Title 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. : 803(1)a


Description : Structure Excavation (Common Soil)
Unit of Measurement : cu.m
Output per hour- As Submitted : 20.00
Output per hour- As Evaluated

No. of No. of
Designation Hourly Rate Amount (Php)
Person/s Hour/s
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 Unit/s Hourly Rate Amount (Php)
Hour/s
B.1 Equipment
a. Backhoe (0.80 cu.m.)/1.04 yd³ 1.00 1.00 2,096.00 2,096.00
b. Dump Truck (12 yd³) 2.00 1.00 1,420.00 2,840.00
Sub-Total for B.1 As Submitted 4,936.00
B.2 Equipment

Sub-Total for B.2 As Evaluated


C.1 Total(A.1+B.1) As Submitted 5,247.30
C.2 Total(A.2+B.2) As Evaluated
D.1 Output per hour- As Submitted 20.00
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1÷D.1) As Submitted 262.37
E.2 Direct Unit Cost(C.2÷D.2) As Evaluated
Name and Specifation Unit Quantity Unit Cost Amount (Php)
F.1 Materials

Sub-Total for F.1 As Submited -


F.2 Materials

Sub-Total for F.1 As Evaluated


G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 262.37
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contigency & Miscellaneous (OCM) - As Submitted 12% of G.1 31.48
H.2 Overhead, Contigency & Miscellaneous (OCM) - As Evaluated 12% of G.2
I.1 Contractor's Profit(CP) - As Submitted 8% of G.1 20.99
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) 15.74
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) 330.58
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)

Prepared By: Checked By:

NAME
Engineer I (PRC # )
Planning and Design Section

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

You might also like