Republic ofthe Philppines PROVINCE OF SURIGAO DEL NORTE Surigao City OFFICE OF THE PROVINCIAL ENGINEER DOCUMENTHO. POW ote: Apel INDIVIDUAL PROJECT PROGRAM OF WORKS ROL, TILE: CONSTRUCTION OF SINGLE STOREY LEMENTARY SCHOOL BUILDING LOCATON: Brgy. Pi, Malimone, SON ‘APPROPRIATION r Storing Dale: 7,202 NO.OF CO.10. COMPLE 1 DIMENSION/TECH, DESCRIPTION: mplemaniaton: ere WORKTIEW (ev oo RW [ceoriwon Sal com 3ase Eo It. Concrete wor 243 cum 150%, weai2is J. Restorcng Stee! Bors 2861.03 gs 9% ASS Iv. Formworis ond Scototsings 1.00 ‘ot 600% nace 75 \v. Stee! wors 1.90 wot 25.85% as0701 Jv. Roofing Wonks vise sam na 119.795:13 |v. Seeticol works 1.90 lot 5.40% 58,475.00 vu. Pumeing 1.90 lot 700% 7546) 50 Ix. sitboors 200 wits 139% vasoo00 I. Safety ong Heath 1.00 lot 391% 2200000 TOTAL To000% z 174956 88 [BREAKDOWN OF ESTMATED PENOTURES JA. DRECT Cost |. Mobilzaion/Damebizaon (S% of aber cos) 2 Total Cost of Mates P 74449091 3.Total Cott of tober 2a a3s.96 4. Cost of Adjustment [rice contingency upto Sof AI 1.A3) 5. Equipment Expenses 7847753 6. AcaQition of ste/Righto:Way/Fsight & Handing ss01250 7. Motel Testing p. wowect cost |. Ovemeod, Contengensies ond Miscellaneous 15049396 2. Contactors rot (8% ofA) 749549 3. Valve Added Tx |S of Ato 85) s70ssar [foTaL ESTIMATED CONTRACT COST (ATOR) aoa. con00 [ENGINEERING OVERHEAD (10 45) (220) [RESERVED FOR VARATON ORDER [TOTAL ESTIMATED COST To00 00 Prepored by: Checked Verfedby: Tomiied by JANEINT. GAUGAO MA. LUP.SAUSA RURINO ANTONIO C, MENOR Engineer ‘Ais, Prov. Engineer Asst Prov Engineee Recommencing Approval: Approved: JOEY T. MARTINEZ Provincial Engineer ATTY, FRANCISCO. MATUGAS Provincial Governor[Excovation = [1.2 [Bocktit Select Fi [Seavel Fi [A. Materials Select tu [Gravel Fil [B.taber [c-Equipment [A Materials Portiand cement [washed song [crushed gravel fe. LABOR [EQUIPMENT 3 ® ‘CONSTRUCTION OF SINGLE STOREY ELEMENTARY SCHOOL BUILDING. Brgy. Pil, Malimono, SDN Detailed Estimate 2x1.26x8)= ‘MATERIAL COST LABOR COST EQUIPMENT FREIGHT & HANDUNG SUB-TOTAL ID. FREIGHT & HANOLNG Portand cement jashed song rushed gravel | MATERIAL COST LABOR COST | EQUIPMENT | FREIGHT & HANDLING ‘SUB-TOTAL F000 9562.0 18,562.50 17,993.50 2679.08 12,562.50 17,993.50 2499.08 39,255.03, ‘S8.967 50 16,250.00) 32,500.00 103,717.50 36,301.18 8297.40 1099350, 3,900.00 7,800.00 22,693.50 103,717.50, 36,301.13 8,297.40 18,296.10 166,612.13,JA. Matetiols [RS 2.861 |kgs P 700 | [P___ 134,468.41 #V6 GiTie wire 40 |kos P 75.00 | |P 4,500.00 a lp 138,768. 