Vous êtes sur la page 1sur 248

Republic of the Philippi

DEPARTMENT OF PUBLIC WORKS A


CAMARINES SUR I
DISTRICT ENGINEERING
REGIONAL OFFICE V
Sta. Teresita, Baao, Camari

INDIVIDUAL PROGRAM

Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SC


Location: San Vicente Elementary School, San Vicente, Nabua, Cam
Appropriation: ₱3,803,000.00
Project Duration: 95 C.D.
Implementing Procedure: By Contract
SAA No.:
Source: CY 2017 DEPARTMENT OF EDUCATION'S BASIC EDUCATIONAL FACIL

PAY ITEM NO. DESCRIPTION


I. FACILITIES FOR THE ENGINEER
A.1.1 (3) Construction of Field Office for the Engineer
II. OTHER GENERAL REQUIREMENTS
B.5 Project Billboard/Signboard
B.7 Occupational Safety and Health Program
B.9 Mobilization/Demoblization
B.16 Recognition Plate/Project Marker
III. CIVIL, MECHANICAL, ELECTRICAL, AND SANITARY WORKS
DIVISION I - GENERAL
A. EARTHWORK
801 (1) Removal of Structures and Obstruction
803 (1) a Structure Excavation (Common Soil)
804 (1) b Embankment (from Borrow)
804 (4) Gravel Fill
B. PLAIN AND REINFORCED CONCRETE WORK
900 (7) Reinforced Concrete
900 (1) a2 Structural Concrete for Footings and Slab on Fill (Class A, 7 days)
900 (1) a3 Structural Concrete for Footing Tie Beams (Class A, 7 days)
900 (1) a4 Structural Concrete for Columns (Class A, 7 days)
900 (1) b6 Structural Concrete for Beams/Girders (Class A, 14 days)
902 (1) a1 Reinforcing Steel (Deformed, Grade 40)
903 (1) Forms and Falseworks

Page 1 of 248
Republic of the Philippi
DEPARTMENT OF PUBLIC WORKS A
CAMARINES SUR I
DISTRICT ENGINEERING
REGIONAL OFFICE V
Sta. Teresita, Baao, Camari

INDIVIDUAL PROGRAM

Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SC


Location: San Vicente Elementary School, San Vicente, Nabua, Cam
Appropriation: ₱3,803,000.00
Project Duration: 95 C.D.
Implementing Procedure: By Contract
SAA No.:
Source: CY 2017 DEPARTMENT OF EDUCATION'S BASIC EDUCATIONAL FACIL

DIVISION II - BUILDINGS
C. FINISHING AND OTHER CIVIL WORKS
1000 (1) Soil Poisoning
1046 (2) a2 CHB Non Load Bearing (including Reinforcing Steel, 150 mm)
1010 (2) a Doors (Flush)
1010 (2) b Doors (Wood Panel)
1010 (1) Frames (Jambs, Sills, Head, Transoms and Mullions)
1009 (1) a Jalousie Windows (Glass)
1004 (2) a Finishing Hardware (Lockset)
1004 (2) e Finishing Hardware (Knobs)
1004 (2) g Finishing Hardware (Hinges)
1005 (5) Grille Window
1053 (3) a1 G.I. Pipe Railings (38 mm dia.)
1021 (1) a Cement Floor Finish (Plain)
1027 (1) Cement Plaster Finish
1018 (1) Glazed Tiles and Trims
1018 (2) Unglazed Tiles
1003 (1) a1 Ceiling (4.5mm, Metal Frame, Fiber Cement)
1003 (2) d2 Wall (6mm, Wood Frame, Marine Plywood)
1014 (1) b1 Prepainted Metal Sheets (above 0.427 mm thk, Corrugated Type, Lon
1047 (2) a Structural Steel (Trusses)
1047 (2) b Structural Steel (Purlins)
1047 (6) Metal Structure Accessories (Steel Plates)
1047 (7) b Metal Structure Accessories (Sagrods)
1047 (4) Metal Structure Accessories (Cross Bracing)

Page 2 of 248
Republic of the Philippi
DEPARTMENT OF PUBLIC WORKS A
CAMARINES SUR I
DISTRICT ENGINEERING
REGIONAL OFFICE V
Sta. Teresita, Baao, Camari

INDIVIDUAL PROGRAM

Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SC


Location: San Vicente Elementary School, San Vicente, Nabua, Cam
Appropriation: ₱3,803,000.00
Project Duration: 95 C.D.
Implementing Procedure: By Contract
SAA No.:
Source: CY 2017 DEPARTMENT OF EDUCATION'S BASIC EDUCATIONAL FACIL

1047 (3) c Metal Structure Accessories (Turnbuckle)


1032 (1) a Painting Works (Masonry/Concrete)
1033 (1) b Painting Works (Wood)
1034 (1) c Painting Works (Steel)
1002 (28) Cold Water Lines
1001 (8) Sewer Line Works
1002 (8) Plumbing Fixtures
D. ELECTRICAL
1100 (30) Conduits, Boxes, and Fittings
1101 (42) Wires and Wiring Devices
1103 (1) Lighting Fixtures
Panel Board with Main and Branch Breakers (Bolt-on Type, NEMA 1,
1102 (1) b1
Flushed Type)
E. MECHANICAL
1200 (15) b Oscillating (Wall Fan)

Page 3 of 248
Republic of the Philippi
DEPARTMENT OF PUBLIC WORKS A
CAMARINES SUR I
DISTRICT ENGINEERING
REGIONAL OFFICE V
Sta. Teresita, Baao, Camari

INDIVIDUAL PROGRAM

Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SC


Location: San Vicente Elementary School, San Vicente, Nabua, Cam
Appropriation: ₱3,803,000.00
Project Duration: 95 C.D.
Implementing Procedure: By Contract
SAA No.:
Source: CY 2017 DEPARTMENT OF EDUCATION'S BASIC EDUCATIONAL FACIL

Breakdown of Estimated Ex
I. ESTIMATED CONTRACT COST
A. DIRECT COST
1.1 Mobilization/Demobilization P 13,094.93
2 Materials P 2,137,498.83
2.2.1 Supply/Delivery P
2.3 Labor P 501,764.27
3.1 Direct Labor P
3.2 Fringe Benefit P
4 Equipment Expenses P 238,184.17
5 Supervision P
6 Contingencies/Miscellaneous P
7 Sub-soil Investigation P
Sub-total P 2,890,542.20

Prepared by: Checked by:

Page 4 of 248
Republic of the Philippi
DEPARTMENT OF PUBLIC WORKS A
CAMARINES SUR I
DISTRICT ENGINEERING
REGIONAL OFFICE V
Sta. Teresita, Baao, Camari

INDIVIDUAL PROGRAM

Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SC


Location: San Vicente Elementary School, San Vicente, Nabua, Cam
Appropriation: ₱3,803,000.00
Project Duration: 95 C.D.
Implementing Procedure: By Contract
SAA No.:
Source: CY 2017 DEPARTMENT OF EDUCATION'S BASIC EDUCATIONAL FACIL

IRENE P. PARCO ANTONIO C. MENDEZ


Engineer II Engineer II

Recommending Approval: Approved:

FLORIDA P. NUÑEZ NESTOR P. GORIMBAO


Assistant District Engineer District Engineer

Page 5 of 248
lic of the Philippines
PUBLIC WORKS AND HIGHWAYS
MARINES SUR IV
ENGINEERING OFFICE
GIONAL OFFICE V
ta, Baao, Camarines Sur

UAL PROGRAM OF WORK


Date: July 7, 2017

LASSROOM SCHOOL BUILDING : EQUIPMENT REQUIREMENT :


e, Nabua, Camarines Sur : Backhoe : 1 :
: Dump Truck : 1 :
: Bagger Mixer : 1 :
: Concrete Vibrator : 2 :
: Bar Cutter : 1 :
ATIONAL FACILITIES FUND (BEFF) : Bar Bender : 1 :
: Welding Machine : 2 :
: Grinder Tools : 1 :
: Handtools : Enough :

% OF TOTAL QUANTITY UNIT UNIT PRICE AMOUNT

0.69 1.00 L.S. 26,130.72 26,130.72

0.11 2.00 each 2,073.04 4,146.08


0.43 3.17 months 5,085.92 16,105.41
0.35 1.00 L.S. 13,094.93 13,094.93
0.06 1.00 each 2,177.33 2,177.33

0.55 1.00 L.S. 20,736.32 20,736.32


0.49 34.10 cu.m. 541.98 18,482.03
0.58 30.23 cu.m. 722.30 21,836.78
1.03 32.24 cu.m. 1,212.44 39,086.70

0.38 2.34 cu.m. 6,190.21 14,512.94


5.23 32.49 cu.m. 6,094.21 197,979.41
1.56 10.30 cu.m. 5,742.70 59,149.84
1.98 11.97 cu.m. 6,260.97 74,915.68
1.64 10.54 cu.m. 5,897.44 62,173.72
25.10 10,078.16 kgs. 94.23 949,644.08
2.08 1.00 L.S. 78,814.09 78,814.09

Page 6 of 248
lic of the Philippines
PUBLIC WORKS AND HIGHWAYS
MARINES SUR IV
ENGINEERING OFFICE
GIONAL OFFICE V
ta, Baao, Camarines Sur

UAL PROGRAM OF WORK


Date: July 7, 2017

LASSROOM SCHOOL BUILDING : EQUIPMENT REQUIREMENT :


e, Nabua, Camarines Sur : Backhoe : 1 :
: Dump Truck : 1 :
: Bagger Mixer : 1 :
: Concrete Vibrator : 2 :
: Bar Cutter : 1 :
ATIONAL FACILITIES FUND (BEFF) : Bar Bender : 1 :
: Welding Machine : 2 :
: Grinder Tools : 1 :
: Handtools : Enough :

0.94 5.67 liters 6,289.11 35,659.24


4.02 222.97 sq.m. 682.34 152,139.67
0.19 4.40 sq.m. 1,612.68 7,095.78
0.85 12.96 sq.m. 2,473.36 32,054.80
0.09 6.00 sets 543.37 3,260.22
0.97 34.07 sq.m. 1,078.22 36,739.23
0.13 6.00 sets 795.05 4,770.32
0.38 9.00 sets 1,608.80 14,479.23
0.34 36.00 sets 361.93 13,029.42
2.11 34.07 sq.m. 2,348.51 80,023.16
0.23 18.00 m. 485.51 8,739.17
1.20 255.30 sq.m. 177.34 45,273.68
1.60 458.53 sq.m. 131.75 60,412.28
0.92 20.16 sq.m. 1,724.96 34,775.12
0.30 6.60 sq.m. 1,724.96 11,384.71
5.56 269.66 sq.m. 780.51 210,471.62
0.55 19.03 sq.m. 1,093.38 20,809.16
8.42 269.66 sq.m. 1,181.57 318,623.51
7.28 2,827.44 kgs. 97.40 275,391.10
11.65 5,362.94 kgs. 82.19 440,791.50
1.30 599.49 kgs. 81.96 49,136.63
0.54 214.91 kgs. 95.54 20,531.73
0.42 284.16 kgs. 56.35 16,013.50

Page 7 of 248
lic of the Philippines
PUBLIC WORKS AND HIGHWAYS
MARINES SUR IV
ENGINEERING OFFICE
GIONAL OFFICE V
ta, Baao, Camarines Sur

UAL PROGRAM OF WORK


Date: July 7, 2017

LASSROOM SCHOOL BUILDING : EQUIPMENT REQUIREMENT :


e, Nabua, Camarines Sur : Backhoe : 1 :
: Dump Truck : 1 :
: Bagger Mixer : 1 :
: Concrete Vibrator : 2 :
: Bar Cutter : 1 :
ATIONAL FACILITIES FUND (BEFF) : Bar Bender : 1 :
: Welding Machine : 2 :
: Grinder Tools : 1 :
: Handtools : Enough :
0.22 24.00 pcs. 340.63 8,175.14
1.44 458.53 sq.m. 119.18 54,647.86
0.73 61.34 sq.m. 450.04 27,605.22
0.25 37.67 sq.m. 248.60 9,364.63
0.47 1.00 L.S. 17,764.85 17,764.85
0.82 1.00 L.S. 31,098.69 31,098.69
1.45 1.00 L.S. 54,940.02 54,940.02

0.44 1.00 L.S. 16,586.22 16,586.22


0.76 1.00 L.S. 28,817.41 28,817.41
0.60 1.00 L.S. 22,544.20 22,544.20
0.05 1.00 set 1,959.62 1,959.62

0.53 6.00 sets 3,315.05 19,890.32


100% TOTAL 3,783,985.00

Page 8 of 248
lic of the Philippines
PUBLIC WORKS AND HIGHWAYS
MARINES SUR IV
ENGINEERING OFFICE
GIONAL OFFICE V
ta, Baao, Camarines Sur

UAL PROGRAM OF WORK


Date: July 7, 2017

LASSROOM SCHOOL BUILDING : EQUIPMENT REQUIREMENT :


e, Nabua, Camarines Sur : Backhoe : 1 :
: Dump Truck : 1 :
: Bagger Mixer : 1 :
: Concrete Vibrator : 2 :
: Bar Cutter : 1 :
ATIONAL FACILITIES FUND (BEFF) : Bar Bender : 1 :
: Welding Machine : 2 :
: Grinder Tools : 1 :
: Handtools : Enough :

of Estimated Expenditures
B. INDIRECT EXPENDITURES
1. Profit/OCM . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P 713,876.61
2. VAT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P 179,566.19
Sub-total P 893,442.80
TOTAL OF I P 3,783,985.00
II. ESTIMATED GOVERNMENT EXPENSES
1. Pre-construction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .P
2. E.A.C. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P
3. R.O./C.O. Retention . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P
4. Engineering Supervision (0.5%) . . . . . . . . . . . . . . . . . . . . . . . .P. 19,015.00
5. Materials Quality Control . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P
6. Equipment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P
TOTAL OF II P 19,015.00

GRAND TOTAL ESTIMATES


PROJECT COST I AND II . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .P 3,803,000.00

Submitted by:

Page 9 of 248
lic of the Philippines
PUBLIC WORKS AND HIGHWAYS
MARINES SUR IV
ENGINEERING OFFICE
GIONAL OFFICE V
ta, Baao, Camarines Sur

UAL PROGRAM OF WORK


Date: July 7, 2017

LASSROOM SCHOOL BUILDING : EQUIPMENT REQUIREMENT :


e, Nabua, Camarines Sur : Backhoe : 1 :
: Dump Truck : 1 :
: Bagger Mixer : 1 :
: Concrete Vibrator : 2 :
: Bar Cutter : 1 :
ATIONAL FACILITIES FUND (BEFF) : Bar Bender : 1 :
: Welding Machine : 2 :
: Grinder Tools : 1 :
: Handtools : Enough :
NIO C. MENDEZ JOY AGNES S. NACHOR
Engineer II Chief, Construction Section

Concurred by:

BRUNO M. DELA VEGA ARNULFO M. BALANE, CESO V


Engineer III Schools Division Superintendent
DepEd, Camarines Sur DepEd, Camarines Sur

Page 10 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Construction of Field Office for the Engineer
COST ID SHEET : A.1.1 (3) NUMBER
QUANTITY : 1.00 L.S.

Designation No. of Person No. of Hours

A. Labor

Carpenter 2.00 8.00


Laborer 2.00 4.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

2" x 3" x 12' Cocolumber bd.ft. 65.00


2" x 4" x 12' Cocolumber bd.ft. 65.00
#26 Corr. G.I. Sheet pcs. 12.00
1/4" thick Marine Plywood pcs. 12.00
CWN (Assorted) kg 8.00
Plastic Drum pcs. 4.00
Incandescent Bulb pcs. 4.00
Electric Wires THHW/THHN 3.5mm2 m. 15.00
Convenience Outlet pcs. 2.00
Electrical Tape pcs. 2.00

Page 11 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 0%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 12 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Project Billboard/Signboard
COST ID SHEET : B.5 NUMBER
QUANTITY : 2.00 each

Designation No. of Person No. of Hours

A. Labor

Laborer 1.00 4.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Standard Project Billboard pcs. 2.00

Page 13 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 14 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Occupational Safety and Health Program
COST ID SHEET : B.7 NUMBER
QUANTITY : 3.17 months

Designation No. of Person No. of Hours

A. Labor

Safety Officer (Part Time) 1.00 101.33

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Safety Helmet mo. 3.17


Safety Gloves mo. 3.17
Safety Shoes mo. 3.17
Warning Signs sets 2.00

Page 15 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 0%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 16 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Mobilization/Demoblization
COST ID SHEET : B.9 NUMBER
QUANTITY : 1.00 L.S.

Designation No. of Person No. of Hours

A. Labor

Laborer 2.00 16.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Dump Truck 1.00 5.60

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Page 17 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 0%
I. Contractor's Profit (CP) 0%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 18 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Recognition Plate/Project Marker
COST ID SHEET : B.16 NUMBER
QUANTITY : 1.00 each

Designation No. of Person No. of Hours

A. Labor

Laborer 1.00 4.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Marble Stone with Lettering 1.00 pcs.

Page 19 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 20 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Removal of Structures and Obstruction
COST ID SHEET : 801 (1) NUMBER
QUANTITY : 1.00 L.S.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 24.00


Laborer 8.00 24.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Handtools
Backhoe 1.00 3.60

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Page 21 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 22 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Structure Excavation (Common Soil)
COST ID SHEET : 803 (1) a NUMBER
QUANTITY : 34.10 cu.m.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 22.73


Laborer 8.00 22.73

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Backhoe 1.00 3.41

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Page 23 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 24 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Embankment (from Borrow)
COST ID SHEET : 804 (1) b NUMBER
QUANTITY : 30.23 cu.m.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 20.16


Laborer 2.00 20.16

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Plate Compactor 1.00 3.02

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Earthfill cu.m. 30.23

Page 25 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 26 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Gravel Fill
COST ID SHEET : 804 (4) NUMBER
QUANTITY : 32.24 cu.m.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 13.63


Laborer 2.00 13.63

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Plate Compactor 1.00 2.04

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Crushed Gravel (G1) cu.m. 32.24

Page 27 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 28 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Reinforced Concrete
COST ID SHEET : 900 (7) NUMBER
QUANTITY : 2.34 cu.m.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 8.28


Skilled Laborer 3.00 8.28
Laborers 2.00 8.28

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

One Bagger Concrete Mixer 1.00 1.24


Concrete Vibrator 1.00 1.24

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Portland Cement bags 23.00


Sand cu.m. 1.17
Crushed Gravel cu.m. 2.34

Page 29 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Enigneer II Engineer

Page 30 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Structural Concrete for Footings and Slab on Fill (Class A, 7 days)
COST ID SHEET : 900 (1) a2 NUMBER
QUANTITY : 32.49 cu.m.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 114.79


Skilled Laborer 3.00 114.79
Laborers 2.00 114.79

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

One Bagger Concrete Mixer 1.00 17.22


Concrete Vibrator 1.00 17.22

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Portland Cement bags 309.00


Sand cu.m. 16.24
Crushed Gravel cu.m. 32.49

Page 31 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 32 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Structural Concrete for Footing Tie Beams (Class A, 7 days)
COST ID SHEET : 900 (1) a3 NUMBER
QUANTITY : 10.30 cu.m.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 33.44


Skilled Laborer 2.00 33.44
Laborers 2.00 33.44

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

One Bagger Concrete Mixer 1.00 5.02


Concrete Vibrator 1.00 5.02

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Portland Cement bags 98.00


Sand cu.m. 5.15
Crushed Gravel cu.m. 10.30

Page 33 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 34 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Structural Concrete for Columns (Class A, 7 days)
COST ID SHEET : 900 (1) a4 NUMBER
QUANTITY : 11.97 cu.m.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 54.39


Skilled Laborer 2.00 54.39
Laborers 2.00 54.39

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

One Bagger Concrete Mixer 1.00 8.16


Concrete Vibrator 1.00 8.16

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Portland Cement bags 114.00


Sand cu.m. 5.98
Crushed Gravel cu.m. 11.97

Page 35 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 36 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Structural Concrete for Beams/Girders (Class A, 14 days)
COST ID SHEET : 900 (1) b6 NUMBER
QUANTITY : 10.54 cu.m.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 37.79


Skilled Laborer 2.00 37.79
Laborers 2.00 37.79

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

One Bagger Concrete Mixer 1.00 5.67


Concrete Vibrator 1.00 5.67

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Portland Cement bags 101.00


Sand cu.m. 5.27
Crushed Gravel cu.m. 10.54

Page 37 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 38 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Reinforcing Steel (Deformed, Grade 40)
COST ID SHEET : 902 (1) a1 NUMBER
QUANTITY : 10,078.16 kgs.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 563.53


Steelman 4.00 563.53

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Bar Cutter 1.00 84.53


Bar Bender 1.00 84.53

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

10mm dia. x 6.00m - 1159 kg. 4,288.30


12mm dia. x 6.00m - 36 kg. 191.88
12mm dia. x 7.50m - 20 kg. 133.20
16mm dia. x 6.00m - 192 kg. 1,818.24
16mm dia. x 7.5.0m - 133 kg. 1,574.72
20mm dia. x 7.50m - 112 kg. 2,072.00
#16 G.I. Tie Wire kgs. 201.57

Page 39 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 40 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Forms and Falseworks
COST ID SHEET : 903 (1) NUMBER
QUANTITY : 1.00 L.S.

Designation No. of Person No. of Hours

A. Labor

Carpenter 2.00 30.00


Laborer 3.00 30.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Marine Plywood 1/4" thk. pcs 89.00


Cocolumber (2" x 2" and 2" x 3") bd.ft. 785.00
CW Nails (assorted) kg. 83.13

Page 41 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 42 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Soil Poisoning
COST ID SHEET : 1000 (1) NUMBER
QUANTITY : 5.67 liters

Designation No. of Person No. of Hours

A. Labor

Laborer 3.00 177.19

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Lentrex Soil Poisoning Solution L 5.67


Sprayer unit 1.00

Page 43 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 44 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : CHB Non Load Bearing (including Reinforcing Steel, 150 mm)
COST ID SHEET : 1046 (2) a2 NUMBER
QUANTITY : 222.97 sq.m.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 116.74


Skilled Laborer 2.00 116.74
Laborers 1.00 116.74

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

CHB (6") pcs. 2,927.00


Portland Cement bags 123.00
Washed Sand cu.m. 10.18
10mm dia. x 6.00m - 100.8 kgs. 372.96
#16 G.I. Tie Wire kgs. 7.46

Page 45 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 46 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Doors (Flush)
COST ID SHEET : 1010 (2) a NUMBER
QUANTITY : 4.40 sq.m.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 9.30


Skilled Laborer 2.00 9.30
Laborers 1.00 9.30

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

(0.70 x 2.10m) Flush Type Swing Door with Marine Plywood Facing
inside and Ordinary Plywood Complete with Hardwared and Accessories
Cylinder Door Knobs
A = 0.7 x 2.1 x 3 sets 4.41 sq.m. 4.41

Page 47 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 48 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Doors (Wood Panel)
COST ID SHEET : 1010 (2) b NUMBER
QUANTITY : 12.96 sq.m.

Designation No. of Person No. of Hours

A. Labor

Carpenter 2.00 27.40

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

(0.90 x 2.50m) Panel Door Type Hinged Door and Fixed Clear Glass
Transom on 50 x 150mm Wood Jamb (D-1)
A = 0.9 x 2.5 x 4 sets = 9.00 sq.m. 9.00

Page 49 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 50 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Frames (Jambs, Sills, Head, Transoms and Mullions)
COST ID SHEET : 1010 (1) NUMBER
QUANTITY : 6.00 sets

Designation No. of Person No. of Hours

A. Labor

Carpenter 1.00 12.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

50mm x 150mm Door and Window Jamb bd.ft. 9.33

Page 51 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 52 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Jalousie Windows (Glass)
COST ID SHEET : 1009 (1) a NUMBER
QUANTITY : 34.07 sq.m.

Designation No. of Person No. of Hours

A. Labor

Aluminum Installer 2.00 50.11

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Jalousie Windows (Glass) sq.m. 34.07

Page 53 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 54 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Finishing Hardware (Lockset)
COST ID SHEET : 1004 (2) a NUMBER
QUANTITY : 6.00 sets

Designation No. of Person No. of Hours

A. Labor

Carpenter 1.00 3.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Lockset set 6.00

Page 55 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 56 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Finishing Hardware (Knobs)
COST ID SHEET : 1004 (2) e NUMBER
QUANTITY : 9.00 sets

Designation No. of Person No. of Hours

A. Labor

Carpenter 1.00 4.50

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Keyed Lever Type Door Knobs set 9.00

Page 57 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 58 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Finishing Hardware (Hinges)
COST ID SHEET : 1004 (2) g NUMBER
QUANTITY : 36.00 sets

Designation No. of Person No. of Hours

A. Labor

Carpenter 1.00 18.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

3.5" x 3.5" Loose Pin Hinges set 36.00

Page 59 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 60 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Grille Window
COST ID SHEET : 1005 (5) NUMBER
QUANTITY : 34.07 sq.m.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 22.72


Welder 1.00 22.72
Laborers 1.00 22.72

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Welding Machine 1.00 3.41


Electric Grinder 1.00 3.41
Electric Drill 1.00 3.41

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

12mm x 6m Square Bar pcs. 49.41


1/4" x 1 1/2" Angle Bar pcs. 15.33
Hacksaw Blade pcs. 0.68
Welding Rod kg. 1.30
4" Grinding Stone pcs. 2.00
Metal Primer gals. 3.41
Metal Paint gals. 3.41
Brush Paint pcs. 2.00

Page 61 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 62 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : G.I. Pipe Railings (38 mm dia.)
COST ID SHEET : 1053 (3) a1 NUMBER
QUANTITY : 18.00 m.

Designation No. of Person No. of Hours

A. Labor

Welder 1.00 14.40


Laborer 1.00 14.40

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Welding Machine 1.00 2.16

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

38mm dia GI Pipe Handrail m 18.00

Page 63 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 64 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Cement Floor Finish (Plain)
COST ID SHEET : 1021 (1) a NUMBER
QUANTITY : 255.30 sq.m.

