SURIGAO STATE COLLEGE OF TECHNOLOGY

Surigao City
OFFICE OF THE BUILDING AND ESTIMATES

INDIVIDUAL PROJECT PROGRAM OF WORKS

NAME AND LOCATION OF PROJECT: APPROPRIATION:

PROPOSED TWO (2) - STOREY ₱3,509,936.20
RESIDENTIAL BUILDING C.D. TO COMPLETE:
418
Calendar Days
PROJECT DESCRIPTION: IMPLEMENTATION
PROCEDURE:
Owner
TECHNICAL PERSONNEL REQUIRED: EQUIPMENT:
Construction Foreman Bar bender
Skilled Workers Concrete Vibrator
Labrer/Helper Concrete Bagger Mixer

SCOPE OF WORKS %WT AMOUNT (P)

I. CLEARING / LAYOUT #NAME? 10,340.00
II. EARTHWORK #NAME? 23,340.97
III. FORMS AND SCAFFOLDING #NAME? #NAME?
IV. CONCRETE WORKS #NAME? 663,940.00
V. STEEL WORKS #NAME? 484,460.00
VI. MASONRY WORKS #NAME? 416,615.00
VII. TILE WORKS #NAME? 205,653.13
VIII. DOORS AND WINDOWS #NAME? 136,845.00
IX. CEILING WORKS #NAME? 136,845.00
X. RAILINGS #NAME? 56,900.00
XI. ROOF WORKS #NAME? 287,955.00
XII. PAINTING WORKS #NAME? 85,675.00
XIII. PLUMBING WORKS #NAME? 77,820.00
XIV. ELECTRICAL WORKS #NAME? 45,825.00
TOTAL #NAME? #NAME?
BREAKDOWN OF ESTIMATED EXPENDITURES:

A. TOTAL MATERIALS COST 2,256,538.00

B. TOTAL LABOR COST 871,350.00

D. MISCELLANEOUS / CONTINGENCIES 225,653.80

E. PROJECT MGT. / SUPERVISION / ENGINEERING 156,394.40

TOTAL ESTIMATED COST OF THE PROPOSED WORK 3,509,936.20

Submitted By: Submitted To:

PATRICK ACE EXODUS M. ECHIN ENGR. PATRICK ACE EXODUS . EC

BSCE - 5A Building Design Instructor
APPROPRIATION:
₱3,509,936.20
C.D. TO COMPLETE:
418
Calendar Days
IMPLEMENTATION
PROCEDURE:
Owner
EQUIPMENT:
Bar bender
Concrete Vibrator
Concrete Bagger Mixer

AMOUNT (P)
10,340.00
23,340.97
#NAME?
663,940.00
484,460.00
416,615.00
205,653.13
136,845.00
136,845.00
56,900.00
287,955.00
85,675.00
77,820.00
45,825.00
#NAME?

2,256,538.00

871,350.00

225,653.80
 156,394.40

3,509,936.20

PATRICK ACE EXODUS . ECHIN

Building Design Instructor
 BILL OF MATERIALS AND COST ESTIMATES

Name of Project: Proposed One(1) - Storey Residential Building

Location: P-2 [Link], San Jose, PDI

ACTIVITIES/MATERIALS DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

(₱) (₱)
I. CLEARING & LAYOUT:
TOTAL ESTIMATED MATERIAL COST 8,690.00
LABOR COST 1,650.00
TOTAL COST 10,340.00

II. EARTHWORKS:
A. Excavation: (Volume = 104.91 cu.m)
LABOR COST 14,984.93

B. Backfill: (Volume = 103.7 cu.m)

LABOR COST 4,156.04

C. Gravel Fill: (Volume = 38.66 cu.m)

LABOR COST 4,200.00
TOTAL COST 23,340.97

III. FORMS AND SCAFFOLDINGS:

1/4"x4'x8' Ordinary Plywood #NAME? shts. 360.00 #NAME?
2"x2"x10' Coco Lumber (2,422 pcs.) 4,194 [Link]. 15.00 62,912.84
2"x3"x10' Coco Lumber (1,052 pcs.) #NAME? [Link]. 18.00 #NAME?
8' x 4' Black Sheet #NAME? shts. #NAME? #NAME?
10mmø x 6 m Steel Bar #NAME? pcs. #NAME? #NAME?
#1 Common Wire Nails #NAME? kgs. 85.00 #NAME?
#3 Common Wire Nails 145 kgs. 80.00 11,600.00
TOTAL ESTIMATED MATERIAL COST #NAME?
LABOR COST 102,824.42
TOTAL COST #NAME?

IV. CONCRETE WORKS: (Volume = 75.525 cu.m.)

Portland Cement 1189 bags 260.00 309,140.00
Washed Sand 21 cu.m. 1,000.00 66,000.00
Gravel 41 cu.m. 1,000.00 132,000.00
TOTAL ESTIMATED MATERIAL COST 507,140.00
LABOR COST 156,800.00
TOTAL COST 663,940.00

V. STEEL WORKS:
16mm.Ø x 6m. Deformed Bars 2285 kgs. 60.00 137100.00
12mm.Ø x 6m. Deformed Bars 573 kgs. 55.00 31515.00
10mm.Ø x 6m. Deformed Bars 2634 kgs. 55.00 144870.00
#16 Tie Wire 101 kgs. 75.00 7575.00
TOTAL ESTIMATED MATERIAL COST 321060.00
LABOR COST 163,400.00
TOTAL COST 484,460.00

VI. MASONRY WORKS: (Area = 600.36 sq.m.)

100mm (4") Concrete Hollow Block 7505 pcs. 15.00 112,575.00
Portland Cement 544 bags 260.00 141,440.00
Washed Sand 45 cu.m. 1,000.00 45,000.00
TOTAL ESTIMATED MATERIAL COST 299,015.00
LABOR COST 117,600.00
TOTAL COST 416,615.00

VII. TILE WORKS: (Area = 418.425 sq.m.)

200mmx200mm CR Floor Tiles (Unglazed) 217 pcs. 35.00 7,595.00
200mmx200mm CR Wall Tiles (Glazed) 475.25 pcs. 35.00 16,633.75
400mmx400mm Floor Tiles (Marble) 570.75 pcs. 110.00 62,782.50
400mmx400mm Outdoor Floor Tiles (Ceramic) 157.8125 pcs. 70.00 11,046.88
Portland Cement 330 bags 260.00 85,800.00
Tile Grout 191 kg. 45.00 8,595.00
TOTAL ESTIMATED MATERIAL COST 192,453.13
LABOR COST 13,200.00
TOTAL COST 205,653.13

VIII. DOORS AND WINDOWS:

Sliding Type Glass Windows w/ Wood Framing 15.6 sq.m P 1300/m2 P 20,280.00
Double Swing Type Glass Windows w/ Wood Framing 7.2 sq.m P 1300/m2 P 9,360.00
Fixed Windows w/ Aluminum Framing 1.25 sq.m P 2500/m2 P 3,125.00
Awning Type Glass Bay Windows w/ Wood Framing 7.2 sq.m P 1300/m2 P 9,360.00
Sliding Glass Windows w/ Aluminum Framing 7.41 sq.m P 2500/m2 P 18,525.00
Glass Block 100 pcs. P 80/pc P 8,000.00
Solid Panel Core Double Swing Door 2.4 sq.m P 3300/m2 P 8,400.00
Solid Panel Core Single Swing Door 12.32 sq.m P 3100/m2 P 7,920.00
PVC Hollow Flush Door 7 pcs. P 2500/pc P 17,500.00
Sliding Doors w/ Aluminum Framing 5 pcs. P 5000/pc. P 25,000.00
Door Knob 16 pcs. P 450/pc. P 7,200.00
Pin Hinges 68 pcs. P 40/ pc. P 2,720.00
Screw 425 pcs. P 15/ 25pcs P 255.00
TOTAL ESTIMATED MATERIAL & LABOR COST P 136,845.00
TOTAL COST P 136,845.00
IX. CEILING WORKS:

X. RAILINGS:
30 mm Φ x 6m Stainless Pipe 13 lgths. P 3,200.00 P 41,600.00
Welding Electrodes 34 kgs. P 350.00 P 11,900.00
Grinding Stone 4 pcs. P 200.00 P 800.00
TOTAL ESTIMATED MATERIAL COST P 54,300.00
TOTAL ESTIMATED LABOR COST P 2,600.00
TOTAL COST P 56,900.00

