Construction of Multi-Purpose Building, Brgy.

Malimpuec

Basista, Pangasinan
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT 5 % VAT TOTAL COST
MATERIAL LABOR EQUIPMENT UNIT COST TOTAL % VALUE
PART II OTHER GENERAL REQUIREMENTS
AS EVALUATED
B.5 Project Billboard/ Sign Board
AS SUBMITTED 0.439% 2.00 ea. 6,400.00 1,708.16 170.82 5,433.08 8,278.98 25% 2,069.74 517.44 10,866.16
AS EVALUATED
B.7(1) Occupational Safety and Health Program
AS SUBMITTED 1.097% 3.00 mo. 7,149.25 16,362.96 - 9,052.20 23,512.21 10% 2,351.22 1,293.17 27,156.61
AS EVALUATED
TOTAL OF PART II
AS SUBMITTED 1.536% 13,549.25 18,071.12 170.82 31,791.19 4,420.97 1,810.61 38,022.76
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORK
AS EVALUATED
801(1) Removal of Structures and Obstruction
AS SUBMITTED 0.780% 1.00 L.S. - 13,376.24 1,337.62 19,311.95 14,713.86 25% 3,678.47 919.62 19,311.95
AS EVALUATED
803(1)a Structure Excavation (Common Soil)
AS SUBMITTED 1.067% 86.50 m³ - 1,082.54 19,037.90 305.31 20,120.44 25% 5,030.11 1,257.53 26,408.08
AS EVALUATED
804(1)a Embankment (from Structure Excavation)
AS SUBMITTED 0.617% 75.27 m³ - 1,914.64 9,714.58 202.79 11,629.22 25% 2,907.30 726.83 15,263.35
AS EVALUATED
804(4) Gravelfill
AS SUBMITTED 1.739% 36.01 m³ 22,685.67 7,511.18 2,596.58 1,195.29 32,793.43 25% 8,198.36 2,049.59 43,041.37
AS EVALUATED
SUB TOTAL OF PART III-A
AS SUBMITTED 4.203% 22,685.67 23,884.60 32,686.68 79,256.95 19,814.24 4,953.56 104,024.75
PART B PLAIN AND REINFORCED CONCRETE WORK
AS EVALUATED
900(1)c2 Structural Concrete for Footing and Slab on Fill (Class A, 28 days)
AS SUBMITTED 9.818% 39.00 m³ 121,865.63 40,440.00 22,832.47 6,231.09 185,138.09 25% 46,284.52 11,571.13 242,993.75
AS EVALUATED
900(1)c3 Structural Concrete for Footing Tie Beam (Class A, 28 days)
AS SUBMITTED 3.233% 11.57 m³ 36,150.00 15,861.44 8,955.39 6,917.27 60,966.83 25% 15,241.71 3,810.43 80,018.96
AS EVALUATED
900(1)c4 Structural Concrete for Column (Class A, 28 days)
AS SUBMITTED 1.690% 6.05 m³ 18,900.00 8,292.70 4,682.07 6,917.27 31,874.77 25% 7,968.69 1,992.17 41,835.64
AS EVALUATED
902(1)a Reinforcing Steel, Grade 40
AS SUBMITTED 10.408% 3,756.16 kgs. 162,195.53 24,180.46 9,897.60 68.58 196,273.59 25% 49,068.40 12,267.10 257,609.09
AS EVALUATED
903(2) Formworks and Falseworks
AS SUBMITTED 3.371% 167.84 m² 29,100.31 31,327.54 3,132.75 497.04 63,560.61 25% 15,890.15 3,972.54 83,423.30
AS EVALUATED
SUB TOTAL OF PART III-B
AS SUBMITTED 28.520% 368,211.46 120,102.15 49,500.28 537,813.90 134,453.47 33,613.37 705,880.74
PART C FINISHING AND OTHER CIVIL WORKS
C.1. Masonry Works
AS EVALUATED
1046(2)a1 100mm CHB Non-Load Bearing(Incldg. Reinforced Steel)
AS SUBMITTED 1.029% 34.00 m² 14,096.40 3,428.00 1,871.69 748.75 19,396.09 25% 4,849.02 1,212.26 25,457.37
AS EVALUATED
Sub-Total D.1
AS SUBMITTED 1.029% 14,096.40 3,428.00 1,871.69 19,396.09 4,849.02 1,212.26 25,457.37
C.2. Finishing Works
AS EVALUATED
1027(1) Cement Plaster Finish
AS SUBMITTED 0.614% 70.80 m² 6,796.80 4,351.14 435.11 214.73 11,583.06 25% 2,895.76 723.94 15,202.76
AS EVALUATED
1038(1) Reflective Insulation
AS SUBMITTED 4.146% 402.27 m2 57,022.27 19,227.37 1,922.74 255.05 78,172.38 25% 19,543.10 4,885.77 102,601.25
AS EVALUATED
1051(6) Railing
AS SUBMITTED 0.443% 1.00 L.S. 6,356.70 764.75 1,234.36 10,967.00 8,355.81 25% 2,088.95 522.24 10,967.00
AS EVALUATED
Sub-Total C.1
AS SUBMITTED 5.203% 70,175.77 24,343.27 3,592.21 98,111.25 24,527.81 6,131.95 128,771.02
C.3. Painting Works
AS EVALUATED
1032(1)a Painting Works (Masonry/Concrete)
AS SUBMITTED 0.833% 70.80 m² Page 1 of 3
5,273.86 9,480.12 948.01 291.09 15,701.99 25% 3,925.50 981.37 20,608.86
 Construction of Multi-Purpose Building, Brgy. Malimpuec

