PROGRAM OF WORKS

OFFICE OF THE MUNICIPAL ENGINEER

MUNICIPALITY OF JASAAN

PROJECT: Repair and Renovation of Slaughterhouse and

LOCATION: UPPERYard
Stock JASAAN, JASAAN, MISAMIS ORIENTAL
DATE: 9/12/2019
ESTIMATED PROJECT COST : ₱958,685.09
PROJECT DESCRIPTION: Infrastructure
SOURCE OF FUND: 20% DF
IMPLEMENTING MODE By Contract
PROJECT DURATION 30 days
REQUIRED EQUIPMENT n/a
TECHNICAL PERSONEL Foreman
Skilled Worker

Wt of % Direct Cost
Labor Material Cost
I. DEMOLITION OF DAMAGED
STRUCTURE (L.S.) 8.52% 50,000.00
II. ROOFING AND TRUSSES
(Steel Truss - Stock Yard) 42.47% 87,286.50 249,390.00
III. CONCRETE AND MASONRY 4.38% 9,009.00 25,740.00
IV. TOILET FIXTURES &
PLUMBING 13.66% 28,064.75 80,185.00
V. ROOFING AND TRUSSES (STEEL
TRUSS - Dressing Area) 30.97% 63,652.40 181,864.00

SUBTOTAL 100.00% 188,012.65 587,179.00

INDIRECT COST
1.0 Contractor's Profit: 10 % (of Direct Cost) 58,717.90
2.0 OCM: 12.6% (of Direct Cost ): 88,076.85
3.0 VAT 5.0%: (of Direct Cost + OCM + CP) 36,698.69

TOTAL ESTIMATED COST: 958,685.09

Prepared by:
PROJECT : Repair and Renovation of Slaughterhouse and Stock Yard
LOCATION : UPPER JASAAN, JASAAN, MISAMIS ORIENTAL

SUBJECT : BILL OF MATERIALS AND COST OF ESTIMATES

___________________________________________________________________________________________

QTY ITEM SIZE DESCRIPTION PRICE SUBTOTAL

I. DEMOLITION OF DAMAGED STRUCTURE (L.S.) 50,000.00

II. ROOFING AND TRUSSES (Steel Truss - Stock Yard) 249,390.00

20 pcs 2 1/2 x 2 1/2 x 1/4 x 6 angle bar 2,020.00 40,400.00

6 pcs GI Pipe Schedule 40 4" dia. x 6m 6,300.00 37,800.00
6 pcs Base Plate 4x8" x 1/4" 300.00 1,800.00
12 pcs Anchor Bolt 5/8" dia. x 8" 150.00 1,800.00
12 pcs Expansion Bolt 5/8" dia. 78.00 936.00
20 pcs C Purlins 2x3" 6m 731.00 14,620.00
56 sheet GI Sheet Color Roof 14' 1,961.00 109,816.00
18 pcs Flushing __ x 2.4m 300.00 5,400.00
8 pcs Ridge Roll __x 2.4m 300.00 2,400.00
16 pcs Gutter __x 2.4m 450.00 7,200.00
8 kgs Tex Screw 3" 3.00 24.00
5 boxes Welding Rod (fuji) 3,300.00 16,500.00
4 gals Roof Paint (Spanish Red) 605.00 2,420.00
5 pcs Cutting Disc (concrete) 446.00 2,230.00
5 boxes Cutting Disc 4" dia. (steel) 128.00 640.00
4 gals Primer Paint 447.00 1,788.00
8 pcs Deform Round Bard 16mm x 6m 452.00 3,616.00
Labor 87,286.50

III. CONCRETE AND MASONRY 25,740.00

500 pcs CHB 4" 10.00 5,000.00

50 bgs Cement 240.00 12,000.00
20 pcs 10mm x 6m ________ 168.00 3,360.00
5 kgs Tie Wire #16 76.00 380.00
2 load Mix Sand & Gravel 2,500.00 5,000.00
Labor 9,009.00

