Thanks to visit codestin.com
Credit goes to www.scribd.com

Scribd
Upload
4K views11 pages

Part C DUPA

The document provides a detailed unit price analysis for clearing and grubbing, unsuitable excavation, and surplus rock excavation (hard) conducted by the Department of Public Works and Highways in Region IV-A of the Philippines. It includes the estimated costs for labor, equipment, materials, and overhead used to complete each task on a per unit basis. The analysis aims to determine the total unit cost for each work item.

Uploaded by

Luwalhati Tomilas
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
4K views11 pages

Part C DUPA

The document provides a detailed unit price analysis for clearing and grubbing, unsuitable excavation, and surplus rock excavation (hard) conducted by the Department of Public Works and Highways in Region IV-A of the Philippines. It includes the estimated costs for labor, equipment, materials, and overhead used to complete each task on a per unit basis. The analysis aims to determine the total unit cost for each work item.

Uploaded by

Luwalhati Tomilas
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 11

Republic of the Philippines

Department of Public Works and Highways


Region IV-A

DETAILED UNIT PRICE ANALYSIS


Item No./Description : 100(1) Clearing and Grubbing
Unit of Measurement : Ha.
Output Per Hour : 0.10

Pay Item No. of No. of Unit Rate Total Cost


Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.50 111.48 167.21


L09 Laborer 8 man-hr 1.50 62.06 744.71

TOTAL A 911.93

B. EQUIPMENT

E01.1.023 Crawler Tractor, Caterpillar D6H SERIES II, 165 1 unit 1.50 3,481.00 5,221.50
E01.3.030 Loader Wheel Type, Caterpillar 928G, 2 cu.m. 1 unit 1.50 2,844.00 4,266.00
E08.1.001 Dump Truck, US and W. Europe , 11.475 cu.m. 2 unit 1.50 1,857.00 5,571.00
Minor Tools (10% of Labor) 91.19

* With pavement breaker

TOTAL B 15,149.70
C. TOTAL (A + B) 16,061.63
D. OUTPUT ( Ha./Hr. ) 0.10
E. UNIT COST ( C ÷ D ) 160,616.30

F. MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST (E + F) 160,616.30


H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 12,849.31
I. PROFIT ( 8% OF G ) 12,849.31
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 9,315.75
K. TOTAL UNIT COST ( G + H + I + J ) P/Ha. 195,630.67
Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS


Item No./Description : 102(1) Unsuitable Excavation
Unit of Measurement : Cu.m
Output Per Hour : 20.00

Pay Item No. of No. of Unit Rate Total Cost


Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48


L09 Laborer 3 man-hr 1.00 62.06 186.18

TOTAL A 297.66

B. EQUIPMENT

E01.1.023 Crawler Tractor, Caterpillar D6H SERIES II, 165 1 unit 1.00 3,481.00 3,481.00
E01.3.052 Loader Wheel Type, Daewoo MEGA 160-V, 1 unit 1.00 2,076.00 2,076.00
E08.1.001 Dump Truck, US and W. Europe , 11.475 cu.m. 1 unit 1.00 1,857.00 1,857.00
Minor Tools (10% of Labor Cost) 29.77

TOTAL B 7,443.77
C. TOTAL (A + B) 7,741.43
D. OUTPUT (Cu.m./Hr.) 20.00
E UNIT COST ( C ÷ D ) 387.08

F MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST (E + F) 387.08


H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 30.97
I. PROFIT ( 8% OF G ) 30.97
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 22.46
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 471.48
Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS


Item No./Description : 102(3)b Surplus Rock Excavation (Hard)
Unit of Measurement : Cu.m
Output Per Hour : 42.00

Pay Item No. of No. of Unit Rate Total Cost


Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48


L09 Laborer 3 man-hr 1.00 62.06 186.18

TOTAL A 297.66

B. EQUIPMENT

Crawler Tractor, Caterpillar D7R SERIES II, 240


E01.1.013 1 unit** 0.75 8,948.15 6,711.11
Hp
Loader Wheel Type, Hitachi LX80-2C, 1.5
E01.3.087 1 unit 2.00 1,785.00 3,570.00
cu.m.
E08.1.002 Dump Truck, US and W. Europe , 9.18 cu.m. 2 unit 2.00 1,591.00 6,364.00
Crawler Backhoe, Caterpillar 330L , 222 Hp ,
E04.1.008 1 unit 2.50 4,370.00 10,925.00
1.5 cu.m.
E09.3.016 Drills Ingersoll Rand ECM490 185 1 unit 1.75 6,695.00 11,716.25
E09.4.008 Diamond Drills, Mindrill F-25A 1 unit 1.75 292.00 511.00
Minor Tools (10% of Labor Cost) 29.77
**add 15% of the rental rates for Hyd. Ripper

TOTAL B 39,827.13
C. TOTAL (A + B) 40,124.79
D. OUTPUT (Cu.m./Hr.) 42.00
E. UNIT COST ( C ÷ D ) 955.36

F. MATERIALS

Dynamite 0.5 stick 45.00 22.50


Excel MS Detonator 0.3 pc. 150.00 45.00
In-hole Detonator 0.5 pc. 150.00 75.00
Ordinary blasting cap 0.5 pc. 15.00 7.50
Safety fuse 0.5 l.m. 21.00 10.50
Miscelaneous 10% of the above( Permit and License ) 16.05

TOTAL F 176.55

G. ESTIMATED DIRECT COST (E + F) 1,131.91


H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 90.56
I. PROFIT ( 8% OF G ) 90.56
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 65.66
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 1,378.69
Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS


Item No./Description : 102(4) Surplus Unclassified Excavation
Unit of Measurement : Cu.m
Output Per Hour : 50.00

Pay Item No. of No. of Unit Rate Total Cost


Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48


L09 Laborer 4 man-hr 1.00 62.06 248.24

TOTAL A 359.72

B. EQUIPMENT

E01.1.003 Crawler Tractor, Caterpillar D10N, 520 Hp 1 unit 1.00 10,119.00 10,119.00
E08.1.002 Dump Truck, US and W. Europe , 9.18 cu.m. 2 unit 1.00 1,591.00 3,182.00
E01.3.017 Loader Wheel Type, Caterpillar 960F, 3.5 cu.m. 1 unit 1.00 3,493.00 3,493.00
Minor Tools (10% of Labor Cost) 35.97

TOTAL B 16,829.98
C. TOTAL (A + B) 17,189.70
D. OUTPUT (Cu.m./Hr.) 50.00
E. UNIT COST ( C ÷ D ) 343.80

F. MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST (E + F) 343.80


H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 27.51
I. PROFIT ( 8% OF G ) 27.51
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 19.95
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 418.77
Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS


Item No./Description : 103(1)a Structure Excavation, Common Materials, AOWL
Unit of Measurement : Cu.m
Output Per Hour : 20.00

Pay Item No. of No. of Unit Rate Total Cost


Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48


L09 Laborer 3 man-hr 1.00 62.06 186.18

TOTAL A 297.66

B. EQUIPMENT

E08.1.002 Dump Truck, US and W. Europe , 9.18 cu.m. 2 unit 1.00 1,591.00 3,182.00
Crawler Backhoe, Hitachi EX200-5 , 135 Hp ,
E04.1.094 1 unit 1.00 2,688.00 2,688.00
0.8 cu.m.
Minor Tools (10% of Labor Cost) 29.77

TOTAL B 5,899.77
C. TOTAL (A + B) 6,197.43
D. OUTPUT (Cu.m./Hr.) 20.00
E. UNIT COST ( C ÷ D ) 309.88

F. MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST (E + F) 309.88


H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 24.80
I. PROFIT ( 8% OF G ) 24.80
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 17.98
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 377.46
Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS


Item No./Description : 103(2)a Bridge Excavation (Common Soil), A.O.W.L
Unit of Measurement : Cu.m
Output Per Hour : 20.00

Pay Item No. of No. of Unit Rate Total Cost


Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48


L07 Skilled Laborer 1 man-hr 1.00 80.45 80.45
L09 Laborer 2 man-hr 1.00 62.06 124.12

TOTAL A 316.05

B. EQUIPMENT

E08.1.002 Dump Truck, US and W. Europe , 9.18 cu.m. 2 unit 1.00 1,591.00 3,182.00
Crawler Backhoe, Hitachi EX200-5 , 135 Hp ,
E04.1.094 1 unit 1.00 2,688.00 2,688.00
0.8 cu.m.
Minor Tools (10% of Labor Cost) 31.61

TOTAL B 5,901.61
C. TOTAL (A + B) 6,217.66
D. OUTPUT (Cu.m./Hr.) 20.00
E. UNIT COST ( C ÷ D ) 310.89

F. MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST (E + F) 310.89


H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 24.88
I. PROFIT ( 8% OF G ) 24.88
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 18.04
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 378.69
Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS


Item No./Description : 103(2)b Bridge Excavation (Sof Rock)
Unit of Measurement : Cu.m
Output Per Hour : 14.00

Pay Item No. of No. of Unit Rate Total Cost


Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48


L07 Skilled Laborer 1 man-hr 1.00 80.45 80.45
L09 Laborer 2 man-hr 1.00 62.06 124.12

TOTAL A 316.05

B. EQUIPMENT

E08.1.002 Dump Truck, US and W. Europe , 9.18 cu.m. 2 unit 1.00 1,829.65 3,659.30
Crawler Backhoe, Hitachi EX200-5 , 135 Hp ,
E04.1.094 1 unit 1.00 4,032.00 4,032.00
0.8 cu.m.
Minor Tools (10% of Labor Cost) 31.61

**add 15% of the rental rates for Hyd. Ripper

TOTAL B 7,722.91
C. TOTAL (A + B) 8,038.96
D. OUTPUT (Cu.m./Hr.) 14.00
E. UNIT COST ( C ÷ D ) 574.22

F. MATERIALS

TOTAL F -

G. ESTIMATED DIRECT COST (E + F) 574.22


H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 45.94
I. PROFIT ( 8% OF G ) 45.94
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 33.31
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 699.41
Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS


Item No./Description : 103(3) Foundation Fill (Granular Bedding)
Unit of Measurement : Cu.m
Output Per Hour : 2.00

Pay Item No. of No. of Unit Rate Total Cost


Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48


L09 Laborer 2 man-hr 1.00 62.06 124.12

TOTAL A 235.60

B. EQUIPMENT

E08.1.009 Japan and Other Makes , 4.59 cu.m. 1 unit 0.25 1,048.00 262.00
E02.5.007 Plate Compactor, Deisel Reversible ,13.5Hp 1 unit 1.00 477.07 477.07
Minor Tools (10% of Labor Cost) 23.56

TOTAL B 762.63
C. TOTAL (A + B) 998.23
D. OUTPUT (Cu.m./Hr.) 2.00
E. UNIT COST ( C ÷ D ) 499.12

F. MATERIALS

CM3.006 Filler Materials 1.14 cu.m. 700.00 798.92


15% Shrinkage factor

TOTAL F 798.92

G. ESTIMATED DIRECT COST (E + F) 1,298.04


H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 103.85
I. PROFIT ( 8% OF G ) 103.85
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 75.29
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 1,581.03
Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS


Item No./Description : 104(2)a Embankment from borrow, Common Soil
Unit of Measurement : Cu.m
Output Per Hour : 90.00

Pay Item No. of No. of Unit Rate Total Cost


Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48


L09 Laborer 2 man-hr 1.00 62.06 124.12

TOTAL A 235.60

B. EQUIPMENT

Tandem Smooth Drum, Vibratory Dynapac


E02.2.114 1 unit 1.00 1,702.00 1,702.00
CC421 ,123.4 , Hp 10.1 cap. in ton
Pneumatic tire roller 11-WHL, 7.5x15, 4PR ,102
E02.1.039 1 unit 1.00 641.00 641.00
Hp , 14 , Cap. in tons
E01.8.016 Motorized Graders, Caterpillar 12K , 145 Hp 1 unit 1.00 4,469.00 4,469.00
E08.5.005 Water Truck, All Makes , 360 Hp , 16000 lit. 1 unit 0.25 2,524.00 631.00
Minor Tools (10 of labor cost) 23.56