Basista, Pangasinan
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT 5 % VAT TOTAL COST
MATERIAL LABOR EQUIPMENT UNIT COST TOTAL % VALUE
AS EVALUATED
1032(1)c Painting Works (Steel)
AS SUBMITTED 7.428% 470.34 m² 67,337.52 66,127.57 6,612.76 390.89 140,077.85 25% 35,019.46 8,754.87 183,852.18
AS EVALUATED
Sub-Total C.2
AS SUBMITTED 8.261% 72,611.38 75,607.69 7,560.77 155,779.84 38,944.96 9,736.24 204,461.04

Page 2 of 3
 Construction of Multi-Purpose Building, Brgy. Malimpuec

Basista, Pangasinan
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT 5 % VAT TOTAL COST
MATERIAL LABOR EQUIPMENT UNIT COST TOTAL % VALUE
C.4. Roof Framing and Roofing Works
AS EVALUATED
1014(1)b2 Prepainted Metal Sheets ( Long Span,Rib-Type,0.427mm thk)
AS SUBMITTED 12.576% 462.81 m² 188,296.25 44,417.86 4,441.79 672.55 237,155.89 25% 59,288.97 14,822.24 311,267.11
AS EVALUATED
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll/Hip); (gauge 26)
AS SUBMITTED 0.249% 20.00 L.M. 4,220.94 427.04 42.70 307.83 4,690.68 25% 1,172.67 293.17 6,156.52
AS EVALUATED
1013(2)a2 Fabricated Metal Roofing Accessory (Flashings); (gauge 26)
AS SUBMITTED 0.497% 40.00 L.M. 8,441.88 854.08 85.41 307.83 9,381.37 25% 2,345.34 586.34 12,313.05
AS EVALUATED
1013(2)b1 Fabricated Metal Roofing Accessory (Gutters); (gauge 24)
AS SUBMITTED 0.789% 40.00 L.M. 14,090.40 723.80 72.38 488.47 14,886.58 25% 3,721.64 930.41 19,538.63
AS EVALUATED
1047(2)a Structural Steel, Trusses
AS SUBMITTED 16.330% 3,923.24 kgs. 231,119.14 23,524.36 53,299.30 103.02 307,942.81 25% 76,985.70 19,246.43 404,174.93
AS EVALUATED
1047(2)b Structural Steel Purlins
AS SUBMITTED 13.452% 3,441.71 kgs. 205,573.45 16,661.77 31,422.05 96.73 253,657.27 25% 63,414.32 15,853.58 332,925.17
AS EVALUATED
1047(6) Metal Structure Accessories (Steel Plates)
AS SUBMITTED 0.217% 54.95 kgs. 3,090.28 902.88 90.29 97.53 4,083.45 25% 1,020.86 255.22 5,359.52
AS EVALUATED
1047(3)a Metal Structure Accessories (Bolts)
AS SUBMITTED 0.397% 48.00 each 6,368.16 1,024.90 102.49 204.96 7,495.55 25% 1,873.89 468.47 9,837.90
AS EVALUATED
