Republic of the Philippines

Municipal of Bangued
MUNICIPAL/PROVINCIAL ENGINEERING OFFICE

PROGRAM OF WORK

Project Title : Road Opening of Bangued Road Width incl. shouldering (m) 9.1
Road Width (m) 6.1
Location : Bangued Abra Bridge Width (m)
Appropriation : Type of Bridge Sub-structure:
Source of Fund : Type of Superstructure:
Implementation Procedure: Number of Spans / bays :
Classification : No. of Piers No. of Abuts: ____
Limits Starting Date :
Net Length : 1000.00 meters No. of Calendar Days to Complete:
MINIMUM EQUIPMENT REQUIRED
Description No. Description No. Description No.

ESTIMATED COST OF PROPOSED WORK

Unit of
Item No. Pay Item/Description % Wt. Quantity Item Cost Unit Cost
Measure
Part A Facilities for the Engineer
A. 1.1.(8) Provision of Field Office for the Engineer (Rental Basis) 0.00% mos. - 0.00 #DIV/0!
0.00 0.00 0.00% 0.00 - 0.00 #DIV/0!
0.00 0.00 0.00% 0.00 - 0.00 #DIV/0!
0 0 0.00% 0 - 0.00 #DIV/0!
0 0 0.00% 0 - 0.00 #DIV/0!
0 0 0.00% 0 - 0.00 #DIV/0!
Total of Part A 0.00
Part B Other General Requirements
0 0 0.00% 0 - 0.00 #DIV/0!
0 0 0.00% 0 - 0.00 #DIV/0!
0 0 0.00% 0 - 0.00 #DIV/0!
0 0 0.00% 0 - 0.00 #DIV/0!
0 0 0.00% 0 - 0.00 #DIV/0!
Total of Part B 0.00
Part C Earthworks
101(1) Clearing and Grubbing 1.02% sq.m. 9,100.00 133,159.81 14.63
100(2) a Individual Removal of Trees (small 150-200 mm) 0.10% pcs 18.00 12,723.09 706.84
100(2)b Individual Removal of Trees (small 301-500 mm) 0.05% ea. 3.00 5,920.55 1,973.52
103 (1) a Structure Excavation ( common soil) 1.78% cu.m 220.53 232,260.82 129.52
102(1) Roadway Excavation 0.03% cu.m 251.03 4,046.89 16.12
Total of Part C 2,229,951.04
Part D Subbase and Base Course
103(6) Pipe Culvert and Drain Excavation 0.03% cu.m 16.89 4,046.89 239.60
104(1)a Embankment (from Borrow) 14.05% cu.m 2,999.28 1,837,792.98 612.74
0 0 0.00% 0 - 0.00 #DIV/0!
0 0 0.00% 0 - 0.00 #DIV/0!
0 0 0.00% 0 - 0.00 #DIV/0!
Total of Part D 2,303,707.96
Part E Surface Courses
311(1)a.3 PCC Pavement (Plain) - Conventional Method, 230mm thk. 46.99% sq.m. 6,100.00 6,145,353.88 1,007.44
0 0 0.00% 0 - 0.00 #DIV/0!
0 0 0.00% 0 - 0.00 #DIV/0!
0 0 0.00% 0 - 0.00 #DIV/0!
0 0 0.00% 0 - 0.00 #DIV/0!
Total of Part E 6,145,353.88
Part G Drainage and Slope Protection
404 Reinforcing Steel Bar, Grade 40 (Minor Structures) 0.00% 0 - 0.00 #DIV/0!
405 Structural Concrete Class A (Minor Structures) 0.00% 0 - 0.00 #DIV/0!
500(1)c Pipe Culverts, 910mm dia (36" Ø) 0.00% 0 - 0.00 #DIV/0!
505(5) Grouted Riprap (Class A) 0.00% 0 - 0.00 #DIV/0!
506 Stone Masonry 12.02% cu.m 460.80 1,572,227.77 3,411.95
Total of Part G 1,572,227.77
Part H Miscellaneous Structures
603(3)a Metal Guardrails (Metal Beam) including Concrete Post 5.12% l.m. 240.00 669,138.45 2,788.08
603(3)b Metal Beam End Piece 0.05% ea. 4.00 6,670.56 1,667.64
612(1) Reflectorized Thermoplastic Pavement Markings (White) 0.00% 0 - 0.00 #DIV/0!
612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) 0.00% 0 - 0.00 #DIV/0!
 620b Chevron Signs (600mmx800mm) 1.16% ea. 8.00 151,360.98 18,920.12
Total of Part H 827,169.99
TOTAL 13,078,410.64
BREAKDOWN OF ESTIMATED PROJECT COST
A. Direct Cost 12,455,629.17
B. Indirect Cost 622,781.47
Contractor's Profit 8.00 of DC 0.00
OCM 15.00 of DC 0.00
VAT 5% (DC + OCM + CP) 622,781.47
Approved Budget for the Contract ( A+B ) 13,078,410.64

Prepared by: Reviewed by:

Recommending Approval: Approved:

 START DATE CONTRACTOR :

COMPLETION DATE

CONTRACT AMOUNT BAR CHART and S-CURVE

REVISED COMPLETION DATE

M-Y
REL. DAY
ITEM ACTIVITY/WORK DESCRIPTION UNIT QUANTITY UNIT COST COST WEIGHT
% WK. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24

D.E. 5 12 19 26 33 40 47 54 61 68 75 82 89 96 103 110 117 124 131 138 145 152 159 166

PART A FACILITIES FOR THE ENGINEER

Planned
1 0 0 - - #DIV/0! - #N/A
Actual

Planned 100%
2 0.00 0.00 - - #DIV/0! - #N/A
Actual

Planned
3 0.00 0.00 - - #DIV/0! - #N/A
Actual

Planned
4 0 0 - - #DIV/0! - #N/A
Actual

Planned
5 0 0 - - #DIV/0! - #N/A
Actual

Planned
6 0 0 - - #DIV/0! - #N/A
Actual

PART B OTHER GENERAL REQUIREMENTS

Planned
7 0 0 - - #DIV/0! - #N/A
Actual

Planned
8 0 0 - - #DIV/0! - #N/A
Actual

Planned
9 0 0 - - #DIV/0! - #N/A 80%
Actual

Planned
10 0 0 - - #DIV/0! - #N/A
Actual

Planned
11 0 0 - - #DIV/0! - #N/A
Actual

PART C EARTHWORKS

Planned
12 100(1) Clearing & Grubbing (with Stripping) sq.m. 9,100.00 14.63 133,159.81 #N/A
Actual

Planned
Individual Removal of Trees (small a, 150-300mm
13 100(2)a ea. 18.00 706.84 12,723.09 #N/A
φ) Actual

Planned
Individual Removal of Trees (small a, 301-500mm
14 100(2)b ea. 3.00 1,973.52 5,920.55 #N/A
φ) Actual

Planned
15 102(2)a Roadway Excavation (Surplus Common) cu.m 1,793.20 129.52 232,260.82 #N/A
Actual

Planned
16 103(1)a Structure Excavation (Common Soil) cu.m 251.03 16.12 4,046.89 #N/A
Actual 60%

Planned
#N/A #N/A #N/A #N/A #N/A #N/A #N/A
Actual

Planned
17 103(6) Pipe Culvert and Drain Excavation cu.m 16.89 239.60 4,046.89 #N/A
Actual

Planned
18 104(1)a Embankment (from Borrow) cu.m 2,999.28 612.74 1,837,792.98 #N/A
Actual

Planned
19 0 0 - - #DIV/0! - #N/A
Actual

Planned
20 0 0 - - #DIV/0! - #N/A
Actual

Planned
21 0 0 - - #DIV/0! - #N/A
Actual

PART E SURFACE COURSE

Planned
PCC Pavement (Plain) - Conventional Method,
22 311(1)a.3 sq.m. 6,100.00 1,007.44 6,145,353.88 #N/A
230mm thk. Actual
40%
Planned
23 0 0 - - #DIV/0! - #N/A
Actual

Planned
24 0 0 - - #DIV/0! - #N/A
Actual

Planned
25 0 0 - - #DIV/0! - #N/A
Actual

Planned
26 0 0 - - #DIV/0! - #N/A
Actual

PART G DRAINAGE AND SLOPE PROTECTION

Planned
27 404 Reinforcing Steel Bar, Grade 40 (Minor Structures) - - #DIV/0! - #N/A
Actual

Planned
28 405 Structural Concrete Class A (Minor Structures) - - #DIV/0! - #N/A
Actual

Planned
29 500(1)c Pipe Culverts, 910mm dia (36" Ø) - - #DIV/0! - #N/A
Actual

Planned
30 505(5) Grouted Riprap (Class A) - - #DIV/0! - #N/A 20%
Actual

Planned
31 506 Stone Masonry cu.m 460.80 3,411.95 1,572,227.77 #N/A
Actual

PART H MISCELLANEOUS STRUCTURE

Planned
Metal Guardrails (Metal Beam) including Concrete
32 603(3)a l.m. 240.00 2,788.08 669,138.45 #N/A
Post Actual

Planned
33 603(3)b Metal Beam End Piece ea. 4.00 1,667.64 6,670.56 #N/A
Actual

Planned
Reflectorized Thermoplastic Pavement Markings
34 612(1) - - #DIV/0! - #N/A
(White) Actual

Planned
Reflectorized Thermoplastic Pavement Markings
35 612(2) - - #DIV/0! - #N/A
(Yellow) Actual

Planned
36 620b Chevron Signs (600mmx800mm) ea. 8.00 18,920.12 151,360.98 #N/A
Actual

TOTAL COST #N/A #N/A

0%
Legend: Weekly 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Planned
Planned Schedule Cumulative 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Weekly 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Actual
Actual Progress Cumulative 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Weekly 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Slippage
Cumulative 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Prepared by: Reviewed by: Approved By:

 APPROVED BUDGET FOR THE CONTRACT

Project
Description
Location
ESTIMATED MARK-UPS IN PERCENT TOTAL MARK - UP
ITEM NO. DESCRIPTION QTY UNIT
DIRECT COST OCM PROFIT %
(8)
(1) (2) (3) (4) (5) (6) (7)
(6)+(7)
PART A FACILITIES FOR THE ENGINEER
1 0%
2 0%
3 0%
4 0%
5 0%
6 0%
6.1 TOTAL OF PART A -
PART B OTHER GENERAL REQUIREMENTS
7 0%
8 0%
9 0%
10 0%
11 0%
11.1 TOTAL OF PART B -
PART C EARTHWORKS
12 100(1) Clearing & Grubbing (with Stripping) 9100.00 sq.m. 126,818.87 0%
13 100(2)a Individual Removal of Trees (small a, 150-300mm φ) 18.00 ea. 12,117.23 0%
14 100(2)b Individual Removal of Trees (small a, 301-500mm φ) 3.00 ea. 5,638.62 0%
15 102(2)a Roadway Excavation (Surplus Common) 1793.20 cu.m 221,200.78 0%
16 103(1)a Structure Excavation (Common Soil) 251.03 cu.m 3,854.18 0%
17 103(6) Pipe Culvert and Drain Excavation 16.89 cu.m 3,854.18 0%
18 104(1)a Embankment (from Borrow) 2999.28 cu.m 1,750,279.03 0%
 105(1) Subgrade Preperation 9100.00 sq.m. 126,742.37 0%
16.1 TOTAL OF PART C 2,123,762.90
PART D SUBBASE AND BASE COURSE
17 200 Aggregate Subbase Course 1910.00 cu.m 1,433,581.82 0%
18 201 Aggregate Base Course 915.00 cu.m 760,425.76 0%
19 0%
20 0%
21 0%
21.1 TOTAL OF PART D 2,194,007.58
PART E SURFACE COURSES
22 311(1)a.3 PCC Pavement (Plain) - Conventional Method, 230mm thk. 6100.00 sq.m. 5,852,717.98 0%
23 0%
24 0%
25 0%
26 0%
26.1 TOTAL OF PART E 5,852,717.98
PART G DRAINAGE AND SLOPE PROTECTION
27 404 Reinforcing Steel Bar, Grade 40 (Minor Structures) 0%
28 405 Structural Concrete Class A (Minor Structures) 0%
29 500(1)c Pipe Culverts, 910mm dia (36" Ø) 0%
30 505(5) Grouted Riprap (Class A) 0%
31 506 Stone Masonry 460.80 cu.m 1,497,359.78 0%
31.1 TOTAL OF PART G 1,497,359.78
PART H MISCELLANEOUS STRUCTURE
32 603(3)a Metal Guardrails (Metal Beam) including Concrete Post 240.00 l.m. 637,274.71 0%
33 603(3)b Metal Beam End Piece 4.00 ea. 6,352.91 0%
34 612(1) Reflectorized Thermoplastic Pavement Markings (White) 0%
35 612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) 0%
36 620b Chevron Signs (600mmx800mm) 8.00 ea. 144,153.31 0%
36.1 TOTAL OF PART H 787,780.93
TOTAL 12,455,629.17
RACT

Station:
Length: meters
Duration:
TOTAL MARK - UP TOTAL INDIRECT
VAT TOTAL COST UNIT COST
VALUE COST
(9) (10) (11) (12) (13)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)

- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!

- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!

- 6,340.94 6,340.94 133,159.81 14.63

- 605.86 605.86 12,723.09 706.84
- 281.93 281.93 5,920.55 1,973.52
- 11,060.04 11,060.04 232,260.82 129.52
- 192.71 192.71 4,046.89 16.12
- 192.71 192.71 4,046.89 239.60
- 87,513.95 87,513.95 1,837,792.98 612.74
- 6,337.12 6,337.12 133,079.49 14.62
- 106,188.14 106,188.14 2,229,951.04 3,692.97

- 71,679.09 71,679.09 1,505,260.91 788.09

- 38,021.29 38,021.29 798,447.05 872.62
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- 109,700.38 109,700.38 2,303,707.96 #DIV/0!

- 292,635.90 292,635.90 6,145,353.88 1,007.44

- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- 292,635.90 292,635.90 6,145,353.88 #DIV/0!

- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- 74,867.99 74,867.99 1,572,227.77 3,411.95
- 74,867.99 74,867.99 1,572,227.77 #DIV/0!

- 31,863.74 31,863.74 669,138.45 2,788.08

- 317.65 317.65 6,670.56 1,667.64
- - - - #DIV/0!
- - - - #DIV/0!
- 7,207.67 7,207.67 151,360.98 18,920.12
- 39,389.06 39,389.06 827,169.99 #DIV/0!
- 622,781.47 622,781.47 13,078,410.64 #DIV/0!
 Side Drain Side Drain
Distance Obstruction
Excavation Excavation
Between
Culverts
the Cut/Fill
Station Distance Grade Excavation
Slope Trees Trees
LS RS LS RS (cu.m.)
Stakes (dia.150- (dia.301-
(m) (sq. m.) (sq. m.) (cu. m.) (cu. m.)
200) 500)

0+000.00 0.00 11.55

0+020.00 20.00 11.23
0+040.00 20.00 12.30
0+060.00 20.00 11.50 2.00
0+080.00 20.00 12.60 -3% 0.65 0.64 6.50 6.40
0+100.00 20.00 13.10 -3% 0.68 0.69 13.30 13.30
0+120.00 20.00 12.10 -3% 0.64 0.55 13.20 12.40
0+140.00 20.00 12.30 -3% 5.00 0.61 0.90 12.50 14.50
0+157.00 17.00 12.65 0.75 0.63 11.56 13.01 16.89
0+160.00 3.00 12.34 3% 0.55 0.58 1.95 1.82
0+180.00 20.00 13.00 3% 0.58 0.60 11.30 11.80
0+200.00 20.00 12.87 3% 0.59 0.59 11.70 11.90
0+220.00 20.00 12.65 5.90 5.90
0+240.00 20.00 10.90
0+260.00 20.00 11.20 1.00
0+280.00 20.00 10.90
0+300.00 20.00 12.00
0+320.00 20.00 12.80
0+340.00 20.00 11.96
0+360.00 20.00 12.05 3.00
0+380.00 20.00 11.98
0+400.00 20.00 12.06
0+420.00 20.00 11.00
0+440.00 20.00 10.36
0+460.00 20.00 10.98 1.00
0+480.00 20.00 10.36
0+500.00 20.00 11.00
0+520.00 20.00 10.97 1.00
0+540.00 20.00 11.01
0+560.00 20.00 11.08
0+580.00 20.00 11.30
0+600.00 20.00 11.80
0+620.00 20.00 11.10
0+640.00 20.00 11.33 2.00
0+660.00 20.00 10.96
0+680.00 20.00 11.29
0+700.00 20.00 11.37
0+720.00 20.00 11.07
0+740.00 20.00 11.21
0+760.00 20.00 10.96
0+780.00 20.00 10.51 3.00
0+800.00 20.00 11.09 2.00
0+820.00 20.00 11.21
0+840.00 20.00 11.30
0+860.00 20.00 11.10
0+880.00 20.00 11.23
0+900.00 20.00 12.60 -3.5% 1.00 0.30 0.33 3.00 3.30
0+920.00 20.00 12.57 -3.5% 0.31 0.28 6.10 6.10
0+940.00 20.00 12.30 -3.5% 0.29 0.25 6.00 5.30
0+960.00 20.00 12.70 -3.5% 0.32 0.33 6.10 5.80
0+980.00 20.00 12.91 -3.5% 0.35 0.35 6.70 6.80
1+000.00 20.00 12.23 -3.5% 0.49 0.50 8.40 8.50

TOTAL 1,000.00 18.00 3.00 7.11 7.22 124.21 126.82 16.89

 W
MassDiagr
Volume Volume Adjusted
Area Cut Area Fill am
Cut Fill Fill 20%
(sq. m.) (sq. m.) Ordinate
(cu. m.) (cu. m.) S.F.
Item
102(2)

2.88
3.16 - 60.40 72.48 (72.48)
2.93 - 60.90 73.08 (145.56)
5.52 - 84.50 101.40 (246.96)
7.89 78.90 55.20 66.24 (234.30)
8.50 163.90 - - (70.40)
10.13 186.30 - - 115.90
9.28 194.10 - - 310.00
5.20 123.08 - - 433.08
3.28 12.72 - - 445.80
3.60 68.80 - - 514.60
3.88 74.80 - - 589.40
4.58 38.80 45.80 54.96 573.24
8.79 - 133.70 160.44 412.80
8.00 - 167.90 201.48 211.32
7.52 - 155.20 186.24 25.08
3.71 - 112.30 134.76 (109.68)
3.86 - 75.70 90.84 (200.52)
4.54 - 84.00 100.80 (301.32)
6.06 - 106.00 127.20 (428.52)
6.13 - 121.90 146.28 (574.80)
9.25 - 153.80 184.56 (759.36)
9.71 - 189.60 227.52 (986.88)
7.10 71.00 97.10 116.52 (1,032.40)
8.07 151.70 - - (880.70)
5.14 80.70 51.40 61.68 (861.68)
7.07 - 122.10 146.52 (1,008.20)
13.64 - 207.10 248.52 (1,256.72)
11.69 - 253.30 303.96 (1,560.68)
10.92 - 226.10 271.32 (1,832.00)
14.18 - 251.00 301.20 (2,133.20)
11.82 - 260.00 312.00 (2,445.20)
14.67 - 264.90 317.88 (2,763.08)
10.20 - 248.70 298.44 (3,061.52)
4.52 - 147.20 176.64 (3,238.16)
4.64 - 91.60 109.92 (3,348.08)
5.22 - 98.60 118.32 (3,466.40)
6.00 - 112.20 134.64 (3,601.04)
5.23 - 112.30 134.76 (3,735.80)
7.46 - 126.90 152.28 (3,888.08)
5.20 - 126.60 151.92 (4,040.00)
6.97 - 121.70 146.04 (4,186.04)
5.35 - 123.20 147.84 (4,333.88)
5.56 - 109.10 130.92 (4,464.80)
5.55 - 111.10 133.32 (4,598.12)
6.79 - 123.40 148.08 (4,746.20)
6.37 63.70 67.90 81.48 (4,763.98)
5.52 118.90 - - (4,645.08)
4.71 102.30 - - (4,542.78)
3.86 85.70 - - (4,457.08)
4.86 87.20 - - (4,369.88)
4.20 90.60 - - (4,279.28)

96.45 254.46 1,793.20 5,060.40 6,072.48 (94,039.62)

WORKING AREA FOR PAY ITEM CALCULATIONS
0
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Provision of Combined Field Office, Laboratory and
Living Quarters Building for the Engineer (Rental
Item No./Description : A.1.1(6) Basis)
Unit of Measurement : monthly
Output per hour :

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

A. Labor

a. Laborer 1 1.00 61.44 61.44

(For the Maintenance of the rented Field Office,
Laboratory, Living Quarters)

Sub - Total for A 61.44

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

Sub - Total for B 0.00

C. Total (A+B) 61.44
D. Output per hour = 0.00 sq.m.
E. Direct Unit Cost (C÷D) #DIV/0!
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E+F) #DIV/0!
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G #DIV/0!
I. Contractor's Profit (CP) 8% of G #DIV/0!
J. Value Added Tax (VAT) 12% of (G+H+I) #DIV/0!
K. Total Unit Cost (G+H+I+J) #DIV/0!
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 100(1) Clearing & Grubbing (with Stripping)

Unit of Measurement : sq.m.
Output per hour : 500 sq.m.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Laborer 2 1.00 61.44 122.88

Sub - Total for A 232.07

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

a. Dump Truck (10 cu.m.) 2 1.00 1,352.00 2,704.00

b. Payloader (1.50 cum.m.) 1 1.00 1,733.00 1,733.00
c. Bulldozer (155 Hp.), D65A-8 1 1.00 2,299.00 2,299.00

Note:
Assumed hauling distance is 3km. 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.

Assumed 150mm out.

Sub - Total for B 6,736.00

C. Total (A+B) 6,968.07
D. Output per hour = 500.00 sq.m.
E. Direct Unit Cost (C÷D) 13.94
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E+F) 13.94
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1.25
I. Contractor's Profit (CP) 8% of G 1.11
J. Value Added Tax (VAT) 12% of (G+H+I) 1.96
K. Total Unit Cost (G+H+I+J) 18.26
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 100(2)a Individual Removal of Trees (small a, 150-300mm φ)

Unit of Measurement : ea.
Output per hour : 3 ea

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 1 1.00 79.70 79.70
b. Laborer 2 1.00 61.44 122.88

Sub - Total for A 311.77

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

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00
c. Chain Saw 1 0.50 75.36 37.68
Minor Tools (5% of labor) 15.59

* Boom Truck - if necessary for trimming in Urban

Areas.

Sub - Total for B 1,497.77

C. Total (A+B) 1,809.54
D. Output per hour = 3.00 ea.
E. Direct Unit Cost (C÷D) 603.18
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Rope 1" dia. m. 20.00 3.50 70.00

Sub - Total for F 70.00

G. Direct Unit Cost (E+F) 673.18
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 60.59
I. Contractor's Profit (CP) 8% of G 53.85
J. Value Added Tax (VAT) 12% of (G+H+I) 94.51
K. Total Unit Cost (G+H+I+J) 882.13
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 100(2)b Individual Removal of Trees (small a, 301-500mm φ)

Unit of Measurement : ea.
Output per hour : 1 ea

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 1 1.00 79.70 79.70
b. Laborer 2 1.00 61.44 122.88

Sub - Total for A 311.77

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

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00
c. Chain Saw 1 0.50 75.36 37.68
Minor Tools (5% of labor) 15.59

* Boom Truck - if necessary for trimming in Urban

Areas.

Sub - Total for B 1,497.77

C. Total (A+B) 1,809.54
D. Output per hour = 1.00 ea.
E. Direct Unit Cost (C÷D) 1,809.54
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Rope 1" dia. m. 20.00 3.50 70.00

Sub - Total for F 70.00

G. Direct Unit Cost (E+F) 1,879.54
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 169.16
I. Contractor's Profit (CP) 8% of G 150.36
J. Value Added Tax (VAT) 12% of (G+H+I) 263.89
K. Total Unit Cost (G+H+I+J) 2,462.95
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : cu.m.
Output per hour : 60 cu.m.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Laborer 2 1.00 61.44 122.88

Sub - Total for A 232.07

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

a. Bulldozer (155 Hp), D65A-8 1 1.00 2,299.00 2,299.00

b. Payloader (1.50 cu.m.) 1 1.00 1,733.00 1,733.00
c. Payloader (1.50 cu.m.) at disposal area 1 0.25 1,733.00 433.25
d. Dump Truck (10 cu.m.) 2 1.00 1,352.00 2,704.00

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 7,169.25

C. Total (A+B) 7,401.32
D. Output per hour = 60.00 cu.m.
E. Direct Unit Cost (C÷D) 123.36
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E+F) 123.36
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 11.10
I. Contractor's Profit (CP) 8% of G 9.87
J. Value Added Tax (VAT) 12% of (G+H+I) 17.32
K. Total Unit Cost (G+H+I+J) 161.64
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

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

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Laborer 3 1.00 61.44 184.32

Sub - Total fo A 293.51

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

a. Dump Truck (10 cu.m.) 2 1.00 1,352.00 2,704.00

b. Backhoe (0.80 cu.m.) 1 1.00 1,537.00 1,537.00
Minor Tools (10% of Labor) 29.35

Sub - Total for B 4,270.35

C. Total (A+B) 4,563.86
D. Output per hour = 20.00 cu.m.
E. Direct Unit Cost (C÷D) 228.19
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E+F) 228.19
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 20.54
I. Contractor's Profit (CP) 8% of G 18.26
J. Value Added Tax (VAT) 12% of (G+H+I) 32.04
K. Total Unit Cost (G+H+I+J) 299.02
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(6) Pipe Culvert and Drain Excavation

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

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Laborer 3 1.00 61.44 184.32

Sub - Total fo A 293.51

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

a. Dump Truck (10 cu.m.) 2 1.00 1,352.00 2,704.00

b. Backhoe (0.80 cu.m.) 1 1.00 1,537.00 1,537.00
Minor Tools (10% of Labor) 29.35

Sub - Total for B 4,270.35

C. Total (A+B) 4,563.86
D. Output per hour = 20.00 cu.m.
E. Direct Unit Cost (C÷D) 228.19
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E+F) 228.19
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 20.54
I. Contractor's Profit (CP) 8% of G 18.26
J. Value Added Tax (VAT) 12% of (G+H+I) 32.04
K. Total Unit Cost (G+H+I+J) 299.02
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 104(1)a Embankment (from Borrow)

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

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Laborer 2 1.00 61.44 122.88

Sub - Total fo A 232.07

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

a. Motorized Road Grader, G710A 1 1.00 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1.00 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A+B) 4,178.32
D. Output per hour = 50.00 cu.m.
E. Direct Unit Cost (C÷D) 83.57
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Common Borrow (w/ 25% Shrinkage Factor) cu.m. 1.25 400.00 500.00

Sub - Total for F 500.00

G. Direct Unit Cost (E+F) 583.57
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 52.52
I. Contractor's Profit (CP) 8% of G 46.69
J. Value Added Tax (VAT) 12% of (G+H+I) 81.93
K. Total Unit Cost (G+H+I+J) 764.71
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : sq.m.
Output per hour : 300 sq.m.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Laborer 2 1.00 61.44 122.88

Sub - Total fo A 232.07

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

a. Motorized Road Grader, G710A 1 1.00 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1.00 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A+B) 4,178.32
D. Output per hour = 300.00 sq.m.
E. Direct Unit Cost (C÷D) 13.93
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E+F) 13.93
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1.25
I. Contractor's Profit (CP) 8% of G 1.11
J. Value Added Tax (VAT) 12% of (G+H+I) 1.96
K. Total Unit Cost (G+H+I+J) 18.25
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 200 Aggregate Subbase Course

Unit of Measurement : . cu.m.
Output per hour : 50 cu.m.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Laborer 2 1.00 61.44 122.88

Sub - Total fo A 232.07

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

a. Motorized Road Grader, G710A 1 1.00 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1.00 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A+B) 4,178.32
D. Output per hour = 50.00 sq.m.
E. Direct Unit Cost (C÷D) 83.57
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Aggregate Subbase Course cu.m. 1.15 580.00 667.00

(w/ 15% Shrinkage Factor)

Sub - Total for F 667.00

G. Direct Unit Cost (E+F) 750.57
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 67.55
I. Contractor's Profit (CP) 8% of G 60.05
J. Value Added Tax (VAT) 12% of (G+H+I) 105.38
K. Total Unit Cost (G+H+I+J) 983.54
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 201 Aggregate Base Course

Unit of Measurement : . cu.m.
Output per hour : 50 cu.m.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Laborer 2 1.00 61.44 122.88

Err:522 232.07
Name and Capacity No. Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1.00 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1.00 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A+B) 4,178.32
D. Output per hour = 50.00 cu.m.
E. Direct Unit Cost (C÷D) 83.57
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Aggregate Base Course cu.m. 1.15 650.00 747.50

(w/ 15% Shrinkage Factor)

Sub - Total for F 747.50

G. Direct Unit Cost (E+F) 831.07
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 74.80
I. Contractor's Profit (CP) 8% of G 66.49
J. Value Added Tax (VAT) 12% of (G+H+I) 116.68
K. Total Unit Cost (G+H+I+J) 1,089.03
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(1)a.3 PCC Pavement (Plain) - Conventional Method, 230mm thk.
Unit of Measurement : . sq.m.
Output per hour : 70 sq.m.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 4 1.00 79.70 318.80
c. Laborer 12 1.00 61.44 737.28

Sub - Total fo A 1,165.27

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

a. Transit Mixer ( 5 cu.m.) 4 1.00 1,279.00 5,116.00

b. Concrete Vibrator 2 1.00 148.88 297.76
c. Batching Plant (30 cu.m.) 1 1.00 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1.00 545.00 545.00
f. Water Truck (1000 gal.) 1 1.00 1,065.00 1,065.00
g. Concrete Saw, Blade φ 14" (7.5 Hp) 1 1.00 167.38 167.38
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 58.26

Sub - Total for B 10,212.41

C. Total (A+B) 11,377.68
D. Output per hour = 70.00 sq.m.
E. Direct Unit Cost (C÷D) 162.54
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Reinforcing Steel Bar kg. 0.43 40.00 17.20

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.12 44.00 5.28
d. Steel Forms (Rental) l.m. 0.46 50.00 23.00
e. Sand cu.m. 0.1265 850.00 107.53
f. Gravel cu.m. 0.23 650.00 149.50
g. Cement bag 2.19 220.00 481.80
h. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
i. Pipe Sleeve, 2" dia. l.m. 0.0071 97.00 0.69
j. Grease/Tar lit. 0.0087 300.00 2.61

Sub - Total for F 796.92

G. Direct Unit Cost (E+F) 959.46
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 86.35
I. Contractor's Profit (CP) 8% of G 76.76
J. Value Added Tax (VAT) 12% of (G+H+I) 134.71
K. Total Unit Cost (G+H+I+J) 1,257.28
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404 Reinforcing Steel Bar, Grade 40 (Minor Structures)

Unit of Measurement : . kg.
Output per hour : 180 kg.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 2 1.00 79.70 159.40
c. Laborer 8 1.00 61.44 491.52

Sub - Total fo A 760.11

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

a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75
x. Cargo Truck (10 T, 270 Hp) 1 0.15 1,102.00 165.30

Sub - Total for B 450.93

C. Total (A+B) 1,211.04
D. Output per hour = 180.00 kg
E. Direct Unit Cost (C÷D) 6.73
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Tie Wire (2% of RSB) kg. 0.021 47.00 0.99

b. Reinforcing Steel Bar, Grade 40 kg. 1.05 40.00 42.00
(w/ 5% Wastage)

Sub - Total for F 42.99

G. Direct Unit Cost (E+F) 49.71
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4.47
I. Contractor's Profit (CP) 8% of G 3.98
J. Value Added Tax (VAT) 12% of (G+H+I) 6.98
K. Total Unit Cost (G+H+I+J) 65.15
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 405 Structural Concrete Class A (Minor Structures)

Unit of Measurement : . cu.m.
Output per hour : 1.40 cu.m.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 4 1.00 79.70 318.80
c. Laborer 8 1.00 61.44 491.52

Installation/Removal of Formworks
a. Skilled Laborer 4 1.00 79.70 318.80
b. Laborer 8 1.00 61.44 491.52

Sub - Total fo A 1,729.83

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

a. One Bagger Mixer 1 1.00 172.00 172.00

b. Concrete Vibrator 1 1.00 148.88 148.88
c. Water Truck (1000 gal.) 1 0.10 1,065.00 106.50
Minor Tools (5% of Labor) 86.49

Sub - Total for B 513.87

C. Total (A+B) 2,243.70
D. Output per hour = 1.40 kg
E. Direct Unit Cost (C÷D) 1,602.64
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Lumber, Good - 4 uses bd.ft. * 70.00 40.00 700.00

b. Marine Plywood (1/2" x 4' x 8') - 4 uses pc. * 1.60 700.00 280.00
c. Assorted CWN (1kg.100 bd.ft. of Lumber) kg. * 0.70 68.00 47.60
d. Cement bag 9.50 220.00 2,090.00
e. Sand cu.m. 0.50 850.00 425.00
f. Gravel cu.m. 1.00 650.00 650.00

Note:
*Quantities for lumber, plywood and CWN are
dependent on the type pf minor structure.
The above-computed quantities are based on box
culvert.

