PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET

(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : each
Output per hour - As Submitted : 1
Output per hour - As Evaluated :

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

A.1 Labor
Installation
Construction Foreman 1 3.00 157.23 471.69
Skilled Laborer 1 3.00 114.31 342.93
Unskilled Laborer 4 3.00 88.08 1,056.96

Sub - Total for A.1 - As Submitted 1,871.58

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Minor Tools (10% of Labor Cost) 187.16

Sub - Total for B.1 - As Submitted 187.16

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 2,058.74
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 2,058.74
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Tarpaulin (4' x 8') ft. 32.00 35.00 1,120.00
Tarpaulin (8' x 8') bd. Ft. 64.00 35.00 2,240.00
Good Lumber bd. Ft. 126.00 57.00 7,182.00
Ordinary Plywood (1/4"x4"x8') pc 3.00 400.00 1,200.00
Assorted Common Wire Nails kg 1.26 80.00 100.80

Sub - Total for F.1 - As Submitted 11,842.80

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 13,901.54
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 1,390.15
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 1,112.12
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 820.20
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 17,224.01
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : B.7(1) Construction Safety and Health Program

Unit of Measurement : month
Output per hour - As Submitted : 1
Output per hour - As Evaluated :

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

A.1 Labor
First Aider 1 240.00 88.08 21,139.20

Sub - Total for A.1 - As Submitted 21,139.20

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Minor Tools (10% of Labor Cost) 2,113.92

Sub - Total for B.1 - As Submitted 2,113.92

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 23,253.12
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 23,253.12
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
a.) Hard Hat man-days 300.00 0.25 75.00
b.) Gloves man-days 300.00 7.67 2,301.00
c.) Boots man-days 300.00 2.77 831.00
d.) Vest man-days 300.00 2.22 666.00
e.) Medicine Cabinet set 1.00 3000.00 3,000.00
f.) Vest man-days 300.00 2.82 846.00

Sub - Total for F.1 - As Submitted 7,719.00

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 30,972.12
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0% -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0%
I.1 Contractor's Profit (CP) - As Submitted 8% 2,477.77
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 1,672.49
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 35,122.38
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : l.s.
Output per hour - As Submitted : 1
Output per hour - As Evaluated :

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

A.1 Labor

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Minor Tools (10% of Labor Cost) -

Sub - Total for B.1 - As Submitted -

B.2 Equipment
Mobilization / Demobilization

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted -
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted -
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Mobilization / Demobilization lot 1.00 50000.00 50,000.00

Sub - Total for F.1 - As Submitted 50,000.00

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 50,000.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0% -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0%
I.1 Contractor's Profit (CP) - As Submitted 8% 4,000.00
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 2,700.00
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 56,700.00
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 101(3)b3 Removal of Actual Structure/ Obstruction, 0.23m thick, PCCP (Unreinforced)
Unit of Measurement : sq.m.
Output per hour - As Submitted : 12.5
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Unskilled Laborer 2 1.00 88.08 176.16

Sub - Total for A.1 - As Submitted 333.39

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
a. Backhoe (Crawler Mounted, 0.80 m 3, 50 HP) 1.00 1.00 2096.00 2,096.00
b. Pavement / Concrete Breakers (Portable, 4HP) 1.00 1.00 123.20 123.20
c. Payloader (1.50 m 3, 110 HP) 1.00 1.00 1733.00 1,733.00
d. Dump Truck (12 m3) 1.00 0.50 1420.00 710.00
Minor Tools (10% of Labor Cost) 33.34

Sub - Total for B.1 - As Submitted 4,695.54

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 5,028.93
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 12.50
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 402.31
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

Sub - Total for F.1 - As Submitted -

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 402.31
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 40.23
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 32.18
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 23.74
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 498.46
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 101(3)c1 Removal of Actual Structured Obstruction, 0.05m thick, Asphalt
Unit of Measurement : sq.m.
Output per hour - As Submitted : 75
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Unskilled Laborer 6 1.00 88.08 528.48

Sub - Total for A.1 - As Submitted 685.71

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
a. Milling Machine, 1300mm Milling 130mm max depth, 235 hp 1.00 1.00 3101.00 3,101.00
b. Dump Truck (12yd3) 2.00 1.00 1420.00 2,840.00
c. Water Truck/ Pump, All Makes 16000L 1.00 1.00 2450.00 2,450.00
d. Vacuum Sweeper 1.00 1.00 130.54 130.54
e Traffic Safety Device 1.00 1.00 62.50 62.50

Sub - Total for B.1 - As Submitted 8,584.04

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 9,269.75
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 75.00
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 123.60
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

Sub - Total for F.1 - As Submitted -

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 123.60
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 12.36
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 9.89
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 7.29
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 153.14
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 101(3)d Removal of Actual Structure/ Obstruction, 0.10m thick, Sidewalk
Unit of Measurement : sq.m.
Output per hour - As Submitted : 17
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Unskilled Laborer 2 1.00 88.08 176.16

Sub - Total for A.1 - As Submitted 333.39

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
a. Portable Jackhammer 2.00 1.00 150.00 300.00
b. Air Compressor (356-450 cfm) 1.00 1.00 965.00 965.00
c. Payloader (1.50 cu.m., 110 HP) 1.00 0.50 1733.00 866.50
d. Dump Truck (12 yd3) 1.00 0.50 1420.00 710.00

Sub - Total for B.1 - As Submitted 2,841.50

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 3,174.89
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 17.00
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 186.76
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

Sub - Total for F.1 - As Submitted -

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 186.76
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 18.68
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 14.94
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 11.02
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 231.40
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 101(4)c Removal of Actual Structural Obstruction, Curb & Gutter
Unit of Measurement : l.m.
Output per hour - As Submitted : 27
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Unskilled Laborer 2 1.00 88.08 176.16

Sub - Total for A.1 - As Submitted 333.39

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
a. Backhoe (Crawler Mounted, 0.80 m3, 50 HP) 2.00 1.00 2096.00 4,192.00
b. Pavement / Concrete Breakers (Portable, 4HP) 1.00 1.00 123.20 123.20
c. Dump Truck (12 m3) 1.00 1.00 1420.00 1,420.00

Sub - Total for B.1 - As Submitted 5,735.20

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 6,068.59
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 27.00
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 224.76
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

Sub - Total for F.1 - As Submitted -

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 224.76
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 22.48
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 17.98
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 13.26
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 278.48
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : 1032(1)a Painting Works, Masonry/Concrete
Unit of Measurement : sq.m.
Output per hour - As Submitted : 2.10
Output per hour - As Evaluated : -

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

Labor
Construction Foreman 1 1.00 157.23 157.23
A.1 Skilled Laborer 228.62
2 1.00 114.31
Unskilled Laborer 1 1.00 88.08 88.08

Sub - Total for A.1 - As Submitted 473.93

Labor

A.2

Sub - Total for A.2 - As Evaluated

Name and Capacity No. of Unit/s No. of Hours Hourly Rate Amount (PhP)
Equipment
B.1 Minor Tools (10% of Labor Cost) 47.39

Sub - Total for B.1 - As Submitted 47.39

Equipment

B.2

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 521.32
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output per hour - As Submitted 2.10
D.2 Output per hour - As Evaluated -
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 248.25
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials

Concrete Neutralizer gal 0.02 385.16 7.70

F.1 Concrete Sealer/Primer gal 0.04 644.00 25.76
Patching Compound gal 0.05 550.00 27.50
Semi Gloss Latex (two coat only) gal 0.08 565.00 45.20
Consumables (5% of Material Cost) gal 5.31

Sub - Total for F.1 - As Submitted 111.47

Materials

F.2

Sub - Total for F.2 - As Evaluated -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 359.72
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated
I.1 Contractor's Profit (CP) - As Submitted
I.2 Contractor's Profit (CP) - As Evaluated
J.1 Value Added Tax (VAT) - As Submitted
J.2 Value Added Tax (VAT) - As Evaluated
K.1 Total Unit Cost - As Submitted
K.2 Total Unit Cost - As Evaluated

Prepared: Checked:

ESTIMATOR LEO S. DEL ROSARIO

Engineer I Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 102(2) Roadway Excavation

Unit of Measurement : cu.m.
Output per hour - As Submitted : 35.10
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Unskilled Laborer 2 1.00 88.08 176.16

Sub - Total for A.1 - As Submitted 333.39

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
a. Backhoe (Crawler Mounted, 0.80 m 3, 50 HP) 1 1.00 2,096.00 2,096.00
b. Dump Truck (12 m3) 2 1.00 1,420.00 2,840.00
c. Payloader (1.50 cu.m.) 1 0.10 1,733.00 173.30
Minor Tools (10% of Labor Cost) 33.34

Sub - Total for B.1 - As Submitted 5,142.64

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 5,476.03
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 35.10
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 156.01
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

Sub - Total for F.1 - As Submitted

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 156.01
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 15.60
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 12.48
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 9.20
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 193.29
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 103(1)a Structure Excavation

Unit of Measurement : cu.m.
Output per hour - As Submitted : 10.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Unskilled Laborer 3 1.00 88.08 264.24

Sub - Total for A.1 - As Submitted 421.47

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
a. Dumptruck (12 m3) 1 1.00 1,420.00 1,420.00
b. Backhoe (Crawler Mounted, 0.80 m3, 50 HP) 1 1.00 2,096.00 2,096.00
Minor Tools (10% of Labor Cost) 42.15

Note: Disposal Area (within 3 km)

Sub - Total for B.1 - As Submitted 3,558.15

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 3,979.62
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 10.00
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 397.96
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

Sub - Total for F.1 - As Submitted 0.00

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 397.96
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 39.80
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 31.84
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 23.48
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 493.08
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 103(5)a Shoring

Unit of Measurement : lump sum
Output per hour - As Submitted : 0.50
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 1 1.00 114.31 114.31
Unskilled Laborer 1 1.00 88.08 88.08

Sub - Total for A.1 - As Submitted 359.62

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Minor Tools (10% of Labor Cost) 35.96

Sub - Total for B.1 - As Submitted 35.96

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 395.58
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 0.50
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 791.16
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
1/2"thk. Ordinary Plywood (2 usage) pc 1.00 1,200.00 600.00
Good Lumber, 50mm x 50mm (2 usage) bd.ft 28.65 126.00 1,804.74
Common Wire Nail (CWN), Assorted kg 1.00 71.00 71.00

Sub - Total for F.1 - As Submitted 2,475.74

F.2 Materials Length Sides
(Total Length x No. of Sides ÷ 2.4) ÷ 2 891 2.00 2.40 371.25

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1 * F.2) - As Submitted 1,212,836.63
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 121,283.66
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 97,026.93
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 71,557.36
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,502,704.58
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : cu.m.
Output per hour - As Submitted : 50.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Unskilled Laborer 2 1.00 88.08 176.16

Sub - Total for A.1 - As Submitted 333.39

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment

Vibratory Roller (125 HP) 1 1.00 1,846.00 1,846.00

Water Truck / Pump (16000L) 1 0.25 2,450.00 612.50

Sub - Total for B.1 - As Submitted 2,458.50

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 2,791.89
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 55.84
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Aggregate Subbase Course (w/ 15% Shrinkage Factor) cu.m. 1.15 462.00 531.30

Sub - Total for F.1 - As Submitted 531.30

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 587.14
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 58.71
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 46.97
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 34.65
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 727.47
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 201(1) Aggregate Base Course

Unit of Measurement : cu.m.
Output per hour - As Submitted : 50.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Unskilled Laborer 2 1.00 88.08 176.16

Sub - Total for A.1 - As Submitted 333.39

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Motorized Road Grader (140hp), G710A 1 1.00 2,173.00 2,173.00
Vibratory Roller (10 m.t.), SD100DC 1 1.00 1,846.00 1,846.00
Water Truck / Pump (16000L) 1 0.25 2,450.00 612.50

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

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 4,964.89
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 99.30
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Aggregate Base Course (w/ 15% Shrinkage Factor) cu.m. 1.15 1,050.00 1,207.50

Sub - Total for F.1 - As Submitted 1,207.50

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,306.80
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 130.68
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 104.54
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 77.11
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,619.13
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 302(2) Emulsified Asphalt

Unit of Measurement : sq.m.
Output per hour - As Submitted : 430.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Unskilled Laborer 3 1.00 88.08 264.24

Sub - Total for A.1 - As Submitted 421.47

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
a. Asphalt Distributor, 10 ft. wide (5 1 1.00 936.00 936.00
ton)
b. Power Broom (2 m wide) 1 1.00 130.54 130.54

Sub - Total for B.1 - As Submitted 1,066.54

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 1,488.01
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 430.00
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 3.46
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
a. Emulsified Asphalt SS-1 sq.m. 1.050 52.35 54.97
(w/ 5% Wastage)

Sub - Total for F.1 - As Submitted 54.97

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 58.43
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 5.84
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 4.67
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 3.45
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 72.39
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 310(2)c Bituminous Concrete Surface Course, Hot Laid (50mm)
Unit of Measurement : sq.m.
Output per hour - As Submitted : 171.30
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 1 1.00 114.31 114.31
Unskilled Laborer 2 1.00 88.08 176.16

Sub - Total for A.1 - As Submitted 447.70

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
a. Asphalt Paver (80hp), 1 1.00 1,833.00 1,833.00
NF220BIIVDM
b. Pneumatic Tire Roller (10 m.t.) 1 1.00 561.00 561.00
c. Tandem Steel Roller (10.1 mt ) 1 1.00 2,061.00 2,061.00
d Water Truck/ Pump(16,000 L) 1 1.00 2,450.00 2,450.00
Minor Tools (10% of Labor Cost) 44.77

Sub - Total for B.1 - As Submitted 6,949.77

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 7,397.47
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 171.30
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 43.18
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
a. Bituminous Concrete Surface Course m.t. 0.123 12,700.00 1,562.10
I = 5Omm (w/ 5% Wastage)

Sub - Total for F.1 - As Submitted 1,562.10

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,605.28
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 160.53
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 128.42
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 94.71
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,988.94
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 311(1)c2 Portland Cement Concrete Pavement, 0.23m thick, 7 days
Unit of Measurement : sq.m.
Output per hour - As Submitted : 70.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 4 1.00 114.31 457.24
Unskilled Laborer 12 1.00 88.08 1,056.96

