Professional Documents
Culture Documents
POW - CCJE 2 STOREY REHABILITATION Final 101720
POW - CCJE 2 STOREY REHABILITATION Final 101720
POW - CCJE 2 STOREY REHABILITATION Final 101720
PROGRAM OF WORKS
Page 1 of 51
1 Laborer 4 days 330.00 1,320.00
Subtotal ₱ 3,520.00
Page 2 of 51
a.1 New Building
Cement 2685 bags 265.00 711,525.00
Sand, S1 150 cu.m. 455.00 68,250.00
3/4 Gravel 299 cu.m. 650.00 194,350.00
25mm dia. X 6.0m RSB 762 pcs 650.00 495,300.00
20mm dia. X 6.0m RSB 414 pcs 450.00 186,300.00
16mm dia. X 6.0m RSB 1253 pcs 320.00 400,960.00 12
12mm dia. X 6.0m RSB 1683 pcs 240.00 403,920.00 240
10mm dia. X 6.0 RSB 2667 pcs 170.00 453,390.00
G.I. Wire #16 196 kgs 90.00 17,640.00
a.2 Existing Building
Cement 148 bags 265.00 39,220.00
Sand, S1 9 cu.m. 455.00 4,095.00
3/4 Gravel 17 cu.m. 650.00 11,050.00
10mm dia. X 6.0 RSB 135 pcs 170.00 22,950.00
G.I. Wire #16 6 kgs 90.00 540.00
a.3 Multipurpose Building
Cement 588 bags 265.00 155,820.00
Sand, S1 33 cu.m. 455.00 15,015.00
3/4 Gravel 66 cu.m. 650.00 42,900.00
16mm dia. X 6.0m RSB 27 pcs 320.00 8,640.00
12mm dia. X 6.0m RSB 136 pcs 240.00 32,640.00
10mm dia. X 6.0 RSB 674 pcs 170.00 114,580.00
G.I. Wire #16 34 kgs 90.00 3,060.00
Subtotal ₱ 3,382,145.00
B. Labor
1 Construction Foreman 74 days 550.00 40,700.00 0.3021
16 Skilled Worker 74 days 420.00 497,280.00
18 Laborers 74 days 330.00 439,560.00
Subtotal ₱ 977,540.00
C. Equipment
1 Concretre Vibrator 39 days 600.00 23,400.00
1 Concrete Mixer 39 days 300.00 11,700.00
Fuel and Lubricants 200 lts 45.00 9,000.00
Subtotal ₱ 44,100.00
Page 3 of 51
2" x 2" x 10' S4S Good Lumber 69 pcs 320.00 22,080.00
2" x 2" x 12' S4S Good Lumber 14 pcs 380.00 5,320.00
Assorted CW Nails 8 kgs. 80.00 640.00
25mm x 25mm x 4mm thk. Angle Bar 1 pcs
Other Minor tools and Accessories 1 lot 5,000.00 5,000.00
Subtotal ₱ 376,966.98
B. Labor
1 Construction Foreman 15 days 550.00 8,250.00
8 Skilled Worker 15 days 420.00 50,400.00
11 Laborers 15 days 330.00 54,450.00
Subtotal ₱ 113,100.00 0.300026282143151
Page 4 of 51
Partition Glass Wall Fixed (3.60m x 2.735m) 1 set 56,840.00 56,840.00
Fixed Glass Divider (3.60m x 2.735m) 2 sets 56,840.00 113,680.00
Fixed Glass Divider (1.60m x 2.735m) 1 set 28,420.00 28,420.00
Fixed Glass Divider - Faculty Room (3.60m x 2.735m) 1 set 56,840.00 56,840.00
6mm thk Aluminum Framed Awning Glass Window (1.27m x 2.0m) 20 sets 9,744.00 194,880.00
6mm thk Aluminum Framed Awning Glass Window (0.55m x 2.0m) 6 sets 6,500.00 39,000.00
HCF Door w/ Door Jamb (0.90m x 2.15m) 21 sets 5,960.00 125,160.00
HCF Door w/ Door Jamb (0.80m x 2.15m) 7 sets 5,300.00 37,100.00
Lockset (Yale) 28 pcs 750.00 21,000.00
Loose Pin Hinges 3" x 3" 84 pairs 150.00 12,600.00
2" G.I. Pipe Sch 40 12 pcs 1,752.00 21,024.00
12mm x 6m Square Bar 36 pcs 350.00 12,600.00
a.3. Multipurpose Building
Roll-up Window w/ accessories (3.50m x 1.525m) 1 set 12,000.00 12,000.00
6mm thk. Sliding Window (0.9m x 1.20m) 1 set 6,496.00 6,496.00
6mm thk. Sliding Window (2.0m x 1.20m) 1 set 12,992.00 12,992.00
HCF Door w/ Door Jamb (0.90m x 2.15m) 1 set 5,960.00 5,960.00 1.94
HCF Door w/ Door Jamb (1.10m x 2.15m) 1 set 6,650.00 6,650.00 5,960.00
Lockset (Yale) 2 pcs 750.00 1,500.00
Loose Pin Hinges 3" x 3" 6 pairs 150.00 900.00
a.4. Faculty Lounge
