Scribd
Upload
1K views5 pages

1021 (2) Stamped Concrete

This document provides a detailed unit price analysis for two items: stamped concrete sidewalk and hexapod. It includes calculations for labor, equipment, materials, and overhead costs to determine the total unit cost for each item. The total cost for both items on the Davao City Coastal Bypass Road project is estimated to be 74,089,707.75 Philippine Pesos.

Uploaded by

Jonah Yaranon
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
1K views5 pages

1021 (2) Stamped Concrete

This document provides a detailed unit price analysis for two items: stamped concrete sidewalk and hexapod. It includes calculations for labor, equipment, materials, and overhead costs to determine the total unit cost for each item. The total cost for both items on the Davao City Coastal Bypass Road project is estimated to be 74,089,707.75 Philippine Pesos.

Uploaded by

Jonah Yaranon
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

DUPA (DPWH)

DETAILED UNIT PRICE ANALYSIS

:
Davao City Coastal Bypass Road at Jct. Davao-Cotabato Road- Bago Aplaya- Talomo Matina Aplaya-Roxas
PROJECT NAME Avenue-Sta. Ana Wharf-R.Castillo (Bago Aplaya-Times Beach), Package 4, Davao City
LOCATION : Davao City
Item No./Description : 1021(2) Stamped Concrete
Output per hour : 8.00 Quantity: 2,132.00
unit: sq.m

Designation No. of Person No. of hrs Rate/hr Amount


A. Labor

Foreman 1 1 72.50 72.50


Skilled Laborer 4 1 47.50 190.00
Laborer 12 1 35.00 420.00

Sub - Total for A 682.50

Name and Capacity No. of Units No. of hr Hourly Rate Amount


B. Equipment

a. Transit Mixer 4 0.3 1,407.00 1,688.40


b. Concrete Vibrator 2 1 164.00 328.00
c. Batching Plant 1 1 1,329.00 1,329.00
d. Payloader 1 0.3 1,733.00 519.90
e. Concrete Screeder 1 1 599.50 599.50
f. Water Truck 1 0.3 1,065.00 319.50
g. Concrete Stamped Form 4 1 900.00 3,600.00
Minor Tools (5% of Labor) 40.20

Sub - Total for B 8,424.50


C. Total (A + B) 9,107.00
D. Output per hour = 8.00 sq.m
E. Direct Unit Cost (C ÷ D) 1,138.37

Name and Specification Unit Quantity Unit Cost Amount


F. Materials

a. Curing Compound lit 0.30 150.00 45.00


b. Red Iron Oxide Pigments Powder gal 0.15 700.00 105.00
c. Forms lm 0.50 250.00 125.00
d. Sand cu.m 0.07 1,800.00 126.00
e. Gravel cu.m 0.10 1,700.00 170.00
f. Cement bag 0.95 285.00 270.75

Sub - Total for F 841.75


G. Direct Unit Cost (E + F) 1,980.12
H. Overhead, Contingencies & Miscellaneous (OCM) 6% of G 118.81
I. Contractor's Profit (CP) 8% of G 158.41
J. Value Added Tax (VAT) 5% of (G + H + I) 112.87
K. Total Unit Cost (G + H + I + J) 2,370.21
DETAILED UNIT PRICE ANALYSIS

:
PROJECT NAME 0
LOCATION : 0
Item No./Description : 1407(3) Hexapod
Output per hour : 1.00 Quantity: 4,299.00
unit: pc

Designation No. of Person No. of hrs Rate/hr Amount


A. Labor

Foreman 1 1 72.50 72.50


Skilled Laborer 2 1 47.50 95.00
Laborer 4 1 35.00 140.00

Sub - Total for A 307.50

Name and Capacity No. of Units No. of hr Hourly Rate Amount


B. Equipment

a. One bagger Mixer 1 1 189.25 189.25


b. Concrete Vibrator 1 1 164.00 164.00
c. Water Truck/Pump 1 0.1 1,065.00 106.50
Minor Tool (5% of labor)

Lifting of Concrete xbloc


a. Backhoe with graple 1 1 2,075.00 2,075.00
b. Dumptruck 1 0.5 1,352.00 676.00

Sub - Total for B 3,210.75


C. Total (A + B) 3,518.25
D. Output per hour = 1.00 pc
E. Direct Unit Cost (C ÷ D) 3,518.25

Name and Specification Unit Quantity Unit Cost Amount


F. Materials

a. Ready Mix Concrete 4000 psi at 28 days cu.m. 0.87 5,000.00 4,350.00
b. Plywood sht 2.52 900.00 2,268.00
c. Coco Lumber bdft 66.67 40.00 2,666.80
d. CWNails kgs 0.67 70.00 46.90
e. Rebars kgs 34.34 50.00 1,717.00
f. Tie Wire kgs 0.69 70.00 48.30

Sub - Total for F 11,097.00


G. Direct Unit Cost (E + F) 14,615.25
H. Overhead, Contingencies & Miscellaneous (OCM) 6% of G 876.92
I. Contractor's Profit (CP) 8% of G 1,169.22
J. Value Added Tax (VAT) 5% of (G + H + I) 833.07
K. Total Unit Cost (G + H + I + J) 17,494.45
18LO-0107 : Davao City Coastal Bypass Road at Jct. Davao-Cotabato Road- Bago Aplaya- Talomo Matina Aplaya-Roxas Avenue-Sta.
Ana Wharf-R.Castillo (Bago Aplaya-Times Beach), Package 4, Davao City

ITEM NO. DESCRIPTION QTY UNIT UNIT COST AMOUNT

601(1) Sidewalk (Stamped Concrete) 2,132.00 sq.m 1,244.46 2,653,193.59

1407(3) Hexapod 4,299.00 each 16,617.01 71,436,514.16

Total 74,089,707.75

CORRECTED
ITEM NO. DESCRIPTION QTY UNIT UNIT COST AMOUNT
1021(2) Stamped Concrete 2,132.00 sq.m 1,108.99 2,364,367.07
1407(3) Hexapod 4,299.00 pc 16,046.59 68,984,309.75
Total 71,348,676.82

Difference 2,741,030.93
Calculator
2,364,366.68 288,826.52
68,984,290.41 2,452,204.40
71,348,657.09 19.73

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy