Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay

I. Salvacion, Libon, Albay

Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : B.5

Description : Project Billboard / Signboard
Unit of Measurement : each
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 85.28 85.28
b. Skilled Laborer 1.00 1.00 61.75 61.75
c. Unskilled Laborer 4.00 1.00 47.59 190.36
Sub-Total for A.1 As Submitted 337.39
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
Minor Tools (10% of labor cost) 33.74
Sub-Total for B.1 As Submitted 33.74
B.2 Equipment
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 371.13
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 371.13
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated

Name and Specification Unit Quantity Unit Cost Amount (Php)

F.1 Materials
a. Marine Plywood (1/4"x4'x8') pc 1.00 560.00 560.00
b. Assorted Coco Lumber bd-ft 15.00 25.00 375.00
c. Assorted CWN Nails kg 0.15 75.00 11.25
d. Tarpaulin ( 4' x 8' ) sq.ft. 32.00 28.00 896.00
Sub-Total for F.1 As Submited 1,842.25
F.2 Materials
Sub-Total for F.1 As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 2,213.38
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 332.01
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 221.34
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 138.34
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 2,905.07
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
Engineer II
Planning and Design Section
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 0.33 79.26 26.16
b. Skilled Laborer 1.00 0.33 57.46 18.96
c. Unskilled Laborer 2.00 0.33 44.31 29.24
Sub-Total for A.1 As Submitted 74.36
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Backhoe (0.80 m3) 1.00 0.25 1537.00 384.25
b. Dump Truck (12 yd³) 1.00 0.17 1420.00 241.40
c. Chain Saw (HUSQVARNA 2100 CD w/ CR22, 7ft Reach, 9in Standard Blade) 1.00 0.17 75.36 12.81
Minor Tools (5% of Labor Cost) 3.72
Sub-Total for B.1 As Submitted 642.18
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 716.54
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 716.54
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Rope, 1'' diam. - 5 uses m 20.00 8.00 160.00
Sub-Total for F.1 As Submited 160.00
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 876.54
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 105.18
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 70.12
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 52.59
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 1,104.43
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 0.67 79.26 53.10
b. Skilled Laborer 1.00 0.67 57.46 38.50
c. Unskilled Laborer 2.00 0.67 44.31 59.38
Sub-Total for A.1 As Submitted 150.98
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Backhoe (0.80 m3) 1.00 0.50 1537.00 768.50
b. Dump Truck (12 yd³) 1.00 0.33 1420.00 468.60
c. Chain Saw (HUSQVARNA 2100 CD w/ CR22, 7ft Reach, 9in Standard Blade) 1.00 0.33 75.36 24.87
Minor Tools (5% of Labor Cost) 7.55
Sub-Total for B.1 As Submitted 1,269.52
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 1,420.50
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 1,420.50
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Rope, 1'' diam. - 5 uses m 20.00 8.00 160.00
Sub-Total for F.1 As Submited 160.00
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 1,580.50
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 189.66
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 126.44
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 94.83
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 1,991.43
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 3.33 79.26 263.94
b. Skilled Laborer 1.00 3.33 57.46 191.34
c. Unskilled Laborer 2.00 3.33 44.31 295.10
Sub-Total for A.1 As Submitted 750.38
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Backhoe (0.80 m3) 1.00 2.50 1537.00 3,842.50
b. Dump Truck (12 yd³) 1.00 1.67 1420.00 2,371.40
c. Chain Saw (HUSQVARNA 2100 CD w/ CR22, 7ft Reach, 9in Standard Blade) 1.00 1.67 75.36 125.85
Minor Tools (5% of Labor Cost) 37.52
Sub-Total for B.1 As Submitted 6,377.27
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 7,127.65
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 7,127.65
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Rope, 1'' diam. - 5 uses m 20.00 8.00 160.00
Sub-Total for F.1 As Submited 160.00
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 7,287.65
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 874.52
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 583.01
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 437.26
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 9,182.44
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : #REF!
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor

Sub-Total for A.1 As Submitted -

A.2 Labor

Sub-Total for A.2 As Evaluated

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

Sub-Total for B.1 As Submitted -

B.2 Equipment

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 #REF!
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted #REF!
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials
Transfer of Telecom posts, electrical posts and streetlights 86,243.18
Restoration of Gates, Fence and other minor structures 87,321.00
Sub-Total for F.1 As Submited 173,564.18
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted #REF!
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 #REF!
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 #REF!
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) #REF!
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) #REF!
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : sq.m.
Output per hour- As Submitted : 60.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 79.26 79.26
c. Unskilled Laborer 2.00 1.00 44.31 88.62
Sub-Total for A.1 As Submitted 167.88
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Road Grader w/ scarifier, G710A 1.00 1.00 2824.90 2,824.90
b. Payloader (1.50 cu.m.) 1.00 1.00 1733.00 1,733.00
c. Dumptruck (12 cu.yd) 1.00 0.50 1420.00 710.00
Minor Tools (10% of Labor Cost) 16.79
Sub-Total for B.1 As Submitted 5,284.69
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 5,452.57
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 60.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 90.88
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials

Sub-Total for F.1 As Submited -

F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 90.88
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 10.91
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 7.27
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 5.45
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 114.51
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 2.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 79.26 79.26
b. Skilled Laborer 1.00 1.00 57.46 57.46
c. Unskilled Laborer 2.00 1.00 44.31 88.62
Sub-Total for A.1 As Submitted 225.34
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Dumptruck (10 cu.m.) 1.00 0.50 1420.00 710.00
b. Backhoe w/ breaker, (0.80 cu.m.)/1.04 cu.yd 1.00 0.50 1998.10 999.05
c. Backhoe (0.80 cu.m.)/1.04 cu.yd for loading 1.00 0.25 1537.00 384.25
d. Cutting Outfit 1.00 1.00 45.45 45.45
Sub-Total for B.1 As Submitted 2,138.75
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 2,364.09
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 2.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 1,182.05
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated

Name and Specifation Unit Quantity Unit Cost Amount (Php)

