Sta. 0+000 - Sta. 0+337.

54
Station Limits : Total Project Duration :

Appropriation : PHP 6,000,000,000.00 No

Source of Fund : Unworkable Days
DESCRIPTION OF WORK TO BE DONE QUANTITY UNIT AS SUBMITTED
% TOTAL
PART A FACILITIES FOR THE ENGINEER
A.1.1(6) Provision of Combined Field Office, Laboratory and 26.53 month 0.009%
Living Quarters Building for the Engineer (Rental Basis)
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 2.00 each 0.000%
B.7(2) Occupational Safety and Health Program 1.00 l.s. 0.047%
B.9 Mobilization/Demobilization 1.00 l.s. 0.090%
PART C EARTHWORKS
102(1) Unsuitable Excavation 65,629.19 cu.m. 0.387%
104(2)a Embankment From Borrow (Common Soil) 3,492,139.59 cu.m. 78.345%
PART D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course 540.06 cu.m. 0.012%
PART E SURFACE COURSE
311(1)a2 PCCP (Unreinforced, 200mm thk., 14 days) 2,700.32 sq.m. 0.101%
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
405(1)b2 Structural Concrete (27.58 Mpa, Class A, 14 days) 28,062.17 sq.m. 9.264%
404(1)a Reinforcing Steel (Grade 40) 1,386,007.98 kg. 1.661%
404(1)b Reinforcing Steel (Grade 60) 55,125.28 kg. 0.067%
407(8) Lean Concrete, Class B (16.5 Mpa) 52.66 cu.m. 0.009%
505(3) Filter Layer of Granular Material (Coarse Filter) 20,693.35 cu.m. 0.317%
506 (1) Stone Masonry 62,070.54 cu.m. 8.195%
PART H MISCELLANEOUS STRUCTURES
715(1) Geotextile 43,805.02 cu.m. 1.495%
TOTAL 100.00%
Prepared by: Recommending Approval:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
 Total Project Duration : 796.00 CD

No. of Pre-determined : 151.00 CD

Unworkable Days :
AS SUBMITTED AS EVALUATED
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST

0.009% 397,950.00

0.000% 8,948.58
0.047% 2,198,000.92
0.090% 4,200,000.00

0.387% 18,042,645.66
78.345% 3,652,215,078.23

0.012% 560,206.83

0.101% 4,715,251.82

9.264% 431,862,175.91
1.661% 77,446,429.90
0.067% 3,113,328.82
0.009% 433,379.72
0.317% 14,796,761.99
8.195% 382,031,498.89

1.495% 69,674,135.89
100.00% 4,661,695,793.16
Approved:
HON. RODOLFO O. ESTRELLA, JR.
MUNICIPAL MAYOR
Page 1 of 2
 Sta. 0+000 - Sta. 0+337.54
Station Limits : Total Project Duration :

Appropriation : PHP 6,000,000,000.00 N

Source of Fund : Unworkable Days
EQUIPMENT BREAKDOWN OF EXPENDITURES:
DESCRIPTION REQUIRED AS SUBMITTED
1. Labor 123,354,570.70
2. Materials 4,152,074,638.34
Please see attached Minimum 3. Rental of Equipment 386,266,584.12
Equipment Requirements 4. Privisional Sum/ Daywork
5. OCM and Profit 931,187,644.52
6. Value Added Tax (VAT) 391,501,840.64
7. Acquisition RROW
8 Physical Reserve (Contengency)

10. TOTAL ESTIMATED COST 5,984,385,278.32

Prepared by: Recommending Approval:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
Total Project Duration : 796.00 CD

No. of Pre-determined : 151.00 CD

Unworkable Days :

AS EVALUATED AS SUBMITTED AS EVALUATED

A. Total Direct Cost 4,661,695,793.16
B. OCM and Profit 931,187,644.52
C. Value Added Tax 391,501,840.64
D. Total Construction Cost 5,984,385,278.32
E. RROW Acquisition
F. Physical Reserve (Contingency)

H. TOTAL ESTIMATED COST 5,984,385,278.32

Approved:
HON. RODOLFO O. ESTRELLA, JR.
MUNICIPAL MAYOR
Page 2 of 2
 REPUBLIC OF THE PHILIPPINES PROVINCE OF MASBATE MUNICIPA
OFFICE OF THE MUNICIPAL ENGINEER

CONSTRUCTION OF BALUD DAM WATER SUPPLY PROJECT

ITEMIZED BREAKDO
ITEM QUANTITY DIRECT COST
NO. DESCRIPTION UNIT TOTAL
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
PART A FACILITIES FOR THE ENGINEER
Provision of Combined Field Office, Laboratory and Living
Quarters Building for the Engineer (Rental Basis)
A.1.1(6) 26.53
month 397,950.00
TOTAL OF PART A 397,950.00
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 2.00 each 8,948.58
B.7(2) Occupational Safety and Health Program 1.00 l.s. 2,198,000.92
B.9 Mobilization/Demobilization 1.00 l.s. 4,200,000.00
TOTAL OF PART B 6,406,949.50
PART C EARTHWORKS
102(1) Unsuitable Excavation 65,629.19 cu.m. 18,042,645.66
104(2)a Embankment From Borrow (Common Soil) 3,492,139.59 cu.m. 3,652,215,078.23
TOTAL OF PART C 3,670,257,723.89
PART D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course 540.06 cu.m. 560,206.83
TOTAL OF PART D 560,206.83
PART E SURFACE COURSE
311(1)a2 PCCP (Unreinforced, 200mm thk., 14 days) 2,700.32 sq.m. 4,715,251.82
TOTAL OF PART E 4,715,251.82
PART G DRAINAGE AND SLOPE PROTECTION STRUCT
405(1)b2 Structural Concrete (27.58 Mpa, Class A, 14 days) 28,062.17 sq.m. 431,862,175.91

404(1)a Reinforcing Steel (Grade 40) 1,386,007.98 kg. 77,446,429.90

404(1)b Reinforcing Steel (Grade 60) 55,125.28 kg. 3,113,328.82
407(8) Lean Concrete, Class B (16.5 Mpa) 52.66 cu.m. 433,379.72
505(3) Filter Layer of Granular Material (Coarse Filter) 20,693.35 cu.m. 14,796,761.99
506 (1) Stone Masonry 62,070.54 cu.m. 382,031,498.89
TOTAL OF PART G 909,683,575.23
PART H MISCELLANEOUS STRUCTURES
715(1) Geotextile 43,805.02 cu.m. 69,674,135.89
TOTAL OF PART H 69,674,135.89
TOTAL 4,661,695,793.16
Prepared by: Recommending Approval:

ALLEN P. ESTRELLA ARNEL F. AROLLADO

MUNICIPAL ENGINEER MPDC

REPUBLIC OF THE PHILIPPINES PROVINCE OF MASBATE MUNICIP

OFFICE OF THE MUNICIPAL ENGINEER
VINCE OF MASBATE MUNICIPALITY OF BALUD
E MUNICIPAL ENGINEER

PPLY PROJECT
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST % DIRECT COST
AL UNIT COST (DIRECT + INDIRECT)
AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATE AS EVALUATED

15,000.00 18,000.00

4,474.29 5,369.15
2,198,000.92 2,373,840.99
4,200,000.00 5,040,000.00

274.92 329.90
1,045.84 1,255.01

1,037.30 1,244.76

1,746.18 2,095.42

15,389.48 18,467.38

55.88 67.06
56.48 67.78
8,229.77 9,875.72
715.05 858.06
6,154.80 7,385.76

1,590.55 1,908.66

Approved:

HON. RODOLFO O. ESTRELLA, JR.

MUNICIPAL MAYOR
Page 1 of 1
VINCE OF MASBATE MUNICIPALITY OF BALUD
HE MUNICIPAL ENGINEER
 CONSTRUCTION OF BALUD DAM WATER SUPPLY PROJE
DETAILED BREAKDOWN OF COM
ITEM DESCRIPTION % QUANTITY DIRECT COST
NO. MATERIAL LABOR
PART A FACILITIES FOR THE ENGINEER
A.1.1(6) Provision of Combined Field Office, Laboratory
and Living Quarters Building for the Engineer AS SUBMITTED 26.53 397,950.00 -
(Rental Basis)
AS EVALUATED

TOTAL OF PART A AS SUBMITTED 397,950.00 -

AS EVALUATED
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard AS SUBMITTED 2.00 8,065.00 883.58
AS EVALUATED
B.7(2) Occupational Safety and Health Program AS SUBMITTED 1.00 1,200,000.00 998,000.92
AS EVALUATED
B.9 Mobilization/Demobilization AS SUBMITTED 1.00 - -
AS EVALUATED
TOTAL OF PART B AS SUBMITTED 1,208,065.00 998,884.50
AS EVALUATED
PART C EARTHWORKS
102(1) Unsuitable Excavation AS SUBMITTED 65,629.19 - 1,160,619.41
AS EVALUATED
104(2)a Embankment From Borrow (Common AS SUBMITTED 3,492,139.59 3,352,454,006.40 19,062,891.59
Soil) AS EVALUATED
TOTAL OF PART C AS SUBMITTED 3,352,454,006.40 20,223,511.00
AS EVALUATED
PART D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course AS SUBMITTED 540.06 514,245.13 2,551.68
AS EVALUATED
TOTAL OF PART D AS SUBMITTED 514,245.13 2,551.68
AS EVALUATED
PART E SURFACE COURSE
311(1)a2 PCCP (Unreinforced, 200mm thk., 14 AS SUBMITTED 2,700.32 4,330,179.15 39,691.01
days) AS EVALUATED
TOTAL OF PART E AS SUBMITTED 4,330,179.15 39,691.01
AS EVALUATED
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
405(1)b2 Structural Concrete (27.58 Mpa, Class A, AS SUBMITTED 28,062.17 359,111,870.11 55,019,925.24
14 days) AS EVALUATED
404(1)a Reinforcing Steel (Grade 40) AS SUBMITTED 1,386,007.98 66,639,263.68 5,945,512.23
AS EVALUATED
404(1)b Reinforcing Steel (Grade 60) AS SUBMITTED 55,125.28 2,683,498.63 236,469.08
AS EVALUATED
407(8) Lean Concrete, Class B (16.5 Mpa) AS SUBMITTED 52.66 336,324.68 65,167.12
AS EVALUATED
505(3) Filter Layer of Granular Material (Coarse AS SUBMITTED 20,693.35 971,879.74 10,530,156.04
Filter) AS EVALUATED
506 (1) Stone Masonry AS SUBMITTED 62,070.54 294,434,449.32 29,954,466.72
AS EVALUATED
TOTAL OF PART G AS SUBMITTED 724,177,286.16 101,751,696.43
AS EVALUATED
PART H MISCELLANEOUS STRUCTURES
715(1) Geotextile AS SUBMITTED 43,805.02 68,992,906.50 338,236.08
AS EVALUATED
TOTAL OF PART E AS SUBMITTED 68,992,906.50 338,236.08
AS EVALUATED
TOTAL AS SUBMITTED 4,152,074,638.34 123,354,570.70
AS EVALUATED
Prepared by: Recommending Approval:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
ON OF BALUD DAM WATER SUPPLY PROJECT
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK UP 7% VAT TOTAL COST
EQUIPMENT TOTAL % VALUE

