SUMMARY OF DETAILED UNIT PRICE ANALYSIS (DUPA) FOR ROADS. are, 2029 eo. | Eun. DESCRITON un] untcost Ta) eonstocton of Fd ce ore Engines (Bodeg9) T 1 Je. Contvcton of ald Ofice fr he Engineer (2odego) sam | sowaee es rect board / Signboord 2 a. (OFWH Project aiboerd) coer | asorad 2 le (com boar) toch | bans 2812) [ratic Monagement i" ‘ Jo-(conciete Jey Sonar w/ Fre-pante Metal Sheet Borer Renta) eoch | sora 5 tet baer wih Wires Enclosure - Renta coh | 14138 how) removal ot shctues ond Obshucton te ‘ Je (cating of Concrete Pavement) im. rand 7 bs. cuting ot Asphalt Pavement (Mick) tm 5.09 «8 frowns removal ot Acta shuchres /Obsuction (PCCP, Unenfoced 023m hk) sam 4231 > frorcaies removal ot Actual shuches /Obsucion (PCCP, Uenored 30m hk) sam easd 10 fiovayer removal et Atal svces /Obshuction_ (Removal of Aaphal by Fn Ming 0.5m) sam | t23aq 11 fiowajer Removal ot Actual Siveies/Obsivetion (Removal of Asphalt by Fine Ming 0:10) ‘am aw. v2 iowayca removal ot Actual stuces /Obsvton (Removal fAsphal by Scaying 010m) sam. ran 13 iowaya —_|removalot Actual stuckrer/Obevetion (Removal of Concrete Sidewalk) sam 11474 14 fiowae removal et Actual sivckrer/Obeivtion (Removal of Concrete Cb Ont) tm. e204 15 frome [removal ot Actval sivcires/Obshvctlon (Remava f Cub and Gute) tm. nar ve fio) removal et stucues and Obeveton (Removal of Conciete Seam of 9. Manhole) com | 13081 17 toa) surplus common Excavation (Roadway Excavton) cum 1401 ve f1oa)a | smverre excavation (Common se) com | 2enae v9 fos) ——roundation i cum | 28en24 20 froxa free cuve and ora Excavation cum | 2anse 21 froatie _jembonkmen! fom Roadway Excavation (Common So) cum tara 22 frowaie _jembonkment tom Bonow (Common Borow) com| muna x foo) |acoregate susbore coune com 24 fooaye — frottand Cement ibid Rood Mx Base Coune ee 2s feat) Jems art sam. 2 fotaaie —_fatuminaus Concrete Srace Binder Couns, Ht Lid (H0.05m) sam. 27 for1cs2 —_ Jroftand cement Concite Pavement (Uvsotced) ‘020m, 7 days vom 22 foricnes_frotand cement Concrete Pavement (Uveiorced) a20m 3 days sam. = fonicnez _frortand cement concite Pavement (Uneorced) 160.23, 7 das (Reblocking) am co forties. frottana cement Concrete Pavement (Ueiforcee) 6023m,3 days sam. si forces frotiand Cement Conciete Pavernent(Uneinorced) 140.3, 3 days (Resoration&Reblockng) | 14m. 2 farce |rottand cement Concrete Pavement (Uvlnforced) 0.0m, 3 dovs fan ss fooste}o1— |siuchal ste. Foished od fobccted nstlaion of Ft Ba) is. 2 foaria ——fesntoring Stee, Gre 40 ie 2s foouri> — Jasnering sto! Grade 60 o sé Josr}sa fecha Concrete (Clts"A, o00px @ 14 day) cum. 27 |aosns2 — fstuctrat Concrete (Clas °A" 3500p @ 4 days) cum <= feoscis2 fecha Concrete (Cla ops @ 14 days, Malo Shuckes) cum. = focerss frie coved (210mm Clas ¥) un 10 |b00n64—|ppe cuter (torn Class V) im, 2) fooori6s frie covert (120mm ca. (6a) Cos ¥) i 12 fs0ar}ea anoles (7mm di. RCRC wih Concrete Cover och 43 [soars manioes 1070mm ei. RCRC with Concrete Cover) och 44 fotarjes—fanhots (120mm co (60" ca) RCRC with 4 RC Cove) och 1s |soaaes [Catch bose (tor 0mm do. RCFE) each 4 fso2caas [concrete covers each «7 602) [atl rarer and Cover (Catchbau, Hinge Type) pa 1 |s0a7) acting Manhole (Crew een «6 frou) each 50 |eowsya be 51 fsouay> [cleaning covert Pie in Pace (7éonm camer Ht ited) im £2 |souaye [cleaning Cuvee in lace (710mm camel Ha ied) tm +3 fsouaye — [eteaning Culver Pipe in Place (107mm cametr Hat ited) im 54 |eoasye —[cteoring Culvert Pipe in Place (122m ameter Hat Sted) id ss feouay [cleaning culver Pipe in lace (1520ne camer Hl sted) Lm. ss |oo0s) [concrete Cub (re-con = s7 |4007) [eu and Guar he-can pe se [tor [sidewalk (Concrete Sidewak) samSUMMARY OF DETAILED UNIT PRICE ANALYSIS (DUPA) FOR KOADS. PAST tenn DeICRFTON wat | ustcon 1 = fas ae a ol ca eee eee = 2 fe eee come | 2] eperreemenese anne eel +‘ oa enone ae eae seaman {5 aN ag em ae a RE fcr rR caeeecan fo dane aimee aera eal | a a ra 5 em are le 2 2 A ASE eet il eenenelaaaainamaiataiinamala tceatrinemeasa eal 7 se past eee aT lb eam sls aseismic ee 7 ow ents = ee a cei ca sepa as salads = ofa eae Se a as = lailgs (pcaensacanaaaaemaeaae = aaa ve = ca sd a “ ao 2 Rea - w face, emeron roomate i maa bere os 2 ae imeem as : Noon] 7 0.00) 2716.00] 72 [Materiais \sub - Total or F:2-As Evaluated G1 [Direct Unit Cost (E.1 + F1)-As Submifed S07 {G2 [Direct Unit Cost (£2 F2)-As Evaluated 1.1 |Overhead, Contingencies & Miscellanesus (OGM)-As Submited H2 |Overhead, Contingencies & Miscellaneous (OCM)-As Evaluated [Li [Contractors Prof (CP)-As Submited 12 [Contractors Prof (CP) ~As Evaluated “11 [Value Added Tax (VAT)-As Submitfed “42 |Valve Added Tax (VAT)-As Evaluated K2 [Total Unit Cost-As Evalvaied, PREPARED BY: gen | CONSTANTINO, REVIEWED/SUBMITTED BY: TRIZSANNE MARGARET D. MARCEUINO DE MOURA ‘Chief, Planning and Design Section APPROVED GERARD Distict Engineer 2 CHECKED By: TP DARWIN K. DIMAANO Engineer RECOMMENDING APPROVAL: PULENCIA DENNIS E. SANDOVAL IG Assistant Distt EngineerDETAILED UNIT PRICE ANALYSIS (DUPA) Ist Quarter, 2023 lem No./Desctipion BS Project Bilboard / signboard 'b. (COA Bllboard) Unit of Measurement och Output per hour - As Submitted 1.00 Designation No. of Person] No. of Hours | Hously Rate | Amount 1 [labor lo. Construction Foreman 1.90 400 157.23] 62892] lb. Sidled Laborer 100 400 n43i 457.24 Je. Unskited Laborer 1100 400 38.09 35239 Sub - Total for A.1-As Submitted 1438.48 Az |labor Sub - Total for A.2-As Evaluated Name and Capacity No. of Units | No. of Hours | Hourly Rate | Amount 5.1 [Equipment INotes: (Specifications) Horpauiin White, sft. x Bt lResolution 70 dpi IFont Helvetica |Font size Main information lFont Size ‘Sub information |Font Color Black |Minor Tools (10% of Labor) 143.85} [sub - Total for 8.1-As Submitted 143.85} 82 [Equipment [Sub - Total for 8.2-As Evaluated [E.1 [Total (A.1 + 8.1)-As Submitted T5233] [C2 |Total (A.2 + B.2)-As Evaluated 1.1 [Output per hour-As submitted = T 'D.2 [Output per hour-As Evaluated E1 [Direct Unit Cost (C.1 + D.1) As Submiied 158235] 2 [Direct Unit Cost (C.2+D.2)-As Evaluated ‘Name and Specifications Unit Quantity | Unitcost | Amount F1 (Materials Jo. Torpaudn (€ x81) sqft 464.09] 20.00] 1,280.00) Jc. Coco Lumber bait 48100] 26.00|~ 1,248.00) Jd. Assorted Common Wire Nails kg. 1.09] 110.00] '110.00} Jd. Marine Plywood (4x 8x 1/2] pe. 2.09] 300.00] 1,800.00} |sub - Total for F.1-As Submitted 4,438.00] F2 [Materials Sub - Total for F.2-As Evaluated [Direct Unit Cost (€.1 + F.1)-As Submited 502033] obser oat Coax FFAs tread (Overhead, Contingencies & Miscellaneous (OCM)-As Submilied [Overhead, Contingencies £ Miscellaneous (OCM)-As Evaluated iContractors |-As Submiffed [Contactors Fi As Evaluated [Valve Added Tax (VAT)-As submitfed [Valve Added Tax (VAT)-As Evaluated Total Unif Cosf-As Submiffed [Total Unit Cosi-As Evaluated, PREPARED BY: . (CHECKED By: . DARWIN K. DIMAANO Engineer I REVIEWED/SUBMITTED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL ‘Chief, Planning ond Design section CIE-Assstant Diet Engineer APPROVED (GERARD P. OPULENCIA District Engineer 3DETAILED UNIT PRICE ANALYSIS (OUPA) "at Quote 2023, Nom No /Desesption 39(2) Tolle Management 2 (Concrete Jetey Brier w/ Pre-painted Metal Sheet Bariar Rental) Unt of Measurement ‘eoch ‘Output per hour As Submited 1001 s9f of 30 Concrete Boxer (0m x Lm) and st of steel Flame by 030m We ctfenon | Nocttoun | HoulyRale | Amount rai labo Ja. Construction Foreman 1.00 200 1723) sre lo. Steg Laborer 300 800 nai 27nd) Je. Unaliled Laborer 500 800 2803 ial Sub-Total for A.A Submaiied az. rxaiabor sub Toll or A.2-As Evaluated Nome ond Capacty No-ofUnits | Wo-ottous | Houly Rate | Amount a Jo Corgo ruck (10 mt, 270 HP) 1.00 025 1.21200} seaao| lo. tor cuter 100 080 os47 ‘274 Jo Bo Bender 00 080 16875] |s. Concroe Viorator Fanible Shat ype 2" Head @ with 100 100 7.7] sr] SAmpere: Gasoline) Je. Wilding Macrine = acu/dlese civen [200 Ampere 48 MP 100 os ari u |: GeneratorSet cook 375 KV} 100 080 eras « Primos Too (10% oF tabor 82291 Is Tol or 8.1:AeSubraMed iad 3a] Fauipment Isp - Total oe B.2-As Evaluated [Effet (1 +81) Subrled ToT [ea[fotol (A2+ 82)-As Evalucied D1 [Ovlpu per how As Submfled = To D2 Output pet how As Evaluated 1 [Decl Unt Con (C1 + 0.1) Ax Subriid Toa E2[brect Unt Cod (C2 0.2)As Bvelualed Nome and Specifications ‘nit ‘auantty | Untcow | Amount i lo. Tio Wr (2% of RS) to 135] ‘n.09} 12500] lo. Reintorcing Steel Bor, Grade 40 5% wattage) to wai] 000] 2368.59 le. Lumber, Good- dues bait roan) 000] ‘275.09 ls. Prwood 1725498) 4 uss be 149] 22509 000] le. Anorted Conerete Wie Nas / 100 bt, fs aro) 12009] 2409 |: Concrete, claiA’, 3000 Ps 28 days cum. ass] 200.09 60 lo ‘29. asi ‘70.09 07270) In Pe 50 ean] pery J; Shuck steal 36 (8 Westage) fo 659 sic0) 36s |; Paint minner oa. 0] 0.9 i |. Prespainled Matal Roofing Shest GA 26 tong Span sam ais ‘80.09 97 |: Weicing Rod (tka. / 2000 Kg, oF Stoo) ra a. 170.00) "0: lm. Onygen (2 tanks cokes) rs 20 200 Br Im. Aceirione (19k) rs ass 7.00) 7319 In” EDony tne Paint 93. 100] 2oca.o} 200009 Jo. Swivel Clams ais 40) ‘5.00 22009 Jp. Bot one Nutw/ washer (9/6 ax) 6 57 10.09 855.09 Sus Total for 1-Aa Submited. sarecs| 72ers sub Total or £2:As Evaluated [e:oveet tn cost (ET FI) submiod [6 2]Ohec! Unk Coo (E2 + F.2)-As Evaluated 1 [Overheod, Conlngencies & iscelaneous [OCM)-Ar Submiied 2 [Overheod. Confingencies & Miscellaneous (OCM)-As Evaluated Tr |eonracie’s oll (CPAs Submited 12 [Conractors Proll (CP) -As Bvelvcied [it Vale Added Tax (VATA Submiied [12 Vl Aided Tax (VAT)-As Evavoted ct [oll Uni Con-AsSubmaid Rea aaa 2 Toll Un Cosas Evaloted PREPARED bv: (CHECKED By: DARWIN K. OIMAANO tngneert REVIEWED SUBMITTED BY: RECOMMENDING APPROVAL TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E SANDOVAL ‘Chie, Planning and Desion Section CIE Arsstont Date! Engineer APPROVED [GERARD P. OPULENCIA Diet Engineer 4DETAILED UNIT PRICE ANALYSIS (OUPA) 1s! Quarter, 023) tem No./Descsiption 8.8(2) —Tatfic Management Unit of Measurement ecch (Stee! Barer with Wremesh Enciosure - Rental) Output per hour - As Submited. 1.09) | Quipul pet hour As Evaluated Designation No. of Person] No. of Hours | Hourly Rate | Amount AT [labor Jo. Construction Foreman 1.90 400 157.23] «2899 lb. Skiled Laborer 100 400 n431 487.24 Jc. Unskiled Laborer 2.00 400 88.08] 708. Sub - Total for A.1-As Submitted 1.79080 Kz [labor Sub - Total for A.2-As Evaluated ‘Name and Capacity No. of Units | No. of Hours | Hourly Rate | Amount [Equipment lo. Weksng Machine - gas/leselchiven (300 Ampere, 48 HP) 1.00 1.00 371.00] 371.09] Iainor Tools (10% of Labor) 179.09) [sub - Total for 8.1-As Submitted 0.09 2 [Equipment \sub- Total for 8.2-As Evaluated Ext fofal (A.1+ 6.1)-As Submited ZSaB8| €2 [fotal (A2+ 6.2)-As Evaluated 1.1 [Output per hour-As Submitied = T200 ‘D2 [Output per hour-As Evaluated 1 [Direct Unit Cost (C.1 + 0.1) As Submilied PECO| E2 [Direct Unit Cost (C2+0.2)-As Evaluated Name and Specifications Unit ‘Quantity | unitcost_ | Amount 7 [Materials la. Gil Pipe Schedule 40, Dio. 1"(Leg) pe 2 966.00/— 193.20] lb. 1érnen Dia. RS8 fhook) kg. 0.3] 5000] 24.50) lc. Gi. Pipe Schedule 40, Dio. 11/2" pe 200) 1,486.00] 297200] lo. 6mm MS Plate (Base Piate) ko 59) '51,00|— 308.49} Je. Wremesh 2'x2" sqm. 1.69] 580.00] 928.00 I. Plain Gi. sheet, Gauge 16- 48- 1,950.00 /pc sam. v9] 677.08) —~\,083.33 Jo. arm 25e Fat Bor kg. 1153 51.00] 589.05} In. Welding Rod 'o. o.19| 17000] ~— 30.60} Sub - Total for F.1-As Submitted 6128.17] 72 [Materials Sub - Total for F.2-As Evaluated G.I [Direct Unit Cost (.1 + F.1)-As submifed as7.05 ‘G.2 [Direct Unit Cost (€2 + F.2)-As Evaluated. H.1 |Overhead, Contingencies £ Miscellaneous (OCM)-As Submilfed H.2 |Overhead, Contingencies £ Miscellaneous (OGM)-As Evaluated 1 [Contractors Prof (CP)-As Submilied 1:2 |Contractors Profit (CP) -As Evaluated. LI [Valve Added Tax (VAT)-As Submited 12 [Valve Added Tax (VAT)-As Evaluated 'K1 [fotal Unit Cost-As Submified 2m Rental 1.098.8 2 [Total Uni Cost-As Evalvated PREPARED 8: hes : CHECKED ar: hig DARAT K. IMAANO [ Secsiivesitor engineer I REVIEWED/SUBMATED BY: RECOMMENDING APPROVAL: [TRITSANNE MARGARET D. MARCELINO DE MOURA. DENNIS E. SANDOVAL ‘Chief, Planning Gnd Design Section ‘OIC-Assistant Disict Engineer APPROVED GERARD P. OPULENCIA Disict Engineer 5DETAILED UNIT PRICE ANALYSIS (DUPA) Ist Quarter, 2023 lem No./Desctiption 8.8(2) Traffic Management Unit of Measurement sqft. _c. Waring Sion ‘Output per hour - As Submited 2x4= 80sqfl.x4=325q1 ‘Output per hour - As Evaluated Designation No. of Person | No. of Days | Dally Rate | Amount A labor la. Copenter 1.00 0.50 1451 457.25] lb. Painter 1.00, 0.50 91451 457.26) Jc. Unskiled Laborer 1.00 0.50 704.62] 352331 [Sub - Total for A.1-As Submitted 1,266.83} [2 |tabor [Sub - Total for A.2-As Evaluated Name and Capacity (No. of Units | No. of Days | Dally Rate | Amount 8.1 [Equipment |Minor Tools (10% of Labor) 126.68 |sub - Total for B.1-As Submitted 126.68} 182 [Equipment [Sub - Total for 8.2-As Evaluated ‘EI [fetal (A.1 + B.1)-As Submitted T3735 ‘C2 |fotal (A2 + 8.2)-As Evaluated D.1 [Output per hour-As Submitted = B00, 1.2 |Ouiput per hour-As Evaluated E1 [Direct Unit Cost (C.1 + 0.1) As Submilfed 35] E2 [Direct Unit Cost (C.2 + D.2)-As Evaluated Name and Specifications Unit Quantity | UnitCost_ | Amount F1 [Matetias Ja. Prywood Ordinary 1/4". 4'x8! pes 1.00] 495.00] “485.00 lb. Enamel Paint Write Gloss gol 1.00] 700.00] ~ 700.00] lc. Paint Tinting Color pint 1.00] 690] — 69.00} ld. Point thinner gallon 0.09) 32000] “29.70 Jo. Brush Paint (101mm) pes. 1.09] 85.00] 85.00} |f. Coco Lumber bat 40.00] 26.00] “1,040.00 Jo. Assorted CW. Noi kg. 1.09} Nooo} —~ 110.00] [Sub - Total for F.1-As Submitted 2518.70) F2 [Materials Sub - Total for F.2-As Evaluated (G.1 [Direct Unit Cost (E.1 + F.1)-As Submiffed (6.2 [Direct Unit Cost (E.2 + F.2)-As Evaluated W.1 |Overhead, Contingencies & Miscellaneous (OCM)-As Submilied 2 |Overhead, Contingencies & Miscellaneous (OCM)-As Evaluated LT [Contractor's Profit (CP)-As Submified 12 [Contractors Profit (CP) -A® Evaluated jelue Added Tax (VAT)-As Submitted jalve Added Tax (VAT)-As Evaluated Total Unit Cosi-As Submited Total Unit Cost-As Evalvated PREPARED BY: CHECKED BY: REVIEWED /SUBMITIED BY: TRIZSANNE MARGARET D. MARCELINO DE MOURA "chef, Fionning and Desion Section APPROVED. DARWIN K. DIMAANO Engineer I RECOMMENDING APPROVAL: DENNIS E. SANDOVAL GiG-Assstan! Dist Engineer (GERARD P. OFULENCIA Disict EngineerDETAILED UNIT PRICE ANALYSIS (DUPA) 1st Guenter, 2028 Removal of Shuctures and Obstruction «2. (Cutting of Concrete Pavement) lem No./Descripion 10140) Unit of Measurement Lm, ‘Output per hour - As Submitted 1500 ‘Output per hour - As Evaluated, Designation INo. of Person| No. of Hours | Hourly Rate | Amount ra [babe lo. Construction Foreman, lb. Unskiled Laborer Sub - Total for A.1-As Submitted 1.00 1.00 157.23] 157.23) 200 1.00 88.03] 76.16) x39] Aa|labor Sub - Total for A.2-As Evaluated Name and Capacity No. of Units | No. of Hours | Houty Rate [Equipment Jo. Water Trick (160001, 360 HP) lo. Concrete Saw, Blade (14" Blade ¢ w/ 3/4" cutting depth, 754°) minor Tools (10% oF Labor) \sub - Total for 8.1-As Submitted 1.00 010 2.45000] 245.00 1.00 1.00 32.64 32.84 33.34) 310.96 32 Equipment |sub - Total for 8.2-As Evalvated [E:1 otal (A.1 + 6.1)-As Submitted aaa [C.2|Totat (A.2 + 8.2)-As Evaluated. D.1| Output per hour-As Submitted [D.2| Output perhour-As Evaluated E.1 [Direct Unit Cost (C.1 + D.1) As Submiied xz £2 [Dect Unif Cost (C2 + D.2)-As Evaluated Name and Specifications Unit Quantity | unit cost 7 [Materials Jo. Concrete Saw [Diamond Blade 14) Rate of Usage : 250.00 meter/blade Unit Cost of Blade: P 8,000.00 |sub - Total for F.1-As Submited pe. 100 200] ~ 200] 32.09} F2 [Materials Sub - Total for F.2-As Evaluated [Direct Unit Cost (E.1 + F.1)-As Submiied [Direct Unit Cost (€2 + F-2)-As Evaluated [Overhiead, Contingencies & Miscellaneous (OCM)-A Submilfed (Overhead. Confingencies & Miscellaneous (OGM)-As Evaluated [Contractors Prof (CP)-As Submitfed [Contractors Profit (CP) -As Evaluated Valve Added Tax (VAN)-As Submiied Value Added Tax (VAN)-As Evaluated 1 [Total Unit Cost-As Submified 2 [Total Unit Cost-As Evaluated PREPARED BY: RNA |. COMSTANTING, / Specidi invebligator J REVIEWED /SUBMITED BY: TRITSANNE MARGARET D. MARCELINO DE MOURA, ‘Chief, Planning and Design Section APPROVED CHECKED By: DARWIN K. DIMAANO Engineer RECOMMENDING APPROVAL: DENNIS E. SANDOVAL ‘CIG-Assistant Distict Engineer GERARD F. OPULENCIA Disict Engineer ©DETAILED UNIT PRICE ANALYSIS (DUPA) ‘st Quaster, 2023 tern No./Deseription 101(1) Removal of Structures and Obstruction Unit of Measurement Lm. b, Cutting of Asphalt Pavement 4" Thick) (Output per hour - As Submitted 1375 Output per hour - As Evaluated Designation No. ofPerton | No.ofHours | Hourly Rate | Amount “Ar [labor la. Consmuction Foreman 100 1.00 157.23 157.23) lo. HE. Operator 1.00 109 131.8 131.29] lc. Laborer 200 100 8.03 ar |sub - Total for A.1-As Submitted 465.19) “Aa |labor sub - Total for A2-As Evaluated Name and Capacity No.ot Units | No.ofHours | Hourly Rate | Amount 1 Equipment Jo. Concrete Saw, Blade (14° Blade @ w/ 3/4" cuting depth, 1.00 100 2. 