Republic of the Philippines

Department of Public Works and Highways

QUEZON II DISTRICT ENGINEERING OFFICE
REGION IV-A
Lucena City

PROGRAM OF WORK/BUDGET COST

PROJECT: OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD Date Prepared : September 27, 2017
SYSTEM (MFO-1), BRIDGE - WIDENING OF Net Length: 38.75m
PERMANENT BRIDGES, DUMUKLONG BR. (B03071LZ)
a. Bridge 24.65m
ALONG LUCENA - DALAHICAN PORT ROAD
b. Approach Slab 4.0 m (B/S)
Location : Lucena City, Quezon Province c. Approaches 6.10m
Region IV-A Classification: Bridge
Estd. Project Cost: P 24,650,000.00 Starting Date:
Source of Fund: GAA 2018 Total Project Duration: 170 CD
Limits: Bridge : K0133+751 - K0133+783.65 No. of Working Days: 138 CD
2nd Approaches : K0133+783.65 - K0133+789.75 No. of Pre-determined
Unworkable Days: 32 CD
DESCRIPTION OF WORKS EQUIPMENT
% OF TOTAL
TO BE DONE DESCRIPTION REQUIRED
PART A FACILITIES FOR THE ENGINEER 1.39%
PART B OTHER GENERAL REQUIREMENTS 3.32%
PART C EARTHWORKS 1.79%
PART D SUBBASE AND BASE COURSE 0.03%
PART E SURFACE COURSE 0.46%
PART F BRIDGE CONSTRUCTION 75.69%
PART G DRAINAGE AND SLOPE PROTECTION 17.19% (Pls See Annex "A")
PART H MISCELLANEOUS STRUCTURES 0.13%
Total 100%
ESTIMATED COST OF THE PROJECT
DIRECT COST
ADJUSTED UNIT
ITEM NO. DESCRIPTION QTY. UNIT
TOTAL UNIT COST COST

PART A FACILITIES FOR THE ENGINEER

A.1.1(3) Construction of Field Office for the Engineer 1.00 l.s. 90,675.40 90,675.40 102,825.90
Provision of Furnitures/Fixtures, Equipment &
A.1.1(11) 1.00 l.s. 171,231.33 171,231.33 194,176.33
Appliances for the Field Office for the Engineer
A.1.4 (1) Provision of Progress Photographs 5.67 mo. 5,103.00 900.00 1,020.60
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 2.00 ea. 8,272.32 4,136.16 5,211.56
B.7 Occupational Safety and Health Program 5.67 mo. 25,540.80 4,504.55 5,108.16
B.8 Traffic Management 5.67 mo. 127,201.70 22,434.16 25,440.34
B.9 Mobilization / Demobilization 1.00 l.s. 226,118.00 226,118.00 237,423.90
B.18(1) Craneway 1.00 l.s. 251,663.56 251,663.56 317,096.09
PART C EARTHWORK
101(1) Removal of Structures and Obstructions 1.00 l.s. 200,789.93 200,789.93 252,995.31
103(1)a Structure Excavation (Common Soil) 339.97 cu.m. 79,281.00 233.20 293.83
104(1)a Embankment from Roadway Excavation 6.15 cu.m. 1,427.97 232.19 292.56
104(2)a Embankment from borrow (Common Soil) 129.42 cu.m. 62,258.79 481.06 606.13
105(1)a Subgrade Preparation (Common Material) 66.49 sq.m. 1,072.48 16.13 20.33
PART D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course 9.85 cu.m. 6,050.46 614.26 773.97
PART E SURFACE COURSE
PCC Pavement (Unreinforced) - 280 mm. thk.
311(1)e1 41.00 sq.m. 65,318.33 1,593.13 2,007.34
(3500psi @ 14 days using 25mm ø dowel)
PCC Pavement (Unreinforced) - 280 mm. thk.
311(1)e1 18.00 sq.m. 23,315.04 1,295.28 1,632.05
(3500psi @ 14 days)
Sub-Total 1,345,320.11

Prepared by: Reviewed by :

REIMART REGIN P. BAUTISTA JUAN J. PANGANIBAN

Engineer II Chief, Construction Section

Checked & Submitted by : Recommending Approval :

FAUSTINO MARK ANTHONY S. DE LA CRUZ MA. CHYMBELIN D. IBAL

Chief, Planning & Design Section Assistant District Engineer

Approved by:

NESTOR I. CLEOFAS
District Engineer

Page 1 of 2
 Republic of the Philippines
Department of Public Works and Highways
QUEZON II DISTRICT ENGINEERING OFFICE
REGION IV-A
Lucena City

PROGRAM OF WORK/BUDGET COST

PROJECT: OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD Date Prepared : September 27, 2017
SYSTEM (MFO-1), BRIDGE - WIDENING OF Net Length: 38.75m
PERMANENT BRIDGES, DUMUKLONG BR. (B03071LZ)
a. Bridge 24.65m
ALONG LUCENA - DALAHICAN PORT ROAD
b. Approach Slab 4.0 m (B/S)
Location : Lucena City, Quezon Province c. Approaches 6.10m
Region IV-A Classification: Bridge
Estd. Project Cost: P 24,650,000.00 Starting Date:
Source of Fund: GAA 2018 Total Project Duration: 170 CD
Limits: Bridge : K0133+751 - K0133+783.65 No. of Working Days: 138 CD
2nd Approaches : K0133+783.65 - K0133+789.75 No. of Pre-determined
Unworkable Days: 32 CD
DESCRIPTION OF WORKS EQUIPMENT
% OF TOTAL
TO BE DONE DESCRIPTION REQUIRED
PART A FACILITIES FOR THE ENGINEER 1.39%
PART B OTHER GENERAL REQUIREMENTS 3.32%
PART C EARTHWORKS 1.79%
PART D SUBBASE AND BASE COURSE 0.03%
PART E SURFACE COURSE 0.46%
PART F BRIDGE CONSTRUCTION 75.69%
PART G DRAINAGE AND SLOPE PROTECTION 17.19% (Pls See Annex "A")
PART H MISCELLANEOUS STRUCTURES 0.13%
Total 100%
ESTIMATED COST OF THE PROJECT
DIRECT COST
ADJUSTED UNIT
ITEM NO. DESCRIPTION QTY. UNIT
TOTAL UNIT COST COST

PART F BRIDGE CONSTRUCTION

Concrete Piles Cast in Drilled Holes, 1.00 m. Ø, fc'
400(17)a3 160.00 m. 4,897,950.40 30,612.19 38,571.36
= 28 MPa (ordinary soil condition)
400(24)c1 Permanent Casing (1.00m. Ø) 10mm thk. 48.00 m. 766,629.60 15,971.45 20,124.03
400(22)c Pile Integrity Testing (Low Strain) 8.00 each 301,568.00 37,696.00 47,496.96
400(28) High Strain Dynamic Testing (P.D.A.) 2.00 each 422,947.64 211,473.82 266,457.02
401(2)a Concrete Railing (Standard) 49.30 m. 159,011.73 3,225.39 4,063.99
403(2) Structural Steel, Fabricated (Expansion Dam) 2,455.51 kg. 206,606.61 84.14 106.02
404(1)a Reinforcing Steel, Grade 40 18,573.36 kg. 797,540.08 42.94 54.11
404(1)b Reinforcing Steel, Grade 60 22,411.48 kg. 1,009,413.06 45.04 56.74
405(1)a3 Structural Concrete 20.68 Mpa Class A @ 28 days 205.00 cu.m. 1,559,982.35 7,609.67 9,588.18
Prestressed Structural Concrete Members (24.05m
406(1)a6 6.00 each 4,148,337.06 691,389.51 871,150.78
Type IV, I-Girders, Lauching/ Erection)
407(8) Lean Concrete (Class 3 16.5 Mpa) 2.47 cu.m. 8,994.38 3,641.45 4,588.23
412(1) Elastomeric Bearing Pad (50 mm. Thk. DURO 60) 12.00 each 122,835.96 10,236.33 12,897.78
517(1)a Drain Pipe 10.00 pcs. 8,449.40 844.94 1,064.63
1033(1) Metal Deck Panel 96.20 l.m 161,705.47 1,680.93 2,117.97
PART G DRAINAGE AND SLOPE PROTECTION
500(1)a3 Pipe Culverts, 910mm dia. (36" Ø) (Class II) 12.20 l.m 61,218.01 5,017.87 6,322.51
505(5) Grouted Riprap (Class A) 279.01 cu.m. 730,242.91 2,617.26 3,297.75
506(1) Stone Masonry 151.78 cu.m. 478,619.79 3,153.38 3,973.26
511(1) Gabions 826.00 cu.m. 1,894,756.44 2,293.89 2,890.31
511(3) Filter Cloth 703.50 sq.m. 145,042.07 206.17 259.78
PART H MISCELLANEOUS STRUCTURES
600(7) Curb and Gutter (Precast) 12.20 pc. 19,590.52 1,605.78 2,023.28
601(1) Sidewalk (100mm thk.) 10.98 sq.m. 5,120.96 466.39 587.65
Sub-Total 17,906,562.44
Total 19,251,882.55

Prepared by: Reviewed by :

REIMART REGIN P. BAUTISTA JUAN J. PANGANIBAN

Engineer II Chief, Construction Section

Checked & Submitted by : Recommending Approval :

FAUSTINO MARK ANTHONY S. DE LA CRUZ MA. CHYMBELIN D. IBAL

Chief, Planning & Design Section Assistant District Engineer

Approved by:

NESTOR I. CLEOFAS
District Engineer

Page 2 of 2
BREAKDOWN OF EXPENDITURE :

1. Labor 1,561,612.99 A. Sub-Total 19,251,884.25

2. Materials 4,625,598.16 B. Cost of Engineering, 2.00% 493,000.00

3. Rental of Equipment 13,064,673.10 C. Taxes ( VAT, etc. ) 4,905,114.19

4. Provisional Sum - D. ROW Acquisition -

5. Direct Cost 19,251,884.25 E. TOTAL ESTIMATED COST P 24,649,998.44

6. OCM, Profit, QC, MOB 3,754,780.93 SAY….. P 24,650,000.00

7. Engineering Overhead, 2.00% 493,000.00

8. VAT 1,150,333.26

9. ROW Acquisition

10. TOTAL P 24,649,998.44

SAY….. P 24,650,000.00

Prepared by: Reviewed by:

REIMART REGIN P. BAUTISTA JUAN J. PANGANIBAN

Engineer II Chief, Construction Section

Checked & Submitted by : Recommending Approval :

FAUSTINO MARK ANTHONY S. DE LA CRUZ MA. CHYMBELIN D. IBAL

Chief, Planning & Design Section Assistant District Engineer

Approved by:

NESTOR I. CLEOFAS
District Engineer
 Department of Public Works and Highways (DPWH)
Contract ID :
Contract Name : OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
Location of the Contract : Lucena City, Quezon Province
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
APPROVED BUDGET FOR THE CONTRACT
Stations : Bridge : K0133+751 - K0133+783.65
2nd Approaches : K0133+783.65 - K0133+789.75
Contract Duration : 170 C.D.
MARK-UPS TOTAL MARK-
ITEM DESCRIPTION QUANTITY UNIT ESTIMATED IN PERCENT UP VAT TOTAL UNIT COST
NO. DIRECT COST OCM PROFIT % VALUE TOTAL INDIRECT COST COST
(10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8) (9) (5)X(8) (5%)[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)

PART A FACILITIES FOR THE ENGINEER

A.1.1(3) Construction of Field Office for the Engineer 1.00 l.s. P 90,675.40 0 8 8 7,254.03 4,896.47 12,150.50 102,825.90 102,825.90
Provision of Furnitures/Fixtures, Equipment &
A.1.1(11) 1.00 l.s. P 171,231.33 0 8 8 13,698.51 9,246.49 22,945.00 194,176.33 194,176.33
Appliances for the Field Office for the Engineer
A.1.4 (1) Provision of Progress Photographs 5.67 mo. P 5,103.00 0 8 8 408.24 275.56 683.80 5,786.80 1,020.60
PART B OTHER GENERAL REQUIREMENTS -
B.5 Project Billboard / Signboard 2.00 ea. P 8,272.32 12 8 20 1,654.46 496.34 2,150.80 10,423.12 5,211.56
B.7 Occupational Safety and Health Program 5.67 mo. P 25,540.80 0 8 8 2,043.26 1,379.20 3,422.46 28,963.26 5,108.16
B.8 Traffic Management 5.67 mo. P 127,201.70 0 8 8 10,176.14 6,868.89 17,045.03 144,246.73 25,440.34
B.9 Mobilization / Demobilization 1.00 l.s. P 226,118.00 0 0 0 - 11,305.90 11,305.90 237,423.90 237,423.90
B.18(1) Craneway 1.00 l.s. P 251,663.56 12 8 20 50,332.71 15,099.81 65,432.52 317,096.08 317,096.08
PART C EARTHWORK -
101(1) Removal of Structures and Obstructions 1.00 l.s. P 200,789.93 12 8 20 40,157.99 12,047.40 52,205.39 252,995.32 252,995.32
103(1)a Structure Excavation (Common Soil) 339.97 cu.m. P 79,281.00 12 8 20 15,856.20 4,756.86 20,613.06 99,894.06 293.83
104(1)a Embankment from Roadway Excavation 6.15 cu.m. P 1,427.97 12 8 20 285.59 85.68 371.27 1,799.24 292.56
104(2)a Embankment from borrow (Common Soil) 129.42 cu.m. P 62,258.79 12 8 20 12,451.76 3,735.53 16,187.29 78,446.08 606.14
105(1)a Subgrade Preparation (Common Material) 66.49 sq.m. P 1,072.48 12 8 20 214.50 64.35 278.85 1,351.33 20.32
PART D SUBBASE AND BASE COURSE -
200(1) Aggregate Subbase Course 9.85 cu.m. P 6,050.46 12 8 20 1,210.09 363.03 1,573.12 7,623.58 773.97
PART E SURFACE COURSE
PCC Pavement (Unreinforced) - 280 mm. thk. (3500psi
311(1)e1 41.00 sq.m. P 65,318.33 12 8 20 13,063.67 3,919.10 16,982.77 82,301.10 2,007.34
@ 14 days using 25mm ø dowel)
PCC Pavement (Unreinforced) - 280 mm. thk. (3500psi
311(1)e1 18.00 sq.m. P 23,315.04 12 8 20 4,663.01 1,398.90 6,061.91 29,376.95 1,632.05
@ 14 days)
SUB-TOTAL 1,594,729.78

PREPARED BY: CHECKED & SUBMITTED BY : REVIEWED BY : RECOMMENDING APPROVAL : APPROVED :

REIMART REGIN P. BAUTISTA FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN MA. CHYMBELIN D. IBAL NESTOR I. CLEOFAS
Engineer II Chief, Planning & Design Section Chief, Construction Section Assistant District Engineer District Engineer

DATE PREPARED: September 27, 2017

Page 4 of 43
 Department of Public Works and Highways (DPWH)
Contract ID :
Contract Name : OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
Location of the Contract : Lucena City, Quezon Province
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
APPROVED BUDGET FOR THE CONTRACT
Stations : Bridge : K0133+751 - K0133+783.65
2nd Approaches : K0133+783.65 - K0133+789.75
Contract Duration : 170 C.D.
MARK-UPS TOTAL MARK-
ITEM DESCRIPTION QUANTITY UNIT ESTIMATED IN PERCENT UP VAT TOTAL UNIT COST
NO. DIRECT COST OCM PROFIT % VALUE TOTAL INDIRECT COST COST
(10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8) (9) (5)X(8) (5%)[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)

