DEPARTMENT OF EDUCATION

REGION-IX, ZAMBOANGA PENINSULA

DIVISION OF PAGADIAN CITY
CO TEK CHUN NATIONAL TRADE SCHOOL
TIGUMA, PAGADIAN CITY

PROGRAM OF WORKS

BILL OF MATERIALS
DISCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
A. MASONRY WORKS
Cement 60 Bags 250.00 15,000.00
Sands 10 Cu. M 900.00 9,000.00
Gravel 15 Cu. M 1,500.00 22,500.00
12 mm D/B 45 Pcs. 320.00 14,400.00
Total 60,900.00
B. COLUMN
DISCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
Premium Cement 30 Bags 250.00 7,500.00
Sands 8 Cu. M 900.00 7,200.00
Gravel 10 Cu. M 1500.00 15,000.00
16 mm D/B 24 Pcs. 630.00 15,120.00
10 MM D/B 40 Pcs. 290.00 11,600.00
Tie Wire #16 4 Klg. 85.00 340.00
Total 56,760.00
C. WALL FOOTING
DISCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
Premium Cement 20 Bags 250.00 5,000.00
Sands 6 Cu. M 900.00 5,400.00
Gravel 8 Cu. M 1500.00 12,000.00
10 MM D/B #16 30 Klg. 290.00 8,700.00
Tie Wire #16 2 Klg. 85.00 170.00
Total 31,100.00
D. CHB WALL
CHB #4" (Standard) 12000 Pcs. 12.00 144,000.00
Premium Cement 70 Bags 250.00 17,500.00
Sands 8 Cu. M 900.00 7,200.00
Gravel 15 Cu. M 1500.00 22,500.00
10 mm D/B 58 Pcs. 290.00 16,820.00
Tie Wire #16 5 Klg. 85.00 425.00
Total 208,445.00
E. FORMS AND SCAFFOLDINGS
2 X 2 X 10 Coco Lumber 264 B. Ft. 20.00 5,280.00
1/4 THR Plywood 18 Pcs. 450.00 8,100.00
Assorted CW Nails 40 Klg. 80.00 3,200.00
Total 16,580.00
B. Labor Cost (40% of total Material Cost) ₱ 149,582.00
Total Material Cost ₱ 373,955.00
Labor Cost (40%) ₱ 149,582.00
Contingency (20%of Labor Cost) ₱ 29,916.40
Eng'g Supervision (25% of Labor Cost) ₱ 37,395.50
Total Project Cost ₱ 590,848.90

Prepared: Confirmed:

2022_Accounting_Template
 DEPARTMENT OF EDUCATION
REGION-IX, ZAMBOANGA PENINSULA
DIVISION OF PAGADIAN CITY
CO TEK CHUN NATIONAL TRADE SCHOOL
TIGUMA, PAGADIAN CITY

PROGRAM OF WORKS
NICK L. MOJELLO RONALD O. UY, EdD
Head Teacher I/ SPF Coordinator School Principal II

2022_Accounting_Template