Professional Documents
Culture Documents
DPWH
X
Bukidnon 1st DEO
By Contract
NAME/LOCATION OF PROJECT
COMPLETION OF OB AND PEDIATRIC WARDS AND EXPANSION OF
CEMONC FACILITY, BUKIDNON PROVINCIAL MEDICAL CENTER OF
MALAYBALAY CITY
Appropritation
Source of Fund
MALAYBALAY CITY
PROJECT CATEGORY
Release
BUILDINGS
PROJECT DESCRIPTION
Completion includes 38 reinforced concrete columns w/ tie beams, pre-painted roofing, second floor slab
MINIMUN EQUIPMENT REQUIREMENT
DESCRIPTION
NO.
DESCRIPTION
NO.
DESCRIPTIO
Bar Cutter
Project Manager
Bar Bender
Project Engineer
Quantity Engineer
Mixer
Materials Engineer
Welding Machine
Laboratory Technicia
Construction Forema
Chain Block
Carpenter
Steelman
Mason
Welder
Tinsmith
Laborers
ITEM NO.
DESCRIPTION
% OF
TOTAL
UNIT
QUANTITY
803
Structure Excavation
0.95% cu.m.
56
804
7.10% cu.m.
92
900
Reinforced Concrete
24.22% cu.m.
35
404
42.52% kg
57,4
409
18.24% kg
19,87
1014
5.87% sq.m.
SPL1
Project Billboard
0.08% set
SPL2
0.24% mo
SPL3
0.79% l.s.
100.00%
87
PREPARED BY:
CHECKED BY:
DOMINADOR A. MANANGAN
Engineer II
CHECKED BY:
RECOMMENDING
LINDA V. VERANA
Engineer III
Chief, Planning and Design Section
APPROVED:
NOEL R. OCLARIT
District Engineer
AL PROGRAM OF WORK
all Types of Project)
Date:
: P
10,000,000.00
CY 2014 DOH - Health Facilities
Enhancement
Program (HFEP)
:
:
1-Dec-14
NO.
Project Manager
Project Engineer
Quantity Engineer
Materials Engineer
Laboratory Technician
Construction Foreman
Carpenter
Steelman
Mason
Welder
Tinsmith
DESCRIPTION
NO.
Laborers
12
QUANTITY
UNIT COST
ADJUSTED UNIT
COST
568.97 P
71,869.00
126.31
165.52
921.61 P
540,073.69
586.01
767.91
356.38
1,841,234.87
5,166.49
6,770.17
57,419.11
3,233,240.74
56.31
73.79
19,876.26
1,386,490.36
69.76
91.41
875.16
446,046.23
509.67
667.88
2.00
6,357.06
3,178.53
4,165.15
5.00
17,882.96
3,576.59
4,326.25
1.00
60,000.00
60,000.00
67,200.00
7,603,194.90
% OF TOTAL
AMOUNT
66.059
6,605,895.02
6.831
3.142
%
%
683,149.00
314,150.88
6.773
677,278.07
6.035
10.661
%
%
603,455.59
1,066,071.43
99.500
9,950,000.00
0.500
50,000.00
50,000.00
100.000
CHECKED BY:
CATHERINE C. BUTIHEN
Engineer II
RECOMMENDING APPROVAL:
10,000,000.00
ITEM NO.
DESCRIPTION
QUANTITY
UNIT
(1)
(2)
(3)
(4)
(5)
MARK-UPS
IN PERCENT
OCM
(6)
803
Structure Excavation
568.97
cu.m.
71,869.00
9%
804
921.61
cu.m.
540,073.69
9%
900
Reinforced Concrete
356.38
cu.m.
1,841,234.87
9%
404
57,419.11
kg
3,233,240.74
9%
409
19,876.26
kg
1,386,490.36
9%
1014
875.16
sq.m.
446,046.23
9%
SPL1
Project Billboard
2.00
set
6,357.06
9%
5.00
mo
17,882.96
0%
SPL3
1.00
l.s.
60,000.00
0%
T O TAL
Prepared by:
Date :
Oct.27, 2014
LINDA V. VERANA
Engineer III
Chief, Planning and Design Section
7,543,194.90
Recommending App
OCTAVI
Acting
AYBALAY CITY
Project Duration:
MARK-UPS
IN PERCENT
PROFIT
TOTAL MARK-UPS
CD
VAT
TOTAL INDIRECT
COST
TOTAL COST
ADJUSTED
UNIT COST
(10) = 12%[(5)+(9)]
(11) = (9)+(10)
(12) = (5)+(11)
VALUE
(7)
(8)
(9) = (5)x(8)
8%
17 %
12,217.73
10,090.41
22,308.14
94,177.14
165.52
8%
17 %
91,812.53
75,826.35
167,638.87
707,712.56
767.91
8%
17 %
313,009.93
258,509.38
571,519.30
2,412,754.17
6,770.17
8%
17 %
549,650.93
453,947.00
1,003,597.93
4,236,838.67
73.79
8%
17 %
235,703.36
194,663.25
430,366.61
1,816,856.96
91.41
8%
17 %
75,827.86
62,624.89
138,452.75
584,498.98
667.88
8%
17 %
1,080.70
892.53
1,973.23
8,330.29
4,165.15
AYBALAY CITY
8%
8%
0%
0%
1,430.64
1,280,733.67
Recommending Approval :
2,317.63
3,748.27
21,631.23
4,326.25
7,200.00
7,200.00
67,200.00
67,200.00
1,058,871.43
2,339,605.10
9,950,000.00
Approved by:
NOEL R. OCLARIT
District Engineer