Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

TITLE

Balinad, Polangui, Albay


Detailed Unit Price Analysis (DUPA) FORM POW-2015-01D-00

Item No./ Description : 804(1)a


: Embankment (From structure excavation)
Unit of Measurement : cu.m
Output per hour- As Submitted : 9.84
Output per hour- As Evaluated

No. of No. of
Designation Hourly Rates Amount (Php)
Person Hours
A.1 Labor
a. Construction Foreman 1.00 1.00 116.45 116.45
b. Unskilled Laborer 3.00 1.00 64.95 194.85
Sub-Total for A.1 As Submitted 311.30
A.2 Labor

Sub-Total for A.2 As Evaluated


No. of
Name and Capacity No. of Units Hourly Rates Amount (Php)
Hours
B.1 Equipment
a. Plate Compactor (5 hp) 1.00 0.75 123.00 92.25
b. Backhoe (0.80 m3) 1.00 0.75 2096.00 1,572.00
Minor Tools (10% of Labor Cost) 31.13
Sub-Total for B.1 As Submitted 1,695.38
B.2 Equipment

Sub-Total for B.2 As Evaluated


C.1 Total(A.1+B.1) As Submitted 2,006.68
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 9.84
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 203.93
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials

Sub-Total for F.1 As Submitted -


F.2 Materials

Sub-Total for F.1 As Evaluated


G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 203.93
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Submitted 12% of G.1 24.47
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Submitted 8% of G.1 16.31
I.2 Contractor's Profit(CP) - As Evaluated 8% of G.2
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1+H.1+I.1) 12.24
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2+H.2+I.2)
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 256.95
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared By: Checked By:

NAME
Engineer I (PRC # 164038)
Planning and Design Section

NAME NAME
Engineer II Engineer III
Planning and Design Section Planning and Design Section

You might also like