PROPOSED CONSTRUCTION OF WAREHOUSE

LUISITA ACCESS ROAD, TARLAC

PROGRAM OF WORKS/BUDGET COST

ITEMIZED BREAKDOWN
DIRECT COST
ITEM NO. DESCRIPTION QUANTITY UNIT
UNIT COST TOTAL

PART I FACILITIES FOR THE ENGINEER

I.1 Offices and Laboratory for the Engineer

A.1.1 (8) 6.00 mo 29,484.00 176,904.00

TOTAL OF PART I 176,904.00

PART II OTHER GENERAL REQUIREMENTS

B.5 Project Billboard/ Sign Board 1.00 ea 6,322.38 6,322.38

B.7(2) Occupational Safety and Health 1.00 l.s. 236,468.33 236,468.33

B.9 Mobilization/ Demobilization 1.00 l.s. 277,546.37 277,546.37

TOTAL OF PART II 520,337.08

PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS

PART A EARTHWORKS

803(1)a Structure Excavation 470.64 m

3
301.43 141,863.76

804(1)a Embankment from Structure Excavation 425.70 m

3
211.61 90,081.70

804(1)b Embankment from Borrow 3,240.00 m

3
836.88 2,711,502.28

804(4) Gravel Fill 400.53 m

3
1,216.20 487,122.60

TOTAL OF PART A 3,430,570.34

PART B PLAIN AND REINFORCED CONCRETE WORKS

Structural Concrete for Footing, Footing Tie Beam, Column, Suspended Slab, Girder/Beam 3
900(1)c1 318.40 m 5,512.96 1,755,326.78
(Class A, 4000psi @ 28 days)
901(1)c2 Structural Concrete for Slab on Fill (Class A, 2500psi @ 28 days) 1,020.60 m
3
5,058.01 5,162,204.11

902(1)a Reinforcing Steel, Grade 40 87,572.81 kg 68.39 5,989,314.36

902(1)b Reinforcing Steel, Grade 60 22,405.71 kg 69.42 1,555,501.55

903(2) Forms and Falseworks 285.60 m

2
734.99 209,913.43

TOTAL OF PART B 14,672,260.23

PART C FINISHING WORKS

C.1 Termite Control Works

1000(1) Soil Poisoning 324.00 L 504.14 163,340.30

Sub-Total C.1 163,340.30

C.2. Masonry Works

1046(2)a1 100 mm CHB Non Load Bearing Wall (including Reinforcing Steel) 216.20 m
2
828.46 179,112.85

1046(2)a2 150 mm CHB Non Load Bearing Wall (including Reinforcing Steel) 868.00 m
2
1,197.29 1,039,244.36

Sub-Total C.2 1,218,357.21

C.3 Fabricated Materials

1010(4) Doors and Windows 1.00 l.s. 1,175,701.45 1,175,701.45

1004(2) Finishing Hardware 1.00 l.s. 40,710.58 40,710.58

 PROPOSED CONSTRUCTION OF WAREHOUSE
LUISITA ACCESS ROAD, TARLAC

PROGRAM OF WORKS/BUDGET COST

ITEMIZED BREAKDOWN
DIRECT COST
ITEM NO. DESCRIPTION QUANTITY UNIT
UNIT COST TOTAL

Sub-Total C.3 1,216,412.03

C.4 Finishing Works

1021(1)c Plain Cement Finish with floor hardener 6,480.00 m

2
366.87 2,377,286.15

1003(15)c Concrete Moulding 310.00 m 90.12 27,937.99

1027(1) Plain Cement Plaster Finish 747.00 m

2
236.92 176,980.49

1003(1)a1 Fiber Cement Board Ceiling on Metal Frame 63.04 m

2
1,221.76 77,019.50

1003(1)b1 Aluminum Cladding Works 829.00 m

2
5,845.30 4,845,752.55

1038(1) Reflective Insulation 6,480.00 m

2
276.64 1,792,608.27

1018(1) Glazed Tiles and Trims 52.80 m

2
2,252.70 118,942.40

1018(2) Unglazed Tiles 10.24 m

2
2,083.22 21,332.15

1016(1)a Cement Based Waterproofing 10.24 m

2
696.19 7,129.02

Sub-Total C.4 9,444,988.52

C.5 Painting Works

1032(1)a Masonry/Concrete Painting 1,275.04 m

2
439.56 560,458.67

1032(1)b Wood Painting 27.52 m

2
407.65 11,218.54

1032(1)c Metal Painting 11,525.30 m

2
455.39 5,248,493.73

Sub-Total C.5 5,820,170.94

C.6 Roof Framing and Roofing Works

1014(1)b1 Prepainted Metal Sheets, Corrugated, Long Span, 0.4 mm thk 11,152.00 m
2
786.21 8,767,864.07

1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk) 216.00 m 734.79 158,715.28

1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, 0.4 mm thk) 240.00 m 997.60 239,423.39

1013(2)b1 Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk) 108.00 m 4,156.26 448,876.44

1047(2)a Structural Steel, Trusses, Columns, Beams 273,821.89 kg 94.27 25,814,534.78

1047(2)b Structural Steel, Purlins 33,056.32 kg 86.93 2,873,428.77

1047(6) Metal Structure Accessories, Steel Plates 6,992.41 kg 90.87 635,417.15

1047(7)b Metal Structure Accessories, Sag Rods 1,846.66 kg 232.09 428,590.27

1047(4) Metal Structure Accessories, Cross Bracing 3,825.90 kg 96.32 368,522.82

1047(3)c Metal Structure Accessories, Turn Buckle 192.00 pc 261.27 50,163.88

1047(7)a Metal Structure Accessories, Bolts 1,500.01 kg 441.90 662,856.53

Sub-Total C.6 40,448,393.38

TOTAL OF PART C 58,311,662.38

PART D PLUMBING/SANITARY WORKS

1001(8) Sewer Line Works/Downspout/Storm Drain 1.00 l.s. 974,225.58 974,225.58

1002(6) Cold Water Line Works 1.00 l.s. 13,017.71 13,017.71

1002(5) Sanitary/Plumbing Fixtures 1.00 l.s. 88,998.41 88,998.41

1001(11) Septic Vault 2.00 l.s. 306,793.40 613,586.81

 PROPOSED CONSTRUCTION OF WAREHOUSE
LUISITA ACCESS ROAD, TARLAC

PROGRAM OF WORKS/BUDGET COST

ITEMIZED BREAKDOWN
DIRECT COST
ITEM NO. DESCRIPTION QUANTITY UNIT
UNIT COST TOTAL

1001(5)b Catch basin 50.00 units 2,988.85 149,442.69

TOTAL OF PART D 1,839,271.20

PART E ELECTRICAL WORKS

1100(10) Conduits, Boxes, and Fittings 1.00 l.s. 292,793.55 292,793.55

1101(33) Wires and Wiring Devices 1.00 l.s. 747,536.33 747,536.33

1102(1) Panel Board 1.00 l.s. 175,796.54 175,796.54

1103(1) Lighting Fixtures 1.00 l.s. 192,471.94 192,471.94

TOTAL OF PART E 1,408,598.36

TOTAL OF PART III 79,662,362.51

GRAND TOTAL 80,359,603.59

 PROPOSED CONSTRUCTION OF WAREHOUSE
LUISITA ACCESS ROAD, TARLAC

SUMMARY OF QUANTITIES

ITEM NO. DESCRIPTION QUANTITY UNIT REMARKS

PART A EARTHWORKS
803(1)a Structure Excavation 470.64 m3
804(1)a Embankment from Structure Excavation 425.70 m3
804(1)b Embankment from Borrow 3,240.00 m3
804(4) Gravel Fill 400.53 m3

PART B PLAIN AND REINFORCED CONCRETE WORKS

900(1)c1 318.40 m3
901(1)c2 Structural Concrete for Slab on Fill (Class A, 2500psi @ 28 days) 1,020.60 m3
902(1)a Reinforcing Steel, Grade 40 87,572.81 kg
902(1)b Reinforcing Steel, Grade 60 22,405.71 kg
903(2) Forms and Falseworks 285.60 m2

PART C FINISHING WORKS

C.1 Termite Control Works
1000(1) Soil Poisoning 324.00 L

C.2 Masonry Works

1046(2)a1 100 mm CHB Non Load Bearing Wall (including Reinforcing Steel) 216.20 m2
1046(2)a2 150 mm CHB Non Load Bearing Wall (including Reinforcing Steel) 868.00 m2

C.3 Fabricated Materials

1010(4) Doors and Windows 1.00 l.s.
1004(2) Finishing Hardware 1.00 l.s.

C.4 Finishing Works

1021(1)c Plain Cement Finish with floor hardener 6,480.00 m2
1003(15)c Concrete Moulding 310.00 m
1027(1) Plain Cement Plaster Finish 747.00 m2
1003(1)a1 Fiber Cement Board Ceiling on Metal Frame 63.04 m2
1003(1)b1 Aluminum Cladding Works 829.00 m2
1038(1) Reflective Insulation 6,480.00 m2
1018(1) Glazed Tiles and Trims 52.80 m2
1018(2) Unglazed Tiles 10.24 m2
1016(1)a Cement Based Waterproofing 10.24 m2

C.5 Painting Works

1032(1)a Masonry/Concrete Painting 1,275.04 m2
1032(1)b Wood Painting 27.52 m2
1032(1)c Metal Painting 11,525.30 m2

C.6 Roof Framing and Roofing Works

1014(1)b1 Prepainted Metal Sheets, Corrugated, Long Span, 0.4 mm thk 11,152.00 m2
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk) 216.00 m
1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, 0.4 mm thk) 240.00 m
1013(2)b1 Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk) 108.00 m
1047(2)a Structural Steel, Trusses, Columns, Beams 273,821.89 kg
1047(2)b Structural Steel, Purlins 33,056.32 kg
1047(6) Metal Structure Accessories, Steel Plates 6,992.41 kg
1047(7)b Metal Structure Accessories, Sag Rods 1,846.66 kg
1047(4) Metal Structure Accessories, Cross Bracing 3,825.90 kg
1047(3)c Metal Structure Accessories, Turn Buckle 192.00 pc
1047(7)a Metal Structure Accessories, Bolts 1,500.01 kg

PART D PLUMBING/SANITARY WORKS

1001(8) Sewer Line Works/Downspout/Storm Drain 1 l.s.
1002(6) Cold Water Line Works 1 l.s.
1002(5) Sanitary/Plumbing Fixtures 1 l.s.
1001(11) Septic Vault "Type E" 2 l.s.
1001(5)b Catch basin 50 units

PART E ELECTRICAL WORKS

1100(10) Conduits, Boxes, and Fittings 1 l.s.
1101(33) Wires and Wiring Devices 1 l.s.
1102(1) Panel Board 1 l.s.
1103(1) Lighting Fixtures 1 l.s.

