Vous êtes sur la page 1sur 234

Department of Public Works and Highways

Bureau : DPWH
Region : IX
District : Zamboanga del Norte 2nd DEO
INDIVIDUAL PROGRAM OF WORKS
(For All Types of Project)

Date :

NAME/LOCATION OF PROJECT: Appropriation 2,500


Source of Fund FY 20
Construction of a Multi-Purposed Building(Livelihood
Issued Obligation Authority
center)
Barangay Poblacion, Tampilisan, Zamboanga del
Released
Norte
Mode of Implementation By C
Calendar Days to Complete 85 Cale
Desirable Starting Date Upon A
PROJECT CATEGORY:
MULTI-PURPOSED BUILDING
PROJECT DESCRIPTION:
Scope of Work :
Construction of One Unit Two(2) Storey
(livelihood Center) Multi-Purposed Building

MINIMUM EQUIPMENT REQUIRED: No. MINIMUM PERSONNEL REQUIRED:


Bar Cutter 1 Project Engineer
Bar Bender 1 Foreman
Welding Machine 1 Geometric Surveyor
Dumptruck 1 Materials Laboratory Technician
One Conc. Bagger Mixer 1 Part-Time Safety Practitioner
Conc. Vibrator 1 First Aider
Transit Mixer 1 Skilled Laborer
Unskilled Laborer
ESTIMATED COST OF PROPOSED WORK
% of DIRECT COST
ITEM No. DESCRIPTION UNIT QUANTITY
Total TOTAL U

Excavation of Footing, Tie Beam and Wall


803 Cu. M. 69.00
Footing
804(a) Backfilling of Excavation Materials Cu. M. 52.00
804(b) Gravel Bedding (100mm thick) Cu. M. 13.00
804(c) Embankment Cu. M. 35.00
900(a) R.C. for Footing & WF Cu. M. 16.00
900(b) R.C. for Column Cu. M. 7.00
900(c) R.C. for 2nd floor beam & LB Cu. M 5.50
900(e) R.C. for Slab on Fill Cu. M. 7.00
900(f) R.C. for Tie Beams Cu. M 2.00
900(g) R.C. for 2nd Floor Slab Cu. M 9.00
900(h) R.C. for Stair Cu. M 2.00
900(i) R.C. for Canopy Cu. M 1.00
902(a) R.S. Footing & WF Kgs. 550.00
902(b) R.S. for Column Kgs. 1,963.00
902(c) R.S. for 2nd floor beam & LB Kgs. 1,361.00
902(e) R.S. for Slab for Slab on Fill Kgs. 253.00
902(f) R.S. for Footing Tie Beam Kgs. 514.00
902(g) R.S. for 2nd Floor Slab Kgs. 987.00
902(h) R.S. for Stair Kgs. 467.00
902(i) R.S. for Canopy Kgs. 63.00
1000(a) Soil Poisoning Sq. M. 83.00
1002 Plumbing Works Ln. M. 78.00
1002-a Plumbing Works (Septic Vault) Cu. M. 8.00
1003 Carpentry Sq. M. 189.00
1009(1) Glass Fixed Windows Sq. M. 59.00
1010(a) Doors & Windows Accessories L.S. 1.00
1010(b) Doors Sq. M. 6.00

1013 Pre-painted Metal Sheets sq.m. 167.00

1021 Plain Cement Finish Sq. M. 144.00

1027 Cement Plaster Finish Sq. M. 212.00

1032(a-1) Masonry Painting Sq. M. 199.00

1032(a-2) Wooden Painting Sq. M. 189.00

1032(a-3) Metal Painting Sq. M. 52.00

1044(1) False Works and Scaffolding Works L.S. 1.00

1046 (2) Masonry Works(100mm CHB) Sq. M. 106.00

1047 (2) Metal Structures Kgs. 1,210.00

1100 Conduit, Boxes and Fittings Ln. M. 123.00

1101 Wires and Wiring Devices Ln. M. 410.00

1102 Paneboard and Cabinets Circuit 8.00

1102(a) Lightning Fixtures Sets 39.00

1208(2) Steel Railings Lin.M. 108.00

Provision of Field Office for the Engineer


A.1.1(8) month 2.83
(Rental Basis)
B.5 Project Billboard No. 1.00

B.7 Occupational Safety and Health Program L.S. 1.00

B.9 Mobilization/Demobilization L. S. 1.00


c Works and Highways

GRAM OF WORKS
es of Project)

2,500,000.00
FY 2018(GAA)

By Contract
Calendar Days
Upon Approval

SED BUILDING

No.
1
1
1
1
1
1
3
4
F PROPOSED WORK
DIRECT COST
UNIT COST
Department of Public Works and Highways
Bureau : DPWH
Region : IX
District : Zamboanga del Norte 2nd DEO

INDIVIDUAL PROGRAM OF WORKS


(For All Types of Project)

Date :

NAME/LOCATION OF PROJECT: Appropriation 2,80

Source of Fund DepEd CY 2

Issued Obligation Authority


Construction of Two (2) Storey 6 Classroom School Building Released

Dela Paz Elementary School, Liloy, ZN Mode of Implementation By

Calendar Days to Complete 110

Desirable Starting Date Upon

PROJECT CATEGORY:

BUILDING

PROJECT DESCRIPTION:
Scope of Work : Construction One Unit 3 Classroom Building

MINIMUM EQUIPMENT REQUIRED: MINIMUM PERSONNEL REQUIR


Transit Mixer 1 Project Engineer
Bar Cutter 1 Foreman
Bar Bender 1 Geometric Surveyor
Welding Machine 1 Materials Laboratory Technician
Dumptruck 1 Part-Time Safety Practitioner
First Aider
Skilled Labors
Unskilled Labors
% of DIRECT COS
ITEM No. DESCRIPTION UNIT QUANTITY
Total TOTAL

803 Excavation of Footing and Wall Footing 1.51 Cu. M. 198.73 99,044.00

804(a) Backfilling of Excavation Materials 0.30 Cu. M. 169.67 20,037.36

804(b) Gravel Bedding (100mm thick) 0.38 Cu. M. 31.25 24,840.80


804( c) Embackment 0.45 Cu. M. 31.25 29,321.52

900 (a) R.C. Column Footing 1.79 Cu. M. 22.82 117,555.36

900(b) RC wall Footing 0.25 Cu. M. 2.89 16,373.60

900 ( c) RC Column 3.66 Cu. M. 33.18 240,588.48

900(d) RC Beams 4.31 Cu.M 49.38 283,512.52

900 (e) R.C. Slab on Fill 2.54 Cu. M. 31.54 167,179.84

900 (f) R.C. Tie Beam 1.91 Cu. M. 23.36 125,384.88

900 (g) R.C. Stairs 0.52 Cu. M. 4.49 33,948.72

900 (h) R.C. Suspended Slab 3.07 Cu. M. 29.17 201,546.80

900 (i) R.C. Sunbreaker 0.36 Cu. M. 2.33 23,673.48

403 (a) Steel Trusses 9.00 Kgs. 6,739.53 591,254.92

404 (a) Reinforcing Steel Column Footing 1.29 Kgs. 1,394.00 84,728.53

404(b) Reinforcing Steel for Wall Footing 0.13 Kgs. 127.92 8,637.20

404( c) Reinforcing Steel for Column 12.84 Kgs. 14,964.96 843,616.24

404(d) Reinforcing Steel for Beams 7.78 Kgs. 9,163.35 511,628.71

404 (e) Reinforcing Steel for Slab on Fill 0.98 Kgs. 1,032.30 64,707.06

404 (f) Reinforcing Steel for Footing Tie Beam 4.30 Kgs. 4,878.07 282,609.89

404 (g) Reinforcing Steel for Stairs 0.69 Kgs. 780.68 45,449.72

404 (h) Reinforcing Steel for Suspended Slab 2.86 Kgs. 2,960.00 187,856.16

404 (i) Reinforcing Steel for Sunbreaker 0.23 Kgs. 236.80 14,985.36

506(1) Masonry Works(CHB) 7.94 Sq.M. 597.00 521,930.98

1000a Soil Poisoning 0.14 Sq. M. 312.51 9,504.16

1002 Plumbing Works 1.00 L.S. 1.00 65,416.00

1002-a Plumbing Works (Septic Vault & Area Drain) 1.67 L.S. 1.00 109,569.00

1003 Carpentry 3.14 L.S. 1.00 206,284.80

1009(a) Glass Jalousie Windows 1.29 Sq. M. 64.80 84,879.84

1010(a) Door & Window Frames Accessories 1.10 L.S. 1.00 72,127.20
1010(b) Doors 1.07 Sets 23.00 70,197.42

1013 Corrugated Metal Roofing 5.22 Sq. M. 405.76 342,970.96

1013.2.4 Roofing Insulation 0.81 Sq.M. 353.03 53,016.01

1018(a) Ceramic Glazed Tiles 0.77 Sq.M. 72.50 50,492.20

1018(b) Ceramic Unglazed Tiles 0.52 Sq.M. 22.00 34,051.20

1021 Plane Finish Floor Cement 1.32 Sq.M. 613.66 86,785.60

1027 Cement Plaster Finish 3.22 Sq.M. 1,530.40 211,892.80

1032(a-1) Masonry Painting 1.20 Sq.M. 2,142.56 79,016.96

1032(a-2) Wooden Painting 0.51 Sq.M. 546.67 33,345.54

1032 (a-3) Steel & Roof Painting 0.53 Sq.M. 696.40 35,112.72

1100 Conduit, Boxes and Fittings 0.55 L.S. 1.00 36,409.00

1101 Wires and Wiring Devices 1.52 L.S. 1.00 99,842.48

1102 Panelboard and Cabinets 0.14 L.S. 1.00 9,503.96

1102(a) Lightning Fixtures 1.11 L.S. 1.00 72,731.60

SPL-1 Steel Railings 2.04 Lin.M. 34.00 133,928.32

SPL-2 Steel for Fire Excape Stair 1.08 L.S 1.00 71,308.08

SPL-3 Project Billboard 0.11 Nos. 2.00 7,146.53

SPL-4 Personal Protective Equipment (PPE) 0.75 L.S. 1.00 49,183.08

SPL-5 Mobilization/Demobilization 0.11 L. S. 1.00 7,500.00

100.00 6,572,627.59
c Works and Highways
DPWH
IX
Zamboanga del Norte 2nd DEO

OGRAM OF WORKS
es of Project)

2,802,592.44

DepEd CY 2015 BEFF, Batch 6

By Contract

Calendar Days

Upon Approval

LDING

MINIMUM PERSONNEL REQUIRED:


1
1
1
1
1
1
4
5
DIRECT COST
UNIT COST

498.38

118.10

794.88
938.29

5,150.52

5,665.61

7,251.01

5,741.44

5,301.24

5,367.50

7,560.96

6,910.57

10,160.29

87.73

60.78

67.52

56.37

55.83

62.68

57.93

58.22

63.46

63.28

874.26

30.41

65,416.00

109,569.00

206,284.80

1,309.87

72,127.20
3,052.06

845.26

150.17

696.44

1,547.78

141.42

138.46

36.88

61.00

50.42

36,409.00

99,842.48

9,503.96

72,731.60

3,939.07

71,308.08

3,573.27

49,183.08

7,500.00
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 803 Excavation of Footing and

Unit of Measurement : Cu. M.

