0% found this document useful (0 votes)

48 views

Andarayan MPB Vo

The document provides unit price analyses for construction projects including: - Construction of a 1-CL school building and repair work with a total direct cost of PHP 16,745.04 - Removal of concrete structures with a total cost of PHP 13,500 - Removal of two large trees with a total cost of PHP 10,341.57 - Reinforcing steel for column works for a water and sanitation facility with a total cost of PHP 6,713.43 The analyses break down costs into materials, labor, equipment, and indirect costs to determine the unit costs for each construction item.

Uploaded by

trixia

We take content rights seriously. If you suspect this is your content, claim it here.

Available Formats

Download as XLSX, PDF, TXT or read online on Scribd

0% found this document useful (0 votes)

48 views

Andarayan MPB Vo

Uploaded by

trixia

We take content rights seriously. If you suspect this is your content, claim it here.

Available Formats

Download as XLSX, PDF, TXT or read online on Scribd

You are on page 1/ 135

Name of Project: Construction of 1-CL School Building 7.0M x 9.

0M & Repair of 1-CL

Location: Cagayan NHS, Tuguegarao City

UNIT PRICE ANALYSIS

JOBS: Construction of 1-CL School Building 7.0M x 9.0M & Repair of 1-CL
PAY ITEMS: SPL-2 Repair/Improvement of Classroom
COST SHEET IDSPL-2 PRODUCTION RATE: L.S.
QUANTITY: ALL NUMBER OF HOURS: ALL

A.) MATERIALS: COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST

Window jambs sq.m. 12.48 1,200.00 14,976.00

Cement Plaster Finish sq.m. 18.00 98.28 1,769.04

SUB-TOTAL(A) 16,745.04
B.) LABOR COST QUANTITY Hourly Total
No. Personnel Total Hrs. Rate Cost

SUB-TOTAL(B) -
C. EQUIPMENT COST QUANTITY Hourly Total
No. Personnel Total Hrs. Rate Cost

NONE

SUB-TOTAL(C)
D. TOTAL DIRECT COST(A+B+C) 16,745.0

E. ADD: INDIRECT COST

1 OCM
2 Constractors Profit
3 12% VAT
TOTAL INDIRECT COST -

TOTAL COST(D+E) 16,745.04

UNIT COST 16,745.04

Name of Project: Construction of 1-CL School Building 7.0M x 9.0M & Repair of 1-CL
Location: Cagayan NHS, Tuguegarao City

UNIT PRICE ANALYSIS

JOBS: Construction of 1-CL School Building 7.0M x 9.0M & Repair of 1-CL
PAY ITEMS: SPL-5 Removal of Concrete Structures(includes disposal)
SPL-5 PRODUCTION RATE: L.S.
QUANTITY: ALL NUMBER OF HOURS: ALL

A.) MATERIALS: COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST

Removal and Disposal of Existing

Concrete Tables and Chairs
(Includes disposal)

SUB-TOTAL(A) -
B.) LABOR COST QUANTITY Hourly Total
No. Personnel Total Hrs. Rate Cost

Jack Hammer Operator 1 45.33 66.18 3,000.00

Skilled Laborer 1 31.32 47.89 1,500.00
Laborer 2 27.09 36.91 2,000.00

SUB-TOTAL(B) 6,500.00
C. EQUIPMENT COST QUANTITY Hourly Total
No. Personnel Total Hrs. Rate Cost

Jack Hammer 45.33 74.57 3,380.50

SUB-TOTAL(C) 3,380.50
D. TOTAL DIRECT COST(A+B+C) 9,880.50

E. ADD: INDIRECT COST

1 OCM 1,185.66
2 Constractors Profit 988.05
3 12% VAT 1,445.79
TOTAL INDIRECT COST 3,619.50

TOTAL COST(D+E) 13,500.00

UNIT COST 13,500.00

Name of Project: Construction of 1-CL School Building 7.0M x 9.0M & Repair of 1-CL
Location: Cagayan NHS, Tuguegarao City
UNIT PRICE ANALYSIS
JOBS: Construction of 1-CL School Building 7.0M x 9.0M & Repair of 1-CL
PAY ITEMS: SPL-6 Removal of Trees-2 Big Trees(Includes disposal)
SPL-6 PRODUCTION RATE: L.S.
QUANTITY: ALL NUMBER OF HOURS: ALL

A.) MATERIALS: COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST

Removal of 2 Big Tress(30" Dia) 2.00

(Includes disposal)

SUB-TOTAL(A) -
B.) LABOR COST QUANTITY Hourly Total
No. Personnel Total Hrs. Rate Cost

Skilled 2 36.54 47.89 3,500.00

Laborer 2 33.87 36.91 2,500.00

SUB-TOTAL(B) 6,000.00
C. EQUIPMENT COST QUANTITY Hourly Total
No. Personnel Total Hrs. Rate Cost

Chainsaw 1,569.00

SUB-TOTAL(C) 1,569.00
D. TOTAL DIRECT COST(A+B+C) 7,569.00

E. ADD: INDIRECT COST

1 OCM 908.28
2 Constractors Profit 756.90
3 12% VAT 1,107.39
TOTAL INDIRECT COST 2,772.57

TOTAL COST(D+E) 10,341.57

UNIT COST 10,341.57

Name of Project: Construction of Water and Sanitation Facilities( 2 Units-Type III)

Location: Penablanca NHS, Penablanca, Cagayan
UNIT PRICE ANALYSIS
JOBS: Construction of Water and Sanitation Facilities
PAY ITEMS: 404(c) - Reinforcing Steel for Column
COST SHEET ID404(c) PRODUCTION RATE: 14.05 kgs./hr.
QUANTITY: 89.42 kgs. NUMBER OF HOURS: 6.36 hrs

A.) MATERIALS: COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST

12mm dia x 6.0m kgs. 74.62 45 3,357.90

10mm dia x 6.0m kgs. 14.80 45 665.78
#16 Tie Wire kgs. 4 70 280.00

SUB-TOTAL(A) 4,303.68
B.) LABOR COST QUANTITY Hourly Total
No. Personnel Total Hrs. Rate Cost

STEELMAN 2 6.36 47.89 609.55

SUB-TOTAL(B) 609.55
C. EQUIPMENT COST QUANTITY Hourly Total
No. Personnel Total Hrs. Rate Cost

NONE

SUB-TOTAL(C)
D. TOTAL DIRECT COST(A+B+C) 4,913.22

E. ADD: INDIRECT COST

1 OCM 589.59
2 Constractors Profit 491.32
3 12% VAT 719.30
TOTAL INDIRECT COST 1,800.21

TOTAL COST(D+E) 6,713.43

UNIT COST 75.08

a) Front - 49.80
b) Rear - 49.80
c) Left Side - = 21.42
d) Right Side - = 21.42
e) Partition - = 21.42
A= 163.86 sq.m.

Less:
Doors -
Windows - 46.56 sq.m.

117.30 sq.m.

IV. Doors & Windows: Est. Qty. = 46.56 sq.m.

Original Conctract Qty. = 23.28 sq.m.

Computation of Quantities Involved

a) Doors
4 units - = 7.56 sq.m.
b) Windows
4 units W1- = 15.60
4 units W2- = 23.40
39.00

Toat Area =

Note: Adopt and use Windows only

without Doors

V. Electrical Works : Est. Qty. = All

A. Materials:
20mmǾ PVC orange pipe x 6m 25 80.00 ###
Junction Box (Octagon) PVC 20 45.00 ###
Utility Box 2"x4" PVC 12 34.00 ###
Tie Wire 5 65.00 ###
20mmǾ PVC (Tee, Elbow,Adop ------------------ ###
###

B. LABOR:
1 Const. Foreman @ 2 days = 958.00
2 Electrician @ 2 days = 1,328.52
2,286.52

SUMMARY:
Materials =
Labor = Est. Cost = P 8,637.66

Indirect Cost:
24% Mark-up =
12% VAT =
Total Cost =

II. Concrete Works Est. Qty. = 53.07 cu.m.

a) Column footing
10 units - 1.50m x 1.80m x 6.75 cu.m.

b) Footing Tie Beam

8 units - 0.25m x 0.35m x 2.90
3 units - 0.25m x 0.35m x 2.01 4.91 cu.m.

c) Columns
10 units - 0.35m x 0.35m x H = 5.0m 6.13 cu.m.

d) Second Floor Beams

4 units - 0.20m x 0.35m x 1.18
4 units - 0.25m x 0.35m x 1.45
8 units - 0.30m x 0.40m x 3.98 6.61 cu.m.

e) Second Floor Girders

5 units - 0.30m x 0.50m x 5.74
5 units - 0.30m x [1/2(0.50m+0.35m)]1.42
x 2.225m] 7.16 cu.m.

f) Second Floor Slab

2 cl x 10.50m x 9m x "t" 18.90 cu.m.

g) Ground Floor Slab 2.61 cu.m.

OML CONSTRUCTION JAYLORD A. DE ASIS ROGER A. AGUSTIN GLENN V. REYES DANILO U. TABILAS
Contractor Engineer II Chief, Construction Section Asst. District Engineer District Engineer

Project Engineer
3,493,967.87
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
4,585,535.86
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Cagayan Third District Engineering Office
Tuguegarao City
Statement of Work Accomplished
From February 17, 2018 To February 23, 2018
Project ID: 17BD0154
Project Name/Location: Construction of 1 Storey 3CL School Building with Toilet at Cordova Central School, Amulung, Cagayan
Contractor: OML CONSTRUCTION Payment Certfificate No.___
Duration 60 CD PTE 0.9833 Sheet 01 of 02
TOTAL UNIT TOTAL TOTAL QTY. QTY. TOTAL BALANCE COST OF COST COST BALANCE
ITEM CONTRACT PRICE CONTRACT % OF APPROVED APPROVED QTY. OF PREVIOUS % OF OF % OF TO % OF OF
DESCRIPTION UNIT
NO. QUANTITY IN COST COST IN in this To This QUANTITY BILLING COST THIS COST DATE COST COST
PESOS PREVIOUS BILLING DATE BILLING
A.1.1.(8) Provision of Field Office for the Engineer (Rental Basis) mos. 3.2 28,282.50 90,504.00 2.59 1.00 1.00 2.00 1.20 28,282.50 0.81 28,282.50 0.81 56,565.00 1.62 33,939.00
B.3 Permits and Clearances L.S. ALL 25,140.00 25,140.00 0.72 25,140.00 25,140.00 - 25,140.00 0.72 - 0.00 25,140.00 0.72 -
B.5 Project Billboard/Signboard each 2 4,399.50 8,799.00 0.25 2.00 2.00 - 8,799.00 0.25 - 0.00 8,799.00 0.25 -
B.7 Occupational Safety and Health Program mos. 3.2 6,285.00 20,112.00 0.58 1.00 1.00 2.00 1.20 6,285.00 0.18 6,285.00 0.18 12,570.00 0.36 7,542.00
B.9 Mobilization/Demobilization L.S. ALL 31,425.00 31,425.00 0.90 7,500.00 9,000.00 16,500.00 14,925.00 7,500.00 0.21 9,000.00 0.26 16,500.00 0.47 14,925.00
803(1)a Structure Excavation, Common Soil cu.m. 33.46 452.45 15,138.98 0.43 33.46 33.46 - 15,138.98 0.43 - 0.00 15,138.98 0.43 -
804(1)a Embankment from Structure Excavation cu.m. 18.9 54.35 1,027.22 0.03 18.90 18.90 - 1,027.22 0.03 - 0.00 1,027.22 0.03 -
804(4) Gravel Fill cu.m. 30.6 739.19 22,619.21 0.65 20.00 10.60 30.60 - 14,783.80 0.42 7,835.41 0.22 22,619.21 0.64 -
804(1)b Embankment from Borrow cu.m. 50.8 534.93 27,174.44 0.78 40.00 10.80 50.80 - 21,397.20 0.61 5,777.24 0.17 27,174.44 0.78 -
900(1)c2 Structural Concrete(Footing and Slab on Fill), Class A cu.m. 34 5,598.90 190,362.60 5.45 15.00 19.00 34.00 - 83,983.50 2.40 106,379.10 3.04 190,362.60 5.44 -
900(1)c3 Structural Concrete (Footing Tie Beams) Class A cu.m. 10.3 8,868.29 91,343.39 2.61 3.50 6.80 10.30 - 31,039.02 0.89 60,304.37 1.73 91,343.39 2.62 -
900(1)c4 Structural Concrete (Columns), Class A cu.m. 8.7 14,868.00 129,351.60 3.70 3.30 5.40 8.70 - 49,064.40 1.40 80,287.20 2.30 129,351.60 3.70 -
900(1)c6 Structural Concrete (Beams/Girders), Class A cu.m. 10.8 12,112.38 130,813.70 3.74 - 10.80 10.80 - - 0.00 130,813.70 3.74 130,813.70 3.74 -
902(1)a1 Reinforcing Steel Deformed Grade 40 kgs. 7954.58 67.01 533,036.41 15.26 4,480.00 3,474.58 7,954.58 - 300,204.80 8.59 232,831.61 6.66 533,036.41 15.25 -
1000(1) Soil Poisoning Liters 25 1,033.98 25,849.50 0.74 20.00 5.00 25.00 - 20,679.60 0.59 5,169.90 0.15 25,849.50 0.74 -
1000(2) Wood Preservative Liter 39 716.49 27,943.11 0.80 - 20.00 20.00 19.00 - 0.00 14,329.80 0.41 14,329.80 0.41 13,613.31
1001(9) Storm Drainage and Downspout LS ALL 15,091.29 15,091.29 0.43 - - - 15,091.29 - 0.00 - 0.00 - 0.00 15,091.29
1001(8) Sewer Line Works LS ALL 14,772.26 14,772.26 0.42 - - 14,772.26 - 0.00 - 0.00 - 0.00 14,772.26
1002(8) Plumbing Fixtures LS ALL 52,431.98 52,431.98 1.50 - - 52,431.98 - 0.00 - 0.00 - 0.00 52,431.98
1002(28) Cold Water Lines LS ALL 14,902.99 14,902.99 0.43 - - 14,902.99 - 0.00 - 0.00 - 0.00 14,902.99
1003(1)a2 Ceiling 4.5mm thk Fiber Cement Board on Wood Frame sq.m. 283.88 693.93 196,992.85 5.65 - - 283.88 - 0.00 - 0.00 - 0.00 196,992.85
1003(12) Facia Board Metal kgs. 553.2 78.06 43,182.79 1.24 - - 553.20 - 0.00 - 0.00 - 0.00 43,182.79
1003(17) Carpentry and Joinery Works LS ALL 23,919.45 23,919.45 0.68 - - 23,919.45 - 0.00 - 0.00 - 0.00 23,919.45
1004(2)e Finishing Hardware Knobs sets 9 1,143.31 10,289.79 0.29 - - 9.00 - 0.00 - 0.00 - 0.00 10,289.79
1004(2)g Finishing Hardware, Hinges sets 27 220.43 5,951.61 0.17 - - 27.00 - 0.00 - 0.00 - 0.00 5,951.61
1005(5) Grille Window sq.m. 32.2 1,197.74 38,567.23 1.10 - - 32.20 - 0.00 - 0.00 - 0.00 38,567.23
1009(1)a Jalousie Window sq.m. 31.82 2,730.01 86,868.92 2.49 - - 31.82 - 0.00 - 0.00 - 0.00 86,868.92
1010(1) Frames(Jambs Sills Head Transom & Mullions) sets 21 3,161.30 66,387.30 1.90 - 21.00 21.00 - - 0.00 66,387.30 1.90 66,387.30 1.90 -
Sub Total 1,939,998.62 55.53 613,325.02 17.53% 753,683.13 21.57% 1,367,008.15 39.10% 572,990.47

Engineer II OIC Construction Section
Project Engineer
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Cagayan Third District Engineering Office
Tuguegarao City
Statement of Work Accomplished
From December 26, 2017 To
January 26, 2018
Project ID: 17BD0154
Project Name/Location: Construction of 1 Storey 3CL School Building with Toilet at Cordova Central School, Amulung, Cagayan
Contractor: OML CONSTRUCTION Payment Certfificate No.___
Sheet 02 of 02
1010(2)a Doors(Flush) sq.m. 5.04 1,679.56 8,464.98 0.24 - 5.04 - 0.00 - 0.00 8,464.98
1010(2)b Doors(Wood Panel) sq.m. 11.34 4,556.46 51,670.26 1.48 - 11.34 - 0.00 - 0.00 51,670.26
1013(2)a Fab. Metal Roofing Accessory, Gauge26 Ridge/Hip Rolls Ln.m. 27.80 307.63 8,552.11 0.24 - 27.80 - 0.00 - 0.00 8,552.11
1013(2)b Fabricated Metal Roofing Accessory, Gauge#26 Flashings Ln.m. 21.40 277.66 5,941.92 0.17 - 21.40 - 0.00 - 0.00 5,941.92
1013(2)c Fabricated Metal Roofing Accessory, Gauge#26 Gutters Ln.m. 55.60 277.32 15,418.99 0.44 - 55.60 - 0.00 - 0.00 15,418.99
1014(1)b1 Pre-Painted Metal Sheets above 0.427mm thk, Corr. sq.m. 295.26 779.31 230,099.07 6.59 - 295.26 - 0.00 - 0.00 230,099.07
1018(1) Glazed Tiles & Trims sq.m. 25.20 1,215.70 30,635.64 0.88 - 25.20 - 0.00 - 0.00 30,635.64
1018(2) Unglazed Tiles sq.m. 7.20 1,191.71 8,580.31 0.25 - 7.20 - 0.00 - 0.00 8,580.31
1021(4) Straight to Finish sq.m. 246.78 50.60 12,487.07 0.36 - 246.78 - 0.00 - 0.00 12,487.07
1027(1) Cement Plaster Finish sq.m. 509.10 164.63 83,813.13 2.40 - 509.10 - 0.00 - 0.00 83,813.13
1032(1)a Painting Works, Masonry Concrete sq.m. 572.30 147.28 84,288.34 2.41 - 572.30 - 0.00 - 0.00 84,288.34
1032(1)b Painting Works, Wood sq.m. 383.06 113.34 43,416.02 1.24 - 383.06 - 0.00 - 0.00 43,416.02
1032(1)c Painting Steel sq.m. 697.75 53.84 37,566.86 1.08 - 697.75 - 0.00 - 0.00 37,566.86
1038(1) Reflective Roof Insulation sq.m. 295.26 71.12 20,998.89 0.60 - 295.26 - 0.00 - 0.00 20,998.89
1046(2)a2 CHB Non Load Bearing(inc. Reinforcing Steel), 150mm thick sq.m. 213.40 968.03 206,577.60 5.91 - 213.40 - 0.00 - 0.00 206,577.60
1047(8) Structural Steel Roof Framing kgs. 2,452.20 97.22 238,402.88 6.82 - 2,452.20 - 0.00 - 0.00 238,402.88
1047(2)b Structural Steel (Purlins) kgs. 3,436.00 71.49 245,639.64 7.03 - 3,436.00 - 0.00 - 0.00 245,639.64
1047(3)a Metal Structues Accessories, Bolts pc. 128.00 90.39 11,569.92 0.33 - 128.00 - 0.00 - 0.00 11,569.92
1047(3)b Metal Structues Accessories, Sagrods pc. 276.00 94.88 26,186.88 0.75 - 276.00 - 0.00 - 0.00 26,186.88
1047(3)c Metal Structues Accessories, Turnbuckle pc. 24.00 256.85 6,164.40 0.18 - 24.00 - 0.00 - 0.00 6,164.40
1047(3)d Metal Structues Accessories, Cross Bracing pc. 24.00 539.25 12,942.00 0.37 - 24.00 - 0.00 - 0.00 12,942.00
1047(6) Metal Structures Accessories, Steel Plates kgs. 716.40 57.53 41,214.49 1.18 - 716.40 - 0.00 - 0.00 41,214.49
1051(5) Metal Railings m. 16.20 1,038.56 16,824.67 0.48 - 16.20 - 0.00 - 0.00 16,824.67
1100(30)aConduit, Boxes and Fittings, Furnishing & Installation LS All 16,434.52 16,434.52 0.47 - 16,434.52 - 0.00 - 0.00 16,434.52
1101(42)aWires and Wiring Devices, Furnishing & Installation LS All 35,704.58 35,704.58 1.02 - 35,704.58 - 0.00 - 0.00 35,704.58
1103(1)a Lighting Fixtures Furnishing & Installation LS All 22,520.41 22,520.41 0.64 - 22,520.41 - 0.00 - 0.00 22,520.41
1102(27)a Power Load Center, Switches & Panel Boards, Furnishing & Inst. LS All 6,215.89 6,215.89 0.18 - 6,215.89 - 0.00 - 0.00 6,215.89
1102(26) Kilowatt Meter with Base sets 1.00 4,314.02 4,314.02 0.12 - 1.00 - 0.00 - 0.00 4,314.02
1200(15)b Oscillating, Wall Fan sets 6.00 3,553.96 21,323.76 0.61 - 6.00 - 0.00 - 0.00 21,323.76
Sub Total 1,553,969.25 44.47 - 0.18% - 0.18% 2,947,030.15
Total 3,493,967.87 100.04 613,325.02 17.71% 613,325.02 17.71% 4,273,703.76
Slippage -34.91
PREPARED BY: NOTED BY: Actual 52.62%

3,493,967.87

JAYLORD A. DE ASIS RAYNALDO T. ARUGAY

Engineer II OIC Construction Section
Project Engineer
PREPARED BY: CHECKED: SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED:

OML CONSTRUCTION JAYLORD A. DE ASIS ROGER A. AGUSTIN GLENN V. REYES DANILO U. TABILAS
Contractor Engineer II Chief, Construction Section Asst. District Engineer District Engineer

Project Engineer
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87
3,493,967.87

3,493,967.87

3,493,967.87
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Cagayan Third District Engineering Office
Tuguegarao City
Constractor's Statement of Work Accomplished
From February 4, 2018 To April 15, 2018
Project ID: 18BD0012
Project Name/Location: CONSTRUCTION OF MULTI-PURPOSE BUILDING, BRGY. PACAC PEQUENO, AMULUNG, CAGAYAN
Contractor: CSD ENGINEERING & CONSTRUCTION Payment Certfificate No.___
Sheet 01 of 02
TOTAL UNIT TOTAL TOTAL QTY. QTY. TOTAL BALANCE COST OF COST COST BALANCE
ITEM CONTRACT PRICE CONTRACT % OF APPROVED APPROVED QTY. OF PREVIOUS % OF OF % OF TO % OF OF
DESCRIPTION UNIT
NO. QUANTITY IN COST COST IN in this To This QUANTITY BILLING COST THIS COST DATE COST COST
PESOS PREVIOUS BILLING DATE BILLING
B.5 Project Billboard/Signboard each 2 5,197.50 10,395.00 0.55 2.00 2.00 - 10,395.00 0.55 10,395.00 0.55 -
B.7 Occupational Safety and Health Program mos. 3 9,240.00 27,720.00 1.46 2.00 2.00 1.00 18,480.00 0.97 18,480.00 0.97 9,240.00
B.9 Mobilization/Demobilization L.S. ALL 15,750.00 15,750.00 0.83 8,000.00 8,000.00 7,750.00 8,000.00 0.42 8,000.00 0.42 7,750.00
803(1)a Structure Excavation, Common Soil cu.m. 43.4 77.42 3,360.03 0.18 43.40 43.40 - 3,360.03 0.18 3,360.03 0.18 -
804(1)a Embankment from Structure Excavation cu.m. 21.5 39.07 840.01 0.04 21.50 21.50 - 840.01 0.04 840.01 0.04 -
804(4) Gravel Fill cu.m. 11.8 924.31 10,906.86 0.57 11.80 11.80 - 10,906.86 0.57 10,906.86 0.57 -
804(1)b Embankment from Borrow cu.m. 16 643.13 10,290.08 0.54 16.00 16.00 - 10,290.08 0.54 10,290.08 0.54 -
900(1)c2 Structural Concrete(Footing and Slab on Fill), Class A cu.m. 20.9 5,808.66 121,400.99 6.39 20.90 20.90 - 121,400.99 6.39 121,400.99 6.39 -
900(1)c3 Structural Concrete (Footing Tie Beams) Class A cu.m. 3.1 8,886.05 27,546.76 1.45 3.10 3.10 - 27,546.76 1.45 27,546.76 1.45 -
900(1)c4 Structural Concrete (Columns), Class A cu.m. 8.6 13,709.37 117,900.58 6.20 8.60 8.60 - 117,900.58 6.20 117,900.58 6.20 -
900(1)c5 Structural Concrete(Suspended Slab) Class A cu.m. 10.49 10,935.49 114,713.29 6.04 10.49 10.49 - 114,713.29 6.04 114,713.29 6.04 -
900(1)c6 Structural Concrete (Beams/Girders), Class A cu.m. 11.5 12,011.09 138,127.54 7.27 11.50 11.50 - 138,127.54 7.27 138,127.54 7.27 -
902(1)a1 Reinforcing Steel Deformed Grade 40 kgs. 7147.64 57.22 408,987.96 21.52 7,147.64 7,147.64 - 408,987.96 21.52 408,987.96 21.52 -
1000(1) Soil Poisoning Liters 6 1,152.81 6,916.86 0.36 6.00 6.00 - 6,916.86 0.36 6,916.86 0.36 -
1000(2) Wood Preservative Liter 10 980.44 9,804.40 0.52 10.00 10.00 - 9,804.40 0.52 9,804.40 0.52 -
1001(8) Sewer Line Works LS ALL 7,796.25 7,796.25 0.41 3,500.00 3,500.00 4,296.25 3,500.00 0.18 3,500.00 0.18 4,296.25
1002(8) Plumbing Fixtures LS ALL 7,796.25 7,796.25 0.41 4,000.00 4,000.00 3,796.25 4,000.00 0.21 4,000.00 0.21 3,796.25
1002(28) Cold Water Lines LS ALL 6,483.75 6,483.75 0.34 3,500.00 3,500.00 2,983.75 3,500.00 0.18 3,500.00 0.18 2,983.75
1003(1)a2 Ceiling 4.5mm thk Fiber Cement Board on Wood Frame sq.m. 102.66 1,037.23 106,482.03 5.60 - 102.66 - 0.00 - 0.00 106,482.03
1003(12) Facia Board Metal kgs. 307.4 78.28 24,063.27 1.27 - 307.40 - 0.00 - 0.00 24,063.27
1004(2)e Finishing Hardware Knobs sets 2 1,883.44 3,766.88 0.20 - 2.00 - 0.00 - 0.00 3,766.88
1004(2)g Finishing Hardware, Hinges sets 3 861.88 2,585.64 0.14 - 3.00 - 0.00 - 0.00 2,585.64
1005(1) Residential Casement sq.m. 21.06 2,053.51 43,246.92 2.28 21.06 21.06 - 43,246.92 2.28 43,246.92 2.28 -
1010(1) Frames(Jambs Sills Head Transom & Mullions) sets 2 3,589.69 7,179.38 0.38 2.00 2.00 - 7,179.38 0.38 7,179.38 0.38 -
Sub Total 1,234,060.73 64.95 1,069,096.66 56.25% 1,069,096.66 56.25% 164,964.07

PREPARED BY: SUBMITTED BY:

JAYLORD A. DE ASIS RAYNALDO T. ARUGAY

Engineer II OIC Construction Section
Project Engineer
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Cagayan Third District Engineering Office
Tuguegarao City
Constractor's Statement of Work Accomplished
From February 4, 2018 To April 15, 2018
Project ID: 18BD0012
Project Name/Location: CONSTRUCTION OF MULTI-PURPOSE BUILDING, BRGY. PACAC PEQUENO, AMULUNG, CAGAYAN
Contractor: CSD ENGINEERING & CONSTRUCTION Payment Certfificate No.___
Sheet 02 of 02
1010(2)a Doors(Flush) sq.m. 3.78 5,150.70 19,469.65 1.02 3.78 3.78 - 19,469.65 1.02 19,469.65 1.02 -
1010(2)b Doors(Wood Panel) sq.m. 4.32 6,049.05 26,131.90 1.37 4.32 4.32 - 26,131.90 1.37 26,131.90 1.37 -
1014(1)b1Pre-Painted Metal Sheets above 0.427mm thk, Corr. sq.m. 106.10 764.63 81,127.24 4.27 - 106.10 - 0.00 - 0.00 81,127.24
1017(1)a2Roof Drain with Strainer, 75mm Dia. sets 54.00 837.81 45,241.74 2.38 54.00 - 0.00 - 0.00 45,241.74
1018(1) Glazed Tiles & Trims sq.m. 28.52 1,137.25 32,434.37 1.71 - 28.52 - 0.00 - 0.00 32,434.37
1018(2) Unglazed Tiles sq.m. 8.00 1,127.11 9,016.88 0.47 - 8.00 - 0.00 - 0.00 9,016.88
1021(4) Straight to Finish sq.m. 160.50 153.90 24,700.95 1.30 160.50 160.50 - 24,700.95 1.30 24,700.95 1.30 -
1027(1) Cement Plaster Finish sq.m. 351.88 128.20 45,111.02 2.37 351.88 351.88 - 45,111.02 2.37 45,111.02 2.37 -
1032(1)a Painting Works, Masonry Concrete sq.m. 415.04 71.74 29,774.97 1.57 415.04 415.04 - 29,774.97 1.57 29,774.97 1.57 -
1032(1)b Painting Works, Wood sq.m. 126.36 114.62 14,483.38 0.76 - 126.36 - 0.00 - 0.00 14,483.38
1032(1)c Painting Steel sq.m. 213.65 53.38 11,404.64 0.60 - 213.65 - 0.00 - 0.00 11,404.64
1038(1) Reflective Roof Insulation sq.m. 106.10 95.57 10,139.98 0.53 106.10 106.10 - 10,139.98 0.53 10,139.98 0.53 -
1046(2)a1CHB Non Load Bearing(inc. Reinforcing Steel), 100mm sq.m. 41.02 752.06 30,849.50 1.62 41.02 41.02 - 30,849.50 1.62 30,849.50 1.62 -
1046(2)a2CHB Non Load Bearing(inc. Reinforcing Steel), 150mm sq.m. 135.58 770.68 104,488.79 5.50 135.58 135.58 - 104,488.79 5.50 104,488.79 5.50 -
1047(8) Structural Steel Roof Framing LS All 90,562.50 90,562.50 4.76 90,562.50 90,562.50 - 90,562.50 4.76 90,562.50 4.76 -
1051(5) Metal Railings m. 27.70 1,251.14 34,656.58 1.82 - 27.70 - 0.00 - 0.00 34,656.58
1100(30)aConduit, Boxes and Fittings, Furnishing & Installation LS All 12,285.00 12,285.00 0.65 5,000.00 12,285.00 5,000.00 0.26 5,000.00 0.26 7,285.00
1101(42)aWires and Wiring Devices, Furnishing & Installation LS All 14,910.00 14,910.00 0.78 5,000.00 5,000.00 9,910.00 5,000.00 0.26 5,000.00 0.26 9,910.00
1103(1)a Lighting Fixtures Furnishing & Installation LS All 13,203.75 13,203.75 0.69 - 13,203.75 - 0.00 - 0.00 13,203.75
1102(27)aPower Load Center, Switches & Panel Boards, Furnishin LS All 8,111.25 8,111.25 0.43 - 8,111.25 - 0.00 - 0.00 8,111.25
1102(26) Kilowatt Meter with Base sets 1.00 8,491.88 8,491.88 0.45 - 1.00 - 0.00 - 0.00 8,491.88
Sub Total 666,595.97 35.05 391,229.26 20.56% 391,229.26 20.56% 275,366.71
Total 1,900,656.70 100.00 1,460,325.92 76.81% 1,460,325.92 76.81% 440,330.78
440,330.78

