[go: up one dir, main page]
Scribd
Upload
71 views2 pages

Program of Works: Engineering and Technology Department

The document summarizes the construction of a four-storey residential and commercial building in Brgy. San Angel, San Jose, Antique. It will cost an estimated ₱8,914,811.49 to complete and will take 298 calendar days. The project will include site works, concrete works, formworks, masonry works, metal works, painting works, electrical works, plumbing works, doors and windows, tile works, and a septic tank. Materials make up 46.82% of costs, direct labor 27.43%, and equipment rental 2.08%. Indirect costs include overhead, contingency, profit, VAT, and mobilization/demolition fees.

Uploaded by

EDELMIRA ONIFA
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
71 views2 pages

Program of Works: Engineering and Technology Department

The document summarizes the construction of a four-storey residential and commercial building in Brgy. San Angel, San Jose, Antique. It will cost an estimated ₱8,914,811.49 to complete and will take 298 calendar days. The project will include site works, concrete works, formworks, masonry works, metal works, painting works, electrical works, plumbing works, doors and windows, tile works, and a septic tank. Materials make up 46.82% of costs, direct labor 27.43%, and equipment rental 2.08%. Indirect costs include overhead, contingency, profit, VAT, and mobilization/demolition fees.

Uploaded by

EDELMIRA ONIFA
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

St.

Anthony's College
ENGINEERING AND TECHNOLOGY DEPARTMENT
San Angel, San Jose, Antique

PROGRAM OF WORKS
: CONSTRUCTION OF FOUR STOREY RESIDENTIAL & COMERCIAL
Project Title BLDG.
Project Location : BRGY. SAN ANGEL, SAN JOSE, ANTIQUE
Physical Target : 375 sq. m.
Total Project Cost ₱ 8,914,811.49
Implementation Mode By Contract
Project Duration 298 Calendar Days

1-bagger Concrete Mixer, Welding Machine, Electric Bar


Project Description: Equipment Needed
Cutter, Plate Compactor,

Project Engineer, Eng'g Asst. / Foreman, Skilled Laborers,


Technical Personnel
Laborers

Construction of Three Storey Commercial & Apartment Bldg. includes; (1) Site Works; (2) Concrete Works; (3) Formworks & Scaffolding; (4)
Masonry Works; (5) Metal Works; (6) Painting Works; (7) Electrical & Lighting Works; (8) Plumbing Works; (9) Doors & Windows; (10) Tile
Works; (11) Septic Tank

FUNDING ALLOCATION PER ACTIVITY SCHEDULE


ITEMS/DESCRIPTION % Weight Materials Direct Labor Equipt. Rental
TOTAL
1.0 SITE WORKS 2.07% 133,570.00 7,150.00 140,720.00
2.0 CONCRETE WORKS 24.28% 930,093.13 557,700.43 164,350.00 1,652,143.56
3.0 FORMWORKS & SCAFFOLDING 8.99% 324,828.22 286,810.56 611,638.78
4.0 MASONRY WORKS 9.19% 258,919.10 366,400.78 625,319.88
5.0 METAL WORKS 11.61% 453,010.00 323,000.32 14,300.00 790,310.32
6.0 PAINTING WORKS 6.37% 145,407.42 287,814.84 433,222.26
7.0 ELECTRICAL & LIGTHING WORKS 4.72% 321,000.23 321,000.23
8.0 PLUMBING WORKS 6.38% 434,000.77 434,000.77
9.0 DOORS & WINDOWS 6.61% 450,020.80 450,020.80
10.0 TILE WORKS 7.49% 269,975.98 239,846.58 509,822.56
11.0 SEPTIC TANK 12.30% 453,000.45 384,000.00 837,000.45
TOTAL 100.00% ₱ 4,173,826.10 ₱ 2,445,573.51 ₱ 185,800.00 ₱ 6,805,199.61

PROJECT SUMMARY
BREAKDOWN OF ESTIMATED EXPENDITURE % OF TOTAL AMOUNT
I. ESTIMATED COST.
A. Direct Cost:
1. Materials 46.82% ₱ 4,173,826.10
1.1 Supply / Delivery
1.2 Testing of Materials
2. Direct Labor: 27.43% ₱ 2,445,573.51
3. Equipment Expenses:
3.1 Rental 2.08% ₱ 185,800.00

323
St. Anthony's College
ENGINEERING AND TECHNOLOGY DEPARTMENT
San Angel, San Jose, Antique

A. Indirect Cost:
1. Overhead, Contingency & Miscellaneous (Up to 15% of EDC) 11.45% ₱ 1,020,779.94
2. Profit (Up to 10% of EDC) 7.63% ₱ 680,519.96
3. VAT (5% of EDC, B1, B2 & B4) 3.82% ₱ 340,259.98
4. Mobilization/Demolition (Up to 1% of EDC) 0.76% ₱ 68,052.00

TOTAL ESTIMATED PROJECT COST 100.00% ₱ 8,914,811.49

324

You might also like