REPUBLIC OF THE PHILIPPINES

PROVINCE OF BATANGAS
MUNICIPALITY OF LIAN

OFFICE OF THE MUNICIPAL ENGINEER

PROGRAM OF WORK
VARIATION

Project : Rehabilitation and Construction of Matabungkay- Balibago Road Net Length:

Location : Lian , Batangas Classification

Estimated Project Cost : 49,900,000.00 Starting Date:

Source of Fund: Total Project Duration:
No. of Working Days:
Limits : No. of Pre Determined unworkable days:
Coordinates :

EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE DESCRIPTION
PART A FACILITIES FOR THE ENGINEERS 0.67%
PART B OTHER GENERAL REQUIREMENTS 1.99%
PART C EARTHWORK 8.56%
PART D SUB-BASE & BASE STRUCTURES 8.56%
PART E SURFACE COURSES
DRAINAGE AND SLOPE PROTECTION 56.61%
PART G STRUCTURES 15.37%
PART H MISCELLANEOUS STRUCTURES 8.25%
TOTAL 100.00%

ESTIMATED COST OF PROJECT

DESCRIPTION QUANTITY UNIT TOTAL
PART A FACILITIES FOR THE ENGINEERS Php
PART B OTHER GENERAL REQUIREMENTS Php
PART C EARTHWORK Php
PART D SUB-BASE & BASE STRUCTURES Php
PART E SURFACE COURSES
DRAINAGE AND SLOPE PROTECTION Php
PART G STRUCTURES Php
PART H MISCELLANEOUS STRUCTURES Php
TOTAL Php
BREAKDOWN OF EXPENDITURES:
1.Labor 1,425,514.48 A.Sub-Total
2.Materials 30,178,145.84 B. Cost of Engineering]
3.Rental of Equipment 8,118,415.27 C.Taxes (VAT., etc)
4.Provisional Sum/Mob Demob D. ROW Acquisition
5.Direct Cost 39,722,075.59 E. Total Estimated Cost
6.OCM, Profit 7,801,733.93
7. Engineering Overhead
8.VAT 2,376,190.48
ROW Acquisition
10.TOTAL 49,900,000.00

Prepared By:
Engr. Reynaldo A. Limon
Municipal Engineer

Approved By:
Dr. Isagani I. Bolompo
Municipal Mayor

DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: A 1.1(8) Provision of Field Office for the Engineer
Unit of Measurement: mos
Output: 11

Designation No. of Person No. of Hours Hourly Rate

Labor

A Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
Equipment

B Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost
Materials
Bunkhouse/House Rental (including light mos. 1 18,889.00
& Water Consumption
F
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost

DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: A 1.1(11) Furnitures/Fixtures, Equipment & Appliances for the field Office for the Engineer
Unit of Measurement: ls
Output: 1

Designation No. of Person No. of Hours Hourly Rate

Labor

A Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
Equipment

B Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost
Materials
Office Table pcs 3 5,120.00
Standard Chair pcs 5
Electric Stand Fan pcs 2
Bulletin/Cork Board pcs 2
Record Book pcs 3
F
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost
DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: A 1.1(16) Operation & Maintenance of Field Office for the Engineer
Unit of Measurement: MOS
Output: 1

Designation No. of Person No. of Hours Hourly Rate

Labor
Utility Man 1 35.5 47.14
A Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
Equipment

B Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost
Materials

F
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost

DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: A 1.3 Progress Photographs
Unit of Measurement: MOS
Output: 1

Designation No. of Person No. of Hours Hourly Rate

Labor
Utility Man 1 7 47.14
A Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
Equipment

B Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost
Materials

Printing pc 12
F
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost

DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: B.5 Project Billboard/Signboard
Unit of Measurement: ea
Output: 2

Designation No. of Person No. of Hours Hourly Rate

Labor
Utility Man 1 8 47.14
A Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
Equipment

B Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost
Materials

Plywood Marine pc 1
Lumber Good bd.f 44
Tarpaulin sq.f 44
Assorted CWN kg 0.6
F
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost
DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: B.7 Occupational Safey and Health Program
Unit of Measurement: mos
Output: 1

Designation No. of Person No. of Hours Hourly Rate

Labor
Safety officer 1 133 77.72
First Aider 1 133 57.8
A Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
Equipment

B Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost
Materials

Medicine Kit including ,medicine pc 1

F
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost

DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: B.8 Traffic Management
Unit of Measurement: mos
Output: 1
 Designation No. of Person No. of Hours Hourly Rate
Labor
Traffic Aide 2 102 47.14

A Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
Equipment

B Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost
Materials
Fabricated Informative Signs pair 1
Reflectorized Single Arrow signs pair 1
Caution Tape roll 1
F
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost

DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: B.9 Mobilization/Demobilization
Unit of Measurement: ls
Output: 1

Designation No. of Person No. of Hours Hourly Rate

Labor

A Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
Equipment

B Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
 Name and Specification Unit Quantity Unit Cost
Materials
Mobilization/Demobilization

F
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost

DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 101 Removal of Existing Concrete Pavement (0.23 m thk).
Unit of Measurement: sq.m
Output: 40

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1 84.38
Laborer 2 1 47.14
A Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
Equipment
Backhoe w/ Pavement Breaker 1 1 1,998.10
Payloader 1 1 1,733.00
Dumptruck 1 0.12 1,420.00
Minor Tools
B Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost
Materials

F
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost
DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 102(2) Surplus Common Excavation
Unit of Measurement: cu.m
Output: 60

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1 84.38
Laborer 2 1 47.14
A Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
Equipment
Bulldozer 1 1 3,379.00
Payloader 1 0.41 1,733.00
Payloader- at disposal site 1 0.41 1,733.00
Dumptruck 1 1 1,420.00
B Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost
Materials

F
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost
DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 104(1)a Embankment from roadway excavation, Common Soil
Unit of Measurement: cu.m
Output: 50

Designation No. of Person No. of Hours Hourly Rate

Labor
For Excavation Work:
 Construction foreman 1 6.00 84.38
Laborer 5 6.00 47.14
For Spreading and Compaction:
Construction foreman 1 5.00 84.38
Laborer 5 5.00 47.14
A Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
Equipment
For Excavation Work:
Bulldozer 1 6.00 3,379.00
Payloader 1 6.00 1,733.00
Dumptruck 2 6.00
For Spreading and Compaction:
Motorized Road Grader 1 5.00
Vibratory Roller 1 5.00
Water Truck 1 2.18
B Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost
Materials

F
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost
 DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 105(1)a Subgrade Preparation, Common Material
Unit of Measurement: sq.m
Output: 300

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1.00 84.38
Laborer 2 1.00 47.14
Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
A Equipment
Motorized Road Grader 1 1.00
Vibratory Roller 1 1.00
Water Truck 1 0.27
Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost
Materials

Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
Total Cost

DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road
Location: Lian Batangas
Item No./ Description: 200(1) Aggregate Subbase Course
Unit of Measurement: cu.m
Output: 50

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1.00 84.38
Laborer 2 1.00 47.14
Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
A Equipment
Motorized Road Grader 1 1.00
Vibratory Roller 1 1.00
Water Truck 1 0.88
Sub-total for B
total (A+B)
Output
C Direct Unit Cost (C/D)
D Name and Specification Unit Quantity Unit Cost
E Materials
Aggregate Subbase Course (w/ 15%
Shrinkage Factor) cu.m 1.15
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
Total Cost
DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 200(1) Portland Cement Concrete Pavement (Unreinforced ) 0.23 m thk 14 days
Unit of Measurement: sq.m
Output: 70

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1.00 84.38
Skilled Laborer 4 1.00 58.59
Laborer 12 1.00 47.14
Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
A
 A Equipment
Transit Mixer 4 1.00
Concrete Vibrator 2 1.00
Concrete Batching Plant 1 1.00
Payloader\ 1 1.00
Concrete Screeder 1 1.00
Water Truck 1 1.00
Concrete Saw 1 1.00
Bar Cutter. 1 0.10
Minor Tools
Additional Cost of Materials
Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
f Name and Specification Unit Quantity Unit Cost
Materials

Reinforcing Steel Bar kg 0.44

Curing Compound lit 0.1
Asphalt Sealant lit 0.1
Steel Forms l.m 0.4
Sand cu.m 0.126
Gravel cu.m 0.2
Cement bag 2.36
Concrete Saw pc 0.00016
Pipe Sleeve l.m 0.009
Grease/Tar lit 0.009

Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost
 DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 500(1)a Pipe Culverts(Type 3), 300mm dia . (12 ")
Unit of Measurement: l.m
Output: 2

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1.00 84.38
Skilled Laborer 2 1.00 58.59
Laborer 4 1.00 47.14
Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
A Equipment
Backhoe 1 0.50
Plate Compactor 1 0.50
Minor Tools (10% labor)
Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
f Name and Specification Unit Quantity Unit Cost
Materials
Portland Cement bag 0.197
Sand cu.m 0.011
RC Pipes pc 1
Sand Bedding cu.m 0.306
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost
 DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 502.1 Catch Basin Concrete Cover
Unit of Measurement: each
Output: 5

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1.00 84.38
Skilled Laborer 1 1.00 58.59
Laborer 1 1.00 47.14
Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
A Equipment
One Bagger Mixer 1 0.50
Concrete Vibrator 1 0.50
 Water Truck 1 0.25
Minor Tools(10 % of Labor)
Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
f Name and Specification Unit Quantity Unit Cost
Materials at 0.8 at 1.2
Curing Compound lit 0.05 32
ordinary Plywood pc 0.15 300.00
Sand cu.m 0.04 650.00
Gravel cu.m 0.05 1,150.00
Cement bags 0.45 245.00
Assorted CWN kg 0.02 95.00
1/4 x 2 x2 anglebar pcs 0.4 840.00
1/4 x 2 x2 anglebar pcs 0.4 840.00
12mm RSB pcs 0.77 216.00
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM) 12% of G
I Contractor's Profit (CP) 8% of G
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost
 DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: Open Canal (6" CHB)
Unit of Measurement: l.m
Output: 1

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1.00 84.38
Skilled Laborer 1 1.00 58.59
Laborer 1 1.00 47.14
Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
A Equipment
One Bagger Mixer 1 1.00
Bar Cutter 1 1.00
Assorted Tools 2 1.00
Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
f Name and Specification Unit Quantity Unit Cost
Materials at 0.8
Cement bags 3.94
White Sand cu.m 0.21
12mm bars pcs 5.53
6" CHB pcs 20.80
gravel cu.m 0.14
10mm bars pcs 3.56
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT)
K Total Cost
 DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 502(1.2) Repair of Canal
Unit of Measurement: l.m
Output: 1

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1.00 84.38
Skilled Laborer 2 1.00 58.59
Laborer 2 1.00 47.14
Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
A Equipment
Asorted Tools 5 1.00
Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
f Name and Specification Unit Quantity Unit Cost
Materials
Portland Cement bag 0.522
Sand cu.m 0.028
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost

DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 502(4.1) Concrete Toppings
Unit of Measurement: l.m
Output: 20

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1.00 84.38
Skilled Laborer 4 1.00 58.59
Laborer 12 1.00 47.14
Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
A Equipment
One Bagger Mixer 1 1.00
Concrete Vibrator 2 1.00
Water Truck 1 0.125
Concrete saw 1 1.00
Minor Tools (5% of Labor)
Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
f Name and Specification Unit Quantity Unit Cost
Materials
Portland Cement bag 0.471
Sand cu.m 0.013
Gravel cu.m 0.05
Curing Compound lit 0.29
Asphalt Sealant lit 0.12
Ordinary Plywood pc 0.139
 Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost

DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 505(5) Grouted Riprap(Class A)
Unit of Measurement: l.mcu.m
Output: 1.25

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1.00 84.38
 Skilled Laborer 1 1.00 58.59
Laborer 6 1.00 47.14
Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
A Equipment
One Bagger Mixer 1 1.00
Water Truck 1 0.050
Minor Tools (5% of Labor)
Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
f Name and Specification Unit Quantity Unit Cost
Materials
Portland Cement bag 5
Sand cu.m 0.4
Gravel cu.m 0.5
Weepholes(PVC) lit 0.4
Filter Cloth lit 0.02
Bouldders pc 1.05
Miscellaneous(1% of Materials)
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost
 DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 600(3) Concrete Curb and Gutter
Unit of Measurement: l.mcu.m
Output: 10.3