PART F FACILITIES FOR THE ENGINEER

BRIDGE CONSTRUCTION
Concrete Piles Cast in Drilled Holes, 1.00 m. Ø, fc' = 28
400(17)a3 160.00 m. P 4,897,950.40 12 8 20 979,590.08 293,877.02 1,273,467.10 6,171,417.50 38,571.36
MPa (ordinary soil condition)
400(24)c1 Permanent Casing (1.00m. Ø) 10mm thk. 48.00 m. 766,629.60 12 8 20 153,325.92 45,997.78 199,323.70 965,953.30 20,124.03
400(22)c Pile Integrity Testing (Low Strain) 8.00 each P 301,568.00 12 8 20 60,313.60 18,094.08 78,407.68 379,975.68 47,496.96
400(28) High Strain Dynamic Testing (P.D.A.) 2.00 each 422,947.64 12 8 20 84,589.53 25,376.86 109,966.39 532,914.03 266,457.02
401(2)a Concrete Railing (Standard) 49.30 m. P 159,011.73 12 8 20 31,802.35 9,540.70 41,343.05 200,354.78 4,063.99
403(2) Structural Steel, Fabricated (Expansion Dam) 2,455.51 kg. 206,606.61 12 8 20 41,321.32 12,396.40 53,717.72 260,324.33 106.02
404(1)a Reinforcing Steel, Grade 40 18,573.36 kg. P 797,540.08 12 8 20 159,508.02 47,852.41 207,360.43 1,004,900.51 54.10
404(1)b Reinforcing Steel, Grade 60 22,411.48 kg. P 1,009,413.06 12 8 20 201,882.61 60,564.78 262,447.39 1,271,860.45 56.75
405(1)a3 Structural Concrete 20.68 Mpa Class A @ 28 days 205.00 cu.m. P 1,559,982.35 12 8 20 311,996.47 93,598.94 405,595.41 1,965,577.76 9,588.18
Prestressed Structural Concrete Members (24.05m Type
406(1)a6 6.00 each P 4,148,337.06 12 8 20 829,667.41 248,900.22 1,078,567.63 5,226,904.69 871,150.78
IV, I-Girders, Lauching/ Erection)
407(8) Lean Concrete (Class 3 16.5 Mpa) 2.47 cu.m. P 8,994.38 12 8 20 1,798.88 539.66 2,338.54 11,332.92 4,588.23
412(1) Elastomeric Bearing Pad (50 mm. Thk. DURO 60) 12.00 each P 122,835.96 12 8 20 24,567.19 7,370.16 31,937.35 154,773.31 12,897.78
517(1)a Drain Pipe 10.00 pcs. P 8,449.40 12 8 20 1,689.88 506.96 2,196.84 10,646.24 1,064.62
1033(1) Metal Deck Panel 96.20 l.m P 161,705.47 12 8 20 32,341.09 9,702.33 42,043.42 203,748.89 2,117.97
PART G DRAINAGE AND SLOPE PROTECTION
500(1)a3 Pipe Culverts, 910mm dia. (36" Ø) (Class II) 12.20 l.m P 61,218.01 12 8 20 12,243.60 3,673.08 15,916.68 77,134.69 6,322.52
505(5) Grouted Riprap (Class A) 279.01 cu.m. P 730,242.91 12 8 20 146,048.58 43,814.57 189,863.15 920,106.06 3,297.75
506(1) Stone Masonry 151.78 cu.m. P 478,619.79 12 8 20 95,723.96 28,717.19 124,441.15 603,060.94 3,973.26
511(1) Gabions 826.00 cu.m. P 1,894,756.44 12 8 20 378,951.29 113,685.39 492,636.68 2,387,393.12 2,890.31
511(3) Filter Cloth 703.50 sq.m. P 145,042.07 12 8 20 29,008.41 8,702.52 37,710.93 182,753.00 259.78
PART H MISCELLANEOUS STRUCTURES
600(7) Curb and Gutter (Precast) 12.20 pc. P 19,590.52 12 8 20 3,918.10 1,175.43 5,093.53 24,684.05 2,023.28
601(1) Sidewalk (100mm thk.) 10.98 sq.m. P 5,120.96 12 8 20 1,024.19 307.26 1,331.45 6,452.41 587.65
Sub-Total : P 22,562,268.66
Grand Total : P 24,156,998.44

PREPARED BY: CHECKED & SUBMITTED BY : REVIEWED BY : RECOMMENDING APPROVAL : APPROVED :

REIMART REGIN P. BAUTISTA FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN MA. CHYMBELIN D. IBAL NESTOR I. CLEOFAS
Engineer II Chief, Planning & Design Section Chief, Construction Section Assistant District Engineer District Engineer

DATE PREPARED: September 27, 2017

Page 5 of 43
PROJECT: OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1),
BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR. (B03071LZ)
ALONG LUCENA - DALAHICAN PORT ROAD
Location : Lucena City, Quezon Province
Region IV-A
Estd. Project Cost: P 24,650,000
Source of Fund: Regular Infrastructure 2017

EQUIPMENT
DESCRIPTION REQUIRED
Low Bed Trailer 1
Backhoe with Breaker (0.80 cu.m.) 2
Jackhammer 2
Air Compressor (103 HP) 1
Dump Truck (10 cu.m.) 2
Pay Loader (1.50 cu.m.) 1
Truck Mounted Crane (45 T) 1
Cutting Outfit 1
Motorized Road Grader, G710A 1
Vibratory Roller (10 m.t.), SD100DC 1
Water Truck (16000 L) 1
Concrete Vibrator 2
Bar Cutter Single Phase 1
Bar Bender 1
Cargo Truck 1
Drilling Rig 1
Crawler Crane (45 T) 1
Crawler Crane (25 T) 1
Wheel Loader 1
Bentonite Mixer 1
Bentonite Bin 1
Water Pump 1
Welding Machine 2
Tremie Pipe Set 1
SPT & Desanding Machine 1
Portable Breaker 2
Air Compressor, Portable 1
Lighting System/Tower Lights 1
Grinding Machine & Accessories 1
Vibro Hammer w/ hydraulic Power Pack 1
Service Crane 1
One Bagger Mixer 1
Wood/Steel Ladder 1
Drop Hammer 1
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : A.1.1 (3) Construction of Field Office for the Engineer
Unit of Measurement : L.S.
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 56.00 97.65 5,468.40

b. Skilled Workers 3 56.00 70.55 11,852.40
c. Laborers 5 56.00 54.42 15,237.60

Sub - Total for A 32,558.40

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

Sub - Total for B

C. Total (A + B) 32,558.40
D. Output per hour = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 32,558.40
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. 1/4 x 4 x 8 Plywood Marine pc. 33 355.00 11,715.00
b. Coco Lumber bd.ft. 650 15.00 9,750.00
c. Corrugated Roofing, Gauge 26 sq.m. 50 250.00 12,500.00
d. 2" x 4" Door Hinges pc. 6 65.00 390.00
e. 2" x 3" Window Hinges pc. 6 41.00 246.00
f. Portland Cement bag 32 240.00 7,680.00
g. G-1 cu.m. 4 795.00 3,180.00
h. Sand cu.m. 2 815.00 1,630.00
i. Roofing Nails kg. 3 67.00 201.00
j. 4" CHB pc. 250 12.00 3,000.00
k. Miscellaneous (CWN, Drainage & Electrical Works) lot 1 7,825.00 7,825.00

Sub - Total for F 58,117.00

G. Direct Cost (E + F) 90,675.40
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 8% of G 7,254.03
J. Value Added Tax (VAT) 5% of (G + H + I) 4,896.47
K. Total Unit Cost (G + H + I + J) 102,825.90

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG
BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : A.1.1 (11) Provision of Furnitures/Fixtures, Equipment & Appliances for the Field
Office for the Engineer
Unit of Measurement : l.s.
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

Sub - Total for A 0.00

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

0.00

Sub - Total for B

C. Total (A + B) 0.00
D. Output per hour = 1
E. Direct Unit Cost (C ÷ D) 0.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Office Table Tanguile Varnish pc. 2.00 5,000.00 10,000.00
b. Office Chair pc. 2.00 2,600.00 5,200.00
c. Bulletin / Cork Board pc. 2.00 330.00 660.00
d. White Board pc. 1.00 500.00 500.00
e. Record Book pc. 4.00 50.00 200.00
f. Monoblock Chair pc. 4.00 600.00 2,400.00
g. Brandnew Laptop Computer (i7) unit 1.00 70,000.00 70,000.00
h. Printer unit 2.00 8,000.00 16,000.00
i. Water Dispenser lot 1.00 5,000.00 5,000.00
j. Miscellaneous Office Supplies lot 1.00 61,271.33 61,271.33
(Ink, Bond Paper, Pencil, Sign Pen, Stapler,
Scissor, Flashdrive, Folder, Envelope, Fastener,
Puncher, etc.)

Sub - Total for F 171,231.33

G. Direct Cost (E + F) 171,231.33
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 8% of G 13,698.51
J. Value Added Tax (VAT) 5% of (G + H + I) 9,246.49
K. Total Unit Cost (G + H + I + J) 194,176.33

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES,
DUMUKLONG BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : A.1.4 (1) Provision of Progress Photographs

Unit of Measurement : mo
Output per hour :

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

Sub - Total for A 0.00

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

Sub - Total for B

C. Total (A + B) 0.00
D. Output per hour =
E. Direct Unit Cost (C ÷ D) 0.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Developing pc. 60 15.00 900.00

Sub - Total for F 900.00

G. Direct Cost (E + F) 900.00
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 8% of G 72.00
J. Value Added Tax (VAT) 5% of (G + H + I) 48.60
K. Total Unit Cost (G + H + I + J) 1,020.60

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG
BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : B.5 Project Billboard / Signboard

Unit of Measurement : ea
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 4.00 97.65 390.60

b. Skilled Workers 1 4.00 70.55 282.20
c. Laborers 2 4.00 54.42 435.36

Sub - Total for A 1,108.16

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

Sub - Total for B

C. Total (A + B) 1,108.16
D. Output per hour = 1.00 ea
E. Direct Unit Cost (C ÷ D) 1,108.16
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. 1/2 x 4 x 8' marine plywood pc. 1 705.00 705.00

b. Good Lumber bd.ft. 21 63.00 1,323.00
c. Project Sign (Tarpaulin) sq.ft. 32 25.00 800.00
d. Miscelleaneous Items (CWN) 200.00

Sub - Total for F 3,028.00

G. Direct Unit Cost (E + F) 4,136.16
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 496.34
I. Contractor's Profit (CP) 8% of G 330.89
J. Value Added Tax (VAT) 5% of (G + H + I) 248.17
K. Total Unit Cost (G + H + I + J) 5,211.56

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG
BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : B.7 Occupational Safety and Health Program

Unit of Measurement : mo.
Output per hour :

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Safety Officer 1 120.00 81.42 9,770.40

b. First Aide 1 120.00 70.55 8,466.00

Sub - Total for A 18,236.40

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

Sub - Total for B

C. Total (A + B) 18,236.40
D. Output per hour = 1.00 mo.
E. Direct Unit Cost (C ÷ D) 18,236.40
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Safety Helmet pc. 20 180.00 3,600.00

b. Hand Gloves pair 20 130.00 2,600.00
c. Safety Shoes pair 20 330.00 6,600.00
e. Misc. Items (Medicine, Medicine Cabinets etc.) 5,000.00

Total Manpower : 20
1 Cons. Foreman
4 Skilled Workers
4 H.E. Operators
3 Truck Drivers
8 Laborers

Sub - Total for F 17,800.00

G. Direct Cost (E + F) / project duration 4,504.55
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 8% of G 360.36
J. Value Added Tax (VAT) 5% of (G + H + I) 243.25
K. Total Unit Cost (G + H + I + J) 5,108.16

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG
BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : B.8 Traffic Management

Unit of Measurement : mo.
Output per hour :

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 198.00 97.65 19,334.70

b. Skilled Laborers 2 198.00 70.55 27,937.80
c. Laborers 5 198.00 54.42 53,875.80

Sub - Total for A 101,148.30

No of
Name and Capacity No. of hrs. Hourly Rate Amount
Units
B. Equipment

Sub - Total for B 0.00

C. Total (A + B) 101,148.30
D. Output per hour =
E. Direct Unit Cost (C ÷ D) 101,148.30
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. 1/2 x 4 x 8 Marine Plywood pc. 50.00 705.00 35,250.00

b. Coco Lumber bd.ft. 480.00 15.00 7,200.00
c. Warning Signs (Tarpaulin) sq.ft. 450.00 25.00 11,250.00
d. all Weather receptacle pc. 75.00 30.00 2,250.00
e. Incandescent Bulb pc. 75.00 35.00 2,625.00
f. Electrical Wire #14 ln.m. 750.00 23.00 17,250.00
g. Misc. Items (CWN, Spray Paint) 2,500.00

Sub - Total for F 78,325.00

G. Direct Cost (E + F) ÷ Project Duration 22,434.16
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 8% of G 1,794.73
J. Value Added Tax (VAT) 5% of (G + H + I) 1,211.44
K. Total Unit Cost (G + H + I + J) 25,440.34

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES,
DUMUKLONG BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : B.9 Mobilization / Demobilization

Unit of Measurement : L.S.
Output per hour :

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

Sub - Total for A 0.00

No of No. of
Name and Capacity Hourly Rate Amount
Units Trips
B. Equipment
Low Bed Trailer 1 8 25,000.00 200,000.00

For Transporting by Low Bed Trailer:

Crawler Crane, Backhoe, Vibratory Roller, Crane w/ Bucket

Sub - Total for B 200,000.00

C. Total (A + B) 200,000.00
D. Output per hour = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 200,000.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Consumables (Fuel & Lubricants) lot 1 26,118.00 26,118.00

Sub - Total for F 26,118.00

G. Direct Cost (E + F) 226,118.00
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 0% of G 0.00
J. Value Added Tax (VAT) 5% of (G + H + I) 11,305.90
K. Total Unit Cost (G + H + I + J) 237,423.90

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG
BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : B.18(1) Craneway

Unit of Measurement : l.s.
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 32.00 97.65 3,124.80

b. Skilled Laborer 2 32.00 70.55 4,515.20
c. Laborers 5 32.00 54.42 8,707.20

Sub - Total for A 16,347.20

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Backhoe ( 0.80 cu.m. ) 1 14.00 1,537.00 21,518.00

Sub - Total for B 21,518.00

C. Total (A + B) 37,865.20
D. Output per hour = 1 Lump Sum
E. Direct Unit Cost (C ÷ D) 37,865.20
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Common Borrow (5% Shrinkage) cu.m. 299.67 308.00 92,298.36

b. Boulders (2 uses) cu.m. 60.00 785.00 47,100.00
c. Wire Mesh (2 uses) pc. 25 2400.00 60,000.00
d. Filter Cloth sq.m. 80 180.00 14,400.00

Sub - Total for F 213,798.36

G. Direct Cost (E + F) 251,663.56
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 30,199.63
I. Contractor's Profit (CP) 8% of G 20,133.08
J. Value Added Tax (VAT) 5% of (G + H + I) 15,099.81
K. Total Unit Cost (G + H + I + J) 317,096.09

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 101(1) Removal of Structures and Obstructions

Unit of Measurement : l.s.

Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 110.00 97.65 10,741.50

c. Laborers 4 110.00 54.42 23,944.80

Sub - Total for A 34,686.30

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Backhoe (0.80 cu.m.) 1 55.00 1,537.00 84,535.00

b. Dump Truck (12 yd3) 1 55.00 1,420.00 78,100.00
Minor Tools (10% of Labor) 3,468.63 3,468.63

Sub - Total for B 166,103.63

C. Total (A + B) 200,789.93
D. Output per hour = 1
E. Direct Unit Cost (C ÷ D) 200,789.93
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F

G. Direct Unit Cost (E + F) 200,789.93
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 24,094.79
I. Contractor's Profit (CP) 8% of G 16,063.19
J. Value Added Tax (VAT) 5% of (G + H + I) 12,047.40
K. Total Unit Cost (G + H + I + J) 252,995.31

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG
BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 103(1)a Structure Excavation (Common Soil)

Unit of Measurement : cu.m.
Output per hour : 20.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 1 97.65 97.65

b. Laborers 3 1 54.42 163.26

Sub - Total for A 260.91

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Dump Truck (12 yd3) 2 1 1,420.00 2,840.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
Minor Tools (10% of Labor) 26.09 26.09

Sub - Total for B 4,403.09

C. Total (A + B) 4,664.00
D. Output per hour = 20 cu.m.
E. Direct Unit Cost (C ÷ D) 233.20
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F

G. Direct Unit Cost (E + F) 233.20
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 27.98
I. Contractor's Profit (CP) 8% of G 18.66
J. Value Added Tax (VAT) 5% of (G + H + I) 13.99
K. Total Unit Cost (G + H + I + J) 293.83

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 104(1)a Embankment from Roadway Excavation

Unit of Measurement : cu.m.
Output per hour : 50.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor for excavation
a. Construction Foreman 1.00 0.83 97.65 81.05
b. Laborers 2.00 0.83 54.42 90.34

Labor for spreading and compaction

a. Construction Foreman 1.00 1.00 97.65 97.65
b. Laborers 2.00 1.00 54.42 108.84

Sub - Total for A 377.88

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment for excavation

a. Bulldozer (DGH Series II PSDS/BD) 1.00 0.83 3,379.00 2,804.57

b. Loader (1.50 cu.m) 1.00 0.83 1,733.00 1,438.39
c. Dumptruck (12 yd³) 2.00 0.83 1,420.00 2,357.20

Equipment for spreading and compaction

a. Motorized Road Grader, G710A 1.00 1.00 2,173.00 2,173.00
b. Vibratory Roller (10 m.t.), SP56 1.00 1.00 1,846.00 1,846.00
c. Water Truck (1600 gal.) 1 0.25 2,450.00 612.50

Sub - Total for B 11,231.66

C. Total (A + B) 11,609.54
D. Output per hour = 50 cu.m.
E. Direct Unit Cost (C ÷ D) 232.19
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 232.19
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 27.86
I. Contractor's Profit (CP) 8% of G 18.58
J. Value Added Tax (VAT) 5% of (G + H + I) 13.93
K. Total Unit Cost (G + H + I + J) 292.56

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES,
DUMUKLONG BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 104(2)a Embankment from borrow (Common Soil)

Unit of Measurement : cu.m.
Output per hour : 50.000

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor for excavation
a. Construction Foreman 1.00 0.83 97.65 81.05
b. Laborers 2.00 0.83 54.42 90.34

Sub - Total for A 171.39

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B.
Equipment for spreading and compaction
a. Motorized Road Grader, G710A 1.00 1.00 2,173.00 2,173.00
b. Vibratory Roller (10 m.t.), SD100DC 1.00 1.00 1,846.00 1,846.00
c. Water Truck (16000L) 1.00 0.25 2,450.00 612.50

