Project: 3-Storey Commercial Building
Location: Patar, Bolinao, Pangasinan
Subject: Program of Works
ITEM NO. DESCRIPTION QTY UNIT UNIT COST AMOUNT
I. EARTHWORKS
Excavation 38.479 cu.m. 350.00 13,476.65
Backfilling 24.797 cu.m. 300.00 7,439.10
Total 20,915.10
II. REINFORCED CONCRETE WORKS
16mm dia.x 6.00m RSB 148 pcs. 390.00 57,720.00
12mm dia.x 6.00m RSB 37 pcs. 240.00 8,880.00
10mm dia.x 6.00m RSB 372 pcs. 180.00 66,960.00
Cement 344 bags 230.00 79,120.00
Sand 65 cu.m. 950.00 61,750.00
#16 Tie Wire 134 kl. 80.00 10,720.00
Gravel 61 cu.m. 1,200.00 73,200.00
Coco Lumber 987 bdft. 28.00 27,636.00
Formworks and Scaffolding LS 45,000.00
Materials 430,968.00
Labor 63,420.00
Total 494,406.00
III. MASONRY WORKS
4” CHB (Includes Septic Tank) 1957 pcs. 20.00 39,140.00
Portland Cement 195 bags 230.00 44,850.00
Washed Sand 12 cu.m. 950.00 11,400.00
10 mm RSB x 6.00 m. 225 pcs. 130.00 29,250.00
#16 Tie Wire 89 kl. 80.00 7,120.00
Materials 131,760.00
Labor 24,650.00
Total 156,410.00
IV. CEMENT PLASTER FINISH
Portland Cement 124 bags 230.00 28,520.00
Washed Sand 9 cu.m. 950.00 8,550.00
Materials 37,070.00
Labor 8,750.00
Total 45,820.00
V. FABRICATED MATERIALS & HARDWARE
D1- 0.70m x 2.10m Panel Door with wd Jmb 5 sets 1,850.00 9,250.00
D2-0.60m x 2.10m Panel Louver Door with wd Jmb 3 sets 1,850.00 5,550.00
Door Knob with accessories 8 pcs. 1,500.00 12,000.00
Sliding Window 6.72 sq.m. 2,205.60 14,821.63
Awning Window 0.96 sq.m. 1,075.21 1,992.20
Hardware LS 1,032.20
Materials 44,646.03
Labor 14,250.00
Total 58,896.03
VI. TILEWORKS
0.30m x 0.30m Floor Tile 684 pcs. 38.50 26,334.00
0.30m x 0.30m Wall Tile 91 pcs. 38.50 3,503.50
Portland Cement 29 bags 230.00 6,670.00
Fine Sand 4 cu.m. 950.00 3,800.00
Tile Trim 21 pcs. 75.00 1,575.00
Tile Grout 18 kl. 60.00 1,080.00
Materials 42,962.50
Labor 8,750.00
Total 51,712.50