Maharlika Roadsigns Km159 To Km180
Maharlika Roadsigns Km159 To Km180
23 m 2- 14 sq.mm. THHN
11.50 1-8.0 sq.mm. TW (ground)
11.50 m 25mm Ø RSC pipe
6 pc 25mm Ø elbow RSC 90d
1 unit MDP
3 m 20mm Ø PVC ground
3 m 1-8.0 sq.mm. TW (ground)
2 m 2- 14 sq.mm. THHN
1 m 1-8.0 sq.mm. TW (ground)
1 m 25mm Ø RSC pipe
1 unit LPA
CO
GF (source LPA)
6 m 2- 5.5 sq.mm. THHN wire stranded (from LPA)
3 m 1- 5.5 sq.mm. THHN wire stranded (from LPA) ground
3 m 20mm Ø PVC pipe
LO
GF (source LPA)
6 m 2- 3.5 sq.mm. THHN wire stranded (from LPA)
3 m 1- 3.5 sq.mm. THHN wire stranded (ground)
3 m 20mm Ø PVC pipe
Summary of Quantities
Electrical Works
1 unit Meter base C.O. Lighting
gf 8
Wire & Wiring Devices unit cost total cost 1
m 8.0 sq.mm. TW 40 0.00 2nd 8
20.00 m 5.5 sq.mm. TW 28 560.00 1
150 m 3.5 sq.mm. TW 22 3,300.00 3rd 8
1
m 14.0 sq.mm. THHN 100 0.00 27
0.00 m 8.0 sq.mm. THHN 36.00 0.00
40.00 20.00 m 5.5 sq.mm. THHN 23.00 460.00 WP
225.00 75.00 m 3.5 sq.mm. THHN 22.00 1,650.00 24
10.00 pc Electrical Tape 20.00 200.00 6,170.00
SFC
Rough Ins 24
6 30 pc 25mm Ø PVC x Pipe 3.0m 105.00 3,150.00 5 PVC CONDUIT PIPE (3m x 19mm DIA)
47 5 pc 20mm Ø PVC Pipe x 3.0m 95.00 475.00 18 PVC CONDUIT PIPE (3m x 25.4mm DIA)
5 pc 25mm Ø RSC Pipe x 3.0m 516.00 0.00 20 BUSHING AND LOCKNUT (19mm)
3 pc 15mm Ø RSC Pipe x 3.0m 80.00 0.00 12 PVC CONDUIT ELBOW 90deg. (RIGID STEEL) (25.4mm DIA)
6 pc 25mm Ø elbow RSC 90d 12.00 0.00 20 PVC ADAPTER WITH LOCKNUT (19mm DIA)
94 15 pc 20mm Ø long elbow 90D 45 675.00 20 UTILITY BOX GAUGE #16 (50mm x 101mm x 53mm) DEEP TYPE
40 pc 15mm Ø long elbow 90D 40 0.00 3 OCTAGONAL JUNCTION BOX TYPE GAUGE #16 (101mm x 101mm x 53mm) DEEP
77 20 pc Utility Box 31.00 620.00 3 SERVICE ENTRANCE CAP (25.4mm DIA)
105 10 pc Junction Box 30.00 300.00 5 PVC CONDUIT COUPLING (12.7mm DIA)
1 lot Miscellaneous 1,000.00 1,000.00 6,220.00
Panel Board
Wire
0 set Main (MDP) 70AT/100AF, 2P, 240V, 18kA/C 17,000.00 0.00 C.O. L.0.
1 set Panel Board (LPA) lugs only 50AMPS, 2P, 240V 12,000.00 12,000.00 108 252
0 set Panel Board (LPB) 50AT, 50AF, 2P, 240V, 10kA/C 15,000.00 0.00 12,000.00 16.8 57
14 15
Lighting & Other Fixtures 138.8 270
3 0 set Three Gang Tumbler Switch 136.00 0.00 594
2 0 set Two Gang Tumbler Switch 136.00 0.00 6 SINGLE GANG SWITCH
1 6 set Single Pole Tumbler Switch 102.00 612.00 14 DUPLEX CONVENIENCE OUTLET
32 0 set 2x 36W Flourescent Lighting Box Type with Canopy Base (similar to AMCO Ap-1113-1.5) 1200 0.00 1 POLARIZED 3-PRONGS (ACU OUTLET)
16 6 set 1x 36W Flourescent Lighting Box Type 700 4,200.00 6 1 x 40 W BOX TYPE FLF
24 0 set 2x 36W Flourescent Ligthing Fixtures, Box Type 1200 0.00
17 0 set Pin Light 250 0.00
17 0 set Ceiling Mounted Lighting Socket w/ bulb 50 0.00
14 Convenient Outlet ( C.O., WF,& WP) 150 2,100.00 6,912.00
31,302.00
Fire alarm
1 unit Enclosed ACB (rating 20AT, 50 AF, 230, 2F)
85.00 m 2.0 sq.mm. TW
7.86 pc 20mm Ø PVC pipe x 3.0m
2 Storey 4 CL
Rough Ins
35 pc 25mm Ø PVC x Pipe 3.0m 105.00 3,675.00 c.o 12
284 pc 20mm Ø PVC Pipe x 3.0m 95.00 26,980.00 c.o. WP 3
5 pc 25mm Ø RSC Pipe x 3.0m 516.00 2,580.00
6 pc 25mm Ø elbow RSC 90d 12.00 72.00 switch single 10
15 pc 20mm Ø long elbow 90D 45 675.00 switch double 20
45 pc Utility Box 31.00 1,395.00
62 pc Junction Box 30.00 1,860.00 2L flourescent 36
0.00 37,237.00 1L flourescent 17
compacted light 9
Panel Board
Heavy Light
Construction Leadman / Highly Skilled Skilled Semi-Skilled Unskilled
Municipality Equipment Equipment Driver
Foreman Capataz Labor Laborer Laborer Laborer
Operator Operator
Atimonan 93.62 85.71 78.09 78.09 72.88 67.67 67.67 62.46 52.23
Calauag 93.62 85.71 78.09 78.09 72.88 67.67 67.67 62.46 52.23
Gumaca 93.62 85.71 78.09 78.09 72.88 67.67 67.67 62.46 52.23
Lopez 93.62 85.71 78.09 78.09 72.88 67.67 67.67 62.46 52.23
Tagkawayan 93.62 85.71 78.09 78.09 72.88 67.67 67.67 62.46 52.23
Guinayangan 92.6 84.77 77.04 77.04 72.08 66.93 66.93 61.78 51.67
Alabat 90.1 82.47 75.13 75.13 70.1 65.08 65.08 60.05 50.2
Perez 90.1 82.47 75.13 75.13 70.1 65.08 65.08 60.05 50.2
Plaridel 90.1 82.47 75.13 75.13 70.1 65.08 65.08 60.05 50.2
Quezon 90.1 82.47 75.13 75.13 70.1 65.08 65.08 60.05 50.2
Page 25
Region IV-A
District Quezon 4th District Engineering Office
Project Location - 173
K0
Unit of Price
MATERIAL ID DESCRIPTION Measure Unit Price Applicability Remark
Radius/Km.
M104.00-0000 EMBANKMENT
M104.01-0001 COMMON BORROW CU.M. 150.00 ok 3rd Quarter 2019
M104.02-0002 SELECTED BORROW CU.M. 275.00 ok 3rd Quarter 2019
M104.03-0003 MIXED SAND & GRAVEL CU.M. 340.00 ok 3rd Quarter 2019
M104.04-0004 ROCK CU.M. 400.00 ok 3rd Quarter 2019
M200.00-0000 AGGREGATE SUBBASE COURSE
M200.01-0001 AGGREGATE SUBBASE COURSE MATERIAL CU.M. 462.00 ok 3rd Quarter 2019
M201.00-0000 AGGREGATE BASE COURSE
M201.01-0001 AGGREGATE BASE COURSE MATERIAL - CRUSHED GRADING A CU.M. 670.00 ok 3rd Quarter 2019
M201.02-0002 AGGREGATE BASE COURSE MATERIAL - UNCRUSHED GRADING A CU.M. 570.00 ok 3rd Quarter 2019
M201.03-0003 AGGREGATE BASE COURSE MATERIAL - CRUSHED GRADING B CU.M. 575.00 ok 3rd Quarter 2019
M201.04-0004 AGGREGATE BASE COURSE MATERIAL - UNCRUSHED GRADING B CU.M. 600.00 ok 3rd Quarter 2019
M201.05-0005 AGGREGATE BASE COURSE MATERIAL - BLENDED WEATHERED LIMESTONE CU.M. ok 3rd Quarter 2019
AND CRUSHED STONE 510.00
M201.06-0006 AGGREGATE BASE COURSE FILLER MATERIAL CU.M. 515.00 ok 3rd Quarter 2019
M202.00-0000 CRUSHED AGGREGATE BASE COURSE MATERIAL
M202.01-0001 AGGREGATE BASE COURSE MATERIAL, CRUSHED GRADING A CU.M. 630.00 ok 3rd Quarter 2019
M202.02-0002 AGGREGATE BASE COURSE MATERIAL, CRUSHED GRADING B CU.M. 630.00 ok 3rd Quarter 2019
M203.00-0000 LIME STABILIZED ROAD MIX BASE COURSE
M203.01-0001 LIME STABILIZED MIX SOIL AGGREGATE BASE COURSE CRUSHED GRADING CU.M. 830.00 ok 3rd Quarter 2019
A
M203.02-0002 LIME STABILIZED MIX SOIL AGGREGATE BASE COURSE CRUSHED GRADING CU.M. 780.00 ok 3rd Quarter 2019
B
M203.03-0003 LIME STABILIZED MIX SOIL AGGREGATE BASE COURSE UNCRUSHED CU.M. 775.00 ok 3rd Quarter 2019
GRADING A
M203.04-0004 LIME STABILIZED MIX SOIL AGGREGATE BASE COURSE UNCRUSHED CU.M. ok 3rd Quarter 2019
GRADING B 730.00
M300.00-0000 AGGREGATE SURFACE COURSE
M300.01-0001 AGGREGATE SURFACE COURSE MATERIAL CRUSHED GRADING A CU.M. 680.00 ok 3rd Quarter 2019
M300.02-0002 AGGREGATE SURFACE COURSE MATERIAL CRUSHED GRADING B CU.M. 695.00 ok 3rd Quarter 2019
M300.03-0003 AGGREGATE SURFACE COURSE MATERIAL CRUSHED GRADING C CU.M. 700.00 ok 3rd Quarter 2019
M300.04-0004 AGGREGATE SURFACE COURSE MATERIAL CRUSHED GRADING D CU.M. 720.00 ok 3rd Quarter 2019
M300.05-0005 AGGREGATE SURFACE COURSE MATERIAL UNCRUSHED GRADING A CU.M. 650.00 ok 3rd Quarter 2019
M300.06-0006 AGGREGATE SURFACE COURSE MATERIAL UNCRUSHED GRADING B CU.M. 665.00 ok 3rd Quarter 2019
M300.07-0007 AGGREGATE SURFACE COURSE MATERIAL UNCRUSHED GRADING C CU.M. 680.00 ok 3rd Quarter 2019
M300.08-0008 AGGREGATE SURFACE COURSE MATERIAL UNCRUSHED GRADING D CU.M. 700.00 ok 3rd Quarter 2019
M304.00-0000 BITUMINOUS SURFACE TREATMENT
M304.01-0001 BITUMINOUS SURFACE TREATMENT CRUSHED STONE, GRADING A CU.M. 660.00 ok 3rd Quarter 2019
M304.02-0002 BITUMINOUS SURFACE TREATMENT CRUSHED STONE, GRADING B CU.M. 660.00 ok 3rd Quarter 2019
M304.03-0003 BITUMINOUS SURFACE TREATMENT CRUSHED STONE, GRADING C CU.M. 590.00 ok 3rd Quarter 2019
M304.04-0004 BITUMINOUS SURFACE TREATMENT CRUSHED SLAG, GRADING A CU.M. 660.00 ok 3rd Quarter 2019
M304.05-0005 BITUMINOUS SURFACE TREATMENT CRUSHED SLAG, GRADING B CU.M. 660.00 ok 3rd Quarter 2019
M304.06-0006 BITUMINOUS SURFACE TREATMENT CRUSHED SLAG, GRADING C CU.M. 670.00 ok 3rd Quarter 2019
M304.07-0007 BITUMINOUS SURFACE TREATMENT CRUSHED GRAVEL, GRADING A CU.M. 680.00 ok 3rd Quarter 2019
M304.08-0008 BITUMINOUS SURFACE TREATMENT CRUSHED GRAVEL, GRADING B CU.M. 700.00 ok 3rd Quarter 2019
M304.09-0009 BITUMINOUS SURFACE TREATMENT CRUSHED GRAVEL, GRADING C CU.M. 720.00 ok 3rd Quarter 2019
M311.00-0000 PORTLAND CEMENT CONCRETE PAVEMENT
M311.01-0001 READY MIX CONCRETE 3000PSI @ 28 DAYS CU.M. 5,225.00 ok 3rd Quarter 2019
M311.02-0002 READY MIX CONCRETE 3000PSI @ 14 DAYS CU.M. 5,430.00 ok 3rd Quarter 2019
M311.03-0003 READY MIX CONCRETE 3000PSI @ 7 DAYS CU.M. 5,740.00 ok 3rd Quarter 2019
M311.04-0004 READY MIX CONCRETE 3000PSI @ 3 DAYS CU.M. 5,945.00 ok 3rd Quarter 2019
M311.05-0005 READY MIX CONCRETE 3500PSI @ 28 DAYS CU.M. 5,430.00 ok 3rd Quarter 2019
M311.06-0006 READY MIX CONCRETE 3500PSI @ 14 DAYS CU.M. 5,740.00 rev (4,000) 3rd Quarter 2019
M311.07-0007 READY MIX CONCRETE 3500PSI @ 7 DAYS CU.M. 6,250.00 new 3rd Quarter 2019
M311.08-0008 READY MIX CONCRETE 3500PSI @ 3 DAYS CU.M. 6,647.00 ok 3rd Quarter 2019
M311.09-0009 READY MIX CONCRETE 4000PSI @ 28 DAYS CU.M. 5,740.00 ok 3rd Quarter 2019
M311.10-0010 READY MIX CONCRETE 4000PSI @ 14 DAYS CU.M. 6,045.00 rev (4,400) 3rd Quarter 2019
M311.11-0011 READY MIX CONCRETE 4500PSI @ 28 DAYS CU.M. 6,045.00 ok 3rd Quarter 2019
M311.12-0012 READY MIX CONCRETE 5000PSI @ 28 DAYS CU.M. 6,200.00 ok 3rd Quarter 2019
M311.13-0013 CURING COMPOUND LTR 30.00 ok 3rd Quarter 2019
M311.14-0014 POLYETHYLENE SHEET (PLASTIC COVER) LM 40.00 ok 3rd Quarter 2019
M311.15-0015 STEEL FORMS 15CM WIDTH LN.M. 42.00 ok 3rd Quarter 2019
M311.16-0016 STEEL FORMS 20CM WIDTH LN.M. 51.00 ok 3rd Quarter 2019
Page 26 of 304
Region IV-A
District Quezon 4th District Engineering Office
Project Location - 173
K0
Page 27 of 304
Region IV-A
District Quezon 4th District Engineering Office
Project Location - 173
K0
Page 28 of 304
Region IV-A
District Quezon 4th District Engineering Office
Project Location - 173
K0
Page 29 of 304
Region IV-A
District Quezon 4th District Engineering Office
Project Location - 173
K0
Page 30 of 304
Region IV-A
District Quezon 4th District Engineering Office
Project Location - 173
K0
Page 31 of 304
Region IV-A
District Quezon 4th District Engineering Office
Project Location - 173
K0
Page 32 of 304
Region IV-A
District Quezon 4th District Engineering Office
Project Location - 173
K0
Page 33 of 304
Region IV-A
District Quezon 4th District Engineering Office
Project Location - 173
K0
Page 34 of 304
Region IV-A
District Quezon 4th District Engineering Office
Project Location - 173
K0
Page 35 of 304
Region IV-A
District Quezon 4th District Engineering Office
Project Location - 173
K0
Page 36 of 304
Region IV-A
District Quezon 4th District Engineering Office
Project Location - 173
K0
Page 37 of 304
*based from DO 197 s.2016
Revised Guidelines in the Preparation of Approved Budget for the Contract (ABC)
OCM Profit
0 15 10
4,999,999 15 10
5,000,000 12 8
49,999,999 12 8
50,000,000 10 8
149,999,999 10 8
150,000,000 8 8
1,000,000,000 8 8
#REF!
Project Category / Level of Improvement Project Duration by Project Cost (Calendar Days)
Project Category Level of Improvement 5 Million 20 Million 50 Million 100 Million 150 Million
A.12 Roads Widening Paved 32 102 150 198 225
Flood Control and Drainage, Reinforced Concrete, Type I 63 121 147 184 223
C.b.2 Revetment/Riverwalls
Flood Control and Drainage, Grouted Riprap 84 162 199 0 0
C.c.1 Drainage and Slope Protection
Flood Control and Drainage, Stone Masonry 59 112 136 0 0
C.c.2 Drainage and Slope Protection
(Calendar Days) Reference Duration / Proportionate to the given Amount 27.50 22.00 86.50 216.00 431.50 647.00
Total Estimated Duration including Mobilization/Demobilization and Factored 32 101.5 149.75 197.75 224.25
Duration due to additional set of crew of Manpower and Equipment
Prepared By:
LEANDRO M. EDERON
ENGINEER II
Project Category / Level of Improvement
Item Project Category
A.1 Roads
A.10 Roads
A.11 Roads
A.12 Roads
A.2 Roads
A.3 Roads
A.4 Roads
A.5 Roads
A.6 Roads
A.7 Roads
A.8 Roads
A.9 Roads
B.1 Bridges
B.2 Bridges
B.3 Bridges
B.4 Bridges
B.5 Bridges
C.a.1 Flood Control and Drainage, Dikes
C.a.2 Flood Control and Drainage, Dikes
C.a.3 Flood Control and Drainage, Dikes
C.b.1 Flood Control and Drainage, Revetment/Riverwalls
C.b.2 Flood Control and Drainage, Revetment/Riverwalls
C.b.3 Flood Control and Drainage, Revetment/Riverwalls
C.b.4 Flood Control and Drainage, Revetment/Riverwalls
C.c.1 Flood Control and Drainage, Drainage and Slope Protection
C.c.2 Flood Control and Drainage, Drainage and Slope Protection
C.c.3 Flood Control and Drainage, Drainage and Slope Protection
D.a.1 School Buildings (1STY without Toilet)
D.a.2 School Buildings (1STY without Toilet)
D.a.3 School Buildings (1STY without Toilet)
D.a.4 School Buildings (1STY without Toilet)
D.a.5 School Buildings (1STY without Toilet)
D.a.6 School Buildings (1STY without Toilet)
D.b.1 School Buildings (2STY with Toilet)
D.b.2 School Buildings (2STY with Toilet)
D.b.3 School Buildings (2STY with Toilet)
D.b.4 School Buildings (2STY with Toilet)
D.b.5 School Buildings (2STY with Toilet)
D.b.6 School Buildings (2STY with Toilet)
D.c.1 School Buildings (3STY with Toilet)
D.c.2 School Buildings (3STY with Toilet)
D.c.3 School Buildings (3STY with Toilet)
D.c.4 School Buildings (3STY with Toilet)
D.c.5 School Buildings (3STY with Toilet)
D.d.1 School Buildings (4STY with Toilet)
D.d.2 School Buildings (4STY with Toilet)
D.d.3 School Buildings (4STY with Toilet)
D.d.4 School Buildings (4STY with Toilet)
D.d.5 School Buildings (4STY with Toilet)
ategory / Level of Improvement Project Duration by Project Cost (Calendar Days)
Level of Improvement 5 Million 20 Million 50 Million 100 Million 150 Million
Paved (Concrete) to Paved (Concrete) 36 117 173 228 259
New Road Opening, Concrete, Assume Embankment, H = 1.00 m 28 87 128 169 192
New Road Opening, Concrete, Assume Road Cut, H = 1.00m 37 121 179 237 269
Widening Paved 32 102 150 198 225
Paved (Asphalt) to Paved (Concrete) 32 101 148 196 222
Paved (Asphalt) to Paved (Asphalt) 25 72 105 138 157
Gravel to Asphalt 20 55 80 104 119
Gravel to Concrete 27 80 118 155 176
Asphalt Overlay 21 56 81 106 122
Concrete Reblocking, 30% of Existing PCCP 24 71 104 136 155
Concrete Reblocking, 50% of Existing PCCP 26 79 116 152 173
Re-Gravelling 32 102 151 199 226
RCDG on R.C. Pile Foundation 125 160 201 255 274
PSCG on R.C. Pile Foundation 140 162 180 207 225
RCDG on Bored Pile Foundation 105 156 192 265 294
PSCG on Bored Pile Foundation 105 131 168 214 243
Retroffitting / Rehabilitation / Strengthening 62 90 162 266 318
Earthdikes 28 85 155 199 234
Gabion, Spur Dike, Type I 70 134 163 203 247
Boulder Spur Dike. Type II 116 142 174 237 279
Grouted Riprap resting on Concrete with Steel Sheet Pile Foundation 42 140 171 243 258
Reinforced Concrete, Type I 63 121 147 184 223
Rubble Concrete, Type I 62 119 145 180 219
Gravity Wall, Type I 88 139 170 211 257
Grouted Riprap 84 162 199
Stone Masonry 59 112 136
RCPC Drainage with Manhole/Catch Basin 79 152 187
7x7 m Classroom, One (1) Unit 45
7x9 m Classroom, One (1) Unit 60
7x18 m Classroom, One (1) Unit 85
7x27 m Classroom, One (1) Unit 95
7x36 m Classroom, One (1) Unit 105
7x45 m Classroom, One (1) Unit 120
9.5x13.7 m Classroom, One (1) Unit 115
9.5x22.7 m Classroom, One (1) Unit 120
9.5x36 m Classroom, One (1) Unit 140
9.5x45 m Classroom, One (1) Unit 150
9.5x54 m Classroom, One (1) Unit 175
9.5x63 m Classroom, One (1) Unit 180
9.5x13.7 m Classroom, One (1) Unit 120
9.5x22.7 m Classroom, One (1) Unit 150
9.5x36 m Classroom, One (1) Unit 180
9.5x45 m Classroom, One (1) Unit 190
9.5x54 m Classroom, One (1) Unit 205
9.5x13.7 m Classroom, One (1) Unit 150
9.5x22.7 m Classroom, One (1) Unit 180
9.5x36 m Classroom, One (1) Unit 195
9.5x45 m Classroom, One (1) Unit 210
9.5x54 m Classroom, One (1) Unit 225
147 20
172.3333333 40
185 50
5.744444444
6
180
Reference / Given
Amount Project Length (Calendar Days) Reference Duration / Pro
HAULING COST PER CUM PER KILOMETER = 45.55 P/trip (Excludes cost of Loader)
P/cu.m./km
LOADING CAPACITY
1 90 100 50
1.5 90 100 50
2 120 130 60
2.5 150 170 70
3 170 180 80
100.00
Item No
CODE
A.1.1 (3)
A.1.2 (2)
A.1.3 (1)
A.1.4 (1)
B.5
B.7
B.8
B.9
100 (2)
100 (3) a1
100 (3) a2
101 (1)
101 (3) b3
101 (3) c2
101 (4) a1
101 (6)
102 (2)
103 (3)
103 (6) a
104 (1) a1
104 (2) a
105 (1) a
200 (1)
204 (1) a
300 (2)
302 (2)
310 (1) c
310 (2) c
311 (1) a
311 (1) c1
311 (1) e1
311 (1) f1
404
405
500 (1) a3
502 (1) a1
506 (1)
600 (4)
601 (1)
605 (1)
605 (2)
605 (3)
605 (3) a1
611 (1)
612 (1)
612 (2)
613 (1)
620 (B)
CODE
x
x
Description Unit of
Measurement
DESCRIPTION 0
Construction of Field Office for the Engineer L.S.
Provision of 4v4 Pick Up Type Service Vehicle for the Engineer on Bare Rental Basis mos.
Provision of Field Office Staff for the Assistance to the Engineer mos.
Provision of Progress Photograph mos.
Project Billboard / Signboard each
Occupational Safety and Health Program mos.
Traffic Management mos
Mobilization/Demobilization L.S.
Clearing and Grubbing L.S.
Individual Removal of Trees , 150-300mm dia., (Small) Each
Individual Removal of Trees , 301-500mm dia., (Small) Each
Removal of Structures and Obstruction L.S.
Removal of Actual Structures/Obstruction 0.23m thick PCCP (Unreinforced) Sq. M.
Removal of Actual Structures/Obstruction 0.10m thick ACP Sq. M.
Removal of Actual Structures/Obstruction 610mm dia. RCPC Each
Removal of Actual Structures and Obstruction (Concrete) Cu. M.
Surplus Common Excavation Cu. M.
Foundation Fill Cu. M.
Pipe culverts and drain excavation (Common Soil) Cu. M.
Embankment from Roadway Excavation (Common Soil) Cu. M.
Embankment from Borrow (Common Soil) Cu. M.
Subgrade Preparation (Common Material) Sq. M.
Aggregate Subbase Course Cu. M.
Portland Cement Stabilized Road Mix Base Course (New Soil Aggregate) Cu. M.
Crushed Aggregate Surface Course Cu. M.
Emulsified Asphalt Sq. M.
Bituminous Concrete Surface Wearing Course, Hot-Laid 50mm thk Sq. M.
Bituminous Concrete Surface Binder Course, Hot-Laid 50mm thk Sq. M.
Portland Cement Concrete Pavement (Unreinforced) 0.15m thick 14days Sq. M.
Portland Cement Concrete Pavement (Unreinforced) 0.23m thick 14days Sq. M.
Portland Cement Concrete Pavement (Unreinforced) 0.28m thick 14days Sq. M.
Portland Cement Concrete Pavement (Unreinforced) 0.30m thick 14days Sq. M.
Reinforcing Steel Bar, Grade 40 (Minor Structures) KG
Structural Concrete Class A (Minor Structures) Cu. M.
Pipe Culverts, 910 mm diameter, Class II, RCPC L.M.
Manholes, 610 mm diameter, Concrete Each
Stone Masonry Cu. M.
Curb and Gutter (Cast-in-place) L.M.
Sidewalk (100 mm thk.) Sq. M.
Warning Sign Each
Regulatory Signs Each
Informatory Signs Each
Guide or Information Signs G1-1 Advance Direction Signs Stack Signs (Overhead Sign Cantilever Sup Each
Trees Furnishing and Transplanting Each
Reflectorized Thermoplastic Pavement Markings White Sq. M.
Reflectorized Thermoplastic Pavement Markings Yellow Sq. M.
Concrete Joint Sealant (Hot Poured Elastic Type) KG
Chevron Signs (24" x 36") Each
DESCRIPTION 0
x x
Total Equipment Cost Total Labor Cost Capacity per Hour
x x x x x
Capacity per Hour Unit Cost (Equipment & Labor) Total Material Cost
x x x x x
ESTIMATED DIRECT COST Project Estimated Quantity for the Item Required Man-days per item
x x x x x
Required Man-days per item Total Workdays per item OCM
x x x x x
Profit Value Added Tax TOTAL UNIT COST
x x x x x
TOTAL UNIT COST
Equipmen
As Evaluated
-
87,902.24
76,642.27 E13.02-00001
13,395.62
2,384.21
3,368.22
5,575.66
65,416.04
60,649.31 E08.02-00002
54,542.88 E08.01-00002
9,750.37 E04.01-00007
10,664.83 E04.01-00007
206,473.08 E04.01-00006
199.31 E04.01-00006
147.96 E01.05-00006
469.45 E04.01-00007
645.23 E04.01-00006
180.25 E01.01-00006
2,391.55 E02.05-00004
293.10 E08.01-00006
283.45
2,204.29 E01.05-00006
18.83 E01.05-00006
2,495.17 E01.05-00006
3,730.16 E01.05-00006
2,928.17 E01.05-00006
137.15 E06.04-00003
3,036.74 E06.04-00004
3,036.74 E06.04-00004
1,212.86 E07.02-00007
1,913.19 E07.02-00007
2,225.92 E07.02-00007
2,382.36 E07.02-00007
64.16 E14.10-00006
9,583.20 207
6,736.09 E04.01-00007
2,815.81 E07.02-00006
5,980.53 E07.02-00006
1,547.41 E14.07-00004
823.15 E07.02-00007
33,791.26 E08.02-00003 E12.01-00001
23,295.90 E08.02-00003
28,283.40 E08.02-00003
407,371.64 E03.01-00005 E12.01-00002 E07.02-00006
4,561.52 E08.02-00006
808.53 E08.02-00006 E14.04-00003 E14.04-00002
896.57 E08.02-00006
358.31 E06.04-00005
35,214.48 E08.02-00003 E12.01-00001
-
x x x x x
Equipments
x x x x
M
Pic
M405.22-0022 M405.13-0013 M405.02-0002 Tarp
Code
M603.07-0007
M603.07-0007
Code
Code
Code
Code M104.01-0001
Code
M104.01-0001
M200.01-0001
M200.01-0001 M700.02-0002
M300.01-0001
M702.17-0017
M702.19-0019
M702.19-0019
M404.01-0001 M311.15-0015 M311.13-0013 M405.10-0010
M404.01-0001 M311.17-0017 M311.13-0013 M405.10-0010
M404.01-0001 M311.17-0017 M311.13-0013 M405.10-0010
M404.01-0001 M311.17-0017 M311.13-0013 M405.10-0010
M404.06-0006 M404.01-0001
Code
Code M606.06-0006 M606.01-0001 M606.02-0002
Code M606.07-0007 M606.01-0001 M606.02-0002
Code
M700.02-0002 M405.11-0011 M405.06-0006 M405.14-0014
x x x x x
Materials
Code
M700.02-0002
M700.02-0002
M700.02-0002
M700.02-0002
M405.11-0011 M700.02-0002
M405.11-0011 M700.02-0002
M405.11-0011 M700.02-0002
M405.11-0011 M700.02-0002
Code M405.14-0014
M311.14-0014 M404.06-0006
A.1.2 (2) Provision of 4v4 Pick Up Type Service Vehicle for the Engineer on Bare Rental Basis 3.00
A.1.3 (1) Provision of Field Office Staff for the Assistance to the Engineer 3.00
PART C - EARTHWORKS
Width = 0m
Length = 360 m
103 (6) a Pipe culverts and drain excavation (Common Soil) 0.00
204 (1) a Portland Cement Stabilized Road Mix Base Course (New Soil Aggregate) 0.00
310 (1) c Bituminous Concrete Surface Wearing Course, Hot-Laid 50mm thk 0.00
310 (2) Bituminous Concrete Surface Binder Course, Hot-Laid 50mm thk 0.00
Length= 0.00 m
Width= 0.00 m
613 (1) Concrete Joint Sealant (Hot Poured Elastic Type) 0.00
Each
GRAND TOTAL 7,931,000.00
Months
REMAINING BUDGET -
Months
LOCATION
L.S.
(for POW Format) Atimonan, Quezon
Sq. M
Each
Cu. M
Cu. M -
-
Cu. M
Cu. M
Cu. M
-
Cu. M
0.00
Sq. M
Cu. M
Cu. M
Cu. M
Sq. M
Cu.m.
Cu.m.
Cu.m.
Sq. M.
Sq. M.
Sq. M.
Sq. M
L.M.
Sq. M.
Each
Each
Each
Each
Each
Sq. M
Sq. M
Sq. M
Sq. M
Sq. M
kg
7,931,000.00
660
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE DISTRICT ENGINEER
Quezon 4th District Engineering Office
Brgy. Panikihan Gumaca, Quezon
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part A: Facilities for the Engineer 5.53% 338,238.72 5.53% 338,238.72
B: Other General Requirements 1.28% 78,452.10 1.28% 78,452.10
C: Miscellaneous Structures 93.19% 5,699,939.64 93.19% 5,699,939.64
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
JAY ANSON M. APOHIN MELINDA M. TIERRA CRISANTO M. TADIOSA JR. GENER J. ABERGAS CELESTIAL S. FLANCIA
Engineer II Engineer II District Maintenance Engineer Assistant District Engineer District Engineer
Maintenance Section Maintenance Section Maintenance Section
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE DISTRICT ENGINEER
Quezon 4th District Engineering Office
Brgy. Panikihan Gumaca, Quezon
71x-Special Maintenance h. placing new traffic signs along Daang Maharlika, K0159+000 - K0181+000
JAY ANSON M. APOHIN MELINDA M. TIERRA CRISANTO M. TADIOSA JR. GENER J. ABERGAS CELESTIAL S. FLANCIA
Engineer II Engineer II District Maintenance Engineer Assistant District Engineer District Engineer
Maintenance Section Maintenance Section Maintenance Section
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE DISTRICT ENGINEER
Quezon 4th District Engineering Office
Brgy. Panikihan Gumaca, Quezon
71x-Special Maintenance h. placing new traffic signs along Daang Maharlika, K0159+000 - K0181+000
71x-Special Maintenance h. placing new traffic signs along Daang Maharlika, K0159+000 - K0181+000
Atimonan, Quezon
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QTY % DIRECT COST
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT + INDIRECT)
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
PART A Facilities for the Engineer
A.1.1 (3) Construction of Field Office for the Engineer 1.00 1.00 L.S. 77,515.20 77,515.20 77,515.20 77,515.20 87,902.24 87,902.24 1.27% 1.27%
A.1.2 (2) Provision of 4v4 Pick Up Type Service Vehicle for the Engineer on Bare Rental Basis 3.00 3.00 mos. 218,977.92 218,977.92 72,992.64 72,992.64 76,642.27 76,642.27 3.58% 3.58%
A.1.3 (1) Provision of Field Office Staff for the Assistance to the Engineer 3.00 3.00 mos. 35,438.16 35,438.16 11,812.72 11,812.72 13,395.62 13,395.62 0.58% 0.58%
A.1.4 (1) Provision of Progress Photograph 3.00 3.00 mos. 6,307.44 6,307.44 2,102.48 2,102.48 2,384.21 2,384.21 0.10% 0.10%
TOTAL OF PART A 338,238.72 338,238.72 5.53% 5.53%
PART B Other General Requirements
B.5 Project Billboard / Signboard 2.00 2.00 each 5,940.42 5,940.42 2,970.21 2,970.21 3,368.22 3,368.22 0.10% 0.10%
B.7 Occupational Safety and Health Program 3.00 3.00 mos. 14,750.43 14,750.43 4,916.81 4,916.81 5,575.66 5,575.66 0.24% 0.24%
B.9 Mobilization/Demobilization 1.00 1.00 L.S. 57,761.25 57,761.25 57,761.25 57,761.25 60,649.31 60,649.31 0.94% 0.94%
TOTAL OF PART B 78,452.10 78,452.10 1.28% 1.28%
PART E Miscellaneous Structures
605 (1) Warning Sign 51.00 51.00 Each 1,313,031.72 1,313,031.72 25,745.72 25,745.72 33,791.26 33,791.26 21.47% 21.47%
605 (3) Informatory Signs 24.00 24.00 Each 517,182.24 517,182.24 21,549.26 21,549.26 28,283.40 28,283.40 8.46% 8.46%
620 (b) Chevron Signs (24" x 36") 131.00 131.00 Each 3,514,740.48 3,514,740.48 26,830.08 26,830.08 35,214.48 35,214.48 57.46% 57.46%
605 (2) Regulatory Signs 20.00 20.00 Each 354,985.20 354,985.20 17,749.26 17,749.26 23,295.90 23,295.90 5.80% 5.80%
TOTAL OF PART E 5,699,939.64 5,699,939.64 93.19% 93.19%
GRAND TOTAL 6,116,630.46 6,116,630.46 100.00% 100.00%
PROJECT: 71x-Special Maintenance h. placing new traffic signs along Daang Maharlika, K0159+000 - K0181+000
A.1.1 (3) Construction of Field Office for the Engineer L.S. 1.00
9 77,515.20
A.1.2 (2) Provision of 4v4 Pick Up Type Service Vehicle for the Engineer on Bare Rental Basis mos. 3.00
9 9 9 9 9 9 9 9 9 9 218,977.92
A.1.3 (1) Provision of Field Office Staff for the Assistance to the Engineer mos. 3.00
9 9 9 9 9 9 9 9 9 9 35,438.16
A.1.4 (1) Provision of Progress Photograph mos. 3.00
9 9 9 9 9 9 9 9 9 9 6,307.44
B.5 Project Billboard / Signboard each 2.00
9 5,940.42
B.7 Occupational Safety and Health Program mos. 3.00
9 9 9 9 9 9 9 9 9 9 14,750.43
B.8 Traffic Management mos 0.00
9 9 9 9 9 9 9 9 9 9 -
B.9 Mobilization/Demobilization L.S. 1.00
9 9 9 9
S-CURVE 9 9 9 9 9 9 57,761.25
101 (3) b3 Removal of Actual Structures/Obstruction 0.23m thick PCCP (Unreinforced)
Sq. M. - 9 -
101 (6) Removal of Actual Structures and Obstruction (Concrete)
Cu. M. - 9 9 -
102 (2) Surplus Common Excavation
Cu. M. - 9 9 -
105 (1) a Subgrade Preparation (Common Material)
Sq. M. - 9 9 -
200 (1) Aggregate Subbase Course
Cu. M. - 9 9 9 -
300 (2) Crushed Aggregate Surface Course
Cu. M. - 9 9 9 -
311 (1) e1 Portland Cement Concrete Pavement (Unreinforced) 0.28m thick 14days
Sq. M. - 9 9 9 9 -
612 (1) Reflectorized Thermoplastic Pavement Markings White
Sq. M. 1.00 9 9 641.69
CASH FLOW (PLANNED) Php 116,779.14 33,323.52 33,323.52 33,323.52 33,323.52 33,323.52 33,323.52 33,323.52 33,644.37 33,644.37
CUMMULATIVE CASH FLOW (PLANNED) Php 116,779.14 150,102.66 183,426.18 216,749.70 250,073.22 283,396.74 316,720.26 350,043.78 383,688.15 417,332.51
PLANNED ACCOMPLISHMENT (%) 27.98% 7.98% 7.98% 7.98% 7.98% 7.98% 7.98% 7.98% 8.06% 8.06%
CUMMULATIVE PLANNED ACCOMPLISHMENT (%) 27.98% 35.97% 43.95% 51.94% 59.92% 67.91% 75.89% 83.88% 91.94% 100.00%
Atimonan, Quezon
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART A Facilities for the Engineer
AS EVALUATED 1.27% 1.00 60,000.00 17,515.20 - 77,515.20 8% 6,201.22 4,185.82 87,902.24
A.1.1 (3) Construction of Field Office for the Engineer L.S.
AS SUBMITTED 1.27% 1.00 60,000.00 17,515.20 - 77,515.20 8% 6,201.22 4,185.82 87,902.24
Provision of 4v4 Pick Up Type Service Vehicle for the Engineer on Bare Rental AS EVALUATED 3.58% 3.00 - 12,992.64 60,000.00 72,992.64 0% - 3,649.63 229,926.81
A.1.2 (2) Basis mos.
AS SUBMITTED 3.58% 3.00 - 12,992.64 60,000.00 72,992.64 0% - 3,649.63 229,926.81
AS EVALUATED 0.58% 3.00 8,470.00 3,342.72 - 11,812.72 8% 945.02 637.89 40,186.89
A.1.3 (1) Provision of Field Office Staff for the Assistance to the Engineer mos.
AS SUBMITTED 0.58% 3.00 8,470.00 3,342.72 - 11,812.72 8% 945.02 637.89 40,186.89
AS EVALUATED 0.10% 3.00 1,728.00 374.48 - 2,102.48 8% 168.20 113.53 7,152.63
A.1.4 (1) Provision of Progress Photograph mos.
AS SUBMITTED 0.10% 3.00 1,728.00 374.48 - 2,102.48 8% 168.20 113.53 7,152.63
AS EVALUATED 5.53% 365,168.57
TOTAL OF PART A
AS SUBMITTED 5.53% 365,168.57
PART B Other General Requirements
AS EVALUATED 0.10% 2.00 2,600.00 370.21 - 2,970.21 8% 237.62 160.39 6,736.44
B.5 Project Billboard / Signboard each
AS SUBMITTED 0.10% 2.00 2,600.00 370.21 - 2,970.21 8% 237.62 160.39 6,736.44
AS EVALUATED 0.24% 3.00 180.91 4,735.90 - 4,916.81 8% 393.34 265.51 16,726.97
B.7 Occupational Safety and Health Program mos.
AS SUBMITTED 0.24% 3.00 180.91 4,735.90 - 4,916.81 8% 393.34 265.51 16,726.97
AS EVALUATED 0.94% 1.00 - 9,887.24 47,874.00 57,761.24 0% - 2,888.06 60,649.31
B.9 Mobilization/Demobilization L.S.
AS SUBMITTED 0.94% 1.00 - 9,887.24 47,874.00 57,761.24 0% - 2,888.06 60,649.31
AS EVALUATED 1.28% 84,112.72
TOTAL OF PART B
AS SUBMITTED 1.28% 84,112.72
PART E Miscellaneous Structures
AS EVALUATED 21.47% 51.00 25,162.38 252.84 330.50 25,745.72 25% 6,436.43 1,609.11 1,723,354.26
605 (1) Warning Sign Each
AS SUBMITTED 21.47% 51.00 25,162.38 252.84 330.50 25,745.72 25% 6,436.43 1,609.11 1,723,354.26
AS EVALUATED 8.46% 24.00 20,513.42 252.84 783.00 21,549.26 25% 5,387.31 1,346.83 678,801.50
605 (3) Informatory Signs Each
AS SUBMITTED 8.46% 24.00 20,513.42 252.84 783.00 21,549.26 25% 5,387.31 1,346.83 678,801.50
AS EVALUATED 57.46% 131.00 26,246.74 252.84 330.50 26,830.08 25% 6,707.52 1,676.88 4,613,096.88
620 (b) Chevron Signs (24" x 36") Each
AS SUBMITTED 57.46% 131.00 26,246.74 252.84 330.50 26,830.08 25% 6,707.52 1,676.88 4,613,096.88
AS EVALUATED 5.80% 20.00 16,713.42 252.84 783.00 17,749.26 25% 4,437.31 1,109.33 465,917.92
605 (2) Regulatory Signs Each
AS SUBMITTED 5.80% 20.00 16,713.42 252.84 783.00 17,749.26 25% 4,437.31 1,109.33 465,917.92
AS EVALUATED 93.19% 7,481,170.56
TOTAL OF PART E
AS SUBMITTED 93.19% 7,481,170.56
AS EVALUATED 100.00% 7,930,451.85
GRAND TOTAL
AS SUBMITTED 100.00% 7,930,451.85
Atimonan, Quezon
FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT
No. Equipment Description Capacity Number of No. Equipment Description Capacity Number of
Equipment Equipment
1 MOTORIZED ROAD GRADER, G710A 6 31
2 TRANSIT MIXER (5 cu.m.) 5 32
3 BACKHOE (0.80 cu.m.) 4 33
4 BACKHOE WITH PAVEMENT BREAKER (0.80 cu.m.) 3 34
5 Cargo Truck/Delivery Truck (5 T) 3 35
6 ONE BAGGER MIXER 3 36
7 Cargo Truck, Japan and other Makes, 2 - 5 Tons, 160 Hp. 4 37
8 ASPHALT PAVER (80HP) 2 38
9 WELDING MACHINE, GAS/DIESEL DRIVEN, 500AMP, 70HP 2 39
10 DUMP TRUCK, (10 cu.m.) 1 40
11 CONCRETE VIBRATOR 1 41
12 BULLDOZER (155 HP), D65A-8 1 42
13 BAR CUTTER, SINGLE PHASE 1 43
14 KNEADING MACHINE 1 44
15 APPLICATOR MACHINE 1 45
16 PICK-UP, HILUX 4X4 DOUBLE CAB (STD) 1 46
17 Cargo Truck, Japan and other Makes, 9 - 10 Tons, 270 Hp. 1 47
18 PLATE COMPACTORS (5 HP) 1 48
19 DUMP TRUCK, ON/OFF-HIGHWAY TYPE, 12.00-14.99CUYD, 290 1 49
20 WELDING MACHINE, GAS/DIESEL DRIVEN, 300AMP, 48HP 1 50
21 CRANE, CRAWLER STD BOOM, MECH/HYDR-OPRTD, 36-40MT, 1 51
22 ASPHALT DISTRIBUTOR, 10FT. WIDE (5TONS) 1 52
23 ASPHALT KETTLE/DRUM 1 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL SUB-TOTAL
TOTAL
71x-Special Maintenance h. placing new traffic signs along Daang Maharlika, K0159+000 - K0181+000
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Unit of Measurement :
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated : 1.00
Code Labor :
A.1 a.
b.
c.
Labor S Sub - Total for A.1 - As Submitted -
Code Labor :
a.
A.2 b.
c.
Labor E Sub - Total for A.2 - As Evaluated -
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Code Equipment
a.
b.
c.
d.
B.1
e.
f.
g.
h.
i.
j.
Equipment S Sub - Total for B.1 - As Submitted -
Code Equipment
a.
b.
c.
d.
e.
B.2
f.
g.
h.
i.
j.
Equipment E Sub - Total for B.2 - 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 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted -
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Code Materials
a.
b.
c.
d.
F.1
e.
f.
g.
h.
i.
j.
Material S Sub - Total for F.1 - As Submitted -
Code Materials
a.
b.
c.
d.
e.
F.2
f.
g.
h.
i.
j.
Material E Sub - Total for F.1 - 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 OCM S Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 15% -
H.2 OCM E Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 15% -
I.1 Profit S Profit - As Submitted (10% - 8%) of G.1 10% -
I.2 Profit E Profit - As Evaluated (10% - 8%) of G.2 10% -
J.1 VAT S Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% -
J.2 VAT E Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% -
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) -
#REF!
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Unit of Measurement :
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated : 1.00
Code Labor :
A.1 a.
b.
c.
Labor S Sub - Total for A.1 - As Submitted -
Code Labor :
a.
A.2 b.
c.
Labor E Sub - Total for A.2 - As Evaluated -
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Code Equipment
B.1 a.
b.
c.
Equipment S Sub - Total for B.1 - As Submitted -
Code Equipment
a.
b.
c.
d.
e.
B.2
f.
g.
h.
i.
j.
Equipment E Sub - Total for B.2 - 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 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted -
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Code Materials
a.
b.
c.
d.
F.1
e.
f.
g.
h.
i.
j.
Material S Sub - Total for F.1 - As Submitted -
Code Materials
a.
b.
c.
d.
e.
F.2
F.2
f.
g.
h.
i.
j.
Material E Sub - Total for F.1 - 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 OCM S Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 15% -
H.2 OCM E Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 15% -
I.1 Profit S Profit - As Submitted (10% - 8%) of G.1 10% -
I.2 Profit E Profit - As Evaluated (10% - 8%) of G.2 10% -
J.1 VAT S Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% -
J.2 VAT E Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% -
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) -
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : A.1.1 (3) Construction of Field Office for the Engineer
Labor :
A.1 a. Construction Foreman 1 40.00 93.62 3,744.80
b. Skilled Laborer 2 40.00 67.67 5,413.60
c. Unskilled Laborer 4 40.00 52.23 8,356.80
Sub - Total for A.1 - As Submitted 17,515.20
Labor :
a. Construction Foreman 1 40.00 93.62 3,744.80
A.2 b. Skilled Laborer 2 40.00 67.67 5,413.60
c. Unskilled Laborer 4 40.00 52.23 8,356.80
Sub - Total for A.2 - As Evaluated 17,515.20
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a.
b.
c.
Sub - Total for B.1 - As Submitted -
Equipment
a.
B.2 b.
c.
Sub - Total for B.2 - As Evaluated -
C.1 Total (A.1 + B.1) - As Submitted 17,515.20
C.2 Total (A.2 + B.2) - As Evaluated 17,515.20
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 17,515.20
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 17,515.20
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : A.1.1 (3) Construction of Field Office for the Engineer
Materials
F.1 a. Materials for Temporary Facilities lot 1 60,000.00 60,000.00
b.
c.
Sub - Total for F.1 - As Submitted 60,000.00
Materials
a. Materials for Temporary Facilities lot 1 60,000.00 60,000.00
F.2 b.
c.
Sub - Total for F.1 - As Evaluated 60,000.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 77,515.20
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 77,515.20
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 0% -
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 0% -
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 6,201.22
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 6,201.22
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 4,185.82
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 4,185.82
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 87,902.24
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 87,902.24
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : A.1.2 (2) Provision of 4v4 Pick Up Type Service Vehicle for the Engineer on Bare Rental
Basis
Labor :
A.1 a. Driver 1 192.00 67.67 12,992.64
b.
c.
Sub - Total for A.1 - As Submitted 12,992.64
Labor :
a. Driver 1 192.00 67.67 12,992.64
A.2 b.
c.
Sub - Total for A.2 - As Evaluated 12,992.64
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. PICK-UP, HILUX 4X4 DOUBLE CAB (STD) 1 1.00 60,000.00 60,000.00
b.
c.
Sub - Total for B.1 - As Submitted 60,000.00
Equipment
a. PICK-UP, HILUX 4X4 DOUBLE CAB (STD) 1 1.00 60,000.00 60,000.00
B.2 b.
c.
Sub - Total for B.2 - As Evaluated 60,000.00
C.1 Total (A.1 + B.1) - As Submitted 72,992.64
C.2 Total (A.2 + B.2) - As Evaluated 72,992.64
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 72,992.64
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 72,992.64
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : A.1.2 (2) Provision of 4v4 Pick Up Type Service Vehicle for the Engineer on Bare Rental
Basis
Materials
F.1 a.
b.
c.
Sub - Total for F.1 - As Submitted -
Materials
a.
F.2 b.
c.
Sub - Total for F.1 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 72,992.64
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 72,992.64
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 0% -
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 0% -
I.1 Profit - As Submitted (10% - 8%) of G.1 0% -
I.2 Profit - As Evaluated (10% - 8%) of G.2 0% -
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 3,649.63
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 3,649.63
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 76,642.27
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 76,642.27
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : A.1.3 (1) Provision of Field Office Staff for the Assistance to the Engineer
Labor :
A.1 a. Unskilled Laborer 1 64.00 52.23 3,342.72
b.
c.
Sub - Total for A.1 - As Submitted 3,342.72
Labor :
a. Unskilled Laborer 1 64.00 52.23 3,342.72
A.2 b.
c.
Sub - Total for A.2 - As Evaluated 3,342.72
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a.
b.
c.
Sub - Total for B.1 - As Submitted -
Equipment
a.
B.2 b.
c.
Sub - Total for B.2 - As Evaluated -
C.1 Total (A.1 + B.1) - As Submitted 3,342.72
C.2 Total (A.2 + B.2) - As Evaluated 3,342.72
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 3,342.72
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 3,342.72
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : A.1.3 (1) Provision of Field Office Staff for the Assistance to the Engineer
Materials
a. Office Table KD Tanguile Varnish pc 1.00 5,000.00 5,000.00
F.1 b. Standard Chair pc 1.00 2,550.00 2,550.00
c. Monoblock Chair pc 1.00 500.00 500.00
d. Bulletin / Cork Board 2' x 3' pc 1.00 320.00 320.00
e. Record Book pc 2.00 50.00 100.00
Sub - Total for F.1 - As Submitted 8,470.00
Materials
a. Office Table KD Tanguile Varnish pc 1.00 5,000.00 5,000.00
b. Standard Chair pc 1.00 2,550.00 2,550.00
F.2 c. Monoblock Chair pc 1.00 500.00 500.00
d. Bulletin / Cork Board 2' x 3' pc 1.00 320.00 320.00
e. Record Book pc 2.00 50.00 100.00
Sub - Total for F.1 - As Evaluated 8,470.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 11,812.72
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 11,812.72
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 0% -
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 0% -
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 945.02
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 945.02
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 637.89
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 637.89
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 13,395.62
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 13,395.62
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 4.00 93.62 374.48
b.
c.
Sub - Total for A.1 - As Submitted 374.48
Labor :
a. Construction Foreman 1 4.00 93.62 374.48
A.2 b.
c.
Sub - Total for A.2 - As Evaluated 374.48
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a.
b.
c.
Sub - Total for B.1 - As Submitted -
Equipment
a.
B.2 b.
c.
Sub - Total for B.2 - As Evaluated -
C.1 Total (A.1 + B.1) - As Submitted 374.48
C.2 Total (A.2 + B.2) - As Evaluated 374.48
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 374.48
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 374.48
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
F.1 a. Printing/Developing (5R) PC 216.00 8.00 1,728.00
b.
c.
Sub - Total for F.1 - As Submitted 1,728.00
Materials
a. Printing/Developing (5R) PC 216.00 8.00 1,728.00
F.2 b.
c.
Sub - Total for F.1 - As Evaluated 1,728.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,102.48
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 2,102.48
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 0% -
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 0% -
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 168.20
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 168.20
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 113.53
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 113.53
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,384.21
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 2,384.21
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 1 1.00 67.67 67.67
c. Unskilled Laborer 4 1.00 52.23 208.92
Sub - Total for A.1 - As Submitted 370.21
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 1 1.00 67.67 67.67
c. Unskilled Laborer 4 1.00 52.23 208.92
Sub - Total for A.2 - As Evaluated 370.21
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a.
b.
c.
Sub - Total for B.1 - As Submitted -
Equipment
a.
B.2 b.
c.
Sub - Total for B.2 - As Evaluated -
C.1 Total (A.1 + B.1) - As Submitted 370.21
C.2 Total (A.2 + B.2) - As Evaluated 370.21
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 370.21
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 370.21
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
a. PLYWOOD ORDINARY (0.0125 x 1.4m x 2.44m) PC 1.00 700.00 700.00
F.1
b. LUMBER COCO BD.FT. 42.00 35.00 1,470.00
c. COMMON NAILS ASSORTED KG 2.00 80.00 160.00
d. TARPAULINE SQ.M. 1.00 270.00 270.00
Sub - Total for F.1 - As Submitted 2,600.00
Materials
a. PLYWOOD ORDINARY (0.0125 x 1.4m x 2.44m) PC 1.00 700.00 700.00
b. LUMBER COCO BD.FT. 42.00 35.00 1,470.00
F.2
c. COMMON NAILS ASSORTED KG 2.00 80.00 160.00
d. TARPAULINE SQ.M. 1.00 270.00 270.00
Sub - Total for F.1 - As Evaluated 2,600.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,970.21
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 2,970.21
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 0% -
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 0% -
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 237.62
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 237.62
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 160.39
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 160.39
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 3,368.22
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 3,368.22
Man Power Safety Working Rain Dust Eye Body Rubber Unit Cost Days Total Amount
Item No. Required for Helmet Shoes Gloves Coats Mask Goggles Ear Mop Harness Lanyard Boots Vest for the Required for Mandays (Pesos)
the Item Item the Item
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 13.00 93.62 1,217.06
b. Skilled Laborer 2 26.00 67.67 3,518.84
c.
Sub - Total for A.1 - As Submitted 4,735.90
Labor :
a. Construction Foreman 1 13.00 93.62 1,217.06
A.2 b. Skilled Laborer 2 26.00 67.67 3,518.84
c.
Sub - Total for A.2 - As Evaluated 4,735.90
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a.
b.
c.
Sub - Total for B.1 - As Submitted -
Equipment
a.
B.2 b.
c.
Sub - Total for B.2 - As Evaluated -
C.1 Total (A.1 + B.1) - As Submitted 4,735.90
C.2 Total (A.2 + B.2) - As Evaluated 4,735.90
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 4,735.90
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 4,735.90
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
F.1 a. Personal Protective Equipments mos. 1.00 164.46 164.46
b. Miscellaneous (Medicine and others) mos. 1.00 16.45 16.45
c.
Sub - Total for F.1 - As Submitted 180.91
Materials
a. Personal Protective Equipments mos. 1.00 164.46 164.46
F.2 b. Miscellaneous (Medicine and others) mos. 1.00 16.45 16.45
c.
Sub - Total for F.1 - As Evaluated 180.91
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 4,916.81
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 4,916.81
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 0% -
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 0% -
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 393.34
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 393.34
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 265.51
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 265.51
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 5,575.66
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 5,575.66
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Leadman / Capataz 1 8.00 85.71 685.68
b. Skilled Laborer 1 8.00 67.67 541.36
c. Unskilled Laborer 4 8.00 52.23 1,671.36
Sub - Total for A.1 - As Submitted 2,898.40
Labor :
a. Leadman / Capataz 1 8 85.71 685.68
A.2 b. Skilled Laborer 1 8 67.67 541.36
c. Unskilled Laborer 4 8 52.23 1,671.36
Sub - Total for A.2 - As Evaluated 2,898.40
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. -
b. -
c. -
Sub - Total for B.1 - As Submitted -
Equipment
a.
B.2 b.
c.
Sub - Total for B.2 - As Evaluated -
C.1 Total (A.1 + B.1) - As Submitted 2,898.40
C.2 Total (A.2 + B.2) - As Evaluated 2,898.40
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 2,898.40
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 2,898.40
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Skilled Laborer 6 120.00 67.67 48,722.40
b.
c.
Sub - Total for A.1 - As Submitted 48,722.40
Labor :
a. Skilled Laborer 6 120.00 67.67 48,722.40
A.2 b.
c.
Sub - Total for A.2 - As Evaluated 48,722.40
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. Two-way Radio 2.00 120.00 2.00 480.00
b. Barricade Flasher Light 11.00 120.00 0.65 858.00
c.
Sub - Total for B.1 - As Submitted 1,338.00
Equipment
a. Two-way Radio 2.00 120.00 2.00 480.00
B.2 b. Barricade Flasher Light 11.00 120.00 0.65 858.00
c.
Sub - Total for B.2 - As Evaluated 1,338.00
C.1 Total (A.1 + B.1) - As Submitted 50,060.40
C.2 Total (A.2 + B.2) - As Evaluated 50,060.40
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 50,060.40
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 50,060.40
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
a. Speed Restriction (R4-1) pc 4.00 70.95 283.80
b. Roadwork Ahead (T1-1) pc 4.00 164.25 657.00
c. End Roadwork (T2-60) pc 4.00 164.25 657.00
d. End Speed Restriction (R4-2) pc 4.00 70.95 283.80
e. Workmen Ahead (T1-5) pc 4.00 84.60 338.40
F.1 f. Prepare to Stop (T1-18) pc 2.00 84.60 169.20
g. Temporary Hazard Marker (Chevron, T5-5) pc 1.00 86.40 86.40
h. Concrete Safety Barriers pc 47.00 37.50 1,762.50
i. Construction Safety Fence pc 48.00 59.10 2,836.80
j. Temporary Bollards (@ 5 meters apart) pc 16.00 24.60 393.60
k. Safety Vest man-day 2.00 33.30 66.60
l. Hard Hat man-day 2.00 3.75 7.50
m. Safety Shoes man-day 2.00 41.55 83.10
Sub - Total for F.1 - As Submitted 7,625.70
Materials
a. Speed Restriction (R4-1) pc 4.00 70.95 283.80
b. Roadwork Ahead (T1-1) pc 4.00 164.25 657.00
c. End Roadwork (T2-60) pc 4.00 164.25 657.00
d. End Speed Restriction (R4-2) pc 4.00 70.95 283.80
e. Workmen Ahead (T1-5) pc 4.00 84.60 338.40
f. Prepare to Stop (T1-18) pc 2.00 84.60 169.20
F.2 g. Temporary Hazard Marker (Chevron, T5-5) pc 1.00 86.40 86.40
h. Concrete Safety Barriers pc 47.00 37.50 1,762.50
i. Construction Safety Fence pc 48.00 59.10 2,836.80
j. Temporary Bollards (@ 5 meters apart) pc 16.00 24.60 393.60
k. Safety Vest man-day 2.00 33.30 66.60
l. Hard Hat man-day 2.00 3.75 7.50
m. Safety Shoes man-day 2.00 41.55 83.10
Sub - Total for F.1 - As Evaluated 7,625.70
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 39.50 93.62 3,697.99
b. Unskilled Laborer 3 39.50 52.23 6,189.25
c.
Sub - Total for A.1 - As Submitted 9,887.24
Labor :
a. Construction Foreman 1 39.50 93.62 3,697.99
A.2 b. Unskilled Laborer 3 39.50 52.23 6,189.25
c.
Sub - Total for A.2 - As Evaluated 9,887.24
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. Cargo Truck, Japan and other Makes, 9 - 10 Tons, 270 Hp. 1 39.50 1,212.00 47,874.00
b.
c.
Sub - Total for B.1 - As Submitted 47,874.00
Equipment
a. Cargo Truck, Japan and other Makes, 9 - 10 Tons, 270 Hp. 1 39.50 1,212.00 47,874.00
B.2 b.
c.
Sub - Total for B.2 - As Evaluated 47,874.00
C.1 Total (A.1 + B.1) - As Submitted 57,761.24
C.2 Total (A.2 + B.2) - As Evaluated 57,761.24
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 57,761.24
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 57,761.24
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
F.1 a.
b.
c.
Sub - Total for F.1 - As Submitted -
Materials
a.
F.2 b.
c.
Sub - Total for F.1 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 57,761.24
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 57,761.24
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 0% -
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 0% -
I.1 Profit - As Submitted (10% - 8%) of G.1 0% -
I.2 Profit - As Evaluated (10% - 8%) of G.2 0% -
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 2,888.06
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 2,888.06
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 60,649.31
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 60,649.31
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 0.00 93.62 -
b. Unskilled Laborer 2 0.00 52.23 -
c.
Sub - Total for A.1 - As Submitted -
Labor :
a. Construction Foreman 1 0.00 93.62 -
A.2 b. Unskilled Laborer 2 0.00 52.23 -
c.
Sub - Total for A.2 - As Evaluated -
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. DUMP
290HP
TRUCK, ON/OFF-HIGHWAY TYPE, 12.00-14.99CUYD, 2 0.00 1,127.00 -
Note:
Assumed hauling distance is 3 km. If actual hauling distance is shorter
or longer than 3 km, the travel time of Dump Truck will be adjusted
accordingly based on the hauling cycle time analysis.
Assume depth of cut is 150 mm all throughout. A corresponding
adjustment in the output shall be computed based on the actual field
requirements.
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
a. DUMP
290HP
TRUCK, ON/OFF-HIGHWAY TYPE, 12.00-14.99CUYD, 2 0.00 1,127.00 -
B.2
Note:
Assumed hauling distance is 3 km. If actual hauling distance is shorter
or longer than 3 km, the travel time of Dump Truck will be adjusted
accordingly based on the hauling cycle time analysis.
Assume depth of cut is 150 mm all throughout. A corresponding
adjustment in the output shall be computed based on the actual field
requirements.
Materials
F.1 a. Trees LS 1 43,288.00 43,288.00
b.
c.
Sub - Total for F.1 - As Submitted 43,288.00
Materials
a. Trees LS 1 43,288.00 43,288.00
F.2 b.
c.
Sub - Total for F.1 - As Evaluated 43,288.00
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 100 (3) a1 Individual Removal of Trees , 150-300mm dia., (Small)
Labor :
A.1 a. Construction Foreman 1 0.33 93.62 30.89
b. Skilled Laborer 1 0.33 67.67 22.33
c. Unskilled Laborer 2 0.33 52.23 34.47
Sub - Total for A.1 - As Submitted 87.70
Labor :
a. Construction Foreman 1 0.33 93.62 30.89
A.2 b. Skilled Laborer 1 0.33 67.67 22.33
c. Unskilled Laborer 2 0.33 52.23 34.47
Sub - Total for A.2 - As Evaluated 87.70
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. BACKHOE (0.80 cu.m.) 1 0.25 1,537.00 384.25
b. DUMP TRUCK, (10 cu.m.) 1 0.17 1,420.00 241.40
B.1
c. CHAINSAW, 1 0.17 121.50 20.66
Minor Tools (5% of Labor Cost) 4.38
Note:
Add Boom Truck if necessary for trimming in urban areas.
Note:
Add Boom Truck if necessary for trimming in urban areas.
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 100 (3) a1 Individual Removal of Trees , 150-300mm dia., (Small)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 100 (3) a1 Individual Removal of Trees , 150-300mm dia., (Small)
Materials
F.1
a. WIRE ROPE OR CABLE DIA 1" LM 20.00 350.00 7,000.00
b.
Sub - Total for F.1 - As Submitted 7,000.00
Materials
a. WIRE ROPE OR CABLE DIA 1" LM 20.00 350.00 7,000.00
F.2
b.
Sub - Total for F.1 - As Evaluated 7,000.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 7,738.39
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 7,738.39
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 928.61
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 928.61
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 619.07
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 619.07
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 464.30
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 464.30
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 9,750.37
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 9,750.37
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 100 (3) a2 Individual Removal of Trees , 301-500mm dia., (Small)
Labor :
A.1 a. Construction Foreman 1 0.67 93.62 62.73
b. Skilled Laborer 1 0.67 67.67 45.34
c. Unskilled Laborer 2 0.67 52.23 69.99
Sub - Total for A.1 - As Submitted 178.05
Labor :
a. Construction Foreman 1 0.67 93.62 62.73
A.2 b. Skilled Laborer 1 0.67 67.67 45.34
c. Unskilled Laborer 2 0.67 52.23 69.99
Sub - Total for A.2 - As Evaluated 178.05
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. BACKHOE (0.80 cu.m.) 1 0.50 1,537.00 768.50
b. DUMP TRUCK, (10 cu.m.) 1 0.33 1,420.00 468.60
B.1
c. CHAINSAW, 1 0.33 121.50 40.10
Minor Tools (5% of Labor Cost) 8.90
Note:
Add Boom Truck if necessary for trimming in urban areas.
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 100 (3) a2 Individual Removal of Trees , 301-500mm dia., (Small)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 100 (3) a2 Individual Removal of Trees , 301-500mm dia., (Small)
Materials
F.1
a. WIRE ROPE OR CABLE DIA 1" LM 20 350.00 7,000.00
b.
Sub - Total for F.1 - As Submitted 7,000.00
Materials
a. WIRE ROPE OR CABLE DIA 1" LM 20 350.00 7,000.00
F.2
b.
Sub - Total for F.1 - As Evaluated 7,000.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 8,464.15
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 8,464.15
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 1,015.70
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 1,015.70
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 677.13
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 677.13
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 507.85
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 507.85
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 10,664.83
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 10,664.83
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 100 (3) a3 Individual Removal of Trees , 501-750 mm dia., (Small)
Labor :
A.1 a. Construction Foreman 1 0.33 93.62 30.89
b. Skilled Laborer 1 0.33 67.67 22.33
c. Unskilled Laborer 2 0.33 52.23 34.47
Sub - Total for A.1 - As Submitted 87.70
Labor :
a. Construction Foreman 1 0.33 93.62 30.89
A.2 b. Skilled Laborer 1 0.33 67.67 22.33
c. Unskilled Laborer 2 0.33 52.23 34.47
Sub - Total for A.2 - As Evaluated 87.70
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. BACKHOE (0.80 cu.m.) 1 2.50 1,537.00 3,842.50
b. DUMP TRUCK, (10 cu.m.) 1 1.67 1,420.00 2,371.40
B.1
c. CHAINSAW, 1 1.67 121.50 202.91
Minor Tools (5% of Labor Cost) 4.38
Note:
Add Boom Truck if necessary for trimming in urban areas.
Note:
Add Boom Truck if necessary for trimming in urban areas.
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 100 (3) a3 Individual Removal of Trees , 501-750 mm dia., (Small)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 100 (3) a3 Individual Removal of Trees , 501-750 mm dia., (Small)
Materials
F.1
a. WIRE ROPE OR CABLE DIA 1" LM 20 350.00 7,000.00
b.
Sub - Total for F.1 - As Submitted 7,000.00
Materials
a. WIRE ROPE OR CABLE DIA 1" LM 20 350.00 7,000.00
F.2
b.
Sub - Total for F.1 - As Evaluated 7,000.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 13,508.89
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 13,508.89
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 1,621.07
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 1,621.07
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 1,080.71
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 1,080.71
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 810.53
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 810.53
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 17,021.20
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 17,021.20
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 100 (3) a3 Individual Removal of Trees , 751-900 mm dia., (Small)
Labor :
A.1 a. Construction Foreman 1 6.67 93.62 624.45
b. Skilled Laborer 1 6.67 67.67 451.36
c. Unskilled Laborer 2 6.67 52.23 696.75
Sub - Total for A.1 - As Submitted 1,772.55
Labor :
a. Construction Foreman 1 6.67 93.62 624.45
A.2 b. Skilled Laborer 1 6.67 67.67 451.36
c. Unskilled Laborer 2 6.67 52.23 696.75
Sub - Total for A.2 - As Evaluated 1,772.55
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. BACKHOE (0.80 cu.m.) 1 5.00 1,537.00 7,685.00
b. DUMP TRUCK, (10 cu.m.) 1 3.33 1,420.00 4,728.60
B.1
c. CHAINSAW, 1 3.33 121.50 404.60
Minor Tools (5% of Labor Cost) 88.63
Note:
Add Boom Truck if necessary for trimming in urban areas.
Note:
Add Boom Truck if necessary for trimming in urban areas.
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 100 (3) a3 Individual Removal of Trees , 751-900 mm dia., (Small)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 100 (3) a3 Individual Removal of Trees , 751-900 mm dia., (Small)
Materials
F.1
a. WIRE ROPE OR CABLE DIA 1" LM 20.00 350.00 7,000.00
b.
Sub - Total for F.1 - As Submitted 7,000.00
Materials
a. WIRE ROPE OR CABLE DIA 1" LM 20.00 350.00 7,000.00
F.2
b.
Sub - Total for F.1 - As Evaluated 7,000.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 21,679.38
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 21,679.38
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 2,601.53
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 2,601.53
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 1,734.35
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 1,734.35
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 1,300.76
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 1,300.76
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 27,316.01
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 27,316.01
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 64.00 93.62 5,991.68
b. Skilled Laborer 2 64.00 67.67 8,661.76
c. Unskilled Laborer 4 64.00 52.23 13,370.88
Sub - Total for A.1 - As Submitted 28,024.32
Labor :
a. Construction Foreman 1 64.00 93.62 5,991.68
A.2 b. Skilled Laborer 2 64.00 67.67 8,661.76
c. Unskilled Laborer 4 64.00 52.23 13,370.88
Sub - Total for A.2 - As Evaluated 28,024.32
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. BACKHOE WITH PAVEMENT BREAKER (0.80 cu.m.) 1 32.00 1,998.10 63,939.20
b. BACKHOE (0.80 cu.m.) 1 32.00 1,537.00 49,184.00
c. DUMP TRUCK, (10 cu.m.) 1 16.00 1,420.00 22,720.00
Sub - Total for B.1 - As Submitted 135,843.20
Equipment
a. BACKHOE WITH PAVEMENT BREAKER (0.80 cu.m.) 1 32.00 1,998.10 63,939.20
B.2 b. BACKHOE (0.80 cu.m.) 1 32.00 1,537.00 49,184.00
c. DUMP TRUCK, (10 cu.m.) 1 16.00 1,420.00 22,720.00
Sub - Total for B.2 - As Evaluated 135,843.20
C.1 Total (A.1 + B.1) - As Submitted 163,867.52
C.2 Total (A.2 + B.2) - As Evaluated 163,867.52
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 163,867.52
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 163,867.52
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
F.1 a.
b.
c.
Sub - Total for F.1 - As Submitted -
Materials
a.
F.2 b.
c.
Sub - Total for F.1 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 163,867.52
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 163,867.52
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 19,664.10
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 19,664.10
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 13,109.40
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 13,109.40
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 9,832.05
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 9,832.05
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 206,473.08
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 206,473.08
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (3) b3 Removal of Actual Structures/Obstruction 0.23m thick PCCP (Unreinforced)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 2 1.00 67.67 135.34
c.
Sub - Total for A.1 - As Submitted 228.96
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 2 1.00 67.67 135.34
c.
Sub - Total for A.2 - As Evaluated 228.96
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. BACKHOE WITH PAVEMENT BREAKER (0.80 cu.m.) 1 1.00 1,998.10 1,998.10
b. PAYLOADER (1.50 cu.m.) 1 1.00 1,733.00 1,733.00
c. DUMP TRUCK, (10 cu.m.) 1 0.50 1,420.00 710.00
d. CONCRETE SAW, BLADE Ø 14" (7.5 HP) 1 0.50 32.63 16.32
B.1 Minor Tools (10% of Labor Cost) 22.90
Note:
Assumed hauling distance is 3 km. If actual hauling distance is
shorter or longer than 3 km, the travel time of Dump Truck will be adjusted
accordingly based on the hauling cycle time analysis.
Production output for other thickness should be computed
proportionately to the output of 0.23 m thk PCCP.
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (3) b3 Removal of Actual Structures/Obstruction 0.23m thick PCCP (Unreinforced)
Materials
F.1 a. CONCRETE SAW, DIAMOND BLADE Ø 14" PC 0.00015 8,000.00 1.20
b.
c.
Sub - Total for F.1 - As Submitted 1.20
Materials
a. CONCRETE SAW, DIAMOND BLADE Ø 14" PC 0.00015 8,000.00 1.20
F.2 b.
c.
Sub - Total for F.1 - As Evaluated 1.20
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (3) b3 Removal of Actual Structures/Obstruction 0.23m thick PCCP (Unreinforced)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (3) c2 Removal of Actual Structures/Obstruction 0.10m thick ACP
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 2 1.00 67.67 135.34
c.
Sub - Total for A.1 - As Submitted 228.96
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 2 1.00 67.67 135.34
c.
Sub - Total for A.2 - As Evaluated 228.96
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
b. COLD MILLING MACHINE, 1000MM MILLING WIDTH/85MM MAX DEP 1 1.20 1,815.00 2,178.00
c. PAYLOADER (1.50 cu.m.) 1 1.00 1,733.00 1,733.00
d. DUMP TRUCK, (10 cu.m.) 1 0.50 1,420.00 710.00
B.1 Minor Tools (10% of Labor Cost) 22.90
Note:
Assumed hauling distance is 3 km. If actual hauling distance is
shorter or longer than 3 km, the travel time of Dump Truck will be adjusted
accordingly based on the hauling cycle time analysis.
Production output for other thickness should be computed
proportionately to the output of 0.23 m thk PCCP.
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (3) c2 Removal of Actual Structures/Obstruction 0.10m thick ACP
Materials
F.1 a.
b.
c.
Sub - Total for F.1 - As Submitted -
Materials
a.
F.2 b.
c.
Sub - Total for F.1 - As Evaluated -
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (3) c2 Removal of Actual Structures/Obstruction 0.10m thick ACP
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (4) a1 Removal of Actual Structures/Obstruction 610mm dia. RCPC
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.1 - As Submitted 198.08
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.2 - As Evaluated 198.08
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. BACKHOE (0.80 cu.m.) 1 1.00 1,537.00 1,537.00
b. BOOM TRUCK 1 0.50 961.20 480.60
B.1 Minor Tools (10% of Labor Cost) 19.81
Note:
Assumed hauling distance is 3 km. If actual hauling distance is
shorter or longer than 3 km, the travel time of BoomTruck will be adjusted
accordingly based on the hauling cycle time analysis.
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (4) a1 Removal of Actual Structures/Obstruction 610mm dia. RCPC
Materials
F.1
a.
b.
Sub - Total for F.1 - As Submitted -
Materials
a.
F.2
b.
Sub - Total for F.1 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 372.58
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 372.58
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 44.71
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 44.71
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 29.81
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 29.81
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 22.35
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 22.35
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 469.45
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 469.45
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (4) a3 Removal of Actual Structures/Obstruction 910mm dia. RCPC
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.1 - As Submitted 198.08
Labor :
a. Construction Foreman 1 1 93.62 93.62
A.2 b. Unskilled Laborer 2 1 52.23 104.46
c.
Sub - Total for A.2 - As Evaluated 198.08
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. BACKHOE (0.80 cu.m.) 1 1.00 1,537.00 1,537.00
b. BOOM TRUCK 1 0.50 961.20 480.60
B.1 Minor Tools (10% of Labor Cost)
Note:
Assumed hauling distance is 3 km. If actual hauling distance is
shorter or longer than 3 km, the travel time of BoomTruck will be adjusted
accordingly based on the hauling cycle time analysis.
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (4) a3 Removal of Actual Structures/Obstruction 910mm dia. RCPC
Materials
F.1
a.
b.
Sub - Total for F.1 - As Submitted -
Materials
a.
F.2
b.
Sub - Total for F.1 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 369.28
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 369.28
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 44.31
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 44.31
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 29.54
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 29.54
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 22.16
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 22.16
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 465.29
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 465.29
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (6) Removal of Actual Structures and Obstruction (Concrete)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 2 1.00 67.67 135.34
c. Unskilled Laborer 4 1.00 52.23 208.92
Sub - Total for A.1 - As Submitted 437.88
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 2 1.00 67.67 135.34
c. Unskilled Laborer 4 1.00 52.23 208.92
Sub - Total for A.2 - As Evaluated 437.88
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. BACKHOE WITH PAVEMENT BREAKER (0.80 cu.m.) 1 0.50 1,998.10 999.05
b. BACKHOE (0.80 cu.m.) 1 0.50 1,537.00 768.50
c. DUMP TRUCK, (10 cu.m.) 1 0.25 1,420.00 355.00
Sub - Total for B.1 - As Submitted 2,122.55
Equipment
a. BACKHOE WITH PAVEMENT BREAKER (0.80 cu.m.) 1 0.50 1,998.10 999.05
B.2 b. BACKHOE (0.80 cu.m.) 1 0.50 1,537.00 768.50
c. DUMP TRUCK, (10 cu.m.) 1 0.25 1,420.00 355.00
Sub - Total for B.2 - As Evaluated 2,122.55
C.1 Total (A.1 + B.1) - As Submitted 2,560.43
C.2 Total (A.2 + B.2) - As Evaluated 2,560.43
D.1 Output per hour - As Submitted 5.00
D.2 Output per hour - As Evaluated 5.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 512.09
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 512.09
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (6) Removal of Actual Structures and Obstruction (Concrete)
Materials
F.1
a.
b.