XI. ROOF WORKS:

10’ Long Color Roof sheet 188 pcs. 423 79524
6’ Long Color Roof sheet 94 pcs. 310 29140
Rivets 31 kgs. 198 6138
G.I. Washer 21 kgs. 145 3045
Lead Washer 18 kgs. 160 2880
Gutter 28 pcs. 450 12600
Ridge Roll 3 pcs. 255 765
Valley Roll 7 pcs. 298 2086
Hipped Roll 24 pcs. 298 7152
Angle Bar (1/4”x 2” x2”) 60 lengths 865 51900
Angle Bar (1/8”x 1.5” x1.5”) 75 lengths 315 23625
C-Purlins (2” x 4”) 65 pcs. 460 29900
TOTAL ESTIMATED MATERIAL COST 248755
LABOR COST 39200
TOTAL COST 287955

XII.
PaintPAINTING
Thinner WORKS:
Liquid Tile Primer White 33 gals. P 730/ gal P 24,090.00
33 gals. P 845/ gal P 54,300.00
Flatwall Enamel Paint, Davies 13 gals. P 535/ gal P 6,955.00
Tinting Color , Latex 17 gals. P 120/ gal P 840.00
Quick Dry Enamel Paint, Davies 34 gals. P590 / gal P 20,060.00
Concrete Neutralizer 13 li. P 410/ gal P 5,330.00
Paint Thinner 26 gals. P 245/ gal P 6,370.00
TOTAL ESTIMATED MATERIAL COST P 74,475.00
TOTAL ESTIMATED LABOR COST P 11,200.00
TOTAL COST P 85,675.00

XIII. PLUMBING WORKS:

½” Φ x 3m G.I. Pipe 30 pcs. 290.00 8700
3” Φ x 3m UPVC Pipe 10 pcs. 320 3200
4” Φ x 3m UPVC Pipe 28 pcs. 380 10640
8” Φ x 3m UPVC Pipe 20 pcs. 450 9000
90° Elbow (1/2” Φ) 8 pcs. 45 360
90° Elbow (3” Φ) 5 pcs. 70 350
Tee (1/2” Φ, G.I) 6 pcs. 55 330
Tee (3” Φ, G.I) 5 pcs. 75 375
45° (3” Φ, UPVC) 3 pcs. 60 180
45° (4” Φ, UPVC) 9 pcs. 60 540
Faucet 9 pcs. 120 1080
Water Closet 6 pcs. 2300 13800
Shower 5 pcs. 450 2250
Lavatory 5 pcs. 320 1600
Sink 1 pc. 360 360
Floor Drainage 8 pcs. 75 600
½” Φ Coupling 29 pcs. 25 725
3” Φ Coupling 9 pcs. 35 315
4” Φ Coupling 27 pcs. 35 945
8” Φ Coupling 19 pcs. 45 855
4” Φ Clean-out Cap 11 pcs. 35 385
8” Φ Clean-out Cap 14 pcs. 45 630
Water meter 1 pc. 1200 1200
Teflon 1 roll 200 200
TOTAL ESTIMATED MATERIAL COST 58620
TOTAL ESTIMATED LABOR COST 19200
TOTAL 77820

XIV. ELECTRICAL WORKS:

2.0 mm Φ x TW Copper Wire 15 pcs. P30.00 /roll P 450.00
5.5 mm Φ x TW Copper Wire 18 pcs. P 45.00/roll P 810.00
8.0 mm Φ x TW Copper Wire 11 pcs. P 60.00/roll P 660.00
20 mm Φ UPVC Conduit Pipe 134 m P 20.00 P2,680.00
Fluorescent Lamp (40W) 23 pcs. P 150.00 P3,450.00
Incandescent Bulb (20W) 31 pcs. P 95.00 P 2,945.00
Convenience Outlet 34 pcs. P 45.00 P 1,530.00
One Gang Switch 28 pcs. P 60.00 P 1,680.00
Two Gang Switch 3 pcs. P 75.00 P 225.00
Three Gang Switch 1 pc. P 95.00 P 95.00
Fuse (15A) 4 pcs. P 45.00 P 180.00
Fuse (20A) 1 pcs. P 55.00 P 55.00
Fuse (30A) 8 pcs. P 70.00 P 560.00
Fuse (60A) 1 pc. P 105.00 P 105.00
Fuse (100A) 1 pc. P 150.00 P 150.00
Outdoor lamp 5 pcs. P 450.00 P 2,250.00
Chandelier 2 pcs. P 7,500.00 P 15,000.00
TOTAL ESTIMATED MATERIAL COST P 32,825.00
TOTAL ESTIMATED LABOR COST P 6,500.00
TOTAL COST P 39, 325.00
I. CLEARING / LAYOUT
A. CLEARING
WORK DESCRIPTION QUANTITY COST (₱) TOTAL COST
(₱)
Cutting of Tree and others 2 300 600.00
Others 5000.00
SUB-TOTAL 5,600.00
B. LAYOUT
MATERIAL DESCRIPTION QUANTITY COST (₱) TOTAL COST
(₱)
# 30 Nylon 5 20 100.00
2"x2"x10' coco lumber 41 40 1,640.00
2"x3"x10' coco lumber 20 60 1,200.00
# 3 1/2 Nail 3 50 150.00
SUB-TOTAL 3,090.00
C. LABOR COST
WORKER NO. OF COST PER DAY TOTAL COST
WORKER (₱) (₱)
Constn. Foreman 1 400 400.00
Laborer 5 250 1,250.00
SUB-TOTAL 1,650.00
TOTAL 10,340.00
II. EARTHWORKS
A. EXCAVATION
STRUCTURE AREA(sq.m) DEPTH(m) VOLUME QUANTITY TOTAL (cu.m)
(cu.m)
Footing 1 1.25 1.25 18 22.50
Wall footing 29.08 0.72 20.9376 1 20.94
Septic tank 4.5 1.8 8.1 1 8.10
Catch Basin 0.36 0.6 0.216 8 1.73
Grease Trap 0.36 0.7 0.252 1 0.25
SUB-TOTAL 53.52
LABOR COST
TOTAL VOLUME TOTAL DAY NO. OF COST PER DAY TOTAL COST
WORKER (cu.m.) CAPABILITIES
FINISHED WORKERS (₱) (₱)

CONSTN.
1 500 3,567.84
FOREMAN 5 men excavate
53.52 7.5 cu.m / day 7
LABORER/
4 400 11,417.09
HELPERS
SUB-TOTAL 14,984.93
B. BACKFILL
STRUCTURE AREA(sq.m) DEPTH(m) VOLUME QUANTITY TOTAL (cu.m)
(cu.m)
F1 0.91 1 0.91 18 16.38

Floor (elev. 1) 121 0.15 18.15 1 18.15

Wall Footing 18.18 0.55 10.00 1 10.00

SUB-TOTAL 44.53
LABOR COST
TOTAL VOLUME TOTAL DAY NO. OF COST PER DAY TOTAL COST
WORKER (cu.m.) CAPABILITIES FINISHED WORKERS (₱) (₱)

CONSTN.
1 400 1,187.44
FOREMAN 5 men (backfill)
44.53 15cu.m/ day 3.0
LABORER/
4 250 2,968.60
HELPERS
SUB-TOTAL 4,156.04
C. GRAVEL FILL
 VOLUME
STRUCTURE AREA(sq.m) DEPTH(m) (cu.m) QUANTITY TOTAL (cu.m)
F1 1 0.1 0.10 18 1.80
Septic tank 4.5 0.1 0.45 1 0.45
CB & GT 0.36 0.1 0.04 9 0.32
Wall footing 29.08 0.1 2.91 1 2.91
Floor 121 0.1 12.10 1 12.10
SUB-TOTAL 17.58
LABOR COST
TOTAL VOLUME TOTAL DAY NO. OF COST PER DAY TOTAL COST
WORKER (cu.m.) CAPABILITIES
FINISHED WORKERS (₱) (₱)

