) ) ANNEX A

WM\
Ropublic of the Philipplnos
OEPARTMENT OF PUBLIC WORKS & HIGHWAYS
DAVAO DEL SUR
DISTRICI TNGINEERiI{G OTFICE
REGIONAI OFFICE XI
DIGOS CITY, DAVAO DEL SUF
FORM POW-2015-0r-00
PROGRAIiI OF WORKS/BUDGET COST

Projecl Conllruclion ol lv[tipurpos Bu ldiog Appropriation 1,500,000.00

Sourc€ of Fund LlP2019

Projecl lD Taqet Start oato

Localion Bey N€w(lllpun.n M.rere Davrc dolSur Total POect Duration 60cD
Prolect Descnplion Comphts Coiltucuon ol S6nior Ciliu an Bui ding

wlh a iolalloq aM ol61sq m (8x8h)

AS SUBIiIITTED AS EVALUATED
DESCRIPTION OF IVORKS TO BE DONE OUANTITY UNIT
% TOTAL TOTAL DIRECT COST YO TOTAL TOTAL DIRECT COST
Parl ll 0ther Gene{al Req!iremenls 3.10v" 42,165.68
Proioct Comoo PROJECT CO POI{ENT DEsCRIPTIOII
PART I I Civil Mechanical Eleclrlcat, and Sanitary/Plumbing Works
Earlhwork 4.280/, 48,692.96
Parl B Plain and Reinforced Concrete Work (PLS. SEE FORITI POW"2015.01C"00) 29.22"/, 332,573.36
Part 0 Finishings and olher CivilWorks 59.41% 676,975.29
Parl D Electrical 37,860.02

Tot l 100 00% '1,,|38,267.31

EOUIPMENT: BREAKOOWN OF EXPENDITURES:

DESCRIPTION REOUIRED AS SUBI',lITTED AS EVALUAIEO AS SUBI'/tlTTED AS EVALUATED
1. Labor 285 768 69 A TolalDrreclcost 1,138,267 31

2. Maleria s 720 089 46 B octl and Prolit 276,01840

3. Rental oi EqLripment 132 409 16 C. Valuo AddBd Tax {5%) 7471429
4 Prov sionalSum / oaywork D. Tolal Conslruction Cost 1485 000 00
(PLS SEE FOR| P0W-2015,018-00) 5 oCM and Prolil 276 018 40 E Eng'g & Adminiskativ6 0vsrh6ad, 1 oyo 15 000 00
6. Valu6 Added Tar (570) 70114.29
7. EAO, 1 070 15 000 00 G Physica Reserved (Conlng6nc,
8. RROW Acqulsilion
I Physical Roserv€d (Conlingency)
lO,TOTAL ESTIIIIATED COST r,s00,000.00 H. TOTAL ESTIIl!ATEO COST 1,500,000.00

Checked/S Rocommendrry$grovd

N NDO R. O DAISY CANIBAN ITIARIA TEREbR, LUCABERTE NICOM

Archltect ll Chief , Condructlon Sectlon Chlel, Plannlng & D6sign Soction Ai3t, Dlstrlct Enginoer
Planning and Design Sectron Construclion Seclion Planning end oesign Section
 ) ) ANNEX E

,s
Repobllc ot the Phlllpplne.
OEPARTME'{T OF PUBLIC WORKS & HIGHWAYS
DAVAO OEL SUR
otst cI €t{G {atoltc ornca
i€Glona, oPFtc[ Il
otcos crrY, DAvAoDtt lr,f,
F0RM A8C.2015.02.00

Conitruction of Mullipurpo& Building

Brgy. New Kalpunan, lvatanao, Davao del Sur

SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contrect 0umlion 60 c.D
TOTAL MARK.UP
rTEtllN0 DESCRIPTION ESTIMATED OIRECT COST TOTAL INDIRECT COST TOTAL COST
% VALUE

A! Evaluatod 42,165.68 4.73% 1 992.97 2 207 .94 4,200.91 46,366 59

PART II OTHER GENERAL REQUIREMENTS
Ar Submltted

(Project l0)
(Projoct Component lD. oescription)

ClVlL, IiaECHANICAL, ELECIRICAL ANO SAr,llTARY,PLUilBll{G

PART III
WORKS

tu Submitted 48.692.96 25 00% 12,173 24 3,043.32 r5,216.56 63,909 52

PART A EARTHWORX
As Evaluated
A6 Submitted 332,573.36 25 000k 83,143.34 20,785.84 103,929.18 436 502.54
PART B PLAIN AND REINFORCED CONCRETE WORK
AB Evaluatod
As Submittod 676,975.29 25 AAYo 169,243.84 42,310.94 211 554 78 888,530.07
PART C FINISHINGS AND OTHER CIVIL WORKS
AB Evaluatsd

tu Submitted 37,860.02 25 00% I465.01 2,366.25 11,831 26 49,691 28

PART D ELECTRICAL
A8 Evaluatod
A! Submltted 1,096,10't,63 274,025.43 68,506.35 342,53't.78 1,43E,633.41
Total of Part lll
AB Evaluatod

A. Submittod 1 j38,267 .31 276,0't8.40 70,714.29 3,(6.732.69 I ,485,000.00

ToIAL OF (Projsct l0)
As Evaluated
A! Submltted 1 ,138,267 .31 276,018.40 70,714.29 346,732.69 1,485,000 00
TOTAL
As Evalurted

Preparation and Submi6sion: Evaluatloni ApprcYrl:

Prepared by Evalualed by Re@mmgnding Apprcvalr Approved

N R, DAISY A. irffirc re# n. rucABearr LA, JR.

Architoct ll Chlel, Conatruc{lon Ssctlon Chirf, Plarning & Seclion A83t, Distrlct Enginoor
Planning and Design Section Construction Section Planning and Desigo Seclion
 ct ,,
ea
:e
a

Ig d
E

a
I

3
:a
G
: i t t
F
c 5
E

a E
IF
I a
T
7 : E T
I
I E

II I

I
s
t
I
E

I
g
.a
e; t I
I t E E e
Y

Ec

a ;3
6E 1t
rPYi
31 iirl
i9irr
a:ii
a
!TTE
EJ
i;
ii
!it9l
! !t-
i,il3 q
gftpr=-
r:tE
Ett
a
a
sl

.8
a
l l- s
a

I
l
I 3 a
a 1

I a
 €,
ea

t
i
E
I
I
I
i
5
,s
t ra i : 3
i
B
a a rE E
g
6
a
a
t
s
i
l { =
I t I l)
B
t
I a a d
€
I F E
?
t
l3
tl
I

tg tt
Nrt
I
I
I

sl \l*\
s-:la \ \

Eil:
EflA }
I ' T
I E
-
: t
g
5 i
I

+
E
t
g
z

1oo
1
a a 3 8 c

t I
;i i
ai
!t: a
!EE q
E

ir I
ii?aHh
a iEi =
E
!t
!l r*
3
;

_{

9
a a
I

s
;
a * a

I I
I

;;iB a a

s
6 E

g a
 E
,H,
1 = 5
T

t ! a
4 I
g d
E
s
:? E

:qi
!e! a
fi
i:
CEE E
;
E=

N^:
I\\N I

8:]E
BelE
g
il*i
I '
\
'?
E
?
e
E
l
-
te

{ 7 *
t I

I :
l.l,l.l"

t"t"t"l"
I
I

4/ I

a a

I I I

= E
r!
I 9 =r;;
triEE-q
rE;H;l
q I iB E!ars:
! 3 :!!iI!
:.; i;

Ei
I

ir
;ilEs
E E]B
tt a
6i
a
I a I
a
9i
I tttttt
E $
I

ttt
,E
3
s
=

E
g
a i
 ANNEX B
)
rff] Constauction of L )ulporo Bultdlng
8rqy. New Kalipunan Matanao, Davao del Sur

FORM POW.2015.0tA.00

tTEtiflzE0 EREA(00WN
DIRECT COS] TOTALUNITCOST
OIY, (0tREcT+tN0tREcT)
% DIRECTCOSI
TOTAL UNIICOST
IIEM I'10 DESCRIPTION UNII
As Submillod

PART II OTHER GEIITRA! NEOUNE E}IT8 I

ul Pem ls and Cloarancss 100 11 500 00 1r 500 00 1s.093 7s 101%

11, ProFct Billboard/ Signboatd t00 844793 2 81r 9C 36959/

B / {1) oc.updmd Salety ad Healh Progren 1l 48r 82 511091 6 630 15

Moh D.l on/ Oenrobrllzalor 100 t0 /15 !t 1013593 12 40! 00

42,105.4t

kol.cl l0

PART III
I I
PARI A I

803(1)a Situclure F)(cavalon. Commoi Soil t0,(0 l5 /95 45 41134 53988 I 39.n

80411)b lrnbankmenl. I rom BDrrow 301? m3 20 r5/40 656 r7 8612?

80,1{4) Grav€l Frll r00l r?.74011 't,?t2 5B r,6702!

