Health Station

Project
Location
Procuring Entity
Date of Bid
:
:
:
:
MAGULON BHS
Magulon, Lamut, Ifugao
Provincial Local Government Unit of Ifugao
__________________________________
Description
Item
I
II
III
IV
Unit
Quantity
Preliminaries/General requirements:
1. Project Billboard
lot
1.00
CIVIL WORKS
a. Earthworks
a.1. Site Preparation
a.2. Structure Excavation
a.3. Backfilling & Compaction
a.4. Gravel Bedding
m
m
m
m
8.40
39.49
34.20
7.99
b. Concreting Works
29.97
c. Rebar Works & Tie Wire
kgs
4,435.48
d. Formworks & Scaffolding

d.1. Scaffolding/Falseworks
d.2. Formworks
bd.ft
m
1,250.00
197.59
e. Carpentry Works
e.1 Door Jamb
e.2 Wood Ventilation Louver
e.3 Counter Top(Midwife Station)
bd.ft
sets
lot
150.22
2.00
1.00
f. Roof Framing
f.1 Truss
f.2 Rafter
f.3 Purlins
bd.ft
bd.ft
m
326.00
206.00
110.00
g. Roofing Works
g.1 Corrugated GI Roof
110.00
h. Masonry Works
184.78
i. Plastering & Finishing

i.1 Septic Vault Walls
14.56
j. Doors & Windows

j.1 Doors
j.2 Windows
m
m
14.70
6.12
SANITARY WORKS
a.1 Sewerage System
a.2 Water Lines & Fittings
a.3 Sanitary Fixtures & Accessories
lot
lot
lot
1.00
1.00
1.00
ELECTRICAL WORKS
lot
1.00
TOTAL ESTIMATED COST =
Prepared by :
Signature:
Unit
Cost (P)
Total (P)
Project
Location
Procuring Entity
Date of Bid
:
:
:
:
MAGULON BHS
Magulon, Lamut, Ifugao
__________________________________
Description
Item
Name:
Designation:
Construction Firm:
Address:
Unit
Quantity
Unit
Cost (P)
Total (P)
Republic of the Philippines

Province of Ifugao
OFFICE OF THE PROVINCIAL ENGINEER
Lagawe, Ifugao
13 January, 2011
DATE
PROGRAM OF WORK
NAME OF CONTRACT :
Type of Project
Building
Construction of Magulon BHS
Type of Structure/s
Project Length
Split Type
9.00 m
Location of Contract
Magulon,
:
Lamut, Ifugao
Project Width
7.00 m
Source of Fund
DOH-HFEP
:
Floor Area/Area
63.00 sq.m
Appropriation
Php
: 1,000,000.00
No. of Culverts
Limits
Mode of Implementation :
Contract Brief:
No. of Span/Storey
Straight Contract
Duration
2.00
118 CD
Construction of Barangay Health Station

EQUIPMENT REQUIREMENT
DESCRIPTION
available
required
One Bagger Concrete Mixer
Dumptruck
Item
No.
I
available required
ESTIMATED PROJECT COST

WORK TO BE DONE
%TAGE
UNIT
QUANTITY
UNIT COST
0.13
lot
0.24
1.39

a.4. Gravel Bedding
b. Concreting Works
19.33
23.10
5.76
bd.ft
d.2. Formworks
7.20
e.1 Door Jamb
1.12

AMOUNT
1.00
1,286.00
8.40
289.75
2,434.00
39.49
350.84
13,856.00
1.31
34.20
383.27
13,108.00
1.45
7.99
1,814.47
14,500.00
29.97
6,449.28
193,298.00
kgs
4,435.48
52.08
231,000.00
1,250.00
46.04
57,550.00
197.59
364.47
72,017.00
bd.ft
150.22
74.83
11,242.00
0.31
sets
2.00
1,526.86
3,054.00
0.47
lot
1.00
4,663.21
4,664.00
f.1 Truss
2.47
bd.ft
326.00
75.83
24,721.00
f.2 Rafter
1.58
bd.ft
206.00
76.83
15,827.00
f.3 Purlins
1.82
110.00
165.88
18,247.00
II
DESCRIPTION
1,286.00
CIVIL WORKS
a. Earthworks
e. Carpentry Works
f. Roof Framing
g. Roofing Works
3.82
110.00
347.53
38,229.00
h. Masonry Works
13.64
184.78
738.30
136,424.00
0.00
0.65
14.56
449.22
6,541.00
j. Doors & Windows
III
0.00
j.1 Doors
3.97
14.70
2,698.09
39,662.00
j.2 Windows
2.71
6.12
4,433.44
27,133.00
SANITARY WORKS
IV
a.1 Sewerage System
1.97
lot
1.00
19,709.97
19,710.00
1.34
lot
1.00
13,439.36
13,440.00
2.96
lot
1.00
29,645.28
29,646.00
1.26
lot
1.00
12,410.92
12,411.00
ELECTRICAL WORKS
BREAKDOWN OF ESTIMATES
EXPENDITURES
COST
% TAGE
EXPENDITURES
1.
Material Cost
A. Estimated Contract Cost
2.
Equipment Expense
(Direct Cost + Indirect Cost)
3.
Labor Cost
B. Estimated Prov'l. Gov't. Expenses:
4.
Hauling Cost
B.1 Administrative Overhead
5.
Mob./Demob. Cost
B.2 Engineering Overhead
6.
Total Contract Cost
B.3 Quaity Control
7.
Prov'l. Gov't. Expenses
B.4 ROW/Site Acquisition
8.
Reserve/Contingency
B.5 Contingencies/Reserved
9. Appropriation
D. Total Estimated Project Cost
1,000,000.00
1,000,000.00
1266
1266
1266
43898
43898
43898
193298
193298
2434
211750
211750
13856
140754
140754
13108
18960
18960
14500
58795
58795
193298
38229
38229
211750
136424
136424
140754
6541
6541
59415
74878
74878
81339
62796
62796
12411
12411
18960
11242
3054
4664
58795
24721
15827
18247
38229
38229
136424
6541
6541
74,878.00
44,873.00
30005
62796
19710
13440
29646
12411
1000000


