Cagayan 3rd District Engineering Office

FORM POW-2015-02A-01
SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY CALAMAGUI,
AMULUNG, CAGAYAN
Amulung, Cagayan

STA 0+000 - STA 0+358

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 123CD
TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QTY UNIT TOTAL DIRECT COST 5% VAT TOTAL COST UNIT COST
% VALUE COST
PART A FACILITIES FOR THE ENGINEER
AS EVALUATED
A.1.4 (1) PROVISION OF PROGRESS PHOTOGRAPHS
AS SUBMITTED 90.00 each 1,350.00 8% 108.00 72.90 180.90 1,530.90 17.01
AS EVALUATED
TOTAL OF PART A AS SUBMITTED 1,350.00 108.00 72.90 180.90 1,530.90
PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED
B.5 PROJECT BILLBOARD/SIGNBOARD
AS SUBMITTED 6.00 each 20,171.16 20% 4,034.23 1,210.27 5,244.50 25,415.66 4,235.94
AS EVALUATED
B.7(1) OCCUPATIONAL SAFETY & HEALTH PROGRAM
AS SUBMITTED 2.33 mos. 13,920.52 8% 1,113.64 751.71 1,865.35 15,785.87 6,765.37
AS EVALUATED
B.8(1) TRAFFIC MANAGEMENT
AS SUBMITTED 2.33 mos. 118,969.60 8% 9,517.57 6,424.36 15,941.93 134,911.53 57,819.23
AS EVALUATED
B.9 MOBILIZATION/DEMOBILIZATION
AS SUBMITTED ALL L.S. 48,264.12 0% - 2,413.21 2,413.21 50,677.33 50,677.33
AS EVALUATED
TOTAL OF PART B AS SUBMITTED 201,325.39 14,665.44 10,799.55 25,464.99 226,790.38
PART C EARTHWORKS
AS EVALUATED
102 (2) SURPLUS COMMON EXCAVATION
AS SUBMITTED 535.00 cu.m 76697.33 20% 15,339.47 4,601.84 19,941.31 96,638.64 180.63
AS EVALUATED
103(1)a STRUCTURE EXCAVATION, COMMON SOIL
AS SUBMITTED 175.00 cu.m 40,929.17 20% 8,185.83 2,455.75 10,641.58 51,570.75 294.69
AS EVALUATED
103 (3) FOUNDATION FILL
AS SUBMITTED 18.00 cu.m 19,719.22 20% 3,943.84 1,183.15 5,126.99 24,846.21 1,380.35
AS EVALUATED
104(1)a EMBANKMENT FROM ROADWAY EXCAVATION, COMMON SOIL
AS SUBMITTED 639.00 cu.m 148,599.78 20% 29,719.96 8,915.99 38,635.95 187,235.73 293.01
AS EVALUATED
104(7) EMBANKMENT FROM STRUCTURE EXCAVATION
AS SUBMITTED 82.00 cu.m 4,021.35 20% 804.27 241.28 1,045.55 5,066.90 61.79
AS EVALUATED
105 (1)a SUBGRADE PREPARATION, COMMON SOIL
AS SUBMITTED 2,521.00 sq.m 40,737.85 20% 8,147.57 2,444.27 10,591.84 51,329.69 20.36
AS EVALUATED
TOTAL OF PART C
AS SUBMITTED 330,704.70 66,140.94 19,842.28 85,983.22 416,687.92
PART D SUBBASE AND BASE COURSE
AS EVALUATED
200(1) AGGREGATE SUB-BASE COURSE
AS SUBMITTED 675.00 cu.m 540,735.68 20% 108,147.14 32,444.14 140,591.28 681,326.96 1,009.37
AS EVALUATED
TOTAL OF PART D
AS SUBMITTED 540,735.68 108,147.14 32,444.14 140,591.28 681,326.96
PART E SURFACE COURSES
PORTLAND CEMENT CONCRETE (UNREINFORCED) PAVEMENT, 0.23M AS EVALUATED
311(1)c1
THICK - 14 DAYS AS SUBMITTED 2,521.00 sq.m 2833164.218 20% 566632.84 169989.85 736622.69 3569786.908 1416.02
AS EVALUATED
TOTAL OF PART E
AS SUBMITTED 2,833,164.22 566,632.84 169,989.85 736,622.69 3,569,786.91
PART F BRIDGE CONSTRUCTION (RETAINING WALL)
AS EVALUATED
404 (1) a REINFORCING STEEL, GRADE 40
AS SUBMITTED 7,135.00 kg. 476841.7615 20% 95,368.35 28,610.51 123,978.86 600,820.62 84.21
AS EVALUATED
404 (1) b REINFORCING STEEL, GRADE 60
AS SUBMITTED 3,140.00 kg. 219741.4739 20% 43,948.29 13,184.49 57,132.78 276,874.25 88.18
AS EVALUATED
405(1)a2 STRUCTURAL CONCRETE CLASS "A", fc'=20.68 Mpa (14 days)
AS SUBMITTED 140.00 cu.m. 917604.8 20% 183,520.96 55,056.29 238,577.25 1,156,182.05 8,258.44
AS EVALUATED
TOTAL PART F
AS SUBMITTED 1,614,188.04 322,837.60 96,851.29 419,688.89 2,033,876.93
AS EVALUATED
GRAND TOTAL
AS SUBMITTED 5,521,468.03 1,078,531.96 330,000.01 1,408,531.97 6,930,000.00

