DETAILED UNIT PRICE ANALYSIS (DUPA)

ITEM/DESCRIPTION : 715.7.6 A HYDRAULIC FILTER (GEOTEXTILE TUBE)

UNIT OF MEASUREMENT : Lm. QUANTITY:
OUTPUT PER HOUR : 10.00 lm/hr

Designation No. of Person No.of Hours Hourly Rate (PhP) Amount

A. Labor

a. Construction Foreman 1 1.00 108.99 108.99

b. Skilled Laborer 2 1.00 78.85 157.70
c. Unskilled Laborer 8 1.00 60.82 486.56

Sub-total for A: 753.25

Name and Capacity No. of Units No.of Hours Hourly Rate (PhP) Total Cost (PhP)

B. Equipment

a. Boom Truck (2 - 5mt) 1.00 1.00 1,017.90 1,017.90

b. Backhoe (0.80 m^3) 1.00 1.00 1,537.00 1,537.00
c. Sand pump @ 54 cum/hr output sand capacity 1.00 1.00 15,000.00 15,000.00
d. 6" dia pipe outlet 1.00 1.00 6,099.00 6,099.00
e. Crane on Barge (60-ton capacity) 1.00 1.00 3,843.00 3,843.00
Minor Tools (5% of Labor) 37.66
Sub-total for B: 27,534.56
C. Total (A + B) 28,287.81
D. Output per Hour 10.00 Lm.
E. Direct Unit Cost (C/D) 2,828.78

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Geotextile Tube sqm 10.12 370.80 3,752.50

Tensile Strength: 75KN/m x 75 KN/m
Circumference = 9.2 m; Length =61.40 m
Filled Height = 1.7m; Filled W = 7.0 m
b. Dredge sand filling cum 5.40 1,200.00 6,480.00
Volume = 5.4 cum per length of geotextile tube

Sub-total for F: 10,232.50

G. Direct Unit Cost (E + F) 13,061.28
H. Overhead, Contingencies & Miscellaneous (OCM) 8% of G 1,044.90
I. Contractor's Profit (CP) 8% of G 1,044.90
J. Value Added Tax (VAT) 5% of (G + H + I) 757.55
K. Total Unit Cost (G + H + I + J) 15,908.63