Vous êtes sur la page 1sur 10

INDIVIDUAL PROJECT PROGRAM OF WORKS

NAME AND LOCATION OF PROJECT: SOURCE OF FUNDS: APPROPRIATION:


TWO (2) STOREY RESIDENTIAL HOUSE
PhP 4,991,196.30
C.D. TO COMPLETE:
Barangay Bonifacio, Surigao City
240 Calendar Days
PROJECT DESCRIPTION: IMPLEMENTATION
PROCEDURE:

TECHNICAL PERSONNEL REQUIRED: EQUIPMENT:


1 - Foreman
16 - Skilled Workers Labor Intensive
10 - Unskilled Workers

SCOPE OF WORKS %WT AMOUNT (P)


I. EXCAVATION/BACKFILLING AND GRAVEL BEDDING: 2.38 118,904.50
II. FORMWORKS AND SCAFFOLDINGS: 4.14 206,800.00
III. CONCRETE WORKS: 11.85 591,289.60
IV. EMBANKMENT: 0.49 24,677.75
V. REINFOCING STEEL BARS: 13.82 689,591.80
VI. MASONRY WORKS: 19.24 960,300.00
VII. STEEL TRUSSES: 3.86 192,500.00
VIII. SUPPLY AND INSTULATION OF COLOROOF ROOFING: 2.53 126,500.00
IX. DOORS AND WINDOWS: 6.33 315,700.00
X. CEILING WORKS: 5.55 277,200.00
XI. TILE WORKS: 7.19 358,622.00
XII. PLUMBING WORKS: 5.59 278,929.45
XIII. ELECTRICAL WORKS: 4.19 209,000.00
XIV. PAINTING WORKS: 4.88 243,520.20
XV. KITCHEN COUNTER AND CABINETS: 4.40 219,373.00
XVI. SUPPLY AND INSTALLATION OF STAINLES STEEL RAILINGS: (BAL 1.81 90,288.00
XVII. SUPPLY AND INSTALLATION OF ARCHITECTURAL SUN BUFFERS: 1.76 88,000.00
TOTAL 100.00 4,991,196.30

BREAKDOWN OF ESTIMATED EXPENDITURES:

A.TOTAL ESTIMATED MATERIALS COST 3,149,893.50


B. TOTAL LABOR COST 1,233,057.60
C. EQUIPMENT 154,500.00
D. SUPERVISION
E. CONTINGENCIES / MISCELLANEOUS 453,745.20

TOTAL ESTIMATED COST OF THE PROPOSED WORK 4,991,196.30


BILL OF MATERIALS AND COST ESTIMATES

Name of Project: Two (2) Storey Residential Building


Location: Barangay Bonifacio, Surigao City

ACTIVITIES/MATERIALS DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

I. EXCAVATION/BACKFILLING AND GRAVEL BEDDING:


QUANTITY: 164.19 cu. m.
● Crushed Gravel 26 cu. m. P 1,000.00 P 26,000.00
TOTAL MATERIALS COST P 26,000.00
LABOR COST P 82,095.00
SUB-TOTAL P 108,095.00
CONTINGENCIES / MISCELLANEOUS P 10,809.50
SUPERVISION P
TOTAL COST P 118,904.50

II. FORMWORKS AND SCAFFOLDINGS:


QUANTITY: 252.00 sq. m.
● Coco - Lumber 2" x 4" x 10' 400 pcs P 107.00 P 42,800.00
● Coco - Lumber 2" x 3" x 10' 600 pcs P 80.00 P 48,000.00
● Coco - Lumber 2" x 2" x 8' 250 pcs P 43.00 P 10,750.00
● Marine Plywood 1/4" Thk. x 4' x 8' 82 shts P 390.00 P 31,980.00
● Common Wire Nails # 4" 75 kgs P 60.00 P 4,500.00
● Common Wire Nails # 2 1/2" 25 kgs P 60.00 P 1,500.00
● Common Wire Nails # 1 3 kgs P 60.00 P 180.00
TOTAL MATERIALS COST P 139,710.00
LABOR COST P 48,290.00
SUB-TOTAL P 188,000.00
CONTINGENCIES / MISCELLANEOUS P 18,800.00
SUPERVISION P
TOTAL COST P 206,800.00

III. CONCRETE WORKS:


QUANTITY: 84.14 cu. m.
● Portland Cement, T-1 40 kgs./bag 842 bags P 220.00 P 185,240.00
● Washed Sand 43 cu. m. P 1,000.00 P 43,000.00
● Crushed Gravel 85 cu. m. P 1,000.00 P 85,000.00
TOTAL MATERIALS COST P 313,240.00
LABOR COST P 125,296.00
EQUIPMENT EXPENSES:
● 1 - Bagger Mixer 30 days P 1,000.00 P 30,000.00
● 1 - Porta Lift 30 days P 2,000.00 P 60,000.00
● 1 - Concrete Vibartor 30 days P 300.00 P 9,000.00
SUB-TOTAL P 537,536.00
CONTINGENCIES / MISCELLANEOUS P 53,753.60
SUPERVISION P
TOTAL COST P 591,289.60

IV. EMBANKMENT:
QUANTITY: 47.48 cu. m.
● Embankment Materials 47.48 lgths P 350.00 P 16,618.00
TOTAL MATERIALS COST P 16,618.00
LABOR COST P 5,816.30
SUB-TOTAL P 22,434.30
CONTINGENCIES / MISCELLANEOUS P 2,243.45
SUPERVISION P
TOTAL COST P 24,677.75

V. REINFOCING STEEL BARS:


QUANTITY: 8,740.61 kgs
● Deformed Bars 16 mm. Dia. x 6 m. Long 676 lgths P 390.00 P 263,640.00
● Deformed Bars 12 mm. Dia. x 6 m. Long 333 lgths P 243.00 P 80,919.00
● Deformed Bars 10 mm. Dia. x 6 m. Long 631 lgths P 135.00 P 85,185.00
● Tie Wire # 16 120 kgs P 70.00 P 8,400.00
TOTAL MATERIALS COST P 438,144.00
LABOR COST P 175,257.60
EQUIPMENT EXPENSES:
● 1 - Electric Metal Saw 15 days P 400.00 P 6,000.00
● 1 - Bar Bender 15 days P 500.00 P 7,500.00
SUB-TOTAL P 626,901.60
CONTINGENCIES / MISCELLANEOUS P 62,690.20
SUPERVISION P
TOTAL COST P 689,591.80

VI. MASONRY WORKS:


QUANTITY: 819.15 sq. m.
● Concrete Hollow Blocks 4" Thk. 5,085 pcs P 13.00 P 66,105.00
● Concrete Hollow Blocks 6" Thk. 5,155 pcs P 20.00 P 103,100.00
● Stone Bricks, 30 cm. x 30 cm. 122 pcs P 1,300.00 P 158,600.00
● Portland Cement, T-1 40 Kgs/Bag 770 bags P 220.00 P 169,400.00
● Washed Sand 66 cu. m. P 1,000.00 P 66,000.00
● Deformed Bars 10 mm. Dia. x 6 m. Long 420 lgths P 135.00 P 56,700.00
● Hacksaw Blade 10 pcs P 65.00 P 650.00
● Tie Wire # 16 40 kgs P 70.00 P 2,800.00
TOTAL MATERIALS COST P 623,355.00
LABOR COST P 249,645.00
SUB-TOTAL P 873,000.00
CONTINGENCIES / MISCELLANEOUS P 87,300.00
SUPERVISION P
TOTAL COST P 960,300.00

