Project Title : Construction of Two Storey Passenger Terminal

Location : Brgy. Hilamonan, Kabankalan City, Negros Occidental

PROGRAM OF WORKS & COST ESTIMATES

I. EARTH WORKS

[Link] ang Grubbing 1,414 sq.m. P 55.00 77,770.00

[Link] Excavation 3,676 cu.m. 300.00 1,102,800.00
[Link] filling 3,040.1 cu.m. 500.00 1,520,005.00
[Link] Bedding 130 cu.m. 280.00 36,400.00
[Link] 1,767.5 cu.m. 60.00 106,050.00
P 2,843,025.00

II. EQUIPMENTS

[Link] 120 hours P 1,537.00 184,440.00

[Link] Mixer 360 hours 1,318.00 474,480.00
[Link] Track 64 hours 1,420.00 90,880.00
[Link] Roller 360 hours. 1,846.00 664,560.00
[Link] 96 hours 3,379.00 324,384.00
[Link] 56 hours 1,733.00 97,048.00
[Link] Mixer 360 hours. 172.00 61,920.00
P 1,897,712.00

129
III. CONCRETE AND MASONRY WORKS

Materials:
11,130 bags -Portland Cement P 250.00 2,782,500.00
884 cu.m. -Gravel 850.00 751,400.00
660 cu. m -Sand 650.00 429,000.00
35,556. -CHB 20.00 711,120.00
110 lengths -25mm x 6m DSB 808.20 88,902.00
981 lengths -20mm x 6m DSB 517.25 507,422.25
5,441 lengths -16mm x 6m DSB 398.00 2,165,518.00
7,818 lengths -12mm x 6m DSB 224.00 1,751,232.00
2,499 lengths -10mm x 6m DSB 156.00 389,844.00
11,778 pcs. -2”x2”x12’ Lumber 132.00 1,554,696.00
783 shts. -1/2” Plywood 680.00 665,040.00
65 kg. -Finishing Nails 66.00 4,290.00
263 kg. -Common Wire Nails 65.00 17,095.00
20 pcs. -Hacksaw Blade 60.00 1,200.00
818 kg. -G.I. Tire Wire 90.00 73,620.00
P 11,892,879.25
Labor including hauling cost- 5,351,795.66
P 17,244,674.91

IV. TILE WORKS

Materials:
7,641 pcs -60cm x 60cm Unglazed Tile P 180.00 1,375,380.00
238 bags -Cement Mortar 575.00 136,850.00
35 bags -White Cement Filler 1,920.00 67,200.00
304 bags -Tile Adhesive 150.00 45,600.00
P 1,625,030.00
Labor - 618,921.00
P 2,243,951.00

130
V. DOORS AND WINDOWS

Materials:
1 set -Roll Up Door (5m x 2.4m) P 20,400.00 20,400.00
1 set - Roll Up Door (2.75m x 2.4m) 11,220.00 11,220.00
24.15 sq. m -Aluminium Glass Sliding Door 6,700.00 161,805.00
6 set -Double Glass Door (2m x 2.1m) 28,140.00 168,840.00
11 set -Panelled Door (1m x 2.1m) 9,660.00 106,260.00
5 set -Fire Exit Door 24,700.00 123,500.00
1,131.5 sq. m -Fixed Glass 2,800.00 3,167,640.00
4.02 sq.m -Fixed Glass Window 440.00 1,768.80
P 3,761,433.80
Labor including hauling cost- 1,692,645.21
P 5,454,079.01

VI. PAINT WORKS

Materials:
191 gal -Concrete Neutralizer P 710.00 135,610.00
72 gal -Flat Wall (Enamel) 710.00 51,120.00
72 gal - Flat Wall (Latex) 480.00 34,560.00
191 gal -Semi-Gloss (Latex) 860.00 164,260.00
75 gal -Skim Coat 575.00 43,125.00
50 pcs -Roller 60.00 3,000.00
80 pcs -Paint Brush 120.00 9,600.00
144 Litre -Thinner 280.00 40,320.00
250 pcs -Sanding Paper 60.00 15,000.00
P 496,595.00
Labor - 223,467.75
P 720,062.75

