Program of Works: Rehabilitation of 2-Unit Building at Kahayagan Elementary School
Project Overview
Location: Kahayagan Elementary School
Project Duration: 60 days
Budget: PHP 2,000,000.00
Scope of Work: Rehabilitation of two classrooms including roofing, walls, flooring, painting, and minor
structural repairs.
A. Preliminary Works
Mobilization and Demobilization
Cost: PHP 50,000.00
Scope: Transport of materials and equipment to and from the site.
Site Clearing and Preparation
Cost: PHP 20,000.00
Scope: Removal of debris and preparation of the site for construction.
B. Roofing Works
Materials:
Pre-painted Galvanized Iron (G.I.) Sheets (Gauge 26): 200 sqm
Cost: PHP 150,000.00
Ridges and Flashings: 30 pcs
Cost: PHP 20,000.00
Lumber (2x6, 2x4): 100 pcs
Cost: PHP 50,000.00
Roof Insulation: 200 sqm
Cost: PHP 30,000.00
Roof Sealant: 20 liters
Cost: PHP 10,000.00
Nails, Bolts, and Screws: Various sizes
Cost: PHP 15,000.00
Labor:
Cost: PHP 100,000.00 (tallied once)
C. Wall Rehabilitation
Materials:
Concrete Hollow Blocks (CHB 4"): 2,000 pcs
Cost: PHP 100,000.00
Cement: 200 bags
Cost: PHP 90,000.00
Sand: 30 cu.m.
Cost: PHP 45,000.00
Gravel: 15 cu.m.
Cost: PHP 30,000.00
Steel Bars (10mm, 12mm): 100 pcs
Cost: PHP 80,000.00
CHB Mortar: 50 bags
Cost: PHP 25,000.00
Labor:
Cost: (Included in the overall labor cost)
D. Flooring Works
Materials:
Tiles (12"x12"): 200 sqm
Cost: PHP 120,000.00
Tile Adhesive: 50 bags
Cost: PHP 35,000.00
Cement: (Included in wall rehabilitation)
Sand: (Included in wall rehabilitation)
Labor:
Cost: (Included in the overall labor cost)
E. Painting Works
Materials:
Primer Paint: 40 gallons
Cost: PHP 30,000.00
Top Coat Paint: 80 gallons
Cost: PHP 60,000.00
Brushes, Rollers, and Thinners: Various
Cost: PHP 10,000.00
Labor:
Cost: (Included in the overall labor cost)
F. Electrical Works
Materials:
Electrical Wires and Conduits: 200 meters
Cost: PHP 30,000.00
Lighting Fixtures: 20 units
Cost: PHP 40,000.00
Switches and Sockets: 30 units
Cost: PHP 15,000.00
Breaker Panels: 2 units
Cost: PHP 20,000.00
Labor:
Cost: (Included in the overall labor cost)
G. Miscellaneous Works
Materials:
Doors and Windows: 4 sets
Cost: PHP 100,000.00
Ceiling Boards: 200 sqm
Cost: PHP 80,000.00
Ceiling Joists: 50 pcs
Cost: PHP 25,000.00
Miscellaneous Hardware: Hinges, locks, etc.
Cost: PHP 15,000.00
Labor:
Cost: (Included in the overall labor cost)
H. Contingency and Miscellaneous
Contingency Fund:
Cost: PHP 50,000.00 (5% of total project cost for unforeseen expenses)
I. Labor Cost
Overall Labor Cost: PHP 700,000.00 (including all sections above)
Total Project Cost
Materials Cost: PHP 1,300,000.00
Labor Cost: PHP 700,000.00
Grand Total: PHP 2,000,000.00
