DETAILED ESTIMATES

Name of Project : Upgrading of Hitoma BHS

Location, Hitoma, Caramoran, Catanduanes
DISCRIPTION UNIT QTY UNIT COST AMOUNT

X.. CONCRETE GUTTER

Portland cement bag 50 250.00 12,500.00
Washed sand cu.m 5 500.00 2,500.00
Washed gravel cu.m 8 500.00 4,000.00
16mm x 6m RSB pc 40 380.00 15,200.00
12MM x 6m RSB PC 65 230.00 14,950.00
10mm x 6m RSB pc 60 165.00 9,900.00
#16 G.I tie wire roll 1 800.00 800.00
formworks, scaffolfing ( lubmer plywood etc lot 1 10,000.00 10,000.00
Material Cost 69,850.00
Labor Cost 24,447.50
Total Direct Cost 94,297.50
OCM 9,429.75
Profit 9,429.75
Tax 11,315.70
Item Total 124,472.70
XI . DEMOLITION OF EXISTING BHS
I. DEMOLITION / CHIPPING/EARTHWORKS

Labor : 16 days
construction foreman day 14 380.00 5,320.00
1 skilled laborer day 15 350.00 5,250.00
5 laborers day 64 220.00 14,080.00
Labor Cost 24,650.00
Total Direct Cost 24,650.00
OCM 2,465.00
Profit 2,465.00
Tax 2,958.00
Item Total 32,538.00

XII. EXTENSION OF PROPOSED BHS( re usable const materials were used to the new BHS)
4" CHB pcs 500 11.00 5,500.00
Portland cement bag 45 250.00 11,250.00
Washed sand cu.m 5 500.00 2,500.00
0.40 X 0.40 glazed tiles pc 200 80.00 16,000.00
#16 GI tie wire kg 5 80.00 400.00
Material Cost 35,650.00
Labor Cost 12,477.50
Total Direct Cost 48,127.50
OCM 4,812.75
Profit 4,812.75
Tax 5,973.00
Item Total 63,726.00

prepared by:

SALVE VERA
Munucipal Engineer
X . Repair on existing BHS

1.70 x 1.70 steel casement ( m) win set 6 8500 51,000.00

.90 x 1.70 steel casement ( m) windo set 1 4500 4,500.00
1.70 x 1.15 steel casement ( m) win set 1 4700 4,700.00
marine plywood 1/4Thick sheets 25 450.00 11,250.00
2x2x10 form lumber pcs 30 120 3,600.00
water closet set 1 5500 5,500.00
.20 x .20 floor tiles pcs 100 50 5,000.00
portland cment bags 5 250 1,250.00
washed sand cu.m 1 400 400.00
white cement kg 4 80 320.00
1.0 x 2.10 panel door set 1 5000 5,000.00
roof paint gal 3 6000 18,000.00
flat latex ordinary Boysen gal 4 600.00 2,400.00
flat latex ( acrytex) gal 4 700.00 2,800.00
gloss latex gal 4 680.00 2,720.00
flat wall enamel gal 6 600.00 3,600.00
quick dry enamel gal 3 680.00 2,040.00
Material Cost 124,080.00
Labor Cost 43,428.00
Total Direct Cost 167,508.00
OCM 16,750.80
Profit 16,750.80
Tax 20,100.96
Item Total 221,110.56

Total Material Cost 1,140,655.00

Total Labor Cost 403,569.25
Total Direct Cost 1,544,224.25
Total OCM 154,422.43
Total Profit 154,422.43
Total Tax 185,306.91
Total Project Cost 2,038,376.01

Prepared by: Checked by:

PERPETUO A. PASTOR, JR LEO ARMAND A. GAPAZ

Engineer II Engineer III
`
403569.3
###
###
###
###
###
 REPUBLIC OF THE PHILIPPINES
Province of Catanduanes
OFFICE OF THE PROVINCIAL ENGINEER

NAME OF PROJECT: UPGRADING OF HITOMA BHS

Location: Hitoma, Caramoran, Catanduanes

ORIGINAL NEW
item No Description QUANTITY UNIT UNIT COST AMOUNT QUANTITY UNIT UNIT COST AMOUNT
I EXCAVATION FOR STRUCTURE LS 5,438.40 LS 5,438.40
II CONCRETE WORKS LS 441,045.00 LS 441,045.00
III MASONRY WORKS LS 166,438.80 LS 166,438.80
IV TILE WORKS LS 124,918.20 LS 124,918.20
V ROOF AND ROOF FRAMING LS 402,963.66 LS 402,963.66
VI PAINTING LS 123,759.90 LS 123,759.90
VII PLUMBING WORKS LS 157,787.19 LS 157,787.19
VIII DOORS AND WINDOWS LS 267,977.16 LS 267,977.16
IX ELECTRICAL WORKS LS 122,191.74 LS 122,191.74
X REPAIR OF EXISTING BHS LS 220,736.34
X CONCRETE GUTTER LS 124,472.70
XI DEMOLITION OF EXISTING BHS LS 32,538.00
XII EXTENSION OF PROPOSED BHS LS 63,726.00
2,033,256.39 2,033,256.75
PREPARED BY: Reviewed by: Submitted By:

SALVE VERA Leo armand a. Gapaz Dra Faye Tanael

Municipal Engineer Engineer III Municipal Health Officer

Recommending approval: Approved:

WILSON B. SORRA JOSEPH C .CUA

OIC Provincila Engineer Provincial Governor