Republic of the Philippines

DEPARTMENT OF HEALTH
Eastern Visayas
CENTER FOR HEALTH DEVELOPMENT

Name of Project: Completion of BHS Alejandro

Location: Brgy. Alejandro, Allen, Northern Samar

DETAILED ESTIMATES
Item No. of
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT
No. Days
A GENERAL REQUIREMENTS
I MOBILIZATION / DEMOBILIZATION 1.00 lot
a. Labor 7,800.00
Foreman 1.00 man-day 450.00 4 1,800.00
Laborer 6.00 man-day 250.00 4 6,000.00
Sub-total 7,800.00
Unit Cost 7,800.00

II PROJECT SIGNBOARD 2.88 sq.m.

a. Materials 3,100.00
2"x 3" 12' Coco Lumber 48.00 bd.ft. 25.00 1,200.00
Tarpaulin Printed (4'x8') 1.00 sheet 1,800.00 1,800.00
Common Wire Nails (assorted) 1.00 kg. 100.00 100.00
b. Labor 2,250.00
Foreman 1.00 man-day 450.00 1 450.00
Installer 3.00 man-day 350.00 1 1,050.00
Laborer 3.00 man-day 250.00 1 750.00
Sub-total 5,350.00
Unit Cost 1,857.64
###
SUB-TOTAL "A" 13,150.00

B REHABILITATION OF MAIN BUILDING

I PAINTING WORKS 503.42 sq.m.
Masonry Wall 434.32 sq.m.
Metal Works 21.66 sq.m.
Ceiling 47.44 sq.m.
a. Materials 69,365.00
Acrylic Gloss Latex Paint 44.00 gals. 650.00 28,600.00
Acrylic Flat Latex Paint 22.00 gals. 620.00 13,640.00
Flat Wall Enamel 3.00 gals. 620.00 1,860.00
QDE Enamel 6.00 gals. 650.00 3,900.00
Red Oxide Primer 3.00 gals. 450.00 1,350.00
Concrete Nuetralizer 2.00 gals. 400.00 800.00
Laquer Thinner 6.00 gals. 450.00 2,700.00
Paint Thinner 8.00 gals. 390.00 3,120.00
Masonry Putty 10.00 gals. 500.00 5,000.00
Ready-mix Glazing Putty 9.00 gals. 680.00 6,120.00
Roller Brush # 7 10.00 pc. 150.00 1,500.00
Paint Brush, #3 5.00 pc. 95.00 475.00
Sand Paper 10.00 pc. 30.00 300.00
b. Labor 22,800.00
Foreman 1.00 man-day 450.00 6 2,700.00

Page 1 of 39
 Painter 6.00 man-day 350.00 6 12,600.00
Laborer 5.00 man-day 250.00 6 7,500.00
Sub-total 92,165.00
Unit cost 183.08

SUB-TOTAL "B" 92,165.00

C CONSTRUCTION OF WATER TANK

I SITE WORKS
1 Excavation 2.30 cu.m.
a. Labor 2,400.00
Foreman 1.00 man-day 450.00 2 900.00
Laborer 3.00 man-day 250.00 2 1,500.00
Sub-total 2,400.00
Unit Cost 1,043.48

II REINFORCED CONCRETE WORKS 1.20 cu.m.

Column Pedestal 0.43 cu.m.
Footing 0.77 cu.m.
a. Materials 14,005.00
Portland Cement 12.00 bags 300.00 3,600.00
Washed Sand 0.60 cu.m. 1,200.00 720.00
Gravel 1.20 cu.m. 1,500.00 1,800.00
10mmØ x 6m RSB 11.00 pcs. 200.00 2,200.00
16mmØ x 6m RSB 12.00 pcs. 450.00 5,400.00
G.I. Tie Wire, Ga #16 3.00 kg. 95.00 285.00
b. Labor 4,500.00
Foreman 1.00 man -day 450.00 2 900.00
Steelman 3.00 man -day 350.00 2 2,100.00
Laborer 3.00 man -day 250.00 2 1,500.00
Sub-total 18,505.00
Unit cost 15,420.83

III METAL WORKS 88.85 ln.m.

a. Materials 53,980.00
¼"x 1-1/2"x1-1/2 "x 6.0m Angle Bar 6.00 pcs. 1,200.00 7,200.00
¼"x 2"x 2"x 6.0m Angle Bar 12.00 pcs. 1,350.00 16,200.00
3"Ø GI Pipe, 6m (Schedule 80) 3.00 pcs. 4,500.00 13,500.00
Steel Plate 3/6"x4'x8' 1.00 pcs. 5,650.00 5,650.00
12mmØ Anchor Bolt 16.00 pcs. 640.00 10,240.00
Welding Rod 7.00 kg. 170.00 1,190.00
b.Labor 16,500.00
Foreman 1.00 man -day 450.00 10 4,500.00
Steelman 2.00 man -day 350.00 10 7,000.00
Laborer 2.00 man -day 250.00 10 5,000.00
c. Equipment 8,400.00
Welding Machine 1.00 unit 1,200.00 7 8,400.00
d. Fuel, Oil & Lubricant 3,360.00
Sub -total 82,240.00
Unit cost 925.60

IV FORM WORKS 216.49 bd.ft.

a. Materials 6,652.50
1/4"X4'X8' Ordinary Plywood 2.00 sht. 520.00 1,040.00
2"x2"x12' Coco Lumber 188.50 bd.ft. 25.00 4,712.50

Page 2 of 39
 2"x3"x12' Coco Lumber 28.00 bd.ft. 25.00 700.00
Common Wire Nails (assorted) 2.00 kg. 100.00 200.00
b.Labor 1,900.00
Foreman 1.00 man -day 450.00 1 450.00
Carpenter 2.00 man -day 350.00 1 700.00
Laborer 3.00 man -day 250.00 1 750.00
Sub -total 8,552.50
Unit cost 39.51

V PLUMBING WORKS 2.00 fixtures

a. Materials 80,595.00
Sanitary Pipes and Fittings (all series 1000)
Vertical Water Tank 1500 Liters Vol. Capacity 1.00 set 22,000.00 22,000.00
1HP Water Pump with Complete Accessories 1.00 set 10,000.00 10,000.00
Manual Drilling 9.00 meters 2,300.00 20,700.00
Casing, 6" PVC Pipe 3.00 length 2,500.00 7,500.00
Suction Pipe, 1" 3.00 length 170.00 510.00
Foot Valve, 1" 1.00 pc. 900.00 900.00
P.E. Pipe, 1" 1.00 roll 3,900.00 3,900.00
P.E. Pipe, 3/4" 1.00 roll 3,500.00 3,500.00
Magnetic Contactor 1.00 pcs. 800.00 800.00
Float Valve 1.00 pcs. 700.00 700.00
Pipe Fittings 1.00 lot 8,000.00 8,000.00
Water Lines
1/2"Ǿ x 5m. PPR Pipe 4.00 pcs. 380.00 1,520.00
1/2"Ǿ PPR Coupling 3.00 pcs. 45.00 135.00
1/2"Ǿ PPR Elbow 8.00 pcs. 45.00 360.00
1/2"Ǿ PPR Tee 1.00 pcs. 45.00 45.00
Teflon Tape 1.00 pcs. 25.00 25.00
b. Labor 24,150.00
Foreman 1.00 man-day 450.00 7 3,150.00
Plumber 5.00 man-day 350.00 7 12,250.00
Laborer 5.00 man-day 250.00 7 8,750.00
Sub-total 104,745.00
Unit cost 52,372.50

SUB-TOTAL "C" 216,442.50

TOTAL DIRECT COST 321,757.50

TAL DIRECT COST 321,757.50

1.) Materials 227,697.50
2.) Labor 82,300.00
A.
3.) Equipment 8,400.00
4.) Fuel, Oil & Lubricant 3,360.00
TOTAL INDIRECT COST 78,242.50
1.) OCM 27,019.13
B. 2.) Profit 32,175.75
3.) VAT 19,047.62
TOTAL ETIMATED PROJECT COST 400,000.00

Prepared by: Checked by:

JUANITO S. DAGASDAS JR. CONRADO M. FUENTES

Page 3 of 39
HFEP -Engineer I DOH - Engineer III

Approved by :

MINERVA P. MOLON, MD, MPH, FPPA, CESO III

Director - IV

Page 4 of 39
 Republic of the Philippines
DEPARTMENT OF HEALTH
Eastern Visayas
CENTER FOR HEALTH DEVELOPMENT

INDIVIDUAL PROGRAM OF WORK

Name/Location of Project: Appropriation: Php. 400,000.00

Source of Fund: GAA 2019
Completion of BHS Alejandro
Issued Obligated Authority:
Brgy. Alejandro, Allen, Northern Samar Released:
SARO No.
Date Released:
Project Category: Building SAA No.
Project Limits: Refer to Plan Date Released:
Calendar Days to Complete:
Desirable Starting Date: Issuance of NTP
Project Description : Mode of Implementation
By Contract

Minimum Equipment Requirement MinimumTechnical Personnel Requirement

No. Description No. Description
1 Welding Machine 1 Project Engineer
1 Construction Foreman
3 Carpenter
3 Steelman
3 Installer
5 Plumber
5 Painter
6 Laborer

ESTIMATED COST OF PROPOSED WORK

Item Direct Cost
Description Qty Unit % of Total
No. Unit Cost Total
A GENERAL REQUIREMENTS
I MOBILIZATION / DEMOBILIZATION 1.00 lot 7,800.00 7,800.00 2.42%
II PROJECT SIGNBOARD 2.88 sq.m. 1,857.64 5,350.00 1.66%
SUB-TOTAL "A" 13,150.00
B REHABILITATION OF MAIN BUILDING
I PAINTING WORKS 503.42 sq.m. 183.08 92,165.00 28.64%
SUB-TOTAL "B" 92,165.00
C CONSTRUCTION OF WATER TANK
I SITE WORKS 2.30 cu.m. 1,043.48 2,400.00 0.75%
II REINFORCED CONCRETE WORKS 1.20 cu.m. 15,420.83 18,505.00 5.75%
III METAL WORKS 88.85 ln.m. 925.60 82,240.00 25.56%
IV FORM WORKS 216.49 bd.ft. 39.51 8,552.50 2.66%
V PLUMBING WORKS 2.00 fixtures 52,372.50 104,745.00 32.55%
SUB-TOTAL "C" 216,442.50
TOTAL DIRECT COST 321,757.50 100.00%

Page 5 of 39
BREAKDOWN OF ESTIMATED EXPENDITURES % TOTAL AMOUNT
I. Estimated Cost
A. Direct Cost 321,757.50
1. Materials 56.92% 227,697.50
2. Labor 20.58% 82,300.00
3. Equipment Expenses 2.10% 8,400.00
4. Fuel, Oil & Lubricant 0.84% 3,360.00
B. Indirect Cost 78,242.50
1. Overhead, Contingency, Miscellaneous 6.75% 27,019.13
2. Contractor's Profit 8.04% 32,175.75
3. Value Added Tax 4.76% 19,047.62
SUB - TOTAL 400,000.00
II. Estimated Government Expenditures:
1. Engineering and Administrative Overhead
2. Design Service Fee
3. Materials to be furnished by Gov't.
4. ROW/Site Acquisition
5. M.T.C.
TOTAL ESTIMATED PROJECT COST 100.00% 400,000.00

Prepared by: Checked by:

JUANITO S. DAGASDAS JR. CONRADO M. FUENTES

HFEP - Engineer I Engineer III

Approved by :

MINERVA P. MOLON, MD, MPH, FPPA, CESO III

Director - IV

Page 6 of 39
 Republic of the Philippines
REGIONAL OFFICE 8
DEPARTMENT OF HEALTH
BILL OF QUANTITIES
Project Name : Completion of BHS Alejandro
Location : Brgy. Alejandro, Allen, Northern Samar
ITEM UNIT PRICE
DESCRIPTION UNIT QUANTITY
NO. ( Pesos )
A GENERAL REQUIREMENTS
I MOBILIZATION / DEMOBILIZATION lot 1.00
(Amount in Words:

)
II PROJECT SIGNBOARD sq.m. 2.88
(Amount in Words:

)
B REHABILITATION OF MAIN BUILDING
Err:509Err:509
rr:509 Err:509 Err:509 Err:509
(Amount in Words:

)
rr:509 Err:509 Err:509 Err:509
(Amount in Words:

)
Err:509Err:509 Err:509 Err:509
(Amount in Words:

)
Err:509Err:509 Err:509 Err:509
(Amount in Words:

)
Err:509Err:509 Err:509 Err:509
(Amount in Words:

)
Err:509Err:509 Err:509 Err:509
(Amount in Words:

)
Err:509Err:509 Err:509 Err:509
(Amount in Words:

)
Err:509Err:509 Err:509 Err:509
(Amount in Words:

)
Err:509Err:509 Err:509 Err:509
(Amount in Words:

Page 7 of 39
Err:509Err:509 Err:509 Err:509
(Amount in Words:

)
I PAINTING WORKS sq.m. 503.42
(Amount in Words:

)
C CONSTRUCTION OF WATER TANK
I SITE WORKS cu.m. 2.30
(Amount in Words:

)
II REINFORCED CONCRETE WORKS cu.m. 1.20
(Amount in Words:

)
III METAL WORKS ln.m. 88.85
(Amount in Words:

)
IV FORM WORKS bd.ft. 216.49
(Amount in Words:

)
V PLUMBING WORKS fixtures 2.00
(Amount in Words:

)
Err:509Err:509 Err:509 Err:509
(Amount in Words:

Submitted by:

Name of AMO/ Authorized Representative Date

Position Name of Construction Firm

Page 8 of 39
AMOUNT
( Pesos )

Page 9 of 39
 Date

e of Construction Firm

Page 10 of 39
 Republic of the Philippines
Regional Office 8
DEPARTMENT OF HEALTH

Name of Project: Completion of BHS Alejandro

Location: Brgy. Alejandro, Allen, Northern Samar

BILL OF MATERIALS
Item No. of
DESCRIPTION QTY UNIT UNIT PRICE
No. Days
A GENERAL REQUIREMENTS
I MOBILIZATION / DEMOBILIZATION 1.00 lot
a. Labor

II PROJECT SIGNBOARD & BRASS MARKER 2.88 sq.m.

a. Materials
2"x 3" 12' Coco Lumber bd.ft.
Tarpaulin Printed (4'x8') sheet
Common Wire Nails (assorted) kg.
Brass Marker unit
b. Labor

B REHABILITATION OF MAIN BUILDING

I SITE WORKS
1 Backfilling and Compaction 12.09 cu.m.
a. Materials
Selected Burrow (15% compaction factor) 7.81 cu.m.
Gravel Bedding 4.28 cu.m.
b. Labor
c. Equipment
Plate Compactor unit
d. Fuel, Oil & Lubricant

2 Demolition/ Removal of Existing Structure 85.34 sq.m.

Portion of Interior Masonry Wall 10.91 sq.m.
Floor and Wall Tiles 74.43 sq.m.
a. Labor

II REINFORCED CONCRETE WORKS 3.91 cu.m.

