Republic of the Philippines

Department of Public Works and Highways

QUEZON II DISTRICT ENGINEERING OFFICE
REGION IV-A
Dalahican Road, Lucena City

OO1: Ensure Safe and Reliable National Road

System, Asset Preservation - Rehabilitation/
Reconstruction/ Upgrading of Damaged Paved
Roads – Primary Roads, Daang Maharlika (LZ) -
K0092 + 193 - K0092 + 324

Tiaong, Quezon

(FY 2021 REGULAR INFRA)

 Republic of the Philippines
Department of Public Works and Highways
Quezon II District Engineering Office
Lucena City

Date: November 27, 2020

EXECUTIVE SUMMARY
For THE DISTRICT ENGINEER
1. Project Profile
Project ID :
Project Name : OO1: Ensure Safe and Reliable National Road System,
Asset Preservation - Rehabilitation/ Reconstruction/
Upgrading of Damaged Paved Roads – Primary Roads,
Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Location of Project : Tiaong, Quezon
2. Project Category : Road
3. Source of Fund : Regular Infrastructure 2021
4. Action Recommended : For Approval
5. Implementing Office : DPWH Quezon II District Engineering Office
6. Reviewing Offices : DPWH Quezon II District Engineering Office
7. Appropriation : P 8,330,000.00
8. ABC : P 8,163,400.00
9. Project Duration : 85 Calendar Days
10. Mode of Implementation : By Contract

PREPARED BY:

JOHN NESDAM Z. VENTOCILLA

Engineer II

SUBMITTED BY:

FAUSTINO MARK ANTHONY S. DE LA CRUZ

Chief, Planning and Design Section
 Republic of the Philippines
Department of Public Works and Highways
Quezon II District Engineering Office
Lucena City

Date: November 27, 2020

EXECUTIVE SUMMARY
For THE DISTRICT ENGINEER
1. Project Profile
Project ID :
Project Name : OO1: Ensure Safe and Reliable National Road System,
Asset Preservation - Rehabilitation/ Reconstruction/
Upgrading of Damaged Paved Roads – Primary Roads,
Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Location of Project : Tiaong, Quezon
2. Project Category : Road
3. Source of Fund : Regular Infrastructure 2021
4. Action Recommended : For Approval
5. Implementing Office : DPWH Quezon II District Engineering Office
6. Reviewing Offices : DPWH Quezon II District Engineering Office
7. Appropriation : P 8,330,000.00
8. ABC : P 8,163,400.00
9. Project Duration : 85 Calendar Days
10. Mode of Implementation : By Contract

PREPARED BY:

JOHN NESDAM Z. VENTOCILLA

Engineer II

SUBMITTED BY:

FAUSTINO MARK ANTHONY S. DE LA CRUZ

Chief, Planning and Design Section
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
QUEZON 2ND DISTRICT ENGINEERING OFFICE
FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST

Project : OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Net Length (a) Road 131.00 l.m.
Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324 (b) Bridge
Project ID : (c ) Others
Location : Tiaong, Quezon Target Start Date : 2021
Station Limits : K0092+193.00 - K0092+324.00 Total Project Duration : 85 Calendar days
Appropriation : P 8,330,000.00 No. of Pre-determined : 54 Calendar days
Source of Fund : GAA 2021 Unworkable Days 31 Calendar days

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 1.59% 104,559.92 1.59% 104,559.92
PART B Other General Requirements 11.09% 728,785.24 11.09% 728,785.24
PART C Earthwork 6.73% 442,435.65 6.73% 442,435.65
PART D Subbase and Base Course 7.68% 504,638.42 7.68% 504,638.42
PART E Surface Courses (PLS. SEE FORM POW-2015-01C-00) 38.25% 2,512,482.93 38.25% 2,512,482.93
PART F Bridge Construction 0.00% 0.00 0.00% 0.00
PART G Drainage and Slope Protection Structures 27.15% 1,783,566.59 27.15% 1,783,566.59
PART H Miscellaneous Structures 7.50% 492,732.52 7.50% 492,732.52
PART I Provisional Sum 0.00% 0.00 0.00% 0.00
PART J Daywork 0.00% 0.00 0.00% 0.00

Total 100.00% 6,569,201.27 100.00% 6,569,201.27

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 376,105.78 376,105.78 A. Total Direct Cost 6,569,201.27 6,569,201.27
2. Materials 5,436,075.53 5,436,075.53 B. OCM and Profit 1,205,465.38 1,205,465.38
3. Rental of Equipment 757,019.96 757,019.96 C. Value Added Tax (5%) 388,733.35 388,733.35
4. Provisional Sum / Daywork - - D. Total Construction Cost 8,163,400.00 8,163,400.00
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 1,205,465.38 1,205,465.38 E. Eng'g & Administrative Overhead, 2.0% 166,600.00 166,600.00
6. Value Added Tax (5%) 388,733.35 388,733.35 F. RROW Acquisition - -
7. EAO, 2.0% 166,600.00 166,600.00 G. Physical Reserved (Contingency) - -
8. RROW Acquisition - -
9. Physical Reserved (Contingency) - -
10.TOTAL ESTIMATED COST 8,330,000.00 8,330,000.00 H. TOTAL ESTIMATED COST 8,330,000.00 8,330,000.00

Preparation and Submission: Evaluation: Approval:

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

JOHN NESDAM Z. VENTOCILLA FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN WILFREDO L. RACELIS MA. CHYMBELIN D. IBAL
Engineer II Chief, Planning & Design Section Chief, Construction Section Engineer III Assisstant District Engineer
Maintenance Section OIC - Office of the Assistant District OIC - Office of the District Engineer
Date: November 27, 2020 Engineer
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
QUEZON 2ND DISTRICT ENGINEERING OFFICE
FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST

Project : OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Net Length (a) Road 131.00 l.m.
Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324 (b) Bridge
Project ID : (c ) Others
Location : Tiaong, Quezon Target Start Date : 2021
Station Limits : K0092+193.00 - K0092+324.00 Total Project Duration : 85 Calendar days
Appropriation : P 8,330,000.00 No. of Pre-determined : 54 Calendar days
Source of Fund : GAA 2021 Unworkable Days 31 Calendar days

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 1.59% 104,559.92 1.59% 104,559.92
PART B Other General Requirements 11.09% 728,785.24 11.09% 728,785.24
PART C Earthwork 6.73% 442,435.65 6.73% 442,435.65
PART D Subbase and Base Course 7.68% 504,638.42 7.68% 504,638.42
PART E Surface Courses (PLS. SEE FORM POW-2015-01C-00) 38.25% 2,512,482.93 38.25% 2,512,482.93
PART F Bridge Construction 0.00% 0.00 0.00% 0.00
PART G Drainage and Slope Protection Structures 27.15% 1,783,566.59 27.15% 1,783,566.59
PART H Miscellaneous Structures 7.50% 492,732.52 7.50% 492,732.52
PART I Provisional Sum 0.00% 0.00 0.00% 0.00
PART J Daywork 0.00% 0.00 0.00% 0.00

Total 100.00% 6,569,201.27 100.00% 6,569,201.27

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 376,105.78 376,105.78 A. Total Direct Cost 6,569,201.27 6,569,201.27
2. Materials 5,436,075.53 5,436,075.53 B. OCM and Profit 1,205,465.38 1,205,465.38
3. Rental of Equipment 757,019.96 757,019.96 C. Value Added Tax (5%) 388,733.35 388,733.35
4. Provisional Sum / Daywork - - D. Total Construction Cost 8,163,400.00 8,163,400.00
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 1,205,465.38 1,205,465.38 E. Eng'g & Administrative Overhead, 2.0% 166,600.00 166,600.00
6. Value Added Tax (5%) 388,733.35 388,733.35 F. RROW Acquisition - -
7. EAO, 2.0% 166,600.00 166,600.00 G. Physical Reserved (Contingency) - -
8. RROW Acquisition - -
9. Physical Reserved (Contingency) - -
10.TOTAL ESTIMATED COST 8,330,000.00 8,330,000.00 H. TOTAL ESTIMATED COST 8,330,000.00 8,330,000.00

Preparation and Submission: Evaluation: Approval:

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

JOHN NESDAM Z. VENTOCILLA FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN WILFREDO L. RACELIS MA. CHYMBELIN D. IBAL
Engineer II Chief, Planning & Design Section Chief, Construction Section Engineer III Assisstant District Engineer
Maintenance Section OIC - Office of the Assistant District OIC - Office of the District Engineer
Date: November 27, 2020 Engineer
#VALUE! OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY % DIRECT COST
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT)

AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
PART A FACILITIES FOR THE ENGINEER

A.1.1 (3) Construction of Field Office for the Engineer 1.00 1.00 l.s 103,284.92 103,284.92 103,284.92 103,284.92 117,125.10 117,125.10 1.57% 1.57%
A.1.4(1) Provision of Progress Photographs 85.00 85.00 each 1,275.00 1,275.00 15.00 15.00 117,125.10 117,125.10 0.02% 0.02%
TOTAL OF PART A 104,559.92 104,559.92 1.59% 1.59%
PART B OTHER GENERAL REQUIREMENTS

B.5 Project Billboard / Signboard 2.00 2.00 each 10,221.28 10,221.28 5,110.64 5,110.64 6,439.41 6,439.41 0.16% 0.16%
B.7(2) Occupational Safety and Health Program 1.00 1.00 lump sum 164,270.78 164,270.78 164,270.78 164,270.78 186,283.06 186,283.06 2.50% 2.50%
B.8(2) Traffic Management 1.00 1.00 lump sum 434,293.18 434,293.18 434,293.18 434,293.18 492,488.46 492,488.46 6.61% 6.61%
B.9 Mobilization / Demobilization 1.00 1.00 lump sum 120,000.00 120,000.00 120,000.00 120,000.00 126,000.00 126,000.00 1.83% 1.83%
TOTAL OF PART B 728,785.24 728,785.24 11.09% 11.09%
PART C EARTHWORKS

100(3)a1 Individual Removal of Trees (smalll a, 150 mm Ø up to 300 mm Ø) 8.00 8.00 each 16,983.04 16,983.04 2,122.88 2,122.88 2,674.83 2,674.83 0.26% 0.26%
101(3)c2 Removal of Actual Structure/Obstruction (0.10m. thick, ACP) 1,598.20 1,598.20 sq.m 129,230.46 129,230.46 80.86 80.86 142.35 142.35 1.97% 1.97%
102(2) Surplus Common Excavation 274.80 274.80 cu.m. 31,046.91 31,046.91 112.98 112.98 294.52 294.52 0.47% 0.47%
103(1)a Structure Excavation (Common Soil) 101.24 101.24 cu.m. 23,664.85 23,664.85 233.75 233.75 286.55 286.55 0.36% 0.36%
103(3) Foundation Fill 34.03 34.03 cu.m 37,823.32 37,823.32 1,111.47 1,111.47 286.55 286.55 0.58% 0.58%
103(6)a Pipe Culvert and Drain Excavation (Common Soil) 748.00 748.00 cu.m. 174,845.00 174,845.00 233.75 233.75 20.35 20.35 2.66% 2.66%
104(1)a Embankment from roadway excavation (Common Soil) 27.83 27.83 cu.m. 6,329.10 6,329.10 227.42 227.42 20.35 20.35 0.10% 0.10%
105(1)a Subgrade Preparation (Common Material) 1,393.99 1,393.99 sq.m 22,512.97 22,512.97 16.15 16.15 20.35 20.35 0.34% 0.34%
TOTAL OF PART C 442,435.65 442,435.65 6.73% 6.73%
PART D SUBBASE AND BASE COURSE

200(1) Aggregate Subbase Course 289.48 289.48 cu.m. 504,638.42 504,638.42 1,743.28 1,743.28 2,196.53 2,196.53 7.68% 7.68%
TOTAL OF PART D 504,638.42 504,638.42 7.68% 7.68%
PART E SURFACE COURSES

311(1)e1 Portland Cement Concrete Pavement (Unreinforced) (0.28 m thick, 14 days) 366.80 366.80 sq.m 656,454.63 656,454.63 1,789.68 1,789.68 2,255.00 2,255.00 9.99% 9.99%

311(2)e1 Portland Cement Concrete Pavement (Reinforced) (0.28 m thick, 14 days) 877.70 877.70 sq.m 1,856,028.30 1,856,028.30 2,114.65 2,114.65 2,255.00 2,255.00 28.25% 28.25%

TOTAL OF PART E 2,512,482.93 2,512,482.93 38.25% 38.25%

PART F BRIDGE CONSTRUCTION

TOTAL OF PART F
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES

500(1)a3 Pipe Culverts (910mm dia., Class II, RCPC) 241.38 241.38 lm 1,290,320.93 1,290,320.93 5,345.60 5,345.60 6,735.46 6,735.46 19.64% 19.64%
502(1)a3 Manholes (910 mm. dia., Concrete) 14.00 14.00 ea. 364,879.69 364,879.69 26,062.84 26,062.84 32,839.17 32,839.17 5.55% 5.55%
502(2)a3 Inlets, type (910 mm. dia.) 14.00 14.00 ea. 49,714.39 49,714.39 3,551.03 3,551.03 32,839.17 32,839.17 0.76% 0.76%
502(4)a3 Concrete Covers (910 mm dia.) 14.00 14.00 ea. 78,651.58 78,651.58 5,617.97 5,617.97 32,839.17 32,839.17 1.20% 1.20%
TOTAL OF PART G 1,783,566.59 1,783,566.59 27.15% 27.15%
PART H MISCELLANEOUS STRUCTURES

600(7) Curb and Gutter (Precast) 151.00 151.00 pc. 242,946.92 242,946.92 1,608.92 1,608.92 2,027.24 2,027.24 3.70% 3.70%

601(1) Sidewalk (100 mm. thk.) 256.27 256.27 sq.m 146,541.46 146,541.46 571.82 571.82 720.49 720.49 2.23% 2.23%

605(2)w2 Regulatory Signs (600x1000 mm, R5-3PB, Parking Signs, No Parking - Anytime (Plate)) 2.00 2.00 each 14,603.90 14,603.90 7,301.95 7,301.95 720.49 720.49 0.22% 0.22%

612(1) Reflectorized Thermoplastic Pavement Markings White 91.80 91.80 sq.m 88,640.24 88,640.24 965.58 965.58 1,216.63 1,216.63 1.35% 1.35%
TOTAL OF PART H 492,732.52 492,732.52 7.50% 7.50%
PART I PROVISIONAL SUM

TOTAL OF PART I
PART J DAYWORK

TOTAL OF PART J
GRAND TOTAL 6,569,201.27 6,569,201.27 100.00% 100.00%
#VALUE! OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY % DIRECT COST
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT)

AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
PART A FACILITIES FOR THE ENGINEER

A.1.1 (3) Construction of Field Office for the Engineer 1.00 1.00 l.s 103,284.92 103,284.92 103,284.92 103,284.92 117,125.10 117,125.10 1.57% 1.57%
A.1.4(1) Provision of Progress Photographs 85.00 85.00 each 1,275.00 1,275.00 15.00 15.00 117,125.10 117,125.10 0.02% 0.02%
TOTAL OF PART A 104,559.92 104,559.92 1.59% 1.59%
PART B OTHER GENERAL REQUIREMENTS

B.5 Project Billboard / Signboard 2.00 2.00 each 10,221.28 10,221.28 5,110.64 5,110.64 6,439.41 6,439.41 0.16% 0.16%
B.7(2) Occupational Safety and Health Program 1.00 1.00 lump sum 164,270.78 164,270.78 164,270.78 164,270.78 186,283.06 186,283.06 2.50% 2.50%
B.8(2) Traffic Management 1.00 1.00 lump sum 434,293.18 434,293.18 434,293.18 434,293.18 492,488.46 492,488.46 6.61% 6.61%
B.9 Mobilization / Demobilization 1.00 1.00 lump sum 120,000.00 120,000.00 120,000.00 120,000.00 126,000.00 126,000.00 1.83% 1.83%
TOTAL OF PART B 728,785.24 728,785.24 11.09% 11.09%
PART C EARTHWORKS

100(3)a1 Individual Removal of Trees (smalll a, 150 mm Ø up to 300 mm Ø) 8.00 8.00 each 16,983.04 16,983.04 2,122.88 2,122.88 2,674.83 2,674.83 0.26% 0.26%
101(3)c2 Removal of Actual Structure/Obstruction (0.10m. thick, ACP) 1,598.20 1,598.20 sq.m 129,230.46 129,230.46 80.86 80.86 142.35 142.35 1.97% 1.97%
102(2) Surplus Common Excavation 274.80 274.80 cu.m. 31,046.91 31,046.91 112.98 112.98 294.52 294.52 0.47% 0.47%
103(1)a Structure Excavation (Common Soil) 101.24 101.24 cu.m. 23,664.85 23,664.85 233.75 233.75 286.55 286.55 0.36% 0.36%
103(3) Foundation Fill 34.03 34.03 cu.m 37,823.32 37,823.32 1,111.47 1,111.47 286.55 286.55 0.58% 0.58%
103(6)a Pipe Culvert and Drain Excavation (Common Soil) 748.00 748.00 cu.m. 174,845.00 174,845.00 233.75 233.75 20.35 20.35 2.66% 2.66%
104(1)a Embankment from roadway excavation (Common Soil) 27.83 27.83 cu.m. 6,329.10 6,329.10 227.42 227.42 20.35 20.35 0.10% 0.10%
105(1)a Subgrade Preparation (Common Material) 1,393.99 1,393.99 sq.m 22,512.97 22,512.97 16.15 16.15 20.35 20.35 0.34% 0.34%
TOTAL OF PART C 442,435.65 442,435.65 6.73% 6.73%
PART D SUBBASE AND BASE COURSE

200(1) Aggregate Subbase Course 289.48 289.48 cu.m. 504,638.42 504,638.42 1,743.28 1,743.28 2,196.53 2,196.53 7.68% 7.68%
TOTAL OF PART D 504,638.42 504,638.42 7.68% 7.68%
PART E SURFACE COURSES

311(1)e1 Portland Cement Concrete Pavement (Unreinforced) (0.28 m thick, 14 days) 366.80 366.80 sq.m 656,454.63 656,454.63 1,789.68 1,789.68 2,255.00 2,255.00 9.99% 9.99%

311(2)e1 Portland Cement Concrete Pavement (Reinforced) (0.28 m thick, 14 days) 877.70 877.70 sq.m 1,856,028.30 1,856,028.30 2,114.65 2,114.65 2,255.00 2,255.00 28.25% 28.25%

TOTAL OF PART E 2,512,482.93 2,512,482.93 38.25% 38.25%

PART F BRIDGE CONSTRUCTION

TOTAL OF PART F
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES

500(1)a3 Pipe Culverts (910mm dia., Class II, RCPC) 241.38 241.38 lm 1,290,320.93 1,290,320.93 5,345.60 5,345.60 6,735.46 6,735.46 19.64% 19.64%
502(1)a3 Manholes (910 mm. dia., Concrete) 14.00 14.00 ea. 364,879.69 364,879.69 26,062.84 26,062.84 32,839.17 32,839.17 5.55% 5.55%
502(2)a3 Inlets, type (910 mm. dia.) 14.00 14.00 ea. 49,714.39 49,714.39 3,551.03 3,551.03 32,839.17 32,839.17 0.76% 0.76%
502(4)a3 Concrete Covers (910 mm dia.) 14.00 14.00 ea. 78,651.58 78,651.58 5,617.97 5,617.97 32,839.17 32,839.17 1.20% 1.20%
TOTAL OF PART G 1,783,566.59 1,783,566.59 27.15% 27.15%
PART H MISCELLANEOUS STRUCTURES

600(7) Curb and Gutter (Precast) 151.00 151.00 pc. 242,946.92 242,946.92 1,608.92 1,608.92 2,027.24 2,027.24 3.70% 3.70%

601(1) Sidewalk (100 mm. thk.) 256.27 256.27 sq.m 146,541.46 146,541.46 571.82 571.82 720.49 720.49 2.23% 2.23%

605(2)w2 Regulatory Signs (600x1000 mm, R5-3PB, Parking Signs, No Parking - Anytime (Plate)) 2.00 2.00 each 14,603.90 14,603.90 7,301.95 7,301.95 720.49 720.49 0.22% 0.22%

612(1) Reflectorized Thermoplastic Pavement Markings White 91.80 91.80 sq.m 88,640.24 88,640.24 965.58 965.58 1,216.63 1,216.63 1.35% 1.35%
TOTAL OF PART H 492,732.52 492,732.52 7.50% 7.50%
PART I PROVISIONAL SUM

TOTAL OF PART I
PART J DAYWORK

TOTAL OF PART J
GRAND TOTAL 6,569,201.27 6,569,201.27 100.00% 100.00%
 OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads,
Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon
FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT
Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment
1 Low Bed Trailer 1 31
2 Backhoe 0.80 cu.m. 2 32
3 Dump Truck 10 cu.m. 2 33
4 Payloader 1.50 cu.m. 2 34
5 Motorized Road Grader, G710A 1 35
6 Vibratory Roller , SP56 10 m.t. 1 36
7 Water Truck 16,000 lit. 1 37
8 Concrete Vibrator 2 38
9 Concrete Screeder 5.5 Hp 1 39
10 Concrete Saw, Blade Ø 14" 7.5 Hp 1 40
11 Bar Cutter, Single Phase, 25 mm. 1 41
12 Cargo Truck 10T, 270HP 1 42
13 Bar Cutter 1 43
14 Bar Bender 1 44
15 Service Crane 25T, 145 HP 1 45
16 Cargo Truck/Delivery Truck 2-5 mt 1 46
17 Application Machine 1 47
18 Kneading Machine 1 48
19 Plate Compactor 1 49
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL 23 SUB-TOTAL 0
TOTAL 23
 OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads,
Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon
FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT
Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment
1 Low Bed Trailer 1 31
2 Backhoe 0.80 cu.m. 2 32
3 Dump Truck 10 cu.m. 2 33
4 Payloader 1.50 cu.m. 2 34
5 Motorized Road Grader, G710A 1 35
6 Vibratory Roller , SP56 10 m.t. 1 36
7 Water Truck 16,000 lit. 1 37
8 Concrete Vibrator 2 38
9 Concrete Screeder 5.5 Hp 1 39
10 Concrete Saw, Blade Ø 14" 7.5 Hp 1 40
11 Bar Cutter, Single Phase, 25 mm. 1 41
12 Cargo Truck 10T, 270HP 1 42
13 Bar Cutter 1 43
14 Bar Bender 1 44
15 Service Crane 25T, 145 HP 1 45
16 Cargo Truck/Delivery Truck 2-5 mt 1 46
17 Application Machine 1 47
18 Kneading Machine 1 48
19 Plate Compactor 1 49
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL 23 SUB-TOTAL 0
TOTAL 23
 OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324

Tiaong, Quezon

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP ADJUSTED UNIT
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE COST
PART A FACILITIES FOR THE ENGINEER
As Submitted 1.57% 1.00 l.s 79,140.12 24,144.80 - 103,284.92 8% 8,262.79 5,577.39 117,125.10 117,125.10
A.1.1 (3) Construction of Field Office for the Engineer
As Evaluated 1.57% 1.00 l.s 79,140.12 24,144.80 - 103,284.92 8% 8,262.79 5,577.39 117,125.10
As Submitted 0.02% 85.00 each 1,275.00 - - 1,275.00 8% 102.00 68.85 1,445.85 17.01
A.1.4(1) Provision of Progress Photographs
As Evaluated 0.02% 85.00 each 1,275.00 - - 1,275.00 8% 102.00 68.85 1,445.85
As Submitted 1.59% 80,415.12 24,144.80 - 104,559.92 8,364.79 5,646.24 118,570.95
TOTAL OF PART A
As Evaluated 1.59% 80,415.12 24,144.80 - 104,559.92 8,364.79 5,646.24 118,570.95
PART B OTHER GENERAL REQUIREMENTS
As Submitted 0.16% 2.00 each 7,920.00 2,301.28 - 10,221.28 20% 2,044.26 613.28 12,878.82 6,439.41
B.5 Project Billboard / Signboard
As Evaluated 0.16% 2.00 each 7,920.00 2,301.28 - 10,221.28 20% 2,044.26 613.28 12,878.82
As Submitted 2.50% 1.00 lump sum 63,753.18 90,100.00 10,417.60 164,270.78 8% 13,141.66 8,870.62 186,283.06 186,283.06
B.7(2) Occupational Safety and Health Program
As Evaluated 2.50% 1.00 lump sum 63,753.18 90,100.00 10,417.60 164,270.78 8% 13,141.66 8,870.62 186,283.06
As Submitted 6.61% 1.00 lump sum 411,519.38 8,629.80 14,144.00 434,293.18 8% 34,743.45 23,451.83 492,488.46 492,488.46
B.8(2) Traffic Management
As Evaluated 6.61% 1.00 lump sum 411,519.38 8,629.80 14,144.00 434,293.18 8% 34,743.45 23,451.83 492,488.46
As Submitted 1.83% 1.00 lump sum - - 120,000.00 120,000.00 0% - 6,000.00 126,000.00 126,000.00
B.9 Mobilization / Demobilization
As Evaluated 1.83% 1.00 lump sum - - 120,000.00 120,000.00 0% - 6,000.00 126,000.00
As Submitted 11.09% 483,192.56 101,031.08 144,561.60 728,785.24 49,929.37 38,935.73 817,650.34
TOTAL OF PART B
As Evaluated 11.09% 483,192.56 101,031.08 144,561.60 728,785.24 49,929.37 38,935.73 817,650.34
PART C EARTHWORKS
As Submitted 0.26% 8.00 each 11,040.00 759.44 5,183.60 16,983.04 20% 3,396.61 1,018.98 21,398.63 2,674.83
100(3)a1 Individual Removal of Trees (smalll a, 150 mm Ø up to 300 mm Ø)
As Evaluated 0.26% 8.00 each 11,040.00 759.44 5,183.60 16,983.04 20% 3,396.61 1,018.98 21,398.63
As Submitted 1.97% 1,598.20 sq.m - 5,709.86 123,520.60 129,230.46 20% 25,846.09 7,753.83 162,830.38 101.88
101(3)c2 Removal of Actual Structure/Obstruction (0.10m. thick, ACP)
As Evaluated 1.97% 1,598.20 sq.m - 5,709.86 123,520.60 129,230.46 20% 25,846.09 7,753.83 162,830.38
As Submitted 0.47% 274.80 cu.m. - 981.78 30,065.13 31,046.91 20% 6,209.38 1,862.81 39,119.10 142.35
102(2) Surplus Common Excavation
As Evaluated 0.47% 274.80 cu.m. - 981.78 30,065.13 31,046.91 20% 6,209.38 1,862.81 39,119.10
As Submitted 0.36% 101.24 cu.m. - 1,370.97 22,293.88 23,664.85 20% 4,732.97 1,419.89 29,817.71 294.52
103(1)a Structure Excavation (Common Soil)
As Evaluated 0.36% 101.24 cu.m. - 1,370.97 22,293.88 23,664.85 20% 4,732.97 1,419.89 29,817.71
As Submitted 0.58% 34.03 cu.m 25,680.74 8,910.24 3,232.34 37,823.32 20% 7,564.66 2,269.40 47,657.38 1,400.45
103(3) Foundation Fill
As Evaluated 0.58% 34.03 cu.m 25,680.74 8,910.24 3,232.34 37,823.32 20% 7,564.66 2,269.40 47,657.38
As Submitted 2.66% 748.00 cu.m. - 10,129.24 164,715.76 174,845.00 20% 34,969.00 10,490.70 220,304.70 294.53
103(6)a Pipe Culvert and Drain Excavation (Common Soil)
As Evaluated 2.66% 748.00 cu.m. - 10,129.24 164,715.76 174,845.00 20% 34,969.00 10,490.70 220,304.70
As Submitted 0.10% 27.83 cu.m. - 218.35 6,110.75 6,329.10 20% 1,265.82 379.75 7,974.67 286.55
104(1)a Embankment from roadway excavation (Common Soil)
As Evaluated 0.10% 27.83 cu.m. - 218.35 6,110.75 6,329.10 20% 1,265.82 379.75 7,974.67
As Submitted 0.34% 1,393.99 sq.m - 995.92 21,517.05 22,512.97 20% 4,502.59 1,350.78 28,366.34 20.35
105(1)a Subgrade Preparation (Common Material)
As Evaluated 0.34% 1,393.99 sq.m - 995.92 21,517.05 22,512.97 20% 4,502.59 1,350.78 28,366.34
As Submitted 6.73% 36,720.74 29,075.80 376,639.11 442,435.65 88,487.12 26,546.14 557,468.91
TOTAL OF PART C
As Evaluated 6.73% 36,720.74 29,075.80 376,639.11 442,435.65 88,487.12 26,546.14 557,468.91
PART D SUBBASE AND BASE COURSE
As Submitted 7.68% 289.48 cu.m. 476,582.37 1,241.13 26,814.92 504,638.42 20% 100,927.68 30,278.31 635,844.41 2,196.53
200(1) Aggregate Subbase Course
As Evaluated 7.68% 289.48 cu.m. 476,582.37 1,241.13 26,814.92 504,638.42 20% 100,927.68 30,278.31 635,844.41
As Submitted 7.68% 476,582.37 1,241.13 26,814.92 504,638.42 100,927.68 30,278.31 635,844.41
TOTAL OF PART D
As Evaluated 7.68% 476,582.37 1,241.13 26,814.92 504,638.42 100,927.68 30,278.31 635,844.41
 OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324

Tiaong, Quezon

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP ADJUSTED UNIT
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE COST
PART A FACILITIES FOR THE ENGINEER
As Submitted 1.57% 1.00 l.s 79,140.12 24,144.80 - 103,284.92 8% 8,262.79 5,577.39 117,125.10 117,125.10
A.1.1 (3) Construction of Field Office for the Engineer
As Evaluated 1.57% 1.00 l.s 79,140.12 24,144.80 - 103,284.92 8% 8,262.79 5,577.39 117,125.10
As Submitted 0.02% 85.00 each 1,275.00 - - 1,275.00 8% 102.00 68.85 1,445.85 17.01
A.1.4(1) Provision of Progress Photographs
As Evaluated 0.02% 85.00 each 1,275.00 - - 1,275.00 8% 102.00 68.85 1,445.85
As Submitted 1.59% 80,415.12 24,144.80 - 104,559.92 8,364.79 5,646.24 118,570.95
TOTAL OF PART A
As Evaluated 1.59% 80,415.12 24,144.80 - 104,559.92 8,364.79 5,646.24 118,570.95
PART B OTHER GENERAL REQUIREMENTS
As Submitted 0.16% 2.00 each 7,920.00 2,301.28 - 10,221.28 20% 2,044.26 613.28 12,878.82 6,439.41
B.5 Project Billboard / Signboard
As Evaluated 0.16% 2.00 each 7,920.00 2,301.28 - 10,221.28 20% 2,044.26 613.28 12,878.82
As Submitted 2.50% 1.00 lump sum 63,753.18 90,100.00 10,417.60 164,270.78 8% 13,141.66 8,870.62 186,283.06 186,283.06
B.7(2) Occupational Safety and Health Program
As Evaluated 2.50% 1.00 lump sum 63,753.18 90,100.00 10,417.60 164,270.78 8% 13,141.66 8,870.62 186,283.06
As Submitted 6.61% 1.00 lump sum 411,519.38 8,629.80 14,144.00 434,293.18 8% 34,743.45 23,451.83 492,488.46 492,488.46
B.8(2) Traffic Management
As Evaluated 6.61% 1.00 lump sum 411,519.38 8,629.80 14,144.00 434,293.18 8% 34,743.45 23,451.83 492,488.46
As Submitted 1.83% 1.00 lump sum - - 120,000.00 120,000.00 0% - 6,000.00 126,000.00 126,000.00
B.9 Mobilization / Demobilization
As Evaluated 1.83% 1.00 lump sum - - 120,000.00 120,000.00 0% - 6,000.00 126,000.00
As Submitted 11.09% 483,192.56 101,031.08 144,561.60 728,785.24 49,929.37 38,935.73 817,650.34
TOTAL OF PART B
As Evaluated 11.09% 483,192.56 101,031.08 144,561.60 728,785.24 49,929.37 38,935.73 817,650.34
PART C EARTHWORKS
As Submitted 0.26% 8.00 each 11,040.00 759.44 5,183.60 16,983.04 20% 3,396.61 1,018.98 21,398.63 2,674.83
100(3)a1 Individual Removal of Trees (smalll a, 150 mm Ø up to 300 mm Ø)
As Evaluated 0.26% 8.00 each 11,040.00 759.44 5,183.60 16,983.04 20% 3,396.61 1,018.98 21,398.63
As Submitted 1.97% 1,598.20 sq.m - 5,709.86 123,520.60 129,230.46 20% 25,846.09 7,753.83 162,830.38 101.88
101(3)c2 Removal of Actual Structure/Obstruction (0.10m. thick, ACP)
As Evaluated 1.97% 1,598.20 sq.m - 5,709.86 123,520.60 129,230.46 20% 25,846.09 7,753.83 162,830.38
As Submitted 0.47% 274.80 cu.m. - 981.78 30,065.13 31,046.91 20% 6,209.38 1,862.81 39,119.10 142.35
102(2) Surplus Common Excavation
As Evaluated 0.47% 274.80 cu.m. - 981.78 30,065.13 31,046.91 20% 6,209.38 1,862.81 39,119.10
As Submitted 0.36% 101.24 cu.m. - 1,370.97 22,293.88 23,664.85 20% 4,732.97 1,419.89 29,817.71 294.52
103(1)a Structure Excavation (Common Soil)
As Evaluated 0.36% 101.24 cu.m. - 1,370.97 22,293.88 23,664.85 20% 4,732.97 1,419.89 29,817.71
As Submitted 0.58% 34.03 cu.m 25,680.74 8,910.24 3,232.34 37,823.32 20% 7,564.66 2,269.40 47,657.38 1,400.45
103(3) Foundation Fill
As Evaluated 0.58% 34.03 cu.m 25,680.74 8,910.24 3,232.34 37,823.32 20% 7,564.66 2,269.40 47,657.38
As Submitted 2.66% 748.00 cu.m. - 10,129.24 164,715.76 174,845.00 20% 34,969.00 10,490.70 220,304.70 294.53
103(6)a Pipe Culvert and Drain Excavation (Common Soil)
As Evaluated 2.66% 748.00 cu.m. - 10,129.24 164,715.76 174,845.00 20% 34,969.00 10,490.70 220,304.70
As Submitted 0.10% 27.83 cu.m. - 218.35 6,110.75 6,329.10 20% 1,265.82 379.75 7,974.67 286.55
104(1)a Embankment from roadway excavation (Common Soil)
As Evaluated 0.10% 27.83 cu.m. - 218.35 6,110.75 6,329.10 20% 1,265.82 379.75 7,974.67
As Submitted 0.34% 1,393.99 sq.m - 995.92 21,517.05 22,512.97 20% 4,502.59 1,350.78 28,366.34 20.35
105(1)a Subgrade Preparation (Common Material)
As Evaluated 0.34% 1,393.99 sq.m - 995.92 21,517.05 22,512.97 20% 4,502.59 1,350.78 28,366.34
As Submitted 6.73% 36,720.74 29,075.80 376,639.11 442,435.65 88,487.12 26,546.14 557,468.91
TOTAL OF PART C
As Evaluated 6.73% 36,720.74 29,075.80 376,639.11 442,435.65 88,487.12 26,546.14 557,468.91
PART D SUBBASE AND BASE COURSE
As Submitted 7.68% 289.48 cu.m. 476,582.37 1,241.13 26,814.92 504,638.42 20% 100,927.68 30,278.31 635,844.41 2,196.53
200(1) Aggregate Subbase Course
As Evaluated 7.68% 289.48 cu.m. 476,582.37 1,241.13 26,814.92 504,638.42 20% 100,927.68 30,278.31 635,844.41
As Submitted 7.68% 476,582.37 1,241.13 26,814.92 504,638.42 100,927.68 30,278.31 635,844.41
TOTAL OF PART D
As Evaluated 7.68% 476,582.37 1,241.13 26,814.92 504,638.42 100,927.68 30,278.31 635,844.41
 OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324

