Scribd
Upload
16 views

Program of Works Table

Uploaded by

Hazel Anne Simon
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
16 views

Program of Works Table

Uploaded by

Hazel Anne Simon
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

Description Unit Qty Unit Cost

I. Concrete Works
Cement sack 30 240.00
Sand m³ 5 1,700.00
Gravel m³ 10 2,300.00
Deform Bar 12mm pc 25 280.00
Deform Bar 16mm pc 25 540.00
GI-wire kg 10 120.00
Subtotal

II. Form Works


Plywood 4x8x1/2 pc 4 1,700.00
Wood lumber 2x2 pc 10 900.00
Common nail kg 5 90.00
Subtotal

III. Paint Works


Wood varnish gal 4 500.00
Epoxy primer gal 8 1,200.00
Epoxy enamel two colors gal 8 1,350.00
Flat latex gal 8 850.00
Semi-gloss gal 8 1,050.00
Laquer thinner ltr 10 180.00
Paint thinner ltr 10 180.00
Paint brush no.1 pc 10 50.00
Paint brush no.2 pc 10 90.00
Baby roller small pc 20 60.00
Baby roller big pc 20 120.00
Paint tray pc 10 190.00
Sand paper no. 80 pc 35 50.00
Sand paper no. 180 pc 35 50.00
Wall potty gal 4 500.00
Subtotal

IV. Electrical Works


PD no. 16 mtr 50 95.00
PD no. 12 box 1 6,500.00
Flex hose box 1 1,500.00
Pin lights pc 10 500.00
Electrical tape pc 20 50.00
Breaker pc 1 1,500.00
Switch pc 1 350.00
Subtotal
V. Metal and Roof Works
GI-Pipe 3" pc 6 3,900.00
GI-Pipe 2" pc 15 2,400.00
Tubular 2x4 pc 15 1,050.00
Tubular 2x2 pc 15 650.00
Long span 6ft ft 200 100.00
Plain sheet pc 10 1,100.00
Plain sheet 5mm pc 6 1,000.00
Gutter pc 12 900.00
C Purlins 2x3 pc 15 1,050.00
C Purlins 1x2 pc 30 650.00
Drill bit 5/32 pc 10 180.00
Hole saw pc 5 480.00
Tex screw box 2 1,200.00
Angle bar 3/16 x 1 pc 30 420.00
Flat bar 1/4 x 2 pc 10 850.00
Bolt and nut 12 x 80 set 50 60.00
Bolt and nut 3/4 set 20 450.00
Hardiflex pc 15 1,200.00
Cutting disk pc 50 50.00
Flap disk pc 50 70.00
Welding rod box 5 380.00
Blind rivet 5/32 box 2 500.00
PCV Pipe (orange) pc 20 880.00
PVC Elbow pc 10 120.00
Vulcaseal pc 5 200.00
Trashbins set 1 9,500.00
Palochina pack 20 1,200.00
Subtotal

VII. Labor Cost


35% I, II, III, IV, V

TOTAL PROJECT COST


Total Cost

7,200.00
8,500.00
23,000.00
7,000.00
13,500.00
1,200.00
60,400.00

6,800.00
9,000.00
450.00
16,250.00

2,000.00
9,600.00
10,800.00
6,800.00
8,400.00
1,800.00
1,800.00
500.00
900.00
1,200.00
2,400.00
1,900.00
1,750.00
1,750.00
2,000.00
53,600.00

4,750.00
6,500.00
1,500.00
5,000.00
1,000.00
1,500.00
350.00
20,600.00
23,400.00
36,000.00
15,750.00
9,750.00
20,000.00
11,000.00
6,000.00
10,800.00
15,750.00
19,500.00
1,800.00
2,400.00
2,400.00
12,600.00
8,500.00
3,000.00
9,000.00
18,000.00
2,500.00
3,500.00
1,900.00
1,000.00
17,600.00
1,200.00
1,000.00
9,500.00
24,000.00
287,850.00

153,545.00

592,245.00
Description Unit Qty Unit Cost Total Cost

I. Preparation of Base 900 m² m² 138,000.00


Aggregate Base Course L.S. 60,000.00
Subtotal 198,000.00

II. Temporary Office/ Bunk House 65,000.00

III. Concrete Works 135 m³ m³


Gravel m³ 121.5 2,350.00 285,525.00
Sand m³ 60.75 1,950.00 118,462.50
Cement sack 1215 240 291,600.00
Subtotal 695,587.50

IV: Formworks and Rebars 48,000.00

V. Labor 352,305.63
(35% of I, II, III, IV)

VI.Contractor's Tax and Profit 203,833.97

TOTAL PROJECT COST: 1,562,727.09

You might also like