204 75H) ino Too’ (10% of Labor) 4553] Sub Total for B.1-As Submitted 7.14 82 |Eqvipment sub - Total for B2-As Evaluated Ex [Total (A.1 + 8:1)-A8 Submited Sa| (C2 [Total (A2 + 82)-As Evaluated 1.1 [Output per hour-As Submitfed 18.750 1.2 [Output per hour-As Evaluated E1 [Direct Unt Cost (C.1 + 0.1) As Submitied Bay £2 [Direct Unit Cost (C.2+D2)-As Evaluated ‘Name and Specifications Unit Quantity | Unitcost | Amount 7 [Materials Ja. Dicrnond Blade (14), 1/¢ Trick Pc. 100 vs0o] ~~ 16.0 Rate of Usage :5001m/olade Unit Cost of lade: P 8,000.00 sub - Total for F.1-As Submitted 16 72 [Materials |sub - Total or F:2-As Evaluated Direct Unit Coat (E.1 + F.1)-As Submified 5.03 Direct Unit Cosi (2+ F.2)-As Evaluated. [Overhead, Contingencies & Miscellaneous (OCM)-As Submited [Overhead, Contingencies & Miscellaneous (OCM)-As Evaluated [Contractors Prof (CP)-As Submilfed [Contractors Frof (CP) -As Evaluated [Value Added Tax (VAN)-As Submitted [Value Added Tax (VAN)-As Evaluated Notal Unit Cost-As Submitted [otal Uni Cost-As Evaluated PREPARED BY: RNA] CORSTANTINO / Spedatinvésigoton REVIEWED/SUBMITIED BY: TRIZSANNE MARGARET D. MARCELINO DE MOURA cnecien ot Pham DARWIN K. DIMAANO Engineer RECOMMENDING APPROVAL: DENNIS E. SANDOVAL ‘Chief, Planning and Design Section APPROVED IC-Assstont DsvictEngineor GERARD P. OPULENCIA Disc Engineer aDETAILED UNIT PRICE ANALYSIS (DUPA) 1st Quarter, 2023, Mem No./Description 101(3)b3 Removal of Actual Structures / Obstruction Unit of Measurement sam. (PCCP, Unreinforced, 0.23m thk) ‘Output per hour - As Submitted 1250 ‘Ouiput per hour - As Evaluated No. of Hours | Hourly Rate | Amount Designation Tabor lo. Construction Foreman 1.90 1.00 157.23] 157.23 lo. Unskiled Laborer 2.00 1.00 88.08) 176.14 \Sub - Total for A.1-As Submitted 333.39} oF |sub - Total for A.2-As Evaluated Name and Capacity No. of Units | No. of Hours | Hourly Rate | Amount [Equipment Jo. Backhoe (Crawler Mounted, 0.80 m3, 50 HF) 1.00 1.00 209600] 2,096.0 lb. Pavement / Concrote Breakers (Portable, 4 HP) 1.00 1.00 123.29 123.29 le. Payload (1.50 cum. 110 HP) 1.00 100 1.73300] 1.73800) Jé. Dump truck (12 cum. 290 HP) 1.00 0.50 vazo.00] 710.00} Minor Tools (10% of Labox) aq Sub - Total for 8.1-As Submitted 469554) [equipment sub - Total for8.2-As Evaluated foal (A.1 + B.1)-As Submiffed SBT foal (A.2+ 8.2)-As Evaluated (Ouiput per hour-As submiffed = 1250 [Output per hour-As Evaivated Direct Unif Cost (C.1 + 0.1) As Submifed BST Direct Un Cos! (C2 D.2)-As Evaluated Name and Specifications unit | auantity | unitcost | Amount 7 [waterials Sub - Total for F.1-As Submitted fo | F2 [Materials sub - Total for F.2-As Evaluated G2 [Direct Unit Cost (E1 + F.1)-As Submaiied aa G.2 Direct Unit Cos! (E2+F.2)-As Evaluated contingencies & Miscellaneous (OCM)-As Submilfed [Overhead. Conlingencles & Miscellaneous (OCM)-As Evaluated [Conhractors Prof (CP)-As Submilfed [Contractors Protf (CP) -As Evaluated TT [Value Added Tax (VAN)-As Submitfed [Valve Added Tax (VAT)-As Evaluated 1 [ToFal Unit Cost-As Submilled (2 [Total Unit Cost-As Evalvated (CHECKED BY: We PREPARED By: DARWIN K. DIMAANO. Engineer I REVIEWED/SUBMITIED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL ‘Chief, Planning and Design Section ‘IG-Assistant Disict Engines? APPROVED GERARD P. OPULENCIA Distict Engineer &DETAILED UNIT PRICE ANALYSIS (DUPA) Ist Quarter, 2023 Hem No./Desctiption 101(3)bs Removal of Actual Shuctures / Obstruction Unit of Measurement sqm. (PCCP, Unreinforced, 0.30m thi) ‘Output per hour - As Submitted 821 ‘Output per hour - As Evaluated. Designation Mo. of Person No. of Hours | Hourly Rate ‘Amount aT [tabor lo. Construction Foreman lo. Unskited Laborer |sub - Total for A.1-As Submited 1.00 200 1.00 157.23] 1.00 88.03| 15725) 176.6! 333.39] az Labor |sub - Total for A.2-As Evaluated Name end Capacity No. of Units No. of Hours | Hourly Rate ‘Amount Equipment Backhoe (Crawler Mounted, 0.80 m3, $0 HP) Payloader (1.50. cum. NOHP) Dump Truck [12.cum, 290 HP) Pavement / Concrete Breakers (Portable, 4 HP) Minor Tool (10% of Labor) Note: Disposal Area fwithin 3k) sub - Total for 8.1-As Submitted 1.00 1.09 1.09 1.00 100 2,096.00] 109 738.00 00 1,420.0] 100 12320) 2,096.09] 1,733.09 710.00] 123,20) asad 4495.54) Bz lEquipment sub - Total for B.2-As Evaluated er Total (A.1+ 8.1)-As Submited Soxa a ez [otal (A2~+ 8.2)-As Evalvated [Output per hour-As Submitted a D2] [Output per hour-As Evalvated 1 Direct Unit Cost (C.1 + 0.1) As Submited Ez Direct Unit Cost (C2 D.2)-As Evaluated Name and specifications Unit Quantity | Unit Cost ta [matevais [Sub - Total for F.1-As Submitted 2 [Materials Sub - Total for F.2-As Evaluated | oo [Direct Unit Cost (E.1 + F.1)-As Submifed aa G2 [Direct Unit Cost (€2 + F.2)-As Evaluated (Overhead, Conlingencies & Miscellaneous (OCM)-As Submiffed Ha [Overhead. Confingencies & Miscellaneous (OCM)-AS Evaluaied [Conhactors Froft (CP)-As Submited [Coniractors Profit (Cr) -As Evaluated a lve Added Tax (VAT)-As Submifed jalve Added Tax (VAT)-As Evaluated otal Unif Cost-As Submifed Kz otal Unit Cost-As Evaluated. [od rmenigaryt REVIEWED/SUBMITIED BY: TRIZSANNE MARGARET D. MARCELINO DE MOURA ‘Grief, Planning and Design Section APPROVED: (CHECKED BY: DARWIN K. DIMAANO. Engineer Il RECOMMENDING APPROVAL: DENNIS E. SANDOVAL ‘OIC Aston Dsiet Engines? GERARD PF. OPULENCIA Distct Engineer aDETAILED UNIT PRICE ANALYSIS (DUPA) "st Quarter, 2023 lem No./Description 101(8}c1_ Removal of Actual shuctures / Obstruction Unit of Measurement sqm. Removal of Asphall by Fine Milling 1=0.05r) ‘Output per hour - As Submitted 7500 ‘Ouiput per hour - As Evaluated Designation No. of Person | No. of Hours | Hourly Rate | Amount KT labor lo. Construction Foreman 1.00 1.00 17.23] 157.25 lo. Unskiled Laborer 6.00 100 88.08 52.48) [sub - Total for A.1-As Submitted 685.71 [A2]Labor [sub - Total for A2-As Evaluated Name and Capacity No. of Units | No. of Hours | Hourly Rate | Amount [Eauiprient la. Ming Mactine, 1300mm Ming 13ornm Mex 1.00 1.00 3101.00] 3,101.09} Depthm 2354 lb. Dump Truck (12 yd3, 290 HP) 2.00 1.00 142000] 2840.00) Jc. Water Truck (16000 L, 360 HP) 1.00 1.00 2.48000] 2,480.00] le. Vacuum Sweeper (Paver Broom) 100 00 120.54 13054 Je. Traffic Safely Devices 1.00 00 62.59 4250] ‘sub - Total for 8.1-As Submited a.se4od quipment [sub - Total fo [Total (A.1 + 8.1)-As Submiied Es otal (A2 + B.2)-As Evaluated [Ouiput perhour-As submifed = 7.0 [ouput perhourAs Erauaied it ost (€.1 + D.1) As Submifed c [Divect Unit Cost (C2 + D.2)-As Evaluated ‘Name and Specifications Unit vanity | unitcost | Amount Matera [sub - Total for F.1-As Submitted 0.00] Materials [sub - Total for F.2-As Evaluated [Direct Unit Cost 123.50) rect Unil Cost [Overhead Conlingencies & Miscellaneous (OCM)-As Submitied (Overhead. Conlingencies & Miscellaneous (OCM)-As Evaivaled PREPARED BY: CHECKED BY: Tiree Engineer REVIEWED/SUBMITED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL ‘Grief, Planning and Design Section GIG-Assistant Disc! Engineer APPROVED [GERARD P. OPULEN( District Engineer 10DETAILED UNIT PRICE ANALYSIS (DUPA) 1s Qvaster, 2025, Hem No./Desctiption 101(3}e2 Removal of Actual Shuctures / Obstruction Unit of Measurement sqm. [Removal of Asphalt by Fine Ming t=0.10m) ‘Output per hour - As Submitted 3750 ‘Output per hour As Evaluated Designation No. of Person | No. of Hours | Hourly Rate | Amount ‘i [labor Je. Construction Foreman Loo 1.00 157.29) is720) lo. Unsklled Laborer 6.00 100 88:08] 528.45 |sub- Total for A.1-A® Submitted 685.7) ‘a|labor \sub - Total for A.2-As Evaluated Name and Capacity Mo. of Units | No. of Hours | Hourly Rate | Amount Equipment lo. Miling Mactine, 130mm Miling 1.00 109 3101.00] 3,101.09} 130mm max depth, 235 Hp Dump Truck [12 yd3, 290 HP) 2.00 100 1420.00] 2840.00 Water Truck (16000, 360 HP) 1.00 109 2450.00] 2,450.09) ‘Vacuum sweeper (Paver Broom) 190 109 130.54] 130.54) Traffic Safety Device 100 109 62.50] 62.59) Fare [sub - Total for 182 [Equipment 1-As Submitted 9.58404 [sub - Total for B.2-As Evaluated [ExT |fotal (A.1 + 8.1)-As Submitied (C2 ]Total (A2 + 8.2)-As Evaluated 1.1 [Output per hour-As Submitted = TH .2 [Output per hour-As Evaluated E.1 [Direct Unit Cost (C.1 + .1) Ax Submilfed 73] Ez [Direct Unit Cost (C.2 + D.2)-As Evaluated, Name and specifications ‘Unit Quantity | unit cost | Amount Fr [Materials |sub - Total for F.1-As Submited 0.00} F2 [Materials sub - Total for F.2-As Evaluated. ‘G.i [Direct Unit Cost (E.1+ F1)-As Submilied EAU {G.2|Direct Unit Cost (E2 + F2)-As Evaluated W.1 [Overhead, Confingencies & Miscellaneous (OCM)-As Submified 1.2 |Overhead, Contingencies & Miscellaneous (OCM)-As Evaluated TH [Contactors Prot (CF)-As Submiffed LB [Contractors Prof (CP) -As Evaluated Tt [Valve Added Tax (VAT)-As Submiffed Tz [Value Added Tax (VAT)-As Evaluated [11 [fetal Unit Cost-as Submiied [kz [fetal nit Cost-as Evaluated PREPARED BY: DARWIN. DIMAANO Engineer I REVIEWED/SUBMITTED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL ‘Chief, Panning ond Design Section ‘OIC-Assistant Disict Enginear APPROVED GERARD PF. OPULENCIA Distict Engineer uDETAILED UNIT PRICE ANALYSIS (DUPA) Tet Quarter, 2023 em No./Description Unit of Measurement Output per hour - As Submitted Output perhour- As Evaluated sam. 6000 Designation 101(3)e2 Removal of Actual shuctures / Obstuction (0.10m thick ACP, by Scartying) No. of Person | No. of Hours | Hourly Rate 1 [labor la. Construction Foreman lo. Unskited Laborer \sub - Total for A.1-As Submitted, 100 200 100 109) 157.29] 18808] R2|tabor \Sub - Total for A.2-As Evaluated, Name