Republic of the Philippines

Province of Davao Oriental

MUNICIPALITY OF GOVERNOR GENEROSO
OFFICE OF THE MUNICIPAL ENGINEER

PROGRAM OF WORKS

Project Name : INSTALLATION OF SOLAR STREET LIGHTS

Location : Barangay Poblacion National Highway, Governor Generoso, Davao Oriental, 8210
Appropriation : ₱10,000,000.00
Source of Fund : DBM
Classification : Street Lights
Duration : 180 Calendar Days

Minimum Equipment Requirement Minimum Manpower Requirement

Qty. Description Qty. Description
1 Jackhammer with Compressor 1 Foreman
1 Dump Truck (Cap 5 cu.m.) 2 Skilled Workers
2 One Bagger Concrete Mixer 6 Laborers
2 Bar / Shea Cutter

Relative Adjusted Total Cost

ITEM DESCRIPTION QTY. UNIT UNIT COST (PhP)
Wt. (%) (PhP)
ITEM I REMOVAL OF OBSTRUCTIONS / CLEARING & 2.34% 6.48 cu.m 36,159.72 234,315.00
GRUBBING
ITEM II EARTHWORKS (EXCAVATION) 2.08% 0.29 cu.m 722,973.96 208,216.50
ITEM III EMBANKMENT 1.18% 25.78 cu.m 4,584.85 118,179.09
ITEM IV CONCRETE WORKS (Class "A" Concrete fc' = 4.45% 13.73 cu.m 32,411.26 444,844.61
3,000psi)
ITEM V REINFORCING STEEL BARS 3.67% 1,625.40 kgs 225.80 367,017.30
ITEM VI STEEL WORKS (LAMP POST) 36.97% 90.00 units 41,073.92 3,696,652.50
ITEM VII SOLAR PANEL INSTALLATION 47.18% 90.00 units 52,422.78 4,718,050.00
ITEM VIII GENERAL REQUIREMENTS 2.13% 1.00 lot 212,725.00 212,725.00
100.00%
TOTAL PROJECT COST: 10,000,000.00

Prepared & Checked by: Verified & Recommended by:

OSCAR JAN M. MASILLONES, CE ROLAN M. AGUANTA, CE

Engineer III Municipal Engineer
Date: Date

Approved by:

JUANITO C. INOJALES
Municipal Mayor
Date:
 Republic of the Philippines
Province of Davao Oriental
MUNICIPALITY OF GOVERNOR GENEROSO
OFFICE OF THE MUNICIPAL ENGINEER

Individual Project Program of Works

Bill of Materials & Cost Estimates

Project: INSTALLATION OF SOLAR STREET LIGHTS Source of Fund: DBM

Location: Barangay Poblacion National Highway, Governor Generoso, Amount: 10,000,000.00
Davao Oriental, 8210

ITEM I REMOVAL OF OBSTRUCTIONS / CLEARING & GRUBBING

Quantity: 6.48 cu.m

Description Length (m) Width (m) Thck. (m) No. of Units Vol. (cu.m)
Along Post Footing 0.60 0.60 0.20 90.00 6.48
Total 6.48

A. Material Cost
Materials
Description of Materials Factor Unit Unit Price Total Cost
Quantity

B. Labor Cost
Manpower Requirement
Activity
Rate per day Total Cost
Designation Manpower Required Duration

Construction Foreman 1.00 20.00 875.00 17,500.00

Skilled Laborer 2.00 20.00 630.00 25,200.00
Laborer 6.00 20.00 490.00 58,800.00
Total Labor Cost 101,500.00

C. Equipment Cost
Equipment Requirement
Activity
Rate per day Total Cost
Designation Equipment Required Duration

Jackhammer with Compressor 1.00 20.00 2,500.00 50,000.00

Dump Truck (Cap 5 cu.m.) 1.00 20.00 1,650.00 33,000.00
Total Equipment Cost 83,000.00

Direct Cost 184,500.00

O.C.M (12% of DC) 22,140.00
Profit (8% of DC) 14,760.00
V.A.T. (5% of DC,O.C.M, & Profit)) 11,070.00
Mobilization 1,845.00
Total Indirect 49,815.00

