Professional Documents
Culture Documents
Municipality of Gamu
Annual Works Program
INDIVIDUAL PROGRAM OF WORK
PROVINCE/CITY: Isabela
Name of Project: Date Prepared: March 9, 2023
Concreting of Linglingay Barangay Roads
Mode of Implementation:
Location: Soriano St. Brgy. Linglingay , Gamu, Isabela By Contract
Net Length: 188 meter By Administration
Road Classification: 2 Calendar Days
Project Cost : P 1,720,000.00 to complete: 41 days inclusive of
9 unworkable Days
Brief Project Description: Concrete Paving of 188m Length x 5m Width x .23m Thick double lane PCCP
WORK CATEGORY
OUTPUT QUALIFYING WORKS
NO. NAME
Rehabilitation and 25 Portland Cement Concrete Upgrading from gravel surface to Concrete
Improvement Pavement
% OF ESTIMATED % OF ESTIMATED
A. DIRECT COST B. INDIRECT COST
TOTAL COST TOTAL COST
1. Labor Mandays 1.24% 21,318.53 1. Overhead, Contingencies, 10.87% 186,905.65
2. Labor (Eqpt. Optr.) - & Misc. Expenses (OCM)
3. Materials 60.27% 1,036,715.20 2. Contractor's Tax 4.76% 81,904.75
4. Equipment Rental 15.26% 262,391.66 3. Contractor's Profit 7.60% 130,763.77
5. Fuel - 4. Others
6. Oil & Lubricants -
Total Direct Cost 76.77% 1,320,425.39 Total Indirect Cost 23.23% 399,574.17
TOTAL PROJECT COST 100.00% 1,719,999.56
Say: 1,720,000.00
A.1.1(3) Field Office for the Engineer 1.00 l.s 48,500.00 0% 10% 10% 4,850.00
100(1) Clearing & Grubbing (with Stripping) 940.00 sq.m. 15,763.93 15% 10% 25% 3,940.98
105(1) Subgrade Preparation (Common Material) 1,091.90 sq.m. 17,995.55 15% 10% 25% 4,498.89
200 Aggregate Subbase Course 205.22 cu.m 155,556.17 15% 10% 25% 38,889.04
311(1)a.2 PCC Pavement (Plain) - Conventional Method, 230mm thk. 940.00 sq.m. 1,031,562.34 15% 10% 25% 257,890.59
B.5 Project Billboard 2.00 ea. 25,159.66 15% 10% 25% 6,289.92
B.7 Occupational Safety and Health 1.37 mos 13,100.00 0% 10% 10% 1,310.00
B.9 Mobilization/Demobilization 1.00 L.S. 12,787.74 0% 0% 0% -
TOTAL 1,320,425.39 317,669.42
#REF!
Item 405
Concrete Works (RCPC)
610mm dia A H C d 910mm dia
Headwall 0.45 1.51 1.45 0.20 Headwall
-
G h t
Wingwall 3.03 1.31 0.20 Wingwall
L C G
Apron 4.57 1.45 3.03 Apron
Depth Thickness L
Key (Inlet) 0.60 0.15 4.57 Key (Inlet)
Depth Thickness L
Key (outlet) 0.90 0.15 4.57 Key (outlet)
Total
No. of No. of No. of
Station Length Remarks
Lines Pcs/Line Joints
(Ln.m.)
Total
No. of No. of No. of
Station Length Remarks
Lines Pcs/Line (Ln.m.) Joints
0+159 1 10 10.00 9 Existing 24" Replaced w/ 36"
-
Total 1.00 10.00 10.00 9.00
1.26
collar
-
610 mm dia RCPC
RCPC Collar (Grout) Diameter X-section
Inside Outside Area
0.61 0.76 0.45
L H
Thickness No. of Joint Vol
Grout 0.96 0.96 0.92
Net X-Section Area 0.47 0.15 #REF! #REF!
-
RCPC Collar (Grout) Diameter X-section
Inside Outside Area
0.61 0.76 0.45
L H
Thickness No. of Joint Vol
Grout 0.96 0.96 0.92
Net X-Section Area 0.47 0.15 #REF! #REF!
0.96
Inside Outside
0.61 0.76 0.45
L H
Thickness No. of Joint Vol
Grout 0.96 0.96 0.92
Net X-Section Area 0.47 0.15 #REF! #REF!
Inside Outside
0.61 0.76 0.45
L H
Thickness No. of Joint Vol
Grout 0.96 0.96 0.92
Net X-Section Area 0.47 0.15 #REF! #REF!
0.96
0.96
-
Inside Outside
0.61 0.76 0.45
L H
Thickness No. of Joint Vol
Grout 0.96 0.96 0.92
Net X-Section Area 0.47 0.15 #REF! #REF!
RCPC Collar (Grout) Diameter X-section
Inside Outside Area
0.61 0.76 0.45
L H
Thickness No. of Joint Vol
Grout 0.96 0.96 0.92
Net X-Section Area 0.47 0.15 #REF! #REF!
0.96
0.96
-
Inside Outside
0.61 0.76 0.45
L H
Thickness No. of Joint Vol
Grout 0.96 0.96 0.92
Net X-Section Area 0.47 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.45 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.47 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.45 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.47 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
0.96
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #VALUE! #VALUE!
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #VALUE! #VALUE!
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.96 0.15 #REF! #REF!
0.96
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #VALUE! #VALUE!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
0.96
0.96
Grout 0.96 0.96 0.92
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.96 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
0.96
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.96 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.92 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.96 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.96 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.96 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.96 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.96 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.96 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area 0.00 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
-
Inside Outside
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
Grout 0.96 0.96 0.92
Net X-Section Area -0.04 0.15 #REF! #REF!
0.96
A H C d
0.45 1.81 1.75 0.30
G h t
3.72 1.61 0.20
L C G
5.21 1.75 3.72
Depth Thickness L
0.60 0.15 5.21
Depth Thickness L
0.90 0.15 5.21
Area
Station
cut fill subbase
0+000.00 4.86 0 2.54 0
0+020.00 1.52 0 2.54 20
0+040.00 0.26 0.06 2.54 40
0+060.00 0.55 0 2.54 60
0+080.00 0.36 0.01 2.54 80
0+100.00 0.35 1.95 2.54 100
0+120.00 0.41 1.52 2.54 120
0+140.00 0.13 1.05 2.54 140
0+160.00 0.6 0.41 2.54 160
0+180.00 1.14 0.04 2.54 180
0+200.00 0.13 0.95 2.54 200
0+220.00 0 1.46 2.54 220
0+240.00 0.02 0.53 2.54 240
0+260.00 0 0.7 2.54 260
0+280.00 0 2.58 2.54 280
0+300.00 1.13 0.55 2.54 300
0+320.00 4.02 0.39 2.54 320
0+340.00 6.16 0.3 2.54 340
0+360.00 1.17 0 2.54 360
0+380.00 0.46 0.69 2.54 380
0+400.00 0.49 0.62 2.54 400
0+420.00 0.41 0.4 2.54 420
0+440.00 0.24 0.31 2.54 440
0+460.00 0.04 0.5 2.54 460
0+480.00 0.15 0.16 2.54 480
0+500.00 0.89 0 2.54 500
0+520.00 1.2 0 2.54 520
0+540.00 0.46 0 2.54 540
0+560.00 0 0.63 2.54 560
0+580.00 0 1.82 2.54 580
0+600.00 0 3.1 2.54 600
0+620.00 0 4.48 2.54 620
0+640.00 0 5.91 2.54 640
0+660.00 0 4.55 2.54 660
0+680.00 0 3.04 2.54 680
0+700.00 0 1.62 2.54 700
0+720.00 0 3.1 2.54 720
0+740.00 0 5.15 2.54 740
0+760.00 0 7.19 2.54 760
0+780.00 0 6.9 2.54 780
0+800.00 0 5.16 2.54 800
0+820.00 0 1.16 2.54 820
0+840.00 0.37 0.2 2.54 840
0+860.00 0 1.42 2.54 860
0+880.00 0.03 1.45 2.54 880
0+900.00 0.45 0.43 2.54 900
0+920.00 1.54 0.04 2.54 920
0+940.00 1.19 0.03 2.54 940
0+960.00 0.69 0.8 2.55 960
0+980.00 0.26 1.15 2.55 980
1+000.00 0.45 0.67 2.54 1000
1+020.00 0.24 0.36 2.54 1020
BACK UP COMPUTATIONS
BACK UP COMPUTATIONS
Volume
RCPC No. of Lines H ave. W Pcs/Line
(m3)
PROP. 910mm RCPC: 1.00 1.31 1.51 6.00 11.87
Volume = 11.87
Volume
No. of Lines H ave. W Length
CATCH BASIN (m3)
1.00 2.11 1.85 1.90 7.42
Volume = 7.42
Annex 1-B
Concreting of Linglingay Barangay Roads SHEET 2 OF 5
BACK UP COMPUTATIONS
ITEM OF WORK: Surplus Common Excavation; Embankment
ITEM NO.: 102; 104
LOCATION: Soriano St. Brgy. Linglingay , Gamu, Isabela
Annex 1-B
Concreting of Linglingay Barangay Roads SHEET 3 OF 5
BACK UP COMPUTATIONS
ITEM OF WORK: Surplus Common Excavation; Embankment
ITEM NO.: 102; 104
LOCATION: Soriano St. Brgy. Linglingay , Gamu, Isabela
Annex 1-B
Concreting of Linglingay Barangay Roads SHEET 4 OF 0
BACK UP COMPUTATIONS
ITEM OF WORK: Surplus Common Excavation; Embankment
ITEM NO.: 102; 104
LOCATION: 0
Annex 1-B
Concreting of Linglingay Barangay Roads SHEET 4 OF 5
BACK UP COMPUTATIONS
ITEM OF WORK: Subgarde Preparation; Aggregate Subbase Course; Portland Cement Concrete Pavement
ITEM NO.: 105; 220; 311
LOCATION: Soriano St. Brgy. Linglingay , Gamu, Isabela
0.20
0.40 0.40
5.81
5.00 + 5.81
Area = { 2
x 0.20 } - { 5.00 x 0.23 }
Area = 1.09 Sq.m.
Annex 1-B
Concreting of Linglingay Barangay Roads SHEET 5 OF 5
BACK UP COMPUTATIONS
ITEM OF WORK: Reinforcing Steel Bars; Structural Concrete
ITEM NO.: 404; 405
LOCATION: Soriano St. Brgy. Linglingay , Gamu, Isabela
Line Canal
RSB Length Concrete Splice Depth Width Net Cut No. of Cut Total No. of
(mm) (m) Cover Hook (m) (m) Length bar RSB x 6m.
Main Bar
12 188 0.075 0.48 0.85 0.70 5.52 7 239.00
Tie Bar
10 188 0.075 0.11 0.85 0.70 2.17 941 359.00
Bridge
10 0.50 0.04 0.11 0.1 0.30 0.24 4 11.00
10 0.70 0.04 0.11 0.84 2 19.00
Total No. of
Summary kgs/pc Total Weight
Pcs/pc
10mm x 6m RSB 389.00 3.70 1,439.30
12mm x 6m RSB 239.00 5.33 1,273.87
Line Canal
Length Depth Width Wall Bed thk. Volume
(m) (m) (m) thk. (m) (m)
(m3)
188 0.85 0.70 0.10 0.15 46.06
910mm.Ø RCPC
RSB Concrete Net Cut Off No. of 6m Required Total No. of
W Hook
(mm) Cover Length Length (No of Pcs) 16mmx6
16 1.67 0.075 0.176 1.872 3 6 2
12 W L F # OF LINES 1
HEAD WALL 1.67 5.62 1.97 # OF HW 1
VERT 5.00 # OF CATCH BASIN 1
HOR 1.00
Total No. of
Summary kgs/pc Total Weight
Pcs/pc
16mm x 6m RSB 2.00 9.47 18.94
12mm x 6m RSB 6.00 5.33 31.98
Total Weight of RSB = 50.92 kgs.