- 397,950.00 8% 31,836.00 30,085.02 459,871.02

- 397,950.00 31,836.00 30,085.02 459,871.02

- 8,948.58 20% 1,789.72 751.68 11,489.98

- 2,198,000.92 8% 175,840.07 166,168.87 2,540,009.86

4,200,000.00 4,200,000.00 0% - 294,000.00 4,494,000.00

4,200,000.00 6,406,949.50 177,629.79 460,920.55 7,045,499.84

16,882,026.25 18,042,645.66 20% 3,608,529.13 1,515,582.24 23,166,757.03

280,698,180.24 3,652,215,078.23 20% 730,443,015.65 306,786,066.57 4,689,444,160.45

297,580,206.49 3,670,257,723.89 734,051,544.78 308,301,648.81 4,712,610,917.48

43,410.02 560,206.83 20% 112,041.37 47,057.37 719,305.57

43,410.02 560,206.83 112,041.37 47,057.37 719,305.57

345,381.66 4,715,251.82 20% 943,050.36 396,081.15 6,054,383.33

345,381.66 4,715,251.82 943,050.36 396,081.15 6,054,383.33

17,730,380.56 431,862,175.91 20% 86,372,435.18 36,276,422.78 554,511,033.87

4,861,653.99 77,446,429.90 20% 15,489,285.98 6,505,500.11 99,441,215.99

193,361.11 3,113,328.82 20% 622,665.76 261,519.62 3,997,514.20

31,887.92 433,379.72 20% 86,675.94 36,403.90 556,459.56

3,294,726.21 14,796,761.99 20% 2,959,352.40 1,242,928.01 18,999,042.40

57,642,582.85 382,031,498.89 20% 76,406,299.78 32,090,645.91 490,528,444.58

83,754,592.64 909,683,575.23 181,936,715.04 76,413,420.33 1,168,033,710.60

342,993.31 69,674,135.89 20% 13,934,827.18 5,852,627.41 89,461,590.48

342,993.31 69,674,135.89 13,934,827.18 5,852,627.41 89,461,590.48

386,266,584.12 4,661,695,793.16 931,187,644.52 391,501,840.64 5,984,385,278.32

Approved:
HON. RODOLFO O. ESTRELLA, JR.
MUNICIPAL MAYOR
Page 1 of 1
 ITEM DESCRIPTION QUANTITY UNIT ESTIMATED DIRECT TOTAL MARK UP
NO. COST %
PART A FACILITIES FOR THE ENGINEER AS SUBMITTED
AS EVALUATED
Provision of Combined Field Office, Laboratory AS SUBMITTED 26.53 month 397,950.00 8%
and Living Quarters Building for the Engineer
A.1.1(6)
(Rental Basis) AS EVALUATED

TOTAL OF PART A AS SUBMITTED 397,950.00

AS EVALUATED
PART B OTHER GENERAL REQUIREMENTS AS SUBMITTED
AS EVALUATED
B.5 Project Billboard / Signboard AS SUBMITTED 2.00 each 8,948.58 20%
AS EVALUATED
B.7(2) Occupational Safety and Health Program AS SUBMITTED 1.00 l.s. 2,198,000.92 8%
AS EVALUATED
B.9 Mobilization/Demobilization AS SUBMITTED 1.00 l.s. 4,200,000.00 0%
AS EVALUATED
TOTAL OF PART B AS SUBMITTED 6,406,949.50
AS EVALUATED
PART C EARTHWORKS AS SUBMITTED
AS EVALUATED
102(1) Unsuitable Excavation AS SUBMITTED 65,629.19 cu.m. 18,042,645.66 20%
AS EVALUATED
104(2)a Embankment From Borrow (Common AS SUBMITTED 3,492,139.59 cu.m. 3,652,215,078.23 20%
Soil) AS EVALUATED
TOTAL OF PART C AS SUBMITTED 3,670,257,723.89
AS EVALUATED
PART D SUBBASE AND BASE COURSE AS SUBMITTED
AS EVALUATED
200(1) Aggregate Subbase Course AS SUBMITTED 540.06 cu.m. 560,206.83 20%
AS EVALUATED
TOTAL OF PART D AS SUBMITTED 560,206.83
AS EVALUATED
PART E SURFACE COURSE AS SUBMITTED
AS EVALUATED
311(1)a2 PCCP (Unreinforced, 200mm thk., 14 AS SUBMITTED 2,700.32 sq.m. 4,715,251.82 20%
days) AS EVALUATED
TOTAL OF PART E AS SUBMITTED 4,715,251.82
AS EVALUATED
TOTAL MARK UP VAT (7%) TOTAL INDIRECT TOTAL COST UNIT COST
VALUE COST

31,836.00 30,085.02 61,921.02 459,871.02 17,334.00

31,836.00 30,085.02 61,921.02 459,871.02

1,789.72 751.68 2,541.40 11,489.98 5,744.99

175,840.07 166,168.87 342,008.94 2,540,009.86 2,540,009.86

- 294,000.00 294,000.00 4,494,000.00 4,494,000.00

177,629.79 460,920.55 638,550.34 7,045,499.84

3,608,529.13 1,515,582.24 5,124,111.37 23,166,757.03 352.99

730,443,015.65 306,786,066.57 1,037,229,082.22 4,689,444,160.45 1,342.86

734,051,544.78 308,301,648.81 1,042,353,193.59 4,712,610,917.48

112,041.37 47,057.37 159,098.74 719,305.57 1,331.90

112,041.37 47,057.37 159,098.74 719,305.57

943,050.36 396,081.15 1,339,131.51 6,054,383.33 2,242.10

943,050.36 396,081.15 1,339,131.51 6,054,383.33

Page 1 of 2
 ITEM DESCRIPTION QUANTITY UNIT ESTIMATED DIRECT TOTAL MARK UP
NO. COST % VALUE
PART G DRAINAGE AND SLOPE AS SUBMITTED
PROTECTION STRUCTURES AS EVALUATED
405(1)b2 Structural Concrete (27.58 Mpa, Class AS SUBMITTED 28,062.17 sq.m. 431,862,175.91 20% 86,372,435.18
A, 14 days) AS EVALUATED
404(1)a Reinforcing Steel (Grade 40) AS SUBMITTED 1,386,007.98 kg. 77,446,429.90 20% 15,489,285.98
AS EVALUATED
404(1)b Reinforcing Steel (Grade 60) AS SUBMITTED 55,125.28 kg. 3,113,328.82 20% 622,665.76
AS EVALUATED
407(8) Lean Concrete, Class B (16.5 Mpa) AS SUBMITTED 52.66 cu.m. 433,379.72 20% 86,675.94
AS EVALUATED
505(3) Filter Layer of Granular Material AS SUBMITTED 20,693.35 cu.m. 14,796,761.99 20% 2,959,352.40
(Coarse Filter) AS EVALUATED
506 (1) Stone Masonry AS SUBMITTED 62,070.54 cu.m. 382,031,498.89 20% 76,406,299.78
AS EVALUATED
TOTAL OF PART G AS SUBMITTED 909,683,575.23 181,936,715.04
AS EVALUATED
PART H MISCELLANEOUS STRUCTURES AS SUBMITTED
AS EVALUATED
715(1) Geotextile AS SUBMITTED 43,805.02 cu.m. 69,674,135.89 20% 13,934,827.18
AS EVALUATED
TOTAL OF PART D AS SUBMITTED 69,674,135.89 13,934,827.18
AS EVALUATED
TOTAL AS SUBMITTED 4,661,695,793.16 931,187,644.52
AS EVALUATED
Prepared by: Recommending Approval:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC

REPUBLIC OF THE PHILIPPINES PROVINCE OF MASBATE MU

OFFICE OF THE MUNICIPAL ENGINEER
 TOTAL MARK UP VAT (7%) TOTAL INDIRECT TOTAL COST UNIT COST
VALUE COST

86,372,435.18 36,276,422.78 122,648,857.96 554,511,033.87 19,760.09

15,489,285.98 6,505,500.11 21,994,786.09 99,441,215.99 71.75

622,665.76 261,519.62 884,185.38 3,997,514.20 72.52

86,675.94 36,403.90 123,079.84 556,459.56 10,567.03

2,959,352.40 1,242,928.01 4,202,280.41 18,999,042.40 918.12

76,406,299.78 32,090,645.91 108,496,945.69 490,528,444.58 7,902.76

181,936,715.04 42,781,922.89 258,350,135.37 1,168,033,710.60

13,934,827.18 5,852,627.41 19,787,454.59 89,461,590.48 2,042.27

13,934,827.18 5,852,627.41 19,787,454.59 89,461,590.48

931,187,644.52 357,870,343.20 1,322,689,485.16 5,984,385,278.32

Approved:
HON. RODOLFO O. ESTRELLA, JR.
MUNICIPAL MAYOR
Page 2 of 2

INCE OF MASBATE MUNICIPALITY OF BALUD

E MUNICIPAL ENGINEER
 CONSTRUCTION OF BALUD DAM WATER SUPPL
SUMMARY OF APPROVED BUDGET FOR THE C
CONTRACT DURATION: 796.00 CD
ITEM NO. DESCRIPTION ESTIMARED DIRECT COST TOTAL MARK-UP
%
PART A FACILITIES FOR THE ENGINEER AS SUBMITTED 397,950.00 8.00%
AS EVALUATED
PART B OTHER GENERAL REQUIREMENTS AS SUBMITTED 6,406,949.50 2.77%
AS EVALUATED
PART C EARTHWORKS AS SUBMITTED 3,670,257,723.89 20.00%
AS EVALUATED
PART D SUBBASE AND BASE COURSE AS SUBMITTED 560,206.83 20.00%
AS EVALUATED
PART E SURFACE COURSE AS SUBMITTED 4,715,251.82 20.00%
AS EVALUATED
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES AS SUBMITTED 909,683,575.23 20.00%
AS EVALUATED
PART H MISCELLANEOUS STRUCTURES AS SUBMITTED 69,674,135.89 20.00%
AS EVALUATED
TOTAL AS SUBMITTED 4,661,695,793.16
AS EVALUATED
Prepared by: Recommending Approval:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
D DAM WATER SUPPLY PROJECT
D BUDGET FOR THE CONTRACT
ON: 796.00 CD
TOTAL MARK-UP VAT TOTAL INDIRECT TOTAL COST
% VALUE COST
8.00% 31,836.00 30,085.02 61,921.02 459,871.02

