Arch. W.

Marc Bawayan[Nueva Ecija Projects] October 6, 2016

PROPOSED PROJECT PROPOSED ST. PAUL CHAPEL RENOVATION

LOCATION Dona Josefa, Palayan City, Nueva Ecija

SUBJECT OVERVIEW OF WORKS and GENERAL SPECIFICATIONS

St. Paul Chapel (August 2016)

1.

2.

OVERWIEW Page 1
Arch. W.Marc Bawayan[Nueva Ecija Projects] October 6, 2016

Schematic Layout Proposed St. Paul’s Chapel

OVERWIEW Page 2
Arch. W.Marc Bawayan[Nueva Ecija Projects] October 6, 2016

PERSPECTIVE Proposed St. Paul’s Chapel

OVERWIEW Page 3
Arch. W.Marc Bawayan[Nueva Ecija Projects] October 6, 2016

OVERWIEW Page 4
Arch. W.Marc Bawayan[Nueva Ecija Projects] October 6, 2016

BUDGETARY ESTIMATES for Renovation, Restoration, and Addition

I. PROJECT COST ESTIMATE

QTY. UNIT DESCRIPTION UNIT COST TOTAL COST

MOBILIZATION WORK
230.0 sqm 1. SITE CLEARING 25 Php/sqm 5,750
1.0 lot. 2. TEMPORARY FACILITIES 15,000 Php/lot 15,000
45.0 cum 3. SITE EXCAVATION WORKS/FILL 400 Php/cum. 18,000
8.0 cum 4. RIP-RAP WORKS 1,200 Php/cum. 9,600
SUBTOTAL 48,350.00
LABOR .
2.86%
D-1 STRUCTURAL WORKS

4.0 cum FOOTING EXCAVATION SUBTOTAL 380 Php/cum 1,520

0.09%
D-1100 CONCRETE WORKS
3.2 cum. D-1110 FOOTINGS 3814 Php/cum 12,206
0.0 cum. D-1110 WALL FOOTINGS 3814 Php/cum 0
3.9 cum. D-1120 COLUMNS 3814 Php/cum 14,953
4.2 cum. D-1120 BEAM 3814 Php/cum 16,021
28.0 cum. D-1140 SLAB ON FILL 3814 Php/cum 106,804
2.0 cum. D-1150 SUSPENDED SLAB 3814 Php/cum 7,629
SUBTOTAL Php 157,613

D-1200 STEEL WORKS

288.0 kgs. D-1210 FOOTINGS 43 Php/kgs 12,384
0.0 kgs. D-1210 WALL FOOTINGS 43 Php/kgs 0
334.0 kgs. D-1120 COLUMNS 43 Php/kgs 14,362
204.0 kgs. D-1230 BEAMS 43 Php/kgs 8,772
277.0 kgs. D-1240 SLAB ON FILL 43 Php/kgs 11,911
SUBTOTAL Php 47,429

D-1300 FORMWORK/SCAFFOLDING/SHORING
87.0 lm D-1310 COLUMNS 0.3 1076 Php/lm 28,095
58.0 lm D-1320 BEAMS 0.3 845 Php/lm 14,708
98.0 lm D-1330 STAIRS 0.3 381 Php/sqm 11,214
0.0 lm D-1340 SUSPENDED SLAB 0.1 2790 Php/sqm 0
SUBTOTAL Php 54,017
TOTAL: STRUCTURAL WORKS ( materials ) 259,059
15%
LABOR 0.45 116,577
TOTAL 375,636 22.19%

D-2000 MASONRY WORKS

816.0 pcs. D-2100 LAYING OF CHB 21 Php/pc. 17,210
D-2200 PLASTERING

OVERWIEW Page 5
Arch. W.Marc Bawayan[Nueva Ecija Projects] October 6, 2016

280.0 sqm. D.2110 WALL PLASTERING 66 Php/sqm 18,573

74.80 lm. D-2120 PLASTERING OF OPENINGS AND EDGES 12 Php/lm 893
64.00 sqm. D-2130 COLUMNS PLASTERING 66 Php/sqm 4,245
48.00 sqm. D-2140 BEAMS PLASTERING 66 Php/sqm 3,160
100.0 sqm. D-2150 FLOOR AND STAIR TOPPINGS 66 Php/sqm 6,583
SUBTOTAL Php 50,665
3%
D-2300 SPECIAL MASONRY WORKS

0 cum. D-2310 PLANTERS 367 Php/cum 0

0.162 D-2310 KITCHEN COUNTERS 368 Php/cum 60
0.45 cum. D-2320 ELECTRICAL POST 7144 Php/cum 3,215
1.512 cum. D-2330 CATCH BASIN 367 Php/cum 555
12 cum. D-2360 SEPTIC TANK 1759 Php/cum 21,108
SUBTOTAL Php 24,937
LABOR 0.6 14,962
TOTAL 90,565 5.35%

WATER PROOFING
0 sqm. 1. SURFACE PREPARATION 40 Php/cum 0
0 sqm. 2. CEMENTITIOUS COMPOUND 140 Php/cum 0
SUBTOTAL Php 0
LABOR 0.3 0
0.00%

