Republic of the Philipiines

Bangsamoro Autonomous Region in Muslim Mindanao

MINISTRY OF PUBLIC WORKS
OFFICE OF THE DISTRICT ENGINEER
Maguindanao 2nd Engineering District
PC Hill, Cotabato City
APPROVED BUDGET FOR THE CONTRACT

Construction of 1-unit 2 CL Type 1 School Building at Pandita ES, Pikit, Cotabato

Project Name and Location

Dimension: 0
MARK-UPS
TOTAL MAR
ITEM DESCRIPTION QUANTITY UNIT ESTIMATED IN PERCENT
NO. DIRECT COST OCM PROFIT %

(1) (2) (3) (4) (5) (6) (7) (8)

A.1.1 (8) Provision of Field Office for the Engineer 2.29 mo 11,428.58 0.00% 10.00% 10.00%
B.3 Permits and Clearances 1.00 l.s. 8,456.59 0.00% 0.00% 0.00%
B.5 Project Billboard/ Sign Board 3.00 ea 4,393.04 0.00% 10.00% 10.00%
B.7 (2) Occupational Safety and Health (2 CL) 1.00 l.s. 20,257.00 15.00% 10.00% 25.00%
803 Structure Excavation (Common Soil) 40.00 m3 16,456.00 15.00% 10.00% 25.00%
804(1)a Embankment from Structure Excavation 19.20 m3 6,070.33 15.00% 10.00% 25.00%
804(1)b Embankment from Borrow 11.48 m3 25,528.46 15.00% 10.00% 25.00%
804(4) Gravel Fill 2.00 m3 1,900.97 15.00% 10.00% 25.00%
900(1)c2 Structural Concrete for Footing and Slab on Fill (Class A, 28 days) 4.32 m3 22,681.75 15.00% 10.00% 25.00%
900(1) Structural Concrete for Footing Tie Beam, Column, Suspended Slab, Girder/Beam (Class A, 28 days) 252.70 m3 1,220,997.04 15.00% 10.00% 25.00%
903(2) Formworks and Falseworks ( for one-storey building) 4,405.11 m2 278,418.72 15.00% 10.00% 25.00%
902(1)a Reinforcing Steel, Grade 40 45.00 kg 21,967.96 15.00% 10.00% 25.00%
1000(1) Soil Poisoning 1.00 L 2,439.02 15.00% 10.00% 25.00%
1046 100mm CHB Non-Load Bearing (including Reinforcing Steel) 36.00 m2 24,868.92 15.00% 10.00% 25.00%
1046(a2) 150mm CHB Non-Load Bearing (including Reinforcing Steel) 136.00 m2 117,671.85 15.00% 10.00% 25.00%
1010(2)b Wooden Doors 4.00 m2 46,708.33 15.00% 10.00% 25.00%
1009(1)a Jalousie Window 30.96 m2 42,363.74 15.00% 10.00% 25.00%
1005(5) Window Grills 30.00 m2 74,267.04 15.00% 10.00% 25.00%
1003(17) Carpentry and Joinery Works (Blackboard, Cabinets and Ceiling Vents) 1.00 l.s. 9,089.02 15.00% 10.00% 25.00%
1027(1) Cement Plaster Finish ( Septic tank Included) 340.00 m2 49,837.51 15.00% 10.00% 25.00%
1051(6) Railing 1.00 L.S. 39,435.04 15.00% 10.00% 25.00%
1003(1)a1 Fiber Cement Board on Metal Frame Ceiling 122.00 m2 87,564.60 15.00% 10.00% 25.00%
1038(1) Reflective Insulation 162.00 m2 30,450.03 15.00% 10.00% 25.00%
1032(1)a Masonry/Concrete Painting 340.00 m2 45,762.54 15.00% 10.00% 25.00%
1032(1)b Wood Painting 125.00 m2 8,947.60 15.00% 10.00% 25.00%
1032(1)c Metal Painting 6.00 m2 11,470.37 15.00% 10.00% 25.00%
1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.4mm thk 9.00 m2 97,207.70 15.00% 10.00% 25.00%
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk) 25.80 m 8,252.04 15.00% 10.00% 25.00%
1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk) 22.00 m 9,229.59 15.00% 10.00% 25.00%
1047(2)a Structural Steel, Trusses 1,195.00 kg 188,280.58 15.00% 10.00% 25.00%
1047(2)b Structural Steel, Purlins 3,041.30 kg 209,285.25 15.00% 10.00% 25.00%
1047(6) Metal Structure Accessories, Steel Plate 223.80 kg 67,388.83 15.00% 10.00% 25.00%
1047(7)b Metal Structure Accessories, Sag Rods 425.00 kg 27,677.53 15.00% 10.00% 25.00%
1047(4) Metal Structure Accessories, Cross Bracing 380.00 kg 24,460.98 15.00% 10.00% 25.00%
1047(3)c Metal Structure Accessories, Turnbuckle 16.00 pc 21,029.02 15.00% 10.00% 25.00%
1018(1) Glazed Tiles and Trims 19.42 m2 11,185.26 15.00% 10.00% 25.00%
1001(8) Sewer Line Works 1.00 l.s. 17,353.52 15.00% 10.00% 25.00%
1002(24) Cold Water Line Work 15.00 pc 7,994.07 15.00% 10.00% 25.00%
1002(4) Plumbing Fixtures 1.00 l.s. 13,057.77 15.00% 10.00% 25.00%
1001(11) Septic Vault (Concrete/CHB) 1.00 l.s. 82,101.68 15.00% 10.00% 25.00%
1100(19) Conduits, Boxes, and Fittings (Conduit Works/ Conduit Rough - in) 1.00 l.s. 12,053.80 15.00% 10.00% 25.00%
1101(18) Wires and Wiring Devices 1.00 l.s. 29,132.50 15.00% 10.00% 25.00%
1102(21) Panelboard with Main & Branch Breakers 1.00 l.s. 4,390.57 15.00% 10.00% 25.00%
1103(1) Lighting Fixtures 1.00 l.s. 22,957.64 15.00% 10.00% 25.00%

TOTAL
₱ 3,082,470.38
PREPARED/SUBMITTED BY: RECOMMENDING APPROVAL:

TARHATA P. KALIM JANNET EMILIA P. ARATUC

Chief, Planning and Design Section Acting Assistant District Engineer

Date Prepared: August 13, 2019

 f the Philipiines ATTACHMENT "A"
s Region in Muslim Mindanao
D.O. No. 72, Series of
PUBLIC WORKS 2012

DISTRICT ENGINEER
d Engineering District
Cotabato City
ET FOR THE CONTRACT

School Building at Pandita ES, Pikit, Cotabato

Name and Location

Contract Duration: 64 Calendar Days

TOTAL MARK-UP
VAT + ARMM VAT TOTAL TOTAL COST UNIT
VALUE INDIRECT COST COST
(9) (10) (11) (12) (13)
(5)X(8) 6%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
1,142.86 754.29 1,897.14 13,325.73 5,830.01
- 422.83 422.83 8,963.99 8,963.99
439.30 241.62 680.92 5,123.04 1,707.68
5,064.25 1,266.06 6,330.31 23,619.67 23,619.67
4,114.00 1,028.50 5,142.50 27,234.68 680.87
1,517.58 379.40 1,896.98 7,963.71 414.78
6,382.12 1,595.53 7,977.64 33,799.43 2,945.48
475.24 118.81 594.05 2,482.94 1,241.47
5,670.44 1,417.61 7,088.05 28,416.84 6,577.97
305,249.26 76,312.32 381,561.58 1,531,911.46 6,062.17
69,604.68 17,401.17 87,005.85 362,314.73 82.25
5,491.99 1,373.00 6,864.99 25,833.77 574.08
609.76 152.44 762.19 2,814.01 2,814.01
6,217.23 1,554.31 7,771.54 31,398.49 872.18
29,417.96 7,354.49 36,772.45 150,213.11 1,104.51
11,677.08 2,919.27 14,596.35 63,393.08 15,848.27
10,590.94 2,647.73 13,238.67 58,497.90 1,889.47
18,566.76 4,641.69 23,208.45 98,007.19 3,266.91
2,272.26 568.06 2,840.32 12,066.00 12,066.00
12,459.38 3,114.84 15,574.22 61,734.28 181.57
9,858.76 2,464.69 12,323.45 52,350.33 52,350.33
21,891.15 5,472.79 27,363.94 115,631.85 947.80
7,612.51 1,903.13 9,515.63 39,782.32 245.57
11,440.64 2,860.16 14,300.79 59,020.00 173.59
2,236.90 559.23 2,796.13 11,359.64 90.88
2,867.59 716.90 3,584.49 14,538.85 2,423.14
 24,301.93 6,075.48 30,377.41 127,425.02 14,158.34
2,063.01 515.75 2,578.76 10,390.59 402.74
2,307.40 576.85 2,884.25 11,123.97 505.64
47,070.15 11,767.54 58,837.68 216,589.75 181.25
52,321.31 13,080.33 65,401.64 269,873.72 88.74
16,847.21 4,211.80 21,059.01 88,687.36 396.28
6,919.38 1,729.85 8,649.23 35,300.92 83.06
6,115.25 1,528.81 7,644.06 31,391.45 82.61
5,257.26 1,314.31 6,571.57 27,916.04 1,744.75
2,796.32 699.08 3,495.39 14,229.07 732.70
4,338.38 1,084.60 5,422.98 23,036.81 23,036.81
1,998.52 499.63 2,498.15 10,612.15 707.48
3,264.44 816.11 4,080.55 17,334.20 17,334.20
20,525.42 5,131.36 25,656.78 108,990.00 108,990.00
3,013.45 753.36 3,766.81 16,001.42 16,001.42
7,283.13 1,820.78 9,103.91 38,673.40 38,673.40
1,097.64 274.41 1,372.05 5,828.49 5,828.49
5,739.41 1,434.85 7,174.26 30,476.28 30,476.28

