Republic of the Philippines

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

PROGRAM OF WORK

Date : November 11, 2019

REHABILITATION / IMPROVEMENT OF STO. Road Width : 13.00 meters
Project Name :
DOMINGO - MINALIN ROAD (STA. MARIA SECTION)
Pavement Width : 6.10 meters
Location : Sta. Maria, Minalin, Pampanga Bridge Width :
Classification : Type of Substructure :
Appropriation : P 49,850,349.53 Type of Superstructure :
Source of Fund : No. of Span / Storey :
PCCP Sta. 0+254 - Sta. 1+341 and Sta. 1+720 - Sta. 2+897 / RC
Limits : Line Canal with Cover Sta. 1+568 - Sta. 2+133 BS and Sta.
2+133 - Sta. 3+123 LS with Exemption No. of Pier : ________ No. of Abutt.:
Net Length : 2264m. PCCP, 6.10m width / 2120m RC Line Canal with Cover Starting Date :
Project Description : Rehabilitation / Improvement No. of Days to Complete : 233 C.D.

NUMBER
Description of Work to be done % Wt. Equipment Description
Needed Available
PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis) 0.29 Elf Tuck 1
PROJECT BILLBOARD / SIGNAGE 0.02 Lowber Trailer with 1
OCCUPATIONAL SAFETY AND HEALTH PROGRAM 0.30 Prime Mover
TRAFFIC MANAGEMENT 1.14 Pay Loader 1
MOBILIZATION / DEMOBILIZATION 0.17 Dump Truck 1
INDIVIDUAL REMOVAL OF TREES 0.07 Backhoe with Breaker 1
REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP) 0.56 Road Grader 1
STRUCTURE EXCAVATION (Common Soil) 1.73 Road Roller 1
EMBANKMENT 1.15 Concrete Saw 1
CRACK AND SEAT 2.15 Bar Bender 1
AGGREGATE SUBBASE COURSE 8.32 Water Truck 2
PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days) 41.51 Concrete Screeder with 1
STRUCTURAL CONCRETE 19.03 Vibrator

REINFORCING STEEL 22.28 Bar Cutter 2

WARNING SIGNS (600mm Triangle) 0.10
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE 1.17
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW 0.02
TOTAL 100 %
 Item Description Unit Quantity Cost Unit Cost
PART A FACILITIES FOR THE ENGINEER
A.1.1 (8) PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis) months 8.00 P 147,000.00 18,375.00
PART B OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARD / SIGNAGE each 2.00 8,573.04 4,286.52
B.7 (2) OCCUPATIONAL SAFETY AND HEALTH PROGRAM L.S L.S. 150,538.50 150,538.50
B.8(2) TRAFFIC MANAGEMENT L.S L.S. 567,249.48 567,249.48
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. 16.00 34,745.76 2,171.61
101(3) b2 REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP) sq.m. 2000.00 277,000.00 138.50
103(1) a STRUCTURE EXCAVATION (Common Soil) cu.m. 2893.80 864,464.87 298.73
104(2) a EMBANKMENT cu.m. 1132.00 571,456.24 504.82
210(1) CRACK AND SEAT sq.m. 9320.00 1,069,749.60 114.78
PART D SUB-BASE AND BASE COURSE
200 (1) AGGREGATE SUBBASE COURSE cu.m. 4799.68 4,147,979.45 864.22
PART E SURFACE COURSE
311(1) d1 PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days) sq.m. 13810.40 20,695,298.71 1,498.53
PART F DRAINAGE CONSTRUCTION
405(1)a2 STRUCTURAL CONCRETE cu.m. 1547.60 9,486,416.58 6,129.76
404(1)a REINFORCING STEEL kgs. 182100.0956 11,104,463.83 60.98
PART H MISCELLANEOUS STRUCTURE
605(1) WARNING SIGNS (600mm Triangle) each 7.00 48,988.80 6,998.40
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS
612(1) sq.m. 753.25 584,356.29 775.78
WHITE
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS
612(2) sq.m. 9.00 7,774.38 863.82
YELLOW

