Republic of the Philippines

PROVINCE OF PAMPANGA
City of San Fernando
OFFICE OF THE PROVINCIAL ENGINEER

PROGRAM OF WORK

Date : November 11, 2019

REHABILITATION / IMPROVEMENT OF STO. Road Width : 13.00 meters
Project Name :
DOMINGO - MINALIN ROAD (STA. MARIA SECTION)
Pavement Width : 6.10 meters
Location : Sta. Maria, Minalin, Pampanga Bridge Width :
Classification : Type of Substructure :
Appropriation : P 49,985,088.47 Type of Superstructure :
Source of Fund : No. of Span / Storey :
PCCP Sta. 0+254 - Sta. 1+341 and Sta. 1+720 - Sta. 2+897 / RC
Limits : Line Canal with Cover Sta. 1+568 - Sta. 2+133 BS and Sta.
2+133 - Sta. 3+123 LS with Exemption No. of Pier : ________ No. of Abutt.:
Net Length : 2264m. PCCP, 6.10m width / 2120m RC Line Canal with Cover Starting Date :
Project Description : Rehabilitation / Improvement No. of Days to Complete : 280 C.D.

NUMBER
Description of Work to be done % Wt. Equipment Description
Needed Available
PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis) 0.37 Elf Tuck 1
PROJECT BILLBOARD / SIGNAGE 0.02 Lowber Trailer with 1
OCCUPATIONAL SAFETY AND HEALTH PROGRAM 0.30 Prime Mover
TRAFFIC MANAGEMENT 1.34 Pay Loader 1
MOBILIZATION / DEMOBILIZATION 0.17 Dump Truck 1
INDIVIDUAL REMOVAL OF TREES 0.06 Backhoe with Breaker 1
REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP) 0.55 Road Grader 1
STRUCTURE EXCAVATION (Common Soil) 1.73 Road Roller 1
EMBANKMENT 1.14 Concrete Saw 1
CRACK AND SEAT 2.14 Bar Bender 1
AGGREGATE SUBBASE COURSE 8.30 Water Truck 2
PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days) 41.40 Concrete Screeder with 1
STRUCTURAL CONCRETE 18.98 Vibrator

REINFORCING STEEL 22.23 Bar Cutter 2

WARNING SIGNS (600mm Triangle) 0.08
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE 1.17
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW 0.02
TOTAL 100 %

Item Description Unit Quantity Cost Unit Cost

PART A FACILITIES FOR THE ENGINEER
A.1.1 (8) PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis) months 10.00 P 183,750.00 18,375.00
PART B OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARD / SIGNAGE each 2.00 8,573.04 4,286.52
B.7 (2) OCCUPATIONAL SAFETY AND HEALTH PROGRAM L.S L.S. 150,538.50 150,538.50
 B.8(2) TRAFFIC MANAGEMENT L.S L.S. 669,581.64 669,581.64
B.9 MOBILIZATION / DEMOBILIZATION L.S L.S. 84,294.00 84,294.00
PART C EARTHWORK
100(3) a2 INDIVIDUAL REMOVAL OF TREES ea. 14.00 30,402.54 2,171.61
101(3) b2 REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP) sq.m. 2000.00 276,995.25 138.50
103(1) a STRUCTURE EXCAVATION (Common Soil) cu.m. 2893.80 864,465.60 298.73
104(2) a EMBANKMENT cu.m. 1132.00 571,456.25 504.82
210(1) CRACK AND SEAT sq.m. 9320.00 1,069,734.22 114.78
PART D SUB-BASE AND BASE COURSE
200 (1) AGGREGATE SUBBASE COURSE cu.m. 4799.68 4,147,986.17 864.22
PART E SURFACE COURSE
311(1) d1 PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days) sq.m. 13810.40 20,695,277.01 1,498.53
PART F DRAINAGE CONSTRUCTION
405(1)a2 STRUCTURAL CONCRETE cu.m. 1547.60 9,486,410.39 6,129.76
404(1)a REINFORCING STEEL kgs. 182217.67 11,111,501.25 60.98
PART H MISCELLANEOUS STRUCTURE
605(1) WARNING SIGNS (600mm Triangle) each 6.00 41,990.41 6,998.40
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS
612(1) sq.m. 753.25 584,357.79 775.78
WHITE
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS
612(2) sq.m. 9.00 7,774.42 863.82
YELLOW

Labor : P Total Construction Cost : P 49,985,088.47

Materials : Engineering Supervision : P
Equipment (Rental & Fuel) :
Engineering Supervision :
OCM :
Tax :
Profit : TOTAL BUDGET COST : P 49,985,088.47
TOTAL BUDGET COST : P 49,985,088.47
`

PREPARED BY: CHECKED AND SUBMITTED BY:

RUSSEL L. HERNANDEZ WILFREDO A. MANALILI

Engineer III Acting Assistant Provincial Engineer

RECOMMENDING APPROVAL: APPROVED BY:

OLIMPIO M. PANGAN HON. DENNIS G. PINEDA

Provincial Engineer Governor
 OUTPUT NO. OF
ITEM DESCRIPTION QUANTITY WORKERS
PER HOUR PERSONNEL
Foreman
101(3) a2 INDIVIDUAL REMOVAL OF TREES 5.00 1.00 Skilled Laborer
Unskilled Laborer
Foreman
101(3) b2 REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP) 14715.00 40.00 Skilled Laborer
Unskilled Laborer
Foreman
103(1) a STRUCTURE EXCAVATION (Common Soil) 4861.00 20.00 Skilled Laborer
Unskilled Laborer
Foreman
201 AGGREGATE SUBBASE COURSE 3414.00 50.00 Skilled Laborer
Unskilled Laborer
Foreman
311(1) f1 PCC PAVEMENT, 300mm thk. (RMC 3500psi at 14 days) 17072.00 53.63 Skilled Laborer
Unskilled Laborer
REINFORCED LINE CANAL WITH COVER
Foreman
407(1) CONCRETE STRUCTURES STRUCTURAL CONCRETE CLASS "A" 2633.00 1.40 Skilled Laborer
Unskilled Laborer
Foreman
407(7) CONCRETE STRUCTURES REINFORCING STEEL BARS, GRADE 40 182217.67 180.00 Skilled Laborer
Unskilled Laborer
BOX CULVERT SINGLE BARREL
Foreman
407(1) CONCRETE STRUCTURES STRUCTURAL CONCRETE CLASS "A" #NAME? 1.40 Skilled Laborer
Unskilled Laborer
Foreman
407(7) CONCRETE STRUCTURES REINFORCING STEEL BARS, GRADE 40 #NAME? 180.00 Skilled Laborer
Unskilled Laborer
Foreman
605(1) WARNING SIGNS (600mm Triangle) 6.00 1.00 Skilled Laborer
Unskilled Laborer
Foreman
605(6) HAZARD MARKERS CHEVRON SIGNS (450mmx600mm) #NAME? 1.00 Skilled Laborer
Unskilled Laborer
Foreman
612(1) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE 753.25 25.00 Skilled Laborer
Unskilled Laborer
Foreman
612(2) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW 9.00 25.00 Skilled Laborer
Unskilled Laborer
 SAFETY SAFETY SAFETY WORKING RAIN RUBBER
DAYS MAN-DAYS
HELMET SHOES VEST GLOVES COATS BOOTS
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART A: FACILITIES FOR THE ENGINEER

Item No./Description : A.1.1 (8) PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis)
Unit of Measurement : month
Output per Hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

Sub-Total for A P
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub-Total for B P
C. Total ( A + B ) P
D. Output per Hour = 1.00 month
E. Direct Unit Cost ( C ÷ D ) P
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
(Rental Basis)
Rental of temporary field office with comfort 1 month P 17,500.00 P 17,500.00
room, 1 air condition unit, water supply and
lightings including chairs and tables

Sub-Total for F P 17,500.00

G. Direct Cost Unit Cost ( E + F ) P 17,500.00
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P
I. Contractor's Profit 8% of G P
J. Value Added Tax (VAT) 5% of (G+H+I) P 875.00
K. Total Unit Cost (G+H+I+J) P 18,375.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART B: OTHER GENERAL REQUIREMENTS

Item No./Description : B.5 PROJECT BILLBOARD / SIGNAGE
Unit of Measurement : each
Output per Hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Skilled Laborer 1.00 1.00 P 65.00 P 65.00
Unskilled Laborer 1.00 1.00 50.00 50.00

Sub-Total for A P 115.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub-Total for B P
C. Total ( A + B ) P 115.00
D. Output per Hour = 1.00 each
E. Direct Unit Cost ( C ÷ D ) P 115.00
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
8"x8" Tarpaulin 1.00 set P 2,000.00 P 2,000.00
8pcs.-2"x3"x8' Form Lumber 32.00 bd.ft. 50.00 1,600.00
Assorted Common Wire Nails 1.00 kgs. 65.00 65.00

Sub-Total for F P 3,665.00

G. Direct Cost Unit Cost ( E + F ) P 3,780.00
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P
I. Contractor's Profit 8% of G P 302.40
J. Value Added Tax (VAT) 5% of (G+H+I) P 204.12
K. Total Unit Cost (G+H+I+J) P 4,286.52
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART B: OTHER GENERAL REQUIREMENTS

Item No./Description : B.7 (2) OCCUPATIONAL SAFETY AND HEALTH PROGRAM

Unit of Measurement : lump-sum
Output per Hour : n/a

Designation No. of Person No. of days Daily Rate Amount

A. Labor
Health And Safety Officer 1.00 200.00 P 600.00 P 120,000.00

Sub-Total for A P 120,000.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub-Total for B P
C. Total ( A + B ) P 120,000.00
D. Output per Hour = n/a lump-sum
E. Direct Unit Cost ( C ÷ D ) P 120,000.00
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
Safety Shoes 10.00 pairs P 500.00 P 5,000.00
Working Gloves 15.00 pairs 100.00 1,500.00
Safety Helmet 10.00 pcs. 250.00 2,500.00
Safety Vest 10.00 pcs. 200.00 2,000.00
Rubber Boots 5.00 pairs 350.00 1,750.00

Sub-Total for F P 12,750.00

G. Direct Cost Unit Cost ( E + F ) P 132,750.00
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P
I. Contractor's Profit 8% of G P 10,620.00
J. Value Added Tax (VAT) 5% of (G+H+I) P 7,168.50
K. Total Cost (G+H+I+J) P 150,538.50
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART B: OTHER GENERAL REQUIREMENTS

Item No./Description : B.8 (2) TRAFFIC MANAGEMENT

Unit of Measurement : lump-sum
Output per Hour : n/a

Designation No. of Person No. of days Daily Rate Amount

A. Labor
Traffic Aide 4.00 280.00 P 480.00 P 537,600.00
Skilled Laborer 1.00 3.00 520.00 1,560.00

Sub-Total for A P 539,160.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub-Total for B P
C. Total ( A + B ) P 539,160.00
D. Output per Hour = n/a lump-sum
E. Direct Unit Cost ( C ÷ D ) P 539,160.00
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
Tarpaulins/Warning Signs/Bollards 1.00 lot P 20,000.00 P 20,000.00
100pcs.-2"x3"x12' Form Lumber 600.00 bd.ft. 50.00 30,000.00
Assorted CW Nails 20.00 kgs. 65.00 1,300.00

Sub-Total for F P 51,300.00

G. Direct Cost Unit Cost ( E + F ) P 590,460.00
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P
I. Contractor's Profit 8% of G P 47,236.80
J. Value Added Tax (VAT) 5% of (G+H+I) P 31,884.84
K. Total Cost (G+H+I+J) P 669,581.64
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART B: OTHER GENERAL REQUIREMENTS

Item No./Description : B.9 MOBILIZATION / DEMOBILIZATION

Unit of Measurement : lump-sum
Output per Hour : n/a

Designation No. of Person No. of days Daily Rate Amount

A. Labor
Construction Foreman 1.00 6.00 P 720.00 P 4,320.00
Unskilled Laborer 4.00 6.00 400.00 9,600.00

Sub-Total for A P 13,920.00

Name and Capacity No. of Units No. of Days Dailly Rate Amount
B. Equipment
Elf Truck 1.00 P 6.00 P 2,550.00 P 15,300.00
Lowbed Trailer with Primemover 1.00 4.00 12,765.00 51,060.00

Sub-Total for B P 66,360.00

C. Total ( A + B ) P 80,280.00
D. Output per Hour = n/a lump-sum
E. Direct Unit Cost ( C ÷ D ) P 80,280.00
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials

Sub-Total for F P -
G. Direct Cost Unit Cost ( E + F ) P 80,280.00
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P
I. Contractor's Profit 8% of G P
J. Value Added Tax (VAT) 5% of (G+H+I) P 4,014.00
K. Total Cost (G+H+I+J) P 84,294.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART C: EARTHWORK

Item No./Description : 101(3) b2 REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP)

Unit of Measurement : sq.m.
Output per Hour : 40.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Construction Foreman 1.00 1.00 P 90.00 P 90.00
Unskilled Laborer 2.00 1.00 50.00 100.00

Sub-Total for A P 190.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Backhoe with Breaker 1.00 1.00 P 1,797.75 P 1,797.75
Payloader (1.50 cu.m.) LX80-2C 1.00 1.00 1,733.00 1,733.00
Dump Truck (10 cu.m.) 1.00 0.50 1,352.00 676.00

Sub-Total for B P 4,206.75

C. Total ( A + B ) P 4,396.75
D. Output per Hour = 40.00 sq.m.
E. Direct Unit Cost ( C ÷ D ) P 109.92
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials

Sub-Total for F P -
G. Direct Cost Unit Cost ( E + F ) P 109.92
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 13.19
I. Contractor's Profit 8% of G P 8.79
J. Value Added Tax (VAT) 5% of (G+H+I) P 6.60
K. Total Unit Cost (G+H+I+J) P 138.50
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART C: EARTHWORK

Item No./Description : 210(1) CRACK AND SEAT

Unit of Measurement : sq.m.
Output per Hour : 35.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Construction Foreman 1.00 1.00 P 90.00 P 90.00
Skilled Laborer 1.00 1.00 P 65.00 P 65.00
Unskilled Laborer 2.00 1.00 50.00 100.00

Sub-Total for A P 255.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Backhoe with Breaker (0.80 cu.m.) 1.00 1.00 P 2,074.95 P 2,074.95
Vibratory Roller (10 m.t.) SP56 1.00 0.75 1,130.25 847.69
Water Truck / Pump (1600 L) 1.00 0.10 106.50 10.65

Sub-Total for B P 2,933.29

C. Total ( A + B ) P 3,188.29
D. Output per Hour = 35.00 sq.m.
E. Direct Unit Cost ( C ÷ D ) P 91.09
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials

Sub-Total for F P -
G. Direct Cost Unit Cost ( E + F ) P 91.09
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 10.93
I. Contractor's Profit 8% of G P 7.29
J. Value Added Tax (VAT) 5% of (G+H+I) P 5.47
K. Total Unit Cost (G+H+I+J) P 114.78
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART C: EARTHWORK

Item No./Description : 103(1) a STRUCTURE EXCAVATION (Common Soil)

Unit of Measurement : cu.m.
Output per Hour : 20.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Construction Foreman 1.00 1.00 P 90.00 P 90.00
Unskilled Laborer 3.00 1.00 50.00 150.00

Sub-Total for A P 240.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Dump Truck (10 cu.m.) 2.00 1.00 P 1,352.00 P 2,704.00
Backhoe 1.00 1.00 1,797.75 1,797.75

Sub-Total for B P 4,501.75

C. Total ( A + B ) P 4,741.75
D. Output per Hour = 20.00 cu.m.
E. Direct Unit Cost ( C ÷ D ) P 237.09
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials

Sub-Total for F P -
G. Direct Cost Unit Cost ( E + F ) P 237.09
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 28.45
I. Contractor's Profit 8% of G P 18.97
J. Value Added Tax (VAT) 5% of (G+H+I) P 14.23
K. Total Unit Cost (G+H+I+J) P 298.73
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART C: EARTHWORKS

Item No./Description : 104(2)a EMBANKMENT

Unit of Measurement : cu.m.

Output per Hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Foreman 1.00 1.00 P 84.84 P 84.84
Unskilled Laborer 2.00 1.00 59.10 118.20

Sub-Total for A P 203.04

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Road Grader 1.00 1.00 P 2,006.00 P 2,006.00
Road Roller 1.00 1.00 2,006.00 2,006.00
Water Truck 1.00 0.25 770.00 192.50

Sub-Total for B P 4,204.50

C. Total ( A + B ) P 4,407.54
D. Output per Hour = 50.00 cu.m.
E. Direct Unit Cost ( C ÷ D ) P 88.15
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
Common Borrow (w/ 25% Shrinkage Factor) 1.250 cu.m. P 250.00 P 312.50

Sub-Total for F P 312.50

G. Direct Cost Unit Cost ( E + F ) P 400.65
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 48.08
I. Contractor's Profit 8% of G P 32.05
J. Value Added Tax (VAT) 5% of (G+H+I) P 24.04
K. Total Unit Cost (G+H+I+J) P 504.82
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART D: SUB-BASE AND BASE COURSE

Item No./Description : 200 (1) AGGREGATE SUBBASE COURSE

Unit of Measurement : cu.m.
Output per Hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Construction Foreman 1.00 1.00 P 90.00 P 90.00
Unskilled Laborer 2.00 1.00 50.00 100.00

Sub-Total for A P 190.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Road Grader 1.00 1.00 P 2,006.00 P 2,006.00
Road Roller 1.00 1.00 2,006.00 2,006.00
Water Truck 1.00 0.25 770.00 192.50

Sub-Total for B P 4,204.50

C. Total ( A + B ) P 4,394.50
D. Output per Hour = 50.00 cu.m.
E. Direct Unit Cost ( C ÷ D ) P 87.89
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
Aggregate Subbase Course plus 15% 1.15 cu.m. P 520.00 P 598.00
Shrinkage Factor

Sub-Total for F P 598.00

G. Direct Cost Unit Cost ( E + F ) P 685.89
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 82.31
I. Contractor's Profit 8% of G P 54.87
J. Value Added Tax (VAT) 5% of (G+H+I) P 41.15
K. Total Unit Cost (G+H+I+J) P 864.22
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART F: DRAINAGE CONSTRUCTION

Item No./Description : 404(1)a REINFORCING STEEL (GRADE 40)

Unit of Measurement : kgs.

