Prepared by

Reviewed by:: Republic of the Philippines

O.K. as to by
Approved Appropriation
: :
Province of Quezon
MARIA PAMELA M. LIBUTAN Municipality of San Narciso
CRISTETA P. QUIZANA
PRUDENCIO M. MAXINO,JR.
Engineering Assistant
REYNALDO L. MAGSALIN Municipal Mayor
Budget Officer
Municipal Engineer INDIVIDUAL PROGRAM OF WORK

Project Title: Proposed Concreting of Floor Slab of Existing Covered Court

Location San Narciso Quezon
Physical Target 232 sqm
Total Sub-Project Cost 300,400.00

Project Description Sub-project Duration

consrtuction Equipment Needed
Technical Personnel Mazon & Laborers
Scope of Work % Quantity Unit Unit Price Total

Item No. (Direct Cost) Wt.

1 Construcrion 100.00% 231.60 sqm 15,764.70 300,400.00

TOTAL 100.00% 300,400.00

Breakdown Estimated Project Cost Total Cost Source of Fund

A. Direct Cost
Materials Cost 196,900.00
Eqiuptment Rental Cost 21,000.00
Fuel -
Labor Cost : - 82,500.00 -
Sub-Total A 300,400.00 -
B. Indirect Cost
Contructors Profit 10% -
Contingencies 12% -
a. Materials
b. Labor Cost
Sub-Total B -
Grand Total 300,400.00 300,400.00

Prepared by:

Recommending Approval : Approved by:

RAFAEL U CARABIDO ,JR

Municipal Engineer Barangay Captain
Err:520 p
 Republic of the Philippines
Province of Quezon
Province of Quezon

INDIVIDUAL PROGRAM OF WORK

Item No. Work Breakdown Structure Volume Unit Cost/sq.m.

1 Earth Works 18.50 sq.m. 189.19
18.5 cum

No. Materials No. Unit Unit Rate Cost

None
Total No. for Materials

No. Name & Capacity of Equipment No. No. of Days Unit Rate Cost

1 -
2 - -

Total for Equipment -

No. Labor No. No. of Days Unit Rate Cost

1 Project Engineer 1.00 5.00 700.00 3,500.00

2 Foreman 1.00 5.00 - -
3 Laborer 2.00 5.00 - -

Total for Labor 3,500.00

Direct Cost 3,500.00

Unit Cost 189.19
Adjusted Cost 3,500.00
 length w
18.5 cum 4 #VALUE!

189.19
 Republic of the Philippines
Province of Quezon
Province of Quezon

INDIVIDUAL PROGRAM OF WORK

Item No. Work Breakdown Structure Volume Unit Cost/cu.m.

2 Concrete Works 30.00 cu.m. 58.33
9 LV 37.50 cu.m.

Nearest Quarry 100% 37.50 cu.m.

Vol. = 37.50 m3
Nearest Quarry 100% .45 Kms. 1 DT's Cap. = 12 cu.m..
royalty = P .00 @ .00 /day
t w/l = .45 / 15 = 0.03 = 1.80 mins. 1 Dozer Cap. = 400 cu.m./day
t w/o = .45 / 30 = 0.02 = .90 mins. @ .00 /day
Total = 2.70 mins. 1 Loader= @ .00 /day
Trip /Day =8hr.x60min/2.70 mins= 177.78 trip
= say 177 trip/day

Quarrying:
Dozer = 37.50 / 400 = .09 days @ .00 /day = 0.00
For DTs = 37.50 / 12 m3 / 177 trip /day/ 1 DTs =
= .02 days @ .00 /day x 1 DT's = 0.00
Loader = .09 days @ @ .00 /day = 0.00
Royalty = P .00 x 37.50 = 0.00
Total = 0.00
for = .09 days say 1 days of work
Unit Cost = 0.00 / 37.50 = 0.00
Total = 0.00 / cu.m. or P .00 /truck.

No. Materials No. Unit Unit Rate Cost

1 Nearest Quarry 100% 37.50 cu.m. - -

Total No. for Materials -

No. Name & Capacity of Equipment No. No. of Days Unit Rate Cost
1 Road Grader (cap.400 cu.m./day) 1.00 1.00 - 0.00
2 Road Roller (cap. 320 cu.m./day) 1.00 1.00 - 0.00
3 Water Truck 1.00 1.00 - 0.00

Total for Equipment 0.00

No. Labor No. No. of Days Unit Rate Cost

1 Project Engineer 1.00 1.00 700.00 700.00
2 Foreman 1.00 1.00 450.00 450.00
3 Laborer 3.00 1.00 200.00 600.00

Total for Labor 1,750.00

Direct Cost 1,750.00

Unit Cost 58.33
Adjusted Cost 1,750.00
 Wide thickness Length
wide = 8.00 m thk. = 0.15 m length. = 9.00 m

Source Blending Length

Nearest Quarry 100.00 % 0.45 km.

x 1.00 days =
Project Title :Proposed Concreting of Floor Slab of Existing Covered Court
Location : , San Narciso Quezon

PROGRAM OF WORK
Item No. Work Breakdown Structure Volume Unit Cost/ sq.m.
1 Carpentry/Form / Electrical Works/ Masonry Works 30.00 cum 19,013.00
231.60 sqm
No. Materials No. Unit Unit Rate Cost
1 Excavation Works 157 cum. 500 78,500

1 Cement 250.00 bags 350.00 87,500.00

2 Sand 15.00 cum 2,500.00 37,500.00
4 Gravel 16.00 cum 2,500.00 40,000.00
10 10mm dia RSB x 6m 50.00 pcs 200.00 10,000.00
11 12mm dia RSB x 6m 60.00 pcs 250.00 15,000.00
13 # 16 Tie Wire 5.00 kls 100.00 500.00
16 CWN # 4 2.00 kls 100.00 200.00
17 CWN # 3 2.00 kls 100.00 200.00
18 CWN # 2 1.00 boxes 2,500.00 2,500.00
19 Shovel 4.00 pcs 300.00 1,200.00
20 Plastic Pails 5.00 pcs 100.00 500.00
21 Mixing Board 1.00 unit 1,800.00 1,800.00
Material Cost 196,900.00

No. Name & Capacity of Equipment No. No. of Hours Unit Rate/Hour Cost
1 One Bagger Mixer 1.00 10.00 1,600.00 16,000.00
2 Plate Compactor 1.00 5.00 1,000.00 5,000.00
Total for Equipment 21,000.00

No. Labor Cost No. No. of Days Unit Rate Cost

1 Project Engineer - - - -
2 Foreman 1.00 15.00 600.00 9,000.00
3 Carpenter 1.00 15.00 500.00 7,500.00
4 Mason 2.00 15.00 500.00 15,000.00
5 Labores 10.00 15.00 400.00 60,000.00
Total for Labor 82,500.00

Direct Cost 300,400.00

Unit Cost 10,013.00
Adjusted Cost 300,400.00
 insert length
length = 9.00 m Maintenance of Container House

10,000.00
10,000.00

196,900.00

21,000.00

82,500.00

300,400.00
 OFFICE OF THE MUNICIPAL ENGINEER
Municipality of Mulanay
Province of Quezon

INDIVIDUAL PROGRAM OF WORK

Item No. Work Breakdown Structure Volume Unit Cost/cu.m.

4 Aggregate Base Course 138.96 cu.m. 102.59
231.60 mts. LV 173.70 cu.m.

Blending 40 - 60
Catanauan Quarry 40% 69.48 cu.m.

Cambuga Quarry 60% 104.22 cu.m.

Vol. = 69.48 m3
Catanauan Quarry 40% 2.80 Kms. 1 DT's Cap. = 12 cu.m..
royalty = P .00 @ .00 /day
t w/l = 2.80 / 15 = 0.19 = 11.20 mins. 1 Dozer Cap. = 400 cu.m./day
t w/o = 2.80 / 30 = 0.09 = 5.60 mins. @ .00 /day
Total = 16.80 mins. 1 Loader= @ .00 /day
Trip /Day =8hr.x60min/16.80 mins= 28.57 trip
= say 28 trip/day

Quarrying:
Dozer = 69.48 / 400 = .17 days @ .00 /day = 0.00
For DTs = 69.48 / 12 m3 / 28 trip /day/ 1 DTs =
= .21 days @ .00 /day x 1 DT's = 0.00
Loader = .17 days @ @ .00 /day = 0.00
Royalty = P .00 x 69.48 = 0.00
Total = 0.00
for = .21 days say 1 days of work
Unit Cost = 0.00 / 69.48 = 0.00
Total = 0.00 / cu.m. or P .00 /truck.

