Republic of the Philippines

Department of Public Works and Highways

QUEZON II DISTRICT ENGINEERING OFFICE
REGION IV-A
Lucena City

PROGRAM OF WORK/BUDGET COST

PROJECT: OO1: Ensure Safe and Reliable National Road Date Prepared : November 14, 2017
System (MFO-1), Bridge-Widening of Net Length: 200.80m
Permanent Bridges, Lagnas Br. 1 (B03088LZ) a. Bridge 98.80m
along Daang Maharlika (LZ) Phase I b. Approach Slab 8.00m
Location : Sariaya, Quezon Province c. Approaches 94.00m
Region IV-A Classification: Bridge
Estd. Project Cost: P 98,800,000.00 Starting Date: 2018
Source of Fund: GAA 2018 Total Project Duration: 270 CD
Limits: K0117+504 - K0117+704.80 No. of Working Days: 212 CD
No. of Pre-determined
Unworkable Days: 58 CD
DESCRIPTION OF WORKS EQUIPMENT
% OF TOTAL
TO BE DONE DESCRIPTION REQUIRED
PART A FACILITIES FOR THE ENGINEER 0.77%
PART B OTHER GENERAL REQUIREMENTS 9.27%
PART C EARTHWORKS 0.58%
PART D SUBBASE AND BASE COURSE 0.14%
PART E SURFACE COURSE 1.66%
PART F BRIDGE CONSTRUCTION 82.97%
PART G DRAINAGE AND SLOPE PROTECTION 3.73% (Pls See Annex "A")
PART H MISCELLANEOUS STRUCTURES 0.88%
Total 100%
ESTIMATED COST OF THE PROJECT
DIRECT COST
ADJUSTED UNIT
ITEM NO. DESCRIPTION QTY. UNIT
TOTAL UNIT COST COST

PART A FACILITIES FOR THE ENGINEER

A.1.1(3) Construction of Field Office for the Engineer 1.00 lump sum 89,575.84 89,575.84 101,579.01
Provision of Furnitures/Fixtures, Equipment &
A.1.1(11) 1.00 lump sum 152,840.00 152,840.00 173,320.56
Appliances for the Field Office for the Engineer
Operation and Maintenance of 4x2 Pick Up Type
A.1.2(6) 9.00 mos. 200,898.00 22,322.00 25,313.15
Service Vehicle for the Engineer
Provision of Field Office Staff for the Assistance
A.1.3(1) 9.00 mos. 146,469.60 16,274.40 18,455.17
to the Engineer
A.1.4(1) Provision of Progress Photographs 9.00 mos. 13,500.00 1,500.00 1,701.00
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 2.00 each 8,185.68 4,092.84 5,071.03
B.7 Occupational Safety and Health Program 9.00 mos. 133,829.73 14,869.97 16,862.55
B.8 Traffic Management 9.00 mos. 337,743.00 37,527.00 42,555.62
B.9 Mobilization / Demobilization 1.00 lump sum 323,136.00 323,136.00 339,292.80
B.18(1) Craneway (Construction & Restoration) 1.00 lump sum 6,453,610.00 6,453,610.00 7,996,022.79
PART C EARTHWORKS
101(1) Removal of Structures and Obstruction 1.00 lump sum 248,045.80 248,045.80 307,328.74
103(1)a Structure Excavation (Common Soil) 87.00 cu.m. 20,239.68 232.64 288.24
103(3) Foundation Fill 27.00 cu.m. 23,735.16 879.08 1,089.19

103(6)a Pipe Culvert and Drain Excavation (Common Soil) 226.00 cu.m. 52,576.64 232.64 288.24
Embankment from Roadway Excavation
104(1)a 220.00 cu.m. 43,573.20 198.06 245.40
(Common Soil)
104(2)a Embankment from Borrow (Common Soil) 86.00 cu.m. 44,212.60 514.10 636.97
105(1)a Subgrade Preparation 1,362.00 sq.m. 21,928.20 16.10 19.95
PART D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course 175.00 cu.m. 107,467.50 614.10 760.87
PART E SURFACE COURSE
Portland Cement Concrete Pavement
311(1)e1 1,015.00 sq.m. 1,303,117.90 1,283.86 1,590.71
(Unreinforced) 280 mm thk. @ 14 days
PART F BRIDGE CONSTRUCTION
400(17)a5 Concrete Piles Cast in Drilled Holes, 1.20 m. Ø 176.00 m. 7,105,538.88 40,372.38 50,021.38
400(17)a18 Concrete Piles Cast in Drilled Holes, 2.50 m. Ø 75.20 m. 10,236,680.46 136,126.07 168,660.21

Sub-Total 27,066,903.87

Prepared by: Checked/Reviewed by:

JUMEL B. REYES FAUSTINO MARK ANTHONY S. DE LA CRUZ

Engineer II Chief, Planning & Design Section

Submitted by: Recommending Approval:

JUAN J. PANGANIBAN MA. CHYMBELIN D. IBAL

Chief, Construction Section Assistant District Engineer

Approved by:

NESTOR I. CLEOFAS
District Engineer

Page 1 of 2
 Republic of the Philippines
Department of Public Works and Highways
QUEZON II DISTRICT ENGINEERING OFFICE
REGION IV-A
Lucena City

PROGRAM OF WORK/BUDGET COST

PROJECT: OO1: Ensure Safe and Reliable National Road Date Prepared : November 14, 2017
System (MFO-1), Bridge-Widening of Net Length: 200.80m
Permanent Bridges, Lagnas Br. 1 (B03088LZ) a. Bridge 98.80m
along Daang Maharlika (LZ) Phase I b. Approach Slab 8.00m
Location : Sariaya, Quezon Province c. Approaches 94.00m
Region IV-A Classification: Bridge
Estd. Project Cost: P 98,800,000.00 Starting Date: 2018
Source of Fund: GAA 2018 Total Project Duration: 270 CD
Limits: K0117+504 - K0117+704.80 No. of Working Days: 212 CD
No. of Pre-determined
Unworkable Days: 58 CD
DESCRIPTION OF WORKS EQUIPMENT
% OF TOTAL
TO BE DONE DESCRIPTION REQUIRED
PART A FACILITIES FOR THE ENGINEER 0.77%
PART B OTHER GENERAL REQUIREMENTS 9.27%
PART C EARTHWORKS 0.58%
PART D SUBBASE AND BASE COURSE 0.14%
PART E SURFACE COURSE 1.66%
PART F BRIDGE CONSTRUCTION 82.97%
PART G DRAINAGE AND SLOPE PROTECTION 3.73% (Pls See Annex "A")
PART H MISCELLANEOUS STRUCTURES 0.88%
Total 100%
ESTIMATED COST OF THE PROJECT
DIRECT COST
ADJUSTED UNIT
ITEM NO. DESCRIPTION QTY. UNIT
TOTAL UNIT COST COST

400(24)e1 Permanent Casing (1.20m. Ø, 10mm thk.) 64.00 m. 2,567,637.12 40,119.33 49,707.85
400(24)m1 Permanent Casing (2.00m. Ø, 12mm thk.) 31.50 m. 2,190,137.67 69,528.18 86,145.41
400(24)r1 Permanent Casing (2.50m. Ø, 16mm thk.) 24.00 m. 2,757,006.72 114,875.28 142,330.47
400(27)b Pile Integrity Testing (Low Strain) 12.00 each 452,143.68 37,678.64 46,683.83
400(28) High Strain Dynamic Testing (P.D.A.) 4.00 each 1,138,555.76 284,638.94 352,667.65
401(2)a Concrete Railing (Standard) 196.40 m. 625,624.34 3,185.46 3,946.79
403(5) Structural Steel, Furnished, Fabricated, and Erected 11,188.00 kg. 1,059,391.72 94.69 117.32
404(1)a Reinforcing Steel, Grade 40 62,272.00 kg. 2,707,586.56 43.48 53.88
404(1)b Reinforcing Steel, Grade 60 84,391.00 kg. 3,846,541.78 45.58 56.48
Structural Concrete (20.68 Mpa, Class A @ 28
405(1)a3 1,219.00 cu.m. 9,217,590.40 7,561.60 9,368.82
days)
Structural Concrete (27.58 Mpa, Class A @ 14
405(1)b2 99.00 cu.m. 499,002.57 5,040.43 6,245.09
days)
405(6) Structural Concrete, Painting Works 481.00 sq.m. 292,337.37 607.77 753.03
Prestressed Structural Concrete Members (33.0m.
406(1)g8 18.00 each 17,668,231.92 981,568.44 1,216,163.30
Type V I-Girders)
407(8) Lean Concrete (Class B 16.50MPa) 7.00 cu.m. 23,057.16 3,293.88 4,081.12
412(1) Elastomeric Bearing Pad (50 mm. Thk. DURO 60) 36.00 each 369,164.52 10,254.57 12,705.42
414(1) Forms and Falsework 1.00 lump sum 2,200,315.85 2,200,315.85 2,726,191.35
PART G DRAINAGE AND SLOPE PROTECTION
500(1)a3 Pipe Culverts, 910mm dia. (36" Ø) (Class II) 189.00 l.m. 910,091.70 4,815.30 5,966.15
505(2)a Grouted Riprap Class A 152.00 cu.m. 406,372.00 2,673.50 3,312.47
506(1) Stone Masonry 459.00 cu.m. 1,483,483.41 3,231.99 4,004.44
517(1)a Drain Pipe (Galvanized) 60.00 l.m. 118,553.40 1,975.89 2,448.13
PART H MISCELLANEOUS STRUCTURES
600(7) Curb and Gutter (Precast) 143.00 pc. 229,170.37 1,602.59 1,985.61
502(1)a3 Manholes (910 mm dia., Concrete) 12.00 ea. 249,669.24 20,805.77 25,778.35
502(2)a3 Inlets, type 910mm dia. 12.00 ea. 35,077.20 2,923.10 3,621.72
502(4)a3 Concrete Covers (910mm Dia.) 12.00 ea. 92,674.08 7,722.84 9,568.60
601(1) Sidewalk (100mm thk.) 171.20 sq.m. 80,953.63 472.86 585.88

Sub-Total 51,220,370.17
Total 78,287,274.04

Prepared by: Checked/Reviewed by:

JUMEL B. REYES FAUSTINO MARK ANTHONY S. DE LA CRUZ

Engineer II Chief, Planning & Design Section

Submitted by: Recommending Approval:

JUAN J. PANGANIBAN MA. CHYMBELIN D. IBAL

Chief, Construction Section Assistant District Engineer

Approved by:

NESTOR I. CLEOFAS
District Engineer

Page 2 of 2
BREAKDOWN OF EXPENDITURE :

1. Labor 4,999,325.91 A. Sub-Total 78,287,274.04

2. Materials 56,898,854.80 B. Cost of Engineering, 2.00% 1,976,000.00

3. Rental of Equipment 16,389,093.27 C. Taxes ( VAT, etc. ) 18,536,725.91

4. Provisional Sum - D. ROW Acquisition -

5. Direct Cost 78,287,274.04 E. TOTAL ESTIMATED COST P 98,799,999.95

6. OCM, Profit, QC, MOB 13,926,059.23 SAY….. P 98,800,000.00

7. Engineering Overhead, 2.00% 1,976,000.00

8. VAT 4,610,666.68

9. ROW Acquisition -

10. TOTAL P 98,799,999.95

SAY….. P 98,800,000.00

Prepared by: Checked/Reviewed by:

JUMEL B. REYES FAUSTINO MARK ANTHONY S. DE LA CRUZ

Engineer II Chief, Planning & Design Section

Submitted by: Recommending Approval:

JUAN J. PANGANIBAN MA. CHYMBELIN D. IBAL

Chief, Construction Section Assistant District Engineer

Approved by:

NESTOR I. CLEOFAS
District Engineer
 Republic of the Philippines
Department of Public Works and Highways
QUEZON II DISTRICT ENGINEERING OFFICE
REGION IV-A
Lucena City

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE-WIDENING OF PERMANENT BRIDGES, LAGNAS BR. 1 (B03088LZ) ALONG DAANG MAHARLIKA (LZ) PHASE I
Sariaya, Quezon Province
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
APPROVED BUDGET FOR THE CONTRACT
Stations : K0117+504 - K0117+704.80
Length: 200.8 Contract Duration : 270 C.D.
MARK-UPS TOTAL MARK-
ITEM DESCRIPTION QUANTITY UNIT ESTIMATED IN PERCENT UP VAT TOTAL TOTAL UNIT COST
NO. DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST
(9) (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8) (5)X(8) (5%)[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)

PART A FACILITIES FOR THE ENGINEER

A.1.1(3) Construction of Field Office for the Engineer 1.00 lump sum P 89,575.84 0 8 8 7,166.07 4,837.10 12,003.17 101,579.01 101,579.01
Provision of Furnitures/Fixtures, Equipment &
A.1.1(11) Appliances for the Field Office for the Engineer 1.00 lump sum P 152,840.00 0 8 8 12,227.20 8,253.36 20,480.56 173,320.56 173,320.56
Operation and Maintenance of 4x2 Pick Up Type
A.1.2(6) Service Vehicle for the Engineer 9.00 mos. P 200,898.00 0 8 8 16,071.84 10,848.49 26,920.33 227,818.33 25,313.15
Provision of Field Office Staff for the Assistance to
A.1.3(1) the Engineer 9.00 mos. P 146,469.60 0 8 8 11,717.57 7,909.36 19,626.93 166,096.53 18,455.17
A.1.4(1) Provision of Progress Photographs 9.00 mos. P 13,500.00 0 8 8 1,080.00 729.00 1,809.00 15,309.00 1,701.00
TOTAL OF PART A 684,123.43
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 2.00 each P 8,185.68 10 8 18 1,473.42 482.96 1,956.38 10,142.06 5,071.03
B.7 Occupational Safety and Health Program 9.00 mos. P 133,829.73 0 8 8 10,706.38 7,226.81 17,933.19 151,762.92 16,862.55
B.8 Traffic Management 9.00 mos. P 337,743.00 0 8 8 27,019.44 18,238.12 45,257.56 383,000.56 42,555.62
B.9 Mobilization / Demobilization 1.00 lump sum P 323,136.00 0 0 0 - 16,156.80 16,156.80 339,292.80 339,292.80
B.18(1) Craneway (Construction & Restoration) 1.00 lump sum P 6,453,610.00 10 8 18 1,161,649.80 380,762.99 1,542,412.79 7,996,022.79 7,996,022.79
TOTAL OF PART B 8,880,221.13
PART C EARTHWORKS
101(1) Removal of Structures and Obstruction 1.00 lump sum P 248,045.80 10 8 18 44,648.24 14,634.70 59,282.94 307,328.74 307,328.74
103(1)a Structure Excavation (Common Soil) 87.00 cu.m. P 20,239.68 10 8 18 3,643.14 1,194.14 4,837.28 25,076.96 288.24
103(3) Foundation Fill 27.00 cu.m. P 23,735.16 10 8 18 4,272.33 1,400.37 5,672.70 29,407.86 1,089.18
103(6)a Pipe Culvert and Drain Excavation (Common Soil) 226.00 cu.m. P 52,576.64 10 8 18 9,463.80 3,102.02 12,565.82 65,142.46 288.24
104(1)a Embankment from Roadway Excavation (Common Soil) 220.00 cu.m. P 43,573.20 10 8 18 7,843.18 2,570.82 10,414.00 53,987.20 245.40
104(2)a Embankment from Borrow (Common Soil) 86.00 cu.m. P 44,212.60 10 8 18 7,958.27 2,608.54 10,566.81 54,779.41 636.97
105(1)a Subgrade Preparation 1,362.00 sq.m. P 21,928.20 10 8 18 3,947.08 1,293.76 5,240.84 27,169.04 19.95
TOTAL OF PART C 562,891.67
PART D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course 175.00 cu.m. P 107,467.50 10 8 18 19,344.15 6,340.58 25,684.73 133,152.23 760.87
TOTAL OF PART D 133,152.23
PART E SURFACE COURSE
Portland Cement Concrete Pavement
311(1)e1 (Unreinforced) 280 mm thk. @ 14 days 1,015.00 sq.m. P 1,303,117.90 10 8 18 234,561.22 76,883.96 311,445.18 1,614,563.08 1,590.70
TOTAL OF PART D 1,614,563.08
PART F BRIDGE CONSTRUCTION
400(17)a5 Concrete Piles Cast in Drilled Holes, 1.20 m. Ø 176.00 m. P 7,105,538.88 10 8 18 1,278,997.00 419,226.79 1,698,223.79 8,803,762.67 50,021.38
400(17)a18 Concrete Piles Cast in Drilled Holes, 2.50 m. Ø 75.20 m. P 10,236,680.46 10 8 18 1,842,602.48 603,964.15 2,446,566.63 12,683,247.09 168,660.20
SUB-TOTAL OF PART F 21,487,009.76

SUB-TOTAL 31,614,245.99

PREPARED BY: Checked/Reviewed by: Submitted by: RECOMMENDING APPROVAL : APPROVED :

JUMEL B. REYES FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN MA. CHYMBELIN D. IBAL NESTOR I. CLEOFAS
Engineer II Chief, Planning & Design Section Chief, Construction Section Assistant District Engineer District Engineer

DATE PREPARED: November 14, 2017

Page 4 of 54
 Republic of the Philippines
Department of Public Works and Highways
QUEZON II DISTRICT ENGINEERING OFFICE
REGION IV-A
Lucena City

OO1: ENSURE SAFE AND RELIABLE NATIONAL ROAD SYSTEM (MFO-1), BRIDGE-WIDENING OF PERMANENT BRIDGES, LAGNAS BR. 1 (B03088LZ) ALONG DAANG MAHARLIKA (LZ) PHASE I
Sariaya, Quezon Province
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
APPROVED BUDGET FOR THE CONTRACT
Stations : K0117+504 - K0117+704.80
Length: 200.8 Contract Duration : 270 C.D.
MARK-UPS TOTAL MARK-
ITEM DESCRIPTION QUANTITY UNIT ESTIMATED IN PERCENT UP VAT TOTAL TOTAL UNIT COST
NO. DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST
(9) (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8) (5)X(8) (5%)[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
400(24)e1 Permanent Casing (1.20m. Ø, 10mm thk.) 64.00 m. P 2,567,637.12 10 8 18 462,174.68 151,490.59 613,665.27 3,181,302.39 49,707.85
400(24)m1 Permanent Casing (2.00m. Ø, 12mm thk.) 31.50 m. P 2,190,137.67 10 8 18 394,224.78 129,218.12 523,442.90 2,713,580.57 86,145.41
400(24)r1 Permanent Casing (2.50m. Ø, 16mm thk.) 24.00 m. P 2,757,006.72 10 8 18 496,261.21 162,663.40 658,924.61 3,415,931.33 142,330.47
400(27)b Pile Integrity Testing (Low Strain) 12.00 each P 452,143.68 10 8 18 81,385.86 26,676.48 108,062.34 560,206.02 46,683.84
400(28) High Strain Dynamic Testing (P.D.A.) 4.00 each P 1,138,555.76 10 8 18 204,940.04 67,174.79 272,114.83 1,410,670.59 352,667.65
401(2)a Concrete Railing (Standard) 196.40 m. P 625,624.34 10 8 18 112,612.38 36,911.84 149,524.22 775,148.56 3,946.78
403(5) Structural Steel, Furnished, Fabricated, and Erected 11,188.00 kg. P 1,059,391.72 10 8 18 190,690.51 62,504.11 253,194.62 1,312,586.34 117.32
404(1)a Reinforcing Steel, Grade 40 62,272.00 kg. P 2,707,586.56 10 8 18 487,365.58 159,747.61 647,113.19 3,354,699.75 53.87
404(1)b Reinforcing Steel, Grade 60 84,391.00 kg. P 3,846,541.78 10 8 18 692,377.52 226,945.97 919,323.49 4,765,865.27 56.47
Structural Concrete (20.68 Mpa, Class A @ 28
405(1)a3 days) 1,219.00 cu.m. P 9,217,590.40 10 8 18 1,659,166.27 543,837.83 2,203,004.10 11,420,594.50 9,368.82
Structural Concrete (27.58 Mpa, Class A @ 14
405(1)b2 days) 99.00 cu.m. P 499,002.57 10 8 18 89,820.46 29,441.15 119,261.61 618,264.18 6,245.09
405(6) Structural Concrete, Painting Works 481.00 sq.m. P 292,337.37 10 8 18 52,620.73 17,247.91 69,868.64 362,206.01 753.03
Prestressed Structural Concrete Members (33.0m.
406(1)g8 Type V I-Girders) 18.00 each P 17,668,231.92 10 8 18 3,180,281.75 1,042,425.68 4,222,707.43 21,890,939.35 1,216,163.30
407(8) Lean Concrete (Class B 16.50MPa) 7.00 cu.m. P 23,057.16 10 8 18 4,150.29 1,360.37 5,510.66 28,567.82 4,081.12
412(1) Elastomeric Bearing Pad (50 mm. Thk. DURO 60) 36.00 each P 369,164.52 10 8 18 66,449.61 21,780.71 88,230.32 457,394.84 12,705.41
414(1) Forms and Falsework 1.00 lump sum P 2,200,315.85 10 8 18 396,056.85 129,818.64 525,875.49 2,726,191.34 2,726,191.34
TOTAL OF PART F 80,481,158.62
PART G DRAINAGE AND SLOPE PROTECTION
500(1)a3 Pipe Culverts, 910mm dia. (36" Ø) (Class II) 189.00 l.m. P 910,091.70 10 8 18 163,816.51 53,695.41 217,511.92 1,127,603.62 5,966.16
505(2)a Grouted Riprap Class A 152.00 cu.m. P 406,372.00 10 8 18 73,146.96 23,975.95 97,122.91 503,494.91 3,312.47
506(1) Stone Masonry 459.00 cu.m. P 1,483,483.41 10 8 18 267,027.01 87,525.52 354,552.53 1,838,035.94 4,004.44
517(1)a Drain Pipe (Galvanized) 60.00 l.m. P 118,553.40 10 8 18 21,339.61 6,994.65 28,334.26 146,887.66 2,448.13
TOTAL OF PART G 3,616,022.13
PART H MISCELLANEOUS STRUCTURES
600(7) Curb and Gutter (Precast) 143.00 pc. P 229,170.37 10 8 18 41,250.67 13,521.05 54,771.72 283,942.09 1,985.61
502(1)a3 Manholes (910 mm dia., Concrete) 12.00 ea. P 249,669.24 10 8 18 44,940.46 14,730.49 59,670.95 309,340.19 25,778.35
502(2)a3 Inlets, type 910mm dia. 12.00 ea. P 35,077.20 10 8 18 6,313.90 2,069.56 8,383.46 43,460.66 3,621.72
502(4)a3 Concrete Covers (910mm Dia.) 12.00 ea. P 92,674.08 10 8 18 16,681.33 5,467.77 22,149.10 114,823.18 9,568.60
601(1) Sidewalk (100mm thk.) 171.20 sq.m. P 80,953.63 10 8 18 14,571.65 4,776.26 19,347.91 100,301.54 585.87
TOTAL OF PART G 851,867.66

TOTAL 96,823,999.95

PREPARED BY: Checked/Reviewed by: Submitted by: RECOMMENDING APPROVAL : APPROVED :

JUMEL B. REYES FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN MA. CHYMBELIN D. IBAL NESTOR I. CLEOFAS
Engineer II Chief, Planning & Design Section Chief, Construction Section Assistant District Engineer District Engineer

DATE PREPARED: November 14, 2017

Page 5 of 54
 COMPUTATION OF ESTIMATED PROJECT DURATION AS PER DO 44 SERIES OF 2012

PROJECT : OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of
Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang Maharlika (LZ) Phase I

LOCATION : Sariaya, Quezon Province

AMOUNT: P 98,800,000.00

PROJECT CATEGORY : Bridge

168 Calendar Days as per D.O. 44 series of 2012 ---P 50M

214 Calendar Days as per D.O. 44 series of 2012 ---P 100M
By interpolation:
214 C.D. - 168 C.D. X CD - 168 CD
=
100M - 50M 98.80M - 50M
X = 212.90 Calendar Days

WORKING DAYS : 212 days

UNWORKABLE DAYS : 58 days

PROJECT DURATION : 270 Calendar Days

Prepared by:

JUMEL B. REYES
Engineer II
 COMPUTATION OF NET WORKING DAYS
DESCRIPTION FEB MAR APR MAY JUN JUL AUG SEP OCT NOV TOTAL
CALENDAR
28 31 30 31 30 31 31 30 28 270
DAY
SUNDAYS 4 4 5 4 4 5 4 4 4 38
NATIONAL
0 1 1 1 1 0 2 0 0 6
HOLIDAYS
RAINY DAYS 1 1 2 2 2 2 2 2 0 14
TOTAL NON-
WORKING 5 6 8 7 7 7 8 6 4 58
DAYS
NET
WORKING 23 25 22 24 23 24 23 24 24 212
DAYS
PROJECT: OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of
Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang Maharlika (LZ) Phase I

Location : Sariaya, Quezon Province

Region IV-A
Estd. Project Cost: P 98,800,000.00
Source of Fund: Regular Infrastructure 2018

EQUIPMENT
DESCRIPTION REQUIRED
Low Bed Trailer 1 Unit
Backhoe (0.80 cu.m.) 2 Unit
Plate Compactor (5hp) 1 Unit
Water Truck (16000L) 1 Unit
Motorized Road Grader, G710A 1 Unit
Vibratory Roller (10 m.t.), SD100DC 1 Unit
Dump Truck (12 yd3) 2 Unit
Concrete Vibrator 2 Unit
Concrete Screeder (5.5 Hp) 1 Unit
Bar Cutter, Single Phase 1 Unit
Drilling Rig (300 hp) 1 Unit
Crawler Crane (41-45 mt) 1 Unit
Crawler Crane (21-25 mt) 1 Unit
Payloader (1.50 m3), LX80-2C 1 Unit
Generator Set (300 KW) 1 Unit
Bentonite Bin 1 Unit
Bentonite Mixer 1 Unit
Water Pump, 100mm. Suction ᶲ (7.5 hp) 1 Unit
Bar Bender 1 Unit
Welding Machine (500 A), Electric Driven 2 Unit
Cutting Outfit 2 Unit
Tremie Pipe Set 1 set
SPT Desanding Machine 1 Unit
Portable Breaker, BHF30S 1 Unit
Air Compressor, Portable (126-160 cfm) 1 Unit
Lighting System/Tower Lights 1 Unit
Vibro Hammer w/ Hydraulic Power Pack 1 Unit
Welding Machine (500 A), Gas / Diesel Driven 1 Unit
Compressor w/ Jack Hammer 1 Unit
Service Crane (21-25mt) 1 Unit
Cargo Truck (9-10mt) 1 Unit
Crawler Crane with Bucket (36-40 mt) 1 Unit
Crawler Crane (61-70 MT) 1 Unit
Dolly 1 Unit
One Bagger Mixer 1 Unit
Boom Truck (2-5 mt) 1 Unit

Prepared by:

JUMEL B. REYES
Engineer II
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : A.1.1 (3) Construction of Field Office for the Engineer

Unit of Measurement : lump sum

Output per hour : 1.00

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

a.Foreman 1 56.00 93.86 5,256.16

b. Skilled Labor 3 56.00 67.81 11,392.08
c. Unskilled Labor 5 56.00 52.27 14,635.60

Sub - Total for A 31,283.84

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

Sub - Total for B

C. Total (A + B) 31,283.84
D. Output per hour = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 31,283.84
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. 1/4 x 4 x 8 Plywood Marine pc. 33 355.00 11,715.00
b. Coco Lumber bd.ft. 650 15.00 9,750.00
c. Corrugated Roofing, Gauge 26 sq.m. 50 250.00 12,500.00
d. 2" x 4" Door Hinges pc. 6 65.00 390.00
e. 2" x 3" Window Hinges pc. 6 41.00 246.00
f. Portland Cement bag 32 240.00 7,680.00
g. Gravel G-1 cu.m. 4 795.00 3,180.00
h. Sand cu.m. 2 815.00 1,630.00
i. Roofing Nails kg. 3 67.00 201.00
j. 4" CHB pc. 250 12.00 3,000.00
k. Miscellaneous (CWN, Drainage & Electrical Works) lot 1 8,000.00 8,000.00

Sub - Total for F 58,292.00

G. Direct Cost (E + F) 89,575.84
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 8% of G 7,166.07
J. Value Added Tax (VAT) 5% of (G + H + I) 4,837.10
K. Total Unit Cost (G + H + I + J) 101,579.01

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : A.1.1 (11) Provision of Furnitures/Fixtures, Equipment & Appliances for the Field
Office for the Engineer
Unit of Measurement : lump sum
Output per hour : 1.00

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

Sub - Total for A 0.00

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

Sub - Total for B

C. Total (A + B) 0.00
D. Output per hour = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 0.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Office Table pcs. 2 5,000.00 10,000.00
b. Computer Chair pcs. 2 2,550.00 5,100.00
c. Monoblock Chair pcs. 6 600.00 3,600.00
d. Bulletin / Cork Board pcs. 2 320.00 640.00
e. Record Book pcs. 4 50.00 200.00
f. Water Dispenser set 1 8,300.00 8,300.00
g. Laptop set 1 62,000.00 62,000.00
Intel( R) Core i7 - 6700HQ CPU @ 2.60 GHz
Videocard: NVIDIA GEFORCE GTX 960M
RAM: 8.00 GB
HDD : 1 TB
Display Size: 15.60"
h. Printer set 1 8,000.00 8,000.00
i. Double Size Bed set 1 5,000.00 5,000.00
j. Miscellaneous Office Supplies lot 1 50,000.00 50,000.00

Sub - Total for F 152,840.00

G. Direct Cost (E + F) 152,840.00
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 8% of G 12,227.20
J. Value Added Tax (VAT) 5% of (G + H + I) 8,253.36
K. Total Unit Cost (G + H + I + J) 173,320.56

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : A.1.2 (6) Operation and Maintenance of 4x2 Pick Up Type Service Vehicle for the
Engineer
Unit of Measurement : mo.
Output per hour : 1.00

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

a. Driver 1 200.00 67.81 13,562.00

Sub - Total for A 13,562.00

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

Sub - Total for B

C. Total (A + B) 13,562.00
D. Output per hour = 1.00 mo.
E. Direct Unit Cost (C ÷ D) 13,562.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Fuel Diesel ltr. 200 42.00 8,400.00

b. Diesel Gear Oil ltr. 1 200.00 200.00
c. Break Fluid ltr. 1 160.00 160.00

Sub - Total for F 8,760.00

G. Direct Cost (E + F) 22,322.00
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 8% of G 1,785.76
J. Value Added Tax (VAT) 5% of (G + H + I) 1,205.39
K. Total Unit Cost (G + H + I + J) 25,313.15

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along
Daang Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : A.1.3 (1) Provision of Field Office Staff for the Assistance to the Engineer
Unit of Measurement : month
Output per hour : 1.00

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

a. Encoder 1 240.00 67.81 16,274.40

Sub - Total for A 16,274.40

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

Sub - Total for B 0.00

C. Total (A + B) 16,274.40
D. Output per hour = 1.00 month
E. Direct Unit Cost (C ÷ D) 16,274.40
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Cost (E + F) 16,274.40
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 8% of G 1,301.95
J. Value Added Tax (VAT) 5% of (G + H + I) 878.82
K. Total Unit Cost (G + H + I + J) 18,455.17

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : A.1.4 (1) Provision of Progress Photographs

Unit of Measurement : month
Output per hour : 1.00

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

Sub - Total for A 0.00

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

Sub - Total for B

C. Total (A + B) 0.00
D. Output per hour = 1 month
E. Direct Unit Cost (C ÷ D) 0.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Developing pc. 100 15.00 1,500.00

Sub - Total for F 1,500.00

G. Direct Cost (E + F) 1,500.00
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 8% of G 120.00
J. Value Added Tax (VAT) 5% of (G + H + I) 81.00
K. Total Unit Cost (G + H + I + J) 1,701.00

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along
Daang Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : each
Output per hour : 1.00

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

a. Foreman 1 4.00 93.86 375.44

b. Skilled Labor 1 4.00 67.81 271.24
c. Unskilled Labor 2 4.00 52.27 418.16

Sub - Total for A 1,064.84

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

Sub - Total for B

C. Total (A + B) 1,064.84
D. Output per hour = 1.00 each
E. Direct Unit Cost (C ÷ D) 1,064.84
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. 1/2 x 4 x 8' marine plywood pc. 1 705.00 705.00

b. Good Lumber bd.ft. 21 63.00 1,323.00
c. Project Sign (Tarpaulin) sq.ft. 32 25.00 800.00
d. Miscelleaneous Items (CWN) 200.00

Sub - Total for F 3,028.00

G. Direct Unit Cost (E + F) 4,092.84
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 409.28
I. Contractor's Profit (CP) 8% of G 327.43
J. Value Added Tax (VAT) 5% of (G + H + I) 241.48
K. Total Unit Cost (G + H + I + J) 5,071.03

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along
Daang Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : B.7 Occupational Safety and Health Program