Output per Hour : 180.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Construction Foreman 1.00 1.00 P 90.00 P 90.00
Skilled Laborer 2.00 1.00 65.00 130.00
Unskilled Laborer 8.00 1.00 50.00 400.00

Sub-Total for A P 620.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Bar Cutter 1.00 0.50 P 219.75 P 109.88
Bar Bender 1.00 0.50 351.50 175.75

Sub-Total for B P 285.63

C. Total ( A + B ) P 905.63
D. Output per Hour = 180.00 kgs.
E. Direct Unit Cost ( C ÷ D ) P 5.03
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
Tie Wire (2% of RSB) 0.021 kg. P 65.00 P 1.37
Reinforcing Steel Bar, Grade 40 1.050 kg. 40.00 42.00
(with 5% wastage)

Sub-Total for F P 43.37

G. Direct Cost Unit Cost ( E + F ) P 48.40
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 5.81
I. Contractor's Profit 8% of G P 3.87
J. Value Added Tax (VAT) 5% of (G+H+I) P 2.90
K. Total Unit Cost (G+H+I+J) P 60.98
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART F: DRAINAGE CONSTRUCTION

Item No./Description : 405(1)a2 STRUCTURAL CONCRETE (CLASS "A")

Unit of Measurement : cu.m.

Output per Hour : 1.40

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Construction Foreman 1.00 1.00 P 90.00 P 90.00
Skilled Laborer 4.00 1.00 65.00 260.00
Unskilled Laborer 8.00 1.00 50.00 400.00

Installation of Formworks
Skilled Laborer 2.00 1.00 65.00 130.00
Unskilled Laborer 4.00 1.00 50.00 200.00

Sub-Total for A P 1,080.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
One Bagger Mixer 1.00 1.00 P 172.00 P 172.00
Concrete Vibrator 1.00 1.00 140.00 140.00
Water Truck (1000gals) 1.00 0.10 770.00 77.00

Sub-Total for B P 389.00

C. Total ( A + B ) P 1,469.00
D. Output per Hour = 1.40 cu.m.
E. Direct Unit Cost ( C ÷ D ) P 1,049.29
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
Lumber, Good - 4 uses 4.00 bd.ft. P 50.00 P 200.00
Marine Plywood 1/2"x4'x8' - 4 uses 0.20 pc. 890.00 178.00
Assorted CW Nails (1kg./100bd.ft. of Lumber) 0.04 kg. 65.00 2.60
Cement 9.50 bags 230.00 2,185.00
Sand 0.50 cu.m. 300.00 150.00
Gravel 3/4" 1.00 cu.m. 1,100.00 1,100.00

Sub-Total for F P 3,815.60

G. Direct Cost Unit Cost ( E + F ) P 4,864.89
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 583.79
I. Contractor's Profit 8% of G P 389.19
J. Value Added Tax (VAT) 5% of (G+H+I) P 291.89
K. Total Unit Cost (G+H+I+J) P 6,129.76
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART H: MISCELLANEOUS STRUCTURE

Item No./Description : 605(1) WARNING SIGNS (600mm Triangle)

Unit of Measurement : each

Output per Hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Construction Foreman 1.00 1.00 P 90.00 P 90.00
Skilled Laborer 1.00 1.00 65.00 65.00
Unskilled Laborer 2.00 1.00 50.00 100.00

Sub-Total for A P 255.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Elf Truck 1.00 0.25 P 318.75 P 79.69

Sub-Total for B P 79.69

C. Total ( A + B ) P 334.69
D. Output per Hour = 1.00 each
E. Direct Unit Cost ( C ÷ D ) P 334.69
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
Cement 0.480 bag P 230.00 P 110.40
Sand 0.025 cu.m. 300.00 7.50
Gravel 0.050 cu.m. 750.00 37.50
Form Lumber, Good - 4 uses 8.000 bd.ft. 50.00 400.00
3" dia. G.I. Pipe 3.100 m. 530.00 1,643.00
Plate 2.000 kg. 48.00 96.00
Bolts, 5mm dia. 12.000 pc. 10.00 120.00
Single Face, 3mm thk. Aluminum Sheet 1.000 pc. 2,800.00 2,800.00
Assorted CWN (1kg./100bd.ft. of Lumber) 0.080 kg. 65.00 5.20

Sub-Total for F P 5,219.60

G. Direct Cost Unit Cost ( E + F ) P 5,554.29
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 666.51
I. Contractor's Profit 8% of G P 444.34
J. Value Added Tax (VAT) 5% of (G+H+I) P 333.26
K. Total Unit Cost (G+H+I+J) P 6,998.40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART H: MISCELLANEOUS STRUCTURE

Item No./Description : 605(6) HAZARD MARKERS CHEVRON SIGNS (450mmx600mm)

Unit of Measurement : each

Output per Hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Construction Foreman 1.00 1.00 P 90.00 P 90.00
Skilled Laborer 1.00 1.00 65.00 65.00
Unskilled Laborer 2.00 1.00 50.00 100.00

Sub-Total for A P 255.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Elf Truck 1.00 0.25 P 318.75 P 79.69

Sub-Total for B P 79.69

C. Total ( A + B ) P 334.69
D. Output per Hour = 1.00 each
E. Direct Unit Cost ( C ÷ D ) P 334.69
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
Cement 1.320 bag P 230.00 P 303.60
Sand 0.073 cu.m. 300.00 21.90
Gravel 0.145 cu.m. 750.00 108.75
Form Lumber, Good - 4 uses 8.000 bd.ft. 50.00 400.00
3" dia. G.I. Pipe 3.100 m. 530.00 1,643.00
Plate 2.000 kg. 48.00 96.00
Bolts, 5mm dia. 12.000 pc. 10.00 120.00
Single Face, 3mm thk. Aluminum Sheet 1.000 pc. 3,750.00 3,750.00
Assorted CWN (1kg./100bd.ft. of Lumber) 0.080 kg. 65.00 5.20

Sub-Total for F P 6,448.45

G. Direct Cost Unit Cost ( E + F ) P 6,783.14
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 813.98
I. Contractor's Profit 8% of G P 542.65
J. Value Added Tax (VAT) 5% of (G+H+I) P 406.99
K. Total Unit Cost (G+H+I+J) P 8,546.75
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART H: MISCELLANEOUS STRUCTURE

Item No./Description : 612(1) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE

Unit of Measurement : sq.m.

Output per Hour : 25.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Construction Foreman 1.00 1.00 P 90.00 P 90.00
Skilled Laborer 2.00 1.00 65.00 130.00
Unskilled Laborer 6.00 1.00 50.00 300.00

Sub-Total for A P 520.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Elf Truck 1.00 1.00 P 318.75 P 318.75
Applicator Machine 1.00 1.00 93.75 93.75
Kneading Machine 1.00 1.00 187.50 187.50
Traffic Safety Devices 1.00 1.00 62.50 62.50
Minor Tools (10% Labor) 52.00 52.00

Sub-Total for B P 714.50

C. Total ( A + B ) P 1,234.50
D. Output per Hour = 25.00 sq.m.
E. Direct Unit Cost ( C ÷ D ) P 49.38
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
Thermoplastic Paint (White) 0.325 bag P 1,565.00 P 508.63
Glass Beads 0.033 bag 650.00 21.45
Primer 0.120 liter 160.00 19.20
LPG (50kg.) 0.004 cyl. 3,800.00 15.20
LPG (12kg.) 0.002 cyl. 735.00 1.47
Calsumine 0.125 kg. 3.00 0.38

Sub-Total for F P 566.32

G. Direct Cost Unit Cost ( E + F ) P 615.70
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 73.88
I. Contractor's Profit 8% of G P 49.26
J. Value Added Tax (VAT) 5% of (G+H+I) P 36.94
K. Total Unit Cost (G+H+I+J) P 775.78
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART H: MISCELLANEOUS STRUCTURE

Item No./Description : 612(2) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW

Unit of Measurement : sq.m.