2.77% 177,629.79 460,920.55 638,550.34 7,045,499.84

20.00% 734,051,544.78 308,301,648.81 1,042,353,193.59 4,712,610,917.48

20.00% 112,041.37 47,057.37 159,098.74 719,305.57

20.00% 943,050.36 396,081.15 1,339,131.51 6,054,383.33

20.00% 181,936,715.04 76,413,420.33 258,350,135.37 1,168,033,710.60

20.00% 13,934,827.18 5,852,627.41 19,787,454.59 89,461,590.48

931,187,644.52 391,501,840.64 1,322,689,485.16 5,984,385,278.32

Approved:
HON. RODOLFO O. ESTRELLA, JR.
MUNICIPAL MAYOR
Page 1 of 1
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : A.1.1(6)

Description : Provision of Combined Field Office, Laboratory and Living Quarters Building
for the Engineer (Rental Basis)
Unit of Measurement : month
Output - As Submitted: 1.0
Output - As Evaluated:

Designation No. of No. of

Persons Hours
A.1 Labor
A.2 Sub-Total for A1- As Submitted

Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Month
B.1 Equipment
B.2 Sub-Total for B1- As Submitted

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity

F.1 Materials month 1.0

F.2 The Contractor shall provide a Combined field office, Laboratory and Living Quarters two
(2) Bedroom and work station area including facilities,
utilities and furniture or as directed and approved by the DPWH Project Engineer
assigned to the Project (60 SQ.M.)
Sub-Total for F1- As Submitted

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted of G.1
H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated of G.1
I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1
I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
tory and Living Quarters Building

Hourly Rate Amount (P)

Monthly Rate Amount (P)

Unit Cost Amount (P)

15,000.00 15,000.00
15,000.00

15,000.00

1,200.00

1,134.00

17,334.00

wed by:
RNEL F. AROLLADO
MPDC
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : B.5
Description : Project Billboard / Signboard
Unit of Measurement : each
Output per Hour - As Submitted: 1.0

Designation No. of No. of

Persons Hours
A.1 Labor 1 1
Construction Foreman Skilled laborer 1 1
Unskilled Laborer 4 1
Sub-Total for A1- As Submitted

Name and Capacity No. of No. of

Units Hours
B.1 Equipment
Sub-Total for B1- As Submitted

C.1 Total (A.1+B.1)-As Submitted

D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity

F.1 Materials sq.ft bd.ft. kg 32

F.2 Tarpauline (4' x 8') pc. 42.0
Coco Lumber, braces and frame Assorted CWN 0.8
Marine Plywood,(1/2"x4'x8') 1.0
Sub-Total for F1- As Submitted

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted 12.0% of G.1
H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated 12.0% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1
I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
(DUPA)

Hourly Rate Amount (P)

111.44 111.44
80.75 80.75
62.40 249.60
441.79

Hourly Rate Amount (P)

441.79
1.00

441.79

Unit Cost Amount (P)

50.00 1,600.00
30.00 1,260.00
110.00 82.50
1,090.00 1,090.00
4,032.50

4,474.29

536.91

357.94

375.84

5,744.98

wed by:
ADO
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : B.7(2)
Description : Occupational Safety and Health Program
Unit of Measurement : l.s.
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated:

Designation No. of No. of Days

Persons
A.1 Labor 1 796
A.2 Full Time Safety Practitioner First Aider 1 398
Sub-Total for A1- As Submitted

Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Hours
B.1 Equipment
B.2 Sub-Total for B1- As Submitted

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity
F.1 Materials
F.2 OSHP Materials
Sub-Total for F1- As Submitted

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted of G.1
H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1
I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
 Daily Rate Amount (P)

1,006.77 801,388.92
494.00 196,612.00
998,000.92

Hourly Rate Amount (P)

998,000.92

1.00

998,000.92

Unit Cost Amount (P)

1,200,000.00
1,200,000.00

2,198,000.92

175,840.07

166,168.87

2,540,009.86

wed by:
ADO
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : B.9
Description : Mobilization/Demobilization
Unit of Measurement : l.s.
Output per Hour - As Submitted: 1.00
Output per Hour - As Evaluated:

Designation No. of No. of Days

Persons
A.1 Labor
A.2 Sub-Total for A1- As Submitted

Labor
Sub-Total for A2- As Evaluated
Name and Capacity No. of No. of
Units Hours
B.1 Equipment
B.2 Mobilization/Demoblization
Sub-Total for B1- As Submitted

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity

F.1 Materials
F.2 Sub-Total for F1- As Submitted

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted of G.1
H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated of G.2
I.1 Contractor's Profit (CP) - As Submitted of G.1
I.2 Contractor's Profit (CP) - As Evaluated of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
 Daily Rate Amount (P)

Hourly Rate Amount (P)

4,200,000.00
4,200,000.00

4,200,000.00

1.00

4,200,000.00

Unit Cost Amount (P)

4,200,000.00

294,000.00

4,494,000.00

wed by:
ADO
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 102(1)
Description : Unsuitable Excavation
Unit of Measurement : cu.m.
Output per Hour - As Submitted: 20.00
Output per Hour - As Evaluated:

Designation No. of No. of

Persons Hours
A.1 Labor 1 1
A.2 Construction Foreman Unskilled Laborer 3 1
Sub-Total for A1- As Submitted

Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Hours
B.1 Equipment 1 1
B.2 Backhoe (0.80 cu.m.) 2 1
Dump Truck (12yd³) 1 0.1
Payloader (1.50 cu.m.) at disposal area
Minor Tools (10% of Labor Cost)
Sub-Total for B1- As Submitted

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity

F.1 Materials
F.2 Sub-Total for F1- As Submitted

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead Contengencies & Miscellaneous (OCM) - As Submitted 12.0% of G.1
H.2 Overhead Contengencies & Miscellaneous (OCM) - As Evaluated 12.0% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1
I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.3
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
 Hourly Rate Amount (P)

111.44 111.44
80.75 242.25
353.69

Hourly Rate Amount (P)

2,096.00 2,096.00
1,420.00 2,840.00
1,733.00 173.30
35.37
5,144.67

5,498.36

20.00

274.92

Unit Cost Amount (P)

274.92

32.99

21.99

23.09

352.99
+H.2+I.2+J.3
wed by:
ADO
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 104(2)a
Description : Embankment From Borrow (Common Soil)
Unit of Measurement : cu.m.
Output per Hour - As Submitted: 50.00
Output per Hour - As Evaluated:

Designation No. of No. of

Persons Hours
A.1 Labor 1 1
A.2 Construction Foreman Unskilled Laborer 2 1
Sub-Total for A1- As Submitted

Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Hours
B.1 Equipment 1 1
B.2 Motorized Road Grader (140 hp) Vibratory Roller (10 mt) 1 1
Water Truck/Pump (16000 L.) 1 0.25
Sub-Total for B1- As Submitted

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity

F.1 Materials cu.m. 1.25

F.2 Common Borrow
(w/ 25% Shrinkage Factor)
Sub-Total for F1- As Submitted

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted 12.0% of G.1
H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated 12.0% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1
I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
 Hourly Rate Amount (P)

111.44 111.44
80.75 161.50
272.94

Hourly Rate Amount (P)

2,173.00 2,173.00
1,846.00 1,846.00
2,450.00 612.50
4,019.00

4,291.94

50.00

85.84

Unit Cost Amount (P)

768.00 960.00
960.00

1,045.84

125.50

83.67

87.85

1,342.86

wed by:
ADO
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 200(1)
Description : Aggregate Subbase Course
Unit of Measurement : cu.m.
Output per Hour - As Submitted: 50.00
Output per Hour - As Evaluated:

Designation No. of No. of

Persons Hours
A.1 Labor 1 1
A.2 Construction Foreman Unskilled Laborer 2 1
Sub-Total for A1- As Submitted

Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Hours
B.1 Equipment 1 1
B.2 Motorized Road Grader (140 hp) Vibratory Roller (10 mt) 1 1
Water Truck/Pump (16000 L.) 1 0.25
Sub-Total for B1- As Submitted

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity

F.1 Materials cu.m. 1.15

F.2 Aggregate Subbase Course (w/ 25% Shrinkage Factor)
Sub-Total for F1- As Submitted

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted 12.0% of G.1
H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated 12.0% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1
I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
 Hourly Rate Amount (P)

111.44 111.44
62.40 124.80
236.24

Hourly Rate Amount (P)

2,173.00 2,173.00
1,846.00 1,846.00
2,450.00 612.50
4,019.00

4,255.24

50.00

85.10

Unit Cost Amount (P)

828.00 952.20
952.20

1,037.30

124.48

82.98

87.13

1,331.89

wed by:
ADO
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 311(1)a2
Description : PCCP (Unreinforced, 200mm thk., 14 days)
Unit of Measurement : sq.m.
Output per Hour - As Submitted: 80.50
Output per Hour - As Evaluated:

Designation No. of No. of

Persons Hours
A.1 Labor 1 1
A.2 Construction Foreman Skilled Labor 4 1
Unskilled Laborer 12 1
Sub-Total for A1- As Submitted
Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Hours
B.1 Equipment 4 1
B.2 Transit Mixer (5 cu.m.) Concrete Vibrator Payloader (1.50 cu.m.) 2 1
Concrete Screeder (5.50 hp) Water Truck 1 1
Concrete Saw (7.50 hp, 14" Blade Ǿ) Bar Cutter Single Phase 1 1
Minor Tools (5% of Labor Cost) 1 1
Sub-Total for B1- As Submitted 1 1
1 0.10

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity
F.1 Materials kg L L 0.39
F.2 Reinforcing Steel Bar (Grade 40) Curing Compound m. cu.m. 0.29
Asphalt Sealant cu.m. bag pc 0.12
Steel Form (Rental) Sand L 0.46
Gravel Cement 0.11
Concrete Saw (Diamond Blade 14"Ǿ) Grease/tar 0.20
Sub-Total for F1- As Submitted 1.90
0.00015
0.0056

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted 12.0% of G.1

H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated 12.0% of G.2

I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1

I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
(DUPA)

Hourly Rate Amount (P)

111.44 111.44
80.75 323.00
62.40 748.80
1,183.24

Hourly Rate Amount (P)

1,318.00 5,272.00
91.25 182.50
1,733.00 1,733.00
545.00 545.00
2,450.00 2,450.00
32.63 32.63
219.75 21.98
59.16
10,296.27

11,479.51

80.50

142.60

Unit Cost Amount (P)

44.05 17.18
75.00 21.75
75.00 9.00
72.00 33.12
2,722.00 299.42
2,794.00 558.80
348.12 661.43
8,000.00 1.20
300.00 1.68
1,603.58

1,746.18

209.54

139.69

146.68

2,242.09

wed by:
ADO
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 405(1)b2
Description : Structural Concrete (27.58 Mpa, Class A, 14 days)
Unit of Measurement : cu.m.
Output per Hour - As Submitted: 10.00
Output per Hour - As Evaluated:

Designation No. of No. of

Persons Hours
A.1 Labor 1 1
A.2 Construction Foreman 4 1
Skilled Labor 8 1
Unskilled Laborer 1 20
Installation/Removal of Formworks 4 20
Construction Foreman 8 20
Skilled Labor
Unskilled Laborer
Sub-Total for A1- As Submitted

Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Hours
B.1 Equipment 2 1.00
B.2 Transit mixer (5 cu.m cap.) Concrete vibrator 2 1.00
Batching Plant (30 cu.m cap.) Payloader (1.50 cu.m) 1 0.50
Water truck (1,600 L) Crawler Crane w/ Bucket 1 0.50
Sub-Total for B1- As Submitted 1 0.25
1 0.50

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity
F.1 Materials bdft pc kg bag 100.0
F.2 Good Lumber -4 uses cum. cum. lit. 1.50
Marine Plywood 1/2" (4-uses) Assorted CWN 1.00
Portland Cement Sand 10.50
Gravel (G3/4) Curing Compound 0.50
Sub-Total for F1- As Submitted 1.00
1.0000

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted 12.0% of G.1
H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated 12.0% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1
I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
(DUPA)

ys)

Hourly Rate Amount (P)

111.44 111.44
80.75 323.00
62.40 499.20
111.44 2,228.80
80.75 6,460.00
62.40 9,984.00
19,606.44

Hourly Rate Amount (P)

1,318.00 2,636.00
91.25 182.50
1,759.50 879.75
1,733.00 866.50
2,450.00 612.50
2,282.00 1,141.00
6,318.25

25,924.69

10.00

2,592.47

Unit Cost Amount (P)

85.00 4,250.00
1,090.00 408.75
110.00 110.00
348.12 3,655.26
2,722.00 1,361.00
2,937.00 2,937.00
75.00 75.00
12,797.01

15,389.48

1,846.74

1,231.16

1,292.72

19,760.10

wed by:
ADO
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 407(8)
Description : Lean Concrete, Class B (16.5 Mpa)
Unit of Measurement : cu.m.
Output per Hour - As Submitted: 0.357
Output per Hour - As Evaluated:

Designation No. of No. of

Persons Hours
A.1 Labor 1 1
A.2 Construction Foreman Skilled Labor 1 1
Unskilled Laborer 4 1
Sub-Total for A1- As Submitted

Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Hours
B.1 Equipment 1 1.00
B.2 One Bagger Mixer
Minor Tools (10% of Labor Cost)
Sub-Total for B1- As Submitted

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity

F.1 Materials cu.m. 1.000

F.2 Gravel Sand cu.m. bag 0.500
Portland Cement 6.000
Sub-Total for F1- As Submitted

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted 12.0% of G.1
H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated 12.0% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1
I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
 Hourly Rate Amount (P)

111.44 111.44
80.75 80.75
62.40 249.60
441.79

Hourly Rate Amount (P)

172.00 172.00
44.18
216.18

657.97

0.36

1,843.05

Unit Cost Amount (P)

2,937.00 2,937.00
2,722.00 1,361.00
348.12 2,088.72
6,386.72

8,229.77

987.57

658.38

691.30

10,567.02

wed by:
ADO
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 404(1)a
Description : Reinforcing Steel (Grade 40)
Unit of Measurement : kg.
Output per Hour - As Submitted: 180.0
Output per Hour - As Evaluated:

Designation No. of No. of

Persons Hours
A.1 Labor 1 1
A.2 Construction Foreman Skilled Labor 2 1
Unskilled Laborer 8 1
Sub-Total for A1- As Submitted

Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Hours
B.1 Equipment 1 0.50
B.2 Bar Cutter Bar Bender 1 0.50
Service Crane (21-25 mt) Cargo Truck 1 0.15
Sub-Total for B1- As Submitted 1 0.15

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity

F.1 Materials kg kg 0.021

F.2 Tie Wire (2% of RSB) 1.050
RSB Grade 40 (w/ 5% Wastage)
Sub-Total for F1- As Submitted

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted 12.0% of G.1
H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated 12.0% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1
I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
(DUPA)

Hourly Rate Amount (P)

111.44 111.44
80.75 161.50
62.40 499.20
772.14

Hourly Rate Amount (P)

219.75 109.88
351.50 175.75
1,522.00 228.30
783.00 117.45
631.38

1,403.52

180.00

7.80

Unit Cost Amount (P)

87.00 1.83
44.05 46.25
48.08

55.88

6.71

4.47

4.69

71.75

wed by:
ADO
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 404(1)b
Description : Reinforcing Steel (Grade 60)
Unit of Measurement : kg.
Output per Hour - As Submitted: 180.0
Output per Hour - As Evaluated:

Designation No. of No. of

Persons Hours
A.1 Labor 1 1
A.2 Construction Foreman Skilled Labor 2 1
Unskilled Laborer 8 1
Sub-Total for A1- As Submitted

Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Hours
B.1 Equipment 1 0.50
B.2 Bar Cutter Bar Bender 1 0.50
Service Crane (21-25 mt) Cargo Truck 1 0.15
Sub-Total for B1- As Submitted 1 0.15

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity

F.1 Materials kg kg 0.021

F.2 Tie Wire (2% of RSB) 1.050
RSB Grade 60 (w/ 5% Wastage)
Sub-Total for F1- As Submitted

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted 12.0% of G.1
H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated 12.0% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1
I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
(DUPA)

Hourly Rate Amount (P)

111.44 111.44
80.75 161.50
62.40 499.20
772.14

Hourly Rate Amount (P)

219.75 109.88
351.50 175.75
1,522.00 228.30
783.00 117.45
631.38

1,403.52

180.00

7.80

Unit Cost Amount (P)

87.00 1.83
44.62 46.85
48.68

56.48

6.78

4.52

4.74

72.52

wed by:
ADO
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 506 (1)
Description : Stone Masonry
Unit of Measurement : cu.m.
Output per Hour - As Submitted: 1.60
Output per Hour - As Evaluated:

Designation No. of No. of

Persons Hours
A.1 Labor 1 1
A.2 Construction Foreman Skilled Labor 2 1
Unskilled Laborer 8 1
Sub-Total for A1- As Submitted
Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Hours
B.1 Equipment 1 1
B.2 One Bagger Mixer 1 0.05
Water Truck/Pump (16000L) Backhoe (Wheel Type, 0.28 cu.m.) Minor Tools (5% of 1 0.75
Labor Cost)
Sub-Total for B1- As Submitted

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity
F.1 Materials Cement Sand Gravel Fill bag cu.m. 5.00
F.2 Weep Holes (PVC) Filter Cloth Boulders cu.m. m. sq.m. 0.30
Miscellaneous (1% of Material Cost) sq.m. 0.02
Sub-Total for F1- As Submitted 0.300
0.015
1.050

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted 12.0% of G.1

H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated 12.0% of G.2

I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1

I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
 Hourly Rate Amount (P)

111.44 111.44
80.75 161.50
62.40 499.20
772.14

Hourly Rate Amount (P)

172.00 172.00
2,450.00 122.50
1,537.00 1,152.75
38.61
1,485.86

2,258.00

1.60

1,411.25

Unit Cost Amount (P)

348.12 1,740.60
2,722.00 816.60
2,794.00 55.88
150.00 45.00
310.00 4.65
1,937.00 2,033.85
46.97
4,743.55

6,154.80

738.58

492.38

517.00

7,902.76

wed by:
ADO
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 505(3)
Description : Filter Layer of Granular Material (Coarse Filter)
Unit of Measurement : cu.m.
Output per Hour - As Submitted: 1.20
Output per Hour - As Evaluated:

Designation No. of No. of

Persons Hours
A.1 Labor 1 1
A.2 Construction Foreman Unskilled Laborer 8 1
Sub-Total for A1- As Submitted

Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Hours
B.1 Equipment 1 1
B.2 Plate Compactor (0.5hp)
Minor Tools (10% of Labor Cost)
Sub-Total for B1- As Submitted
Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity
F.1 Materials cu.m. 1.05
F.2 Gravel G3/4 (Well-graded Gravel) with 5% shrinkage
Sub-Total for F1- As Submitted

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted 12.0% of G.1

H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated 12.0% of G.2

I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1

I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
(DUPA)

Hourly Rate Amount (P)

111.44 111.44
62.40 499.20
610.64

Hourly Rate Amount (P)

130.00 130.00
61.06
191.06

801.70

1.20

668.08

Unit Cost Amount (P)

2,937.00 3,083.85
3,083.85

3,751.93

450.23

300.15

315.16

4,817.47

wed by:
ADO
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 715(1)
Description : Geotextile
Unit of Measurement : sq.m.
Output per Hour - As Submitted: 100.0
Output per Hour - As Evaluated:

Designation No. of No. of

Persons Hours
A.1 Labor 1 1
A.2 Construction Foreman Skilled Labor 2 1
Unskilled Laborer 8 1
Sub-Total for A1- As Submitted

Labor
Sub-Total for A2- As Evaluated

Name and Capacity No. of No. of

Units Hours
B.1 Equipment 1 1
B.2 Cargo Truck
Sub-Total for B1- As Submitted

Equipment
Sub-Total for B2- As Evaluated

C.1 Total (A.1+B.1)-As Submitted

C.2 Total (A.2+B.2)-As Evaluated
D.1 Output per Hour- As Submitted
D.2 Output per Hour- As Evaluated
E.1 Direct Unit Cost (C.1÷ D.1)- as Submitted
E.2 Direct Unit Cost (C.2÷ D.2)- as Evaluated
Name and Specification Unit Quantity

F.1 Materials sq.m. 1.050

F.2 Geotextile (Filter Cloth)
Sub-Total for F1- As Submitted

Materials
Sub-Total for F2- As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted

G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Ovehead Contengencies & Miscellaneous (OCM) - As Submitted 12.0% of G.1
H.2 Ovehead Contengencies & Miscellaneous (OCM) - As Evaluated 12.0% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.0% of G.1
I.2 Contractor's Profit (CP) - As Evaluated 8.0% of G.2
J.1 Value Added Tax (VAT) - As Submitted 7.0% (G.1+H.1+I.1)
J.2 Value Added Tax (VAT) - As Evaluated 7.0% (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted G.1+H.1+I.1+J.1
K.2 Total Unit Cost - As Evaluated G.2+H.2+I.2+J.2
Prepared by: Checked and Reviewed by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
(DUPA)

Hourly Rate Amount (P)

111.44 111.44
80.75 161.50
62.40 499.20
772.14

Hourly Rate Amount (P)

783.00 783.00
783.00

1,555.14

100.00

15.55

Unit Cost Amount (P)

1,500.00 1,575.00
1,575.00

1,590.55

190.87

127.24

133.61

2,042.27

wed by:
ADO
 QUANTITY DERIVATION
CONSTRUCTION OF BALUD DAM WATER SUPPLY PROJECT
A.1.1(6) Provision of Combined Field Office, Laboratory and Living Quarters Building for the Engineer (Rental Basis)
Project Duration 796.00 c.d.
Project Duration 26.53 month
B.5 Project Billboard / Signboard
Beginning 1.00 each
End 1.00 each
Total 2.00 each
B.7(2) Occupational Safety and Health Program
1.00 l.s.
B.9 Mobilization/Demobilization
1.00 l.s.
102(1) Unsuitable Excavation
See Quantity Sheet = 65,629.19 cu.m.
104(2)a Embankment From Borrow (Common Soil)
See Quantity Sheet = 3,492,139.59 cu.m.
200(1) Aggregate Subbase Course
Station Length Width Thickness subtotal
Sta. 0+000 - Sta. 0+337.54 337.54 8.00 0.20 = 540.06
Grand Total = 540.06 cu.m.
311(1)a2 PCCP (Unreinforced, 200mm thk., 14 days)
Station Length Width subtotal
Sta. 0+000 - Sta. 0+337.54 337.54 8.00 = 2,700.32
Grand Total = 2,700.32 sq.m.
405(1)b2 Structural Concrete (27.58 Mpa, Class A, 14 days)
Structure subtotal unit
Concrete Slab = 23,687.14 cu.m.
Footing = 3,742.98 cu.m.
(See Quantity Sheet)
Parapet Wall = 185.90 cu.m.
Wave Deflector = 446.15 cu.m.
Grand Total = 28,062.17 sq.m.
404(1)a Reinforcing Steel (Grade 40)
Structure Dia. (mm) Quantity (6m) subtotal unit
Concrete Slab
Front 12.00 (See Quantity Sheet) 132,432.00 = 705,449.97 kg.
Back 12.00 120,397.00 = 641,340.91 kg.
Dia. (mm) Bar Length Quantity Length
12.00 1.225 5.00 337.54 = 1,835.88 kg.
12.00 1.41 1.00 337.54 = 422.63 kg.
Wave Deflector 12.00 0.85 13.00 337.54 = 3,312.08 kg.
12.00 1.88 6.00 337.54 = 3,386.41 kg.
12.00 1.68 6.00 337.54 = 3,014.14 kg.
Footing
Top Stirrups 12.00 7.50 5.00 337.54 = 11,240.08 kg.
Bot. Stirrups 12.00 8.00 5.00 337.54 = 11,989.42 kg.
Parapet Wall
Stirrups 12.00 2.68 5.00 337.54 4,016.46 kg.
Grand Total = 1,386,007.98 kg.
.

unit
cu.m.
540.06 cu.m.

unit
sq.m.
2,700.32 sq.m.

unit
cu.m.
cu.m.
cu.m.
cu.m.
sq.m.

unit

kg.
kg.

kg.
kg.
kg.
kg.
kg.

kg.
kg.

kg.
kg.
 404(1)b Reinforcing Steel (Grade 60)
Dia. (mm) Bar Length Quantity Length subtotal unit
25.00 1.802 3.00 337.54 = 7,030.73 kg.
16.00 0.88 6.00 337.54 = 2,796.35 kg.
Wave Deflector
16.00 1.01 12.00 337.54 = 6,423.62 kg.
20.00 0.85 3.00 337.54 = 2,122.55 kg.
Footing 16.00 1.00 45.00 337.54 = 23,968.72 kg.
Parapet Wall 16.00 1.00 24.00 337.54 12,783.31 kg.
Grand Total = 55,125.28 kg.
407(8) Lean Concrete, Class B (16.5 Mpa)
Station Length Width Thickness subtotal
Sta. 0+000 - Sta. 0+337.54 337.54 1.56 0.10 = 52.66 cu.m.
Grand Total = 52.66 cu.m.
506 (1) Stone Masonry
See Quantity Sheet = 62,070.54 cu.m.
505(3) Filter Layer of Granular Material (Coarse Filter)
See Quantity Sheet = 20,693.35 cu.m.
715(1) Geotextile
See Quantity Sheet = 43,805.02 sq.m.
Prepared by: Submitted by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
 unit
kg.
kg.
kg.
kg.
kg.
kg.
kg.

unit
52.66 cu.m.
52.66 cu.m.

EL F. AROLLADO
MPDC
 QUANTITY SH
CONSTRUCTION OF BALUD DAM WA
B. DAM Structure
Length AREA AREA
(m.) (sq.m.) (sq.m.)
0.6m Thk.
STATION
Length Stone
(0+ ) Masonry Coarse Footing Wave
GeoTextile Cut Fill Concrete Slab Parapet Wall GeoTextile
Filter Structure Deflector