EVALUATION: APPROVAL:

Prepared/Submitted By Checked Recommended Approved

MARC KEVIN N. AGUISANDA VICTOR L. ESPAÑOL ESMERALDA O. DE GUZMAN MARIANO B. MALUPENG

ENGINEER II Caretaker, Planning and Design Section OIC-Assistant District Engineer OIC-District Engineer
 PART A

"FACILITIES FOR THE ENGINEER"

 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS

Item No./Description : A.1.4 (1) PROVISION OF PROGRESS PHOTOGRAPHS

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

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

Labor

A.1

Sub - Total for A.1 - As Submitted

Labor
A.2
Sub - Total for A.2 - As Evaluated
Name and Capacity No. Units No. of Hours Hourly Rate Amount
Equipment

B.1

Sub - Total for B.1 - As Submitted

Equipment

B.2

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1+B.1) - As Submitted 0.00
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 1.00 ea. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 0.00
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

Printing (in Photo Paper), 5R (w/ photo album) pcs 1 15 15.00

F.1
(90 photos in every album)

Sub - Total for F.1 - As Submitted 15.00

Materials
F.1
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 15.00
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0.00% of G.1 0.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 1.20
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 0.81
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 17.01
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 PART B

"OTHER GENERAL REQUIREMENTS"

 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.5 PROJECT BILLBOARD/SIGNBOARD

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

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

Labor
a. Skilled Laborer 1 2 73.96 147.92
A.1 b. Unskilled Laborer 1 2 56.97 113.94

Sub - Total for A.1 - As Submitted 261.86

Labor
A.2
Sub - Total for A.2 - As Evaluated
Name and Capacity No. Units No. of Hours Hourly Rate Amount
Equipment

B.1

Sub - Total for B.1 - As Submitted 0.00

Equipment

B.2

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1+B.1) - As Submitted 261.86
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 1.00 ea. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 261.86
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials
a. 4' x 8' Tarpaulin sq.ft 32 40 1280.00
b. Good Lumber (Frames) bd-ft. 32.5 55 1787.50
F.1
c. Assorted CWN (1kg/100bd-ft. of Lumber) kg 0.5 65 32.50

Sub - Total for F.1 - As Submitted 3100.00

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 3361.86
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12.00% of G.1 403.42
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 268.95
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 201.71
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 4235.94
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT
BARANGAY CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.7(1) OCCUPATIONAL SAFETY & HEALTH PROGRAM

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

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

Labor
a. Safty Officer/First Aider, Part time 1 7.5 650.00 4875.00
A.1

Sub - Total for A.1 - As Submitted 4875.00

Labor
A.2
Sub - Total for A.2 - As Evaluated
Name and Capacity No. Units No. of Hours Hourly Rate Amount
Equipment

