LATERAL BARS FOR WALL FOOTING

LENGTH OF COLUMN NO. OF LENGTH OF LENGTH OF RSB NO. OF BARS NO. OF BARS
NO. SPACING
THE WALL DIM BARS RSB TO BE ORDERED IN 6.0 m 6.0 m BOUGHT
3000 9 250 200 133 600 6000 10 14
2000 4 250 200 38 600 6000 10 4
1600 2 250 200 16 600 6000 10 2
2600 1 250 200 13 600 6000 10 1
1500 2 250 200 15 600 6000 10 1
1300 1 250 200 6 600 6000 10 1
10.00 mm dia. RSB 23

FOUNDATION FOOTING
SIZE OF NO. OF LENGTH OF LENGTH OF RSB NO. OF BARS NO. OF BARS
SPACING
FOOTING BARS RSB TO BE ORDERED IN 6.0 m 6.0 m BOUGHT
1000 14 200 84 1000 6000 6 14
12.00 mm dia. RSB 14

COLUMN
SIZE OF HT. OF HT.OF LENGTH OF LENGTH OF RSB NO. OF BARS NO. OF BARS
COLUMN STRUCTURE FOOTING RSB TO BE ORDERED IN 6.0 m 6.0 m BOUGHT
250 56 3400 800 200 4400 6000 1 56
12.00 mm dia. RSB 56

LONGITUDINAL BARS FOR WALL FOOTING

LENGTH OF COLUMN LENGTH OF NO. OF LENGTH OF RSB NO. OF BARS NO. OF BARS
NO.
THE WALL DIM REINFORCING STEEL BAR RSB TO BE ORDERED IN 6.0 m 6.0 m BOUGHT
3000 9 250 2750 3 6000 2 14
2000 4 250 1750 3 6000 3 4
1600 2 250 1350 3 6000 4 2
2600 1 250 2350 3 6000 2 2
1500 2 250 1250 3 6000 4 2
1300 1 250 1050 3 6000 5 1
12.00 mm dia. RSB 23

HORIZONTAL REBARS FOR WALL

LENGTH OF COLUMN DOWELS FOR LENGTH OF LENGTH OF RSB NO. OF BARS NO. OF BARS
NO. NO. OF BARS
THE WALL DIM BOTH ENDS RSB TO BE ORDERED IN 6.0 m 6.0 m BOUGHT
3000 9 250 200 6 2950 6000 2 23
2000 4 250 200 6 1950 6000 3 8
1600 2 250 200 6 1550 6000 3 4
2600 1 250 200 6 2550 6000 2 3
1500 2 250 200 6 1450 6000 4 3
1300 1 250 200 6 1250 6000 4 2
10.00 mm dia. RSB 43
 VERTICAL REBARS FOR WALL
LENGTH OF BEAM LENGTH OF LENGTH OF RSB NO. OF BARS NO. OF BARS
NO. SPACING HT
WALL DIM RSB TO BE ORDERED IN 6.0 m 6.0 m BOUGHT
3000 9 250 600 3750 2453 1323 6000 4 27
2000 4 250 600 3750 2453 1323 6000 4 6
1600 2 250 600 3750 2453 1323 6000 4 4
2600 1 250 600 3750 2453 1323 6000 4 3
1500 2 250 600 3750 2453 1323 6000 4 4
1300 1 250 600 3750 2453 1323 6000 4 4
10.00 mm dia. RSB 48

STIRRUPS
KNOWN NO. BEAM HEIGHT OF HEIGHT OF HT TO BE LENGTH OF RSB NO. OF BARS NO. OF BARS
NO. SPACING
OF SPACED DIM FOOTING STRUCTURE SHEARED TO BE ORDERED IN 6.0 m 6.0 m BOUGHT
1200 14 250 800 4200 2676 200 6000 6 66
10.00 mm dia. RSB 66

*250-(2x25) + 250-(2x25) = 400x2=800 + 100 = 900 mm

BEAM REBARS
BEAM BEAM BEAM
DEPTH WIDTH LENGTH
250 150
 STRUCTURAL CONCRETING
FOUNDATION
AREA OF HT. OF AREA OF HT. OF TOTAL CLASS "A" MIXTURE
NO. NO.
FOOTING (m²) FTNG (m) COLUMN (m²) POST (m) VOLUME (m³) CEMENT SAND GRAVEL
9 0.5 1
0.640 0.30 33 0.09 0.70 33 8.415 75.735 4.208 8.415
0.640 0.30 2 0.09 0.80 2 0.528 4.752 0.264 0.528
0.640 0.30 6 0.09 0.95 6 1.665 14.985 0.833 1.665
0.640 0.30 21 0.09 1.61 21 7.075 63.674 3.537 7.075
0.640 0.30 2 0.09 1.80 2 0.708 6.372 0.354 0.708
0.640 0.30 2 0.09 2.00 2 0.744 6.696 0.372 0.744
0.640 0.30 2 0.09 2.10 2 0.762 6.858 0.381 0.762
0.640 0.30 12 0.09 2.25 12 4.734 42.606 2.367 4.734
0.640 0.30 14 0.09 1.50 14 4.578 41.202 2.289 4.578
0.640 0.30 15 0.09 1.26 15 4.581 41.229 2.291 4.581
1.000 0.30 11 0.1225 0.70 11 4.243 38.189 2.122 4.243
0.641 0.30 1 0.09 0.70 1 0.255 2.298 0.128 0.255
0.651 0.30 1 0.09 2.10 1 0.384 3.458 0.192 0.384
0.648 0.30 1 0.09 2.25 1 0.397 3.571 0.198 0.397
0.658 0.30 1 0.09 2.25 1 0.400 3.600 0.200 0.400
0.643 0.30 1 0.09 1.45 1 0.324 2.912 0.162 0.324
125 TOTAL 39.793 358.136 19.896 39.793

BEAM
AREA OF LENGTH OF TOTAL CLASS "A" MIXTURE
NO.
BEAM (m²) BEAM (m) VOLUME (m³) CEMENT SAND GRAVEL
9 0.5 1
0.038 4.25 1 0.1594 1.434 0.080 0.159
0.038 4.80 96 17.2800 155.520 8.640 17.280
0.038 4.36 1 0.1635 1.472 0.082 0.164
0.038 3.67 1 0.1376 1.239 0.069 0.138
0.038 3.68 1 0.1380 1.242 0.069 0.138
0.038 4.20 1 0.1575 1.418 0.079 0.158
0.038 4.22 1 0.1583 1.424 0.079 0.158
0.038 4.62 1 0.1733 1.559 0.087 0.173
0.038 4.44 1 0.1665 1.499 0.083 0.167
0.038 3.37 2 0.2528 2.275 0.126 0.253
0.038 4.25 3 0.4781 4.303 0.239 0.478
0.038 4.48 1 0.1680 1.512 0.084 0.168
0.038 5.60 1 0.2100 1.890 0.105 0.210
0.038 3.68 1 0.1380 1.242 0.069 0.138
0.038 3.75 2 0.2813 2.531 0.141 0.281
0.038 6.00 1 0.2250 2.025 0.113 0.225
0.038 5.66 1 0.2123 1.910 0.106 0.212
0.038 4.28 1 0.1605 1.445 0.080 0.161
0.038 7.23 1 0.2711 2.440 0.136 0.271
0.038 8.29 1 0.3109 2.798 0.155 0.311
0.038 6.80 1 0.2550 2.295 0.128 0.255
0.038 8.42 1 0.3158 2.842 0.158 0.316
 0.038 3.20 2 0.2400 2.160 0.120 0.240
0.038 2.70 1 0.1013 0.911 0.051 0.101
0.038 8.00 1 0.3000 2.700 0.150 0.300
125 22.4539 202.085 11.227 22.454

RC STIFFENER
AREA OF HT. OF TOTAL CLASS "A" MIXTURE
NO.
RC STFR. (m²) STFNR (m) VOLUME (m³) CEMENT SAND GRAVEL
9 0.5 1
0.038 0.50 33 0.6188 5.569 0.309 0.619
0.038 0.60 2 0.0450 0.405 0.023 0.045
0.038 0.75 6 0.1688 1.519 0.084 0.169
0.038 1.41 21 1.1104 9.993 0.555 1.110
0.038 1.60 2 0.1200 1.080 0.060 0.120
0.038 1.80 2 0.1350 1.215 0.068 0.135
0.038 1.90 2 0.1425 1.283 0.071 0.143
0.038 2.05 12 0.9225 8.303 0.461 0.923
0.038 1.30 14 0.6825 6.143 0.341 0.683
0.038 1.06 15 0.5963 5.366 0.298 0.596
0.038 0.50 11 0.2063 1.856 0.103 0.206
0.038 0.50 1 0.0188 0.169 0.009 0.019
0.038 1.90 1 0.0713 0.641 0.036 0.071
0.038 2.05 1 0.0769 0.692 0.038 0.077
0.038 2.05 1 0.0769 0.692 0.038 0.077
0.038 1.25 1 0.0469 0.422 0.023 0.047
125 5.0385 45.347 2.519 5.039

WALL FOOTING
LENGTH OF WIDTH OF THKNESS TOTAL CLASS "A" MIXTURE
NO.
FOOTING (m) FTNG (m) (m) VOLUME (m³) CEMENT SAND GRAVEL
9 0.5 1
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.00 0.60 0.20 0 0.0000 0.000 0.000 0.000
0.0000 0 0 0
BEDDING (LEAN CONCRETE)
LENGTH OF WIDTH OF THKNESS TOTAL CSG MIXTURE RATIO (1:4:8)
NO.
BEDDING (m) BDNG (m) (m) VOLUME (m³) CEMENT SAND GRAVEL
C= 55
0.80 0.80 0.05 109 3.4880 14.757 1.653 3.306 1+4+8
1.00 1.00 0.05 11 0.5500 2.327 0.261 0.521
0.805 0.805 0.05 3 0.0972 0.411 0.046 0.092 S = 0.028 * C *s
0.81 0.81 0.05 3 0.0984 0.416 0.047 0.093 G = 0.028 * C *g
4.2336 17.911 2.006 4.012

GRAVEL BEDDING (AGGREGATE BASE COURSE)

LENGTH OF WIDTH OF THKNESS TOTAL
NO. GRAVEL
BEDDING (m) BDNG (m) (m) VOLUME (m³)

0.00 0.60 0.10 0 0.0000 0.000

0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.00 0.60 0.10 0 0.0000 0.000
0.0000 0.000

623.48 654.653
35.649 37.431
71.5189 71.297 74.862
ARS FOR WALL FOOTING
EXCESS WASTE LENGTH
2 1 4800
8 2 1200
1 ― 600
3 ― 3000
4 ― 600
4 1 2400

NDATION FOOTING
EXCESS WASTE LENGTH
― ― ―

COLUMN
EXCESS WASTE LENGTH
― 56 1800

AL BARS FOR WALL FOOTING

EXCESS WASTE LENGTH
1
0
1 ― 0
1 ― 0
0 ― 0
1 0

TAL REBARS FOR WALL

EXCESS WASTE LENGTH
2 1 100
8 2 1200
1 ― -350
3 ― -7550
4 ― -13350
4 1 5000
AL REBARS FOR WALL
EXCESS WASTE LENGTH
― 1 ―
― 2 ―
― ― ―
― ― ―
― ― ―
― 1 ―

STIRRUPS
EXCESS WASTE LENGTH
― 1 ―

BEAM REBARS
 4.23077

0.47385
0.94769

1240 BAGS
37.431 m³
74.862 m³
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE II - DISTRICT ENGINEERING OFFICE
Tagaytay City

INDIVIDUAL PROGRAM OF WORK

(For all types of Projects)
Date:

NAME/ LOCATION OF PROJECT: Appropriation : P ###

Source of Funds :
Issued Obligated :
Construction of Rural Health Unit at Ternate, Authority: :
Cavite Released: :
Calendar day/s to Complete: : 90 CD
Desirable Starting Date: :

Category:
Multi Purpose Building

PROJECT DESCRIPTION:
Total Area = 5.50 m x 7.0 m x 2 Storey = 77 sq. m.

MAXIMUM EQUIPMENT TECHNICAL PERSONNEL REQUIRED

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION
Bar Cutter 1 Const. Forema 1 Mason
1 Bagger Conc. Mixer 1 Safety Officer 1 Painter
Welding Machine 1 Medical Aider 1 Carpenters
1 Skilled Labore 4 Welder
Laborer 6 Steelman
Electrician 1 Plumber
ESTIMATED COST OF PROPOSED WORK
% OF DIRECT COST
ITEM NO. DESCRIPTION OF WORKS UNIT QUANTITY ADJ. UNIT COST
TOTAL TOTAL AMT. UNIT COST
404 Reinforcing Steel #VALUE! kgs. 3.00 (350.00) (116.67) -
405 Structural Concrete #VALUE! cu.m. ― - #VALUE! -
704 Masonry Works
I. 5" CHB with cement plaster finish #VALUE! sq.m. 0.00 - #DIV/0! -
803 Structure Excavation #VALUE! cu.m. 0.00 - #DIV/0! -
804 Structure Embankment #VALUE! cu.m. 0.00 - #DIV/0! -
1002 Plumbing Works #VALUE! l.s 0.00 - #DIV/0! -
1003 Carpentry Works #VALUE! sq.m. 0.00 - #DIV/0! m³
1018 Ceramic Tile Works #VALUE! sq.m. 0.00 - #DIV/0! -
1032 Painting Works #VALUE! sq.m. 0.00 - #DIV/0! -
SPCL I. Roof Framing and Roofing #VALUE! sq.m. 0.00 - #DIV/0! -
SPCL II. Fabricated Materials and #VALUE! l.s 0.00 - #DIV/0! -
Hardwares
SPCL III. Electrical Works #VALUE! l.s 0.00 - #DIV/0! -
SPCL IV. Sanitary Works #VALUE! l.s 0.00 - #DIV/0! -
SPCL V. Project Billboard #VALUE! each 1.00 - - 19,215.25
SPCL VI. Safety and Health Program #VALUE! l.s 0.00 #VALUE! #VALUE! -
SPCL VIII. Mobilization / Demobilization #VALUE! l.s 0.00 - #DIV/0! -
#VALUE! #VALUE!
 BREAKDOWN OF ESTIMATED EXPENDITURES % TOTAL
I. Estimated Cost
A. Direct Cost: #VALUE!
1. Mobilization / Demobilization #VALUE! -
2. Materials: #VALUE! #VALUE!
2.1 Supply Delivery
2.2 Testing of Materials
3. Labor (Including Fringe Benefits) #VALUE! 6,167.25
4. Equipment Expenses #VALUE! -

B. Indirect Cost: #VALUE!

1. Overhead, Contingency & Miscellaneous
(7% to 12% of A1 to A4) #VALUE! (7,549.98)
2. Profit (5% to 14% of A1 to A4) #VALUE! #VALUE!
3. Comprehensive all Risk Insurance
(1.5% of A1 to A4)
2. VAT (5% of A2 to A4) #VALUE! #VALUE!
Sub Total (Contract Cost) #VALUE! #VALUE!

II. Estimated Government Expenditure

1. Engineering and Administrative 0.50 7,500.00
Overhead (3% of A1 to A4)
2. ROW/ Site Acquisition
3. Materials to be furnished by the government
Sub Total

III. Contingencies / Receives

1. Physical (Up to 5% of the Estimated Contract Cost)
2. Price Escallation (Up to 12% of the Estimated Contract Cost)

Total Estimated Cost #VALUE! #VALUE!

SAY say 1,500,000.00

Prepared By: Checked By:

NOEL D. TOLENTINO RUBEN A. GOMEZ

Engineer II Architect II

Submitted By: Recommending Approval:

WENCESLAO R. ROBLEDO ESMERALDO B. BAYOT

Chief, Planning & Design Section Assistant District Engineer

Approved By:

ARTHUR D. PASCUAL, JR
District Engineer
 APPROVED BUDGET FOR THE CONTRACT

Construction of Rural Health Unit at Ternate,

Cavite

Stations: Contract Duration: 90 c.d.

Length:

ESTIMATED DIRECT MARK - UPS IN % TOTAL MARK - UP TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
COST OCM PROFIT % VALUE INDIRECT COST
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13)
(5) X (8) 5%[(5) + (9)] (9) + (10) (5) + (11) (12) / (3)
404 Reinforcing Steel 3.00 kgs. (350.00) 12% 10% 22% (77.00) 427.00 350.00 - -
405 Structural Concrete ― cu.m. - 12% 10% 22% - #VALUE! #VALUE! #VALUE! -
704 Masonry Works
I. 5" CHB with cement plaster finish 0.00 sq.m. - 12% 10% 22% - - - - -
803 Structure Excavation 0.00 cu.m. - 12% 10% 22% - - - - -
804 Structure Embankment 0.00 cu.m. - 12% 10% 22% - - - - -
1002 Plumbing Works 0.00 l.s - 12% 10% 22% - - - - -
1003 Carpentry Works 0.00 sq.m. - 12% 10% 22% - #VALUE! #VALUE! #VALUE! m³
1018 Ceramic Tile Works 0.00 sq.m. - 12% 10% 22% - - - - -
1032 Painting Works 0.00 sq.m. - 12% 10% 22% - - - - -
SPCL I. Roof Framing and Roofing 0.00 sq.m. - 12% 10% 22% - - - - -
SPCL II. Fabricated Materials and 0.00 l.s - 12% 10% 22% - - - - -
Hardwares
SPCL III. Electrical Works 0.00 l.s - 12% 10% 22% - - - - -
SPCL IV. Sanitary Works 0.00 l.s - 12% 10% 22% - - - - -
SPCL VI. Project Billboard 1.00 each - 12% 10% 22% - - - - -
SPCL VII. Safety and Health Program 0.00 l.s #VALUE! 0% 10% 10% #VALUE! #VALUE! #VALUE! - 19,215.25
SPCL VIII. Mobilization / Demobilization 0.00 l.s - 0% 0% 0% - - - - -
Grand Total #VALUE!
Prepared By: Recommending Approval: Approved By:

WENCESLAO R. ROBLEDO ESMERALDO B. BAYOT ARTHUR D. PASCUAL, JR.

Chief, Planning & Design Section Assistant District Engineer District Engineer
Project: 0
Location: 0
Item No.: SPCL VI.
Description: Safety and Health Program

2 Quantity = 1.00
unit = l.s

Safety Safety Working Rain Dust Eye Body Rubber

Ear Muff Lanyard
Helmet Shoes Gloves Coats Musk Goggles Harness Boots
Service Life Day 730 365 3 730 1 60 730 730 730 365
Purchase Cost Php 181 1,012 23 245 63.25 169.10 602.60 1,264 1,083 509
Unit Cost per Man-day 0.25 3.00 7.67 0.34 63.25 2.82 0.83 1.73 1.48 1.39
+
No. of No. of Unit Rate/ Hour Total Cost
B. Designation of Personnel
Men Hours (Pesos) (Pesos)

Safety Officer 1 35 P 83.35 P 2,917.25

Medical Aider 1 35 60.41 3,250.00
2
B. Sub - Total (Labor) P 6,167.25
Unit Cost Total Cost
C. Name and Description Quantity Unit
(Pesos) (Pesos)

PPE'S 1 l.s P P #VALUE!

Miscellaneous (Medicines) 1,800.00

C. Sub - Total (Materials) P #VALUE!

D. Total Direct Cost P #VALUE!
E. OCM 0% P #VALUE!
F. Profit 10% #VALUE!
G. VAT 5% #VALUE!
H. Total Cost (D+E+F+G) P #VALUE!
I. Unit Cost (H/Quantity) P #VALUE!
Say P 19,215.25

Man Safety Safety Working Rain Rubber Eye Man Unit Amount
Item No. Ear Muff Days
Power Helmet Shoes Gloves Coats Boots Goggles Days Cost (Pesos)

404 0 0.25 2.77 7.67 2.82 #VALUE! #VALUE! P 13.51 #VALUE!

405 0.00 0.25 2.77 7.67 2.82 0.00 0.00 13.51 -
704 I. 0.00 0.25 2.77 7.67 2.82 0.00 0.00 13.51 -
803 0.00 0.25 2.77 7.67 2.82 0.00 0.00 13.51 -
804 0.32 0.25 2.77 7.67 2.82 0.02 0.01 13.51 0.11
1002 0.00 0.25 2.77 7.67 2.82 0.00 0.00 13.51 -
1003 0.00 0.25 2.77 7.67 2.82 0.00 0.00 13.51 -
1018 0.00 0.25 2.77 7.67 2.82 0.00 0.00 13.51 -
1032 0.21 0.25 2.77 7.67 2.82 0.00 0.00 13.51 -
SPCL I. 0.00 0.25 2.77 7.67 2.82 0.00 0.00 13.51 -
SPCL II. 0.00 0.25 2.77 7.67 2.82 0.00 0.00 13.51 -
SPCL III. 0.00 0.25 2.77 7.67 2.82 0.00 0.00 13.51 -
SPCL IV. 0.00 0.25 2.77 7.67 2.82 0.00 0.00 13.51 -
SPCL V. 0.00 0.25 2.77 7.67 2.82 4.38 0.00 13.51 -
SPCL VI. 2.00 0.25 2.77 7.67 2.82 0.00 0.00 13.51 -
SPCL VII. - - - - - - - - -
TOTAL #VALUE!