₱766,130.20 ₱192,555.74 ₱958,685.95 ₱3,925,677.68

APPROVAL:

EMRAN B. BUISAN
OIC - District Engineer
 Republic of the Philipiines
Bangsamoro Autonomous Region in Muslim Mindanao
MINISTRY OF PUBLIC WORKS
OFFICE OF THE DISTRICT ENGINEER
Maguindanao 2nd Engineering District
PC Hill, Cotabato City

PROGRAM OF WORK/BUDGET COST FOR DPWH INFRASTRUCTUR

Project:
Construction of 1 storey 2 Classroom School Building
Location: Ahan Primary School, Guindulungan, Maguindanao
School ID:

Estimated Project Cost: 2,727,474.05

Source of Fund: 2018 BEFF Projects
Mode of Implementation: BY CONTRACT

% OF
DESCRIPTION OF WORK
TOTAL

A.1.1 (8) Provision of Field Office for the Engineer 0.34 Plate Com

B.3 Permits and Clearances 0.23 We

B.5 Project Billboard/ Sign Board 0.13 1-Bagg

B.7 (2) Occupational Safety and Health (2 CL) 0.60 Co

803 Structure Excavation (Common Soil) 0.69

804(1)a Embankment from Structure Excavation 0.20
804(1)b Embankment from Borrow 0.86

804(4) Gravel Fill 0.06

900(1)c2 Structural Concrete for Footing and Slab on Fill (Class A, 28 days) 0.72
Structural Concrete for Footing Tie Beam, Column, Suspended Slab, Girder/Beam (Class A, 28
900(1) 39.02
days)
903(2) Formworks and Falseworks ( for one-storey building) 9.23

902(1)a Reinforcing Steel, Grade 40 0.66

1000(1) Soil Poisoning 0.07

1046 100mm CHB Non-Load Bearing (including Reinforcing Steel) 0.80

1046(a2) 150mm CHB Non-Load Bearing (including Reinforcing Steel) 3.83
1010(2)b Wooden Doors 1.61

1009(1)a Jalousie Window 1.49

1005(5) Window Grills 2.50

1003(17) Carpentry and Joinery Works (Blackboard, Cabinets and Ceiling Vents) 0.31
1027(1) Cement Plaster Finish ( Septic tank Included) 1.57
1051(6) Railing 1.33

1003(1)a1 Fiber Cement Board on Metal Frame Ceiling 2.95

1038(1) Reflective Insulation 1.01

1032(1)a Masonry/Concrete Painting 1.50

1032(1)b Wood Painting 0.29
1032(1)c Metal Painting 0.37
1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.4mm thk 3.25

1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk) 0.26
1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk) 0.28
1047(2)a Structural Steel, Trusses 5.52

1047(2)b Structural Steel, Purlins 6.87

1047(6) Metal Structure Accessories, Steel Plate 2.26

1047(7)b Metal Structure Accessories, Sag Rods 0.90

1047(4) Metal Structure Accessories, Cross Bracing 0.80
1047(3)c Metal Structure Accessories, Turnbuckle 0.71

1018(1) Glazed Tiles and Trims 0.36

1001(8) Sewer Line Works 0.59

1002(24) Cold Water Line Work 0.27

1002(4) Plumbing Fixtures 0.44
1001(11) Septic Vault (Concrete/CHB) 2.78

1100(19) Conduits, Boxes, and Fittings (Conduit Works/ Conduit Rough - in) 0.41
1101(18) Wires and Wiring Devices 0.99

1102(21) Panelboard with Main & Branch Breakers 0.15

1103(1) Lighting Fixtures 0.78

100.00
 ESTIMATED COST OF PROPOSED WORK

ITEM NO. DESCRIPTION QUANTITY UNIT

A.1.1 (8) Provision of Field Office for the Engineer 2.29 mo

B.3 Permits and Clearances 1.00 l.s.

B.5 Project Billboard/ Sign Board 3.00 ea

B.7 (2) Occupational Safety and Health (2 CL) 1.00 l.s.

803 Structure Excavation (Common Soil) 40.00 m3

804(1)a Embankment from Structure Excavation 19.20 m3
804(1)b Embankment from Borrow 11.48 m3

804(4) Gravel Fill 2.00 m3

900(1)c2 Structural Concrete for Footing and Slab on Fill (Class A, 28 days) 4.32 m3

Structural Concrete for Footing Tie Beam, Column, Suspended Slab, Girder/Beam (Class A, 28
900(1) 252.70 m3
days)

903(2) Formworks and Falseworks ( for one-storey building) 4,405.11 m2

902(1)a Reinforcing Steel, Grade 40 45.00 kg

1000(1) Soil Poisoning 1.00 L

1046 100mm CHB Non-Load Bearing (including Reinforcing Steel) 36.00 m2

1046(a2) 150mm CHB Non-Load Bearing (including Reinforcing Steel) 136.00 m2

1010(2)b Wooden Doors 4.00 m2
1009(1)a Jalousie Window 30.96 m2

1005(5) Window Grills 30.00 m2

1003(17) Carpentry and Joinery Works (Blackboard, Cabinets and Ceiling Vents) 1.00 l.s.

1027(1) Cement Plaster Finish ( Septic tank Included) 340.00 m2

1051(6) Railing 1.00 L.S.
1003(1)a1 Fiber Cement Board on Metal Frame Ceiling 122.00 m2

1038(1) Reflective Insulation 162.00 m2

1032(1)a Masonry/Concrete Painting 340.00 m2

1032(1)b Wood Painting 125.00 m2

1032(1)c Metal Painting 6.00 m2
1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.4mm thk 9.00 m2

1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk) 25.80 m
1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk) 22.00 m

1047(2)a Structural Steel, Trusses 1,195.00 kg

1047(2)b Structural Steel, Purlins 3,041.30 kg
1047(6) Metal Structure Accessories, Steel Plate 223.80 kg

1047(7)b Metal Structure Accessories, Sag Rods 425.00 kg

1047(4) Metal Structure Accessories, Cross Bracing 380.00 kg

1047(3)c Metal Structure Accessories, Turnbuckle 16.00 pc

1018(1) Glazed Tiles and Trims 19.42 m2
1001(8) Sewer Line Works 1.00 l.s.
 1002(24) Cold Water Line Work 15.00 pc
1002(4) Plumbing Fixtures 1.00 l.s.

1001(11) Septic Vault (Concrete/CHB) 1.00 l.s.

1100(19) Conduits, Boxes, and Fittings (Conduit Works/ Conduit Rough - in) 1.00 l.s.
1101(18) Wires and Wiring Devices 1.00 l.s.

1102(21) Panelboard with Main & Branch Breakers 1.00 l.s.

1103(1) Lighting Fixtures 1.00 l.s.

TOTAL

BREAKDOWN OF EXPENDITURE:

1. Labor ₱595,011.66 15.13% A.

2. Materials ₱2,315,770.95 58.87% B.
3. Rental of Equipment ₱171,687.77 4.36% C.
4. Rental of Field Office ₱0.00 D.
5. Rental of Service Vehicle E.
6. Provisional Sum F.
7. OCM ₱383,225.95 9.74% G.
8. Contractor's Profit ₱259,092.53 6.59% H.
9. VAT + BARMM Regional VAT ₱200,888.82 5.11%
10. Const. Contingencies I.
11. Engineering & Admin. Overhead ₱8,182.43 0.2%
12. Materials testing & Quality Control
13. Budgetary Reserved

14. TOTAL ₱3,933,860.11 100%

Preapared by: Checked by:

RONIVER S. SEPNIO
Architect II

Submitted by: Recommending Approv

TARHATA P. KALIM
Chief, Planning and Design Section

Approved:

EMRAN B. BUISAN
OIC - District Engineer
 of the Philipiines
ous Region in Muslim Mindanao
OF PUBLIC WORKS
DISTRICT ENGINEER
2nd Engineering District
, Cotabato City

T FOR DPWH INFRASTRUCTURE PROJECTS

Date: August 13, 2019

School Building
Dimension: 7.0m x 18.0m w/ corridor, ramp & Toilet
Attached)
aguindanao
Classification: New Construction
Site Description Normal
Total Project Duration: 64
No. of Working Days:
No. of Pre-determined:
Unworkable Days:
EQUIPMENT
DESCRIPTION REQUIRED

