Republic of the Philippines

Province of Ilocos Norte

Municipality of Bangui

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

( For All Types of Projects )

I. CLEARING WORKS

QUANTITY 533.00 SQ.M.

A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
( Php ) ( Php )

TOTAL MATERIALS COST ( VAT Inclusive ) Php

B1. EQUIPMENT COST
DESCRIPTION NO. RENTAL RATE NO. OF DAYS TOTAL COST
PER DAY ( Php ) ( Php )
CHAINSAW 1 2,800.00 2 5,600.00

TOTAL EQUIPMENT COST Php

TOTAL DIRECT COST 5,600.00
C. LABOR COST ( INCLUDES COMPACTION
DESCRIPTION NO. RATE NO. OF TOTAL COST
PER DAY ( Php ) DAYS ( Php )
CONSTRUCTION FOREMAN 1 750.00 2 1,500.00
MASON 1 530.00 2 1,060.00
HELPER 8 450.00 2 7,200.00
TOTAL LABOR COST Php 9,760.00

TOTAL DIRECT COST 15,360.00

Add: Indirect Cost
Overhead, Contingency, Misc. (OCM) 15% 2,304.00
Contractor's Profit 10 % 1,536.00
( Labor & Equipment Rental ) VAT 5% 680.00
TOTAL COST 19,880.00

UNIT COST 19,880.00

533.00

UNIT COST 37.30

 Republic of the Philippines
Province of Ilocos Norte
Municipality of Bangui

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

( For All Types of Projects )

II. CHIPPING WORKS

QUANTITY 5.00 CU.M.

A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
( Php ) ( Php )

TOTAL MATERIALS COST ( VAT Inclusive ) Php -

B1. EQUIPMENT COST
DESCRIPTION NO. RENTAL RATE NO. OF DAYS TOTAL COST
PER DAY ( Php ) ( Php )
JACK HAMMER MANUAL 1 2,500.00 4 10,000.00
GENERATOR SET 1 4000 4 16,000.00
TOTAL EQUIPMENT COST Php 26,000.00
C. LABOR COST
DESCRIPTION NO. RATE NO. OF TOTAL COST
PER DAY ( Php ) DAYS ( Php )
CONSTRUCTION FOREMAN 1 750.00 4 3,000.00
HELPER 2 450.00 4 3,600.00
TOTAL LABOR COST Php 6,600.00

TOTAL DIRECT COST 32,600.00

Add: Indirect Cost
Overhead, Contingency, Misc. (OCM) 15% 4,890.00
Contractor's Profit 10 % 3,260.00
( Labor & Equipment Rental ) VAT 5% 1,537.50
TOTAL COST 42,287.50

UNIT COST 42,287.50

5.00

UNIT COST 8,457.50

 Republic of the Philippines
Province of Ilocos Norte
Municipality of Bangui

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

( For All Types of Projects )

III. TRAIL GRADING

QUANTITY 1.00 LOT

A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
( Php ) ( Php )
STEEL MATTING 1.20M X 24 M X 4 mm 14 pcs 1,800.00 25,200.00
flat bar 2" x 10mm miled steel flat bar 18.00 pcs 370.00 6,660.00
welding rod 12.00 kgs 100.00 1,200.00
guy wire ( 10mm dia) 290.00 l.m. 900.00 261,000.00
wire clamp 168.00 pcs 250.00 42,000.00
steel epoxy 10.00 pcs 220.00 2,200.00
hex vault 10 mm dia x 4" 44.00 pcs 45.00 1,980.00
2"Ø G.I. Pipe Sch 40 3.00 pcs 1,700.00 5,100.00
1.2 x 2.4 x 10 mm thick base plate 10 1.00 pc 16,300.00 16,300.00
epoxy primer w/ catalyst ( gray ) 4.00 gal 850.00 3,400.00
qde semi-gloss ( black ) 6.00 gal 850.00 5,100.00
paint brush 3" 3.00 pcs 115.00 345.00
high grade steel brush 3.00 pcs 155.20 465.59
grinding disc 6 " 5.00 pcs 700.00 3,500.00
DRILL BIT CONCRETE ( 10 MM DIA ) 4.00 PCS 119.00 476.00
TOTAL MATERIALS COST ( VAT Inclusive ) Php 374,926.59
B1. EQUIPMENT COST
DESCRIPTION NO. RENTAL RATE NO. OF DAYS TOTAL COST
PER DAY ( Php ) ( Php )
welding machine 1 1,375.00 4 5,500.00
grinding machine 1 250 4 1,000.00
drilling machine 1 250 4 1,000.00
generator set 1 4500 4 18,000.00
TOTAL EQUIPMENT COST Php 25,500.00

C. LABOR COST ( INCLUDES excavation )

DESCRIPTION NO. RATE NO. OF TOTAL COST
PER DAY ( Php ) DAYS ( Php )
construction foreman 1 750.00 15 11,250.00
welder 4 600.00 15 36,000.00
painter 6 550.00 15 49,500.00
HELPER 12 450.00 15 81,000.00
TOTAL LABOR COST Php 177,750.00

TOTAL DIRECT COST 578,176.59

Add: Indirect Cost
Overhead, Contingency, Misc. (OCM) 15% 86,726.49
Contractor's Profit 10 % 57,817.66
( Labor & Equipment Rental ) VAT 5% 34,861.04
TOTAL COST 757,581.77

UNIT COST 757,581.77

1.00

UNIT COST 757,581.77

 Republic of the Philippines
Province of Ilocos Norte
Municipality of Bangui

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

( For All Types of Projects )

IV.BACKFILLING WORKS (BOTTOM AREA OF STAIR )

QUANTITY 14.00 CU.M.

A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
( Php ) ( Php )
BACKFILL MATERIALS ( EARTH FILL ) PLUS 20 CU.M. 300.00 6,000.00
15 % LOOSE VOLUME

TOTAL MATERIALS COST ( VAT Inclusive ) Php 6,000.00

B1. EQUIPMENT COST
DESCRIPTION NO. RENTAL RATE NO. OF DAYS TOTAL COST
PER DAY ( Php ) ( Php )

MASON 1 530.00 5 2,650.00

HELPER 4 450.00 5 9,000.00
TOTAL LABOR COST Php 14,950.00

TOTAL DIRECT COST 20,950.00

Add: Indirect Cost
Overhead, Contingency, Misc. (OCM) 15% 3,142.50
Contractor's Profit 10 % 2,095.00
( Labor & Equipment Rental ) VAT 5% 1,009.38
TOTAL COST 27,196.88

UNIT COST 27,196.88

14.00

UNIT COST 1,942.63

 Republic of the Philippines
Province of Ilocos Norte
Municipality of Bangui

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

( For All Types of Projects )

V.STONE MASONRY WORKS ( STAIR STEP )

QUANTITY 15.00 CU.M.

A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
( Php ) ( Php )
BOULDER (.20 - .40 M DIA ) 9 CU.M. 650.00 5,850.00
PORTLAND CEMENT 70.00 BAGS 290.00 20,300.00
COARSE AGGREGAQTE 4.00 CU.M. 700.00 2,800.00
FINE SAND 2.00 CU.M. 700.00 1,400.00

TOTAL MATERIALS COST ( VAT Inclusive ) Php 30,350.00

B1. EQUIPMENT COST
DESCRIPTION NO. RENTAL RATE NO. OF DAYS TOTAL COST
PER DAY ( Php ) ( Php )
1 BAGGER CONCRETE MIXER 1 1,000.00 2 2,000.00

TOTAL EQUIPMENT COST Php 2,000.00

C. LABOR COST ( INCLUDES MANUAL HAULING )

DESCRIPTION NO. RATE NO. OF TOTAL COST
PER DAY ( Php ) DAYS ( Php )
construction foreman 1 550.00 4 2,200.00
MASON 1 530.00 2 1,060.00
HELPER 2 450.00 2 1,800.00
TOTAL LABOR COST Php 5,060.00

TOTAL DIRECT COST 37,410.00

Add: Indirect Cost
Overhead, Contingency, Misc. (OCM) 15% 5,611.50
Contractor's Profit 10 % 3,741.00
( Labor & Equipment Rental ) VAT 5% 720.63
TOTAL COST 47,483.13

UNIT COST 47,483.13

15.00

UNIT COST 3,165.54

 Republic of the Philippines
Province of Ilocos Norte
Municipality of Bangui

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

( For All Types of Projects )

VI.CONCRETE WORKS: ( DRAINAGE CANAL ) )

QUANTITY 2.00 CU.M.