Lagawe, Ifugao
APPROVED BUDGET FOR THE CONTRACT (ABC)

Name of Contract: Construction of Magulon BHS
Location
: Magulon, Lamut, Ifugao
ITEM
No.
(1)
DESCRIPTION
(2)
II
Date :
Duration (CD) :
Contract No.:
Wt. %tage QUANTITY
(3)
0.13
UNIT
ESTIMATED
Mob./
DIRECT COST
Demob.
(EDC)
%
INDIRECT COST
OCM
Profit
(in percent of EDC)

Total
Tax
VALUE
(5)
(6)
(7a)
(7b)
(7c)
(7d)
(7)
(8)
1.00
lot
1,000.00
12
8.5
26.5
265.00
(4)
CIVIL WORKS
a. Earthworks
0.24
8.40
1,924.00
12
8.5
26.5
509.86
1.39
39.49
10,953.00
12
8.5
26.5
2,902.55
1.31
34.20
10,362.00
12
8.5
26.5
2,745.93
a.4. Gravel Bedding
1.45
7.99
11,462.00
12
8.5
26.5
3,037.43
b. Concreting Works
19.33
29.97
152,804.00
12
8.5
26.5
40,493.06
23.10
4,435.48
kgs
182,626.04
12
8.5
26.5
48,395.90
5.76
1,250.00
bd.ft
45,499.00
12
8.5
26.5
12,057.24
d.2. Formworks
7.20
197.59
56,930.00
12
8.5
26.5
15,086.45
e. Carpentry Works
0.00
e.1 Door Jamb
1.12
150.22
bd.ft
8,886.00
12
8.5
26.5
2,354.79
0.31
2.00
sets
2,414.00
12
8.5
26.5
639.71
0.47
1.00
lot
3,686.33
12
8.5
26.5
976.88
f.1 Truss
2.47
326.00
bd.ft
19,543.00
12
8.5
26.5
5,178.90
f.2 Rafter
1.58
206.00
bd.ft
12,512.00
12
8.5
26.5
3,315.68
f.3 Purlins
1.82
110.00
14,424.00
12
8.5
26.5
3,822.36
f. Roof Framing
g. Roofing Works
h. Masonry Works
0.00
3.82
110.00
30,220.00
12
8.5
26.5
8,008.30
13.64
184.78
107,844.51
12
8.5
26.5
28,578.79
0.65
14.56
5,170.50
12
8.5
26.5
1,370.18

j. Doors & Windows
III
IV
j.1 Doors
3.97
14.70
31,353.30
12
8.5
26.5
8,308.62
j.2 Windows
2.71
6.12
21,448.75
12
8.5
26.5
5,683.92
a.1 Sewerage System
1.97
1.00
lot
15,581.00
12
8.5
26.5
4,128.97
1.34
1.00
lot
10,624.00
12
8.5
26.5
2,815.36
2.96
1.00
lot
23,435.00
12
8.5
26.5
6,210.28
1.26
1.00
lot
9,811.00
12
8.5
26.5
SANITARY WORKS
ELECTRICAL WORKS
TOTAL =
100.00
790,513.43
2,599.92
209,486.06
13 January, 2011
118
TOTAL
COST
UNIT
COST
TOTAL
ADJUSTED
COST
(9)
(10)
(11)
1,265.00
1,286.00
2,433.86
289.75
2,434.00
13,855.55
350.84
13,856.00
13,107.93
383.27
13,108.00
14,499.43
1,814.47
14,500.00
193,297.06
6,449.28
193,298.00
231,021.94
52.08
231,000.00
57,556.24
46.04
57,550.00
72,016.45
364.47
72,017.00
11,240.79
74.83
11,242.00
3,053.71
1,526.86
3,054.00
4,663.21
4,663.21
4,664.00
24,721.90
75.83
24,721.00
15,827.68
76.83
15,827.00
18,246.36
165.88
18,247.00
1,286.00
38,228.30
347.53
38,229.00
136,423.30
738.30
136,424.00
6,540.68
449.22
6,541.00
39,661.92
2,698.09
39,662.00
27,132.67
4,433.44
27,133.00
19,709.97
19,709.97
19,710.00
13,439.36
13,439.36
13,440.00
29,645.28
29,645.28
29,646.00
12,410.92
12,410.92
12,411.00
1,000,000.00
999,999.49
Name of Project :
Location
Construction of Magulon BHS

Magulon,
:
Lamut, Ifugao
BAR CHART
Item
Activities
no.
Amount
Mobilization/Demobilization
I
2.00
II
DURATION IN WEEKS
Calendar Days
1,286.00
1.00
CIVIL WORKS
a. Earthworks
43,898.00
20.00
b. Concreting Works
193,298.00
38.00
231,000.00
12.00
129,567.00
25.00
e. Carpentry Works
18,960.00
4.00
f. Roof Framing
58,795.00
11.00
g. Roofing Works
38,229.00
7.00
h. Masonry Works
136,424.00
15.00
6,541.00
2.00
j. Doors & Windows
66,795.00
4.50
III
SANITARY WORKS
62,796.00
11.00
IV
ELECTRICAL WORKS
12,411.00
5.00
Total
1,000,000.00
14
21
28
35
42
49
56
63
70
77
84

Provincial Local Government of Ifugao

Lagawe, Ifugao
Namen of Project :
Location
Item
Activities
no.
Upgrading of Camandag BHS

: Camandag, Asipulo, Ifugao
Amount
Working
Days
Item
Activities
no.
Amount
5. Interior ceiling moulding