F.1 Materials
Oxy/Acetylene set 0.10 2500.00 250.00
Sub-Total for F.1 As Submited 250.00
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 1,432.05
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 171.85
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 114.56
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 85.92
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 1,804.38
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 20.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 79.26 79.26
b. Unskilled Laborer 3.00 1.00 44.31 132.93
Sub-Total for A.1 As Submitted 212.19
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Dumptruck (10 cu.m.) 2.00 1.00 1420.00 2,840.00
b. Backhoe (0.80 cu.m.) 1.00 1.00 1537.00 1,537.00
c. Payloader (1.50 cu.m.) - at disposal area 1.00 0.10 1733.00 173.30
Sub-Total for B.1 As Submitted 4,550.30
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 4,762.49
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 20.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 238.12
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials

Sub-Total for F.1 As Submited -

F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 238.12
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 28.57
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 19.05
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 14.29
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 300.03
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : B.7(1)

Description : Occupational Safety and Health Program
Unit of Measurement : month
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

No. of Man
Designation No. of Person
days
Daily Rates Amount (Php)
A.1 Labor
a. Safety Practitioner/Officer (Part Time) 1.00 8.0 500.00 4,000.00
b. Health Personnel 1.00 30.0 280.00 8,400.00
Sub-Total for A.1 As Submitted 12,400.00
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
Sub-Total for B.1 As Submitted -
B.2 Equipment
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 12,400.00
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 12,400.00
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Safety Helmet man-day 3.00 0.25 0.75
b. Safety Shoes man-day 3.00 2.77 8.31
c. Safety Vest man-day 3.00 2.22 6.66
d. Working Gloves man-day 3.00 7.67 23.01
e. Rubber Boots man-day 3.00 1.39 4.17
f. Rain Coats (30% of duration) man-day 27.00 0.34 9.18
j. First Aid Kit ( 1 set for the whole duration) LS 1.00 333.33 333.33
Sub-Total for F.1 As Submited 385.41
F.2 Materials
Sub-Total for F.1 As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 12,785.41
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 0% of G.1 -
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 0% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 1,278.54
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 703.20
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 14,767.15
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : B.9

Description : Mobilization / Demobilization
Unit of Measurement : Lump Sum
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Total man-
Designation No. of Person
days
Unit Rate Amount (Php)
A.1 Labor
Sub-Total for A.1 As Submitted -
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Water Truck/Pump (16000 L) 1.0 1.3 2,450.00 3,185.00
b. Cargo Truck (10 T, 270 HP) 1.0 1.3 1,212.00 1,575.60
c. Backhoe (0.80 m³) 1.0 1.3 1,537.00 2,020.67
d. One Bagger Conc. Mixer 1.0 1.3 172.00 223.60
Sub-Total for B.1 As Submitted 7,004.87
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 7,004.87
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 7,004.87
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
Sub-Total for F.1 As Submited -
F.2 Materials
Sub-Total for F.1 As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 7,004.87
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 0% of G.1 -
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 0% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 0% of G.1 -
I.2 Contractor's Profit(CP) - As Evaluated 0% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 350.24
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 7,355.11
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 800(1)

Description : Clearing and Grubbing
Unit of Measurement : sq.m.
Output per hour- As Submitted : 500.0

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 85.28 85.28
b. Unskilled Laborer 2.00 1.00 47.59 95.18
Sub-Total for A.1 As Submitted 180.46
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. DumpTruck (12 yd³) 2.00 1.00 1,420.00 2,840.00
b. Payloader (1.50 m³) 1.00 1.00 1,733.00 1,733.00
c. Bulldozer (155 hp), D65A-8 1.00 1.00 3,379.00 3,379.00
Sub-Total for B.1 As Submitted 7,952.00
B.2 Equipment
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 8,132.46
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 500.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 16.26
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials

Sub-Total for F.1 As Submited -

F.2 Materials
Sub-Total for F.1 As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 16.26
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 2.44
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 1.63
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 1.02
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 21.35
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 803(1)a

Description : Structure Excavation (Common Soil)
Unit of Measurement : cu.m.
Output per hour- As Submitted : 20.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 85.28 85.28
b. Unskilled Labor 3.00 1.00 47.59 142.77
Sub-Total for A.1 As Submitted 228.05
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Backhoe (0.80 m³) 1.00 1.00 1,537.00 1,537.00
b. DumpTruck (12 yd³) 2.00 1.00 1,420.00 2,840.00
Minor Tools (10% of Labor Cost) 22.81
Sub-Total for B.1 As Submitted 4,399.81
B.2 Equipment
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 4,627.86
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 20.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 231.39
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
-
Sub-Total for F.1 As Submited -
F.2 Materials
Sub-Total for F.1 As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 231.39
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 34.71
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 23.14
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 14.46
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 303.70
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 900(1)b1

Description : Structural Concrete, Class A, 14-days
Unit of Measurement : cu.m.
Output per hour- As Submitted : 1.40
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 85.28 85.28
b. Skilled Laborer 4.00 1.00 61.75 247.00
c. Unskilled Laborer 8.00 1.00 47.59 380.72
Installation/Removal of Formworks
a. Skilled Laborer 4.00 1.00 61.75 247.00
b. Unskilled Laborer 8.00 1.00 47.59 380.72
Sub-Total for A.1 As Submitted 1,340.72
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. One Bagger Conc. Mixer 1.00 1.00 172.00 172.00
b. Concrete Vibrator 1.00 1.00 91.25 91.25
c. Water Truck/Pump (16000 L) 1.00 0.10 2,450.00 245.00
Minor Tools (5 % of Labor Cost) 67.04
Sub-Total for B.1 As Submitted 575.29
B.2 Equipment
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 1,916.01
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 1.40
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 1,368.58
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
Good Lumber - 4 uses bd-ft 70.00 70.00 1,225.00
Marine Plywood (1/2" x 4'x 8') - 4 uses pc. 1.60 1,210.00 484.00
Assorted CWN (1kg/100 bd.ft.of Lumber) kg. 0.70 75.00 52.50
Cement bag 9.50 280.00 2,660.00
Sand cu.m. 0.50 650.00 325.00
Gravel cu.m. 1.00 910.00 910.00
Sub-Total for F.1 As Submited 5,656.50
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 7,025.08
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 1,053.76
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 702.51
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 439.07
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 9,220.42
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 902(1)a

