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 LOURDES - Road Width : 10.00 meters
Project Name :
SAN ISIDRO - TELACSAN ROAD (LOURDES SECTION)
Pavement Width : 6.10 meters
Location : Lourdes, Minalin, Pampanga Bridge Width :
Classification : Type of Substructure :
Appropriation : P 29,274,909.64 Type of Superstructure :
Source of Fund : No. of Span / Storey :
PCCP Sta. 0+000 - Sta. 1+000 and RC Line Canal with Cover
Limits :
Sta. 0+000 - Sta. 1+000 BS with Exemption No. of Pier : ________ No. of Abutt.:
Net Length : 1000m. PCCP, 6.10m width / 1623m RC Line Canal with Cover Starting Date :
Project Description : Rehabilitation / Improvement No. of Days to Complete : 196 C.D.

NUMBER
Description of Work to be done % Wt. Equipment Description
Needed Available
PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis) 0.44 Elf Tuck 1
PROJECT BILLBOARD / SIGNAGE 0.03 Lowber Trailer with 1
OCCUPATIONAL SAFETY AND HEALTH PROGRAM 0.40 Prime Mover
TRAFFIC MANAGEMENT 1.66 Pay Loader 1
MOBILIZATION / DEMOBILIZATION 0.29 Dump Truck 1
INDIVIDUAL REMOVAL OF TREES 0.11 Backhoe with Breaker 1
REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP) 0.47 Road Grader 1
STRUCTURE EXCAVATION (Common Soil) 2.26 Road Roller 1
EMBANKMENT 0.43 Concrete Saw 1
CRACK AND SEAT 1.57 Bar Bender 1
AGGREGATE SUBBASE COURSE 6.26 Water Truck 2
PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days) 31.22 Concrete Screeder with 1
STRUCTURAL CONCRETE 24.81 Vibrator

REINFORCING STEEL 29.06 Bar Cutter 2

HAZARD MARKERS CHEVRON SIGNS (450mmx600mm) 0.29

REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE 0.66
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW 0.04
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) month 7.00 P 128,625.00 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. 116,518.50 116,518.50
B.8(2) TRAFFIC MANAGEMENT L.S L.S. 486,690.12 486,690.12
 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. 15.00 32,574.15 2,171.61
101(3) b2 REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP) sq.m. 1000.00 138,500.00 138.50
103(1) a STRUCTURE EXCAVATION (Common Soil) cu.m. 2215.40 661,806.44 298.73
104(2) a EMBANKMENT cu.m. 250.00 126,205.00 504.82
210 (1) CRACK AND SEAT sq.m. 4000.00 459,120.00 114.78
PART D SUB-BASE AND BASE COURSE
200(1) AGGREGATE SUBBASE COURSE cu.m. 2120.00 1,832,146.40 864.22
PART E SURFACE COURSE
311(1) d1 PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days) sq.m. 6100.00 9,141,033.00 1,498.53
PART F DRAINAGE CONSTRUCTION
405(1)a2 STRUCTURAL CONCRETE cu.m. 1184.79 7,262,478.35 6,129.76
404(1)a REINFORCING STEEL kgs. 139497.6598 8,506,567.29 60.98
PART H MISCELLANEOUS STRUCTURE
605(6)e1 HAZARD MARKERS CHEVRON SIGNS (450mmx600mm) each 10.00 85,467.50 8,546.75
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS
612(1) sq.m. 250.00 193,945.00 775.78
WHITE
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS
612(2) sq.m. 12.00 10,365.84 863.82
YELLOW

Labor : P Total Construction Cost : P 29,274,909.64

Materials : Engineering Supervision : P
Equipment (Rental & Fuel) :
Engineering Supervision :
OCM :
Tax :
Profit : TOTAL BUDGET COST : P 29,274,909.64
TOTAL BUDGET COST : P 29,274,909.64
`

PREPARED BY: CHECKED AND SUBMITTED BY:

RUSSEL L. HERNANDEZ WILFREDO A. MANALILI

Engineer III Acting Assistant Provincial Engineer

RECOMMENDING APPROVAL: APPROVED BY:

HON. DENNIS G. PINEDA
Governor
By the Authority of the Governor:

