Convergence and Special Support Program - Basic Infrastructure Program (BIP) - Multi-Purpose Buildings / Facilities to Support Social Services

Construction of Multi-Purpose Building (Municipal Building),

Brgy. Poblacion, Candijay, Bohol
Brgy. Poblacion, Candijay, Bohol

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART A FACILITIES FOR THE ENGINEER
Provision of Field Office for the Engineer (Rental
A.1.1 (8) AS SUBMITTED 0.10% 12.17 91,250.00 0.00 0.00 91,250.00 8% 7,300.00 4,927.50 103,477.50
Basis) mos.
AS EVALUATED
AS SUBMITTED 91,250.00 0.00 0.00 91,250.00 7,300.00 4,927.50 103,477.50
TOTAL OF PART A
AS EVALUATED 103,477.50
PART B OTHER GENERAL REQUIREMENTS
B.3 Permits and Clearances AS SUBMITTED 0.12% 1.00 113,500.00 0.00 0.00 113,500.00 0% 0.00 5,675.00 119,175.00
ls
AS EVALUATED
B.5 Project Billboard / Signboard AS SUBMITTED 0.00% 1.00 2,558.12 424.31 42.43 3,024.86 18% 544.47 178.47 3,747.80
each
AS EVALUATED
B.7(2) Occupational Safety and Health Program AS SUBMITTED 0.79% 1.00 268,986.46 374,992.79 41,726.80 685,706.05 8% 54,856.48 37,028.13 777,590.66
l.s.
AS EVALUATED
B.9 Mobilization / Demobilization AS SUBMITTED 0.83% 1.00 0.00 0.00 784,281.79 784,281.79 0% 0.00 39,214.09 823,495.88
l.s.
AS EVALUATED
TOTAL OF PART B AS SUBMITTED 385,044.58 375,417.10 826,051.02 1,586,512.70 55,400.95 82,095.69 1,724,009.34
AS EVALUATED 1,724,009.34
PART C EARTHWORKS
801(1) Removal of Structures and Obstruction AS SUBMITTED 0.17% 1.00 0.00 39,517.52 94,416.95 133,934.47 18% 24,108.20 7,902.13 165,944.80
ls
AS EVALUATED
505(2)a Grouted Riprap, Class A AS SUBMITTED 0.11% 20.00 54,429.02 13,567.84 22,836.78 90,833.64 18% 16,350.06 5,359.19 112,542.89
m3
AS EVALUATED
803(1)a Structure Excavation (Common Soil) AS SUBMITTED 0.05% 155.00 0.00 2,223.17 38,476.32 40,699.49 18% 7,325.91 2,401.27 50,426.67
m3
AS EVALUATED
804(1)a Embankment from Structure Excavation AS SUBMITTED 0.02% 80.26 0.00 2,339.77 13,808.47 16,148.24 18% 2,906.68 952.75 20,007.67
m3
AS EVALUATED
804(1)b Embankment from Borrow AS SUBMITTED 0.17% 178.29 100,288.13 5,197.59 30,674.14 136,159.86 18% 24,508.77 8,033.43 168,702.06
m3
AS EVALUATED
804(4) Gravel Fill AS SUBMITTED 0.24% 92.61 163,364.04 20,322.49 6,778.28 190,464.81 18% 34,283.67 11,237.42 235,985.90
m3
AS EVALUATED
AS SUBMITTED 318,081.19 83,168.38 206,990.94 608,240.51 109,483.29 35,886.19 753,609.99
TOTAL OF PART C
AS EVALUATED 753,609.99
PART D PLAIN AND REINFORCED CONCRETE WORKS

900(8) Structural Concrete (27.58 Mpa, 28 days) AS SUBMITTED 11.91% 955.27 9,170,138.29 159,620.05 189,261.43 9,519,019.77 18% 1,713,423.56 561,622.17 11,794,065.50
m3
AS EVALUATED

