DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 800(5)a Provision of Field Office for the Engineer (Rental Basis)
Unit of Measurement : mo
Output : 1

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

A. Labor

Sub - Total for A

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

B. Equipment

a. 40 footer Container Van with ACU,

1 1.00 26,000.00 26,000.00
furnished and maintained

Sub - Total for B 26,000.00

C. Total (A + B) 26,000.00
D. Output = 1 mo
E. Direct Unit Cost (C ÷ D) 26,000.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

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

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

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

Unit of Measurement : ea
Output : 1

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

A. Labor

a. Construction Foreman 1 4.00 100.36 401.44

b. Skilled Laborer 1 4.00 73.01 292.04
c. Unskilled Laborer 1 4.00 56.27 225.08

Sub - Total for A 918.56

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

B. Equipment

91.86
Minor Tools (10% of labor cost)

Sub - Total for B 91.86

C. Total (A + B) 1,010.42
D. Output = 1 ea
E. Direct Unit Cost (C ÷ D) 1,010.42

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 8' x 8' Tarpaulin ft2 64.00 20.00 1,280.00

b. Good Lumber (Frames) bd-ft 48.00 38.44 1,845.12
c. Assorted Common Working Nails kg 1.00 57.22 57.22

Sub - Total for F 3,182.34

G. Direct Unit Cost (E + F) 4,192.76
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 503.13
I. Contractor's Profit (CP) 8% of G 335.42
J. Value Added Tax (VAT) 5% of (G + H + I) 251.57
K. Total Unit Cost (G + H + I + J) 5,282.87
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : II.7 Occupational Safety and Health (15 CL)

Unit of Measurement : mo
Output : 1

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

A. Labor

a. Part Time Safety Officer 1 14.00 584.08 8,177.12

Sub - Total for A 8,177.12

Name and Capacity Unit Quantity Daily Rate Amount (PhP)

B. Equipment

Sub - Total for B

C. Total (A + B) 8,177.12
D. Output = 1 mo.
E. Direct Unit Cost (C ÷ D) 8,177.12

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

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

Personal Protective Equipment(PPE)

a. Safety Helmet man-days 16,874.00 0.25 4,218.50
b. Safety Shoes man-days 16,874.00 2.77 46,740.98
c. Safety Gloves man-days 16,874.00 7.67 129,423.58

Signages and Barricades

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

Sub - Total for F 187,289.10

G. Direct Unit Cost (E + F) 195,466.22
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 15,637.30
J. Value Added Tax (VAT) 5% of (G + H + I) 10,555.18
K. Total Unit Cost (G + H + I + J) 221,658.69
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : II.7 Occupational Safety and Health (12 CL)

Unit of Measurement : mo
Output : 1

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

A. Labor

a. Part Time Safety Officer 1 13.00 584.08 7,593.04

Sub - Total for A 7,593.04

Name and Capacity Unit Quantity Daily Rate Amount (PhP)

B. Equipment

Sub - Total for B

C. Total (A + B) 7,593.04
D. Output = 1 mo.
E. Direct Unit Cost (C ÷ D) 7,593.04

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

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

Personal Protective Equipment(PPE)

a. Safety Helmet man-days 14,916.00 0.25 3,729.00
b. Safety Shoes man-days 14,916.00 2.77 41,317.32
c. Safety Gloves man-days 14,916.00 7.67 114,405.72

Signages and Barricades

a. PPE Signage (4' x 8') set 1.00 506.37 506.37
b. Safety First (4' x 4') set 1.00 270.87 270.87
c. Warning Signs (2' x 3') sets 34.00 123.68 4,205.12
d. Caution Tape, 100ft roll 1.00 800.00 800.00

Sub - Total for F 166,234.40

G. Direct Unit Cost (E + F) 173,827.44
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 13,906.20
J. Value Added Tax (VAT) 5% of (G + H + I) 9,386.68
K. Total Unit Cost (G + H + I + J) 197,120.32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : II.7 Occupational Safety and Health (9 CL)

Unit of Measurement : mo
Output : 1

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

A. Labor

a. Part Time Safety Officer 1 12.00 584.08 7,008.96

Sub - Total for A 7,008.96

Name and Capacity Unit Quantity Daily Rate Amount (PhP)