Sub - Total for B 4,631.50

C. Total (A + B) 4,802.89
D. Output per hour = 50 cu.m.
E. Direct Unit Cost (C ÷ D) 96.06
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Common Borrow (w/ 25% Shrinkage Factor) cu.m. 1.25 308.00 385.00

Sub - Total for F 385.00

G. Direct Unit Cost (E + F) 481.06
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 57.73
I. Contractor's Profit (CP) 8% of G 38.48
J. Value Added Tax (VAT) 5% of (G + H + I) 28.86
K. Total Unit Cost (G + H + I + J) 606.13

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES,
DUMUKLONG BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : sq.m.
Output per hour : 300.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 1 97.65 97.65

b. Laborers 2 1 54.42 108.84

Sub - Total for A 206.49

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SD100DC 1 1 1,846.00 1,846.00
c. Water Truck (16000 L) 1 0.25 2,450.00 612.50

Sub - Total for B 4,631.50

C. Total (A + B) 4,837.99
D. Output per hour = 300 sq.m.
E. Direct Unit Cost (C ÷ D) 16.13
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 16.13
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 1.94
I. Contractor's Profit (CP) 8% of G 1.29
J. Value Added Tax (VAT) 5% of (G + H + I) 0.97
K. Total Unit Cost (G + H + I + J) 20.33

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG
BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : cu.m
Output per hour : 50.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 1 97.65 97.65

b. Laborers 2 1 54.42 108.84

Sub - Total for A 206.49

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SD100DC 1 1 1,846.00 1,846.00
c. Water Truck (16000 L) 1 0.25 2,450.00 612.50

Sub - Total for B 4,631.50

C. Total (A + B) 4,837.99
D. Output per hour = 50 cu.m.
E. Direct Unit Cost (C ÷ D) 96.76
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Aggregate Subbase Course cu.m. 1.15 450.00 517.50

(w/ 15% Shrinkage Factor)

Sub - Total for F 517.50

G. Direct Unit Cost (E + F) 614.26
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 73.71
I. Contractor's Profit (CP) 8% of G 49.14
J. Value Added Tax (VAT) 5% of (G + H + I) 36.86
K. Total Unit Cost (G + H + I + J) 773.97

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES,
DUMUKLONG BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description :311(1)e1 PCC Pavement (Unreinforced) - 280 mm. thk. (3500psi @ 14 days using 25mm
ø dowel)
Unit of Measurement : sq.m.
Output per hour : 57.50

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
I. Pouring of Concrete
a. Construction Foreman 1.00 1.00 97.65 97.65
b. Skilled Laborer 4.00 1.00 70.55 282.20
c. Laborers 12.00 1.00 54.42 653.04

II. Installation of RSB

b. Skilled Laborer 4.00 4.00 70.55 1,128.80

Sub - Total for A 2,161.69

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Concrete Vibrator 2.00 1.00 91.25 182.50

b. Concrete Screeder (5.5 Hp) 1.00 1.00 545.00 545.00
c. Concrete Saw, Blade Ø 14" (7.5 Hp) 1.00 1.00 32.63 32.63
d. Bar Cutter, Single Phase, 25 mm. 1.00 1.65 219.75 362.59
Minor Tools (5% of Labor) 108.08 108.08

Sub - Total for B 1,230.80

C. Total (A + B) 3,392.49
D. Output per hour = 57.50 sq.m.
E. Direct Unit Cost (C ÷ D) 59.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Reinforcing Steel Bar ( Grade 60 ) kg. 8.254 35.00 288.89

b. Curing Compound lit. 0.29 30.00 8.70
c. Asphalt Sealant lit. 0.17 44.00 7.48
d. Steel Forms, 280mm l.m. 0.46 66.00 30.36
e. Readymix concrete (3500 psi @ 14 day concrete) cu.m. 0.28 4,267.00 1,194.76
f. Concrete Saw (diamond blade 14") pc 0.00015 8,000.00 1.20
g. Pipe Sleeve, 2" dia. l.m. 0.00784 237.50 1.86
h. Grease/Tar lit. 0.00784 112.00 0.88

Sub - Total for F 1,534.13

G. Direct Unit Cost (E + F) 1,593.13
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 191.18
I. Contractor's Profit (CP) 8% of G 127.45
J. Value Added Tax (VAT) 5% of (G + H + I) 95.59
K. Total Unit Cost (G + H + I + J) 2,007.34

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES,
DUMUKLONG BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description :311(1)e1 PCC Pavement (Unreinforced) - 280 mm. thk. (3500psi @ 14 days)

Unit of Measurement : sq.m.

Output per hour : 57.50

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 1 97.65 97.65

b. Skilled Laborer 4 1 70.55 282.20
c. Laborers 12 1 54.42 653.04

Sub - Total for A 1,032.89

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Concrete Vibrator 2 1 91.25 182.50

b. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
c. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 32.63 32.63
d. Bar Cutter, Single Phase, 25 mm. 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 51.64 51.64

Sub - Total for B 833.75

C. Total (A + B) 1,866.64
D. Output per hour = 57.50 sq.m.
E. Direct Unit Cost (C ÷ D) 32.46
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Reinforcing Steel Bar kg. 0.50 35.00 17.50

b. Curing Compound lit. 0.29 30.00 8.70
c. Asphalt Sealant lit. 0.17 44.00 7.48
d. Forms l.m. 0.46 66.00 30.36
e. Readymix concrete (3500 psi @ 14 day
concrete) cu.m. 0.28 4,267.00 1,194.76
f. Concrete Saw (diamond blade 14") pc 0.00015 8,000.00 1.20
g. Pipe Sleeve, 2" dia. l.m. 0.0078 250.00 1.95
h. Grease/Tar lit. 0.0078 112.00 0.87

Sub - Total for F 1,262.82

G. Direct Unit Cost (E + F) 1,295.28
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 155.43
I. Contractor's Profit (CP) 8% of G 103.62
J. Value Added Tax (VAT) 5% of (G + H + I) 77.72
K. Total Unit Cost (G + H + I + J) 1,632.05

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES,
DUMUKLONG BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 400(17)a3 Concrete Piles Cast in Drilled Holes, 1.00 m. Ø, fc' = 28 MPa (ordinary soil
condition)
Unit of Measurement : m.
Output per hour : 1.33

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 1 97.65 97.65
b. Skilled Laborer 5 1 70.55 352.75
c. Laborer 6 1 54.42 326.52
Fabrication of Cage Bar
a. Skilled Laborer 9 0.56 70.55 355.57
b. Laborer 16 0.56 54.42 487.60

Sub - Total for A 1,620.09

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment
a. Drilling Rig 1 0.31 12,637.00 3,917.47
b. Crawler Crane (41 - 45 T) 1 0.96 1,956.00 1,877.76
c. Crawler Crane (21 - 25 T) 1 0.96 1,384.00 1,328.64
d. Dump Truck (12 yd³) 1 0.96 1,420.00 1,363.20
e. Payloader (1.50 m³),LX80-2C 1 0.96 1,733.00 1,663.68
f. Generator Set (300 kW) 1 0.96 758.77 728.42
g. Bentonite Bin 1 0.53 280.00 148.40
h. Bentonite Mixer 1 0.53 173.00 91.69
i . Water Pump, 100 mm suction Ø (7.5 hp) 1 0.78 266.25 207.68
j. Water Truck (16000 L) 1 0.78 2,450.00 1,911.00
k. Bar Cutter 1 0.56 219.75 123.06
l. Bar Bender 1 0.56 351.50 196.84
m. Welding Machine 1 0.73 371.00 270.83
n. Cutting Outfit 1 0.73 45.45 33.18
o. Tremie Pipe Set 1 0.22 320.00 70.40
p. SPT & Desanding Machine 1 0.24 559.00 134.16
q. Portable Breaker 2 0.04 84.13 6.73
r. Air Compressor, Portable 1 0.04 417.00 16.68
s. Lighting System/Tower Lights 1 0.96 543.00 521.28
Minor Tools (10% of Labor) 162.01 162.01

Sub - Total for B 14,773.11

C. Total (A + B) 16,393.20
D. Output per hour = 1.33 m.
E. Direct Unit Cost (C ÷ D) 20,238.52
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Ready Mix Concrete (4000psi @ 14 days) cu.m. 0.860 4,715.00 4,054.90
b. Reinforcing Steel Bar kg. 161.87 35.00 5,665.45
c. Tire Wire (2% of RSB) kg. 3.237 65.00 210.41
d. Oxygen/Acetylene (1 set/5000 kg. of RSB) set 0.051 2,500.00 127.50
e. Welding Rod (1 kg./2000 kg. of RSB) kg. 0.13 102.00 13.26
Miscellaneous (3% of Materials, Bentonite and etc.) 302.15 302.15

Sub - Total for F 10,373.67

G. Direct Unit Cost (E + F) 30,612.19
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 3,673.46
I. Contractor's Profit (CP) 8% of G 2,448.98
J. Value Added Tax (VAT) 5% of (G + H + I) 1,836.73
K. Total Unit Cost (G + H + I + J) 38,571.36

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 400(24)c1 Permanent Casing (1.00m. Ø) 10mm thk.

