Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

OFFICE OF THE REGIONAL DIRECTOR
Region 1
City of San Fernando, La Union

INDIVIDUAL PROGRAM OF WORK

Name of Project : REHAB/UPGRADING/RECONSTRUCTION OF DAMAGED PAVED Pavement Width 6.70 m.

NATIONAL ROADS GENERATED FROM PMS AND HDM4 ALONG Asphalt Overlay Thickness 50 mm
MANILA NORTH ROAD Pavement Thickness (Carriageway)280 mm
Location : Agoo - Aringay Road Section, La Union Shoulders Width 3.35 m wide both sides
Project Cataegory: HIGHWAY Pavement Thickness (Shoulder) 280 mm
Appropriation : PhP115,925,000.00 Issued Obligated Authority
Source of Fund : Calendar Days to Complete 451 Calendar Days
Limits : Km 235 + 741 - Km 238 + 000 Desirable Starting Date Upon Approval
Km 239 + 000 - Km 242 + 897 Net Length 6.173 Kms
DESCRIPTION OF % OF
EQUIPMENT/Nos.
WORK TO BE DONE TOTAL
A. Facilities for the Engineers 1.47 One (1) Asphalt Paver(88hp)
B. Earthworks 5.55 Eight(8) Transit Mixers (5.0 cu.m.)
C. Base and Sub-base Courses 2.98 One (1) Concrete Batch Plant (50cu.m/hr, by weight)
Aggregate Sub-base Course Two (2) Vibratory Compactors (10MT,single smooth drum)
D. Surfacing 56.40 Two (2) Road Graders (140hp)
Bituminous Concrete Surface Course 7.20 One (1) Bulldozer (D65A-8, 155hp)
Portland Cement Concrete Pavement 49.20 Two (2) Wheel Loaders (1.53 cu.m, 98hp)
E. Miscellaneous Structures 31.26 Two (2) Backhoes (0.50cu.m, crawler)
F. Project Contingencies 2.33 Four(4) Dump Trucks (10 cu.m.)
4.574 kms Length PCCP Widening (Both Sides) One (1) Tandem Roller(9MT, 105hp)
961 Lms Length Asphalt Overlay (Carriageway) One (1) Pneumatic Roller (10MT, 107HP)
638 mts Length Reconstruct & Reblocking (Carriageway) One (1) Asphalt Distributor(100hp)
One (1) Air Compressor 161-185cfm, 69hp)
EQUIPMENTS/Nos. Two (2) Water Trucks w/ pump (1000gal, 360hp)
One (1) Cargo Truck (10 MT cap.) Two (2) Concrete Mixer, 1 bagger (4-6cu.ft/min)
One (1) Cargo Truck (2-5 MT cap.) Two (2) Concrete Vibrator (2", 3.5hp)
One (1) Kneading Machine One (1) Concrete Saw (14",7.5hp)
One (1) Applicator One (1) Bar Cutter, electric, g40, 32mm, single phase
Total = 100.00
ITEM ADJUSTED COST
DESCRIPTION UNIT QUANTITY
NO. UNIT COST AMOUNT
A. Facilities for the Engineers
A(1) Engineer's Field Office Rental mo. 15 12,096.00 181,440.00
A(2) Engineer's Field Office (operation & maintenance) mo. 13 18,292.87 237,807.36
A(3) Assistance to Engineers L.S. All 1,065,019.20 1,065,019.20
B. Earthworks -
100 (3) Removal of Trees Small (150 - 900) Each 152.00 1,829.91 278,147.04
100 (4) Removal of Trees Large (900 - Above) Each 6.00 3,659.83 21,958.98
101(1) Removal of Structures and Obstructions Each 109.00 1,554.32 169,420.74
101(3) Removal/Disposal of Existing Concrete Pavement sq.m. 4,519.00 159.37 720,182.64
102 Roadway Excavation cu.m. 13,916.00 138.91 1,933,090.53
103(1) Structure Excavation (soft soil) cu.m. 4,151.00 285.57 1,185,411.95
103 (3) Foundation Fill (Granular) cu.m. 463.00 677.72 313,783.53
104 Embankment cu.m. 3,012.00 109.93 331,114.29
105 Sub-grade Preparation sq.m. 34,921.00 18.32 639,820.82
C. Aggregate Sub-Base Courses -
200 Aggregate Sub-base Course cu.m. 5,419.00 554.29 3,003,706.73
D. Surfacing Courses -
302 Bituminous Tack Coat M.T. 7.00 67,623.35 473,363.44
310(a) Bituminous Concrete Surface Course (t=50mm) sq.m. 5,863.00 817.27 4,791,674.19
310(b) Bituminous Concrete Surface Leveling Course sq.m. 2,429.00 819.27 1,990,003.71
311(a) PCC Pavement (widening, t= 280mm) sq.m. 29,250.20 1,555.91 45,510,645.69
311(b) PCCP Carriageway (Reconstruction/Reblocking)t= 280mm) sq.m. 3,247.00 1,250.20 4,059,399.58
E. Miscellaneous Structures -
404 Reinforcing Steel Bar kg. 85,712.00 64.79 5,552,965.79
405 Structural Concrete, Class A cu.m. 1,803.00 2,337.87 10,586,203.01
500a Reinforced Concrete Pipe Culvert (610mm) L.M. 72.00 3,082.44 221,935.80
500b Reinforced Concrete Pipe Culvert (910mm) L.M. 24.00 4,581.81 109,963.57
500c Reinforced Concrete Pipe Culvert (1220mm) L.M. 18.00 6,494.51 116,901.14

Page 1 of 2
 504(3) Cleaning of Pipe Culvert In-Place L.M. 299.80 180.06 53,982.71
505 Grouted Riprap cu.m. 815.00 2,417.82 1,970,523.89
506 Stone Masonry cu.m. 3,494.00 3,099.91 10,831,099.84
612a Reflective Thermoplastic Pavement Marking (white) sq.m. 2,377.00 847.77 2,015,142.18
612b Reflective Thermoplastic Pavement Marking (Rumble Strip) sq.m. 26.00 1,507.06 39,183.61
F. Other Requirements -
Spl1 Relocation of Road Signages and Marker cu.m. 22.00 1,112.72 24,479.83
Spl2 Loose Boulder Fill cu.m. 50.00 1,303.14 65,156.77
Spl3 Construction Safety and Health L.S. 1.00 606,823.73 606,823.73
Spl4 Traffic Control and Management L.S. 1.00 723,284.96 723,284.97
Spl5 Mobilization & Demobilization L.S. 1.00 1,003,658.34 929,313.28
A. Civil Works Php 100,752,950.54
B. Const. Engineering 3.0% 3,116,070.64
C. Project Cost
D. Acquisition of RROW
E. Cost of Completed Structure
F. Project Contingencies
G. Total Estimated Cost 103,869,021.18
SAY Php 103,869,021.18
PREPARED BY: SUBMITTED BY: 115,925,000.00

SGD SGD
HELINO R. LAUREAGA VENIEDO O. REYES, CESO IV
Engineer III Regional Director
REVIEWED AS TO UNIT COST:

SGD
CHECKED/REVIEWED BY: WALTER R. OCAMPO
Director IV, Bureau of Construction
RECOMMENDING APPROVAL:

SGD
YOLANDA L. TANGCO SGD
Chief, Construction Division EUGENIO R. PIPO, JR.
Assistant Secretary

APPROVED :

SGD SGD
BALTAZAR F. LAVARIAS RAUL C. ASIS
Chief, Planning & Design Division Undersecretary for Regional Operations

Page 2 of 2