Project : DEMOLITION / CLEARING OF EXISTING STRUCTURE CAVITE-LAGUNA EXPRESSWAY

Type of improvements : Small Wooden Structure

Floor area : 3.33 sq.m.

DEMOLITION / CLEARING COST ESTIMATE

Class : Class 1 - Cavite (Imus) and Laguna (Binan & Laguna Techno Park)

I. REMOVAL OF WOODEN MATERIALS Php 611.40

Total Replacement Cost = Php 611.40

Unit Cost / m2 = = Php 183.39 / sqm

I. REMOVAL OF WOODEN MATERIALS

Total Area of Wood = 15.43 sqm
Total = 15.43 sqm

DAYS QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

15.43 : 15.00 : sqm : Removal of Wooden Structures : 40.76 : 611.40
Total for Wooden Demolition P 611.40

REFERENCE:
[1]
DO no. 22 Series of 2015: Revised Guidelines in the Preparation of Approved Budget for the Contructor (ABC)
[2]
DO no. 68 Series of 2016: Road Costruction Cost Estimation Manual
[3]
Standard Labor Rates for DPWH Regional/District Engineering Offices (Memorandum: January 7, 2019)
[4]
DO no. 137 Series of 2017 Cost Estimation Manual for Low Rise Buildings

REPLACEMENT COST Page 1 of 11

 CAVITE-LAGUNA EXPRESSWAY PROJECT
Class 1 - Cavite (Imus) and Laguna (Binan & Laguna Techno Park)
DETAILED UNIT PRICE ANALYSIS (DUPA) [2]

Item No./Description : Removal/Demolition of Roof

Unit of Measurement : sqm
Output per hour : 20.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate [3] Amount (Php)
A. Labor

Unskilled Labor 2 1.00 60.92 121.83

Construction Foreman 1 1.00 108.30 108.30

Sub - Total for A 230.13

[4]
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (Php)
B. Equipment

Truck Mounted Crane (31 - 35 mt) for 3 floors and up 1 0.25 1,861.00 465.25
Dump Truck (12 yd3) 1 0.125 1,420.00 177.50
Cutting Outfit 1 0.25 45.45 11.36
Minor Tools (10% of Labor Cost) 23.01

Sub - Total for B 677.13

C. Total (A + B) 907.26
D. Output per hour 20.00
E. Direct Unit Cost (C ÷ D) 45.36
Name and Specification Unit Quantity Unit Cost
F. Materials

Sub - Total for F -

G. Direct Unit Cost (E + F) 45.36
H. Contractor's Profit (15% of A) [1] 15% of (G) [1] 6.80
I. Mobilization and Demobilization (1% of A) [1] 1% of (G) [1]
0.45
J. VAT (5% of A+B+C) [1] 5% of (G+H+I) [1]
2.63
K. Total Unit Cost 55.24

REFERENCE:
[1]
DO no. 22 Series of 2015: Revised Guidelines in the Preparation of Approved Budget for the Contructor (ABC)
[2]
DO no. 68 Series of 2016: Road Costruction Cost Estimation Manual
[3]
Standard Labor Rates for DPWH Regional/District Engineering Offices (Memorandum: January 7, 2019)
[4]
DO no. 137 Series of 2017 Cost Estimation Manual for Low Rise Buildings
 CAVITE-LAGUNA EXPRESSWAY PROJECT
Class 1 - Cavite (Imus) and Laguna (Binan & Laguna Techno Park)
DETAILED UNIT PRICE ANALYSIS (DUPA) [2]

Item No./Description : Removal/Demolition of Steel Structure/Materials

Unit of Measurement : kg
Output per hour : 1,000.00 kg

Designation No. of Person/s No. of Hour/s Hourly Rate [3] Amount (Php)
A. Labor

Unskilled Labor 4 1.00 60.92 243.67

Skilled Labor 2 1.00 78.98 157.96
Construction Foreman 1 1.00 108.30 108.30

Sub - Total for A 509.93

[4]
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (Php)
B. Equipment

Truck Mounted Crane (31 - 35 mt) for 3 floors and up 1 1.000 1,861.00 1,861.00
Service Truck/Cargo Truck (2-5 mt) 1 1.000 783.00 783.00
Cutting Outfit 1 1.000 45.45 45.45
Minor Tools (10% of Labor Cost) 50.99

Sub - Total for B 2,740.44

C. Total (A + B) 3,250.37
D. Output per hour 1,000.00
E. Direct Unit Cost (C ÷ D) 3.25
Name and Specification Unit Quantity Unit Cost
F. Materials

Oxy/Acetylene set 0.10 120.00 12.00

Rope 1" Ø m 0.05 350.00 17.50

Sub - Total for F 29.50

G. Direct Unit Cost (E + F) 32.75
H. Contractor's Profit (15% of A) [1] 15% of (G) [1] 4.91
I. Mobilization and Demobilization (1% of A) [1] 1% of (G) [1]
0.33
J. VAT (5% of A+B+C) [1] 5% of (G+H+I) [1]
1.90
K. Total Unit Cost 39.89