Plate Compactor, Vibratory 5H 1

Welding Machine 2

1-Bagger Concrete Mixer 1

Contrete Vibrator 1
T OF PROPOSED WORK

ESTIMATED TOTAL
UNIT TOTAL UNIT COST DIRECT UNIT COST
COST

mo 13,325.73 5,830.01 5,000.00

l.s. 8,963.99 8,963.99 8,456.59

ea 5,123.04 1,707.68 1,464.35

l.s. 23,619.67 23,619.67 20,257.00

m3 27,234.68 680.87 822.80

m3 7,963.71 414.78 301.11
m3 33,799.43 2,945.48 2,200.86

m3 2,482.94 1,241.47 888.50

m3 28,416.84 6,577.97 4,053.63

m3 1,531,911.46 6,062.17 3,756.85

m2 362,314.73 82.25 58.15

kg 25,833.77 574.08 262.31

L 2,814.01 2,814.01 1,145.00

m2 31,398.49 872.18 553.82

m2 150,213.11 1,104.51 730.61

m2 63,393.08 15,848.27 12,736.45
m2 58,497.90 1,889.47 1,591.23

m2 98,007.19 3,266.91 2,416.30

l.s. 12,066.00 12,066.00 9,090.00

m2 61,734.28 181.57 115.99

L.S. 52,350.33 52,350.33 85,701.50
m2 115,631.85 947.80 233.57

m2 39,782.32 245.57 175.90

m2 59,020.00 173.59 119.06

m2 11,359.64 90.88 58.92

m2 14,538.85 2,423.14 1,561.56
m2 127,425.02 14,158.34 10,251.84

m 10,390.59 402.74 253.10

m 11,123.97 505.64 262.92

kg 216,589.75 181.25 72.33

kg 269,873.72 88.74 60.83
kg 88,687.36 396.28 290.59

kg 35,300.92 83.06 54.77

kg 31,391.45 82.61 55.69

pc 27,916.04 1,744.75 1,314.31

m2 14,229.07 732.70 162.43
l.s. 23,036.81 23,036.81 17,353.52
 pc 10,612.15 707.48 532.94
l.s. 17,334.20 17,334.20 13,057.77

l.s. 108,990.00 108,990.00 82,101.68

l.s. 16,001.42 16,001.42 12,053.80
l.s. 38,673.40 38,673.40 29,132.50

l.s. 5,828.49 5,828.49 4,390.57

l.s. 30,476.28 30,476.28 22,957.64

TOTAL ₱3,925,677.68

Estitamted Direct Cost ₱3,082,470.38

OCM ₱383,225.95
Contractor's Profit ₱259,092.53
Vat ₱200,888.82
Const. Contingencies
Eng'g & Admin Overhead ₱8,182.43
Materials Testing & Quality ₱0.00
Budgetary Reserved ₱0.00

TOTAL ESTIMATED COST ₱3,933,860.11

OMAR SHARIFF L. MUNDAS

Assistant Chief, Planning and Design Section

Recommending Approval:.

JANNET EMILIA P. ARATUC

Acting Assistant District Engineer

AN B. BUISAN
District Engineer
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : A.1.1 (8) Provision of Field Office for the Engineer
Unit of Measurement : mo
Output : 1 Quantity: 2.29

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 Month/s Monthly Rate Amount (PhP)

B. Equipment

Sub - Total for B -

C. Total (A + B) -
D. Output = 1 mo
E. Direct Unit Cost (C ÷ D) -

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Rental of Field Office for Engineer Month 2.29 5,000.00 11,428.57

Sub - Total for B 11,428.58

G. Direct Unit Cost (E + F) 11,428.58
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 10.00% of G 1,142.86
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 754.29
K. Total Unit Cost (G + H + I + J) 13,325.73

Page 17 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : B.3 Permits and Clearances

Unit of Measurement : l.s.
Output : 1 Quantity: 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

8456.59
Building Permit Processing fee (0.31% of Project Cost)
-

Sub - Total for B 8,456.59

C. Total (A + B) 8,456.59
D. Output = 1 ea
E. Direct Unit Cost (C ÷ D) 8,456.59

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Sub - Total for F -

G. Direct Unit Cost (E + F) 8,456.59
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 507.40
K. Total Unit Cost (G + H + I + J) 8,963.99

Page 18 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : ea
Output : 1 Quantity: 3.00

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

A. Labor

a. Construction Foreman 1 4.00 63.46 253.84

b. Skilled Laborer 1 4.00 45.99 183.96
c. Unskilled Laborer 1 4.00 35.56 142.24

Sub - Total for A 580.04

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

B. Equipment

59.00
Minor Tools (10% of labor cost)

Sub - Total for B 59.00

C. Total (A + B) 639.040
D. Output = 1 ea
E. Direct Unit Cost (C ÷ D) 639.04

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 8' x 8' Tarpaulin ft2 64.00 25.00 1,600.00

b. Good Lumber (Frames) bd-ft 48.00 43.00 2,064.00
c. Assorted Common Working Nails kg 1.00 90.00 90.00

Sub - Total for F 3,754.00

G. Direct Unit Cost (E + F) 4,393.04
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 10.00% of G 440.00
J. Value Added Tax (VAT) & ARMM Tax 6.00% of (G + H + I) 290.00
K. Total Unit Cost (G + H + I + J) 5,123.040

Page 19 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : l.s.
Output : 1 Quantity: 1.00

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

A. Labor

a. Part Time Safety Officer 1 10.00 468.00 4,680.00

Sub - Total for A 4,680.00

Name and Capacity Unit Quantity Daily Rate Amount (PhP)

B.

Sub - Total for B -

C. Total (A + B) 4,680.00
D. Output = 1 lot
E. Direct Unit Cost (C ÷ D) 4,680.00

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 8.00 190.00 1,520.00
b. Safety Shoes man-days 8.00 1,050.00 8,400.00
c. Safety Gloves man-days 16.00 30.00 480.00

Signages and Barricades

a. PPE Signage (4' x 8') set 1.00 506.00 506.00
b. Safety First (4' x 4') set 1.00 271.00 271.00
c. Warning Signs (2' x 3') sets 24.00 125.00 3,000.00
d. Caution Tape, 100ft roll 0.50 800.00 400.00

Sub - Total for F 15,577.00

G. Direct Unit Cost (E + F) 20,257.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 10.00% of G 2,025.70
J. Value Added Tax (VAT) & ARMM Tax 6.00% of (G + H + I) 1,336.97
K. Total Unit Cost (G + H + I + J) 23,619.670

Page 20 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : m3
Output per hour : 1.05 Quantity: 19.20

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

A. Labor

a. Construction Foreman 1 19.00 63.46 1,205.74

b. Unskilled Laborer 4 19.00 35.56 2,702.56

Sub - Total for A 3,908.30

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

B. Equipment

a. Plate Compactor (5 hp) 1 14.40 123.00 1,771.20

Minor Tools (10% of Labor Cost) 390.83

Sub - Total for B 2,162.03

C. Total (A + B) 6,070.33
D. Output per Hour = 1.05 m3
E. Direct Unit Cost (C ÷ D) 5,781.27

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

G. Direct Unit Cost (E + F) 5,781.27

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 867.20
I. Contractor's Profit (CP) 10% of G 578.13
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 448.05
K. Total Unit Cost (G + H + I + J) 7,674.65

Page 21 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : m3
Output per hour : 0.50 Quantity: 40.00

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

A. Labor

a. Construction Foreman 1 80.00 63.46 5,076.80

b. Skilled Laborer 4 80.00 35.56 11,379.20

Sub - Total for A 16,456.00

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) 16,456.00
D. Output per Hour = 20.00 m3
E. Direct Unit Cost (C ÷ D) 32,912.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Sub - Total for F

G. Direct Unit Cost (E + F) 32,912.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 4,936.80
I. Contractor's Profit (CP) 10% of G 3,291.20
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 2,550.68
K. Total Unit Cost (G + H + I + J) 43,690.68

Page 22 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 804(1)b Embankment from Borrow 0.3 m elevated

Unit of Measurement : m3
Output per hour : 1.04 Quantity: 11.48

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

A. Labor

a. Construction Foreman 1 12.00 63.46 761.52

b. Unskilled Laborer 5 12.00 35.56 2,133.60

Sub - Total for A 2,895.12

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

B. Equipment

a. Plate Compactor (5 hp) 1 32.00 123.00 3,936.00

Minor Tools (10% of Labor Cost) 289.51

Sub - Total for B 4,225.52

C. Total (A + B) 7,120.64
D. Output per Hour = 1.04 m3
E. Direct Unit Cost (C ÷ D) 6,847.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Embankment Materials m3 14.34 550.00 7,889.06

(w/ 25% Shrinkage Factor)
b. Additional Embankment (site adaptation) m3 19.13 550.00 10,518.75

Sub - Total for F 18,407.82

G. Direct Unit Cost (E + F) 25,254.82
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 3,788.23
I. Contractor's Profit (CP) 10% of G 2,525.49
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 1,957.25
K. Total Unit Cost (G + H + I + J) 33,525.79

Page 23 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : m3
Output per hour : 1.20 Quantity: 2.00

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

A. Labor

a. Construction Foreman 1 3.00 63.46 190.38

b. Unskilled Laborer 3 3.00 35.56 320.04

Sub - Total for A 510.42

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

B. Equipment

a. Plate Compactor 1 1.50 123.00 184.50

Minor Tools (10% of Labor Cost) 51.04

Sub - Total for B 235.55

C. Total (A + B) 745.97
D. Output per Hour = 1.20 m3
E. Direct Unit Cost (C ÷ D) 622.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Gravel Bedding (G1) m3 2.10 550.00 1,155.00

(w/ 5% Shrinkage Factor)

Sub - Total for F 1,155.00

G. Direct Unit Cost (E + F) 1,777.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 266.55
I. Contractor's Profit (CP) 10% of G 177.70
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 137.72
K. Total Unit Cost (G + H + I + J) 2,358.97

Page 24 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 900(1)c2 Structural Concrete for Footing and Slab on Fill (Class A, 28 days)
Unit of Measurement : m3
Output per hour : 3.57 Quantity: 4.32

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

A. Labor

a. Construction Foreman 1 16.00 63.46 1,015.36

b. Skilled Laborer 1 16.00 45.99 735.84
b. Unskilled Laborer 4 16.00 35.56 2,275.84

Sub - Total for A 4,027.04

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

B. Equipment

a. One Bagger Mixer 1 16.00 172.00 2,752.00

Minor Tools (10% of Labor Cost) 402.70

Sub - Total for B 3,154.71

C. Total (A + B) 7,181.75
D. Output per Hour = 3.57 m3
E. Direct Unit Cost (C ÷ D) 2,011.69
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Gravel m3 5.00 720.00 3,600.00

b. Sand m4 3.00 500.00 1,500.00
c. Portland Cement bags 40.00 260.00 10,400.00

Sub - Total for F 15,500.00

G. Direct Unit Cost (E + F) 17,511.69
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 2,626.76
I. Contractor's Profit (CP) 10% of G 1,751.17
J. Value Added Tax (VAT) 6% of (G + H + I) 1,357.16
K. Total Unit Cost (G + H + I + J) 23,246.78

Page 25 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 900(1) Structural Concrete for Footing Tie Beam, Column, Suspended Slab, Girder/Beam (Class A, 28 days)
Unit of Measurement : m3
Output per hour : 3.57 Quantity: 252.70

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

A. Labor

a. Construction Foreman 1 903.00 63.46 57,304.38

b. Skilled Laborer 2 903.00 45.99 83,057.94
b. Unskilled Laborer 6 903.00 35.56 192,664.08

Sub - Total for A 333,026.40

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

B. Equipment

a. One Bagger Mixer 1 64.00 172.00 11,008.00

Minor Tools (10% of Labor Cost) 33,302.64

Sub - Total for B 44,310.64

C. Total (A + B) 377,337.04
D. Output per Hour = 3.72 m3
E. Direct Unit Cost (C ÷ D) 105,697.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Gravel m3 253.00 720.00 182,160.00

b. Sand m4 127.00 500.00 63,500.00
c. Portland Cement bags 2,300.00 260.00 598,000.00

Sub - Total for F 843,660.00

G. Direct Unit Cost (E + F) 949,357.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 142,403.55
I. Contractor's Profit (CP) 10% of G 94,935.70
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 73,575.17
K. Total Unit Cost (G + H + I + J) 1,260,271.42

Page 26 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 903(2) Formworks and Falseworks ( for one-storey building)

Unit of Measurement : m2
Output per hour : 3.24 Quantity: 45.00

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

A. Labor
Installation
a. Construction Foreman 1 13.89 63.46 881.39
b. Skilled Laborer 2 13.89 45.99 1,277.50
c. Unskilled Laborer 4 13.89 35.56 1,975.56
Stripping
a. Construction Foreman 1 18.45 63.46 1,170.84
b. Unskilled Laborer 6 18.45 35.56 3,936.49
Sub - Total for A 9,241.78
Daily Rental
Name and Capacity Quantity No. of Day/s Amount (PhP)
Rate
B. Equipment

Minor Tools (10% of Labor Cost) 924.18

Sub - Total for B 924.18

C. Sub-Total for C (B/Area) 4.51
D. Output per Hour = 3.24 m²
E. Direct Unit Cost (A ÷ D) + C 2.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Ordinary Plywood - 3 uses pc 16.00 1,450.00 5,800.00

b. 2"x2"x12' Coco Lumber - 3 uses (100.0 pcs.) bd ft 400.00 15.00 2,000.00
c. 2"x4"x12' Coco Lumber - 3 uses (80.0 pcs.) bd ft 640.00 15.00 3,200.00
d. Assorted Common Wire Nails kg 8.00 90.00 240.00
e. Consumables (5% of Materials Cost) 562.00

Sub - Total for F 11,802.00

G. Direct Unit Cost (E + F) 11,804.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 1,770.60
I. Contractor's Profit (CP) 10% of G 1,180.40
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 914.81
K. Total Unit Cost (G + H + I + J) 15,669.81

Page 27 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 902(1)a Reinforcing Steel, Grade 40

Unit of Measurement : kg
Output per hour : 143.438 Quantity: 4,405.11

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

A. Labor

a. Construction Foreman 1 31.00 63.46 1,967.26

b. Skilled Laborer 3 31.00 45.99 4,277.07
c. Unskilled Laborer 10 31.00 35.56 11,023.60

Sub - Total for A 17,267.93

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

B. Equipment

a. Bar Cutter 1 15.50 220.00 3,410.00

Minor Tools (10% of Labor Cost) 1,726.79

Sub - Total for B 5,136.80

C. Total (A + B) 22,404.73
D. Output per Hour = 143.438 kg
E. Direct Unit Cost (C ÷ D) 157.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Deformed Reinforcing Steel

Grade 60/Grade
20 mm Ø 40 x 6.0 mts (80.0 pcs.) kg 1,184.00 54.00 63,936.00
16 mm Ø x 7.5 mts (45.0 pcs.) kg 532.80 54.00 28,771.20
16 mm Ø x 6.0 mts (88.0 pcs.) kg 833.36 54.00 45,001.44
12 mm Ø x 6.0 mts (33.0 pcs.) kg 175.89 54.00 9,498.06
10 mm Ø x 7.5 mts (148.0 pcs.) kg 683.76 54.00 36,923.04
10 mm Ø x 6.0 mts (269.0 pcs.) kg 995.30 54.00 53,746.20
b. #16 Galvanized Iron Wire kg 66.077 90.00 5,946.90
c. Consumables (5% of Materials Cost) 12,191.14

Sub - Total for F 256,013.99

G. Direct Unit Cost (E + F) 256,170.99
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 38,425.65
I. Contractor's Profit (CP) 10% of G 25,617.10
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 19,853.26
K. Total Unit Cost (G + H + I + J) 340,067.00

Page 28 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : L
Output per hour : 5.40 Quantity: 1.00

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

A. Labor

a. Construction Foreman 1 8.00 63.46 507.68

b. Skilled Laborer 1 8.00 45.99 367.92
c. Unskilled Laborer 2 8.00 35.56 568.96

Sub - Total for A 1,444.56

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

B. Equipment

Minor Tools (10% of Labor Cost) 144.46

Sub - Total for B 144.46

C. Total (A + B) 1,589.02
D. Output per Hour = 5.40 L
E. Direct Unit Cost (C ÷ D) 295.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Soil Poisoning L 1.00 850.00 850.00

Sub - Total for F 850.00

G. Direct Unit Cost (E + F) 1,145.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 171.75
I. Contractor's Profit (CP) 10% of G 114.50
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 88.74
K. Total Unit Cost (G + H + I + J) 1,519.99

Page 29 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1046 100mm CHB Non-Load Bearing (including Reinforcing Steel)
Unit of Measurement : m2
Output per hour : 3.825 Quantity: 36.00

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

A. Labor

a. Construction Foreman 1 16.00 63.46 1,015.36

b. Skilled Laborer 2 16.00 45.99 1,471.68
c. Unskilled Laborer 3 16.00 35.56 1,706.88

Sub - Total for A 4,193.92

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

B. Equipment

a. One-bagger mixer 1 12.00 172.00 2,064.000

Minor Tools (10% of Labor Cost) 419.392

Sub - Total for B 2,483.40

C. Total (A + B) 6,677.32
D. Output per Hour = 3.825 m2
E. Direct Unit Cost (C ÷ D) 1,746.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 100 mm thk CHB (Non-Load Bearing) pc 442.00 15.00 6,630.00

b. Cement bag 17.68 260.00 4,596.80
c. Sand cu.m 3.00 500.00 1,500.00
d. Reinforcing Steel
10 mm Ø x 6.0 mts (26.0 pcs.) kg 96.20 54.00 5,194.80
e. #16 Tie wire kg 3.00 90.00 270.00

Sub - Total for F 18,191.60

G. Direct Unit Cost (E + F) 19,937.60
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 2,990.64
I. Contractor's Profit (CP) 10% of G 1,993.76
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 1,545.17
K. Total Unit Cost (G + H + I + J) 26,467.17

Page 30 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1046(a2) 150mm CHB Non-Load Bearing (including Reinforcing Steel)
Unit of Measurement : m2
Output per hour : 3.18 Quantity: 136.00

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

A. Labor

a. Construction Foreman 1 64.00 63.46 4,061.44

b. Skilled Laborer 2 64.00 45.99 5,886.72
c. Unskilled Laborer 3 64.00 35.56 6,827.52

Sub - Total for A 16,775.68

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

B. Equipment

a. One-bagger mixer 1 48.00 172.00 8,256.00

Minor Tools (10% of Labor Cost) 1,677.57

Sub - Total for B 9,933.57

C. Total (A + B) 26,709.25
D. Output per Hour = 3.180 m2
E. Direct Unit Cost (C ÷ D) 8,400.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 150 mm thk CHB (Load Bearing) pc 1,691.00 22.00 37,202.00

b. Cement bag 102.000 260.00 26,520.00
c. Sand cu.m 15.00 500.00 7,500.00
d. Reinforcing Steel
10 mm Ø x 6.0 mts (97.0 pcs.) kg 358.90 54.00 19,380.60
e. #16 Tie wire kg 4.00 90.00 360.00

Sub - Total for F 90,962.60

G. Direct Unit Cost (E + F) 99,362.60
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 14,904.39
I. Contractor's Profit (CP) 10% of G 9,936.26
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 7,700.61
K. Total Unit Cost (G + H + I + J) 131,903.86

Page 31 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1010(2)b Wooden Doors

Unit of Measurement : m2
Output : 0.36 Quantity: 4.00

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

A. Labor

a. Construction Foreman 1 12.00 63.46 761.52

b. Skilled Laborer 1 12.00 45.99 551.88
c. Unskilled Laborer 2 12.00 35.56 853.44

Sub - Total for A 2,166.84

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

B. Equipment

Minor Tools (10% of Labor Cost) 216.68

Sub - Total for B 216.69

C. Total (A + B) 2,383.53
D. Output per Hour = 1 l.s.
E. Direct Unit Cost (C ÷ D) 6,621.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 2.4mx0.9m Panel Door Type Hinged Door and m2 8.64 2,400.00 20,736.00
Fixed Glass Transom
b. Fabricated woodenon 50x150mm
door Wood
Jamb (50x150mm 1,600.00
set 4.00 6,400.00
Jambs/ Frames
seasoned wood)with Keyed Lever- Typed
Locksets with complete accessories -
c. Door Hinges set 24.00 115.00 2,760.00
d. Keyed Lever type Door locksets set 4.00 1,500.00 6,000.00
d. Flush Door (toilet) m2 3.36 2,200.00 7,392.00
c. Consumbale (5% of Material Cost of Door 1,036.80
Frames)

Sub - Total for F 44,324.80

G. Direct Unit Cost (E + F) 50,945.80
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 7,641.87
I. Contractor's Profit (CP) 10% of G 5,094.58
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 3,948.30
K. Total Unit Cost (G + H + I + J) 67,630.55

Page 32 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1009(1)a Jalousie Window

Unit of Measurement : m2
Output per hour : 0.27 Quantity: 30.96

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

A. Labor

a. Construction Foreman 1 16.00 63.46 1,015.36

b. Skilled Laborer 1 16.00 45.99 735.84
c. Unskilled Laborer 1 16.00 35.56 568.96

Sub - Total for A 2,320.16

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

B. Equipment

Minor Tools (10% of Labor Cost) 232.02

Sub - Total for B 232.02

C. Total (A + B) 2,552.18
D. Output per Hour = 0.27 m2
E. Direct Unit Cost (C ÷ D) 9,453.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Shutter type window holder m2 30.00 1,250.00 37,500.00

with clear glass blades and fixed glass transoms
b. Fixed Glass transom for doors (4.0 pcs.) m2 0.96 1,200.00 1,152.00
c. Consumables (3% of Materials Cost) 1,159.56

Sub - Total for F 39,811.56

G. Direct Unit Cost (E + F) 49,264.56
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 7,389.69
I. Contractor's Profit (CP) 10% of G 4,926.46
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 3,818.01
K. Total Unit Cost (G + H + I + J) 65,398.72

Page 33 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1005(5) Window Grills

Unit of Measurement : m2
Output per hour : 1.6 Quantity: 30.00

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

A. Labor

a. Construction Foreman 1 16.00 63.46 1,015.36

b. Skilled Laborer 1 16.00 45.99 735.84
c. Unskilled Laborer 2 16.00 35.56 1,137.92

Sub - Total for A 2,889.12

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

B. Equipment

a. Welding Machine 1 4.00 391.00 1,564.00

Minor Tools (10% of Labor Cost) 288.91

Sub - Total for B 1,852.92

C. Total (A + B) 4,742.04
D. Output per Hour = 1.6 m2
E. Direct Unit Cost (C ÷ D) 2,964.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Grille Window m2 37.50 1,800.00 67,500.00

b. Consumables (3% of Materials Cost) 2,025.00

Sub - Total for F 69,525.000

G. Direct Unit Cost (E + F) 72,489.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 10,873.35
I. Contractor's Profit (CP) 10% of G 7,248.90
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 5,617.90
K. Total Unit Cost (G + H + I + J) 96,229.15

Page 34 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1003(17) Carpentry and Joinery Works (Blackboard, Cabinets and Ceiling Vents)
Unit of Measurement : l.s.
Output per hour : 1.00 Quantity: 1.00

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

A. Labor

Installation
a. Construction Foreman 1 8.00 63.46 507.68
b. Skilled Laborer 1 8.00 45.99 367.92
c. Unskilled Laborer 2 8.00 35.56 568.96

Sub - Total for A 1,444.56

Daily Rental
Name and Capacity Quantity No. of Day/s Amount (PhP)
Rate
B. Equipment

Minor Tools (10 % of Labor Cost) 144.46

Sub - Total for B 144.46

C. Sub - Total for C (B ÷ Area) 1,589.02
D. Output = 1.00 l.s.
E. Direct Unit Cost (A ÷ D) + C 1,590.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Blackboard set 2.00 3,200.00 6,400.00

b. Ceiling vent fabricated with wire mess sets 4.00 275.00 1,100.00

Sub - Total for F 7,500.00

G. Direct Unit Cost (E + F) 9,090.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 1,363.50
I. Contractor's Profit (CP) 10% of G 909.00
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 704.48
K. Total Unit Cost (G + H + I + J) 12,066.98

Page 35 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : m2
Output per hour : 7.125 Quantity: 340.00

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

A. Labor

a. Construction Foreman 1 48.00 63.46 3,046.08

b. Skilled Laborer 2 48.00 45.99 4,415.04
c. Unskilled Laborer 4 48.00 35.56 6,827.52

Sub - Total for A 14,288.64

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

B. Equipment

Minor Tools (10% of Labor Cost) 1,428.86

Sub - Total for B 1,428.87

C. Total (A + B) 15,717.51
D. Output per Hour = 7.125 m2
E. Direct Unit Cost (C ÷ D) 2,206.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Cement bag 112.00 260.00 29,120.00

b. Sand cu.m 10.00 500.00 5,000.00
-

Sub - Total for F 34,120.00

G. Direct Unit Cost (E + F) 36,326.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 5,448.90
I. Contractor's Profit (CP) 10% of G 3,632.60
J. Value Added Tax (VAT) 6% of (G + H + I) 2,815.27
K. Total Unit Cost (G + H + I + J) 48,222.77

Page 36 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1051(6) Railing

Unit of Measurement : L.S.
Output per hour : 1 Quantity: 1.00

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

A. Labor

a. Construction Foreman 1 16.00 63.46 1,015.36

b. Skilled Laborer 1 16.00 45.99 735.84
c. Unskilled Laborer 2 16.00 35.56 1,137.92

Sub - Total for A 2,889.12

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

B. Equipment

a. Welding Machine 1 8.00 391.00 3,128.00

b. Cutting Outfit 1 4.00 45.00 180.00
Minor Tools (10% of labor cost) 288.91

Sub - Total for B 3,596.92

C. Total (A + B) 6,486.04
D. Output per Hour = 1m
E. Direct Unit Cost (C ÷ D) 6,487.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 38 mm Ø G.I. Pipe pcs 8.00 1,625.00 13,000.00

c. 19 mm bar kg 245.00 64.00 15,680.00
c. Welding Rod kg 18.00 150.00 2,700.00
d. Consumables (5% of material cost) 1,569.00

Sub - Total for F 32,949.00

G. Direct Unit Cost (E + F) 39,436.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 5,915.40
I. Contractor's Profit (CP) 10% of G 3,943.60
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 3,056.29
K. Total Unit Cost (G + H + I + J) 52,351.29

Page 37 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1003(1)a1 Fiber Cement Board on Metal Frame Ceiling

Unit of Measurement : m2
Output per hour : 1.243 Quantity: 122.00

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

A. Labor

a. Construction Foreman 1 48.00 63.46 3,046.08

b. Skilled Laborer 1 48.00 45.99 2,207.52
c. Unskilled Laborer 2 48.00 35.56 3,413.76

Sub - Total for A 8,667.36

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

B. Equipment

Minor Tools (10% of Labor Cost) 866.74

Sub - Total for B 866.74

C. Total (A + B) 9,534.10
D. Output per Hour = 1.243 m2
E. Direct Unit Cost (C ÷ D) 7,671.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 4.5mm Fiber Cement Board pc 45 480.00 21,600.00

b. Metal Furring pc 138 130.00 17,940.00
and specifications
c. Carrying ) 3m length
Channels pc 44 150.00 6,600.00
d. Hanger Bars/Rod pc 122 80.00 9,760.00
e. Channel clip pc 731 20.00 14,620.00
f. Wall Angle pc 30 112.00 3,360.00
g. Rivets pc 1727 1.50 2,590.50
h. 1" Metal Screw pc 520 3.00 1,560.00

Sub - Total for F 78,030.50

G. Direct Unit Cost (E + F) 85,701.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 12,855.23
I. Contractor's Profit (CP) 10% of G 8,570.15
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 6,641.87
K. Total Unit Cost (G + H + I + J) 113,768.75