10mm thk Glass Swing Door (2.2m x 1.0m) 1 set 17,150.00 17,150.00
6mm thk. Analok Aluminum Hollow Core Frame (3.0m x 1.50m) 1 set 42,630.00 42,630.00
6mm thk. Analok Aluminum Hollow Core Frame (1.60m x 1.50m) 3 sets 21,315.00 63,945.00
Other Minor tools and Accessories 1 lot 8,000.00 8,000.00
Subtotal ₱ 1,537,287.00
B. Labor
1 Construction Foreman 20 days 550.00 11,000.00
6 Skilled Workers 20 days 420.00 50,400.00 0.31
8 Laborers 20 days 330.00 52,800.00
Subtotal ₱ 114,200.00
Page 5 of 51
12mm dia A307 Bolt w/ Nut & Washer 152 pcs 11.00 1,672.00
MS Plate 6mm thick 3 pcs. 6,500.00 19,500.00
Welding Rod (5kg) 25 boxes 200.00 5,000.00
Gray Epoxy Primer w/ Epoxy Reducer 20 gals 700.00 14,000.00
6mm Paint Brush 8 pcs 100.00 800.00
3mm Paint Brush 8 pcs 65.00 520.00
Anchor Bolts 16mm dia x 300mm 126 pcs. 200.00 25,200.00
Angle Bar 63.5mm x 63.5mm x 6mm thk x 6m 80 pcs 2,300.00 184,000.00
Angle Bar 50mm x 50mm x 5mm thk x 6m 2 pcs 1,493.00 2,986.00
Angle Bar 37.5mm x 37.5mm x 5mm thk x 6m 108 pcs 1,105.00 119,340.00
Angle Bar 25mm x 25mm x 4mm thk x 6m 10 pcs 594.00 5,940.00
Flat Bar 25mm x 4mm 5 pcs 350.00 1,750.00
12.5mm thick Fiber Cement Board 7 pcs. 1,620.00 11,340.00
a.2. Existing Building
C-Purlins 50mm x 100mm x 1.2mm thk 133 pcs 1,300.00 172,900.00
Standard Turn Buckle 56 sets 150.00 8,400.00
16mm dia Plain Bar Cross Bracing 39 pcs 430.00 16,770.00
16mm dia Sag Rod 22 pcs 430.00 9,460.00
12mm dia A307 Bolt w/ Nut & Washer 135 pcs 11.00 1,485.00
MS Plate 6mm thick 3 pcs. 6,500.00 19,500.00
Welding Rod (5kg) 20 boxes 200.00 4,000.00
Gray Epoxy Primer w/ Epoxy Reducer 15 gals 700.00 10,500.00
6mm Paint Brush 10 pcs 100.00 1,000.00
3mm Paint Brush 10 pcs 65.00 650.00
Anchor Bolts 16mm dia x 300mm 112 pcs. 200.00 22,400.00
Angle Bar 63.5mm x 63.5mm x 6mm thk x 6m 70 pcs 2,300.00 161,000.00
Angle Bar 50mm x 50mm x 5mm thk x 6m 2 pcs 1,493.00 2,986.00
Angle Bar 37.5mm x 37.5mm x 5mm thk x 6m 96 pcs 1,105.00 106,080.00
Angle Bar 25mm x 25mm x 4mm thk x 6m 14 pcs 594.00 8,316.00
Flat Bar 25mm x 4mm 7 pcs 350.00 2,450.00
12.5mm thick Fiber Cement Board 9 pcs. 1,620.00 14,580.00
a.3. Multipurpose Building
C-Purlins 50mm x 100mm x 1.7mm thk 110 pcs 1,300.00 143,000.00
Standard Turn Buckle 36 sets 150.00 5,400.00
16mm dia Plain Bar Cross Bracing 26 pcs 430.00 11,180.00
12mm dia Sag Rod 22 pcs 330.00 7,260.00
MS Plate 10mm thick 2 pcs 9,200.00 18,400.00
50mm x 150mm x 6mm thk. Channel Bar 12 pcs 3,100.00 37,200.00 3,100
16mm dia. Dynabolt 80 pcs 50.00 4,000.00
Angle Bar 25mm x 25mm x 4mm thk x 6m 40 pcs 594.00 23,760.00
Flat Bar 25mm x 4mm 15 pcs 350.00 5,250.00
12.5mm thick Fiber Cement Board 9 pcs. 1,620.00 14,580.00
2" G.I. Pipe Sch 40 5 pcs 1,752.00 8,760.00
Welding Rod (5kg) 16 boxes 200.00 3,200.00
Gray Epoxy Primer w/ Epoxy Reducer 12 gals 700.00 8,400.00
6mm Paint Brush 8 pcs 100.00 800.00
3mm Paint Brush 8 pcs 65.00 520.00
a.4. Faculty Lounge
C-Purlins 50mm x 150mm x 1.2mm thk 10 pcs 853.00 8,530.00
C-Purlins 50mm x 100mm x 1.2mm thk 17 pcs 1,300.00 22,100.00
12.5mm thick Fiber Cement Board 6 pcs. 1,620.00 9,720.00
Angle Bar 25mm x 25mm x 4mm thk x 6m 10 pcs. 594.00 5,940.00
Flat Bar 25mm x 4mm 5 pcs. 350.00 1,750.00
Gray Epoxy Primer w/ Epoxy Reducer 5 gals 700.00 3,500.00
Welding Rod (5kg) 3 boxes 200.00 600.00