0.00 22.62 51.31 226.40 49.04 28.29 16.34 11.09 0.65 1.56
5.00 140.38
5.00 33.53 64.73 567.56 54.46 20.96 18.15 11.09 0.55 1.32
5.00 195.15
10.00 44.53 66.30 985.19 64.51 24.82 21.49 11.09 0.55 1.32
5.00 225.48
15.00 45.66 56.57 1443.13 77.18 29.70 25.71 11.09 0.55 1.32
5.00 252.68
20.00 55.41 70.12 2012.29 92.31 35.52 30.76 11.09 0.55 1.32
5.00 302.18
25.00 65.46 98.87 2693.57 110.11 42.36 36.70 11.09 0.55 1.32
5.00 347.38
30.00 73.49 116.40 3437.41 128.09 49.28 42.69 11.09 0.55 1.32
5.00 382.75
35.00 79.61 110.65 4214.72 138.45 53.22 46.18 11.09 0.55 1.32
5.00 415.25
40.00 86.49 96.53 5024.34 145.09 55.78 48.39 11.09 0.55 1.32
5.00 448.20
45.00 92.79 85.90 5838.19 151.22 18.14 50.43 11.09 0.55 1.32
5.00 480.80
50.00 99.53 90.34 6727.23 164.39 62.70 54.38 11.09 0.55 1.32
5.00 516.43
55.00 107.04 127.20 7665.71 173.64 66.76 57.90 11.09 0.55 1.32
5.00 552.85
60.00 114.10 160.54 8607.83 183.24 70.44 61.10 11.09 0.55 1.32
5.00 588.28
65.00 121.21 195.82 9609.73 194.51 74.78 64.86 11.09 0.55 1.32
5.00 621.18
70.00 127.26 227.32 10659.89 203.03 78.06 67.70 11.09 0.55 1.32
5.00 650.28
75.00 132.85 263.34 11632.37 209.76 80.64 69.94 11.09 0.55 1.32
5.00 678.18
80.00 138.42 274.73 12593.47 218.09 83.84 72.72 11.09 0.55 1.32
5.00 703.05
85.00 142.80 280.02 13478.40 229.31 88.16 76.45 11.09 0.55 1.32
5.00 730.00
90.00 149.20 325.67 14491.66 244.45 94.00 81.51 11.09 0.55 1.32
5.00 762.90
95.00 155.96 371.14 15559.51 249.64 95.98 83.24 11.09 0.55 1.32
5.00 797.15
100.00 162.90 424.85 16597.64 258.21 99.28 86.09 11.09 0.55 1.32
5.00 828.68
105.00 168.57 463.86 17409.53 258.27 99.30 86.11 11.09 0.55 1.32
5.00 859.10
110.00 175.07 503.34 17822.41 256.18 98.50 85.41 11.09 0.55 1.32
5.00 884.53
115.00 178.74 512.40 18074.18 255.09 98.08 85.05 11.09 0.55 1.32
5.00 908.23
120.00 184.55 503.94 18260.41 255.13 98.10 85.06 11.09 0.55 1.32
5.00 933.10
125.00 188.69 487.43 18438.37 256.45 98.60 85.50 11.09 0.55 1.32
5.00 952.55
130.00 192.33 466.94 18680.26 259.12 99.62 86.40 11.09 0.55 1.32
5.00 962.10
135.00 192.51 428.42 18971.77 265.27 102.00 88.44 11.09 0.55 1.32
5.00 961.50
140.00 192.09 381.34 19339.45 294.61 113.28 98.23 11.09 0.55 1.32
5.00 961.53
145.00 192.52 345.67 19940.56 296.70 114.08 98.92 11.09 0.55 1.32
5.00 964.55
150.00 193.30 289.74 20422.85 298.74 114.86 99.61 11.09 0.55 1.32
5.00 971.48
155.00 195.29 231.97 20785.82 297.06 114.22 99.05 11.09 0.55 1.32
5.00 1,000.40
160.00 204.87 367.88 21235.14 294.87 113.38 98.31 11.09 0.55 1.32
5.00 1,024.35
165.00 204.87 256.26 20945.09 292.15 112.34 97.41 11.09 0.55 1.32
5.00 1,024.35
170.00 204.87 204.96 20472.82 290.80 111.82 96.95 11.09 0.55 1.32
5.00 1,024.35
175.00 204.87 247.99 19824.52 289.76 111.42 96.60 11.09 0.55 1.32
5.00 1,031.85
180.00 207.87 340.58 18994.28 288.20 110.82 96.08 11.09 0.55 1.32
5.00 1,031.85
185.00 204.87 440.48 18114.77 281.74 108.32 93.94 11.09 0.55 1.32
5.00 992.78
190.00 192.24 145.80 16748.15 258.14 99.26 86.07 11.09 0.55 1.32
5.00 953.00
195.00 188.96 114.49 15869.30 253.21 97.36 84.42 11.09 0.55 1.32
5.00 936.60
200.00 185.68 114.61 15112.39 246.65 94.84 82.24 11.09 0.55 1.32
5.00 926.88
205.00 185.07 236.24 14553.11 235.33 90.48 78.47 11.09 0.55 1.32
5.00 918.83
210.00 182.46 254.94 13930.43 228.81 87.98 76.30 11.09 0.55 1.32
5.00 890.55
215.00 173.76 147.49 12761.05 219.90 84.54 73.32 11.09 0.55 1.32
5.00 849.40
220.00 166.00 80.57 12302.78 210.39 80.90 70.15 11.09 0.55 1.32
5.00 815.93
225.00 160.37 90.37 11534.44 202.09 77.70 67.38 11.09 0.55 1.32
5.00 786.20
230.00 154.11 84.50 10789.22 194.70 74.86 64.92 11.09 0.55 1.32
5.00 756.80
235.00 148.61 86.51 10106.84 187.81 72.20 62.62 11.09 0.55 1.32
5.00 731.98
240.00 144.18 108.24 9421.24 181.78 69.88 60.62 11.09 0.55 1.32
5.00 706.50
245.00 138.42 102.13 8664.64 176.03 67.68 58.70 11.09 0.55 1.32
5.00 679.55
250.00 133.40 110.77 8107.45 147.58 56.74 49.22 11.09 0.55 1.32
5.00 655.08
255.00 128.63 120.91 7545.53 142.01 54.60 47.36 11.09 0.55 1.32
5.00 630.45
260.00 123.55 131.00 6998.20 137.27 52.76 45.77 11.09 0.55 1.32
5.00 602.95
265.00 117.63 150.64 6470.98 133.03 51.14 44.37 11.09 0.55 1.32
5.00 571.10
270.00 110.81 154.61 5926.32 128.51 49.40 42.86 11.09 0.55 1.32
5.00 535.15
275.00 103.25 143.14 5359.00 124.36 47.80 41.47 11.09 0.55 1.32
5.00 500.30
280.00 96.87 123.53 4805.71 120.59 46.34 40.22 11.09 0.55 1.32
280.00 96.87 123.53 4805.71 120.59 46.34 40.22 11.09 0.55 1.32
5.00 468.90
285.00 90.69 108.48 4248.41 115.43 44.36 38.49 11.09 0.55 1.32
5.00 432.93
290.00 82.48 77.53 3678.61 109.06 41.92 36.37 11.09 0.55 1.32
5.00 394.20
295.00 75.20 74.35 3123.43 102.28 39.32 34.11 11.09 0.55 1.32
5.00 357.45
300.00 67.78 68.56 2555.64 98.09 37.70 32.72 11.09 0.55 1.32
5.00 320.00
305.00 60.22 58.32 2023.94 91.83 35.34 30.60 11.09 0.55 1.32
5.00 282.50
310.00 52.78 48.31 1529.71 85.22 32.78 28.39 11.09 0.55 1.32
5.00 249.00
315.00 46.82 44.16 1119.94 78.29 30.12 26.09 11.09 0.55 1.32
5.00 219.28
320.00 40.89 38.45 749.97 71.23 27.40 23.74 11.09 0.55 1.32
5.00 191.73
325.00 35.80 41.00 430.29 44.98 17.30 14.99 11.09 0.55 1.32
5.00 173.28
330.00 33.51 38.10 223.18 33.51 12.90 11.17 11.09 0.55 1.32
5.00 134.85
335.00 20.43 27.90 69.95 12.57 4.84 4.19 11.09 0.55 1.32
2.54 25.95
337.54 - - 0.00 8.92 3.44 2.96 11.09 0.55 1.32
-
-

Total 337.54 43,805.02

 QUANTITY SHEET
CONSTRUCTION OF BALUD DAM WATER SUPPLY PROJECT

VOLUME
(cu.m.)

0.6m Thk. Stone Wave

Cut Fill Concrete Slab Coarse Filter Footing Structure Parapet Wall
Masonry Deflector

295.90 1,984.91 258.73 123.13 86.22 55.45 3.00 7.20

327.57 3,881.88 297.41 114.45 99.09 55.45 2.75 6.60

307.17 6,070.82 354.22 136.30 118.01 55.45 2.75 6.60

316.71 8,638.56 423.74 163.05 141.18 55.45 2.75 6.60

422.46 11,764.67 506.06 194.70 168.64 55.45 2.75 6.60

538.17 15,327.45 595.50 229.10 198.48 55.45 2.75 6.60

567.63 19,130.31 666.35 256.25 222.17 55.45 2.75 6.60

517.95 23,097.65 708.86 272.50 236.41 55.45 2.75 6.60

456.06 27,156.33 740.77 184.80 247.03 55.45 2.75 6.60

440.58 31,413.56 789.00 202.10 262.02 55.45 2.75 6.60

543.84 35,982.36 845.07 323.65 280.70 55.45 2.75 6.60

719.34 40,683.87 892.19 343.00 297.51 55.45 2.75 6.60

890.88 45,543.92 944.35 363.05 314.89 55.45 2.75 6.60

1,057.83 50,674.05 993.85 382.10 331.40 55.45 2.75 6.60

1,226.64 55,730.66 1,031.97 396.75 344.11 55.45 2.75 6.60

1,345.17 60,564.60 1,069.61 411.20 356.66 55.45 2.75 6.60

1,386.87 65,179.67 1,118.49 430.00 372.94 55.45 2.75 6.60

1,514.22 69,925.14 1,184.40 455.40 394.91 55.45 2.75 6.60

1,742.01 75,127.91 1,235.23 474.95 411.87 55.45 2.75 6.60

1,989.96 80,392.86 1,269.61 488.15 423.31 55.45 2.75 6.60

2,221.77 85,017.92 1,291.19 496.45 430.50 55.45 2.75 6.60

2,418.00 88,079.85 1,286.12 494.50 428.81 55.45 2.75 6.60

2,539.35 89,741.48 1,278.16 491.45 426.14 55.45 2.75 6.60

2,540.85 90,836.46 1,275.53 490.45 425.26 55.45 2.75 6.60

2,478.42 91,746.95 1,278.94 491.75 426.40 55.45 2.75 6.60

2,385.93 92,796.57 1,288.92 495.55 429.75 55.45 2.75 6.60

2,238.42 94,130.06 1,310.95 504.05 437.09 55.45 2.75 6.60

2,024.40 95,778.05 1,399.68 538.20 466.67 55.45 2.75 6.60

1,817.52 98,200.04 1,478.26 568.40 492.86 55.45 2.75 6.60

1,588.53 100,908.54 1,488.60 572.35 496.31 55.45 2.75 6.60

1,304.28 103,021.70 1,489.51 572.70 496.63 55.45 2.75 6.60

1,499.64 105,052.41 1,479.82 569.00 493.38 55.45 2.75 6.60

1,560.36 105,450.57 1,467.54 564.30 489.29 55.45 2.75 6.60

1,153.05 103,544.78 1,457.37 560.40 485.91 55.45 2.75 6.60

1,132.38 100,743.35 1,451.39 558.10 483.89 55.45 2.75 6.60

1,471.44 97,047.00 1,444.89 555.60 481.72 55.45 2.75 6.60

1,952.67 92,772.63 1,424.83 547.85 475.05 55.45 2.75 6.60

1,465.71 87,157.31 1,349.69 518.95 450.03 55.45 2.75 6.60

650.73 81,543.65 1,278.39 491.55 426.24 55.45 2.75 6.60

572.76 77,454.23 1,249.66 480.50 416.65 55.45 2.75 6.60

877.14 74,163.74 1,204.94 463.30 401.77 55.45 2.75 6.60

1,227.96 71,208.86 1,160.35 446.15 386.91 55.45 2.75 6.60

1,006.08 66,728.70 1,121.77 431.30 374.04 55.45 2.75 6.60

570.15 62,659.58 1,075.72 413.60 358.67 55.45 2.75 6.60

427.35 59,593.05 1,031.19 396.50 343.82 55.45 2.75 6.60

437.19 55,809.14 991.97 381.40 330.75 55.45 2.75 6.60

427.53 52,240.14 956.28 367.65 318.86 55.45 2.75 6.60

486.87 48,820.19 923.98 355.20 308.10 55.45 2.75 6.60

525.93 45,214.70 894.53 343.90 298.29 55.45 2.75 6.60

532.26 41,930.24 809.02 311.05 269.78 55.45 2.75 6.60

579.21 39,132.45 723.97 278.35 241.44 55.45 2.75 6.60

629.79 36,359.33 698.20 268.40 232.83 55.45 2.75 6.60

704.10 33,672.96 675.74 259.75 225.36 55.45 2.75 6.60

763.11 30,993.26 653.84 251.35 218.08 55.45 2.75 6.60

744.36 28,213.29 632.16 243.00 210.83 55.45 2.75 6.60

666.66 25,411.77 612.37 235.35 204.23 55.45 2.75 6.60

 580.02 22,635.32 590.04 226.75 196.79 55.45 2.75 6.60

465.03 19,817.55 561.21 215.70 187.17 55.45 2.75 6.60

379.71 17,005.10 528.35 203.10 176.22 55.45 2.75 6.60

357.27 14,197.68 500.92 192.55 167.08 55.45 2.75 6.60

317.19 11,448.95 474.79 182.60 158.31 55.45 2.75 6.60

266.58 8,884.13 442.62 170.30 147.49 55.45 2.75 6.60

231.18 6,624.14 408.75 157.25 136.21 55.45 2.75 6.60

206.52 4,674.78 373.78 143.80 124.57 55.45 2.75 6.60

198.63 2,950.65 290.52 111.75 96.82 55.45 2.75 6.60

197.76 1,633.68 196.24 75.50 65.39 55.45 2.75 6.60

165.00 732.83 115.21 44.35 38.38 55.45 2.75 6.60

35.43 88.83 27.29 10.52 9.08 28.17 1.40 3.35

- - - - - - - -
- - - - - - - -

65,629.19 3,492,139.59 62,070.54 23,687.14 20,693.35 3,742.98 185.90 446.15

Page 1 of 1
 QUANTITY SHEET
CONSTRUCTION OF BALUD DAM WATER SUPPLY PROJECT

B. DAM Structure
STATION Length Bars
(0+ ) (m.)
Length
Front Back Bar Dia. No. of Bars No. of Bars Total No. of 6m-
(Trans.) (Longi.) bar (Trans.)
0.00 5.00 154.29 - 12.00 772.00 25.00 772.00
5.00 5.00 166.17 8.97 12.00 831.00 25.00 831.00
10.00 5.00 191.67 22.11 12.00 959.00 25.00 959.00
15.00 5.00 225.96 36.60 12.00 1130.00 25.00 1130.00
20.00 5.00 266.25 54.48 12.00 1332.00 25.00 1332.00
25.00 5.00 303.36 85.83 12.00 1517.00 25.00 1517.00
30.00 5.00 326.76 131.58 12.00 1634.00 25.00 1634.00
35.00 5.00 339.00 152.22 12.00 1695.00 25.00 1695.00
40.00 5.00 350.70 166.05 12.00 1754.00 25.00 1754.00
45.00 5.00 360.00 180.30 12.00 1800.00 25.00 1800.00
50.00 5.00 377.13 208.83 12.00 1886.00 25.00 1886.00
55.00 5.00 394.80 231.75 12.00 1974.00 25.00 1974.00
60.00 5.00 409.08 254.37 12.00 2046.00 25.00 2046.00
65.00 5.00 424.14 282.66 12.00 2121.00 25.00 2121.00
70.00 5.00 440.55 299.04 12.00 2203.00 25.00 2203.00
75.00 5.00 456.57 308.88 12.00 2283.00 25.00 2283.00
80.00 5.00 476.01 321.48 12.00 2381.00 25.00 2381.00
85.00 5.00 501.15 339.51 12.00 2506.00 25.00 2506.00
90.00 5.00 536.94 361.98 12.00 2685.00 25.00 2685.00
95.00 5.00 540.21 378.66 12.00 2702.00 25.00 2702.00
100.00 5.00 538.26 413.55 12.00 2692.00 25.00 2692.00
105.00 5.00 524.79 1,159.65 12.00 2624.00 25.00 2624.00
110.00 5.00 515.28 428.73 12.00 2577.00 25.00 2577.00
115.00 5.00 509.73 430.05 12.00 2549.00 25.00 2549.00
120.00 5.00 506.76 433.17 12.00 2534.00 25.00 2534.00
125.00 5.00 504.87 440.19 12.00 2525.00 25.00 2525.00
130.00 5.00 507.39 447.90 12.00 2537.00 25.00 2537.00
135.00 5.00 518.70 460.23 12.00 2594.00 25.00 2594.00
140.00 5.00 622.50 469.29 12.00 3113.00 25.00 3113.00
145.00 5.00 619.83 480.00 12.00 3100.00 25.00 3100.00
150.00 5.00 617.19 490.50 12.00 3086.00 25.00 3086.00
155.00 5.00 610.89 490.38 12.00 3055.00 25.00 3055.00
160.00 5.00 602.40 490.38 12.00 3012.00 25.00 3012.00
165.00 5.00 591.99 490.38 12.00 2960.00 25.00 2960.00
170.00 5.00 586.77 490.38 12.00 2934.00 25.00 2934.00
175.00 5.00 582.75 490.38 12.00 2914.00 25.00 2914.00
180.00 5.00 576.78 490.38 12.00 2884.00 25.00 2884.00
185.00 5.00 551.91 490.38 12.00 2760.00 25.00 2760.00
190.00 5.00 538.71 412.83 12.00 2694.00 25.00 2694.00
195.00 5.00 528.45 404.13 12.00 2643.00 25.00 2643.00
200.00 5.00 516.48 390.87 12.00 2583.00 25.00 2583.00
205.00 5.00 487.08 376.74 12.00 2436.00 25.00 2436.00
210.00 5.00 475.08 363.69 12.00 2376.00 25.00 2376.00
215.00 5.00 455.13 349.32 12.00 2276.00 25.00 2276.00
220.00 5.00 435.15 332.76 12.00 2176.00 25.00 2176.00
225.00 5.00 420.63 315.30 12.00 2104.00 25.00 2104.00
230.00 5.00 406.74 300.81 12.00 2034.00 25.00 2034.00
235.00 5.00 396.21 284.85 12.00 1982.00 25.00 1982.00
240.00 5.00 383.01 274.83 12.00 1916.00 25.00 1916.00
245.00 5.00 370.95 264.78 12.00 1855.00 25.00 1855.00
250.00 5.00 286.26 240.06 12.00 1432.00 25.00 1432.00
255.00 5.00 276.24 228.66 12.00 1382.00 25.00 1382.00
260.00 5.00 267.72 218.91 12.00 1339.00 25.00 1339.00
265.00 5.00 263.31 207.03 12.00 1317.00 25.00 1317.00
270.00 5.00 259.38 193.56 12.00 1297.00 25.00 1297.00
275.00 5.00 255.06 181.95 12.00 1276.00 25.00 1276.00
280.00 5.00 253.17 169.32 12.00 1266.00 25.00 1266.00
285.00 5.00 247.56 155.07 12.00 1238.00 25.00 1238.00
290.00 5.00 238.50 139.65 12.00 1193.00 25.00 1193.00
295.00 5.00 225.60 185.88 12.00 1128.00 25.00 1128.00
300.00 5.00 218.01 117.93 12.00 1091.00 25.00 1091.00
305.00 5.00 206.91 111.99 12.00 1035.00 25.00 1035.00
310.00 5.00 196.95 96.51 12.00 985.00 25.00 985.00
315.00 5.00 190.35 76.47 12.00 952.00 25.00 952.00
320.00 5.00 182.22 57.42 12.00 912.00 25.00 912.00
325.00 5.00 98.34 40.35 12.00 492.00 25.00 492.00
330.00 5.00 69.57 25.02 12.00 348.00 25.00 348.00
335.00 2.54 4.68 9.39 12.00 24.00 12.70 13.00
337.54 - - 0.00 0.00 0.00 0.00

Total 337.54 132,432.00

EET
ER SUPPLY PROJECT

Total No. of 6m-

bar (Trans.)
702.00
756.00
872.00
1028.00
1211.00
1379.00
1486.00
1541.00
1595.00
1637.00
1715.00
1795.00
1860.00
1928.00
2003.00
2076.00
2164.00
2278.00
2441.00
2456.00
2447.00
2386.00
2343.00
2317.00
2304.00
2295.00
2307.00
2358.00
2830.00
2818.00
2806.00
2777.00
2739.00
2691.00
2668.00
2649.00
2622.00
2509.00
2449.00
2403.00
2348.00
2214.00
2160.00
2069.00
1978.00
1912.00
1849.00
1801.00
1741.00
1687.00
1302.00
1256.00
1217.00
1197.00
1179.00
1160.00
1151.00
1126.00
1085.00
1026.00
991.00
941.00
896.00
866.00
829.00
447.00
317.00
11.00
0.00

120,397.00
Page 1 of 1
 Unit Cost Analysis for Hauling Cost for Embankment & Sub-base Course
CONSTRUCTION OF BALUD DAM WATER SUPPLY PROJECT
Sta. 0+000 - Sta. 0+337.54
BRGY. ILAYA - MAPILI - VICTORY, BALUD, MASBATE

Quarry Site
Hauling Distance = 40.0 kms.
Item No. : All Aggregates
Terrain : Flat to Rolling
Effective Working Hours : 8.00 hrs
Time Motion Analysis :
Dumptruck :
Speed when Loaded : 30.0 kph
Speed when Unloaded : 40.0 kph

Loaded running = 40 x 60 = 80.0 mins.

30.0
Unloaded running = 40 x 60 = 60.00 mins.
40.0
Loading and Unloading : 8.0
mins.
Total Cycle Time : 148.0
mins.
No. of trips for Dumptruck per day = 8.0 X 60.0 = 3.24 Trips
148.0
Dumptruck Capacity : 10.0 cu.m.
Dumptruck Daily Output = 3.24 x 10 = 32.40 cu.m.
Wheel Payloader :

Loader Capacity : 1.53 cu.m.

Bucket Fill Factor : 95 %
Loader Operating Factor : 45.0 mins/hr
Volume per hour : 121.0 cu.m./hr
Volume per day : 968.0 cu.m./day

No. of Dumptrucks used = Loader output/day No. of trips/day X Cap

121 = 29.88
= X8
3.24 x 10
Computation of Hauling Cost : Say 30.0 Dumptrucks
Equipment :
Labor : 13,864.00
340,800.0
354,664.00

1 Payloader @ 13,864.00 /day

30 Dumptruck @ 11,360.00 /day
1 Leadman @ 646.00 /day
2 Unskilled Laborer @ 499.20 /day
Total Cost per day

=
 Hauling Cost per cu.m. = 356,308.40 368.09
968.0
Say 368.00
Amount of items are based on Construction Materias Price Data (CMPD) Validation Q2 CY2024
Aggregate Sub Base Course Ᵽ690.00
Embankment Ᵽ480.00
Cost of Sub Base Course = Ᵽ690.00 + 368 =
Cost of Embankment = Ᵽ480.00 + 368 =
Prepared by:
Submitted by:

ALLEN P. ESTRELLA ARNEL F. AROLLADO

MUNICIPAL ENGINEER MPDC
 ment & Sub-base Course
R SUPPLY PROJECT
4
UD, MASBATE

80.0 mins.

0.00 mins.

3.24 Trips

.m.

No. of trips/day X Capacity of Dumptrucks

29.88

13,864.00
340,800.00
354,664.00

646.00
998.40
1,644.40
356,308.40
368.09

828.00
668.00

. AROLLADO
 Unit Cost Analysis for Hauling Cost for Fine Sand & Coarse Aggregates
CONSTRUCTION OF BALUD DAM WATER SUPPLY PROJECT
Sta. 0+000 - Sta. 0+337.54
BRGY. ILAYA - MAPILI - VICTORY, BALUD, MASBATE

Hauling from Sea Port to Site: (Masbate Port to Project Site)

Masbate City to Project site : 85.0 km. Hauling quipment used Dumptruck (10 cum.) Less F
5.0 km.
Net Hauling Distance 80.0 km.
Loading Capacity 10 cum
Loading Time 0.05 hr
Unloading Time 0.03 hr
Cycle Time of Hauling:

Terrain Road Condition Ave. Travel Speed Hauling Distance Travel Time (hr)
Loaded Empty (km) Loaded
Flat Paved 35 55 56.0 1.60
Unpaved 30 45 0.0 0
Rolling Paved 30 40 16.0 0.53
Unpaved 25 35 0.0 0
Mountainous Paved 20 30 8.0 0.4
Unpaved 10 25 0.0 0
Total travel Time (hr) Loading Time (hr) Unloading Time (hr)
Allowance for delay (10% of Cycle Time)
Total Cycle Time (hr)
Trips/ day 8.00 trip-hr
No. of Trips 1.86 trip trips per day/ total cycle time No. of bags
hauled per day 18.61 loading capacity x No. of trips
Price for Hauling
I. Equipment :

1 Dumptruck (10.00 cu.m.) 11,360.00 /day 11,360.00

II. Labor 11,360.00
1 Unskilled Laborer 499.20 /day 499.20
Total Cost per day 11,859.20

Hauling Cost per cum.= 11,859.20 = 637.16

18.6

Say 637.00
Base Cost from Masbate City: Derived Cost:
Fine Aggregates 2,085.00 /cu.m. 2,722.00 /cu.m.
Natural Gravel 995.00 /cu.m. 1,632.00 /cu.m.
Gravel (G3/4) 2,300.00 /cu.m. 2,937.00 /cu.m.
Gravel (G1) 2,157.00 /cu.m. 2,794.00 /cu.m.
Gravel (G1-1/2) 2,102.00 /cu.m. 2,739.00 /cu.m.
Gravel (G2) 2,046.00 /cu.m. 2,683.00 /cu.m.
Gravel (G2-1/2) 1,990.00 /cu.m. 2,627.00 /cu.m.
Boulders (Stone Masonry) 1,300.00 /cu.m. 1,937.00 /cu.m.
Prepared by: Submitted by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
DERIVATION OF HAULING COST FOR REINFORCING STEEL BAR
rse Aggregates
ROJECT

umptruck (10 cum.) Less Free Hauling Distance

Travel Time (hr)

Empty
1.02
0.00
0.40
0.00
0.27
0
4.22
0.05
0.030
0.43
time No. of bags 4.30

11,360.00
0.00
0
9.20

637.16

/cu.m.
/cu.m.
/cu.m.
/cu.m.
/cu.m.
/cu.m.
/cu.m.
 /cu.m.

ADO
 Project: CONSTRUCTION OF BALUD DAM WATER SUPPLY PROJECT
Limit: Sta. 0+000 - Sta. 0+337.54
Location: BRGY. ILAYA - MAPILI - VICTORY, BALUD, MASBATE
A. Hauling from Source to Site:
Source: Masbate City
Project Site: BRGY. ILAYA - MAPILI - VI - Estimated
Hauling Equiptment Used: Cargo Truck (5T)

Average Hauling Distance = 85.00 km

Less Free Hauling Distance = 5.00 km
Net Hauling Distance = 80.00 km
Loading Capacity = 3,800.00 kgs
Manpower = 4.00 Laborer (1 Gang = 1 Leadman and 4 Laborer) kg
Laborer Capacity = 1,600.00 hr (Loading Capacity/Gang Capacity)
Loading Time = 0.59 hr (Loading Capacity/Gang Capacity)
Unloading Time = 0.59

CALCULATION FOR CYCLE TIME OF HAULING

Average Dump Truck Travel Speed Hauling Distance (km) Travel Time (hr)
(km/hr)
Terrain Condition Road Condition
Loaded Empty Loaded
Flat Paved 35 55 50.00 1.43
Unpaved 30 45 0.00 0.00
Rolling Paved 30 40 13.00 0.43
Unpaved 25 35 0.00 0.00
Mountanous Paved 20 30 7.42 0.37
Unpaved 10 25 0.00 0.00
Total Travel Time (hr) 70.42 3.71
Loading Time (hr) 0.59
Unloading Time (hr) 0.59
Allowance for Delay (10% of Cycle Time) (hr) 0.49
Total Cycle Time (hr) 5.39
Trips per Day = 8.00 trip-hr
No. of Trips = 1.48 trip (Trips per Day/Total Cycle Time) kgs (Loadin
No. of Kilograms Hauled per Day = 5,637.97

B. Detailed Unit Price for Hauling:

I. Equipment
1.00 unit Cargo Truck (5T) @P 6,264.00 = P
II. Labor
1.00 unit Leadman @P 646.00 =
4.00 unit Laborer @P 499.20 =
Direct Cost (Equipment + Labor) = P
Unit Price (Direct Cost/No. of kilos Hauled per Day) = P
C. Total Unit Price of Rebar
Prepared by: Submitted by:
ALLEN P. ESTRELLA
ARNEL F. AROLLADO
MUNICIPAL ENGINEER
MPDC

Materials Price Hauling Cost Total

Reinforcing Steel Bar, Grade 40 42.47 1.58
Reinforcing Steel Bar, Grade 60 43.04 1.58
g = 1 Leadman and 4 Laborer) kgs/man-hr
/Gang Capacity)
/Gang Capacity)

Travel Time (hr)

Loaded Empty
1.43 0.91
0.00 0.00
0.43 0.33
0.00 0.00
0.37 0.25
0.00 0.00
3.71
0.59
0.59
0.49
5.39

tal Cycle Time) kgs (Loading Capacity x No. of Trips)

6,264.00 = P 6,264.00

P 646.00
P 1,996.80
 8,906.80
1.58

Total
44.05
44.62
 DERIVATION OF HAULING COST FOR PORTLAND CEMENT
Project:
CONSTRUCTION OF BALUD DAM WATER SUPPLY PROJECT

Limit: Sta. 0+000 - Sta. 0+337.54

Location: BRGY. ILAYA - MAPILI - VICTORY, BALUD, MASBATE
A. Hauling from Source to Site:
Source of Materials: Masbate City
Project Site: BRGY. ILAYA - MAPILI - - Estimated Location of Project Hauling Equiptment Used:
cu.m. (Loading Capacity: 300 bags/trip)

Average Hauling Distance = 85.00 km

Less Free Hauling Distance = 5.00 km
Net Hauling Distance = 80.00 km
Loading Capacity = 300.00 bags
Manpower = 4.00 Laborer (1 Gang = 1 Leadman and 4 Laborer) ba
Laborer Capacity = 40.00 hr (Loading Capacity/Gang Capacity)
Loading Time = 1.88 hr (Loading Capacity/Gang Capacity)
Unloading Time = 1.88

CALCULATION FOR CYCLE TIME OF HAULING

Terrain Condition Road Condition Average Dump Truck Travel Speed Hauling Distance Travel Time (hr)
Loaded (km/hr) Empty (km)
Loaded
Flat Paved 35 55 50.00 1.43
Unpaved 30 45 0.00 0.00
Rolling Paved 30 40 13.00 0.43
Unpaved 25 35 0.00 0.00
Mountanous Paved 20 30 7.42 0.37
Unpaved 10 25 0.00 0.00
Total Travel Time (hr) 70.42 3.71
Loading Time (hr) 1.88
Unloading Time (hr) 1.88
Allowance for Delay (10% of Cycle Time) (hr) 0.75
Total Cycle Time (hr) 8.21
Trips per Day = 8.00 trip-hr
No. of Trips = 0.97 trip (Trips per Day/Total Cycle Time) bags (Loadi
No. of Bags Hauled per Day = 291.00
B. Detailed Unit Price for Hauling:
I. Equipment

1.00 unit Dumptruck (10.00 cu.m.) @P 11,360.00 = P

II. Labor

1.00 unit Leadman @P 646.00 = P

4.00 unit Laborer @P 499.20 = P
Direct Cost (Equipment + Labor) = P
Unit Price (Direct Cost/No. of Bags Hauled per Day) = P
C. Total Unit Price of Cement = Pick-up Price + Hauling Price per Bag

= 300.00 + 48.12
= 348.12 /bag
Prepared by: Checked by: Submitted by:
ALLEN P. ESTRELLA ARNEL F. AROLLADO
MUNICIPAL ENGINEER MPDC
quiptment Used: Dumptruck 10.00

= 1 Leadman and 4 Laborer) bags/man-hr

Gang Capacity)
Gang Capacity)

Travel Time (hr)

Empty
0.91
0.00
0.33
0.00
0.25
0.00
3.71
1.88
1.88
0.75
8.21

al Cycle Time) bags (Loading Capacity x No. of Trips)

,360.00 = P 11,360.00

P 646.00
P 1,996.80
14,002.80
48.12