CITY
NAMULOCATION OF PROJECT
ILOILO CITY
:
ILOILO CITY
INDIVIDUAL PROGRAM
lmprovement/Completion of the Construction of the E Trenas Blvd, along lloilo River (from Benigno Aquino Jr. Avenue to Carpenters Bridge)
OF WORK {PPROPR|AT|oN
SOURCE OF FUNDS SS. OBLIGATED AUTHORITY TELEASED
13,500,000.00
]ALENDAR DAYS TO
PROJECT DESCRIPTION
)ESIMBLESTARTING DATE
COMPLEffi re
A.Completionofrailingsandstairs,painting,sprigging,installaiio@
B. Construction of Manual lrrigation System
DESCRIPTION
DESCRIPTION
Welding machine
Bar Cutter Bar Bender Cargo Truck Backhoe
Plte Compactor
i
NO.
1 1 1
,l
DESCRIPTION
NO.
Project Engineer
Resident Enginer Materials Engine, Const. Foreman
1
1
DESCRIPTION
l
%0F
TOTAL
5.36 1.32 1.10 1.30 18.56 17,79 5.62
UNIT
QTY.
TOTAL
UNIT COST
ADJUSTED UNIT COST 5,399.07 91.12 7,096.30 200.77 972,14 1,893.84 735,603.31
lm
535,621.87
132,1 15.50
4J20.17
69.53 5,415.37
153.21
kgs
m3 m2 m2 m2
60e
Sprigging
lot
1.00
103 104
m'
m3
69,561.00
103,1 82.19
SPL.IbI Mobilizabtion/Demobilization
sPL-2b I Pump House
SPL-3b I Reinforced Concrete Cistern
all
766,333.3'
4,382,728.2e
7,619.5C
33.48 a.12
082
100.00
106,763.s3
A. Sub-Total
B. Engineering, Administrative Overhead 3.0% of Total Estimated Cost C. Price Escalation (12%)
2. Materials
3. Rental of Equipment 4, Provisional Sum 5. Direct Cost 6. oCM (9% of 1-3)
sAY P-T500-;mmo-
9. ROWAcquisition
Submitted by: Prepared by:
Checked by:
LFINADO, CES E
APPROVED:
.yrlL{.rftEU tvl
EDILBERTO D.TAYAO
irj IHL
uitfluflvr,*.
fiTY.
;XTTORNEY tV
<:?^Fr: