FORM-POW-CE-18CE-0004

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Nueva Ecija 1st District Engineering Office

PROGRAM OF WORKS/BUDGET COST

Cost Estimation ID: CE-18CE-0004

Cost Estimation Description: Nueva Ecija 1st DEO-CEP-003

Work Location:
Chainage Station Limits Coordinates
Project Component ID Infra ID Start End
Start End Start End
X Y X Y
P00222352LZ-CW1 FCS-222352 - - - - 120.758797 15.538585 - -

Allotted Amount:
Project Component ID Estimated Project Component Cost
P00222352LZ-CW1 29,400,000.00

Fund Source:
Project ID Funding Agreement Funding Organization
P00222352LZ DPWH GENERAL APPROPRIATIONS ACT 2018 Government of the Philippines

Physical Target:
Infra Type Project Component ID Target Amount Unit of Measure
Flood Control Structures P00222352LZ-CW1 258.50 Lineal meters

Planned Start Date: Not yet available

Planned End Date: Not yet available
Contract Duration: 210 Calendar Days
Workable Days: 180 Calendar Days
No. of Pre-determined/ Unworkable Days: 30 Calendar Days

Preparation and Submission: Approval (based on the Delegated Authority):

Prepared by: Checked/Submitted by: Recommending Approval: Approval:

JAZIR T. GASPAR VINCENT JAY G. SAGUN ARMANDO Z. MANABAT ARMANDO Z. MANABAT

Engineer II Engineer II Assistant District Engineer Assistant District Engineer
Nueva Ecija 1st District Engineering Office Nueva Ecija 1st District Engineering Office Nueva Ecija 1st District Engineering Office
Date Generated: 03/07/2019 4:08:14 PM Page 1 of 2
 FORM-POW-CE-18CE-0004
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Nueva Ecija 1st District Engineering Office

PROGRAM OF WORKS/BUDGET COST

Cost Estimation ID: CE-18CE-0004

Cost Estimation Description: Nueva Ecija 1st DEO-CEP-003

Breakdown of Expenditures:
Description As Submitted As Evaluated
A. Labor 94,369.38 -
B. Materials 17,798,636.38 -
C. Rental Equipment 661,881.81 -
D. Provisional Sum - -
E. Dayworks - -
F. Total Direct Cost (Sum of A - E) 18,554,887.58 -
G. OCM and Profit 3,586,129.83 -
H. 5% Value Added Tax 1,107,050.87 -
I. Total Construction Cost (Sum of F - H) 23,248,068.28 -
J. Eng'g & Administrative Overhead, (2.00%) 474,450.37 -
TOTAL ESTIMATED COST 23,722,518.66 -

As Submitted As Evaluated
Description of Works to be Done
% Total Total Direct Cost % Total Total Direct Cost
Project Component ID Project Component Description
Construction of Flood Mitigation Structure - Construction/Rehabilitation of Flood Control Structures,
P00222352LZ-CW1 100.00 18,554,887.58 - -
Brgy. Poblacion Sur, Licab, Nueva Ecija
Total: 100.00 18,554,887.58 - -

Preparation and Submission: Approval (based on the Delegated Authority):

Prepared by: Checked/Submitted by: Recommending Approval: Approval:

JAZIR T. GASPAR VINCENT JAY G. SAGUN ARMANDO Z. MANABAT ARMANDO Z. MANABAT

Engineer II Engineer II Assistant District Engineer Assistant District Engineer
Nueva Ecija 1st District Engineering Office Nueva Ecija 1st District Engineering Office Nueva Ecija 1st District Engineering Office
Date Generated: 03/07/2019 4:08:14 PM Page 2 of 2