Road Widening along Mati - Maragusan Road (S00112MN),

K1527+593 - K1532+000, Davao Oriental

Php131,159,000.00
FY 2022 DPWH Infrastructure Program
 Reference No. ______
Date: October 12, 2021

CHECKLIST
(Program of Works / Approved Budget for the Contract)

Project : Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 -

K1532+000, Davao Oriental

Location : Davao Oriental

Annex A - Executive Summary

Annex B - Certificate of Reasonableness
Annex C - Approved Budget for the Contract
Annex D - Program of Works
Annex E - Detailed Unit Price Analysis
Annex F - Construction Drawing

TEOFILA U. TAN
Chief, Planning and Design Division
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE REGIONAL DIRECTOR
Region XI
Gov. Chavez Street corner Ramon Magsaysay Avenue, Davao City

Reference No. ______

Date: October 12, 2021

EXECUTIVE SUMMARY
(Program of Works / Approved Budget for the Contract)

FOR : REY PETER B. GILLE, D.M.

OIC - Regional Director

THRU : ARTURO P. LONGYAPON

Assistant Regional Director

1. Subject : Road Widening along Mati - Maragusan Road (S00112MN),

(Project/Location) K1527+593 - K1532+000, Davao Oriental

2. Project ID : P00602533MN
3. Implementing Office : DPWH Regional Office XI
4. Reviewing Office : Planning and Design Division
5. Mode of Contracting : Public Bidding
6. Source of Fund : FY 2022 Regular Infrastructure Program
7. Allocation : 131,159,000.00
8. Approved Budget for : 119,330,935.00
the Contract (ABC)
9. Action Recommended : For Approval
10. Remarks : This Office after review found the proposed Program of Works
(POW) and Approved Budget for the Contract (ABC) reasonable
as corrected

Attached herewith are the following:

1. Construction Drawing prepared by DPWH Region XI, Regional

Office and reviewed by this Office

2. Detailed Unit Price Analysis submitted by the Implementing

Office which were reviewed based on quantity take off,
outputs and mark-ups.
 TEOFILA U. TAN
Chief, Planning and Design Division
 CERTIFICATE OF REASONABLENESS OF COST ESTIMATE

Project : Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000,
Davao Oriental

Location : Davao Oriental

Station Limits : K1527+593.000 to K1529+900.000 (w/ equations)
Station Limits (as per RBIA) : K1527+593.000 to K1529+892.000
Project Length : 2.304139 km
Road : 2.304139 km / 4.608278 lane km
MSE Wall : 77.000 lm / 196.000 sq.m.
Duration : 280 C.D.

SCOPE OF WORK

AMOUNT PERCENT
ITEM NO. DESCRIPTION
(TOTAL COST) WEIGHT

Part A Facilities for the Engineer 475,410.19 0.40%

Part B Other General Requirement 2,934,637.59 2.46%
Part C Earthwork 14,680,710.39 12.30%
Part D Subbase & Base Course 9,964,790.31 8.35%
Part E Surface Course 41,099,696.97 34.44%
Part F1 Slope Protection Construction 1,176,025.10 0.99%
Part G Drainage and Slope Protection 21,636,336.31 18.13%
Part H Miscellaneous Structures 27,363,328.13 22.93%
Grand Total 119,330,935.00 100.00%
Note: excluding EAO & RROW

Cost per kilometer of Road Widening:

(Exclude Part A & B)

110,327,634.47 =
= 47,885,258.00 / km
2.304 km

110,327,634.47
= = 23,942,629.00 / lane km
4.608 lane km

Cost per linear meter for Construction of MSE Walls:

5,593,252.75
= = 72,640.00 / lm
77.00 lm

5,593,252.75
= = 28,537.00 / sq.m.
196.00 sq.m.

TEOFILA U. TAN
Chief, Planning and Design Division
 PROGRAM OF WORK / BUDGET COST

PROJECT :
Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

STATION LIMITS : K1527+593.000 to K1529+900.000 (w/ equations)

NET LENGTH (a) Road : 2.304139 km / 4.608278 lane km

(b) MSE Wall : 77.000 lm / 196.000 sq.m.

APPROPRIATION : Php131,159,000.00

DESCRIPTION CONCRETING MSE WALL TOTAL

Part A : Facilities for the Engineer 475,410.19 475,410.19

B : Other General Requirements 2,934,637.59 2,934,637.59

C : Earthworks 14,407,125.29 273,585.10 14,680,710.39

D : Subbase and Base Course 8,954,602.07 1,010,188.25 9,964,790.31

E : Surface Courses 41,099,696.97 41,099,696.97

F : Slope Protection Construction 1,176,025.10 1,176,025.10

G : Drainage and Slope Protection Structures 18,502,882.01 3,133,454.30 21,636,336.31

H : Miscellaneous Structures 27,363,328.13 27,363,328.13

Total P 113,737,682.25 P 5,593,252.75 P 119,330,935.00

ROW : 7,500,000.00

EAO : 4,328,065.00

TOTAL COST : 131,159,000.00

 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE REGIONAL DIRECTOR
Region XI
Gov. Chavez Street corner Ramon Magsaysay Avenue Davao City

FORM POW-2018-01-00
PROGRAM OF WORK / BUDGET COST

Project Name : Road Widening along Mati - Maragusan Road (S00112MN), Scope of Work: Net Length : (a) Road 2.304139 km / 4.608278 lane km
K1527+593 - K1529+892, Davao Oriental - Concreting of additional 2 lanes at 3.35-m wide (b) MSE Wall 77.000 lm / 196.000 sq.m.
per lane and 280-mm thick PCCP (c) Net Length 2.304139 km
Project ID : P00602533MN - Construction of grouted riprap lined canal and other Target Start Date : April 4, 2022
Location : Davao Oriental minor drainage structures Total Project Duration : 280 C. D.
Station Limits : K1527+593.000 to K1529+900.000 (w/ equations) - Construction of Mechanically-Stabilized Earth (MSE) walls No. of Working Days : 211 C. D.
Station Limits (as per RBIA) K1527+593.000 to K1529+892.000 - Construction of grouted riprap slope protection No. of Pre-determined : 69 C. D.
Appropriation : P131,159,000.00 - Concreting of paved shoulders Unworkable Days
Source of Found : FY 2022 DPWH Infrastructure Program - Removal, furnishing and transplanting of trees
- Installation of metal guardrails & road signs
- Installation of cocologs with vegetation
Application of reflectorized thermoplastic pavement markings

AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part A: Facilities for the Engineer 0.41 400,374.67 0.41 400,374.67
B: Other General Requirements 2.71 2,613,258.87 2.71 2,613,258.87
C: Earthworks 12.27 11,848,838.09 12.27 11,848,838.09
D: Subbase and Base Course (PLS. SEE FORM POW-2018-01C-00) 8.33 8,042,607.19 8.33 8,042,607.19
E: Surface Courses 34.35 33,171,668.26 34.35 33,171,668.26
F: Slope Protection Construction 0.98 949,172.80 0.98 949,172.80
G: Drainage and Slope Protection Structures 18.08 17,462,741.17 18.08 17,462,741.17
H: Miscellaneous Structures 22.87 22,085,010.60 22.87 22,085,010.60

Total 100.00 96,573,671.65 100.00 96,573,671.65

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 13,532,120.38 13,532,120.38 A. Total Direct Cost 96,573,671.65 96,573,671.65
2. Materials 62,111,608.51 62,111,608.51 B. OCM and Profit 17,074,837.88 17,074,837.88
3. Rental of Equipment 20,929,942.76 20,929,942.76 C. Value Added Tax 5,682,425.48 5,682,425.48
4. Provisional Sum / Daywork - - D. Total Construction Cost 119,330,935.00 119,330,935.00
(PLS. SEE FORM POW-2018-01B-00) 5. OCM and Profit 17,074,837.88 17,074,837.88 E. Eng'g Administrative Overhead 3.50% 4,328,065.00 4,328,065.00
6. Value Added Tax 5,682,425.48 5,682,425.48 F. RROW Acquisition 7,500,000.00 7,500,000.00
7. Eng'g & Administrative Overhe 3.50% 4,328,065.00 4,328,065.00 G. Physical Reserved (Contigency) - -
8. RROW Acquisition 7,500,000.00 7,500,000.00
9. Physical Reserved (Contingency) - -
10. TOTAL ESTIMATED COST 131,159,000.00 131,159,000.00 H. TOTAL ESTIMATED COST 131,159,000.00 131,159,000.00

Preparation and Submission: Evaluation: Approval:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO TEOFILA U. TAN ARTURO P. LONGYAPON REY PETER B. GILLE, D.M.
Engineer II Engineer IV Chief, Planning and Design Division Assistant Regional Director OIC - Regional Director
Date Prepared: October 7, 2021
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

FORM POW-2015-01A-00

ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST % DIRECT
QTY
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT) COST
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED
PART A FACILITIES FOR THE ENGINEER
A.1.1(3) Construction of Field Office for the Engineer 1.00 1.00 ls 203,669.70 203,669.70 203,669.70 203,669.70 252,346.76 252,346.76
Operation and Maintenance of Field Office for the
A.1.1(16) 9.00 9.00 month 196,704.97 196,704.97 21,856.11 21,856.11 24,784.83 24,784.83
Engineer
TOTAL OF PART A 400,374.67 400,374.67
PART B OTHER GENERAL REQUIREMENTS
B.4(1) Construction Survey and Staking 2.304 2.304 km 25,750.89 25,750.89 11,176.60 11,176.60 13,847.81 13,847.81
B.5 Project Billboard / Signboard 2.00 2.00 each 8,752.37 8,752.37 4,376.18 4,376.18 5,422.09 5,422.09
B.7(2) Occupational Safety and Health Program 1.00 1.00 ls 1,141,830.41 1,141,830.41 1,141,830.41 1,141,830.41 1,294,835.69 1,294,835.69
B.8(2) Traffic Management 1.00 1.00 ls 1,050,963.20 1,050,963.20 1,050,963.20 1,050,963.20 1,191,792.27 1,191,792.27
B.9 Mobilization / Demobilization 1.00 1.00 ls 385,962.00 385,962.00 385,962.00 385,962.00 405,260.10 405,260.10
TOTAL OF PART B 2,613,258.87 2,613,258.87
PART C EARTHWORKS
100(1) Clearing and Grubbing 4.24 4.24 ha 693,967.58 693,967.58 163,671.60 163,671.60 202,789.11 202,789.11

100(3)a2 Individual Removal of Trees, 301 - 500 mm. dia., Small 1,152.00 1,152.00 each 1,709,765.34 1,709,765.34 1,484.17 1,484.17 1,838.89 1,838.89

101(2) Removal of Actual Structures/Obstruction 4.00 4.00 each 9,467.40 9,467.40 2,366.85 2,366.85 2,932.53 2,932.53
Removal of Actual Structures/Obstruction, 0.28 m thick
101(3)b5 250.48 250.48 sq m 33,606.10 33,606.10 134.17 134.17 166.23 166.23
PCCP (Unreinforced)
101(8) Removal of Existing Guardrails 44.71 44.71 lm 14,674.80 14,674.80 328.22 328.22 406.67 406.67
101(9) Removal of Existing Guardrail Posts 21.00 21.00 each 4,731.43 4,731.43 225.31 225.31 279.15 279.15
101(10) Removal of Existing Road Signs 19.00 19.00 each 23,610.20 23,610.20 1,242.64 1,242.64 1,539.63 1,539.63
102(2) Surplus Common Excavation 24,007.00 24,007.00 cu m 5,845,535.85 5,845,535.85 243.49 243.49 301.69 301.69
103(1)a Structure Excavation, Common Soil 1,319.94 1,319.94 cu m 323,234.50 323,234.50 244.89 244.89 303.41 303.41
103(3) Foundation Fill 17.30 17.30 cu m 23,119.01 23,119.01 1,336.36 1,336.36 1,655.75 1,655.75
103(6)a Pipe Culverts and Drain Excavation, Common Soil 1,131.10 1,131.10 cu m 276,990.27 276,990.27 244.89 244.89 303.41 303.41

104(1)a Embankment from Roadway Excavation, Common Soil 10,584.00 10,584.00 cu m 2,467,225.95 2,467,225.95 233.11 233.11 288.82 288.82

105(1)a Subgrade Preparation, Common Material 26,089.00 26,089.00 sq m 422,909.65 422,909.65 16.21 16.21 20.08 20.08
TOTAL OF PART C 11,848,838.09 11,848,838.09
PART D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course 7,196.00 7,196.00 cu m 7,227,281.73 7,227,281.73 1,004.35 1,004.35 1,244.39 1,244.39
201(1) Aggregate Base Course 668.00 668.00 cu m 815,325.46 815,325.46 1,220.55 1,220.55 1,512.26 1,512.26
TOTAL OF PART D 8,042,607.19 8,042,607.19

Legend : 9 of 3
PREGP Covid-19 Response Items of Works
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

FORM POW-2015-01A-00

ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST % DIRECT
QTY
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT) COST
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED
PART E SURFACE COURSE
300(1) Gravel Surface Course 15.07 15.07 cu m 18,896.23 18,896.23 1,253.90 1,253.90 1,553.58 1,553.58
Portland Cement Concrete Pavement (Unreinforced),
311(1)a 9,217.00 9,217.00 sq m 8,035,687.41 8,035,687.41 871.83 871.83 1,080.20 1,080.20
0.15 m thick, 14 days
Portland Cement Concrete Pavement (Unreinforced),
311(1)e1 15,906.00 15,906.00 sq m 25,117,084.61 25,117,084.61 1,579.09 1,579.09 1,956.50 1,956.50
0.28 m thick, 14 days
TOTAL OF PART E 33,171,668.26 33,171,668.26
PART F SLOPE PROTECTION CONSTRUCTION
404(1)a Reinforcing Steel, Grade 40 5,065.00 5,065.00 kg 383,525.32 383,525.32 75.72 75.72 93.82 93.82
404(1)b Reinforcing Steel, Grade 60 1,485.00 1,485.00 kg 115,579.32 115,579.32 77.83 77.83 96.43 96.43
405(1)b2 Structural Concrete, 27.58MPa, Class A, 14 days 48.66 48.66 cu m 450,068.16 450,068.16 9,249.24 9,249.24 11,459.81 11,459.81
TOTAL OF PART F1 949,172.80 949,172.80
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
500(1)b3 Pipe Culverts, 910 mm dia., Class IV, RCPC 53.00 53.00 ln m 322,641.00 322,641.00 6,087.57 6,087.57 7,542.49 7,542.49
500(1)b5 Pipe Culverts, 1220 mm dia., Class IV, RCPC 23.00 23.00 ln m 226,978.15 226,978.15 9,868.62 9,868.62 12,227.21 12,227.21
505(2)a Grouted Riprap, Class A 2,899.60 2,899.60 cu m 14,237,566.12 14,237,566.12 4,910.18 4,910.18 6,083.72 6,083.72
506(1) Stone Masonry 27.20 27.20 cu m 139,469.39 139,469.39 5,127.55 5,127.55 6,353.04 6,353.04
508(1) Hand-laid Rock Embankment 4.80 4.80 cu m 7,067.71 7,067.71 1,472.44 1,472.44 1,824.35 1,824.35
512(1)a Erosion Control Mat, Type 1 464.03 464.03 sq m 319,382.77 319,382.77 688.28 688.28 852.78 852.78
515(1) Mechanically-Stabilized Earth (MSE) 193.45 193.45 sq m 2,209,636.04 2,209,636.04 11,422.26 11,422.26 14,152.18 14,152.18
TOTAL OF PART G 17,462,741.17 17,462,741.17
PART H MISCELLANEOUS STRUCTURES
Metal Guardrail (Metal Beam) Including Post, Single, W-
603(3)a1 4,575.81 4,575.81 ln m 13,523,110.28 13,523,110.28 2,955.35 2,955.35 3,661.68 3,661.68
Beam
603(4)b Metal Beam End Piece, Bull Nose 8.00 8.00 each 179,131.05 179,131.05 22,391.38 22,391.38 27,742.92 27,742.92
Warning Signs, 750 mm, W1-3B, Horizontal Alignment
605(1)c2 8.00 8.00 each 53,602.45 53,602.45 6,700.31 6,700.31 8,301.68 8,301.68
Curve L or R
Warning Signs, 750 mm, W1-4B, Horizontal Alignment
605(1)d2 2.00 2.00 each 13,400.61 13,400.61 6,700.31 6,700.31 8,301.68 8,301.68
Reverse Curve L or R
Warning Signs, 750 mm, W1-5B, Horizontal Alignment
605(1)e2 3.00 3.00 each 20,100.92 20,100.92 6,700.31 6,700.31 8,301.68 8,301.68
Winding Road L or R
Warning Signs, 750 mm, W2-5C, Intersection and
605(1)k3 2.00 2.00 each 13,400.61 13,400.61 6,700.31 6,700.31 8,301.68 8,301.68
Junction Signs Y Junction
Warning Signs, 750 mm, W5-4C, Road Obstacle Signs
605(1)aa2 3.00 3.00 each 20,100.92 20,100.92 6,700.31 6,700.31 8,301.68 8,301.68
Steep Descent
Warning Signs, 750 mm, W5-5C, Road Obstacle Signs
605(1)ab3 2.00 2.00 each 13,400.61 13,400.61 6,700.31 6,700.31 8,301.68 8,301.68
Steep Climb

Legend : 10 of 3
PREGP Covid-19 Response Items of Works
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

FORM POW-2015-01A-00

ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST % DIRECT
QTY
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT) COST
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED
Warning Signs, 750mm x 750mm, W6-1C, Pedestrian
605(1)ai2 2.00 2.00 each 14,863.33 14,863.33 7,431.66 7,431.66 9,207.83 9,207.83
and School Signs Pedestrian Crossing Ahead
Regulatory Signs, 750mm x 750mm, R1-1C, Priority
605(2)a3 1.00 1.00 each 7,431.66 7,431.66 7,431.66 7,431.66 9,207.83 9,207.83
Signs Stop
Regulatory Signs, 750mm, R1-2B, Priority Signs Give
605(2)b2 1.00 1.00 each 6,700.31 6,700.31 6,700.31 6,700.31 8,301.68 8,301.68
Way
Regulatory Signs, 750mm, R6-8C, Miscellaneous Signs
605(2)ai3 2.00 2.00 each 13,400.61 13,400.61 6,700.31 6,700.31 8,301.68 8,301.68
Pedestrian Crossing
Traffic Instruction Signs, 800mm X 600 mm, S1-3A,
605(5)a3 3.00 3.00 each 20,042.42 20,042.42 6,680.81 6,680.81 8,277.52 8,277.52
Supplementary Signs TRUCK USE LOW GEAR
605(6)e1 Hazard Markers, 450mm x 600mm, Chevron Signs 31.00 31.00 each 245,360.64 245,360.64 7,914.86 7,914.86 9,806.51 9,806.51
611(1) Trees Furnishing and Transplanting 115,200.00 115,200.00 each 5,488,224.00 5,488,224.00 47.64 47.64 59.03 59.03

612(1) Reflectorized Thermoplastic Pavement Markings White 1,093.32 1,093.32 sq m 803,451.13 803,451.13 734.87 734.87 910.51 910.51

622(2)c Coco-logs/Fascine, CN 300 1,218.40 1,218.40 lm 686,694.30 686,694.30 563.60 563.60 698.30 698.30
622(3)b Vegetation, Vetiver Grass System 5,599.80 5,599.80 sq m 962,594.74 962,594.74 171.90 171.90 212.98 212.98
TOTAL OF PART H 22,085,010.60 22,085,010.60
GRAND TOTAL 96,573,671.65 96,573,671.65

Legend : 11 of 3
PREGP Covid-19 Response Items of Works
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART A FACILITIES FOR THE ENGINEER
AS SUBMITTED 1.00 ls 156,669.00 47,000.70 - 203,669.70 18.00% 36,660.55 12,016.51 252,346.76
A.1.1(3) Construction of Field Office for the Engineer
AS EVALUATED 1.00 ls 156,669.00 47,000.70 - 203,669.70 18.00% 36,660.55 12,016.51 252,346.76
Operation and Maintenance of Field Office for the AS SUBMITTED 9.00 month 64,793.77 131,911.20 - 196,704.97 8.00% 15,736.40 10,622.07 223,063.43
A.1.1(16)
Engineer AS EVALUATED 9.00 month 64,793.77 131,911.20 - 196,704.97 8.00% 15,736.40 10,622.07 223,063.43
AS SUBMITTED 221,462.77 178,911.90 - 400,374.67 18.00% 52,396.94 22,638.58 475,410.19
TOTAL OF PART A
AS EVALUATED 221,462.77 178,911.90 - 400,374.67 18.00% 52,396.94 22,638.58 475,410.19
PART B OTHER GENERAL REQUIREMENTS
AS SUBMITTED 2.304 km 8,676.96 17,073.93 - 25,750.89 18.00% 4,635.16 1,519.30 31,905.35
B.4(1) Construction Survey and Staking
AS EVALUATED 2.304 km 8,676.96 17,073.93 - 25,750.89 18.00% 4,635.16 1,519.30 31,905.35
AS SUBMITTED 2.00 each 4,358.00 3,994.88 399.49 8,752.37 18.00% 1,575.43 516.39 10,844.18
B.5 Project Billboard / Signboard
AS EVALUATED 2.00 each 4,358.00 3,994.88 399.49 8,752.37 18.00% 1,575.43 516.39 10,844.18
AS SUBMITTED 1.00 ls 591,424.25 524,546.00 25,860.16 1,141,830.41 8.00% 91,346.43 61,658.84 1,294,835.69
B.7(2) Occupational Safety and Health Program
AS EVALUATED 1.00 ls 591,424.25 524,546.00 25,860.16 1,141,830.41 8.00% 91,346.43 61,658.84 1,294,835.69
AS SUBMITTED 1.00 ls 176,310.40 820,780.80 53,872.00 1,050,963.20 8.00% 84,077.06 56,752.01 1,191,792.27
B.8(2) Traffic Management
AS EVALUATED 1.00 ls 176,310.40 820,780.80 53,872.00 1,050,963.20 8.00% 84,077.06 56,752.01 1,191,792.27
AS SUBMITTED 1.00 ls - - 385,962.00 385,962.00 0.00% - 19,298.10 405,260.10
B.9 Mobilization / Demobilization
AS EVALUATED 1.00 ls - - 385,962.00 385,962.00 0.00% - 19,298.10 405,260.10
AS SUBMITTED 780,769.61 1,366,395.61 466,093.65 2,613,258.87 18.00% 181,634.07 139,744.65 2,934,637.59
TOTAL OF PART B
AS EVALUATED 780,769.61 1,366,395.61 466,093.65 2,613,258.87 18.00% 181,634.07 139,744.65 2,934,637.59
PART C EARTHWORKS
AS SUBMITTED 4.240 ha - 19,637.98 674,329.60 693,967.58 18.00% 124,914.17 40,944.09 859,825.84
100(1) Clearing and Grubbing
AS EVALUATED 4.240 ha - 19,637.98 674,329.60 693,967.58 18.00% 124,914.17 40,944.09 859,825.84
AS SUBMITTED 1,152.00 each 16,128.00 239,849.28 1,453,788.06 1,709,765.34 18.00% 307,757.76 100,876.15 2,118,399.25
100(3)a2 Individual Removal of Trees, 301 - 500 mm. dia., Small
AS EVALUATED 1,152.00 each 16,128.00 239,849.28 1,453,788.06 1,709,765.34 18.00% 307,757.76 100,876.15 2,118,399.25
AS SUBMITTED 4.00 each - 2,392.00 7,075.40 9,467.40 18.00% 1,704.13 558.58 11,730.11
101(2) Removal of Actual Structures/Obstruction
AS EVALUATED 4.00 each - 2,392.00 7,075.40 9,467.40 18.00% 1,704.13 558.58 11,730.11
Removal of Actual Structures/Obstruction, 0.28 m thick AS SUBMITTED 250.48 sq m - 1,657.32 31,948.78 33,606.10 18.00% 6,049.10 1,982.76 41,637.96
101(3)b5
PCCP (Unreinforced) AS EVALUATED 250.48 sq m - 1,657.32 31,948.78 33,606.10 18.00% 6,049.10 1,982.76 41,637.96
AS SUBMITTED 44.71 lm 2,682.60 10,902.00 1,090.20 14,674.80 18.00% 2,641.46 865.81 18,182.08
101(8) Removal of Existing Guardrails
AS EVALUATED 44.71 lm 2,682.60 10,902.00 1,090.20 14,674.80 18.00% 2,641.46 865.81 18,182.08
AS SUBMITTED 21.00 each - 4,301.30 430.13 4,731.43 18.00% 851.66 279.15 5,862.25
101(9) Removal of Existing Guardrail Posts
AS EVALUATED 21.00 each - 4,301.30 430.13 4,731.43 18.00% 851.66 279.15 5,862.25
AS SUBMITTED 19.00 each - 18,082.68 5,527.52 23,610.20 18.00% 4,249.84 1,393.00 29,253.04
101(10) Removal of Existing Road Signs
AS EVALUATED 19.00 each - 18,082.68 5,527.52 23,610.20 18.00% 4,249.84 1,393.00 29,253.04
AS SUBMITTED 24,007.00 cu m - 69,494.26 5,776,041.59 5,845,535.85 18.00% 1,052,196.45 344,886.62 7,242,618.92
102(2) Surplus Common Excavation
AS EVALUATED 24,007.00 cu m - 69,494.26 5,776,041.59 5,845,535.85 18.00% 1,052,196.45 344,886.62 7,242,618.92
AS SUBMITTED 1,319.94 cu m - 19,314.02 303,920.47 323,234.50 18.00% 58,182.21 19,070.84 400,487.54
103(1)a Structure Excavation, Common Soil
AS EVALUATED 1,319.94 cu m - 19,314.02 303,920.47 323,234.50 18.00% 58,182.21 19,070.84 400,487.54

Legend : 12 of 4
PREGP Covid-19 Response Items of Works
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
AS SUBMITTED 17.30 cu m 15,692.58 4,895.48 2,530.95 23,119.01 18.00% 4,161.42 1,364.02 28,644.46
103(3) Foundation Fill
AS EVALUATED 17.30 cu m 15,692.58 4,895.48 2,530.95 23,119.01 18.00% 4,161.42 1,364.02 28,644.46
AS SUBMITTED 1,131.10 cu m - 16,550.82 260,439.45 276,990.27 18.00% 49,858.25 16,342.43 343,190.95
103(6)a Pipe Culverts and Drain Excavation, Common Soil
AS EVALUATED 1,131.10 cu m - 16,550.82 260,439.45 276,990.27 18.00% 49,858.25 16,342.43 343,190.95
AS SUBMITTED 10,584.00 cu m - 89,708.16 2,377,517.79 2,467,225.95 18.00% 444,100.67 145,566.33 3,056,892.95
104(1)a Embankment from Roadway Excavation, Common Soil
AS EVALUATED 10,584.00 cu m - 89,708.16 2,377,517.79 2,467,225.95 18.00% 444,100.67 145,566.33 3,056,892.95
AS SUBMITTED 26,089.00 sq m - 20,138.97 402,770.68 422,909.65 18.00% 76,123.74 24,951.67 523,985.05
105(1)a Subgrade Preparation, Common Material
AS EVALUATED 26,089.00 sq m - 20,138.97 402,770.68 422,909.65 18.00% 76,123.74 24,951.67 523,985.05
AS SUBMITTED 34,503.18 516,924.29 11,297,410.62 11,848,838.09 18.00% 2,132,790.86 699,081.45 14,680,710.39
TOTAL OF PART C
AS EVALUATED 34,503.18 516,924.29 11,297,410.62 11,848,838.09 18.00% 2,132,790.86 699,081.45 14,680,710.39
PART D SUBBASE AND BASE COURSE
AS SUBMITTED 7,196.00 cu m 6,527,387.26 33,328.99 666,565.48 7,227,281.73 18.00% 1,300,910.71 426,409.62 8,954,602.07
200(1) Aggregate Subbase Course
AS EVALUATED 7,196.00 cu m 6,527,387.26 33,328.99 666,565.48 7,227,281.73 18.00% 1,300,910.71 426,409.62 8,954,602.07
AS SUBMITTED 668.00 cu m 750,354.71 3,093.91 61,876.84 815,325.46 18.00% 146,758.58 48,104.20 1,010,188.25
201(1) Aggregate Base Course
AS EVALUATED 668.00 cu m 750,354.71 3,093.91 61,876.84 815,325.46 18.00% 146,758.58 48,104.20 1,010,188.25
AS SUBMITTED 7,277,741.97 36,422.90 728,442.32 8,042,607.19 18.00% 1,447,669.29 474,513.82 9,964,790.31
TOTAL OF PART D
AS EVALUATED 7,277,741.97 36,422.90 728,442.32 8,042,607.19 18.00% 1,447,669.29 474,513.82 9,964,790.31
PART E SURFACE COURSES
AS SUBMITTED 15.07 cu m 17,430.50 69.80 1,395.93 18,896.23 18.00% 3,401.32 1,114.88 23,412.43
300(1) Gravel Surface Course
AS EVALUATED 15.07 cu m 17,430.50 69.80 1,395.93 18,896.23 18.00% 3,401.32 1,114.88 23,412.43
Portland Cement Concrete Pavement (Unreinforced), AS SUBMITTED 9,217.00 sq m 6,436,083.72 364,547.68 1,235,056.02 8,035,687.41 18.00% 1,446,423.73 474,105.56 9,956,216.71
311(1)a
0.15 m thick, 14 days AS EVALUATED 9,217.00 sq m 6,436,083.72 364,547.68 1,235,056.02 8,035,687.41 18.00% 1,446,423.73 474,105.56 9,956,216.71
Portland Cement Concrete Pavement (Unreinforced), AS SUBMITTED 15,906.00 sq m 19,964,358.32 1,174,299.87 3,978,426.42 25,117,084.61 18.00% 4,521,075.23 1,481,907.99 31,120,067.84
311(1)e1
0.28 m thick, 14 days AS EVALUATED 15,906.00 sq m 19,964,358.32 1,174,299.87 3,978,426.42 25,117,084.61 18.00% 4,521,075.23 1,481,907.99 31,120,067.84
AS SUBMITTED 26,417,872.54 1,538,917.35 5,214,878.37 33,171,668.26 18.00% 5,970,900.29 1,957,128.43 41,099,696.97
TOTAL OF PART E
AS EVALUATED 26,417,872.54 1,538,917.35 5,214,878.37 33,171,668.26 18.00% 5,970,900.29 1,957,128.43 41,099,696.97
PART F SLOPE PROTECTION CONSTRUCTION
AS SUBMITTED 5,065.00 kg 349,089.93 21,282.57 13,152.82 383,525.32 18.00% 69,034.56 22,627.99 475,187.87
404(1)a Reinforcing Steel, Grade 40
AS EVALUATED 5,065.00 kg 349,089.93 21,282.57 13,152.82 383,525.32 18.00% 69,034.56 22,627.99 475,187.87
AS SUBMITTED 1,485.00 kg 105,483.26 6,239.81 3,856.26 115,579.32 18.00% 20,804.28 6,819.18 143,202.78
404(1)b Reinforcing Steel, Grade 60
AS EVALUATED 1,485.00 kg 105,483.26 6,239.81 3,856.26 115,579.32 18.00% 20,804.28 6,819.18 143,202.78
AS SUBMITTED 48.66 cu m 418,338.68 22,254.16 9,475.32 450,068.16 18.00% 81,012.27 26,554.02 557,634.45
405(1)b2 Structural Concrete, 27.58MPa, Class A, 14 days
AS EVALUATED 48.66 cu m 418,338.68 22,254.16 9,475.32 450,068.16 18.00% 81,012.27 26,554.02 557,634.45
AS SUBMITTED 872,911.87 49,776.54 26,484.39 949,172.80 18.00% 170,851.10 56,001.20 1,176,025.10
TOTAL OF PART F
AS EVALUATED 872,911.87 49,776.54 26,484.39 949,172.80 18.00% 170,851.10 56,001.20 1,176,025.10

Legend : 13 of 4
PREGP Covid-19 Response Items of Works
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
AS SUBMITTED 53.00 ln m 280,110.53 15,469.33 27,061.13 322,641.00 18.00% 58,075.38 19,035.82 399,752.19
500(1)b3 Pipe Culverts, 910 mm dia., Class IV, RCPC
AS EVALUATED 53.00 ln m 280,110.53 15,469.33 27,061.13 322,641.00 18.00% 58,075.38 19,035.82 399,752.19
AS SUBMITTED 23.00 ln m 201,342.05 9,421.90 16,214.19 226,978.15 18.00% 40,856.07 13,391.71 281,225.93
500(1)b5 Pipe Culverts, 1220 mm dia., Class IV, RCPC
AS EVALUATED 23.00 ln m 201,342.05 9,421.90 16,214.19 226,978.15 18.00% 40,856.07 13,391.71 281,225.93
AS SUBMITTED 2,899.60 cu m 6,630,597.74 7,244,731.79 362,236.59 14,237,566.12 18.00% 2,562,761.90 840,016.40 17,640,344.42
505(2)a Grouted Riprap, Class A
AS EVALUATED 2,899.60 cu m 6,630,597.74 7,244,731.79 362,236.59 14,237,566.12 18.00% 2,562,761.90 840,016.40 17,640,344.42
AS SUBMITTED 27.20 cu m 81,066.30 53,093.72 5,309.37 139,469.39 18.00% 25,104.49 8,228.69 172,802.57
506(1) Stone Masonry
AS EVALUATED 27.20 cu m 81,066.30 53,093.72 5,309.37 139,469.39 18.00% 25,104.49 8,228.69 172,802.57
AS SUBMITTED 4.80 cu m 5,789.80 1,161.74 116.17 7,067.71 18.00% 1,272.19 417.00 8,756.90
508(1) Hand-laid Rock Embankment
AS EVALUATED 4.80 cu m 5,789.80 1,161.74 116.17 7,067.71 18.00% 1,272.19 417.00 8,756.90
AS SUBMITTED 464.03 sq m 301,619.50 3,879.95 13,883.31 319,382.77 18.00% 57,488.90 18,843.58 395,715.25
512(1)a Erosion Control Mat, Type 1
AS EVALUATED 464.03 sq m 301,619.50 3,879.95 13,883.31 319,382.77 18.00% 57,488.90 18,843.58 395,715.25
AS SUBMITTED 193.45 sq m 1,724,956.19 322,799.96 161,879.89 2,209,636.04 18.00% 397,734.49 130,368.53 2,737,739.05
515(1) Mechanically-Stabilized Earth (MSE)
AS EVALUATED 193.45 sq m 1,724,956.19 322,799.96 161,879.89 2,209,636.04 18.00% 397,734.49 130,368.53 2,737,739.05
AS SUBMITTED 9,225,482.12 7,650,558.39 586,700.66 17,462,741.17 18.00% 3,143,293.41 1,030,301.73 21,636,336.31
TOTAL OF PART G
AS EVALUATED 9,225,482.12 7,650,558.39 586,700.66 17,462,741.17 18.00% 3,143,293.41 1,030,301.73 21,636,336.31
PART H MISCELLANEOUS STRUCTURES

Metal Guardrail (Metal Beam) Including Post, Single, W- AS SUBMITTED 4,575.81 ln m 12,607,225.95 557,878.40 358,005.93 13,523,110.28 18.00% 2,434,159.85 797,863.51 16,755,133.63
603(3)a1
Beam AS EVALUATED 4,575.81 ln m 12,607,225.95 557,878.40 358,005.93 13,523,110.28 18.00% 2,434,159.85 797,863.51 16,755,133.63
AS SUBMITTED 8.00 each 177,080.00 414.33 1,636.72 179,131.05 18.00% 32,243.59 10,568.73 221,943.37
603(4)b Metal Beam End Piece, Bull Nose
AS EVALUATED 8.00 each 177,080.00 414.33 1,636.72 179,131.05 18.00% 32,243.59 10,568.73 221,943.37

Warning Signs, 750 mm, W1-3B, Horizontal Alignment AS SUBMITTED 8.00 each 49,301.85 2,486.00 1,814.60 53,602.45 18.00% 9,648.44 3,162.54 66,413.44
605(1)c2
Curve L or R AS EVALUATED 8.00 each 49,301.85 2,486.00 1,814.60 53,602.45 18.00% 9,648.44 3,162.54 66,413.44

Warning Signs, 750 mm, W1-4B, Horizontal Alignment AS SUBMITTED 2.00 each 12,325.46 621.50 453.65 13,400.61 18.00% 2,412.11 790.64 16,603.36
605(1)d2
Reverse Curve L or R AS EVALUATED 2.00 each 12,325.46 621.50 453.65 13,400.61 18.00% 2,412.11 790.64 16,603.36

Warning Signs, 750 mm, W1-5B, Horizontal Alignment AS SUBMITTED 3.00 each 18,488.19 932.25 680.48 20,100.92 18.00% 3,618.17 1,185.95 24,905.04
605(1)e2
Winding Road L or R AS EVALUATED 3.00 each 18,488.19 932.25 680.48 20,100.92 18.00% 3,618.17 1,185.95 24,905.04

Warning Signs, 750 mm, W2-5C, Intersection and AS SUBMITTED 2.00 each 12,325.46 621.50 453.65 13,400.61 18.00% 2,412.11 790.64 16,603.36
605(1)k3
Junction Signs Y Junction AS EVALUATED 2.00 each 12,325.46 621.50 453.65 13,400.61 18.00% 2,412.11 790.64 16,603.36

Warning Signs, 750 mm, W5-4C, Road Obstacle Signs AS SUBMITTED 3.00 each 18,488.19 932.25 680.48 20,100.92 18.00% 3,618.17 1,185.95 24,905.04
605(1)aa2
Steep Descent AS EVALUATED 3.00 each 18,488.19 932.25 680.48 20,100.92 18.00% 3,618.17 1,185.95 24,905.04

Warning Signs, 750 mm, W5-5C, Road Obstacle Signs AS SUBMITTED 2.00 each 12,325.46 621.50 453.65 13,400.61 18.00% 2,412.11 790.64 16,603.36
605(1)ab3
Steep Climb AS EVALUATED 2.00 each 12,325.46 621.50 453.65 13,400.61 18.00% 2,412.11 790.64 16,603.36

Legend : 14 of 4
PREGP Covid-19 Response Items of Works
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
Warning Signs, 750mm x 750mm, W6-1C, Pedestrian AS SUBMITTED 2.00 each 13,788.18 621.50 453.65 14,863.33 18.00% 2,675.40 876.94 18,415.66
605(1)ai2
and School Signs Pedestrian Crossing Ahead AS EVALUATED 2.00 each 13,788.18 621.50 453.65 14,863.33 18.00% 2,675.40 876.94 18,415.66

Regulatory Signs, 750mm x 750mm, R1-1C, Priority AS SUBMITTED 1.00 each 6,894.09 310.75 226.83 7,431.66 18.00% 1,337.70 438.47 9,207.83
605(2)a3
Signs Stop AS EVALUATED 1.00 each 6,894.09 310.75 226.83 7,431.66 18.00% 1,337.70 438.47 9,207.83

Regulatory Signs, 750mm, R1-2B, Priority Signs Give AS SUBMITTED 1.00 each 6,162.73 310.75 226.83 6,700.31 18.00% 1,206.06 395.32 8,301.68
605(2)b2
Way AS EVALUATED 1.00 each 6,162.73 310.75 226.83 6,700.31 18.00% 1,206.06 395.32 8,301.68

Regulatory Signs, 750mm, R6-8C, Miscellaneous Signs AS SUBMITTED 2.00 each 12,325.46 621.50 453.65 13,400.61 18.00% 2,412.11 790.64 16,603.36
605(2)ai3
Pedestrian Crossing AS EVALUATED 2.00 each 12,325.46 621.50 453.65 13,400.61 18.00% 2,412.11 790.64 16,603.36

Traffic Instruction Signs, 800mm X 600 mm, S1-3A, AS SUBMITTED 3.00 each 18,429.70 932.25 680.48 20,042.42 18.00% 3,607.64 1,182.50 24,832.56
605(5)a3
Supplementary Signs TRUCK USE LOW GEAR AS EVALUATED 3.00 each 18,429.70 932.25 680.48 20,042.42 18.00% 3,607.64 1,182.50 24,832.56
AS SUBMITTED 31.00 each 228,695.81 9,633.25 7,031.58 245,360.64 18.00% 44,164.91 14,476.28 304,001.83
605(6)e1 Hazard Markers, 450mm x 600mm, Chevron Signs
AS EVALUATED 31.00 each 228,695.81 9,633.25 7,031.58 245,360.64 18.00% 44,164.91 14,476.28 304,001.83
AS SUBMITTED 115,200.00 each 2,304,000.00 1,193,280.00 1,990,944.00 5,488,224.00 18.00% 987,880.32 323,805.22 6,799,909.54
611(1) Trees Furnishing and Transplanting
AS EVALUATED 115,200.00 each 2,304,000.00 1,193,280.00 1,990,944.00 5,488,224.00 18.00% 987,880.32 323,805.22 6,799,909.54
AS SUBMITTED 1,093.32 sq m 726,399.62 27,735.34 49,316.17 803,451.13 18.00% 144,621.20 47,403.62 995,475.95
612(1) Reflectorized Thermoplastic Pavement Markings White
AS EVALUATED 1,093.32 sq m 726,399.62 27,735.34 49,316.17 803,451.13 18.00% 144,621.20 47,403.62 995,475.95
AS SUBMITTED 1,218.40 lm 633,263.40 48,573.55 4,857.35 686,694.30 18.00% 123,604.97 40,514.96 850,814.24
622(2)c Coco-logs/Fascine, CN 300
AS EVALUATED 1,218.40 lm 633,263.40 48,573.55 4,857.35 686,694.30 18.00% 123,604.97 40,514.96 850,814.24
AS SUBMITTED 5,599.80 sq m 423,344.88 347,686.78 191,563.08 962,594.74 18.00% 173,267.05 56,793.09 1,192,654.88
622(3)b Vegetation, Vetiver Grass System
AS EVALUATED 5,599.80 sq m 423,344.88 347,686.78 191,563.08 962,594.74 18.00% 173,267.05 56,793.09 1,192,654.88
AS SUBMITTED 17,280,864.46 2,194,213.40 2,609,932.74 22,085,010.60 18.00% 3,975,301.91 1,303,015.63 27,363,328.13
TOTAL OF PART H
AS EVALUATED 17,280,864.46 2,194,213.40 2,609,932.74 22,085,010.60 18.00% 3,975,301.91 1,303,015.63 27,363,328.13
AS SUBMITTED 62,111,608.51 13,532,120.38 20,929,942.76 96,573,671.65 18.00% 17,074,837.88 5,682,425.48 119,330,935.00
GRAND TOTAL
AS EVALUATED 62,111,608.51 13,532,120.38 20,929,942.76 96,573,671.65 18.00% 17,074,837.88 5,682,425.48 119,330,935.00

Legend : 15 of 4
PREGP Covid-19 Response Items of Works
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE REGIONAL DIRECTOR
Region XI, Davao City FORM ABC-2015-02A-00

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 280 cal.days
TOTAL MARK-UP TOTAL
TOTAL DIRECT
ITEM NO. DESCRIPTION QTY UNIT 5% VAT INDIRECT TOTAL COST UNIT COST
COST % VALUE COST
PART A FACILITIES FOR THE ENGINEER
AS SUBMITTED 1.00 ls 203,669.70 18.00% 36,660.55 12,016.51 48,677.06 252,346.76 252,346.76
A.1.1(3) Construction of Field Office for the Engineer
AS EVALUATED 1.00 ls 203,669.70 18.00% 36,660.55 12,016.51 48,677.06 252,346.76 252,346.76

Operation and Maintenance of Field Office for the AS SUBMITTED 9.00 month 196,704.97 8.00% 15,736.40 10,622.07 26,358.47 223,063.43 24,784.83
A.1.1(16)
Engineer AS EVALUATED 9.00 month 196,704.97 8.00% 15,736.40 10,622.07 26,358.47 223,063.43 24,784.83
AS SUBMITTED 400,374.67 18.00% 52,396.94 22,638.58 75,035.52 475,410.19
TOTAL OF PART A
AS EVALUATED 400,374.67 18.00% 52,396.94 22,638.58 75,035.52 475,410.19

PART B OTHER GENERAL REQUIREMENTS

AS SUBMITTED 2.304 km 25,750.89 18.00% 4,635.16 1,519.30 6,154.46 31,905.35 13,847.81
B.4(1) Construction Survey and Staking
AS EVALUATED 2.304 km 25,750.89 18.00% 4,635.16 1,519.30 6,154.46 31,905.35 13,847.81
AS SUBMITTED 2.00 each 8,752.37 18.00% 1,575.43 516.39 2,091.82 10,844.18 5,422.09
B.5 Project Billboard / Signboard
AS EVALUATED 2.00 each 8,752.37 18.00% 1,575.43 516.39 2,091.82 10,844.18 5,422.09
AS SUBMITTED 1.00 ls 1,141,830.41 8.00% 91,346.43 61,658.84 153,005.28 1,294,835.69 1,294,835.69
B.7(2) Occupational Safety and Health Program
AS EVALUATED 1.00 ls 1,141,830.41 8.00% 91,346.43 61,658.84 153,005.28 1,294,835.69 1,294,835.69
AS SUBMITTED 1.00 ls 1,050,963.20 8.00% 84,077.06 56,752.01 140,829.07 1,191,792.27 1,191,792.27
B.8(2) Traffic Management
AS EVALUATED 1.00 ls 1,050,963.20 8.00% 84,077.06 56,752.01 140,829.07 1,191,792.27 1,191,792.27
AS SUBMITTED 1.00 ls 385,962.00 0.00% - 19,298.10 19,298.10 405,260.10 405,260.10
B.9 Mobilization / Demobilization
AS EVALUATED 1.00 ls 385,962.00 0.00% - 19,298.10 19,298.10 405,260.10 405,260.10
AS SUBMITTED 2,613,258.87 18.00% 181,634.07 139,744.65 321,378.72 2,934,637.59
TOTAL OF PART B
AS EVALUATED 2,613,258.87 18.00% 181,634.07 139,744.65 321,378.72 2,934,637.59

PART C EARTHWORKS
AS SUBMITTED 4.240 ha 693,967.58 18.00% 124,914.17 40,944.09 165,858.25 859,825.84 202,789.11
100(1) Clearing and Grubbing
AS EVALUATED 4.240 ha 693,967.58 18.00% 124,914.17 40,944.09 165,858.25 859,825.84 202,789.11

Individual Removal of Trees, 301 - 500 mm. dia., AS SUBMITTED 1,152.00 each 1,709,765.34 18.00% 307,757.76 100,876.15 408,633.92 2,118,399.25 1,838.89
100(3)a2
Small AS EVALUATED 1,152.00 each 1,709,765.34 18.00% 307,757.76 100,876.15 408,633.92 2,118,399.25 1,838.89
AS SUBMITTED 4.00 each 9,467.40 18.00% 1,704.13 558.58 2,262.71 11,730.11 2,932.53
101(2) Removal of Actual Structures/Obstruction
AS EVALUATED 4.00 each 9,467.40 18.00% 1,704.13 558.58 2,262.71 11,730.11 2,932.53

Legend : Page 16 of 6
PREGP Covid-19 Response Items of Works
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE REGIONAL DIRECTOR
Region XI, Davao City FORM ABC-2015-02A-00

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 280 cal.days
TOTAL MARK-UP TOTAL
TOTAL DIRECT
ITEM NO. DESCRIPTION QTY UNIT 5% VAT INDIRECT TOTAL COST UNIT COST
COST % VALUE COST
Removal of Actual Structures/Obstruction, 0.28 m AS SUBMITTED 250.48 sq m 33,606.10 18.00% 6,049.10 1,982.76 8,031.86 41,637.96 166.23
101(3)b5
thick PCCP (Unreinforced) AS EVALUATED 250.48 sq m 33,606.10 18.00% 6,049.10 1,982.76 8,031.86 41,637.96 166.23
AS SUBMITTED 44.71 lm 14,674.80 18.00% 2,641.46 865.81 3,507.28 18,182.08 406.67
101(8) Removal of Existing Guardrails
AS EVALUATED 44.71 lm 14,674.80 18.00% 2,641.46 865.81 3,507.28 18,182.08 406.67
AS SUBMITTED 21.00 each 4,731.43 18.00% 851.66 279.15 1,130.81 5,862.25 279.15
101(9) Removal of Existing Guardrail Posts
AS EVALUATED 21.00 each 4,731.43 18.00% 851.66 279.15 1,130.81 5,862.25 279.15
AS SUBMITTED 19.00 each 23,610.20 18.00% 4,249.84 1,393.00 5,642.84 29,253.04 1,539.63
101(10) Removal of Existing Road Signs
AS EVALUATED 19.00 each 23,610.20 18.00% 4,249.84 1,393.00 5,642.84 29,253.04 1,539.63
AS SUBMITTED 24,007.00 cu m 5,845,535.85 18.00% 1,052,196.45 344,886.62 1,397,083.07 7,242,618.92 301.69
102(2) Surplus Common Excavation
AS EVALUATED 24,007.00 cu m 5,845,535.85 18.00% 1,052,196.45 344,886.62 1,397,083.07 7,242,618.92 301.69
AS SUBMITTED 1,319.94 cu m 323,234.50 18.00% 58,182.21 19,070.84 77,253.04 400,487.54 303.41
103(1)a Structure Excavation, Common Soil
AS EVALUATED 1,319.94 cu m 323,234.50 18.00% 58,182.21 19,070.84 77,253.04 400,487.54 303.41
AS SUBMITTED 17.30 cu m 23,119.01 18.00% 4,161.42 1,364.02 5,525.44 28,644.46 1,655.75
103(3) Foundation Fill
AS EVALUATED 17.30 cu m 23,119.01 18.00% 4,161.42 1,364.02 5,525.44 28,644.46 1,655.75
AS SUBMITTED 1,131.10 cu m 276,990.27 18.00% 49,858.25 16,342.43 66,200.67 343,190.95 303.41
103(6)a Pipe Culverts and Drain Excavation, Common Soil
AS EVALUATED 1,131.10 cu m 276,990.27 18.00% 49,858.25 16,342.43 66,200.67 343,190.95 303.41

Embankment from Roadway Excavation, Common AS SUBMITTED 10,584.00 cu m 2,467,225.95 18.00% 444,100.67 145,566.33 589,667.00 3,056,892.95 288.82
104(1)a
Soil AS EVALUATED 10,584.00 cu m 2,467,225.95 18.00% 444,100.67 145,566.33 589,667.00 3,056,892.95 288.82
AS SUBMITTED 26,089.00 sq m 422,909.65 18.00% 76,123.74 24,951.67 101,075.41 523,985.05 20.08
105(1)a Subgrade Preparation, Common Material
AS EVALUATED 26,089.00 sq m 422,909.65 18.00% 76,123.74 24,951.67 101,075.41 523,985.05 20.08
AS SUBMITTED 11,848,838.09 18.00% 2,132,790.86 699,081.45 2,831,872.30 14,680,710.39
TOTAL OF PART C
AS EVALUATED 11,848,838.09 18.00% 2,132,790.86 699,081.45 2,831,872.30 14,680,710.39

PART D SUBBASE AND BASE COURSE

AS SUBMITTED 7,196.00 cu m 7,227,281.73 18.00% 1,300,910.71 426,409.62 1,727,320.33 8,954,602.07 1,244.39
200(1) Aggregate Subbase Course
AS EVALUATED 7,196.00 cu m 7,227,281.73 18.00% 1,300,910.71 426,409.62 1,727,320.33 8,954,602.07 1,244.39
AS SUBMITTED 668.00 cu m 815,325.46 18.00% 146,758.58 48,104.20 194,862.79 1,010,188.25 1,512.26
201(1) Aggregate Base Course
AS EVALUATED 668.00 cu m 815,325.46 18.00% 146,758.58 48,104.20 194,862.79 1,010,188.25 1,512.26
AS SUBMITTED 8,042,607.19 18.00% 1,447,669.29 474,513.82 1,922,183.12 9,964,790.31
TOTAL OF PART D
AS EVALUATED 8,042,607.19 18.00% 1,447,669.29 474,513.82 1,922,183.12 9,964,790.31

Legend : Page 17 of 6
PREGP Covid-19 Response Items of Works
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE REGIONAL DIRECTOR
Region XI, Davao City FORM ABC-2015-02A-00

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 280 cal.days
TOTAL MARK-UP TOTAL
TOTAL DIRECT
ITEM NO. DESCRIPTION QTY UNIT 5% VAT INDIRECT TOTAL COST UNIT COST
COST % VALUE COST
PART E SURFACE COURSES
AS SUBMITTED 15.07 cu m 18,896.23 18.00% 3,401.32 1,114.88 4,516.20 23,412.43 1,553.58
300(1) Gravel Surface Course
AS EVALUATED 15.07 cu m 18,896.23 18.00% 3,401.32 1,114.88 4,516.20 23,412.43 1,553.58

Portland Cement Concrete Pavement AS SUBMITTED 9,217.00 sq m 8,035,687.41 18.00% 1,446,423.73 474,105.56 1,920,529.29 9,956,216.71 1,080.20
311(1)a
(Unreinforced), 0.15 m thick, 14 days AS EVALUATED 9,217.00 sq m 8,035,687.41 18.00% 1,446,423.73 474,105.56 1,920,529.29 9,956,216.71 1,080.20

Portland Cement Concrete Pavement AS SUBMITTED 15,906.00 sq m 25,117,084.61 18.00% 4,521,075.23 1,481,907.99 6,002,983.22 31,120,067.84 1,956.50
311(1)e1
(Unreinforced), 0.28 m thick, 14 days AS EVALUATED 15,906.00 sq m 25,117,084.61 18.00% 4,521,075.23 1,481,907.99 6,002,983.22 31,120,067.84 1,956.50
AS SUBMITTED 33,171,668.26 18.00% 5,970,900.29 1,957,128.43 7,928,028.71 41,099,696.97
TOTAL OF PART E
AS EVALUATED 33,171,668.26 18.00% 5,970,900.29 1,957,128.43 7,928,028.71 41,099,696.97

PART F SLOPE PROTECTION CONSTRUCTION

AS SUBMITTED 5,065.00 kg 383,525.32 18.00% 69,034.56 22,627.99 91,662.55 475,187.87 93.82
404(1)a Reinforcing Steel, Grade 40
AS EVALUATED 5,065.00 kg 383,525.32 18.00% 69,034.56 22,627.99 91,662.55 475,187.87 93.82
AS SUBMITTED 1,485.00 kg 115,579.32 18.00% 20,804.28 6,819.18 27,623.46 143,202.78 96.43
404(1)b Reinforcing Steel, Grade 60
AS EVALUATED 1,485.00 kg 115,579.32 18.00% 20,804.28 6,819.18 27,623.46 143,202.78 96.43
AS SUBMITTED 48.66 cu m 450,068.16 18.00% 81,012.27 26,554.02 107,566.29 557,634.45 11,459.81
405(1)b2 Structural Concrete, 27.58MPa, Class A, 14 days
AS EVALUATED 48.66 cu m 450,068.16 18.00% 81,012.27 26,554.02 107,566.29 557,634.45 11,459.81
AS SUBMITTED 949,172.80 18.00% 170,851.10 56,001.20 226,852.30 1,176,025.10
TOTAL OF PART F
AS EVALUATED 949,172.80 18.00% 170,851.10 56,001.20 226,852.30 1,176,025.10
DRAINAGE AND SLOPE PROTECTION
PART G
STRUCTURES
AS SUBMITTED 53.00 ln m 322,641.00 18.00% 58,075.38 19,035.82 77,111.20 399,752.19 7,542.49
500(1)b3 Pipe Culverts, 910 mm dia., Class IV, RCPC
AS EVALUATED 53.00 ln m 322,641.00 18.00% 58,075.38 19,035.82 77,111.20 399,752.19 7,542.49
AS SUBMITTED 23.00 ln m 226,978.15 18.00% 40,856.07 13,391.71 54,247.78 281,225.93 12,227.21
500(1)b5 Pipe Culverts, 1220 mm dia., Class IV, RCPC
AS EVALUATED 23.00 ln m 226,978.15 18.00% 40,856.07 13,391.71 54,247.78 281,225.93 12,227.21
AS SUBMITTED 2,899.60 cu m 14,237,566.12 18.00% 2,562,761.90 840,016.40 3,402,778.30 17,640,344.42 6,083.72
505(2)a Grouted Riprap, Class A
AS EVALUATED 2,899.60 cu m 14,237,566.12 18.00% 2,562,761.90 840,016.40 3,402,778.30 17,640,344.42 6,083.72
AS SUBMITTED 27.20 cu m 139,469.39 18.00% 25,104.49 8,228.69 33,333.18 172,802.57 6,353.04
506(1) Stone Masonry
AS EVALUATED 27.20 cu m 139,469.39 18.00% 25,104.49 8,228.69 33,333.18 172,802.57 6,353.04
AS SUBMITTED 4.80 cu m 7,067.71 18.00% 1,272.19 417.00 1,689.18 8,756.90 1,824.35
508(1) Hand-laid Rock Embankment
AS EVALUATED 4.80 cu m 7,067.71 18.00% 1,272.19 417.00 1,689.18 8,756.90 1,824.35

Legend : Page 18 of 6
PREGP Covid-19 Response Items of Works
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE REGIONAL DIRECTOR
Region XI, Davao City FORM ABC-2015-02A-00

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 280 cal.days
TOTAL MARK-UP TOTAL
TOTAL DIRECT
ITEM NO. DESCRIPTION QTY UNIT 5% VAT INDIRECT TOTAL COST UNIT COST
COST % VALUE COST
AS SUBMITTED 464.03 sq m 319,382.77 18.00% 57,488.90 18,843.58 76,332.48 395,715.25 852.78
512(1)a Erosion Control Mat, Type 1
AS EVALUATED 464.03 sq m 319,382.77 18.00% 57,488.90 18,843.58 76,332.48 395,715.25 852.78
AS SUBMITTED 193.45 sq m 2,209,636.04 18.00% 397,734.49 130,368.53 528,103.01 2,737,739.05 14,152.18
515(1) Mechanically-Stabilized Earth (MSE)
AS EVALUATED 193.45 sq m 2,209,636.04 18.00% 397,734.49 130,368.53 528,103.01 2,737,739.05 14,152.18
AS SUBMITTED 17,462,741.17 18.00% 3,143,293.41 1,030,301.73 4,173,595.14 21,636,336.31
TOTAL OF PART G
AS EVALUATED 17,462,741.17 18.00% 3,143,293.41 1,030,301.73 4,173,595.14 21,636,336.31

PART H MISCELLANEOUS STRUCTURES

Metal Guardrail (Metal Beam) Including Post, AS SUBMITTED 4,575.81 ln m 13,523,110.28 18.00% 2,434,159.85 797,863.51 3,232,023.36 16,755,133.63 3,661.68
603(3)a1
Single, W-Beam AS EVALUATED 4,575.81 ln m 13,523,110.28 18.00% 2,434,159.85 797,863.51 3,232,023.36 16,755,133.63 3,661.68
AS SUBMITTED 8.00 each 179,131.05 18.00% 32,243.59 10,568.73 42,812.32 221,943.37 27,742.92
603(4)b Metal Beam End Piece, Bull Nose
AS EVALUATED 8.00 each 179,131.05 18.00% 32,243.59 10,568.73 42,812.32 221,943.37 27,742.92

Warning Signs, 750 mm, W1-3B, Horizontal AS SUBMITTED 8.00 each 53,602.45 18.00% 9,648.44 3,162.54 12,810.99 66,413.44 8,301.68
605(1)c2
Alignment Curve L or R AS EVALUATED 8.00 each 53,602.45 18.00% 9,648.44 3,162.54 12,810.99 66,413.44 8,301.68

Warning Signs, 750 mm, W1-4B, Horizontal AS SUBMITTED 2.00 each 13,400.61 18.00% 2,412.11 790.64 3,202.75 16,603.36 8,301.68
605(1)d2
Alignment Reverse Curve L or R AS EVALUATED 2.00 each 13,400.61 18.00% 2,412.11 790.64 3,202.75 16,603.36 8,301.68

Warning Signs, 750 mm, W1-5B, Horizontal AS SUBMITTED 3.00 each 20,100.92 18.00% 3,618.17 1,185.95 4,804.12 24,905.04 8,301.68
605(1)e2
Alignment Winding Road L or R AS EVALUATED 3.00 each 20,100.92 18.00% 3,618.17 1,185.95 4,804.12 24,905.04 8,301.68

Warning Signs, 750 mm, W2-5C, Intersection and AS SUBMITTED 2.00 each 13,400.61 18.00% 2,412.11 790.64 3,202.75 16,603.36 8,301.68
605(1)k3
Junction Signs Y Junction AS EVALUATED 2.00 each 13,400.61 18.00% 2,412.11 790.64 3,202.75 16,603.36 8,301.68

Warning Signs, 750 mm, W5-4C, Road Obstacle AS SUBMITTED 3.00 each 20,100.92 18.00% 3,618.17 1,185.95 4,804.12 24,905.04 8,301.68
605(1)aa2
Signs Steep Descent AS EVALUATED 3.00 each 20,100.92 18.00% 3,618.17 1,185.95 4,804.12 24,905.04 8,301.68

Warning Signs, 750 mm, W5-5C, Road Obstacle AS SUBMITTED 2.00 each 13,400.61 18.00% 2,412.11 790.64 3,202.75 16,603.36 8,301.68
605(1)ab3
Signs Steep Climb AS EVALUATED 2.00 each 13,400.61 18.00% 2,412.11 790.64 3,202.75 16,603.36 8,301.68
Warning Signs, 750mm x 750mm, W6-1C, AS SUBMITTED 2.00 each 14,863.33 18.00% 2,675.40 876.94 3,552.34 18,415.66 9,207.83
605(1)ai2 Pedestrian and School Signs Pedestrian Crossing
Ahead AS EVALUATED 2.00 each 14,863.33 18.00% 2,675.40 876.94 3,552.34 18,415.66 9,207.83

Regulatory Signs, 750mm x 750mm, R1-1C, Priority AS SUBMITTED 1.00 each 7,431.66 18.00% 1,337.70 438.47 1,776.17 9,207.83 9,207.83
605(2)a3
Signs Stop AS EVALUATED 1.00 each 7,431.66 18.00% 1,337.70 438.47 1,776.17 9,207.83 9,207.83

Legend : Page 19 of 6
PREGP Covid-19 Response Items of Works
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE REGIONAL DIRECTOR
Region XI, Davao City FORM ABC-2015-02A-00

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 280 cal.days
TOTAL MARK-UP TOTAL
TOTAL DIRECT
ITEM NO. DESCRIPTION QTY UNIT 5% VAT INDIRECT TOTAL COST UNIT COST
COST % VALUE COST
Regulatory Signs, 750mm, R1-2B, Priority Signs AS SUBMITTED 1.00 each 6,700.31 18.00% 1,206.06 395.32 1,601.37 8,301.68 8,301.68
605(2)b2
Give Way AS EVALUATED 1.00 each 6,700.31 18.00% 1,206.06 395.32 1,601.37 8,301.68 8,301.68

Regulatory Signs, 750mm, R6-8C, Miscellaneous AS SUBMITTED 2.00 each 13,400.61 18.00% 2,412.11 790.64 3,202.75 16,603.36 8,301.68
605(2)ai3
Signs Pedestrian Crossing AS EVALUATED 2.00 each 13,400.61 18.00% 2,412.11 790.64 3,202.75 16,603.36 8,301.68

Traffic Instruction Signs, 800mm X 600 mm, S1-3A, AS SUBMITTED 3.00 each 20,042.42 18.00% 3,607.64 1,182.50 4,790.14 24,832.56 8,277.52
605(5)a3
Supplementary Signs TRUCK USE LOW GEAR AS EVALUATED 3.00 each 20,042.42 18.00% 3,607.64 1,182.50 4,790.14 24,832.56 8,277.52
AS SUBMITTED 31.00 each 245,360.64 18.00% 44,164.91 14,476.28 58,641.19 304,001.83 9,806.51
605(6)e1 Hazard Markers, 450mm x 600mm, Chevron Signs
AS EVALUATED 31.00 each 245,360.64 18.00% 44,164.91 14,476.28 58,641.19 304,001.83 9,806.51
AS SUBMITTED 115,200.00 each 5,488,224.00 18.00% 987,880.32 323,805.22 1,311,685.54 6,799,909.54 59.03
611(1) Trees Furnishing and Transplanting
AS EVALUATED 115,200.00 each 5,488,224.00 18.00% 987,880.32 323,805.22 1,311,685.54 6,799,909.54 59.03

Reflectorized Thermoplastic Pavement Markings AS SUBMITTED 1,093.32 sq m 803,451.13 18.00% 144,621.20 47,403.62 192,024.82 995,475.95 910.51
612(1)
White AS EVALUATED 1,093.32 sq m 803,451.13 18.00% 144,621.20 47,403.62 192,024.82 995,475.95 910.51
AS SUBMITTED 1,218.40 lm 686,694.30 18.00% 123,604.97 40,514.96 164,119.94 850,814.24 698.30
622(2)c Coco-logs/Fascine, CN 300
AS EVALUATED 1,218.40 lm 686,694.30 18.00% 123,604.97 40,514.96 164,119.94 850,814.24 698.30
AS SUBMITTED 5,599.80 sq m 962,594.74 18.00% 173,267.05 56,793.09 230,060.14 1,192,654.88 212.98
622(3)b Vegetation, Vetiver Grass System
AS EVALUATED 5,599.80 sq m 962,594.74 18.00% 173,267.05 56,793.09 230,060.14 1,192,654.88 212.98
AS SUBMITTED 22,085,010.60 18.00% 3,975,301.91 1,303,015.63 5,278,317.53 27,363,328.13
TOTAL OF PART H
AS EVALUATED 22,085,010.60 18.00% 3,975,301.91 1,303,015.63 5,278,317.53 27,363,328.13
AS SUBMITTED 96,573,671.65 18.00% 17,074,837.88 5,682,425.48 22,757,263.35 119,330,935.00
GRAND TOTAL
AS EVALUATED 96,573,671.65 18.00% 17,074,837.88 5,682,425.48 22,757,263.35 119,330,935.00

Preparation and Submission: Approval:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO TEOFILA U. TAN ARTURO P. LONGYAPON REY PETER B. GILLE, D.M.
Engineer II Engineer IV Chief, Planning and Design Division Assistant Regional Director OIC - Regional Director

Legend : Page 20 of 6
PREGP Covid-19 Response Items of Works
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE REGIONAL DIRECTOR
Region XI, Davao City FORM ABC-2015-02A-00

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 280 cal.days
ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION 5% VAT TOTAL COST
COST % VALUE COST

AS SUBMITTED 400,374.67 18.00% 52,396.94 22,638.58 75,035.52 475,410.19

PART A FACILITIES FOR THE ENGINEER
AS EVALUATED 400,374.67 18.00% 52,396.94 22,638.58 75,035.52 475,410.19
AS SUBMITTED 2,613,258.87 18.00% 181,634.07 139,744.65 321,378.72 2,934,637.59
PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED 2,613,258.87 18.00% 181,634.07 139,744.65 321,378.72 2,934,637.59
AS SUBMITTED 11,848,838.09 18.00% 2,132,790.86 699,081.45 2,831,872.30 14,680,710.39
PART C EARTHWORKS
AS EVALUATED 11,848,838.09 18.00% 2,132,790.86 699,081.45 2,831,872.30 14,680,710.39
AS SUBMITTED 8,042,607.19 18.00% 1,447,669.29 474,513.82 1,922,183.12 9,964,790.31
PART D SUBBASE AND BASE COURSE
AS EVALUATED 8,042,607.19 18.00% 1,447,669.29 474,513.82 1,922,183.12 9,964,790.31
AS SUBMITTED 33,171,668.26 18.00% 5,970,900.29 1,957,128.43 7,928,028.71 41,099,696.97
PART E SURFACE COURSES
AS EVALUATED 33,171,668.26 18.00% 5,970,900.29 1,957,128.43 7,928,028.71 41,099,696.97
AS SUBMITTED 949,172.80 18.00% 170,851.10 56,001.20 226,852.30 1,176,025.10
PART F SLOPE PROTECTION CONSTRUCTION
AS EVALUATED 949,172.80 18.00% 170,851.10 56,001.20 226,852.30 1,176,025.10

DRAINAGE AND SLOPE PROTECTION AS SUBMITTED 17,462,741.17 18.00% 3,143,293.41 1,030,301.73 4,173,595.14 21,636,336.31
PART G
STRUCTURES AS EVALUATED 17,462,741.17 18.00% 3,143,293.41 1,030,301.73 4,173,595.14 21,636,336.31
AS SUBMITTED 22,085,010.60 18.00% 3,975,301.91 1,303,015.63 5,278,317.53 27,363,328.13
PART H MISCELLANEOUS STRUCTURES
AS EVALUATED 22,085,010.60 18.00% 3,975,301.91 1,303,015.63 5,278,317.53 27,363,328.13
AS SUBMITTED 96,573,671.65 18.00% 17,074,837.88 5,682,425.48 22,757,263.35 119,330,935.00
GRAND TOTAL
AS EVALUATED 96,573,671.65 18.00% 17,074,837.88 5,682,425.48 22,757,263.35 119,330,935.00

Preparation and Submission: Approval:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO TEOFILA U. TAN ARTURO P. LONGYAPON REY PETER B. GILLE, D.M.
Engineer II Engineer IV Chief, Planning and Design Assistant Regional Director OIC - Regional Director
Division

Page 21 of 184
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

ITEM TOTAL
DESCRIPTION UNIT MSE MAIN ROAD REMARKS
NO QUANTITY

Part A. Facilities for Engineer

A.1.1(3) Construction of Field Office for the Engineer ls - 1.00

A.1.1(16) Operation and Maintenance of Field Office for the Engineer month - 9.00

Part B. Other General Requirement

B.4(1) Construction Survey and Staking km - 2.304

B.5 Project Billboard / Signboard each - 2.00

B.7(2) Occupational Safety and Health Program ls - 1.00

B.8(2) Traffic Management ls - 1.00

B.9 Mobilization / Demobilization ls - 1.00

Part C. Earthwork

100(1) Clearing and Grubbing ha 0.03 4.210 4.240

100(3)a2 Individual Removal of Trees, 301 - 500 mm. dia., Small each 1,152.00 1,152.00

101(2) Removal of Actual Structures/Obstruction each 4.00 4.00 headwall = 4 each

101(3)b5 Removal of Actual Structures/Obstruction, 0.28 m thick PCCP (Unreinforced) sq m 250.48 250.48
101(8) Removal of Existing Guardrails lm 44.71 44.71 Including reinstallation

101(9) Removal of Existing Guardrail Posts each 21.00 21.00 Including reinstallation

101(10) Removal of Existing Road Signs each 19.00 19.00 Including reinstallation (Chevron Signs)

102(2) Surplus Common Excavation cu m 24,007.00 24,007.00

103(1)a Structure Excavation, Common Soil cu m 881.64 438.30 1,319.94 for RCPC, slope protection = 224.80 cu.m.

103(3) Foundation Fill cu m 17.30 17.30 for RCPC, Chute, Headwall, Dumped Stoned Protection

103(6)a Pipe Culverts and Drain Excavation, Common Soil cu m 1,131.10 1,131.10 for RCPC and Grouted Riprap Lined Canal

104(1)a Embankment from Roadway Excavation, Common Soil cu m 10,584.00 10,584.00

105(1)a Subgrade Preparation, Common Material sq m 26,089.00 26,089.00

Part D. Subbase & Base Course

200(1) Aggregate Subbase Course cu m 7,196.00 7,196.00

201(1) Aggregate Base Course cu m 668.00 668.00

Page 22 of 3
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

ITEM TOTAL
DESCRIPTION UNIT MSE MAIN ROAD REMARKS
NO QUANTITY

Part E. Surface Course

300(1) Gravel Surface Course cu m 15.07 15.07

311(1)a Portland Cement Concrete Pavement (Unreinforced), 0.15 m thick, 14 days sq m 9,217.00 9,217.00

311(1)e1 Portland Cement Concrete Pavement (Unreinforced), 0.28 m thick, 14 days sq m 15,906.00 15,906.00

Part F. Slope Protection Construction

404(1)a Reinforcing Steel, Grade 40 kg 5,065.00 5,065.00

404(1)b Reinforcing Steel, Grade 60 kg 1,485.00 1,485.00

405(1)b2 Structural Concrete, 27.58MPa, Class A, 14 days cu m 48.66 48.66

Part G. Drainage and Slope Protections

500(1)b3 Pipe Culverts, 910 mm dia., Class IV, RCPC ln m 53.00 53.00

500(1)b5 Pipe Culverts, 1220 mm dia., Class IV, RCPC ln m 23.00 23.00
for grouted riprap lined canal and chute, slope protection = 1993.30
505(2)a Grouted Riprap, Class A cu m 2,899.60 2,899.60
cu.m.
506(1) Stone Masonry cu m 27.20 27.20

508(1) Hand-laid Rock Embankment cu m 4.80 4.80

512(1)a Erosion Control Mat, Type 1 sq m 464.03 464.03

515(1) Mechanically-Stabilized Earth (MSE) sq m 193.45 193.45

Part H. Miscellaneous Structures

603(3)a1 Metal Guardrail (Metal Beam) Including Post, Single, W-Beam ln m 4,575.81 4,575.81

603(4)b Metal Beam End Piece, Bull Nose each 8.00 8.00

605(1)c2 Warning Signs, 750 mm, W1-3B, Horizontal Alignment Curve L or R each 8.00 8.00
605(1)d2 Warning Signs, 750 mm, W1-4B, Horizontal Alignment Reverse Curve L or R each 2.00 2.00

605(1)e2 Warning Signs, 750 mm, W1-5B, Horizontal Alignment Winding Road L or R each 3.00 3.00

605(1)k3 Warning Signs, 750 mm, W2-5C, Intersection and Junction Signs Y Junction each 2.00 2.00
605(1)aa2 Warning Signs, 750 mm, W5-4C, Road Obstacle Signs Steep Descent each 3.00 3.00
605(1)ab3 Warning Signs, 750 mm, W5-5C, Road Obstacle Signs Steep Climb each 2.00 2.00
Warning Signs, 750mm x 750mm, W6-1C, Pedestrian and School Signs
605(1)ai2 each 2.00 2.00
Pedestrian Crossing Ahead
605(2)a3 Regulatory Signs, 750mm x 750mm, R1-1C, Priority Signs Stop each 1.00 1.00

Page 23 of 3
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

ITEM TOTAL
DESCRIPTION UNIT MSE MAIN ROAD REMARKS
NO QUANTITY

605(2)b2 Regulatory Signs, 750mm, R1-2B, Priority Signs Give Way each 1.00 1.00

605(2)ai3 Regulatory Signs, 750mm, R6-8C, Miscellaneous Signs Pedestrian Crossing each 2.00 2.00
Traffic Instruction Signs, 800mm X 600 mm, S1-3A, Supplementary Signs TRUCK
605(5)a3 each 3.00 3.00
USE LOW GEAR
605(6)e1 Hazard Markers, 450mm x 600mm, Chevron Signs each 31.00 31.00

611(1) Trees Furnishing and Transplanting each 115,200.00 115,200.00

612(1) Reflectorized Thermoplastic Pavement Markings White sq m 1,093.32 1,093.32

622(2)c Coco-logs/Fascine, CN 300 lm 1,218.40 1,218.40

622(3)b Vegetation, Vetiver Grass System sq m 5,599.80 5,599.80

Disposal Area within 10.00 km

QUARRY SITE : Sumlog Quarry

-

a. Speed Restriction (R4-1) 4.00 each

c. Roadwork Ahead (T1-1) 4.00 each

d. End Roadwork (T2-16) 4.00 each

e. End Speed Restriction (R4-2) 4.00 each

f. Workmen Ahead (T1-5) 4.00 each

g. Prepare to Stop (T1-18) 2.00 each

h. Temporary Hazard Marker (Chevron, T5-5) 1.00 each

i. Temporary Bollards @ 5 m apart 16.00 each

j. Plastic Safety Barriers 160.00 each

Page 24 of 3
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : A.1.1(3) Construction of Field Office for the Engineer

Unit of Measurement : ls
Output per hour - As Submitted : 1.00 ls/hr
Output per hour - As Evaluated : 1.00 ls/hr

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

Labor
A.1 a. Labor (30% of Materials) 47,000.70

Sub - Total for A.1 - As Submitted 47,000.70

Labor
a. Labor (30% of Materials) 47,000.70
A.2

Sub - Total for A.2 - As Evaluated 47,000.70

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

Equipment
B.1

Sub - Total for B.1 - As Submitted 0.00

Equipment

B.2

Sub - Total for B.2 - As Evaluated 0.00

C.1 Total (A.1 + B.1) - As Submitted 47,000.70
C.2 Total (A.2 + B.2) - As Evaluated 47,000.70
D.1 Output per hour - As Submitted 1.00 ls/hr
D.2 Output per hour - As Evaluated 1.00 ls/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 47,000.70
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 47,000.70

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
A. STRUCTURAL/MASONRY/FORMWORKS ls 1.00 38,337.33 38,337.33
B. FLOORING/FLOOR FRAMING/STAIRS ls 1.00 20,167.96 20,167.96
C. PARTITIONS/SIDINGS/CEILING/DOORS & WINDOWS ls 1.00 36,087.21 36,087.21
F.1
D. ROOFING/ROOF FRAMING ls 1.00 41,415.00 41,415.00
E. ELECTRICAL ls 1.00 8,842.00 8,842.00
F. PLUMBING ls 1.00 10,134.50 10,134.50
G. MATERIALS FOR LIVING QUARTER ls 1.00 1,685.00 1,685.00

Sub - Total for F.1 - As Submitted 156,669.00

Materials
A. STRUCTURAL/MASONRY/FORMWORKS ls 1.00 38,337.33 38,337.33
B. FLOORING/FLOOR FRAMING/STAIRS ls 1.00 20,167.96 20,167.96
C. PARTITIONS/SIDINGS/CEILING/DOORS & WINDOWS ls 1.00 36,087.21 36,087.21
D. ROOFING/ROOF FRAMING ls 1.00 41,415.00 41,415.00
F.2
E. ELECTRICAL ls 1.00 8,842.00 8,842.00
F. PLUMBING ls 1.00 10,134.50 10,134.50
G. MATERIALS FOR LIVING QUARTER ls 1.00 1,685.00 1,685.00

Sub - Total for F.2 - As Evaluated 156,669.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 203,669.70
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 203,669.70
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 20,366.97
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 20,366.97
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 16,293.58
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 16,293.58
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 12,016.51
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 12,016.51
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 252,346.76
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 252,346.76

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

 Engineer II Engineer IV

CONSTRUCTION OF FIELD OFFICE FOR THE ENGINEER

A. STRUCTURAL/MASONRY/FORMWORKS

CEMENT BAG 44.00 251.46 11,064.24

SAND CU M 3.00 1,048.77 3,146.31
GRAVEL CU M 3.00 1,138.77 3,416.31
12MMø X 9.00M DEFORMED BARS KG 53.30 64.14 3,418.66
10MMø X 12.00M DEFORMED BARS KG 73.90 64.14 4,739.95
10MMø X 6.00M DEFORMED BARS KG 114.70 64.14 7,356.86
#16 G.I. TIE WIRE KG 10.00 75.00 750.00
4" CONCRETE HOLLOW BLOCKS PC 310.00 11.00 3,410.00
1/2" THK. 4' X 8' PLYWOOD SHT 1.00 650.00 650.00
ASSORTED NAILS CW NAILS KG 5.00 77.00 385.00

TOTAL 38,337.33

B. FLOORING/FLOOR FRAMING/STAIRS

10 - 2" X 6" X 10' COCO LUMBER (RAFTER) BD FT 100.00 12.00 1,200.00

6 - 2" X 4" X 10' COCO LUMBER (GIRTS) BD FT 40.00 12.00 480.00
45 - 2" X 6" X 10' COCO LUMBER (GIRDER) BD FT 450.00 12.00 5,400.00
14 - 2" X 4" X 10' COCO LUMBER (FLOOR JOI BD FT 93.33 12.00 1,119.96
1/2" X 2' X 4' MARINE PLYWOOD FLOORING SHTS. 11.00 650.00 7,150.00
1 - 2" X 12" X 16' COCO LUMBER (STRINGER) BD FT 32.00 12.00 384.00
4 - 2" X 12" X 10' COCO LUMBER (THREAD) BD FT 80.00 12.00 960.00
6 - 1" X 10" X 10' COCO LUMBER (FASCIA) BD FT 50.00 12.00 600.00
16MM Ø X 11" MACHINE BOLTS W/ NUTS & W PC 18.00 100.00 1,800.00
1/4" THK. X 2" FLAT BAR (SCRAP) PC 1.00 150.00 150.00
ASSORTED NAILS CW NAILS KG 12.00 77.00 924.00

TOTAL 20,167.96

C. PARTITIONS/SIDINGS/CEILING/DOORS & WINDOWS

1/4" X 4' X 8' MARINE PLYWOOD PC 41.00 350.00 14,350.00

123 - 2" X 3" X 10' COCO LUMBER (STUDS & N BD FT 615.00 12.00 7,380.00
60 - 2" X 2" X 8' COCO LUMBER (CEIL. FRAMES BD FT 346.93 12.00 4,163.21
LOCKSETS SET 5.00 1,550.00 7,750.00
3 1/2" X 3 1/2" BUTT HINGES PAIR 8.00 100.00 800.00
2" X 2" BUTT HINGES PAIR 18.00 40.00 720.00
ASSORTED NAILS CW NAILS KG 12.00 77.00 924.00

TOTAL 36,087.21

D. ROOFING/ROOF FRAMING

6 - 4" X 4" X 10' COCO LUMBER (POST) BD FT 80.00 77.00 6,160.00

7 - 4" X 4" X 12' COCO LUMBER (POST) BD FT 48.00 77.00 3,696.00
6 - 2" X 6" X 10' COCO LUMBER (GIRTS) BD FT 60.00 77.00 4,620.00
6 - 2" X 4" X 14' COCO LUMBER (RAFTER) BD FT 75.00 77.00 5,775.00
24 - 2" X 3" X 14' COCO LUMBER (PURLINS) BD FT 168.00 77.00 12,936.00
GA.26 CORRUGATED G.I. SHEET ROOFING SQ M 67.00 77.00 5,159.00
GA. 26 36" X 8' PLAIN GI. SHEET (RIDGE ROLL) L.M. 8.00 220.00 1,760.00
ASSORTED NAILS CW NAILS KG 12.00 77.00 924.00
ROOF NAILS KG 5.00 77.00 385.00

TOTAL 41,415.00

E. ELECTRICAL

8.0 SQ. MM. THHN WIRE M 20.00 55.00 1,100.00

3.5 SQ. MM. THHN WIRE M 50.00 26.00 1,300.00
2.0 SQ. MM. THHN WIRE M 35.00 25.00 875.00
2X3 PVC PC 4.00 35.00 140.00
RECEPTACLE
4X4 PVC PC 8.00 48.00 384.00
JUNCTION BOX
2X4 PVC UTILITY PC 8.00 38.00 304.00
BOX
SWITCHES PC 5.00 175.00 875.00
DOUBLE CONVENIENCE OUTLET PC 3.00 86.00 258.00
SINGLE GANG PC 5.00 54.00 270.00
PLATE
20AT FUSE PC 1.00 320.00 320.00
15 AT FUSE PC 1.00 320.00 320.00
4-BRANCH PANEL SET 1.00 850.00 850.00
BOARD
18W COMPACT PC 4.00 124.00 496.00
FLOURESCENT
20W FLOURESCENT LAMP SET 4.00 220.00 880.00
LAMP
MOLDFLEX M 40.00 10.00 400.00
ELECTRICAL TAPE PC 2.00 35.00 70.00

TOTAL 8,842.00
 CONSTRUCTION OF FIELD OFFICE FOR THE ENGINEER

F. PLUMBING

4"ø X 10' PVC PIPE S-1000 PC 3.00 583.00 1,749.00

2"ø X 10' PVC PIPE S-1000 PC 1.00 291.00 291.00
4"ø PVC WYE PC 4.00 100.00 400.00
4"ø PVC CLEAN-OUT PC 4.00 59.00 236.00
4"ø 90DEG.PVC ELBOW PC 2.00 81.00 162.00
4"ø 45DEG.PVC ELBOW PC 2.00 60.00 120.00
4"ø PVC P-TRAP PC 2.00 95.00 190.00
2"ø PVC P-TRAP PC 2.00 62.50 125.00
2"ø 90DEG.PVC ELBOW PC 2.00 21.00 42.00
4" FLOOR DRAIN PC 2.00 280.00 560.00
1/2"ø PE PIPE SDR-II M 20.00 19.00 380.00
1/2 GI ELBOW PC 5.00 21.50 107.50
1/2 GI TEE PC 2.00 20.00 40.00
BRONZE FAUCET PC 3.00 150.00 450.00
WATER CLOSET SET 2.00 1,200.00 2,400.00
KITCHEN SINK SET 1.00 900.00 900.00
1/2ø X 28" GI NIPPLE PC. 1.00 52.00 52.00
1/2 X 4 GI NIPPLE PC. 3.00 8.00 24.00
3/4 TEFLON TAPE PC. 2.00 8.00 16.00
PVC SOLVENT CAN 1.00 190.00 190.00
USED STEEL DRUMS PC 2.00 850.00 1,700.00

TOTAL 10,134.50

G. MATERIALS FOR LIVING QUARTER

DINING TABLE W/ 6 CHAIRS MONOBLOCK set 1.00 1,685.00 1,685.00

TOTAL 1,685.00
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : A.1.1(16) Operation and Maintenance of Field Office for the Engineer

Unit of Measurement : month

Output per hour - As Submitted : 1.00 month/hr
Output per hour - As Evaluated : 1.00 month/hr

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

Labor
A.1 a. Utility Man 1 240.00 61.07 14,656.80

Sub - Total for A.1 - As Submitted 14,656.80

Labor
a. Utility Man 1 240.00 61.07 14,656.80
A.2

Sub - Total for A.2 - As Evaluated 14,656.80

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

Equipment
B.1

Sub - Total for B.1 - As Submitted 0.00

Equipment

B.2

Sub - Total for B.2 - As Evaluated 0.00

C.1 Total (A.1 + B.1) - As Submitted 14,656.80
C.2 Total (A.2 + B.2) - As Evaluated 14,656.80
D.1 Output per hour - As Submitted 1.00 ls/hr
D.2 Output per hour - As Evaluated 1.00 ls/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 14,656.80
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 14,656.80

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Water Bill month 1.00 1,000.00 1,000.00
b. Electrical Consumption month 1.00 3,000.00 3,000.00
c. Office Supplies
a. Coupon Bond short ream 1.00 146.55 146.55
b. Coupon bond long ream 1.00 235.40 235.40
c. Envelope short dozen 1.00 27.00 27.00
d. Envelope long dozen 1.00 33.00 33.00
e. Ballpen Assorted Color dozen 1.00 57.00 57.00
f. Log book pc 0.33 42.75 14.11
g. Stapler no.35 pc 0.33 212.75 70.21
F.1 h. Staple wire no.35 box 0.50 27.75 13.88
i. Bulletin/cork board 2 x 3 pc 0.33 1,225.00 404.25
j. File tray in & out pc 0.33 299.75 98.92
k. fastener plastic coated box 1.00 28.75 28.75
l. mechanical pencil box 1.00 477.00 477.00
m. masking tape roll 1.00 39.00 39.00
n. paper clip plastic coated box 1.00 20.75 20.75
o. Folder long dozen 1.00 56.75 56.75
p. STABILO HI-LITER ASSTD. COLOR pc 1.00 29.75 29.75
q. Sign Pen (G-Tech) pc 1.00 80.00 80.00
r. Ink Printer (black, blue, red, yellow) set 0.50 2,644.00 1,322.00
s. Photo Paper pack 1.00 45.00 45.00

Sub - Total for F.1 - As Submitted 7,199.31

 Materials
a. Water Bill month 1.00 1,000.00 1,000.00
b. Electrical Consumption month 1.00 3,000.00 3,000.00
c. Office Supplies
a. Coupon Bond short ream 1.00 146.55 146.55
b. Coupon bond long ream 1.00 235.40 235.40
c. Envelope short dozen 1.00 27.00 27.00
d. Envelope long dozen 1.00 33.00 33.00
e. Ballpen Assorted Color dozen 1.00 57.00 57.00
f. Log book pc 0.33 42.75 14.11
g. Stapler no.35 pc 0.33 212.75 70.21
h. Staple wire no.35 box 0.50 27.75 13.88
F.2 i. Bulletin/cork board 2 x 3 pc 0.33 1,225.00 404.25
j. File tray in & out pc 0.33 299.75 98.92
k. fastener plastic coated box 1.00 28.75 28.75
l. mechanical pencil box 1.00 477.00 477.00
m. masking tape roll 1.00 39.00 39.00
n. paper clip plastic coated box 1.00 20.75 20.75
o. Folder long dozen 1.00 56.75 56.75
p. STABILO HI-LITER ASSTD. COLOR pc 1.00 29.75 29.75
q. Sign Pen (G-Tech) pc 1.00 80.00 80.00
r. Ink Printer (black, blue, red, yellow) set 0.50 2,644.00 1,322.00
s. Photo Paper pack 1.00 45.00 45.00

Sub - Total for F.2 - As Evaluated 7,199.31

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 21,856.11
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 21,856.11
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0 % of G.1 0.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0 % of G.2 0.00
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 1,748.49
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 1,748.49
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 1,180.23
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 1,180.23
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 24,784.83
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 24,784.83

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
Item B.18(2) - Craneway (Steel Components, Rental Basis)
Err:508
Total Project Duration = 9 months

Purchase STRUCTURAL STEEL WEIGHT UNIT COST FACTOR COST

Labor Err:509 450mmØ x 9mm thk Steel Plate Casing #NAME? 54.14 1.00 #NAME?
Equipment Err:509 HP 300x300x12mm, I-beam - 53 lbs #NAME? 54.14 1.00 #NAME?
Structural Steel #NAME? W16x16x12, I-beam, 220 lbs #NAME? 54.14 1.00 #NAME?
Craneway Approaches #NAME? 3" x 3" x 1/4" Angular Bar #NAME? 54.14 1.00 #NAME?
Miscellaneous #NAME? 0.5m x 0.5m x 12mm thk Steel Plate #NAME? 54.14 1.00 #NAME?
Indirect Cost Err:509 6m x 6m x 12mm thk Steel Plate #NAME? 54.14 1.00 #NAME?
6m x 9m x 12mm thk Steel Plate #NAME? 54.14 1.00 #NAME?
TOTAL COST AS PROGRAMMED Err:509 #NAME?
PER LM Err:509
STRUCTURAL STEEL WEIGHT UNIT COST FACTOR COST
Rental 450mmØ x 9mm thk Steel Plate Casing #NAME? 54.14 0.30 #NAME?
Labor Err:509 HP 300x300x12mm, I-beam - 53 lbs #NAME? 54.14 0.25 #NAME?
Equipment Err:509 W16x16x12, I-beam, 220 lbs #NAME? 54.14 0.25 #NAME?
Structural Steel #NAME? 3" x 3" x 1/4" Angular Bar #NAME? 54.14 0.25 #NAME?
Craneway Approaches #NAME? 0.5m x 0.5m x 12mm thk Steel Plate #NAME? 54.14 0.25 #NAME?
Miscellaneous #NAME? 6m x 6m x 12mm thk Steel Plate #NAME? 54.14 0.25 #NAME?
Indirect Cost Err:509 6m x 9m x 12mm thk Steel Plate #NAME? 54.14 0.25 #NAME?
#NAME? #NAME?
TOTAL COST AS PROGRAMMED Err:509 per linear meter #NAME?
PER LM Err:509 per linear meter per month #NAME?

per kg #NAME?
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : B.4(1) Construction Survey and Staking

Unit of Measurement : km
Output per hour - As Submitted : 1.00 km/hr
Output per hour - As Evaluated : 1.00 km/hr

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

Labor
a. Instrumentman 1 16.00 109.44 1,751.04
A.1
b. Surveyman 1 16.00 109.44 1,751.04
c. Laborer 4 16.00 61.07 3,908.48

Sub - Total for A.1 - As Submitted 7,410.56

Labor
a. Instrumentman 1 16.00 109.44 1,751.04
b. Surveyman 1 16.00 109.44 1,751.04
A.2
c. Laborer 4 16.00 61.07 3,908.48

Sub - Total for A.2 - As Evaluated 7,410.56

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

Equipment

B.1

Sub - Total for B.1 - As Submitted 0.00

Equipment

B.2

Sub - Total for B.2 - As Evaluated 0.00

C.1 Total (A.1 + B.1) - As Submitted 7,410.56
C.2 Total (A.2 + B.2) - As Evaluated 7,410.56
D.1 Output per hour - As Submitted 1.00 km/hr
D.2 Output per hour - As Evaluated 1.00 km/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 7,410.56
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 7,410.56

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. 2" x 2" x 8' coco lumber = 70 pcs bd ft 186.67 12.00 2,240.04
F.1 b. Paint gal 2.00 720.00 1,440.00
c. Field Books pcs 2.00 43.00 86.00

Sub - Total for F.1 - As Submitted 3,766.04

Materials
a. 2" x 2" x 8' coco lumber = 70 pcs bd ft 186.67 12.00 2,240.04
b. Paint gal 2.00 720.00 1,440.00
F.2 c. Field Books pcs 2.00 43.00 86.00

Sub - Total for F.2 - As Evaluated 3,766.04

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 11,176.60
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 11,176.60
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 1,117.66
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 1,117.66
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 894.13
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 894.13
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 659.42
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 659.42
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 13,847.81
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 13,847.81

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : B.5 Project Billboard / Signboard

Unit of Measurement : each

Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
a. Construction Foreman 1 8.00 109.44 875.52
A.1
b. Skilled Labor 1 8.00 79.17 633.36
c. Unskilled Labor 1 8.00 61.07 488.56

Sub - Total for A.1 - As Submitted 1,997.44

Labor
a. Construction Foreman 1 8.00 109.44 875.52
b. Skilled Labor 1 8.00 79.17 633.36
A.2
c. Unskilled Labor 1 8.00 61.07 488.56

Sub - Total for A.2 - As Evaluated 1,997.44

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

Equipment
B.1
Minor Tools (10% of Labor Cost) 199.74

Sub - Total for B.1 - As Submitted 199.74

Equipment
Minor Tools (10% of Labor Cost) 199.74
B.2

Sub - Total for B.2 - As Evaluated 199.74

C.1 Total (A.1 + B.1) - As Submitted 2,197.18
C.2 Total (A.2 + B.2) - As Evaluated 2,197.18
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 2,197.18
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 2,197.18

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Post 6-2x3x10" bd ft 15 12.00 180.00
b. Diagonal bracing 4 - 2 x 3 x 10' bd ft 15 12.00 180.00
c. Cross Bracing 4-2x2x10" bd ft 10 12.00 120.00
F.1
d. Wooden Stake 1-2"x2"x10' bd ft 4 12.00 48.00
e. 1/2" thk x 4 x 8 Marine Plywood sheet 1 650.00 650.00
f. Assorted C.W. Nails kg 1 77.00 77.00
g. Tarpaulin (1.22mx2.44m) sq ft 33 28.00 924.00

Sub - Total for F.1 - As Submitted 2,179.00

Materials
a. Post 6-2x3x10" bd ft 15.00 12.00 180.00
b. Diagonal bracing 4 - 2 x 3 x 10' bd ft 15.00 12.00 180.00
c. Cross Bracing 4-2x2x10" bd ft 10.00 12.00 120.00
d. Wooden Stake 1-2"x2"x10' bd ft 4.00 12.00 48.00
F.2
e. 1/2" thk x 4 x 8 Marine Plywood sheet 1.00 650.00 650.00
f. Assorted C.W. Nails kg 1.00 77.00 77.00
g. Tarpaulin (1.22mx2.44m) sq ft 33.00 28.00 924.00

Sub - Total for F.2 - As Evaluated 2,179.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 4,376.18
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 4,376.18
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 437.62
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 437.62
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 350.09
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 350.09
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 258.19
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 258.19
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 5,422.09
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 5,422.09

Prepared by: Checked/Reviewed by:

 JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : B.7(2) Occupational Safety and Health Program

Unit of Measurement : ls
Output per hour - As Submitted : 1.00 ls/hr
Output per hour - As Evaluated : 1.00 ls/hr

Designation No. of Person/s No. of Days Daily Rate Amount (PhP)

Labor
a. Safety Practitioner / Officer (Part Time) 1 211.00 875.52 184,734.72
A.1
b. Health Personnel (Full Time) 1 211.00 633.36 133,638.96
c. Sanitation Aide 2 211.00 488.56 206,172.32

Sub - Total for A.1 - As Submitted 524,546.00

Labor
a. Safety Practitioner / Officer (Part Time) 1 211.00 875.52 184,734.72
b. Health Personnel (Full Time) 1 211.00 633.36 133,638.96
A.2
c. Sanitation Aide 2 211.00 488.56 206,172.32

Sub - Total for A.2 - As Evaluated 524,546.00

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

Equipment
B.1 a. Portable Mist-Based Sanitation Tent 1 1,688.00 9.79 16,525.52
b. Thermal Scanner (w/ rechargeable battery) 2 1,688.00 1.03 3,477.28
c. Power Sprayer with complete accessories 1 1,688.00 3.47 5,857.36
Sub - Total for B.1 - As Submitted 25,860.16
Equipment
a. Portable Mist-Based Sanitation Tent 1 1,688.00 9.79 16,525.52
B.2 b. Thermal Scanner (w/ rechargeable battery) 2 1,688.00 1.03 3,477.28
c. Power Sprayer with complete accessories 1 1,688.00 3.47 5,857.36
Sub - Total for B.2 - As Evaluated 25,860.16
C.1 Total (A.1 + B.1) - As Submitted 550,406.16
C.2 Total (A.2 + B.2) - As Evaluated 550,406.16
D.1 Output per hour - As Submitted 1.00 ls/hr
D.2 Output per hour - As Evaluated 1.00 ls/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 550,406.16
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 550,406.16

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Safety Helmet man-day 13,318.84 0.25 3,329.71
b. Safety Shoes man-day 3,465.15 2.77 9,598.47
c. Safety Vest man-day 13,318.84 2.22 29,567.82
d. Working Gloves man-day 13,318.84 7.67 102,155.50
e. Rubber Boots man-day 9,853.69 1.39 13,696.63
f. Face Mask (Surgical/Cloth) man-day 13,318.84 10.00 133,188.40
g. Eye Googles man-day 13,318.84 5.00 66,594.20
Optional (if necessary)
F.1 h. Rain Coats (30% of Duration) man-day 3,995.65 0.34 1,358.52

Department Order No. 39 s. 2020

Revised Construction Safety Guidelines for the Implementation of Infrastructure Projects During COVID-19 Public Health Crisis
COVID 19 Rapid Antibody Test each 3.00 1,000.00 3,000.00
Antiseptics and Disinfectant
i. Sanitizing Solution lit 422.00 100.00 42,200.00
j. Ethyl Alcohol lit 211.00 185.00 39,035.00
k. Disinfectant Spray can 105.50 1,000.00 105,500.00
l. Liquid Hand Soap lit 211.00 200.00 42,200.00

Sub - Total for F.1 - As Submitted 591,424.25

Materials
a. Safety Helmet man-day 13,318.84 0.25 3,329.71
b. Safety Shoes man-day 3,465.15 2.77 9,598.47
c. Safety Vest man-day 13,318.84 2.22 29,567.82
d. Working Gloves man-day 13,318.84 7.67 102,155.50
e. Rubber Boots man-day 9,853.69 1.39 13,696.63
f. Face Mask (Surgical/Cloth) man-day 13,318.84 10.00 133,188.40
g. Eye Googles man-day 13,318.84 5.00 66,594.20
Optional (if necessary)

F.2
 h. Rain Coats (30% of Duration) man-day 3,995.65 0.34 1,358.52
F.2
F.2
Department Order No. 39 s. 2020
Revised Construction Safety Guidelines for the Implementation of Infrastructure Projects During COVID-19 Public Healt
COVID 19 Rapid Antibody Test each 3.00 1,000.00 3,000.00
Antiseptics and Disinfectant
i. Sanitizing Solution lit 422.00 100.00 42,200.00
j. Ethyl Alcohol lit 211.00 185.00 39,035.00
k. Disinfectant Spray can 105.50 1,000.00 105,500.00
l. Liquid Hand Soap lit 211.00 200.00 42,200.00

Sub - Total for F.2 - As Evaluated 591,424.25

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,141,830.41
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,141,830.41
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0 % of G.1 0.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0 % of G.2 0.00
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 91,346.43
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 91,346.43
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 61,658.84
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 61,658.84
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,294,835.69
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 1,294,835.69

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : B.8(2) Traffic Management

Unit of Measurement : 1.00

Output per hour - As Submitted : 1.00 ls/hr
Output per hour - As Evaluated : 1.00 ls/hr

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

A.1 Labor
a. Traffic Controller (Flagman) 6 8.00 61.07 820,780.80
Sub - Total for A.1 - As Submitted 820,780.80
Labor
A.2 a. Traffic Controller (Flagman) 6 8.00 61.07 820,780.80
Sub - Total for A.2 - As Evaluated 820,780.80

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

Equipment
B.1 a. Two-way Radio 2 8.00 2.60 11,648.00
b. Barricade Flasher Light 29 8.00 0.65 42,224.00
(3 Volts, Battery Operated, Amber Color,
w/ lifespan consideration of 6 months)
Sub - Total for B.1 - As Submitted 53,872.00
Equipment
a. Two-way Radio 2 8.00 2.60 11,648.00
B.2 b. Barricade Flasher Light 29 8.00 0.65 42,224.00
(3 Volts, Battery Operated, Amber Color,
w/ lifespan consideration of 6 months)
Sub - Total for B.2 - As Evaluated 53,872.00
C.1 Total (A.1 + B.1) - As Submitted 874,652.80
C.2 Total (A.2 + B.2) - As Evaluated 874,652.80
D.1 Output per hour - As Submitted 1.00 ls/hr
D.2 Output per hour - As Evaluated 1.00 ls/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 874,652.80
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 874,652.80

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Speed Restriction (R4-1) each 4.00 1,324.40 5,297.60
c. Roadwork Ahead (T1-1) each 4.00 3,066.00 12,264.00
d. End Roadwork (T2-16) each 4.00 3,066.00 12,264.00
F.1 e. End Speed Restriction (R4-2) each 4.00 1,324.40 5,297.60
f. Workmen Ahead (T1-5) each 4.00 1,579.20 6,316.80
g. Prepare to Stop (T1-18) each 2.00 1,579.20 3,158.40
h. Temporary Hazard Marker (Chevron, T5-5) each 1.00 1,612.80 1,612.80
i. Temporary Bollards @ 5 m apart each 16.00 459.20 7,347.20
j. Plastic Safety Barriers each 160.00 767.20 122,752.00
Sub - Total for F.1 - As Submitted 176,310.40
Materials
a. Speed Restriction (R4-1) each 4.00 1,324.40 5,297.60
c. Roadwork Ahead (T1-1) each 4.00 3,066.00 12,264.00
d. End Roadwork (T2-16) each 4.00 3,066.00 12,264.00
e. End Speed Restriction (R4-2) each 4.00 1,324.40 5,297.60
F.2 f. Workmen Ahead (T1-5) each 4.00 1,579.20 6,316.80
g. Prepare to Stop (T1-18) each 2.00 1,579.20 3,158.40
h. Temporary Hazard Marker (Chevron, T5-5) each 1.00 1,612.80 1,612.80
i. Temporary Bollards @ 5 m apart each 16.00 459.20 7,347.20
j. Plastic Safety Barriers each 160.00 767.20 122,752.00
Sub - Total for F.2 - As Evaluated 176,310.40
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,050,963.20
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,050,963.20
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0 % of G.1 0.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0 % of G.2 0.00
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 84,077.06
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 84,077.06
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 56,752.01
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 56,752.01
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,191,792.27
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 1,191,792.27

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : B.9 Mobilization / Demobilization

Unit of Measurement : 1.00

Output per hour - As Submitted : 1.00 ls/hr
Output per hour - As Evaluated : 1.00 ls/hr

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

A.1 Labor

Sub - Total for A.1 - As Submitted 0.00

Labor
A.2
Sub - Total for A.2 - As Evaluated 0.00

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

Equipment
a. Stake Cargo 1 234.00 1,189.00 278,226.00
Bulldozer, D6H SERIES II PSDS/DD 1
Payloader (1.50 m3), LX80-2C 3
Motorized Road Grader (140 hp), G710A 2
Vibratory Roller (10 mt), SD100DC 2
Backhoe (0.80 m3) 2
B.1
Other Light Equipment 3
b. Transit Mixer 2 6.00 1,318.00 15,816.00
c. Backhoe (Wheel Type 0.28 m³) 1 6.00 922.00 5,532.00
d. Dump Truck (12 yd3) 4 6.00 1,420.00 34,080.00
e. Truck Mounted Crane (41 - 45 mt) 1 6.00 2,606.00 15,636.00
f. Cargo/Service Truck (9 - 10 mt) 1 6.00 1,212.00 7,272.00
g. Water Truck/Pump (16000L) 2 6.00 2,450.00 29,400.00

Sub - Total for B.1 - As Submitted 385,962.00

Equipment
a. Stake Cargo 1 234.00 1,189.00 278,226.00
Bulldozer, D6H SERIES II PSDS/DD 1
Payloader (1.50 m3), LX80-2C 3
Motorized Road Grader (140 hp), G710A 2
Vibratory Roller (10 mt), SD100DC 2
Backhoe (0.80 m3) 2
Other Light Equipment 3
B.2
b. Transit Mixer 2 6.00 1,318.00 15,816.00
c. Backhoe (Wheel Type 0.28 m³) 1 6.00 922.00 5,532.00
d. Dump Truck (12 yd3) 4 6.00 1,420.00 34,080.00
e. Truck Mounted Crane (41 - 45 mt) 1 6.00 2,606.00 15,636.00
f. Cargo/Service Truck (9 - 10 mt) 1 6.00 1,212.00 7,272.00
g. Water Truck/Pump (16000L) 2 6.00 2,450.00 29,400.00

Sub - Total for B.2 - As Evaluated 385,962.00

C.1 Total (A.1 + B.1) - As Submitted 385,962.00
C.2 Total (A.2 + B.2) - As Evaluated 385,962.00
D.1 Output per hour - As Submitted 1.00 ls/hr
D.2 Output per hour - As Evaluated 1.00 ls/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 385,962.00
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 385,962.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1
Materials
Sub - Total for F.1 - As Submitted 0.00
Materials
F.2
Sub - Total for F.2 - As Evaluated 0.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 385,962.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 385,962.00
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0 % of G.1 0.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0 % of G.2 0.00
I.1 Contractor's Profit (CP) - As Submitted 0 % of G.1 0.00
I.2 Contractor's Profit (CP) - As Evaluated 0 % of G.2 0.00
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 19,298.10
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 19,298.10
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 405,260.10
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 405,260.10
1% of Estimated Direct Cost (EDC) of the civil works items = P965,736.72 (Adopt whichever is smaller as per D.O. No. 197, series of 2016)
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 DETAILED CALCULATIONS ON COST OF CONSTRUCTION SAFETY AND HEALTH

OUTPUT PER NO. OF SAFETY SAFETY SAFETY WORKING DUST/GAS BODY RUBBER EYE
ITEM NO. / DESCRIPTION QUANTITY WORKERS DAYS MAN-DAYS RAIN COATS EAR MUFF LANYARD Facemask
HOUR PERSONNEL HELMET SHOES VEST GLOVES MASK HARNESS BOOTS GOGGLES

100(1) Foreman 1 10.6 10.6 10.6 10.6 10.6 10.6 3.18 0 0 0 0 10.6 0 10.6
Clearing and Grubbing 4.24 0.05 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 10.6 21.2 21.2 21.2 21.2 21.2 6.36 0 0 0 0 21.2 0 21.2
100(3)a2 Foreman 1 96.48 96.48 96.48 96.48 96.48 96.48 28.944 0 0 0 0 96.48 0 96.48
Individual Removal of Trees, 301 - 1,152.00 1.49 Skilled Laborer 1 96.48 96.48 96.48 96.48 96.48 96.48 28.944 0 0 0 0 96.48 0 96.48
500 mm. dia., Small
Unskilled Laborer 2 96.48 192.96 192.96 192.96 192.96 192.96 57.888 0 0 0 0 192.96 0 192.96
101(2) Foreman 1 0.5 0.5 0.5 0.5 0.5 0.5 0.15 0 0 0 0 0.5 0 0.5
Removal of Actual 4.00 1.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Structures/Obstruction
Unskilled Laborer 2 0.5 1 1 1 1 1 0.3 0 0 0 0 1 0 1
101(3)b5 Foreman 1 0.89 0.89 0.89 0.89 0.89 0.89 0.267 0 0 0 0 0.89 0 0.89
Removal of Actual 250.48 35.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Structures/Obstruction, 0.28 m thick
Unskilled Laborer 2 0.89 1.78 1.78 1.78 1.78 1.78 0.534 0 0 0 0 1.78 0 1.78
PCCP (Unreinforced)
101(8) Foreman 1 1.33 1.33 1.33 1.33 1.33 1.33 0.399 0 0 0 0 1.33 0 1.33
Removal of Existing Guardrails 44.71 4.20 Skilled Laborer 4 1.33 5.32 5.32 5.32 5.32 5.32 1.596 0 0 0 0 5.32 0 5.32
Unskilled Laborer 8 1.33 10.64 10.64 10.64 10.64 10.64 3.192 0 0 0 0 10.64 0 10.64
101(9) Foreman 1 0.53 0.53 0.53 0.53 0.53 0.53 0.159 0 0 0 0 0.53 0 0.53
Removal of Existing Guardrail Posts 21.00 5.00 Skilled Laborer 4 0.53 2.12 2.12 2.12 2.12 2.12 0.636 0 0 0 0 2.12 0 2.12
Unskilled Laborer 8 0.53 4.24 4.24 4.24 4.24 4.24 1.272 0 0 0 0 4.24 0 4.24
101(10) Foreman 1 2.38 2.38 2.38 2.38 2.38 2.38 0.714 0 0 0 0 2.38 0 2.38
Removal of Existing Road Signs 19.00 1.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 6 2.38 14.28 14.28 14.28 14.28 14.28 4.284 0 0 0 0 14.28 0 14.28
102(2) Foreman 1 37.51 37.51 37.51 37.51 37.51 37.51 11.253 0 0 0 0 37.51 0 37.51
Surplus Common Excavation 24,007.00 80.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 37.51 75.02 75.02 75.02 75.02 75.02 22.506 0 0 0 0 75.02 0 75.02
103(1)a Foreman 1 8.25 8.25 8.25 8.25 8.25 8.25 2.475 0 0 0 0 8.25 0 8.25
Structure Excavation, Common Soil 1,319.94 20.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 3 8.25 24.75 24.75 24.75 24.75 24.75 7.425 0 0 0 0 24.75 0 24.75
103(3) Foreman 1 1.73 1.73 1.73 1.73 1.73 1.73 0.519 0 0 0 0 1.73 0 1.73
Foundation Fill 17.30 1.25 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 4 1.73 6.92 6.92 6.92 6.92 6.92 2.076 0 0 0 0 6.92 0 6.92
103(6)a Foreman 1 7.07 7.07 7.07 7.07 7.07 7.07 2.121 0 0 0 0 7.07 0 7.07
Pipe Culverts and Drain Excavation, 1,131.10 20.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Common Soil
Unskilled Laborer 3 7.07 21.21 21.21 21.21 21.21 21.21 6.363 0 0 0 0 21.21 0 21.21
104(1)a Foreman 1 48.42 48.42 48.42 48.42 48.42 48.42 14.526 0 0 0 0 48.42 0 48.42
Embankment from Roadway 10,584.00 27.32 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Excavation, Common Soil
Unskilled Laborer 4 48.42 193.68 193.68 193.68 193.68 193.68 58.104 0 0 0 0 193.68 0 193.68
105(1)a Foreman 1 10.87 10.87 10.87 10.87 10.87 10.87 3.261 0 0 0 0 10.87 0 10.87
Subgrade Preparation, Common 26,089.00 300.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Material
Unskilled Laborer 2 10.87 21.74 21.74 21.74 21.74 21.74 6.522 0 0 0 0 21.74 0 21.74
200(1) Foreman 1 17.99 17.99 17.99 17.99 17.99 17.99 5.397 0 0 0 0 17.99 0 17.99
Aggregate Subbase Course 7,196.00 50.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 17.99 35.98 35.98 35.98 35.98 35.98 10.794 0 0 0 0 35.98 0 35.98
201(1) Foreman 1 1.67 1.67 1.67 1.67 1.67 1.67 0.501 0 0 0 0 1.67 0 1.67
Aggregate Base Course 668.00 50.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 1.67 3.34 3.34 3.34 3.34 3.34 1.002 0 0 0 0 3.34 0 3.34
300(1) Foreman 1 0.04 0.04 0.04 0.04 0.04 0.04 0.012 0 0 0 0 0.04 0 0.04
Gravel Surface Course 15.07 50.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 0.04 0.08 0.08 0.08 0.08 0.08 0.024 0 0 0 0 0.08 0 0.08
311(1)a Foreman 1 21.47 21.47 21.47 0 21.47 21.47 6.441 0 0 0 0 21.47 21.47 21.47
Portland Cement Concrete Pavement 9,217.00 53.67 Skilled Laborer 10 21.47 214.7 214.7 0 214.7 214.7 64.41 0 0 0 0 214.7 214.7 214.7
(Unreinforced), 0.15 m thick, 14 days
Unskilled Laborer 20 21.47 429.4 429.4 0 429.4 429.4 128.82 0 0 0 0 429.4 429.4 429.4
311(1)e1 Foreman 1 69.16 69.16 69.16 0 69.16 69.16 20.748 0 0 0 0 69.16 69.16 69.16
Portland Cement Concrete Pavement 15,906.00 28.75 Skilled Laborer 4 69.16 276.64 276.64 0 276.64 276.64 82.992 0 0 0 0 276.64 276.64 276.64
(Unreinforced), 0.28 m thick, 14 days
Unskilled Laborer 12 69.16 829.92 829.92 0 829.92 829.92 248.976 0 0 0 0 829.92 829.92 829.92
404(1)a Foreman 1 3.52 3.52 3.52 3.52 3.52 3.52 1.056 0 0 0 0 3.52 0 3.52
Reinforcing Steel, Grade 40 5,065.00 180.00 Skilled Laborer 2 3.52 7.04 7.04 7.04 7.04 7.04 2.112 0 0 0 0 7.04 0 7.04
Unskilled Laborer 8 3.52 28.16 28.16 28.16 28.16 28.16 8.448 0 0 0 0 28.16 0 28.16
404(1)b Foreman 1 1.03 1.03 1.03 1.03 1.03 1.03 0.309 0 0 0 0 1.03 0 1.03
Reinforcing Steel, Grade 60 1,485.00 180.00 Skilled Laborer 2 1.03 2.06 2.06 2.06 2.06 2.06 0.618 0 0 0 0 2.06 0 2.06
Unskilled Laborer 8 1.03 8.24 8.24 8.24 8.24 8.24 2.472 0 0 0 0 8.24 0 8.24
405(1)b2 Foreman 2 3.04 6.08 6.08 0 6.08 6.08 1.824 0 0 0 0 6.08 6.08 6.08
Structural Concrete, 27.58MPa, Class 48.66 2.00 Skilled Laborer 8 3.04 24.32 24.32 0 24.32 24.32 7.296 0 0 0 0 24.32 24.32 24.32
A, 14 days
Unskilled Laborer 16 3.04 48.64 48.64 0 48.64 48.64 14.592 0 0 0 0 48.64 48.64 48.64
 DETAILED CALCULATIONS ON COST OF CONSTRUCTION SAFETY AND HEALTH

OUTPUT PER NO. OF SAFETY SAFETY SAFETY WORKING DUST/GAS BODY RUBBER EYE
ITEM NO. / DESCRIPTION QUANTITY WORKERS DAYS MAN-DAYS RAIN COATS EAR MUFF LANYARD Facemask
HOUR PERSONNEL HELMET SHOES VEST GLOVES MASK HARNESS BOOTS GOGGLES

500(1)b3 Foreman 1 3.78 3.78 3.78 0 3.78 3.78 1.134 0 0 0 0 3.78 3.78 3.78
Pipe Culverts, 910 mm dia., Class IV, 53.00 1.75 Skilled Laborer 2 3.78 7.56 7.56 0 7.56 7.56 2.268 0 0 0 0 7.56 7.56 7.56
RCPC
Unskilled Laborer 4 3.78 15.12 15.12 0 15.12 15.12 4.536 0 0 0 0 15.12 15.12 15.12
500(1)b5 Foreman 1 2.88 2.88 2.88 0 2.88 2.88 0.864 0 0 0 0 2.88 2.88 2.88
Pipe Culverts, 1220 mm dia., Class 23.00 1.00 Skilled Laborer 2 2.88 5.76 5.76 0 5.76 5.76 1.728 0 0 0 0 5.76 5.76 5.76
IV, RCPC
Unskilled Laborer 4 2.88 11.52 11.52 0 11.52 11.52 3.456 0 0 0 0 11.52 11.52 11.52
505(2)a Foreman 1 579.92 579.92 579.92 0 579.92 579.92 173.976 0 0 0 0 579.92 579.92 579.92
Grouted Riprap, Class A 2,899.60 0.63 Skilled Laborer 2 579.92 1159.84 1159.84 0 1159.84 1159.84 347.952 0 0 0 0 1159.84 1159.84 1159.84
Unskilled Laborer 8 579.92 4639.36 4639.36 0 4639.36 4639.36 1391.808 0 0 0 0 4639.36 4639.36 4639.36
506(1) Foreman 1 4.25 4.25 4.25 0 4.25 4.25 1.275 0 0 0 0 4.25 4.25 4.25
Stone Masonry 27.20 0.80 Skilled Laborer 2 4.25 8.5 8.5 0 8.5 8.5 2.55 0 0 0 0 8.5 8.5 8.5
Unskilled Laborer 8 4.25 34 34 0 34 34 10.2 0 0 0 0 34 34 34
508(1) Foreman 1 0.19 0.19 0.19 0 0.19 0.19 0.057 0 0 0 0 0.19 0.19 0.19
Hand-laid Rock Embankment 4.80 3.13 Skilled Laborer 2 0.19 0.38 0.38 0 0.38 0.38 0.114 0 0 0 0 0.38 0.38 0.38
Unskilled Laborer 8 0.19 1.52 1.52 0 1.52 1.52 0.456 0 0 0 0 1.52 1.52 1.52
512(1)a Foreman 1 1.66 1.66 1.66 0 1.66 1.66 0.498 0 0 0 0 1.66 1.66 1.66
Erosion Control Mat, Type 1 464.03 35.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 3 1.66 4.98 4.98 0 4.98 4.98 1.494 0 0 0 0 4.98 4.98 4.98
515(1) Foreman 1 48.36 48.36 48.36 0 48.36 48.36 14.508 0 0 0 0 48.36 48.36 48.36
Mechanically-Stabilized Earth (MSE) 193.45 0.50 Skilled Laborer 2 48.36 96.72 96.72 0 96.72 96.72 29.016 0 0 0 0 96.72 96.72 96.72
Unskilled Laborer 7 48.36 338.52 338.52 0 338.52 338.52 101.556 0 0 0 0 338.52 338.52 338.52
603(3)a1 Foreman 1 136.18 136.18 136.18 0 136.18 136.18 40.854 0 0 0 0 136.18 136.18 136.18
Metal Guardrail (Metal Beam) 4,575.81 4.20 Skilled Laborer 2 136.18 272.36 272.36 0 272.36 272.36 81.708 0 0 0 0 272.36 272.36 272.36
Including Post, Single, W-Beam
Unskilled Laborer 4 136.18 544.72 544.72 0 544.72 544.72 163.416 0 0 0 0 544.72 544.72 544.72
603(4)b Foreman 1 0.17 0.17 0.17 0 0.17 0.17 0.051 0 0 0 0 0.17 0.17 0.17
Metal Beam End Piece, Bull Nose 8.00 6.00 Skilled Laborer 1 0.17 0.17 0.17 0 0.17 0.17 0.051 0 0 0 0 0.17 0.17 0.17
Unskilled Laborer 2 0.17 0.34 0.34 0 0.34 0.34 0.102 0 0 0 0 0.34 0.34 0.34
605(1)c2 Foreman 1 1 1 1 0 1 1 0.3 0 0 0 0 1 1 1
Warning Signs, 750 mm, W1-3B, 8.00 1.00 Skilled Laborer 1 1 1 1 0 1 1 0.3 0 0 0 0 1 1 1
Horizontal Alignment Curve L or R
Unskilled Laborer 2 1 2 2 0 2 2 0.6 0 0 0 0 2 2 2
605(1)d2 Foreman 1 0.25 0.25 0.25 0 0.25 0.25 0.075 0 0 0 0 0.25 0.25 0.25
Warning Signs, 750 mm, W1-4B, 2.00 1.00 Skilled Laborer 1 0.25 0.25 0.25 0 0.25 0.25 0.075 0 0 0 0 0.25 0.25 0.25
Horizontal Alignment Reverse Curve
L or R Unskilled Laborer 2 0.25 0.5 0.5 0 0.5 0.5 0.15 0 0 0 0 0.5 0.5 0.5
605(1)e2 Foreman 1 0.38 0.38 0.38 0 0.38 0.38 0.114 0 0 0 0 0.38 0.38 0.38
Warning Signs, 750 mm, W1-5B, 3.00 1.00 Skilled Laborer 1 0.38 0.38 0.38 0 0.38 0.38 0.114 0 0 0 0 0.38 0.38 0.38
Horizontal Alignment Winding Road L
or R Unskilled Laborer 2 0.38 0.76 0.76 0 0.76 0.76 0.228 0 0 0 0 0.76 0.76 0.76
605(1)k3 Foreman 1 0.25 0.25 0.25 0 0.25 0.25 0.075 0 0 0 0 0.25 0.25 0.25
Warning Signs, 750 mm, W2-5C, 2.00 1.00 Skilled Laborer 1 0.25 0.25 0.25 0 0.25 0.25 0.075 0 0 0 0 0.25 0.25 0.25
Intersection and Junction Signs Y
Junction Unskilled Laborer 2 0.25 0.5 0.5 0 0.5 0.5 0.15 0 0 0 0 0.5 0.5 0.5
605(1)aa2 Foreman 1 0.38 0.38 0.38 0 0.38 0.38 0.114 0 0 0 0 0.38 0.38 0.38
Warning Signs, 750 mm, W5-4C, 3.00 1.00 Skilled Laborer 1 0.38 0.38 0.38 0 0.38 0.38 0.114 0 0 0 0 0.38 0.38 0.38
Road Obstacle Signs Steep Descent
Unskilled Laborer 2 0.38 0.76 0.76 0 0.76 0.76 0.228 0 0 0 0 0.76 0.76 0.76
605(1)ab3 Foreman 1 0.25 0.25 0.25 0 0.25 0.25 0.075 0 0 0 0 0.25 0.25 0.25
Warning Signs, 750 mm, W5-5C, 2.00 1.00 Skilled Laborer 1 0.25 0.25 0.25 0 0.25 0.25 0.075 0 0 0 0 0.25 0.25 0.25
Road Obstacle Signs Steep Climb
Unskilled Laborer 2 0.25 0.5 0.5 0 0.5 0.5 0.15 0 0 0 0 0.5 0.5 0.5
605(1)ai2 Foreman 1 0.25 0.25 0.25 0 0.25 0.25 0.075 0 0 0 0 0.25 0.25 0.25
Warning Signs, 750mm x 750mm, 2.00 1.00 Skilled Laborer 1 0.25 0.25 0.25 0 0.25 0.25 0.075 0 0 0 0 0.25 0.25 0.25
W6-1C, Pedestrian and School Signs
Pedestrian Crossing Ahead Unskilled Laborer 2 0.25 0.5 0.5 0 0.5 0.5 0.15 0 0 0 0 0.5 0.5 0.5
605(2)a3 Foreman 1 0.13 0.13 0.13 0 0.13 0.13 0.039 0 0 0 0 0.13 0.13 0.13
Regulatory Signs, 750mm x 750mm, 1.00 1.00 Skilled Laborer 1 0.13 0.13 0.13 0 0.13 0.13 0.039 0 0 0 0 0.13 0.13 0.13
R1-1C, Priority Signs Stop
Unskilled Laborer 2 0.13 0.26 0.26 0 0.26 0.26 0.078 0 0 0 0 0.26 0.26 0.26
605(2)b2 Foreman 1 0.13 0.13 0.13 0 0.13 0.13 0.039 0 0 0 0 0.13 0.13 0.13
Regulatory Signs, 750mm, R1-2B, 1.00 1.00 Skilled Laborer 1 0.13 0.13 0.13 0 0.13 0.13 0.039 0 0 0 0 0.13 0.13 0.13
Priority Signs Give Way
Unskilled Laborer 2 0.13 0.26 0.26 0 0.26 0.26 0.078 0 0 0 0 0.26 0.26 0.26
605(2)ai3 Foreman 1 0.25 0.25 0.25 0 0.25 0.25 0.075 0 0 0 0 0.25 0.25 0.25
Regulatory Signs, 750mm, R6-8C, 2.00 1.00 Skilled Laborer 1 0.25 0.25 0.25 0 0.25 0.25 0.075 0 0 0 0 0.25 0.25 0.25
Miscellaneous Signs Pedestrian
Crossing Unskilled Laborer 2 0.25 0.5 0.5 0 0.5 0.5 0.15 0 0 0 0 0.5 0.5 0.5
 DETAILED CALCULATIONS ON COST OF CONSTRUCTION SAFETY AND HEALTH

OUTPUT PER NO. OF SAFETY SAFETY SAFETY WORKING DUST/GAS BODY RUBBER EYE
ITEM NO. / DESCRIPTION QUANTITY WORKERS DAYS MAN-DAYS RAIN COATS EAR MUFF LANYARD Facemask
HOUR PERSONNEL HELMET SHOES VEST GLOVES MASK HARNESS BOOTS GOGGLES

605(5)a3 Foreman 1 0.38 0.38 0.38 0 0.38 0.38 0.114 0 0 0 0 0.38 0.38 0.38
Traffic Instruction Signs, 800mm X 3.00 1.00 Skilled Laborer 1 0.38 0.38 0.38 0 0.38 0.38 0.114 0 0 0 0 0.38 0.38 0.38
600 mm, S1-3A, Supplementary
Signs TRUCK USE LOW GEAR Unskilled Laborer 2 0.38 0.76 0.76 0 0.76 0.76 0.228 0 0 0 0 0.76 0.76 0.76
605(6)e1 Foreman 1 3.88 3.88 3.88 3.88 3.88 3.88 1.164 0 0 0 0 3.88 0 3.88
Hazard Markers, 450mm x 600mm, 31.00 1.00 Skilled Laborer 1 3.88 3.88 3.88 3.88 3.88 3.88 1.164 0 0 0 0 3.88 0 3.88
Chevron Signs
Unskilled Laborer 2 3.88 7.76 7.76 7.76 7.76 7.76 2.328 0 0 0 0 7.76 0 7.76
611(1) Foreman 1 480 480 480 480 480 480 144 0 0 0 0 480 0 480
Trees Furnishing and Transplanting 115,200.00 30.00 Skilled Laborer 1 480 480 480 480 480 480 144 0 0 0 0 480 0 480
Unskilled Laborer 2 480 960 960 960 960 960 288 0 0 0 0 960 0 960
612(1) Foreman 1 5.47 5.47 5.47 5.47 5.47 5.47 1.641 0 0 0 0 5.47 0 5.47
Reflectorized Thermoplastic 1,093.32 25.00 Skilled Laborer 2 5.47 10.94 10.94 10.94 10.94 10.94 3.282 0 0 0 0 10.94 0 10.94
Pavement Markings White
Unskilled Laborer 6 5.47 32.82 32.82 32.82 32.82 32.82 9.846 0 0 0 0 32.82 0 32.82
622(2)c Foreman 1 10.15 10.15 10.15 10.15 10.15 10.15 3.045 0 0 0 0 10.15 0 10.15
Coco-logs/Fascine, CN 300 1,218.40 15.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 8 10.15 81.2 81.2 81.2 81.2 81.2 24.36 0 0 0 0 81.2 0 81.2
622(3)b Foreman 1 40 40 40 40 40 40 12 0 0 0 0 40 0 40
Vegetation, Vetiver Grass System 5,599.80 17.50 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 8 40 320 320 320 320 320 96 0 0 0 0 320 0 320

A. TOTAL, PERSONNEL/MAN-DAYS 326 13318.84 13318.84 3465.15 13318.84 13318.84 3995.652 0 0 0 0 13318.84 9853.69 13318.84
B. SERVICE LIFE, DAYS 730 365 180 3 730 1 730 730 730 0.50 365 60
C. PURCHASE COST, PPh 180.55 1,012.00 400.00 23.00 245.00 63.25 602.60 1,263.85 1,083.30 5.00 506.00 300.00
D. UNIT COST / MAN-DAY (C ÷ B) 0.25 2.77 2.22 7.67 0.34 63.25 0.83 1.73 1.48 10.00 1.39 5.00
E. DIRECT COST FOR PPE's (D x A (Man-days)) 3,329.71 9,598.47 29,567.82 102,155.50 1,358.52 - - - - 133,188.40 13,696.63 66,594.20 359,489.25
F. SAFETY OFFICER/PRACTITIONER (PART TIME) @ P15,000.00/MONTH (AS PER D.O. 56, S2005, consider atleast 4 hours per week) 184,734.72
G. HEALTH PERSONNEL (FULL TIME) @ P8,400.00/MONTH (AS PER D.O. 56, S2005) 133,638.96
H. SANITATION AIDE 206,172.32
I. EQUIPMENT 25,860.16
J. Revised Construction Safety Guidelines for the Implementation of Infrastructure Projects During COVID-19 Public Health Crisis 231,935.00
K.TOTAL DIRECT COST (E + F + G + H + I + J) 1,141,830.41
L. OCM (9% OF H) -
M. PROFIT (8% OF H) 91,346.43
N. VAT (5% OF H + I + J) 61,658.84
O. TOTAL COST (H + I + J + K) 1,294,835.69
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 100(1) Clearing and Grubbing

Unit of Measurement : ha
Output per hour - As Submitted : 0.05 ha./hr
Output per hour - As Evaluated : 0.05 ha./hr

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.1 - As Submitted 231.58

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 2 1.00 61.07 122.14
A.2

Sub - Total for A.2 - As Evaluated 231.58

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

Equipment
a. Dump Truck (12 yd3) 2 1.00 1,420.00 2,840.00
B.1 b. Payloader (1.5 m3), LX80-2C 1 1.00 1,733.00 1,733.00
c. Bulldozer, D6H SERIES II PSDS/DD 1 1.00 3,379.00 3,379.00

Sub - Total for B.1 - As Submitted 7,952.00

Equipment
a. Dump Truck (12 yd3) 2 1.00 1,420.00 2,840.00
b. Payloader (1.5 m3), LX80-2C 1 1.00 1,733.00 1,733.00
B.2 c. Bulldozer, D6H SERIES II PSDS/DD 1 1.00 3,379.00 3,379.00

