Final Sample Programming

Republic of the Philippines
Department of Puclic Works and Highways

OFFICE OF THE DISTRICT ENGINEER
Zamboanga del Norte, 3rd Engineering District
Segabe, Piñan, Z.N.
###
INDIVIDUAL PROGRAM OF WORK
Date : November 27, 2015
Name /Location of Project: Appropriation: Php 15,000,000.00

RETROFITTING/STRENGTHENING OF PERMANENT BRIDGES Source of Funds INFRA 2016
SICOT BRIDGE (B00421MN) ALONG Issued Obligated :
DIPOLOG-PUNTA-DANSULLAN-S. OSMEÑA ZAMBO N./SUR Released : ###
BDRY. (COMPLETION) Cal. Days to Complete : 200 cal.days
POLANCO, ZN Desirable Starting Date: ###
Category: BRIDGE Contract: X Admin:
Project Description:
Coompletion of PSCG bridge and approaches
Scope of Work: structure excavation of slope and bank protection ###
bridge approach slab
embankment - upgrading of road elevation ###
concrete paving of approaches 300 ln.m. at 230 mm thickness
Length of girder: 25 ln.m. Total length, back of backwall: 25.84 ln.m.
MINIMUM EQUIPMENT REQUIRED MIN. TECH.PERSONNEL REQUIRED
Description No. Description No. Description No.
Bar cutter 1 Water truck 1 Project Engineer 1
Bar bender 1 Payloader 2 Resident Engineer 1
Backhoe w/ breaker 1 Transit mixer 2 Resident Inspector 1
Concrete vibrator 2 Cargo truck 1 Material Engineer 1
Plate compactor 1 Dumptruck 3
Crane w/ bucket 1 Road Roller 1
Bulldozer 1 Concrete Screed 1
Road Grader 1 Boom Truck 1
ESTIMATED COST OF PROPOSED PROJECT
% of Unit Quantity Direct Cost Adjusted
Item Description
Total Total Unit Cost Unit Cost ###
A. FACILITIES FOR THE ENGINEER
FE A.1.1 Facilities for the Engineer (Bunkhouse, Scho 3.16 L.S. 1.00 380,831.00 380,831.00 431,862.35
###
FE A.1.2 Facilities for the Engineers (Service Vehicle/ 7.31 Days 158.00 880,856.32 5,575.04 5,853.79
###
FE A.1.3 Construction Safety and Health 0.09 L.S. 1.00 11,432.26 11,432.26 12,964.18
###
1,273,119.58 ###
B. GENERAL ITEMS ###
SPL-MD Mobilization/Demobilization 0.95 L.S. 1.00 114,914.80 114,914.80 120,660.54
###
SPL -CTSTM Construction Traffic Signages and Traffic 3.35 Mos. 6.60 404,214.24 61,244.58 69,451.36
SPL-PB Project Billboard 0.05 L.S. 2.00 6,319.84 6,319.84 3,881.96
###
525,448.88 ###
C. EARTHWORKS ###
101(1) Removal of Structures and Obstruction (Det 0.70 Cu. M. 269.92 84,461.27 312.91 384.41
101(2)d Removal of RCPC (42" dia) - 1070 mm 0.16 Ln. M. 40.00 19,555.55 488.89 600.60
101(3)a Removal of Existing Concrete Pavement, 23 1.69 Sq. M. 1,601.30 204,147.60 127.49 156.62
###
102(2)b Roadway Excavation (Surplus Common) 1.11 Cu.M. 1,015.20 134,201.02 132.19 162.40
103(1)a Structure Excavation (Common Soil) 0.26 Cu. M. 137.40 31,934.14 232.42 285.52
###
104(1)a Embankment (Common Borrow) 9.65 Cu.M. 2,016.09 1,162,370.20 576.55 708.29
105(1) Subgrade Preparation (C0mmon Material) 0.14 Sq.M. 1,101.00 16,433.20 14.93 18.34
###
1,653,102.97 ###
D. SUBBASE AND BASE COURSE ###
200 Aggregate Subbase Course 9.03 Cu.M. 1,151.89 1,088,015.90 944.55 1,160.38
###
1,088,015.90 ###
E. SURFACE COURSE
311-a Portland Cement Concrete Pavement, (280 16.88 Sq.M. 1,487.40 2,033,636.36 1,367.24 1.13
311(b) Portland Cement Concrete Pavement (150mm 5.01 Sq.M. 801.00 603,202.18 753.06 925.14
2,636,838.54
F. BRIDGE STRUCTURES ###
404(b) Reinforcing Steel Bar, Grade 60 1.69 Kgs. 3,462.00 203,616.12 58.81 72.25
###
405(a) Structural Concrete, Class A 1.60 Cu. M. 19.16 192,313.22 10,037.22 12,330.73
###
Bridge Major Structures (fc'=28 Mpa) ###
395,929.34 ###
G. DRAINAGE AND SLOPE PROTECTION WORKS ###
505(6) Grouted Riprap (Class B) 21.72 Cu. M. 842.74 2,617,161.44 3,105.52 3,813.28
###
506 Stone Masonry 3.30 Cu. M. 112.20 397,613.57 3,543.79 4,353.55
###
603(3)a Metal Guardrails (Metal Beam) including Con 12.15 Ln.M. 400.00 1,463,706.80 3,659.27 4,495.41
4,478,481.81
TOTAL ESTIMATED DIRECT COST 100.00 12,050,937.01 ###
NAME OF PROJECT: RETROFITTING/STRENGTHENING OF PERMANENT BRIDGES
SICOT BRIDGE (B00421MN) ALONG
DIPOLOG-PUNTA-DANSULLAN-S. OSMEÑA ZAMBO N./SUR
BDRY. (COMPLETION)
POLANCO, ZN
BREAKDOWN OF ESTIMATED EXPENDITURES % Total Amount
I. ESTIMATED COST:
A. DIRECT COST:
1. Mobilization / Demobilization
2. Materials 54.33 8,148,840.62
2.2 Supply Delivery
2.2 Testing Materials
3. Labor ( Including Fringe Benefit) 6.93 1,038,882.30
4. Equipment Expenses 19.08 2,863,214.09
B. INDIRECT COST:
1. Overhead Contingency Miscellaneous 6.14 7.65 921,792.58
2. Profit 5.90 7.34 884,413.27
3. Comprehensive all Risk Insurance
4. Value Added Tax ( VAT ) 4.62 692,857.14
-
SUB - TOTAL ( CONTRACT COST ) 97.00 % Php 14,550,000.00
II. ESTIMATED GOVERNMENT EXPENDITURES
1. Engineering Administrative Overhead 2.00 300,000.00

2. POW Site Acquisition
3. Materials to be furnished by the government
4. Materials and Quality Control
5. Preliminary Engineering (Planning Share)
6. Retention ( Central Office & Regional Office) -
7. Equipment -
SUB - TOTAL 2.00 % Php 300,000.00
III. CONTINGENCY / RESERVED
1. Physical (up to 5% of the Estimated Contract Cost)

2. Preliminary Engineering for Outside Reg. Infra Projects
(Per Department Memo dated January 3, 2001) -
3. Price Escalation ( up to 12% of the Estimated Contract Cost)
4. Payments for land improvements (RROW Acquisition) and 1.00 150,000.00
includes Electrict Transmission Line relocation.
5. Verificatory Boring Test (2 holes) -
SUB - TOTAL 1.00 % Php 150,000.00
TOTAL ESTIMATED PROJECT COST 100.00 % Php 15,000,000.00
Prepared by : Checked by:
LUZMINDA C. SAGUIN EVA A. TRANI

Engineer II Engineer II
Submitted by : Recommending Approval :
CHRISTOPHER L. EBAL WILFREDO L. DE GUZMAN

Engineer III OIC-Asst. District Engineer
Chief, Planning & Design Section
Approved :
KHADAFFY D. TANGGOL
District Engineer
12,050,937.01
0.00 97.00
14,550,000.00 0.00
12,050,937.01
1,806,205.85
items materials labor equipment TOTAL ocm % profit

FE A.1.1 309,795.80 71,035.20 - 380,831.00 - - 30,466.48
FE A.1.2 - - 880,856.32 880,856.32 - - -
FE A.1.3 - - 11,432.26 11,432.26 - - 914.58
SPL-MD - - 114,914.80 114,914.80 - - -
SPL-PB 5,756.00 563.84 - 6,319.84 568.79 9.00 505.59
101(3)a - 6,482.00 197,665.60 204,147.60 18,373.28 9.00 16,331.81
105(1) - 648.20 15,785.00 16,433.20 1,478.99 9.00 1,314.66
103(1)a - 1,464.53 30,469.60 31,934.14 2,874.07 9.00 2,554.73
101(2)d - 1,620.50 17,935.05 19,555.55 1,760.00 9.00 1,564.44
104(1)a 1,008,040.00 6,482.00 147,848.20 1,162,370.20 104,613.32 9.00 92,989.62
102(2)b - 2,106.65 132,094.37 134,201.02 12,078.09 9.00 10,736.08
200 993,525.00 3,727.15 90,763.75 1,088,015.90 97,921.43 9.00 87,041.27
101(1) - 5,871.15 78,590.12 84,461.27 7,601.51 9.00 6,756.90
400(14)b - - - - - #DIV/0! -
400(16)a - - - - - #DIV/0! -
401(2) - - - - - #DIV/0! -
404(a) - - - - - #DIV/0! -
404(b) 179,427.18 10,061.07 14,127.88 203,616.12 18,325.45 9.00 16,289.29
405(a) 155,465.80 25,933.37 10,914.05 192,313.22 17,308.19 9.00 15,385.06
403 - - - - - #DIV/0! -
311-a 1,747,607.85 21,097.70 264,930.81 2,033,636.36 183,027.27 9.00 162,690.91
405(2)b - - - - - #DIV/0! -
603(3)a 1,110,330.40 143,364.00 210,012.40 1,463,706.80 131,733.61 9.00 117,096.54
406(1)c - - - - - #DIV/0! -
412 - - - - - #DIV/0! -
505(6) 1,768,054.67 302,139.63 546,967.15 2,617,161.44 234,055.15 8.94 209,372.92
506 332,962.92 38,390.93 26,259.72 397,613.57 35,785.22 9.00 31,809.09
311(b) 525,875.00 5,680.15 71,647.03 603,202.18 54,288.20 9.00 48,256.17
SPL -CTST 12,000.00 392,214.24 - 404,214.24 - - 32,337.14
200 - - - - - #DIV/0!
500(1)C - - - - - -
8,148,840.62 1,038,882.30 2,863,214.09 12,050,937.01 921,792.58 884,413.27
Err:509 - - - - - #DIV/0! -
% vat total
8.00 20,564.87 49,355.70 431,862.35
- 44,042.82 105,702.76 924,899.14
8.00 617.34 1,481.62 12,964.18
- 5,745.74 13,789.78 120,660.54
8.00 369.71 887.31 7,763.92
8.00 11,942.63 28,662.32 250,795.33
8.00 961.34 2,307.22 20,188.19
8.00 1,868.15 4,483.55 39,231.09
8.00 1,144.00 2,745.60 24,023.99
8.00 67,998.66 163,196.78 1,427,971.79
8.00 7,850.76 18,841.82 164,865.95
8.00 63,648.93 152,757.43 1,336,627.53
8.00 4,940.98 11,858.36 103,760.66
#DIV/0! - - -
#DIV/0! - - -
#DIV/0! - - -
#DIV/0! - - -
8.00 11,911.54 28,587.70 250,142.40
8.00 11,250.32 27,000.78 236,256.78
#DIV/0! - - -
8.00 118,967.73 285,522.54 2,498,322.26
#DIV/0! - - -
8.00 85,626.85 205,504.43 1,798,163.80
#DIV/0! - - -
#DIV/0! - - -
8.00 153,029.48 367,270.74 3,213,618.99
8.00 23,260.39 55,824.94 488,468.26
8.00 35,287.33 84,689.59 741,033.88
8.00 21,827.57 21,827.57 458,378.95
#DIV/0! - - -
- - -
692,857.14 14,550,000.00
#DIV/0! - #DIV/0!
Item No. & Description : FE A.1.1 Facilities for the Engineer (Bunkhouse, School Building Type)
Unit of Measuremnt : L.S.
Output Per Hour :
Quantity : 1.00
Description No. of Persons No. Of Hrs Rate/Hr Amount