Vol. = 104.22 m3
Cambuga Quarry 60% 7.00 Kms. 1 DT's Cap. = 12 cu.m..
royalty = P 120.00 @ .00 /day
t w/l = 7.00 / 15 = 0.47 = 28.00 mins. 1 Dozer Cap. = 400 cu.m./day
t w/o = 7.00 / 30 = 0.23 = 14.00 mins. @ .00 /day
Total = 42.00 mins. 1 Loader= @ .00 /day
Trip /Day =8hr.x60min/42.00 mins= 11.43 trip
= say 11 trip/day

Quarrying:
Dozer = 104.22 / 400 = .26 days @ .00 /day = 0.00
For DTs = 104.22 / 12 m3 / 11 trip /day/ 1 DTs =
= .79 days @ .00 /day x 1 DT's = 0.00
Loader = .26 days @ @ .00 /day = 0.00
Royalty = P 120.00 x 104.22 = 12,506.40
Total = 12,506.40
for = .79 days say 1 days of work
Unit Cost = 12,506.40 / 104.22 = 120.00
Total = 120.00 / cu.m. or P 1,440.00 /truck.
No. Materials No. Unit Unit Rate Cost
1 Catanauan Quarry 40% 69.48 cu.m. - -
2 Cambuga Quarry 60% 104.22 cu.m. 120.00 12,506.40

Total No. for Materials 12,506.40

No. Name & Capacity of Equipment No. No. of Days Unit Rate Cost
1 Road Grader (cap.400 cu.m./day) 1.00 1.00 - 0.00
2 Road Roller (cap. 320 cu.m./day) 1.00 1.00 - 0.00
3 Water Truck 1.00 1.00 - 0.00
4 Loader (for blending)(560 cum./day) 1.00 1.00 - 0.00

Total for Equipment 0.00

No. Labor No. No. of Days Unit Rate Cost

1 Project Engineer 1.00 1.00 700.00 700.00
2 Foreman 1.00 1.00 450.00 450.00
3 Laborer 3.00 1.00 200.00 600.00

Total for Labor 1,750.00

Direct Cost 14,256.40

Unit Cost 102.59
Adjusted Cost 14,256.40
 Wide thickness Length
wide = 4.00 m thk. = 0.15 m length. = 232 m

Source Blending Length

Catanauan Quarry 40.00 % 2.80 km.
Cambuga Quarry 60.00 % 7.00 km.

x 1.00 days =

x 1.00 days =
 Republic of the Philippines
Province of Quezon
Province of Quezon

INDIVIDUAL PROGRAM OF WORK

Item No. Work Breakdown Structure Volume Unit Cost/cu.m.

5 Pipe Culvert & Drain Excavation 64.00 cu.m. 248.44

No. Materials No. Unit Unit Rate Cost

None

Total No. for Materials

No. Name & Capacity of Equipment No. No. of Days Unit Rate Cost

Total for Equipment -

No. Labor No. No. of Days Unit Rate Cost

1 Project Engineer 1.00 6.00 700.00 4,200.00

2 Foreman 1.00 6.00 350.00 2,100.00
3 Laborer 8.00 6.00 200.00 9,600.00

Total for Labor 15,900.00

Direct Cost 15,900.00

Unit Cost 248.44
Adjusted Cost 15,900.00
 40
70

5.33

248.44
 Republic of the Philippines
Province of Quezon
Province of Quezon

INDIVIDUAL PROGRAM OF WORK

Item No. Work Breakdown Structure Volume Unit Cost/l.m.

6 Pipe Culvert & Storm Drain 80.00 l.m. 2,023.75

No. Materials No. Unit Unit Rate Cost

1 RC Pipe 600 mm dia 32.00 pcs. 3,800.00 121,600.00

2 Portland Cement 5.00 bags 300.00 1,500.00
4 Sand (ordinary) 1.00 cu.m. 1,300.00 1,300.00
-

Total No. for Materials 124,400.00

No. Name & Capacity of Equipment No. No. of Days Unit Rate Cost

Total for Equipment

No. Labor No. No. of Days Unit Rate Cost

1 Project Engineer 1.00 10.00 700.00 7,000.00

2 Foreman 1.00 10.00 350.00 3,500.00
3 Mason 1.00 10.00 300.00 3,000.00
4 Laborer 12.00 10.00 200.00 24,000.00

Total for Labor 37,500.00

Direct Cost 161,900.00

Unit Cost 2,023.75
Adjusted Cost 161,900.00
 114.00

6 114.00

30 83.00 0.72807 23.30

2 4.00 0.035088 1.12

43,540.00

2,023.75
 Republic of the Philippines
Province of Quezon
Province of Quezon

INDIVIDUAL PROGRAM OF WORK

Item No. Work Breakdown Structure Volume Unit Cost/ cu.m.