131
VII. ROOF, FRAMING AND CEILING WORKS

Materials:
236 sheets -Rib Type Long Span Roof (Gauge 25) P 4,185.00 987,660.00
51 sheets -Plain G.I. Sheet 420.00 21,420.00
147 lengths -75mmx75mmx5mm Angle Bar 735.00 108,045.00
135 lengths -50mmx50mmx5mm Angle Bar 480.00 64,800.00
304 lengths -G.I. C-Purlins 2”x3”x6m 637.50 193,800.00
476 sheets -Hardieflex (4’x8’x1/4”) 550.00 261,800.00
2,253 lengths -Metal Furring D(19x50x0.4mm, 5m length) 105.00 236,565.00
12 box -Blind Rivets 395.00 4,740.00
22,522 pcs -2 ½ Tecscrew 2.50 56,035.00
4 gal -Metal Primer 450.00 1,800.00
48 gal -Flat Wall (Enamel) 710.00 34,080.00
26 lit -Paint Thinner 280.00 7,280.00
15 quarts -Vulcaseal 480.00 7,200.00
206 kg. -Welding Rod 110.00 22,660.00
20 pcs. -Hacksaw Blade 60.00 1,200.00
73 lengths. -Sag Rod 357.00 26,061.00
P 2,035,416.00
Labor including hauling cost- 915,937.20
P 2,951,353.20

VIII. ELECTRICAL WORKS

Materials:
250 lengths -2” PVC-Orange Pipe P 320.00 80,000.00
830 lengths -1/2” PVC-Orange Pipe 75.00 62,250.00
28 box -3.5mm Electrical Wire 3,580.00 100,240.00
10 box -8mm Electrical Wire 5,330.00 53,300.00
78 pcs -Outlet 215.00 16,770.00
55 pcs -Switch 150.00 8,250.00
380 pcs -Junction Box 38.00 14,440.00
380 pcs -Utility Box 35.00 13,300.00
300 pcs -Lighting Fixture 500.00 150,000.00
12 pcs -Panel Board 1,500.00 18,000.00
P 516,550.00
Labor - 232,447.50
P 748,997.50

132
IX. PLUMBING WORKS

Materials:
42 lengths -4” PVC-Orange Pipe P 159.88 6,714.96
36 lengths -2” PVC-Orange Pipe 58.52 2,106.72
106 lengths -1/2” PVC-Blue Pipe 54.00 5,724.00
35 sets -miscellaneous Fittings 500.00 17,500.00
35 pcs -Above Counter Lavatory 8,399.00 293,965.00
35 pcs -Faucet 220.00 7,700.00
27 pcs -Ceramic Dual Flush Water Closet 7,555.00 203,985.00
8 pcs -Urinals 8,500.00 68,000.00
P 605,695.68
Labor - 272,563.06
P 878,258.74

A. SEPTIC VAULT

Materials:
70 bags -Portland Cement P 250.00 17,500.00
2 cu. m -Gravel 850.00 1,700.00
4.5 cu. m -Sand 650.00 2,925.00
785 pcs -CHB 20.00 24,500.00
125 lengths -12mm DSB 224.00 15,700.00
9 kg -G.I Tire wire 90.00 810.00
P 63,135.00
Labor - 22,097.25
P 85,232.25

133
 SUMMARY

I. Earth Works P 2,843,025.00

II. Equipment 1,897,712.00
III. Concrete and Masonry Works 17,244,674.91
IV. Tile Works 2,243,951.00
V. Doors and Windows 5,454,079.01
VI. Paint Works 720,062.75
VII. Roof, Framing and Ceiling 2,951,353.20
VIII. Electrical Works 748,997.50
IX. Plumbing Works 963,490.99
Direct Cost P 35,067,346.36
Overhead (5%) 1,753,367.32
Contingency (15%) 5,260,101.96
Contractor’s Profit (12%) 4,208,081.57
TOTAL ESTIMATED PROJECT COST P 46,288,915.21

134