Designation No. of Person No. of Hours

A. Labor

Mason 2.00 53.75


Laborer 2.00 53.75

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Portland Cement bags 85.00


Washed Sand cu.m. 7.02

Page 65 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 66 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Cement Plaster Finish
COST ID SHEET : 1027 (1) NUMBER
QUANTITY : 458.53 sq.m.

Designation No. of Person No. of Hours

A. Labor

Mason 2.00 58.03


Laborer 2.00 58.03

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Portland Cement bags 122.00


Washed Sand cu.m. 10.09

Page 67 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 68 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Glazed Tiles and Trims
COST ID SHEET : 1018 (1) NUMBER
QUANTITY : 20.16 sq.m.

Designation No. of Person No. of Hours

A. Labor

Mason 2.00 64.82


Laborer 2.00 64.82

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Glazed Wall Tiles 200 x 200mm pcs. 504.00


Tile Adhesive Cement bags 2.22
Tile Grout kg. 10.08

Page 69 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 70 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Unglazed Tiles
COST ID SHEET : 1018 (2) NUMBER
QUANTITY : 6.60 sq.m.

Designation No. of Person No. of Hours

A. Labor

Mason 2.00 21.22


Laborer 2.00 21.22

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Unglazed Floor Tiles 200 x pcs. 165.00


Tile Adhesive Cement bags 0.73
Tile Grout kg. 3.30

Page 71 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 72 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Ceiling (4.5mm, Metal Frame, Fiber Cement)
COST ID SHEET : 1003 (1) a1 NUMBER
QUANTITY : 269.66 sq.m.

Designation No. of Person No. of Hours

A. Labor

Carpenter 3.00 114.26


Laborer 2.00 114.26

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Fiber Cement Ceiling Board (1.2m x 2.4m) pcs 94.00


Ceiling Vent with Insect Screen (0.3m x 1.2m) pcs 12.00
12mm x 38mm x 5m x 0.8mm thk Metal Double Furring pcs 135.00
12mm x 38mm x 5m x 0.8mm thk Carrying Channel pcs 51.00
12mm x 38mm x 5m x 0.8mm thk Carrying Wall Angle pcs 54.00
Suspension Rod Hanger with Adjustment Springs pcs 270.00
Preformed Wire Clip pcs 291.00
Foundation Tox pcs 1,986.00
Blind Rivets pcs 2,850.00
Steel Angle pcs 60.00
Wooden Frame (25mm x 75mm) bd.ft. 60.00

Page 73 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 74 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Wall (6mm, Wood Frame, Marine Plywood)
COST ID SHEET : 1003 (2) d2 NUMBER
QUANTITY : 19.03 sq.m.

Designation No. of Person No. of Hours

A. Labor

Carpenter 3.00 2.69


Laborer 2.00 2.69

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Blackboard with Paint and Chalkdust sq.m. 19.03

Page 75 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 76 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Prepainted Metal Sheets (above 0.427 mm thk, Corrugated Type, Long Span)
COST ID SHEET : 1014 (1) b1 NUMBER
QUANTITY : 269.66 sq.m.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 82.72


Tinsmith 2.00 82.72
Laborer 1.00 82.72

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Pre-painted Corr. GI Roofing 1.2m x 0.4m (Long Span) lineal m 410.44


Silicon Sealant L 9.00
Prepainted Ridge Rolls lineal m 34.75
Preformed Prepainted GI Flashing 0.6mm thk lineal m 24.73
Pre-painted Gutter 0.65mm thk pcs 56.00
J Bolts with Nuts and Washers pcs 2,520.00

Page 77 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 78 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Structural Steel (Trusses)
COST ID SHEET : 1047 (2) a NUMBER
QUANTITY : 2,827.44 kgs.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 156.82


Welder 2.00 156.82
Laborer 2.00 156.82

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Welding Machine 1.00 23.52


Acetylene 1.00 23.52

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

2.5" x 2.5" x 1/4" Angle Bar 42 kg 1,580.04


2" x 2" x 1/4" Angle Bar 42 kg 1,247.40
Welding Rod kg 7.00

Page 79 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 80 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Structural Steel (Purlins)
COST ID SHEET : 1047 (2) b NUMBER
QUANTITY : 5,362.94 kgs.

Designation No. of Person No. of Hours

A. Labor

Construction Foreman 1.00 128.13


Welder 1.00 128.13
Laborer 2.00 128.13

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Welding Machine 1.00 19.22


Acetylene 1.00 19.22
Drilling Machine 1.00 8.00

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

150 x 65 x 20 x 2mm LC Purlins kg 3,394.55


255 x 90 x 25 x 5mm thk Channel Beam kg 818.64
75 x 75 x 130mm Clip Angle kg 1,149.75
Welding Rod kg 3.00

Page 81 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 82 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Metal Structure Accessories (Steel Plates)
COST ID SHEET : 1047 (6) NUMBER
QUANTITY : 599.49 kgs.

Designation No. of Person No. of Hours

A. Labor

Laborer 2.00 87.48

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Angular Base Plate (250 x 300 x 12mm) kg 148.37


Long Anchor Bolts (300mm x 16mm dia) kg 39.98
Long Anchor Bolts (150mm x 12mm dia) kg 3.22
Gusset Plate (150 x 250 x 10mm) kg 61.82
Gusset Plate (300 x 300 x 10mm) kg 98.91
Gusset Plate (400 x 500 x 10mm) kg 109.90
Gusset Plate (250 x 250 x 10mm) kg 137.37

Page 83 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 84 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Metal Structure Accessories (Sagrods)
COST ID SHEET : 1047 (7) b NUMBER
QUANTITY : 214.91 kgs.

Designation No. of Person No. of Hours

A. Labor

Laborer 2.00 67.20

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

12mm dia x 0.6m Sag Rod kg 214.91


Washers pcs 672.00
Nuts pcs 672.00

Page 85 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 86 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Metal Structure Accessories (Cross Bracing)
COST ID SHEET : 1047 (4) NUMBER
QUANTITY : 284.16 kgs.

Designation No. of Person No. of Hours

A. Labor

Welder 1.00 11.25


Laborer 1.00 11.25

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Welding Machine 1.00 1.69

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

16mm dia x 7.5m Round Bar Cross Bracing kg 284.16

Page 87 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 88 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Metal Structure Accessories (Turnbuckle)
COST ID SHEET : 1047 (3) c NUMBER
QUANTITY : 24.00 pcs.

Designation No. of Person No. of Hours

A. Labor

Welder 1.00 12.00


Laborer 1.00 12.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Welding Machine 1.00 1.80

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

16mm dia x 300 mm Turn Buckle pcs. 24.00


Welding Rod kg 1.00

Page 89 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 90 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Painting Works (Masonry/Concrete)
COST ID SHEET : 1032 (1) a NUMBER
QUANTITY : 458.53 sq.m.

Designation No. of Person No. of Hours

A. Labor

Painter 2.00 73.13


Laborer 1.00 73.13

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Concrete Neutralizer gals. 19.00


Flat Latex Primer gals. 19.00
Semi-Gloss Latex gals. 19.00
Acri Color qrts 9.00
Paint Brush (2" and 3") pcs 9.00
Patching Compound gals. 18.00
Sand Paper pcs 45.00
Masking Tape pcs 9.00
Paint Thinner gals. 6.00

Page 91 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 92 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Painting Works (Wood)
COST ID SHEET : 1033 (1) b NUMBER
QUANTITY : 61.34 sq.m.

Designation No. of Person No. of Hours

A. Labor

Painter 1.00 10.65

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Flat Wall Enamel gal 9.00


Semi Gloss Enamel gal 18.00
Glazing Putty gal 9.00
Masking Tape pcs 9.00
Roller Brush pcs 3.00

Page 93 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 94 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Painting Works (Steel)
COST ID SHEET : 1034 (1) c NUMBER
QUANTITY : 37.67 sq.m.

Designation No. of Person No. of Hours

A. Labor

Painter 2.00 5.54

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Metal Primer gal 9.00


Metal Paint gal 3.00

Page 95 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 96 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Cold Water Lines
COST ID SHEET : 1002 (28) NUMBER
QUANTITY : 1.00 L.S.

Designation No. of Person No. of Hours

A. Labor

Laborer 2.00 6.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

32mm dia. Polypyrene Cold Water Line pcs 9.00


Teflon Tape pcs 9.00
Water Meter pcs 1.00
Gate Valve, 3/4" dia. pcs 1.00
G.I. Coupling,1/2" dia. pcs 9.00
G.I. Elbow 90° x 1/2" dia. pcs 9.00
G.I. Tee, 1/2" dia. pcs 9.00

Page 97 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 98 of 248
375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Sewer Line Works
COST ID SHEET : 1001 (8) NUMBER
QUANTITY : 1.00 L.S.

Designation No. of Person No. of Hours

A. Labor

Laborer 4.00 6.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

100mm dia. PVC Soil Pipe pcs 4.00


100mm dia. PVC Vent Through Roof pcs 9.00
100mm dia. PVC Waste Pipe pcs 18.00
SS Floor Drain 4" x 4" pcs 6.00
uPVC P-Trap 2" pcs 3.00
PVC Cement cans 12.00
uPVC Elbow 90° x 4" dia. pcs 6.00
uPVC Wye 4" x 4" pcs 12.00
uPVC Tee 4" x 4" pcs 12.00
uPVC Cleanout 4" x 4" pcs 6.00

Page 99 of 248
375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 100 of 248


375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Plumbing Fixtures
COST ID SHEET : 1002 (8) NUMBER
QUANTITY : 1.00 L.S.

Designation No. of Person No. of Hours

A. Labor

Laborer 2.00 3.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Water Closet with Accessories sets 3.00


Lavatory sets 3.00
Faucet, Hose Bibb, Brass 1/2" dia. sets 3.00
30mm thk Solid Wood Facial Mirror on Aluminum Frame sets 3.00
Tissue Holder sets 3.00

Page 101 of 248


375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 102 of 248


375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Conduits, Boxes, and Fittings
COST ID SHEET : 1100 (30) NUMBER
QUANTITY : 1.00 L.S.

Designation No. of Person No. of Hours

A. Labor

Electrician 2.00 6.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Electrical Conduit uPVC, 20mm Ø dia. x 3m pcs. 105.00


Electrical Conduit uPVC, 15mm Dia Coupling pcs. 105.00
Conduit Weather Head Type F 20mm Dia pcs. 1.00
RSC Pipe 25mm Dia pcs. 3.00
4" x 4" GI Utility Box pcs. 1.00
4' x 4" GI Junction Box pcs. 1.00
Service Entrance Cap pcs. 1.00
Ceiling Receptacle 3 1/2" Dia pcs. 1.00

Page 103 of 248


375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 104 of 248


375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Wires and Wiring Devices
COST ID SHEET : 1101 (42) NUMBER
QUANTITY : 1.00 L.S.

Designation No. of Person No. of Hours

A. Labor

Electrician 2.00 6.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

3.5 mm2 THHN Wire m 675.00


8 mm2 THHN Wire m 9.00
14 mm2 THHN Wire m 6.00
Copperclad Grounding Rod 16mm Ø dia. x 2.4m pcs. 1.00
Duplex Convenience Outlet, Grounding Type, 15 A, 250 V pcs. 12.00
Duplex Convenience Outlet, Grounding Type, 15 A, 250 V, Weather Proo pcs. 2.00
2 - Gang Switch with Plate pcs. 3.00
1 - Gang Switch with Plate pcs. 6.00
Electrical Tape pcs. 6.00
Three-way Switch pcs. 2.00
Push Button, 10 A, 230 V set 1.00
Vibrating Bell Outlet, 230mm Ø dia., 230 V, 60 Hz set 1.00

Page 105 of 248


375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 106 of 248


375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Lighting Fixtures
COST ID SHEET : 1103 (1) NUMBER
QUANTITY : 1.00 L.S.

Designation No. of Person No. of Hours

A. Labor

Electrician 1.00 3.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

1 x 36 W, 230 V, 60 Hz AC, Flourescent Lighting Fixture, Box Type sets 6.00


2 x 36 W, 230 V, 60 Hz AC, Flourescent Lighting Fixture, Box Type sets 18.00

Page 107 of 248


375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 108 of 248


375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Panel Board with Main and Branch Breakers (Bolt-on Type, NEMA 1, Flushed Type)
COST ID SHEET : 1102 (1) b1 NUMBER
QUANTITY : 1.00 set

Designation No. of Person No. of Hours

A. Labor

Electrician 1.00 4.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Panel Board with Main and Branch Breakers (Bolt-on Type, NEMA 1, Flu sets 1.00

Page 109 of 248


375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 110 of 248


375259753.xlsx

DETAILED UNIT PRICE ANALYSIS (DUPA)


JOB : School Building
PAY ITEM : Oscillating (Wall Fan)
COST ID SHEET : 1200 (15) b NUMBER
QUANTITY : 6.00 sets

Designation No. of Person No. of Hours

A. Labor

Electrician 1.00 3.00

Sub-total for A

Name and Capacity No. of Units No. of Hours

B. Equipment

Sub-total for B
C. Total (A+B)
D. Output per Hour
E. Direct Unit Cost (C+D)

Name and Specification Units Quantity

F. Materials

Wall Fan, 65 W, 230 V with Switch Control sets 6.00

Page 111 of 248


375259753.xlsx

Sub-total for F
G. Direct Unit Cost (E+F)
H. Overhead, Contingencies, Miscellaneous (OCM) 15%
I. Contractor's Profit (CP) 10%
J. Value Added Tax (VAT) 5%
K. Total Cost
L. Unit Cost

Prepared by: Checked by:

IRENE P. PARCO ANTONIO C. M


Engineer II Engineer

Page 112 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

51.51 824.16
39.73 317.84

1,142.00

Hourly Rate Amount

1,142.00

Unit Cost Amount

18.00 1,170.00
18.00 1,170.00
550.00 6,600.00
385.00 4,620.00
65.00 520.00
1,500.00 6,000.00
120.00 480.00
24.00 360.00
250.00 500.00
31.00 62.00

Page 113 of 248


375259753.xlsx

21,482.00
22,624.00
of G 0.00
of G 2,262.40
of (G+H+I) 1,244.32
(G+H+I+J) 26,130.72
26,130.72

ANTONIO C. MENDEZ
Engineer II

Page 114 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

39.73 158.92

158.92

Hourly Rate Amount

158.92

Unit Cost Amount

1,500.00 3,000.00

Page 115 of 248


375259753.xlsx

3,000.00
3,158.92
of G 473.84
of G 315.89
of (G+H+I) 197.43
(G+H+I+J) 4,146.08
2,073.04

ANTONIO C. MENDEZ
Engineer II

Page 116 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

51.51 5,219.68

5,219.68

Hourly Rate Amount

5,219.68

Unit Cost Amount

60.00 190.00
664.80 2,105.20
1,840.80 5,829.20
300.00 600.00

Page 117 of 248


375259753.xlsx

8,724.40
13,944.08
of G 0.00
of G 1,394.41
of (G+H+I) 766.92
(G+H+I+J) 16,105.41
5,085.92

ANTONIO C. MENDEZ
Engineer II

Page 118 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

39.73 1,271.36

1,271.36

Hourly Rate Amount

2,000.00 11,200.00

11,200.00
12,471.36

Unit Cost Amount

Page 119 of 248


375259753.xlsx

12,471.36
of G 0.00
of G 0.00
of (G+H+I) 623.57
(G+H+I+J) 13,094.93
13,094.93

ANTONIO C. MENDEZ
Engineer II

Page 120 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

39.73 158.92

158.92

Hourly Rate Amount

158.92

Unit Cost Amount

1,500.00 1,500.00

Page 121 of 248


375259753.xlsx

1,500.00
1,658.92
of G 248.84
of G 165.89
of (G+H+I) 103.68
(G+H+I+J) 2,177.33
2,177.33

ANTONIO C. MENDEZ
Engineer II

Page 122 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

71.02 1,704.48
39.73 7,628.16

9,332.64

Hourly Rate Amount

10% of Labor 933.26


1,537.00 5,533.20

6,466.46
15,799.10

Unit Cost Amount

Page 123 of 248


375259753.xlsx

15,799.10
of G 2,369.87
of G 1,579.91
of (G+H+I) 987.44
(G+H+I+J) 20,736.32
20,736.32

ANTONIO C. MENDEZ
Engineer II

Page 124 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 1.5 cu.m./hr


NUMBER OF HOURS : 22.73

Hourly Rate Amount

71.02 1,614.55
39.73 7,225.71

8,840.27

Hourly Rate Amount

1,537.00 5,241.28

5,241.28
14,081.54

Unit Cost Amount

Page 125 of 248


375259753.xlsx

14,081.54
of G 2,112.23
of G 1,408.15
of (G+H+I) 880.10
(G+H+I+J) 18,482.03
541.98

ANTONIO C. MENDEZ
Engineer II

Page 126 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 1.5 cu.m./hr


NUMBER OF HOURS : 20.16

Hourly Rate Amount

71.02 1,431.41
39.73 1,601.52

3,032.92

Hourly Rate Amount

1,500.00 4,534.88

4,534.88
7,567.80

Unit Cost Amount

300.00 9,069.75

Page 127 of 248


375259753.xlsx

9,069.75
16,637.55
of G 2,495.63
of G 1,663.75
of (G+H+I) 1,039.85
(G+H+I+J) 21,836.78
722.30

ANTONIO C. MENDEZ
Engineer II

Page 128 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 2.365 cu.m./hr


NUMBER OF HOURS : 13.63

Hourly Rate Amount

71.02 968.09
39.73 1,083.14

2,051.24

Hourly Rate Amount

1,500.00 3,067.04

3,067.04
5,118.28

Unit Cost Amount

765.00 24,662.07

Page 129 of 248


375259753.xlsx

24,662.07
29,780.35
of G 4,467.05
of G 2,978.03
of (G+H+I) 1,861.27
(G+H+I+J) 39,086.70
1,212.44

ANTONIO C. MENDEZ
Engineer II

Page 130 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.283 cu.m./hr


NUMBER OF HOURS : 8.28

Hourly Rate Amount

71.02 588.36
51.51 1,280.20
39.73 658.28

2,526.84

Hourly Rate Amount

172.00 213.74
148.88 185.01

398.75
2,925.59

Unit Cost Amount

245.00 5,635.00
550.00 644.74
790.00 1,852.16

Page 131 of 248


375259753.xlsx

8,131.89
11,057.48
of G 1,658.62
of G 1,105.75
of (G+H+I) 691.09
(G+H+I+J) 14,512.94
6,190.21

ANTONIO C. MENDEZ
Engineer II

Page 132 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.283 cu.m./hr


NUMBER OF HOURS : 114.79

Hourly Rate Amount

71.02 8,152.62
51.51 17,739.01
39.73 9,121.47

35,013.10

Hourly Rate Amount

172.00 2,961.67
148.88 2,563.56

5,525.23
40,538.33

Unit Cost Amount

245.00 75,705.00
550.00 8,933.79
790.00 25,664.34

Page 133 of 248


375259753.xlsx

110,303.12
150,841.45
of G 22,626.22
of G 15,084.15
of (G+H+I) 9,427.59
(G+H+I+J) 197,979.41
6,094.21

ANTONIO C. MENDEZ
Engineer II

Page 134 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.308 cu.m./hr


NUMBER OF HOURS : 33.44

Hourly Rate Amount

71.02 2,375.02
51.51 3,445.15
39.73 2,657.27

8,477.44

Hourly Rate Amount

172.00 862.79
148.88 746.82

1,609.61
10,087.04

Unit Cost Amount

245.00 24,010.00
550.00 2,832.50
790.00 8,137.00

Page 135 of 248


375259753.xlsx

34,979.50
45,066.54
of G 6,759.98
of G 4,506.65
of (G+H+I) 2,816.66
(G+H+I+J) 59,149.84
5,742.70

ANTONIO C. MENDEZ
Engineer II

Page 136 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.22 cu.m./hr


NUMBER OF HOURS : 54.39

Hourly Rate Amount

71.02 3,862.68
51.51 5,603.12
39.73 4,321.72

13,787.52

Hourly Rate Amount

172.00 1,403.23
148.88 1,214.61

2,617.83
16,405.35

Unit Cost Amount

245.00 27,930.00
550.00 3,290.51
790.00 9,452.75

Page 137 of 248


375259753.xlsx

40,673.26
57,078.61
of G 8,561.79
of G 5,707.86
of (G+H+I) 3,567.41
(G+H+I+J) 74,915.68
6,260.97

ANTONIO C. MENDEZ
Engineer II

Page 138 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.279 cu.m./hr


NUMBER OF HOURS : 37.79

Hourly Rate Amount

71.02 2,683.61
51.51 3,892.79
39.73 3,002.53

9,578.94

Hourly Rate Amount

172.00 974.90
148.88 843.85

1,818.75
11,397.69

Unit Cost Amount

245.00 24,745.00
550.00 2,899.19
790.00 8,328.58

Page 139 of 248


375259753.xlsx

35,972.76
47,370.45
of G 7,105.57
of G 4,737.05
of (G+H+I) 2,960.65
(G+H+I+J) 62,173.72
5,897.44

ANTONIO C. MENDEZ
Engineer II

Page 140 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 17.884 kg/hr


NUMBER OF HOURS : 563.53

Hourly Rate Amount

71.02 40,021.84
51.51 116,109.54

156,131.38

Hourly Rate Amount

1,758.00 148,602.63
400.00 33,811.75

182,414.38
338,545.76

Unit Cost Amount

37.00 158,667.10
37.00 7,099.56
37.00 4,928.40
37.00 67,274.88
37.00 58,264.64
37.00 76,664.00
60.00 12,094.01

Page 141 of 248


375259753.xlsx

384,992.59
723,538.35
of G 108,530.75
of G 72,353.83
of (G+H+I) 45,221.15
(G+H+I+J) 949,644.08
94.23

ANTONIO C. MENDEZ
Engineer II

Page 142 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

51.51 3,090.60
39.73 3,575.70

6,666.30

Hourly Rate Amount

6,666.30

Unit Cost Amount

385.00 34,265.00
18.00 14,130.00
60.00 4,987.53

Page 143 of 248


375259753.xlsx

53,382.53
60,048.83
of G 9,007.32
of G 6,004.88
of (G+H+I) 3,753.05
(G+H+I+J) 78,814.09
78,814.09

ANTONIO C. MENDEZ
Engineer II

Page 144 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.032 L/hr


NUMBER OF HOURS : 177.19

Hourly Rate Amount

39.73 21,118.98

21,118.98

Hourly Rate Amount

21,118.98

Unit Cost Amount

502.64 2,849.97
3,200.00 3,200.00

Page 145 of 248


375259753.xlsx

6,049.97
27,168.95
of G 4,075.34
of G 2,716.89
of (G+H+I) 1,698.06
(G+H+I+J) 35,659.24
6,289.11

ANTONIO C. MENDEZ
Engineer II

Page 146 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 1.91 sq.m./hr


NUMBER OF HOURS : 116.74

Hourly Rate Amount

71.02 8,290.60
51.51 12,026.16
39.73 4,637.93

24,954.68

Hourly Rate Amount

24,954.68

Unit Cost Amount

14.00 40,978.00
245.00 30,135.00
550.00 5,601.18
37.00 13,799.52
60.00 447.55

Page 147 of 248


375259753.xlsx

90,961.26
115,915.94
of G 17,387.39
of G 11,591.59
of (G+H+I) 7,244.75
(G+H+I+J) 152,139.67
682.34

ANTONIO C. MENDEZ
Engineer II

Page 148 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.473 sq.m./hr


NUMBER OF HOURS : 9.30

Hourly Rate Amount

71.02 660.65
51.51 958.33
39.73 369.58

1,988.56

Hourly Rate Amount

1,988.56

Unit Cost Amount

775.00 3,417.75

Page 149 of 248


375259753.xlsx

3,417.75
5,406.31
of G 810.95
of G 540.63
of (G+H+I) 337.89
(G+H+I+J) 7,095.78
1,612.68

ANTONIO C. MENDEZ
Engineer II

Page 150 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.473 sq.m./hr


NUMBER OF HOURS : 27.40

Hourly Rate Amount

51.51 2,822.70

2,822.70

Hourly Rate Amount

2,822.70

Unit Cost Amount

2,400.00 21,600.00

Page 151 of 248


375259753.xlsx

21,600.00
24,422.70
of G 3,663.41
of G 2,442.27
of (G+H+I) 1,526.42
(G+H+I+J) 32,054.80
2,473.36

ANTONIO C. MENDEZ
Engineer II

Page 152 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.5 set/hr


NUMBER OF HOURS : 12.00

Hourly Rate Amount

51.51 618.12

618.12

Hourly Rate Amount

618.12

Unit Cost Amount

200.00 1,865.85

Page 153 of 248


375259753.xlsx

1,865.85
2,483.97
of G 372.60
of G 248.40
of (G+H+I) 155.25
(G+H+I+J) 3,260.22
543.37

ANTONIO C. MENDEZ
Engineer II

Page 154 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.68 sq.m./hr


NUMBER OF HOURS : 50.11

Hourly Rate Amount

51.51 5,162.21

5,162.21

Hourly Rate Amount

5,162.21

Unit Cost Amount

670.00 22,829.58

Page 155 of 248


375259753.xlsx

22,829.58
27,991.79
of G 4,198.77
of G 2,799.18
of (G+H+I) 1,749.49
(G+H+I+J) 36,739.23
1,078.22

ANTONIO C. MENDEZ
Engineer II

Page 156 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 2 sets/hr
NUMBER OF HOURS : 3.00

Hourly Rate Amount

51.51 154.53

154.53

Hourly Rate Amount

154.53

Unit Cost Amount

580.00 3,480.00

Page 157 of 248


375259753.xlsx

3,480.00
3,634.53
of G 545.18
of G 363.45
of (G+H+I) 227.16
(G+H+I+J) 4,770.32
795.05

ANTONIO C. MENDEZ
Engineer II

Page 158 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 2 sets/hr
NUMBER OF HOURS : 4.50

Hourly Rate Amount

51.51 231.80

231.80

Hourly Rate Amount

231.80

Unit Cost Amount

1,200.00 10,800.00

Page 159 of 248


375259753.xlsx

10,800.00
11,031.80
of G 1,654.77
of G 1,103.18
of (G+H+I) 689.49
(G+H+I+J) 14,479.23
1,608.80

ANTONIO C. MENDEZ
Engineer II

Page 160 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 2 sets/hr
NUMBER OF HOURS : 18.00

Hourly Rate Amount

51.51 927.18

927.18

Hourly Rate Amount

927.18

Unit Cost Amount

250.00 9,000.00

Page 161 of 248


375259753.xlsx

9,000.00
9,927.18
of G 1,489.08
of G 992.72
of (G+H+I) 620.45
(G+H+I+J) 13,029.42
361.93

ANTONIO C. MENDEZ
Engineer II

Page 162 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 1.50 sq.m./hr


NUMBER OF HOURS : 22.72

Hourly Rate Amount

71.02 1,613.29
51.51 1,170.10
39.73 902.51

3,685.90

Hourly Rate Amount

391.00 1,332.29
100.00 340.74
100.00 340.74

2,013.77
5,699.67

Unit Cost Amount

679.55 33,574.73
1,223.00 18,752.63
100.00 68.15
110.00 143.00
200.00 400.00
405.00 1,380.00
250.00 851.85
50.00 100.00

Page 163 of 248


375259753.xlsx

55,270.35
60,970.02
of G 9,145.50
of G 6,097.00
of (G+H+I) 3,810.63
(G+H+I+J) 80,023.16
2,348.51

ANTONIO C. MENDEZ
Engineer II

Page 164 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 1.25 m/hr


NUMBER OF HOURS : 14.40

Hourly Rate Amount

51.51 741.74
39.73 572.11

1,313.86

Hourly Rate Amount

391.00 844.56

844.56
2,158.42

Unit Cost Amount

250.00 4,500.00

Page 165 of 248


375259753.xlsx

4,500.00
6,658.42
of G 998.76
of G 665.84
of (G+H+I) 416.15
(G+H+I+J) 8,739.17
485.51

ANTONIO C. MENDEZ
Engineer II

Page 166 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 4.75 m/hr


NUMBER OF HOURS : 53.75

Hourly Rate Amount

51.51 5,537.05
39.73 4,270.77

9,807.82

Hourly Rate Amount

9,807.82

Unit Cost Amount

245.00 20,825.00
550.00 3,861.41

Page 167 of 248


375259753.xlsx

24,686.41
34,494.23
of G 5,174.13
of G 3,449.42
of (G+H+I) 2,155.89
(G+H+I+J) 45,273.68
177.34

ANTONIO C. MENDEZ
Engineer II

Page 168 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 7.901 m/hr


NUMBER OF HOURS : 58.03

Hourly Rate Amount

51.51 5,978.73
39.73 4,611.44

10,590.17

Hourly Rate Amount

10,590.17

Unit Cost Amount

245.00 29,890.00
550.00 5,548.24

Page 169 of 248


375259753.xlsx

35,438.24
46,028.41
of G 6,904.26
of G 4,602.84
of (G+H+I) 2,876.78
(G+H+I+J) 60,412.28
131.75

ANTONIO C. MENDEZ
Engineer II

Page 170 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.311 sq.m./hr


NUMBER OF HOURS : 64.82

Hourly Rate Amount

51.51 6,678.08
39.73 5,150.85

11,828.93

Hourly Rate Amount

11,828.93

Unit Cost Amount

25.00 12,600.00
250.00 554.40
150.00 1,512.00

Page 171 of 248


375259753.xlsx

14,666.40
26,495.33
of G 3,974.30
of G 2,649.53
of (G+H+I) 1,655.96
(G+H+I+J) 34,775.12
1,724.96

ANTONIO C. MENDEZ
Engineer II

Page 172 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.311 sq.m./hr


NUMBER OF HOURS : 21.22

Hourly Rate Amount

51.51 2,186.28
39.73 1,686.29

3,872.57

Hourly Rate Amount

3,872.57

Unit Cost Amount

25.00 4,125.00
250.00 181.50
150.00 495.00

Page 173 of 248


375259753.xlsx

4,801.50
8,674.07
of G 1,301.11
of G 867.41
of (G+H+I) 542.13
(G+H+I+J) 11,384.71
1,724.96

ANTONIO C. MENDEZ
Engineer II

Page 174 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 2.36 sq.m./hr


NUMBER OF HOURS : 114.26

Hourly Rate Amount

51.51 17,657.02
39.73 9,079.32

26,736.33

Hourly Rate Amount

26,736.33

Unit Cost Amount

480.00 45,120.00
400.00 4,800.00
350.00 47,250.00
275.00 14,025.00
85.00 4,590.00
10.00 2,700.00
6.00 1,746.00
2.00 3,972.00
2.00 5,700.00
12.00 720.00
50.00 3,000.00

Page 175 of 248


375259753.xlsx

133,623.00
160,359.33
of G 24,053.90
of G 16,035.93
of (G+H+I) 10,022.46
(G+H+I+J) 210,471.62
780.51

ANTONIO C. MENDEZ
Engineer II

Page 176 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 7.08 sq.m./hr


NUMBER OF HOURS : 2.69

Hourly Rate Amount

51.51 415.40
39.73 213.60

629.00

Hourly Rate Amount

629.00

Unit Cost Amount

800.00 15,225.60

Page 177 of 248


375259753.xlsx

15,225.60
15,854.60
of G 2,378.19
of G 1,585.46
of (G+H+I) 990.91
(G+H+I+J) 20,809.16
1,093.38

ANTONIO C. MENDEZ
Engineer II

Page 178 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 3.26 sq.m./hr


NUMBER OF HOURS : 82.72

Hourly Rate Amount

71.02 5,874.62
51.51 8,521.59
39.73 3,286.38

17,682.58

Hourly Rate Amount

17,682.58

Unit Cost Amount

426.00 174,847.44
320.00 2,880.00
105.00 3,648.75
250.00 6,182.00
400.00 22,400.00
6.00 15,120.00

Page 179 of 248


375259753.xlsx

225,078.19
242,760.77
of G 36,414.12
of G 24,276.08
of (G+H+I) 15,172.55
(G+H+I+J) 318,623.51
1,181.57

ANTONIO C. MENDEZ
Engineer II

Page 180 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 18.03 kg/hr


NUMBER OF HOURS : 156.82

Hourly Rate Amount

71.02 11,137.26
51.51 16,155.46
39.73 12,460.81

39,753.52

Hourly Rate Amount

391.00 9,197.41
75.00 1,764.21

10,961.62
50,715.15

Unit Cost Amount

56.00 88,482.24
56.00 69,854.40
110.00 770.00

Page 181 of 248


375259753.xlsx

159,106.64
209,821.79
of G 31,473.27
of G 20,982.18
of (G+H+I) 13,113.86
(G+H+I+J) 275,391.10
97.40

ANTONIO C. MENDEZ
Engineer II

Page 182 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 41.856 kg/hr


NUMBER OF HOURS : 128.13

Hourly Rate Amount

71.02 9,099.67
51.51 6,599.88
39.73 10,181.07

25,880.62

Hourly Rate Amount

391.00 7,514.72
75.00 1,441.44
43.75 350.00

9,306.16
35,186.78

Unit Cost Amount

56.00 190,094.52
56.00 45,843.84
56.00 64,386.00
110.00 330.00

Page 183 of 248


375259753.xlsx

300,654.36
335,841.14
of G 50,376.17
of G 33,584.11
of (G+H+I) 20,990.07
(G+H+I+J) 440,791.50
82.19

ANTONIO C. MENDEZ
Engineer II

Page 184 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 6.853 kg/hr


NUMBER OF HOURS : 87.48

Hourly Rate Amount

39.73 6,951.00

6,951.00

Hourly Rate Amount

6,951.00

Unit Cost Amount

52.00 7,714.98
36.00 1,439.42
36.00 115.92
52.00 3,214.85
52.00 5,143.32
52.00 5,714.80
52.00 7,143.14

Page 185 of 248


375259753.xlsx

30,486.43
37,437.43
of G 5,615.61
of G 3,743.74
of (G+H+I) 2,339.84
(G+H+I+J) 49,136.63
81.96

ANTONIO C. MENDEZ
Engineer II

Page 186 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 3.198 kg/hr


NUMBER OF HOURS : 67.20

Hourly Rate Amount

39.73 5,339.71

5,339.71

Hourly Rate Amount

5,339.71

Unit Cost Amount

37.00 7,951.51
2.50 1,680.00
1.00 672.00

Page 187 of 248


375259753.xlsx

10,303.51
15,643.22
of G 2,346.48
of G 1,564.32
of (G+H+I) 977.70
(G+H+I+J) 20,531.73
95.54

ANTONIO C. MENDEZ
Engineer II

Page 188 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 25.25 kg/hr


NUMBER OF HOURS : 11.25

Hourly Rate Amount

51.51 579.69
39.73 447.12

1,026.80

Hourly Rate Amount

391.00 660.04

660.04
1,686.84

Unit Cost Amount

37.00 10,513.92

Page 189 of 248


375259753.xlsx

10,513.92
12,200.76
of G 1,830.11
of G 1,220.08
of (G+H+I) 762.55
(G+H+I+J) 16,013.50
56.35

ANTONIO C. MENDEZ
Engineer II

Page 190 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 2 pcs./hr
NUMBER OF HOURS : 12.00

Hourly Rate Amount

51.51 618.12
39.73 476.76

1,094.88

Hourly Rate Amount

391.00 703.80

703.80
1,798.68

Unit Cost Amount

180.00 4,320.00
110.00 110.00

Page 191 of 248


375259753.xlsx

4,430.00
6,228.68
of G 934.30
of G 622.87
of (G+H+I) 389.29
(G+H+I+J) 8,175.14
340.63

ANTONIO C. MENDEZ
Engineer II

Page 192 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 6.27 sq.m./hr


NUMBER OF HOURS : 73.13

Hourly Rate Amount

51.51 7,533.97
39.73 2,905.50

10,439.46

Hourly Rate Amount

10,439.46

Unit Cost Amount

160.00 3,040.00
520.00 9,880.00
568.00 10,792.00
120.00 1,080.00
60.00 540.00
80.00 1,440.00
35.00 1,575.00
50.00 450.00
400.00 2,400.00

Page 193 of 248


375259753.xlsx

31,197.00
41,636.46
of G 6,245.47
of G 4,163.65
of (G+H+I) 2,602.28
(G+H+I+J) 54,647.86
119.18

ANTONIO C. MENDEZ
Engineer II

Page 194 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 5.76 sq.m./hr


NUMBER OF HOURS : 10.65

Hourly Rate Amount

51.51 548.55

548.55

Hourly Rate Amount

548.55

Unit Cost Amount

540.00 4,860.00
568.00 10,224.00
510.00 4,590.00
50.00 450.00
120.00 360.00

Page 195 of 248


375259753.xlsx

20,484.00
21,032.55
of G 3,154.88
of G 2,103.25
of (G+H+I) 1,314.53
(G+H+I+J) 27,605.22
450.04

ANTONIO C. MENDEZ
Engineer II

Page 196 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 6.797 sq.m./hr


NUMBER OF HOURS : 5.54

Hourly Rate Amount

51.51 570.95

570.95

Hourly Rate Amount

570.95

Unit Cost Amount

540.00 4,860.00
568.00 1,704.00

Page 197 of 248


375259753.xlsx

6,564.00
7,134.95
of G 1,070.24
of G 713.50
of (G+H+I) 445.93
(G+H+I+J) 9,364.63
248.60

ANTONIO C. MENDEZ
Engineer II

Page 198 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

51.51 618.12

618.12

Hourly Rate Amount

618.12

Unit Cost Amount

1,180.00 10,620.00
12.00 108.00
1,200.00 1,200.00
350.00 350.00
22.00 198.00
24.00 216.00
25.00 225.00

Page 199 of 248


375259753.xlsx

12,917.00
13,535.12
of G 2,030.27
of G 1,353.51
of (G+H+I) 845.95
(G+H+I+J) 17,764.85
17,764.85

ANTONIO C. MENDEZ
Engineer II

Page 200 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

51.51 1,236.24

1,236.24

Hourly Rate Amount

1,236.24

Unit Cost Amount

630.00 2,520.00
630.00 5,670.00
300.00 5,400.00
280.00 1,680.00
80.00 240.00
190.00 2,280.00
108.00 648.00
80.00 960.00
80.00 960.00
350.00 2,100.00

Page 201 of 248


375259753.xlsx

22,458.00
23,694.24
of G 3,554.14
of G 2,369.42
of (G+H+I) 1,480.89
(G+H+I+J) 31,098.69
31,098.69

ANTONIO C. MENDEZ
Engineer II

Page 202 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

51.51 309.06

309.06

Hourly Rate Amount

309.06

Unit Cost Amount

6,850.00 20,550.00
6,200.00 18,600.00
150.00 450.00
500.00 1,500.00
150.00 450.00

Page 203 of 248


375259753.xlsx

41,550.00
41,859.06
of G 6,278.86
of G 4,185.91
of (G+H+I) 2,616.19
(G+H+I+J) 54,940.02
54,940.02

ANTONIO C. MENDEZ
Engineer II

Page 204 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

51.51 618.12

618.12

Hourly Rate Amount

618.12

Unit Cost Amount

95.00 9,975.00
15.00 1,575.00
240.00 240.00
23.00 69.00
35.00 35.00
35.00 35.00
45.00 45.00
45.00 45.00