6. Roof framing
10
11
12
13
14
15
16
17
18
2.50
106,008.34
15.50
95,579.26
7.00
1. Doors
40,470.11
6.00
2. Windows
72,180.49
6.00
#REF!
#REF!
Roofing
IX
Working
Days
Doors/Windows & Glass
#REF!
1. Iron window grill
5.50
55,311.67
2.00
Finishes
X
1. Painting
1.a perimeter wall 6" CHB
2.00
1.b Interior wall (4" CHB)
4.00
1.c interior ceiling
4.00
1.d Exterior ceiling
2.00
1.e Doors
2.00
1.f Door and Window jams
3.00
1.g Base cabinets
4.00
2.1 floor
5.00
2.2 floor @ CR
0.50
2.3 Wall @ CR
1.50
2.4 Countertops/backsplash
1.00
2. tileworks
XII
Hardwares
XIII
Sanitary & plumbing

1. Water supply
1.00
7,209.24
4.00
12,575.31
3.50
1. Common Excavation
#REF!
2.00
2. Rebars
#REF!
1.00
3. Concrete(3000 psi)
#REF!
0.50
4. CHB wall (6")
#REF!
1.50
5. Plastering (1/2" thk)
#REF!
1.50
6. accessories
#REF!
1.00
2. sanitary
XIV
39,153.03
Special Construction(septic vault)
Total
Prepared by:
GEORGE A. DAULAYAN JR.
84
Reviewed by:
JONATHAN D. PAHIGON
91
98
105
112
Submitted by:
JULIAN B. DULAWWAN JR.
35
42
49
56
Approval Recommended:
ORLANDO D. SAROL
Project Engineer
Engineer III
Ass't. Provincial Engineer
Provincial Engineer
IN WEEKS
9
10
11
12
13
118
119
84
91
98
105
112 118
DURATION IN WEEKS
18
56
19
63
18
56
Approved by:
19
63
19
63
20
70
ApprovedApproved
by:
by:
TEODORO B. BAGUILAT
TEODORO
JR.B. BAGUILAT JR.
12
77
Provincial Governor
12
Name of Project : MAGULON BHS

Location
: Magulon, Lamut, Ifugao
Appropriation
: Php 1,000,000.00
Source of Fund : DOH-HFEP
DETAILED ESTIMATES
Item no.
I
QTY =
Unit
Qty
lot
1
Direct Cost =
II
Amount
1,000.00
1,000.00
CIVIL WORKS
a. Earthworks
QTY =
Basement Floor =
1 lot
Unit Price
1000
8.40 m
8.40 m
Labor Cost:
Prod. Rate =
Employ =
=
Duration =
Description
Foreman
Laborers
2.5 m/man-day
1 Foreman
2 Laborers
1.68
say
No.
1
2
Rate
452
255
Direct Cost =
Column Footing =
Wall Footing =
Stair Footing =
Septic Tank =
No. of Days
2
2
Amount
904.00
1,020.00
1,924.00
1,924.00
QTY =
18.96
7.80
0.42
12.31
39.49
2 days
39.49 m
m
m
m
m
m
Labor Cost:
Prod. Rate =
Employ =
=
Duration =
Description
Foreman
Laborers
1.5 m/man-day
1 Foreman
3 Laborers
8.78
say
No.
1
3
Rate
452
255
Direct Cost =
Labor Cost:(Placing)
Prod. Rate =
Employ =
=
Duration =
Description
Foreman
Laborers
No. of Days
9
9
Amount
4,068.00
6,885.00
10,953.00
10,953.00
QTY =
2.75 m/man-day
1 Foreman
5 Laborers
2.49
say
No.
1
5
9 days
Rate
452
255
34.20 m
2.5 days
No. of Days
2.5
2.5
Amount
1,130.00
3,187.50
4,317.50
Labor Cost:(Compaction)
Prod. Rate =
Employ =
=
Duration =
Description
Foreman
2 m/man-day
1 Foreman
5 Laborers
3.42
say
No.
Rate
1
452
3.5 days
No. of Days
3.5
Amount
1,582.00
Laborers
255
Direct Cost =
a.4. Gravel Bedding
Material Cost:
Description
Gravel
Unit
m
Qty
8
4 m/man-day
1 Foreman
2 Laborers
1
say
Rate
452
255
No.
1
2
Direct Cost =
QTY =
Material Cost:
Description
Portland Cement
Sand(S-1)
Gravel(G-1)
Water
7.99 m
Unit Cost
1312.50
1 days
No. of Days
1
1
Amount
10,500.00
Amount
452.00
510.00
962.00
11,462.00
b. Concreting Works
Column footing =
Wall footing =
Stair footing & pedestal =
Column =
Basement floor slab =
Ground floor slab =
Ground floor beams =
Roof beams =
Lintel beams =
Cantilever beam =
Stair 1 and landing(above) =
Stair 2 =
Lavatory Counter =
Septic tank's slab and cover =
4,462.50
6,044.50
10,362.00
QTY =
Labor Cost:(Placing & Compaction)

Prod. Rate =
Employ =
=
Duration =
Description
Foreman
Laborers
3.5
29.97 m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
29.97 m
4.39
2.94
0.26
5.69
2.20
5.63
2.60
2.51
0.96
0.21
1.15
0.63
0.37
0.43
Unit
bags
m
m
drums
Qty
273
15
26
28
Unit Cost
252.00
1212.50
1312.50
50.00
Amount
68,796.00
18,187.50
34,125.00
1,400.00
122,508.50
Labor Cost:
Prod. Rate =
Employ =
0.66
1
2
3
9.08
Duration =
Description
Foreman
Mason
Laborers
Equipment Cost:
Description
1 Bagger Mixer
9.5 days
No.
1
2
3
Rate
452
362
255
No. of Days
9.5
9.5
9.5
Amount
4,294.00
6,878.00
7,267.50
18,439.50
No.
1
Rate
1,248
No. of Days
9.5
Amount
11,856.00
Direct Cost =
m/man-day
Foreman
Mason
Laborers
say
152,804.00
QTY =
4,435.48 kgs
Column footing =
Wall footing =
Stair footing & pedestal =
20
28
4
2
96
125
18
50
35
8
8
26
18
19
61
19
28
89
Column =
Basement floor slab =
Ground floor slab =
Basement Floor Beams(Tie Beams)=
Roof beams =
Lintel beams =
10
13
7
8
9
8
24
10
11
Cantilever beam =
Stair 1 and landing(above) =
Lavatory Counter =
Material Cost:
Description
16mm RSB
12mm RSB
10mm RSB
Ga #16 Tie Wire
Unit
kg
kg
kg
kg
-16x6m=
-10x6m=
-12x6m=
-10x6m=
-16x6m=
-10x6m=
-10x6m=
-12x6m=
-10x6m=
-16x6m=
-16x7.5m=
-10x6m=
-16x6m=
-16x7.5m=
-10x6m=
-16x6m=
-16x7.5m=
-10x6m=
-16x6m=
-10x6m=
-16x6m=
-10x6m=
-16x6m=
-12x6m=
-10x6m=
-10x6m=
-12x6m=
Qty
2,422.09
389.09
1,587.30
66
189.40
103.60
21.32
7.40
909.12
462.50
66.60
266.50
129.50
75.76
94.72
96.20
170.46
224.96
225.70
179.93
331.52
329.30
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
94.70
48.10
66.29
29.60
85.23
42.64
88.80
37.00
58.63
4,435.48
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
kgs
Unit Cost
35.50
35.50
35.50
74.00
Amount
85,984.20
13,812.70
56,349.15
4,884.00
156,146.04
Labor Cost:
Prod. Rate =
Employ =
Duration =
Description
Foreman
Steelmen
Laborers
75
1
1
2
19.71
No.
1
1
2
Direct Cost =

Material Cost:
Description
2"x2"x10'
2"x3"x10'
Assorted CWN
kg/man-day
Foreman
Steelmen
Laborers
say
Rate
452
362
255
Labor Cost: (False works Installation)

Prod. Rate =
Employ =
Duration =
Qty
450
800
15
50
1
2
2
5
Amount
9,040.00
7,240.00
10,200.00
26,480.00
182,626.04
QTY =
Unit
b.f.
b.f.
kg
20 days
No. of Days
20
20
20
bd.ft./man-day
Foreman
Carpenter
Laborers
say
1,250 bd.ft
Unit Cost
25.00
25.00
79.00
Amount
11,250.00
20,000.00
1,185.00
32,435.00
5 days
Description
Foreman
Carpenter
Laborers
No.
1
2
2
Labor Cost: (False works removal)

Prod. Rate =
Employ =
100
1
1
2
3.13
Duration =
Description
Foreman
Carpenter
Laborers
Rate
452
362
255
No.
1
1
2
bd.ft/man-day
Foreman
Carpenter
Laborers
say
Rate
452
362
255
Direct Cost =
QTY =
Material Cost:
Description
1/4" Ordinary plywood
2"x2"x10'
Assorted CWN
Amount
1,582.00
1,267.00
1,785.00
4,634.00
197.59 m
m
m
m
m
m
m
m
m
m
197.59 m
72.72
56.28
25.00
13.60
10.64
2.51
9.21
3.42
4.22
Unit
pcs
b.f.
kg
Qty
62
497
15
Labor Cost: (Formworks fabrication & installation)

Prod. Rate =
3.46
Employ =
1
2
2
Duration =
11.42
Description
No.
Foreman
1
Carpenter
2
Laborers
2
Labor Cost: (Formworks removal)
Prod. Rate =
Employ =
16
1
2
2
2.47
Duration =
Description
Foreman
Carpenter
Laborers
3.5 days
No. of Days
3.5
3.5
3.5
Amount
2,260.00
3,620.00
2,550.00
8,430.00
45,499.00
d.2. Formworks
Column =
Ground floor slab =
Roof beams =
Lintel beams =
Cantilever beam =
Stair 1 and landing =
Lavatory Counter =
No. of Days
5
5
5
No.
1
2
2
Direct Cost =
Unit Cost
318.00
25.00
79.00
m/man-day
Foreman
Carpenter
Laborers
say
Rate
452
362
255
11.5 days
No. of Days
11.5
11.5
11.5
m/man-day
Foreman
Carpenter
Laborers
say
Rate
452
362
255
2.5 days
No. of Days
2.5
2.5
2.5
Amount
19,716.00
12,425.00
1,185.00
33,326.00
Amount
5,198.00
8,326.00
5,865.00
19,389.00
Amount
1,130.00
1,810.00
1,275.00
4,215.00
56,930.00
e. Carpentry Works
QTY =
e.1 Door Jamb
Material Cost:
Description
Unit
Qty
150.22 bd.ft
Unit Cost
Amount
D-1 (1.4mX2.1m)
D-2 (1mX2.1m)
D-3 (0.8mX2.1m)
D-4 (0.8mX2.1m)
Note: D-5 is incorporated in the door(item j.1)
sets
sets
sets
sets
1200
1000
1000
1000
1
2
2
2
1,200.00
2,000.00
2,000.00
2,000.00
7,200.00
Labor Cost:
Prod. Rate =
Employ =
=
=
Duration =
Description
Foreman
Carpenter
Laborers
40
1
2
2
0.94
No.
1
2
2
bd.ft/man-day
Foreman
Carpenter
Laborers
say
Rate
452
362
255
Direct Cost =
Material Cost:
Description
Unit
set
Ventilation
No. of Days
1
1
1
Amount
452.00
724.00
510.00
1,686.00
8,886.00
QTY =
1 days
Qty
2
2.00 sets
Unit Cost
800
Amount
1,600.00
Labor Cost:
Prod. Rate =
Employ =
=
Duration =
Description
Foreman
Carpenter
No.
1
1
2 sets/man-day
1 Foreman
1 Carpenter
1
say
Rate
452
362
Direct Cost =
Material Cost:
Description
2"x5"x8' Jambs
1"x12"x8'
Quarter Round Moulding
1/4" thk Clear Glass
Assorted CWN
Labor Cost: (Fabrication & Installation)
Description
Foreman
Carpenter
Laborer
Amount
452.00
362.00
814.00
2,414.00
QTY =
1.00 lot
Unit
b.f.
b.f.
Qty
13
8
Unit Cost
25.00
25.00
pcs
sq.ft.
kg
2
16
1
50.00
52.25
79.00
100.00
836.00
79.00
1,548.33
No.
1
1
1
Rate
452
362
255
No. of Days
2
2
2
Amount
904.00
724.00
510.00
2,138.00
Direct Cost =
f. Roof Framing
f.1 Truss
Material Cost:
Description
4pcs- 2"x"6"x16' Top Chord
8pcs- 2"x6"x14' Bottom Chord
1pc-2"x6"x10' King Post
Web Members
2pcs- 2"x6"x12'
2pcs- 2"x6"x10'
2pcs- 2"x6"8'
2pcs- 2"x6"x10' Collar Plate
1 days
No. of Days
1
1
Amount
333.33
200.00
3,686.33
QTY =
326.00 bd.ft
Unit
b.f.
b.f.
b.f.
Qty
64
112
10
Unit Cost
25.00
25.00
25.00
Amount
1,600.00
2,800.00
250.00
b.f.
b.f.
b.f.
b.f.
24
16
20
20
25.00
25.00
25.00
25.00
600.00
400.00
500.00
500.00
2pcs-2"x6"x8' Wood Block

