Construction of Road

Brgy. Biong, Cabusao, Camarines Sur

0
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 102 (2) Surplus Common Excavation

Unit of Measurement : Cubic Meter (cu.m)
Output per hour - As Submitted : 60.00 cu.m
Output per hour - As Evaluated :

Designation No. of Persons No. of Hours Hourly Rate Amount (Php)

A.1 Labor

a. Construction Foreman 1 1.00 102.12 102.12

b. Unskilled Labor 2 1.00 56.94 113.88

Sub-Total for A.1 - As Submitted 216.00

A.2 Labor

Sub-Total for A.2 - As Evaluated -

Name and Capacity No. of Units No. of Hours Hourly Rate Amount (Php)
B.1 Equipment

a. Bulldozer, D6H SERIES II PSDS/DD 1 1.00 3,642.00 3,642.00

b. Payloader (1.50 cum) 1 1.00 1,733.00 1,733.00
c. Payloader (1.50 cum) - at disposal area 1 0.25 1,733.00 433.25
d. Dump Truck (12 cuyd) 2 1.00 1,420.00 2,840.00

Sub-Total for B.1 - As Submitted 8,648.25

B.2 Equipment

Sub-Total for B.2 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 8,864.25
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output per hour - As Submitted = 60.00 cu.m
D.2 Output per hour - As Evaluated =
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 147.74
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials

Sub-Total for F.1 - As Submitted -

F.2 Materials

Sub-Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 147.74
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated -
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 17.73
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.2 -
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 11.82
I.2 Contractor's Profit (CP) - As Evaluated 0% of G.2 -
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 8.86
J.2 Value Added Tax (VAT) - As Evaluated 0% of (G.2 + H.2 + I.2) -
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 186.15
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) -

Prepared by: Checked by:

TEODY R. MARTINEZ ENRIQUE A. DIONISIO

Engineer II Engineer II
Planning and Design Section OIC, Planning and Design Section

™
 Construction of Road
Brgy. Biong, Cabusao, Camarines Sur
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 200 (1) Aggregate Subbase Course

Unit of Measurement : Cubic Meter (cu.m)
Output per hour - As Submitted : 50.00 cu.m
Output per hour - As Evaluated :

Designation No. of Persons No. of Hours Hourly Rate Amount (Php)

A.1 Labor

a. Construction Foreman 1 1.00 102.12 102.12

b. Unskilled Labor 2 1.00 56.94 113.88

Sub-Total for A.1 - As Submitted 216.00

A.2 Labor

Sub-Total for A.2 - As Evaluated -

Name and Capacity No. of Units No. of Hours Hourly Rate Amount (Php)
B.1 Equipment

a. Motorized Road Grader (140 hp) 1 1.00 2,173.00 2,173.00

b. Vibratory Roller (10 mt) 1 1.00 1,846.00 1,846.00
c. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Sub-Total for B.1 - As Submitted 4,631.50

B.2 Equipment

Sub-Total for B.2 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 4,847.50
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output per hour - As Submitted = 50.00 cu.m
D.2 Output per hour - As Evaluated =
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 96.95
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials

a. Aggregate Subbase Course cubic meter 1.15 1,735.00 1,995.25

(with 15% shrinkage factor)

Sub-Total for F.1 - As Submitted 1,995.25

F.2 Materials

Sub-Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,092.20
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated -
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 251.06
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.2 -
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 167.38
I.2 Contractor's Profit (CP) - As Evaluated 0% of G.2 -
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 125.53
J.2 Value Added Tax (VAT) - As Evaluated 0% of (G.2 + H.2 + I.2) -
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,636.17
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) -

Prepared by: Checked by:

TEODY R. MARTINEZ ENRIQUE A. DIONISIO

Engineer II Engineer II
Planning and Design Section OIC, Planning and Design Section

™
 Construction of Road
Brgy. Biong, Cabusao, Camarines Sur
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 506 (1) Stone Masonry

Unit of Measurement : Cubic Meter (cu.m)
Output per hour - As Submitted : 1.6000 cu.m
Output per hour - As Evaluated :

Designation No. of Persons No. of Hours Hourly Rate Amount (Php)

A.1 Labor

a. Construction Foreman 1 1.00 102.12 102.12

b. Skilled labor 2 1.00 73.93 147.86
c. Unskilled labor 8 1.00 56.94 455.52

Sub-Total for A.1 - As Submitted 705.50

A.2 Labor

Sub-Total for A.2 - As Evaluated -

Name and Capacity No. of Units No. of Hours Hourly Rate Amount (Php)
B.1 Equipment

a. One Bagger Mixer 1 1.00 172.00 172.00

b. Water Truck/Pump (16000 L) 1 0.05 2,450.00 122.50
c. Backhoe (Wheel Mounted, 0.28 cum) 1 0.10 922.00 92.20
Minor Tools (10% of Labor Cost) 70.55

Sub-Total for B.1 - As Submitted 457.25

B.2 Equipment

Sub-Total for B.2 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 1,162.75
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output per hour - As Submitted = 1.6000 cu.m
D.2 Output per hour - As Evaluated =
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 726.72
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials

a. Portland Cement bag 5.50 351.00 1,930.50

b. Sand cubic meter 0.30 2,557.00 767.10
c. Gravel Fill cubic meter 0.02 3,507.00 70.14
d. Weep Holes (PVC) meter 0.30 145.67 43.70
e. Filter Cloth square meter 0.015 300.00 4.50
f. Boulders square meter 1.05 2,317.00 2,432.85
Miscellaneous (1% of Material Cost) 52.49

Sub-Total for F.1 - As Submitted 5,301.28

F.2 Materials

Sub-Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 6,028.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated -
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 723.36
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.2 -
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 482.24
I.2 Contractor's Profit (CP) - As Evaluated 0% of G.2 -
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 361.68
J.2 Value Added Tax (VAT) - As Evaluated 0% of (G.2 + H.2 + I.2) -
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 7,595.28
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) -

Prepared by: Checked by:

TEODY R. MARTINEZ ENRIQUE A. DIONISIO

Engineer II Engineer II
Planning and Design Section OIC, Planning and Design Section

™
 Construction of Road
Brgy. Biong, Cabusao, Camarines Sur
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311 (1)b1 Portland Cement Concrete Pavement (Unreinforced), 0.20m thick (14 days)
Unit of Measurement : Square Meter (sq.m)
Output per hour - As Submitted : 80.50 sq.m
Output per hour - As Evaluated :

Designation No. of Persons No. of Hours Hourly Rate Amount (Php)

A.1 Labor

a. Construction Foreman 1 1.00 102.12 102.12

b. Skilled labor 4 1.00 73.93 295.72
c. Unskilled labor 12 1.00 56.94 683.28

Sub-Total for A.1 - As Submitted 1,081.12

A.2 Labor

Sub-Total for A.2 - As Evaluated -

Name and Capacity No. of Units No. of Hours Hourly Rate Amount (Php)
B.1 Equipment

a. Transmit Mixer (5 cum) 4 1.00 1,461.00 5,844.00

b. Concrete Vibrator 2 1.00 57.17 114.34
c. Concrete Batch Plant (30 cum) 1 1.00 1,759.50 1,759.50
d. Payloader (1.50 cum) 1 1.00 1,733.00 1,733.00
e. Concrete Screeder (5.5 hp) 1 1.00 545.00 545.00
f. Water Truck/Pump (16000 L) 1 1.00 2,450.00 2,450.00
g. Concrete Saw (7.5 hp), 14"Ø Blade 1 1.00 32.64 32.64
h. Bar Cutter, Single Phase 1 0.10 105.47 10.55
i. Joint Sealer Equipment/Machine 1 0.50 936.00 468.00
Minor Tools (5% of Labor Cost) 54.06

Sub-Total for B.1 - As Submitted 13,011.08

B.2 Equipment

Sub-Total for B.2 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 14,092.20
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output per hour - As Submitted = 80.50 sq.m
D.2 Output per hour - As Evaluated =
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 175.06
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials

a. Reinforcing Steel Bar kilogram 0.39 47.00 18.33

b. Curing Compound liter 0.29 75.00 21.75
c. Asphalt Sealant liter 0.12 150.00 18.00
d. Steel Forms, Rental meter 0.46 56.00 25.76
e. Sand cubic meter 0.11 2,557.00 281.27
f. Gravel cubic meter 0.20 3,507.00 701.40
g. Portland Cement bag 1.90 351.00 666.90
h. Concrete Saw (Diamond Blade 14"Ø) piece 0.00015 8,000.00 1.20
i. Pipe Sleeve (1 1/2"Ø GI) meter 0.0086 250.00 2.15
j. Grease/Tar liter 0.0056 230.00 1.29

Sub-Total for F.1 - As Submitted 1,738.05

F.2 Materials

Sub-Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,913.11
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated -
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 229.57
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.2 -
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 153.05
I.2 Contractor's Profit (CP) - As Evaluated 0% of G.2 -
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 114.79
J.2 Value Added Tax (VAT) - As Evaluated 0% of (G.2 + H.2 + I.2) -
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,410.52
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) -

Prepared by: Checked by:

TEODY R. MARTINEZ ENRIQUE A. DIONISIO

Engineer II Engineer II
Planning and Design Section OIC, Planning and Design Section
 Construction of Road
Brgy. Biong, Cabusao, Camarines Sur
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 603 (3)a2 Metal Guardrail (Metal Beam) including Post, Single (Thrie-Beam)
Unit of Measurement : Linear Meter (lm)
Output per hour - As Submitted : 4.20 lm
Output per hour - As Evaluated :

Designation No. of Persons No. of Hours Hourly Rate Amount (Php)

A.1 Labor

a. Construction Foreman 1 1.00 102.12 102.12

b. Skilled Labor 2 1.00 73.93 147.86
c. Unskilled Labor 4 1.00 56.94 227.76

Sub-Total for A.1 - As Submitted 477.74

A.2 Labor

Sub-Total for A.2 - As Evaluated -

Name and Capacity No. of Units No. of Hours Hourly Rate Amount (Php)
B.1 Equipment

a. One Bagger Mixer 1 0.50 172.00 86.00

b. Concrete Vibrator 1 0.50 57.17 28.59
c. Water Truck/Pump (16000 L) 1 0.05 2,450.00 122.50
d. Cargo Truck (9-10 mt) 1 0.25 1,212.00 303.00
Minor Tools (5% of Labor Cost) 23.89

Sub-Total for B.1 - As Submitted 563.97

B.2 Equipment

Sub-Total for B.2 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 1,041.71
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output per hour - As Submitted = 4.20 lm
D.2 Output per hour - As Evaluated =
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 248.03
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials

a. Portland Cement bag 0.33 351.00 115.83

b. Sand cubic meter 0.018 2,557.00 46.03
c. Gravel cubic meter 0.036 3,507.00 126.25
d. Metal Beam Guardrail meter 1.00 1,350.00 1,350.00
e. Marine Plywood (1/2" x 4' x 8') - 4 uses piece 0.25 990.00 61.88
f. Lumber - 4 uses board feet 8.00 97.00 194.00
g. Reinforcing Steel Bar (Grade 40) kilogram 4.00 47.00 188.00
h. Tie Wire kilogram 0.08 100.00 8.00
i. Assorted Common Wire Nail kilogram 0.08 110.00 8.80
j. Bolt, Nut & Washer (5/8"Ø x 9") piece 0.50 32.00 16.00
k. Bolt, Nut & Washer (5/8"Ø x 1") piece 2.00 22.00 44.00

Sub-Total for F.1 - As Submitted 2,158.78

F.2 Materials

Sub-Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,406.81
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated -
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 288.82
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.2 -
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 192.54
I.2 Contractor's Profit (CP) - As Evaluated 0% of G.2 -
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 144.41
J.2 Value Added Tax (VAT) - As Evaluated 0% of (G.2 + H.2 + I.2) -
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 3,032.58
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) -

Prepared by: Checked by:

TEODY R. MARTINEZ ENRIQUE A. DIONISIO

Engineer II Engineer II
Planning and Design Section OIC, Planning and Design Section

™
 Construction of Road
Brgy. Biong, Cabusao, Camarines Sur
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 603 (4)b Metal Beam End Piece (Bull Nose)
Unit of Measurement : Each (ea)
Output per hour - As Submitted : 6.00 ea
Output per hour - As Evaluated :

Designation No. of Persons No. of Hours Hourly Rate Amount (Php)

A.1 Labor

a. Construction Foreman 1 1.00 102.12 102.12

b. Skilled Labor 1 1.00 73.93 73.93
c. Unskilled Labor 2 1.00 56.94 113.88

Sub-Total for A.1 - As Submitted 289.93

A.2 Labor

Sub-Total for A.2 - As Evaluated -

Name and Capacity No. of Units No. of Hours Hourly Rate Amount (Php)
B.1 Equipment

a. Cargo Truck (9-10 mt) 1 1.00 1,212.00 1,212.00

Minor Tools (5% of Labor Cost) 14.50

Sub-Total for B.1 - As Submitted 1,226.50

B.2 Equipment

Sub-Total for B.2 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 1,516.43
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output per hour - As Submitted = 6.00 ea
D.2 Output per hour - As Evaluated =
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 252.74
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials

a. Metal Guardrail End Piece (Bull Nose) piece 1.00 1,450.00 1,450.00

Sub-Total for F.1 - As Submitted 1,450.00

F.2 Materials

Sub-Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,702.74
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated -
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 204.33
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.2 -
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 136.22
I.2 Contractor's Profit (CP) - As Evaluated 0% of G.2 -
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 102.16
J.2 Value Added Tax (VAT) - As Evaluated 0% of (G.2 + H.2 + I.2) -
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,145.45
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) -

