Province of Albay

Municipality of DARAGA
MUNICIPAL ENGINEERING OFFICE

PROGRAM OF WORKS

No. of Pier: No. of Abut

Name of Project: 0.00
No. of Span: Length
Location: Binitayan/Anislag, Daraga, Albay Net Length:
Amount: Limits:
Section: Exception:
Amount Appropriated: Roadbed Width:
Type of Substructure & Superstructure: Pavement Width:
Pavement Thickness:
No. of calendar days to complete: 30 Calendar Days

TYPE OF WORK TO BE DONE UNDER

% TOTAL UNIT EQUIPMENT UNIT EQUIPMENT
APPROPRIATION
1.00 Hand Tools

DETAILED ESTIMATE OF PROPOSED WORK

Spec's
NAME OF ITEM % of total Unit Unit Cost Qty. Total
Item no.
I. Painting Works 0.00 lot 0.00 1.00 0.00
II. Scaffolding Works 0.00 lot 0.00 1.00 0.00
III. Fabrication/ Installation of Grab Rails 84.31 lot 8,498.70 1.00 8,498.70
IV. Installation Of PWD CR Accessories 84.31 lot 10,080.00 1.00 10,080.00
V. Painting Works: (PWD RAMP, CR) 168.63 lot 3,402.00 1.00 3,402.00

BREAKDOWN OF ESTIMATED EXPENDITURE

I. ESTIMATED CONTRACT COST
A. Direct Cost 17,445.00 B. Indirect Cost 3,489.00
1. Mob./Demo 1. OCM (12% of Direct Cost)
2. Materials 10,645.00 2.Contractor's Profit (8% of Direct Cost)
Supply/Delivery 3. VAT 5% of (Direct + OCM + CP) 1,046.70
3. Labor 4,950.00 Sub-total 4,535.70
Direct Labor
4. Equipment Expenses 1,850.00 II. ESTIMATED GOVERNMENT COST
4.1 Rental of Equipment 1. Project Management 0.00
4.2 Fuel, Oil, Spare Part 2. Quality Control 0.00
Maint. of Equipment 3. ROW Acquisition 0.00
5. Overhead 4. Pre-Eng'g. 0.00
6. Contingencies/Misc.
Sub-total 17,445.00
TOTAL PROJECT COST: 21,980.70

Prepared by: Checked & Verified by:

RAY ANTHONY LOZAÑES ANGELO L. LINDIO

Engineering Assistant Project Inspector

Submitted by: Approved by:

FIEL L. MONTALLANA PAULO L. MONTALLANA

OIC - Municipal Engineer Punong Barangay

Noted by:

CARLWYN G. BALDO
Municipal Mayor
 Bill of Quantities

Project:
Location:
Subject:

No. of RATE PER

ITEM NO. DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT Crew / DAY/UNIT TOTAL
Labor COST
I Painting Works

A.Materials
Boysen Color Series Permacoat Semi-Gloss Latex Paint Tulle White 0 lit. 200.00 0.00
Boysen Epoxy Primer 0 lit. 150.00 0.00
Others 0.00
Sub Total 0.00
B. Labor
Skilled Laborer 0 day/s 800.00 0.00

Sub Total 0.00

Direct Cost 0.00

Indirect Cost 0.00
VAT 0.00
Item Total 0.00

II Scaffolding Works

A. Materials
Scaffolding ( 10 Layers ) 0 set 500.00 0.00
Sub Total 0.00
B. Labor
Leadman 0 day/s 750.00 0.00
3 Laborer 0 day/s 1,800.00 0.00
Safety Officer 0 day/s 650.00 0.00
Sub Total 0.00
Direct Cost 0.00
Indirect Cost 0.00
VAT 0.00
Item Total 0.00

III Fabrication/ Installation of Grab Rails

(2 Unit CR
A. Materials
2" Stainless Pipe 1 kg. 2,695.00 2,695.00
Welding Rod 1 kg. 800.00 800.00
4" Cutting Disk 1 pc./s 50.00 50.00
4" Grinding Disk 1 pc./s 50.00 50.00
Sub-Total 3,545.00

B. Labor
Foreman 1 day/s 550.00 550.00
Skilled Laborer 1 day/s 450.00 450.00
1-2 Common Laborer 1 day/s 350.00 350.00
Sub-Total 1,350.00

C.Equipment Rental (O.R.)

Welding Machine 1 day/s 1,500.00 1,500.00
Grinder 1 day/s 350.00 350.00
Sub-Total 1,850.00

Direct Cost 6,745.00

Indirect Cost 1,349.00
VAT 404.70
Item Total 8,498.70
IV Installation Of PWD CR Accessories
(2 Unit CR)
A. Materials
Mirror 2 pc./s 1,500.00 3,000.00
PWD Door Knob 2 set 1,200.00 2,400.00
PWD Signage 2 pc./s 500.00 1,000.00
Sub-Total 6,400.00

B. Labor 1,600.00
Sub-Total 1,600.00

Direct Cost 8,000.00

Indirect Cost 1,600.00
VAT 480.00
Item Total 10,080.00

V. Painting Works: (PWD RAMP, CR)

A. Materials
Latex Paint White 1 qrt. 180.00 180.00
Latex Paint Blue 1 qrt. 180.00 180.00
Paint Brush 4 pc./s 85.00 340.00
Sub-Total 700.00
B. Labor
Foreman 2.0 day/s 550.00 1,100.00
Skilled Laborer 2.0 day/s 450.00 900.00
Sub-Total 2,000.00

Direct Cost 2,700.00

Indirect Cost 540.00
VAT 162.00
Item Total 3,402.00
SUMMARY:
I Painting Works 0.00
II Scaffolding Works 0.00
III Fabrication/ Installation of Grab Rails 8,498.70
IV Installation Of PWD CR Accessories 10,080.00
V Painting Works: (PWD RAMP, CR) 3,402.00

TOTAL PROJECT COST: 21,980.70

Prepared by: Checked & Verified by:

ROMEO L. AZORES Jr. LALAINE B. MATA

Engineering Assistant Project Inspector

Recommending Approval: Approved by:

FIEL LL. MONTALLANA MICHAEL LL. RODRIGUEZA

Municipal Engineer Punong Barangay

Noted by:

CARLWYN G. BALDO
Municipal Mayor