OLIMPIO M. PANGAN Atty. CHARLIE G. CHUA

Provincial Engineer Provincial Administrator
 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 139497.66 180.00 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) #NAME? 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 250.00 25.00 Skilled Laborer
Unskilled Laborer
Foreman
612(2) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW 12.00 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. Di rect U nit Cost ( C ÷ D ) P
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
(Rental Basis)
Re ntal of te mpora ry fiel d office w ith co mfo rt 1 month P 17,500.00 P 17,500.00
roo m, 1 a ir con ditio n u nit, water supp ly an d

li ghtin gs in clud ing ch airs an d ta ble s

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. Di rect U nit 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 1.00 150.00 P 600.00 P 90,000.00

Sub-Total for A P 90,000.00

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

Sub-Total for B P
C. Total ( A + B ) P 90,000.00
D. Output per Hour = n/a lump-sum
E. Di rect U nit Cost ( C ÷ D ) P 90,000.00
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 102,750.00
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P
I. Contractor's Profit 8% of G P 8,220.00
J. Value Added Tax (VAT) 5% of (G+H+I) P 5,548.50
K. Total Cost (G+H+I+J) P 116,518.50

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 4.00 196.00 P 480.00 P 376,320.00
Skilled Laborer 1.00 3.00 520.00 1,560.00

Sub-Total for A P 377,880.00

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

Sub-Total for B P
C. Total ( A + B ) P 377,880.00
D. Output per Hour = n/a lump-sum
E. Di rect U nit Cost ( C ÷ D ) P 377,880.00
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 429,180.00
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P
I. Contractor's Profit 8% of G P 34,334.40
J. Value Added Tax (VAT) 5% of (G+H+I) P 23,175.72
K. Total Cost (G+H+I+J) P 486,690.12

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. Di rect U nit 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. Di rect U nit 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. Di rect U nit 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. Di rect U nit 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. Di rect U nit 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. Di rect U nit 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. Di rect U nit 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. Di rect U nit 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. Di rect U nit 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)e1 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. Di rect U nit 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. Di rect U nit 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. Di rect U nit 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. Di rect U nit 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. Di rect U nit 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)e1 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. Di rect U nit 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 LOURDES - SAN ISIDRO - TELACSAN ROAD
(LOURDES SECTION)
Lourdes, Minalin, Pampanga

BACK-UP COMPUTATION

PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis)

Total months of rental 7.00 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: 15.00 each

REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP)

Area = 200.00 meters x 5.00 meters
1000.000 square meters

STRUCTURE EXCAVATION (Common Soil)

REINFORCED LINED CANAL WITH COVER (1.10 METERS WIDE)
Sta. Right and Left 0 length length total
1000 meters
Sta. Right and Left 1000 left both sides length
1623 1623

Volume = 1623.00 meters x 1.30 meters x 1.05 meters

2215.40 cubic meters

EMBANKMENT
Volume = 250.00 cubic meters

CRACK AND SEAT

Area = (1000.00 meters - 200 meters) x 5.00 meters
4000.00 square meters

AGGREGATE SUBBASE COURSE

Volume = 2120.00 cubic meters

PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days)

 Volume = 1000.00 meters x 6.10 meters
6100.00 square meters

CONCRETE STRUCTURES STRUCTURAL CONCRETE CLASS "A"

Volume = ((1.10m x 0.20m) + (1.10m x 0.15m) +(1.15m x 0.15m x 2)) x (1623.00m)
1184.79 cubic meters

CONCRETE STRUCTURES REINFORCING STEEL BARS, GRADE 40

16mm dia. RSB
A. ((1623m / 0.25m) x (1.50m + 1.10m +1.50m)) / 5.50 4839.49 pcs.
B. ((11pcs x (1.10m + 1.10m +0.30m +0.30m)) x 463.7143pcs fixed cover) / 5.50 2596.80 pcs.
C. ((1.10m + 1.10m + 0.30m + 0.30m) x 3pcs x 1391.0054pcs movable cover) / 5.50 2124.44462 pcs.
9560.73462 pcs.
weight in kgs. 9560.73462 x 1.579 x 6.00m 90578.3998 kgs.
12mm dia. RSB
A. (1623m x 15pcs) / 5.50 4426.36 pcs.
B. ((6pcs x (2.00m +2.00m + 0.30m 0.30m)) x 463.7143pcs fixed cover) / 5.50 2327.00 pcs.
C. (6pcs x (0.50m + 0.50m 0.30m =0.30m) x 1391.14286pcs movable cover) / 5.50 2428.18 pcs.
9181.54 pcs.
weight in kgs. 9181.54pcs x 0.888 x 6.00m 48919.26 kgs.