VII. STEEL TRUSSES:


QUANTITY: 171.65 sq. m.
● Angle Bar, 2" x 2" x 6 m. x 1/4" Thk. 28 lgths P 1,300.00 P 36,400.00
● Angle Bar, 1 1/2" x 1 1/2" x 6 m. x 1/4" Thk. 31 lgths P 990.00 P 30,690.00
● Channel Purlins, 1.5 mm. Thk. x 2" x 3" x 6 m. 46 lgths P 570.00 P 26,220.00
● Plain Round Bar, 10 mm. Dia. x 6.00 m. 12 lgths P 160.00 P 1,920.00
● Angle Bar, 1" x 1" x 6 m. x 1/8" Thk. 20 lgths P 320.00 P 6,400.00
● Welding Electrode, 1/8" Dia. 6012 40 kgs P 120.00 P 4,800.00
● Steel Brush 2 pcs P 48.00 P 96.00
● Metal Primer Paint, Red Oxide 8 gals P 500.00 P 4,000.00
● Paint Brush # 2 2 pcs P 45.00 P 90.00
TOTAL MATERIALS COST P 110,616.00
LABOR COST P 43,384.00
EQUIPMENT EXPENSES:
● 1 - Welding Machine 15 days P 1,000.00 P 15,000.00
● 1 - Electric Metal Cutting Saw 15 days P 400.00 P 6,000.00
SUB-TOTAL P 175,000.00
CONTINGENCIES / MISCELLANEOUS P 17,500.00
SUPERVISION P
TOTAL COST P 192,500.00

VIII. SUPPLY AND INSTULATION OF COLOROOF ROOFING:


QUANTITY: 171.65 sq. m.
● Pre-Painted Coloroof Rib Type Longspan Galvanized Roofing 171.65 sq. m. P 500.00 P 85,825.00
Complete with Wall Flashings, Metal Fascia, Texscrews
Roof Sealant and Others Accessories
TOTAL MATERIALS COST P 85,825.00
LABOR COST P 29,175.00
SUB-TOTAL P 115,000.00
CONTINGENCIES / MISCELLANEOUS P 11,500.00
SUPERVISION P
TOTAL COST P 126,500.00

IX. DOORS AND WINDOWS:


QUANTITY: 49.83 sq. m.
● Panel Door with Door Jamb, 0.90 m. x 2.10 m. 2 sets P 9,600.00 P 19,200.00
● Panel Door with Door Jamb, 0.80 m. x 2.10 m. 2 sets P 8,500.00 P 17,000.00
● Panel Door with Door Jamb, 0.80 m. x 2.10 m. 8 sets P 7,500.00 P 60,000.00
● PVC Door with Complete with Accessories 0.60 m. x 2.10 m. 8 sets P 3,000.00 P 24,000.00
● Loose Pin Hinges, 4" x 4" 24 pairs P 180.00 P 4,320.00
● Door Knob, Kwikset 20 sets P 1,100.00 P 22,000.00
● Glass Sliding Door Complete with Aluminum Jamb, Framing 1 set P 27,720.00 P 27,720.00
Lock and Other Accessories, 3.30 m. x 2.10 m.
● Glass Sliding Window Complete with Aluminum Jamb, Framin 4 sets P 6,720.00 P 26,880.00
Lock and Other Accessories, 1.40 m. x 1.20 m.
● Glass Sliding Window Complete with Aluminum Jamb, Framin 2 sets P 2,400.00 P 4,800.00
Lock and Other Accessories, 1.00 m. x 0.60 m.
● Glass Sliding Window Complete with Aluminum Jamb, Framin 2 sets P 4,800.00 P 9,600.00
Lock and Other Accessories, 1.00 m. x 1.20 m.
● Glass Sliding Window Complete with Aluminum Jamb, Framin 2 sets P 2,880.00 P 5,760.00
Lock and Other Accessories, 0.60 m. x 1.20 m.
● Glass Sliding Window Complete with Aluminum Jamb, Framin 6 sets P 1,440.00 P 8,640.00
Lock and Other Accessories, 0.60 m. x 0.60 m.
TOTAL MATERIALS COST P 229,920.00
LABOR COST P 57,080.00
SUB-TOTAL P 287,000.00
CONTINGENCIES / MISCELLANEOUS P 28,700.00
SUPERVISION P
TOTAL COST P 315,700.00