IV. TOILET FIXTURES & PLUMBING 80,185.00

2 unit Toilet Bowl 8,500.00 17,000.00

2 unit Lavatory 3,500.00 7,000.00
2 pcs Faucet GI 215.00 430.00
2 pcs Shower Head 285.00 570.00
6 pcs GI Elbow 1/2" 45.00 270.00
4 pcs GI Tee 1/2" 57.00 228.00
6 pcs GI Coupling 1/2" 32.00 192.00
6 pcs GI Nipple 1/2" 36.00 216.00
5 roll Tape lone 1/2" 19.00 95.00
2 length GI Pipe 1/2" dia. X 6m 590.00 1,180.00
4 length PVC Pipe 3" dia. X 6m 728.00 2,912.00
2 length PVC Pipe 2" dia. X 6m 340.00 680.00
4 pcs Elbow PVC 3" 71.00 284.00
4 pcs 90 deg. PVC 3" 78.00 312.00
4 pcs Elbow PVC 2" 39.00 156.00
4 pcs 90 deg. PVC 2" 39.00 156.00
200 pcs Tile Glazed 30x30cm 110.00 22,000.00
14 pcs Tile Frame 250.00 3,500.00
2 pcs Floor Drain 242.00 484.00
100 pcs Unglazed Tile 30x30cm 110.00 11,000.00
12 bags Adhesive Cement 600.00 7,200.00
24 pcs Boarder Tiles 180.00 4,320.00
Labor 28,064.75

V. ROOFING AND TRUSSES (STEEL TRUSS - Dressing Area) 181,864.00

16 length 2 1/2 x 2 1/2 x 1/4 x 6 angle bar 2,020.00 32,320.00

30 sheets Skilled worker 2,500.00 75,000.00
8 length Toilet Bowl 452.00 3,616.00
18 length Lavatory 731.00 13,158.00
8 kgs Faucet GI 3.00 24.00
3 length Shower Head 6,300.00 18,900.00
6 pcs GI Elbow 1/2" 150.00 900.00
24 pcs GI Tee 1/2" 78.00 1,872.00
4 boxes GI Coupling 1/2" 3,300.00 13,200.00
6 pcs GI Nipple 1/2" 450.00 2,700.00
8 roll Tape lone 1/2" 300.00 2,400.00
8 length GI Pipe 1/2" dia. X 6m 728.00 5,824.00
4 pcs PVC Pipe 3" dia. X 6m 71.00 284.00
4 pcs PVC Pipe 2" dia. X 6m 78.00 312.00
5 pcs Elbow PVC 3" 128.00 640.00
2 gals 90 deg. PVC 3" 447.00 894.00
4 gals Elbow PVC 2" 605.00 2,420.00
2 roll 90 deg. PVC 2" 3,700.00 7,400.00
Labor 63,652.40

TOTAL 775,191.65
 Computation
CONCRETE WORKS Base1 Base 2 Height Area (sqm) Volume (Cu.m)
1 2-Wing wall Slab (trapezoidal @20cm Thickness) 2.9 4.9 1.73 6.75 2.6988
2 4-Wing wall (trapezoidal @20cm Thickness) 2 0.3 1.9 2.19 1.748
3 2-Head Wall 0 0.45 2.9 1.31 0.9918
4 Culvert
Total Cross-sectional Area 2.9 1.4 4.06
Culvert Crossectional Area (hexagonal) 2.74
Concrete Area 1.32 5.28
5 Concrete Road (6" Thick) 6 4 24.00 3.6
Total Concrete Volume 14.3186

6 for Class AA Concrete Mix Cement (bags) Sand (cu.m) Gravel (cu.m)
12:1:0.5 171.8232 7.1593 14.3186
Say 172 8 15

Surface Area Quantity

7 16mm dia DSB @ 300mm Spacing for Slabs
Culvert Slab
Width Spacing no of Horizontal Length Sub-total
10.8 0.3 72 4 288

Vertical 4 0.3 26.6666666667 10.8 288

Head Wall
Width Spacing no of Horizontal Length Sub-total
Horizontal 0.45 0.17 5.2941176471 3 63.5294117647

Wing Wall
Width Spacing no of Horizontal Length Sub-total
Vertical 1.73 0.3 5.7666666667 1.9 21.9133333333

Horizontal 1.9 0.3 6.3333333333 1.73 21.9133333333

Wing Wall Slabs

Width Spacing no of Horizontal Length Sub-total
Vertical 4.9 0.3 16.3333333333 1.73 113.0266666667

Horizontal 1.73 0.3 5.7666666667 4.9 113.0266666667

Total Length 909.4094117647

8 at 6m per DSB 151.5682352941
Say 152

9 at 0.89kg per meter of DSB; 10% of the weight is the

Estimate for the Tie wire Total Length density Weight 10%
909.4094117647 0.89 809.3743764706 80.937437647
say 81

STEEL WORKS total length no. of bars

10 Railings (using 2x4 steel bars) 50.12 8.3533333333 say 9

LABOR Working Days No. of workers Man-days

11 Foreman 15 1 15
Welder 5 1 5
Skilled Worker 15 7 105
Unskilled Worker 15 7 105