Republic of the Philippines

BULACAN STATE UNIVERSITY

City of Malolos, Bulacan
Project
Owner
Location
Subject

PROPOSED MENDOZA BUILDING EXTENSION

Bulacan State University- MAIN CAMPUS
Malolos City, Bulacan
Program of Works

NO.
I

II

III

IV

VI

VII

DESCRIPTION

UNIT

UNIT PRICE

70.40
57.00
64.30
13.70

cu.m.
cu.m.
cu.m.
cu.m.

300.00
260.00
300.00
750.00

CONCRETE WORKS
Cement
Sand
Gravel

697.00
38.50
76.00

bags
cu.m.
cu.m.

220.00
650.00
750.00

STEEL WORKS
10 mm dia.
12 mm dia.
16 mm dia.
2'' dia G.I. Pipe
2'' x 3/16 Flat Bar
10mm Square Bar
Welding Rod
Acetylene/Oxygen
Ga. 16 G.I. Tie Wires

3,261.00
1,905.00
6,092.00
8.00
16.00
32.00
2.00
1.00
226.00

kgs
kgs
kgs
pc
pc
pc
boxes
set
kgs

45.00
45.00
45.00
1,720.00
550.00
180.00
1,900.00
1,500.00
75.00

MASONRY WORKS
Cement
Sand
6" CHB
4'' CHB
10mm
Ga. 16 G.I. Tie Wires

316.00
26.00
2,862.00
144.00
664.00
14.00

bags
cu.m.
pcs
pcs
kgs
kgs

220.00
650.00
10.00
10.00
45.00
75.00

CARPENTRY WORKS
Ceiling
1/4" thk. x 4' x 8' Plywood
2" x 2" Ceiling Joist
Assorted Nails

74.00
2,486.00
20.00

pcs
bdft
kgs

350.00
45.00
85.00

FORM WORKS
2"x2",2"x3", F. Lumber
1/2" thk. Plywood
C.W. Nails

5,268.00
112.00
119.00

bd.ft
pcs.
kgs.

37.00
500.00
75.00

8.00
2.00
33.84
3.42
23.04

set
set
sq.m.
sq.m.
sq.m.

4,250.00
3,800.00
4,750.00
4,750.00
2,260.00

EARTHWORKS
Excavation
Backfill
Earthfill
Gravel Bedding

FENESTRATIONS
2.10m x .90m Panel Door on 2'' x 6'' Tang. Jamb
1.8m x .80m Flush Door on 2'' x 5'' Tang. Jamb
8 sets - Steel Awning Window (3.525m x 1.20m)
2 sets - Steel Awning Window (1.425m x 1.20m)
8 sets - Jalousie Window (2.40m x 1.20m)

QTY

VIII

IX

ROOFING WORKS
Angle Bar- 50 x 50 x 5 mm
Angle Bar- 65 x 65 x 6 mm
Gusset Plate ( 100 x 100 x 6mm )
12mm Sagrod
Cross Bracing
2" x 6" C-Purlins
Welding Rods
Roofing
Gutter
G.I. Flushing

602.00
663.00
24.00
44.00
93.00
1,150.00
5.00
246.00
16.00
15.00

kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
boxes
sq.mts.
pcs.
pcs.

45.00
45.00
45.00
45.00
45.00
45.00
1,900.00
420.00
170.00
170.00

set

30,950.00

ELECTRICAL WORKS
PANELBOARDS
Lighting & Power Panel /LPP1

100AT. 100 AF,Molded Case Circuit Bkr.as Center Main

3-Phase, 42 Kaic , NEMA 1 enclosure & Powder coated
Branches: 16 - Branch circuit
6-15 AT. CB ,2P
3- 20 AT. CB ,2P
1- 30 AT. CB ,2P
4- 40 AT. CB ,2P
2- Space
WIRES
38 mm THHN Wire, (3 x 75 lm.)
8.0 mm THHN wire
5.5 mm THHN wire
3.5 mm THHN wire
CONDUIT / Schedule 40
20 mm UPVC - hard plastic
20 mm Flexible Conduit Pipe
32 mm UPVC - hard plastic
32mm PVC 90 Short & long Elbow hard plastic
32 mm Straight Connector with Locknut Bushing PVC
PVC Cement
LIGHTING FIXTURES
AC LED-Flourescent Lamp,CET-236/Y,Double lamp.,
w/aluminum louver reflector
Pin Light with CFL ( 22 Watts)
18" Orbit Fan
WIRING DEVICES
One Gang Switch/S
Two Gang Switch /S2
Duplex Convenience Outlet
Duplex Convenience Outlet/Weatherproof
Aircon Outlet, Heavy Duty
20 AT. Circuit Breaker, Nema 1 enclosure
BOXES
Pull Box,5 mm thick ( 8 X 10 X 6" )
Junction Box, metal gauge # 14
Utility Box, metal gauge # 14
Amco box, 2" x 4"
Grounding Rod-Galvanized,(5/8" dia. X 3 mtrs ) w/ clamp

225
150
200
650

mtrs.
mtrs.
mtrs.
mtrs.

273.00
55.35
35.80
27.20

40
75
22
6
2
1

pcs
lm
pcs
pcs
set
qrt

115.00
45.00
150.00
60.00
50.00
350.00

45

sets

2,450.00

35
12

sets
unit

550.00
3,950.00

5
10
20
1
8
8

sets
sets
sets
sets
sets
sets

120.00
225.00
195.00
270.00
225.00
625.00

1
100
55
8
1

pc
pcs
pcs
pcs
pc.