Sub - Total for B.2 - As Evaluated 7,952.00

C.1 Total (A.1 + B.1) - As Submitted 8,183.58
C.2 Total (A.2 + B.2) - As Evaluated 8,183.58
D.1 Output per hour - As Submitted 0.05 ha./hr
D.2 Output per hour - As Evaluated 0.05 ha./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 163,671.60
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 163,671.60

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials

F.1

Sub - Total for F.1 - As Submitted 0.00

Materials

F.2

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 163,671.60
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 163,671.60
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 16,367.16
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 16,367.16
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 13,093.73
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 13,093.73
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 9,656.62
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 9,656.62
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 202,789.11
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 202,789.11

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 100(3)a2 Individual Removal of Trees, 301 - 500 mm. dia., Small

Unit of Measurement : each

Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
a. Construction Foreman 1 0.67 109.44 73.32
A.1
b. Skilled Laborer 1 0.67 79.17 53.04
c. Unskilled Laborer 2 0.67 61.07 81.83

Sub - Total for A.1 - As Submitted 208.20

Labor
a. Construction Foreman 1 0.67 109.44 73.32
b. Skilled Laborer 1 0.67 79.17 53.04
A.2
c. Unskilled Laborer 2 0.67 61.07 81.83

Sub - Total for A.2 - As Evaluated 208.20

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

Equipment
a. Backhoe (0.80 m3) 1 0.50 1,537.00 768.50
B.1 b. Dump Truck (12 yd3) Disposal Area within 10.00 km 1 0.33 1,420.00 468.60
c. Chainsaw 1 0.33 75.36 24.87

Sub - Total for B.1 - As Submitted 1,261.97

Equipment
a. Backhoe (0.80 m3) 1 0.50 1,537.00 768.50
b. Dump Truck (12 yd3) Disposal Area within 10.00 km 1 0.33 1,420.00 468.60
B.2 c. Chainsaw 1 0.33 75.36 24.87

Sub - Total for B.2 - As Evaluated 1,261.97

C.1 Total (A.1 + B.1) - As Submitted 1,470.17
C.2 Total (A.2 + B.2) - As Evaluated 1,470.17
D.1 Output per hour - As Submitted 1.00 ha./hr
D.2 Output per hour - As Evaluated 1.00 ha./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,470.17
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 1,470.17

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Rope, 1" dia. - 5 uses lm 20.00 3.50 14.00
F.1

Sub - Total for F.1 - As Submitted 14.00

Materials
a. Rope, 1" dia. - 5 uses lm 20.00 3.50 14.00

F.2

Sub - Total for F.2 - As Evaluated 14.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,484.17
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,484.17
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 148.42
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 148.42
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 118.73
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 118.73
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 87.57
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 87.57
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,838.89
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 1,838.89

Prepared by: Checked/Reviewed by:

 JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 101(2) Removal of Actual Structures/Obstruction

Unit of Measurement : each

Output per hour - As Submitted : 1.00 each/hr Legend:
Output per hour - As Evaluated : 1.00 each/hr PREGP Covid-19 Response Items of Works

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.1 - As Submitted 598.00

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 8 1.00 61.07 488.56
A.2

Sub - Total for A.2 - As Evaluated 598.00

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

Equipment
a. Backhoe w/ Breaker (0.80 m 3) 1 0.50 1,998.10 999.05
B.1 b. Dump Truck (12 yd3) 1 0.50 1,420.00 710.00
Minor Tools (10% of Labor) 59.80

Sub - Total for B.1 - As Submitted 1,768.85

Equipment
a. Backhoe w/ Breaker (0.80 m 3) 1 0.50 1,998.10 999.05
b. Dump Truck (12 yd3) 1 0.50 1,420.00 710.00
B.2 Minor Tools (10% of Labor) 59.80

Sub - Total for B.2 - As Evaluated 1,768.85

C.1 Total (A.1 + B.1) - As Submitted 2,366.85
C.2 Total (A.2 + B.2) - As Evaluated 2,366.85
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 2,366.85
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 2,366.85

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials

F.1

Sub - Total for F.1 - As Submitted 0.00

Materials

F.2

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,366.85
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 2,366.85
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 236.69
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 236.69
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 189.35
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 189.35
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 139.64
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 139.64
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,932.53
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 2,932.53

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 101(3)b5 Removal of Actual Structures/Obstruction, 0.28 m thick PCCP (Unreinforced)

Unit of Measurement : sq m
Output per hour - As Submitted : 35.00 sq.m./hr
Output per hour - As Evaluated : 35.00 sq.m./hr

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.1 - As Submitted 231.58

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 2 1.00 61.07 122.14
A.2

Sub - Total for A.2 - As Evaluated 231.58

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

Equipment
a. Backhoe w/ Pavement Breaker (0.80 mᶾ) 1 1.00 1,998.10 1,998.10
B.1 b. Payloader (1.50 m3) 1 1.00 1,733.00 1,733.00
c. Dump Truck (12 yd 3) Disposal Area within 10.00 km 1 0.50 1,420.00 710.00
Minor Tools (10% of Labor) 23.16

Sub - Total for B.1 - As Submitted 4,464.26

Equipment
a. Backhoe w/ Pavement Breaker (0.80 mᶾ) 1 1.00 1,998.10 1,998.10
b. Payloader (1.50 m3) 1 1.00 1,733.00 1,733.00
B.2 c. Dump Truck (12 yd 3) Disposal Area within 10.00 km 1 0.50 1,420.00 710.00
Minor Tools (10% of Labor) 23.16

Sub - Total for B.2 - As Evaluated 4,464.26

C.1 Total (A.1 + B.1) - As Submitted 4,695.84
C.2 Total (A.2 + B.2) - As Evaluated 4,695.84
D.1 Output per hour - As Submitted 35.00 sq.m./hr
D.2 Output per hour - As Evaluated 35.00 sq.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 134.17
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 134.17

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials

F.1

Sub - Total for F.1 - As Submitted 0.00

Materials

F.2

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 134.17
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 134.17
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 13.42
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 13.42
 I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 10.73
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 10.73
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 7.92
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 7.92
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 166.23
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 166.23

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 101(8) Removal of Existing Guardrails

Unit of Measurement : lm
Output per hour - As Submitted : 4.20 lm/hr
Output per hour - As Evaluated : 4.20 lm/hr

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

Labor
Removal:
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
A.1
c. Unskilled Laborer 4 1.00 61.07 244.28
Reinstallation:
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
c. Unskilled Laborer 4 1.00 61.07 244.28
Sub - Total for A.1 - As Submitted 1,024.12
Labor
Removal:
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
c. Unskilled Laborer 4 1.00 61.07 244.28
A.2
Reinstallation:
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
c. Unskilled Laborer 4 1.00 61.07 244.28
Sub - Total for A.2 - As Evaluated 1,024.12

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

Equipment
B.1 Minor Tools (10% of Labor) 102.41

Sub - Total for B.1 - As Submitted 102.41

Equipment
Minor Tools (10% of Labor) 102.41
B.2

Sub - Total for B.2 - As Evaluated 102.41

C.1 Total (A.1 + B.1) - As Submitted 1,126.53
C.2 Total (A.2 + B.2) - As Evaluated 1,126.53
D.1 Output per hour - As Submitted 4.20 lm/hr
D.2 Output per hour - As Evaluated 4.20 lm/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 268.22
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 268.22

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
F.1 a. Bolt, Nut and Washer 5/8" dia. x 9" pc 0.50 32.00 16.00
b. Bolt, Nut and Washer 5/8" dia. x 1" pc 2.00 22.00 44.00

Sub - Total for F.1 - As Submitted 60.00

Materials
a. Bolt, Nut and Washer 5/8" dia. x 9" pc 0.50 32.00 16.00
F.2 b. Bolt, Nut and Washer 5/8" dia. x 1" pc 2.00 22.00 44.00

Sub - Total for F.2 - As Evaluated 60.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 328.22
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 328.22
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 32.82
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 32.82
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 26.26
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 26.26
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 19.37
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 19.37
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 406.67
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 406.67

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Construction of Gravel Road - Mawab - Maragusan - Caraga Road, Package G, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 101(9) Removal of Existing Guardrail Posts

Unit of Measurement : each

Output per hour - As Submitted : 5.00 each/hr
Output per hour - As Evaluated : 5.00 each/hr

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

Labor
Removal:
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
A.1 c. Unskilled Laborer 4 1.00 61.07 244.28
Reinstallation:
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
c. Unskilled Laborer 4 1.00 61.07 244.28

Sub - Total for A.1 - As Submitted 1,024.12

Labor
Removal:
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
c. Unskilled Laborer 4 1.00 61.07 244.28
A.2 Reinstallation:
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
c. Unskilled Laborer 4 1.00 61.07 244.28

Sub - Total for A.2 - As Evaluated 1,024.12

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

Equipment
B.1
Minor Tools (10% of Labor) 102.41

Sub - Total for B.1 - As Submitted 102.41

Equipment
Minor Tools (10% of Labor) 102.41
B.2

Sub - Total for B.2 - As Evaluated 102.41

C.1 Total (A.1 + B.1) - As Submitted 1,126.53
C.2 Total (A.2 + B.2) - As Evaluated 1,126.53
D.1 Output per hour - As Submitted 5.00 each/hr
D.2 Output per hour - As Evaluated 5.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 225.31
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 225.31

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
F.1

Sub - Total for F.1 - As Submitted 0.00

Materials

F.2

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 225.31
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 225.31
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 22.53
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 22.53
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 18.02
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 18.02
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 13.29
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 13.29
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 279.15
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 279.15

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 101(10) Removal of Existing Road Signs

Unit of Measurement : each

Output per hour - As Submitted : 1.00 each/hr Legend:
Output per hour - As Evaluated : 1.00 each/hr PREGP Covid-19 Response Items of Works

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

Labor
Removal:
a. Construction Foreman 1 1.00 109.44 109.44
A.1 b. Unskilled Laborer 6 1.00 61.07 366.42
Reinstallation:
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 6 1.00 61.07 366.42

Sub - Total for A.1 - As Submitted 951.72

Labor
Removal:
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 6 1.00 61.07 366.42
A.2 Reinstallation:
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 6 1.00 61.07 366.42

Sub - Total for A.2 - As Evaluated 951.72

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

Equipment
B.1 a. Cargo Truck (10T) 1 0.25 783 195.75
Minor Tools (10% of Labor) 95.17

Sub - Total for B.1 - As Submitted 290.92

Equipment
a. Cargo Truck (10T) 1 0.25 783 195.75
B.2 Minor Tools (10% of Labor) 95.17

Sub - Total for B.2 - As Evaluated 290.92

C.1 Total (A.1 + B.1) - As Submitted 1,242.64
C.2 Total (A.2 + B.2) - As Evaluated 1,242.64
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,242.64
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 1,242.64

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
F.1

Sub - Total for F.1 - As Submitted 0.00

Materials

F.2

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,242.64
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,242.64
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 124.26
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 124.26
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 99.41
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 99.41
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 73.32
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 73.32
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,539.63
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 1,539.63

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 102(2) Surplus Common Excavation

Unit of Measurement : cu m
Output per hour - As Submitted : 80.00 cu.m./hr
Output per hour - As Evaluated : 80.00 cu.m./hr

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.1 - As Submitted 231.58

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.2 - As Evaluated 231.58

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

Equipment
a. Bulldozer, D6H SERIES II PSDS/DD 1 1.00 3,379.00 3,379.00
b. Payloader (1.50 m3), LX80-2C 1 1.00 1,733.00 1,733.00
B.1 c. Payloader (1.50 m3), LX80-2C - at disposal area 1 0.30 1,733.00 519.90
d. Dump Truck (12 yd3) Disposal Area within 10.00 km 3 2.83 1,420.00 12,055.80
e. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00
Minor Tools (10% of Labor) 23.16

Sub - Total for B.1 - As Submitted 19,247.86

Equipment
a. Bulldozer, D6H SERIES II PSDS/DD 1 1.00 3,379.00 3,379.00
b. Payloader (1.50 m3), LX80-2C 1 1.00 1,733.00 1,733.00
c. Payloader (1.50 m3), LX80-2C - at disposal area 1 0.30 1,733.00 519.90
B.2 d. Dump Truck (12 yd3) Disposal Area within 10.00 km 3 2.83 1,420.00 12,055.80
e. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00
Minor Tools (10% of Labor) 23.16

Sub - Total for B.2 - As Evaluated 19,247.86

C.1 Total (A.1 + B.1) - As Submitted 19,479.44
C.2 Total (A.2 + B.2) - As Evaluated 19,479.44
D.1 Output per hour - As Submitted 80.00 cu.m./hr
D.2 Output per hour - As Evaluated 80.00 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 243.49
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 243.49

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials

F.1

Sub - Total for F.1 - As Submitted 0.00

Materials

F.2

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 243.49
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 243.49
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 24.35
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 24.35
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 19.48
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 19.48
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 14.37
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 14.37
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 301.69
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 301.69

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV
 CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT
Item 102(2) - Surplus Common Excavation

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Ave. Hauling Distance = 10.00 km

Terrain = Flat Paved (Heavy Traffic at Urban Area)
Travel Speed Loaded = 25.00 km/hr
Travel Speed Empty = 35.00 km/hr

Loading Time = 3.00 min

Loaded Travel Time = 24.00 min
Unload and Manuever = 2.00 min
Return Empty = 17.14 min
Cycle Time = 46.14 min
Allowance for Delay = 4.61 min

Total Cycle Time = 50.75 min / 8 cu.m. / dump truck

= 0.85 hr / 8 cu.m. / dump truck

Total Cycle Time = 8.50 hr / 80.00 cu.m. / dump truck

= 2.83 hr / 80.00 cu.m. / 3 dump trucks
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 103(1)a Structure Excavation, Common Soil

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

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Unskilled Laborer 3 1.00 61.07 183.21

Sub - Total for A.1 - As Submitted 292.65

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 3 1.00 61.07 183.21
A.2

Sub - Total for A.2 - As Evaluated 292.65

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

Equipment
a. Dump Truck (12 yd3) Disposal Area within 10.00 km 2 1.07 1,420.00 3,038.80
B.1 b. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00
Minor Tools (10% of Labor) 29.27

Sub - Total for B.1 - As Submitted 4,605.07

Equipment
a. Dump Truck (12 yd3) Disposal Area within 10.00 km 2 1.07 1,420.00 3,038.80
b. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00
B.2 Minor Tools (10% of Labor) 29.27

Sub - Total for B.2 - As Evaluated 4,605.07

C.1 Total (A.1 + B.1) - As Submitted 4,897.72
C.2 Total (A.2 + B.2) - As Evaluated 4,897.72
D.1 Output per hour - As Submitted 20.00 cu.m./hr
D.2 Output per hour - As Evaluated 20.00 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 244.89
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 244.89

Name and Specification Unit Quantity Unit Cost Amount (PhP)

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 244.89
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 244.89
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 24.49
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 24.49
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 19.59
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 19.59
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 14.45
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 14.45
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 303.41
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 303.41

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV
 CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT
Item 103(1)a - Structure Excavation, Common Soil

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Ave. Hauling Distance = 10.00 km

Terrain = Flat Paved (Heavy Traffic at Urban Area)
Travel Speed Loaded = 25.00 km/hr
Travel Speed Empty = 35.00 km/hr

Loading Time = 3.00 min

Loaded Travel Time = 24.00 min
Unload and Manuever = 2.00 min
Return Empty = 17.14 min
Cycle Time = 46.14 min
Allowance for Delay = 4.61 min

Total Cycle Time = 50.75 min / 8 cu.m. / dump truck

= 0.85 hr / 8 cu.m. / dump truck

Total Cycle Time = 2.13 hr / 20 cu.m. / dump truck

= 1.07 hr / 20 cu.m. / 2 dump trucks
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 103(3) Foundation Fill

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

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Unskilled Laborer 4 1.00 61.07 244.28

Sub - Total for A.1 - As Submitted 353.72

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 4 1.00 61.07 244.28
A.2

Sub - Total for A.2 - As Evaluated 353.72

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

Equipment
a. Plate Compactor (5 hp) 1 1.00 123.00 123.00
B.1 b. Water Truck/Pump (16000 L) 1 0.01 2,450.00 24.50
Minor Tools (10% of Labor) 35.37

Sub - Total for B.1 - As Submitted 182.87

Equipment
a. Plate Compactor (5 hp) 1 1.00 123.00 123.00
b. Water Truck/Pump (16000 L) 1 0.01 2,450.00 24.50
B.2 Minor Tools (10% of Labor) 35.37

Sub - Total for B.2 - As Evaluated 182.87

C.1 Total (A.1 + B.1) - As Submitted 536.59
C.2 Total (A.2 + B.2) - As Evaluated 536.59
D.1 Output per hour - As Submitted 1.25 cu.m./hr
D.2 Output per hour - As Evaluated 1.25 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 429.27
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 429.27

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Filling Materials cu m 1.15 788.77 907.09
F.1

Sub - Total for F.1 - As Submitted 907.09

Materials
a. Filling Materials cu m 1.15 788.77 907.09

F.2

Sub - Total for F.2 - As Evaluated 907.09

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,336.36
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,336.36
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 133.64
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 133.64
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 106.91
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 106.91
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 78.85
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 78.85
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,655.75
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 1,655.75

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV
 CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT
Item 103(3) - Foundation Fill

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Quarry Site = Sumlog Quarry

Ave. Hauling Distance = 37.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 74.00 min

Return Empty = 55.50 min
Cycle Time = 129.50 min
Allowance for Delay = 12.95 min

Total Cycle Time = 142.45 min

= 2.37 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 2.37 61.07 144.74

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Dump Truck (12 yd3) 1 2.37 1,420.00 3,365.40

TOTAL 3,510.14

COST OF HAULING : 438.77 / cu.m.

MATERIALS from CCIS:

Aggregate Subbase Course = ( P350.00 + P438.77 ) = P788.77 / cu.m.

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 103(6)a Pipe Culverts and Drain Excavation, Common Soil

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

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Unskilled Laborer 3 1.00 61.07 183.21

Sub - Total for A.1 - As Submitted 292.65

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 3 1.00 61.07 183.21
A.2

Sub - Total for A.2 - As Evaluated 292.65

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

Equipment
a. Dump Truck (12 yd3) Disposal Area within 10.00 km 2 1.07 1,420.00 3,038.80
B.1 b. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00
Minor Tools (10% of Labor) 29.27

Sub - Total for B.1 - As Submitted 4,605.07

Equipment
a. Dump Truck (12 yd3) Disposal Area within 10.00 km 2 1.07 1,420.00 3,038.80
b. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00
B.2 Minor Tools (10% of Labor) 29.27

Sub - Total for B.2 - As Evaluated 4,605.07

C.1 Total (A.1 + B.1) - As Submitted 4,897.72
C.2 Total (A.2 + B.2) - As Evaluated 4,897.72
D.1 Output per hour - As Submitted 20.00 cu.m./hr
D.2 Output per hour - As Evaluated 20.00 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 244.89
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 244.89

Name and Specification Unit Quantity Unit Cost Amount (PhP)

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 244.89
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 244.89
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 24.49
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 24.49
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 19.59
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 19.59
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 14.45
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 14.45
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 303.41
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 303.41

Prepared by: Checked/Reviewed by:

 JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV

CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT

Item 103(6)a - Pipe Culverts and Drain Excavation, Common Soil

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Ave. Hauling Distance = 10.00 km

Terrain = Flat Paved (Heavy Traffic at Urban Area)
Travel Speed Loaded = 25.00 km/hr
Travel Speed Empty = 35.00 km/hr

Loading Time = 3.00 min

Loaded Travel Time = 24.00 min
Unload and Manuever = 2.00 min
Return Empty = 17.14 min
Cycle Time = 46.14 min
Allowance for Delay = 4.61 min

Total Cycle Time = 50.75 min / 8 cu.m. / dump truck

= 0.85 hr / 8 cu.m. / dump truck

Total Cycle Time = 2.13 hr / 20 cu.m. / dump truck

= 1.07 hr / 20 cu.m. / 2 dump trucks
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
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./hr
Output per hour - As Evaluated : 50.00 cu.m./hr

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

Labor
For Excavation Work :
a. Construction Foreman 1 0.83 109.44 90.84
A.1
b. Unskilled Laborer 2 0.83 61.07 101.38
Spreading & Compaction:
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.1 - As Submitted 423.79
Labor
For Excavation Work :
a. Construction Foreman 1 0.83 109.44 90.84
b. Unskilled Laborer 2 0.83 61.07 101.38
A.2
Spreading & Compaction:
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.2 - As Evaluated 423.79

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

Equipment
For Excavation Work :
a. Bulldozer, D6H SERIES II PSDS/DD 1 0.83 3,379.00 2,804.57
b. Payloader (1.50 m3) 1 0.83 1,733.00 1,438.39
B.1
c. Dump Truck (12 yd 3) 2 0.83 1,420.00 2,357.20
Spreading & Compaction:
a. Motorized Road Grader (140 hp), G710A 1 1.00 2,173.00 2,173.00
b. Vibratory Roller (10 mt), SD100DC 1 1.00 1,846.00 1,846.00
c. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50
Sub - Total for B.1 - As Submitted 11,231.66
Equipment
For Excavation Work :
a. Bulldozer, D6H SERIES II PSDS/DD 1 0.83 3,379.00 2,804.57
b. Payloader (1.50 m3) 1 0.83 1,733.00 1,438.39
c. Dump Truck (12 yd 3) 2 0.83 1,420.00 2,357.20
B.2
Spreading & Compaction:
a. Motorized Road Grader (140 hp), G710A 1 1.00 2,173.00 2,173.00
b. Vibratory Roller (10 mt), SD100DC 1 1.00 1,846.00 1,846.00
c. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50
Sub - Total for B.2 - As Evaluated 11,231.66
C.1 Total (A.1 + B.1) - As Submitted 11,655.45
C.2 Total (A.2 + B.2) - As Evaluated 11,655.45
D.1 Output per hour - As Submitted 50.00 cu.m./hr
D.2 Output per hour - As Evaluated 50.00 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 233.11
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 233.11

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1
Materials
Sub - Total for F.1 - As Submitted 0.00
Materials
F.2
Sub - Total for F.2 - As Evaluated 0.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 233.11
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 233.11
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 23.31
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 23.31
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 18.65
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 18.65
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 13.75
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 13.75
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 288.82
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 288.82

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 105(1)a Subgrade Preparation, Common Material

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

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.1 - As Submitted 231.58

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 2 1.00 61.07 122.14
A.2

Sub - Total for A.2 - As Evaluated 231.58

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

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

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

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

Sub - Total for B.2 - As Evaluated 4,631.50

C.1 Total (A.1 + B.1) - As Submitted 4,863.08
C.2 Total (A.2 + B.2) - As Evaluated 4,863.08
D.1 Output per hour - As Submitted 300.00 sq.m./hr
D.2 Output per hour - As Evaluated 300.00 sq.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 16.21
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 16.21

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials

F.1

Sub - Total for F.1 - As Submitted 0.00

Materials

F.2

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 16.21
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 16.21
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 1.62
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 1.62
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 1.30
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 1.30
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 0.96
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 0.96
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 20.08
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 20.08

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 200(1) Aggregate Subbase Course

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

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.1 - As Submitted 231.58

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 2 1.00 61.07 122.14
A.2

Sub - Total for A.2 - As Evaluated 231.58

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

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

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

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

Sub - Total for B.2 - As Evaluated 4,631.50

C.1 Total (A.1 + B.1) - As Submitted 4,863.08
C.2 Total (A.2 + B.2) - As Evaluated 4,863.08
D.1 Output per hour - As Submitted 50.00 cu.m./hr
D.2 Output per hour - As Evaluated 50.00 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 97.26
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 97.26

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Aggregate Subbase Course (w/ 15% Shrinkage Factor) cu m 1.15 788.77 907.09
F.1

Sub - Total for F.1 - As Submitted 907.09

Materials
a. Aggregate Subbase Course (w/ 15% Shrinkage Factor) cu m 1.15 788.77 907.09

F.2

Sub - Total for F.2 - As Evaluated 907.09

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,004.35
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,004.35
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 100.43
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 100.43
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 80.35
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 80.35
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 59.26
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 59.26
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,244.39
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 1,244.39

Prepared by: Checked/Reviewed by:

 JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV

CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT

Item 200(1) - Aggregate Subbase Course

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Quarry Site = Sumlog Quarry

Ave. Hauling Distance = 37.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 40.00 km/hr
Travel Speed Empty = 30.00 km/hr

Loaded Travel Time = 55.50 min

Return Empty = 74.00 min
Cycle Time = 129.50 min
Allowance for Delay = 12.95 min

Total Cycle Time = 142.45 min

= 2.37 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 2.37 61.07 144.74

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Dump Truck (12 yd3) 1 2.37 1,420.00 3,365.40

TOTAL 3,510.14

COST OF HAULING : 438.77 / cu.m.

MATERIALS from CCIS:

Aggregate Subbase Course = ( P350.00 + P438.77 ) = P788.77 / cu.m.

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 201(1) Aggregate Base Course

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

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.1 - As Submitted 231.58

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 2 1.00 61.07 122.14
A.2

Sub - Total for A.2 - As Evaluated 231.58

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

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

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

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

Sub - Total for B.2 - As Evaluated 4,631.50

C.1 Total (A.1 + B.1) - As Submitted 4,863.08
C.2 Total (A.2 + B.2) - As Evaluated 4,863.08
D.1 Output per hour - As Submitted 50.00 cu.m./hr
D.2 Output per hour - As Evaluated 50.00 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 97.26
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 97.26

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Aggregate Base course cu m 1.15 976.77 1,123.29
F.1 (w/ 15% Shrinkage Factor)

Sub - Total for F.1 - As Submitted 1,123.29

Materials
a. Aggregate Base course cu m 1.15 976.77 1,123.29
(w/ 15% Shrinkage Factor)
F.2

Sub - Total for F.2 - As Evaluated 1,123.29

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,220.55
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,220.55
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 122.05
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 122.05
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 97.64
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 97.64
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 72.01
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 72.01
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,512.26
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 1,512.26

Prepared by: Checked/Reviewed by:

 JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV

CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT

Item 201(1) - Aggregate Base Course

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Quarry Site = Sumlog Quarry

Ave. Hauling Distance = 37.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 74.00 min

Return Empty = 55.50 min
Cycle Time = 129.50 min
Allowance for Delay = 12.95 min

Total Cycle Time = 142.45 min

= 2.37 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 2.37 61.07 144.74

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Dump Truck (12 yd3) 1 2.37 1,420.00 3,365.40

TOTAL 3,510.14

COST OF HAULING : 438.77 / cu.m.

MATERIALS from CCIS:

Aggregate Base Course = ( P538.00 + P438.77 ) = P976.77 / cu.m.

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 300(1) Gravel Surface Course

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

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.1 - As Submitted 231.58

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 2 1.00 61.07 122.14
A.2

Sub - Total for A.2 - As Evaluated 231.58

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

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

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

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

Sub - Total for B.2 - As Evaluated 4,631.50

C.1 Total (A.1 + B.1) - As Submitted 4,863.08
C.2 Total (A.2 + B.2) - As Evaluated 4,863.08
D.1 Output per hour - As Submitted 50.00 cu.m./hr
D.2 Output per hour - As Evaluated 50.00 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 97.26
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 97.26

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Uncrushed Aggregate Surface Course cu m 1.15 1,005.77 1,156.64
F.1 (w/ 15% Shrinkage Factor)

Sub - Total for F.1 - As Submitted 1,156.64

Materials
a. Uncrushed Aggregate Surface Course cu m 1.15 1,005.77 1,156.64
(w/ 15% Shrinkage Factor)
F.2

Sub - Total for F.2 - As Evaluated 1,156.64

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,253.90
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,253.90
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 125.39
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 125.39
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 100.31
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 100.31
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 73.98
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 73.98
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,553.58
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 1,553.58

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

 Engineer II Engineer IV

CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT

Item 300(1) - Gravel Surface Course

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Quarry Site = Sumlog Quarry

Ave. Hauling Distance = 37.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 74.00 min

Return Empty = 55.50 min
Cycle Time = 129.50 min
Allowance for Delay = 12.95 min

Total Cycle Time = 142.45 min

= 2.37 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 2.37 61.07 144.74

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Dump Truck (12 yd3) 1 2.37 1,420.00 3,365.40

TOTAL 3,510.14

COST OF HAULING : 438.77 / cu.m.

MATERIALS from CCIS:

Aggregate Surface Course = ( P567.00 + P438.77 ) = P1,005.77 / cu.m.

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 311(1)a Portland Cement Concrete Pavement (Unreinforced), 0.15 m thick, 14 days

Unit of Measurement : sq m
Output per hour - As Submitted : 53.67 sq.m./hr Legend:
Output per hour - As Evaluated : 53.67 sq.m./hr PREGP Covid-19 Response Items of Works

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

Labor

A.1 a. Construction Foreman 1 1.00 109.44 109.44

b. Skilled Laborer 10 1.00 79.17 791.70
c. Unskilled Laborer 20 1.00 61.07 1221.40

Sub - Total for A.1 - As Submitted 2122.54

Labor

a. Construction Foreman 1 1.00 109.44 109.44

A.2 b. Skilled Laborer 10 1.00 79.17 791.70
c. Unskilled Laborer 20 1.00 61.07 1221.40

Sub - Total for A.2 - As Evaluated 2122.54

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

Equipment

a. Transit Mixer (5 m3) 2 0.50 1,318.00 1,318.00

b. Concrete Vibrator 2 0.50 91.25 91.25
c. Concrete Batch Plant (30 m3) 1 1.00 1,759.50 1,759.50
B.1 d. Payloader (1.50 cu m), LX80-2C 1 0.50 1,733.00 866.50
e. Concrete Screeder (5.5 hp) 1 1.00 545.00 545.00
f. Water Truck/Pump (16000 L) 1 1.00 2,450.00 2,450.00
g. Concrete Saw (7.5 Hp), 14" Blade Ø 1 1.00 32.63 32.63
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 106.13

Sub - Total for B.1 - As Submitted 7,190.98

Equipment

a. Transit Mixer (5 m3) 2 0.50 1,318.00 1,318.00

b. Concrete Vibrator 2 0.50 91.25 91.25
c. Concrete Batch Plant (30 m3) 1 1.00 1,759.50 1,759.50
d. Payloader (1.50 cu m), LX80-2C 1 0.50 1,733.00 866.50
B.2 e. Concrete Screeder (5.5 hp) 1 1.00 545.00 545.00
f. Water Truck/Pump (16000 L) 1 1.00 2,450.00 2,450.00
g. Concrete Saw (7.5 Hp), 14" Blade Ø 1 1.00 32.63 32.63
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 106.13

Sub - Total for B.2 - As Evaluated 7,190.98

C.1 Total (A.1 + B.1) - As Submitted 9,313.52
C.2 Total (A.2 + B.2) - As Evaluated 9,313.52
D.1 Output per hour - As Submitted 53.67 sq.m./hr
D.2 Output per hour - As Evaluated 53.67 sq.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 173.55
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 173.55

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Reinforcing Steel Bar kg 0.33 64.14 21.17
b. Curing Compound lit 0.29 95.00 27.55
c. Asphalt Sealant lit 0.12 44.00 5.28
d. Steel Forms (Rental) lm 0.46 49.00 22.54
F.1 e. Sand cu m 0.0830 1,048.77 87.05
f. Gravel cu m 0.15 1,138.77 170.82
g. Cement bag 1.43 251.46 359.59
h. Concrete Saw (diamond blade 14") pc 0.00015 8,000.00 1.20
i. Pipe Sleeve, 1" dia lm 0.0078 97.00 0.76
j. Grease/Tar lit 0.0078 300.00 2.34

Sub - Total for F.1 - As Submitted 698.28

 Materials
a. Reinforcing Steel Bar kg 0.33 64.14 21.17
b. Curing Compound lit 0.29 95.00 27.55
c. Asphalt Sealant lit 0.12 44.00 5.28
d. Steel Forms (Rental) lm 0.46 49.00 22.54
e. Sand cu m 0.083 1,048.77 87.05
F.2 f. Gravel cu m 0.15 1,138.77 170.82
g. Cement bag 1.43 251.46 359.59
h. Concrete Saw (diamond blade 14") pc 0.00015 8,000.00 1.20
i. Pipe Sleeve, 1" dia lm 0.0078 97.00 0.76
j. Grease/Tar lit 0.0078 300.00 2.34

Sub - Total for F.2 - As Evaluated 698.28

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 871.83
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 871.83
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 87.18
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 87.18
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 69.75
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 69.75
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 51.44
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 51.44
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,080.20
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 1,080.20

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 311(1)e1 Portland Cement Concrete Pavement (Unreinforced), 0.28 m thick, 14 days
Unit of Measurement : sq m
Output per hour - As Submitted : 28.75 sq.m./hr Legend:
Output per hour - As Evaluated : 28.75 sq.m./hr PREGP Covid-19 Response Items of Works

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

Labor

A.1 a. Construction Foreman 1 1.00 109.44 109.44

b. Skilled Laborer 10 1.00 79.17 791.70
c. Unskilled Laborer 20 1.00 61.07 1221.40

Sub - Total for A.1 - As Submitted 2122.54

Labor

a. Construction Foreman 1 1.00 109.44 109.44

A.2 b. Skilled Laborer 10 1.00 79.17 791.70
c. Unskilled Laborer 20 1.00 61.07 1221.40

Sub - Total for A.2 - As Evaluated 2122.54

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

Equipment

a. Transit Mixer (5 m3) 2 0.50 1,318.00 1,318.00

b. Concrete Vibrator 2 0.50 91.25 91.25
c. Concrete Batch Plant (30 m3) 1 1.00 1,759.50 1,759.50
B.1 d. Payloader (1.50 cu m), LX80-2C 1 0.50 1,733.00 866.50
e. Concrete Screeder (5.5 hp) 1 1.00 545.00 545.00
f. Water Truck/Pump (16000 L) 1 1.00 2,450.00 2,450.00
g. Concrete Saw (7.5 Hp), 14" Blade Ø 1 1.00 32.63 32.63
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 106.13

Sub - Total for F.1 - As Submitted 7,190.98

Equipment

a. Transit Mixer (5 m3) 2 0.50 1,318.00 1,318.00

b. Concrete Vibrator 2 0.50 91.25 91.25
c. Concrete Batch Plant (30 m3) 1 1.00 1,759.50 1,759.50
d. Payloader (1.50 cu m), LX80-2C 1 0.50 1,733.00 866.50
B.2 e. Concrete Screeder (5.5 hp) 1 1.00 545.00 545.00
f. Water Truck/Pump (16000 L) 1 1.00 2,450.00 2,450.00
g. Concrete Saw (7.5 Hp), 14" Blade Ø 1 1.00 32.63 32.63
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 106.13

Sub - Total for B.2 - As Evaluated 7,190.98

C.1 Total (A.1 + B.1) - As Submitted 9,313.52
C.2 Total (A.2 + B.2) - As Evaluated 9,313.52
D.1 Output per hour - As Submitted 28.75 sq.m./hr
D.2 Output per hour - As Evaluated 28.75 sq.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 323.95
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 323.95

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Reinforcing Steel Bar kg 0.50 64.14 32.07
b. Curing Compound lit 0.29 95.00 27.55
c. Asphalt Sealant lit 0.17 44.00 7.48
d. Steel Forms (Rental) lm 0.46 75.00 34.50
F.1 e. Sand cu m 0.154 1,048.77 161.51
f. Gravel cu m 0.28 1,138.77 318.86
g. Cement bag 2.66 251.46 668.88
h. Concrete Saw (diamond blade 14") pc 0.00015 8,000.00 1.20
i. Pipe Sleeve, 1" dia lm 0.0078 97.00 0.76
j. Grease/Tar lit 0.0078 300.00 2.34

Sub - Total for F.1 - As Submitted 1,255.15

 Materials
a. Reinforcing Steel Bar kg 0.50 64.14 32.07
b. Curing Compound lit 0.29 95.00 27.55
c. Asphalt Sealant lit 0.17 44.00 7.48
d. Steel Forms (Rental) lm 0.46 75.00 34.50
e. Sand cu m 0.15 1,048.77 161.51
F.2
f. Gravel cu m 0.28 1,138.77 318.86
g. Cement bag 2.66 251.46 668.88
h. Concrete Saw (diamond blade 14") pc 0.00015 8,000.00 1.20
i. Pipe Sleeve, 1" dia lm 0.0078 97.00 0.76
j. Grease/Tar lit 0.0078 300.00 2.34
Sub - Total for F.2 - As Evaluated 1,255.15
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,579.09
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,579.09
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 157.91
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 157.91
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 126.33
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 126.33
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 93.17
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 93.17
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,956.50
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 1,956.50
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 404(1)a Reinforcing Steel, Grade 40

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

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Skilled Laborer 2 1.00 79.17 158.34
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.1 - As Submitted 756.34

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
A.2
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.2 - As Evaluated 756.34

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

Equipment
a. Bar Cutter 1 0.50 219.75 109.88
B.1 b. Bar Bender 1 0.50 351.50 175.75
c. Cargo Truck (9 - 10 mt) 1 0.15 1,212.00 181.80

Sub - Total for B.1 - As Submitted 467.43

Equipment
a. Bar Cutter 1 0.50 219.75 109.88
b. Bar Bender 1 0.50 351.50 175.75
B.2 c. Cargo Truck (9 - 10 mt) 1 0.15 1,212.00 181.80

Sub - Total for B.2 - As Evaluated 467.43

C.1 Total (A.1 + B.1) - As Submitted 1,223.77
C.2 Total (A.2 + B.2) - As Evaluated 1,223.77
D.1 Output per hour - As Submitted 180.00 kg/hr
D.2 Output per hour - As Evaluated 180.00 kg/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 6.80
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 6.80

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Tie Wire (2% of RSB) kg 0.021 75.00 1.58
F.1 b. Reinforcing Steel Bar, Grade 40 (w/ 5% Wastage) kg 1.05 64.14 67.35

Sub - Total for F.1 - As Submitted 68.92

Materials
a. Tie Wire (2% of RSB) kg 0.021 75.00 1.58
b. Reinforcing Steel Bar, Grade 40 (w/ 5% Wastage) kg 1.05 64.14 67.35
F.2

Sub - Total for F.2 - As Evaluated 68.92

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 75.72
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 75.72
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 7.57
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 7.57
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 6.06
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 6.06
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 4.47
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 4.47
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 93.82
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 93.82

Prepared by: Checked/Reviewed by:

 JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 404(1)b Reinforcing Steel, Grade 60

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

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Skilled Laborer 2 1.00 79.17 158.34
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.1 - As Submitted 756.34

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
A.2
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.2 - As Evaluated 756.34

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

Equipment
a. Bar Cutter 1 0.50 219.75 109.88
B.1 b. Bar Bender 1 0.50 351.50 175.75
c. Cargo Truck (9 - 10 mt) 1 0.15 1,212.00 181.80

Sub - Total for B.1 - As Submitted 467.43

Equipment
a. Bar Cutter 1 0.50 219.75 109.88
b. Bar Bender 1 0.50 351.50 175.75
B.2 c. Cargo Truck (9 - 10 mt) 1 0.15 1,212.00 181.80

Sub - Total for B.2 - As Evaluated 467.43

C.1 Total (A.1 + B.1) - As Submitted 1,223.77
C.2 Total (A.2 + B.2) - As Evaluated 1,223.77
D.1 Output per hour - As Submitted 180.00 kg/hr
D.2 Output per hour - As Evaluated 180.00 kg/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 6.80
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 6.80

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Tie Wire (2% of RSB) kg 0.021 75.00 1.58
F.1 b. Reinforcing Steel Bar, Grade 60 (w/ 5% Wastage) kg 1.05 66.15 69.46

Sub - Total for F.1 - As Submitted 71.03

Materials
a. Tie Wire (2% of RSB) kg 0.021 75.00 1.58
b. Reinforcing Steel Bar, Grade 60 (w/ 5% Wastage) kg 1.05 66.15 69.46
F.2

Sub - Total for F.2 - As Evaluated 71.03

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 77.83
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 77.83
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 7.78
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 7.78
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 6.23
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 6.23
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 4.59
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 4.59
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 96.43
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 96.43

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 405(1)b2 Structural Concrete, 27.58MPa, Class A, 14 days

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

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

Labor

a. Construction Foreman 1 1.00 109.44 109.44

b. Skilled Laborer 4 1.00 79.17 316.68
A.1 c. Unskilled Laborer 8 1.00 61.07 488.56
Installation & Removal of Formworks/Falseworks:
a. Construction Foreman 1 4.00 109.44 437.76
b. Skilled Laborer 4 4.00 79.17 1,266.72
c. Unskilled Laborer 8 4.00 61.07 1,954.24

Sub - Total for A.1 - As Submitted 4,573.40

Labor

a. Construction Foreman 1 1.00 109.44 109.44

b. Skilled Laborer 4 1.00 79.17 316.68
c. Unskilled Laborer 8 1.00 61.07 488.56
A.2 Installation & Removal of Formworks/Falseworks:
a. Construction Foreman 1 4.00 109.44 437.76
b. Skilled Laborer 4 4.00 79.17 1,266.72
c. Unskilled Laborer 8 4.00 61.07 1,954.24

Sub - Total for A.2 - As Evaluated 4,573.40

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

Equipment

a. Concrete Vibrator 1 1.00 91.25 91.25

B.1
b. Payloader (1.50 m³), LX80-2C 1 1.00 1,733.00 1,733.00
c. Plate Compactor (5 hp) for casting bed 1 1.00 123.00 123.00

Sub - Total for B.1 - As Submitted 1,947.25

Equipment

a. Concrete Vibrator 1 1.00 91.25 91.25

b. Payloader (1.50 m³), LX80-2C 1 1.00 1,733.00 1,733.00
B.2
c. Plate Compactor (5 hp) for casting bed 1 1.00 123.00 123.00

Sub - Total for B.2 - As Evaluated 1,947.25

C.1 Total (A.1 + B.1) - As Submitted 6,520.65
C.2 Total (A.2 + B.2) - As Evaluated 6,520.65
D.1 Output per hour - As Submitted 10.00 cu.m./hr
D.2 Output per hour - As Evaluated 10.00 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 652.07
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 652.07

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Ready Mix Concrete, 4000 psi @ 14 days cu m 1.00 5,196.78 5,196.78
b. Lumber, Good - 4 uses bd ft 143.75 30.00 1,078.13
c. Marine Plywood (1/2" x 4' x 8') - 4 uses pc 2.50 650.00 406.25
F.1 d. Assorted CWN (1kg/100 bd.ft of Lumber) kg 1.44 77.00 110.88
Casting Bed:
a. Ready Mix Concrete, Class "B" cu m 0.267 4,824.46 1,288.13
b. Lumber, Good - 4 uses bd ft 11.11 30.00 83.33
c. Base Course cu m 0.444 976.77 433.69

Sub - Total for F.1 - As Submitted 8,597.18

 Materials
a. Ready Mix Concrete, 4000 psi @ 14 days cu m 1.00 5,196.78 5,196.78
b. Lumber, Good - 4 uses bd ft 143.75 30.00 1,078.13
c. Marine Plywood (1/2" x 4' x 8') - 4 uses pc 2.50 650.00 406.25
d. Assorted CWN (1kg/100 bd.ft of Lumber) kg 1.44 77.00 110.88
F.2 Casting Bed:
a. Ready Mix Concrete, Class "B" cu m 0.267 4,824.46 1,288.13
b. Lumber, Good - 4 uses bd ft 11.11 30.00 83.33
c. Base Course cu m 0.444 976.77 433.69

Sub - Total for F.2 - As Evaluated 8,597.18

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 9,249.24
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 9,249.24
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 924.92
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 924.92
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 739.94
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 739.94
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 545.71
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 545.71
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 11,459.81
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 11,459.81

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 5 1.00 79.17 395.85
A.1 c. Unskilled Laborer 6 1.00 61.07 366.42
Fabrication of Cage Bar:
a. Skilled Laborer 9 0.56 79.17 399.02
b. Unskilled Laborer 16 0.56 61.07 547.19

Sub - Total for A.1 - As Submitted 1,817.91

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 5 1.00 79.17 395.85
c. Unskilled Laborer 6 1.00 61.07 366.42
A.2 Fabrication of Cage Bar:
a. Skilled Laborer 9 0.56 79.17 399.02
b. Unskilled Laborer 16 0.56 61.07 547.19

Sub - Total for A.2 - As Evaluated 1,817.91

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

Equipment
a. Drilling Rig (300 hp) 1 0.31 12,637.00 3,917.47
b. Crawler Crane (41 - 45 mt) 1 0.96 2,151.00 2,064.96
c. Crawler Crane (21 - 25 mt) 1 0.96 1,522.00 1,461.12
d. Dump Truck (12 yd3) 1 0.96 1,420.00 1,363.20
e. Payloader (1.5 m3), LX80-2C 1 0.96 1,733.00 1,663.68
f. Generator Set (300 KW) 1 0.96 872.87 837.96
g. Bentonite Bin 1 0.53 280.00 148.40
h. Bentonite Mixer 1 0.53 173.00 91.69
i. Water Pump, 100mm suction Ø (7.5 hp) 1 0.78 123.38 96.24
B.1 j. Water Truck/Pump (16000 L) 1 0.78 2,450.00 1,911.00
k. Bar Cutter 1 0.56 219.75 123.06
l. Bar Bender 1 0.56 351.50 196.84
m. Welding Machine (500 A), Electric Driven 1 0.73 391.00 285.43
n. Cutting Outfit 1 0.73 45.45 33.18
o. Tremie Pipe Set 1 0.22 320.00 70.40
p. SPT & Desanding Machine 1 0.24 559.00 134.16
q. Portable Breaker, BHF30S 2 0.04 129.38 10.35
r. Air Compressor, Portable (126 - 160 cfm) 1 0.04 450.00 18.00
s. Lighting System / Tower Lights 1 0.96 543.50 521.76
Minor Tools (10% of Labor) 181.79

Sub - Total for B.1 - As Submitted 15,130.68

Equipment
a. Drilling Rig (300 hp) 1 0.31 12,637.00 3,917.47
b. Crawler Crane (41 - 45 mt) 1 0.96 2,151.00 2,064.96
c. Crawler Crane (21 - 25 mt) 1 0.96 1,522.00 1,461.12
d. Dump Truck (12 yd3) 1 0.96 1,420.00 1,363.20
e. Payloader (1.5 m3), LX80-2C 1 0.96 1,733.00 1,663.68
f. Generator Set (300 KW) 1 0.96 872.87 837.96
g. Bentonite Bin 1 0.53 280.00 148.40
h. Bentonite Mixer 1 0.53 173.00 91.69
i. Water Pump, 100mm suction Ø (7.5 hp) 1 0.78 123.38 96.24
j. Water Truck/Pump (16000 L) 1 0.78 2,450.00 1,911.00
B.2 k. Bar Cutter 1 0.56 219.75 123.06
l. Bar Bender 1 0.56 351.50 196.84
m. Welding Machine (500 A), Electric Driven 1 0.73 391.00 285.43
n. Cutting Outfit 1 0.73 45.45 33.18
o. Tremie Pipe Set 1 0.22 320.00 70.40
p. SPT & Desanding Machine 1 0.24 559.00 134.16
q. Portable Breaker, BHF30S 2 0.04 129.38 10.35
r. Air Compressor, Portable (126 - 160 cfm) 1 0.04 450.00 18.00
 s. Lighting System / Tower Lights 1 0.96 543.50 521.76
Minor Tools (10% of Labor) 181.79

Sub - Total for B.2 - As Evaluated 15,130.68

C.1 Total (A.1 + B.1) - As Submitted 16,948.60
C.2 Total (A.2 + B.2) - As Evaluated 16,948.60
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Ready Mixed Concrete, 4000 psi @ 14 Days cu m 0.86 5,196.78 4,469.23
b. Reinforcing Steel Bar, Grade 40 kg 68.03 64.14 4,363.44
c. Reinforcing Steel Bar, Grade 60 kg 225.87 66.15 14,941.30
F.1
d. Tie Wire (2% of RSB) kg 5.88 75.00 441.00
e. Oxygen/Acetylene (1set/5000 kg of RSB/Steel) set 0.059 2,500.00 147.50
f. Welding Rod (1 kg/2000 kg of RSB/Steel) kg 0.15 120.00 18.00
Miscellaneous (3% of Material Cost, Bentonite and etc.) 731.41

Sub - Total for F.1 - As Submitted 25,111.89

Materials
a. Ready Mixed Concrete, 4000 psi @ 14 Days cu m 0.86 5,196.78 4,469.23
b. Reinforcing Steel Bar, Grade 40 kg 68.03 64.14 4,363.44
c. Reinforcing Steel Bar, Grade 60 kg 225.87 66.15 14,941.30
d. Tie Wire (2% of RSB) kg 5.88 75.00 441.00
F.2
e. Oxygen/Acetylene (1set/5000 kg of RSB/Steel) set 0.059 2,500.00 147.50
f. Welding Rod (1 kg/2000 kg of RSB/Steel) kg 0.15 120.00 18.00
Miscellaneous (3% of Material Cost, Bentonite and etc.) 731.41

Sub - Total for F.2 - As Evaluated 25,111.89

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

CHRISTINE M. SAYSON ALICIA L. PORMENTO

Engineer II Engineer III
 DERIVATION OF WEIGHT OF RSB PER LM FOR BORED PILES AT ABUTMENTS (1.00m Ø)

REINFORCING STEEL BARS (KG)

NO. OF LENGTH PER
STRUCTURE BORED BORED PILE PER BORED PILE TOTAL
PILE (LM) GRADE 40 GRADE 60 GRADE 40 GRADE 60
ABUTMENT A 4 30.00 1,932.00 6,414.00 7,728.00 25,656.00
ABUTMENT B 4 30.00 1,932.00 6,414.00 7,728.00 25,656.00
TOTAL 15,456.00 51,312.00

Weight per Linear Meter (w/ 5% waste factor)

GRADE 40 68.03 16Ø OR SMALLER
GRADE 60 225.87 LARGER THAN 16Ø

Tie Wire 5.88 kg (2% of RSB)

Oxy/Acetylene 0.059 set (1 set / 5000 kg of RSB)
Welding Rod 0.15 kg (1 kg / 2000 kg of RSB)
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 5 1.00 79.17 395.85
A.1 c. Unskilled Laborer 6 1.00 61.07 366.42
Fabrication of Cage Bar:
a. Skilled Laborer 7 0.65 79.17 360.22
b. Unskilled Laborer 13 0.65 61.07 516.04

Sub - Total for A.1 - As Submitted 1,747.98

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 5 1.00 79.17 395.85
c. Unskilled Laborer 6 1.00 61.07 366.42
A.2 Fabrication of Cage Bar:
a. Skilled Laborer 7 0.65 79.17 360.22
b. Unskilled Laborer 13 0.65 61.07 516.04

Sub - Total for A.2 - As Evaluated 1,747.98

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

Equipment
a. Drilling Rig (300 hp) 1 0.39 12,637.00 4,928.43
b. Crawler Crane (41 - 45 mt) 1 0.97 2,151.00 2,086.47
c. Crawler Crane (21 - 25 mt) 1 0.97 1,522.00 1,476.34
d. Dump Truck (12 yd3) 1 0.97 1,420.00 1,377.40
e. Payloader (1.5 m3), LX80-2C 1 0.97 1,733.00 1,681.01
f. Generator Set (300 KW) 1 0.97 872.87 846.68
g. Bentonite Bin 1 0.61 280.00 170.80
h. Bentonite Mixer 1 0.61 173.00 105.53
i. Water Pump, 100mm suction Ø (7.5 hp) 1 0.86 123.38 106.11
B.1 j. Water Truck/Pump (16000 L) 1 0.86 2,450.00 2,107.00
k. Bar Cutter 1 0.65 219.75 142.84
l. Bar Bender 1 0.65 351.50 228.48
m. Welding Machine (500 A), Electric Driven 1 0.76 391.00 297.16
n. Cutting Outfit 1 0.76 45.45 34.54
o. Tremie Pipe Set 1 0.22 320.00 70.40
p. SPT & Desanding Machine 1 0.26 559.00 145.34
q. Portable Breaker, BHF30S 2 0.03 129.38 7.76
r. Air Compressor, Portable (126 - 160 cfm) 1 0.03 450.00 13.50
s. Lighting System / Tower Lights 1 0.97 543.50 527.20
Minor Tools (10% of Labor) 174.80

Sub - Total for B.1 - As Submitted 16,527.78

Equipment
a. Drilling Rig (300 hp) 1 0.39 12,637.00 4,928.43
b. Crawler Crane (41 - 45 mt) 1 0.97 2,151.00 2,086.47
c. Crawler Crane (21 - 25 mt) 1 0.97 1,522.00 1,476.34
d. Dump Truck (12 yd3) 1 0.97 1,420.00 1,377.40
e. Payloader (1.5 m3), LX80-2C 1 0.97 1,733.00 1,681.01
f. Generator Set (300 KW) 1 0.97 872.87 846.68
g. Bentonite Bin 1 0.61 280.00 170.80
h. Bentonite Mixer 1 0.61 173.00 105.53
i. Water Pump, 100mm suction Ø (7.5 hp) 1 0.86 123.38 106.11
j. Water Truck/Pump (16000 L) 1 0.86 2,450.00 2,107.00
B.2 k. Bar Cutter 1 0.65 219.75 142.84
l. Bar Bender 1 0.65 351.50 228.48
m. Welding Machine (500 A), Electric Driven 1 0.76 391.00 297.16
n. Cutting Outfit 1 0.76 45.45 34.54
o. Tremie Pipe Set 1 0.22 320.00 70.40
p. SPT & Desanding Machine 1 0.26 559.00 145.34
q. Portable Breaker, BHF30S 2 0.03 129.38 7.76
r. Air Compressor, Portable (126 - 160 cfm) 1 0.03 450.00 13.50
 s. Lighting System / Tower Lights 1 0.97 543.50 527.20
Minor Tools (10% of Labor) 174.80

Sub - Total for B.2 - As Evaluated 16,527.78

C.1 Total (A.1 + B.1) - As Submitted 18,275.76
C.2 Total (A.2 + B.2) - As Evaluated 18,275.76
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Ready Mixed Concrete, 4000 psi @ 14 Days cu m 1.94 5,196.78 10,081.75
b. Reinforcing Steel Bar, Grade 40 kg 104.88 64.14 6,727.00
c. Reinforcing Steel Bar, Grade 60 kg 686.63 66.15 45,420.57
F.1
d. Tie Wire (2% of RSB) kg 15.83 75.00 1,187.25
e. Oxygen/Acetylene (1set/5000 kg of RSB/Steel) set 0.158 2,500.00 395.00
f. Welding Rod (1 kg/2000 kg of RSB/Steel) kg 0.40 120.00 48.00
Miscellaneous (3% of Material Cost, Bentonite and etc.) 1,915.79

Sub - Total for F.1 - As Submitted 65,775.37

Materials
a. Ready Mixed Concrete, 4000 psi @ 14 Days cu m 1.94 5,196.78 10,081.75
b. Reinforcing Steel Bar, Grade 40 kg 104.88 64.14 6,727.00
c. Reinforcing Steel Bar, Grade 60 kg 686.63 66.15 45,420.57
d. Tie Wire (2% of RSB) kg 15.83 75.00 1,187.25
F.2
e. Oxygen/Acetylene (1set/5000 kg of RSB/Steel) set 0.158 2,500.00 395.00
f. Welding Rod (1 kg/2000 kg of RSB/Steel) kg 0.4 120.00 48.00
Miscellaneous (3% of Material Cost, Bentonite and etc.) 1,915.79

Sub - Total for F.2 - As Evaluated 65,775.37

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

CHRISTINE M. SAYSON ALICIA L. PORMENTO

Engineer II Engineer III
 DERIVATION OF WEIGHT OF RSB PER LM FOR BORED PILES AT PIERS (1.50m Ø)

REINFORCING STEEL BARS (KG)

NO. OF LENGTH PER
STRUCTURE BORED BORED PILE PER BORED PILE TOTAL
PILE (LM)
GRADE 40 GRADE 60 GRADE 40 GRADE 60
PIER 1 3 32.00 3,177.00 20,800.00 9,531.00 62,400.00
PIER 2 3 32.00 3,177.00 20,800.00 9,531.00 62,400.00
TOTAL 19,062.00 124,800.00

Weight per Linear Meter (w/ 5% waste factor)

GRADE 40 104.88 16Ø OR SMALLER
GRADE 60 686.63 LARGER THAN 16Ø

Tie Wire 15.83 kg (2% of RSB)

Oxy/Acetylene 0.158 set (1 set / 5000 kg of RSB)
Welding Rod 0.40 kg (1 kg / 2000 kg of RSB)
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Skilled Laborer 4 1.00 79.17 316.68
c. Unskilled Laborer 6 1.00 61.07 366.42

Sub - Total for A.1 - As Submitted 792.54

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 4 1.00 79.17 316.68
A.2
c. Unskilled Laborer 6 1.00 61.07 366.42

Sub - Total for A.2 - As Evaluated 792.54

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

Equipment
a. Truck Mounted Crane (41 - 45 T) 1 1.00 2,606.00 2,606.00
B.1 b. Vibro Hammer w/ Hydraulic Power Pack 1 0.50 4,118.00 2,059.00
c. Welding Machine (500A), Gas/Diesel Driven 1 0.50 539.00 269.50
d. Cutting Outfit 1 0.50 45.45 22.73
Minor Tools (10% of Labor) 79.25
Sub - Total for B.1 - As Submitted 5,036.48
Equipment
a. Truck Mounted Crane (41 - 45 T) 1 1.00 2,606.00 2,606.00
b. Vibro Hammer w/ Hydraulic Power Pack 1 0.50 4,118.00 2,059.00
B.2 c. Welding Machine (500A), Gas/Diesel Driven 1 0.50 539.00 269.50
d. Cutting Outfit 1 0.50 45.45 22.73
Minor Tools (10% of Labor) 79.25
Sub - Total for B.2 - As Evaluated 5,036.48
C.1 Total (A.1 + B.1) - As Submitted 5,829.02
C.2 Total (A.2 + B.2) - As Evaluated 5,829.02
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Steel Casing 12 mm thk @ 1000 m dia. m 1.025 22,387.79 22,947.48
F.1 b. Oxygen/Acetylene (1set/2500 kg of steel) set 0.121 2,500.00 302.50
c. Welding Rod (1 kg/500 kg of steel) kg 0.607 120.00 72.84

Sub - Total for F.1 - As Submitted 23,322.82

Materials
a. Steel Casing 12 mm thk @ 1000 m dia. m 1.025 22,387.79 22,947.48
b. Oxygen/Acetylene (1set/2500 kg of steel) set 0.121 2,500.00 302.50
F.2 c. Welding Rod (1 kg/500 kg of steel) kg 0.607 120.00 72.84

Sub - Total for F.2 - As Evaluated 23,322.82

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

 CHRISTINE M. SAYSON ALICIA L. PORMENTO
Engineer II Engineer III

DERIVATION OF COST OF PERMANENT CASING PER LINEAR METER (1.00 m dia., 12 mm thk.)

MATERIALS from CCIS:

Steel Casing, 1000 mm Ø, 10mm thk. 18,621.00 /lm

Unit Weight per lm (circumference x 10 mm thk x 7849 kg/cum) 246.58 kg/lm
Cost per kg (10mm thk) 75.52

Hauling Cost 0.14 /kg

Cost per kg (w/ Hauling Cost) 75.66 /kg

Steel Casing, 1000 mm Ø, 12mm thk.

Unit Weight per lm (circumference x 12 mm thk x 7849 kg/cum) 295.90 kg/lm
Cost per lm (12mm thk) 22,387.79 /lm
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Skilled Laborer 4 1.00 79.17 316.68
c. Unskilled Laborer 6 1.00 61.07 366.42

Sub - Total for A.1 - As Submitted 792.54

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 4 1.00 79.17 316.68
A.2
c. Unskilled Laborer 6 1.00 61.07 366.42

Sub - Total for A.2 - As Evaluated 792.54

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

Equipment
a. Truck Mounted Crane (41 - 45 T) 1 1.00 2,606.00 2,606.00
B.1 b. Vibro Hammer w/ Hydraulic Power Pack 1 0.50 4,118.00 2,059.00
c. Welding Machine (500A), Gas/Diesel Driven 1 0.50 539.00 269.50
d. Cutting Outfit 1 0.50 45.45 22.73
Minor Tools (10% of Labor) 79.25
Sub - Total for B.1 - As Submitted 5,036.48
Equipment
a. Truck Mounted Crane (41 - 45 T) 1 1.00 2,606.00 2,606.00
b. Vibro Hammer w/ Hydraulic Power Pack 1 0.50 4,118.00 2,059.00
B.2 c. Welding Machine (500A), Gas/Diesel Driven 1 0.50 539.00 269.50
d. Cutting Outfit 1 0.50 45.45 22.73
Minor Tools (10% of Labor) 79.25
Sub - Total for B.2 - As Evaluated 5,036.48
C.1 Total (A.1 + B.1) - As Submitted 5,829.02
C.2 Total (A.2 + B.2) - As Evaluated 5,829.02
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Steel Casing 12 mm thk @ 1500 m dia. m 1.025 34,140.94 34,994.46
F.1 b. Oxygen/Acetylene (1set/2500 kg of steel) set 0.182 2,500.00 455.00
c. Welding Rod (1 kg/500 kg of steel) kg 0.910 120.00 109.20

Sub - Total for F.1 - As Submitted 35,558.66

Materials
a. Steel Casing 12 mm thk @ 1500 m dia. m 1.025 34,140.94 34,994.46
b. Oxygen/Acetylene (1set/2500 kg of steel) set 0.182 2,500.00 455.00
F.2 c. Welding Rod (1 kg/500 kg of steel) kg 0.910 120.00 109.20

Sub - Total for F.2 - As Evaluated 35,558.66

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

 CHRISTINE M. SAYSON ALICIA L. PORMENTO
Engineer II Engineer III

DERIVATION OF COST OF PERMANENT CASING PER LINEAR METER (1.50 m dia., 12 mm thk.)

MATERIALS from CCIS:

Steel Casing, 1500 mm Ø, 10mm thk. 28,401.00 /lm

Unit Weight per lm (circumference x 10 mm thk x 7849 kg/cum) 369.88 kg/lm
Cost per kg (10mm thk) 76.78

Hauling Cost 0.14 /kg

Cost per kg (w/ Hauling Cost) 76.92 /kg

Steel Casing, 1500 mm Ø, 12mm thk.

Unit Weight per lm (circumference x 12 mm thk x 7849 kg/cum) 443.85 kg/lm
Cost per lm (12mm thk) 34,140.94 /lm
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
For Testing:
a. Construction Foreman 1 4.00 109.44 437.76
A.1 b. Skilled Laborer 1 4.00 79.17 316.68
c. Unskilled Laborer 1 4.00 61.07 244.28
Pipe Installation:
a. Skilled Laborer 2 4.00 79.17 633.36
b. Unskilled Laborer 2 4.00 61.07 488.56
Sub - Total for A.1 - As Submitted 2,120.64
Labor
For Testing:
a. Construction Foreman 1 4.00 109.44 437.76
b. Skilled Laborer 1 4.00 79.17 316.68
A.2 c. Unskilled Laborer 1 4.00 61.07 244.28
Pipe Installation:
a. Skilled Laborer 2 4.00 79.17 633.36
b. Unskilled Laborer 2 4.00 61.07 488.56
Sub - Total for A.2 - As Evaluated 2,120.64

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

Equipment
B.1 a. Pile Integrity Testing (Sonic) and accessories 1 lot 65,000.00
(includes professional fee of Structural Engineer)
b. Welding Machine (500A), Gas/Diesel Driven 1 4.00 539.00 2,156.00
Sub - Total for B.1 - As Submitted 67,156.00
Equipment
a. Pile Integrity Testing (Sonic) and accessories 1 lot 65,000.00
B.2 (includes professional fee of Structural Engineer)
b. Welding Machine (500A), Gas/Diesel Driven 1 4.00 539.00 2,156.00
Sub - Total for B.2 - As Evaluated 67,156.00
C.1 Total (A.1 + B.1) - As Submitted 69,276.64
C.2 Total (A.2 + B.2) - As Evaluated 69,276.64
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Black/GI Pipe and Accessories 2" dia. X 6 m, Schedule 20 lm 124.00 241.67 29,966.67
F.1
b. Welding Rod kg 0.10 120.00 12.00
Miscellaneous (2% of Material Cost) - coupling, teflon, tie wire, etc. 599.57

Sub - Total for F.1 - As Submitted 30,578.24

Materials
a. Black/GI Pipe and Accessories 2" dia. X 6 m, Schedule 20 lm 124 241.67 29,966.67
b. Welding Rod kg 0.10 120.00 12.00
F.2
Miscellaneous (2% of Material Cost) - coupling, teflon, tie wire, etc. 599.57

Sub - Total for F.2 - As Evaluated 30,578.24

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

 CHRISTINE M. SAYSON ALICIA L. PORMENTO
Engineer II Engineer III

DERIVATION FOR CROSS HOLE SONIC LOGGING TEST

NO. OF BORE PILE TOTAL LENGTH

STRUCTURE NO. OF GI PIPE
TESTS LENGTH (M) OF GI PIPE (M)

Abutment A 2 30.00 4.00 240.00

Abutment B 2 30.00 4.00 240.00
Pier 1 2 32.00 4.00 256.00
Pier 2 2 32.00 4.00 256.00
TOTAL 8 992.00

GI Pipe, 2" dia. X 6 m 124.00 per test

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509
Unit of Measurement : Err:509
Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
A.1 a. Construction Foreman 1 4.00 109.44 437.76
b. Skilled Laborer 2 4.00 79.17 633.36
c. Unskilled Laborer 4 8.00 61.07 1954.24
Sub - Total for A.1 - As Submitted 3,025.36
Labor
a. Construction Foreman 1 4.00 109.44 437.76
A.2 b. Skilled Laborer 2 4.00 79.17 633.36
c. Unskilled Laborer 4 8.00 61.07 1954.24
Sub - Total for A.2 - As Evaluated 3,025.36

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

Equipment
a. Dynamic Pile Testing (incl. professional fee of Structural Engr) 1 lot 103,000.00
b. Truck Mounted Crane (41 - 45 mt) 1 4.00 2,606.00 10,424.00
c. Drop Hammer w/ Accessories (20 T) 1 4.00 5,000.00 20,000.00
B.1
d. 1 Air Compressor w/ 2 Jack Hammer 1 8.00 1,265.00 10,120.00
e. Concrete Vibrator 1 0.60 91.25 54.75
f. Cutting Outfit 1 2.00 45.45 90.90
g. Welding Machine (500A), Gas/Diesel Driven 1 2.00 539.00 1,078.00
Minor Tools (10% of Labor) 302.54
Sub - Total for B.1 - As Submitted 145,070.19
Equipment
a. Dynamic Pile Testing (incl. professional fee of Structural Engr) 1 lot 103,000.00
b. Truck Mounted Crane (41 - 45 mt) 1 4.00 2,606.00 10,424.00
c. Drop Hammer w/ Accessories (20 T) 1 4.00 5,000.00 20,000.00
d. 1 Air Compressor w/ 2 Jack Hammer 1 8.00 1,265.00 10,120.00
B.2
e. Concrete Vibrator 1 0.60 91.25 54.75
f. Cutting Outfit 1 2.00 45.45 90.90
g. Welding Machine (500A), Gas/Diesel Driven 1 2.00 539.00 1,078.00
Minor Tools (10% of Labor) 302.54
Sub - Total for B.2 - As Evaluated 145,070.19
C.1 Total (A.1 + B.1) - As Submitted 148,095.55
C.2 Total (A.2 + B.2) - As Evaluated 148,095.55
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Steel Casing lm 2.50 28,264.37 70,660.93
F.1 b. Concrete, 4000 psi @ 14 days cu m 3.77 5,196.78 19,591.86
c. Welding Rod (1 kg/500 kg of Steel) kg 1.923 120.00 230.76
d. Oxy/Acetylene (1 set/2500 kg of Steel) set 0.385 2,500.00 962.50
Miscellaneous (5% of Materials) 4,572.30
Sub - Total for F.1 - As Submitted 96,018.35
Materials
a. Steel Casing lm 2.50 28,264.37 70,660.93
b. Concrete, 4000 psi @ 14 days cu m 3.77 5,196.78 19,591.86
F.2 c. Welding Rod (1 kg/500 kg of Steel) kg 1.923 120.00 230.76
d. Oxy/Acetylene (1 set/2500 kg of Steel) set 0.385 2,500.00 962.50
Miscellaneous (5% of Materials) 4,572.30
Sub - Total for F.2 - As Evaluated 96,018.35
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509
Prepared by: Checked/Reviewed by:

CHRISTINE M. SAYSON ALICIA L. PORMENTO

Engineer II Engineer III
 DERIVATION FOR HIGH STRAIN DYNAMIC TEST (P.D.A.)

NO. OF COST PER

STRUCTURE DIAMETER (m) KG PER TEST LM PER TEST COST PER LM
TESTS KG
ABUTMENT 2 1.00 591.80 2.00 22,387.79 75.66
PIER 2 1.50 1,331.55 3.00 34,140.94 76.92
TOTAL 4

Steel Casing 961.68 kg

Steel Casing 2.50 lm
Unit Cost 28,264.37 pesos

VOL. OF
NO. OF
STRUCTURE DIAMETER (m) CONCRETE PER
TESTS TEST
ABUTMENT 2 1.00 1.72
PIER 2 1.50 5.82
TOTAL 4

Concrete 3.77 cu m
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
Driving and Removal:
A.1
a. Construction Foreman 1 2.00 109.44 218.88
b. Skilled Laborer 4 2.00 79.17 633.36
c. Unskilled Laborer 6 2.00 61.07 732.84
Sub - Total for A.1 - As Submitted 1,585.08
Labor
Driving and Removal:
a. Construction Foreman 1 2.00 109.44 218.88
A.2
b. Skilled Laborer 4 2.00 79.17 633.36
c. Unskilled Laborer 6 2.00 61.07 732.84
Sub - Total for A.2 - As Evaluated 1,585.08

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

Equipment
a. Truck Mounted Crane (41 - 45 T) 1 2.00 2,606.00 5,212.00
B.1 b. Vibro Hammer w/ Hydraulic Power Pack 1 1.00 4,118.00 4,118.00
c. Cutting Outfit 1 1.00 45.45 45.45
Minor Tools (10% of Labor) 158.51

Sub - Total for B.1 - As Submitted 9,533.96

Equipment
a. Truck Mounted Crane (41 - 45 T) 1 2.00 2,606.00 5,212.00
b. Vibro Hammer w/ Hydraulic Power Pack 1 1.00 4,118.00 4,118.00
B.2 c. Cutting Outfit 1 1.00 45.45 45.45
Minor Tools (10% of Labor) 158.51

Sub - Total for B.2 - As Evaluated 9,533.96

C.1 Total (A.1 + B.1) - As Submitted 11,119.04
C.2 Total (A.2 + B.2) - As Evaluated 11,119.04
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Steel Casing 12 mm thk @ 1000 m dia. - 4 uses m 1.025 22,387.79 5,736.87
F.1 b. Oxygen/Acetylene (1set/2500 kg of steel) set 0.243 2,500.00 607.50

Sub - Total for F.1 - As Submitted 6,344.37

Materials
a. Steel Casing 12 mm thk @ 1000 m dia. - 4 uses m 1.025 22,387.79 5,736.87
b. Oxygen/Acetylene (1set/2500 kg of steel) set 0.243 2,500.00 607.50
F.2

Sub - Total for F.2 - As Evaluated 6,344.37

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

 CHRISTINE M. SAYSON ALICIA L. PORMENTO
Engineer II Engineer III

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
Driving and Removal:
A.1
a. Construction Foreman 1 2.00 109.44 218.88
b. Skilled Laborer 4 2.00 79.17 633.36
c. Unskilled Laborer 6 2.00 61.07 732.84
Sub - Total for A.1 - As Submitted 1,585.08
Labor
Driving and Removal:
a. Construction Foreman 1 2.00 109.44 218.88
A.2
b. Skilled Laborer 4 2.00 79.17 633.36
c. Unskilled Laborer 6 2.00 61.07 732.84
Sub - Total for A.2 - As Evaluated 1,585.08

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

Equipment
a. Truck Mounted Crane (41 - 45 T) 1 2.00 2,606.00 5,212.00
B.1 b. Vibro Hammer w/ Hydraulic Power Pack 1 1.00 4,118.00 4,118.00
c. Cutting Outfit 1 1.00 45.45 45.45
Minor Tools (10% of Labor) 158.51

Sub - Total for B.1 - As Submitted 9,533.96

Equipment
a. Truck Mounted Crane (41 - 45 T) 1 2.00 2,606.00 5,212.00
b. Vibro Hammer w/ Hydraulic Power Pack 1 1.00 4,118.00 4,118.00
B.2 c. Cutting Outfit 1 1.00 45.45 45.45
Minor Tools (10% of Labor) 158.51

Sub - Total for B.2 - As Evaluated 9,533.96

C.1 Total (A.1 + B.1) - As Submitted 11,119.04
C.2 Total (A.2 + B.2) - As Evaluated 11,119.04
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Steel Casing 12 mm thk @ 1200 m dia. - 4 uses m 1.025 34,140.94 8,748.62
F.1 b. Oxygen/Acetylene (1set/2500 kg of steel) set 0.364 2,500.00 910.00

Sub - Total for F.1 - As Submitted 9,658.62

Materials
a. Steel Casing 12 mm thk @ 1200 m dia. - 4 uses m 1.025 34,140.94 8,748.62
b. Oxygen/Acetylene (1set/2500 kg of steel) set 0.364 2,500.00 910.00
F.2

Sub - Total for F.2 - As Evaluated 9,658.62

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

CHRISTINE M. SAYSON ALICIA L. PORMENTO

Engineer II Engineer III
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509
Unit of Measurement : Err:509
Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 4 1.00 79.17 316.68
c. Unskilled Laborer 8 1.00 61.07 488.56
Sub - Total for A.1 - As Submitted 914.68
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 4 1.00 79.17 316.68
c. Unskilled Laborer 8 1.00 61.07 488.56
Sub - Total for A.2 - As Evaluated 914.68

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

Equipment
a. Concrete Vibrator 1 0.10 91.25 9.13
B.1 b. Bar Cutter 1 0.10 219.75 21.98
c. Bar Bender 1 0.10 351.50 35.15
d. Cutting Outfit 1 0.10 45.45 4.55
Minor Tools (10% of Labor) 91.47
Sub - Total for B.1 - As Submitted 162.26
Equipment
a. Concrete Vibrator 1 0.10 91.25 9.13
b. Bar Cutter 1 0.10 219.75 21.98
B.2 c. Bar Bender 1 0.10 351.50 35.15
d. Cutting Outfit 1 0.10 45.45 4.55
Minor Tools (10% of Labor) 91.47
Sub - Total for B.2 - As Evaluated 162.26
C.1 Total (A.1 + B.1) - As Submitted 1,076.94
C.2 Total (A.2 + B.2) - As Evaluated 1,076.94
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Ready Mix Concrete, 3000 psi @ 14 Days cu m 0.1365 4,546.78 620.64
b. Reinforcing Steel Bar Grade 40 kg 11.568 64.14 741.97
c. Reinforcing Steel Bar Grade 60 kg 19.617 66.15 1,297.66
F.1
d. Plywood Marine (1/2" x 4' x 8') - 3 uses pc 0.725 650.00 157.08
e. Good Lumber - 3 uses bd ft 20.60 30.00 206.00
f. Assorted CWN (1 kg / 100 bd.ft. of lumber) kg 0.206 77.00 15.86
g. Tie Wire (2% of RSB) kg 0.624 75.00 46.80
h. Oxy/Acetylene (1 set / 5000 g of steel) set 0.006 2,500.00 15.00
Sub - Total for F.1 - As Submitted 3,101.02
Materials
a. Ready Mix Concrete, 3000 psi @ 14 Days cu m 0.137 4,546.78 620.64
b. Reinforcing Steel Bar Grade 40 kg 11.568 64.14 741.97
c. Reinforcing Steel Bar Grade 60 kg 19.617 66.15 1,297.66
d. Plywood Marine (1/2" x 4' x 8') - 3 uses pc 0.725 650.00 157.08
F.2
e. Good Lumber - 3 uses bd ft 20.60 30.00 206.00
f. Assorted CWN (1 kg / 100 bd.ft. of lumber) kg 0.206 77.00 15.86
g. Tie Wire (2% of RSB) kg 0.624 75.00 46.80
h. Oxy/Acetylene (1 set / 5000 g of steel) set 0.006 2,500.00 15.00
Sub - Total for F.2 - As Evaluated 3,101.02
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Skilled Laborer 2 1.00 79.17 158.34
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.1 - As Submitted 756.34

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
A.2
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.2 - As Evaluated 756.34

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

Equipment
a. Service/Crawler Crane (21 - 25 mt) 1 0.15 1,522.00 228.30
B.1 b. Cargo Truck (9 - 10 mt) 1 0.15 1,212.00 181.80
c. Bar Cutter 1 0.50 219.75 109.88
d. Bar Bender 1 0.50 351.50 175.75

Sub - Total for B.1 - As Submitted 695.73

Equipment
a. Service/Crawler Crane (21 - 25 mt) 1 0.15 1,522.00 228.30
b. Cargo Truck (9 - 10 mt) 1 0.15 1,212.00 181.80
B.2 c. Bar Cutter 1 0.50 219.75 109.88
d. Bar Bender 1 0.50 351.50 175.75

Sub - Total for B.2 - As Evaluated 695.73

C.1 Total (A.1 + B.1) - As Submitted 1,452.07
C.2 Total (A.2 + B.2) - As Evaluated 1,452.07
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Tie Wire (2% of RSB) kg 0.021 75.00 1.58
F.1 b. Reinforcing Steel Bar, Grade 40 (w/ 5% Wastage) kg 1.05 64.14 67.35

Sub - Total for F.1 - As Submitted 68.92

Materials
a. Tie Wire (2% of RSB) kg 0.021 75.00 1.58
b. Reinforcing Steel Bar, Grade 40 (w/ 5% Wastage) kg 1.05 64.14 67.35
F.2

Sub - Total for F.2 - As Evaluated 68.92

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

 JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV

CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT

Item 404(1)a - Reinforcing Steel, Grade 40

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Hauling Origin = Davao Oriental 2nd DEO

Quantity = 10,000.00 kg (reinforcing bars)
Ave. Hauling Distance = 17.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 34.00 min

Return Empty = 25.50 min
Cycle Time = 59.50 min
Allowance for Delay = 5.95 min

Total Cycle Time = 65.45 min

= 1.09 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 1.09 61.07 66.57

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Cargo/Service Truck (9 - 10 mt) 1 1.09 1,212.00 1,321.08

TOTAL 1,387.65

COST OF HAULING : 0.14 / kg

MATERIALS from CCIS:

Reinforcing Steel Bar, Grade 40 = ( P64.00 + P0.14 ) = P64.14 / kg

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Skilled Laborer 2 1.00 79.17 158.34
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.1 - As Submitted 756.34

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
A.2
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.2 - As Evaluated 756.34

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

Equipment
a. Service/Crawler Crane (21 - 25 mt) 1 0.15 1,522.00 228.30
B.1 b. Cargo Truck (9 - 10 mt) 1 0.15 1,212.00 181.80
c. Bar Cutter 1 0.50 219.75 109.88
d. Bar Bender 1 0.50 351.50 175.75

Sub - Total for B.1 - As Submitted 695.73

Equipment
a. Service/Crawler Crane (21 - 25 mt) 1 0.15 1,522.00 228.30
b. Cargo Truck (9 - 10 mt) 1 0.15 1,212.00 181.80
B.2 c. Bar Cutter 1 0.50 219.75 109.88
d. Bar Bender 1 0.50 351.50 175.75

Sub - Total for B.2 - As Evaluated 695.73

C.1 Total (A.1 + B.1) - As Submitted 1,452.07
C.2 Total (A.2 + B.2) - As Evaluated 1,452.07
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Tie Wire (2% of RSB) kg 0.021 75.00 1.58
F.1 b. Reinforcing Steel Bar, Grade 60 (w/ 5% Wastage) kg 1.05 66.15 69.46

Sub - Total for F.1 - As Submitted 71.03

Materials
a. Tie Wire (2% of RSB) kg 0.021 75.00 1.58
b. Reinforcing Steel Bar, Grade 60 (w/ 5% Wastage) kg 1.05 66.15 69.46
F.2

Sub - Total for F.2 - As Evaluated 71.03

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

 JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV

CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT

Item 404(1)b - Reinforcing Steel, Grade 60

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Hauling Origin = Davao Oriental 2nd DEO

Quantity = 9,500.00 kg (reinforcing bars)
Ave. Hauling Distance = 17.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 34.00 min

Return Empty = 25.50 min
Cycle Time = 59.50 min
Allowance for Delay = 5.95 min

Total Cycle Time = 65.45 min

= 1.09 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 1.09 61.07 66.57

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Cargo/Service Truck (9 - 10 mt) 1 1.09 1,212.00 1,321.08

TOTAL 1,387.65

COST OF HAULING : 0.15 / kg

MATERIALS from CCIS:

Reinforcing Steel Bar, Grade 60 = ( P66.00 + P0.15 ) = P66.15 / kg

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 4 1.00 79.17 316.68
A.1 c. Unskilled Laborer 8 1.00 61.07 488.56
Installation & Removal of Formworks/Falseworks:
a. Construction Foreman 1 20.00 109.44 2,188.80
b. Skilled Laborer 4 20.00 79.17 6,333.60
c. Unskilled Laborer 8 20.00 61.07 9,771.20
Sub - Total for A.1 - As Submitted 19,208.28
Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 4 1.00 79.17 316.68
c. Unskilled Laborer 8 1.00 61.07 488.56
A.2 Installation & Removal of Formworks/Falseworks:
a. Construction Foreman 1 20.00 109.44 2,188.80
b. Skilled Laborer 4 20.00 79.17 6,333.60
c. Unskilled Laborer 8 20.00 61.07 9,771.20
Sub - Total for A.2 - As Evaluated 19,208.28

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

Equipment
B.1
a. Concrete Vibrator 2 1.00 91.25 182.50
b. Crane w/ Bucket (36 - 40 mt) 1 0.50 2,282.40 1,141.20
Sub - Total for B.1 - As Submitted 1,323.70
Equipment
a. Concrete Vibrator 2 1.00 91.25 182.50
B.2
b. Crane w/ Bucket (36 - 40 mt) 1 0.50 2,282.40 1,141.20
Sub - Total for B.2 - As Evaluated 1,323.70
C.1 Total (A.1 + B.1) - As Submitted 20,531.98
C.2 Total (A.2 + B.2) - As Evaluated 20,531.98
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Ready Mix Concrete, 4000 psi, 14 days cu m 1.05 5,196.78 5,456.62
F.1 b. Lumber, Good - 4 uses bd ft 100.00 30.00 750.00
c. Marine Plywood (1/2" x 4' x 8') - 4 uses pc 1.50 650.00 243.75
d. Assorted CWN (1 kg / 100 bd-ft of Lumber) kg 1.00 77.00 77.00
e. Curing Compound L 1.00 95.00 95.00
Sub - Total for F.1 - As Submitted 6,622.37
Materials
a. Ready Mix Concrete, 4000 psi, 14 days cu m 1.05 5,196.78 5,456.62
b. Lumber, Good - 4 uses bd ft 100.00 30.00 750.00
F.2 c. Marine Plywood (1/2" x 4' x 8') - 4 uses pc 1.50 650.00 243.75
d. Assorted CWN (1 kg / 100 bd-ft of Lumber) kg 1.00 77.00 77.00
e. Curing Compound L 1.00 95.00 95.00
Sub - Total for F.2 - As Evaluated 6,622.37
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

 JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
a. Construction Foreman 1 2.50 109.44 273.60
A.1
b. Skilled Laborer (Rigger) 4 2.50 61.07 610.70

Sub - Total for A.1 - As Submitted 884.30

Labor
a. Construction Foreman 1 2.50 109.44 273.60
b. Skilled Laborer (Rigger) 4 2.50 61.07 610.70
A.2

Sub - Total for A.2 - As Evaluated 884.30

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

Equipment
a. Truck Mounted Crane (41 - 45 mt) 2 2.50 2,606.00 13,030.00
B.1 b. Dolly 1 2.50 1,249.00 3,122.50
Minor Tools (10% of Labor Cost) 88.43

Sub - Total for B.1 - As Submitted 16,240.93

Equipment
a. Truck Mounted Crane (41 - 45 mt) 2 2.50 2,606.00 13,030.00
b. Dolly 1 2.50 1,249.00 3,122.50
B.2 Minor Tools (10% of Labor Cost) 88.43

Sub - Total for B.2 - As Evaluated 16,240.93

C.1 Total (A.1 + B.1) - As Submitted 17,125.23
C.2 Total (A.2 + B.2) - As Evaluated 17,125.23
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. PSCG Type III (delivered at site) lm 20.00 29,043.97 580,879.40
F.1 which includes hauling and handling cost

Sub - Total for F.1 - As Submitted 580,879.40

Materials
a. PSCG Type III (delivered at site) lm 20.00 29,043.97 580,879.40
which includes hauling and handling cost
F.2

Sub - Total for F.2 - As Evaluated 580,879.40

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
 K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

CALCULATION OF RENTAL RATE FOR HAULING EQUIPMENT

Item 406(1)c6 - Prestressed Structural Concrete Members, 20.00 m., Type III, I-Girders

Supplier = Maximus Structural Innovations Inc. (Carmen, Davao del Norte)

Ave. Hauling Distance = 30.00 km
Hauling Equipment = High Bed Trailer with Truck Tractor, 20 MT Min. Capacity

Cost for first 30 km = P19.00 x 30 km x 20MT

= P11,400.00
Cost for next 100 km = P14.00 x 0 km x 20MT
= P0.00
Total Cost (Loaded) = P11,400.00

Cost for return trip = 50% of P11,400.00

(Unloaded) = P5,700.00

Whole Trip Cost = P17,100.00

On / Off Highway Rd = 10% of P17,100.00

= P1,710.00

LOADING/UNLOADING OF MATERIALS

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 2 2.00 61.07 244.28

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Truck Mounted Crane (41 - 45 mt) 1 2.00 2,606.00 5,212.00

TOTAL 5,456.28

No. of Trips = 1.00 trip

Total Hauling Cost = P24,266.28
= P1,213.31 / lm

MATERIALS from Quotation:

Prestressed Concrete Girder Type III = ( P27,500.00 + P1,213.31 ) = P28,713.31 / lm

 CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT
Item 406(1)c6 - Prestressed Structural Concrete Members, 20.00 m., Type III, I-Girders

Supplier = Frey-Fil Corporation (Bunawan, Davao City)

Ave. Hauling Distance = 15.00 km
Hauling Equipment = High Bed Trailer with Truck Tractor, 20 MT Min. Capacity

Cost for first 30 km = P19.00 x 15 km x 20MT

= P11,400.00
Cost for next 100 km = P14.00 x 0 km x 20MT
= P0.00
Total Cost (Loaded) = P11,400.00

Cost for return trip = 50% of P11,400.00

(Unloaded) = P5,700.00

Whole Trip Cost = P17,100.00

On / Off Highway Rd = 10% of P17,100.00

= P1,710.00

LOADING/UNLOADING OF MATERIALS

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 2 2.00 61.07 244.28

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Truck Mounted Crane (41 - 45 mt) 1 2.00 2,606.00 5,212.00

TOTAL 5,456.28

No. of Trips = 1.00 trip

Total Hauling Cost = P24,266.28
= P1,213.31 / lm

MATERIALS from CCIS:

Prestressed Concrete Girder Type III= ( P28,161.31 + P1,213.31 ) = P29,374.62 / lm

SUPPLIER Cost / lm

a. Maximus Structural Innovations Inc. 28,713.31 /lm

b. Frey-fil Corporation 29,374.62 /lm

Average 29,043.97 /lm

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 407(8) Lean Concrete, Class B (16.50 Mpa)

Unit of Measurement : cu m
Output per hour - As Submitted : 1.40 cu.m./hr
Output per hour - As Evaluated : 1.40 cu.m./hr

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Skilled Laborer 4 1.00 79.17 316.68
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.1 - As Submitted 914.68

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 4 1.00 79.17 316.68
A.2
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.2 - As Evaluated 914.68

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

Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00
B.1 b. Concrete Vibrator 1 1.00 91.25 91.25
c. Water Truck/Pump (16000 L) 1 0.10 2,450.00 245.00
Minor Tools (5% of Labor) 45.73

Sub - Total for B.1 - As Submitted 553.98

Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00
b. Concrete Vibrator 1 1.00 91.25 91.25
B.2 c. Water Truck/Pump (16000 L) 1 0.10 2,450.00 245.00
Minor Tools (5% of Labor) 45.73

Sub - Total for B.2 - As Evaluated 553.98

C.1 Total (A.1 + B.1) - As Submitted 1,468.66
C.2 Total (A.2 + B.2) - As Evaluated 1,468.66
D.1 Output per hour - As Submitted 1.40 cu.m./hr
D.2 Output per hour - As Evaluated 1.40 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,049.05
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 1,049.05

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Cement bag 8.40 251.46 2,112.26
F.1 b. Sand cu m 0.50 1,048.77 524.39
c. Gravel cu m 1.00 1,138.77 1,138.77

Sub - Total for F.1 - As Submitted 3,775.42

Materials
a. Cement bd ft 8.40 251.46 2,112.26
b. Sand pc 0.50 1,048.77 524.39
F.2 c. Gravel kg 1.00 1,138.77 1,138.77

Sub - Total for F.2 - As Evaluated 3,775.42

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 4,824.46
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 4,824.46
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 482.45
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 482.45
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 385.96
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 385.96
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 284.64
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 284.64
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 5,977.51
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 5,977.51

Prepared by: Checked/Reviewed by:

 JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : 10.00 sq.m./hr
Output per hour - As Evaluated : 10.00 sq.m./hr

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.1 - As Submitted 310.75

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 1 1.00 79.17 79.17
A.2
c. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.2 - As Evaluated 310.75

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

Equipment
Cargo Truck (2 - 5 mt) 1 0.05 783.00 39.15
B.1 Minor Tools (10% of Labor Cost) 31.08

Sub - Total for B.1 - As Submitted 70.23

Equipment
Cargo Truck (2 - 5 mt) 1 0.05 783.00 39.15
Minor Tools (10% of Labor Cost) 31.08
B.2

Sub - Total for B.2 - As Evaluated 70.23

C.1 Total (A.1 + B.1) - As Submitted 380.98
C.2 Total (A.2 + B.2) - As Evaluated 380.98
D.1 Output per hour - As Submitted 10.00 sq.m./hr
D.2 Output per hour - As Evaluated 10.00 sq.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 38.10
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 38.10

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Black and White Paint Latex lit 0.856 191.00 163.50
F.1 b. Reflectorized Traffic Paint White pc 0.144 550.00 79.20
Miscellaneous (5% of Material Cost) 12.13

Sub - Total for F.1 - As Submitted 254.83

Materials
a. Black and White Paint Latex lit 0.856 191.00 163.50
b. Reflectorized Traffic Paint White pc 0.144 550.00 79.20
F.2 Miscellaneous (5% of Material Cost) 12.13

Sub - Total for F.2 - As Evaluated 254.83

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 292.93
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 292.93
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 29.29
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 29.29
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 23.43
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 23.43
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 17.28
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 17.28
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 362.94
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 362.94

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
a. Construction Foreman 1 0.25 109.44 27.36
A.1
b. Unskilled Laborer 2 0.25 61.07 30.54

Sub - Total for A.1 - As Submitted 57.90

Labor
a. Construction Foreman 1 0.25 109.44 27.36
b. Unskilled Laborer 2 0.25 61.07 30.54
A.2

Sub - Total for A.2 - As Evaluated 57.90

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

Equipment
a. Wood / Steel Ladder 1 1.00 100.00 100.00
B.1

Sub - Total for B.1 - As Submitted 100.00

Equipment
a. Wood / Steel Ladder 1 1.00 100.00 100.00

B.2

Sub - Total for B.2 - As Evaluated 100.00

C.1 Total (A.1 + B.1) - As Submitted 157.90
C.2 Total (A.2 + B.2) - As Evaluated 157.90
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Elastomeric Bearing Pad 1-pc 3-metal each 1.00 20,664.60 20,664.60
F.1 38mm x 400mm x 660mm
Miscellaneous (10% of Labor) 5.79

Sub - Total for F.1 - As Submitted 20,670.39

Materials
a. Elastomeric Bearing Pad 1-pc 3-metal each 1.00 20,664.60 20,664.60
38mm x 400mm x 660mm
F.2 Miscellaneous (10% of Labor) 5.79

Sub - Total for F.2 - As Evaluated 20,670.39

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
 I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.1 - As Submitted 231.58

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 2 1.00 61.07 122.14
A.2

Sub - Total for A.2 - As Evaluated 231.58

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

Equipment

B.1

Sub - Total for B.1 - As Submitted 0.00

Equipment

B.2

Sub - Total for B.2 - As Evaluated 0.00

C.1 Total (A.1 + B.1) - As Submitted 231.58
C.2 Total (A.2 + B.2) - As Evaluated 231.58
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Longitudinal Expansion Joint Rubber lm 1.00 27,950.00 27,950.00
F.1 274 mm width x 42 mm thick
including all fixing accessories and rubberized
asphalt bolt hole sealant

Sub - Total for F.1 - As Submitted 27,950.00

Materials
a. Longitudinal Expansion Joint Rubber lm 1.00 27,950.00 27,950.00
274 mm width x 42 mm thick
F.2 including all fixing accessories and rubberized
asphalt bolt hole sealant

Sub - Total for F.2 - As Evaluated 27,950.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.1 - As Submitted 231.58

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 2 1.00 61.07 122.14
A.2

Sub - Total for A.2 - As Evaluated 231.58

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

Equipment
a. Service Truck/Cargo Truck (2 - 5 mt) 1 0.30 783.00 234.90
B.1 Minor Tools (10% of Labor Cost) 23.16

Sub - Total for B.1 - As Submitted 258.06

Equipment
a. Service Truck/Cargo Truck (2 - 5 mt) 1 0.30 783.00 234.90
Minor Tools (10% of Labor Cost) 23.16
B.2

Sub - Total for B.2 - As Evaluated 258.06

C.1 Total (A.1 + B.1) - As Submitted 489.64
C.2 Total (A.2 + B.2) - As Evaluated 489.64
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Steel Deck sq m 1.05 1,200.00 1,260.00
F.1

Sub - Total for F.1 - As Submitted 1,260.00

Materials
a. Steel Deck sq m 1.05 1,200.00 1,260.00

F.2
F.2

Sub - Total for F.2 - As Evaluated 1,260.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 500(1)b3 Pipe Culverts, 910 mm dia., Class IV, RCPC

Unit of Measurement : ln m
Output per hour - As Submitted : 1.00 lm/hr
Output per hour - As Evaluated : 1.00 lm/hr

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

Labor
a. Construction Foreman 1 0.57 109.44 62.38
A.1
b. Skilled Laborer 2 0.57 79.17 90.25
c. Unskilled Laborer 4 0.57 61.07 139.24

Sub - Total for A.1 - As Submitted 291.87

Labor
a. Construction Foreman 1 0.57 109.44 62.38
b. Skilled Laborer 2 0.57 79.17 90.25
A.2
c. Unskilled Laborer 4 0.57 61.07 139.24

Sub - Total for A.2 - As Evaluated 291.87

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

Equipment
a. Backhoe (0.80 m3) 1 0.29 1,537.00 445.73
B.1 b. Plate Compactor (5 Hp) 1 0.29 123.00 35.67
Minor Tools (10% of Labor) 29.19

Sub - Total for B.1 - As Submitted 510.59

Equipment
a. Backhoe (0.80 m3) 1 0.29 1,537.00 445.73
b. Plate Compactor (5 Hp) 1 0.29 123.00 35.67
B.2 Minor Tools (10% of Labor) 29.19

Sub - Total for B.2 - As Evaluated 510.59

C.1 Total (A.1 + B.1) - As Submitted 802.46
C.2 Total (A.2 + B.2) - As Evaluated 802.46
D.1 Output per hour - As Submitted 1.00 lm/hr
D.2 Output per hour - As Evaluated 1.00 lm/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 802.46
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 802.46

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 1.08 251.46 271.58
F.1 b. Sand cu m 0.061 1,048.77 63.97
c. R.C. Pipes (910 mm dia), Class IV pc 1.00 4,815.31 4,815.31
d. Sand bedding cu m 0.128 1,048.77 134.24

Sub - Total for F.1 - As Submitted 5,285.10

Materials
a. Portland Cement bag 1.08 251.46 271.58
b. Sand cu m 0.061 1,048.77 63.97
F.2 c. R.C. Pipes (910 mm dia), Class IV pc 1.00 4,815.31 4,815.31
d. Sand bedding cu m 0.128 1,048.77 134.24

Sub - Total for F.2 - As Evaluated 5,285.10

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 6,087.57
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 6,087.57
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 608.76
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 608.76
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 487.01
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 487.01
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 359.17
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 359.17
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 7,542.49
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 7,542.49

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

 Engineer II Engineer IV

CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT

Item 500(1)b3 - Pipe Culverts, 910 mm Ø Class IV

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Hauling Origin = Davao Oriental 2nd DEO

Quantity = 14.00 lm (910mm pipe culvert)
Ave. Hauling Distance = 17.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 34.00 min

Return Empty = 25.50 min
Cycle Time = 59.50 min
Allowance for Delay = 5.95 min

Total Cycle Time = 65.45 min

= 1.09 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 1.09 61.07 66.57

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Dump Truck (12 yd3) 1 1.09 1,420.00 1,547.80

TOTAL 1,614.37

COST OF HAULING : 115.31 / lm

MATERIALS from CCIS:

Reinforced Concrete Pipe Class IV, 910mmdia. = ( P4,700.00 + P115.31 ) = P4,815.31 / lm

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 500(1)b5 Pipe Culverts, 1220 mm dia., Class IV, RCPC

Unit of Measurement : ln m
Output per hour - As Submitted : 1.00 lm/hr
Output per hour - As Evaluated : 1.00 lm/hr

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

Labor
a. Construction Foreman 1 0.80 109.44 87.55
A.1
b. Skilled Laborer 2 0.80 79.17 126.67
c. Unskilled Laborer 4 0.80 61.07 195.42

Sub - Total for A.1 - As Submitted 409.65

Labor
a. Construction Foreman 1 0.80 109.44 87.55
b. Skilled Laborer 2 0.80 79.17 126.67
A.2
c. Unskilled Laborer 4 0.80 61.07 195.42

Sub - Total for A.2 - As Evaluated 409.65

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

Equipment
a. Backhoe (0.80 m3) 1 0.40 1,537.00 614.80
B.1 b. Plate Compactor (5 Hp) 1 0.40 123.00 49.20
Minor Tools (10% of Labor) 40.96

Sub - Total for B.1 - As Submitted 704.96

Equipment
a. Backhoe (0.80 m3) 1 0.40 1,537.00 614.80
b. Plate Compactor (5 Hp) 1 0.40 123.00 49.20
B.2 Minor Tools (10% of Labor) 40.96

Sub - Total for B.2 - As Evaluated 704.96

C.1 Total (A.1 + B.1) - As Submitted 1,114.61
C.2 Total (A.2 + B.2) - As Evaluated 1,114.61
D.1 Output per hour - As Submitted 1.00 lm/hr
D.2 Output per hour - As Evaluated 1.00 lm/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,114.61
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 1,114.61

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 1.404 251.46 353.05
F.1 b. Sand cu m 0.080 1,048.77 83.90
c. R.C. Pipes (1220 mm dia), Class IV pc 1.00 8,138.76 8,138.76
d. Sand bedding cu m 0.170 1,048.77 178.29

Sub - Total for F.1 - As Submitted 8,754.00

Materials
a. Portland Cement bag 1.404 251.46 353.05
b. Sand cu m 0.080 1,048.77 83.90
F.2 c. R.C. Pipes (1220 mm dia), Class IV pc 1.00 8,138.76 8,138.76
d. Sand bedding cu m 0.170 1,048.77 178.29

Sub - Total for F.2 - As Evaluated 8,754.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 9,868.62
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 9,868.62
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 986.86
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 986.86
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 789.49
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 789.49
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 582.25
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 582.25
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 12,227.21
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 12,227.21

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

 Engineer II Engineer IV

CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT

Item 500(1)b5 - Pipe Culverts, 1220 mm Ø Class IV

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Hauling Origin = Davao Oriental 2nd DEO

Quantity = 10.00 lm (1220mm pipe culvert)
Ave. Hauling Distance = 17.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 34.00 min

Return Empty = 25.50 min
Cycle Time = 59.50 min
Allowance for Delay = 5.95 min

Total Cycle Time = 65.45 min

= 1.09 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 1.09 61.07 66.57

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Cargo/Service Truck (9 - 10 mt) 1 1.09 1,212.00 1,321.08

TOTAL 1,387.65

COST OF HAULING : 138.76 / lm

MATERIALS from CCIS:

Reinforced Concrete Pipe Class IV, 1220mmdia. = ( P8,000.00 + P138.76 ) = P8,138.76 / lm

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 505(2)a Grouted Riprap, Class A

Unit of Measurement : cu m
Output per hour - As Submitted : 0.63 cu.m./hr Legend:
Output per hour - As Evaluated : 0.63 cu.m./hr PREGP Covid-19 Response Items of Works

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Skilled Laborer 6 1.00 79.17 475.02
c. Unskilled Laborer 16 1.00 61.07 977.12

Sub - Total for A.1 - As Submitted 1561.58

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 6 1.00 79.17 475.02
A.2
c. Unskilled Laborer 16 1.00 61.07 977.12

Sub - Total for A.2 - As Evaluated 1561.58

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

Equipment
B.1
Minor Tools (5% of Labor) 78.08

Sub - Total for B.1 - As Submitted 78.08

Equipment
Minor Tools (5% of Labor) 78.08
B.2

Sub - Total for B.2 - As Evaluated 78.08

C.1 Total (A.1 + B.1) - As Submitted 1,639.66
C.2 Total (A.2 + B.2) - As Evaluated 1,639.66
D.1 Output per hour - As Submitted 0.63 cu.m./hr
D.2 Output per hour - As Evaluated 0.63 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 2,623.45
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 2,623.45

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 3.00 251.46 754.38
b. Sand cu m 0.25 1,048.77 262.19
F.1 c. Gravel Fill cu m 0.015 1,138.77 17.08
d. Weep Holes (PVC, 75 mm Ø) lm 0.30 72.00 21.60
e. Filter Cloth sq m 0.015 175.00 2.63
f. Boulders cu m 1.05 1,148.77 1,206.21
Miscellaneous (1% of Materials) 22.64
Sub - Total for F.1 - As Submitted 2,286.73
Materials
a. Portland Cement bag 3.00 251.46 754.38
b. Sand cu m 0.25 1,048.77 262.19
c. Gravel Fill cu m 0.015 1,138.77 17.08
F.2 d. Weep Holes (PVC, 75 mm Ø) lm 0.30 72.00 21.60
e. Filter Cloth sq m 0.015 175.00 2.63
f. Boulders cu m 1.05 1,148.77 1,206.21
Miscellaneous (1% of Materials) 22.64
Sub - Total for F.2 - As Evaluated 2,286.73
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 4,910.18
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 4,910.18
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 491.02
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 491.02
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 392.81
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 392.81
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 289.70
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 289.70
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 6,083.72
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 6,083.72

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT
Item 505(2)a - Grouted Riprap, Class A

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Quarry Site = Sumlog Quarry

Ave. Hauling Distance = 37.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 74.00 min

Return Empty = 55.50 min
Cycle Time = 129.50 min
Allowance for Delay = 12.95 min

Total Cycle Time = 142.45 min

= 2.37 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 2.37 61.07 144.74

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Dump Truck (12 yd3) 1 2.37 1,420.00 3,365.40

TOTAL 3,510.14

COST OF HAULING : 438.77 / cu.m.

MATERIALS from CCIS:

Grouted Riprap, Class A = ( P710.00 + P438.77 ) = P1,148.77 / cu.m.

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 506(1) Stone Masonry

Unit of Measurement : cu m
Output per hour - As Submitted : 0.80 cu.m./hr Legend:
Output per hour - As Evaluated : 0.80 cu.m./hr PREGP Covid-19 Response Items of Works

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 6 1.00 79.17 475.02
c. Unskilled Laborer 16 1.00 61.07 977.12
Sub - Total for A.1 - As Submitted 1561.58
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 6 1.00 79.17 475.02
c. Unskilled Laborer 16 1.00 61.07 977.12
Sub - Total for A.2 - As Evaluated 1561.58

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

Equipment
B.1
Minor Tools (10% of Labor) 156.16

Sub - Total for B.1 - As Submitted 156.16

Equipment
Minor Tools (10% of Labor) 156.16
B.2

Sub - Total for B.2 - As Evaluated 156.16

C.1 Total (A.1 + B.1) - As Submitted 1,717.74
C.2 Total (A.2 + B.2) - As Evaluated 1,717.74
D.1 Output per hour - As Submitted 0.80 cu.m./hr
D.2 Output per hour - As Evaluated 0.80 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 2,147.17
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 2,147.17

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 5.50 251.46 1,383.03
b. Sand cu m 0.30 1,048.77 314.63
F.1 c. Gravel Fill cu m 0.02 1,138.77 22.78
d. Weep Holes (PVC, 75 mm Ø) lm 0.30 72.00 21.60
e. Filter Cloth sq m 0.015 175.00 2.63
f. Boulders cu m 1.05 1,148.77 1,206.21
Miscellaneous (1% of Materials) 29.51
Sub - Total for F.1 - As Submitted 2,980.38
Materials
a. Portland Cement bag 5.50 251.46 1,383.03
b. Sand cu m 0.30 1,048.77 314.63
c. Gravel Fill cu m 0.02 1,138.77 22.78
F.2 d. Weep Holes (PVC, 75 mm Ø) lm 0.30 72.00 21.60
e. Filter Cloth sq m 0.015 175.00 2.63
f. Boulders cu m 1.05 1,148.77 1,206.21
Miscellaneous (1% of Materials) 29.51
Sub - Total for F.2 - As Evaluated 2,980.38
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 5,127.55
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 5,127.55
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 512.76
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 512.76
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 410.20
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 410.20
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 302.53
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 302.53
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 6,353.04
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 6,353.04

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT
Item 506(1) - Stone Masonry

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Quarry Site = Sumlog Quarry

Ave. Hauling Distance = 37.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 74.00 min

Return Empty = 55.50 min
Cycle Time = 129.50 min
Allowance for Delay = 12.95 min

Total Cycle Time = 142.45 min

= 2.37 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 2.37 61.07 144.74

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Dump Truck (12 yd3) 1 2.37 1,420.00 3,365.40

TOTAL 3,510.14

COST OF HAULING : 438.77 / cu.m.

MATERIALS from CCIS:

Stone Masonry = ( P710.00 + P438.77 ) = P1,148.77 / cu.m.

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 508(1) Hand-laid Rock Embankment

Unit of Measurement : cu m
Output per hour - As Submitted : 3.125 cu.m./hr
Output per hour - As Evaluated : 3.125 cu.m./hr

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Skilled Laborer 2 1.00 79.17 158.34
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.1 - As Submitted 756.34

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 2 1.00 79.17 158.34
A.2
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub - Total for A.2 - As Evaluated 756.34

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

Equipment
B.1
Minor Tools (10% of Labor) 75.63

Sub - Total for B.1 - As Submitted 75.63

Equipment
Minor Tools (10% of Labor) 75.63
B.2

Sub - Total for B.2 - As Evaluated 75.63

C.1 Total (A.1 + B.1) - As Submitted 831.97
C.2 Total (A.2 + B.2) - As Evaluated 831.97
D.1 Output per hour - As Submitted 3.125 cu.m./hr
D.2 Output per hour - As Evaluated 3.125 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 266.23
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 266.23

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Boulders (15 - 25 kg) cu m 1.05 1,148.77 1,206.21
F.1

Sub - Total for F.1 - As Submitted 1,206.21

Materials
a. Boulders (15 - 25 kg) cu m 1.05 1,148.77 1,206.21

F.2

Sub - Total for F.2 - As Evaluated 1,206.21

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,472.44
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,472.44
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 147.24
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 147.24
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 117.80
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 117.80
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 86.87
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 86.87
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,824.35
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 1,824.35

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT
Item 508(1) - Handlaid Rock Embankment

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION ROAD SURFACE CONDITION
LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Quarry Site = Sumlog Quarry

Ave. Hauling Distance = 37.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 74.00 min

Return Empty = 55.50 min
Cycle Time = 129.50 min
Allowance for Delay = 12.95 min

Total Cycle Time = 142.45 min

= 2.37 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 2.37 61.07 144.74

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Dump Truck (12 yd3) 1 2.37 1,420.00 3,365.40

TOTAL 3,510.14

COST OF HAULING : 438.77 / cu.m.

MATERIALS from CCIS:

Handlaid Rock Embankment = ( P710.00 + P438.77 ) = P1,148.77 / cu.m.

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 512(1)a Erosion Control Mat, Type 1

Unit of Measurement : sq m
Output per hour - As Submitted : 35.00 sq.m./hr
Output per hour - As Evaluated : 35.00 sq.m./hr

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
c. Unskilled Laborer 3 1.00 61.07 183.21

Sub - Total for A.1 - As Submitted 292.65

Labor
a. Construction Foreman 1 1.00 109.44 109.44
c. Unskilled Laborer 3 1.00 61.07 183.21
A.2

Sub - Total for A.2 - As Evaluated 292.65

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

Equipment
a. Boom Truck (2 - 5 mt) 1 1.00 1,017.90 1,017.90
B.1 Minor Tools (10% of Labor) 29.27

Sub - Total for B.1 - As Submitted 1,047.17

Equipment
a. Boom Truck (2 - 5 mt) 1 1.00 1,017.90 1,017.90
Minor Tools (10% of Labor) 29.27
B.2

Sub - Total for B.2 - As Evaluated 1,047.17

C.1 Total (A.1 + B.1) - As Submitted 1,339.82
C.2 Total (A.2 + B.2) - As Evaluated 1,339.82
D.1 Output per hour - As Submitted 35.00 sq.m./hr
D.2 Output per hour - As Evaluated 35.00 sq.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 38.28
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 38.28

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. 3D Erosion Control Mat sq.m. 1.00 650.00 650.00
F.1

Sub - Total for F.1 - As Submitted 650.00

Materials
a. 3D Erosion Control Mat sq.m. 1.00 650.00 650.00

F.2

Sub - Total for F.2 - As Evaluated 650.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 688.28
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 688.28
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 68.83
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 68.83
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 55.06
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 55.06
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 40.61
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 40.61
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 852.78
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 852.78

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

Item No. / Description : 515(1) Mechanically-Stabilized Earth (MSE) Retaining Wall

Unit of Measurement : sq m
Output per hour - As Submitted : 0.50 sq.m./hr
Output per hour - As Evaluated : 0.50 sq.m./hr

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

Labor
A.1 a. Construction Foreman 1 1.20 109.44 131.33
b. Skilled Laborer 2 1.20 79.17 190.01
c. Unskilled Laborer 7 1.20 61.07 512.99
Sub - Total for A.1 - As Submitted 834.32
Labor
a. Construction Foreman 1 1.20 109.44 131.33
A.2 b. Skilled Laborer 2 1.20 79.17 190.01
c. Unskilled Laborer 7 1.20 61.07 512.99
Sub - Total for A.2 - As Evaluated 834.32

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

Equipment
a. Truck Mounted Crane (41 - 45 mt) 1 0.10 2,606.00 260.60
b. One Bagger Mixer 1 0.10 172.00 17.20
c. Concrete Vibrator 1 0.10 91.25 9.13
B.1
d. Water Truck/Pump (16000 L) 1 0.01 2,450.00 24.50
e. Bar Cutter 1 0.02 219.75 4.40
f. Bar Bender 1 0.02 351.50 7.03
g. Cargo Truck (9 - 10 mt) 1 0.01 1,212.00 12.12
Minor Tools (10% of Labor) 83.43
Sub - Total for B.1 - As Submitted 418.40
Equipment
a. Truck Mounted Crane (41 - 45 mt) 1 0.10 2,606.00 260.60
b. One Bagger Mixer 1 0.10 172.00 17.20
c. Concrete Vibrator 1 0.10 91.25 9.13
d. Water Truck/Pump (16000 L) 1 0.01 2,450.00 24.50
B.2
e. Bar Cutter 1 0.02 219.75 4.40
f. Bar Bender 1 0.02 351.50 7.03
g. Cargo Truck (9 - 10 mt) 1 0.01 1,212.00 12.12
Minor Tools (10% of Labor) 83.43
Sub - Total for B.2 - As Evaluated 418.40
C.1 Total (A.1 + B.1) - As Submitted 1,252.73
C.2 Total (A.2 + B.2) - As Evaluated 1,252.73
D.1 Output per hour - As Submitted 0.50 sq.m./hr
D.2 Output per hour - As Evaluated 0.50 sq.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 2,505.45
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 2,505.45

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Concrete Modular Blocks pc 12.66 275.00 3,481.50
F.1 b. Uniaxial Geogrid 80/30 sq.m. 8.67 338.00 2,930.46
c. Separation geotextile (TS-85) sq.m. 2.48 557.71 1,383.12
d. Basal Reinforcement woven geotextile sq.m. 0.83 535.00 444.05
e. Drainage Geotextile sq.m. 1.46 464.16 677.68
Sub - Total for F.1 - As Submitted 8,916.81
Materials
a. Concrete Modular Blocks pc 12.660 275.00 3,481.50
b. Uniaxial Geogrid 80/30 sq.m. 8.670 338.00 2,930.46
F.2 c. Separation geotextile (TS-85) sq.m. 2.480 557.71 1,383.12
d. Basal Reinforcement woven geotextile sq.m. 0.830 535.00 444.05
e. Drainage Geotextile sq.m. 1.460 464.16 677.68
Sub - Total for F.2 - As Evaluated 8,916.81
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 11,422.26
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 11,422.26
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 1,142.23
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 1,142.23
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 913.78
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 913.78
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 673.91
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 673.91
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 14,152.18
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 14,152.18
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 605(1)c2 Warning Signs, 750 mm, W1-3B, Horizontal Alignment Curve L or R
Unit of Measurement : each
Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.1 - As Submitted 310.75
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.2 - As Evaluated 310.75

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

Equipment
B.1
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 31.08
Sub - Total for B.1 - As Submitted 226.83
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Minor Tools (10% of Labor) 31.08
Sub - Total for B.2 - As Evaluated 226.83
C.1 Total (A.1 + B.1) - As Submitted 537.58
C.2 Total (A.2 + B.2) - As Evaluated 537.58
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 537.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 537.58

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 0.48 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.1
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
*Sign Face cost, CCIS basis from 600mm (P3,500)
and by ratio and proportion: 4,375.00
Sub - Total for F.1 - As Submitted 6,162.73
Materials
a. Portland Cement bag 0.480 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.2
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
Sub - Total for F.2 - As Evaluated 6,162.73
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 6,700.31
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 6,700.31
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 670.03
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 670.03
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 536.02
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 536.02
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 395.32
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 395.32
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 8,301.68
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 8,301.68
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 605(1)d2 Warning Signs, 750 mm, W1-4B, Horizontal Alignment Reverse Curve L or R
Unit of Measurement : each
Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.1 - As Submitted 310.75
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.2 - As Evaluated 310.75

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

Equipment
B.1
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 31.08
Sub - Total for B.1 - As Submitted 226.83
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Minor Tools (10% of Labor) 31.08
Sub - Total for B.2 - As Evaluated 226.83
C.1 Total (A.1 + B.1) - As Submitted 537.58
C.2 Total (A.2 + B.2) - As Evaluated 537.58
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 537.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 537.58

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 0.48 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.1
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
*Sign Face cost, CCIS basis from 600mm (P3,500)
and by ratio and proportion: 4,375.00
Sub - Total for F.1 - As Submitted 6,162.73
Materials
a. Portland Cement bag 0.480 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.2
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
Sub - Total for F.2 - As Evaluated 6,162.73
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 6,700.31
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 6,700.31
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 670.03
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 670.03
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 536.02
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 536.02
 J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 395.32
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 395.32
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 8,301.68
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 8,301.68
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 605(1)e2 Warning Signs, 750 mm, W1-5B, Horizontal Alignment Winding Road L or R
Unit of Measurement : each
Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.1 - As Submitted 310.75
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.2 - As Evaluated 310.75

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

Equipment
B.1
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 31.08
Sub - Total for B.1 - As Submitted 226.83
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Minor Tools (10% of Labor) 31.08
Sub - Total for B.2 - As Evaluated 226.83
C.1 Total (A.1 + B.1) - As Submitted 537.58
C.2 Total (A.2 + B.2) - As Evaluated 537.58
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 537.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 537.58

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 0.48 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.1
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
*Sign Face cost, CCIS basis from 600mm (P3,500)
and by ratio and proportion: 4,375.00
Sub - Total for F.1 - As Submitted 6,162.73
Materials
a. Portland Cement bag 0.480 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.2
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
Sub - Total for F.2 - As Evaluated 6,162.73
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 6,700.31
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 6,700.31
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 670.03
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 670.03
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 536.02
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 536.02
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 395.32
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 395.32
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 8,301.68
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 8,301.68
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 605(1)k3 Warning Signs, 750 mm, W2-5C, Intersection and Junction Signs Y Junction
Unit of Measurement : each
Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.1 - As Submitted 310.75
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.2 - As Evaluated 310.75

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

Equipment
B.1
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 31.08
Sub - Total for B.1 - As Submitted 226.83
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Minor Tools (10% of Labor) 31.08
Sub - Total for B.2 - As Evaluated 226.83
C.1 Total (A.1 + B.1) - As Submitted 537.58
C.2 Total (A.2 + B.2) - As Evaluated 537.58
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 537.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 537.58

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 0.48 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.1
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
*Sign Face cost, CCIS basis from 600mm (P3,500)
and by ratio and proportion: 4,375.00
Sub - Total for F.1 - As Submitted 6,162.73
Materials
a. Portland Cement bag 0.480 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.2
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
Sub - Total for F.2 - As Evaluated 6,162.73
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 6,700.31
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 6,700.31
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 670.03
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 670.03
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 536.02
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 536.02
 J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 395.32
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 395.32
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 8,301.68
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 8,301.68
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 605(1)aa2 Warning Signs, 750 mm, W5-4C, Road Obstacle Signs Steep Descent
Unit of Measurement : each
Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.1 - As Submitted 310.75
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.2 - As Evaluated 310.75

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

Equipment
B.1
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 31.08
Sub - Total for B.1 - As Submitted 226.83
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Minor Tools (10% of Labor) 31.08
Sub - Total for B.2 - As Evaluated 226.83
C.1 Total (A.1 + B.1) - As Submitted 537.58
C.2 Total (A.2 + B.2) - As Evaluated 537.58
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 537.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 537.58

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 0.48 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.1
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
*Sign Face cost, CCIS basis from 600mm (P3,500)
and by ratio and proportion: 4,375.00
Sub - Total for F.1 - As Submitted 6,162.73
Materials
a. Portland Cement bag 0.480 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.2
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
Sub - Total for F.2 - As Evaluated 6,162.73
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 6,700.31
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 6,700.31
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 670.03
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 670.03
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 536.02
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 536.02
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 395.32
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 395.32
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 8,301.68
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 8,301.68
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 605(1)ab3 Warning Signs, 750 mm, W5-5C, Road Obstacle Signs Steep Climb
Unit of Measurement : each
Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.1 - As Submitted 310.75
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.2 - As Evaluated 310.75

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

Equipment
B.1
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 31.08
Sub - Total for B.1 - As Submitted 226.83
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Minor Tools (10% of Labor) 31.08
Sub - Total for B.2 - As Evaluated 226.83
C.1 Total (A.1 + B.1) - As Submitted 537.58
C.2 Total (A.2 + B.2) - As Evaluated 537.58
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 537.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 537.58

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 0.48 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.1
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
*Sign Face cost, CCIS basis from 600mm (P3,500)
and by ratio and proportion: 4,375.00
Sub - Total for F.1 - As Submitted 6,162.73
Materials
a. Portland Cement bag 0.480 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.2
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
 F.2

Miscellaneous (0.3% of Material Cost) 18.43

Sub - Total for F.2 - As Evaluated 6,162.73
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 6,700.31
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 6,700.31
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 670.03
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 670.03
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 536.02
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 536.02
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 395.32
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 395.32
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 8,301.68
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 8,301.68
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Warning Signs, 750mm x 750mm, W6-1C, Pedestrian and School Signs Pedestrian Crossing
Item No. / Description : 605(1)ai2 Ahead
Unit of Measurement : each
Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.1 - As Submitted 310.75
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.2 - As Evaluated 310.75

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

Equipment
B.1
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 31.08
Sub - Total for B.1 - As Submitted 226.83
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Minor Tools (10% of Labor) 31.08
Sub - Total for B.2 - As Evaluated 226.83
C.1 Total (A.1 + B.1) - As Submitted 537.58
C.2 Total (A.2 + B.2) - As Evaluated 537.58
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 537.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 537.58

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 0.48 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.1
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 5,104.17 5,104.17
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 20.62
*Sign Face cost, quotation-Area basis from 600mmx900mm (P4,900)
and by ratio and proportion: 5,104.17
Sub - Total for F.1 - As Submitted 6,894.09
Materials
a. Portland Cement bag 0.480 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.2
 F.2
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 5,104.17 5,104.17
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 20.62
Sub - Total for F.2 - As Evaluated 6,894.09
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 7,431.66
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 7,431.66
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 743.17
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 743.17
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 594.53
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 594.53
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 438.47
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 438.47
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 9,207.83
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 9,207.83
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 605(2)a3 Regulatory Signs, 750mm x 750mm, R1-1C, Priority Signs Stop
Unit of Measurement : each
Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.1 - As Submitted 310.75
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.2 - As Evaluated 310.75

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

Equipment
B.1
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 31.08
Sub - Total for B.1 - As Submitted 226.83
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Minor Tools (10% of Labor) 31.08
Sub - Total for B.2 - As Evaluated 226.83
C.1 Total (A.1 + B.1) - As Submitted 537.58
C.2 Total (A.2 + B.2) - As Evaluated 537.58
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 537.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 537.58

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 0.48 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.1
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 5,104.17 5,104.17
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 20.62
*Sign Face cost, quotation-Area basis from 600mmx900mm (P4,900)
and by ratio and proportion: 5,104.17
Sub - Total for F.1 - As Submitted 6,894.09
Materials
a. Portland Cement bag 0.480 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
 c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.2
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 5,104.17 5,104.17
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 20.62
Sub - Total for F.2 - As Evaluated 6,894.09
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 7,431.66
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 7,431.66
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 743.17
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 743.17
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 594.53
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 594.53
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 438.47
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 438.47
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 9,207.83
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 9,207.83
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 605(2)b2 Regulatory Signs, 750mm, R1-2B, Priority Signs Give Way
Unit of Measurement : each
Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.1 - As Submitted 310.75
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.2 - As Evaluated 310.75

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

Equipment
B.1
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 31.08
Sub - Total for B.1 - As Submitted 226.83
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Minor Tools (10% of Labor) 31.08
Sub - Total for B.2 - As Evaluated 226.83
C.1 Total (A.1 + B.1) - As Submitted 537.58
C.2 Total (A.2 + B.2) - As Evaluated 537.58
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 537.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 537.58

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 0.48 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.1
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
*Sign Face cost, CCIS basis from 600mm (P3,500)
and by ratio and proportion: 4,375.00
 Sub - Total for F.1 - As Submitted 6,162.73
Materials
a. Portland Cement bag 0.480 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.2
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
Sub - Total for F.2 - As Evaluated 6,162.73
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 6,700.31
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 6,700.31
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 670.03
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 670.03
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 536.02
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 536.02
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 395.32
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 395.32
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 8,301.68
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 8,301.68
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 605(2)ai3 Regulatory Signs, 750mm, R6-8C, Miscellaneous Signs Pedestrian Crossing
Unit of Measurement : each
Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.1 - As Submitted 310.75
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14
Sub - Total for A.2 - As Evaluated 310.75

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

Equipment
B.1
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 31.08
Sub - Total for B.1 - As Submitted 226.83
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Minor Tools (10% of Labor) 31.08
Sub - Total for B.2 - As Evaluated 226.83
C.1 Total (A.1 + B.1) - As Submitted 537.58
C.2 Total (A.2 + B.2) - As Evaluated 537.58
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 537.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 537.58

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 0.48 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.1
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
 F.1

i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16

Miscellaneous (0.3% of Material Cost) 18.43
*Sign Face cost, CCIS basis from 600mm (P3,500)
and by ratio and proportion: 4,375.00
Sub - Total for F.1 - As Submitted 6,162.73
Materials
a. Portland Cement bag 0.480 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.2
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,375.00 4,375.00
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.43
Sub - Total for F.2 - As Evaluated 6,162.73
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 6,700.31
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 6,700.31
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 670.03
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 670.03
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 536.02
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 536.02
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 395.32
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 395.32
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 8,301.68
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 8,301.68
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV

Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : 605(5)a3 Traffic Instruction Signs, 800mm X 600 mm, S1-3A, Supplementary Signs TRUCK USE LOW
GEAR
Unit of Measurement : each
Output per hour - As Submitted : 1.00 each/hr
Output per hour - As Evaluated : 1.00 each/hr

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.1
b. Skilled Laborer 1 1.00 79.17 79.17
c. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.1 - As Submitted 310.75

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 1 1.00 79.17 79.17
A.2
c. Unskilled Laborer 2 1.00 61.07 122.14

Sub - Total for A.2 - As Evaluated 310.75

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

Equipment
B.1 a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 31.08

Sub - Total for B.1 - As Submitted 226.83

Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2 Minor Tools (10% of Labor) 31.08

Sub - Total for B.2 - As Evaluated 226.83

C.1 Total (A.1 + B.1) - As Submitted 537.58
C.2 Total (A.2 + B.2) - As Evaluated 537.58
D.1 Output per hour - As Submitted 1.00 each/hr
D.2 Output per hour - As Evaluated 1.00 each/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 537.58
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 537.58

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Portland Cement bag 0.48 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94

F.1
 d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.1
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,355.56 4,355.56
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.37
*Sign Face cost, quotation-Area basis from 600mmx900mm (P4,900)
and by ratio and proportion: 4,355.56
Sub - Total for F.1 - As Submitted 6,143.23
Materials
a. Portland Cement bag 0.480 251.46 120.70
b. Sand cu m 0.025 1,048.77 26.22
c. Gravel cu m 0.050 1,138.77 56.94
d. Form Lumber, Good - 4 uses bd ft 8.00 30.00 60.00
e. 75mm Ø G.I. Pipe m 3.10 410.00 1,271.00
F.2
f. Plate kg 2.00 54.14 108.28
g. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc 1.00 4,355.56 4,355.56
i. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg 0.08 77.00 6.16
Miscellaneous (0.3% of Material Cost) 18.37
Sub - Total for F.2 - As Evaluated 6,143.23
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 6,680.81
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 6,680.81
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 668.08
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 668.08
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 534.46
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 534.46
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) 394.17
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) 394.17
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 8,277.52
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 8,277.52

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO

Engineer II Engineer IV
CONCRETE FENCE INCLUDING POST
AREA = 2,907.18 SQ.M.

Cement = 1,092.00 bag

Sand = 76.28 cu m
Gravel = 49.90 cu m
CHB, 4x8x16 = 2,352.00 pc
RSB, Grade 40 = 6,801.01 kg
Tie Wire = 136.02 kg 2% of RSB
1/2" Ply, Marine = 160.69 pc
Good Lumber = 11,597.27 bd ft
Assorted CWN = 115.97 kg (1 kg / 100 bd ft of Lumber)
G.I. Pipe (50mm Ø = 144.00 pc
Cyclone Wire = 255.00 lm
Barbed Wire = 510.00 lm

Quantity per square meter

Cement = Err:509 bag

Sand = Err:509 cu m
Gravel = Err:509 cu m
CHB, 6x8x16 = Err:509 pc
RSB, Grade 40 = Err:509 kg
Tie Wire = Err:509 kg 2% of RSB
1/2" Ply, Marine = Err:509 pc
Good Lumber = Err:509 bd ft
Assorted CWN = Err:509 kg (1 kg / 100 bd ft of Lumber)
G.I. Pipe (50mm Ø = Err:509 pc
Cyclone Wire = Err:509 lm
Barbed Wire = Err:509 lm

DIMENSIONS (Footing) DIMENSIONS (Column)

Quantity = 85.00 pc Quantity = 85.00 pc

Thickness = 0.25 m Height = 3.00 m
Width = 0.90 m Width = 0.20 m
Length = 0.90 m Length = 0.20 m

DIMENSIONS (Wall Footing) DIMENSIONS (RC Beam)

Quantity = 84.00 pc Quantity = 84.00 pc

Thickness = 0.25 m Thickness = 0.20 m
Width = 0.35 m Width = 0.15 m
Length = 2.10 m Length = 2.80 m

CONCRETE

FOOTING, COLUMN, WALL FOOTING, RC BEAM

Volume = 49.90 cu m

Cement = 475.00 bag

Sand = 24.95 cu m
Gravel = 49.90 cu m
 PLASTERING

Area = 178.50 sq m
Thickness = 0.1016 m
Volume = 36.271 cu m

Cement = 436.00 bag

Sand = 36.27 cu m

CHB Mortar

Area = 178.500 sq m

Cement = 181.00 bag

Sand = 15.062 cu m

CONCRETE HOLLOW BLOCKS (CHB)

Area = 188.160 sq m

CHB = 2,352.00 pcs

REINFORCING STEEL BAR

Wall Footing

Perimeter No. Bars Length Unit Wt. T. Weight

(m) (pc) (m) (kg/m) (kg)
Stirrups 924 0.510 0.616 290.284
Horizontal 252 2.100 0.888 469.930

Footing

Length No. Bars Length Unit Wt. T. Weight

(m) (pc) (m) (kg/m) (kg)
0.900 850 1.204 1.579 1,615.949
0.900 850 1.204 1.579 1,615.949

Column

No. Bars Length Unit Wt. T. Weight

(pc) (m) (kg/m) (kg)
Vertical 340 3.314 0.888 1,000.563
Stirrups 1,955 0.600 0.616 722.568

CHB

No. Bars Length Unit Wt. T. Weight

(pc) (m) (kg/m) (kg)
Vertical 336.0 1.170 0.888 349.091
Horizontal 84.0 2.100 0.888 156.643

RC Beam

Perimeter No. Bars Length Unit Wt. T. Weight

(m) (pc) (m) (kg/m) (kg)
 Stirrups 840 0.246 0.616 127.290
Horizontal 2 254.920 0.888 452.738

T. Weight = 6,801.005 kg

FORMWORKS

SURFACE AREA

Footing = 76.500 sq m
W. Footing = 88.200 sq m
Column = 204.000 sq m
RC Beam = 94.080 sq m
T. Area = 462.780 sq m

Plywood = 160.69 pc
Coco Lumber = 11,597.267 bd ft

G.I. Pipe (50mm Ø)

CYCLONE GATE

Quantity = 83.00 pc
Length = 9.20 m
Total G.I. = 763.60 m
G.I / pc = 127.00 pc

BARB WIRE FENCE

Quantity = 84.00 pc
Length = 1.20 m
Total G.I. = 100.80 m
G.I / pc = 17.00 pc

LABOR

Area = Err:509 sq m
Output = 1.50 sq m / hr

Labor No. of Total Hours per

Persons Manhours output
Skilled 4 2,103.01 Err:509 » 1.00
Unskilled 8 4,357.14 Err:509 » 1.00

Equipment No. of Total No. Hours per

Units of Hours output
Concrete Vibrator 1 71.29 Err:509
One Bagger Mixer 1 463.29 Err:509
Water Truck 1 23.16 Err:509
Bar Cutter 1 18.89 Err:509
Bar Bender 1 18.89 Err:509
Cargo Truck (9 - 10 mt) 1 5.67 Err:509
Welding Machine 1 196.14 Err:509
CONCRETE

Volume = 49.90 cu m
Output = 0.70 cu m / hr incl. installation/removal of formworks

Labor No. of No. of Manhours

Persons hours
Skilled 4 71.29 285.16
Unskilled 8 71.29 570.32

Equipment No. of Factor No. of Total No.

Units hours of Hours
Concrete Vibrator 1 1.00 71.29 71.29
One Bagger Mixer 1 1.00 71.29 71.29
Water Truck 1 0.05 71.29 3.56

RSB

Weight = 6,801.01 kg
Output = 180.00 kg / hr

Labor No. of No. of Manhours

Persons hours
Skilled 2 37.78 75.56
Unskilled 8 37.78 302.24

Equipment No. of Factor No. of Total No.

Units hours of Hours
Bar Cutter 1 0.50 37.78 18.89
Bar Bender 1 0.50 37.78 18.89
Cargo Truck (9 - 10 mt) 1 0.15 37.78 5.67

CHB

Quantity = 2,352.00 pc
Output = 6.00 pc/hr

Labor No. of No. of Manhours

Persons hours
Skilled 4 392.00 1,568.00
Unskilled 8 392.00 3,136.00

Equipment No. of Factor No. of Total No.

Units hours of Hours
One Bagger Mixer 1 1.00 392.00 392.00
Water Truck 1 0.05 392.00 19.60

Fencing Gates - Height 2.90 m & Length 2.70 m

Quantity = 84.00 each

Output = 0.54 each/hr

Labor No. of No. of Manhours

Persons hours
Skilled 1 155.40 155.40
 Unskilled 2 155.40 310.80

Equipment No. of Factor No. of Total No.

Units hours of Hours
Welding Machine 1 1.25 155.40 194.25

Barbed Wire

Quantity = 510.00 lm
Output = 27.00 lm/hr

Labor No. of No. of Manhours

Persons hours
Skilled 1 18.89 18.89
Unskilled 2 18.89 37.78

Equipment No. of Factor No. of Total No.

Units hours of Hours
Welding Machine 1 0.10 18.89 1.89
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Item No. / Description : Err:509 Err:509

Unit of Measurement : Err:509

Output per hour - As Submitted : Err:509
Output per hour - As Evaluated : Err:509

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

Labor

A.1

Sub - Total for A.1 - As Submitted 0.00

Labor

A.2

Sub - Total for A.2 - As Evaluated 0.00

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

Equipment

B.1

Sub - Total for B.1 - As Submitted 0.00

Equipment

B.2

Sub - Total for B.2 - As Evaluated 0.00

C.1 Total (A.1 + B.1) - As Submitted 0.00
C.2 Total (A.2 + B.2) - As Evaluated 0.00
D.1 Output per hour - As Submitted Err:509
D.2 Output per hour - As Evaluated Err:509
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted Err:509
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated Err:509

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. High Density Polyethylene Pipe (HDPE) 600mm dia. lm 1.00 5,422.66 5,422.66
F.1 Load Bearing Pipes

Sub - Total for F.1 - As Submitted 5,422.66

Materials
a. High Density Polyethylene Pipe (HDPE) 600mm dia. lm 1.00 5,422.66 5,422.66
Load Bearing Pipes
F.2

Sub - Total for F.2 - As Evaluated 5,422.66

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted Err:509
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10 % of G.1 Err:509
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10 % of G.2 Err:509
I.1 Contractor's Profit (CP) - As Submitted 8 % of G.1 Err:509
I.2 Contractor's Profit (CP) - As Evaluated 8 % of G.2 Err:509
J.1 Value Added Tax (VAT) - As Submitted 5 % of (G.1 + H.1 + I.1) Err:509
J.2 Value Added Tax (VAT) - As Evaluated 5 % of (G.2 + H.2 + I.2) Err:509
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) Err:509
K.2 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) Err:509

Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV
CONCRETE FENCE INCLUDING POST
AREA = 2,907.18 SQ.M.

Cement = 3,148.00 bag

Sand = 217.57 cu m
Gravel = 153.10 cu m
CHB, 4x8x16 = 6,552.00 pc
RSB, Grade 40 = 19,463.85 kg
Tie Wire = 389.28 kg 2% of RSB
1/2" Ply, Marine = 475.17 pc
Good Lumber = 34,294.11 bd ft
Assorted CWN = 342.94 kg (1 kg / 100 bd ft of Lumber)
G.I. Pipe (50mm Ø = 406.00 pc
Cyclone Wire = 700.53 lm
Barbed Wire = 1,401.05 lm

Quantity per square meter

Cement = Err:509 bag

Sand = Err:509 cu m
Gravel = Err:509 cu m
CHB, 6x8x16 = Err:509 pc
RSB, Grade 40 = Err:509 kg
Tie Wire = Err:509 kg 2% of RSB
1/2" Ply, Marine = Err:509 pc
Good Lumber = Err:509 bd ft
Assorted CWN = Err:509 kg (1 kg / 100 bd ft of Lumber)
G.I. Pipe (50mm Ø = Err:509 pc
Cyclone Wire = Err:509 lm
Barbed Wire = Err:509 lm

DIMENSIONS (Footing) DIMENSIONS (Column)

Quantity = 236.00 pc Quantity = 236.00 pc

Thickness = 0.25 m Height = 3.00 m
Width = 0.90 m Width = 0.20 m
Length = 0.90 m Length = 0.20 m

DIMENSIONS (Wall Footing) DIMENSIONS (RC Beam)

Quantity = 234.00 pc Quantity = 234.00 pc

Thickness = 0.25 m Thickness = 0.20 m
Width = 0.35 m Width = 0.15 m
Length = 2.80 m Length = 2.80 m

CONCRETE

FOOTING, COLUMN, WALL FOOTING, RC BEAM

Volume = 153.10 cu m

Cement = 1,455.00 bag

Sand = 76.55 cu m
Gravel = 153.10 cu m
 PLASTERING

Area = 490.37 sq m
Thickness = 0.1016 m
Volume = 99.643 cu m

Cement = 1,196.00 bag

Sand = 99.64 cu m

CHB Mortar

Area = 490.370 sq m

Cement = 497.00 bag

Sand = 41.378 cu m

CONCRETE HOLLOW BLOCKS (CHB)

Area = 524.160 sq m

CHB = 6,552.00 pcs

REINFORCING STEEL BAR

Wall Footing

Perimeter No. Bars Length Unit Wt. T. Weight

(m) (pc) (m) (kg/m) (kg)
Stirrups 2,574 0.510 0.616 808.648
Horizontal 702 2.800 0.888 1,745.453

Footing

Length No. Bars Length Unit Wt. T. Weight

(m) (pc) (m) (kg/m) (kg)
0.900 2,360 1.204 1.579 4,486.634
0.900 2,360 1.204 1.579 4,486.634

Column

No. Bars Length Unit Wt. T. Weight

(pc) (m) (kg/m) (kg)
Vertical 944 3.314 0.888 2,778.033
Stirrups 5,428 0.600 0.616 2,006.189

CHB

No. Bars Length Unit Wt. T. Weight

(pc) (m) (kg/m) (kg)
Vertical 936.0 1.170 0.888 972.467
Horizontal 234.0 2.800 0.888 581.818

RC Beam

Perimeter No. Bars Length Unit Wt. T. Weight

(m) (pc) (m) (kg/m) (kg)
 Stirrups 2,336 0.246 0.616 353.988
Horizontal 2 700.445 0.888 1,243.990

T. Weight = 19,463.854 kg

FORMWORKS

SURFACE AREA

Footing = 212.400 sq m
W. Footing = 327.600 sq m
Column = 566.400 sq m
RC Beam = 262.080 sq m
T. Area = 1,368.480 sq m

Plywood = 475.17 pc
Coco Lumber = 34,294.109 bd ft

G.I. Pipe (50mm Ø)

CYCLONE GATE

Quantity = 234.00 pc
Length = 9.20 m
Total G.I. = 2,152.80 m
G.I / pc = 359.00 pc

BARB WIRE FENCE

Quantity = 236.00 pc
Length = 1.20 m
Total G.I. = 283.20 m
G.I / pc = 47.00 pc

LABOR

Area = Err:509 sq m
Output = 2.00 sq m / hr

Labor No. of Total Hours per

Persons Manhours output
Skilled 4 5,943.89 Err:509 » 1.00
Unskilled 8 12,320.30 Err:509 » 1.00

Equipment No. of Total No. Hours per

Units of Hours output
Concrete Vibrator 1 218.71 Err:509
One Bagger Mixer 1 1310.71 Err:509
Water Truck 1 65.54 Err:509
Bar Cutter 1 54.07 Err:509
Bar Bender 1 54.07 Err:509
Cargo Truck (9 - 10 mt) 1 16.22 Err:509
Welding Machine 1 546.32 Err:509
CONCRETE

Volume = 153.10 cu m
Output = 0.70 cu m / hr incl. installation/removal of formworks

Labor No. of No. of Manhours

Persons hours
Skilled 4 218.71 874.84
Unskilled 8 218.71 1,749.68

Equipment No. of Factor No. of Total No.

Units hours of Hours
Concrete Vibrator 1 1.00 218.71 218.71
One Bagger Mixer 1 1.00 218.71 218.71
Water Truck 1 0.05 218.71 10.94

RSB

Weight = 19,463.85 kg
Output = 180.00 kg / hr

Labor No. of No. of Manhours

Persons hours
Skilled 2 108.13 216.26
Unskilled 8 108.13 865.04

Equipment No. of Factor No. of Total No.

Units hours of Hours
Bar Cutter 1 0.50 108.13 54.07
Bar Bender 1 0.50 108.13 54.07
Cargo Truck (9 - 10 mt) 1 0.15 108.13 16.22

CHB

Quantity = 6,552.00 pc
Output = 6.00 pc/hr

Labor No. of No. of Manhours

Persons hours
Skilled 4 1,092.00 4,368.00
Unskilled 8 1,092.00 8,736.00

Equipment No. of Factor No. of Total No.

Units hours of Hours
One Bagger Mixer 1 1.00 1092.00 1,092.00
Water Truck 1 0.05 1092.00 54.60

Fencing Gates - Height 2.90 m & Length 2.70 m

Quantity = 234.00 each

Output = 0.54 each/hr

Labor No. of No. of Manhours

 Persons hours
Skilled 1 432.90 432.90
Unskilled 2 432.90 865.80

Equipment No. of Factor No. of Total No.

Units hours of Hours
Welding Machine 1 1.25 432.90 541.13

Barbed Wire

Quantity = 1401.05 lm
Output = 27.00 lm/hr

Labor No. of No. of Manhours

Persons hours
Skilled 1 51.89 51.89
Unskilled 2 51.89 103.78

Equipment No. of Factor No. of Total No.

Units hours of Hours
Welding Machine 1 0.10 51.89 5.19
BAR CHART DIAGRAM for Item 400(17)c - Concrete Piles Cast in Drilled Holes, 1.00 m Ø

Assumptions:

Number of Pile : 1 pc
Length of Pile : 30.00 m
Size of Pile : 1.00 m Ø
Condition : Normal Strata

Labor:

1 - Construction Foreman
5 - Skilled Laborer
6 - Unskilled Laborer

Fabrication of Cage Bar

9 - Skilled Laborer = ( 7.00 h + 2.00 h + 3.50 h ) / 22.50 h = 0.56 h

16 - Unskilled Laborer = ( 7.00 h + 2.00 h + 3.50 h ) / 22.50 h = 0.56 h

Equipment:

1 - Drilling Rig = 7.00 h / 22.50 h = 0.31 h

1 - Crawler Crane (41 - 45 T) = ( 7.00 h + 5.50 h + 4.00 h + 5.00 h )/ 22.50 h = 0.96 h
1 - Crawler Crane (21 - 25 T) = ( 7.00 h + 5.50 h + 4.00 h + 5.00 h )/ 22.50 h = 0.96 h
1 - Dump Truck (12 yd3) = ( 7.00 h + 5.50 h + 4.00 h + 5.00 h )/ 22.50 h = 0.96 h
1 - Payloader (1.5 m3), LX80-2C = ( 7.00 h + 5.50 h + 4.00 h + 5.00 h )/ 22.50 h = 0.96 h
1 - Generator Set (300 KW) = ( 7.00 h + 5.50 h + 4.00 h + 5.00 h )/ 22.50 h = 0.96 h
1 - Bentonite Bin = ( 7.00 h + 5.00 h )/ 22.50 h = 0.53 h
1 - Bentonite Mixer = ( 7.00 h + 5.00 h )/ 22.50 h = 0.53 h
1 - Water Pump, 100mm suction Ø (7.5 hp) = ( 7.00 h + 5.50 h + 5.00 h )/ 22.50 h = 0.78 h
1 - Water Truck/Pump (16000 L) = ( 7.00 h + 5.50 h + 5.00 h )/ 22.50 h = 0.78 h
1 - Bar Cutter = ( 7.00 h + 5.50 h )/ 22.50 h = 0.56 h
1 - Bar Bender = ( 7.00 h + 5.50 h )/ 22.50 h = 0.56 h
1 - Welding Machine = ( 7.00 h + 5.50 h + 4.00 h )/ 22.50 h = 0.73 h
1 - Cutting Outfit = ( 7.00 h + 5.50 h + 4.00 h )/ 22.50 h = 0.73 h
1 - Tremie Pipe Set = 5.00 h / 22.50 h = 0.22 h
1 - SPT & Desanding Machine = 5.50 h / 22.50 h = 0.24 h
2 - Portable Breaker, BHF30S = 1.00 h / 22.50 h = 0.04 h
1 - Air Compressor, Portable (126 - 160 cfm) = 1.00 h / 22.50 h = 0.04 h
1 - Lighting System / Tower Lights = ( 7.00 h + 5.50 h + 4.00 h + 5.00 h ) / 22.50 h = 0.96 h

7.00 h w/ 1.00 h allowance

1. Drilling/Excavation

2.00 h
2. Conduct of SPT

3.50 h w/ 0.50 h allowance

3. Desanding

7.00 h + 2.00 h + 3.50 h = 12.50 h

4. Fabrication of Rebar Cage

4.00 h
5. Installation of Rebar Cage

2.00 h
6. Installation of Tremie Pipe

3.00 h w/ 0.50 h allowance

7. Concrete Pouring

1.00 h
8. Chipping of Dirty Concrete

Total Time = 7.00 h + 2.00 h + 3.50 h + 4.00 h + 2.00 h + 3.00 h + 1.00 h = 22.50 h

Length of Pile 30.00 m

Combined Production Rate = = = 1.33 m/h
Total Time 22.50 h
BAR CHART DIAGRAM for Item 400(17)e - Concrete Piles Cast in Drilled Holes, 1.20 m Ø

Assumptions:

Number of Pile : 1 pc
Length of Pile : 30.00 m
Size of Pile : 1.00 m Ø
Condition : Normal Strata

Labor:

1 - Construction Foreman
5 - Skilled Laborer
6 - Unskilled Laborer

Fabrication of Cage Bar

8 - Skilled Laborer = ( 9.50 h + 2.00 h + 5.00 h ) / 27.50 h = 0.60 h

15 - Unskilled Laborer = ( 9.50 h + 2.00 h + 5.00 h ) / 27.50 h = 0.60 h

Equipment:

1 - Drilling Rig = 9.50 h / 27.50 h = 0.35 h

1 - Crawler Crane (41 - 45 T) = ( 9.50 h + 7.00 h + 4.00 h + 6.00 h )/ 27.50 h = 0.96 h
1 - Crawler Crane (21 - 25 T) = ( 9.50 h + 7.00 h + 4.00 h + 6.00 h )/ 27.50 h = 0.96 h
1 - Dump Truck (12 yd3) = ( 9.50 h + 7.00 h + 4.00 h + 6.00 h )/ 27.50 h = 0.96 h
1 - Payloader (1.5 m3), LX80-2C = ( 9.50 h + 7.00 h + 4.00 h + 6.00 h )/ 27.50 h = 0.96 h
1 - Generator Set (300 KW) = ( 9.50 h + 7.00 h + 4.00 h + 6.00 h )/ 27.50 h = 0.96 h
1 - Bentonite Bin = ( 9.50 h + 6.00 h )/ 27.50 h = 0.56 h
1 - Bentonite Mixer = ( 9.50 h + 6.00 h )/ 27.50 h = 0.56 h
1 - Water Pump, 100mm suction Ø (7.5 hp) = ( 9.50 h + 7.00 h + 6.00 h )/ 27.50 h = 0.82 h
1 - Water Truck/Pump (16000 L) = ( 9.50 h + 7.00 h + 6.00 h )/ 27.50 h = 0.82 h
1 - Bar Cutter = ( 9.50 h + 7.00 h )/ 27.50 h = 0.60 h
1 - Bar Bender = ( 9.50 h + 7.00 h )/ 27.50 h = 0.60 h
1 - Welding Machine = ( 9.50 h + 7.00 h + 4.00 h )/ 27.50 h = 0.75 h
1 - Cutting Outfit = ( 9.50 h + 7.00 h + 4.00 h )/ 27.50 h = 0.75 h
1 - Tremie Pipe Set = 6.00 h / 27.50 h = 0.22 h
1 - SPT & Desanding Machine = 7.00 h / 27.50 h = 0.25 h
2 - Portable Breaker, BHF30S = 1.00 h / 27.50 h = 0.04 h
1 - Air Compressor, Portable (126 - 160 cfm) = 1.00 h / 27.50 h = 0.04 h
1 - Lighting System / Tower Lights = ( 9.50 h + 7.00 h + 4.00 h + 6.00 h ) / 27.50 h = 0.96 h

9.50 h w/ 1.00 h allowance

1. Drilling/Excavation

2.00 h
2. Conduct of SPT

5.00 h w/ 0.50 h allowance

3. Desanding

9.50 h + 2.00 h + 5.00 h = 16.50 h

4. Fabrication of Rebar Cage

4.00 h
5. Installation of Rebar Cage

2.00 h
6. Installation of Tremie Pipe

4.00 h w/ 0.50 h allowance

7. Concrete Pouring

1.00 h
8. Chipping of Dirty Concrete

Total Time = 9.50 h + 2.00 h + 5.00 h + 4.00 h + 2.00 h + 4.00 h + 1.00 h = 27.50 h

Length of Pile 30.00 m

Combined Production Rate = = = 1.09 m/h
Total Time 27.50 h
BAR CHART DIAGRAM for Item 400(17)h - Concrete Piles Cast in Drilled Holes, 1.50 m Ø

Assumptions:

Number of Pile : 1 pc
Length of Pile : 30.00 m
Size of Pile : 1.50 m Ø
Condition : Normal Condition

Labor:

1 - Construction Foreman
5 - Skilled Laborer
6 - Unskilled Laborer

Fabrication of Cage Bar

7 - Skilled Laborer = ( 14.50 h + 2.00 h + 7.50 h ) / 37.00 h = 0.65 h

13 - Unskilled Laborer = ( 14.50 h + 2.00 h + 7.50 h ) / 37.00 h = 0.65 h

Equipment:

1 - Drilling Rig = 14.50 h / 37.00 h = 0.39 h

1 - Crawler Crane (41 - 45 T) = ( 14.50 h + 9.50 h + 4.00 h + 8.00 h )/ 37.00 h = 0.97 h
1 - Crawler Crane (21 - 25 T) = ( 14.50 h + 9.50 h + 4.00 h + 8.00 h )/ 37.00 h = 0.97 h
1 - Dump Truck (12 yd3) = ( 14.50 h + 9.50 h + 4.00 h + 8.00 h )/ 37.00 h = 0.97 h
1 - Payloader (1.5 m3), LX80-2C = ( 14.50 h + 9.50 h + 4.00 h + 8.00 h )/ 37.00 h = 0.97 h
1 - Generator Set (300 KW) = ( 14.50 h + 9.50 h + 4.00 h + 8.00 h )/ 37.00 h = 0.97 h
1 - Bentonite Bin = ( 14.50 h + 8.00 h )/ 37.00 h = 0.61 h
1 - Bentonite Mixer = ( 14.50 h + 8.00 h )/ 37.00 h = 0.61 h
1 - Water Pump, 100mm suction Ø (7.5 hp) = ( 14.50 h + 9.50 h + 8.00 h )/ 37.00 h = 0.86 h
1 - Water Truck/Pump (16000 L) = ( 14.50 h + 9.50 h + 8.00 h )/ 37.00 h = 0.86 h
1 - Bar Cutter = ( 14.50 h + 9.50 h )/ 37.00 h = 0.65 h
1 - Bar Bender = ( 14.50 h + 9.50 h )/ 37.00 h = 0.65 h
1 - Welding Machine = ( 14.50 h + 9.50 h + 4.00 h )/ 37.00 h = 0.76 h
1 - Cutting Outfit = ( 14.50 h + 9.50 h + 4.00 h )/ 37.00 h = 0.76 h
1 - Tremie Pipe Set = 8.00 h / 37.00 h = 0.22 h
1 - SPT & Desanding Machine = 9.50 h / 37.00 h = 0.26 h
2 - Portable Breaker, BHF30S = 1.00 h / 37.00 h = 0.03 h
1 - Air Compressor, Portable (126 - 160 cfm) = 1.00 h / 37.00 h = 0.03 h
1 - Lighting System / Tower Lights = ( 14.50 h + 9.50 h + 4.00 h + 8.00 h ) / 37.00 h = 0.97 h

14.50 h w/ 1.00 h allowance

1. Drilling/Excavation

2.00 h
2. Conduct of SPT

7.50 h w/ 0.50 h allowance

3. Desanding

14.50 h + 2.00 h + 7.50 h = 24.00 h

4. Fabrication of Rebar Cage

4.00 h
5. Installation of Rebar Cage

2.00 h
6. Installation of Tremie Pipe

6.00 h w/ 0.50 h allowance

7. Concrete Pouring

1.00 h
8. Chipping of Dirty Concrete

Total Time = 14.50 h + 2.00 h + 7.50 h + 4.00 h + 2.00 h + 6.00 h + 1.00 h = 37.00 h

Length of Pile 30.00 m

Combined Production Rate = = = 0.81 m/h
Total Time 37.00 h
BAR CHART DIAGRAM for Item 400(17)k - Concrete Piles Cast in Drilled Holes, 1.80 m Ø

Assumptions:

Number of Pile : 1 pc
Length of Pile : 30.00 m
Size of Pile : 1.00 m Ø
Condition : Normal Strata

Labor:

1 - Construction Foreman
5 - Skilled Laborer
6 - Unskilled Laborer

Fabrication of Cage Bar

6 - Skilled Laborer = ( 20.50 h + 2.00 h + 10.50 h ) / 48.50 h = 0.68 h

11 - Unskilled Laborer = ( 20.50 h + 2.00 h + 10.50 h ) / 48.50 h = 0.68 h

Equipment:

1 - Drilling Rig = 20.50 h / 48.50 h = 0.42 h

1 - Crawler Crane (41 - 45 T) = ( 20.50 h + 12.50 h + 4.00 h + 10.50 h )/ 48.50 h = 0.98 h
1 - Crawler Crane (21 - 25 T) = ( 20.50 h + 12.50 h + 4.00 h + 10.50 h )/ 48.50 h = 0.98 h
1 - Dump Truck (12 yd3) = ( 20.50 h + 12.50 h + 4.00 h + 10.50 h )/ 48.50 h = 0.98 h
1 - Payloader (1.5 m3), LX80-2C = ( 20.50 h + 12.50 h + 4.00 h + 10.50 h )/ 48.50 h = 0.98 h
1 - Generator Set (300 KW) = ( 20.50 h + 12.50 h + 4.00 h + 10.50 h )/ 48.50 h = 0.98 h
1 - Bentonite Bin = ( 20.50 h + 10.50 h )/ 48.50 h = 0.64 h
1 - Bentonite Mixer = ( 20.50 h + 10.50 h )/ 48.50 h = 0.64 h
1 - Water Pump, 100mm suction Ø (7.5 hp) = ( 20.50 h + 12.50 h + 10.50 h )/ 48.50 h = 0.90 h
1 - Water Truck/Pump (16000 L) = ( 20.50 h + 12.50 h + 10.50 h )/ 48.50 h = 0.90 h
1 - Bar Cutter = ( 20.50 h + 12.50 h )/ 48.50 h = 0.68 h
1 - Bar Bender = ( 20.50 h + 12.50 h )/ 48.50 h = 0.68 h
1 - Welding Machine = ( 20.50 h + 12.50 h + 4.00 h )/ 48.50 h = 0.76 h
1 - Cutting Outfit = ( 20.50 h + 12.50 h + 4.00 h )/ 48.50 h = 0.76 h
1 - Tremie Pipe Set = 10.50 h / 48.50 h = 0.22 h
1 - SPT & Desanding Machine = 12.50 h / 48.50 h = 0.26 h
2 - Portable Breaker, BHF30S = 1.00 h / 48.50 h = 0.02 h
1 - Air Compressor, Portable (126 - 160 cfm) = 1.00 h / 48.50 h = 0.02 h
1 - Lighting System / Tower Lights = ( 20.50 h + 12.50 h + 4.00 h + 10.50 h ) / 48.50 h = 0.98 h

20.50 h w/ 1.00 h allowance

1. Drilling/Excavation

2.00 h
2. Conduct of SPT

10.50 h w/ 0.50 h allowance

3. Desanding

20.50 h + 2.00 h + 10.50 h = 33.00 h

4. Fabrication of Rebar Cage

4.00 h
5. Installation of Rebar Cage

2.00 h
6. Installation of Tremie Pipe

8.50 h w/ 0.50 h allowance

7. Concrete Pouring

1.00 h
8. Chipping of Dirty Concrete

Total Time = 20.50 h + 2.00 h + 10.50 h + 4.00 h + 2.00 h + 8.50 h + 1.00 h = 48.50 h

Length of Pile 30.00 m

Combined Production Rate = = = 0.62 m/h
Total Time 48.50 h
BAR CHART DIAGRAM for Item 400(17)h - Concrete Piles Cast in Drilled Holes, 1.50 m dia.
DAYSHIFT (Labor is 100% Efficient)

Assumptions:

Number of Pile : 1 pc
Length of Pile : 30.00 m
Size of Pile : 1.50 m Ø
Condition : Normal (Soft Strata)

Labor:

1 - Construction Foreman
5 - Skilled Laborer
6 - Unskilled Laborer

Fabrication of Cage Bar

7 - Skilled Laborer = ( 14.50 h + 2.00 h + 7.50 h ) / 37.00 h = 0.65 h

13 - Unskilled Laborer = ( 14.50 h + 2.00 h + 7.50 h ) / 37.00 h = 0.65 h

Equipment:

1 - Drilling Rig = 14.50 h / 37.00 h = 0.39 h

1 - Crawler Crane (41 - 45 T) = ( 14.50 h + 9.50 h + 4.00 h + 8.00 h )/ 37.00 h = 0.97 h
1 - Crawler Crane (21 - 25 T) = ( 14.50 h + 9.50 h + 4.00 h + 8.00 h )/ 37.00 h = 0.97 h
1 - Dump Truck (12 yd3) = ( 14.50 h + 9.50 h + 4.00 h + 8.00 h )/ 37.00 h = 0.97 h
1 - Payloader (1.5 m3), LX80-2C = ( 14.50 h + 9.50 h + 4.00 h + 8.00 h )/ 37.00 h = 0.97 h
1 - Generator Set (300 KW) = ( 14.50 h + 9.50 h + 4.00 h + 8.00 h )/ 37.00 h = 0.97 h
1 - Bentonite Bin = ( 14.50 h + 8.00 h )/ 37.00 h = 0.61 h
1 - Bentonite Mixer = ( 14.50 h + 8.00 h )/ 37.00 h = 0.61 h
1 - Water Pump, 100mm suction Ø (7.5 hp) = ( 14.50 h + 9.50 h + 8.00 h )/ 37.00 h = 0.86 h
1 - Water Truck/Pump (16000 L) = ( 14.50 h + 9.50 h + 8.00 h )/ 37.00 h = 0.86 h
1 - Bar Cutter = ( 14.50 h + 9.50 h )/ 37.00 h = 0.65 h
1 - Bar Bender = ( 14.50 h + 9.50 h )/ 37.00 h = 0.65 h
1 - Welding Machine = ( 14.50 h + 9.50 h + 4.00 h )/ 37.00 h = 0.76 h
1 - Cutting Outfit = ( 14.50 h + 9.50 h + 4.00 h )/ 37.00 h = 0.76 h
1 - Tremie Pipe Set = 8.00 h / 37.00 h = 0.22 h
1 - SPT & Desanding Machine = 9.50 h / 37.00 h = 0.26 h
2 - Portable Breaker, BHF30S = 1.00 h / 37.00 h = 0.03 h
1 - Air Compressor, Portable (126 - 160 cfm) = 1.00 h / 37.00 h = 0.03 h
1 - Lighting System / Tower Lights = ( 14.50 h + 9.50 h + 4.00 h + 8.00 h ) / 37.00 h = 0.97 h

14.50 h w/ 1.00 h allowance

1. Drilling/Excavation

2.00 h
2. Conduct of SPT

7.50 h w/ 0.50 h allowance

3. Desanding

14.50 h + 2.00 h + 7.50 h = 24.00 h

4. Fabrication of Rebar Cage

4.00 h
5. Installation of Rebar Cage

2.00 h
6. Installation of Tremie Pipe

6.00 h w/ 0.50 h allowance

7. Concrete Pouring

1.00 h
8. Chipping of Dirty Concrete

Total Time = 14.50 h + 2.00 h + 7.50 h + 4.00 h + 2.00 h + 6.00 h + 1.00 h = 37.00 h

Length of Pile 30.00 m

Combined Production Rate = = = 0.81 m/h
Total Time 37.00 h
BAR CHART DIAGRAM for Item 400(17)h - Concrete Piles Cast in Drilled Holes, 1.50 m dia.
NIGHTSHIFT (Labor is 80% Efficient)

Assumptions:

Number of Pile : 1 pc
Length of Pile : 30.00 m
Size of Pile : 1.50 m Ø
Condition : Normal (Soft Strata)

Labor:

1 - Construction Foreman
5 - Skilled Laborer
6 - Unskilled Laborer

Fabrication of Cage Bar

7 - Skilled Laborer = ( 18.13 h + 2.00 h + 9.38 h ) / 44.00 h = 0.67 h

13 - Unskilled Laborer = ( 18.13 h + 2.00 h + 9.38 h ) / 44.00 h = 0.67 h

Equipment:

1 - Drilling Rig = 18.13 h / 44.00 h = 0.41 h

1 - Crawler Crane (41 - 45 T) = ( 18.13 h + 11.38 h + 4.00 h + 9.50 h )/ 44.00 h = 0.98 h
1 - Crawler Crane (21 - 25 T) = ( 18.13 h + 11.38 h + 4.00 h + 9.50 h )/ 44.00 h = 0.98 h
1 - Dump Truck (12 yd3) = ( 18.13 h + 11.38 h + 4.00 h + 9.50 h )/ 44.00 h = 0.98 h
1 - Payloader (1.5 m3), LX80-2C = ( 18.13 h + 11.38 h + 4.00 h + 9.50 h )/ 44.00 h = 0.98 h
1 - Generator Set (300 KW) = ( 18.13 h + 11.38 h + 4.00 h + 9.50 h )/ 44.00 h = 0.98 h
1 - Bentonite Bin = ( 18.13 h + 9.50 h )/ 44.00 h = 0.63 h
1 - Bentonite Mixer = ( 18.13 h + 9.50 h )/ 44.00 h = 0.63 h
1 - Water Pump, 100mm suction Ø (7.5 hp) = ( 18.13 h + 11.38 h + 9.50 h )/ 44.00 h = 0.89 h
1 - Water Truck/Pump (16000 L) = ( 18.13 h + 11.38 h + 9.50 h )/ 44.00 h = 0.89 h
1 - Bar Cutter = ( 18.13 h + 11.38 h )/ 44.00 h = 0.67 h
1 - Bar Bender = ( 18.13 h + 11.38 h )/ 44.00 h = 0.67 h
1 - Welding Machine = ( 18.13 h + 11.38 h + 4.00 h )/ 44.00 h = 0.76 h
1 - Cutting Outfit = ( 18.13 h + 11.38 h + 4.00 h )/ 44.00 h = 0.76 h
1 - Tremie Pipe Set = 9.50 h / 44.00 h = 0.22 h
1 - SPT & Desanding Machine = 11.38 h / 44.00 h = 0.26 h
2 - Portable Breaker, BHF30S = 1.00 h / 44.00 h = 0.02 h
1 - Air Compressor, Portable (126 - 160 cfm) = 1.00 h / 44.00 h = 0.02 h
1 - Lighting System / Tower Lights = ( 18.13 h + 11.38 h + 4.00 h + 9.50 h ) / 44.00 h = 0.98 h

18.13 h w/ 1.00 h allowance

1. Drilling/Excavation
(80% of the dayshift output)
2.00 h
2. Conduct of SPT

9.38 h w/ 0.50 h allowance

3. Desanding
(80% of the dayshift output)
18.13 h + 2.00 h + 9.38 h = 29.50 h
4. Fabrication of Rebar Cage

4.00 h
5. Installation of Rebar Cage

2.00 h
6. Installation of Tremie Pipe

7.50 h w/ 0.50 h allowance

7. Concrete Pouring
(80% of the dayshift output)
1.00 h
8. Chipping of Dirty Concrete

Total Time = 18.13 h + 2.00 h + 9.38 h + 4.00 h + 2.00 h + 7.50 h + 1.00 h = 44.00 h

Length of Pile 30.00 m

Combined Production Rate = = = 0.68 m/h
Total Time 44.00 h
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DERIVATION OF PROJECT DURATION

Project Category / Level of Improvement: Widening

Reference : Department Order No. 44, series of 2012

Formula:

( Dh - Dl ) ( Ap - Al )
C.D. = + Dl
( Ah - Al )

where:

Dh = Reference Duration (Higher) = 225 C.D.

Dl = Reference Duration (Lower) = 198 C.D.
Ah = Reference Amount (Higher) = 150.000 Million
Al = Reference Amount (Lower) = 100.000 Million
Ap = Appropriation, amount to be program = 123.659 Million

( 225 C.D. - 198 C.D. ) x ( 123.659 Million - 100.000 Million )

C.D. = + 198 C.D.
( 150.000 Million - 100.000 Million )

( 27 C.D. ) x ( 23.659 Million )

C.D. = + 198 C.D.
( 50.000 Million )

C.D. = 211.00 C.D. Working Days

MONTH JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC TOTAL
CALENDAR DAYS 9 26 31 30 31 31 30 31 30 31 280
SUNDAYS 1 4 5 4 4 5 4 5 4 4 40
RAINY DAYS 1 1 1 1 1 1 1 1 2 3 13
HOLIDAYS 1 4 1 1 2 1 2 4 16
NET WORKING DAYS 6 17 24 24 24 24 25 25 22 20 211

holidays 1 4

Pre-determined Unworkable Days

No. of Sundays = 40 C.D.

Rainy Days = 13 C.D.
Holidays = 16 C.D.

No. of pre-determine = 69 C.D.

unworkable days

PROJECT DURATION = 280 C.D.

###
 CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT
Portland Cement

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

ROAD SURFACE DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION
CONDITION LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Hauling Origin = Davao Oriental 2nd DEO

Quantity = 250.00 bags (portland cement)
Ave. Hauling Distance = 17.00 km (DEO to Project less 5km)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 34.00 min

Return Empty = 25.50 min
Cycle Time = 59.50 min
Allowance for Delay = 5.95 min

Total Cycle Time = 65.45 min

= 1.09 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 1.09 61.07 66.57

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Dump Truck (12 yd3) 1 1.09 1,420.00 1,547.80

TOTAL 1,614.37

COST OF HAULING : 6.46 / bag

MATERIALS from CCIS:

Portland Cement = ( P245.00 + P6.46 ) = P251.46 / bag

 CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT
Fine and Coarse Aggregates

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

ROAD SURFACE DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION
CONDITION LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Quarry Site = Sumlog Quarry

Ave. Hauling Distance = 37.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 74.00 min

Return Empty = 55.50 min
Cycle Time = 129.50 min
Allowance for Delay = 12.95 min

Total Cycle Time = 142.45 min

= 2.37 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 2.37 61.07 144.74

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Dump Truck (12 yd3) 1 2.37 1,420.00 3,365.40

TOTAL 3,510.14

COST OF HAULING : 438.77 / cu.m.

MATERIALS from CCIS:

Fine Aggregate = ( P610.00 + P438.77 ) = P1,048.77 / cu.m.

 Gravel G1 = ( P700.00 + P438.77 ) = P1,138.77 / cu.m.

CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT

Ready Mix Concrete

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

ROAD SURFACE DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION
CONDITION LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Quarry Site = Davao Oriental 2nd DEO

Ave. Hauling Distance = 17.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 34.00 min

Return Empty = 25.50 min
Cycle Time = 59.50 min
Allowance for Delay = 5.95 min

Total Cycle Time = 65.45 min

= 1.09 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 1.09 61.07 66.57

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Transit Mixer (5 - 6 yd3) 1 1.09 1,318.00 1,436.62

TOTAL 1,503.19

COST OF HAULING : 326.78 / cu.m.