BACK-UP CALCULATIONS

PART A EARTHWORKS
803(1)a Structure Excavation
Description L (m) x W (m) x H (m) x pcs = Volume (cu.m.) Remarks
F-1 2.4 m x 2.2 m x 1.55 m x 24 = 196.42 cu.m. Footing 1
F-2 2m x 1.8 m x 1.55 m x 16 = 89.28 cu.m. Footing 2
F-3 1.8 m x 1.5 m x 1.55 m x 42 = 175.77 cu.m. Footing 3
WF-1 47 m x 0.3 m x 0.65 m x 1 = 9.17 cu.m. Wall Footing(CR & Office)
470.64 cu.m. Total Volume
.
804(1)a Embankment from Structure Excavation
Description L (m) x W (m) x H (m) x pcs = Volume (cu.m.) Remarks
F-1 2.4 m X 2.2 m x 1m x 24 = 126.72 cu.m. Footing 1
F-2 2m X 1.8 m x 1m x 16 = 57.6 cu.m. Footing 2
F-3 1.8 m X 1.5 m x 1m x 42 = 113.4 cu.m. Footing 3
WF-1 357 m x 0.3 m 0.4 m x 1 = 42.84 cu.m. Wall Footing(CR & Office)
340.56 cu.m.
x 1.25 Compaction Factor
425.7 cu.m. Total Volume

804(1)b Embankment from Borrow

Description L (m) x W (m) x H (m) x pcs = Volume (cu.m.) Remarks
Flooring 120 m x 54 m x 0.5 m x 1 = 3240 cu.m. Flooring
3240 cu.m. Total Volume
804(4) Gravel Fill
Description L (m) x W (m) x H (m) x pcs = Volume (cu.m.) Remarks
F-1 2.4 m X 2.2 m x 0.05 m x 24 = 6.34 cu.m. Footing
F-2 2m X 1.8 m x 0.05 m x 16 = 2.88 cu.m. Footing
F-3 1.8 m X 1.5 m x 0.05 m x 42 = 5.67 cu.m. Footing
WF-1 357 m x 0.3 m x 0.05 m x 1 = 5.36 cu.m. Wall Footing(CR & Office)
FTB 469 m x 0.3 m x 0.05 m x 1 = 56.28 cu.m. Footing Tie Beam
SOF 120 m x 54 m x 0.05 m x 1 = 324 cu.m. Slab on Fill
400.53 cu.m. Total Volume

PART B PLAIN AND REINFORCED CONCRETE WORKS

900(1)c1 Structural Concrete for Footing, Footing Tie Beam, Column, Suspended Slab, Girder/Beam (Class A, 4000psi @ 28 days)
Description L (m) x W (m) x H (m) x pcs = Volume (cu.m.) Remarks
F-1 2.4 m X 2.2 m x 0.5 m x 24 = 63.36 cu.m. Footing
F-2 2m X 1.8 m x 0.5 m x 16 = 28.8 cu.m. Footing
F-3 1.8 m X 1.5 m x 0.5 m x 42 = 56.7 cu.m. Footing
C-1 0.5 m x 0.6 m x 3m x 24 = 21.6 cu.m. Footing
C-2 0.4 m x 0.6 m x 3m x 16 = 11.52 cu.m. Footing
C-3 0.4 m x 0.45 m x 3m x 42 = 22.68 cu.m. Footing
SC 348 m x 0.15 m x 0.4 m x 1 = 20.88 cu.m. Stiffiner Column
WF-1 357 m x 0.3 m x 0.2 m x 1 = 21.42 cu.m. Wall Footing(CR & Office)
FTB 469 m x 0.3 m x 0.4 m x 1 = 56.28 cu.m. Footing Tie Beam
303.24 cu.m. Total Volume
5% Wastage 15.162 cu.m.
318.4 cu.m.
901(1)c2 Structural Concrete for Slab on Fill (Class A, 2500psi @ 28 days)
Description L (m) x W (m) x H (m) x pcs = Volume (cu.m.) Remarks
SOF 120 m x 54 m x 0.15 m x 1 = 972 cu.m. Slab on Fill
972 cu.m. Total Volume
5% Wastage 48.6 cu.m.
1020.6 cu.m.
902(1)a Reinforcing Steel, Grade 40
Description L (m) x # of Bars x Unit Weight x pcs = Weight (kg) Remarks
WF-1 357 m x 3 x 0.888 kg/m x 1 = 951.05 kg Wall Footing
WF-1 0.3 m x 894 x 0.616 kg/m x 1 = 165.22 kg Wall Footing Ties
FTB 1.5 m x 2345 x 0.616 kg/m x 1 = 2166.78 kg Footing Tie Beam Ties
C-1 2.1 m x 20 x 0.616 kg/m x 48 = 1241.86 kg Column 1 Ties
 C-2 1.9 m x 20 x 0.616 kg/m x 32 = 749.06 kg Column 2 Ties
C-3 1.8 m x 20 x 0.616 kg/m x 58 = 1286.21 kg Column 3 Ties
SC 1.1 m x 1740 x 0.616 kg/m x 1 = 1179.03 kg Stiffiner Column
SOF 1200 x 54 x 0.616 kg/m x 1 = 39916.8 kg Slab on Fill
SOF 540 x 120 x 0.616 kg/m x 1 = 39916.8 kg Slab on Fill
87572.81 kg Total Weight

902(1)b Reinforcing Steel, Grade 60

Description L (m) x # of Bars x Unit Weight x pcs = Weight (kg) Remarks
F-1 2.4 m x 34 x 1.58 kg/m x 24 = 3094.28 kg Footing 1
F-2 2m x 33 x 1.58 kg/m x 16 = 1668.48 kg Footing 2
F-3 1.8 m x 16 x 1.58 kg/m x 42 = 1911.17 kg Footing 3
C-1 4m x 16 x 2.47 kg/m x 24 = 3793.92 kg Column 1
C-2 4m x 12 x 2.47 kg/m x 16 = 1896.96 kg Column 2
C-3 4m x 10 x 1.58 kg/m x 42 = 2654.4 kg Column 3
SC 6m x 4 x 1.58 kg/m x 58 = 2199.36 kg Stiffiner Column
FTB 469 m x 7 x 1.58 kg/m x 1 = 5187.14 kg Footing Tie Beam
22405.71 kg Total Weight

903(2) Forms and Falseworks

Description Perimeter x H (m) / L (m) x pcs = Area Remarks
C-1 2.2 m x 4m x 24 = 211.2 sq.m. Column
C-2 2m x 4m x 16 = 128 sq.m. Column
C-3 1.7 m x 4m x 42 = 285.6 sq.m. Column
285.6 sq.m.

PART C FINISHING WORKS

C.1 Termite Control Works
Description L (m) x H (m) = Area (sq.m.) x L/sq.m. = L Remarks
SOF 120 m x 54 m = 6480 sq.m. x 0.05 = 324 l Slab on Fill
324 l

C.2 Masonry Works

1046(2)a1 100 mm CHB Non Load Bearing Wall (including Reinforcing Steel)
Description L (m) x H (m) = Area (sq.m.) x pcs = Area (sq.m.) Remarks
CHB 47 m x 4.6 m = 216.2 sq.m. x 1 = 216.2 sq.m. Office & Toilet
216.2 sq.m. Total Area

1046(2)a2 150 mm CHB Non Load Bearing Wall (including Reinforcing Steel)
Description L (m) x H (m) = Area (sq.m.) x pcs = Area (sq.m.) Remarks
CHB 310 m x 2.8 m = 868 sq.m. x 1 = 868 sq.m. Perimeter
868 sq.m. Total Area

C.3 Fabricated Materials

1010(4) Doors and Windows
Description L (m) x H (m) = Area (sq.m.) x pcs = Area (sq.m.) Remarks
D-1 2.15 m x 0.9 m = 1.935 sq.m. x 4 = 7.74 sq.m. Office Door
D-2 2.15 m x 0.7 m = 1.505 sq.m. x 4 = 6.02 sq.m. Toilet
D-3 = 102 sq.m. x 1 = 102 sq.m. Roll Up
W-1 = 132 sq.m. x 1 = 132 sq.m. All Windows

1004(2) Finishing Hardware

Description L (m) x H (m) = Area (sq.m.)/Set x pcs = Area (sq.m.)/set Remarks
Lockset = 8 x 1 = 8 pcs. Doors
Hinges = 8 x 4 = 32 pcs. Doors
Facial Mirror 0.8 m x 0.6 m = 0.48 sq.m. x 4 = 1.92 sq.m. Toilet

C.4 Finishing Works

1021(1)c Plain Cement Finish with floor hardener
Description L (m) x H (m) = Area (sq.m.) x pcs = Area (sq.m.) Remarks
SOF 120 m x 54 m = 6480 sq.m. x 1 = 6480 sq.m.
6480 sq.m. Total Area

1003(15)c Concrete Moulding

Description Length x Set = Length (m) x pcs = Length (m) Remarks
Concrete Moulding 310 m x 1 = 310 m x 1 = 310 m Side Moulding
310 m
 1027(1) Plain Cement Plaster Finish
Description L (m) x H (m) = Area (sq.m.) x pcs = Area (sq.m.) Remarks
100mm CHB 47 m x 3m = 141 sq.m. x 2 = 282 sq.m. Office & Toilet
150mm CHB 310 m x 1.5 m = 232.5 sq.m. x 2 = 465 sq.m. Perimeter Wall
747 sq.m. Sub Total Area

1003(1)a1 Fiber Cement Board Ceiling on Metal Frame

Description L (m) x W (m) = Area (sq.m.) x pcs = Area (sq.m.) Remarks
Office 3m x 4.4 m = 13.2 sq.m. x 4 = 52.8 sq.m.
Toilet 1.6 m x 1.6 m = 2.56 sq.m. x 4 = 10.24 sq.m.
63.04 sq.m.

