SURIGAO STATE COLLEGE OF TECHNOLOGY

Surigao City
OFFICE OF THE BUILDING AND ESTATES

INDIVIDUAL PROJECT PROGRAM OF WORKS

NAME AND LOCATION OF PROJECT: APPROPRIATION:

PROPOSED TWO (2) - STOREY ₱3,509,936.20
RESIDENTIAL BUILDING C.D. TO COMPLETE:
418
Calendar Days
PROJECT DESCRIPTION: IMPLEMENTATION
PROCEDURE:
Owner
TECHNICAL PERSONNEL REQUIRED: EQUIPMENT:
Construction Foreman Bar bender
Skilled Workers Concrete Vibrator
Labrer/Helper Concrete Bagger Mixer

SCOPE OF WORKS %WT AMOUNT (P)

I. CLEARING / LAYOUT 0.41 14,360.00
II. EARTHWORK 0.66 23,000.00
III. FORMS AND SCAFFOLDING 23.09 800,030.00
IV. CONCRETE WORKS 15.95 552,360.00
V. STEEL WORKS 13.98 484,460.00
VI. MASONRY WORKS 12.03 416,615.00
VII. TILE WORKS 9.97 345,465.00
VIII. DOORS AND WINDOWS 3.95 136,845.00
IX. CEILING WORKS 3.95 136,845.00
X. RAILINGS 1.64 56,900.00
XI. ROOF WORKS 8.31 287,955.00
XII. PAINTING WORKS 2.47 85,675.00
XIII. PLUMBING WORKS 2.25 77,820.00
XIV. ELECTRICAL WORKS 1.32 45,825.00
TOTAL 100.00 3,464,155.00
BREAKDOWN OF ESTIMATED EXPENDITURES:

A. TOTAL MATERIALS COST 2,256,538.00

B. TOTAL LABOR COST 871,350.00

D. MISCELLANEOUS / CONTINGENCIES 225,653.80

E. PROJECT MGT. / SUPERVISION / ENGINEERING 156,394.40

TOTAL ESTIMATED COST OF THE PROPOSED WORK 3,509,936.20

Submitted By: Submitted To:

WAH L. HIE ENGR. DARREN JOHN S. VALIEN

BSCE - 4 Building Design Instructor
APPROPRIATION:
₱3,509,936.20
C.D. TO COMPLETE:
418
Calendar Days
IMPLEMENTATION
PROCEDURE:
Owner
EQUIPMENT:
Bar bender
Concrete Vibrator
Concrete Bagger Mixer

AMOUNT (P)
14,360.00
23,000.00
800,030.00
552,360.00
484,460.00
416,615.00
345,465.00
136,845.00
136,845.00
56,900.00
287,955.00
85,675.00
77,820.00
45,825.00
3,464,155.00

2,256,538.00

871,350.00

225,653.80
 156,394.40

3,509,936.20

. DARREN JOHN S. VALIENTE

Building Design Instructor
 BILL OF MATERIALS AND COST ESTIMATES

Name of Project: Proposed Two (2) - Storey Residential Building

Location:

ACTIVITIES/MATERIALS DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

(₱) (₱)
I. CLEARING & LAYOUT: 6,600.00
TOTAL ESTIMATED MATERIAL COST 5,760.00
LABOR COST 2,000.00
TOTAL COST 14,360.00

II. EARTHWORKS:
A. Excavation: (Volume = 59.24 cu.m)
LABOR COST 16,100.00

B. Backfill: (Volume = 124. 56cu.m)

LABOR COST 4,600.00

C. Gravel Fill: (Volume = 16.66 cu.m)

LABOR COST 2,300.00
TOTAL COST 23,000.00

III. FORMS AND SCAFFOLDINGS:

1/4"x4'x8' Ordinary Plywood 130 shts. 360.00 46,800.00
2"x2"x10' Coco Lumber (2,422 pcs.) 4,920 bd.ft. 15.00 73,800.00
2"x3"x10' Coco Lumber (1,052 pcs.) 4,173 bd.ft. 15.00 62,595.00
8' x 4' Black Sheet 5 shts. 150.00 750.00
10mmø x 6 m Steel Bar 72 pcs. 60.00 4,320.00
#1 Common Wire Nails 29 kgs. 85.00 2,465.00
#3 Common Wire Nails 145 kgs. 80.00 11,600.00
TOTAL ESTIMATED MATERIAL COST 202,330.00
LABOR COST 597,700.00
TOTAL COST 800,030.00

