11111

Part No. Description Unit Qty.
PART B. OTHER GENERAL REQUIREMENTS

B.5 Project Billboard/Signboard each 3.00
B.7(2) Occupation Safety and Health Program lumpsum 1.00
B.8(2) Traffic Management lumpsum 1.00
B.9 Mobilization /Demobilization lumpsum 1.00
PART C. EARTHWORKS
100(1) Clearing and Grubbing hectare 0.17
100(3)a1 Individual Removal of Trees, 150-300 mm dia. Small each 22.00
101(1) Removal of Structures and Obstruction lumpsum 1.00
101(3)b6 Removal of Actual Structures/Obstruction 0.30 m thick, PC sq.m 122.88
101(4)a8 Removal of Actual Structures/Obstruction, 300 mm dia., R ln.m 6.00
101(4)a3 Removal of Actual Structures/Obstruction, 910mm dia, RC ln.m 10.00
102(2) Surplus Common Excavation cu.m 5,677.81
103(1)a Structure Excavation, Common Soll cu.m 86.20
103(3) Foundation Fill cu.m 59.35
103(6)a Pipe Culvert and Drain Excavation, Common Soll cu.m 85.84
104(1)a Embankment from Roadway/Structure Excavation, Common cu.m 535.00
105(1)a Subgrade Preparation, Common Material sq.m 17,994.85
PART D. SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course cu.m 6,014.86
PART E. SURFACE COURSES
311(1)d1 Portland Cement Concrete Pavement (Unreinforced), 0.25 m sq.m 12,598.81
PART F. BRIDGE CONSTRUCTION (Conc. Catch Basin & Street Light)
404(1)a Reinforcing Steel, Grade 40 kg 2,636.20
405(1)a3 Structural Concrete, Class A, (20.58MPa), 28 days cu.m 36.44
PART G. DRAINAGE AND SLOPE PROTECTION STRUCTURES
500(1)b1 Pipe Culverts, 610mm dia., Class IV, RCPC ln.m 41.00
500(3)b) Line Canal, Concrete, Rectanguiar ln.m 652.61
506(1) Stone Masonry cu.m 48.16
PART H. MISCELLANEOUS STRUCTURES
612(1) Reflectorized Thermoplastic Pavement Markings White sq.m 625.00
624(9)a1 Single Arm 8m-Pole Solar LED Roadway Lighting, 60W 80W each 48.00
PCCP Base Coarse
Section D Section D
L 98.00 L 98.00
t 0.20
W 6.10 W 9.10
Area 597.80 178.36
Section C Section C
L 104.00 L 104.00
t 0.20
W 2.50 W 4.00
Area 260.00 83.20
Section B1 Section B1
L 490.00 L 490.00
t 0.20
W 2.50 W 4.00
Area 1,225.00 392.00
Section A Section A
L 800.00 L 800.00
t 0.20
W 2.50 W 4.00
Area 2,000.00 640.00
Total 4,082.80 1,293.56

Unit Cost Amount Direct Cost OCM Profit
4,788.00 14,364.00 11,400.00 1,368.00 912.00

450,790.20 450,790.20 357,770.00 42,932.40 28,621.60
346,500.00 346,500.00 275,000.00 33,000.00 22,000.00
604,800.00 604,800.00 480,000.00 57,600.00 38,400.00
352,800.00 59,976.00 47,600.00 5,712.00 3,808.00

3,780.00 83,160.00 66,000.00 7,920.00 5,280.00
5,040.00 756,000.00 600,000.00 72,000.00 48,000.00
6,300.00 6,300.00 5,000.00 600.00 400.00
279,972.00 279,972.00 222,200.00 26,664.00 17,776.00
2,520.00 309,657.60 245,760.00 29,491.20 19,660.80
1,008.00 6,048.00 4,800.00 576.00 384.00
1,134.00 15,876.00 12,600.00 1,512.00 1,008.00
1,260.00 31,500.00 25,000.00 3,000.00 2,000.00
1,386.00 13,860.00 11,000.00 1,320.00 880.00
134.82 765,482.34 607,525.67 72,903.08 48,602.05
252.00 21,722.40 17,240.00 2,068.80 1,379.20
1,512.00 89,737.20 71,220.00 8,546.40 5,697.60
1,008.00 86,526.72 68,672.00 8,240.64 5,493.76
667.80 357,273.00 283,550.00 34,026.00 22,684.00
113.40 2,040,615.99 1,619,536.50 194,344.38 129,562.92
1,197.00 7,199,787.42 5,714,117.00 685,694.04 457,129.36
1,890.00 23,811,750.90 18,898,215.00 2,267,785.80 1,511,857.20
119.70 315,553.14 250,439.00 30,052.68 20,035.12

6,300.00 229,572.00 182,200.00 21,864.00 14,576.00
10,080.00 413,280.00 328,000.00 39,360.00 26,240.00