8. Labor py 48,638.94 [C_Equipment Handtools ir 7295.84 D. FREIGHT & HANDLING. SB 2861 [kgs iP 500 ||P 14,305.15, [#18 GiTie wire 60 [kgs P s.00| |P 300.00 r 14,405.15. ‘A|| MATERIAL COST lp 138,968.41 B.| LABOR COST Pp 48.638.94 c.[ EQUIPMENT, P 7,295.84 .| FREIGHT & HANDUNG P 14,605.15 ‘SUB-TOTAL Pp 209,508.35, [Orainory plywood, 1/4'Ihk. 40.00 |pes P3800 |p 15,200.00 [Coco Lumber 1500.00 |oo.ft P ve0o| [P___ 27.00.00 [asst CWN 75.00 |kgs iP 75.00 |_[P 5,625.00 lp __-47.825.00 [B. Labor lp _16,738.75 [C.Eavipment [D. FREIGHT & HANDLING [Orcinary plywood, 1/4°Ihk 40.00 |pes P 50.00 ||P 2,000.00 [Coco Lumber 1,500.00 [ba P 3.00] |r 4,500.00 [asst CWN. 75.00 |kgs. iF s00| [PF 375.00 P 6875.00 ‘A|| MATERIAL COST [p__-47,825.00 8. LABOR COST P 16,738.75 C.] EQUIPMENT D.| FREIGHT & HANDUNG P 6875.00 Pp 71.498.75 [A. Materiols langle bor 45x85x6mm 24 [pes (P___2.500.00 ||P 0,000.00 [Angie bor 50xS0xérim 24 [pes fp 2,000.00 ||P 48,000.00 [C purine 39 [pcs Pr 950.00 |P 36,575.00 [Gusset Plate (6mm) 2 [pes F___6,000.00[_[P 16,000.00\Base Plate (0mm) J |pc P___ 10,000.00] [P 10,000.00 saa rods 8 pcs fF 19000 |p 1.52000 [Cros bracing To foes [P2000 | [p> 2.800000 jum Buckle @ [pcs IP 250.00 | [P2000 Welding Rod 40 |kgs P 100.00 ||P 4000.00 IMochine bot 32 [pcs 180.00 | |p 5,700.00 ot Bor Dram 12 pes p50.00| |p 5,400.00 Red axe 3 |gos ——|P—«o0.00 | JP 1.20000 [Point bros 2 focs P7500] |r 75000 P__19400500 aber lp __ar0178 Ie favioment PF ___ 10536 DL FREIGHT & RANDUNG [angie bax é5x65x6mm 2a [pes _somo| |p 1.200500 [Angle Bar SOxSDxémam 24 [oes > 40.00 |_| 960.00 [Cpurine 39 Joes > 50.00| |p 1,925.00 [Gusset Pore (omm 2 lcs Pp 10000|_[F 200.00 [Base Plate (lor) 1 Joe > 10000 |r 100.00 [soa ras 3 [pcs fp 2000 |r 160.00 [Cros breche To [pes P2000 |r 700.00 frum buck, 8 [pes Pp 10.001 |r 20.00 [Welding Rod 20 [kgs > 10.00 ||P 700.00 IMachine bot 32 [pes P 500] [P 160.00 Fol Bor Tamm 12 [pes P__30.00|_|P 360.00 Red one 3 [gas |p 2000 |r 0.00 Paint brash 2 [pcs P soo] |r 7000 lr 5815.00 7A MATERIAL GOST F 194,005.00 | LABOR COST lr «7.90175 c_[ EQUIPMENT iF 10.145.26 D_| FREIGHT & HANDING P___53815.00 lP__a77907.01 x Matera Rib type Pre Painted Roof (0.5mm) 125 [in P 420.00|_|P 52,500.00 [Gutter 25 Jinm P2000] |p 10,800.00 [Roshing 30 |inm P2000] |p 21,000.00 Ridge 18 72 [nm P3600 |p 4.560.00 ekscrew 225 |pcs P 3.50| [Pp 2.167.50 ecient 3 [tubes [P2800 _[P 750.00 iP 99,497.50 1B. LABOR e auras® Eau lear TANI [ko‘upe he Ponied Roo Sam) jam —— [Fano |p aa cote 25am [p 2000 |] rosing 0 [nm ——[p ron | Teno etscrew 325 cs Jp [poh Beart 3 veer — Jp ——s00 | p39 Paani as [mreRAT COR nar | won cost CE [eGuPneNT r : 0: eight & HANDING Paani zs SUBTOTAL p73 nt Rousing rs Sectico! Condi vPVE. Sama 20 pee me aia Se Bra 7 a 200 Science coo Tonge 10 [pe ssa 500 Loncton boxer 700 ce [ps3 2500 Uy box Fa 500 per [pas 7800 ouncng 0a. im Wma ap foc 503 2000 ite ond tres [Sema Taw wre Seamed a Sara Sng TW We. Stoned Tomo ys 72000 pubier COwin poe 200 > a0. 700 gong ach wih pa ab pe 5005 v0.00 ing such win pale 200pe [prs 25000 aw sal pe 600 pes [> sana 0.00 Talat indus We Z00fpe [pas 500000 rally sich 3087 300 fet [ps 1380.00 ofan 200 > —aa000 740000 Pana Baad 10 250000 2.0000 Eecticul ope ao [pep e500 300 ae. ctaber TEC easement 7 maren Cost eI [lator cost Pras [Eau © FREIGHT HANDING > SUB-TOTAL fF sa.475.00a ® [Septic Tonk 1.00 [ant p_35.000.00 ||P 35,0000 [Water closet with lavatory Complote ee let 1.00 |sot p___4,50000| |p 4,500.00 Faucet 2.00 [sets P____35000| |r 700,00 PPrpipe: 10.00 [pes P__35000{_[P 3,500.00 iting 10.00 |pes P 75.00 ||P. 750.00 PVC Pipes 10.00 |pes Pp 65000{ |r 6,560.00 PVC Fiings 15.00 [pes e 95.00 |_|P 1.42500 [Sovent cement 1.00 Jats Pp 350.00| |r 350,00 floor crain 1.00 [set Pp 250.00 |r 250.00 ip 54,975.00 [5 ABOR Pp 16.492.50 GE ‘A MATERIAL COST 54,975.00 8.| LABOR COST 16,492.50 ‘C.| EQUIPMENT D.[ FREIGHT & HANDLING. 4,000.00 SUB-TOTAL 75,467.50, A. Materios [COA Bilboord 1.00 [unit P 500000 | |r ‘$1000.00, [Agency Bilboord 1.00 [unit [Pp 5,000.00|_[P 5,000.00, IP 10,000.00 3. LABOR P 3,500.00, [c.EQUIPMENT ‘A MATERIAL COST 10,000.00 8.| tasor Cost 3,500.00, C.| EQUIPMENT | FREIGHT & HANDLING. 1,000.00, SUB-TOTAL 14,500.00 lA. Materials Portable Hand Washing) 7.00 [unit fp 78,000.00 ||P 18,000.00 Rubber Gloves 30.00 [pairs P 50.00 |_|P 1,500.00, Safety vest 720.00 [oes P1500 _[P 3,000.00 Rubber Boots 20.00 [pairs P___350.00| [PF 7,000.00, lorahat 20.00 [pairs P3500, |F 7,000.00, [Medicine Ki 1.00 [set lp s000.00 | [F 5,000.00 Pp 41,500.00eee eee ene) MATERIAL COST 500. bianreeg |_| 41.00.00 | Prepared by: JANETH T, GAUGAO. Engineer t 1 tanon cost al.ays.o4 | eauiement | 3047789 0, FREIGHT & WAU sa012.30 TAL OGM Page 7 ROT P—loravs67 a Persna7 TRRECT COT eames ai. es:[APPROVED BUDGET FORTHE CONTRACT ‘CONSTRUCTION OF SINGLE STOREY ELEMENTARY SCHOOL BUILOING Conk! Duron: 90 al. Daye TorALcost unticost Approved by ATTY FRANCISCO T. MATUGAS Provincial Governot ote: