Prepared by

Reviewed by:: OFFICE OF THE MUNICIPAL ENGINEERO.K. as to by

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

Sub-project Title Replacement and Installationn of Sliding window ( Phase II )

Location Barangay, San Narciso Quezon
Physical Target 5 units
Total Sub-Project Cost 51,550.00

Project Description Sub-project Duration

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

Item No. (Direct Cost) Wt.

1 Installation 100.00% 6.00 units 8,591.60 51,550.00

TOTAL 100.00% 51,550.00

Breakdown Estimated Project Cost Total Cost Source of Fund

A. Direct Cost
Materials Cost 43,150.00 LGU
Excavation Cost
Eqiuptment Cost -
Labor Cost : - 8,400.00 -
Sub-Total A 51,550.00 -
B. Indirect Cost
Contructors Profit 10%
Contingencies 12% -
a. Materials
b. Labor Cost
Sub-Total B -
Grand Total 51,550.00 51,550.00

Requested by: Reviewed by:

Barangay Captain Municipal Engineer

O.K. As Appropriation Approved by:

Municipal Budget Officer Municipal Mayor

 railing

Err:520 p
 OFFICE OF THE MUNICIPAL ENGINEER
Municipality of San Narciso
Province of Quezon

INDIVIDUAL PROGRAM OF WORK

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

 length w
Sta. 0 + 000 - Sta. 0 + 000.00 4 0

#DIV/0!
 OFFICE OF THE MUNICIPAL ENGINEER
Municipality of San Narciso
Province of Quezon

INDIVIDUAL PROGRAM OF WORK

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

2 Concrete Works 30.00 cu.m. 0.00
 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: Replacement and Installationn of Sliding window)
Location :Barangay Abuyon, , San Narciso Quezon

GRAM OF WORK
Item No. Work Breakdown Structure Volume Unit Cost/ sq.m. insert length
1 Carpentry/Form / Electrical Works/ Masonry Works 6.00 units 49,610.00 length = 9.00 m
6 units
No. Materials No. Unit Unit Rate Cost
Excavation Works 30 cum. 150 9,000.00

Masonry Works
1 Analoc Frame w/ 1.40 x 1.90 m - - -
Sliding Window w/ Screen 2.00 units 8,000.00 16,000.00
2 Analoc Frame w/ 2.10 x 2.10 w/ Screen 1.00 unit 12,500.00 12,500.00
3 Analoc Frame w/ 2.10 x .90m w/ Screen 1.00 unit 8,000.00 8,000.00
4 SwingType Door 1.00 unit 800.00 800.00
5 Cement 6.00 bags 350.00 2,100.00
6 Sand 1.00 cum 2,000.00 2,000.00
7 Cement 5.00 bags 350.00 1,750.00
Materials Cost 43,150.00 43,150.00

No. Name & Capacity of Equipment No. No. of Days Unit Rate Cost
1 Welding Machine - - -
Total for Equipment -
No. Labor No. No. of Days Unit Rate Cost
1 Project Engineer - - - -
2 Carpenter - - - -
3 Mason 1.00 7.00 500.00 3,500.00
4 Welder - - - -
5 Welder Helper - - - -
6 Laborers 2.00 7.00 350.00 4,900.00
Total for Labor 8,400.00 8,400.00

Direct Cost 51,550.00 51,550.00

Unit Cost 8,591.60
Adjusted Cost 51,550.00
 Maintenance of Container House

ok
ok
ok
ok
ok
 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 - cu.m. #DIV/0!
No. Materials No. Unit Unit Rate Cost
1 0 - cu.m. - -
2 0 - 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 - - 0.00
2 Road Roller (cap. 320 cu.m./day) 1.00 - - 0.00
3 Water Truck 1.00 - - 0.00
4 Loader (for blending)(560 cum./day) 1.00 - - 0.00

Total for Equipment 0.00

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

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

Total for Labor -

Direct Cost -
Unit Cost #DIV/0!
Adjusted Cost #DIV/0!
 Wide thickness Length
wide = 4.00 m thk. = 0.15 m length. = 5 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 =
 OFFICE OF THE MUNICIPAL ENGINEER
Municipality of San Narciso
Province of Quezon

INDIVIDUAL PROGRAM OF WORK

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

 40
70

#DIV/0!
 OFFICE OF THE MUNICIPAL ENGINEER
Municipality of San Narciso
Province of Quezon

INDIVIDUAL PROGRAM OF WORK

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

 114.00

6 114.00

30 83.00 0.72807 -
2 4.00 0.035088 -

#DIV/0!
 OFFICE OF THE MUNICIPAL ENGINEER
Municipality of San Narciso
Province of Quezon

INDIVIDUAL PROGRAM OF WORK

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

 25.00
100.00
17.00 0.68 -

- -

#DIV/0! -
 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 - - -
2 - - -
3 #REF! - 8,400.00 #REF!
4 - - - -
5 - -
6 - - -
7 - - -

TOTAL #REF! - 8,400.00 #REF!

ITEM SKILLED UNSKILLED TOTAL

1 - - -
2 - - -
3 3,500.00 - 3,500.00
4 - - -
5 - - -
6 - - -
7 - - -

TOTAL 3,500.00 - 3,500.00

- - #DIV/0!
- - #DIV/0!
- #REF! #REF!
- #REF! #REF! #REF!

Engr. Foreman & Mazon Labor

- - -
- - -
- - -
- - -
- - -
- - -
- - -

- - -
Total
-
-
-
-
-
-
-

-
 #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 0.00 0.00 #REF!

BLGU Contribution 73,000.00 73,000.00 #REF!

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

Others (DPWH)

TOTAL #VALUE! 30,000.00 #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