12,600.00 113,400.00 90,000.00 10,800.00 7,200.00
15,120.00 196,560.00 156,000.00 18,720.00 12,480.00
3,150.00 2,055,721.50 1,631,525.00 195,783.00 130,522.00
10,080.00 485,452.80 385,280.00 46,233.60 30,822.40
1,134.00 708,750.00 562,500.00 67,500.00 45,000.00

157,500.00 7,560,000.00 6,000,000.00 720,000.00 480,000.00
49,429,989.21 39,230,150.17 4,707,618.02 3,138,412.01
0.79 0.10 0.06
79.37 9.52 6.35

Subgrade Prep
Section D
L 98.00
W 9.10
891.80
Section C
L 104.00
W 4.00
416.00
Section B1
L 490.00
W 4.00
1,960.00
Section A
L 800.00
W 4.00
3,200.00
6,467.80
Relative 1st Billing
VAT/withholding tax Wt(%)
684.00 0.03 3.00 14,364.00 0.03

21,466.20 0.91 0.20 90,158.04 0.18
16,500.00 0.70 0.20 69,300.00 0.14
28,800.00 1.22 0.50 302,400.00 0.61
2,856.00 0.12 - -
3,960.00 0.17 - -
36,000.00 1.53 - -
300.00 0.01 - -
13,332.00 0.57 - -
14,745.60 0.63 - -
288.00 0.01 - -
756.00 0.03 - -
1,500.00 0.06 - -
660.00 0.03 - -
36,451.54 1.55 - -
1,034.40 0.04 - -
4,273.20 0.18 - -
4,120.32 0.18 - -
17,013.00 0.72 - -
97,172.19 4.13 6,467.80 733,448.52 1.48
342,847.02 14.57 1,293.56 1,548,391.32 3.13
1,133,892.90 48.17 4,082.80 7,716,492.00 15.61
15,026.34 0.64 - -
10,932.00 0.46 - -
19,680.00 0.84 - -
5,400.00 0.23 - -
9,360.00 0.40 - -
97,891.50 4.16 - -
23,116.80 0.98 - -
33,750.00 1.43 - -
360,000.00 15.30 - -
2,353,809.01 100.00 10,474,553.88
0.05
4.76 100.00 21.19 %

Length Section A = 800.00 One lane
Length Section B1 = 490.00 One lane
Length Section C = 104.00 One lane
Length Section D = 98.00 Two lanes
144
162
234
120
140
100
160
528
1588
35,075.00
8,225.00
14,655.00
8,550.00
20,520.00
10,620.00
8,415.00
33,903.02
6,300.00
146,263.02
150,253.04
3,990.02
PART B. OTHER GENE
B.5 Project Billboard/Signboard
2- pcs DPWH
1- pc COA
B.7(2) Occupation Safety and Health Program
Safety Eq. (Hardhat, Reflectorized Safety Vest, Safety Shoes, Harness, Rope, Fire Extinguis
Medical Supplies
B.8(2) Traffic Management
Warning Signs
Bollards
Flagman w/ radio
caution tape, straw, etc.
B.9 Mobilization /Demobilization
Selfloading
PART C. EARTHWORKS
100(1) Clearing and Grubbing
0.17 Hectare (1,700 sq.m)
*(provide back-up comp.)
100(3)a1 Individual Removal of Trees, 150-300 mm dia. Small
*(specific section location)
101(1) Removal of Structures and Obstruction
101(3)b6 Removal of Actual Structures/Obstruction 0.30 m thick, PCCP (Unreinforced)
101(4)a8 Removal of Actual Structures/Obstruction, 300 mm dia., RCPC
101(4)a3 Removal of Actual Structures/Obstruction, 910mm dia, RCPC
102(2) Surplus Common Excavation
103(1)a Structure Excavation, Common Soll
103(3) Foundation Fill
103(6)a Pipe Culvert and Drain Excavation, Common Soll
104(1)a Embankment from Roadway/Structure Excavation, Common Soil
105(1)a Subgrade Preparation, Common Material
PART D. SUBBASE AND
200(1) Aggregate Subbase Course
PART E. SURFACE COU
311(1)d1 Portland Cement Concrete Pavement (Unreinforced), 0.25 m thk., 14 days
PART F. BRIDGE CONSTR
404(1)a Reinforcing Steel, Grade 40
405(1)a3 Structural Concrete, Class A, (20.58MPa), 28 days
PART G. DRAINAGE A
500(1)b1 Pipe Culverts, 610mm dia., Class IV, RCPC
500(3)b) Line Canal, Concrete, Rectanguiar
506(1) Stone Masonry
PART H. MISCELLANE
612(1) Reflectorized Thermoplastic Pavement Markings White
624(9)a1 Single Arm 8m-Pole Solar LED Roadway Lighting, 60W 80W
ness, Rope, Fire Extinguisher, Safety Signs, etc.)
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 100(2)a Individual Removal of Trees (small a, 150-300 mm. Ø)

