Qty.

units
OCM 0.15 a.1.1(8) 2.00 mo.
CP 0.1 b.5
VAT 0.06 b.7
b.9
FOREMAN 68.75 800(1)
SKILLED 52.50 803(1)a
UNSKILLED 40.63 804(1)a
804(1)b
804(4)
900(1)c2
900(1)
902(1)
903(2)
1001
1002
1002(5)
1003(1)
1007
1008
1010(2)b
1013(2)a
1014
1018
1021(1)a
1027(1)
1032(1)a
1032(1)b
1046
1047(2)b
1047(2)c
1047(3)c
1047(4)
1100
SPL 1
SPL 2
 Republic of the Philippines
Bangsamoro Autonomous Region in Muslim Mindanao
MINISTRY OF PUBLIC WORKS
OCM Compound, Cotabato City 

PROGRAM OF WORK/BUDGET COST FOR MPW INFRASTRUCTURE PROJECTS

Project: Construction of Multi-Purpose Learning Center Date:

Location: Sitio Crossing, Kapimpilan, Midsayap Net Length:
Description: (8.50 m x 9.00 m) 77 sq.m with Furnitures Classification: Building
Roadbed Width:
Appropriation: ₱ 1,600,000.00 Pavement Width & Thickness:
Source of Fund: TDIF 2020 Fund Starting Date:
Category: Total Project Duration:
Limits: No. of Working Days:
Mode of Implementation: By Contract No. of Pre-determined:
Unworkable Days:

MINIMUM EQUIPMENT REQUIRED TECHNICAL PERSONNEL REQUIRED

DESCRIPTION NO. DESCRIPTION NO.
Dump Truck 2 Project Engineer 1
Payloader 1 Materials Engineer 1
Bulldozer 1 Safety Engineer 1
Plate Compactor 1 First Aider 1
Backhoe 1 Construction Foreman 1
One Bagger Mixer 1 Skilled Laborer 5
Bar Cutter 1 Unskilled Laborer 12
Bar Bender 1

ESTIMATED COST OF PROPOSED WORK

ADJUSTED UNIT
ITEM NO. DESCRIPTION QUANTITY UNIT TOTAL COST DIRECT UNIT COST
COST
PART A. OTHER GENERAL REQUIREMENTS
A.1.1(8) Provision of Field Office for the Engineer (Rental Basis) 0.75% 2.00 mo. 11,660.00 5,000.00 5,830.00
B.5 Project Billboard 0.51% 2.00 ea 7,950.00 3,000.00 3,975.00
B.7 Construction Safety and Health Program 5.65% 58.00 days 87,636.88 1,295.87 1,510.98
B.9 Mobilization and Demobilization 0.78% 1.00 l.s 12,041.60 11,360.00 12,041.60
PART B. EARTHWORKS
800(1) Clearing and Grubbing 0.69% 100.00 sq.m 10,735.16 81.02 107.35
803(1)a Structure Excavation (Common Soil) 0.78% 44.09 sq.m 12,154.77 208.07 275.69
804(1)a Embankment from Structure Excavation 0.34% 27.71 cu.m 5,232.57 142.53 188.85
804(1)b Embankment from Common Borrow by Equipment 2.27% 39.58 cu.m 35,259.59 674.04 890.84
804 Gravel Fill 1.39% 18.25 cu.m 21,649.52 895.20 1,186.15
PART C. PLAIN AND REINFORCED CONCRETE
900(1) Structural Concrete, Class A (Minor Structure) 9.54% 22.50 cu.m 148,026.81 4,965.04 6,578.68
902(1) Reinforcing Steel of Reinforced Concrete Structures, Grade 40 9.39% 1,962.45 kg 145,732.01 56.05 74.26
903(2) Formworks and False Works 3.72% 137.96 sq.m 57,783.60 316.11 418.84
PART D. FINISHING
1001 Sanitary Works 3.39% 1.00 l.s 52,552.65 39,662.38 52,552.65
1002(5) Sanitary Accessories 2.65% 1.00 l.s. 41,132.18 31,043.15 41,132.18
4.5 mm Fiber Cement Board/ 4.5 Marine Plywood/ 6 mm Marine Plywood/ 6mm Ordinary Plywood on
1003(1) 4.72% 72.90 sq.m 73,279.32 758.64 1,005.20
Metal Frame Ceiling
1007 Aluminum Glass Door (Sliding Type/Swing Type) 1.55% 2.52 sq.m 24,058.93 7,205.43 9,547.19
1008 Aluminum Glass Window (Sliding/Casement/ Awning/ Fixed Type) 4.90% 11.64 sq.m 76,125.30 4,935.83 6,539.97
1043(1) PVC Doors and Frames 0.56% 8.76 sq.m 8,653.45 745.54 987.84
1013(2) Fabricated Metal Roofing Accessory (Ridge/Hip Rolls/Flashings/Counter Flashing/Valley Roll) 0.14% 8.76 m 2,240.42 193.02 255.76
1014 Prepainted Metal Sheets (Corrugated, Short Span/ Long Span, below 0.427 thk/ above 0.427 thk) 4.67% 129.39 m 72,551.88 423.20 560.74
1018 Unglazed Tiles/ Granite Tiles/ Synthetic Granite Tiles 3.25% 49.92 sq.m 50,501.58 763.51 1,011.65
1021(1)a Plain Cement Floor Finish 1.44% 64.27 sq.m 22,292.52 261.77 346.84
1027(1) Cement Plaster Finish 3.26% 64.27 sq.m 50,538.14 593.44 786.30
1032(1)a Painting Works (Masonry Painting) 2.35% 135.90 sq.m 36,521.90 202.82 268.74
1032(1)b Painting Works (Wood Painting) 0.29% 10.25 sq.m 4,542.47 334.47 443.17
1046 150mm CHB Non-Bearing/ Load Bearing (including Reinforcing Steel) 11.81% 143.00 sq.m 183,359.04 967.72 1,282.23
1047(2)b Structural Steel Roof Truss 7.24% 678.24 kg 112,294.15 124.96 165.57
1047(2)c Structural Steel Roof Purlins 3.58% 546.36 kg 55,534.10 76.71 101.64
PART E. ELECTRICAL
1100 Eletrical Accessories 2.35% 1.00 l.s. 36,407.26 27,477.18 36,407.26
PART F. MISCELLANEOUS
SPL-I Learning Center Accessories 5.11% 1.00 l.s. 79,379.66 59,909.18 79,379.66
SPL-II Panolong 0.91% 1.00 l.s. 14,172.55 10,696.26 14,172.55
TOTAL 100.00% 1,552,000.00

BREAKDOWN OF EXPENDITURE: WEIGHTED %

Direct Cost:
Labor 223,037.49 13.94%
Materials 875,594.83 54.72% Reviewed & Submitted by:
Rental of Equipment 85,247.18 5.33%
Indirect Cost:
OCM 163,019.49 10.19%
Contractor's Profit 117,251.95 7.33% TARHATA P. KALIM
VAT (5%) & BARMM Tax (1%) 87,849.06 5.49% Chief, Planning and Programming Division
Engineering & Admin. Overhead (3%) 48,000.00 3.00%
TOTAL 1,600,000.00 100.00%

Prepared by: Recommending Approval:

DANILO A. ONG
Assistant Secretary

Reviewed by: Approved by:

EDUARD UY GUERRA, ARCHT.

Minister
 Ministry of Public Works - Regional Office
(IMPLEMENTING OFFICE)
Construction of Multi-Purpose Learning Center at Sitio Crossing, Kapimpilan, Midsayap
(NAME OF PROJECT AND LOCATION)

APPROVED BUDGET FOR THE CONTRACT

Description: (8.50 m x 9.00 m) 77 sq.m with Furnitures Source of Fund : TDIF 2020
Contract Duration: 60 C.D.

MARK-UPS IN VAT WEIGHTED

ESTIMATED TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT PERCENT +BARMM TOTAL COST UNIT COST PERCENTAGE
DIRECT COST COST
TAX
OCM PROFIT % VALUE %
(8) (9) (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (14)
(6)+(7) (5)x(8) 6%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)

PART A. OTHER GENERAL REQUIREMENTS

A.1.1(8) Provision of Field Office for the Engineer (Rental Basis) 2.00 mo. 10,000.00 - 10.00% 10.00% 1,000.00 660.00 1,660.00 11,660.00 5,830.00 0.75%
B.5 Project Billboard 2.00 ea 6,000.00 15.00% 10.00% 25.00% 1,500.00 450.00 1,950.00 7,950.00 3,975.00 0.51%
B.7 Construction Safety and Health Program 58.00 days 75,160.27 - 10.00% 10.00% 7,516.03 4,960.58 12,476.61 87,636.88 1,510.98 5.65%
B.9 Mobilization and Demobilization 1.00 l.s 11,360.00 - - - - 681.60 681.60 12,041.60 12,041.60 0.78%
PART B. EARTHWORKS
800(1) Clearing and Grubbing 100.00 sq.m 8,102.01 15.00% 10.00% 25.00% 2,025.50 607.65 2,633.15 10,735.16 107.35 0.69%
803(1)a Structure Excavation (Common Soil) 44.09 sq.m 9,173.41 15.00% 10.00% 25.00% 2,293.35 688.01 2,981.36 12,154.77 275.69 0.78%
804(1)a Embankment from Structure Excavation 27.71 cu.m 3,949.11 15.00% 10.00% 25.00% 987.28 296.18 1,283.46 5,232.57 188.85 0.34%
804(1)b Embankment from Common Borrow by Equipment 39.58 cu.m 26,678.52 15.00% 10.00% 25.00% 6,585.24 1,995.83 8,581.07 35,259.59 890.84 2.27%
804 Gravel Fill 18.25 cu.m 16,339.26 15.00% 10.00% 25.00% 4,084.82 1,225.44 5,310.26 21,649.52 1,186.15 1.39%
PART C. PLAIN AND REINFORCED CONCRETE
900(1) Structural Concrete, Class A (Minor Structure) 22.50 cu.m 111,718.35 15.00% 10.00% 25.00% 27,929.59 8,378.88 36,308.46 148,026.81 6,578.68 9.54%
902(1) Reinforcing Steel of Reinforced Concrete Structures, Grade 40 1,962.45 kg 109,986.42 15.00% 10.00% 25.00% 27,496.61 8,248.98 35,745.59 145,732.01 74.26 9.39%
903(2) Formworks and False Works 137.96 sq.m 43,610.27 15.00% 10.00% 25.00% 10,902.57 3,270.77 14,173.34 57,783.60 418.84 3.72%
PART D. FINISHING
1001 Sanitary Works 1.00 l.s 39,662.38 15.00% 10.00% 25.00% 9,915.60 2,974.68 12,890.27 52,552.65 52,552.65 3.39%
1002(5) Sanitary Accessories 1.00 l.s. 31,043.15 15.00% 10.00% 25.00% 7,760.79 2,328.24 10,089.02 41,132.18 41,132.18 2.65%
4.5 mm Fiber Cement Board/ 4.5 Marine Plywood/ 6 mm Marine Plywood/ 6mm Ordinary Plywood on Metal
1003(1) Frame Ceiling 72.90 sq.m 55,305.15 15.00% 10.00% 25.00% 13,826.29 4,147.89 17,974.17 73,279.32 1,005.20 4.72%
1007 Aluminum Glass Door (Sliding Type/Swing Type) 2.52 sq.m 18,157.68 15.00% 10.00% 25.00% 4,539.42 1,361.83 5,901.25 24,058.93 9,547.19 1.55%
1008 Aluminum Glass Window (Sliding/Casement/ Awning/ Fixed Type) 11.64 sq.m 57,453.06 15.00% 10.00% 25.00% 14,363.27 4,308.98 18,672.24 76,125.30 6,539.97 4.90%
1043(1) PVC Doors and Frames 8.76 sq.m 6,530.90 15.00% 10.00% 25.00% 1,632.73 489.82 2,122.54 8,653.45 987.84 0.56%
1013(2) Fabricated Metal Roofing Accessory (Ridge/Hip Rolls/Flashings/Counter Flashing/Valley Roll) 8.76 m 1,690.88 15.00% 10.00% 25.00% 422.72 126.82 549.54 2,240.42 255.76 0.14%
1014 Prepainted Metal Sheets (Corrugated, Short Span/ Long Span, below 0.427 thk/ above 0.427 thk) 129.39 m 54,756.14 15.00% 10.00% 25.00% 13,689.03 4,106.71 17,795.74 72,551.88 560.74 4.67%
1018 Unglazed Tiles/ Granite Tiles/ Synthetic Granite Tiles 49.92 sq.m 38,114.40 15.00% 10.00% 25.00% 9,528.60 2,858.58 12,387.18 50,501.58 1,011.65 3.25%
1021(1)a Plain Cement Floor Finish 64.27 sq.m 16,824.54 15.00% 10.00% 25.00% 4,206.14 1,261.84 5,467.98 22,292.52 346.84 1.44%
1027(1) Cement Plaster Finish 64.27 sq.m 38,141.99 15.00% 10.00% 25.00% 9,535.50 2,860.65 12,396.15 50,538.14 786.30 3.26%
1032(1)a Painting Works (Masonry Painting) 135.90 sq.m 27,563.70 15.00% 10.00% 25.00% 6,890.93 2,067.28 8,958.20 36,521.90 268.74 2.35%
1032(1)b Painting Works (Wood Painting) 10.25 sq.m 3,428.28 15.00% 10.00% 25.00% 857.07 257.12 1,114.19 4,542.47 443.17 0.29%
1046 150mm CHB Non-Bearing/ Load Bearing (including Reinforcing Steel) 143.00 sq.m 138,384.18 15.00% 10.00% 25.00% 34,596.05 10,378.81 44,974.86 183,359.04 1,282.23 11.81%
1047(2)b Structural Steel Roof Truss 678.24 kg 84,750.30 15.00% 10.00% 25.00% 21,187.58 6,356.27 27,543.85 112,294.15 165.57 7.24%
1047(2)c Structural Steel Roof Purlins 546.36 kg 41,912.53 15.00% 10.00% 25.00% 10,478.13 3,143.44 13,621.57 55,534.10 101.64 3.58%
PART E. ELECTRICAL
1100 Eletrical Accessories 1.00 l.s. 27,477.18 15.00% 10.00% 25.00% 6,869.29 2,060.79 8,930.08 36,407.26 36,407.26 2.35%
PART F. MISCELLANEOUS
SPL-I Learning Center Accessories 1.00 l.s. 59,909.18 15.00% 10.00% 25.00% 14,977.29 4,493.19 19,470.48 79,379.66 79,379.66 5.11%
SPL-II Panolong 1.00 l.s. 10,696.26 15.00% 10.00% 25.00% 2,674.07 802.22 3,476.29 14,172.55 14,172.55 0.91%
TOTAL 1,183,879.50 280,271.44 87,849.06 368,120.50 1,552,000.00 280,025.40 100.00%
 MARK-UP

DIRECT ADJUSTED
Item DESCRIPTION Qty. Units Labor Equipment Materials OCM CP VAT Direct Cost Indirect Cost OCM+CP TOTAL COST WEIGHTED %
UNIT COST UNIT COST
A.1.1(8) Provision of Field Office for the Engineer (Rental Basis) 2.00 mo. - - 10,000.00 - 1,000.00 660.00 10,000.00 1,660.00 1,000.00 11,660.00 5,000.00 5,830.00
B.5 Project Billboard 2.00 ea - - 6,000.00 900.00 600.00 450.00 6,000.00 1,950.00 1,500.00 7,950.00 3,000.00 3,975.00
B.7 Construction Safety and Health Program 58.00 days 58,660.27 - 16,500.00 - 7,516.03 4,960.58 75,160.27 12,476.61 7,516.03 87,636.88 1,295.87 1,510.98
B.9 Mobilization and Demobilization 1.00 l.s - 11,360.00 - - - 681.60 11,360.00 681.60 - 12,041.60 11,360.00 12,041.60
800(1) Clearing and Grubbing 100.00 sq.m 150.01 7,952.00 - 1,215.30 810.20 607.65 8,102.01 2,633.15 2,025.50 10,735.16 81.02 107.35
803(1)a Structure Excavation (Common Soil) 44.088 sq.m 381.28 8,792.13 - 1,376.01 917.34 688.01 9,173.41 2,981.36 2,293.35 12,154.77 208.07 275.69
804(1)a Embankment from Structure Excavation 27.707 cu.m 571.92 3,377.19 - 592.37 394.91 296.18 3,949.11 1,283.46 987.28 5,232.57 142.53 188.85
804(1)b Embankment from Common Borrow by Equipment 39.58 cu.m 953.20 5,075.32 20,650.00 3,917.39 2,667.85 1,995.83 26,678.52 8,581.07 6,585.24 35,259.59 674.04 890.84
804 Gravel Fill 18.252 cu.m 3,050.24 1,289.02 12,000.00 2,450.89 1,633.93 1,225.44 16,339.26 5,310.26 4,084.82 21,649.52 895.20 1,186.15
900(1) Structural Concrete, Class A (Minor Structure) 22.501 cu.m 23,836.68 16,831.67 71,050.00 16,757.75 11,171.83 8,378.88 111,718.35 36,308.46 27,929.59 148,026.81 4,965.04 6,578.68
902(1) Reinforcing Steel of Reinforced Concrete Structures, Grade 40 1,962.45 kg 9,993.34 4,998.08 94,995.00 16,497.96 10,998.64 8,248.98 109,986.42 35,745.59 27,496.61 145,732.01 56.05 74.26
903(2) Formworks and False Works 137.96 sq.m 20,085.15 2,008.52 21,516.60 6,541.54 4,361.03 3,270.77 43,610.27 14,173.34 10,902.57 57,783.60 316.11 418.84
1001 Sanitary Works 1.00 l.s 648.80 64.88 38,948.70 5,949.36 3,966.24 2,974.68 39,662.38 12,890.27 9,915.60 52,552.65 39,662.38 52,552.65
1002(5) Sanitary Accessories 1.00 l.s. 3,240.16 324.02 27,478.98 4,656.47 3,104.32 2,328.24 31,043.15 10,089.02 7,760.79 41,132.18 31,043.15 41,132.18
4.5 mm Fiber Cement Board/ 4.5 Marine Plywood/ 6 mm
1003(1) Marine Plywood/ 6mm Ordinary Plywood on Metal Frame 72.9 sq.m 11,948.09 1,194.81 42,162.25 8,295.77 5,530.51 4,147.89 55,305.15 17,974.17 13,826.29 73,279.32 758.64 1,005.20
Ceiling
1007 Aluminum Glass Door (Sliding Type/Swing Type) 2.52 sq.m 1,618.80 161.88 16,377.00 2,723.65 1,815.77 1,361.83 18,157.68 5,901.25 4,539.42 24,058.93 7,205.43 9,547.19
1008 Aluminum Glass Window (Sliding/Casement/ Awning/ Fixed Type 11.64 sq.m 7,284.60 728.46 49,440.00 8,617.96 5,745.31 4,308.98 57,453.06 18,672.24 14,363.27 76,125.30 4,935.83 6,539.97
1043(1) PVC Doors and Frames 8.76 sq.m 4,532.64 453.26 1,545.00 979.64 653.09 489.82 6,530.90 2,122.54 1,632.73 8,653.45 745.54 987.84
1013(2) Fabricated Metal Roofing Accessory (Ridge/Hip Rolls/Flashings/Co 8.76 m 161.88 16.19 1,512.81 253.63 169.09 126.82 1,690.88 549.54 1,681.90 2,240.42 193.02 255.76
1014 Prepainted Metal Sheets (Corrugated, Short Span/ Long Span, be 129.39 m 2,632.63 263.26 51,860.24 8,213.42 5,475.61 4,106.71 54,756.14 17,795.74 13,689.03 72,551.88 423.20 560.74
1018 Unglazed Tiles/ Granite Tiles/ Synthetic Granite Tiles 49.92 sq.m 13,894.40 - 24,220.00 5,717.16 3,811.44 2,858.58 38,114.40 12,387.18 9,528.60 50,501.58 763.51 1,011.65
1021(1)a Plain Cement Floor Finish 64.273 sq.m 2,674.54 - 14,150.00 2,523.68 1,682.45 1,261.84 16,824.54 5,467.98 4,206.14 22,292.52 261.77 346.84
1027(1) Cement Plaster Finish 64.273 sq.m 12,441.99 - 25,700.00 5,721.30 3,814.20 2,860.65 38,141.99 12,396.15 9,535.50 50,538.14 593.44 786.30
1032(1)a Painting Works (Masonry Painting) 135.90 sq.m 13,934.70 - 13,629.00 4,134.56 2,756.37 2,067.28 27,563.70 8,958.20 6,890.93 36,521.90 202.82 268.74
1032(1)b Painting Works (Wood Painting) 10.25 sq.m 1,286.28 - 2,142.00 514.24 342.83 257.12 3,428.28 1,114.19 857.07 4,542.47 334.47 443.17
1046 150mm CHB Non-Bearing/ Load Bearing (including Reinforcing St 143.00 sq.m 13,303.80 9,070.38 116,010.00 20,757.63 13,838.42 10,378.81 138,384.18 44,974.86 34,596.05 183,359.04 967.72 1,282.23
1047(2)b Structural Steel Roof Truss 678.24 kg 3,157.64 7,962.66 73,630.00 12,712.55 8,475.03 6,356.27 84,750.30 27,543.85 21,187.58 112,294.15 124.96 165.57
1047(2)c Structural Steel Roof Purlins 546.36 kg 2,353.89 2,299.39 37,259.25 6,286.88 4,191.25 3,143.44 41,912.53 13,621.57 10,478.13 55,534.10 76.71 101.64
1100 Eletrical Accessories 1.00 l.s. 2,690.16 269.02 24,518.00 4,121.58 2,747.72 2,060.79 27,477.18 8,930.08 6,869.29 36,407.26 27,477.18 36,407.26
SPL-I Learning Center Accessories 1.00 l.s. 2,690.16 269.02 56,950.00 8,986.38 5,990.92 4,493.19 59,909.18 19,470.48 14,977.29 79,379.66 59,909.18 79,379.66
SPL-II Panolong 1.00 l.s. 4,860.24 486.02 5,350.00 1,604.44 1,069.63 802.22 10,696.26 3,476.29 2,674.07 14,172.55 10,696.26 14,172.55
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : A.1.1(8) Provision of Field Office for the Engineer (Rental Basis)
Output per Hour : mo.
Quantity : 2.00 mo.

DESCRIPTION No. of Person No. of Rate / Hour Amount

Hours
A. Labor

Sub - Total for A P 0.00

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Sub - Total for B P 0.00

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Rental of Field Office mo 2.00 P 5,000.00 10,000.00

Sub - Total for C P 10,000.00

D. Estimated Direct Cost (EDC) (A+B+C) P 10,000.00
E. Direct Unit Cost (D/QTY) 5,000.00
F. Overhead, Contingencies and Miscellaneous (OCM) of D 0.00
G. Contractor's Profit (CP) 10% of D 1,000.00
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 660.00
I. Total Item Cost (D+F+G+H) 11,660.00
J. Total Unit Cost (I/QTY) 5,830.00
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : B.7 Construction Safety and Health Program
Output per Hour : days
Quantity : 58.00 days

DESCRIPTION No. of Person No. of Rate / Hour Amount

Hours
A. Labor

a. Certified Safety Engineer 1 116.00 P 130.68 P 15,158.88

b. Health Personnel/First Aider 1 464.00 93.75 43,501.39

Sub - Total for A P 58,660.27

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Sub - Total for B P 0.00

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Safety Helmet pc 12.00 P 200.00 2,400.00

b. Safety Boots pair 12.00 500.00 6,000.00
c. Safety Gloves pair 12.00 205.00 2,460.00
d. Reflectorized Vest pc 12.00 220.00 2,640.00
e. First Aid Medicine set 1.00 3,000.00 3,000.00

Sub - Total for C P 16,500.00

D. Estimated Direct Cost (EDC) (A+B+C) P 75,160.27
E. Direct Unit Cost (D/QTY) 1,295.87
F. Overhead, Contingencies and Miscellaneous (OCM) of D 0.00
G. Contractor's Profit (CP) 10% of D 7,516.03
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 4,960.58
I. Total Item Cost (D+F+G+H) 87,636.88
J. Total Unit Cost (I/QTY) 1,510.98
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : B.5 Project Billboard
Output per Hour : ea
Quantity : 2.00 ea

DESCRIPTION No. of Person No. of Rate / Hour Amount

Hours
A. Labor

Sub - Total for A P 0.00

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Sub - Total for B P 0.00

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Project Billboard ec 2.00 P 3,000.00 6,000.00

Sub - Total for C P 6,000.00

D. Estimated Direct Cost (EDC) (A+B+C) P 6,000.00
E. Direct Unit Cost (D/QTY) 3,000.00
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 900.00
G. Contractor's Profit (CP) 10% of D 600.00
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 450.00
I. Total Item Cost (D+F+G+H) 7,950.00
J. Total Unit Cost (I/QTY) 3,975.00
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : B.9 Mobilization and Demobilization
Output per Hour : l.s
Quantity : 1.00 l.s

DESCRIPTION No. of Person No. of Rate / Hour Amount

Hours
A. Labor

Sub - Total for A P 0.00

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

a. Dump Truck 1 8.00 P 1,420.00 11,360.00

Sub - Total for B P 11,360.00

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

Sub - Total for C P 0.00

D. Estimated Direct Cost (EDC) (A+B+C) P 11,360.00
E. Direct Unit Cost (D/QTY) 11,360.00
F. Overhead, Contingencies and Miscellaneous (OCM) of D 0.00
G. Contractor's Profit (CP) of D 0.00
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 681.60
I. Total Item Cost (D+F+G+H) 12,041.60
J. Total Unit Cost (I/QTY) 12,041.60
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 800(1) Clearing and Grubbing
Output per Hour : 500.00 sq.m
Quantity : 100.00 sq.m

DESCRIPTION No. of Person No. of Rate / Hour Amount

Hours
A. Labor

a. Construction Foreman 1 1.00 P 68.75 68.75

b. Unskilled Labor 2 1.00 40.63 81.26

Sub - Total for A P 150.01

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

a. Dump Truck 2 1.00 P 1,420.00 2,840.00

b. Payloader 1 1.00 1,733.00 1,733.00
c. Bulldozer 1 1.00 3,379.00 3,379.00

Sub - Total for B P 7,952.00

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

Sub - Total for C P 0.00

D. Estimated Direct Cost (EDC) (A+B+C) P 8,102.01
E. Direct Unit Cost (D/QTY) 81.02
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 1,215.30
G. Contractor's Profit (CP) 10.00% of D 810.20
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 607.65
I. Total Item Cost (D+F+G+H) 10,735.16
J. Total Unit Cost (I/QTY) 107.35
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 803(1)a Structure Excavation (Common Soil)
Output per Hour : 20.00 sq.m
Quantity : 44.088 sq.m

DESCRIPTION No. of Person No. of Rate / Hour Amount

Hours
A. Labor

a. Construction Foreman 1 2.00 P 68.75 137.50

b. Unskilled Labor 3 2.00 40.63 243.78

Sub - Total for A P 381.28

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

a. Backhoe 1 2.00 P 1,537.00 3,074.00

b. Dump Truck 2 2.00 1,420.00 5,680.00
Minor Tools (10% of Labor Cost) 38.13

Sub - Total for B P 8,792.13

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

Sub - Total for C P 0.00

D. Estimated Direct Cost (EDC) (A+B+C) P 9,173.41
E. Direct Unit Cost (D/QTY) 208.07
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 1,376.01
G. Contractor's Profit (CP) 10.00% of D 917.34
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 688.01
I. Total Item Cost (D+F+G+H) 12,154.77
J. Total Unit Cost (I/QTY) 275.69
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 804(1)a Embankment from Structure Excavation
Output per Hour : 9.84 cu.m
Quantity : 27.707 cu.m

DESCRIPTION No. of Person No. of Rate / Hour Amount

Hours
A. Labor

a. Construction Foreman 1 3.00 P 68.75 206.25

b. Unskilled Labor 3 3.00 40.63 365.67

Sub - Total for A P 571.92

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

a. Plate Compactor 1 2.00 P 123.00 246.00

b. Backhoe 1 2.00 1,537.00 3,074.00
Minor Tools (10% of Labor Cost) 57.19

Sub - Total for B P 3,377.19

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

Sub - Total for C P 0.00

D. Estimated Direct Cost (EDC) (A+B+C) P 3,949.11
E. Direct Unit Cost (D/QTY) 142.53
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 592.37
G. Contractor's Profit (CP) 10.00% of D 394.91
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 296.18
I. Total Item Cost (D+F+G+H) 5,232.57
J. Total Unit Cost (I/QTY) 188.85
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 804(1)b Embankment from Common Borrow by Equipment
Output per Hour : 9.84 cu.m
Quantity : 39.580 cu.m

DESCRIPTION No. of Person No. of Rate / Hour Amount

Hours
A. Labor

a. Construction Foreman 1 5.00 P 68.75 343.75

b. Unskilled Labor 3 5.00 40.63 609.45

Sub - Total for A P 953.20

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

a. Plate Compactor 1 3.00 P 123.00 369.00

b. Backhoe 1 3.00 1,537.00 4,611.00
Minor Tools (10% of Labor Cost) 95.32

Sub - Total for B P 5,075.32

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Embankment Materials (w/ 25% cu.m 50.00 413.00 20,650.00

of Shrinkage Factor)

Sub - Total for C P 20,650.00

D. Estimated Direct Cost (EDC) (A+B+C) P 26,678.52
E. Direct Unit Cost (D/QTY) 674.04
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 3,917.39
G. Contractor's Profit (CP) 10.00% of D 2,667.85
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 1,995.83
I. Total Item Cost (D+F+G+H) 35,259.59
J. Total Unit Cost (I/QTY) 890.84
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 804 Gravel Fill
Output per Hour : 1.20 cu.m
Quantity : 18.252 cu.m

DESCRIPTION No. of Person No. of Rate / Hour Amount

Hours
A. Labor

a. Construction Foreman 1 16.00 P 68.75 1,100.00

b. Unskilled Labor 3 16.00 40.63 1,950.24

Sub - Total for A P 3,050.24

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

a. Plate Compactor 1 8.00 P 123.00 984.00

Minor Tools (10% of Labor Cost) 305.02

Sub - Total for B P 1,289.02

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Gravel Bedding cu.m 20.00 P 600.00 12,000.00

(with 5% of Shrinkage Factor)

Sub - Total for C P 12,000.00

D. Estimated Direct Cost (EDC) (A+B+C) P 16,339.26
E. Direct Unit Cost (D/QTY) 895.20
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 2,450.89
G. Contractor's Profit (CP) 10.00% of D 1,633.93
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 1,225.44
I. Total Item Cost (D+F+G+H) 21,649.52
J. Total Unit Cost (I/QTY) 1,186.15
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 900(1) Structural Concrete, Class A (Minor Structure)
Output per Hour : 0.27 cu.m
Quantity : 22.501 cu.m

DESCRIPTION No. of Person No. of Rate / Hour Amount

Hours
A. Labor

a. Construction Foreman 1 84.00 P 68.75 5,775.00

b. Skilled Labor 1 84.00 52.50 4,410.00
C. Unskilled Labor 4 84.00 40.63 13,651.68

Sub - Total for A P 23,836.68

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

a. One Bagger Mixer 1 84.00 P 172.00 14,448.00

Minor Tools (10% of Labor Cost) 2,383.67

Sub - Total for B P 16,831.67

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Gravel cu.m 23.00 P 600.00 13,800.00

b. Sand cu.m 12.00 500.00 6,000.00
c. Portland Cement bags 205.00 250.00 51,250.00

Sub - Total for C P 71,050.00

D. Estimated Direct Cost (EDC) (A+B+C) P 111,718.35
E. Direct Unit Cost (D/QTY) 4,965.04
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 16,757.75
G. Contractor's Profit (CP) 10.00% of D 11,171.83
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 8,378.88
I. Total Item Cost (D+F+G+H) 148,026.81
J. Total Unit Cost (I/QTY) 6,578.68
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 902(1) Reinforcing Steel of Reinforced Concrete Structures, Grade 40
Output per Hour : 143.438 kg
Quantity : 1,962.451 kg

DESCRIPTION No. of Person No. of Hours Rate / Hour Amount

A. Labor

a. Construction Foreman 1 14.00 P 68.75 962.50

b. Skilled Labor 3 14.00 52.50 2,205.00
C. Unskilled Labor 12 14.00 40.63 6,825.84

Sub - Total for A P 9,993.34

Name and Capacity No. of Units No. of Hours Rate / Hour Amount
B. Equipment

a. Bar Cutter 1 7.00 P 219.75 P 1,538.25

b. Bar Bender 1 7.00 351.50 2,460.50
Minor Tools (10% of Labor Cost) 999.33

Sub - Total for B P 4,998.08

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Deformed Reinforcing Steel kg 2,061.00 P 45.00 92,745.00

b. #16 Galvanized Iron Wire kg 30.00 75.00 2,250.00
c. Consumables (5% of Materials Cost)

Sub - Total for C P 94,995.00

D. Estimated Direct Cost (EDC) (A+B+C) P 109,986.42
E. Direct Unit Cost (D/QTY) 56.05
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 16,497.96
G. Contractor's Profit (CP) 10.00% of D 10,998.64
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 8,248.98
I. Total Item Cost (D+F+G+H) 145,732.01
J. Total Unit Cost (I/QTY) 74.26
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 903(2) Formworks and False Works
Output per Hour : 3.24 sq.m
Quantity : 137.96 sq.m

DESCRIPTION No. of Person No. of Rate / Hour Amount

Hours
A. Labor

Installation
a. Construction Foreman 1 43.00 P 68.75 2,956.25
b. Skilled Labor 2 43.00 52.50 4,515.00
C. Unskilled Labor 4 43.00 40.63 6,988.36
Stripping
a. Construction Foreman 1 18.00 68.75 1,237.50
b. Unskilled Labor 6 18.00 40.63 4,388.04

Sub - Total for A P 20,085.15

Name and Capacity No. of Units No. of Rate / Hour Amount
Hours
B. Equipment

Minor Tools (10% of Labor Cost) 2,008.52

Sub - Total for B P 2,008.52

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Ordinary Plywood - 3 uses pcs 16.00 P 330.00 5,280.00

b. Good Lumber - 3 uses bd ft 331.00 40.00 13,240.00
c. Assorted Common Wire Nails kg 29.00 68.00 1,972.00
d. Consumables (5% of Materials Cost) 1,024.60

Sub - Total for C P 21,516.60

D. Estimated Direct Cost (EDC) (A+B+C) P 43,610.27
E. Direct Unit Cost (D/QTY) 316.11
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 6,541.54
G. Contractor's Profit (CP) 10.00% of D 4,361.03
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 3,270.77
I. Total Item Cost (D+F+G+H) 57,783.60
J. Total Unit Cost (I/QTY) 418.84
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1001 Sanitary Works
Output per Hour : 1.00 l.s
Quantity : 1.00 l.s

DESCRIPTION No. of Person No. of Rate / Hour Amount

Hours
A. Labor

Installation
a. Construction Foreman 1 1.00 P 68.75 68.75
b. Skilled Labor 2 1.00 52.50 105.00
C. Unskilled Labor 4 1.00 40.63 162.52
Stripping
a. Construction Foreman 1 1.00 68.75 68.75
b. Unskilled Labor 6 1.00 40.63 243.78

Sub - Total for A P 648.80

Name and Capacity No. of Units No. of Rate / Hour Amount
Hours
B. Equipment

Minor Tools (10% of Labor Cost) 64.88

Sub - Total for B P 64.88

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Two Chamber Septic Tank set 1.00 30,000.00 30,000.00

b. uPVC Sanitary Pipe pc 4.00 616.00 2,464.00
c. uPVC ELBOW 90° X 4" dia. pc 2.00 106.00 212.00
d. uPVC Sanitary Pipe 2" dia. pc 9.00 231.00 2,079.00
e. uPVC Elbow 90° x 2" dia pc 5.00 28.00 140.00
f. uPVC Wye 4"x2" pc 2.00 152.00 304.00
g. uPVC P-trap 2" pc 4.00 73.00 292.00
h. Brass cleanout 4"x4" pc 1.00 385.00 385.00
i. Brass cleanout 2"x2" pc 2.00 176.00 352.00
j. uPVC Wye 2"x2" pc 3.00 42.00 126.00
k. uPVC tee 2" pc 2.00 40.00 80.00
l. PVC Cement can 4.00 165.00 660.00
Consumables (5% of Material Cost) 1,854.70

Sub - Total for C P 38,948.70

D. Estimated Direct Cost (EDC) (A+B+C) P 39,662.38
E. Direct Unit Cost (D/QTY) 39,662.38
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 5,949.36
G. Contractor's Profit (CP) 10.00% of D 3,966.24
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 2,974.68
I. Total Item Cost (D+F+G+H) 52,552.65
J. Total Unit Cost (I/QTY) 52,552.65
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1002(5) Sanitary Accessories
Output per Hour :
Quantity : 1.00 l.s.

DESCRIPTION No. of Person No. of Hours Rate / Hour Amount

A. Labor

Installation
a. Construction Foreman 1 16.00 P 68.75 1,100.00
b. Skilled Labor 1 16.00 52.50 840.00
C. Unskilled Labor 2 16.00 40.63 1,300.16

Sub - Total for A P 3,240.16

Name and Capacity No. of Units No. of Hours Rate / Hour Amount
B. Equipment

Minor Tools (10% of Labor Cost) 324.02

Sub - Total for B P 324.02

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Water Closet 1.6gpf with accessories set 2.00 8,250.00 16,500.00

b. Stainless Sink set 2.00 2,140.00 4,280.00
c. Water Closet flange set 2.00 289.00 578.00
d. S.S Floor Drain 4"x4" set 2.00 107.00 214.00
e. Faucet, hose bibb, brass1/2" dia. set 4.00 176.00 704.00
f. Teflon Tape set 10.00 28.00 280.00
g. Mirror set 2.00 110.00 220.00
Consumables (5% of Material Cost) 1,138.80

Sub - Total for C P 27,478.98

D. Estimated Direct Cost (EDC) (A+B+C) P 31,043.15
E. Direct Unit Cost (D/QTY) 31,043.15
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 4,656.47
G. Contractor's Profit (CP) 10.00% of D 3,104.32
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 2,328.24
I. Total Item Cost (D+F+G+H) 41,132.18
J. Total Unit Cost (I/QTY) 41,132.18
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
4.5 mm Fiber Cement Board/ 4.5 Marine Plywood/ 6 mm Marine Plywood/
Item No. & Description : 1003(1) 6mm Ordinary Plywood on Metal Frame Ceiling
Output per Hour : 1.243 sq.m
Quantity : 72.900 sq.m

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 59.00 P 68.75 4,056.25

b. Skilled Labor 1 59.00 52.50 3,097.50
C. Unskilled Labor 2 59.00 40.63 4,794.34

Sub - Total for A P 11,948.09

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Minor Tools (10% of Labor Cost) 1,194.81

Sub - Total for B P 1,194.81

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. 4'x8' Fiber Cement Board pcs 27.00 P 490.00 P 13,230.00

b. Metal Furring, 3m length pcs 83.00 121.00 10,043.00
c. Carrying Channels pcs 27.00 130.00 3,510.00
d. Hangers Bars/Rod pcs 73.00 70.00 5,110.00
e. Channel Clip pcs 438.00 15.00 6,570.00
f. Wall Angle pcs 18.00 90.00 1,620.00
g. Rivets pcs 1,021.00 1.25 1,276.25
h. 1" Metal Screw pcs 292.00 2.75 803.00

Sub - Total for C P 42,162.25

D. Estimated Direct Cost (EDC) (A+B+C) P 55,305.15
E. Direct Unit Cost (D/QTY) 758.64
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 8,295.77
G. Contractor's Profit (CP) 10.00% of D 5,530.51
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 4,147.89
I. Total Item Cost (D+F+G+H) 73,279.32
J. Total Unit Cost (I/QTY) 1,005.20
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1007 Aluminum Glass Door (Sliding Type/Swing Type)
Output per Hour : 0.260 sq.m
Quantity : 2.520 sq.m

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 10.00 P 68.75 687.50

b. Skilled Labor 1 10.00 52.50 525.00
C. Unskilled Labor 1 10.00 40.63 406.30

Sub - Total for A P 1,618.80

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Minor Tools (10% of Labor Cost) 161.88

Sub - Total for B P 161.88

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

Aluminum Glass Door (Sliding Type/Swing

a. sq.m 3.00 P 5,300.00 P 15,900.00
Type)
b. Consumables (3% of Material Cost) 477.00

Sub - Total for C P 16,377.00

D. Estimated Direct Cost (EDC) (A+B+C) P 18,157.68
E. Direct Unit Cost (D/QTY) 7,205.43
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 2,723.65
G. Contractor's Profit (CP) 10.00% of D 1,815.77
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 1,361.83
I. Total Item Cost (D+F+G+H) 24,058.93
J. Total Unit Cost (I/QTY) 9,547.19
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1008 Aluminum Glass Window (Sliding/Casement/ Awning/ Fixed Type)
Output per Hour : 0.260 sq.m
Quantity : 11.640 sq.m

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 45.00 P 68.75 3,093.75

b. Skilled Labor 1 45.00 52.50 2,362.50
C. Unskilled Labor 1 45.00 40.63 1,828.35

Sub - Total for A P 7,284.60

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Minor Tools (10% of Labor Cost) 728.46

Sub - Total for B P 728.46

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

Aluminum Glass Door (Sliding Type/Swing

a. sq.m 12.00 P 4,000.00 P 48,000.00
Type)
b. Consumables (3% of Material Cost) 1,440.00

Sub - Total for C P 49,440.00

D. Estimated Direct Cost (EDC) (A+B+C) P 57,453.06
E. Direct Unit Cost (D/QTY) 4,935.83
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 8,617.96
G. Contractor's Profit (CP) 10.00% of D 5,745.31
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 4,308.98
I. Total Item Cost (D+F+G+H) 76,125.30
J. Total Unit Cost (I/QTY) 6,539.97
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1043(1) PVC Doors and Frames
Output per Hour : 0.315 sq.m
Quantity : 8.76 sq.m

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 28.00 P 68.75 1,925.00

b. Skilled Labor 1 28.00 52.50 1,470.00
C. Unskilled Labor 1 28.00 40.63 1,137.64

Sub - Total for A P 4,532.64

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Minor Tools (10% of Labor Cost) 453.26

Sub - Total for B P 453.26

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. PVC Doors and Frames set 1.00 P 1,500.00 P 1,500.00

b. Consumables (3% of Material Cost) 45.00

Sub - Total for C P 1,545.00

D. Estimated Direct Cost (EDC) (A+B+C) P 6,530.90
E. Direct Unit Cost (D/QTY) 745.54
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 979.64
G. Contractor's Profit (CP) 10.00% of D 653.09
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 489.82
I. Total Item Cost (D+F+G+H) 8,653.45
J. Total Unit Cost (I/QTY) 987.84
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :

Item No. & Description : 1013(2)a Fabricated Metal Roofing Accessory (Fashia Board)

Output per Hour : 10.000 m

Quantity : 45.50 m

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 16.00 P 68.75 1,100.00

b. Skilled Labor 1 16.00 52.50 840.00
C. Unskilled Labor 1 16.00 40.63 650.08

Sub - Total for A P 2,590.08

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Minor Tools (10% of Labor Cost) 259.01

Sub - Total for B P 259.01

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Angle Bar 1"x1", 1/8" thk kg 11.00 P 50.00 P 550.00

b. Flat bar 1", 3mm thk kg 10.00 50.00 500.00

c. Welding rod kg 6.00 95.00 570.00
d. Blind rivets pc 728.00 1.25 910.00
e. Acrytex paint finish gal 5.00 600.00 3,000.00
f. Metal Primer gal 5.00 450.00 2,250.00

Sub - Total for C P 7,780.00

D. Estimated Direct Cost (EDC) (A+B+C) P 10,629.09
E. Direct Unit Cost (D/QTY) 233.61
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 1,594.36
G. Contractor's Profit (CP) 10.00% of D 1,062.91
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 797.18
I. Total Item Cost (D+F+G+H) 14,083.54
J. Total Unit Cost (I/QTY) 309.53
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Fabricated Metal Roofing Accessory (Ridge/Hip Rolls/Flashings/Counter
Item No. & Description : 1013(2)
Flashing/Valley Roll)

Output per Hour : 10.000 m

Quantity : 8.76 m

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 1.00 P 68.75 68.75

b. Skilled Labor 1 1.00 52.50 52.50
C. Unskilled Labor 1 1.00 40.63 40.63

Sub - Total for A P 161.88

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Minor Tools (10% of Labor Cost) 16.19

Sub - Total for B P 16.19

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

Ridge/Hip Rolls/Flashings/Valley
a. m 9.00 P 140.00 P 1,260.00
Roll/Counter
b. Blind Rivets pc 167.00 1.25 208.75
c. Consumables (3% of Material Cost) 44.06

Sub - Total for C P 1,512.81

D. Estimated Direct Cost (EDC) (A+B+C) P 1,690.88
E. Direct Unit Cost (D/QTY) 193.02
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 253.63
G. Contractor's Profit (CP) 10.00% of D 169.09
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 126.82
I. Total Item Cost (D+F+G+H) 2,240.42
J. Total Unit Cost (I/QTY) 255.76
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Prepainted Metal Sheets (Corrugated, Short Span/ Long Span, below 0.427
Item No. & Description : 1014 thk/ above 0.427 thk)
Output per Hour : 10.000 m
Quantity : 129.39 m

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 13.00 P 68.75 893.75

b. Skilled Labor 1 13.00 52.50 682.50
C. Unskilled Labor 2 13.00 40.63 1,056.38

Sub - Total for A P 2,632.63

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Minor Tools (10% of Labor Cost) 263.26

Sub - Total for B P 263.26

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Prepainted Metal Sheets sq.m 136.00 P 350.00 P 47,600.00

b. Tek Screw/J-bolt with washers pc 1,294.00 2.13 2,749.75

c. Consumables (3% of Material Cost) 1,510.49

Sub - Total for C P 51,860.24

D. Estimated Direct Cost (EDC) (A+B+C) P 54,756.14
E. Direct Unit Cost (D/QTY) 423.20
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 8,213.42
G. Contractor's Profit (CP) 10.00% of D 5,475.61
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 4,106.71
I. Total Item Cost (D+F+G+H) 72,551.88
J. Total Unit Cost (I/QTY) 560.74
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1018 Unglazed Tiles/ Granite Tiles/ Synthetic Granite Tiles
Output per Hour : 1.950 sq.m
Quantity : 49.920 sq.m

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 26.00 P 68.75 1,787.50

b. Skilled Labor 5 26.00 52.50 6,825.00
C. Unskilled Labor 5 26.00 40.63 5,281.90

Sub - Total for A P 13,894.40

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Sub - Total for B P -

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

Unglazed Tiles/ Granite Tiles/ Synthetic

a. sq.m 53.00 P 350.00 P 18,550.00
Granite Tiles
b. Cement bag 17.00 250.00 4,250.00
c. Sand cu.m 2.00 500.00 1,000.00
d. Tile Grout bag 7.00 60.00 420.00

Sub - Total for C P 24,220.00

D. Estimated Direct Cost (EDC) (A+B+C) P 38,114.40
E. Direct Unit Cost (D/QTY) 763.51
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 5,717.16
G. Contractor's Profit (CP) 10.00% of D 3,811.44
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 2,858.58
I. Total Item Cost (D+F+G+H) 50,501.58
J. Total Unit Cost (I/QTY) 1,011.65
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
1021(1)a Plain Cement Floor Finish
Item No. & Description :

Output per Hour : 5.950 sq.m

Quantity : 64.273 sq.m

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 11.00 P 68.75 756.25

b. Skilled Labor 1 11.00 52.50 577.50
C. Unskilled Labor 3 11.00 40.63 1,340.79

Sub - Total for A P 2,674.54

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Sub - Total for B P -

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Cement bag 47.00 250.00 11,750.00

b. Sand cu.m 4.00 600.00 2,400.00

Sub - Total for C P 14,150.00

D. Estimated Direct Cost (EDC) (A+B+C) P 16,824.54
E. Direct Unit Cost (D/QTY) 261.77
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 2,523.68
G. Contractor's Profit (CP) 10.00% of D 1,682.45
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 1,261.84
I. Total Item Cost (D+F+G+H) 22,292.52
J. Total Unit Cost (I/QTY) 346.84
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1027(1) Cement Plaster Finish

Output per Hour : 7.125 sq.m

Quantity : 258.000 sq.m

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 37.00 P 68.75 2,543.75

b. Skilled Labor 2 37.00 52.50 3,885.00
C. Unskilled Labor 4 37.00 40.63 6,013.24

Sub - Total for A P 12,441.99

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Sub - Total for B P -

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Cement bag 86.00 250.00 21,500.00

b. Sand cu.m 7.00 600.00 4,200.00

Sub - Total for C P 25,700.00

D. Estimated Direct Cost (EDC) (A+B+C) P 38,141.99
E. Direct Unit Cost (D/QTY) 147.84
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 5,721.30
G. Contractor's Profit (CP) 10.00% of D 3,814.20
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 2,860.65
I. Total Item Cost (D+F+G+H) 50,538.14
J. Total Unit Cost (I/QTY) 195.88
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1032(1)a Painting Works (Masonry Painting)

Output per Hour : 2.100 sq.m

Quantity : 135.90 sq.m

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 65.00 P 68.75 4,468.75

b. Skilled Labor 2 65.00 52.50 6,825.00
C. Unskilled Labor 1 65.00 40.63 2,640.95

Sub - Total for A P 13,934.70

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Sub - Total for B P -

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Concrete Neutralizer gal 3.00 90.00 270.00

b. Concrete Sealer/Primer gal 6.00 600.00 3,600.00
c. Patching Compound gal 7.00 500.00 3,500.00
d. Semi Gloss Latex (two coat only) gal 11.00 510.00 5,610.00
e. Consumables (5% of Materials Cost) 649.00

Sub - Total for C P 13,629.00

D. Estimated Direct Cost (EDC) (A+B+C) P 27,563.70
E. Direct Unit Cost (D/QTY) 202.82
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 4,134.56
G. Contractor's Profit (CP) 10.00% of D 2,756.37
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 2,067.28
I. Total Item Cost (D+F+G+H) 36,521.90
J. Total Unit Cost (I/QTY) 268.74
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1032(1)b Painting Works (Wood Painting)

Output per Hour : 1.890 sq.m

Quantity : 10.25 sq.m

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 6.00 P 68.75 412.50

b. Skilled Labor 2 6.00 52.50 630.00
C. Unskilled Labor 1 6.00 40.63 243.78

Sub - Total for A P 1,286.28

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

Sub - Total for B P -

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Glazzy Putty gal 1.00 480.00 480.00

b. Flat Wall Enamel gal 1.00 500.00 500.00
c. Enamel Quick Dry gal 1.00 520.00 520.00
d. Paint Thinner l 3.00 180.00 540.00
f. Consumables (5% of Materials Cost) 102.00

Sub - Total for C P 2,142.00

D. Estimated Direct Cost (EDC) (A+B+C) P 3,428.28
E. Direct Unit Cost (D/QTY) 334.47
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 514.24
G. Contractor's Profit (CP) 10.00% of D 342.83
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 257.12
I. Total Item Cost (D+F+G+H) 4,542.47
J. Total Unit Cost (I/QTY) 443.17
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1046 150mm CHB Non-Bearing/ Load Bearing (including Reinforcing Steel)

Output per Hour : 3.180 sq.m

Quantity : 143.00 sq.m

DESCRIPTION No. of Person No. of Hours Rate / Hour Amount

A. Labor

a. Construction Foreman 1 45.00 P 68.75 3,093.75

b. Skilled Labor 2 45.00 52.50 4,725.00
C. Unskilled Labor 3 45.00 40.63 5,485.05

Sub - Total for A P 13,303.80

Name and Capacity No. of Units No. of Hours Rate / Hour Amount
B. Equipment

a. One Bagger 1 45.00 172.00 7,740.00

Minor Tools (10% of Labor Cost) 1,330.38

Sub - Total for B P 9,070.38

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. 150 mm thk CHB gal 1,859.00 20.00 37,180.00

b. Cement gal 215.00 250.00 53,750.00
c. Sand gal 6.00 600.00 3,600.00
d. Reinforcing Steel l 464.00 45.00 20,880.00
e. #16 Tie Wire pint 8.00 75.00 600.00

Sub - Total for C P 116,010.00

D. Estimated Direct Cost (EDC) (A+B+C) P 138,384.18
E. Direct Unit Cost (D/QTY) 967.72
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 20,757.63
G. Contractor's Profit (CP) 10.00% of D 13,838.42
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 10,378.81
I. Total Item Cost (D+F+G+H) 183,359.04
J. Total Unit Cost (I/QTY) 1,282.23
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1047(2)b Structural Steel Roof Truss

Output per Hour : 85.000 kg

Quantity : 678.24 kg

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

Fabrication
a. Construction Foreman 1 8.00 P 68.75 550.00
b. Skilled Labor 2 8.00 52.50 840.00
C. Unskilled Labor 2 8.00 40.63 650.08

Erection
a. Skilled Labor 3 4.00 52.50 630.00
b. Unskilled Labor 3 4.00 40.63 487.56