and Capacity ‘No. of Units | No. of Hours | Hourly Rate 81 [Equipment la. Motorized Road Grader with Scarifier Jb. Dump Truck (12 ya3, 290 HP) lc. Payicader (1.50 curm., 110 HP) Minor Tools (10% of Labor) Note: Disposal Area {within km) 'sub - Total for B.1-As Submited 100 100 050 100 2.82430] 1420.09 100 1,733.00] Equipment |sub - Total for B.2-As Evaluated [Total (A.1 + 8.1)-As Submited S315] folal (A2 + B.2)-As Evaluated [Output perhour-As Submited [Output per hour-As Evaluated [Direct Unit Cost (C.1+ D.1) As Submited F557 [Direct Unit Cost (C.2+ D.2)-As Evaluated Quantity | unitcost | Amount (Materials Sub - Total for F.1-As Submitted 0.09) [Matefals Sub - Tota for F.2-As Evaluated ‘G.1 [Direct Unit Cost (E.1 + F.1)-As Submited 97 (G.2 Direct Unit Cost (E2 + F.2)-As Evaluated [Overhead, Contingencies & Miscellaneous (OCM)-As Submited faneous [Coniractors Proft (CP)-As Submilfed |Conitacfors Proft (CP) -As Evaluated |Valve Added Yax (VAT)-As Submiffed [Value Added Tax (VAT)-As Evaluated Total Unit Cost-As Submilfed [Total Unit Cost-Ar Evaluated. PREPARED BY: REVIEWED/SUBMITTED BY: TRIZSANNE MARGARET D. MARCELINO DE MOURA (CHECKED By: DARWIN K. DIMAANO Engineer RECOMMENDING APPROVAL: DENNIS E. SANDOVAL ‘Chief, Planning and Design Section APPROVED ‘OIC-Assistant District Engineer GERARD P. OPULENCIA Distict Engineer 12DETAILED UNIT PRICE ANALYSIS (DUPA) 1 Quarter, 2029, em No./Description 101(3)4 Removal of Actual stuctures/Obstuction Unit of Measurement sqm. [Removal of Concrete Sidewak) ‘Output per hour - As Submitted 17.900 ‘Output per hour - As Evaluated Designation 1 [labor lo. Construction Foreman 1.00 1.00 157.23] 157.24) lb. Unsklled Laborer 2.00 100 3808] 176.6] Sub - Total for A.1-As Submitied 333.39 ‘RZ |labor Sub - Total for A.2-As Evaluated Name and Capacity No. of Units | No. of Hours | Houty Rate | Amount 1 [Equipment lo. Portable Jackhommer 2.00 190 150.09] 300.09 lb. Air Compressor (356-480 cfm) 1.00 1.00 965.09 965.0] Jc. Payocoder (1.50 cum. 110 HP) 1.00 050 1,733.09 1366.59] Ja. Dump Truck (12 ya3, 290 HP) 1.00 050 1420.00 70.09] |sub - Total for B.1-As Submitted 2.841 50] 32 [Equipment 'Sub - Total for B.2-As Evaluated ” CT [Total (A.1 + 6.1)-As Submitted 307 (C2 [Total (A2+ 8.2)-As Evaluated 1.1 [Ouipul per hour-As Submitfed = 17.50 1,2 [Output per hour-As Evaluated 1 [Direct Unif Cost (C.1 + D.1) As Submified TeE7EI E2 [Direct Unit Cost (C.2+ D-2)-As Eveluated Name and Specifications Unit quantity | unitcost | Amount 7 [waters [sub - Total forF.1-As Submitted. 2.09} F2 [Materials [sub - Total for F.2-As Evaluated. ‘G.1 [Direct Unit Cost (E.1 + F-1)-As Submaied T8576} ‘G2 Direct Unit Cost (2+ F.2)-As Evaluated H.1 [Ovethead, Contingencies & Miscellaneous (OCM)-As Submited HZ [Overhead, Conlingencies & Miscellaneous (OCM)-As Evalualed LY Value Relded Tax (VAT-As Subrloe | 52 [Valve Added Tax (VAT)-As Evaluated KT Total Uni Cont-As Submited [Total Unit Cost-As Evaivated PREPARED By: CHECKED BY: DARWIN K. DIMAANO ‘Specifiinvestionion ff Engineer REVIEWED/SUBMITED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL ‘Chief, Planning ond Design Section CIE-Asistant Distct Engineer APPROVED (GERARD P. OPULENCIA District Engineer 1BUnit DETAILED UNIT PRICE ANALYSIS (DUPA) 1st Quarter, 2023, lem No./Deseription 101(4)b Removal of Actual Structures /Obstruction ‘of Measurement Lm. (Removal of Concrete Curb Only) Output per hour - As Submitted 50.00 Output per hour - As Evaluated Designation No. of Person’ Hourly Rate ‘Amount Tabor ja. Construction Foreman lb. Unskilled Laborer ‘Sub - Total for A.1-As Submitted 1.00 2.00 1.00 1.00 197.23] 88.08| 197.23 176.16 333.39] rw) Labor [Sub - Total for A.2-As Evaluated Name and Capacity Hourly Rate ‘Amount Equipment Ia. Backhoe (Crawler Mounted, 0.80 m3, 50 HP) lb. Pavement Concrete Breaker ic. Dump Truck (12 cu.m., 290 HP) Note : Disposal Area (within 3 km) ‘Sub - Total for 8. 0.50 0.50 0.50 2,096.00| 123.20] 1,420.09] 1,048.09] 61.60] 710.00} 1,819.60] Bz [Equipment [Sub - Total for B.2-As Evaluated ea Total (A.1 + B.1)-As Submitied 2152.99] C2] Total (A.2 + B.2)-As Evaluated [Output per hour-As Submitied [Output per hour-As Evaluated. Direct Unit Cost (C.1 + D.1) As Submitfed B08 Direct Unit Cost (C.2 + D.2)-As Evaluated Name and Specifications Unit Quantity Unit Cost ‘Amount ‘Materials ‘Sub - Total for F.1-As Submitted 0.00} (Materials ‘Sub - Total for F.2-As Evaluated [Direct Unit Cost (E.1 + F1)-As Submited 3.06 [Direct Unit Cost (E.2+ F.2)-As Evaluated [Overhead, Contingencies & Miscellaneous (OCM)-As Submited (2 [Overhead, Contingencies & Miscellaneous (OCM)-As Evaluated [Contractor's Profit (CP)-As Submitied [Contractors Prof (CP) -As Evaluated falue Added Tax (VAT)-As Submiffed [Value Added Tax (VAT)-As Evaluated PREPARED BY: Ci [Total Unt Cost-As Submited CZ ola Uni Cost-Ar Evaluated REVIEWED/SUBMITTED BY: TRIZSANNE MARGARET D. MARCELINO DE MOURA, ‘Chief, Planning and Design Section| APPROVED: CHECKED BY: DARWIN K. IMAANO Engineer Il RECOMMENDING APPROVAL GERARD P. OPULENCIA District Engineer “we DENNIS E. SANDOVAL OIC-Assistant District EngineerDETAILED UNIT PRICE ANALYSIS (DUPA) "st Quarter, 2023, lem No./Description 101(4)¢ Removal of Actual Suctures/Obstruction Unit of Measurement lm. (Removal of Concrete Curb ond Gutter) ‘Output per hour - As Submitted 27.00 Output per hour- As Evaluated Designation No. of Person | No. of Hours | Hourly Rale ‘Amount ‘AT labor la. Construction Foreman 1.00 1.00 157223 lb. Unskilled Laborer 200 1.00 38.08] [Sub - Total for A.1-As Submitted 187.23 V7.4 33335] RZ |labor [Sub - Total for A.2-As Evaluated Name and Capacity No. of Units | No. of Hours | Hourly Rate Amount [Equipment lo. Backhoe (Crawler Mounted, 0.80 m3, 50 HP) 2.00 1.90 2,096.09] lb. Pavement / Concrete Breakers Portable, 4 HP) 1.00 1.90 123.29 Je. Dump Truck (12. cum. 290 HP} 1.00 1.09. 1,420.00] Note : Disposal Area (within 3 km) Sub - Total for B.1-As Submitted 4,192.00) 123.29] 1.42000] 5,735.20} B2 [Equipment Sub - Total for B.2-As Evaluated Tal [Total (A.1 + 8.1)-As Submiffed C2 |fotal (A.2 + 8.2)-As Evaluated 1.1 |Oulpul per hour-As Submitted = 2700 D2 |Oulpul per hour-As Evaluated E1 [Direct Unil Cost (C.1 # 0.1) As Submaifed EZ [Direct Unit Cost (C.2 + D.2)-As Evaluated Name and Specifications Unit Quantity | Unit Cost FT [Materials Sub - Total for F.1-As Submitted 0.09} 72 [Materials Sub - Total for F.2-As Evaluated G. [Direct Unil Cost (E.1 + F.1)-As Submifed DATE G2 [Direct Uni Cost (E.2+ F.2)-As Evaluated H.1 |Overhead, Contingencies & Miscellaneous (OCM)-As Submiffed H2 Overhead, Conlingencles & Miscellaneous (OCM)-As Evaluated 11 [Contractor's Profit (CP)-As Submiffed TZ |Contractor’s Profit (CP) -As Evaluated TT [Value Added Tax (VAN)-As Submitfed Tz [Value Added Tax (VAN)-As Evaluaied CT |Tofal Unif Cost-As Submiffed [Tofal Unit Cosi-As Evaluated PREPARED BY: (CHECKED BY: INSTANTINO DARWIN K, DIMAANO Spedlal Investigator, Engineer I REVIEWED/SUBMITIED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL ‘Chief, Planning and Design Section ‘OIG-Assistant Distict Engineer APPROVED GERARD P. OPULENCIA Distct Engineer 1sDETAILED UNIT PRICE ANALYSIS (DUA) 1st Quarter, 2023 lem No./Description 101(4) Removal of Structures and Obstruction Unit of Measurement cum. —_ (Concrele Beam of RCMH) ‘Output per hour - As Submitted 1.00 ‘Output per hour - As Evaluated Designation No. of No. of Hours | Hourly Rate | Amount 1 |laber lo. Construction Foreman 1.00 lb. Unskiled Laborer 400 157.23] 157.23 88.08} 352.321 88 [Sub - Total for A.1-As Submitted 509.55] ‘2 |labor [Sub - Total for A.2-As Evaluated Name and Capacity No. of Units | No. of Hours | Hourly Rate | Amount B17 [Equipment la. Air Compressor (126-160 Ctr} 1.00 00 450.00] 450,00) lp. Jack Hammer 1.00 1.00 150.00] 150.00 Minor Tools (10% of Labor) 50.96} 650.96] Sub - Total for B Tal [Tefal (A.1 + 8.1)-As Submitied T1031 C.2]Total (A2+ 8.2)-As Evaluated 1.1 |Oufpuf per hour-As Submitted = To, 1D.2 [Output per hour-As Evaluated. E11 [Direct Unif Cost (C.1 + D.1) As Submiffed TIT E2 [Direct Unit Cost (C.2+D.2)-As Evaluated Name and Specifications Unit Quantity | Unitcost | Amount FT [Materials Sub - Total for F.1-As Submitted .00} ¥2 [Materials [Sub - Total for F.2-As Evaluated [Direct Unit Cost (E.1 + F.1)-As Submited T1607 [Direct Unit Cost (E2+ F.2)-As Evoluated Overhead, Contingencies £ Miscellaneous (OCM)-As Submified (Overhead. Confingencles & Miscellaneous (OCM)-As Evaluated [Contractors Prof (CP)-As Submified [Contractors Proff (CP) -As Evaluated Value Added Tax (VAT)-As Subriffed Value Added Tax (VAT)-As Evaluated [Total Unif Cost-As Submifed [Tofal Unif Cost-As Evaluated PREPARED By: (CHECKED BY: Gin \STANTINO DARWIN K. DIMAANO. ‘Spet ial investigator Engineer I! REVIEWED/SUBMITTED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA, DENNIS E. SANDOVAL ‘Chief, Planning and Design Section —_ OIG-Assistant District