X. CEILING WORKS:
QUANTITY: 314.96 sq. m.
● Pre-Painted Coloroof Spandrel, 0.40 mm. Thk. 57.6 sq. m. P 400.00 P 23,040.00
● Hardiflex Board, 4.5 mm. Thk. x 4 ft. x 8 ft. (Lite) 80 shts P 380.00 P 30,400.00
● Carrying Channel, 0.8 mm. x 5.00 m. 218 pcs P 140.00 P 30,520.00
● Double Furring Channel, 0.4 mm. x 5.00 m. 218 pcs P 130.00 P 28,340.00
● Single Furring Channel, 0.5 mm. x 5.00 m. 218 pcs P 110.00 P 23,980.00
● Double Furring Clip 1,530 pcs P 6.00 P 9,180.00
● Hardflex Board Screw 18,897 pcs P 1.00 P 18,897.00
● Blind Rivets, 1/8" Dia. x 1/2" (1,000 Pcs/Pack) 8 packs P 380.00 P 3,040.00
● Screw with Tox 1093 pcs P 3.50 P 3,825.50
TOTAL MATERIALS COST P 171,222.50
LABOR COST P 68,777.50
EQUIPMENT EXPENSES:
● 1 - Electrical Drill 30 days P 300.00 P 9,000.00
● 1 - Electrical Grinder 10 days P 300.00 P 3,000.00
SUB-TOTAL P 252,000.00
CONTINGENCIES / MISCELLANEOUS P 25,200.00
SUPERVISION P
TOTAL COST P 277,200.00

XI. TILE WORKS:


QUANTITY: 406.22 sets
● Floor Tiles, 40 cm. x 40 cm. Granite 2,015 pcs P 70.00 P 141,050.00
● Wall Tiles, 40 cm. x 40 cm. Granite 519 pcs P 70.00 P 36,330.00
● Portland Cement, T-1 40 Kgs/Bag 122 bags P 220.00 P 26,840.00
● Washed Sand 10 cu. m. P 1,000.00 P 10,000.00
● Tile Grout Cement 2 Kgs/Bag 18 packs P 80.00 P 1,440.00
TOTAL MATERIALS COST P 215,660.00
LABOR COST P 101,360.00
EQUIPMENT EXPENSES:
● 1 - Electrical Grinder 30 days P 300.00 P 9,000.00
SUB-TOTAL P 326,020.00
CONTINGENCIES / MISCELLANEOUS P 32,602.00
SUPERVISION P
TOTAL COST P 358,622.00

