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 : OPENING AND GRAVELLING OF BARANGAY ROAD

Location : Purok 6, Brgy. Crispin Dela Cruz, 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
4.00 Laborer 1.00 Php 380.00 Php 1,520.00
1.00 Helper (Bulldozer) 1.00 Php 380.00 Php 380.00
Labor Cost Php 2,600.00
C. Equipment Rental (Operated)
Qty Description No. of Day Unit Cost Amount
1.00 Bulldozer with Ripper 1.00 Php 25,000.00 Php 25,000.00
Equipment Cost Php 25,000.00
Cost of Item I Php 27,600.00

Item II - ROAD EMBANKMENT

A. Material Requirements
Qty Unit Description Unit Cost Amount
25.00 loads Coarse Aggregates Php 1,800.00 Php 45,000.00
Materials Cost Php 45,000.00
B. Labor Requirements
Qty Description No. of Day Unit Cost Amount
1.00 Foreman 1.00 Php 700.00 Php 700.00
6.00 Laborer 1.00 Php 380.00 Php 2,280.00
1.00 Helper (Road Grader) 1.00 Php 380.00 Php 380.00
Labor Cost Php 3,360.00
C. Equipment Rental (Operated)
Qty Description No. of Day Unit Cost Amount
1.00 Road Grader Motorized (6710A) 1.00 Php 20,000.00 Php 20,000.00
Equipment Cost Php 20,000.00
Cost of Item II Php 68,360.00

SUMMARY

A. DIRECT COST
A.1 Material Requirements Php 45,000.00
A.2 Labor Requirements Php 5,960.00
A.3 Equipment Rental Php 45,000.00
A.4 Contingencies Php 4,040.00
TOTAL ESTIMATED PROJECT COST PHP 100,000.00

Prepared by: Checked by:

VICENT JOHN A. PAREDES OSCAR JAN M. MASILLONES

Engineering Aide Engineer III
Date: Date:

Recommending Approval: Approved:

ROLAN M. AGUANTA 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 6, Brgy. Crispin Dela Cruz, ( X ) Road
Governor Generoso, Davao Oriental
( ) Bridge
OPENING AND GRAVELLING 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