PREPARED BY: SUBMITTED BY:

JAYLORD A. DE ASIS RAYNALDO T. ARUGAY

Engineer II OIC Construction Section
Project Engineer
PREPARED BY: CHECKED: SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED:

CSD ENGINEERING & CONSTRUCTION JAYLORD A. DE ASIS ROGER A. AGUSTIN GLENN V. REYES DANILO U. TABILAS
Contractor Engineer II Chief, Construction Section Asst. District Engineer District Engineer

Project Engineer
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
1,900,656.70
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Cagayan Third District Engineering Office
Tuguegarao City
Constractor's Statement of Work Accomplished
From May 20, 2018
April 16, 2018 To
Project ID: 18BD0014
Project Name/Location: CONSTRUCTION OF MULTI-PURPOSE BUILDING, BRGY. LANNA, SOLANA, CAGAYAN
Contractor: JOHN 6:51 BUILDERS CONSTRUCTION Payment Certfificate No.___
Sheet 01 of 02
TOTAL UNIT TOTAL TOTAL QTY. QTY. TOTAL BALANCE COST OF COST COST BALANCE
ITEM CONTRACT PRICE CONTRACT % OF APPROVED APPROVED QTY. OF PREVIOUS % OF OF % OF TO % OF OF
DESCRIPTION UNIT
NO. QUANTITY IN COST COST IN in this To This QUANTITY BILLING COST THIS COST DATE COST COST
PESOS PREVIOUS BILLING DATE BILLING
B.5 Project Billboard/Signboard each 2 3,000.00 6,000.00 0.31 2.00 2.00 - 6,000.00 0.01 - 0.00 6,000.00 0.01 -
B.7 Occupational Safety and Health Program mos. 3 4,000.00 12,000.00 0.62 1.00 1.50 2.50 0.50 12,000.00 0.01 6,000.00 0.31 18,000.00 0.32 - 6,000.00
B.9 Mobilization/Demobilization L.S. ALL 8,500.00 8,500.00 0.44 0.50 4,000.00 4,000.50 4,499.50 4,000.00 0.00 4,000.00 0.21 8,000.00 0.21 500.00
803(1)a Structure Excavation, Common Soil cu.m. 43.4 175.62 7,621.91 0.40 201.00 201.00 (157.60) 26,134.02 0.03 - 0.00 26,134.02 0.03 - 18,512.11
804(1)a Embankment from Structure Excavation cu.m. 21.5 313.83 6,747.35 0.35 959.24 959.24 (937.74) 55,712.66 0.06 - 0.00 55,712.66 0.06 - 48,965.31
804(4) Gravel Fill cu.m. 11.8 986.89 11,645.30 0.61 125.00 125.00 (113.20) 20,717.50 0.02 - 0.00 20,717.50 0.02 - 9,072.20
804(1)b Embankment from Borrow cu.m. 16 710.65 11,370.40 0.59 #NAME? #NAME? #NAME? #NAME? ### - 0.00 #NAME? ### #NAME?
900(1)c2 Structural Concrete(Footing and Slab on Fill), Class A cu.m. 20.9 4,616.57 96,486.31 5.02 - - 20.90 - 0.00 - 0.00 - 0.00 96,486.31
900(1)c3 Structural Concrete (Footing Tie Beams) Class A cu.m. 3.1 6,505.46 20,166.93 1.05 #NAME? #NAME? #NAME? #NAME? ### - 0.00 #NAME? ### #NAME?
900(1)c4 Structural Concrete (Columns), Class A cu.m. 9.1 10,889.87 99,097.82 5.16 30.00 30.00 (20.90) 9,879.90 0.01 - 0.00 9,879.90 0.01 89,217.92
900(1)c5 Structural Concrete(Suspended Slab) Class A cu.m. 10.49 9,937.04 104,239.55 5.43 #NAME? #NAME? #NAME? #NAME? ### - 0.00 #NAME? ### #NAME?
900(1)c6 Structural Concrete (Beams/Girders), Class A cu.m. 11.5 8,452.32 97,201.68 5.06 46.90 46.90 (35.40) 48,805.04 1.99 - 0.00 48,805.04 1.99 48,396.64
902(1)a1 Reinforcing Steel Deformed Grade 40 kgs. 7147.64 52.41 374,607.81 19.51 2,747.64 2,747.64 4,400.00 413,091.81 6.16 - 0.00 413,091.81 6.16 - 38,484.00
1000(1) Soil Poisoning Liters 6 1,041.25 6,247.50 0.33 1,495.50 1,495.50 ### 129,116.36 0.45 - 0.00 129,116.36 0.45 - 122,868.86
1000(2) Wood Preservative Liter 10 924.63 9,246.30 0.48 #NAME? #NAME? #NAME? #NAME? ### - 0.00 #NAME? ### #NAME?
1046(2)a CHB Non Load Bearing (including reinforcing steel)100mm t sq.m. 41.02 1,330.56 54,579.57 2.84 #NAME? #NAME? #NAME? #NAME? ### - 0.00 #NAME? ### #NAME?
1046(2)a1 CHB Non Load Bearing (including reinforcing steel)150mm t sq.m. 157.11 1,015.47 159,540.49 8.31 97.11 97.11 60.00 62,626.29 3.02 - 0.00 62,626.29 3.02 96,914.20
1021(1)a Cement Floor Finish Plain sqq 160.5 217.98 34,985.79 1.82 7.69 159.81 167.50 (7.00) 1,159.54 0.01 34,835.79 1.81 35,995.33 1.82 - 1,009.54
1027(1) Cement Plaster Finish sq.m. 394.98 173.52 68,536.93 3.57 114.98 114.98 280.00 18,418.13 0.86 - 0.00 18,418.13 0.86 50,118.80
1003(1)a2 Ceiling 4.5MM thk.Fiber Cement Board on Wood Frame sq 102.66 825.21 84,716.06 4.41 #NAME? 102.66 #NAME? #NAME? #NAME? ### 84,716.06 4.41 #NAME? ### #NAME?
1003(12) Fascia Board(Metal) kgs. 307.4 100.12 30,776.89 1.60 #NAME? #NAME? #NAME? #NAME? ### - 0.00 #NAME? ### #NAME?
1005(1) Residential Casement sq.m. 38.34 980.31 37,585.09 1.96 #NAME? 16.34 #NAME? #NAME? #NAME? ### 16,018.27 0.84 #NAME? ### #NAME?
1010(2)a Doors(Flush) sq 3.78 809.86 3,061.27 0.16 #NAME? #NAME? #NAME? #NAME? 0.00 - 0.08 #NAME? 0.08 #NAME?
1010(2)b Doors(Wood Panel) sq 4.32 4,034.84 17,430.51 0.91 #NAME? #NAME? #NAME? #NAME? ### - 0.00 #NAME? ### #NAME?
Sub Total 1,362,391.46 70.94 #NAME? ### 145,570.12 7.66% #NAME? #NAME? #NAME?

PREPARED BY: CHECKED: SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED:

JOHN 6:51 BUILDERS CONSTRUCTION JAYLORD A. DE ASIS RAYNALDO T. ARUGAY MARIANO B. MALUPENG DANILO U. TABILAS
Contractor Engineer II OIC Construction Section Asst. District Engineer District Engineer
Project Engineer
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Cagayan Third District Engineering Office
Tuguegarao City
Constractor's Statement of Work Accomplished
From May 20, 2018
April 16, 2018 To
Project ID: 18BD0014
Project Name/Location: CONSTRUCTION OF MULTI-PURPOSE BUILDING, BRGY. LANNA, SOLANA, CAGAYAN
Contractor: JOHN 6:51 BUILDERS CONSTRUCTION Payment Certfificate No.___
Sheet 02 of 02
1010(1) Frames (Jambs,Sills,Head transome and Mullions) sets 2.00 4,029.64 8,059.28 0.42 8.00 8.00 (6.00) #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1004(2)e Finishing Hardware Knobs sets 4.00 1,233.88 4,935.52 0.26 - - 4.00 #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1004(2)g Finishing Hardware Hinges sets 3.00 322.79 968.37 0.05 18.00 18.00 (15.00) - ### - 0.00 - ### 968.37
1014(1)b1Pre-Painted Metal Sheets above 0.427mm thk, Corr. sq.m. 106.10 814.82 86,452.40 4.50 212.20 212.20 (106.10) #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1038(1) Reflective Roof Insulation sq.m. 106.10 64.39 6,831.78 0.36 210.20 210.20 (104.10) #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1047(8) Structural Steel Roof Framing Ls All 120,701.70 120,701.70 6.29 121,990.36 121,990.36 (1,288.66) #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1017(1)a2Roof Drain with Strainer 75mmDia sets 54.00 347.08 18,742.32 0.98 8,698.78 8,698.78 ### 19,081.18 0.85 - 0.01 19,081.18 0.86 (338.86)
1018(1) Glazed Tiles & Trims sq.m. 28.52 892.66 25,458.66 1.33 179.02 28.52 207.54 (179.02) #DIV/0! ### 25,458.66 1.33 #DIV/0! ### #DIV/0!
1018(2) Unglazed Tiles sq.m. 8.00 882.46 7,059.68 0.37 8.00 8.00 - #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1032(1)a Painting Works, Masonry Concrete sq.m. 458.09 110.74 50,728.89 2.64 200.00 200.00 400.00 58.09 #DIV/0! ### 22,148.00 1.15 #DIV/0! ### #DIV/0!
1032(1)b Painting Works, Wood sq.m. 126.36 200.24 25,302.33 1.32 100.00 50.00 150.00 (23.64) #DIV/0! ### 10,012.00 0.52 #DIV/0! ### #DIV/0!
1032(1)c Painting Steel sq.m. 213.65 70.47 15,055.92 0.78 427.30 427.30 (213.65) #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1051(5) Metal Railings m. 27.70 710.46 19,679.74 1.02 15.00 12.70 27.70 - #DIV/0! ### 9,022.84 0.47 #DIV/0! ### #DIV/0!
1001(8) Sewer lines works LS All 15,993.60 15,993.60 0.83 24,000.00 3,993.60 27,993.60 (12,000.00) 24,000.00 1.05 3,993.60 0.21 27,993.60 1.26 (12,000.00)
1002(8) Plumbing Fixtures Ls All 52,479.00 52,479.00 2.73 52,000.00 20,479.00 72,479.00 (20,000.00) 52,000.00 2.39 20,479.00 1.06 72,479.00 3.45 (20,000.00)
1002(28) Cold Water Lines Ls All 15,518.79 15,518.79 0.81 13,000.00 6,518.79 19,518.79 (4,000.00) 13,000.00 0.61 6,518.79 0.34 19,518.79 0.95 (4,000.00)
1100(30)aConduit, Boxes and Fittings, Furnishing & Installation Ls 1.00 14,306.78 14,306.78 0.75 10,086.39 0.40 10,086.79 ### 18,669.86 0.81 5,722.71 0.30 24,392.57 1.11 (10,085.79)
1101(42)aWires and Wiring Devices, Furnishing & Installation LS 1.00 36,735.30 36,735.30 1.91 15,000.60 0.40 15,001.00 ### 37,041.18 1.69 14,694.12 0.76 51,735.30 2.45 (15,000.00)
1103(1)a Lighting Fixtures Furnishing & Installation LS All 13,057.28 13,057.28 0.68 8,500.00 4,557.28 13,057.28 - 8,500.00 0.44 4,557.28 0.24 13,057.28 0.68 -
1102(1)a1Panel Board w/ Main and Branch Breakers, Plug in Ty sets 1.00 13,682.03 13,682.03 0.71 5,000.60 0.40 5,001.00 ### 13,209.22 0.61 5,472.81 0.28 18,682.03 0.89 (5,000.00)
1102(26) Kilowatt Meter with Base sets 1.00 6,185.03 6,185.03 0.32 - 1.00 1.00 - #DIV/0! ### 6,185.03 0.32 #DIV/0! ### #DIV/0!
Sub Total 557,934.40 29.06 #DIV/0! ### 134,264.84 6.99% #DIV/0! #DIV/0! #DIV/0!
Total 1,920,325.86 100.00 #DIV/0! ### 279,834.96 14.65% #DIV/0! #DIV/0! #DIV/0!

#DIV/0!
PREPARED BY: CHECKED: SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED:

JOHN 6:51 BUILDERS CONSTRUCTION JAYLORD A. DE ASIS ROGER A. AGUSTIN GLENN V. REYES DANILO U. TABILAS
Contractor Engineer II Chief, Construction Section Asst. District Engineer District Engineer

PREPARED BY: CHECKED: SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED:

JOHN 6:51 BUILDERS CONSTRUCTION JAYLORD A. DE ASIS RAYNALDO T. ARUGAY MARIANO B. MALUPENG DANILO U. TABILAS
Contractor Engineer II OIC Construction Section Asst. District Engineer District Engineer
Project Engineer
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Cagayan Third District Engineering Office
Tuguegarao City
Constractor's Statement of Work Accomplished
From May 20, 2018
April 16, 2018 To
Project ID: 18BD0014
Project Name/Location: CONSTRUCTION OF MULTI-PURPOSE BUILDING, BRGY. LANNA, SOLANA, CAGAYAN
Contractor: JOHN 6:51 BUILDERS CONSTRUCTION Payment Certfificate No.___
Sheet 02 of 02
1010(1) Frames (Jambs,Sills,Head transome and Mullions) sets 2.00 4,029.64 8,059.28 0.42 8.00 8.00 (6.00) #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1004(2)e Finishing Hardware Knobs sets 4.00 1,233.88 4,935.52 0.26 - 4.00 4.00 - #DIV/0! ### 4,935.52 0.26 #DIV/0! ### #DIV/0!
1004(2)g Finishing Hardware Hinges sets 3.00 322.79 968.37 0.05 18.00 3.00 21.00 (18.00) - ### 968.37 0.05 968.37 ### -
1014(1)b1Pre-Painted Metal Sheets above 0.427mm thk, Corr. sq.m. 106.10 814.82 86,452.40 4.50 212.20 212.20 (106.10) #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1038(1) Reflective Roof Insulation sq.m. 106.10 64.39 6,831.78 0.36 210.20 210.20 (104.10) #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1047(8) Structural Steel Roof Framing Ls All 120,701.70 120,701.70 6.29 121,990.36 121,990.36 (1,288.66) #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1017(1)a2Roof Drain with Strainer 75mmDia sets 54.00 347.08 18,742.32 0.98 8,698.78 24.00 8,722.78 ### 19,081.18 0.85 8,329.92 0.44 27,411.10 1.29 ###
1018(1) Glazed Tiles & Trims sq.m. 28.52 892.66 25,458.66 1.33 179.02 28.52 207.54 (179.02) #DIV/0! ### 25,458.66 1.33 #DIV/0! ### #DIV/0!
1018(2) Unglazed Tiles sq.m. 8.00 882.46 7,059.68 0.37 8.00 8.00 16.00 (8.00) #DIV/0! ### 7,059.68 0.37 #DIV/0! ### #DIV/0!
1032(1)a Painting Works, Masonry Concrete sq.m. 458.09 110.74 50,728.89 2.64 200.00 458.09 658.09 (200.00) #DIV/0! ### 50,728.89 2.64 #DIV/0! ### #DIV/0!
1032(1)b Painting Works, Wood sq.m. 126.36 200.24 25,302.33 1.32 100.00 126.36 226.36 (100.00) #DIV/0! ### 25,302.33 1.32 #DIV/0! ### #DIV/0!
1032(1)c Painting Steel sq.m. 213.65 70.47 15,055.92 0.78 427.30 427.30 (213.65) #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1051(5) Metal Railings m. 27.70 710.46 19,679.74 1.02 15.00 12.70 27.70 - #DIV/0! ### 9,022.84 0.47 #DIV/0! ### #DIV/0!
1001(8) Sewer lines works LS All 15,993.60 15,993.60 0.83 24,000.00 3,993.60 27,993.60 (12,000.00) 24,000.00 1.05 3,993.60 0.21 27,993.60 1.26 ###
1002(8) Plumbing Fixtures Ls All 52,479.00 52,479.00 2.73 52,000.00 20,479.00 72,479.00 (20,000.00) 52,000.00 2.39 20,479.00 1.06 72,479.00 3.45 ###
1002(28) Cold Water Lines Ls All 15,518.79 15,518.79 0.81 13,000.00 6,518.79 19,518.79 (4,000.00) 13,000.00 0.61 6,518.79 0.34 19,518.79 0.95 ###
1100(30)aConduit, Boxes and Fittings, Furnishing & Installation Ls 1.00 14,306.78 14,306.78 0.75 10,086.39 0.40 10,086.79 ### 18,669.86 0.81 5,722.71 0.30 24,392.57 1.11 ###
1101(42)aWires and Wiring Devices, Furnishing & Installation LS 1.00 36,735.30 36,735.30 1.91 15,000.60 0.40 15,001.00 ### 37,041.18 1.69 14,694.12 0.76 51,735.30 2.45 ###
1103(1)a Lighting Fixtures Furnishing & Installation LS All 13,057.28 13,057.28 0.68 8,500.00 4,557.28 13,057.28 - 8,500.00 0.44 4,557.28 0.24 13,057.28 0.68 -
1102(1)a1Panel Board w/ Main and Branch Breakers, Plug in Ty sets 1.00 13,682.03 13,682.03 0.71 5,000.60 0.40 5,001.00 ### 13,209.22 0.61 5,472.81 0.28 18,682.03 0.89 ###
1102(26) Kilowatt Meter with Base sets 1.00 6,185.03 6,185.03 0.32 - 1.00 1.00 - #DIV/0! ### 6,185.03 0.32 #DIV/0! ### #DIV/0!
Sub Total 557,934.40 29.06 #DIV/0! ### 199,429.55 10.39% #DIV/0! #DIV/0! #DIV/0!
Total 1,920,325.86 100.00 #DIV/0! ### 353,784.63 18.51% #DIV/0! #DIV/0! #DIV/0!