A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
( Php ) ( Php )
PORTLAND CEMENT 11.00 BAGS 290.00 3,190.00
COARSE AGGREGAQTE 1.00 CU.M. 700.00 700.00
FINE SAND 1.00 CU.M. 700.00 700.00
12 MM DIA RSB 6.00 PCS 265.00 1,590.00
# 16 TIE WIRE 2.00 KGS 100.00 200.00
TOTAL MATERIALS COST ( VAT Inclusive ) Php 6,380.00
B1. EQUIPMENT COST
DESCRIPTION NO. RENTAL RATE NO. OF DAYS TOTAL COST
PER DAY ( Php ) ( Php )
1 BAGGER CONCRETE MIXER 1 1,000.00 0.5 500.00

TOTAL EQUIPMENT COST Php 500.00

C. LABOR COST ( INCLUDES MANUAL HAULING )

DESCRIPTION NO. RATE NO. OF TOTAL COST
PER DAY ( Php ) DAYS ( Php )
construction foreman 1 550.00 1 550.00
MASON 1 530.00 1 530.00
HELPER 2 450.00 1 900.00
TOTAL LABOR COST Php 1,980.00

TOTAL DIRECT COST 8,860.00

Add: Indirect Cost
Overhead, Contingency, Misc. (OCM) 15% 1,329.00
Contractor's Profit 10 % 886.00
( Labor & Equipment Rental ) VAT 5% 219.75
TOTAL COST 11,294.75

UNIT COST 11,294.75

2.00

UNIT COST 5,647.38

 Republic of the Philippines
Province of Ilocos Norte
Municipality of Bangui

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

( For All Types of Projects )

VII. EXCAVATION WORKS

QUANTITY 566.00 CU.M.

A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
( Php ) ( Php )

TOTAL MATERIALS COST ( VAT Inclusive ) Php -

B1. EQUIPMENT COST
DESCRIPTION NO. RENTAL RATE NO. OF DAYS TOTAL COST
PER DAY ( Php ) ( Php )
BACKHOE MOUNTED W/ JACK HAMMER 1 25,350.00 29 735,150.00
GENERATOR SET 2 4000 29 232,000.00

TOTAL EQUIPMENT COST Php 967,150.00

C. LABOR COST ( INCLUDES MANUAL HAULING )

DESCRIPTION NO. RATE NO. OF TOTAL COST
PER DAY ( Php ) DAYS ( Php )
construction foreman 1 750.00 15 11,250.00
MASON 1 542.00 15 8,130.00
TOTAL EQUIPMENT COST Php 967,150.00
C. LABOR COST
DESCRIPTION NO. RATE NO. OF TOTAL COST
PER DAY ( Php ) DAYS ( Php )
CONSTRUCTION FOREMAN 1 750.00 29 21,750.00
MASON 1 550.00 29
HELPER 4 450.00 29 52,200.00
TOTAL LABOR COST Php 73,950.00

TOTAL DIRECT COST 1,041,100.00

Add: Indirect Cost
Overhead, Contingency, Misc. (OCM) 15% 156,165.00
Contractor's Profit 10 % 104,110.00
( Labor & Equipment Rental ) VAT 5% 28,311.25
TOTAL COST 1,329,686.25

UNIT COST 1,329,686.25

566.00

UNIT COST 2,349.27

 Republic of the Philippines
Province of Ilocos Norte
Municipality of Bangui

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

( For All Types of Projects )

VIII. LINING/ BEDDING WORKS:

QUANTITY 445.00 sq.m.

A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
( Php ) ( Php )
CLAY ( WATER RESISTANT CLAY ) 90.00 CU.M. 250.00 22,500.00
2"Ø - 5" Ø STONE 67.00 CU.M. 700.00 46,900.00
SAND 89.00 CU.M. 700.00 62,300.00

TOTAL MATERIALS COST ( VAT Inclusive ) Php 131,700.00

C. LABOR COST ( INCLUDES MANUAL HAULING )
DESCRIPTION NO. RATE NO. OF TOTAL COST
PER DAY ( Php ) DAYS ( Php )
construction foreman 1 750.00 24 18,000.00
MASON 4 550.00 24 52,800.00
HELPER 7 450.00 24 75,600.00
TOTAL LABOR COST Php 182,400.00

TOTAL DIRECT COST 332,100.00

Add: Indirect Cost
Overhead, Contingency, Misc. (OCM) 15% 49,815.00
Contractor's Profit 10 % 33,210.00
( Labor & Equipment Rental ) VAT 5% 13,271.25
TOTAL COST 428,396.25

UNIT COST 428,396.25

445.00

UNIT COST 962.69

 Republic of the Philippines
Province of Ilocos Norte
Municipality of Bangui

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

( For All Types of Projects )

IX. CLEARING WORKS: PATHWAY ( SECOND base )

LENGTH =70 M
WIDTH = 1.5 M

QUANTITY 105.00 SQ.M.

A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
( Php ) ( Php )

TOTAL MATERIALS COST ( VAT Inclusive ) Php

B1. EQUIPMENT COST
DESCRIPTION NO. RENTAL RATE NO. OF DAYS TOTAL COST
PER DAY ( Php ) ( Php )

C. LABOR COST ( INCLUDES COMPACTION

DESCRIPTION NO. RATE NO. OF TOTAL COST
PER DAY ( Php ) DAYS ( Php )
CONSTRUCTION FOREMAN 1 750 3 2,250.00
HELPER 3 450.00 3 4,050.00
TOTAL LABOR COST Php 6,300.00

TOTAL DIRECT COST 6,300.00

Add: Indirect Cost
Overhead, Contingency, Misc. (OCM) 15% 945.00
Contractor's Profit 10 % 630.00
Labor & Equipment Rental ) VAT 5% 393.75
TOTAL COST 8,268.75

UNIT COST 8,268.75

105.00

UNIT COST 78.75

 Republic of the Philippines
Province of Ilocos Norte
Municipality of Bangui

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

( For All Types of Projects )

X. CHIPPING WORKS: ROCKS AND BOULDERS

QUANTITY 8.00 CU.M.

A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
( Php ) ( Php )

TOTAL MATERIALS COST ( VAT Inclusive ) Php -

B. EQUIPMENT COST
DESCRIPTION NO. RENTAL RATE NO. OF DAYS TOTAL COST
PER DAY ( Php ) ( Php )
JACK HAMMER MANUAL 1 2,500.00 7 17,500.00
GENERATOR SET 1 4,500.00 7 31,500.00
TOTAL DIRECT COST 49,000.00
C. LABOR COST
DESCRIPTION NO. RATE NO. OF TOTAL COST
PER DAY ( Php ) DAYS ( Php )
CONSTRUCTION FOREMAN 1 750.00 2 1,500.00
MASON 1 550.00 2 1,100.00
HELPER 4 450.00 2 3,600.00
TOTAL LABOR COST Php 6,200.00

TOTAL DIRECT COST 55,200.00

Add: Indirect Cost
Overhead, Contingency, Misc. (OCM) 15% 8,280.00
Contractor's Profit 10 % 5,520.00
Labor & Equipment Rental ) VAT 5% 3,450.00
TOTAL COST 72,450.00

UNIT COST 72,450.00

8.00

UNIT COST 9,056.25

 Republic of the Philippines
Province of Ilocos Norte
Municipality of Bangui

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

( For All Types of Projects )

XI. TRAIL GRADING

QUANTITY 27.00 L.M

A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
( Php ) ( Php )
.30 X .30 - I- BEAM 28.00 L.M. 6,000.00 168,000.00
10 mmØ guy wire 82.00 l.m. 900.00 73,800.00
2"x 10 mm mild steel flatbar 18.00 pcs 500.00 9,000.00
wooden footboard 460.00 bd.ft. 85.00 39,100.00
wire clamp 102.00 pcs 250.00 25,500.00
welding rod 10.00 kgs 100.00 1,000.00
steel epoxy 30.00 pcs 220.00 6,600.00
hex vault 10 mm dia x 4" 200.00 pcs 45.00 9,000.00
hex vault 10 mm dia x 2" 300.00 pcs 37.00 11,100.00
2"Ø G.I. Piope Sch 40 19.00 pcs 1,650.00 31,350.00
1.2 x 2.4 x 10 mm thick base plate 10 2.00 pc 16,500.00 33,000.00
epoxy primer w/ catalyst ( gray ) 4.00 gal 850.00 3,400.00
qde semi-gloss ( black ) 6.00 gal 850.00 5,100.00
paint brush 3" 3.00 pcs 115.00 345.00
high grade steel brush 3.00 pcs 150.00 450.00
grinding disc 6 " 5.00 pcs 700.00 3,500.00
DRILL BIT CONCRETE ( 10 MM DIA ) 4.00 PCS 119.00 476.00
3"self drilling teckscrew 140.00 pcs 5.00 700.00
2 x 4 x 1/4 channel bar 35.00 pcs 2,100.00 73,500.00
2 L 2 X 2 X 3/16 ANGLE BAR 7.00 pcs 720.00 5,040.00
20 mm x 8"expansion vault 50.00 pcs 120.00 6,000.00
12 mm x 8"anchor vault w/ knots 24.00 pcs 75.00 1,800.00

TOTAL MATERIALS COST ( VAT Inclusive ) Php 507,761.00

B1. EQUIPMENT COST
DESCRIPTION NO. RENTAL RATE NO. OF DAYS TOTAL COST
PER DAY ( Php ) ( Php )
welding machine 2 1,500.00 10 30,000.00
grinding machine 5 550 10 27,500.00
drilling machine 5 550 10 27,500.00
generator set 2 4000 10 80,000.00
TOTAL EQUIPMENT COST Php 165,000.00
C. LABOR COST ( INCLUDES excavation )
DESCRIPTION NO. RATE NO. OF TOTAL COST
PER DAY ( Php ) DAYS ( Php )
construction foreman 1 750.00 15 11,250.00
welder 2 600.00 15 18,000.00
carpenter 6 550.00 15 49,500.00
painter 6 550.00 15 49,500.00
HELPER 10 450.00 15 67,500.00
TOTAL LABOR COST Php 195,750.00

TOTAL DIRECT COST 868,511.00

Add: Indirect Cost
Overhead, Contingency, Misc. (OCM) 15% 130,276.65
Contractor's Profit 10 % 86,851.10
Labor & Equipment Rental ) VAT 5% 28,893.89
TOTAL COST 1,114,532.64

UNIT COST 1,114,532.64

27.00

UNIT COST 41,278.99

 Republic of the Philippines
Province of Ilocos Norte
Municipality of Bangui

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

( For All Types of Projects )

XII. CONCRETE WORKS: (COLUMN FOOTING AND COLUMN OF BRIDGE )

QUANTITY 1.80 CU.M.

A. MATERIALS
DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
( Php ) ( Php )
COARSE AGGREGATE 1.80 CU.M. 700.00 1,260.00
FINE SAND 0.90 CU.M. 700.00 630.00
PORTLAND CEMENT 17.00 BAGS 290.00 4,930.00
16 MM DIA RSB 14.00 PCS 465.00 6,510.00
10 MM DIA RSB 8.00 PCS 180.00 1,440.00
16 TIE WIRE 8.00 KGS 100.00 800.00
1/4 ORDINARY PLYWOOD 3.00 PCS 450.00 1,350.00
ASSORTED CWN 3.00 KGS 100.00 300.00
20- 2 X 2 X 12'TANG 80.00 BD.FT 62.00 4,960.00
IPIL TREE 20.00 PCS 30.00 600.00
TOTAL MATERIALS COST ( VAT Inclusive ) Php 22,780.00
PER DAY ( Php ) DAYS ( Php )
CONSTRUCTION FOREMAN 1 750.00 3 2,250.00
MASON 2 550.00 3 3,300.00
HELPER 3 150.00 3 1,350.00
TOTAL LABOR COST Php 4,650.00

TOTAL DIRECT COST 27,430.00

Add: Indirect Cost
Overhead, Contingency, Misc. (OCM) 15% 4,114.50
Contractor's Profit 10 % 2,743.00
Labor & Equipment Rental ) VAT 5% 575.38
TOTAL COST 34,862.88

UNIT COST 34,862.88

1.80

UNIT COST 19,368.26