IV. CONCRETE WORKS: (Volume = 75.525 cu.m.)

Portland Cement 1189 bags 240.00 285,360.00
Washed Sand 56 cu.m. 20.00 66,000.00
Gravel 112 cu.m. 1,000.00 132,000.00
TOTAL ESTIMATED MATERIAL COST 483,360.00
LABOR COST 69,000.00
TOTAL COST 552,360.00

V. STEEL WORKS:
16mm.Ø x 6m. Deformed Bars 2285 kgs. 60.00 137100.00
12mm.Ø x 6m. Deformed Bars 573 kgs. 55.00 31515.00
10mm.Ø x 6m. Deformed Bars 2634 kgs. 55.00 144870.00
#16 Tie Wire 101 kgs. 75.00 7575.00
TOTAL ESTIMATED MATERIAL COST 321060.00
LABOR COST 163,400.00
TOTAL COST 484,460.00

VI. MASONRY WORKS: (Area = 600.36 sq.m.)

100mm (4") Concrete Hollow Block 7505 pcs. 15.00 112,575.00
Portland Cement 544 bags 260.00 141,440.00
Washed Sand 45 cu.m. 1,000.00 45,000.00
TOTAL ESTIMATED MATERIAL COST 299,015.00
LABOR COST 117,600.00
TOTAL COST 416,615.00

VII. TILE WORKS: (Area = 418.425 sq.m.)

200mmx200mm CR Floor Tiles (Unglazed) 1400 pcs. 35.00 49,000.00
200mmx200mm CR Wall Tiles (Glazed) 2874 pcs. 35.00 100,590.00
400mmx400mm Floor Tiles (Marble) 775 pcs. 110.00 85,250.00
400mmx400mm Outdoor Floor Tiles (Ceramic) 114 pcs. 70.00 7,980.00
Portland Cement 330 bags 260.00 85,800.00
Tile Grout 191 kg. 45.00 8,595.00
TOTAL ESTIMATED MATERIAL COST 337,215.00
LABOR COST 8,250.00
TOTAL COST 345,465.00

VIII. DOORS AND WINDOWS:

Sliding Type Glass Windows w/ Wood Framing 15.6 sq.m P 1300/m2 P 20,280.00
Double Swing Type Glass Windows w/ Wood Framing 7.2 sq.m P 1300/m2 P 9,360.00
Fixed Windows w/ Aluminum Framing 1.25 sq.m P 2500/m2 P 3,125.00
Awning Type Glass Bay Windows w/ Wood Framing 7.2 sq.m P 1300/m2 P 9,360.00
Sliding Glass Windows w/ Aluminum Framing 7.41 sq.m P 2500/m2 P 18,525.00
Glass Block 100 pcs. P 80/pc P 8,000.00
Solid Panel Core Double Swing Door 2.4 sq.m P 3300/m2 P 8,400.00
Solid Panel Core Single Swing Door 12.32 sq.m P 3100/m2 P 7,920.00
PVC Hollow Flush Door 7 pcs. P 2500/pc P 17,500.00
Sliding Doors w/ Aluminum Framing 5 pcs. P 5000/pc. P 25,000.00
Door Knob 16 pcs. P 450/pc. P 7,200.00
Pin Hinges 68 pcs. P 40/ pc. P 2,720.00
Screw 425 pcs. P 15/ 25pcs P 255.00
TOTAL ESTIMATED MATERIAL & LABOR COST P 136,845.00
TOTAL COST P 136,845.00
IX. CEILING WORKS:

X. RAILINGS:
30 mm Φ x 6m Stainless Pipe 13 lgths. P 3,200.00 P 41,600.00
Welding Electrodes 34 kgs. P 350.00 P 11,900.00
Grinding Stone 4 pcs. P 200.00 P 800.00
TOTAL ESTIMATED MATERIAL COST P 54,300.00
TOTAL ESTIMATED LABOR COST P 2,600.00
TOTAL COST P 56,900.00