CONSTN. 1 500 1,000.00

FOREMAN 5 men
17.58 (gravelfill) 12.5 2.0
LABORER/ cu.m/day 4 400 3,200.00
HELPERS
SUB-TOTAL 4,200.00
TOTAL 23,340.97
III. FORMS AND SCAFFOLDINGS
A. FORMS
WORK TOTAL AREA MATERIAL TOTAL COST
PIECES BOARDFEET KILOGRAM
DESCRIPTION (sq.m) COST (₱) (₱)
COLUMN - FORM
PLYWOOD
(8'x4'x1/4") 33 360.00 12,046.71
COCO LUMBER
(2"x2"x10') 993 15.00 14,892.75
99.72
#1 COMMON 5 85.00 466.19
WIRE NAILS
#4 COMMON 55 80.00 4,415.04
WIRE NAILS
SUB-TOTAL 31,820.69
BEAM - FORM
PLYWOOD
(8'x4'x1/4") 28 360.00 10,203.22
COCO LUMBER
(2"x2"x10') 710 15.00 10,653.86
84.46
#1 COMMON 5 85.00 394.85
WIRE NAILS
#3 COMMON 66 80.00 5,250.16
WIRE NAILS
SUB-TOTAL 26,502.10
LABOR COST (FORMS)
TOTAL AREA TOTAL DAY NO. OF COST PER DAY TOTAL COST
WORKER (sq.m.) CAPABILITIES
FINISHED WORKERS (₱) (₱)
CONSTN. 5 men (column)
9.9 sq.m / day 1 400.00 9,039.51
FOREMAN
184.18 23
CARPENTER / 5 men (beam) 6.4
9 250.00 50,847.24
HELPERS sq.m / day

SUB-TOTAL 59,886.75
B. SCAFFOLDINGS
WORK TOTAL AREA MATERIAL TOTAL COST
(sq.m.) PIECES BOARDFEET KILOGRAM
DESCRIPTION COST (₱) (₱)
COLUMN - SCAFFOLDINGS
COCO LUMBER
VERTICAL
SUPPORT 469 18.00 8,436.31
(2"x3"x10')

99.72
COCO LUMBER
HORIZONTAL
SUPPORT 2094 15.00 31,411.80
(2"x2"x10') 99.72
COCO LUMBER
DIAGONAL
SUPPORT 1167 18.00 21,001.03
(2"x3"x10')

#3 COMMON 40 80.00 3,200.00

WIRE NAILS
SUB-TOTAL 64,049.14
BEAM - SCAFFOLDINGS
COCO LUMBER
VERTICAL
SUPPORT 338 18.00 6,081.12
(2"x3"x10')

COCO LUMBER 84.46

HORIZONTAL
SUPPORT 397 15.00 5,954.43
(2"x2"x10')

#3 COMMON 30 80.00 2,400.00

WIRE NAILS
SUB-TOTAL 14,435.55
LABOR COST (SCAFFOLDINGS)
TOTAL AREA TOTAL DAY NO. OF COST PER DAY TOTAL COST
WORKER (sq.m.) CAPABILITIES FINISHED WORKERS (₱) (₱)
CONSTN. 5 men (column)
9.9 sq.m / day 1 400.00 9,039.51
FOREMAN
184.18 23
CARPENTER / 5 men (beam) 6.4
sq.m / day 5 300.00 33,898.16
HELPERS
SUB-TOTAL 42,937.67
TOTAL #REF!
IV. CONCRETE WORKS
AREA (sq.m) HEIGHT (m) VOLUME QUANTITY TOTAL (cu.m)
STRUCTURE (cu.m)
Footing
Footing 1 0.25 0.25 18 4.5
Column 0.09 4.2 0.38 18 6.8
Beam 0.075 89.9 6.74 1 6.7
Concrete Slabs
Ground Floor 121 0.1 12.10 1 12.1
Wall Footing
29.08 0.25 7.27 7.27
SUB-TOTAL 37.4165
MATERIAL
TOTAL
MATERIAL NO. OF MIXTURE RATIO ALLOWANCE MATERIAL TOTAL COST
VOLUME
DESCRIPTION BAGS / CU.M (ClassA) (+10%) COST (₱) (₱)
(cu.m)
CEMENT 337 9.0 370 260 96,310
SAND 37.4165 19 0.5 21 1000 20,579.08
GRAVEL 37 1.0 41 1000 41,158.15
SUB-TOTAL 158,047.30
LABOR
TOTAL
CAPABILI - TOTAL DAY NO. OF COST PER DAY TOTAL COST
WORKER VOLUME
TIES FINISHED WORKER (₱) (₱)
(cu.m)
CONSTN. 5 men pour
1 400 22,400.00
FOREMAN 1.25 cu.m
37 56
LABORERS / 5 men pour
8 300 134,400.00
HELPERS 2.125 cu.m
SUB-TOTAL 156,800.00
 TOTAL 314,847.30
V. STEEL WORKS
VERTICAL
HOR. REINF.@ QUANTITY / MATERIAL TOTAL COST
STRUCTURE AREA(sq.m) REINF. @ EVERY 3 LAYER Kgs COST (₱)/kgs (₱)
80cm
10mmØ X 6m [Link]
WALL 600.36 1.6 Bars/sq.m 2.15 Bars/sq.m 377 55 20,735.00