Sub - Total for A.1 - As Submitted 1,671.43

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Concrete Vibrator 2 1.00 57.17 114.34
Concrete Screeder 1 1.00 545.00 545.00
Concrete Saw (7.5hp). 14" Blade Ø 1 1.00 32.64 32.64
Bar Cutter, Single Phase 1 0.10 105.47 10.55
Joint Sealer Machine 1 0.10 56.37 5.64
Minor Tools (5% of Labor Cost) 83.57
Sub - Total for B.1 - As Submitted 791.74
B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 2,463.17
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 70.00
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 35.19
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
a. Reinforcing Steel Bar Grade 60 kg. 0.43 43.00 18.49
b. Curing Compound L 0.29 70.00 20.30
c. Asphalt Sealant L 0.12 50.00 6.00
d. Steel Forms (Rental) m 0.46 50.00 23.00
e. Ready Mix Concrete (3500psi @7 days), G1 Gravel cu.m. 0.23 5,800.00 1,334.00
f. Concrete Saw (Diamond Blade 14"Ø) pc. 0.00015 8,000.00 1.20
g. Pipe Sleeve, 2" dia. (PVC) l.m. 0.0071 225.00 1.60
h. Grease/ Tar L 0.0087 245.00 2.13
i. Dowel Bars (32mm dia. Plain Bars) kg. 0.43 43.00 18.49

Sub - Total for F.1 - As Submitted 1,425.21

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,460.40
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 146.04
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 116.83
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 86.16
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,809.43
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 311(2)a Portland Cement Concrete Pavement (Reinforced), 0.15m thick, 14 days
Unit of Measurement : sq.m.
Output per hour - As Submitted : 12.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 8 1.00 114.31 914.48
Unskilled Laborer 16 1.00 88.08 1,409.28

Sub - Total for A.1 - As Submitted 2,480.99

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Welding Machine 1 1.00 57.17 57.17
Generator Set (301-350 KW) 1 0.05 105.47 5.27
Minor Tools (5% of Labor Cost) 124.05

Sub - Total for B.1 - As Submitted 186.49

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 2,667.48
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 12.00
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 222.29
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Reinforcing Steel Bar kg 0.33 50.49 16.66
Curing Compound L 0.29 70.00 20.30
Asphalt Sealant L 0.12 50.00 6.00
Steel Forms (Rental) m 0.46 50.00 23.00
Ready Mix Concrete (3500psi @ 14 days) cu.m. 0.15 6,760.00 1,014.00
Concrete Saw (Diamond Blade 14" Ø) pc. 0.00015 8,000.00 1.20
Pipe Sleeve GI, 2" dia. l.m. 0.0078 200.00 1.56
Grease / Tar L 0.0015 300.00 0.45

Sub - Total for F.1 - As Submitted 1,083.17

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,305.46
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 15%
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 15%
I.1 Contractor's Profit (CP) - As Submitted 10%
I.2 Contractor's Profit (CP) - As Evaluated 10%
J.1 Value Added Tax (VAT) - As Submitted 5%
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1)
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 311(2)b Portland Cement Concrete Pavement (Unreinforced), 0.15m
Unit of Measurement : sq.m.
Output per hour - As Submitted : 12.00
Output per hour - As Evaluated :

Designation No. of Person/s

A.1 Labor
Construction Foreman 1
Skilled Laborer 6
Unskilled Laborer 10

Sub - Total for A.1 - As Submitted

A.2 Labor

Sub - Total for A.2 - As Evaluated

Name and Capacity No. of Unit/s

B.1 Equipment
Minor Tools (5% of Labor Cost)

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

F.1 Materials
Reinforcing Steel Bar kg
Curing Compound L
Asphalt Sealant L
Steel Forms (Rental) m
Ready Mix Concrete (3500psi @ 14 days) cu.m.
Concrete Saw (Diamond Blade 14" Ø) pc.
Pipe Sleeve GI, 2" dia. l.m.
Grease / Tar L

Sub - Total for F.1 - As Submitted

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated
I.1 Contractor's Profit (CP) - As Submitted
I.2 Contractor's Profit (CP) - As Evaluated
J.1 Value Added Tax (VAT) - As Submitted
J.2 Value Added Tax (VAT) - As Evaluated
K.1 Total Unit Cost - As Submitted
K.2 Total Unit Cost - As Evaluated

Prepared: Checked:

AURELIO B. FULGENCIO ENGR. LEO S. DEL ROSARI

Planning and Design Division Head, Planning and Design Divis
AINAGE AT PAJO STREET

T 3, QUEZON CITY

S (DUPA)

vement (Unreinforced), 0.15m thick, 14 days

2.5

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

1.00 157.23 157.23 1 3

1.00 114.31 685.86
1.00 88.08 880.80
30
1,723.89

No. of Hours Hourly Rate Amount (PhP)

86.19

86.19

1,810.08

12.00

150.84

Quantity Unit Cost Amount (PhP)

50.49 0.00
0.29 70.00 20.30
0.12 50.00 6.00
0.46 50.00 23.00
0.15 6,760.00 1,014.00
0.00015 8,000.00 1.20
0.0078 200.00 1.56
0.0015 300.00 0.45

1,066.51
 288
1,217.35

15% 182.60
15%
10% 121.74
10%
5% 76.08
5%
(G.1 + H.1 + I.1 + J.1) 1,597.77 102,239.16
(G.2 + H.2 + I.2 + J.2) 133.1475

ENGR. LEO S. DEL ROSARIO

Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 500(1) Pipe Culverts, 460mm dia.,RCPC

Unit of Measurement : l.m.
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 0.38 157.23 59.75
Skilled Laborer 2 0.38 114.31 86.88
Unskilled Laborer 4 0.38 88.08 133.88

Sub - Total for A.1 - As Submitted 280.51

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Backhoe (0.80 m³) 1 0.19 2,096.00 398.24
Plate Compactor (5 HP) 1 0.19 123.00 23.37
Minor Tools (10% of Labor Cost) 28.05

Sub - Total for B.1 - As Submitted 449.66

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 730.17
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 730.17
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bag 0.260 230.00 59.80
Sand cu.m. 0.060 615.00 36.90
R.C. Pipe Culvert (460mm dia.), Class II pc. 1.000 800.00 800.00
Sand Bedding cu.m. 0.128 615.00 78.72

Sub - Total for F.1 - As Submitted 975.42

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,705.59
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 15%
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 15%
I.1 Contractor's Profit (CP) - As Submitted 10%
I.2 Contractor's Profit (CP) - As Evaluated 10%
J.1 Value Added Tax (VAT) - As Submitted 5%
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1)
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

AURELIO B. FULGENCIO ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 500(1)a1 Pipe Culverts, 610mm dia., RCPC

Unit of Measurement : l.m.
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 0.44 157.23 69.18
Skilled Laborer 2 0.44 114.31 100.59
Unskilled Laborer 4 0.44 88.08 155.02

Sub - Total for A.1 - As Submitted 324.79

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Backhoe (0.80 m³) 1 0.22 2,096.00 461.12
Plate Compactor (5 HP) 1 0.22 123.00 27.06
Minor Tools (10% of Labor Cost) 32.48

Sub - Total for B.1 - As Submitted 520.66

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 845.45
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 845.45
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bag 0.774 225.00 174.15
Sand cu.m. 0.014 2,000.00 27.05
R.C. Pipe Culvert (610mm dia.), Class II pc. 1.000 1,145.00 1,145.00
Sand Bedding cu.m. 0.088 2,000.00 176.00

Sub - Total for F.1 - As Submitted 1,522.20

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,367.65
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 15%
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 15%
I.1 Contractor's Profit (CP) - As Submitted 10%
I.2 Contractor's Profit (CP) - As Evaluated 10%
J.1 Value Added Tax (VAT) - As Submitted 5%
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1)
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

AURELIO B. FULGENCIO ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 500(1)a2 Pipe Culverts, 760mm dia., RCPC

Unit of Measurement : l.m.
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 0.50 157.23 78.62
Skilled Laborer 2 0.50 114.31 114.31
Unskilled Laborer 4 0.50 88.08 176.16

Sub - Total for A.1 - As Submitted 369.09

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Backhoe (0.80 m³) 1 0.25 2,096.00 524.00
Plate Compactor (5 HP) 1 0.25 123.00 30.75
Minor Tools (10% of Labor Cost) 36.91

Sub - Total for B.1 - As Submitted 591.66

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 960.75
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 960.75
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bag 0.918 225.00 206.55
Sand cu.m. 0.052 2,000.00 104.00
R.C. Pipe Culvert (760mm dia.), Class II pc. 1.000 1,845.00 1,845.00
Sand Bedding cu.m. 0.108 2,000.00 216.00

Sub - Total for F.1 - As Submitted 2,371.55

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 3,332.30
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 333.23
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 266.58
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 196.61
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 4,128.72
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 500(1)a3 Pipe Culverts, 910mm dia., RCPC

Unit of Measurement : l.m.
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 0.57 157.23 89.62
Skilled Laborer 2 0.57 114.31 130.31
Unskilled Laborer 4 0.57 88.08 200.82

Sub - Total for A.1 - As Submitted 420.75

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Backhoe (0.80 m³) 1 0.29 2,096.00 607.84
Plate Compactor (5 HP) 1 0.29 123.00 35.67
Minor Tools (10% of Labor Cost) 42.08

Sub - Total for B.1 - As Submitted 685.59

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 1,106.34
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 1,106.34
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bag 1.080 225.00 243.00
Sand cu.m. 0.061 2,000.00 122.00
R.C. Pipe Culvert (910mm dia.), Class IV pc. 1.000 4,268.00 4,268.00
Sand Bedding cu.m. 0.128 2,000.00 256.00

Sub - Total for F.1 - As Submitted 4,889.00

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 5,995.34
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 599.53
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 479.63
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 353.73
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 7,428.23
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 500(2) Storm Drain

Unit of Measurement : l.m.
Output per hour - As Submitted : 0.50
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 4.00 157.23 628.92
Skilled Laborer 1 4.00 114.31 457.24
Unskilled Laborer 2 4.00 88.08 704.64

Sub - Total for A.1 - As Submitted 1,790.80

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Bar Cutter 1 0.50 105.47 52.74
Bar Bender 1 0.50 168.75 84.38
Minor Tools (10% of Labor Cost) 179.08

Sub - Total for B.1 - As Submitted 316.20

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 2,107.00
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 0.50
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 4,214.00
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Ready Mix Concrete 3500 psi, 7 days cu.m 0.62 5,800.00 3,596.00
Gravel, 3/4" cu.m 0.03 2,250.00 56.25
Reinforced Steel bars, Grade 60 (16mmØ) kg 79.70 43.00 3,426.98
G.I. Tie Wire #16 kg 1.59 110.00 175.33
1/2"thk. Ordinary Plywood (2 usage) pc 1.00 715.00 357.50
Coco Lumber, 50mm x 50mm (2 usage) bd.ft 16.92 32.00 270.72
Common Wire Nail (CWN), Assorted kg 0.17 71.00 12.01

Sub - Total for F.1 - As Submitted 7,894.79

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 12,108.79
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 1,210.88
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 968.70
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 714.42
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 15,002.80
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 500(4) Spillway

Unit of Measurement : each
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

Designation No. of Person/s

A.1 Labor
Construction Foreman 1
Skilled Laborer 1
Unskilled Laborer 2

Sub - Total for A.1 - As Submitted

A.2 Labor

Sub - Total for A.2 - As Evaluated

Name and Capacity No. of Unit/s

B.1 Equipment
Bar Cutter 1
Bar Bender 1
Minor Tools (10% of Labor Cost)

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

F.1 Materials
Ready Mix Concrete 3500 psi, 7 days cu.m
Gravel, 3/4" cu.m
Reinforced Steel bars, Grade 60 kg
G.I. Tie Wire #16 kg
1/2"thk. Ordinary Plywood (2 usage) pc
Coco Lumber, 50mm x 50mm (2 usage) bd.ft

Sub - Total for F.1 - As Submitted

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated
I.1 Contractor's Profit (CP) - As Submitted
I.2 Contractor's Profit (CP) - As Evaluated
J.1 Value Added Tax (VAT) - As Submitted
J.2 Value Added Tax (VAT) - As Evaluated
K.1 Total Unit Cost - As Submitted
K.2 Total Unit Cost - As Evaluated

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSAR

Planning and Design Division Head, Planning and Design Div
INAGE AT PAJO STREET

3, QUEZON CITY

(DUPA)

2.5

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

2.00 157.23 314.46 1 3

2.00 114.31 228.62
2.00 88.08 352.32
30
895.40

No. of Hours Hourly Rate Amount (PhP)

0.50 105.47 52.74

0.50 168.75 84.38
89.54

226.66

1,122.06

1.00

1,122.06

Quantity Unit Cost Amount (PhP)

1.60 5,800.00 9,251.00 0.62

0.37 1,300.00 481.00 0.025
88.41 63.15 5,583.09 79.69712 7.969712
1.77 110.00 194.50
1.00 715.00 357.50 1.5
68.07 32.00 1,089.12 11.28

16,956.21
 288
18,078.27

15%
15%
10%
10%
5%
5%
(G.1 + H.1 + I.1 + J.1) 5,284.09
(G.2 + H.2 + I.2 + J.2) 0

ENGR. LEO S. DEL ROSARIO

Head, Planning and Design Division
6

16.5
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 500(5) Tapping Drainage

Unit of Measurement : set
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 1 1.00 114.31 114.31
Unskilled Laborer 1 1.00 88.08 88.08

Sub - Total for A.1 - As Submitted 359.62

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Minor Tools (10% of Labor Cost) 35.96

Sub - Total for B.1 - As Submitted 35.96

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 395.58
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 395.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Cement bag 0.20 225.00 45.00
Sand, Fine cu.m 0.10 2,000.00 200.00
Gravel, 3/4" cu.m 0.10 2,500.00 250.00
100mm Ø, PVC Pipe with Hub pc 1.00 560.00 560.00
Solvent Cement, 400cc can 1.00 150.00 150.00
100mm Ø, 45° Elbow pc 1.00 126.00 63.00
Sub - Total for F.1 - As Submitted 1,268.00
F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,663.58
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 166.36
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 133.09
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 98.15
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,061.18
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(1)a1-2 Manholes, 460mm, 610mm, 760mm dia., Concrete
Unit of Measurement : each
Output per hour - As Submitted : 0.40
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 10.00 157.23 1,572.30
Skilled Laborer 2 10.00 114.31 2,286.20
Unskilled Laborer 4 10.00 88.08 3,523.20

Sub - Total for A.1 - As Submitted 7,381.70

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
One Bagger Mixer 1 1.62 172.00 278.64
Water Truck (16,000 L) All Makes 1 0.81 2,450.00 1,986.95
Bar Cutter 2 0.811 105.47 171.07
Bar Bender 2 0.811 168.75 273.71
Minor Tools (10% of Labor Cost) 738.17