Tiaong, Quezon

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP ADJUSTED UNIT
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE COST
PART E FACILITIES FOR COURSES
SURFACE THE ENGINEER
As Submitted 9.99% 366.80 sq.m 644,284.20 6,839.26 5,331.17 656,454.63 20% 131,290.93 39,387.28 827,132.84 2,254.99
311(1)e1 Portland Cement Concrete Pavement (Unreinforced) (0.28 m thick, 14 days)
As Evaluated 9.99% 366.80 sq.m 644,284.20 6,839.26 5,331.17 656,454.63 20% 131,290.93 39,387.28 827,132.84
As Submitted 28.25% 877.70 sq.m 1,808,114.66 34,262.82 13,650.82 1,856,028.30 20% 371,205.66 111,361.70 2,338,595.66 2,664.46
311(2)e1 Portland Cement Concrete Pavement (Reinforced) (0.28 m thick, 14 days)
As Evaluated 28.25% 877.70 sq.m 1,808,114.66 34,262.82 13,650.82 1,856,028.30 20% 371,205.66 111,361.70 2,338,595.66
As Submitted 38.25% 2,452,398.86 41,102.08 18,981.99 2,512,482.93 502,496.59 150,748.98 3,165,728.50
TOTAL OF PART E
As Evaluated 38.25% 2,452,398.86 41,102.08 18,981.99 2,512,482.93 502,496.59 150,748.98 3,165,728.50
PART F BRIDGE CONSTRUCTION
As Submitted 0.00%
As Evaluated 0.00%
As Submitted 0.00%
TOTAL OF PART F
As Evaluated 0.00%
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
As Submitted 19.64% 241.38 lm 1,102,401.77 65,199.15 122,720.01 1,290,320.93 20% 258,064.19 77,419.26 1,625,804.38 6,735.46
500(1)a3 Pipe Culverts (910mm dia., Class II, RCPC)
As Evaluated 19.64% 241.38 lm 1,102,401.77 65,199.15 122,720.01 1,290,320.93 20% 258,064.19 77,419.26 1,625,804.38
As Submitted 5.55% 14.00 ea. 262,856.79 80,852.80 21,170.10 364,879.69 20% 72,975.94 21,892.78 459,748.41 32,839.17
502(1)a3 Manholes (910 mm. dia., Concrete)
As Evaluated 5.55% 14.00 ea. 262,856.79 80,852.80 21,170.10 364,879.69 20% 72,975.94 21,892.78 459,748.41
As Submitted 0.76% 14.00 ea. 42,233.35 4,027.27 3,453.77 49,714.39 20% 9,942.88 2,982.86 62,640.13 4,474.30
502(2)a3 Inlets, type (910 mm. dia.)
As Evaluated 0.76% 14.00 ea. 42,233.35 4,027.27 3,453.77 49,714.39 20% 9,942.88 2,982.86 62,640.13
As Submitted 1.20% 14.00 ea. 76,256.18 1,326.81 1,068.59 78,651.58 20% 15,730.32 4,719.10 99,101.00 7,078.64
502(4)a3 Concrete Covers (910 mm dia.)
As Evaluated 1.20% 14.00 ea. 76,256.18 1,326.81 1,068.59 78,651.58 20% 15,730.32 4,719.10 99,101.00
As Submitted 27.15% 1,483,748.09 151,406.03 148,412.47 1,783,566.59 356,713.33 107,014.00 2,247,293.92
TOTAL OF PART G
As Evaluated 27.15% 1,483,748.09 151,406.03 148,412.47 1,783,566.59 356,713.33 107,014.00 2,247,293.92
PART H MISCELLANEOUS STRUCTURES
As Submitted 3.70% 151.00 pc. 204,529.50 11,636.91 26,780.51 242,946.92 20% 48,589.38 14,576.82 306,113.12 2,027.24
600(7) Curb and Gutter (Precast)
As Evaluated 3.70% 151.00 pc. 204,529.50 11,636.91 26,780.51 242,946.92 20% 48,589.38 14,576.82 306,113.12
As Submitted 2.23% 256.27 sq.m 122,546.71 13,737.90 10,256.85 146,541.46 20% 29,308.29 8,792.49 184,642.24 720.49
601(1) Sidewalk (100 mm. thk.)
As Evaluated 2.23% 256.27 sq.m 122,546.71 13,737.90 10,256.85 146,541.46 20% 29,308.29 8,792.49 184,642.24
As Submitted 0.22% 2.00 each 13,579.54 575.32 449.04 14,603.90 20% 2,920.78 876.23 18,400.91 9,200.46
605(2)w2 Regulatory Signs (600x1000 mm, R5-3PB, Parking Signs, No Parking - Anytime (Plate))
As Evaluated 0.22% 2.00 each 13,579.54 575.32 449.04 14,603.90 20% 2,920.78 876.23 18,400.91
As Submitted 1.35% 91.80 sq.m 82,362.04 2,154.73 4,123.47 88,640.24 20% 17,728.05 5,318.41 111,686.70 1,216.63
612(1) Reflectorized Thermoplastic Pavement Markings White
As Evaluated 1.35% 91.80 sq.m 82,362.04 2,154.73 4,123.47 88,640.24 20% 17,728.05 5,318.41 111,686.70
As Submitted 7.50% 423,017.79 28,104.86 41,609.87 492,732.52 98,546.50 29,563.95 620,842.97
TOTAL OF PART H
As Evaluated 7.50% 423,017.79 28,104.86 41,609.87 492,732.52 98,546.50 29,563.95 620,842.97
PART I PROVISIONAL SUM
As Submitted 0.00%
As Evaluated 0.00%
As Submitted 0.00%
TOTAL OF PART I
As Evaluated 0.00%
PART J DAYWORK
As Submitted 0.00%
As Evaluated 0.00%
As Submitted 0.00%
TOTAL OF PART J
As Evaluated 0.00%
As Submitted 100.00% 5,436,075.53 376,105.78 757,019.96 6,569,201.27 1,205,465.38 388,733.35 8,163,400.00
GRAND TOTAL
As Evaluated 100.00% 5,436,075.53 376,105.78 757,019.96 6,569,201.27 1,205,465.38 388,733.35 8,163,400.00
 OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324

Tiaong, Quezon

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP ADJUSTED UNIT
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE COST
PART E FACILITIES FOR COURSES
SURFACE THE ENGINEER
As Submitted 9.99% 366.80 sq.m 644,284.20 6,839.26 5,331.17 656,454.63 20% 131,290.93 39,387.28 827,132.84 2,254.99
311(1)e1 Portland Cement Concrete Pavement (Unreinforced) (0.28 m thick, 14 days)
As Evaluated 9.99% 366.80 sq.m 644,284.20 6,839.26 5,331.17 656,454.63 20% 131,290.93 39,387.28 827,132.84
As Submitted 28.25% 877.70 sq.m 1,808,114.66 34,262.82 13,650.82 1,856,028.30 20% 371,205.66 111,361.70 2,338,595.66 2,664.46
311(2)e1 Portland Cement Concrete Pavement (Reinforced) (0.28 m thick, 14 days)
As Evaluated 28.25% 877.70 sq.m 1,808,114.66 34,262.82 13,650.82 1,856,028.30 20% 371,205.66 111,361.70 2,338,595.66
As Submitted 38.25% 2,452,398.86 41,102.08 18,981.99 2,512,482.93 502,496.59 150,748.98 3,165,728.50
TOTAL OF PART E
As Evaluated 38.25% 2,452,398.86 41,102.08 18,981.99 2,512,482.93 502,496.59 150,748.98 3,165,728.50
PART F BRIDGE CONSTRUCTION
As Submitted 0.00%
As Evaluated 0.00%
As Submitted 0.00%
TOTAL OF PART F
As Evaluated 0.00%
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
As Submitted 19.64% 241.38 lm 1,102,401.77 65,199.15 122,720.01 1,290,320.93 20% 258,064.19 77,419.26 1,625,804.38 6,735.46
500(1)a3 Pipe Culverts (910mm dia., Class II, RCPC)
As Evaluated 19.64% 241.38 lm 1,102,401.77 65,199.15 122,720.01 1,290,320.93 20% 258,064.19 77,419.26 1,625,804.38
As Submitted 5.55% 14.00 ea. 262,856.79 80,852.80 21,170.10 364,879.69 20% 72,975.94 21,892.78 459,748.41 32,839.17
502(1)a3 Manholes (910 mm. dia., Concrete)
As Evaluated 5.55% 14.00 ea. 262,856.79 80,852.80 21,170.10 364,879.69 20% 72,975.94 21,892.78 459,748.41
As Submitted 0.76% 14.00 ea. 42,233.35 4,027.27 3,453.77 49,714.39 20% 9,942.88 2,982.86 62,640.13 4,474.30
502(2)a3 Inlets, type (910 mm. dia.)
As Evaluated 0.76% 14.00 ea. 42,233.35 4,027.27 3,453.77 49,714.39 20% 9,942.88 2,982.86 62,640.13
As Submitted 1.20% 14.00 ea. 76,256.18 1,326.81 1,068.59 78,651.58 20% 15,730.32 4,719.10 99,101.00 7,078.64
502(4)a3 Concrete Covers (910 mm dia.)
As Evaluated 1.20% 14.00 ea. 76,256.18 1,326.81 1,068.59 78,651.58 20% 15,730.32 4,719.10 99,101.00
As Submitted 27.15% 1,483,748.09 151,406.03 148,412.47 1,783,566.59 356,713.33 107,014.00 2,247,293.92
TOTAL OF PART G
As Evaluated 27.15% 1,483,748.09 151,406.03 148,412.47 1,783,566.59 356,713.33 107,014.00 2,247,293.92
PART H MISCELLANEOUS STRUCTURES
As Submitted 3.70% 151.00 pc. 204,529.50 11,636.91 26,780.51 242,946.92 20% 48,589.38 14,576.82 306,113.12 2,027.24
600(7) Curb and Gutter (Precast)
As Evaluated 3.70% 151.00 pc. 204,529.50 11,636.91 26,780.51 242,946.92 20% 48,589.38 14,576.82 306,113.12
As Submitted 2.23% 256.27 sq.m 122,546.71 13,737.90 10,256.85 146,541.46 20% 29,308.29 8,792.49 184,642.24 720.49
601(1) Sidewalk (100 mm. thk.)
As Evaluated 2.23% 256.27 sq.m 122,546.71 13,737.90 10,256.85 146,541.46 20% 29,308.29 8,792.49 184,642.24
As Submitted 0.22% 2.00 each 13,579.54 575.32 449.04 14,603.90 20% 2,920.78 876.23 18,400.91 9,200.46
605(2)w2 Regulatory Signs (600x1000 mm, R5-3PB, Parking Signs, No Parking - Anytime (Plate))
As Evaluated 0.22% 2.00 each 13,579.54 575.32 449.04 14,603.90 20% 2,920.78 876.23 18,400.91
As Submitted 1.35% 91.80 sq.m 82,362.04 2,154.73 4,123.47 88,640.24 20% 17,728.05 5,318.41 111,686.70 1,216.63
612(1) Reflectorized Thermoplastic Pavement Markings White
As Evaluated 1.35% 91.80 sq.m 82,362.04 2,154.73 4,123.47 88,640.24 20% 17,728.05 5,318.41 111,686.70
As Submitted 7.50% 423,017.79 28,104.86 41,609.87 492,732.52 98,546.50 29,563.95 620,842.97
TOTAL OF PART H
As Evaluated 7.50% 423,017.79 28,104.86 41,609.87 492,732.52 98,546.50 29,563.95 620,842.97
PART I PROVISIONAL SUM
As Submitted 0.00%
As Evaluated 0.00%
As Submitted 0.00%
TOTAL OF PART I
As Evaluated 0.00%
PART J DAYWORK
As Submitted 0.00%
As Evaluated 0.00%
As Submitted 0.00%
TOTAL OF PART J
As Evaluated 0.00%
As Submitted 100.00% 5,436,075.53 376,105.78 757,019.96 6,569,201.27 1,205,465.38 388,733.35 8,163,400.00
GRAND TOTAL
As Evaluated 100.00% 5,436,075.53 376,105.78 757,019.96 6,569,201.27 1,205,465.38 388,733.35 8,163,400.00
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
QUEZON 2ND DISTRICT ENGINEERING OFFICE
FORM ABC-2015-02-00
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 85 C.D.
TOTAL MARK-UP
ITEM NO. DESCRIPTION ESTIMATED DIRECT COST VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
AS SUBMITTED 104,559.92 8.00% 8,364.79 5,646.24 14,011.03 118,570.95
PART A FACILITIES FOR THE ENGINEER
AS EVALUATED 104,559.92 8.00% 8,364.79 5,646.24 14,011.03 118,570.95
AS SUBMITTED 728,785.24 6.85% 49,929.37 38,935.73 88,865.10 817,650.34
PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED 728,785.24 6.85% 49,929.37 38,935.73 88,865.10 817,650.34
AS SUBMITTED 442,435.65 20.00% 88,487.12 26,546.14 115,033.26 557,468.91
PART C EARTHWORKS
AS EVALUATED 442,435.65 20.00% 88,487.12 26,546.14 115,033.26 557,468.91
AS SUBMITTED 504,638.42 20.00% 100,927.68 30,278.31 131,205.99 635,844.41
PART D SUBBASE AND BASE COURSE
AS EVALUATED 504,638.42 20.00% 100,927.68 30,278.31 131,205.99 635,844.41
AS SUBMITTED 2,512,482.93 20.00% 502,496.59 150,748.98 653,245.57 3,165,728.50
PART E SURFACE COURSE
AS EVALUATED 2,512,482.93 20.00% 502,496.59 150,748.98 653,245.57 3,165,728.50
AS SUBMITTED -
PART F BRIDGE CONSTRUCTION
AS EVALUATED -
AS SUBMITTED 1,783,566.59 20.00% 356,713.33 107,014.00 463,727.33 2,247,293.92
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
AS EVALUATED 1,783,566.59 20.00% 356,713.33 107,014.00 463,727.33 2,247,293.92
AS SUBMITTED 492,732.52 20.00% 98,546.50 29,563.95 128,110.45 620,842.97
PART H MISCELLANEOUS STRUCTURES
AS EVALUATED 492,732.52 20.00% 98,546.50 29,563.95 128,110.45 620,842.97
AS SUBMITTED
PART I PROVISIONAL SUM
AS EVALUATED
AS SUBMITTED
PART J DAYWORK
AS EVALUATED
AS SUBMITTED 6,569,201.27 1,205,465.38 388,733.35 1,594,198.73 8,163,400.00
TOTAL
AS EVALUATED 6,569,201.27 1,205,465.38 388,733.35 1,594,198.73 8,163,400.00

Preparation and Submission: Evaluation: Approval:

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

JOHN NESDAM Z. VENTOCILLA FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN WILFREDO L. RACELIS MA. CHYMBELIN D. IBAL
Engineer II Chief, Planning & Design Section Chief, Construction Section Engineer III Assisstant District Engineer
Maintenance Section OIC - Office of the Assistant District OIC - Office of the District Engineer
Date: November 27, 2020 Engineer
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
QUEZON 2ND DISTRICT ENGINEERING OFFICE
FORM ABC-2015-02-00
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 85 C.D.
TOTAL MARK-UP
ITEM NO. DESCRIPTION ESTIMATED DIRECT COST VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
AS SUBMITTED 104,559.92 8.00% 8,364.79 5,646.24 14,011.03 118,570.95
PART A FACILITIES FOR THE ENGINEER
AS EVALUATED 104,559.92 8.00% 8,364.79 5,646.24 14,011.03 118,570.95
AS SUBMITTED 728,785.24 6.85% 49,929.37 38,935.73 88,865.10 817,650.34
PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED 728,785.24 6.85% 49,929.37 38,935.73 88,865.10 817,650.34
AS SUBMITTED 442,435.65 20.00% 88,487.12 26,546.14 115,033.26 557,468.91
PART C EARTHWORKS
AS EVALUATED 442,435.65 20.00% 88,487.12 26,546.14 115,033.26 557,468.91
AS SUBMITTED 504,638.42 20.00% 100,927.68 30,278.31 131,205.99 635,844.41
PART D SUBBASE AND BASE COURSE
AS EVALUATED 504,638.42 20.00% 100,927.68 30,278.31 131,205.99 635,844.41
AS SUBMITTED 2,512,482.93 20.00% 502,496.59 150,748.98 653,245.57 3,165,728.50
PART E SURFACE COURSE
AS EVALUATED 2,512,482.93 20.00% 502,496.59 150,748.98 653,245.57 3,165,728.50
AS SUBMITTED -
PART F BRIDGE CONSTRUCTION
AS EVALUATED -
AS SUBMITTED 1,783,566.59 20.00% 356,713.33 107,014.00 463,727.33 2,247,293.92
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
AS EVALUATED 1,783,566.59 20.00% 356,713.33 107,014.00 463,727.33 2,247,293.92
AS SUBMITTED 492,732.52 20.00% 98,546.50 29,563.95 128,110.45 620,842.97
PART H MISCELLANEOUS STRUCTURES
AS EVALUATED 492,732.52 20.00% 98,546.50 29,563.95 128,110.45 620,842.97
AS SUBMITTED
PART I PROVISIONAL SUM
AS EVALUATED
AS SUBMITTED
PART J DAYWORK
AS EVALUATED
AS SUBMITTED 6,569,201.27 1,205,465.38 388,733.35 1,594,198.73 8,163,400.00
TOTAL
AS EVALUATED 6,569,201.27 1,205,465.38 388,733.35 1,594,198.73 8,163,400.00

Preparation and Submission: Evaluation: Approval:

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

JOHN NESDAM Z. VENTOCILLA FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN WILFREDO L. RACELIS MA. CHYMBELIN D. IBAL
Engineer II Chief, Planning & Design Section Chief, Construction Section Engineer III Assisstant District Engineer
Maintenance Section OIC - Office of the Assistant District OIC - Office of the District Engineer
Date: November 27, 2020 Engineer
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
QUEZON 2ND DISTRICT ENGINEERING OFFICE
FORM ABC-2015-02A-00
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 85 C.D.
ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
COST % VALUE COST
PART A FACILITIES FOR THE ENGINEER
AS SUBMITTED 1.00 l.s 103,284.92 8% 8,262.79 5,577.39 13,840.18 117,125.10 117,125.10
A.1.1 (3) Construction of Field Office for the Engineer
AS EVALUATED 1.00 l.s 103,284.92 8% 8,262.79 5,577.39 13,840.18 117,125.10 117,125.10
AS SUBMITTED 85.00 each 1,275.00 8% 102.00 68.85 170.85 1,445.85 17.01
A.1.4(1) Provision of Progress Photographs
AS EVALUATED 85.00 each 1,275.00 8% 102.00 68.85 170.85 1,445.85 17.01
AS SUBMITTED 104,559.92 8,364.79 5,646.24 14,011.03 118,570.95
TOTAL OF PART A
AS EVALUATED 104,559.92 8,364.79 5,646.24 14,011.03 118,570.95
PART B OTHER GENERAL REQUIREMENTS
AS SUBMITTED 2.00 each 10,221.28 20% 2,044.26 613.28 2,657.54 12,878.82 6,439.41
B.5 Project Billboard / Signboard
AS EVALUATED 2.00 each 10,221.28 20% 2,044.26 613.28 2,657.54 12,878.82 6,439.41
AS SUBMITTED 1.00 lump sum 164,270.78 8% 13,141.66 8,870.62 22,012.28 186,283.06 186,283.06
B.7(2) Occupational Safety and Health Program
AS EVALUATED 1.00 lump sum 164,270.78 8% 13,141.66 8,870.62 22,012.28 186,283.06 186,283.06
AS SUBMITTED 1.00 lump sum 434,293.18 8% 34,743.45 23,451.83 58,195.28 492,488.46 492,488.46
B.8(2) Traffic Management
AS EVALUATED 1.00 lump sum 434,293.18 8% 34,743.45 23,451.83 58,195.28 492,488.46 492,488.46
AS SUBMITTED 1.00 lump sum 120,000.00 0% - 6,000.00 6,000.00 126,000.00 126,000.00
B.9 Mobilization / Demobilization
AS EVALUATED 1.00 lump sum 120,000.00 0% - 6,000.00 6,000.00 126,000.00 126,000.00
AS SUBMITTED 728,785.24 49,929.37 38,935.73 88,865.10 817,650.34
TOTAL OF PART B
AS EVALUATED 728,785.24 49,929.37 38,935.73 88,865.10 817,650.34
PART C EARTHWORKS
Individual Removal of Trees (smalll a, 150 mm Ø up to 300 AS SUBMITTED 8.00 each 16,983.04 20% 3,396.61 1,018.98 4,415.59 21,398.63 2,674.83
100(3)a1
mm Ø) AS EVALUATED 8.00 each 16,983.04 20% 3,396.61 1,018.98 4,415.59 21,398.63 2,674.83
AS SUBMITTED 1,598.20 sq.m 129,230.46 20% 25,846.09 7,753.83 33,599.92 162,830.38 101.88
101(3)c2 Removal of Actual Structure/Obstruction (0.10m. thick, ACP)
AS EVALUATED 1,598.20 sq.m 129,230.46 20% 25,846.09 7,753.83 33,599.92 162,830.38 101.88
AS SUBMITTED 274.80 cu.m. 31,046.91 20% 6,209.38 1,862.81 8,072.19 39,119.10 142.35
102(2) Surplus Common Excavation
AS EVALUATED 274.80 cu.m. 31,046.91 20% 6,209.38 1,862.81 8,072.19 39,119.10 142.35
AS SUBMITTED 101.24 cu.m. 23,664.85 20% 4,732.97 1,419.89 6,152.86 29,817.71 294.52
103(1)a Structure Excavation (Common Soil)
AS EVALUATED 101.24 cu.m. 23,664.85 20% 4,732.97 1,419.89 6,152.86 29,817.71 294.52
AS SUBMITTED 34.03 cu.m 37,823.32 20% 7,564.66 2,269.40 9,834.06 47,657.38 1,400.45
103(3) Foundation Fill
AS EVALUATED 34.03 cu.m 37,823.32 20% 7,564.66 2,269.40 9,834.06 47,657.38 1,400.45
AS SUBMITTED 748.00 cu.m. 174,845.00 20% 34,969.00 10,490.70 45,459.70 220,304.70 294.53
103(6)a Pipe Culvert and Drain Excavation (Common Soil)
AS EVALUATED 748.00 cu.m. 174,845.00 20% 34,969.00 10,490.70 45,459.70 220,304.70 294.53
AS SUBMITTED 27.83 cu.m. 6,329.10 20% 1,265.82 379.75 1,645.57 7,974.67 286.55
104(1)a Embankment from roadway excavation (Common Soil)
AS EVALUATED 27.83 cu.m. 6,329.10 20% 1,265.82 379.75 1,645.57 7,974.67 286.55
AS SUBMITTED 1,393.99 sq.m 22,512.97 20% 4,502.59 1,350.78 5,853.37 28,366.34 20.35
105(1)a Subgrade Preparation (Common Material)
AS EVALUATED 1,393.99 sq.m 22,512.97 20% 4,502.59 1,350.78 5,853.37 28,366.34 20.35
AS SUBMITTED 442,435.65 88,487.12 26,546.14 115,033.26 557,468.91
TOTAL OF PART C
AS EVALUATED 442,435.65 88,487.12 26,546.14 115,033.26 557,468.91
PART D SUBBASE AND BASE COURSE
AS SUBMITTED 289.48 cu.m. 504,638.42 20% 100,927.68 30,278.31 131,205.99 635,844.41 2,196.53
200(1) Aggregate Subbase Course
AS EVALUATED 289.48 cu.m. 504,638.42 20% 100,927.68 30,278.31 131,205.99 635,844.41 2,196.53
AS SUBMITTED 504,638.42 100,927.68 30,278.31 131,205.99 635,844.41
TOTAL OF PART D
AS EVALUATED 504,638.42 100,927.68 30,278.31 131,205.99 635,844.41
PART E SURFACE COURSE
Portland Cement Concrete Pavement (Unreinforced) (0.28 m AS SUBMITTED 366.80 sq.m 656,454.63 20% 131,290.93 39,387.28 170,678.21 827,132.84 2,254.99
311(1)e1
thick, 14 days) AS EVALUATED 366.80 sq.m 656,454.63 20% 131,290.93 39,387.28 170,678.21 827,132.84 2,254.99
Portland Cement Concrete Pavement (Reinforced) (0.28 m AS SUBMITTED 877.70 sq.m 1,856,028.30 20% 371,205.66 111,361.70 482,567.36 2,338,595.66 2,664.46
311(2)e1
thick, 14 days) AS EVALUATED 877.70 sq.m 1,856,028.30 20% 371,205.66 111,361.70 482,567.36 2,338,595.66 2,664.46
AS SUBMITTED 2,512,482.93 502,496.59 150,748.98 653,245.57 3,165,728.50
TOTAL OF PART E
AS EVALUATED 2,512,482.93 502,496.59 150,748.98 653,245.57 3,165,728.50
Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:

JOHN NESDAM Z. VENTOCILLA FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN

Engineer II Chief, Planning & Design Section Chief, Construction Section
Maintenance Section
Date: November 27, 2020
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
QUEZON 2ND DISTRICT ENGINEERING OFFICE
FORM ABC-2015-02A-00
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 85 C.D.
ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
COST % VALUE COST
PART A FACILITIES FOR THE ENGINEER
AS SUBMITTED 1.00 l.s 103,284.92 8% 8,262.79 5,577.39 13,840.18 117,125.10 117,125.10
A.1.1 (3) Construction of Field Office for the Engineer
AS EVALUATED 1.00 l.s 103,284.92 8% 8,262.79 5,577.39 13,840.18 117,125.10 117,125.10
AS SUBMITTED 85.00 each 1,275.00 8% 102.00 68.85 170.85 1,445.85 17.01
A.1.4(1) Provision of Progress Photographs
AS EVALUATED 85.00 each 1,275.00 8% 102.00 68.85 170.85 1,445.85 17.01
AS SUBMITTED 104,559.92 8,364.79 5,646.24 14,011.03 118,570.95
TOTAL OF PART A
AS EVALUATED 104,559.92 8,364.79 5,646.24 14,011.03 118,570.95
PART B OTHER GENERAL REQUIREMENTS
AS SUBMITTED 2.00 each 10,221.28 20% 2,044.26 613.28 2,657.54 12,878.82 6,439.41
B.5 Project Billboard / Signboard
AS EVALUATED 2.00 each 10,221.28 20% 2,044.26 613.28 2,657.54 12,878.82 6,439.41
AS SUBMITTED 1.00 lump sum 164,270.78 8% 13,141.66 8,870.62 22,012.28 186,283.06 186,283.06
B.7(2) Occupational Safety and Health Program
AS EVALUATED 1.00 lump sum 164,270.78 8% 13,141.66 8,870.62 22,012.28 186,283.06 186,283.06
AS SUBMITTED 1.00 lump sum 434,293.18 8% 34,743.45 23,451.83 58,195.28 492,488.46 492,488.46
B.8(2) Traffic Management
AS EVALUATED 1.00 lump sum 434,293.18 8% 34,743.45 23,451.83 58,195.28 492,488.46 492,488.46
AS SUBMITTED 1.00 lump sum 120,000.00 0% - 6,000.00 6,000.00 126,000.00 126,000.00
B.9 Mobilization / Demobilization
AS EVALUATED 1.00 lump sum 120,000.00 0% - 6,000.00 6,000.00 126,000.00 126,000.00
AS SUBMITTED 728,785.24 49,929.37 38,935.73 88,865.10 817,650.34
TOTAL OF PART B
AS EVALUATED 728,785.24 49,929.37 38,935.73 88,865.10 817,650.34
PART C EARTHWORKS
Individual Removal of Trees (smalll a, 150 mm Ø up to 300 AS SUBMITTED 8.00 each 16,983.04 20% 3,396.61 1,018.98 4,415.59 21,398.63 2,674.83
100(3)a1
mm Ø) AS EVALUATED 8.00 each 16,983.04 20% 3,396.61 1,018.98 4,415.59 21,398.63 2,674.83
AS SUBMITTED 1,598.20 sq.m 129,230.46 20% 25,846.09 7,753.83 33,599.92 162,830.38 101.88
101(3)c2 Removal of Actual Structure/Obstruction (0.10m. thick, ACP)
AS EVALUATED 1,598.20 sq.m 129,230.46 20% 25,846.09 7,753.83 33,599.92 162,830.38 101.88
AS SUBMITTED 274.80 cu.m. 31,046.91 20% 6,209.38 1,862.81 8,072.19 39,119.10 142.35
102(2) Surplus Common Excavation
AS EVALUATED 274.80 cu.m. 31,046.91 20% 6,209.38 1,862.81 8,072.19 39,119.10 142.35
AS SUBMITTED 101.24 cu.m. 23,664.85 20% 4,732.97 1,419.89 6,152.86 29,817.71 294.52
103(1)a Structure Excavation (Common Soil)
AS EVALUATED 101.24 cu.m. 23,664.85 20% 4,732.97 1,419.89 6,152.86 29,817.71 294.52
AS SUBMITTED 34.03 cu.m 37,823.32 20% 7,564.66 2,269.40 9,834.06 47,657.38 1,400.45
103(3) Foundation Fill
AS EVALUATED 34.03 cu.m 37,823.32 20% 7,564.66 2,269.40 9,834.06 47,657.38 1,400.45
AS SUBMITTED 748.00 cu.m. 174,845.00 20% 34,969.00 10,490.70 45,459.70 220,304.70 294.53
103(6)a Pipe Culvert and Drain Excavation (Common Soil)
AS EVALUATED 748.00 cu.m. 174,845.00 20% 34,969.00 10,490.70 45,459.70 220,304.70 294.53
AS SUBMITTED 27.83 cu.m. 6,329.10 20% 1,265.82 379.75 1,645.57 7,974.67 286.55
104(1)a Embankment from roadway excavation (Common Soil)
AS EVALUATED 27.83 cu.m. 6,329.10 20% 1,265.82 379.75 1,645.57 7,974.67 286.55
AS SUBMITTED 1,393.99 sq.m 22,512.97 20% 4,502.59 1,350.78 5,853.37 28,366.34 20.35
105(1)a Subgrade Preparation (Common Material)
AS EVALUATED 1,393.99 sq.m 22,512.97 20% 4,502.59 1,350.78 5,853.37 28,366.34 20.35
AS SUBMITTED 442,435.65 88,487.12 26,546.14 115,033.26 557,468.91
TOTAL OF PART C
AS EVALUATED 442,435.65 88,487.12 26,546.14 115,033.26 557,468.91
PART D SUBBASE AND BASE COURSE
AS SUBMITTED 289.48 cu.m. 504,638.42 20% 100,927.68 30,278.31 131,205.99 635,844.41 2,196.53
200(1) Aggregate Subbase Course
AS EVALUATED 289.48 cu.m. 504,638.42 20% 100,927.68 30,278.31 131,205.99 635,844.41 2,196.53
AS SUBMITTED 504,638.42 100,927.68 30,278.31 131,205.99 635,844.41
TOTAL OF PART D
AS EVALUATED 504,638.42 100,927.68 30,278.31 131,205.99 635,844.41
PART E SURFACE COURSE
Portland Cement Concrete Pavement (Unreinforced) (0.28 m AS SUBMITTED 366.80 sq.m 656,454.63 20% 131,290.93 39,387.28 170,678.21 827,132.84 2,254.99
311(1)e1
thick, 14 days) AS EVALUATED 366.80 sq.m 656,454.63 20% 131,290.93 39,387.28 170,678.21 827,132.84 2,254.99
Portland Cement Concrete Pavement (Reinforced) (0.28 m AS SUBMITTED 877.70 sq.m 1,856,028.30 20% 371,205.66 111,361.70 482,567.36 2,338,595.66 2,664.46
311(2)e1
thick, 14 days) AS EVALUATED 877.70 sq.m 1,856,028.30 20% 371,205.66 111,361.70 482,567.36 2,338,595.66 2,664.46
AS SUBMITTED 2,512,482.93 502,496.59 150,748.98 653,245.57 3,165,728.50
TOTAL OF PART E
AS EVALUATED 2,512,482.93 502,496.59 150,748.98 653,245.57 3,165,728.50
Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:

JOHN NESDAM Z. VENTOCILLA FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN

Engineer II Chief, Planning & Design Section Chief, Construction Section
Maintenance Section
Date: November 27, 2020
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
QUEZON 2ND DISTRICT ENGINEERING OFFICE
FORM ABC-2015-02A-00
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 85 C.D.
ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
COST % VALUE COST
PART F BRIDGE CONSTRUCTION
AS SUBMITTED
AS EVALUATED
AS SUBMITTED
TOTAL OF PART F
AS EVALUATED
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
AS SUBMITTED 241.38 lm 1,290,320.93 20% 258,064.19 77,419.26 335,483.45 1,625,804.38 6,735.46
500(1)a3 Pipe Culverts (910mm dia., Class II, RCPC)
AS EVALUATED 241.38 lm 1,290,320.93 20% 258,064.19 77,419.26 335,483.45 1,625,804.38 6,735.46
AS SUBMITTED 14.00 ea. 364,879.69 20% 72,975.94 21,892.78 94,868.72 459,748.41 32,839.17
502(1)a3 Manholes (910 mm. dia., Concrete)
AS EVALUATED 14.00 ea. 364,879.69 20% 72,975.94 21,892.78 94,868.72 459,748.41 32,839.17
AS SUBMITTED 14.00 ea. 49,714.39 20% 9,942.88 2,982.86 12,925.74 62,640.13 4,474.30
502(2)a3 Inlets, type (910 mm. dia.)
AS EVALUATED 14.00 ea. 49,714.39 20% 9,942.88 2,982.86 12,925.74 62,640.13 4,474.30
AS SUBMITTED 14.00 ea. 78,651.58 20% 15,730.32 4,719.10 20,449.42 99,101.00 7,078.64
502(4)a3 Concrete Covers (910 mm dia.)
AS EVALUATED 14.00 ea. 78,651.58 20% 15,730.32 4,719.10 20,449.42 99,101.00 7,078.64
AS SUBMITTED 1,783,566.59 356,713.33 107,014.00 463,727.33 2,247,293.92
TOTAL OF PART G
AS EVALUATED 1,783,566.59 356,713.33 107,014.00 463,727.33 2,247,293.92
PART H MISCELLANEOUS STRUCTURES
AS SUBMITTED 151.00 pc. 242,946.92 20% 48,589.38 14,576.82 63,166.20 306,113.12 2,027.24
600(7) Curb and Gutter (Precast)
AS EVALUATED 151.00 pc. 242,946.92 20% 48,589.38 14,576.82 63,166.20 306,113.12 2,027.24
AS SUBMITTED 256.27 sq.m 146,541.46 20% 29,308.29 8,792.49 38,100.78 184,642.24 720.49
601(1) Sidewalk (100 mm. thk.)
AS EVALUATED 256.27 sq.m 146,541.46 20% 29,308.29 8,792.49 38,100.78 184,642.24 720.49
Regulatory Signs (600x1000 mm, R5-3PB, Parking Signs, No AS SUBMITTED 2.00 each 14,603.90 20% 2,920.78 876.23 3,797.01 18,400.91 9,200.46
605(2)w2
Parking - Anytime (Plate)) AS EVALUATED 2.00 each 14,603.90 20% 2,920.78 876.23 3,797.01 18,400.91 9,200.46
AS SUBMITTED 91.80 sq.m 88,640.24 20% 17,728.05 5,318.41 23,046.46 111,686.70 1,216.63
612(1) Reflectorized Thermoplastic Pavement Markings White
AS EVALUATED 91.80 sq.m 88,640.24 20% 17,728.05 5,318.41 23,046.46 111,686.70 1,216.63
AS SUBMITTED 492,732.52 98,546.50 29,563.95 128,110.45 620,842.97
TOTAL OF PART H
AS EVALUATED 492,732.52 98,546.50 29,563.95 128,110.45 620,842.97
PART I PROVISIONAL SUM
AS SUBMITTED
AS EVALUATED
AS SUBMITTED
TOTAL OF PART I
AS EVALUATED
PART J DAYWORK
AS SUBMITTED
AS EVALUATED
AS SUBMITTED
TOTAL OF PART J
AS EVALUATED
AS SUBMITTED 6,569,201.27 1,205,465.38 388,733.35 1,594,198.73 8,163,400.00
GRAND TOTAL
AS EVALUATED 6,569,201.27 1,205,465.38 388,733.35 1,594,198.73 8,163,400.00

Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:

JOHN NESDAM Z. VENTOCILLA FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN

Engineer II Chief, Planning & Design Section Chief, Construction Section
Maintenance Section
Date: November 27, 2020
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
QUEZON 2ND DISTRICT ENGINEERING OFFICE
FORM ABC-2015-02A-00
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 85 C.D.
ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
COST % VALUE COST
PART F BRIDGE CONSTRUCTION
AS SUBMITTED
AS EVALUATED
AS SUBMITTED
TOTAL OF PART F
AS EVALUATED
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
AS SUBMITTED 241.38 lm 1,290,320.93 20% 258,064.19 77,419.26 335,483.45 1,625,804.38 6,735.46
500(1)a3 Pipe Culverts (910mm dia., Class II, RCPC)
AS EVALUATED 241.38 lm 1,290,320.93 20% 258,064.19 77,419.26 335,483.45 1,625,804.38 6,735.46
AS SUBMITTED 14.00 ea. 364,879.69 20% 72,975.94 21,892.78 94,868.72 459,748.41 32,839.17
502(1)a3 Manholes (910 mm. dia., Concrete)
AS EVALUATED 14.00 ea. 364,879.69 20% 72,975.94 21,892.78 94,868.72 459,748.41 32,839.17
AS SUBMITTED 14.00 ea. 49,714.39 20% 9,942.88 2,982.86 12,925.74 62,640.13 4,474.30
502(2)a3 Inlets, type (910 mm. dia.)
AS EVALUATED 14.00 ea. 49,714.39 20% 9,942.88 2,982.86 12,925.74 62,640.13 4,474.30
AS SUBMITTED 14.00 ea. 78,651.58 20% 15,730.32 4,719.10 20,449.42 99,101.00 7,078.64
502(4)a3 Concrete Covers (910 mm dia.)
AS EVALUATED 14.00 ea. 78,651.58 20% 15,730.32 4,719.10 20,449.42 99,101.00 7,078.64
AS SUBMITTED 1,783,566.59 356,713.33 107,014.00 463,727.33 2,247,293.92
TOTAL OF PART G
AS EVALUATED 1,783,566.59 356,713.33 107,014.00 463,727.33 2,247,293.92
PART H MISCELLANEOUS STRUCTURES
AS SUBMITTED 151.00 pc. 242,946.92 20% 48,589.38 14,576.82 63,166.20 306,113.12 2,027.24
600(7) Curb and Gutter (Precast)
AS EVALUATED 151.00 pc. 242,946.92 20% 48,589.38 14,576.82 63,166.20 306,113.12 2,027.24
AS SUBMITTED 256.27 sq.m 146,541.46 20% 29,308.29 8,792.49 38,100.78 184,642.24 720.49
601(1) Sidewalk (100 mm. thk.)
AS EVALUATED 256.27 sq.m 146,541.46 20% 29,308.29 8,792.49 38,100.78 184,642.24 720.49
Regulatory Signs (600x1000 mm, R5-3PB, Parking Signs, No AS SUBMITTED 2.00 each 14,603.90 20% 2,920.78 876.23 3,797.01 18,400.91 9,200.46
605(2)w2
Parking - Anytime (Plate)) AS EVALUATED 2.00 each 14,603.90 20% 2,920.78 876.23 3,797.01 18,400.91 9,200.46
AS SUBMITTED 91.80 sq.m 88,640.24 20% 17,728.05 5,318.41 23,046.46 111,686.70 1,216.63
612(1) Reflectorized Thermoplastic Pavement Markings White
AS EVALUATED 91.80 sq.m 88,640.24 20% 17,728.05 5,318.41 23,046.46 111,686.70 1,216.63
AS SUBMITTED 492,732.52 98,546.50 29,563.95 128,110.45 620,842.97
TOTAL OF PART H
AS EVALUATED 492,732.52 98,546.50 29,563.95 128,110.45 620,842.97
PART I PROVISIONAL SUM
AS SUBMITTED
AS EVALUATED
AS SUBMITTED
TOTAL OF PART I
AS EVALUATED
PART J DAYWORK
AS SUBMITTED
AS EVALUATED
AS SUBMITTED
TOTAL OF PART J
AS EVALUATED
AS SUBMITTED 6,569,201.27 1,205,465.38 388,733.35 1,594,198.73 8,163,400.00
GRAND TOTAL
AS EVALUATED 6,569,201.27 1,205,465.38 388,733.35 1,594,198.73 8,163,400.00

Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:

JOHN NESDAM Z. VENTOCILLA FAUSTINO MARK ANTHONY S. DE LA CRUZ JUAN J. PANGANIBAN

Engineer II Chief, Planning & Design Section Chief, Construction Section
Maintenance Section
Date: November 27, 2020
 BACK UP COMPUTATION

Project : OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324

Location : Tiaong, Quezon

PART A FACILITIES FOR THE ENGINEER

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

Qty = 1.00 l.s

A.1.4 (1) Provision of Progress Photographs

Qty = 85.00 each

PART B OTHER GENERAL REQUIREMENTS

B.5 Project Billboard / Signboard

Qty = 2.00 each

B.7(2) Occupational Safety and Health Program

Qty = 1.00 l.s.