REFERENCE:
[1]
DO no. 22 Series of 2015: Revised Guidelines in the Preparation of Approved Budget for the Contructor (ABC)
[2]
DO no. 68 Series of 2016: Road Costruction Cost Estimation Manual
[3]
Standard Labor Rates for DPWH Regional/District Engineering Offices (Memorandum: January 7, 2019)
[4]
DO no. 137 Series of 2017 Cost Estimation Manual for Low Rise Buildings
 CAVITE-LAGUNA EXPRESSWAY PROJECT
Class 1 - Cavite (Imus) and Laguna (Binan & Laguna Techno Park)
DETAILED UNIT PRICE ANALYSIS (DUPA) [2]

Item No./Description : Removal/Demolition of Concrete Component

Unit of Measurement : cum
Output per hour : 2.00 cum

Designation No. of Person/s No. of Hour/s Hourly Rate [3] Amount (Php)
A. Labor

Unskilled Labor 2 1.00 60.92 121.83

Skilled Labor 1 1.00 78.98 78.98
Construction Foreman 1 1.00 108.30 108.30

Sub - Total for A 309.11

[4]
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (Php)
B. Equipment

Backhoe with Breaker (0.80 m3) 1 0.500 1,998.10 999.05

3
Payloader (1.50 m ) 1 0.130 1,733.00 216.63
Dump Truck (12 yd3) 1 0.125 1,420.00 177.50
Cutting Outfit 1 1.000 45.45 45.45
Minor Tools (10% of Labor Cost) 30.91

Sub - Total for B 1,469.54

C. Total (A + B) 1,778.65
D. Output per hour 2.00
E. Direct Unit Cost (C ÷ D) 889.33
Name and Specification Unit Quantity Unit Cost
F. Materials

Oxy/Acetylene set 0.10 120.00 12.00

Sub - Total for F 12.00

G. Direct Unit Cost (E + F) 901.33
H. Contractor's Profit (15% of A) [1] 15% of (G) [1] 135.20
I. Mobilization and Demobilization (1% of A) [1] 1% of (G) [1]
9.01
J. VAT (5% of A+B+C) [1]
5% of (G+H+I) [1] 52.28
K. Total Unit Cost 1,097.82
 CAVITE-LAGUNA EXPRESSWAY PROJECT
Class 1 - Cavite (Imus) and Laguna (Binan & Laguna Techno Park)
DETAILED UNIT PRICE ANALYSIS (DUPA) [2]

Item No./Description : Removal of Masonry Components

Unit of Measurement : cum
Output per hour : 10.00 cum

Designation No. of Person/s No. of Hour/s Hourly Rate [3] Amount (Php)
A. Labor

Unskilled Labor 2 1.00 60.92 121.83

Construction Foreman 1 1.00 108.30 108.30

Sub - Total for A 230.13

[4]
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (Php)
B. Equipment

Backhoe with Breaker (0.80 m3) 1 0.50 1,998.10 999.05

3
Payloader (1.50 m ) 1 0.13 1,733.00 216.63
Dump Truck (12 yd3) 1 1.00 1,420.00 1,420.00
Minor Tools (10% of Labor Cost) 23.01

Sub - Total for B 2,658.69

C. Total (A + B) 2,888.83
D. Output per hour 10.00
E. Direct Unit Cost (C ÷ D) 288.88
Name and Specification Unit Quantity Unit Cost
F. Materials

Sub - Total for F

G. Direct Unit Cost (E + F) 288.88
H. Contractor's Profit (15% of A) [1] 15% of (G) [1]
43.33
I. Mobilization and Demobilization (1% of A) [1] [1]
1% of (G) 2.89
J. VAT (5% of A+B+C) [1]
5% of (G+H+I) [1] 16.76
K. Total Unit Cost 351.86
 CAVITE-LAGUNA EXPRESSWAY PROJECT
Class 1 - Cavite (Imus) and Laguna (Binan & Laguna Techno Park)
DETAILED UNIT PRICE ANALYSIS (DUPA) [2]

Item No./Description : Removal/Demolition of Wooden Structure

Unit of Measurement : sqm
Output per hour : 10.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate [3] Amount (Php)
A. Labor

Unskilled Labor 2 1.00 60.92 121.83

Construction Foreman 1 1.00 108.30 108.30

Sub - Total for A 230.13

[4]
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (Php)
B. Equipment

Dump Truck (12 yd3) 1 0.125 1,420.00 177.50

Sub - Total for B 177.50

C. Total (A + B) 407.63
D. Output per hour 10.00
E. Direct Unit Cost (C ÷ D) 40.76
Name and Specification Unit Quantity Unit Cost
F. Materials