3pcs-2"x6"x10' Truss support
1pc- 2"x8"x10' Base plate
Assorted CWN
5/8"x10" Machine Bolts w/ nuts & washer
5/8"x8" Machine Bolts w/ nuts & washer
6mm thk metal strap
b.f.
b.f.
b.f.
kg
pcs
pcs
pcs
Labor Cost: (fabrication & installation)

Prod. Rate =
Employ =
27
1
1
2
4.02
Duration =
Description
Foreman
Carpenter
Laborers
16
30
14
5
16
52
8
No.
1
1
2
Direct Cost =
f.2 Rafter
Material Cost:
Description
10pcs- 2"x"6"x16' Top Chord
3pcs- 2"x6"x10' Collar Plate
1pc- 2"x8"x12' Base plate
Assorted CWN
bd.ft/man-day
Foreman
Carpenter
Laborers
say
Rate
452
362
255
5/8"X10" anchor bolts w/ N&W

1/2"X8" anchor bolts w/ N&W
5/8"X3" machine bolts w/ N&W
6mm thk metal strap

Labor Cost: (fabrication & installation)
Prod. Rate =
Employ =
=
=
Duration =
Description
Foreman
Carpenter
Laborers
Qty
160
30
16
4
24
20
6
12
40
1
1
2
1.72
No.
1
1
2
Direct Cost =
f.3 Purlins
Material Cost:
Description
64pcs- 2"x"3"x10' Purlins
12pcs- 2"x2"x10' Cleats
Assorted CWN
bd.ft/man-day
Foreman
Carpenter
Laborers
say
Rate
452
362
255
Amount
2,034.00
1,629.00
2,295.00
5,958.00
206.00 bd.ft
Unit Cost
25.00
25.00
25.00
79.00
70.00
54.00
21.00
126
2 days
No. of Days
2
2
2
Amount
4,000.00
750.00
400.00
316.00
1,680.00
1,080.00
126.00
1,512.00
9,864.00
Amount
904.00
724.00
1,020.00
2,648.00
12,512.00
QTY =
Unit
b.f.
b.f.
kg
4.5 days
No. of Days
4.5
4.5
4.5
400.00
750.00
350.00
395.00
1,120.00
2,912.00
1,008.00
13,585.00
19,543.00
QTY =
Unit
b.f.
b.f.
b.f.
kg
pcs
pcs
pcs
pcs
25.00
25.00
25.00
79.00
70
56
126
Qty
320
40
10
110.00 m
Unit Cost
25.00
25.00
79.00
Amount
8,000.00
1,000.00
790.00
9,790.00
Labor Cost:
Prod. Rate =
Employ =
=
=
Duration =
Description
Foreman
Carpenter
Laborers
11.5
1
1
2
3.19
No.
1
1
2
m/man-day
Foreman
Carpenter
Laborers
say
Rate
452
362
255
3.5 days
No. of Days
3.5
3.5
3.5
Amount
1,582.00
1,267.00
1,785.00
4,634.00
Direct Cost =
g. Roofing Works
Material Cost:
Description
14,424.00
QTY =
Ga #26 Corrugated GI Roofing(10ft length)

Ga #26 Corrugated GI Roofing(8ft length)
Ga #26 Prefab. Ridge Roll(15"x8')
Umbrella Nail
Unit
lin.ft
lin.ft
pcs
kgs
Qty
320
256
6
12
110.00 m
Unit Cost
32.50
32.50
162.00
105.00
Amount
10,400.00
8,320.00
972.00
1,260.00
20,952.00
Labor Cost:
Prod. Rate =
Employ =
5.3
1
1
2
6.92
Duration =
Description
Foreman
Carpenter
Laborers
m/man-day
Foreman
Carpenter
Laborers
say
No.
1
1
2
Rate
452
362
255
Direct Cost =
h. Masonry Works
Basement Floor Wall(6" CHB) =
Basement Floor Wall(4" CHB) =
Ground Floor Walls(4"CHB) =
Lavatory (6" CHB) =
Septic Vault (4" CHB) =
Material Cost:
Description
4" CHB
6" CHB
Portland Cement
Sand(S-1)
12mm(Horizontal & Vertical bars)