Total Cost of Item 234,315.00

Unit Cost 36,159.72
Adjusted Cost 234,315.00

ITEM II EARTHWORKS (EXCAVATION)

Quantity: 0.29 cu.m

Description Length (m) Width (m) Thck. (m) No. of Units Vol. (cu.m)
Footing 0.60 0.60 0.80 90.00 0.29
 Total 0.29

A. Material Cost
Materials
Description of Materials Factor Unit Unit Price Total Cost
Quantity

B. Labor Cost
Manpower Requirement
Activity
Rate per day Total Cost
Designation Manpower Required Duration

Construction Foreman 1.00 30.00 875.00 26,250.00

Laborer 6.00 30.00 490.00 88,200.00
Total Labor Cost 114,450.00

C. Equipment Cost
Equipment Requirement
Activity
Rate per day Total Cost
Designation Equipment Required Duration

Dump Truck (Cap 5 cu.m.) 1.00 30.00 1,650.00 49,500.00

Total Equipment Cost 49,500.00

Direct Cost 163,950.00

O.C.M (12% of DC) 19,674.00
Profit (8% of DC) 13,116.00
V.A.T. (5% of DC,O.C.M, & Profit)) 9,837.00
Mobilization 1,639.50
Total Indirect 44,266.50

Total Cost of Item 208,216.50

Unit Cost 722,973.96
Adjusted Cost 208,216.50

ITEM III EMBANKMENT

NOTE: Utilized 50% of the excavated material for filling
Excavated Material 0.29
For Embankment 0.14

Total Quantity: 25.92 cu.m

Adjusted Quantity: 25.78 cu.m

Description Length (m) Width (m) Thck. (m) No. of Units Vol. (cu.m)
Footing 0.60 0.60 0.80 90.00 25.92
Total 25.92

A. Material Cost
Materials
Description of Materials Factor Unit Unit Price Total Cost
Quantity
Earthfill 25.78 cu.m 650.00 16,754.40
Total Materials 16,754.40

B. Labor Cost
Manpower Requirement
Activity
Rate per day Total Cost
Designation Manpower Required Duration

Construction Foreman 1.00 20.00 875.00 17,500.00

Laborer 6.00 20.00 490.00 58,800.00
Total Labor Cost 76,300.00
 C. Equipment Cost
Equipment Requirement
Activity
Rate per day Total Cost
Designation Equipment Required Duration

Total Equipment Cost -

Direct Cost 93,054.40

O.C.M (12% of DC) 11,166.53
Profit (8% of DC) 7,444.35
V.A.T. (5% of DC,O.C.M, & Profit)) 5,583.26
Mobilization 930.54
Total Indirect 25,124.69

Total Cost of Item 118,179.09

Unit Cost 4,584.85
Adjusted Cost 118,179.09

ITEM IV CONCRETE WORKS (Class "A" Concrete fc' = 3,000psi)

Quantity: 13.73 cu.m

Description Length (m) Width (m) Thck. (m) No. of Units Vol. (cu.m)
Footing 0.60 0.60 0.25 90.00 8.10
Pedestal 0.25 0.25 1.00 90.00 5.63
Total 13.73

A. Material Cost
Materials
Description of Materials Factor Unit Unit Price Total Cost
Quantity
Portland Cement 9.00 123.53 bags 270.00 33,351.75
Washed Sand 0.50 6.86 cu.m 750.00 5,146.88
Gravel "YY" 1.00 13.73 cu.m 700.00 9,607.50
10mm thk. 4'x8' Plywood 2.80 38.43 sheet 592.00 22,750.56
Forms/Scaffoldings 1,800.00 bdft 20.00 36,000.00
Common CW Nails 0.02 90.00 kg 95.00 8,550.00
Total Materials 115,461.35

B. Labor Cost
Manpower Requirement
Activity
Rate per day Total Cost
Designation Manpower Required Duration

Construction Foreman 1.00 30.00 875.00 26,250.00

Skilled Laborer 2.00 30.00 630.00 37,800.00
Laborer 6.00 30.00 490.00 88,200.00
Total Labor Cost 152,250.00

C. Equipment Cost
Equipment Requirement
Activity
Rate per day Total Cost
Designation Equipment Required Duration

One Bagger Concrete Mixer 2.00 30.00 1,376.00 82,560.00

Total Equipment Cost 82,560.00

Direct Cost 350,271.35

O.C.M (12% of DC) 42,032.56
Profit (8% of DC) 28,021.71
V.A.T. (5% of DC,O.C.M, & Profit)) 21,016.28
Mobilization 3,502.71
 Total Indirect 94,573.26

Total Cost of Item 444,844.61

Unit Cost 32,411.26
Adjusted Cost 444,844.61

ITEM V REINFORCING STEEL BARS

Total Quantity: 1,625.40 kgs

STRUCTURE Bar Size (mm x dia) Weight /pc No. of pcs Weight
Footing 12mmØ x 6.0m def. RSB 5.33 90.00 479.70
Pedestal 12mmØ x 6.0m def. RSB 5.33 90.00 479.70
Lateral Ties 10mmØ x 6.0m def. RSB 3.70 180.00 666.00
Total 1,625.40

A. Material Cost
Materials
Description of Materials Factor Unit Unit Price Total Cost
Quantity
12mmØ x 6.0m def. RSB 6.00 180.00 le. 345.00 62,100.00
10mmØ x 6.0m def. RSB 6.00 180.00 le. 253.00 45,540.00
#16 G.I Tie Wire 0.02 180.00 kg 95.00 17,100.00
Total Materials 124,740.00

B. Labor Cost
Manpower Requirement
Activity
Rate per day Total Cost
Designation Manpower Required Duration

Construction Foreman 1.00 30.00 875.00 26,250.00

Skilled Laborer 2.00 30.00 630.00 37,800.00
Laborer 6.00 30.00 490.00 88,200.00
Total Labor Cost 152,250.00

C. Equipment Cost
Equipment Requirement
Activity
Rate per day Total Cost
Designation Equipment Required Duration

Bar / Shea Cutter 2.00 30.00 200.00 12,000.00

Total Equipment Cost 12,000.00

Direct Cost 288,990.00

O.C.M (12% of DC) 34,678.80
Profit (8% of DC) 23,119.20
V.A.T. (5% of DC,O.C.M, & Profit)) 17,339.40
Mobilization 2,889.90
Total Indirect 78,027.30

Total Cost of Item 367,017.30

Unit Cost 225.80
Adjusted Cost 367,017.30

ITEM VI STEEL WORKS (LAMP POST)

Total Quantity: 90.00 units

Bottom
Height Bracket Arm Top Diamter
STRUCTURE Diameter No. of Units
(meters) (meters) (inches)
(inches)
Lamp Post 6.00 1.50 5.00 2.00 90.00
Total 90.00
 A. Material Cost
Materials
Description of Materials Factor Unit Unit Price Total Cost
Quantity
Pre - Fabricated Lamp Post 90.00 pcs 25,500.00 2,295,000.00
Type: Hot Dip Galvanized
Color: White (Power Coating &
Weather Resistant)
Thickness: 3 mm Length :
6 meters

Base Plate 260mm x 260mm x 90.00 pcs 900.00 81,000.00

16mm thk.
Gusset Plate 90mm x 150mm x 360.00 pcs 500.00 180,000.00
12mm thk.
14mm Ø x 20 inches Anchor Bolt 360.00 pcs 350.00 126,000.00
w/ Nut and Washer
Freight and Handling Cost 90.00 pcs 300.00 27,000.00
Mindanao Area
Total Materials 2,709,000.00

B. Labor Cost
Manpower Requirement
Activity
Rate per day Total Cost
Designation Manpower Required Duration

Construction Foreman 1.00 30.00 875.00 26,250.00

Skilled Laborer 2.00 30.00 630.00 37,800.00
Laborer 6.00 30.00 490.00 88,200.00
Total Labor Cost 152,250.00

