Project Title: Four-Bedroom Two-Storey Residence Extension
Project Owner: Ms. Ethel D. Yatar
Project Location: Blk 32 and 34 Lot 13, Micara Estate, Tanza, Cavite
Subject: Program of Works
PROGRAM OF WORKS
Project Title: Four-Bedroom Two-Storey Location: Blk 32 and 34 Lot 13, Micara
Residence Extension Estate, Tanza, Cavite
Total Project Cost: Project Duration: 60 Calendar Days
Source of Fund: Private/Owner Funded Mode of Procurement: Private Contracting
Date: July 2025 Source of Manpower: Emmanuel Dexian General
Contractor and Trading
Corporation
Personnel Required Equipment Required
Description Number Description Number
Mason 2 Bar Cutter 1
Welder 3 Concrete Mixer 1
Electrician 1 Welding Machine 1
Painter 1 Electric Drill 1
Laborer 5 Electric Grinder 1
Tile Cutter 1
Circular Saw 1
PPR Fusion Machine 1
Riveter 1
ITEM ITEM DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
A. PRELIMINARIES
Project Billboard / Signboard 1 pc - -
Occupational Safety and Health Program 1 lump sum - -
Mobilization / Temporary Structures /
1 lump sum - -
Demobilization
Government Permits, Clearances and As-Built 1 lump sum - -
B. EARTHWORKS
Clearing / Grubbing / Layout 80.08 sq.m - -
Structural Excavation cu.m - -
Structural Backfill cu.m - -
Embankment cu.m - -
Gravel Fill / Bedding cu.m - -
C. TERMITE CONTROL WORKS
Soil Poisoning 80.08 sq.m - -
D. CONCRETING WORKS
Structural Concrete cu.m - -
Reinforcing Steel kg - -
Formworks and Falseworks sq.m - -
E. MASONRY WORKS
CHB Non Load Bearing sq.m - -
Cement Plaster Finish sq.m - -
F. TINSMITHRY WORKS
Prepainted Metal Sheet sq.m - -
Structural Steel lump sum - -
G. TILING WORKS
Glazed Tiles (Ceramic Tiles) sq.m - -
Paver Blocks, Non Skid Red Stone and Tiles sq.m - -
Unglazed Tiles (Ceramic Tiles) sq.m - -
H. FINISHING WORKS
Wood Door Panel sq.m - -
Aluminum Glass Windows sq.m - -
Carpentry and Joinery Works sq.m - -
Ceiling Works sq.m - -
Painting Works sq.m - -
I. PLUMBING WORKS
Plumbing Works 1 lump sum - -
Catch Basin 2 pc - -
Sewer Line Works 1 lump sum - -
Septic Vault 1 lump sum - -
J. ELECTRICAL WORKS
Conduits, Boxes and Fittings 1 lump sum - -
Wires and Wiring Devices 1 lump sum - -
Panel Board with Main & Branch Breaker 1 lump sum - -
Lighting Fixtures and Lamps 1 lump sum - -
ITEM NO. WORK DESCRIPTION NO. OF MANDAYS ESTIMATED COST REMARKS
A. PRELIMINARIES
2 Laborer for 1 Day @ 500 per day 2 1,000.00
Sub-Total 1,000.00
B. EARTHWORKS
3 Laborers for 7 Days @ 500 per day 21 10,500.00
Sub-Total 10,500.00
C. TERMITE CONTROL WORKS
Special Workers 1 8,000.00
Sub-Total 8,000.00
D. CONCRETE WORKS
Structural Concrete
2 Laborers for 2 Days @ 500 per day 4 2,000.00
1 Mason for 2 Days @ 500 per day 2 1,000.00
Reinforcing Steel
3 Laborers for 3 Days @ 500 per day 9 4,500.00
Formworks and Falseworks
3 Laborers for 3 Days @ 500 per day 9 4,500.00
Sub-Total 12,000.00
E. MASONRY WORKS
CHB Non Load Bearing
2 Laborers for 3 Days @ 500 per day 6 3,000.00
Cement Plaster Finish
3 Laborers for 3 Days @ 500 per day 9 4,500.00
Sub-Total 7,500.00
F. TINSMITHRY WORKS
Prepainted Metal Sheet
3 Laborers for 2 Days @ 500 per day 6 3,000.00
Structural Steel
1 Welder for 2 Days @ 770 per day 2 1,540.00
2 Laborers for 2 Days @ 500 per day 4 2,000.00
Sub-Total 6,540.00
G. TILING WORKS
Glazed Tiles (Ceramic Tiles)
2 Laborers for 1.5 Days @ 500 per day 3 4,500.00
Paver Blocks, Non Skid Red Stone and Tiles
2 Laborers for 4 Days @ 500 per day 8 4,000.00
Unglazed Tiles (Ceramic Tiles)
2 Laborers for 1.5 Days @ 500 per day 3 4,500.00
Sub-Total 13,000.00
H. FINISHING WORKS
Wood Door Panel
2 Laborers for 3 Days @ 500 per day 6 3,000.00
Aluminum Glass Windows
2 Installer for 1 Day @ 500 per day 2 1,000.00
Carpentry and Joinery Works
2 Laborers for 3 Days @ 500 per day 6 3,000.00
Ceiling Works
3 Laborers for 3 Days @ 500 per day 9 4,500.00
Painting Works
2 Painter for 3 Days @ 700 per day 6 4,200.00
1 Laborers for 3 Days @ 500 per day 3 1,500.00
Sub-Total 17,200.00
I. PLUMBING WORKS
Plumbing Works
2 Laborers for 4 Days @ 500 per day 6 3,000.00
Catch Basin
2 Laborers for 1 Day @ 500 per day 2 1,000.00
Sewer Line Works
2 Laborers for 2 Days @ 500 per day 4 2,000.00
Septic Vault
3 Laborers for 3 Days @ 500 per day 9 4,500.00
Sub-Total 10,500.00
J. ELECTRICAL WORKS
Conduits, Boxes and Fittings
1 Electrician for 2 Days @ 700 per day 2 1,400.00
1 Laborer for 2 Days @ 500 per day 2 1,000.00
Wires and Wiring Devices
1 Electrician for 2 Days @ 700 per day 2 1,400.00
1 Laborer for 2 Days @ 500 per day 2 1,000.00
Panel Board with Main & Branch Breaker
2 Electricians for 1 Days @ 700 per day 2 1,400.00
Lighting Fixtures and Lamps
1 Electrician for 1 Day @ 700 per day 1 700.00
1 Laborer for 1 Day @ 500 per day 1 500.00
Sub-Total 7,400.00
GRAND TOTAL 93,640.00
Prepared by:
Arguelles, Trixie P.
Sales, Ian Rainier A.
Tabios, Lance Andrew C.
Figure 1. Working Days Per Worker
1.Preliminaries and Earthworks 6.Tiling and Ceiling Works
2.Foundation and Structural Phase 7.Doors, Windows, Joinery
3.Masonry and Precast Assembly 8.Painting and Fixture Finalization
4.Roofing and Tinsmithry 9.Testing, Touch-ups, Demobilization
5.Plumbing and Electrical Rough-ins
Figure 2. Project Timeline
