You are on page 1of 24

PROGRAM OF WORKS & DETAILED COST ESTIMATES FOR THE

RENOVATION / CONSTRUCTION OF NAVY STAFFHOUSE TWO(2) STOREY BUILDING


Camp Panacan, Davao City
I - DEMOLITION / CLEARING of EXISTING PARTITIONS at the GROUND FLOOR
Quantity = 1 Lot
Labor :
1 Leadman for 8 days @ 350.00 / day
6 Carpenters for 8 days @ 300.00 / day
10 Helpers for 8 days @ 230.00 / day
Cost of Labor
Indirect Cost
Total Cost
II - LAYOUT and BATTER BOARDS
Quantity = 227.90 Sq.m.
Labor :
1 Leadman for 3 days @ 350.00 / day
4 Carpenters for 3 days @ 300.00 / day
4 Helpers for 3 days @ 230.00 / day
Cost of Labor
Materials:
60 Pcs. 2"x3"x10' coco form lumber @ 13.00 / bdft.
20 Pcs. 2"x2"x10' coco form lumber @ 13.00 / Bdft.
12 Kgs. No.4" c.w. nails @ 60.00 / kg.
10 Kgs. No.3" c.w. nails @60.00 / kg,
10 Kgs. No. 2 1/2" c.w. nails @ 60.00 / kg.
10 Rolls Nylon String @ 18.00 / roll
Cost of Materials
Direct Cost
Indirect Cost
Total Cost

III - FOUNDATION EXCAVATION


Quantity = 44.00 Cu.m.
Labor :
1 Leadman for 10 days @ 350.00 / day
10 Helpers for 10 days @ 230.00 / day
Cost of Labor
Indirect Cost
Total Cost
IV - GRAVEL BASE / COMPACTION
Quantity = 6.00 Cu.m.
Labor :
1 Leadman for 4 days @ 350.00 / day
4 Helpers for 4 days @ 230.00 / day
Cost of Labor
Materials:
6 Cu.m. Gravel A @ 480.00 / cu.m.
Equipment: (Rental) Operated
1 Unit Plate Compactor for 4 days @ 750,00
Direct Cost
Indirect Cost
Total Cost
V - BACKFILLING / COMPACTION
Quantity = 26.00 Cu.m.
Labor :
1 Leadman for 4 days @ 350.00 / day
6 Helpers for 4 days @ 230.00 / day
Cost of Labor
Indirect Cost
Total Cost

VI - FORMS and SCAFFOLDS


Quantity = 228.00 Sq.m.
Materials:
100 Pcs. 2"x6"x10' coco form lumber @ 13.00 / Bdft.
100 Pcs. 2"x4"x10' coco form lumber @ 13.00 / Bdft.
100 Pcs. 2"x3"x10' coco form lumber @ 13.00 / Bdft.
120 Pcs. 2"x2"x10' coco form lumber @ 13.00 / Bdft.
90 Sheets 1/2"thick mnarine plywood @ 460.00 / sht.
60 Pcs. 2"x4"x10' lauan lumber for running boards @ 38.00/ Bdft.
30 Pcs. 2"x3"x10' lauan lumber for support & bridgings @ 38.00/Bdft.
40 Pcs. 2"x2"x10' lauan lumber for support & bridgings @ 38.00/Bdft.
30 Kgs. no.4" c.w. nails @ 66.00
40 Kgs. no.3"c.w.nails @ 66.00
40 Kgs. no.2 1/2"c.w.nails @ 66.00
Cost of Materials
Cost of Labor
Direct Cost
Indirect Cost
Total Cost
VII - DISMANTLING OF FORMS & SCAFFOLDS
Quantity = 228.00 Sq.m.
Labor :
1 Leadman for 10 days @ 350.00 / day
8 Carpenters for 10 days @ 300.00 / day
8 Helpers for 10 days @ 230.00 / day
Cost of Labor
Indirect Cost
Total Cost
VIII - REINFORCING STEEL BARS
Quantity = 7,755.84 Kgs.
Materials:
110 Lenghts 16mm dia. X 6m DRB @ 268.00

380
900
110
1

Lenghts 12mm dia. X 6m DRB @ 193.20


Lenghts 10mm dia. X 6m DRB @ 140.00
Kgs. Ga. 16 Tie wire @ 70.00
Lot Cutting and Bending accessories (Lumpsum)

Cost of Materials
Cost of Labor
Direct Cost
Indirect Cost
Total Cost
IX - CONCRETE WORKS
Quantity = 102.00 Cu.m.
Materials:
867 Bags Portland cement @ 210.00 / bag
102 Cu.m. Gravel A @ 450.00 / cu.m.
62 Cu.m. Course sand @ 400.00 / cu.m.
2 Units Mixing board @ 1,200.00 (Lumpsum)
2 Units Wheel Borrow @ 1,600.00
10 Pcs. Empty Plastic Containers @ 110.00
Cost of Materials
Cost of Labor
Equipment : (Rental) Operational
1 Unit One Bagger Concrete Mixer for 14 days @ 1,750.00
1 Unit Concrete Vibrator for 14 days @ 750.00
Direct Cost
Indirect Cost
Total Cost
X - MASONRY WORKS / PLASTERING
Quantity = 190.00(2) = 535.00 sq.m. (two faces)
Labor :
1 Leadman for 12 days @ 350.00 / day
10 Masons for 12 days @ 300.00 / day
10 Helpers for 12 days @ 230.00 / day

Cost of Labor

Materials:
200 Bags Portland cement @ 210.00 / bag
2,500 Pcs. No.4" CHB @ 8.50 / pc.
12 Cu.m. Fine sand @ 420.00 / cu.m.
10 Cu.m. Course sand @ 400.00 / cu.m.
10 Cu.m. Gravel @ 450.00 / cu.m.
1 Lot Mixing boards (Lumpsum)
Cost of Materials
Direct Cost
Indirect Cost
Total Cost
XI - ROOF FRAMING WORKS (Fabrication & Installations)
Quantity = 312.00 Sq.m.
Materials:
60 Lenghts 1 1/2" x 1 1/2" x 1/4" angle bar @ 920.00 / length
50 Kgs. Welding rod @ 80.00 / kg.
40 Lenghts 12mm dia. PRB at 220.00
16 Pcs. 12mm dia. Turn buckle @ 110.00
10 Pcs. Grinding blades @ 230.00
16 Pcs. 12mm thick x 0.30m x 0.30m steel plate @ 620.00
64 Pcs. 12mm dia. X 12' anchor bolts with knots & washers @ 188.50
130 Lengths 2"x4"x1/4" Cee-Purlins @ 720.00 / length
7 Cylinders Acetylene @ 1,520.00
14 Cylinders Oxygen @ 720.00
Cost of Materials
Cost of Labor
Equipment: (Rental)
2 Units Welding Machine for 18 days @ 750.00
2 Units Grinding Machine for 18 days @ 450.00

Cost of Equipment
Direct Cost
Indirect Cost
Total Cost

XII - ROOFING WORKS


Quantity = 270.00 sq.m.
Materials:
98 Lenghts long span rib type navy blue color roof x 22' @ 4,015.00
25 Lenghts long span rib type navy blue color roof x 15' @ 2,737.50 / lenght
80 m pre-painted navy blue color roof Ga. 26 G.I.gutter size @ 498.50 / ln.m.
35 m pre-painted navy blue color roof ridge roll @ 365.00 / ln.m.
45 Lenghts no. 3" PVC pipe gauge 40 @ 850.00 / length
4 Quarts PVC sealant @ 280.00
60 Pcs no.3" PVC elbow @ 85.00
16 Pcs no.3" PVC coupling @ 70.00
4 Quarts Vulcaseal @ 210.00
60 Pcs no.3" PVC clamps @ 35.00
1,800 Pcs. 2 1/2" TEK screw @ 3.50 / each
Cost of Materials
Cost of Labor

Direct Cost
Indirect Cost
Total Cost
XIII - CARPENTRY WORKS
Quantity = 1 Lot
Materials:
97 Units Door,Window & ACU jambs including glass frames (Lumpsum)
5 Units Panel doors @ 4,000.00
34 Units Flush doors @ 1,800.00
39 Pcs. Door knobs @ 880.00
39 Sets Loose pin 2" x 3" Hinges @ 54.00
1 Lot Ceiling Design @ ward room (Lumpsum)

1
1
1
430
96
20
30
12

Lot Built-in Cabinets


Lot Ceiling corner mouldings (Lumpsum)
Lot Base boards (Lumpsum)
Pcs. 2"x2"x10' lauan lumber for ceiling joist @ 38.00 / bdft.
Sheets 1/4"thick ordinary Plywood @ 420.00
Kgs. No. 3" c.w. nails @ 66.00
Kgs. No. 2 1/2" c.w. nails @ 66.00
Kgs. No. 1 1/2" c.w. nails @ 70.00
Cost of Materials
Cost of Labor

Direct Cost
Indirect Cost
Total Cost
XIV - PLUMBING WORKS
Quantity = 1 Lot
a.) Septic Vault

Labor:
1
2
2
2
1
1
2

Leadman for 3 days @ 350.00


Masons for 3 days @ 300.00
Mason Helpers for 3 days @ 230.00
Carpenters for 3 days @ 300.00
Plumber for 3 days @ 300.00
Plumber Helper for 3 days @ 230.00
Laborers for 3 days @ 230.00
Cost of Labor

Materials:
250 Pcs. No.4" CHB @ 8.50
12 Lengths 10mm dia.x 6m DRB @ 140.00
5 Kgs. Ga. 16 tie wire @ 70.00

10
2
2
3
10
4
2

Bags Portland cement @ 210.00


Cu.m. Gravel @ 450.00
Cu.m. Sand @ 400.00
Pcs no. 4" PVC TEE @ 180.00
Lengths 4" PVC pipe Gauge 40 @ 850.00
Quarts PVC Sealant @ 280.00
Pcs. No.3" PVC Clean out @ 180.00
Cost of Materials
Direct Cost
Indirect Cost
Total Cost

b.) Comfort Rooms / Potable water lines

Materials:
170 Pcs. 16"x 16" Floor tiles @ 75.00
935 Pcs. 12"x 12" Wall tiles @ 54.00
40 Bags ABC Grout @ 110.00
30 Bags Portland cement @ 210.00
8 Sets Water closet flush bowl with fittings @ 3,800.00
8 Sets Lavatory with fitting and accessories @ 2,100.00
8 Pcs. U.S. brand Faucets @ 180.00
32 Pcs. 1/2" dia. G.I. coupling @ 24.00
24 Pcs. 4"x1/2"dia. Nipple @ 16.00
32 rolls Tapelon @ 28.00
8 Units C.R. PVC door @ 2,700.00 with complete accessories
8 Sets Shower hose bib sprinkler @ 950.00
32 Lengths 1/2" dia. G.I. pipe @ 1,680.00
2,000 Pcs. No.4" CHB @ 8.50
Cost of Materials
Cost of Labor
Direct Cost
Indirect Cost
Total Cost
XV - ELECTRICAL WORKS
Quantity = 252.00 Sq.m.
Materials:
1 Unit 1 1/2" dia. Entrance Cap @ 120.00
5 Lenghts 1 1/2" dia. RSC pipe @ 500.00
4 Pcs. 1 1/2" dia. RSC elbow @ 100.00

8
40
1
1
8
10
6
110
240
520
400
5
7
16
12

Pcs. 1 1/2" dia. RSC coupling @ 40.00


m 50 sq.mm THW wire @ 350.00
Unit Panel board 24B BOLT-IN @ 4,600.00
Unit 125 ACB @ 3,400.00
Pcs. 30A ACB @ 420.00
Pcs 20A ACB @ 420.00
Pcs. 15A ACB @ 420.00
Pcs. Utility boxes @ 20.00
Pcs. Junction boxes @ 22.00
Lenghts 1/2" dia. PVC pipe @ 80.00
Pcs. 1 1/2" dia. PVC elbow @ 16.00
Cans 400cc PVC solvent @ 300.00
Rolls 5.5 sq.mm THW @ 4,000.00
Rolls 3.5 sq.mm THW @ 2,500.00
Rolls 2.0 sq.mm THW @ 2,000.00

20
20
30
6
30
8
10
5
1
1

Rolls Electrical tape @ 20.00


Pcs. 20 w Flourescent @ 250.00
Pcs. P.L. (Single Gang Switch) @ 200.00
Pcs. Aircon outlet @ 300.00
Pcs. Convenient outlet @ 200.00
Pcs. 3 Gang Switch @ 250.00
Pcs. 1 Gang Switch @ 150.00
Pcs. 2 Gang Switch @ 200.00
AAG Water Heater @ 5,300.00.00
Lot Water Heater accessories (Lumpsum)
Cost of Materials
Cost of Labor
Direct Cost
Indirect Cost
Total Cost

XVI - TILE WORKS


Quantity = 210.00 S.m. 24"x24" Granite tiles; 210.00 Sq.m. 12"x12" Venyl tiles
Materials:
575 Pcs. 24"x24" Granite floor tiles @ 135.00
2,286 Pcs. 12"x12" Venyl tiles @ 14.50
35 Bags Portland cement @ 210.00
4 Cu.m. Course Sand @ 400.00
20 Bags ABC grout @ 140.00
3 Gallons Rugby paste @ 320.00
2 Gallons kerosene @ 100.00

Cost of Materials
Cost of Labor
Direct Cost
Indirect Cost
Total Cost
XVII - CATCH BASINS
Quantity = 1 Lot
Labor and Materials
(Lumpsum)
XVIII - CONCRETE PLANTERS with GARDEN SOIL
Quantity = 1 Lot
Labor and Materials
(Lumpsum)

XIX - GLAZING WORKS


Quantity = 1 Lot
Labor & Materials:
36 Units Sliding Anolok window glass in anolok framings @ 4,200.00
7 Units Glass jalousy high windows with aluminum framings @ 750.00
3 Units anolok fixed glass windows with 16 pcs. anolok partition frames@8,500
1 Unit Anolok Sliding door with anolok framing & accessories @ 10,500.00
Cost of Materials
Direct Cost
Indirect Cost
Total Cost
XX - PAINTING WORKS
Quantity = 1 Lot
SCOPE OF WORKS:

* Neutralizer
* Sanding
* Tile casting

* Prime Coating
* Second Coating
* Final Coating

XXI - WINDOW GRILLS and STAIR RAILINGS

Labor and Materials


(Lumpsum)

Quantity = 1 Lot
SCOPE OF WORKS:

* Fabrications
*Installations
* Paintings

Labor and Materials


(Lumpsum)

XXII - MOBILIZATION & TEMFACIL


Quantity = 1 Lot
Labor and Materials
(Lumpsum)
XXIII - HOUSEKEEPING & DEMOBILIZATION
Quantity = 1 Lot
(Lumpsum)

SUMMARY
I - DEMOLITION / CLEARING of EXISTING PARTITIONS at the GROUND FLOO
II - LAYOUT and BATTER BOARDS
III - FOUNDATION EXCAVATION
IV - GRAVEL BASE / COMPACTION
V - BACKFILLING / COMPACTION
VI - FORMS and SCAFFOLDS
VII - DISMANTLING OF FORMS & SCAFFOLDS
VIII - REINFORCING STEEL BARS
IX - CONCRETE WORKS
X - MASONRY WORKS / PLASTERING
XI - ROOF FRAMING WORKS (Fabrication & Installations)
XII - ROOFING WORKS
XIII - CARPENTRY WORKS
XIV - PLUMBING WORKS
a.) Septic Vault
b.) Comfort Rooms / Potable water lines

XV - ELECTRICAL WORKS
XVI - TILE WORKS
XVII - CATCH BASINS

XVIII - CONCRETE PLANTERS with GARDEN SOIL


XIX - GLAZING WORKS
XX - PAINTING WORKS
XXI - WINDOW GRILLS and STAIR RAILINGS
XXII - MOBILIZATION & TEMFACIL
XXIII - HOUSEKEEPING & DEMOBILIZATION
GRAND TOTAL COST

Prepared:
CARLITO C. CABRERA
Civil Engineer
PRC Reg. No. 0044910
PTR no. 8445245
ISSUED on: January 08, 2010
ISSUED at: Davao City

MATES FOR THE


WO(2) STOREY BUILDING

ND FLOOR

Php

2,800.00
14,400.00
18,400.00

Php

35,600.00
9,256.00
44,856.00

Php

Php

1,050.00
3,600.00
2,760.00

Php

7,410.00

Php

3,900.00
867.00
720.00
600.00
600.00
180.00

Php

6,867.00

Php

14,277.00
3,712.00
17,989.00

Php

Php

3,500.00
23,000.00

Php

26,500.00
6,890.00
33,390.00

Php

Php

1,400.00
3,680.00

Php

5,080.00

Php

2,880.00

Php

3,000.00

Php

10,960.00
2,069.60
13,029.60

Php

Php

1,400.00
5,520.00

Php

6,920.00
1,800.00
8,720.00

Php

Php

13,000.00
8,667.00
6,500.00
4,767.00
41,400.00
15,200.00
5,700.00
5,067.00
1,980.00
2,640.00
2,640.00

Php

107,561.00
48,402.45

Php

155,963.45
40,550.00
196,513.45

Php

Php

3,500.00
24,000.00
18,400.00

Php
Php

45,900.00
11,934.00
57,834.00

Php

29,480.00

73,416.00
126,000.00
7,700.00
1,500.00

Php

238,096.00
95,238.40

Php

333,334.40
65,665.60
399,000.00

Php

343k

Php

182,070.00
45,900.00
24,800.00
2,400.00
3,200.00
1,100.00

Php

259,470.00
116,761.50

Php

24,500.00
10,500.00

Php

411,231.50
97,820.00
509,051.50

Php

Php

4,200.00
36,000.00
27,600.00

Php

67,800.00

Php

42,000.00
21,500.00
5,040.00
4,000.00
4,500.00
2,400.00

Php

79,440.00

Php

147,240.00
38,282.40
185,522.40

Php

Php

55,200.00
4,000.00
8,800.00
1,760.00
2,300.00
9,920.00
12,064.00
93,600.00
10,640.00
10,080.00

Php

208,364.00
83,345.60

Php

27,000.00
16,200.00

43,200.00
Php
Php

334,909.60
75,844.50
410,754.10

Php

393,470.00
68,437.50
39,880.00
12,775.00
38,250.00
1,120.00
5,100.00
1,120.00
840.00
2,100.00
6,300.00

Php

569,392.50
159,430.00

Php

728,822.50
14,672.85
743,495.35

50 / lenght
8.50 / ln.m.

Php

Php

45,000.00
20,000.00
61,200.00
34,320.00
2,106.00
7,800.00

204,000.00
58,000.00
66,700.00
54,467.00
40,320.00
1,320.00
1,980.00
840.00
Php

598,053.00
167,454.80

Php

765,507.80
17,676.20
783,184.00

Php

Php

1,050.00
1,800.00
1,380.00
1,800.00
900.00
690.00
1,380.00

Php

9,000.00

Php

2,125.00
1,680.00
350.00

2,100.00
900.00
800.00
540.00
8,500.00
1,120.00
360.00
Php

18,475.00

Php

27,475.00
7,143.50
34,618.50

Php

Php

Php

Php
Php

Php

12,750.00
50,490.00
4,400.00
6,300.00
30,400.00
16,800.00
1,440.00
768.00
384.00
896.00
21,600
7,600.00
53,760.00
17,000.00
224,588.00
67,377.00
291,965.00
18,531.20
310,496.20

120.00
2,500.00
400.00

320.00
14,000.00
4,600.00
3,400.00
3,360.00
4,200.00
2,520.00
2,200.00
5,280.00
41,600.00
6,400.00
1,500.00
28,000.00
40,000.00
24,000.00

Php

400.00
5,000.00
6,000.00
1,800.00
6,000.00
2,000.00
1,500.00
1,000.00
5,300.00
1,200.00

Php

214,600.00
60,000.00

Php

274,600.00
22,245.00
296,845.00

Php

" Venyl tiles

Php

77,625.00
33,147.00
7,350.00
1,600.00
2,800.00
960.00
200.00

Php

123,682.00
34,630.00

Php
Php

158,312.00
13,688.00
172,000.00

Php

9,300.00

Php

10,200.00

Php

151,200.00
5,250.00
25,500.00
10,500.00

frames@8,500
10,500.00
Php

192,450.00

Php
Php

192,450.00
50,037.00
242,487.00

Php

141,000.00

Php

48,000.00

Php

15,000.00

Php

6,000.00

Php

44,856.00
17,989.00
33,390.00
13,029.60
8,720.00
196,513.45
57,834.00
399,000.00
509,051.50
185,522.40
410,754.10
743,495.35
783,184.00
34,618.50
310,496.20
296,845.00
172,000.00
9,300.00

10,200.00
242,487.00
141,000.00
48,000.00
15,000.00
6,000.00
Php

4,689,286.10

You might also like