Evacuation Facility - 1 Unit Standard Evacuation Center (BUB 2016)

Republic of the Phillipin
Province of Masbate
Municipality of Pio V. Co
OFFICE OF THE MUNICIPAL E
PROGRAM OF WORK
NAME OF PROJECT:
Date:
Source of Fund:
EVACUATION FACILITY - 1 UNIT STANDARD

EVACUATION CENTER
Budget Allocation/ Approved B

Minimum Required Manpower
LOCATION:
TANQUE,PIO V. CORPUS, MASBATE
Project Engineer
Carpenter
Welder
General Foreman
Steelman
PROJECT DESCRIPTION
ITEM
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
DESCRIPTION
% OF TOTAL
SITE WORKS
CONCRETE WORKS
REINFORCING STEEL BARS
FORMWORKS & SCAFOLDING
MASONRY WORKS
TILE WORKS
DOORS AND WINDOWS
PLUMBING WORKS
HARDWARE & FOLDED PARTITION
PAINTING WORKS
ELECTRICAL WORKS
Sub-Total
A. DIRECT COST
Material Cost
Labor Cost
Equipment Cost
B. INDIRECT COST
OCM & Contractor's Profit
Taxes
0.00
0.00
GRAND TOTAL
Prepared by:
KERWIN JAY C. CONDOR

Engineer III
Approved:
4.963
24.020
18.512
7.138
15.865
5.851
5.985
3.437
5.349
4.891
3.988
100.000
HON. ALLAN T. LEPAS

Municipal Mayor
Republic of the Phillipines

Province of Masbate
Municipality of Pio V. Corpus
E OF THE MUNICIPAL ENGINEER

PROGRAM OF WORKS
of Fund:
DILG
LGU - Counterpart
Php2,000,000.00
Php500,000.00
Allocation/ Approved Budget for Contract:

m Required Manpower:
Project Engineer
Carpenter
Welder
General Foreman
Steelman
Materials Engr.
Mason
Tinsmith
Painter
Php2,500,000.00
Minimum Required Equipment:
1-Bagger Conc. Mixer
Hand Tools
Concrete Vibrator
Welding Machine
Bar Cutter
UNIT
QUANTITY
UNIT COST
TOTAL COST
sq.m.
cu.m.
Kgs.
Lot
sq.m.
sq.m.
sq.m.
Lot
sq.m.
sq.m.
lot
320.00
74.45
5,666.53
1.00
342.00
160.40
43.86
1.00
30.36
336.00
1.00
302.66
6,296.57
63.76
139,300.00
905.33
711.91
2,663.25
67,076.00
3,438.74
284.08
77,832.00
96,850.00
468,780.00
361,290.00
139,300.00
309,622.00
114,190.00
116,810.00
67,076.00
104,400.00
95,451.00
77,832.00
1,951,601.00
1,467,641.00
433,710.00
50,250.00
429,352.22
119,047.66
2,500,000.88
Checked:
JUVY S. CHING
Municipal Engineer
HON. ALLAN T. LEPASANA

Municipal Mayor
REPUBLIC OF THE PHILIPPINES

PROVINCE OF MASBATE
MUNICIPALITY OF PIO V. CORPUS
DEPARTMENT OF INTERIOR AND LOCAL GOVERNMENT
DETAILED ESTIMATE
EVACUATION FACILITY - 1 UNIT STANDARD EVACUATION CENTER
ITEM
NO.
I
ITEM DESCRIPTION
No. of
Crew/
Labor
RATE PER
DAY/ UNIT
COST
QUANTITY
UNIT
TOTAL
SITE WORKS
320.00
sq.m.
I - 1. Clearing and Lay-out
320.00
sq.m.
400.00
bd. ft.
18.00
7,200.00
2.00
kgs.
360.00
720.00
10.00
kgs.
70.00
A. Materials
100 - 2" x 2" x 12' Coco Lumber
Nylon # 0.80
3" CWN
Total
700.00
8,620.00
B. Labor
Productivity Rate: 26.67 sq. m./ man-day
Construction Foreman
4.00
day/s
1.00
450.00
1,800.00
Carpenter
4.00
day/s
3.00
350.00
4,200.00
Laborer
4.00
day/s
3.00
250.00
Total
I - 2. Structural Excavation
3,000.00
9,000.00
30.00
cu.m.
5.00
day/s
1.00
450.00
Laborer
5.00
day/s
4.00
250.00
Column Footing, Wall Footing & Septic Vault

A. Labor
Productivity Rate: 1.64 cu. m./ man-day
Total
I - 3. Embankment:
2,250.00
5,000.00
7,250.00
100.00
cu.m
115.00
cu.m
Filling, Grading & Compaction

A. Materials
Filling Materials
400.00
Total
46,000.00
46,000.00
B. Labor
8.00
day/s
1.00
450.00
3,600.00
Laborer
8.00
day/s
10.00
250.00
20,000.00
Total
I - 4. Soil Poisoning
23,600.00
1.00
lot
1.00
gals.
A. Materials
Termite Solution
1,680.00
Total
1,680.00
1,680.00
B. Labor
II
1.00
day/s
1.00
450.00
Laborer
1.00
day/s
1.00
250.00
450.00
250.00
Total
700.00
TOTAL FOR SITE WORKS
96,850.00
CONCRETE WORKS
74.45
cu.m.
Wall Footing, Columns & Footings, Floor Slab, Lintel Beams. Roof Beam
and Septic Tank
A. Materials
Portland Cement
671.00
bags
280.00
187,880.00
Washed Sand
38.00
cu.m.
950.00
36,100.00
Washed Gravel
75.00
cu.m.
1,000.00
75,000.00
Gravel Bedding
25.00
cu.m.
1,000.00
25,000.00
O
T
H
E
R
S
ITEM
NO.
ITEM DESCRIPTION
Sahara (for roof slab only)
Total
QUANTITY
UNIT
150.00
kls
No. of
Crew/
Labor
RATE PER
DAY/ UNIT
COST
47.00
O
T
TOTAL
H
E
R
7,050.00
S
331,030.00
QUANTITY
UNIT
No. of
Crew/
Labor
25.00
day/s
1.00
450.00
11,250.00
Mason
25.00
day/s
2.00
350.00
17,500.00
Laborer
25.00
day/s
8.00
250.00
50,000.00
Operator (bagger mixer)
25.00
day/s
1.00
350.00
ITEM
NO.
ITEM DESCRIPTION
RATE PER
DAY/ UNIT
COST
TOTAL
B. Labor
Total
8,750.00
87,500.00
C. Equipment Rental, Fuel & Oil
III
One (1) Unit Bagger Mixer
25.00
day/s
1.00
Diesel: 16.00 liter/day
25.00
day/s
16.00
Lubricant: 0.25 liter/day
25.00
day/s
0.25
1,000.00
25,000.00
60.00
24,000.00
200.00
1,250.00
Total
50,250.00
TOTAL FOR CONCRETING
468,780.00
REINFORCING STEEL BARS
5,666.53
Kgs.
10mm dia. x 6.0m RSB
414.00
length
1,532.63
150.00
278.00
length
1,481.18
230.00
63,940.00
280.00
length
2,652.72
370.00
103,600.00
#16 G.I. Tie Wire
100.00
kgs.
65.00
6,500.00
40.00
pcs.
65.00
Wall Footing, Columns & Footings, Floor Slab, Lintel Beams, Roof Beam
and Septic Tank
A. Materials
Hacksaw Blade
Total
62,100.00
2,600.00
238,740.00
B. Labor
Productivity Rate: Cut, Bend and Place RSB (30.0 kgs./ man-day)
19.00
day/s
1.00
450.00
8,550.00
Steelman
19.00
day/s
10.00
350.00
66,500.00
19.00
day/s
10.00
250.00
Laborer
IV
47,500.00
Total
122,550.00
TOTAL FOR REINFORCING STEEL BARS
361,290.00
FORMWORKS & SCAFOLDING
1.00
Lot
250 - 2" x 2" x 12' Coco Lumber
1,000.00
bd.ft.
18.00
18,000.00
550 - 2" x 3" x 12' Coco Lumber for Bracing
3,300.00
bd.ft.
18.00
59,400.00
400.00
bd.ft.
18.00
7,200.00
80.00
shts.
410.00
32,800.00
#4 CWN
40.00
kgs.
70.00
2,800.00
#3 CWN
40.00
kgs.
70.00
2,800.00
#2 CWN
20.00
kgs.
70.00
1,400.00
#1 CWN
20.00
kgs.
70.00
Materials
50 - 2" x 4" x 12' Coco Lumber for Bracing
Total
1,400.00
125,800.00
Labor
6.00
day/s
1.00
450.00
2,700.00
Carpenter
6.00
day/s
3.00
350.00
6,300.00
Laborer
6.00
day/s
3.00
250.00
Total
TOTAL FOR FORMWORKS AND SCAFFOLDING
V
MASONRY WORKS
4,500.00
13,500.00
139,300.00
342.00
sq.m.
V-1. CHB Laying

Portland Cement
Washed Sand
4" x 8" x 16" CHB
#16 G.I. Tie Wire
189.00
bags
280.00
52,920.00
16.00
cu.m.
950.00
15,200.00
4,489.00
pcs.
18.00
80,802.00
268.00
length
150.00
40,200.00
6.00
kgs.
65.00
390.00
O
T
H
E
R
S
ITEM
NO.
ITEM DESCRIPTION
QUANTITY
Total
UNIT
No. of
Crew/
Labor
RATE PER
DAY/ UNIT
COST
O
T
TOTAL
H
E
R
189,512.00
S
ITEM
NO.
ITEM DESCRIPTION
QUANTITY
UNIT
No. of
Crew/
Labor
RATE PER
DAY/ UNIT
COST
TOTAL
B. Labor
Productivity Rate: 6.0 sq. m./ man-day
0.00
15.00
day/s
1.00
450.00
6,750.00
Mason
15.00
day/s
4.00
350.00
21,000.00
15.00
day/s
4.00
250.00
Laborer
Total
V - 2. Plastering
615.20
A. Materials
15,000.00
42,750.00
sq.m.
307.60
Portland Cement
Washed Sand
127.00
bags
280.00
11.00
cu.m.
950.00
Total
35,560.00
10,450.00
46,010.00
B. Labor
Productivity Rate: 8 sq. m./ man-day
9.61
11.00
day/s
1.00
450.00
4,950.00
Mason
11.00
day/s
4.00
350.00
15,400.00
11.00
day/s
4.00
250.00
Laborer
VI
11,000.00
Total
31,350.00
TOTAL FOR MASONRY WORKS
309,622.00
TILE WORKS
160.40
sq.m.
Floor Area for 2 Rooms
126.00
sq.m.
34.40
sq.m.
60 cm X 60 cm Floor Tiles (Glazed)
368.00
pcs.
180.00
30 cm X 30 cm Floor Tiles (Unglazed)
126.00
pcs.
50.00
6,300.00
30 cm X 30 cm Wall Tiles (Glazed)
268.00
pcs.
50.00
13,400.00
Floor Area in Comfort Room and Kitchen
Washed Sand
66,240.00
3.00
cu.m.
950.00
2,850.00
Portland Cement
37.00
bags
280.00
10,360.00
White Cement / Tile Groute
10.00
kls.
88.00
880.00
Tile Trim
16.00
pcs.
60.00
Total
960.00
100,990.00
B. Labor
Productivity Rate: .625 sq. m./ man-day
VII
8.00
day/s
1.00
450.00
3,600.00
Mason
8.00
day/s
2.00
350.00
5,600.00
Laborer
8.00
day/s
2.00
250.00
4,000.00
Total
13,200.00
TOTAL FOR TILING WORKS
114,190.00
DOORS AND WINDOWS
43.86
sq.m.
A. Materials
DOORS
13.02
sq.m.
D - 1, (1.0m x 2.10m) Steel Doors with Jamb
2.00
sets
5,900.00
11,800.00
D - 2, (0.90m x 2.10m) Steel Door with Jamb
2.00
sets
3,800.00
7,600.00
D - 3, (0.60m x 1.40m) Flush Door
4.00
sets
2,200.00
8,800.00
D - 4, (0.80m x 2.10m)
1.00
sets
3,500.00
Total
3,500.00
31,700.00
B. Labor
B.1. Installation of Doors (Productivity Rate: 2.69 sq. m./ man-day
3.00
day/s
1.00
450.00
1,350.00
Installer
3.00
day/s
2.00
350.00
2,100.00
Laborer
3.00
day/s
2.00
260.00
Total
WINDOWS
1,560.00
5,010.00
30.84
sq.m.
W1 (1.80m x 1.20m Steel Casement Window with 1/4" thick clear glass
& 0.40m Thick clear Glass)
4.00
sets
5,500.00
22,000.00
W2 (1.20m x 1.20m Steel Casement Window with 1/4" thick clear glass
& 0.40m Thick clear Glass)
8.00
sets
4,000.00
32,000.00
O
T
H
E
R
S
ITEM
NO.
ITEM DESCRIPTION
QUANTITY
UNIT
W3 (1.20m x 1.20m Steel Casement Window with 1/4" thick clear glass)
2.00
sets
3,500.00
O
T
TOTAL
H
E
R
7,000.00 S
W4 (0.60m x 0.60m Steel Casement Window with 1/4" thick clear glass)
5.00
sets
2,500.00
12,500.00
Total
No. of
Crew/
Labor
RATE PER
DAY/ UNIT
COST
73,500.00
QUANTITY
UNIT
No. of
Crew/
Labor
4.00
day/s
1.00
450.00
1,800.00
Installers
4.00
day/s
2.00
350.00
2,800.00
Laborer
4.00
day/s
2.00
250.00
ITEM
NO.
ITEM DESCRIPTION
RATE PER
DAY/ UNIT
COST
TOTAL
B. Labor
B.1. Instalation of Windows (Productivity Rate: 1.95 sq. m./ man-day
VIII
2,000.00
Total
6,600.00
TOTAL FOR DOORS & WINDOWS
116,810.00
PLUMBING WORKS
1.00
Lot
X-1 Plumbing Fixtuers:

A. Materials
Pail Flush Type Toilet Bowl
5.00
pcs.
5,500.00
4" x 4" PVC Floor Drain
5.00
sets
100.00
Sub-Total
27,500.00
500.00
28,000.00
X-2 Sewer Line:

A. Materials
1/2" HDPE Pipe, SDR-11
100.00
L meter
45.00
4,500.00
1/2" Elbow
11.00
pcs.
25.00
275.00
1/2" Coupling
11.00
length
15.00
165.00
1/2" T-Joints
6.00
length
30.00
180.00
1/2" Union Joints
6.00
pcs.
65.00
390.00
1/2" Gate Valve (Bronze)
2.00
pcs.
268.00
536.00
12.00
pcs.
162.00
1,944.00
2" PVC Couplings
6.00
pcs.
45.00
270.00
2" PVC 90Elbow
6.00
pcs.
45.00
270.00
2" PVC Pipe 3ml
16.00
pcs.
220.00
3,520.00
3" PVC Couplings
8.00
pcs.
55.00
440.00
3" PVC 90Elbow
8.00
pcs.
50.00
400.00
3" PVC Pipe 3ml
24.00
pcs.
250.00
6,000.00
4" PVC Couplings
12.00
pcs.
65.00
780.00
4" PVC 90Elbow
12.00
pcs.
65.00
780.00
4" PVC Pipes 3ml
20.00
pcs.
330.00
6,600.00
400cc Neltex Solvent
10.00
cans
200.00
2,000.00
6.00
rolls
21.00
1/2" Faucet (Bronze)
Teflon Tape
Sub-Total
126.00
###
29,176.00
B. Labor
IX
6.00
day/s
1.00
450.00
2,700.00
Plumber/ Mason
6.00
day/s
2.00
350.00
4,200.00
Laborer
6.00
day/s
2.00
250.00
3,000.00
Sub-Total
9,900.00
TOTAL FOR PLUMBING WORKS
67,076.00
HARDWARE & FOLDED PARTITION
30.36
sq.m.
A. Materials
Aluminum Folded Partition with fixed transom ( Fabricated) includes
installation
1.00
set
80,000.00
80,000.00
Door knob Yale (heavy duty)
6.00
pc
1,200.00
7,200.00
Double lock
6.00
pc
1,250.00
7,500.00
Door Automatic interlock (sherlock)
2.00
pc
1,300.00
2,600.00
Stair nosing
20.00
l.m.
190.00
Sub-Total
3,800.00
101,100.00
B. Labor
2.00
day/s
1.00
450.00
900.00
Skilled Worker
2.00
day/s
2.00
350.00
1,400.00
2.00
day/s
2.00
250.00
Common Laborer
PAINTING WORKS
A. Materials
1,000.00
Sub-Total
3,300.00
TOTAL FOR HARDWARE & FOLDED PARTITION
104,400.00
336.00
sq.m.
O
T
H
E
R
S
ITEM
NO.
ITEM DESCRIPTION
No. of
Crew/
Labor
RATE PER
DAY/ UNIT
COST
QUANTITY
UNIT
Flat Latex White
5.00
pale
2,320.00
Gloss Latex White
7.00
pale
2,500.00
O
T
TOTAL
H
E
R
11,600.00
S
17,500.00
ITEM
NO.
ITEM DESCRIPTION
No. of
Crew/
Labor
RATE PER
DAY/ UNIT
COST
O
T
TOTAL
H
E
R
3,375.00
S
800.00
QUANTITY
UNIT
Masonry Putty
9.00
gals.
Masonry Concrete Neutralizer