6mm Paint Brush 4 pcs 100.00 400.00
3mm Paint Brush 4 pcs 65.00 260.00
Other Minor tools and Accessories 1 lot 10,000.00 5,000.00
Subtotal P 1,469,965.00
B. Labor
1 Construction Foreman 48 days 550.00 26,400.00
9 Skilled Workers 48 days 420.00 181,440.00
12 Laborers 48 days 330.00 190,080.00
Subtotal ₱ 397,920.00 0.30
C. Equipment
1 Oxy-Acetylene Set 20 days 1,500.00 30,000.00
1 Welding Machine 10 days 800.00 8,000.00
Subtotal ₱ 38,000.00
Page 6 of 51
0.5mm thick Pre-painted Plain G.I. Sheet (Wall Flashing) 28 pcs 700.00 19,600.00
0.5mm thick Pre-painted Plain G.I. Sheet (Canopy) 16 pcs 700.00 11,200.00
0.5mm thick Pre-painted Gutter 9 pcs 700.00 6,300.00
6mm dia. J-Bolt 3,572 pcs 5.00 17,860.00
Roof Sealant 35 li 780.00 27,300.00
a.3 Multipurpose Building
0.5mm thick Pre-painted Rib Type Roofing Sheet 375 li.m. 400.00 150,000.00
0.5mm thick Pre-painted Plain G.I. Sheet (Wall Flashing) 12 pcs 700.00 8,400.00
0.5mm thick Pre-painted Gutter 12 pcs 700.00 8,400.00
6mm dia. J-Bolt 2,688 pcs 5.00 13,440.00
Roof Sealant 20 li 780.00 15,600.00
a.4. Faculty Lounge
0.5mm thick Pre-painted Rib Type Roofing Sheet 60 li.m. 400.00 24,000.00
0.5mm thick Pre-painted Plain G.I. Sheet 4 pcs 700.00 2,800.00
0.5mm thick Pre-painted Plain G.I. Sheet (Wall Flashing) 16 pcs 700.00 11,200.00
0.5mm thick Pre-painted Gutter 2 pcs 700.00 1,400.00
6mm dia. J-Bolt 434 pcs 5.00 2,170.00
Roof Sealant 4 li 780.00 3,120.00
Other Minor tools and Accessories 1 lot 5,000.00 5,000.00
Subtotal P 741,950.00
B. Labor
1 Construction Foreman 37 days 550.00 20,350.00
6 Skilled Workers 37 days 420.00 93,240.00 0.301206280746681
9 Laborers 37 days 330.00 109,890.00
Subtotal ₱ 223,480.00
XVI. PLUMBING WORKS, DRAINAGE CANAL & RENOVATION OF EXISTING COMFORT ROOM ₱ 461,693.00
A. Materials
a.1 New Building
#4 CHB 577 pcs 14.00 8,078.00
Cement, 40 kg 21 bags 265.00 5,565.00
Sand, 1/2" 4 cum 455.00 1,820.00
Page 7 of 51
Gravel, 3/4" 2 cum 650.00 1,300.00
10mm dia. RSB x 6m 38 pcs 170.00 6,460.00
PVC Orange 90 degree Elbow 4" dia 27 pcs 95.00 2,565.00
PVC Orange 4"dia Pipe 25 pcs 350.00 8,750.00
a.2 Existing Building
Water Closet 13 sets 7,000.00 91,000.00
S/S Kitchen Sink 2 bowls 2 sets 5,000.00 10,000.00
Urinal 4 sets 4,700.00 18,800.00
PVC Orange Pipe 4" x 3m 75 pcs 550.00 41,250.00
PVC Orange Pipe 3" x 3m 14 pcs 500.00 7,000.00
PVC Orange Pipe 2" x 3m 25 pcs 300.00 7,500.00
PVC Orange Fittings and Accessories 2 lot 3,000.00 6,000.00
Neltex Solvent Cement 1/2 li 10 cans 200.00 2,000.00
Non-Zag Epoxy (Pioneer) 1/2 li 6 can 200.00 1,200.00
PVC Blue Pipe 1" x 3m 25 pcs 200.00 5,000.00
PVC Blue Pipe 1/2" x 3m 10 pcs 180.00 1,800.00
PVC Blue Fittings and Accessories 1 lot 3,000.00 3,000.00
Teflon Tape 1" 15 pcs 40.00 600.00
Faucet (Stainless Lavatory Faucet) 12 pcs 700.00 8,400.00
Faucet (Stainless Goose Neck) 2 pcs 900.00 1,800.00
Angle Valve 1/2" x 1/2" 31 pcs 100.00 3,100.00
Supply Hose 1/2" x 1/2" 31 pcs 100.00 3,100.00
Stainless Lavatory P-trap 12 pcs 350.00 4,200.00
P-Trap 8 pcs 80.00 640.00
Floor Drain Strainer 15 pcs 250.00 3,750.00
PVC Orange Cleanout # 4 7 pcs 80.00 560.00
PVC Orange 3" x 3" Wye 5 pcs 95.00 475.00
PVC Orange 3" x 2" Wye 15 pcs 95.00 1,425.00
PVC Orange 4" x 3" Wye 10 pcs 95.00 950.00
PVC Orange 4" x 4" Wye 5 pcs 95.00 475.00
