PROJECT NAME: PROPOSED TWO (2) STOREY RESIDENTIAL BUILDING

OWNER:
LOCATION:

PROGRAM OF WORKS

ITEM DESCRIPTION UNIT QTY UNIT PRICE TOTAL AMOUNT

1 CONCRETE WORKS cu.m 25.66 5,478.64 140,554.50

2 MASONRY WORKS sq.m 188.92 713.82 134,854.44
3 STEEL WORKS lot 1.00 187,806.70 187,806.70
4 ROOFING WORKS lot 1.00 184,238.00 184,238.00
5 PAINTING WORKS sq.m 548.65 105.75 58,021.00
6 TILEWORKS sq.m 96.39 305.22 29,420.00
7 PLUMBING WORKS lot 1.00 60,250.00 60,250.00
8 ELECTRICAL WORKS lot 1.00 69,750.00 69,750.00
9 DOORS AND WINDOWS lot 1.00 146,050.00 146,050.00
TOTAL PROJECT COST: ₱1,010,944.64

Page 1 POW
 DETAILED COST ESTIMATES

1 CONCRETE WORKS 25.66 CU.M

Materials
FOOTING 5.01 cu.m
Cement 45 bags 250.00 11,272.50
Screened Sand 2.51 m³ 1,100.00 2,755.50
Gravel 5.01 m³ 1,100.00 5,511.00
COLUMN 5.15 cu.m
Cement 46 bags 250.00 11,587.50
Screened Sand 2.58 m³ 1,100.00 2,832.50
Gravel 5.15 m³ 1,100.00 5,665.00
BEAMS 5.682 cu.m
Cement 51 bags 250.00 12,784.50
Screened Sand 2.84 m³ 1,100.00 3,125.10
Gravel 5.68 m³ 1,100.00 6,250.20
SLAB (inc. Stairs) 9.813 cu.m
Cement 88 bags 250.00 22,079.25
Screened Sand 4.91 m³ 1,100.00 5,397.15
Gravel 9.81 m³ 1,100.00 10,794.30
Formworks and scaffoldings 1.00 lot 15,000.00 15,000.00
Manpower
1 Foreman 10.00 days 550.00 5,500.00
2 Mason 10.00 days 400.00 8,000.00
4 Laborer 10.00 days 300.00 12,000.00
SUBTOTAL 140,554.50
UNIT PRICE 5,478.64

2 MASONRY WORKS 188.92 SQ.M

Materials
Concrete Hollow Blocks (4") 2,598 pcs 13.00 33,769.45
10mmø RSB @ 6m 120 lengths 200.00 24,000.00
Cement 171 bags 250.00 42,790.38
Screened Sand 14 m³ 1,100.00 15,689.81
Tie Wire 9 kgs 85.00 754.80
Manpower
1 Foreman 7.00 days 550.00 3,850.00
2 Mason 7.00 days 400.00 5,600.00
4 Laborer 7.00 days 300.00 8,400.00
SUBTOTAL 134,854.44
UNIT PRICE 713.82

Page 2 Detailed Estimates

 DETAILED COST ESTIMATES
3 STEEL WORKS 1 LOT
Materials
16mmø RSB x 6m 65.00 lengths 435.00 28,275.00
12mmø RSB x 6m 165.00 lengths 350.00 57,750.00
10mmø RSB x 6m 380.00 lengths 200.00 76,000.00
Tie Wire 58 kgs 85.00 4,931.70
1''ø Hollow Square Tube x 6m 2.00 lengths 970.00 1,940.00
2''ø Stainless Steel Pipe x 6m 4.00 lengths 1,480.00 5,920.00
Welding Rod 3.00 kgs 80.00 240.00
Manpower
1 Foreman 5.00 days 550.00 2,750.00
2 Welder 5.00 days 400.00 4,000.00
4 Laborer 5.00 days 300.00 6,000.00
SUBTOTAL 187,806.70
UNIT PRICE 187,806.70

4 ROOFING WORKS 1 LOT

Materials
Roof Framing
C-Purlins (2''x6''x2.0mm) 12 lengths 1,020.00 12,172.00
C-Purlins (2''x4''x2.0mm) 25 lengths 980.00 24,859.33
Square Bar (2''x3'') 2 lengths 950.00 2,216.67
Welding Rod 5 kgs 80.00 400.00
Roof
Pre Painted Tile Roof Panel (Coloroof) 81 lin.m 810.00 65,610.00
Polycarbonate Roofing 2 sheet 2,040.00 4,080.00
Screw w/ Neoprene Washer 500 pcs 25.00 12,500.00
Gutter 36 lin.m 950.00 34,200.00
Ceiling Works
Hardiflex 30 sheets 350.00 10,500.00
Metal Furring 45 lengths 150.00 6,750.00
Blind Rivets 3 box 300.00 900.00
Manpower
1 Foreman 3.00 days 550.00 1,650.00
2 Carpenter 3.00 days 400.00 2,400.00
2 Welder 3.00 days 400.00 2,400.00
4 Laborer 3.00 days 300.00 3,600.00
SUBTOTAL 184,238.00
UNIT PRICE 184,238.00

5 PAINTING WORKS 548.65 sq.m

Materials
Acrylic Latex Paint Primer 19 gal 980.00 18,620.00
Acrylic Gloss Latex Paint 19 gal 1,350.00 25,650.00
Neutralizer 8 liters 400.00 3,200.00
Patching Compound 3 sacks 580.00 1,740.00
Masking Tape 5 rolls 48.00 240.00
No.36 Sand Paper 40 sheet 85.00 3,400.00

Page 3 Detailed Estimates

 DETAILED COST ESTIMATES
No.120 Sand Paper 40 sheet 32.00 1,280.00
Paint Roller 3 pcs 115.00 345.00
Paint Brush (No.3) 3 pcs 82.00 246.00
Manpower
1 Foreman 2.00 days 550.00 1,100.00
2 Painter 2.00 days 400.00 1,600.00
1 Laborer 2.00 days 300.00 600.00
SUBTOTAL 58,021.00
UNIT PRICE 105.75

6 TILEWORKS 96.39 sq.m

Materials
Glazed Tiles (0.60mx0.60m) 235 pcs 250.00 58,750.00
Unglazed Tiles (0.40mx0.40m) 145 pcs 120.00 17,400.00
Tile Trim 6 pcs 120.00 720.00
Tile Grout 5 bags 150.00 750.00
Tile Adhesive 11 bags 250.00 2,750.00
Manpower
1 Foreman 4.00 days 550.00 2,200.00
2 Tiler 4.00 days 400.00 3,200.00
2 Laborer 4.00 days 300.00 2,400.00
SUBTOTAL 29,420.00
UNIT PRICE 305.22

7 PLUMBING WORKS 1 LOT

Materials
Water Closet 2 set/s 6,500.00 13,000.00
Lavatory 2 set/s 2,200.00 4,400.00
Fittings and accessories 1 lot 15,000.00 15,000.00
Septic Vault 1 lot 10,000.00 10,000.00
Manpower
1 Foreman 7.00 days 550.00 3,850.00
2 Plumber 7.00 days 400.00 5,600.00
4 Laborer 7.00 days 300.00 8,400.00
SUBTOTAL 60,250.00
UNIT PRICE 60,250.00
8 ELECTRICAL WORKS 1 LOT
Materials
Lighting Fixtures and accessories 1 lot 30,000.00 30,000.00
Wires and conduits 1 lot 30,000.00 30,000.00
Manpower
1 Foreman 5.00 days 550.00 2,750.00
2 Electrician 5.00 days 400.00 4,000.00
2 Laborer 5.00 days 300.00 3,000.00
SUBTOTAL 69,750.00
UNIT PRICE 69,750.00

Page 4 Detailed Estimates

 DETAILED COST ESTIMATES
9 DOORS AND WINDOWS 1 LOT
Materials
D1 - Panel Door (0.90m x 2.10m) 1 sets 5,500.00 5,500.00
D2 - Panel Door (0.80m x 2.10m) 2 sets 4,800.00 9,600.00
D3 - Flush Door (0.80m x 2.10m) 3 sets 3,500.00 10,500.00
D4 - Flush Door (0.60m x 2.10m) 2 sets 2,800.00 5,600.00
D5 - Flush Door (0.60m x 1.50m) 1 sets 2,500.00 2,500.00
D6 - Glass Door (1.60m x 2.10m) 1 sets 16,800.00 16,800.00
W1 - Glass Window (0.60m x 1.20m) 3 sets 3,600.00 10,800.00

W2 - Glass Window (1.60m x 1.20m) 5 sets 7,680.00 38,400.00

W3 - Glass Window (1.20m x 0.90m) 5 sets 4,320.00 21,600.00

W4 - Glass Window (0.60m x 0.60m) 2 sets 1,800.00 3,600.00

W5 - Glass Window (0.80m x 2.10m) 1 sets 8,400.00 8,400.00

Manpower
1 Foreman 5.00 days 550.00 2,750.00
2 Carpenter 5.00 days 400.00 4,000.00
4 Laborer 5.00 days 300.00 6,000.00
SUBTOTAL 146,050.00
UNIT PRICE 146,050.00

TOTAL PROJECT COST: ₱1,010,944.64

Page 5 Detailed Estimates