Sub - Total for B.1 - As Submitted 3,448.54

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 10,830.24
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 0.40
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 27,075.60
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bag 68.41 225.00 15,392.25
Sand cu.m. 3.660 2,000.00 7,320.00
Gravel cu.m. 7.490 2,250.00 16,852.50
Reinforcing Steel Bar kg. 200.10 43.00 8,604.30
#16 G.i. Tie Wire (2% of RSB) kg. 4.00 80.00 320.00
1/2"thk. Ordinary Plywood (2 usage) pc 1.00 715.00 357.50
Coco Lumber - 2 uses bd.ft. 173.81 26.00 2,259.53
Assorted CWN ( 1kg/100 bd.ft. of Lumber) kg. 1.00 71.00 71.00

Sub - Total for F.1 - As Submitted 51,177.08

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 78,252.68
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 7,825.27
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 6,260.21
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 4,616.91
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 96,955.07
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(1)a3-5 Manholes, 910mm, 1070mm, 1200mm dia., Concrete
Unit of Measurement : each
Output per hour - As Submitted : 0.40
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 15.00 157.23 2,358.45
Skilled Laborer 2 15.00 114.31 3,429.30
Unskilled Laborer 4 15.00 88.08 5,284.80

Sub - Total for A.1 - As Submitted 11,072.55

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
One Bagger Mixer 1 2.85 172.00 490.20
Water Truck (16,000 L) All Makes 1 1.42 2,450.00 3,479.00
Bar Cutter 2 1.42 105.47 299.53
Bar Bender 2 1.42 168.75 479.25
Minor Tools (10% of Labor Cost) 1,107.26

Sub - Total for B.1 - As Submitted 5,855.24

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 16,927.79
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 0.40
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 42,319.46
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bag 99.47 225.00 22,380.75
Sand cu.m. 5.320 2,000.00 10,640.00
Gravel cu.m. 11.080 2,250.00 24,930.00
Reinforcing Steel Bar kg. 393.74 43.00 16,930.82
#16 G.i. Tie Wire (2% of RSB) kg. 7.87 80.00 629.60
1/2"thk. Ordinary Plywood (2 usage) pc 1.00 715.00 357.50
Coco Lumber - 2 uses bd.ft. 214.70 26.00 2,791.10
Assorted CWN ( 1kg/100 bd.ft. of Lumber) kg. 1.10 71.00 78.10

Sub - Total for F.1 - As Submitted 78,737.87

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 121,057.33
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 12,105.73
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 9,684.59
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 7,142.38
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 149,990.03
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(1)b1-2 Manholes, 460mm, 610mm, 760mm dia., CHB
Unit of Measurement : each
Output per hour - As Submitted : 0.40
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 4.00 157.23 628.92
Skilled Laborer 2 4.00 114.31 914.48
Unskilled Laborer 4 4.00 88.08 1,409.28

Sub - Total for A.1 - As Submitted 2,952.68

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
One Bagger Mixer 1 1.00 172.00 172.00
Water Truck (16,000 L) All Makes 1 0.50 2,450.00 1,225.00
Bar Cutter 2 0.50 105.47 105.47
Bar Bender 2 0.50 168.75 168.75
Minor Tools (10% of Labor Cost) 295.27

Sub - Total for B.1 - As Submitted 1,966.49

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 4,919.17
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 0.40
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 12,297.92
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bag 26.60 225.00 5,985.00
Sand cu.m. 1.420 2,000.00 2,840.00
Gravel cu.m. 3.010 2,250.00 6,772.50
CHB 6", 200 psi pc 88.00 20.00 1,760.00
Reinforcing Steel Bar kg. 131.04 43.00 5,634.72
#16 G.i. Tie Wire (2% of RSB) kg. 2.62 80.00 209.60
1/2"thk. Ordinary Plywood (2 usage) pc 1.00 715.00 357.50
Coco Lumber - 2 uses bd.ft. 8.28 26.00 107.64
Assorted CWN ( 1kg/100 bd.ft. of Lumber) kg. 1.00 71.00 71.00

Sub - Total for F.1 - As Submitted 23,737.96

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 36,035.88
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 3,603.59
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 2,882.87
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 2,126.12
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 44,648.46
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(1)b3-5 Manholes, 910mm, 1050mm, 1200mm dia., CHB
Unit of Measurement : each
Output per hour - As Submitted : 0.40
Output per hour - As Evaluated :

Designation No. of Person/s

A.1 Labor
Construction Foreman 1
Skilled Laborer 2
Unskilled Laborer 4

Sub - Total for A.1 - As Submitted

A.2 Labor

Sub - Total for A.2 - As Evaluated

Name and Capacity No. of Unit/s

B.1 Equipment
One Bagger Mixer 1
Water Truck (16,000 L) All Makes 1
Bar Cutter 2
Bar Bender 2
Minor Tools (10% of Labor Cost)

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

F.1 Materials
Portland Cement bag
Sand cu.m.
Gravel cu.m.
CHB 6", 200 psi pc
Reinforcing Steel Bar kg.
#16 G.i. Tie Wire (2% of RSB) kg.
 1/2"thk. Ordinary Plywood (2 usage) pc
Coco Lumber - 2 uses bd.ft.
Assorted CWN ( 1kg/100 bd.ft. of Lumber) kg.

Sub - Total for F.1 - As Submitted

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated
I.1 Contractor's Profit (CP) - As Submitted
I.2 Contractor's Profit (CP) - As Evaluated
J.1 Value Added Tax (VAT) - As Submitted
J.2 Value Added Tax (VAT) - As Evaluated
K.1 Total Unit Cost - As Submitted
K.2 Total Unit Cost - As Evaluated

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSAR

Planning and Design Division Head, Planning and Design Div
INAGE AT PAJO STREET

3, QUEZON CITY

(DUPA)

1200mm dia., CHB

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

8.00 157.23 1,257.84 1 3

8.00 114.31 1,828.96
8.00 88.08 2,818.56
30
5,905.36

No. of Hours Hourly Rate Amount (PhP)

1.00 172.00 172.00

0.50 2,450.00 1,225.00
1.00 105.47 210.94
1.00 168.75 337.50
590.54

2,535.98

8,441.34

0.40

21,103.34 0.3472352438

Quantity Unit Cost Amount (PhP)

41.29 225.00 9,290.25

2.210 2,000.00 4,420.00
4.860 2,250.00 10,935.00
122.00 20.00 2,440.00
268.69 43.00 11,553.67
5.37 80.00 429.60
 1.00 715.00 357.50
13.46 26.00 174.98
1.00 71.00 71.00

39,672.00

288
60,775.34

15%
15%
10%
10% 59587.5
5% 120,362.84
5% 87,014.50 117,469.58
(G.1 + H.1 + I.1 + J.1) 5,284.09
(G.2 + H.2 + I.2 + J.2) 0

ENGR. LEO S. DEL ROSARIO

Head, Planning and Design Division
2.5
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(1)c1 Manholes, Height: ± 2.00 m, Concrete

Unit of Measurement : each
Output per hour - As Submitted : 0.30
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 16.00 157.23 2,515.68
Skilled Laborer 2 16.00 114.31 3,657.92
Unskilled Laborer 4 16.00 88.08 5,637.12

Sub - Total for A.1 - As Submitted 11,810.72

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
One Bagger Mixer 1 1.00 172.00 172.00
Water Truck (16,000 L) All Makes 1 0.50 2,450.00 1,225.00
Bar Cutter 2 1.00 105.47 210.94
Bar Bender 2 1.00 168.75 337.50
Minor Tools (10% of Labor Cost) 1,181.07