Output per day : 4.00

Quantity : 198.73

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Unskilled Labor 4

(No. of Man-Days) = 250.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:
D UNIT PRICE ANALYSIS (DUPA)

Excavation of Footing and Wall Footing

No. of Days Daily Rate Amount

50 P 611.92 P 30,596.00

50 342.24 68,448.00

Sub-Total: P 99,044.00

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 99,044.00

Quantity Unit Cost Amount


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P -

P 99,044.00

498.38

6.61 % of D 6,543.95

8.00 % of D 7,923.52

5.00 % of (G+F+D) 5,675.57

(D+F+G+H) P 119,187.05

I/Qty P 599.74
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 804(a) Backfilling of Excavation

Unit of Measurement : Cu. M.

Output per day : 8.32

Quantity : 169.67

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Unskilled Labor 1

(No. of Man-Days) = 42.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:
D UNIT PRICE ANALYSIS (DUPA)

Backfilling of Excavation Materials

No. of Days Daily Rate Amount

21 P 611.92 P 12,850.32

21 342.24 7,187.04

Sub-Total: P 20,037.36

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 20,037.36

Quantity Unit Cost Amount


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P -

P 20,037.36

118.10

6.61 % of D 1,323.89

8.00 % of D 1,602.99

5.00 % of (G+F+D) 1,148.21

(D+F+G+H) P 24,112.45

I/Qty P 142.11
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 804(b) Gravel Bedding (100mm

Unit of Measurement : Cu. M.

Output per day : 18.92

Quantity : 31.25

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Unskilled Labor 2

(No. of Man-Days) = 6.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Subbase Materials (15 % Shrinkage Factor) Cu.M.


D UNIT PRICE ANALYSIS (DUPA)

Gravel Bedding (100mm thick)

No. of Days Daily Rate Amount

2 P 611.92 P 1,223.84

2 342.24 1,368.96

Sub-Total: P 2,592.80

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 2,592.80

Quantity Unit Cost Amount

36.00 P 618.00 P 22,248.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 22,248.00

P 24,840.80

794.88

6.61 % of D 1,641.26

8.00 % of D 1,987.26

5.00 % of (G+F+D) 1,423.47

(D+F+G+H) P 29,892.79

I/Qty P 956.54
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 804( c) Embackment

Unit of Measurement : Cu. M.

Output per day : 12.50

Quantity : 31.25

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor 1

c. Unskilled Laborers 4

(No. of Man-Days) = 18.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Subbase Materials (15 % Shrinkage Factor) Cu.M.


D UNIT PRICE ANALYSIS (DUPA)

Embackment

No. of Days Daily Rate Amount

3 P 611.92 P 1,835.76

3 443.20 1,329.60

3 325.68 3,908.16

Sub-Total: P 7,073.52

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 7,073.52

Quantity Unit Cost Amount

36.00 P 618.00 P 22,248.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 22,248.00

P 29,321.52

938.29

6.61 % of D 1,937.31

8.00 % of D 2,345.72

5.00 % of (G+F+D) 1,680.23

(D+F+G+H) P 35,284.78

I/Qty P 1,129.11
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900 (a) R.C. Column Footing

Unit of Measurement : Cu. M.

Output per day : 0.88

Quantity : 22.82

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Mason) 1

c. Unskilled Labor 1

(No. of Man-Days) = 78.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Portland Cement Bags

b. Sand Cu.m.

c. Gravel Cu.m.
D UNIT PRICE ANALYSIS (DUPA)

R.C. Column Footing

No. of Days Daily Rate Amount

26 P 611.92 P 15,909.92

26 443.20 11,523.20

26 342.24 8,898.24

Sub-Total: P 36,331.36

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 36,331.36

Quantity Unit Cost Amount

184.00 P 261.00 P 48,024.00

12.00 850.00 10,200.00

23.00 1,000.00 23,000.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 81,224.00

P 117,555.36

5,150.52

6.61 % of D 7,767.02

8.00 % of D 9,404.43

5.00 % of (G+F+D) 6,736.34

(D+F+G+H) P 141,463.15

I/Qty P 6,198.00
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(b) RC wall Footing

Unit of Measurement : Cu. M.

Output per day : 1.64

Quantity : 2.89

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Mason) 2

c. Unskilled Labor 2

(No. of Man-Hours) = 10.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Portland Cement bags

b. Sand cu.m.

c. Gravel cu.m.
D UNIT PRICE ANALYSIS (DUPA)

RC wall Footing

No. of Days Daily Rate Amount

2.00 P 611.92 P 1,223.84

2.00 443.20 1,772.80

2.00 342.24 1,368.96

Sub-Total: P 4,365.60

No. of Days Daily Rate Amount

Sub-Total (A + B): 4,365.60

Quantity Unit Cost Amount

28.00 P 261.00 P 7,308.00

2.00 850.00 1,700.00

3.00 1,000.00 3,000.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 12,008.00

P 16,373.60

5,665.61

6.61 % of D 1,081.82

8.00 % of D 1,309.89

5.00 % of (G+F+D) 938.27

(D+F+G+H) P 19,703.58

I/Qty P 6,817.85
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900 ( c) RC Column

Unit of Measurement : Cu. M.

Output per day : 0.83

Quantity : 33.18

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Mason/Carpenter) 2

c. Unskilled Labor 3

(No. of Man-Hours) = 246.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Portland Cement bags

b. Sand cu.m.

c. Gravel cu.m.

d. Coco Lumber bd.ft.


D UNIT PRICE ANALYSIS (DUPA)

No. of Days Daily Rate Amount

41.00 P 584.16 P 23,950.56

41.00 443.20 36,342.40

41.00 342.24 42,095.52

Sub-Total: P 102,388.48

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 102,388.48

Quantity Unit Cost Amount

310.00 P 261.00 P 80,910.00

17.00 850.00 14,450.00

34.00 1000.00 34,000.00

200 15.00 3,000.00


e. Assorted C.W. Nails kgs.

f. 1/2"x4"x8" Ordinary Plywood pcs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


8 80.00 640.00

10 520.00 5,200.00

Sub-Total P 138,200.00

P 240,588.48

7,251.01

6.61 % of D 15,895.96

8.00 % of D 19,247.08

5.00 % of (G+F+D) 13,786.58

(D+F+G+H) P 289,518.10

I/Qty P 8,725.68
*DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(d) RC Beams

Unit of Measurement : Cu.M

Output per day : 1.47

Quantity : 49.38

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Mason/Carpenter) 2

c. Unskilled Labor 3

(No. of Man-Hours) = 204.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Portland Cement bags

b. Sand cu.m.

c. Gravel cu.m.
D UNIT PRICE ANALYSIS (DUPA)

No. of Days Daily Rate Amount

34.00 P 584.16 P 19,861.44

34.00 443.20 30,137.60

34.00 342.24 34,908.48

Sub-Total: P 84,907.52

No. of Days Daily Rate Amount

Quantity Unit Cost Amount

455.00 P 261.00 P 118,755.00

25.00 850.00 21,250.00

50.00 1000.00 50,000.00


d. Coco Lumber bd.ft.

e. Assorted C.W. Nails kgs.

f. 1/4"x4"x8" Ordinary Plywood pcs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


200 15.00 3,000.00

5 80.00 400.00

10 520.00 5,200.00

Sub-Total P 198,605.00

P 283,512.52

5,741.44

6.61 % of D 18,732.01

8.00 % of D 22,681.00

5.00 % of (G+F+D) 16,246.28

(D+F+G+H) P 341,171.80

I/Qty P 6,909.11
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900 (e) R.C. Slab on Fill

Unit of Measurement : Cu. M.

Output per day : 2.05

Quantity : 31.54

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Mason) 3

c. Unskilled Laborers 2

(No. of Man-Hours) = 96.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Portland Cement bags

b. Sand cu.m.

c. Gravel cu.m.
D UNIT PRICE ANALYSIS (DUPA)

R.C. Slab on Fill

No. of Days Daily Rate Amount

16.00 P 584.16 P 9,346.56

16.00 443.20 21,273.60

16.00 342.24 10,951.68

Sub-Total: P 41,571.84

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 41,571.84

Quantity Unit Cost Amount

292.00 P 274.00 P 80,008.00

16.00 850.00 13,600.00

32.00 1000.00 32,000.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 125,608.00

P 167,179.84

5,301.24

6.61 % of D 11,045.77

8.00 % of D 13,374.39

5.00 % of (G+F+D) 9,580.00

(D+F+G+H) P 201,180.00

I/Qty P 6,379.38
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900 (f) R.C. Tie Beam

Unit of Measurement : Cu. M.

Output per day : 2.05

Quantity : 23.36

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Mason) 3

c. Unskilled Laborers 2

(No. of Man-Hours) = 72.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Portland Cement bags

b. Sand cu.m.

c. Gravel cu.m.
D UNIT PRICE ANALYSIS (DUPA)

R.C. Tie Beam

No. of Days Daily Rate Amount

12.00 P 584.16 P 7,009.92

12.00 443.20 15,955.20

12.00 342.24 8,213.76

Sub-Total: P 31,178.88

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 31,178.88

Quantity Unit Cost Amount

219.00 P 274.00 P 60,006.00

12.00 850.00 10,200.00

24.00 1000.00 24,000.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 94,206.00

P 125,384.88

5,367.50

6.61 % of D 8,284.33

8.00 % of D 10,030.79

5.00 % of (G+F+D) 7,185.00

(D+F+G+H) P 150,885.00

I/Qty P 6,459.12
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900 (g) R.C. Stairs

Unit of Measurement : Cu. M.