902(1)a Reinforcing Steel, (Deformed) Grade 40 AS SUBMITTED 8.42% 82,121.07 5,900,090.67 673,150.51 154,535.37 6,727,776.55 18% 1,210,999.78 396,938.82 8,335,715.15
kg
AS EVALUATED
902(1)b Reinforcing Steel, (Deformed) Grade 60 AS SUBMITTED 14.29% 135,856.03 10,046,043.67 1,113,618.67 255,653.78 11,415,316.12 18% 2,054,756.90 673,503.65 14,143,576.67
kg
AS EVALUATED

Page 1 of 4
 Convergence and Special Support Program - Basic Infrastructure Program (BIP) - Multi-Purpose Buildings / Facilities to Support Social Services
Construction of Multi-Purpose Building (Municipal Building),
Brgy. Poblacion, Candijay, Bohol
Brgy. Poblacion, Candijay, Bohol

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
903(2) Formworks and Falseworksv (Rental Basis) AS SUBMITTED 6.12% 6,859.72 2,672,042.72 1,582,287.20 638,396.72 4,892,726.64 18% 880,690.80 288,670.87 6,062,088.31
m2
AS EVALUATED
TOTAL OF PART D AS SUBMITTED 27,788,315.35 3,528,676.43 1,237,847.30 32,554,839.08 5,859,871.04 1,920,735.51 40,335,445.63
AS EVALUATED 40,335,445.63
PART E FINISHING
4.5mm Fiber Cement Board on Metal Frame
1003(1)a1 AS SUBMITTED 0.97% 830.42 548,646.04 203,529.73 20,352.97 772,528.74 18% 139,055.17 45,579.20 957,163.11
Ceiling m2
AS EVALUATED
1003(1)g2 PVC on Metal Frame Ceiling AS SUBMITTED 0.58% 342.83 374,862.32 84,025.07 8,402.51 467,289.90 18% 84,112.18 27,570.10 578,972.18
m2
AS EVALUATED
1003(16) Pressurized Laminated Wood Particles AS SUBMITTED 0.28% 21.73 212,154.39 12,777.23 1,277.72 226,209.34 18% 40,717.68 13,346.35 280,273.37
m2
AS EVALUATED
1003(17) Carpentry and Joinery Works AS SUBMITTED 0.70% 1.00 402,004.52 142,259.52 14,225.95 558,489.99 18% 100,528.20 32,950.91 691,969.10
ls
AS EVALUATED
1003(21) Moulding AS SUBMITTED 2.22% 1.00 1,619,892.96 142,259.52 14,225.95 1,776,378.43 18% 319,748.12 104,806.33 2,200,932.88
ls
AS EVALUATED
1006(6) Steel Doors and Frames AS SUBMITTED 0.07% 1.00 21,827.88 30,581.60 3,058.16 55,467.64 18% 9,984.18 3,272.59 68,724.41
ls
AS EVALUATED
1007(1)a Aluminum Glass Door, Sliding type AS SUBMITTED 0.16% 16.32 114,811.20 15,367.16 1,536.72 131,715.08 18% 23,708.71 7,771.19 163,194.98
m2
AS EVALUATED
1007(1)b Aluminum Glass Door, swing type AS SUBMITTED 0.40% 39.35 276,792.08 37,047.86 3,704.79 317,544.73 18% 57,158.05 18,735.14 393,437.92
m2
AS EVALUATED
1008(1)a Aluminum Glass Windows, sliding type AS SUBMITTED 0.69% 84.48 487,280.64 57,451.09 5,745.11 550,476.84 18% 99,085.83 32,478.13 682,040.80
m2
AS EVALUATED
1008(1)c Aluminum Glass Windows, awning type AS SUBMITTED 0.16% 15.48 116,170.90 10,527.26 1,052.73 127,750.89 18% 22,995.16 7,537.30 158,283.35
m2
AS EVALUATED
1008(1)d Aluminum Glass Windows, fixed type AS SUBMITTED 2.15% 263.25 1,518,426.00 179,024.63 17,902.46 1,715,353.09 18% 308,763.56 101,205.83 2,125,322.48
m2
AS EVALUATED
1010(2)b Wooden Panel Door AS SUBMITTED 0.55% 53.97 389,088.62 45,672.11 4,567.21 439,327.94 18% 79,079.03 25,920.35 544,327.32
m2
AS EVALUATED
1016(1)a Waterproofing, Cement-base AS SUBMITTED 0.23% 131.80 159,148.50 19,568.26 1,956.83 180,673.58 18% 32,521.25 10,659.74 223,854.57
m2
AS EVALUATED
1018(1) Glazed Tiles and Trims AS SUBMITTED 2.81% 1,498.36 1,577,280.53 609,551.79 60,955.18 2,247,787.50 18% 404,601.75 132,619.46 2,785,008.71
m2
AS EVALUATED
1018(2) Unglazed Tiles AS SUBMITTED 0.36% 184.00 206,816.03 74,979.53 7,497.95 289,293.51 18% 52,072.83 17,068.32 358,434.66
m2
AS EVALUATED
100mm CHB Non Load Bearing (Including
1046(2)a1 AS SUBMITTED 1.04% 923.97 668,572.68 106,794.02 52,227.86 827,594.56 18% 148,967.02 48,828.08 1,025,389.66
Reinforcing Steel) m2
AS EVALUATED
150mm CHB Non Load Bearing (Including
1046(2)a2 AS SUBMITTED 0.64% 392.98 m2 430,848.34 54,634.11 26,718.93 512,201.38 18% 92,196.25 30,219.88 634,617.51
Reinforcing Steel)
AS EVALUATED
1027(1) Cement Plaster Finish AS SUBMITTED 0.82% 2,633.90 450,096.64 185,548.55 18,554.86 654,200.05 18% 117,756.01 38,597.80 810,553.86
m2
AS EVALUATED
1027(2) Simulated Red Bricks AS SUBMITTED 1.73% 677.47 1,170,715.58 190,500.01 19,050.00 1,380,265.59 18% 248,447.81 81,435.67 1,710,149.07
m2
AS EVALUATED
1027(3) Decorative Stone AS SUBMITTED 1.33% 395.25 941,145.59 111,141.64 11,114.16 1,063,401.39 18% 191,412.25 62,740.68 1,317,554.32
m2
AS EVALUATED
1032(1)a Painting Works (Masonry/ Concrete) AS SUBMITTED 1.86% 4,823.44 674,504.47 740,604.14 74,060.41 1,489,169.02 18% 268,050.42 87,860.97 1,845,080.41
m2
AS EVALUATED