Engineer APPROVED GERARD P. OPULENCIA District Engineer leDETAILED UNIT PRICE ANALYSIS (DUPA) em No./Description Unit of Measurement ‘Output per hour - As Submitted ‘Output per hour - As Evaluated 102(2) 35.10 Designation 1st Quorier, 2023 Surplus Common Excavation [Roadway Excavation) No. of Person | No. of Hours | Hourly Rate At labor Jo. Construction Foreman lb. Unskiled Laborer |Sub - Total for A.1-As Submitted 15723 38.08| ‘2 |labor [Sub - Total for A.2-As Evaluated Name and Capacity No. of Units | No. of Hours | Hourly Rate ‘Amount 8.1 [Equipment lb. Dump Truck (12 cum. 290 HP) IMinor Tools 10% of Labor) [Hauling Distance within 3 km) Sub - Total for B.1-As Submitted lo. Backhoe (Crawler Mounted, 0.80 m3, 50 HP) lc. Payloader (at disposal ste, 1.50 cum, 110 HP) 2,076.00 1,420.09] 1,733.09] 1.90 1.00 200 1.90 1.00 o.10 5142.64) [Equipment Sub - Total for 8.2-As Evaluated [Total (A.1 + B.1)-As Submitted SAVES] [Total (A.2+8.2)-As Evaluated [Output perhour-As Submilied [Output per hour-As Evaluaied [Direct Unit Cost (C.1 + D.1) As Submiffed EI] [Direct Unif Cost (C.2# D.2)-As Evaluated Name and Specifications Unit Quantity | Unit Cost ‘Amount (Materials \Sub - Total for F.1-As Submitted o.09} (Materials 'Sub - Total for :2-As Evaluated Direct Unif Cos! (E.1 + F-1)-As Submilfed T5607 Direct Unif Cos! (E2 + F2)-As Evaluaied [Overhead, Conlingencles & Miscellaneous (OCM)-As Submiffed [Overhead. Conlingencles & Miscellaneous (OCM)-As Evaluated [Contractors Prof (CP)-As Submilfied [Contractors Profil (CP) -As Evaluated jalue Added Tax (VAT)-As Submiffed fale Added Tax (VAN)-As Evaluated otal Unit Cosl-As Submitied [Total Unit Cos-As Evaluated PREPARED BY: REVIEWED/SUBMITTED BY: TRIZSANNE MARGARET D. MARCELINO DE MOURA ‘Chief, Planning and Design Section APPROVED ‘CHECKED By: DARWIN K. DIMAANO Engineer I RECOMMENDING APPROVAL: DENNIS E. SANDOVAL ‘OIG-Assisiant Disc! Engineer GERARD P. OPULENCIA District Engineer 7DETAILED UNIT PRICE ANALYSIS (DUPA) ‘st Quorter, 2023 lem No./Deseription 103(1)a Structure Excavation (Common Soil) Unit of Measurement cum. ‘Output per hour - As Submitted 20.00 ‘Output per hour - As Evaluated No. of Hour: | Hourly Rate i |laber Ja. Construction Foreman 1.00 1.00 97.23) lb. Unskiled Laborer 3.00 1.00 £38.03] [Sub - Total for A.1-As Submitted Ka|laber Sub - Total for A.2-As Evaluated Name and Capacity No. of Units | No. of Hours | Hourly Rate BT [Equipment la. Dump Truck (12.cuxm., 290 HP) 200 1.00 1,420.09} b. Backhoe (Crawler Mounted, 0.80 m3, 50 HP) 1.00 1.00 2,096.00] Minor Tools (10% of Labor) Sub - Total for 8.1-As Submitted 32 |Equipment Sub - Total for B.2-As Evaluated Gai [Total (A.1 + 8.1)-As submited C2 Total (A2+8.2)-As Evaluated 1.1 |Oufpuf per hour-As Submifled = 1.2 [Oulput per hour-As Evaluated 1 [Direct Unif Cost (C.1 + D.1) As Submified £2 [Direct Unif Cost (C.2¥ 0.2)-As Evaluated Name and Specifications Unit Quantity | UnitCost | Amount FV [Materials [Sub - Total for F.1-As Submitted 0.00} Fa [Materials [Sub - Total for F.2-As Evaluated Gai [Direct Unit Cost (E.1 + F.1)-As Submitied 269.98] G.2 [Direct Unit Cost (E2 + F.2)-As Evaluated [H.1 JOverhead, Contingencies & Miscellaneous (OCM)-As Submited {2 |Overhead. Contingencies & Miscellaneous (OCM)-As Evaluated [Contactors Prof (CP)-As Submified [Contractors Prof (CP) -As Evaluated \Walve Added Tax (VAT)-As Submifed I [Value Added Tax (VAT)-As Evalucted 1 [Total Unif Cosi-As Submitfed CZ [Total Unif Cost-As Evaluated PREPARED BY: (CHECKED By: Pinna DARWIN K. DIMAANO Engineer I ‘Spechhl Investigator REVIEWED/SUBMITED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET. MARGELINO DE MOURA DENNIS E. SANDOVAL Chief, Planning and Design Section OIG-Astslant Dstt Engineer APPROVED (GERARD P. OPULENCIA District Engineer 18DETAILED UNIT PRICE ANALYSIS (DUPA) Tit Quarter, 2028 lem No./Desctiplion 103(3) Foundation Fil Unit of Measurement cum Output per hour - As Submitted 1.00 Output per hour - As Evaluated Designation ‘No. of Person No. of Hours Hourly Rate ‘Amount AT |labor lo. Construction Foreman lb. Unstiled Laborer Sub - Total for A.1-As Submitted 1.00 400 100 100 15723) 157.23) Az |labor Sub - Total for A.2-As Evaluated Name and Capacity No. of Units No. of Hours Hourly Rate ‘Amount 8.7 [Equipment lo. “Water Pump (100mm suction @ Somm capacity, 16 HP) lb. Plate Compactor (5 Hp) Minox Tools (108 of Labor} Sub - Total for |-As Submitted 1.00 100 1.00 100 266.25 12300) 266.25 123.00) 132 [Equipment Sub - Tota for 8.2-As Evaluated fet [Total (A.1 + THT [C2|Total (AZ + 1.1 [Ouput per hour-As Submited = D2 [Oulput perhour-As Evaluated E:1 [Direct Unit Cost (C.1 + D.1) As Submifed TaTE E2 [Direct Unit Cost (C2 0.2)-As Evaluated Name and Specifications Unit Unit Cost ‘Amount 7 |Waterials Jo. Filer Material G-1 (Gravel Fil) Sub - Tota for F.1-As Submitted 1,600.00 1600.00 1,600. (materials |sub - Total for F.2-As Evaluated [Direct Unit Cost (E.1 + F-1)-As Submifed ZEATe| [Direct Unit Cost (E2+ F.2)-As Evaluated. “ontingencies & Miscellaneous (OCM)-As Submited [Overhead. Conlingencies & Miscellaneous (OCM)-As Evalvaled [Contactors Prot (CP)-As Submifled [Contractors Prof (CP) -As Evaluated jalve Added Yax (VAT)-As Submitfed od ive Tax (VAN)-AS ost-As Submifed aaaaaaaae Total Unf Cosl-As Evaluated PREPARED BY: Specie nvesigalony REVIEWED/SUBMITTED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA ‘Chief, Planning ond Design Section APPROVED (GERARD P. OPULENCIA District Engineer 13 (CHECKED BY: DARWIN K. DIMAANO Engineer I DENNIS E. SANDOVAL CIG-Asistont Disict EngineerDETAILED UNIT PRICE ANALYSIS (DUPA) "st Quarter, 2023, lem No./Deseription 103(4)a Pipe Culvert and Drain Excavation Unit of Measurement cum Output per hour - As Submitted 20.00 Output per hour - As Evaluated Designation No. of Person| No. of Hours | Hourly Rate | Amount 1 [labor Jo. Construction Foreman 1.00 1.00 157.23] lb. Unskiled Laborer 300 1.00 88.05] |Sub - Total for A.1-As Submitted Kallaber Sub - Total for A.2-As Evaluated Name and Capacity No. of Units | No. of Hours | Hourly Rate | Amount 11 [Equipment lo. Dump Truck (12. cu.m.,290 HP) 2.00 1.00 1420.00] 2,840.00 lb. Backhoe (Crawler Mounted, 0.80 m3, SO HP) 1.00 1.00 2,096.00] 2,096.00 Minor Tools (10% of Labor) 42is| sub - Total tor 8.1-As Submitted 4978.15} 32 [Equipment Sub - Total for B.2-As Evaluated Gri otal (A.1 + 6.1)-As Submited Sa C2 [Total (A2+8.2)-As Evaivated 1.1 |Oufput per hour-As Submited = 2.00 D2 [Oulput per hour-As Evaluated £1 [Direct Unit Cost (C.1 + 0.1) As Submiied TTT £2 |Direct Uni Cost (C.2#0.2)-As Evalualed Name and specifications Unit Quantity | UnitCost | Amount FT [Materials Sub - Total for F.1-As Submitted 0.00] Fz |Materials Sub - Total for .2-As Evaluated [Direct Unit Cost (E.1 + F.1)-As Submitfed 27.98 [Direct Unif Cost (£2 + F.2)-As Evaluated [Overhead, Contingencies & Miscellanecut (OCM)-As Submited Overhead. Confingencles & Miscellaneous (OCM)-As Evaluated [Contractors Prof (CP)-As Submified [Contractors Profit (CP) -As Evaluated jalue Added Tax (VAT)-As Subriiffed [Value Added Tax (VAT)-As Evaludied -T [Total Unif Cost-As Submiled [Total Unit Cost-As Evaluated PREPARED BY: CHECKED BY: ohm DARWIN K. DIMAANO. Special Investigator Engineer REVIEWED/SUBMITTED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL Chief, Planning and Design Section sistant Disticl Engineer APPROVED (GERARD P. OPULENCIA Distict Engineer 20DETAILED UNIT PRICE ANALYSIS (DUPA) Tit Quarter, 2023, lem No./Description Unit of Measurement Output per hour - As Submitted Output per hour - As Evaluated voaqiya 5000 Embankment trom Roadway Excavation (Common Soll) Designation No, of Person] No. of Hours AT |labor Irtom Excavation Work la. Construction Foreman lo. _Unskiled Laborer For Spreading and Compaction la. Construction Foreman lo. Laborer |Sub - Total for A.1-As Submitted, 083 1.90 100 Sub - Total for A.2-As Evaluated ‘Name ond Capacity No, of Units | No. of Hours | Hourly Rate 3.1 [Equipment [spreading and Compaction From Excavation Work Ja. Payoader (1.50 cum. 110 HP) lb. Dump Truck (10 cum. 290 HP) For Spreacing and Compaction lo. Vibratory Roter (125 HP) lb. Water Truck (160001, 360 HP) [sub - Total for 8.1-As Submitted 100 200 oss 1,738.0] 1420.00] 1.00 0.25 1,846.00 2,480.09] 1,498.39) 2387-20) 1,846.09 612.50] 4,254.09] [5:2 [Equipment SaSaT C.1+0.1) As Submitted T725] €Z+0.2)-As Evalvaled Name and specifications Unit ‘auantty | Unit Cost ‘Amount tmaterals Sub - Total for F.1-As Submitted G2 [Direct Unit Cost (E2 +. 