4.00
gals.
200.00
Epoxy Primer Enamel
8.00
gals.
1,220.00
9,760.00
12.00
gals.
610.00
7,320.00
Paint Thinner
2.00
gals.
160.00
320.00
Plasolux Glazing Putty
9.00
gals.
700.00
6,300.00
Assorted Sand Paper
10.00
yards
85.00
850.00
Latex tinting color
26.00
pint
80.00
2,080.00
Quick Dry Enamel Paint
375.00
Paint Roller Brush 7" w/pan
6.00
set
86.00
516.00
Paint Brush 4"
6.00
pcs.
75.00
450.00
Paint Brush 2"
6.00
pcs.
30.00
Sub-Total
180.00
61,051.00
B. Labor
Productivity Rate: 21 sq. m./ gang 2 skilled 4 laborers)
16.00
day/s
1.00
450.00
7,200.00
Painter
16.00
day/s
2.00
350.00
11,200.00
16.00
day/s
4.00
250.00
Laborer
Sub-Total
TOTAL FOR PAINTING WORKS
XI
ELECTRICAL WORKS
16,000.00
34,400.00
95,451.00
1.00
lot
A. Materials
#14 THHN Copper Wire
3.00
box
2,550.00
7,650.00
#12 THHN Copper Wire

Flexible Hose
3.00
60.00
box
m
3,200.00
24.00
9,600.00
Junction Box
24.00
pc
35.00
840.00
Utility Box
16.00
pc
30.00
480.00
Single Pole Switch 3 gang
10.00
pc
155.00
1,550.00
Convenience Outlet (Flush Type)
1,440.00
8.00
pc
180.00
1,440.00
Philip SL Lighting Bulb
20.00
pc
175.00
3,500.00
Bulb Receptacle
20.00
pc
65.00
1,300.00
1.00
set
3,532.00
3,532.00
Electrical Tape (big)
20.00
pc
30.00
600.00
Drop Wire #6
50.00
80.00
4,000.00
Service Entrance Wire #8
10.00
80.00
800.00
Lamp Fixture
12.00
pc
1,500.00
18,000.00
54,732.00
14.00
day/s
1.00
450.00
6,300.00
Electrician
14.00
day/s
2.00
350.00
9,800.00
Helper
14.00
day/s
2.00
250.00
Main Circuit Breaker with Housing
Sub-Total
B. Labor
Productivity Rate: 60 units of electrical wirings and fixtures/ gang
7,000.00
Sub-Total
23,100.00
TOTAL FOR ELECTRICAL WORKS
77,832.00
DIRECT COST
Material Cost
1,467,641.00
Equipment Rental
50,250.00
Labor Cost
a. Foreman
66,150.00
b. Skilled
176,750.00
c. Unskilled
190,810.00
Sub-Total A
1,951,601.00
INDIRECT COST
OCM & Contractor's Profit
429,352.22
Taxes
119,047.66
Sub-Total B
548,399.88
ITEM
NO.
ITEM DESCRIPTION
QUANTITY
TOTAL (A+B)
TOTAL ESTIMATED COST
GRAND TOTAL
UNIT
No. of
Crew/
Labor
RATE PER
DAY/ UNIT
COST
O
T
TOTAL
H
E
R
2,500,000.88
S
2,500,000.88
2,500,000.88
Checked by:
Prepared by:
KERWIN JAY C. CONDOR