Perimeter Pathwalk 2.56 cu.m.
Entrance Walkway 1.17 cu.m.
Counter Top 0.18 cu.m.
a. Materials
Portland Cement bags
Washed Sand cu.m.
Gravel cu.m.
10mmØ x 6m RSB pcs.
G.I. Tie Wire, Ga #16 kg.
b.Labor

III MASONRY WORKS (with plastering & finishing) 29.06 sq.m.

Interior Partition 29.06 sq.m.
a. Materials
4" CHB pcs.

Page 11 of 39
 Portland Cement bags
Washed Sand cu.m.
10mmdia x 6m Def. RSB pcs.
G.I. Tie Wire, Ga.#16 kg.
b.Labor

IV METAL WORKS
Railings and Toilet's Grab Bar 23.80 ln.m.
a. Materials
2"dia. Stainless Pipe pcs
Welding Rod (6011) kg.
b. Labor
c.Equipment
Electric Bar Cutter unit
Welding Machine unit

V CABINETRY 4.00 units

Storage Cabinets 2.00 units
Counter Cabinet 2.00 unit
a. Materials
3/4"X4'X8' Marine Plywood sht.
2"x 2" Good Lumber bd.ft
Metal Handle pcs
Cabinet Handle pcs.
Concealed Hinge pairs
Stekwel Glue liters
Finishing Nails kg
Piano Hinges ln.m
Ball Catcher pcs
Common Wire Nails (assorted) kg.
Concrete Nails kg.
b.Labor

VI TILE WORKS 121.29 sq.m.

a. Materials
600x600mm Ceramic Tiles (unglazed) pcs.
600x600mm Ceramic Tiles (glazed) pcs.
300x300mm Ceramic Tiles (unglazed) pcs.
300x300mm Ceramic Tiles (glazed) pcs.
Portland Cement bags
Washed Sand cu.m.
Tile Adhesive bags
Tile Grout (2kg/pack) packs
Tile Trim pcs.
b. Labor
c. Equipment
Tile Cutter unit

VII DOORS AND WINDOWS 7.00 sets

a. Materials
Doors
D-1; Double Flush Door sets
w/ 1/4" thk. viewing glass (1.6m x 2.1m)
D- 2 ; Double Swing Flush Door sets
w/ 1/4" thk. viewing glass (1.2m x 2.1m)
D- 3 ; Flush Door w/ 1/4" thk. Viewing glass (0.8x 2.1) sets

Page 12 of 39
 D- 4 ; PVC Door (0.9mx 2.1m) sets
D- 5 ; Louver Type Door (0.7mx 2.1m) sets
Windows
W-1 : Awning Window w/ 1/4" thk. glass set
in Analok Aluminum Frame (0.6m x 0.60m)
b. Labor

VIII PLUMBING WORKS 18.00 fixtures

a. Materials
Sanitary Pipes & Fittings:
4"Ǿ x 3.0m PVC Pipe pcs.
4"Ǿ x 4"Ǿ PVC 45 Degrees Elbow pcs.
4"Ø x 4"Ǿ PVC Wye pcs.
4"Ø x 3"Ǿ PVC Wye Reducer pcs.
4"Ø x 2"Ǿ PVC Wye Reducer pcs.
4"Ǿ Clean Out pcs.
3"Ǿ x 3.0m PVC Pipe pcs.
3"Ǿ x 3"Ǿ PVC 45 Degrees Elbow pcs.
2"Ǿ x 2"Ǿ PVC 45 Degrees Elbow pcs.
2"Ǿ x 3.0m PVC Pipe pcs.
2"Ǿ x 2"Ǿ PVC 90 Degrees Elbow pcs.
Solvent Cement (300ml.) can
Water Lines
1/2"Ǿ x 5m. PPR Pipe pcs.
1/2"Ǿ PPR Coupling pcs.
1/2"Ǿ PPR Elbow pcs.
1/2"Ǿ PPR Tee pcs.
Teflon Tape pcs.
Plumbing Fixtures & Accessories
Stainless Steel Sink 8" depth with accessories sets
Floor Drain, Stainless (4"x4") sets
Water Closet sets
Lavatory with faucet and accessories sets
Faucet ( Goose Neck Type ) unit
Faucet (Heavy Duty) unit
Soap Holder units
Tissue Holder units
b. Labor