Sub - Total for B.1 - As Submitted 3,126.51

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 14,937.23
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 0.30
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 49,790.77
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bag 153.47 225.00 34,530.75
Sand cu.m. 8.210 2,000.00 16,420.00
Gravel cu.m. 17.140 2,250.00 38,565.00
Reinforcing Steel Bar kg. 581.72 43.00 25,013.96
#16 G.i. Tie Wire (2% of RSB) kg. 11.63 80.00 930.40
1/2"thk. Ordinary Plywood (2 usage) pc 2.00 715.00 715.00
Coco Lumber - 2 uses bd.ft. 255.60 26.00 3,322.80
Assorted CWN ( 1kg/100 bd.ft. of Lumber) kg. 1.20 71.00 85.20

Sub - Total for F.1 - As Submitted 119,583.11

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 169,373.88
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 16,937.39
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 13,549.91
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 9,993.06
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 209,854.24
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(1)c2 Manholes, Height: ± 3.00 m, Concrete

Unit of Measurement : each
Output per hour - As Submitted : 0.30
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 22.00 157.23 3,459.06
Skilled Laborer 2 22.00 114.31 5,029.64
Unskilled Laborer 4 22.00 88.08 7,751.04

Sub - Total for A.1 - As Submitted 16,239.74

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
One Bagger Mixer 1 2.00 172.00 344.00
Water Truck (16,000 L) All Makes 1 1.00 2,450.00 2,450.00
Bar Cutter 2 2.00 105.47 421.88
Bar Bender 2 2.00 168.75 675.00
Minor Tools (10% of Labor Cost) 1,623.97

Sub - Total for B.1 - As Submitted 5,514.85

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 21,754.59
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 0.30
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 72,515.31
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bag 168.04 225.00 37,809.00
Sand cu.m. 8.990 2,000.00 17,980.00
Gravel cu.m. 18.700 2,250.00 42,075.00
Reinforcing Steel Bar kg. 775.69 43.00 33,354.67
#16 G.i. Tie Wire (2% of RSB) kg. 15.51 80.00 1,240.80
1/2"thk. Ordinary Plywood (2 usage) pc 2.00 715.00 715.00
Coco Lumber - 2 uses bd.ft. 357.84 26.00 4,651.92
Assorted CWN ( 1kg/100 bd.ft. of Lumber) kg. 1.20 71.00 85.20

Sub - Total for F.1 - As Submitted 137,911.59

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 210,426.90
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 21,042.69
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 16,834.15
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 12,415.19
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 260,718.93
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(1)c3 Manholes, Height: ± 4.00 m, Concrete

Unit of Measurement : each
Output per hour - As Submitted : 0.30
Output per hour - As Evaluated :

Designation No. of Person/s

A.1 Labor
Construction Foreman 1
Skilled Laborer 2
Unskilled Laborer 4

Sub - Total for A.1 - As Submitted

A.2 Labor

Sub - Total for A.2 - As Evaluated

Name and Capacity No. of Unit/s

B.1 Equipment
One Bagger Mixer 1
Water Truck (16,000 L) All Makes 1
Bar Cutter 2
Bar Bender 2
Minor Tools (10% of Labor Cost)

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

F.1 Materials
Portland Cement bag
Sand cu.m.
Gravel cu.m.
Reinforcing Steel Bar kg.
#16 G.i. Tie Wire (2% of RSB) kg.
1/2"thk. Ordinary Plywood (2 usage) pc
 Coco Lumber - 2 uses bd.ft.
Assorted CWN ( 1kg/100 bd.ft. of Lumber) kg.

Sub - Total for F.1 - As Submitted

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated
I.1 Contractor's Profit (CP) - As Submitted
I.2 Contractor's Profit (CP) - As Evaluated
J.1 Value Added Tax (VAT) - As Submitted
J.2 Value Added Tax (VAT) - As Evaluated
K.1 Total Unit Cost - As Submitted
K.2 Total Unit Cost - As Evaluated

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSAR

Planning and Design Division Head, Planning and Design Div
INAGE AT PAJO STREET

3, QUEZON CITY

(DUPA)

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

30.00 157.23 4,716.90 1 3

30.00 114.31 6,858.60
30.00 88.08 10,569.60
30
22,145.10

No. of Hours Hourly Rate Amount (PhP)

3.333333333
2.00 172.00 344.00
1.00 2,450.00 2,450.00
2.00 105.47 421.88
2.00 168.75 675.00
2,214.51

6,105.39

28,250.49

0.30

94,168.30 0.3444435294

Quantity Unit Cost Amount (PhP)

211.70 225.00 47,632.50

11.330 2,000.00 22,660.00
23.370 2,250.00 52,582.50
1066.90 43.00 45,876.70
21.34 80.00 1,707.20
7.55 715.00 2,699.13
 460.08 26.00 5,981.04
1.20 71.00 85.20

179,224.27

288
273,392.57

10% 27,339.26
10%
8% 21,871.41
8% 59587.5
5% 16,130.16 332,980.07
5% 87,014.50 117,469.58
(G.1 + H.1 + I.1 + J.1) 338,733.40 5,284.09
(G.2 + H.2 + I.2 + J.2) 1129111.3167
393087.06

ENGR. LEO S. DEL ROSARIO

Head, Planning and Design Division
2.5
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(2)a Inlets, Hinge type with Stainless Trash Trap
Unit of Measurement : set
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 1 1.00 114.31 114.31
Unskilled Laborer 3 1.00 88.08 264.24

Sub - Total for A.1 - As Submitted 378.55

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Minor Tools (10% of Labor Cost) 37.86

Sub - Total for B.1 - As Submitted 37.86

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 416.41
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 416.41
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Curb Inlet (Hinge Type) with Stainless Trash Trap set 1.00 35,870.80 35,870.80

Sub - Total for F.1 - As Submitted 35,870.80

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 36,287.21
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 3,628.72
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 2,902.98
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 2,140.94
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 44,959.85
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(2)b Inlets, Cast Iron Grating

Unit of Measurement : each
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

Designation No. of Person/s

A.1 Labor
Construction Foreman 1
Skilled Laborer 1
Unskilled Laborer 2

Sub - Total for A.1 - As Submitted

A.2 Labor

Sub - Total for A.2 - As Evaluated

Name and Capacity No. of Unit/s

B.1 Equipment
Minor Tools (10% of Labor Cost)

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

F.1 Materials
Cast Iron Grating each

Sub - Total for F.1 - As Submitted

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated
I.1 Contractor's Profit (CP) - As Submitted
I.2 Contractor's Profit (CP) - As Evaluated
J.1 Value Added Tax (VAT) - As Submitted
J.2 Value Added Tax (VAT) - As Evaluated
K.1 Total Unit Cost - As Submitted
K.2 Total Unit Cost - As Evaluated

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSAR

Planning and Design Division Head, Planning and Design Div
INAGE AT PAJO STREET

3, QUEZON CITY

(DUPA)

2.5

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

1.00 157.23 157.23

1.00 114.31 114.31
1.00 88.08 176.16
30
290.47

No. of Hours Hourly Rate Amount (PhP)

29.05

29.05

319.52

1.00

319.52

Quantity Unit Cost Amount (PhP)