XII. PLUMBING WORKS:


QUANTITY:
● Water Closet, Closed Coupled 6 Liters Tank Capacity 6 sets P 7,500.00 P 45,000.00
Complete with the following: Flexible Hose Angle Valve
and Other Accessories
● Stainless Steel Sink Complete with Goose Neck Faucet 2 sets P 6,500.00 P 13,000.00
and Other Accessories
● Lavatory Sink, Complete with the following: Lavatory Faucet 6 set P 6,500.00 P 39,000.00
Angle Valve, Flexible Hose, P-Trap and Sink Drain
Assy. and Other Accessories
● Brass Faucet 8 pcs P 250.00 P 2,000.00
● Stainless Floor Drain 6" x 6" 6 pcs P 580.00 P 3,480.00
● PVC Pipe, 4" Dia. x 10 ft. Long, Series 1,000 30 lgths P 700.00 P 21,000.00
● PVC Elbow 4" Dia. x 90 Deg., Series 1,000 14 pcs P 70.00 P 980.00
● PVC Wye, 4" x 4" Series 1,000 23 pcs P 130.00 P 2,990.00
● PVC Elbow 4" Dia. x 45 Deg., Series 1,000 23 pcs P 70.00 P 1,610.00
● PVC Tee-Wye, 4" x 4" Series 1,000 9 pcs P 130.00 P 1,170.00
● PVC Wye, 4" x 2" Series 1,000 5 pc P 130.00 P 650.00
● PVC Wye, 2" x 2" Series 1,000 5 pc P 40.00 P 200.00
● PVC Clean-out with Cap, 4" Dia. Series 1,000 14 pcs P 390.00 P 5,460.00
● PVC Solvent Cement, 500 CC/Can 45 cans P 160.00 P 7,200.00
● PVC Pipe, 2" Dia. x 10 ft. Long, Series 1,000 27 lgths P 350.00 P 9,450.00
● PVC P-Trap, 2" Dia. Series 1,000 9 pcs P 90.00 P 810.00
● PVC Elbow 2" Dia. x 90 Deg., Series 1,000 32 pcs P 40.00 P 1,280.00
● PVC Tee-Wye, 2" Dia. 14 pcs P 65.00 P 910.00
● PPR Pipe, 1/2" Dia. x 12 ft. Long 45 lgths P 380.00 P 17,100.00
● PPR Coupling, 1/2" Dia. 45 pcs P 18.00 P 810.00
● PPR Union, 1/2" Dia. 45 pcs P 56.00 P 2,520.00
● PPR Female Adapter 18 pcs P 96.00 P 1,728.00
● PPR Equal Tee, 1/2" Dia. 18 pcs P 25.00 P 450.00
● PPR Elbow, 90 Deg. 1/2" Dia. 45 pcs P 25.00 P 1,125.00
● PPR Stop Valve Socket End, 1/2" Dia. 3 pc P 400.00 P 1,200.00
TOTAL MATERIALS COST P 181,123.00
LABOR COST P 72,449.20
SUB-TOTAL P 253,572.20
CONTINGENCIES / MISCELLANEOUS P 25,357.25
SUPERVISION P
TOTAL COST P 278,929.45
XIII. ELECTRICAL WORKS:
QUANTITY: 379.93 sq. m.
● Circuit Breaker Panel Board 1 - Main and 6 - Branches 2 sets P 7,500.00 P 15,000.00
Complete with Plug-in Type Circuit Breakers
1 - 60A Main
1 - 15A Branches
1 - 20A Branches
4 - 30A Branches
● Stranded Wire, THW # 14 3 boxes P 2,900.00 P 8,700.00
● Stranded Wire, THW # 12 3 boxes P 3,200.00 P 9,600.00
● Stranded Wire, THW # 10 1 box P 3,800.00 P 3,800.00
● Stranded Wire, THW # 6 1 box P 6,000.00 P 6,000.00
● Luminaire 24" x 48" 2-18 Watts, LED Tube 18 sets P 1,950.00 P 35,100.00
● LED Pinlight, Downlight Type 18 sets P 450.00 P 8,100.00
● LED Emergency Light 6 sets P 1,900.00 P 11,400.00
● Switch 1-Gang Classic Series with LED Set, 10A/250V 6 sets P 320.00 P 1,920.00
● Switch 3-Gang Classic Series with LED Set, 10A/250V 9 sets P 350.00 P 3,150.00
● Switch 2-Gang Classic Series with LED Set, 10A/250V 3 set P 330.00 P 990.00
● Convenience Outlet 3-Gang Classic Series 10A/250V 21 sets P 200.00 P 4,200.00
● PVC Electrical Pipe, 1/2" Dia. x 3.00 m. 120 lgths P 140.00 P 16,800.00
● PVC Utility Box, 2" x 4" Orange 30 pcs P 48.00 P 1,440.00
● PVC Octagonal Junction Box 4" x 4" with Cover and Screws 60 pcs P 48.00 P 2,880.00
● PVC Electrical Pipe, 1" Dia. x 3.00 m. 6 lgths P 280.00 P 1,680.00
● Entrance Cap 1" 2 pc P 150.00 P 300.00
● Elecrical Tape 30 rolls P 65.00 P 1,950.00
● Convenience Outlet 3-Pin Flash Mounted for Aircon 6 pcs P 300.00 P 1,800.00
● Cable Tie 150 pcs P 5.00 P 750.00
● Tie Wire # 16 3 kgs P 80.00 P 240.00
TOTAL MATERIALS COST P 135,800.00
LABOR COST P 54,200.00
SUB-TOTAL P 190,000.00
CONTINGENCIES / MISCELLANEOUS P 19,000.00
SUPERVISION P
TOTAL COST P 209,000.00

XIV. PAINTING WORKS:


QUANTITY: 1,856.95 sq. m.
● Flat Latex Paint 48 gals P 650.00 P 31,200.00
● Gloss Latex Paint Top Coat 48 gals P 750.00 P 36,000.00
● Flat Wall Enamel Paint 3 gals P 650.00 P 1,950.00
● Quick Drying Enamel Paint 8 gals P 750.00 P 6,000.00
● Mortaflex Cement Modifier Paint, (Davies) 20 gals P 1,200.00 P 24,000.00
● Skim Coat Cement, 2- Kgs/Bag 40 bags P 498.00 P 19,920.00
● Masonry Putty 40 gals P 550.00 P 22,000.00
● Body Filler Time-Out 20 gals P 560.00 P 11,200.00
● Paint Roller 6" Cotton w/Tray 6 sets P 350.00 P 2,100.00
● Mini Paint Roller 4" Cotton 3 pcs P 75.00 P 225.00
● Paint Brush 2" 3 pcs P 45.00 P 135.00
● Sand Paper # 120 90 pcs P 20.00 P 1,800.00
● Paint Thinner 4 gals P 400.00 P 1,600.00
TOTAL MATERIALS COST P 158,130.00
LABOR COST P 63,252.00
SUB-TOTAL P 221,382.00
CONTINGENCIES / MISCELLANEOUS P 22,138.20
SUPERVISION P
TOTAL COST P 243,520.20

XV. KITCHEN COUNTER AND CABINETS:


QUANTITY: 10.60 linear meters
● Granite Counter Top, 0.60 m. x 2.00 m. 4 sets P 14,000.00 P 56,000.00
● Granite Counter Top, 0.6 m. x 1.30 m. 2 sets P 9,100.00 P 18,200.00
● Melamine Board, 18 mm. x 4 ft. x 8 ft. 6 shts P 3,000.00 P 18,000.00
● Plyboard, 3/4" Thk. x 4 ft. x 8 ft. 8 shts P 1,050.00 P 8,400.00
● Aluminum T-Moulding 12 lgths P 900.00 P 10,800.00
● Aluminum Moulding with Handle 4 lgths P 1,500.00 P 6,000.00
● Silicon Sealant 10 tubes P 185.00 P 1,850.00
● Swivel Type Counter High Chair (Steel) 8 pcs P 2,900.00 P 23,200.00
TOTAL MATERIALS COST P 142,450.00
LABOR COST P 56,980.00
SUB-TOTAL P 199,430.00
CONTINGENCIES / MISCELLANEOUS P 19,943.00
SUPERVISION P
TOTAL COST P 219,373.00

XVI. SUPPLY AND INSTALLATION OF STAINLES STEEL RAILINGS: (BALCONY AND STAIRS)
QUANTITY: 20.52 linear meters
● 2" Dia. Stainless Steel Tube, Top Rail and 3 - 1" Dia. 20.52 l.m. P 4,000.00 P 82,080.00
Stainless Steel Tube Center Rails with 1 1/2" Stainless
Steel Square Tube, Vertical Posts Spaced Equally
TOTAL MATERIALS COST P 82,080.00
LABOR COST P
SUB-TOTAL P 82,080.00
CONTINGENCIES / MISCELLANEOUS P 8,208.00
SUPERVISION P
TOTAL COST P 90,288.00

XVII. SUPPLY AND INSTALLATION OF ARCHITECTURAL SUN BUFFERS:


QUANTITY: 20.00 sq. m.
● Architectural Sun-Buffers Materials To Be Used 20 sq. m. P 4,000.00 P 80,000.00
˃ 2.5 mm. Thk. x 2" x 4" Rectangular Tubes
˃ 3/16" Thk. x 1" x 1" Angle Bars
˃ Welding Electrodes
˃ Metal Primer Paints
TOTAL MATERIALS COST P 80,000.00
LABOR COST P
SUB-TOTAL P 80,000.00
CONTINGENCIES / MISCELLANEOUS P 8,000.00
SUPERVISION P
TOTAL COST P 88,000.00

TOTAL MATERIALS COST P 3,149,893.50


LABOR COST P 1,233,057.60
CONTINGENCIES / MISCELLANEOUS P 453,745.20
EQUIPMENT P 154,500.00
TOTAL COST P 4,991,196.30