Annex A
Annex A
Annex A
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. 33,042.26 33,042.26 34,694.37
B.5 Project Billboard/ Sign Board 2.00 ea. 5,745.52 2,872.76 3,770.50
B.7(2) Occupational Safety and Health Program 1.00 L.S. 152,788.39 152,788.39 176,470.59
TOTAL OF PART II 191,576.17
PART III-A EARTHWORK
803(1)a Structure Excavation (Common Soil) 105.84 m³ 45,606.86 430.90 565.56
804(1)a Embankment (from Structure Excavation) 80.09 m³ 19,020.87 237.49 311.71
804(4) Gravelfill 53.80 m³ 51,288.40 953.30 1,251.20
TOTAL OF PART III-A 115,916.13
PART III-B PLAIN AND REINFORCED CONCRETE WORK
900(1)c2 Structural Concrete for Footing and Slab on Fill (Class A, 28 days) 58.43 m³ 289,759.72 4,959.18 6,508.92
900(1)c3 Structural Concrete for Footing Tie Beam (Class A, 28 days) 9.72 m³ 53,947.84 5,550.19 7,284.62
900(1)c4 Structural Concrete for Column (Class A, 28 days) 8.89 m³ 49,348.12 5,550.19 7,284.62
902(1)a Reinforcing Steel, Grade 40 3,841.72 kgs. 242,146.39 63.03 82.73
903(2) Formworks and Falseworks 144.70 m² 60,309.76 416.79 547.04
TOTAL OF PART III-B 695,511.83
PART III-C FINISHING AND OTHER CIVIL WORKS
1046(2)a2 150mm CHB Non-Load Bearing(Incldg. Reinforced Steel) 40.00 m² 37,160.39 929.01 1,219.33
1003(2)h Wall 1.00 m² 466,609.38 466,609.38 612,424.81
1027(1) Cement Plaster Finish 159.08 m² 28,021.86 176.15 231.20
1032(1)a Painting Works (Masonry/Concrete) 50.40 m² 12,558.14 249.17 327.03
1032(1)c Painting Works (Steel) 374.17 m² 122,197.93 326.58 428.64
1014(1)b2 Prepainted Metal Sheets ( Long Span,Rib-Type,0.427mm thk) 260.00 m² 631,429.78 2,428.58 3,187.51
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll/Hip); (gauge 26) 20.00 L.M. 4,778.07 238.90 313.56
1013(2)a2 Fabricated Metal Roofing Accessory (Flashings); (gauge 26) 40.00 L.M. 9,556.14 238.90 313.56
1013(2)b1 Fabricated Metal Roofing Accessory (Gutters); (gauge 24) 40.00 L.M. 15,034.68 375.87 493.33
1047(2)a Structural Steel, Trusses 3,010.63 kgs. 279,023.22 92.68 121.64
1047(2)b Structural Steel Purlins 2,918.32 kgs. 243,706.41 83.51 109.61
1047(6) Metal Structure Accessories (Steel Plates) 5.50 kgs. 420.88 76.59 100.53
1047(7)a Metal Structure Accessories (Bolts) 35.49 kgs. 6,846.75 192.90 253.18
1047(3)b Metal Structure Accessories (Sagrods) 8.00 each 1,927.49 240.94 316.23
1047(4) Metal Structure Accessories (Crossbracing) 198.87 kgs. 12,866.17 64.70 84.91
1047(3)c Metal Structure Accessories (Turnbuckle) 20.00 e.a. 4,535.69 226.78 297.65
1001(5)a Catch Basin (Concrete) 8.00 ea. 9,941.16 1,242.64 1,630.97
1001(19) Storm Drainage and Downspout 1.00 L.S. 50,816.12 50,816.12 66,696.15
TOTAL OF PART III-C 1,937,430.24
PART III-D ELECTRICAL WORKS
1100(10) Conduit, Boxes, & Fittings (Conduit Works/Conduit Rough-in) 1.00 L.S. 38,313.54 38,313.54 50,286.52
1101(33) Wires and Wiring Devices 1.00 L.S. 49,821.91 49,821.91 65,391.26
1102(1) Panelboard with Main & Branch Breakers 1.00 L.S. 13,516.09 13,516.09 17,739.87
TOTAL OF PART III-D 101,651.54
GRAND TOTAL 3,042,085.92