13723] Overhead, Conlingencles & Miscellaneous (OCM)-As Evaluated [Contractors Proft (CPY-As Submilfed =r Evaluated (WAN-As Submited [ax [ve Added Tax (VAT)-As Evaluated PREPARED BY: NK (CONSTANTIN [ees Investigator JZ REVIEWED/SUBMITTED BY: TRIZSANNE MARGARET D. MARCELINO DE MOURA ‘Chief, Planning and Desian Section APPROVED CHECKED BY: DARWIN K. DIMAANO Engineer RECOMMENDING APPROVAL: DENNIS E. SANDOVAL OIC-Assistant Distct Engineer GERARD P. OPULENCIA District Engineer alDETAILED UNIT PRICE ANALYSIS (DUPA) 1st Quester, 2023 lem No./Deseription 104(2)a_ Embankment from Borrow (Common Borrow) Unit of Measurement cum. Output per hour - As Submitted 5000 ‘Output per hour - As Evaluated Designation No. of Person| No. of Hours | Hourly Rate | Amount 1 labor lo. Construction Foreman 1.00 100 157.23] 157.23) lb. Unstlled Laborer 2.00 100 138.0 176.16) Sub - Total for A.1-As Submitted 333.39 2 |labor Sub - Total for A.2-As Evaluated. Name and Capacity No. of Units | No. of Hours | Hourly Rate | Amount [Equipment la. Vibratory Role (125 HP) 100 1.00, 1846.00] 1,846.09} lo. Water Truck (160001, 340 HP) 100 0.25 2,450.00] 61250 |sub - Total for B.1-As Submitted 2,458.50) 32 [Equipment Sub - Total for 8.2-As Evalvated C.T [Total (A.1 + 6.1)-As Submified ZIT] ‘C2 |Tolal (A+ 6.2)-As Evaluated 1.1 [Ouiput per hour-As Submitfed im 1.2 [Output per hour-As Evaluated E11 [Direct Uni Cost (C.1 + D.1) As Submited Es] €2 [Direct Unit Cost (C2 + 0.2)-As Evalvated Name and specifications Unit auantty | unitcost | Amount 7 [Materfals Jo. Common Borrow {w/ 15% Shrinkage Factor) cum, 1s 180.00| ~~ 207.09} |sub - Total for F.1-As Submitted 207.00 F2 [Materials Sub - Total for F.2-As Evaluated [Ditect Unit Cost (E.1 + F.1)-As Submited Er] [Dict Unit Cost (€2 + F.2)-As Evaluated C1 [Overhead, Conlingencies & Miscellaneous (OCM)-As Submited [Overhead, Coniingencies & Miscellaneous (OCM)-As Evalualed [Contactors Proft (CP)-As Submified |ConkacTors Proft (CP) -As Eveluated IWalve Added Vax (VAT)-As Submited |Valve Added Tax (VAT)-As Evaluated [Total Unif Cost-As Submited Total Unt Cosl-As Evaluated PREPARED BY: (CHECKED BY: DARWIN K. DIMAANO Engineer I REVIEWED /SUBMITTED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL “chief, Pianring and Design Section APPROVED 4h GERARD P. OPULENCIA District Engineer 22DETAILED UNIT PRICE ANALYSIS (DUPA) 1st Quarter, 2023, lem No./Description 200(1) Aggregate Subbase Course Unit of Measurement cum, ‘Output per hour - As Submitted 50.00 “Output per hour - As Evaluated Designation Mo. of Person| No. of Hours | Hourly Rate | Amount 1 |labor la. Construction Foreman 1.00 1.00 187.23] 15723 lb. Unsklled Laborer 200 1.00 88.08 176.14 Sub - Total for A.1-As Submitted 333.39} ‘K2]labor [Sub - Total for A.2-As Evaluated Name and Capacity No. of Units | No. of Hours | Hourly Rate | Amount |Equipment la. Vibratory Roller (125 HP) 1.00 1.00 1,846.00) 1,846.00] lb. Water Truck (160001, 360 HP) 1.00 025 2,450.00} ‘612.50 Isub - Total for B. Equipment -As Submitted 2,458.50) Sub - Total for B.2-As Evaluated ZT fotal (AZ + 8.2)-As Evaluated [Ouiput per hour-As submilied = SOO [Output per hour-As Evalualed [Direct Unif Cost (C.1 + D.1) As Submilfed SEH [Direct Unif Cost (C.2.2)-As Evalvaled Name and Specifications Unit Quantity | UnitCost | Amount 7 [Materials Ja. Aggregate Sub-bose Course cum, 1g 50.00] 632.50} (with 18% Shrinkage Factor) \Sub - Total for F.1-As Submitted 63250] (Materials |sub - Total for F.2-As Evaluated Direct Unif Cost (E.1 + F:1)-As Submilfed eA] 2 [Direct Uni Cost (E.2 + F.2)-As Evaluated Overhead, Conlingencles & Miscellaneous (OCM)-As Submiffed Overhead. Conlingencles & Miscellaneous (OCM)-As Evaluated [LT [Conkactors Prof (CP)-As Submifed [12 [Contactors Prof (CP) -As Evaluated TT [Value Added Tax (VAT)-As Submilfied Tz Value Added Tax (VAN)-As Evaluated [1 [Total Unif Cost-As Submified [2 [fotat nit Cost-As Evaluated PREPARED By caer DARWIN K. DIMAANO. Engineer I REVIEWED/SUBMITIED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL ‘Chief, Planning and Desien Section ‘OIC-Assistont Distict Engineer APPROVED District Engineer 2DETAILED UNIT PRICE ANALYSIS (DUPA) 1st Quarter, 2023 lem No./Desctipion 204(1}a Portland Cement Stabilized Road Mix Base Course Unit of Measurement cum. Output per hour - As Submitted 1500 Output per hour - As Evaivated. Designation No. of Person | No. of Hours (abo lo. Construction Foreman 100 1.00 lb. Unskiled Laborer 10.00 1.00 [sub - Total for A.2-As Evaluated, Name and Capacity No. of Unis | No. of Hours [Equipment lo. Motorized Road Grader 1.00 100 lb. Vibratory Roller [125 HP) 100 100 lc. Water Truck (16000 L) 1.00 025 sub - Tota for [Equipment sub - Total for .2-As Evaluated Total (A.1 + 6.1)-As Submitied SE [otal (A2 + 8.2)-As Evaluated [Oufput per hour-As Submitted = 15.50 [output per hour-As Evaluated ct Unit Cost (C.1 + D.1) As Submited STH Direct Unit Cost (C.2+D.2)-As Evalualed Name and Specifications Unit ‘quantity | unitcost | Amount 1-As Submitted FT [Mates 3.09] 248.00] 744.0) lo. Cement bog 380.00] 437.0] lb. Aggregate Base Course cum. 115] Sub - Total for F.1-As Submitted 1,181.09 72 [Materials sub - Tota for F.2-As Evaluated '&.1 [Direct Unit Cost (.1 + F-1)-As submitted 155897| [6.2] Direct Unit Cost (2+ F.2)-As Evaluated [F.1 [Overhead, Conlingencies & Miscellaneous (OCM)-Ax Submifed | 2 [Overhead. Conlingencles & Miscellaneous (OCM)-As Evalvaled [U1 [Conkactors Prof (CP)-As Submitied [1 eemmacies Rem er tr ead PREPARED BY: (CHECKED By: : DARWIN K. DIMAANO Engineer I REVIEWED/SUBMITTED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL Chief Planning and Design Section ‘CIG-Asistont Disict Engineer APPROVED (GERARD P. OPULENCIA Distict Engineer eeDETAILED UNIT PRICE ANALYSIS (DUPA) 1st Quarter, 2023, Hem No./Description 302(2)_Emulsiied Asphalt Unit of Measurement : sqm. Output per hour - As Submitted 430.00 uiput per hour - As Evaluated Designation No. of Hours A |labor lo. Construction Foreman 1.90 1.00 lo. Unskiled Laborer 3.00 1.00 [Sub - Total for A.1-As Submitted [2 |Labor [Sub - Total for A.2-As Evaluated Name and Capacity No. of Units | No. of Hours | Hourly Rate | Amount ipment la. Asphalt Distributor (10H wide, $ tons, 3000 usa, 100 HP) 1.00 1.00 736,00] 936 lb. Power Broom (2.0m wide) 1.00 1.00 130.54 13054 |Sub - Total for B.1-As Submitted 1,086.54 [Equipment |sub - Total for 8.2-As Evaluated fotal (A.1 + 6.1)-As Submitfed TBE [Total (2+ 8.2)-As Evaluated [Output per hour-As Submitied = 00 [Ouiput per hour-As Evaluaied [Direct Unif Cost (C.1 + D.1) As Submified ag] [Direct Unit Cosi (C.2#0.2)-As Evaluated Name and Specifications Unit Quantity | UnitCost | Amount FT [Materials Ja. Asphalt Emulsified Asphait Cationic $S-1 36] lone. sam. 1.05 38.66) 40.59] {with 5% Wostage) Sub - Total for F.1-As Submitted 1422. lp 4059) ¥2|Materials [Sub - Total for F.2-As Evaluated 1 Direct Unif Cost (E+ F.1)-As Submiffed 03) [Direct Unif Cost (E+ F.2)-As Evaluated [Overhead, Contingencies & Miscellaneous (OCM)-As Submilfed [Overhead Conlingencles & Miscellaneous (OCM)-As Evaluated [Contactors Prof (CPY-AsSubmified [Contractors Prof (CP) -As Evaluated [Valve Added Tax (VAT)-As Submiffed | [Value Added Tax (VAT)-As Evaluated | PREPARED BY: (CHECKED BY: Wow RNAA| COPSTANTINO, DARWIN K. DIMAANO [ Seecialnvestastor Engineer I REVIEWED/SUBMITIED BY: RECOMMENDING APPROVAL: aa TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL ‘Chief, Planning and Design Section ‘IC-Assisiant Disirct Engineer APPROVED GERARD P. OPULENCIA District Engineer 25DETAILED UNIT PRICE ANALYSIS (DUPA) 1 Quarter, 2023, Item No./Description 310(2)¢ _Biluminous Concrete Surface Binder Course, Hot Laid (!=0.05m) Unit of Measurement sam, ‘Output per hour - As Submited 17120 (Output per hour - As Evaluated, Designation No. of Person | No. of Hours | Hourly Rate | Amount AT labor lo. Construction Foreman 1.00 1.00 137.29] 15725) lo. sttted Laborer 100, 1100 naai nas} Jc. _Unsklled Laborer 200 00 88.05] 76.14) Sub - Total for A.1-As Submited 447.70 ‘RZ |labor Sub - Total for A.2-As Evaluated. ‘Name and Capacity No. of Units | No. of Hours | Hourly Rate | Amount 15-7 Equipment Jo. Asphalt Paver (soHp) 1.00 1.00 1,833.00) 1,832.00) lo. Pneumatic Tie Roer (10m... 107 HP) 1.90 1.00 ‘561.09 56100] lc. Tandem Stee! Roler (11 rm. 134 HP) 1.00 100 2061.00] 2,061.00 lo. Water ruck (160001, 360 KP) 00 1.00 2aso0o} 2450.00 Minor Tool [10% of Labor) 4477] |sub - Total for 8.1-As Submitted. 6949.77| 52 |Equipment sub - Total for B.2-As Evaluated E:T [Total (A. + 8.1)-As Submited THAT [E.2 Total (A2~+ 8.2)-As Evalvated 'D.1 |Ouiput per hour-As submited = TAS [D.2 |Ouiput perhour-As Evaluated 1 [Direct Unit Cost (C.1 + 0.1) As Submaied ar Ez [Direct Unit Cost (C.2+ D2)-As Evaluated Name and Specifications Unit ‘avantiy | unitcost | Amount FT |Marenals lo. Bituminous Concrete Suxtace Course (1=0.05m) mi. 0123 14500.00|~ 1,788.50) [with $8 Wstage) sub - Total forF.1-As Submited. 1,783.50 72 [Materials sub - Total for F.2-As Evalvated iret Unit Cost (E.1 + F.1)-As Subrmifed 182628 Direct Unit Cost (E2 + F2)-As Evaluated [Overhead Contingencies & Miscellaneous (OCM)-As Submifed [Overhead. Confingencles & Miscellaneous (OCM)-As Evaluated [Contactors Prof (CP)-As Submified (Conkractors Prof (CP) -As Evaluated falue Added Vax (VAT)-AS Subralfied [Value Added Tax (VAT)-As Evaluated CT [Total Unif Cost-As Submifed [Total Unit Cost-As Evalvated DARWIN K. DIMAANO Engineer REVIEWED/SUBMITIED BY: RECOMMENDING APPROVAL: io. ois 1000] 7 1.59 Consumables (5% of Mateos Cost 276 [sub - Tota for F1-As Submited saz FE Materials |sub - Total for F2-As Evaluated ii [rect Unit Cost (E1 + F.)