PVC Orange 45 degree Elbow 4" dia 17 pcs 95.00 1,615.00
Septic Tank 1 lot 40,000.00 40,000.00
RCPC 1.0m x 0.60m 56 pcs 650.00 36,400.00
a.3 Multipurpose Building
S/S Kitchen Sink Single Bowl 1 pc 4,000.00 4,000.00
Faucet (Stainless Goose Neck) 1 pc 900.00 900.00
Angle Valve 1/2" x 1/2" 1 pc 100.00 100.00
Supply Hose 1/2" x 1/2" 1 pc 100.00 100.00
Neltex Solvent Cement 1/2 li 1 can 200.00 200.00
Non-Zag Epoxy (Pioneer) 1/2 li 1 can 200.00 200.00
Teflon Tape 1" 2 pcs 40.00 80.00
PVC Orange 45 degree Elbow 4" dia 33 pcs 95.00 3,135.00
PVC Orange Pipe 4" x 3m 15 pcs 550.00 8,250.00
Subtotal P 353,543.00
B. Labor 0.305903383746814
1 Construction Foreman 15 days 550.00 8,250.00
8 Skilled Workers 15 days 420.00 50,400.00
10 Laborers 15 days 330.00 49,500.00
Subtotal ₱ 108,150.00
Page 8 of 51
Panel Box CB 1 main center hole, bolt on 1 pcs 5,000.00 5,000.00
Smart Led Telivision Set 50" 6 units 35,000.00 210,000.00
Fire Alarm Bell and Manual Push Button 2 units 2,750.00 5,500.00
Fire Extinguisher ABC Dry chemical, red 20lbs w/ hook 2 sets 7,000.00 14,000.00
a.2 Existing Building
Angle Bar 25mm x 25mm x 4mm thk x 6m 30 pcs 594.00 17,820.00
Welding Rod (5kg) 2 boxes 200.00 400.00
Gray Epoxy Primer w/ Epoxy Reducer 1 gals 700.00 700.00
6mm Paint Brush 3 pcs 100.00 300.00
3mm Paint Brush 3 pcs 65.00 195.00
Flourescent LED 20W w/ fixture, recessed type 22 sets 650.00 14,300.00
Flourescent LED 20W w/ fixture 7 sets 650.00 4,550.00
Pin Light w/ bulb 11 sets 850.00 9,350.00
Airconditioning unit split type 8 units 50,000.00 400,000.00
Acu outlet w/ breaker, 20 ampere 8 sets 650.00 5,200.00
2-gang CO flush mounted 24 sets 250.00 6,000.00
2-gang Switch 6 sets 150.00 900.00
1-gang Switch 11 sets 150.00 1,650.00
3-way Switch 2 sets 370.00 740.00
Orbit Fan, 3D 16" fan blade 7 set 3,500.00 24,500.00
Wall fan, 3D 16" fan blade 2 set 2,500.00 5,000.00
Exhaust Fan, 3D Ceiling type, 50 watts 10 pcs 1,850.00 18,500.00
Emergency Light 0 pcs 750.00 -
Junction Box w/ cover 100 pcs 38.00 3,800.00
Utility Box 100 pcs 38.00 3,800.00
Receptacle 29 pcs 45.00 1,305.00
Female plug 35 pcs 35.00 1,225.00
PVC 1/2" dia, 3 meters long 150 pcs 65.00 9,750.00
PVC 3/4" dia, 3 meters long 160 pcs 95.00 15,200.00
PVC 1 3/4" dia, 3 meters long 3 pcs 180.00 540.00
2.0 mm2 THWN Cu stranded 7 boxes 2,730.00 19,110.00
3.5 mm2 THWN Cu stranded 8 boxes 4,500.00 36,000.00
22.0 mm2 THWN Cu stranded 25 mtrs 32.00 800.00
38.0 mm2 THWN Cu stranded 18 mtrs 45.00 810.00
60.0 mm2 THWN Cu stranded 30 mtrs 60.00 1,800.00
Circuit Breaker 20AT, molded case, 2 pole bolt on 6 pcs 450.00 2,700.00
Circuit Breaker 30AT, molded case, 2 pole bolt on 6 pcs 450.00 2,700.00
Circuit Breaker 120AT, molded case, 2 pole bolt on 1 pcs 1,600.00 1,600.00
Weatherhead 3" dia 1 pcs 750.00 750.00
Panel Box CB 12 holes w/ 1 main center hole, bolt on 1 pcs 20,000.00 20,000.00
Main Distribution Panel, 4 holes w/ 1 main center hole 1 pcs 8,000.00 8,000.00
Electrical Tape (big) 20 pcs 70.00 1,400.00
PVC Clamp 1/2" dia. 118 pcs 3.00 354.00
PVC Clamp 3/4" dia. 148 pcs 4.00 592.00
PVC Clamp 1 1/2" dia. 15 pcs 5.00 75.00
Tie Wire #16 3 kl 120.00 360.00
Fire Extinguisher ABC Dry chemical, red 20lbs w/ hook 4 sets 6,500.00 26,000.00
Fire Extinguisher HCFC 123, green 10lbs w/ hook 9 pcs 5,000.00 45,000.00
