Item No./Description : B.
7(1) Occupational Safety and Health Program
Unit of Measurement : ls
Output : 1
Designation No. of Person/s No. of Days Daily Rate Amount
A. Labor
Health and Safety Practitioner
a. Safety Practitioner/Officer Part Time 1.00 12.00 584.08 7,008.96
Sub-Total for A 7,008.96
Name and Capacity No. of Units No. of Hour/s Hourly Rate Amount
B. Equipment Rental
Sub-Total for B -
C. Total (A + B) 7,008.96
D. Output per Hour = 1 mo
E. Direct Unit Cost (C+D) 7,008.96
Name and Specification Unit Quantity Unit cost Amount (PhP)
F. Materials
Personal Protective Equipment
a. Safety Helmet man/days 480.00 0.25 120.00
b. Safety Shoes man/days 480.00 2.77 1,329.60
c. Safety Gloves man/days 480.00 7.67 3,681.60
Use for the whole project duration
a. PPE Signage set 1.00 506.37 506.37
b. Safety First (4' x 4' ) set 1.00 270.87 270.87
c. Warning Signs (2' x 2') set 6.00 123.68 742.08
d. Caution Tape, 1000 ft. roll 0.50 800 400.00
Note : Use for the whole project duration
Sub-Total for F 7,050.52
G. Direct Cost (E + F)) 14,059.48
H. Overhead, Contingencies & miscellaneous (OCM Expences) 5% of D 702.97
I. Contractor's Profit (CP) 10% of D 1,405.95
J. Total (G + H +I) 16,168.40
K. Value Added Tax (VAT) 5% of J 808.42
L.. Total Item Cost (J+K) 16,976.82
IMPROVEMENT AND REHABILITATION OF MUNICIPAL ROAD (REDULLA ST.), Maribojoc bohol
Maribojoc, Bohol
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : B.5 Project Billboard
Unit of Measurement : each
Output : 1
Designation No. of Person/s No. of Hours Hourly Rate
A. Labor
Foreman 1.00 1.00 92.47
Skilled Laborer 1.00 1.00 66.85
Unskilled Laborer 1.00 1.00 51.57
Sub-Total for A
Name and Capacity No. of Units No. of Hour/s Hourly Rate
B. Equipment Rental none
Minor Tools (10% of Labor Cost)
Sub-Total for B
C. Total (A + B)
D. Output per Hour = 1 mo
E. Direct Unit Cost (C+D)
Name and Specification Unit Quantity Unit cost
F. Materials
Marine Plywood Local, 1/4"x4'x8' 2.00 shts. 450.00
Good Lumber 48.00 bd.ft. 40.00
Tarpauline (8'x8') 64.00 sq.ft. 20.00
Assorted Nails 1.00 kl. 75.00
Sub-Total for C
G. Direct Cost (E + F))
H. Overhead, Contingencies & miscellaneous (OCM Expences) 5% of D
I. Contractor's Profit (CP) 10% of D
J. Total (G + H +I)
K. Value Added Tax (VAT) 5% of J
L.. Total Item Cost (J+K)
EMBANKMENT (COMMON BORROW)
Item No./Description : 104(2)a Embankment (Common Borrow)
Unit of Measurement : Cubic Meter
Quantity : 10,280.00 cu.m.
For Embankment
Type of Equipment No. of Unit Quantities Equipment
Required Output
(cu.m.) (cu.m./day)
Road Grader 1 10,280.00 500
Road Roller 1 10,280.00 340
Designation No. of Person/s No. of Days Daily Rate
A. Labor
Foreman 1.00 31.00 700.00
Road Grader Operator 1.00 21.00 500.00
Road Roller Operator 1.00 31.00 500.00
skilled sub-total
Road Grader Helper 1.00 21.00 400.00
Road Roller Helper 1.00 31.00 400.00
unskilled sub-total
Sub-Total for A
Name and Capacity No. of Units No. of Days Daily Rate
B. Equipment Rental
Road Grader Operator 1.00 23.00 16,000.00
Road Roller Operator 1.00 34.00 14,000.00
Sub-Total for B
Name and Specification Unit Quantity Unit cost
C. Materials
Embankment Materials cu.m. 10,280.00 350.00
Sub-Total for C
D. Direct Cost (A+B+C)
E. OCM Expences 5% of D
F. Contractor's Profit 10% of D
G. Total (D+E+F)
H. Value Added Tax (VAT) 5% of G
I. Total Indirect Cost (E+F+H)
J. Total Item Cost
SUBBASE COURSE
Item No./Description : 200 Subbase Course
Unit of Measurement : Cubic Meter
Quantity : 345.00 cu.m.
Type of Equipment No. of Unit Quantities Equipment
Required Output
(cu.m.) (cu.m./Hour)
Road Grader 1 345.00 62.5
Road Roller 1 345.00 42.5
Designation No. of Person/s No. of Hours Hourly Rate
A. Labor
Foreman 1.00 8.00 87.50
Road Grader Operator 1.00 5.50 62.50
Road Roller Operator 1.00 8.00 62.50
skilled sub-total
Road Grader Helper 1.00 8.00 50.00
Road Roller Helper 1.00 8.00 50.00
unskilled sub-total
Sub-Total for A
Name and Capacity No. of Units No. of Hours Hourly Rate
B. Equipment Rental
Road Grader Operator 1.00 5.50 2,909.09
Road Roller Operator 1.00 8.00 1,750.00
Sub-Total for B
Name and Specification Unit Quantity Unit cost
C. Materials
Aggregate Subbase Course cu.m. 345.00 750.00
Sub-Total for C
D. Direct Cost (A+B+C)
E. OCM Expences 5% of D
F. Contractor's Profit 10% of D
G. Total (D+E+F)
H. Value Added Tax (VAT) 5% of G
I. Total Indirect Cost (E+F+H)
J. Total Item Cost
SURFACE COURSE
Item No./Description : 311 Portland Cement Concrete Pavement
Unit of Measurement : Cubic Meter
Quantity : Area = 858 sq.m. Thk. =0.15 m. V= 128.70 cu.m.
Type of Equipment No. of Unit Quantities Equipment
Required Output
(cu.m.) (cu.m./day)
Transit Mixer 1 128.7 30
Concrete Vibrator 1 128.7
Water Truck 1 128.7
Designation No. of Person/s No. of Days Daily Rate
A. Labor
Foreman 1.00 4.50 700.00
Transit Mixer Operator 1.00 4.50 500.00
Concrete Vibrator Operator 1.00 4.50 500.00
Water Truck Driver 1.00 4.50 500.00
Steelman 1.00 4.50 500.00
Mason 2.00 4.50 500.00
skilled sub-total
Laborers 12.00 4.50 400.00
Transit Mixer Helper 1.00 4.50 400.00
Concrete Vibrator Helper 1.00 4.50 400.00
unskilled sub-total
Sub-Total for A
Name and Capacity No. of Units No. of Days Daily Rate
B. Equipment Rental
Transit Mixer 1.00 4.50 9,600.00
Concrete Vibrator 1.00 4.50 750.00
Sub-Total for B
Name and Specification Unit Quantity Unit cost
C. Materials
Steel Forms (Rental) l.m. 138.00 60.00
Sand cu.m. 65.00 1,400.00
Gravel cu.m. 129.00 1,300.00
Portland Cement Type 1 bags 1,287.00 270.00
Sub-Total for C
D. Direct Cost (A+B+C)
E. OCM Expences 5% of D
F. Contractor's Profit 10% of D
G. Total (D+E+F)
H. Value Added Tax (VAT) 5% of G
I. Total Indirect Cost (E+F+H)
J. Total Item Cost
REINFORCING STEEL (PCCP)
Item No./Description : 404 Reinforcing Steel
Unit of Measurement : Kgs.