-As Submaed 7a 2 |birect Unf Gost (€2 + F2)-As Evaluated TET [Overhead. Contingencies & Micllanesus (OCH)-As Submaned [Hz [Overhead. Coniingencies & Miscellaneous (OCM)-As Evalualed 1.1 [Contractor's Prof (CP)-As Submitted [12 |Contractors roft (CP) -As Eveluaed [LT Value Added Tax (VAT)-As Submified Tz [Valve Added Tax (VAN)-As Evaluated KT [Total Unif Cost-As Submited [K2 Total Uni Cost-As Evaluated PREPARED BY: fana CCONSFANTING (CHECKED By: Sa DARWIN K. DIMAANO feecetiwestonior Jf REVIEWED/SUBMITIED BY: TRIZSANNE MARGARET D. MARCELINO DE MOURA Engineer il RECOMMENDING APPROVAL: DENNIS E. SANDOVAL ‘Chief Planning ond Desion Section APPROVED (GERARD P. OPULENC! Distict Engineer 35 ‘CIG-Assstant Disc EngineerDETAILED UNIT PRICE ANALYSIS (DUPA) "st Quarter, 2023, Item No./Deseription 405(1}a2 _Siructural Concrete (Class “A, S000ps!@ 14 days) Unit of Measurement cum. ‘Output per hour - As Submitted 10.00 Designation No. of Person | No. of Hours | Hourly Rate | Amount [labor la. Construction Foreman 1.00 1.00 157.23 157.23) lb. sited Laborer 490 00 11431 457.24) lc. _Unsklled Laborer 8.00 100 88.03 road) installation & Removal of formworks / Fasework la. Sklled Laborer 400 1.00 1431 45724) lb. Unskiled Laborer 8.00 1.00 88.03 rosa) sub - Total for A.1-As Submited 2,480.95 Kz |labor Sub - Total for A2-As Evaluated Name end Capacity No.of Units | No.ofHours | Hourly Rate | Amount T [Eauipment lo. Concrete Vibrator (Flexible shaft Type 2” Head @ with 5 1.00 1.00 e737] 57.7] ‘Ampere: Gosoine) Minor Tools (88 of Labor) 12405] 'sub - Total for 8.1-As Submitied 181.29] 32 [Equipment sub - Total for B2-As Evaluated Ti] [Total (A. + 6:1)-As Submited TEED ‘C2 [Total (A2 + B.2)-As Evaivated 1.1 |Ouiput per hour-As submiffed = TODO D2 [Output per hour-As Evaluated 1 [Direct Uni Cost (C.1 + 0.1) As Submited EZ) [ £2 [Direct Unit Cost (C2 + 0.2)-As Evaluaied Name and Specifications Unit vanity | unitcost | Amount FT [Materials Jo. Lumber, good- 4 uses bat 70.00 so0o|— 975.00) lo. Orcincry Plywood (1/2"x-4 x8) - 4 uses pe 140 2500] 330.00 Jc. Assorted CWN (1 kg. / 100 bd. of Lumber) ko 0.70 Nooo 77.00 [a. Ready Wix Concrete (3000p, 14 days) cum. 100 790000] ~ 7,000.00 |sub - Total or F.1-As Submitted 3,282.00 72 [Materials \sub - Total or F:2-As Evaluated Gil [Direct Unit Coat (E1 + F.1)-As Submified Saez ‘G2 [Direct Uni Cost (E2 + F2)-As Evaluated. [Overhead, Contingencies & Miscellaneous (OCM)-As Submited read, Coniingencles E Miscellaneous (OGM) [Contractors Prof (CP)-As Submiffed [Contractors Prof (CP) -As Evaluated [Valve Added Tax VAT)-As Submified Value Added Tax (VAN)-As Evaluated [Total Unif Cost-As Submified [Total Unit Cost-As Evaluated ney y. CAST engineer REVIEWED/SUBMITED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA, DENNIS E. SANDOVAL ‘Chief, Planning and Design Section OIC Astistant Dishet Engineer APPROVED GERARD P. OPULENCIA Distt Engineer 3oDETAILED UNIT PRICE ANALYSIS (DUPA) Tit Quarter, 2023 tem No./Deseription 405(1)b2 Structural Concrete (Class "A", 3500ps\@ 14 days) Unit of Measurement cum. ‘Output per hour - As Submitted, 10.00 ‘Output per hour - As Evaluated Designation No.of Person | No.of Hours | Hourly Rate | Amount ‘i [labor lo. Construction Foreman 1.00 1.00 17:29) 157.23 lo. skied Laborer 490 1.90 143) 457 24 lc. Unsklled Laborer 8.00 1.00 5.08 704.64 instalation & Removal of foemworks / Falsework lo. Sled Laborer 400 1.00 naa 45724 lo. Unskiled Laborer 800 00 8.04 704.04 [sub - Total for A.1-As Submitted 2,480.95] Bz |labor sub - Total for A2-As Evaluated Name and Capacity No.of Units | No.of Hours | Hourly Rate | Amount 3 [Eavipment lo. Concrete viorator (Flexible shalt Type 2” Head @ with § 1.00 100 sr] sr] ‘Amperes Gasoline) ‘Minor Tools (5% of Labor) 12405} [sub - Total for B.1-As Submitted 181.22 182 [Equipment sub - Tota for B2-As Evaluated ‘Cx [Total (A.1 + 8.1)-As Submiffed ELIYA ‘C2 Total (A2 + B.2)-As Evaluated 1.1 |Ouiput per hour-As Submified = TORS 1.2 [Output per hour-As Evaluated E. [Dect Unit Cost (C-1 + 0.1) As Submified Ze] £2 [Dect Uni Cost (C2 D.2)-As Evaluated Nome and specifications Unit ‘Quantity | unitcost | Amount Fr [Materials Ja. Lumber, good- 4 uses bat 70.00 s0.00|—__ 875.09} lb. Plywood Orcinary (1/2'x4 x8} -4 uses pc 140 32500 _ 330.00 lc. Assorted CWN (1 kg. / 100 bf. of Lumber) ko 070 no00|<—~ 77.09} Jd. Ready Mix Concrete (3500ps, 14 days) cum. 1.00 7500.00) 7,500.0] 8,782.00 ub - Total for F2-As Evaluated. G1 [Direct Unit Cost (.1 + F1)-As Submied, 7oez| [Direct Unit Cost (E2+ F.2)-As Eveluated [vethead Conigencis t Miscolaneor (CHAT Wied [Overhead, Conlingencies & Miscellaneous ( Wractor’s Poff (CP)-As Submified [Contractors Prof (CP) -As Evalvated [Valve Added Tax (VAN)-As Submifed [Value Added Tax (VAT)-As Evaluated PREPARED BY: Total Unit Coal-As Submiffed [Total Unit Cost-As Fvalucied YY. CAST engineer REVIEWED/SUBMITTED BY: TRIZSANNE MARGARET D. MARCELINO DE MOURA. ‘Chief, Planning and Design Section APPROVED (CHECKED By: RECOMMENDING APPROVAL: DENNIS E. SANDOVAL ‘GIC-Assiston! Dis! Engineer [GERARD P. OPULENCIA Distict Engineer 37DETAILED UNIT PRICE ANALYSIS (DUPA) Ist Quarter, 2028, tiem No./Deseription 405(1)b2 Structural Concrete (Class A" 4000ps! @ 14 days, Major Structures) Unit of Measurement cum. Output per hour - As Submitted 10.00 Output perhour - As Evaluated Designation No.of Person | No.ofHours | Hourly Rate | Amount KT [labor lo. Consiuction Foreman 1.00 1.00 157.23] 157.25) lb. Skilec Laborer 490 1.00 431 45724) lc. _Unsklled Labocer 800 1190 88.03 road) installation & Removal of formworks /Falsework lb. Skilec Laborer 400 109 11431 457.24 lc. Unsklled Laborer 8.00 109 88.03 7044) Sub - Total for A.1-As Submited 2,480.95 RZ ]iaber \sub - Total or A2-As Evaluated aac Poets | Wocottour | Rouiyacie | Amount TAT Ja" concrete Vif (exe Shel Type 7 Head @ wih s 200 00 sur] asd roots Gartne| Win Tok (5% ot abo 12acs sole or .-As Submited 9 1a aver st -Toato8.2-As Eva fob eT nas Subd a7 [Total (A.2 + 8.2)-As Evaluated 0: [OU perhourAsbried ci To 2 [Oud perhour-ArBraated Er forest tal Coa C1 sD ubried aH E2 [Direct Unit Cost (C2 + D.2)-As Evaluated Name and pectieatons nt | avenmty | unten | _ amount aoa fe Larber,ooed- Aves van. | 7000 sooo] orsar [> Pood Granny 7248) - es Pe 10 exo] Seo 2 Aored.Gwn kg. /1obast of mben i a7 Troce| “Tred & Cumng compound i "0 roo] roa fe. Reouy Mi Concrete (00s. 14 da) car 10 zsca00|~ 190000 su Toate -as subrted seca Fa lao sub -tolatorF2-As rotated “Gi [Direct Unit Cost (E.1 + F-1)-As Submilfed 523.94) 52 |Direct Unit Cost (E2 + F.2)-As Evaluated CT [Overhead, Contingencles & Miscellaneous [OCM)-As Subraffed Overhead. Confingencies & Miscellaneous (OCM)-As Evaluated ilors Prof (CP)-As Submited [Conlractors Prof (CP) -As Evaluated jalve Added Yax (VAT)-As Evaluated Tofal Unf Cost-As Submifed Total Unf Conl-Ar Bvaloatod fir] [a2] Tt 1Z [7 [Valve Added Tax (VAN-As Submiffed [az ise [kz] PREPARED BY: (CHECKED By: cay Saas eqns, cog ste Engineer i, REVIEWED/SUBMITED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL ‘Chief, Panning ond Desion Section OIG Assistant Disict Engineer APPROVED: (GERARD P. OPULENCIA Distict Engineer 38DETAILED UNIT PRICE ANALYSIS (DUPA) Ist Quarter, 2023 lem No./Desctiption '500(1)b3_Fipe Culverts (910mm Cis |v) Unit of Measurement Lm, (Output per hour - As Submited 109 ut per hour - As Evaluated Designation No. of Person | No. of Hours | Hourly Rate | Amount Itabor lo. Construction Foreman 1.00 os7 15723) 6 lo. skdled Laborer 2.00 07 43} 13031 lc. Laborer 400 37 88,09] 200: sub - Total for A.1-As Submitted 420.5] Itabor [Sub - Total for A.2-As Evaluated ‘Name and Capacity No. of Units | No. of Hours | Hourly Rate | Amount [Equipment lo. Backhoe (Crawler Mounted, 0.80 m3, 50 HP) 1.00 02 2,096.09] 60784 lo. Plate Compactor SHP) 1.00 029 128.00] 35.67] ‘Minor Tools (10% of Labor) 4209] sub - Total for 8.1-As Submitted 635.5] Equipment [sub - Total for 8.2-As Evaluated fotal(A.1 + 8.1)-As Submified TIE] fotal (A.2 + 8.2)-As Evaluated [Output per hour-As Submitfed = co) [Output per hour-As Evaivated Direct Unil Cost (C.1 + 0.1) As Submiied 710834) Direct Unit Cot (C.2 + D.2)-As Evaluated Name and Specifications Unit ‘auantty | unico | Amount [materials Jo. Portland Cement bogs 1.08 248.00 267.84 lo. Sona cum. 0.061 1,600.09 97.40] Jc. RC Pipes (p10mm cia.), ClassiV Be. 1.00 4268.00] 4268.00 Js. Sond Bedding cum. 01128 1,600.09 208.80] |sub- Total for F.1-As Submited 4838.24 Fz |Mafevils Sub - Total for F.2-As Evaluated Direct Unit Cost (€.1 + F-1)-As Submfed ESLIEG] Direct Unit Cost (E+ F2)-As Evaluated [Overhead, Contingencies & Miscellaneous (OCM)-As Submaifed (Overhead. Conlingencles & Miscellaneous (OCM)-As Evaluated [Contactors Prof (CP)-As Submited |Conkractors Proff (CP) -As Evaluated flue Added Tax (VATY-As Subrilfed jue Added Yax (VAT)-As Evaluated KT [fotal Unf Cost-As Submifed otal Unf Cost-As Evaluated” FASS eERE PREPARED BY: CHECKED BY: DARWIN K. DIMAANO Engineer REVIEWED/SUBMITED BY: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS €, SANDOVAL ‘Chief, Panning and Desion Section sstont Disfict Engneet APPROVED GERARD P. OPULENCIA Distct Engineer 39DETAILED UNIT PRICE ANALYSIS (DUPA) 1st Quarter, 2028 tem No./Description 500(1)b4 Pipe Culverts (1070mm Cless Vv) Unit of Measurement Lm. (Output per hour - As Submited. 1.00 uiput per hour - As Evaluated Designation No. of Person| No. of Hours | Hourly Rate | Amount acs la. Construction Foreman 100 047 157.23] 105.34} lb. Skllec Laborer 200 047 nasi 153.13} lc. Laborer 400 047 8.09| 236.05 sub - Total for A.1-As Submitted 49457] Az |labor [Sub - Total for A.2-As Evaluated ‘Name and Capacity No. of Units | No. of Hours | Hourly Rate | Amount 3.1 [Equipment lo. Backhoe (Crawler Mounted, 0.80.3, $0 HP) 100 033 2,096.09] 71.69] lb. Plate Compactor SHP) 1.00 033 12300) 40.59] ‘Minor Tools (10% of Labor) 49.46] [sub - Total for 8.1-As Submitted 781.73 32 [Equipment \sub - Total for 8.2-As Evaluated il [fotal(A.1 + 8.1)-As Submified Tae C2 [Total (A2 + 82)-As Evaluated 1.1 [Ouiput per hour-As submiffed = To 102 [Ouipul per hour-As Evaluated 1 [Direct Unit Cost (C.1 + 0.1) As Submied T2753 EZ [Direct Unit Cost (C2 + D.2)-As Evaluated Name and specifications Unit quantity | unitcost | Amount 7 Matenals la. Portond Cement bogs 1.242 248.00 308.02 lb. sand cum. 0.970 1,600.09 11200] lc. RC Pipes (1070mm ofa), Class Pc. 1.000 5300.00] 5800.00] \a. Sond Bedding cum. 0.128 1,600.09 204.80] |sub - Total for F.1-As Submitted 6,424.89) 72 [Materials |sub - Total for £.2-As Evaluated G.i [Direct Unit Cost (E.1 + F:1)-As Submited TIO G.2 Direct Unit Cost (E2 + F.2)-As Evalvated W.1 [Ovethead, Contingencies & Miscellaneous (OCM)-As Submifed W2 [Ovethead, Contingencies & Miscellaneous (OCM)-As Evalvated T1_[Confractor’s Profit (CP)-As Submifed 12 [Contractors Profit (CP) -As Evaluated 1 |Value Added Tax (VAI)-As Submiffed falue Added Tax (VAN)-As Evaluated foal Unf Cost-As Submified PREPARED BY: REVIEWED/SUBMITTED BY: TRIESANNE MARGARET D. MARCELINO DE MOURA, ‘Chief, Planring and Design Section APPROVED GERARD P. OPULENCIA Distict Engineer 40 RECOMMENDING APPROVAL: (CHECKED BY: Torna DARWIN K. DIMAANO Engineer DENNIS E. SANDOVAL ‘OIC Asetont Dine! EngineerDETAILED UNIT PRICE ANALYSIS (DUPA) 1st Quarter, 2023 tiem No./Description 500(1}b6 Pipe Culverts (1520mm cia. (40° a.) Class IV) Unit of Measurement im Output per hour - As Submitted 1.00 ‘Output per hour - As Evaluated Designation No.of Person | No. ofHours | Hourly Rate | Amount 7K [labor Jo. Consttuction Foreman 1.00 1.00 157.23) 157.23) lb Mason 2.00 1 nasi 228.62) Je. Laborer 400 1.00 88.03 352.3) [sub - Total for .1-As Submitted 738.17] [Sub - Total for A.2-As Evaluated Name and Capacity No.of Units | No.ofHours | Hourly Rate | Amount [Eauipment Jo. Backhoe [Crawler Mounted, 0.80 m3, 50 HP) 1.00 050 2096.00] 1,048: lb. Plate Compactor 100 050 123.00) 61 ‘Minor Tool (10% of Labor) 73.89 [sub - Tota for B.1-As Submitted 1.183. BZ Equipment [sub - Total for B2-As Evaluated 1 [Tefal (A.1 + 8.1)-As Submifed Tw €2 [Total (A2+82)-As Evaluated 'D.1 [Ouiput per hour-As Submified = Too (D2 [Output per hour-As Evaluated E1 [Direct Unif Cost (€.1 ¢ D.1) As Subraitied KAR EZ [Direct Unif Cost (C2+D.2)-As Evaluated Name and specifications Unit ‘Quantity | unitcost | Amount EY [Materials la. Portland Cement bogs wm 248.00] _ 4240) lb. sana cum. 0.097 1.60000] _~ 185.20 Je. RC Pipes (1520mm dia), Closs IV Be. 1.00 111875.00) “711,875.09 ld. Sand Bedding cum. 021 1,600.00] (~ 336.0] [Sub - Total for F.1-As Submitted 12,790.25] ¥2 [Materials sub - Total for F2-As Evaluated El [Direct Unit Cost (E.1 + F.1)-As Subriffed Ta7i7| T [Direct Unit Cost (£2 + F.2)-As Evaluated per] i jes & Misce as [12 JOverhead, Confingencies & Miscellaneous (OCM)-As Evaluated TET |Contractors Prof (CP)-As Submilfed 12 |Contractors roll (CP) -As Evaluated {321 Value Added Tax (VAT)-As Submiffed | 32 |Walve Added Yax {VAT|-As Evaluated [ Kt [fofal Unif Cost-As submiffed [kz [fetal Unit Cosl-As Evaluated! PREPARED BY: REVIEWED/SUBMITED BY: TRIZSANNE MARGARET D. MARCELINO DE MOURA. ‘Grief, Planning and Design Section APPROVED DARWIN K. DIMAANO, engineer RECOMMENDING APPROVAL: DENNIS E. SANDOVAL OIE Assistant Dect Engineer Disc Engineer aDETAILED UNIT PRICE ANALYSIS (DUPA) MT Gusree tem No,/Besttion 502(1)03._ Mantlas (1mm co. RCPC with Concrete Cover) Un ot necturement ‘each (Quip per hour As Submited ‘00 ‘Subp per hour As Evaluated Designation Nevoffewon | Novofbaye | Dally Role | _ Amount KT abor Jo. Conttucton Foreman 100 250 vasrai >. Comper 100 190 ost fe. Sieuimon 100 180 vast JS. Maren 100 150 asi Je Welder 100 100 past I Laborer 400 280 oa] Sub Toll forA.1-As Submited a|tebor su Tota for A2-As Evaluated Name and Capacity No.of | No.of aye | Daly Rate Eau a Concrete Mier 1.00 100 1276.09 lo. Sorcuter 100 150 ‘23.74 le: Concrete Viator 100 100 ‘8734 Js. Welding Machine -go/siete criven (900 Ampere, 48H?) 100 130 23680 Je. Water Fume 100 250 38704 nor Tol 10% of Labor) sub Total for 8-42 Submited 32 |Eauiment sub - Yolo tor B2-As Evaluated Erifotal +8: Sobmited 2 otal Az B2}AsBvlosted 3.1 Joutpul per hour As Sobmifed = 125 1.2 Out per hou As Evaluated £1 [Diect Un Cant C1.) A Sia Ez [Dest Unf Cont( €2 DAs Bvevaied Nae arid Speetizaont at |“ aveniy —| “treo 5 aie Ja "Portand Cement 09 2700] 248.00 lo: Sone com 120] 40000) le: Grave va) com 250] 2009 Js. 172 hk Orinary Pywood (2 usoge) Pe, 700] “225.09 Je. Form Lumber (Coco Lumber [2usoge) bait 23.0] 26.0] I cen Xs S00] 11000) lo. 88. Grode 40 iss vaso] 5000] Ir #16G1. te Wee Xt 00] 10009 | tren he Ft Bor Ps 4702009 51.00) |; Wording Roa is oo] 17000) Recover eo 400) save. su = toto tor I-A Submited roan. 72 Marl sub Tota for £2-As Evaluated [Gr [ores Unf Con (1+ Far Sobre vesrea| (G2 [Direct Unit Cost (E2 + F.2)-As Evaluated [H.1 JOverhead, Contingencies & Miscellaneous (OCM)-As Submilfed ¥. head, Contingencies & Miscellaneous (OCM)-As Evaluated TT [Conrocfors Pol) As Sobifed [12 [Conhractors Profi (CP) -As Evaluaied Te [Walked Tax ANA Soro “Tz |Walve Added Tax (VAT)-As Evaluated I abe Sobried [ez etaton cosas ecloated PREPARED BY: (CHECKED BY: Oa DARWIN K. DIMAANO engineer REVIEWED/SUBMITED 8 RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL stant Dstiet Engin ‘Chie, Planring ond Design Section APPROVED (GERARD P. OPULENCIA Distie Engineer 42DETAILED UNIT PRICE ANALYSIS (DUPA) "it Quarter 2023, ter No./Description ‘502(1}a4 Monholes(1070mm cia. RCPC with Concrete Cover), Unit of Measurement each) (Ouiput per hour- As Submited 00 Ouiput per hour As Evaluated Designation No.etPerion | No.ofDays | DallyRale | Amount AT [labor lo. Consiuction Foreman 1.00 3.00 1.25781 arr lb. Carpenter 1.00 1.09 1451 31451 le. Welder 1.00 2.00 91451 1829.09) ls. Steeimon 100 175 143) 1160029] ls. Mazon 1.00 109 91435) 31451 I Laborer 400 3.00 70462] 9455.44) Sub Total for A.1-As Submited 17487 3) aber Sub Tota for A2-As Evaluated Name and Capacity ot Units | No.of Days | Dally Rate | Amount |Eaoiement lo." Concrete Mixer 1.00 1.00 1,376.09} 1.37609} lb. sor cuter 100 175 343.74 1476.59} le. Concrete Vibrator 100 100 45736] 457.34) Jd. Welding Machine - gas/dieselciven (800 Ampere, 48 HP) 1.00 2.00 2968.00] 5,936.00 le. Water Pure. 100 3.00 967.04 2361.12) Minor Toots [10% of Labor) 1,748.73} sub Total or B.1-As Submited 133955.75 |Eauipment sub Total for B2-As Evaluated Tofal (A.1 + 8.1)-As Submified TAaSF] le baa te urd if = To Thour-As Evaluated ir ost (C.1 FD.1) Ax SobriNed SAE [Direct Unit Cost (C2 + D2)-As Evaluated ‘Name and Specifications Uni ‘Quanity —| Unit Cost — | “Amount mates Portland Cement bag 3400] 248.00] 8,432.00] lb. Sond cum. 150] 1.400001 2,400.00 le. Gravel 74) cum. 300} 2.50000} 7'500.00] Jd. 1/2" thk Ordinary Pwwood (2 sage) Pe. 8.09] £825.00} 3,300.00) Je. Form Lumber (Coco Lumber) (2 vsage) bat. 269.00) 2600 3497.00) I. CW. Noll kgs 5.09] Ni0.09} '580.09] Ig. 8. Grade 40 kgs. 437.00} s0.00/7 21,850.00} Ih. #16GL. Te Wire ge. 6:50] 100.00} 650.00] |. 6mm thi Fat Bor kgs 9891 S100 $046.41 |, Welding Rod ge. 09] 17000] ‘70.00) Ik. RC. Cover pefea 400] 5878241“ 2951236] Total for F.1-As Submited 76906.37| Iaterals [sub - Total for F2-As Evaluated Tou SazG| PREPARED BY: CHECKED ar: Ba DARWIN K. DIMAANO —— EVIEWED/SUBMITTED By: RECOMMENDING APPROVAL: TRIZSANNE MARGARET D. MARCELINO DE MOURA DENNIS E. SANDOVAL ‘Chie, Panning and Design Secon ‘GIG Assistant Ds Engineer APPROVED (GERARD P. OPULENCIA Distict Engineer 43