Page 205 of 248


375259753.xlsx

12,019.00
12,637.12
of G 1,895.57
of G 1,263.71
of (G+H+I) 789.82
(G+H+I+J) 16,586.22
16,586.22

ANTONIO C. MENDEZ
Engineer II

Page 206 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

51.51 618.12

618.12

Hourly Rate Amount

618.12

Unit Cost Amount

24.00 16,200.00
37.00 333.00
37.00 222.00
15.00 15.00
167.00 2,004.00
167.00 334.00
130.00 390.00
95.00 570.00
31.00 186.00
167.00 334.00
500.00 500.00
250.00 250.00

Page 207 of 248


375259753.xlsx

21,338.00
21,956.12
of G 3,293.42
of G 2,195.61
of (G+H+I) 1,372.26
(G+H+I+J) 28,817.41
28,817.41

ANTONIO C. MENDEZ
Engineer II

Page 208 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

51.51 154.53

154.53

Hourly Rate Amount

154.53

Unit Cost Amount

536.00 3,216.00
767.00 13,806.00

Page 209 of 248


375259753.xlsx

17,022.00
17,176.53
of G 2,576.48
of G 1,717.65
of (G+H+I) 1,073.53
(G+H+I+J) 22,544.20
22,544.20

ANTONIO C. MENDEZ
Engineer II

Page 210 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION : 0.25 set/hr


NUMBER OF HOURS : 4.00

Hourly Rate Amount

51.51 206.04

206.04

Hourly Rate Amount

206.04

Unit Cost Amount

1,287.00 1,287.00

Page 211 of 248


375259753.xlsx

1,287.00
1,493.04
of G 223.96
of G 149.30
of (G+H+I) 93.32
(G+H+I+J) 1,959.62
1,959.62

ANTONIO C. MENDEZ
Engineer II

Page 212 of 248


375259753.xlsx

PRICE ANALYSIS (DUPA)

PRODUCTION :
NUMBER OF HOURS :

Hourly Rate Amount

51.51 154.53

154.53

Hourly Rate Amount

154.53

Unit Cost Amount

2,500.00 15,000.00

Page 213 of 248


375259753.xlsx

15,000.00
15,154.53
of G 2,273.18
of G 1,515.45
of (G+H+I) 947.16
(G+H+I+J) 19,890.32
3,315.05

ANTONIO C. MENDEZ
Engineer II

Page 214 of 248


Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
CAMARINES SUR IV
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE V
Sta. Teresita, Baao, Camarines Sur

QUANTITY COMPUTATION

Name of Project: CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSROOM SCHOOL BUIL
Location: San Vicente Elementary School, San Vicente, Nabua, Camarines Sur

A.1.1 (3) Construction of Field Office for the Engineer

B.5 Project Billboard/Signboard

B.7 Occupational Safety and Health Program

Project Duration 95 Calendar days

B.9 Mobilization/Demoblization

B.16 Recognition Plate/Project Marker

801 (1) Removal of Structures and Obstruction

803 (1) a Structure Excavation (Common Soil)

F1 V = 1.2 x 1.2 x 1.1 x 14 = 22.18


SF1 V = 0.9 x 0.9 x 1.3 x 5 = 5.27
WF1 (width) V = 1.1 x 0.602 x 0.4 x 5 = 1.32
WF1 (length) V = 2 x 0.602 x 0.4 x 3 = 1.44
Septic Vault V = 2.85 x 1.95 x 0.7 = 3.89
34.10 cu.m.
804 (1) b Embankment (from Borrow)
*Depth of Fill = 0.1m
Floor Area Total Width = 7 + 1.5 = 8.5 m
V = (8.5 x 9 + 2 x 1.1) x 0.1 x 3 = 23.61
Ramp V = 1 x 2.4 x 2.4 x 0.1 = 0.58
24.19
x 1.25
30.23

804 (4) Gravel Fill

F1 V = 1.2 x 1.2 x 0.1 x 14 = 2.02


SF1 V = 0.9 x 0.9 x 0.1 x 5 = 2.03
WF1 (width) V = 1.1 x 0.4 x 0.02 x 5 = 0.04
WF1 (length) V = 2 x 0.4 x 0.02 x 3 = 0.05
FTB 1 V = 4.5 x 0.25 x 0.1 x 12 = 1.35
FTB 2 V = 7 x 0.25 x 0.1 x 7 = 1.23
SOF and Corridor V = 9 x 8.5 x 3 x 0.1 = 22.95
CR V = 2 x 1.1 x 0.1 x 3 = 0.66
Ramp V = 4 x 2.4 x 0.1 x 2 = 1.92
32.24 cu.m.

900 (7) Reinforced Concrete (for Septic Vault)

V = 1.95 x 0.7 x 0.15 x 2 = 0.41


V = 2.15 x 0.7 x 0.15 x 3 = 0.68
V = 1.95 x 2.15 x 0.15 x 2 = 1.26
2.34 cu.m.

900 (1) a2 Structural Concrete for Footings and Slab on Fill (Class A, 7 days)

F1 V = 10 x 1.2 x 1.2 x 0.25 = 3.60


SF1 V = 0.9 x 0.9 x 0.25 x 5 = 1.01
WF1 (width) V = 1.1 x 0.4 x 0.25 x 5 = 0.55
WF1 (length) V = 2 x 0.4 x 0.25 x 3 = 0.60
SOF and Corridor V1 = 9 x 8.5 x 0.1 x 3 = 22.95
V2 = 9 x 0.4 x 0.1 x 3 = 1.08
CR V = 2.1 x 1 x 0.1 x 3 = 0.63
Ramp V1 = 4 x 2.4 x 0.1 x 2 = 1.92
V2 = 2.4 x 0.1 x 0.3 x 2 = 0.14
32.49 cu.m.
900 (1) a3 Structural Concrete for Footing Tie Beams (Class A, 7 days)

FTB 1 V = 4.5 x 0.25 x 0.4 x 12 = 5.4


FTB 2 V = 7 x 0.25 x 0.4 x 7 = 4.9
10.3 cu.m.

900 (1) a4 Structural Concrete for Columns (Class A, 7 days)

C1 V = 0.35 x 0.35 x 6 x 14 = 10.29


SC-1 V = 4.25 x 0.2 x 0.15 x = 0.64
Stiffener V = 3.2 x 0.3 x 0.2 x 4 = 0.77
PC V = 2 x 0.3 x 0.25 x 1.8 = 0.27
11.97 cu.m.

900 (1) b6 Structural Concrete for Beams/Girders (Class A, 14 days)

RB-1 V = 4.5 x 0.3 x 0.25 x 12 = 4.05


RB-2 V = 7 x 0.4 x 0.25 x 7 = 4.90
LB-1 V = 2 x 0.2 x 0.15 x 3 = 1.41
LRB-1 V = 5 .65 x 0.25 x 0.25 x 4 = 0.18
10.54 cu.m.

902 (1) a1 Reinforcing Steel (Deformed, Grade 40)

Reinf. Steel for Column Footing and WF

F-1
Perimeter = 1.2 - 0.05(2) + 0.1(2) = 1.3 m
Ratio = 1 pc : 4 Q
Quantity = 7 x 2 = 14 (for 1 Footing only)
No. of pcs = 14 x 1/4 = 3.5 ~ 4 pcs per F-1
use 4 x 14 = 56 pcs - 16mm Ø x 6m RSB
Weight = 56 x 9.4 530.32 kg
SF-1
Perimeter = 0.9 - 0.05(2) + 0.1(2) = 1 m
Ratio = 1 pc : 6 Q
Quantity = 4 x 2 = 8
No. of pcs = 8 x 1/6 = 1.33 ~ 2 pcs per SF-1
use 2 x 5 = 10 pcs - 12mm Ø x 6m RSB
Weight = 10 x 5.3 53.3 kg

WF-1
Main Rebar: use 3 x 3 = 9 pcs - 10mm Ø x 6m RSB
Weight = 9 x 3.7 = 33.3 kg
Stirrups: Perimeter = 0.4 - 0.05(2) + 0.1(2) = 0.5 m
Ratio = 1 pc : 12 Q
Quantity = 14 +1 = 15
No. of pcs = 15 x 1/12 = 1.25 ~ 2 pcs per WF-1 each CR
use 2 x 3 = 6 pcs - 10mm Ø x 6m RSB
Weight = 6 x 3.7 = 22.2 kg
Summary Main Stirrups Total
F-1 530.32 - 530.32
SF-1 53.3 - 53.3
WF-1 33.3 22.2 55.5
639.12 kg

Reinf. Steel for Footing Tie Beam

FTB 1
Main Rebar: use 6 x 12 = 72 pcs - 16mm Ø x 6m RSB
Weight = 72 x 9.47 681.84 kg
Stirrups: Perimeter = 0.25(2) + 0.4(2) - 0.05(2)(4) + 0.1(2) = 1.1 m
Ratio = 1 pc : 5 Q
Quantity = (1 + 2 + 10 + 1)(2) = 28
No. of pcs = 28 x 1/5 = 5.6 ~ 6 pcs per FTB-1
use 6 x 12 = 72 pcs - 10mm Ø x 6m RSB
Weight = 72 x 3.7 266.40 kg
FTB 2
Main Rebar: use 10 x 7 = 70 pcs - 16mm Ø x 7.5m RSB
Weight = 70 x 11.8 828.80 kg
Stirrups: Perimeter = 0.25(2) + 0.4(2) - 0.05(2)(4) + 0.1(2) = 1.1 m
Ratio = 1 pc : 5 Q
Quantity = (1 + 5 +15 + 1)(2) = 44
No. of pcs = 44 x 1/5 = 8.8 ~ 9 pcs per FTB-2
use 9 x 7 = 63 pcs - 10mm Ø x 6m RSB
Weight = 63 x 3.7 233.1 kg
Summary Main Stirrups Total
FTB 1 681.84 266.4 948.24
FTB 2 828.8 233.1 1061.9
2,010.14 kg

Reinf. Steel for Column, PC, Stiffener

C-1
Main Rebar: use 8 x 14 = 112 pcs - 20mm Ø x 7.5m RSB
Weight = 112 x 18 2072 kg
Ties: Perimeter 1 = 0.35(4) - 0.05(2)(4) +0.1(2) = 1.2 m
Perimeter 2 = 0.25(4) + 0.1(2) = 1.2 m
Total Perimeter = 2.4 m
Ratio = 1 pc : 2 Q
Quantity = 22 + (6 + 9 + 1)(2) = 54
No. of pcs = 54 x 1/2 = 27 pcs per C-1
use 27 x 14 = 378 pcs - 10mm Ø x 6m RSB
Weight = 378 x 3. 1398.6 kg

SF-1
Main Rebar: use 4 x 5 = 20 pcs - 12mm Ø x 7.5m RSB
Weight = 20 x 6.6 133.2 kg
Ties: Perimeter = 0.5 m
Ratio = 1 pc : 12 Q
Quantity = 22 + (6 + 9 + 1)(2) = 54
No. of pcs = 54 x 1/12 = 4.5 ~ 5 pcs per SF-1
use 5 x 5 = 25 pcs - 10mm Ø x 6m RSB
Weight = 25 x 3.7 92.5 kg

PC
Main Rebar: use 2 x 2 = 4 pcs - 12mm Ø x 6m RSB
Weight = 4 x 5.33 21.32 kg
Ties: Perimeter = 0.25(2) + 0.3(2) - 0.05(2)(4) + 0.1(2) = 0.9 m
Ratio = 1 pc : 6 Q
Quantity = (1 + 2 + 4 + 1)(2) = 16
No. of pcs = 16 x 1/6 = 2.67 ~ 3 pcs per PC
use 3 x 2 = 6 pcs - 10mm Ø x 6m RSB
Weight = 6 x 3.7 = 22.2 kg

Stiffener
Main Rebar: use 4 x 4 = 16 pcs - 12mm Ø x 6m RSB
Weight = 16 x 5.3 85.28 kg
Ties: Perimeter = 0.2(2) + 0.3(2) - 0.05(2)(4) + 0.1(2) = 0.8 m
Ratio = 1 pc : 7 Q
Quantity = (1 + 2 + 7 + 1)(2) = 22
No. of pcs = 22 x 1/7 = 3.14 ~ 4 pcs per Stiffener
use 4 x 4 = 16 pcs - 10mm Ø x 6m RSB
Weight = 16 x 3.7 59.2 kg

Summary Main Ties Total


C-1 2072 1398.6 3470.6
SF-1 133.2 92.5 225.7
PC 21.32 22.2 43.52
Stiffener 85.28 59.2 144.48
3,884.30 kg

Reinf. Steel for RB and LRB

RB 1
Main Rebar: use 4 x 12 = 48 pcs - 16mm Ø x 6m RSB
Weight = 48 x 9.4 454.56 kg
Ties: Perimeter = 0.25(2) + 0.3(2) - 0.05(2)(4) + 0.1(2) = 0.9 m
Ratio = 1 pc : 6 Q
Quantity = (1 + 6 + 11+ 1)(2) = 38
No. of pcs = 38 x 1/6 = 6.33 ~ 7 pcs per RB 1
use 7 x 12 = 84 pcs - 10mm Ø x 6m RSB
Weight = 84 x 3.7 310.8 kg

