Republic of the Philippines

Province of Cebu
Municipality of Aloguinsan

September 24, 2018

Date
Individual Program of Work
PROJECT TITLE/LOCATION: APPROPRIATION: P 46,035.00
Construction of Pathway SOURCE OF FUND: Brgy. Fund
Brgy. Poblacion, Aloguinsan, Cebu
CALENDAR DAYS TO COMPLETE: 20
PROJECT CATEGORY: MODE OF IMPLEMENTATION: Administration
Pathway REQUIRED STARTING DATE: ASAP

PROJECT DESCRIPTION:
Supply of materials for the construction of pathway
Brgy. Poblacion, Aloguinsan, Cebu

MINIMUM EQUIPMENT REQUIREMENT TECHNICAL PERSONNEL REQUIRED

DESCRIPTION No. DESCRIPTION No.

ESTIMATED COST OF PROPOSED WORK

% of QUANTITY/ DIRECT COST ADJUSTED

DESCRIPTION TOTAL UNIT TOTAL UNIT COST UNIT COST

Pathway 100.00 1.00 lot 46,035.00 46,035.00

100.00 46,035.00
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL TOTAL AMOUNT

ESTIMATED COST:

A. Direct Cost
1. Materials - - - - - - - - - - - - - - - - - - - - 74.07 34,100.00
2. Labor - - - - - - - - - - - - - - - - - - - - - - - 25.93 11,935.00
3. Equipment Expenses - - - - - - - - - - - -

B. Indirect Cost
1. Mob./Demob. - - - - - - - - - - - - - - - - - - -
2. OCM - - - - - - - - - - - - - - - - - - - - - - -
3. Profit - - - - - - - - - - - - - - - - - - - - - -
4. VAT - - - - - - - - - - - - - - - - - - - - - - - -
SUB - TOTAL
-
- -
- -
- -
100.00 P 46,035.00

TOTAL ESTIMATED COST 100.00 P 46,035.00

Prepared by: Approved by:

NARCISO IRENEO B. GEORSUA IMELDA R. ADAN

Committee of Infrastructure Treasurer

Checked and reviewed by:

ALEXANDRA G. MORENO
Barangay Captain
Description : Pathway
Quantity : 1.00 lot

Item No. Item Description Quantity Unit Unit Cost Total

-
1 Portland Cement 50.00 bags 260.00 13,000.00
2 Washed Gravel 6.00 cu.m 1,300.00 7,800.00
3 Washed Sand 4.00 cu.m 1,300.00 5,200.00
4 10mmØ x 6m Deformed Round Bar 50.00 pcs 156.00 7,800.00
5 #16 Tie Wire 5.00 kgs 60.00 300.00

Materials P 34,100.00
Labor 11,935.00
Equipment
Fuel -
Total P 46,035.00

Direct Unit Cost : P 46,035.00/ lot Direct Cost P 46,035.00