Labor : P Total Construction Cost : P 49,850,349.53

Materials : Engineering Supervision : P
Equipment (Rental & Fuel) :
Engineering Supervision :
OCM :
Tax :
Profit : TOTAL BUDGET COST : P 49,850,349.53
TOTAL BUDGET COST : P 49,850,349.53
`

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 182100.10 180.00 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) 7.00 1.00 Skilled Laborer
Unskilled Laborer
Foreman
605(6) HAZARD MARKERS CHEVRON SIGNS (450mmx600mm) #NAME? 1.00 Skilled Laborer
Unskilled Laborer
Foreman
612(1) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE 753.25 25.00 Skilled Laborer
Unskilled Laborer
Foreman
612(2) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW 9.00 25.00 Skilled Laborer
Unskilled Laborer
 SAFETY SAFETY SAFETY WORKING RAIN RUBBER
DAYS MAN-DAYS
HELMET SHOES VEST GLOVES COATS BOOTS
 DETAILED UNIT PRICE ANALYSIS (DUPA)

PART A: FACILITIES FOR THE ENGINEER

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

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

A. Labor

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

Sub-Total for B P
C. Total ( A + B ) P
D. Output per Hour = 1.00 month
E. D irect Uni t Co st ( C ÷ D ) P
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
(Rental Basis)
Ren ta l of temp orary fie ld o ffice wi th comfort 1 month P 17,500.00 P 17,500.00
room, 1 air co nd ition uni t, w ater sup ply and
lig hting s i nclu din g cha irs and tab les

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

0
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. D irect Uni t Co st ( C ÷ D ) P 115.00
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials
8"x8" Tarpaulin 1.00 set P 2,000.00 P 2,000.00
8pcs.-2"x3"x8' Form Lumber 32.00 bd.ft. 50.00 1,600.00
Assorted Common Wire Nails 1.00 kgs. 65.00 65.00

Sub-Total for F P 3,665.00

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

DETAILED UNIT PRICE ANALYSIS (DUPA)

PART B: OTHER GENERAL REQUIREMENTS

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

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

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

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

Sub-Total for A P 120,000.00

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

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

Sub-Total for F P 12,750.00

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

DETAILED UNIT PRICE ANALYSIS (DUPA)

PART B: OTHER GENERAL REQUIREMENTS

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

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

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

A. Labor
Traffic Aide 4.00 233.00 P 480.00 P 447,360.00
Skilled Laborer 1.00 3.00 520.00 1,560.00

Sub-Total for A P 448,920.00

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

Sub-Total for B P
C. Total ( A + B ) P 448,920.00
D. Output per Hour = n/a lump-sum
E. D irect Uni t Co st ( C ÷ D ) P 448,920.00
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 500,220.00
H. Overhead, Contingencies and Miscellaneous (OCM) 12% of G P
I. Contractor's Profit 8% of G P 40,017.60
J. Value Added Tax (VAT) 5% of (G+H+I) P 27,011.88
K. Total Cost (G+H+I+J) P 567,249.48

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

Sub-Total for F P 5,219.60

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

DETAILED UNIT PRICE ANALYSIS (DUPA)

PART H: MISCELLANEOUS STRUCTURE

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

Unit of Measurement : each

Output per Hour : 1.00

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

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

Sub-Total for A P 255.00

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

Sub-Total for B P 79.69

C. Total ( A + B ) P 334.69
D. Output per Hour = 1.00 each
E. D irect Uni t Co st ( 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. D irect Uni t Co st ( 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. D irect Uni t Co st ( 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. D irect Uni t Co st ( 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. D irect Uni t Co st ( C ÷ D ) P 1,653.50
Name and Specifications Quantity Unit Unit Cost Amount
F. Materials

Rope 20.00 m. 3.50 P 70.00

Sub-Total for F P 70.00

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

DETAILED UNIT PRICE ANALYSIS (DUPA)

PART H: MISCELLANEOUS STRUCTURE

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

Unit of Measurement : each

Output per Hour : 1.00

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

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

Sub-Total for A P 255.00

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

Sub-Total for B P 79.69

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

Sub-Total for F P 6,448.45

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

BACK-UP COMPUTATION

PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis)

Total months of rental: 8.00 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: 16.00 each

REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP)

Area = 400.00 meters x 5.00 meters
2000.000 square meters

STRUCTURE EXCAVATION (Common Soil)

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

Volume = 2120.00 meters x 1.30 meters x 1.05 meters

2893.80 cubic meters

EMBANKMENT
Volume = 1132.00 cubic meters

CRACK AND SEAT

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

AGGREGATE SUBBASE COURSE

Volume = 4799.68 cubic meters

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

Volume = 2264.00 meters x 6.10 meters
13810.40 square meters

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

REINFORCING STEEL
16mm dia. RSB
A. ((2120m / 0.25m) x (1.50m + 1.10m +1.50m)) / 5.50 6321.45 pcs.
B. ((11pcs x (1.10m + 1.10m +0.30m +0.30m)) x 605.7143pcs fixed cover) / 5.50 3392.00 pcs.
C. ((1.10m + 1.10m + 0.30m + 0.30m) x 3pcs x 1809.019944pcs movable cover) / 5.50 2762.866824 pcs.
12476.316824 pcs.
weight in kgs. 12476.316824pcs x 1.579 x 6.00m 118200.6256 kgs.
12mm dia. RSB
A. (2120m x 15pcs) / 5.50 5781.82 pcs.
B. ((6pcs x (2.00m +2.00m + 0.30m 0.30m)) x 605.7143pcs fixed cover) / 5.50 3039.58 pcs.
C. (6pcs x (0.50m + 0.50m 0.30m =0.30m) x 1817.14286pcs movable cover) / 5.50 3171.74 pcs.
11993.14 pcs.
weight in kgs. 11993.14pcs x 0.888 x 6.00m 63899.47 kgs.
Total Weight in Kgs. 182100.0956 kgs.

WARNING SIGNS (600mm Triangle)

Total No. of Warning Signs : 7.00 each

REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE

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

REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW

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

Prepared by:

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

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

4799.68

cu.m.

Prepared by:

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

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

1132.00

cu.m.

Prepared by:

RUSSEL L. HERNANDEZ
Engineer III
 PROGRAM EVALUATION AND REVIEW TECHNIQUE - CRITICAL PATH METHOD (PERT - CPM)
Project Name : REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD (STA. MARIA SECTION)
Location : Sta. Maria, Minalin, Pampanga
Project Duration : 233 CALENDAR DAYS
0 233 233 DAYS
0 233 PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis)

0 6 6 DAYS
227 233 MOBILIZATION / DEMOBILIZATION

0 200 200 DAYS

33 233 OCCUPATIONAL SAFETY AND HEALTH PROGRAM

0 233 233 DAYS

0 233 TRAFFIC MANAGEMENT

0 112 112 DAYS

121 233 CRACK AND SEAT

89 96 7 DAYS
226 233 REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW

0 28 28 DAYS 89 103 14 DAYS

61 89 INDIVIDUAL REMOVAL OF TREES 219 233 REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE

0 1 1 DAY 89 103 14 DAYS

88 89 PROJECT BILLBOARD / SIGNAGE 219 233 WARNING SIGNS (600mm Triangle)

0 89 89 DAYS 89 233 144 DAYS

0 89 STRUCTURE EXCATION (Common soil) 89 233 PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days)

A B C
0 75 75 DAYS 89 180 91 DAYS
14 89 REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP) 142 233 AGGREGATE BASE COARSE

0 112 112 DAYS

121 233 EMBANKMENT

0 168 168 DAYS

65 233 STRUCTURAL CONCRETE

0 147 147 DAYS

86 233 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 Governor
PROVINCE OF PAMPANGA REHABILITATION / IMPROVEMENT OF STO. By the Authority of the Governor:

PROVINCIAL ENGINEER'S OFFICE DOMINGO - MINALIN ROAD (STA. MARIA

SECTION) 1
RUSSEL L. HERNANDEZ WILFREDO A. MANALILI OLIMPIO M. PANGAN ATTY. CHARLIE G. CHUA 1
CAPITOL COMPOUND, STO. NINO, CITY OF SAN FERNANDO, PAMPANGA Sta. Maria, Minalin, Pampanga Engineer III Acting Assistant Provincial Engineer Provincial Engineer Provincial Administrator
 B A R C H A R T / S - C U R V E
Project Name : REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD (STA. MARIA SECTION)
Location : Sta. Maria, Minalin, Pampanga
Project Duration : 233 CALENDAR DAYS
DURATION
ITEM NO.

1st Month 2nd Month 3rd Month 4th Month 5th Month 6th Month 7th Month 8th Month 9th Month 10th Month
DESCRIPTION % Wt. ESTIMATED TOTAL
COST START FINISH
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 33rd 34th 35th

PROVISION OF FIELD OFFICE FOR THE 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009
A.1.1 (8) 0.29 P 147,000.00 1ST 34th 34
ENGINEER (Rental Basis)
0.017
B.5 PROJECT BILLBOARD / SIGNAGE 0.02 P 8,573.04 1ST 1ST 1

OCCUPATIONAL SAFETY AND HEALTH 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009
B.7 (2) 0.30 P 150,538.50 1ST 34th 34
PROGRAM
0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033 0.033
B.8(2) TRAFFIC MANAGEMENT 1.14 P 567,249.48 1ST 34TH 34

0.085 0.085
B.9 MOBILIZATION / DEMOBILIZATION 0.17 P 84,294.00 1ST 34TH 2

0.017 0.017 0.017 0.017

100(3) a2 INDIVIDUAL REMOVAL OF TREES 0.07 P 34,745.76 1ST 4TH 4

REMOVAL OF ACTUAL STRUCTURES / 0.051 0.051 0.051 0.051 0.051 0.051 0.051 0.051 0.051 0.051 0.051
101(3) b2 0.56 P 277,000.00 4TH 14TH 11
OBSTRUCTION (PCCP)
STRUCTURE EXCAVATION (Common 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133
103(1) a 1.73 P 864,464.87 1ST 13TH 13
Soil)
0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088
104(2) a EMBANKMENT 1.15 P 571,456.24 10TH 22ND 13

0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134
210(1) CRACK AND SEAT 2.15 P 1,069,749.60 9TH 24TH 16

0.520 0.520 0.520 0.520 0.520 0.520 0.520 0.520 0.520 0.520 0.520 0.520 0.520 0.520 0.520 0.520
200 (1) AGGREGATE SUBBASE COURSE 8.32 P 4,147,979.45 10TH 25TH 16

PCC PAVEMENT, 250mm thk. (RMC 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977 1.977
311(1) d1 41.51 P 20,695,298.71 14TH 34TH 21
3500psi at 14 days)
0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793 0.793
405(1)a2 STRUCTURAL CONCRETE 19.03 P 9,486,416.58 5TH 28TH 24

1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061 1.061
404(1)a REINFORCING STEEL 22.28 P 11,104,463.83 4TH 24TH 21

0.049 0.049
605(1) WARNING SIGNS (600mm Triangle) 0.10 P 48,988.80 33RD 34TH 2

REFLECTORIZED THERMOPLASTIC 0.586 0.586

612(1) 1.17 P 584,356.29 33RD 34TH 2
PAVEMENT MARKINGS WHITE
REFLECTORIZED THERMOPLASTIC 0.016
612(2) 0.02 P 7,774.38 34TH 34TH 1
PAVEMENT MARKINGS YELLOW
T O T A L 100.00 P 49,850,349.53
W E E K L Y P E R C E N T A G E ( % ) 0.30 0.20 0.20 1.31 2.09 2.09 2.09 2.09 2.22 2.83 2.83 2.83 2.83 4.67 4.62 4.62 4.62 4.62 4.62 4.62 4.62 4.62 4.54 4.54 3.34 2.82 2.82 2.82 2.03 2.03 2.03 2.03 2.66 2.76
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 ( % ) 0.30 0.51 0.71 2.02 4.11 6.20 8.29 10.37 12.60 15.43 18.26 21.09 23.92 28.60 33.22 37.84 42.47 47.09 51.72 56.34 60.96 65.59 70.12 74.66 78.00 80.82 83.64 86.46 88.49 90.52 92.54 94.57 97.24 100.00

NOTE: S-CURVE WAS BASED ON OUR CALENDAR DAYS INCLUDING SATURDAY AND PREDETERMINED UNWORKABLE DAYS (ASSUME), HOLIDAYS AND SUNDAYS Project Duration 179 days
Unworkable Days Unworkable Days Unworkable Days Unworkable Days Pre-Determined 19 days
SUNDAY WHICH HAS 4 WEEKS / MONTH ONLY WITH EQUIVALENT OF 28 DAYS Month Holidays Pre-determined Sundays Month Holidays Pre-determined Sundays Month Holidays Pre-determined Sundays Month Holidays Pre-determined Sundays Holidays 9 days
DURATION : 233 CALENDAR DAYS October 1 6 5 January 1 1 5 Sundays 26 days
NO. OF MONTHS : 9 MONTHS November 2 5 4 February 1 1 4 Total Calendar Days 233 days
December 4 5 4 March 0 1 4
7 16 13 2 3 13 *Total Calendar Days = Project Duration + Pre-
TOTAL HOLIDAYS AND PRE-DETERMINED : 28 Determined + Holidays + Sundays
TOTAL SUNDAYS : 26

FROM THE OFFICE OF: PROJECT TITLE: PREPARED BY: CHECKED AND SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED BY:
HON. DENNIS G. PINEDA
REPUBLIC OF THE PHILIPPINES Governor
REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD (STA. MARIA SECTION) By the Authority of the Governor:
PROVINCE OF PAMPANGA

PROVINCIAL ENGINEER'S OFFICE

RUSSEL L. HERNANDEZ WILFREDO A. MANALILI OLIMPIO M. PANGAN ATTY. CHARLIE G. CHUA
CAPITOL COMPOUND, STO. NINO, CITY OF SAN FERNANDO, PAMPANGA Sta. Maria, Minalin, Pampanga Engineer III Acting Assistant Provincial Engineer Provincial Engineer Provincial Administrator
 Republic of the Phillipines
PROVINCE OF PAMPANGA
City of San Fernando, Pampanga
OFFICE OF THE PROVINCIAL ENGINEER
APPROVED BUDGET FOR THE CONTRACT
Name of Project : REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD (STA. MARIA SECTION)
Location : Sta. Maria, Minalin, Pampanga
Contract Duration : 233 Calendar Days