7 Riprap & Grouted Riprap 15.00 cu.m. 4,970.00
(for RCPC headwall)
Head Wall 22.80 cu.m.

No. Materials No. Unit Unit Rate Cost

1 Boulders (Head Size) 15.00 cu.m. 1,200.00 18,000.00

2 Cement (Portland) 30.00 bags 210.00 6,300.00
3 Sand (ordinary) 7.50 cu.m. 900.00 6,750.00

Total No. for Materials 31,050.00

No. Name & Capacity of Equipment No. No. of Days Unit Rate Cost

1 1 bagger Mixer 1.00 10.00 1,600.00 16,000.00

(cap. 7.50 cu.m./day)
Total for Equipment 16,000.00

No. Labor No. No. of Days Unit Rate Cost

1 Project Engineer 1.00 10.00 700.00 7,000.00

2 Foreman 1.00 10.00 350.00 3,500.00
3 Mason 2.00 10.00 250.00 5,000.00
4 Laborer 6.00 10.00 200.00 12,000.00

Total for Labor 27,500.00

Direct Cost 74,550.00

Unit Cost 4,970.00
Adjusted Cost 74,550.00
 25.00
100.00
17.00 0.68 7.50

1.00

10,867.50 4.29

4,970.00 10,867.50
 OFFICE OF THE MUNICIPAL ENGINEER
Municipality of Mulanay
Province of Quezon

INDIVIDUAL PROGRAM OF WORK

BREAKDOWN OF DETAILED ESTIMATES

Item Material Equipment Labor Total

1 - 3,500.00 3,500.00
2 - 1,750.00 1,750.00
3 #REF! 21,000.00 82,500.00 #REF!
4 12,506.40 - 1,750.00 14,256.40
5 15,900.00 15,900.00
6 124,400.00 37,500.00 161,900.00
7 7,000.00 27,500.00 34,500.00

TOTAL #REF! 21,000.00 170,400.00 #REF!

ITEM SKILLED UNSKILLED TOTAL

1 3,500.00 - 3,500.00
2 1,150.00 600.00 1,750.00
3 #VALUE! 15,000.00 #VALUE!
4 1,150.00 600.00 1,750.00
5 2,100.00 9,600.00 11,700.00
6 13,500.00 24,000.00 37,500.00
7 15,500.00 12,000.00 27,500.00

TOTAL #VALUE! 61,800.00 #VALUE!

 - 3,500.00 0
600.00 1,150.00 0.3428571428571
7,500.00 #REF! #REF!
600.00 #REF! #REF! #REF!

Engr. Foreman & Mazon Labor

3,500.00 3,500.00 -
700.00 450.00 600.00
- 7,500.00 15,000.00
700.00 450.00 600.00
4,200.00 2,100.00 9,600.00
7,000.00 6,500.00 3,000.00
7,000.00 8,500.00 12,000.00

19,600.00 25,500.00 40,800.00

Total
7,000.00
1,750.00
22,500.00
1,750.00
15,900.00
16,500.00
27,500.00

85,900.00
 #REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

EQUIPMENT & MANPOWER RATE

Item Name Equipment Capacity Rate / day Remarks

1 1 Bager Mixer 1 Bag of Cement 1,500.00 Including Lubricants
2 Dump Truck 12 - 16 m3 / trip 14,000.00 Including Lubricants
3 Pay Loader 560 cum./day 18,000.00 Including Lubricants
4 Road Roller 320 cu.m./day 22,000.00 Including Lubricants
5 Bulldozer 200 m3/4000 sq.m./day 22,000.00 Including Lubricants
6 Road Grader 400 cu.m./day 21,000.00 Including Lubricants
7 Backhoe 120cu.m./day 20,000.00 Including Lubricants
8 Water Truck - 12,000.00 Including Lubricants
9 Water Truck (Small) - 12,001.00 Including Lubricants

No. Manpower Capacity Rate / day Remarks

1 Engineer - 700.00
2 Foreman - 450.00
3 Mason - 400.00
4 Carpenter - 350.00
5 Labor - 200.00
 HALAGA NG SUB-PROJECT AT BAHAGIHAN NG MGA MAY TAYA/AMBAG DITO:

CASH LABOR (In kind) EQUIPMENT (In kind) TOTAL PERCENTAGE

KALAHI - CIDSS:KKB Grant #REF! #REF! #REF!

Community Contribution 7,500.00 7,500.00 #REF!

BLGU Contribution 73,000.00 73,000.00 #REF!

MLGU Contribution #VALUE! 30,000.00 #VALUE! #VALUE!

Others (DPWH)

TOTAL #VALUE! 37,500.00 #REF! #REF!

Prepared by: Reviewed by:

ARIEL S. ROSALES DELIO H. DE LEON

DAC - LGU OIC - Municipal Engineer

Checked by: Approved by:

RUBEN M. CRISPO
Regional Infrastructure Engineer BSPMC - Anonang