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1.00 84.38
Skilled Laborer 4 1.00 58.59
Laborer 8 1.00 47.14
Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
A Equipment
Concrete Vibrator 1 1
One Bagger Mixer 1 1.00
Water Truck 1 0.050
Minor Tools (10% of Labor)
Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
f Name and Specification Unit Quantity Unit Cost
Materials
Portland Cement bag 0.471
Sand cu.m 0.019
Gravel cu.m 0.038
Plywood lit 0.05209
Coco lumber lit 4
Assorted CWN pc 0.05
Miscellaneous(2% of Materials)
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM)
I Contractor's Profit (CP)
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost

DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 601(b) Sidewalk (125mm thk)
Unit of Measurement: l.m
Output: 20

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1.00 84.38
Skilled Laborer 4 1.00 58.59
Laborer 12 1.00 47.14
Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
A
 A Equipment
One Bagger Mixer 1 1.00
Concrete Vibrator 2 1.00
Water Truck 1 0.13
Concrete saw 1 1.00
Minor Tools (5% of Labor)
Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
f Name and Specification Unit Quantity Unit Cost
Materials at 1.2
Curing Compound lit 0.1 32
Asphalt Sealant lit 0.05 50
forms l.m 0.434 250
Cement bags 1.1775 245
Cocolumber bd f 4 32
White Sand cu.m 0.063 650.00
12mm bars pcs 2.444 216.00
gravel cu.m 0.126 1,150.00
Tiewire kg 0.049 85.00
Asst. CWN kg 0.2 95.00
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM) 12% of G
I Contractor's Profit (CP) 8% of G
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost
 DETAILED UNIT PRICE Analysis (DUPA)

Project: Rehabilitation and Construction of Matabungkay-Balibago Road

Location: Lian Batangas
Item No./ Description: 601(bb) Driveway (125 mm thlk)
Unit of Measurement: l.m
Output: 20

Designation No. of Person No. of Hours Hourly Rate

Labor
Construction foreman 1 1.00 84.38
Skilled Laborer 4 1.00 58.59
Laborer 12 1.00 47.14
Sub-total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
A Equipment
One Bagger Mixer 1 1.00
Concrete Vibrator 2 1.00
Water Truck 1 0.13
Concrete saw 1 1.00
Minor Tools (5% of Labor)
Sub-total for B
C total (A+B)
D Output
E Direct Unit Cost (C/D)
f Name and Specification Unit Quantity Unit Cost
Materials at 1.2
Curing Compound lit 0.1 32
Asphalt Sealant lit 0.05 50
forms l.m 0.434 250
Cement bags 1.1775 245
Cocolumber bd f 4 32
White Sand cu.m 0.063 650.00
16mm bars pcs 2.444 384.00
gravel cu.m 0.126 1,150.00
Tiewire kg 0.049 85.00
Asst. CWN kg 0.2 95.00
Subtotal for F
G Direct Unit Cost (E + F)
H Overhead, Contingencies & Misc. (OCM) 12% of G
I Contractor's Profit (CP) 8% of G
J Value Added Tax (VAT) 5% of (G+H+I)
K Total Cost
 3.97 km

4/27/2018
ect Duration:
orking Days:
e Determined unworkable days:

EQUIPMENT
DESCRIPTION REQUIRED

TOTAL
264,639.11
789,503.44
3,398,381.56
3,398,958.58
22,487,739.45
6,104,504.00
3,278,349.44
39,722,075.59
 Php ###
Php
Php ###
Php
Php ###

Engr. Reynaldo A. Limon

Municipal Engineer

Dr. Isagani I. Bolompo

Municipal Mayor

Hourly Rate Amount

Hourly Rate Amount

Unit Cost Amount

18,889.00 ###

###
 ###
0% of G -
8% of G 1,511.12
5% of (G+H+I) 1,020.01
###

e field Office for the Engineer

Hourly Rate Amount

Hourly Rate Amount

Unit Cost Amount

5,120.00 ###
2,558.00 ###
1,580.00 3,160.00
299.99 599.98
104.08 312.24

###
###
0% of G -
8% of G 2,577.78
5% of (G+H+I) 1,740.00
###
 Hourly Rate Amount

47.14 1,673.47
1,673.47
Hourly Rate Amount

1673.47

Unit Cost Amount

-
1,673.47
0% of G -
8% of G 133.88
5% of (G+H+I) 90.37
1,897.71

Hourly Rate Amount

47.14 329.98
329.98
Hourly Rate Amount

329.98
 Unit Cost Amount

10.00 115.00

115.00
444.98
0% of G -
8% of G 35.60
5% of (G+H+I) 24.03
504.61

Hourly Rate Amount

47.14 377.12
377.12
Hourly Rate Amount

377.12

188.56
Unit Cost Amount

635.00 635.00
38.00 1,672.00
30.00 1,320.00
85.00 50.28

3,677.28
3,865.84
 12% of G 463.90
8% of G 309.27
5% of (G+H+I) 231.95
4,870.95

Hourly Rate Amount

77.72 ###
57.8 7,667.63
###
Hourly Rate Amount

###

Unit Cost Amount

4,500.00 4,500.00

4,500.00
###
0% of G -
8% of G 1,798.22
5% of (G+H+I) 1,213.80
###
 Hourly Rate Amount

47.14 9,616.56

9,616.56
Hourly Rate Amount

9,616.56

Unit Cost Amount

2,900.00 2,900.00
1,300.00 1,300.00
4,268 4,268.00

8,468.00
###
0% of G -
8% of G 1,446.76
5% of (G+H+I) 976.57
###

Hourly Rate Amount

-
Hourly Rate Amount

-
 Unit Cost Amount

213,899

213,899
213,899
0% of G -
0% of G
5% of (G+H+I) 9,625.44
###

Hourly Rate Amount

84.38 84.38
47.14 94.28
178.66
Hourly Rate Amount

1,998.10 1,998.10
1,733.00 1,733.00
1,420.00 176.79
17.87
3,925.76
4,104.42

102.61
Unit Cost Amount

-
102.61
12% of G 12.31
8% of G 8.21
5% of (G+H+I) 6.16
 129.29

Hourly Rate Amount

84.38 84.38
47.14 94.28
178.66
Hourly Rate Amount

3,379.00 3,379.00
1,733.00 701.87
1,733.00 710.53
1,420.00 1,420.00
6,211.40
6,390.06

106.50
Unit Cost Amount

-
106.50
12% of G 12.78
8% of G 8.52
5% of (G+H+I) 6.39
134.19

Hourly Rate Amount

 84.38 506.28
47.14 1,414.20

84.38 421.90
47.14 1,178.50
3,520.88
Hourly Rate Amount

-
3,379.00 ###
1,733.00 ###
1,420.00 ###

2,173.00 ###
1,846.00 9,230.00
2,450.00 5,341.00
###
###

1,533.38
Unit Cost Amount

-
1,533.38
12% of G 184.01
8% of G 122.67
5% of (G+H+I) 92.00
1,932.06
 Hourly Rate Amount

84.38 84.38
47.14 94.28
178.66
Hourly Rate Amount

2,173.00 2,173.00
1,846.00 1,846.00
2,450.00 649.25
4,668.25
4,846.91

16.16
Unit Cost Amount

-
16.16
12% of G 1.94
8% of G 1.29
5% of (G+H+I) 0.97
20.36
 Hourly Rate Amount

84.38 84.38
47.14 94.28
178.66
Hourly Rate Amount

2,173.00 2,173.00
1,846.00 1,846.00
2,450.00 2,152.08
6,171.08
6,349.74

126.99
Unit Cost Amount

650.00 747.50
747.50
874.49
12% of G 104.94
8% of G 69.96
5% of (G+H+I) 52.47
1,101.86

) 0.23 m thk 14 days

Hourly Rate Amount

84.38 84.38
58.59 234.36
47.14 565.68
884.42
Hourly Rate Amount
 1,318.00 5,272.00
91.25 182.50
1,759.50 1,759.50
1,733.00 1,733.00
545.00 545.00
2,450.00 2,450.00
32.63 32.63
219.75 21.98
44.22
602.04
###
###

193.25
Unit Cost Amount

40.00 17.60
31.00 3.10
43.00 4.30
60.00 24.00
650.00 81.90
1,150.00 230.00
245.00 577.10
8,000.00 1.28
52.00 0.47
112.00 1.01

