Professional Documents
Culture Documents
413 (4) F
413 (4) F
Outcome 1: Ensure Safe and Reliable National Road System‐ Bridge Program, Widening of Permanent Bridges, Busay Br. (B00196LZ)
along Daang Maharlika (LZ)
Daraga, Albay 2nd LD
DETAILED UNIT PRICE ANALYSIS (DUPA)
10092021v1
Item No.: 413(4)f
Description: Expansion Joint, Rubber (Multiplex) Expansion Joints
Unit of Measurement: l.m.
Output Per Hour ‐ As Submitted: 8.00
Output Per Hour ‐ As Evaluated:
Sub‐Total for A.1 ‐ As Submitted P 243.44
No. of No. of Hourly
Labor Amount
Person Hours Rate
A.2
Sub‐Total for A.2 ‐ As Evaluated P
Name and Capacity No. of No. of Hourly
Amount
Equipment Units Hours Rate
Minor Tools (10% of Labor Cost) 24.34
B.1
Sub‐Total for B.1 ‐ As Submitted P 24.34
No. of No. of Hourly
Equipment Amount
Units Hours Rate
B.2
Sub‐Total for B.2 ‐ As Evaluated P
C.1 Total (A.1+ B.1) ‐ As Submitted 267.78
C.2 Total (A.2+ B.2) ‐ As Evaluated
D.1 Output Per Hour ‐ As Submitted 8.00
D.2 Output Per Hour ‐ As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) ‐ As Submitted P 33.47
E.2 Direct Unit Cost (C.2 ÷ D.2) ‐ As Evaluated P
Name and Specification Unit
Unit Quantity Amount
Materials Cost
Expansion Joint Tubber (Multiplex) Expansion Joints l.m. 1.000000 9,146.24 9,146.24
Miscellaneous (5% of Materials' Cost) 457.31
F.1
F.2
Sub‐Total for F.1 ‐ As Submitted P ‐
G.1 Direct Unit Cost (E.1 + F.1) ‐ As Submitted P 9,637.03
G.2 Direct Unit Cost (E.2 + F.2) ‐ As Evaluated P
H.1 Overhead, Contingencies & Miscellaneous (OCM) ‐ As Submitted 12% of G.1 1,156.44
H.2 Overhead, Contingencies & Miscellaneous (OCM) ‐ As Evaluated of G.1
I.1 Contractor's Profit (CP) ‐ As Submitted 8% of G.1 770.96
I.2 Contractor's Profit (CP) ‐ As Evaluated of G.1
J.1 Value Added Tax (VAT) ‐ As Submitted 5% of (G.1 + H.1 + I.1) 578.22
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) 12,142.65
K.2 Total Unit Cost ‐ As Evaluated (G.2 + H.2 + I.2 + J.2)
Prepared by: Checked/Reviewed by:
SALVADOR MARC R. BOTIN BRIGILDO M. FABIA
Organizational Outcome 1: Ensure Safe and Reliable National Road System‐ Bridge Program, Widening of Permanent Bridges, Busay Br. (B00196LZ)
along Daang Maharlika (LZ)
Daraga, Albay 2nd LD
DETAILED UNIT PRICE ANALYSIS (DUPA)
10092021v1
Engineer II Assistant Division Chief
Planning and Design Division Planning and Design Division