A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 1 160.00 76.49 12,238.40

b. Skilled 2 160.00 55.40 17,728.00
c. Laborer 6 160.00 42.78 41,068.80
Sub-Total P 71,035.20
Name and Capacity No.of Unit No. Of Hours Rate/Hr Amount
B. Equipment, (2009 Acel Rates)
Sub-Total P -
C. Total (A + B) 71,035.20
D. Output per Day
Name and Spec's of Materials Quantity Unit Unit Cost Amount
E. Materials
A. Building
Portland Cement 172 bags 275.00 47,300.00
Fine Aggregates 12 cu.m. 697.00 8,364.00
Coarse Aggregates 14 cu.m. 750.00 10,500.00
Gravel Bedding 6 cu.m. 750.00 4,500.00
16mmØ x 6.0m. Std. Def. Steel Bars 341 kgs 43.00 14,663.00
No. 16 G.I. Tie Wire 25 kgs 60.00 1,500.00
Concrete Hollow Block (ordinary, 4" x 8" x 16") 1568 pcs 12.00 18,816.00
Good Lumber 2"x 6"x10' 600 bd.ft. 30.00 18,000.00
Good Lumber 2"x 4"x8' 16 bd.ft. 30.00 480.00
Coco Lumber 2"x 2"x 12' 120 bd.ft. 13.00 1,560.00
14 blades jalousie holder double control 12 set 480.00 5,760.00
1/4"clear glass jalousie blades 168 pcs 35.00 5,880.00
1/4"clear glass transom 50 sq.ft. 45.00 2,250.00
Wood stick, 1" x 2" S4S 400 ln.ft. 3.00 1,200.00
Post strap 1/4"x2"x18" 17.5 kgs 60.00 1,050.00
Common wire nails 30 kgs 60.00 1,800.00
Machine bolts (16mmØ w/ nuts & washers) 35 kgs 141.00 4,935.00
Ordinary plywood, 1/4"x4'x8' 39 shts. 315.00 12,285.00
Marine plywood, 1/4"x4'x8' 20 shts. 375.00 7,500.00
Marine plywood, 1/2"x4'x8' 5 shts. 800.00 4,000.00
Hinges, 2"x 4" loose pin 6 pair 70.00 420.00
Hinges, 1"x 2" fixed pin 8 pair 40.00 320.00
Door locks (with knob) 6 set 996.00 5,976.00
Paneled door (Tanguile) 2 unit 3,317.00 6,634.00
Corrugated G.I. Roofing 94.08 sq.m. 300.00 28,224.00
Ordinary Flashing and Ridge Roll 30 ln.m. 113.00 3,390.00
Ordinary Gutter 20 ln.m. 113.00 2,214.80
Umbrella nails, 2-1/2" 30 kgs 72.00 2,160.00
Roof Sealant 5 liter 184.00 920.00
Water Closet (Pail system) 2 unit 1,000.00 2,000.00
4"Ø PVC satinary pipe 5 length 735.00 3,675.00
4"Ø PVC satinary pipe fittings 2 pcs 75.00 150.00
Empty drum (200 liters) 2 pcs 1,500.00 3,000.00
PVC solvent (250 grams) 2 cans 100.00 200.00
Ligthing Fixtures 10 set 500.00 5,000.00
Convenience outlets fixtures 5 set 510.00 2,550.00
Ligth switch 5 set 96.00 480.00
3.5mm2 THW WIRE 90 m. 29.00 2,610.00
2.0mm2 THW WIRE 50 m. 24.00 1,200.00
5.5mm2 THW WIRE 20 m. 36.00 720.00
Service drop wire 40 m. 25.00 1,000.00
PVC conduit pipe (25mm dia) 34 pc 128.00 4,352.00
PVC conduit coupling (25mm dia) 51 pc 23.00 1,173.00
Utility box PVC 10 pc 34.00 340.00
Junction box PVC-octagon 21 pc 23.00 483.00
Panel Board (with 3 circuit breaker) 1 set 2,676.00 2,676.00
Service entrance set 1 set 1,000.00 1,000.00
Ceramic tiles 5.04 sq.m. 600.00 3,024.00
B. Office & Living Quarter:
Conference Table (4 setters) 1 set 2,849.00 2,849.00
Conference chairs (Monobloc w/ backrest) 12 pc. 400.00 4,800.00
White Board 1.5 m x 1.0 m 2 shts 400.00 800.00
F. Direct Cost (C + E) P 380,831.00
G. Direct Unit Cost (F / Qty) P 380,831.00
H. Overhead, Contingencies and Miscellaneous - 9% per D.O. 22 s2015 P -
I. Contractors Profit 8.00 8% per D.O. 22 s2015 P 30,466.48
J. Value Added Tax (VAT) 5.00 5% per D.O. 22 s2015 P 20,564.87
K. Total Indirect Cost (H + I + J) P 51,031.35
L. Total Unit Cost (F + K) / Qty P 431,862.35
Item No. & Description : FE A.1.2 Facilities for the Engineers (Service Vehicle/Rental)
Unit of Measuremnt : Days
Output Per Hour :
Quantity : 158
Description No. of Persons No. Of Days Rate/Day Amount

A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
Sub-Total P -
Name and Capacity No.of Unit No. Of Days Rate/Day Amount
SERVICE VEHICLE:
A. Bare Rental
Brand New Service Vehicle 1 158.00 4,238.36 669,660.88
Diesel Engine 158 hp(m
B. Operation and Maintenance

Note: (Per DO No. 03, series of 2010) hp
Fuel (15%)x(hp)x(fuel price) 158 158.00 47.00 175,996.20
Oil (20%)x(Fuel Cost) 35,199.24
C. Total (A + B) 880,856.32
D. Output per Day
E. Materials
Sub-Total P -
H. Overhead, Contingencies and Miscellaneous, - 9% per D.O. 22 s2015 P -
I. Contractors Profit - 8% per D.O. 22 s2015 P -
Item No. & Description : FE A.1.3 Construction Safety and Health
Output Per Hour :
Quantity : L.S.
Item No. Foreman Skilled Unskilled Total Man-Hours

SPL-PB - - - -
101(3)a 40.00 - 80.00 120.00
105(1) 4.00 - 8.00 12.00
103(1)a 7.15 - 21.45 28.60
103(2)a 7.00 7.00 14.00 28.00
200 23.00 - 46.00 69.00
400(4)a 40.50 162.00 324.00 526.50
400(14)b 169.00 845.00 845.00 1,859.00
400(16)a 8.00 48.00 48.00 104.00
401(2) 80.00 160.00 320.00 560.00
404(a) 24.00 48.00 192.00 264.00
404(b) 19.00 38.00 152.00 209.00
405(a) 38.50 154.00 308.00 500.50
405(c) 166.00 664.00 1,328.00 2,158.00
403 7.70 30.80 61.61 100.11
405(2)b 2.00 4.00 12.00 18.00
406(1)c 192.00 1,536.00 1,152.00 2,880.00
505(6) 843.00 1,686.00 3,372.00 5,901.00
506 72.50 145.00 580.00 797.50
TOTAL Man-Hours 16,135.21
Description No. of Persons No. of Hours Rate/Hr Amount

A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
Sub-Total P -
PERSONAL PROTECTIVE EQUIPMENT

Rubber boots 2,276.11 0.17 395.47
Working gloves 10,117.00 0.96 9,699.67
Safety helmet 104.00 0.03 3.25
Eye Goggles 473.00 2.82 1,333.86
C. Total (A + B) 11,432.26
D. Output per Day
E. Materials
Sub-Total P -
H. Overhead, Contingencies and Miscellaneous, - 9% per D.O. 22 s2015 P -
I. Contractors Profit 8.00 8% per D.O. 22 s2015 P 914.58
J. Value Added Tax (VAT) 5.00 5% per D.O. 22 s2015 P 617.34
Item No. & Description : SPL-MD Mobilization/Demobilization
Output Per Hour :
Quantity : L.S.
Name and Specification No. of Persons No. Of Hrs Rate/Hr Amount

A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 8.00 73.02 -

b. Skilled 8.00 52.79 -
c. Laborer 8.00 40.71 -
Sub-Total P -
a. Low bed trailer 1 22.00 4,255.40 93,618.80

b. Dumptruck 1 22.00 968.00 21,296.00
C. Total (A + B) 114,914.80
D. Output per Day
E.
Sub-Total P -
H. Overhead, Contingencies and Miscellaneous - 9% per D.O. 22 s2015 P -
I. Contractors Profit - 8% per D.O. 22 s2015 P -
Item No. & Description : SPL-PB Project Billboard
Output Per Hour :
Quantity : 2.00
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 76.49 -

b. Skilled 1 4.00 55.40 221.60
c. Laborer 2 4.00 42.78 342.24
Sub-Total P 563.84
Name and Capacity No.of Unit No. of Hours Rate/Hr Amount
Sub-Total P
C. Total (A + B) 563.84
D. Output per Day = 8 cu.m./day
Name and Spec's of Materials No. of Unit Unit Unit Cost Amount
E. Materials
a. Coco Lumber 102 bd.ft. 13.00 1,326.00

b. Plywood, Marine 1/4" 2 pc 375.00 750.00
c. G.I. Tie Wire 10 kg 68.00 680.00
d. Tarpauline 1200mm x 2400mm 2 pc 1,500.00 3,000.00
H. Overhead, Contingencies and Miscellaneous 9.00 9% per D.O. 22 s2015 P 568.79
I. Contractors Profit 8.00 8% per D.O. 22 s2015 P 505.59
Item No. & Description : 101(3)a Removal of Existing Concrete Pavement, 230 mm thk
Unit of Measuremnt : Sq. M.
Output Per Hour : 40 sq.m./hr.
Quantity : 1601.30
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Construction Foreman 1 40.00 76.49 3,059.60

b. Laborer 2 40.00 42.78 3,422.40
Name and Capacity Unit No. Of Hours Rate/Hr Amount
a. Backhoe with Pavement Breaker (0.80 cu.m. 1 40.00 2,074.95 82,998.00

b. Payloader (1.50 cu.m.) LX80-2C 1 40.00 1,733.00 69,320.00
c. Dumpruck (10 cu.m.) 1 20.25 1,352.00 27,378.00
Minor Tools (10% of Labor) 17,969.60
Disposal area within 3 km.
C. Total (A + B) 204,147.60
D. Output per Day
E. Materials
Sub-Total P -
G. Direct Unit Cost (F / Qty) P 127.49
H. Overhead, Contingencies and Miscellaneous 9.00 9% per D.O. 22 s2015 P 18,373.28
L. Total Unit Cost (F + K) / Qty P 156.62
Item No. & Description : 101(2)d Removal of RCPC (42" dia) - 1070 mm
Unit of Measuremnt : Ln. M.
Output Per Hour : 4 ln.m./hr.
Quantity : 40.00
NOTE: REMOVAL OF DETOUR ROAD
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Construction Foreman 1 10.00 76.49 764.90

b. Laborer 2 10.00 42.78 855.60
a. Backhoe (0.80 cu.m.) 1 10.00 1,537.00 15,370.00

b. Boom Truck 0.5 10.00 480.60 2,403.00
Minor Tools (10% of Labor) 162.05
C. Total (A + B) 19,555.55
D. Output per Day
E. Materials
Sub-Total P -
Item No. & Description : 101(1) Removal of Structures and Obstruction (Detour Road)
Unit of Measuremnt : Cu. M.
Output Per Hour : 10 cu.m./hr.
Quantity : 269.92
NOTE: REMOVAL OF DETOUR ROAD
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)

b. Skilled Labor 1 27.00 55.40 1,495.80
b. Laborer 2 27.00 42.78 2,310.12
a. Backhoe (0.80 cu.m.) 1 27.00 1,537.00 41,499.00

b. Dumpruck (10 cu.m.) 1 27.00 1,352.00 36,504.00
C. Total (A + B) 84,461.27
D. Output per Day
E. Materials
Sub-Total P -
Item No. & Description : 102(2)b Roadway Excavation (Surplus Common)
Unit of Measuremnt : Cu.M.
Output Per Hour : 80 Cu.m./Hr.
Quantity : 1,015.20
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)

b. Laborer 2 13.00 42.78 1,112.28
Name and Capacity Unit No. Of Hrs Rate/Hr Amount
a. Dumptruck (10 cu.m.) 3 13.00 1,352.00 52,728.00

b. Payloader (1.50 cu.m.) 1 13.00 1,733.00 22,529.00
c. Payloader (1.50 cu.m.) at disposal site 1 3.90 1,733.00 6,758.70
d. Bulldozer (155 Hp), D65A-8 1 13.00 2,299.00 29,887.00
e. Backhoe (0.80 cu.m.) 1 13.00 1,537.00 19,981.00
Hauling distance within 3 km.
C. Total (A + B) 134,201.02
D. Output per Day
Designation of Personnel Quantity Unit Unit Cost Amount
E. Materials
Repair, Spare Parts & Other Misc. Expenses for 1 -
Replacement of Tire -
Sub-Total P
Item No. & Description : 105(1) Subgrade Preparation (C0mmon Material)
Unit of Measuremnt : Sq.M.
Output Per Hour : 300 Cu.m./Hr.
Quantity : 1,101.00
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)

b. Laborer 2 4.00 42.78 342.24
Sub-Total P 648.20
Name and Capacity Unit No. Of Hrs Rate/Hr Amount
a. Motorized Road Grader G7 10A 1 4.00 2,173.00 8,692.00

b. Vibratory Roller 10MT SP56 1 4.00 1,507.00 6,028.00
c. Water Truck (1000 gal) 1 1.00 1,065.00 1,065.00
C. Total (A + B) 16,433.20
D. Output per Day
E. Materials
Sub-Total P
Item No. & Description : 103(1)a Structure Excavation (Common Soil)
Quantity : 137.40
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 1 7.15 76.49 546.90

b. Skilled 55.40 -
c. Laborer 3 7.15 42.78 917.63
Name and Capacity Unit No. Of Hrs. Rate/Hr Amount
a. Dumptruck (10.0 cu.m.) 2 7.15 1,352.00 19,333.60

b. Backhoe (0.80 cu.m.) 1 7.15 1,537.00 10,989.55
Minor Tools (10% of labor) 146.45
C. Total (A + B) 31,934.14
D. Output per Day
E. Materials
Sub-Total P -
Item No. & Description : 104(1)a Embankment (Common Borrow)
Output Per Hour : 50 cu. m./hr.
Quantity : 2016.09
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 1 40.00 76.49 3,059.60

b. Skilled 55.40
c. Laborer 2 40.00 42.78 3,422.40
a. Motorized Road Grader G710A 1 40.00 2,173.00 86,920.00

b. Vibratory Roller (10 m.t.), SP56 1 40.00 1,507.00 60,280.00
c. Water Truck (1000 gal) 1 10.25 1,065.00 648.20
C. Total (A + B) 154,330.20
E. Materials
a. Common Borrow (with 25% shrinkage factor) 2520.1 cu.m. 400.00 1,008,040.00
Sub-Total P 1,008,040.00
F. Direct Cost (C + E) P 1,162,370.20
Item No. & Description : 200 Aggregate Subbase Course
Output Per Hour : 50 cu. m./hr.
Quantity : 1151.89
NOTE: INCLUDES MAINTENANCE OF DETOUR ROAD
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 1 23.00 76.49 1,759.27

b. Skilled 23.00 55.40 -
c. Laborer 2 23.00 42.78 1,967.88
a. Motorized Road Grader G7 10A 1 23.00 2,173.00 49,979.00

b. Vibratory Roller (10 m.t.), SP 56 1 23.00 1,507.00 34,661.00
c. Water truck (1000 gals) 1 5.750 1,065.00 6,123.75
C. Total (A + B) 94,490.90
E. Materials
a. Aggregate Subbase Course 1324.7 cu.m. 750.00 993,525.00

(with 15% shrinkage factor)
F. Direct Cost (C + E) P 1,088,015.90
Item No. & Description : 311(b) Portland Cement Concrete Pavement (150mm thk - Shoulder)
Unit of Measuremnt : Sq.M.
Output Per Hour : 107.33 sq. m./hr.
Quantity : 801.00
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 1 7.00 76.49 535.43

b. Skilled 4 7.00 55.40 1,551.20
c. Laborer 12 7.00 42.78 3,593.52

a. Transit Concrete Mixer (5.0 cu.m.) 4 7.00 1,279.00 35,812.00
b. Concrete Vibrator 2 7.00 148.88 2,084.32
c. Concrete Batching Plant (30 cu.m.) 1 7.00 1,208.03 8,456.21
d. Payloader (1.50 cu.m.), LX8080-2C 1 7.00 1,733.00 12,131.00
e. Concrete Screed (5 Hp) 1 7.00 545.00 3,815.00
f. Water Truck (1,000 gal) 1 7.00 1,065.00 7,455.00
g. Concrette Saw, Blade Ø 14" (7.5 Hp) 1 7.00 167.38 1,171.66
h. Bar Cutter 1 0.70 219.75 153.83
C. Total (A + B) 77,327.18
E. Materials
a. Reinforcing Steel Bars (Grade 40) 264.33 kgs 43.00 11,366.19

