Cagayan 3rd District Engineering Office

FORM POW-2015-02A-01
ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM - CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN
Peñablanca, Cagayan

STA: 0+000 - STA 0+450

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 330CD
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 18% 3,630.81 1,190.10 4,820.91 24,992.07 4,165.35
AS EVALUATED
B.7(1) OCCUPATIONAL SAFETY & HEALTH PROGRAM
AS SUBMITTED 11.00 mos. 847,900.36 8% 67,832.03 45,786.62 113,618.65 961,519.01 87,410.82
AS EVALUATED
B.9 MOBILIZATION/DEMOBILIZATION
AS SUBMITTED ALL L.S. 127,142.69 0% - 6,357.13 6,357.13 133,499.82 133,499.82
AS EVALUATED
B.18(1) CRANEWAY
AS SUBMITTED ALL L.S 333,380.20 18% 60,008.44 19,669.43 79,677.87 413,058.07 413,058.07
AS EVALUATED
TOTAL OF PART B AS SUBMITTED 1,328,594.41 131,471.28 73,003.28 204,474.56 1,533,068.97
PART F BRIDGE CONSTRUCTION
AS EVALUATED
404 (1) a REINFORCING STEEL, GRADE 40
AS SUBMITTED 3,062.00 kg. 182820.62 18% 32,907.71 10,786.42 43,694.13 226,514.75 73.98
AS EVALUATED
405(1)a2 STRUCTURAL CONCRETE CLASS "A", fc'=20.68 Mpa (14 days)
AS SUBMITTED 62.00 cu.m. 333385.49 18% 60,009.39 19,669.74 79,679.13 413,064.62 6,662.33
AS EVALUATED
TOTAL OF PART C
AS SUBMITTED 516,206.12 92,917.10 30,456.16 123,373.26 639,579.38
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
AS EVALUATED
1407(4) HEXAPOD
AS SUBMITTED 1,328.00 pc 14,255,434.06 18% 2,565,978.13 841,070.61 3,407,048.74 17,662,482.80 13300.06
AS EVALUATED
TOTAL OF PART E
AS SUBMITTED 14,255,434.06 2,565,978.13 841,070.61 3,407,048.74 17,662,482.80
PART J FLOOD CONTROL AND DRAINAGE
AS EVALUATED
1700(2) CLEARING AND GRUBBING
AS SUBMITTED 0.69 ha 135,596.82 18% 24,407.43 8,000.21 32,407.64 168,004.46 242430.67
AS EVALUATED
1702(1)a STRUCTURE EXCAVATION, COMMON SOIL
AS SUBMITTED 14,123.00 m³ 3,697,838.51 18% 665,610.93 218,172.47 883,783.40 4,581,621.91 324.41
AS EVALUATED
1707(1) AGGREGATE SUBBASE COURSE
AS SUBMITTED 104.00 m³. 63,903.47 18% 11,502.62 3,770.30 15,272.92 79,176.39 761.31
AS EVALUATED
1710(2)a GROUTED RIPRAP, CLASS A
AS SUBMITTED 428.00 m³. 1,328,786.09 18% 239,181.50 78,398.38 317,579.88 1,646,365.97 3846.65
AS EVALUATED
1712(1) BED COURSE GRANULAR MATERIAL
AS SUBMITTED 621.00 m³. 661,199.57 18% 119,015.92 39,010.77 158,026.69 819,226.26 1319.2
AS EVALUATED
1712(2) CONCRETE SLOPE PROTECTION
AS SUBMITTED 1,382.00 m³. 12,446,509.87 18% 2,240,371.78 734,344.08 2,974,715.86 15,421,225.73 11158.63
AS EVALUATED
1717(5)-a1 STEEL SHEET PILE, FURNISHED AND DRIVEN, Z-TYPE, GRADE 50
AS SUBMITTED 5,324.00 m 39,647,068.00 18% 7,136,472.24 2,339,177.01 9,475,649.25 49,122,717.25 9226.66
AS EVALUATED
TOTAL OF PART F
AS SUBMITTED 57,980,902.31 10,436,562.42 3,420,873.22 13,857,435.64 71,838,337.95
AS EVALUATED
GRAND TOTAL
AS SUBMITTED 74,082,486.90 13,227,036.93 4,365,476.17 17,592,513.10 91,675,000.00

EVALUATION: APPROVAL:

Prepared/Submitted By Checked Recommended Approved

RODERICK O. GASPAR VICTOR L. ESPAÑOL ESMERALDA O. DE GUZMAN MARIANO B. MALUPENG

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

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 PART A

"FACILITIES FOR THE ENGINEER"

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM -
CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN

Peñablanca, Cagayan

STA: 0+000 - STA 0+450

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)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 PART B

"OTHER GENERAL REQUIREMENTS"

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM
- CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN
Peñablanca, Cagayan

STA: 0+000 - STA 0+450

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 10.00% of G.1 336.19
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10.00% 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) 198.35
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) 4165.34
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT
PROGRAM - CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND
PRINCIPAL RIVERS - PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN
Peñablanca, Cagayan

STA: 0+000 - STA 0+450

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 5,674.80 0.25 1418.70
b. Safety Shoes m-h 2,886.23 2.77 7994.86
c. Safety Gloves (Denim) m-h 5,674.80 7.67 43525.72
d. Safety Vest m-h 5,674.80 2.22 12598.06
F.1
SPECIALIZED PPE
a. Raincoats m-h 1,702.46 0.34 578.84
b. Rubber boots m-h 2,788.57 1.39 3876.11
2214.57

Sub - Total for F.1 - As Submitted 72206.85

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 77081.85
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 6166.55
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) 4162.42
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) 87410.82
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM -
CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS - PINACANAUAN
Peñablanca, Cagayan

STA: 0+000 - STA 0+450

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
Crawler Crane (51-60T) 1 6 2,778.00 16,668.00
Vibro Hammer, Hydraulic Operated 1 6 2,123.00 12,738.00
Backhoe (0.80 cu.m.) 1 6 2,096.00 12,576.00
Payloader (1.50 cu.m./1.95 cu.yd., 110 Hp), LX80-2C 1 6 1,733.00 10,398.00
Bulldozer, D6H Series II PSDS/DD 1 6 3,642.00 21,852.00
Vibratory Roller (10 MT) 1 6 1,846.00 11,076.00
Motorized Road Grader (140 hp), G710A 1 6 2,173.00 13,038.00
Dump Truck 12 yd³ 2 6 1,420.00 17,040.00
Water Truck/ Pump 1 6 2,450.00 14,700.00

Cargo Truck (10 MT) 1 6 1,212.00 7,272.00

One Bagger Mixer
B.1
Cutting Outfit
Welding Machine, 300A Gas/Diesel Driven
Concrete Vibrator, flexible Shaft Type 2" Head dia. With 5 Amperes Gasoline
drive Unit
Plate Compactor (5HP)
Bar Cutter, 25mm maximum rebar dia.(grade 40), Single phase
Bar Bender, 25mm maximum rebar dia.(grade 40),Three phase

127,142.69
IF ITEM B9 EXCEEDED 1% OF DIRECT COST OF CIVIL WORKS
USE 1% OF DIRECT COST OF CIVIL WORKS 730,859.23

Sub - Total for B.1 - As Submitted 127,142.69

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 127,142.69
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 127,142.69
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 127,142.69
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) 6,357.13
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) 133,499.82
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM -
CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN
Peñablanca, Cagayan

STA: 0+000 - STA 0+450

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.18(1) CRANEWAY

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

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

Labor
a. Construction Foreman 1 12.42 102.38 1,271.56
A.1 b. Unskilled Labor 2 12.42 56.97 1,415.13

Sub - Total for A.1 - As Submitted 1,271.56

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

a. Bulldozer, D6H SERIES II PSD/DD, 165 HP 1 12.42 3,642.00 45,233.64

B.1

Sub - Total for B.1 - As Submitted 45233.64

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 46,505.20
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 46,505.20
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials
NOTE: GRAVEL METALLING FOR CRANEWAY

a. Mixed Gravel (w/ 15% shrinkage factor) m³ 675.00 425.00 286,875.00

F.1

Sub - Total for F.1 - As Submitted 286,875.00

Materials

F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 333,380.20
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10.00% of G.1 33,338.02
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 26,670.42
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) 19,669.43
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) 413,058.07
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 PART J

"FLOOD CONTROL AND DRAINAGE"

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM -
CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN

Peñablanca, Cagayan

STA: 0+000 - STA 0+450

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1700(2) CLEARING AND GRUBBING

Unit of Measurement : ha
Output per hour - As Submitted : 0.05 ha
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. Dump Truck (12 yd³) 2 1 2,096.00 4192.00

b. Payloader (1.50 m³.) 1 1 1,733.00 1733.00
c. Bulldozer, D6H SERIES II PSDS/DD 1 1 3,642.00 3642.00

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 9,567.00
Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 9,783.32
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 0.05 cu.m. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 195,666.40
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.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 195,666.40
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10.00% of G.1 19,566.64
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 15,653.31
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) 11,544.32
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) 242,430.67
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM -
CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN

Peñablanca, Cagayan
STA: 0+000 - STA 0+450

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1702(1)a STRUCTURE EXCAVATION, COMMON SOIL

Unit of Measurement : m³
Output per hour - As Submitted : 20.00 m³
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 (12 yd³.) 2 1 1,420.00 2840.00

B.1 b. Backhoe (0.80 m³.) 1 1 2,096.00 2096.00
Minor Tools (10% of Labor) 27.33

Sub - Total for B 4963.33

Equipment

B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 5236.62
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 20.00 m³. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 261.83
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 261.83
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10.00% of G.1 26.18
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 20.95
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) 15.45
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) 324.41
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM -
CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN
Peñablanca, Cagayan
STA: 0+000 - STA 0+450

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1707(1) AGGREGATE SUBBASE COURSE

Unit of Measurement : m³.
Output per hour - As Submitted : 50.00 m³
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. Unskilled 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 (140 Hp), G710A 1 1 2,173.00 2173.00

b.Vibratory Roller (10 MT), SD100DC 1 1 1,846.00 1846.00
c. Water Truck/ Pump (16000L) 1 0.25 2,450.00 612.50
B.1

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 = 50.00 m³. - 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
Materials QTY UNIT UNIT COST TOTAL COST

a. Aggregate Subbase Course w/ 15% Shrinkage Factor 1.15 m³ 450.00 517.50

F.1

Sub - Total for F.1 - As Submitted 517.50

Materials

F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 614.46
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10.00% of G.1 61.45
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 49.16
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) 36.25
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) 761.31
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM -
CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
Peñablanca, Cagayan
STA: 0+000 - STA 0+450

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1710(2)a GROUTED RIPRAP, CLASS A

Unit of Measurement : m³
Output per hour - As Submitted : 1.25 m³
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. One Bagger Mixer 1.00 1 172.00 172.00

b. Water Truck/Pump 1 0.05 2,450.00 122.50
B.1
Minor Tools (5% of Labor) 35.30

Sub - Total for B.1 - As Submitted 329.80

Equipment

B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 1035.86
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 1.25 ln.m - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 828.69
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Cement bag 3 250.00 750.00

b. Sand m³ 0.25 600.00 150.00
c. Gravel Fill m³ 0.015 600.00 9.00
d. Weep Holes 50mm, (Orange PVC Pipe) m 0.3 260.00 78.00
F.1
e. Filter Cloth m² 0.015 180.00 2.70
f. Boulders (15kg - 25 kg) m³ 1.05 1225.00 1286.25

Miscellaneous (1% of Material Cost)

Sub - Total for F.1 - As Submitted 2275.95

Materials

F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 3104.64
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10.00% of G.1 310.46
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 248.37
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) 183.17
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) 3846.65
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM -
CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN
Peñablanca, Cagayan
STA: 0+000 - STA 0+450

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1712(1) BED COURSE GRANULAR MATERIAL

Unit of Measurement : m³.
Output per hour - As Submitted : 1.25 m³
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

Sub - Total fo A.1 - As Submitted 398.22

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 (5HP) 2 1 123.00 246.00

B.1
Minor Tools (10% of Labor) 39.82

Sub - Total for B.1 - As Submitted 285.82

Equipment

B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 684.04
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 1.25 m³. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 547.23
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Materials QTY UNIT UNIT COST TOTAL COST

a. Aggregate Subbase Course w/ 15% Shrinkage Factor 1.15 m³ 450.00 517.50

F.1
(Gravel Backing)

Sub - Total for F.1 - As Submitted 517.50

Materials

F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 1064.73
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10.00% of G.1 106.47
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 85.18
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) 62.82
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) 1319.20
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM -
CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN
Peñablanca, Cagayan
STA: 0+000 - STA 0+450

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1712(2) CONCRETE SLOPE PROTECTION

Unit of Measurement : m³.
Output per hour - As Submitted : 1.00 m³
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 of Formworks & Rebars
a. Skilled Laborer 2 1 73.96 147.92
b. Laborer 4 1 56.97 227.88

Sub - Total fo A.1 - As Submitted 1229.78

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 1 172.00 172.00

b. Water Truck (16000 L.) 1 0.05 2,450.00 122.50
c. Backhoe (.80 m³) 1 0.1 2,096.00 209.60
B.1 d. Concrete Vibrator 1 0.5 57.17 28.59
e. Bar Cutter 1 0.05 105.47 5.27
f. Bar Bender 1 0.05 168.75 8.44
Minor Tools (10% of Labor) 122.98

Sub - Total for B.1 - As Submitted 669.37

Equipment

B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 1899.15
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 1.00 m³. - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 1899.15
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Portland Cement bag 8.4 250.00 2100.00

b. Fine Sand, S-1 m³ 0.5 600.00 300.00
c. Weep Holes, 50mmØ ( Orange PVC Pipe) m. 0.21 260.00 54.60
d. Filter Cloth m² 0.015 180.00 2.70
e. Granular Gravel m³ 1 600.00 600.00
f. Granular Filter m³ 0.016 450.00 7.20

F.1 g. Reinforcing Steel Bar, Grade 40 * kg 60.03 50.00 3001.50

h. Marine Plywood 1/2" x 4' x 8' - 4 uses * pc 0.41 790.00 322.32
i. Good Lumber - 4 uses * bd.ft 11.328 55.00 623.04
j. #16 G.I Tie Wire (2% of RSB) kg 1.20 72.00 86.40
k. Assorted CWN (1kg. / 100 bd.ft) kg 0.14 68.00 9.24

NOTE:
RSB QUANTITY IS VARIABLE BASED ON APPROVED PLAN

Sub - Total for F.1 - As Submitted 7107.00

Materials

F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 9006.16
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10.00% of G.1 900.62
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 720.49
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) 531.36
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) 11158.63
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM
- CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN
Peñablanca, Cagayan

STA: 0+000 - STA 0+450

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1717(5)-a1 STEEL SHEET PILE, FURNISHED AND DRIVEN, Z-TYPE, GRADE 50
Unit of Measurement : m
Output per hour - As Submitted : 10.00 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 2 1 73.96 147.92
A.1
c. Unskilled Laborer 4 1 56.97 227.88

Sub - Total fo A.1 - As Submitted 478.18

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

a. Crawler Crane (36-40 T) 1 1 2,778.00 2778.00

b.Vibro Hammer, DPD600T Hydraulic Pile Driver (60 Tons) 1 1 2,123.00 2123.00
B.1 c. Welding Machine (300 A), Gas/ Diesel Driven 1 0.25 371.00 92.75
d. Cutting Outfit 1 0.25 45.45 11.36

Sub - Total for B.1 - As Submitted 5005.11

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 5483.29
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 10.00 m - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 548.33
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials

MHZ12-1 Hot Rolled Sheet Piles (Zx = 1252 cm³, 72.8kg/m.) kg 72.8 92 6,697.60
Miscellaneous (3% of Material Cost) 200.93
F.1
Note Provide Square Hole

Sub - Total for F.1 - As Submitted 6898.53

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 7446.86
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10.00% of G.1 744.69
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 595.75
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) 439.36
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) 9226.66
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 PART G

"DRAINAGE AND SLOPE PROTECTION

STRUCTURES"

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM -
CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS - PINACANAUAN
RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN
Peñablanca, Cagayan
STA: 0+000 - STA 0+450

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1407(4) HEXAPOD

Unit of Measurement : pc
Output per hour - As Submitted : 1.25 pc
Output per hour - As Evaluated :

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

Labor
Placing of Concrete
a. Construction Foreman 1 1 102.38 102.38
b. Skilled Laborer 4 1 73.96 295.84
c. Unskilled Laborer 8 1 56.97 455.76
Installation & Removal of Formworks
A.1 b. Skilled Laborer 4 1 73.96 295.84
c. Unskilled Laborer 8 1 56.97 455.76
Laying of Hexapod
a. Construction Foreman 1 0.19 102.38 19.45
c. Unskilled Laborer 2 0.19 56.97 21.65

Sub - Total fo A.1 - As Submitted 1646.68

Labor

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

Concrete Mixing
a. One Bagger Mixer 1 1 172.00 172.00
b. Concrete Vibrator 1 1 57.17 57.17
c. Water Truck/Pump (16000 L) 1 0.05 2,450.00 122.50
Minor Tools (5% of Labor Cost)
B.1
Laying of Hexapod
a. Crawler Crane, 51-60 MT, 275 HP 1 0.19 2,778.00 527.82
b. Payloader, LX80-2C, 1.50 m³ 1 0.10 1,733.00 173.30
c. Cargo Truck, 9-10 MT, 270 HP 1 0.05 783.00 39.15

Sub - Total for B.1 - As Submitted 1091.94

Equipment

B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 2738.62
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 1.25 pc - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 2190.90
E.2 Direct Unit Cost (C.2÷D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials
NOTE: FOR HEXAPOD ONLY

a. Lumber, Good - 4 uses * bd.ft 64.7 55.00 3,555.75

b. Plywood (1/2" x 4' x 8') - 4 uses * pc 2.02 790.00 1,595.80
c. Assorted CWN (1kg./100 bd.ft of Lumber) kg 0.65 68.00 44.20
d. Cement bag 8.5 250.00 2,125.00
F.1 f. Sand m³ 0.05 600.00 30.00
g. Gravel m³ 1 600.00 600.00
h. Tie Wire (2% of RSB) kg 0.20643 72.00 14.86
i. Reinforcing Steel Bar, Grade 40 (w/ 5% Wastage) * kg 10.3215 56.00 578.00

Sub - Total for F.1 - As Submitted 8543.62

Materials

F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 10734.51
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10.00% of G.1 1073.45
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 858.76
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) 633.34
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) 13300.06
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 PART F

"BRIDGE CONSTRUCTION"

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM -
CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN
Peñablanca, Cagayan
STA: 0+000 - STA 0+450

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 0.5 105.47 52.74

B.1 b. Bar Bender 1 0.5 168.75 84.38
c. Cargo Truck (10 T, 270 Hp) 1 0.15 1,212.00 181.80

Sub - Total for B.1 - As Submitted 318.91

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 1024.97
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 5.69
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 50.00 52.50
(with 5% wastage)

Sub - Total for F.1 - As Submitted 54.01

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 59.71
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10.00% of G.1 5.97
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 4.78
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) 3.52
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) 73.98
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.
 ORGANIZATIONAL OUTCOME 2 - PROTECT LIVES AND PROPERTIES AGAINST MAJOR FLOODS - FLOOD MANAGEMENT PROGRAM -
CONSTRUCTION/REHABILITATION OF FLOOD MITIGATION FACILITIES WITHIN MAJOR RIVER BASINS AND PRINCIPAL RIVERS -
PINACANAUAN RIVER FLOOD MANAGEMENT PROJECTS, CAMASI - CENTRO, PEÑABLANCA, CAGAYAN

Peñablanca, Cagayan
STA: 0+000 - STA 0+450

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 m³
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 1 172.00 172.00

b. Concrete Vibrator 1 1 57.17 57.17
B.1
c. Water Truck (1000 gal.) 1 0.1 2,450.00 245.00
Minor Tools(5% of Labor) 80.279 80.28

Sub - Total for B.1 - As Submitted 554.45

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1+B.1) - As Submitted 2160.03
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour = 1.40 m³ - As Submitted
D.2 Output per hour = As Evaluated
E.1 Direct Unit Cost (C.1÷D.1) - As Submitted 1542.88
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. 16.48 55.00 226.57
b. Plywood (1/2"x4'x8') - 4 uses pc. 1.63 790.00 321.53
c. Assorted CWN (1 kg./100 bd.ft of Lumber) kg. 0.16 68.00 11.21
d. Cement bag 9.50 250.00 2375.00
e. Sand m³ 0.50 600.00 300.00
f. Gravel m³ 1.00 600.00 600.00
F.1
Note:
*Quantities for lumber, plywood and CWN are
dependent on the type of minor structure.

Sub - Total for F.1 - As Submitted 3834.31

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1+F.1) - As Submitted 5377.19
G.2 Direct Unit Cost (E.2+F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10.00% of G.1 537.72
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10.00% of G.2
I.1 Contractor's Profit (CP) - As Submitted 8.00% of G.1 430.17
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) 317.25
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) 6662.33
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.