Sub - Total for F -

G. Direct Unit Cost (E + F) 40.76
H. Contractor's Profit (15% of A) [1] 15% of (G) [1] 6.11
I. Mobilization and Demobilization (1% of A) [1] 1% of (G) [1]
0.41
J. VAT (5% of A+B+C) [1] 5% of (G+H+I) [1]
2.36
K. Total Unit Cost 49.64
SCHEDULE OF LABOR RATES
DPWH - REGION IV-A - CALABARZON
Based from Unnumbered Memo No. 097.7 s2019 (Standard Labor Rates for DPWH Regional/District Engineering Offices)

Class 1: Bacoor, Imus, Biñan City, Laguna Techno Park, San Pedro, Cainta and Taytay
RESOURCE BASIC WAGE LABOR COST RATE PER
DESCRIPTION
CODE NO. DAILY MONTHLY FACTOR DAY
1 Foreman 720.00 18,780.00 1.80 866.40
2 Leadman 660.00 17,215.00 1.65 798.62
3 Heavy Equipment Operator 600.00 15,650.00 1.50 728.95
4 Highly Skilled Operator 600.00 15,650.00 1.50 728.95
5 Light Skilled Operator 560.00 14,606.67 1.40 680.02
6 Driver 520.00 13,563.33 1.30 631.84
7 Skilled Laborer 520.00 13,563.33 1.30 631.84
8 Semi-Skilled Laborer 480.00 12,520.00 1.20 583.67
9 Unskilled Laborer 400.00 10,433.33 1.00 487.33

Class 2:
Cavite City, Dasmariñas City, Tagaytay City, Trece Martires City, Carmona, General Trias, Rosario,
Cabuyao, Calamba City, San Pablo City, Sta. Rosa City, Los Baños, Sta. Cruz, Batangas City, LIMA
Technology, Lipa City, Tanauan City, Antipolo City, and Lucena City
RESOURCE BASIC WAGE LABOR COST RATE PER
DESCRIPTION
CODE NO. DAILY MONTHLY FACTOR DAY
1 Foreman 671.40 17,512.35 1.80 811.41
2 Leadman 615.00 16,052.99 1.65 748.17
3 Heavy Equipment Operator 45.00 14,593.63 1.50 679.46
4 Highly Skilled Operator 559.50 14,593.63 1.50 679.46
5 Light Skilled Operator 559.50 13,620.72 1.40 634.31
6 Driver 522.20 12,647.81 1.30 589.17
7 Skilled Laborer 484.90 12,647.81 1.30 589.17
8 Semi-Skilled Laborer 447.60 11,674.90 1.20 544.03
9 Unskilled Laborer 373.00 9,729.08 1.00 453.74

Class 3:
Kawit, Silang, Tanza, General Mariano Lavarez, Indang, Naic, Alfonso, Bauan, San Pascual, Santo
Tomas, Balayan, Calaca, Lemery, Mabini, Nasugbu, Rosario, San Jose, San Juan, Rodriguez, Tanay,
Angono, Binangonan, San Mateo, Pililia, Candelaria, Sariaya, and Tiaong
RESOURCE BASIC WAGE LABOR COST RATE PER
DESCRIPTION
CODE NO. DAILY MONTHLY FACTOR DAY
1 Foreman 662.40 17,277.60 1.80 801.32
2 Leadman 607.20 15,837.80 1.65 738.44
3 Heavy Equipment Operator 552.00 14,398.00 1.50 671.04
4 Highly Skilled Operator 552.00 14,398.00 1.50 671.04
5 Light Skilled Operator 515.20 13,438.13 1.40 626.46
6 Driver 478.40 12,478.27 1.30 581.88
7 Skilled Laborer 478.40 12,478.27 1.30 581.88
8 Semi-Skilled Laborer 441.60 11,518.40 1.20 537.30
9 Unskilled Laborer 368.00 9,598.67 1.00 448.14
 Engineering Offices)

RATE PER Note:

HOUR Minimum Wage Rate P 400.00
108.30 Equivalent No. Days/Year 313.00 CD
99.83 Equivalent No. Days/Month 26.08 CD
91.12 Basic Daily Compensation Minimum Wage multiplied by the Labor Cost Factor of each Factor
91.12 Monthly Rate Basic Monthly Wages + Leaves + 13th Month Pay + Social Benefits
85.00 Daily Rate Monthly Rate / Equivalent No. of Days per Month
78.98 Hourly Rate Daily Rate / 8 Hours per Day
78.98
72.96
60.92

General Trias, Rosario,

Batangas City, LIMA

RATE PER
HOUR
101.43
93.52
84.93
84.93
79.29
73.65
73.65
68.00
56.72

n, San Pascual, Santo

uan, Rodriguez, Tanay,

RATE PER
HOUR
100.17
92.31
83.88
83.88
78.31
72.74
72.74
67.16
56.02
Factor of each Factor
Pay + Social Benefits