Unit of Measurement : month.
Output per hour : 1.00

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

a. Safety Officer 1 10.00 78.23 782.30

b. First Aider 1 10.00 67.81 678.10

Sub - Total for A 1,460.40

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

Sub - Total for B

C. Total (A + B) 1,460.40
D. Output per hour = 1.00 mo.
E. Direct Unit Cost (C ÷ D) 1,460.40
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Safety Helmet pcs. 15 200.00 3,000.00

b. Hand Gloves pair 15 80.00 1,200.00
c. Safety Shoes pair 5 1,200.00 6,000.00
d. Safety Vest pcs. 15 150.00 2,250.00
e. Misc. Items (Medicine, Medicine Cabinets etc.) lot 1 959.57 959.57

Total Manpower : 15
1 Project Engineer
1 Foreman
3 Skilled Labor
10 Unskilled Labor

Sub - Total for F 13,409.57

G. Direct Cost (E + F) / project duration 14,869.97
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 8% of G 1,189.60
J. Value Added Tax (VAT) 5% of (G + H + I) 802.98
K. Total Unit Cost (G + H + I + J) 16,862.55

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : B.8 Traffic Management

Unit of Measurement : month
Output per hour : 1.00

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

a. Skilled Labor 1 120.00 67.81 8,137.20

c. Unskilled Labor 2 120.00 52.27 12,544.80

Sub - Total for A 20,682.00

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

Sub - Total for B

C. Total (A + B) 20,682.00
D. Output per hour = 1.00 mo.
E. Direct Unit Cost (C ÷ D) 20,682.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. 1/2 x 4 x 8 Marine Plywood pc. 5 705.00 3,525.00

b. Coco Lumber bd.ft. 100 15.00 1,500.00
c. Warning Signs (Tarpaulin) sq.ft. 160 25.00 4,000.00
d. all Weather receptacle pc. 8 30.00 240.00
e. Incandescent Bulb pc. 8 35.00 280.00
f. Electric Wires THWN/THHN 3.5mm2 ln.m. 100 23.00 2,300.00
g. Misc. Items (CWN, Electrical Tape) lot 1 5,000.00 5,000.00
Electric Consumption

Sub - Total for F 16,845.00

G. Direct Cost (E + F) 37,527.00
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 8% of G 3,002.16
J. Value Added Tax (VAT) 5% of (G + H + I) 2,026.46
K. Total Unit Cost (G + H + I + J) 42,555.62

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along
Daang Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : lump sum
Output per hour :

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

Sub - Total for A 0.00

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

For Transporting of Equipment :

Low Bed Trailer 1 12 26,928.00 323,136.00

Sub - Total for B 323,136.00

C. Total (A + B) 323,136.00
D. Output per hour = 1.00 lump sum
E. Direct Unit Cost (C ÷ D) 323,136.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Cost (E + F) 323,136.00
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G 0.00
I. Contractor's Profit (CP) 0% of G 0.00
J. Value Added Tax (VAT) 5% of (G + H + I) 16,156.80
K. Total Unit Cost (G + H + I + J) 339,292.80

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along
Daang Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : B.18(1) Craneway (Construction & Restoration)

Unit of Measurement : lump sum
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor for excavation
a. Construction Foreman 1.00 450.00 93.86 42,237.00
b. Laborers 2.00 450.00 52.27 47,043.00

Labor for spreading and compaction

a. Construction Foreman 1.00 450.00 93.86 42,237.00
b. Laborers 2.00 450.00 52.27 47,043.00

Sub - Total for A 178,560.00

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

a. Backhoe 2.00 450.00 1,537.00 1,383,300.00

b. Dump Truck (12 yd3) 2.00 450.00 1,420.00 1,278,000.00

Equipment for spreading and compaction

a. Motorized Road Grader, G710A 1.00 450.00 2,173.00 977,850.00
b. Vibratory Roller (10 m.t.), SD100DC 1.00 450.00 1,846.00 830,700.00

*Including Maintenance Work & Restoration

Sub - Total for B 4,469,850.00

C. Total (A + B) 4,648,410.00
D. Output per hour = 1.00 lump sum
E. Direct Unit Cost (C ÷ D) 4,648,410.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Selected Borrow cu.m 3480 334.00 1,162,320.00

b. Pipe Culvert 910mm. Diam pcs. 126 3,750.00 472,500.00
c. Portland Cement bag. 136 240.00 32,640.00
d. Sand cu.m 15 815.00 12,225.00
e. Sacks pc. 600 10.00 6,000.00
f. Structural Steel MS Plate kg. 2173 55.00 119,515.00

Sub - Total for F 1,805,200.00

G. Direct Unit Cost (E + F) 6,453,610.00
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 645,361.00
I. Contractor's Profit (CP) 8% of G 516,288.80
J. Value Added Tax (VAT) 5% of (G + H + I) 380,762.99
K. Total Unit Cost (G + H + I + J) 7,996,022.79

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along
Daang Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 101(1) Removal of Structures and Obstruction

Unit of Measurement : lump sum

Output per hour : 1.00

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

a. Foreman 1 140.00 93.86 13,140.40

c. Unskilled Labor 3 140.00 52.27 21,953.40

Sub - Total for A 35,093.80

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

a. Backhoe (0.80 cu.m.) 1 56.00 1,537.00 86,072.00

b. Dump Truck (12 yd3) 2 32.00 1,420.00 90,880.00
c. Jack Hammer 2 120.00 150.00 36,000.00

Sub - Total for B 212,952.00

C. Total (A + B) 248,045.80
D. Output per hour = 1.00 lump sum
E. Direct Unit Cost (C ÷ D) 248,045.80
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F

G. Direct Unit Cost (E + F) 248,045.80
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 24,804.58
I. Contractor's Profit (CP) 8% of G 19,843.66
J. Value Added Tax (VAT) 5% of (G + H + I) 14,634.70
K. Total Unit Cost (G + H + I + J) 307,328.74

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along
Daang Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

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

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

a. Construction Foreman 1 1 93.86 93.86

b. Laborers 3 1 52.27 156.81

Sub - Total for A 250.67

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

a. Dump Truck (12 yd3) 2 1 1,420.00 2,840.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
Minor Tools (10% of Labor) 25.07

Sub - Total for B 4,402.07

C. Total (A + B) 4,652.74
D. Output per hour = 20 cu.m.
E. Direct Unit Cost (C ÷ D) 232.64
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F

G. Direct Unit Cost (E + F) 232.64
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 23.26
I. Contractor's Profit (CP) 8% of G 18.61
J. Value Added Tax (VAT) 5% of (G + H + I) 13.73
K. Total Unit Cost (G + H + I + J) 288.24

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 103(3) Foundation Fill

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

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

a. Construction Foreman 1 1 93.86 93.86

b. Laborers 4 1 52.27 209.08

Sub - Total for A 302.94

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

a. Plate Compactor (5hp) 1 1.00 123.00 123.00

a. Water Truck (16000L) 1 0.01 2,450.00 24.50
Minor Tools (10% of Labor) 30.29

Sub - Total for B 177.79

C. Total (A + B) 480.73
D. Output per hour = 1.25 cu.m.
E. Direct Unit Cost (C ÷ D) 384.58
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Filler Materials cu.m. 1.15 430.00 494.50

Sub - Total for F 494.50

G. Direct Unit Cost (E + F) 879.08
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 87.91
I. Contractor's Profit (CP) 8% of G 70.33
J. Value Added Tax (VAT) 5% of (G + H + I) 51.87
K. Total Unit Cost (G + H + I + J) 1,089.19

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description 103(6)a Pipe Culvert and Drain Excavation (Common Soil)
Unit of Measurement : cu.m.
Output per hour : 20.00

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

a. Construction Foreman 1 1 93.86 93.86

b. Laborers 3 1 52.27 156.81

Sub - Total for A 250.67

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

a. Dump Truck (10 cu.m.) 2.00 1.00 1,420.00 2,840.00

b. Backhoe (0.80 cu.m.) 1.00 1.00 1,537.00 1,537.00
Minor Tools 25.07

Sub - Total for B 4,402.07

C. Total (A + B) 4,652.74
D. Output per hour = 20 cu.m.
E. Direct Unit Cost (C ÷ D) 232.64
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F

G. Direct Unit Cost (E + F) 232.64
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 23.26
I. Contractor's Profit (CP) 8% of G 18.61
J. Value Added Tax (VAT) 5% of (G + H + I) 13.73
K. Total Unit Cost (G + H + I + J) 288.24

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ)
along Daang Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 104(1)a Embankment from Roadway Excavation (Common Soil)

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

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor for excavation
a. Construction Foreman 1.00 0.83 93.86 77.90
b. Laborers 2.00 0.83 52.27 86.77

Labor for spreading and compaction

a. Construction Foreman 1.00 1.00 93.86 93.86
b. Laborers 2.00 1.00 52.27 104.54

Sub - Total for A 363.07

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

a. Backhoe 2.00 0.83 1,537.00 2,551.42

b. Dump Truck (12 yd3) 2.00 0.83 1,420.00 2,357.20

Equipment for spreading and compaction

a. Motorized Road Grader, G710A 1.00 1.00 2,173.00 2,173.00
b. Vibratory Roller (10 m.t.), SD100DC 1.00 1.00 1,846.00 1,846.00
c. Water Truck (16000L) 1.00 0.25 2,450.00 612.50

Sub - Total for B 9,540.12

C. Total (A + B) 9,903.19
D. Output per hour = 50 cu.m.
E. Direct Unit Cost (C ÷ D) 198.06
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 198.06
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 19.81
I. Contractor's Profit (CP) 8% of G 15.84
J. Value Added Tax (VAT) 5% of (G + H + I) 11.69
K. Total Unit Cost (G + H + I + J) 245.40

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along
Daang Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 104(2)a Embankment from Borrow (Common Soil)

Unit of Measurement : cu.m.
Output per hour : 50.000

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor for excavation
a. Construction Foreman 1.00 1.00 93.86 93.86
b. Laborers 2.00 1.00 52.27 104.54

Sub - Total for A 198.40

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

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

b. Vibratory Roller (10 m.t.), SD100DC 1.00 1.00 1,846.00 1,846.00
c. Water Truck (16000L) 1 0.25 2,450.00 612.50

Sub - Total for B 4,631.50

C. Total (A + B) 4,829.90
D. Output per hour = 50 cu.m.
E. Direct Unit Cost (C ÷ D) 96.60
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Selected Borrow (w/ 25% Shrinkage factor) cu.m 1.25 334.00 417.50

Sub - Total for F 417.50

G. Direct Unit Cost (E + F) 514.10
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 51.41
I. Contractor's Profit (CP) 8% of G 41.13
J. Value Added Tax (VAT) 5% of (G + H + I) 30.33
K. Total Unit Cost (G + H + I + J) 636.97

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along
Daang Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description 105(1)a Subgrade Preparation

Unit of Measurement : sq.m.
Output per hour : 300.00

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

a. Construction Foreman 1.00 1.00 93.86 93.86

b. Laborers 2.00 1.00 52.27 104.54

Sub - Total for A 198.40

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

a. Motorized Road Grader, 140 HP 1.00 1.00 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SD100DC 1.00 1.00 1,846.00 1,846.00
c. Water Truck (16,000 lit.) 1.00 0.25 2,450.00 612.50

Sub - Total for B 4,631.50

C. Total (A + B) 4,829.90
D. Output per hour = 300 sq.m.
E. Direct Unit Cost (C ÷ D) 16.10
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 16.10
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 1.61
I. Contractor's Profit (CP) 8% of G 1.29
J. Value Added Tax (VAT) 5% of (G + H + I) 0.95
K. Total Unit Cost (G + H + I + J) 19.95

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1
(B03088LZ) along Daang Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description 200(1) Aggregate Subbase Course

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

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

a. Construction Foreman 1 1 93.86 93.86

b. Laborers 2 1 52.27 104.54

Sub - Total for A 198.40

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

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

b. Vibratory Roller (10 m.t.), SD100DC 1 1 1,846.00 1,846.00
c. Water Truck (16000 L) 1 0.25 2,450.00 612.50

Sub - Total for B 4,631.50

C. Total (A + B) 4,829.90
D. Output per hour = 50 cu.m.
E. Direct Unit Cost (C ÷ D) 96.60
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Aggregate Subbase Course cu.m. 1.15 450.00 517.50

(w/ 15% Shrinkage Factor)

Sub - Total for F 517.50

G. Direct Unit Cost (E + F) 614.10
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 61.41
I. Contractor's Profit (CP) 8% of G 49.13
J. Value Added Tax (VAT) 5% of (G + H + I) 36.23
K. Total Unit Cost (G + H + I + J) 760.87

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 311(1)e1 Portland Cement Concrete Pavement (Unreinforced) 280 mm thk. @ 14 days

Unit of Measurement : sq.m.