Quantity : 2,635.20
Type of Equipment No. of Unit Quantities Equipment
kgs. Output/Day
Bar Cutter 1 2,635.20 1,147.50
Designation No. of Person/s No. of Days Daily Rate
A. Labor
Foreman 1.00 2.30 700.00
Steelman 3.00 2.30 500.00
skilled sub-total
Laborers 12.00 2.30 400.00
unskilled sub-total
Sub-Total for A
Name and Capacity No. of Units No. of Days Daily Rate
B. Equipment Rental
Bar Cutter 1.00 2.14 1,760.00
Sub-Total for B
Name and Specification Unit Quantity Unit cost
C. Materials
Reinforcing Steel Bar (for steel forms)
16mm. Def Bar. - 20 pcs. kgs. 180.00 42.00
Reinforcing Steel Bar (Bed Bars spaced
@ 0.50 M. O.C.) 10 mm. Def Bar. - 660
pcs. kgs. 2,455.20 42.00
#16 Galvanized Iron Wire kgs. 50.00 63.00
Sub-Total for C
D. Direct Cost (A+B+C)
E. OCM Expences 5% of D
F. Contractor's Profit 10% of D
G. Total (D+E+F)
H. Value Added Tax (VAT) 5% of G
I. Total Indirect Cost (E+F+H)
J. Total Item Cost
LIGHTING WORKS
Item No./Description : 1103 (1) - Street Lights
Unit of Measurement : unit
Quantity : 6.00
Designation No. of Person/s No. of Days Daily Rate
A. Labor
Foreman 1.00 6.00 700.00
Electrician 1.00 6.00 500.00
skilled sub-total
Laborers 1.00 6.00 400.00
unskilled sub-total
Sub-Total for A
Name and Capacity No. of Units No. of Days Daily Rate
B. Equipment Rental
Minor Tools ( 10% of Labor Cost)
Sub-Total for B
Name and Specification Unit Quantity Unit cost
C. Materials
Metal Halide Firefly 400W set 6.00 5,400.00
Safety Breaker 30A pcs. 1.00 470.00
3 Gang Switch Flush Type pcs. 1.00 150.00
THHN Stranded Wire #10 (150m/roll) roll 2.00 480.00
Utility Box pcs. 7.00 750.00
PE Pipe SDR 9 1/2" Dia. meters 150.00 20.00
Electrical Pipe 3/4" Thickwall pcs. 4.00 98.00
G.I. Pipe S40 3" Dia. Local length 6.00 3,200.00
Entrance Cap w/ Adaptor pcs. 6.00 48.00
Elect Tape 1" Big roll 3.00 35.00
Sub-Total for C
D. Direct Cost (A+B+C)
E. OCM Expences 5% of D
F. Contractor's Profit 10% of D
G. Total (D+E+F)
H. Value Added Tax (VAT) 5% of G
I. Total Indirect Cost (E+F+H)
J. Total Item Cost
aribojoc bohol
Amount (PhP)
92.47
500.00
400.00
992.47
Amount
99.25
99.25
1,091.72
1,091.72
Amount (PhP)
900.00
1,920.00
1,280.00
75.00
4,175.00
5,266.72
263.34
526.67
6,056.72
302.84
6,359.56
Activity
Duration
(days)
21.00
31.00
Amount
21,700.00
10,500.00
15,500.00
47,700.00
8,400.00
12,400.00
20,800.00
68,500.00
Amount
368,000.00
476,000.00
844,000.00
Amount (PhP)
3,598,000.00
3,598,000.00
4,510,500.00
225,525.00
451,050.00
5,187,075.00
259,353.75
935,928.75
5,446,428.75
Activity
Duration
(hours)
5.50
8.00
Amount
700.00
343.75
500.00
1,543.75
400.00
400.00
800.00
2,343.75
Amount
16,000.00
14,000.00
30,000.00
Amount (PhP)
258,750.00
258,750.00
291,093.75
14,554.69
29,109.38
334,757.81
16,737.89
60,401.95
351,495.70
Activity
Duration
(days)
4.5
4.5
4.5
Amount
3,150.00
2,250.00
2,250.00
2,250.00
2,250.00
4,500.00
16,650.00
21,600.00
1,800.00
1,800.00
25,200.00
41,850.00
Amount
43,200.00
3,375.00
46,575.00
Amount (PhP)
8,280.00
91,000.00
167,700.00
347,490.00
614,470.00
702,895.00
35,144.75
70,289.50
808,329.25
40,416.46
145,850.71
848,745.71
Activity
Duration
(days)
2.30
Amount
1,610.00
3,450.00
5,060.00
11,040.00
11,040.00
16,100.00
Amount
3,766.40
3,766.40
Amount (PhP)
7,560.00
103,118.40
3,150.00
113,828.40
133,694.80
6,684.74
13,369.48
153,749.02
7,687.45
27,741.67
161,436.47
Amount
4,200.00
3,000.00
7,200.00
2,400.00
2,400.00
9,600.00
Amount
960.00
960.00
Amount (PhP)
32,400.00
470.00
150.00
960.00
5,250.00
3,000.00
392.00
19,200.00
288.00
105.00
62,215.00
72,775.00
3,638.75
7,277.50
83,691.25
4,184.56
15,100.81
87,875.81