Fire Alarm Bell and Manual Push Button 2 pcs 2,750.00 5,500.00
PVC Elbow 1/2" dia. 65 pcs 15.00 975.00
PVC Elbow 3/4" dia. 55 pcs 20.00 1,100.00
PVC Elbow 1 1/2" dia. 15 pcs 35.00 525.00
PVC Adapter 2" dia. 2 pcs 40.00 80.00
Smart Led Telivision Set 50" 2 units 60,000.00 120,000.00
a.3 Multipurpose, canteen & faculty lounge
G.I Pipe, sched 40, 4" dia., 6 meters long 1 pcs 3,994.00 3,994.00
Secondary Rack w/ 2 spool insulator 2 set 850.00 1,700.00
Smart Led Telivision Set 50" 1 units 60,000.00 60,000.00
Flourescent LED 20W w/ fixture 30 sets 650.00 19,500.00
2-gang CO flush mounted 8 sets 250.00 2,000.00
2-gang CO Weatherproof flush mounted 20 sets 545.00 10,900.00
Wall fan, 3D 16" fan blade 22 set 3,500.00 77,000.00
Panel Box CB 10 holes w/ 1 main center hole, bolt on 1 pcs 9,000.00 9,000.00
Panel Box CB 10 holes w/ 1 main center hole, bolt on 1 pcs 9,000.00 9,000.00
Panel Box CB 10 holes w/ 1 main center hole, bolt on 1 pcs 9,000.00 9,000.00
Junction Box w/ cover 10 pcs 38.00 380.00
Utility Box 150 pcs 38.00 5,700.00
Receptacle 74 pcs 45.00 3,330.00
Female plug 60 pcs 35.00 2,100.00
1-gang Switch 7 sets 150.00 1,050.00
2-gang Switch 5 sets 150.00 750.00
Fire Extinguisher ABC Dry chemical, red 20lbs w/ hook 2 sets 6,500.00 13,000.00
2.0 mm2 THWN Cu stranded 3 boxes 2,730.00 8,190.00
3.5 mm2 THWN Cu stranded 3 boxes 4,500.00 13,500.00
PVC 1/2" dia, 3 meters long 50 pcs 65.00 3,250.00
PVC 3/4" dia, 3 meters long 25 pcs 95.00 2,375.00
PVC Elbow 3/4" dia. 40 pcs 20.00 800.00
Tie Wire #16 5 kl 90.00 450.00
a.4 Electric Post for supply
Page 9 of 51
Electric Post 30 ft 12 pcs 20,000.00 240,000.00
125.0 mm^2 THWN-2 stranded 1000 mtrs 650.00 650,000.00
Swing clevis w/ spool insulator and screw 36 set 2,500.00 90,000.00
Bolt, nut and washer 50 pcs 450.00 22,500.00
a.4 Parking area
Subtotal ₱ 2,601,785.00
B. Labor
1 Construction Foreman 90 days 550.00 49,500.00
5 Skilled Electrician 90 days 420.00 189,000.00
10 Laborers 90 days 330.00 297,000.00
Subtotal ₱ 535,500.00
C. Equipment
1 Oxy-Acetylene Set 3 days 1,500.00 4,500.00
1 Welding Machine 2 days 800.00 1,600.00
Subtotal ₱ 6,100.00
Page 10 of 51
2 Laborers 7 days 330.00 4,620.00
Subtotal ₱ 11,410.00 0.32
C. Equipment
1 Oxy-Acetylene Set 2 days 1,500.00 3,000.00
1 Welding Machine 1 days 800.00 800.00
Subtotal ₱ 3,800.00
SUMMARY
ITEM NO. DESCRIPTION MATERIALS LABOR EQUIPMENT TOTAL
I. MOBILIZATION/DEMOBILIZATION 10,000.00 3,520.00 - 13,520.00
II. TEMPORARY FACILITIES 7,000.00 3,520.00 - 10,520.00
III. SAFETY AND HEALTH 7,000.00 15,000.00 - 22,000.00
VI. DEMOLITION WORKS 75,000.00 69,200.00 27,500.00 171,700.00
V. EARTHWORKS/GRAVEL FILL 273,600.00 64,480.00 19,900.00 357,980.00
VI. FORMWORKS AND SCAFFOLDINGS 650,880.00 193,800.00 - 844,680.00
VII. CONCRETE WORKS 3,382,145.00 977,540.00 44,100.00 4,403,785.00
VIII. MASONRY WORKS 569,501.00 199,850.00 - 769,351.00
IX. CARPENTRY WORKS 376,966.98 113,100.00 490,066.98
X. DOORS & WINDOWS 1,537,287.00 114,200.00 - 1,651,487.00
XI. WELDING WORKS & CANOPY REPLACEMENT 391,626.50 96,840.00 23,000.00 511,466.50
XII. STEEL TRUSS/ROOF FRAMING 1,469,965.00 397,920.00 38,000.00 1,905,885.00
XIII. ROOFING & TINSMITHRY 741,950.00 223,480.00 - 965,430.00
XIV. TILE WORKS 1,491,635.00 453,220.00 1,944,855.00
XV. PLUMBING WORKS, DRAINAGE CANAL & RENOVATION OF EXISTING COMFORT RO 353,543.00 108,150.00 - 461,693.00
XVI. ELECTRICAL WORKS 2,601,785.00 535,500.00 6,100.00 3,143,385.00
XVII. PAINTING WORKS 348,625.00 157,040.00 - 505,665.00
XVIII. CONNECTING BRIDGE CONSTRUCTION 47,942.00 11,410.00 3,800.00 63,152.00
XIX. MISCELLANEOUS ITEMS 82,800.00 26,950.00 - 109,750.00
14,419,251.48 3,764,720.00 162,400.00 18,346,371.48
Page 11 of 51
Item 2: Rebarworks
REBARWORKS
GROUND FLOOR
F1 11 28 2
F2 20 17 2
20 14 2.6
F3 1 14 3.8
1 26 2
F4 1 14 4
1 27 2
C1 14 8 9.9
C1 Stirrups 14 64 1.8
C2 21 10 9.9
C2 Stirrups Exterior 21 64 2
21 64 1.18
TB-1A (4m) 14 4 4
TB-1A Stirrups 14 34 1.5
TB-2A (4m) 21 7 4
TB-2A Stirrups 21 32 1.4
TB-1A (3.5) 4 4 3.5
TB-1A Stirrups 4 31 1.5
TB-2A (3.5m) 12 7 4
TB-2A Stirrups 12 28 1.4
TB-2A (7m) 3 4 6
3 4 1
TB-2A Stirrups 3 52 1.4
TB-1A (2M) 2 4 2
TB-1A Stirrups 2 21 1.5
TB-2A (2m) 3 7 2
TB-2A Stirrups 3 18 1.4
TB-1A (2.5) 2 4 2.5
TB-1A Stirrups 2 24 1.5
TB-2A (2.5m) 6 7 2.5
TB-2A Stirrups 6 22 1.4
WF-1 LONGITUDINAL 1 3 6
1 3 3
WF-1 TRANSVERSE 1 20 0.4
WF-1 LONGITUDINAL 1 3 6
1 3 1
WF-1 TRANSVERSE 1 20 0.4
SOG 1 9.5 28
SOG 1 12 2
SOG - ramp 1 1.2 9.3
SECOND FLOOR
Stair Rebars
TRANSVERSE 1 4 1.4
longitudinal 1 7 0.4
1 16 1.4
1 16 1.3
1 47 2.8
22 10 0.5
19 4 1.5
1 5 2.8
B-1 (7M) 3 5 6
3 5 1
3 2 7
Stiffener 3 2 7
B-1 (7M) Stirrups 3 44 2.1
B-2 (3.5 M) 12 7 3.5
Stiffener 12 2 3.5
B-2 (3.5M) Stirrups 12 27 1.7
B-3 (4m) 21 7 4
Stiffener 21 2 4
B-3 (4m)Stirrups 21 29 1.7
B-4 (2.5m) 9 7 2.5
Stiffener 9 2 2.5
B-4 (2.5m)Stirrups 9 22 1.7
B-5 (2.5m) 2 7 2.5
Stiffener 2 2 2.5
B-5 (2.5m)Stirrups 2 22 1.5
B-5 (2m) 2 7 2
Stiffener 2 2 2
B-5 (2m)Stirrups 2 19 1.5
Canopy - 1 14 1.2 19
14 3.7 8
Canopy - 2 4 1.2 11
4 2.2 8
Canopy - 3 4 1.2 16
Slab at 2nd Floor 1 24 47.5
1 9.5 160
1 2 60
1 12 13.333333333
1 4 20
1 4 26.666666667
1.85 95 3
2.35 95 2
0.85 95 7
1.35 55 4
2.35 40 2
0.85 25 7
0.85 20 7
1.35 55 4
2.1 40 2
2.725 40 2
0.975 40 6
1.35 40 4
0.725 40 8
0.975 20 6
2.725 20 2
RB-1 3 7 6
3 7 1
Stiffener 3 2 6
3 7 1
RB- 1 (7M) Stirrups 3 44 1.5
RB-2 (4m) 14 6 4
Stiffener 14 2 4
RB- 2 (4M) Stirrups 14 29 1.4
RB-2 (3.5m) 12 6 3.5
Stiffener 12 2 3.5
RB- 2 (3.5M) Stirrups 12 27 1.4
RB-4 (2m) 3 6 2
Stiffener 3 2 2
RB- 4 (2M) Stirrups 3 18 1.4
RB-3 (4m) 7 4 3
Stiffener 7 2 3
RB- 3 (4M) Stirrups 7 29 1
RB-5 (2.5m) 9 6 2.5
Stiffener 9 2 2.5
RB- 3 (2.5M) Stirrups 9 22 1.4
2.7 2.25 3
3.7 1.5416666667 2
every 6m length 6m RSB Pcs
Wastage 15%
3 6
30 0.6
1 18
1 18
1 18
1 18
78.6 pcs
1 18
1 18
1 18
1 18
1 18
1 18
108 pcs
0.7875 1 pcs
7 21.714285714 22 pcs
pcs
pcs
18.666666667
152
29 pcs
1.65 2
8
10 pcs
3 6 pcs
5 pcs
14 pcs
12 pcs
10MM 12MM 16MM 20MM 25MM
1 0.2
1 112 0.2 22.4
4 0.2
4
24
19
19 19
3
15 660 0.2 132
3 105 0.2 21
6
6 162 0.2 32.4
66 0.2
84 588 0.2 117.6
24 168 0.2 33.6
108 0.2
147 1029 0.2 205.8
42 50.4 0.2 10.08
203 0.2
32 75.6 0.2 15.12
9 0.2
66 0.2
7 30.8 0.2 6.16
2 0.2
11 0.2
5 133 0.2 26.6
2 0.2 0
10 0.2 0
54 2128 0.2 425.6
66 0.2 0
9 352 0.2 70.4
16 0.2 0
13 3040 0.2 608
192 0.2 0
320 0.2 0
20 0
28 0
14
54
32
238
14
14
20
8
3
14
120
120
47
10
5
4
20
21 126 0.2 25.2
4
6 0.2 0
4
33 0.2
84 504 0.2 100.8
28 168 0.2 33.6
102 0.2
72 432 0.2 86.4
24 0 0.2 0
81 0.2
6 72 0.2 14.4
2 0 0.2 0
14 0.2
14 168 0.2 33.6
7 252 0.2 50.4
34 0.2
27 0 0.2 0
9 0 0.2 0
50 0.2
PVC Moulding 30 1 10
30 1 10
2334.6086
wastage 15% 2684.7998
Backfilling Formwork
works s/Scaffoldi
Sand Gravel (Volume) ngs (Area) PLYWOOD thrice use COCOLUMBER
7.128 14.256 3.564
6.2856 12.5712 3.1428
2.592 5.184 1.296
10.64 21.28 239.4 83.125 84 28 830.76
19.95 39.9 399 138.54167 139 46.333333333 1374.71
4.2 8.4 88.2 30.625 31 10.333333333 388.5333333
2.1 4.2 44.1 15.3125 16 5.3333333333 200.5333333
1.05 2.1 22.05 7.65625 8 2.6666666667 100.2666667
1.125 2.25 23.625 8.203125 9 3 112.8
3.675 7.35 79.8 27.708333 28 9.3333333333 350.9333333
1.8375 3.675 39.9 13.854167 14 4.6666666667 175.4666667
0.875 1.75 19 6.5972222 7 2.3333333333 87.73333333
2.205 4.41 32.55 11.302083 12 4 150.4
3.3075 6.615 52.5 18.229167 19 6.3333333333 238.1333333
6.615 13.23 105 36.458333 37 12.333333333 463.7333333
1.771875 3.54375 28.125 9.765625 10 3.3333333333 125.3333333
0.63 1.26 10 3.4722222 4 1.3333333333 50.13333333
3.78 7.56 69.3 24.0625 25 8.3333333333 313.3333333
2.8 5.6 58.8 20.416667 21 7 263.2
0.3 0.6 6.3 2.1875 3 1 37.6
0.7 1.4 19.6 6.8055556 7 2.3333333333 87.73333333
0.05 0.1 1.4 0.4861111 1 0.3333333333 12.53333333
9.315 18.63 294.975 102.42188 103 34.333333333 1290.933333
1.948 3.896 14 4.8611111 5 1.6666666667 49.45
0.27 0.54 6.16 2.1388889 3 1 29.67
0.27 0.54 0
0.5 1 10 3.4722222 4 1.3333333333 39.56
0.05 0.1 1 0.3472222 1 0.3333333333 9.89
14.25 28.5 256.5 0
14.25 28.5 285 98.958333 99 33 979.11
0.36 0.72 7.2 2.5 3 1 29.67
2.35 4.7
2.52 5.04
Concrete Works
Concrete Top 1 0.6
Carpentry 0.4 4
0.4 4
0.3 4
0.3 4
0.3 0.4
0.7 3.7
0.7 0.6
2.6 42
Class B Mixture
Mortar:
1749 0.003 5.247
Ceiling Works
Perforated Spandrel 100mm x 1200mm x 0 42 420
PVC Moulding 42 1
42 1
Interior Walls
Second Floor
25mm x 25mm x 4mm thk Angle Bar 90
C-Purlins 60 pcs
Double Furring
63 5
63 2
17 5
17 2
80 2.5
C Channel
Classroom 48 4
24 4
8 2
8 4
16 4
374 523
25 34.9598930481283
4 3 24 pcs
2
3.33333333333333 4
3.33333333333333 4
3.33333333333333 4
3.33333333333333 4
1.56 0.541666666666667
1 2.59 0.899305555555556
2 0.84 0.291666666666667
0
1749
168.48 sqm
1 420
420 pcs
14 14
14 14
28 pcs
42 7 7
42 7 7
84 14 14
14
1 1 63
2.5 2 32
1 1 17
2.5 2 9
2 2 40
161
1.25 1 48
1.25 1 24
2.5 2 4
1.25 1 8
1.25 1 16
100
4 112 pcs
4
2 8 pcs
4
3 39 pcs
13
159
522.666666666667 pcs
3.52941176470588 3 5.33333333333333
30 30 0.533333333333333
1 1 16
1.13207547169811 1 16
1 1 16
1.11111111111111 1 16
69.8666666666667 pcs
5.3 1 16
5.1 1 16
5.9 1 16
5.5 1 16
5.7 1 16
3.5 1 16
96 pcs
133 pcs
pcs
Sand
1.2
1749 0 pcs
bags
cum
14 pcs
pcs
pcs
pcs
Item 1:Concrete Works Quantity Length Width Thickness/Length
F1 12 1 1 0.2
C1 12 0.3 0.3 4.3
TB-1A 7 0.2 0.25 5.7
TB-1b 2 0.2 0.25 3.625
TB-1C 2 0.2 0.25 4.7
TB-1d 3 0.2 0.25 5.75
wf-1A 7 0.3 0.2 5.7
wf-1b 1 0.3 0.2 3.625
wf-1C 2 0.3 0.2 4.7
WF-1d 1 0.3 0.2 50.925
WF-1e 2 0.3 0.2 5.75
WF-1f 1 0.3 0.2 1.65
WF-1g 1 0.3 0.2 13.875
Slab 1 6 50.925 0.1
Slab 2 1 6 1.65 0.1
WF-2 18 0.46 0.2 1.3
Bench 12 0.3 0.1 1.3
Table 6 0.6 0.1 1.3
RB-1a 2 0.2 0.2 5.95
RB-1b 2 0.2 0.2 5
Pedestal 15 0.2 0.2 0.3
Item 2: Rebarworks
REBARWORKS every 6m length
F1 12 10 1.2 5
C1 12 4 4.7 1.27659574468085
C1 Stirrups 12 24 1.4 4.28571428571429
TB-1A (5.7m) 7 4 6 1
TB-1A Stirrups 7 31 1.1 5.45454545454545
TB-1b (3.625) 2 4 3.925 1.52866242038217
TB-1b Stirrups 2 21 1.1 5.45454545454545