MATERIALS from CCIS:

Ready Mix Concrete 4000 psi @ 14 days = ( P4,870.00 + P326.78 ) = P5,196.78 / cu.m.
 CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT
Structural Steel

ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY

ROAD SURFACE DUMP TRUCK TRAVEL SPEED (KM / HR)
TERRAIN CONDITION
CONDITION LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time

FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME

FORMULA : T = D ÷ R

Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)

COMPUTATION OF CYCLE TIME, T

Hauling Origin = Davao Oriental 2nd DEO

Quantity = 10,000.00 kg (structural steel)
Ave. Hauling Distance = 17.00 km (less 5 km free haul)
Terrain = Paved/Unpaved/Flat/Rolling/Mountainous
Travel Speed Loaded = 30.00 km/hr
Travel Speed Empty = 40.00 km/hr

Loaded Travel Time = 34.00 min

Return Empty = 25.50 min
Cycle Time = 59.50 min
Allowance for Delay = 5.95 min

Total Cycle Time = 65.45 min

= 1.09 hr

EQUIPMENT/LABOR

Designation No. of Units No. of Hours Rate/Hour Amount

Labor
a. Unskilled Laborer 1 1.09 61.07 66.57

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

Equipment
a. Cargo Truck (9 - 10 mt) 1 1.09 1,212.00 1,321.08

TOTAL 1,387.65

COST OF HAULING : 0.14 / kg

MATERIALS COST:

Structural Steel = ( P54.00 + P0.14 ) = P54.14 / kg

Hauling Cost Analysis

Required in the Calculation of Cycle Time

TERRAIN ROAD AVERAGE DUMP TRUCK TRAVEL SPEED (KM/HR)

CONDITION CONDITION LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
Loading Time (min) 3 minutes
Unloading Time (min) 2 minutes
Allowance for Delay (min) 10% of Cycle Time

Disposal Distance 10.00 km

Disposal Site
Terrain Flat Paved (Heavy Traffic at Urban Area)
Truck Speed (Empty) 35.00 km / hr
Truck Speed (Loaded) 25.00 km / hr

Remarks
Disposal Area within 10.00 km

Sumlog Quarry

Distance from Project 42.00 km

Terrain Paved/Unpaved/Flat/Rolling/Mountainous
Truck Speed (Empty) 40.00 km / hr
Truck Speed (Loaded) 30.00 km / hr

Davao Oriental 2nd DEO

Distance from Project 22.00 km

Terrain Paved/Unpaved/Flat/Rolling/Mountainous
Truck Speed (Empty) 40.00 km / hr
Truck Speed (Loaded) 30.00 km / hr
Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao
Oriental

Indirect Cost
% for Total Indirect Cost
Estimated OCM and Profit % for
Direct Cost (EDC)
OCM and Profit
OCM PROFIT
(% of EDC) (% of EDC)

Up to P5 Million 15 10 25

Above P5M up to P50M 12 8 20

Above P50M up to P150M 10 8 18

Above P150M 8 8 16

Estimated Direct Cost 96,573,671.65

OCM 10.0

Profit 8.0
 LG -
CONSTRUCTION MATERIALS PRICE DATA - 2nd QUARTER CY 2021 (Davao Oriental 2nd District only) DAVAO OR 2nd DEO
MATERIAL
DESCRIPTION UNIT LA - LB - LC - LD - LE - LF - LG - LH -
CODE BASE PRICE HAULING COST TOTAL COST
Compostela DAVAO CITY DAVAO DEL DAVAO DEL DAVAO OCC DAVAO OR DAVAO OR DAVAO CITY
(Pesos) (Pesos) (Pesos)
Valley DEO DEO NORTE DEO SUR 1st DEO DEO 1st DEO 2nd DEO II DEO

M104.0000 EMBANKMENT
M104.0001 Common Borrow cu m 300.00 340.00 310.00 410.00 345.00 320.00 285.00 300.00 285.00 Err:509 Err:509

M200.0000 AGGREGATE SUBBASE COURSE

M200.0001 Aggregate Subbase Course Material cu m 365.00 480.00 365.00 525.00 400.00 375.00 350.00 365.00 350.00 438.77 788.77

M201.0000 AGGREGATE BASE COURSE

M201.0002 Uncrushed Grading A cu m 600.00 595.00 600.00 500.00 700.00 600.00 538.00 600.00 538.00 438.77 976.77

M202.0000 CRUSHED AGGREGATE BASE COURSE

M202.0001 Crushed Grading A cu m 700.00 650.00 670.00 660.00 740.00 650.00 650.00 700.00 650.00 438.77 1,088.77

M300.00-0000 AGGREGATE SURFACE COURSE

M300.0005 Uncrushed Grading A cu m 700.00 620.00 520.00 620.00 700.00 640.00 567.00 620.00 567.00 438.77 1,005.77

M311.00-0000 PORTLAND CEMENT CONCRETE PAVEMENT

M311.0001 Ready Mix Concrete 3000 psi @ 28 days cu m 3,646.00 4,150.00 3,921.00 3,594.00 3,932.00 4,306.00 3,927.00 3,916.00 3,927.00 326.78 4,253.78
M311.0002 Ready Mix Concrete 3000 psi @ 14 days cu m 3,910.00 4,425.00 4,199.00 3,806.00 4,222.00 4,616.00 4,220.00 4,188.00 4,220.00 326.78 4,546.78
M311.0003 Ready Mix Concrete 3000 psi @ 7 days cu m 4,056.00 4,250.00 4,354.00 4,600.00 4,384.00 4,789.00 4,250.00 4,338.00 4,250.00 0.00 4,250.00
M311.0004 Ready Mix Concrete 3000 psi @ 3 days cu m 4,202.00 4,557.00 4,509.00 4,092.00 4,545.00 4,961.00 4,991.00 4,489.00 4,991.00 0.00 4,991.00
M311.0005 Ready Mix Concrete 3500 psi @ 28 days cu m 3,910.00 4,450.00 4,199.00 3,806.00 4,222.00 4,616.00 4,220.00 4,188.00 4,220.00 0.00 4,220.00
M311.0006 Ready Mix Concrete 3500 psi @ 14 days cu m 4,056.00 4,710.00 4,354.00 4,575.00 4,384.00 4,789.00 4,382.00 4,338.00 4,382.00 326.78 4,708.78
M311.0007 Ready Mix Concrete 3500 psi @ 7 days cu m 4,348.00 4,450.00 4,663.00 4,850.00 4,706.00 5,133.00 4,450.00 4,640.00 4,450.00 0.00 4,450.00
M311.0008 Ready Mix Concrete 3500 psi @ 3 days cu m 4,495.00 4,861.00 4,818.00 4,378.00 4,867.00 5,305.00 5,353.00 4,791.00 5,353.00 0.00 5,353.00
M311.0009 Ready Mix Concrete 4000 psi @ 28 days cu m 4,348.00 4,750.00 4,663.00 4,600.00 4,706.00 5,305.00 4,707.00 4,640.00 4,707.00 0.00 4,707.00
M311.0010 Ready Mix Concrete 4000 psi @ 14 days cu m 4,496.00 5,000.00 4,818.00 4,850.00 4,867.00 5,305.00 4,870.00 4,791.00 4,870.00 326.78 5,196.78
M311.0011 Ready Mix Concrete 4500 psi @ 28 days cu m 4,495.00 4,900.00 4,818.00 4,825.00 4,867.00 5,133.00 4,870.00 4,791.00 4,870.00 0.00 4,870.00
M311.0012 Ready Mix Concrete 5000 psi @ 28 days cu m 4,787.00 5,175.00 5,127.00 5,100.00 5,190.00 5,650.00 5,195.00 5,092.00 5,195.00 0.00 5,195.00
M311.0013 Curing Compound ltr 95.00 80.00 100.00 85.00 100.00 95.00 95.00 80.00 95.00 0.00 95.00
M311.0015 Steel Forms 15 cm width lm 49.00 49.00 49.00 58.00 50.00 50.00 49.00 49.00 49.00 0.00 49.00
M311.0016 Steel Forms 20 cm width lm 58.00 58.00 58.00 58.00 49.00 60.00 58.00 58.00 58.00 0.00 58.00
M311.0017 Steel Forms 23 cm width lm 61.00 64.00 64.00 64.00 58.00 66.00 64.00 64.00 64.00 0.00 64.00
M311.0018 Steel Forms 25 cm width lm 68.00 68.00 68.00 68.00 64.00 70.00 68.00 68.00 68.00 0.00 68.00
M311.0019 Steel Forms 28 cm width lm 75.00 75.00 75.00 75.00 68.00 78.00 75.00 75.00 75.00 0.00 75.00
M311.0020 Steel Forms 30 cm width lm 78.00 78.00 78.00 78.00 75.00 80.00 78.00 78.00 78.00 0.00 78.00

M400.00-0000 PILING
M400.0007 Steel Sheet Piles FY36 kg 60.00 60.00 60.00 60.00 60.00 63.00 60.00 60.00 60.00 0.00 60.00
M400.0008 Steel Sheet Piles FY50 kg 61.00 64.00 64.00 64.00 60.00 67.00 64.00 64.00 64.00 0.00 64.00
M400.0021 Steel Casing 10mm thick @ 600mm dia. lm 11,543.00 11,177.00 11,344.00 11,346.00 11,523.00 11,899.00 11,635.00 11,304.00 11,635.00 0.00 11,635.00
M400.0025 Steel Casing 10mm thick @ 1000mm dia. lm 18,529.00 18,163.00 18,330.00 18,332.00 18,509.00 18,885.00 18,621.00 18,290.00 18,621.00 0.00 18,621.00
M400.0027 Steel Casing 10mm thick @ 1200mm dia. lm 21,323.00 20,958.00 21,124.00 21,126.00 21,303.00 21,680.00 21,415.00 21,084.00 21,415.00 0.00 21,415.00
M400.0029 Steel Casing 10mm thick @ 1400mm dia. lm 25,515.00 25,149.00 25,316.00 25,318.00 25,495.00 25,871.00 25,607.00 25,275.00 25,607.00 0.00 25,607.00
M400.0030 Steel Casing 10mm thick @ 1500mm dia. lm 28,309.00 27,943.00 28,110.00 28,112.00 28,289.00 28,666.00 28,401.00 28,070.00 28,401.00 0.00 28,401.00
M400.0032 Steel Casing 10mm thick @ 1700mm dia. lm 36,692.00 36,327.00 36,493.00 36,495.00 36,672.00 37,049.00 36,784.00 36,453.00 36,784.00 0.00 36,784.00
M400.0033 Steel Casing 10mm thick @ 1800mm dia. lm 38,089.00 37,724.00 37,890.00 37,492.00 38,069.00 38,446.00 38,181.00 37,850.00 38,181.00 0.00 38,181.00
M400.0035 Steel Casing 10mm thick @ 2000mm dia. lm 42,281.00 41,915.00 42,082.00 42,084.00 42,261.00 42,637.00 42,373.00 42,042.00 42,373.00 0.00 42,373.00
M400.0046 Welding Rod kg 105.00 100.00 110.00 114.00 125.00 140.00 120.00 100.00 120.00 0.00 120.00

M402.00-0000 TIMBER STRUCTURES

M402.01-0001 Bolts with Nuts & Washers kg 130.00 130.00 130.00 130.00 130.00 135.00 130.00 130.00 130.00 0.00 130.00

M403.0000 METAL STRUCTURES

M403.0002 Milled Steel Plates Plain FY36 kg 54.00 56.00 54.00 54.00 54.00 56.00 54.00 54.00 54.00 0.14 54.14
M403.0007 Structural Steel Angular Bar Bar (A36) kg 54.00 56.00 55.00 54.00 54.00 58.00 54.00 54.00 54.00 0.00 54.00
M403.0008 Structural Steel Channel Bar (A36) kg 54.00 56.00 55.00 54.00 54.00 58.00 54.00 54.00 54.00 0.00 54.00
M403.0009 Structural Steel Square Bar (A36) kg 54.00 56.00 55.00 54.00 54.00 58.00 54.00 54.00 54.00 0.00 54.00

M404.0000 REINFORCING STEEL

M404.0003 Reinforcing Steel Bars Deformed Grade 40 kg 42.00 64.00 43.00 40.00 44.00 44.00 64.00 44.00 64.00 0.14 64.14
M404.0004 Reinforcing Steel Bars Deformed Grade 60 kg 49.00 66.00 52.00 51.00 56.00 54.00 66.00 49.00 66.00 0.15 66.15
M404.0006 GI Tie Wire #16 kg 75.00 58.00 85.00 65.00 60.00 89.00 75.00 68.00 75.00 0.00 75.00

M405.0000 STRUCTURAL CONCRETE

M405.0002 Common Nails Assorted kg 66.00 61.00 65.00 64.00 64.00 75.00 77.00 61.00 77.00 0.00 77.00
M405.0004 GI Sheet Plain Gauge 20 x 8' (1.006 mm thk) sq m 815.00 845.00 815.00 993.00 790.00 850.00 855.00 718.00 855.00 0.00 855.00
M405.0006 Gravel G1 cu m 720.00 650.00 720.00 900.00 720.00 720.00 700.00 860.00 700.00 438.77 1,138.77
M405.0011 Fine Aggregate cu m 455.00 620.00 520.00 750.00 750.00 610.00 610.00 620.00 610.00 438.77 1,048.77
M405.0012 Natural Gravel cu m 575.00 550.00 550.00 850.00 610.00 580.00 600.00 730.00 600.00 438.77 1,038.77
M405.0013 Lumber Coco bd ft 15.00 13.00 15.00 15.00 15.00 16.00 12.00 15.00 12.00 0.00 12.00
M405.0014 Lumber Good bd ft 34.00 45.00 36.00 35.00 40.00 27.00 30.00 40.00 30.00 0.00 30.00
M405.0016 Plyboard (0.019m x 1.2m x 2.44m) pc 840.00 880.00 825.00 860.00 853.00 890.00 935.00 895.00 935.00 0.00 935.00
M405.0018 Plywood Marine (0.00625m x 1.2m x 2.44m) pc 340.00 355.00 370.00 387.00 350.00 780.00 350.00 300.00 350.00 0.00 350.00
M405.0019 Plywood Marine (0.0125m x 1.2m x 2.44m) pc 650.00 730.00 650.00 668.00 670.00 690.00 650.00 665.00 650.00 0.00 650.00
M405.0020 Plywood Marine (0.019m x 1.2m x 2.44m) pc 1,029.00 1,050.00 1,100.00 1,073.00 1,040.00 1,050.00 1,020.00 1,000.00 1,020.00 0.00 1,020.00
M405.0021 Plywood Ordinary (0.00625m x 1.4m x 2.44m) pc 310.00 330.00 330.00 313.00 292.00 405.00 330.00 315.00 330.00 0.00 330.00
M405.0024 Steel Deck sq m 990.00 900.00 900.00 800.00 1,200.00 1,300.00 1,200.00 1,035.00 1,200.00 0.00 1,200.00

M406.00-0000 PRESTRESSED CONCRETE STRUCTURES

M406.0003 Prestressed Concrete AASHTO Girder Type III (15-21m) lm 19,512.00 19,013.00 19,262.00 19,388.00 19,761.00 20,913.00 20,063.00 19,113.00 20,063.00 #NAME? #NAME?
M406.0006 Prestressed Concrete AASHTO Girder Type IV (21-27m) lm 27,612.00 27,117.00 27,364.00 27,468.00 27,859.00 28,998.00 28,156.00 27,216.00 28,156.00 0.00 28,156.00
M406.0006 Prestressed Concrete AASHTO Girder Type IVB (30-33m) lm 32,610.00 31,017.00 32,462.00 32,462.00 32,907.00 34,272.00 33,263.00 32,136.00 33,263.00 0.00 33,263.00
M406.0008 Prestressed Concrete AASHTO Girder Type VI (33-42m) lm 41,813.00 41,106.00 41,460.00 41,636.00 42,167.00 43,792.00 42,591.00 41,247.00 42,591.00 #NAME? #NAME?
M406.0010 Prestressed Concrete Wire Strand (12.7mm) kg 75.00 70.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 0.00 75.00
M406.0011 Duct Tube Galvanized Metal 50mm lm 235.00 235.00 235.00 235.00 235.00 235.00 235.00 235.00 235.00 0.00 235.00
M406.0012 Rubber Hose 12.7mm lm 40.00 35.00 40.00 40.00 40.00 40.00 40.00 40.00 40.00 0.00 40.00
M406.0013 Packaging Tape 50mm (Industrial Type) pc 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 0.00 150.00

M407.00-0000 CONCRETE STRUCTURES

M407.0001 Premolded Expansion Joint Filler 12mm sq m 665.00 665.00 665.00 665.00 665.00 665.00 665.00 665.00 665.00 0.00 665.00

M412.00-0000 ELASTOMERIC BEARING PAD

M412.0003 Elastomeric Bearing Pad 1-pc 2-metal pc 16,500.00 16,500.00 16,500.00 16,500.00 16,500.00 16,500.00 16,500.00 16,500.00 16,500.00 0.00 16,500.00

M500.00-0000 PIPE CULVERTS AND STORM DRAINS

M502.0014 Reinforced Concrete Pipe Class IV Dia 36" (910mm) pc 4,700.00 4,700.00 4,700.00 4,700.00 4,700.00 4,700.00 4,700.00 4,700.00 4,700.00 115.31 4,815.31
M502.0015 Reinforced Concrete Pipe Class IV Dia 48" (1220mm) pc 8,000.00 8,000.00 8,000.00 8,000.00 8,000.00 8,000.00 8,000.00 8,000.00 8,000.00 138.76 8,138.76
M502.0018 Reinforced Concrete Pipe Class IV Dia 60" (1524mm) pc 11,000.00 11,000.00 11,000.00 11,000.00 11,000.00 11,000.00 11,000.00 11,000.00 11,000.00 #NAME? #NAME?

M502.00-0000 MANHOLES, INLETS AND CATCH BASINS

M502.0002 CHB Load Bearing (150mm x 203mm x 406mm) pc 24.00 24.00 28.00 28.00 28.00 28.00 28.00 28.00 28.00 0.00 28.00
M502.0003 CHB Ordinary (101mm x 203mm x 406mm) pc 10.00 10.00 10.00 9.00 9.00 14.00 11.00 10.00 11.00 0.00 11.00

M505.00-0000 RIPRAP & GROUTED RIPRAP

M505.0002 Riprap, Class B cu m 700.00 700.00 700.00 710.00 700.00 700.00 700.00 750.00 700.00 438.77 1,138.77
M505.0003 Riprap, Class C cu m 680.00 680.00 680.00 680.00 680.00 680.00 680.00 715.00 680.00 0.00 680.00
 LG -
CONSTRUCTION MATERIALS PRICE DATA - 2nd QUARTER CY 2021 (Davao Oriental 2nd District only) DAVAO OR 2nd DEO
MATERIAL
DESCRIPTION UNIT LA - LB - LC - LD - LE - LF - LG - LH -
CODE BASE PRICE HAULING COST TOTAL COST
Compostela DAVAO CITY DAVAO DEL DAVAO DEL DAVAO OCC DAVAO OR DAVAO OR DAVAO CITY
(Pesos) (Pesos) (Pesos)
Valley DEO DEO NORTE DEO SUR 1st DEO DEO 1st DEO 2nd DEO II DEO

M505.0004 Riprap, Class D cu m 650.00 650.00 650.00 650.00 650.00 650.00 650.00 715.00 650.00 0.00 650.00
M505.0005 Grouted Riprap, Class A cu m 710.00 710.00 710.00 710.00 710.00 710.00 710.00 710.00 710.00 438.77 1,148.77

M506.00-0000 STONE MASONRY

M506.0001 Stone Masonry cu m 710.00 710.00 710.00 710.00 710.00 710.00 710.00 710.00 710.00 438.77 1,148.77

M508.00-0000 HAND-LAID ROCK EMBANKMENT

M508.0001 Hand-Laid Rock Embankment (0.015 cbm/pc) cu m 710.00 710.00 710.00 710.00 710.00 710.00 710.00 710.00 710.00 438.77 1,148.77

M511.00-0000 GABIONS & MATTRESSES

M511.0003 Gabions Metallic Coated 1m x 1m x 2m pc 2,500.00 2,500.00 2,500.00 2,500.00 2,500.00 2,600.00 2,500.00 2,500.00 2,500.00 0.00 2,500.00
M511.0008 Gabions PVC Coated 1m x 1m x 2m pc 2,700.00 2,700.00 2,700.00 2,700.00 2,700.00 2,800.00 2,700.00 2,700.00 2,700.00 0.00 2,700.00
M511.0011 Mattress Metallic Coated 0.3m x 2m x 6m pc 4,550.00 4,550.00 4,550.00 4,550.00 4,550.00 4,700.00 4,550.00 4,550.00 4,550.00 0.00 4,550.00
M511.0013 Filter Cloth sq m 175.00 175.00 175.00 175.00 175.00 180.00 175.00 175.00 175.00 0.00 175.00

M600.00-0000 MANHOLES, INLETS AND CATCH BASINS

M600.0003 Precast Concrete Curb & Gutter (3000 psi) lm 550.00 550.00 550.00 550.00 550.00 550.00 550.00 550.00 550.00 0.00 550.00

M602.00-0000 MONUMENTS, MARKERS AND GUIDE POSTS

M602.0006 GI Pipe Schedule 40 Dia (38mm) pc 1,129.00 1,030.00 1,030.00 1,200.00 1,200.00 1,450.00 1,070.00 957.00 1,070.00 0.00 1,070.00
M602.0007 GI Pipe Schedule 40 Dia (50.8mm) pc 1,445.00 1,699.00 1,377.00 1,423.00 1,470.00 1,680.00 1,450.00 1,320.00 1,450.00 0.00 1,450.00
M602.0008 GI Pipe Schedule 40 Dia (76mm) pc 2,780.00 2,378.00 2,409.00 2,412.00 2,446.00 2,580.00 2,460.00 2,378.00 2,460.00 0.00 2,460.00
M602.0011 GI Pipe Schedule 40 Dia (152mm) pc 8,700.00 8,700.00 8,700.00 8,700.00 8,700.00 8,900.00 8,700.00 8,700.00 8,700.00 0.00 8,700.00

M603.00-0000 GUARDRAIL
M603.0010 Metal Beam End Piece each 742.00 1,350.00 1,350.00 1,350.00 1,350.00 1,350.00 1,350.00 1,350.00 1,350.00 0.00 1,350.00
M603.0014 Metal Beam Guardrail, Class B, 3.43 mm thk Type-1 Zinc Coated lm 2,500.00 2,500.00 2,500.00 2,500.00 2,500.00 2,500.00 2,500.00 2,500.00 2,500.00 0.00 2,500.00
M603.0016 Guardrail Bolt Nut & Washer (16mm dia x 25.4mm) pc 22.00 22.00 22.00 22.00 22.00 22.00 22.00 22.00 22.00 0.00 22.00
M603.0018 Guardrail Bolt Nut & Washer (16mm dia x 229mm) pc 32.00 32.00 32.00 32.00 32.00 32.00 32.00 32.00 32.00 0.00 32.00

M604.0000 FENCING
M604.0001 Barbed Wire Galvanized 2 Strands GA 12.5 lm 45.00 45.00 45.00 41.00 45.00 34.00 33.00 45.00 33.00 0.00 33.00
M604.0006 Cyclone Wire Galvanized 6' Gauge 10 lm 388.00 279.00 378.00 399.00 430.00 450.00 440.00 381.00 440.00 0.00 440.00

M606.0000 PAVEMENT MARKINGS

M606.0001 Glass Beads (Pre-Mix) bag 2,310.00 2,310.00 2,310.00 2,310.00 2,310.00 2,310.00 2,420.00 2,310.00 2,420.00 0.00 2,420.00
M606.0002 Primer White liter 125.00 188.00 125.00 213.00 125.00 125.00 125.00 125.00 125.00 0.00 125.00
M606.0003 Primer Yellow liter 122.00 229.00 122.00 255.00 122.00 128.00 128.00 122.00 128.00 0.00 128.00
M606.0004 LPG Cylinder kg 90.00 94.00 95.00 87.00 87.00 100.00 100.00 90.00 100.00 0.00 100.00
M606.0006 Paint Thermoplastic White bag 1,585.00 1,585.00 1,585.00 1,585.00 1,585.00 1,585.00 1,585.00 1,690.00 1,585.00 0.00 1,585.00
M606.0007 Paint Thermoplastic Yellow bag 1,800.00 1,800.00 1,800.00 1,800.00 1,800.00 1,800.00 1,800.00 1,944.00 1,800.00 0.00 1,800.00
M606.0008 Reflectorized Traffic Paint White ltr 550.00 550.00 550.00 550.00 550.00 550.00 550.00 550.00 550.00 0.00 550.00
M606.0009 Reflectorized Traffic Paint Yellow ltr 550.00 550.00 550.00 550.00 550.00 550.00 550.00 550.00 550.00 0.00 550.00

M608.0000 TOPSOIL
M608.0001 Top Soil (Garden Soil) cu m 135.00 150.00 150.00 150.00 150.00 195.00 180.00 200.00 180.00 0.00 180.00

M611.00-0000 TREE PLANTING

M611.0010 Bamboo (Stakes) (1.52m) pc 8.00 8.00 8.00 6.00 6.00 7.00 6.00 8.00 6.00 0.00 6.00

M622.00-0000 BIO-ENGINEERING SOLUTION

M622.0001 Coco-net CGN 400 sq m 118.00 108.00 120.00 120.00 118.00 118.00 118.00 108.00 118.00 0.00 118.00
M622.0002 Coco-net CGN 700 sq m 143.00 130.00 130.00 130.00 143.00 143.00 143.00 130.00 143.00 0.00 143.00
M622.0004 Coco-logs/Fascine, CGR 300 lm 495.00 450.00 450.00 450.00 495.00 495.00 495.00 450.00 495.00 0.00 495.00
M622.0005 Vegetation (Hydroseeding) sq m 165.00 165.00 165.00 165.00 165.00 165.00 165.00 165.00 165.00 0.00 165.00
M622.0006 Vegetation (Vetiver Grass System) sq m 50.00 50.00 80.00 72.00 72.00 72.00 72.00 72.00 72.00 0.00 72.00
M622.0007 Grass Carabao sq m 60.00 56.00 60.00 40.00 45.00 65.00 35.00 50.00 35.00 0.00 35.00

M700.0000 HYDRAULIC CEMENT

M700.0002 Portland Cement bag 258.00 245.00 257.00 264.00 273.00 291.00 245.00 259.00 245.00 6.46 251.46

M702.0000 BITUMINOUS MATERIALS

M702.0005 Asphalt Cut-back (RC70) mt 47,000.00 47,000.00 47,000.00 47,000.00 47,000.00 47,000.00 47,000.00 47,000.00 47,000.00 0.00 47,000.00
M702.0017 Asphalt Emulsified Cationic SS1 mt 47,000.00 47,000.00 47,000.00 47,000.00 47,000.00 47,000.00 47,000.00 47,000.00 47,000.00 0.00 47,000.00
M702.0019 Asphalt Plant Mix Hot mt 9,000.00 8,400.00 8,500.00 9,000.00 9,000.00 9,884.00 9,000.00 8,500.00 9,000.00 0.00 9,000.00

M709.00-0000 PAINTS
M709.0001 Paint Tinting Color ltr 184.00 184.00 184.00 184.00 184.00 198.00 178.00 184.00 178.00 0.00 178.00
M709.0002 Paint Aluminum gal 605.00 566.00 600.00 575.00 630.00 680.00 620.00 624.00 620.00 0.00 620.00
M709.0003 Paint Enamel gal 645.00 631.00 612.00 573.00 820.00 800.00 720.00 673.00 720.00 0.00 720.00
M709.0004 Paint Latex Gloss gal 620.00 600.00 580.00 655.00 588.00 650.00 720.00 637.00 720.00 0.00 720.00
M709.0005 Paint Latex Semi Gloss gal 620.00 600.00 577.00 649.00 588.00 780.00 720.00 637.00 720.00 0.00 720.00
M709.0006 Paint Red Lead gal 390.00 547.00 613.00 580.00 485.00 615.00 680.00 521.00 680.00 0.00 680.00
M709.0007 Thinner Paint gal 355.00 313.00 355.00 310.00 286.00 400.00 350.00 392.00 350.00 0.00 350.00
M709.0008 Thinner Lacquer gal 430.00 360.00 404.00 463.00 347.00 520.00 535.00 454.00 535.00 0.00 535.00
M709.0011 Brush Paint (101mm) pc 65.00 70.00 65.00 71.00 65.00 71.00 110.00 60.00 110.00 0.00 110.00

M900.00-0000 CHEMICAL AND TERMITE CONTROL PESTICIDE

M900.0001 Concrete Neutralizer ltr 105.00 105.00 105.00 110.00 105.00 115.00 105.00 105.00 105.00 0.00 105.00
M900.0005 Fuel Diezel ltr 43.00 43.00 55.00 33.00 46.00 58.00 46.00 49.00 46.00 0.00 46.00

M1002.0000 METAL ROOFING

M1002.0070 PVC Pipes (76 mm D) pc 434.00 434.00 434.00 386.00 434.00 434.00 432.00 434.00 432.00 0.00 432.00

M101300-0000 METAL ROOFING

M1013.0001 Corrugated Roofing, Gauge 26 (0.551mm x 2.44m) sq m 300.00 371.00 290.00 290.00 300.00 310.00 300.00 290.00 300.00 0.00 300.00
 DERIVATION OF MATERIAL COST

Ready Mix Concrete, 7000 psi @ 14 Days

Designation No. of Units No. of Hours Rate/Hour Amount

A. Labor

a. Construction Foreman 1 1.00 109.44 109.44

b. Skilled Laborer 4 1.00 79.17 316.68
c. Unskilled Laborer 8 1.00 61.07 488.56

Sub-Total for A 914.68

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

B. Equipment

a. Transit Mixer (5 cu m) 2 1.00 1,318.00 2,636.00

b. Batching Plant (30 cu m) 1 0.50 1,759.50 879.75
c. Payloader (1.50 cu m), LX80-2C 1 0.50 1,733.00 866.50
d. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Sub-Total for B 4,994.75

C. Total (A + B) 5,909.43
D. Output per hour = 10.00 cu m
E. Direct Unit Cost (C ÷ D) 590.94

Name and Specification Unit Quantity Unit Cost Total

F. Materials

a. Cement bag 16.00 251.46 4,023.36

b. Sand cu m 0.50 1,048.77 524.39
c. Gravel, G1 cu m 1.00 1,138.77 1,138.77
d. Concrete Admixtures (5% of Materials) 284.33

Sub-Total for F 5,970.84

G. Direct Unit Cost (E + F) 6,561.78

 DERIVATION OF MATERIAL COST

Prestressed Structural Concrete Members, 40.00 m., Type VI, I-Girders

Designation No. of Units No. of Hours Rate/Hour Amount

A. Labor

a. Construction Foreman 1 176.00 109.44 19,261.44

b. Skilled Laborer 4 176.00 79.17 55,735.68
c. Unskilled Laborer 8 176.00 61.07 85,986.56

Sub-Total for A 160,983.68

Name and Capacity No. of Units No. of Hours Rate/Hour Amount

B. Equipment

a. Truck Mounted Crane w/ Bucket (41 - 45 mt) 1 59.00 3,127.20 184,504.80

b. Payloader (1.50 cu m), LX80-2C 1 9.00 1,733.00 15,597.00
c. Stressing (Jack) Machine 1 20.00 2,500.00 50,000.00
d. Bar Cutter 1 35.00 219.75 7,691.25
e. Bar Bender 1 35.00 351.50 12,302.50
f. Cutting Outfit 1 17.00 45.45 772.65
g. Concrete Vibrator 2 18.00 91.25 3,285.00
h. Plate Compactor 2 17.00 123.00 4,182.00
i. Grouting Machine, Air Driven 1 2.00 866.25 1,732.50
j. Welding Machine (500 A), Electric Driven 1 17.00 391.00 6,647.00
Minor Tools (10% of Labor Cost) 16,098.37

Sub-Total for B 302,813.07

C. Total (A + B) 463,796.75
D. Output per hour = 1.00 each
E. Direct Unit Cost (C ÷ D) 463,796.75

Name and Specification Unit Quantity Unit Cost Total

F. Materials

a. Ready Mix Concrete, 7000 psi cu m 34.95 6,561.78 229,334.34

b. Reinforcing Steel Bar kg 6,091.05 64.14 390,679.95
c. PSC Wire Strands (12.70 mm Ø) kg 2,298.00 54.14 124,413.72
d. Oxy/Acetylene (1 set / 5000 kg of steel) set 1.68 2,500.00 4,200.00
e. Tie Wire (2% of RSB) kg 167.78 75.00 12,583.50
f. Good Lumber - 2 uses bd ft 4,027.20 30.00 60,408.00
g. Marine Plywood, 1/2" x 4' x 8' - 2 uses pc 70.56 650.00 22,932.00
h. Assorted CWN (1 kg / 100 bd-ft of Lumber) kg 40.27 77.00 3,100.79
i. Duct Tube Galvanized Metal (50 mm Ø) m 232.00 235.00 54,520.00
j. Anchorage Block (Steel) with accessories pc 12.00 0.00 0.00
k. Steel Block pc 2.00 0.00 0.00
l. Packing Tape roll 5.00 150.00 750.00
m. Rubber Hose m 29.00 40.00 1,160.00
n. Cement (Grouting and Packing) bag 10.80 251.46 2,715.77
o. Welding Rod (1 kg / 2000 kg of Steel) kg 4.19 120.00 502.80
Miscellaneous (1% of Material Cost) 90,730.09
Casting Bed
a. Ready Mix Concrete, 3000 psi cu m 5.59 0.00 0.00
b. Coco Lumber bd ft 445.00 12.00 5,340.00
c. Base Course cu m 6.12 976.77 5,977.83
d. Assorted CWN (1 kg / 100 bd-ft of Lumber) kg 4.45 77.00 342.65

Sub-Total for F 1,009,691.44

G. Direct Unit Cost (E + F) 1,473,488.18

per lm 36,837.20
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 -
K1532+000, Davao Oriental

DPWH - Regional Office XI

SCHEDULE OF LABOR RATES

MANPOWER LABOR RATE PER HOUR

Foreman 109.44
Leadman 99.88

Heavy Equipment Operator 90.87

High Skilled Equipment Operator 90.87

Light Skilled Equipment Operator 84.77

Driver 78.77

Skilled Laborer 79.17

Semi-Skilled Laborer 72.76

Unskilled Laborer 61.07

1. Earthmoving Equipment
1.1 Bulldozer, D6H SERIES II PSDS/DD D6H SERIES II PSDS/DD
1.2 Bulldozer w/ Ripper, D6H SERIES II PSDS/DD D6H SERIES II PSDS/DD
1.3 Payloader (1.50 m ), LX80-2C
3
LX80-2C
Payloader (1.50 m3) - at disposal area LX80-2C
1.4 Motorized Road Grader (140 hp), G710A G710A
1.5 Motorized Road Grader w/ Scarifier, G710A G710A

2. Compaction Equipment
2.1 Pneumatic Tire Roller (10 mt) 9-WHL, 9.00X20, 4PR
2.2 Vibratory Roller (10 mt), SD100DC SD100DC
2.3 Tandem Steel Roller (10.1 mt), CC421 CC421
2.4 Plate Compactor (5 hp) 400-500 Gasoline Engine

3. Lifting Equipment
3.1 Service Crane/Crawler Crane All Models
3.2 Crawler Crane (36 - 40 mt) All Models
3.3 Crawler Crane w/ Bucket (36 - 40 mt) All Models
3.4 Crawler Crane (41 - 45 mt) All Models
3.5 Crawler Crane (51 - 60 mt) All Models
3.6 Crawler Crane (61 - 70 mt) All Models
3.7 Crawler Crane (71 - 80 mt) All Models
3.8 Truck Mounted Crane (31 - 35 mt) All Models
3.9 Truck Mounted Crane All Models
3.10 Truck Mounted Crane with Bucket All Models
3.11 Truck Mounted Crane All Models

4. Excavating Equipment
4.1 Backhoe (0.80 m3) SE 130 LC-2
4.2 Backhoe w/ Breaker (0.80 m ) 3
SE 130 LC-2
4.3 Backhoe (Wheel Type 0.28 m3) PW60N-1

5. Foundation Equipment
5.1 Diesel Hammer K25 - DSL
5.2 Vibro Hammer (Hydraulic Operated) DPD600T Hydraulic Pile Driver
5.3 Vibro Hammer VIBRO FONCEUR, PTC25H1A
 5.4 Vibro Hammer MHF12 w/ Hyd. Power Pack
C.M.V. TH18/65, 2000mmØ 65m depth & 18000kg-m
5.5 Drilling Rig Drill Torque

6. Asphalting Equipment
6.1 Asphalt Distributor, 10 ft wide (5 ton) ROSCO/5 ton
6.2 Asphalt Paver (80 hp), NF220BIIVDM NF220BIIVDM

7. Concreting Equipment
7.1 Concrete Screeder Wacker Truss Screed
7.2 Concrete Paver COMMANDER III, FOUR-TRACK
7.3 One Bagger Mixer
7.4 Transit Mixer All Models
7.5 Grouting Machine GARNER DENVER 6x3x6, Air Driven

8. Hauling Equipment
8.1 Dump Truck (12 yd3) All Models
8.2 Service Truck/Cargo Truck (2 - 5 mt) All Models
8.3 Boom Truck (2 - 5 mt) All Models
8.4 Cargo/Service Truck All Models
8.5 Water Truck/Pump (16000 L) All Makes

9. Air Equipment
9.1 Air Compressor All Models
9.2 Air Compressor (161 - 185 cfm) All Models
9.3 Air Compressor (356 - 450 cfm) All Models
9.4 Jack Hammer
9.5
9.6
9.7 Pneumatic Drilling Machine

10. Pumping Equipment

10.1 Water Pump, 100mm suction Ø (7.5 hp) 1800

11. Power Generating Equipment

11.1 Generator Set All Makes
11.2 Generator Set All Makes
11.3 Generator Set All Makes
12. Shop Equipment
12.1 Welding Machine (300 A), Gas/Diesel Driven Gas/Diesel Driven
12.2 Welding Machine Gas/Diesel Driven
12.3 Welding Machine Electric Driven/DC Output

13. Special Support Equipment

13.1 Chainsaw HUSQVARNA 2100 CD with C22, 7 ft Reach, 9 in Standard B

14. Miscellaneous Equipment

14.1 Concrete Vibrator Flexible Shaft Type 2" Head Ø with 5 Amperes Gasoline Driv
14.2 Concrete Saw (7.5 hp), 14" Blade Ø 14" Blade Ø with 4 3/4" Cutting Depth
14.3 Bar Cutter 25mm Maximum Rebar Ø (Grade 40), Single Phase
14.4 Bar Bender 25mm Maximum Rebar Ø, Three Phase
14.5 Portable Breaker Wacker Portable Petrol Breaker, BHF30S
14.6 Tower Lights Tower Height = 28 ft, No. of Lights = 4 x 1000, hp = 10.50, Generator = 5

15. Plants
15.1 Asphalt Batch Plant (60-80 tph) Complete with: Cold Feed System, bins, feeder and collect
conveyors. Drying and Burner System, feed conveyors drum a
modulating burner. Fuel feed system. Screening-Weighing-M
System, hot elevator, vibrating screen, hot bins, weighing sca
twinshaft pugmill mixer. Dust collection and filler feeding syste
filter
15.2 Concrete Batch Plant (30 m3) Complete with: cement silo and screw conveyor system. Wate
supply system. Aggregate storage bins with vibrators and con
system. Wigh hopper with electronic loadcell for aggregates, c
water and admixture. Central twinshaft mixer. Hydraulic Syste
Computerized Plant Control System.

18. Others
18.1 Power Broom (2 m wide), Towed Type With Engine 2 m wide 6 - 30 km/h sweeping capacity
18.2 Drop Hammer
18.3 Drop Hammer w/ accessories
18.4 Air Compressor w/ 2 Jack Hammer
18.5 Applicator Machine
18.6 Kneading Machine
18.7 Cutting Outfit
18.8 Bentonite Bin
18.9 Bentonite Mixer
18.10 Tremie Pipe Set
18.11 Pile Integrity Testing (Sonic) & accessories
18.12 Dynamic Pile Testing
18.13 Stressing (Jack) Machine
18.14
18.15
18.16 Dolly
18.17 Wood/Steel Ladder
18.18 SPT & Desanding Machine
 165 3,379.00
165 3,885.85
1.50 m / 1.95 yd
3 3
110 1,733.00
1.50 m3 / 1.95 yd4 110 1,733.00
140 2,173.00
140 2,824.90

10 mt 107 561.00
10 mt 125 1,846.00
10.10 mt 123.40 1,652.00
5 123.00

21-25 mt 145 1,522.00

36-40 mt 190 1,902.00
36-40 mt 190 2,282.40
41-45 mt 190 2,151.00
51-60 mt 275 2,778.00
61-70 mt 275 3,572.00
71-80 mt 285 3,595.00
31-35 mt 238 1,861.00
41-45 mt 246 2,606.00
41-45 mt 246 3,127.20
51-60 mt 280 3,237.00

0.80 m3 / 1.04 yd3 99 1,537.00

0.80 m / 1.04 yd
3 3
99 1,998.10
0.28 m3 / 0.37 yd3 50 922.00

7500 kg-m 1,286.00

60 ton 201 2,123.00
45000 kg-m 272.22 3,069.00
 120 kN-m 222 4,118.00
300 12,637.00

3000 USG 100 936.00

80 1,833.00

5.50 545.00
OUR-TRACK 6,765.00
4-6 ft3 / min 172.00
5-6 yd 3
175 1,318.00
RNER DENVER 6x3x6, Air Driven 866.25

12 yd3 290 1,420.00

2-5 mt 160 783.00
2-5 mt 160 1,017.90
9-10 mt 270 1,212.00
16000L 360 2,450.00

126-160 cfm 51 450.00

161-185 cfm 69 502.00
356-450 cfm 130 965.00
150.00

170.00

7.5 123.38

300 375 872.87

700 875 2,147.27
900 1125 2,659.44
 300 48 371.00
500 70 539.00
500 391.00

00 CD with C22, 7 ft Reach, 9 in Standard Blade 75.36

e 2" Head Ø with 5 Amperes Gasoline Drive Unit 91.25

Ø with 4 3/4" Cutting Depth 7.50 32.63
ximum Rebar Ø (Grade 40), Single Phase 219.75
m Maximum Rebar Ø, Three Phase 351.50
able Petrol Breaker, BHF30S 4 129.38
ft, No. of Lights = 4 x 1000, hp = 10.50, Generator = 5kW 543.50

Cold Feed System, bins, feeder and collecting 4,286.63

and Burner System, feed conveyors drum and fully
r. Fuel feed system. Screening-Weighing-Mixing
or, vibrating screen, hot bins, weighing scale and
ixer. Dust collection and filler feeding system, bag
filter
ment silo and screw conveyor system. Water and 1,759.50
gregate storage bins with vibrators and conveyors
er with electronic loadcell for aggregates, cement,
re. Central twinshaft mixer. Hydraulic System and
mputerized Plant Control System.

e 2 m wide 6 - 30 km/h sweeping capacity 130.54

200.00
5,000.00
1,265.00
93.75
187.50
45.45
280.00
173.00
320.00
65,000.00
103,000.00
2,500.00

1,249.00
100.00
559.00
 COMPUTATION OF FABRICATED CONCRETE CURB and GUTTER / 0.50 lm (1 piece)
0.50 m x 0.67 m x 0.36 m

MATERIALS UNIT QTY UNIT COST AMOUNT

a. Cement bag 0.603 251.46 151.63

b. Sand cu.m. 0.033 1048.77 34.61
c. Gravel cu.m. 0.060 1138.77 68.33
d. Plywood Marine, 1/2" thk. x 4' x 8 - 4 uses pc. 0.400 650.00 65.00
e. Good Lumber - 4 uses bd.ft. 6.667 30.00 50.00
f. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.067 77.00 5.16
g. Granular filler cu.m. 0.017 747.00 12.70
h.Fibrin 23 pack 0.603 78.00 47.03
I. 10MM Preformed joint filler kg. 0.075 293.57 22.02

EQUIPMENT QTY HR RATE AMOUNT

a. Concrete Vibrator 1 0.15 91.25 13.69

b. One Bagger Mixer 1 0.15 172.00 25.80
c. Water Truck/Pump (16000 L) 1 0.01 2,450.00 24.50

NO. OF
Laborer HR RATE AMOUNT
PERSON

b. Skilled Laborer 1 0.25 79.17 19.79

c. Laborer 2 0.25 61.07 30.54

GRAND TOTAL / 0.50lm 570.80

 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
Concrete for Item 1046(2)a2 CHB Non Load Bearing (including Reinforcing Steel), 150 mm thick

Unit of Measurement : cu m
Output per hour - As Submitted : 1.40 cu.m./hr
Output per hour - As Evaluated : 1.40 cu.m./hr

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

Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 4 1.00 79.17 316.68
A.1
c. Unskilled Laborer 8 1.00 61.07 488.56
Installation & Removal of Formworks/Falseworks:
a. Skilled Laborer 4 1.00 79.17 316.68
b. Unskilled Laborer 8 1.00 61.07 488.56
Sub - Total for A.1 - As Submitted 1,719.92
Labor
a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 4 1.00 79.17 316.68
c. Unskilled Laborer 8 1.00 61.07 488.56
A.2
Installation & Removal of Formworks/Falseworks:
a. Skilled Laborer 4 1.00 79.17 316.68
b. Unskilled Laborer 8 1.00 61.07 488.56
Sub - Total for A.2 - As Evaluated 1,719.92

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

Equipment
B.1 a. Concrete Vibrator 1 1.00 91.25 91.25
Minor Tools (5% of Labor) 86.00

Sub - Total for B.1 - As Submitted 177.25

Equipment
a. Concrete Vibrator 1 1.00 91.25 91.25
B.2
Minor Tools (5% of Labor) 86.00
Sub - Total for B.2 - As Evaluated 177.25
C.1 Total (A.1 + B.1) - As Submitted 1,897.17
C.2 Total (A.2 + B.2) - As Evaluated 1,897.17
D.1 Output per hour - As Submitted 1.40 cu.m./hr
D.2 Output per hour - As Evaluated 1.40 cu.m./hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,355.12
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 1,355.12

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Lumber, Good - 4 uses bd ft 70.00 30.00 525.00
F.1 b. Marine Plywood (1/2" x 4' x 8') - 4 uses pc 1.60 650.00 260.00
c. Assorted CWN (1kg/100 bd.ft of Lumber) kg 0.70 77.00 53.90
d. Ready Mix Concrete, 3000 psi @ 28 days cu m 1.00 4,253.78 4,253.78

Sub - Total for F.1 - As Submitted 5,092.68

Materials
a. Lumber, Good - 4 uses bd ft 70.00 30.00 525.00
b. Marine Plywood (1/2" x 4' x 8') - 4 uses pc 1.60 650.00 260.00
F.2 c. Assorted CWN (1kg/100 bd.ft of Lumber) kg 0.70 77.00 53.90
d. Ready Mix Concrete, 3000 psi @ 28 days bag 1.00 4,253.78 4,253.78

Sub - Total for F.2 - As Evaluated 5,092.68

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 6,447.80
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 6,447.80
 Road Widening along Mati - Maragusan Road (S00112MN), K1527+593 - K1532+000, Davao Oriental

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00
CHB for Item 1046(2)a2 CHB Non Load Bearing (including Reinforcing Steel), 150 mm thick

Unit of Measurement : sq m
Output per hour - As Submitted : 1.50 sq m/hr
Output per hour - As Evaluated : 1.50 sq m/hr

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

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Skilled Laborer 4 1.00 79.17 316.68
c. Unskilled Laborer 8 1.00 61.07 488.56
Sub - Total for A.1 - As Submitted 914.68
Labor
a. Construction Foreman 1 1.00 109.44 109.44
A.2 b. Skilled Laborer 4 1.00 79.17 316.68
c. Unskilled Laborer 8 1.00 61.07 488.56
Sub - Total for A.2 - As Evaluated 914.68

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

Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00
b. Concrete Vibrator 1 1.00 91.25 91.25
B.1 c. Water Truck (1000 gal) 1 0.10 2,450.00 245.00
d. Bar Cutter 1 0.50 219.75 109.88
e. Bar Bender 1 0.50 351.50 175.75
Minor Tools (5% of Labor) 45.73

Sub - Total for B.1 - As Submitted 839.61

Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00
b. Concrete Vibrator 1 1.00 91.25 91.25
c. Water Truck (1000 gal) 1 0.10 2,450.00 245.00
B.2
d. Bar Cutter 1 0.50 219.75 109.88
e. Bar Bender 1 0.50 351.50 175.75
Minor Tools (5% of Labor) 45.73
Sub - Total for B.2 - As Evaluated 839.61
C.1 Total (A.1 + B.1) - As Submitted 1,754.29
C.2 Total (A.2 + B.2) - As Evaluated 1,754.29
D.1 Output per hour - As Submitted 1.50 sq m/hr
D.2 Output per hour - As Evaluated 1.50 sq m/hr
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,169.53
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 1,169.53

Name and Specification Unit Quantity Unit Cost Amount (PhP)

Materials
a. Cement bag 7.70 251.46 484.06
b. Sand cu m 0.42 1,048.77 110.12
F.1 c. 6'' Non-load CHB pcs 127.31 28.00 3,564.68
d. Rebars kgs 3.74 64.14 239.88
Plastering:
a. Cement bag 0.192 251.46 48.28
b. Sand cu m 0.016 1,048.77 16.78
Sub - Total for F.1 - As Submitted 4,463.81
Materials
a. Cement bag 7.70 251.46 484.06
b. Sand cu m 0.42 1,048.77 110.12
c. 6'' Non-load CHB pcs 127.31 28.00 3,564.68
d. Rebars kgs 3.74 64.14 239.88
F.2
Plastering:
a. Cement bag 0.19 251.46 48.28
b. Sand cu m 0.02 1,048.77 16.78

Sub - Total for F.2 - As Evaluated 4,463.81

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 5,633.33
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 5,633.33