Dupa New
Dupa New
Dupa New
1
MATERIALS
WAGE CATEGORY:
I Cities of Cagayan de Oro,Iligan, Municipalities of Tago
II Cities of Malaybalay, Valencia, Gingoog, El Salvador, O
Municipalities of Maramag, Quezon, Manolo Fortich,
III Cities of Oroquieta, Tangub, Opol, Mambajao, Balinga
IV All other areas not included in Wage Category I, II, III
E 2019 STAN
Mobilization/Demobilization
Amount c.d.
Up to P5 Million 10
Above P5M up to P20M 15
Above P20M up to P50M 20
Above P50M up to P100M 25
Above P100M up to P150M 30
ROJECTS OVERHEAD, CONTENGENCIES, AND
199
136
187
AD, CONTENGENCIES, AND MISCELLANEOUS
roll-up door (ga. 26) complete with accessories sq.m 130.20 2,510.60 326,880.12
Item No./Description : 101(1) Removal of Structures and Obstruction (other than concrete)
Unit of Measurement : 20 cu.m. 2
Output per hour : 10.00
Item No./Description : 101(2)a Removal of RCPC and Storm Drain (24" dia.) - 610mm
Unit of Measurement : l.m.
Output per hour : 6.00
Item No./Description : 101(2)b Removal of RCPC and Storm Drain (30" dia.) - 760mm
Unit of Measurement : l.m.
Output per hour : 5.00
Item No./Description : 101(2)c Removal of RCPC and Storm Drain (36" dia.) - 910mm
Unit of Measurement : l.m.
Output per hour : 4.00
Item No./Description : 101(2)d Removal of RCPC and Storm Drain (42" dia.) - 1070mm
Unit of Measurement : l.m.
Output per hour : 4.00
Item No./Description : 101(2)e Removal of RCPC and Storm Drain (48" dia.) - 1220mm
Unit of Measurement : l.m.
Output per hour : 3.00
Item No./Description : 101(2)f Removal of RCPC and Storm Drain (60" dia.) - 1520mm
Unit of Measurement : l.m.
Output per hour : 2.00
Item No./Description : 101(2)g Removal of Pipes other than Pipe Culverts (PVC/GI/Asbestos, up to 200 mm. Ø), L=10 ft.
Unit of Measurement : ea.
Output per hour : 2.00
Item No./Description : 101(3)a2 Removal of Existing PCC Pavement, 0.23m thk. (for Reblocking at intermittent section
Unit of Measurement : sq.m.
Output per hour : 30.00
A. Labor
a. Construction Foreman (Drilling) 1 1 109.19 109.19
b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76
a. Construction Foreman (Blasting) 1 1 109.19 109.19
b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88
a. Construction Foreman (Disposal) 1 1 109.19 109.19
b Laborer 2 1 61.44 122.88
Sub - Total for A 1,058.19
Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment
F. Materials
Item No./Description : 102(3)d Roadway Excavation (Surplus Hard Rock) - Blasting (Tunnel Excavation)
Unit of Measurement : cu.m.
Output per hour : 6.50
A. Labor
a. Construction Foreman (Drilling) 1 4 109.19 436.76
b. Skilled Laborer 1 4 79.70 318.80
c. Laborer 2 4 61.44 491.52
a. Construction Foreman (Blasting) 1 1.50 109.19 163.79
b. Skilled Laborer 1 1.50 79.70 119.55
c. Laborer 2 1.50 61.44 184.32
a. Construction Foreman (Disposal) 1 1 109.19 109.19
b Laborer 1 1 61.44 61.44
Sub - Total for A 1,885.37
Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
a. Construction Foreman 1 1 109.19 109.19
b. Laborer 4 1 61.44 245.76
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
Sub - Total for F -
G. Direct Unit Cost (E + F) 228.19
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 20.54
I. Contractor's Profit (CP) 8% of G 18.26
J. Value Added Tax (VAT) 12% of (G + H + I) 32.04
K. Total Unit Cost (G + H + I + J) 299.02
Item No./Description : 103(5)a Shoring and other related works (assumed footing area = 15 sq.m.)
Unit of Measurement : sq.m.