B.1

Sub - Total for B.1 - As Submitted 0.00

Equipment

B.2

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1+B.1) - As Submitted 4875.00
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 1.00 mos. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 4875.00
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials
BASIC PPE
a. Safety Helmet m-h 248.32 0.25 62.08
b. Safety Shoes m-h 77.60 2.77 214.95
c. Safety Gloves (Denim) m-h 248.32 7.67 0.00
d. Safety Vest m-h 248.32 2.22 551.27
F.1
SPECIALIZED PPE
a. Raincoats m-h 74.51 0.34 25.33
b. Rubber boots m-h 170.72 1.39 237.30

Sub - Total for F.1 - As Submitted 1090.94

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 5965.94
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0.00% of G.1 0.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 477.27
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 322.16
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 6765.37
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE NATIONAL
ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY CALAMAGUI,
AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.8(1) TRAFFIC MANAGEMENT

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

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

Labor
a. Flagman 2 120.00 56.74 13617.60
A.1

Sub - Total for A.1 - As Submitted 13617.60

Labor
A.2

Sub - Total for A.2 - As Evaluated

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

B.1

Sub - Total for B.1 - As Submitted 0.00

Equipment
B.2

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1+B.1) - As Submitted 13617.60
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 1.00 mos. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 13617.60
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials
a. Bolards 3" Ǿ PE Pipe x 0.75m provided w/ 3 pcs. -3" Reflectorized
white sticker mounted on 250mm Ǿ x 0.10m concrete base) spaced at 5m. pcs 40.00 64.29 2571.43
o.c.

b. S2. Plastic Strip (yellow) printed w/ caution (300m/roll) roll 3.00 492.86 1478.57

c. Roadwork Sign (2' x4' Tarpaulin on 1/2" thk. Marine Plywood w/ 2x2
pcs 8.00 514.29 4114.29
Frame and Stand)

d. Standard Plastic Barrier(orange w/ four (4) reflectorized arrow sign)

F.1 mounted on plain G.I sheet pcs 8.00 3214.29 25714.29
e. Plastic Cones w/ 8 reflectorized white sticker pcs 10.00 150.00 1500.00
f. Advance Warning Sign (Road Work Ahead, T1 - 1)
pcs 2.00 328.50 657.00
g. Advance Warning Sign - "C5" (Workmen Ahead, T1-5)
pcs 2.00 169.20 338.40
h. Advance Warning Sign (End Road Work, T2 - 16) pcs 2.00 328.50 657.00
i. Regulatory Signs - "C6" (Prepare to Stop) pcs 2.00 169.20 338.40

Sub - Total for F.1 - As Submitted 37369.37

Materials
F.2

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1+F.1) - As Submitted 50986.97
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0.00% of G.1 0.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 4078.96
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 2753.30
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 57819.23
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE NATIONAL ROAD/S
LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY CALAMAGUI, AMULUNG,
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.9 MOBILIZATION/DEMOBILIZATION

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

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

Labor

A.1

Sub - Total for A.1 - As Submitted 0.00

Labor
A.2
Sub - Total for A.2 - As Evaluated
Name and Capacity No. Units No. of Hours Hourly Rate Amount
Equipment
Transit Mixer 4 10 1318 52720.00
Batching Plant 1 10 1759.5 17595.00
Payloader , LX80-2C 1 10 1733 17330.00
Water Truck 1 10 2450 24500.00
Bulldozer, D65-A8 1 10 3379 33790.00
Dump Truck 2 10 1420 28400.00
Motorized Road Grader, G710A 1 10 2173 21730.00
Backhoe 1 10 1537 15370.00
Cargo/Service Truck 1 10 1212 12120.00
One Bagger Mixer 1
Concrete Vibrator 2
B.1 Concrete Screeder 1
Concrete Saw, Blade Ø 14" 1
Bar Cutter, Single Phase, 25mm 1
Vibratory Roller, SP56 1
Plate Compactor 1
Bar Bender 1
Mechanized Joint Sealer 1
223,555.00
IF ITEM B9 EXCEEDED 1% OF DIRECT COST OF CIVIL WORKS
USE 1% OF DIRECT COST OF CIVIL WORKS 48,264.12

Sub - Total for B.1 - As Submitted 48,264.12

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 48,264.12
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 1.00 all - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 48,264.12
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

F.1

Sub - Total for F.1 - As Submitted

Materials
F.1
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 48,264.12
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0.00% of G.1 -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 0.00% of G.1 -
I.2 Contractor's Profit (CP) - As Evaluated 0.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 2,413.21
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 50,677.32
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 PART C

"EARTHWORKS"
 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 102 (2) SURPLUS COMMON EXCAVATION

Unit of Measurement : cu.m.
Output per hour - As Submitted : 60.00 cu.m
Output per hour - As Evaluated :

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

A.1 Labor

a. Construction Foreman 1 1 102.38 102.38

b. Laborer 2 1 56.97 113.94

Sub - Total for A.1 - As Submitted 216.32

Labor
A.2
Sub - Total for A.2 - As Evaluated
Name and Capacity No. Units No. of Hours Hourly Rate Amount
Equipment

a. Bulldozer (155 Hp), D65A-8 1 1 3379 3379.00

b. Payloader (1.50 cu.m.) 1 1 1733 1733.00
c. Payloader (1.50 cu.m.) at disposal area 1 0.25 1733 433.25
d. Dump Truck (10 cu.m.) 2 1 1420 2840.00
B.1
Note:
Assumed hauling distance is 3 km. If actual
hauling distance is shorter or longer than 3 km, the
time of dump truck will be adjusted accordingly
based on the hauling cycle time analysis.
Sub - Total for B.1 - As Submitted 8385.25
Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 8601.57
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 60.00 cu.m. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 143.36
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

F.1

Sub - Total for F.1 - As Submitted 0.00

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 143.36
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12.00% of G.1 17.20
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 11.47
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 8.60
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 180.63
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(1)a STRUCTURE EXCAVATION, COMMON SOIL

Unit of Measurement : cu.m.
Output per hour - As Submitted : 20.00 cu.m
Output per hour - As Evaluated :

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

Labor

a. Construction Foreman 1 1 102.38 102.38

A.1
b. Laborer 3 1 56.97 170.91

Sub - Total fo A.1 - As Submitted 273.29

Labor
A.2

Sub - Total for A.2 - As Evaluated

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

a. Dump Truck (10 cu.m.) 2 1 1420 2840.00

b. Backhoe (0.80 cu.m.) 1 1 1537 1537.00
B.1
Minor Tools (10% of Labor) 27.33

Sub - Total for B.1 - As Submitted 4404.33

Equipment
B.2

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1+B.1) - As Submitted 4677.62
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 20.00 cu.m. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 233.88
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Materials

F.1

Sub - Total for F.1 - As Submitted 0.00

Materials
F.2

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1+F.1) - As Submitted 233.88
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12.00% of G.1 28.07
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 18.71
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 14.03
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 294.69
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(3) FOUNDATION FILL

Unit of Measurement : cu.m.
Output per hour - As Submitted : 1.25 cu.m
Output per hour - As Evaluated :

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

Labor

a. Construction Foreman 1 1 102.38 102.38

A.1
b. Laborer 4 1 56.97 227.88

Sub - Total fo A.1 - As Submitted 330.26

Labor
A.2

Sub - Total for A.2 - As Evaluated

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

a. Plate Compactor (5 Hp) 1 1 123 123.00

B.1 b. Water Truck (1000 gal.) 1 0.01 2450 24.50
Minor Tools (10% of Labor) 33.03

Sub - Total for B.1 - As Submitted 180.53

Equipment
B.2

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1+B.1) - As Submitted 510.79
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 1.25 cu.m. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 408.63
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Filling Materials cu.m. 1.15 597.29 686.88

F.1

Sub - Total for F.1 - As Submitted 686.88

Materials
F.2

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1+F.1) - As Submitted 1095.51
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12.00% of G.1 131.46
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 87.64
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 65.73
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 1380.35
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 104(1)a EMBANKMENT FROM ROADWAY EXCAVATION, COMMON SOIL

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

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

Labor
For Excavation Work:
a. Construction Foreman 1 0.83 102.38 84.98
b. Laborer 2 0.83 56.97 94.57

A.1 Spreading and Compaction:

a. Construction Foreman 1 1 102.38 102.38
b. Laborer 2 1 56.97 113.94

Sub - Total fo A.1 - As Submitted 395.87

Labor
A.2
Sub - Total for A.2 - As Evaluated
Name and Capacity No. Units No. of Hours Hourly Rate Amount
Equipment
For Excavation Work:
a. Bulldozer (155 Hp), D65A-8 1 0.83 3379 2804.57
b. Payloader (1.50 cu.m.) 1 0.83 1733 1438.39
c. Dump Truck (10cu.m.) 2 0.83 1420 2357.20

B.1
Spreading and Compaction:
a. Motorized Road Grader, G710A 1 1 2173 2173.00
b. Vibratory Roller (10 m.t.), SP56 1 1 1846 1846.00
c. Water Truck (1000 gal.) 1 0.25 2450 612.50

Sub - Total for B.1 - As Submitted 11231.66

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 11627.53
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 50.00 cu.m. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 232.55
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

F.1

Sub - Total for F.1 - As Submitted 0.00

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 232.55
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12.00% of G.1 27.91
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 18.60
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 13.95
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 293.01
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 104(7) EMBANKMENT FROM STRUCTURE EXCAVATION

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

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

Labor
For Excavation Work:
a. Construction Foreman 1 0.83 102.38 84.98
A.1
b. Laborer 2 0.83 56.97 94.57

Sub - Total fo A.1 - As Submitted 179.55

Labor
A.2

Sub - Total for A.2 - As Evaluated

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

a. Backhoe, 0.80cu.m 1 1 1537 1537.00

B.1 b. Plate Compactor,400-500 Gasoine Engine 1 1 123 123.00
c. Water Truck/Pump (16000 L) 1 0.25 2450 612.50

Sub - Total for B.1 - As Submitted 2272.50

Equipment
B.2

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1+B.1) - As Submitted 2452.05
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 50.00 cu.m. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 49.04
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

F.1

Sub - Total for F.1 - As Submitted 0.00

Materials
F.2

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1+F.1) - As Submitted 49.04
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12.00% of G.1 5.88
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 3.92
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 2.94
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 61.79
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 105 (1)a SUBGRADE PREPARATION, COMMON SOIL

Unit of Measurement : sq.m.
Output per hour - As Submitted : 300.00 sq.m
Output per hour - As Evaluated :

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

Labor

a. Construction Foreman 1 1 102.38 102.38

A.1 b. Laborer 2 1 56.97 113.94

Sub - Total fo A.1 - As Submitted 216.32

Labor
A.2
Sub - Total for A.2 - As Evaluated
Name and Capacity No. Units No. of Hours Hourly Rate Amount
Equipment

a. Motorized Road Grader, G710A 1 1 2173 2173.00

B.1 b. Vibratory Roller (10 m.t.), SP56 1 1 1846 1846.00
c. Water Truck (1000 gal.) 1 0.25 2450 612.50

Sub - Total for B.1 - As Submitted 4631.50

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 4847.82
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 300.00 sq.m. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 16.16
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

F.1

Sub - Total for F.1 - As Submitted 0.00

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 16.16
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12.00% of G.1 1.94
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 1.29
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 0.97
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 20.36
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 PART D

"SUBBASE AND BASE COURSE"

 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 200(1) AGGREGATE SUB-BASE COURSE

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

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

Labor

a. Construction Foreman 1 1 102.38 102.38

A.1 b. Laborer 2 1 56.97 113.94

Sub - Total fo A.1 - As Submitted 216.32

Labor
A.2
Sub - Total for A.2 - As Evaluated
Name and Capacity No. Units No. of Hours Hourly Rate Amount
Equipment

a. Motorized Road Grader, G710A 1 1 2173 2173.00

B.1 b. Vibratory Roller (10 m.t.), SP56 1 1 1846 1846.00
c. Water Truck (1000 gal.) 1 0.25 2450 612.50

Sub - Total for B.1 - As Submiited 4631.50

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 4847.82
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 50.00 cu.m. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 96.96
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Aggregate Subbase Course cu.m. 1.15 612.29 704.13

F.1
(w/ 15% Shrinkage Factor)

Sub - Total for F.1 - As Submitted 704.13

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 801.09
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12.00% of G.1 96.13
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 64.09
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 48.07
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 1009.37
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 PART E

"SURFACE COURSES"
 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

PORTLAND CEMENT CONCRETE (UNREINFORCED)

Item No./Description : 311(1)c1 PAVEMENT, 0.23M THICK - 14 DAYS
Unit of Measurement : . sq.m.
Output per hour - As Submitted : 70.00 sq.m
Output per hour - As Evaluated :

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

Labor
a. Construction Foreman 1 1 102.38 102.38
A.1 b. Skilled Laborer 4 1 73.96 295.84
c. Laborer 12 1 56.97 683.64
Sub - Total fo A.1 - As Submitted 1081.86
Labor
A.2

Sub - Total for A.2 - As Evaluated

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

a. Transit Mixer ( 5 cu.m.) 4 1 1318 5272.00

b. Concrete Vibrator 2 1 91.25 182.50
c. Batching Plant (30 cu.m.) 1 1 1759.5 1759.50
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1733 1733.00
e. Concrete Screeder (5.5 Hp) 1 1 545 545.00
B.1
f. Water Truck (1000 gal.) 1 1 2450 2450.00
g. Concrete Saw, Blade φ 14" (7.5 Hp) 1 1 32.63 32.63
h. Bar Cutter, Single Phase 1 0.1 219.75 21.98
i. Mechanized Joint Sealer Machine 1 1 56.375 56.38
Minor Tools (5% of Labor) 54.09

Sub - Total for B.1 - As Submitted 12107.07

Equipment
B.2

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1+B.1) - As Submitted 13188.93
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 70.00 sq.m. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 188.41
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar(Deformed) kg. 0.43 56.00 24.08

b. Curing Compound lit. 0.29 65.00 18.85
c. Asphalt Sealant(Cold Mix Asphalt) lit. 0.12 18 2.16
d. Steel Forms (Rental) l.m. 0.46 97.00 44.62
e. Sand cu.m. 0.1265 762.29 96.43
F.1
f. Gravel cu.m. 0.23 862.29 198.33
g. Cement bag 2.19 250.00 547.50
h. Concrete Saw (diamond blade 14") pc. 0.00015 8000 1.20
i. Pipe Sleeve, 2" dia. l.m. 0.0017 41.67 0.07
j. Grease/Tar lit. 0.0087 250 2.18

Sub - Total for F.1 - As Submitted 935.41

Materials
F.2

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1+F.1) - As Submitted 1123.83
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12.00% of G.1 134.86
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 89.91
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 67.43
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 1416.02
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 PART F

"BRIDGE CONSTRUCTION"
 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404 (1) a REINFORCING STEEL, GRADE 40

Unit of Measurement : kg.
Output per hour - As Submitted : 180.00 kg.
Output per hour - As Evaluated :

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

Labor

a. Construction Foreman 1 1 102.38 102.38

A.1 b. Skilled Laborer 2 1 73.96 147.92
c. Laborer 8 1 56.97 455.76

Sub - Total fo A.1 - As Submitted 706.06

Labor
A.2
Sub - Total for A.2 - As Evaluated
Name and Capacity No. Units No. of Hours Hourly Rate Amount
Equipment

a. Bar Cutter 1 0.5 219.75 109.88

B.1 b. Bar Bender 1 0.5 351.5 175.75
c. Cargo Truck (10 T, 270 Hp) 1 0.15 1212 181.80

Sub - Total for B.1 - As Submitted 467.43

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 1173.49
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 180.00 kg. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 6.52
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Tie Wire (2% of RSB) kg. 0.021 72.00 1.51

F.1 b. Reinforcing Steel Bar, Grade 40 kg. 1.05 56.00 58.80
(with 5% wastage)

Sub - Total for F.1 - As Submitted 60.31

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 66.83
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12.00% of G.1 8.02
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 5.35
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 4.01
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 84.21
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404 (1) b REINFORCING STEEL, GRADE 60

Unit of Measurement : kg.
Output per hour - As Submitted : 180.00 kg.
Output per hour - As Evaluated :

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

Labor

a. Construction Foreman 1 1 102.38 102.38

A.1 b. Skilled Laborer 2 1 73.96 147.92
c. Laborer 8 1 56.97 455.76

Sub - Total fo A.1 - As Submitted 706.06

Labor
A.2

Sub - Total for A.2 - As Evaluated

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

a. Bar Cutter 1 0.5 219.75 109.88

B.1 b. Bar Bender 1 0.5 351.5 175.75
c. Cargo Truck (10 T, 270 Hp) 1 0.15 1212 181.80

Sub - Total for B.1 - As Submitted 467.43

Equipment
B.2

Sub - Total for B.2 - As Evaluated

C.1 Total (A.1+B.1) - As Submitted 1173.49
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 180.00 kg. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 6.52
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Tie Wire (2% of RSB) kg. 0.021 72.00 1.51

F.1 b. Reinforcing Steel Bar, Grade 60 kg. 1.05 59.00 61.95
(with 5% wastage)

Sub - Total for F.1 - As Submitted 63.46

Materials
F.2

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1+F.1) - As Submitted 69.98
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12.00% of G.1 8.40
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 5.60
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 4.20
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 88.18
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
 SUSTAINABLE INFRASTRUCTURE PROJECTS ALLEVIATING GAPS (SIPAG) - ACCESS ROADS AND/OR BRIDGES FROM THE
NATIONAL ROAD/S LEADING TO MAJOR / STRATEGIC PUBLIC BUILDINGS/ FACILITIES - CONSTRUCTION OF ROAD AT BARANGAY
CALAMAGUI, AMULUNG, CAGAYAN
Amulung, Cagayan
STA 0+000 - STA 0+358

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 405(1)a2 STRUCTURAL CONCRETE CLASS "A", fc'=20.68 Mpa (14 days)
Unit of Measurement : cu.m.
Output per hour - As Submitted : 1.40 cu.m
Output per hour - As Evaluated :

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

Labor

a. Construction Foreman 1 1 102.38 102.38

b. Skilled Laborer 4 1 73.96 295.84
c. Laborer 8 1 56.97 455.76
A.1
Installation/Removal of Formworks
a. Skilled Laborer 4 1 73.96 295.84
b. Laborer 8 1 56.97 455.76

Sub - Total fo A.1 - As Submitted 1605.58

Labor
A.2
Sub - Total for A.2 - As Evaluated
Name and Capacity No. Units No. of Hours Hourly Rate Amount
Equipment

a. One bagger Mixer 1 1 172 172.00

b. Concrete Vibrator 1 1 148.88 148.88
B.1
c. Water Truck (1000 gal.) 1 0.1 2450 245.00
Minor Tools(5% of Labor) 80.279 80.28

Sub - Total for B.1 - As Submitted 646.16

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 2251.74
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 1.40 cu.m. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 1608.39
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials
a. Lumber, Good - 4 uses bd.ft. 70 55.00 962.50
b. Plywood (1/2"x4'x8') - 4 uses pc. 1.6 790.00 316.00
c. Assorted CWN (1 kg./100 bd.ft of Lumber) kg. 0.7 70.00 49.00
d. Cement bag 9.5 250.00 2375.00
e. Sand cu.m. 0.5 762.29 381.15
f. Gravel cu.m. 1 862.29 862.29
F.1
Based on Box Culvert
Note:
*Quantities for lumber, plywood and CWN are
dependent on the type of minor structure.
The above-computed quantities are based on box
culvert
Sub - Total for F.1 - As Submitted 4945.94
Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 6554.32
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12.00% of G.1 786.52
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 524.35
I.2 Contractor's Profit (CP) - As Evaluated 8.00% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5.00% of (G.1+H.1+I.1) 393.26
J.2 Value Added Tax (VAT) - As Evaluated 5.00% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 8258.44
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)