1003(1)b1 Aluminum Cladding Works

Description L (m) x W (m) = Area (sq.m.) x pcs = Area (sq.m.) Remarks
Wall = 645 sq.m. x 1 = 645 sq.m.
Ledge 1 350 m x 0.4 m = 140 sq.m. x 1 = 140 sq.m.
Ledge 2 20 m x 2.2 m = 44 sq.m. x 1 = 44 sq.m.
829 sq.m.

1038(1) Reflective Insulation

Description L (m) x H (m) = Area (sq.m.) x pcs = Area (sq.m.) Remarks
Roof Area 120 m 54 m = 6480 sq.m. x 1 = 6480 sq.m.
6480 sq.m.

1018(1) Glazed Tiles and Trims

Description Width x Height/Length = Area (sq.m.) x pcs = Area (sq.m.)
Office 3m x 4.4 m = 13.2 sq.m. x 4 = 52.8 Toilets
52.8 sq.m. Total Area

1018(2) Unglazed Tiles

Description Width x Height/Length = Area (sq.m.) x pcs = Area (sq.m.) Remarks
Toilet 1.6 m x 1.6 m = 2.56 sq.m. x 4 = 10.24 sq.m. Toilet
10.24 sq.m. Total Area

1016(1)a Cement Based Waterproofing

Description Width x Height/Length = Area (sq.m.) x pcs = Area (sq.m.) Remarks
Toilet 1.6 m x 1.6 m = 2.56 sq.m. x 4 = 10.24 sq.m. Toilet
10.24 sq.m. Total Area

C.5 Painting Works

1032(1)a Masonry/Concrete Painting
Description L (m) x H (m) = Area (sq.m.) x pcs = Area (sq.m.) Remarks
100mm CHB 47 m x 3m = 141 sq.m. x 2 = 282 sq.m. Wall
150mm CHB 310 m x 1.5 m = 465 sq.m. x 2 = 930 sq.m. Wall
Office 3m x 4.4 m = 13.2 sq.m. x 4 = 52.8 sq.m. Ceiling
Toilet 1.6 m x 1.6 m = 2.56 sq.m. x 4 = 10.24 sq.m. Ceiling
s 1275.04 sq.m.

1032(1)b Wood Painting

Description L (m) x H (m) = Area (sq.m.) x pcs = Area (sq.m.) Remarks
D-1 2.15 m x 0.9 m = 1.935 sq.m. x 8 = 15.48 sq.m. Doors
D-2 2.15 m x 0.7 m = 1.505 sq.m. x 8 = 12.04 sq.m. Doors
27.52 sq.m.

1032(1)c Metal Painting

Description Perimeter/ Width x Thickness/ Length = Area x pcs = Area (sq.m.) Remarks
WF 16 x 64 2.056 m x 6m = 12.336 sq.m. x 24 = 296.07 sq.m. C-1
WF 16 x 58 2.042 m x 6m = 12.252 sq.m. x 16 = 196.04 sq.m. C-2
WF 16 x 58 2.042 m x 6m = 12.252 sq.m. x 42 = 514.59 sq.m. C-3
WF 16 x 58 2.042 m x 204 m = 416.568 sq.m. x 1 = 416.57 sq.m. RB-1
WF 16 x 58 2.042 m x 270 m = 551.34 sq.m. x 1 = 551.34 sq.m. RB-2
WF 16 x 58 2.042 m x 216 m = 441.072 sq.m. x 1 = 441.08 sq.m. Stiffiner Beam
WF 16 x 58 2.042 m x 204 m = 416.568 sq.m. x 1 = 416.57 sq.m. LB-1
WF 16 x 58 2.042 m x 270 m = 551.34 sq.m. x 1 = 551.34 sq.m. LB-2
F 6mm x 6 W 4.5mm
1.924 m x 1200 m = 2308.8 sq.m. x 1 = 2308.8 sq.m. Truss
thk.
50mm x 175mm C-
0.610 m x 9445 m = 5761.45 sq.m. x 1 = 5761.45 sq.m.
Purlins
 20mm thk Plate 0.135 sq.m. = 0.135 sq.m. x 58 = 7.83 sq.m. C2 & C3
16mm thk Plate 0.15 sq.m. = 0.15 sq.m. x 24 = 3.6 sq.m. C1
Center Plate 0.2775 sq.m. = 0.2775 sq.m. x 40 = 11.1 sq.m. Truss
Stiffiner Plate 0.085 sq.m. = 0.085 sq.m. x 40 = 3.4 sq.m. Truss
Stiffiner Plate 0.49 sq.m. = 0.49 sq.m. x 80 = 39.2 sq.m. Column
Stiffiner Plate 0.08 sq.m. = 0.08 sq.m. x 79 = 6.32 sq.m. Beam
11525.3 sq.m. Total Area

C.6 Roof Framing and Roofing Works

1014(1)b1 Prepainted Metal Sheets, Corrugated, Long Span, 0.4 mm thk
Description Average Length x Width/Height = Area (sq.m.) x pcs = Area (sq.m.) Remarks
Roof Area 1 = 1550 sq.m. x 1 = 1550 sq.m.
Roof Area 2 = 1556 sq.m. x 1 = 1556 sq.m.
Roof Area 3 = 1556 sq.m. x 1 = 1556 sq.m.
Roof Area 4 = 1550 sq.m. x 1 = 1550 sq.m.
Wall = 300 sq.m. x 1 = 300 sq.m. Sandwich Panel
Wall = 2320 sq.m. x 2 = 4640 sq.m. Sandwich Panel
11152 sq.m. Total Area

1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk)

Description Length = Linear Meter x pcs = Linear Meter (m) Remarks
Roof 1 54 m = 54 m x 1 = 54 m
Roof 2 54 m = 54 m x 1 = 54 m
Roof 3 54 m = 54 m x 1 = 54 m
Roof 4 54 m = 54 m x 1 = 54 m
216 m. Total Area

1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, 0.4 mm thk)

Description Length = Linear Meter x pcs = Linear Meter (m) Remarks
Roof 1 30 m = 30 m x 1 = 30 m
Roof 1 30 m = 30 m x 1 = 30 m
Roof 2 30 m = 30 m x 1 = 30 m
Roof 2 30 m = 30 m x 1 = 30 m
Roof 3 30 m = 30 m x 1 = 30 m
Roof 3 30 m = 30 m x 1 = 30 m
Roof 4 30 m = 30 m x 1 = 30 m
Roof 4 30 m = 30 m x 1 = 30 m
240 m. Total Area

1013(2)b1 Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk)

Description Length = Linear Meter x pcs = Linear Meter (m) Remarks
Roof 1 54 m = 54 m x 1 = 54 m
Roof 4 54 m = 54 m x 1 = 54 m
108 m. Total Area

1047(2)a Structural Steel, Trusses, Columns, Beams

Description Area x t/ Length x Unit Weight x pcs = Weight (kg) Remarks
WF 16 x 64 0.01718 sq.m. x 6m x 7650 kg/cu.m x 24 = 18921 kg C-1
WF 16 x 58 0.01543 sq.m. x 6m x 7650 kg/cu.m x 16 = 11328.4 kg C-2
WF 16 x 58 0.01543 sq.m. x 6m x 7650 kg/cu.m x 42 = 29737.05 kg C-3
WF 16 x 58 0.01543 sq.m. x 204 m x 7650 kg/cu.m x 1 = 24072.85 kg RB-1
WF 16 x 58 0.01543 sq.m. x 270 m x 7650 kg/cu.m x 1 = 31861.13 kg RB-2
WF 16 x 58 0.01543 sq.m. x 216 m x 7650 kg/cu.m x 1 = 25488.9 kg Stiffiner Beam
WF 16 x 58 0.01543 sq.m. x 204 m x 7650 kg/cu.m x 1 = 24072.85 kg LB-1
WF 16 x 58 0.01543 sq.m. x 270 m x 7650 kg/cu.m x 1 = 31861.13 kg LB-2
F 6mm x 6 W 4.5mm
0.00555 sq.m. x 1200 m x 7650 kg/cu.m x 1 = 50921.46 kg Truss
thk.
50mm x 150mm 0.00060 sq.m. x 5568 m x 7650 kg/cu.m x 1 = 25557.12 kg Wall Framing
273821.89 kg Total Weight

1047(2)b Structural Steel, Purlins

Description Area x t/ Length x Unit Weight x pcs = Weight (kg) Remarks
50mm x 175mm C-
0.0004575 sq.m. x 9445 m = 7650 kg/cu.m x 1 = 33056.32 kg
Purlins
33056.32 kg Total Weight

1047(6) Metal Structure Accessories, Steel Plates

Description Area x Thickness/ Length x Unit Weight x pcs = Weight (kg) Remarks
20mm thk Plate 0.135 sq.m. x 0.02000 m. x 7650 kg/cu.m x 58 = 1197.99 kg C2 & C3
16mm thk Plate 0.15000 sq.m. x 0.016 m x 7650 kg/cu.m x 24 = 440.64 kg C1
Center Plate 0.27750 sq.m. x 0.012 m x 7650 kg/cu.m x 40 = 1018.98 kg Truss
Stiffiner Plate 0.08500 sq.m. x 0.006 m x 7650 kg/cu.m x 40 = 156.06 kg Truss
Stiffiner Plate 0.49000 sq.m. x 0.012 m x 7650 kg/cu.m x 80 = 3598.56 kg Column
Stiffiner Plate 0.08000 sq.m. x 0.012 m x 7650 kg/cu.m x 79 = 580.18 kg Beam
6992.41 kg Total Weight

