Republic of the Philippines

Department of Public Works and Highways

Region VIII
OFFICE OF THE DISTRICT ENGINEER
Samar First Engineering Office
Calbayog City

Contract ID: __________

LOCAL PROGRAM: Construction/Repair/Rehabilitation/Improvement of Various Infrastructure
Including Local Projects - Local Infrastructure Program
Construction of Multi-Purpose Building
Brgy. Sapinit, San Jorge, Samar
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL UNIT COST TOTAL % VALUE
PART I FACILITIES FOR THE ENGINEER

A.1.1 (8) Provision of Field Office for the Engineer (Rental Basis) 0.82% 2.000 month - - 14,000.00 7,000.00 14,000.00 10% 1,400.00 770.00 16,170.00

TOTAL OF PART I - - 14,000.00 7,000.00 14,000.00 1,400.00 770.00 16,170.00

PART II OTHER GENERAL REQUIREMENTS

B.5 Project Billboard/ Sign Board 0.37% 1.00 each 4,695.00 817.64 81.76 5,594.40 5,594.40 25% 1,398.60 349.65 7,342.65

B.7(2) Occupational Safety & Health Program 1.35% 1.00 l.s. 3,922.78 19,300.00 - 23,222.78 23,222.78 10% 2,322.28 1,277.25 26,822.31

B.9 Mobilization/Demobilization 7.22% 1.00 l.s. - - 136,131.57 136,131.57 136,131.57 0% - 6,806.58 142,938.15

TOTAL OF PART II 8,617.78 20,117.64 136,213.33 164,948.75 164,948.75 3,720.88 8,433.48 177,103.11

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

PART A EARTHWORK

800(1) Clearing and Grubbing 0.00% - sq.m. - - - 16.28 - 25% - - -

803(1)a Structure Excavation (Common Soil) 0.97% 62.91 cu.m. - 753.54 13,843.22 232.03 14,596.76 25% 3,649.19 912.30 19,158.25

804(1)a Embankment (From Structure Excavation) 0.64% 62.51 cu. m. - 1,521.90 8,061.57 153.30 9,583.47 25% 2,395.87 598.97 12,578.31

804(4) Gravel Fill 0.40% 2.80 cu.m. 5,292.00 558.97 199.41 2,160.85 6,050.38 25% 1,512.60 378.15 7,941.13

TOTAL OF PART A 5,292.00 2,834.41 22,104.20 30,230.61 7,557.66 1,889.42 39,677.69

PART B PLAIN AND REINFORCED CONCRETE WORK

900(1)c1 Structural Concrete (Class A), 28 days 7.80% 16.10 cu.m. 102,419.83 8,605.68 6,704.46 7,313.59 117,729.97 25% 29,432.49 7,358.12 154,520.58

902(1)a Reinforcing Steel (Deformed), Grade 40 9.49% 2,512.21 kg. 121,088.51 15,474.02 6,549.98 56.97 143,112.51 25% 35,778.13 8,944.53 187,835.17

903(1) Formworks and Falseworks 4.28% 1.00 l.s. 39,275.93 22,993.44 2,299.34 64,568.71 64,568.71 25% 16,142.18 4,035.54 84,746.43

TOTAL OF PART B 262,784.27 47,073.14 15,553.78 325,411.19 81,352.80 20,338.19 427,102.18

 DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL UNIT COST TOTAL % VALUE
PART C FINSHINGS AND OTHER CIVIL WORKS

1000(1) Soil Poisoning 0.02% 0.72 l. 237.60 33.92 3.39 381.82 274.91 25% 68.73 17.18 360.82

1001(8) Sewer Line Works 2.46% 1.00 l.s. 32,577.87 4,069.92 406.99 37,054.78 37,054.78 25% 9,263.70 2,315.92 48,634.40

1013(2)a1 Fabricated Metal Roofing Accessory, Gauge 26 (Ridge Rolls) 0.38% 13.00 lin.m. 5,429.71 265.73 26.57 440.16 5,722.01 25% 1,430.50 357.63 7,510.14

1013(2)a2 Fabricated Metal Roofing Accessory, Gauge 26 (Flashings) 0.51% 17.40 lin.m. 7,267.46 355.67 35.57 440.16 7,658.70 25% 1,914.68 478.67 10,052.05

1013(2)b1 Fabricated Metal Roofing Accessory, Gauge 26 (Gutters) 0.89% 26.00 lin.m. 12,964.12 450.39 45.04 517.68 13,459.55 25% 3,364.89 841.22 17,665.66

1014(1)b2 Prepainted Metal Sheets, above 0.427mm, Rib Type (Long Span) 13.20% 243.81 sq.m. 174,533.32 22,397.49 2,240.01 816.90 199,170.82 25% 49,792.71 12,448.18 261,411.71

1017(1)c Roof Drain with Strainer (100mm dia.) 0.84% 8.00 set 12,000.00 558.56 55.84 1,576.80 12,614.40 25% 3,153.60 788.40 16,556.40

1021(1)c Cement Floor Finish (with Floor Hardener) 0.00% - sq.m. - - - 391.41 - 25% - - -

1032(1)a Painting Works (Masonry/Concrete) 0.00% - sq.m. - - - 263.28 - 25% - - -

1032(1)c Painting Works (Steel) 9.58% 473.92 sq.m. 74,296.80 63,785.20 6,378.99 304.82 144,460.99 25% 36,115.25 9,028.81 189,605.05

1046(2)a2 CHB Non Load Bearing (incl. Reinforcing Steel), 150mm 0.00% - sq.m. - - - 1,204.90 - 25% - - -

1047(1) Structural Steel 38.80% 1.00 l.s. 466,089.20 36,982.66 82,185.88 585,257.74 585,257.74 25% 146,314.44 36,578.61 768,150.79

TOTAL OF PART C 785,396.08 128,899.54 91,378.28 1,005,673.90 251,418.50 62,854.62 1,319,947.02

TOTAL OF PART III 1,053,472.35 178,807.09 129,036.26 1,361,315.70 340,328.96 85,082.23 1,786,726.89

GRAND TOTAL 100.00% 1,062,090.13 198,924.73 279,249.59 1,540,264.45 345,449.84 94,285.71 1,980,000.00