Sub - Total for F 4,192.60

G. Direct Unit Cost (E+F) 5,795.24
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 521.57
I. Contractor's Profit (CP) 8% of G 463.62
J. Value Added Tax (VAT) 12% of (G+H+I) 813.65
K. Total Unit Cost (G+H+I+J) 7,594.09
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 500(1)c Pipe Culverts, 910mm dia (36" Ø)

Unit of Measurement : l.m.
Output per hour : 1.75 l.m.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 2 1.00 79.70 159.40
c. Laborer 4 1.00 61.44 245.76

Sub - Total for A 514.35

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

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
Minor Tools (10% of Labor) 51.44

Sub - Total for B 881.44

C. Total (A+B) 1,395.79
D. Output per hour = 1.75 l.m.
E. Direct Unit Cost (C÷D) 797.59
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 1.08 220.00 237.60

b. Sand cu.m 0.061 850.00 51.85
c. R.C. Pipes (910mm dia.) pc 1.00 2,170.00 2,170.00
d. Sand Bedding/Selected Sandy Soil cu.m 0.128 850.00 108.80

Sub - Total for F 2,568.25

G. Direct Unit Cost (E+F) 3,365.84
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 302.93
I. Contractor's Profit (CP) 8% of G 269.27
J. Value Added Tax (VAT) 12% of (G+H+I) 472.56
K. Total Unit Cost (G+H+I+J) 4,410.60
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 505(5) Grouted Riprap (Class A)

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

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 2 1.00 79.70 159.40
c. Laborer 8 1.00 61.44 491.52

Sub - Total fo A 760.11

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

a. One Bagger Mixer 1 1.00 172.00 172.00

b. Water Truck (1000 gal) 1 0.05 1,065.00 53.25

Minor Tools (5% of Labor) 38.01

Sub - Total for B 263.26

C. Total (A+B) 1,023.37
D. Output per hour = 1.25 cu.m.
E. Direct Unit Cost (C÷D) 818.69
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 3.00 220.00 660.00

b. Sand cu.m. 0.25 850.00 212.50
c. Gravel Fill cu.m. 0.02 650.00 9.75
d. Weep Holes (PVC) l.m. 0.30 144.67 43.40
e. Filter Cloth sq,m. 0.02 275.00 4.13
f. Boulders (15 - 25 kg.) cu.m. 1.05 920.00 966.00
Miscellaneous (1% of Materials) 18.96

Sub - Total for F 1,914.73

G. Direct Unit Cost (E+F) 2,733.43
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 246.01
I. Contractor's Profit (CP) 8% of G 218.67
J. Value Added Tax (VAT) 12% of (G+H+I) 383.77
K. Total Unit Cost (G+H+I+J) 3,581.88
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 506 Stone Masonry

Unit of Measurement : cu.m.
Output per hour : 1.5625 cu.m.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 2 1.00 79.70 159.40
b. Laborer 8 1.00 61.44 491.52

Sub - Total fo A 760.11

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

a. One Bagger Mixer 1 1.00 172.00 172.00

b. Water Truck (1000 gal) 1 0.05 1,065.00 53.25
c. Backhoe (Wheel Type 0.28 cu.m.) 1 0.10 840.00 84.00
Minor Tools (10% of Labor) 76.01

Sub - Total for B 385.26

C. Total (A+B) 1,145.37
D. Output per hour = 1.5625 cu.m.
E. Direct Unit Cost (C÷D) 733.04
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 5.50 220.00 1,210.00

b. Sand cu.m. 0.30 850.00 255.00
c. Gravel Fill cu.m. 0.020 650.00 13.00
d. Weep Holes (PVC) l.m. 0.30 144.67 43.40
e. Filter Cloth sq,m. 0.015 275.00 4.13
f. Boulders (100 - 200 kg.) cu.m. 1.05 920.00 966.00
Miscellaneous (1% of Materials) 24.92

Sub - Total for F 2,516.44

G. Direct Unit Cost (E+F) 3,249.48
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 292.45
I. Contractor's Profit (CP) 8% of G 259.96
J. Value Added Tax (VAT) 12% of (G+H+I) 456.23
K. Total Unit Cost (G+H+I+J) 4,258.12
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 603(3)a Metal Guardrails (Metal Beam) including Concrete Post
Unit of Measurement : l.m.
Output per hour : 4.20 l.m.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 2 1.00 79.70 159.40
c. Laborer 4 1.00 61.44 245.76

Sub - Total for A 514.35

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

a. One Bagger Mixer 1 0.50 172.00 86.00

b. Concrete Vibrator 1 0.50 148.88 74.44
c. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
d. Cargo Truck (10 T) 1 0.25 1,102.00 275.50
Minor Tools (5% of Labor) 25.72

Sub - Total for B 514.91

C. Total (A + B) 1,029.26
D. Output per hour = 4.20 l.m.
E. Direct Unit Cost (C ÷ D) 245.06
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 0.33 220.00 72.60

b. Sand cu.m. 0.018 850.00 15.30
c. Gravel cu.m. 0.036 650.00 23.40
d. Metal Beam Guardrail l.m. 1.00 1,950.00 1,950.00
e. Plywood Marine, 1/2" thk. x 4' x 8' - 4 uses pc. 0.25 700.00 43.75
f. Lumber - 4 uses bd.ft. 8.00 40.00 80.00
g. Reinforcing Steel Bars, Grade 40 kg. 4.00 40.00 160.00
h. Tie Wire (2% of RSB) kg. 0.08 47.00 3.76
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44
j. Bolt, Nut & Washer 5/8" dia. x 9" pc. 0.50 28.00 14.00
k. Bolt, Nut & Washer 5/8" dia. x 1" pc. 2.0 21.00 42.00