TB-1c (4.7) 2 4 5 1.2
TB-1c Stirrups 2 26 1.1 5.45454545454545
TB-1d (5.75) 3 4 5.9 1.01694915254237
TB-1d Stirrups 3 30 1.1 5.45454545454545
WF-1a LONGITUDINAL 7 3 6 1
WF-1a TRANSVERSE 7 20 0.4 15
WF-1b LONGITUDINAL 1 3 3.925 1.52866242038217
WF-1b TRANSVERSE 1 14 0.4 15
WF-1c LONGITUDINAL 2 3 5 1.2
WF-1c TRANSVERSE 2 17 0.4 15
WF-1d LONGITUDINAL 1 3 50.925 9
WF-1d TRANSVERSE 1 170 0.4 15
WF-1e LONGITUDINAL 2 3 5.75 1.04347826086957
WF-1e TRANSVERSE 2 20 0.4 15
WF-1f LONGITUDINAL 1 3 1.65 3.63636363636364
WF-1f TRANSVERSE 1 6 0.4 15
WF-1g LONGITUDINAL 1 3 13.875 2.3125
WF-1g TRANSVERSE 1 47 0.4 15
Slab -1 1 6 50.925 102
Slab -2 1 6 1.65 4
WF-2 LONGITUDINAL 18 3 1.3 4.61538461538462
WF-2 TRANSVERSE 18 4 0.4 15
Bench 12 3 1.3 4.61538461538462
Bench 12 7 0.3 20
Table 6 3 1.3 4.61538461538462
Table 6 7 0.6 10
RB-1a (5.95m) 2 4 5.95 1.00840336134454
RB-1a Stirrups 2 30 1.1 5.45454545454545
RB-1b (5m) 2 4 5 1.2
RB-1b Stirrups 2 25 1.1 5.45454545454545
Pedestal 15 4 0.3 20
Pedestal Stirurps 15 3 0.8 7.5
Steel Grating 52
25mm x 25mm x 4mm thk. Angle Bar 3 156 26 pcs
25mm x 4mm thk. Flat Bar 0.5 30 780 130
MASONRY WORKS
Drainage Works
CHB 52.1 130.25 131 1310
0.9 4.5 5
Cement Gravel
Concrete Works 0.55 2.8655 25.7895 2.8655
52.1
Rebarworks 52.1 8.68333333 45 pcs
86.8333333 87 2 174
Plastering/Mortar
100mm CHB 1550
125mm CHB 2765
Class B Mixture
Mortar:
1550 0.003 4.65 Cement 55.8
Sand 4.65
2765 0.003 8.295 Cement 99.54
Sand 8.295
Sand
Plastering/Mortar
100mm CHB 266
125mm CHB
Class B Mixture
Mortar:
266 0.003 0.798 Cement 9.576
Sand 0.798
0 0.003 0 Cement 0
Sand 0
Sand
Backfilling works Formworks/Scaffoldings
Volume Cement Sand Gravel (Volume) (Area)
2.4 21.6 1.2 2.4 1.2
4.644 41.796 2.322 4.644 72.24
1.995 17.955 0.9975 1.995 27.93
0.3625 3.2625 0.18125 0.3625 5.075
0.47 4.23 0.235 0.47 6.58
0.8625 7.7625 0.43125 0.8625 12.075
2.394 21.546 1.197 2.394 1.197
0.2175 1.9575 0.10875 0.2175 0.10875
0.564 5.076 0.282 0.564 0.282
3.0555 27.4995 1.52775 3.0555 1.52775
0.69 6.21 0.345 0.69 0.345
0.099 0.891 0.0495 0.099 0.0495
0.8325 7.4925 0.41625 0.8325 0.41625
30.555 274.995 15.2775 30.555 229.1625
0.99 8.91 0.495 0.99 7.425
2.1528 19.3752 1.0764 2.1528
0.468 4.212 0.234 0.468 4.68
0.468 4.212 0.234 0.468 4.68
0.476 4.284 0.238 0.476 7.14
0.4 3.6 0.2 0.4 6
0.18 1.62 0.09 0.18 4.5
488.4867 27.13815 54.2763 241.71375
15% Wastage 561.759705 31.2088725 62.417745 277.9708125
8 pcs
20
3 #REF! pcs
pcs
pcs
pcs
pcs
pc
pc
pcs
lim
11 pcs
4 pcs
15 pcs
7
3 21 3.5 pcs
pcs 0.5 30 105 17.5 pcs
Area
93.78
1506.5 100mm CHB Wall 18.72
12.48
Sand 21
1.43275 1.9625
5
22.9625
29 pcs 5.75
0.825
11.9
144 165.6 100mm CHB Wall 246.9625
9.36 9.36
6.24 6.24
12.6 12.6
14.835 14.835
15 15
10.1475 10.1475
6 630 44.1 27.3
6 60 4.12125 2.55125
6 156 10.5 6.5
6 690 48.22125 29.85125
6 180 12.075 7.475
6 30 1.7325 1.0725
6 360 24.99 15.47
213.9225
Cement 25.7895
Gravel 2.8655
SAnd 1.43275
100mm CHB 1782.5
125mm CHB 3179.75
10mm dia CHB 176
bags Cement 171.712046
cum Sand 17.51616
bags
cum
266 pcs
Cement 0
Gravel 0
SAnd 0
100mm CHB 305.9
125mm CHB 0
10mm dia CHB 16
bags Cement 10.57108096
cum Sand 1.0024416
bags
cum
2 18.72
2 12.48
2 25.2
2 29.67
2 30
1 10.1475
1 27.3
1 2.55125
1 6.5
1 29.85125
1 7.475
1 1.0725
1 15.47
216.4375
bags
cum
bags
cum