IX ELECTRICAL WORKS
Interior Rough-ins, Fixtures & Accessories 38.0 outlets
a. Materials
Pipes & Fittings:
Service Entrance Cap, 25mmǾ pc.
PVC Conduit Pipe (Riser), 25mmǾ length
PVC Conduit Pipe, 20mmǾ length
PVC ELBOW 90° 20mmǾ pcs
2"x4" Utility Box pcs
Octagonal Junction Box w/ Cover pcs
Solvent Cement cans
Panel Board: 8-holes unit
15AT,2P pcs.
20AT, 2P pcs.
30AT, 2P pcs
40AT, 2P, main pc.
Wires:

Page 13 of 39
 8.0mm² THHN Stranded Wire m.
5.5mm² THHN/THWN Stranded Wire box.
3.5mm² THHN/THWN Stranded Wire box
Accessories:
1- Gang Switch w/ Plate Cover sets
2- Gang Switch w/ Plate Cover sets
Duplex Convenience Outlet sets
S.P.O/A.C.U sets
EMERGENCY LIGHT pcs.
23W Compact Fluorescent Lamp, pcs.
T8-Flourescent Lamp 28w pcs.
4" Plastic Receptacle pcs.
Electrical Tape, (Big) rolls
b. Labor

X PAINTING WORKS 138.76 sq.m.

Masonry Wall 58.12 sq.m.
Cabinetry 80.64 sq.m.
a. Materials
Acrylic Gloss Latex Paint gals.
Acrylic Flat Latex Paint gals.
Flat Wall Enamel gals.
QDE Enamel gals.
Concrete Nuetralizer gals.
Paint Thinner gals.
Concrete Putty gals.
Ready-mix Glazing Putty gals.
Paint Brush, #3 pc.
Sand Paper pc.
b. Labor

C CONSTRUCTION OF WATER TANK

I SITE WORKS
1 Excavation 2.30 cu.m.
a. Labor

II REINFORCED CONCRETE WORKS 1.20 cu.m.

Column Pedestal 0.43 cu.m.
Footing 0.77 cu.m.
a. Materials
Portland Cement bags
Washed Sand cu.m.
Gravel cu.m.
10mmØ x 6m RSB pcs.
16mmØ x 6m RSB pcs.
G.I. Tie Wire, Ga #16 kg.
b. Labor

III METAL WORKS 88.85 ln.m.

a. Materials
¼"x 1-1/2"x1-1/2 "x 6.0m Angle Bar pcs.
¼"x 2"x 2"x 6.0m Angle Bar pcs.
3"Ø GI Pipe, 6m (Schedule 80) pcs.
Steel Plate 3/6"x4'x8' pcs.
12mmØ Anchor Bolt pcs.
Welding Rod kg.

Page 14 of 39
 b.Labor
c. Equipment
Welding Machine unit
d. Fuel, Oil & Lubricant

IV FORM WORKS 216.49 bd.ft.

a. Materials
1/4"X4'X8' Ordinary Plywood sht.
2"x2"x12' Coco Lumber bd.ft.
2"x3"x12' Coco Lumber bd.ft.
Common Wire Nails (assorted) kg.
b.Labor

V PLUMBING WORKS 2.00 fixtures

a. Materials
Sanitary Pipes and Fittings (all series 1000)
Vertical Water Tank, 2000L set
Sea Pump Motor, 1.5hp set
Manual Drilling meters
Casing, 6" PVC Pipe length
Suction Pipe, 1" length
Foot Valve, 1" pc.
P.E. Pipe, 1" roll
P.E. Pipe, 3/4" roll
Magnetic Contactor pcs.
Float Valve pcs.
Pipe Fittings lot
Water Lines
1/2"Ǿ x 5m. PPR Pipe pcs.
1/2"Ǿ PPR Coupling pcs.
1/2"Ǿ PPR Elbow pcs.
1/2"Ǿ PPR Tee pcs.
Teflon Tape pcs.
b. Labor

VI PAINTING WORKS 21.16 sq.m.

Metal Works 21.05 sq.m.
Concrete Pedestal 0.11 sq.m.
a. Materials
Acrylic Gloss Latex Paint gals.
Acrylic Flat Latex Paint gals.
QDE Enamel gals.
Red Oxide Primer gals.
Laquer Thinner gals.
Paint Thinner gals.
Paint Brush, #3 pc.
Sand Paper pc.
b. Labor

Page 15 of 39
Name of the Procuring Entity:
APPROVED BUDGET FOR THE CONTRACT
Completion of BHS Alejandro
Brgy. Alejandro, Allen, Northern Samar
Project Name and Location
Project Category: Building
Project Limits:
Contract Duration:

ESTIMATED MARK-UPS IN
ITEM TOTAL MARK-
DESCRIPTION QTY UNIT DIRECT PERCENT
NO.
COST OCM PROFIT %
(1) (2) (3) (4) (5) (6) (7) (8)
A GENERAL REQUIREMENTS
I MOBILIZATION / DEMOBILIZATION 1.00 lot 7,800.00 Err:509 Err:509 19.00%
II PROJECT SIGNBOARD 2.88 sq.m. 5,350.00 Err:509 Err:509 19.00%
B REHABILITATION OF MAIN BUILDING
Err:509Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 19.00%
I PAINTING WORKS 503.42 sq.m. 92,165.00 Err:509 Err:509 19.00%
C CONSTRUCTION OF WATER TANK
I SITE WORKS 2.30 cu.m. 2,400.00 Err:509 Err:509 19.00%
II REINFORCED CONCRETE WORKS 1.20 cu.m. 18,505.00 Err:509 Err:509 19.00%
III METAL WORKS 88.85 ln.m. 82,240.00 Err:509 Err:509 19.00%
IV FORM WORKS 216.49 bd.ft. 8,552.50 Err:509 Err:509 19.00%
V PLUMBING WORKS 2.00 fixtures 104,745.00 Err:509 Err:509 19.00%
Err:509Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 19.00%
TOTAL Err:509 Err:509 Err:509

Prepared by: Checked by:

ARIEL G. GERTOS CONRADO M. FUENTES

HFEP -Engineer I DOH - Engineer III

Page 16 of 39
 Contract Reference No. ____________________
RACT

ar

TOTAL MARK-UP TOTAL

VAT INDIRECT TOTAL COST UNIT COST
VALUE COST
(9) (10) (11) (12) (13)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)

1,482.00 0.00 1,482.00 9,282.00 9,282.00

1,016.50 0.00 1,016.50 6,366.50 2,210.59

Err:509 Err:509 Err:509 Err:509 Err:509

17,511.35 0.00 17,511.35 109,676.35 217.86

456.00 0.00 456.00 2,856.00 1,241.74

3,515.95 0.00 3,515.95 22,020.95 18,350.79
15,625.60 0.00 15,625.60 97,865.60 1,101.47
1,624.98 0.00 1,624.98 10,177.48 47.01
19,901.55 0.00 19,901.55 124,646.55 62,323.28
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509

Approved by :

MINERVA P. MOLON, MD, MPH, FPPA, CESO III

Director - IV

Page 17 of 39
 PURCHASE REQUEST
Center for Health Development-Eastern Visayas

Department of Health-CHD # 8 PR No. Date:

SAI No. Date:
Section: Health Facility Systems Development Unit ALOBS No. Date:

Qty. Unit of Item Description Stock Estimated Unit Estimated Cost

Issue No. Cost

Completion of BHS Alejandro

1 lot 750,000.00 750,000.00
Brgy. Alejandro, Allen, Northern Samar

Scope of Work

A GENERAL REQUIREMENTS
I MOBILIZATION / DEMOBILIZATION
II PROJECT SIGNBOARD
B REHABILITATION OF MAIN BUILDING
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
I PAINTING WORKS
C CONSTRUCTION OF WATER TANK
I SITE WORKS
II REINFORCED CONCRETE WORKS
III METAL WORKS
IV FORM WORKS
V PLUMBING WORKS
Err:509 Err:509

Source of Fund:
GAA 2018
Requested by :

Engr. CONRADO M. FUENTES

Engr. III

Noted by:

DR. MEDALLA M.A. QUIMBO-CUSTODIO, RN

Head, Health Facility Dev't. Unit
TOTAL 750,000.00
Purpose:
Requested by: Approved by:
Signature:

Page 18 of 39
Printed Name: CARMEN P. GARADO, MD, MPH MINERVA P. MOLON, MD, MPH, FPPA, CESO III
Designation: Chief, LHSD Division Director - IV
Date:
Designation: Chief, LHSD Division Director - IV
Date:

Page 19 of 39
 ESTIMATES CALCULATOR

REINFORCED CONCRETE WORKS

VOLUME OF COLUMN 0.87 CU.M. PARAPET CU.M.

ROOF BEAM CU.M. CANOPY CU.M.
FLR BEAM CU.M. RAMPS CU.M.
FTG CU.M. STAIRS CU.M.
SLAB CU.M. ENTRANCE CU.M.

TOTAL VOLUME 0.87 CU.M.

MATERIALS:
8.70 BAGS CEMENT
0.44 CU. M. SAND
0.87 CU. M. GRAVEL

MASONRY WORKS

AREA OF TOTAL EXTERNAL WALL 29.06 SQ. M. OTHER CHB WORKS

INT. WALL PARTITIONS SQ. M.

DOOR SCHEDULES D1 0 X 0.9 M. 2 PCS. WINDOW SCHEDULES

D2 0 X 0.6 M. 1 PCS.
D3 0 X 2.1 M. 1 PCS.
D4 X M. PCS.
D5 X M. PCS.

TOTAL AREA: 29.06 SQ.M.

MATERIALS:
381.41 PCS. 4" CHB
31.91 BAGS CEMENT
2.19 CU.M. SAND
22.61 PCS. RSB
 1.22 KGS. GI. TIE WIRE

TILEWORKS

FLOOR AREA: 9.7 SQ.M.

WALL AREA: 0 SQ.M.
EDGE PERIMETER: 0 M.

TOTAL AREA 9.7 SQ. M.