Unit of Measurement : m.
Output per hour : 2.40

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 1 97.65 97.65
b. Skilled Laborer 4 1 70.55 282.20
c. Laborer 6 1 54.42 326.52

Sub - Total for A 706.37

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment
a. Truck Mounted Crane (45 T) 1 1 2,606.00 2,606.00
b. Vibro Hammer w/ Hydraulic Power Pack 1 0.50 4,118.00 2,059.00
c. Welding Machine 1 0.50 371.00 185.50
d. Cutting Outfit 1 0.50 45.45 22.73
Minor Tools (10% of Labor) 70.64 70.64

Sub - Total for B 4,943.87

C. Total (A + B) 5,650.24
D. Output per hour = 2.40 m.
E. Direct Unit Cost (C ÷ D) 3,531.40
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Steel Casing (1.0 m Ø) m. 1.025 11,837.00 12,132.93
b. Oxy/Acetylene (1 set/5000 kg. of Steel) set 0.102 2,500.00 255.00
c. Welding Rod (1 kg./2000 kg. of Steel) kg. 0.511 102.00 52.12

Sub - Total for F 12,440.05

G. Direct Unit Cost (E + F) 15,971.45
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 1,916.57
I. Contractor's Profit (CP) 8% of G 1,277.72
J. Value Added Tax (VAT) 5% of (G + H + I) 958.29
K. Total Unit Cost (G + H + I + J) 20,124.03

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 400(27)b Pile Integrity Testing (Low Strain)

Unit of Measurement : ea.
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 2 97.65 195.30
b. Skilled Laborer 1 2 70.55 141.10
c. Laborer 1 2 54.42 108.84

Sub - Total for A 445.24

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment
a. Pile Integrity testing (Sonic) and accessories 1 lot 37,000.00 37,000.00
(includes professional fee of Structural Engineer)
b. Grinding Machine and accessories 1 2.00 75.38 150.76

Sub - Total for B 37,150.76

C. Total (A + B) 37,596.00
D. Output per hour = 1 ea.
E. Direct Unit Cost (C ÷ D) 37,596.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Grinding Disc pc. 1 100.00 100.00

Sub - Total for F 100.00

G. Direct Unit Cost (E + F) 37,696.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 4,523.52
I. Contractor's Profit (CP) 8% of G 3,015.68
J. Value Added Tax (VAT) 5% of (G + H + I) 2,261.76
K. Total Unit Cost (G + H + I + J) 47,496.96

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 400(28) High Strain Dynamic Testing (P.D.A.)

Unit of Measurement : ea.
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 4 97.65 390.60
b. Skilled Laborer 2 4 70.55 564.40
c. Laborer 4 8 54.42 1,741.44

Sub - Total for A 2,696.44

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment
a. Dynamic Pile Testing 1 lot 100,000.00 100,000.00
(includes professional fee of Structural Engineer)
b. Truck Mounted Crane (45 T) 1 4.00 2,606.00 10,424.00
c. Drop Hammer w/ accessories (20T) 1 4.00 5,000.00 20,000.00
d. Compressor w/ Jack Hammer 1 8.00 1,300.82 10,406.56
e. Concrete Vibrator 1 0.60 91.25 54.75
f. Cutting Outfit 1 2 45.45 90.90
g. Welding Machine 1 2 371.00 742.00
Minor Tools (10% of labor) 269.64 269.64

Sub - Total for B 141,987.85

C. Total (A + B) 144,684.29
D. Output per hour = 1 ea.
E. Direct Unit Cost (C ÷ D) 144,684.29
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Steel Casing, L = 2 x Pile Ø, Thickness = 10mm Ø) m. 3.0 35,511.00 35,511.00
b. Concrete 3000 psi cu.m. 5.57 4,803.00 26,752.71
c. Welding Rod (1 kg/500 kg of Steel) kg. 2.234 102.00 227.87
d. Oxy / Acetylene (1 set/ 2000 kg of Steel) set 0.447 2,500.00 1,117.50
Miscellaneous (5% of Materials) 3,180.45 3,180.45

Sub - Total for F 66,789.53

G. Direct Unit Cost (E + F) 211,473.82
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 25,376.86
I. Contractor's Profit (CP) 8% of G 16,917.91
J. Value Added Tax (VAT) 5% of (G + H + I) 12,688.43
K. Total Unit Cost (G + H + I + J) 266,457.02

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 401(2)a Concrete Railing (Standard)

Unit of Measurement : m.
Output per hour : 0.880

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 1 97.65 97.65

b. Skilled Laborer 4 1 70.55 282.20
c. Laborers 8 1 54.42 435.36

Sub - Total for A 815.21

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Concrete Vibrator 1 0.10 91.25 9.13

b. Bar Cutter 1 0.10 219.75 21.98
c. Bar Bender 1 0.10 351.50 35.15
d. Cutting Outfit 1 0.10 45.45 4.55
Minor Tools (10% of Labor) 81.52 81.52

Sub - Total for B 152.33

C. Total (A + B) 967.54
D. Output per hour = 0.625 m.
E. Direct Unit Cost (C ÷ D) 1,099.48
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Ready Mix Concrete (3000 Psi @ 28 days) cu.m. 0.117 3,848.00 450.22
b. Reinforcing Steel Bar Sch. 40 kg. 30.434 33.00 1,004.32
c. Plywood 1/2" x 4" x 8' - 3 uses pc. 0.725 705.00 170.38
d. Good Lumber - 3 uses bd.ft. 20.60 63.00 432.60
e. Assorted CWN (1kg/100 bd ft. of Lumber) kg. 0.206 67.00 13.80
f. Tie Wire (2% of RSB) kg. 0.609 65.00 39.59
g. Oxy/Acetylene (1kg/5000 kg of Steel) set 0.006 2,500.00 15.00

Sub - Total for F 2,125.91

G. Direct Unit Cost (E + F) 3,225.39
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 387.05
I. Contractor's Profit (CP) 8% of G 258.03
J. Value Added Tax (VAT) 5% of (G + H + I) 193.52
K. Total Unit Cost (G + H + I + J) 4,063.99

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG
BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 403(2) Structural Steel, Fabricated (Expansion Dam)

Unit of Measurement : kg.
Output per hour : 56.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A.
Labor
a. Construction Foreman 1 1 97.65 97.65
b. Skilled Laborer 3 1 70.55 211.65
c. Laborers 6 1 54.42 326.52

Sub - Total for A 635.82

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Welding Machine 2 1.00 371.00 742.00

b. Cutting Outfit 1 1.00 45.45 45.45
Minor Tools (10% of Labor) 63.58 63.58

Sub - Total for B 851.03

Total (A + B) 1,486.85
C. Output per day = 56 kg.
D. Direct Unit Cost (C ÷ D) 26.55
E.
Name and Specification Unit Quantity Unit Cost Amount

Materials
F.
a. Structural Steel MS Plate kgs. 0.560 51.00 28.56
b. RSB (grade 40, 16 mm. Dia.) kgs. 0.120 33.00 3.96
c. Angle Bar kgs. 0.270 55.00 14.85
d. Square Bar kgs. 0.060 55.00 3.30
e. Welding Rod kgs. 0.050 102.00 5.10
f. Oxygen/Acetylene set 0.0005 2,500.00 1.25
g. Cork Expansion Dam Joint Filler pc. 0.00927 62.00 0.57

Sub - Total for F 57.59

Direct Unit Cost (E + F) 84.14
G. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 10.10
H. Contractor's Profit (CP) 8% of G 6.73
I. Value Added Tax (VAT) 5% of (G + H + I) 5.05
J. Total Unit Cost (G + H + I + J) 106.02

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 404(1)a Reinforcing Steel, Grade 40

Unit of Measurement : kg.
Output per hour : 180.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 1 97.65 97.65

b. Skilled Laborers 2 1 70.55 141.10
c. Laborers 8 1 54.42 435.36

Sub - Total for A 674.11

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75
c. Cargo Truck (9-10 mt) 1 0.15 1,212.00 181.80
d. Service Crane (21 - 25 mt) 1 0.15 692.00 103.80

Sub - Total for B 571.23

C. Total (A + B) 1,245.34
D. Output per hour = 180 kg.
E. Direct Unit Cost (C ÷ D) 6.92
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Tie Wire (2% of RSB) kg. 0.021 65.00 1.37

b. Reinforcing Steel Bar, Grade 40 kg. 1.05 33.00 34.65
(w/ 5% wastage)