Sub - Total for F.1 - As Submitted -
Materials
a.
F.2
b.
Sub - Total for F.1 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 512.09
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 512.09
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 61.45
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 61.45
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 40.97
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 40.97
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 30.73
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 30.73
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 645.23
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 645.23
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (4) a5 Removal of Actual Structures/Obstruction 1220 mm dia. RCPC
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.1 - As Submitted 198.08
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.2 - As Evaluated 198.08
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. BACKHOE (0.80 cu.m.) 1 1.00 1,537.00 1,537.00
b. BOOM TRUCK 1 0.50 961.20 480.60
B.1 Minor Tools (10% of Labor Cost) 19.81
Note:
Assumed hauling distance is 3 km. If actual hauling distance is
shorter or longer than 3 km, the travel time of BoomTruck will be adjusted
accordingly based on the hauling cycle time analysis.
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 101 (4) a5 Removal of Actual Structures/Obstruction 1220 mm dia. RCPC
Materials
F.1
a.
b.
Sub - Total for F.1 - As Submitted -
Materials
a.
F.2
b.
Sub - Total for F.1 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 372.58
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 372.58
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 44.71
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 44.71
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 29.81
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 29.81
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 22.35
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 22.35
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 469.45
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 469.45
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.1 - As Submitted 198.08
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.2 - As Evaluated 198.08
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. BULLDOZER (155 HP), D65A-8 1 1.00 3,379.00 3,379.00
B.1
b. PAYLOADER (1.50 cu.m.) 1 1.00 1,733.00 1,733.00
c. PAYLOADER (1.50 cu.m.) 1 0.25 1,733.00 433.25
d. DUMP TRUCK, (10 cu.m.) 2 1.00 1,420.00 2,840.00
Sub - Total for B.1 - As Submitted 8,385.25
Equipment
a. BULLDOZER (155 HP), D65A-8 1 1.00 3,379.00 3,379.00
b. PAYLOADER (1.50 cu.m.) 1 1.00 1,733.00 1,733.00
B.2
c. PAYLOADER (1.50 cu.m.) 1 0.25 1,733.00 433.25
d. DUMP TRUCK, (10 cu.m.) 2 1.00 1,420.00 2,840.00
Sub - Total for B.2 - As Evaluated 8,385.25
C.1 Total (A.1 + B.1) - As Submitted 8,583.33
C.2 Total (A.2 + B.2) - As Evaluated 8,583.33
D.1 Output per hour - As Submitted 60.00
D.2 Output per hour - As Evaluated 60.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 143.06
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 143.06
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
F.1
a.
b.
Sub - Total for F.1 - As Submitted -
Materials
a.
F.2
b.
Sub - Total for F.1 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 143.06
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 143.06
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 17.17
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 17.17
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 11.44
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 11.44
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 8.58
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 8.58
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 180.25
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 180.25
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 4 1.00 52.23 208.92
c.
Sub - Total for A.1 - As Submitted 302.54
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Unskilled Laborer 4 1.00 52.23 208.92
c.
Sub - Total for A.2 - As Evaluated 302.54
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. PLATE COMPACTORS (5 HP) 1 1.00 123.00 123.00
b. WATER TRUCK (1000 gal.) 1 0.01 1,065.00 10.65
Minor Tools (10% of Labor Cost) 30.25
Sub - Total for B.1 - As Submitted 163.90
Equipment
a. PLATE COMPACTORS (5 HP) 1 1.00 123.00 123.00
B.2 b. WATER TRUCK (1000 gal.) 1 0.01 1,065.00 10.65
Minor Tools (10% of Labor Cost) 30.25
Sub - Total for B.2 - As Evaluated 163.90
C.1 Total (A.1 + B.1) - As Submitted 466.44
C.2 Total (A.2 + B.2) - As Evaluated 466.44
D.1 Output per hour - As Submitted 1.25
D.2 Output per hour - As Evaluated 1.25
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 373.16
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 373.16
Materials
F.1
a. COMMON BORROW CU.M. 1.15 1,326.00 1,524.90
b.
Sub - Total for F.1 - As Submitted 1,524.90
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 103 (6) a Pipe culverts and drain excavation (Common Soil)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 3 1.00 52.23 156.69
c.
Sub - Total for A.1 - As Submitted 250.31
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Unskilled Laborer 3 1.00 52.23 156.69
c.
Sub - Total for A.2 - As Evaluated 250.31
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. DUMP TRUCK, (10 cu.m.) 2 1.00 1,420.00 2,840.00
b. BACKHOE (0.80 cu.m.) 1 1.00 1,537.00 1,537.00
Minor Tools (10% of Labor Cost) 25.03
Sub - Total for B.1 - As Submitted 4,402.03
Equipment
a. DUMP TRUCK, (10 cu.m.) 2 1.00 1,420.00 2,840.00
B.2 b. BACKHOE (0.80 cu.m.) 1 1.00 1,537.00 1,537.00
Minor Tools (10% of Labor Cost) 25.03
Sub - Total for B.2 - As Evaluated 4,402.03
C.1 Total (A.1 + B.1) - As Submitted 4,652.34
C.2 Total (A.2 + B.2) - As Evaluated 4,652.34
D.1 Output per hour - As Submitted 20.00
D.2 Output per hour - As Evaluated 20.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 232.62
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 232.62
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 103 (6) a Pipe culverts and drain excavation (Common Soil)
Materials
F.1 a.
b.
c.
Sub - Total for F.1 - As Submitted -
Materials
a.
F.2 b.
c.
Sub - Total for F.1 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 232.62
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 232.62
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 27.91
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 27.91
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 18.61
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 18.61
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 13.96
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 13.96
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 293.10
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 293.10
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 104 (1) a1 Embankment from Roadway Excavation (Common Soil)
Labor :
For Excavation Work:
a. Construction Foreman 1 0.83 93.62 77.70
A.1
b. Unskilled Laborer 2 0.83 52.23 86.70
For Spreading and Compaction -
a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 2 1.00 52.23 104.46
Sub - Total for A.1 - As Submitted 362.49
Labor :
For Excavation Work:
a. Construction Foreman 1 0.83 93.62 77.70
b. Unskilled Laborer 2 0.83 52.23 86.70
A.2
For Spreading and Compaction:
a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 2 1.00 52.23 104.46
Sub - Total for A.2 - As Evaluated 362.49
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. BULLDOZER (155 HP), D65A-8 1 0.83 3,379.00 2,804.57
b. PAYLOADER (1.50 cu.m.) 1 0.83 1,733.00 1,438.39
B.1
c. DUMP TRUCK, (10 cu.m.) 2 0.83 1,420.00 2,357.20
d. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
e. VIBRATORY ROLLER (10 M.T.), SP56 1 1.00 1,846.00 1,846.00
f. WATER TRUCK (1000 gal.) 1 0.25 1,065.00 266.25
Sub - Total for B.1 - As Submitted 10,885.41
Equipment
a. BULLDOZER (155 HP), D65A-8 1 0.83 3,379.00 2,804.57
b. PAYLOADER (1.50 cu.m.) 1 0.83 1,733.00 1,438.39
c. DUMP TRUCK, (10 cu.m.) 2 0.83 1,420.00 2,357.20
B.2
d. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 104 (1) a1 Embankment from Roadway Excavation (Common Soil)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 104 (1) a1 Embankment from Roadway Excavation (Common Soil)
Materials
F.1
a.
b.
Sub - Total for F.1 - As Submitted -
Materials
a.
F.2
b.
Sub - Total for F.1 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 224.96
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 224.96
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 26.99
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 26.99
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 18.00
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 18.00
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 13.50
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 13.50
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 283.45
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 283.45
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 104 (2) a Embankment from Borrow (Common Soil)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.1 - As Submitted 198.08
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.2 - As Evaluated 198.08
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
b. VIBRATORY ROLLER (10 M.T.), SP56 1 1.00 1,846.00 1,846.00
c. TRUCK, WATER WAGON/PUMP, 3001-5000GAL, 564HP 1 0.25 2,450.00 612.50
Sub - Total for B.1 - As Submitted 4,631.50
Equipment
a. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
B.2 b. VIBRATORY ROLLER (10 M.T.), SP56 1 1.00 1,846.00 1,846.00
c. TRUCK, WATER WAGON/PUMP, 3001-5000GAL, 564HP 1 0.25 1,520.00 380.00
Sub - Total for B.2 - As Evaluated 4,399.00
C.1 Total (A.1 + B.1) - As Submitted 4,829.58
C.2 Total (A.2 + B.2) - As Evaluated 4,597.08
D.1 Output per hour - As Submitted 50.00
D.2 Output per hour - As Evaluated 50.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 96.59
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 91.94
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 104 (2) a Embankment from Borrow (Common Soil)
Materials
F.1
a. COMMON BORROW CU.M. 1.25 1,326.00 1,657.50
(w/ 25% shrinkage factor)
Sub - Total for F.1 - As Submitted 1,657.50
Materials
a. COMMON BORROW CU.M. 1.25 1,326.00 1,657.50
F.2
(w/ 25% shrinkage factor)
Sub - Total for F.1 - As Evaluated 1,657.50
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,754.09
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,749.44
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 210.49
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 209.93
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 140.33
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 139.96
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 105.25
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 104.97
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,210.16
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 2,204.30
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.1 - As Submitted 198.08
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.2 - As Evaluated 198.08
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
b. VIBRATORY ROLLER (10 M.T.), SP56 1 1.00 1,846.00 1,846.00
c. WATER TRUCK (1000 gal.) 1 0.25 1,065.00 266.25
Sub - Total for B.1 - As Submitted 4,285.25
Equipment
a. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
B.2 b. VIBRATORY ROLLER (10 M.T.), SP56 1 1.00 1,846.00 1,846.00
c. WATER TRUCK (1000 gal.) 1 0.25 1,065.00 266.25
Sub - Total for B.2 - As Evaluated 4,285.25
C.1 Total (A.1 + B.1) - As Submitted 4,483.33
C.2 Total (A.2 + B.2) - As Evaluated 4,483.33
D.1 Output per hour - As Submitted 300.00
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
F.1
a.
b.
Sub - Total for F.1 - As Submitted -
Materials
a.
F.2
b.
Sub - Total for F.1 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 14.94
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 14.94
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submi (15 % - 12% - 10% - 8%) of G.1 12% 1.79
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evalu (15 % - 12% - 10% - 8%) of G.2 12% 1.79
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 1.20
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 1.20
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 0.90
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 0.90
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 18.83
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 18.83
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.1 - As Submitted 198.08
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.2 - As Evaluated 198.08
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
b. VIBRATORY ROLLER (10 M.T.), SP56 1 1.00 1,846.00 1,846.00
c. TRUCK, WATER WAGON/PUMP, 3001-5000GAL, 564HP 1 0.25 2,450.00 612.50
Sub - Total for B.1 - As Submitted 4,631.50
Equipment
a. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
B.2 b. VIBRATORY ROLLER (10 M.T.), SP56 1 1.00 1,846.00 1,846.00
c. TRUCK, WATER WAGON/PUMP, 3001-5000GAL, 564HP 1 0.25 2,450.00 612.50
Sub - Total for B.2 - As Evaluated 4,631.50
C.1 Total (A.1 + B.1) - As Submitted 4,829.58
C.2 Total (A.2 + B.2) - As Evaluated 4,829.58
D.1 Output per hour - As Submitted 50.00
D.2 Output per hour - As Evaluated 50.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 96.59
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 96.59
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
F.1
a. AGGREGATE SUBBASE COURSE MATERIAL CU.M. 1.15 1,638.00 1,883.70
b.
Sub - Total for F.1 - As Submitted 1,883.70
Materials
a. AGGREGATE SUBBASE COURSE MATERIAL CU.M. 1.15 1,638.00 1,883.70
F.2
b.
Sub - Total for F.1 - As Evaluated 1,883.70
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,980.29
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,980.29
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 237.63
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 237.63
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 158.42
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 158.42
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 118.82
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 118.82
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,495.17
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 2,495.17
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 204 (1) a Portland Cement Stabilized Road Mix Base Course (New Soil Aggregate)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 10 1.00 52.23 522.30
c.
Sub - Total for A.1 - As Submitted 615.92
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Unskilled Laborer 10 1.00 52.23 522.30
c.
Sub - Total for A.2 - As Evaluated 615.92
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
b. VIBRATORY ROLLER (10 M.T.), SP56 1 1.00 1,846.00 1,846.00
c. WATER TRUCK (1000 gal.) 1 0.25 1,065.00 266.25
Sub - Total for B.1 - As Submitted 4,285.25
Equipment
a. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
B.2 b. VIBRATORY ROLLER (10 M.T.), SP56 1 1.00 1,846.00 1,846.00
c. WATER TRUCK (1000 gal.) 1 0.25 1,065.00 266.25
Sub - Total for B.2 - As Evaluated 4,285.25
C.1 Total (A.1 + B.1) - As Submitted 4,901.17
C.2 Total (A.2 + B.2) - As Evaluated 4,901.17
D.1 Output per hour - As Submitted 15.00
D.2 Output per hour - As Evaluated 15.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 326.74
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 326.74
Materials
F.1
a. AGGREGATE SUBBASE COURSE MATERIAL CU.M. 1.15 1,638.00 1,883.70
b. PORTLAND CEMENT BAG 3.00 250.00 750.00
Sub - Total for F.1 - As Submitted 2,633.70
Page 235
71x-Special Maintenance h. placing new traffic signs along Daang Maharlika, K0159+000 - K0181+000
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 204 (1) a Portland Cement Stabilized Road Mix Base Course (New Soil Aggregate)
Page 236
71x-Special Maintenance h. placing new traffic signs along Daang Maharlika, K0159+000 - K0181+000
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.1 - As Submitted 198.08
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Unskilled Laborer 2 1.00 52.23 104.46
c.
Sub - Total for A.2 - As Evaluated 198.08
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
b. VIBRATORY ROLLER (10 M.T.), SP56 1 1.00 1,846.00 1,846.00
c. TRUCK, WATER WAGON/PUMP, 3001-5000GAL, 564HP 1 0.25 2,450.00 612.50
Sub - Total for B.1 - As Submitted 4,631.50
Equipment
a. MOTORIZED ROAD GRADER, G710A 1 1.00 2,173.00 2,173.00
B.2 b. VIBRATORY ROLLER (10 M.T.), SP56 1 1.00 1,846.00 1,846.00
c. TRUCK, WATER WAGON/PUMP, 3001-5000GAL, 564HP 1 0.25 2,450.00 612.50
Sub - Total for B.2 - As Evaluated 4,631.50
C.1 Total (A.1 + B.1) - As Submitted 4,829.58
C.2 Total (A.2 + B.2) - As Evaluated 4,829.58
D.1 Output per hour - As Submitted 50.00
D.2 Output per hour - As Evaluated 50.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 96.59
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 96.59
Materials
F.1
a. AGGREGATE SURFACE COURSE MATERIAL CRUSHED GRADING A CU.M. 1.15 1,856.00 2,134.40
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
a. AGGREGATE SURFACE COURSE MATERIAL CRUSHED GRADING A CU.M. 1.15 1,856.00 2,134.40
F.2
(w/ 15% shrinkage factor)
Sub - Total for F.1 - As Evaluated 2,134.40
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,230.99
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 2,230.99
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 15% 334.65
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 15% 334.65
I.1 Profit - As Submitted (10% - 8%) of G.1 10% 223.10
I.2 Profit - As Evaluated (10% - 8%) of G.2 10% 223.10
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 139.44
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 139.44
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,928.18
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 2,928.18
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 3 1.00 52.23 156.69
c.
Sub - Total for A.1 - As Submitted 250.31
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Unskilled Laborer 3 1.00 52.23 156.69
c.
Sub - Total for A.2 - As Evaluated 250.31
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. ASPHALT DISTRIBUTOR, 10FT. WIDE (5TONS) 1 1.00 936.00 936.00
b. POWER BROOM (20M WIDE) 1 1.00 130.54 130.54
c.
Sub - Total for B.1 - As Submitted 1,066.54
Equipment
a. ASPHALT DISTRIBUTOR, 10FT. WIDE (5TONS) 1 1.00 936.00 936.00
B.2 b. POWER BROOM (20M WIDE) 1 1.00 130.54 130.54
c.
Sub - Total for B.2 - As Evaluated 1,066.54
C.1 Total (A.1 + B.1) - As Submitted 1,316.85
C.2 Total (A.2 + B.2) - As Evaluated 1,316.85
D.1 Output per hour - As Submitted 600.00
D.2 Output per hour - As Evaluated 600.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 2.19
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 2.19
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
a. ASPHALT EMUSIFIED CATIONIC SS1 MTON 0.001425 74,851.00 106.66
F.1
(w/ 5% wastage)
b.
c.
Sub - Total for F.1 - As Submitted 106.66
Materials
a. ASPHALT EMUSIFIED CATIONIC SS1 MTON 0.001425 74,851.00 106.66
F.2 (w/ 5% wastage)
c.
Sub - Total for F.1 - As Evaluated 106.66
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 108.86
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 108.86
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 13.06
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 13.06
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 8.71
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 8.71
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 6.53
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 6.53
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 137.16
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 137.16
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 310 (1) c Bituminous Concrete Surface Wearing Course, Hot-Laid 50mm thk
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 8 1.00 52.23 417.84
Sub - Total for A.1 - As Submitted 782.14
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 8 1.00 52.23 417.84
Sub - Total for A.2 - As Evaluated 782.14
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. ASPHALT PAVER (80HP) 1 1.00 1,833.00 1,833.00
B.1 b. PNUEMATIC TIRE ROLLER (10M.T.) 1 1.00 561.00 561.00
c. TANDEM STEEL ROLLER (10.1 M.T.) CC421 1 1.00 1,652.00 1,652.00
d. WATER TRUCK (1000 gal.) 1 1.00 1,065.00 1,065.00
Minor Tools (10% of Labor Cost) 78.21
Sub - Total for B.1 - As Submitted 5,189.21
Equipment
a. ASPHALT PAVER (80HP) 1 1.00 1,833.00 1,833.00
b. PNUEMATIC TIRE ROLLER (10M.T.) 1 1.00 561.00 561.00
B.2 c. TANDEM STEEL ROLLER (10.1 M.T.) CC421 1 1.00 1,652.00 1,652.00
d. WATER TRUCK (1000 gal.) 1 1.00 1,065.00 1,065.00
Minor Tools (10% of Labor Cost) 78.21
Sub - Total for B.2 - As Evaluated 5,189.21
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 310 (1) c Bituminous Concrete Surface Wearing Course, Hot-Laid 50mm thk
F.1 Materials
a. ASPHALT PLANT MIX HOT MTON 0.123 9,750.00 2,375.25
Sub - Total for F.1 - As Submitted 2,375.25
Materials
F.2 a. ASPHALT PLANT MIX HOT MTON 0.123 9,750.00 2,375.25
Sub - Total for F.1 - As Evaluated 2,375.25
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 310 (1) c Bituminous Concrete Surface Wearing Course, Hot-Laid 50mm thk
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 310 (2) c Bituminous Concrete Surface Binder Course, Hot-Laid 50mm thk
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 8 1.00 52.23 417.84
Sub - Total for A.1 - As Submitted 782.14
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 8 1.00 52.23 417.84
Sub - Total for A.2 - As Evaluated 782.14
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. ASPHALT PAVER (80HP) 1 1.00 1,833.00 1,833.00
B.1 b. PNUEMATIC TIRE ROLLER (10M.T.) 1 1.00 561.00 561.00
c. TANDEM STEEL ROLLER (10.1 M.T.) CC421 1 1.00 1,652.00 1,652.00
d. WATER TRUCK (1000 gal.) 1 1.00 1,065.00 1,065.00
Minor Tools (10% of Labor Cost) 78.21
Sub - Total for B.1 - As Submitted 5,189.21
Equipment
a. ASPHALT PAVER (80HP) 1 1.00 1,833.00 1,833.00
b. PNUEMATIC TIRE ROLLER (10M.T.) 1 1.00 561.00 561.00
B.2 c. TANDEM STEEL ROLLER (10.1 M.T.) CC421 1 1.00 1,652.00 1,652.00
d. WATER TRUCK (1000 gal.) 1 1.00 1,065.00 1,065.00
Minor Tools (10% of Labor Cost) 78.21
Sub - Total for B.2 - As Evaluated 5,189.21
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 310 (2) c Bituminous Concrete Surface Binder Course, Hot-Laid 50mm thk
F.1 Materials
a. ASPHALT PLANT MIX HOT MTON 0.123 9,750.00 2,375.25
Sub - Total for F.1 - As Submitted 2,375.25
Materials
F.2 a. ASPHALT PLANT MIX HOT MTON 0.123 9,750.00 2,375.25
Sub - Total for F.1 - As Evaluated 2,375.25
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 310 (2) c Bituminous Concrete Surface Binder Course, Hot-Laid 50mm thk
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 311 (1) a Portland Cement Concrete Pavement (Unreinforced) 0.15m thick 14days
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 12 1.00 52.23 626.76
Sub - Total for A.1 - As Submitted 991.06
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 12 1.00 52.23 626.76
Sub - Total for A.2 - As Evaluated 991.06
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. TRANSIT MIXER (5 cu.m.) 4 1.00 1,318.00 5,272.00
b. CONCRETE VIBRATOR 2 1.00 148.88 297.76
c. BATCHING PLANT (30 cu.m.) 1 1.00 1,208.03 1,208.03
B.1
d. PAYLOADER (1.50 cu.m.) 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 (1000 gal.) 1 1.00 1,065.00 1,065.00
g. CONCRETE SAW, BLADE Ø 14" (7.5 HP) 1 1.00 167.38 167.38
h. BAR CUTTER, SINGLE PHASE 1 0.10 219.75 21.98
Sub - Total for B.1 - As Submitted 10,310.15
Equipment
a. TRANSIT MIXER (5 cu.m.) 4 1.00 1,318.00 5,272.00
b. CONCRETE VIBRATOR 2 1.00 148.88 297.76
c. BATCHING PLANT (30 cu.m.) 1 1.00 1,208.03 1,208.03
d. PAYLOADER (1.50 cu.m.) 1 1.00 1,733.00 1,733.00
B.2
e. CONCRETE SCREEDER (5.5 HP) 1 1.00 545.00 545.00
f. WATER TRUCK (1000 gal.) 1 1.00 1,065.00 1,065.00
g. CONCRETE SAW, BLADE Ø 14" (7.5 HP) 1 1.00 167.38 167.38
h. BAR CUTTER, SINGLE PHASE 1 0.10 219.75 21.98
Sub - Total for B.2 - As Evaluated 10,310.15
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 311 (1) a Portland Cement Concrete Pavement (Unreinforced) 0.15m thick 14days
Materials
a. REINFORCING STEEL BARS PLAIN GRADE 40 KG 0.33 41.00 13.53
b. STEEL FORMS 15CM WIDTH LN.M. 0.46 42.00 19.32
c. CURING COMPOUND LTR 0.29 30.00 8.70
d. GRAVEL G3/4 CU.M. 0.15 2,001.00 300.15
F.1
e. FINE AGGREGATE CU.M. 0.0825 1,826.00 150.65
f. PORTLAND CEMENT BAG 1.43 250.00 357.50
g. ASPHALT SEALANT LTR 0.12 44.00 5.28
h. PIPE SLEEVE, 2" DIA LN.M. 0.0078 103.30 0.81
i. GREASE/TAR LTR 0.0015 112.00 0.17
j. CONCRETE SAW, DIAMOND BLADE Ø 14" PC 0.00015 8,000.00 1.20
Sub - Total for F.1 - As Submitted 857.30
Materials
a. REINFORCING STEEL BARS PLAIN GRADE 40 KG 0.33 41.00 13.53
b. STEEL FORMS 15CM WIDTH LN.M. 0.46 42.00 19.32
c. CURING COMPOUND LTR 0.29 30.00 8.70
d. GRAVEL G3/4 CU.M. 0.15 2,001.00 300.15
e. FINE AGGREGATE CU.M. 0.0825 1,826.00 150.65
F.2
f. PORTLAND CEMENT BAG 1.43 250.00 357.50
g. ASPHALT SEALANT LTR 0.12 44.00 5.28
h. PIPE SLEEVE, 2" DIA LN.M. 0.0078 103.30 0.81
i. GREASE/TAR LTR 0.0015 112.00 0.17
j. CONCRETE SAW, DIAMOND BLADE Ø 14" PC 0.00015 8,000.00 1.20
Sub - Total for F.1 - As Evaluated 857.30
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 311 (1) a Portland Cement Concrete Pavement (Unreinforced) 0.15m thick 14days
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 311 (1) c1 Portland Cement Concrete Pavement (Unreinforced) 0.23m thick 14days
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 12 1.00 52.23 626.76
Sub - Total for A.1 - As Submitted 991.06
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 12 1.00 52.23 626.76
Sub - Total for A.2 - As Evaluated 991.06
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. TRANSIT MIXER (5 cu.m.) 4 1.00 1,318.00 5,272.00
b. CONCRETE VIBRATOR 2 1.00 148.88 297.76
c. BATCHING PLANT (30 cu.m.) 1 1.00 1,208.03 1,208.03
B.1
d. PAYLOADER (1.50 cu.m.) 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 (1000 gal.) 1 1.00 1,065.00 1,065.00
g. CONCRETE SAW, BLADE Ø 14" (7.5 HP) 1 1.00 167.38 167.38
h. BAR CUTTER, SINGLE PHASE 1 0.10 219.75 21.98
Sub - Total for B.1 - As Submitted 10,310.15
Equipment
a. TRANSIT MIXER (5 cu.m.) 4 1.00 1,318.00 5,272.00
b. CONCRETE VIBRATOR 2 1.00 148.88 297.76
c. BATCHING PLANT (30 cu.m.) 1 1.00 1,208.03 1,208.03
d. PAYLOADER (1.50 cu.m.) 1 1.00 1,733.00 1,733.00
B.2
e. CONCRETE SCREEDER (5.5 HP) 1 1.00 545.00 545.00
f. WATER TRUCK (1000 gal.) 1 1.00 1,065.00 1,065.00
g. CONCRETE SAW, BLADE Ø 14" (7.5 HP) 1 1.00 167.38 167.38
h. BAR CUTTER, SINGLE PHASE 1 0.10 219.75 21.98
Sub - Total for B.2 - As Evaluated 10,310.15
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 311 (1) c1 Portland Cement Concrete Pavement (Unreinforced) 0.23m thick 14days
Materials
a. REINFORCING STEEL BARS PLAIN GRADE 40 KG 0.43 41.00 17.63
b. STEEL FORMS 23CM WIDTH LN.M. 0.46 57.00 26.22
c. CURING COMPOUND LTR 0.29 30.00 8.70
d. GRAVEL G3/4 CU.M. 0.23 2,001.00 460.23
F.1
e. FINE AGGREGATE CU.M. 0.1265 1,826.00 230.99
f. PORTLAND CEMENT BAG 2.42 250.00 605.00
g. ASPHALT SEALANT LTR 0.12 44.00 5.28
h. PIPE SLEEVE, 2" DIA LN.M. 0.0071 103.30 0.73
i. GREASE/TAR LTR 0.0087 112.00 0.97
j. CONCRETE SAW, DIAMOND BLADE Ø 14" PC 0.00015 8,000.00 1.20
Sub - Total for F.1 - As Submitted 1,356.96
Materials
a. REINFORCING STEEL BARS PLAIN GRADE 40 KG 0.43 41.00 17.63
b. STEEL FORMS 23CM WIDTH LN.M. 0.46 57.00 26.22
c. CURING COMPOUND LTR 0.29 30.00 8.70
d. GRAVEL G3/4 CU.M. 0.23 2,001.00 460.23
e. FINE AGGREGATE CU.M. 0.1265 1,826.00 230.99
F.2
f. PORTLAND CEMENT BAG 2.42 250.00 605.00
g. ASPHALT SEALANT LTR 0.12 44.00 5.28
h. PIPE SLEEVE, 2" DIA LN.M. 0.0071 103.30 0.73
i. GREASE/TAR LTR 0.0087 112.00 0.97
j. CONCRETE SAW, DIAMOND BLADE Ø 14" PC 0.00015 8,000.00 1.20
Sub - Total for F.1 - As Evaluated 1,356.96
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 311 (1) c1 Portland Cement Concrete Pavement (Unreinforced) 0.23m thick 14days
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 311 (1) e1 Portland Cement Concrete Pavement (Unreinforced) 0.28m thick 14days
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 12 1.00 52.23 626.76
Sub - Total for A.1 - As Submitted 991.06
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 12 1.00 52.23 626.76
Sub - Total for A.2 - As Evaluated 991.06
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. TRANSIT MIXER (5 cu.m.) 4 1.00 1,318.00 5,272.00
b. CONCRETE VIBRATOR 2 1.00 148.88 297.76
c. BATCHING PLANT (30 cu.m.) 1 1.00 1,208.03 1,208.03
B.1
d. PAYLOADER (1.50 cu.m.) 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 (1000 gal.) 1 1.00 1,065.00 1,065.00
g. CONCRETE SAW, BLADE Ø 14" (7.5 HP) 1 1.00 167.38 167.38
h. BAR CUTTER, SINGLE PHASE 1 0.10 219.75 21.98
Sub - Total for B.1 - As Submitted 10,310.15
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 311 (1) e1 Portland Cement Concrete Pavement (Unreinforced) 0.28m thick 14days
Materials
a. REINFORCING STEEL BARS PLAIN GRADE 40 KG 0.50 41.00 20.50
b. STEEL FORMS 23CM WIDTH LN.M. 0.46 57.00 26.22
c. CURING COMPOUND LTR 0.29 30.00 8.70
d. GRAVEL G3/4 CU.M. 0.28 2,001.00 560.28
F.1
e. FINE AGGREGATE CU.M. 0.154 1,826.00 281.20
f. PORTLAND CEMENT BAG 2.66 250.00 665.00
g. ASPHALT SEALANT LTR 0.12 44.00 5.28
h. PIPE SLEEVE, 2" DIA LN.M. 0.0078 103.30 0.81
i. GREASE/TAR LTR 0.0078 112.00 0.87
j. CONCRETE SAW, DIAMOND BLADE Ø 14" PC 0.00015 8,000.00 1.20
Sub - Total for F.1 - As Submitted 1,570.06
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 311 (1) e1 Portland Cement Concrete Pavement (Unreinforced) 0.28m thick 14days
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 311 (1) f1 Portland Cement Concrete Pavement (Unreinforced) 0.30m thick 14days
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 12 1.00 52.23 626.76
Sub - Total for A.1 - As Submitted 991.06
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 12 1.00 52.23 626.76
Sub - Total for A.2 - As Evaluated 991.06
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. TRANSIT MIXER (5 cu.m.) 4 1.00 1,318.00 5,272.00
b. CONCRETE VIBRATOR 2 1.00 148.88 297.76
c. BATCHING PLANT (30 cu.m.) 1 1.00 1,208.03 1,208.03
B.1
d. PAYLOADER (1.50 cu.m.) 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 (1000 gal.) 1 1.00 1,065.00 1,065.00
g. CONCRETE SAW, BLADE Ø 14" (7.5 HP) 1 1.00 167.38 167.38
h. BAR CUTTER, SINGLE PHASE 1 0.10 219.75 21.98
Sub - Total for B.1 - As Submitted 10,310.15
Equipment
a. TRANSIT MIXER (5 cu.m.) 4 1.00 1,318.00 5,272.00
b. CONCRETE VIBRATOR 2 1.00 148.88 297.76
c. BATCHING PLANT (30 cu.m.) 1 1.00 1,208.03 1,208.03
d. PAYLOADER (1.50 cu.m.) 1 1.00 1,733.00 1,733.00
B.2
e. CONCRETE SCREEDER (5.5 HP) 1 1.00 545.00 545.00
f. WATER TRUCK (1000 gal.) 1 1.00 1,065.00 1,065.00
g. CONCRETE SAW, BLADE Ø 14" (7.5 HP) 1 1.00 32.63 32.63
h. BAR CUTTER, SINGLE PHASE 1 0.10 219.75 21.98
Sub - Total for B.2 - As Evaluated 10,175.40
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 311 (1) f1 Portland Cement Concrete Pavement (Unreinforced) 0.30m thick 14days
Materials
a. REINFORCING STEEL BARS PLAIN GRADE 40 KG 0.55 41.00 22.55
b. STEEL FORMS 23CM WIDTH LN.M. 0.46 57.00 26.22
c. CURING COMPOUND LTR 0.29 30.00 8.70
d. GRAVEL G3/4 CU.M. 0.30 2,001.00 600.30
F.1
e. FINE AGGREGATE CU.M. 0.165 1,826.00 301.29
f. PORTLAND CEMENT BAG 2.85 250.00 712.50
g. ASPHALT SEALANT LTR 0.18 44.00 7.92
h. PIPE SLEEVE, 2" DIA LN.M. 0.0094 103.30 0.97
i. GREASE/TAR LTR 0.0094 112.00 1.05
j. CONCRETE SAW, DIAMOND BLADE Ø 14" PC 0.00015 8,000.00 1.20
Sub - Total for F.1 - As Submitted 1,682.70
Materials
a. REINFORCING STEEL BARS PLAIN GRADE 40 KG 0.55 41.00 22.55
b. STEEL FORMS 23CM WIDTH LN.M. 0.46 57.00 26.22
c. CURING COMPOUND LTR 0.29 30.00 8.70
d. GRAVEL G3/4 CU.M. 0.30 2,001.00 600.30
e. FINE AGGREGATE CU.M. 0.165 1,826.00 301.29
F.2
f. PORTLAND CEMENT BAG 2.85 250.00 712.50
g. ASPHALT SEALANT LTR 0.18 44.00 7.92
h. PIPE SLEEVE, 2" DIA LN.M. 0.0094 103.30 0.97
i. GREASE/TAR LTR 0.0094 112.00 1.05
j. CONCRETE SAW, DIAMOND BLADE Ø 14" PC 0.00015 8,000.00 1.20
Sub - Total for F.1 - As Evaluated 1,682.70
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 311 (1) f1 Portland Cement Concrete Pavement (Unreinforced) 0.30m thick 14days
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 404 Reinforcing Steel Bar, Grade 40 (Minor Structures)
Unit of Measurement : KG
Output per hour - As Submitted : 180.00
Output per hour - As Evaluated : 180.00
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 2 1.00 67.67 135.34
c. Unskilled Laborer 8 1.00 52.23 417.84
Sub - Total for A.1 - As Submitted 646.80
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 2 1.00 67.67 135.34
c. Unskilled Laborer 8 1.00 52.23 417.84
Sub - Total for A.2 - As Evaluated 646.80
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. BAR CUTTER, SINGLE PHASE 1 0.50 219.75 109.88
b. REBAR BENDER, 25MM, THREE PHASE 1 0.50 351.50 175.75
c. Cargo Truck, Japan and other Makes, 9 - 10 Tons, 270 Hp. 1 0.15 1,212.00 181.80
Sub - Total for B.1 - As Submitted 467.42
Equipment
a. BAR CUTTER, SINGLE PHASE 1 0.50 219.75 109.88
B.2 b. REBAR BENDER, 25MM, THREE PHASE 1 0.50 351.50 175.75
c. Cargo Truck, Japan and other Makes, 9 - 10 Tons, 270 Hp. 1 0.15 1,212.00 181.80
Sub - Total for B.2 - As Evaluated 467.42
C.1 Total (A.1 + B.1) - As Submitted 1,114.23
C.2 Total (A.2 + B.2) - As Evaluated 1,114.23
D.1 Output per hour - As Submitted 180.00
D.2 Output per hour - As Evaluated 180.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 6.19
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 6.19
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 404 Reinforcing Steel Bar, Grade 40 (Minor Structures)
Unit of Measurement : KG
Output per hour - As Submitted : 180.00
Output per hour - As Evaluated : 180.00
Materials
F.1 a. GI TIE WIRE #16 KG 0.021 80.00 1.68
b. REINFORCING STEEL BARS PLAIN GRADE 40 KG 1.05 41.00 43.05
c. (w/ 5% Wastage)
Sub - Total for F.1 - As Submitted 44.73
Materials
a. GI TIE WIRE #16 KG 0.021 80.00 1.68
F.2 b. REINFORCING STEEL BARS PLAIN GRADE 40 KG 1.05 41.00 43.05
(w/ 5% Wastage)
Sub - Total for F.1 - As Evaluated 44.73
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 50.92
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 50.92
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 6.11
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 6.11
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 4.07
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 4.07
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 3.06
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 3.06
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 64.16
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 64.16
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 4 1.00 67.67 270.68
A.1
c. Unskilled Laborer 8 1.00 52.23 417.84
Installation/ Removal of Forms
a. Skilled Laborer 4 1.00 67.67 539.52
b. Unskilled Laborer 8 1.00 52.23 539.52
Sub - Total for A.1 - As Submitted 782.14
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 8 1.00 52.23 417.84
A.2 Installation/ Removal of Forms
a. Skilled Laborer 4 1.00 67.67 270.68
b. Unskilled Laborer 8 1.00 52.23 417.84
c.
