REPUBLIC OF THE PHILIPPINES

PROVINCE OF MASBATE
MUNICIPALITY OF PIO V. CORPUS

PROGRAM OF WORKS
Date:
Name of Project : Local Access Road in Bunducan Roadbed Width 6.00 m
Pavement Width 5.00 m
Location : Bunducan, Pio V. Corpus, Masbate Type of Sub-Structure
Type of Superstructure
Appropriation : P 9,769,000.00 No. of Spans
Source of Fund : AM 2019 No. of Piers
Classification : Barangay Road Starting Date Upon Approval
Limits : sta. 0+000- sta. 0+650 No. of Calendar Days to complete 90 C.D.

Net Length : 0.650 Km ( 1.300 Lane Km )

Implementing Procedure: By Contract
EQUIPMENT
DESCRIPTION OF WORK TO BE DONE % OF TOTAL Number
TYPE
Needed Available
A. Removal 0.40% Bulldozer/Payloader/Transit Mixer 1/1/4
B. Earthworks 15.71% Backhoe/Dumptruck/Bar Cutter 1/2/1
C. Sub-Base and Surface Course 12.05% Road Grader/Vibratory Roller 1/1
D. PCCP 65.10% Water Truck/Concrete Screeder 1/1
E. Drainage 5.23% Concrete Vibrator/Concrete Saw 2/1
F. General Requirements 1.50% Plate Compactor/One Bagger Mixer 1/1
Cargo Truck/Bar Bender/Boom Truck 1/1/1
Handtools enough
TOTAL 99.99%
SPECS. % 0F
DESCRIPT ION UNIT QUANTITY UNIT COST
ITEM NO. TOTAL
PART A OTHER GENERAL REQUIREMENTS
A.1.1(6) Facilities for Engineers 0.35% months 3.000 11,526.91 34,580.73
B.5 Project Billboard 0.07% ea 2.00 3,494.10 6,988.20
B.7 Safety and Health 0.62% months 3.000 20,162.13 60,486.39
B.8 Traffic Control and Management 0.18% months 3.000 5,701.55 17,104.65
B.9 Mobilization and Demobilization 0.28% L.S. 1.00 27,609.75 27,609.75
PART B EARTHWORKS
100(1) Clearing & Grubbing 0.40% ha 0.20 199,077.93 38,820.20
102(2) Surplus common Excavation 5.26% cu.m. 2,940.10 174.76 513,811.88
103(1)a Structure Excavation (common soil) 0.34% cu.m. 117.12 281.70 32,992.70
103(3) Foundation Fill 0.11% cu.m. 10.00 1,047.85 10,478.50
103(6)a Pipe Culvert and Drainage Excavation 0.29% cu.m. 102.00 281.70 28,733.40
104(2)a Embankment 9.54% cu.m. 1,125.10 828.71 932,381.62
105 (1) Subgrade Preparation 0.91% sq.m. 4,550.00 19.58 89,089.00
PART C SUBBASE AND BASE COURSES
200(1) Aggregate Sub Base Course 11.07% cu.m. 1,099.40 983.72 1,081,501.77
300(2) Crushed Aggregate Surface Course 0.98% cu.m. 80.00 1,195.64 95,651.20
PCC - Pavement (Unreinforced), 200 mm thk, ơPCCP = 4.50
MPa at Midpoint, 14 Days, ơPCCP = 3.80 Mpa at Third-
311(1)c1 65.10% sq.m. 3,250.00 1,956.66 6,359,145.00
point, 14 Days, fc' = 24.10 Mpa, 14 Days (Coring)
sq.m
PART D DRAINAGE AND SLOPE PROTECTION
404 Reinforcing Steel Bar, Grade 40 0.05% kgs 72.80 66.28 4,825.18
405 Structural Concrete 'Class A' 1.89% cu.m. 19.20 9,635.80 185,007.36
500(1)(b3) Pipe Culverts, 910mm dia. (36" Ø) 2.55% li.m. 40.00 6,238.89 249,555.60
Total 100.00% P 9,768,763.13
BREAKDOWN OF ESTIMATED EXPENDITURES
1. Labor A. Total Direct Cost P
2. Materials B. Quality Control P
3. Rental of Equipment C. Project Management (1.00%) P
4. VAT/TAX D. Pre Detailed Engineering (Preparation of Plans, etc)
5. Overhead/MOB E. Budgetary Reserve P
6. Bunkhouse Rental F.Office and Survey Equipments P
7. Billboard/Traffic Signs G. C.O. Retention P
H. Service Vehicle Rental P
TOTAL ESTIMATED COST P 9,768,763.13
SAY P 9,769,000.00

PREPARED BY: APPROVED BY:

KERWIN JAY C. CONDOR ALLAN T. LEPASANA

Engineer III g Municipal Mayor