Prepared by: Checked by:

TEODY R. MARTINEZ ENRIQUE A. DIONISIO

Engineer II Engineer II
Planning and Design Section OIC, Planning and Design Section

™
 Construction of Road
Brgy. Biong, Cabusao, Camarines Sur
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 104 (2)a Embankment from Borrow (Common Soil)

Unit of Measurement : Cubic Meter (cu.m)
Output per hour - As Submitted : 50.00 cu.m
Output per hour - As Evaluated :

Designation No. of Persons No. of Hours Hourly Rate Amount (Php)

A.1 Labor

a. Construction Foreman 1 1.00 102.12 102.12

b. Unskilled Labor 2 1.00 56.94 113.88

Sub-Total for A.1 - As Submitted 216.00

A.2 Labor

Sub-Total for A.2 - As Evaluated -

Name and Capacity No. of Units No. of Hours Hourly Rate Amount (Php)
B.1 Equipment

a. Motorized Road Grader (140 hp) 1 1.00 2,173.00 2,173.00

b. Vibratory Roller (10 mt) 1 1.00 1,846.00 1,846.00
c. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Sub-Total for B.1 - As Submitted 4,631.50

B.2 Equipment

Sub-Total for B.2 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 4,847.50
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output per hour - As Submitted = 50.00 cu.m
D.2 Output per hour - As Evaluated =
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 96.95
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials

a. Common Borrow cubic meter 1.25 1,935.00 2,418.75

(with 25% Shrinkage Factor)

Sub-Total for F.1 - As Submitted 2,418.75

F.2 Materials

Sub-Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,515.70
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated -
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 301.88
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.2 -
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 201.26
I.2 Contractor's Profit (CP) - As Evaluated 0% of G.2 -
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 150.94
J.2 Value Added Tax (VAT) - As Evaluated 0% of (G.2 + H.2 + I.2) -
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 3,169.78
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) -

Prepared by: Checked by:

TEODY R. MARTINEZ ENRIQUE A. DIONISIO

Engineer II Engineer II
Planning and Design Section OIC, Planning and Design Section

™
 Construction of Road
Brgy. Biong, Cabusao, Camarines Sur
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 105 (1)a Subgrade Preparation (Common Material)

Unit of Measurement : Square Meter (cu.m)
Output per hour - As Submitted : 300.00 cu.m
Output per hour - As Evaluated :

Designation No. of Persons No. of Hours Hourly Rate Amount (Php)

A.1 Labor

a. Construction Foreman 1 1.00 102.12 102.12

b. Unskilled Labor 2 1.00 56.94 113.88

Sub-Total for A.1 - As Submitted 216.00

A.2 Labor

Sub-Total for A.2 - As Evaluated -

Name and Capacity No. of Units No. of Hours Hourly Rate Amount (Php)
B.1 Equipment

a. Motorized Road Grader (140 hp) 1 1.00 2,173.00 2,173.00

b. Vibratory Roller (10 mt) 1 1.00 1,846.00 1,846.00
c. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Sub-Total for B.1 - As Submitted 4,631.50

B.2 Equipment

Sub-Total for B.2 - As Evaluated -

C.1 Total (A.1 + B.1) - As Submitted 4,847.50
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output per hour - As Submitted = 300.00 cu.m
D.2 Output per hour - As Evaluated =
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 16.16
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials

Sub-Total for F.1 - As Submitted -

F.2 Materials

Sub-Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 16.16
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated -
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 1.94
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.2 -
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 1.29
I.2 Contractor's Profit (CP) - As Evaluated 0% of G.2 -
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 0.97
J.2 Value Added Tax (VAT) - As Evaluated 0% of (G.2 + H.2 + I.2) -
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 20.36
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) -

Prepared by: Checked by:

TEODY R. MARTINEZ ENRIQUE A. DIONISIO

Engineer II Engineer II
Planning and Design Section OIC, Planning and Design Section