Unit of Measurement : ea. 22
Output per hour : 3.00
No. of No. of
Designation
Person Hours
A. Labor
a. Construction Foreman 1 7.333333

b. Skilled Laborer 1 7.333333
c. Laborer 2 7.333333
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment
a. Backhoe (0.80 cu.m.) 1 7.33

b. Dump Truck (10 cu.m.) 1 7.33
c. Chain Saw 1 7.33
Minor Tools (5% of labor)
* Boom Truck - if necessary for trimming in

Urban Areas
Sub - Total for B

C. Total (A + B)
D. Output per hour = 3.0000 ea.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity
F. Materials
a. Rope, 1" dia. m. 20.00

Sub - Total for F
G. Direct Unit Cost (E + F)
H. Overhead, Contingencies & Miscellaneous (OCM) 9%
I. Contractor's Profit (CP) 8%
J. Value Added Tax (VAT) 12%
K. Total Unit Cost
Item No./Description : 100(2)b Individual Removal of Trees (small b, 301-500 mm. Ø)

Unit of Measurement : ea.
No. of No. of
Designation
Person Hours
A. Labor
a. Construction Foreman 1 1
b. Skilled Laborer 1 1
c. Laborer 2 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment
a. Backhoe (0.80 cu.m.) 1 0.50

b. Dump Truck (10 cu.m.) 1 0.50
c. Chain Saw 1 0.50
Urban Areas
Sub - Total for B

C. Total (A + B)
F. Materials
a. Rope, 1" dia. m. 20.00
Sub - Total for F

K. Total Unit Cost
Item No./Description : 100(3)a Individual Removal of Trees (large a, 501-750 mm. Ø)

Unit of Measurement : ea.
No. of No. of
Designation
Person Hours
A. Labor
c. Laborer 2 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment
a. Backhoe (0.80 cu.m.) 1 1

b. Dump Truck (10 cu.m.) 1 1
c. Chain Saw 1 1

Urban Areas
Sub - Total for B

C. Total (A + B)
F. Materials
a. Rope, 1" dia. m. 20.00

Sub - Total for F
K. Total Unit Cost
Item No./Description : 101(1) Removal of Structures and Obstruction (other than conc
Unit of Measurement : 20 cu.m.
No. of No. of
Designation
Person Hours
A. Labor
c. Laborer 2 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment

b. Dump Truck (10 cu.m.) 1 1
Minor Tools (10% of Labor)
Sub - Total for B

C. Total (A + B)
D. Output per hour = 10.0000 cu.m.
F. Materials
Sub - Total for F

K. Total Unit Cost
Item No./Description : 101(3)a1 Removal of Existing Concrete Pavement (0.23m thk.)

Unit of Measurement : sq.m.
No. of No. of
Designation
Person Hours
A. Labor
b. Laborer 2 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment
a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 1

b. Payloader (1.50 cu.m.), LX80-2C 1 1
c. Dump Truck (10 cu.m.) 1 1
* Disposal area (within five (5) km)
Sub - Total for B

C. Total (A + B)
D. Output per hour = 40.00 sq.m.
F. Materials
Sub - Total for F

K. Total Unit Cost
Item No./Description : 101(2)a Removal of RCPC and Storm Drain (24" dia.) - 610mm
Unit of Measurement : l.m.
No. of No. of
Designation
Person Hours
A. Labor
b. Laborer 2 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment

b. Cargo Truck (5 T) 1 1
Minor Tools (10 % of Labor)
Note: Exclude Excavation Works
Sub - Total for B

C. Total (A + B)
D. Output per hour = 6.0000 l.m.
F. Materials
Sub - Total for F
K. Total Unit Cost
No. of No. of
Designation
Person Hours
A. Labor
b. Laborer 2 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment

Sub - Total for B

C. Total (A + B)
F. Materials
Sub - Total for F

K. Total Unit Cost
No. of No. of
Designation
Person Hours
A. Labor
b. Laborer 2 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment

Sub - Total for B

C. Total (A + B)
F. Materials
Sub - Total for F
K. Total Unit Cost
Item No./Description : 101(2)c Removal of RCPC and Storm Drain (36" dia.) - 910mm
No. of No. of
Designation
Person Hours
A. Labor
b. Laborer 2 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment

Sub - Total for B

C. Total (A + B)
F. Materials
Sub - Total for F

K. Total Unit Cost
Item No./Description : 102(2)a Roadway Excavation (Surplus Common)

Unit of Measurement : cu.m.
No. of No. of
Designation
Person Hours
A. Labor
b. Laborer 2 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment
a. Bulldozer (155 Hp), D65A-8 1 1

b. Payloader (1.50 cu.m.) 1 1.00
c. Payloader (1.50 cu.m.) - at disposal area 1 0.25
d. Dump Truck (10 cu.m.) 2 1
(Hauling Distance - within five (5) kilometers)
Sub - Total for B