Sub - Total for A.2 - As Evaluated 782.14
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. ONE BAGGER MIXER 1 1.00 172.00 172.00
B.1
b. CONCRETE VIBRATOR, FLEXIBLE 4-6M SHAFT, 2"DIA (50MM) 1 1.00 91.25 91.25
c. WATER TRUCK (1000 gal.) 1 0.10 1,065.00 106.50
Minor Tools (5% of Labor Cost) 39.11
Sub - Total for B.1 - As Submitted 408.86
Equipment
a. ONE BAGGER MIXER 1 1.00 172.00 172.00
b. CONCRETE VIBRATOR, FLEXIBLE 4-6M SHAFT, 2"DIA (50MM) 1 1.00 91.25 91.25
B.2
c. WATER TRUCK (1000 gal.) 1 0.10 1,065.00 106.50
Minor Tools (5% of Labor Cost) 39.11
Sub - Total for B.2 - As Evaluated 408.86
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
a. LUMBER GOOD BD.FT. 70.00 60.00 1,050.00
b. PLYWOOD MARINE (0.0125m x 1.2m x 2.44m) PC 1.60 900.00 360.00
F.1
c. COMMON NAILS ASSORTED KG 0.70 80.00 56.00
d. PORTLAND CEMENT BAG 9.50 250.00 2,375.00
e. FINE AGGREGATE CU.M. 0.50 1,826.00 913.00
f. GRAVEL G3/4 CU.M. 1.00 2,001.00 2,001.00
Sub - Total for F.1 - As Submitted 6,755.00
Materials
a. LUMBER GOOD BD.FT. 70.00 60.00 1,050.00
b. PLYWOOD MARINE (0.0125m x 1.2m x 2.44m) PC 1.60 900.00 360.00
F.2 c. COMMON NAILS ASSORTED KG 0.70 80.00 56.00
d. PORTLAND CEMENT BAG 9.50 250.00 2,375.00
e. FINE AGGREGATE CU.M. 0.50 1,826.00 913.00
f. GRAVEL G3/4 CU.M. 1.00 2,001.00 2,001.00
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 500 (1) a3 Pipe Culverts, 910 mm diameter, Class II, RCPC
Labor :
A.1 a. Construction Foreman 1 0.57 93.62 53.36
b. Skilled Laborer 2 0.57 67.67 77.14
c. Unskilled Laborer 4 0.57 52.23 119.08
Sub - Total for A.1 - As Submitted 249.59
Labor :
a. Construction Foreman 1 0.57 93.62 53.36
A.2 b. Skilled Laborer 2 0.57 67.67 77.14
c. Unskilled Laborer 4 0.57 52.23 119.08
Sub - Total for A.2 - As Evaluated 249.59
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1
a. BACKHOE (0.80 cu.m.) 1 0.29 1,537.00 445.73
b. PLATE COMPACTORS (5 HP) 1 0.29 123.00 35.67
Sub - Total for B.1 - As Submitted 481.40
Equipment
a. BACKHOE (0.80 cu.m.) 1 0.29 1,537.00 445.73
B.2
b. PLATE COMPACTORS (5 HP) 1 0.29 123.00 35.67
Sub - Total for B.2 - As Evaluated 481.40
C.1 Total (A.1 + B.1) - As Submitted 730.99
C.2 Total (A.2 + B.2) - As Evaluated 730.99
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 730.99
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 730.99
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 500 (1) a3 Pipe Culverts, 910 mm diameter, Class II, RCPC
Materials
a. PORTLAND CEMENT BAG 1.080 250.00 270.00
F.1
b. FINE AGGREGATE CU.M. 0.061 1,826.00 111.39
c. REINFORCED CONCRETE PIPE CLASS II DIA 36" (910MM) PC 1.00 4,000.00 4,000.00
d. FINE AGGREGATE CU.M. 0.128 1,826.00 233.73
Sub - Total for F.1 - As Submitted 4,615.11
Materials
a. PORTLAND CEMENT BAG 1.080 250.00 270.00
b. FINE AGGREGATE CU.M. 0.061 1,826.00 111.39
F.2
c. REINFORCED CONCRETE PIPE CLASS II DIA 36" (910MM) PC 1.00 4,000.00 4,000.00
d. FINE AGGREGATE CU.M. 0.128 1,826.00 233.73
Sub - Total for F.1 - As Evaluated 4,615.11
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 5,346.11
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 5,346.11
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 641.53
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 641.53
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 427.69
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 427.69
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 320.77
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 320.77
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 6,736.09
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 6,736.09
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 2 1.00 67.67 135.34
c. Unskilled Laborer 4 1.00 52.23 208.92
Sub - Total for A.1 - As Submitted 437.88
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 2 1.00 67.67 135.34
c. Unskilled Laborer 4 1.00 52.23 208.92
Sub - Total for A.2 - As Evaluated 437.88
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1
a. ONE BAGGER MIXER 1 1.00 172.00 172.00
b.
Sub - Total for B.1 - As Submitted 172.00
Equipment
a. ONE BAGGER MIXER 1 1.00 172.00 172.00
B.2
b.
Sub - Total for B.2 - As Evaluated 172.00
C.1 Total (A.1 + B.1) - As Submitted 609.88
C.2 Total (A.2 + B.2) - As Evaluated 609.88
D.1 Output per hour - As Submitted 3.00
D.2 Output per hour - As Evaluated 3.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 203.29
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 203.29
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
MANHOLE/SLAB
a. PORTLAND CEMENT BAG 0.58 250.00 145.00
b. FINE AGGREGATE CU.M. 0.03 1,826.00 54.78
c. GRAVEL G3/4 CU.M. 0.06 2,001.00 120.06
d. REINFORCING STEEL BARS PLAIN GRADE 40 KG 14.19 41.00 581.79
F.1
e. GI TIE WIRE #16 KG 0.28 80.00 22.40
MASONRY WORKS
f. CHB ORDINARY (150MM X 230MM X 406MM) PC 12.75 16.00 204.00
g. PORTLAND CEMENT BAG 1.526 250.00 381.50
h. FINE AGGREGATE CU.M. 0.0844 1,826.00 154.11
i. REINFORCING STEEL BARS PLAIN GRADE 40 KG 8.64 41.00 354.24
j. GI TIE WIRE #16 KG 0.17 80.00 13.60
Sub - Total for F.1 - As Submitted 2,031.48
Materials
MANHOLE/SLAB
a. PORTLAND CEMENT BAG 0.58 250.00 145.00
b. FINE AGGREGATE CU.M. 0.03 1,826.00 54.78
c. GRAVEL G3/4 CU.M. 0.06 2,001.00 120.06
d REINFORCING STEEL BARS PLAIN GRADE 40 KG 14.19 41.00 581.79
e GI TIE WIRE #16 KG 0.28 80.00 22.40
F.2
MASONRY WORKS
f. CHB ORDINARY (150MM X 230MM X 406MM) PC 12.75 16.00 204.00
g. PORTLAND CEMENT BAG 1.526 250.00 381.50
h. FINE AGGREGATE CU.M. 0.0844 1,826.00 154.11
i. REINFORCING STEEL BARS PLAIN GRADE 40 KG 8.64 41.00 354.24
j. GI TIE WIRE #16 KG 0.17 80.00 13.60
Sub - Total for F.1 - As Evaluated 2,031.48
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 2 1.00 67.67 135.34
c. Unskilled Laborer 8 1.00 52.23 417.84
Sub - Total for A.1 - As Submitted 646.80
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 2 1.00 67.67 135.34
c. Unskilled Laborer 8 1.00 52.23 417.84
Sub - Total for A.2 - As Evaluated 646.80
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. ONE BAGGER MIXER 1 1.00 172.00 172.00
b. WATER TRUCK (1000 gal.) 1 0.05 1,065.00 53.25
c. BACKHOE (WHEEL TYPE 0.28 CU.M.) 1 0.10 840.00 84.00
Sub - Total for B.1 - As Submitted 309.25
Equipment
a. ONE BAGGER MIXER 1 1.00 172.00 172.00
B.2 b. WATER TRUCK (1000 gal.) 1 0.05 1,065.00 53.25
c. BACKHOE (WHEEL TYPE 0.28 CU.M.) 1 0.10 840.00 84.00
Sub - Total for B.2 - As Evaluated 309.25
C.1 Total (A.1 + B.1) - As Submitted 956.05
C.2 Total (A.2 + B.2) - As Evaluated 956.05
D.1 Output per hour - As Submitted 1.60
D.2 Output per hour - As Evaluated 1.60
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 597.53
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 597.53
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
a. PORTLAND CEMENT BAG 5.50 250.00 1,375.00
b. FINE AGGREGATE CU.M. 0.30 1,826.00 547.80
F.1
c. NATURAL GRAVEL CU.M. 0.02 1,806.00 36.12
d. FILTER CLOTH SQ.M. 0.015 190.00 2.85
e. PVC PIPES (50mm DIA) PC 0.30 270.00 81.00
f. STONE MASONRY CU.M. 1.05 2,006.00 2,106.30
Sub - Total for F.1 - As Submitted 4,149.07
Materials
a. PORTLAND CEMENT BAG 5.500 250.00 1,375.00
b. FINE AGGREGATE CU.M. 0.300 1,826.00 547.80
c. NATURAL GRAVEL CU.M. 0.020 1,806.00 36.12
F.2
d. FILTER CLOTH SQ.M. 0.015 180.00 2.70
e. PVC PIPES (50mm DIA) PC 0.300 270.00 81.00
f. STONE MASONRY CU.M. 1.050 2,006.00 2,106.30
Sub - Total for F.1 - As Evaluated 4,148.92
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 8 1.00 52.23 417.84
Sub - Total for A.1 - As Submitted 782.14
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 8 1.00 52.23 417.84
Sub - Total for A.2 - As Evaluated 782.14
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. CONCRETE VIBRATOR 1 1.00 148.88 148.88
b. ONE BAGGER MIXER 1 1.00 172.00 172.00
c. WATER TRUCK (1000 gal.) 1 0.05 1,065.00 53.25
Sub - Total for B.1 - As Submitted 374.13
Equipment
a. CONCRETE VIBRATOR 1 1.00 148.88 148.88
B.2 b. ONE BAGGER MIXER 1 1.00 172.00 172.00
c. WATER TRUCK (1000 gal.) 1 0.05 1,065.00 53.25
Sub - Total for B.2 - As Evaluated 374.13
C.1 Total (A.1 + B.1) - As Submitted 1,156.27
C.2 Total (A.2 + B.2) - As Evaluated 1,156.27
D.1 Output per hour - As Submitted 10.30
D.2 Output per hour - As Evaluated 10.30
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 112.26
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 112.26
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
a. PORTLAND CEMENT BAG 1.29 250.00 322.50
b. FINE AGGREGATE CU.M. 0.07 1,826.00 127.82
F.1
c. GRAVEL G3/4 CU.M. 0.14 2,001.00 280.14
d. PLYWOOD MARINE (0.0125m x 1.2m x 2.44m) PC 0.24 900.00 216.00
e. LUMBER COCO BD.FT. 11.47 35.00 401.45
f. COMMON NAILS ASSORTED KG 0.11 80.00 8.80
Sub - Total for F.1 - As Submitted 1,356.71
Materials
a. PORTLAND CEMENT BAG 1.29 250.00 322.50
b. FINE AGGREGATE CU.M. 0.07 1,826.00 127.82
c. GRAVEL G3/4 CU.M. 0.14 2,001.00 280.14
F.2
d. PLYWOOD MARINE (0.0125m x 1.2m x 2.44m) PC 0.24 900.00 216.00
e. LUMBER COCO BD.FT. 11.47 14.00 160.58
f. COMMON NAILS ASSORTED KG 0.11 80.00 8.80
Sub - Total for F.1 - As Evaluated 1,115.84
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,468.97
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,228.10
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 176.28
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 147.37
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 117.52
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 98.25
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 88.14
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 73.69
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,850.90
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 1,547.41
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 12 1.00 52.23 626.76
Sub - Total for A.1 - As Submitted 991.06
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 4 1.00 67.67 270.68
c. Unskilled Laborer 12 1.00 52.23 626.76
Sub - Total for A.2 - As Evaluated 991.06
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. TRANSIT MIXER (5 cu.m.) 4 1.00 1,318.00 5,272.00
b. CONCRETE VIBRATOR 2 1.00 148.88 297.76
c. BATCHING PLANT (30 cu.m.) 1 1.00 1,208.03 1,208.03
B.1
d. PAYLOADER (1.50 cu.m.) 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 (1000 gal.) 1 1.00 1,065.00 1,065.00
g. CONCRETE SAW, BLADE Ø 14" (7.5 HP) 1 1.00 32.63 32.63
Minor Tools (10% of Labor Cost)
Sub - Total for B.1 - As Submitted 10,153.42
Equipment
a. TRANSIT MIXER (5 cu.m.) 4 1.00 1,318.00 5,272.00
b. CONCRETE VIBRATOR 2 1.00 148.88 297.76
c. BATCHING PLANT (30 cu.m.) 1 1.00 1,208.03 1,208.03
B.2 d. PAYLOADER (1.50 cu.m.) 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 (1000 gal.) 1 1.00 1,065.00 1,065.00
g. CONCRETE SAW, BLADE Ø 14" (7.5 HP) 1 1.00 167.38 167.38
Sub - Total for B.2 - As Evaluated 10,288.17
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
a. CURING COMPOUND LTR 0.29 30.00 8.70
b. PORTLAND CEMENT BAG 0.95 250.00 237.50
F.1
c. FINE AGGREGATE CU.M. 0.055 1,826.00 100.43
d. GRAVEL G3/4 CU.M. 0.1 2,001.00 200.10
e. STEEL FORMS 25CM WIDTH LN.M. 0.46 60.00 27.60
f. ASPHALT SEALANT LTR 0.12 0.44 0.05
Sub - Total for F.1 - As Submitted 574.38
Materials
a. CURING COMPOUND LTR 0.29 30.00 8.70
b. PORTLAND CEMENT BAG 0.95 250.00 237.50
c. FINE AGGREGATE CU.M. 0.055 1,996.00 109.78
F.2
d. GRAVEL G3/4 CU.M. 0.1 1,996.00 199.60
e. STEEL FORMS 25CM WIDTH LN.M. 0.46 60.00 27.60
f. ASPHALT SEALANT LTR 0.12 0.44 0.05
Sub - Total for F.1 - As Evaluated 583.23
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 643.60
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 653.29
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitt (15 % - 12% - 10% - 8%) of G.1 12% 77.23
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluate (15 % - 12% - 10% - 8%) of G.2 12% 78.39
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 51.49
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 52.26
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 38.62
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 39.20
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 810.94
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 823.15
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 89.14 89.14
b. Skilled Laborer 1 1.00 64.40 64.40
c. Unskilled Laborer 2 1.00 49.65 99.30
Sub - Total for A.1 - As Submitted 252.84
Labor :
a. Construction Foreman 1 1.00 89.14 89.14
A.2 b. Skilled Laborer 1 1.00 64.40 64.40
c. Unskilled Laborer 2 1.00 49.65 99.30
Sub - Total for A.2 - As Evaluated 252.84
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. Cargo Truck, Japan and other Makes, 2 - 5 Tons, 160 Hp. 1 1.00 783.00 783.00
b.
c.
Sub - Total for B.1 - As Submitted 783.00
Equipment
a. Cargo Truck, Japan and other Makes, 2 - 5 Tons, 160 Hp. 1 1.00 783.00 783.00
b.
c.
d.
e.
B.2
f.
g.
h.
i.
j.
Sub - Total for B.2 - As Evaluated 783.00
C.1 Total (A.1 + B.1) - As Submitted 1,035.84
C.2 Total (A.2 + B.2) - As Evaluated 1,035.84
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,035.84
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 1,035.84
Materials
a. PORTLAND CEMENT BAG 1.32 251.00 331.32
b. FINE AGGREGATE CU.M. 0.073 2,282.00 166.59
c. GRAVEL G1 CU.M. 0.145 2,282.00 330.89
d. LUMBER GOOD BD.FT. 8 26.00 208.00
F.1
e. GI PIPE SCHEDULE 40 DIA(76MM) PC 3.1 2,345.00 7,269.50
f. PROHIBITORY SIGN, 3MM THICK ALUMINUM SHEET 90CM CIRCLE PC 1 7,200.00 7,200.00
g. MACHINE BOLTS WITH NUTS AND WASHER KG 12 100.00 1,200.00
h. COMMON NAILS ASSORTED KG 0.08 89.00 7.12
i.
j.
Sub - Total for F.1 - As Submitted 16,713.42
Materials
a. PORTLAND CEMENT BAG 1.32 251.00 331.32
b. FINE AGGREGATE CU.M. 0.073 2,282.00 166.59
c. GRAVEL G1 CU.M. 0.145 2,282.00 330.89
d. LUMBER GOOD BD.FT. 8 26.00 208.00
e. GI PIPE SCHEDULE 40 DIA(76MM) PC 3.1 2,345.00 7,269.50
F.2
f. PROHIBITORY SIGN, 3MM THICK ALUMINUM SHEET 90CM CIRCLE PC 1 7,200.00 7,200.00
g. MACHINE BOLTS WITH NUTS AND WASHER KG 12 100.00 1,200.00
h. COMMON NAILS ASSORTED KG 0.08 89.00 7.12
i.
j.
Sub - Total for F.1 - As Evaluated 16,713.42
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 17,749.26
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 17,749.26
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 15% 2,662.39
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 15% 2,662.39
I.1 Profit - As Submitted (10% - 8%) of G.1 10% 1,774.93
I.2 Profit - As Evaluated (10% - 8%) of G.2 10% 1,774.93
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 1,109.33
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 1,109.33
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 23,295.90
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 23,295.90
Hauling Hauling
SOURCE Unit Cost Distance Hauling Cost
MATERIALS DESCRIPTION UNIT COST UNIT NO. (P/cu.m./ from (per unit)
Km.) Source
(Km)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 89.14 89.14
b. Skilled Laborer 1 1.00 64.40 64.40
c. Unskilled Laborer 2 1.00 49.65 99.30
Sub - Total for A.1 - As Submitted 252.84
Labor :
a. Construction Foreman 1 1.00 89.14 89.14
A.2 b. Skilled Laborer 1 1.00 64.40 64.40
c. Unskilled Laborer 2 1.00 49.65 99.30
Sub - Total for A.2 - As Evaluated 252.84
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. Cargo Truck, Japan and other Makes, 2 - 5 Tons, 160 Hp. 1 0.25 783.00 195.75
b. WELDING MACHINE, GAS/DIESEL DRIVEN, 500AMP, 70HP 1 0.25 539.00 134.75
c.
Sub - Total for B.1 - As Submitted 330.50
Equipment
a. Cargo Truck, Japan and other Makes, 2 - 5 Tons, 160 Hp. 1 0.25 783.00 195.75
b. WELDING MACHINE, GAS/DIESEL DRIVEN, 500AMP, 70HP 1 0.25 539.00 134.75
c.
d.
e.
B.2
f.
g.
h.
i.
j.