Sub - Total for A P 3,157.64

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

a. Welding Machine 1 6.00 172.00 1,032.00

b. Cutting Outfit 1 2.00 45.45 90.90
c. Truck Mounted Crane (20-25 mt) 1 4.00 1,631.00 6,524.00
Minor Tools (10% of Labor Cost) 315.76

Sub - Total for B P 7,962.66

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Structural Steel Truss kg 679.00 50.00 33,950.00

b. Acetylene kg 8.00 70.00 560.00
c. Oxygen kg 15.00 65.00 975.00
d. Welding Rod kg 14.00 95.00 1,330.00
e. Consumables (5% of Materials Cost) 36,815.00

Sub - Total for C P 73,630.00

D. Estimated Direct Cost (EDC) (A+B+C) P 84,750.30
E. Direct Unit Cost (D/QTY) 124.96
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 12,712.55
G. Contractor's Profit (CP) 10.00% of D 8,475.03
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 6,356.27
I. Total Item Cost (D+F+G+H) 112,294.15
J. Total Unit Cost (I/QTY) 165.57
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1047(2)c Structural Steel Roof Purlins

Output per Hour : 85.000 kg

Quantity : 546.36 kg

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 7.00 P 68.75 481.25

b. Skilled Labor 2 7.00 52.50 735.00
C. Unskilled Labor 4 7.00 40.63 1,137.64

Sub - Total for A P 2,353.89

No. of
Name and Capacity No. of Units Rate / Hour Amount
Hours
B. Equipment

a. Welding Machine 2 6.00 172.00 2,064.00

Minor Tools (10% of Labor Cost) 235.39

Sub - Total for B P 2,299.39

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Structural Steel Purlins kg 574.00 60.00 34,440.00

b. Welding Rod kg 11.00 95.00 1,045.00
e. Consumables (5% of Materials Cost) 1,774.25

Sub - Total for C P 37,259.25

D. Estimated Direct Cost (EDC) (A+B+C) P 41,912.53
E. Direct Unit Cost (D/QTY) 76.71
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 6,286.88
G. Contractor's Profit (CP) 10.00% of D 4,191.25
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 3,143.44
I. Total Item Cost (D+F+G+H) 55,534.10
J. Total Unit Cost (I/QTY) 101.64
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : 1100 Eletrical Accessories

Output per Hour :

Quantity : 1.00 l.s.

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 8.00 P 68.75 550.00

b. Skilled Labor 2 8.00 52.50 840.00
C. Unskilled Labor 4 8.00 40.63 1,300.16

Sub - Total for A P 2,690.16

No. of
Name and Capacity No. of Units Hours Rate / Hour Amount
B. Equipment

Minor Tools (10% of Labor Cost) 269.02

Sub - Total for B P 269.02

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. DP
Main:40AT, 500AF,2P,240V 18KAIC set 1.00 8,500.00 8,500.00
Branch: 1-15AT,50AF,2P,240V,2-20AT,50AF,2P,240V
b. One (1)-18W, 230V, 60Hz, AC, Compact Flourescent
Lighting Fixture w/ Medium Base Keyless Type Porcelain set 3.00 200.00 600.00
Receptacle (Surface Ceiling Mounted)
c. Two (2)-36W, 230V, 60Hz AC, Flourescent Lighting
set 6.00 1,100.00 6,600.00
Fixture, Box Type (Surface Ceiling Mounted)
d.20mmØ PVC conduit length 60.00 65.00 3,900.00
e.25mmØ RSC conduit length 2.00 720.00 1,440.00
f.20mmØ PVC adapter pc 121.00 7.00 847.00
g.15mmØ locknut and bushing pr 121.00 13.00 1,573.00
h.20mmØ locknut and bushing pr 4.00 7.00 28.00
i.Utility box, deep type pc 10.00 28.00 280.00
j.Junction box, deep type pc 10.00 29.00 290.00
k.20mmØ entrance cap pc 1.00 90.00 90.00
l.20mmØ x 2.4m ground rod pc 2.00 1,100.00 2,200.00
m.3.50mm² TWN Cu. Wire Stranded m 100.00 21.00 2,100.00
n.5.50mm² THWN Cu. Wire Stranded m 20.00 22.00 440.00
o.5.50mm² TW Cu. Wire Stranded m 10.00 22.00 220.00
p.One gang switch set 3.00 90.00 270.00
q.Two gang switch set 3.00 120.00 360.00
r. Duplex C.O. grounding type, 15A, 250V set 8.00 410.00 3,280.00
Sub - Total for C P 24,518.00
D. Estimated Direct Cost (EDC) (A+B+C) P 27,477.18
E. Direct Unit Cost (D/QTY) 27,477.18
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 4,121.58
G. Contractor's Profit (CP) 10.00% of D 2,747.72
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 2,060.79
I. Total Item Cost (D+F+G+H) 36,407.26
J. Total Unit Cost (I/QTY) 36,407.26
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : SPL-I Learning Center Accessories

Output per Hour :

Quantity : 1.00 l.s.

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 8.00 P 68.75 550.00

b. Skilled Labor 2 8.00 52.50 840.00
C. Unskilled Labor 4 8.00 40.63 1,300.16

Sub - Total for A P 2,690.16

No. of
Name and Capacity No. of Units Hours Rate / Hour Amount
B. Equipment

Minor Tools (10% of Labor Cost) 269.02

Sub - Total for B P 269.02

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Wooden Kids Table (6-seaters) sets 5.00 5,000.00 25,000.00

b. Tables sets 1.00 3,750.00 3,750.00
c. Blackboard 18"x24" sets 2.00 800.00 1,600.00
d. Monoblocks pc 10.00 460.00 4,600.00
e. Shoe Rack sets 4.00 2,500.00 10,000.00
f. Cabinets sets 3.00 3,000.00 9,000.00
g. Sink Cabinet sets 2.00 1,500.00 3,000.00

Sub - Total for C P 56,950.00

D. Estimated Direct Cost (EDC) (A+B+C) P 59,909.18
E. Direct Unit Cost (D/QTY) 59,909.18
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 8,986.38
G. Contractor's Profit (CP) 10.00% of D 5,990.92
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 4,493.19
I. Total Item Cost (D+F+G+H) 79,379.66
J. Total Unit Cost (I/QTY) 79,379.66
 DETAILED UNIT PRICE ANALYSIS ( DUPA )

Project Name: : Construction of Multi-Purpose Learning Center

Location: : Sitio Crossing, Kapimpilan, Midsayap
Limit :
Item No. & Description : SPL-II Panolong

Output per Hour :

Quantity : 1.00 l.s.

No. of
DESCRIPTION No. of Person Rate / Hour Amount
Hours
A. Labor

a. Construction Foreman 1 24.00 P 68.75 1,650.00

b. Skilled Labor 1 24.00 52.50 1,260.00
C. Unskilled Labor 2 24.00 40.63 1,950.24

Sub - Total for A P 4,860.24

No. of
Name and Capacity No. of Units Hours Rate / Hour Amount
B. Equipment

Minor Tools (10% of Labor Cost) 486.02

Sub - Total for B P 486.02

Name and Specification of Materials Unit Quantity Unit Cost Amount
C. Materials

a. Rectangular Hollow Steel sets 5.00 950.00 4,750.00

b. Plain Sheet sets 1.00 600.00 600.00

Sub - Total for C P 5,350.00

D. Estimated Direct Cost (EDC) (A+B+C) P 10,696.26
E. Direct Unit Cost (D/QTY) 10,696.26
F. Overhead, Contingencies and Miscellaneous (OCM) 15.00% of D 1,604.44
G. Contractor's Profit (CP) 10.00% of D 1,069.63
H. Value Added Tax (VAT) & ARMM Tax 6% of (D + F + G) 802.22
I. Total Item Cost (D+F+G+H) 14,172.55
J. Total Unit Cost (I/QTY) 14,172.55