Output per hour : 1.25
A. Labor
B. Equipment
F. Materials
Area = 3m x 5m = 15 sq.m.
Perimeter = (3+5)2 =16 /0.40 = 40 pcs.
40 pcs. x 3m/pc. x 48kg/m. = 5,760 kg.
Item No./Description : 103(5)b Shoring and other related works (assumed footing area = 15 sq.m.)
Unit of Measurement : sq.m.
Output per hour : 0.80
A. Labor
B. Equipment
F. Materials
Area = 3m x 5m = 15 sq.m.
Perimeter = (3+5)2 =16 /0.325 = 49.23 pcs., say 50 pcs.
50 pcs. x 3m/pc. x 35.13bd.ft./m. = 5,269.50 bd.ft.
Item No./Description : 103(5)c Shoring and other related works (assumed slope protection length = 20 l.m.)
Unit of Measurement : l.m.
Output per hour : 10.00
A. Labor
B. Equipment
F. Materials
Item No./Description : 103(5)d Shoring and other related works (assumed slope protection length = 20 l.m.)
Unit of Measurement : l.m.
Output per hour : 8.00
A. Labor
B. Equipment
F. Materials
A. Labor
F. Materials
A. Labor
B. Equipment
F. Materials
a. Common Borrow (w/ 25% Shrinkage Factor) cu.m. 1.25 400.00 500.00
A. Labor
For Excavation Work:
a. Construction Foreman 1 0.83 109.19 90.63
b. Laborer 2 0.83 61.44 101.99
B. Equipment
For Excavation Work:
a. Bulldozer (155 Hp), D65A-8 1 0.83 2,299.00 1,908.17
b. Payloader (1.50 cu.m.) 1 0.83 1,733.00 1,438.39
c. Dump Truck (10 cu.m.) 2 0.83 1,352.00 2,244.32
F. Materials
ALLISTER G. NACALABAN
Contractor Project Engineer
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
B. Equipment
F. Materials
a. Selected Borrow (w/ 25% Shrinkage Factor) cu.m. 1.25 420.00 525.00
A. Labor
B. Equipment
F. Materials
a. Selected Borrow (w/ 25% Shrinkage Factor) cu.m. 1.25 420.00 525.00
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
Item No./Description : 203(1) Lime Stabilized Road Mix Base Course (for Reblocking)
Unit of Measurement : cu.m.
Output per hour : 15.00
Item No./Description : 204 Portland Cement Stabilized Road Mix Base Course
Unit of Measurement : cu.m.
Output per hour : 15.00
B. Equipment
F. Materials
A. Labor
a. Construction Foreman 1 1 109.19 109.19
b. Laborer 10 1 61.44 614.40
B. Equipment
F. Materials
Item No./Description : 206 Portland Cement Treated Plant Mix Base Course
Unit of Measurement : cu.m.
Output per hour : 15.00
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
B. Equipment
F. Materials
Item No./Description : 303(4) Bituminous Seal Coat (Asphalt Cement Penetration Grade 120-150)
Unit of Measurement : m.t.
Output per hour : 0.30
Item No./Description : 304(2) Bituminous Surface Treatment (Asphalt Cement Penetration Grade 120-150)
Unit of Measurement : m.t.
Output per hour : 0.30
Item No./Description : 305(3) Bituminous Penetration Macadam Pavement (RC Cut-back Asphalt)
Unit of Measurement : m.t.
Output per hour : 0.30
0.0575(2.335)(1.05) = 0.141
0.0075(35.29) = 0.26, say 0.30
A. Labor
B. Equipment
a. Road Grader w/ Scarifier, G710A 1 1 2,933.55 2,933.55
b. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
c. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
d. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00
e. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
Minor Tools (10% of Labor) 37.32
F. Materials
0.08(2.335)(1.05) = 0.196
0.0075(35.29) = 0.26, say 0.30
Item No./Description : 306(1) Aggregates for Bituminous Road Mix Surface Course
Unit of Measurement : m.t.
Output per hour : 12.00 (12 m³)
A. Labor
B. Equipment
F. Materials
Item No./Description : 306(2) Bituminous Material for Bituminous Road Mix Surface Course
Unit of Measurement : m.t.