B.8 Traffic Management

Qty = 1.00 l.s.

B.9 Mobilization / Demobilization

Qty = 1.00 l.s.

PART C EARTHWORKS

100(3)a1 Individual Removal of Trees (smalll a, 150 mm Ø up to 300 mm Ø)

Qty = 8.00 each

101(3)c2 Removal of Actual Structures/Obstruction (Asphalt Concrete Pavement 0.10 m Thick. )

Station Length (m) Width (m) Area (sq.m)

@ Both Sides
K0092+193.00 to K0092 + 324.00 131 6.10 799.10
Total 799.10

Qty = 1,598.20 sq.m

*Removal of 0.2m thick Asphalt Concrete Pavement as validated

102(2) Surplus Common Excavation

Volume = 434.62 cu.m. (see quantity sheet)

*Less Volume of Removal of Asphalt Concrete Pavement

Area = 1,598.20 sq.m
Thickness = 0.10 m
Volume = 159.82 cu.m

Qty = 274.80 cu.m.

 103(1)a Structure Excavation (Common Soil)

Length (m) Height (m) Width (m) No. of Manhole Volume (cu.m)
1.73 2.20 1.90 14.00 101.24

Qty = 101.24 cu.m.

103(3) Foundation Fill

RCPC

Length (m) Width (m) Thickness (m) Volume (cu.m)

241.38 1.41 0.10 34.03

Qty = 34.03 cu.m

103(6)a Pipe Culvert and Drain Excavation (Common Soil)

Qty = 748.00 cu.m. (see quantity sheet)

104(1)a Embankment from roadway excavation (Common Soil)

Qty = 27.83 cu.m. (see quantity sheet)

105(1)a Subgrade Preparation (Common Material)

Station Length (m) Width (m) Area (sq.m)

@ Left Side
ROAD K0092 + 193 to K0092 + 324 131 4.75 622.25
GUTTER K0092 + 193 to K0092 + 324 106.78 0.70 74.75
@ Right Side
ROAD K0092 + 193 to K0092 + 324 131 4.75 622.25
GUTTER K0092 + 193 to K0092 + 324 106.78 0.70 74.75
Sub-Total 1,393.99

Qty = 1,393.99 sq.m

PART D SUBBASE AND BASE COURSE

200(1) Aggregate Subbase Course

Station Length (m) Width (m) Area (sq.m)

@ Left Side
ROAD K0092 + 193 to K0092 + 324 131 4.75 622.25
GUTTER K0092 + 193 to K0092 + 324 106.78 0.70 74.75
SIDEWALK K0092 + 193 to K0092 + 324 106.78 1.20 128.14
@ Right Side
ROAD K0092 + 193 to K0092 + 324 131 4.75 622.25
GUTTER K0092 + 193 to K0092 + 324 106.78 0.70 74.75
SIDEWALK K0092 + 193 to K0092 + 324 106.78 1.20 128.14

ROAD SUBTOTAL = 1,244.50 x 0.20

SIDEWALK AND GUTTER SUBTOTAL = 405.76 x 0.10

Qty = 289.48 cu.m.

PART E SURFACE COURSE
311(2)e1 Portland Cement Concrete Pavement (Reinforced) - 0.28 m thick, 14 days

Station Length (m) Width (m) Area (sq.m)

@ Left Side
K0092 +193 to K0092 + 324 131.00 3.35 438.85
@ Right Side
K0092 +193 to K0092 + 324 131.00 3.35 438.85
Total 877.70

Qty = 877.70 sq.m

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

Station Length (m) Width (m) Area (sq.m)

@ Left Side
K0092 +193 to K0092 + 324 131.00 1.40 183.40
@ Right Side
K0092 +193 to K0092 + 324 131.00 1.40 183.40
Total 366.80

Qty = 366.80 sq.m

PART F DRAINAGE AND SLOPE PROTECTION

500(1)a3 Pipe Culverts (910mm dia., Class II, RCPC)

Station Length (lm)

@ Left Side
K0092 + 193 to K0092 + 324 120.69
@ Right Side
K0092 + 193 to K0092 + 324 120.69
Total 241.38

Qty = 241.38 lm (see schedule at drainage plan)

502(1)a3 Manholes (910 mm dia., Concrete)

Qty = 14.00 ea.

502(2)a3 Inlets, type (910mm dia.)

Qty = 14.00 ea.

502(4)a3 Concrete covers (910 mm dia.)

Qty = 14.00 ea.

PART G MISCELLANEOUS STRUCTURES

600(7) Curb and Gutter (Precast)

Station Length (m) Width (m) Area (sq.m)

@ Left Side
GUTTER K0092 + 193 to K0092 + 324 106.78 0.70 74.75
@ Right Side
GUTTER K0092 + 193 to K0092 + 324 106.78 0.70 74.75

Qty = 151.00 pc.

 601(1) Sidewalk (100mm thk.)

Length (m) Width (m) Area (sq.m)

213.56 1.20 256.27

Qty = 256.27 sq.m

605(2)w2 Regulatory Signs (600x1000 mm, R5-3PB, Parking Signs, No Parking - Anytime (Plate))

STATION
RIGHT SIDE K0092+280.00
LEFT SIDE K0092+240.00

Qty = 2.00 each

612(1) Reflectorized Thermoplastic Pavement Markings White

Edge Line
Station Length (m) Width (m) Area (sq.m)
@ Left Side
K0092 + 193 to K0092 + 324 131.00 0.10 13.1
@ Right Side
K0092 + 193 to K0092 + 324 131.00 0.10 13.1
Total 26.2

Broken Line
Station Length (m) Width (m) Area (sq.m)
@ Left Side
K0092 + 193 to K0092 + 324 44 0.15 6.6
@ Right Side
K0092 + 193 to K0092 + 324 44 0.15 6.6
Total 13.2

Center Line
Station Length (m) Width (m) Area (sq.m)
@ Left Side
K0092 + 193 to K0092 + 324 131 0.20 26.2
@ Right Side
K0092 + 193 to K0092 + 324 131 0.20 26.2
Total 52.4

Qty = 91.80 sq.m

Prepared by:

JOHN NESDAM Z. VENTOCILLA

Engineer II
 BACK UP COMPUTATION

Project : OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved
Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324

Location : Tiaong, Quezon

Item No. : 102(2) & 104(1)a
Description : Surplus Common Excavation & Embankment from roadway excavation (Common Soil)

AREA (sq.m.) VOLUME (cu.m)

DIST.
STATION CUT FILL CUT FILL
(M)
LEFT RIGHT LEFT RIGHT LEFT RIGHT LEFT RIGHT
K0092 + 193.00 1.850 1.580 0.100 -
7.00 12.635 11.515 0.770 -
K0092 + 200.00 1.760 1.710 0.120 -
20.00 34.400 36.200 3.200 -
K0092 + 220.00 1.680 1.910 0.200 -
20.00 32.800 39.600 4.800 -
K0092 + 240.00 1.600 2.050 0.280 -
20.00 31.400 39.800 6.000 -
K0092 + 260.00 1.540 1.930 0.320 -
20.00 30.000 40.700 5.600 -
K0092 + 280.00 1.460 2.140 0.240 -
20.00 28.900 43.500 4.100 -
K0092 + 300.00 1.430 2.210 0.170 -
24.00 34.560 53.400 3.360 -
K0092 + 324.00 1.450 2.240 0.110 -

131.00
SUB - TOTAL : 204.70 264.72 27.83 -
TOTAL : 469.41 27.83

ITEM 104(1)a : FILL = 27.830 cu.m

ITEM 102(2) : CUT-(FILL/0.8) = 434.620 cu.m

Prepared by:

JOHN NESDAM Z. VENTOCILLA

Engineer II
 BACK UP COMPUTATION

Project : OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of
Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324

Location : Tiaong, Quezon

Item No. : 103(6)a
Description : Pipe Culvert and Drain Excavation (Common Soil)

AREA (sq.m) VOLUME (cu.m)

STATION DIST.(M)
LEFT RIGHT LEFT RIGHT
K0092 + 193.00 3.320 3.190
7.00 23.065 23.065
K0092 + 200.00 3.270 3.400
20.00 65.200 66.100
K0092 + 220.00 3.250 3.210
20.00 65.300 63.300
K0092 + 240.00 3.280 3.120
20.00 55.900 61.100
K0092 + 260.00 2.310 2.990
20.00 56.200 63.800
K0092 + 280.00 3.310 3.390
20.00 66.100 71.100
K0092 + 300.00 3.300 3.720
24.00 78.720 90.240
K0092 + 324.00 3.260 3.800

131.00
TOTAL : 410.49 438.71

VOLUME
LEFT 410.49 cu.m.
RIGHT 438.71 cu.m.
SUBTOTAL : 849.19 cu.m.

LESS VOLUME OF MANHOLE:

NO. OF MANHOLE L (m) W (m) H (m) VOLUME (cu.m)
14.00 1.73 1.90 2.20 101.24 cu.m

TOTAL : 747.95 cu.m

SAY ….. 748.00 cu.m

Prepared by:

JOHN NESDAM Z. VENTOCILLA

Engineer II
 COMPUTATION OF ESTIMATED PROJECT DURATION
(BASED ON DEPARTMENT ORDER 44, SERIES OF 2012)

PROJECT : OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/
Reconstruction/ Upgrading of Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092
+ 193 - K0092 + 324
LOCATION : Tiaong, Quezon

AMOUNT: P 8,330,000.00

PROJECT CATEGORY : Roads

117 Calendar Days as per D.O. 44 series of 2012 --- P 20

X Calendar Days as per D.O. 44 series of 2012 --- P 8.33
36 Calendar Days as per D.O. 44 series of 2012 --- P 5

By interpolation:
102 C.D. - 32 C.D. X CD - 32 CD
=
20M - 5M 8M - 5M
X = 53.98 calendar days

WORKING DAYS : 54.00 calendar days

UNWORKABLE DAYS : 31.00 calendar days

PROJECT DURATION : 85.00 calendar days

Prepared by:

JOHN NESDAM Z. VENTOCILLA

Engineer II
Project : OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged Paved Roads – Primary
Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Location : Tiaong, Quezon

COMPUTATION OF NET WORKING DAYS

DESCRIPTION FEB MAR APR MAY JUN JUL AUG SEP TOTAL
CALENDAR DAY 29 31 25 85
SUNDAYS 4 4 4 12
NATIONAL HOLIDAYS 0 0 2 2
RAINY DAYS 5 5 7 17
TOTAL NON-WORKING DAYS 9 9 13 31
NET WORKING DAYS 20 22 12 54
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

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 : lump sum
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated : 1.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor
a. Foreman 1 40 101.45 4,058.00
b. Skilled Laborer 3 40 73.29 8,794.80
c. Unskilled Laborer 5 40 56.46 11,292.00

Sub - Total for A.1 - As Submitted 24,144.80

A.2 Labor
a. Foreman 1 40 101.45 4,058.00
b. Skilled Laborer 3 40 73.29 8,794.80
c. Unskilled Laborer 5 40 56.46 11,292.00

Sub - Total for A.2 - As Evaluated 24,144.80

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

Sub - Total for B.1 - As Submitted 0.00

B.2 Equipment

Sub - Total for B.2 - As Evaluated 0.00

C.1 Total (A.1 + B.1) - As Submitted 24,144.80
C.2 Total (A.2 + B.2) - As Evaluated 24,144.80
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 24,144.80
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 24,144.80
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials

a. 1/4 x 4 x 8 Plywood Marine pc. 11.00 500.00 5,500.00

b. Good Lumber bd.ft. 459.37 60.00 27,562.20
c. Corrugated Roofing, Gauge 26 sq.m. 36.00 255.00 9,180.00
d. 2" x 4" Door Hinges pc. 4.00 70.00 280.00
e. 2" x 3" Window Hinges pc. 8.00 41.00 328.00
f. Porland Cement bag 43.00 250.00 10,750.00
g. Gravel, 3/4 cu.m. 4.00 1,367.28 5,469.12
h. Sand cu.m. 2.00 1,367.28 2,734.56
i. Reinforcing Steel Bar Grade 40 kg. 153.14 41.00 6,278.74
j. CHB Ordinary 4" pc. 163.00 15.00 2,445.00
k. Fascia Board (1/2 x 12" Marine Plywood) l.m. 23.60 93.75 2,212.50
l. Ridge Roll l.m. 7.20 100.00 720.00
m. 20 watts Flourescent LF set 3.00 255.00 765.00
n. Duplex Convenience Outlet set 2.00 130.00 260.00
o. One Gang Switch set 1.00 95.00 95.00
p. Panel Board & Cabinet set 1.00 1,320.00 1,320.00
q. #16 G.I Tie Wires kg. 3.00 80.00 240.00
r. Miscellaneous (Forms, CWN, Bolts, Electrical Wires, etc.) lot 1.00 3,000.00 3,000.00

Sub - Total for F.1 - As Submitted 79,140.12

F.2 Materials

a. 1/4 x 4 x 8 Plywood Marine pc. 11.00 500.00 5,500.00

b. Good Lumber bd.ft. 459.37 60.00 27,562.20
c. Corrugated Roofing, Gauge 26 sq.m. 36.00 255.00 9,180.00
d. 2" x 4" Door Hinges pc. 4.00 70.00 280.00
e. 2" x 3" Window Hinges pc. 8.00 41.00 328.00
f. Porland Cement bag 43.00 250.00 10,750.00
g. Gravel, 3/4 cu.m. 4.00 1,367.28 5,469.12
h. Sand cu.m. 2.00 1,367.28 2,734.56
i. Reinforcing Steel Bar Grade 40 kg. 153.14 41.00 6,278.74
j. CHB Ordinary 4" pc. 163.00 15.00 2,445.00
k. Fascia Board (1/2 x 12" Marine Plywood) l.m. 23.60 93.75 2,212.50
l. Ridge Roll l.m. 7.20 100.00 720.00
m. 20 watts Flourescent LF set 3.00 255.00 765.00
n. Duplex Convenience Outlet set 2.00 130.00 260.00
o. One Gang Switch set 1.00 95.00 95.00
p. Panel Board & Cabinet set 1.00 1,320.00 1,320.00
q. #16 G.I Tie Wires kg. 3.00 80.00 240.00
r. Miscellaneous (Forms, CWN, Bolts, Electrical Wires, etc.) lot 1.00 3,000.00 3,000.00

Sub - Total for F.2 - As Evaluated 79,140.12

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 103,284.92
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 103,284.92
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 8,262.79
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 8,262.79
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 5,577.39
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 5,577.39
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 117,125.10
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 117,125.10

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
 DETAILED CALCULATIONS OF FIELD OFFICE

Structural Concrete:
Volume:
L W H Q
Footing 0.6 0.6 0.2 6 0.432 Cement 43 bags
Column 0.2 0.2 1.6 6 0.384 Sand 2 cu.m.
WF 0.35 10.4 0.15 1 0.546 Gravel 4 cu.m.
Slab 6 3 0.1 1 1.8
CHB Mortar Cement 10.00 Sand 0.57
CHB Plaster Cement 4.00 Sand 0.21
3.162
Reinforcing Steel Bar:
w/m
Footing x 10 mmØ 0.6165 0.6 4 6 8.88
Footing y 10 mmØ 0.6165 0.6 4 6 8.88
Column 12 mmØ 0.8878 2 4 6 42.62
Stirrups 10 mmØ 0.6165 0.58 9 6 19.31
WF 10 mmØ 0.6165 10.4 1 1 6.41
Slab 10 mmØ 0.6165 10 3 1 18.50
10 mmØ 0.6165 5 6 1 18.50
Hor. Vert.
For CHB 10 mmØ 0.6165 27.95 20.8 30.06
153.14 kgs.
100mm Thk. Concrete Hollow Blocks
Ht. L
Area: 1.25 10.4 13 sq.m.
163 pcs.

Corrugated Roofing Sheet #26 Ridge Roll:

Wdth L Length: 7.2 m.
Area: 5 7.2 36 sq.m.

Fascia Board (1/2 x 12" HardiFlex)

Length: 23.6 m.

1/4" x 4 x 8 Marine Plywood

Door Openings:
Area: 0.9 2.1 1 1.89 sq.m. Door = 1.1 x 0.9 = 0.99
Window = W1 + W2 = 3.6
Window 4.59 sq.m.
Area: 1.2 1.2 2 2.88 sq.m. Hinge
1.2 0.6 1 0.72 sq.m. 2 x 4 Door Hinge 4 pcs.
2 x 3 Window Hinge 8 pcs.
Wall (Double) Ht L
Area: 1.8 12 21.6 sq.m.
0.3 6 1.8 sq.m.
23.4
Less openings: 18.81 sq.m. Size: 1.2 2.4
Total Area: 24.3 sq.m. Wastage (30%) 31.59
Quantity: 11.00 pcs.
Good Lumber
L cu.in. bd.ft.
2x2 2 2 3996.06 144 111.00
2x3 2 3 2267.72 144 94.49
2x4 2 4 1381.89 144 76.77
2x5 2 5 1161.42 144 80.65
3x5 3 5 472.44 144 49.21
4x4 4 4 425.20 144 47.24
459.37 bd.ft.

