 2,245.21 47,149.49
As Evaluated
As Submitted 0.70 1.00 l.s. 46,384.17 4,657.23 465.72 51,507.12 51,507.12 20% 10,301.42 3,090.43 64,898.97
As Evaluated
As Submitted 0.36 1.00 l.s. 24,259.70 1,960.56 196.06 26,416.32 26,416.32 20% 5,283.26 1,584.98 33,284.56
1102(1) Panel Board with Main & Branch Breakers
As Evaluated
As Submitted 0.62 1.00 l.s. 41,985.00 3,049.76 304.98 45,339.74 45,339.74 20% 9,067.95 2,720.38 57,128.07
1103(1) Lighting Fixtures and Lamps
As Evaluated
As Submitted 0.12 1.00 l.s. 6,184.00 2,360.88 236.09 8,780.97 8,780.97 20% 1,756.19 526.86 11,064.02
As Evaluated
As Submitted 149,150.67 18,467.00 1,846.71 169,464.380 33,892.870 10,167.860 213,525.110
TOTAL OF PART E
As Evaluated
As Submitted 5,565,804.97 1,114,571.34 538,414.19 7,218,790.50 1,443,758.110 433,127.460 9,095,676.070
TOTAL OF PART III
As Evaluated
As Submitted 5,646,044.49 1,118,820.50 592,625.09 7,357,490.08 1,455,367.040 440,642.880 9,253,500.000
GRAND TOTAL
As Evaluated
Department of Public Works and Highways
Ilocos Sur 1st
Regional Office I
Zone VI, Bantay, Ilocos Sur
FORM ABC-2015-02-00

Contract Duration :
TOTAL MARK-UP
% VALUE
AS SUBMITTED 138,699.58 20.00% 11,608.93 7,515.42 19,124.35 157,823.93
AS EVALUATED
(Project ID)
PART III
WORKS
AS SUBMITTED 170,885.93 20.00% 34,177.19 10,253.16 44,430.35 215,316.28
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 2,477,374.16 20.00% 495,474.83 148,642.46 644,117.29 3,121,491.45

AS EVALUATED
AS SUBMITTED 3,622,739.19 20.00% 724,547.85 217,364.36 941,912.21 4,564,651.40

PART C FINISHING
AS EVALUATED
AS SUBMITTED 778,326.84 20.00% 155,665.37 46,699.62 202,364.99 980,691.83

AS EVALUATED
AS SUBMITTED 169,464.38 20.00% 33,892.87 10,167.86 44,060.73 213,525.11

PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED 7,218,790.50 20.00% 1,443,758.11 433,127.46 1,876,885.57 9,095,676.07

TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 7,218,790.50 20.00% 1,443,758.11 433,127.46 1,876,885.57 9,095,676.07

AS EVALUATED
AS SUBMITTED 7,357,490.08 20.00% 1,455,367.04 440,642.88 1,896,009.92 9,253,500.00

TOTAL
AS EVALUATED
Prepared by the Estimating Committee: Recommending Approval: Approved by:
EVELYN P. TAMAYO MARY JANE A. ETRATA RAYNALDO R. ABLOG,MAPA REYNALDO S. ORGANO, MBA
Engineer II OIC-Chief (Construction Section) OIC-Assistant District Engineer District Engineer
(Member) (Member)
Ilocos Sur 1st
Regional Office I
Zone VI, Bantay, Ilocos Sur FORM ABC-2015-02A-00

COST % VALUE COST
AS SUBMITTED 1.00 ea 4,274.69 20% 854.94 256.48 1,111.42 5,386.11 5,386.11
B.5 Project Billboard/ Sign Board
AS EVALUATED
AS SUBMITTED 1.00 l.s. 80,283.96 8% 6,422.72 4,335.33 10,758.05 91,042.01 91,042.01

B.7(2) Occupational Safety and Health
AS EVALUATED
AS SUBMITTED 1.00 l.s. 54,140.93 8% 4,331.27 2,923.61 7,254.88 61,395.81 61,395.81

B.9 Mobilization/ Demobilization
AS EVALUATED
AS SUBMITTED 138,699.58 11,608.93 7,515.42 19,124.35 157,823.93

TOTAL OF PART II
AS EVALUATED
(Project ID)

PART III
PART A EARTHWORKS
AS SUBMITTED 1.00 l.s. 15,016.10 20% 3,003.22 900.97 3,904.19 18,920.29 18,920.29
801(1) Removal of Structures and Obstruction
AS EVALUATED
AS SUBMITTED 124.00 m3 28,537.48 20% 5,707.50 1,712.25 7,419.75 35,957.23 289.98

AS EVALUATED
AS SUBMITTED 89.16 m3 13,327.06 20% 2,665.41 799.62 3,465.03 16,792.09 188.34

804(1)a Embankment (from Roadway/Structure Excavation)
AS EVALUATED
AS SUBMITTED 247.10 m3 86,353.51 20% 17,270.70 5,181.21 22,451.91 108,805.42 440.34

804(1)b Embankment (from Borrow)
AS EVALUATED
AS SUBMITTED 33.00 m3 27,651.78 20% 5,530.36 1,659.11 7,189.47 34,841.25 1,055.80

804(4) Gravel Fill
AS EVALUATED
AS SUBMITTED 170,885.93 34,177.19 10,253.16 44,430.35 215,316.28

TOTAL OF PART A
AS EVALUATED
Ilocos Sur 1st
Regional Office I

COST % VALUE COST
(Member) (Member)
Ilocos Sur 1st
Regional Office I

COST % VALUE COST
AS SUBMITTED 240.91 m3 937,454.25 20% 187,490.85 56,247.26 243,738.11 1,181,192.36 4,903.04
900(1)c1 Structural Concrete ( Class A, 28 days)
AS EVALUATED
AS SUBMITTED 25,503.67 kg 1,238,048.92 20% 247,609.78 74,282.94 321,892.72 1,559,941.64 61.17

902(1)a Reinforcing Steel (Deformed) , Grade 40
AS EVALUATED
AS SUBMITTED 650.00 m2 301,870.99 20% 60,374.20 18,112.26 78,486.46 380,357.45 585.17

AS EVALUATED
AS SUBMITTED 2,477,374.16 495,474.83 148,642.46 644,117.29 3,121,491.45

TOTAL OF PART B
AS EVALUATED

AS SUBMITTED 34.00 L 12,728.75 20% 2,545.75 763.73 3,309.48 16,038.23 471.71
AS EVALUATED
CHB Non Load Bearing Wall (including Reinforcing Steel) 100 AS SUBMITTED 53.62 m2 29,077.25 20% 5,815.45 1,744.64 7,560.09 36,637.34 683.28
1046(2)a1
mm AS EVALUATED
CHB Non Load Bearing Wall (including Reinforcing Steel) 150 AS SUBMITTED 566.12 m2 475,313.71 20% 95,062.74 28,518.82 123,581.56 598,895.27 1,057.89
1046(2)a2
mm AS EVALUATED
AS SUBMITTED 1.00 l.s. 129,792.65 20% 25,958.53 7,787.56 33,746.09 163,538.74 163,538.74
1010(4) Wooden Doors and Windows
AS EVALUATED
AS SUBMITTED 24.05 m2 38,195.68 20% 7,639.14 2,291.74 9,930.88 48,126.56 2,001.10

1009(1)a Jalousie Window (Glass)
AS EVALUATED
AS SUBMITTED 48.96 m2 174,031.86 20% 34,806.37 10,441.91 45,248.28 219,280.14 4,478.76

1005 (1) Residential Casement (Steel)
AS EVALUATED
AS SUBMITTED 1.00 l.s. 63,561.92 20% 12,712.38 3,813.72 16,526.10 80,088.02 80,088.02
1005(6) Window Accessory (Window Grill)
AS EVALUATED
AS SUBMITTED 1.00 l.s. 25,340.00 20% 5,068.00 1,520.40 6,588.40 31,928.40 31,928.40
1004(2) Finishing Hardware
AS EVALUATED
(Member) (Member)
Ilocos Sur 1st
Regional Office I

COST % VALUE COST
AS SUBMITTED 1.00 l.s. 15,141.90 20% 3,028.38 908.51 3,936.89 19,078.79 19,078.79
AS EVALUATED
AS SUBMITTED 224.90 m2 60,656.85 20% 12,131.37 3,639.41 15,770.78 76,427.63 339.83

1021(1)c Cement Floor Finish (with floor hardener)
AS EVALUATED
AS SUBMITTED 910.31 m2 137,632.58 20% 27,526.52 8,257.96 35,784.48 173,417.06 190.50

1027(1) Cement Plaster Finish
AS EVALUATED
AS SUBMITTED 36.00 m 16,422.78 20% 3,284.56 985.37 4,269.93 20,692.71 574.80

1051(1) Railing (38 mm dia. G.I. Pipe Railings)
AS EVALUATED
Metal Railing (50 mm Ø G.I. Pipe Handrail Fully Welded on AS SUBMITTED 96.00 m 187,499.87 20% 37,499.97 11,249.99 48,749.96 236,249.83 2,460.94
1051(5)
vertical Railing on 19 mm bar stiffener) AS EVALUATED
AS SUBMITTED 281.66 m2 206,595.01 20% 41,319.00 12,395.70 53,714.70 260,309.71 924.20

1003(1)a1 Ceiling (Fiber Cement Board on Metal Frame)
AS EVALUATED
AS SUBMITTED 282.97 m2 52,306.39 20% 10,461.28 3,138.38 13,599.66 65,906.05 232.91

AS EVALUATED
AS SUBMITTED 36.69 m2 51,387.52 20% 10,277.50 3,083.25 13,360.75 64,748.27 1,764.74

AS EVALUATED
AS SUBMITTED 210.21 m2 289,466.59 20% 57,893.32 17,368.00 75,261.32 364,727.91 1,735.06

AS EVALUATED
AS SUBMITTED 1,128.81 m2 273,074.35 20% 54,614.87 16,384.46 70,999.33 344,073.68 304.81

1032(1)a Painting Works (Masonry/Concrete)
AS EVALUATED
AS SUBMITTED 332.22 m2 68,389.78 20% 13,677.96 4,103.39 17,781.35 86,171.13 259.38

1032(1)b Painting Works (Wood)
AS EVALUATED
AS SUBMITTED 747.15 m2 186,314.62 20% 37,262.92 11,178.88 48,441.80 234,756.42 314.20

1032(1)c Painting Works (Steel)
AS EVALUATED
AS SUBMITTED 282.97 m2 166,296.05 20% 33,259.21 9,977.76 43,236.97 209,533.02 740.48

AS EVALUATED
AS SUBMITTED 26.20 m 5,520.85 20% 1,104.17 331.25 1,435.42 6,956.27 265.51

1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk)
AS EVALUATED

Ilocos Sur 1st
Regional Office I

COST % VALUE COST
(Member) (Member)
AS SUBMITTED 29.48 m 6,212.00 20% 1,242.40 372.72 1,615.12 7,827.12 265.51

1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk)
AS EVALUATED
AS SUBMITTED 47.00 m 15,095.80 20% 3,019.16 905.75 3,924.91 19,020.71 404.70

1013(2)b1 Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk)
AS EVALUATED
AS SUBMITTED 6,092.46 kg 477,702.84 20% 95,540.57 28,662.17 124,202.74 601,905.58 98.80

AS EVALUATED
AS SUBMITTED 3,376.13 kg 248,224.34 20% 49,644.87 14,893.46 64,538.33 312,762.67 92.64

AS EVALUATED
AS SUBMITTED 70.20 m 12,988.39 20% 2,597.68 779.30 3,376.98 16,365.37 233.12

1003(11)a1 Fascia Board (Fiber Cement Board)
AS EVALUATED
AS SUBMITTED 920.30 kg 65,383.14 20% 13,076.63 3,922.99 16,999.62 82,382.76 89.52

AS EVALUATED
AS SUBMITTED 170.06 kg 8,948.36 20% 1,789.67 536.90 2,326.57 11,274.93 66.30

1047(7)a Metal Structure Accessories, Bolts
AS EVALUATED
AS SUBMITTED 195.00 kg 10,253.01 20% 2,050.60 615.18 2,665.78 12,918.79 66.25

AS EVALUATED
AS SUBMITTED 75.76 kg 4,153.38 20% 830.68 249.20 1,079.88 5,233.26 69.08

AS EVALUATED
AS SUBMITTED 28.00 pc 5,915.44 20% 1,183.09 354.93 1,538.02 7,453.46 266.20

AS EVALUATED
AS SUBMITTED 1.00 l.s. 103,115.53 20% 20,623.11 6,186.93 26,810.04 129,925.57 129,925.57
1047(10) Metal Structure Accessories, Fire Escape
AS EVALUATED
AS SUBMITTED 3,622,739.19 724,547.85 217,364.36 941,912.21 4,564,651.40

TOTAL OF PART C
AS EVALUATED

Ilocos Sur 1st
Regional Office I

COST % VALUE COST
(Member) (Member)
Ilocos Sur 1st
Regional Office I

COST % VALUE COST
AS SUBMITTED
AS EVALUATED
AS SUBMITTED 1.00 l.s. 21,436.90 20% 4,287.38 1,286.21 5,573.59 27,010.49 27,010.49
AS EVALUATED
AS SUBMITTED 1.00 l.s. 10,994.96 20% 2,198.99 659.70 2,858.69 13,853.65 13,853.65
1002(24) Cold Water Lines
AS EVALUATED
AS SUBMITTED 1.00 l.s. 75,264.10 20% 15,052.82 4,515.85 19,568.67 94,832.77 94,832.77
1001(9) Storm Drainage and Downspout
AS EVALUATED
AS SUBMITTED 1.00 l.s. 184,261.45 20% 36,852.29 11,055.69 47,907.98 232,169.43 232,169.43
1002(4) Plumbing Fixtures
AS EVALUATED
AS SUBMITTED 1.00 l.s. 56,986.63 20% 11,397.33 3,419.20 14,816.53 71,803.16 71,803.16
1001(11) Septic Vault (Concrete/CHB)
AS EVALUATED
1001(5)b Catch basin (CHB)
AS EVALUATED
AS SUBMITTED 1.00 lot 419,566.42 20% 83,913.28 25,173.99 109,087.27 528,653.69 528,653.69
1202(1) Automatic Fire Sprinkler System (AFSS)
AS EVALUATED
AS SUBMITTED 778,326.84 155,665.37 46,699.62 202,364.99 980,691.83

TOTAL OF PART D
AS EVALUATED
(Member) (Member)
Ilocos Sur 1st
Regional Office I

COST % VALUE COST
AS SUBMITTED
PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED 1.00 l.s. 37,420.23 20% 7,484.05 2,245.21 9,729.26 47,149.49 47,149.49
AS EVALUATED
AS SUBMITTED 1.00 l.s. 51,507.12 20% 10,301.42 3,090.43 13,391.85 64,898.97 64,898.97
AS EVALUATED
AS SUBMITTED 1.00 l.s. 26,416.32 20% 5,283.26 1,584.98 6,868.24 33,284.56 33,284.56
1102(1) Panel Board with Main & Branch Breakers
AS EVALUATED
AS SUBMITTED 1.00 l.s. 45,339.74 20% 9,067.95 2,720.38 11,788.33 57,128.07 57,128.07
1103(1) Lighting Fixtures and Lamps
AS EVALUATED
AS SUBMITTED 1.00 l.s. 8,780.97 20% 1,756.19 526.86 2,283.05 11,064.02 11,064.02
AS EVALUATED
AS SUBMITTED 169,464.38 33,892.87 433,127.46 467,020.33 213,525.11
TOTAL OF PART E
AS EVALUATED
AS SUBMITTED 7,218,790.50 33,892.87 433,127.46 467,020.33 9,095,676.07
TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 7,218,790.50 1,443,758.11 433,127.46 1,876,885.57 9,095,676.07
AS EVALUATED
AS SUBMITTED 7,357,490.08 1,455,367.04 440,642.88 1,896,009.92 9,253,500.00
GRAND TOTAL
AS EVALUATED
(Member) (Member)
ANNEX A
FORM POW-2015-01-00

Total 100% 5,813,572.81

1. Labor 833,729.58 A. Total Direct Cost 5,813,572.81
8. RROW Acquisition
ITEMIZED BREAKDOWN
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED

II.7 Occupational Safety and Health 1.00 l.s. 66,934.38 66,934.38 75,903.59 1.15
Project ID
PART A EARTHWORKS
804(4) Gravel Fill 21.78 m3 18,250.17 837.93 1,055.79 0.31
902(1)a1 Reinforcing Steel, Grade 40 18,342.24 kg 890,404.81 48.54 61.17 15.32
903(2) Forms and Falseworks 608.26 m2 282,486.23 464.42 585.17 4.86
PART C FINISHING

1000(1) Soil Poisoning 75.31 L 28,194.17 374.37 471.71 0.48
Sub-Total C.1 28,194.17
C.2. Masonry Works

Sub-Total C.2 251,727.72

1010(4) Wooden Doors Doors 1.00 l.s. 89,699.96 89,699.96 113,021.95 1.54
1005(5) Window Grill 10.88 m2 691,553.64 63,561.92 80,088.01 11.90
1004(2)a Locksets 16.00 set 405,440.00 25,340.00 31,928.40 6.97
1004(2)g Hinges 64.00 pc 4,160.00 65.00 81.90 0.07
Sub-Total C.3 1,307,214.40
C.4 Finishing Works

ITEMIZED BREAKDOWN
1018(2) Unglazed Tiles 20.05 m2 27,609.56 1,377.04 1,735.06 0.47
Sub-Total C.4 653,388.46
C.5 Painting Works

1032(1)b Wood Painting 75.71 m2 15,585.43 205.86 259.38 0.27
Sub-Total C.5 349,067.25

1003(11) Fascia Board 29.80 m 5,513.59 185.02 233.13 0.09
ITEMIZED BREAKDOWN
1047(6)-1 Metal Structure Accessories, Fire Escape 1.00 l.s. 103,115.53 103,115.53 129,925.57 1.77
Sub-Total C.6 510,230.64
Dry Stand Pipe 1.00 lot 405,027.60 405,027.60 510,334.78 6.97
PART E ELECTRICAL
1102(21) Panel Board 1.00 l.s. 20,067.47 20,067.47 25,285.01 0.35
GRAND TOTAL 5,813,572.81 100.00

Number of Number of
Equipment Equipment
1 Backhoe 0.80 m3 1 31
2 32
5 Pumpcrete 1 35
3
1 36
7 Bar Cutter 1 37
8 Bar Bender 1 38
15 Water Pump 1,800 lpm, 7.5 hp 1 45
16 Water Truck 16,000 L, 360 hp 1 46
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
As Submitted 1.71 3.83 mo - - 99,666.67 99,666.67 8% 7,973.33 5,382.00 113,022.00
I.1.1 (1) 0
As Evaluated
As Submitted - - 99,666.67 99,666.67 7,973.33 5,382.00 113,022.00
TOTAL OF PART I
As Evalauted
As Submitted 0.07 1.00 ea 3,505.00 699.72 69.97 4,274.69 20% 854.94 256.48 5,386.11
As Evaluated
As Submitted 1.15 1.00 l.s. 63,384.94 3,549.44 - 66,934.38 8% 5,354.75 3,614.46 75,903.59
As Evaluated
As Submitted 0.72 1.00 l.s. - - 42,005.19 42,005.19 8% 3,360.42 2,268.28 47,633.89
As Evaluated
As Submitted 66,889.94 4,249.16 42,075.16 113,214.26 9,570.11 6,139.22 128,923.59
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.57 144.01 m3 - 1,478.19 31,664.41 33,142.60 20% 6,628.52 1,988.56 41,759.68
As Evaluated
As Submitted 0.17 66.34 m3 - 1,384.04 8,532.03 9,916.07 20% 1,983.21 594.96 12,494.24
As Evaluated
As Submitted 0.38 64.02 m3 12,804.00 1,335.64 8,233.66 22,373.29 20% 4,474.66 1,342.40 28,190.35
As Evaluated
As Submitted 0.31 21.78 m3 13,035.33 3,726.01 1,488.83 18,250.17 20% 3,650.03 1,095.01 22,995.21
804(4) Gravel Fill
As Evaluated
As Submitted 25,839.33 7,923.88 49,918.92 83,682.13 16,736.42 5,020.93 105,439.48
TOTAL OF PART A
As Evaluated
As Submitted 6.87 102.63 m3 365,362.80 12,275.32 21,726.50 399,364.62 20% 79,872.92 23,961.88 503,199.42
As Evaluated
As Submitted 15.32 18,342.24 kg 731,373.89 107,680.06 51,350.86 890,404.81 20% 178,080.96 53,424.29 1,121,910.06
As Evaluated
As Submitted 4.86 608.26 m2 125,622.19 100,418.48 56,445.55 282,486.23 20% 56,497.25 16,949.17 355,932.65
As Evaluated
As Submitted 1,222,358.88 220,373.86 129,522.91 1,572,255.66 314,451.13 94,335.34 1,981,042.13
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.48 75.31 L 24,852.30 3,038.06 303.81 28,194.17 20% 5,638.83 1,691.65 35,524.65
As Evaluated
As Submitted 24,852.30 3,038.06 303.81 28,194.17 5,638.83 1,691.65 35,524.65
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 1.05 112.48 m2 45,709.62 9,298.64 5,987.79 60,996.05 20% 12,199.21 3,659.76 76,855.02
As Evaluated
As Submitted 3.28 227.17 m2 153,596.45 22,589.13 14,546.10 190,731.67 20% 38,146.33 11,443.90 240,321.90
As Evaluated
As Submitted 199,306.07 31,887.77 20,533.88 251,727.72 50,345.54 15,103.66 317,176.92
Sub - Total C.2
As Evaluated
As Submitted 1.54 1.00 l.s. 73,344.00 14,869.05 1,486.91 89,699.96 20% 17,939.99 5,382.00 113,021.95
As Evaluated
As Submitted 0.37 13.71 m2 12,003.11 8,882.56 888.26 21,773.92 20% 4,354.78 1,306.44 27,435.14
As Evaluated
As Submitted 1.50 24.48 m2 47,552.40 23,790.48 15,673.05 87,015.93 20% 17,403.19 5,220.96 109,640.08
As Evaluated
558,956.18 79,936.01 52,661.44 691,553.64 20% 138,310.73 41,493.22 871,357.59
1005 (5) Window Grill
As Evaluated
As Submitted 6.97 16.00 set 405,440.00 - - 405,440.00 20% 81,088.00 24,326.40 510,854.40
1004(2)a Locksets
As Evaluated
As Submitted 0.07 64.00 pc 4,160.00 - - 4,160.00 20% 832.00 249.60 5,241.60
1004(2)g Hinges
As Evaluated
As Submitted 0.13 1.00 l.s. 6,200.00 1,246.32 124.63 7,570.95 20% 1,514.19 454.26 9,539.40
As Evaluated
As Submitted 1,107,655.69 128,724.42 70,834.28 1,307,214.40 261,442.88 78,432.88 1,647,090.16
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 1.22 263.35 m2 58,332.03 11,540.93 1,154.09 71,027.04 20% 14,205.41 4,261.62 89,494.07
As Evaluated
As Submitted 3.26 1,252.61 m2 119,937.41 63,135.06 6,313.51 189,385.97 20% 37,877.19 11,363.16 238,626.32
As Evaluated
As Submitted 0.26 33.00 m 12,182.94 1,149.28 1,722.00 15,054.21 20% 3,010.84 903.25 18,968.30
As Evaluated
As Submitted 1.88 55.82 m 104,166.56 1,944.02 2,912.78 109,023.36 20% 21,804.67 6,541.40 137,369.43
As Evaluated
As Submitted 1.80 142.77 m2 77,197.45 25,020.93 2,502.09 104,720.48 20% 20,944.10 6,283.23 131,947.81
As Evaluated
As Submitted 0.63 196.68 m2 27,879.39 7,705.89 770.59 36,355.87 20% 7,271.17 2,181.35 45,808.39
As Evaluated
As Submitted 1.72 71.55 m2 67,437.82 29,794.68 2,979.47 100,211.97 20% 20,042.39 6,012.72 126,267.08
As Evaluated
As Submitted 0.47 20.05 m2 21,180.69 5,844.42 584.44 27,609.56 20% 5,521.91 1,656.57 34,788.04
As Evaluated
As Submitted 488,314.30 146,135.20 18,938.97 653,388.46 130,677.68 39,203.30 823,269.44
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 5.58 1,339.81 m2 162,429.19 146,989.92 14,698.99 324,118.09 20% 64,823.62 19,447.09 408,388.80
As Evaluated
As Submitted 0.27 75.71 m2 5,433.52 9,229.01 922.90 15,585.43 20% 3,117.09 935.13 19,637.65
As Evaluated
As Submitted 0.16 37.55 m2 4,605.61 4,325.57 432.56 9,363.73 20% 1,872.75 561.82 11,798.30
As Evaluated
As Submitted 172,468.31 160,544.50 16,054.45 349,067.25 69,813.46 20,944.04 439,824.75
Sub-Total C.5
As Evaluated
As Submitted 1.99 196.68 m2 92,883.11 20,638.14 2,063.81 115,585.06 20% 23,117.01 6,935.10 145,637.17
As Evaluated
As Submitted 0.05 14.90 m 2,853.01 260.65 26.06 3,139.72 20% 627.94 188.38 3,956.04
As Evaluated
As Submitted 0.10 26.21 m 5,018.61 458.49 45.85 5,522.95 20% 1,104.59 331.38 6,958.92
As Evaluated
As Submitted 0.16 29.80 m 9,085.42 441.77 44.18 9,571.37 20% 1,914.27 574.28 12,059.92
As Evaluated
As Submitted 1.36 1,008.85 kg 60,723.94 4,960.03 13,418.81 79,102.78 20% 15,820.56 4,746.17 99,669.51
As Evaluated
As Submitted 2.71 2,143.69 kg 130,663.26 8,511.24 18,436.73 157,611.24 20% 31,522.25 9,456.67 198,590.16
As Evaluated
As Submitted 0.09 29.80 m 4,912.53 546.42 54.64 5,513.59 20% 1,102.72 330.82 6,947.13
As Evaluated
As Submitted 0.34 277.47 kg 15,604.36 3,735.12 373.51 19,712.99 20% 3,942.60 1,182.78 24,838.37
As Evaluated
As Submitted 0.05 55.85 kg 2,169.77 751.82 75.18 2,996.77 20% 599.35 179.81 3,775.93
As Evaluated
As Submitted 0.11 113.93 kg 4,558.97 1,533.65 153.36 6,245.98 20% 1,249.20 374.76 7,869.94
As Evaluated
As Submitted 0.04 10.00 pc 1,850.00 262.40 0.26 2,112.66 20% 422.53 126.76 2,661.95
As Evaluated
As Submitted 1.77 1.00 l.s. 62,940.83 12,868.88 27,305.82 103,115.53 20% 20,623.11 6,186.93 129,925.57
As Evaluated
As Submitted 393,263.82 54,968.59 61,998.23 510,230.64 102,046.13 30,613.84 642,890.61
Sub-Total C.6
As Evaluated
As Submitted 2,385,860.48 525,298.54 188,663.62 3,099,822.64 619,964.52 185,989.37 3,905,776.53
TOTAL OF PART C
As Evaluated
As Submitted 0.36 1.00 l.s. 17,474.45 2,886.38 288.64 20,649.47 20% 4,129.89 1,238.97 26,018.33
As Evaluated
As Submitted 0.19 1.00 l.s. 9,856.75 1,034.74 103.47 10,994.96 20% 2,198.99 659.70 13,853.65
As Evaluated
As Submitted 1.10 1.00 l.s. 53,942.02 9,337.12 933.71 64,212.85 20% 12,842.57 3,852.77 80,908.19
As Evaluated
As Submitted 3.15 1.00 l.s. 167,402.97 14,125.60 1,412.56 182,941.13 20% 36,588.23 10,976.47 230,505.83
As Evaluated
As Submitted 0.67 1.00 l.s. 32,175.55 6,374.38 637.44 39,187.36 20% 7,837.47 2,351.24 49,376.07
As Evaluated
As Evaluated
As Submitted 6.97 1.00 lot 371,746.15 30,255.86 3,025.59 405,027.60 20% 81,005.52 24,301.66 510,334.78
As Evaluated
As Submitted 657,602.75 65,413.52 6,541.35 729,557.62 145,911.52 43,773.47 919,242.61
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted 0.42 1.00 l.s. 22,594.20 1,771.11 177.11 24,542.42 20% 4,908.48 1,472.55 30,923.45
As Evaluated
As Submitted 0.63 1.00 l.s. 33,302.85 2,853.18 285.32 36,441.35 20% 7,288.27 2,186.48 45,916.10
As Evaluated
As Submitted 0.35 1.00 l.s. 18,390.10 1,524.88 152.49 20,067.47 20% 4,013.49 1,204.05 25,285.01
As Evaluated
As Submitted 0.44 1.00 l.s. 23,385.00 1,960.56 196.06 25,541.62 20% 5,108.32 1,532.50 32,182.44
As Evaluated
As Submitted 0.15 1.00 l.s. 6,184.00 2,360.88 236.09 8,780.97 20% 1,756.19 526.86 11,064.02
As Evaluated
As Submitted 103,856.15 10,470.61 1,047.06 115,373.830 23,074.750 6,922.440 145,371.020
TOTAL OF PART E
As Evaluated
As Submitted 4,395,517.59 829,480.42 375,693.85 5,600,691.880 1,120,138.340 336,041.550 7,056,871.770
TOTAL OF PART III
As Evaluated
As Submitted 4,395,517.59 829,480.42 375,693.85 5,600,691.880 1,120,138.340 336,041.550 7,056,871.770
As Evaluated
As Submitted 4,462,407.53 833,729.58 517,435.68 5,813,572.810 1,137,681.780 347,562.770 7,298,817.360
GRAND TOTAL
As Evaluated
FORM ABC-2015-02-00

Contract Duration :
TOTAL MARK-UP
% VALUE
AS SUBMITTED 99,666.67 8.00% 7,973.33 5,382.00 13,355.33 113,022.00
AS EVALUATED
AS SUBMITTED 113,214.26 20.00% 9,570.11 6,139.22 15,709.33 128,923.59

AS EVALUATED
(Project ID)
PART III
WORKS
AS SUBMITTED 83,682.13 20.00% 16,736.42 5,020.93 21,757.35 105,439.48
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 1,572,255.66 20.00% 314,451.13 94,335.34 408,786.47 1,981,042.13

AS EVALUATED
AS SUBMITTED 3,099,822.64 20.00% 619,964.52 185,989.37 805,953.89 3,905,776.53

PART C FINISHING
AS EVALUATED
AS SUBMITTED 729,557.62 20.00% 145,911.52 43,773.47 189,684.99 919,242.61

AS EVALUATED
AS SUBMITTED 115,373.83 20.00% 23,074.75 6,922.44 29,997.19 145,371.02

PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED 5,600,691.88 20.00% 1,120,138.34 336,041.55 1,456,179.89 7,056,871.77

TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 5,600,691.88 20.00% 1,120,138.34 336,041.55 1,456,179.89 7,056,871.77

AS EVALUATED
AS SUBMITTED 5,813,572.81 20.00% 1,137,681.78 347,562.77 1,485,244.55 7,298,817.36

TOTAL
AS EVALUATED

COST % VALUE COST
AS SUBMITTED 3.83 mo 99,666.67 8% 7,973.33 5,382.00 13,355.33 113,022.00 29,484.00
I.1.1 (1) 0
AS EVALUATED
AS SUBMITTED 99,666.67 7,973.33 5,382.00 13,355.33 113,022.00

TOTAL OF PART I
AS EVALUATED

AS SUBMITTED 1.00 ea 4,274.69 20% 854.94 256.48 1,111.42 5,386.11 5,386.11
AS EVALUATED
AS SUBMITTED 1.00 l.s. 66,934.38 8% 5,354.75 3,614.46 8,969.21 75,903.59 75,903.59

AS EVALUATED
AS SUBMITTED 1.00 l.s. 42,005.19 8% 3,360.42 2,268.28 5,628.70 47,633.89 47,633.89

AS EVALUATED
AS SUBMITTED 113,214.26 9,570.11 6,139.22 15,709.33 128,923.59

TOTAL OF PART II
AS EVALUATED
(Project ID)

PART III
PART A EARTHWORKS
AS SUBMITTED 144.01 m3 33,142.60 20% 6,628.52 1,988.56 8,617.08 41,759.68 289.98
AS EVALUATED
AS SUBMITTED 66.34 m3 9,916.07 20% 1,983.21 594.96 2,578.17 12,494.24 188.34

AS EVALUATED
AS SUBMITTED 64.02 m3 22,373.29 20% 4,474.66 1,342.40 5,817.06 28,190.35 440.34

AS EVALUATED
AS SUBMITTED 21.78 m3 18,250.17 20% 3,650.03 1,095.01 4,745.04 22,995.21 1,055.79

804(4) Gravel Fill
AS EVALUATED
AS SUBMITTED 83,682.13 16,736.42 5,020.93 21,757.35 105,439.48

TOTAL OF PART A
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 102.63 m3 399,364.62 20% 79,872.92 23,961.88 103,834.80 503,199.42 4,903.04
AS EVALUATED
AS SUBMITTED 18,342.24 kg 890,404.81 20% 178,080.96 53,424.29 231,505.25 1,121,910.06 61.17

AS EVALUATED
AS SUBMITTED 608.26 m2 282,486.23 20% 56,497.25 16,949.17 73,446.42 355,932.65 585.17

AS EVALUATED
AS SUBMITTED 1,572,255.66 314,451.13 94,335.34 408,786.47 1,981,042.13

TOTAL OF PART B
AS EVALUATED

AS SUBMITTED 75.31 L 28,194.17 20% 5,638.83 1,691.65 7,330.48 35,524.65 471.71
AS EVALUATED
1046(2)a1
Steel) AS EVALUATED
1046(2)a2
Steel) AS EVALUATED
AS SUBMITTED 1.00 l.s. 89,699.96 20% 17,939.99 5,382.00 23,321.99 113,021.95 113,021.95
AS EVALUATED
AS SUBMITTED 13.71 m2 21,773.92 20% 4,354.78 1,306.44 5,661.22 27,435.14 2,001.10

AS EVALUATED
AS SUBMITTED 24.48 m2 87,015.93 20% 17,403.19 5,220.96 22,624.15 109,640.08 4,478.76

AS EVALUATED
AS SUBMITTED 10.88 m2 691,553.64 20% 138,310.73 41,493.22 179,803.95 871,357.59 80,088.01

AS EVALUATED
AS SUBMITTED 16.00 set 405,440.00 20% 81,088.00 24,326.40 105,414.40 510,854.40 31,928.40
1004(2)a Locksets
AS EVALUATED
AS SUBMITTED 64.00 pc 4,160.00 20% 832.00 249.60 1,081.60 5,241.60 81.90

1004(2)g Hinges
AS EVALUATED


COST % VALUE COST


COST % VALUE COST
AS SUBMITTED 1.00 l.s. 7,570.95 20% 1,514.19 454.26 1,968.45 9,539.40 9,539.40
AS EVALUATED
AS SUBMITTED 263.35 m2 71,027.04 20% 14,205.41 4,261.62 18,467.03 89,494.07 339.83

AS EVALUATED
AS SUBMITTED 1,252.61 m2 189,385.97 20% 37,877.19 11,363.16 49,240.35 238,626.32 190.50

AS EVALUATED
AS SUBMITTED 33.00 m 15,054.21 20% 3,010.84 903.25 3,914.09 18,968.30 574.80

AS EVALUATED
1053(3)a2
AS SUBMITTED 142.77 m2 104,720.48 20% 20,944.10 6,283.23 27,227.33 131,947.81 924.20

AS EVALUATED
AS SUBMITTED 196.68 m2 36,355.87 20% 7,271.17 2,181.35 9,452.52 45,808.39 232.91

AS EVALUATED
AS SUBMITTED 71.55 m2 100,211.97 20% 20,042.39 6,012.72 26,055.11 126,267.08 1,764.74

AS EVALUATED
AS SUBMITTED 20.05 m2 27,609.56 20% 5,521.91 1,656.57 7,178.48 34,788.04 1,735.06

AS EVALUATED
AS SUBMITTED 1,339.81 m2 324,118.09 20% 64,823.62 19,447.09 84,270.71 408,388.80 304.81

AS EVALUATED
AS SUBMITTED 75.71 m2 15,585.43 20% 3,117.09 935.13 4,052.22 19,637.65 259.38

AS EVALUATED
AS SUBMITTED 37.55 m2 9,363.73 20% 1,872.75 561.82 2,434.57 11,798.30 314.20

AS EVALUATED
AS SUBMITTED 196.68 m2 115,585.06 20% 23,117.01 6,935.10 30,052.11 145,637.17 740.48

AS EVALUATED
AS SUBMITTED 14.90 m 3,139.72 20% 627.94 188.38 816.32 3,956.04 265.51

AS EVALUATED


COST % VALUE COST

AS SUBMITTED 26.21 m 5,522.95 20% 1,104.59 331.38 1,435.97 6,958.92 265.51
AS EVALUATED
AS SUBMITTED 29.80 m 9,571.37 20% 1,914.27 574.28 2,488.55 12,059.92 404.70

AS EVALUATED
AS SUBMITTED 1,008.85 kg 79,102.78 20% 15,820.56 4,746.17 20,566.73 99,669.51 98.80

AS EVALUATED
AS SUBMITTED 2,143.69 kg 157,611.24 20% 31,522.25 9,456.67 40,978.92 198,590.16 92.64

AS EVALUATED
AS SUBMITTED 29.80 m 5,513.59 20% 1,102.72 330.82 1,433.54 6,947.13 233.13

AS EVALUATED
AS SUBMITTED 277.47 kg 19,712.99 20% 3,942.60 1,182.78 5,125.38 24,838.37 89.52

AS EVALUATED
AS SUBMITTED 55.85 kg 2,996.77 20% 599.35 179.81 779.16 3,775.93 67.61

AS EVALUATED
AS SUBMITTED 113.93 kg 6,245.98 20% 1,249.20 374.76 1,623.96 7,869.94 69.08

AS EVALUATED
AS SUBMITTED 10.00 pc 2,112.66 20% 422.53 126.76 549.29 2,661.95 266.20

AS EVALUATED
AS SUBMITTED 1.00 l.s. 103,115.53 20% 20,623.11 6,186.93 26,810.04 129,925.57 129,925.57
AS EVALUATED
AS SUBMITTED 3,099,822.64 619,964.52 185,989.37 805,953.89 3,905,776.53

TOTAL OF PART C
AS EVALUATED


COST % VALUE COST

COST % VALUE COST
AS SUBMITTED
AS EVALUATED
AS SUBMITTED 1.00 l.s. 20,649.47 20% 4,129.89 1,238.97 5,368.86 26,018.33 26,018.33
AS EVALUATED
AS SUBMITTED 1.00 l.s. 10,994.96 20% 2,198.99 659.70 2,858.69 13,853.65 13,853.65
AS EVALUATED
AS SUBMITTED 1.00 l.s. 64,212.85 20% 12,842.57 3,852.77 16,695.34 80,908.19 80,908.19
AS EVALUATED
AS SUBMITTED 1.00 l.s. 182,941.13 20% 36,588.23 10,976.47 47,564.70 230,505.83 230,505.83
AS EVALUATED
AS SUBMITTED 1.00 l.s. 39,187.36 20% 7,837.47 2,351.24 10,188.71 49,376.07 49,376.07
AS EVALUATED
AS EVALUATED
AS SUBMITTED 1.00 lot 405,027.60 20% 81,005.52 24,301.66 105,307.18 510,334.78 510,334.78
Dry Stand Pipe
AS EVALUATED
AS SUBMITTED 729,557.62 145,911.52 43,773.47 189,684.99 919,242.61

TOTAL OF PART D
AS EVALUATED


COST % VALUE COST
AS SUBMITTED
PART E ELECTRICAL
AS EVALUATED
AS SUBMITTED 1.00 l.s. 24,542.42 20% 4,908.48 1,472.55 6,381.03 30,923.45 30,923.45
AS EVALUATED
AS SUBMITTED 1.00 l.s. 36,441.35 20% 7,288.27 2,186.48 9,474.75 45,916.10 45,916.10
AS EVALUATED
AS SUBMITTED 1.00 l.s. 20,067.47 20% 4,013.49 1,204.05 5,217.54 25,285.01 25,285.01
AS EVALUATED
AS SUBMITTED 1.00 l.s. 25,541.62 20% 5,108.32 1,532.50 6,640.82 32,182.44 32,182.44
AS EVALUATED
AS SUBMITTED 1.00 l.s. 8,780.97 20% 1,756.19 526.86 2,283.05 11,064.02 11,064.02
AS EVALUATED
AS SUBMITTED 115,373.83 23,074.75 336,041.55 359,116.30 145,371.02
TOTAL OF PART E
AS EVALUATED
AS SUBMITTED 5,600,691.88 23,074.75 336,041.55 359,116.30 7,056,871.77
TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 5,600,691.88 1,120,138.34 336,041.55 1,456,179.89 7,056,871.77
AS EVALUATED
AS SUBMITTED 5,813,572.81 1,137,681.78 347,562.77 1,485,244.55 7,298,817.36
GRAND TOTAL
AS EVALUATED

ANNEX A
FORM POW-2015-01-00

Total 100% 22,091,659.19

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

Engineeer II Engineer IV Engineer V Director IV
BOC-CSSD BOC-CSSD BOC-CSSD Bureau of Construction
As Submitted 0.71 6.00 mo - - 156,000.00 156,000.00 8% 12,480.00 20,217.60 188,697.60
As Evaluated
As Submitted - - 156,000.00 156,000.00 12,480.00 20,217.60 188,697.60
TOTAL OF PART I
As Evaluated
As Submitted 0.02 1.00 ea 3,505.00 699.72 69.97 4,274.69 20% 854.94 615.56 5,745.19
As Evaluated
As Submitted 0.64 1.00 lot 137,035.54 5,324.16 - 142,359.70 8% 11,388.78 18,449.82 172,198.30
As Evaluated
As Submitted 0.73 1.00 l.s. - - 162,201.18 162,201.18 8% 12,976.09 21,021.27 196,198.54
As Evaluated
As Submitted 140,540.54 6,023.88 162,271.15 308,835.57 25,219.81 40,086.65 374,142.03
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.43 413.71 m3 - 4,246.53 90,965.09 95,211.61 20% 19,042.32 13,710.47 127,964.40
As Evaluated
As Submitted 0.17 257.76 m3 - 5,377.60 33,150.69 38,528.28 20% 7,705.66 5,548.07 51,782.01
As Evaluated
As Submitted 0.53 335.90 m3 67,180.00 7,007.82 43,200.32 117,388.14 20% 23,477.63 16,903.89 157,769.66
As Evaluated
As Submitted 0.34 90.34 m3 54,068.49 15,454.92 6,175.42 75,698.82 20% 15,139.76 10,900.63 101,739.21
804(4) Gravel Fill
As Evaluated
As Submitted 121,248.49 32,086.85 173,491.51 326,826.85 65,365.37 47,063.06 439,255.28
TOTAL OF PART A
As Evaluated
As Submitted 6.78 384.71 m3 1,369,567.60 46,014.21 81,442.07 1,497,023.88 20% 299,404.78 215,571.44 2,012,000.10
As Evaluated
As Submitted 15.13 68,853.89 kg 2,745,462.80 404,214.05 192,763.05 3,342,439.90 20% 668,487.98 481,311.35 4,492,239.23
As Evaluated
As Submitted 5.42 2,577.60 m2 532,344.32 425,539.54 239,197.16 1,197,081.01 20% 239,416.20 172,379.67 1,608,876.88
As Evaluated
As Submitted 4,647,374.71 875,767.80 513,402.28 6,036,544.79 1,207,308.96 869,262.46 8,113,116.21
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.51 300.27 L 99,089.10 12,113.11 1,211.31 112,413.53 20% 22,482.71 16,187.55 151,083.79
As Evaluated
As Submitted 99,089.10 12,113.11 1,211.31 112,413.53 22,482.71 16,187.55 151,083.79
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 0.70 285.37 m2 115,968.66 23,591.33 15,191.46 154,751.45 20% 30,950.29 22,284.21 207,985.95
As Evaluated
As Submitted 3.66 961.80 m2 650,301.83 95,638.61 61,585.75 807,526.19 20% 161,505.24 116,283.77 1,085,315.20
As Evaluated
As Submitted 766,270.49 119,229.94 76,777.21 962,277.64 192,455.53 138,567.98 1,293,301.15
Sub - Total C.2
As Evaluated
As Submitted 1.44 1.00 l.s 267,447.00 50,729.70 34.99 318,211.69 20% 63,642.34 45,822.48 427,676.51
As Evaluated
As Submitted 0.51 70.87 m2 62,046.69 45,915.89 4,591.59 112,554.16 20% 22,510.83 16,207.80 151,272.79
As Evaluated
As Submitted 2.36 146.88 m2 285,314.40 142,742.88 94,038.29 522,095.57 20% 104,419.11 75,181.76 701,696.44
As Evaluated
3,353,737.09 479,616.08 315,968.65 4,149,321.81 20% 829,864.36 597,502.34 5,576,688.51
1005(5) Window Grilles
As Evaluated
As Submitted 4.93 43.00 set 1,089,620.00 - - 1,089,620.00 20% 217,924.00 156,905.28 1,464,449.28
1004(2)a Locksets
As Evaluated
As Submitted 0.05 172.00 pc 11,180.00 - - 11,180.00 20% 2,236.00 1,609.92 15,025.92
1004(2)g Hinges
As Evaluated
As Submitted 0.21 1.00 l.s. 37,200.00 7,477.92 747.79 45,425.71 20% 9,085.14 6,541.30 61,052.15
As Evaluated
As Submitted 5,106,545.17 726,482.46 415,381.30 6,248,408.94 1,249,681.78 899,770.88 8,397,861.60
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 1.42 1,161.01 m2 257,163.72 50,879.56 5,087.96 313,131.23 20% 62,626.25 45,090.90 420,848.38
As Evaluated
As Submitted 2.98 4,355.83 m2 417,070.72 219,546.06 21,954.61 658,571.39 20% 131,714.28 94,834.28 885,119.95
As Evaluated
As Submitted 0.14 66.00 m 24,365.88 2,298.55 3,443.99 30,108.42 20% 6,021.68 4,335.61 40,465.71
As Evaluated
As Submitted 1.27 144.00 m 268,720.62 5,015.02 7,514.16 281,249.81 20% 56,249.96 40,499.97 377,999.74
As Evaluated
As Submitted 2.19 661.00 m2 357,410.63 115,842.51 11,584.25 484,837.39 20% 96,967.48 69,816.58 651,621.45
As Evaluated
As Submitted 0.70 841.24 m2 119,245.77 32,959.66 3,295.97 155,501.40 20% 31,100.28 22,392.20 208,993.88
As Evaluated
As Submitted 0.73 115.51 m2 108,867.55 48,098.73 4,809.87 161,776.15 20% 32,355.23 23,295.77 217,427.15
As Evaluated
As Submitted 0.32 50.68 m2 53,538.04 14,772.83 1,477.28 69,788.15 20% 13,957.63 10,049.49 93,795.27
As Evaluated
As Submitted 1,606,382.93 489,412.92 59,168.09 2,154,963.94 430,992.79 310,314.80 2,896,271.53
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 5.41 4,943.76 m2 599,346.86 542,377.56 54,237.76 1,195,962.17 20% 239,192.43 172,218.55 1,607,373.15
As Evaluated
As Submitted 0.23 247.39 m2 17,754.56 30,156.71 3,015.67 50,926.94 20% 10,185.39 7,333.48 68,445.81
As Evaluated
As Submitted 0.14 125.09 m2 15,342.61 14,409.74 1,440.97 31,193.33 20% 6,238.67 4,491.84 41,923.84
As Evaluated
As Submitted 632,444.03 586,944.01 58,694.40 1,278,082.44 255,616.49 184,043.87 1,717,742.80
Sub-Total C.5
As Evaluated
As Submitted 2.24 841.24 m2 397,280.03 88,273.52 8,827.35 494,380.91 20% 98,876.18 71,190.85 664,447.94
As Evaluated
As Submitted 0.06 64.20 m 12,292.82 1,123.05 112.31 13,528.18 20% 2,705.64 1,948.06 18,181.88
As Evaluated
As Submitted 0.02 26.21 m 5,018.01 458.44 45.84 5,522.29 20% 1,104.46 795.21 7,421.96
As Evaluated
As Submitted 0.19 128.40 m 39,146.59 1,903.48 190.35 41,240.42 20% 8,248.08 5,938.62 55,427.12
As Evaluated
As Submitted 2.73 7,703.59 kg 463,688.71 37,874.83 102,466.17 604,029.70 20% 120,805.94 86,980.28 811,815.92
As Evaluated
As Submitted 3.34 10,028.53 kg 611,263.97 39,816.98 86,250.01 737,330.97 20% 147,466.19 106,175.66 990,972.82
As Evaluated
As Submitted 0.11 128.40 m 21,166.74 2,354.36 235.44 23,756.53 20% 4,751.31 3,420.94 31,928.78
As Evaluated
As Submitted 0.09 277.47 kg 15,604.45 3,735.14 373.51 19,713.10 20% 3,942.62 2,838.69 26,494.41
As Evaluated
As Submitted 0.07 293.65 kg 11,408.30 3,952.92 395.29 15,756.51 20% 3,151.30 2,268.94 21,176.75
As Evaluated
As Submitted 0.16 628.56 kg 25,152.14 8,461.25 846.13 34,459.52 20% 6,891.90 4,962.17 46,313.59
As Evaluated
As Submitted 0.05 52.00 pc 9,620.00 1,364.45 1.36 10,985.82 20% 2,197.16 1,581.96 14,764.94
As Evaluated
As Submitted 1,611,641.78 189,318.41 199,743.76 2,000,703.95 400,140.78 288,101.38 2,688,946.11
Sub-Total C.6
As Evaluated
As Submitted 9,822,373.51 2,123,500.86 810,976.07 12,756,850.44 2,551,370.08 1,836,986.46 17,145,206.98
TOTAL OF PART C
As Evaluated
As Submitted 0.23 1.00 l.s. 42,834.20 8,060.08 806.01 51,700.29 20% 10,340.06 7,444.84 69,485.19
As Evaluated
As Submitted 0.20 1.00 l.s. 37,309.81 5,609.38 560.94 43,480.13 20% 8,696.03 6,261.14 58,437.30
As Evaluated
As Submitted 1.05 1.00 l.s. 195,447.14 33,936.84 3,393.68 232,777.66 20% 46,555.53 33,519.98 312,853.17
As Evaluated
As Submitted 1.65 1.00 l.s. 333,664.59 28,819.72 2,881.97 365,366.28 20% 73,073.26 52,612.74 491,052.28
As Evaluated
As Submitted 0.46 1.00 l.s. 84,694.50 15,980.84 1,598.08 102,273.42 20% 20,454.68 14,727.37 137,455.47
As Evaluated
As Submitted 0.15 30.00 units 18,768.24 5,247.90 9,148.41 33,164.55 20% 6,632.91 4,775.70 44,573.16
As Evaluated
As Submitted 4.29 1.00 lot 875,153.75 66,706.54 6,670.65 948,530.94 20% 189,706.19 136,588.46 1,274,825.59
As Evaluated
As Submitted 1,587,872.23 164,361.30 25,059.75 1,777,293.27 355,458.66 255,930.23 2,388,682.16
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted 0.55 1.00 l.s. 106,537.14 13,085.91 1,308.59 120,931.64 20% 24,186.33 17,414.16 162,532.13
As Evaluated
As Submitted 0.95 1.00 l.s. 192,446.10 15,262.08 1,526.21 209,234.39 20% 41,846.88 30,129.75 281,211.02
As Evaluated
As Submitted 1.16 1.00 l.s. 251,941.00 3,267.60 326.76 255,535.36 20% 51,107.07 36,797.09 343,439.52
As Evaluated
As Submitted 0.58 1.00 l.s. 120,058.00 7,842.24 784.22 128,684.46 20% 25,736.89 18,530.56 172,951.91
As Evaluated
As Submitted 0.07 1.00 l.s. 11,568.00 3,049.47 304.95 14,922.42 20% 2,984.48 2,148.83 20,055.73
As Evaluated
As Submitted 682,550.24 42,507.30 4,250.73 729,308.270 145,861.650 105,020.390 980,190.310
TOTAL OF PART E
As Evaluated
As Submitted 16,861,419.18 3,238,224.11 1,527,180.34 21,626,823.620 4,325,364.720 3,114,262.600 29,066,450.940
TOTAL OF PART III
As Evaluated
As Submitted 17,001,959.72 3,244,247.99 1,845,451.49 22,091,659.190 4,363,064.530 3,174,566.850 29,629,290.570
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00

`
Total 100% 19,312,961.06

8. RROW Acquisition

As Submitted 0.79 5.83 mo - - 151,666.67 151,666.67 8% 12,133.33 19,656.00 183,456.00
As Evaluated
As Submitted - - 151,666.67 151,666.67 12,133.33 19,656.00 183,456.00
TOTAL OF PART I
As Evaluated
As Submitted 0.02 1.00 ea 3,505.00 699.72 69.97 4,274.69 20% 854.94 615.56 5,745.19
As Evaluated
As Submitted 0.67 1.00 L.S. 124,212.14 5,324.16 - 129,536.30 8% 10,362.90 16,787.90 156,687.10
As Evaluated
As Submitted 0.73 1.00 l.s. - - 141,643.80 141,643.80 8% 11,331.50 18,357.04 171,332.34
As Evaluated
As Submitted 127,717.14 6,023.88 141,713.77 275,454.79 22,549.34 35,760.50 333,764.63
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.44 365.45 m3 - 3,751.16 80,353.85 84,105.01 20% 16,821.00 12,111.12 113,037.13
As Evaluated
804(1)a As Submitted 0.17 223.43 m3 - 4,661.38 28,735.48 33,396.86 20% 6,679.37 4,809.15 44,885.38
Embankment from Structure Excavation
As Evaluated
As Submitted 0.52 288.09 m3 57,618.00 6,010.37 37,051.45 100,679.81 20% 20,135.96 14,497.89 135,313.66
As Evaluated
As Submitted 0.34 78.20 m3 46,802.70 13,378.07 5,345.56 65,526.32 20% 13,105.26 9,435.79 88,067.37
804(4) Gravel Fill
As Evaluated
As Submitted 104,420.70 27,800.97 151,486.34 283,708.00 56,741.59 40,853.95 381,303.54
TOTAL OF PART A
As Evaluated
As Submitted 6.76 335.41 m3 1,194,059.60 40,117.56 71,005.40 1,305,182.56 20% 261,036.51 187,946.29 1,754,165.36
As Evaluated
As Submitted 15.07 59,947.73 kg 2,390,340.80 351,929.50 167,829.40 2,910,099.70 20% 582,019.94 419,054.36 3,911,174.00
As Evaluated
As Submitted 5.35 2,225.34 m2 459,592.04 367,383.62 206,507.53 1,033,483.19 20% 206,696.64 148,821.58 1,389,001.41
As Evaluated
As Submitted 4,043,992.44 759,430.68 445,342.33 5,248,765.45 1,049,753.09 755,822.23 7,054,340.77
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.50 259.98 L 85,793.40 10,487.79 1,048.78 97,329.96 20% 19,465.99 14,015.51 130,811.46
As Evaluated
As Submitted 85,793.40 10,487.79 1,048.78 97,329.96 19,465.99 14,015.51 130,811.46
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 0.75 267.94 m2 108,885.46 22,150.41 14,263.58 145,299.45 20% 29,059.89 20,923.12 195,282.46
As Evaluated
As Submitted 3.65 838.99 m2 567,266.31 83,426.74 53,722.01 704,415.05 20% 140,883.01 101,435.77 946,733.83
As Evaluated
As Submitted 676,151.77 105,577.15 67,985.59 849,714.50 169,942.90 122,358.89 1,142,016.29
Sub - Total C.2
As Evaluated
As Submitted 1.47 1.00 l.s. 233,127.00 45,481.80 4,548.18 283,156.98 20% 56,631.40 40,774.61 380,562.99
As Evaluated
As Submitted 0.49 59.98 m2 52,512.49 38,860.38 3,886.04 95,258.90 20% 19,051.78 13,717.28 128,027.96
As Evaluated
237,762.00 118,952.40 78,365.24 435,079.64 20% 87,015.93 62,651.47 584,747.04
As Evaluated
As Submitted 17.90 54.40 m2 2,794,780.91 399,680.06 263,307.21 3,457,768.18 20% 691,553.64 497,918.62 4,647,240.44
As Evaluated
As Submitted 5.12 39.00 set 988,260.00 - - 988,260.00 20% 197,652.00 142,309.44 1,328,221.44
1004(2)a Locksets
As Evaluated
As Submitted 0.05 156.00 pc 10,140.00 - - 10,140.00 20% 2,028.00 1,460.16 13,628.16
1004(2)g Hinges
As Evaluated
As Submitted 0.20 1.00 l.s. 31,000.00 6,231.60 623.16 37,854.76 20% 7,570.95 5,451.09 50,876.80
As Evaluated
As Submitted 4,347,582.40 609,206.24 350,729.82 5,307,518.46 1,061,503.70 764,282.67 7,133,304.83
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 1.40 1,000.20 m2 221,544.30 43,832.29 4,383.23 269,759.82 20% 53,951.96 38,845.41 362,557.19
As Evaluated
As Submitted 2.99 3,825.21 m2 366,263.86 192,801.32 19,280.13 578,345.31 20% 115,669.06 83,281.72 777,296.09
As Evaluated
As Submitted 0.16 66.00 m 24,365.88 2,298.55 3,443.99 30,108.42 20% 6,021.68 4,335.61 40,465.71
As Evaluated
1053(3)a2
As Submitted 2.15 565.91 m2 305,994.33 99,177.66 9,917.77 415,089.76 20% 83,017.95 59,772.93 557,880.64
As Evaluated
As Submitted 0.69 723.31 m2 102,529.19 28,339.18 2,833.92 133,702.29 20% 26,740.46 19,253.13 179,695.88
As Evaluated
108,867.55 48,098.73 4,809.87 161,776.15 20% 32,355.23 23,295.77 217,427.15
As Evaluated
As Submitted 0.36 50.68 m2 53,538.04 14,772.83 1,477.28 69,788.15 20% 13,957.63 10,049.49 93,795.27
As Evaluated
As Submitted 1,421,219.47 433,764.44 52,804.58 1,907,788.48 381,557.69 274,721.54 2,564,067.71
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 5.43 4,336.71 m2 525,752.36 475,778.39 47,577.84 1,049,108.59 20% 209,821.72 151,071.64 1,410,001.95
As Evaluated
As Submitted 0.23 218.61 m2 15,689.09 26,648.44 2,664.84 45,002.38 20% 9,000.48 6,480.34 60,483.20
As Evaluated
As Submitted 0.15 112.50 m2 13,798.42 12,959.44 1,295.94 28,053.80 20% 5,610.76 4,039.75 37,704.31
As Evaluated
As Submitted 555,239.87 515,386.27 51,538.63 1,122,164.77 224,432.96 161,591.73 1,508,189.46
Sub-Total C.5
As Evaluated
As Submitted 2.20 723.31 m2 341,586.57 75,898.73 7,589.87 425,075.17 20% 85,015.03 61,210.82 571,301.02
As Evaluated
As Submitted 0.06 55.20 m 10,569.53 965.61 96.56 11,631.71 20% 2,326.34 1,674.97 15,633.02
As Evaluated
As Submitted 0.03 26.21 m 5,018.01 458.44 45.84 5,522.29 20% 1,104.46 795.21 7,421.96
As Evaluated
As Submitted 0.18 110.40 m 33,658.75 1,636.63 163.66 35,459.05 20% 7,091.81 5,106.10 47,656.96
As Evaluated
As Submitted 2.61 6,440.06 kg 387,635.26 31,662.66 85,659.84 504,957.76 20% 100,991.55 72,713.92 678,663.23
As Evaluated
As Submitted 3.24 8,515.07 kg 519,014.80 33,807.98 73,233.56 626,056.34 20% 125,211.27 90,152.11 841,419.72
As Evaluated
As Submitted 0.11 110.40 m 18,199.44 2,024.31 202.43 20,426.18 20% 4,085.24 2,941.37 27,452.79
As Evaluated
As Submitted 0.10 277.47 kg 15,604.45 3,735.14 373.51 19,713.10 20% 3,942.62 2,838.69 26,494.41
As Evaluated
As Submitted 0.07 248.16 kg 9,641.02 3,340.56 334.06 13,315.64 20% 2,663.13 1,917.45 17,896.22
As Evaluated
As Submitted 0.15 528.07 kg 21,130.99 7,108.53 710.85 28,950.36 20% 5,790.07 4,168.85 38,909.28
As Evaluated
As Submitted 0.05 44.00 pc 8,140.00 1,154.54 1.15 9,295.69 20% 1,859.14 1,338.58 12,493.41
As Evaluated
As Submitted 1,370,198.82 161,793.13 168,411.34 1,700,403.29 340,080.66 244,858.07 2,285,342.02
Sub-Total C.6
As Evaluated
As Submitted 8,456,185.73 1,836,215.00 692,518.74 10,984,919.46 2,196,983.90 1,581,828.41 14,763,731.77
TOTAL OF PART C
As Evaluated
As Submitted 0.25 1.00 l.s. 40,569.75 7,624.40 762.44 48,956.59 20% 9,791.32 7,049.75 65,797.66
As Evaluated
As Submitted 0.21 1.00 l.s. 34,962.33 5,173.70 517.37 40,653.40 20% 8,130.68 5,854.09 54,638.17
As Evaluated
As Submitted 1.08 1.00 l.s. 175,017.11 30,435.42 3,043.54 208,496.07 20% 41,699.21 30,023.43 280,218.71
As Evaluated
As Submitted 1.88 1.00 l.s. 332,488.59 28,688.52 2,868.85 364,045.96 20% 72,809.19 52,422.62 489,277.77
As Evaluated
As Submitted 0.45 1.00 l.s. 71,983.91 13,736.34 1,373.63 87,093.88 20% 17,418.78 12,541.52 117,054.18
As Evaluated
As Evaluated
As Submitted 4.76 1.00 lot 848,514.95 64,372.26 6,437.23 919,324.44 20% 183,864.89 132,382.72 1,235,572.05
As Evaluated
As Submitted 1,519,802.45 154,578.82 15,457.88 1,689,839.15 337,967.83 243,336.84 2,271,143.82
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted 0.55 1.00 l.s. 93,357.14 10,844.76 1,084.48 105,286.38 20% 21,057.28 15,161.24 141,504.90
As Evaluated
As Submitted 1.03 1.00 l.s. 185,259.10 13,042.74 1,304.27 199,606.12 20% 39,921.22 28,743.28 268,270.62
As Evaluated
As Submitted 1.29 1.00 l.s. 244,155.30 5,228.16 522.82 249,906.28 20% 49,981.26 35,986.50 335,874.04
As Evaluated
As Submitted 0.56 1.00 l.s. 101,458.00 6,753.04 675.30 108,886.34 20% 21,777.27 15,679.63 146,343.24
As Evaluated
As Submitted 0.08 1.00 l.s. 11,568.00 3,049.47 304.95 14,922.42 20% 2,984.48 2,148.83 20,055.73
As Evaluated
As Submitted 635,797.54 38,918.17 3,891.82 678,607.540 135,721.510 97,719.480 912,048.530
TOTAL OF PART E
As Evaluated
As Submitted 14,760,198.86 2,816,943.64 1,308,697.10 18,885,839.600 3,777,167.920 2,719,560.910 25,382,568.430
TOTAL OF PART III
As Evaluated
As Submitted 14,887,916.00 2,822,967.52 1,602,077.54 19,312,961.060 3,811,850.590 2,774,977.410 25,899,789.060
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00

Total 100% 16,441,038.81

8. RROW Acquisition

As Submitted 0.79 5.00 mo - - 130,000.00 130,000.00 8% 10,400.00 16,848.00 157,248.00
As Evaluated
As Submitted - - 130,000.00 130,000.00 10,400.00 16,848.00 157,248.00
TOTAL OF PART I
As Evaluated
As Submitted 0.03 1.00 ea 3,505.00 699.72 69.97 4,274.69 20% 854.94 615.56 5,745.19
As Evaluated
As Submitted 0.71 1.00 l.s. 112,329.46 4,436.80 - 116,766.26 8% 9,341.30 15,132.91 141,240.47
As Evaluated
As Submitted 0.73 1.00 l.s. - - 120,521.08 120,521.08 8% 9,641.69 15,619.53 145,782.30
As Evaluated
As Submitted 115,834.46 5,136.52 120,591.05 241,562.03 19,837.93 31,368.00 292,767.96
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.44 313.84 m3 - 3,221.41 69,006.03 72,227.44 20% 14,445.49 10,400.75 97,073.68
As Evaluated
As Submitted 0.17 185.75 m3 - 3,875.27 23,889.43 27,764.70 20% 5,552.94 3,998.12 37,315.76
As Evaluated
As Submitted 0.51 240.28 m3 48,056.00 5,012.91 30,902.57 83,971.49 20% 16,794.30 12,091.89 112,857.68
As Evaluated
As Submitted 0.34 66.06 m3 39,536.91 11,301.21 4,515.70 55,353.82 20% 11,070.76 7,970.95 74,395.53
804(4) Gravel Fill
As Evaluated
As Submitted 87,592.91 23,410.81 128,313.73 239,317.45 47,863.49 34,461.71 321,642.65
TOTAL OF PART A
As Evaluated
As Submitted 6.77 286.11 m3 1,018,551.60 34,220.91 60,568.72 1,113,341.23 20% 222,668.25 160,321.14 1,496,330.62
As Evaluated
As Submitted 15.07 51,041.57 kg 2,035,218.80 299,644.94 142,895.76 2,477,759.50 20% 495,551.90 356,797.37 3,330,108.77
As Evaluated
As Submitted 5.29 1,873.07 m2 386,839.76 309,227.71 173,817.90 869,885.37 20% 173,977.07 125,263.49 1,169,125.93
As Evaluated
As Submitted 3,440,610.16 643,093.56 377,282.37 4,460,986.10 892,197.22 642,382.00 5,995,565.32
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.50 219.68 L 72,494.40 8,862.05 886.21 82,242.66 20% 16,448.53 11,842.94 110,534.13
As Evaluated
As Submitted 72,494.40 8,862.05 886.21 82,242.66 16,448.53 11,842.94 110,534.13
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 0.83 250.52 m2 101,806.32 20,710.31 13,336.24 135,852.87 20% 27,170.57 19,562.81 182,586.25
As Evaluated
As Submitted 3.66 716.18 m2 484,230.78 71,214.87 45,858.27 601,303.92 20% 120,260.78 86,587.76 808,152.46
As Evaluated
As Submitted 586,037.10 91,925.18 59,194.51 737,156.79 147,431.35 106,150.57 990,738.71
Sub - Total C.2
As Evaluated
As Submitted 1.48 1.00 l.s. 198,807.00 40,233.90 4,023.39 243,064.29 20% 48,612.86 35,001.26 326,678.41
As Evaluated
42,987.05 31,811.34 3,181.13 77,979.53 20% 15,595.91 11,229.05 104,804.49
As Evaluated
As Submitted 2.12 97.92 m2 190,209.60 95,161.92 62,692.19 348,063.71 20% 69,612.74 50,121.17 467,797.62
As Evaluated
As Submitted 16.83 43.52 m2 2,235,824.72 319,744.05 210,645.77 2,766,214.54 20% 553,242.91 398,334.89 3,717,792.34
As Evaluated
As Submitted 5.39 35.00 set 886,900.00 - - 886,900.00 20% 177,380.00 127,713.60 1,191,993.60
1004(2)a Locksets
As Evaluated
As Submitted 0.06 140.00 pc 9,100.00 - - 9,100.00 20% 1,820.00 1,310.40 12,230.40
1004(2)g Hinges
As Evaluated
As Submitted 0.18 1.00 l.s. 24,800.00 4,985.28 498.53 30,283.81 20% 6,056.76 4,360.87 40,701.44
As Evaluated
As Submitted 3,588,628.37 491,936.50 281,041.01 4,361,605.88 872,321.18 628,071.24 5,861,998.30
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 1.38 839.37 m2 185,920.46 36,784.16 3,678.42 226,383.03 20% 45,276.61 32,599.16 304,258.80
As Evaluated
As Submitted 3.03 3,294.60 m 2
315,457.95 166,057.09 16,605.71 498,120.75 20% 99,624.15 71,729.39 669,474.29
As Evaluated
As Submitted 0.18 66.00 m 24,365.88 2,298.55 3,443.99 30,108.42 20% 6,021.68 4,335.61 40,465.71
As Evaluated
1053(3)a2
As Submitted 2.10 470.83 m2 254,583.43 82,514.57 8,251.46 345,349.46 20% 69,069.89 49,730.32 464,149.67
As Evaluated
As Submitted 0.68 605.38 m2 85,812.62 23,718.70 2,371.87 111,903.19 20% 22,380.64 16,114.06 150,397.89
As Evaluated
As Submitted 0.98 115.51 m2 108,867.55 48,098.73 4,809.87 161,776.15 20% 32,355.23 23,295.77 217,427.15
As Evaluated
As Submitted 0.42 50.68 m2 53,538.04 14,772.83 1,477.28 69,788.15 20% 13,957.63 10,049.49 93,795.27
As Evaluated
As Submitted 1,236,057.95 378,117.33 46,441.20 1,660,616.50 332,123.30 239,128.78 2,231,868.58
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 5.49 3,729.66 m2 452,157.87 409,179.22 40,917.92 902,255.02 20% 180,451.00 129,924.72 1,212,630.74
As Evaluated
As Submitted 0.24 189.83 m2 13,623.62 23,140.18 2,314.02 39,077.82 20% 7,815.56 5,627.21 52,520.59
As Evaluated
As Submitted 0.15 99.91 m2 12,254.22 11,509.13 1,150.91 24,914.27 20% 4,982.85 3,587.65 33,484.77
As Evaluated
As Submitted 478,035.72 443,828.53 44,382.85 966,247.11 193,249.41 139,139.58 1,298,636.10
Sub-Total C.5
As Evaluated
As Submitted 2.16 605.38 m2 285,893.11 63,523.94 6,352.39 355,769.44 20% 71,153.89 51,230.80 478,154.13
As Evaluated
As Submitted 0.06 46.20 m 8,846.24 808.18 80.82 9,735.23 20% 1,947.05 1,401.87 13,084.15
As Evaluated
As Submitted 0.03 26.21 m 5,018.01 458.44 45.84 5,522.29 20% 1,104.46 795.21 7,421.96
As Evaluated
As Submitted 0.18 92.40 m 28,170.91 1,369.79 136.98 29,677.68 20% 5,935.54 4,273.59 39,886.81
As Evaluated
As Submitted 2.47 5,176.53 kg 311,581.81 25,450.50 68,853.51 405,885.81 20% 81,177.16 58,447.56 545,510.53
As Evaluated
As Submitted 3.13 7,001.60 kg 426,765.02 27,798.95 60,217.01 514,780.98 20% 102,956.20 74,128.46 691,865.64
As Evaluated
As Submitted 0.10 92.40 m 15,232.14 1,694.26 169.43 17,095.82 20% 3,419.16 2,461.80 22,976.78
As Evaluated
As Submitted 0.12 277.47 kg 15,604.45 3,735.14 373.51 19,713.10 20% 3,942.62 2,838.69 26,494.41
As Evaluated
As Submitted 0.07 202.67 kg 7,873.73 2,728.21 272.82 10,874.76 20% 2,174.95 1,565.97 14,615.68
As Evaluated
As Submitted 0.14 427.58 kg 17,109.83 5,755.80 575.58 23,441.20 20% 4,688.24 3,375.53 31,504.97
As Evaluated
As Submitted 0.05 36.00 pc 6,660.00 944.62 0.94 7,605.57 20% 1,521.11 1,095.20 10,221.88
As Evaluated
As Submitted 1,128,755.25 134,267.80 137,078.84 1,400,101.88 280,020.38 201,614.68 1,881,736.94
Sub-Total C.6
As Evaluated
As Submitted 7,090,008.80 1,548,937.39 569,024.62 9,207,970.82 1,841,594.15 1,325,947.79 12,375,512.76
TOTAL OF PART C
As Evaluated
As Submitted 0.27 1.00 l.s. 37,479.15 6,970.88 697.09 45,147.12 20% 9,029.42 6,501.18 60,677.72
As Evaluated
As Submitted 0.22 1.00 l.s. 31,441.10 4,574.64 457.46 36,473.20 20% 7,294.64 5,252.14 49,019.98
As Evaluated
As Submitted 1.08 1.00 l.s. 149,178.38 25,946.42 2,594.64 177,719.45 20% 35,543.89 25,591.60 238,854.94
As Evaluated
As Submitted 2.20 1.00 l.s. 330,724.59 28,557.32 2,855.73 362,137.64 20% 72,427.53 52,147.82 486,712.99
As Evaluated
As Submitted 0.49 1.00 l.s. 66,075.81 12,479.42 1,247.94 79,803.17 20% 15,960.63 11,491.66 107,255.46
As Evaluated
As Evaluated
As Submitted 5.21 1.00 lot 792,545.75 58,626.34 5,862.63 857,034.72 20% 171,406.94 123,413.00 1,151,854.66
As Evaluated
As Submitted 1,419,956.94 140,653.62 14,065.36 1,574,675.92 314,935.17 226,753.33 2,116,364.42
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted 0.58 1.00 l.s. 84,199.64 9,751.56 975.16 94,926.36 20% 18,985.27 13,669.40 127,581.03
As Evaluated
As Submitted 0.85 1.00 l.s. 129,016.65 9,839.25 983.93 139,839.83 20% 27,967.97 20,136.94 187,944.74
As Evaluated
As Submitted 1.51 1.00 l.s. 244,155.30 3,267.60 326.76 247,749.66 20% 49,549.93 35,675.95 332,975.54
As Evaluated
As Submitted 0.54 1.00 l.s. 82,858.00 5,663.84 566.38 89,088.22 20% 17,817.64 12,828.70 119,734.56
As Evaluated
As Submitted 0.09 1.00 l.s. 11,568.00 3,049.47 304.95 14,922.42 20% 2,984.48 2,148.83 20,055.73
As Evaluated
As Submitted 551,797.59 31,571.72 3,157.17 586,526.490 117,305.290 84,459.820 788,291.600
TOTAL OF PART E
As Evaluated
As Submitted 12,589,966.40 2,387,667.10 1,091,843.25 16,069,476.780 3,213,895.320 2,314,004.650 21,597,376.750
TOTAL OF PART III
As Evaluated
As Submitted 12,705,800.86 2,392,803.62 1,342,434.30 16,441,038.810 3,244,133.250 2,362,220.650 22,047,392.710
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00

Total 100% 11,455,087.63

8. RROW Acquisition

As Submitted 1.06 4.67 mo - - 121,333.33 121,333.33 8% 9,706.67 15,724.80 146,764.80
As Evaluated
As Submitted - - 121,333.33 121,333.33 9,706.67 15,724.80 146,764.80
TOTAL OF PART I
As Evaluated
As Submitted 0.04 1.00 ea 3,505.00 699.72 69.97 4,274.69 20% 854.94 615.56 5,745.19
As Evaluated
As Submitted 0.82 1.00 l.s. 89,810.36 4,436.80 - 94,247.16 8% 7,539.77 12,214.43 114,001.36
As Evaluated
As Submitted 0.73 1.00 l.s. - - 83,636.97 83,636.97 8% 6,690.96 10,839.35 101,167.28
As Evaluated
As Submitted 93,315.36 5,136.52 83,706.94 182,158.82 15,085.67 23,669.34 220,913.83
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.49 244.62 m3 - 2,510.90 53,786.18 56,297.08 20% 11,259.42 8,106.78 75,663.28
As Evaluated
As Submitted 0.18 139.08 m3 - 2,901.60 17,887.17 20,788.77 20% 4,157.75 2,993.58 27,940.10
As Evaluated
As Submitted 0.49 159.64 m3 31,928.00 3,330.54 20,531.41 55,789.95 20% 11,157.99 8,033.75 74,981.69
As Evaluated
As Submitted 0.34 46.06 m3 27,566.91 7,879.71 3,148.55 38,595.17 20% 7,719.03 5,557.70 51,871.90
804(4) Gravel Fill
As Evaluated
As Submitted 59,494.91 16,622.75 95,353.30 171,470.97 34,294.19 24,691.81 230,456.97
TOTAL OF PART A
As Evaluated
As Submitted 6.84 201.23 m3 716,378.80 24,068.62 42,599.85 783,047.27 20% 156,609.45 112,758.81 1,052,415.53
As Evaluated
As Submitted 15.32 36,154.58 kg 1,441,618.68 212,249.29 101,218.20 1,755,086.18 20% 351,017.24 252,732.41 2,358,835.83
As Evaluated
As Submitted 5.32 1,312.79 m2 271,126.74 216,730.31 121,824.81 609,681.87 20% 121,936.37 87,794.19 819,412.43
As Evaluated
As Submitted 2,429,124.23 453,048.22 265,642.87 3,147,815.32 629,563.06 453,285.41 4,230,663.79
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.52 159.89 L 52,763.70 6,450.08 645.01 59,858.79 20% 11,971.76 8,619.67 80,450.22
As Evaluated
As Submitted 52,763.70 6,450.08 645.01 59,858.79 11,971.76 8,619.67 80,450.22
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 0.70 147.30 m2 59,859.77 12,177.19 7,841.40 79,878.36 20% 15,975.67 11,502.48 107,356.51
As Evaluated
As Submitted 3.83 522.79 m2 353,474.00 51,984.73 33,475.16 438,933.89 20% 87,786.78 63,206.48 589,927.15
As Evaluated
As Submitted 413,333.78 64,161.91 41,316.57 518,812.25 103,762.45 74,708.96 697,283.66
Sub - Total C.2
As Evaluated
As Submitted 1.49 1.00 l.s. 141,984.00 26,239.50 2,623.95 170,847.45 20% 34,169.49 24,602.03 229,618.97
As Evaluated
As Submitted 0.48 34.93 m2 30,581.22 22,630.76 2,263.08 55,475.05 20% 11,095.01 7,988.41 74,558.47
As Evaluated
As Submitted 2.28 73.44 m2 142,657.20 71,371.44 47,019.14 261,047.78 20% 52,209.56 37,590.88 350,848.22
As Evaluated
As Submitted 18.11 32.64 m2 1,676,868.54 239,808.04 157,984.32 2,074,660.91 20% 414,932.18 298,751.17 2,788,344.26
As Evaluated
As Submitted 5.31 24.00 set 608,160.00 - - 608,160.00 20% 121,632.00 87,575.04 817,367.04
1004(2)a Locksets
As Evaluated
As Submitted 0.05 96.00 pc 6,240.00 - - 6,240.00 20% 1,248.00 898.56 8,386.56
1004(2)g Hinges
As Evaluated
As Submitted 0.20 1.00 l.s. 18,600.00 3,738.96 373.90 22,712.86 20% 4,542.57 3,270.65 30,526.08
As Evaluated
As Submitted 2,625,090.96 363,788.70 210,264.39 3,199,144.05 639,828.81 460,676.74 4,299,649.60
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 1.38 584.99 m2 129,575.29 25,636.33 2,563.63 157,775.24 20% 31,555.05 22,719.63 212,049.92
As Evaluated
As Submitted 3.05 2,313.83 m2 221,549.22 116,623.53 11,662.35 349,835.10 20% 69,967.02 50,376.25 470,178.37
As Evaluated
As Submitted 0.13 33.00 m 12,182.94 1,149.28 1,722.00 15,054.21 20% 3,010.84 2,167.81 20,232.86
As Evaluated
As Submitted 1.57 92.12 m 171,906.55 3,208.22 4,806.98 179,921.75 20% 35,984.35 25,908.73 241,814.83
As Evaluated
180,024.65 58,348.87 5,834.89 244,208.41 20% 48,841.68 35,166.01 328,216.10
As Evaluated
61,559.19 17,015.03 1,701.50 80,275.72 20% 16,055.14 11,559.70 107,890.56
As Evaluated
As Submitted 0.87 71.55 m2 67,437.82 29,794.68 2,979.47 100,211.97 20% 20,042.39 14,430.52 134,684.88
As Evaluated
As Submitted 0.24 20.05 m2 21,180.69 5,844.42 584.44 27,609.56 20% 5,521.91 3,975.78 37,107.25
As Evaluated
As Submitted 865,416.36 257,620.35 31,855.26 1,154,891.96 230,978.38 166,304.43 1,552,174.77
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 5.39 2,553.91 m2 309,618.17 280,188.25 28,018.82 617,825.25 20% 123,565.05 88,966.84 830,357.14
As Evaluated
9,564.45 16,245.54 1,624.55 27,434.55 20% 5,486.91 3,950.58 36,872.04
As Evaluated
7,694.00 7,226.18 722.62 15,642.80 20% 3,128.56 2,252.56 21,023.92
As Evaluated
As Submitted 326,876.62 303,659.97 30,366.00 660,902.60 132,180.52 95,169.98 888,253.10
Sub-Total C.5
As Evaluated
As Submitted 2.23 434.28 m2 205,090.90 45,570.11 4,557.01 255,218.03 20% 51,043.61 36,751.40 343,013.04
As Evaluated
As Submitted 0.06 32.90 m 6,299.59 575.52 57.55 6,932.66 20% 1,386.53 998.30 9,317.49
As Evaluated
As Submitted 0.05 26.21 m 5,018.61 458.49 45.85 5,522.95 20% 1,104.59 795.30 7,422.84
As Evaluated
As Submitted 0.18 65.80 m 20,061.10 975.46 97.55 21,134.11 20% 4,226.82 3,043.31 28,404.24
As Evaluated
As Submitted 2.42 3,535.91 kg 212,830.84 17,384.36 47,031.47 277,246.67 20% 55,449.33 39,923.52 372,619.52
As Evaluated
As Submitted 3.32 5,170.61 kg 315,161.61 20,529.24 44,469.65 380,160.49 20% 76,032.10 54,743.11 510,935.70
As Evaluated
As Submitted 0.11 65.80 m 10,847.13 1,206.52 120.65 12,174.30 20% 2,434.86 1,753.10 16,362.26
As Evaluated
As Submitted 0.17 277.47 kg 15,604.36 3,735.12 373.51 19,712.99 20% 3,942.60 2,838.67 26,494.26
As Evaluated
As Submitted 0.07 146.82 kg 5,703.96 1,976.39 197.64 7,877.99 20% 1,575.60 1,134.43 10,588.02
As Evaluated
As Submitted 0.15 314.91 kg 12,601.28 4,239.11 423.91 17,264.30 20% 3,452.86 2,486.06 23,203.22
As Evaluated
As Submitted 0.05 26.00 pc 4,810.00 682.23 0.68 5,492.91 20% 1,098.58 790.98 7,382.47
As Evaluated
As Submitted 0.90 1.00 l.s. 62,940.83 12,868.88 27,305.82 103,115.53 20% 20,623.11 14,848.64 138,587.28
As Evaluated
As Submitted 876,970.21 110,201.42 124,681.29 1,111,852.93 222,370.59 160,106.82 1,494,330.34
Sub-Total C.6
As Evaluated
As Submitted 5,160,451.63 1,105,882.44 439,128.51 6,705,462.58 1,341,092.51 965,586.60 9,012,141.69
TOTAL OF PART C
As Evaluated
As Submitted 0.19 1.00 l.s. 18,330.45 3,267.60 326.76 21,924.81 20% 4,384.96 3,157.17 29,466.94
As Evaluated
As Submitted 0.10 1.00 l.s. 9,856.75 1,034.74 103.47 10,994.96 20% 2,198.99 1,583.27 14,777.22
As Evaluated
As Submitted 0.74 1.00 l.s. 71,668.92 12,389.64 1,238.96 85,297.52 20% 17,059.50 12,282.84 114,639.86
As Evaluated
As Submitted 1.62 1.00 l.s. 169,754.97 14,344.26 1,434.43 185,533.66 20% 37,106.73 26,716.85 249,357.24
As Evaluated
As Submitted 0.59 1.00 l.s. 56,252.00 10,773.60 1,077.36 68,102.96 20% 13,620.59 9,806.83 91,530.38
As Evaluated
As Evaluated
As Submitted 4.54 1.00 lot 479,028.95 37,797.38 3,779.74 520,606.07 20% 104,121.21 74,967.27 699,694.55
As Evaluated
As Submitted 814,901.76 82,406.10 8,240.61 905,548.48 181,109.68 130,398.97 1,217,057.13
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted 0.40 1.00 l.s. 37,515.20 7,356.84 735.68 45,607.72 20% 9,121.54 6,567.51 61,296.77
As Evaluated
As Submitted 0.55 1.00 l.s. 56,162.82 5,925.36 592.54 62,680.72 20% 12,536.14 9,026.02 84,242.88
As Evaluated
As Submitted 0.34 1.00 l.s. 36,455.00 2,396.24 239.62 39,090.86 20% 7,818.17 5,629.08 52,538.11
As Evaluated
As Submitted 0.57 1.00 l.s. 60,585.00 4,138.96 413.90 65,137.86 20% 13,027.57 9,379.85 87,545.28
As Evaluated
As Submitted 0.08 1.00 l.s. 6,184.00 2,360.88 236.09 8,780.97 20% 1,756.19 1,264.46 11,801.62
As Evaluated
As Submitted 196,902.02 22,178.28 2,217.83 221,298.130 44,259.610 31,866.920 297,424.660
TOTAL OF PART E
As Evaluated
As Submitted 8,660,874.55 1,680,137.79 810,583.12 11,151,595.480 2,230,319.050 1,605,829.710 14,987,744.240
TOTAL OF PART III
TOTAL OF PART III
As Evaluated
As Submitted 8,754,189.91 1,685,274.31 1,015,623.39 11,455,087.630 2,255,111.390 1,645,223.850 15,355,422.870
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00

Total 100% 8,602,153.70

3. Rental of Equipment 754,026.82 C. Value Added Tax (12%) 1,235,276.79
7. EAO, 0.5 % 57,935.93 G. Physical Reserved (Contingency)
8. RROW Acquisition

As Submitted - 4.00 mo - - 104,000.00 104,000.00 8% 8,320.00 13,478.40 125,798.40
As Evaluated
As Submitted - - 104,000.00 104,000.00 8,320.00 13,478.40 125,798.40
TOTAL OF PART I
As Evaluated
As Submitted 0.06 1.00 ea 3,505.00 699.72 69.97 4,274.69 20% 854.94 615.56 5,745.19
As Evaluated
As Submitted 1.09 1.00 l.s. 76,734.52 3,549.44 - 80,283.96 8% 6,422.72 10,404.80 97,111.48
As Evaluated
As Submitted 0.74 1.00 l.s. - - 54,140.93 54,140.93 8% 4,331.27 7,016.66 65,488.86
As Evaluated
As Submitted 80,239.52 4,249.16 54,210.90 138,699.58 11,608.93 18,037.02 168,345.53
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.39 196.98 m3 - 2,021.90 43,311.26 45,333.16 20% 9,066.63 6,527.97 60,927.76
As Evaluated
As Submitted 0.18 105.37 m3 - 2,198.31 13,551.71 15,750.02 20% 3,150.00 2,268.00 21,168.02
As Evaluated
As Submitted 1.17 111.83 m3 22,366.00 2,333.09 14,382.53 39,081.62 20% 7,816.32 5,627.75 52,525.69
As Evaluated
As Submitted 0.38 33.92 m3 20,301.12 5,802.86 2,318.69 28,422.67 20% 5,684.53 4,092.86 38,200.06
804(4) Gravel Fill
As Evaluated
As Submitted 42,667.12 12,356.17 73,564.19 128,587.47 25,717.48 18,516.58 172,821.53
TOTAL OF PART A
As Evaluated
As Submitted 12.74 151.93 m3 540,870.80 18,171.97 32,163.17 591,205.94 20% 118,241.19 85,133.66 794,580.79
As Evaluated
As Submitted 16.83 27,248.42 kg 1,086,496.69 159,964.74 76,284.56 1,322,745.98 20% 264,549.20 190,475.42 1,777,770.60
As Evaluated
As Submitted 4.10 960.52 m2 198,373.43 158,573.57 89,134.72 446,081.72 20% 89,216.34 64,235.77 599,533.83
As Evaluated
As Submitted 1,825,740.92 336,710.28 197,582.45 2,360,033.64 472,006.73 339,844.85 3,171,885.22
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.17 115.60 L 38,148.00 4,663.39 466.34 43,277.73 20% 8,655.55 6,231.99 58,165.27
As Evaluated
As Submitted 38,148.00 4,663.39 466.34 43,277.73 8,655.55 6,231.99 58,165.27
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 0.40 129.91 m2 52,792.83 10,739.57 6,915.66 70,448.05 20% 14,089.61 10,144.52 94,682.18
As Evaluated
As Submitted 6.46 399.98 m2 270,438.48 39,772.85 25,611.42 335,822.76 20% 67,164.55 48,358.48 451,345.79
As Evaluated
As Submitted 323,231.30 50,512.42 32,527.08 406,270.81 81,254.16 58,503.00 546,027.97
Sub - Total C.2
As Evaluated
As Submitted 1.76 1.00 l.s. 107,664.00 20,116.95 2,011.70 129,792.65 20% 25,958.53 18,690.14 174,441.32
As Evaluated
As Submitted 0.52 24.05 m2 21,055.78 15,581.73 1,558.17 38,195.68 20% 7,639.14 5,500.18 51,335.00
As Evaluated
As Submitted 2.37 48.96 m2 95,104.80 47,580.96 31,346.10 174,031.86 20% 34,806.37 25,060.59 233,898.82
As Evaluated
As Submitted 0.86 21.76 m2 1,117,912.36 159,872.03 105,322.88 1,383,107.27 20% 276,621.45 199,167.45 1,858,896.17
As Evaluated
As Submitted 0.34 20.00 set 506,800.00 - - 506,800.00 20% 101,360.00 72,979.20 681,139.20
1004(2)a Locksets
As Evaluated
As Submitted - 80.00 pc 5,200.00 - - 5,200.00 20% 1,040.00 748.80 6,988.80
1004(2)g Hinges
As Evaluated
As Submitted 0.21 1.00 l.s. 12,400.00 2,492.64 249.26 15,141.90 20% 3,028.38 2,180.43 20,350.71
As Evaluated
As Submitted 1,866,136.94 245,644.30 140,488.11 2,252,269.36 450,453.87 324,326.79 3,027,050.02
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 0.82 424.17 m2 93,953.66 18,588.63 1,858.86 114,401.14 20% 22,880.23 16,473.76 153,755.13
As Evaluated
As Submitted 1.87 1,783.22 m2 170,743.32 89,879.29 8,987.93 269,610.54 20% 53,922.11 38,823.92 362,356.57
As Evaluated
As Submitted 0.22 33.00 m 12,182.94 1,149.28 1,722.00 15,054.21 20% 3,010.84 2,167.81 20,232.86
As Evaluated
1053(3)a2
128,613.76 41,685.78 4,168.58 174,468.11 20% 34,893.62 25,123.41 234,485.14
As Evaluated
44,719.29 12,360.46 1,236.05 58,315.80 20% 11,663.16 8,397.48 78,376.44
As Evaluated
As Submitted 0.70 71.55 m2 67,437.82 29,794.68 2,979.47 100,211.97 20% 20,042.39 14,430.52 134,684.88
As Evaluated
As Submitted 3.93 20.05 m2 21,180.69 5,844.42 584.44 27,609.56 20% 5,521.91 3,975.78 37,107.25
As Evaluated
As Submitted 675,841.67 201,859.50 25,368.50 903,069.67 180,613.93 130,042.04 1,213,725.64
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 3.71 1,946.86 m2 236,023.68 213,589.08 21,358.91 470,971.67 20% 94,194.33 67,819.92 632,985.92
As Evaluated
7,498.99 12,737.28 1,273.73 21,509.99 20% 4,302.00 3,097.44 28,909.43
As Evaluated
6,149.80 5,775.88 577.59 12,503.27 20% 2,500.65 1,800.47 16,804.39
As Evaluated
As Submitted 249,672.47 232,102.24 23,210.22 504,984.93 100,996.98 72,717.83 678,699.74
Sub-Total C.5
As Evaluated
As Submitted 2.26 315.48 m2 148,987.01 33,104.12 3,310.41 185,401.54 20% 37,080.31 26,697.82 249,179.67
As Evaluated
As Submitted 0.08 23.90 m 4,576.30 418.08 41.81 5,036.19 20% 1,007.24 725.21 6,768.64
As Evaluated
As Submitted 0.08 26.21 m 5,018.61 458.49 45.85 5,522.95 20% 1,104.59 795.30 7,422.84
As Evaluated
As Submitted 0.21 47.80 m 14,573.26 708.61 70.86 15,352.74 20% 3,070.55 2,210.79 20,634.08
As Evaluated
As Submitted 6.49 2,271.38 kg 136,717.20 11,167.28 30,211.84 178,096.31 20% 35,619.26 25,645.87 239,361.44
As Evaluated
As Submitted 3.37 3,687.15 kg 224,741.01 14,639.35 31,711.20 271,091.56 20% 54,218.31 39,037.18 364,347.05
As Evaluated
As Submitted 0.18 47.80 m 7,879.83 876.47 87.65 8,843.94 20% 1,768.79 1,273.53 11,886.26
As Evaluated
As Submitted 0.89 277.47 kg 15,604.36 3,735.12 373.51 19,712.99 20% 3,942.60 2,838.67 26,494.26
As Evaluated
As Submitted 0.14 101.34 kg 3,937.06 1,364.17 136.42 5,437.65 20% 1,087.53 783.02 7,308.20
As Evaluated
As Submitted 0.06 214.42 kg 8,580.12 2,886.38 288.64 11,755.14 20% 2,351.03 1,692.74 15,798.91
As Evaluated
As Submitted 0.08 18.00 pc 3,330.00 472.31 0.47 3,802.78 20% 760.56 547.60 5,110.94
As Evaluated
As Submitted 1.40 1.00 l.s. 62,940.83 12,868.88 27,305.82 103,115.53 20% 20,623.11 14,848.64 138,587.28
As Evaluated
As Submitted 636,885.59 82,699.27 93,584.48 813,169.32 162,633.88 117,096.37 1,092,899.57
Sub-Total C.6
As Evaluated s
As Submitted 3,789,915.97 817,481.12 315,644.74 4,923,041.82 984,608.37 708,918.02 6,616,568.21
TOTAL OF PART C
As Evaluated
As Submitted 0.29 1.00 l.s. 17,902.45 3,213.14 321.31 21,436.90 20% 4,287.38 3,086.91 28,811.19
As Evaluated
As Submitted 0.15 1.00 l.s. 9,856.75 1,034.74 103.47 10,994.96 20% 2,198.99 1,583.27 14,777.22
As Evaluated
As Submitted 1.02 1.00 l.s. 63,215.62 10,953.16 1,095.32 75,264.09 20% 15,052.82 10,838.03 101,154.94
As Evaluated
As Submitted 2.50 1.00 l.s. 168,578.97 14,256.80 1,425.68 184,261.44 20% 36,852.29 26,533.65 247,647.38
As Evaluated
As Submitted 0.77 1.00 l.s. 46,913.31 9,157.56 915.76 56,986.63 20% 11,397.33 8,206.08 76,590.04
As Evaluated
As Evaluated
As Submitted 5.70 1.00 lot 385,396.15 31,063.88 3,106.39 419,566.42 20% 83,913.28 60,417.56 563,897.26
As Evaluated
As Submitted 699,370.54 71,778.44 7,177.84 778,326.81 155,665.36 112,079.06 1,046,071.23
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted 0.51 1.00 l.s. 30,337.80 6,438.57 643.86 37,420.23 20% 7,484.05 5,388.51 50,292.79
As Evaluated
As Submitted 0.70 1.00 l.s. 46,384.17 4,657.23 465.72 51,507.12 20% 10,301.42 7,417.02 69,225.56
As Evaluated
As Submitted 0.36 1.00 l.s. 24,259.70 1,960.56 196.06 26,416.32 20% 5,283.26 3,803.95 35,503.53
As Evaluated
As Submitted 0.62 1.00 l.s. 41,985.00 3,049.76 304.98 45,339.74 20% 9,067.95 6,528.92 60,936.61
As Evaluated
As Submitted 0.12 1.00 l.s. 6,184.00 2,360.88 236.09 8,780.97 20% 1,756.19 1,264.46 11,801.62
As Evaluated
As Submitted 149,150.67 18,467.00 1,846.70 169,464.380 33,892.870 24,402.860 227,760.110
TOTAL OF PART E
As Evaluated
As Submitted 6,506,845.22 1,256,793.00 595,815.92 8,359,454.120 1,671,890.810 1,203,761.370 11,235,106.300
TOTAL OF PART III
As Evaluated
As Submitted 6,587,084.74 1,261,042.16 754,026.82 8,602,153.700 1,691,819.740 1,235,276.790 11,529,250.230
GRAND TOTAL
As Evaluated
ANNEX A
FORM POW-2015-01-00

