PROJECT TITLE : PROPOSED STANDARD THREE (3) UNITS HEALTH FACILITY TENT (without isolation cube)

LOCATION : Brgy. San Isidro, Bay, Laguna

SUBJECT : DETAILED ESTIMATES
GROUP MEMBERS:
CORBILLA, VINCENT ALLEN B.
LADRERA, CARL LORENZ B.
MIRANDA, CHARLAMAGNE F.

MATERIALS COST LABOR COST

ITEMS DESCRIPTION UNIT QTY TOTAL COST
per Unit Total per Unit Total
DIVISION 1: GENERAL REQUIREMENTS
1 Mobilization and Demobilization lot 1.00 80262 80262 80262

2 Field Personnel
2.1 Project Manager man-mos (3) 1.00 22,285 66855 66855
2.2 Site Engineer man-mos (3) 1.00 20216 60648 60648
2.3 QA/QC Engineer man-mos (3) 1.00 22178 66534 66534
2.4 Safety Engineer man-mos (3) 1.00 25544 76632 76632

3 Permits and Clearances lot 1.00 84350 84350 84350

4 Temporary Facilities and Utilities

4.1 Electricity Consumption lot 1.00 15000 15000 15000
4.2 Water Consumption lot 1.00 15000 15000 15000
4.3 Temporary Toilets pcs 3.00 58000 174000 174000

5 Construction Aids
5.1 Personal Protective Equipment
a. Safety Boots/Shoes pcs 20.00 470 9400 9400
b. Gloves pcs 20.00 350 7000 7000
c. Hard Hats pcs 20.00 490 9800 9800
d. Safety Goggles pcs 20.00 250 5000 5000

6 Temporary Barriers and Enclosures

6.3 Temporary Barricades pcs 10.00 5000 50000 50000
 7 Project Identification
7.1 Temporary Project Signages
a. High intensity reflectorized, no post
pcs 5.00 2000 10000 10000
signs

8 Cleaning and Waste Management lot 1.00 25000 25000 25000

Total of General Requirements PHP 755481

DIVISION 2: SITE CONDITIONS

1 Site Clearing and Layout lot 1.00 20000 20000 20000

2 Waste Disposal Services lot 1.00 25000 25000 25000

3 General Clearing lot 1.00 8850 8850 8850

4 Excavation cu.m 626.00 8340 8340 8340

5 Hand Backfilling and Compaction cu.m 579.86 75 43489.5 25944 25944 69433.5

7 Gravel Bedding cu.m 18.68 810 15130.8 1558.33 1558.33 16689.13

8 Hauling of Excess Soil lot 1.00 25000 25000 25000

Total of Site Conditions PHP 173312.63

DIVISION 3: CONCRETE
For Health Facility
1 Pre-Cast Concrete
1.1 Pedestal Column Base pcs 60.00 3300 198000 4800 4800 202800

2 100mm THK Concrete Slab on Fill cu.m 45.00 3482.5 156712.5 156712.5

Laborers days 4.63 1920 8889.6 8889.6

 Productivity rate of 5.00 man-hour/cu.m

For Toilet Facility

3 Concrete Columns
3.1 C-1 (above FGL) cu.m 1.15 3482.5 4004.875 4004.875
3.2 C-1 (below FGL) cu.m 0.53 3482.5 1845.725 1845.725
Laborers days 0.60 1040 624 624
Productivity rate of 8.54 man-hour/cu.m

4 Concrete Roof Beam cu.m 1.83 3482.5 6372.975 6372.975

Laborers days 0.64 1040 665.6 665.6
Productivity rate of 8.54 man-hour/cu.m

5 Concrete Footing cu.m 0.96 3482.5 3343.2 3343.2

Laborers days 1.00 1040 1040 1040
Productivity rate of 8.54 man-hour/cu.m

6 Footing Tie Beam cu.m 2.67 3482.5 9298.275 9298.275

Laborers days 0.96 1040 998.4 998.4
Productivity rate of 8.54 man-hour/cu.m

7 Wall Footing cu.m 6.99 3482.5 24342.675 24342.675

Laborers days 2.48 1040 2579.2 2579.2
Productivity rate of 8.54 man-hour/cu.m

7 100mm THK Concrete Slab on Fill cu.m 3.50 3482.5 12188.75 12188.75
Laborers days 2.18 1040 2267.2 2267.2
Productivity rate of 5 man-hour/cu.m

Septic Tank
8 Concrete cu.m 1.08 3482.5 3761.1 3761.1
Laborers days 1.00 960 960 960
Productivity rate of 5 man-hour/cu.m

Total of Concrete PHP 442694.075

DIVISION 4: MASONRY
For Toilet Facility
1 100mm THK CHB Wall sq.m 95.77 40088.294 40088.294
Laborers - Masonry days 1.20 1400 1680 1680
2 Productivity rate of 10 sq.m/man-day

Plain Cement Plaster Finish sq.m 184.00 12169.423 12169.423

Laborers (Internal/External Plaster) days 4.56 5600 25536 25536
Productivity rate of 10.08 sq.m/man-day

Total of Masonry PHP 79473.717

DIVISION 5: METALS
For Health Facility
Column
1 1.1 HSSP 5x0.5x3.85m pcs/6m 34.65 4500 155925 155925

Truss
2 2.1 T-1
a. HSSP 3x0.25x5.22m pcs/6m 20.88 3500 73080 73080
b. HSSP 3x0.25x5m pcs/6m 20.00 3500 70000 70000
c. HSSP 3x0.25x1.5m pcs/6m 3.00 3500 10500 10500
d. HSSP 2.5x0.23x0.75m pcs/6m 3.00 2500 7500 7500
e. HSSP 2.5x0.23x2.61m pcs/6m 10.44 2500 26100 26100
2.2 T-2
a. HSSP 3x0.25x3m pcs/6m 9.00 3500 31500 31500
b. HSSP 2.5x0.23x2.12 m pcs/6m 6.36 2500 15900 15900
c. HSSP 2.5x0.23x1.5m pcs/6m 2.25 2500 5625 5625
2.3 T-3
a. HSSP 3x0.25x3m pcs/6m 13.00 3500 45500 45500
b. HSSP 2.5x0.23x0.75m pcs/6m 2.25 2500 5625 5625
c. HSSP 2.5x0.23x1.68m pcs/6m 10.08 2500 25200 25200
2.4 HT-1
a. HSSP 3x0.25x3m pcs/6m 3.00 3500 10500 10500
 b.HSSP 3x0.25x3.35m pcs/6m 3.35 3500 11725 11725
c. HSSP 2.5x0.23x0.712m pcs/6m 6.00 2500 15000 15000
d. HSSP 2.5x0.23x2.12m pcs/6m 6.00 2500 15000 15000
2.5 HT-2
a. HSSP 3x0.25x5.831m pcs/6m 11.66 3500 40817 40817
b. HSSP 3x0.25x6.021m pcs/6m 12.04 3500 42147 42147
c. HSSP 2.5x0.23x0.707m pcs/6m 1.41 2500 3535 3535
d. HSSP 2.5x0.23x3m pcs/6m 6.00 2500 15000 15000
e. Ø16mm Bolt with STD Nuts and pcs 1536.00 12.44 19107.84 19107.84
Washer

T-4
3 3.1 HSSP 3x0.25 (5m) pcs/6m 4.00 3500 14000 14000
3.2 HSSP 3x0.25 (1.48m) pcs/6m 2.00 3500 7000 7000
3.3 HSSP 3x0.25 (5.22m) pcs/6m 4.00 3500 14000 14000
3.4 HSSP 2.5x0.23 (1m) pcs/6m 4.00 2500 10000 10000
3.5 HSSP 2.5x0.23 (500mm) pcs/6m 4.00 2500 10000 10000
3.5 HSSP 2.5x0.23 (2.25m) pcs/6m 4.00 2500 10000 10000
3.6 HSSP 2.5x0.23 (1.95m) pcs/6m 4.00 2500 10000 10000
3.7 Ø16x300mm Anchor Bolts with STD nuts pcs 1536.00 12.44 19107.84 19107.84
and Washer

Labor days 10.00 5040 50400 50400

For Toilet Facility

Column
4 4.1 Ø20mm Reinforcing Bar kgs 195.30 43.6 8515.124 8515.1236
4.2 Ø10mm Reinforcing Bar kgs 109.82 44 4832.256 4832.256
Laborers days 2.59 2250 5827.5 5827.5
Productivity Rate of 117.6 kg/man-day

Footing
5 5.1 Ø20mm Reinforcing Bar kgs 94.69 43.6 4128.571 4128.5712
Laborers days 0.80 2250 1800 1800
Productivity Rate of 117.6 kg/man-day
 Roof Beam
6 6.1 Ø20mm Reinforcing Bar kgs 297.88 43.6 12987.7424 12987.7424
6.2 Ø12mm Reinforcing Bar kgs 53.64 44 2360.336 2360.336
6.3 Ø10mm Reinforcing Bar kgs 141.45 44 6223.888 6223.888
Laborers days 4.19 2250 9427.5 9427.5
Productivity Rate of 117.6 kg/man-day

Footing Tie Beam

7 7.1 Ø20mm Reinforcing Bar kgs 297.88 43.6 12987.73804 12987.73804
7.2 Ø12mm Reinforcing Bar kgs 53.64 44 2360.345 2360.3448
7.3 Ø10mm Reinforcing Bar kgs 178.68 44 7861.770 7861.7704
Laborers days 4.51 2250 10147.5 10147.5
Productivity Rate of 117.6 kg/man-day

Wall Footing
8 8.1 Ø10mm Reinforcing Bar kgs 17.47 44 768.68 768.68
Laborers days 0.15 2250 337.5 337.5
Productivity Rate of 117.6 kg/man-day

Septic Tank
9 Reinforcing Bars
9.1 Ø12mm Reinforcing Bar kgs 64.80 44 2851.2 2851.2
9.2 Ø16mm Reinforcing Bar kgs 111.60 44 4910.4 4910.4
Laborers days 2.45 2250 5512.5 5512.5
Productivity Rate of 117.6kg/man-day

Total of Metals PHP 893635.23044

DIVISION 7: THERMAL AND MOISTURE PROTECTION

For Health Facility
Double PVC Coated Polyester Textile
1 sq.m 750.00 75000 75000
(Insulated-Tent)
Labor days 3.00 1600 4800 4800
 For Toilet Facility

2 Roof
2.1 8mm THK Roof Insulation sq.m 35.00 1050 36750 36750
2.2 150x150mm GA 24 Pre-formed Pre- lm 8.20 351 2878.2 2878.2
painted Gutter Sheet
2.3 0.40mm THK (Base Metal Thickness) with
Total Thickness of 0.43 - 0.45mm THK (with sq.m 45.92 423 19424.16 19424.16
Paint) Corrugated G.I. Sheet
2.4 0.40mm THK (Base Metal Thickness) with
Total Thickness of 0.43 - 0.45mm THK (with lm 8.20 261 2140.2 2140.2
Paint) G.I. Sheet Ridge Roll
2.5 GA 26 Preformed Pre-Painted G.I. Flashing
lm 11.20 323 3617.6 3617.6
Sheet
2.6 LC100x50x15x3mm THK Purlins pcs 23.00 1100 25300 25300
2.7 10mmØ Sagrods kgs 15.00 45 675 675

Laborers days 2.00 1930 3860 3860

Total of Thermal and Moisture Protection PHP 174445.16

DIVISION 8: Doors and Windows

For Toilet Facility
1 Doors with accessories
1.1 Hollow Core Flush Door Type (Two Face
Marine Plywood with Painted Finish) set 2.00 2400 4800 4800
2.1mHx1mW
1.2 19mm Phenolic Board with Painted Finish
set 12.00 900 10800 10800
(Bar Door)
Laborers days 3.00 1200 3600 3600

2 Windows with accessories 2mWx0.6mH sq.m 6.00 690 4140 4140

Laborers days 3.00 1200 3600 3600

Total of Doors and Windows PHP 26940

DIVISION 9: Finishes
For Toilet Facility
1 Ceiling Finishes
1.1 4.5mm THK Fiber Cement Ceiling Board
sq.m 35.00 429/3 sq.m 5005 5005
on Metal Furring Ceiling Frame
Laborers days 1.00 1500 1500 1500

2 Floor Finishes
2.1 300x300mm Vitrified Unglazed Floor Tile
sq.m 30.69 708 21728.52 21728.52
Finish
Laborers days 1.02 1400 1428 1428

3 Wall Finishes
3.1 300x300mm Vitrified Glazed Tile Wall
sq.m 81.33 749 60916.17 60916.17
Finish
3.2 Lavatory
a. 3mm THK Facial Mirror in Aluminum
Framing
b. 300x300mm Vitrified Glazed Tiles
sq.m 4.29 749 3213.21 3213.21
Counter Sink Finish
3.2 Handwashing Counter
a. 300x300mm Vitrified Glazed Tiles
sq.m 1.53 749 1145.97 1145.97
Handwashing Back Flash Finish
b. 300x300mm Vitrified Glazed Tiles
sq.m 3.51 749 2630.488 2630.488
Handwashing Counter Top Finish
Laborers days 3.39 1400 4746 4746

3.3 Paint Finish sq.m 34.30 300 10290 10290

Laborers days 1.43 1100 1573 1573

Total of Doors and Windows PHP 114176.358

Total Cost PHP 2660158.17044