Page 2 of 4
 Convergence and Special Support Program - Basic Infrastructure Program (BIP) - Multi-Purpose Buildings / Facilities to Support Social Services
Construction of Multi-Purpose Building (Municipal Building),
Brgy. Poblacion, Candijay, Bohol
Brgy. Poblacion, Candijay, Bohol

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
1032(1)c Painting Works (Steel) AS SUBMITTED 0.73% 1,961.11 237,200.42 316,170.15 31,617.02 584,987.59 18% 105,297.77 34,514.27 724,799.63
m2
AS EVALUATED
1013A(1) Corrugated Asphalt Roofing, Gauge 26 AS SUBMITTED 2.58% 1,280.10 1,868,055.05 172,357.20 17,235.72 2,057,647.97 18% 370,376.63 121,401.23 2,549,425.83
m2
AS EVALUATED
Fabricated Metal Roofing Accessory (Ridge Roll)
1013(2)a1 AS SUBMITTED 0.02% 63.39 14,886.51 1,551.91 155.19 16,593.61 18% 2,986.85 979.02 20,559.48
Gauge 26 ln.m
AS EVALUATED
1003(11)a1 Fascia Board (Fiber Cement Board) AS SUBMITTED 0.03% 129.66 22,736.85 3,174.34 317.43 26,228.62 18% 4,721.15 1,547.49 32,497.26
m
AS EVALUATED
Fabricated Metal Roofing Accessory (Gutters)
1013(2)b1 AS SUBMITTED 0.01% 13.00 ln.m 7,779.59 269.72 26.97 8,076.28 18% 1,453.73 476.50 10,006.51
Gauge 24
AS EVALUATED
1047(2)a Structural Steel, Trusses AS SUBMITTED 1.59% 14,884.87 966,348.09 102,324.11 200,899.28 1,269,571.48 18% 228,522.87 74,904.72 1,572,999.07
kg
AS EVALUATED
1047(2)b Structural Steel, Purlins AS SUBMITTED 0.83% 8,282.63 546,243.59 45,962.42 72,542.19 664,748.20 18% 119,654.68 39,220.14 823,623.02
kg
AS EVALUATED
1047(3)a Metal Structure Accessories (Bolts) AS SUBMITTED 0.10% 192.00 72,000.00 4,700.54 470.05 77,170.59 18% 13,890.71 4,553.07 95,614.37
each
AS EVALUATED
1047(3)c Metal Structure Accessories (Turnbuckle) AS SUBMITTED 0.00% 16.00 2,608.00 587.57 58.76 3,254.33 18% 585.78 192.01 4,032.12
each
AS EVALUATED
1047(6) Metal Structure Accessories (Steel Plates) AS SUBMITTED 0.24% 2,660.70 135,244.81 50,126.44 5,012.64 190,383.89 18% 34,269.10 11,232.65 235,885.64
kg
AS EVALUATED
1047(7)b Metal Structure Accessories (Sagrods) AS SUBMITTED 0.01% 130.22 6,609.76 2,453.29 245.33 9,308.38 18% 1,675.51 549.19 11,533.08
kg
AS EVALUATED
1047(4) Metal Structure Accessories (Crossbracing) AS SUBMITTED 0.05% 274.56 35,722.89 5,172.59 517.26 41,412.74 18% 7,454.29 2,443.35 51,310.38
kg
AS EVALUATED
1051(6) Railings AS SUBMITTED 1.82% 1.00 1,425,789.86 16,061.76 14,932.58 1,456,784.20 18% 262,221.16 85,950.27 1,804,955.63
ls
AS EVALUATED
1047(10) Metal Structure Accessories AS SUBMITTED 0.36% 1.00 268,068.00 15,290.80 1,529.08 284,887.88 18% 51,279.82 16,808.38 352,976.08
ls
AS EVALUATED
AS SUBMITTED 17,970,379.33 3,790,047.67 713,747.95 22,474,174.95 4,045,351.49 1,325,976.31 27,845,502.76
TOTAL OF PART E
AS EVALUATED

Page 3 of 4
 Convergence and Special Support Program - Basic Infrastructure Program (BIP) - Multi-Purpose Buildings / Facilities to Support Social Services
Construction of Multi-Purpose Building (Municipal Building),
Brgy. Poblacion, Candijay, Bohol
Brgy. Poblacion, Candijay, Bohol

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART F PLUMBING/SANITARY WORKS
1001(5)b Catch Basin (chb) AS SUBMITTED 0.13% 28.00 97,509.48 6,854.96 685.50 105,049.94 18% 18,908.99 6,197.95 130,156.88
each
AS EVALUATED
1001(8) Sewer Line Works AS SUBMITTED 0.17% 1.00 110,652.36 26,286.80 2,628.68 139,567.84 18% 25,122.21 8,234.50 172,924.55
ls
AS EVALUATED
1001(9) Storm Drainage and Downspout AS SUBMITTED 0.20% 1.00 143,685.00 15,668.48 1,566.85 160,920.33 18% 28,965.66 9,494.30 199,380.29
ls
AS EVALUATED
1001(11) Septic Vault Concrete/CHB AS SUBMITTED 0.60% 1.00 396,211.42 74,565.60 7,456.56 478,233.58 18% 86,082.04 28,215.78 592,531.40
ls
AS EVALUATED
1002(4) Plumbing Fixtures AS SUBMITTED 0.29% 1.00 221,771.55 5,875.68 587.57 228,234.80 18% 41,082.26 13,465.85 282,782.91
ls
AS EVALUATED
1002(24) Cold Water Lines AS SUBMITTED 0.06% 1.00 48,951.00 1,958.56 195.86 51,105.42 18% 9,198.98 3,015.22 63,319.62
ls
AS EVALUATED
AS SUBMITTED 1,018,780.81 131,210.08 13,121.02 1,163,111.91 209,360.14 68,623.60 1,441,095.65
TOTAL OF PART F
AS EVALUATED 1,441,095.65
PART G ELECTRICAL WORKS
1100(10) Conduits, Boxes and Fittings AS SUBMITTED 0.55% 1.00 295,116.63 131,252.40 13,125.24 439,494.27 18% 79,108.97 25,930.16 544,533.40
ls
AS EVALUATED
1101(33) Wires and Wiring Devices AS SUBMITTED 2.16% 1.00 1,533,100.14 175,003.20 17,500.32 1,725,603.66 18% 310,608.66 101,810.62 2,138,022.94
ls
AS EVALUATED
1102(1) Panel Board with Main and Branch Breaker AS SUBMITTED 1.27% 1.00 905,600.00 99,353.60 9,935.36 1,014,888.96 18% 182,680.01 59,878.45 1,257,447.42
ls
AS EVALUATED
1103(1) Lighting Fixtures and Lamps AS SUBMITTED 1.30% 1.00 900,135.00 127,139.20 12,713.92 1,039,988.12 18% 187,197.86 61,359.30 1,288,545.28
ls
AS EVALUATED
1105(20) Network Cabling AS SUBMITTED 0.21% 1.00 134,564.00 30,581.60 3,058.16 168,203.76 18% 30,276.68 9,924.02 208,404.46
ls
AS EVALUATED
TOTAL OF PART G AS SUBMITTED 3,768,515.77 563,330.00 56,333.00 4,388,178.77 789,872.18 258,902.55 5,436,953.50
AS EVALUATED 5,436,953.50
PART H MECHANICAL WORKS
1200(1) Ventilating Equipment AS SUBMITTED 6.43% 1.00 4,899,989.13 218,754.00 21,875.40 5,140,618.53 18% 925,311.34 303,296.49 6,369,226.36
ls
AS EVALUATED
1201 (2) Centrifugal Pump with control AS SUBMITTED 1.01% 2.00 748,010.14 37,360.96 20,008.10 805,379.20 18% 144,968.26 47,517.37 997,864.83
Set
AS EVALUATED
1203(1)c Electric Elevator (above 1000 kgs.) AS SUBMITTED 10.84% 1.00 8,240,000.00 381,417.60 38,141.76 8,659,559.36 18% 1,558,720.68 510,914.00 10,729,194.04
ls
AS EVALUATED
1208(1) Fire Alarm System AS SUBMITTED 3.30% 1.00 2,345,320.92 262,504.80 26,250.48 2,634,076.20 18% 474,133.72 155,410.50 3,263,620.42
ls
AS EVALUATED
AS SUBMITTED 16,233,320.19 900,037.36 106,275.74 17,239,633.29 3,103,134.00 1,017,138.36 21,359,905.65
TOTAL OF PART H
AS EVALUATED
TOTAL OF PART III 67,097,392.64 8,996,469.92 2,334,315.94 78,428,178.51 14,117,072.14 4,627,262.52 97,172,513.18

100.00% 67,573,687.22 9,371,887.02 3,160,366.96 80,105,941.21 14,179,773.09 4,714,285.71 99,000,000.00

GRAND TOTAL

Page 4 of 4