XI. ROOF WORKS:

10’ Long Color Roof sheet 188 pcs. 423 79524
6’ Long Color Roof sheet 94 pcs. 310 29140
Rivets 31 kgs. 198 6138
G.I. Washer 21 kgs. 145 3045
Lead Washer 18 kgs. 160 2880
Gutter 28 pcs. 450 12600
Ridge Roll 3 pcs. 255 765
Valley Roll 7 pcs. 298 2086
Hipped Roll 24 pcs. 298 7152
Angle Bar (1/4”x 2” x2”) 60 lengths 865 51900
Angle Bar (1/8”x 1.5” x1.5”) 75 lengths 315 23625
C-Purlins (2” x 4”) 65 pcs. 460 29900
TOTAL ESTIMATED MATERIAL COST 248755
LABOR COST 39200
TOTAL COST 287955

XII.
PaintPAINTING
Thinner WORKS:
Liquid Tile Primer White 33 gals. P 730/ gal P 24,090.00
33 gals. P 845/ gal P 54,300.00
Flatwall Enamel Paint, Davies 13 gals. P 535/ gal P 6,955.00
Tinting Color , Latex 17 gals. P 120/ gal P 840.00
Quick Dry Enamel Paint, Davies 34 gals. P590 / gal P 20,060.00
Concrete Neutralizer 13 li. P 410/ gal P 5,330.00
Paint Thinner 26 gals. P 245/ gal P 6,370.00
TOTAL ESTIMATED MATERIAL COST P 74,475.00
TOTAL ESTIMATED LABOR COST P 11,200.00
TOTAL COST P 85,675.00

XIII. PLUMBING WORKS:

½” Φ x 3m G.I. Pipe 30 pcs. 290.00 8700
3” Φ x 3m UPVC Pipe 10 pcs. 320 3200
4” Φ x 3m UPVC Pipe 28 pcs. 380 10640
8” Φ x 3m UPVC Pipe 20 pcs. 450 9000
90° Elbow (1/2” Φ) 8 pcs. 45 360
90° Elbow (3” Φ) 5 pcs. 70 350
Tee (1/2” Φ, G.I) 6 pcs. 55 330
Tee (3” Φ, G.I) 5 pcs. 75 375
45° (3” Φ, UPVC) 3 pcs. 60 180
45° (4” Φ, UPVC) 9 pcs. 60 540
Faucet 9 pcs. 120 1080
Water Closet 6 pcs. 2300 13800
Shower 5 pcs. 450 2250
Lavatory 5 pcs. 320 1600
Sink 1 pc. 360 360
Floor Drainage 8 pcs. 75 600
½” Φ Coupling 29 pcs. 25 725
3” Φ Coupling 9 pcs. 35 315
4” Φ Coupling 27 pcs. 35 945
8” Φ Coupling 19 pcs. 45 855
4” Φ Clean-out Cap 11 pcs. 35 385
8” Φ Clean-out Cap 14 pcs. 45 630
Water meter 1 pc. 1200 1200
Teflon 1 roll 200 200
TOTAL ESTIMATED MATERIAL COST 58620
TOTAL ESTIMATED LABOR COST 19200
TOTAL 77820

XIV. ELECTRICAL WORKS:

2.0 mm Φ x TW Copper Wire 15 P30.00 /m P 450.00
5.5 mm Φ x TW Copper Wire 18 P 45.00/m P 810.00
8.0 mm Φ x TW Copper Wire 11 P 60.00/m P 660.00
20 mm Φ UPVC Conduit Pipe 134 m P 20.00 P2,680.00
Fluorescent Lamp (40W) 23 pcs. P 150.00 P3,450.00
Incandescent Bulb (20W) 31 pcs. P 95.00 P 2,945.00
Convenience Outlet 34 pcs. P 45.00 P 1,530.00
One Gang Switch 28 pcs. P 60.00 P 1,680.00
Two Gang Switch 3 pcs. P 75.00 P 225.00
Three Gang Switch 1 pc. P 95.00 P 95.00
Fuse (15A) 4 pcs. P 45.00 P 180.00
Fuse (20A) 1 pcs. P 55.00 P 55.00
Fuse (30A) 8 pcs. P 70.00 P 560.00
Fuse (60A) 1 pc. P 105.00 P 105.00
Fuse (100A) 1 pc. P 150.00 P 150.00
Outdoor lamp 5 pcs. P 450.00 P 2,250.00
Chandelier 2 pcs. P 7,500.00 P 15,000.00
TOTAL ESTIMATED MATERIAL COST P 32,825.00
TOTAL ESTIMATED LABOR COST P 6,500.00
TOTAL COST P 39, 325.00
I. CLEARING / LAYOUT
A. CLEARING
WORK DESCRIPTION QUANTITY COST (₱)