1047(7)b Metal Structure Accessories, Sag Rods

Description Area x t/ Length x Unit Weight x pcs = Weight (kg) Remarks
12mm Round Bar 0.00011 sq.m. x 2080 m x 7850 kg/cu.m x 1 = 1846.66 kg Sag Rod
1846.66 kg Total Weight

1047(4) Metal Structure Accessories, Cross Bracing

Description Area x t/ Length x Unit Weight x pcs = Weight (kg) Remarks
16mm Round Bar 0.00020 sq.m. x 1457 m x 7850 kg/cu.m x 1 = 2299.64 kg Cross Brace
16mm Round Bar 0.00020 sq.m. x 967 m x 7850 kg/cu.m x 1 = 1526.26 kg Horizontal Ties
3825.9 kg Total Weight

1047(3)c Metal Structure Accessories, Turn Buckle

Description Set x pcs = Piece (kg) Remarks
Turn Buckle 192 x 1 = 192 pcs
192 pcs Total Weight

1047(7)a Metal Structure Accessories, Bolts

Description Area x Thickness/ Length x Unit Weight x pcs = Weight (kg) Remarks
25mm dia 0.00049 sq.m. x 0.6 m x 7650 kg/cu.m x 58 = 130.69 kg C2 & C3
25mm dia 0.00049 sq.m. x 0.6 m x 7650 kg/cu.m x 24 = 54.08 kg C1
20mm dia 0.00031 sq.m. x 0.125 m x 7650 kg/cu.m x 880 = 264.37 kg Truss
20mm dia 0.00031 sq.m. x 0.125 m x 7650 kg/cu.m x 1760 = 528.74 kg Column
20mm dia 0.00031 sq.m. x 0.125 m x 7650 kg/cu.m x 1738 = 522.13 kg Beam
1500.01 kg Total Weight
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : A.1.1 (8) Provision of Field Office for the Engineer (Rental Basis)
Unit of Measurement : mo
Output : 1

Designation No. of Person/s No. of Month/s Hourly Rate Amount (PhP)

A. Labor

Sub - Total for A

Name and Capacity No of Unit/s No. of Month/s Monthly Rate Amount (PhP)
B. Equipment

a. 40 footer Container Van with ACU,

1 1.00 26,000.00 26,000.00
furnished and maintained

Sub - Total for B 26,000.00

C. Total (A + B) 26,000.00
D. Output = 1 mo
E. Direct Unit Cost (C ÷ D) 26,000.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

G. Direct Unit Cost (E + F) 26,000.00

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 2,080.00
J. Value Added Tax (VAT) 5% of (G + H + I) 1,404.00
K. Total Unit Cost (G + H + I + J) 29,484.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.5 Project Billboard/ Sign Board

Unit of Measurement : ea
Output : 1

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 4.00 136.93 547.72

b. Skilled Laborer 1 4.00 100.61 402.44
c. Unskilled Laborer 1 4.00 77.86 311.44

Sub - Total for A 1,261.60

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

126.16
Minor Tools (10% of labor cost)

Sub - Total for B 126.16

C. Total (A + B) 1,387.76
D. Output = 1 ea
E. Direct Unit Cost (C ÷ D) 1,387.76
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

2
a. 8' x 8' Tarpaulin ft 64.00 20.00 1,280.00
b. Good Lumber (Frames) bd-ft 48.00 47.50 2,280.00
c. Assorted Common Working Nails kg 1.00 70.00 70.00

Sub - Total for F 3,630.00

G. Direct Unit Cost (E + F) 5,017.76
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 602.13
I. Contractor's Profit (CP) 8% of G 401.42
J. Value Added Tax (VAT) 5% of (G + H + I) 301.07
K. Total Unit Cost (G + H + I + J) 6,322.38
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.7(2) Occupational Safety and Health

Unit of Measurement : l.s.
Output : 1

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

A. Labor

a. Part Time Safety Officer 1 19.00 804.88 15,292.72

Sub - Total for A 15,292.72

Name and Capacity Unit Quantity Daily Rate Amount (PhP)
B. Equipment

Sub - Total for B

C. Total (A + B) 15,292.72
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 15,292.72
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

First Aid Kit l.s. 1.00 1,000.00 1,000.00

Personal Protective Equipment(PPE)

a. Safety Helmet man-days 11,042.51 0.27 2,981.48
b. Safety Shoes man-days 11,042.51 2.74 30,256.48
c. Safety Gloves man-days 11,042.51 7.17 79,174.80
d. Safety Vest man-days 11,042.51 0.92 10,159.11
e. Dust/Gas Mask man-days 3,027.74 15.00 45,416.10
f. Eye Googles man-days 1,065.84 2.33 2,483.41
g. Body Harness man-days 7,212.13 2.05 14,784.87

Signages and Barricades

a. PPE Signage (4' x 8') set 1.00 506.37 506.37
b. Safety First (4' x 4') set 2.00 270.87 541.74
c. Warning Signs (2' x 3') sets 35.00 123.68 4,328.80
d. Caution Tape, 100ft roll 2.00 800.00 1,600.00

Sub - Total for F 193,233.14

G. Direct Unit Cost (E + F) 208,525.86
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 16,682.07
J. Value Added Tax (VAT) 5% of (G + H + I) 11,260.40
K. Total Unit Cost (G + H + I + J) 236,468.33
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.9 Mobilization/Demobilization

Unit of Measurement : l.s.
Output : 1.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

Sub - Total for A -

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Mobilization/ Demobilization (0.75% of Civil Works) 264,329.87

Sub - Total for B 264,329.87

C. Total (A + B) 264,329.87
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 264,329.87
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

G. Direct Unit Cost (E + F) 264,329.87

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 13,216.49
K. Total Unit Cost (G + H + I + J) 277,546.37
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 803(1)a Structure Excavation (Common Soil)

3
Unit of Measurement : m
Output per hour : 20.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Unskilled Laborer 3 1.00 77.86 233.58

Sub - Total for A 370.51

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

3
a. Backhoe (0.80m ) 1 1.00 1,537.00 1,537.00
3
b. Dump Truck (12yd ) 2 1.00 1,420.00 2,840.00
Minor Tools (10% of Labor Cost) 37.05

Sub - Total for B 4,414.05

C. Total (A + B) 4,784.56
3
D. Output per Hour = 20.00 m
E. Direct Unit Cost (C ÷ D) 239.23
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Sub - Total for F

G. Direct Unit Cost (E + F) 239.23
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 28.71
I. Contractor's Profit (CP) 8% of G 19.14
J. Value Added Tax (VAT) 5% of (G + H + I) 14.35
K. Total Unit Cost (G + H + I + J) 301.43
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 804(1)a Embankment from Structure Excavation

3
Unit of Measurement : m
Output per hour : 9.84

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Unskilled Laborer 3 1.00 77.86 233.58

Sub - Total for A 370.51

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Plate Compactor (5 hp) 1 0.75 123.00 92.25

3
b. Backhoe (0.80 m ) 1 0.75 1,537.00 1,152.75
Minor Tools (10% of Labor Cost) 37.05

Sub - Total for B 1,282.05

C. Total (A + B) 1,652.56
3
D. Output per Hour = 9.84 m
E. Direct Unit Cost (C ÷ D) 167.94
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

G. Direct Unit Cost (E + F) 167.94

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 20.15
I. Contractor's Profit (CP) 8% of G 13.44
J. Value Added Tax (VAT) 5% of (G + H + I) 10.08
K. Total Unit Cost (G + H + I + J) 211.61
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 804(1)b Embankment from Common Borrow by Equipment

3
Unit of Measurement : m
Output per hour : 9.84

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Unskilled Laborer 3 1.00 77.86 233.58

Sub - Total for A 370.51

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Plate Compactor (5 hp) 1 0.75 123.00 92.25

3
b. Backhoe (0.80 m ) 1 0.75 1,537.00 1,152.75
Minor Tools (10% of Labor Cost) 37.05

Sub - Total for B 1,282.05

C. Total (A + B) 1,652.56
3
D. Output per Hour = 1.00 m
E. Direct Unit Cost (C ÷ D) 167.94
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Embankment Materials m
3
1.25 397.00 496.25
(w/ 25% Shrinkage Factor)

Sub - Total for F 496.25

G. Direct Unit Cost (E + F) 664.19
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 79.70
I. Contractor's Profit (CP) 8% of G 53.14
J. Value Added Tax (VAT) 5% of (G + H + I) 39.85
K. Total Unit Cost (G + H + I + J) 836.88
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 804(4) Gravel Fill

3
Unit of Measurement : m
Output per hour : 1.20

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Unskilled Laborer 3 1.00 77.86 233.58

Sub - Total for A 370.51

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Plate Compactor 1 0.50 123.00 61.50

Minor Tools (10% of Labor Cost) 37.05

Sub - Total for B 98.55

C. Total (A + B) 469.06
3
D. Output per Hour = 1.20 m
E. Direct Unit Cost (C ÷ D) 390.88
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Gravel Bedding (G1) m

3
1.05 547.00 574.35
(w/ 5% Shrinkage Factor)

Sub - Total for F 574.35

G. Direct Unit Cost (E + F) 965.23
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 115.83
I. Contractor's Profit (CP) 8% of G 77.22
J. Value Added Tax (VAT) 5% of (G + H + I) 57.91
K. Total Unit Cost (G + H + I + J) 1,216.20
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)c1 Structural Concrete for Footing Tie Beam, Column, Suspended Slab, Girder/Beam
(Class A, 4000psi @ 28 days)
3
Unit of Measurement : m
Output per hour : 3.72

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 2 1.00 100.61 201.22
b. Unskilled Laborer 6 1.00 77.86 467.16

Sub - Total for A 805.31

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Concrete Vibrator 2 1.00 91.25 182.50

b. Pumpcrete 1 0.27 2,076.00 560.52
Minor Tools (10% of Labor Cost) 80.53

Sub - Total for B 823.55

C. Total (A + B) 1,628.86
3
D. Output per Hour = 3.72 m
E. Direct Unit Cost (C ÷ D) 437.87
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Ready Mix Concrete, 28Mpa (4000psi @ 28 m

3
1.05 3,750.00 3,937.50
days)