PREPARED BY: CHECKED: SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED:

JOHN 6:51 BUILDERS CONSTRUCTION JAYLORD A. DE ASIS ROGER A. AGUSTIN GLENN V. REYES DANILO U. TABILAS
Contractor Engineer II Chief, Construction Section Asst. District Engineer District Engineer

PREPARED BY: CHECKED: SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED:

JOHN 6:51 BUILDERS CONSTRUCTION JAYLORD A. DE ASIS RAYNALDO T. ARUGAY MARIANO B. MALUPENG DANILO U. TABILAS
Contractor Engineer II OIC Construction Section Asst. District Engineer District Engineer
Project Engineer
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Cagayan Third District Engineering Office
Tuguegarao City
Constractor's Statement of Work Accomplished
From March 16, 2020 To April 15, 2018
Project ID: 18BD0014
Project Name/Location: CONSTRUCTION OF MULTI-PURPOSE BUILDING, BRGY. LANNA, SOLANA, CAGAYAN
Contractor: JOHN 6:51 BUILDERS CONSTRUCTION Payment Certfificate No.___
Sheet 02 of 02
1010(1) Frames (Jambs,Sills,Head transome and Mullions) sets 2.00 4,029.64 8,059.28 0.42 6.00 2.00 8.00 (6.00) #DIV/0! ### 8,059.28 0.42 #DIV/0! ### #DIV/0!
1004(2)e Finishing Hardware Knobs sets 4.00 1,233.88 4,935.52 0.26 - - 4.00 #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1004(2)g Finishing Hardware Hinges sets 3.00 322.79 968.37 0.05 18.00 18.00 (15.00) #DIV/0! ### - 0.00 ### 968.37
1014(1)b1Pre-Painted Metal Sheets above 0.427mm thk, Corr. sq.m. 106.10 814.82 86,452.40 4.50 106.10 106.10 212.20 (106.10) #DIV/0! ### 86,452.40 4.50 #DIV/0! ### #DIV/0!
1038(1) Reflective Roof Insulation sq.m. 106.10 64.39 6,831.78 0.36 104.10 106.10 210.20 (104.10) #DIV/0! ### 6,831.78 0.36 #DIV/0! ### #DIV/0!
1047(8) Structural Steel Roof Framing Ls All 120,701.70 120,701.70 6.29 1,288.66 120,701.70 121,990.36 (1,288.66) #DIV/0! ### 120,701.70 6.29 #DIV/0! ### #DIV/0!
1017(1)a2Roof Drain with Strainer 75mmDia sets 54.00 347.08 18,742.32 0.98 8,668.78 30.00 8,698.78 (8,644.78) 8,668.78 0.31 10,412.40 0.54 19,081.18 0.85 (338.86)
1018(1) Glazed Tiles & Trims sq.m. 28.52 892.66 25,458.66 1.33 179.02 179.02 (150.50) #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1018(2) Unglazed Tiles sq.m. 8.00 882.46 7,059.68 0.37 8.00 8.00 - #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1032(1)a Painting Works, Masonry Concrete sq.m. 458.09 110.74 50,728.89 2.64 200.00 200.00 258.09 #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1032(1)b Painting Works, Wood sq.m. 126.36 200.24 25,302.33 1.32 100.00 100.00 26.36 #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
1032(1)c Painting Steel sq.m. 213.65 70.47 15,055.92 0.78 213.65 213.65 427.30 (213.65) #DIV/0! ### 15,055.92 0.78 #DIV/0! ### #DIV/0!
1051(5) Metal Railings m. 27.70 710.46 19,679.74 1.02 - 15.00 15.00 12.70 #DIV/0! ### 10,656.90 0.55 #DIV/0! ### #DIV/0!
1001(8) Sewer lines works LS All 15,993.60 15,993.60 0.83 ### 12,000.00 24,000.00 (8,006.40) 12,000.00 0.43 12,000.00 0.62 24,000.00 1.05 (8,006.40)
1002(8) Plumbing Fixtures Ls All 52,479.00 52,479.00 2.73 ### 32,000.00 52,000.00 479.00 20,000.00 0.72 32,000.00 1.67 52,000.00 2.39 479.00
1002(28) Cold Water Lines Ls All 15,518.79 15,518.79 0.81 4,000.00 9,000.00 13,000.00 2,518.79 4,000.00 0.14 9,000.00 0.47 13,000.00 0.61 2,518.79
1100(30)aConduit, Boxes and Fittings, Furnishing & Installation Ls 1.00 14,306.78 14,306.78 0.75 ### 0.60 10,086.39 (10,085.39) 10,085.79 0.36 8,584.07 0.45 18,669.86 0.81 (4,363.08)
1101(42)aWires and Wiring Devices, Furnishing & Installation LS 1.00 36,735.30 36,735.30 1.91 ### 0.60 15,000.60 (14,999.60) 15,000.00 0.54 22,041.18 1.15 37,041.18 1.69 (305.88)
1103(1)a Lighting Fixtures Furnishing & Installation LS All 13,057.28 13,057.28 0.68 - 8,500.00 8,500.00 4,557.28 - 0.00 8,500.00 0.44 8,500.00 0.44 4,557.28
1102(1)a1Panel Board w/ Main and Branch Breakers, Plug in Ty sets 1.00 13,682.03 13,682.03 0.71 5,000.00 0.60 5,000.60 (4,999.60) 5,000.00 0.18 8,209.22 0.43 13,209.22 0.61 472.81
1102(26) Kilowatt Meter with Base sets 1.00 6,185.03 6,185.03 0.32 - - 1.00 #DIV/0! ### - 0.00 #DIV/0! ### #DIV/0!
Sub Total 557,934.40 29.06 #DIV/0! ### 358,504.85 18.67% #DIV/0! #DIV/0! #DIV/0!
Total 1,920,325.86 100.00 #DIV/0! ### 752,526.69 39.11% #DIV/0! #DIV/0! #DIV/0!

PREPARED BY: CHECKED: SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED:

JOHN 6:51 BUILDERS CONSTRUCTION JAYLORD A. DE ASIS ROGER A. AGUSTIN GLENN V. REYES DANILO U. TABILAS
Contractor Engineer II Chief, Construction Section Asst. District Engineer District Engineer

Project Engineer
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
1,920,325.86
B.5
B.7
B.9
803(1)a
804(1)a
804(1)b
804(4)
900(1)c2
900(1)c4
900(1)c6
902(1)a
902(1)b
903(2)
1046(2)b
1027(1)
1032(1)a
1032(1)c
1003(12)
1013(2)b1
1013(2)e
1013(2)a2
1014(1)b1
1014(1)b1
1047(2)b
1047(6)
1047(7)a
1047(7)b
1047(8)
Prject Billboard/Signboard each
Occupational Healthy and Health Mos.
Program
Mobilization/ Demobilization L.S.
Structure Excavation (Common Soil) cu.m
Embankment from Structure
Excavation cu.m
Embankment from Common
Borrow cu.m
Gravel Fill cu.m
Structural Concrete, Class A, 28
Days, (Footing and Slab on Fill) cu.m
Structural Concrete, Class A, 28
Days, (Columns) cu.m
Structural Concrete, Class A, 28
Days, (Beams/Girders) cu.m
Reinforcing Steel, Deformed, Grade
40 kgs.
Reinforcing Steel, Deformed, Grade
60 kgs.
Formworks and Falseworks sq.m.
100mm CHB Non-Load
Bearing(including Reinforcing Steel) sq.m.
Cement Plaster Finish sq.m.
Painting works (Masonry Painting) sq.m.
Painting works (Steel Painting) kgs.
Fascia Board (Metal) L.m
Fabricated Metal Roofing L.m
Fabricated Metal Roofing
Accessory, Gauge #24, Gutters
Accessory, Gauge #24, Ridge L.m
Fabricated Metal Roofing
Roll/Hip Rolls sq.m.
Accessory, Gauge #24, Flashings
Pre-painted Metal sht. Above
0.427mm THK Corr.Type Long Span sq.m.
Pre-painted Metal sht. Above
0.427mm THK Corr.Type Long Span sq.m.
Structure STEEL Purlins kgs.
Metal Structure Accessories (Steel
Plates) kgs.
Metal Structure Accessories (Bolts) kgs.
Metal Structure Accessories
(Sagrods) kgs.
Structural Steel, Trusses kgs.
2.00 3,000.00
2.00 12,000.00
ALL 8,000.00
19.00 516.60
14.00 332.10
91.00 781.29
5.00 781.36
14.50 7,430.93
4.90 14,174.87
1.80 13,420.84
732.00 64.37
485.00 81.09
73.00 820.90
109.00 828.23
209.00 256.79
209.00 130.02
591.00 58.08
72.00 165.74
36.00 375.97
40.00 329.33
60.00 254.00
60.00 500.89
60.00 500.89
514.00 82.49
47.00 115.82
9.00 144.22
20.00 96.86
2,018.00 78.98
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Cagayan Third District Engineering Office
Tuguegarao City
Constractor's Statement of Work Accomplished
From February 17, 2020 To March 15, 2020
Project ID: 20BD0060
Project Name/Location: Local Program - Local Infrastructure Program - Building and other Structures - Multi-Purpose/FacilitiesrRehabilitation of Multi- Purpose Building, Brgy. Andarayan North, Solana, Cagayan
Contractor: 4MD JSL CONSTRUCTION INC. Payment Certfificate No.___
Sheet 01 of 01
ORIGINAL REVISED UNIT ORIGINAL REVISED TOTAL QTY. QTY. TOTAL BALANCE COST OF COST COST BALANCE
ITEM CONTRACT CONTRACT PRICE CONTRACT CONTRACT % OF APPROVED APPROVED QTY. OF PREVIOUS % OF OF % OF TO % OF OF
DESCRIPTION UNIT
NO. QUANTITY QUANTITY IN COST COST COST IN in this To This QUANTITY BILLING COST THIS COST DATE COST COST
PESOS PREVIOUS BILLING DATE BILLING
B.5 Prject Billboard/Signboard each 2.00 2.00 3000.00 6,000.00 6,000.00 0.60% 2.00 2.00 - 6,000.00 0.60% 6,000.00 0.60% -
B.7 Occupational Healthy and Health Program Mos. 2.00 2.00 12000.00 24,000.00 24,000.00 2.40% 1.00 1.00 1.00 12,000.00 1.20% 12,000.00 1.20% 12,000.00
B.9 Mobilization/ Demobilization L.S. ALL ALL 8000.00 8,000.00 8,000.00 0.80% 0.50 0.50 0.50 4,000.00 0.40% 4,000.00 0.40% 4,000.00
803(1)a Structure Excavation (Common Soil) cu.m 19.00 11.93 516.60 9,815.40 6,163.04 0.62% 11.93 11.93 - 6,163.04 0.62% 6,163.04 0.62% 0.00
804(1)a Embankment from Structure Excavation cu.m 14.00 8.73 332.10 4,649.40 2,899.23 0.29% 8.73 8.73 - 2,899.23 0.29% 2,899.23 0.29% - 0.00
804(1)b Embankment from Common Borrow cu.m 91.00 26.40 781.29 71,097.39 20,626.06 2.06% 26.40 26.40 - 20,626.06 2.06% 20,626.06 2.06% 0.00
804(4) Gravel Fill cu.m 5.00 1.17 781.36 3,906.80 914.19 0.09% 1.17 1.17 - 914.19 0.09% 914.19 0.09% - 0.00
900(1)c2 Structural Concrete, Class A, 28 Days, (Footing and Slab on Fill) cu.m 14.50 12.72 7430.93 107,748.49 94,521.43 9.45% 12.72 12.72 - 94,521.43 9.45% 94,521.43 9.45% - 0.00
900(1)c4 Structural Concrete, Class A, 28 Days, (Columns) cu.m 4.90 4.90 14174.87 69,456.86 69,456.86 6.95% 4.90 4.90 - 69,456.86 6.95% 69,456.86 6.95% -
900(1)c6 Structural Concrete, Class A, 28 Days, (Beams/Girders) cu.m 1.80 0.00 13420.84 24,157.51 - 0.00% - - - - 0.00% - 0.00% -
902(1)a Reinforcing Steel, Deformed, Grade 40 kgs. 732.00 348.86 64.37 47,118.84 22,456.12 2.25% 300.05 300.05 48.81 19,314.22 1.93% 19,314.22 1.93% 3,141.90
902(1)b Reinforcing Steel, Deformed, Grade 60 kgs. 485.00 331.45 81.09 39,328.65 26,877.28 2.69% 331.45 331.45 - 26,877.28 2.69% 26,877.28 2.69% -
903(2) Formworks and Falseworks sq.m. 73.00 36.40 820.90 59,925.70 29,880.76 2.99% 36.40 36.40 - 29,880.76 2.99% 29,880.76 2.99% -
1046(2)b 100mm CHB Non-Load Bearing(including Reinforcing Steel) sq.m. 109.00 40.10 828.23 90,277.07 33,212.02 3.32% 25.00 25.00 15.10 20,705.75 2.07% 20,705.75 2.07% 12,506.27
1027(1) Cement Plaster Finish sq.m. 209.00 43.82 256.79 53,669.11 11,252.59 1.13% 25.00 25.00 18.82 6,419.75 0.64% 6,419.75 0.64% 4,832.84
1032(1)a Painting works (Masonry Painting) sq.m. 209.00 245.68 130.02 27,174.18 31,943.31 3.19% 201.00 201.00 44.68 26,134.02 2.61% 26,134.02 2.61% 5,809.29
1032(1)c Painting works (Steel Painting) kgs. 591.00 959.24 58.08 34,325.28 55,712.66 5.57% 959.24 959.24 - 55,712.66 5.57% 55,712.66 5.57% 0.00
1003(12) Fascia Board (Metal) L.m 72.00 131.24 165.74 11,933.28 21,751.72 2.18% 125.00 125.00 6.24 20,717.50 2.07% 20,717.50 2.07% 1,034.22
1013(2)b1 Fabricated Metal Roofing Accessory, Gauge #24, Gutters L.m 36.00 0.00 375.97 13,534.92 - 0.00% - - - - 0.00% - 0.00% -
1013(2)e Fabricated Metal Roofing Accessory, Gauge #24, Ridge Roll/Hip Rolls L.m 40.00 30.00 329.33 13,173.20 9,879.90 0.99% 30.00 30.00 - 9,879.90 0.99% 9,879.90 0.99% -
1013(2)a2 Fabricated Metal Roofing Accessory, Gauge #24, Flashings sq.m. 60.00 42.40 254.00 15,240.00 10,769.60 1.08% 42.40 42.40 - 10,769.60 1.08% 10,769.60 1.08% -
1014(1)b1 Pre-painted Metal sht. Above 0.427mm THK Corr.Type Long Span sq.m. 60.00 648.44 500.89 30,053.40 324,797.11 32.48% 600.00 600.00 48.44 300,534.00 30.05% 300,534.00 30.05% 24,263.11
1047(2)b Structure STEEL Purlins kgs. 514.00 1733.60 82.49 42,399.86 143,004.66 14.30% 1,489.50 1,489.50 244.10 122,868.86 12.29% 122,868.86 12.29% 20,135.81
1047(6) Metal Structure Accessories (Steel Plates) kgs. 47.00 47.00 115.82 5,443.54 5,443.54 0.54% 40.00 40.00 7.00 4,632.80 0.46% 4,632.80 0.46% 810.74
1047(7)a Metal Structure Accessories (Bolts) kgs. 9.00 9.00 144.22 1,297.98 1,297.98 0.13% 7.00 7.00 2.00 1,009.54 0.10% 1,009.54 0.10% 288.44
1047(7)b Metal Structure Accessories (Sagrods) kgs. 20.00 20.00 96.86 1,937.20 1,937.20 0.19% 20.00 20.00 - 1,937.20 0.19% 1,937.20 0.19% -
1047(8) Structural Steel, Trusses kgs. 2018.00 471.04 78.98 159381.64 37,202.74 3.72% 215.00 215.00 256.04 16,980.70 1.70% 16,980.70 1.70% 20,222.04
Total 975,045.70 1,000,000.00 100.00% 890,955.34 89.10% 890,955.34 87.40% 109,044.65

PREPARED BY: CHECKED: SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED:

4MD JSL CONSTRUCTION INC. JAYLORD A. DE ASIS RAYNALDO T. ARUGAY MARIANO B. MALUPENG DANILO U. TABILAS
Contractor Engineer II Chief Construction Section Asst. District Engineer District Engineer
Project Engineer
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Cagayan Third District Engineering Office
Tuguegarao City

STATEMENT OF TIME ELAPSED & WORK ACCOMPLISHED

As of May 20, 2018

PROJECT ID: 20BD0060

Local Program - Local Infrastructure Program - Building and other
PROJECT NAME & Structures - Multi-Purpose/FacilitiesrRehabilitation of Multi- Purpose
LOCATION: Building, Brgy. Andarayan North, Solana, Cagayan

CONTRACTOR: 4MD JSL CONSTRUCTION INC.

Period Covered: April 16, 2018 - May 20, 2018

Original Contract Time: 60 CD

Date of Effectivity of Contract: February 17, 2020

Original Contract Amount: ₱ 975,045.70

Revised Contract Amount:

Original Length:

Original Expiration Date: April 17, 2020

Approved Time Extension Due to Extra Work:

Shutdown Days Due to Suspension of Work: 0 CD

Total Time Extension: 0 CD

Total Calendar Days Elapsed to Date: -638 CD

Contract Time Elapsed: -698

Revised Expiry Date: April 17, 2020

Percentage Time Elapsed: 100.00%

Schedule of Work Accomplished: 100.00%

Actual Work Accomplished: 100.00%

Slippage: 0.00%
Project Completed w/ Liquidated
REMARKS: Damages

Prepared by: Checked by:

JAYLORD A. DE ASIS RAYNALDO T. ARUGAY

Project Engineer Chief Construction Section
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Cagayan Third District Engineering Office
Tuguegarao City

STATEMENT OF TIME ELAPSED & WORK ACCOMPLISHED

As of April 15, 2018

PROJECT ID: 20BD0060

CONTRACTOR: 4MD JSL CONSTRUCTION INC.

Period Covered: March 16, 2020 - April 15, 2018

Original Contract Time: 60 CD

Date of Effectivity of Contract: February 17, 2020

Original Contract Amount: ₱ 975,045.70

Revised Contract Amount:

Original Length:

Original Expiration Date: April 17, 2020

Approved Time Extension Due to Extra Work:

Shutdown Days Due to Suspension of Work: 0 CD

Total Time Extension: 0 CD

Total Calendar Days Elapsed to Date: -673 CD

Contract Time Elapsed:

Revised Expiry Date:

Percentage Time Elapsed: -1121.67%

Schedule of Work Accomplished: 84.41%

Actual Work Accomplished: #DIV/0!

Slippage: #DIV/0!

REMARKS: Project On-going

Prepared by: Checked by:

JAYLORD A. DE ASIS RAYNALDO T. ARUGAY

STATEMENT OF TIME ELAPSED & WORK ACCOMPLISHED

As of March 15, 2020

PROJECT ID: 20BD0060

CONTRACTOR: 4MD JSL CONSTRUCTION INC.

Period Covered: February 17, 2020 - March 15, 2020

Original Contract Time: 60 CD

Date of Effectivity of Contract: February 17, 2020

Original Contract Amount: ₱ 975,045.70

Revised Contract Amount: ₱ 1,000,000.00

Original Length:

Original Expiration Date: April 16, 2020

Approved Time Extension Due to Extra Work:

Shutdown Days Due to Suspension of Work: 60 CD

Total Time Extension: 60 CD

Total Calendar Days Elapsed to Date: 27 CD

Contract Time Elapsed:

Revised Expiry Date: June 15, 2020

Percentage Time Elapsed: 22.50%

Schedule of Work Accomplished: 11.98%

Actual Work Accomplished: 87.40%

Slippage: 75.42%

REMARKS: Project On-going.

Prepared by: Checked by:

JAYLORD A. DE ASIS RAYNALDO T. ARUGAY

Project Engineer Chief Construction Section
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(30)a Conduit, Boxes,and Fittings, Furnishing and Installation

Unit of Measurement : l.s.
Output : all
Output per hour : 1

No. of No. of
Designation Daily Rate Amount (PhP)
Person/s Day/s
A. Labor

a. Electrician 1 2.00 94.27 188.53

Sub - Total for A 188.53

No. of
Name and Capacity Unit Daily Rate Amount (PhP)
Day/s
B.

Minor Tools, 5% of labor 9.43

Sub - Total for B 9.43

C. Total (A + B) 197.96
D. Output = all
E. Direct Unit Cost (C ÷ D) 197.96
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

15 mm dia. x 3 m uPVC Electrical Pipe pcs 30 50.00 1,500.00

Utility Box Orange pcs 6 30.00 180.00
Junction Box,4"x4" orange with cover pcs 3 31.00 93.00

Sub - Total for F 1,773.00

G. Direct Unit Cost 1,970.96
H. Direct Unit Cost 1,970.96
I. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of H 157.68
J. Contractor's Profit (CP) 10% of H 197.10
K. Value Added Tax (VAT) 5% of (H + I + J) 116.29
L. Total Unit Cost (H + I + J + K) 2,442.02
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1101(42)a Wires and Wiring Devices, Furnishing and Installation
Unit of Measurement : l.s.
Output : all
Output per hour : 1

No. of No. of
Designation Daily Rate Amount (PhP)
Person/s Day/s
A. Labor

a. Electrician 1 2.00 94.27 188.53

Sub - Total for A 188.53

No. of
Name and Capacity Unit Daily Rate Amount (PhP)
Day/s
B.

Minor Tools, 5% of labor 9.43

Sub - Total for B 9.43

C. Total (A + B) 197.96
D. Output = all
E. Direct Unit Cost (C ÷ D) 197.96
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

5.5 mm2 THHN Stranded Copper Wire roll 1 6,500.00 6,500.00

3.5 mm2 THHN Stranded Copper Wire roll 0.5 3,900.00 1,950.00
Two Gang Switch, Wide Series, Heavy Duty pcs 2 174.00 348.00
Three Gang Switch, Wide Series Heavy Duty pcs 1 158.00 158.00
Electrical Tape roll 2 25.00 50.00
-

Sub - Total for F 9,006.00

G. Direct Unit Cost 9,203.96
H. Direct Unit Cost 9,203.96
I. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of H 736.32
J. Contractor's Profit (CP) 10% of H 920.40
K. Value Added Tax (VAT) 5% of (H + I + J) 543.03
L. Total Unit Cost (H + I + J + K) 11,403.70
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1103(1)a Lighting Fixtures, Furnishing and Installation

Unit of Measurement : l.s.
Output : all
Output per hour : 1

No. of No. of
Designation Daily Rate Amount (PhP)
Person/s Day/s
A. Labor

a. Electrician 1 2.00 94.27 188.53

Sub - Total for A 188.53

No. of
Name and Capacity Unit Daily Rate Amount (PhP)
Day/s
B.

Minor Tools, 5% of labor

9.43

Sub - Total for B 9.43

C. Total (A + B) 197.95
D. Output = all
E. Direct Unit Cost (C ÷ D) 197.95
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

300 W Floodlight pcs 6 6,500.00 39,000.00

Sub - Total for F 39,000.00

G. Direct Unit Cost 39,197.95
H. Direct Unit Cost 39,197.95
I. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of H 3,135.84
J. Contractor's Profit (CP) 10% of H 3,919.80
K. Value Added Tax (VAT) 5% of (H + I + J) 2,312.68
L. Total Unit Cost (H + I + J + K) 48,566.26
Republic of the Philipines
Department of Public Works and Highways
Cagayan Third
District Engineering Office
REGION II
Tuguegarao City
CHANGE ORDER NO. __1___
Local Program - Local Infrastructure Program - Building and other Structures - Multi-Purpose/FacilitiesrRehabilitation of Multi- Purpose Building, Brgy. Andarayan North, Solana,
Cagayan
Project Name/Location:
To: 4MD JSL CONSTRUCTION INC.
You are hereby directed to make herein described changes from the plans and specifications of the following described work not included in the plans and specficications.
DESCRIPTION OF WORK TO BE DONE :
Increase in quantity of Items:
1032(1)a Painting works (Masonry Painting) 245.68 sq.m.
1032(1)c Painting works (Steel Painting) 959.24 kgs. 1014(1)b1 Pre-painted Metal sht. Above 0.427mm THK Corr.Type Long Span 648.44 sq.m.
1003(12) Fascia Board (Metal) 131.24 L.m 1047(2)b Structure STEEL Purlins 1733.6 kgs.
Decrease in Quantity of Items:
803(1)a Structure Excavation (Common Soil) 11.93 cu.m 903(2) Formworks and Falseworks 36.4 sq.m.
804(1)a Embankment from Structure Excavation 8.73 cu.m 1046(2)b 100mm CHB Non-Load Bearing(including Reinforcing Steel) 40.1 sq.m.
804(1)b Embankment from Common Borrow 26.4 cu.m 1027(1) Cement Plaster Finish 43.82 sq.m.
804(4) Gravel Fill 1.17 cu.m 1013(2)e Fabricated Metal Roofing Accessory, Gauge #24, Ridge Roll/Hip Rolls 30 L.m
900(1)c2 Structural Concrete, Class A, 28 Days, (Footing and Slab on Fill) 12.72 cu.m 1013(2)a2 Fabricated Metal Roofing Accessory, Gauge #24, Flashings 42.4 sq.m.
902(1)a Reinforcing Steel, Deformed, Grade 40 348.86 kgs. 1047(8) Structural Steel, Trusses 471.04 kgs.
902(1)b Reinforcing Steel, Deformed, Grade 60 331.45 kgs.
Deletion:
900(1)c6 Structural Concrete, Class A, 28 Days, (Beams/Girders)

REASON FOR CHANGE :

The reason behind the increase/ decrease in quantity of some items, deletion and inclusion of new work item was due to the change of galvanized roof as per the request of Barangay Officials.. Savings from bid variance was utilized for any increase in cost of project
amount.
CHANGE REQUESTED BY :
(Work to be performed at agreed price)
ITEMIZED QUANTITIES AND COST OF REVISION IS SHOWN ON THE ATTACHED BILL OF QUANTITIES AND COST ESTIMATE
We the undersigned Contractors have given careful consideration to the change proposed and Difference in the Cost this Change : P 24,954.30
hereby agree. If this proposal is approved that we will provide all equipment, furnish all materials except Net Cost of Previous Change
as maybe otherwise be noted and perform all services necessary for work above specified and will Total Cost of Change 24,954.30
accept as full payment thereto the prices shown on the second page of the attached sheet. Original Contract Amount 975,045.70
DATE: Estimated Revised Contract 1,000,000.00
Percentage Chage in Original Contract Value(+) or (-) 2.56%
ABC 1,000,000.00
Concurred: PREPARED CHECKED: RECOMMENDING APPROVAL: APPROVED:

BY: 4MD JSL CONSTRUCTION INC. JAYLORD A. DE ASIS RAYNALDO T. ARUGAY MARIANO B. MALUPENG DANILO U. TABILAS
Contractor Project Engineer Chief Construction Section Asst. District Engineer District Engineer
NOTE:This variation Order is not effective until approved.
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Cagayan Third District Engineering Office
Tuguegarao City

EXTRA WORK ORDER # 01

TO: MARCELO A. LAGUNDI
MANAGER
4MD JSL CONSTRUCTION INC.

Sir:
In connection with your contract for theLocal Program - Local Infrastructure Program - Building and other
Structures - Multi-Purpose/FacilitiesrRehabilitation of Multi- Purpose Building, Brgy. Andarayan North, Solana, Cagayan

Item No. DESCRIPTION Unit Quantity Unit Price Amount

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

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
Total, P #NAME?
It is estimated that the work to be performed under this order will cost P140,033.42 as
shown in the attach estimates and in accordance with the approved plan.

Please indicate in your agreement to this EXTRA WORK ORDER by dating, signing and
returning same to this Office. Detach one (1) copy for your file.

PREPARED BY:

JAYLORD A. DE ASIS
Project Engineer

ACCEPTED : DATE __________________ SUBMITTED BY

4MD JSL CONSTRUCTION INC. RAYNALDO T. ARUGAY

Contractor Chief Construction Section
By:

Approval Recommended: Approved:

MARIANO B. MALUPENG DANILO U. TABILAS

Asst. District Engineer District Engineer
COMPUTATION OF LIQUIDATED DAMAGES
Local Program - Local Infrastructure Program - Building and other Structures - Multi-
1. Name of Project Purpose/FacilitiesrRehabilitation of Multi- Purpose Building, Brgy. Andarayan North,
2. Location Solana, Cagayan
3. Contractor 4MD JSL CONSTRUCTION INC.
4. Original Contract Cost ₱975,045.70
5. Revised Contract Cost ₱ 1,000,000.00
6. Contract Time 60 CD
7. Date of Notice to Proceed February 17, 2020
8. Original Expiry Date April 16, 2020
9. Revised Expiry Date
10. No. of days Delayed : 15 C.D.