Cutting of mango tree 8 200

Others
SUB-TOTAL
B. LAYOUT
MATERIAL DESCRIPTION QUANTITY COST (₱)

# 30 Nylon 6 10
2"x3"x12' coco lumber 6 bd.ft 18 18
2"x3"x12' coco lumber 6 bd.ft 8 18
# 3 1/2 Nail kilo 3 50
SUB-TOTAL
C. LABOR COST
WORKER NO. OF COST PER DAY
WORKER (₱)
Constn. Foreman 1 500
Laborer 6 300
SUB-TOTAL
TOTAL
II. EARTHWORKS
A. EXCAVATION
VOLUME
STRUCTURE AREA(sq.m) DEPTH(m) QUANTITY
(cu.m)
F1 1.44 1.3 1.872 16
F2 1.44 1.3 1.872 3
Stair Footing 0.945 0.85 0.80325 1
Wall footing 30.512 0.4 12.2048 1
Septic tank 6 1.8 10.8 1
Catch Basin 0.36 0.6 0.216 10
Grease Trap 0.36 0.6 0.216 1
SUB-TOTAL
LABOR COST
TOTAL DAY NO. OF COST PER DAY
WORKER TOTAL VOLUME (cu.m.) CAPABILITIES
FINISHED WORKERS (₱)
CONSTN.
1 500
FOREMAN 6 men excavate
63.33 9.6 cu.m / day 7
LABORER/
6 300
HELPERS
SUB-TOTAL
B. BACKFILL
VOLUME
STRUCTURE AREA(sq.m) DEPTH(m) QUANTITY
(cu.m)
F1 1.35 1 1.35 16
F2 1.369 1 1.37 3
Wall Footing 19.83 0.2 3.97 1
Stair Footing 0.66 0.6 0.40 1
SUB-TOTAL
LABOR COST
TOTAL DAY NO. OF COST PER DAY
WORKER TOTAL VOLUME (cu.m.) CAPABILITIES
FINISHED WORKERS (₱)
CONSTN.
1 500
FOREMAN 6 men (backfill)
30.07 18cu.m/ day 2
LABORER/
6 300
HELPERS
SUB-TOTAL
C. GRAVEL FILL
VOLUME
STRUCTURE AREA(sq.m) DEPTH(m) QUANTITY
(cu.m)
F1 1.44 0.05 0.07 16
F2 1.44 0.05 0.07 3
Stair Footing 0.945 0.05 0.05 1
Septic tank 6 0.05 0.30 1
Catch Basin 0.36 0.05 0.02 1
Grease Trap 0.36 0.05 0.02 10
Wall footing 30.512 0.05 1.53 1
Floor 130 0.05 6.50 1
SUB-TOTAL
LABOR COST
TOTAL DAY NO. OF COST PER DAY
WORKER TOTAL VOLUME (cu.m.) CAPABILITIES
FINISHED WORKERS (₱)

CONSTN.
1 500
FOREMAN 6 men
9.70 (gravelfill) 15 1
LABORER/ cu.m/day 6 300
HELPERS
SUB-TOTAL
TOTAL
III. FORMS AND SCAFFOLDINGS
A. FORMS
WORK MATERIAL
TOTAL AREA (sq.m) PIECES BOARDFEET KILOGRAM
DESCRIPTION COST (₱)
COLUMN - FORM
PLYWOOD
(8'x4'x1/4") 35 360.00
COCO LUMBER
(2"x2"x10') 223 1039 15.00
BLACK SHEEET
(8'x4') 5 150.00
VERTICAL
SUPPORT 111 52 60.00
CIRCUMFERENTI
AL TIES 20 60.00

#1 COMMON 9 85.00
WIRE NAILS
#3 COMMON 52 80.00
WIRE NAILS
SUB-TOTAL
STAIR COLUMN - FORM
PLYWOOD
(8'x4'x1/4") 1 360.00
COCO LUMBER
(2"x2"x10') 7 30 15.00
2.7
#1 COMMON 1 85.00
WIRE NAILS
#3 COMMON 2 80.00
WIRE NAILS
SUB-TOTAL
BEAM - FORM
PLYWOOD
(8'x4'x1/4") 40 360.00
COCO LUMBER
(2"x2"x10') 251 1003 15.00
113.19
#1 COMMON 11 85.00
WIRE NAILS
#3 COMMON 25 80.00
WIRE NAILS
SUB-TOTAL
ROOF BEAM - FORM
PLYWOOD
(8'x4'x1/4") 40 360.00
COCO LUMBER
(2"x2"x10') 251 1003 15.00
113.19
#1 COMMON 11 85.00
WIRE NAILS
#3 COMMON 25 80.00
WIRE NAILS
SUB-TOTAL
STAIR BEAM - FORM
PLYWOOD
(8'x4'x1/4") 2 360.00
COCO LUMBER
(2"x2"x10') 13 51 15.00
4.224
#1 COMMON 2 85.00
WIRE NAILS
#3 COMMON 3 80.00
WIRE NAILS
SUB-TOTAL
CONCRETE SLAB - FORM
PLYWOOD
(8'x4'x1/4") 55 360.00
156.348
#1 COMMON 9 85
WIRE NAILS
SUB-TOTAL
STAIR SLAB - FORM
PLYWOOD
(8'x4'x1/4") 3 360.00
6.68
#1 COMMON 2 85
WIRE NAILS 176
SUB-TOTAL
LABOR COST (FORMWORKS)
TOTAL DAY NO. OF COST PER DAY
WORKER TOTAL AREA (sq.m.) CAPABILITIES
FINISHED WORKERS (₱)
CONSTN. 6 men (column)
1 500.00
FOREMAN 11.4 sq.m / day

507.332 6 men (beam) 8.4 139

sq.m / day
CARPENTER /
5 300.00
HELPERS
6 men (slab) 15
sq.m / day

SUB-TOTAL
B. SCAFFOLDINGS
WORK MATERIAL
TOTAL AREA (sq.m.) PIECES BOARDFEET KILOGRAM
DESCRIPTION COST (₱)
COLUMN
COCO LUMBER
VERTICAL
SUPPORT 160 798 15.00
(2"x3"x10')

COCO LUMBER
HORIZONTAL
SUPPORT 719 2394 15.00
(2"x2"x10') 111
COCO LUMBER
DIAGONAL
SUPPORT 401 1334 15.00
(2"x3"x10')

#3 COMMON 40 80.00
WIRE NAILS
SUB-TOTAL
BEAM
 COCO LUMBER
VERTICAL
SUPPORT 124 618 15.00
(2"x3"x10')

COCO LUMBER 113.19

HORIZONTAL
SUPPORT 146 484 15.00
(2"x2"x10')

#3 COMMON 30 80.00
WIRE NAILS
SUB-TOTAL
ROOF BEAM
COCO LUMBER
VERTICAL
SUPPORT 124 618 15.00
(2"x3"x10')

COCO LUMBER 113.19

HORIZONTAL
SUPPORT 146 484 15.00
(2"x2"x10')

#3 COMMON 30 80.00
WIRE NAILS
SUB-TOTAL
CONCRETE SLAB
COCO LUMBER
SUPPORT 285 1423 15
(2"x3"x10')
156.348
#3 COMMON 20 80.00
WIRE NAILS
SUB-TOTAL
LABOR COST (SCAFFOLDINGS)
TOTAL DAY NO. OF COST PER DAY
WORKER TOTAL AREA (sq.m.) CAPABILITIES
FINISHED WORKERS (₱)
CONSTN. 6 men (column)
1 500.00
FOREMAN 11.88 sq.m / day

493.728 6 men (beam) 139

CARPENTER / 7.68 sq.m / day
6 300.00
HELPERS 6 men (slab) 15
sq.m / day
SUB-TOTAL
TOTAL
IV. CONCRETE WORKS
AREA (sq.m) HEIGHT (m) VOLUME QUANTITY
STRUCTURE (cu.m)
Footing
F1 1.44 0.25 0.36 19
Columns (Ground to 2nd Flr.)
C1 0.09 4.4 0.40 16
C2 0.07 4.4 0.31 3
Columns (2nd Flr. to Roof B.)
C1 0.09 3 0.27 16
C2 0.07 3 0.21 3
Concrete Beams (2nd Flr.)
B1 0.94 0.4 0.38 5
B2 0.91 0.4 0.36 4
B3 0.71 0.4 0.28 9
B4 0.54 0.4 0.22 7
B5 0.51 0.4 0.20 4
Concrete Beams (Roof Beams)
B1 0.94 0.4 0.38 5
B2 0.91 0.4 0.36 4
B3 0.71 0.4 0.28 9
 B4 0.54 0.4 0.22 7
B5 0.51 0.4 0.20 4
Concrete Slabs
Ground Floor 156.348 0.2 31.27 1
Second Floor 156.348 0.2 31.27 1
Concrete Stair
Steps 0.142 0.177 0.025134 17
Beams 0.768 0.4 0.3072 1
Slab 4.959 0.1521 0.7542639 1
Stair Landing 1.722 0.2 0.3444 1
Stair Footing 0.945 0.2 0.189 1
Stair Column 0.285 1 0.285 1
Wall Footing
30.512 0.2 6.1024 1
Ramp
0.09 3.55 0.3195 1
SUB-TOTAL
MATERIAL

MATERIAL NO. OF MIXTURE RATIO ALLOWANCE MATERIAL

TOTAL VOLUME (cu.m)
DESCRIPTION BAGS / CU.M (ClassA) (+5%) COST (₱)

CEMENT 961 9.0 1009 240

SAND 106.7582419 53 0.5 56 20
GRAVEL 107 1.0 112 20
SUB-TOTAL
LABOR
CAPABILI - TOTAL DAY NO. OF COST PER DAY
WORKER TOTAL VOLUME (cu.m)
TIES FINISHED WORKER (₱)
CONSTN.
FOREMAN 1 500
106.7582419 30
LABORERS / 6 men pour
6 300
HELPERS 3.6 cu.m
SUB-TOTAL
TOTAL
V. STEEL WORKS
VERTICAL
HOR. REINF.@ QUANTITY / MATERIAL
STRUCTURE AREA(sq.m) REINF. @
EVERY 3 LAYER Kgs COST (₱)/kgs
60cm
WALL
10mmØ X 6m DEF.BARS 392.818 1.6 Bars/sq.m 2.15 Bars/sq.m 377 55

STRUCTURE Perimeter of Total Number QUANTITY / MATERIAL

Stirrups (m) of Stirrup Kgs COST (₱)/kgs
10mmØ X 6m DEF.BARS
COLUMN STIRRUP
C1 0.912 1121 631 55
C2 0.88 413 224 55
BEAM STIRRUP
0.952 2387 1402 55
SUB-TOTAL
16mmØ X 6m DEF.BARS
NO. OF CUT
NO. OF MATERIAL
STRUCTURE LENGTH OF CUT BAR (m) BARS IN 1 QUANTITY
FOOTING COST (₱)/kgs
FOOTING
FOOTING 1 1.25 18 26 124 60
SUB-TOTAL
QUANTITY / MATERIAL
STRUCTURE Total Length of Bars in Meters
Kgs COST (₱)/kgs
BEAM
 Top Bars 432 681 60
Bottom Bars 384 606 60
Extra Bars 438 691 60
SUB-TOTAL
16mmØ X 6m DEF.BARS
NO. OF QUANTITY / MATERIAL
STRUCTURE LENGTH OF VERTICAL BAR PER
COLUMN (m) FACTOR
COLUMN Kgs COST (₱)
C1 52.14 0.6336 m. / 19 164
60
C2 69.52 kg 7 19
SUB-TOTAL
12mmØ X 6m DEF.BARS
QUANTITY / MATERIAL
STRUCTURE AREA(sq.m) FACTOR Kgs COST (₱)
1-WAY SLAB 16 2.866 pcs. / sq.m 42
55
2-WAY SLAB 184 3.252 pcs. / sq.m 531
SUB-TOTAL
#16 G.I TIE WIRE

STRUCTURE LENGTH OR AREA (m / sq.m) FACTOR

WALL 600.36 .024 kg. tie wire /sq.m 14

FOOTING 2.3 53 meter / kg. 11

SLAB 1 16 0.228 kg. / sq.m 3

75

SLAB 2 184 .35 kg / sq.m 63

BEAM 6
53m/kgs
COLUMN 4
SUB-TOTAL
LABOR
WORKER TOTAL WEIGHT (kgs) CAPABILI - TOTAL DAY NO. OF COST PER DAY
TIES FINISHED WORKER (₱)
CONSTN. 1 men take
1 400
FOREMAN 12.5 kgs/day
5368 86
5 men take
STEELMEN 62.5 kgs./day 5 300