Page 38 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : m2
Output per hour : 5.56 Quantity: 162.00

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

A. Labor

a. Construction Foreman 1 12.00 63.46 761.52

b. Skilled Laborer 1 12.00 45.99 551.88
c. Unskilled Laborer 2 12.00 35.56 853.44

Sub - Total for A 2,166.84

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

B. Equipment

Minor Tools (10% of Labor Cost) 216.68

Sub - Total for B 216.69

C. Total (A + B) 2,383.53
D. Output per Hour = 5.56 m2
E. Direct Unit Cost (C ÷ D) 429.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Reflective Insulation, 10 mm thk m2 162.00 165.00 26,730.00

b. Consumbles (5% of Materials Cost) 1,336.50

Sub - Total for F 28,066.50

G. Direct Unit Cost (E + F) 28,495.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 4,274.33
I. Contractor's Profit (CP) 10% of G 2,849.55
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 2,208.41
K. Total Unit Cost (G + H + I + J) 37,827.79

Page 39 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : m2
Output per hour : 2.10 Quantity: 340.00

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

A. Labor

a. Construction Foreman 1 48.00 63.46 3,046.08

b. Skilled Laborer 2 48.00 45.99 4,415.04
c. Unskilled Laborer 1 48.00 35.56 1,706.88

Sub - Total for A 9,168.00

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

B. Equipment

Minor Tools (10% of Labor Cost) 916.80

Sub - Total for B 916.80

C. Total (A + B) 10,084.80
D. Output per Hour = 2.10 m2
E. Direct Unit Cost (C ÷ D) 4,803.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Concrete Neutralizer gal 2.00 496.00 992.00

b. Concrete Sealer/Primer gal 13.60 644.00 8,758.40
c. Patching Compound gal 17.00 550.00 9,350.00
d. Semi Gloss Latex (two coats) gal 27.20 547.00 14,878.40
e. Consumables (5% of Materials Cost) 1,698.94

Sub - Total for F 35,677.74

G. Direct Unit Cost (E + F) 40,480.74
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 6,072.12
I. Contractor's Profit (CP) 10% of G 4,048.08
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 3,137.26
K. Total Unit Cost (G + H + I + J) 53,738.20

Page 40 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : m2
Output per hour : 1.89 Quantity: 125.00

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

A. Labor

a. Construction Foreman 1 16.00 63.46 1,015.36

b. Skilled Laborer 2 16.00 45.99 1,471.68
c. Unskilled Laborer 1 16.00 35.56 568.96

Sub - Total for A 3,056.00

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

B. Equipment

Minor Tools (10% of Labor Cost) 305.60

Sub - Total for B 305.60

C. Total (A + B) 3,361.60
D. Output per Hour = 1.89 m2
E. Direct Unit Cost (C ÷ D) 1,779.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Glazzing Putty gal 2.00 550.00 1,100.00

b. Flat Wall Enamel gal 3.00 633.00 1,899.00
c. Enamel Quick Dry gal 2.00 637.00 1,274.00
d. Paint Thinner gal 3.00 349.00 1,047.00
f. Consumables (5% of Materials Cost) 266.00

Sub - Total for F 5,586.00

G. Direct Unit Cost (E + F) 7,365.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 1,104.75
I. Contractor's Profit (CP) 10% of G 736.50
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 570.79
K. Total Unit Cost (G + H + I + J) 9,777.04

Page 41 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : m2
Output per hour : 2.00 Quantity: 6.00

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

A. Labor

a. Construction Foreman 1 20.00 63.46 1,269.20

b. Skilled Laborer 2 20.00 45.99 1,839.60
c. Unskilled Laborer 1 20.00 35.56 711.20

Sub - Total for A 3,820.00

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

B. Equipment

Minor Tools (10% of Labor Cost) 382.00

Sub - Total for B 382.00

C. Total (A + B) 4,202.00
D. Output per Hour = 2.00 m2
E. Direct Unit Cost (C ÷ D) 2,101.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Red Oxide Primer gal 7.00 550.00 3,850.00

b. Enamel Paint gal 3.00 558.75 1,676.25
c. Paint thinner L 4.00 349.00 1,396.00
d. Consumables (5% of Materials Cost) 346.11

Sub - Total for F 7,268.37

G. Direct Unit Cost (E + F) 9,369.37
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 1,405.41
I. Contractor's Profit (CP) 10% of G 936.94
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 726.13
K. Total Unit Cost (G + H + I + J) 12,437.85

Page 42 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.4mm thk
Unit of Measurement : m2
Output per hour : 2.076 Quantity: 9.00

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

A. Labor

a. Construction Foreman 1 48.00 63.46 3,046.08

b. Skilled Laborer 1 48.00 45.99 2,207.52
c. Unskilled Laborer 2 48.00 35.56 3,413.76

Sub - Total for A 8,667.36

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

B. Equipment

Minor Tools (10% of Labor Cost) 866.74

Sub - Total for B 866.74

C. Total (A + B) 9,534.100
D. Output per Hour = 2.076 m2
E. Direct Unit Cost (C ÷ D) 4,593.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Prepainted Metal Sheets ( Corrugated, Long

m2 184.00 460.00 84,640.00
Span,0.4mm thk)
b. J-bolt with washers pc 80 6.00 480.00
c. Consumables (3% of Materials Cost) 2,553.60

Sub - Total for F 87,673.60

G. Direct Unit Cost (E + F) 92,266.60
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 13,839.99
I. Contractor's Profit (CP) 10% of G 9,226.66
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 7,150.67
K. Total Unit Cost (G + H + I + J) 122,483.92

Page 43 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll, 0.6 mm thk)
Unit of Measurement : m
Output per hour : 10.00 Quantity: 25.80

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

A. Labor

a. Construction Foreman 1 12.00 63.46 761.52

b. Skilled Laborer 1 12.00 45.99 551.88
c. Unskilled Laborer 1 12.00 35.56 426.72

Sub - Total for A 1,740.12

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

B. Equipment

Minor Tools (10% of Labor Cost) 174.01

Sub - Total for B 174.02

C. Total (A + B) 1,914.14
D. Output per Hour = 10.00 m
E. Direct Unit Cost (C ÷ D) 192.000
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Ridge Roll m 27.09 200.00 5,418.00

b. Blind Rivets pc 490.20 1.50 735.30
c. Consumables (3% of Materials Cost) 184.60

Sub - Total for F 6,337.90

G. Direct Unit Cost (E + F) 6,529.90
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 979.49
I. Contractor's Profit (CP) 10% of G 652.99
J. Value Added Tax (VAT) 6% of (G + H + I) 506.07
K. Total Unit Cost (G + H + I + J) 8,668.45

Page 44 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk)
Unit of Measurement : m
Output per hour : 10.00 Quantity: 22.00

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

A. Labor

a. Construction Foreman 1 24.00 63.46 1,523.04

b. Skilled Laborer 1 24.00 45.99 1,103.76
c. Unskilled Laborer 1 24.00 35.56 853.44

Sub - Total for A 3,480.24

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

B. Equipment

Minor Tools (10% of Labor Cost) 348.02

Sub - Total for B 348.03

C. Total (A + B) 3,828.27
D. Output per Hour = 10.00 m
E. Direct Unit Cost (C ÷ D) 383.000

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Flashing m 23.10 200.00 4,620.00

b. Blind Rivets pc 416.00 1.50 624.00
c. Consumables (3% of Materials Cost) 157.32

Sub - Total for F 5,401.32

G. Direct Unit Cost (E + F) 5,784.32
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 867.65
I. Contractor's Profit (CP) 10% of G 578.44
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 448.29
K. Total Unit Cost (G + H + I + J) 7,678.70

Page 45 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : kg
Output per hour : 85.00 Quantity: 1,195.00

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

A. Labor

Fabrication
a. Construction Foreman 1 80.00 63.46 5,076.80
b. Skilled Laborer 2 80.00 45.99 7,358.40
c. Unskilled Laborer 6 80.00 35.56 17,068.80

Erection
a. Skilled Laborer 3 48.00 58.43 8,413.92
b. Unskilled Laborer 3 48.00 45.02 6,482.88

Sub - Total for A 44,400.80

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

B. Equipment

a. Welding Machine 1 140.00 371.00 51,940.00

b. Cutting Outfit 1 50.00 45.45 2,272.50
Minor Tools (10 % of Labor Cost) 4,440.08

Sub - Total for B 58,652.58

C. Total (A + B) 103,053.38
D. Output per Hour = 85.00 kg
E. Direct Unit Cost (C ÷ D) 1,213.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Structural Steel Truss

65X 65x 6mm angle bars for top chords (12.0 pcs.) kg 440.40 54.00 23,781.60
65X 65x 6mm angle bars for bottom chords (8.0 pcs.) kg 293.60 54.00 15,854.40
38x38x4.6mm angle bars roof eave support (4.0 pcs.) kg 61.24 54.00 3,306.96
50X 50x 6mm angle bars for web members and eave (14.0 pcs.) kg 399.70 54.00 21,583.80
12mmØx6" long anchor bolts pc 54.00 27.00 1,458.00
16mmØx300mm long anchor bolts pc 24.00 35.00 840.00
10mm dia . Machine bolt (chalkboard attachment to CHB wall) pc 3.00 18.00 54.00
Rivets (Fascia board) pc 218.00 2.00 436.00
b. Acetylene kg 50.000 78.00 3,900.00
c. Oxygen kg 66.000 69.00 4,554.00
d. Welding Rod kg 60.000 90.00 5,400.00
e. Consumables (5% of Materials Cost) 4,058.44