Output per Hour : 25.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
ConstructionForeman 1.00 1.00 P 90.00 P 90.00
Skilled Laborer 2.00 1.00 65.00 130.00
Unskilled Laborer 6.00 1.00 50.00 300.00

Sub-Total for A P 520.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Elf Truck 1.00 1.00 P 318.75 P 318.75
Applicator Machine 1.00 1.00 93.75 93.75
Kneading Machine 1.00 1.00 187.50 187.50
Traffic Safety Devices 1.00 1.00 62.50 62.50
Minor Tools (10% Labor) 52.00 52.00

Sub-Total for B P 714.50

C. Total ( A + B ) P 1,234.50
D. Output per Hour = 25.00 sq.m.
E. Direct Unit Cost ( C ÷ D ) P 49.38
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
Thermoplastic Paint (Yellow) 0.325 bag P 1,780.00 P 578.50
Glass Beads 0.033 bag 650.00 21.45
Primer 0.120 liter 160.00 19.20
LPG (50kg.) 0.004 cyl. 3,800.00 15.20
LPG (12kg.) 0.002 cyl. 735.00 1.47
Calsumine 0.125 kg. 3.00 0.38

Sub-Total for F P 636.20

G. Direct Cost Unit Cost ( E + F ) P 685.58
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 82.27
I. Contractor's Profit 8% of G P 54.85
J. Value Added Tax (VAT) 5% of (G+H+I) P 41.13
K. Total Unit Cost (G+H+I+J) P 863.82
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART E: SURFACE COURSES

Item No./Description : 311(1) d1 PORTLAND CEMENT CONCRETE PAVEMENT, 250mm. Thick

(RMC 3500 PSI G-1 AT 14 DAYS)
Unit of Measurement : sq.m.
Output per Hour : 64.40

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Construction Foreman 1.00 1.00 P 90.00 P 90.00
Skilled Laborer 4.00 1.00 65.00 260.00
Unskilled Laborer 12.00 1.00 50.00 600.00

Sub-Total for A P 950.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Concrete Vibrator 2.00 1.00 91.25 182.50
Concrete Screeder 1.00 1.00 545.00 545.00
Concrete Saw, Blade 14" dia. (7.5hp) 1.00 1.00 167.37 167.37
Bar Cutter, Single Phase, 25mm 1.00 0.10 219.75 21.98

Sub-Total for B P 916.85

C. Total ( A + B ) P 1,866.85
D. Output per Hour = 64.40 sq.m.
E. Direct Unit Cost ( C ÷ D ) P 28.99
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
Reinforced Steel Bars (Spikes and Dowels) 0.55 kg. P 40.00 P 22.00
Curing Compound 0.29 lit. 28.00 8.12
Asphalt Sealant 0.18 lit. 75.00 13.50
Steel Forms (Rental) 0.46 l.m. 50.00 23.00
Ready Mix Concrete G-1, 3500 psi at 14 days 0.250 cu.m. 4,370.00 1,092.50
Concrete Saw (diamond blade 14") 0.00015 pc. 8,000.00 1.20

Sub-Total for F P 1,160.32

G. Direct Cost Unit Cost ( E + F ) P 1,189.31
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 142.72
I. Contractor's Profit 8% of G P 95.14
J. Value Added Tax (VAT) 5% of (G+H+I) P 71.36
K. Total Unit Cost (G+H+I+J) P 1,498.53
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART C: EARTHWORK

Item No./Description : 100(3) a2 INDIVIDUAL REMOVAL OF TREES

Unit of Measurement : ea.
Output per Hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Construction Foreman 1.00 1.00 P 90.00 P 90.00
Skilled Laborer 1.00 1.00 65.00 65.00
Laborer 2.00 1.00 50.00 100.00

Sub-Total for A P 190.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Backhoe (0.80 cu.m.) 1.00 0.50 P 1,500.00 P 750.00
Dump Truck (10 cu.m.) 1.00 0.50 P 1,352.00 P 676.00
Chain Saw 1.00 0.50 75.00 37.50

Sub-Total for B P 1,463.50

C. Total ( A + B ) P 1,653.50
D. Output per Hour = 1.00 ea.
E. Direct Unit Cost ( C ÷ D ) P 1,653.50
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials

Rope 20.00 m. 3.50 P 70.00

Sub-Total for F P 70.00

G. Direct Cost Unit Cost ( E + F ) P 1,723.50
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 206.82
I. Contractor's Profit 8% of G P 137.88
J. Value Added Tax (VAT) 5% of (G+H+I) P 103.41
K. Total Unit Cost (G+H+I+J) P 2,171.61
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART H: MISCELLANEOUS STRUCTURE

Item No./Description : 605(6) HAZARD MARKERS CHEVRON SIGNS (450mmx600mm)

Unit of Measurement : each

Output per Hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Construction Foreman 1.00 1.00 P 90.00 P 90.00
Skilled Laborer 1.00 1.00 65.00 65.00
Unskilled Laborer 2.00 1.00 50.00 100.00

Sub-Total for A P 255.00

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Elf Truck 1.00 0.25 P 318.75 P 79.69

Sub-Total for B P 79.69

C. Total ( A + B ) P 334.69
D. Output per Hour = 1.00 each
E. Direct Unit Cost ( C ÷ D ) P 334.69
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
Cement 1.320 bag P 230.00 P 303.60
Sand 0.073 cu.m. 300.00 21.90
Gravel 0.145 cu.m. 750.00 108.75
Form Lumber, Good - 4 uses 8.000 bd.ft. 50.00 400.00
3" dia. G.I. Pipe 3.100 m. 530.00 1,643.00
Plate 2.000 kg. 48.00 96.00
Bolts, 5mm dia. 12.000 pc. 10.00 120.00
Single Face, 3mm thk. Aluminum Sheet 1.000 pc. 3,750.00 3,750.00
Assorted CWN (1kg./100bd.ft. of Lumber) 0.080 kg. 65.00 5.20

Sub-Total for F P 6,448.45

G. Direct Cost Unit Cost ( E + F ) P 6,783.14
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P 813.98
I. Contractor's Profit 8% of G P 542.65
J. Value Added Tax (VAT) 5% of (G+H+I) P 406.99
K. Total Unit Cost (G+H+I+J) P 8,546.75
 REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD (STA. MARIA SECTION)
Sta. Maria, Minalin, Pampanga

BACK-UP COMPUTATION

PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis)

Total months of rental: 10.00 months

PROJECT BILLBOARD / SIGNAGE DUPA 2.00 each

8"x8" Tarpaulin 1.00 set 2.00 sets
8pcs.-2"x3"x8' Form Lumber 32.00 bd.ft. 64.00 bd.ft.
Assorted Common Wire Nails 1.00 kgs. 2.00 kgs.

OCCUPATIONAL SAFETY AND HEALTH PROGRAM

Lump-sum

TRAFFIC MANAGEMENT
Lump-sum

MOBILIZATION / DEMOBILIZATION
Lump-sum

INDIVIDUAL REMOVAL OF TREES

Total No. of Trees to removed: 14.00 each

REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP)

Area = 400.00 meters x 5.00 meters
2000.000 square meters

STRUCTURE EXCAVATION (Common Soil)

REINFORCED LINED CANAL WITH COVER (1.10 METERS WIDE)
Sta. (Left ) 2133 length length total
990 meters
Sta. (Left) 3123 left both sides length
Sta. (Right and Left) 1568
565 meters 990 1130 2120
Sta. (Right and Left) 2133

Volume = 2120.00 meters x 1.30 meters x 1.05 meters

2893.80 cubic meters

EMBANKMENT
Volume = 1132.00 cubic meters

CRACK AND SEAT

Area = (2264.00 meters - 400 meters) x 5.00 meters
9320.00 square meters

AGGREGATE SUBBASE COURSE

Volume = 4799.68 cubic meters
PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days)
Volume = 2264.00 meters x 6.10 meters
13810.40 square meters

STRUCTURAL CONCRETE
Volume = ((1.10m x 0.20m) + (1.10m x 0.15m) +(1.15m x 0.15m x 2)) x (2120.00m)
1547.60 cubic meters

REINFORCING STEEL
16mm dia. RSB
A. ((2120m / 0.25m) x (1.50m + 1.10m +1.50m)) / 5.50 6321.45 pcs.
B. ((11pcs x (1.10m + 1.10m +0.30m +0.30m)) x 605.7143pcs fixed cover) / 5.50 3392.00 pcs.
C. ((1.10m + 1.10m + 0.30m + 0.30m) x 3pcs x 1817.14286pcs movable cover) / 5.50 2775.27 pcs.
12488.72 pcs.
weight in kgs. 12488.72pcs x 1.579 x 6.00m 118318.20 kgs.
12mm dia. RSB
A. (2120m x 15pcs) / 5.50 5781.82 pcs.
B. ((6pcs x (2.00m +2.00m + 0.30m 0.30m)) x 605.7143pcs fixed cover) / 5.50 3039.58 pcs.
C. (6pcs x (0.50m + 0.50m 0.30m =0.30m) x 1817.14286pcs movable cover) / 5.50 3171.74 pcs.
11993.14 pcs.
weight in kgs. 11993.14pcs x 0.888 x 6.00m 63899.47 kgs.
Total Weight in Kgs. 182217.67 kgs.

WARNING SIGNS (600mm Triangle)

Total No. of Warning Signs : 6.00 each

REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE

Area = ((2869m / 9.00m) x 0.15m thk x 3.00m length center line) + ((10.00m + 10.00m + 10.00m) x 0.30m thk x
4.00m length pedestrian) + (2869m x 0.10m thk x 2 bothsides)
753.25 square meters

REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW

Area = (60.00m x 0.15m thk)
9.00 sq.m.

Prepared by:

RUSSEL L. HERNANDEZ
Engineer III
 Republic of the Philippines
PROVINCE OF PAMPANGA
City of San Fernando
OFFICE OF THE PROVINCIAL ENGINEER
REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD
PROJECT NAME :
(STA. MARIA SECTION)
LOCATION : Sta. Maria, Minalin, Pampanga
DESCRIPTION : Aggregate Sub Base Coarse
SEGMENT 1
AVERAGE DISTANCE
STATION CUT / FILL END AREA M2 VOLUME REMARKS
AREA BET. STA.
M2 M M3 Cumulative
254 1.800000
2.125 26.00 55.25 55.25
280 2.450000
2.555 40.00 102.20 157.45
320 2.660000
2.425 40.00 97.00 254.45
360 2.190000
2.450 40.00 98.00 352.45
400 2.710000
2.475 40.00 99.00 451.45
440 2.240000
2.490 40.00 99.60 551.05
480 2.740000
2.325 40.00 93.00 644.05
520 1.910000
2.200 40.00 88.00 732.05
560 2.490000
2.490 40.00 99.60 831.65
600 2.490000
2.490 40.00 99.60 931.25
640 2.490000
2.455 40.00 98.20 1029.45
680 2.420000
2.730 40.00 109.20 1138.65
720 3.040000
2.755 40.00 110.20 1248.85
760 2.470000
2.480 40.00 99.20 1348.05
800 2.490000
2.490 40.00 99.60 1447.65
840 2.490000
2.490 40.00 99.60 1547.25
880 2.490000
2.500 40.00 100.00 1647.25
920 2.510000
2.325 40.00 93.00 1740.25
960 2.140000
2.550 40.00 102.00 1842.25
1000 2.960000
2.715 40.00 108.60 1950.85
1040 2.470000
2.490 40.00 99.60 2050.45
1080 2.510000
2.325 40.00 93.00 2143.45
1120 2.140000
2.550 40.00 102.00 2245.45
1160 2.960000
2.715 40.00 108.60 2354.05
1200 2.470000
2.495 40.00 99.80 2453.85
1240 2.520000
2.375 40.00 95.00 2548.85
1280 2.230000
2.430 40.00 97.20 2646.05
1320 2.630000
2.215 40.00 88.60 2734.65
1341 1.800000
 1341 1.800000
0.900 21.00 18.90 2753.55

SEGMENT 2
AVERAGE DISTANCE
STATION CUT / FILL END AREA M2 VOLUME REMARKS
AREA BET. STA.
M2 M M3 Cumulative
1720 1.390000
1.450 40.00 58.00 58.00
1760 1.510000
1.510 40.00 60.40 118.40
1800 1.510000
1.510 40.00 60.40 178.80
1840 1.510000
1.510 40.00 60.40 239.20
1880 1.510000
1.620 40.00 64.80 304.00
1920 1.730000
1.400 40.00 56.00 360.00
1960 1.070000
1.290 40.00 51.60 411.60
2000 1.510000
1.510 40.00 60.40 472.00
2040 1.510000
1.510 40.00 60.40 532.40
2080 1.510000
1.510 40.00 60.40 592.80
2120 1.510000
1.725 40.00 69.00 661.80
2160 1.940000
1.940 40.00 77.60 739.40
2200 1.940000
1.920 40.00 76.80 816.20
2240 1.900000
1.900 40.00 76.00 892.20
2280 1.900000
1.900 40.00 76.00 968.20
2320 1.900000
1.900 40.00 76.00 1044.20
2360 1.900000
1.900 40.00 76.00 1120.20
2400 1.900000
1.900 40.00 76.00 1196.20
2440 1.900000
2.200 40.00 88.00 1284.20
2480 2.500000
2.070 40.00 82.80 1367.00
2520 1.640000
1.640 40.00 65.60 1432.60
2560 1.640000
1.640 40.00 65.60 1498.20
2600 1.640000
1.640 40.00 65.60 1563.80
2640 1.640000
1.625 40.00 65.00 1628.80
2680 1.610000
1.645 40.00 65.80 1694.60
2720 1.680000
1.670 40.00 66.80 1761.40
2760 1.660000
1.665 40.00 66.60 1828.00
2800 1.670000
1.670 40.00 66.80 1894.80
2840 1.670000
1.670 40.00 66.80 1961.60
2880 1.670000
1.732 40.00 69.28 2030.88
2897 1.794000
0.897 17.00 15.25 2046.13
 SEGMENT 1 2753.55
SEGMENT 2 2046.13
4799.68

4799.68

cu.m.

Prepared by:

RUSSEL L. HERNANDEZ
Engineer III
 Republic of the Philippines
PROVINCE OF PAMPANGA
City of San Fernando
OFFICE OF THE PROVINCIAL ENGINEER
REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD
PROJECT NAME :
(STA. MARIA SECTION)
LOCATION : Sta. Maria, Minalin, Pampanga
DESCRIPTION : Embankment
SEGMENT 1
AVERAGE DISTANCE
STATION CUT / FILL END AREA M2 VOLUME REMARKS
AREA BET. STA.
M2 M M3 Cumulative
1568 0.000000
0.000 32.00 0.00 0.00
1600 1.100000
1.100 40.00 44.00 44.00
1640 1.100000
1.100 40.00 44.00 88.00
1680 1.100000
1.100 40.00 44.00 132.00
1720 1.100000
1.100 40.00 44.00 176.00
1760 1.100000
1.100 40.00 44.00 220.00
1800 1.100000
1.100 40.00 44.00 264.00
1840 1.100000
1.100 40.00 44.00 308.00
1880 1.100000
1.100 40.00 44.00 352.00
1920 1.100000
1.100 40.00 44.00 396.00
1960 1.100000
1.100 40.00 44.00 440.00
2000 1.100000
1.100 40.00 44.00 484.00
2040 1.100000
1.100 40.00 44.00 528.00
2080 1.100000
1.100 40.00 44.00 572.00
2120 1.100000
0.550 40.00 22.00 594.00
2133 0.000000
0.000 13.00 0.00 594.00

SEGMENT 2
AVERAGE DISTANCE
STATION CUT / FILL END AREA M2 VOLUME REMARKS
AREA BET. STA.
M2 M M3 Cumulative
2133 0.000000
0.270 27.00 7.29 7.29
 0.270 27.00 7.29 7.29
2160 0.540000
0.540 40.00 21.60 28.89
2200 0.540000
0.545 40.00 21.80 50.69
2240 0.550000
0.545 40.00 21.80 72.49
2280 0.540000
0.545 40.00 21.80 94.29
2320 0.550000
0.550 40.00 22.00 116.29
2360 0.550000
0.550 40.00 22.00 138.29
2400 0.550000
0.545 40.00 21.80 160.09
2440 0.540000
0.545 40.00 21.80 181.89
2480 0.550000
0.549 40.00 21.94 203.83
2520 0.547000
0.549 40.00 21.94 225.77
2560 0.550000
0.545 40.00 21.80 247.57
2600 0.540000
0.535 40.00 21.40 268.97
2640 0.530000
0.530 40.00 21.20 290.17
2680 0.530000
0.535 40.00 21.40 311.57
2720 0.540000
0.540 40.00 21.60 333.17
2760 0.540000
0.540 40.00 21.60 354.77
2800 0.540000
0.540 40.00 21.60 376.37
2840 0.540000
0.540 40.00 21.60 397.97
2880 0.540000
0.540 40.00 21.60 419.57
2920 0.540000
0.545 40.00 21.80 441.37
2960 0.550000
0.540 40.00 21.60 462.97
3000 0.530000
0.530 40.00 21.20 484.17
3040 0.530000
0.530 40.00 21.20 505.37
3080 0.530000
0.540 40.00 21.62 526.99
3120 0.550800
0.275 40.00 11.02 538.00
3123 0.000000
0.000 23.00 0.00 538.00
 SEGMENT 1 594.00
SEGMENT 2 538.00
1132.00

1132.00

cu.m.

Prepared by:

RUSSEL L. HERNANDEZ
Engineer III
 B A R C H A R T / S - C U R V E
Project Name : REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD (STA. MARIA SECTION)
Location : Sta. Maria, Minalin, Pampanga
Project Duration : 280 CALENDAR DAYS
DURATION
1st Month 2nd Month 3rd Month 4th Month 5th Month 6th Month 7th Month 8th Month 9th Month 10th Month 11th Month 12th Month
ITEM NO.

DESCRIPTION % Wt. ESTIMATED TOTAL

COST START FINISH
1st 2nd 3rd 4th 5th 6th 7th 8th 9th 10th 11th 12th 13th 14th 15th 16th 17th 18th 19th 20th 21st 22nd 23rd 24th 25th 26th 27th 28th 29th 30th 31st 32nd 33rd 34th 35th 36th 37th 38th 39th 40th 41st 42nd 43rd 44th 45th 46th 47th 48th
WEEKS
PROVISION OF FIELD OFFICE FOR THE ENGINEER 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009
A.1.1 (8) 0.37 P 183,750.00 1ST 40TH 40
(Rental Basis)
0.017
B.5 PROJECT BILLBOARD / SIGNAGE 0.02 P 8,573.04 1ST 1ST 1

OCCUPATIONAL SAFETY AND HEALTH PROGRAM 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008
B.7 (2) 0.30 P 150,538.50 1ST 40TH 40

0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033
B.8(2) TRAFFIC MANAGEMENT 1.34 P 669,581.64 1ST 40TH 40

0.084 0.084
B.9 MOBILIZATION / DEMOBILIZATION 0.17 P 84,294.00 1ST 40TH 2

0.015 0.015 0.015 0.015

100(3) a2 INDIVIDUAL REMOVAL OF TREES 0.06 P 30,402.54 13TH 16TH 4

REMOVAL OF ACTUAL STRUCTURES / 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033
101(3) b2 0.55 P 276,995.25 12TH 28TH 17
OBSTRUCTION (PCCP)
0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086
103(1) a STRUCTURE EXCAVATION (Common Soil) 1.73 P 864,465.60 1ST 20TH 20

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088
104(2) a EMBANKMENT 1.14 P 571,456.25 1ST 24TH 13

0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134
210(1) CRACK AND SEAT 2.14 P 1,069,734.22 9TH 24TH 16

0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346
200 (1) AGGREGATE SUBBASE COURSE 8.30 P 4,147,986.17 15TH 38ND 24

PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070
311(1) d1 41.40 P 20,695,277.01 21TH 40TH 20
days)
STRUCTURAL CONCRETE 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633
405(1)a2 18.98 P 9,486,410.39 7TH 36TH 30

REINFORCING STEEL 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654
404(1)a 22.23 P 11,111,501.25 3RD 36TH 34

0.042 0.042
605(1) WARNING SIGNS (600mm Triangle) 0.08 P 41,990.41 39TH 40TH 2
REFLECTORIZED THERMOPLASTIC PAVEMENT 0.292 0.292 0.292 0.292
612(1) 1.17 P 584,357.79 37TH 40TH 4
MARKINGS WHITE
REFLECTORIZED THERMOPLASTIC PAVEMENT 0.008 0.008
612(2) 0.02 P 7,774.42 39TH 40TH 2
MARKINGS YELLOW
T O T A L 100.00 P 49,985,088.47
W E E K L Y P E R C E N T A G E ( % ) 0.24 0.14 0.79 0.79 0.79 0.79 1.42 1.42 1.56 1.56 1.56 1.59 1.60 1.60 1.95 1.95 1.94 1.94 1.94 1.94 3.92 3.92 3.92 3.92 3.79 3.79 3.79 3.87 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 2.85 2.85 2.55 2.63

A C C U M U L A T I V E W E E K L Y P E R C E N T A G E ( % ) 0.24 0.37 1.17 1.96 2.75 3.54 4.96 6.38 7.94 9.50 11.05 12.64 14.25 15.85 17.80 19.75 21.69 23.62 25.56 27.49 31.41 35.33 39.25 43.17 46.95 50.74 54.53 58.40 62.24 66.08 69.92 73.76 77.60 81.44 85.28 89.12 91.97 94.81 97.37 100.00

NOTE: S-CURVE WAS BASED ON OUR CALENDAR DAYS INCLUDING SATURDAY AND SUNDAY PREDETERMINED UNWORKABLE DAYS (ASSUME), HOLIDAYS AND SUNDAYS Project Duration 197 days
Unworkable Days Unworkable Days Unworkable Days Unworkable Days Pre-Determined 24 days
WHICH HAS 4 WEEKS / MONTH ONLY WITH EQUIVALENT OF 28 DAYS Month Holidays Pre-determined Sundays Month Holidays Pre-determined Sundays Month Holidays Pre-determined Sundays Month Holidays Pre-determined Sundays Holidays 12 days
DURATION : 280 CALENDAR DAYS October 1 7 5 January 1 1 5 April 3 1 3 Sundays 29 days
NO. OF MONTHS : 10 MONTHS November 2 6 4 February 1 1 4 Total Calendar Days 262 days
December 4 7 4 March 0 1 4
7 20 13 2 3 13 3 1 3 0 0 0 *Total Calendar Days = Project Duration + Pre-Determined + Holidays + Sundays
TOTAL HOLIDAYS AND PRE-DETERMINED : 36
TOTAL SUNDAYS : 29
FROM THE OFFICE OF: PROJECT TITLE: PREPARED BY: CHECKED AND SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED BY: SHEET NO.

REPUBLIC OF THE PHILIPPINES REHABILITATION / IMPROVEMENT OF STO. DOMINGO -

PROVINCE OF PAMPANGA
1
PROVINCIAL ENGINEER'S OFFICE MINALIN ROAD (STA. MARIA SECTION) RUSSEL L. HERNANDEZ WILFREDO A. MANALILI OLIMPIO M. PANGAN HON. DENNIS G. PINEDA 1
CAPITOL COMPOUND, STO. NINO, CITY OF SAN FERNANDO, PAMPANGA Sta. Maria, Minalin, Pampanga Engineer III Acting Assistant Provincial Engineer Provincial Engineer Governor
 PROGRAM EVALUATION AND REVIEW TECHNIQUE - CRITICAL PATH METHOD (PERT - CPM)
Project Name : REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD (STA. MARIA SECTION)
Location : Sta. Maria, Minalin, Pampanga
Project Duration : 280 CALENDAR DAYS
0 280 280 DAYS
0 280 PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis)

0 6 6 DAYS
302 308 MOBILIZATION / DEMOBILIZATION

0 200 200 DAYS

80 280 OCCUPATIONAL SAFETY AND HEALTH PROGRAM

0 280 280 DAYS

0 280 TRAFFIC MANAGEMENT

0 112 112 DAYS

28 140 CRACK AND SEAT

140 231 91 DAYS

189 280 EMBANKMENT

140 152 14 DAYS

266 280 REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW

0 28 28 DAYS 140 168 28 DAYS

112 140 INDIVIDUAL REMOVAL OF TREES 252 280 REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE

0 1 1 DAY 140 154 14 DAYS

139 140 PROJECT BILLBOARD / SIGNAGE 266 280 WARNING SIGNS (600mm Triangle)

0 140 140 DAYS 140 280 140 DAYS

0 140 STRUCTURE EXCAVATION (Common Soil) 140 280 PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days)

A B C
0 119 119 DAYS
161 280 REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP)

0 168 168 DAYS

112 280 AGGREGATE SUBBASE COURSE

0 210 STRUCTURAL CONCRETE 210 DAYS

70 280

0 238 238 DAYS

42 280 REINFORCING STEEL

ES EF ES - EARLY START
LS LF EF - EARLY FINISHED CRITICAL PATH
LS - LATE START
LS - LATE START
LF - LATE FINISHED

FROM THE OFFICE OF: PROJECT TITLE: PREPARED BY: CHECKED AND SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED BY: SHEET No.

REPUBLIC OF THE PHILIPPINES REHABILITATION / IMPROVEMENT OF STO.

PROVINCE OF PAMPANGA
DOMINGO - MINALIN ROAD (STA. MARIA 1
PROVINCIAL ENGINEER'S OFFICE RUSSEL L. HERNANDEZ 1
SECTION) WILFREDO A. MANALILI OLIMPIO M. PANGAN HON. DENNIS G. PINEDA
CAPITOL COMPOUND, STO. NINO, CITY OF SAN FERNANDO, PAMPANGA Sta. Maria, Minalin, Pampanga Engineer III Acting Assistant Provincial Engineer Provincial Engineer Governor
 Republic of the Phillipines
PROVINCE OF PAMPANGA
City of San Fernando, Pampanga
OFFICE OF THE PROVINCIAL ENGINEER
APPROVED BUDGET FOR THE CONTRACT
Name of Project : REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD (STA. MARIA SECTION)
Location : Sta. Maria, Minalin, Pampanga
Contract Duration : 280 Calendar Days

ESTIMATED MARK-UPS IN PERCENT TOTAL MARK-UP

DESCRIPTION QTY UNIT VAT (5%)
ITEM NO. DIRECT COST
OCM PROFIT % VALUE
(UNIT COST)
PART A FACILITIES FOR THE ENGINEER
A.1.1 PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis) 10.00 month 17,500.00 0% 0% 0% - 875.00
PART B OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARD / SIGNAGE 2.00 each 3,780.00 0% 8% 8% 302.40 204.12
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM L.S. L.S. 132,750.00 0% 8% 8% 10,620.00 7,168.50
B.8(2) TRAFFIC MANAGEMENT L.S. L.S. 590,460.00 0% 8% 8% 47,236.80 31,884.84
B.9 MOBILIZATION / DEMOBILIZATION L.S. L.S. 80,280.00 0% 0% 0% - 4,014.00
PART C EARTHWORKS
101(3) a2 INDIVIDUAL REMOVAL OF TREES 14.00 each 1,723.50 12% 8% 20% 344.70 103.41
103(3) b2 REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP) 2000.00 sq.m. 109.92 12% 8% 20% 21.98 6.60
103(1) a STRUCTURE EXCAVATION (Common Soil) 2893.80 cu.m. 237.09 12% 8% 20% 47.42 14.23
104(2) a EMBANKMENT 1132.00 cu.m. 400.65 12% 8% 20% 80.13 24.04
210(1) CRACK AND SEAT 9320.00 sq.m. 91.09 12% 8% 20% 18.22 5.47
PART D SUB-BASE AND BASE COURSE
200 (1) AGGREGATE SUBBASE COURSE 4799.68 cu.m. 685.89 12% 8% 20% 137.18 41.15
PART E SURFACE COURSE
311(1) f1 PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days) 13810.40 sq.m. 1,189.31 12% 8% 20% 237.86 71.36
PART F DRAINAGE CONSTRUCTION

407(1) 12% 8% 20%

STRUCTURAL CONCRETE 1547.60 cu.m. 4,864.89 972.98 291.89
407(7) 12% 8% 20%
REINFORCING STEEL 182217.67 kgs. 48.40 9.68 2.90
PART H MISCELLENEOUS STRUCTURE
605(1) WARNING SIGNS (600mm Triangle) 6.00 each 5,554.29 12% 8% 20% 1,110.86 333.26
612(1) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE 753.25 sq.m. 615.70 12% 8% 20% 123.14 36.94
612(2) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW 9.00 sq.m. 685.58 12% 8% 20% 137.12 41.13
TOTAL 840,976.29 60,029.35 45,118.84
Prepared by : Checked and Submitted by : Recommending Approval :

RUSSEL L. HERNANDEZ WILFREDO A. MANALILI OLIMPIO M. PANGAN

Engineer III Acting Assistant Provincial Engineer Provincial Engineer
ic of the Phillipines
CE OF PAMPANGA
Fernando, Pampanga
E PROVINCIAL ENGINEER
GET FOR THE CONTRACT

TOTAL INDIRECT TOTAL UNIT

TOTAL COST
COST COST
(UNIT COST)

875.00 18,375.00 P 183,750.00

506.52 4,286.52 8,573.04

17,788.50 150,538.50 150,538.50
79,121.64 669,581.64 669,581.64
4,014.00 84,294.00 84,294.00

448.11 2,171.61 30,402.54

28.58 138.50 276,995.25
61.64 298.73 864,465.60
104.17 504.82 571,456.25
23.68 114.78 1,069,734.22

178.33 864.22 4,147,986.17

309.22 1,498.53 20,695,277.01

1,264.87 6,129.76 9,486,410.39

12.58 60.98 11,111,501.25

1,444.11 6,998.40 41,990.41

160.08 775.78 584,357.79
178.25 863.82 7,774.42
106,519.30 P 49,985,088.47

` Approved by :

HON. DENNIS G. PINEDA

Governor
 Annex A
Republic of the Philippines
PROVINCIAL GOVERNMENT OF PAMPANGA
City of San Fernando, Pampanga
OBLIGATION REQUEST No.
Payee
Office Provincial Engineer's Office
Address Sindalan, City of San Fernando, Pampanga
Responsibility
Particulars F.P.P. Account Code Amount
Center

P -
To supply Labor, Materials and
Necessary Equipment for the
Rehabilitation / Improvement of Gua-gua -
Sta. Rita - Porac Road (Guagua - Sta. Rita
Section), Sta. 2+025 - Sta. 8+370 with
Exemption, Guagua, Sta. Rita, Pampanga.

OLIMPIO M. PANGAN
Provincial Engineer

TOTAL P -
A. Certified : B. Certified :

Charges to appropriation / allotment

necessary, lawful and under my direct Existence of available
supervision appropriation

Supporting documents valid, proper

and legal

Signature Signature

Printed Name DENNIS G. PINEDA Printed Name RIMA K. BONDOC

Governor Provincial Budget Officer
Position Position
Head, Requesting Office/Authorized Representative Head, Budget Unit/Authorized Representative
REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD (STA. MARIA SECTION)
 Annex 30
PURCHASE REQUEST
Provincial Government of Pampanga

Department: Provincial Engineer's Office PR.NO. Date: ____________

Section : SAI No. Date: ____________

ALOBS No. Date: ____________

Unit of Estimated
Quantity Item Description Estimated Cost
Issue Unit Cost

Items to be Accomplished:

PROVISION OF FIELD OFFICE FOR THE

10.00 months
ENGINEER (Rental Basis) P
2.00 each PROJECT BILLBOARD / SIGNAGE
OCCUPATIONAL SAFETY AND HEALTH
L.S. L.S
PROGRAM
L.S. L.S TRAFFIC MANAGEMENT

L.S. L.S MOBILIZATION / DEMOBILIZATION

14.00 ea. INDIVIDUAL REMOVAL OF TREES

REMOVAL OF ACTUAL STRUCTURES /
2000.00 sq.m.
OBSTRUCTION (PCCP)
#NAME?
#NAME? #NAME?

2893.80 cu.m. STRUCTURE EXCAVATION (Common Soil)

#NAME? #NAME? CRACK AND SEAT

4799.68 cu.m. AGGREGATE SUBBASE COURSE

PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14
13810.40 sq.m.
days)
STRUCTURAL CONCRETE
1547.60 cu.m.
REINFORCING STEEL
182217.67 kgs.

6.00 each WARNING SIGNS (600mm Triangle)

REFLECTORIZED THERMOPLASTIC PAVEMENT
753.25 sq.m.
MARKINGS WHITE
REFLECTORIZED THERMOPLASTIC PAVEMENT
9.00 sq.m.
MARKINGS YELLOW
Total Cost P -
 To supply Labor, Materials and Necessary Equipment for the Rehabilitation /
Improvement of Guagua - Sta. Rita - Porac Road (Guagua - Sta. Rita Section), Sta.
0+025 - Sta. 8+370 with Exemption, Guagua - Sta. Rita, Pampanga as per approved
Program of Work, Plans and Specifications.
Requested By: Cash Availability Approved By:

Olimpio M. Pangan Pia Magdalena D. Quibal Hon. Dennis G. Pineda

Provincial Engineer OIC Assistant Provincial Treasurer Governor
 Republic of the Philippines
PROVINCE OF PAMPANGA
City of San Fernando
OFFICE OF THE PROVINCIAL ENGINEER
REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD
PROJECT NAME :
(STA. MARIA SECTION)
LOCATION : Sta. Maria, Minalin, Pampanga
DESCRIPTION : Aggregate Base Coarse
FOR ROAD 6.10 METERS WIDE
AVERAGE DISTANCE
STATION CUT / FILL END AREA M2 VOLUME REMARKS
AREA BET. STA.
M2 M M3 Cumulative
2025 Road 1 0.000
0.458 15.00 6.86 6.86
2040 0.915
0.915 40.00 36.60 43.46
2080 0.915
0.915 40.00 36.60 80.06
2120 0.915
0.915 40.00 36.60 116.66
2160 0.915
0.915 40.00 36.60 153.26
2200 0.915
0.915 40.00 36.60 189.86
2240 0.915
0.915 40.00 36.60 226.46
2280 0.915
0.915 40.00 36.60 263.06
2320 0.915
0.915 40.00 36.60 299.66
2360 0.915
0.915 40.00 36.60 336.26
2400 0.915
0.915 40.00 36.60 372.86
2440 0.915
0.915 40.00 36.60 409.46
2480 0.915
0.915 40.00 36.60 446.06
2520 0.915
0.915 40.00 36.60 482.66
2560 0.915
0.915 40.00 36.60 519.26
2600 0.915
0.915 40.00 36.60 555.86
2640 0.915
0.915 40.00 36.60 592.46
2680 0.915
0.915 40.00 36.60 629.06
2720 0.915
0.915 40.00 36.60 665.66
2760 0.915
0.915 40.00 36.60 702.26
 0.915 40.00 36.60 702.26
2800 0.915
0.915 40.00 36.60 738.86
2840 0.915
0.915 40.00 36.60 775.46
2880 0.915
0.915 40.00 36.60 812.06
2920 0.915
0.915 40.00 36.60 848.66
2960 0.915

0.915 40.00 36.60 885.26

3000 0.915
0.915 40.00 36.60 921.86
3040 0.915
0.915 40.00 36.60 958.46
3080 0.915
0.915 40.00 36.60 995.06
3120 0.915
0.915 40.00 36.60 1031.66
3160 0.915
0.915 40.00 36.60 1068.26
3200 0.915
0.915 40.00 36.60 1104.86
3240 0.915
0.915 40.00 36.60 1141.46
3280 0.915
0.915 40.00 36.60 1178.06
3320 0.915
0.915 40.00 36.60 1214.66
3360 0.915
0.915 40.00 36.60 1251.26
3400 0.915
0.915 40.00 36.60 1287.86
3440 0.915
0.915 40.00 36.60 1324.46
3480 0.915
0.915 40.00 36.60 1361.06
3520 0.915
0.915 40.00 36.60 1397.66
3560 0.915
0.915 40.00 36.60 1434.26
3600 0.915
0.915 40.00 36.60 1470.86
3640 0.915
0.915 40.00 36.60 1507.46
3680 0.915
0.915 40.00 36.60 1544.06
3720 0.915
0.915 40.00 36.60 1580.66
3760 0.915
0.915 40.00 36.60 1617.26
 0.915 40.00 36.60 1617.26
3800 0.915
0.915 40.00 36.60 1653.86
3840 0.915
0.915 40.00 36.60 1690.46
3880 0.915
0.915 40.00 36.60 1727.06
3920 0.915
0.915 40.00 36.60 1763.66
3960 0.915
0.915 40.00 36.60 1800.26
4000 0.915
0.915 40.00 36.60 1836.86
4040 0.915
0.915 40.00 36.60 1873.46
4080 0.915
0.915 40.00 36.60 1910.06
4120 0.915
0.915 40.00 36.60 1946.66
4160 0.915

