DETAILED UNIT PRICE ANALYSIS (DUPA)

REPAIR/REHABILITATION/IMPROVEMENT OF ABRA-ILOCOS NORTE ROAD WITH SELECTIVE

Name of Project :
REBLOCKING AND ASPHALT OVERLAY
Location :
Abra - Ilocos Norte Road K0409+(-890)-K0413+000; K0416+300-K0417+000; K0430+000-K0433+000
ITEM 612(1) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS (White)
Unit of Measurement: sq.m. Quantity = 1,159.44 sq.m.
Output per hour: 25 sq.m./hr Duration = 46.38 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 46.38 P 71.95 P 3,337.04
Skilled Laborer 2 46.38 P 52.06 P 4,829.09
Laborer 6 46.38 P 40.15 P 11,172.94

Sub - Total for 1 P 19,339.07

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
a Cargo Truck/Delivery Truck (5t) 1 46.38 P 783.00 P 36,315.54
b Applicator Machine 1 46.38 P 93.75 P 4,348.13
c Kneading Machine 1 46.38 P 187.50 P 8,696.25
Minor Tools (10% of Labor) P 1,933.91

Sub - Total for 2 P 51,293.82

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
a Thermoplastic Paint bag 377.000 P 1,721.00 P 648,817.00
b Glass Beads bag 38.000 P 890.00 P 33,820.00
c Primer liter 139.133 P 120.00 P 16,695.94
d LPG (50kg) cyl 4.638 P 3,800.00 P 17,623.49
e LPG (12kg) cyl 2.319 P 735.00 P 1,704.38
f Calsumine kg 144.930 P 3.00 P 434.79
Miscellaneous (5% of Materials) P 35,954.78

Sub - Total for 3 P 755,050.37

Direct Cost P 825,683.26
OCM/CP 18% P 148,622.98
VAT 5% P 48,715.31
Total Item Cost P 1,023,021.55
Unit Cost P 882.34
Total Adjusted Cost P 1,023,020.28
 DETAILED UNIT PRICE ANALYSIS (DUPA)

REPAIR/REHABILITATION/IMPROVEMENT OF ABRA-ILOCOS NORTE ROAD WITH SELECTIVE

Name of Project :
REBLOCKING AND ASPHALT OVERLAY
Location :
Abra - Ilocos Norte Road K0409+(-890)-K0413+000; K0416+300-K0417+000; K0430+000-K0433+000
ITEM 612(2) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS (Yellow)
Unit of Measurement: sq.m. Quantity = 444.36 sq.m.
Output per hour: 25 sq.m./hr Duration = 17.77 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 17.77 P 71.95 P 1,278.55
Skilled Laborer 2 17.77 P 52.06 P 1,850.21
Laborer 6 17.77 P 40.15 P 4,280.79

Sub - Total for 1 P 7,409.56

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
a Cargo Truck/Delivery Truck (5t) 1 17.77 P 783.00 P 13,913.91
b Applicator Machine 1 17.77 P 93.75 P 1,665.94
c Kneading Machine 1 17.77 P 187.50 P 3,331.88
Minor Tools (10% of Labor) P 740.96

Sub - Total for 2 P 19,652.68

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
a Thermoplastic Paint bag 144.000 P 1,958.00 P 281,952.00
b Glass Bids bag 15.000 P 890.00 P 13,350.00
c Primer liter 53.323 P 135.00 P 7,198.63
d LPG (50kg) cyl 1.777 P 3,800.00 P 6,754.27
e LPG (12kg) cyl 0.889 P 735.00 P 653.21
f Calsumine kg 55.545 P 3.00 P 166.64
Miscellaneous (5% of Materials) P 15,503.74

Sub - Total for 3 P 325,578.49

Direct Cost P 352,640.72
OCM/CP 18% P 63,475.32
VAT 5% P 20,805.80
Total Item Cost P 436,921.84
Unit Cost P 983.26
Total Adjusted Cost P 436,921.41