Construction (Completion) of Multi-Purpose Building (Covered Court) at Brgy.

Alacan

San Fabian, Pangasinan

FORM POW-2015-01A-00

ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST % DIRECT
QTY
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT) COST
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED
PART II OTHER GENERAL REQUIREMENTS
B.3 Permits and Clearances 1.00 L.S. 32,659.41 32,659.41 34,292.38
B.5 Project Billboard/ Sign Board 2.00 ea. 8,447.04 4,223.52 11,086.74
B.7(2) Occupational Safety and Health Program 1.00 L.S. 58,671.88 58,671.88 67,766.02
TOTAL OF PART II 99,778.32
PART III-A EARTHWORK
803(1)a Structure Excavation (Common Soil) 152.41 m³ 35,655.57 233.94 46,797.93
804(1)a Embankment (from Structure Excavation) 104.34 m³ 20,848.35 199.81 27,363.45
804(4) Gravelfill 56.63 m³ 52,820.72 932.78 69,327.20
TOTAL OF PART III-A 109,324.64
PART III-B PLAIN AND REINFORCED CONCRETE WORK
900(1)c2 Structural Concrete for Footing and Slab on Fill (Class A, 28 days) 62.97 m³ 305,861.92 4,857.65 401,443.77
900(1)c3 Structural Concrete for Footing Tie Beam (Class A, 28 days) 15.84 m³ 85,788.62 5,415.95 112,597.56
900(1)c4 Structural Concrete for Column (Class A, 28 days) 12.01 m³ 65,052.31 5,415.95 85,381.15
902(1)a Reinforcing Steel, Grade 40 5,946.87 kgs. 358,597.29 60.30 470,658.94
903(2) Formworks and Falseworks 303.74 m² 121,051.01 398.53 158,879.45
TOTAL OF PART III-B 936,351.14
PART III-C FINISHING AND OTHER CIVIL WORKS
1046(2)a1 100mm CHB Non-Load Bearing(Incldg. Reinforced Steel) 57.20 m² 33,247.44 581.25 43,637.26
1046(2)a2 150mm CHB Non-Load Bearing(Incldg. Reinforced Steel) 40.00 m² 31,098.79 777.47 40,817.16
1027(1) Cement Plaster Finish 301.92 m² 51,373.10 170.15 67,427.19
1038(1) Reflective Insulation 506.24 m2 100,960.83 199.43 132,511.09
1051(6) Railing 1.00 L.S. 8,978.48 8,978.48 11,784.26
1032(1)a Painting Works (Masonry/Concrete) 117.60 m² 27,777.12 236.20 36,457.47
1032(1)c Painting Works (Steel) 611.99 m² 191,530.17 312.96 251,383.35
1014(1)b2 Prepainted Metal Sheets ( Long Span,Rib-Type,0.427mm thk) 546.24 m² 285,505.32 522.67 374,725.73
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll/Hip); (gauge 26) 32.00 L.M. 7,578.45 236.83 9,946.72
1013(2)a2 Fabricated Metal Roofing Accessory (Flashings); (gauge 26) 40.00 L.M. 9,473.06 236.83 12,433.40
1013(2)b1 Fabricated Metal Roofing Accessory (Gutters); (gauge 24) 64.00 L.M. 23,942.86 374.11 31,425.00
1047(2)a Structural Steel, Trusses 5,233.75 kgs. 458,132.99 87.53 601,299.55
1047(2)b Structural Steel Purlins 4,632.76 kgs. 384,690.31 83.04 504,906.03
1047(6) Metal Structure Accessories (Steel Plates) 8.24 kgs. 618.14 74.99 811.31
1047(3)a Metal Structure Accessories (Bolts) 72.00 each 11,408.37 158.45 14,973.49
1047(3)b Metal Structure Accessories (Sagrods) 13.00 each 3,105.17 238.86 4,075.54
1047(4) Metal Structure Accessories (Crossbracing) 198.87 kgs. 12,548.34 63.10 16,469.70
1047(3)c Metal Structure Accessories (Turnbuckle) 20.00 e.a. 4,473.39 223.67 5,871.32
1001(5)a Catch Basin (Concrete) 12.00 ea. 14,662.52 1,221.88 19,244.56
1001(19) Storm Drainage and Downspout 1.00 L.S. 58,925.70 58,925.70 77,339.98
TOTAL OF PART III-C 1,720,030.53
PART III-D ELECTRICAL WORKS
1100(10) Conduit, Boxes, & Fittings (Conduit Works/Conduit Rough-in) 1.00 L.S. 22,878.44 22,878.44 30,027.96
1101(33) Wires and Wiring Devices 1.00 L.S. 34,845.30 34,845.30 45,734.46
1102(1) Panelboard with Main & Branch Breakers 1.00 L.S. 11,870.19 11,870.19 15,579.63
` Lighting Fixtures and Lamps 1.00 L.S. 95,636.79 95,636.79 125,523.29
TOTAL OF PART III-D 165,230.73
GRAND TOTAL 3,030,715.36