Sub - Total for B.2 - As Evaluated 330.50
C.1 Total (A.1 + B.1) - As Submitted 583.34
C.2 Total (A.2 + B.2) - As Evaluated 583.34
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 583.34
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 583.34
Materials
a. PORTLAND CEMENT BAG 0.48 251.00 120.48
b. FINE AGGREGATE CU.M. 0.025 2,282.00 57.05
c. GRAVEL G3/4 CU.M. 0.05 2,457.00 122.85
d. LUMBER GOOD BD.FT. 8 26.00 208.00
F.1
e. GI PIPE SCHEDULE 40 DIA(76MM) PC 1 2,345.00 2,345.00
f. DANGER/WARNING SIGN, 3MM THICK ALUMINU SHEET 90CM TRI PC 5 4,300.00 21,500.00
g. ANCHOR BOLTS WITH NUTS AND WASHER KG 12 35.00 420.00
h. COMMON NAILS ASSORTED KG 3 89.00 267.00
i. REINFORCING STEEL BARS DEFORMED GRADE 60 KG 2 43.00 86.00
j. REFLECTORIZED TRAFFIC PAINT YELLOW LTR 0.08 450.00 36.00
Sub - Total for F.1 - As Submitted 25,162.38
Materials
a. PORTLAND CEMENT BAG 0.48 251.00 120.48
b. FINE AGGREGATE CU.M. 0.025 2,282.00 57.05
c. GRAVEL G3/4 CU.M. 0.05 2,457.00 122.85
d. LUMBER GOOD BD.FT. 8 26.00 208.00
e. GI PIPE SCHEDULE 40 DIA(76MM) PC 1 2,345.00 2,345.00
F.2
f. DANGER/WARNING SIGN, 3MM THICK ALUMINU SHEET 90CM TRI PC 5 4,300.00 21,500.00
g. ANCHOR BOLTS WITH NUTS AND WASHER KG 12 35.00 420.00
h. COMMON NAILS ASSORTED KG 3 89.00 267.00
i. REINFORCING STEEL BARS DEFORMED GRADE 60 KG 2 43.00 86.00
j. REFLECTORIZED TRAFFIC PAINT YELLOW LTR 0.08 450.00 36.00
Sub - Total for F.1 - As Evaluated 25,162.38
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 25,745.72
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 25,745.72
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 15% 3,861.86
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 15% 3,861.86
I.1 Profit - As Submitted (10% - 8%) of G.1 10% 2,574.57
I.2 Profit - As Evaluated (10% - 8%) of G.2 10% 2,574.57
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 1,609.11
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 1,609.11
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 33,791.26
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 33,791.26
Hauling Hauling
SOURCE Unit Cost Distance Hauling Cost
MATERIALS DESCRIPTION UNIT COST UNIT NO. (P/cu.m./ from (per unit)
Km.) Source
(Km)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 605 (3) a1 Guide or Information Signs G1-1 Advance Direction Signs Stack Signs (Overhead Sign Cantilever Support; 3440mmx1750mm)
Labor :
A.1 a. Construction Foreman 16 1.00 93.62 1,497.92
b. Skilled Laborer 16 11.00 67.67 11,909.92
c. Unskilled Laborer 16 6.00 52.23 5,014.08
Sub - Total for A.1 - As Submitted 18,421.92
Labor :
a. Construction Foreman 16 1.00 93.62 1,497.92
A.2 b. Skilled Laborer 16 11.00 67.67 11,909.92
c. Unskilled Laborer 16 6.00 52.23 5,014.08
Sub - Total for A.2 - As Evaluated 18,421.92
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. CRANE, CRAWLER STD BOOM, MECH/HYDR-OPRTD, 36-40MT, 19 1 6.00 1,902.00 11,412.00
b. WELDING MACHINE, GAS/DIESEL DRIVEN, 300AMP, 48HP 1 16.00 371.00 5,936.00
c. ONE BAGGER MIXER 1 16.00 172.00 2,752.00
Sub - Total for B.1 - As Submitted 20,100.00
Equipment
a. CRANE, CRAWLER STD BOOM, MECH/HYDR-OPRTD, 36-40MT, 19 1 6.00 1,902.00 11,412.00
B.2 b. WELDING MACHINE, GAS/DIESEL DRIVEN, 300AMP, 48HP 1 16.00 371.00 5,936.00
c. ONE BAGGER MIXER 1 16.00 172.00 2,752.00
Sub - Total for B.2 - As Evaluated 20,100.00
C.1 Total (A.1 + B.1) - As Submitted 38,521.92
C.2 Total (A.2 + B.2) - As Evaluated 38,521.92
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 38,521.92
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 38,521.92
Materials
a. Sign Face (4mm Al. Composite Panel (0.4mm thk. Al Skin) and White
retro-reflective letters, chevron and border ) Sq.m 6.02 22,000.00 132,440.00
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 89.14 89.14
b. Skilled Laborer 1 1.00 64.40 64.40
c. Unskilled Laborer 2 1.00 49.65 99.30
Sub - Total for A.1 - As Submitted 252.84
Labor :
a. Construction Foreman 1 1.00 89.14 89.14
A.2 b. Skilled Laborer 1 1.00 64.40 64.40
c. Unskilled Laborer 2 1.00 49.65 99.30
Sub - Total for A.2 - As Evaluated 252.84
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. Cargo Truck, Japan and other Makes, 2 - 5 Tons, 160 Hp. 1 1.00 783.00 783.00
b.
c.
Sub - Total for B.1 - As Submitted 783.00
Equipment
a. Cargo Truck, Japan and other Makes, 2 - 5 Tons, 160 Hp. 1 1.00 783.00 783.00
b.
c.
d.
e.
B.2
f.
g.
h.
i.
j.
Sub - Total for B.2 - As Evaluated 783.00
C.1 Total (A.1 + B.1) - As Submitted 1,035.84
C.2 Total (A.2 + B.2) - As Evaluated 1,035.84
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,035.84
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 1,035.84
Materials
a. PORTLAND CEMENT BAG 1.32 251.00 331.32
b. FINE AGGREGATE CU.M. 0.073 2,282.00 166.59
c. GRAVEL G1 CU.M. 0.145 2,282.00 330.89
d. LUMBER GOOD BD.FT. 8 26.00 208.00
F.1
e. GI PIPE SCHEDULE 40 DIA(76MM) PC 3.1 2,345.00 7,269.50
f. INFORMATIVE SIGN, 3MM THICK ALUMINUM SHEET (610MM X 121 PC 1 11,000.00 11,000.00
g. MACHINE BOLTS WITH NUTS AND WASHER KG 12 100.00 1,200.00
h. COMMON NAILS ASSORTED KG 0.08 89.00 7.12
i.
j.
Sub - Total for F.1 - As Submitted 20,513.42
Materials
a. PORTLAND CEMENT BAG 1.32 251.00 331.32
b. FINE AGGREGATE CU.M. 0.073 2,282.00 166.59
c. GRAVEL G1 CU.M. 0.145 2,282.00 330.89
d. LUMBER GOOD BD.FT. 8 26.00 208.00
e. GI PIPE SCHEDULE 40 DIA(76MM) PC 3.1 2,345.00 7,269.50
F.2
f. INFORMATIVE SIGN, 3MM THICK ALUMINUM SHEET (610MM X 121 PC 1 11,000.00 11,000.00
g. MACHINE BOLTS WITH NUTS AND WASHER KG 12 100.00 1,200.00
h. COMMON NAILS ASSORTED KG 0.08 89.00 7.12
i.
j.
Sub - Total for F.1 - As Evaluated 20,513.42
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 21,549.26
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 21,549.26
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 15% 3,232.39
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 15% 3,232.39
I.1 Profit - As Submitted (10% - 8%) of G.1 10% 2,154.93
I.2 Profit - As Evaluated (10% - 8%) of G.2 10% 2,154.93
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 1,346.83
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 1,346.83
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 28,283.40
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 28,283.40
Hauling Hauling
SOURCE Unit Cost Distance Hauling Cost
MATERIALS DESCRIPTION UNIT COST UNIT NO. (P/cu.m./ from (per unit)
Km.) Source
(Km)
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 1 1.00 67.67 67.67
c. Unskilled Laborer 2 1.00 52.23 104.46
Sub - Total for A.1 - As Submitted 265.75
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 1 1.00 67.67 67.67
c. Unskilled Laborer 2 1.00 52.23 104.46
Sub - Total for A.2 - As Evaluated 265.75
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. Cargo Truck/Delivery Truck (5 T) 1 1.00 712.00 712.00
B.1 b. BACKHOE (0.80 cu.m.) 1 1.00 1,537.00 1,537.00
c. TRUCK, WATER WAGON/PUMP, 3001-5000GAL, 564HP 1 0.50 2,450.00 1,225.00
Minor Tools (10% of Labor Cost)
Note: Includes watering for three (3) months
Sub - Total for B.1 - As Submitted 3,474.00
Equipment
a. Cargo Truck/Delivery Truck (5 T) 1 1.00 712.00 712.00
B.2 b. BACKHOE (0.80 cu.m.) 1 1.00 1,537.00 1,537.00
c. TRUCK, WATER WAGON/PUMP, 3001-5000GAL, 564HP 1 0.50 1,520.00 760.00
Sub - Total for B.2 - As Evaluated 3,009.00
C.1 Total (A.1 + B.1) - As Submitted 3,739.75
C.2 Total (A.2 + B.2) - As Evaluated 3,274.75
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 3,739.75
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 3,274.75
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Materials
a. Trees (Delivered at Site) PC 1.00 4.00 4.00
b. Fertilizers KG 3.00 23.00 69.00
F.1 c. Bamboo Pole PC 3.00 45.00 135.00
d. POLYETHYLENE SHEET (PLASTIC COVER) LM 3.00 40.00 120.00
e. GI TIE WIRE #16 KG 0.25 80.00 20.00
f.
Miscellaneous (5% of Material Cost)
Sub - Total for F.1 - As Submitted 348.00
Materials
a. Trees (Delivered at Site) PC 1.00 4.00 4.00
b. Fertilizers KG 3.00 23.00 69.00
F.2 c. Bamboo Pole PC 3.00 45.00 135.00
d. POLYETHYLENE SHEET (PLASTIC COVER) LM 3.00 40.00 120.00
e. GI TIE WIRE #16 KG 0.25 70.00 17.50
Sub - Total for F.1 - As Evaluated 345.50
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 4,087.75
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 3,620.25
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 490.53
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 434.43
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 327.02
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 289.62
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 245.27
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 217.22
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 5,150.57
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 4,561.52
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 612 (1) Reflectorized Thermoplastic Pavement Markings White
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 2 1.00 67.67 135.34
c. Unskilled Laborer 6 1.00 52.23 313.38
Sub - Total for A.1 - As Submitted 542.34
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 2 1.00 67.67 135.34
c. Unskilled Laborer 6 1.00 52.23 313.38
Sub - Total for A.2 - As Evaluated 542.34
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. Cargo Truck/Delivery Truck (5 T) 1 1.00 712.00 712.00
B.1
b. APPLICATOR MACHINE 1 1.00 93.75 93.75
c. KNEADING MACHINE 1 1.00 187.56 187.56
Minor Tools (10% of Labor Cost)
Sub - Total for B.1 - As Submitted 993.31
Equipment
a. Cargo Truck/Delivery Truck (5 T) 1 1.00 712.00 712.00
B.2 b. APPLICATOR MACHINE 1 1.00 93.75 93.75
c. KNEADING MACHINE 1 1.00 187.56 187.56
Sub - Total for B.2 - As Evaluated 993.31
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 612 (1) Reflectorized Thermoplastic Pavement Markings White
Materials
a. PAINT THERMOPLASTIC WHITE BAG 0.325 1,565.00 508.63
b. GLASS BEADS (PRE-MIX) BAG 0.033 895.00 29.54
F.1
c. PRIMER WHITE LTR 0.12 200.00 24.00
d. LPG CYLINDER (50 kg) CYL 0.004 3,900.00 15.60
e. LPG CYLINDER (12 kg) CYL 0.002 936.00 1.87
f. CALSUMINE KG 0.125 5.00 0.63
Sub - Total for F.1 - As Submitted 580.26
Materials
a. PAINT THERMOPLASTIC WHITE BAG 0.325 1,565.00 508.63
b. GLASS BEADS (PRE-MIX) BAG 0.033 895.00 29.54
c. PRIMER WHITE LTR 0.12 200.00 24.00
F.2
d. LPG CYLINDER (50 kg) CYL 0.004 3,900.00 15.60
e. LPG CYLINDER (12 kg) CYL 0.002 936.00 1.87
f. CALSUMINE KG 0.125 5.00 0.63
Sub - Total for F.1 - As Evaluated 580.26
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 612 (1) Reflectorized Thermoplastic Pavement Markings White
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 612 (2) Reflectorized Thermoplastic Pavement Markings Yellow
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Skilled Laborer 2 1.00 67.67 135.34
c. Unskilled Laborer 6 1.00 52.23 313.38
Sub - Total for A.1 - As Submitted 542.34
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Skilled Laborer 2 1.00 67.67 135.34
c. Unskilled Laborer 6 1.00 52.23 313.38
Sub - Total for A.2 - As Evaluated 542.34
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. Cargo Truck/Delivery Truck (5 T) 1 1.00 712.00 712.00
B.1
b. APPLICATOR MACHINE 1 1.00 93.75 93.75
c. KNEADING MACHINE 1 1.00 187.56 187.56
Minor Tools (10% of Labor Cost)
Sub - Total for B.1 - As Submitted 993.31
Equipment
a. Cargo Truck/Delivery Truck (5 T) 1 1.00 712.00 712.00
B.2 b. APPLICATOR MACHINE 1 1.00 93.75 93.75
c. KNEADING MACHINE 1 1.00 187.56 187.56
Sub - Total for B.2 - As Evaluated 993.31
C.1 Total (A.1 + B.1) - As Submitted 1,535.65
C.2 Total (A.2 + B.2) - As Evaluated 1,535.65
D.1 Output per hour - As Submitted 25.00
D.2 Output per hour - As Evaluated 25.00
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 612 (2) Reflectorized Thermoplastic Pavement Markings Yellow
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 612 (2) Reflectorized Thermoplastic Pavement Markings Yellow
Materials
a. PAINT THERMOPLASTIC YELLOW BAG 0.325 1,780.00 578.50
b. GLASS BEADS (PRE-MIX) BAG 0.033 895.00 29.54
F.1 c. PRIMER WHITE LTR 0.12 200.00 24.00
d. LPG CYLINDER (50 kg) CYL 0.004 3,900.00 15.60
e. LPG CYLINDER (12 kg) CYL 0.002 936.00 1.87
f. CALSUMINE KG 0.125 5.00 0.63
Miscellaneous (5% of Material Cost)
Sub - Total for F.1 - As Submitted 650.13
Materials
a. PAINT THERMOPLASTIC YELLOW BAG 0.325 1,780.00 578.50
b. GLASS BEADS (PRE-MIX) BAG 0.033 895.00 29.54
c. PRIMER WHITE LTR 0.12 200.00 24.00
d. LPG CYLINDER (50 kg) CYL 0.004 3,900.00 15.60
e. LPG CYLINDER (12 kg) CYL 0.002 936.00 1.87
F.2
f. CALSUMINE KG 0.125 5.00 0.63
Miscellaneous (5% of Material Cost)
h.
i.
j.
Sub - Total for F.1 - As Evaluated 650.13
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 711.56
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 711.56
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 12% 85.39
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 12% 85.39
I.1 Profit - As Submitted (10% - 8%) of G.1 8% 56.92
I.2 Profit - As Evaluated (10% - 8%) of G.2 8% 56.92
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 612 (2) Reflectorized Thermoplastic Pavement Markings Yellow
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 612 (2) Reflectorized Thermoplastic Pavement Markings Yellow
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 613 (1) Concrete Joint Sealant (Hot Poured Elastic Type)
Unit of Measurement : KG
Output per hour - As Submitted : 20.00
Output per hour - As Evaluated : 20.00
Labor :
A.1 a. Construction Foreman 1 1.00 93.62 93.62
b. Unskilled Laborer 6 1.00 52.23 313.38
c.
Sub - Total for A.1 - As Submitted 407.00
Labor :
a. Construction Foreman 1 1.00 93.62 93.62
A.2 b. Unskilled Laborer 6 1.00 52.23 313.38
c.
Sub - Total for A.2 - As Evaluated 407.00
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
a. ASPHALT KETTLE/DRUM 1 1.00 10.00 10.00
B.1
Minor Tools (5% of Labor Cost) 20.35
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 613 (1) Concrete Joint Sealant (Hot Poured Elastic Type)
Unit of Measurement : KG
Output per hour - As Submitted : 20.00
Output per hour - As Evaluated : 20.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 21.87
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 21.87
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 613 (1) Concrete Joint Sealant (Hot Poured Elastic Type)
Unit of Measurement : KG
Output per hour - As Submitted : 20.00
Output per hour - As Evaluated : 20.00
Materials
F.1
a. BLOWN ASPHALT KG 1.05 250.00 262.50
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 613 (1) Concrete Joint Sealant (Hot Poured Elastic Type)
Unit of Measurement : KG
Output per hour - As Submitted : 20.00
Output per hour - As Evaluated : 20.00
Atimonan, Quezon
FORM POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Labor :
A.1 a. Construction Foreman 1 1.00 89.14 89.14
b. Skilled Laborer 1 1.00 64.40 64.40
c. Unskilled Laborer 2 1.00 49.65 99.30
Sub - Total for A.1 - As Submitted 252.84
Labor :
a. Construction Foreman 1 1.00 89.14 89.14
A.2 b. Skilled Laborer 1 1.00 64.40 64.40
c. Unskilled Laborer 2 1.00 49.65 99.30
Sub - Total for A.2 - As Evaluated 252.84
Name and Capacity No. of Units No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 a. Cargo Truck, Japan and other Makes, 2 - 5 Tons, 160 Hp. 1 0.25 783.00 195.75
b. WELDING MACHINE, GAS/DIESEL DRIVEN, 500AMP, 70HP 1 0.25 539.00 134.75
c.
Sub - Total for B.1 - As Submitted 330.50
Equipment
a. Cargo Truck, Japan and other Makes, 2 - 5 Tons, 160 Hp. 1 0.25 783.00 195.75
b. WELDING MACHINE, GAS/DIESEL DRIVEN, 500AMP, 70HP 1 0.25 539.00 134.75
c.
d.
e.
B.2
f.
g.
h.
i.
j.
Sub - Total for B.2 - As Evaluated 330.50
C.1 Total (A.1 + B.1) - As Submitted 583.34
C.2 Total (A.2 + B.2) - As Evaluated 583.34
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 583.34
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 583.34
Materials
a. PORTLAND CEMENT BAG 0.48 251.00 120.48
b. FINE AGGREGATE CU.M. 0.025 2,282.00 57.05
c. GRAVEL G1 CU.M. 0.05 2,282.00 114.10
d. LUMBER GOOD BD.FT. 8 26.00 208.00
e. GI PIPE SCHEDULE 40 DIA(76MM) PC 1 2,345.00 2,345.00
F.1
f. STEEL SHEET STAINLESS KG 5 160.00 800.00
g. ANCHOR BOLTS & NUTS, GRADE 60 (28MM DIAM.) PC 12 109.00 1,308.00
h. ANCHOR BOLTS & NUTS, GRADE 60 (32MM DIAM.) PC 3 125.00 375.00
i. CHEVRON DIRECTIONALSIGN, 3MM THICK ALUMINUM SHEET (61 PC 2 7,650.00 15,300.00
j. COMMON NAILS ASSORTED KG 0.08 89.00 7.12
k. REINFORCING STEEL BARS DEFORMED GRADE 60 KG 4.93 43.00 211.99
l. REFLECTORIZED TRAFFIC PAINT YELLOW LTR 12 450.00 5,400.00
Sub - Total for F.1 - As Submitted 26,246.74
Materials
a. PORTLAND CEMENT BAG 0.48 251.00 120.48
b. FINE AGGREGATE CU.M. 0.025 2,282.00 57.05
c. GRAVEL G1 CU.M. 0.05 2,282.00 114.10
d. LUMBER GOOD BD.FT. 8 26.00 208.00
e. GI PIPE SCHEDULE 40 DIA(76MM) PC 1 2,345.00 2,345.00
f. STEEL SHEET STAINLESS KG 5 160.00 800.00
F.2
g. ANCHOR BOLTS & NUTS, GRADE 60 (28MM DIAM.) PC 12 109.00 1,308.00
h. ANCHOR BOLTS & NUTS, GRADE 60 (32MM DIAM.) PC 3 125.00 375.00
i. CHEVRON DIRECTIONALSIGN, 3MM THICK ALUMINUM SHEET (61 PC 2 7,650.00 15,300.00
j. COMMON NAILS ASSORTED KG 0.08 89.00 7.12
k. REINFORCING STEEL BARS DEFORMED GRADE 60 KG 4.93 43.00 211.99
l. REFLECTORIZED TRAFFIC PAINT YELLOW LTR 12 450.00 5,400.00
Sub - Total for F.1 - As Evaluated 26,246.74
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 26,830.08
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 26,830.08
H.1 Overhead, Contingencies and Miscellaneous (OCM) - As Submitted (15 % - 12% - 10% - 8%) of G.1 15% 4,024.51
H.2 Overhead, Contingencies and Miscellaneous (OCM) - As Evaluated (15 % - 12% - 10% - 8%) of G.2 15% 4,024.51
I.1 Profit - As Submitted (10% - 8%) of G.1 10% 2,683.01
I.2 Profit - As Evaluated (10% - 8%) of G.2 10% 2,683.01
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 5% 1,676.88
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2) 5% 1,676.88
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 35,214.48
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 35,214.48
Hauling Hauling
SOURCE Unit Cost Distance Hauling Cost
MATERIALS DESCRIPTION UNIT COST UNIT NO. (P/cu.m./ from (per unit)
Km.) Source
(Km)