Output per hour : 57.50

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
I. Pouring of Concrete
a. Construction Foreman 1 1 93.86 93.86
b. Skilled Laborer 4 1 67.81 271.24
c. Laborers 12 1 52.27 627.24

Sub - Total for A 992.34

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

a. Concrete Vibrator 2 1 91.25 182.50

b. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
c. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 32.63 32.63
d. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 49.62 49.62

Sub - Total for B 831.73

C. Total (A + B) 1,824.07
D. Output per hour = 57.50 sq.m.
E. Direct Unit Cost (C ÷ D) 31.72
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Reinforcing Steel Bar Grade 60 kg. 0.50 35.00 17.50

b. Curing Compound lit. 0.29 30.00 8.70
c. Asphalt Sealant lit. 0.17 44.00 7.48
d. Steel Forms m 0.46 43.00 19.78
e. Ready Mix Concrete, 3500 psi cu.m. 0.28 4,267.00 1,194.76
f. Concrete Saw (diamond blade 14") pc 0.00015 8,000.00 1.20
g. Pipe Sleeve, 2" dia. m 0.0078 237.50 1.85
h. Grease/Tar lit. 0.0078 112.00 0.87

Sub - Total for F 1,252.14

G. Direct Unit Cost (E + F) 1,283.86
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 128.39
I. Contractor's Profit (CP) 8% of G 102.71
J. Value Added Tax (VAT) 5% of (G + H + I) 75.75
K. Total Unit Cost (G + H + I + J) 1,590.71

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description 400(17)a5 Concrete Piles Cast in Drilled Holes, 1.20 m. Ø

Unit of Measurement : m.
Output per hour : 1.09

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 1.00 93.86 93.86
b. Skilled Labor 5 1.00 67.81 339.05
c. Unskilled Labor 6 1.00 52.27 313.62
Fabrication of Cage Bar
a. Skilled Labor 8 0.70 67.81 379.74
b. Unskilled Labor 15 0.70 52.27 548.84

Sub - Total for A 1,675.11

No. of
Name and Capacity No of Units Hourly Rate Amount
Hours
B. Equipment
a. Drilling Rig (300 hp) 1 0.35 12,637.00 4,422.95
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 (1.50 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 0.56 280.00 156.80
h. Bentonite Mixer 1 0.56 173.00 96.88
i . Water Pump, 100mm. Suction ᶲ (7.5 hp) 1 0.82 123.38 101.17
j. Water Truck/Pump (16000 L) 1 0.82 2,450.00 2,009.00
k. Bar Cutter 1 0.60 219.75 131.85
l. Bar Bender 1 0.60 351.50 210.90
m. Welding Machine (500 A), Electric Driven 1 0.75 391.00 293.25
n. Cutting Outfit 1 0.75 45.45 34.09
o. Tremie Pipe Set 1 0.22 320.00 70.40
p. SPT Desanding Machine 1 0.25 559.00 139.75
q. Portable Breaker, BHF30S 2 0.04 84.13 6.73
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 Cost) 167.51

Sub - Total for B 15,771.96

C. Total (A + B) 17,447.07
D. Output per hour = 1.09 m.
E. Direct Unit Cost (C ÷ D) 16,006.49
Name and Specification Unit Quantity Unit Cost Amount
Materials
a. Ready Mix Concrete, fc'=28MPa @ 14 days cu.m. 1.24 4,715.00 5,846.60
b. Reinforcing Steel Bar kg. 486.00 35.00 17,010.00
c. Tire Wire (2% of RSB) kg. 9.72 65.00 631.80
d. Oxygen/Acetylene (1 set/5000 kg. of RSB) set 0.061 2,500.00 152.50
e. Welding Rod (1 kg./2000 kg. of RSB) kg. 0.15 102.00 15.30
Miscellaneous (3% of Materials, Bentonite and etc.) 709.69 709.69

Sub - Total for F 24,365.89

G. Direct Unit Cost (E + F) 40,372.38
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 4,037.24
I. Contractor's Profit (CP) 8% of G 3,229.79
J. Value Added Tax (VAT) 5% of (G + H + I) 2,381.97
K. Total Unit Cost (G + H + I + J) 50,021.38

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description 400(17)a18 Concrete Piles Cast in Drilled Holes, 2.50 m. Ø

Unit of Measurement : m.
Output per hour : 0.32

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 1.00 93.86 93.86
b. Skilled Labor 5 1.00 67.81 339.05
c. Unskilled Labor 6 1.00 52.27 313.62
Fabrication of Cage Bar
a. Skilled Labor 3 0.79 67.81 160.71
b. Unskilled Labor 7 0.79 52.27 289.05

Sub - Total for A 1,196.29

No. of
Name and Capacity No of Units Hourly Rate Amount
Hours
B. Equipment
a. Drilling Rig (300 hp) 1 0.52 12,637.00 6,571.24
b. Crawler Crane (41-45 mt) 1 0.99 2,151.00 2,129.49
c. Crawler Crane (21-25 mt) 1 0.99 1,522.00 1,506.78
d. Dump Truck (12 yd3) 1 0.99 1,420.00 1,405.80
e. Payloader (1.50 m3), LX80-2C 1 0.99 1,733.00 1,715.67
f. Generator Set (300 KW) 1 0.99 872.87 864.14
g. Bentonite Bin 1 0.73 280.00 204.40
h. Bentonite Mixer 1 0.73 173.00 126.29
i . Water Pump, 100mm. Suction ᶲ (7.5 hp) 1 0.99 123.38 122.15
j. Water Truck/Pump (16000 L) 1 0.99 2,450.00 2,425.50
k. Bar Cutter 1 0.79 219.75 173.60
l. Bar Bender 1 0.79 351.50 277.69
m. Welding Machine (500 A), Electric Driven 1 0.80 391.00 312.80
n. Cutting Outfit 1 0.80 45.45 36.36
o. Tremie Pipe Set 1 0.21 320.00 67.20
p. SPT Desanding Machine 1 0.28 559.00 156.52
q. Portable Breaker, BHF30S 2 0.01 84.13 1.68
r. Air Compressor, Portable (126-160 cfm) 1 0.01 450.00 4.50
s. Lighting System/Tower Lights 1 0.99 543.50 538.07
Minor Tools (10% of Labor Cost) 119.63

Sub - Total for B 18,759.51

C. Total (A + B) 19,955.80
D. Output per hour = 0.32 m.
E. Direct Unit Cost (C ÷ D) 62,361.88
Name and Specification Unit Quantity Unit Cost Amount
Materials
a. Ready Mix Concrete, fc'=28MPa @ 14 days cu.m. 5.40 4,715.00 25,461.00
b. Reinforcing Steel Bar kg. 1,262.00 35.00 44,170.00
c. Tire Wire (2% of RSB) kg. 25.24 65.00 1,640.60
d. Oxygen/Acetylene (1 set/5000 kg. of RSB) set 0.125 2,500.00 312.50
e. Welding Rod (1 kg./2000 kg. of RSB) kg. 0.31 102.00 31.62
Miscellaneous (3% of Materials, Bentonite and etc.) 2,148.47 2,148.47

Sub - Total for F 73,764.19

G. Direct Unit Cost (E + F) 136,126.07
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 13,612.61
I. Contractor's Profit (CP) 8% of G 10,890.09
J. Value Added Tax (VAT) 5% of (G + H + I) 8,031.44
K. Total Unit Cost (G + H + I + J) 168,660.21

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 400(24)e1 Permanent Casing (1.20m. Ø, 10mm thk.)

Unit of Measurement : m.
Output per hour : 2.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 1 93.86 93.86
b. Skilled Labor 4 1 67.81 271.24
c. Unskilled Laborer 6 1 52.27 313.62

Sub - Total for A 678.72

No. of
Name and Capacity No of Units Hourly Rate Amount
Hours
B. Equipment
a. Truck Mounted Crane (45 T) 1 1 2,606.00 2,606.00
b. Vibro Hammer w/ Hydraulic Power Pack 1 0.50 4,118.00 2,059.00
c. Welding Machine (500 A), 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) 67.87 67.87

Sub - Total for B 5,025.10

C. Total (A + B) 5,703.82
D. Output per hour = 2.00 m.
E. Direct Unit Cost (C ÷ D) 2,851.91
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Steel Casing, 10mm. Thk. m. 1.025 36,000.00 36,900.00
b. Oxy/Acetylene (1 set/2500 kg. of Steel) set 0.122 2,500.00 305.00
c. Welding Rod (1 kg./500 kg. of Steel) kg. 0.612 102.00 62.42

Sub - Total for F 37,267.42

G. Direct Unit Cost (E + F) 40,119.33
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 4,011.93
I. Contractor's Profit (CP) 8% of G 3,209.55
J. Value Added Tax (VAT) 5% of (G + H + I) 2,367.04
K. Total Unit Cost (G + H + I + J) 49,707.85

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 400(24)m1 Permanent Casing (2.00m. Ø, 12mm thk.)

Unit of Measurement : m.
Output per hour : 1.20

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 1 93.86 93.86
b. Skilled Labor 4 1 67.81 271.24
c. Unskilled Laborer 6 1 52.27 313.62

Sub - Total for A 678.72

No. of
Name and Capacity No of Units Hourly Rate Amount
Hours
B. Equipment
a. Truck Mounted Crane (45 T) 1 1 2,606.00 2,606.00
b. Vibro Hammer w/ Hydraulic Power Pack 1 0.50 4,118.00 2,059.00
c. Welding Machine (500 A), 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) 67.87 67.87

Sub - Total for B 5,025.10

C. Total (A + B) 5,703.82
D. Output per hour = 1.20 m.
E. Direct Unit Cost (C ÷ D) 4,753.18
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Steel Casing (2.00 m Ø) m. 1.025 62,598.90 64,163.87
b. Oxy/Acetylene (1 set/2500 kg. of Steel) set 0.203 2,500.00 507.50
c. Welding Rod (1 kg./500 kg. of Steel) kg. 1.016 102.00 103.63

Sub - Total for F 64,775.00

G. Direct Unit Cost (E + F) 69,528.18
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 6,952.82
I. Contractor's Profit (CP) 8% of G 5,562.25
J. Value Added Tax (VAT) 5% of (G + H + I) 4,102.16
K. Total Unit Cost (G + H + I + J) 86,145.41

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 400(24)r1 Permanent Casing (2.50m. Ø, 16mm thk.)

Unit of Measurement : m.
Output per hour : 0.80

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 1 93.86 93.86
b. Skilled Labor 4 1 67.81 271.24
c. Unskilled Laborer 6 1 52.27 313.62

Sub - Total for A 678.72

No. of
Name and Capacity No of Units Hourly Rate Amount
Hours
B. Equipment
a. Truck Mounted Crane (45 T) 1 1 2,606.00 2,606.00
b. Vibro Hammer w/ Hydraulic Power Pack 1 0.50 4,118.00 2,059.00
c. Welding Machine (500 A), 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) 67.87 67.87

Sub - Total for B 5,025.10

C. Total (A + B) 5,703.82
D. Output per hour = 0.80 m.
E. Direct Unit Cost (C ÷ D) 7,129.78
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Steel Casing (2.50 m Ø) m. 1.025 104,374.20 106,983.56
b. Oxy/Acetylene (1 set/2500 kg. of Steel) set 0.253 2,500.00 632.50
c. Welding Rod (1 kg./500 kg. of Steel) kg. 1.269 102.00 129.44

Sub - Total for F 107,745.50

G. Direct Unit Cost (E + F) 114,875.28
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 11,487.53
I. Contractor's Profit (CP) 8% of G 9,190.02
J. Value Added Tax (VAT) 5% of (G + H + I) 6,777.64
K. Total Unit Cost (G + H + I + J) 142,330.47

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 400(27)b Pile Integrity Testing (Low Strain)

Unit of Measurement : ea.
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 2 93.86 187.72
b. Skilled Laborer 1 2 67.81 135.62
c. Laborer 1 2 52.27 104.54

Sub - Total for A 427.88

No. of
Name and Capacity No of Units Hourly Rate Amount
Hours
B. Equipment
a. Pile Integrity testing and accessories 1 lot 37,000.00 37,000.00
(includes professional fee of Structural Engineer and reports)
b. Grinding Machine and accessories 1 2.00 75.38 150.76

Sub - Total for B 37,150.76

C. Total (A + B) 37,578.64
D. Output per hour = 1 ea.
E. Direct Unit Cost (C ÷ D) 37,578.64
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Grinding Disc pc. 1 100.00 100.00

Sub - Total for F 100.00

G. Direct Unit Cost (E + F) 37,678.64
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 3,767.86
I. Contractor's Profit (CP) 8% of G 3,014.29
J. Value Added Tax (VAT) 5% of (G + H + I) 2,223.04
K. Total Unit Cost (G + H + I + J) 46,683.83

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 400(28) High Strain Dynamic Testing (P.D.A.)

Unit of Measurement : ea.
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 4 93.86 375.44
b. Skilled Laborer 2 4 67.81 542.48
c. Laborer 4 8 52.27 1,672.64

Sub - Total for A 2,590.56

No. of
Name and Capacity No of Units Hourly Rate Amount
Hours
B. Equipment
a. Dynamic Pile Testing 1 lot 103,000.00 103,000.00
(includes professional fee of Structural Engineer)
b. Truck Mounted Crane (45 T) 1 4.00 2,606.00 10,424.00
c. Drop Hammer w/ accessories (20T) 1 4.00 5,000.00 20,000.00
d. Compressor w/ 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 45.45 90.90
g. Welding Machine (500 A) Electric Driven 1 2 391.00 782.00
Minor Tools (10% of labor) 259.06 259.06

Sub - Total for B 144,730.71

C. Total (A + B) 147,321.27
D. Output per hour = 1 ea.
E. Direct Unit Cost (C ÷ D) 147,321.27
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Steel Casing L=2x Pile diam., thickness = 10mm. m. 3 36,000.00 108,000.00
b. Ready Mix Concrete, 3000 psi cu.m. 5.57 3,848.00 21,433.36
c. Welding Rod (1kg./500 kg. of steel) kg. 2.234 102.00 227.87
d. Oxy / Acetylene (1 set/2500 kg. of steel) set 0.447 2,500.00 1,117.50
Miscellaneous (5% of Materials) 6,538.94 6,538.94

Sub - Total for F 137,317.67

G. Direct Unit Cost (E + F) 284,638.94
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 28,463.89
I. Contractor's Profit (CP) 8% of G 22,771.12
J. Value Added Tax (VAT) 5% of (G + H + I) 16,793.70
K. Total Unit Cost (G + H + I + J) 352,667.65

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 401(2)a Concrete Railing (Standard)

Unit of Measurement : m.
Output per hour : 0.88

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

a. Construction Foreman 1 1 93.86 93.86

b. Skilled Laborers 4 1 67.81 271.24
c. Laborers 8 1 52.27 418.16

Sub - Total for A 783.26

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

a. Concrete Vibrator 1 0.10 91.25 9.13

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 Cost) 78.33 78.33

Sub - Total for B 149.14

C. Total (A + B) 932.40
D. Output per hour = 0.88 m.
E. Direct Unit Cost (C ÷ D) 1,059.55

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Ready Mix Concrete cu.m. 0.117 3,848.00 450.22

b. Reinforcing Steel Bar kg. 30.434 33.00 1,004.32
c. Plywood 1/2"x4'x8' - 3 uses pc. 0.725 705.00 170.38
d. Lumber - 3 uses bd.ft. 20.60 63.00 432.60
e. Assorted CWN (1kg./100 bd.ft. of Lumber) kg. 0.206 67.00 13.80
f. Tie Wire (2% of RSB) kg. 0.609 65.00 39.59
g. Oxy/Acetylene (1kg./5000 kg. of Steel) set 0.006 2,500.00 15.00

Sub - Total for F 2,125.91

G. Direct Unit Cost (E + F) 3,185.46
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 318.55
I. Contractor's Profit (CP) 8% of G 254.84
J. Value Added Tax (VAT) 5% of (G + H + I) 187.94
K. Total Unit Cost (G + H + I + J) 3,946.79

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 403(5) Structural Steel, Furnished, Fabricated, and Erected

Unit of Measurement : kg.
Output per hour : 56.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A.
Labor
a. Construction Foreman 1 1 97.65 97.65
b. Skilled Laborer 3 1 70.55 211.65
c. Laborers 6 1 54.42 326.52

Sub - Total for A 635.82

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

a. Welding Machine (500 A), Electric Driven 2 1.00 539.00 1,078.00

b. Cutting Outfit 1 1.00 45.45 45.45
Minor Tools (10% of Labor) 63.58 63.58

Sub - Total for B 1,187.03

Total (A + B) 1,822.85
C. Output per day = 56 kg.
D. Direct Unit Cost (C ÷ D) 32.55
E.
Name and Specification Unit Quantity Unit Cost Amount

Materials
F.
a. Structural Steel MS Plate kgs. 0.560 55.00 30.80
b. RSB (grade 40, 16 mm. Dia.) kgs. 0.120 33.00 3.96
c. Angle Bar kgs. 0.270 55.00 14.85
d. Square Bar kgs. 0.060 55.00 3.30
e. Welding Rod kgs. 0.050 102.00 5.10
f. Oxygen/Acetylene set 0.0005 2,500.00 1.25
g. Cork Expansion Dam Joint Filler sq.m. 0.00180 1,600.00 2.88

Sub - Total for F 62.14

Direct Unit Cost (E + F) 94.69
G. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 9.47
H. Contractor's Profit (CP) 8% of G 7.58
I. Value Added Tax (VAT) 5% of (G + H + I) 5.59
J. Total Unit Cost (G + H + I + J) 117.32

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 404(1)a Reinforcing Steel, Grade 40

Unit of Measurement : kg.
Output per hour : 180.00

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

a. Construction Foreman 1 1 93.86 93.86

b. Skilled Laborers 2 1 67.81 135.62
c. Laborers 8 1 52.27 418.16

Sub - Total for A 647.64

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

a. Service Crane (21-25mt) 1 0.15 1,522.00 228.30

b. Cargo Truck (9-10mt) 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 695.73

C. Total (A + B) 1,343.37
D. Output per hour = 180 kg.
E. Direct Unit Cost (C ÷ D) 7.46

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Tie Wire (2% of RSB) kg. 0.021 65.00 1.37

b. Reinforcing Steel Bar, Grade 40 kg. 1.05 33.00 34.65
(w/ 5% wastage)

Sub - Total for F 36.02

G. Direct Unit Cost (E + F) 43.48
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 4.35
I. Contractor's Profit (CP) 8% of G 3.48
J. Value Added Tax (VAT) 5% of (G + H + I) 2.57
K. Total Unit Cost (G + H + I + J) 53.88

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 404(1)b Reinforcing Steel, Grade 60

Unit of Measurement : kg.
Output per hour : 180.00

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

a. Construction Foreman 1 1 93.86 93.86

b. Skilled Laborers 2 1 67.81 135.62
c. Laborers 8 1 52.27 418.16

Sub - Total for A 647.64

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

a. Service Crane (21-25mt) 1 0.15 1,522.00 228.30

b. Cargo Truck (9-10mt) 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 695.73

C. Total (A + B) 1,343.37
D. Output per hour = 180 kg.
E. Direct Unit Cost (C ÷ D) 7.46

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Tie Wire (2% of RSB) kg. 0.021 65.00 1.37

b. Reinforcing Steel Bar, Grade 40 kg. 1.05 35.00 36.75
(w/ 5% wastage)

Sub - Total for F 38.12

G. Direct Unit Cost (E + F) 45.58
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 4.56
I. Contractor's Profit (CP) 8% of G 3.65
J. Value Added Tax (VAT) 5% of (G + H + I) 2.69
K. Total Unit Cost (G + H + I + J) 56.48

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 405(1)a3 Structural Concrete (20.68 Mpa, Class A @ 28 days)

Unit of Measurement : cu.m.
Output per hour : 10.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 1 93.86 93.86
b. Skilled Labor 4 1 67.81 271.24
c. Unskilled Labor 8 1 52.27 418.16
Installation & Removal of Formworks/Falseworks
a. Construction Foreman 1 20 93.86 1877.20
b. Skilled Labor 4 20 67.81 5424.80
c. Unskilled Labor 8 20 52.27 8363.20
Sub - Total for A 16,448.46

Name and Capacity No of Units No. of Hour Hourly Rate Amount

B. Equipment
a. Concrete Vibrator 2 1 91.25 182.50
b. Crawler Crane with Bucket (36-40 mt) 1 0.50 2,282.40 1141.20

Sub - Total for B 1,323.70

C. Total (A + B) 17,772.16
D. Output per hour = 10 cu.m.
E. Direct Unit Cost (C ÷ D) 1,777.22

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Lumber, Good - 4 uses bd.ft. 100 63.00 1,575.00

b. Plywood (1/2" x 4' x 8') - 4 uses pc. 1.50 705.00 264.38
c. Assorted CWN (1 kg./100 bd.ft. of Lumber kg. 1 67.00 67.00
d. Ready Mix Concrete (3000 Psi @ 28days) cu.m. 1 3,848.00 3,848.00
e. Curing Compound lit. 1 30.00 30.00