1 x 20 watts FLF
Quantity: 3 set

Duplex Convenience Outlet

Quantity: 2 set

One Gang Switch

Quantity: 1 set

Panel Board & Cabinet

Quantity: 1 set
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

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

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

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

Sub - Total for A.1 - As Submitted 0.00

A.2 Labor

Sub - Total for A.2 - As Evaluated 0.00

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

Sub - Total for B.1 - As Submitted 0.00

B.2 Equipment

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 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 0.00
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 0.00
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials

a. Developing each 1 15.00 15.00

Sub - Total for F.1 - As Submitted 15.00

F.2 Materials

a. Developing each 1 15.00 15.00

Sub - Total for F.2 - As Evaluated 15.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 15.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 15.00
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 8% of G.1 1.20
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 1.20
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 0.81
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 0.81
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 17.01
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 17.01

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

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
Output per hour - As Evaluated : 1.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor
a. Foreman 1 4 101.45 405.80
b. Skilled Laborer 1 4 73.29 293.16
c. Unskilled Laborer 2 4 56.46 451.68

Sub - Total for A.1 - As Submitted 1,150.64

A.2 Labor
a. Foreman 1 4 101.45 405.80
b. Skilled Laborer 1 4 73.29 293.16
c. Unskilled Laborer 2 4 56.46 451.68

Sub - Total for A.2 - As Evaluated 1,150.64

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

Sub - Total for B.1 - As Submitted 0.00

B.2 Equipment

Sub - Total for B.2 - As Evaluated 0.00

C.1 Total (A.1 + B.1) - As Submitted 1,150.64
C.2 Total (A.2 + B.2) - As Evaluated 1,150.64
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,150.64
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 1,150.64
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials

a. 1/4 x 4 x 8' marine plywood pc. 1 500.00 500.00

b. Good Lumber bd.ft. 41 60.00 2,460.00
c. Project Sign (Tarpaulin) sq.ft. 32 25.00 800.00
d. Miscelleaneous Items (CWN) lot 1 200.00 200.00

Sub - Total for F.1 - As Submitted 3,960.00

F.2 Materials

a. 1/2 x 4 x 8' marine plywood pc. 1 500.00 500.00

b. Good Lumber bd.ft. 41 60.00 2,460.00
c. Project Sign (Tarpaulin) sq.ft. 32 25.00 800.00
d. Miscelleaneous Items (CWN) lot 1 200.00 200.00

Sub - Total for F.2 - As Evaluated 3,960.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 5,110.64
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 5,110.64
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 613.28
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 613.28
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 408.85
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 408.85
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 306.64
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 306.64
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 6,439.41
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 6,439.41

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

Item no./Description : B.7(2) Occupational Safety and Health Program

Unit of Measurement : lump sum
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated : 1.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor
a. Safety Practitioner/Officer (Full Time) 1 680 62.50 42,500.00
b. Health Officer (Full Time) 1 680 35.00 23,800.00
c. Sanitation Aide 1 680 35.00 23,800.00

Sub - Total for A.1 - As Submitted 90,100.00

A.2 Labor
a. Safety Practitioner/Officer (Full Time) 1 680 62.50 42,500.00
b. Health Officer (Full Time) 1 680 35.00 23,800.00
c. Sanitation Aide 1 680 35.00 23,800.00

Sub - Total for A.2 - As Evaluated 90,100.00

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment
a. Portable Mist Sanitation Tent 1 680 9.79 6,657.20
b. Thermal Scanner (w/ rechargeable battery) 2 680 1.03 1,400.80
c. Power Sprayer w/ Complete Accessories 1 680 3.47 2,359.60

Sub - Total for B.1 - As Submitted 10,417.60

B.2 Equipment
a. Portable Mist Sanitation Tent 1 680 9.79 6,657.20
b. Thermal Scanner (w/ rechargeable battery) 2 680 1.03 1,400.80
c. Power Sprayer w/ Complete Accessories 1 680 3.47 2,359.60

Sub - Total for B.2 - As Evaluated 10,417.60

C.1 Total (A.1 + B.1) - As Submitted 100,517.60
C.2 Total (A.2 + B.2) - As Evaluated 100,517.60
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 100,517.60
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 100,517.60
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. Safety Helmet m-day 367.81 0.34 125.06
b. Hand Gloves m-day 367.81 7.67 2,821.10
c. Safety Shoes m-day 367.81 4.11 1,511.70
d. Safety Vest m-day 367.81 2.22 816.54
e. COVID 19 Rapid Antibody Test each 6 1,000.00 6,000.00
f. Sanitizing Solution lit 100 100.00 10,000.00
g. Ethyl Alcohol lit 50 185.00 9,250.00
h. Disinfectant Spray can 20 1,000.00 20,000.00
i. Liquid Hand Soap lit 50 200.00 10,000.00
j. Miscellaneous (Medicine) lot 1 3,228.78 3,228.78

Sub - Total for F.1 - As Submitted 63,753.18

F.2 Materials
a. Safety Helmet m-day 367.81 0.34 125.06
b. Hand Gloves m-day 367.81 7.67 2,821.10
c. Safety Shoes m-day 367.81 4.11 1,511.70
d. Safety Vest m-day 367.81 2.22 816.54
e. COVID 19 Rapid Antibody Test each 6 1,000.00 6,000.00
f. Sanitizing Solution lit 100 100.00 10,000.00
g. Ethyl Alcohol lit 50 185.00 9,250.00
h. Disinfectant Spray can 20 1,000.00 20,000.00
i. Liquid Hand Soap lit 50 200.00 10,000.00
j. Miscellaneous (Medicine) lot 1 3,228.78 3,228.78

Sub - Total for F.2 - As Evaluated 63,753.18

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 164,270.78
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 164,270.78
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 13,141.66
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 13,141.66
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 8,870.62
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 8,870.62
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 186,283.06
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 186,283.06

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
 DETAILED CALCULATIONS ON COST OF CONSTRUCTION SAFETY AND HEALTH

NO. OF EYE
ITEM NO./DESCRPTION OUTPUT SAFETY SAFETY SAFETY WORKING RAIN DUST/GAS EAR BODY RUBBER
QUANTITY WORKERS PERSONNE DAYS MAN-DAYS LANYARD GOOGLE TOTAL COST
PER HOUR HELMET SHOES VEST GLOVES COATS MASK MUFF HARNESS BOOTS
L S
Individual Removal of Trees Foreman 1 1.00 1.00 1.00 1.00 1.00 1.00 1.00
100(3)a1 (smalll a, 150 mm Ø up to 300 8.00 1.00 Skilled Laborer 1 1.00 1.00 1.00 1.00 1.00 1.00 1.00
mm Ø) Unskilled Laborer 2 1.00 2.00 2.00 2.00 2.00 2.00 2.00
Removal of Actual Foreman 1 3.33 3.33 3.33 3.33 3.33 3.33 3.33
101(3)c2 Structure/Obstruction (0.10m. 1,598.20 60.00 Skilled Laborer - 3.33 - - - - - -
thick, ACP) Unskilled Laborer 2 3.33 6.66 6.66 6.66 6.66 6.66 6.66
Surplus Common Excavation Foreman 1 0.57 0.57 0.57 0.57 0.57 0.57 0.57
102(2) 274.80 60.00 Skilled Laborer - 0.57 - - - - - -
Unskilled Laborer 2 0.57 1.14 1.14 1.14 1.14 1.14 1.14
Structure Excavation (Common Foreman 1 0.63 0.63 0.63 0.63 0.63 0.63 0.63
103(1)a Soil) 101.24 20.00 Skilled Laborer - 0.63 - - - - - -
Unskilled Laborer 3 0.63 1.89 1.89 1.89 1.89 1.89 1.89
Foundation Fill Foreman 1 3.40 3.40 3.40 3.40 3.40 3.40 3.40
103(3) 34.03 1.25 Skilled Laborer - 3.40 - - - - - -
Unskilled Laborer 4 3.40 13.60 13.60 13.60 13.60 13.60 13.60
Pipe Culvert and Drain Excavation (Common Soil) Foreman 1 4.68 4.68 4.68 4.68 4.68 4.68 4.68
103(6)a 748.00 20.00 Skilled Laborer - 4.68 - - - - - -
Unskilled Laborer 3 4.68 14.04 14.04 14.04 14.04 14.04 14.04
Embankment from roadway Foreman 1 0.07 0.07 0.07 0.07 0.07 0.07 0.07
104(1)a excavation (Common Soil) 27.83 50.00 Skilled Laborer - 0.07 - - - - - -
Unskilled Laborer 2 0.07 0.14 0.14 0.14 0.14 0.14 0.14
Subgrade Preparation (Common Foreman 1 0.58 0.58 0.58 0.58 0.58 0.58 0.58
105(1)a Material) 1,393.99 300.00 Skilled Laborer - 0.58 - - - - - -
Unskilled Laborer 2 0.58 1.16 1.16 1.16 1.16 1.16 1.16
Aggregate Subbase Course Foreman 1 0.72 0.72 0.72 0.72 0.72 0.72 0.72
200(1) 289.48 50.00 Skilled Laborer - 0.72 - - - - - -
Unskilled Laborer 2 0.72 1.44 1.44 1.44 1.44 1.44 1.44
Portland Cement Concrete Foreman 1 0.80 0.80 0.80 0.80 0.80 0.80 0.80
311(1)e1 Pavement (Unreinforced) (0.28 m 366.80 57.50 Skilled Laborer 4 0.80 3.20 3.20 3.20 3.20 3.20 3.20
thick, 14 days) Unskilled Laborer 12 0.80 9.60 9.60 9.60 9.60 9.60 9.60
Portland Cement Concrete Foreman 1 1.91 1.91 1.91 1.91 1.91 1.91 1.91
311(2)e1 Pavement (Reinforced) (0.28 m 877.70 57.50 Skilled Laborer 4 1.91 7.64 7.64 7.64 7.64 7.64 7.64
thick, 14 days) Unskilled Laborer 12 1.91 22.92 22.92 22.92 22.92 22.92 22.92
Pipe Culverts (910mm dia., Class Foreman 1 30.17 30.17 30.17 30.17 30.17 30.17 30.17
500(1)a3 II, RCPC) 241.38 1.00 Skilled Laborer 2 30.17 60.34 60.34 60.34 60.34 60.34 60.34
Unskilled Laborer 4 30.17 120.68 120.68 120.68 120.68 120.68 120.68
Manholes (910 mm. dia., Foreman 1 1.75 1.75 1.75 1.75 1.75 1.75 1.75
502(1)a3 Concrete) 14.00 1.00 Skilled Laborer 2 1.75 3.50 3.50 3.50 3.50 3.50 3.50
Unskilled Laborer 2 1.75 3.50 3.50 3.50 3.50 3.50 3.50
Inlets, type (910 mm. dia.) Foreman 1 1.75 1.75 1.75 1.75 1.75 1.75 1.75
502(2)a3 14.00 1.00 Skilled Laborer 1 1.75 1.75 3.50 3.50 3.50 3.50 3.50
Unskilled Laborer 2 1.75 3.50 3.50 3.50 3.50 3.50 3.50
Concrete Covers (910 mm dia.) Foreman 1 0.35 0.35 1.75 1.75 1.75 1.75 1.75
502(4)a3 14.00 5.00 Skilled Laborer 2 0.35 0.70 3.50 3.50 3.50 3.50 3.50
Unskilled Laborer 4 0.35 1.40 3.50 3.50 3.50 3.50 3.50
Curb and Gutter (Precast) Foreman 1 6.29 6.29 1.75 1.75 1.75 1.75 1.75
600(7) 151.00 3.00 Skilled Laborer 1 6.29 6.29 3.50 3.50 3.50 3.50 3.50
Unskilled Laborer 1 6.29 6.29 3.50 3.50 3.50 3.50 3.50
Sidewalk (100 mm. thk.) Foreman 1 1.60 1.60 1.75 1.75 1.75 1.75 1.75
601(1) 256.27 20.00 Skilled Laborer 4 1.60 6.40 3.50 3.50 3.50 3.50 3.50
Unskilled Laborer 12 1.60 19.20 3.50 3.50 3.50 3.50 3.50
Reflectorized Thermoplastic Foreman 1 0.46 0.46 1.75 1.75 1.75 1.75 1.75
612(1) Pavement Markings White 91.80 25.00 Skilled Laborer 2 0.46 0.92 3.50 3.50 3.50 3.50 3.50
Unskilled Laborer 6 0.46 2.76 3.50 3.50 3.50 3.50 3.50
A. TOTAL PERSONNEL/MAN-DAYS 118 383.72 367.81 367.81 367.81 367.81 367.81 -
B. SERVICE LIFE, DAYS 730.00 365.00 180.00 3.00 730.00 365.00 730.00 730.00 730.00 365.00 60.00
C. PURCHASE COST, PPh 200.00 1,200.00 150.00 80.00 350.00 1,263.85
D. UNIT COST/MAN-DAY(C/B) 0.27 3.29 0.83 26.67 0.96 1.73
E. DIRECT COST FOR PPE's (D*A(Man-days)) 100.77 1,209.24 306.51 9,808.27 352.69 - 11,777.48
F. SAFETY OFFICER/PRACTITIONER(PART TIME) @ P15,000.00/MONTH (AS PER D.O. 56,S2005, consider at least 4hours per week) -
G. HEALTH PERSONNEL ( FULL TIME) @ P8,400.00/MONTH (AS PER D.O. 56,s2005) -
H. TOTAL DIRECT COSTM(E+F+G) 11,777.48
I. OCM (0% of E) -
J. PROFIT (8% of H) 942.20
K. VAT (5% of (H+I+J)) 635.98
L. TOTAL COST (H+I+J+K) 13,355.66
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

Item no./Description : B.8(2) Traffic Management

Unit of Measurement : lump sum
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated : 1.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor
a. Foreman 1 30.00 101.45 3,043.50
b. Skilled Laborer 1 30.00 73.29 2,198.70
c. Unskilled Laborer 2 30.00 56.46 3,387.60

Sub - Total for A.1 - As Submitted 8,629.80

A.2 Labor
a. Foreman 1 30.00 101.45 3,043.50
b. Skilled Laborer 1 30.00 73.29 2,198.70
c. Unskilled Laborer 2 30.00 56.46 3,387.60

Sub - Total for A.2 - As Evaluated 8,629.80

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment
a. Barricade Flasher Light (3 Volts, Battery Operated, 32 680.00 0.65 14,144.00
Amber Color w/ Lifespan consideration of 6 months)

Sub - Total for B.1 - As Submitted 14,144.00

B.2 Equipment
a. Barricade Flasher Light (3 Volts, Battery Operated, 32 680.00 0.65 14,144.00
Amber Color w/ Lifespan consideration of 6 months)

Sub - Total for B.2 - As Evaluated 14,144.00

C.1 Total (A.1 + B.1) - As Submitted 22,773.80
C.2 Total (A.2 + B.2) - As Evaluated 22,773.80
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 22,773.80
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 22,773.80
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. Roadwork 1Km Ahead each 2 11,991.80 23,983.60
b. Lane Status each 4 14,179.56 56,718.24
c. Road Work each 2 4,238.04 8,476.08
d. Speed Restriction each 2 5,175.04 10,350.08
e. Workmen Ahead each 2 6,175.04 12,350.08
f. Terporary Hazard Marker (Chevron) each 4 8,769.56 35,078.24
g. End Speed Restriction each 2 6,081.04 12,162.08
h. End Road Work each 2 11,991.80 23,983.60
i. Road Safery Barrier System (Rigid, Concrete Safety each 29 7,440.47 215,773.63
Shape (F-Shape/Jersey Type))
j. Temporary Bollards (@ 5 meters apart) each 30 350.00 10,500.00
f. Misc. Items (CWN, Spray Paint) lot 1 2,143.75 2,143.75

Sub - Total for F.1 - As Submitted 411,519.38

F.2 Materials
a. Roadwork 1Km Ahead each 2 11,991.80 23,983.60
b. Lane Status each 4 14,179.56 56,718.24
c. Road Work each 2 4,238.04 8,476.08
d. Speed Restriction each 2 5,175.04 10,350.08
e. Workmen Ahead each 2 6,175.04 12,350.08
f. Terporary Hazard Marker (Chevron) each 4 8,769.56 35,078.24
g. End Speed Restriction each 2 6,081.04 12,162.08
h. End Road Work each 2 11,991.80 23,983.60
i. Road Safery Barrier System (Rigid, Concrete Safety each 29 7,440.47 215,773.63
Shape (F-Shape/Jersey Type))
j. Temporary Bollards (@ 5 meters apart) each 30 350.00 10,500.00
f. Misc. Items (CWN, Spray Paint) lot 1 2,143.75 2,143.75

Sub - Total for F.2 - As Evaluated 411,519.38

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 434,293.18
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 434,293.18
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 34,743.45
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 34,743.45
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 23,451.83
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 23,451.83
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 492,488.46
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 492,488.46

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

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

Unit of Measurement : lump sum
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated : 1.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

Sub - Total for A.1 - As Submitted 0.00

A.2 Labor

Sub - Total for A.2 - As Evaluated 0.00

No of
Name and Capacity No. of Trips Rate per trip Amount (Php)
Unit/s
B.1 Equipment

a. Low Bed Trailer 1 6 20,000.00 120,000.00

Sub - Total for B.1 - As Submitted 120,000.00

B.2 Equipment

a. Low Bed Trailer 1 6 20,000.00 120,000.00

Sub - Total for B.2 - As Evaluated 120,000.00

C.1 Total (A.1 + B.1) - As Submitted 120,000.00
C.2 Total (A.2 + B.2) - As Evaluated 120,000.00
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 120,000.00
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 120,000.00
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials

Sub - Total for F.1 - As Submitted 0.00

F.2 Materials

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 120,000.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 120,000.00
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) 6,000.00
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 6,000.00
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 126,000.00
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 126,000.00

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

Item no./Description : 100(3)a1 Individual Removal of Trees (smalll a, 150 mm Ø up to 300 mm Ø)

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

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor
a. Foreman 1 0.33 101.45 33.48
b. Skilled Laborers 1 0.33 73.29 24.19
c. Laborers 2 0.33 56.46 37.26

Sub - Total for A.1 - As Submitted 94.93

A.2 Labor
a. Foreman 1 0.33 101.45 33.48
b. Skilled Laborers 1 0.33 73.29 24.19
c. Laborers 2 0.33 56.46 37.26

Sub - Total for A.2 - As Evaluated 94.93

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment
a. Backhoe (0.80 cu.m.) 1 0.25 1,537.00 384.25
b. Dump Truck (12 cu.yd.) 1 0.17 1,420.00 241.40
c. Chain Saw 1 0.17 75.36 12.81
Minor Tools (10% of Labor) 1 1 9.49 9.49

Sub - Total for B.1 - As Submitted 647.95

B.2 Equipment
a. Backhoe (0.80 cu.m.) 1 0.25 1,537.00 384.25
b. Dump Truck (12 cu.yd.) 1 0.17 1,420.00 241.40
c. Chain Saw 1 0.17 75.36 12.81
Minor Tools (10% of Labor) 1 1 9.49 9.49

Sub - Total for B.2 - As Evaluated 647.95

C.1 Total (A.1 + B.1) - As Submitted 742.88
C.2 Total (A.2 + B.2) - As Evaluated 742.88
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 742.88
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 742.88
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. Rope, 3" Ø - 5 uses m 20.00 345.00 1,380.00

Sub - Total for F.1 - As Submitted 1,380.00

F.2 Materials
a. Rope, 3" Ø - 5 uses m 20.00 345.00 1,380.00

Sub - Total for F.2 - As Evaluated 1,380.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,122.88
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 2,122.88
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 254.75
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 254.75
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 169.83
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 169.83
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 127.37
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 127.37
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,674.83
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 2,674.83

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

Item no./Description : 101(3)c2 Removal of Actual Structure/Obstruction (0.10m. thick, ACP)

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

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor
a. Foreman 1 1 101.45 101.45
b. Unskilled Laborer 2 1 56.46 112.92

Sub - Total for A.1 - As Submitted 214.37

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Unskilled Laborer 2 1 56.46 112.92

Sub - Total for A.2 - As Evaluated 214.37

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment
a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00
b. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 0.5 1,420.00 710.00
Minor Tools (10% of Labor) lot 1 21.44 21.44

Sub - Total for B.1 - As Submitted 4,637.44

B.2 Equipment
a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00
b. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 0.5 1,420.00 710.00
Minor Tools (10% of Labor) lot 1 21.44 21.44

Sub - Total for B.2 - As Evaluated 4,637.44

C.1 Total (A.1 + B.1) - As Submitted 4,851.81
C.2 Total (A.2 + B.2) - As Evaluated 4,851.81
D.1 Output per hour - As Submitted 60.00
D.2 Output per hour - As Evaluated 60.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 80.86
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 80.86
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials

Sub - Total for F.1 - As Submitted 0.00

F.2 Materials

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 80.86
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 80.86
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 9.70
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 9.70
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 6.47
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 6.47
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 4.85
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 4.85
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 101.88
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 101.88

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

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 : 60.00
Output per hour - As Evaluated : 60.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor
a. Foreman 1 1 101.45 101.45
b. Unskilled Laborer 2 1 56.46 112.92

Sub - Total for A.1 - As Submitted 214.37

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Unskilled Laborer 2 1 56.46 112.92

Sub - Total for A.2 - As Evaluated 214.37

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment
a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
b. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00
c. Payloader (1.50 cu.m.) at disposal site 1 0.25 1,733.00 433.25
d. Dump Truck (10 cu.m.) 2 1 1,420.00 2,840.00
Minor Tools (10% of Labor) 1 1 21.44 21.44
(Hauling Distance - within three (3) km.)

