Republic of the Philippines

Province of Bulacan
Municipality of San Ildefonso
OFFICE OF THE MUNICIPAL ENGINEER

PROGRAM OF WORKS
11/18/21

Name of Project : PROPOSED GROUTED RIPRAP Roadbed Embankment Width :

Location : ALAGAO, SAN ILDEFONSO,BULACAN Pavement Width :
Project No. : Bridge Structure :
Appropriation : PHP 100,000.00 No.of Pier / Abutment :
Classification : CONSTRUCTION No.of Span / Storey :
Source of Fund : Starting Date: UPON APPROVAL
Net length : 42 M. No.of Days to be Completed : 15 WD
Area : 84 SQ.M

Description of Works to be Done % of EQUIPMENT

I. Earthworks Description Needed Available
I. Incedental

ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

106 Excavation of Structure 13.44 cu.m. PHP 665.62 PHP 8,946.00
500 Grouted Riprap 39 cu.m. PHP 2,055.41 PHP 80,161.20

BREAKDOWN OF ESTIMATED EXPENDITURE % TOTAL A. DIRECT COST = PHP 89,107.20

B. CONST. ENG'NG 3.5 % =
1. Labor PHP 24,850.00 24.85% C. ESCALATION / CONT. =
2. Materials PHP 45,870.00 45.87% D. MOBILIZATION 1% = PHP 892.80
3. Rental of Equipment E. PUBLICATION = PHP 10,000.00
4. Quality Control F. TOTAL ESTIMATED COST = PHP 100,000.00
5. O.C.M PHP 8,486.40 8.49%
6. Profit & Tax PHP 9,900.80 9.90%
7. Engineering
8. Publication PHP 10,000.00 10.00%
9. Mobilization PHP 892.80 0.89%
GRAND TOTAL = PHP 100,000.00 100.00%

Prepared by : Checked by: Submitted by:

Danilo C. Villaceran Ericson P. De Guzman Regie S. Violago

Engineering Assistant Engineer II Municipal Engineer

Approved by:

Allan Lawrence S. Galvez

Barangay Captain
ITEM 106. STRUCTURE EXCAVATION
Quantity 13.44 cu.m.

I MATERIALS
Description Quantity Unit Unit Cost Total Cost
none

II EQUIPMENT
Description Rate / Day No. Days Needed Total Cost
common tools

III DIRECT LABOR COST

Position Rate / Day No. Days Needed Total Cost
construction foreman PHP 650.00 1 2 PHP 1,300.00
skilled worker PHP 550.00 2 2 PHP 2,200.00
laborer PHP 450.00 4 2 PHP 3,600.00
LABOR COST = PHP 7,100.00

DIRECT SUB TOTAL COST = PHP 7,100.00

8% CONTRACTOR'S PROFIT = PHP 568.00
12% OVERHEAD COST & MISC.= PHP 852.00
5% VAT PHP 426.00

ESTIMATED DIRECT COST PHP 8,946.00

Unit Cost of Item= PHP 665.62 / cu.m.

ITEM 500. GROUTED RIPRAP

Quantity 39 cu.m.

I MATERIALS
Description Quantity Unit Unit Cost Total Cost
Escombro/Boulders 39 cu.m PHP 800.00 PHP 31,200.00
SI Washed Sand 6 cu.m PHP 1,125.00 PHP 6,750.00
Portland Cement 36 bags PHP 220.00 PHP 7,920.00
MATERIAL COST= PHP 45,870.00

II EQUIPMENT
Description Rate / Day No. Days Needed Total Cost
common tools

III DIRECT LABOR COST

Position Rate / Day No. Days Needed Total Cost
construction foreman PHP 650.00 1 5 PHP 3,250.00
skilled worker PHP 550.00 2 5 PHP 5,500.00
laborer PHP 450.00 4 5 PHP 9,000.00
LABOR COST = PHP 17,750.00

DIRECT SUB TOTAL COST = PHP 63,620.00

8% CONTRACTOR'S PROFIT = PHP 5,089.60
12% OVERHEAD COST & MISC.= PHP 7,634.40
5% VAT PHP 3,817.20

ESTIMATED DIRECT COST PHP 80,161.20

Unit Cost of Item= PHP 2,055.41 / cu.m.