C. Total (A + B)
F. Materials
Sub - Total for F

K. Total Unit Cost
Item No./Description : 103(1)a Structure Excavation (Common Soil)

No. of No. of
Designation
Person Hours
A. Labor
b. Laborer 3 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment
a. Dump Truck (10 cu.m.) 2 1

b. Backhoe (0.80 cu.m.) 1 1
Sub - Total for B

C. Total (A + B)
F. Materials
Sub - Total for F
K. Total Unit Cost
Item No./Description : 103(3) Foundation Fill

No. of No. of
Designation
Person Hours
A. Labor
b. Laborer 4 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment
a. Plate Compactor 1 1
b. Water Truck (1000 gal.) 1 0.01
Sub - Total for B
C. Total (A + B)
F. Materials
a. Filling Materials cu.m. 1.15
Sub - Total for F

K. Total Unit Cost
Item No./Description : 103(6) Pipe Culvert and Drain Excavation

No. of No. of
Designation
Person Hours
A. Labor
b. Laborer 3 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment
a. Dump Truck (10 cu.m.) 2 1

b. Backhoe (0.80 cu.m.) 1 1
Sub - Total for B

C. Total (A + B)
F. Materials
Sub - Total for F
K. Total Unit Cost
Item No./Description : 104(1)b Embankment from Roadway Excavation

No. of No. of
Designation
Person Hours
A. Labor
For Excavation Work:
b. Laborer 2 0.83
Spreading and Compaction:

b. Laborer 2 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment
For Excavation Work:
a. Bulldozer (155 Hp), D65A-8 1 0.83
b. Payloader (1.50 cu.m.) 1 0.83
c. Dump Truck (10 cu.m.) 2 0.83
Spreading and Compaction

a. Motorized Road Grader, G710A 1 1
b. Vibratory Roller (10 m.t.), SP56 1 1
c. Water Truck (1000 gal.) 1 0.25
Sub - Total for B

C. Total (A + B)
F. Materials
Sub - Total for F

K. Total Unit Cost
Item No./Description : 105(1) Subgrade Preparation (Common Excavation)

Unit of Measurement : sq.m.
No. of No. of
Designation
Person Hours
A. Labor
b. Laborer 2 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment

Sub - Total for B

C. Total (A + B)
F. Materials
Sub - Total for F

K. Total Unit Cost
E ANALYSIS (DUPA)
l of Trees (small a, 150-300 mm. Ø)
Hourly Rate Amount
109.19 800.73
79.70 584.47
61.44 901.12
2,286.31
Hourly Rate Amount
1,537.00 11,271.33
1,352.00 9,914.67
75.00 550.00
114.32
21,850.32
24,136.63
8,045.54
Unit Cost Amount
3.50 70.00
70.00
8,115.54
of G 730.40
of G 649.24
of (G + H + I) 1,139.42
(G + H + I + J) 10,634.61
E ANALYSIS (DUPA)
l of Trees (small b, 301-500 mm. Ø)
Hourly Rate Amount
109.19 109.19
79.70 79.70
61.44 122.88
311.77
Hourly Rate Amount
1,537.00 768.50
1,352.00 676.00
75.00 37.50
15.59
1,497.59
1,809.36
1,809.36
Unit Cost Amount
3.50 70.00
70.00
1,879.36
of G 169.14
of G 150.35
of (G + H + I) 263.86
(G + H + I + J) 2,462.71
E ANALYSIS (DUPA)
l of Trees (large a, 501-750 mm. Ø)
Hourly Rate Amount