ESTIMATED MARK-UPS IN PERCENT TOTAL MARK-UP TOTAL INDIRECT TOTAL UNIT

DESCRIPTION QTY UNIT VAT (5%) TOTAL COST
ITEM NO. DIRECT COST COST COST
OCM PROFIT % VALUE
(UNIT COST) (UNIT COST)
PART A FACILITIES FOR THE ENGINEER
A.1.1 (8) PROVISION OF FIELD OFFICE FOR THE ENGINEER (Rental Basis) 8.00 month 17,500.00 0% 0% 0% - 875.00 875.00 18,375.00 P 147,000.00
PART B OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARD / SIGNAGE 2.00 each 3,780.00 0% 8% 8% 302.40 204.12 506.52 4,286.52 8,573.04
B.7 (2) OCCUPATIONAL SAFETY AND HEALTH PROGRAM L.S. L.S. 132,750.00 0% 8% 8% 10,620.00 7,168.50 17,788.50 150,538.50 150,538.50
B.8(2) TRAFFIC MANAGEMENT L.S. L.S. 500,220.00 0% 8% 8% 40,017.60 27,011.88 67,029.48 567,249.48 567,249.48
B.9 MOBILIZATION / DEMOBILIZATION L.S. L.S. 80,280.00 0% 0% 0% - 4,014.00 4,014.00 84,294.00 84,294.00
PART C EARTHWORKS
100(3) a2 INDIVIDUAL REMOVAL OF TREES 16.00 each 1,723.50 12% 8% 20% 344.70 103.41 448.11 2,171.61 34,745.76
101(3) b2 REMOVAL OF ACTUAL STRUCTURES / OBSTRUCTION (PCCP) 2000.00 sq.m. 109.92 12% 8% 20% 21.98 6.60 28.58 138.50 277,000.00
103(1) a STRUCTURE EXCAVATION (Common Soil) 2893.80 cu.m. 237.09 12% 8% 20% 47.42 14.23 61.64 298.73 864,464.87
104(2) a EMBANKMENT 1132.00 cu.m. 400.65 12% 8% 20% 80.13 24.04 104.17 504.82 571,456.24
210(1) CRACK AND SEAT 9320.00 sq.m. 91.09 12% 8% 20% 18.22 5.47 23.68 114.78 1,069,749.60
PART D SUB-BASE AND BASE COURSE
200 (1) AGGREGATE SUBBASE COURSE 4799.68 cu.m. 685.89 12% 8% 20% 137.18 41.15 178.33 864.22 4,147,979.45
PART E SURFACE COURSE
311(1) d1 PCC PAVEMENT, 250mm thk. (RMC 3500psi at 14 days) 13810.40 sq.m. 1,189.31 12% 8% 20% 237.86 71.36 309.22 1,498.53 20,695,298.71
PART F DRAINAGE CONSTRUCTION

405(1)a2 12% 8% 20%

STRUCTURAL CONCRETE 1547.60 cu.m. 4,864.89 972.98 291.89 1,264.87 6,129.76 9,486,416.58
404(1)a 12% 8% 20%
REINFORCING STEEL 182100.0956 kgs. 48.40 9.68 2.90 12.58 60.98 11,104,463.83
PART H MISCELLENEOUS STRUCTURE
605(1) WARNING SIGNS (600mm Triangle) 7.00 each 5,554.29 12% 8% 20% 1,110.86 333.26 1,444.11 6,998.40 48,988.80
612(1) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS WHITE 753.25 sq.m. 615.70 12% 8% 20% 123.14 36.94 160.08 775.78 584,356.29
612(2) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS YELLOW 9.00 sq.m. 685.58 12% 8% 20% 137.12 41.13 178.25 863.82 7,774.38
TOTAL 750,736.29 52,810.15 40,245.88 94,427.14 P 49,850,349.53
Prepared by : Checked and Submitted by : Recommending Approval : ` Approved by :
HON. DENNIS G. PINEDA
Governor
By the Authority of the Governor:

RUSSEL L. HERNANDEZ WILFREDO A. MANALILI OLIMPIO M. PANGAN Atty. CHARLIE G. CHUA

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 STO. DOMINGO - MINALIN ROAD (STA. MARIA 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 10 psi
6 ////\\\\////\\\\\/////\\\\///\\\/// 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 STO. DOMINGO - MINALIN ROAD (STA.
PROVINCE OF PAMPANGA MARIA SECTION)
RUSSEL L. HERNANDEZ WILFREDO A. MANALILI OLIMPIO M. PANGAN ATTY. CHARLIE G. CHUA 1
PROVINCIAL ENGINEER'S OFFICE
Engineer III Acting Assistant Provincial Provincial Engineer Provincial Administrator
CAPITOL COMPOUND, STO. NINO, CSFP Sta. Maria, Minalin, Pampanga Engineer
1
 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
REHABILITATION / IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD (STA. MARIA SECTION)
P 49,850,349.53
To supply Labor, Materials and
Necessary Equipment for the
REHABILITATION / IMPROVEMENT OF
STO. DOMINGO - MINALIN ROAD (STA.
MARIA SECTION) at Sta. Maria, Minalin,
Pampanga.