Remaining Cost of Unfinished Items of Work after Expiry

1010(2)a Doors(Flush) #NAME?
1010(2)b Doors(Wood Panel) #NAME?
1004(2)e Finishing Hardware Knobs #DIV/0!
1004(2)g Finishing Hardware Hinges 968.37
1017(1)a2 Roof Drain with Strainer 75mmDia (338.86)
1018(2) Unglazed Tiles #DIV/0!
1032(1)a Painting Works, Masonry Concrete #DIV/0!
1032(1)b Painting Works, Wood #DIV/0!
P #NAME?

L.D. = 1/10 ( 1% of Remaining Cost of Unfinished Work after Expiry Date) x no. days delayed
L.D. = 1/10 ( 1% of 73,949.67) x 15 Days
L.D. = P #NAME?

PREPARED BY: CHECKED & REVIEWED BY:

JAYLORD A. DE ASIS RAYNALDO T. ARUGAY

Project Engineer Chief Construction Section

RECOMMENDING APPROVAL: APPROVED:

MARIANO B. MALUPENG DANILO U. TABILAS

Asst. District Engineer District Engineer
nd other Structures - Multi-
ng, Brgy. Andarayan North,
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
CAGAYAN THIRD
DISTRICT ENGINEERING OFFICE
REGION II
Tuguegarao City, Cagayan

PROJECT NAME Local Program - Local Infrastructure Program - Building and other Structures - Multi-Purpose/FacilitiesrRehabilitation of Multi- Purpose
& LOCATION: Building, Brgy. Andarayan North, Solana, Cagayan

CONTRACTOR: 4MD JSL CONSTRUCTION INC.

TECHNICAL JUSTIFICATION
VARIATION ORDER NO.1
ORIGINAL REVISED
ITEM NO. DESCRIPTION UNITS VARIANCE +/- Remarks
QTY. QTY.
B.5 Prject Billboard/Signboard each 2.00 2.00 0.00 No Change
B.7 Occupational Healthy and Health Program Mos. 2.00 2.00 0.00 No Change
B.9 Mobilization/ Demobilization L.S. ALL ALL 0.00 No Change
803(1)a Structure Excavation (Common Soil) cu.m 19.00 11.93 -7.07
804(1)a Embankment from Structure Excavation cu.m 14.00 8.73 -5.27 Decrease in Quantity due to the change
804(1)b Embankment from Common Borrow cu.m 91.00 26.40 -64.60 in galvanized roof.
804(4) Gravel Fill cu.m 5.00 1.17 -3.83
900(1)c2 Structural Concrete, Class A, 28 Days, (Footing and Slab on Fill) cu.m 14.50 12.72 -1.78
900(1)c4 Structural Concrete, Class A, 28 Days, (Columns) cu.m 4.90 4.90 0.00 No Change

900(1)c6 Structural Concrete, Class A, 28 Days, (Beams/Girders) cu.m 1.80 - -1.80 Deletion of Item

902(1)a Reinforcing Steel, Deformed, Grade 40 kgs. 732.00 348.86 -383.14

902(1)b Reinforcing Steel, Deformed, Grade 60 kgs. 485.00 331.45 -153.55

Decrease in Quantity due to the change
903(2) Formworks and Falseworks sq.m. 73.00 36.40 -36.60 in galvanized roof.
1046(2)b 100mm CHB Non-Load Bearing(including Reinforcing Steel) sq.m. 109.00 40.10 -68.90
1027(1) Cement Plaster Finish sq.m. 209.00 43.82 -165.18
1032(1)a Painting works (Masonry Painting) sq.m. 209.00 245.68 36.68
1032(1)c Painting works (Steel Painting) kgs. 591.00 959.24 368.24 Increase in Quantity due to change in galv
1003(12) Fascia Board (Metal) L.m 72.00 131.24 59.24
1013(2)b1 Fabricated Metal Roofing Accessory, Gauge #24, Gutters L.m 36.00 - -36.00
1013(2)e Fabricated Metal Roofing Accessory, Gauge #24, Ridge Roll/Hip Rolls L.m 40.00 30.00 -10.00 Decrease in Quantity due to the change in galvanized roof.
1013(2)a2 Fabricated Metal Roofing Accessory, Gauge #24, Flashings sq.m. 60.00 42.40 -17.60
1014(1)b1 Pre-painted Metal sht. Above 0.427mm THK Corr.Type Long Span sq.m. 60.00 648.44 588.44
Increase in Quantity due to the change in g
1047(2)b Structure STEEL Purlins kgs. 514.00 1,733.60 1219.60
1047(6) Metal Structure Accessories (Steel Plates) kgs. 47.00 47.00 0.00 No Change
1047(7)a Metal Structure Accessories (Bolts) kgs. 9.00 9.00 0.00 No Change
1047(7)b Metal Structure Accessories (Sagrods) kgs. 20.00 20.00 0.00 No Change
Decrease in Quantity due to the change
1047(8) Structural Steel, Trusses kgs. 2018 471.04 -1546.96 in galvanized roof.

Prepared By:

JAYLORD A. DE ASIS
Project Engineer
Structure Excavation (Common Soil)
ORIGINAL QUANTITY 19 cu.m due to proposed 1-bay of mpb

due to construction of 4.40mx6.0m

803(1)a

ACTUAL QUANTITY stage

computation:
Dimensions, m
Member(s) Volume TOTAL
Depth Length Width
1. WALL FOOTING 0.85 19.7 0.3 5.02
11.93
STAGE COL FTG 1.2 1.2 1.2 6.91
Deductive Quantity 7.07 cu.m

Embankment from Structure Excavation

ORIGINAL QUANTITY 14 cu.m due to proposed 1-bay of mpb

due to construction of 4.40mx6.0m

804(1)a

ACTUAL QUANTITY stage

Dimensions, m
Member(s) Depth Length Width Volume TOTAL
1. WALL FOOTING 0.6 19.7 0.3 3.55
8.73
2. STAGE COL FTG 0.9 1.2 1.2 5.18
Deductive Quantity 5.27 cu.m

Embankment from Common Borrow

ORIGINAL QUANTITY 91 cu.m due to proposed 1-bay of mpb
804(1)b

due to construction of 4.40mx6.0m

ACTUAL QUANTITY stage
Dimensions, m
Member(s) Depth Length Width Volume TOTAL
1. Stage 1.00 6 4.4 26.4 26.4
Deductive Quantity 64.6 cu.m

Gravel Fill
ORIGINAL QUANTITY 5 cu.m due to proposed 1-bay of mpb

due to construction of 4.40mx6.0m

ACTUAL QUANTITY stage
804(4)

Dimensions, m
Member(s) Depth Length Width Volume TOTAL
1. WALL FTG 0.1 19.7 0.3 0.59
2. STAGE COL FTG 0.1 1.2 1.2 0.58 1.17
3. Stage 0.1 6 4.4 2.64
Deductive Quantity 3.83 cu.m

Structural Concrete, Class A, 28 Days, (Footing and Slab on Fill)

ORIGINAL QUANTITY 14.5 cu.m due to proposed 1-bay of mpb

due to construction of 4.40mx6.0m

ACTUAL QUANTITY stage
900(1)c2

Dimensions, m
Member(s) Depth Length Width Volume TOTAL
1. STAGE COL FTG 0.3 1.2 1.2 1.73 6.92
2. SLAB 0.1 6 4.4 2.64 2.64
3. WF 0.25 19.7 0.3 1.48 1.48
4. Stage steps 1 1.2 0.7 1.68 1.68
Deductive Quantity 1.78 cu.m

Structural Concrete, Class A, 28 Days, (Columns)

ORIGINAL QUANTITY 4.9 cu.m due to proposed 1-bay of mpb

due to construction of 4.40mx6.0m

900(1)c4

ACTUAL QUANTITY stage

Dimensions, m
Member(s) Height Length Width Volume TOTAL
1. STAGE COLUMN (4.0 M) 4.9 0.4 0.3 1.18 2.36
2. STAGE COLUMN (4.5 M) 5.3 0.4 0.3 1.27 2.54
TOTAL 4.9
Deductive Quantity 0 cu.m
Reinforcing Steel, Deformed, Grade 40
ORIGINAL QUANTITY 732 kgs. due to proposed 1-bay of mpb

ACTUAL QUANTITY due to construction of 4.40mx6.0m stage

Designation
D10mm @400mm OC BW 0.4

weight
# of RSB per Total Length
Length NO of 6.0 per 6.0 Total weight,kg
1. SLAB REBARS direction per direction
m

4.7 17 79.9
27 99.9
6.3 13 81.9 3.7
D12mm @250mm OC with 3-10mm Temp. Bars
weight
2. WALL FTG
# of RSB per No of cut per Pcs-6.0m per 6.0
902(1)a

Length direction 6.0m length m Total weight,kg

0.45 38
13 4
D10mm -transverse bars 0.45 50 3.7 14.8

weight
D12mm longitudinal bars # of RSB per
Total Length Pcs-6.0m per 6.0
Length direction per direction length m Total weight,kg
6.4 6 38.4 7 37.31
4.4 6 26.4 5 5.33 26.65
3. STAGE COLUMN D10MM
weight
# of RSB per Pcs-6.0m per 6.0
Lateral Ties (D10 mm SPACED @ 1 @50MM OC, 4
Height SC Total Length length m Total weight,kg
@75MM OC, REST @150MM OC)
5.23 66 1.23 23 3.7 85.10
4.73 66 1.23 23 3.7 85.10
TOTAL 348.86
Additive Quantity 383.14 kgs.
Reinforcing Steel, Deformed, Grade 60
ORIGINAL QUANTITY 485 due to proposed 1-bay of mpb
ACTUAL QUANTITY due to construction of 4.40mx6.0m stage
Designation
0.4
weight
# of RSB per Total Length
Length NO of 6.0 per 6.0 Total weight,kg
1. STAGE ftg direction per direction
m
902(1)b

1.55 8 12.4
20 189.4
1.55 8 12.4 9.47
2. STAGE COLUMN 4-D16mm PER COLUMN
weight
# of RSB per Pcs-6.0m per 6.0
# of SC:
Height SC Total Length length m Total weight,kg
4
5.59 4 44.72 8 9.47 75.76
5.09 4 40.72 7 9.47 66.29
TOTAL 331.45
Deductive Quantity 153.55 kgs.

Formworks and Falseworks

ORIGINAL QUANTITY 73 sq.m. due to proposed 1-bay of mpb

due to construction of 4.40mx6.0m
ACTUAL QUANTITY stage
Dimensions, m
903(2)

Member(s) Thk Length Width Area TOTAL

0.25 8.6 0.3 4.45
1. WALL FOOTING 0.25 10.6 0.3 5.45 9.9
2. stage footing 0.3 0.8 0.8 3.84 3.84
3. stage col (4 m) 5.40 0.35 0.2 11.88 11.88
4. stage column (4.5m) 4.90 0.35 0.2 10.78 10.78
TOTAL 36.40
Deductive Quantity 36.60 sq.m.

100mm CHB Non-Load Bearing(including Reinforcing Steel)

ORIGINAL QUANTITY 109 sq.m. due to proposed 1-bay of mpb

due to construction of 4.40mx6.0m

1046(2)b

ACTUAL QUANTITY stage

Dimensions, m
Member(s) Height Length Area Total
ELEVATED STAGE FFL 1 19.7 19.7 19.7
STAGE WALL 3 6 18 18
STEPS 1 1.2 2.4 2.4
Deductive Quantity 68.9 sq.m.
Cement Plaster Finish
ORIGINAL QUANTITY 209 sq.m. due to proposed 1-bay of mpb

due to construction of 4.40mx6.0m

ACTUAL QUANTITY stage
Dimensions, m
1027(1)

Total
Member(s) Height Length Area
FFL - Stage 1 19.7 19.7 19.7
STAGE WALL 3 6 18 18
.333,.666,1.0 .4,.4,.4 3.18 3.18
STEPS
1 1.2 2.4 2.94
TOTAL 43.82
Deductive Quantity 165.18 sq.m.

Fabricated Metal Roofing Accessory, Gauge #24, Ridge Roll/Hip Rolls

1013(2)e

ORIGINAL QUANTITY 40 lnm with additional 1-bay

ACTUAL QUANTITY 30 lnm exiting mpb
Deductive Quantity 10 lnm

Fascia Board (Metal)

ORIGINAL QUANTITY 72 lnm with additional 1-bay
1003(12)

ACTUAL QUANTITY lnm exiting mpb+stage

Stage 28.8 lnm
Existing mpb 102.44 lnm
TOTAL 131.24
Additive Quantity 59.24 lnm

Fabricated Metal Roofing Accessory, Gauge #24, Flashings

1013(2)

ORIGINAL QUANTITY 60 lnm with additional 1-bay

ACTUAL QUANTITY 42.4 lnm exiting mpb

Deductive Quantity 17.6 lnm

Pre-painted Metal sht. Above 0.427mm THK Corr.Type Long Span

ORIGINAL QUANTITY 60 sq.m. with additional 1-bay
ACTUAL QUANTITY exiting mpb + stage
1014(1)b1

Length per length of

side Roofing sheet Area
1. Existing mpb 30 9.95 597 ROOFING SHEET AREA
2. Stage 8 6.43 51.44
TOTAL 648.44
Additive Quantity 588.44 sq.m.

Structure STEEL Purlins

ORIGINAL QUANTITY 514 kgs. with additional 1-bay
ACTUAL QUANTITY:
Member(s) Factor # of members Total
19.7 0
1047(2)b

No of Purlins Length
1. Existing Mpb 26 17.5 1497.20
Total length: 455 Weight of Purlins
No of 6.0m 76
9 8 236.4
2. Stage
No of 6.0m 12
Additive Quantity 1219.6 kgs.

Painting works (Masonry Painting)

ORIGINAL QUANTITY 209 sq.m. with additional 1-bay
ACTUAL QUANTITY existing mpb+stage

1. Exisiting mpb + stage

Total
Surface
PAINTING WORKS: CONCRETE

NUMBER OF
STRUCTURAL MEMBER Area Total
MEMBERS
per
1032(1)a

member
COLUMN -mpb 12 8.32 99.84
BEAMS-mpb 10 6.24 62.4
CONCRETE BRACKET-mpb 12 2.62 31.44
COLUMN- stage 2 3.85 7.7
COLUMN- stage 2 3.3 6.6
STAGE WALL 18
FFL STAGE 19.7

TOTAL GROSS AREA: 245.68

Additive Quantity 36.68 sq.m.

Structural Steel, Trusses

ORIGINAL QUANTITY 2018 kgs. with additional 1-bay
1047(8)

ACTUAL QUANTITY stage

Member(s) Factor # of 6.0m Total
1047(8)
C150mmx50mmx6mm 58.88 8 471.04
Deductive Quantity 1546.96 kgs.
BACKUP COMPUTATIONS
Painting works (Steel Painting)

ORIGINAL QUANTITY 591 kgs. with proposed 1-bay of mpb

ACTUAL QUANTITY due to painting of whole roofing system of existing mpb and stage

a. EXISTING MPB

TOP CHORD, BOTTOM CHORD, AND COLLAR BRACE COMPUTATIONS LATERAL STRUT COMPUTATIONS SAGRODS, CROSS BRACING, TURNBUCKLE, AND ANCHOR BOLTS COMPUTATIONS
No. of
No. of No. of Length Total
No. of Truss Total Length (m) Total Length (m) Structural No. of No. of Items
Structural Member Structural Steel Designation Structural Member Lateral Steel Designation Structural Member per Piece Length Designation
Assembly (per Truss basis) (per Strut basis) Steel Pieces Needed
Steel Needed Strut (m) (m)
Needed

Top Chord and Bottom Chord 6 82.04 83 < 75mm x 75mm x 6mm Sagrods 240 0.85 204 34 12mm dia. Plain Round Bar (Sagrod)
< 50mm x 50mm x
Web Members 6 75.4 76 < 50mm x 50mm x 6mm LS-1: Outer Members 2 23.6 8 Cross Bracing 3 9.765 29.295 4 16mm dia. Plain Round Bar
4.5mm
< 37.5mm x 37.5mm x
Collar Brace 6 3.24 4 < 75mm x 75mm x 6mm LS-1: Web Members 2 11.82 4 Anchor Bolts 64 - - 64 20mm dia. 350mm x 75mm A325
4.5mm
Anchor Bolts 96 - - 96 20mm dia. 500mm x 75mm A325
Turnbuckle 3 - - 3 16mm dia. Turnbuckle
PURLIN, AND CLIP ANGLE COMPUTATIONS FASCIA AND GUSSET PLATE COMPUTATIONS
No. of
No. of
Total Length (m) No. of Total Length of Structural
Structural Member No. of Purlins Structural Steel Designation Structural Member Steel Designation
(per Truss basis) Fascia Fascia (m) Steel
Steel Needed
Needed
LC 150mm x 50mm x 15mm x LC 150mm x 50mm x
PURLINS 30 30 150 FASCIA 2 101.04 34
1.50mm 15mm x 1.50mm
No. of
No. of
Clip No. of No. of No. of
Length of 1 Clip No. of Truss Area of Gusset Plate Gusset
Structural Member Angles Trusse Structural Steel Designation Structural Member Needed Steel Designation
1032(1)c

Angle (m) Assembly needed (sq.m.) Plate

(per s Steel Needed Plates
Needed
Truss)
1.2m x 2.4m x 6mm
CLIP ANGLE 30 6 0.13 4 < 75mm x 75mm x 6mm GUSSET PLATE 6 46 0.065 7 thk. Gusset Plate

b. STAGE no of 6.0m factor volume weight total weight

design
ation

C150mmx50mmx6mm
Rafter 8 7850 0.0075 58.875 471

TOTAL AREA OF PAINTING WORKS

TOTAL SURFACE TOTAL

STRUCTURAL MEMBER NUMBER OF MEMBERS
AREA PER MEMBER AREA
PAINTING WORKS: STEEL

TOP CHORD AND BOTTOM CHORD 83 1.8 149.4

WEB MEMBERS 76 1.2 91.2
COLLAR BRACE 4 1.8 7.2
PURLINS 162 3.36 544.32
CLIP ANGLE 4 1.8 7.2
LS-1 OUTSIDE 8 1.2 9.6
LS-1 WEB 4 0.9 3.6
FASCIA 34 3.36 114.24
C150mmx50mmx6mm 8 4.06 32.48

TOTAL GROSS AREA: 959.24

Additive Quantity 368.24 kgs.

ITEMIZED COST OF REVISION
(Change Order No. 01)

Project ID: 20BD0060

Project Name/Location: Local Program - Local Infrastructure Program - Building and other Structures - Multi-Purpose/FacilitiesrRehabilitation of Multi- Purpose Building, Brgy. Andarayan
North, Solana, Cagayan
Contractor: 4MD JSL CONSTRUCTION INC. Page 1 of 1
Description PROPOSED V.O.# 1 REVISED QUANTITY
Item Unit Unit ORIGINAL CONTRACT ADDITIVE DEDUCTIVE AND AMOUNT
No. Cost Amount Amount Amount Amount
Quantity Quantity Quantity Quantity
(Php) (Php) (Php) (Php)
B.5 Prject Billboard/Signboard each 3,000.00 2.00 6,000.00 - - 2.00 6,000.00
B.7 Occupational Healthy and Health Program Mos. 12,000.00 2.00 24,000.00 - - 2.00 24,000.00
B.9 Mobilization/ Demobilization L.S. 8,000.00 ALL 8,000.00 - - ALL 8,000.00
803(1)a Structure Excavation (Common Soil) cu.m 516.60 19.00 9,815.40 - 7.07 3,652.36 11.93 6,163.04
804(1)a Embankment from Structure Excavation cu.m 332.10 14.00 4,649.40 - 5.27 1,750.17 8.73 2,899.23
804(1)b Embankment from Common Borrow cu.m 781.29 91.00 71,097.39 - 64.60 50,471.33 26.40 20,626.06
804(4) Gravel Fill cu.m 781.36 5.00 3,906.80 - 3.83 2,992.61 1.17 914.19
900(1)c2 Structural Concrete, Class A, 28 Days, (Footing and Slab on Fill) cu.m 7,430.93 14.50 107,748.49 - 1.78 13,227.06 12.72 94,521.43
900(1)c4 Structural Concrete, Class A, 28 Days, (Columns) cu.m 14,174.87 4.90 69,456.86 - - - 4.90 69,456.86
900(1)c6 Structural Concrete, Class A, 28 Days, (Beams/Girders) cu.m 13,420.84 1.80 24,157.51 - 1.80 24,157.51 - -
902(1)a Reinforcing Steel, Deformed, Grade 40 kgs. 64.37 732.00 47,118.84 - 383.14 24,662.72 348.86 22,456.12
902(1)b Reinforcing Steel, Deformed, Grade 60 kgs. 81.09 485.00 39,328.65 - 153.55 12,451.37 331.45 26,877.28
903(2) Formworks and Falseworks sq.m. 820.90 73.00 59,925.70 - 36.60 30,044.94 36.40 29,880.76
1046(2)b 100mm CHB Non-Load Bearing(including Reinforcing Steel) sq.m. 828.23 109.00 90,277.07 - 68.90 57,065.05 40.10 33,212.02
1027(1) Cement Plaster Finish sq.m. 256.79 209.00 53,669.11 - 165.18 42,416.52 43.82 11,252.59
1032(1)a Painting works (Masonry Painting) sq.m. 130.02 209.00 27,174.18 36.68 4,769.13 - 245.68 31,943.31
1032(1)c Painting works (Steel Painting) kgs. 58.08 591.00 34,325.28 368.24 21,387.38 - 959.24 55,712.66
1003(12) Fascia Board (Metal) L.m 165.74 72.00 11,933.28 59.24 9,818.44 - 131.24 21,751.72
1013(2)b1 Fabricated Metal Roofing Accessory, Gauge #24, Gutters L.m 375.97 36.00 13,534.92 - 36.00 13,534.92 - -
Fabricated Metal Roofing Accessory, Gauge #24, Ridge Roll/Hip
1013(2)e
Rolls
L.m 329.33 40.00 13,173.20 - 10.00 3,293.30 30.00 9,879.90
1013(2)a2 Fabricated Metal Roofing Accessory, Gauge #24, Flashings sq.m. 254.00 60.00 15,240.00 - 17.60 4,470.40 42.40 10,769.60
1014(1)b1 Pre-painted Metal sht. Above 0.427mm THK Corr.Type Long Span sq.m. 500.89 60.00 30,053.40 588.44 294,743.71 - 648.44 324,797.11
1047(2)b Structure STEEL Purlins kgs. 82.49 514.00 42,399.86 1,219.60 100,604.80 - 1,733.60 143,004.66
1047(6) Metal Structure Accessories (Steel Plates) kgs. 115.82 47.00 5,443.54 - - 47.00 5,443.54
1047(7)a Metal Structure Accessories (Bolts) kgs. 144.22 9.00 1,297.98 - - 9.00 1,297.98
1047(7)b Metal Structure Accessories (Sagrods) kgs. 96.86 20.00 1,937.20 - - 20.00 1,937.20
1047(8) Structural Steel, Trusses kgs. 78.98 2,018.00 159,381.64 - 1,546.96 122,178.90 471.04 37,202.74
Sub Total 975,045.70 431,323.46 406,369.16 1,000,000.00
Prepared By:
Verified as to Unit Cost: Verified as to Quantity:

JAYLORD A. DE ASIS RAYNALDO T. ARUGAY ESMERALDA O. DE GUZMAN

Project Engineer Chief Construction Section Chief, Planning & Design Section
Conforme: Recommending Approval: Approved:

4MD JSL CONSTRUCTION INC. MARIANO B. MALUPENG DANILO U. TABILAS

Contractor Asst. District Engineer District Engineer
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(6)a 20 mm dia. Polyvinyl Chloride (PVC) Pipes

Unit of Measurement : length
Output : all
Output per hour : 3.534

No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor

a. Construction Foreman 1 1.00 75.00 75.00

b. Skilled Laborer 1 1.00 75.00 75.00
c. Unskilled Laborer 1 1.00 50.00 50.00

Sub - Total for A 200.00

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

Minor Tools, 10% of labor 20.00

Sub - Total for B 20.00

C. Total (A + B) 220.00
D. Output per hour = 3.534
E. Direct Unit Cost (C ÷ D) 62.25
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

20 mm dia. x 3 m uPVC Electrical Pipe length 1.05 97.00 101.85

Consumables (5% of Material Cost) 5.09

Sub - Total for F 106.94

G. Direct Unit Cost (E + F) 169.19
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 13.00% of G 22.00
I. Contractor's Profit (CP) 10.00% of G 2.20
J. Value Added Tax (VAT) 5% of (G + H + I) 9.67
K. Total Unit Cost (G + H + I + J) 203.06
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100 Junction Box & Utility Box

Unit of Measurement : pc
Output : all
Output per hour : 1

No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor

b. Skilled Laborer 1 0.40 75.00 30.00

c. Unskilled Laborer 1 0.40 50.00 20.00

Sub - Total for A 50.00

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

5.00

Sub - Total for B 5.00

C. Total (A + B) 55.00
D. Output = 1.00
E. Direct Unit Cost (C ÷ D) 55.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
pcs 1 30.00 30.00
a. Utility box pcs 1 31.00 31.00
b. Junction Box 1.83
c. Consumbales (3%)

Sub - Total for F 62.83

G. Direct Unit Cost (E + F) 117.83
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 13.00% of G 15.32
I. Contractor's Profit (CP) 10.00% of G 1.53
J. Value Added Tax (VAT) 5% of (G + H + I) 6.73
K. Total Unit Cost (G + H + I + J) 141.41
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1101(1)b2 5.5 mm2 Electric Wire THHN

Unit of Measurement : m
Output : all
Output per hour : 25

No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor

a. Construction Foreman 1 1.00 75.00 75.00

b. Skilled Laborer 1 1.00 75.00 75.00
c. Unskilled Laborer 1 1.00 50.00 50.00

Sub - Total for A 200.00

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

Minor Tools, 10% of labor 20.00

Sub - Total for B 20.00

C. Total (A + B) 220.00
D. Output per hour = 25.00
E. Direct Unit Cost (C ÷ D) 8.80
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. 5.5 mm2 Electric Wire THHN m 1.00 29.00 29.00

b. Consumables (3%) 0.87

Sub - Total for F 29.87

G. Direct Unit Cost (E + F) 38.67
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 13.00% of G 5.03
I. Contractor's Profit (CP) 10.00% of G 0.50
J. Value Added Tax (VAT) 5% of (G + H + I) 2.21
K. Total Unit Cost (G + H + I + J) 46.41
DETAILED UNIT PRICE ANALYSIS (DUPA)
Triplex (3 Single Pole Wall Switches on one switch
Item No./Description : 1101(5) plate)
Unit of Measurement : set
Output per hour : 1 set

No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor

a. Skilled Laborer 1 1.00 75.00 75.00

b. Unskilled Laborer 1 1.00 50.00 50.00

Sub - Total for A 125.00

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

Minor Tools, 10% of labor 12.50

Sub - Total for B 12.50

C. Total (A + B) 137.50
D. Output per hour = 1.00 set
E. Direct Unit Cost (C ÷ D) 137.50
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Triplex (3 Single Pole Wall Switches on one switch

plate) set 1.00 120.00 120.00

Sub - Total for F 120.00

G. Direct Unit Cost (E + F) 257.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 13.00% of G 33.48
I. Contractor's Profit (CP) 10.00% of G 3.35
J. Value Added Tax (VAT) 5% of (G + H + I) 14.72
K. Total Unit Cost (G + H + I + J) 309.04
`
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1101 (4) Duplex (2 Single Pole Wall Switches on one switch plate)
Unit of Measurement : set
Output per hour : 1 set

No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor

a. Skilled Laborer 1 1.00 75.00 75.00

b. Unskilled Laborer 1 1.00 50.00 50.00

Sub - Total for A 125.00

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

Minor Tools, 10% of labor 12.50

Sub - Total for B 12.50

C. Total (A + B) 137.50
D. Output per hour = 1.00 set
E. Direct Unit Cost (C ÷ D) 137.50
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Duplex (2 Single Pole Wall Switches on one switch plate) set 1.00 95.00 95.00

Sub - Total for F 95.00

G. Direct Unit Cost (E + F) 232.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 13.00% of G 30.23
I. Contractor's Profit (CP) 10.00% of G 3.02
J. Value Added Tax (VAT) 5% of (G + H + I) 13.29
K. Total Unit Cost (G + H + I + J) 279.03
`
DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : set
Output per hour : 1

No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor

a. Construction Foreman 1 1.50 75.00 112.50

a. Skilled Laborer 1 1.50 75.00 112.50
b. Unskilled Laborer 2 1.50 50.00 150.00

Sub - Total for A 375.00

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

Sub - Total for B -

C. Total (A + B) 375.00
D. Output per hour = 1.00 set
E. Direct Unit Cost (C ÷ D) 375.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. 2 - 40Watts flourescent lighting fixture, Box Type set 1.00 560.00 560.00

Sub - Total for F 560.00

G. Direct Unit Cost (E + F) 935.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 13.00% of G 121.55
I. Contractor's Profit (CP) 10.00% of G 12.16
J. Value Added Tax (VAT) 5% of (G + H + I) 53.44
K. Total Unit Cost (G + H + I + J) 1,122.14
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1021 (1) Cement Floor Finish

Unit of Measurement : sq.m
Output per hour : 5.95 sqm

No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor

a. Construction Foreman 1 1.00 75.00 75.00

a. Skilled Laborer 1 1.00 75.00 75.00
b. Unskilled Laborer 3 1.00 50.00 150.00

Sub - Total for A 300.00

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

Minor Tools, 10% of labor 30.00

Sub - Total for B 30.00

C. Total (A + B) 330.00
D. Output per hour = 5.95 sqm
E. Direct Unit Cost (C ÷ D) 55.46
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Cement bag 0.726 265.00 192.39

b. Sand cu.m. 0.055 650.00 35.75

Sub - Total for F 228.14

G. Direct Unit Cost (E + F) 283.60
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 13.00% of G 36.87
I. Contractor's Profit (CP) 10.00% of G 3.69
J. Value Added Tax (VAT) 5% of (G + H + I) 16.21
K. Total Unit Cost (G + H + I + J) 340.37
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(1)a6 Pipe, 75mm dia, PVC, Series 1000

Unit of Measuremen : m
Output : 3

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

A. Labor

a. Construction Foreman 1 1.00 75.00 75.00

b. Skilled Laborer 1 1.00 75.00 75.00
c. Unskilled Laborer 2 1.00 50.00 100.00

Sub - Total for A 250.00

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

Minor Tools (10% of labor cost) 25.00

Sub - Total for B 25.00

C. Total (A + B) 275.00
D. Output = 3
E. Direct Unit Cost (C ÷ D) 275.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. uPVC pipe, 75mm dia.x3m, S-1000 m 1.00 145.00 145.00

d. Consumables (5% of Material Cost) 7.25

Sub - Total for F 152.25

G. Direct Unit Cost (E + F) 427.25
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 13% of G 55.54
I. Contractor's Profit (CP) 10% of G 42.73
J. Value Added Tax (VAT) 5% of (G + H + I) 26.28
K. Total Unit Cost (G + H + I + J) 551.79
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(2)b2 Fittings, 75mm dia, PVC, Elbow, 1/4 bend (90 deg)
Unit of Measuremen : ea
Output : 1

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

A. Labor

labor cost for these items are considered in the installation of pipes.