4169296

PART A ru axD R TFoRCIO CrorCff ifrfr( I I

9m(1).1 SttuclrralCo.clsb, Cl6s A 28 Days I33 217 /l,{319 693918 9.1080i 1910%

902(l)a Rernlorcng Sle€ (Deform€d) Grade 40 lq 5905553 1123 9349 519%

lX)il ) l'ormworks and Falseworks 100 560/464 5607464 /359/96

312,5713C 29.22%

PARI C f[{tst{l[Gs ato oTliER ctvtl woRxS I I I

C-2. Masonry Wo*s

1046(2)a1 CHB Non Load Ega.ing (inluding Rernlorcrng St€el), l00mmThck 9016 55 583 88 578 04 t5867
Sub-IoL,C.2 55,583.88

C 3 Fabtlc.tod Uetotials

10!0(2)a 58r r8 39561 2414124 r 62%

r010(2)b 567 35.21160 621t69 8.15546 310.,$

1008(1)c A Lrmmum Clas W ndows Awn ng Type 888 29.r932E 3287s3 4.31489

Irlrrlt) 100 3?08182 I 00n 82 r.313 5E 282%

Sub-Iot ,C.3 114,902.31

,$ ) Conttructlon ol l. )u4oae euluing
Brgy. New Kalpunan Matanao, Davao del Sur
ANNEX B

FORIt P]OW.2ot5.0tA40
lTElillZED BREA(DoWN
OIRECI COST IOTAL UIIIT CO6I
QTY !I DIRECT COSI
TOTAL uNrrc0sr (DtRECI+tt{DtRECT}
iI€ NO DfscRlPTt0t{ UNIT
As Submitr.d

102/(1) 19? 3? 19,8/844 r03u6 135 66

1018(3) Gran 16 los 10t 5.51575 1 589 64 208641 048%

1003(1)a1 C€lrng 4 5mm Thk, M€blFrsm€ Fibd Cement Eoard 105 60 8t 9?6 29 832 64 109283

1003(2)a1 \ryal. 4 5mflr Thk Mohl Fram6, Fiber C6nEnl Eoard 48 t6 29 0706i 603 63 192 2A

1018(1) 971 I919 44 9r8 58 I 205 64

1018(i) 306 908/ 02 2 96962 38976? 080%

Sub"Iotal C.l 160,39761

C-5Pah ingwor*s

1032(1)a Painlrng Works Masof rylrloncrel€ 45,621 35 23t 22 3r1 35

r032(1)b 10908 20.40018 10t a? ?15 46

Sub-IoLrC.5 66.021.53

C 5 Rool Fl,r'.,ing ,nd Roolhg Wot*t

P,epainted Melal Sh6ols, $ov6 0127mm Thk., Rib Type, LolE Span l1216 1079192t 1.26063

r0l]{2)b] tebncalod lvlelal Rmfrm A.cessory, Garg€ 2{, GulErs 11 00 l,l8/ 88 3|l 08 416 u
r0Bt?ia? Fabr[aled M€lal Rolino A&6sso.y , Gauge 26, Flashings 45 00 13 940 96 406 6r

r047 (r) SlrucluralSloel 100 86 575 75 86.t75 i5 113 $06r

Sub.IolrlC.6 211,92t 00 1E02%

C.7 P lu mb t ngl S a n I lety W o*.

1001(8) 100 11 406 55 11 406 55 119r110

1001 (1r) Slorrn Dra nego and Downlpoul 100 5.01092 5.El0sl 7 62682

1002(14) 100 813749 8.137 49 106804s

100?(4) Plr)mb n0 F xlLnes 100 42191 20 4?.t91?0 5616345

sub-Totel c.7 60,140.10 t.99 /,

878,975,29 50.41%

PARI D E EI.ECTRICIL

1 100 (10) Cnnduis Boxes & Fitl ngs lconduil Workyconduil Rouoh-in) 100 8.59r 72 8.591 /1 11,276 62

1101 (33) Wil6s ,nd W[iflg 0€vices 100 r0.601 63 r0.60163 13.914 04 0 9.1r.

r 102 (1) Panelboard w h Man & Branch BBakers 100 7.50910 7.50910 9.85569

1r03(r) L{hling Fulules and [anp6 100 11.1515t t1.157 57 11,641130

TOIAT Of PART O lr,!60,02

1.096,10163

GRAIIO TOIAL 1,13E,257.31

I
 g ts I
I
,H,
l {
a q g
=
=- a e
F
t F
a
P E
€ a 7
E !
3
? * 6 I I
E 9 8
E. 1

e I € I
E !
4

I I

B P

l : 1 3. E I
' g
I l
g e & e t =. a E a E 8. 8 3. a

; :

lll'l l'"1 ldl Fl I I

z

{ 3
>,J

4 F
I E
E
E i
E E
E
i f =

;
=
tl =

I I t
a;
=

tt I
I
I
:
g
I
a

! 5
q

g_:i
 z
a =
€ 8
4
p

c
E
a €
I

a
i

E
F
E
4
I
E

E
g
-1
a
E t8
t

ae
k;i

I
? €
I

- a
!
#
I q e E
l!l E=
t t
! t8 a I a
a T
c
9 e
F
t rt P d
a

= 3 3
= I
*
I
? ia 4
s 7
I 4
E
; a
E I a
.E !
z l

T
tl I

e
.a 3 ! l 1 l ? :e 3
t-
:_
t t 8. a a c 6
a & & a 3 g I & & a = e
= La

I a ,

I ;
I
s a a a =

6
a
a
I E
a
*

t
I

! =
F I
a
a
3 a i
t 1
!
a
c
I z
a

E B
: I

I
=

ai
E I
I a
E: iE

I E
lll
a

E
I I
I

:
I
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description B3 Permits and Clearances

Unit of Measurement ls Ouantity 100
OuFut 1.00 Unit. Lumpsum

Oesignation No. of Person/s No. of Hour/s Hourly Rate Amount (php)

Labor

Sub - Total forA 0.0c

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

B Equipment

Sub - Total tor B 0.00

c. Total (A + B) 0.00
D. OuFut =
E. Direcl Unit Cost (C + O) 0.00
Name and Specification LJnit Quantity Unit Cost Amount (PhP)
F Matedals

Blueprint of Plans (max. of40 sheets) sheets 40 20.00 800

Reproductjon of Documents
(Xerox of various docxments sucfi as POW E proof 700.c0 70c.0c
of o$me6hp and etc.)

Proiessional Fee 5,000.00 5,000.00

Zoning Fee (1,/10 or l% of Project Cost) 1,500.00 1,500.00

Fire Fee (1/10 of 'l % of Proied Cost) 1,500.00 1,500.00

lnqdental Fee ( Occupancy ) 2,000.00 2,000.00

Sub - Totalfor F 11,500.00

G Direct Unit Cost (E + F) 11.500.00
H Overhead Contingencies & Miscellaneous (OCM) beenses
t. contracto/s Profit (CP)
J. Value Added Tax (VAT) 5olo of(G + H + l) 575.00
K Total unit Cost (G+H+l+J) 12.075 00

PART ll Other General Recui.ernents

 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPtion B5 Projecl Billboard,/ Signboard

Unrt of Measurement ea Quantity : 300
OuFut 'l set Unit . Each

Designation No- of Pe6on/s No. of Hour/s Hourly Rate Amount (PhP)

Labor

,|
a. Construction Foreman 92.98 199.91
b. Skilled Laborer 1 2.15 67.22 144.52
c. unskilled Laborer 1 2.15 51.85 11't.48

Sub - Total for A 455 91

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

B. Equipment

Minor Tools (10% of labor cost) 45 59

Sub - Totalfor B 45 59
c. Total (A + B) 501.50
D. Output = 1 set
E. Direct Unit Cost (C = D) 501.50
Name and Sp6cification unit Quantity Unit Cost Amount (PhP)
F Materials

a. 8'x I'Tarpaulin fr 37.30 20.00 746.OO

b. Coco Lumber (Frames) bd-ft 54.75 15.00 821.25
c. Assorted Common Working Naits kg 1.00 62.00 62.00
d. 1/2"thkx4xg Marine Ply$rood pc 1.00 646.00 646.00

Sub - Totalfor F
G. Direct Unit Cost (E + F) 2.776.75
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses
L Contracto/s Profit (CP) 10% of G
J. Value Added Tax 0r'AT) 5%of(G+H+l) 152 72
K. Total Unit Cost (G+H+l+J) 3,207.14

PART ll - Other General Requirements

 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPtion B 7(1) Occupational Safety and Health Program

Unit of Measurement mo Quantity 2.OO
OuFut per hour 1.00 Unit: Month

Oesignation No. of Person/s No. of Dayrs Daily Rate Amount (php)

A. Labor

Health and Safety Practitioner

a. Saiety Practitioner./ Ofiicer (Part Time) 1 8.00 537.76 4,302.08

Sub - Total forA 4.302.08

Name and Capacity No of Unius No- of Monthsrs Monthly Rate Amount (Php)

B. Equipment

Sub - Total for B

c. Total (A + B) 4.302.08
o. Oubut per Hour = 1 mo
E. Direct Unit Cost (C t D) 4.302.08
Name and Specification LJ nit Quantity Unit Cost Amount (PhP)
F Materials

Personal Protective Equipment

a. Safety Helmet man{ays 200.00 0.50 100.00
b. Safety Shoes man4ays 200.00 2.77 554.00
c. Satuty Gloves man{ays 200.00 1.92 384.00

Use tor the uhole project duration

a. PPE Signage (4'x 8') set 0.19 506.37 96.2103
b. Saiety First (4' x 4' ) set 0.19 270.47 51.4653
c. Waming Signs ( 2' x 3' ) seb 1.4 123.68 173.152
d. Caution Tape , 1000 ft roll 0.1 800.00 80
Note : Use for the whole project duration

Sub - Totalfor F 1,438 83

G. Direct Unit Cost (E + F) 5 740 S1
H. Overhead Contjngencies & Miscellaneous (OCM) Expenses ofG
l. Contraclo/s Profit (CP) 107o ofG 574.09
J. Value Added Tax (VAT) 5%of(G+H+l)
K. Total Unit Cosl (G+H+l+J) 6,630.75

pART ll - OlhFr GcncreJ RpnriirFme.rs

 DETAILEO UNIT PRICE ANALYSIS (DUPA)

Item No./Description B9 Mobilizatior/Demobilization

Unit of Measurement ls Quantity 1.00
Output '1.00 Unt Lumpsum

Designation No. of Person{s No. of Hour/s Houriy Rate Amount (php)

A. Labor

Sub - Total for A 0.00

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

B. Equipment

a. Mobilization/Demobilizalion (1% of Part lll) 10.735.93

Sub - Total for B 10.735.93

c. Total (A + B) '10.735.93
o. OuFut =
E. Oirect Unit Cost (C + D) 10.735.93

Name and Specification LJnit Ouantity LJnit Cost Amount (PhP)

F l aterials

Sub - Total for F 0.00

G. Oirect Unit Cost (E + F) 10.735.93
H. Overhead, Contingencies & Misceltaneous (OCM) Expenses
t. Contracto/s Profit (CP)
T-
J. Value Added Tax C,/AT) 5%of(G+H+l) 536.80
K. Total Unil Cost (G+H+l+J) 11 272.73

PAPT ll - a)thcr Gcne.al Renrirpment(

 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement m3 Quantity 38.40
OuEut per hour 2.50 Unit : cu.m

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

Labor

a. Construclion Foreman 1 0.86 92.98 79.96

0.86 67.22 '115.62
b. Skilled Laborer
c. unskilled Laborer 4 0.86 51.85 178.36

Suh - Totalfor A 373 95

Name and Capacity No ot tJnit/s No. of Hourrs Hourly Rate Amount (PhP)

B Equipment

Minor Tools (1 0% of Labor Cost) 37.39

Sub - Total for B

c. Total (A + B) 411.34
D. OuPut per Hour = 2.50m3
E. Direct Unit Cost (C + D) 164.54
Name and Specitication Unit Quantity unit Cost Lmount (PhP)
F Materials

Sub - Total for F

G. Direcl Unit Cost (E + F) 164 54
H. Overhead, Contingencies & Miscellaneous (OCM) ElAenses 15% of G 24.68
t. Contracto/s Proft (CP) 10% of G I 16.45
J. Value Added Tax (VAT) 5%of(G+H+l) 10.28
K. Total Unit Cost (G+H+l+J)

Prrt A trrrthM/^.|.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPton 804(1)b Embankment From Bonow

Unit of Measurement m3 Quantjty 30 72
OuFut per hour 3.00 Unit: cu.m

Oesignation No. of Person/s No. of Hourls Hourly Rate Amount (php)

A. Labor

a. Construclion Foreman 1 o.32 92.98 29.75

b. Unskilled Laborer 2 0.32 67.22 43.02
c. Unskilled Laborer 3 49.78

Sub - Total for A 122.55

Name and Capacity No of Unius No. of Hour/s Hourly Rate Amount (Php)

B. Equipment

a. Plate Compactor 1

Minor Tools ('10% of Labor Cost) 12.26

Sub - Total for B 51.62

c. Total 174.17
D. Hour = 300
E. Direcl Unit Cost (C + D) 58.06
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F Matenals

a. Embankment Materials ma 1.00 482.00 4A2.OO

Sub - Totalfor F 482 00

G. Direct Unit Cost (E + F) 540 06
H. Overhead. Contingencies & Miscellaneous (OCM) Epenses '15% of G 8'1.01
t. Contractot's Profi t (CP) 10% of G 54.0'1
J. Value Added Tax (VAT) 5%of(G+H+l) 33 75
K. Total Unit Cost (G+H+l+J) 708 82

Peri A - trr.thq,^r!<
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No /Descriptjon 804(,1) Gralrel Fill

Unit of Measurement m3 Quantity 10.0'l
Output per hour 1.20 Unit : cu.m

D6ignation No. of Pe6on/s No. of Hour/s Hourly Rate Anount (php)

A. Labor

a Construclion Foreman 1 0.89 92.98

b. Unskilled Laborer 3 0.89 51.85 138.44

Sub - Tot lfor A ??1 .19

Name and Capacity No of Unius No. ol Hour/s Hourly Rate Amount (Php)

B. Equipment

a. Plate Compactcr 1 c89 123.00 109.47

Minor Tools (10% of Labor Cost) 22.'t2

Sub - Tota, for B

c. Total +B
o. Hour = 1 .20
E, Direct Unit Cost ( c+D) 293.98
Name and Specificrtion Unit Ouantity Unit Cost Amount (PhP)

F Materials

a. Gravel Bedding (G1) m3 1.02 900.00 919.80

Sub - Total for F 919.80

Direcl Unit Cost (E + F) 1.213.7A
H. Oveftead, Contingencies & Misc€llaneous (OCM) Expenses 15% of G 182.07
L Cont/acto/s Profit (CP) 10ol" of G 121.38
J. Value Added Tax (VAT) 5ol" of(G + H + l) 75.86
K. Total Unat Cost (G+H+l+J) 1.593.09

P2rt A , F..thv,^.k<
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description 900(1)cl Structural Concrete,Class A 28 days

Unit of Measurement m3 Quantity 31.33
Ou$ut per hour 0.357 Unit: cu.m

Designation No. of Person/s No. of Hour/s Houriy Rate Amount (php)

Labor

'l 4.50 92.98 418.41

a Constudion Foreman
b. Skilled Laborer 2 4.50 67.22 604.98
b. Unskilled Laborer 4 4.50 51.85 933.30

Sub - Total for A 1,956 69

Name and Capacity No ol LJniUs No. of Hourrs Hourly Rate Amount (PhP)

B Equipment

a. One Bagger Mixer 1 4.50 172.0O 774.0O

b. Concrete Mbrator 1 4.50 91.25 410.63
Minor Tools (10% oI Labor Cost)

Sub - Total for B '1 380 2S

c. Total (A + B)
D. Oubut per Hour = 0.357 m3
e. Direct Unit Cost (C + D) 9.347.29

Name and Specification Unit Ouantity LJnit Cost AInount (PhP)

F Materials

a. Gravel m3 1 .100 950.00 1045.00

b. Sand m3 0.s200 750.00 390.00
c. Portland Cement bags 8.50 255.00 2,167.50

Sub - Total for F 3,602.50

G. Oirect Unit Cost (E + F) 12.949.79
H. Overhead. Conlingencies & Miscellaneous (OCM) Expenses '15% of G 1.942.47
t. Contraclo/s Profit (CP) 10% of G 1.294.98
J. Value Added Tax (VAT) soloof(G+H+l) 809.35
K. Total Unit Cost (G+H+l+J) 16.996 60

pAtrT B pr.,h .n.l tr6inf^r.a.l a^n.ratA \l/^rL.