Output per day : 2.05

Quantity : 4.49

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Mason) 3

c. Unskilled Laborers 2

(No. of Man-Hours) = 18.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Portland Cement bags

b. Sand cu.m.

c. Gravel cu.m.

d. Coco Lumber bd.ft.


D UNIT PRICE ANALYSIS (DUPA)

No. of Days Daily Rate Amount

3.00 P 584.16 P 1,752.48

3.00 443.20 3,988.80

3.00 342.24 2,053.44

Sub-Total: P 7,794.72

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 7,794.72

Quantity Unit Cost Amount

46.00 P 274.00 P 12,604.00

3.00 850.00 2,550.00

5.00 1000.00 5,000.00

200 15.00 3,000.00


e. Assorted C.W. Nails kgs.

f. 1/4"x4"x8" Ordinary Plywood pcs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


5 80.00 400.00

5 520.00 2,600.00

Sub-Total P 26,154.00

P 33,948.72

7,560.96

6.61 % of D 2,243.03

8.00 % of D 2,715.90

5.00 % of (G+F+D) 1,945.38

(D+F+G+H) P 40,853.03

I/Qty P 9,098.67
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900 (h) R.C. Suspended Slab

Unit of Measurement : Cu. M.

Output per day : 1.47

Quantity : 29.17

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Mason) 3

c. Unskilled Laborers 2

(No. of Man-Hours) = 120.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Portland Cement bags

b. Sand cu.m.

c. Gravel cu.m.

d. Coco Lumber bd.ft.


D UNIT PRICE ANALYSIS (DUPA)

R.C. Suspended Slab

No. of Days Daily Rate Amount

20.00 P 584.16 P 11,683.20

20.00 443.20 26,592.00

20.00 342.24 13,689.60

Sub-Total: P 51,964.80

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 51,964.80

Quantity Unit Cost Amount

273.00 P 274.00 P 74,802.00

15.00 850.00 12,750.00

30.00 1000.00 30,000.00

938 15.00 14,070.00


e. Assorted C.W. Nails kgs.

f. 1/4"x4"x8" Ordinary Plywood pcs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


10 80.00 800.00

33 520.00 17,160.00

Sub-Total P 149,582.00

P 201,546.80

6,910.57

6.61 % of D 13,316.43

8.00 % of D 16,123.74

5.00 % of (G+F+D) 11,549.35

(D+F+G+H) P 242,536.33

I/Qty P 8,316.01
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900 (i) R.C. Sunbreaker

Unit of Measurement : Cu. M.

Output per day : 1.47

Quantity : 2.33

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Mason) 3

c. Unskilled Laborers 2

(No. of Man-Hours) = 12.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Portland Cement bags

b. Sand cu.m.

c. Gravel cu.m.

d. Coco Lumber bd.ft.


D UNIT PRICE ANALYSIS (DUPA)

R.C. Sunbreaker

No. of Days Daily Rate Amount

2.00 P 584.16 P 1,168.32

2.00 443.20 2,659.20

2.00 342.24 1,368.96

Sub-Total: P 5,196.48

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 5,196.48

Quantity Unit Cost Amount

28.00 P 274.00 P 7,672.00

2.00 850.00 1,700.00

3.00 1000.00 3,000.00

207 15.00 3,105.00


e. Assorted C.W. Nails kgs.

f. 1/4"x4"x8" Ordinary Plywood pcs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


5 80.00 400.00

5 520.00 2,600.00

Sub-Total P 18,477.00

P 23,673.48

10,160.29

6.61 % of D 1,564.13

8.00 % of D 1,893.88

5.00 % of (G+F+D) 1,356.57

(D+F+G+H) P 28,488.07

I/Qty P 12,226.64
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 403 (a) Steel Trusses

Unit of Measure : Kgs.

Output per day : 173.09

Quantity : 6,739.53

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Steelman) 4

c. Unskilled Labor 2

(No. of Man-Days) = 273.00

No. of
Name and Capacity
Units

B. Equipment:

a. Welding Machine 2

Name and Specification Unit

C. Materials:

a. 75 mm x 75 mm x 6 mm x 6 m , 2L Top & Bottom (25pcs) kgs.

b. 65 mm x 65 mm x 6 mm x 6 m , 2L Web Member (13 pcs) kgs.

c. 50 mm x 50 mm x 5 mm x 6 m 1L Web Member at Eaves(20pcs) kgs.

d. 75 mm x 75 mm x 6 mm x 6 m 1L Clip Angle (5 pcs) kgs.

e. 1.5" x 1.5" x 3/16" x 500mm Angle Bar (Purlins Block) (7pcs) kgs.

f. 150 mm x 65 mm x 20 mm x 2.0 mm C-Purlins pcs.


g. 1.20 m x 2.40 m x 12 mm thk. Steel Plate sht.

h. 1.20 m x 2.40 m x 6 mm thk. Steel plate sht.


D UNIT PRICE ANALYSIS (DUPA)

Steel Trusses

No. of Days Daily Rate Amount

39 P 611.92 P 23,864.88

39 443.20 69,139.20

39 342.24 26,694.72

Sub-Total: P 119,698.80

No. of Days Daily Rate Amount

26 P 490.00 P 25,480.00

Sub-Total: P 25,480.00

Sub-Total (A + B): 145,178.80

Quantity Unit Cost Amount

2189.50 P 48.00 P 105,096.00

952.64 48.00 45,726.72

1140.40 48.00 54,739.20

218.95 48.00 10,509.60

99.79 48.00 4,789.68

157.00 600.00 94,200.00

2.00 16,180.00 32,360.00

4.00 8,090.00 32,360.00


i. 16 mm Dia.x 300 mm Long Anchor Bolt pcs.

j. 12 mm Dia.x 150 mmLong Anchor Bolt pcs.

k. 16mm Dia Steel Cross Bracing (32pcs) kgs.

l. 16mm Dia Turn-Buckle pcs.

m. Welding Rod kgs.

n. 150 mm x 65 mm x 20 mm x 2 mm C - Rafter pcs.

o. 100 mm x 50 mm x 15 mm x 1.50 mm C-Purlins pcs.

m. 12 mm Dia. Plain Bar (Sag Rod Threaded at both end) pcs.

n. 20 mm x 20 mm x 2 mm THK Angle Bar pcs.

o. 25 mm x 25 mm x 6 mm THK Angle Bar pcs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


120.00 36.00 4,320.00

96.00 24.00 2,304.00

303.04 48.00 14,545.92

28.00 48.00 1,344.00

45.00 135.00 6,075.00

5.00 480.00 2,400.00

5.00 440.00 2,200.00

30.00 240.00 7,200.00

5.00 165.00 825.00

5.00 260.00 1,300.00

Sub-Total P 422,295.12

P 567,473.92

84.20

6.61 % of D 37,493.67

8.00 % of D 45,397.91

5.00 % of (G+F+D) 32,518.28

(D+F+G+H) P 682,883.78

I/Qty P 101.33
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 403 (a) Steel Trusses

Unit of Measure : Kgs.

Output per day : 0.00

Quantity : 6,739.53

No. of
Designation
Person

A. Labor:

(No. of Man-Days) = 0.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

p. 25 mm x 6 mm THK Flat Bar pcs.


q. 10 mm Dia. Bolt w/ Nut & Washer pcs.
r. 300 mm x 150 mm x 6 mm THK Base Plate pcs.
s. # 14 Cut Off Disc pcs.
t. 255 mm x 90 mm x 25 mm x 3.0 mm C-Channel pcs.
u. Rivets pcs.
v. Acetylene 40kg tank

w. Oxegyn 40kg tank


D UNIT PRICE ANALYSIS (DUPA)

Steel Trusses

No. of Days Daily Rate Amount

Sub-Total: P 0.00

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): -

Quantity Unit Cost Amount

3.00 P 135.00 P 405.00

42.00 28.00 1,176.00

6.00 68.00 408.00

5.00 450.00 2,250.00

11.00 820.00 9,020.00

508.00 1.50 762.00

2.00 3,000.00 6,000.00

2.00 1,880.00 3,760.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 23,781.00

P 23,781.00

3.53

6.61 % of D 1,571.24

8.00 % of D 1,902.48

5.00 % of (G+F+D) 1,362.74

(D+F+G+H) P 28,617.45

I/Qty P 4.25
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404 (a) Reinforcing Steel Column

Unit of Measurement : Kgs.

Output per day : 112.40

Quantity : 1,394.00

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Steelman) 2

(No. of Man-Days) = 39.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. 20mmɸ x 6m DSB (43 pcs) Kgs.

b. 16mmɸ x 6m DSB (80 pcs) Kgs.

c. 12mmɸ x 6m DSB (3 pcs) Kgs.


D UNIT PRICE ANALYSIS (DUPA)

Reinforcing Steel Column Footing

No. of Days Daily Rate Amount

13.00 P 611.92 P 7,954.96

13.00 443.20 11,523.20

Sub-Total: P 19,478.16

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 19,478.16

Quantity Unit Cost Amount

636.40 P 45.00 P 28,638.00

757.60 45.00 34,092.00

15.99 43.00 687.57


d. 10mmɸ x 6m DSB (8 pcs) Kgs.

e. #16 Tie Wire Kgs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


29.60 43.00 1,272.80

8.00 70.00 560.00

Sub-Total P 65,250.37

P 84,728.53

60.78

6.61 % of D 5,598.11

8.00 % of D 6,778.28

5.00 % of (G+F+D) 4,855.25

(D+F+G+H) P 101,960.17

I/Qty P 73.14
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404(b) Reinforcing Steel for Wall

Unit of Measurement : Kgs.

Output per day : 112.32

Quantity : 127.92

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Steelman) 2

(No. of Man-Days) = 6.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. 12mmɸ x 6m DSB (22 pcs.) Kgs.

b. #16 Tie Wire Kgs.


D UNIT PRICE ANALYSIS (DUPA)

Reinforcing Steel for Wall Footing

No. of Days Daily Rate Amount

2.00 P 611.92 P 1,223.84

2.00 443.20 1,772.80

Sub-Total: P 2,996.64

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 2,996.64

Quantity Unit Cost Amount

127.92 P 43.00 P 5,500.56

2.00 70.00 140.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 5,640.56

P 8,637.20

67.52

6.61 % of D 570.67

8.00 % of D 690.98

5.00 % of (G+F+D) 494.94

(D+F+G+H) P 10,393.79

I/Qty P 81.25
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404( c) Reinforcing Steel for Colu

Unit of Measurement : Kgs.

Output per day : 168.48

Quantity : 14,964.96

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labore (steelman) 3

(No. of Man-Days) = 356.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. 25mmɸ x 6m DSB (405 pcs) Kgs.

b. 20mmɸ x 6m DSB (132 pcs) Kgs.

c. 16mmɸ x 6m DSB (12 pcs.) Kgs.

d. 12mmɸ x 6m DSB (14 pcs) Kgs.


D UNIT PRICE ANALYSIS (DUPA)

Reinforcing Steel for Column

No. of Days Daily Rate Amount

89 P 611.92 P 54,460.88

89 443.20 118,334.40

Sub-Total: P 172,795.28

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 172,795.28

Quantity Unit Cost Amount

9,363.60 P 45.00 P 421,362.00

1,953.60 45.00 87,912.00

113.64 45.00 5,113.80

74.62 43.00 3,208.66


e. 10mmɸ x 6m DSB (935pcs) Kgs.

f. #16 Tie Wire Kgs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


3,459.50 43.00 148,758.50

63.80 70.00 4,466.00

Sub-Total P 670,820.96

P 843,616.24

56.37

6.61 % of D 55,738.72

8.00 % of D 67,489.30

5.00 % of (G+F+D) 48,342.21

(D+F+G+H) P 1,015,186.47

I/Qty P 67.84
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404(d) Reinforcing Steel for Beam

Unit of Measurement : Kgs.

Output per day : 224.72

Quantity : 9,163.35

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Steelman) 4

(No. of Man-Hours) = 205.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. 20mm dia. X 6m (559 pcs.) kgs.

b. 16mm dia. X 6m (71 pcs.) kgs.


D UNIT PRICE ANALYSIS (DUPA)

Reinforcing Steel for Beams

No. of Days Daily Rate Amount

41.00 P 611.92 P 25,088.72

41.00 443.20 72,684.80

Sub-Total: P 97,773.52

No. of Days Daily Rate Amount

Sub-Total (A + B): 97,773.52

Quantity Unit Cost Amount

6,793.20 P 45.00 P 305,694.00

672.37 45.00 30,256.65


c. 12mm dia X 6m (36 pcs.) kgs.

d. 10mm dia X 6m (407 pcs.) kgs.

e. #16 G.I Tie Wire kgs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


191.88 43.00 8,250.84

1,505.90 43.00 64,753.70

70.00 70.00 4,900.00

Sub-Total P 413,855.19

P 511,628.71

55.83

6.61 % of D 33,803.91

8.00 % of D 40,930.30

5.00 % of (G+F+D) 29,318.15

(D+F+G+H) P 615,681.06

I/Qty P 67.19
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404 (e) Reinforcing Steel for Slab

Unit of Measurement : Kgs.

Output per day : 79.44

Quantity : 1,032.30

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Steelman 2

(No. of Man-Hours) = 52.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. 10mm dia x 6m (279 pcs) kgs.

b. #16 G.I. Tie wire kgs.


D UNIT PRICE ANALYSIS (DUPA)

Reinforcing Steel for Slab on Fill

No. of Days Daily Rate Amount

13.00 P 611.92 P 7,954.96

13.00 443.20 11,523.20

Sub-Total: P 19,478.16

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 19,478.16

Quantity Unit Cost Amount

1,032.30 P 43.00 P 44,388.90

12.00 70.00 840.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 45,228.90

P 64,707.06

62.68

6.61 % of D 4,275.27

8.00 % of D 5,176.56

5.00 % of (G+F+D) 3,707.94

(D+F+G+H) P 77,866.84

I/Qty P 75.43
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404 (f) Reinforcing Steel for Foot

Unit of Measurement : Kgs.

Output per day : 112.36

Quantity : 4,878.07

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Steelman 2

(No. of Man-Hours) = 176.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. 20mm dia x 6m (208 pcs) kgs.

b. 12mm dia x 6m (69 pcs) kgs.


D UNIT PRICE ANALYSIS (DUPA)

Reinforcing Steel for Footing Tie Beam

No. of Days Daily Rate Amount

44.00 P 611.92 P 26,924.48

44.00 443.20 39,001.60

Sub-Total: P 65,926.08

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 65,926.08

Quantity Unit Cost Amount

3,078.40 45.00 138,528.00

367.77 43.00 15,814.11


c. 10mm dia x 6m (174 pcs) kgs.

d. #16 G.I. Tie wire kgs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


1,431.90 43.00 61,571.70

11.00 70.00 770.00

Sub-Total P 216,683.81

P 282,609.89

57.93

6.61 % of D 18,672.37

8.00 % of D 22,608.79

5.00 % of (G+F+D) 16,194.55

(D+F+G+H) P 340,085.60

I/Qty P 69.72
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404 (g) Reinforcing Steel for Stair

Unit of Measurement : Kgs.

Output per day : 112.36

Quantity : 780.68

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Steelman 2

(No. of Man-Hours) = 28.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. 16mm dia x 6m (52 pcs) kgs.

b. 12mm dia x 6m (25 pcs) kgs.


D UNIT PRICE ANALYSIS (DUPA)

Reinforcing Steel for Stairs

No. of Days Daily Rate Amount

7.00 P 611.92 P 4,283.44

7.00 443.20 6,204.80

Sub-Total: P 10,488.24

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 10,488.24

Quantity Unit Cost Amount

486.12 P 45.00 P 21,875.40

132.84 43.00 5,712.12


c. 10mm dia x 6m (44 pcs) kgs.

d. #16 G.I. Tie wire kgs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


161.72 43.00 6,953.96

6.00 70.00 420.00

Sub-Total P 34,961.48

P 45,449.72

58.22

6.61 % of D 3,002.92

8.00 % of D 3,635.98

5.00 % of (G+F+D) 2,604.43

(D+F+G+H) P 54,693.04

I/Qty P 70.06
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404 (h) Reinforcing Steel for Susp

Unit of Measurement : Kgs.

Output per day : 79.44

Quantity : 2,960.00

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Steelman 2

(No. of Man-Hours) = 152.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. 10mmɸ x 6m DSB (800 pcs.) Kgs.

b. #16 Tie Wire Kgs.


D UNIT PRICE ANALYSIS (DUPA)

Reinforcing Steel for Suspended Slab

No. of Days Daily Rate Amount

38.00 P 611.92 P 23,252.96

38.00 443.20 33,683.20

Sub-Total: P 56,936.16

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 56,936.16

Quantity Unit Cost Amount

2,960.00 P 43.00 P 127,280.00

52.00 70.00 3,640.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 130,920.00

P 187,856.16

63.46

6.61 % of D 12,411.88

8.00 % of D 15,028.49

5.00 % of (G+F+D) 10,764.83

(D+F+G+H) P 226,061.36

I/Qty P 76.37
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404 (i) Reinforcing Steel for Sunb

Unit of Measurement : Kgs.

Output per day : 79.44

Quantity : 236.80

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Steelman 2

(No. of Man-Hours) = 12.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. 10mmɸ x 6m DSB (64 pcs.) Kgs.

b. #16 Tie Wire Kgs.


D UNIT PRICE ANALYSIS (DUPA)

Reinforcing Steel for Sunbreaker

No. of Days Daily Rate Amount

3.00 P 611.92 P 1,835.76

3.00 443.20 2,659.20

Sub-Total: P 4,494.96

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 4,494.96

Quantity Unit Cost Amount

236.80 P 43.00 P 10,182.40

4.40 70.00 308.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 10,490.40

P 14,985.36

63.28

6.61 % of D 990.10

8.00 % of D 1,198.83

5.00 % of (G+F+D) 858.71

(D+F+G+H) P 18,033.00

I/Qty P 76.15
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 506(1) Masonry Works(CHB)

Unit of Measurement : Sq.M.

Output per day : 15.60

Quantity : 597.00

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Mason 1

c. Unskilled Laborers 5

(No. of Man-Hours) = 273.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. CHB 6" thk Bearing pcs.

b. CHB 4" thk Bearing pcs.

c. Portland Cement bags

d. Washed Sand cu.m.

e. 16mm dia x 6.0m (10 pcs) kgs.

f. 10mm dia x 6.0m (690pcs) kgs.

g. #16 G.I. Tie Wire kgs.


D UNIT PRICE ANALYSIS (DUPA)

Masonry Works(CHB)

No. of Days Daily Rate Amount

39.00 P 611.92 P 23864.88

39.00 443.20 17,284.80

39.00 342.24 66,736.80

Sub-Total: P 107,886.48

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 107,886.48

Quantity Unit Cost Amount

7068.00 P 25.00 P 176,700.00

694.00 25.00 17,350.00

314.00 261.00 81,954.00

27.00 850.00 22,950.00

94.70 45.00 4,261.50

2,553.00 43.00 109,779.00

15.00 70.00 1,050.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 414,044.50

P 521,930.98

874.26

6.61 % of D 34,484.59

8.00 % of D 41,754.48

5.00 % of (G+F+D) 29,908.50

(D+F+G+H) P 628,078.55

I/Qty P 1,052.06
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1000a Soil Poisoning

Unit of Measurement : Sq. M.

Output per day : 10.80

Quantity : 312.51

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

a. Unskilled Labor 1

(No. of Man-Hours) = 2.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Soil Poisoning Solution liters


D UNIT PRICE ANALYSIS (DUPA)

Soil Poisoning

No. of Days Daily Rate Amount

1.00 P 611.92 P 611.92

1.00 342.24 342.24

Sub-Total: P 954.16

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 954.16

Quantity Unit Cost Amount

9.00 950.00 8,550.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 8,550.00

P 9,504.16

30.41

6.61 % of D 627.95

8.00 % of D 760.33

5.00 % of (G+F+D) 544.62

(D+F+G+H) P 11,437.07

I/Qty P 36.60
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002 Plumbing Works

Unit of Measurement : L.S.

Output per day :

Quantity : 1.00

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor 3

c. Unskilled Labor 2

(No. of Man-Days) = 30.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

Plumbing Fixtures and Fittings

a. Water Closet including Fittings & Accessories, American Std. or Equiv. nos.

b. Lavatory including Fittings & Accessories, American Std. or Equiv. nos.

c. Lavatory Faucet nos.

e. Faucet at Counter & Slop Sink Pcs.

f. Floor Drain Pcs.

g. Sink Drain Pcs.

h. 100mm dia. PVC Pipe S-40 pcs.


D UNIT PRICE ANALYSIS (DUPA)

Plumbing Works

No. of Days Daily Rate Amount

5 P 611.92 P 3,059.60

5 443.20 6,648.00

5 342.24 3,422.40

Sub-Total: P 13,130.00

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 13,130.00

Quantity Unit Cost Amount

6.00 P 5000.00 P 30,000.00

1.00 6000.00 6,000.00

1.00 1320.00 1,320.00

6.00 183.00 1,098.00

5.00 280.00 1,400.00

6.00 165.00 990.00

6.00 695.00 4,170.00


i. 100mm dia. Clean Out w/ Plug pcs.

j. 100mm dia. Wye pcs.

k. 100mm dia x 45 deg. Elbow pcs.

l. 100mm dia x 90 deg. Elbow pcs.

m. 100mm dia x 50mm dia Wye pcs.

n. 50mm dia x 90 deg Elbow pcs.

o. 50mm dia PVC Tee Pcs.

p. 100mm dia PVC Tee pcs.

q. 50mm dia PVC Pipe S-40 pcs.

r. Solvent can

s. Tefflon Tape roll

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


14.00 59.00 826.00

10.00 138.00 1,380.00

5.00 60.00 300.00

4.00 60.00 240.00

6.00 105.00 630.00

12.00 21.00 252.00

10.00 21.00 210.00

4.00 120.00 480.00

6.00 325.00 1,950.00

5.00 190.00 950.00

6.00 15.00 90.00

Sub-Total P 52,286.00

P 65,416.00

65,416.00

6.61 % of D 4,322.11

8.00 % of D 5,233.28

5.00 % of (G+F+D) 3,748.57

(D+F+G+H) P 78,719.96

I/Qty P 78,719.96
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002-a Plumbing Works (Septic V

Unit of Measurement : L.S.

Output per day :

Quantity : 1.00

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor 3

c. Unskilled Labor 2

(No. of Man-Days) = 36.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

1 Spectic Vault no.

a. Portlant Cement bags

b. Sand cu.m.

c. Gravel cu.m.

d. 10mmɸ Deformed Bars(25 pcs.) kgs.

e. G.I. Tie Wire #16 kgs.

f. 4"ф PVC Pipe pc.

g. 4"ф PVC Cleanout with Cover pc.

h. 4"ф PVC Pipe (S 1000) pc.

Area Drain
D UNIT PRICE ANALYSIS (DUPA)

Plumbing Works (Septic Vault & Area Drain)

No. of Days Daily Rate Amount

6 P 611.92 P 3,671.52

6 443.20 7,977.60

6 342.24 4,106.88

Sub-Total: P 15,756.00

No. of Days Daily Rate Amount

P P 0.00

Sub-Total: P -

Sub-Total (A + B): 15,756.00

Quantity Unit Cost Amount

1.00

47.00 P 261.00 P 12,267.00

3.00 850.00 2,550.00

6.00 1,000.00 6,000.00

296.00 92.50 27,380.00

5.00 70.00 350.00

2.00 176.00 352.00

2.00 59.00 118.00

2.00 645.00 1,290.00


a. Portlant Cement bags

b. Sand cu.m.

c. Gravel cu.m.

d. 6" thk CHB pcs.

e. Deformed Round Steel Bars kgs.

f. G.I. Tie Wire #16 kgs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


56.00 261.00 14,616.00

5.00 850.00 4,250.00

2.00 1,000.00 2,000.00

459.00 25.00 11,475.00

245.00 43.00 10,535.00

9.00 70.00 630.00

Sub-Total P 93,813.00

P 109,569.00

109,569.00

6.61 % of D 7,239.35

8.00 % of D 8,765.52

5.00 % of (G+F+D) 6,278.69

(D+F+G+H) P 131,852.57

I/Qty P 131,852.57
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003 Carpentry

Unit of Measurement : L.S.

Output per day : 18.88

Quantity : 1.00

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Laborers 3

c. Unskilled Laborers 2

(No. of Man-Days) = 90.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

1 Blackboards, 1.20mx2.40m

a. Good Lumber, Sun Dried bd.ft


b. 6mm thk Ordinary Plywood pcs.
c. 6mm thk Lawanit pcs.
d. Asstd. Common Wire Nails kgs.
D UNIT PRICE ANALYSIS (DUPA)

Carpentry

No. of Days Daily Rate Amount

15.00 P 611.92 P 9,178.80

15.00 443.20 19,944.00

15.00 443.20 13,296.00

Sub-Total: P 42,418.80

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 42,418.80

Quantity Unit Cost Amount

400.00 P 42.00 P 16,800.00

6.00 520.00 3,120.00

12.00 475.00 5,700.00

10.00 80.00 800.00


2 Ceiling Boards & Ceiling Joist (Metal Furring)

a. 4.5 mmThk Fiber Cement sht.


b. Rod Suspension Hanger with spring pcs.
c. 12 mmx38mmx5mx0.8mm thk kgs.
Metal Double Furring Channel

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


105.00 660.00 69,300.00

310.00 75.00 23,250.00

187.00 48.00 8,976.00

Sub-Total P 127,946.00

P 170,364.80

170,364.80

6.61 % of D 11,256.20

8.00 % of D 13,629.18

5.00 % of (G+F+D) 9,762.51

(D+F+G+H) P 205,012.70

I/Qty P 205,012.70
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003 Carpentry

Unit of Measurement : L.S.

Output per day : 0.00

Quantity : 1.00

No. of
Designation
Person

A. Labor:

(No. of Man-Days) = 0.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

d. 12 mmx38mmx5mx0.8mm thk pcs.


Metal Double Carrying Channel

e. Pre-formed Wire Cup pcs.


f. Teckscrew pcs.
3 Ceiling Vent
D UNIT PRICE ANALYSIS (DUPA)

Carpentry

No. of Days Daily Rate Amount

Sub-Total: P 0.00

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): -

Quantity Unit Cost Amount

315.00 P 48.00 P 15,120.00

310.00 35.00 10,850.00

2100.00 3.00 6,300.00


h. 1"x3"x8' Seasoned Gemilina/Equivalent bd.ft.
i. 1"x1"x8' Seasoned Gemilina/Equivalent bd.ft.
j. Wire Mesh (Insect Screen) ln.m
k. Asstd. Common Wire Nails kgs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


30.00 38.00 1,140.00

40.00 38.00 1,520.00

5.00 110.00 550.00

5.50 80.00 440.00

Sub-Total P 35,920.00

P 35,920.00

35,920.00

6.61 % of D 2,373.28

8.00 % of D 2,873.60

5.00 % of (G+F+D) 2,058.34

(D+F+G+H) P 43,225.22

I/Qty P 43,225.22
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1009(a) Glass Jalousie Windows

Unit of Measurement : Sq. M.

Output per day : 5.44

Quantity : 64.80
`
No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor 2

(No. of Man-Days) = 24.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. W-1 Jalousie Windows Jalouplus Type sets

2.4mx1.45m with 1/4" thk Ordinary

Clear Glass Transom 0.30mx2.4m

b. W-2 Jalousie Windows Jalouplus Type sets

1.2mx1.45m with 1/4" thk Ordinary

Clear Glass Transom 0.30mx1.2m

c. W-3 Jalousie Windows Jalouplus Type sets

1/4" thk Ordinary Clear Glass 0.6x0.6m


D UNIT PRICE ANALYSIS (DUPA)

Glass Jalousie Windows

No. of Days Daily Rate Amount

12.00 P 611.92 P 7,343.04

12.00 433.20 10,396.80

Sub-Total: P 17,739.84

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 17,739.84

Quantity Unit Cost Amount

12.00 P 3630.00 P 43,560.00

12.00 1815.00 21,780.00

6.00 300.00 1,800.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 67,140.00

P 84,879.84

1,309.87

6.61 % of D 5,608.11

8.00 % of D 6,790.39

5.00 % of (G+H+I) 4,863.92

(D+F+G+H) P 102,142.25

I/Qty P 1,576.27
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1010(a) Door & Window Frames A

Unit of Measurement : L.S.

Output per day :

Quantity : 1.00
`
No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Carpenter) 1

(No. of Man-Days) = 20.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. 2"x6" Hardwood Jamb (Guijo/Yakal) bd.ft.


b. Locksets set

c. 3 1/2" x 3 1/2" Hinges pcs.

d. Common Wire Nails kgs.


D UNIT PRICE ANALYSIS (DUPA)

Door & Window Frames Accessories

No. of Days Daily Rate Amount

10.00 P 611.92 P 6,119.20

10.00 433.20 4,332.00

Sub-Total: P 10,451.20

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 10,451.20

Quantity Unit Cost Amount

990.00 P 38.00 P 37,620.00

18.00 972.00 17,496.00

64.00 65.00 4,160.00

30.00 80.00 2,400.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 61,676.00

P 72,127.20

72,127.20

6.61 % of D 4,765.53

8.00 % of D 5,770.18

5.00 % of (G+H+I) 4,133.15

(D+F+G+H) P 86,796.05

I/Qty P 86,796.05
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1010(b) Doors

Unit of Measurement : Sets

Output per day : 3.78

Quantity : 23.00
`
No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Carpenter) 2

c. Unskilled Laborer 1

(No. of Man-Days) = 21.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. D-1 Solid Core Panel Door Hinge Type sets

Size 2.10mx0.90m with 0.25mx0.9m

Transom, 1/4" thk Ordinary Clear Glass

b. D-2 Hollow Core Flush Type Swing Door w/ Marine Plywood sets

Facing Inside & Ordinary Outside Complete Size 2.10mx0.90m

c. D-3 Hollow Core Flush Type Swing Door w/ Marine Plywood sets

Facing Inside & Ordinary Outside Complete Size 2.10mx0.80m

d. D-4 Hollow Core Flush Type Swing Door Size 2.10mx0.60m sets
D UNIT PRICE ANALYSIS (DUPA)

Doors

No. of Days Daily Rate Amount

7.00 P 611.92 P 4,283.44

7.00 433.20 6,064.80

7.00 342.24 2,395.68

Sub-Total: P 12,743.92

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 12,743.92

Quantity Unit Cost Amount

12.00 P 3726.00 P 44,712.00

1.00 1308.30 1,308.30

4.00 1308.30 5,233.20

5.00 1000.00 5,000.00


e. D-5 Hollow Core Flush Type Swing Door Size 2.10mx0.70m sets

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


1.00 1200.00 1,200.00

Sub-Total P 57,453.50

P 70,197.42

3,052.06

6.61 % of D 4,638.03

8.00 % of D 5,615.79

5.00 % of (G+H+I) 4,022.56

(D+F+G+H) P 84,473.80

I/Qty P 3,672.77
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1013 Corrugated Metal Roofing

Unit of Measurement : Sq. M.

Output per day : 26.08

Quantity : 405.76

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Tinsmith) 2

c. Unskilled Laborer 1

(No. of Man-Hours) = 64.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. GA 26 corr. G.I Sheet x 12' (188 pcs) sq.m


D UNIT PRICE ANALYSIS (DUPA)

Corrugated Metal Roofing

No. of Days Daily Rate Amount

16.00 P 611.92 P 9790.72

16.00 P 443.20 P 14,182.40

16.00 P 342.24 P 5,475.84

Sub-Total: P 29,448.96

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 29,448.96

Quantity Unit Cost Amount

405.76 P 300.00 P 121,728.00


b. GA Flashing pcs.

c. 0.60mm thk. Preformed Pre-Painted G.I Ridge Roll Sheets ln.m.

d. 6mm Dia. J-bolt pcs.

e. Roof Sealant ltr.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


12.00 150.00 1,800.00

33.00 118.00 3,894.00

4,888.00 38.00 185,744.00

4.00 89.00 356.00

Sub-Total P 313,522.00

P 342,970.96

845.26

6.61 % of D 22,660.49

8.00 % of D 27,437.68

5.00 % of (G+H+I) 19,653.46

(D+F+G+H) P 412,722.59

I/Qty P 1,017.16
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1013.2.4 Roofing Insulation

Unit of Measurement : Sq.M.

Output per day : 28.00

Quantity : 353.03

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Installer) 2

(No. of Man-Hours) = 39.00

No. of
Name and Capacity
Man-Days

B. Equipment:

Name and Specification Unit

C. Materials:

a. Roof Insulation, l-Slide alum. Foil sq.m.


D UNIT PRICE ANALYSIS (DUPA)

Roofing Insulation

No. of Days Daily Rate Amount

13.00 P 611.92 P 7954.96

13.00 P 443.20 P 11,523.20

Sub-Total: P 19,478.16

No. of Cost per


Amount
Man-Days Man-Day

Sub-Total: P -

Sub-Total (A + B): 19,478.16

Quantity Unit Cost Amount

353.03 P 95.00 P 33,537.85


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 33,537.85

P 53,016.01

150.17

6.61 % of D 3,502.83

8.00 % of D 4,241.28

5.00 % of (G+H+I) 3,038.01

(D+F+G+H) P 63,798.13

I/Qty P 180.72
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1018(a) Ceramic Glazed Tiles

Unit of Measurement : Sq.M.

Output per day : 8.96

Quantity : 72.50
`
No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor 2

c. Unskilled Labor 2

(No. of Man-Hours) = 45.00

No. of
Name and Capacity
Units

B. Equipment:

a. Tile Cutter 1

Name and Specification Unit

C. Materials:

Wall & Counter Sink

a. Vitrified Glazed Tiles, pcs.

200mmx200mmx6mm

b. Tile Adhesive 25kg/bag bags


D UNIT PRICE ANALYSIS (DUPA)

Ceramic Glazed Tiles

No. of Days Daily Rate Amount

9.00 611.92 5,507.28

9.00 443.20 7,977.60

9.00 342.24 6,160.32

Sub-Total: P 19,645.20

No. of Days Daily Rate Amount

9.00 500.00 4,500.00

Sub-Total: P 4,500.00

Sub-Total (A + B): 24,145.20

Quantity Unit Cost Amount

1,800.00 P 13.80 P 24,840.00

2.00 440.00 880.00


c. Tile Grout 2kg/bag bags

d. Tile Trim pcs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


6.00 55.00 330.00

6.00 49.50 297.00

Sub-Total P 26,347.00

P 50,492.20

696.44

6.61 % of D 3,336.08

8.00 % of D 4,039.38

5.00 % of (G+H+I) 2,893.38

(D+F+G+H) P 60,761.04

I/Qty P 838.08
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1018(b) Ceramic Unglazed Tiles

Unit of Measurement : Sq.M.

Output per day : 6.24

Quantity : 22.00
`
No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor 2

c. Unskilled Labor 2

(No. of Man-Hours) = 20.00

No. of
Name and Capacity
Units

B. Equipment:

a. Tile Cutter 1

Name and Specification Unit

C. Materials:

Flooring

a. Vitrified Unglazed Wall Tiles, Sq.M.

200mmx200mmx6mm (550 pcs.)

b. Tile Adhesive 25kg/bag bags


D UNIT PRICE ANALYSIS (DUPA)

Ceramic Unglazed Tiles

No. of Days Daily Rate Amount

4.00 611.92 2,447.68

4.00 443.20 3,545.60

4.00 342.24 2,737.92

Sub-Total: P 8,731.20

No. of Days Daily Rate Amount

4.00 500.00 2,000.00

Sub-Total: P 2,000.00

Sub-Total (A + B): 10,731.20

Quantity Unit Cost Amount

22.00 850.00 18,700.00

9.00 440.00 3,960.00


c. Tile Grout 2kg/bag bags

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


12.00 55.00 660.00

Sub-Total P 23,320.00

P 34,051.20

1,547.78

6.61 % of D 2,249.80

8.00 % of D 2,724.10

5.00 % of (G+H+I) 1,951.25

(D+F+G+H) P 40,976.35

I/Qty P 1,862.56
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1021 Plane Finish Floor Cemen

Unit of Measurement : Sq.M.

Output per day : 38.00

Quantity : 613.66

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Mason) 2

c. Unskilled Laborer 2

(No. of Man-Hours) = 85.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Portland Cement bags

b. Washed Sand cu.m.


D UNIT PRICE ANALYSIS (DUPA)

Plane Finish Floor Cement

No. of Days Daily Rate Amount

17.00 P 611.92 P 10,402.64

17.00 443.20 15,068.80

17.00 342.24 11,636.16

Sub-Total: P 37,107.60

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 37,107.60

Quantity Unit Cost Amount

148.00 261.00 38,628.00

13.00 850.00 11,050.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 49,678.00

P 86,785.60

141.42

6.61 % of D 5,734.03

8.00 % of D 6,942.85

5.00 % of (G+H+I) 4,973.12

(D+F+G+H) P 104,435.60

I/Qty P 170.18
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1027 Cement Plaster Finish

Unit of Measurement : Sq.M.

Output per day : 38.00

Quantity : 1,530.40

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Mason) 2

c. Unskilled Laborer 2

(No. of Man-Hours) = 205.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Portland Cement bags

b. Washed Sand cu.m.


D UNIT PRICE ANALYSIS (DUPA)

Cement Plaster Finish

No. of Days Daily Rate Amount

41.00 P 611.92 P 25,088.72

41.00 443.20 36,342.40

41.00 342.24 28,063.68

Sub-Total: P 89,494.80

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 89,494.80

Quantity Unit Cost Amount

368.00 261.00 96,048.00

31.00 850.00 26,350.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 122,398.00

P 211,892.80

138.46

6.61 % of D 14,000.01

8.00 % of D 16,951.42

5.00 % of (G+H+I) 12,142.21

(D+F+G+H) P 254,986.44

I/Qty P 166.61
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1032(a-1) Masonry Painting

Unit of Measurement : Sq.M.

Output per day : 138.24

Quantity : 2,142.56

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Laborers/Painter 2

c. Unskilled Laborers 1

(No. of Man-Days) = 64.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Concrete Neutrailizer liter

b. Flat Latex Primer gal.

c. Patching Compound 5 Kg can gal.

d. Semi-Gloss Latex gal.


D UNIT PRICE ANALYSIS (DUPA)

Masonry Painting

No. of Days Daily Rate Amount

16.00 P 611.92 P 9,790.72

16.00 443.20 14,182.40

16.00 342.24 5,475.84

Sub-Total: P 29,448.96

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 29,448.96

Quantity Unit Cost Amount

60.00 P 130.90 P 7,854.00

20.00 720.00 14,400.00

20.00 443.30 8,866.00

40.00 354.00 14,160.00


e. Tinting Color liter

f. Paint Brush 4" pcs.

g. Paint Roller with Tray set

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


11.00 280.00 3,080.00

5.00 103.00 515.00

5.00 138.60 693.00

Sub-Total P 49,568.00

P 79,016.96

36.88

6.61 % of D 5,220.74

8.00 % of D 6,321.36

5.00 % of (G+F+D) 4,527.95

(D+F+G+H) P 95,087.01

I/Qty P 44.38
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1032(a-2) Wooden Painting

Unit of Measurement : Sq.M.

Output per day : 138.24

Quantity : 546.67

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Laborers/Painter 2

c. Unskilled Laborers 1

(No. of Man-Days) = 16.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Enamel, Flatwall gal.

b. Glazing Putty 5kg can gal.

c. Enamel, Gloss gal.

d. Paint Thinner gal.


D UNIT PRICE ANALYSIS (DUPA)

Wooden Painting

No. of Days Daily Rate Amount

4.00 P 611.92 P 2,447.68

4.00 443.20 3,545.60

4.00 342.24 1,368.96

Sub-Total: P 7,362.24

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 7,362.24

Quantity Unit Cost Amount

10.00 P 750.00 P 7,500.00

5.00 443.30 2,216.50

15.00 720.00 10,800.00

4.00 354.00 1,416.00


e. Sand Paper roll

f. Paint Brush 4" pcs.

g. Paint Roller with Tray set

h. Blackboard Slating Paint gal.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


1.00 1,760.00 1,760.00

4.00 103.00 412.00

4.00 138.60 554.40

2.00 662.20 1,324.40

Sub-Total P 25,983.30

P 33,345.54

61.00

6.61 % of D 2,203.18

8.00 % of D 2,667.64

5.00 % of (G+F+D) 1,910.82

(D+F+G+H) P 40,127.18

I/Qty P 73.40
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1032 (a-3) Steel & Roof Painting

Unit of Measurement : Sq.M.

Output per day : 125.45

Quantity : 696.40

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Laborers 3

(No. of Man-Days) = 24.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Primer, Zinc Chromate gal.

b. Laquer Paint gal.

c. Paint Thinner gal.

d. Paint Brush 4" pcs.


D UNIT PRICE ANALYSIS (DUPA)

Steel & Roof Painting

No. of Days Daily Rate Amount

6.00 P 611.92 P 3,671.52

6.00 443.20 7,977.60

Sub-Total: P 11,649.12

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 11,649.12

Quantity Unit Cost Amount

18.00 P 769.00 P 13,842.00

18.00 395.00 7,110.00

3.00 354.00 1,062.00

6.00 103.00 618.00


e. Paint Roller with Tray set

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


6.00 138.60 831.60

Sub-Total P 23,463.60

P 35,112.72

50.42

6.61 % of D 2,319.94

8.00 % of D 2,809.02

5.00 % of (G+F+D) 2,012.08

(D+F+G+H) P 42,253.76

I/Qty P 60.67
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100 Conduit, Boxes and Fitting

Unit of Measurement : L.S.

Output per day : 69.88

Quantity : 1.00

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor 2

c. Unskilled Labor 2

(No. of Man-Days) = 25.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Electrical conduct upvc pipe 19mm dia x 3m pcs.

b. upvc elbow 19mm dia. X 90 degrees pcs.

c. RSC 20mm dia. length

d. Entrance cap 20mm dia. pcs.

e. Junction Box puc octagonal pcs.


f. Utility box puc 2 inches x 4 inches pcs.
g. Grounding tod 2.4m x16mm dia. pcs.
h. solvent cement can
i. upvc clip w/ nail 19mm dia. pcs.
D UNIT PRICE ANALYSIS (DUPA)

Conduit, Boxes and Fittings

No. of Days Daily Rate Amount

5.00 P 611.92 P 3,059.60

5.00 443.20 4,432.00

5.00 342.24 3,422.40

Sub-Total: P 10,914.00

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 10,914.00

Quantity Unit Cost Amount

150.00 P 98.00 P 14,700.00

80.00 16.00 1,280.00

6.00 508.00 3,048.00

4.00 105.00 420.00

63.00 34.00 2,142.00

54.00 32.00 1,728.00

3.00 234.00 702.00

5.00 205.00 1,025.00

150.00 3.00 450.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 25,495.00

P 36,409.00

36,409.00

6.61 % of D 2,405.59

8.00 % of D 2,912.72

5.00 % of (G+F+D) 2,086.37

(D+F+G+H) P 43,813.67

I/Qty P 43,813.67
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1101 Wires and Wiring Devices

Unit of Measurement : L.S.

Output per day :

Quantity : 1.00

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor 2

(No. of Man-Days) = 42.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Service drop wire # 60 m.

b. Electric Wire 8.0mm² THW mtrs.

c. Electric Wire 5.5mm² THW mtrs.

d. Electric Wire 3.5mm² THW mtrs.

e. convience outlet with plate (3 gang) pcs.

f. 2 Single Pole Wall Switch in 1 switch plate pcs.

g. Wall Fan set

h. Electrical Tape pcs.

i. cable tie 10" Long pcs.

J. kilowatt meter w/ box set


D UNIT PRICE ANALYSIS (DUPA)

Wires and Wiring Devices

No. of Days Daily Rate Amount

14.00 P 611.92 P 8,566.88

14.00 443.20 12,409.60

Sub-Total: P 20,976.48

No. of Days Daily Rate Amount

P P 0.00

Sub-Total: P -

Sub-Total (A + B): 20,976.48

Quantity Unit Cost Amount

60.00 P 48.00 P 2,880.00

30.00 48.00 1,440.00

620.00 38.00 23,560.00

40.00 38.00 1,520.00

36.00 367.00 13,212.00

6.00 132.00 792.00

12.00 2,500.00 30,000.00

24.00 32.00 768.00

200.00 5.00 1,000.00

1.00 3,500.00 3,500.00


k. Grounding type weatherproof pcs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


2.00 97.00 194.00

Sub-Total P 78,866.00

P 99,842.48

99,842.48

6.61 % of D 6,596.71

8.00 % of D 7,987.40

5.00 % of (G+F+D) 5,721.33

(D+F+G+H) P 120,147.92

I/Qty P 120,147.92
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1102 Panelboard and Cabinets

Unit of Measurement : L.S.

Output per day :

Quantity : 1.00

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor 2

(No. of Man-Days) = 9.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Panelboard, Flush type, 4 branches set

b. 40 Amp, 220 vlts.60 hz circit breaker plug-in type pc

c. 20 amp. 220 vlts., 60 hz circuit breaker plug-in type pc

d. 20AT/50AF, 2P, 230V, Circuit Breaker pcs.


D UNIT PRICE ANALYSIS (DUPA)

Panelboard and Cabinets

No. of Days Daily Rate Amount

3.00 P 611.92 P 1,835.76

3.00 443.20 2,659.20

Sub-Total: P 4,494.96

No. of Days Daily Rate Amount

P P 0.00

Sub-Total: P -

Sub-Total (A + B): 4,494.96

Quantity Unit Cost Amount

1 1,627.00 P 1,627.00

1 682.00 682.00

6 375.00 2,250.00

1 450.00 450.00
D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 5,009.00

P 9,503.96

9,503.96

6.61 % of D 627.94

8.00 % of D 760.32

5.00 % of (G+F+D) 544.61

(D+F+G+H) P 11,436.83

I/Qty P 11,436.83
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1102(a) Lightning Fixtures

Unit of Measurement : L.S.

Output per day :

Quantity : 1.00

No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor 2

(No. of Man-Days) = 15.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. 2-36 watts, 230 volts, 60Hz fluoescent sets

lighting fixture, box type

b. 1-36 watts, 230 volts, 60Hz fluoescent sets

lighting fixture, box type

c. 18 watts Compact Fluorescent Lamp pcs.

w/ medium base, keyless type

porcelain receptacle outlet


D UNIT PRICE ANALYSIS (DUPA)

Lightning Fixtures

No. of Days Daily Rate Amount

5.00 P 611.92 P 3,059.60

5.00 443.20 4,432.00

Sub-Total: P 7,491.60

No. of Days Daily Rate Amount

P P 0.00

Sub-Total: P -

Sub-Total (A + B): 7,491.60

Quantity Unit Cost Amount

36.00 P 1,260.00 P 45,360.00

17.00 1,000.00 17,000.00

9.00 320.00 2,880.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 65,240.00

P 72,731.60

72,731.60

6.61 % of D 4,805.46

8.00 % of D 5,818.53

5.00 % of (G+F+D) 4,167.78

(D+F+G+H) P 87,523.37

I/Qty P 87,523.37
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-1 Steel Railings

Unit of Measurement : Lin.M.

Output per day : 4.00

Quantity : 34.00
`
No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Steelman) 2

c. Unskilled Labor 2

(No. of Man-Hours) = 45.00

No. of
Name and Capacity
Units

B. Equipment:

a. Welding Machine 2

Name and Specification Unit

C. Materials:

Ramp Rail

a. 50mm dia. GI Pipe pcs.

b. 38mm dia. GI Pipe pcs.

c. 32mm dia. GI Pipe pcs.


D UNIT PRICE ANALYSIS (DUPA)

Steel Railings

No. of Days Daily Rate Amount

9.00 P 611.92 P 5,507.28

9.00 443.20 7,977.60

9.00 342.24 6,160.32

Sub-Total: P 19,645.20

No. of Days Daily Rate Amount

9 P 490.00 P 8,820.00

Sub-Total: P 8,820.00

Sub-Total (A + B): 28,465.20

Quantity Unit Cost Amount

20.00 P 1,836.00 P 36,720.00

7.00 1,166.00 8,162.00

4.00 1,166.00 4,664.00


d. 20x20mm Square Bar Railing (56 pcs) kgs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


1,055.04 53.00 55,917.12

Sub-Total P 105,463.12

P 133,928.32

3,939.07

6.61 % of D 8,848.80

8.00 % of D 10,714.27

5.00 % of (G+F+D) 7,674.57

(D+F+G+H) P 161,165.96

I/Qty P 4,740.18
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-2 Steel for Fire Excape Stai

Unit of Measurement : L.S

Output per day :

Quantity : 1.00
`
No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Skilled Labor (Steelman) 2

c. Unskilled Labor 2

(No. of Man-Hours) = 30.00

No. of
Name and Capacity
Units

B. Equipment:

a. Welding Machine 2

Name and Specification Unit

C. Materials:

a. 50mmx50mmx6mm (5 pcs) kgs.

b. C8x13 (3 pcs) kgs.

c. Ð38mmx38mmx4.5mm (2pcs) kgs.


D UNIT PRICE ANALYSIS (DUPA)

Steel for Fire Excape Stair

No. of Days Daily Rate Amount

6.00 P 611.92 P 3,671.52

6.00 443.20 5,318.40

6.00 342.24 4,106.88

Sub-Total: P 13,096.80

No. of Days Daily Rate Amount

6 P 490.00 P 5,880.00

Sub-Total: P 5,880.00

Sub-Total (A + B): 18,976.80

Quantity Unit Cost Amount

142.55 P 48.00 P 6,842.40

248.63 48.00 11,934.24

32.18 48.00 1,544.64


d. Anchor Bolts 10mmфx 100mm pcs

e. 10mm thk. Gusset Plate sht.

f. Checkered Plate (3 shts) kgs.

D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


8.00 45.00 360.00

1.00 13,335.00 13,335.00

407.00 45.00 18,315.00

Sub-Total P 52,331.28

P 71,308.08

71,308.08

6.61 % of D 4,711.41

8.00 % of D 5,704.65

5.00 % of (G+F+D) 4,086.21

(D+F+G+H) P 85,810.34

I/Qty P 85,810.34
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-3 Project Billboard

Unit of Measurement : Nos.

Output per day :

Quantity : 2.00
`
No. of
Designation
Person

A. Labor:

a. Construction Foreman 1

b. Unskilled Worker 2

(No. of Man-Hours) = 3.00

No. of
Name and Capacity
Units

B. Equipment:

Name and Specification Unit

C. Materials:

a. Marine Plywood, 3/6" thk x 4' x 8' pc.

b. Tarpaulin pc.

c. Assorted Sizes Lumber bd.ft.

d. Assorted CW Nails kgs.


D UNIT PRICE ANALYSIS (DUPA)

Project Billboard

No. of Days Daily Rate Amount

1.00 P 558.00 P 558.00

1.00 312.24 624.48

Sub-Total: P 1,182.48

No. of Days Daily Rate Amount

Sub-Total: P -

Sub-Total (A + B): 1,182.48

Quantity Unit Cost Amount

2.00 P 780.00 P 1,560.00

2.00 960.00 1,920.00

150.00 15.00 2,250.00

2.50 70.00 175.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Local Tax 59.05

Sub-Total P 5,964.05

P 7,146.53

3,573.27

6.61 % of D 472.18

8.00 % of D 571.72

5.00 % of (G+F+D) 409.52

(D+F+G+H) P 8,599.95

I/Qty P 4,299.98
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-4 Personal Protective Equip

Unit of Measurement : L.S.

Output per day :

Quantity : 1.00
`
No. of
Designation
Person

A. Labor:

a. Part time Safety Practitioner 1

b. First Aider 1

(No. of Man-Hours) = 45.00

Name and Capacity Number of Man-days

B. Equipment:

a. Helmet 3,535.38

b. Gloves 3,535.38

c. Safety Shoes 2,268.00

d. Rubber Boots 1,267.38

Name and Specification Unit

C. Materials:

a. First Aid Kit lots


D UNIT PRICE ANALYSIS (DUPA)

Personal Protective Equipment (PPE)

No. of Days Daily Rate Amount

15.00 P 584.16 P 8,762.40

30.00 325.68 9,770.40

Sub-Total: P 18,532.80

Cost per Man-


Number of Man-days Amount
day

3,535.38 P 0.50 P 1,767.69

3,535.38 4.00 14,141.52

2,268.00 5.00 11,340.00

1,267.38 1.50 1,901.07

Sub-Total: P 29,150.28

Sub-Total (A + B): 47,683.08

Quantity Unit Cost Amount

1.00 P 1,500.00 P 1,500.00


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P 1,500.00

P 49,183.08

49,183.08

% of D -

% of D -

5.00 % of (G+F+D) 2,459.15

(D+F+G+H) P 51,642.23

I/Qty P 51,642.23
PERSONAL PROTECTIVE EQUI

Safety Shoes Rubber Boots


Service Life, Days 365 365

Purchase Cost, Pesos 1,825.00 547.50

Unit Cost per Man-Day 5.00 1.50

NO. OF MAN-DAYS
Item No. Safety Shoes Rubber Boots

803 250.00

804(a) 42.00

804(b) 6.00

804( c) 18.00

900 (a) 78.00

900(b) 10.00

900 ( c) 246.00

900(d) 49.38

900 (e) 96.00

900 (f) 72.00

900 (g) 18.00

900 (h) 120.00

900 (i) 12.00

403 (a) 273.00

404 (a) 39.00

404(b) 6.00

404( c) 356.00

404(d) 205.00

404 (e) 52.00

404 (f) 176.00

404 (g) 28.00

404 (h) 152.00

404 (i) 12.00

506(1) 273.00

1000a 2.00

1,002 30.00

1002-a 36.00

1,003 90.00
PERSONAL PROTECTIVE EQUIPMENT

Rubber Boots Helmet Working Gloves


365 730 7

547.50 365.00 28.00

1.50 0.50 4.00

NO. OF MAN-DAYS
Rubber Boots Helmet Working Gloves

250.00 250.00

42.00 42.00

6.00 6.00

18.00 18.00

78.00 78.00 78.00

10.00 10.00 10.00

246.00 246.00 246.00

49.38 49.38 49.38

96.00 96.00 96.00

72.00 72.00 72.00

18.00 18.00 18.00

120.00 120.00 120.00

12.00 12.00 12.00

273.00 273.00

39.00 39.00

6.00 6.00

356.00 356.00

205.00 205.00

52.00 52.00

176.00 176.00

28.00 28.00

152.00 152.00

12.00 12.00

273.00 273.00

2.00 2.00 2.00

30.00 30.00 30.00

36.00 36.00 36.00

90.00 90.00
1009(a) 24.00

1010(a) 20.00

1010(b) 21.00

1,013 64.00

1013.2.4 64.00

1013.2.4 39.00

1018(a) 45.00

1018(b) 20.00

1,021 85.00

1,027 205.00

1032(a-1) 64.00

1032(a-2) 16.00

1032 (a-3) 24.00

1,100 25.00

1,102 9.00

1102(a) 15.00

SPL-1 45.00

SPL-3 3.00

Total 2,268.00 1,267.38


24.00 24.00

20.00 20.00

21.00 21.00

64.00 64.00

64.00 64.00

39.00 39.00 39.00

45.00 45.00 45.00

20.00 20.00 20.00

85.00 85.00 85.00

205.00 205.00 205.00

64.00 64.00 64.00

16.00 16.00 16.00

24.00 24.00 24.00

25.00 25.00

9.00 9.00

15.00 15.00

45.00 45.00

3.00 3.00

1,267.38 3,535.38 3,535.38


DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-5 Mobilization/Demobilizati

Unit of Measurement : L. S.

Output per day :

Quantity : 1.00
`
No. of
Designation
Person

A. Labor:

(No. of Man-Hours) = 0.00

No. of
Name and Capacity
Units

B. Equipment:

a. Equipments for Mobilization and L.S.

Demobilization

Name and Specification Unit

C. Materials:
D UNIT PRICE ANALYSIS (DUPA)

Mobilization/Demobilization

No. of Days Daily Rate Amount

Sub-Total: P 0.00

No. of Days Daily Rate Amount

P 7,500.00 P 7,500.00

Sub-Total: P 7,500.00

Sub-Total (A + B): 7,500.00

Quantity Unit Cost Amount


D. Direct Cost (A+B+C)

E. Direct Unit Cost (D/Qty.)

F. Overhead, Contingencies, Miscellaneous (OCM)

G. Contractor's Profit (CP)

H. Value Added Tax (VAT)

I. Total Cost

J. Total Unit Cost


Sub-Total P -

P 7,500.00

7,500.00

0.00 % of D -

0.00 % of D -

5.00 % of (G+F+D) 375.00

(D+F+G+H) P 7,875.00

I/Qty P 7,875.00
Department of Public Works and Highways (DPWH)
Contract ID :
Contract Name : Construction of a Multi-Purposed Building(Livelihood center)

Contract Location : Barangay Poblacion, Tampilisan, Zamboanga del Norte

BILL OF QUANTITIES
Part No. :
Part Description :

Pay
Unit Price
Item Description Quantity Unit
(Pesos)
No.
(1) (2) (3) (4) (5)

EARTHWORKS
In words: (Pesos)

Excavation of Footing, Tie Beam and Wall


803 69.00 Cu. M.
Footing
Php:

In words: (Pesos)

804(a) Backfilling of Excavation Materials 52.00 Cu. M.


Php:

In words: (Pesos)

804(b) Gravel Bedding (100mm thick) 13.00 Cu. M.


Php:

In words: (Pesos)

804(c) Embankment 35.00 Cu. M.


Php:

In words: (Pesos)

900(a) R.C. for Footing & WF 16.00 Cu. M.


Php:
In words: (Pesos)

900(b) R.C. for Column 7.00 Cu. M.


Php:

In words: (Pesos)

900(c) R.C. for 2nd floor beam & LB 5.50 Cu. M


Php:

In words: (Pesos)

900(e) R.C. for Slab on Fill 7.00 Cu. M.


Php:

In words: (Pesos)

900(f) R.C. for Tie Beams 2.00 Cu. M


Php:

In words: (Pesos)

900(g) R.C. for 2nd Floor Slab 9.00 Cu. M


Php:

In words: (Pesos)

900(h) R.C. for Stair 2.00 Cu. M


Php:

In words: (Pesos)

900(i) R.C. for Canopy 1.00 Cu. M


Php:

In words: (Pesos)

902(a) R.S. Footing & WF 550.00 Kgs.


Php:
In words: (Pesos)

902(b) R.S. for Column 1,963.00 Kgs.


Php:

In words: (Pesos)

902(c) R.S. for 2nd floor beam & LB 1,361.00 Kgs.


Php:

In words: (Pesos)

902(e) R.S. for Slab for Slab on Fill 253.00 Kgs.


Php:

In words: (Pesos)

902(f) R.S. for Footing Tie Beam 514.00 Kgs.


Php:

In words: (Pesos)

902(g) R.S. for 2nd Floor Slab 987.00 Kgs.


Php:

In words: (Pesos)

902(h) R.S. for Stair 467.00 Kgs.


Php:

In words: (Pesos)

902(i) R.S. for Canopy 63.00 Kgs.


Php:

In words: (Pesos)

1000(a) Soil Poisoning 83.00 Sq. M.


Php:
In words: (Pesos)

1,002 Plumbing Works 78.00 Ln. M.


Php:

In words: (Pesos)

1002-a Plumbing Works (Septic Vault) 8.00 Cu. M.


Php:

In words: (Pesos)

1,003 Carpentry 189.00 Sq. M.


Php:

In words: (Pesos)

1009(1) Glass Fixed Windows 59.00 Sq. M.


Php:

In words: (Pesos)

1010(a) Doors & Windows Accessories 1.00 L.S.


Php:

In words: (Pesos)

1010(b) Doors 6.00 Sq. M.


Php:

In words: (Pesos)

1,013 Pre-painted Metal Sheets 167.00 sq.m.


Php:

In words: (Pesos)

1,021 Plain Cement Finish 144.00 Sq. M.


Php:
In words: (Pesos)

1,027 Cement Plaster Finish 212.00 Sq. M.


Php:

In words: (Pesos)

1032(a-1) Masonry Painting 199.00 Sq. M.


Php:

In words: (Pesos)

1032(a-2) Wooden Painting 189.00 Sq. M.


Php:

In words: (Pesos)

1032(a-3) Metal Painting 52.00 Sq. M.


Php:

In words: (Pesos)

1044(1) False Works and Scaffolding Works 1.00 L.S.


Php:

In words: (Pesos)

1046 (2) Masonry Works(100mm CHB) 106.00 Sq. M.


Php:

In words: (Pesos)

1047 (2) Metal Structures 1,210.00 Kgs.


Php:

In words: (Pesos)

1,100 Conduit, Boxes and Fittings 123.00 Ln. M.


Php:
In words: (Pesos)

1,101 Wires and Wiring Devices 410.00 Ln. M.


Php:

In words: (Pesos)

1,102 Paneboard and Cabinets 8.00 Circuit


Php:

In words: (Pesos)

1102(a) Lightning Fixtures 39.00 Sets


Php:

In words: (Pesos)

1208(2) Steel Railings 108.00 Lin.M.


Php:

In words: (Pesos)

Provision of Field Office for the Engineer


A.1.1(8) 2.83 month
(Rental Basis)
Php:

In words: (Pesos)

B.5 Project Billboard 1.00 No.


Php:

In words: (Pesos)

B.7 Occupational Safety and Health Program 1.00 L.S.


Php:

In words: (Pesos)

B.9 Mobilization/Demobilization 1.00 L. S.


Php:
Sub-Total for this Page
DPWH)

Unit Price Amount


(Pesos) (Pesos)
(5) (6)

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:
(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:
(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:
(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:
(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:
(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

(Pesos) In words: (Pesos)

Php:

Vous aimerez peut-être aussi