Sub - Total for A -

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

Sub - Total for B -

C. Total (A + B) -
D. Output = 1
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Elbow, 75 mm dia, 90 deg bend ea 1.00 20.54 20.54

Sub - Total for F 20.54

G. Direct Unit Cost (E + F) 20.54
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 13% of G 2.67
I. Contractor's Profit (CP) 10% of G 2.05
J. Value Added Tax (VAT) 5% of (G + H + I) 1.26
K. Total Unit Cost (G + H + I + J) 26.53
DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measuremen : l.s.
Output : 1

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

A. Labor

a. Construction Foreman 1 Err:509 75.00 Err:509

b. Skilled Laborer 2 Err:509 75.00 Err:509
c. Unskilled Laborer 4 Err:509 50.00 Err:509

Sub - Total for A Err:509

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

a. Minor Tools (10% of labor cost) Err:509

Sub - Total for B Err:509

C. Total (A + B) Err:509
D. Output = 1
E. Direct Unit Cost (C ÷ D) Err:509
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Roof Drain (Dome-type strainer) pcs 12.00 500.00 6,000.00

b.Pipe, 75mm dia, PVC, Series 1000 x 3.0m pcs Err:509 435.00 Err:509
c.Elbow, 75 mm dia, 90 deg bend each 24.00 20.54 492.96
d. PVC solvent, 400cc cans 2.00 21.89 43.78
e. Consumables 5% Err:509

Sub - Total for F Err:509

G. Direct Unit Cost (E + F) Err:509
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G Err:509
I. Contractor's Profit (CP) 8% of G Err:509
J. Value Added Tax (VAT) 5% of (G + H + I) Err:509
K. Total Unit Cost (G + H + I + J) Err:509

DUPA (DO 137 s2017)
No ratings yet
DUPA (DO 137 s2017)
55 pages
Pt. Surya Energi Indotama (Tower) : Design Pack
No ratings yet
Pt. Surya Energi Indotama (Tower) : Design Pack
29 pages
Detailed Cost Estimates: Demolition and Removal Building Material Off From The Site
100% (1)
Detailed Cost Estimates: Demolition and Removal Building Material Off From The Site
51 pages
Dupa For Remy's House ...
50% (2)
Dupa For Remy's House ...
402 pages
Carilucud
No ratings yet
Carilucud
101 pages
Andarayan MPB
No ratings yet
Andarayan MPB
134 pages
20BD0001 - Bacring MPB
No ratings yet
20BD0001 - Bacring MPB
127 pages
Sir Jonas-Streetlight
No ratings yet
Sir Jonas-Streetlight
76 pages
Detailed Unit Price Analysis (Dupa)
No ratings yet
Detailed Unit Price Analysis (Dupa)
19 pages
Estimate Bolisong Stage
No ratings yet
Estimate Bolisong Stage
12 pages
Construction of Health Center Barangay Alegre, Bansalan, Davao Del Sur
No ratings yet
Construction of Health Center Barangay Alegre, Bansalan, Davao Del Sur
50 pages
T Center T& B
No ratings yet
T Center T& B
16 pages
New-Detailed-estimates
No ratings yet
New-Detailed-estimates
4 pages
QTY Description Rate Per Day # of Working Days Estimated Cost
No ratings yet
QTY Description Rate Per Day # of Working Days Estimated Cost
5 pages
QTY Description Rate Per Day # of Working Days Estimated Cost
No ratings yet
QTY Description Rate Per Day # of Working Days Estimated Cost
5 pages
For Bidding Det Est GV Go
No ratings yet
For Bidding Det Est GV Go
16 pages
Bill of Quantities: Item Description QTY Unit Unit Cost Amount
No ratings yet
Bill of Quantities: Item Description QTY Unit Unit Cost Amount
31 pages
Individual Program of Work: (For All Types of Projects) Name/Location of Project P 3,479,161.57
No ratings yet
Individual Program of Work: (For All Types of Projects) Name/Location of Project P 3,479,161.57
33 pages
Anti Leth
No ratings yet
Anti Leth
53 pages
1 Merged 2
No ratings yet
1 Merged 2
52 pages
NPC by Honey - 5.09% - August 14
No ratings yet
NPC by Honey - 5.09% - August 14
9 pages
ESTIMATE ARIDOWEN CDC
No ratings yet
ESTIMATE ARIDOWEN CDC
139 pages
Program of Work/ Budget Cost: Lenght: Width: Thickness: Classification
No ratings yet
Program of Work/ Budget Cost: Lenght: Width: Thickness: Classification
32 pages
Rate Analysis
No ratings yet
Rate Analysis
43 pages
Item No. Description of Works QTY Unit Unit Cost Amount (P)
No ratings yet
Item No. Description of Works QTY Unit Unit Cost Amount (P)
29 pages
07 BOQ of Site Development With Compound Wall
No ratings yet
07 BOQ of Site Development With Compound Wall
50 pages
Bill of Quantities: Item Description QTY Unit Unit Cost Amount
No ratings yet
Bill of Quantities: Item Description QTY Unit Unit Cost Amount
31 pages
TULIAO
No ratings yet
TULIAO
33 pages
Description Material Cost Labor Unit Cost Total Cost
No ratings yet
Description Material Cost Labor Unit Cost Total Cost
4 pages
Parthiban.1Actual
No ratings yet
Parthiban.1Actual
16 pages
Sample Estimate School Building
No ratings yet
Sample Estimate School Building
6 pages
Water System Pdao and Hometel
No ratings yet
Water System Pdao and Hometel
168 pages
Bill of Materials Residential Building Sample CE 455
No ratings yet
Bill of Materials Residential Building Sample CE 455
19 pages
Detailed
No ratings yet
Detailed
43 pages
KC BBQ Restaurant
No ratings yet
KC BBQ Restaurant
37 pages
REHABILITATION OF MANGA PUBLIC MARKET
No ratings yet
REHABILITATION OF MANGA PUBLIC MARKET
18 pages
Boq-children Play Ground
No ratings yet
Boq-children Play Ground
26 pages
DUPA SAMPLE FORMAT
No ratings yet
DUPA SAMPLE FORMAT
39 pages
Malanao Gym
No ratings yet
Malanao Gym
21 pages
Item No. Description of Works QTY Unit Unit Cost Amount (P)
No ratings yet
Item No. Description of Works QTY Unit Unit Cost Amount (P)
29 pages
Arms Sidewards Gebriel
No ratings yet
Arms Sidewards Gebriel
13 pages
Improvement of Suyo Farmers MPB
No ratings yet
Improvement of Suyo Farmers MPB
27 pages
Pra. Vi-Sarlahi
No ratings yet
Pra. Vi-Sarlahi
15 pages
DUpaaaaaaaaaaaa Haaaa
No ratings yet
DUpaaaaaaaaaaaa Haaaa
13 pages
Ugalde (Two Storey Estimate)
No ratings yet
Ugalde (Two Storey Estimate)
17 pages
Detailed-Estimates Final - DORMITORY
No ratings yet
Detailed-Estimates Final - DORMITORY
13 pages
Quotation
No ratings yet
Quotation
8 pages
Sale Estimate
No ratings yet
Sale Estimate
94 pages
Bill of Quantities: Item Description QTY Unit Unit Cost Amount
No ratings yet
Bill of Quantities: Item Description QTY Unit Unit Cost Amount
31 pages
Pow Aark Construction Estimates
No ratings yet
Pow Aark Construction Estimates
23 pages
Chapters 234 PDF
No ratings yet
Chapters 234 PDF
38 pages
Proposed 1sty 4CL School Building at Dagum Integrated High School
No ratings yet
Proposed 1sty 4CL School Building at Dagum Integrated High School
40 pages
10m Command Center- (Back-up) - Final
No ratings yet
10m Command Center- (Back-up) - Final
174 pages
CuCoMr
No ratings yet
CuCoMr
6 pages
Back Up Sample 2 Storey
No ratings yet
Back Up Sample 2 Storey
40 pages
Conc. Floor Slab of Covered Court
No ratings yet
Conc. Floor Slab of Covered Court
23 pages
Powtrading Post
No ratings yet
Powtrading Post
26 pages
SCHOOL BUILDING ESTI
No ratings yet
SCHOOL BUILDING ESTI
3 pages
Republic of The Philippines Municipality of IPIL Barangay:Maasin
No ratings yet
Republic of The Philippines Municipality of IPIL Barangay:Maasin
91 pages
Sogod Training Center July 25, 2018
100% (1)
Sogod Training Center July 25, 2018
132 pages
Materials Science and Technology of Optical Fabrication
From Everand
Materials Science and Technology of Optical Fabrication
Tayyab I. Suratwala
No ratings yet
20BD0055 - Palayag MPB
No ratings yet
20BD0055 - Palayag MPB
33 pages
Contractual Data:: Allocation Releases Obligation Disbursement
No ratings yet
Contractual Data:: Allocation Releases Obligation Disbursement
2 pages
Boxofcrayons
No ratings yet
Boxofcrayons
11 pages
Contractual Data:: Allocation Releases Obligation Disbursement
No ratings yet
Contractual Data:: Allocation Releases Obligation Disbursement
1 page
Contractual Data:: Allocation Releases Obligation Disbursement
No ratings yet
Contractual Data:: Allocation Releases Obligation Disbursement
2 pages
Contractual Data:: Allocation Releases Obligation Disbursement
No ratings yet
Contractual Data:: Allocation Releases Obligation Disbursement
2 pages
01 - Request For Variation Order #1
No ratings yet
01 - Request For Variation Order #1
1 page
Updated V.O Letter 2019docx
No ratings yet
Updated V.O Letter 2019docx
8 pages
Department of Public Works and Highways: Cagayan Third District Engineering Office
No ratings yet
Department of Public Works and Highways: Cagayan Third District Engineering Office
1 page
CIVIC CENTER Revised
No ratings yet
CIVIC CENTER Revised
257 pages
01 - Request For Variation Order #1
No ratings yet
01 - Request For Variation Order #1
1 page
I. Analysis of Doubly Reinforced Rectangular Beam (DRRB) - Ultimate Strength Design Method (Usd)
No ratings yet
I. Analysis of Doubly Reinforced Rectangular Beam (DRRB) - Ultimate Strength Design Method (Usd)
9 pages
Tags
No ratings yet
Tags
1 page
Cagayan Third District Engineering Office
No ratings yet
Cagayan Third District Engineering Office
5 pages
Illustrative Problem - Tbeam
No ratings yet
Illustrative Problem - Tbeam
3 pages
Shear Design
No ratings yet
Shear Design
5 pages
Dean, School of Information Technology and Engineering
No ratings yet
Dean, School of Information Technology and Engineering
12 pages
St. Paul University Philippines: Tuguegarao City, Cagayan 3500
No ratings yet
St. Paul University Philippines: Tuguegarao City, Cagayan 3500
11 pages
Loreta M. Malaluan, Ceso Iv: Republic of The Philippines Department of Public Works and Highways
No ratings yet
Loreta M. Malaluan, Ceso Iv: Republic of The Philippines Department of Public Works and Highways
1 page
6 0 Doubly Reinforced Concrete Beam USD 1
No ratings yet
6 0 Doubly Reinforced Concrete Beam USD 1
7 pages
The Use of Raw Plastic Waste Materials As A Soil Stabilizer
No ratings yet
The Use of Raw Plastic Waste Materials As A Soil Stabilizer
18 pages
Evaluation On The Effectiveness of Signalized Intersection: Tanza-Balzain Junction
No ratings yet
Evaluation On The Effectiveness of Signalized Intersection: Tanza-Balzain Junction
2 pages
St. Paul University Philippines: Tuguegarao City, Cagayan 3500
No ratings yet
St. Paul University Philippines: Tuguegarao City, Cagayan 3500
21 pages
Continuance of Work Suspension Order No. 1 (A) (C.W.S.O. Up To 30 C.D.)
No ratings yet
Continuance of Work Suspension Order No. 1 (A) (C.W.S.O. Up To 30 C.D.)
1 page
Amityville The Evil Escape Notes
No ratings yet
Amityville The Evil Escape Notes
62 pages
G02-002 - Introduction To Excavation For Structures - US
No ratings yet
G02-002 - Introduction To Excavation For Structures - US
30 pages
Sears Tower - Jitendra Goyal
No ratings yet
Sears Tower - Jitendra Goyal
24 pages
1 Fundamentals of Construction Safety
No ratings yet
1 Fundamentals of Construction Safety
59 pages
DRM W Acting For and On Behalf of The President of India Invites E-Tenders Against Tender No DRMWBSL432022t4 Closing Date/Time
No ratings yet
DRM W Acting For and On Behalf of The President of India Invites E-Tenders Against Tender No DRMWBSL432022t4 Closing Date/Time
7 pages
Chapter4analysis of Clamping Force
No ratings yet
Chapter4analysis of Clamping Force
10 pages
2.-ME-Series-AC-WC_R2
No ratings yet
2.-ME-Series-AC-WC_R2
2 pages
Scope of Work-14in X 14km Pipeline - Sterling Global
No ratings yet
Scope of Work-14in X 14km Pipeline - Sterling Global
30 pages
The House Designers - THD-9690, Joshua
No ratings yet
The House Designers - THD-9690, Joshua
4 pages
Pdvsa: Thermocouples and Thermowells
No ratings yet
Pdvsa: Thermocouples and Thermowells
4 pages
NYCWY Power Cables
No ratings yet
NYCWY Power Cables
2 pages
M Noman Sarwar
No ratings yet
M Noman Sarwar
3 pages
Asm Estimate
No ratings yet
Asm Estimate
33 pages
Compact Excavator 2-3 Tonne QSG LR
No ratings yet
Compact Excavator 2-3 Tonne QSG LR
24 pages
Class 7 Q Superlative To Positive
No ratings yet
Class 7 Q Superlative To Positive
2 pages
T HR Ci 12027 ST
No ratings yet
T HR Ci 12027 ST
18 pages
Online Verified GST Certificate R.V. ENGINEERING CUSTOMER
No ratings yet
Online Verified GST Certificate R.V. ENGINEERING CUSTOMER
5 pages
ABT
No ratings yet
ABT
54 pages
CENG 6101 DR Yoseph Course Outline
100% (1)
CENG 6101 DR Yoseph Course Outline
3 pages
Qatargas Operating Company LTD.: See Iso A2-2-A3-NG26710138 - 0002 1371
No ratings yet
Qatargas Operating Company LTD.: See Iso A2-2-A3-NG26710138 - 0002 1371
1 page
Chapter 3
No ratings yet
Chapter 3
81 pages
Week 11 - Colonial and Post-Colonial - Lecture Notes
No ratings yet
Week 11 - Colonial and Post-Colonial - Lecture Notes
34 pages
10green Roof Seismic Impacts
No ratings yet
10green Roof Seismic Impacts
16 pages
32 - RCD 4 Part 1 One-Way Slab
No ratings yet
32 - RCD 4 Part 1 One-Way Slab
2 pages
Senior Staff Join Construction Toolbox Meeting - May 17, 2024
No ratings yet
Senior Staff Join Construction Toolbox Meeting - May 17, 2024
2 pages
ANCHOR PRICE LIST - Copy FINAL
No ratings yet
ANCHOR PRICE LIST - Copy FINAL
3 pages
Cu 1600-4 - 201704251640386596
No ratings yet
Cu 1600-4 - 201704251640386596
4 pages
Company Profile PT MSS
No ratings yet
Company Profile PT MSS
5 pages
MCC-20 Base Panel (1)
No ratings yet
MCC-20 Base Panel (1)
1 page