1.00 6,210.00 6,210.00

6,210.00

288
6,529.52

15%
 15%
10%
10%
5%
5%
(G.1 + H.1 + I.1 + J.1) 57,279.31
(G.2 + H.2 + I.2 + J.2) 0

ENGR. LEO S. DEL ROSARIO

Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(5)a1 Metal Frame & Gratings, Hot Dipped Galvanized Iron (1.0 m x 1.0 m)
Unit of Measurement : pair
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 1 1.00 114.31 114.31
Unskilled Laborer 4 1.00 88.08 352.32

Sub - Total for A.1 - As Submitted 466.63

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Minor Tools (10% of Labor Cost) 46.66

Sub - Total for B.1 - As Submitted 46.66

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 513.29
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 513.29
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Storm Drain Frame & Cover, Hot Dipped Galvanized Iron, 1.0 m x 1.0 m pair 1.00 75,670.00 75,670.00

Sub - Total for F.1 - As Submitted 75,670.00

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 76,183.29
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 7,618.33
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 6,094.66
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 4,494.82
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 94,391.10
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(5)a2 Metal Frame & Gratings, Hot Dipped Galvanized Iron Interceptor (0.5 m x 1.0 m)
Unit of Measurement : pair
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 1 1.00 114.31 114.31
Unskilled Laborer 2 1.00 88.08 176.16

Sub - Total for A.1 - As Submitted 290.47

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Minor Tools (10% of Labor Cost) 29.05

Sub - Total for B.1 - As Submitted 29.05

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 319.52
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 319.52
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Storm Drain Frame & Cover, Hot Dipped Galvanized Iron, 0.5 m x 1.0 m pair 1.00 44,886.80 44,886.80

Sub - Total for F.1 - As Submitted 44,886.80

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 45,206.32
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 4,520.63
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 3,616.51
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 2,667.17
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 56,010.63
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(6)a1 Metal frames and covers, Cast Iron, Class D400 (550 mm x 900 mm)
Unit of Measurement : pair
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 1 1.00 114.31 114.31
Unskilled Laborer 2 1.00 88.08 176.16

Sub - Total for A.1 - As Submitted 290.47

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Minor Tools (10% of Labor Cost) 29.05

Sub - Total for B.1 - As Submitted 29.05

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 319.52
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 319.52
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Manhole Frame & Cover with Stainless Steel Pentagonal Head Bolt "Heavy Duty" pair 1.00 37,223.20 37,223.20
( 550 mm x 900 mm), Class D400

Sub - Total for F.1 - As Submitted 37,223.20

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 37,542.72
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 3,754.27
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 3,003.42
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 2,215.02
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 46,515.43
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 502(6)a2 Metal frames and covers, Cast Iron, Class D400 (1000 mm x 900 mm)
Unit of Measurement : pair
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 1 1.00 114.31 114.31
Unskilled Laborer 4 1.00 88.08 352.32

Sub - Total for A.1 - As Submitted 466.63

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Minor Tools (10% of Labor Cost) 46.66

Sub - Total for B.1 - As Submitted 46.66

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 513.29
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 513.29
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Manhole Frame & Cover with Stainless Steel Pentagonal Head Bolt "Heavy Duty" pair 1.00 59,054.80 59,054.80
(1000 mm x 900 mm), Class D400

Sub - Total for F.1 - As Submitted 59,054.80

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 59,568.09
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 5,956.81
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 4,765.45
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 3,514.51
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 73,804.86
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 600(4) Curb and Gutter (Cast in Place)

Unit of Measurement : l.m.
Output per hour - As Submitted : 17.50
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 4 1.00 114.31 457.24
Unskilled Laborer 8 1.00 88.08 704.64

Sub - Total for A.1 - As Submitted 1,319.11

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Concrete Vibrator 1 1.00 57.17 57.17
One Bagger Mixer 1 1.00 172.00 172.00
Water Truck / Pump (16000L) 1 0.05 2,450.00 122.50
Minor Tools (10% of Labor Cost) 131.91

Sub - Total for B.1 - As Submitted 483.58

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 1,802.69
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted 17.50
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 103.01
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bag 1.290 225.00 290.25
Sand cu.m. 0.070 2,000.00 140.00
Gravel cu.m. 0.140 2,250.00 315.00
Plywood Marine, 1/2" thk. X 4' x 8' - 4 uses pc. 0.240 814.44 48.87
Form Lumber, Good - 4 uses bd.ft. 11.470 26.00 74.56
Assorted CWN (1kg/ 100 bd.ft. of Lumber) kg. 0.110 71.00 7.81

Sub - Total for F.1 - As Submitted 876.48

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 979.49
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 97.95
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 78.36
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 57.79
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,213.59
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM POW-2015-01D-00
Item No. / Description : 601(1) Sidewalk (100mm thk.)
Unit of Measurement : sq.m.
Output per hour - As Submitted : 20.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 4 1.00 114.31 457.24
Unskilled Laborer 12 1.00 88.08 1,056.96

Sub - Total for A.1 - As Submitted 1,671.43

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
One Bagger Mixer 1 1.00 172.00 172.00
Concrete Vibrator 2 1.00 57.17 114.34
Water Truck / Pump (16000L) 1 0.125 2,450.00 306.25
Concrete Saw (7.5 hp), 14" Blade Ø 1 1.00 32.64 32.64
Minor Tools (5% of Labor Cost) 83.57

Sub - Total for B.1 - As Submitted 708.80

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 2,380.23
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 119.01
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Curing Compound L 0.290 70.00 20.30
Asphalt Sealant L 0.120 50.00 6.00
Forms (Coco lumber - 1" x 4" x 4' - 2 usage) bd.ft. 1.330 26.00 17.29
Sand cu.m. 0.055 2,000.00 110.00
Gravel cu.m. 0.100 1,500.00 150.00
Cement bag 0.950 225.00 213.75
Primer lit 0.080 1,100.00 88.00
Acrylic Rubberized Paint lit 0.160 1,200.00 192.00
Roller pc 1.000 270.00 270.00

Sub - Total for F.1 - As Submitted 1,067.34

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,186.35
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 118.64
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 94.91
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 69.99
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,469.89
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 612(1) Reflectorized Thermoplastic Pavement Markings White

Unit of Measurement : sq.m.
Output per hour - As Submitted : 25.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 2 1.00 114.31 228.62
Unskilled Laborer 6 1.00 88.08 528.48

Sub - Total for A.1 - As Submitted 914.33

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Cargo Truck/Delivery Truck (2-5 mt) 1 1.00 783.00 783.00
Applicator Machine 1 1.00 93.75 93.75
Kneading Machine 1 1.00 187.50 187.50
Minor Tools (10% of Labor Cost) 91.43

Sub - Total for B.1 - As Submitted 1,155.68

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 2,070.01
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 82.80
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Thermoplastic Paint (White) bag 0.325 3,075.00 999.38
Glass Beads bag 0.033 2,555.00 84.32
Primer lit 0.120 290.00 34.80
LPG (50kg) cyl 0.004 3,500.00 14.00
LPG (12kg) cyl 0.002 840.00 1.68
Kalsomine kg 0.125 27.00 3.38
Miscellaneous items (5% of above) 56.88

Sub - Total for F.1 - As Submitted 1,194.42

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,277.22
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 127.72
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 102.18
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 75.36
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,582.48
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 612(2) Reflectorized Thermoplastic Pavement Markings Yellow

Unit of Measurement : sq.m.
Output per hour - As Submitted : 25.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 2 1.00 114.31 228.62
Unskilled Laborer 6 1.00 88.08 528.48