Sub - Total for F 3,937.50

G. Direct Unit Cost (E + F) 4,375.37
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 525.04
I. Contractor's Profit (CP) 8% of G 350.03
J. Value Added Tax (VAT) 5% of (G + H + I) 262.52
K. Total Unit Cost (G + H + I + J) 5,512.96
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)c2 Structural Concrete for Footing and Slab on Fill (Class A, 2500 psi @ 28 days)
3
Unit of Measurement : m
Output per hour : 3.32

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 2 1.00 100.61 201.22
b. Unskilled Laborer 6 1.00 77.86 467.16

Sub - Total for A 805.31

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Concrete Vibrator 2 1.00 91.25 182.50

Minor Tools (10% of Labor Cost) 80.53

Sub - Total for B 263.03

C. Total (A + B) 1,068.34
3
D. Output per Hour = 3.32 m
E. Direct Unit Cost (C ÷ D) 321.79
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Ready Mix Concrete, 17.5Mpa (2500psi @ 28 m

3
1.05 3,516.67 3,692.50
days)

Sub - Total for F 3,692.50

G. Direct Unit Cost (E + F) 4,014.29
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 481.72
I. Contractor's Profit (CP) 8% of G 321.14
J. Value Added Tax (VAT) 5% of (G + H + I) 240.86
K. Total Unit Cost (G + H + I + J) 5,058.01
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 902(1)a Reinforcing Steel of Reinforced Concrete Structures for One-Storey, Grade 40
Unit of Measurement : kg
Output per hour : 143.438

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 3 1.00 100.61 301.83
c. Unskilled Laborer 12 1.00 77.86 934.32

Sub - Total for A 1,373.08

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75
Minor Tools (10% of Labor Cost) 137.31

Sub - Total for B 422.93

C. Total (A + B) 1,796.01
D. Output per Hour = 143.438 kg
E. Direct Unit Cost (C ÷ D) 12.52
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Deformed Reinforcing Steel (Grade 40) kg 1.00 38.72 38.72

b. #16 Galvanized Iron Wire kg 0.015 70.00 1.05
c. Consumables (5% of Materials Cost) 1.99

Sub - Total for F 41.76

G. Direct Unit Cost (E + F) 54.28
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 6.51
I. Contractor's Profit (CP) 8% of G 4.34
J. Value Added Tax (VAT) 5% of (G + H + I) 3.26
K. Total Unit Cost (G + H + I + J) 68.39
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 902(1)b Reinforcing Steel of Reinforced Concrete Structures for One-Storey, Grade 60
Unit of Measurement : kg
Output per hour : 143.438

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 3 1.00 100.61 301.83
c. Unskilled Laborer 12 1.00 77.86 934.32

Sub - Total for A 1,373.08

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75
Minor Tools (10% of Labor Cost) 137.31

Sub - Total for B 422.93

C. Total (A + B) 1,796.01
D. Output per Hour = 143.438 kg
E. Direct Unit Cost (C ÷ D) 12.52
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Deformed Reinforcing Steel (Grade 60) kg 1.00 39.50 39.50

b. #16 Galvanized Iron Wire kg 0.015 70.00 1.05
c. Consumables (5% of Materials Cost) 2.03

Sub - Total for F 42.58

G. Direct Unit Cost (E + F) 55.10
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 6.61
I. Contractor's Profit (CP) 8% of G 4.41
J. Value Added Tax (VAT) 5% of (G + H + I) 3.31
K. Total Unit Cost (G + H + I + J) 69.42
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 903(2) Formworks and Falseworks

3
Unit of Measurement : m
Output per hour : 4.5

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 1 1.00 136.93 136.93
b. Skilled Laborer 4 1.00 100.61 402.44
b. Unskilled Laborer 6 1.00 77.86 467.16

a. Construction Foreman 1 0.56 136.93 76.68

b. Unskilled Laborer 6 0.56 77.86 261.61

Sub - Total for A 1,344.82

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

2
Area = 205.01 m
a. H-Frame 1.7 m x 1.2m, set 40 14.00 6.08 3,404.80
2 pcs H-frames
4 pcs diagonal cross braces
4 pcs horizontal braces
8 pcs joint pins
b. Shoring Jack, 3.8 m full extension 62 14.00 4.50 3,906.00
c. Adjustable U-head Jack, 0.6m 80 14.00 0.85 952.00
d. Adjustable Base Jack, 0.6m 80 14.00 0.85 952.00
e. 1-1/2" GI Pipe x 6.0 m 62 14.00 2.50 2,170.00
f. 1-1/2" GI Pipe x 3.0 m 16 14.00 1.25 280.00
g. 1-1/2" GI Pipe x 4.0 m 32 14.00 1.75 784.00
h. 1-1/2" GI Pipe x 1.0 m 216 14.00 0.50 1,512.00
i. Round Wing Nut 558 14.00 0.15 1,171.80

Sub - Total for B 15,132.60

C. Sub-Total for C (B/Area) 73.81
3
D. Output per Hour = 4.5 m
E. Direct Unit Cost (C ÷ D) 372.66
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Phenolic Board (0.019 x 1.2 x 2.4) - 4 uses pc 0.347 1,450.00 125.79

c. Good Lumber - 3 uses bd ft 4.727 47.50 74.84
b. Consumables (5% of Materials Cost) 10.03

Sub - Total for F 210.66

G. Direct Unit Cost (E + F) 583.33
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 70.00
I. Contractor's Profit (CP) 8% of G 46.67
J. Value Added Tax (VAT) 5% of (G + H + I) 35.00
K. Total Unit Cost (G + H + I + J) 734.99
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1000(1) Soil Poisoning

Unit of Measurement : L
Output per hour : 5.40

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 2 1.00 77.86 155.72

Sub - Total for A 393.26

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 39.33

Sub - Total for B 39.33

C. Total (A + B) 432.59
D. Output per Hour = 5.40 L
E. Direct Unit Cost (C ÷ D) 80.11
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Soil Poisoning L 1.00 320.00 320.00

Sub - Total for F 320.00

G. Direct Unit Cost (E + F) 400.11
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 48.01
I. Contractor's Profit (CP) 8% of G 32.01
J. Value Added Tax (VAT) 5% of (G + H + I) 24.01
K. Total Unit Cost (G + H + I + J) 504.14
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1046(2)a1 100mm CHB Non-Load Bearing (including Reinforcing Steel)
2
Unit of Measurement : m
Output per hour : 3.825

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 2 1.00 100.61 201.22
c. Unskilled Laborer 3 1.00 77.86 233.58

Sub - Total for A 571.73

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

a. One-bagger mixer 1 1.00 172.00 172.00

Minor Tools (10% of Labor Cost) 57.17

Sub - Total for B 229.17

C. Total (A + B) 800.90
2
D. Output per Hour = 3.825 m
E. Direct Unit Cost (C ÷ D) 209.39
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. 100 mm thk CHB (Non-Load Bearing) pc 13.00 13.75 178.75

b. Cement bag 0.525 230.00 120.75
c. Sand cu.m 0.04 447.00 19.67
d. Reinforcing Steel kg 3.24 38.72 125.45
e. #16 G.I. Tie wire kg 0.05 70.00 3.50

Sub - Total for F 448.12

G. Direct Unit Cost (E + F) 657.51
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 78.90
I. Contractor's Profit (CP) 8% of G 52.60
J. Value Added Tax (VAT) 5% of (G + H + I) 39.45
K. Total Unit Cost (G + H + I + J) 828.46
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1046(2)a2 150mm CHB Non-Load Bearing (including Reinforcing Steel)
2
Unit of Measurement : m
Output per hour : 3.18

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 2 1.00 100.61 201.22
c. Unskilled Laborer 3 1.00 77.86 233.58

Sub - Total for A 571.73

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

a. One-bagger mixer 1 1.00 172.00 172.00

Minor Tools (10% of Labor Cost) 57.17

Sub - Total for B 229.17

C. Total (A + B) 800.90
2
D. Output per Hour = 3.180 m
E. Direct Unit Cost (C ÷ D) 251.86
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. 150 mm thk CHB (Non-Load Bearing) pc 13.00 15.75 204.75

b. Cement bag 1.500 230.00 345.00
c. Sand cu.m 0.04 447.00 19.67
d. Reinforcing Steel kg 3.24 38.72 125.45
e. #16 G.I. Tie wire kg 0.05 70.00 3.50

Sub - Total for F 698.37

G. Direct Unit Cost (E + F) 950.23
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 114.03
I. Contractor's Profit (CP) 8% of G 76.02
J. Value Added Tax (VAT) 5% of (G + H + I) 57.01
K. Total Unit Cost (G + H + I + J) 1,197.29
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1010(4) Doors and Windows

Unit of Measurement : l.s.
Output : 1

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 180.00 136.93 24,647.40

b. Skilled Laborer 1 180.00 100.61 18,109.80
c. Unskilled Laborer 1 180.00 77.86 14,014.80

Sub - Total for A 56,772.00

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 5,677.20

Sub - Total for B 5,677.20

C. Total (A + B) 62,449.20
D. Output per Hour = 1.0 l.s.
E. Direct Unit Cost (C ÷ D) 62,449.20
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Door Frames and Jambs set 8.00 2,100.00 16,800.00

b. Wooden Panel Door sq.m. 7.74 4,500.00 34,830.00
c. Hollow Core Flush Type Door sq.m. 6.02 890.00 5,357.80
d. Steel Door sq.m. 102.00 5,500.00 561,000.00
e. Steel Framed Awning Window w/ 6mm thk.
sq.m. 132.00 1,600.00 211,200.00
Clear Glass Panes
f. Consumables (5% of Material Cost) 41,459.39

Sub - Total for F 870,647.19

G. Direct Unit Cost (E + F) 933,096.39
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 111,971.57
I. Contractor's Profit (CP) 8% of G 74,647.71
J. Value Added Tax (VAT) 5% of (G + H + I) 55,985.78
K. Total Unit Cost (G + H + I + J) 1,175,701.45
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1004(2) Finishing Hardware

Unit of Measurement : l.s.
Output : 1.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