10mm(Horizontal & Vertical bars)
Ga #16 Tie Wire
Water
Unit
pcs
pcs
bags
m
kg
kg
kg
drums
No. of Days
7
7
7
Amount
3,164.00
2,534.00
3,570.00
9,268.00
30,220.00
QTY =
36.67
24.14
107.85
2.40
13.72
184.78
7 days
184.78 m
m
m
m
m
m
m
Qty
1913
513
117
10
37.31
313.5
7
12
Unit Cost
10.00
13.75
252.00
1212.50
35.50
35.50
74.00
50
Amount
19,130.00
7,053.75
29,484.00
12,125.00
1,324.51
11,129.25
518.00
600.00
81,364.51
Labor Cost: (4"CHB)

Prod. Rate =
Employ =
Duration =
Description
Foreman
Mason
Laborers
3
1
1
2
14.67
No.
1
1
2
m/man-day
Foreman
Mason
Laborers
say
Rate
452
362
255
15 days
No. of Days
15
15
15
2.5
1
1
2
4.89
m/man-day
Foreman
Mason
Laborers
say
5 days
Amount
6,780.00
5,430.00
7,650.00
19,860.00
Labor Cost: (6"CHB)

Prod. Rate =
Employ =
Duration =
Description
Foreman
Mason
Laborers
No.
1
1
2
Rate
452
362
255
No. of Days
5
5
5
Amount
2,260.00
1,810.00
2,550.00
6,620.00
Direct Cost =
Septic Vault inside walls=
Material Cost:
Description
Portland Cement
Sand
Water
107,844.51
QTY =
14.56 m
14.56 m
Unit
bags
pcs
drums
Qty
5
1
1
Unit Cost
252.00
1212.50
50
Amount
1,260.00
1,212.50
50.00
2,522.50
Labor Cost:
Prod. Rate =
Employ =
4
1
1
2
2
Duration =
Description
Foreman
Mason
Laborers
m/man-day
Foreman
Mason
Laborers
say
No.
1
1
2
Rate
452
362
255
Direct Cost =
2 days
No. of Days
2
2
2
Amount
904.00
724.00
1,020.00
2,648.00
5,170.50
j. Doors & Windows

QTY =
j.1 Doors
2.94
2.10
3.36
3.36
2.94
14.7
D-1(2.1mx1.4m) =
D-2(2.1mx1.0m) =
D-3(2.1mx0.8m) =
D-4(2.1mx0.8m) =
D-5(2.1mx0.7m) =
Material Cost:
Description
D-1(2.1mx1.4m Panel Type Door)
D-2(2.1mx1.0m Panel Type Door)
D-3(2.1mx0.8m Flush Type Door w/ fixed glass)
D-4(2.1mx0.8m Flush Door)
D-5(2.1mx0.7m PVC type w/ jamb)
4"x4" Loose Pin Hinges
Door Knob
Unit
sets
sets
sets
sets
sets
pcs
sets
Labor Cost: (Installation of doors,hinges & door knob)

Prod. Rate =
2
Employ =
1
=
1
=
2
Duration =
2.45
Description
Foreman
Carpenter
Laborers
Qty
1
1
2
2
2
21
9
m/man-day
Foreman
Carpenter
Laborers
say
No.
1
1
2
Rate
452
362
255
Direct Cost =
j.2 Windows
W-2(1.5mx1.2m) =
W-4(0.6mx0.6m) =
Material Cost:
Description
W-2(1.5mx1.2m Steel Casement Window)
W-4(0.6mx0.6m Steel Casement Window)
14.70 m
m
m
m
m
m
m
31,353.30
QTY =
Unit Cost
6000
4000
2800
2200
1365
53.00
466.70
Amount
6,000.00
4,000.00
5,600.00
4,400.00
2,730.00
1,113.00
4,200.30
28,043.30
2.5 days
No. of Days
2.5
2.5
2.5
Amount
1,130.00
905.00
1,275.00
3,310.00
6.12 m
5.40 m
0.72 m
6.12 m
Unit
sq.ft
sq.ft
Qty
58.10
7.75
Unit Cost
210.00
210.00
Amount
12,201.00
1,627.50
sq.ft
pcs
pcs
1/8" Clear Glass