Total 100% 5,813,572.81

1. Labor 833,729.58 A. Total Direct Cost 5,813,572.81
8. RROW Acquisition

As Submitted 1.71 3.83 mo - - 99,666.67 99,666.67 8% 7,973.33 12,916.80 120,556.80
As Evaluated
As Submitted - - 99,666.67 99,666.67 7,973.33 12,916.80 120,556.80
TOTAL OF PART I
As Evalauted
As Submitted 0.07 1.00 ea 3,505.00 699.72 69.97 4,274.69 20% 854.94 615.56 5,745.19
As Evaluated
As Submitted 1.15 1.00 l.s. 63,384.94 3,549.44 - 66,934.38 8% 5,354.75 8,674.70 80,963.83
As Evaluated
As Submitted 0.72 1.00 l.s. - - 42,005.19 42,005.19 8% 3,360.42 5,443.87 50,809.48
As Evaluated
As Submitted 66,889.94 4,249.16 42,075.16 113,214.26 9,570.11 14,734.13 137,518.50
TOTAL OF PART II
As Evaluated
(Project ID)
PART A EARTHWORKS
As Submitted 0.57 144.01 m3 - 1,478.19 31,664.41 33,142.60 20% 6,628.52 4,772.53 44,543.65
As Evaluated
As Submitted 0.17 66.34 m3 - 1,384.04 8,532.03 9,916.07 20% 1,983.21 1,427.91 13,327.19
As Evaluated
As Submitted 0.38 64.02 m3 12,804.00 1,335.64 8,233.66 22,373.29 20% 4,474.66 3,221.75 30,069.70
As Evaluated
As Submitted 0.31 21.78 m3 13,035.33 3,726.01 1,488.83 18,250.17 20% 3,650.03 2,628.02 24,528.22
804(4) Gravel Fill
As Evaluated
As Submitted 25,839.33 7,923.88 49,918.92 83,682.13 16,736.42 12,050.21 112,468.76
TOTAL OF PART A
As Evaluated
As Submitted 6.87 102.63 m3 365,362.80 12,275.32 21,726.50 399,364.62 20% 79,872.92 57,508.50 536,746.04
As Evaluated
As Submitted 15.32 18,342.24 kg 731,373.89 107,680.06 51,350.86 890,404.81 20% 178,080.96 128,218.29 1,196,704.06
As Evaluated
As Submitted 4.86 608.26 m2 125,622.19 100,418.48 56,445.55 282,486.23 20% 56,497.25 40,678.02 379,661.50
As Evaluated
As Submitted 1,222,358.88 220,373.86 129,522.91 1,572,255.66 314,451.13 226,404.81 2,113,111.60
TOTAL OF PART B
As Evaluated
PART C FINISHING
As Submitted 0.48 75.31 L 24,852.30 3,038.06 303.81 28,194.17 20% 5,638.83 4,059.96 37,892.96
As Evaluated
As Submitted 24,852.30 3,038.06 303.81 28,194.17 5,638.83 4,059.96 37,892.96
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 1.05 112.48 m2 45,709.62 9,298.64 5,987.79 60,996.05 20% 12,199.21 8,783.43 81,978.69
As Evaluated
As Submitted 3.28 227.17 m2 153,596.45 22,589.13 14,546.10 190,731.67 20% 38,146.33 27,465.36 256,343.36
As Evaluated
As Submitted 199,306.07 31,887.77 20,533.88 251,727.72 50,345.54 36,248.79 338,322.05
Sub - Total C.2
As Evaluated
As Submitted 1.54 1.00 l.s. 73,344.00 14,869.05 1,486.91 89,699.96 20% 17,939.99 12,916.79 120,556.74
As Evaluated
As Submitted 0.37 13.71 m2 12,003.11 8,882.56 888.26 21,773.92 20% 4,354.78 3,135.44 29,264.14
As Evaluated
As Submitted 1.50 24.48 m2 47,552.40 23,790.48 15,673.05 87,015.93 20% 17,403.19 12,530.29 116,949.41
As Evaluated
558,956.18 79,936.01 52,661.44 691,553.64 20% 138,310.73 99,583.72 929,448.09
As Evaluated
As Submitted 6.97 16.00 set 405,440.00 - - 405,440.00 20% 81,088.00 58,383.36 544,911.36
1004(2)a Locksets
As Evaluated
As Submitted 0.07 64.00 pc 4,160.00 - - 4,160.00 20% 832.00 599.04 5,591.04
1004(2)g Hinges
As Evaluated
As Submitted 0.13 1.00 l.s. 6,200.00 1,246.32 124.63 7,570.95 20% 1,514.19 1,090.22 10,175.36
As Evaluated
As Submitted 1,107,655.69 128,724.42 70,834.28 1,307,214.40 261,442.88 188,238.86 1,756,896.14
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 1.22 263.35 m2 58,332.03 11,540.93 1,154.09 71,027.04 20% 14,205.41 10,227.89 95,460.34
As Evaluated
As Submitted 3.26 1,252.61 m2 119,937.41 63,135.06 6,313.51 189,385.97 20% 37,877.19 27,271.58 254,534.74
As Evaluated
As Submitted 0.26 33.00 m 12,182.94 1,149.28 1,722.00 15,054.21 20% 3,010.84 2,167.81 20,232.86
As Evaluated
As Submitted 1.88 55.82 m 104,166.56 1,944.02 2,912.78 109,023.36 20% 21,804.67 15,699.36 146,527.39
As Evaluated
As Submitted 1.80 142.77 m2 77,197.45 25,020.93 2,502.09 104,720.48 20% 20,944.10 15,079.75 140,744.33
As Evaluated
As Submitted 0.63 196.68 m2 27,879.39 7,705.89 770.59 36,355.87 20% 7,271.17 5,235.24 48,862.28
As Evaluated
As Submitted 1.72 71.55 m2 67,437.82 29,794.68 2,979.47 100,211.97 20% 20,042.39 14,430.52 134,684.88
As Evaluated
As Submitted 0.47 20.05 m2 21,180.69 5,844.42 584.44 27,609.56 20% 5,521.91 3,975.78 37,107.25
As Evaluated
As Submitted 488,314.30 146,135.20 18,938.97 653,388.46 130,677.68 94,087.93 878,154.07
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 5.58 1,339.81 m2 162,429.19 146,989.92 14,698.99 324,118.09 20% 64,823.62 46,673.01 435,614.72
As Evaluated
As Submitted 0.27 75.71 m2 5,433.52 9,229.01 922.90 15,585.43 20% 3,117.09 2,244.30 20,946.82
As Evaluated
As Submitted 0.16 37.55 m2 4,605.61 4,325.57 432.56 9,363.73 20% 1,872.75 1,348.38 12,584.86
As Evaluated
As Submitted 172,468.31 160,544.50 16,054.45 349,067.25 69,813.46 50,265.69 469,146.40
Sub-Total C.5
As Evaluated
As Submitted 1.99 196.68 m2 92,883.11 20,638.14 2,063.81 115,585.06 20% 23,117.01 16,644.25 155,346.32
As Evaluated
As Submitted 0.05 14.90 m 2,853.01 260.65 26.06 3,139.72 20% 627.94 452.12 4,219.78
As Evaluated
As Submitted 0.10 26.21 m 5,018.61 458.49 45.85 5,522.95 20% 1,104.59 795.30 7,422.84
As Evaluated
As Submitted 0.16 29.80 m 9,085.42 441.77 44.18 9,571.37 20% 1,914.27 1,378.28 12,863.92
As Evaluated
As Submitted 1.36 1,008.85 kg 60,723.94 4,960.03 13,418.81 79,102.78 20% 15,820.56 11,390.80 106,314.14
As Evaluated
As Submitted 2.71 2,143.69 kg 130,663.26 8,511.24 18,436.73 157,611.24 20% 31,522.25 22,696.02 211,829.51
As Evaluated
As Submitted 0.09 29.80 m 4,912.53 546.42 54.64 5,513.59 20% 1,102.72 793.96 7,410.27
As Evaluated
As Submitted 0.34 277.47 kg 15,604.36 3,735.12 373.51 19,712.99 20% 3,942.60 2,838.67 26,494.26
As Evaluated
As Submitted 0.05 55.85 kg 2,169.77 751.82 75.18 2,996.77 20% 599.35 431.53 4,027.65
As Evaluated
As Submitted 0.11 113.93 kg 4,558.97 1,533.65 153.36 6,245.98 20% 1,249.20 899.42 8,394.60
As Evaluated
As Submitted 0.04 10.00 pc 1,850.00 262.40 0.26 2,112.66 20% 422.53 304.22 2,839.41
As Evaluated
As Submitted 1.77 1.00 l.s. 62,940.83 12,868.88 27,305.82 103,115.53 20% 20,623.11 14,848.64 138,587.28
As Evaluated
As Submitted 393,263.82 54,968.59 61,998.23 510,230.64 102,046.13 73,473.21 685,749.98
Sub-Total C.6
As Evaluated
As Submitted 2,385,860.48 525,298.54 188,663.62 3,099,822.64 619,964.52 446,374.44 4,166,161.60
TOTAL OF PART C
As Evaluated
As Submitted 0.36 1.00 l.s. 17,474.45 2,886.38 288.64 20,649.47 20% 4,129.89 2,973.52 27,752.88
As Evaluated
As Submitted 0.19 1.00 l.s. 9,856.75 1,034.74 103.47 10,994.96 20% 2,198.99 1,583.27 14,777.22
As Evaluated
As Submitted 1.10 1.00 l.s. 53,942.02 9,337.12 933.71 64,212.85 20% 12,842.57 9,246.65 86,302.07
As Evaluated
As Submitted 3.15 1.00 l.s. 167,402.97 14,125.60 1,412.56 182,941.13 20% 36,588.23 26,343.52 245,872.88
As Evaluated
As Submitted 0.67 1.00 l.s. 32,175.55 6,374.38 637.44 39,187.36 20% 7,837.47 5,642.98 52,667.81
As Evaluated
As Evaluated
As Submitted 6.97 1.00 lot 371,746.15 30,255.86 3,025.59 405,027.60 20% 81,005.52 58,323.97 544,357.09
As Evaluated
As Submitted 657,602.75 65,413.52 6,541.35 729,557.62 145,911.52 105,056.28 980,525.42
TOTAL OF PART D
As Evaluated
PART E ELECTRICAL
As Submitted 0.42 1.00 l.s. 22,594.20 1,771.11 177.11 24,542.42 20% 4,908.48 3,534.11 32,985.01
As Evaluated
As Submitted 0.63 1.00 l.s. 33,302.85 2,853.18 285.32 36,441.35 20% 7,288.27 5,247.55 48,977.17
As Evaluated
As Submitted 0.35 1.00 l.s. 18,390.10 1,524.88 152.49 20,067.47 20% 4,013.49 2,889.72 26,970.68
As Evaluated
As Submitted 0.44 1.00 l.s. 23,385.00 1,960.56 196.06 25,541.62 20% 5,108.32 3,677.99 34,327.93
As Evaluated
As Submitted 0.15 1.00 l.s. 6,184.00 2,360.88 236.09 8,780.97 20% 1,756.19 1,264.46 11,801.62
As Evaluated
As Submitted 103,856.15 10,470.61 1,047.06 115,373.830 23,074.750 16,613.830 155,062.410
TOTAL OF PART E
As Evaluated
As Submitted 4,395,517.59 829,480.42 375,693.85 5,600,691.880 1,120,138.340 806,499.570 7,527,329.790
TOTAL OF PART III
As Evaluated
As Submitted 4,395,517.59 829,480.42 375,693.85 5,600,691.880 1,120,138.340 806,499.570 7,527,329.790
As Evaluated
As Submitted 4,462,407.53 833,729.58 517,435.68 5,813,572.810 1,137,681.780 834,150.500 7,785,405.090
GRAND TOTAL
As Evaluated

Standard Two-Storey SCHL BLDG POW

Hochgeladen von

Dokumentinformationen

Originalbeschreibung:

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Standard Two-Storey SCHL BLDG POW

Hochgeladen von

Copyright:

Verfügbare Formate

ANNEX A

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

( 9.5m x 64.00m ) Source of Fund :

Total 100% 22,091,659.19

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

PART I FACILITIES FOR THE ENGINEER

I.1.1 Offices and Laboratory for the Engineer

TOTAL OF PART I 156,000.00

PART II OTHER GENERAL REQUIREMENTS

II.9 Mobilization/ Demobilization 1.00 l.s. 162,201.18 162,201.18 183,936.13 0.73

TOTAL OF PART II 308,835.57

(Project Component ID - Description)

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

803(1)a Structure Excavation 413.71 m3 95,211.61 230.14 289.98 0.43

804(1)b Embankment from Borrow 335.90 m3 117,388.14 349.47 440.34 0.53

804(4) Gravel Fill 90.34 m3 75,698.82 837.93 1,055.79 0.34

TOTAL OF PART A 326,826.85

PART B PLAIN AND REINFORCED CONCRETE WORKS

902(1)a1 Reinforcing Steel, Grade 40 68,853.89 kg 3,342,439.90 48.54 61.17 15.13

903(2) Forms and Falseworks 2,577.60 m2 1,197,081.01 464.42 585.17 5.42

TOTAL OF PART B 6,036,544.79

C.1 Termite Control Works

Sub-Total C.1 112,413.53

C.2. Masonry Works

Sub-Total C.2 962,277.64

C.3 Fabricated Materials

1009(1)a Jalousie Window 70.87 m2 112,554.16 1,588.18 2,001.10 0.51

1005(1) Steel Casement Window 146.88 m2 522,095.57 3,554.57 4,478.76 2.36

1005(5) Window Grilles 65.28 m2 4,149,321.81 63,561.91 80,088.01 18.78

1004(2)a Locksets 43.00 set 1,089,620.00 25,340.00 31,928.40 4.93

1004(2)g Hinges 172.00 pc 11,180.00 65.00 81.90 0.05

Sub-Total C.3 6,248,408.94

C.4 Finishing Works

1038(1) Reflective Insulation 841.24 m2 155,501.40 184.85 232.91 0.70

1018(2) Unglazed Tiles 50.68 m2 69,788.15 1,377.04 1,735.06 0.32

Sub-Total C.4 2,154,963.94

C.5 Painting Works

1032(1)b Wood Painting 247.39 m2 50,926.94 205.86 259.38 0.23

1032(1)c Metal Painting 125.09 m2 31,193.33 249.37 314.20 0.14

Sub-Total C.5 1,278,082.44

C.6 Roof Framing and Roofing Works

1047(2)a Structural Steel, Trusses 7,703.59 kg 604,029.70 78.41 98.80 2.73

1047(2)b Structural Steel, Purlins 10,028.53 kg 737,330.97 73.52 92.64 3.34

1003(5)a1 Fascia Board 128.40 m 23,756.53 185.02 233.12 0.11

Sub-Total C.6 2,000,703.95 - -

TOTAL OF PART C 12,756,850.44

PART D PLUMBING/SANITARY WORKS

1001(9) Downspout/Storm Drain 1.00 l.s. 232,777.66 232,777.66 293,299.85 1.05

1002(5) Sanitary/Plumbing Fixtures 1.00 l.s. 365,366.28 365,366.28 460,361.52 1.65

1001(6)b1 Catch basin 30.00 units 33,164.55 1,105.49 1,392.91 0.15

Dry Standpipe 1.00 lot 948,530.94 948,530.94 1,195,148.99 4.29

TOTAL OF PART D 1,777,293.27

1102(21) Panel Board 1.00 l.s. 255,535.36 255,535.36 321,974.55 1.16

1003(1) Lighting Fixtures 1.00 l.s. 128,684.46 128,684.46 162,142.42 0.58

TOTAL OF PART E 729,308.27

TOTAL OF PART III 21,626,823.62

TOTAL OF (Project ID) 21,626,823.62

GRAND TOTAL 22,091,659.19 100.00

SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

AS SUBMITTED 308,835.57 20.00% 25,219.81 16,702.76 41,922.57 350,758.14

AS SUBMITTED 6,036,544.79 20.00% 1,207,308.96 362,192.68 1,569,501.64 7,606,046.43

AS SUBMITTED 12,756,850.44 20.00% 2,551,370.08 765,411.02 3,316,781.10 16,073,631.54