RB 2
Main Rebar: use 9 x 7 = 63 pcs - 16mm Ø x 7.5m RSB
Weight = 63 x 11. 745.92 kg
Ties: Perimeter = 0.25(2) + 0.4(2) - 0.05(2)(4) + 0.1(2) = 1.1 m
Ratio = 1 pc : 5 Q
Quantity = (1 + 8 + 6 + 10 + 1)(2) = 52
No. of pcs = 52 x 1/5 = 10.4 ~ 11 pcs per RB 2
use 11 x 7 = 77 pcs - 10mm Ø x 6m RSB
Weight = 77 x 3.7 284.9 kg

LB-1
Main Rebar: use 2 x 3 = 6 pcs - 12mm Ø x 6m RSB
Weight = 6 x 5.33 31.98 kg
Ties: Perimeter = 0.5 m
Ratio = 1 pc : 12 Q
Quantity = (1 + 8 + 3 + 1)(2) = 26
No. of pcs = 26 x 1/12 = 9 pcs per LB-1
use 9 x 3 = 27 pcs - 10mm Ø x 6m RSB
Weight = 27 x 3.7 99.9 kg

LRB 1
Main Rebar: use 4 x 4 = 16 pcs - 16mm Ø x 6m RSB
Weight = 16 x 9.47 151.52 kg
Ties: Perimeter = 0.25(4) - 0.05(2)(4) + 0.1(2) = 0.8 m
Ratio = 1 pc : 7 Q
Quantity = (1 + 5 + 11 + 1)(2) = 36
No. of pcs = 36 x 1/7 = 5.14 ~ 6 pcs per RB 2
use 6 x 4 = 24 pcs - 10mm Ø x 6m RSB
Weight = 24 x 3.7 88.8 kg

Summary Main Stirrups Total


RB 1 454.56 310.8 765.36
RB 2 745.92 284.9 1030.82
LB-1 31.98 99.9 131.88
LRB 1 151.52 88.8 240.32
2,168.38 kg

Reinf. Steel for SOF, Corridor, and Ramp

SOF and CR No. of Spaces = 8.5/0.3 = 28.33 ~ 29 +1 = 30 pcs


Total Length = 30 x 2 x 9 x 3 = 1620 m
No. of pcs = 1620/6 x 1.25 = 337.5 pcs
Ramp No.of spaces = 2.4/03 = 8 +1 = 9 pcs
Total length = 9 x 2.4 x 1 x 2 = 44 m
No.of pcs = 44/6 x 1.2 = 9 pcs
346.5 pcs
x 3.7
Total 1282.05 kgs

Reinf. Steel for Septic Vault

No. of Rebars = 1.95 x 0.7 x 1.627 x 2 = 4.45


No. of Rebars = 2.15 x 0.7 x 1.627 x 3 = 7.35
No. of Rebars = 1.95 x 2.15 x 1.627 x 2 = 13.65
25.45 pcs - 10mm Ø x 6m RSB
x 3.7
94.165 kgs

903 (1) Forms and Falseworks

1000 (1) Soil Poisoning

V = 1.89 L (for 1 CL) x 3 = 5.67 L

1046 (2) a2 CHB Non Load Bearing (including Reinforcing Steel, 150 mm)

Wall Area 1 A = 7 x 2.8 x 4 = 78.40


Wall Area 2 A = 9 x 2.8 x 6 = 151.20
Wall Area 3 A = 1.1 x 2.8 x 5 = 15.40
Wall Area 3 A = 2 x 2.8 x 3 = 16.80
Top Exterior Wall = 7 x 1.8 = 12.60
Openings: D1 = 2.4 x 0.9 x 6 = -12.96
D2 = 2.1 x 0.7 x 3 = -4.40
W1 = 2.5 x 1.8 x 3 = -13.50
W2 = 1.2 x 1.8 x 9 = -19.44
W3 = 0.63 x 0.6 x 3 = -1.13
222.97 sq.m.

1010 (2) a Doors (Flush)

D2 A = 2.1 x 0.7 x 3 = 4.40 sq.m.


1010 (2) b Doors (Wood Panel)

D1 A = 2.4 x 0.9 x 6 = 12.96

1010 (1) Frames (Jambs, Sills, Head, Transoms and Mullions)

1009 (1) a Jalousie Windows (Glass)

W1 A = 2.5 x 1.8 x 3 = 13.50


W2 A = 1.2 x 1.8 x 9 = 19.44
W3 A = 0.63 x 0.6 x 3 = 1.13
34.07 sq.m.

1004 (2) a Finishing Hardware (Lockset)

1004 (2) e Finishing Hardware (Knobs)

1004 (2) g Finishing Hardware (Hinges)

1005 (5) Grille Window

(Please see computation for Jalousie Windows)

1053 (3) a1 G.I. Pipe Railings (38 mm dia.)

38mm dia GI Pipe Handrail 18.00 m.

1021 (1) a Cement Floor Finish (Plain)

Classroom A = 9 x 8.5 x 3 = 229.5


CR A = 2 x 1.1 x 3 = 6.6
Ramp A = 4 x 2.4 x 2 = 19.2
255.3 sq.m.

1027 (1) Cement Plaster Finish

Wall Area = 222.97 x 2 = 445.93


Top Exterior Wall = 12.60
458.53 sq.m.

1018 (1) Glazed Tiles and Trims

A = 1.6 x (1.1 + 2 + 1.1) x 3 = 20.16 sq.m.

1018 (2) Unglazed Tiles

A = 2 x 1.1 x 3 = 6.6 sq.m.

1003 (1) a1 Ceiling (4.5mm, Metal Frame, Fiber Cement)


Classroom A = 9 x 9.7 x 3 = 261.9
Eaves A = 0.4 x 9.7 x 2 = 7.76
269.66 sq.m.

1003 (2) d2 Wall (6mm, Wood Frame, Marine Plywood)

Blackboard with Chalkdust A = 4.88 x 1.3 x 3 = 19.03 sq.m.

1014 (1) b1 Prepainted Metal Sheets (above 0.427 mm thk, Corrugated Type, Long

Classroom A = 2 x 5.65 x 9 x 3 = 915.30


Eaves A = 2 x 0.4 x 5.65 x 2 = 9.04
924.34 sq.m.

1047 (2) a Structural Steel (Trusses)

For 1 truss: Weight


2.5" x 2.5" x1/4" Angle Bar 6 pcs 37.62
2" x 2" x 1/4" Angle Bar 6 pcs 29.7
1047 (2) b Structural Steel (Purlins)

Weight
150 x 65 x 20 x 2mm LC Purlins 115.5 pcs 29.39
75 x 75 x 130mm Clip Angle 18 pcs 45.48
255 x 90 x 25 x 5mm thk Channel Be 10.5 pcs 109.50

1047 (6) Metal Structure Accessories (Steel Plates)

For 1 truss: Weight


Angular Base Plate (250 x 300 x 3 pcs 7.07
Long Anchor Bolts (300mm x 16mm
12mm) 12 pcs 0.48
Long Anchor Bolts (150mm x 12mm di
dia) 2 pcs 0.23
Gusset Plate (150 x 250 x 10mm) 3 pcs 2.944
Gusset Plate (300 x 300 x 10mm) 2 pcs 7.065
Gusset Plate (400 x 500 x 10mm) 1 pcs 15.7
Gusset Plate (250 x 250 x 10mm) 4 pcs 4.906

1047 (7) b Metal Structure Accessories (Sagrods)

Weight
12mm dia x 0.6m Sag Rod 336 pcs 0.640
with Nuts and Washers

1047 (4) Metal Structure Accessories (Cross Bracing)

L = sq. rt. of (4.5^2 + 3.5^2) = 5.7m


no. of pcs = 8 x 3 = 24 pcs - 16mm dia x 7.5m Cross Bracing
Weight = 24 x 11.84 = 284.16 kg

1047 (3) c Metal Structure Accessories (Turnbuckle)

Q=8x3= 24.00 pcs.

1032 (1) a Painting Works (Masonry/Concrete)

(Please see computation for Cement Plaster Finish)

1033 (1) b Painting Works (Wood)

A = 61.34 sq.m.

1034 (1) c Painting Works (Steel)

A = 37.67 sq.m.

1100 (30) Conduits, Boxes, and Fittings


1101 (42) Wires and Wiring Devices

1103 (1) Lighting Fixtures

1102 (1) b1 Panel Board with Main and Branch Breakers (Bolt-on Type, NEMA 1, Flu

1200 (15) b Oscillating (Wall Fan)

Wall Fans = 2 x 3 = 6 sets

1002 (28) Cold Water Lines

1001 (8) Sewer Line Works

1002 (8) Plumbing Fixtures

Prepared by:

IRENE P. PARCO
Engineer II
public of the Philippines
OF PUBLIC WORKS AND HIGHWAYS
AMARINES SUR IV
CT ENGINEERING OFFICE
REGIONAL OFFICE V
resita, Baao, Camarines Sur

NTITY COMPUTATION

EY THREE (3) CLASSROOM SCHOOL BUILDING

1.00 L.S.

2.00 each

3.17 months

1.00 L.S.

1.00 each

1.00 L.S.

34.10 cu.m.

30.23 cu.m.

25% compaction factor


cu.m.

32.24 cu.m.
2.34 cu.m.

32.49 cu.m.
10.30 cu.m.

11.97 cu.m.

10.54 cu.m.

10,078.16 kgs.

639.12 kgs.
2,010.14 kgs.
3,884.30 kgs.
2,168.38 kgs.
1,282.05 kgs.

94.17 kgs.

pcs - 10mm Ø x 6m RSB


1.00 L.S.

5.67 liters

222.97 sq.m.

4.40 sq.m.
12.96 sq.m.

6.00 sets

34.07 sq.m.

6.00 sets

9.00 sets

36.00 sets

34.07 sq.m.

18.00 m.

255.30 sq.m.

458.53 sq.m.

20.16 sq.m.

6.60 sq.m.

269.66 sq.m.
19.03 sq.m.

924.34 sq.m.

2,827.44 kgs.

Total Weight
kg 225.72
kg 178.2
403.92 kg
x 7 trusses
2827.44 kg
5,362.94 kgs.

Total Weight
kg 3,394.55
kg 818.64
kg 1,149.75
5,362.94 kg

599.49 kgs.

Total Weight
kg 21.20
kg 5.70
kg 0.46
kg 8.83
kg 14.13
kg 15.70
kg 19.62
85.64 kg
x 7 trusses
599.49 kg

214.91 kgs.

Total Weight
kg 214.91 kg

284.16 kgs.

24.00 pcs.

458.53 sq.m.

61.34 sq.m.

37.67 sq.m.

1.00 L.S.
1.00 L.S.

1.00 L.S.

1.00 set

6.00 sets

1.00 L.S.

1.00 L.S.

1.00 L.S.
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HI
CAMARINES SUR IV
DISTRICT ENGINEERING OFFIC
REGIONAL OFFICE V
Sta. Teresita, Baao, Camarines Su

CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSR


San Vicente Elementary School, San Vicente, Nab

APPROVED BUDGET FOR THE CONT

ESTIMATED MARK-UPS IN PER


ITEM NO. DESCRIPTION QUANTITY UNIT
DIRECT COST OCM
I. FACILITIES FOR THE ENGINEER
A.1.1 (3) Construction of Field Office for the Engineer 1.00 L.S. 22,624.00 0%
TOTAL FOR PART I 22,624.00
II. OTHER GENERAL REQUIREMENTS
B.5 Project Billboard/Signboard 2.00 each 3,158.92 15%
B.7 Occupational Safety and Health Program 3.17 months 13,944.08 0%
B.9 Mobilization/Demoblization 1.00 L.S. 12,471.36 0%
B.16 Recognition Plate/Project Marker 1.00 each 1,658.92 15%
TOTAL FOR PART II 31,233.28
III. CIVIL, MECHANICAL, ELECTRICAL, AND SANITARY WORKS
DIVISION I - GENERAL
A. EARTHWORK
801 (1) Removal of Structures and Obstruction 1.00 L.S. 15,799.10 15%
803 (1) a Structure Excavation (Common Soil) 34.10 cu.m. 14,081.54 15%
804 (1) b Embankment (from Borrow) 30.23 cu.m. 16,637.55 15%
804 (4) Gravel Fill 32.24 cu.m. 29,780.35 15%

Page 239 of 248


Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HI
CAMARINES SUR IV
DISTRICT ENGINEERING OFFIC
REGIONAL OFFICE V
Sta. Teresita, Baao, Camarines Su

CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSR


San Vicente Elementary School, San Vicente, Nab

APPROVED BUDGET FOR THE CONT

ESTIMATED MARK-UPS IN PER


ITEM NO. DESCRIPTION QUANTITY UNIT
DIRECT COST OCM
TOTAL FOR PART III - A 76,298.54
B. PLAIN AND REINFORCED CONCRETE WORK
900 (7) Reinforced Concrete 2.34 cu.m. 11,057.48 15%
900 (1) a2 Structural Concrete for Footings and Slab on Fill (Cla 32.49 cu.m. 150,841.45 15%
900 (1) a3 Structural Concrete for Footing Tie Beams (Class A, 10.30 cu.m. 45,066.54 15%
900 (1) a4 Structural Concrete for Columns (Class A, 7 days) 11.97 cu.m. 57,078.61 15%
900 (1) b6 Structural Concrete for Beams/Girders (Class A, 14 d 10.54 cu.m. 47,370.45 15%
902 (1) a1 Reinforcing Steel (Deformed, Grade 40) 10,078.16 kgs. 723,538.35 15%
903 (1) Forms and Falseworks 1.00 L.S. 60,048.83 15%
TOTAL FOR PART III - B 1,095,001.72
DIVISION II - BUILDINGS
C. FINISHING AND OTHER CIVIL WORKS
1000 (1) Soil Poisoning 5.67 liters 27,168.95 15%
1046 (2) a2 CHB Non Load Bearing (including Reinforcing Steel, 222.97 sq.m. 115,915.94 15%
1010 (2) a Doors (Flush) 4.40 sq.m. 5,406.31 15%
1010 (2) b Doors (Wood Panel) 12.96 sq.m. 24,422.70 15%

Page 240 of 248


Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HI
CAMARINES SUR IV
DISTRICT ENGINEERING OFFIC
REGIONAL OFFICE V
Sta. Teresita, Baao, Camarines Su

CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSR


San Vicente Elementary School, San Vicente, Nab

APPROVED BUDGET FOR THE CONT

ESTIMATED MARK-UPS IN PER


ITEM NO. DESCRIPTION QUANTITY UNIT
DIRECT COST OCM
1010 (1) Frames (Jambs, Sills, Head, Transoms and Mullions) 6.00 sets 2,483.97 15%
1009 (1) a Jalousie Windows (Glass) 34.07 sq.m. 27,991.79 15%
1004 (2) a Finishing Hardware (Lockset) 6.00 sets 3,634.53 15%
1004 (2) e Finishing Hardware (Knobs) 9.00 sets 11,031.80 15%
1004 (2) g Finishing Hardware (Hinges) 36.00 sets 9,927.18 15%
1005 (5) Grille Window 34.07 sq.m. 60,970.02 15%
1053 (3) a1 G.I. Pipe Railings (38 mm dia.) 18.00 m. 6,658.42 15%
1021 (1) a Cement Floor Finish (Plain) 255.30 sq.m. 34,494.23 15%
1027 (1) Cement Plaster Finish 458.53 sq.m. 46,028.41 15%
1018 (1) Glazed Tiles and Trims 20.16 sq.m. 26,495.33 15%
1018 (2) Unglazed Tiles 6.60 sq.m. 8,674.07 15%
1003 (1) a1 Ceiling (4.5mm, Metal Frame, Fiber Cement) 269.66 sq.m. 160,359.33 15%

Page 241 of 248


Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HI
CAMARINES SUR IV
DISTRICT ENGINEERING OFFIC
REGIONAL OFFICE V
Sta. Teresita, Baao, Camarines Su

CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSR


San Vicente Elementary School, San Vicente, Nab

APPROVED BUDGET FOR THE CONT

ESTIMATED MARK-UPS IN PER


ITEM NO. DESCRIPTION QUANTITY UNIT
DIRECT COST OCM
1003 (2) d2 Wall (6mm, Wood Frame, Marine Plywood) 19.03 sq.m. 15,854.60 15%
1014 (1) b1 Prepainted Metal Sheets (above 0.427 mm thk, Corr 269.66 sq.m. 242,760.77 15%
1047 (2) a Structural Steel (Trusses) 2,827.44 kgs. 209,821.79 15%
1047 (2) b Structural Steel (Purlins) 5,362.94 kgs. 335,841.14 15%
1047 (6) Metal Structure Accessories (Steel Plates) 599.49 kgs. 37,437.43 15%
1047 (7) b Metal Structure Accessories (Sagrods) 214.91 kgs. 15,643.22 15%
1047 (4) Metal Structure Accessories (Cross Bracing) 284.16 kgs. 12,200.76 15%
1047 (3) c Metal Structure Accessories (Turnbuckle) 24.00 pcs. 6,228.68 15%
1032 (1) a Painting Works (Masonry/Concrete) 458.53 sq.m. 41,636.46 15%
1033 (1) b Painting Works (Wood) 61.34 sq.m. 21,032.55 15%
1034 (1) c Painting Works (Steel) 37.67 sq.m. 7,134.95 15%
1002 (28) Cold Water Lines 1.00 L.S. 13,535.12 15%
1001 (8) Sewer Line Works 1.00 L.S. 23,694.24 15%
1002 (8) Plumbing Fixtures 1.00 L.S. 41,859.06 15%
TOTAL FOR PART III - C 1,596,343.75
D. ELECTRICAL

Page 242 of 248


Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HI
CAMARINES SUR IV
DISTRICT ENGINEERING OFFIC
REGIONAL OFFICE V
Sta. Teresita, Baao, Camarines Su

CONSTRUCTION OF ONE (1) STOREY THREE (3) CLASSR


San Vicente Elementary School, San Vicente, Nab

APPROVED BUDGET FOR THE CONT

ESTIMATED MARK-UPS IN PER


ITEM NO. DESCRIPTION QUANTITY UNIT
DIRECT COST OCM
1100 (30) Conduits, Boxes, and Fittings 1.00 L.S. 12,637.12 15%
1101 (42) Wires and Wiring Devices 1.00 L.S. 21,956.12 15%
1103 (1) Lighting Fixtures 1.00 L.S. 17,176.53 15%
1102 (1) b1 Panel Board with Main and Branch Breakers (Bolt-on 1.00 set 1,493.04 15%
TOTAL FOR PART III - D 53,262.81
E. MECHANICAL
1200 (15) b Oscillating (Wall Fan) 6.00 sets 15,154.53 15%
TOTAL FOR PART III - E 15,154.53
TOTAL 2,889,918.63

Page 243 of 248


c of the Philippines
UBLIC WORKS AND HIGHWAYS
ARINES SUR IV
ENGINEERING OFFICE
IONAL OFFICE V
a, Baao, Camarines Sur

EY THREE (3) CLASSROOM SCHOOL BUILDING


ool, San Vicente, Nabua, Camarines Sur

DGET FOR THE CONTRACT

MARK-UPS IN PERCENT TOTAL MARK-UP TOTAL INDIRECT


VAT TOTAL COST UNIT COST
PROFIT % VALUE COST

10% 10% 2,262.40 1,244.32 3,506.72 26,130.72 26,130.72


2,262.40 1,244.32 3,506.72 26,130.72

10% 25% 789.73 197.43 987.16 4,146.08 2,073.04


10% 10% 1,394.41 766.92 2,161.33 16,105.41 5,085.92
0% 0% 0.00 623.57 623.57 13,094.93 13,094.93
10% 25% 414.73 103.68 518.41 2,177.33 2,177.33
2,598.87 1,691.61 4,290.48 35,523.76

10% 25% 3,949.78 987.44 4,937.22 20,736.32 20,736.32


10% 25% 3,520.39 880.10 4,400.48 18,482.03 541.98
10% 25% 4,159.39 1,039.85 5,199.23 21,836.78 722.30
10% 25% 7,445.09 1,861.27 9,306.36 39,086.70 1,212.44

Page 244 of 248


c of the Philippines
UBLIC WORKS AND HIGHWAYS
ARINES SUR IV
ENGINEERING OFFICE
IONAL OFFICE V
a, Baao, Camarines Sur

EY THREE (3) CLASSROOM SCHOOL BUILDING


ool, San Vicente, Nabua, Camarines Sur

DGET FOR THE CONTRACT

MARK-UPS IN PERCENT TOTAL MARK-UP TOTAL INDIRECT


VAT TOTAL COST UNIT COST
PROFIT % VALUE COST
19,074.64 4,768.66 23,843.29 100,141.84

10% 25% 2,764.37 691.09 3,455.46 14,512.94 6,190.21


10% 25% 37,710.36 9,427.59 47,137.95 197,979.41 6,094.21
10% 25% 11,266.64 2,816.66 14,083.30 59,149.84 5,742.70
10% 25% 14,269.65 3,567.41 17,837.07 74,915.68 6,260.97
10% 25% 11,842.61 2,960.65 14,803.27 62,173.72 5,897.44
10% 25% 180,884.59 45,221.15 226,105.73 949,644.08 94.23
10% 25% 15,012.21 3,753.05 18,765.26 78,814.09 78,814.09
273,750.43 68,437.61 342,188.04 1,437,189.76

10% 25% 6,792.24 1,698.06 8,490.30 35,659.24 6,289.11


10% 25% 28,978.98 7,244.75 36,223.73 152,139.67 682.34
10% 25% 1,351.58 337.89 1,689.47 7,095.78 1,612.68
10% 25% 6,105.68 1,526.42 7,632.10 32,054.80 2,473.36

Page 245 of 248


c of the Philippines
UBLIC WORKS AND HIGHWAYS
ARINES SUR IV
ENGINEERING OFFICE
IONAL OFFICE V
a, Baao, Camarines Sur

EY THREE (3) CLASSROOM SCHOOL BUILDING


ool, San Vicente, Nabua, Camarines Sur

DGET FOR THE CONTRACT

MARK-UPS IN PERCENT TOTAL MARK-UP TOTAL INDIRECT


VAT TOTAL COST UNIT COST
PROFIT % VALUE COST
10% 25% 620.99 155.25 776.24 3,260.22 543.37
10% 25% 6,997.95 1,749.49 8,747.43 36,739.23 1,078.22
10% 25% 908.63 227.16 1,135.79 4,770.32 795.05
10% 25% 2,757.95 689.49 3,447.44 14,479.23 1,608.80
10% 25% 2,481.80 620.45 3,102.24 13,029.42 361.93
10% 25% 15,242.51 3,810.63 19,053.13 80,023.16 2,348.51
10% 25% 1,664.60 416.15 2,080.76 8,739.17 485.51
10% 25% 8,623.56 2,155.89 10,779.45 45,273.68 177.34
10% 25% 11,507.10 2,876.78 14,383.88 60,412.28 131.75
10% 25% 6,623.83 1,655.96 8,279.79 34,775.12 1,724.96
10% 25% 2,168.52 542.13 2,710.65 11,384.71 1,724.96
10% 25% 40,089.83 10,022.46 50,112.29 210,471.62 780.51

Page 246 of 248


c of the Philippines
UBLIC WORKS AND HIGHWAYS
ARINES SUR IV
ENGINEERING OFFICE
IONAL OFFICE V
a, Baao, Camarines Sur

EY THREE (3) CLASSROOM SCHOOL BUILDING


ool, San Vicente, Nabua, Camarines Sur

DGET FOR THE CONTRACT

MARK-UPS IN PERCENT TOTAL MARK-UP TOTAL INDIRECT


VAT TOTAL COST UNIT COST
PROFIT % VALUE COST
10% 25% 3,963.65 990.91 4,954.56 20,809.16 1,093.38
10% 25% 60,690.19 15,172.55 75,862.74 318,623.51 1,181.57
10% 25% 52,455.45 13,113.86 65,569.31 275,391.10 97.40
10% 25% 83,960.29 20,990.07 104,950.36 440,791.50 82.19
10% 25% 9,359.36 2,339.84 11,699.20 49,136.63 81.96
10% 25% 3,910.80 977.70 4,888.51 20,531.73 95.54
10% 25% 3,050.19 762.55 3,812.74 16,013.50 56.35
10% 25% 1,557.17 389.29 1,946.46 8,175.14 340.63
10% 25% 10,409.12 2,602.28 13,011.40 54,647.86 119.18
10% 25% 5,258.14 1,314.53 6,572.67 27,605.22 450.04
10% 25% 1,783.74 445.93 2,229.67 9,364.63 248.60
10% 25% 3,383.78 845.95 4,229.73 17,764.85 17,764.85
10% 25% 5,923.56 1,480.89 7,404.45 31,098.69 31,098.69
10% 25% 10,464.77 2,616.19 13,080.96 54,940.02 54,940.02
399,085.94 99,771.48 498,857.42 2,095,201.17

Page 247 of 248


c of the Philippines
UBLIC WORKS AND HIGHWAYS
ARINES SUR IV
ENGINEERING OFFICE
IONAL OFFICE V
a, Baao, Camarines Sur

EY THREE (3) CLASSROOM SCHOOL BUILDING


ool, San Vicente, Nabua, Camarines Sur

DGET FOR THE CONTRACT

MARK-UPS IN PERCENT TOTAL MARK-UP TOTAL INDIRECT


VAT TOTAL COST UNIT COST
PROFIT % VALUE COST
10% 25% 3,159.28 789.82 3,949.10 16,586.22 16,586.22
10% 25% 5,489.03 1,372.26 6,861.29 28,817.41 28,817.41
10% 25% 4,294.13 1,073.53 5,367.67 22,544.20 22,544.20
10% 25% 373.26 93.32 466.58 1,959.62 1,959.62
13,315.70 3,328.93 16,644.63 69,907.44

10% 25% 3,788.63 947.16 4,735.79 19,890.32 3,315.05


3,788.63 947.16 4,735.79 19,890.32
713,876.61 180,189.76 894,066.37 3,783,985.00

Page 248 of 248