Sub - Total for F 85,227.20

G. Direct Unit Cost (E + F) 86,440.20
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 12,966.03
I. Contractor's Profit (CP) 10% of G 8,644.02
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 6,699.12
K. Total Unit Cost (G + H + I + J) 114,749.37

Page 46 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : kg
Output per hour : 90.45 Quantity: 3,041.30

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

A. Labor

a. Construction Foreman 1 32.00 63.46 2,030.72

b. Skilled Laborer 2 32.00 45.99 2,943.36
c. Unskilled Laborer 4 32.00 35.56 4,551.68

Sub - Total for A 9,525.76

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

B. Equipment

a. Welding Machine 2 18.00 391.00 14,076.00

Minor Tools (10% of Labor Cost) 952.58

Sub - Total for B 15,028.58

C. Total (A + B) 24,554.34
D. Output per Hour = 90.45 kg
E. Direct Unit Cost (C ÷ D) 272.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Structural Steel Purlins

150mmx65x20x 2.0mmx6m stiffened light gage steel purlins (76.0 pcs.) kg 2,105.20 54.00 113,680.80
150x6mmx6M steel plate purlin joint connector (2.0 pcs.) kg 82.80 54.00 4,471.20
75x75x6mm clip angle (3.0 pcs.) kg 165.60 54.00 8,942.40
b.LC Channel Fascia Board 255x90x25x3.0mm thk steel (60.0 pcs.) kg 687.70 54.00 37,135.80
fascia
c. 1" Metal Screws pc. 1990.0 3.00 5,970.00
d. Welding Rod kg 61.00 94.00 5,734.00
e. Consumables (5% of Materials Cost) 8,796.71

Sub - Total for F 184,730.91

G. Direct Unit Cost (E + F) 185,002.91
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 27,750.44
I. Contractor's Profit (CP) 10% of G 18,500.30
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 14,337.73
K. Total Unit Cost (G + H + I + J) 245,591.38

Page 47 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : kg
Output per hour : 12.995 Quantity: 223.80

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

A. Labor

a. Construction Foreman 1 16.00 63.46 1,015.36

b. Skilled Laborer 1 16.00 45.99 735.84
c. Unskilled Laborer 1 16.00 35.56 568.96

Sub - Total for A 2,320.16

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

B. Equipment

Minor Tools (10% of Labor Cost) 232.02

Sub - Total for B 232.02

C. Total (A + B) 2,552.18
D. Output per Hour = 12.995 kg
E. Direct Unit Cost (C ÷ D) 197.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a.100x100x100x6mm angular base (4.0 pcs.) kg 220.80 54.00 11,923.20

plate (9.2kg/m)
b.12mmx250x300 steel Base plate & 150x200mm
sheet 0.25 20,100.00 5,025.00
buckle plate
c.10mm thk gusset sheet 3.00 12,000.00 36,000.00
plate
d.6mm x 6m gusset plate (eave & fascia board holder
plate) sheet 1.00 10,000.00 10,000.00

e. Consumables (3% of Materials Cost) 1,888.45

Sub - Total for F 64,836.65

G. Direct Unit Cost (E + F) 65,033.65
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 9,755.05
I. Contractor's Profit (CP) 10% of G 6,503.37
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 5,040.11
K. Total Unit Cost (G + H + I + J) 86,332.18

Page 48 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1047(7)b Metal Structure Accessories, Sag Rods

Unit of Measurement : kg
Output : 12.995 Quantity: 425.00

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

A. Labor

a. Construction Foreman 1 24.00 63.46 1,523.04

b. Skilled Laborer 1 24.00 45.99 1,103.76
c. Unskilled Laborer 2 24.00 35.56 1,706.88

Sub - Total for A 4,333.68

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

B. Equipment

Minor Tools (10% of Labor Cost) 433.37

Sub - Total for B 433.37

C. Total (A + B) 4,767.05
D. Output per Hour = 12.995 kg
E. Direct Unit Cost (C ÷ D) 367.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Sagrod with nuts and bolts kg 424.27 54.00 22,910.47

12mmØx0.33-0.55m assembled sag rod
w/nuts & washer (79.6 pcs.)

Sub - Total for F 22,910.48

G. Direct Unit Cost (E + F) 23,277.48
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 3,491.63
I. Contractor's Profit (CP) 10% of G 2,327.75
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 1,804.01
K. Total Unit Cost (G + H + I + J) 30,900.87

Page 49 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1047(4) Metal Structure Accessories, Cross Bracing

Unit of Measurement : kg
Output per hour : 12.995 Quantity: 380.00

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

A. Labor

a. Construction Foreman 1 18.00 63.46 1,142.28

b. Skilled Laborer 1 18.00 45.99 827.82
c. Unskilled Laborer 2 18.00 35.56 1,280.16

Sub - Total for A 3,250.26

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

B. Equipment

Minor Tools (10% of Labor Cost) 325.03

Sub - Total for B 325.03

C. Total (A + B) 3,575.29
D. Output per Hour = 12.995 kg
E. Direct Unit Cost (C ÷ D) 276.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Cross Bracing
16mmØ plain round bar cross (16.0 pcs.) kg 151.52 54.00 8,182.08
bracing long
50X 50x 6mm angle bars for vertical (8.0 pcs.) kg 228.40 54.00 12,333.60
crossbracings
b. Consumables (3% of Material Cost) 370.01

Sub - Total for F 20,885.690

G. Direct Unit Cost (E + F) 21,161.69
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 3,174.26
I. Contractor's Profit (CP) 10% of G 2,116.17
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 1,640.04
K. Total Unit Cost (G + H + I + J) 28,092.16

Page 50 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : pc
Output per hour : 1.00 Quantity: 16.00

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

A. Labor

a. Construction Foreman 1 8.00 63.46 507.68

b. Skilled Laborer 1 8.00 45.99 367.92
c. Unskilled Laborer 2 8.00 35.56 568.96

Sub - Total for A 1,444.56

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

B. Equipment

Minor Tools (10% of Labor Cost) 144.46

Sub - Total for B 144.46

C. Total (A + B) 1,589.02
D. Output = 1 pc
E. Direct Unit Cost (C ÷ D) 1,589.02

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Standard Turnbuckle
16mm dia standard turnbuckle pc 16.00 165.00 2,640.00

b. J- bolts 6mm diameter w/ neoprene gasket pc 2,800.00 6.00 16,800.00

Sub - Total for F 19,440.00

G. Direct Unit Cost (E + F) 21,029.02
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 3,154.36
I. Contractor's Profit (CP) 10% of G 2,102.91
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 1,629.75
K. Total Unit Cost (G + H + I + J) 27,916.04

Page 51 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : m2
Output per hour : 1.37 Quantity: 19.42

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

A. Labor

a. Construction Foreman 1 15.00 63.46 951.90

b. Skilled Laborer 5 15.00 45.99 3,449.25
c. Unskilled Laborer 5 15.00 35.56 2,667.00

Sub - Total for A 7,068.15

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

B. Equipment

Minor Tools (10% of Labor Cost) 7.07

Sub - Total for B 7.07

C. Total (A + B) 7,075.22
D. Output = 1.37
E. Direct Unit Cost (C ÷ D) 5,184.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Glazed Tiles (4"x4" Unglazed Floor Tiles) m2 20.39 35.00 713.69

b. Cement bags 6.31 260.00 1,640.99
c. Sand m3 0.50 500.00 252.46
d. Tile Grout bags 2.43 55.00 133.51
e. Tile Adhesive (25kg) bags 2.78 450.00 1,249.68
f. Consumables (3% of Materials Cost) 119.71

Sub - Total for F 4,110.04

G. Direct Unit Cost (E + F) 9,294.04
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 1,394.11
I. Contractor's Profit (CP) 10% of G 929.41
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 720.29
K. Total Unit Cost (G + H + I + J) 12,337.85

Page 52 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : l.s.
Output per hour : 1 l.s. Quantity: 1.00

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

A. Labor

a. Construction Foreman 1 32.00 63.46 2,030.72

b. Skilled Laborer 2 32.00 45.99 2,943.36
c. Unskilled Laborer 2 32.00 35.56 2,275.84

Sub - Total for A 7,249.92

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

B. Equipment

Minor Tools (10% of Labor Cost) 724.99

Sub - Total for B 725.00

C. Total (A + B) 7,974.92
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 7,974.92

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 'PVC Pipe 100mm dia. (Series 1000) pc 6.00 655.00 3,930.00

b. PVC Pipe 50mm dia. (Series 1000)Vent pipe pc 4.00 299.00 1,196.00
c. 'PVC Wye 100mm d single branch pc 6.00 158.00 948.00
d. 'PVC Tee 100x50mm d pc 3.00 120.00 360.00
e. 'PVC Tee 100mm d pc 8.00 135.00 1,080.00
f. 'PVC elbow 100mm d pc 4.00 75.00 300.00
g. PVC P-trap 100mm dia. pc 3.00 248.00 744.00
h. Solvent Cement cans 2.00 187.00 374.00

i. Consumables 5% 446.60

Sub - Total for F 9,378.60

G. Direct Unit Cost (E + F) 17,353.52
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 2,603.03
I. Contractor's Profit (CP) 10% of G 1,735.36
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 1,344.90
K. Total Unit Cost (G + H + I + J) 23,036.81

