Republic of the Philippines

Province of Cagayan
MUNICIPALITY OF STA. TERESITA
OFFICE OF THE MUNICIPAL ENGINEER/BUILDING OFFICIAL
October 9, 2020
Date
PROGRAM OF WORK BUDGET/COST FOR PUBLIC
WORK USING EQUIPT. LABOR TECHNOLOGY

Name of Project : REPAIR/IMPROVEMENT OF MULTI-PURPOSE Type of Project: REPAIR/IMPROVEMENT

HALL PHASE III Project Length :
Project Number : No. of Culverts :
Location : BRGY. SIMPATUYO, STA. TERESITA, CAGAYAN RCCP :
Appropriation : P 203,150.00 No. of Span/Storey :
Source of Fund : Time for Completion :
Starting Date :
DESCRIPTION OF WORK % OF LABOR/EQUIPTMENT REQUIREMENTS NEEDED AVAILABLE
TO BE DONE TOTAL DESCRIPTION

ITEM D E S C R I P T I O N UNIT QUANTITY ESTIMATED COST OF WORKS

NO. UNIT COST
I DEMALOTION OF OLD ROOFING SQ.M. 58.30 56.60 3,300.00
II EATHWORKS CU.M 28.97 569.65 16,500.00
III CONCRETE WORKS CU.M 9.58 16,018.89 153,461.00
IV FORMWORKS L.S ALL 29,889.00 29,889.00

BREAKDOWN OF ESTIMATED COST % OF A. DIRECT & INDIRECT COST P: 203,150.00

EXPENDITURES Pesos TOTAL B. COST OF ENG'G. 3%
1.Labor-skilled(Mandays) P C. QUALITY CONTROL
2.Materials D. ADVERTISEMENT 1%
3.Hand-tools E. TOTAL ESTIMATED COST P: 203,150.00
4.Rental Equipment
5.POL & Maintenance
Direct Cost - Total P

PREPARED BY:

ENGR. LIEZEL S. UDAUNDO

OIC-Municipal Engineer

APPROVED BY: NOTED BY:

SEVERINO T. TACAS JR ATTY. RODRIGO P. DE GRACIA, CESE

Punong Barangay Municipal Mayor