940.75
1,134.00
12% of G 136.08
8% of G 90.72
5% of (G+H+I) 68.04
1,428.84
 Hourly Rate Amount

84.38 84.38
58.59 117.18
47.14 188.56
390.12
Hourly Rate Amount

1,537.00 768.50
123.00 61.50
39.01
869.01
1,259.13

629.57
Unit Cost Amount

245 48.27
650.00 7.15
650.00 650.00
850 260.10
965.52
1,595.08
12% of G 191.41
8% of G 127.61
5% of (G+H+I) 95.70
2,009.80
Hourly Rate Amount

84.38 84.38
58.59 58.59
47.14 47.14
190.11
Hourly Rate Amount

172.00 86.00
91.25 45.63
2,450.00 612.50
19.01
763.14
953.25

190.65
Amount

1.60
45.00
26.00
57.50
110.25
1.90
336.00
336.00
165.29
- 1,079.54
1,270.19
152.42
101.62
76.21
1,600.44
Hourly Rate Amount

84.38 84.38
58.59 58.59
47.14 47.14
190.11
Hourly Rate Amount

172.00 172.00
219.75 219.75
30.00 60.00
451.75
641.86

641.86
Unit Cost Amount

245 965.7165
650.00 137.6765
216.00 1195.204
18.00 374.4
1,150.00 165.186
150.00 533.34
3,371.52
4,013.38
12% of G 481.61
8% of G 321.07
5% of (G+H+I 240.80
5,056.86
Hourly Rate Amount

84.38 84.38
58.59 117.18
47.14 94.28
295.84
Hourly Rate Amount

30.00 150.00
150.00
445.84
 445.84
Unit Cost Amount

245 127.89
650.00 18.20
146.09
591.93
12% of G 71.03
8% of G 47.35
5% of (G+H+I) 35.52
745.83

Hourly Rate Amount

84.38 84.38
58.59 234.36
47.14 565.68
884.42
Hourly Rate Amount

172.00 172.00
91.25 182.50
2,450.00 306.25
32.63 32.63
44.22
737.60
1,622.02

81.10
Unit Cost Amount

245 115.40
650.00 8.45
1,150.00 57.50
32.00 9.28
50.00 6.00
250.00 34.75
 231.38
312.48
12% of G 37.50
8% of G 25.00
5% of (G+H+I) 18.75
393.72

Hourly Rate Amount

84.38 84.38
 58.59 58.59
47.14 282.84
425.81
Hourly Rate Amount

172.00 172.00
2,450.00 122.50
21.29
315.79
741.60

593.28
Unit Cost Amount

245 1,225.00
650.00 260.00
1,150.00 575.00
270.00 108.00
180.00 3.42
900.00 945.14
27.35
3,143.91
3,737.19
12% of G 448.46
8% of G 298.98
5% of (G+H+I) 224.23
4,708.86
Hourly Rate Amount

84.38 84.38
58.59 234.36
47.14 377.12
695.86
Hourly Rate Amount

91.25 91.25
172.00 172.00
2,450.00 122.50
69.59
455.34
1,151.20

111.77
Unit Cost Amount

245 115.40
650.00 12.29
1,150.00 43.47
800.00 41.67
32.00 128.00
85.00 4.25
6.90
351.97
463.74
12% of G 55.65
 8% of G 37.10
5% of (G+H+I) 27.82
584.31

Hourly Rate Amount

84.38 84.38
58.59 234.36
47.14 565.68
884.42
Hourly Rate Amount
 172.00 172.00
91.25 182.50
2,450.00 306.25
32.63 32.63
44.22
737.60
1,622.02

81.10
Amount

3.20
2.50
108.50
288.49
128.00
40.95
528.00
144.90
4.17
19.00
1,267.70
1,348.80
161.86
107.90
80.93
1,699.48
Hourly Rate Amount

84.38 84.38
58.59 234.36
47.14 565.68
884.42
Hourly Rate Amount

172.00 172.00
91.25 182.50
2,450.00 306.25
32.63 32.63
44.22
737.60
1,622.02

81.10
Amount

3.20
2.50
108.50
288.49
128.00
40.95
938.67
144.90
4.17
19.00
1,678.37
1,759.47
 211.14
140.76
105.57
2,216.94