Republic of the Philippines

Province of Davao Oriental

MUNICIPALITY OF GOVERNOR GENEROSO

OFFICE OF THE MUNICIPAL ENGINEER

Individual Project Program of Works Source of Fund : MUNICIPAL AID 2021

Bill of Materials & Cost Estimates Amount : PHP 100,000.00

Project : REHABILITATION OF BARANGAY ROAD

Location : Purok 1-A, Brgy. Nangan, Governor Generoso, Davao Oriental

Item I - CLEARING AND GRUBBING

A. Material Requirements
Qty Unit Description Unit Cost Amount
Clearing and Grubbing (On Site) Php 0.00 Php 0.00
Materials Cost Php 0.00
B. Labor Requirements
Qty Description No. of Day Unit Cost Amount
1.00 Foreman 1.00 Php 700.00 Php 700.00
2.00 Laborer 1.00 Php 380.00 Php 760.00
1.00 Helper (Dumptruck) 1.00 Php 380.00 Php 380.00
Labor Cost Php 1,840.00
C. Equipment Rental (Operated)
Qty Description No. of Day Unit Cost Amount
1.00 Dumptruck 1.00 Php 8,136.00 Php 8,136.00
Equipment Cost Php 8,136.00
Cost of Item I Php 9,976.00

Item II - PORTLAND CEMENT CONCRETE PAVEMENT (CLASS A)

A. Material Requirements
Qty Unit Description Unit Cost Amount
135.00 bags Portland Cement Php 260.00 Php 35,100.00
4.00 loads Fine Aggregates Php 1,700.00 Php 6,800.00
8.00 loads Coarse Aggregates Php 1,800.00 Php 14,400.00
1.00 units Heavy Duty Cart Wheel Barrow Php 2,950.00 Php 2,950.00
Materials Cost Php 59,250.00
B. Labor Requirements
Qty Description No. of Day Unit Cost Amount
1.00 Foreman 9.00 Php 700.00 Php 6,300.00
4.00 Skilled Laborer 9.00 Php 380.00 Php 13,680.00
2.00 Laborer 9.00 Php 380.00 Php 6,840.00
Labor Cost Php 26,820.00
C. Equipment Requirements
Qty Description Unit Cost Amount
1.00 Jackhammer 2.00 Php 1,200.00 Php 2,400.00
Equipment Cost Php 2,400.00
Cost of Item II Php 88,470.00

SUMMARY

A. DIRECT COST
A.1 Material Requirements Php 59,250.00
A.2 Labor Requirements Php 28,660.00
A.3 Equipment Rental Php 10,536.00
A.4 Contingencies Php 1,554.00
TOTAL ESTIMATED PROJECT COST PHP 100,000.00

Prepared by: Checked by:

VICENT JOHN A. PAREDES OSCAR JAN M. MASILLONES, CE

Engineering Aide Engineer III
Date: Date:

Recommending Approval: Approved:

 ROLAN M. AGUANTA, CE JUANITO C. INOJALES
Municipal Engineer Municipal Mayor
Date: Date:
 Republic of the Philippines
Province of Davao Oriental
MUNICIPALITY OF GOVERNOR GENEROSO
OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROJECT - PROGRAM OF WORKS

Date:
(1)Name of Project (2)Location: (3)Type of Project:
Purok 1-A, Brgy. Nangan, Governor ( X ) Road
Generoso, Davao Oriental
( ) Bridge
REHABILITATION OF BARANGAY ROAD ( ) Culvert/ RCPC

Minimum Equipments Required Err:509

Bulldozer, Road Grader, Payloader, Road Roller, Err:509 ### Err:509 Err:509
Err:509 ### Err:509 Err:509
Dump truck, Transit Mixer, Backhoe, Concrete
Err:509 Err:509
Vibrator, WaterTruck, Concrete Saw
Calendars Days to Complete: 55 Calendar days
Implementation Scheme: ( ) Adminstration ( X ) Contract
Source of Funds:
Direct Cost: Materials, Labor and Equipment Rental
Subject: PROGRAM OF WORKS (POW)
Item No. Work Description Weighted % Quantity Unit Unit Cost Amount
Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509
Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
Item V
GENERAL REQUIREMENT Err:509 1.00 l.s Err:509
Err:509
TOTAL ESTIMATED DIRECT COST Err:509 Err:509

BREAKDOWN OF ESTIMATED EXPENDITURES Weighted % Amount

A. DIRECT COST
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Total Estimated Direct Cost Err:509 Err:509
B. INDIRECT COST
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Total Estimated Indirect Cost Err:509 Err:509
Total Estimated Project Cost (EPC) Err:509 Err:509

Prepared by: VICENT JOHN A. PAREDES Checked by: OSCAR JAN M. MASILLONES, CE
Draftsman Engineering Assistant

Recommended by: ROLAN M. AGUANTA, CE Approved by: KATRINA JOY H. ORENCIA

OIC - Municipal Engineer Municipal Mayor
 ( ) Building
( ) Irrigation
( ) Others

Amount

Err:509
Err:509 Err:509

Err:509
Err:509

Err:509
Err:509

Err:509
Err:509
Err:509
Err:509
Err:509 Err:509

Amount

Err:509
Err:509
Err:509
Err:509
Err:509 2,563,145.68

Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

, CE