SUB-TOTAL
TOTAL
VI.MASONRY WORKS
CONCRETE HOLLOW BLOCK
MATERIAL
STRUCTURE AREA (sq.m) FACTOR QUANTITY COST (₱)
100mm THK
600.36 12.5 pcs/sq.m 7505 15.00
(4") CHB
SUB-TOTAL
MATERIAL
BAGS OR
COMPONENT AREA(sq.m) FACTOR COST (₱)
CU.M
PORTLAND Block Laying 600.36 0.522 313 260.00
CEMENT (CLASS B) Plastering 1200.72 0.192 231 260.00
WASHED Block Laying 600.36 0.0435 26 1,000.00
SAND Plastering 1200.72 0.016 19 1,000.00
SUB-TOTAL
LABOR
NO. OF PER DAY COST
WORKER TOTAL AREA (sq.m.) CAPABILITIES DAY FINISHED
WORKER (₱)
 PLASTERING
CONSTN. OF CHB. 3
1 400.00
FOREMAN MEN PLASTER
12 SQ.M/ DAY
42
LAYING OF
MASON/ CHB. 2 MEN
8 300.00
LABORERS LAY 100PCS /
DAY
SUB-TOTAL
TOTAL
VII. TILE WORKS
MATERIAL
MATERIAL DESCRIPTION TILE TYPE AREA (sq.m) QUANTITY COST (₱)
FLOOR TILES (CR) (0.20x0.20) Unglazed 56 1400 35.00
WALL TILES (CR) (0.20x0.20) Glazed 115 2874 35.00
FLOOR TILES (0.40x0.40) Marble 124 775 110.00
OUTDOOR FLOOR TILES (0.40x0.40) Ceramic 88 114 70.00
SUB-TOTAL
TOTAL AREA QUANTITY / MATERIAL
MATERIAL DESCRIPTION FACTOR
(sq.m) KG. COST (₱)

PORTLAND CEMENT 0.86 bags / sq.m 330 260.00

383
TILE GROUT 0.50 kg. / sq.m 191 45.00

SUB-TOTAL
LABOR COST
NO. OF PER DAY COST
WORKER TOTAL CAPABILITIES DAY FINISHED
WORKER (₱)
CONSTN. 5 1 400.00
FOREMAN
2471 LAYING OF
MASON/ CEMENT & TILES
5 5 250.00
LABORERS 5 MEN LAY
600PCS / DAY

SUB-TOTAL
TOTAL

A. ROOF SHEET

EFFECTIVE
GUTTER NO. LENGTH (m) COVERING NO. OF SHEETS ORDER *
SIDE LAPPING

1 17.5 25
188 pcs. 32" x 10' Roof Sheets
2 15.5 23
0.70
3 18 26
94 pcs. 32" x 6' Roof Sheets
4 14 20

TOTAL 94

* Length of the rafter is 7.80 meters, a combination of two(2) 3.00 m. (10’) and 1.80 m. (6’) long roof sheet.
B. RIVETS

12' long roof sheet 188 x 22 pcs. / sheet 4,136

6' long roof sheet 94 x 14 pcs. / sheet 1,316
TOTAL 5,452
C. WASHER
NO. OF RIVETS (pcs.) NO. OF WASHER / RIVET (pcs.) PIECES (pcs.) ORDER
 G.I WASHER 2 10,904 85.5 kg. of G.I. Washer *
5,452
LEAD WASHER 1 5,452 73 kg. of Lead Washer **
* 128 pcs. / kg.
** 75 pcs. / kg.
TOTAL COST
(₱)
1,600.00
5000.00
6,600.00

TOTAL COST
(₱)
60.00
1,944.00
864.00
150.00
3,018.00

TOTAL COST
(₱)
500.00
1,800.00 0.00
2,300.00
11,918.00

TOTAL (cu.m) `

29.95
5.62
8.00
12.20
10.80
2.16
0.22
63.33

TOTAL COST
(₱)

3,500.00

12,600.00

16,100.00

TOTAL (cu.m)

21.60
4.11
3.97
0.40
30.07

TOTAL COST
(₱)

1,000.00

3,600.00

4,600.00
TOTAL (cu.m)
1.15
0.22
0.05
0.30
0.02
0.18
1.53
6.50
9.70

TOTAL COST
(₱)

500.00

1,800.00

2,300.00
23,000.00

TOTAL COST
(₱)

12,600.00

15,585.00

750.00

3,120.00
6488
1,200.00

765.00

4,160.00

38,180.00

360.00

450.00

85.00

160.00

1,055.00

14,400.00

15,045.00

935.00

2,000.00

32,380.00
 14,400.00

15,045.00

935.00

2,000.00

32,380.00

720.00

765.00

170.00

240.00

1,895.00

19,800.00

595

20,395.00

1,080.00

595

1,675.00

TOTAL COST
(₱)

69,500.00

208,500.00

278,000.00

TOTAL COST
(₱)

11,970.00
4791

35,910.00

20,010.00

3,200.00

71,090.00
 9,270.00

7,260.00

2,400.00

18,930.00

9,270.00

7,260.00

2,400.00

18,930.00

21,345.00

1,600.00

22,945.00

TOTAL COST
(₱)

69,500.00

250,200.00

319,700.00
801,620.00

TOTAL (cu.m)

6.84

6.336
0.924

4.32
0.63

1.88
1.456
2.56
1.512
0.816

1.88
1.456
2.56
 1.512
0.816

31.2696
31.2696

0.427278
0.3072
0.7542639
0.3444
0.189
0.285

6.1024

0.3195
106.7582419

TOTAL COST
(₱)

242,128
1,120.96
2,241.92
245,490.58

TOTAL COST
(₱)

15,000.00

54,000.00

69,000.00
314,490.58

TOTAL COST
(₱)

20,735.00

TOTAL COST
(₱)

34,705.00
12,320.00

77,110.00
144,870.00

TOTAL COST
(₱)

7,440.00
7,440.00
TOTAL COST
(₱)
 40,860.00
36,360.00
41,460.00
118,680.00

TOTAL COST
(₱)
9,840.00
1,140.00
10,980.00

TOTAL COST
(₱)
2,310.00
29,205.00
31,515.00

1,050.00
825.00

225.00

4,725.00
450.00
300
7,575.00

TOTAL COST
(₱)

34,400.00

129,000.00

163,400.00
484,460.00

TOTAL COST
(₱)

112,575.00

112,575.00

TOTAL COST
(₱)
81,380.00
60,060.00
26,000.00
19,000.00
186,440.00

TOTAL COST
(₱)
 16,800.00

100,800.00

117,600.00
416,615.00

TOTAL COST
(₱)
49,000.00
100,590.00
85,250.00
7,980.00
242,820.00
TOTAL COST
(₱)

85,800.00

8,595.00

94,395.00

TOTAL COST
(₱)
2,000.00

6,250.00

8,250.00
345,465.00

ORDER *

" x 10' Roof Sheets

" x 6' Roof Sheets

pieces
pieces
pieces

ORDER
85.5 kg. of G.I. Washer *
73 kg. of Lead Washer **
 SURIGAO STATE COLLEGE OF TECHNOLOGY
Surigao City
OFFICE OF THE BUILDING AND ESTATES

INDIVIDUAL PROJECT PROGRAM OF WORKS

NAME AND LOCATION OF PROJECT: APPROPRIATION:

PROPOSED TWO (2) - STOREY
RESIDENTIAL BUILDING

PROJECT DESCRIPTION: IMPLEMENTATION

See attached plan & specifications PROCEDURE:

TECHNICAL PERSONNEL REQUIRED: EQUIPMENT:

SCOPE OF WORKS %WT AMOUNT (P)

I. CLEARING / LAYOUT 14,360.00
II. EARTHWORK 23,000.00
III. FORMS AND SCAFFOLDING 800,030.00
IV. CONCRETE WORKS 552,360.00
V. STEEL WORKS 484,460.00
VI. MASONRY WORKS 416,615.00
VII. TILE WORKS 345,465.00
VIII. DOORS AND WINDOWS 136,845.00
IX. CEILING WORKS 111,886
X. RAILINGS 56,900
XI. ROOF WORKS
XII. PAINTING WORKS 85,675.00
XIII. PLUMBING WORKS 77,820
XIV. ELECTRICAL WORKS 45,825
TOTAL 2,941,921.00

BREAKDOWN OF ESTIMATED EXPENDITURES:

A. TOTAL MATERIALS COST

B. TOTAL LABOR COST

C. EQUIPMENTS

D. MISCELLANEOUS / CONTINGENCIES

E. PROJECT MGT. / SUPERVISION / ENGINEERING

TOTAL ESTIMATED COST OF THE PROPOSED WORK