EVALUATION REPORT

(Proposed Project)

NAME OF INSPECTOR / EVALUATOR : IVAN CORPUZ

ASSISTED BY : MOSES VELASCO
DATE OF ACTUAL INSPECTION : SEPTEMBER 16, 2020
PROPOSED PROJECT TITLE : ASPHALTING OF TELBANG ROAD

LOCATION : ALAMINOS, PANGASINAN

ESTIMATED PROJECT COST : ₱3,767,981.00
CLASSIFICATION : BARANGAY
CATEGORY : ROAD

LENGTH: WIDTH:
a) Existing : a) Existing :
b) Proposed : 1000 meters b) Proposed : 4 meters
c) Station Limits : c) Station Limits :

REMARKS/RECOMMENDATIONS: As per ocular inspection, Telbang Road

is recommended for asphalt paving
works. Also, the Base Course is in
good condition.

CONTACT PERSON: BRGY. CAPT. DARYLL RAYMUNDO (09177153635)

PREPARED BY:

EDRIAN VELASCO
BSCE V
 UNIVERSITY OF LUZON
COLLEGE OF ENGINEERING AND ARCHITECTURE-AIT
CIVIL ENGINEERING DEPARTMENT

TECHNICAL ELECTIVE 2
HORIZONTAL STRUCTURE SERIES 1

September 16, 2020

(date)

INDIVIDUAL PROJECT PROGRAM OF WORK

Road Width : 4 m.
Name of Project : Asphalting of Telbang Road
Road Thickness : 0.05 m.

Location : Alaminos, Pangasinan

Project Category : Road Issued Obligated Authority :
Appropriation : P3,767,981.00 Calendar Days to Complete : 5 C.D.
Source of Fund : Desirable Starting Date : Upon Approval
Net Length : 1000 m

% OF
DESCRIPTION OF WORK TO BE DONE EQUIPMENT/Nos.
TOTAL

PART B - OTHER GENERAL REQUIREMENTS 0.46 1 - Asphalt Paver

PART E - SURFACE COURSES 99.54 1 - Road Roller
1 - Pneumatic Roller
1 - Water Truck w/ Pump
1 - Dump Truck (6W)
8 - Dump Truck (10W)
Minor Tools

100.00
ESTIMATED DIRECT COST OF PROPOSED WORK
ITEM ADJUSTED COST
DESCRIPTION UNIT QTY.
NO. UNIT COST AMOUNT
PART B - OTHER GENERAL REQUIREMENTS
B.5 Project Billboards L.S. 1.00 1,500.00 1,500.00
B.7 Construction Health and Safety L.S. 1.00 16,000.00 16,000.00
PART E - SURFACE COURSES
301 Bituminous Prime Coat drum 20.00 17,541.40 350,828.00
310 (1) c Bituminous Concrete Surface Course M.T. 460.00 7,390.55 3,399,653.00

Total Estimated Direct Cost P3,767,981.00

say P P3,767,981.00

Prepared by: Checked by:

EDRIAN VELASCO ENGR. AYRA JEAN S. ABARABAR

BSCE V Instructor
 BILL OF MATERIALS AND DIRECT COST ESTIMATE

Name of Project : ASPHALTING OF TELBANG ROAD Page : 1 of 4 pages

Location : ALAMINOS, PANGASINAN Date : SEPTEMBER 16, 2020

Item No. : B.5 Quantity : 1

Description : Project Billboards Unit : ea
Production Output: 1 ea/day

Description Quantity Unit Unit Price Sub-Total

Billboard (Tarpaulin w/ Plywood & Frames) 1.00 ea 1500.00 1,500.00
including installation and directional signs
MATERIALS COST

Total = P1,500.00
Unit Cost = 1,500.00 /ea
Description Number Days Rate Sub-Total
EQUIPMENT COST

Total =
Unit Cost =
Description Number Days Rate Sub-Total
LABOR COST

Total =
Unit Cost =

TOTAL UNIT COST - - - - - - - - - - - - - - P1,500.00 /ea

TOTAL ITEM COST - - - - - - - - - - - - - - P1,500.00

PREPARED BY:

EDRIAN VELASCO
TECH ELEC 2 STUDENT
 BILL OF MATERIALS AND DIRECT COST ESTIMATE

Name of Project : ASPHALTING OF TELBANG ROAD Page : 2 of 4 pages

Location : ALAMINOS, PANGASINAN Date : SEPTEMBER 16, 2020

Item No. : B.7 Quantity : 1

Description : Construction Health and Safety Unit : L.S.
Production Output: 1 L.S./day

Description Quantity Unit Unit Price Sub-Total

Safety Shoes, Helmet & Gloves, etc. 1.00 L.S 16,000.00
MATERIALS COST

Total = P16,000.00
Unit Cost = 16,000.00 /L.S.
Description Number Days Rate Sub-Total
EQUIPMENT COST

Total =
Unit Cost =
Description Number Days Rate Sub-Total
LABOR COST

Total =
Unit Cost =

TOTAL UNIT COST - - - - - - - - - - - - - - P16,000.00 /L.S.

TOTAL ITEM COST - - - - - - - - - - - - - - P16,000.00

PREPARED BY:

EDRIAN VELASCO
TECH ELEC 2 STUDENT
 BILL OF MATERIALS AND DIRECT COST ESTIMATE

Name of Project : ASPHALTING OF TELBANG ROAD Page : 3 of 4 pages

Location : ALAMINOS, PANGASINAN Date : SEPTEMBER 16, 2020

Item No. : 301 Quantity : 20

Description : Bituminous Prime Coat Unit : drums
Production Output: 12 drums/day

Description Quantity Unit Unit Price Sub-Total

Emulsified Asphalt ( SS - 1) 20 drums P15,500.00 P310,000.00
MATERIALS COST

Total = P310,000.00
Unit Cost = 15,500.00 /drum
Description Number Days Rate Sub-Total
Dump Truck ( 6 W ) 1 2 7,856.00 P15,712.00
Water Truck ( 10 000 lit. cap. ) 1 2 10,888.00 21,776.00
EQUIPMENT COST

Total = P37,488.00
Unit Cost = 1,874.40 /drum
Description Number Days Rate Sub-Total
Construction Foreman 1 2 P650.00 P1,300.00
LABOR COST

Laborer 3 2 340.00 2,040.00

Total = P3,340.00
Unit Cost = 167.00 /drum

TOTAL UNIT COST - - - - - - - - - - - - - - P17,541.40 /drum

TOTAL ITEM COST - - - - - - - - - - - - - - P350,828.00

PREPARED BY:

EDRIAN VELASCO
TECH ELEC 2 STUDENT
 BILL OF MATERIALS AND DIRECT COST ESTIMATE

Name of Project : ASPHALTING OF TELBANG ROAD Page : 4 of 4 pages

Location : ALAMINOS, PANGASINAN Date : AUGUST 20, 2020

Item No. : 310 (1) c Quantity : 460

Description : Bituminous Concrete Surface Course Unit : M.T.
Production Output: 160 M.T./day

Description Quantity Unit Unit Price Sub-Total

Asphalt Pre-Mix 460.00 M.T. 6,500.00 P2,990,000.00
MATERIALS COST

Total = P2,990,000.00
Unit Cost = 6,500.00 /M.T.
Description Number Days Rate Sub-Total
Dump Truck ( 10 W ) 8 3 P10,888.00 P261,312.00
Asphalt Paver 1 3 30,280.00 90,840.00
EQUIPMENT COST

Road Roller 1 3 4,560.00 13,680.00

Pneumatic Roller 1 3 8,920.00 26,760.00
Minor Tools ( 10% of labor ) 1 LS 1,551.00

Total = P394,143.00
Unit Cost = 856.83 /M.T.
Description Number Days Rate Sub-Total
Construction Foreman 1 3 P650.00 P1,950.00
LABOR COST

Skilled Laborer 4 3 450.00 5,400.00

Unskilled Laborer 8 3 340.00 8,160.00

Total = P15,510.00
Unit Cost = 33.72 /M.T.

TOTAL UNIT COST - - - - - - - - - - - - - - P7,390.55 /M.T.

TOTAL ITEM COST - - - - - - - - - - - - - - P3,399,653.00

PREPARED BY:

EDRIAN VELASCO
TECH ELEC 2 STUDENT
 QUANTITY CALCULATION
ASPHALTING OF TELBANG ROAD
ALAMINOS, PANGASINAN

PART B - OTHER GENERAL REQUIREMENTS

B.5 - Project Billboards

Qty = 1 L.S.

B.7 - Construction Health and Safety

Qty = 1 L.S.

PART E - SURFACE COURSES

301 - Bituminous Prime Coat

Qty = 20.00 drums

LENGTH WIDTH AREA UNIT

PROPOSED ROAD = 1000 x 4 = 4,000.00 sq. m.

1 lit / sq. m.
Required Quantity = 4000 sq. m. x = 4.00 M.T.
1000 lit / M.T.

5 drums
No. of Drums = 4 MT x = 20.00 say 20.00 drums
M.T.

310 (1) c - Bituminous Concrete Surface Course

Qty = 460.00 M.T.

LENGTH WIDTH THICKNESS VOLUME UNIT

PROPOSED ROAD = 1000.00 x 4.00 x 0.05 = 200.00 cu.m.

2.3 M.T.
Required Quantity = 200.00 cu.m. x = 460.00 say 460.00 M.T.
cu.m.

Prepared by: Checked by:

EDRIAN VELASCO ENGR. AYRA JEAN S. ABARABAR

Tech Elec 2 Student Instructor
 SUMMARY

PROJECT TITLE: ASPHALTING OF TELBANG ROAD

ALAMINOS, PANGASINAN

EQUIPMENT TOTAL DIRECT

ITEM NO. DESCRIPTION QUANTITY UNIT MATERIAL COST LABOR COST
COST COST

(1) (2) (3) (4) (5) (6) (7) (8)

PART B - OTHER GENERAL REQUIREMENTS

B.5 Project Billboards 1.00 lot 1,500.00 - - 1,500.00

B.7 Construction Health and Safety 1.00 lot 16,000.00 - 16,000.00
PART E - SURFACE COURSES

301 Bituminous Prime Coat 20.00 drums 310,000.00 3,340.00 37,488.00 350,828.00
310 (1) c Bituminous Concrete Surface Course 460.00 M.T. 2,990,000.00 15,510.00 394,143.00 3,399,653.00

TOTAL PROJECT COST - - - - - - - 3,317,500.00 18,850.00 431,631.00 3,767,981.00

Say 3,767,981.00

Prepared/Submitted by: Checked by:

EDRIAN VELASCO ENGR. AYRA JEAN S. ABARABAR

BSCE V INSTRUCTOR
 VICINITY MAP
ASPHALTING OF TELBANG ROAD
ALAMINOS, PANGASINAN

LENGTH : 1000 meters PROPOSED

WIDTH : 4 meters ASPHALTING
TO:
BRGY. VICTORIA

T E L B A N G

TO:
BRGY. SABANGAN

B R G Y . B U E D

TO:
POCAL - POCAL

TO:
BRGY. LUCAP

TO:
PUBLIC MARKET

DPWH

PREPARED BY: CHECKED BY:

TO:
TO:
ALAMINOS TOWN
SUAL
PROPER EDUARDO DIMAGIBA ENGR. AYRA JEAN S. ABARABAR
BSCE -V INSTRUCTOR
 CROSS SECTION
ASPHALTING OF TELBANG ROAD
ALAMINOS, PANGASINAN

4.00M

CL
0.05

PREPARED BY: CHECKED BY:

RENARD IMANIL ENGR. AYRA JEAN S. ABARABAR

TECH ELEC 2 STUDENT INSTRUCTOR