PROGRAM OF WORKS

PROJECT TITLE CONSTRUCTION OF 2-STOREY RESIDENTIAL BUILDING

LOCATION NABUA, CAMARINES SUR
CATEGORY RESIDENTIAL
PHYSICAL TARGET 80 sq.m.
Approved Budget for Contract P 2248612.08
Project Description: Project Duration 130 Calendar Cays
CONSTRUCTION OF 2-STOREY RESIDENTIAL BUILDING Minimum Required Project Supervisor, Foreman,
LENGTH: 14.3 m. Manpower Mason, Carpenter, Painter,
WIDTH: 10.0 m. Electrician, Plumber
AREA: 142.6 sq.m.
Percent
ITEM No. Scope of Work (Direct Cost) Weight Quantity Unit Unit Price Total Amount
I Foundation, Concrete Column, Beams and
Concrete Hollow Blocks Walls
Earthworks
Excavation 0.02 56.14 cu m 250.00 14035
BackFill 45.35 cu.m. 180.00 7803
Earth Fill 29 cu m 450.00 13050
Total 53,800.00
Concrete Works (Footings, Columns, Beams, and Slabs)
Portland Cement 134 bags 245.00 32830
Albay sand 8 cu m 850.00 6800
crushed gravel 1/2, 3/4, 1" 46.4 cu m 1,500.00 69600
Hauling Charge 5 times 650.00 3250
196,640.00
Masonry Works
Portland Cement 335 Bags 245.00 131075
Albay Washed Sand 27.64 cu.m. 850.00 33575
6" CHB 3596 blks 18.00 44244
4" CHB 996 blks 16.00 26224
10 mm ø x 6.0 m RSB 51 pcs 167.00 8517
12 mm ø x 6.0 m RSB 51 pcs 208.00 10608
#16 Tie Wire 6.3 Kg 85.00 535.5
Total 254,243.00
Steel Reinforcing Works (Footings, Columns, Beams and Slabs)
#16 G.I. tie wire 66.7 kg 85 5669.5
16 mm ø x 6.0 m RSB 241 pcs 385 92785
12 mm ø x 6.0 m RSB 217 pcs 208 45136
10 mm ø x 6.0 m RSB 218 pcs 167 36406
Total 179996.5
Forms and Scaffolding
1.20 x 2.40 x 1/4 thk Marine Plywood 45 pcs 480 21600
2" x 2" x 12' Coco Lumber 18/bft 322 pcs 125 40250
Assorted CW nails 15 kg 85 1275
Total 63125
Finishing Works and Water Proofing
Portland Cement 125 bags 245 30625
Conrete Gutter Precast Moulding 19 LM 850 16150
Sahara WaterProofing Compound 25 pcs 48 1200
Asphalt 4 bags 4500 18000
Albay Washed Sand 3.5 cu.m. 850 2975
Consumables and others 1 lot 6000 6000
Total 74950
Septic Tank
Portland Cement 5 bags 245 1225
Sands 0.5 cu m 750 375
Gravel 0.5 cu m 1150 575
# G I Tie Wire 15 kg 85 1275
5" CHB 35 pcs 18 630
12 mm ø x 6.0 m RSB 6 pcs 208 1248
10 mm ø x 6.0 m RSB 8 pcs 167 1336
3/4 thk. Phenolic Board 3 pcs 1350 4050
100mm tee PVC Pipe 3 pcs 160 480
100mm Clean Out PVC Pipe 3 pcs 125 375
Others 3000

Total 11,569.00
Total 834,323.50

II FLOOR FRAMING
 Portland Cement 43 bags 245 10535
Albay sand 2.4 cu m 850 2040
crushed gravel 1/2, 3/4, 1" 4.8 cu m 1500 7200
Hauling Charge 1 times 650 650
20,425.00

#16 G.I. tie wire 5.2 kg 85 442

10 mm ø x 6.0 m RSB 48 pcs 167 8016
Total 8458
Total 28883

III ROOF FRAMING Total 35825

IV ROOFING MATERIALS
5 mm thk Union Wave Roof 5 L.M. 570 2850
5 mm thk Union Ridge Roll 7.6 mtr 450 3420
5 mm thk Union Flashing 5 mtr 420 2100
.40 Precast Concrete Gutter Moulding 7 mtr 850 5950
3" TDX Self Drilling Screw 45 pcs 2.5 112.5
5/32x1/2 Blind Rivets 2 box 650 1300
Silicon Sealant 4 pcs 120 480
Vulcasil 3 LTR 685 2055
L 2" x 2" x 6 mm thk x 6.0 m angle bar 7 pcs 850 5950
L 2" x 2" x 5 mm thk x 6.0 m angle bar 6 pcs 750 4500
[ 2" x 3 " x 1.2 mm thk x 6.0 m G.I. C-Purlins 7 pcs 750 5250
12 mmø x 6.0 m plain round bar 6 pcs 90 540
1" x 3/16 thk x 6.0 flat bar 8 pcs 270 2160
Wipwield Welding rod 2 box/25kg 2400 4800
41467.5
Consumables and Installation Cost
Total 41467.5

V PLUMBING PIPES & FITTINGS

Floor Drain 4 sets 180 720
Hose Bibb 4 sets 350 1400
4" and 2" PVC Soil Pipes and Fittings 1 lot 15000 15000
PPR, Valves and Fittings Water Lines 1 lot 35000 35000
Consumables and others(Vulcasil,Neltex Glue, 1 lot 4500 4500
Total 56620

VI PLUMBING FIXTURES & ACCESSORIES

Water Closet 4 sets 6500 26000
Lavatory 4 sets 3500 14000
Kitchen Sink 1 sets 3500 3500
Tissue Holder 3 sets 600 1800
Lavatory Faucet 4 sets 850 3400
Shower Head 2 sets 750 1500
Towel Holder 3 sets 650 1950
Shower Valve 2 sets 750 1500
Kitchen Faucet 1 sets 850 850
Total 54500

VII CEILINGS, PARTITIONS, FLOORING

Double metal furring .40 mm thick 25 pcs 80 4575
Carrying Channel 16 pcs 235 3760
Wall Angle 25 pcs 95 2375
1"x3" Solid wood Cornice 6 pcs. 265 1590
1.2 x 2.4 x 1/4 thk marine or Hardiflex 12 pcs 275 3300
1" Concrete Nail 9 kg. 120 1080
1" Self Drilling Screw 42 pcs 1.5 63
Kitchen NarraWood Cabinet (Up and Down ) 2 LM 8500 17000

5/32x1/2 Blind Rivets 5 box 550 2750

Consumables (drill bit,tie wire,hangers) 2 lot 3000 6000
Total 42,493.00

VIII ELECTRICAL MATERIALS

4x4 Square Box 4 pcs 85 340
Convenience Outlet 15 pcs 180 720
WP CO (double) 2 pcs 350 700
Utility Box 15 pcs 35 105
 Junction Box 17 pcs 40 200
1" ø x 3.0 PVC 4 pcs 150 600
1/2" ø x 3.0 PVC 3 pcs 83 249
2 Pole Switch 2 pcs 180 360
KW meter (classic) 1 set 2700 2700
3.5mm THHN Stranded Wire (philflex) 1 box 2850 2850
5.5mm THHN Stranded Wire (philflex) 1 box 3650 3650
14.0mm THHN Stranded Wire (philflex) 10 mtr 65 650
DROP WIRE and Others Consumables 4500
Total 32774

IX DOORS, WINDOWS & ACCESSORIES

D1 Master's Door (Narra Wood) 1 set 12000 12000
D2 Bedrooms Door (Narra Wood) 5 sets 12000 84000
D3 Toilet and Storage Door 6 sets 2800 8400
Door Jamb (Narra and Mahogany) 5 sets 4500 22500
Analoc sch. 50 Alum.Awning Stair Windows 2 set 11000 22000
Analoc sch. 50 Alum. Awning toilet Window 2 sets 2200 4400
Door Closer Mechanism 12 set 1800 19800
Safety Double Door Lock 3 sets 2500 7500
Squils Type Door Lock (yale) 3 sets 850 2550
304 Stainless Steel Railings (VERIFY DESIGN) 2 LM 3500 7000
Consumables and others 1 lot 3500 3500
total 209650

X PAINTING MATERIALS
interior and Exterior Painting inclusion of all 1 lot 85000 85000
painting materials and tools and equipment
total 85000

X1 EQUIPMENT RENTALS 150000 150000

total 150000
Breakdown of Estimated Project Cost Total Cost (Php) REMARKS
Estimated Direct Cost (EDC)
Materials 1,572,456.00
Labor 40% of Material Cost 628,982.40
OCM 3% of the Material Cost 47,173.68

ESTIMATED TOTAL DIRECT COST 2,248,612.08