FORM POW-2015-01A-00

Page 1 of 3

CSSP: Basic Infrastructure Program (BIP) - Multi-Purpose Buildings/ Facilities to support Social Services - Construction of Multi-Purpose Building, Barangay Bahay, Libmanan, Camarines Sur
Libmanan, Camarines Sur

ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST %
QTY.
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT) DIRECT
As Submitted As Evaluated As Submitted As Evaluated As Submitted As Evaluated As Submitted As Evaluated COST

PART I FACILITIES FOR THE ENGINEER

Provision of Combined Field Office, Laboratory and Living Quarters
A.1.1(6) 10.00 - month 405,719.00 - 40,571.90 - 46,008.53 - 1.28
Building for the Engineer (Rental Basis)
TOTAL OF PART I 405,719.00 - 1.28
PART II OTHER GENERAL REQUIREMENTS
B.3 Permits and Clearances 1.00 - L.S. 288,914.00 - 288,914.00 - 303,359.70 - 0.91

B.5 Project Billboard/Signboard 1.00 - each 3,604.58 - 3,604.58 - 4,541.77 - 0.01

B.7(1) Occupational Safety and Health Program 10.00 - month 302,978.10 - 30,297.81 - 34,357.72 - 0.96

B.9 Mobilization/Demobilization 1.00 - L.S. 242,960.00 - 242,960.00 - 255,108.00 - 0.77

TOTAL OF PART II 838,456.68 - 2.65

VOLUME III
PART III-A EARTHWORK
801(1) Removal of Structures and Obstructions 1.00 - L.S. 130,536.97 - 130,536.97 - 164,476.58 - 0.41

802(1) Unsuitable Excavation 450.00 - cu.m. 120,632.18 - 268.07 - 337.77 - 0.38

804(1)b Embankment (from Borrow) 421.50 - cu.m. 356,667.27 - 846.19 - 1,066.19 - 1.13

804(4) Gravel Fill 115.00 - cu.m. 186,306.71 - 1,620.06 - 2,041.27 - 0.59

807(2) Softscape 1.00 - L.S. 200,000.00 - 200,000.00 - 252,000.00 - 0.63

TOTAL OF PART III-A 994,143.12 - 3.15

PART III-B PLAIN AND REINFORCED CONCRETE WORK
900(1)c1 Structural Concrete (Class A, 28 days) 23.40 - cu.m. 159,624.40 - 6,821.56 - 8,595.16 - 0.51

900(1)c2 Structural Concrete, Footings and Slab on Fill (Class A, 28 days) 155.30 - cu.m. 982,992.88 - 6,329.64 - 7,975.34 - 3.11

900(1)c3 Structural Concrete, Footing Tie Beams (Class A, 28 days) 9.20 - cu.m. 62,758.31 - 6,821.56 - 8,595.16 - 0.20

900(1)c4 Structural Concrete, Columns (Class A, 28 days) 21.70 - cu.m. 148,027.76 - 6,821.56 - 8,595.16 - 0.47

902(1)a Reinforcing Steel (Deformed, Grade 40) 15,889.00 - kgs. 1,196,173.66 - 75.28 - 94.86 - 3.79

903(2) Formworks and Falseworks 1,835.00 - sq.m. 711,903.03 - 387.96 - 488.83 - 2.25

TOTAL OF PART III-B 3,261,480.04 - 10.33

 FORM POW-2015-01A-00
Page 2 of 3

CSSP: Basic Infrastructure Program (BIP) - Multi-Purpose Buildings/ Facilities to support Social Services - Construction of Multi-Purpose Building, Barangay Bahay, Libmanan, Camarines Sur
Libmanan, Camarines Sur

ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST %
QTY.
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT) DIRECT
As Submitted As Evaluated As Submitted As Evaluated As Submitted As Evaluated As Submitted As Evaluated COST
PART III-C FINISHINGS AND OTHER CIVIL WORKS
1000(1) Soil Poisoning 12,000.00 - Liters 4,795,075.56 - 399.59 - 503.48 - 15.18

1001(8) Sewer Line Works 1.00 - L.S. 177,272.23 - 177,272.23 - 223,363.01 - 0.56

1001(9) Storm Drainage and Downspout 1.00 - L.S. 96,563.63 - 96,563.63 - 121,670.18 - 0.31

1002(4) Plumbing Fixtures 1.00 - L.S. 71,804.80 - 71,804.80 - 90,474.05 - 0.23

1002(24) Cold Water Lines 1.00 - L.S. 29,506.40 - 29,506.40 - 37,178.06 - 0.09

1003(1)e1 Ceiling (Gypsum Board, Metal Frame) 135.00 - sq.m. 127,968.34 - 947.91 - 1,194.37 - 0.41

1004(2) Finishing Hardware 1.00 - L.S. 934,605.33 - 934,605.33 - 1,177,602.71 - 2.96

1006(6) Steel Doors and Frames 1.00 - L.S 241,809.71 - 241,809.71 - 304,680.24 - 0.77

1008(1)c Aluminum Glass Windows (Awning Type) 87.60 - sq.m. 323,042.28 - 3,687.70 - 4,646.50 - 1.02

1008(1)d Aluminum Glass Windows (Fixed Type) 6.40 - sq.m. 23,601.26 - 3,687.70 - 4,646.50 - 0.07

1013(2)a1 Fabricated Metal Roofing Accessory, gauge 26 (Ridge/Hip Rolls) 35.00 - L.M. 14,082.59 - 402.36 - 506.97 - 0.04

1013(2)a2 Fabricated Metal Roofing Accessory, gauge 26 (Flashings) 156.00 - L.M. 62,768.10 - 402.36 - 506.97 - 0.20

1013(2)b1 Fabricated Metal Roofing Accessory, gauge 24 (Gutters) 86.00 L.M. 43,112.22 - 501.30 - 631.64 - 0.14
Pre-painted Metal Sheets, Corrugated Type (Long Span, above
1014(1)b1 841.00 - sq.m. 552,993.53 - 657.54 - 828.50 - 1.75
0.427mm)
1018(1) Glazed Tiles and Trims 28.00 sq.m. 42,992.41 - 1,535.44 - 1,934.66 - 0.14

1018(2) Unglazed Tiles 10.00 - sq.m. 9,408.86 - 940.89 - 1,185.52 - 0.03

1021(1)c Cement Floor Finish (with Floor Hardener) 897.00 - sq.m. 307,077.40 - 342.34 - 431.35 - 0.97

1021(12) Floor Finishes 1.00 - L.S. 638,388.32 - 638,388.32 - 804,369.28 - 2.02

1027(1) Cement Plaster Finish 1,807.00 - sq.m. 341,471.45 - 188.97 - 238.10 - 1.08

1032(1)a Painting Works (Masonry/Concrete) 3,651.00 - sq.m. 896,601.63 - 245.58 - 309.43 - 2.84

1032(1)b Painting Works (Wood) 135.00 - sq.m. 30,876.75 - 228.72 - 288.18 - 0.10

1038(1) Reflective Insulation 770.00 - sq.m. 158,360.19 - 205.66 - 259.13 - 0.50

1046(2)a1 CHB Non Load Bearing (including Reinforcing Steel, 100mm) 13.00 - sq.m. 9,760.05 - 750.77 - 945.97 - 0.03

1046(2)a2 CHB Non Load Bearing (including Reinforcing Steel, 150mm) 1,005.00 - sq.m. 1,143,640.88 - 1,137.95 - 1,433.82 - 3.62

1047(1) Structural Steel 1.00 - L.S. 4,203,458.88 - 4,203,458.88 - 5,296,358.19 - 13.31

TOTAL OF PART III-C 15,276,242.77 - 48.36

 FORM POW-2015-01A-00
Page 3 of 3

CSSP: Basic Infrastructure Program (BIP) - Multi-Purpose Buildings/ Facilities to support Social Services - Construction of Multi-Purpose Building, Barangay Bahay, Libmanan, Camarines Sur
Libmanan, Camarines Sur

ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST %
QTY.
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT) DIRECT
As Submitted As Evaluated As Submitted As Evaluated As Submitted As Evaluated As Submitted As Evaluated COST
PART III-D ELECTRICAL
1100(10) Conduits, Boxes & Fittings (Conduit Works/Conduit Rough-in) 1.00 - L.S. 393,805.79 - 393,805.79 - 496,195.30 - 1.25