Description : Reinforcing Steel (Deformed), Grade 40
Unit of Measurement : kg
Output per hour- As Submitted : 180.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 85.28 85.28
b. Skilled Laborer 2.00 1.00 61.75 123.50
c. Unskilled Laborer 8.00 1.00 47.59 380.72
Sub-Total for A.1 As Submitted 589.50
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Bar Cutter 1.00 0.50 219.75 109.88
b. Bar Bender 1.00 0.50 351.50 175.75
c. Cargo Truck (10 T, 270 HP) 1.00 0.15 1,212.00 181.80
Sub-Total for B.1 As Submitted 467.43
B.2 Equipment
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 1,056.93
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 180.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 5.87
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
Tie Wire (2% of RSB) kg 0.021 67.00 1.41
Reinforcing Steel Bar, Gr. 40 (w/ 5% Wastage) kg 1.050 48.00 50.40
Sub-Total for F.1 As Submited 51.81
F.2 Materials
Sub-Total for F.1 As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 57.68
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 8.65
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 5.77
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 3.60
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 75.70
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
Engineer II
Planning and Design Section
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 20.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 84.72 84.72
b. Unskilled Laborer 3.00 1.00 47.3 141.90
Sub-Total for A.1 As Submitted 226.62
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Dump Truck (12 yd³) 2.00 1.00 1420.00 2,840.00
b. Backhoe (0.80 mᵌ) 1.00 1.00 1537.00 1,537.00
Minor Tools (10% of Labor Cost) 22.66
Sub-Total for B.1 As Submitted 4,399.66
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 4,626.28
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 20.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 231.31
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials

Sub-Total for F.1 As Submited -

F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 231.31
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 27.76
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 18.50
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 13.88
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 291.45
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA 0
Engineer II 0
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 50.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
For Excavation Work:
a. Construction Foreman 1.00 0.83 84.72 70.32
b. Unskilled Laborer 2.00 0.83 47.3 78.52
Spreading and Compaction:
a. Construction Foreman 1.00 1.00 84.72 84.72
b. Unskilled Laborer 2.00 1.00 47.3 94.60
Sub-Total for A.1 As Submitted 328.16
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
For Excavation Work:
a. Bulldozer, D6H SERIES II PSDS/DD 1.00 0.83 3379.00 2,804.57
b. Payloader (1.50 m³) 1.00 0.83 1733.00 1,438.39
c. Dump Truck (12 yd³) 2.00 0.83 1420.00 2,357.20
Spreading and Compaction:
a. Motorized Road Grader (140 hp), G710A 1.00 1.00 2173.00 2,173.00
b. Vibratory Roller (10 mt), SD100DC 1.00 1.00 1846.00 1,846.00
c. Water Truck/Pump (16000L) 1.00 0.25 2450.00 612.50
Sub-Total for B.1 As Submitted 11,231.66
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 11,559.82
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 50.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 231.20
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials

Sub-Total for F.1 As Submited -

F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 231.20
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 34.68
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 23.12
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 14.45
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 303.45
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA 0
Engineer II 0
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 903(2)

Description : Formworks and Falseworks
Unit of Measurement : sq.m.
Output per hour- As Submitted : 3.24
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

Labor
Installation
a. Construction Foreman 1.0 1.0 85.28 85.28
b. Skilled Laborer 2.0 1.0 61.75 123.50
A.1 c. Unskilled Laborer 4.0 1.0 47.59 190.36
Stripping
a. Construction Foreman 1.0 0.41 85.28 34.96
b. Unskilled Laborer 6.0 0.41 47.59 117.07
Sub-Total for A.1 As Submitted 551.18
Labor
A.2
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)

Equipment
B.1 Minor Tools (10% of Labor Cost) 55.12
Sub-Total for B.1 As Submitted 55.12
Equipment
B.2
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 606.30
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 3.24
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 187.13
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
Materials
a. Ordinary Plywood - 3 uses (4''x8'x1/2') pcs 0.347 740.00 85.59
F.1 b. Good Lumber - 3 uses bd ft 7.190 70.00 167.77
c. Assorted common wire nails kg 0.210 75.00 15.75
d. consumables (5% of material cost) 13.46
Sub-Total for F.1 As Submited 282.57
Materials
F.2
Sub-Total for F.1 As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 469.70
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 70.45
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 46.97
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 29.36
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 616.48
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 1002(1)b

Description : Galvanized Iron Pipes with Fittings, 25 mm Ø
Unit of Measurement : Meter
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

Labor
a. Construction Foreman 1.0 0.33 85.28 28.14
A.1 b. Skilled Laborer 1.0 0.33 61.75 20.38
c. Unskilled Laborer 2.0 0.33 47.59 31.41
Sub-Total for A.1 As Submitted 79.93
Labor
A.2
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)

Equipment
B.1 Minor Tools (10% of Labor Cost) 7.99
Sub-Total for B.1 As Submitted 7.99
Equipment
B.2
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 87.92
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 87.92
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
Materials
F.1 a. 25 mm Ø x 6m Galvanized Iron Pipe m. 1.00 197.17 197.17
b. Consumables (5% of Material cost) 9.86
Sub-Total for F.1 As Submited 207.03
Materials
F.2
Sub-Total for F.1 As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 294.95
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 44.24
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 29.49
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 18.43
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 387.11
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 1002(1)d

Description : Galvanized Iron Pipes with Fittings, 40 mm Ø
Unit of Measurement : Meter
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

Labor
a. Construction Foreman 1.0 0.33 85.28 28.14
A.1 b. Skilled Laborer 1.0 0.33 61.75 20.38
c. Unskilled Laborer 2.0 0.33 47.59 31.41
Sub-Total for A.1 As Submitted 79.93
Labor
A.2
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)

Equipment
B.1 Minor Tools (10% of Labor Cost) 7.99
Sub-Total for B.1 As Submitted 7.99
Equipment
B.2
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 87.92
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 87.92
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
Materials
F.1 a. 40 mm Ø x 6m Galvanized Iron Pipe m. 1.00 320.83 320.83
b. Consumables (5% of Material cost) 16.04
Sub-Total for F.1 As Submited 336.87
Materials
F.2
Sub-Total for F.1 As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 424.79
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 63.72
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 42.48
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 26.55
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 557.54
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 1046 (2)a1

Description : CHB Non Load Bearing (including Reinforcing Steel) 100 mm
Unit of Measurement : sq.m.
Output per hour- As Submitted : 3.825
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 85.28 85.28
b. Skilled Laborer 2.00 1.00 61.75 123.50
c. Unskilled Laborer 3.00 1.00 47.59 142.77
Sub-Total for A.1 As Submitted 351.55
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. One Bagger Conc. Mixer 1.00 1.00 172.00 172.00
Minor Tools (10% of Labor Cost) 35.16
Sub-Total for B.1 As Submitted 207.16
B.2 Equipment
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 558.71
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 3.83
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 146.07
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. 100 mm thk CHB (Non-load bearing) pc 13.00 14.50 188.50
b. Cement bag 0.525 280.00 147.00
c. Sand cu.m 0.04 650.00 26.00
d. Reinforcing Steel kg 3.24 48.00 155.52
e. #16 tie wire kg 0.05 67.00 3.35
Sub-Total for F.1 As Submited 520.37
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 666.44
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 99.97
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 66.64
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 41.65
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 874.70
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
 Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 1047(10)

Description : Metal Structure Accessories
Unit of Measurement : Lump Sum
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 85.28 85.28
b. Skilled Laborer 2.00 1.00 61.75 123.50
c. Unskilled Laborer 4.00 1.00 47.59 190.36
Sub-Total for A.1 As Submitted 399.14
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Welding Machine 1.00 56.00 371.00 20,776.00
b. Bar Cutter 1.00 56.00 219.75 12,306.00
Minor Tools (10% of Labor Cost) 39.91
Sub-Total for B.1 As Submitted 33,121.91
B.2 Equipment
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 33,521.05
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 33,521.05
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
Pump House
12 mm Square Bars kg 113.45 73.00 8,281.85
1-1/2 Ø G.I. Pipe pcs 4.00 1,925.00 7,700.00
20 mm Ø Round Bar kg 23.71 45.00 1,066.95
2"x2"x1/4" thick Angle bar kg 14.31 73.00 1,044.63
3/4"x4/25" thick Flat Bar kg 6.51 73.00 475.23
C - Purlins 6m-100mmx50mmx15mm x1.5mmthk kg 66.63 73.00 4,863.99
1-1/2" x 2" x 1.5mm thk Tubular kg 18.00 73.00 1,314.00
Ordinary Ridge Roll, GA 24(0.701 MM) X 2.44m m 4.10 237.00 971.70
Tekscrew pc 80.00 2.50 200.00
Metal Sheet G.I. pc 4.69 800.00 3,754.88
Overhead Tank
100mm Ǿ G.I. Pipe Sch. 40 m 12.00 1,083.33 13,000.00
1''x1''x5mm Angle Bar kg 23.55 73.00 1,719.15
2''x2''x5mm Angle Bar kg 94.20 73.00 6,876.60
3''x3''x5mm Angle Bar kg 282.60 73.00 20,629.80
Welding Rod kg 20.00 137.00 2,740.00
Miscellaneous (5% of Material cost) 4,194.05
Sub-Total for F.1 As Submited 88,074.98
F.2 Materials
Sub-Total for F.1 As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 121,596.03
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 18,239.40
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 12,159.60
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 7,599.75
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 159,594.78
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
 Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 1101(33)

Description : Wires and Wiring Devices
Unit of Measurement : Lump Sum
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 25.00 85.28 2,132.00
b.Skilled Laborer 1.00 25.00 61.75 1,543.75
c. Unskilled Laborer 2.00 25.00 47.59 2,379.50
Sub-Total for A.1 As Submitted 6,055.25
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)

B.1 Equipment
Minor Tools (10% of Labor Cost) 605.53
Sub-Total for B.1 As Submitted 605.53
B.2 Equipment
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 6,660.78
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 6,660.78
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
For 1 Hp Pump
a. 14 mm² THHN Copper Wire, Stranded m 40.00 94.00 3,760.00
b. 8 mm² THHN Copper Wire, Stranded m 50.00 59.25 2,962.50
Sub-Total for F.1 As Submited 6,722.50
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 13,383.28
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 2,007.49
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 1,338.33
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 836.45
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 17,565.55
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared By:

ROMEO B. FRANCA
 Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 1102 (1)

Description : Panelboard with Main & Branch Breakers
Unit of Measurement : Lump Sum
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 25.00 85.28 2,132.00
b.Skilled Laborer 1.00 25.00 61.75 1,543.75
c. Unskilled Laborer 2.00 25.00 47.59 2,379.50
Sub-Total for A.1 As Submitted 6,055.25
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)

B.1 Equipment
Minor Tools (10% of Labor Cost) 605.53
Sub-Total for B.1 As Submitted 605.53
B.2 Equipment
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 6,660.78
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 6,660.78
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
Pannel Board and Cabinets (Enclosed 60Amps ,2 PST) pc 1.00 1991.00 1,991.00
30 AT,100AF,2P Circuit breaker pc 2.00 1058.00 2,116.00
50 AT,100AF,2P Circuit breaker pc 1.00 1177.25 1,177.25
30 AT Circuit breaker built in with Nema 3R Enclosure set 1.00 2010.00 2,010.00
Sub-Total for F.1 As Submited 7,294.25
F.2 Materials
Sub-Total for F.1 As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 13,955.03
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 2,093.25
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 1,395.50
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 872.19
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 18,315.97
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared By:

ROMEO B. FRANCA
Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 1201(7)

Description : Jet Pump with control
Unit of Measurement : set
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 64.00 85.28 5,457.92
b. Skilled Laborer 3.00 64.00 61.75 11,856.00
c. Unskilled Laborer 3.00 64.00 47.59 9,137.28
Sub-Total for A.1 As Submitted 26,451.20
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)

B.1 Equipment
Minor Tools (10% of Labor Cost) 2,645.12
Sub-Total for B.1 As Submitted 2,645.12
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 29,096.32
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 29,096.32
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Jet Pump (1.0 hp) set 1.00 22,500.00 22,500.00
Note: With Complete Accessories
Sub-Total for F.1 As Submited 22,500.00
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 51,596.32
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 7,739.45
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 5,159.63
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 3,224.77
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 67,720.17
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 1207(3)