b. Curing Compound 232.29 liter 45.00 10,453.05
c. Asphalt Sealant 96.12 liter 49.45 4,753.13
d. Steel Forms 368.46 ln.m. 85.00 31,319.10
e. Fine Agreagates 66.0825 cu.m. 697.00 46,059.50
f. Coarse Aggregates 120.15 cu.m. 750.00 90,112.50
g. Portland Cement 1145.43 bag 288.00 329,883.84
h. Concrete Saw (diamond blade 14") 0.12015 pc 8,000.00 961.20
i. Pipe Sleeve, 2" dia 6.2478 ln.m. 97.00 606.04
j. Grease/Tar 1.2015 liter 300.00 360.45
Item no. & Description 311-a Portland Cement Concrete Pavement, (280mm)
Unit of Measurement Sq.M.
Output per Hour 57.5 sq.m./hr.
Quantity 1,487.40 Sq.M.
Scope of Work Normal Pavement Width: 6.70 m.
Pavement Thickness 280 mm thk
Description No. of Persons No. of Hours Rate / Hour Amount

A. Labor, (D.O. 40 s2009 & D.O. 29 s2011)

b. Skilled laborers 4 26.00 55.40 5,761.60
c. Unskilled Laborers 12 26.00 42.78 13,347.36
Name and Capacity No. of Unit No. of Hours Rate / Hour Amount
B. Equipment, (2009 ACEL Rates)
Transit Concrete Mixer (5.0 cu.m.) 4 26.00 1,279.00 133,016.00

Concrete Vibrator 2 26.00 148.88 7,741.76
Concrete Batching Plant (30.0 cu.m.) 1 26.00 1,208.03 31,408.78
Payloader (1.5 cu.m.) LX80-2c 1 26.00 1,733.00 45,058.00
Concrete Screed (5Hp) 1 26.00 545.00 14,170.00
Water Truck (1000 gal) 1 26.00 1,065.00 27,690.00
Concrete Saw Blade ф 14" (7.5Hp) 1 26.00 167.38 4,351.88
Bar Cutter 1 2.00 219.75 439.50
Minor Too(5% of Labor) 5% 1,054.89
C. Total ( A + B ) P 286,028.51
D. Output pe 57.50 sq.m./hr.
Name and Spec's of Materials Unit Quantity Unit Cost Amount
E. Materials
Reinforcing Steel Bars kg. 744 43.00 31,992.00

Curing Compound liter 432 45.00 19,440.00
Asphalt Sealant liter 253 49.45 12,510.85
Steel Forms (rental) l.m. 685 85.00 58,225.00
Fine Aggregates cu.m. 230 697.00 160,310.00
Coarse Aggregates cu.m. 417 750.00 312,750.00
Portland (40 kg/bag) bag 3957 288.00 1,139,616.00
Concrete Saw (diamond blade 14") pc 1 8,000.00 8,000.00
Pipe Sleeve, 2" dia. l.m. 12 97.00 1,164.00
Grease/Tar liter 12 300.00 3,600.00
Sub-Total P 1,747,607.85
F. Direct Cost (C+E) P 2,033,636.36
G. Direct Unit Cost ( F / Quantity ) P 1,367.24
I. Contractor's Profit 8.00 8% per D.O. 22 s2015 P 162,690.91
J. Value Added Tax ( VAT ) 5.00 5% per D.O. 22 s2015 P 118,967.73
K. Total Indirect Cost ( H + I + J ) P 464,685.91
L. Total Item Cost P 1,679.66
Item No. & Description : 404(b) Reinforcing Steel Bar, Grade 60
Unit of Measuremnt : Kgs.
Output Per Hour : 180 kg/hr.
Quantity : 3,462.00
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 1 19.00 76.49 1,453.31

b. Skilled (Steelman) 2 19.00 55.40 2,105.20
c. Unskilled 8 19.00 42.78 6,502.56
Name and Capacity No.of Unit No. of Hrs. Rate/Hr Amount
a. Bar Cutter 1 9.50 351.50 3,339.25

b. Bar Bender 1 9.50 219.75 2,087.63
c. Cargo Truck 1 3.50 1,102.00 3,857.00
d. Crane, 25 Tonner 1 3.50 1,384.00 4,844.00
C. Total (A + B) 24,188.95
D. Output per Day = 1,440 Kg. /Day
E. Materials
a. Reinforcing steel, grade 60 3,635.10 kgs. 48.00 174,484.80

b. #16 Tie wire 72.68 kgs. 68.00 4,942.38
c. Miscellaneous
Item No. & Description : 405(a) Structural Concrete, Class A
Bridge Major Structures (fc'=28 Mpa)
Quantity : 19.16
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 1 2.00 76.49 152.98

b. Skilled 4 2.00 55.40 443.20
c. Laborer 8 2.00 42.78 684.48
Installation & Removal of Formworks/False

work
a. Const. Foreman 1 38.50 76.49 2,944.87
b. Skilled 4 38.50 55.40 8,531.60
c. Laborer 8 38.50 42.78 13,176.24
Name and Capacity No.of Unit No. of Hours Rate/Hour Amount
a. Transit Mixer (5 cu. m.) 2 2.00 1,279.00 5,116.00

b. Concrete Vibrator 2 2.00 148.88 595.52
c. Batching Plant (30 cu.m.) 1 1.00 1,208.03 1,208.03
d. Payloader (1.50 cu.m.) LX80-2c 1 1.00 1,733.00 1,733.00
e. Crane, w/ bucket 1 1.00 1,729.00 1,729.00
f. Water Truck (1000 gal) 1 0.50 1,065.00 532.50
C. Total (A + B) 36,847.42
D. Output per Day = 80 Cu.m. /Day
E. Materials
a. Cement 201.20 bags 288.00 57,945.60

b. Fine aggregates 9.60 cu.m. 697.00 6,691.20
c. Coarse aggregates 19.20 cu.m. 750.00 14,400.00
d. Curing compound 19.20 ltr. 45.00 864.00
e. Lumber, good - 4 uses 1,916.00 bd.ft 30.00 57,480.00
f. Plywood (1/2" x 4' x 8') - 4 uses 28.70 pc 590.00 16,933.00
g. Assorted CWN (1 kg/100bdft of lumber) 19.20 kg. 60.00 1,152.00
Item No. & Description : 505(6) Grouted Riprap (Class B)
Output Per Hour : 1.0 cu.m./hr.
Quantity : 842.74
NOTE: For slope protection and bank protection
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 1 843.00 76.49 64,481.07

b. Skilled 2 843.00 55.40 93,404.40
c. Laborer 4 843.00 42.78 144,254.16
Name and Capacity No.of Unit No. of Hours Rate/Hour Amount
a. One Bagger Concrete Mixer 1 843.00 172.00 144,996.00

b. Water Truck, 1000 gals 1 42.15 1,065.00 44,889.75
c. Backhoe (Wheel Type 0.28 cu.m.) 1 421.50 840.00 354,060.00
Minor Tools 1% of Labor 3,021.40
C. Total (A + B) 849,106.78
D. Output per Day = 8 Cu.m. /Day
E. Materials
a. Boulders (Class B)30-70 kgs 885.00 cu.m. 1,000.00 885,000.00

b. Portland Cement 2,107.00 bags 288.00 606,816.00
c. Fine Aggregates 177.00 cu.m. 697.00 123,369.00
d. Weep Hole (PVC pipe 75 mm Ø) 252.82 ln.m. 490.00 123,881.80
e. Gravel Fill 12.64 cu.m. 750.00 9,480.00
f. Filter Cloth 12.64 sq.m. 160.00 2,022.40
d. Miscellanoeus 1% of Materials 17,485.47
Sub-Total P 1,768,054.67
F. Direct Cost (C + E) P 2,617,161.44
Item No. & Description : 506 Stone Masonry
Output Per Hour : 1.5625 cu.m./hr.
Quantity : 112.20

A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 1 72.50 76.49 5,545.53
b. Skilled 2 72.50 55.40 8,033.00
c. Laborer 8 72.50 42.78 24,812.40
a. One bagger Mixer 1 72.50 172.00 12,470.00

b. Water Truck (1000 gals) 1 3.625 1,065.00 3,860.63
c. Backhoe (Wheel type 0.28 cu.m.) 1 7.25 840.00 6,090.00
Minor Tools 10% of Labor 3,839.09
C. Total (A + B) 64,650.64
D. Output per Day
E. Materials
a. Cement 617 bag 288.00 177,696.00
b. Sand 33.66 cu.m. 697.00 23,461.02
c. Gravel Fill 2.24 cu.m. 750.00 1,680.00
d. Weep Holes (PVC) 33.66 l.m. 114.00 3,837.24
e. Filter Cloth 1.7 sq.m. 160.00 272.00
f. Boulders 118 cu.m. 1,040.00 122,720.00
Miscellaneous (1% o Materials) 3,296.66
Item No. & Description : 603(3)a Metal Guardrails (Metal Beam) including Concrete Post
Unit of Measuremnt : Ln.M.
Output Per Hour : 4.20 ln. m./hr.
Quantity : 400.00
Remarks: For Detour
A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 1 400.00 76.49 30,596.00
b. Skilled 2 400.00 55.40 44,320.00
c. Laborer 4 400.00 42.78 68,448.00
a. Concrete Mixer (1-bagger) 1 200.00 172.00 34,400.00

b. Concrete Vibrator 1 200.00 148.88 29,776.00
c. Water Truck (1,000 gal) 1 20.00 1,065.00 21,300.00
d. Cargo Truck (10T) 1 100.00 1,102.00 110,200.00
Minor Tools (10% of Labor) 14,336.40
C. Total (A + B) 353,376.40
E. Materials
a. Portland Cement 132 bag 288.00 38,016.00

b. Fine Aggregates 7.2 cu.m. 697.00 5,018.40
c. Coarse Aggregates 14.4 cu.m. 750.00 10,800.00
d. Metal Beam Guardrail (355mm width) 400 ln.m. 1,950.00 780,000.00
e. Plywood, Marine 1/2" 100 pc 800.00 80,000.00
f. Good Lumber 3200 bd.ft. 30.00 96,000.00
g. Reinforcing Steel Bars (deformed grade 40) 1600 kg 43.00 68,800.00
h. G.I. Tie wire No. 16 32 kg 68.00 2,176.00
i. Common Wire Nails 32 kg 60.00 1,920.00
j. Bolt, Nut & Washer 5/8" x 1" 200 pc 22.00 4,400.00
k. Bolt, Nut & Washer 5/8" x 9" 800 pc 29.00 23,200.00
Sub-Total P 1,110,330.40
F. Direct Cost (C + E) P 1,463,706.80
Item No. & Description : SPL -CTSTMConstruction Traffic Signages and Traffic Management
Unit of Measuremnt : Mos.
Output Per Hour :
Quantity : 6.6

A. Labor, (D.O. 40 s2009 & D. O. 12 s2011)
a. Const. Foreman 1 1,584.00 76.49 121,160.16
b. Flagmen 4 1,584.00 42.78 271,054.08
Traffic Management:
Minimum number of Stations to Man
1. Beginning of project 1
2.End of project 1
total number of stations 2
Number of personel per station 1
Number of shift per day 2
Total number of personnel needed 4
Sub-Total P -
C. Total (A + B) 392,214.24
D. Output per Day
E. Materials
a. Furnish, Install Maintenance of 1 set 12,000.00 12,000.00

Traffic Signages
H. Overhead, Contingencies and Miscellaneou - 9% per D.O. 22 s2015 P -
RETROFITTING/STRENGTHENING OF Replacem 15,000 66.78 sq.m
PERMANENT BRIDGES ent of
Bridge
`
Per DO 44 (Critical Path days) = 154.66666667 CD 6%

Allow of Sundays & Holidays = 36 CD 25% of CP days
Allow of Weather = 42 CD 46.4
232.66666667 calendar da 234.00 237.066667
APPRO CD
20 162 DO 44
15.00 X
5 140
15 22
10 X - 140
220 = 15 X + -
15 X = 2,320
X = 154.67 cd
mo.
7.80
20 56
15 X
5 26
mo. 15 30
7.80 10 X - 26
2100 300 = 15 X + -
15 X = 690
X = 46 cd
BRIDGES 5M 20 M 50 M
1 RCDG on RC Pile 125 160 201
2 PSCG on RC Pile 140 162 180
3 RCDG on RC Pile 105 156 192
4 PSCG on Bored Pile 105 131 168
5 RETRO/REHAB/STRENGTH 62 90 162
390
100 M 150 M
255 274
207 225
265 294
214 243
266 318
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE DISTRICT ENGINEER
Zamboanga del Norte, 3rd District Engineering District
Segabe, Piňan, ZN
PROJECT SCHEDULE
(SIMPLIFIED BAR CHART)
Name /Location of Project:
RETROFITTING/STRENGTHENING OF PERMANENT BRIDGES
DIPOLOG-PUNTA-DANSULLAN-S. OSMEÑA ZAMBO N./SUR
BDRY. (COMPLETION)
POLANCO, ZN
Item Estm. WEEKS (at six days per week)
Description Critical Path
No. days 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34
A. FACILITIES FOR THE ENGINEER
FE A.1.1 Facilities for the Engineer (Bunkhouse, School Building Type) 20.00 -
FE A.1.2 Facilities for the Engineers (Service Vehicle/Rental) 155.00 -
FE A.1.3 Construction Safety and Health 155.00
B. GENERAL ITEMS
SPL-MD Mobilization/Demobilization 2.75 2.75
SPL-PB Project Billboard 0.50 0.50
C. EARTHWORKS
101(1) Removal of Structures and Obstruction (Detour Road) 3.38 3.38
101(2)d Removal of RCPC (42" dia) - 1070 mm 1.25 1.25
101(3)a Removal of Existing Concrete Pavement, 230 mm thk 5.00 5.00
102(2)b Roadway Excavation (Surplus Common) 1.63 1.63
103(1)a Structure Excavation (Common Soil) 0.89 0.89
104(1)a Embankment (Common Borrow) 5.00 5.00
105(1) Subgrade Preparation (C0mmon Material) 0.50 0.50
D. SUBBASE AND BASE COURSE
200 Aggregate Subbase Course 3.36 3.36
E. SURFACE COURSE
311-a Portland Cement Concrete Pavement, (280mm) 3.25 3.25
311(b) Portland Cement Concrete Pavement (150mm thk - Shoulder) 0.88 0.88
F. BRIDGE STRUCTURES
404(b) Reinforcing Steel Bar, Grade 60 2.38 2.38
405(a) Structural Concrete, Class A 4.81 4.81
Bridge Major Structures (fc'=28 Mpa)
G. DRAINAGE AND SLOPE PROTECTION WORKS
505(6) Grouted Riprap (Class B) 110.38 110.38
506 Stone Masonry 9.06 9.06
603(3)a Metal Guardrails (Metal Beam) including Concrete Post 50.00
PROJECT DURATION (critical path days) 155.00

CSummary: 155 CD
Critical Path Duration (Bar Chart) 155 days
Allowance for Sundays and Holidays 26 days LEGEND:
Allowance for Rainy Days 19 days Regular Activity Time/Duration
TOTAL PROJECT DURATION (calendar days) 200 days Critical Path Activity Time/Duration
Prepared by:
LUZMINDA C. SAGUIN
Engineer II
do44
155cd
155.00
C
U
R
I
N
G
QUANTITY SHEET
Name of project : SICOT BRIDGE Sheet No.: __________of__________

Location :
AREA (sq.m.) VOLUME (cu.m.)

