SAMPLE OF PROGRAM OF WORKS

PROJECT : REPAIR OF SIX (6) CLASSROOMS

SCHOOL :
LOCATION : CITY CAMP, BAGUIO CITY
OWNER :
SUBJECT : APPROVED AGENCY ESTIMATE

I.D. NO DESCRIPTION UNIT QTY UNIT COST

BUILDING #3, 1STOREY, 3 CLASSROOM RP-US SCHOOL BUILDING

8.00 Roofing Works

Long-Span Roofing, Corrugated,

8.16 Pre-Painted, 1220mm x 0.4mm thk lm 210.00 370.00

Ridge Roll, Pre-Painted, Ordinary,

8.17 0.610m x 2.440m x 0.4mm thk pc 9.00 482.50

Flashing, Pre-Painted, Spanish,

8.21 0.610m x 2.440m x 0.4mm thk pc 16.00 600.00

Gutter, Pre-Painted, Spanish,

8.25 0.610m x 2.440m x 0.4mm thk m 22.00 600.00

8.35 Teckscrew 2-1/2" pc 2,628.00 1.80

8.36 Roof Sealant L 8.00 300.00

8.37 Blind Rivets 3/16" x 1" pc 408.00 1.35

Sub-total

9.00 Carpentry works

Truss, Members & Ceiling

Anchor Bolt with Nuts and Washer,
7.34 12mmØ x 50mm x 300mm pc 13.00 27.00

9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 621.00 35.00

9.22 Finishing Nails kg 3.00 70.00

 9.23 Common Wire Nails kg 11.00 58.00

9.24 Concrete Nails kg 4.00 84.00

Machine Bolts with Std. Nuts and
9.38 Washers, 5/8" x 8" pc 33.00 20.00

9.42 Wood Preservative, Brown L 3.00 900.00

Sub-total

13.00 Painting Works

Interior and exterior Ceiling, exposed sq.m 219.74
truss & members

13.04 Enamel, Flatwall gal 11.00 552.75

13.05 Enamel, Semi Gloss gal 22.00 552.75

13.15 Glazing Putty gal 11.00 556.50

13.16 Paint Thinner gal 11.00 233.75

13.39 Roller Brush 7" pc 4.00 96.75

13.43 Sand Paper #100 m 4.00 75.00

Sub-total

BUILDING #5, 2STOREY, 4 CLASSROOM SCHOOL BUILDING

8.00 Roofing Works

Long-Span Roofing, Corrugated,
8.16 Pre-Painted, 1220mm x 0.4mm thk m 193.00 370.00
Ridge Roll, Pre-Painted, Ordinary,
8.17 0.610m x 2.440m x 0.4mm thk pc 8.00 482.50
Flashing, Pre-Painted, Spanish,
8.21 0.610m x 2.440m x 0.4mm thk pc 10.00 600.00
Gutter, Pre-Painted, Spanish,
8.25 0.610m x 2.440m x 0.4mm thk m 16.00 600.00

8.35 Teckscrew 2-1/2" pc 14.00 60.00

8.36 Roof Sealant L 8.00 300.00

8.37 Blind Rivets 3/16" x 1" pc 312.00 1.35

Sub-total

9.00 Carpentry works

Truss, Members, Fascia Board

Anchor Bolt with Nuts and Washer,
7.34 12mmØ x 50mm x 300mm pc 5.00 27.00
 9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 207.00 35.00