Description : Valves and Fittings
Unit of Measurement : Lump Sum
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 8.00 85.28 682.24
b. Skilled Laborer 2.00 8.00 61.75 988.00
c. Unskilled Laborer 3.00 8.00 47.59 1,142.16
Sub-Total for A.1 As Submitted 2,812.40
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
Minor Tools (10% of Labor Cost) 281.24
Sub-Total for B.1 As Submitted 281.24
B.2 Equipment
Sub-Total for B.2 As Evaluated
C.1 Total(A.1+B.1) As Submitted 3,093.64
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 3,093.64
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
Water Source Reservoir with 1 hp pump
a. 1 1/2" Ø Compression fittings Male Adapter pcs 1.00 280.00 280.00
b. 1 1/2" Ø Compression fittings female Adapter pcs 1.00 280.00 280.00
c. 1 1/2" Ø Brass Gate Valve Screw type pcs 1.00 2,100.00 2,100.00
d. 1 1/2" Ø Brass Foot Valve pcs 1.00 1,200.00 1,200.00
e. 1 1/2" Ø 90⁰ Elbow G.I. pcs 2.00 80.00 160.00
f. 1 1/2" Ø Coupling G.I. pcs 2.00 80.00 160.00
g. 1 1/2" Ø Union Patente G.I. pcs 2.00 170.00 340.00
OverHead Tank
a. Pressure Tank Stainless Steel HD 84 gals. pcs 2.00 35,000.00 70,000.00
b. Pressure Gauge 0-100 psi pcs 1.00 500.00 500.00
c. Pressure Switch HD pcs 1.00 1,750.00 1,750.00
d. Float Switch HD pcs 1.00 1,250.00 1,250.00
e. 1" Ø Compression fittings Male Adapter pcs 1.00 95.00 95.00
f. 1" Ø Compression fittings female Adapter pcs 1.00 95.00 95.00
g. 1" Ø Brass Gate Valve Screw type pcs 2.00 960.00 1,920.00
h. 1" Ø 90⁰ Elbow G.I. pcs 4.00 50.00 200.00
i. 1" Ø Coupling G.I. pcs 2.00 50.00 100.00
j. 1" Ø Union Patente G.I. pcs 2.00 110.00 220.00
k. End Cap 1/2'' pcs 2.00 55.00 110.00
Miscellaneous (5% of Material cost) 4,038.00
Sub-Total for F.1 As Submited 84,798.00
F.2 Materials
Sub-Total for F.1 As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 87,891.64
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 13,183.75
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 8,789.16
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 5,493.23
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 115,357.78
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:
ROMEO B. FRANCA
Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 1600(2)

Description : Pipeline Trench Excavation
Unit of Measurement : cu.m.
Output per hour- As Submitted : 20.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 85.28 85.28
b.Unskilled Laborer 3.00 1.00 47.59 142.77
Sub-Total for A.1 As Submitted 228.05
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Backhoe (0.80 cu.m.) 1.00 1.00 1,537.00 1,537.00
b. Dump Truck (10 cu.m.) 2.00 1.00 1,420.00 2,840.00
Minor Tools (10% of Labor) 22.81
Sub-Total for B.1 As Submitted 4,399.81
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 4,627.86
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 20.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 231.39
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials

Sub-Total for F.1 As Submited -

F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 231.39
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 34.71
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 23.14
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 14.46
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 303.70
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
 Engineer II
Planning and Design Section
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 180.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 84.72 84.72
b.Skilled Laborer 2.00 1.00 61.34 122.68
c. Unskilled Laborer 8.00 1.00 47.3 378.40
Sub-Total for A.1 As Submitted 585.80
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Bar Cutter 1.00 0.50 219.75 109.88
b. Bar Bender 1.00 0.50 351.50 175.75
c. Cargo Truck (9 - 10 mt) 1.00 0.15 1212.00 181.80
Sub-Total for B.1 As Submitted 467.43
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 1,053.23
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 180.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 5.85
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Tie Wire (2% of RSB) kg 0.021 82.50 1.73
b. Reinforcing Steel Bar, Grade 40 (w/ 5% Wastage) kg 1.050 37.00 38.85
Sub-Total for F.1 As Submited 40.58
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 46.43
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 5.57
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 3.71
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 2.79
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 58.50
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA 0
Engineer II 0
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 1.40
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 84.72 84.72
b.Skilled Laborer 4.00 1.00 61.34 245.36
c. Unskilled Laborer 8.00 1.00 47.3 378.40

Installation/Removal of Formworks
a. Skilled Laborer 4.00 1.00 61.34 245.36
b. Unskilled Laborer 8.00 1.00 47.3 378.40
Sub-Total for A.1 As Submitted 1,332.24
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. One Bagger Mixer 1.00 1.00 172.00 172.00
b. Concrete Vibrator 1.00 1.00 91.25 91.25
b. Water Truck/Pump (16000 L) 1.00 0.10 2450.00 245.00
Minor Tools (5% Labor Cost) 66.61
Sub-Total for B.1 As Submitted 574.86
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 1,907.10
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 1.40
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 1,362.22
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated

Name and Specifation Unit Quantity Unit Cost Amount (Php)

F.1 Materials
a. Good Lumber - 4 uses bd-ft 2.00 67.00 33.50
b. Marine Plywood (1/2'' x 4' x 8') - 4 uses pc 2.00 772.00 386.00
c. Assorted CWN (1kg/100 bd-ft of Lumber) kg 0.70 75.00 52.50
d. Cement bag 9.50 285.00 2,707.50
e. Sand cu.m 0.50 520.00 260.00
f. Gravel cu.m 1.00 600.00 600.00
Sub-Total for F.1 As Submited 4,039.50
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 5,401.72
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 648.21
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 432.14
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 324.10
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 6,806.17
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA 0
Engineer II 0
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 3.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 79.26 79.26
b.Skilled Laborer 1.00 1.00 57.46 57.46
c. Unskilled Laborer 1.00 1.00 44.31 44.31
Sub-Total for A.1 As Submitted 181.03
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Cargo Truck/Delivery Truck 1.00 0.50 1017.00 508.50
Minor Tools (10% of Labor Cost) 18.10
Sub-Total for B.1 As Submitted 526.60
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 707.63
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 3.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 235.88
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Fabricated Concrete Curb m 1.00 1400.00 1,400.00
Miscellaneous ( 5% of Material Cost) 70.00
Sub-Total for F.1 As Submited 1,470.00
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 1,705.88
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 204.71
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 136.47
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 102.35
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 2,149.41
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 84.72 84.72
b.Skilled Laborer 1.00 1.00 61.34 61.34
c. Unskilled Laborer 2.00 1.00 47.3 94.60
Sub-Total for A.1 As Submitted 240.66
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Cargo Truck (2 - 5 mt) 1.00 0.25 783.00 195.75
Minor Tools (10% of Labor Cost) 24.07
Sub-Total for B.1 As Submitted 219.82
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 460.48
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 460.48
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Portland Cement bag 0.48 270.00 129.60
b. Sand cu.m 0.025 480.00 12.00
c. Gravel cu.m 0.05 600.00 30.00
d. Form Lumber - Good - 4 uses bd-ft 8.00 67.00 134.00
e. 3" dia. G.I. Pipe m 3.10 700.00 2,170.00
f. Plate kg 2.00 50.15 100.30
g. Bolts, 5 mm dia pc 12.00 15.00 180.00
h. Sign Face, 3 mm thk. Aluminum Sheet pc 1.00 2850.00 2,850.00
i. Assorted CWN (1 kg/100 bd-ft of Lumber) kg 0.08 69.00 5.52
Sub-Total for F.1 As Submited 5,611.42
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 6,071.90
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 728.63
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 485.75
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 364.31
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 7,650.59
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 84.72 84.72
b.Skilled Laborer 1.00 1.00 61.34 61.34
c. Unskilled Laborer 2.00 1.00 47.3 94.60
Sub-Total for A.1 As Submitted 240.66
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Cargo Truck (2 - 5 mt) 1.00 0.25 783.00 195.75
Minor Tools (10% of Labor Cost) 24.07
Sub-Total for B.1 As Submitted 219.82
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 460.48
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 460.48
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Portland Cement bag 0.48 270.00 129.60
b. Sand cu.m 0.025 480.00 12.00
c. Gravel cu.m 0.05 600.00 30.00
d. Form Lumber - Good - 4 uses bd-ft 8.00 67.00 134.00
e. 3" dia. G.I. Pipe m 3.10 700.00 2,170.00
f. Plate kg 2.00 50.15 100.30
g. Bolts, 5 mm dia pc 12.00 15.00 180.00
h. Sign Face, 3 mm thk. Aluminum Sheet pc 1.00 9409.00 9,409.00
i. Assorted CWN (1 kg/100 bd-ft of Lumber) kg 0.08 69.00 5.52
Sub-Total for F.1 As Submited 12,170.42
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 12,630.90
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 1,515.71
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 1,010.47
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 757.85
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 15,914.93
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 84.72 84.72
b.Skilled Laborer 1.00 1.00 61.34 61.34
c. Unskilled Laborer 2.00 1.00 47.3 94.60
Sub-Total for A.1 As Submitted 240.66
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Cargo Truck (2 - 5 mt) 1.00 0.25 783.00 195.75
Minor Tools (10% of Labor Cost) 24.07
Sub-Total for B.1 As Submitted 219.82
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 460.48
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 460.48
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Portland Cement bag 0.48 270.00 129.60
b. Sand cu.m 0.025 480.00 12.00
c. Gravel cu.m 0.05 600.00 30.00
d. Form Lumber - Good - 4 uses bd-ft 8.00 67.00 134.00
e. 3" dia. G.I. Pipe m 3.10 700.00 2,170.00
f. Plate kg 2.00 50.15 100.30
g. Bolts, 5 mm dia pc 12.00 15.00 180.00
h. Sign Face, 3 mm thk. Aluminum Sheet pc 1.00 2850.00 2,850.00
i. Assorted CWN (1 kg/100 bd-ft of Lumber) kg 0.08 69.00 5.52
Sub-Total for F.1 As Submited 5,611.42
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 6,071.90
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 728.63
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 485.75
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 364.31
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 7,650.59
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 84.72 84.72
b.Skilled Laborer 1.00 1.00 61.34 61.34
c. Unskilled Laborer 2.00 1.00 47.3 94.60
Sub-Total for A.1 As Submitted 240.66
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Cargo Truck (2 - 5 mt) 1.00 0.25 783.00 195.75
Minor Tools (10% of Labor Cost) 24.07
Sub-Total for B.1 As Submitted 219.82
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 460.48
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 460.48
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Portland Cement bag 0.48 270.00 129.60
b. Sand cu.m 0.025 480.00 12.00
c. Gravel cu.m 0.05 600.00 30.00
d. Form Lumber - Good - 4 uses bd-ft 8.00 67.00 134.00
e. 3" dia. G.I. Pipe m 3.10 700.00 2,170.00
f. Plate kg 2.00 50.15 100.30
g. Bolts, 5 mm dia pc 12.00 15.00 180.00
h. Sign Face, 3 mm thk. Aluminum Sheet pc 1.00 7990.00 7,990.00
i. Assorted CWN (1 kg/100 bd-ft of Lumber) kg 0.08 69.00 5.52
Sub-Total for F.1 As Submited 10,751.42
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 11,211.90
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 1,345.43
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 896.95
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 672.71
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 14,126.99
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : 611(1)

: Trees Furnishing and Transplanting
Unit of Measurement : ea
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 79.26 79.26
b. Unskilled Laborer 2.00 1.00 44.31 88.62
Sub-Total for A.1 As Submitted 167.88
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
Minor Tools (10% of Labor Cost) 16.79
Sub-Total for B.1 As Submitted 16.79
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 184.67
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 184.67
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Trees (Delivered at Site) ea 1.00 20.00 20.00
Sub-Total for F.1 As Submited 20.00
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 204.67
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 24.56
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 16.37
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 12.28
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 257.88
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 #REF!
#REF!
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : #REF!

: #REF!
Unit of Measurement : #REF!
Output per hour- As Submitted : 25.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 79.26 79.26
b. Skilled Laborer 2.00 1.00 57.46 114.92
c. Unskilled Laborer 6.00 1.00 44.31 265.86
Sub-Total for A.1 As Submitted 460.04
A.2 Labor

Sub-Total for A.2 As Evaluated

Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Cargo Trucks/Delivery Truck 5T 1.00 1.00 783 783.00
b. Applicator Machine 1.00 1.00 93.75 93.75
c. Kneading Machine 1.00 1.00 187.5 187.50
Minor Tools (10% of Labor) 46.00
Sub-Total for B.1 As Submitted 1,110.25
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 1,570.29
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 25.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 62.81
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated

Name and Specifation Unit Quantity Unit Cost Amount (Php)

F.1 Materials
a. Thermoplastic Paint (White) bag 0.325 1643.00 533.98
b. Glass Beads bag 0.033 890.00 29.37
c. Primer liter 0.120 165.00 19.80
d. LPG (50 kg.) cyl. 0.004 4450.00 17.80
e. LPG (12 kg.) cyl. 0.002 1068.00 2.14
f. Calsumine kg. 0.125 20.00 2.50
Miscellaneous (5% of above) 30.28
Sub-Total for F.1 As Submited 635.86
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 698.67
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 12% of G.1 83.84
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 8% of G.1 55.89
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 41.92
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 880.32
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by: Checked/Submitted by:

