Republic of the Philippines

Province of Palawan
Municipality of Rizal

PROGRAM OF WORKS

Name of Building : As-Built Residential Building

Location : Bgy. Iraan, Rizal, Palawan
Description/Dimension : 10m x 5m Floor Area
Owner Dulcelyn Dumlao

BILL OF MATERIALS AND COST ESTIMATES

ITEM NO. DESCRIPTION QTY UNIT UNIT COST EST. AMOUNT

I GENERAL REQUIREMENTS
Permits and Licenses 1 lumpsum 5,000.00 5,000.00
Other miscelleneous reqts. 1 lumpsum 2,500.00 2,500.00
ex. Leveling hose, Direct Cost 7,500.00
Total Item Cost 7,500.00
II EARTHWORKS
Excavation 10 cu. m 250.00 2,500.00
Backfill and Compaction 12 cu. m 250.00 3,000.00
Direct Cost 5,500.00
Total Item Cost 5,500.00
III CONCRETE WORKS
Premium Portland Cement 320 bags 265.00 84,800.00
Gravel 20 cu. m 450.00 9,000.00
Screened Sand 37 cu. m 450.00 16,650.00
Material Cost 110,450.00
Labor Cost 33,135.00
Total Item Cost 143,585.00
IV REBARS
10mm dia x 6m RSB 150 pcs 145.00 21,750.00
12mm dia x 6m RSB 100 pcs 300.00 30,000.00
#16 G.I Tie Wire 15 kls 80.00 1,200.00
Material Cost 52,950.00
Labor Cost 15,885.00
Total Item Cost 68,835.00
V FORMWORKS AND SCAFFOLDING

2"x2"x12' 3761 bd.ft 23.00 86,503.00

1/4" thk. Ordinary Plywood 37 pcs 380.00 14,060.00
 Assorted CWN 10 kls 80.00 800.00
Material Cost 86,503.00
Labor Cost 25,950.90
Total Item Cost 112,453.90
VI MASONRY WORKS
4" Thk. CHB 863 pcs 17.00 14,671.00
Portland Cement 82 bags 265.00 21,730.00
Washed Sand 7 cu. m 450.00 3,150.00
10mm dia x 6m Long RSB 50 pcs 145.00 7,250.00
# 16 GI Tie Wire 2 kls 80.00 160.00
Material Cost 39,551.00
Labor Cost 11,865.30
Total Item Cost 51,416.30
VII ROOFING WORKS
2"x4"x1.2mm x 6m C-Purlins 22 pcs 625.00 13,750.00
2"x2"x1/4"x6m Angle Bar 10 pcs 1,335.00 13,350.00
( Top and Bottom members)
2"x2"x1/4"x6m Angle Bar 7 pcs 1,335.00 9,345.00
(Web members)
2. Welding Rod (E60xxx) 4 kls 130.00 520.00
3. Red Lead Primer Paint 2 gals 600.00 1,200.00
4. 2" Paint Brush 5 pcs 40.00 200.00
Material Cost 38,165.00
Labor Cost 11,449.50
Total Item Cost 49,614.50
VIII ROOF COVER AND OTHER HARDWARE MATERIALS
1. Pre-painted Ga. 24 Rib-Type 90 sq. m 360.00 32,400.00
Roofing Sheet Long Span (Red)
2. Ga. 24 Spanish Gutter with 12 pcs 400.00 4,800.00
strap and head nails
3. Ga. 26 Ridge Roll 6 pcs 200.00 1,200.00
4. 1/8"x1" Blind Rivets 50 pcs 1.00 50.00
5. Welding Rod (E60xxx) 20 kls 130.00 2,600.00
6. 2 1/2" Tekscew 500 pcs 2.00 1,000.00
7. 1/4" thk. Hardiflex w/ nails 48 pcs 550.00 26,400.00
(1.22mx2.44m)
8. 2"x2" Ceiling Joists 400 bd.ft 23.00 9,200.00
9. 2"x2" Hangers 336 bd.ft 23.00 7,728.00
Material Cost 38,400.00
Labor Cost 11,520.00
Total Item Cost 49,920.00
IX PAINTING WORKS
1. Surface Primer ( Flat Latex) 6 gals 585.00 3,510.00
2. Concrete Putty 6 gals 330.00 1,980.00
 3. Concrete Neutralizer 6 gals 495.00 2,970.00
4. Latex Paint White (Final Paint) 6 gals 550.00 3,300.00
5. Roof and Column Paint (Red) 3 gals 550.00 1,650.00
6. Paint Roller w/ Pan 10" 5 set 130.00 650.00
7. 2" Paint Brush 5 pcs 40.00 200.00
8. 4" Paint Brush 5 pcs 105.00 525.00
9. #100 Sand Paper 20 pcs 20.00 400.00
Material Cost 13,410.00
Labor Cost 4,023.00
Total Item Cost 17,433.00
X ELECTRICAL WORKS
1. 3.5sq.mm Thhn wire (Columbia) 1 box 3,900.00 3,900.00
2. 2.0sq.mm Thhn wire (Columbia) 1 box 3,900.00 3,900.00
2. 2 Gang Switch 6 pcs 400.00 2,400.00
3. 3 Gang Convenience Outlet 6 pcs 200.00 1,200.00
4.Panel Board 1 pcs 1.00 1.00
5. Led Light Bulb 6 pcs 130.00 780.00
6. Electrical Tape 2 pcs 2.00 4.00
7. 20mm dia. PVC Pipes 5 pcs 550.00 2,750.00
8. Utility Box 3 pcs 27.00 81.00
9.Junction Box 3 pcs 27.00 81.00
10. 8sq.mm Thhn wire (Columbia) 1 box 3,900.00 3,900.00
Material Cost 11,400.00
Labor Cost 3,420.00
Total Item Cost 14,820.00
XI EQUIPMENT RENTAL
1. Welding Machine 5 days 200.00 1,000.00
2. One Bagger Concrete Mixer 20 days 800.00 16,000.00
3. Bar Cutter 20 days 100.00 2,000.00
4. Cut Off 20 days 300.00 6,000.00
Material Cost 19,000.00
Labor Cost 5,700.00
Total Item Cost 24,700.00
 SUMMARY OF ESTIMATED COST

ITEM NO. DESCRIPTION ITEM COST

I GENERAL REQUIREMENTS 7,500.00

II EARTHWORKS 5,500.00
III CONCRETE WORKS 143,585.00
IV REBARS 68,835.00
V FORMWORKS AND SCAFFOLDING 112,453.90
VI MASONRY WORKS 51,416.30
VII ROOFING WORKS 49,614.50
VIII ROOF COVER AND OTHER HARDWARE MATERIALS 49,920.00
IX PAINTING WORKS 17,433.00
X ELECTRICAL WORKS 14,820.00
XI EQUIPMENT RENTAL 24,700.00
TOTAL ESTIMATED COST 545,777.70

Conform:

OWNER: DULCELYN DUMLAO

Name and Signature
#REF!
#REF!
#REF!