Republic of the Philippines

Region XII
Province of Cotabato
MUNICIPALITY OF MLANG
OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

Name of Project : INSTALLATION OF 1 UNIT BASKETBALL BOARD AND RING (COMPLETE SET) Date Date
: April 6, 2014
Location : NEW ANTIQUE, M'LANG, COTABATO Source of Fund : SK FUND 2014
Appropriations : P 19,797.30
Project Description : Fabrication of Basketball Board and Ring
Implementation Procedure : " By Administration " Technical Personnel Required : Mason, Welder & Laborer
Calendar days to complete : 8 W.D Equipment to be used : Masonry tools, Painting Tools & Welding Machine
Estimated Cost by Item of Work :
% of Total Unit Quantity Unit Cost Total Amount
SCOPE OF WORK TO BE DONE

I. STEEL WORKS: 90.54% lot 1 P 17,495.00 P 17,495.00

II. PAINTING WORKS: 9.46% sq.m. 10 P 177.72 P 1,827.00

TOTAL 100.00% TOTAL DIRECT COST P 19,322.00

BREAKDOWN OF ESTIMATED EXPENDITURES
% OF
ESTIMATED CONTRACT COST AMOUNT IF ESTIMATED GOVERNMENT EXPENSES
TOTAL
A. Direct Cost 1. Acquisition of Right of Way
1. Mobilization/Demolition 2. Soil Exploration/Preliminary Engineering
2. Materials 3. Eng'g. Admin. & Overhead
2.1 Supply/Delivery 75.37% P 14,922.00 3.1 MEO ( 2.0%)
2.2 Testing of Materials 3.2 DPWH
3. Labor 0.2222525 P 4,400.00 3.3 PEO
3.1 Direct Labor 4. Materials to be furnished by Govt.
3.2 Leaves 5. Other Gov't. Agency
3.3 SSS/GSIS
3.4 Medicare SUB-TOTAL
3.5 State Insurance IF ESTIMATED CONTINGENCIES
4. Equipment Expenses 1. Physical up to 15% of the estimated contract cost
4.1 Fuel 2. Price Escalation up to 12% of estimated cost
4.2 Rental 3. Budgetary Reserved ( 2 1/2% )
5. Supervision
6. Miscellaneous (Loading) SUB-TOTAL
7. Contingencies ( 3.5% to 15% of A1 to A6 ) 2.40% P 475.30
B. Indirect Cost
1. Profit ( 10% to 15% )
2. Tax ( 3% of A1 to B1 )
SUB-TOTAL ESTIMATED CONTRACT COST 100.00% P 19,797.30 TOTAL ESTIMATED PROJECT COST 100% 19,797.30

Prepared by: Checked by: Recommending Approval:

DENNIS D. MACASAMPON, C.E. EDWIN C. DALUMPINES, C.E. AMANDO R. JAROMAY, C.E.

Autocad Operator Engineer I Municipal Engineer

Noted: APPROVED :
SARAH L. ALAMADA ALEX C. CHAVEZ SR.
LGOO V/ PMC Chairman Barangay Chairman
 Republic of the Philippines
Region XII
OFFICE OF THE MUNICIPAL ENGINEER
M'lang, Cotabato

BILL OF MATERIALS AND ESTIMATES FOR THE

INSTALLATION OF 1 UNIT BASKETBALL BOARD AND RING (COMPLETE SET)
NEW ANTIQUE, M'LANG, COTABATO

April 6, 2014
I. STEEL WORKS:
Quantity= 1 lot
A. Material
1 length 5mm x 2'' x 2'' x 6m Angle Bar @ P 1,200.00 P 1,200.00
2 length 3.5mm x 1-1/2'' x 1-1/2'' x 6m Angle Bar @ P 800.00 P 1,600.00
4 pcs. 20mm Ø x 250mm Anchor Bolt w/ Nut & Bolt @ P 150.00 P 600.00
1 length 50mm Ø x 6m G.I Pipe S-40 @ P 1,800.00 P 1,800.00
1 pcs. 2mm x 1200mm x 2400mm Plain G.I. Sheet @ P 2,250.00 P 2,250.00
1 length 100mm Ø x 6m G.I. Pipe S-40 @ P 3,800.00 P 3,800.00
2 lin.ft. 10mm thick x 150mm flat Bar (Base Plate) @ P 250.00 P 500.00
1 pc. Hacksaw Blade Sandflex @ P 100.00 P 100.00
6 kgs. Welding Rod N-55 Nihon @ P 115.00 P 690.00
2 ln.ft. 6mm x 4'' Flatbar (Bracket) @ P 85.00 P 170.00
2 ln.ft. 6mm x 1'' Flatbar (Ring Support) @ P 50.00 P 100.00
2 ln.ft. 6mm x 6'' Flatbar (Ring Plate) @ P 135.00 P 270.00
1 length 16mm dia. x 6m Plain bar (ring) @ P 425.00 P 425.00
4 pcs. 10mm dia. x 3'' Carriage bolt w/ nut & washer @ P 35.00 P 140.00
Sub-Total Cost for A= P 13,645.00
B. Labor:
1 Welder for 7 days @ P 350.00 P 2,450.00
1 Labor for 7 days @ P 200.00 P 1,400.00
Sub-Total Cost for B= P 3,850.00

Total Cost for A & B= P 17,495.00

Unit Cost= P 17,495.00
II. PAINTING WORKS:
Quantity= 10.28 sq.m.
A. Materials:
2 qrt. Acrylic Paint @ P 200.00 P 400.00
1 qrt. Epoxy Primer Paint w/ Catalyst for metal @ P 200.00 P 200.00
2 bottle Lacquer Thinner @ P 60.00 P 120.00
2 qrt. Pollituff @ P 200.00 P 400.00
4 pcs. Sand Paper @ P 18.00 P 72.00
1 pc. Paint Brush 4'' @ P 85.00 P 85.00
Sub-Total Cost for A= P 1,277.00
B. Labor:
1 Painter for 1 @ P 350.00 P 350.00
1 Labor for 1 @ P 200.00 P 200.00
Sub-Total Cost for B= P 550.00

Total Cost for A & B= P 1,827.00

Unit Cost= P 177.72

S U M M A R Y

MATERIALS P 14,922.00
LABOR P 4,400.00
CONTINGENCY P 475.30
PROJECT COST P 19,797.30

SOURCE OF FUND SK FUND 2014

APPROPRIATION P 19,797.30

PREPARED BY: CHECKED BY: RECOMMENDING APPROVAL:

DENNIS D. MACASAMPON, C.E. EDWIN C. DALUMPINES, C.E. AMANDO R. JAROMAY, C.E.

Autocad Operator Engineer I Municipal Engineer

Noted: A P P R O V E D:

SARAH L. ALAMADA ALEX C. CHAVEZ SR.

LGOO V/ PMC Chairman Barangay Chairman
NAME OF PROJECT : OFFICE OF THE MUNICIPAL ENGINEER #NAME?
LOCATION : M'lang, Cotabato
DURATION IN DAYS(30 Calendar Days)
ESTIMATED COST BY ITEM OF WORK (Scope of QUANTITY/ Rel. Wt.
AMOUNT January , 2013
Work to be Done) UNIT (%)
2 4 6 8 10 12 14 16 18 20 22 24 26 28 30
0 100%
P #NAME?
#NAME? #NAME? #NAME? P - #NAME?
A 4.00%
0 `
P #NAME? #NAME? #NAME?
#NAME? 1.00 #NAME? #NAME? #NAME?
A 5.70% 5.70% 5.70% 80%
P #NAME? #NAME?
I. STEEL WORKS: 5.64 #NAME? P 17,495.00 #NAME?
A
II. PAINTING WORKS:
P #NAME? #NAME?
0 1.73 0 P - #NAME?
A 60%
P #NAME?
#NAME? 2.88 #NAME? #NAME? #NAME?
A
P #NAME? #NAME?
0 1.00 0.00 P - #NAME?
A
P ### #NAME? 40%
#NAME? 1.00 #NAME? #NAME? #NAME?
A
P #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
A
###
P #NAME? #NAME? #NAME? 20%
#NAME? #NAME? #NAME? #NAME? #NAME?
A
P #NAME?
0 0.00 0.00 P - #NAME?
A
P #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
SPL INDIRECT COST #NAME? #NAME?
A 0%

TOTAL #NAME? #NAME?

P ### ### ### ### ### ### ### #NAME? #NAME? ### ### ### ### ### #NAME?
WEEKLY ACCOMPLISHMENT
A 4.0% 5.7% 5.7% 5.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
P #NAME? #NAME? #NAME? #NAME? #NAME?
COMMULATIVE ACCOMPLISHMENT
A 15.40% 21.10% 21.10% 21.10% 21.10%
P #NAME? #NAME? #NAME? #NAME? #NAME?
COMMULATIVE CASH FLOW
A #NAME? #NAME? #NAME? #NAME? #NAME?
WEEKLY SLIPPAGE #NAME? #NAME? #NAME? #NAME? #NAME?
COMMULATIVE SLIPPAGE #NAME? #NAME? #NAME? #NAME? #NAME?
Prepared by: Checked by: Recommending Approval: Approved:

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?