109.19 109.19
79.70 79.70
61.44 122.88
311.77
Hourly Rate Amount
1,537.00 1,537.00
1,352.00 1,352.00
75.00 75.00
15.59
2,979.59
3,291.36
13,165.43
Unit Cost Amount
3.50 70.00
70.00
13,235.43
of G 1,191.19
of G 1,058.83
of (G + H + I) 1,858.25
(G + H + I + J) 17,343.71
E ANALYSIS (DUPA)
ures and Obstruction (other than concrete)
Hourly Rate Amount
109.19 -
79.70 79.70
61.44 122.88
202.58
Hourly Rate Amount
1,537.00 1,537.00
1,352.00 1,352.00
20.26
2,909.26
3,111.84
311.18
Unit Cost Amount
-
311.18
of G 28.01
of G 24.89
of (G + H + I) 43.69
(G + H + I + J) 407.78
E ANALYSIS (DUPA)
ng Concrete Pavement (0.23m thk.)
Hourly Rate Amount
109.19 109.19
61.44 122.88
232.07
Hourly Rate Amount
2,074.95 2,074.95
1,733.00 1,733.00
1,352.00 1,352.00
23.21
5,183.16
5,415.23
135.38
Unit Cost Amount
-
135.38
of G 12.18
of G 10.83
of (G + H + I) 19.01
(G + H + I + J) 177.40
E ANALYSIS (DUPA)
and Storm Drain (24" dia.) - 610mm
Hourly Rate Amount
109.19 109.19
61.44 122.88
232.07
Hourly Rate Amount
1,537.00 1,537.00
712.00 712.00
23.21
2,272.21
2,504.28
417.38
Unit Cost Amount
-
417.38
of G 37.56
of G 33.39
of (G + H + I) 58.60
(G + H + I + J) 546.93
E ANALYSIS (DUPA)
Hourly Rate Amount
109.19 109.19
61.44 122.88
232.07
Hourly Rate Amount
1,537.00 1,537.00
712.00 712.00
23.21
2,272.21
2,504.28
417.38
Unit Cost Amount
-
417.38
of G 37.56
of G 33.39
of (G + H + I) 58.60
(G + H + I + J) 546.93
E ANALYSIS (DUPA)
Hourly Rate Amount

109.19 109.19
61.44 122.88
232.07
Hourly Rate Amount
1,537.00 1,537.00
712.00 712.00
23.21
2,272.21
2,504.28
417.38
Unit Cost Amount
-
417.38
of G 37.56
of G 33.39
of (G + H + I) 58.60
(G + H + I + J) 546.93
E ANALYSIS (DUPA)
Hourly Rate Amount
109.19 109.19
61.44 122.88
232.07
Hourly Rate Amount
1,537.00 1,537.00
712.00 712.00
23.21
2,272.21
2,504.28
626.07
Unit Cost Amount
-
626.07
of G 56.35
of G 50.09
of (G + H + I) 87.90
(G + H + I + J) 820.40
E ANALYSIS (DUPA)
on (Surplus Common)
Hourly Rate Amount
109.19 109.19
61.44 122.88
232.07
Hourly Rate Amount
2,299.00 2,299.00
1,733.00 1,733.00
1,733.00 433.25
1,352.00 2,704.00
7,169.25
7,401.32
123.36
Unit Cost Amount
-
123.36
of G 11.10
of G 9.87
of (G + H + I) 17.32
(G + H + I + J) 161.64
E ANALYSIS (DUPA)
on (Common Soil)
Hourly Rate Amount
109.19 109.19
61.44 184.32
293.51
Hourly Rate Amount
1,352.00 2,704.00
1,537.00 1,537.00
29.35
4,270.35
4,563.86
228.19
Unit Cost Amount
-
228.19
of G 20.54
of G 18.26
of (G + H + I) 32.04
(G + H + I + J) 299.02
E ANALYSIS (DUPA)
Hourly Rate Amount
109.19 109.19
61.44 245.76
354.95
Hourly Rate Amount
123.00 123.00
1,065.00 10.65
35.50
169.15
524.10
419.28
Unit Cost Amount
465.00 534.75
534.75
954.03
of G 85.86
of G 76.32
of (G + H + I) 133.95
(G + H + I + J) 1,250.16
E ANALYSIS (DUPA)
Drain Excavation
Hourly Rate Amount

109.19 109.19
61.44 184.32
293.51
Hourly Rate Amount
1,352.00 2,704.00
1,537.00 1,537.00
29.35
4,270.35
4,563.86
228.19
Unit Cost Amount
-
228.19
of G 20.54
of G 18.26
of (G + H + I) 32.04
(G + H + I + J) 299.02
E ANALYSIS (DUPA)
Roadway Excavation
Hourly Rate Amount
109.19 90.63
61.44 101.99
109.19 109.19
61.44 122.88
424.69
Hourly Rate Amount
2,299.00 1,908.17
1,733.00 1,438.39
1,352.00 2,244.32
2,173.00 2,173.00
1,507.00 1,507.00
1,065.00 266.25
9,537.13
9,961.82
199.24
Unit Cost Amount
-
199.24
of G 17.93
of G 15.94
of (G + H + I) 27.97
(G + H + I + J) 261.08
E ANALYSIS (DUPA)
tion (Common Excavation)
Hourly Rate Amount
109.19 109.19
61.44 122.88
232.07
Hourly Rate Amount
2,173.00 2,173.00
1,507.00 1,507.00
1,065.00 266.25
3,946.25
4,178.32
13.93
Unit Cost Amount
-
13.93
of G 1.25
of G 1.11
of (G + H + I) 1.96
(G + H + I + J) 18.25
Item No./Descriptio : 200 Aggregate Subbase Course

Unit of Measuremen : cu.m
No. of No. of
Designation
Person Hours
A. Labor
b. Laborers 2 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment

Sub - Total for B

C. Total (A + B)
F. Materials
a. Aggregate Subbase Course cu.m. 1.15

(w/ 15% Shrinkage Factor)
Sub - Total for F
K. Total Unit Cost
Item No./Descriptio : 311(1)a PCC Pavement (Plain) - Conventional Method, 250 mm. th
Unit of Measuremen : 12,598.81 sq.m.
No. of No. of
Designation
Person Hours
A. Labor

b. Skilled Laborer 4 195.63
c. Laborer 12 195.63
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment
a. Transit Mixer (5 cu.m.) 4 1

b. Concrete Vibrator 2 1
c. Batching Plant (30 cu.m.) 1 1
d. Payloader (1.50 cu.m.), LX80-2C 1 1
e. Concrete Screeder (5.5 Hp) 1 1
f. Water Truck (1000 gal.) 1 1
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1
h. Bar Cutter, Single Phase 1 0.10
Sub - Total for B

C. Total (A + B)
F. Materials
a. Reinforcing Steel Bar kg. 0.45

b. Curing Compound lit. 0.29
c. Asphalt Sealant lit. 0.15
d. Steel Forms (Rental) l.m. 0.46
e. Sand cu.m. 0.1375
f. Gravel cu.m. 0.25
g. Cement bag 2.38
h. Concrete Saw (diamond blade 14") pc. 0.00015
i. Pipe Sleeve, 2" dia. l.m. 0.0078
j. Grease/Tar lit. 0.0025
Sub - Total for F

K. Total Unit Cost
CE ANALYSIS (DUPA)
e Course
Hourly Rate Amount
109.19 109.19
61.44 122.88
232.07
Hourly Rate Amount
2,173.00 2,173.00
1,507.00 1,507.00
1,065.00 266.25
3,946.25
4,178.32
83.57
Unit Cost Amount
580.00 667.00
667.00
750.57
of G 67.55
of G 60.05
of (G + H + I) 105.38
(G + H + I + J) 983.54
CE ANALYSIS (DUPA)
ain) - Conventional Method, 250 mm. thk.
Hourly Rate Amount
109.19 21,361.24
79.70 62,368.02
61.44 144,236.81
227,966.08
Hourly Rate Amount
1,279.00 5,116.00
148.88 297.76
1,208.03 1,208.03
1,733.00 1,733.00
545.00 545.00
1,065.00 1,065.00
167.38 167.38
219.75 21.98
11,398.30
21,552.45
249,518.53
3,874.51
Unit Cost Amount
40.00 18.00
28.00 8.12
44.00 6.60
50.00 23.00
850.00 116.88
650.00 162.50
220.00 523.60
8,000.00 1.20
97.00 0.76
300.00 0.75
861.40
4,735.91
of G 426.23
of G 378.87
of (G + H + I) 664.92
(G + H + I + J) 6,205.94
Item No./Descriptio : 404c Reinforcing Steel Bar, Grade 40 (Minor Structures)

Unit of Measuremen : kg.
No. of No. of
Designation
Person Hours
A. Labor
c. Laborer 8 1
Sub - Total for A

No of No. of
Name and Capacity
Units Hours
B. Equipment
a. Bar Cutter 1 0.50

b. Bar Bender 1 0.50
c. Cargo Truck (10 T, 270 Hp) 1 0.15
Sub - Total for B

C. Total (A + B)
D. Output per hour = 180.00000 kg.
F. Materials
a. Tie Wire (2% of RSB) kg. 0.021

b. Reinforcing Steel Bar, Grade 40 kg. 1.05
(w/ 5% Wastage)
Sub - Total for F

H. Overhead, Contingencies & Miscellaneous (OCM 9%
K. Total Unit Cost
Item No./Descriptio : 405 Structural Concrete Class A (Minor Structures)

Unit of Measuremen : cu.m.
No. of No. of
Designation
Person Hours
A. Labor
c. Laborer 8 1
Installation/Removal of Formworks
a. Skilled Laborer 2 2
b. Laborer 4 2
Sub - Total for A
No of No. of
Name and Capacity
Units Hours
B. Equipment
a. One Bagger Mixer 1 1

b. Concrete Vibrator 1 1
Sub - Total for B
C. Total (A + B)
F. Materials
a. Lumber, Good - 4 uses bd.ft. ###