Sub - Total for F 5,784.38

G. Direct Unit Cost (E + F) 7,561.60
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 756.16
I. Contractor's Profit (CP) 8% of G 604.93
J. Value Added Tax (VAT) 5% of (G + H + I) 446.13
K. Total Unit Cost (G + H + I + J) 9,368.82

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 405(1)b2 Structural Concrete (27.58 Mpa, Class A @ 14 days)

Unit of Measurement : cu.m.
Output per hour : 10.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 1 93.86 93.86
b. Skilled Labor 4 1 67.81 271.24
c. Unskilled Labor 8 1 52.27 418.16

Sub - Total for A 783.26

Name and Capacity No of Units No. of Hour Hourly Rate Amount

B. Equipment

a. Crawler Crane (41-45 mt) 1 1.00 2,151.00 2151.00

b. Tremie Pipe Set 1 1.00 320.00 320.00

Sub - Total for B 2,471.00

C. Total (A + B) 3,254.26
D. Output per hour = 10 cu.m.
E. Direct Unit Cost (C ÷ D) 325.43

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Ready Mix Concrete, fc'=28MPa @ 14 days cu.m. 1 4,715.00 4,715.00

Sub - Total for F 4,715.00

G. Direct Unit Cost (E + F) 5,040.43
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 504.04
I. Contractor's Profit (CP) 8% of G 403.23
J. Value Added Tax (VAT) 5% of (G + H + I) 297.39
K. Total Unit Cost (G + H + I + J) 6,245.09

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 405(6) Structural Concrete, Painting Works

Unit of Measurement : sq.m.
Output per hour : 1.00

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

a. Foreman 1 1.00 93.86 93.86

b. Skilled Labor 2 1.00 67.81 135.62
c. Unskilled Labor 3 1.00 52.27 156.81

Sub - Total for A 386.29

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

c.. Miscellaneous tools 10% of Labor 38.63 38.63

Sub - Total for B 38.63

C. Total (A + B) 424.92
D. Output per hour = 1 sq.m.
E. Direct Unit Cost (C ÷ D) 424.92
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Paint Latex Gloss gal. 0.10 545.00 54.50

b. Masonry Putty gal. 0.075 620.00 46.50
c. Thinner gal. 0.35 200.00 70.00
d. Paint Brush pc. 0.019 90.00 1.71
e. Roller Brush pc. 0.013 110.00 1.43
Miscellaneous 5% of Materials (Sand Paper, etc.) 8.71

Sub - Total for F 182.85

G. Direct Cost (E + F) 607.77
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 60.78
I. Contractor's Profit (CP) 8% of G 48.62
J. Value Added Tax (VAT) 5% of (G + H + I) 35.86
K. Total Unit Cost (G + H + I + J) 753.03

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 406(1)g8 Prestressed Structural Concrete Members (33.0m. Type V I-Girders)

Unit of Measurement : ea.

Output per hour : 1.00

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

a. Construction Foreman 1 4.00 93.86 375.44

b. Skilled Labor (Rigger) 4 4.00 67.81 1084.96

Sub - Total for A 1,460.40

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

a. Crawler Crane (61-70 MT) 2 4 3,572.00 28,576.00

b. Dolly 1 4 1,249.00 4,996.00
Minor Tools (10% of Labor Cost) 146.04

Sub - Total for B 33,718.04

C. Total (A + B) 35,178.44
D. Output per hour = 1.00 ea.
E. Direct Unit Cost (C ÷ D) 35,178.44

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. P.S.C.G. Type V (Delivered at Site) m. 32.300 29,300.00 946,390.00

which includes hauling and Handling Cost

Sub - Total for F 946,390.00

G. Direct Unit Cost (E + F) 981,568.44
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 98,156.84
I. Contractor's Profit (CP) 8% of G 78,525.48
J. Value Added Tax (VAT) 5% of (G + H + I) 57,912.54
K. Total Unit Cost (G + H + I + J) 1,216,163.30

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 407(8) Lean Concrete (Class B 16.50MPa)

Unit of Measurement : cu.m.
Output per hour : 1.00

No. of
Designation No. of Days Hourly Rate Amount
Person
A.
Labor
a. Construction Foreman 1 0.5 93.86 46.93
b. Skilled Workers 1 0.5 67.81 33.91
c. Laborers 4 0.5 52.27 104.54

Sub - Total for A 185.38

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

a. One Bagger Mixer 1 0.50 172.00 86.00

Sub - Total for B 86.00

C. Total (A + B) 271.38
D. Output per hour = 1.00 cu.m.
E. Direct Unit Cost (C ÷ D) 271.38
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bags 7.500 240.00 1,800.00

b. Sand cu.m. 0.500 815.00 407.50
c. Gravel 3/4 cu.m. 1.000 815.00 815.00

Sub - Total for F 3,022.50

G. Direct Unit Cost (E + F) 3,293.88
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 329.39
I. Contractor's Profit (CP) 8% of G 263.51
J. Value Added Tax (VAT) 5% of (G + H + I) 194.34
K. Total Unit Cost (G + H + I + J) 4,081.12

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 412(1) Elastomeric Bearing Pad (50 mm. Thk. DURO 60)
Unit of Measurement : ea.
Output per hour : 1.0

No. of No. of
Designation Hourly Rate Amount
Person Hours
A.
Labor
a. Construction Foreman 1 0.25 93.86 23.47
b. Unskilled Labor 2 0.25 52.27 26.14

Sub - Total for A 49.61

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

a. Wood/Steel Ladder 1 1.00 100.00 100.00

Sub - Total for B 100.00

C. Total (A + B) 149.61
D. Output per hour = 1.00 ea.
E. Direct Unit Cost (C ÷ D) 149.61

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Elastomeric Bearing Pad 1-pc 1-METAL ea. 1.000 10,100.00 10,100.00

Miscellaneous (10% of Labor) 4.96 4.96

Sub - Total for F 10,104.96

G. Direct Unit Cost (E + F) 10,254.57
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 1,025.46
I. Contractor's Profit (CP) 8% of G 820.37
J. Value Added Tax (VAT) 5% of (G + H + I) 605.02
K. Total Unit Cost (G + H + I + J) 12,705.42

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 414(1) Forms and Falsework

Unit of Measurement : lump sum
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Foreman 1 200.00 93.86 18,772.00
b. Skilled Labor 6 200.00 67.81 81,372.00
c. Unskilled Labor 6 200.00 52.27 62,724.00

Sub - Total for A 162,868.00

No of
Name and Capacity Rental Rate Amount
Units
B. Equipment

a. Truck Mounted Crane (41-45 mt.) hr. 80 2,606.00 208,480.00

b. Welding Machine (500 A), Electric Driven hr. 80 391.00 31,280.00
c. Generator Set (900 KW) hr. 80 2,659.44 212,755.20
d. Vibro Hammer hr. 80 4,118.00 329,440.00
e. Cutting Outfit hr. 80 45.45 3,636.00
Minor Tools (10% of Labor Cost) 16,286.80 16,286.80

Sub - Total for B 801,878.00

C. Total (A + B) 964,746.00
D. Output per hour = 1.00 lump sum
E. Direct Unit Cost (C ÷ D) 964,746.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Steel Plates 10mm. Thk. 3-uses kg. 10186.65 55.00 560,265.75

b. Channel, 27.8256 kg/m. kg. 3339.07 55.00 183,648.85
c. WF 21" x 9m., 150.288 kg./m. kg. 8115.6 55.00 446,355.25
d. Welding Rod kg. 150 102.00 15,300.00
e. Oxy/Acetylene set 12 2500 30,000.00

Sub - Total for F 1,235,569.85

G. Direct Unit Cost (E + F) 2,200,315.85
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 220,031.59
I. Contractor's Profit (CP) 8% of G 176,025.27
J. Value Added Tax (VAT) 5% of (G + H + I) 129,818.64
K. Total Unit Cost (G + H + I + J) 2,726,191.35

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge - Retrofitting/Strengthening of Permanent Bridges, Balubal Bridge
(B03093LZ) along Daang Maharlika (LZ)
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 500(1)a3 Pipe Culverts, 910mm dia. (36" Ø) (Class II)
Unit of Measurement : l.m.
Output per hour : 1.00

No. of No. of
Designation Hourly Rate Amount
Person Hours
A.
Labor
a. Construction Foreman 1 0.57 93.86 53.50
b. Skilled Laborer 2 0.57 67.81 77.30
c. Laborers 4 0.57 52.27 119.18

Sub - Total for A 249.98

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

a. Backhoe (0.80 cu.m.) 1 0.29 1,537.00 445.73

b. Plate Compactor ( 5 HP) 1 0.29 123.00 35.67
Minor Tools (10% of Labor) 25.00 25.00

Sub - Total for B 506.40

C. Total (A + B) 756.38
D. Output per hour = 1.00 l.m.
E. Direct Unit Cost (C ÷ D) 756.38
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 1.080 240.00 259.20

b. Sand cu.m. 0.061 815.00 49.72
c. R.C. Pipes (910 mm dia.) Class II pc. 1 3,750.00 3,750.00

Sub - Total for F 4,058.92

G. Direct Unit Cost (E + F) 4,815.30
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 481.53
I. Contractor's Profit (CP) 8% of G 385.22
J. Value Added Tax (VAT) 5% of (G + H + I) 284.10
K. Total Unit Cost (G + H + I + J) 5,966.15

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 505(2)a Grouted Riprap Class A

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

No. of No. of
Designation Hourly Rate Amount
Person Hours
A.
Labor
a. Construction Foreman 1 1 93.86 93.86
b. Skilled Laborer 2 1 67.81 135.62
c. Laborers 8 1 52.27 418.16

Sub - Total for A 647.64

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00
b. Water Truck (16000 L) 1 0.05 2,450.00 122.50
Minor Tools (5% of Labor) 32.38 32.38

Sub - Total for B 326.88

C. Total (A + B) 974.52
D. Output per hour = 1.25
E. Direct Unit Cost (C ÷ D) 779.62
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Cement bag 3.00 240.00 720.00

b. Sand cu.m. 0.250 815.00 203.75
c. Gravel fill cu.m. 0.015 795.00 11.93
d. Weep Holes (PVC) l.m. 0.300 375.00 112.50
e. Filter Cloth sq.m. 0.015 180.00 2.70
f. Boulders (15-25kg.) cu.m. 1.05 785.00 824.25
Miscellaneous (1% of Materials) 18.75 18.75

Sub - Total for F 1,893.88

G. Direct Unit Cost (E + F) 2,673.50
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 267.35
I. Contractor's Profit (CP) 8% of G 213.88
J. Value Added Tax (VAT) 5% of (G + H + I) 157.74
K. Total Unit Cost (G + H + I + J) 3,312.47

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description : 506(1) Stone Masonry

Unit of Measurement : cu.m.
Output per hour : 1.60

No. of No. of
Designation Hourly Rate Amount
Person Hours
A.
Labor
a. Construction Foreman 1 1 93.86 93.86
b. Skilled Laborer 2 1 67.81 135.62
c. Laborers 8 1 52.27 418.16