B. Equipment

Sub - Total for B

C. Total (A + B) 7,008.96
D. Output = 1 mo.
E. Direct Unit Cost (C ÷ D) 7,008.96

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

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

Personal Protective Equipment(PPE)

a. Safety Helmet man-days 13,068.00 0.25 3,267.00
b. Safety Shoes man-days 13,068.00 2.77 36,198.36
c. Safety Gloves man-days 13,068.00 7.67 100,231.56

Signages and Barricades

a. PPE Signage (4' x 8') set 1.00 506.37 506.37
b. Safety First (4' x 4') set 1.00 270.87 270.87
c. Warning Signs (2' x 3') sets 31.00 123.68 3,834.08
d. Caution Tape, 100ft roll 1.00 800.00 800.00

Sub - Total for F 146,108.24

G. Direct Unit Cost (E + F) 153,117.20
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 12,249.38
J. Value Added Tax (VAT) 5% of (G + H + I) 8,268.33
K. Total Unit Cost (G + H + I + J) 173,634.90
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : II.7 Occupational Safety and Health (6 CL)

Unit of Measurement : mo
Output : 1

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

A. Labor

a. Part Time Safety Officer 1 10.00 584.08 5,840.80

Sub - Total for A 5,840.80

Name and Capacity Unit Quantity Daily Rate Amount (PhP)

B. Equipment

Sub - Total for B

C. Total (A + B) 5,840.80
D. Output = 1 mo.
E. Direct Unit Cost (C ÷ D) 5,840.80

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

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

Personal Protective Equipment(PPE)

a. Safety Helmet man-days 9,922.00 0.25 2,480.50
b. Safety Shoes man-days 9,922.00 2.77 27,483.94
c. Safety Gloves man-days 9,922.00 7.67 76,101.74

Signages and Barricades

a. PPE Signage (4' x 8') set 1.00 506.37 506.37
b. Safety First (4' x 4') set 1.00 270.87 270.87
c. Warning Signs (2' x 3') sets 29.00 123.68 3,586.72
d. Caution Tape, 100ft roll 1.00 800.00 800.00

Sub - Total for F 112,230.14

G. Direct Unit Cost (E + F) 118,070.94
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 9,445.68
J. Value Added Tax (VAT) 5% of (G + H + I) 6,375.83
K. Total Unit Cost (G + H + I + J) 133,892.45
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : II.7 Occupational Safety and Health (3 CL)

Unit of Measurement : mo
Output : 1

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

A. Labor

a. Part Time Safety Officer 1 8.00 584.08 4,672.64

Sub - Total for A 4,672.64

Name and Capacity Unit Quantity Daily Rate Amount (PhP)

B. Equipment

Sub - Total for B

C. Total (A + B) 4,672.64
D. Output = 1 mo.
E. Direct Unit Cost (C ÷ D) 4,672.64

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

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

Personal Protective Equipment(PPE)

a. Safety Helmet man-days 7,832.00 0.25 1,958.00
b. Safety Shoes man-days 7,832.00 2.77 21,694.64
c. Safety Gloves man-days 7,832.00 7.67 60,071.44

Signages and Barricades

a. PPE Signage (4' x 8') set 1.00 506.37 506.37
b. Safety First (4' x 4') set 1.00 270.87 270.87
c. Warning Signs (2' x 3') sets 17.00 123.68 2,102.56
d. Caution Tape, 100ft roll 1.00 800.00 800.00

Sub - Total for F 88,403.88

G. Direct Unit Cost (E + F) 93,076.52
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 7,446.12
J. Value Added Tax (VAT) 5% of (G + H + I) 5,026.13
K. Total Unit Cost (G + H + I + J) 105,548.77
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : II.9 Mobilization/Demobilization (15 CL)

Unit of Measurement : l.s.
Output : 1

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

A. Labor

Sub - Total for A -

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

B. Equipment

191,307.32
a. Mobilization/ Demobilization (0.75% of Civil Works)

Sub - Total for B 191,307.32

C. Total (A + B) 191,307.32
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 191,307.32

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

G. Direct Unit Cost (E + F) 191,307.32

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 15,304.59
J. Value Added Tax (VAT) 5% of (G + H + I) 10,330.60
K. Total Unit Cost (G + H + I + J) 216,942.50
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : II.9 Mobilization/Demobilization (12 CL)

Unit of Measurement : l.s.
Output : 1

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

A. Labor

Sub - Total for A -

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

B. Equipment

166,546.33
a. Mobilization/ Demobilization (0.75% of Civil Works)

Sub - Total for B 166,546.33

C. Total (A + B) 166,546.33
D. Output = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 166,546.33

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

G. Direct Unit Cost (E + F) 166,546.33

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 13,323.71
J. Value Added Tax (VAT) 5% of (G + H + I) 8,993.50
K. Total Unit Cost (G + H + I + J) 188,863.54
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : II.9 Mobilization/Demobilization (9 CL)

Unit of Measurement : l.s.
Output : 1

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

A. Labor

Sub - Total for A -

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

B. Equipment

138,501.39
a. Mobilization/ Demobilization (0.75% of Civil Works)

Sub - Total for B 138,501.39

C. Total (A + B) 138,501.39
D. Output = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 138,501.39

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

G. Direct Unit Cost (E + F) 138,501.39

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 11,080.11
J. Value Added Tax (VAT) 5% of (G + H + I) 7,479.08
K. Total Unit Cost (G + H + I + J) 157,060.58
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : II.9 Mobilization/Demobilization (6 CL)

Unit of Measurement : l.s.
Output : 1

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

A. Labor

Sub - Total for A -

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

B. Equipment

77,155.07
a. Mobilization/ Demobilization (0.75% of Civil Works)

Sub - Total for B 77,155.07

C. Total (A + B) 77,155.07
D. Output = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 77,155.07

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

G. Direct Unit Cost (E + F) 77,155.07

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 6,172.41
J. Value Added Tax (VAT) 5% of (G + H + I) 4,166.37
K. Total Unit Cost (G + H + I + J) 87,493.85
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : II.9 Mobilization/Demobilization (3 CL)

Unit of Measurement : l.s.
Output : 1

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

A. Labor

Sub - Total for A -

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

B. Equipment

54,219.25
a. Mobilization/ Demobilization (0.75% of Civil Works)

Sub - Total for B 54,219.25

C. Total (A + B) 54,219.25
D. Output = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 54,219.25

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

G. Direct Unit Cost (E + F) 54,219.25

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 8% of G 4,337.54
J. Value Added Tax (VAT) 5% of (G + H + I) 2,927.84
K. Total Unit Cost (G + H + I + J) 61,484.63
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m3
Output per hour : 20.00

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Unskilled Laborer 3 1.00 56.27 168.81

Sub - Total for A 269.17

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

B. Equipment

a. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00

b. Dump Truck (12 yd ) 3
2 1.00 1,420.00 2,840.00
Minor Tools (10% of Labor Cost) 26.92

Sub - Total for B 4,403.92

C. Total (A + B) 4,673.09
D. Output per Hour = 20.00 m3
E. Direct Unit Cost (C ÷ D) 233.65

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Sub - Total for F

G. Direct Unit Cost (E + F) 233.65
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 28.04
I. Contractor's Profit (CP) 8% of G 18.69
J. Value Added Tax (VAT) 5% of (G + H + I) 14.02
K. Total Unit Cost (G + H + I + J) 294.40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m3
Output per hour : 9.84

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Unskilled Laborer 3 1.00 56.27 168.81

Sub - Total for A 269.17

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

B. Equipment

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

b. Backhoe (0.80 m3) 1 0.75 1,537.00 1,152.75
Minor Tools (10% of Labor Cost) 26.92

Sub - Total for B 1,271.92

C. Total (A + B) 1,541.09
D. Output per Hour = 9.84 m3
E. Direct Unit Cost (C ÷ D) 156.61

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

G. Direct Unit Cost (E + F) 156.61

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 18.79
I. Contractor's Profit (CP) 8% of G 12.53
J. Value Added Tax (VAT) 5% of (G + H + I) 9.40
K. Total Unit Cost (G + H + I + J) 197.33
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m3
Output per hour : 9.84

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Unskilled Laborer 3 1.00 56.27 168.81

Sub - Total for A 269.17

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

B. Equipment

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

b. Backhoe (0.80 m3) 1 0.75 1,537.00 1,152.75
Minor Tools (10% of Labor Cost) 26.92

Sub - Total for B 1,271.92

C. Total (A + B) 1,541.09
D. Output per Hour = 1.00 m3
E. Direct Unit Cost (C ÷ D) 156.61

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Embankment Materials m3 1.25 290.63 363.29

(w/ 25% Shrinkage Factor)

Sub - Total for F 363.29

G. Direct Unit Cost (E + F) 519.90
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 62.39
I. Contractor's Profit (CP) 8% of G 41.59
J. Value Added Tax (VAT) 5% of (G + H + I) 31.19
K. Total Unit Cost (G + H + I + J) 655.08
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m3
Output per hour : 1.20

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Unskilled Laborer 3 1.00 56.27 168.81

Sub - Total for A 269.17

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

B. Equipment

a. Plate Compactor 1 0.50 123.00 61.50

Minor Tools (10% of Labor Cost) 26.92

Sub - Total for B 88.42

C. Total (A + B) 357.59
D. Output per Hour = 1.20 m3
E. Direct Unit Cost (C ÷ D) 297.99

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Gravel Bedding (G1) m3 1.05 614.02 644.72

(w/ 5% Shrinkage Factor)

Sub - Total for F 644.72

G. Direct Unit Cost (E + F) 942.71
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 113.13
I. Contractor's Profit (CP) 8% of G 75.42
J. Value Added Tax (VAT) 5% of (G + H + I) 56.56
K. Total Unit Cost (G + H + I + J) 1,187.81
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days)

Unit of Measurement : m3
Output per hour : 3.72

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 2 1.00 73.01 146.02
b. Unskilled Laborer 6 1.00 56.27 337.62

Sub - Total for A 584.00

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

B. Equipment

a. Concrete Vibrator 2 1.00 91.25 182.50

b. Pumpcrete 1 0.27 2,076.00 560.52
Minor Tools (10% of Labor Cost) 58.40

Sub - Total for B 801.42

C. Total (A + B) 1,385.42
D. Output per Hour = 3.72 m3
E. Direct Unit Cost (C ÷ D) 372.42

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Ready Mix, Class A, 28 days m3 1.00 3,285.00 3,285.00

Sub - Total for F 3,285.00

G. Direct Unit Cost (E + F) 3,657.42
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 438.89
I. Contractor's Profit (CP) 8% of G 292.59
J. Value Added Tax (VAT) 5% of (G + H + I) 219.45
K. Total Unit Cost (G + H + I + J) 4,608.36
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 901(1) Lean Concrete ( for manual mixing)

Unit of Measurement : m3
Output per hour : 0.357

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
b. Unskilled Laborer 4 1.00 56.27 225.08

Sub - Total for A 398.45

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

B. Equipment

a. One Bagger Mixer 1 1.00 172.00 172.00

Minor Tools (10% of Labor Cost) 39.85

Sub - Total for B 211.85

C. Total (A + B) 610.30
D. Output per Hour = 0.357 m3
E. Direct Unit Cost (C ÷ D) 1,709.51

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Gravel m3 1.00 641.75 641.75

b. Sand m 3
0.50 369.43 184.72
c. Portland Cement bags 6.00 217.50 1,305.00

Sub - Total for F 2,131.47

G. Direct Unit Cost (E + F) 3,840.97
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 460.92
I. Contractor's Profit (CP) 8% of G 307.28
J. Value Added Tax (VAT) 5% of (G + H + I) 230.46
K. Total Unit Cost (G + H + I + J) 4,839.63
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 902(1)a1 Reinforcing Steel of Reinforced Concrete Structures for Two-Storey, Grade 40
Unit of Measurement : kg
Output per hour : 129.094

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 3 1.00 73.01 219.03
c. Unskilled Laborer 12 1.00 56.27 675.24

Sub - Total for A 994.63

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

B. Equipment

a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75
Minor Tools (10% of Labor Cost) 99.46

Sub - Total for B 385.09

C. Total (A + B) 1,379.72
D. Output per Hour = 129.094 kg
E. Direct Unit Cost (C ÷ D) 10.69

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Deformed Reinforcing Steel kg 1.00 34.22 34.22

Grade
b. #16 60/GradeIron
Galvanized 40 Wire kg 0.015 63.50 0.95
c. Consumables (5% of Materials Cost) 1.76

Sub - Total for F 36.93

G. Direct Unit Cost (E + F) 47.62
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 5.71
I. Contractor's Profit (CP) 8% of G 3.81
J. Value Added Tax (VAT) 5% of (G + H + I) 2.86
K. Total Unit Cost (G + H + I + J) 60.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m2
Output per hour : 4.5

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

A. Labor
Installation
a. Construction Foreman 1 1.00 100.36 100.36
b. Skilled Laborer 4 1.00 73.01 292.04
c. Unskilled Laborer 6 1.00 56.27 337.62
Stripping
a. Construction Foreman 1 0.56 100.36 56.20
b. Unskilled Laborer 6 0.56 56.27 189.07
Sub - Total for A 975.29

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

B. Equipment

Area = 205.01 m2
a. H-Frame 1.7 m x 1.2m, set 40 14.00 6.08 3,404.80
2 pcs H-frames
4 pcs diagonal cross braces
4 pcs horizontal braces
8 pcs joint pins
b. Shoring Jack, 3.8 m full extension 62 14.00 4.50 3,906.00
c. Adjustable U-head Jack, 0.6m 80 14.00 0.85 952.00
d. Adjustable Base Jack, 0.6m 80 14.00 0.85 952.00
e. 1-1/2" GI Pipe x 6.0 m 62 14.00 2.50 2,170.00
f. 1-1/2" GI Pipe x 3.0 m 16 14.00 1.25 280.00
g. 1-1/2" GI Pipe x 4.0 m 32 14.00 1.75 784.00
h. 1-1/2" GI Pipe x 1.0 m 216 14.00 0.50 1,512.00
i. Tie Rod x 0.60m 278 14.00 1.00 3,892.00
j. Round Wing Nut 558 14.00 0.15 1,171.80

Sub - Total for B 19,024.60

C. Sub-Total for C (B/Area) 92.80
D. Output per Hour = 4.5 m²
E. Direct Unit Cost (A ÷ C)/D 309.53

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

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

c. Good Lumber - 3 uses bd ft 4.727 38.44 60.57
b. Consumables (5% of Materials Cost) 9.32

Sub - Total for F 195.67

G. Direct Unit Cost (E + F) 505.20
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 60.62
I. Contractor's Profit (CP) 8% of G 40.42
J. Value Added Tax (VAT) 5% of (G + H + I) 30.31
K. Total Unit Cost (G + H + I + J) 636.56
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1052(29) Micro Piles in Drilled Holes, 0.2m Ø (Ordinary Soil Condition)
Unit of Measurement : m
Output per hour : 3.00

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

A. Labor
Installation
a. Construction Foreman 1 1.00 100.36 100.36
b. Skilled Laborer 5 1.00 73.01 365.05
c. Unskilled Laborer 6 1.00 56.27 337.62
Fabrication of Cage Bar
a. Construction Foreman 4 0.25 100.36 100.36
b. Unskilled Laborer 8 0.25 56.27 112.54
Sub - Total for A 1,015.93
Hourly Rental
Name and Capacity Quantity No. of Day/s Amount (PhP)
Rate
B. Equipment

a. Drill Rig, Mechanical Rotary 1 0.74 3,932.00 2,909.68

b. Truck Mounted Crane (25T) 1 0.95 1,631.00 1,549.45
c. Bar Bender 1 0.04 351.50 12.33
d. Bar Cutter 1 0.04 219.75 8.79
e. Bentonite Mixer 1 0.50 173.00 86.50
f. Bentonite Bin 1 0.50 280.00 140.00
g. Water Pump 1 0.50 123.38 61.69
h.Water Truck 1 0.50 2,450.00 1,225.00
i. Welding Machine 1 0.50 371.00 185.50
j. Tremie Pipe Set 1 0.24 320.00 76.80
k. SPT & Desanding Machine 1 0.24 559.00 134.16
l. Tower Light 1 0.50 543.50 271.75
m. Minor Tools (10% of Labor Cost) 101.59

Sub - Total for B 6,763.24

C. Total (A + B) 7,779.17
D. Output per Hour = 3.00 m.
E. Direct Unit Cost (C ÷ D) 2,593.06

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Ready Mix (Class A, 3000psi) m3 0.033 3,285.00 36.11

b. Reinforced Steel Bar* kg 12.626 34.22 432.06
c. Welding Rod (1kg/2000kg of RSB) kg 0.006 86.36 0.52
d. Miscellaneous (3% of Materials, Bentonite & etc.) 14.06

Sub - Total for F 482.75

G. Direct Unit Cost (E + F) 3,075.81
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 369.10
I. Contractor's Profit (CP) 8% of G 246.06
J. Value Added Tax (VAT) 5% of (G + H + I) 184.55
K. Total Unit Cost (G + H + I + J) 3,875.52
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : L
Output per hour : 5.40

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 2 1.00 56.27 112.54

Sub - Total for A 285.91

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

B. Equipment

Minor Tools (10% of Labor Cost) 28.59

Sub - Total for B 28.59

C. Total (A + B) 314.50
D. Output per Hour = 5.40 L
E. Direct Unit Cost (C ÷ D) 58.24

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Soil Poisoning L 1.00 320.00 320.00

Sub - Total for F 320.00

G. Direct Unit Cost (E + F) 378.24
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 45.39
I. Contractor's Profit (CP) 8% of G 30.26
J. Value Added Tax (VAT) 5% of (G + H + I) 22.69
K. Total Unit Cost (G + H + I + J) 476.58
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1046(2)a1 100mm CHB Non-Load Bearing (including Reinforcing Steel)
Unit of Measurement : m2
Output per hour : 3.825

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 2 1.00 73.01 146.02
c. Unskilled Laborer 3 1.00 56.27 168.81

Sub - Total for A 415.19

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

B. Equipment

a. One-bagger mixer 1 1.00 172.00 172.00

Minor Tools (10% of Labor Cost) 41.52

Sub - Total for B 213.52

C. Total (A + B) 628.71
D. Output per Hour = 3.825 m2
E. Direct Unit Cost (C ÷ D) 164.37

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 100 mm thk CHB (Non-Load Bearing) pc 13.00 8.11 105.43

b. Cement bag 0.525 217.50 114.19
c. Sand cu.m 0.04 369.43 16.25
d. Reinforcing Steel kg 3.24 34.22 110.87
e. #16 Tie wire kg 0.05 63.50 3.18

Sub - Total for F 349.92

G. Direct Unit Cost (E + F) 514.29
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 61.71
I. Contractor's Profit (CP) 8% of G 41.14
J. Value Added Tax (VAT) 5% of (G + H + I) 30.86
K. Total Unit Cost (G + H + I + J) 648.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1046(2)a2 150mm CHB Non-Load Bearing (including Reinforcing Steel)
Unit of Measurement : m2
Output per hour : 3.18

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 2 1.00 73.01 146.02
c. Unskilled Laborer 3 1.00 56.27 168.81

Sub - Total for A 415.19

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

B. Equipment

a. One-bagger mixer 1 1.00 172.00 172.00

Minor Tools (10% of Labor Cost) 41.52

Sub - Total for B 213.52

C. Total (A + B) 628.71
D. Output per Hour = 3.180 m2
E. Direct Unit Cost (C ÷ D) 197.71

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 150 mm thk CHB (Non-Load Bearing) pc 13.00 9.80 127.40

b. Cement bag 1.500 217.50 326.25
c. Sand cu.m 0.04 369.43 16.25
d. Reinforcing Steel kg 3.24 34.22 110.87
e. #16 Tie wire kg 0.05 63.50 3.18

Sub - Total for F 583.95

G. Direct Unit Cost (E + F) 781.66
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 93.80
I. Contractor's Profit (CP) 8% of G 62.53
J. Value Added Tax (VAT) 5% of (G + H + I) 46.90
K. Total Unit Cost (G + H + I + J) 984.89
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1010(4) Wooden Doors (for 15 Classrooms)

Unit of Measurement : l.s.
Output : 1

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

A. Labor

a. Construction Foreman 1 368.81 100.36 37,014.02

b. Skilled Laborer 1 368.81 73.01 26,927.00
c. Unskilled Laborer 1 368.81 56.27 20,753.08

Sub - Total for A 84,694.10

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

B. Equipment

Minor Tools (10% of Labor Cost) 8,469.41

Sub - Total for B 8,469.41

C. Total (A + B) 93,163.51
D. Output per Hour = 1.0 l.s.
E. Direct Unit Cost (C ÷ D) 93,163.51

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Door Frames and Jambs set 57.00 2,000.00 114,000.00

b. Wooden Panel Door sq.m. 64.80 4,478.57 290,211.34
c. Hollow Core Flush Type/Louver Door/Bar Door sq.m. 33.30 890.71 29,660.64

Sub - Total for F 433,871.98

G. Direct Unit Cost (E + F) 527,035.49
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 63,244.26
I. Contractor's Profit (CP) 8% of G 42,162.84
J. Value Added Tax (VAT) 5% of (G + H + I) 31,622.13
K. Total Unit Cost (G + H + I + J) 664,064.72

