REP

DEPARTMENT

DIST

PROGR
Project Name : ORGANIZATIONAL OUTCOME 1: Ensure Safe and Reliable National Road System: Asset
Drainage along National Roads - Primary Roads along Santiago-Tuguegarao Road (S0076
K0407+200-K0407+201.80

Project ID : P00200647LZ

Project Component ID : P00200647LZ-CW1

Project Location : Roxas and Quezon, Isabela
Work Location : Santiago-Tuguegarao Road
Appropriation : P 50,000,000.00
Source of Fund : FY 2018 DPWH Infrastructure Program

DESCRIPTION OF WORKS TO BE DONE QUANTITY

Part I A: FACILITITES FOR THE ENGINEER

B: OTHER GENERAL REQUIREMENTS
C: EARTHWORKS
D: SUBBASE AND BASE COURSE
E: SURFACE COURSE (PLS. SEE FORM POW-2
F: ROAD CONSTRUCTION
G: DRAINAGE AND SLOPE PROTECTION
H: MISCELLANEOUS STRUCTURES
PART II C: FINISHINGS AND OTHER CIVIL WORKS

To

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED
1. Labor
2. Materials
3. Rental of Equipment
4. Provisional Sum
 5. Daywork
(PLS. SEE FORM POW-2015-01B-00) 6. OCM and Profit
7. Value Added Tax
8. Eng'g & Administrative Overhead,
9. RROW Acquisition
10. Physical Reserved (Contingency)
11. TOTAL ESTIMATED COST
Preparation and Submission:
Prepared by: Checked by:

MENCHIE C. MAGNO CRISPIN B. GARCIA JR.

Engineer II Engineer II
Planning and Design Section Planning and Design Section
 REPUBLIC OF THE PHILIPPINES
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
ISABELA SECOND
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE II
ROXAS, ISABELA

PROGRAM OF WORK/BUDGET COST

ble National Road System: Asset Preservation Program: Constuction/Upgrading/Rehabilitation of Net Length (m.)
ntiago-Tuguegarao Road (S00760LZ) K0381+330-K0381+430, K0381+480-K0381+481.50,

Target Start Date

Total Project Duration
No. of Pre-determined
Unworkable Days
Total Contract Duration
AS SUBMITTED
QUANTITY UNIT
% TOTAL TOTAL DIRECT COST
1.73 675,867.00
2.20 858,796.35
14.52 5,677,210.52
4.26 1,667,054.74
(PLS. SEE FORM POW-2015-01C-00) 21.68 8,478,697.01
42.05 16,442,575.52
9.33 3,649,324.79
4.21 1,645,711.47
0.01 4,474.11

Total 100.00 39,099,711.51

OWN OF EXPENDITURES:
AS SUBMITTED AS EVALUATED
1,657,214.36 Err:507 A. Total Direct Cost
s 26,498,176.21 Err:507 B. OCM and Profit
f Equipment 9,409,657.59 Err:507 C. Value Added Tax
nal Sum 39,099,711.51 - D. Total Construction Cost
k - - E. Eng'g & Administrative Overhead
d Profit 7,566,961.15 Err:507 F. RROW Acquisition
dded Tax 2,333,327.34 Err:507 G. Physical Reserved (Contingency)
Administrative Overhead, 2% 1,000,000.00 1,355,615.32
Acquisition -
al Reserved (Contingency) - -
L ESTIMATED COST 50,000,000.00 Err:507 H. TOTAL ESTIMATED COST
Approval:
Submitted by: Recommending Approval:

ROGELIO A. CURAMENG JOCELYN P. PALEG

Chief, Planning and Design Section Assistant District Engineer
 FORM POW-2015-01-00

Net Length (m.) (a) Road

(b) Bridge

(c) Others 203.30 ln.m. (Construction of Drainage Structure along Road)

Target Start Date : Upon Release of NTP

Total Project Duration : 187 CD
No. of Pre-determined : 43 CD
Unworkable Days 44 CD
Total Contract Duration 274 CD
AS EVALUATED
RECT COST % TOTAL TOTAL DIRECT COST
675,867.00 re
858,796.35
5,677,210.52
1,667,054.74
8,478,697.01
16,442,575.52
3,649,324.79
1,645,711.47
4,474.11

39,099,711.51 - -

AS SUBMITTED AS EVALUATED
Direct Cost 39,099,711.51 Err:507
and Profit 7,566,961.15 Err:507
Added Tax 2,333,327.34 Err:507
Construction Cost 49,000,000.00 Err:507 7,920,000.00
 & Administrative Overhead 2% 1,000,000.00 1,355,615.32 -42,080,000.00
W Acquisition -
cal Reserved (Contingency) -

L ESTIMATED COST 50,000,000.00 Err:507

Approved:

ELYN P. PALEG REYNATO M. UBIÑA

nt District Engineer District Engineer
 0

3%

37,565,048.16

#DIV/0! #DIV/0!
50,000,000.00 #DIV/0!
#DIV/0!

50,000,000.00
1,000,000.00
49,000,000.00

50,000,000.00
-
7,566,961.15