Installation
a. Construction Foreman 1 16.00 136.93 2,190.88
b. Skilled Laborer 2 16.00 100.61 3,219.52
2 16.00 77.86 2,491.52

Sub - Total for A 7,901.92

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Sub - Total for B

C. Total (A + B) 7,901.92
D. Output = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 7,901.92
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Lockset set 8.00 1,500.00 12,000.00

b. Hinges set 32.00 65.00 2,080.00
c. Facial Mirror, 500x600x3mm thk., in Aluminum sq.m. 1.92 5,379.20 10,328.06
Framing

Sub - Total for F 24,408.06

G. Direct Unit Cost (E + F) 32,309.98
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 3,877.20
I. Contractor's Profit (CP) 8% of G 2,584.80
J. Value Added Tax (VAT) 5% of (G + H + I) 1,938.60
K. Total Unit Cost (G + H + I + J) 40,710.58
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1021(1)c Plain Cement Floor Finish with Floor Hardener
2
Unit of Measurement : m
Output per hour : 5.95

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 3 1.00 77.86 233.58

Sub - Total for A 471.12

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 47.11

Sub - Total for B 47.11

C. Total (A + B) 518.23
2
D. Output per Hour = 5.95 m
E. Direct Unit Cost (C ÷ D) 87.10
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Cement bag 0.726 230.00 166.98

b. Sand m
3
0.055 447.00 24.59
c. Floor Hardener bag 0.050 250.00 12.50

Sub - Total for F 204.07

G. Direct Unit Cost (E + F) 291.16
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 34.94
I. Contractor's Profit (CP) 8% of G 23.29
J. Value Added Tax (VAT) 5% of (G + H + I) 17.47
K. Total Unit Cost (G + H + I + J) 366.87
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003(15)c Concrete Moulding

Unit of Measurement : m
Output per hour : 3.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 0.50 136.93 68.47

b. Skilled Laborer 1 0.50 100.61 50.31
c. Unskilled Laborer 1 0.50 77.86 38.93

Sub - Total for A 157.70

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 15.77

Sub - Total for B 15.77

C. Total (A + B) 173.47
D. Output per Hour = 3.00 m
E. Direct Unit Cost (C ÷ D) 57.82
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Cement bag 0.045 230.00 10.35

b. Sand cu.m 0.008 447.00 3.35

Sub - Total for F 13.70

G. Direct Unit Cost (E + F) 71.53
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 8.58
I. Contractor's Profit (CP) 8% of G 5.72
J. Value Added Tax (VAT) 5% of (G + H + I) 4.29
K. Total Unit Cost (G + H + I + J) 90.12
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1027(1) Cement Plaster Finish

2
Unit of Measurement : m
Output per hour : 7.125

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 2 1.00 100.61 201.22
c. Unskilled Laborer 4 1.00 77.86 311.44

Sub - Total for A 649.59

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 64.96

Sub - Total for B 64.96

C. Total (A + B) 714.55
2
D. Output per Hour = 7.125 m
E. Direct Unit Cost (C ÷ D) 100.29
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Cement bag 0.330 230.00 75.90

b. Sand cu.m 0.027 447.00 11.85

Sub - Total for F 87.75

G. Direct Unit Cost (E + F) 188.03
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 22.56
I. Contractor's Profit (CP) 8% of G 15.04
J. Value Added Tax (VAT) 5% of (G + H + I) 11.28
K. Total Unit Cost (G + H + I + J) 236.92
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003(1)a1 4.5mm Fiber Cement Board on Metal Frame Ceiling
2
Unit of Measurement : m
Output per hour : 1.243

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 2 1.00 77.86 155.72

Sub - Total for A 393.26

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 39.33

Sub - Total for B 39.33

C. Total (A + B) 432.59
2
D. Output per Hour = 1.243 m
E. Direct Unit Cost (C ÷ D) 348.02
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. 4.5mm Fiber Cement Board pc 0.365 450.00 164.25

b. Metal Furring pc 1.131 130.00 147.03
c. Carrying Channels pc 0.357 150.00 53.55
d. Hanger Bars/Rod pc 1 80.00 80.00
e. Channel clip pc 6 20.00 120.00
f. Wall Angle pc 0.238 100.00 23.80
g. Rivets pc 14 1.50 21.00
h. 1" Metal Screw pc 4 3.00 12.00

Sub - Total for F 621.63

G. Direct Unit Cost (E + F) 969.65
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 116.36
I. Contractor's Profit (CP) 8% of G 77.57
J. Value Added Tax (VAT) 5% of (G + H + I) 58.18
K. Total Unit Cost (G + H + I + J) 1,221.76
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003(1)b1 Aluminum Cladding

2
Unit of Measurement : m
Output per hour : 0.85

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 2 1.00 100.61 201.22
c. Unskilled Laborer 2 1.00 77.86 155.72

Sub - Total for A 493.87

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 49.39

Sub - Total for B 49.39

C. Total (A + B) 543.26
2
D. Output per Hour = 1.243 m
E. Direct Unit Cost (C ÷ D) 639.13
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. 4.5mm Fiber Cement Board sq.m. 1.000 4,000.00 4,000.00

b. Consumables 400.00 -

Sub - Total for F 4,000.00

G. Direct Unit Cost (E + F) 4,639.13
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 556.70
I. Contractor's Profit (CP) 8% of G 371.13
J. Value Added Tax (VAT) 5% of (G + H + I) 278.35
K. Total Unit Cost (G + H + I + J) 5,845.30
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1038(1) Reflective Insulation

2
Unit of Measurement : m
Output per hour : 5.56

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 2 1.00 77.86 155.72

Sub - Total for A 393.26

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 39.33

Sub - Total for B 39.33

C. Total (A + B) 432.59
2
D. Output per Hour = 5.56 m
E. Direct Unit Cost (C ÷ D) 77.80
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Reflective Insulation, 10 mm thk m

2
1.000 135.00 135.00
b. Consumbles (5% of Materials Cost) 6.75

Sub - Total for F 141.75

G. Direct Unit Cost (E + F) 219.55
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 26.35
I. Contractor's Profit (CP) 8% of G 17.56
J. Value Added Tax (VAT) 5% of (G + H + I) 13.17
K. Total Unit Cost (G + H + I + J) 276.64
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1018(1) Glazed Tiles and Trims

2
Unit of Measurement : m
Output per hour : 1.365

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 5 1.00 100.61 503.05
c. Unskilled Laborer 5 1.00 77.86 389.30

Sub - Total for A 1,029.28

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 102.93

Sub - Total for B 102.93

C. Total (A + B) 1,132.21
2
D. Output per Hour = 1.365 m
E. Direct Unit Cost (C ÷ D) 829.46
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Glazed Tiles m
2
1.050 740.00 777.00
b. Cement bags 0.325 230.00 74.75
c. Sand m
3
0.026 447.00 11.73
d. Tile Grout bags 0.125 250.00 31.25
e. Tile Adhesive (25 kg) bags 0.143 250.00 35.75
f. Consumables (3% of Materials Cost) 27.91

Sub - Total for F 958.40

G. Direct Unit Cost (E + F) 1,787.85
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 214.54
I. Contractor's Profit (CP) 8% of G 143.03
J. Value Added Tax (VAT) 5% of (G + H + I) 107.27
K. Total Unit Cost (G + H + I + J) 2,252.70
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1018(2) Unglazed Tiles

2
Unit of Measurement : m
Output per hour : 1.95

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 5 1.00 100.61 503.05
c. Unskilled Laborer 5 1.00 77.86 389.30

Sub - Total for A 1,029.28

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 102.93

Sub - Total for B 102.93

C. Total (A + B) 1,132.21
2
D. Output per Hour = 1.95 m
E. Direct Unit Cost (C ÷ D) 580.62
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Unglazed Tiles m
2
1.050 850.00 892.50
b. Cement bags 0.325 230.00 74.75
c. Sand m
3
0.026 447.00 11.73
d. Tile Grout bags 0.125 250.00 31.25
e. Tile Adhesive (25 kg) bags 0.125 250.00 31.25
f. Consumable (3% of Materials Cost) 31.24

Sub - Total for F 1,072.73

G. Direct Unit Cost (E + F) 1,653.35
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 198.40
I. Contractor's Profit (CP) 8% of G 132.27
J. Value Added Tax (VAT) 5% of (G + H + I) 99.20
K. Total Unit Cost (G + H + I + J) 2,083.22
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1016(1)a Cement Based Waterproofing

2
Unit of Measurement : m
Output per hour : 1.875

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 1 1.00 77.86 77.86

Sub - Total for A 315.40

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 31.54

Sub - Total for B 31.54

C. Total (A + B) 346.94
2
D. Output per Hour = 1.875 m
E. Direct Unit Cost (C ÷ D) 185.03
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Cement-based Waterproofing m
2
1.050 350.00 367.50

Sub - Total for F 367.50

G. Direct Unit Cost (E + F) 552.53
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 66.30
I. Contractor's Profit (CP) 8% of G 44.20
J. Value Added Tax (VAT) 5% of (G + H + I) 33.15
K. Total Unit Cost (G + H + I + J) 696.19
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

2
Unit of Measurement : m
Output per hour : 2.10

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 2 1.00 100.61 201.22
c. Unskilled Laborer 1 1.00 77.86 77.86

Sub - Total for A 416.01

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 41.60

Sub - Total for B 41.60

C. Total (A + B) 457.61
2
D. Output per Hour = 2.10 m
E. Direct Unit Cost (C ÷ D) 217.91
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Concrete Neutralizer gal 0.08 385.16 30.81

b. Concrete Sealer/Primer gal 0.04 520.00 20.80
c. Patching Compound gal 0.05 550.00 27.50
d. Semi Gloss Latex (two coats) gal 0.08 570.00 45.60
e. Consumables (5% of Materials Cost) 6.24

Sub - Total for F 130.95

G. Direct Unit Cost (E + F) 348.86
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 41.86
I. Contractor's Profit (CP) 8% of G 27.91
J. Value Added Tax (VAT) 5% of (G + H + I) 20.93
K. Total Unit Cost (G + H + I + J) 439.56
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1032(1)b Painting Works (Wood Painting)

2
Unit of Measurement : m
Output per hour : 1.89

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 2 1.00 100.61 201.22
c. Unskilled Laborer 1 1.00 77.86 77.86

Sub - Total for A 416.01

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 41.60

Sub - Total for B 41.60

C. Total (A + B) 457.61
2
D. Output per Hour = 1.89 m
E. Direct Unit Cost (C ÷ D) 242.12
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Glazzing Putty gal 0.05 550.00 27.50

b. Flat Wall Enamel gal 0.04 600.00 24.00
c. Enamel Quick Dry gal 0.04 600.00 24.00
d. Paint Thinner gal 0.01 203.33 2.03
f. Consumables (5% of Materials Cost) 3.88

Sub - Total for F 81.41

G. Direct Unit Cost (E + F) 323.53
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 38.82
I. Contractor's Profit (CP) 8% of G 25.88
J. Value Added Tax (VAT) 5% of (G + H + I) 19.41
K. Total Unit Cost (G + H + I + J) 407.65
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1032(1)c Painting Works (Metal Painting)

2
Unit of Measurement : m
Output per hour : 2.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 2 1.00 100.61 201.22
c. Unskilled Laborer 1 1.00 77.86 77.86

Sub - Total for A 416.01

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 41.60

Sub - Total for B 41.60

C. Total (A + B) 457.61
2
D. Output per Hour = 2.00 m
E. Direct Unit Cost (C ÷ D) 228.81
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Red Oxide Primer gal 0.04 386.67 15.47

b. Enamel Paint gal 0.10 600.00 60.00
c. Paint thinner L 0.25 203.33 50.83
d. Consumables (5% of Materials Cost) 6.31

Sub - Total for F 132.61

G. Direct Unit Cost (E + F) 361.42
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 43.37
I. Contractor's Profit (CP) 8% of G 28.91
J. Value Added Tax (VAT) 5% of (G + H + I) 21.69
K. Total Unit Cost (G + H + I + J) 455.39
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1014(1)b1 Prepainted Metal Sheets ( Corrugated, Long Span,0.4mm thk)
2
Unit of Measurement : m
Output per hour : 2.076

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 2 1.00 77.86 155.72

Sub - Total for A 393.26

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 39.33

Sub - Total for B 39.33

C. Total (A + B) 432.59
2
D. Output per Hour = 2.076 m
E. Direct Unit Cost (C ÷ D) 208.37
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Prepainted Metal Sheets (Corrugated, Long 2

m 1.05 370.00 388.50
Span, 0.4mm thk)
b. Tekscrew pc 10 1.50 15.00
c. Consumables (3% of Materials Cost) 12.11

Sub - Total for F 415.61

G. Direct Unit Cost (E + F) 623.98
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 74.88
I. Contractor's Profit (CP) 8% of G 49.92
J. Value Added Tax (VAT) 5% of (G + H + I) 37.44
K. Total Unit Cost (G + H + I + J) 786.21
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll)

Unit of Measurement : m
Output per hour : 10.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 1 1.00 77.86 77.86

Sub - Total for A 315.40

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 31.54

Sub - Total for B 31.54

C. Total (A + B) 346.94
D. Output per Hour = 10.00 m
E. Direct Unit Cost (C ÷ D) 34.69
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Ridge Roll m 1.05 450.00 472.50

b. Blind Rivets pc 40.00 1.50 60.00
c. Consumables (3% of Materials Cost) 15.98

Sub - Total for F 548.48

G. Direct Unit Cost (E + F) 583.17
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 69.98
I. Contractor's Profit (CP) 8% of G 46.65
J. Value Added Tax (VAT) 5% of (G + H + I) 34.99
K. Total Unit Cost (G + H + I + J) 734.79
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1013(2)a2 Fabricated Metal Roofing Accessory (Flashing)

Unit of Measurement : m
Output per hour : 10.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 1 1.00 77.86 77.86

Sub - Total for A 315.40

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 31.54

Sub - Total for B 31.54

C. Total (A + B) 346.94
D. Output per Hour = 10.00 m
E. Direct Unit Cost (C ÷ D) 34.69
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Flashing m 1.50 450.00 675.00

b. Blind Rivets pc 40.00 1.50 60.00
c. Consumables (3% of Materials Cost) 22.05

Sub - Total for F 757.05

G. Direct Unit Cost (E + F) 791.74
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 95.01
I. Contractor's Profit (CP) 8% of G 63.34
J. Value Added Tax (VAT) 5% of (G + H + I) 47.50
K. Total Unit Cost (G + H + I + J) 997.60
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1013(2)b1 Fabricated Metal Roofing Accessory (Gutters)

Unit of Measurement : m
Output per hour : 11.80

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 1 1.00 77.86 77.86

Sub - Total for A 315.40

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 31.54

Sub - Total for B 31.54

C. Total (A + B) 346.94
D. Output per Hour = 11.80 m
E. Direct Unit Cost (C ÷ D) 29.40
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Gutter (0.6 mm) m 3.60 800.00 2,880.00

b. 12" x 1" Plain G.I. Strap pc 6.00 40.00 240.00
c. Blind Rivets pc 36.00 1.50 54.00
d. Consumables (3% of Materials Cost) 95.22

Sub - Total for F 3,269.22

G. Direct Unit Cost (E + F) 3,298.62
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 395.83
I. Contractor's Profit (CP) 8% of G 263.89
J. Value Added Tax (VAT) 5% of (G + H + I) 197.92
K. Total Unit Cost (G + H + I + J) 4,156.26
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(2)a Structural Steel, Trusses, Columns, Beams

Unit of Measurement : kg
Output per hour : 85.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

Fabrication
a. Construction Foreman 1 1.00 136.93 136.93
b. Skilled Laborer 2 1.00 100.61 201.22
2 1.00 77.86 155.72

Erection
a. Skilled Laborer 3 0.49 100.61 147.90
b. Unskilled Laborer 3 0.49 77.86 114.45

Sub - Total for A 756.22

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Welding Machine 1 0.75 371.00 278.25

b. Cutting Outfit 1 0.25 45.45 11.36
c. Truck Mounted Crane (20-25 mt) 1 0.49 1,631.00 799.19
Minor Tools (10 % of Labor Cost) 75.62

Sub - Total for B 1,164.42

C. Total (A + B) 1,920.65
D. Output per Hour = 85.00 kg
E. Direct Unit Cost (C ÷ D) 22.60
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Structural Steel Truss kg 1.00 46.00 46.00

b. Acetylene kg 0.011 68.00 0.75
c. Oxygen kg 0.022 42.00 0.92
d. Welding Rod kg 0.020 103.33 2.07
e. Consumables (5% of Materials Cost) 2.49

Sub - Total for F 52.23

G. Direct Unit Cost (E + F) 74.82
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 8.98
I. Contractor's Profit (CP) 8% of G 5.99
J. Value Added Tax (VAT) 5% of (G + H + I) 4.49
K. Total Unit Cost (G + H + I + J) 94.27
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(2)b Structural Steel Purlins

Unit of Measurement : kg
Output per hour : 90.45

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 2 1.00 100.61 201.22
c. Unskilled Laborer 4 1.00 77.86 311.44

Sub - Total for A 649.59

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

a. Welding Machine 2 1.00 371.00 742.00

Minor Tools (10% of Labor Cost) 64.96

Sub - Total for B 806.96

C. Total (A + B) 1,456.55
D. Output per Hour = 90.45 kg
E. Direct Unit Cost (C ÷ D) 16.10
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Structural Steel Purlins kg 1.05 46.00 48.30

b. Welding Rod kg 0.02 103.33 2.07
b. Consumables (5% of Materials Cost) 2.52

Sub - Total for F 52.88

G. Direct Unit Cost (E + F) 68.99
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 8.28
I. Contractor's Profit (CP) 8% of G 5.52
J. Value Added Tax (VAT) 5% of (G + H + I) 4.14
K. Total Unit Cost (G + H + I + J) 86.93
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(6) Metal Structure Accessories (Steel Plates)

Unit of Measurement : kg
Output per hour : 12.995

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 1 1.00 77.86 77.86

Sub - Total for A 315.40

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 31.54

Sub - Total for B 31.54

C. Total (A + B) 346.94
D. Output per Hour = 12.995 kg
E. Direct Unit Cost (C ÷ D) 26.70
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Steel Plates kg 1.05 42.00 44.10

b. Consumables (3% of Materials Cost) 1.32

Sub - Total for F 45.42

G. Direct Unit Cost (E + F) 72.12
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 8.65
I. Contractor's Profit (CP) 8% of G 5.77
J. Value Added Tax (VAT) 5% of (G + H + I) 4.33
K. Total Unit Cost (G + H + I + J) 90.87
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(7)b Metal Structure Accessories (Sagrods)

Unit of Measurement : kg
Output : 12.995

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 1 1.00 77.86 77.86

Sub - Total for A 315.40

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 31.54

Sub - Total for B 31.54

C. Total (A + B) 346.94
D. Output = 12.995 kg
E. Direct Unit Cost (C ÷ D) 26.70
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Sagrod with nuts and bolts kg 1.05 150.00 157.50

Sub - Total for F 157.50

G. Direct Unit Cost (E + F) 184.20
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 22.10
I. Contractor's Profit (CP) 8% of G 14.74
J. Value Added Tax (VAT) 5% of (G + H + I) 11.05
K. Total Unit Cost (G + H + I + J) 232.09
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(4) Metal Structure Accessories (Crossbracing)

Unit of Measurement : kg
Output per hour : 12.995

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 1 1.00 77.86 77.86

Sub - Total for A 315.40

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 31.54

Sub - Total for B 31.54

C. Total (A + B) 346.94
D. Output per Hour = 12.995 kg
E. Direct Unit Cost (C ÷ D) 26.70
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Cross Bracing kg 1.05 46.00 48.30

b. Consumables (3% of Material Cost) 1.45

Sub - Total for F 49.75

G. Direct Unit Cost (E + F) 76.45
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 9.17
I. Contractor's Profit (CP) 8% of G 6.12
J. Value Added Tax (VAT) 5% of (G + H + I) 4.59
K. Total Unit Cost (G + H + I + J) 96.32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(3)c Metal Structure Accessories (Turnbuckle)