Page 53 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1002(24) Cold Water Line Work

Unit of Measurement : pc
Output per hour : 1 Quantity: 15.00

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

A. Labor

a. Construction Foreman 1 32.00 63.46 2,030.72

b. Skilled Laborer 1 32.00 45.99 1,471.68
c. Unskilled Laborer 2 32.00 35.56 2,275.84

Sub - Total for A 5,778.24

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

B. Equipment

Minor Tools (10% of Labor Cost) 577.82

Sub - Total for B 577.83

C. Total (A + B) 6,356.07
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 6,356.07

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a.G.I pipe 1/2" dia. pc 3.00 420.00 1,260.00

b.G.I. Coupling 1/2" pc 4.00 15.00 60.00
c.G.I tee 1/2" dia. pc 4.00 19.00 76.00
d.G.I elbow 1/2" dia. pc 4.00 11.00 44.00
e.Teflon Tape pc 8.00 15.00 120.00

k. Consumables (5% of Materials) 78.00

Sub - Total for F 1,638.00

G. Direct Unit Cost (E + F) 7,994.07
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 1,199.12
I. Contractor's Profit (CP) 10% of G 799.41
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 619.55
K. Total Unit Cost (G + H + I + J) 10,612.15

Page 54 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1002(4) Plumbing Fixtures

Unit of Measurement : l.s.
Output per hour : 1 Quantity: 1.00

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

A. Labor

a. Construction Foreman 1 24.00 63.46 1,523.04

b. Skilled Laborer 1 24.00 45.99 1,103.76
c. Unskilled Laborer 1 24.00 35.56 853.44

Sub - Total for A 3,480.24

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

B. Equipment

Minor Tools (10% of Labor Cost) 348.02

Sub - Total for B 348.03

C. Total (A + B) 3,828.27
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 3,828.27

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Toilet Bowl sets 2.00 1,300.00 2,600.00

b. Lavatory with accessories sets 2.00 2,400.00 4,800.00
c. Floor drain 100mm dia. pc 2.00 185.00 370.00
d. 'Faucet pc 4.00 185.00 740.00
e. Clean out 100mm dia. pc 4.00 70.00 280.00

f. Consumables 5% 439.50

Sub - Total for F 9,229.50

G. Direct Unit Cost (E + F) 13,057.77
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 1,958.67
I. Contractor's Profit (CP) 10% of G 1,305.78
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 1,011.98
K. Total Unit Cost (G + H + I + J) 17,334.20

Page 55 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

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

Unit of Measurement : l.s.
Output per hour : 1 Quantity: 1.00

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

A. Labor

a. Construction Foreman 1 64.00 63.46 4,061.44

b. Skilled Laborer 2 64.00 45.99 5,886.72
c. Unskilled Laborer 4 64.00 35.56 9,103.36

Sub - Total for A 19,051.52

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

B. Equipment

Minor Tools (10% of Labor Cost) 1,905.15

Sub - Total for B 1,905.16

C. Total (A + B) 20,956.68
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 20,956.68

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Concrete m3 8.00 3,475.00 27,800.00

b. Reinforcement Steel Bars kgs 583.68 31.00 18,094.08
c. Plaster Finish m2 70.18 84.25 5,912.67
d. Cement-Base Waterproofing-Sahara bags 170.00 45.00 7,650.00
e.6" CHB m2 5.00 262.50 1,312.50
f. 4"CHB m2 2.00 187.50 375.00

Sub - Total for F 61,145.00

G. Direct Unit Cost (E + F) 82,101.68
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 12,315.26
I. Contractor's Profit (CP) 10% of G 8,210.17
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 6,362.89
K. Total Unit Cost (G + H + I + J) 108,990.00

Page 56 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1100(19) Conduits, Boxes, and Fittings (Conduit Works/ Conduit Rough - in)
Unit of Measurement : l.s.
Output per hour : 1 l.s. Quantity: 1.00

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

A. Labor

a. Electrician 1 18.00 45.99 827.82

b. Unskilled Laborer 2 18.00 35.56 1,280.16

Sub - Total for A 2,108.00

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

B. Equipment

Minor Tools (10% of Labor Cost) 210.80

Sub - Total for B 210.80

C. Total (A + B) 2,318.80
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 2,318.80

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PVC solvent quart 2 175.00 350.00

b. Meter Base pc 1 2,200.00 2,200.00
c. Ulitiity box, deep type 4"x2" pc 19 32.00 608.00
d. 4"x4" octagonal type junction box with cover pc 24 34.00 816.00
e.20mm dia. Entrance Cap pc 1 92.00 92.00
f. 20mmØ PVC coupling pc 30 6.00 180.00
g. 20mmØ PVC elbow long swift pc 1 22.00 22.00
h. 20mmØ PVC end bell pc 2 16.00 32.00
i. 20mmØ RSC elbow pc 1 55.00 55.00
j. 15mmØ PVC pipe length 60 78.00 4,680.00
k.20mmØ RSC pipe length 1 510.00 510.00
l.50mmØ Spool Insulator with holder pc 1 190.00 190.00

Sub - Total for F 9,735.00

G. Direct Unit Cost (E + F) 12,053.80
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 1,808.07
I. Contractor's Profit (CP) 10% of G 1,205.38
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 934.17
K. Total Unit Cost (G + H + I + J) 16,001.42

Page 57 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1101(18) Wires and Wiring Devices

Unit of Measurement : l.s.
Output per hour : 1 l.s. Quantity: 1.00

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

A. Labor

a. Electrician 1 14.00 45.99 643.86

b. Unskilled Laborer 2 14.00 35.56 995.68

Sub - Total for A 1,639.54

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

B. Equipment

Minor Tools (10% of Labor Cost) 163.95

Sub - Total for B 163.96

C. Total (A + B) 1,803.50
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 1,803.50

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 1 Gang Universal Outlet set 4.00 154.00 616.00

b. 2 Gang Universal Outlet set 8.00 175.00 1,400.00
d. one gang switch set 1.00 100.00 100.00
e. two gang switch set 3.00 142.00 426.00
fj. three gang switch set 2.00 150.00 300.00
g. PVC Tape roll 4.00 38.00 152.00
h. 2mmØ TW, copper wire,stranded m 180.00 22.00 3,960.00
i. 3.5mmØ TW, copper wire,stranded m 169.00 25.00 4,225.00
j. 8.mmØ THWN, copper wire,stranded m 170.00 95.00 16,150.00

Sub - Total for F 27,329.00

G. Direct Unit Cost (E + F) 29,132.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 4,369.88
I. Contractor's Profit (CP) 10% of G 2,913.25
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 2,257.77
K. Total Unit Cost (G + H + I + J) 38,673.40

Page 58 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1102(21) Panelboard with Main & Branch Breakers

Unit of Measurement : l.s.
Output per hour : 1 l.s. Quantity: 1.00

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

A. Labor

a. Electrician 1 8.00 45.99 367.92

b. Laborer 2 8.00 35.56 568.96

Sub - Total for A 936.88

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

B. Equipment

Minor Tools (10% of Labor Cost) 93.69

Sub - Total for B 93.69

C. Total (A + B) 1,030.57
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 1,030.57

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a.15 amp CIRCUIT BREAKER, 2P, 250V, 18 KAIC unit 1.00 300.00 300.00
b. 20 amp CIRCUIT BREAKER, 2P, 250V, 18 KAIC unit 2.00 300.00 600.00
c. 40 amp CIRCUIT BREAKER, 2P, 250V, 18 KAIC unit 1.00 880.00 880.00
g. 6 branch Panel Board unit 1.00 1,580.00 1,580.00

Sub - Total for B 3,360.00

G. Direct Unit Cost (E + F) 4,390.57
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 658.59
I. Contractor's Profit (CP) 10% of G 439.06
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 340.27
K. Total Unit Cost (G + H + I + J) 5,828.49

Page 59 of 60
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Construction of 1 storey 2 Classroom School Building
Ahan Primary School, Guindulungan, Maguindanao

Item No./Description : 1103(1) Lighting Fixtures

Unit of Measurement : l.s.
Output per hour : 1 l.s. Quantity: 1.00

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

A. Labor

a. Electrician 1 8.00 45.99 367.92

b. Skilled Laborer 1 8.00 35.56 284.48

Sub - Total for A 652.40

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

B. Equipment

Minor Tools (10% of Labor Cost) 65.24

Sub - Total for B 65.24

C. Total (A + B) 717.64
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 717.64

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 60 watt Wall Fan unit 4.00 2,500.00 10,000.00

b. 2 x 40 watts Flourescent Lighting Fixture (Box
Type) unit 4.00 1,860.00 7,440.00

c. Compact Fluorescent Lamp 18.0 watts

unit 5.00 960.00 4,800.00

Sub - Total for F 22,240.00

G. Direct Unit Cost (E + F) 22,957.64
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 3,443.65
I. Contractor's Profit (CP) 10% of G 2,295.77
J. Value Added Tax (VAT) & ARMM Tax 6% of (G + H + I) 1,779.22
K. Total Unit Cost (G + H + I + J) 30,476.28

Page 60 of 60