TITLE

Balinad, Polangui, Albay

DETAILED UNIT PRICE ANALYSIS (DUPA)
FORM-POW-2015-01D-00
Item No. / Description : B.7(2) Occupational Safety and Health Program
Unit of Measurement : Lump Sum
Output per hour - As submitted :1
Output per hour - As Evaluated :

Designation No. of Person/s No.of Days Daily Rate Amount (PhP)

A.1 Labor
a. Part Time Safety Officer 1 24 931.6 22,358.40
b. First Aider (Full time) 1 90 673.20 60,588.00
Sub-total for A.1 - As Submitted 82,946.40
A.2 Labor -
-
Sub-total for A.2 - As Evaluated -
Name and Capacity No. of Unit/s No. of Days/s Rate Amount (PhP)
B.1 Equipment
- -
Sub-total for B.1 - As Submitted -
B.2 Equipment
-
Sub-total for B.2 - As Evaluated
C.1 Total (A.1 + B.1) - As Submitted 82,946.40
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated -
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 82,946.40
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Name and Specification Unit Quantity Unit Cost Amount (Php)
F.1 Materials
a. Safety Helmet man-day 21.00 0.25 5.25
b. Safety Shoes man-day 21.00 2.77 58.17
c. Safety Vest man-day 21.00 2.22 46.62
d. Working Gloves man-day 21.00 7.67 161.07
e. Rubber Boots man-day 3.00 1.39 4.17
f. Rain Coats (30% of the Duration) man-day 6.00 0.34 2.04
g. PPE Signage (4' x 8') set 1.00 168.79 168.79
h. Safety First (4' x 4') set 1.00 90.29 90.29
i. Warning Signs (2' x 3') set 1.00 41.23 41.23
j. First Aid Kit (1 Set for the whole project duration) LS 1.00 400.00 400.00
k. Caution Tape, 1000 ft Roll 1.00 266.67 266.67
Note: Project Duration = 180 CD, Assuming Material Cost for the entire project duration Unit Cost is Divided by Project Duration then
Multiplied by Thirthy (30) Days
Sub-total for F.1 - As Submitted 1,244.29
F.2 Materials

Sub-total for F.2 - As Submitted -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 84,190.69
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated -
H.1 Overhead, Contingencies & Miscellaneous(OCM) - As Submitted 0% of G.1 -
H.2 Overhead, Contingencies & Miscellaneous(OCM) - As Evaluated 0% of G.2 -
L.1 Contractor's Profit(CP) - As Submitted 8% of G.1 6,735.26
L.2 Contractor's Profit(CP) - As Evaluated 8% of G.2 -
J.1 Value Added Tax(VAT) - As Submitted 5% of (G.1 + H.1 + L.1) 4,546.30
J.2 Value Added Tax(VAT) - As Submitted 5% of (G.2 + H.2 + L.2) -
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + L.1 + J.1) 95,472.25
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + L.2 + J.2) -

Prepared By: Checked By:

NAME

Planning and Design Section

NAME NAME
Engineer II Engineer III
Planning and Design Section Planning and Design Section