PILI NATIONAL HIGH SCHOOL

PROJECT NAME: Repair of Filipino Faculty Room ROOF and CEILING

PROGRAM OF WORKS
ITEM DESCRPTION QTY UNIT UNIT COST
I. Mobilization and Demobilization 1 lot 1,500.00
II. Scaffolding Works 1 lot 3,500.00
III Removal and Reapair of Damaged Corrogated G.I. Roof, Ceiling, Facia Board
1 Corrogated roof (12 ' gauge 24) 10 pcs 850.00
2 Marine Plywood 1/4 " 12 pcs 500.00
3 Good Lumber 30 brd. ft. 95.00
4 Facia Board (1" x 12" X 12') 3 pcs 1,300.00
5 CW Nails 5 kls 80.00
6 Umbrella Nails 3 kls 100.00
IV Painting Works
1 Enamel Paint 6 gal. 750.00
2 Roof Guard 4 gal. 750.00
3 Elastoseal 1 gal. 650.00
4 Roller Brush 3 pcs 90.00
5 Roller Pan 2 pcs 105.00
6 Paint Brush 3 pcs 65.00
7 Patching Compuond 3 kls 35.00
8 Thinner 2 bottle 40.00
V. Restoration of Faculty Room Electrical Lines/Fixtures 1 lot 1,500.00
VI. Dismantling and Clearing Works 1 lot 1,000.00

VII. LABOR COST (30% of Material Cost)

WORKING DAYS TOTAL
1.00 1,500.00
1.00 3,500.00
10.00 -
10.00 8,500.00
6,000.00
2,850.00
3,900.00
400.00
300.00
4.00 -
4,500.00
3,000.00
650.00
270.00
210.00
195.00
105.00
80.00
1.00 1,500.00
1.00 1,000.00
38,460.00
11,538.00
49,998.00
 PILI NATIONAL HIGH SCHOOL
PROJECT NAME: REMOVAL AND REPLACEMENT OF DEFECTIVE TILES at ADMIN BUILDING
PROGRAM OF WORKS
ITEM DESCRPTION QTY UNIT UNIT COST
I. Mobilization and Demobilization 1 lot 1,000.00
II. Removal of Existing Concrete Mortar 1 lot 5,000.00
III Layout and Installation of Tiles
1 Glazed Ceramic Tiles 40cm x 40cm 950 pcs 74.00
2 Tile Grout 14 bags 65.00
3 Tile Adhesive 30 bags 210.00
1 Concrete Cement 105 bags 235.00
2 Sand 18 cubic 700.00
IV. Clearing Works 1 lot 1,000.00

LABOR COST (30% of Material Cost)

Estimated Direct Cost
Overhead Cost ( 10% )
Profit ( 10% )
Total Mark Up
TOTAL PROJECT COST
WORKING DAYS TOTAL
1 day 1,000.00
7 days 5,000.00
21 days -
70,300.00
910.00
6,300.00
24,675.00
12,600.00
1.00 1,000.00
121,785.00
36,535.50
158,320.50
15,832.05
1,583.21
17,415.26
175,735.76