Output per hour : 1.00
A. Labor
B. Equipment
F. Materials
Item No./Description : 307 Bituminous Plant Mix Surface Course-General (50 mm. thick)
Unit of Measurement : sq.m.
Output per hour : 171.30
A. Labor
B. Equipment
F. Materials
0.065(2.335)(0.05)(1.05) = 0.00797
Item No./Description : 308a Cold Asphalt Plant Mix (50 mm. thick)
Unit of Measurement : sq.m.
Output per hour : 171.30
A. Labor
B. Equipment
F. Materials
0.08(2.335)(0.05)(1.05) = 0.00981
Item No./Description : 308b Cold Asphalt Plant Mix (50 mm. thick)
Unit of Measurement : sq.m.
Output per hour : 171.30
A. Labor
B. Equipment
F. Materials
0.0575(2.335)(0.05)(1.05) = 0.00705
A. Labor
B. Equipment
F. Materials
0.07(2.335)(0.05)(1.05) = 0.00858
A. Labor
B. Equipment
F. Materials
0.03(2.335)(1.05) = 0.074
A. Labor
B. Equipment
F. Materials
0.04(2.335)(1.05) = 0.098
A. Labor
B. Equipment
F. Materials
0.05(2.335)(1.05) = 0.123
Item No./Description : 310(b1) Bituminous Concrete Surface Course (30 mm. thick)
Unit of Measurement : sq.m.
Output per hour : 285.51
A. Labor
B. Equipment
F. Materials
0.08(2.335)(0.03)(1.05) = 0.00588
Item No./Description : 310(b2) Bituminous Concrete Surface Course (40 mm. thick)
Unit of Measurement : sq.m.
Output per hour : 214.13
A. Labor
B. Equipment
F. Materials
0.08(2.335)(0.04)(1.05) = 0.00785
Item No./Description : 310(b3) Bituminous Concrete Surface Course (50 mm. thick)
Unit of Measurement : sq.m.
Output per hour : 171.30
A. Labor
B. Equipment
F. Materials
0.065(2.335)(0.05)(1.05) = 0.00797
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 150 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 107.33
A. Labor
B. Equipment
F. Materials
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 150 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 107.33
A. Labor
B. Equipment
F. Materials
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 200 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 80.50
A. Labor
B. Equipment
F. Materials
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 230 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 70.00
A. Labor
B. Equipment
F. Materials
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 250 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 64.40
A. Labor
B. Equipment
F. Materials
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 280 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 57.50
A. Labor
F. Materials
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 300 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 53.67
A. Labor
B. Equipment
Item No./Description : 311(1)b PCC Pavement (Plain) - Using Concrete Paver, 230 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 90.00
A. Labor
B. Equipment
F. Materials
a. Reinforcing Steel Bar kg. 0.43 40.00 17.20
b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.12 44.00 5.28
d. Sand cu.m. 0.1265 850.00 107.53
e. Gravel cu.m. 0.23 650.00 149.50
f. Cement bag 2.19 220.00 481.80
g. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
h. Pipe Sleeve, 2" dia. l.m. 0.0071 97.00 0.69
i. Grease/Tar lit. 0.0022 300.00 0.66
Item No./Description : 311(1)b PCC Pavement (Plain) - Using Concrete Paver, 250 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 82.80
A. Labor
B. Equipment
F. Materials
a. Reinforcing Steel Bar kg. 0.45 40.00 18.00
b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.15 44.00 6.60
d. Sand cu.m. 0.1375 850.00 116.88
e. Gravel cu.m. 0.25 650.00 162.50
f. Cement bag 2.38 220.00 523.60
g. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
h. Pipe Sleeve, 2" dia. l.m. 0.0078 97.00 0.76
i. Grease/Tar lit. 0.0025 300.00 0.75
Item No./Description : 311(1)b PCC Pavement (Plain) - Using Concrete Paver, 280 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 73.93
A. Labor
B. Equipment
F. Materials
Item No./Description : 311(1)b PCC Pavement (Plain) - Using Concrete Paver, 300 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 69.00
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
Installation/Removal of Formworks
a. Skilled Laborer 2 2 79.70 318.80
b. Laborer 4 2 61.44 491.52
Sub - Total for A 1,729.83
Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment
4672.9338
7.59
0.76
0.61
8.95
1.07
10.03
0.02
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 502(3)a Catch Basin (Single Barrel 610 mm. dia. RCPC)
Unit of Measurement : ea.
Output : 1.00
H = 1,860.00 mm.
C = 1,200.00 mm.
D = 1,200.00 mm.
Sub - Total for F 12,846.24
G. Direct Unit Cost (E + F) 19,581.22
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1,762.31
I. Contractor's Profit (CP) 8% of G 1,566.50
J. Value Added Tax (VAT) 12% of (G + H + I) 2,749.20
K. Total Unit Cost (G + H + I + J) 25,659.23
Item No./Description : 502(3)a Catch Basin (Single Barrel 760 mm. dia. RCPC)
Unit of Measurement : ea.
Output : 1.00
H = 2,100.00 mm.
C = 1,540.00 mm.
D = 1,240.00 mm.
Sub - Total for F 13,820.75
G. Direct Unit Cost (E + F) 20,555.74
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1,850.02
I. Contractor's Profit (CP) 8% of G 1,644.46
J. Value Added Tax (VAT) 12% of (G + H + I) 2,886.03
K. Total Unit Cost (G + H + I + J) 26,936.24
Item No./Description : 502(3)a Catch Basin (Single Barrel 910 mm. dia. RCPC)
Unit of Measurement : ea.
Output : 1.00
H = 2,210.00 mm.
C = 1,500.00 mm.
D = 1,500.00 mm.
Sub - Total for F 17,751.80
G. Direct Unit Cost (E + F) 24,769.68
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 2,229.27
I. Contractor's Profit (CP) 8% of G 1,981.57
J. Value Added Tax (VAT) 12% of (G + H + I) 3,477.66
K. Total Unit Cost (G + H + I + J) 32,458.19
Item No./Description : 502(3)a Catch Basin (Single Barrel 1070 mm. dia. RCPC)
Unit of Measurement : ea.
Output : 1.00
H = 2,430.00 mm.
C = 1,770.00 mm.
D = 1,600.00 mm.
Sub - Total for F 18,632.76
G. Direct Unit Cost (E + F) 26,216.43
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 2,359.48
I. Contractor's Profit (CP) 8% of G 2,097.31
J. Value Added Tax (VAT) 12% of (G + H + I) 3,680.79
K. Total Unit Cost (G + H + I + J) 34,354.00
Item No./Description : 502(3)a Catch Basin (Single Barrel 1220 mm. dia. RCPC)
Unit of Measurement : ea.
Output : 1.00
H = 2,580.00 mm.
C = 1,800.00 mm.
D = 1,600.00 mm.
Sub - Total for F 21,573.41
G. Direct Unit Cost (E + F) 29,157.07
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 2,624.14
I. Contractor's Profit (CP) 8% of G 2,332.57
J. Value Added Tax (VAT) 12% of (G + H + I) 4,093.65
K. Total Unit Cost (G + H + I + J) 38,207.43
Item No./Description : 502(3)b Catch Basin (Double Barrel 610 mm. dia. RCPC)
Unit of Measurement : ea.
Output : 1.00
H = 1,860.00 mm.
C = 2,420.00 mm.
D = 1,200.00 mm.
Sub - Total for F 15,809.41
G. Direct Unit Cost (E + F) 21,837.17
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1,965.34
I. Contractor's Profit (CP) 8% of G 1,746.97
J. Value Added Tax (VAT) 12% of (G + H + I) 3,065.94
K. Total Unit Cost (G + H + I + J) 28,615.42
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 502(3)b Catch Basin (Double Barrel 910 mm. dia. RCPC)
Unit of Measurement : ea.
Output : 1.00
H = 2,210.00 mm.
C = 3,320.00 mm.
D = 1,500.00 mm.