650.00
40.00
40.00
40.00
980.00

XI

XII

PLUMBING WORKS
450mm RCP
75mm dia. PVC
75mm dia. Elbow
15mm dia. Blue Pipe
15mm dia Blue Elbow
15mm dia Blue Tee
100mm dia. PVC
50mm dia. PVC
4 x 2 Wye
50mm dia. Elbow
50mm P-trap
Clean Out
Water Closet
Urinal
Lavatory
Floor Drain
PVC Solvent Cement

46.00
32.00
36.00
7.00
7.00
3.00
6.00
2.00
4.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
32.00

pcs
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
set
set
set
pc
qrt

600.00
530.00
73.00
105.00
17.00
21.00
750.00
280.00
160.00
45.00
150.00
50.00
9,000.00
5,900.00
7,500.00
30.00
57.00

PAINTING WORKS
Enamel Paint
Latex Paint
Concrete Primer
Red Oxide
Paint Thinner
Wood Putty
Consumables

22.00
36.00
15.00
2.00
3.00
8.00
1.00

gals
gals
gals
gals
gals
gals
ls

535.00
475.00
475.00
450.00
250.00
550.00
5,000.00

4,156.00
81.00
231.00
80.00
4.00
183.00

pcs
pcs
pcs
bags
cu.m
bags

45.00
45.00
45.00
220.00
650.00
70.00

TILE WORKS
Ceramic Tiles ( 300mm x 300mm )
Ceramic Tiles ( 300mm x 300mm ) Non Skid
Ceramic Wall Tiles ( 300mm x 300mm )
Cement
Sand
White Cement

TOTAL MATERIAL COST

LABOR COST
DIRECT COST
MARK-UP
INDIRECT COST
TAX
PROJECT COST
PREPARED BY:

Php
BUDGET AVAILABLE:

ARCH. MA. SATURNINA C. PARUNGAO

NENITA CHICO

PMO - Director

Budget Officer OIC

RECOMMENDING APPROVAL:

DR. DANILO S. HILARIO

VP for Planning, Research & Extension
APPROVED BY:

DR. MARIANO C. DE JESUS

University President

AMOUNT

21,120.00
14,820.00
19,290.00
10,275.00
65,505.00
153,340.00
25,025.00
57,000.00
235,365.00
146,745.00
85,725.00
274,140.00
13,760.00
8,800.00
5,760.00
3,800.00
1,500.00
16,950.00
557,180.00
69,520.00
16,900.00
28,620.00
1,440.00
29,880.00
1,050.00
147,410.00

25,900.00
111,870.00
1,700.00
139,470.00
194,916.00
56,000.00
8,925.00
259,841.00
34,000.00
7,600.00
160,740.00
16,245.00
52,070.40
270,655.40

27,090.00
29,835.00
1,080.00
1,980.00
4,185.00
51,750.00
9,500.00
103,320.00
2,720.00
2,550.00
234,010.00

30,950.00

61,425.00
8,302.50
7,160.00
17,680.00
94,567.50
4,600.00
3,375.00
3,300.00
360.00
100.00
350.00
12,085.00
110,250.00
19,250.00
47,400.00
176,900.00
600.00
2,250.00
3,900.00
270.00
1,800.00
5,000.00
13,820.00
650.00
4,000.00
2,200.00
320.00
980.00
8,150.00

336,472.50

27,600.00
16,960.00
2,628.00
735.00
119.00
63.00
4,500.00
560.00
640.00
90.00
150.00
50.00
9,000.00
5,900.00
7,500.00
30.00
1,824.00
78,349.00
11,770.00
17,100.00
7,125.00
900.00
750.00
4,400.00
5,000.00
47,045.00
187,020.00
3,645.00
10,395.00
17,600.00
2,600.00
12,810.00
234,070.00
2,605,372.90
781,611.87
3,386,984.77
609,657.26
3,996,642.03
479,597.04
4,476,239.07

PROJECT MANAGEMENT OFFICE ( PMO )

Bulacan State University
City of Malolos, Bulacan

CONCRETE POURING PERMIT

Date:
Name of Project:
Location:
Contractor:
Part of the Structure to be poured:

Estimated Volume ( Cu.m. )

Station Limit / Section:

Date of Pouring:

Time of Pouring:
Requested by:

Contractor / Project in Charge

(Name and Signature)

CHECKLIST
Concrete Vibrator

Field Density Test

Protective covering materials

Beam / Cylinder Molds

Warning signs / Barricades / Flagmen

Curing Materials

Concrete Saw

Slump Cone

Concrete Block Spacers

Plumbness

Finishing Tools/Equipment

Quality of Materials Used ( Result of Design/Trial Mix,

(screeder, broom, etc.)

Test Reports, etc. )

Line and Grade Alignment

Lighting System

Required construction equipment

Electrical Layout ( Rough-ins )

Rebars sizes, spacing and numbers

Plumbing Layout ( Rough-ins )

Rebars installation requirements

Falsework / formworks adequacy

CHECKED BY:
Materials Engineer /
Representative

Date
( Name and Signature )

REMARKS /
RECOMMENDATIONS
Project Inspector

Date
( Name and Signature )

REMARKS /
RECOMMENDATIONS
APPROVED

DISAPPROVED

REMARKS /
RECOMMENDATIONS

Arch. Ma. Saturnina C. Parungao

PMO - DIRECTOR