6025 Road 2 0.000

0.458 15.00 6.86 1953.53
6040 0.915
0.915 40.00 36.60 1990.13
6080 0.915
0.915 40.00 36.60 2026.73
6120 0.915
0.915 40.00 36.60 2063.33
6160 0.915
0.915 40.00 36.60 2099.93
6200 0.915
0.915 40.00 36.60 2136.53
6240 0.915
0.915 40.00 36.60 2173.13
6280 0.915
0.915 40.00 36.60 2209.73
6320 0.915
0.915 40.00 36.60 2246.33
6360 0.915
0.915 40.00 36.60 2282.93
6400 0.915
0.915 40.00 36.60 2319.53
6440 0.915
0.915 40.00 36.60 2356.13
6480 0.915
0.915 40.00 36.60 2392.73
6520 0.915
0.915 40.00 36.60 2429.33
6560 0.915
0.915 40.00 36.60 2465.93
6600 0.915
6600 0.915
0.915 40.00 36.60 2502.53
6640 0.915
0.915 40.00 36.60 2539.13
6680 0.915
0.915 40.00 36.60 2575.73
6720 0.915
0.915 40.00 36.60 2612.33
6760 0.915
0.915 40.00 36.60 2648.93
6800 0.915
0.915 40.00 36.60 2685.53
6840 0.915
0.915 40.00 36.60 2722.13
6880 0.915
0.915 40.00 36.60 2758.73
6920 0.915
0.915 40.00 36.60 2795.33
6960 0.915
0.458 40.00 18.30 2813.63
7000 0.000
0.000 40.00 0.00 2813.63
7040 0.000
0.000 40.00 0.00 2813.63
7080 0.000
0.000 40.00 0.00 2813.63
7120 0.000
0.000 40.00 0.00 2813.63
7160 0.000
0.000 40.00 0.00 2813.63
7200 0.000

7240 0.000
0.000 40.00 0.00 2813.63
7280 0.000
0.000 40.00 0.00 2813.63
7320 0.000
0.000 40.00 0.00 2813.63
7360 0.000
0.000 40.00 0.00 2813.63
7400 0.000
0.000 40.00 0.00 2813.63
7440 0.000
0.000 40.00 0.00 2813.63
7480 0.000
0.000 40.00 0.00 2813.63
7520 0.000
0.000 40.00 0.00 2813.63
7560 0.000
0.000 40.00 0.00 2813.63
7600 0.000
 8260 Road 3 0.000
0.000 20.00 0.00 2813.63
8280 0.000
0.000 40.00 0.00 2813.63
8320 0.000
0.000 40.00 0.00 2813.63
8360 0.000
0.000 10.00 0.00 2813.63
8370 0.000

FOR ROAD 6.00 METERS WIDE

AVERAGE DISTANCE
STATION CUT / FILL END AREA M2 VOLUME REMARKS
AREA BET. STA.
M2 M M3 Cumulative
2025 Road 1A 0.000
0.450 40.00 18.00 18.00
 0.450 40.00 18.00 18.00
2065 0.900
0.900 40.00 36.00 54.00
2105 0.900
0.900 40.00 36.00 90.00
2145 0.900
0.900 40.00 36.00 126.00
2185 0.900
0.900 40.00 36.00 162.00
2225 0.900
0.900 40.00 36.00 198.00
2265 0.900
0.900 40.00 36.00 234.00
2305 0.900
0.900 40.00 36.00 270.00
2345 0.900
0.900 40.00 36.00 306.00
2385 0.900
0.900 40.00 36.00 342.00
2425 0.900

342.00

cu.m.

Total ABC 1995.86

cu.m.

Prepared by:

RUSSEL L. HERNANDEZ
Engineer III
 1970.4

area
0.915

1735
1610.4
150.625

6000

150
175
206.5

8240

207
400

2655
6,025.00

7,600.00

8,260.00
8,370.00
 B A R C H A R T / S - C U R V E
Project Name : REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD (STA. MARIA SECTION)
Location : Sta. Maria, Minalin, Pampanga
Project Duration : 280 CALENDAR DAYS
DURATION
1st Month 2nd Month 3rd Month 4th Month 5th Month 6th Month 7th Month 8th Month 9th Month 10th Month 11th Month 12th Month
ITEM NO.

DESCRIPTION % Wt. ESTIMATED TOTAL

COST START FINISH
1st 2nd 3rd 4th 5th 6th 7th 8th 9th 10th 11th 12th 13th 14th 15th 16th 17th 18th 19th 20th 21st 22nd 23rd 24th 25th 26th 27th 28th 29th 30th 31st 32nd 33rd 34th 35th 36th 37th 38th 39th 40th 41st 42nd 43rd 44th 45th 46th 47th 48th
WEEKS
PROVISION OF FIELD OFFICE FOR THE ENGINEER 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009
A.1.1 (8) 0.37 P 183,750.00 1ST 40TH 40
(Rental Basis)
0.017
B.5 PROJECT BILLBOARD / SIGNAGE 0.02 P 8,573.04 1ST 1ST 1

OCCUPATIONAL SAFETY AND HEALTH PROGRAM 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008
B.7 (2) 0.30 P 150,538.50 1ST 40TH 40

0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033
B.8(2) TRAFFIC MANAGEMENT 1.34 P 669,581.64 1ST 40TH 40

0.084 0.084
B.9 MOBILIZATION / DEMOBILIZATION 0.17 P 84,294.00 1ST 40TH 2

0.015 0.015 0.015 0.015

100(3) a2 INDIVIDUAL REMOVAL OF TREES 0.06 P 30,402.54 13TH 16TH 4

REMOVAL OF ACTUAL STRUCTURES / 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033
101(3) b2 0.55 P 276,995.25 12TH 28TH 17
OBSTRUCTION (PCCP)
0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086
103(1) a STRUCTURE EXCAVATION (Common Soil) 1.73 P 864,465.60 1ST 20TH 20

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088
104(2) a EMBANKMENT 1.14 P 571,456.25 1ST 24TH 13

0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134
210(1) CRACK AND SEAT 2.14 P 1,069,734.22 9TH 24TH 16

0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346 0.346
200 (1) AGGREGATE SUBBASE COURSE 8.30 P 4,147,986.17 15TH 38ND 24

PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070 2.070
311(1) d1 41.40 P 20,695,277.01 21TH 40TH 20
days)
STRUCTURAL CONCRETE 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633 0.633
405(1)a2 18.98 P 9,486,410.39 7TH 36TH 30

REINFORCING STEEL 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654 0.654
404(1)a 22.23 P 11,111,501.25 3RD 36TH 34

0.042 0.042
605(1) WARNING SIGNS (600mm Triangle) 0.08 P 41,990.41 39TH 40TH 2
REFLECTORIZED THERMOPLASTIC PAVEMENT 0.292 0.292 0.292 0.292
612(1) 1.17 P 584,357.79 37TH 40TH 4
MARKINGS WHITE
REFLECTORIZED THERMOPLASTIC PAVEMENT 0.008 0.008
612(2) 0.02 P 7,774.42 39TH 40TH 2
MARKINGS YELLOW
T O T A L 100.00 P 49,985,088.47
W E E K L Y P E R C E N T A G E ( % ) 0.24 0.14 0.79 0.79 0.79 0.79 1.42 1.42 1.56 1.56 1.56 1.59 1.60 1.60 1.95 1.95 1.94 1.94 1.94 1.94 3.92 3.92 3.92 3.92 3.79 3.79 3.79 3.87 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 2.85 2.85 2.55 2.63

A C C U M U L A T I V E W E E K L Y P E R C E N T A G E ( % ) 0.24 0.37 1.17 1.96 2.75 3.54 4.96 6.38 7.94 9.50 11.05 12.64 14.25 15.85 17.80 19.75 21.69 23.62 25.56 27.49 31.41 35.33 39.25 43.17 46.95 50.74 54.53 58.40 62.24 66.08 69.92 73.76 77.60 81.44 85.28 89.12 91.97 94.81 97.37 100.00

NOTE: S-CURVE WAS BASED ON OUR CALENDAR DAYS INCLUDING SATURDAY AND SUNDAY PREDETERMINED UNWORKABLE DAYS (ASSUME), HOLIDAYS AND SUNDAYS Project Duration 179 days
Unworkable Days Unworkable Days Unworkable Days Unworkable Days Pre-Determined 24 days
WHICH HAS 4 WEEKS / MONTH ONLY WITH EQUIVALENT OF 28 DAYS Month Holidays Pre-determined Sundays Month Holidays Pre-determined Sundays Month Holidays Pre-determined Sundays Month Holidays Pre-determined Sundays Holidays 12 days
DURATION : 280 CALENDAR DAYS October 1 7 5 January 1 1 5 April 3 1 3 Sundays 29 days
NO. OF MONTHS : 10 MONTHS November 2 6 4 February 1 1 4 Total Calendar Days 244 days
December 4 7 4 March 0 1 4
7 20 13 2 3 13 3 1 3 0 0 0 *Total Calendar Days = Project Duration + Pre-Determined + Holidays + Sundays
TOTAL HOLIDAYS AND PRE-DETERMINED : 36
TOTAL SUNDAYS : 29
FROM THE OFFICE OF: PROJECT TITLE: PREPARED BY: CHECKED AND SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED BY: SHEET NO.

REPUBLIC OF THE PHILIPPINES REHABILITATION / IMPROVEMENT OF STO. DOMINGO -

PROVINCE OF PAMPANGA
1
PROVINCIAL ENGINEER'S OFFICE MINALIN ROAD (STA. MARIA SECTION) RUSSEL L. HERNANDEZ WILFREDO A. MANALILI OLIMPIO M. PANGAN HON. DENNIS G. PINEDA 1
CAPITOL COMPOUND, STO. NINO, CITY OF SAN FERNANDO, PAMPANGA Sta. Maria, Minalin, Pampanga Engineer III Acting Assistant Provincial Engineer Provincial Engineer Governor