Sub - Total for F 2,410.25

G. Direct Unit Cost (E + F) 2,655.31
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 238.98
I. Contractor's Profit (CP) 8% of G 212.42
J. Value Added Tax (VAT) 12% of (G + H + I) 372.81
K. Total Unit Cost (G + H + I + J) 3,479.52
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 603(3)b Metal Beam End Piece

Unit of Measurement : ea.
Output per hour : 6 ea.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 1 1.00 79.70 79.70
c. Laborer 2 1.00 61.44 122.88

Sub - Total for A 311.77

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

a. Cargo Truck (10 T) 1 1.00 1,102.00 1,102.00

Minor Tools (5% of Labor) 15.59

Sub - Total for B 1,117.59

C. Total (A + B) 1,429.36
D. Output per hour = 6.00 ea.
E. Direct Unit Cost (C ÷ D) 238.23
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Metal Guardrail End Piece ea. 1.00 1,350.00 1,350.00

Sub - Total for F 1,350.00

G. Direct Unit Cost (E + F) 1,588.23
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 142.94
I. Contractor's Profit (CP) 8% of G 127.06
J. Value Added Tax (VAT) 12% of (G + H + I) 222.99
K. Total Unit Cost (G + H + I + J) 2,081.21
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : sq.m.
Output per hour : 25 sq.m.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 2 1.00 79.70 159.40
c. Laborer 6 1.00 61.44 368.64

Sub - Total for A 637.23

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

a. Cargo Truck/Delivery Truck (5 T) 1 1.00 712.00 712.00

b. Applicator Machine 1 1.00 93.75 93.75
c. Kneading Machine 1 1.00 187.50 187.50
Minor Tools (10 % of Labor) 63.72

Sub - Total for B 1,056.97

C. Total (A + B) 1,694.20
D. Output per hour = 25.00 sq.m.
E. Direct Unit Cost (C ÷ D) 67.77
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Thermoplastic Paint (White) bag 0.325 1,565.00 508.63

b. Glass Beads bag 0.033 650.00 21.45
c. Primer liter 0.120 160.00 19.20
d. LPG (50 kg.) cyl. 0.004 3,800.00 15.20
e. LPG (12 kg.) cyl. 0.002 735.00 1.47
f. Calsumine kg. 0.125 3.00 0.38
Miscellaneous (5% of Materials) 28.32

Sub - Total for F 594.64

G. Direct Unit Cost (E + F) 662.40
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 59.62
I. Contractor's Profit (CP) 8% of G 52.99
J. Value Added Tax (VAT) 12% of (G + H + I) 93.00
K. Total Unit Cost (G + H + I + J) 868.01
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : sq.m.
Output per hour : 25 sq.m.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 2 1.00 79.70 159.40
c. Laborer 6 1.00 61.44 368.64

Sub - Total for A 637.23

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

a. Cargo Truck/Delivery Truck (5 T) 1 1.00 712.00 712.00

b. Applicator Machine 1 1.00 93.75 93.75
c. Kneading Machine 1 1.00 187.50 187.50
Minor Tools (10 % of Labor) 63.72

Sub - Total for B 1,056.97

C. Total (A + B) 1,694.20
D. Output per hour = 25.00 sq.m.
E. Direct Unit Cost (C ÷ D) 67.77
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Thermoplastic Paint (Yellow) bag 0.325 1,780.00 578.50

b. Glass Beads bag 0.033 650.00 21.45
c. Primer liter 0.120 175.00 21.00
d. LPG (50 kg.) cyl. 0.004 3,800.00 15.20
e. LPG (12 kg.) cyl. 0.002 735.00 1.47
f. Calsumine kg. 0.125 3.00 0.38
Miscellaneous (5% of Materials) 31.90

Sub - Total for F 669.89

G. Direct Unit Cost (E + F) 737.66
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 66.39
I. Contractor's Profit (CP) 8% of G 59.01
J. Value Added Tax (VAT) 12% of (G + H + I) 103.57
K. Total Unit Cost (G + H + I + J) 966.63
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 620(b) Chevron Signs (600mmx800mm)

Unit of Measurement : ea.
Output per hour : 1 ea.

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

A. Labor

a. Construction Foreman 1 1.00 109.19 109.19

b. Skilled Laborer 1 1.00 79.70 79.70
c. Laborer 2 1.00 61.44 122.88

Sub - Total for A 311.77

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

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10% of Labor) 31.18

Sub - Total for B 209.18

C. Total (A + B) 520.95
D. Output per hour = 1.00 ea.
E. Direct Unit Cost (C ÷ D) 520.95
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 0.48 220.00 105.60

b. Sand cu.m. 0.025 850.00 21.25
c. Gravel cu.m. 0.050 650.00 32.50
d. From Lumber, Good - 4 uses bd.ft. 8.00 40.00 80.00
e. 75mm Ø G.I. Pipe m. 3.45 530.00 1,828.50
f. G.I. Flat Bar, 1 1/2"x1/8" kg. 5.00 48.00 240.00
g. G.I. Bolts w/ Nuts & Washer, 5mm Ø pc. 3.00 10.00 30.00
h. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc. 12.00 10.00 120.00
i. Sign Face, 3mm thk. Aluminum Sheet pc. 2.00 7,500.00 15,000.00
j. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44
Miscellaneous (0.2% of Materials) 34.93

Sub - Total for F 17,498.22

G. Direct Unit Cost (E + F) 18,019.16
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1,621.72
I. Contractor's Profit (CP) 8% of G 1,441.53
J. Value Added Tax (VAT) 12% of (G + H + I) 2,529.89
K. Total Unit Cost (G + H + I + J) 23,612.31
NOTE:
Add sheets of DUPA for programmed item of works.