b. Marine Plywood (1/2" x 4' x 8') - 4 us pc. * 1.600
c. Assorted CWN (1kg./100 bd.ft. of Lu kg. * 0.700
d. Cement bag 9.50
e. Sand cu.m. 0.50
f. Gravel cu.m. 1
Based on Box Culvert
Note:
*Quantities for lumber, plywood and
CWN are dependent on the type of
minor
The structure.
above-computed quantities are
based on box culvert.
Sub - Total for F
H. Overhead, Contingencies & Miscellaneous (OCM 9%
K. Total Unit Cost
ANALYSIS (DUPA)
Bar, Grade 40 (Minor Structures)
Hourly Rate Amount
109.19 109.19
79.70 159.40
61.44 491.52
760.11
Hourly Rate Amount
219.75 109.88
351.50 175.75
1,102.00 165.30
450.92
1,211.03
6.73
Unit Cost Amount
47.00 0.99
40.00 42.00
42.99
49.71
of G 4.47
of G 3.98
of (G + H + I) 6.98
(G + H + I + J) 65.15
ANALYSIS (DUPA)
e Class A (Minor Structures)
Hourly Rate Amount
109.19 109.19
79.70 318.80
61.44 491.52
79.70 318.80
61.44 491.52
1,729.83
Hourly Rate Amount
172.00 172.00
148.88 148.88
1,065.00 106.50
86.49
513.87
2,243.70
1,602.64
Unit Cost Amount
40.00 700.00
700.00 280.00
68.00 47.60
220.00 2,090.00
850.00 425.00
650.00 650.00
4,192.60
5,795.24
of G 521.57
of G 463.62
of (G + H + I) 813.65
(G + H + I + J) 7,594.09
Item No./Descriptio : 500(1)a Pipe Culverts, 610mm dia. (24" Ø)

Unit of Measuremen : l.m.
No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor
a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76
Sub - Total for A 514.35

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment
a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
Minor Tools (10 % of Labor) 51.44
Sub - Total for B 881.44

C. Total (A + B) 1,395.78
E. Direct Unit Cost (C ÷ D) 620.35
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Portland Cement bag 0.000 220.00 -

b. Sand cu.m. 0.000 850.00 -
c. R.C. Pipes (610 mm dia.) pc. 1 950.00 950.00
d. Sand Bedding/Selected Sandy Soil cu.m. 0 850.00 -
Sub - Total for F 950.00

G. Direct Unit Cost (E + F) 1,570.35
H. Overhead, Contingencies & Miscellaneous (OCM 9% of G 141.33
I. Contractor's Profit (CP) 8% of G 125.63
J. Value Added Tax (VAT) 12%of (G + H + I) 220.48
K. Total Unit Cost (G + H + I + J) 2,057.79
Item No./Descriptio : 500(1)c Pipe Culverts, 910mm dia. (36" Ø)


Designation Amount
Person Hours Rate
A. Labor

c. Laborer 4 1 61.44 245.76

No of No. of Hourly
Units Hours Rate
B. Equipment
a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

C. Total (A + B) 1,395.78
F. Materials

b. Sand cu.m. 0.000 850.00 -
c. R.C. Pipes (910 mm dia.) pc. 1 2,170.00 2,170.00
d. Sand Bedding/Selected Sandy Soil cu.m. 0 850.00 -
Sub - Total for F 2,170.00

Item No./Descriptio : 500(1)e Pipe Culverts, 1220mm dia. (48" Ø)


Designation Amount
Person Hours Rate
A. Labor
c. Laborer 4 1 61.44 245.76

No of No. of Hourly
Units Hours Rate
B. Equipment
a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50


C. Total (A + B) 1,395.78
E. Direct Unit Cost (C ÷ D) 1,116.63
F. Materials

b. Sand cu.m. 0.000 850.00 -
c. R.C. Pipes (1220 mm dia.) pc. 1 3,800.00 3,800.00
d. Sand Bedding/Selected Sandy Soil cu.m. 0.000 850.00 -
Item No./Descriptio : 506 Stone Masonry

Unit of Measuremen : cu.m.

Designation Amount
Person Hours Rate
A. Labor

c. Laborer 8 1 61.44 491.52

No of No. of Hourly
Units Hours Rate
B. Equipment
a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
c. Backhoe (Wheel Type 0.28 cu.m.) 1 0.10 840.00 84.00
Minor Tools (10% Labor) 76.01

C. Total (A + B) 1,145.37
D. Output per hour =1.5625 cu.m.
F. Materials
a. Cement bag 5.50 220.00 1,210.00

b. Sand cu.m. 0.30 850.00 255.00
c. Gravel Fill cu.m. 0.02 650.00 13.00
d. Weep Holes (PVC) l.m. 0.30 144.67 43.40
e. Filter Cloth sq.m. 0.015 275.00 4.13
f. Boulders cu.m. 1.05 920.00 966.00
Miscellaneous (1% of Materials) 24.92

Item No./Descriptio : 612(1) Reflectorized Thermoplastic Pavement Markings (White)

Unit of Measuremen : sq.m.

