Republic of the Philippines

PROVINCE OF
Municipality of

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK/BUDGET COST

NAME OF PROJECT :
LOCATION :
APPROPRIATION :
IMPLEMENTING PROCEDURE :
DESIRABLE STARTING DATE :

Scope of Work:

I - Steel Works Quantity: 1 lot

Materials:
17 pcs. Steel Matting (4' x 8') @ P 280.00 P 4,760.00
7 pcs. 6" Round Bar 544.00 3,808.00
7 pcs. 2" Round bar 96.00 672.00
2 pcs. 1-1/2" Round Bar 72.00 144.00
Materials P 9,384.00
Labor 2,608.75
Equipment 680.34
Direct cost P 12,673.09
OCM 1,520.77
Mark-up 1,267.31
V.A.T. 772.86
Item cost P 16,234.03

II - Roofing Works Quantity: 1 lot

Materials:
21 pcs. 32" x 10' Corrugated G.I. Sheet @ P 700.00 P 14,700.00
13 pcs. 2"x2"x1/4" Angle bar 890.00 11,570.00
7 pcs. 2" x 3" x 6m C-Purlins 370.00 2,590.00
4 pcs. Ridge Roll 320.00 1,280.00
7 kls. welding rod 130.00 910.00
780 pcs. Tecksrcew 3.50 2,730.00
1 gal. Epoxy primer with catalyst 680.00 680.00
7 pcs. Pre-painted Ordinary Gutter 350.00 2,450.00
4 pcs. Pre-painted End Flashing 600.00 600.00
1 lot PVC Fittings 200.00 P 200.00
100 cc PVC Solvent 50.00 50.00
Materials P 23,060.00
 Labor 6,410.68
Equipment 1,671.85
Direct cost P 31,142.53
O.C.M. 3,737.10
Mark-up 3,114.25
V.A.T. 1,899.20
Item cost P 39,893.08

Total Estimated Cost of Project P 56,127.11

S A Y P 56,200.00

Prepared/Submitted by : Recommending Approval:

Building Inspector Municipal Engineer

Assisted by: Approved by:

M.P.D.C Municipal Mayor