1101(33) Wires and Wiring Devices 1.00 - L.S. 651,416.47 - 651,416.47 - 820,784.75 - 2.06

1102(1) Panelboard with Main & Branch Breakers 1.00 - L.S. 113,403.29 - 113,403.29 - 142,888.15 - 0.36
Pad Mounted Distribution Transformer (OISC) with Complete
1102(8) 1.00 - L.S. 836,181.84 - 836,181.84 - 1,053,589.12 - 2.65
Accessories (Free Standing)
1103(1) Lighting Fixtures and Lamps 1.00 - L.S. 499,339.10 - 499,339.10 - 629,167.27 - 1.58

TOTAL OF PART III-D 2,494,146.49 - 7.90

PART III-E MECHANICAL
1200(1) Ventilating Equipment 1.00 - L.S. 1,061,673.66 - 1,061,673.66 - 1,337,708.81 - 3.36

1208(1) Fire Alarm System 1.00 - L.S. 207,078.72 - 207,078.72 - 260,919.18 - 0.66

TOTAL OF PART III-E 1,268,752.37 - 4.02

VOLUME II

GENDER AND DEVELOPMENT (GAD) ATTRIBUTES

PART II-C EARTHWORK
100(3)a1 Individual Removal of Trees (Small, 150-300 mm dia.) 36.00 - each 31,556.27 - 876.56 - 1,104.47 - 0.10

102(1) Unsuitable Excavation 752.00 - cu.m. 201,589.81 - 268.07 - 337.77 - 0.64

104(2)a Embankment from Borrow (Common Soil) 1,920.00 - cu.m. 1,610,414.59 - 838.76 - 1,056.83 - 5.10

105(1)a Subgrade Preparation (Common Material) 1,023.00 - sq.m. 16,411.92 - 16.04 - 20.21 - 0.05

TOTAL OF PART II-C 1,859,972.59 - 5.89

PART II-D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course 204.50 - cu.m. 246,393.38 - 1,204.86 - 1,518.12 - 0.78

TOTAL OF PART II-D 246,393.38 - 0.78

PART II-E SURFACE COURSES

300(2) Crushed Aggregate Surface Course 226.50 - cu.m. 280,714.50 - 1,239.36 - 1,561.59 - 0.89

311(1)c1 PCC Pavement (Unreinforced, 0.23m thk.) - 14 days 1,023.00 - sq.m. 1,412,121.83 - 1,380.37 - 1,739.27 - 4.47

TOTAL OF PART II-E 1,692,836.32 - 5.36

PART II-F BRIDGE CONSTRUCTION

404(1)a Reinforcing Steel (Grade 40) 4,257.00 - kgs. 311,915.83 - 73.27 - 92.32 - 0.99

405(1)a3 Structural Concrete, Class A (20.68 Mpa, 28 days) 18.00 - cu.m. 137,615.45 - 7,645.30 - 9,633.08 - 0.44

407(8) Lean Concrete, Class B (16.5 Mpa) 0.50 - cu.m. 2,563.15 - 5,126.31 - 6,459.15 - 0.01

TOTAL OF PART II-F 452,094.43 - 1.43

PART II-G DRAINAGE AND SLOPE PROTECTION STRUCTURES
500(3)b1 Lined Canal, Rectangular (Concrete) 232.00 - L.M. 1,506,179.31 - 6,492.15 - 8,180.11 - 4.77

502(5) Metal Frames and Gratings, Drainage Inlet 40.00 - pair 16,264.90 - 406.62 - 512.34 - 0.05

506(1) Stone Masonry 252.00 - cu.m. 956,708.25 - 3,796.46 - 4,783.54 - 3.03

TOTAL OF PART II-G 2,479,152.46 - 7.85

PART II-H MISCELLANEOUS STRUCTURES
600(7) Curb and Gutter (Precast) 172.00 - pc. 318,697.14 - 1,852.89 - 2,334.64 - 1.01

TOTAL OF PART II-H 318,697.14 - 1.01

GRAND TOTAL 31,588,086.80 - 100.00