ROMEO B. FRANCA VIRGINIA L. BAETA, MPA

Engineer II Engineer III
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 1601(1)

Description : Fill and Backfill
Unit of Measurement : cu.m.
Output per hour- As Submitted : 1.25
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 1.00 85.28 85.28
b. Unskilled Laborer 4.00 1.00 61.75 247.00
Sub-Total for A.1 As Submitted 332.28
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Plate Compactor 1.00 1.00 123.00 123.00
b. Water Truck/Pump 1.00 0.01 2,450.00 24.50
Minor Tools (10% of Labor cost) 33.23
Sub-Total for B.1 As Submitted 180.73
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 513.01
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 1.25
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 410.41
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Filling Materials cu.m. 1.15 630.00 724.50
Sub-Total for F.1 As Submited 724.50
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 1,134.91
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 170.24
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 113.49
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 70.93
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 1,489.57
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
 Engineer II
Planning and Design Section
 Construction of Water System Level 2, Salvacion, San Ramon, Alongong, Libon, Albay
I. Salvacion, Libon, Albay
Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No. : 1602(5)

Description : Polyethylene (PE) Plastic Pipe
Unit of Measurement : Lump Sum
Output per hour- As Submitted : 1.00
Output per hour- As Evaluated

Designation No. of Person No. of Hours Hourly Rates Amount (Php)

A.1 Labor
a. Construction Foreman 1.00 80.00 85.28 6,822.40
b. Skilled Laborer 4.00 80.00 61.75 19,760.00
c. Unskilled Laborer 10.00 80.00 47.59 38,072.00
Sub-Total for A.1 As Submitted 64,654.40
A.2 Labor
Sub-Total for A.2 As Evaluated
Name and Capacity No. of Units No. of Hours Hourly Rates Amount (Php)
B.1 Equipment
a. Buttfusion Machine (Rental) Note: Say 8.5% of Materials a-b 12,138.00
Sub-Total for B.1 As Submitted 12,138.00
B.2 Equipment

Sub-Total for B.2 As Evaluated

C.1 Total(A.1+B.1) As Submitted 76,792.40
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
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 76,792.40
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. HDPE Pipe ( 1" diameter) m 210 468.00 98,280.00
a. HDPE Pipe ( 1/2" diameter) m 210 212.00 44,520.00
Sub-Total for F.1 As Submited 142,800.00
F.2 Materials

Sub-Total for F.1 As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Sumitted 219,592.40
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Sumitted 15% of G.1 32,938.86
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 15% of G.2
I.1 Contractor's Profit(CP) - As Sumitted 10% of G.1 21,959.24
I.2 Contractor's Profit(CP) - As Evaluated 10% of G.2
J.1 Value Added Tax (VAT) - As Sumitted 5% of (G.1+H.1+I.1) 13,724.53
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Sumitted (G.1+H.1+I.1+J.1) 288,215.03
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared by:

ROMEO B. FRANCA
 Engineer II
Planning and Design Section
 DERIVATION OF HAULING COST FOR GRAVEL MATERIALS

Project : ###
Location : Guinobatan, Albay
A. Hauling from Source to Project Site:

Station/Location of Project = Guinobatan, Albay

Source of Materials = K0 511 Maninila River
Distance = 9.80 km
Hauling Equiptment Used: Dumptruck 10.00 cu.m.
Average Hauling Distance = 9.80 km
Less Free Hauling Distance = 5.00 km
Hauling Distance = 4.80 km
Loading Capacity = 10.00 cu.m.
Loading Time = 0.05 hr
Unloading Time = 0.03 hr
CALCULATION FOR CYCLE TIME OF HAULING
Average Dump Truck Travel Speed
Terrain Road Hauling Travel Time (hr)
(km/hr)
Condition Condition Distance (km)
Loaded Empty Loaded Empty
Paved 35 55 3.75 0.11 0.07
Flat
Unpaved 30 45 0.05 0.00 0.00
Paved 30 40 1.00 0.03 0.03
Rolling
Unpaved 25 35 0.00 0.00 0.00
Paved 20 30 0.00 0.00 0.00
Mountainous
Unpaved 15 25 0.00 0.00 0.00
Total Travel Time (hr) 4.80 0.24
Loading Time (hr) 0.05
Unloading Time (hr) 0.03
Allowance for Delay (10% of Cycle Time) (hr) 0.03
Total Cycle Time (hr) 0.35
Trips per Day = 8.00 trip-hr
No. of Trips = 22.98 trip (Trips per Day/Total Cycle Time)
Volume of Hauled Materials per Day = 229.85 cu.m. (Loading Capacity x No. of Trips)
B. Detailed Unit Price for Hauling:
I. Equipment
1.00 unit Dumptruck (10.00 cu.m.) @P 11,360.00 = P 11,360.00
II. Labor
1.00 unit Laborer @P 317.84 = P 317.84

Direct Cost (Equipment + Labor) = P 11,677.84

Unit Price (Direct Cost/Volume of Hauled Materials per Day) = P 51.00
Materials Price Hauling Cost Total
Sand 480.00 51.00 531.00
Gravel 575.00 51.00 626.00
Boulders (Class A) 700.00 51.00 751.00
Prepared by:

ROMEO B. FRANCA
Engineer II
 Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Albay 3rd District Engineering Office
Paulog, Ligao City, Albay

COMPUTATION/DERIVATION OF PROJECT CONSTRUCTION DURATION

Name of Project: Concreting of Pinaric-Agpay Road with Spillway, Guinobatan, Albay - Phase II

Location : Guinobatan, Albay

Source of Fund: FY 2018 (PAMANA)
Appropriation: 24,625,000.00

Formula:

(Dh - Dl) x (Ap - Al) (179 -121) x (24,625,000 - 20,000,000) + 121

C.D. = + Dl C.D. =
(Ah - Al) (50,000,000 - 20,000,000)

Where:
C.D. = 130.90 say 131 CD
Dh = Reference Duration (Higher)
Dl = Reference Duration (Lower) Plus:
7 For PCCP Concrete Curing, Sealing of transverse & longitudinal joints and Shouldering, and other
Ah = Reference Amount (Higher) subsidiary item, generated value were taken from D.O.# 44 series of 2012 & D.O. 141 sereis of 2014 by
Al = Reference Amount (Lower) interpolation computation application.
Ap = Appropriation, amount to be programmed Total Cal. 138 CD
Days

PREPARED BY: SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED:

RICHARD A. MOIT VIRGINIA L. BAETA, MPA NANCY D. DOLOIRAS EDNA F. MEÑEZ

Engineer II Chief, Planning & Design Section Assistant District Engineer District Engineer
 COMPUTATION OF THE ESTIMATED PROJECT DURATION (BAR CHART)
#REF!
ITEM NO. DESCRIPTION UNIT QTY. UNIT COST AMOUNT % WT. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF!