METAL AND TINSMITH WORKS/ ROOF TRUSS

94.0 sqm. 1. STEEL ROOF FRAMING 852 Php/sqm 80,088
94.0 sqm. 2. ROOFING SHEET AND ACCESSORIES 585 Php/sqm 54,990
0 lot 3. OXY-ACETYLENE TANK 1500 Php/lot 570
4.0 boxes 4. WELDING ROD 1350 Php/box 5,400
2.0 pcs. 5. 14in dia. CUTTING DISC 380 Php/pc 760
4.0 pcs. 6. 4in dia. GRINDING DISC 227 Php/pc 908
3.8 gals. 7. EPOXY PRIMER 550 Php/gal 2,068
1.0 lot 9. SPIRE 33000 Php/lot 33,000
SUBTOTAL Php 177,784
LABOR 0.45 80,003
15.23%
CARPENTRY WORKS AND FURNISHINGS
11.52 sqm. 1. CLOSETS 250 Php/sqm 2,880
128.0 sqm. 2. CEILING FRAMING & PANELINGS 660 Php/sqm 84,480
3. DECORATIVE CEILING 0 Php/lm 0
SUBTOTAL Php 87,360
LABOR 0.4 34,944
7.23%

DOORS AND WINDOWS

8 sets 1.DOOR PANELS/JAMBS 4800 Php/set 38,400
12 sqm 2. WINDOWS 3000 Php/sqm 36,000
2 sqm 3. decocative window 7000 Php/sqm 14,000

OVERWIEW Page 6
Arch. W.Marc Bawayan[Nueva Ecija Projects] October 6, 2016

SUBTOTAL Php 74,400

LABOR 0.2 14,880
5.27%
HARDWARE
9 pcs. 1. DOOR KNOB 550 Php/pc 4,950
10 pcs. 2. PULLERS 45 Php/pc 450
0 pcs. 3. CONCEALED HINGES 30 Php/pc 0
SUBTOTAL Php 5,400
LABOR 0.3 1,620
0.41%

MASONRY PAINTING WORKS

204 SQm 1. WALL SURFACES 183 Php/sqm. 37,230
6 Lm 2. OPENINGS AND EDGES 169 Php/sqm. 1,016
22 SQm 3. COLUMNS 183 Php/sqm. 4,015
14 SQm 4. BEAMS 183 Php/sqm. 2,555
128 SQm 5. CEILING OR SOFFITS 169 Php/sqm. 21,667

WOOD PAINTING WORKS

64 SQm 6. DOOR PANELS 120 Php/SQm 7,680
18 SQm 7. BUILT-IN CABINETS 120 Php/SQm 2,160

STEEL PAINTING WORKS

0 lot 14. ROOF FRAMING PRIMER 0 lot 0
1 lot 15. GRILLWORKS 4487 lot 4,487
SUBTOTAL Php 80,810
LABOR 0.55 44,445
7.40%
FLOOR/TOP/WALL FINISHES
124.0 SQm 1. FLOOR TILEWORKS 590 Php/SQm 73,160
12.00 SQm 2. WALL TILE WORKS 596 Php/SQm 7,152
12.00 SQm 3. COUNTER TOPS/SPLASHBACK 513 Php/SQm 6,156
36.00 SQm 4. STONE WALL FINISH 1500 Php/SQm 54,000
SUBTOTAL Php 140,468
LABOR 0.4 56,187
11.62%

ELECTRICAL WORKS
1 lot 1. LIGHTING FIXTURES 57600 Php/lot 57,600
1 lot 2. SERVICE ENTRANCE SET 5500 Php/lot 5,500
1 lot 3. PANEL BOARD 2500 Php/lot 2,500
1 lot 4. CONVENIENCE OUTLET 2351 Php/lot 2,351
1 lot 5. SWITCHES 2699 Php/lot 2,699
1 lot 6. WIRINGS 36 Php/lot 36
SUBTOTAL Php 70,686
LABOR 0.25 17,672
5.22%
PLUMBING WORKS
1 lot 1. PLUMBING FIXTURES 23000 Php/lot 23,000

OVERWIEW Page 7
 Arch. W.Marc Bawayan[Nueva Ecija Projects] October 6, 2016

1 lot 2. WATER SUPPLY 4400 Php/lot 4,400

1 lot 3. SEWER 4400 Php/lot 4,400
1 lot 4. STORM 4400 Php/lot 4,400
SUBTOTAL Php 36,200
LABOR 0.1 3,620
2.35%
SPECIALTY WORKS / OTHERS
18 sets 1.PEWS 5500 Php/set 99,000
1 lot 2. WATER SUPPLY SYSTEM 40000 Php/lot 40,000
SUBTOTAL Php 139,000
LABOR 0.1 13,900
9.03%

GRAND TOTAL
MATERIAL 1,209,019
LABOR - regular manpower 400,330
Machineries and Equipment Rentals 0
Tech. Supervision/Proj. Management Exp 42,316
Mobilization/
Contingency 16,093
TOTAL PROJECT COST
CONTRACT DOCUMENTS 25,016
TOTAL PROJECT COST
P1,692,774

II. Local Counterpart

a. Lumber for scaffolds and formworks Assorted wood materials (200 board feet) 36,000.00
b. Materials for Pews and Furnishings Assorted wood materials 58,200.00
c. Steel framing materials Assorted Angle Bars 52,040.00
d. Site and Clearing Facilities Storage areas and depositories, initial deconstruction 24,200.00
e. Steel materials Assorted steel bars for rose window and grill works 52,400.00
f. Window materials Assorted Steel, Grills, glass and glazing. 28,800.00
TOTAL ESTIMATED COST of CONGREGATION’S COUNTERPART P251,640.00

TOTAL BUDGETARY ESTIMATE FOR SLMC FUNDING P1,441,134.00

Prepared By

Arch. W. Marc C. Bawayan P

RC : 0017895 TIN : 232294628
PTR : 4851577 DATE : 2/8/2014 PLACE : Q. C.

OVERWIEW Page 8