STRUCTURE Perimeter of Total Number QUANTITY / MATERIAL TOTAL COST

Stirrups (m) of Stirrup Kgs COST (₱)/kgs (₱)
10mmØ X 6m [Link]
COLUMN STIRRUP
C1 0.912 1121 631 55 34,705.00
C2 0.88 413 224 55 12,320.00
BEAM STIRRUP
0.952 2387 1402 55 77,110.00
SUB-TOTAL 144,870.00
16mmØ X 6m [Link]
NO. OF CUT
LENGTH OF NO. OF MATERIAL TOTAL COST
STRUCTURE BARS IN 1 QUANTITY
CUT BAR (m) FOOTING COST (₱)/kgs (₱)
FOOTING
FOOTING 1 1.25 18 26 124 60 7,440.00
SUB-TOTAL 7,440.00

QUANTITY / MATERIAL TOTAL COST

STRUCTURE Total Length of Bars in Meters
Kgs COST (₱)/kgs (₱)

BEAM
Top Bars 432 681 60 40,860.00
Bottom Bars 384 606 60 36,360.00
Extra Bars 438 691 60 41,460.00
SUB-TOTAL 118,680.00
16mmØ X 6m [Link]
LENGTH OF
VERTICAL BAR NO. OF QUANTITY / MATERIAL TOTAL COST
STRUCTURE PER COLUMN FACTOR
COLUMN Kgs COST (₱) (₱)
(m)
C1 52.14 0.6336 m. / 19 164 9,840.00
60
C2 69.52 kg 7 19 1,140.00
SUB-TOTAL 10,980.00
12mmØ X 6m [Link]
QUANTITY / MATERIAL TOTAL COST
STRUCTURE AREA(sq.m) FACTOR
Kgs COST (₱) (₱)
1-WAY SLAB 16 2.866 pcs. / sq.m 42 2,310.00
55
2-WAY SLAB 184 3.252 pcs. / sq.m 531 29,205.00
SUB-TOTAL 31,515.00
#16 G.I TIE WIRE
LENGTH OR
STRUCTURE AREA (m / FACTOR
sq.m)
WALL 600.36 .024 kg. tie wire /sq.m 14 1,050.00
FOOTING 2.3 53 meter / kg. 11 825.00
SLAB 1 16 0.228 kg. / sq.m 3 225.00
75
SLAB 2 184 .35 kg / sq.m 63 4,725.00
BEAM 6 450.00
53m/kgs
COLUMN 4 300
SUB-TOTAL 7,575.00
LABOR

TOTAL CAPABILI - TOTAL DAY NO. OF COST PER DAY TOTAL COST
WORKER
WEIGHT (kgs) TIES FINISHED WORKER (₱) (₱)
 CONSTN. 1 men take
1 400 34,400.00
FOREMAN 12.5 kgs/day
5368 86
STEELMEN 5 men take 5 300 129,000.00
62.5 kgs./day
SUB-TOTAL 163,400.00
TOTAL 484,460.00
[Link] WORKS
CONCRETE HOLLOW BLOCK
STRUCTURE AREA (sq.m) FACTOR QUANTITY MATERIAL TOTAL COST
COST (₱) (₱)
100mm THK
600.36 12.5 pcs/sq.m 7505 15.00 112,575.00
(4") CHB
SUB-TOTAL 112,575.00
MATERIAL
BAGS OR TOTAL COST
COMPONENT AREA(sq.m) FACTOR COST (₱)
CU.M (₱)
PORTLAND Block Laying 600.36 0.522 313 260.00 81,380.00
CEMENT
(CLASS B) Plastering 1200.72 0.192 231 260.00 60,060.00