Engineer III
JUVY S. CHING
Municipal Engineer
Approved by:
HON. ALLAN T. LEPASANA

Municipal Mayor

Evacuation Facility - 1 Unit Standard Evacuation Center (BUB 2016)

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Evacuation Facility - 1 Unit Standard Evacuation Center (BUB 2016)

Uploaded by

Copyright:

Available Formats

Republic of the Phillipin

OFFICE OF THE MUNICIPAL E

EVACUATION FACILITY - 1 UNIT STANDARD

Budget Allocation/ Approved B

KERWIN JAY C. CONDOR

HON. ALLAN T. LEPAS

Republic of the Phillipines

E OF THE MUNICIPAL ENGINEER

Allocation/ Approved Budget for Contract:

HON. ALLAN T. LEPASANA

REPUBLIC OF THE PHILIPPINES

I - 1. Clearing and Lay-out

Column Footing, Wall Footing & Septic Vault

Filling, Grading & Compaction

TOTAL FOR SITE WORKS

Operator (bagger mixer)

C. Equipment Rental, Fuel & Oil

One (1) Unit Bagger Mixer

Diesel: 16.00 liter/day

Lubricant: 0.25 liter/day

TOTAL FOR CONCRETING

REINFORCING STEEL BARS

10mm dia. x 6.0m RSB

12mm dia. x 6.0m RSB

16mm dia. x 6.0m RSB

#16 G.I. Tie Wire

TOTAL FOR REINFORCING STEEL BARS

FORMWORKS & SCAFOLDING

250 - 2" x 2" x 12' Coco Lumber

550 - 2" x 3" x 12' Coco Lumber for Bracing

50 - 2" x 4" x 12' Coco Lumber for Bracing

V-1. CHB Laying

TOTAL FOR MASONRY WORKS

Floor Area for 2 Rooms

60 cm X 60 cm Floor Tiles (Glazed)

30 cm X 30 cm Floor Tiles (Unglazed)

30 cm X 30 cm Wall Tiles (Glazed)

Floor Area in Comfort Room and Kitchen

White Cement / Tile Groute

TOTAL FOR TILING WORKS

DOORS AND WINDOWS

D - 1, (1.0m x 2.10m) Steel Doors with Jamb

D - 2, (0.90m x 2.10m) Steel Door with Jamb

D - 3, (0.60m x 1.40m) Flush Door

TOTAL FOR DOORS & WINDOWS

X-1 Plumbing Fixtuers:

4" x 4" PVC Floor Drain

X-2 Sewer Line:

1/2" Union Joints

1/2" Gate Valve (Bronze)

2" PVC Couplings

2" PVC 90Elbow

2" PVC Pipe 3ml

3" PVC Couplings

3" PVC 90Elbow

3" PVC Pipe 3ml

4" PVC Couplings

4" PVC 90Elbow

4" PVC Pipes 3ml

400cc Neltex Solvent

1/2" Faucet (Bronze)

TOTAL FOR PLUMBING WORKS

HARDWARE & FOLDED PARTITION

Door knob Yale (heavy duty)