TOTAL B 7,466.56
C. TOTAL (A + B) 7,702.16
D. OUTPUT (Cu.m./Hr.) 90.00
E. UNIT COST ( C ÷ D ) 85.58

F. MATERIALS

PM 01 Selected Borrow Materials 1.25 cu.m. 421.11 526.39


25% Shrinkage factor

TOTAL F 526.40

G. ESTIMATED DIRECT COST ( E + F ) 611.98


H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 48.96
I. PROFIT ( 8% OF G ) 48.96
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 35.50
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 745.40
Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS


Item No./Description : 104(2)d Embankment from Barrow (Granular Coarse Material)
Unit of Measurement : Cu.m
Output Per Hour : 80.00

Pay Item No. of No. of Unit Rate Total Cost


Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48


L09 Laborer 4 man-hr 1.00 62.06 248.24

TOTAL A 359.72

B. EQUIPMENT

Crawler Tractor, Caterpillar D6H SERIES II, 165


E01.1.023 1 unit 1.00 3,481.00 3,481.00
Hp
E01.3.034 Loader Wheel Type, Caterpillar 924F, 1.7 cu.m. 1 unit 1.00 2,523.00 2,523.00
E01.8.016 Motorized Graders, Caterpillar 12K , 145 Hp 1 unit 1.00 4,469.00 4,469.00
Tandem Smooth Drum, Vibratory Dynapac
E02.2.114 2 unit 1.00 1,702.00 3,404.00
CC421 ,123.4 , Hp 10.1 cap. in ton
E08.1.002 Dump Truck, US and W. Europe , 9.18 cu.m. 7 unit 1.00 1,591.00 11,137.00
E08.5.005 Water Truck, All Makes , 360 Hp , 16000 lit. 1 unit 1.00 2,524.00 2,524.00
Minor Tools (10 of labor cost) 35.97
TOTAL B 27,573.98
C. TOTAL (A + B) 27,933.70
D. OUTPUT (Cu.m./Hr.) 80.00
E. UNIT COST ( C ÷ D ) 349.18

F. MATERIALS

CM1.003 Mixed Sand and Gravel 1.15 cu.m. 950.00 1,092.50


15% Shrinkage factor

TOTAL F 1,092.50

G. ESTIMATED DIRECT COST ( E + F ) 1,441.68


H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 115.34
I. PROFIT ( 8% OF G ) 115.34
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 83.62
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 1,755.98
Republic of the Philippines
Department of Public Works and Highways
Region IV-A

DETAILED UNIT PRICE ANALYSIS


Item No./Description : 104(7) Embankment from Structure Excavation
Unit of Measurement : Cu.m
Output Per Hour : 6.00

Pay Item No. of No. of Unit Rate Total Cost


Description Units
No. Person/Unit/s Hour (Pesos) (Pesos)

A. LABOR

L01 Foreman 1 man-hr 1.00 111.48 111.48


L09 Laborer 4 man-hr 1.00 62.06 248.24

TOTAL A 359.72

B. EQUIPMENT

Crawler Backhoe, Hitachi EX200-5 , 135 Hp ,


E04.1.094 1 unit 1.00 2,688.00 2,688.00
0.8 cu.m.
E02.5.007 Plate Compactor, Deisel Reversible ,13.5Hp 2 unit 1.00 477.07 954.14
E08.5.005 Water Truck, All Makes , 360 Hp , 16000 lit. 1 unit 0.25 2,524.00 631.00
Minor Tools (10 of labor cost) 35.97

TOTAL B 1,621.12
C. TOTAL (A + B) 1,980.84
D. OUTPUT (Cu.m./Hr.) 6.00
E. UNIT COST ( A + B )/C 330.14

F. MATERIALS

TOTAL E -

G. ESTIMATED DIRECT COST ( E + F ) 330.14


H. OVERHEAD, CONTINGENCIES & MISC. ( 8% OF G ) 26.42
I. PROFIT ( 8% OF G ) 26.42
J. VALUE ADDED TAX ( 5% OF F G+H + I ) 19.15
K. TOTAL UNIT COST ( G + H + I + J ) P/Cu.m. 402.13

You might also like