PROGRAM OF WORK

Date : March 31, 2021

NAME/LOCATION OF PROJECT :
CONSTRUCTION OF MULTI-PURPOSE BUILDING (SPORT COMPLEX), BARANGAY
POBLACION DOS, BANSALAN, DAVAO DEL SUR

ESTIMATED COST OF PROPOSED WORK

DIRECT COST
ITEM NO. DESCRIPTION UNIT QUANTITY
TOTAL UNIT COST
PART II - OTHER GENERAL REQUIREMENTS
B.3 Permits and Clearances L. S. 1 217,500.00 217,500.00
B.5 Project Billboard / Signboard L. S. 2 7,192.90 3,596.45
B.7(2) Occupational Safety and Health Program L.S. 1 290,738.00 290,738.00
B.9 Mobilization / Demobilization L.S. 1 130,500.00 130,500.00

Project ID
(Project Component ID – Discription)
PART III CIVIL, ELECTRICAL, MECHANICAL, AND SANITARY/PLUMBING WORKS
PART A - EARTHWORKS

803 (1) a Structure Excavation, Common Soil cu.m. 141 103,348.77 732.97
803 (1) b Embankment, Common Borrow cu.m. 1,152 953,464.32 827.66
804 (4) Gravel fill cu.m. 40 33,408.00 835.2
PART B – PLAIN AND REINFORCED CONCRETE WORK

900 (1) c2 Structural Concrete (Footing and Slab on Fill), Class A, 28 days cu.m. 31 119,746.80 3,862.80
900 (8) Structural Concrete (27.58 Mpa / 4,000 psi, 28 days) cu.m. 68 262,670.40 3,862.80
902 (1) a Reinforcing Steel (Deformed) , Grade 40 kg. 4,568 271,567.60 59.45
902 (1) b Reinforcing Steel (Deformed) , Grade 60 kg. 6,041 359,137.45 59.45
903 (2) Formworks and Falseworks sq.m. 361 94,221.00 261
PART C – FINISHING AND OTHER CIVIL WORKS

C.1 Masonry Works

1046 (2) a2 CHB Non Load Bearing (including Reinforcing Steel), 150 mm thk sq.m. 106 88,321.32 833.22
C.2 Finishing Works
1027 (1) Cement Plaster Finish sq.m. 213 49,151.88 230.76
1051 (6) Railing l.s. 1. 249,425.00 249,425.00
C.3 Painting Works
1033 (1) Metal Deck Panel ln.m. 225 281,880.00 1,252.80
C.4 Roof Framing and Roofing Works
1014 (1) b2 Prepainted Metal Sheet, above 0.427mm thk, Rib Type, Long Span sq.m. 361.20 135,702.84 375.7
1047 (1) Structural Steel l.s. 1 3,516,283.11 3,516,283.11
1047 (2) b Structural Steel, Purlins kg. 2,616.48 155,549.74 59.45
1047 (6) Metal Structural Accessories, Steel Plates kg. 2,649.45 157,509.80 59.45
1047 (7) a Metal Structure Accessories, Bolts kg. 1,098.33 65,295.72 59.45
TOTAL P 7,542,614.65

BREAKDOWN OF ESTIMATED EXPENDITURES AMOUNT

I. ESTIMATED COST

A. DIRECT COST

A.1. Materials P 7,542,614.65

A.2. Labor (25% of Material Cost) P 1,885,653.66

Prepared by:

_____________________________
 C.4 Roof Framing and Roofing Works
1014 (1) b2 Prepainted Metal Sheet, above 0.427mm thk, Rib Type, Long Span sq.m. 361.20 135,702.84 375.7
1047 (1) Structural Steel l.s. 1 3,516,283.11 3,516,283.11
1047 (2) b Structural Steel, Purlins kg. 2,616.48 155,549.74 59.45
1047 (6) Metal Structural Accessories, Steel Plates kg. 2,649.45 157,509.80 59.45
1047 (7) a Metal Structure Accessories, Bolts kg. 1,098.33 65,295.72 59.45
TOTAL P 4,030,341.21

BREAKDOWN OF ESTIMATED EXPENDITURES AMOUNT

I. ESTIMATED COST

A. DIRECT COST

A.1. Materials P 4,030,341.21

A.2. Labor (25% of Material Cost) P 1,007,585.30

Prepared by:

_____________________________

PROGRAM OF WORK
 Date : March 31, 2021

NAME/LOCATION OF PROJECT :
CONSTRUCTION OF MULTI-PURPOSE BUILDING (SPORT COMPLEX), BARANGAY
POBLACION DOS, BANSALAN, DAVAO DEL SUR

ESTIMATED COST OF PROPOSED WORK

DIRECT COST
ITEM NO. DESCRIPTION UNIT QUANTITY
TOTAL UNIT COST
PART II - OTHER GENERAL REQUIREMENTS
B.3 Permits and Clearances L. S. 1 217,500.00 217,500.00
B.5 Project Billboard / Signboard L. S. 2 7,192.90 3,596.45
B.7(2) Occupational Safety and Health Program L.S. 1 290,738.00 290,738.00
B.9 Mobilization / Demobilization L.S. 1 130,500.00 130,500.00

Project ID
(Project Component ID – Discription)
PART III CIVIL, ELECTRICAL, MECHANICAL, AND SANITARY/PLUMBING WORKS
PART A - EARTHWORKS

803 (1) a Structure Excavation, Common Soil cu.m. 141 103,348.77 732.97
803 (1) b Embankment, Common Borrow cu.m. 1,152 953,464.32 827.66
804 (4) Gravel fill cu.m. 40 33,408.00 835.2
PART B – PLAIN AND REINFORCED CONCRETE WORK

900 (1) c2 Structural Concrete (Footing and Slab on Fill), Class A, 28 days cu.m. 31 119,746.80 3,862.80
900 (8) Structural Concrete (27.58 Mpa / 4,000 psi, 28 days) cu.m. 68 262,670.40 3,862.80
902 (1) a Reinforcing Steel (Deformed) , Grade 40 kg. 4,568 271,567.60 59.45
902 (1) b Reinforcing Steel (Deformed) , Grade 60 kg. 6,041 359,137.45 59.45
903 (2) Formworks and Falseworks sq.m. 361 94,221.00 261
PART C – FINISHING AND OTHER CIVIL WORKS

C.1 Masonry Works

1046 (2) a2 CHB Non Load Bearing (including Reinforcing Steel), 150 mm thk sq.m. 106 88,321.32 833.22
C.2 Finishing Works
1027 (1) Cement Plaster Finish sq.m. 213 49,151.88 230.76
1051 (6) Railing l.s. 1. 249,425.00 249,425.00
C.3 Painting Works
1033 (1) Metal Deck Panel ln.m. 225 281,880.00 1,252.80
TOTAL P 3,512,273.44

BREAKDOWN OF ESTIMATED EXPENDITURES AMOUNT

I. ESTIMATED COST

A. DIRECT COST

A.1. Materials P 3,512,273.44

A.2. Labor (25% of Material Cost) P 878,068.36

Prepared by:

_____________________________