Sub - Total for B.1 - As Submitted 6,564.69

B.2 Equipment
a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
b. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00
c. Payloader (1.50 cu.m.) at disposal site 1 0.25 1,733.00 433.25
d. Dump Truck (10 cu.m.) 2 1 1,420.00 2,840.00
Minor Tools (10% of Labor) 1 1 21.44 21.44

Sub - Total for B.2 - As Evaluated 6,564.69

C.1 Total (A.1 + B.1) - As Submitted 6,779.06
C.2 Total (A.2 + B.2) - As Evaluated 6,779.06
D.1 Output per hour - As Submitted 60.00
D.2 Output per hour - As Evaluated 60.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 112.98
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 112.98
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
0.00

Sub - Total for F.1 - As Submitted 0.00

F.2 Materials
0.00

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 112.98
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 112.98
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 13.56
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 13.56
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 9.03
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 9.03
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 6.78
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 6.78
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 142.35
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 142.35

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

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
Output per hour - As Evaluated : 20.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 1 101.45 101.45

b. Unskilled Laborer 3 1 56.46 169.38

Sub - Total for A.1 - As Submitted 270.83

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Unskilled Laborer 3 1 56.46 169.38

Sub - Total for A.2 - As Evaluated 270.83

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

a. Dump Truck (10 cu.m.) 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) 1 27.08 27.08

Sub - Total for B.1 - As Submitted 4,404.08

B.2 Equipment

a. Dump Truck (10 cu.m.) 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) 1 27.08 27.08

Sub - Total for B.2 - As Evaluated 4,404.08

C.1 Total (A.1 + B.1) - As Submitted 4,674.91
C.2 Total (A.2 + B.2) - As Evaluated 4,674.91
D.1 Output per hour - As Submitted 20.00
D.2 Output per hour - As Evaluated 20.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 233.75
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 233.75
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
0.00

Sub - Total for F.1 - As Submitted 0.00

F.2 Materials
0.00

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 233.75
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 233.75
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 28.05
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 28.05
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 18.70
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 18.70
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 14.02
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 14.02
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 294.52
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 294.52

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

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
Output per hour - As Evaluated : 1.25

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 1 101.45 101.45

b. Unskilled Laborer 4 1 56.46 225.84

Sub - Total for A.1 - As Submitted 327.29

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Unskilled Laborer 4 1 56.46 225.84

Sub - Total for A.2 - As Evaluated 327.29

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

a. Plate Compactor 1 0.5 123.00 61.50

b. Water Truck 1 0.01 2,450.00 24.50
Minor Tools (10% of Labor) 1 32.73 32.73

Sub - Total for B.1 - As Submitted 118.73

B.2 Equipment

a. Plate Compactor 1 0.5 123.00 61.50

b. Water Truck 1 0.01 2,450.00 24.50
Minor Tools (10% of Labor) 1 32.73 32.73

Sub - Total for B.2 - As Evaluated 118.73

C.1 Total (A.1 + B.1) - As Submitted 446.02
C.2 Total (A.2 + B.2) - As Evaluated 446.02
D.1 Output per hour - As Submitted 1.25
D.2 Output per hour - As Evaluated 1.25
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 356.82
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 356.82
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. Filling Materials cu.m. 1.15 656.22 754.65

Sub - Total for F.1 - As Submitted 754.65

F.2 Materials
a. Filling Materials cu.m. 1.15 656.22 754.65

Sub - Total for F.2 - As Evaluated 754.65

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,111.47
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,111.47
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 133.37
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 133.37
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 88.92
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 88.92
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 66.69
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 66.69
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,400.45
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 1,400.45

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

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

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 1 101.45 101.45

b. Unskilled Laborer 3 1 56.46 169.38

Sub - Total for A.1 - As Submitted 270.83

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Unskilled Laborer 3 1 56.46 169.38

Sub - Total for A.2 - As Evaluated 270.83

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

a. Dump Truck (10 cu.m.) 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) 1 27.08 27.08

Sub - Total for B.1 - As Submitted 4,404.08

B.2 Equipment

a. Dump Truck (10 cu.m.) 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) 1 27.08 27.08

Sub - Total for B.2 - As Evaluated 4,404.08

C.1 Total (A.1 + B.1) - As Submitted 4,674.91
C.2 Total (A.2 + B.2) - As Evaluated 4,674.91
D.1 Output per hour - As Submitted 20.00
D.2 Output per hour - As Evaluated 20.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 233.75
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 233.75
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials

Sub - Total for F.1 - As Submitted 0.00

F.2 Materials

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 233.75
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 233.75
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 28.05
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 28.05
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 18.70
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 18.70
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 14.03
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 14.03
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 294.53
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 294.53

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

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
Output per hour - As Evaluated : 50.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor
For Excavation Work:
a. Foreman 1 0.83 101.45 84.20
b. Unskilled Laborer 2 0.83 56.46 93.72
Spreading and Compaction:
a. Foreman 1 1 101.45 101.45
b. Unskilled Laborer 2 1 56.46 112.92
Sub - Total for A.1 - As Submitted 392.29
A.2 Labor
For Excavation Work:
a. Foreman 1 0.83 101.45 84.20
b. Unskilled Laborer 2 0.83 56.46 93.72
Spreading and Compaction:
a. Foreman 1 1 101.45 101.45
b. Unskilled Laborer 2 1 56.46 112.92
Sub - Total for A.2 - As Evaluated 392.29
No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment
For Excavation Work:
a. Backhoe (0.80 cu.m.) 2 0.83 1,537.00 2,551.42
b. Payloader (1.50 cu.m.) 1 0.83 1,733.00 1,438.39
c. Dump Truck (10 cu.m.) 2 0.83 1,420.00 2,357.20
Spreading and Compaction:
a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00
b. Vibratory Roller (10 m.t.), SP56 1 1 1,846.00 1,846.00
c. Water Truck 1 0.25 2,450.00 612.50

Sub - Total for B.1 - As Submitted 10,978.51

B.2 Equipment
For Excavation Work:
a. Backhoe (0.80 cu.m.) 2 0.83 1,537.00 2,551.42
b. Payloader (1.50 cu.m.) 1 0.83 1,733.00 1,438.39
c. Dump Truck (10 cu.m.) 2 0.83 1,420.00 2,357.20
Spreading and Compaction:
a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00
b. Vibratory Roller (10 m.t.), SP56 1 1 1,846.00 1,846.00
c. Water Truck 1 0.25 2,450.00 612.50

Sub - Total for B.2 - As Evaluated 10,978.51

C.1 Total (A.1 + B.1) - As Submitted 11,370.80
C.2 Total (A.2 + B.2) - As Evaluated 11,370.80
D.1 Output per hour - As Submitted 50.00
D.2 Output per hour - As Evaluated 50.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 227.42
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 227.42
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
0.00

Sub - Total for F.1 - As Submitted 0.00

F.2 Materials
0.00

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 227.42
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 227.42
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 27.29
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 27.29
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 18.19
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 18.19
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 13.65
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 13.65
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 286.55
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 286.55

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

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
Output per hour - As Evaluated : 300.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 1 101.45 101.45

b. Unskilled Laborer 2 1 56.46 112.92

Sub - Total for A.1 - As Submitted 214.37

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Unskilled Laborer 2 1 56.46 112.92

Sub - Total for A.2 - As Evaluated 214.37

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

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

b. Vibratory Roller (10 m.t.), SP56 1 1 1,846.00 1,846.00
c. Water Truck (16,000 lit.) 1 0.25 2,450.00 612.50

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

B.2 Equipment

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

b. Vibratory Roller (10 m.t.), SP56 1 1 1,846.00 1,846.00
c. Water Truck (16,000 lit.) 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 4,845.87
C.2 Total (A.2 + B.2) - As Evaluated 4,845.87
D.1 Output per hour - As Submitted 300.00
D.2 Output per hour - As Evaluated 300.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 16.15
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 16.15
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials

Sub - Total for F.1 - As Submitted 0.00

F.2 Materials

Sub - Total for F.2 - As Evaluated 0.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 16.15
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 16.15
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 1.94
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 1.94
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 1.29
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 1.29
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 0.97
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 0.97
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 20.35
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 20.35

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

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
Output per hour - As Evaluated : 50.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 1 101.45 101.45

b. Unskilled Laborer 2 1 56.46 112.92

Sub - Total for A.1 - As Submitted 214.37

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Unskilled Laborer 2 1 56.46 112.92

Sub - Total for A.2 - As Evaluated 214.37

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

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

b. Vibratory Roller (10 m.t.), SP56 1 1 1,846.00 1,846.00
c. Water Truck (16,000 lit.) 1 0.25 2,450.00 612.50

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

B.2 Equipment

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

b. Vibratory Roller (10 m.t.), SP56 1 1 1,846.00 1,846.00
c. Water Truck (16,000 lit.) 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 4,845.87
C.2 Total (A.2 + B.2) - As Evaluated 4,845.87
D.1 Output per hour - As Submitted 50.00
D.2 Output per hour - As Evaluated 50.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 96.92
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 96.92
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. Aggregate Subbase Course cu.m. 1.15 1,431.62 1,646.36
(w/ 15% Shrinkage Factor)

Sub - Total for F.1 - As Submitted 1,646.36

F.2 Materials
a. Aggregate Subbase Course cu.m. 1.15 1,431.62 1,646.36
(w/ 15% Shrinkage Factor)

Sub - Total for F.2 - As Evaluated 1,646.36

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,743.28
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,743.28
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 209.19
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 209.19
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 139.46
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 139.46
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 104.60
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 104.60
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,196.53
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 2,196.53

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
 OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of
Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

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 : 57.50
Output per hour - As Evaluated : 57.50

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 1 101.45 101.45

b. Skilled Laborer 4 1 73.29 293.16
c. Unskilled Laborer 12 1 56.46 677.52

Sub - Total for A.1 - As Submitted 1,072.13

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Skilled Laborer 4 1 73.29 293.16
c. Unskilled Laborer 12 1 56.46 677.52

Sub - Total for A.2 - As Evaluated 1,072.13

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 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, 25 mm. 1 0.1 219.75 21.98
Minor Tools (5% of Labor) 1 1 53.61 53.61

Sub - Total for B.1 - As Submitted 835.72

B.2 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, 25 mm. 1 0.1 219.75 21.98
Minor Tools (5% of Labor) 1 1 53.61 53.61

Sub - Total for B.2 - As Evaluated 835.72

C.1 Total (A.1 + B.1) - As Submitted 1,907.85
C.2 Total (A.2 + B.2) - As Evaluated 1,907.85
D.1 Output per hour - As Submitted 57.50
D.2 Output per hour - As Evaluated 57.50
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 33.18
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 33.18
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. Reinforcing Steel Bar kg. 0.850 41.00 34.85
b. Curing Compound lit. 0.29 100.00 29.00
c. Asphalt Sealant lit. 0.17 44.00 7.48
d. Steel Forms, 280 mm width l.m. 0.46 160.00 73.60
e. Ready Mix Concrete (3500psi @ 14 days) cu.m. 0.28 5,740.00 1,607.20
f. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
g. Pipe Sleeve, 1/2" dia. l.m. 0.0094 225.00 2.12
h. Grease / Tar lit. 0.0094 112.00 1.05

Sub - Total for F.1 - As Submitted 1,756.50

F.2 Materials
a. Reinforcing Steel Bar kg. 0.850 41.00 34.85
b. Curing Compound lit. 0.29 100.00 29.00
c. Asphalt Sealant lit. 0.17 44.00 7.48
d. Steel Forms, 280 mm width l.m. 0.46 160.00 73.60
e. Ready Mix Concrete (3500psi @ 14 days) cu.m. 0.28 5,740.00 1,607.20
f. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
g. Pipe Sleeve, 1/2" dia. l.m. 0.0094 225.00 2.12
h. Grease / Tar lit. 0.0094 112.00 1.05

Sub - Total for F.2 - As Evaluated 1,756.50

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,789.68
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,789.68
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 214.76
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 214.76
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 143.17
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 143.17
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 107.38
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 107.38
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,254.99
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 2,254.99

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

Item no./Description : 311(2)e1 Portland Cement Concrete Pavement (Reinforced) (0.28 m thick, 14
days)
Unit of Measurement : sq.m.
Output per hour - As Submitted : 57.50
Output per hour - As Evaluated : 57.50

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor
I. Pouring of Concrete
a. Foreman 1 1 101.45 101.45
b. Skilled Laborer 4 1 73.29 293.16
c. Unskilled Laborer 12 1 56.46 677.52

II. Installation of RSB

a. Skilled Laborers 4 4 73.29 1,172.64

Sub - Total for A.1 - As Submitted 2,244.77

A.2 Labor
I. Pouring of Concrete
a. Foreman 1 1 101.45 101.45
b. Skilled Laborer 4 1 73.29 293.16
c. Unskilled Laborer 12 1 56.46 677.52

II. Installation of RSB

a. Skilled Laborers 4 4 73.29 1,172.64

Sub - Total for A.2 - As Evaluated 2,244.77

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 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, 25 mm. 1 0.1 219.75 21.98
Minor Tools (5% of Labor) 1 1 112.24 112.24

Sub - Total for B.1 - As Submitted 894.35

B.2 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, 25 mm. 1 0.1 219.75 21.98
Minor Tools (5% of Labor) 1 1 112.24 112.24

Sub - Total for B.2 - As Evaluated 894.35

C.1 Total (A.1 + B.1) - As Submitted 3,139.12
C.2 Total (A.2 + B.2) - As Evaluated 3,139.12
D.1 Output per hour - As Submitted 57.50
D.2 Output per hour - As Evaluated 57.50
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 54.59
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 54.59
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. Reinforcing Steel Bar kg. 8.254 41.00 338.41
b. Curing Compound lit. 0.29 100.00 29.00
c. Asphalt Sealant lit. 0.17 44.00 7.48
d. Steel Forms, 280 mm width l.m. 0.46 160.00 73.60
e. Ready Mix Concrete (3500psi @ 14 days) cu.m. 0.28 5,740.00 1,607.20
f. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
g. Pipe Sleeve, 1/2" dia. l.m. 0.0094 225.00 2.12
h. Grease / Tar lit. 0.0094 112.00 1.05

Sub - Total for F.1 - As Submitted 2,060.06

F.2 Materials
a. Reinforcing Steel Bar kg. 8.254 41.00 338.41
b. Curing Compound lit. 0.29 100.00 29.00
c. Asphalt Sealant lit. 0.17 44.00 7.48
d. Steel Forms, 280 mm width l.m. 0.46 160.00 73.60
e. Ready Mix Concrete (3500psi @ 14 days) cu.m. 0.28 5,740.00 1,607.20
f. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
g. Pipe Sleeve, 1/2" dia. l.m. 0.0094 225.00 2.12
h. Grease / Tar lit. 0.0094 112.00 1.05

Sub - Total for F.2 - As Evaluated 2,060.06

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,114.65
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 2,114.65
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 253.76
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 253.76
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 169.17
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 169.17
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 126.88
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 126.88
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,664.46
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 2,664.46

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

Item no./Description : 500(1)a3 Pipe Culverts (910mm dia., Class II, RCPC)
Unit of Measurement : l.m.
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated : 1.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 0.57 101.45 57.83

b. Skilled Laborer 2 0.57 73.29 83.55
c. Unskilled Laborer 4 0.57 56.46 128.73

Sub - Total for A.1 - As Submitted 270.11

A.2 Labor
a. Foreman 1 0.57 101.45 57.83
b. Skilled Laborer 2 0.57 73.29 83.55
c. Unskilled Laborer 4 0.57 56.46 128.73

Sub - Total for A.2 - As Evaluated 270.11

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

a. Backhoe 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) 1 1 27.01 27.01

Sub - Total for B.1 - As Submitted 508.41

B.2 Equipment

a. Backhoe 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) 1 1 27.01 27.01

Sub - Total for B.2 - As Evaluated 508.41

C.1 Total (A.1 + B.1) - As Submitted 778.52
C.2 Total (A.2 + B.2) - As Evaluated 778.52
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 778.52
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 778.52
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. Portland Cement bag 1.080 250.00 270.00
b. Sand cu.m. 0.061 1,367.28 83.40
c. R.C. Pipes (910 mm dia.) pc. 1 4,038.67 4,038.67
d. Sand Bedding/Selected Sandy Soil cu.m. 0.128 1,367.28 175.01

Sub - Total for F.1 - As Submitted 4,567.08

F.2 Materials
a. Portland Cement bag 1.0800 250.00 270.00
b. Sand cu.m. 0.061 1,367.28 83.40
c. R.C. Pipes (910 mm dia.) pc. 1 4,038.67 4,038.67
d. Sand Bedding/Selected Sandy Soil cu.m. 0.128 1,367.28 175.01

Sub - Total for F.2 - As Evaluated 4,567.08

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 5,345.60
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 5,345.60
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 641.47
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 641.47
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 427.65
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 427.65
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 320.74
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 320.74
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 6,735.46
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 6,735.46

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

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

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

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 16 101.45 1,623.20

b. Skilled Laborer 2 16 73.29 2,345.28
c. Unskilled Laborer 2 16 56.46 1,806.72

Sub - Total for A.1 - As Submitted 5,775.20

A.2 Labor
a. Foreman 1 16 101.45 1,623.20
b. Skilled Laborer 2 16 73.29 2,345.28
c. Unskilled Laborer 2 16 56.46 1,806.72

Sub - Total for A.2 - As Evaluated 5,775.20

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

a. One Bagger Mixer 1 2 172.00 344.00

b. Bar Cutter, Single Phase 1 0.5 219.75 109.88
c. Concrete Vibrator 1 2 91.25 182.50
d. Water Truck 1 0.05 2,450.00 122.50
e. Bar Bender 1 0.5 351.50 175.75

Minor Tools (10% of Labor) 577.52

Sub - Total for B.1 - As Submitted 1,512.15

B.2 Equipment

a. One Bagger Mixer 1 2 172.00 344.00

b. Bar Cutter, Single Phase 1 0.5 219.75 109.88
c. Concrete Vibrator 1 2 91.25 182.50
d. Water Truck 1 0.05 2,450.00 122.50
e. Bar Bender 1 0.5 351.50 175.75

Minor Tools (10% of Labor) 577.52

Sub - Total for B.2 - As Evaluated 1,512.15

C.1 Total (A.1 + B.1) - As Submitted 7,287.35
C.2 Total (A.2 + B.2) - As Evaluated 7,287.35
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 7,287.35
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 7,287.35
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. Cement bag 26.60 250.00 6,650.00
b. Sand cu.m. 1.400 1,367.28 1,914.19
c. Gravel cu.m. 2.800 1,317.28 3,688.38
d. Reinforcing Steel Bar (Grade 40) kg. 122.030 33.00 4,026.99
e. # 16 GI Wire (2% of RSB) kg. 2.440 65.00 158.60
h. Good Lumber - 4 uses bd-ft 70 63.00 1,102.50
i. Marine Plywood (1/2" x 4 x 8') - 4 uses pc 6.74 705.00 1,187.93
j. Assorted CWN ( 1kg/100 bd-ft of Lumber) kg. 0.7 67.00 46.90

Sub - Total for F.1 - As Submitted 18,775.49

F.2 Materials
a. Cement bag 26.6000 250.00 6,650.00
b. Sand cu.m. 1.4000 1,367.28 1,914.19
c. Gravel cu.m. 2.8000 1,317.28 3,688.38
d. Reinforcing Steel Bar (Grade 40) kg. 122.0300 33.00 4,026.99
e. # 16 GI Wire (2% of RSB) kg. 2.4400 65.00 158.60
h. Good Lumber - 4 uses bd-ft 70.0000 63.00 1,102.50
i. Marine Plywood (1/2" x 4 x 8') - 4 uses pc 6.7400 705.00 1,187.93
j. Assorted CWN ( 1kg/100 bd-ft of Lumber) kg. 0.7000 67.00 46.90

Sub - Total for F.2 - As Evaluated 18,775.49

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 26,062.84
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 26,062.84
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 3,127.54
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 3,127.54
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 2,085.02
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 2,085.02
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 1,563.77
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 1,563.77
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 32,839.17
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 32,839.17

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

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

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

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 1 101.45 101.45

b. Skilled Laborer 1 1 73.29 73.29
c. Unskilled Laborer 2 1 56.46 112.92

Sub - Total for A.1 - As Submitted 287.66

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Skilled Laborer 1 1 73.29 73.29
c. Unskilled Laborer 2 1 56.46 112.92

Sub - Total for A.2 - As Evaluated 287.66

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 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. Concrete Vibrator 1 0.15 91.25 13.69
d. Welding Machine 1 0.25 371.00 92.75
e. Bar Bender 1 0.15 351.50 52.73

Minor Tools (10% of Labor) 28.77

Sub - Total for B.1 - As Submitted 246.70

B.2 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. Concrete Vibrator 1 0.15 91.25 13.69
d. Welding Machine 1 0.25 371.00 92.75
e. Bar Bender 1 0.15 351.50 52.73

Minor Tools (10% of Labor) 28.77

Sub - Total for B.2 - As Evaluated 246.70

C.1 Total (A.1 + B.1) - As Submitted 534.36
C.2 Total (A.2 + B.2) - As Evaluated 534.36
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 534.36
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 534.36
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. Cement bag 2.28 250.00 570.00
b. Sand cu.m. 0.150 1,367.28 205.09
c. Gravel cu.m. 0.240 1,317.28 316.15
d. Reinforcing Steel Bar (Grade 40) kg. 41.140 33.00 1,357.62
e. # 16 GI Wire (2% of RSB) kg. 0.021 65.00 1.37
h. Good Lumber - 4 uses bd-ft 10 63.00 157.50
i. Marine Plywood (1/2" x 4 x 8') - 4 uses pc 0.39 705.00 68.74
h. Welding Rod kg. 0.1 102.00 10.20
i. Angle Bar (50mm x 50mm x 5mm) kg. 6 55.00 330.00

Sub - Total for F.1 - As Submitted 3,016.67

F.2 Materials
a. Cement bag 2.2800 250.00 570.00
b. Sand cu.m. 0.1500 1,367.28 205.09
c. Gravel cu.m. 0.2400 1,317.28 316.15
d. Reinforcing Steel Bar (Grade 40) kg. 41.1400 33.00 1,357.62
e. # 16 GI Wire (2% of RSB) kg. 0.0210 65.00 1.37
h. Good Lumber - 4 uses bd-ft 10.0000 63.00 157.50
i. Marine Plywood (1/2" x 4 x 8') - 4 uses pc 0.3900 705.00 68.74
h. Welding Rod kg. 0.1000 102.00 10.20
i. Angle Bar (50mm x 50mm x 5mm) kg. 6.0000 55.00 330.00

Sub - Total for F.2 - As Evaluated 3,016.67

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 3,551.03
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 3,551.03
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 426.13
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 426.13
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 284.08
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 284.08
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 213.06
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 213.06
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 4,474.30
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 4,474.30

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

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

Unit of Measurement : ea.
Output per hour - As Submitted : 5.00
Output per hour - As Evaluated : 5.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 1 101.45 101.45

b. Skilled Laborer 2 1 73.29 146.58
c. Unskilled Laborer 4 1 56.46 225.84

Sub - Total for A.1 - As Submitted 473.87

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Skilled Laborer 2 1 73.29 146.58
c. Unskilled Laborer 4 1 56.46 225.84

Sub - Total for A.2 - As Evaluated 473.87

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

a. One Bagger Mixer 1 0.5 172.00 86.00

b. Bar Cutter, Single Phase 1 0.5 219.75 109.88
c. Concrete Vibrator 1 0.5 91.25 45.63
d. Welding Machine 1 0.25 371.00 92.75

Minor Tools (10% of Labor) 47.39

Sub - Total for B.1 - As Submitted 381.65

B.2 Equipment

a. One Bagger Mixer 1 0.5 172.00 86.00

b. Bar Cutter, Single Phase 1 0.5 219.75 109.88
c. Concrete Vibrator 1 0.5 91.25 45.63
d. Welding Machine 1 0.25 371.00 92.75

Minor Tools (10% of Labor) 47.39

Sub - Total for B.2 - As Evaluated 381.65

C.1 Total (A.1 + B.1) - As Submitted 855.52
C.2 Total (A.2 + B.2) - As Evaluated 855.52
D.1 Output per hour - As Submitted 5.00
D.2 Output per hour - As Evaluated 5.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 171.10
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 171.10
Name and Specification Unit Quantity Unit Cost Amount
F.1 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 2.960 250.00 740.00
b. Sand cu.m. 0.160 1,367.28 218.76
c. Gravel cu.m. 0.320 1,317.28 421.53
d. Reinforcing Steel Bar (Grade 40) kg. 25.66 33.00 846.78
e. # 16 GI Wire (2% of RSB) kg. 0.52 65.00 33.80
f. 50mm x 50mm x 5mm Angle Bar kg. 42 55.00 2,310.00
h. 1/2" Ordinary Plywood - 2 uses pcs. 0.66 555.00 183.15
i. 16 mm dia. U-bolt & Nut set 4 172.00 688.00
j. Welding Rod (1 kg/2000 kg of Steel) kg. 0.0475 102.00 4.85

Sub - Total for F.1 - As Submitted 5,446.87

F.2 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 2.9600 250.00 740.00
b. Sand cu.m. 0.1600 1,367.28 218.76
c. Gravel cu.m. 0.3200 1,317.28 421.53
d. Reinforcing Steel Bar (Grade 40) kg. 25.6600 33.00 846.78
e. # 16 GI Wire (2% of RSB) kg. 0.5200 65.00 33.80
f. 50mm x 50mm x 5mm Angle Bar kg. 42.0000 55.00 2,310.00
h. 1/2" Ordinary Plywood - 2 uses pcs. 0.6600 555.00 183.15
i. 16 mm dia. U-bolt & Nut set 4.0000 172.00 688.00
j. Welding Rod (1 kg/2000 kg of Steel) kg. 0.0475 102.00 4.85

Sub - Total for F.2 - As Evaluated 5,446.87

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 5,617.97
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 5,617.97
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 674.15
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 674.15
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 449.44
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 449.44
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 337.08
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 337.08
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 7,078.64
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 7,078.64

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
 OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of
Damaged Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

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

Unit of Measurement : pc.
Output per hour - As Submitted : 3.00
Output per hour - As Evaluated : 3.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 1 101.45 101.45

b. Skilled Laborer 1 1 73.29 73.29
c. Unskilled Laborer 1 1 56.46 56.46

Sub - Total for A.1 - As Submitted 231.20

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Skilled Laborer 1 1 73.29 73.29
c. Unskilled Laborer 1 1 56.46 56.46

Sub - Total for A.2 - As Evaluated 231.20

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

a. Boom Truck (2-5 mt) 1 0.5 1,017.90 508.95

Minor Tools (10% of Labor) 23.12

Sub - Total for B.1 - As Submitted 532.07

B.2 Equipment

a. Boom Truck (2-5 mt) 1 0.5 1,017.90 508.95

Minor Tools (10% of Labor) 23.12

Sub - Total for B.2 - As Evaluated 532.07

C.1 Total (A.1 + B.1) - As Submitted 763.27
C.2 Total (A.2 + B.2) - As Evaluated 763.27
D.1 Output per hour - As Submitted 3.00
D.2 Output per hour - As Evaluated 3.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 254.42
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 254.42
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. Fabricated Concrete Curb and Gutter m. 1.00 1,290.00 1,290.00
Miscellaneous Materials (5% of Materials) 1.000 64.50 64.50

Sub - Total for F.1 - As Submitted 1,354.50

F.2 Materials
a. Fabricated Concrete Curb and Gutter m. 1.0000 1,290.00 1,290.00
Miscellaneous Materials (5% of Materials) 1.0000 64.50 64.50

Sub - Total for F.2 - As Evaluated 1,354.50

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,608.92
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,608.92
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 193.07
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 193.07
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 128.71
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 128.71
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 96.54
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 96.54
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 2,027.24
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 2,027.24

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

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

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

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 1 101.45 101.45

b. Skilled Laborer 4 1 73.29 293.16
c. Unskilled Laborer 12 1 56.46 677.52

Sub - Total for A.1 - As Submitted 1,072.13

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Skilled Laborer 4 1 73.29 293.16
c. Unskilled Laborer 12 1 56.46 677.52

Sub - Total for A.2 - As Evaluated 1,072.13

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Concrete Vibrator 2 1 91.25 182.50
c. Water Truck/Pump (16000 L ) 1 0.125 2,450.00 306.25
d. Concrete Saw (7.5 hp), 14" Blade Ø 1 1 32.50 32.50
Minor Tools ( 10% of Labor Cost ) 107.21 107.21

Sub - Total for B.1 - As Submitted 800.46

B.2 Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Concrete Vibrator 2 1 91.25 182.50
c. Water Truck/Pump (16000 L ) 1 0.125 2,450.00 306.25
d. Concrete Saw (7.5 hp), 14" Blade Ø 1 1 32.50 32.50
Minor Tools ( 10% of Labor Cost ) 1 1 107.21 107.21

Sub - Total for B.2 - As Evaluated 800.46

C.1 Total (A.1 + B.1) - As Submitted 1,872.59
C.2 Total (A.2 + B.2) - As Evaluated 1,872.59
D.1 Output per hour - As Submitted 20.00
D.2 Output per hour - As Evaluated 20.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 93.63
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 93.63
Name and Specification Unit Quantity Unit Cost Amount
F.1 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. 0.06 1,367.28 75.20
e. Gravel cu.m. 0.10 1,317.28 131.73
f. Cement bag 0.950 250.00 237.50

Sub - Total for F.1 - As Submitted 478.19

F.2 Materials
a. Curing Compound L 0.2900 30.00 8.70
b. Asphalt Sealant L 0.1200 44.00 5.28
c. Forms m 0.4600 43.00 19.78
d. Sand cu.m. 0.0550 1,367.28 75.20
e. Gravel cu.m. 0.1000 1,317.28 131.73
f. Cement bag 0.9500 250.00 237.50

Sub - Total for F.2 - As Evaluated 478.19

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 571.82
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 571.82
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 68.62
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 68.62
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 45.75
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 45.75
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 34.30
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 34.30
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 720.49
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 720.49

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

Item no./Description : 605(2)w2 Regulatory Signs (600x1000 mm, R5-3PB, Parking Signs, No Parking -
Anytime (Plate))
Unit of Measurement : each
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated : 1.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor
a. Foreman 1 1 101.45 101.45
b. Skilled Laborer 1 1 73.29 73.29
c. Unskilled Laborer 2 1 56.46 112.92

Sub - Total for A.1 - As Submitted 287.66

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Skilled Laborer 1 1 73.29 73.29
c. Unskilled Laborer 2 1 56.46 112.92

Sub - Total for A.2 - As Evaluated 287.66

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment
a. Cargo Truck (5T) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 28.77 28.77

Sub - Total for B.1 - As Submitted 224.52

B.2 Equipment
a. Cargo Truck (5T) 1 0.25 783.00 195.75
Minor Tools (10% of Labor) 28.77 28.77

Sub - Total for B.2 - As Evaluated 224.52

C.1 Total (A.1 + B.1) - As Submitted 512.18
C.2 Total (A.2 + B.2) - As Evaluated 512.18
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 512.18
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 512.18
Name and Specification Unit Quantity Unit Cost Amount

F.1 Materials
a. Portland Cement bag 0.480 250.00 120.00
b. Sand cu.m. 0.025 1,367.28 34.18
c. Gravel cu.m. 0.050 1,317.28 65.86
d. Form Lumber, Good - 4 uses bd.ft 8.000 60.00 120.00
e. 3"Ø G.I. Pipe m. 3.100 433.33 1,343.33
f. Plate kg. 2 60.00 120.00
g. Bolts, 5mm Ø pc. 12 15.00 180.00
h. Sign Face, 3mm thk. Aluminum Sheet pc. 1 4,800.00 4,800.00
i. Assorted CWN (1 kg./100 bd.ft. Of Lumber) kg. 0.08 80.00 6.40

Sub - Total for F.1 - As Submitted 6,789.77

F.2 Materials
a. Portland Cement bag 0.480 250.00 120.00
b. Sand cu.m. 0.025 1,367.28 34.18
c. Gravel cu.m. 0.050 1,317.28 65.86
d. Form Lumber, Good - 4 uses bd.ft 8.000 60.00 120.00
e. 3"Ø G.I. Pipe m. 3.100 433.33 1,343.33
f. Plate kg. 2 60.00 120.00
g. Bolts, 5mm Ø pc. 12 15.00 180.00
h. Sign Face, 3mm thk. Aluminum Sheet pc. 1 4,800.00 4,800.00
i. Assorted CWN (1 kg./100 bd.ft. Of Lumber) kg. 0.08 80.00 6.40

Sub - Total for F.2 - As Evaluated 6,789.77

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 7,301.95
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 7,301.95
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 876.23
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 876.23
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 584.16
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 584.16
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 438.12
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 438.12
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 9,200.46
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 9,200.46

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section
 OO1: Ensure Safe and Reliable National Road System, Asset Preservation - Rehabilitation/ Reconstruction/ Upgrading of Damaged
Paved Roads – Primary Roads, Daang Maharlika (LZ) - K0092 + 193 - K0092 + 324
Tiaong, Quezon

DETAILED UNIT PRICE ANALYSIS (DUPA)

FORM-POW-2015-01D-00

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

Unit of Measurement : sq.m.
Output per hour - As Submitted : 25.00
Output per hour - As Evaluated : 25.00

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
A.1 Labor

a. Foreman 1 1 101.45 101.45

b. Skilled Laborer 2 1 73.29 146.58
c. Unskilled Laborer 6 1 56.46 338.76

Sub - Total for A.1 - As Submitted 586.79

A.2 Labor
a. Foreman 1 1 101.45 101.45
b. Skilled Laborer 2 1 73.29 146.58
c. Unskilled Laborer 6 1 56.46 338.76

Sub - Total for A.2 - As Evaluated 586.79

No of No. of
Name and Capacity Hourly Rate Amount (Php)
Unit/s Hour/s
B.1 Equipment
a. Cargo Truck/Delivery Truck (2-5 mt) 1 1 783.00 783.00
b. Application Machine 1 1 93.75 93.75
c. Kneading Machine 1 1 187.50 187.50
Minor Tools (10% of Labor Cost) 58.68 58.68

Sub - Total for B.1 - As Submitted 1,122.93

B.2 Equipment
a. Cargo Truck/Delivery Truck (2-5 mt) 1 1 783.00 783.00
b. Application Machine 1 1 93.75 93.75
c. Kneading Machine 1 1 187.50 187.50
Minor Tools (10% of Labor Cost) 58.68 58.68

Sub - Total for B.2 - As Evaluated 1,122.93

C.1 Total (A.1 + B.1) - As Submitted 1,709.72
C.2 Total (A.2 + B.2) - As Evaluated 1,709.72
D.1 Output per hour - As Submitted 25.00
D.2 Output per hour - As Evaluated 25.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 68.39
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 68.39
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials
a. Thermoplastic Paint (White) bags 0.3250 2,260.00 734.50
b. Glass Beads bags 0.033 1,500.00 49.50
c. Primer L 0.12 330.00 39.60
d. LPG (50 kg) cyl 0.004 4,100.00 16.40
e. LPG (12 kg) cyl 0.002 984.00 1.97
f. Calsumine kg 0.125 100.00 12.50
Miscellaneous (5% Materials Cost) 1 42.72 42.72

Sub - Total for F.1 - As Submitted 897.19

F.2 Materials
a. Thermoplastic Paint (White) bags 0.3250 2,260.00 734.50
b. Glass Beads bags 0.033 1,500.00 49.50
c. Primer L 0.12 330.00 39.60
d. LPG (50 kg) cyl 0.004 4,100.00 16.40
e. LPG (12 kg) cyl 0.002 984.00 1.97
f. Calsumine kg 0.125 100.00 12.50
Miscellaneous (5% Materials Cost) 1 42.72 42.72

Sub - Total for F.2 - As Evaluated 897.19

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 965.58
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 965.58
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 115.87
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% of G.2 115.87
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 77.25
I.2 Contractor's Profit (CP) - As Evaluated 8% of G.2 77.25
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+ H.1 + I.1) 57.93
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+ H.2 + I.2) 57.93
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 1,216.63
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 1,216.63

Prepared by: Checked/Reviewed by:

JOHN NESDAM Z. VENTOCILLA JUMEL B. REYES

Engineer II Engineer II
Maintenance Section Construction Section