1047(3)b Metal Structure Accessories (Sagrods)
AS SUBMITTED 0.138% 11.00 each 2,343.88 234.87 23.49 310.49 2,602.24 25% 650.56 162.64 3,415.44
AS EVALUATED
1047(4) Metal Structure Accessories (Crossbracing)
AS SUBMITTED 0.647% 198.87 kgs. 8,603.13 3,267.63 326.76 80.50 12,197.52 25% 3,049.38 762.35 16,009.25
AS EVALUATED
1047(3)c Metal Structure Accessories (Turnbuckle)
AS SUBMITTED 0.140% 12.00 e.a. 2,220.00 384.34 38.43 289.05 2,642.77 25% 660.69 165.17 3,468.64
AS EVALUATED
Sub-Total C.3
AS SUBMITTED 45.433% 674,367.51 92,423.51 89,945.09 856,736.12 214,184.03 53,546.01 1,124,466.16
C.5. Plumbing Works
AS EVALUATED
1001(19) Storm Drainage and Downspout
AS SUBMITTED 1.263% 1.00 L.S. 16,478.00 6,668.40 666.84 31,254.88 23,813.24 25% 5,953.31 1,488.33 31,254.88
AS EVALUATED
Sub-Total C.4
AS SUBMITTED 1.263% 16,478.00 6,668.40 666.84 23,813.24 5,953.31 1,488.33 31,254.88
AS EVALUATED
SUB TOTAL OF PART III-C
AS SUBMITTED 61.188% 847,729.07 202,470.87 103,636.60 1,153,836.54 288,459.14 72,114.78 1,514,410.46
PART D ELECTRICAL WORKS
AS EVALUATED
1100(10) Conduit, Boxes, & Fittings (Conduit Works/Conduit Rough-in)
AS SUBMITTED 0.556% 1.00 L.S. 5,784.00 4,270.40 427.04 13,756.89 10,481.44 25% 2,620.36 655.09 13,756.89
AS EVALUATED
1101(33) Wires and Wiring Devices
AS SUBMITTED 1.298% 1.00 L.S. 20,081.00 4,001.04 400.10 32,132.81 24,482.14 25% 6,120.54 1,530.13 32,132.81
AS EVALUATED
1102(1) Panelboard with Main & Branch Breakers
AS SUBMITTED 0.527% 1.00 L.S. 7,000.00 2,667.36 266.74 13,038.50 9,934.10 25% 2,483.52 620.88 13,038.50
AS EVALUATED
1103(1) Lighting Fixtures and Lamps
AS SUBMITTED 2.171% 1.00 L.S. 40,000.00 854.08 85.41 53,733.08 40,939.49 25% 10,234.87 2,558.72 53,733.08
AS EVALUATED
SUB TOTAL OF PART III-D
AS SUBMITTED 4.55% 72,865.00 11,792.88 1,179.29 85,837.17 21,459.29 5,364.82 112,661.28
AS EVALUATED
TOTAL OF PART III
AS SUBMITTED 98.464% 1,311,491.20 358,250.50 187,002.86 1,856,744.56 464,186.14 116,046.54 2,436,977.24
AS EVALUATED
GRAND TOTAL
AS SUBMITTED 100.00% 1,325,040.46 376,321.62 187,173.67 1,888,535.75 468,607.11 117,857.14 2,475,000.00

Page 3 of 3