Sub - Total for A.1 - As Submitted 914.33

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Cargo Truck/Delivery Truck (2-5 mt) 1 1.00 783.00 783.00
Applicator Machine 1 1.00 93.75 93.75
Kneading Machine 1 1.00 187.50 187.50
Minor Tools (10% of Labor Cost) 91.43

Sub - Total for B.1 - As Submitted 1,155.68

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 2,070.01
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 82.80
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Thermoplastic Paint (Yellow) bag 0.325 3,475.00 1,129.38
Glass Beads bag 0.033 2,555.00 84.32
Primer lit 0.120 290.00 34.80
LPG (50kg) cyl 0.004 3,500.00 14.00
LPG (12kg) cyl 0.002 840.00 1.68
Kalsomine kg 0.125 27.00 3.38
Miscellaneous items (5% of above) 63.38

Sub - Total for F.1 - As Submitted 1,330.92

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,413.72
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 141.37
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
I.1 Contractor's Profit (CP) - As Submitted 8% 113.10
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 83.41
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,751.60
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : 625(6) Traffic Control Devices, Traffic Cone (Rental)
Unit of Measurement : each
Output per hour - As Submitted : 5.00
Output per hour - As Evaluated :

Designation No. of Person/s

A.1 Labor
Construction Foreman 1
Skilled Laborer 1
Unskilled Laborer 1

Sub - Total for A.1 - As Submitted

A.2 Labor

Sub - Total for A.2 - As Evaluated

Name and Capacity No. of Unit/s

B.1 Equipment
Minor Tools (10% of Labor Cost)

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

F.1 Materials
Safety Rubber Traffic Cone, 700 mm pc
Reflectorized Sticker, 100 mm (white) pc
QC Logo Reflectorized Sticker, 200 mm Triangular pc

Sub - Total for F.1 - As Submitted

F.2 Materials
 Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) x 20% (rental) - As Submitted
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated
I.1 Contractor's Profit (CP) - As Submitted
I.2 Contractor's Profit (CP) - As Evaluated
J.1 Value Added Tax (VAT) - As Submitted
J.2 Value Added Tax (VAT) - As Evaluated
K.1 Total Unit Cost - As Submitted
K.2 Total Unit Cost - As Evaluated

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARI

Planning and Design Division Head, Planning and Design Divis
AINAGE AT PAJO STREET

T 3, QUEZON CITY

S (DUPA)

Cone (Rental)

2.5

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

1.00 157.23 157.23 1 3

1.00 114.31 114.31
1.00 88.08 88.08
30
359.62

No. of Hours Hourly Rate Amount (PhP)

35.96

35.96

395.58

5.00

79.12

Quantity Unit Cost Amount (PhP)

1.00 840.00 840.00

0.05 207.90 10.40
1.00 250.00 250.00

1,100.40
 288
236.00

10% 23.60
10%
8% 18.88
8%
5% 13.92
5%
(G.1 + H.1 + I.1 + J.1) 292.40 102,239.16
(G.1 + H.1 + I.1 + J.1) 58.48

ENGR. LEO S. DEL ROSARIO

Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : SPL13a Steel Barricade

Unit of Measurement : each
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

Designation No. of Person/s

A.1 Labor
Construction Foreman 1
Skilled Laborer 1
Unskilled Laborer 1

Sub - Total for A.1 - As Submitted

A.2 Labor

Sub - Total for A.2 - As Evaluated

Name and Capacity No. of Unit/s

B.1 Equipment
Minor Tools (10% of Labor Cost)

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

F.1 Materials
50 mm Ø G.I. Pipe, Sch. 20 L
G.I. Plain Sheet 0.40mm thk L
200mm x 50mm x 3.175 mm Flat Bar L
Steel Matting, 50mm x 50mm x 4mm thk bd.ft.
Welding Rod (for Steel Component) L
Epoxy Enamel Paint Finish (Steel Members) L
Logo and Lettering bd.ft.

Sub - Total for F.1 - As Submitted

F.2 Materials
 Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated
I.1 Contractor's Profit (CP) - As Submitted
I.2 Contractor's Profit (CP) - As Evaluated
J.1 Value Added Tax (VAT) - As Submitted
J.2 Value Added Tax (VAT) - As Evaluated
K.1 Total Unit Cost - As Submitted
K.2 Total Unit Cost - As Evaluated

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARI

Planning and Design Division Head, Planning and Design Divis
AINAGE AT PAJO STREET

T 3, QUEZON CITY

S (DUPA)

2.5

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

1.00 157.23 157.23 1 3

4.00 114.31 457.24
4.00 88.08 352.32
30
966.79

No. of Hours Hourly Rate Amount (PhP)

96.68

96.68

1,063.47

1.00

1,063.47

Quantity Unit Cost Amount (PhP)

58.97 75.00 4,422.75

4.00 212.90 851.60
4.33 80.00 346.40
1.26 241.75 304.61
1.00 300.00 300.00
4.87 125.00 608.75
0.09 16,000.00 1,440.00

8,274.11
 288
9,338.00

10% 933.80
10%
8% 747.04
8%
5% 550.94
5%
(G.1 + H.1 + I.1 + J.1) 11,569.78 102,239.16
(G.1 + H.1 + I.1 + J.1) 11569.78

ENGR. LEO S. DEL ROSARIO

Head, Planning and Design Division
 PROPOSED REHABILITATION OF ROAD AND DRAINAGE AT PAJO STREET
(NAME OF PROJECT)
BARANGAY QUIRINO 2-A AND 2-B, DISTRICT 3, QUEZON CITY
(Location)

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No. / Description : SPL13b Steel Barricade (Rental)

Unit of Measurement : each
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

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

A.1 Labor
Construction Foreman 1 1.00 157.23 157.23
Skilled Laborer 1 4.00 114.31 457.24
Unskilled Laborer 1 4.00 88.08 352.32

Sub - Total for A.1 - As Submitted 966.79

A.2 Labor

Sub - Total for A.2 - As Evaluated

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

B.1 Equipment
Minor Tools (10% of Labor Cost) 96.68

Sub - Total for B.1 - As Submitted 96.68

B.2 Equipment

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1 + B.1) - As Submitted 1,063.47
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 1,063.47
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
50 mm Ø G.I. Pipe, Sch. 20 L 58.97 75.00 4,422.75
G.I. Plain Sheet 0.40mm thk L 4.00 212.90 851.60
200mm x 50mm x 3.175 mm Flat Bar L 4.33 80.00 346.40
Steel Matting, 50mm x 50mm x 4mm thk bd.ft. 1.26 241.75 304.61
Welding Rod (for Steel Component) L 1.00 300.00 300.00
Epoxy Enamel Paint Finish (Steel Members) L 4.87 125.00 608.75
Logo and Lettering bd.ft. 0.09 16,000.00 1,440.00

Sub - Total for F.1 - As Submitted 8,274.11

F.2 Materials

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1 + F.1) * 20% (rental) - As Submitted 1,867.60
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0% -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0%
I.1 Contractor's Profit (CP) - As Submitted 8% 149.41
I.2 Contractor's Profit (CP) - As Evaluated 8%
J.1 Value Added Tax (VAT) - As Submitted 5% 100.85
J.2 Value Added Tax (VAT) - As Evaluated 5%
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,117.86
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared: Checked:

ARVEX C. SABALILAG ENGR. LEO S. DEL ROSARIO

Planning and Design Division Head, Planning and Design Division