Sub - Total for F 36.02

G. Direct Unit Cost (E + F) 42.94
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 5.15
I. Contractor's Profit (CP) 8% of G 3.44
J. Value Added Tax (VAT) 5% of (G + H + I) 2.58
K. Total Unit Cost (G + H + I + J) 54.11

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 404(1)b Reinforcing Steel, Grade 60

Unit of Measurement : kg.
Output per hour : 180.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 1 97.65 97.65

b. Skilled Laborers 2 1 70.55 141.10
c. Laborers 8 1 54.42 435.36

Sub - Total for A 674.11

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75
c. Cargo Truck (9-10 mt) 1 0.15 1,212.00 181.80
d. Service Crane (21 - 25 mt) 1 0.15 692.00 103.80

Sub - Total for B 571.23

C. Total (A + B) 1,245.34
D. Output per hour = 180 kg.
E. Direct Unit Cost (C ÷ D) 6.92
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Tie Wire (2% of RSB) kg. 0.021 65.00 1.37

b. Reinforcing Steel Bar, Grade 60 kg. 1.05 35.00 36.75
(w/ 5% wastage)

Sub - Total for F 38.12

G. Direct Unit Cost (E + F) 45.04
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 5.40
I. Contractor's Profit (CP) 8% of G 3.60
J. Value Added Tax (VAT) 5% of (G + H + I) 2.70
K. Total Unit Cost (G + H + I + J) 56.74

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 405(1)a3 Structural Concrete 20.68 Mpa Class A @ 28 days

Unit of Measurement : cu.m.
Output per hour : 10.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 1 97.65 97.65
b. Skilled Laborers 4 1 70.55 282.20
c. Laborers 8 1 54.42 435.36
Installation & Removal of Formworks/Falseworks
a. Construction Foreman 1 20 97.65 1953.00
b. Skilled Laborers 4 20 70.55 5644.00
c. Laborers 8 20 54.42 8707.20
Sub - Total for A 17,119.41
No of No. of
Name and Capacity Hourly Rate Amount
Units Hour
B. Equipment
a. Concrete Vibrator 2 1 91.25 182.50
b. Crane w/ Bucket 1 0.50 1,902.00 951.00

Sub - Total for B 1,133.50

C. Total (A + B) 18,252.91
D. Output per hour = 10 cu.m.
E. Direct Unit Cost (C ÷ D) 1,825.29
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Lumber, Good - 4 uses bd.ft. 100 63.00 1,575.00

b. Plywood (1/2" x 4' x 8') - 4 uses pc. 1.50 705.00 264.38
c. Assorted CWN (1 kg./100 bd.ft. of Lumber kg. 1 67.00 67.00
d. Ready Mix Concrete (3000 Psi @ 28days) cu.m. 1 3,848.00 3,848.00
e. Curing Compound lit. 1 30.00 30.00

Sub - Total for F 5,784.38

G. Direct Unit Cost (E + F) 7,609.67
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 913.16
I. Contractor's Profit (CP) 8% of G 608.77
J. Value Added Tax (VAT) 5% of (G + H + I) 456.58
K. Total Unit Cost (G + H + I + J) 9,588.18

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 406(1)d6 Prestressed Structural Concrete Members (24.05m Type IV, I-Girders,
Lauching/ Erection)
Unit of Measurement : ea.
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 3.00 97.65 292.95

b. Skilled Laborers (Rigger) 4 3.00 70.55 846.60

Sub - Total for A 1,139.55

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Truck Mounted Crane (51 - 61 mt) 2 3.0 2,606.00 15,636.00

b. Dolly Truck 1 3.0 4,375.00 13,125.00
Minor Tools (10% of Labor) 113.96 113.96

Sub - Total for B 28,874.96

C. Total (A + B) 30,014.51
D. Output per hour = 1.00 ea.
E. Direct Unit Cost (C ÷ D) 30,014.51
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. P.S.C.G. Type VI (Delivered at Site) l.m. 24.05 27,500.00 661,375.00

which includes hauling and Handling Cost

Sub - Total for F 661,375.00

G. Direct Unit Cost (E + F) 691,389.51
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 82,966.74
I. Contractor's Profit (CP) 8% of G 55,311.16
J. Value Added Tax (VAT) 5% of (G + H + I) 41,483.37
K. Total Unit Cost (G + H + I + J) 871,150.78

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 407(8) Lean Concrete (Class 3 16.5 Mpa)

Unit of Measurement : cu.m.
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Days
A.
Labor
a. Construction Foreman 1 0.5 97.65 48.83
b. Skilled Workers 1 0.5 70.55 35.28
c. Laborers 4 0.5 54.42 108.84

Sub - Total for A 192.95

No of No. of
Name and Capacity Hourly Rate Amount
Units Days
B. Equipment

a. One Bagger Mixer 1 0.50 172.00 86.00

Sub - Total for B 86.00

C. Total (A + B) 278.95
D. Output per hour = 1.00 cu.m.
E. Direct Unit Cost (C ÷ D) 278.95
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bags 9.000 240.00 2,160.00

b. Sand cu.m. 0.500 815.00 407.50
c. Gravel cu.m. 1.000 795.00 795.00

Sub - Total for F 3,362.50

G. Direct Unit Cost (E + F) 3,641.45
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 436.97
I. Contractor's Profit (CP) 8% of G 291.32
J. Value Added Tax (VAT) 5% of (G + H + I) 218.49
K. Total Unit Cost (G + H + I + J) 4,588.23

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 412(1) Elastomeric Bearing Pad (50 mm. Thk. DURO 60)
Unit of Measurement : ea.
Output per hour : 1.0

No. of No. of
Designation Hourly Rate Amount
Person Hours
A.
Labor
a. Construction Foreman 1 0.16 97.65 15.62
b. Laborers 2 0.16 54.42 17.41

Sub - Total for A 33.03

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Wood/Steel Ladder 1 1.00 100.00 100.00

Sub - Total for B 100.00

C. Total (A + B) 133.03
D. Output per hour = 1.00 ea.
E. Direct Unit Cost (C ÷ D) 133.03
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Elastomeric Bearing Pad 1-pc 1-METAL ea. 1.000 10,100.00 10,100.00

Miscellaneous (10% of Labor) 3.30 3.30

Sub - Total for F 10,103.30

G. Direct Unit Cost (E + F) 10,236.33
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 1,228.36
I. Contractor's Profit (CP) 8% of G 818.91
J. Value Added Tax (VAT) 5% of (G + H + I) 614.18
K. Total Unit Cost (G + H + I + J) 12,897.78

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 500(1)a3 Pipe Culverts, 910mm dia. (36" Ø) (Class II)
Unit of Measurement : l.m.
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A.
Labor
a. Construction Foreman 1 0.57 97.65 55.66
b. Skilled Laborer 2 0.57 70.55 80.43
c. Laborers 4 0.57 54.42 124.08

Sub - Total for A 260.17

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.29 1,537.00 445.73

b. Plate Compactor ( 5 HP) 1 0.29 123.00 35.67
Minor Tools (10% of Labor) 26.02 26.02

Sub - Total for B 507.42

C. Total (A + B) 767.59
D. Output per hour = 1.00 l.m.
E. Direct Unit Cost (C ÷ D) 767.59
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 1.080 240.00 259.20

b. Sand cu.m. 0.061 815.00 49.72
c. R.C. Pipes (910 mm dia.) pc. 1.0 3,750.00 3,750.00
d. Sand Bedding cu.m. 0.128 1,495.00 191.36

Sub - Total for F 4,250.28

G. Direct Unit Cost (E + F) 5,017.87
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 602.14
I. Contractor's Profit (CP) 8% of G 401.43
J. Value Added Tax (VAT) 5% of (G + H + I) 301.07
K. Total Unit Cost (G + H + I + J) 6,322.51

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 505(2)a Grouted Riprap (Class A)

Unit of Measurement : cu.m.
Output per hour : 1.25

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 1 97.65 97.65

b. Skilled Laborer 2 1 70.55 141.10
c. Laborer 8 1 54.42 435.36

Sub - Total for A 674.11

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck (16000 L) 1 0.05 2,450.00 122.50
Minor Tools (5% of Labor) 33.71 33.71

Sub - Total for B 328.21

C. Total (A + B) 1,002.32
D. Output per hour = 1.25 cu.m.
E. Direct Unit Cost (C ÷ D) 801.86
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 3.000 240.00 720.00

b. Sand cu.m. 0.250 815.00 203.75
c. Gravel Fill cu.m. 0.015 795.00 11.93
d. Weep Holes (PVC) m. 0.300 125.00 37.50
e. Boulders (15 - 25 kg.) cu.m. 1.050 785.00 824.25
Miscellaneous (1% of Materials) 17.97 17.97