OLIMPIO M. PANGAN
Provincial Engineer

TOTAL P 49,850,349.53
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

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

L.S. L.S MOBILIZATION / DEMOBILIZATION

16.00 ea. INDIVIDUAL REMOVAL OF TREES

REMOVAL OF ACTUAL STRUCTURES /
2000.00 sq.m.
OBSTRUCTION (PCCP)
1132.00 cu.m. EMBANKMENT

2893.80 cu.m. STRUCTURE EXCAVATION (Common Soil)

9320.00 sq.m. CRACK AND SEAT

4799.68 cu.m. AGGREGATE SUBBASE COURSE

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

13810.40 sq.m.
days)
STRUCTURAL CONCRETE
1547.60 cu.m.
REINFORCING STEEL
182100.0956 kgs.

7.00 each WARNING SIGNS (600mm Triangle)

REFLECTORIZED THERMOPLASTIC PAVEMENT

753.25 sq.m.
MARKINGS WHITE
REFLECTORIZED THERMOPLASTIC PAVEMENT
9.00 sq.m.
MARKINGS YELLOW
Total Cost P 49,850,349.53
To supply Labor, Materials and Necessary Equipment for the REHABILITATION /
IMPROVEMENT OF STO. DOMINGO - MINALIN ROAD (STA. MARIA SECTION) at
Sta. Maria, 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 STO. DOMINGO - MINALIN ROAD
PROJECT NAME :
(STA. MARIA SECTION)
LOCATION : Sta. Maria, Minalin, Pampanga
DESCRIPTION : Aggregate Base Coarse
FOR ROAD 6.10 METERS WIDE
AVERAGE DISTANCE
STATION CUT / FILL END AREA M2 VOLUME REMARKS
AREA BET. STA.
M2 M M3 Cumulative
2025 Road 1 0.000
0.458 15.00 6.86 6.86
2040 0.915
0.915 40.00 36.60 43.46
2080 0.915
0.915 40.00 36.60 80.06
2120 0.915
0.915 40.00 36.60 116.66
2160 0.915
0.915 40.00 36.60 153.26
2200 0.915
0.915 40.00 36.60 189.86
2240 0.915
0.915 40.00 36.60 226.46
2280 0.915
0.915 40.00 36.60 263.06
2320 0.915
0.915 40.00 36.60 299.66
2360 0.915
0.915 40.00 36.60 336.26
2400 0.915
0.915 40.00 36.60 372.86
2440 0.915
0.915 40.00 36.60 409.46
2480 0.915
0.915 40.00 36.60 446.06
2520 0.915
0.915 40.00 36.60 482.66
2560 0.915
0.915 40.00 36.60 519.26
2600 0.915
0.915 40.00 36.60 555.86
2640 0.915
0.915 40.00 36.60 592.46
2680 0.915
0.915 40.00 36.60 629.06
2720 0.915
0.915 40.00 36.60 665.66
2760 0.915
0.915 40.00 36.60 702.26
 0.915 40.00 36.60 702.26
2800 0.915
0.915 40.00 36.60 738.86
2840 0.915
0.915 40.00 36.60 775.46
2880 0.915
0.915 40.00 36.60 812.06
2920 0.915
0.915 40.00 36.60 848.66
2960 0.915

0.915 40.00 36.60 885.26

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

6025 Road 2 0.000

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

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

FOR ROAD 6.00 METERS WIDE

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

342.00

cu.m.

Total ABC 1995.86

cu.m.

Prepared by:

RUSSEL L. HERNANDEZ
Engineer III
 1970.4

area
0.915

1735
1610.4
150.625

6000

150
175
206.5

8240

207
400

2655
6,025.00

7,600.00

8,260.00
8,370.00