9.23 Common Wire Nails kg 4.00 58.00

Machine Bolts with Std. Nuts and
9.38 Washers, 5/8" x 8" pc 13.00 20.00

9.42 Wood Preservative, Brown L 2.00 900.00

Interior and exterior Ceiling

9.06 Plywood, Marine 1/4" x 4' x 8' pc 28.00 415.00

9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 325.00 35.00

9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 8.00 245.00

9.22 Finishing Nails kg 4.00 70.00

9.23 Common Wire Nails kg 24.00 58.00

9.24 Concrete Nails kg 6.00 84.00

Sub-total

10.00 Electrical Works

Roughing-ins

10.01 Electrical Conduit uPVC, 15mmØ pc 15.00 80.00

10.06 RSC 20mmØ pc 1.00 250.00

10.16 Junction Box, 4" x 4" G.I. pc 8.00 25.00

10.34 Entrance Cap 20mm dia. pc 1.00 280.00

Wires & Fixtures

10.11 3.5 mm2 THW Wire, Stranded m 115.00 33.00

10.20 FL 2 x 40W Industrial Type set 8.00 1,450.00

10.24 2-Gang Switch with Plate pc 2.00 285.00

10.28 Duplex C.O. with Plate pc 2.00 204.33

10.38 Circuit Breaker, 20A 2P set 2.00 380.00

10.39 Circuit Breaker, 30A 2P set 1.00 380.00

10.48 Panel Box, Flush Type, 4 Branches set 1.00 1,202.75

10.58 Electrical Tape pc 2.00 37.50

Sub-total

13.00 Painting Works

 Concrete surfaces sq.m 285.60

13.01 Latex, Flat gal 29.00 491.00

13.02 Latex, Semi Gloss gal 14.00 577.00

13.14 Masonry Putty gal 6.00 620.00

13.20 Acri Color qrt 6.00 164.67

13.39 Roller Brush 7" pc 4.00 96.75

13.43 Sand Paper #100 m 4.00 75.00

Interior and exterior Ceiling sq.m 177.00

13.04 Enamel, Flatwall gal 9.00 552.75

13.05 Enamel, Semi Gloss gal 18.00 552.75

13.15 Glazing Putty gal 9.00 556.50

13.16 Paint Thinner gal 9.00 233.75

13.39 Roller Brush 7" pc 4.00 96.75

13.43 Sand Paper #100 m 4.00 75.00

Doors sq.m. 10.40

13.06 Enamel, Quick Dry gal 2.00 525.50

13.10 Primer, Red Oxide gal 1.00 384.75

13.16 Paint Thinner gal 1.00 233.75

13.36 Paint Brush 2" pc 2.00 39.25

13.43 Sand Paper #100 m 2.00 75.00

Sub-total

BUILDING #6, 1STOREY, H.E. BUILDING

6.00 Doors and Windows

6.01 Removal of Door with Jamb set 1.00

6.20 Steel Door 0.90x2.10m complete with set 1.00 7,500.00

6.32 Hinges, Standard 3-1/2" x 3-1/2" pa 2.00 170.00

6.29 Entrance, Cylindrical Lockset set 1.00 1,640.00

Sub-total

9.00 Carpentry works

Interior and exterior Ceiling sq.m 60.95

 9.06 Plywood, Marine 1/4" x 4' x 8' pc 11.00 415.00

9.13 Rough Lumber, Sun Dried, Tanguile bd.ft 281.00 35.00

9.15 Ceiling Vent 1" x 12" x 4' with Screen pc 4.00 245.00

9.22 Finishing Nails kg 4.00 70.00

9.23 Common Wire Nails kg 22.00 58.00

9.24 Concrete Nails kg 8.00 84.00

Sub-total

10.00 Electrical Works

Roughing-ins

10.01 Electrical Conduit uPVC, 15mmØ pc 8.00 80.00

10.06 RSC 20mmØ pc 1.00 250.00

10.16 Junction Box, 4" x 4" G.I. pc 4.00 25.00

10.34 Entrance Cap 20mm dia. pc 1.00 280.00

Wires & Fixtures

10.11 3.5 mm2 THW Wire, Stranded m 58.00 33.00

10.20 FL 2 x 40W Industrial Type set 4.00 1,450.00

10.38 Circuit Breaker, 20A 2P set 1.00 380.00

10.58 Electrical Tape pc 2.00 37.50

Sub-total

13.00 Painting Works

Concrete surfaces sq.m 185.52

13.01 Latex, Flat gal 18.00 491.00

13.02 Latex, Semi Gloss gal 9.00 577.00

13.14 Masonry Putty gal 2.00 620.00

13.20 Acri Color qrt 3.00 164.67

13.39 Roller Brush 7" pc 2.00 96.75

13.43 Sand Paper #100 m 2.00 75.00

Interior and exterior Ceiling sq.m 121.90

13.04 Enamel, Flatwall gal 29.00 552.75

13.05 Enamel, Semi Gloss gal 15.00 552.75

 13.15 Glazing Putty gal 7.00 556.50

13.16 Paint Thinner gal 13.00 233.75

13.39 Roller Brush 7" pc 4.00 96.75

13.43 Sand Paper #100 m 6.00 75.00

Metal Surfaces sq.m 5.20

13.06 Enamel, Quick Dry gal 1.00 525.50

13.10 Primer, Red Oxide gal 1.00 384.75

13.16 Paint Thinner gal 1.00 233.75

13.36 Paint Brush 2" pc 1.00 39.25

13.43 Sand Paper #100 m 1.00 75.00

Sub-total

TOTAL COST

Prepared by: Checked & Reviewed Approved:

JENNIFER D. POLIDO FRANCIS CESAR B. BRINGAS, C

School Head/SDRRM Engineer III School's Division Superintend

F-1 6.00 1.20 1.20

WF-1 1.00 0.25 0.40

1.00 0.25 0.40
C-1 6.00 0.20 0.30

RG-1 1.00 0.20 0.40

RG-2 1.00 0.20 0.40

S-1 2.00 8.00 6.00

F-1 1.43 6.00 16.00

WF-1 1.00 #REF! 3.00

WF-1 1.00 8.36 6.00
Columns
Vertical bars
C-1 1.00 6.00 4.00
1.00 6.00 4.00
Stirrups
40.00 1.00 6.00

Beams
Top bars
RG-1 6.00 6.00
Bottom bars
RG-1 3.00 6.00
Midspan bars(top)
RG-1 3.00 2.00
Midspan bars(bottom)
RG-1 6.00 2.00

Top bars
RG-1 6.00 8.20
Bottom bars
RG-1 3.00 8.20
Midspan bars(top)
RG-1 3.00 2.53
Midspan bars(bottom)
RG-1 6.00 2.53
C-1 6.00 0.30 0.40

RG-1 1.00 0.15 0.40

RG-2 1.00 0.15 0.40
EB-1 0.00 0.15 0.25

SIDES 2.00 6.40 3.32

FRONT/REAR 2.00 16.00 3.32
PARA 2.00 6.40 0.70
MINUS -2.00 2.10 1.00
MINUS -6.00 2.74 2.06
MINUS -2.00 1.44 2.06

Window use 2 x 6
Size 2.74 2.06 8.99
1.44 2.06 4.72
length
9.00
9.00

5.00
5.00

Window use 1 x 4 x 2 Window use 1 x 4 x 4

15 pcs 2 pcs
10.00 2.67
TOTAL COST

77,700.00

4,342.50

9,600.00

13,200.00

4,730.40

2,400.00

550.80

112,523.70

351.00

21,735.00

210.00
 638.00

336.00

660.00

2,700.00

26,630.00

6,080.25

12,160.50

6,121.50

2,571.25

387.00

300.00

27,620.50

71,410.00

3,860.00

6,000.00

9,600.00

840.00

2,400.00

421.20

94,531.20

135.00
 7,245.00

232.00

260.00

1,800.00

11,620.00

11,375.00

1,960.00

280.00

1,392.00

504.00

36,803.00

1,200.00

250.00

200.00

280.00

3,795.00

11,600.00

570.00

408.66

760.00

380.00

1,202.75

75.00

20,721.41
14,239.00

8,078.00

3,720.00

988.02

387.00

300.00

4,974.75

9,949.50

5,008.50

2,103.75

387.00

300.00

1,051.00

384.75

233.75

78.50

150.00

52,333.52

7,500.00

340.00

1,640.00

9,480.00
 4,565.00

9,835.00

980.00

280.00

1,276.00

672.00

17,608.00

640.00

250.00

100.00

280.00

1,914.00

5,800.00

380.00

75.00

63,615.00

8,838.00

5,193.00

1,240.00

494.01

193.50

150.00

16,029.75

8,291.25
 3,895.50

3,038.75

387.00

450.00

525.50

384.75

233.75

39.25

75.00

49,459.01

398,801.64

Approved:

AR B. BRINGAS, CESO VI

vision Superintendent
16mm. Dia.
9.47

10mm. Dia.
3.70

9.47
5.33

3.70

9.47

9.47

9.47

9.47

9.47

9.47

9.47

9.47
 8.00
6.00

8.00
12.00
8.00
0.90
1.96

60.76
31.93
bft-l
9.00
9.00

5.00
5.00

#REF!
#REF!
x4x4

45.32

0.65