Total Weight in Kgs. 139497.6598 kgs.

HAZARD MARKERS CHEVRON SIGNS (450mmx600mm)

Total No. of Chevron Signs : 10.00 each

REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE

Area = ((1000m / 9.00m) x 0.15m thk x 3.00m length center line) + (1000m x 0.10m thk x 2 bothsides)

250 square meters

REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW

Area = (80.00m x 0.15m thk)
12.00 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 LOURDES - SAN ISIDRO -
PROJECT NAME :
TELACSAN ROAD (LOURDES SECTION)
LOCATION : Lourdes, Minalin, Pampanga
DESCRIPTION : Aggregate Subbase Coarse
FOR ROAD 6.10 METERS WIDE
AVERAGE DISTANCE
STATION CUT / FILL END AREA M2 VOLUME REMARKS
AREA BET. STA.
M2 M M3 Cumulative
0 2.070000
2.075 40.00 83.00 83.00
40 2.080000
2.075 40.00 83.00 166.00
80 2.070000
2.075 40.00 83.00 249.00
120 2.080000
2.080 40.00 83.20 332.20
160 2.080000
2.080 40.00 83.20 415.40
200 2.080000
2.080 40.00 83.20 498.60
240 2.080000
2.080 40.00 83.20 581.80
280 2.080000
2.080 40.00 83.20 665.00
320 2.080000
2.080 40.00 83.20 748.20
360 2.080000
2.080 40.00 83.20 831.40
400 2.080000
2.080 40.00 83.20 914.60
440 2.080000
2.080 40.00 83.20 997.80
480 2.080000
2.075 40.00 83.00 1080.80
520 2.070000
2.075 40.00 83.00 1163.80
560 2.080000
2.080 40.00 83.20 1247.00
600 2.080000
2.080 40.00 83.20 1330.20
640 2.080000
2.080 40.00 83.20 1413.40
680 2.080000
2.080 40.00 83.20 1496.60
720 2.080000
2.080 40.00 83.20 1579.80
760 2.080000
2.080 40.00 83.20 1663.00
 2.080 40.00 83.20 1663.00
800 2.080000
2.080 40.00 83.20 1746.20
840 2.080000
2.080 40.00 83.20 1829.40
880 2.080000
2.075 40.00 83.00 1912.40
920 2.070000
2.075 40.00 83.00 1995.40
960 2.080000
2.078 40.00 83.10 2078.50
1000 2.075000
1.038 40.00 41.50 2120.00

2120.00

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 LOURDES - SAN ISIDRO -
PROJECT NAME :
TELACSAN ROAD (LOURDES SECTION)
LOCATION : Lourdes, Minalin, Pampanga
DESCRIPTION : Embankment
FOR ROAD 6.10 METERS WIDE
AVERAGE DISTANCE
STATION CUT / FILL END AREA M2 VOLUME REMARKS
AREA BET. STA.
M2 M M3 Cumulative
0 0.230000
0.240 40.00 9.60 9.60
40 0.250000
0.245 40.00 9.80 19.40
80 0.240000
0.245 40.00 9.80 29.20
120 0.250000
0.250 40.00 10.00 39.20
160 0.250000
0.250 40.00 10.00 49.20
200 0.250000
0.250 40.00 10.00 59.20
240 0.250000
0.250 40.00 10.00 69.20
280 0.250000
0.250 40.00 10.00 79.20
320 0.250000
0.250 40.00 10.00 89.20
360 0.250000
0.250 40.00 10.00 99.20
400 0.250000
0.250 40.00 10.00 109.20
440 0.250000
0.250 40.00 10.00 119.20
480 0.250000
0.245 40.00 9.80 129.00
520 0.240000
0.245 40.00 9.80 138.80
560 0.250000
0.250 40.00 10.00 148.80
600 0.250000
0.250 40.00 10.00 158.80
640 0.250000
0.250 40.00 10.00 168.80
680 0.250000
0.250 40.00 10.00 178.80
720 0.250000
0.250 40.00 10.00 188.80
760 0.250000
0.245 40.00 9.80 198.60
 0.245 40.00 9.80 198.60
800 0.240000
0.245 40.00 9.80 208.40
840 0.250000
0.245 40.00 9.80 218.20
880 0.240000
0.240 40.00 9.60 227.80
920 0.240000
0.235 40.00 9.40 237.20
960 0.230000
0.218 40.00 8.70 245.90
1000 0.205000
0.103 40.00 4.10 250.00

250.00

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 LOURDES - SAN ISIDRO - TELACSAN ROAD (LOURDES SECTION)
Location : Lourdes, Minalin, Pampanga Chart Title
Project Duration : 196 CALENDAR DAYS
DURATION
ITEM NO.

1st Month 2nd Month 3rd Month 4th Month 5th Month 6th Month 7th Month 8th Month
DESCRIPTION % Wt. ESTIMATED TOTAL
START FINISH
COST WEEKS 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
PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis) 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016 0.016
A.1.1 (8) 0.44 P 128,625.00 1ST 28TH 28

0.029
B.5 PROJECT BILLBOARD / SIGNAGE 0.03 P 8,573.04 1ST 1ST 1

OCCUPATIONAL SAFETY AND HEALTH PROGRAM 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014
B.7 (2) 0.40 P 116,518.50 1ST 28TH 28

0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059
B.8(2) TRAFFIC MANAGEMENT 1.66 P 486,690.12 1ST 28TH 28

0.144 0.144
B.9 MOBILIZATION / DEMOBILIZATION 0.29 P 84,294.00 1ST 28TH 2

0.028 0.028 0.028 0.028

100(3) a2 INDIVIDUAL REMOVAL OF TREES 0.11 P 32,574.15 7TH 10TH 4

REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP) 0.053 0.053 0.053 0.053 0.053 0.053 0.053 0.053 0.053
101(3) b2 0.47 P 138,500.00 12TH 20TH 9

0.188 0.188 0.188 0.188 0.188 0.188 0.188 0.188 0.188 0.188 0.188 0.188
103(1) a STRUCTURE EXCAVATION (Common Soil) 2.26 P 661,806.44 1ST 12TH 12

0.054 0.054 0.054 0.054 0.054 0.054 0.054 0.054

104(2) a EMBANKMENT 0.43 P 126,205.00 18TH 25TH 8

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078
210 (1) CRACK AND SEAT 1.57 P 459,120.00 5TH 24TH 20

0.391 0.391 0.391 0.391 0.391 0.391 0.391 0.391 0.391 0.391 0.391 0.391 0.391 0.391 0.391 0.391
200(1) AGGREGATE SUBBASE COURSE 6.26 P 1,832,146.40 9TH 24TH 16

PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days) 1.952 1.952 1.952 1.952 1.952 1.952 1.952 1.952 1.952 1.952 1.952 1.952 1.952 1.952 1.952 1.952
311(1) d1 31.22 P 9,141,033.00 13TH 28TH 16

1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128 1.128
405(1)a2 STRUCTURAL CONCRETE 24.81 P 7,262,478.35 7TH 28TH 22

1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118 1.118
404(1)a REINFORCING STEEL 29.06 P 8,506,567.29 3RD 28TH 26

0.146 0.146
605(6)e1 HAZARD MARKERS CHEVRON SIGNS (450mmx600mm) 0.29 P 85,467.50 27TH 28TH 2

REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS 0.331 0.331

612(1) 0.66 P 193,945.00 27TH 28TH 2
WHITE
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS 0.018 0.018
612(2) 0.04 P 10,365.84 27TH 28TH 2
YELLOW
T O T A L 100.00 P 29,274,909.64
W E E K L Y P E R C E N T A G E ( % ) 0.45 0.28 1.40 1.40 1.47 1.47 2.63 2.63 3.02 3.02 2.99 3.05 4.81 4.81 4.81 4.81 4.81 4.86 4.86 4.86 4.81 4.81 4.81 4.81 4.34 4.29 4.78 4.92
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 ( % ) 0.45 0.73 2.12 3.52 4.99 6.47 9.10 11.72 14.75 17.77 20.76 23.80 28.61 33.42 38.23 43.04 47.84 52.71 57.57 62.43 67.24 72.05 76.86 81.67 86.01 90.29 95.08 100.00

NOTE: PREDETERMINED UNWORKABLE DAYS (ASSUME), HOLIDAYS AND SUNDAYS Project Duration 138 days
S-CURVE WAS BASED ON OUR CALENDAR DAYS INCLUDING SATURDAY AND SUNDAY WHICH HAS 4
WEEKS / MONTH ONLY WITH EQUIVALENT OF 28 DAYS Unworkable Days Unworkable Days Unworkable Days Pre-Determined 29 days
Month Holidays Pre-determined Sundays Month Holidays Pre-determined Sundays Month Holidays Pre-determined Sundays Holidays 9 days
DURATION : 196 CALENDAR DAYS October 1 7 5 January 1 6 5 Sundays 20 days
November 2 6 4 February 1 3 2 Total Calendar Days 196 days
December 4 7 4 *Total Calendar Days = Project Duration + Pre-Determined +
Holidays + Sundays
7 20 13 2 9 7 0 0 0
OTAL HOLIDAYS AND PRE-DETERMINED : 38
TOTAL SUNDAYS : 20
FROM THE OFFICE OF: PROJECT TITLE: PREPARED BY: CHECKED AND SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED BY: SHEET NO.

Hon. DENNIS G. PINEDA

Governor
REPUBLIC OF THE PHILIPPINES
By the Authority of the Governor:
PROVINCE OF PAMPANGA REHABILITATION / IMPROVEMENT OF LOURDES - SAN
ISIDRO - TELACSAN ROAD (LOURDES SECTION)
PROVINCIAL ENGINEER'S OFFICE 1
1
RUSSEL L. HERNANDEZ WILFREDO A. MANALILI OLIMPIO M. PANGAN Atty. CHARLIE G. CHUA
CAPITOL COMPOUND, STO. NINO, CITY OF SAN FERNANDO, PAMPANGA Lourdes, Minalin, Pampanga Engineer III Acting Assistant Provincial Engineer Provincial Engineer Provincial Administrator
 PROGRAM EVALUATION AND REVIEW TECHNIQUE - CRITICAL PATH METHOD (PERT - CPM)
Project Name : REHABILITATION / IMPROVEMENT OF LOURDES - SAN ISIDRO - TELACSAN ROAD (LOURDES SECTION)
Location : Lourdes, Minalin, Pampanga
Project Duration : 196 CALENDAR DAYS
0 196 196 DAYS
0 196 PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis)

0 6 6 DAYS
190 196 MOBILIZATION / DEMOBILIZATION

0 196 196 DAYS

0 196 OCCUPATIONAL SAFETY AND HEALTH PROGRAM

0 196 196 DAYS

0 196 TRAFFIC MANAGEMENT

0 140 140 DAYS

56 196 CRACK AND SEAT

84 140 56 DAYS
140 196 EMBANKMENT

84 98 14 DAYS
182 196 REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW

0 28 28 DAYS 84 98 14 DAYS
56 84 INDIVIDUAL REMOVAL OF TREES 182 196 REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE

0 1 1 DAY 84 98 14 DAYS
83 84 PROJECT BILLBOARD / SIGNAGE 182 196 HAZARD MARKERS CHEVRON SIGNS (450mmx600mm)

0 84 84 DAYS 84 196 112 DAYS

0 84 STRUCTURE EXCAVATION (Common Soil) 84 196 PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days)

A B C
0 63 63 DAYS
133 196 REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP)

0 112 112 DAYS

84 196 AGGREGATE SUBBASE COURSE

0 154 STRUCTURAL CONCRETE

42 196 154DAYS

0 182 182 DAYS

14 196 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.
HON. DENNIS G. PINEDA
REPUBLIC OF THE PHILIPPINES REHABILITATION / IMPROVEMENT OF Governor
PROVINCE OF PAMPANGA By the Authority of the Governor:
PROVINCIAL ENGINEER'S OFFICE
LOURDES - SAN ISIDRO - TELACSAN ROAD
1
(LOURDES SECTION) RUSSEL L. HERNANDEZ WILFREDO A. MANALILI OLIMPIO M. PANGAN Atty. CHARLIE G. CHUA 1
CAPITOL COMPOUND, STO. NINO, CITY OF SAN FERNANDO, PAMPANGA Lourdes, Minalin, Pampanga Engineer III Acting Assistant Provincial Engineer Provincial Engineer Provincial Administrator
 PAVEMENT DESIGN CALCULATION SHEET
FORMULA FOR SOLVING AASHTO 1986/1993 RIGID PAVEMENT DESIGNS
REHABILITATION / IMPROVEMENT OF LOURDES - SAN ISIDRO - TELACSAN ROAD (LOURDES SECTION)

Rigid Pavement Design Design Conditions:

- Design Period: 20 years Reliability Standard Normal
- Loading: Actual (100%) R% Deviate ZR
Design Equation: (including overloaded-trucks) 50 0.000
log10W18 = ZR*So + 7.35*log10(D+1) - 0.06 + {log10[APSI/(4.5 - 1.5)]} / {1 + [(1.624*107)/(D+1)8.46]} - Design ESAL: 5.970 x 106 60 -0.253
+ (4.22 - 0.32pt)*log10{[Sc' * Cd(D0.75 - 1.132)] / [215.63*J(D0.75-(18.42/(Ec/k)0.25))]} - Concrete Strength: 650 pci 70 -0.524
Design Inputs: Flexural at 14-days (45 kg/cm2) 75 -0.674
R = 85 % Note: Without Dowel Bars 80 -0.841
ZR = -1.037 85 -1.037
So = 0.35 PAVEMENT STRUCTURE 90 -1.282
W18 = 5.970 x 106 (18 KIP ESAL) 91 -1.340
pt = 2.00 PCC Thickness 92 -1.405
APSI = 2.50 (4.5-2.5) T= 25 cm 93 -1.476
S'c = 636 psi 94 -1.555
Cd = 1.00 Aggregate Base Thickness 95 -1.645
J = 4.00 Without Dowel Bars T= 20 cm 96 -1.751
Ec = 3.400 x 106 psi ////\\\\////\\\\\/////\\\\///\\\/// Subgrade CBR = 13.7% 97 -1.881
k = 260 pci (MR = 3,500 psi ) 98 -2.045
(For try&error computation) 99 -2.327
6.776 6.776 99.9 -3.090
99.99 -3.750
Result:
D= 9.55 inches o.k. !!! 24.24 cm, Say 25 cm ( = 9.8 inches )

Note: Without Dowel Bars at Contraction Joints

Under Calculation

FROM THE OFFICE OF: PROJECT TITLE: PREPARED BY: CHECKED AND SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED BY: SHEET NO.
Hon. DENNIS G. PINEDA
Governor
REHABILITATION / IMPROVEMENT OF By the Authority of the Governor:
REPUBLIC OF THE PHILIPPINES LOURDES - SAN ISIDRO - TELACSAN ROAD
PROVINCE OF PAMPANGA (LOURDES SECTION)
RUSSEL L. HERNANDEZ WILFREDO A. MANALILI OLIMPIO M. PANGAN Atty. CHARLIE G. CHUA 1
PROVINCIAL ENGINEER'S OFFICE Engineer III Provincial Engineer Provincial Administrator
Acting Assistant Provincial
1
CAPITOL COMPOUND, STO. NINO, CSFP Lourdes, Minalin, Pampanga Engineer
 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 LOURDES - SAN ISIDRO - TELACSAN ROAD (LOURDES SECTION)
Location : Lourdes, Minalin, Pampanga
Contract Duration : 196 Calendar Days

ESTIMATED MARK-UPS IN PERCENT TOTAL MAR

ITEM NO. DESCRIPTION QTY UNIT DIRECT COST
OCM PROFIT %
(UNIT COST)
PART A FACILITIES FOR THE ENGINEER
A.1.1 (8) PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis) 7.00 month 17,500.00 0% 0% 0%
PART B OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARD / SIGNAGE 2.00 each 3,780.00 0% 8% 8%
B.7 (2) OCCUPATIONAL SAFETY AND HEALTH PROGRAM L.S. L.S. 102,750.00 0% 8% 8%
B.8(2) TRAFFIC MANAGEMENT L.S. L.S. 429,180.00 0% 8% 8%
B.9 MOBILIZATION / DEMOBILIZATION L.S. L.S. 80,280.00 0% 0% 0%
PART C EARTHWORKS
100(3) a2 INDIVIDUAL REMOVAL OF TREES 15.00 each 1,723.50 12% 8% 20%
101(3) b2 REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP) 1000.00 sq.m. 109.92 12% 8% 20%
103(1) a STRUCTURE EXCAVATION (Common Soil) 2215.40 cu.m. 237.09 12% 8% 20%
104(2) a EMBANKMENT 250.00 cu.m. 400.65 12% 8% 20%
210 (1) CRACK AND SEAT 4000.00 sq.m. 91.09 12% 8% 20%
PART D SUB-BASE AND BASE COURSE
200(1) AGGREGATE SUBBASE COURSE 2120.00 cu.m. 685.89 12% 8% 20%
PART E SURFACE COURSE
311(1) d1 PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days) 6100.00 sq.m. 1,189.31 12% 8% 20%
PART F DRAINAGE CONSTRUCTION
405(1)a2 STRUCTURAL CONCRETE 1184.79 cu.m. 4,864.89 12% 8% 20%
404(1)a REINFORCING STEEL 139497.6598 kgs. 48.40 12% 8% 20%
PART H MISCELLENEOUS STRUCTURE
605(6)e1 HAZARD MARKERS CHEVRON SIGNS (450mmx600mm) 10.00 each 6,783.14 12% 8% 20%
612(1) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE 250.00 sq.m. 615.70 12% 8% 20%
612(2) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW 12.00 sq.m. 685.58 12% 8% 20%
TOTAL 644,142.01
Prepared by : Checked and Submitted by : Recommending Approv

RUSSEL L. HERNANDEZ WILFREDO A. MANALILI OLIMPIO M.

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

TOTAL MARK-UP TOTAL INDIRECT TOTAL UNIT

VAT (5%) TOTAL COST
COST COST
VALUE
(UNIT COST)

- 875.00 875.00 18,375.00 P 128,625.00

302.40 204.12 506.52 4,286.52 8,573.04

8,220.00 5,548.50 13,768.50 116,518.50 116,518.50
34,334.40 23,175.72 57,510.12 486,690.12 486,690.12
- 4,014.00 4,014.00 84,294.00 84,294.00

344.70 103.41 448.11 2,171.61 32,574.15

21.98 6.60 28.58 138.50 138,500.00
47.42 14.23 61.64 298.73 661,806.44
80.13 24.04 104.17 504.82 126,205.00
18.22 5.47 23.68 114.78 459,120.00

137.18 41.15 178.33 864.22 1,832,146.40

237.86 71.36 309.22 1,498.53 9,141,033.00

972.98 291.89 1,264.87 6,129.76 7,262,478.35

9.68 2.90 12.58 60.98 8,506,567.29

1,356.63 406.99 1,763.62 8,546.75 85,467.50

123.14 36.94 160.08 775.78 193,945.00
137.12 41.13 178.25 863.82 10,365.84
44,726.95 34,863.45 81,207.28 P 29,274,909.64
Recommending Approval : ` Approved by :
HON. DENNIS G. PINEDA
Governor
By the Authority of the Governor:

OLIMPIO M. PANGAN Atty. CHARLIE G. CHUA

Provincial Engineer Provincial Administrator
 Republic of the Philippines
PROVINCE OF PAMPANGA
City of San Fernando

OFFICE OF THE PROVINCIAL ENGINEER

JUSTIFICATION
IMPROVEMENT OF SEPUNG BULAON - BALUBAD - SALU - PULUNG MASLE
Project Name :
ROAD
Location : PORAC, PAMPANGA

Base on the CMGP DED/POW review checklist.