WASHED Block Laying 600.36 0.0435 26 1,000.00 26,000.00

SAND Plastering 1200.72 0.016 19 1,000.00 19,000.00
SUB-TOTAL 186,440.00
LABOR
TOTAL AREA NO. OF PER DAY COST TOTAL COST
WORKER (sq.m.)
CAPABILITIES DAY FINISHED
WORKER (₱) (₱)

PLASTERING
CONSTN. OF CHB. 3
1 400.00 16,800.00
FOREMAN MEN PLASTER
12 SQ.M/ DAY
1200.72 42
LAYING OF
MASON/ CHB. 2 MEN
8 300.00 100,800.00
LABORERS LAY 100PCS /
DAY
SUB-TOTAL 117,600.00
TOTAL 416,615.00
VII. TILE WORKS
MATERIAL TOTAL COST
MATERIAL DESCRIPTION TILE TYPE AREA (sq.m) QUANTITY
COST (₱) (₱)
FLOOR TILES (CR) (0.20x0.20) Unglazed 8.68 217 35.00 7,595.00
WALL TILES (CR) (0.20x0.20) Glazed 19.01 475 35.00 16,633.75
FLOOR TILES (0.40x0.40) Marble 91.32 571 110.00 62,782.50
OUTDOOR FLOOR TILES
Ceramic 25.25 158 70.00 11,046.88
(0.40x0.40)
SUB-TOTAL 98,058.13
TOTAL AREA QUANTITY / MATERIAL TOTAL COST
MATERIAL DESCRIPTION FACTOR
(sq.m) KG. COST (₱) (₱)

PORTLAND CEMENT 0.86 bags / sq.m 330 260.00 85,800.00

144.26
TILE GROUT 0.50 kg. / sq.m 191 45.00 8,595.00
SUB-TOTAL 94,395.00
LABOR COST
TOTAL AREA NO. OF PER DAY COST TOTAL COST
WORKER SQ.M
CAPABILITIES DAY FINISHED
WORKER (₱) (₱)
CONSTN. 8 1 400.00 3,200.00
FOREMAN
383
 383 LAYING OF
MASON/ CEMENT & TILES
8 5 250.00 10,000.00
LABORERS 5 MEN LAY
600PCS / DAY

SUB-TOTAL 13,200.00
TOTAL 205,653.13
`
 SURIGAO STATE COLLEGE OF TECHNOLOGY
Surigao City
OFFICE OF THE BUILDING AND ESTATES

INDIVIDUAL PROJECT PROGRAM OF WORKS

NAME AND LOCATION OF PROJECT: APPROPRIATION:

PROPOSED TWO (2) - STOREY
RESIDENTIAL BUILDING

PROJECT DESCRIPTION: IMPLEMENTATION

See attached plan & specifications PROCEDURE:

TECHNICAL PERSONNEL REQUIRED: EQUIPMENT:

SCOPE OF WORKS %WT AMOUNT (P)

I. CLEARING / LAYOUT 10,340.00
II. EARTHWORK 23,340.97
III. FORMS AND SCAFFOLDING #NAME?
IV. CONCRETE WORKS 663,940.00
V. STEEL WORKS 484,460.00
VI. MASONRY WORKS 416,615.00
VII. TILE WORKS 205,653.13
VIII. DOORS AND WINDOWS 136,845.00
IX. CEILING WORKS 111,886
X. RAILINGS 56,900
XI. ROOF WORKS
XII. PAINTING WORKS 85,675.00
XIII. PLUMBING WORKS 77,820
XIV. ELECTRICAL WORKS 45,825
TOTAL #NAME?

BREAKDOWN OF ESTIMATED EXPENDITURES:

A. TOTAL MATERIALS COST

B. TOTAL LABOR COST

C. EQUIPMENTS

D. MISCELLANEOUS / CONTINGENCIES

E. PROJECT MGT. / SUPERVISION / ENGINEERING

TOTAL ESTIMATED COST OF THE PROPOSED WORK