Sub - Total for F 1,815.40

G. Direct Unit Cost (E + F) 2,617.26
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 314.07
I. Contractor's Profit (CP) 8% of G 209.38
J. Value Added Tax (VAT) 5% of (G + H + I) 157.04
K. Total Unit Cost (G + H + I + J) 3,297.75

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG
BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : cu.m.
Output per hour : 1.60

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 1 97.65 97.65

b. Skilled Laborer 2 1 70.55 141.10
c. Laborer 8 1 54.42 435.36

Sub - Total for A 674.11

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck (16000 L) 1 0.05 2,450.00 122.50
c. Backhoe (Wheel Type) 1 0.10 922.00 92.20
Minor Tools (5% of Labor) 33.71 33.71

Sub - Total for B 420.41

C. Total (A + B) 1,094.52
D. Output per hour = 1.60 cu.m.
E. Direct Unit Cost (C ÷ D) 684.08
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 5.500 240.00 1,320.00

b. Sand cu.m. 0.300 815.00 244.50
c. Gravel Fill cu.m. 0.020 795.00 15.90
d. Weep Holes (PVC) m. 0.300 125.00 37.50
e. Filter Cloth sq.m. 0.015 180.00 2.70
e. Boulders (15 - 25 kg.) cu.m. 1.050 785.00 824.25
Miscellaneous (1% of Materials) 24.45 24.45

Sub - Total for F 2,469.30

G. Direct Unit Cost (E + F) 3,153.38
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 378.41
I. Contractor's Profit (CP) 8% of G 252.27
J. Value Added Tax (VAT) 5% of (G + H + I) 189.20
K. Total Unit Cost (G + H + I + J) 3,973.26

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG
BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 511(1) Gabions

Unit of Measurement : cu.m.
Output per hour : 2.50

No. of No. of
Designation Hourly Rate Amount
Person Hours
A.
Labor
a. Construction Foreman 1 1 97.65 97.65
b. Skilled Laborer 2 1 70.55 141.10
c. Laborers 8 1 54.42 435.36

Sub - Total for A 674.11

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

Note: Exclude Excavation Works

Backhoe excluded, excavation should be separate as the
quantity is variable.

Sub - Total for B 0.00

C. Total (A + B) 674.11
D. Output per hour = 2.50 cu.m.
E. Direct Unit Cost (C ÷ D) 269.64
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Gabion Wire Mesh (1 x 1 x 2) PVC Coated w/ pc. 0.50 2,400.00 1,200.00

complete accesories
b. Boulders cu.m. 1.05 785.00 824.25

Sub - Total for F 2,024.25

G. Direct Unit Cost (E + F) 2,293.89
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 275.27
I. Contractor's Profit (CP) 8% of G 183.51
J. Value Added Tax (VAT) 5% of (G + H + I) 137.63
K. Total Unit Cost (G + H + I + J) 2,890.31

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 511(3) Filter Cloth

Unit of Measurement : sq.m.
Output per hour : 100.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A.
Labor
a. Construction Foreman 1 1 97.65 97.65
b. Skilled Laborer 2 1 70.55 141.10
c. Laborers 8 1 54.42 435.36

Sub - Total for A 576.46

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Cargo Truck (2-5 MT) 1 0.25 783.00 195.75

Sub - Total for B 195.75

C. Total (A + B) 772.21
D. Output per hour = 100.00 sq.m.
E. Direct Unit Cost (C ÷ D) 7.72
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Filter Cloth cu.m. 1.05 180.00 189.00

Miscellaneous (5% of Materials) 9.45 9.45

Sub - Total for F 198.45

G. Direct Unit Cost (E + F) 206.17
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 24.74
I. Contractor's Profit (CP) 8% of G 16.49
J. Value Added Tax (VAT) 5% of (G + H + I) 12.37
K. Total Unit Cost (G + H + I + J) 259.78

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 517(1)a Drain Pipe

Unit of Measurement : piece
Output per hour : 2.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 1 97.65 97.65
b. Skilled Laborer 1 1 70.55 70.55
c. Laborers 1 1 54.42 54.42

Sub - Total for A 222.62

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Welding Machine 1 0.50 371.00 185.50

b. Cutting Outfit 1 0.50 45.45 22.73
Minor Tools (10% of Labor) 22.26 22.26

Sub - Total for B 230.49

C. Total (A + B) 453.11
D. Output per hour = 2.0
E. Direct Unit Cost (C ÷ D) 226.56
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Galvanized Iron Pipe, Sch. 40 (150 mm Ø) @ pc. 1.50 412.25 618.38

1.50 L.M length each downspout

Sub - Total for F 618.38

G. Direct Cost (E + F) 844.94
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 101.39
I. Contractor's Profit (CP) 8% of G 67.60
J. Value Added Tax (VAT) 5% of (G + H + I) 50.70
K. Total Unit Cost (G + H + I + J) 1,064.63

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG
BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 600(7) Curb and Gutter (Precast)

Unit of Measurement : pc.
Output per hour : 3.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 1.00 97.65 97.65

b. Skilled Laborer 1 1.00 70.55 70.55
c. Laborer 1 1.00 54.42 54.42

Sub - Total for A 222.62

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Boom Truck (2-5 mt) 1 0.50 1,017.90 508.95

Minor Tools (10% of Labor) 22.26 22.26

Sub - Total for B 531.21

C. Total (A + B) 753.83
D. Output per hour = 3 pcs.
E. Direct Unit Cost (C ÷ D) 251.28
Name and Specification Unit Quantity Unit Cost Amount

F. Materials
a. Fabricated Concrete Curb and Gutter m. 1.00 1,290.00 1,290.00
Miscellaneous Materials (5% of Materials) 64.50 64.50

Sub - Total for F 1,354.50

G. Direct Unit Cost (E + F) 1,605.78
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 192.69
I. Contractor's Profit (CP) 8% of G 128.46
J. Value Added Tax (VAT) 5% of (G + H + I) 96.35
K. Total Unit Cost (G + H + I + J) 2,023.28

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 601(1) Sidewalk (100mm thk.)

Unit of Measurement : sq.m.
Output per hour : 20.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A.
Labor
a. Construction Foreman 1 1 97.65 97.65
b. Skilled Laborer 4 1 70.55 282.20
c. Laborers 12 1 54.42 653.04

Sub - Total for A 1,032.89

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. One Bagger Mixer 1 1.00 172.00 172.00

b. Concrete Vibrator 2 1.00 91.25 182.50
c. Water Truck (16000 L) 1 0.125 1,075.00 134.38
d. Concrete Saw (7.5 hp), 14" Blade Ø 1 1.00 32.63 32.63
Minor Tools ( 5% of Labor Cost ) 51.64 51.64

Sub - Total for B 573.15

C. Total (A + B) 1,606.04
D. Output per hour = 20.00 sq.m.
E. Direct Unit Cost (C ÷ D) 80.30
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Curing Compound L 0.29 30.00 8.70

b. Asphalt Sealant L 0.12 44.00 5.28
c. Forms m 0.46 43.00 19.78
d. Sand cu.m. 0.06 815.00 44.83
e. Gravel cu.m. 0.10 795.00 79.50
f. Cement bag 0.95 240.00 228.00

Note: Bed Course excluded

Sub - Total for F 386.09

G. Direct Unit Cost (E + F) 466.39
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 55.97
I. Contractor's Profit (CP) 8% of G 37.31
J. Value Added Tax (VAT) 5% of (G + H + I) 27.98
K. Total Unit Cost (G + H + I + J) 587.65

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG BR.
(B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 1033(1) Metal Deck Panel

Unit of Measurement : l.m
Output per hour : 30.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 1 97.65 97.65
b. Skilled Laborer 1 2 70.55 141.10
c. Laborers 2 2 54.42 217.68

Sub - Total for A 456.43

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Welding Machine 1 0.50 371.00 185.50

b. Grinding Machine and accessories 1 0.50 75.38 37.69
Minor Tools (10% of Labor) 45.64 45.64

Sub - Total for B 268.83

C. Total (A + B) 725.26
D. Output per hour = 30.0
E. Direct Unit Cost (C ÷ D) 24.18
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Steel Deck (445mm width, 1.60mm thk. x 1.80m) pc. 2.5 661.70 1,654.25
b. Grinding Disc pc. 0.025 100.00 2.50

Sub - Total for F 1,656.75

G. Direct Cost (E + F) 1,680.93
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 201.71
I. Contractor's Profit (CP) 8% of G 134.47
J. Value Added Tax (VAT) 5% of (G + H + I) 100.86
K. Total Unit Cost (G + H + I + J) 2,117.97

Prepared by:

REIMART REGIN P. BAUTISTA

Engineer II

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE - WIDENING OF PERMANENT BRIDGES, DUMUKLONG
BR. (B03071LZ) ALONG LUCENA - DALAHICAN PORT ROAD