MATERIALS:
113.17 PCS. 0.3 X 0.3 UNGLAZED TILES
0.00 PCS. 0.3 X 0.3 GLAZED TILES
28.29 PCS. 0.6 X 0.6 UNGLAZED TILES
0.00 PCS. 0.6 X 0.6 GLAZED TILES
2.79 BAGS CEMENT 2 BAGS
(FOR 16mm THK) (FOR 12mm THK)
0.16 CU.M. SAND 0.12 CU.M
1.07 BAGS TILE ADHESIVE
4.85 KGS. WHITE CEMENT (TILE GROUT) 2.4 BAGS
0.00 PCS. TILE TRIM

FORMS AND SCAFFOLDINGS

COLUMN DIMENSION: 0.3 X 0.3 M. ONE COLUMN LENGTH:

BEAM DIMENSION: 0 X 0 M. TOTAL BEAM LENGTH:
FOOTING DIMENSION: X M. FOOTING THICKNESS:
SLAB DIMENSION: X M. SLAB THICKNESS:
FLR. BEAM DIMENSION: 0 X 0 M. TOTAL FLR. BEAM PERIM.
WALL FTG WIDTH & PERIM. X M. WALL FTG. THICKNESS:
2ND FLR SLAB AREA: SQ. M.

MATERIALS
1.94 SHEETS ORDINARY PLYWOOD TOTAL BD. FT.
28 BD.FT. 2" X 3" COCO LUMBER
188.49 BD.FT. 2" X 2" COCO LUMBER
1.65 KGS. ASSTD NAILS
STEELWORKS - REINFORCING STEEL

RSB-COLUMNS RSB-BEAMS

COLUMN DIM: 0.3 X 0.3 M BEAM DIM: 0.2

COLUMN HEIGHT 4.6 M NO. OF MAIN REINF: 7
NO. OF MAIN REINF. 8 PCS. TOTAL BM PERIMTR: 20
NO. OF CLMNS: 5 PCS. BEAM LENGTHS: (FILL UP ALL THE SPACES!)
B1 0
for lateral ties: 5 @ 0.05 M. B2 4
5 @ 0.1 M. B3 0
5 @ 0.15 M. B4 0
@ M.
REST @ 0.2 M. for stirrups: 6
5
0

MATERIALS: REST @ 0.2

40.00 PCS. MAIN REINF.
40.0 PCS. LAT. TIES REINF.
12.08 KGS. TIE WIRE MATERIALS:
200.00 NO. OF TIES 23.3
12.0
3.80

PLUMBING WORKS - WATERLINES AND SANITARY

PLMBNG-SANITARY LINE PLMBNG-WATERLINE

TOTAL PERIM. M. TOTAL PERiM.

NO. OF PCS NO. OF PCS.
LAVATORY PCS. ELBOW
FLR DRAIN PCS. TEE
WTR CLOSET PCS. GATE VALVE
PTRAP PCS. CHECK VALVE
CLEANOUT PCS.
TEE PCS.

DOWNSPOUT PCS. MATERIALS:

HEIGHT M.
CATCH BASIN PCS. PCS 1/2" PPR PIPE
PCS. GI GATE VALVE
PCS. GI CHECK VALVE
MATERIALS: PCS. 1/2" PPR TEE
PCS. 1/2" PPR ELBOW
0 PCS. 4" PVC PCS. 1/2" PPR COUPLING
0 PCS. PVC P-TRAP PCS. TEFLON TAPE
0 PCS. PVC CLEANOUT
PCS. 3" 90 DEG. ELBOW
PCS. 3" 45 DEG. ELBOW
PCS. 3" PVC COUPLING
PCS. 3" PVC TEE
CANS, SOLVENT CEMENT

SITE WORKS - EXCAVATION, LAYOUT, GRAVEL BEDDING

LAYOUT AND EXCAVATION GRAVEL BEDDING

TO BE EXCAVATED:
FOOTING SQ. M.
SLAB SQ. M.
CATCH BASIN SQ. M.
SEPTIC TANK SQ. M.
TIE BEAMS SQ. M.

MATERIALS:

TOTAL AREA: 0 SQ. M.

BD. FT. 2" X 2" LUMBER

BD. FT. 2" X 3" LUMBER
SHEETS PLYWOOD
KGS. ASSORTED NAILS
 OTHERS: CU.M.
CU.M.
CU.M.

OTHER CHB WORKS SQ. M.

WINDOW SCHEDULES W1 0 X 1.2 M. 3 PCS.

W2 0 X 1.2 M. 2 PCS.
W3 0 X 1.6 M. 1 PCS.
W4 0 X 0.6 M. 3 PCS.
W5 X M. PCS.

FOR BLOCK LAYERING

FOR PLASTERING
 (FOR 12mm THK)

ONE COLUMN LENGTH: 1 M. TOTAL NO. OF COLUMNS: 4 PCS.