Dimension Volume
36" dia RCPC
A H W d n Vheadwall
Headwall 0.45 1.87 1.67 0.30 2.00 1.79
Total 2.27
reblocking
0.20
0.40 0.40
2.80
2.00 + 2.80
Area = { 2
x 0.20 } - { 2.00 x 0.23
Volume = - Cu.m.
- - 959.00
0.20
}
Name of Project : Concreting of Linglingay Barangay Roads
Location : Soriano St. Brgy. Linglingay , Gamu, Isabela
1 1 2 3 4 5 6 7 8 9 10 11 1 2 3 4 5 6 7 1 2 3 4 5 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 1 2 3
B.9 - Mobilization
B.5 - Project Billboard
A.1.1(3) - Field Office for the 104(1)a - Embankment from Borrow B.9 - Mobilization
Engineer 102(1) - Roadway Excavation (Unsuitable) 105(1) - Subgrade Preparation (Common Material) 200 - Aggregate Subbase 311(1) a.2 - Port. Cem. Conc. Pavement 200 - Aggregate Subbase
A B C D E F G
01 34 34 45 50 22 21.68 22.2 22.2
3 0 1 1 17 1
11.28
4 5 6 7 8 9 10 11 12 13 14 15 16
38.5714
38.5119
28.0952
18.3929
66.25
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
0.00
0.00
0.00
B. Equipment
F. Materials
A. Labor
B. Equipment
C. Materials
A. Labor
B. Equipment
C. Materials
A. Labor
B. Equipment
C. Materials
Item No./Description : 311(1)a.2 PCC Pavement (Plain) - Conventional Method, 230mm thk.
Quantity : 940.00 sq.m.
Output per day : 560.00 sq.m.
A. Labor
B. Equipment
C. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
C. Materials
A. Labor
Name and Capacity No. of Units No. of Day/s Daily Rate Amount
B. Equipment
F. Materials
888.90 111.11
813.89 101.74
740.50 92.56
740.50 92.56
690.81 86.35
641.88 80.24
641.88 80.24
592.95 74.12
495.10 61.89
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
C. Materials
A. Labor
B. Equipment
Spreading and Compaction:
a. Motorized Road Grader, G710A 1 1.75
b. Vibratory Roller (10 m.t.), SP56 1 1.75
c. Water Truck (1000 gal.) 1 0.50
C. Materials
A. Labor
a. Project Engineer 1 4.50
b. Construction Foreman 1 4.50
c. Laborer 2 4.50
B. Equipment
C. Materials
A. Labor
a. Project Engineer 1 7.50
b. Construction Foreman 1 7.50
c. Laborer 2 7.50
B. Equipment
C. Materials
Item No./Description : 311(1)a.2 PCC Pavement (Plain) - Conventional Method, 230mm thk.
Quantity : 940.00 sq.m.
Output per day : 560.00 sq.m.
A. Labor
a. Project Engineer 1 2.00
b. Construction Foreman 1 2.00
c. Skilled Laborer 4 2.00
d. Laborer 12 2.00
B. Equipment
C. Materials
A. Labor
a. Construction Foreman 1 2
b. Skilled Laborer 2 2
c. Laborer 2 2
B. Equipment
F. Materials
A. Labor
B. Equipment
Sub - Total for B
C. Materials
0.00
0.00
0.00
0.00
15,000.00 45,000.00
45,000.00
8,000.00 8,000.00
2,500.00 2,500.00
5,000.00 5,000.00
3,000.00 3,000.00
18,500.00
63,500.00
of D 0.00
of D 5,080.00
of (D + E + F) 3,429.00
(D + E + F + G) 72,009.00
(H ÷ I) 72,009.00
(DUPA)
on)
630.00 315.00
350.00 350.00
665.00
27,032.00 13,516.00
13,864.00 6,932.00
13,864.00 3,466.00
11,360.00 5,680.00
29,594.00
0.00
30,259.00
of D 3,631.08
of D 2,420.72
of (D + E + F) 1,815.54
(D + E + F + G) 38,126.34
(H ÷ I) 167.81
(DUPA)
872.25 cu.m.
Daily Rate Amount
630.00 1,102.50
350.00 1,225.00
2,327.50
17,384.00 30,422.00
14,768.00 25,844.00
19,600.00 9,800.00
66,066.00
400.00 348,900.00
348,900.00
417,293.50
of D 50,075.22
of D 33,383.48
of (D + E + F) 25,037.61
(D + E + F + G) 525,789.81
(H ÷ I) 753.50
(DUPA)
rial)
750.00 3,375.00
630.00 2,835.00
350.00 3,150.00
9,360.00
17,384.00 78,228.00
14,768.00 66,456.00
19,600.00 24,500.00
169,184.00
0.00
178,544.00
of D 21,425.28
of D 14,283.52
of (D + E + F) 10,712.64
(D + E + F + G) 224,965.44
(H ÷ I) 206.03
(DUPA)
750.00 5,625.00
630.00 4,725.00
350.00 5,250.00
15,600.00
17,384.00 130,380.00
14,768.00 110,760.00
19,600.00 34,300.00
275,440.00
580.00 136,880.00
136,880.00
427,920.00
of D 51,350.40
of D 34,233.60
of (D + E + F) 25,675.20
(D + E + F + G) 539,179.20
(H ÷ I) 2,627.29
(DUPA)
70
750.00 1,500.00
630.00 1,260.00
525.00 4,200.00
350.00 8,400.00
15,360.00
10,544.00 84,352.00
730.00 2,920.00
14,076.00 28,152.00
13,864.00 27,728.00
4,360.00 8,720.00
19,600.00 78,400.00
1,340.00 5,360.00
1,758.00 1,758.00
768.00
238,158.00
848,248.40
1,101,766.40
of D 132,211.97
of D 88,141.31
of (D + E + F) 66,105.98
(D + E + F + G) 1,388,225.66
(H ÷ I) 1,476.84
(DUPA)
4,760.00
5,696.00 11,392.00
11,392.00
55.00 9,240.00
750.00 3,000.00
3,000.00 6,000.00
18,240.00
34,392.00
of D 4,127.04
of D 2,751.36
of (D + E + F) 2,063.52
(D + E + F + G) 43,333.92
(H ÷ I) 21,666.96
(DUPA)
#NAME?
0.00
13,100.00
13,100.00
of D 0.00
of D 1,048.00
of (D + E + F) 707.40
(D + E + F + G) 14,855.40
(H ÷ I) 10,817.04
`
Direct Unit Cost (E ÷ D)
Direct Unit Cost (E ÷ D)
Direct Unit Cost (E ÷ D)
2014 ACEL RATES
(Minimum Operation = 8 hrs. per day)
Region
Implementing Office Source of Fund/Fund Code
District Total Road Length (in km) Work Output/Category
Total No. of Projects Total Output/Category Release (PhP)
Total Output/Category
Total No. of Workers (Districtwide) Allocation (PhP)(Districtwide)
Actual No. of Workers Deploy for the Month Districtwide to date
Project Name and Quantity and Unit per Project Duration Project Accomplishment
Location/Work Category MWP/POW Project Cost (mm/dd/yy) % Accomplishment
Financial/Obligated Remarks
Expenditure Financial Physical
a) Program Quantity a) Project Cost (Php) a) Starting Date (%) (%)
b) Accomplishment
Quantity to Date b) SARO # & Date b) Target Date
b) Road Length c) Actual
Covered (km) c) SARO # & Date Completion Date
1 2 3 4 5 6 7
Previous Month Carry-Over
SUB-TOTAL