Republic of the Philippines

Bangsamoro Autonomous Region in Muslim Mindanao

MINISTRY OF HEALTH
Bangsamoro Government Center, RH 7, Gov. Gutierrez Avenue, Cotabato City

DETAILED ESTIMATES
ARCHITECTURAL/CIVIL/STRUCTURAL/PLUMBING/ELECTRICAL WORKS
(Based on DPWH DO No.22, Series of 2015)

CONSTRUCTION OF ONE-STOREY BARANGAY HEALTH STATION

Brgy. Malimono, Marawi City, Lanao del Sur

TOTAL
MAT. LABOR ESTIMATED CONTRACTOR'S TOTAL INDIRECT
ITEM NO. DESCRIPTION QTY UNIT MATERIAL VAT OCM TOTAL COST
COST COST DIRECT COST PROFIT COST
COST

(1) (2) (3) (4) (5) (6) (7) (9) (10) (14) (15) (16)

A.General Requirements

A.1 Facilities for the Engineer 1 lot

A.2 Other General Requirements 1 lot

A.3 Safety & Health 1 lot

Sub Total

B. EARTHWORKS

B.1 Soil Excavation 51 cu.m.

B.2 Soil Backfill & Compaction 70 cu.m.

B.3 Gravel Bedding 6 cu.m.

Sub Total Earth Works

C. CONCRETE WORKS

C.1 Portland Cement @ 40 kg 200 bags

C.2 Sand 18 cu.m.

C.3 3/4" Gravel 20 cu.m.

D. MASONRY WORKS

D.1 6" Concrete Hollow Blocks 300 pcs.

D.2 4" Concrete Hollow Blocks 2100 pcs.

D.3 Portland Cement @ 40 kg 210 bags

D.4 Sand 21 cu. m.

E. STEEL WORKS

E.1 Ø10mm x 6m Rebar (40 ksi) 170 pcs.

E.2 Ø16mm x 6m Rebar (60 ksi) 350 pcs.

E.3 #16 G.I. Tie Wire 50 kg

F. STEEL TRUSS WORKS

F.1 L40x40x5mm x 6m Angle Bar 16 pcs.

F.2 L50x50x5mm x 6m Angle Bar 22 pcs.

F.3 LC150x65x20x2.5mm x 6m Channel 45 pcs.

F.4 150x150x6mm thk. Gusset Plate 30 pcs.

F.5 200x250x12mm thk. Baseplate 10 pcs.

F.6 Ø12mm Anchor Bolts and Accessories 40 pcs.

F.7 Ø10mm x @ 6m Round Bar (sag rod) 12 pcs.

F.8 Ø10mm Nuts and Washers 40 sets

J. FORMWORKS & SCAFFOLDINGS

J.1 4'x8'x1/2" Plywood 30 pcs.

J.2 2"x 2" Form Lumber 1500 bd. ft.

J.3 2" x 3" Form Lumber 1500 bd.ft.

Sub Total Structural

A. FLOOR FINISHES

A.1 600mm X 600mm Granite Tiles 143.00 pc.

A.2 300mm X 300mm Non Skid Ceramic Floor Tiles 381.00 pc.

A.3 Colored Tile Grout (2kg) 10.00 bag

A.4 Tile Adhesive 9.00 bag

A.5 Portland Cement 7.00 bag

A.6 Sand 1.00 cu.m.

B. WALL FINISHES

B.1 200mmX 300mm Glazed Wall Tiles 594.00 pc.

B.2 Colored Tile Grout (2kg) 5.00 bag

B.3 Tile Adhesive 4.00 bag

B.3 Porland Cement 3.00 bag

B.4 Sand 1.00 cu.m

B.5 Pvc Tile Trim 8' 9.00 pc

C. CEILING FINISHES

C.1 1/4" Hardiflex w/ Metal Furring System 66.00 sq.m

C.2 Prefab Metal Ceiling Ventilation 4.00 pc.

C.3 Duraspandrel Metal Ceiling 40.00 sq.m

Page 1
 TOTAL
MAT. LABOR ESTIMATED CONTRACTOR'S TOTAL INDIRECT
ITEM NO. DESCRIPTION QTY UNIT MATERIAL VAT OCM TOTAL COST
COST COST DIRECT COST PROFIT COST
COST

D. PAINTING WORKS

D.1 Neutralizer 7.00 gal.

D.2 Polytuff 4.00 gal.

D.3 Concrete Sealer 10.00 gal.

D.4 Flat Latex 4.00 gal.

D.5 Eastomeric Paint 23.00 gal.

E. ROOFING WORKS

E.1 GA. 24 Prepainted Long Span Roofing Sheet 113.00 sq,m

Corrugated,with gutters, flashing ridge roll,screws

and other accessories

F. DOORS AND WINDOWS

F.1 DOOR SHEDULE

D-1 0.90 X 2.10 Swing Glass Door 1.00 set

D-2 0.80 X 2.10 Swing Panel Door w/ Glass Panel 2.00 set

D-3, 0.80 X 2.10 PVC Door w/ Louver 3.00 set

D-4 1.20 X 2.10 Double Swing Panel Door w/ Glass Panel 2.00 set

F.2 WINDOW SCHEDULE

Aluminum/uPVC Framed Windows 112.00 sq.ft.

F.3 20mm Thk Marine Plywood and other 10.00 sq.m.

hardwares and accessories

H. RAILING WORK

H.1 1 1/2" dia. SS STEEL PIPE 15.00 pc

Sub Total Architectural Works

A. Lighting Fixtures

A.1 1x20W LED Tube Troffer Luminaire 11 sets

A.2 7 watts Pinlight w/ LED Lamp w/ 6" Ø Housing 13 sets

Vertical downlight, Surface type

A.3 5 watts Hat Type Pinlight Case w/ LED Lamp 12 sets

A.4 Dual Lamp Emergency Light 2 sets

B. Wiring Devices

B.1 One Gang Switch 3 sets

B.2 Two Gang Switch 3 sets

B.3 Three Gang Switch 2 sets

B.4 Duplex Convenience Outlet, 20A, 230V 16 sets

B.5 Aircon Outlet, 30A, 230V 3 sets

C. Roughing-In

C.1 20 mmØ uPVC Pipe 15 length

C.2 20 mmØ uPVC Fittings 1 lot

C.3 25 mmØ uPVC Pipe 5 length

C.4 25 mmØ uPVC Fittings 1 lot

C.5 40 mmØ uPVC Pipe 2 length

C.6 40 mmØ uPVC Fittings 1 lot

C.7 50 mmØ uPVC Pipe 2 length

C.8 50 mmØ uPVC Fittings 1 lot

C.9 Utility Box & Junction Box 1 lot

C.10 Pull Boxes, Wire Gutters, Supports and Hangers 1 lot

D. Wires and Cables

D.1 2.0 sq. mm. THWN 3 rolls

D.2 3.5 sq. mm. THWN 3 rolls

D.3 5.5 sq. mm. THWN 19 mts.

D.4 8.0 sq. mm. TW 15 mts.

E. Panelboards and Circuit Breakers

E.1 Panel Board 10 Branch 1 sets

F. Miscellaneous

F.1 Electrical PVC Tape 15 rolls

F.2 G.I. Wire gauge 16 2 kgs.

F.3 Hacksaw Blade 10 pcs.

F.4 Assorted Tox, screw, nails, drill bits, etc. 1 lot

F.5 PVC Solvent 1 liter

Sub Total Electrical

Page 2
 TOTAL
MAT. LABOR ESTIMATED CONTRACTOR'S TOTAL INDIRECT
ITEM NO. DESCRIPTION QTY UNIT MATERIAL VAT OCM TOTAL COST
COST COST DIRECT COST PROFIT COST
COST

A. PLUMBING FIXTURES

Wc- Tank Type Lever type Flush w/ complete fittings

A.1 2 sets
and accessories

Lavatory Wall Hung Type complete w/ spray faucet,

A.2 3 sets
fittings and access.

Lavatory Counter Type complete w/ spray faucet, fittings

A.3 2 sets
and access.

A.4 Floor Drains (Stainless Steel (S.S.) w/ waterless trap) 3 pcs

A.5 Tissue Paper Holder Wall mounted 3 pcs

A.6 Hose Bibb 2 pc

A.7 Bidet/Spray hose complete (Heavy duty) 2 pcs

A.8 Soap Holder 3 pcs

B. SEWERLINE SYSTEM

B.1 150mm dia uPVC pipe s600 20 L.m.

B.2 100mm dia uPVC pipe s600 52 L.m.

B.3 50mm dia uPVC pipe s600 52 L.m.

B.4 150mm dia ground clean out w/ concrete enclosure 3 pcs

B.5 50mm dia P-trap 12 pcs

B.6 Hangers and Brackets 1 lot

B.7 uPVC Solvent Cement 4 can

C. VENT SYSTEM

C.1 50mm dia uPVC pipe s600 20 L.m.

C.2 50mm dia uPVC Elbow 90DEG 6 pcs

C.3 100x50mm Tee 15 pcs

C.4 50x50mm Tee 15 pcs

C.5 vent cap stainless 1 pcs

C.6 Hangers and Brackets 1 lot

C.7 uPVC Solvent Cement 2 can

D. COLD WATERLINE SYSTEM

D.1 3/4" dia PPR 40 L.m.

D.2 1/2" dia PPR 10 L.m.

D.3 25x20x25mm dia PPR 3 pcs

D.4 PPR Fittings 1 lot

D.5 Hangers and Brackets 1 lot

D.6 Gate valves 25mm 1 pcs

D.7 Gate valves 20mm 1 pcs

D.8 Check valves 25mm 1 pcs

D.9 Teflon Tapes 10 pcs

D.10 Miscellaneous 1 lot

E. SEPTIC VAULT

E.1 150mm CHB 260 pc

E.2 Portland Cement 50 bag

E.3 10mm dia Rebar 20 pc

E.4 Wash Gravel 1 cu.m

E.5 Wash Sand 6 cu.m

E.6 Formworks 1 lot

E.7 Hardwares and accessories 1 lot

Sub Total Plumbing

GRAND TOTAL

Page 3