Designation Amount
Person Hours Rate
A. Labor

c. Laborer 6 1 61.44 368.64

No of No. of Hourly
Units Hours Rate
B. Equipment
a. Cargo Truck/Delivery Truck (5 T) 1 1 712.00 712.00

b. Applicator Machine 1 1 93.75 93.75
c. Kneading Machine 1 1 187.50 187.50
Minor Tools (10 % of Labor) 63.72 63.72
Sub - Total for B ###

C. Total (A + B) ###
Unit
Name and Specification Unit Quantity Amount
Cost
F. Materials
a. Thermoplastic Paint (White) bag 0.325 ### 508.63

b. Glass Beads bag 0.033 650.00 21.45
c. Primer liter 0.120 160.00 19.20
d. LPG (50 kg.) cyl. 0.004 ### 15.20
e. LPG (12 kg.) cyl. 0.002 735.00 1.47
f. Calsumine kg. 0.125 3.00 0.38
Miscellaneous (5% of Materials) 28.32 28.32
Sub - Total for F 594.64

G. Direct Unit Cost (E + F) 662.40
K. Total Unit Cost (G + H + I + J)868.01
nt Markings (White)
PART B. OTHER GENE
Medical Supplies
Warning Signs
Bollards
Flagman w/ radio
Selfloading
PART C. EARTHWORKS
PART D. SUBBASE AND
PART E. SURFACE COU
PART G. DRAINAGE A
PART H. MISCELLANE
Qty. Unit Unit Price Amount
Shoes, Harness, Rope, Fire Extinguisher, Safety Signs, etc.)
nreinforced)
PART B. OTHER GENE
Medical Supplies
Warning Signs
Bollards
Flagman w/ radio
Selfloading
PART C. EARTHWORKS
PART D. SUBBASE AND
PART E. SURFACE COU
PART G. DRAINAGE A
PART H. MISCELLANE
nreinforced)
PART B. OTHER GENE
Medical Supplies
Warning Signs
Bollards
Flagman w/ radio
Selfloading
PART C. EARTHWORKS
PART D. SUBBASE AND
PART E. SURFACE COU
PART G. DRAINAGE A
PART H. MISCELLANE
nreinforced)
Overhead Expenses
Rent for your business space

Utility bills
Insurance
Office Supplies
Travel
Advertising expenses
Administration cost
Accounting
External legal expenses and legal fees
Professional services
Salaries and wages
Transportation overhead
Depreciation
Government fees and licenses
Property taxes

11111

Uploaded by

Copyright:

Available Formats

You might also like

11111

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

11111

Uploaded by

Copyright:

Available Formats

Part No. Description Unit Qty.

PART B. OTHER GENERAL REQUIREMENTS

Total 4,082.80 1,293.56

4,788.00 14,364.00 11,400.00 1,368.00 912.00

352,800.00 59,976.00 47,600.00 5,712.00 3,808.00

1,197.00 7,199,787.42 5,714,117.00 685,694.04 457,129.36

1,890.00 23,811,750.90 18,898,215.00 2,267,785.80 1,511,857.20

119.70 315,553.14 250,439.00 30,052.68 20,035.12

10,080.00 413,280.00 328,000.00 39,360.00 26,240.00

1,134.00 708,750.00 562,500.00 67,500.00 45,000.00

0.79 0.10 0.06

79.37 9.52 6.35

684.00 0.03 3.00 14,364.00 0.03

342,847.02 14.57 1,293.56 1,548,391.32 3.13

1,133,892.90 48.17 4,082.80 7,716,492.00 15.61

4.76 100.00 21.19 %

Item No./Description : 100(2)a Individual Removal of Trees (small a, 150-300 mm. Ø)

a. Construction Foreman 1 7.333333

Sub - Total for A

a. Backhoe (0.80 cu.m.) 1 7.33

* Boom Truck - if necessary for trimming in

Sub - Total for B

a. Rope, 1" dia. m. 20.00

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 100(2)b Individual Removal of Trees (small b, 301-500 mm. Ø)

Sub - Total for A

a. Backhoe (0.80 cu.m.) 1 0.50

Sub - Total for B

a. Rope, 1" dia. m. 20.00

Sub - Total for F

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 100(3)a Individual Removal of Trees (large a, 501-750 mm. Ø)

Sub - Total for A

a. Backhoe (0.80 cu.m.) 1 1

* Boom Truck - if necessary for trimming in

Sub - Total for B

a. Rope, 1" dia. m. 20.00

DETAILED UNIT PRICE ANALYSIS (DUPA)

Sub - Total for A

a. Backhoe (0.80 cu.m.) 1 1

Sub - Total for B

Sub - Total for F

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(3)a1 Removal of Existing Concrete Pavement (0.23m thk.)

Sub - Total for A

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 1

* Disposal area (within five (5) km)

Sub - Total for B

Sub - Total for F

Sub - Total for A

a. Backhoe (0.80 cu.m.) 1 1

Note: Exclude Excavation Works

* Disposal area (within five (5) km)

Sub - Total for B

DETAILED UNIT PRICE ANALYSIS (DUPA)

Sub - Total for A

a. Backhoe (0.80 cu.m.) 1 1

* Disposal area (within five (5) km)

Sub - Total for B