Republic of the Philippines

Province of Ilocos Norte

MUNICIPALITY OF BURGOS
OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORK

CONSTRUCTION OF STREET LIGHT FOUNDATION

NAME/LOCATION OF PROJECT: Appropriation

CONSTRUCTION OF STREET LIGHT
FOUNDATION
BURGOS, ILOCOS NORTE
Source of Fund
Issued Obligated Authority
Released
Calendar Days to complete
Desirable Starting Date

PROJECT CATEGORY:

PROJECT DESCRIPTION:
Construction of Street Light Foundation

MINIMUM EQUIPMENT REQUIREMENT TECHNICAL PERSONNEL REQUIRED

Description No. Description No. Description No.

skilled 1
laborer
Laborer 2

ESTIMATED COST OF PROPOSED WORK

ITEM % OF UNIT
NO. DESCRIPTION TOTAL UNIT QTY TOTAL COST Adjusted Unit Cost

1 REINF.CONCRETE WORKS sq.m. 0.17 6,666.08

2 Excavation sq.mtrs 0.36 -
3 -
4 -
5 -
TOTAL 6,666.08
 DETAILED ESTIMATES
CONSTRUCTION OF STREET LIGHT FOUNDATION

BREAKDOWN OF ESTIMATED EXPENDITURES % TOTAL AMOUNT

I. ESTIMATED COST:
A. DIRECT COST:

1. Materials 62.8% 4,185.00

1.1 Supply/Delivery
1.2 Testing of Materials
2. Labor including fringe benefits 13.5% 900.00
3. Equipment rentals 3.8% 250.00
B. Indirect Cost
1. Overhead, Contengency, miscellaneous 7.2% 480.15
(7% to 12% of a1 to a4)
2. Profit (5% to 12% of a1 to a4) 8.0% 533.50
3. Comprehensive all risk insurance
(1.5% of a1 to a4)
4. VAT ( 10% of a3 to a4) 4.8% 317.43

SUB-TOTAL (CONTRACT COST) 100.0% 6,666.08

II. ESTIMATED GOVERNMENT EXPENDITURES
1. Engineering and administrative
overhead (3.5% of a4)
2. Project superintendence/prel. Eng'g
3. advertisement

III. CONTENGENCIES/RESERVE
1. Physical ( up to 5% of the
estimated contract cost)
2. Price escalation ( up to 12% of the
 estimated contract cost)

TOTAL ESTIMATED PROJECT COST 6,666.08

100% 6,666.08

PREPARED BY: CHECKED AND REVIEWED:

WILMER A. GARALDE MINERVA S. PASCUA

Engineer III Municipal Engineer

APPROVED:

RODOLFO L. GARCIA
Municipal Mayor
d/jet/pow2012/welcomearc1012 500thou

DETAILED ESTIMATES
CONSTRUCTION OF STREET LIGHT FOUNDATION
ITEM NO. % DESCRIPTION QUANTITY & UNIT
1 REINF.CONCRETE WORKS 0.17125 cu.m.

DESCRIPTION QUANTITY UNIT UNIT PRICE SUB-TOTAL

-
-
Vol.of col. Ftng=.5x.5x.20=0.05 cu.m.
Vol.of col.=0.25x0.25x1.3=0.08125 cu.m. -
-
0.17125 cu.m. -
portland cement 0.8 BAGS 250 200.00
Sand Aggregates 0.1 CU.M. 600
MATERIAL COST

60.00
3/4'' Gravel 0.05 CU.M. 500 25.00
2 1/2'' dia. S40 Pipe, 4.5m le 1.0 CU.M. 2500 2,500.00
RSB10MM 1.5 PCS 200 300.00
TIEWIRE#16 0.5 KLS 100 50.00
ORD. PLYWOOD 1/4" 1.0 PCS 450 450.00
2-2X2X12 LUMBER 8.0 BD.FT. 65 520.00
CWN 0.5 KLS 100 50.00
welding rod 0.3 kls 120 30.00
 TOTAL MATERIAL COST … 4,185.00
EQUIPMENT COST

QUANTITY DAYS RATE SUB-TOTAL

Welding machine 1 0.50 500.00 250.00
-

TOTAL EQUIPMENT COST…. 250.00

DESCRIPTION NUMBER DAYS RATE SUB-TOTAL
skilled laborer 1 1.0 450 450.0
-
LABOR COST

welder 1 1.0 450 450.0

TOTAL LABOR COST 900.0

Direct Cost 5,335.0

OCM 480.15
CP 533.50
1% M/D
VAT 317.43
Total 6,666.08

Unit Cost 38,926.03

DETAILED ESTIMATES
CONSTRUCTION OF STREET LIGHT FOUNDATION
ITEM NO. % DESCRIPTION QUANTITY & UNIT
2 Excavation 0.36 sq.m.

DESCRIPTION QUANTITY UNIT UNIT PRICE SUB-TOTAL

L COST
MATERIAL COST

-
-
-
-
-
-

TOTAL MATERIAL COST … -

EQUIPMENT COST

QUANTITY DAYS RATE SUB-TOTAL

TOTAL EQUIPMENT COST…. -

DESCRIPTION NUMBER DAYS RATE SUB-TOTAL

-
LABOR COST

TOTAL LABOR COST -

Direct Cost -
OCM -
CP -
1% M/D
VAT -
Total -

Unit Cost -
-
9.47 40.7603 0
5.33 44.09006 0
3.7 54.05405 -
-