 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPtion 902('l )a Reinforcing St8el (Deformed), Grade 40

Unit of Measurement kg Ouantity: 829.',t2
OuEut per hour 't43.438 kg lJnit: Kilogram

Designation No. of Pe6on/s No. of Hour/s Hourly Rate Amount (php)

A. Labor

a. Consltucton Foreman 1 0.022 92.98 2.05

b. Skilled Laborer 0.022 67.22 4.44
c. Unskilled Laborer 12 0.022 13.69

Sub - Totalfor A 20.17

Name and Capacty No ot Unaus No. of Hour/s Hourly Rate Amount (PhP)

B, Equipment

a. Bar Cutter 1 0.011 219.75 2.42

b. Bar Bender 1 0.011 351 50 3.87
Minor Tools ('10% of Labor Cost) 2.O2

Sub - Total lor B 830

c. Total (A + B) 28.47
D. Output per Hour = 143.438 kg
E. Direcl Unit Cost (C. D) 0.20
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F iraterials

a. Deformed Reinforcing Steel kg 0.973 41.00 39.88

b. #16 GalYanized lron Wire kg 0.015 55.00 0.84
c. Consumables (5% of Materials Cost) 2.U

Sub - Totalfor F 42 76
G. Direcl Unit Cost (E + F) 42.95
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 150/6 ofG 6.44
t. Contracto/s Profit (CP) 10ol. ofG 430
J. Value Added Tax (VAT) 5%of(G+H+l) 268
K. Total Unit Cost (G+H+l+J) 56 38
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPton 903(1) Formworks and Falseworks

Unit of Measurement Ls Quantity : L00
Output per hour
,1
Unit : Lump Sum

Designation No. of Person/s No. of Hourrs Hourly Rate Amount (php)

Labor
lnstallaton
a Construction Foreman 1 30.00 92.98 2,7A9.40
b, Skilled Laborer 30.00 67.22 6,049.80
c. Unskilled Laborer J 30.00 5'1.85 4,666.50

Sub - Total for A 13,505.70

Name and Capacity Ouantity No. oI Dayrs Daily Rental Rate Amount (PhP)

B. Equipment

Minor Tools ('10 '/o of Labor Cost) 1.350.57

Sub - Totalfor B 1350.57

c. Total (A + B) 14,856.27
D- OuFut per Hour = 'l
-14,856.27
E. Direct Unit Cost (C + D)

Name and Specification Unit Quantity Unit C6t Amount (PhP)

F Materials

a- Ordin?ry Plywood pcs 30.000 305.00 9,150.00

b- Coco Lumber bdft 1,952.000 15.00 29.280.00
c. lssorEd Common Wire Nails kg 24.OO 62.00 1.488.00
d. Consumables (5% of Materials Cost) 1,995.90

Sub - Total for F 41.913 90

G. Direct Unil Cost (E + F) 56,770.17
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% ofG 8,515.53
t. Contraclo/s Profit (CP) 10o/o ofG 5,677.02
J. Value Added Tax (VAT) 57oof(G+H+l) 3,548.14
K. Total Unit Cost (G+H+l+J) 74.510.85
 DETAILED UNIT PRICE ANALYSIS (OUPA)

Item No./DescriPtion 1046(2)a1 CHB Non-Load Bearing (i.cluding Reinforcing Steel)' 'l00mm thk'
Unit of Measurement m2 Quantity: 96.16
Output per hour 3'a25 unit: sq.m

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

Labor

a- Construction Foreman 1 0.285 92.98 26.50

b. Skilled Laborer 2 0.285 67.22
c. Unskilled Laborer 0.285 51.85 44.33

Sub - Total for A '109 15

tlame and Capacity No. of Unius No. of Hourrs Hourly Rate Amount (PhP)

B. Equipment

a. One-bagger mixer 1 0.285 172.00 49.02

Minor Tools (10'6 of Labor Cost) 10.91

Sub - Total for B

c. Total (A + B) 169.08
D. OuFut per Hour = 3.825m2
E. Direct Unit Cost (C + D) 44.20

Name and Specification Unit Quantity Ljnit Cost Amount (PhP)

F lVaterials

a. 100 mm thk CHB (Non-Load Bearing) pc 12.00 9.00 '108.00

b. Cement bag 0.500 255.00 't27.50
c Sand cu.m 0.04 750.00 30.00
d. Reinforcing Steel kg 41.00 't27.10
e. #1 6 Tie wire kg 0.50 55.00 27.50

Sub - Totalfor F 420.10

G. Direcl Unit Cost (E + F) 4&4.30
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% ofc 69.65
t. Contracto r's Profit (CP) 10% ofc 46 43
J. Value Added Tax ryAT) 5% of(G+H+l) 29 02
K. Total unit Cost (G+H+l+J) 609 40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description 1010(2)a Doofs,Flush

Unit of Measurement an2 Ouantity 5.81
OuSut 0.32 Unit: sq.m

Designation No. of Pe6on/s No. of Hour/s Hourly Rate Amount (php)

A, Labor

a. Construclion Foreman 1 3.70 92.98 3:+4.03

b. Skilled Laborer 1 3.70 67.22 24A.71
c. Unskilled Laborer 1 3.70 51.85 191 85

Sub Tot lfor A 784 59

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

B Equipment

Minor Tools ('10'/o of Labor Cost) 78.46

Sub - Total for B 74.46

c. Total (A + B) 863 04
D. OuPut = 0.32
E. Direcl Unit Cost (C " D) 2.697.O1

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F lraterials

a Hollow Core Flush Door m2 2.23 800.00 1,780.80

b. Glass Fixed Transom m2 0.29 1.600.00 457.92
c. Consumables (3% of Materials Cost) 67.16

Sub - Total for F 2.305.88

G. Direct Unit Cost (E + F) 5.002.89
H. Overhead. Contingencies E Miscellaneous (OCM) beenses 15o/" of G 750.43
t. Ccntracto/s Profrt (CP) 1006 of G 500.29
J. Value Added Tax 0r'AT) 5% of(G + H + l) 312.68
K. Total Unit Cost (G+H+l+J) 6 s66 30

pART C - Finrshino en.l nlhFr Cnril Ur^rks

 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description 1010(2)b Doors, Wood Panel

Unit of Measurement m2 Ouantity 5.67
OuFut 0.36 Unit: sq.m

Designation No. ot Pe6on/s No. of Hour/s Houdy Rate Amount (php)

Labor

a. Construction Foreman 1 6.30 92.98 5a5.77

b. Skilled Laborer 1 6.30 67.22 423.49
c. unskilled Laborer 1 6.30 51.85 326.66

Sub - Total for A 1,335.92

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

B Equipment

Mincr Tocls (10% cf LabcrCcstj 133.59

Sub - Total for B 133 59

c. Total (A + B) '1,rt69.51
D. OuPut = 1 set
E. Dned Unit Cost (C + O) 4,081.96

Name and Specification Unit Quantity unit Cost Amount (PhP)

F Matenals

a. Paneldoor m' 1.45 3.000.00 4.350.00

b. Glass Fixed Transom m2 0.16 1,600.00 256.00
c. Consumables {3o/6 of Materials Cost) 138.18

Sub - Total tor F 4.744.18

G. Direct Unit Cost (E + F) 8,826.14
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 1323.92
t.Contracto/s Profit (CP) '10% ot G 882.61
J. Value Added Ta( (VATI 5%of(G+H+l) 551.63
K. Total unit cost (G+H+l+J) 11 584 31
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPtion 1008 ('l) c Auminum Glass Windovvs , Asning Type

Unit of Measurement m2 Quantity 888
OuFut per hour 1.6 Unit: sq.m

Designation No- of Pe6on/s No. of Hour/s Hourly Rate Amount (PhP)

Labor

a. Consbucton Foreman 1 5.50 92.98 51 1.39

b. Skilled Laborer 1 5.50 67.22 369.71
c. Unskilled Laborer 1 s.50 51.85 285.18

Sub Tolal for A 1,166 28

Name and Capacity No of tlnit/s No, of Hourrs Hourly Rate Amount (PhP)

B. Equipment

EIec. Handrill (w,/ Reve.se) and Extn. Chords 2.AA 5.50 18.75 206.25
Minor Tools (10% of Labor Cosl) 116.63

Sub - Total for B 322.88

c Total 1,489.15
o Ut Hour = 1.6
E Oirect Unil Cost (C + D) 930.72
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F Materials

a. Aluminum Glass Windows (Avfiing Type) m2 0.97 1,800 00 17.t6.00

b. Consumables (3% of Materiah Cost) 52.38

Sub - Total for F 1.798.38

G. Di.ect Unit Cost (E + F) 2.729.10
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15/ o1 G /o9.37
t. Contracto/s Profit (CP) 10% of G 272.91
J. Value Added Tax Cy'ATi 5%of(G+H+l) 170.57
K, Total Unit Cosl (G+H+l+J) 3.581 94
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ttem No./DescriPtion 1005(5) Steel Window

Unit of Measurement L_s Quantity r.00
OuFut per hour 1 Unit: Lumpsum

Designation No. of Pe6on/s No. o{ Hour/s Hourly Rate tunount (PhP)

Labor

a- Construc{ion Foreman 1 34.10 3,170.62

b. Skilled Laborer 2 34.10 67.22 4,584.40
c. Unskilled Laborer 2 34.10 3,536.17

Sub Totolfo. A 11,291 1S

Name and capacity No of unius No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Welding Mechine u.10 391.0C 13.333.10

Minor Tools ( 1 ooi of Labor Cost) 1.129.12

Sub - Total for B 14.462.22

c. Total +B
'1.6
o. o ut Hour =
E. Direct Unit Cost (C + D) 25.753.41

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F Materials

10mm x 6.0m Square bar ( Gdlles ) kgs. 51.32 54.00 277't.4',1

Welding Rod (ordinary) kgs. 4 110.00 ,440.00
Quick Dry Enamel Paint, Gloss: Pre-mixed gal. 2.OO 585.00 1't70.00
Red Metal Primer Paint gal. 2.00 538.00 1076.00
1' paint brush pcs 65.00 195.00
Paint Thinner gal s38.00 676.00

Sub - Total for F 6.328 41

G. Direct Unit Cost (E + F) 32,081 82
H- Overhead. Contingencies & Miscellaneous (OCM) Expenses 15% of G 4.812.27
t. Contracto/s Profit (CP) 10% of G 3 208 18
J- Value Added Tax 0r'AT) 5?o of (G+H+l) 2,005.11
K- Total unrt Cost (G+Hll+J) 42 107 39
 OETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Descnpton 1027(1) Cement Plaster Finish

Unit oI Measurement m2 Quantity 192.32
OuFut per hour 7.125 Unit: sq.m

Oesignation No. of Person/s No. of Hour,ls Hourly Rate Amount (Php)

Labor

a. Construction Foreman 1 0.058 92.98 5.39

b. Skilled Laborer 0.058 67.22 7.80
c. Unskilled Laborer 4 0.058 51.85 12.03

)q ..
Sub - Total for A
Name and Capacity No. o, Unius No. of Houris Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labo. Cost)

100

Sub - Totalfor B 3.52

c. Total (A + B) 28.74
D. Ouput per Hour = 7-125m2
E. Direct Unit Cost (C + D) 4.03
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F Materials

a Cement bag o.251 255.00 u.12

b Sand cu.m 0.014 750.00 '10.50

Sub - Total for F 74.62

G. Direct Unit Cost (E + F) 78.65
H. Overtead. Contingencies & Miscellaneous (OCM) Expenses 15olo ofG 11.80
t. Contraclor's Profit (CP) 10olo ofG 7.87
J. Value Added Tax (VAT) 5%of(G+H+l) 4.92
K. Total Unil Cost (G+H+l+J) 103.23
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPtion 1018(3) Granite Tiles

m2 Ouantity 1.05
Unit of Measurement
OuFut Per hour 0.68 Unit: sqm

Designation No- of Person/s No. of Hout/s Hourly Rate Amount (php)

Labor

a. Construclion Foreman 1 4.45 92.98 413.76

b. Skilled Laborer 2 4.45 67.22 598.26
c. Unskilled Laborer 2 4.45 4$1.47

Sub - Total for A 1.473.4d

Name and Capacity No. of unius No- of Hour/s Hourly Rate amount (PhP)

B Equipment

Tile Edger 1 4.45 100.21

MinorTools (10% of Labor Cost) 147.35

Sub - Total for B 247 56

c. Total +B 1,721.05
D. Hour = 0.68
E. Dir€cl Unit Cost (C + D) 2.530.95

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F Matenals

a. Granile Tiles pcs 9.560 200.00 1,912.00

b. C€ment bags 2.868 255.00 731.34
c. Sand m3 0.191 750.00 143.40
d. Tib Grout bags 1.147 135.00 154.87
e. Tile Adhesive (25 kg) bags 1.147 425.00 4t!7.56
f, Consumable (3% of Mabrials Cost) 102.88

Sub - Total for F 3,s32.05

G. Direcl Unit Cost (E + F) 6.063 00
H. Overhead. Contingencies & Miscellaneous (OCM) Expenses 15% ofG 90s 45
t. Contraclo/s Prolit (CP) '10% of G 506.30
J. Value Added Tax (VAT) 5% of(G+H+l) 378.34
K. Total Unit Cost (G+H+l+J) 7.S57.68
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No /Description 1003(1)a1 Cealing, 4 5mm Thk., Metal Frarne, Fiber Cemer{ Board
Ouantrty 105.60
Unit of Measuaement
Output per hour 1243 lJnit : sq.m

Desiqnation No. of Person/s No. of Hour/s Hourly Rate Amount (php)

Labor

0.75 92.98 69.74

a. Consfuction Foreman 1

b. Skilled bbore. I 075 50.42

c. Unskilled Latbrer 0.75 51.85 17.78

Sub - Totai for A 197.93

Name and Capacity No ot UniUs Hourly Rate Amount (PhP)

B, Equipment
Eleci. Edger/Cutte. 1 0.63 22.52 14.04
Riveter Gun
,1
0.63 14 00 875
Minor Tools (10% ot bbor Cost) 19.79

Sub - Total ior B 42.62

c. Tctai (A + Bl 24t.54
D. Orrtput per Hour = 1.243 m2
E. Direct uflit cGst (c * D)

l',lame and Specifi cation Unit Quantity Unit Cost Amount (PhP)
Mate.ials
4 5mm Thk.x 4 x 8' Fiber Cement C€iling Boa.d pc 435.00 136.10
12 x 38mm x 5mx08mfithk (ftletalDouble Fumng Chahnel) pc o_474 179.00 156.48
12mm x 38mm x 5m x 0.8mm lhk. (metal Carrying Channel) pc 0.268 197.00 52.78
Hanger BarsrRod pc o 776 80 00 62_O4
W clip 4.653 20.@
25 \ 25 mm x 2 44mr, t1k. Angle bar pc 0.183 307 80 56.42
1gmm Blind Rivets pc '10.86 075 4.14
38mm Sde\i, with toks pc 3.10 3.00 9.31
i. Ceiling air vent pc 0.051 350.00 17,T1

Sub - Total ior F 592 09

G. Drrect Un( Cost (E + F) 785.61
H. Oveftead. Conlingencies & Miscellaneous (ocM) E)Fens€s 15ol. oI G '117.U
t. Contracto/s Proft (CP) 10% cf G
J. Value Added Tax (VAT) 5%ol(G+H+l) 49 10
K Total Unit Cost (G+H+l+J) 1,031 11
 OETAILED UNIT PRICE ANALYSIS (DUPA)

Item No /Oescription '1003 (2) a'l Wall, 4 smm Thk.. Melal Frame, Fiber Cemenl Board
Unrl of Measurement Quant,ty ,t8.16
Output per hour 1.13 Unit : sq.m

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

Labor

a. Constructon FoGrfian 1 060 s2 98

b Skilled Laborer 1 060 40 33
c. Unskilled Laborer 2 050 62.22

Sub - Total for A 158 34

Name and Capacity No of Unius No- oI Hou./s Hourly Rate Amount (PhP)

B Equipmert
El€d. Edge/Cutter 1 060 13.51
Riveter Gun 1 0.60 14.00 840
Minor Tools (10% oI L.bor Cost)

Sub - Tctal for B 24 23

c. Toral (A + B) 182_57
o. Ou$ur Per Hour = '1213fi2
E. Oired Unit Cost (C r O) 161 57
Name and Sp€cification Udit Quantity tlnit Cost Amount (PhP)
Mate.ials
4.5mm thk.x 4'x8' Fiber C€rnent Ceiling Board (lrd. Padition) pc o274 495 00 135.57
0.8rnm $k. X35x76nmx3 0m irietal Stud (lrt Panition) pc 0.684 345.00 235 93
0.8mm thk. X35x76mmx3.0m MelalTrack (lnl. Pariition) pc 0.1,44 345.00 49.55

Sub - Total ior F 421.05

G. Oned Unil Cost (E + F) 5A2 62
H. Ove.fiead. Contingencies & Miscellaneous (OCM) E$ens€s 15ol. of G 87 39
t. Confacto/s P.ofrt (CP) 10% o, G 5€.26
J. Value Added Tax (VAT) s%of(G+H+D 36 41
K. Total unit cost (G+H+l+J) 764.69
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPtion ,018(1) Glazed Tiles and Trims

Unit of Measurement m2 Quantity: 9.71
OuFut Per hour 0.683 Unit sq.m

Designation No. of Pe6on/s No. of Hour/s Hourly Rate Amount (php)

A. Labor

a Construction Foreman 1 0.70 92.S8 65.09

b. Skilled Laborer 2 0.70 67.22 94.r 1
c. Unskilled Laborer 2 o.7a 51.85 72.59

Sub - Total tor A 231 78

Name and Capacity No. of Unius No. of Hour/s Hourly Rate Amouht (PhP)

Equipment

Tile Edger 1 0.70 15.76

Minor Tools (10% of Labor Cost) 23.18

Sub - Total tor B 38.94

c. Total (A + B) 270.73
D. Outsut per Hour = 0.683 m2
E. Oirect Unit Cost (C + D) 396.67
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F lVaterials

a. Glazed Tiles m' 1.1 16 445.00 496.62

b. C€ment bags o.249 255.00 63.56
c. Sand m' 0.025 750.00 18.60
d. Tah Grout bags 0.125 135.00 16.91
e. Tile Adhesive (25 kg) bags o.123 425.00 52.17

Sub - Totalfor F 647.86

G. Oirect Unit Cost (E + F) 1,044.53
H. Overhead. Contingencies & Miscellaneous (OCM) Expenses 15% of G 156.68
t. Contraclot's Profit (CP) 10olo ofG 104 45
J. Value Added Tax (VAT) 5% of(G+H+l) 65 28
K. Total Unit Cost (G+H+l+J) 1.370.94
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPtion 1018(2) Unglazed Tiles

Unit ot Measurement tn2 Quantity: 306
Ou$ut Per hour 0.98 Unit: sq.m

Designation No. of Pe.son/s No. of Hour/s Hourly Rate Amount (php)

Labor

a- Construction Foreman 1 2.20 92.98 204.56

b. Skilled Laborer 2 2.20 67.22 295.77
c Unskilled Laborer 2 2.20 51.85 22A14

Sub - TEtalforA 728.44

Name and Capacity No. of Unius No. of Hou./s Hourly Rate Amounr (PhP)

B. Equipment

Tile Edger 1 224 22.52 49.54

Minor Tools ('l0olo ol Labor Cost) 72.85

Sub - Totalfor B
c. Total + 850 85
D. Hour = 0.98
E. Direct Unit Cost (C + D)

Name and Specification Unit Quantity Unit Cost AInount (PhP)

F lVatenals

a. Unglazed Tiles m' 3.100 500.00 1,550.00

b. Cement bags 0.970 255.00 247.35
c. Sand m3 0.070 750.00 52.50
d. Tile Grout bags 0.370 135.00 49.95
e. Tile Adhesive (25 kg) bags 0.37 425.00 157.25
t Consumable (3% of MaErials Cost) 61.71

Sub - Total ior F 211A.76

Direcl Unit Cost (E + F) 2.991.43
H. Overhead, Contingencies & Miscellaneous (OCM) Epenses 15% ofc 448.71
t. Contractols Profit (CP) 10% ofc 299.14
J. Value Added Tax (VAT) 5% of (G+H+D 185.96
K. Total Unit Cost (G+H+l+J) 3.926.26
 DETAILED UNIT PRICE ANALYSIS (OUPA)

Item No.,/Descdption : 1032(1la Painting Works , Masonry/Concrete

[Jnit of Measurement :m2 Quantity 192.32
OuFut per hour : 2.1 Unit : sq.m

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

A. Labor

a. Construclion Foreman 1 0.21 s2.98 19.53

b. Skilled Laborer 2 o.21 67.22 28.23
c- Unskilled Laborer 1 o.21 51.85 10 89

Sub - Total for A 58.65

Name and Capacity No. o, Unius No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 586

Sub - Totalfor B 586

c. Total 64 51
D. Hour = 2.10
E. Direct Unat Cost (C + D) 30 72

Name and Specification tJ nit Quantity Unit Cost Amount (PhP)

F Materials

a. Concrete Neutralizer gal 0.03 u2.oo 19.26

b. Concrete SealerrPrimer gal 0.05 729.00 39.73
c. Patching Compound gal 0.07 550.00
d. Semi Gloss Latex (turo coats) gal 0.1 10 632.00 69.52
e. Consumables (5% of Materials Cost) 8.22

Sub - Total for F 172.70

G. Direcit Unit Cosl (E + F) 203.42
H. Overhead, Continqencies & Misc€llaneous (OCM) baenses 15% of G 30.51
t. Conlracto/s Profit (CP) 10% of G 203.
J. Value Added Tax (VAT) 50/6of(G+H+l) 't2.71
K. Total Unit Cost (G+H+l+J) 266 99
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPtjon 1032(1)b Painting Works , Wood

Unit of Measurement m2 Quantity 109-08
OuFut per hour 'l.89 Unit. sq.m

Oesignation No. of Person/s No. of Hour/s Hourly Rate Amount (php)

Labor

a- Construclion Foreman 1 0.165 92.98 15.34

b. Skilled Laborer 2 0.165 67.22 22.18
c. Unskilled Laborer 1 0.165 51.85 8,56

Sub - Total for A 46.08

Name and Capacity No. of Unius No. of Hour/s Hoorly Rate Amount (PhP)

B. Equipment

Minor Tools (100/6 of Labor Cosl) 461

Sub - Total for B 4.6'l

c. Total +B 50.69
D. Hour = 1.89
E. Direct Unit Cosl (C + D) 26.82
Name and Specification Unit Quantity Unit Cost Att|ount (PhP)

ilaterials

a. Glazzing Putty gal 0.08 64,{.00 48.30

b. Flat Wall Enamel gal 0.06 51s.00 30,90
c. Enamel Ouick Ory gal 0.06 515.00 30.90
d. Paint Thinner L 0.06 283.00 16.98
e. Tinting Color (Optional) pint o.o2 184.00 2.76
f. Consumables (5% of Materials Cost) 6.49

Sub - Total tor F

G. Direct Unit Cost (E + F) 163.15
H. Overhead. Contingencjes I
Miscellaneous (OCM) Expenses 15olo ofG 24.47
t- Contracto/s Profit (CP) 10ol. ofG 16.32
J. Value Added Tax 0/AT) 5% of(G + H + 0 10.20
K. Total Unit Cost (G+H+l+J) 214.14
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description 1014('l)b2 P.epainted MetalSheets , above 0.427mm Thk-, Rib Type,Long Span
,l12.36
Unit of Measutement m2 Quantity :

Output pe. hour 2.076 Unit : sq.rr

Designation No- ol PeEon,/s No. of Hour/s Hourty Rate Amount (php)

Labor

a. Construclion Foreman 1 o.a2 s2.98 76.24

b. Skilled Lrborer 1 0.82 55.'t2
c. Unskilled Laborer 2 0.82 51.85 45.03

Sub - Total lor A 216.40

t{ame and Capacity No. of UniUs No. of Hour,/s Hourly Ratq Amount (php)

B Equipmeflt

Eledric Handtill (with reverse speed) 2.00 0.68 30.78

Riletle/ Gun 2.OA c68 14 00 19.13

Sub - Total for B 49.91

c. Total 266 31
D. o Hour = 2.076
E. Direc{ Unit Cost (C i D) 128.2a

Name and Specification Unit Ouantity Unit Cost Arnount (PhP)

F Mate.ials

a. Prepainted Metal Sheets ( Long Span,o.smm Urk) 1\2 1.050 599.00 628.95

b. J-bolt with wash€rs pc 10.00 4.50 45.00

c. consumables (3oi ot Materials Cost) 20.22

Sub - Total for F 694.17

G. Oirecl Unit Cost (E + F) 822.45
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% oI G 123.37
t. Contraclo/s Profit (CP) 10Yo ofG 82.24
J. Value Added Tax (VAT) 5%of(G+H+D 51.40
K. Total Unit Cost (G+H+l+J) 1.079.46
 OETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description 1013(2)b1 Fab.icated Metal Roofing Accessory , Gauge 24, Gutters
Unit of Measurement m Quantity 11.00
Output Per hour 9.00 Unit: Ln-m

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

Labor

a- Construstaon Foreman 1 0.37 92.98 34.40

b. Skilled Laborer 1 0.37 67.22 24.A7
c. Unskilled Laborer 1 51.85 19.18

Sub - Total for A 78.4e

ftame and Capaclty No. of Ljnlrs No. of Hourrs Hourly Rat€ Amount (PhP)

B Equipment

Electric Handflll (with reverse speed) 2.CO 0.37 16.66

Rivetter Gun 2.00 0.19 14.00 5.18

Sub - Total for B 21.U

c. Torar (& B) 100.30
D. OuFut per Hour = 11.80m
E. Direct Unit Cost (C + D) 11.14
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F Materials

a. Gutter (0.6 mm) m 0.58 217.00 124.78

b. 12" x 1" Plain Gl Strap pc 1.78 40.00 71.20
c. Blind Rivets pc 9.659 1.50 14.49
d. Consumables (3% of Mateials Cost) 6.31

Sub - Totalfor F 216.78

G. Direct Unit Cost (E + F) 227.92
H, Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 34.19
t. Contracto/s Profit (CP) 10% ofG 22.79
J. Value Added Ta( (VAT) 5%of(G+H+l) 14.25
K. Total Unit Cost (G+H+r+J) 299 15
 DETAILED UNIT PRICE ANALYSIS (DUPA}

Item No./DescnPtlon : 1O13(2)a2 Fabricated Metal Roofing Accessory, Gauge 26, Flashings
Unit of Measurement : m Quantity : 45.00
Output per hour : lo oo unit: Ln.m

Designation No. of Pe6on/s No. of Hour/s Hourly Rate Amount (php)

A. Labor

a- Construction Foreman
'l 0 350 92.98 32.54
,l
b. Skilled Laborcr 0.350 67.22 23.53
c. Unskilled Laborer 1 0.350 51.85 18.15

Sub - Total forA 74 22

Name and Capacity No. of LJniUs No. of Hour/s Hourly Rate Alllount (PhP)

B. Equipment

Eleclric Handnll (with reverse speed) 2.00 0.350 15.76

0.175 '14.00 4.90
Rivetter Gun 2.OO

Sub - Total for B 20.66

c Total (A + B) 94.88
D OuEut per Hour = 10.00
E Direct Unit Cost (C + D) 9.49

Name and Specification Unit Quantity Unit Co€t Amount (PhP)

F Materials

a. Flashing m 0.913 215.00 196.21

b. Blind Rivets pc 16.598 o.75 '12.45
c. Consumables (3% ot Materials Cost) 6.26

Sub - Totalfor F 214.92

G. Direct Unil Cost (E + F) 224 41
H. Overhead, Contrngencies & Miscellaneous (OCM) Expenses 15o% ofG 33.66
t. Contracto/s Profrt (CP) 1 0ol" ofG 22.44
J. Value Added Tax (VAT) 5%of(G+H+l) 14.03
K. Total Unit Cost (G+H+t+J) 294 53
 OETAILED UNIT PRICE ANALYSIS (DUPA)

Item No /Descaiplion : 1o..7 (1t StrudJral Steel

Unil of Measurement : l.s. Ouantity 1.00
Output per hour : 1.00 Unit : Lump Surn

Designation No. of PeEon/s No. of Hourls Hourly Rate Amount (php)

Labor

a- Construction Foreman 1 31.70 92.98 2, 7.47

b. Skilled Labore. 2 31.70 67.22 4,261 .75
c. Unskilled Laborer 2 31.70 51.85 3.287.29

Sub - Total for A 10.496.50

tlame and Capacity N6. 6f llnius No. ot Hourrs Hourty Fate Amount (PhP)

B. Equipmenl

a. Welding Maciine 2 31.70 391.00 24,789AA

Minor Tools (r0% ofLabor Cost) 10.50

Sub - Total for I 24.799 g0

c. Total (A + B) 35,296.40
o. outpul = 1l.s
E- Dred Unit Ccst (C + D) 35.236.-40

Name and Specification Unit Quantity [Jnil Cost Amount (PhP)

F Materials
120mm thk. x 2" x 6" x 6.0m Cee Purlin (Rafrer) kgs. 29't.72 54.00 15.752.88
1.00mm thk. X 2" x 3'Cee Purlin kgs. 301.920 9.00 16.303 68
Wblding Rod kgs. 't7.00 114.00 1938.00
1.smm THK. X 50mm x 150mm Tubular Aruminum SGel kgs. 253.122 54.00 13.684.79
38mmor6m G.l. Sded.-4o Pipe (Ramp Railing) pcs 3.00 1.200.00 3,600.00

Sub - Total for F 5 1 .279.

G. Oired Unit Cost (E + F) 86,575.75
H. Owrhead, Conlingencies & Miscellaneous (OCM) Expenses 15% ofG 12.986 36
t. Conta.to/s Profit (CP) 10% ofG 8.657.57
J. Valuo Add€d Tax (VAT) 5% of(G+H+l) 5 410.98
t( Total unit Cosl (G+H+t+J) 113,630.67
 OETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPtion '1001 (8) Selr€r Line Wofts

Quantity '!.00
Unit of Measurement L.S.
,| unit : L.S.
Output

Designation ilo. of Pe6on/s No. ot Hou/s Hourly Rate Amounr (php)

Labor

a. Constructon Foreman 1 10.00 92.98 929 80

b. Skilled Laborer 1 10.00 67.22 672.20
c. Unskilled Laborer 1 10.00 5r.85 5.18.50

Sub - Totalfor A 2,120.50

Name and Capacity No of Unius No. of Hourrs Hourly Rate Amount (PhP)

B Equipment

Minor Tools (10% ot Labor Cosl) 212.05

Sub - Total ,or B 212.05
c. Total (A + B)
o. Output = 1

E. Oirecl Unit Cost (C + D) 2.332.55

Name and Specitication LJnil Ouantity ll nit Cost Amount (PhP)

F IVaterials

uPVC Sanitary Pipe 4-A pcs. 6.00 620.00 3.720.OO

UPVC Sanitary Pipe 2'O pcs. .r.00 291.00 1.16,1.00
4"O x (110mm) UPVC WYe pcs- 4.00 't
07.00 428.00
4"9 x (11omm) UPVC Clean-oul Adaptor W Plug s€t 5.00 59.00 295.00
4"O x (11omm) x 63mm (2')O UPVC Tee pcs. 3.00 1 '10.00 330.00
63mm(2"O) UPVC Tee pc 2.00 74.@ 148.00
63mm(2"O) UPVC 90" Elbow p6. 5.00 135.00 675.00
63mm (2"O) UPVC P-trap W Cban out pcs. 3.00 107.00 321.00
4'O x (1'10mm) UPVC P-kap pc 1.00 277.00 277.OO
4'O x (11omm) UPVC 90" Elbow pcs. 400 81.00 324.00

Soptic vruh
.l'(1 I omm) O r 3m UPVC Pipes (Sl 000) length 1.00 620.00 620.00
4'('l10mm) g uPvC Sanitaty Tee pcs. 3.00 135.00 405.00
4'(1 1 omm) O UPVC Cban-out Adaptor w/ Plug pcs. 3.00 59.00 177.OO
Solvent Cemer (1000mucan) pc 1.00 r90.00 190.00

Sub - Total for F 9.074.00

Direcl Unit Cost (E + F) 11,406.55
H. Overhead, Cortingencies & Miscellaneous (OCM) Eeenses 15% ofG 1.7't0.98
t. Contaclo/s Profil (CP) 10% ofG '1,'t
40.66
J. Value Added Tax (VAT) 5%of(G+H+U 712.91
K- Total Unit Cost (G+H+l+J) 14.971.10
 DETAILED UNIT PRICE ANALYSIS (OUPA)

Item No /Description 1001 (9) Storm Diainage and 0cwnspout

Ouantity 1.00
Unit of Measurement
Output I Unit : L.S.

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

Labor

a. Consttuction Foreman I 92.98 298.47

b. Skilled bboIEr 1 3.2i 67.22 215.7 a
c. Unskilled taboter 3 321 4S9.32

Sub - Tolal tor A 356

Name and Capacity llo of unius No. ot Hour/s Hou.ly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of l-€bor Cost) 101.36

Sub - Total br B 101.36
c. Total (A + B) 1.114.91
D, OutPUt = 1 s€t
E. Direct UnitCcst (C + O) 1,114.91

l{ame and Specitication L,nit Quentity Unit Cdst Amount (PhP)

F Matenals

4'O P\rc Pipe Sn000 (5 Sill-enoh) pcs 4.00 620.00 2,480.00

4 r S0 PVC Elbow pcs 600 81.00 486 00
PVC Solvert can 2.00 1S0.00 380_00
75mm (3")O Plaslic Basket strainer (for Oovfispouts) pcs 300 450 00 1,350 00

Sub - Total for F 4.696 00

G. Dire.l Unit Cost (E + F) 5.810 91
H- Overhead, Conlingencies & Misc€llaneous (OCM) beenses 15% of G 471.64
t. Contracto/s Profit (CP) 10% ofc 581.O9
J. Value Added Tax (VAT) 5% of (G+H+D 363.18
K. Total Unit Cost (G+H+l+J) 7,626.82
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPtion 1002(24) Cold Water Lines

L.S, Ouantity 1.00
Unit of Measurement
Unit : L.S.
OuFut 1

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

Labor

27.4O 92.98 2,510.46

a. Construciion Foreman 1

27.OO 67.22 1,A14.94

b. Skilled Laborer 1

27.4O 51.85 1,399.95

c. Unskilled Laborer 1

Sub - Total for A 5 725.3s

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

B. Equipment

Minor Tools (100/6 oi Labor Cost) 572.54

Sub - Totaltor B 572.U

c. Total (A + B) 6.297 89
D. OuFul = 1 set
E. Direct Unit Cost (C + D) 6 297 8S

Name and Specification Unit Quantity unil Cost Amount (PhP)

F lUaterials

't2mm (1/2")C, x 6.0 G.l. Pipe pcs. 3.00 399.00 1,197.00

't2mm (12")A G.l. Elbow pcs. 5.00 45.00 225.OO
12mr. 1112"\O G.l.Iee pcs. 2.00 20.00 40.00
12mm (1/2')O G.l. Coupling pcs. 6.00 10.00 60.00
12mm (1D\O x4" G.l. Nipple w/ End Threads pcs 4.00 35.@ 140.00
Assorted G.l. Fixtures (Plug/Capping) pcs. 3.00 30.00 90.00
k. Consumables (5% of Materials) 47.6

Sub - Total for F 1.839.60

G. Oirecl Unit Cost (E + F) 8.137.49
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 1.220.62
t. Contracto/s Profit (CP) 1 ooU of G 813.75
J. Value Added Tax (VAT) sonof(G+H+l) 508 59
K. Total Unii Cost (G+H+l+J) 10 680.45
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No /Description 1002(4) Plumbing Frxtures

Unit of Meesureflenl L.S Ouantty 1.00
Output 1 Unit : L.S.

Designation l{o. of Hour/s Hour, Rate Amount (php)

Labcr

e. Constructon Foreman 1 40.00 s2.98 3,719.20

b Skilled Laborer 1 40.00 67.22 2.688.80
c. Unskilled Laborer 1 40.00 51 85 2,074 00

Sub - Total for A 482.C0

Name and Capacittr ilo of Univr No. of Hourr3 Ho(rly R?te Amount (PhP)

B. Equipmeni

Mincr T6ls (10% of t bor Cos0 448 2A

Sub - Total ,or B 448.24

c. Torar (A + B) I 330 20
D, Output = 1 s€l
E. Di.ed Unit Cosl (C * O) s 330.20
Name and Sp€cification Unit Quantity unit Cost Amount (PhP)
F NlateriaLs

Water Closet 1 .6gpf capacity w/ Lever-type Flush handleitank fittngs

and accesso.ies (HCG or AS. ; Elo.Eated) set 1.00 7,968.00 7,968 00
Wall-hung Urinal w, complete fttings & accensories (HCG; AS-) set 't.00 8.475.00 4,475 00
Gfab Rail 1-1EO: Stainbss Steel pcs. 2.00 r.200.00 2,,100 00
KiBler] Sink wilh faucet sets 1.00 5,000.00 5 000 00
FryC Solvent can 2.00 190.00 380 00
Faocet, Plain Bibb, biass ,f2' O pcs- 2.00 220 00 440.00
Floor Drainrstrainer pcs- l.@ 280 00 280.00
Silicon€ S€dsnt bbes 3.00 185.00 555 00
Gate Vahre. lEg pc, r.00 387.00 387 00
tuEle Valve3/8" r lt7g pc 1.00 387-00 387 00
Tefion S€sl Tape rdl 3.00 8.00 21.00
Grease T.ap (sgprn) sets 2.00 3,000.00 6,000 00
tiefire#16 roll 3.00 55.00 r65.00
Pip€a and Erackel Support lot 1.00 r,000.00 1.000.00

Sub - Total for F 33.461.00

G. Di,€d Unit Cost (E + F) 42,791 20
H. Overhead, Contlngencies & Miscellaneous (OCM) Expenses 15% of G 6.418 68
L Contracto/s Proft (CP) 107o of G 4.279.12
J, Value Added Tax (VAT) s%of(G+HaD 2,674 45
K. Total lJnit Cost (G+H+r+J) 56.163 45
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Descnpton 11OO (10) Cooduits. Boxes & Fittings(Conduit Wotks/Conduit Rougtr'in)
unit of Measurement l's' ouantity: 1.00

Output per hour 1 unit

'
Lumpsum

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

Labor

5.85 92.98 1,Oa7.23

a. Consfuction Foreman
b. Skilled Laborer 1 5.85 67 _2 393.01
c. Unskilled Laborer 1 51.85 3O3.14

Sub - Total forA 1.783.38

Name and Capacity No- of Unius No. of Hour/s Houdy Rate Amount (PhP)

B- Equipment

Mincr Tocls (10% cf Labo. Cost) 1783/.

Sub - Total for B 178 U

c. Total (A + B) 1,96't.71
D. OuFut = 11.s.
'1,961.71
E. Direct Unit Cost (C + D)
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F Materials

Rigid Steel Conduit Pipes, 25mm@ x 3.0m lsth 5.00 360.00 1,800.00
Polyvinyl Chloride Pipes, 20mm@ x 3.0m lgth 20.o0 69.00 1.380.00
Oclagonal Junction Box, 4'14" c€ver GA16 pc. 27.OO 40.00 1.080.00
Utility Box 2" x 4" GA 16 "deeltype'' pc. 20.00 31.00 620 00
Grounding Rod, 16mm x 2.40m Coppe^€ld with pc. 1.00 1,500.00 1.500.00
25 mm O RSC Entrance Cap pc. 1.00 190.00 190.00
Tie Wire Ga #16 kg. 1.00 60.00 60.00

Sub - Total for F 6.630.00

G. Dired Unit Cost (E + F) 8.591.71
H. Overhead. Contingencies & Miscellaneous (OCM) $Fenses 15% of G 1.248 76
t. Ccntracto r's Profit (CP) 10% o, G
J. Value Added Tax (VAT) 5%of(G+H+l)
K. Total Unit Cost (G+H+l+J) 11276.62
 OETAILED UNIT PRICE ANALYSIS (DUPA)

hem No./Dascridion
'1101 (33) l Ires and Wiing Oe:uccs
Ouanlity 't.00
Llnit of Measu.Emenl t.s
1
Unit Lumpsum

Designation Hourty Rate Arhount{PhP)

a 2 721 1,:l/'1-57
Conslrudion Foremafl
1 7 2'l 67 22 484.94
b. Skrl€d Laborer
1 7.21 51.85 374.05

Sub - Total ior A 2.20A 57

l|am€ and Capacity No. ot llniUs Hourty Rate tunounttPhP)

B, Equipmenl

MinorTools (1o'rG ol Labcr Con) 220 05

Slh - Tctalfar B 224 AA

Tcral (A + E) 2.420_63
D.
E. Dired Und Ccn (C + D) 2.42C 63

t{ame and Specification Urit Qu6ntity UnitCost a'nount (PhP)

Ele.rricd *ire * 8.0mm'TIlwN Copp.r vlire 20.m 4{1.00 960.00

Eledri, wi€ + 5 smm'Tlll/VN Copp€r Wre mtr. 10.00 38.00 380.00
Ebcfical wi€+ 3-smfiF THHN Copper ffie 175_00 23 00 4,025.00
Conveniencc outet, dupb"x. 1 5A 250V univ€rsd & grounding 9p€ 10.00 161.00 1,610 00
Convenjence out€t, duplex, I 5a 250V universd A groundlng lype, weatherprcd 2.00 250.00 500-00
Sangle pobrdlsrncn ln m€ sliui dae. 104 230v 500 80.00 /t00.00
2 Siiigle pdc refi slrilc]'es in 066 3wildr p]de, 1oA ZAoV 2.00 124.8 244.00
Electricd T4e ro! 2.W 29 00 58 00

Sub - TolEl for F 6.181 00

G. DaGd Unn Con (E + Fl 10,601.63
H, Ovefiead, Cofitingencies E Miscellan.ous (OCM) Eeenses 15% of G 't,590.21
t. Contradols Profi (CF) 10% of G 1.C60.16
J. Vdue Add€d Tar (VAT) 5%ol(G+H+l) €€2 €C
K TolEl Uflft Con {G+H+l+J) 13,S1,{.64
 DETAILED UNIT PRICE ANALYSIS (OUPA)

Item No./DescriPtion 1 1 02 ( 1 ) Panelboard with Main & Branch Breake.s

_00
Unit of Measurement l.s. Quantity 't

Unit: Lumpsum
OuFut per hour 1

Designation No. of Pe6on/s No. of Hou./s Hourly Rate Amount (php)

A. Labor

2 5.38 67.22 723.1A

a. Skilled Laborer
a. Unskilled Laborer 2 5.38 51.85 557.82

Sub - Totallor A 1.2A1 00

Name and Capacity No. of Unius No. of Hourrs Hourly Rate Amount (PhP)
B
Equipment

Minor Tools (10% of Labor cost) 128.'10

c. Sub - Total for B 128 10

D. Total (A + B) 1,409.10
E. OuFut = 'l Ls.
Direcl Unit Cost (C + D) 1,409.10

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F
Matenals

Distribution Panelboard'DP' w./ 1-40AT/100AF. unil 1.00 6.'100.00 6.100.00

in NEiIA Wall Mounted Enclosure

Branches: 1-15AT/50AF, 2P, 230V ACB

3-20AT/50AF, 2P, 230V ACB

G Sub - Total for F 6.100.00

H Direct Unil Cost (E + F) 7,509.10
t. Overhead Contingencies & Miscellaneous (OCM) Expenses 15% of G
J Conkacto/s Profit (CP) 10ol" ofG 750.91
K Value Added Ta)( (VAT) 5%of(G+H+l) 469 32
Total Unit Cost (G+H+l+J)
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./DescriPtion 1103(1) Lighting Fixtures and Lamps

Unit of Measurement Quantity: r.00
Output per hour 1 Unit: Lumpsum

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

Labor

a. Construction Foreman 2 92.98 1,4.11.92

,l
b. Skilled Laborer 67.22 510.37
c. Unskilled Laborer 1 7.59 51.85 393.68

Sub - Totalfor A 2.31s97

Name and Capacity No. oI Unius No. oi Hourls Houriy Rate Amount (PhP)

B. Equipment

Minor Tools (107. of Labor Cost) 231.60

Sub - Total for B 231.60

c. T 2.547.57
D. Output = 'l l.s
E. Direci Unit Cost (C + D) 2.547.s7
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F lllaterials

2 x 40W 240V Fluorescent Lighting FMure, Troffer 1,265.00

Type w/ Aluminum Louver, Surrace Type set 6.00
7.590.00
6" 0 Pinlight w/ 1-18W 240V CFL set 1.00 320.00 320.00
1-18W 240V CFL vi/ Keyless Porcelain Receptacle, set 2.00 350.00 700.00

Sub - Total for F 8.610 00

Direct Unit Cost (E + F) 11 .157.57
H Overhead. Contingencies 8 Miscellaneous (OCir) Expenses 15% of G 1.673.63
I. Contracto/s Profit (CP) 10% of G 1 .1 15.76
J. value Added Tax Cy'AT) 5%of(G+H+l)
K Total Unit Cost (G+H+l+J) 14.644 30