Sub - Total for F 30,056.81
G. Direct Unit Cost (E + F) 37,640.48
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 3,387.64
I. Contractor's Profit (CP) 8% of G 3,011.24
J. Value Added Tax (VAT) 12% of (G + H + I) 5,284.72
K. Total Unit Cost (G + H + I + J) 49,324.08
Item No./Description : 502(3)b Catch Basin (Double Barrel 1220 mm. dia. RCPC)
Unit of Measurement : ea.
Output : 1.00
H = 2,580.00 mm.
C = 4,420.00 mm.
D = 1,600.00 mm.
Sub - Total for F 41,750.90
G. Direct Unit Cost (E + F) 49,334.56
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4,440.11
I. Contractor's Profit (CP) 8% of G 3,946.76
J. Value Added Tax (VAT) 12% of (G + H + I) 6,926.57
K. Total Unit Cost (G + H + I + J) 64,648.01
a. 580mm dia. C.I. Manhole Cover with Frame set 1.00 5,700.00 5,700.00
Item No./Description : 502(7) Adjusting Manhole, Type I-A (to be based on Item 103,404 & 405)
Unit of Measurement : ea.
Output : 1.00
F. Materials
Item No./Description : 502(8) Adjusting Inlets, Type I and I-A (to be based on Item 103, 404 & 405)
Unit of Measurement : ea.
Output : 1.00
A. Labor
B. Equipment
F. Materials
Item No./Description : 502(9)a Adjusting Catch Basin (Single Barrel, 610 mm. dia.) (to be based on Item 103, 404 & 405)
Unit of Measurement : ea.
Output : 1.00
A. Labor
B. Equipment
F. Materials
Item No./Description : 502(9)b Adjusting Catch Basin (Double Barrel, 610 mm. dia.) (to be based on Item 103, 404 & 405)
Unit of Measurement : ea.
Output : 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A. Labor
B. Equipment
F. Materials
Item No./Description : 503(a) Drainage Steel Grating with Frame (675mm x 975mm Sump Grating)
Unit of Measurement : set
Output per hour : 0.25
B. Equipment
F. Materials
Item No./Description : 503(b) Drainage Steel Grating with Frame (715mm x 2000mm Trench Grating)
Unit of Measurement : set
Output per hour : 0.125
B. Equipment
F. Materials
Item No./Description : 504(1)a Removing, Cleaning, Stockpilling Salvaged Culvert Pipe (24" dia) - 610 mm.
Unit of Measurement : l.m.
Output per hour : 3.00
B. Equipment
F. Materials
Item No./Description : 504(1)b Removing, Cleaning, Stockpilling Salvaged Culvert Pipe (30" dia.) - 760 mm.
Unit of Measurement : l.m.
Output per hour : 2.50
B. Equipment
F. Materials
Sub - Total for F -
G. Direct Unit Cost (E + F) 832.45
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 74.92
I. Contractor's Profit (CP) 8% of G 66.60
J. Value Added Tax (VAT) 12% of (G + H + I) 116.88
K. Total Unit Cost (G + H + I + J) 1,090.85
Item No./Description : 504(1)c Removing, Cleaning, Stockpilling Salvaged Culvert Pipe (36" dia.) - 910 mm.
Unit of Measurement : l.m.
Output per hour : 2.00
B. Equipment
F. Materials
Sub - Total for F -
G. Direct Unit Cost (E + F) 1,040.57
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 93.65
I. Contractor's Profit (CP) 8% of G 83.25
J. Value Added Tax (VAT) 12% of (G + H + I) 146.10
K. Total Unit Cost (G + H + I + J) 1,363.56
Item No./Description : 504(1)d Removing, Cleaning, Stockpilling Salvaged Culvert Pipe (42" dia.) - 1070 mm.
Unit of Measurement : l.m.
Output per hour : 2.00
B. Equipment
F. Materials
B. Equipment
F. Materials
Item No./Description : 504(2)a Removing, Cleaning & Re-laying Salvaged Culvert Pipe (24" dia.) - 610 mm.
Unit of Measurement : l.m.
Output per hour : 1.50
B. Equipment
F. Materials
Item No./Description : 504(2)b Removing, Cleaning & Re-laying Salvaged Culvert Pipe (30" dia.) - 760 mm.
Unit of Measurement : l.m.
Output per hour : 1.25
B. Equipment
a. Backhoe (0.80 cu.m.) 1 0.60 1,537.00 922.20
b. Plate Compactor (5 Hp) 1 0.60 123.00 73.80
c. Water Truck (1000 gal.) 1 0.15 1,065.00 159.75
Minor Tools (10 % of Labor) 51.44 51.44
F. Materials
Item No./Description : 504(2)c Removing, Cleaning & Re-laying Salvaged Culvert Pipe (36" dia.) - 910 mm.
Unit of Measurement : l.m.
Output per hour : 1.00
B. Equipment
F. Materials
Item No./Description : 504(2)d Removing, Cleaning and Re-laying Salvaged Culvert Pipe (42" dia.) - 1070 mm.
Unit of Measurement : l.m.
Output per hour : 1.00
B. Equipment
Item No./Description : 504(2)e Removing, Cleaning and Re-laying Salvaged Culvert Pipe (48" dia.) - 1220 mm.
Unit of Measurement : l.m.
Output per hour : 0.75
B. Equipment
F. Materials
Item No./Description : 504(3)a Cleaning Culvert Pipe in place (610mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 8.00
B. Equipment
F. Materials
Item No./Description : 504(3)b Cleaning Culvert Pipe in place (760mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 5.25
B. Equipment
F. Materials
Item No./Description : 504(3)c Cleaning Culvert Pipe in place (910mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 3.75
B. Equipment
F. Materials
Item No./Description : 504(3)d Cleaning Culvert Pipe in place (1070mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 2.75
B. Equipment
F. Materials
Item No./Description : 504(3)e Cleaning Culvert Pipe in place (1220mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 2.00
B. Equipment
F. Materials
Item No./Description : 504(3)f Cleaning Culvert Pipe in place (1520mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 1.50
B. Equipment
F. Materials
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
F. Materials
A. Labor
B. Equipment
F. Materials
ALLISTER G. NACALABAN
Contractor Project Engineer
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
B. Equipment
F. Materials
A. Labor
a. Construction Foreman 1 1 109.19 109.19
b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52
B. Equipment
F. Materials
A. Labor
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
a. Timber Sheet Piles, 3" x 12" x 3.28' bd.ft. 9.84 40.00 393.60
b. Coco Log - 2 uses m. 1.00 350.00 175.00
c. Lumber (Falsework) - 4 uses bd.ft. 16.00 40.00 160.00
d. Nail/Spike (1 kg./100 bd.ft. of Lumber) kg. 0.16 68.00 10.88
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
Item No./Description : 603(3a) Metal Guardrails (Metal Beam) including Concrete Post
Unit of Measurement : 40 l.m.
Output per hour : 4.20
a. Lumber, 8" x 8" x 5.5' Treated Post (Tanguile) bd.ft. 14.67 90.00 1,320.30
b. Lumber, 3" x 8" Plank (Tanguile) - Untreated bd.ft. 6.67 55.00 366.85
c. Carriage Bolt, 1/2"Ø x 12" pc. 1.60 350.00 560.00
Miscellaneous (5% of Materials) 112.36 112.36
Item No./Description : 604(4) Fencing (Gates) - (Height 3m. & Length 4.24m.)
Unit of Measurement : ea.
Output : 1.00
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
a. Construction Foreman (Drilling) 1 1 109.19 109.19
b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76
a. Construction Foreman (Blasting) 1 1 109.19 109.19
b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88
a. Construction Foreman (Disposal) 1 1 109.19 109.19
b Laborer 2 1 61.44 122.88
Sub - Total for A 1,058.19
Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
F. Materials
A. Labor
B. Equipment
a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00
b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
Minor Tools (10% of Labor) 29.35
F. Materials
Item No./Description : 103(5)a Shoring and other related works (assumed footing area = 15 sq.m.)
Unit of Measurement : sq.m.
Output per hour : 1.25
A. Labor
B. Equipment
a. Crawler Crane (45 T) 1 1 1,772.00 1,772.00
b. Vibro Hammer (Hydraulic Operated) 1 1 3,069.00 3,069.00
c. Welding Machine 1 0.25 391.00 97.75
d. Cutting Outfit 1 0.25 45.45 11.36
F. Materials
Area = 3m x 5m = 15 sq.m.
Perimeter = (3+5)2 =16 /0.40 = 40 pcs.
40 pcs. x 3m/pc. x 48kg/m. = 5,760 kg.
Item No./Description : 103(5)b Shoring and other related works (assumed footing area = 15 sq.m.)
Unit of Measurement : sq.m.
Output per hour : 0.80
A. Labor
B. Equipment
F. Materials
Area = 3m x 5m = 15 sq.m.
Perimeter = (3+5)2 =16 /0.325 = 49.23 pcs., say 50 pcs.
50 pcs. x 3m/pc. x 35.13bd.ft./m. = 5,269.50 bd.ft.
Item No./Description : 103(5)c Shoring and other related works (assumed slope protection length = 20 l.m.)
Unit of Measurement : l.m.
Output per hour : 10.00
A. Labor
B. Equipment
F. Materials
20 l.m./0.40 = 50 pcs.
50 pcs. x 3m/pc. x 48kg/m. = 7,200.00 kg.
Item No./Description : 103(5)d Shoring and other related works (assumed slope protection length = 20 l.m.)
Unit of Measurement : l.m.
Output per hour : 8.00
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
a. Common Borrow (w/ 25% Shrinkage Factor) cu.m. 1.25 400.00 500.00
A. Labor
For Excavation Work:
a. Construction Foreman 1 0.83 109.19 90.63
b. Laborer 2 0.83 61.44 101.99
B. Equipment
For Excavation Work:
a. Bulldozer (155 Hp), D65A-8 1 0.83 2,299.00 1,908.17
b. Payloader (1.50 cu.m.) 1 0.83 1,733.00 1,438.39
c. Dump Truck (10 cu.m.) 2 0.83 1,352.00 2,244.32
F. Materials
A. Labor
B. Equipment
F. Materials
a. Selected Borrow (w/ 25% Shrinkage Factor) cu.m. 1.25 420.00 525.00
A. Labor
B. Equipment
F. Materials
a. Selected Borrow (w/ 25% Shrinkage Factor) cu.m. 1.25 420.00 525.00
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
Item No./Description : 303(4) Bituminous Seal Coat (Asphalt Cement Penetration Grade 120-150)
Unit of Measurement : m.t.
Output per hour : 0.30
Item No./Description : 304(2) Bituminous Surface Treatment (Asphalt Cement Penetration Grade 120-150)
Unit of Measurement : m.t.
Output per hour : 0.30
Item No./Description : 307 Bituminous Plant Mix Surface Course-General (50 mm. thick)
Unit of Measurement : sq.m.
Output per hour : 171.30
A. Labor
B. Equipment
F. Materials
0.065(2.335)(0.05)(1.05) = 0.00797
Item No./Description : 310(a1) Bituminous Concrete Surface Course - 30mm thick, Premix Hot Asphalt
Unit of Measurement : sq.m.
Output per hour : 285.51
A. Labor
B. Equipment
F. Materials
0.03(2.335)(1.05) = 0.074
Item No./Description : 310(a2) Bituminous Concrete Surface Course - 40mm thick, Premix Hot Asphalt
Unit of Measurement : sq.m.
Output per hour : 214.13
A. Labor
B. Equipment
F. Materials
0.04(2.335)(1.05) = 0.098
Item No./Description : 310(a3) Bituminous Concrete Surface Course - 50mm thick, Premix Hot Asphalt
Unit of Measurement : sq.m.
Output per hour : 171.30
A. Labor
B. Equipment
F. Materials
0.05(2.335)(1.05) = 0.123
Item No./Description : 310(b1) Bituminous Concrete Surface Course (30 mm. thick)-w/Asphalt Batching Plant
Unit of Measurement : sq.m.
Output per hour : 285.51
A. Labor
B. Equipment
F. Materials
0.08(2.335)(0.03)(1.05) = 0.00588
Item No./Description : 310(b2) Bituminous Concrete Surface Course (40 mm. thick)-w/Asphalt Batching Plant
Unit of Measurement : sq.m.
Output per hour : 214.13
A. Labor
B. Equipment
F. Materials
0.08(2.335)(0.04)(1.05) = 0.00785
Item No./Description : 310(b3) Bituminous Concrete Surface Course (50 mm. thick)-w/Asphalt Batching Plant
Unit of Measurement : sq.m.
Output per hour : 171.30
A. Labor
F. Materials
0.065(2.335)(0.05)(1.05) = 0.00797
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 150 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 107.33
A. Labor
B. Equipment
a. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00
b. Concrete Vibrator 2 1 148.88 297.76
c. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 58.26
F. Materials
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 200 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 80.50
A. Labor
B. Equipment
a. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00
b. Concrete Vibrator 2 1 148.88 297.76
c. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 58.26
F. Materials
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 230 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 70.00
A. Labor
B. Equipment
F. Materials
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 250 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 64.40
A. Labor
B. Equipment
F. Materials
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 280 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 57.50
A. Labor
F. Materials
Item No./Description : 311(1)a PCC Pavement (Plain) - Conventional Method, 300 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 53.67
A. Labor
B. Equipment
F. Materials
Item No./Description : 311(1)b PCC Pavement (Plain) - Using Concrete Paver, 230 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 90.00
A. Labor
B. Equipment
F. Materials
Item No./Description : 311(1)b PCC Pavement (Plain) - Using Concrete Paver, 250 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 82.80
A. Labor
B. Equipment
F. Materials
Item No./Description : 311(1)b PCC Pavement (Plain) - Using Concrete Paver, 280 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 73.93
A. Labor
B. Equipment
F. Materials
Item No./Description : 311(1)b PCC Pavement (Plain) - Using Concrete Paver, 300 mm. thk.
Unit of Measurement : sq.m.
Output per hour : 69.00
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
Installation/Removal of Formworks
a. Skilled Laborer 2 2 79.70 318.80
b. Laborer 4 2 61.44 491.52
Sub - Total for A 1,729.83
Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment
Item No./Description : 504(3)a Cleaning Culvert Pipe in place (610mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 8.00
F. Materials
Sub - Total for F -
G. Direct Unit Cost (E + F) 270.97
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 24.39
I. Contractor's Profit (CP) 8% of G 21.68
J. Value Added Tax (VAT) 12% of (G + H + I) 38.04
K. Total Unit Cost (G + H + I + J) 355.08
Item No./Description : 504(3)c Cleaning Culvert Pipe in place (910mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 3.75
F. Materials
Sub - Total for F -
G. Direct Unit Cost (E + F) 444.74
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 40.03
I. Contractor's Profit (CP) 8% of G 35.58
J. Value Added Tax (VAT) 12% of (G + H + I) 62.44
K. Total Unit Cost (G + H + I + J) 582.79
Item No./Description : 504(3)d Cleaning Culvert Pipe in place (1070mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 2.75
F. Materials
Item No./Description : 504(3)e Cleaning Culvert Pipe in place (1220mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 2.00
F. Materials
F. Materials
F. Materials
A. Labor
B. Equipment
F. Materials
ALLISTER G. NACALABAN
Contractor Project Engineer
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
F. Materials
A. Labor
B. Equipment
F. Materials
a. Mattresses (6 x 2 x 0.3 ) pc. 0.28 5,000.00 1,400.00
(w/ complete accessories)
b. Boulders cu.m. 1.05 920.00 966.00
A. Labor
B. Equipment
F. Materials
Item No./Description : 613 Concrete Joint Sealant (Hot Poured Elastic and Cold-Applied Types)
Unit of Measurement : kg.
Output per hour : 20.00
.
Designation No. of Person No. of Hours Hourly Rate Amount
A. Labor
a. Erosion Control Net CGN 400 w/ 5 % wastage sq.m. 1.05 110.00 115.50
(Price includes bamboo pegs)
a. Erosion Control Net CGN 700 w/ 5 % wastage sq.m. 1.05 156.00 163.80
(Price includes bamboo pegs)
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials
A. Labor
B. Equipment
F. Materials