C. Equipment Cost
Equipment Requirement
Activity
Rate per day Total Cost
Designation Equipment Required Duration

Dump Truck ( Hauling to Site ) 1.00 30.00 1,650.00 49,500.00

Total Equipment Cost 49,500.00

Direct Cost 2,910,750.00

O.C.M (12% of DC) 349,290.00
Profit (8% of DC) 232,860.00
V.A.T. (5% of DC,O.C.M, & Profit)) 174,645.00
Mobilization 29,107.50
Total Indirect 785,902.50

Total Cost of Item 3,696,652.50

Unit Cost 41,073.92
Adjusted Cost 3,696,652.50

ITEM VII SOLAR PANEL INSTALLATION

Total Quantity: 90.00 units

A. Material Cost
Materials
Description of Materials Factor Unit Unit Price Total Cost
Quantity
 200 watts, Built in Battery, Full 90.00 pcs 40,000.00 3,600,000.00
Brightness, Lithium Ion Life P04
Battery, Monocrystaline Panel,
Bridgelux Chips 3030 SMD, 120
Degrees Beam Angle,Color Temp.
6500k, 6-8hrs charging, 1000
Lumens, 3 - 4 days working without
sun, 10 - 11 Working Hours, 50,000
hrs Lifespan, IP65 CE/ROHS, Size
840mm X 300mm X 65mm and
Aluminum Body

Freight and Handling Cost 90.00 pcs 150.00 13,500.00

Mindanao Area
Total Materials 3,613,500.00

B. Labor Cost
Manpower Requirement
Activity
Rate per day Total Cost
Designation Manpower Required Duration

Construction Foreman 1.00 20.00 875.00 17,500.00

Skilled Laborer 2.00 20.00 630.00 25,200.00
Laborer 6.00 20.00 490.00 58,800.00
Total Labor Cost 101,500.00

C. Equipment Cost
Equipment Requirement
Activity
Rate per day Total Cost
Designation Equipment Required Duration

Total Equipment Cost -

Direct Cost 3,715,000.00

O.C.M (12% of DC) 445,800.00
Profit (8% of DC) 297,200.00
V.A.T. (5% of DC,O.C.M, & Profit)) 222,900.00
Mobilization 37,150.00
Total Indirect 1,003,050.00

Total Cost of Item 4,718,050.00

Unit Cost 52,422.78
Adjusted Cost 4,718,050.00

ITEM VIII GENERAL REQUIREMENTS

Quantity 1.00 lot

Materials
Description of Materials Factor Unit Unit Price Total Cost
Quantity
Temporary Facilities 1.00 lot 80,000.00 80,000.00
Construction Safety and Health 1.00 lot 45,000.00 45,000.00
Traffic Management/Warning & 1.00 lot 30,000.00 30,000.00
Hazard Signs
Project Billboard 1.00 lot 12,500.00 12,500.00
Total Materials 167,500.00

Direct Cost 167,500.00

O.C.M (12% of DC) 20,100.00
Profit (8% of DC) 13,400.00
V.A.T. (5% of DC,O.C.M, & Profit)) 10,050.00
 Mobilization 1,675.00
Total Indirect 45,225.00

Total Cost of Item 212,725.00

Unit Cost 212,725.00
Adjusted Cost 212,725.00

SUMMARY

A. DIRECT COST
A.1 Material Requirement Php 6,579,455.75
A.2 Labor Requirement Php 850,500.00
A.3 Equipment Rental (Operated) Php 276,560.00
A.4 General Requirements Php 167,500.00
TOTAL DIRECT COST Php 7,874,015.75

A. INDIRECT COST
B.1 O.C.M (12% of DC) Php 944,881.89
B.2 Profit (8% of DC) Php 629,921.26
B.3 V.A.T. (5% of DC, Profit & OCM)) Php 472,440.94
B.4 Mobilization Php 78,740.16
TOTAL INDIRECT COST Php 2,125,984.25

TOTAL ESTIMATED PROJECT COST Php 10,000,000.00

Prepared & Checked by: Verified & Recommended by:

OSCAR JAN M. MASILLONES, CE ROLAN M. AGUANTA, CE

Engineering III Municipal Engineer

Approved by:

JUANITO C. INOJALES
Municipal Mayor