Republic of the Philippines

Province of Surigao del Sur

Municipality of Lingig

PROGRAM OF WORKS
Name of Projects: Amount:
ONE (1) STOREY RESIDENTIAL BUILDING
Location: PUROK 2-B BRGY. POBLACION, LINGIG, S.D.S. P 633,480.00
Scope Of Work To Be Done % wt. Unit Qty. Unit Price Amount
ITEM I – EXCAVATION P 16,800.00
ITEM II – FORMWORKS & SCAFFOLDING 58,261.00
ITEM III – CONCRETE WORKS 103,124.00
ITEM IV – MASONRY WORKS 112,919.00
ITEM V – DOORS & WINDOWS 47,845.00
ITEM VI – CEILING WORKS 67,875.00
ITEM VII – STEEL TRUSSESS 92,680.00
ITEM VIII – ROOFING WORKS 46,976.00
ITEM IX – ELECTRICAL WORKS (Lumpsum) 36,250.00
ITEM X – PLUMBING WORKS (Lumpsum) 50,750.00

100% P 633,480.00
BREAKDOWN OF ESTIMATED EXPENDITURES
I - ESTIMATED CONTRACT COST:

1. Materials (Supply Delivery) P 429,914.00

2. Labor P 203,566.00

TOTAL P 633,480.00

PREPARED BY:

_______________________
LICENSED CIVIL ENGINEER

APPROVED:
.
_____________________________
OWNER
 Republic of the Philippines
Province of Surigao del Sur
Municipality of Lingig

Project : ONE (1) STOREY RESIDENTIAL BUILDING

Location : PUROK 2-B BRGY. POBLACION, LINGIG, S.D.S.
Appropriation : P 633,480.00
Owner : MYLENE B. QUISE

ESTIMATES

ITEM I- EXCAVATION:

A. LABOR
NO. DESIGNATION NO. OF DAYS RATE/DAY MD AMOUNT
6 Laborers 6 P 350.00 36 P 12,600.00
1 Foreman 6 700.00 6 4,200.00
COST P 16,800.00
.

ITEM II – FORMWORKS & SCAFFOLDING:

A. MATERIALS
DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT
100 Pcs. 2” x 3” x 12’ COCOLUMBER 600 Bd.ft. P 35.00 P 21,000.00
100 Pcs. 2” x 2” x 12’ COCOLUMBER 400 Bd.ft. 35.00 14,000.00
4’ x 8’ x ¼” Ordinary Plywood 8 Sheets 410.00 3,280.00
Assorted CW Nails 20 Kilos 95.00 1,900.00
COST P 40,180.00
B. LABOR P 18,081.00
DIRECT COST P 58,261.00
.

ITEM III–CONCRETE WORKS:

A. MATERIALS
DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT
Portland Cement 90 Bags P 255.00 P 22,950.00
Gravel 9 Cu.m. 1,200.00 10,800.00
Washed Sand 4 Cu.m. 1,200.00 4,800.00
12mmø x 6.0m Def. Bars 63 Lengths 275.00 17,325.00
10mmø x 6.0m Def. Bars 78 Lengths 165.00 12,870.00
# 16 Tie Wire 25 Kilos 95.00 2,375.00

COST P 71,120.00
B. LABOR P 32,004.00
DIRECT COST P 103,124.00

ITEM IV - MASONRY WORKS:

A. MATERIALS
DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT
Portland Cement 70 Bags P 255.00 P 17,850.00
Gravel Mix 12 Cu.m. 1,200.00 14,400.00
Sand 6 Cu.m. 1,200.00 7,200.00
10mmØ x 6.0m Def. Bars 85 Lengths 165.00 14,025.00
#16 G.I. Tie Wire 25 Kilos 95.00 1,900.00
4” x 8” x 16” CHB 1,500 Pcs. 15.00 22,500.00
COST P 77,875.00
B. LABOR P 35,044.00
DIRECT COST P 112,919.00
 ITEM V–DOORS & WINDOWS:

A. MATERIALS
DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT
DOORS 7.04 SQ.M. P 2,500.00 P 17,600.00
WINDOWS 11.05 SQ.M. 1,500.00 16,575.00

COST P 34,175.00
B. LABOR P 13,670.00
DIRECT COST P 47,845.00

ITEM VI –CEILING WORKS:

A. MATERIALS
DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT
¼”THK. HARDIFLEX CEILING BOARD 25 Shts. P 690.00 P 17,250.00
Metal Furring 47 Pcs. 380.00 17,860.00
Carrying Channel 20 Pcs. 310.00 6,200.00
Wall Angle 30 Pcs. 150.00 4,500.00
Hanger Rod #8 25 Pcs. 40.00 1,000.00

COST P 46,810.00
B. LABOR P 21,065.00
DIRECT COST P 67,875.00

ITEM VII – STEEL TRUSSES:

A. MATERIALS
DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT
2” X 6” X 20’ TUBULAR BARS 12 LENGTHS P 1,350.00 P 16,200.00
2” X 4” X 20’ TUBULAR BARS 40 LENGTHS 1,250.00 50,200.00

COST P 66,200.00
B. LABOR P 26,480.00
DIRECT COST P 92,680.00

ITEM VIII–ROOFING WORKS:

A. MATERIALS
DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT
0.6mm thk. Longspan Pre-Painted Roofing 45 Ln.m. P 550.00 P 24,750.00
(Rib Type) 20’
0.6mm thk. x 24” Longspan Pre-Painted 22.2 Ln.m. 320.00 7,104.00
Flushing
Rivets 1 Boxes 200.00 200.00
Tekscrew # 2½” 500 Pcs. 3.00 1,500.00

COST P 33,554.00
B. LABOR P 13,422.00
DIRECT COST P 46,976.00

ITEM IX: ELECTRICAL WORKS (LUMPSUM)

A. MATERIALS = P 25,000.00
B. LABOR = P 11,250.00
DIRECT COST = P 36,250.00

ITEM X: PLUMBING WORKS (LUMPSUM)

A. MATERIALS = P 35,000.00
B. LABOR = P 15,750.00
DIRECT COST = P 50,750.00