TOTAL BEAM LENGTH: 0 M.
FOOTING THICKNESS: M. TOTAL NO. OF FTGS: PCS.
SLAB THICKNESS: M.
TOTAL FLR. BEAM PERIM. 0 M.
WALL FTG. THICKNESS: M.

TOTAL BD. FT. 216.49 BD. FT.

 RSB-SLABS

X 0.3 M. SLAB DIM: S1 X M.

M. S2 X M.
M. S3 X M.
LL UP ALL THE SPACES!) S4 X M.
M. X 0 BEAMS REINF. SPACING: M.
M. X 2 BEAMS
M. X 0 BEAMS
M. X 0 BEAMS MATERIALS:
#DIV/0! PCS. MAIN REINF.
@ 0.05 M. #DIV/0! KGS. TIE WIRE
@ 0.1 M.
@ 0.15 M. RSB-OTHER STEELWORKS
@ M.
M. CANOPY/PARAPET (WIDTH) (LENGTH)
DIMENSION: 1.6 X 54.5 M.
PERIMETER 0 M.
RSB SPACING: 0.2 M. (OR)
PCS. MAIN REINF.
PCS. STIRRUPS REINF.
KGS. TIE WIRE MATERIALS: 169 PCS. MAIN REINF.
18.58 KGS. TIE WIRE

M.

PCS.
PCS.
PCS.
PCS.
HECK VALVE

PPR ELBOW
PPR COUPLING

LAYOUT/EXCAVATION

140
=
X 100 BD. FT.
 DOORS 0 WNDWS 0
0 0
0 0
0 0
0 0

SQ.M.X12.5 363.25 HORIZON. RSB 11.359818 PCS

FOR BLOCK LAYERING 15.16932 CEMENT VERT. RSB 11.254145 PCS
1.26411 SAND
FOR PLASTERING 16.73856 CEMENT
0.92992 SAND
FORMS
COLUMN 1.4 PERIMETER SLAB 0.2 PERIMETER
5.6 N1 0 N1
2 PCS. PLYWOOD 0 PCS. PLYWOOD
57.691667 WOOD FRAME (2"X2")
BEAM 0.2 PERIMETER FLR BM 0.2 PERIMETER
0 N1 0 N1
0 PCS. PLYWOOD 0 PCS. PLYWOOD
0 WOOD FRAME (2"X2") 0 WOOD FRAME (2"X2")

FTG 0.2 PERIMETER WALL FTG 0.2 PERIMETER

0 N1 0 N1
0 PCS. PLYWOOD 0 PCS. PLYWOOD
 CLMNS
RSB-FOOTING

FTG DIM: X M.
NO. OF FTGS. PCS.
NO. OF MAIN REINF: PCS. BOTHWAYS

MATERIALS:
0 PCS. MAIN REINF.
0.00 KGS. TIE WIRE BEAMS

B1
B2
B3
B4
 140
100 BD. FT.
SCAFFOLDING
CLMN 28 VERT
84 HORI
46.8 BRACE

BEAM 0 VERT
0 HORI

SLAB 0 2X3 SUPP

 SLABS
LAT.TIES 40 PC. PER CLMN
200 TOTAL NO. TIES

REST PC 0.8
= 5
0.2

DIM. PERIMETER 1.2 M.

STIRRUPS 72 TOTAL NO. OF STIRRUPS

-0.8 / 0.2 = -3.0 8 16 0

1.2 / 0.2 =7 18 36 72
X2
-0.8 / 0.2 = -3.0 8 16 0
-0.8 / 0.2 = -3.0 8 16 0
(PER BEAM) (X PER BEAM)

DIM. PERIMETER 1 M.
 ( x OTHR LNGTH/6 ) ( x OTHR LNGTH/6 )
0 0
S1 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0 0
(PLUS 1!) (TOTAL PC) (PLUS 1!) (TOTAL PC)

( x OTHR LNGTH/6 ) ( x OTHR LNGTH/6 )

0 0
S2 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0 0
(PLUS 1!) (TOTAL PC) (PLUS 1!) (TOTAL PC)

( x OTHR LNGTH/6 ) ( x OTHR LNGTH/6 )

0 0
S3 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0 0
(PLUS 1!) (TOTAL PC) (PLUS 1!) (TOTAL PC)

( x OTHR LNGTH/6 ) ( x OTHR LNGTH/6 )

0 0
S4 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0 0
(PLUS 1!) (TOTAL PC) (PLUS 1!) (TOTAL PC)
.
 CANOPY
TIE WIRE NO. OF RSB = WIDTH / RSB SPACING 1.6
=
#DIV/0! KG. (MAIN REINF.) 0.2

RSB PCS. = (LENGTH x NO. OF RSB) + ((LENGTH/SPACING+1) X WIDTH)

490.5 + 437.6
TIE WIRE 5.5
#DIV/0! KG.
FOR TIE WIRE
(no. of rsb) x (length/spacing+1) x wire length ( 0.4)
53
TIE WIRE
#DIV/0! KG.

TIE WIRE
#DIV/0! KG.
 9

CING+1) X WIDTH)

= 169

= 18.58
.