ITEM NO. DESCRIPTION UNIT QTY. UNIT COST AMOUNT % WT. 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF!

PREPARED BY:

RICHARD A. MOIT
Engineer II
 CONPUTATION OF THE ESTIMATED PROJECT DURATION (BAR CHART)
#REF!
ITEM NO. DESCRIPTION UNIT QTY. UNIT COST AMOUNT % WT. 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84
#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF!

ITEM NO. DESCRIPTION UNIT QTY. UNIT COST AMOUNT % WT. 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112
#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF!

PREPARED BY:

RICHARD A. MOIT
Engineer II
 CONPUTATION OF THE ESTIMATED PROJECT DURATION (BAR CHART)
#REF!

ITEM NO. DESCRIPTION UNIT QTY. UNIT COST AMOUNT % WT. 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138
#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF!

DESCRIPTION

RICHARD A. MOIT
Engineer II
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1052(29) Micro Piles in Drilled Holes, 0.2m Ø (Ordinary Soil Condition)
Unit of Measurement : m
Output per hour : 3.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 1 1.00 100.36 100.36
b. Skilled Laborer 5 1.00 73.01 365.05
c. Unskilled Laborer 6 1.00 56.27 337.62
Fabrication of Cage Bar
a. Construction Foreman 4 0.25 100.36 100.36
b. Unskilled Laborer 8 0.25 56.27 112.54
Sub - Total for A 1,015.93
Hourly Rental
Name and Capacity Quantity No. of Day/s Amount (PhP)
Rate
B. Equipment

a. Drill Rig, Mechanical Rotary 1 0.74 3,932.00 2,909.68

b. Truck Mounted Crane (25T) 1 0.95 1,631.00 1,549.45
c. Bar Bender 1 0.04 351.50 12.33
d. Bar Cutter 1 0.04 219.75 8.79
e. Bentonite Mixer 1 0.50 173.00 86.50
f. Bentonite Bin 1 0.50 280.00 140.00
g. Water Pump 1 0.50 123.38 61.69
h.Water Truck 1 0.50 2,450.00 1,225.00
i. Welding Machine 1 0.50 371.00 185.50
j. Tremie Pipe Set 1 0.24 320.00 76.80
k. SPT & Desanding Machine 1 0.24 559.00 134.16
l. Tower Light 1 0.50 543.50 271.75
m. Minor Tools (10% of Labor Cost) 101.59

Sub - Total for B 6,763.24

C. Total (A + B) 7,779.17
D. Output per Hour = 3.00 m.
E. Direct Unit Cost (C ÷ D) 2,593.06

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Ready Mix m3 0.033 3,285.00 36.11

b. Reinforced Steel Bar* kg 12.626 34.22 432.06
c. Welding Rod (1kg/2000kg of RSB) kg 0.006 86.36 0.52
d. Miscellaneous (3% of Materials, Bentonite & etc.) 14.06

Sub - Total for F 482.75

G. Direct Unit Cost (E + F) 3,075.81
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 369.10
I. Contractor's Profit (CP) 8% of G 246.06
J. Value Added Tax (VAT) 5% of (G + H + I) 184.55
K. Total Unit Cost (G + H + I + J) 3,875.52
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(11) Septic Vault (Concrete/CHB)

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

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 25.50 71.21 1,815.86

b. Skilled Laborer 2 25.50 51.52 2,627.52
c. Unskilled Laborer 4 25.50 39.89 4,068.78

Sub - Total for A 8,512.16

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of labor cost) 851.22

Sub - Total for B 851.22

C. Total (A + B) 9,363.37
D. Output per Hour = 1 l.s.
E. Direct Unit Cost (C ÷ D) 9,363.37

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Concrete m3 5.28 245.00 1,293.60

b. Reinforcement Steel Bars kgs 528.98 37.00 19,572.26
c. Plaster Finish m2 57.56 84.25 4,849.43
d. Cement-Base Waterproofing-Sahara bags 139.00 45.00 6,255.00
e.6" CHB m2 5.00 12.00 60.00
f. 4"CHB m2 2.50 100.00 250.00
-
-

Sub - Total for F 32,280.29

G. Direct Unit Cost (E + F) 41,643.66
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 6,246.55
I. Contractor's Profit (CP) 10% of G 4,164.37
J. Value Added Tax (VAT) 5% of (G + H + I) 2,602.73
K. Total Unit Cost (G + H + I + J) 54,657.30

Prepared by:

CLARO L. MAGNAYE
Architect II
Planning & Design Section
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1005(1) Residential Casement (Steel)

Unit of Measurement : m2
Output per hour : 0.18

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 71.21 71.21

b. Skilled Laborer 1 1.00 51.52 51.52
c. Unskilled Laborer 1 1.00 39.89 39.89

Sub - Total for A 162.62

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

a. Welding Machine 1 0.25 391.00 97.75

Minor Tools (10% of Labor Cost) 16.26

Sub - Total for B 114.01

C. Total (A + B) 276.63
D. Output per Hour = 1.6 m2
E. Direct Unit Cost (C ÷ D) 1,536.84

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Steel Casement Window m2 1.00 1,850.00 1,850.00

c. Consumables (5% of Materials Cost) 92.50

Sub - Total for F 1,942.50

G. Direct Unit Cost (E + F) 3,479.34
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 417.52
I. Contractor's Profit (CP) 8% of G 278.35
J. Value Added Tax (VAT) 5% of (G + H + I) 208.76
K. Total Unit Cost (G + H + I + J) 4,383.97

Prepared by:

CLARO L. MAGNAYE
Architect II
Planning & Design Section

PART C - Finishing and other Civil Works