Unit of Measurement : pc
Output per hour : 1.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 0.15 136.93 20.54

b. Skilled Laborer 1 0.15 100.61 15.09
c. Unskilled Laborer 1 0.15 77.86 11.68

Sub - Total for A 47.31

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 0.05

Sub - Total for B 0.05

C. Total (A + B) 47.36
D. Output = 1 pc
E. Direct Unit Cost (C ÷ D) 47.36
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Standard Turnbuckle pc 1.00 160.00 160.00

Sub - Total for F 160.00

G. Direct Unit Cost (E + F) 207.36
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 24.88
I. Contractor's Profit (CP) 8% of G 16.59
J. Value Added Tax (VAT) 5% of (G + H + I) 12.44
K. Total Unit Cost (G + H + I + J) 261.27
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(7)a Metal Structure Accessories (Bolts)

Unit of Measurement : kg
Output per hour : 1.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 136.93 136.93

b. Skilled Laborer 1 1.00 100.61 100.61
c. Unskilled Laborer 1 1.00 77.86 77.86

Sub - Total for A 315.40

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 0.32

Sub - Total for B 0.32

C. Total (A + B) 315.72
D. Output = 1 pc
E. Direct Unit Cost (C ÷ D) 315.72
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Bolts with Nuts and Washer kg 1.00 35.00 35.00

Sub - Total for F 35.00

G. Direct Unit Cost (E + F) 350.72
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 42.09
I. Contractor's Profit (CP) 8% of G 28.06
J. Value Added Tax (VAT) 5% of (G + H + I) 21.04
K. Total Unit Cost (G + H + I + J) 441.90
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(8) Sewer Line Works

Unit of Measurement : l.s.
Output : 1.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 444.00 136.93 60,796.92

b. Skilled Laborer 1 444.00 100.61 44,670.84
c. Unskilled Laborer 2 444.00 77.86 69,139.68

Sub - Total for A 174,607.44

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of labor cost) 17,460.74

Sub - Total for B 17,460.74

C. Total (A + B) 192,068.18
D. Output = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 192,068.18
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PVC Pipe 150mmØ x 3m pc 200.00 1,975.29 395,058.00

b. PVC Pipe 100mmØ x 3m pc 8.00 635.00 5,080.00
c. PVC Pipe 50mmØ x 3m pc 8.00 237.00 1,896.00
d. 1/8 Bend 150mmØ pc 4.00 478.38 1,913.52
e. 1/8 Bend 100mmØ pc 4.00 60.00 240.00
f. 1/8 Bend 50mmØ pc 4.00 21.00 84.00
g. 50mm 90° (Tee) pc 4.00 37.00 148.00
h. 1/4 Bend 150mmØ pc 150.00 538.33 80,749.50
i. 1/4 Bend 100mmØ pc 4.00 81.00 324.00
j. 1/4 Bend 50mmØ pc 4.00 26.00 104.00
k. P-trap Floor Drain 50mmØ pc 4.00 107.00 428.00
l. Roof Drain with Strainer, Dome Type pc 50.00 1,500.00 75,000.00
m. Consumables 20,101.70

Sub - Total for F 581,126.72

G. Direct Unit Cost (E + F) 773,194.90
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 92,783.39
I. Contractor's Profit (CP) 8% of G 61,855.59
J. Value Added Tax (VAT) 5% of (G + H + I) 46,391.69
K. Total Unit Cost (G + H + I + J) 974,225.58
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002(6) Cold Waterline Works

Unit of Measurement : l.s.
Output : 1.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 6.00 136.93 821.58

b. Skilled Laborer 1 6.00 100.61 603.66
c. Unskilled Laborer 2 6.00 77.86 934.32

Sub - Total for A 2,359.56

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of labor cost) 235.96

Sub - Total for B 235.96

C. Total (A + B) 2,595.52
D. Output = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 2,595.52
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PPRC Pipe 202mmØ x 4m pc 12.00 500.00 6,000.00

b. 20mmØ 90° Elbow pc 12.00 23.00 276.00
c. 20 mmØ90° Threaded Elbow pc 8.00 120.00 960.00
d. 20mmØ 90° Tee pc 8.00 25.00 200.00
e. Consumables 300.00

Sub - Total for F 7,736.00

G. Direct Unit Cost (E + F) 10,331.52
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 1,239.78
I. Contractor's Profit (CP) 8% of G 826.52
J. Value Added Tax (VAT) 5% of (G + H + I) 619.89
K. Total Unit Cost (G + H + I + J) 13,017.71
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002(5) Sanitary/Plumbing Fixtures

Unit of Measurement : l.s.
Output : 1.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 29.00 136.93 3,970.97

b. Skilled Laborer 1 29.00 100.61 2,917.69
c. Unskilled Laborer 1 29.00 77.86 2,257.94

Sub - Total for A 9,146.60

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of labor cost) 914.66

Sub - Total for B 914.66

C. Total (A + B) 10,061.26
D. Output = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 10,061.26
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Water Closet w/ Fittings and Accessories set 4.00 6,850.00 27,400.00

b. Floor Drain Strainer (CR) set 4.00 280.00 1,120.00
c. Lavatory w/ P-Trap & Accessories set 4.00 6,500.00 26,000.00
d. Gate Valve set 4.00 627.00 2,508.00
e. Faucet set 4.00 165.00 660.00
f. Consumables 2,884.40

Sub - Total for F 60,572.40

G. Direct Unit Cost (E + F) 70,633.66
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 8,476.04
I. Contractor's Profit (CP) 8% of G 5,650.69
J. Value Added Tax (VAT) 5% of (G + H + I) 4,238.02
K. Total Unit Cost (G + H + I + J) 88,998.41
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(11) Septic Vault

Unit of Measurement : l.s.
Output per hour : 1.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 48.00 136.93 6,572.64

b. Skilled Laborer 4 48.00 100.61 19,317.12
c. Unskilled Laborer 8 48.00 77.86 29,898.24

Sub - Total for A 55,788.00

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of labor cost) 5,578.80

Sub - Total for B 5,578.80

C. Total (A + B) 61,366.80
D. Output per Hour = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 61,366.80
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Cement bag 122.00 230.00 28,060.00

b. Sand cu.m. 6.78 447.00 3,028.43
c. Gravel cu.m. 15.79 575.00 9,079.25
d. Reinforcing Steel Bars kg 1597.00 38.72 61,835.84
e. #16 Galvanized Iron Wire kg 24.00 70.00 1,680.00
f. Ordinary Plywood, 1/2" thk. pcs 41.00 682.50 27,982.50
g. Good Lumber bd.ft 843.32 47.50 40,057.47
h. Assorted CWN Nails kg 24.63 70.00 1,724.16
i. Consumables (5% of Material Cost) 8,672.38

Sub - Total for F 182,120.03

G. Direct Unit Cost (E + F) 243,486.83
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 29,218.42
I. Contractor's Profit (CP) 8% of G 19,478.95
J. Value Added Tax (VAT) 5% of (G + H + I) 14,609.21
K. Total Unit Cost (G + H + I + J) 306,793.40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(5)b Catch Basin

Unit of Measurement : ea
Output per hour : 1.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 2.00 136.93 273.86

b. Skilled Laborer 1 2.00 100.61 201.22
c. Unskilled Laborer 1 2.00 77.86 155.72

Sub - Total for A 630.80

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of labor cost) 63.08

Sub - Total for B 63.08

C. Total (A + B) 693.88
D. Output per Hour = 1.00 ea
E. Direct Unit Cost (C ÷ D) 693.88
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 100mm CHB Non-Load Bearing pcs 31.00 13.75 426.25

b. Cement bags 2.00 230.00 460.00
c. Sand cu.m. 0.13 447.00 58.56
d. Gravel cu.m. 0.06 575.00 32.20
e. Reinforcing Bars kgs 18.11 38.72 701.22

Sub - Total for F 1,678.23

G. Direct Unit Cost (E + F) 2,372.11
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 284.65
I. Contractor's Profit (CP) 8% of G 189.77
J. Value Added Tax (VAT) 5% of (G + H + I) 142.33
K. Total Unit Cost (G + H + I + J) 2,988.85
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(10) Conduit, Boxes, and Fittings

Unit of Measurement : l.s.
Output per hour : 1.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 80.00 136.93 10,954.40

b. Skilled Laborer 2 80.00 100.61 16,097.60
c. Unskilled Laborer 4 80.00 77.86 24,915.20

Sub - Total for A 51,967.20

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 5,196.72

Sub - Total for B 5,196.72

C. Total (A + B) 57,163.92
D. Output = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 57,163.92
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. 15mmØ x 3m PVC length 1154.00 69.00 79,626.00

b. 20mmØ x 3m RSC length 15.00 480.00 7,200.00
c. 40mmØ x 3m RSC length 20.00 1,069.50 21,390.00
d. 65mmØ x 3m RSC length 15.00 2,233.35 33,500.25
e. Flexible Metal Conduit 15mmØ meter 105.00 20.00 2,100.00
f. Mica Tube meter 105.00 33.00 3,465.00
g. Metal Octagon/ Junction Box pc 220.00 31.00 6,820.00
h. Metal Utility Box 50mmx102mmx54mm Deep pc 324.00 30.00 9,720.00
i. Copperclad Grounding Rod, 16mmØx2.4m pc 3.00 1,200.00 3,600.00
j. Copperclad Grounding Rod, 25mmØx2.4m pc 2.00 1,500.00 3,000.00
k. 65mmØ x 90° Type "F" Condulet pc 1.00 307.20 307.20
l. G.I. Tie Wire kg 3.00 70.00 210.00
m. Consumables 4,273.46

Sub - Total for F 175,211.91

G. Direct Unit Cost (E + F) 232,375.83
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 27,885.10
I. Contractor's Profit (CP) 8% of G 18,590.07
J. Value Added Tax (VAT) 5% of (G + H + I) 13,942.55
K. Total Unit Cost (G + H + I + J) 292,793.55