Silicon
Silicon Gun
65.85
20
1
25.00
158.00
166.00
1,646.25
3,160.00
166.00
18,800.75
Labor Cost:
Prod. Rate =
Employ =
=
=
Duration =
Description
Foreman
Welders
Laborers
1.6
1
1
2
1.28
No.
1
1
2
Direct Cost =
III
SANITARY WORKS
a.1 Sewerage System
Material Cost:
Description
100mmx3.0m PVC pipe(Orange)
100mmx100mm wye
100mmx50mm wye reducer
100mmx45 deg elbow
100mm dia. clean out
50mmx 3.0m pvc pipe
50mmx50mm Tee
50mmx90 deg elbow
50mmx45 deg elbow
50mm p-trap
100mm x 100mm stainless, floor drain
Teflon tape
Solvent
Labor Cost:
Description
Foreman
Plumber
Laborer
Labor Cost:
Description
Foreman
Plumber
Laborer
Rate
452
362
255
2 days
No. of Days
2
2
2
Amount
904.00
724.00
1,020.00
2,648.00
21,448.75
QTY =
1.00 lot
Unit
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
liter
Qty
6
1
8
5
2
3
7
8
19
4
2
5
2
Unit Cost
578.00
189.00
189.00
189.00
100.00
368.00
79.00
47.00
47.00
79.00
95.00
26.00
180.00
Amount
3,468.00
189.00
1,512.00
945.00
200.00
1,104.00
553.00
376.00
893.00
316.00
190.00
130.00
360.00
10,236.00
No.
1
1
1
Rate
452
362
255
No. of Days
5
5
5
Amount
2,260.00
1,810.00
1,275.00
5,345.00
Direct Cost =
Material Cost:
Description
13mmx6m G.I. Pipe(sch. 40)
13mm coupling
13mm union
13mm dia. tee
13mm dia. X 90 deg elbow
13mm dia. gate valve
13mmx300mm nipple
Wall faucet
Gooseneck Spout Faucet
Teflon tape
m/man-day
Foreman
Welders
Laborers
say
15,581.00
QTY =
1.00 lot
Unit
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
Qty
5
2
2
14
11
1
9
2
5
5
Unit Cost
299.00
42.00
37.00
16.00
11.00
214.00
45.00
210.00
850.00
26.00
Amount
1,495.00
84.00
74.00
224.00
121.00
214.00
405.00
420.00
4,250.00
130.00
7,417.00
No.
1
1
1
Rate
452
362
255
No. of Days
3
3
3
Amount
1,356.00
1,086.00
765.00
3,207.00
Direct Cost =
Material Cost:
Description
Lavatory(Stainless) & Accessories
Lavatory(ceramic) wall hang
Water closet
QTY =
3/8mm (1 1/2") x 0.60m stainless steel grab bar
Tissue holder
Soap holder
Hose bib
Labor Cost:
Description
Foreman
Plumber
Laborer
ELECTRICAL WORKS
Material Cost:
Description
13mm dia. pvc pipe(Mark Certified)
32mm dia pvc pipe(Mark Certified)
50mm x 100mm utility box (deep type)
Junction box
1.00 lot
Unit
sets
sets
sets
sets
pcs
pcs
pcs
Qty
3
2
2
2
2
2
2
Unit Cost
2100.00
924.00
5040.00
350.00
280.00
280.00
90.00
No.
1
1
1
Rate
452
362
255
No. of Days
3
3
3
Direct Cost =
IV
10,624.00
1.00 lot
Unit
pcs
pcs
pcs
pcs
Qty
80
1
32
4
Unit Cost
45
150
19
27
Amount
3,600.00
150.00
608.00
108.00
4,466.00
No.
1
1
1
Rate
452
362
255
No. of Days
5
5
5
Amount
2,260.00
1,810.00
1,275.00
5,345.00
Direct Cost =
9,811.00
DERIVATION OF UNIT COST OF MATERIALS

A. TRANSHIPMENT OF CEMENT
Source: Lamut
Road condition
Paved road at 7%-12% Grade
Unpaved road at 7%-12% Grade
Manuevering time/ Slack Time
Loading Time
Loaded Travel Time
Unloaded Travel Time
Unloading Time
Ave.Hauling
Dist. (Kms)
1
13
=
=
=
=
=
Using 1 Unit Dumptruck with capacity of 120bags

Working hours/day
=
Rate per day
=
Total cycle time
=
Transhipment Cost/bag =
Php. =
B. TRANSHIPMENT OF SAND AND GRAVEL
Source: Ongto
Road condition
Amount
1,356.00
1,086.00
765.00
3,207.00
23,435.00
QTY =
Labor Cost:
Description
Foreman
Electrician
Laborer
Amount
6,300.00
1,848.00
10,080.00
700.00
560.00
560.00
180.00
20,228.00
Loaded
Speed(Kph)
15
5
6
30
160
81
30
307
Unloaded
Speed(Kph)
20
10
mins
mins
mins
mins
mins
mins
8 hrs
4800 php
307 mins
307 mins x 4,800/day x 1 day/8hrs x 1hr/60mins.
120 bags
25.58
say
26.00 /bag
Ave.Hauling
Dist. (Kms)
Loaded
Speed(Kph)
Unloaded
Speed(Kph)
Paved road at 7%-12% Grade

Unpaved road at 7%-12% Grade (single lane)
Manuevering time/ Slack Time
Loading Time
Loaded Travel Time
Unloaded Travel Time
Unloading Time
10
13
=
=
=
=
=
15
5
6
10
196
108
5
325
20
10
mins
mins
mins
mins
mins
mins
Using 1 Unit Dumptruck with capacity of 4.00 Cu.m Dump truck

Working hours/day
=
8 hrs
Rate per day
=
4800 php
Total cycle time
=
325 mins
Transhipment Cost/m =
325 mins x 4,800/1day x 1 day/8hrs x 1hr/60mins.
4 m
812.50
say
812.50 /m
Php. =
DERIVED UNIT COST OF MATERIALS
Description
Unit
Pick-up Price
Transhipment
Unit Cost
Portland Cement
Bag
226
26.00
252.00
Sand
Cu.m
400
812.50
1212.50
Gravel
Cu.m
500
812.50
1312.50
SUMMARY
Item
I
II
Description
CIVIL WORKS
a. Earthworks
a.4. Gravel Bedding
b. Concreting Works
d.2. Formworks
e. Carpentry Works
e.1 Door Jamb
f. Roof Framing
f.1 Truss
f.2 Rafter
f.3 Purlins
g. Roofing Works
h. Masonry Works
j. Doors & Windows
j.1 Doors
j.2 Windows
III SANITARY WORKS
a.1 Sewerage System
IV ELECTRICAL WORKS
% Wt
Quantity
Unit
DC
0.13
1.00
lot
1,000.00
0.24
1.39
1.31
1.45
8.40
39.49
34.20
7.99
m
m
m
m
1,924.00
10,953.00
10,362.00
11,462.00
19.33
23.10
29.97
4,435.48
m
kgs
152,804.00
182,626.04
5.76
7.20
1,250.00
197.59
bd.ft
m
45,499.00
56,930.00
1.12
0.31
0.47
150.22
2.00
1.00
bd.ft
sets
lot
8,886.00
2,414.00
3,686.33
2.47
1.58
1.82
326.00
206.00
110.00
bd.ft
bd.ft
m
19,543.00
12,512.00
14,424.00
3.82
13.64
110.00
184.78
m
m
30,220.00
107,844.51
0.65
14.56
5,170.50
3.97
2.71
14.70
6.12
m
m
31,353.30
21,448.75
1.97
1.34
2.96
1.24
1.00
1.00
1.00
1.00
lot
lot
lot
lot
15,581.00
10,624.00
23,435.00
9,811.00
Total Direct Cost (TDC) =

790,513.43
Indirect Cost (26.5% of TDC) =
209,486.06
Total Project Cost (TDC+IC)=
999,999.49
say 1,000,000.00
Prepared by:
Checked by:
RODERICK D. DOMINONG
Engineer I
Recommending Approval:
JULIAN B. DULAWAN JR.

Assistant Provincial Engineer
JONATHAN D. PAHIGON
Engineer III
Approved:
ORLANDO D. SAROL
Provincial Engineer
16.96
56,930.00
170.8275821
Computations for CHB & bars:

Width
Basement:(6"CHB) 2.7
3.7
2.7
3.2
Basement:(4"CHB)
No. of wall/
Height
door/window
3.20
2
3.20
1
1.80
1
3.20
1
17.28
11.84
2.43
5.12
36.67
17.28
11.84
2.10
2.88
24.14
2.7
3.7
less doors/windows 1
1.2
3.20
3.20
2.10
1.20
2
1
1
2
Ground Floor:
3.7
2.7
2.7
2.70
2.70
2.70
2
9
3
19.98
65.61
21.87
3.4
2.8
1.9
1.85
less doors/windows 2.1
2.1
0.6
1.2
3.00
3.00
3.00
3.00
1.40
1.00
0.60
1.20
1
1
1
1
1
1
2
1
10.20
8.40
5.70
5.55
2.94
2.10
0.72
1.44
107.85
Septic Vault:
1.3
1
3.1
1.40
1.40
1.40
2
1
2
3.64
1.40
8.68
13.72
lavatory:
0.6
0.80
2.40
Computations for wall plastering:
No. of faces
Width
Ground Floor(toilet): 1.5
2.7
less doors/windows 2.1
Height
1.50
1.50
0.70
4
2
2
9.00
8.10
2.94
14.16
Septic Vault:
1.1
1
2
1.40
1.40
1.40
4
2
2
Lavatory =
3.9
1.8
1.5
3.9
1.8
1.5
0.60
0.60
0.60
0.20
0.20
0.20
1
1
1
1
1
1
6.16
2.80
5.60
14.56
2.34
1.08
0.90
0.78
0.36
0.30
2.6
3.7
2.7
3.4
1.8
0.8
2.70
2.70
2.70
2.70
1.50
2.10
1
1
1
1
1
1
7.02
9.99
7.29
9.18
2.70
1.68
2.7
1.2
0.7
2.70
1.50
2.10
4
2
1
29.16
3.60
1.47
Ward Room:
Treatment room:
31472
30810
662
2,648.00
2529
119.00
(543.00)
504
(39.00)
Days
2.00
9.00
2.50
1.00
9.50
20.00
5.00
11.50
1.00
1.00
2.00
4.50
2.00
3.50
7.00
15.00
2.00
2.50
2.00
5.00
3.00
3.00
5.00
75,205.53
999,970.00
0.51
Ver
5 pcs X
7 pcs X
3.20
3.20
m
m
=
=
29.5 m
40.9 m
5 pcs X
7 pcs X
3.20
3.20
m
m
=
=
29.5 m
40.9 m
m
m
m
7 pcs X
5 pcs X
5 pcs X
2.70
2.70
2.70
m
m
m
=
=
=
37.4 m
27 m
27 m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
6
5
4
4
3.00
3.00
3.00
3.00
m
m
m
m
=
=
=
=
m
m
m
m
m
m
m
m
m
m
pcs X
pcs X
pcs X
pcs X
35
29
21.5
21.25
338.95
372.845
m
m
m
m
m
m
x 0.617kg/m=
258 kgs

Health Station

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Health Station

Uploaded by

Copyright:

Available Formats

Project

c. Rebar Works & Tie Wire

d. Formworks & Scaffolding

i. Plastering & Finishing

j. Doors & Windows

TOTAL ESTIMATED COST =

Republic of the Philippines

Construction of Magulon BHS

Construction of Barangay Health Station

One Bagger Concrete Mixer

ESTIMATED PROJECT COST

a.1. Site Preparation

a.2. Structure Excavation

a.3. Backfilling & Compaction

c. Rebar Works & Tie Wire

e.1 Door Jamb

e.2 Wood Ventilation Louver

d. Formworks & Scaffolding

i. Plastering & Finishing

i.1 Septic Vault Walls

g.1 Corrugated GI Roof

j. Doors & Windows

a.1 Sewerage System

a.2 Water Lines & Fittings

a.3 Sanitary Fixtures & Accessories

A. Estimated Contract Cost

(Direct Cost + Indirect Cost)

B. Estimated Prov'l. Gov't. Expenses:

B.1 Administrative Overhead

B.2 Engineering Overhead

Total Contract Cost

B.3 Quaity Control

Prov'l. Gov't. Expenses

B.4 ROW/Site Acquisition

D. Total Estimated Project Cost

Republic of the Philippines

OFFICE OF THE PROVINCIAL ENGINEER

APPROVED BUDGET FOR THE CONTRACT (ABC)

Wt. %tage QUANTITY

(in percent of EDC)

a.2. Structure Excavation

a.3. Backfilling & Compaction

a.4. Gravel Bedding

c. Rebar Works & Tie Wire

d. Formworks & Scaffolding

e.1 Door Jamb

e.2 Wood Ventilation Louver

e.3 Counter Top(Midwife Station)

i. Plastering & Finishing

j. Doors & Windows

a.1 Sewerage System

a.2 Water Lines & Fittings

a.3 Sanitary Fixtures & Accessories

Construction of Magulon BHS

c. Rebar Works & Tie Wire

d. Formworks & Scaffolding

j. Doors & Windows

i. Plastering & Finishing

Republic of the Philippines

OFFICE OF THE PROVINCIAL ENGINEER

Upgrading of Camandag BHS

5. Interior ceiling moulding

Doors/Windows & Glass

1.b Interior wall (4" CHB)