Sub - Total for A 647.64

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00
b. Water Truck (16000 L) 1 0.05 2,450.00 122.50
c. Backhoe (Wheel Type 0.28 cu.m.) 1 0.10 922.00 92.20
Minor Tools (10% of Labor) 64.76 64.76

Sub - Total for B 451.46

C. Total (A + B) 1,099.10
D. Output per hour = 1.60
E. Direct Unit Cost (C ÷ D) 686.94
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Cement bag 5.50 240.00 1,320.00

b. Sand cu.m. 0.300 815.00 244.50
c. Gravel fill cu.m. 0.020 795.00 15.90
d. Weep Holes (PVC) l.m. 0.300 375.00 112.50
e. Filter Cloth sq.m. 0.015 180.00 2.70
f. Boulders cu.m. 1.05 785.00 824.25
Miscellaneous (1% of Materials) 25.20 25.20

Sub - Total for F 2,545.05

G. Direct Unit Cost (E + F) 3,231.99
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 323.20
I. Contractor's Profit (CP) 8% of G 258.56
J. Value Added Tax (VAT) 5% of (G + H + I) 190.69
K. Total Unit Cost (G + H + I + J) 4,004.44

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description 517(1)a Drain Pipe (Galvanized)

Unit of Measurement : l.m.
Output per hour : 2.00

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

a. Construction Foreman 1 1 93.86 93.86

b. Skilled Laborer 1 1 67.81 67.81
c. Laborers 1 1 52.27 52.27

Sub - Total for A 213.94

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

a. Welding Machine 1 1 371.00 371.00

b. Cutting Outfit 1 1 45.45 45.45
Minor Tools (10% of Labor) 21.39

Sub - Total for B 437.84

C. Total (A + B) 651.78
D. Output per hour = 2 l.m.
E. Direct Unit Cost (C ÷ D) 325.89
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Galvanized Iron Pipe, Sch. 40 (150mm dia.) l.m. 1 1,650.00 1,650.00

Sub - Total for F 1,650.00

G. Direct Unit Cost (E + F) 1,975.89
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 197.59
I. Contractor's Profit (CP) 8% of G 158.07
J. Value Added Tax (VAT) 5% of (G + H + I) 116.58
K. Total Unit Cost (G + H + I + J) 2,448.13

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description 502(1)a3 Manholes (910 mm dia., Concrete)

Unit of Measurement : ea.
Output per hour : 1.00

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

A.
Labor
a. Construction Foreman 1 16 93.86 1,501.76
b. Skilled Laborer 2 16 67.81 2,169.92
c. Laborers 2 16 52.27 1,672.64

Sub - Total for A 5,344.32

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

B. Equipment
a. One Bagger Mixer 1 2.00 172.00 344.00
b. Bar Cutter, Single Phase 1 0.50 219.75 109.88
c. Concrete Vibrator 1 2.00 91.25 182.50
d. Water Truck 1 0.05 2,450.00 122.50
e. Bar Bender 1 0.50 351.50 175.75

Minor Tools (10% of Labor) 534.43

Sub - Total for B 1,469.06

C. Total (A + B) 6,813.38
D. Output per hour = 1.0 ea.
E. Direct Unit Cost (C ÷ D) 6,813.38
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Cement bag 18.430 240.00 4,423.20

b. Sand cu.m. 0.970 815.00 790.55
c. Gravel cu.m. 1.940 795.00 1,542.30
d. Reinforcing Steel Bar (Grade 40) kg. 129.890 33.00 4,286.37
e. # 16 GI Wire (2% of RSB) kg. 2.598 65.00 168.86
h. Good Lumber - 4 uses bd-ft 100 63.00 1,575.00
i. Marine Plywood (1/2" x 4 x 8') - 4 uses pc 6.463 705.00 1,139.11
j. Assorted CWN ( 1kg/100 bd-ft of Lumber) kg. 1.00 67.00 67.00

Sub - Total for F 13,992.39

G. Direct Unit Cost (E + F) 20,805.77
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 2,080.58
I. Contractor's Profit (CP) 8% of G 1,664.46
J. Value Added Tax (VAT) 5% of (G + H + I) 1,227.54
K. Total Unit Cost (G + H + I + J) 25,778.35

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description 502(2)a3 Inlets, type 910mm dia.

Unit of Measurement : ea.
Output per hour : 1.00

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

A.
Labor
a. Construction Foreman 1 1 93.86 93.86
b. Skilled Laborer 1 1 67.81 67.81
c. Laborers 2 1 52.27 104.54

Sub - Total for A 266.21

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

B. Equipment
a. One Bagger Mixer 1 0.15 172.00 25.80
b. Bar Cutter, Single Phase 1 0.15 219.75 32.96
c. Bar Bender 1 0.15 351.50 52.73
d. Concrete Vibrator 1 0.15 91.25 13.69
e. Welding Machine 1 0.25 371.00 92.75
Minor Tools (10% of Labor) 26.62

Sub - Total for B 244.55

C. Total (A + B) 510.76
D. Output per hour = 1.0 ea.
E. Direct Unit Cost (C ÷ D) 510.76
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Cement bag 2.28 240.00 547.20

b. Sand cu.m. 0.120 815.00 97.80
c. Gravel cu.m. 0.240 795.00 190.80
d. Reinforcing Steel Bar (Grade 40) kg. 37.580 33.00 1,240.14
e. # 16 GI Wire (2% of RSB) kg. 0.752 65.00 48.85
f. Good Lumber - 4 uses bd-ft 10 63.00 157.50
g. Marine Plywood (1/2" x 4 x 8') - 4 uses pc 0.68 705.00 119.85
h. Welding Rod kg. 0.1 102.00 10.20
i. Angle Bar (50mm x 50mm x 5mm) kg. 10.67 55.00 586.85

Sub - Total for F 2,412.34

G. Direct Unit Cost (E + F) 2,923.10
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 292.31
I. Contractor's Profit (CP) 8% of G 233.85
J. Value Added Tax (VAT) 5% of (G + H + I) 172.46
K. Total Unit Cost (G + H + I + J) 3,621.72

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description 502(4)a3 Concrete Covers (910mm Dia.)

Unit of Measurement : ea.
Output per hour : 5.00

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

A.
Labor
a. Construction Foreman 1 1 93.86 93.86
b. Skilled Laborer 2 1 67.81 135.62
c. Laborers 4 1 52.27 209.08

Sub - Total for A 438.56

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

B. Equipment
a. One Bagger Mixer 1 0.50 172.00 86.00
b. Bar Cutter, Single Phase 1 0.50 219.75 109.88
c. Concrete Vibrator 1 0.50 91.25 45.63
d. Welding Machine (300 A), Gas/Diesel Driven 1 0.25 371.00 92.75
Minor Tools (10% of Labor) 43.86

Sub - Total for B 378.12

C. Total (A + B) 816.68
D. Output per hour = 5.0 ea.
E. Direct Unit Cost (C ÷ D) 163.34
Name and Specification Unit Quantity Unit Cost Amount

F. Materials
Dimension : 1.73m x 0.60m x 0.15m w/angle bar frame (each)
Note : Materials for 2 pcs of Concrete Cover
a. Cement bag 3.04 240.00 729.60
b. Sand cu.m. 0.160 815.00 130.40
c. Gravel cu.m. 0.320 795.00 254.40
d. Reinforcing Steel Bar (Grade 40) kg. 57.260 33.00 1,889.58
e. # 16 GI Wire (2% of RSB) kg. 1.145 65.00 74.43
f. 50mm x 50mm x 5mm Angle Bar kg. 66.54 55.00 3,659.70
h. 1/2" Ordinary Plywood - 2 uses pcs. 0.47 555.00 130.43
i. 16 mm dia. U-bolt & Nut set 4 172.00 688.00
j. Welding Rod (1 kg/2000 kg of Steel) kg. 0.029 102.00 2.96

Sub - Total for F 7,559.50

G. Direct Unit Cost (E + F) 7,722.84
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 772.28
I. Contractor's Profit (CP) 8% of G 617.83
J. Value Added Tax (VAT) 5% of (G + H + I) 455.65
K. Total Unit Cost (G + H + I + J) 9,568.60

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ) along Daang
Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description 600(7) Curb and Gutter (Precast)

Unit of Measurement : pc.
Output per hour : 3.00

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

a. Construction Foreman 1.00 1.00 93.86 93.86

b. Skilled Laborer 1.00 1.00 67.81 67.81
c. Laborer 1.00 1.00 52.27 52.27

Sub - Total for A 213.94

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

a. Boom Truck (2-5 mt) 1.00 0.50 1,017.90 508.95

Minor Tools (10% of Labor) 21.39 21.39

Sub - Total for B 530.34

C. Total (A + B) 744.28
D. Output per hour = 3 pcs.
E. Direct Unit Cost (C ÷ D) 248.09
Name and Specification Unit Quantity Unit Cost Amount

F. Materials
a. Fabricated Concrete Curb and Gutter m. 1.00 1,290.00 1,290.00
Miscellaneous Materials (5% of Materials) 64.50 64.50

Sub - Total for F 1,354.50

G. Direct Unit Cost (E + F) 1,602.59
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 160.26
I. Contractor's Profit (CP) 8% of G 128.21
J. Value Added Tax (VAT) 5% of (G + H + I) 94.55
K. Total Unit Cost (G + H + I + J) 1,985.61

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ)
along Daang Maharlika (LZ) Phase I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item no./Description 601(1) Sidewalk (100mm thk.)

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

No. of No. of
Designation Hourly Rate Amount
Person Hours
A.
Labor
a. Construction Foreman 1.00 1.00 93.86 93.86
b. Skilled Laborer 4.00 1.00 67.81 271.24
c. Laborers 12.00 1.00 52.27 627.24

Sub - Total for A 992.34

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

a. One Bagger Mixer 1.00 1.00 172.00 172.00

b. Concrete Vibrator 2.00 1.00 91.25 182.50
c. Water Truck/Pump (16000 L ) 1.00 0.125 2,450.00 306.25
d. Concrete Saw (7.5 hp), 14" Blade Ø 1.00 1.00 32.63 32.63
Minor Tools ( 5% of Labor Cost ) 49.62 49.62

Sub - Total for B 743.00

C. Total (A + B) 1,735.34
D. Output per hour = 20.00 sq.m.
E. Direct Unit Cost (C ÷ D) 86.77
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Curing Compound L 0.29 30.00 8.70

b. Asphalt Sealant L 0.12 44.00 5.28
c. Forms m 0.46 43.00 19.78
d. Sand cu.m. 0.055 815.00 44.83
e. Gravel cu.m. 0.10 795.00 79.50
f. Cement bag 0.95 240.00 228.00

Note: Bed Course excluded

Sub - Total for F 386.09

G. Direct Unit Cost (E + F) 472.86
H. Overhead, Contingencies & Miscellaneous (OCM) 10% of G 47.29
I. Contractor's Profit (CP) 8% of G 37.83
J. Value Added Tax (VAT) 5% of (G + H + I) 27.90
K. Total Unit Cost (G + H + I + J) 585.88

Prepared by:

JUMEL B. REYES
Engineer II

OO1: Ensure Safe and Reliable National Road System (MFO-1), Bridge-Widening of Permanent Bridges, Lagnas Br. 1 (B03088LZ)
along Daang Maharlika (LZ) Phase I