LENGTH
STATION Item No. Item No. Item No. Item No. Item No. Item No. Item No. Item No. Item No. Item No. Item No. Item No. Remarks
(m.)
102 104 105 200 102 104 105 200

1857+240 18.73 0 0 4.01
20
260 12.44 0 0 4.01
20
280 10.65 0 0 4.01
20
300 0 3.99 0 3.78
20
320 0 11.81 0 3.78
19
339 0 20.21 0 3.54
1
340 0 0 0 0
9.5
349.5 0 0 0 0
10.5
360 0 29.01 0 3.54
20
380 0 23.78 0 3.54
20
400 0 19.02 0 3.54
TOTAL THIS SHEET

TOTAL
Prepared by: Date: Checked by: Date:

QUANTITY SHEET
Name of project : Sheet No.: __________of__________

Location :

LENGTH
(m.)
102 104 105 200 102 104 105 200

1857+400 0 19.02 0 3.54
20
420 0 7.46 0 4.01
20
440 0 3.21 0 3.78
20
460 4.47 0 12.4 4.01
20
480 11.98 0 12.4 4.01
20
500 3.75 0.22 0 4.01
TOTAL THIS SHEET

TOTAL

QUANTITY SHEET

Location :

LENGTH
(m.)
TOTAL THIS SHEET

TOTAL
QUANTITY SHEET
Location :

LENGTH
(m.)
TOTAL THIS SHEET

TOTAL
QUANTITY SHEET
Location :

LENGTH
(m.)
TOTAL THIS SHEET

TOTAL
QUANTITY SHEET
Location :

LENGTH
(m.)
TOTAL THIS SHEET

TOTAL

Project Name/Location: REPLACEMENT OF PERMANENT WEAK BRIDGES NOTE: from new alignment to old alignment
DIPOLOG-PUNTA-DANSULLAN-S. OSMEÑA ZAMBO N./SUR BDRY.
OLD NEW DIFFERENCE
ITEM DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST QUANTITY UNIT UNIT COST TOTAL COST QUANTITY TOTAL COST
A. FACILIT 0 - 0 - - - - - - -
FE A.1.1 Facilities for the Engineer (Bunkh 1.00 L.S. 358,655.00 358,655.00 L.S. 358,655.00 - 1.00 358,655.00
FE A.1.2 Facilities for the Engineers (Servi 15.00 day 4,030.00 60,450.00 day 4,030.00 - 15.00 60,450.00
FE A.1.3 Construction Safety and Health 1.00 L.S. 29,075.00 29,075.00 L.S. 29,075.00 - 1.00 29,075.00
0 0 - 0 - - - - - -
B. GENERAL 0 - 0 - - - - - - - -
SPL-MD Mobilization/Demobilization 1.00 L.S. 76,969.84 76,969.84 L.S. 76,969.84 - 1.00 76,969.84
0 0 - 0 - - - - - - - -
C. EARTHW 0 - 0 - - - - - - - -
101(2) Removal of Concrete Bridge Structures Cu.M. 5,413.67 55.14 Cu.M. 5,413.67 298,509.69 50.80 275,014.37
101(3)a Removal of Existing Concrete Pavement, 230 mm Sq. M. 167.62 3,343.30 Sq. M. 167.62 560,407.94 1,671.65 280,203.97
102(2)b Roadway Excavation (Surplus Common) Cu.M. - - Cu.M. - - - -
103(1)a Structure Excavation (Common Soil) Cu. M. 300.86 183.10 Cu. M. 300.86 55,088.17 183.10 55,088.17
103(2)a Bridge Excavation (Common Soil) 99.91 Cu. M. 405.00 40,463.55 99.91 Cu. M. 405.00 40,463.55 99.91 40,463.55
104(1)a Embankment (Common Borrow) 2,845.00 Cu.M. 352.00 1,001,440.00 2,845.00 Cu.M. 352.00 1,001,440.00 628.40 221,196.80
105(1) Subgrade Preparation (Common Material) Sq.M. 17.93 3,343.30 Sq.M. 17.93 59,931.90 1,671.65 29,965.95
0 0 - 0 - - - - - - - -
D. SUBBAS 0 - 0 - - - - - - - -
200 Aggregate Subbase Course Cu.M. 1,120.00 Cu.M. 1,085.08 1,215,284.85 128.80 139,757.76
0 0 - 0 - - - - - - - -
F. BRIDGE 0 - 0 - - - - - - - -
400(4)a Pre-cast Concrete Pile, Furnished 352.00 Ln. M. 6,181.00 2,175,712.00 352.00 Ln. M. 6,181.00 2,175,712.00 352.00 2,175,712.00
0 (400mmx400mm - type B) - 0 - - - - - - - -
400(14)b Pre-cast RC Pile (Driven) 330.00 Ln. M. 2,715.00 895,950.00 330.00 Ln. M. 2,715.00 895,950.00 330.00 895,950.00
400(16)a Test Piles, Furnished & Driven 32.00 Ln. M. 13,018.00 416,576.00 32.00 Ln. M. 13,018.00 416,576.00 32.00 416,576.00
0 (400mmx400mm) - 0 - - - - - - - -
401(2) Reinforced Concrete Railing (Doub 50.00 Ln.M. 7,789.00 389,450.00 50.00 Ln.M. 7,789.00 389,450.00 50.00 389,450.00
403 Structural Steel, Furnished, Fabri 770.10 Kgs 240.00 184,824.00 770.10 Kgs 240.00 184,824.00 770.10 184,824.00
0 (Expansion Dam) - 0 - - - - - - - -
404(a) Reinforcing Steel, Grade 40 4,290.59 Kgs. 99.00 424,768.41 4,290.59 Kgs. 99.00 424,768.41 4,290.59 424,768.41
404(b) Reinforcing Steel Bar, Grade 60 22,190.26 Kgs. 100.00 2,219,026.00 22,190.26 Kgs. 100.00 2,219,026.00 22,190.26 2,219,026.00
405(a) Structural Concrete, Class A 221.27 Cu. M. 12,421.00 2,748,394.67 221.27 Cu. M. 12,421.00 2,748,363.62 221.27 2,748,363.62
0 Bridge Major Structures (fc'=28 M - 0 - - - - - - - -
405(2)b Structural Concrete, Class B, (Le 6.17 Cu. M. 10,609.00 65,457.53 6.17 Cu. M. 10,609.00 65,453.29 6.17 65,453.29
406(1)c Prestressed Structural Concrete 4.00 Each 1,178,629.00 4,714,516.00 4.00 Each 1,178,629.00 4,714,516.00 4.00 4,714,516.00
0 (Girder Type IV-25 meter, Launchi - 0 - - - - - - - -
412 Elastomeric Bearing Pad 8.00 Each 26,924.00 215,392.00 8.00 Each 26,924.00 215,392.00 8.00 215,392.00
0 0 - 0 - - - - - - - -
G. DRAINA 0 - 0 - - - - - - - -
505(6) Grouted Riprap (Class B) Cu. M. 3,870.33 462.78 Cu. M. 3,870.33 1,791,113.38 2.50 9,675.84
506 Stone Masonry Cu. M. 4,224.99 77.22 Cu. M. 4,224.99 326,253.82 77.22 326,253.82
508 Handlaid Rock Embankment Cu.M. 2,158.45 98.53 Cu.M. 2,158.45 212,671.86 98.53 212,671.86
0 0 - 0 - - - - - - - -
H. MISCELL 0 - 0 - - - - - - - -
500(1)C Pipe Culverts, 1070 mm dia (42"ф) Ln.M. 5,033.13 40.00 Ln.M. 5,033.13 201,325.04 40.00 201,325.04
200 Aggregate Subbase Course 4,708.80 Cu.M. - - 4,708.80 Cu.M. - - - -
0 0 - 0 - - - - - -
TOTAL ESTI 0 - 0 - - - -
0 0 - 0 - - - -
0 0 - 0 - - - -
0 0 - 0 - - - -
-
TOTAL 16,017,120.00 17,681,157.42 16,016,871.72
16,017,120.00
Prepared by: Checked by: Noted by: Submitted by: Recommending Approval: Approved:
16,335,441.16
2,748,394.67
for 2nd POW
-
140.15 55.14 101(2) Removal of Concrete Bridge Structures
3343.3 1,671.65 101(3)a Removal of Existing Concrete Pavement, 230 mm thk
102(2)b Roadway Excavation (Surplus Common)
183.1 103(1)a Structure Excavation (Common Soil)
103(2)a Bridge Excavation (Common Soil)
2644.49 2,016.09 104(1)a Embankment (Common Borrow)
3343.3 1,671.65 105(1) Subgrade Preparation (Common Material)
0 0
D. SUBBA 0
1120 991.20 200 Aggregate Subbase Course
0 0
F. BRIDGE 0
400(4)a Pre-cast Concrete Pile, Furnished
0 (400mmx400mm - type B)
400(14)b Pre-cast RC Pile (Driven)
400(16)a Test Piles, Furnished & Driven
0 (400mmx400mm)
401(2) Reinforced Concrete Railing (Double)
403 Structural Steel, Furnished, Fabricated and Erected
0 (Expansion Dam)
404(a) Reinforcing Steel, Grade 40
404(b) Reinforcing Steel Bar, Grade 60
405(a) Structural Concrete, Class A
0 Bridge Major Structures (fc'=28 Mpa)
405(2)b Structural Concrete, Class B, (Lean Concrete)
406(1)c Prestressed Structural Concrete Members
0 (Girder Type IV-25 meter, Launching/Erection)
412 Elastomeric Bearing Pad
0 0
G. DRAIN 0
462.78 460.28 505(6) Grouted Riprap (Class B)
77.22 506 Stone Masonry
98.53 508 Handlaid Rock Embankment
0 0
H. MISCEL 0
40.00 500(1)C Pipe Culverts, 1070 mm dia (42"ф)
1,664,037.42
(248.28)

Final Sample Programming

Uploaded by

Copyright:

Available Formats

You might also like

Final Sample Programming

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Final Sample Programming

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

Department of Puclic Works and Highways

Name /Location of Project: Appropriation: Php 15,000,000.00

BREAKDOWN OF ESTIMATED EXPENDITURES % Total Amount

II. ESTIMATED GOVERNMENT EXPENDITURES

1. Engineering Administrative Overhead 2.00 300,000.00

SUB - TOTAL 2.00 % Php 300,000.00

III. CONTINGENCY / RESERVED

1. Physical (up to 5% of the Estimated Contract Cost)

TOTAL ESTIMATED PROJECT COST 100.00 % Php 15,000,000.00

Prepared by : Checked by:

LUZMINDA C. SAGUIN EVA A. TRANI

Submitted by : Recommending Approval :

CHRISTOPHER L. EBAL WILFREDO L. DE GUZMAN

items materials labor equipment TOTAL ocm % profit

Description No. of Persons No. Of Hrs Rate/Hr Amount

a. Const. Foreman 1 160.00 76.49 12,238.40

Description No. of Persons No. Of Days Rate/Day Amount

B. Operation and Maintenance

Item No. Foreman Skilled Unskilled Total Man-Hours

Description No. of Persons No. of Hours Rate/Hr Amount

PERSONAL PROTECTIVE EQUIPMENT

Name and Specification No. of Persons No. Of Hrs Rate/Hr Amount

a. Const. Foreman 8.00 73.02 -

a. Low bed trailer 1 22.00 4,255.40 93,618.80

a. Const. Foreman 76.49 -

a. Coco Lumber 102 bd.ft. 13.00 1,326.00

a. Construction Foreman 1 40.00 76.49 3,059.60

a. Backhoe with Pavement Breaker (0.80 cu.m. 1 40.00 2,074.95 82,998.00

Disposal area within 3 km.

a. Construction Foreman 1 10.00 76.49 764.90

a. Backhoe (0.80 cu.m.) 1 10.00 1,537.00 15,370.00

Disposal area within 3 km.

a. Construction Foreman 1 27.00 76.49 2,065.23

a. Backhoe (0.80 cu.m.) 1 27.00 1,537.00 41,499.00

Disposal area within 3 km.

a. Construction Foreman 1 13.00 76.49 994.37

a. Dumptruck (10 cu.m.) 3 13.00 1,352.00 52,728.00

Hauling distance within 3 km.

a. Construction Foreman 1 4.00 76.49 305.96

a. Motorized Road Grader G7 10A 1 4.00 2,173.00 8,692.00

a. Const. Foreman 1 7.15 76.49 546.90

a. Dumptruck (10.0 cu.m.) 2 7.15 1,352.00 19,333.60

a. Const. Foreman 1 40.00 76.49 3,059.60

a. Motorized Road Grader G710A 1 40.00 2,173.00 86,920.00

a. Const. Foreman 1 23.00 76.49 1,759.27

a. Motorized Road Grader G7 10A 1 23.00 2,173.00 49,979.00

a. Aggregate Subbase Course 1324.7 cu.m. 750.00 993,525.00

a. Const. Foreman 1 7.00 76.49 535.43

B. Equipment, (2009 Acel Rates)

a. Reinforcing Steel Bars (Grade 40) 264.33 kgs 43.00 11,366.19

Description No. of Persons No. of Hours Rate / Hour Amount

a. Construction Foreman 1 26.00 76.49 1,988.74

Transit Concrete Mixer (5.0 cu.m.) 4 26.00 1,279.00 133,016.00

Reinforcing Steel Bars kg. 744 43.00 31,992.00

a. Const. Foreman 1 19.00 76.49 1,453.31

a. Bar Cutter 1 9.50 351.50 3,339.25

Name of project : SICOT BRIDGE Sheet No.: of

Name of project : Sheet No.: of

Name of project : Sheet No.: of