Super Elevation
Provided

Shoulder Width
1.00m shoulder width was replaced by reinforced line canal with cover.

Radius Width
Existing Road (Curve).

Longitudinal Grade
Existing longitudinal road grade.

Cross Drains
No cross drains needed.
Line canal on both sides of the road has a river downfall.

Slope Protection
Not necessary R.O.W. 8.00 meters.

Aggregate Subbase Course

Item 201 was provided on the design.

Dowels and Tie bars

Provided.

Pavement Markings
Provided.

DPWH Department Order No. 197 s. 2016

(Revised Guidelines in the preparation of Approved Budget for the Contract)
Provided.

Provision of 4x4 Pick-up Type Service Vehicle for the Engineer on Bare Rental Basis.
Not Necessary.
P.E.O. has sufficient service vehicles for site inspection

DPWH Department Order No. 44 s. 2012

(Standardization of Construction Duration of DPWH Projects)
Provided (Revision on D.E.D.)
Prepared by:

RUSSEL L. HERNANDEZ
Project Engineer
Engineer III
 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 Capitol Compound, Sto. Ñino, City of San Fernando, Pampanga
Responsibility
Particulars F.P.P. Account Code Amount
Center

P 29,274,909.64
To supply Labor, Materials and
Necessary Equipment for the
REHABILITATION / IMPROVEMENT OF
LOURDES - SAN ISIDRO - TELACSAN
ROAD (LOURDES SECTION) , Lourdes,
Minalin, Pampanga

OLIMPIO M. PANGAN
Provincial Engineer

TOTAL P 29,274,909.64
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
Printed Name Hon. DENNIS G. PINEDA
Position Governor Printed Name RIMA K. BONDOC
By the Authority of the Governor: Position Provincial Budget Officer
Signature Head, Budget Unit/Authorized Representative

Printed Name Atty. CHARLIE G. CHUA

Position Provincial Administrator
 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

7.00 month
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

15.00 ea. INDIVIDUAL REMOVAL OF TREES

REMOVAL OF ACTUAL STRUCTURES /
1000.00 sq.m.
OBSTRUCTION (PCCP)
STRUCTURE EXCAVATION (Common Soil)
2215.40 cu.m.

250.00 cu.m. EMBANKMENT

4000.00 sq.m. CRACK AND SEAT

2120.00 cu.m. AGGREGATE SUBBASE COURSE

PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14
6100.00 sq.m.
days)
STRUCTURAL CONCRETE
1184.79 cu.m.
REINFORCING STEEL
139497.6598 kgs.

HAZARD MARKERS CHEVRON SIGNS

10.00 each
(450mmx600mm)
REFLECTORIZED THERMOPLASTIC PAVEMENT
250.00 sq.m.
MARKINGS WHITE
REFLECTORIZED THERMOPLASTIC PAVEMENT
12.00 sq.m.
MARKINGS YELLOW
Total Cost P 29,274,909.64
To supply Labor, Materials and Necessary Equipment for the REHABILITATION /
IMPROVEMENT OF LOURDES - SAN ISIDRO - TELACSAN ROAD (LOURDES
SECTION) at Lourdes, Minalin, Pampanga as per approved Program of Work, Plans
and Specifications.
 To supply Labor, Materials and Necessary Equipment for the REHABILITATION /
IMPROVEMENT OF LOURDES - SAN ISIDRO - TELACSAN ROAD (LOURDES
SECTION) at Lourdes, Minalin, Pampanga as per approved Program of Work, Plans
and Specifications.
Requested By: Cash Availability Approved By:
Hon. Dennis G. Pineda
Governor
By the Authority of the Governor:

Olimpio M. Pangan Pia Magdalena D. Quibal Atty. Charlie G. Chua

Provincial Engineer Provincial Treasurer Provincial Administrator
 Republic of the Philippines
PROVINCE OF PAMPANGA
City of San Fernando
OFFICE OF THE PROVINCIAL ENGINEER
REHABILITATION / IMPROVEMENT OF LOURDES - SAN ISIDRO -
PROJECT NAME :
TELACSAN ROAD (LOURDES SECTION)
LOCATION : Lourdes, 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