PART C - Finishing and other Civil Works

 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1010(4) Wooden Doors (for 12 Classrooms)

Unit of Measurement : l.s.
Output : 1

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

A. Labor

a. Construction Foreman 1 320.81 100.36 32,196.74

b. Skilled Laborer 1 320.81 73.01 23,422.52
c. Unskilled Laborer 1 320.81 56.27 18,052.12

Sub - Total for A 73,671.38

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

B. Equipment

Minor Tools (10% of Labor Cost) 7,367.14

Sub - Total for B 7,367.14

C. Total (A + B) 81,038.52
D. Output per Hour = 1.0 l.s.
E. Direct Unit Cost (C ÷ D) 81,038.52

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Door Frames and Jambs set 51.00 2,000.00 102,000.00

b. Wooden Panel Door sq.m. 51.84 4,478.57 232,169.07
c. Hollow Core Flush Type/Louver Door/Bar Door sq.m. 33.30 890.71 29,660.64

Sub - Total for F 363,829.71

G. Direct Unit Cost (E + F) 444,868.23
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 53,384.19
I. Contractor's Profit (CP) 8% of G 35,589.46
J. Value Added Tax (VAT) 5% of (G + H + I) 26,692.09
K. Total Unit Cost (G + H + I + J) 560,533.97

PART C - Finishing and other Civil Works

 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1010(4) Wooden Doors (for 9 Classrooms)

Unit of Measurement : l.s.
Output : 1

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

A. Labor

a. Construction Foreman 1 272.81 100.36 27,379.46

b. Skilled Laborer 1 272.81 73.01 19,918.04
c. Unskilled Laborer 1 272.81 56.27 15,351.16

Sub - Total for A 62,648.66

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

B. Equipment

Minor Tools (10% of Labor Cost) 6,264.87

Sub - Total for B 6,264.87

C. Total (A + B) 68,913.53
D. Output per Hour = 1.0 l.s.
E. Direct Unit Cost (C ÷ D) 68,913.53

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Door Frames and Jambs set 45.00 2,000.00 90,000.00

b. Wooden Panel Door sq.m. 38.88 4,478.57 174,126.80
c. Hollow Core Flush Type/Louver Door/Bar Door sq.m. 33.30 890.71 29,660.64

Sub - Total for F 293,787.44

G. Direct Unit Cost (E + F) 362,700.97
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 43,524.12
I. Contractor's Profit (CP) 8% of G 29,016.08
J. Value Added Tax (VAT) 5% of (G + H + I) 21,762.06
K. Total Unit Cost (G + H + I + J) 457,003.23

PART C - Finishing and other Civil Works

 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1010(4) Wooden Doors (for 6 Classrooms)

Unit of Measurement : l.s.
Output : 1

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

A. Labor

a. Construction Foreman 1 177.91 100.36 17,854.67

b. Skilled Laborer 1 177.91 73.01 12,988.93
c. Unskilled Laborer 1 177.91 56.27 10,010.78

Sub - Total for A 40,854.38

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

B. Equipment

Minor Tools (10% of Labor Cost) 4,085.44

Sub - Total for B 4,085.44

C. Total (A + B) 44,939.82
D. Output per Hour = 1.0 l.s.
E. Direct Unit Cost (C ÷ D) 44,939.82

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Door Frames and Jambs set 29.00 2,000.00 58,000.00

b. Wooden Panel Door sq.m. 25.92 4,478.57 116,084.53
c. Hollow Core Flush Type/Louver Door/Bar Door sq.m. 21.09 890.71 18,785.07

Sub - Total for F 192,869.61

G. Direct Unit Cost (E + F) 237,809.43
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 28,537.13
I. Contractor's Profit (CP) 8% of G 19,024.75
J. Value Added Tax (VAT) 5% of (G + H + I) 14,268.57
K. Total Unit Cost (G + H + I + J) 299,639.88

PART C - Finishing and other Civil Works

 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1010(4) Wooden Doors (for 3 Classrooms)

Unit of Measurement : l.s.
Output : 1

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

A. Labor

a. Construction Foreman 1 129.91 100.36 13,037.39

b. Skilled Laborer 1 129.91 73.01 9,484.45
c. Unskilled Laborer 1 129.91 56.27 7,309.82

Sub - Total for A 29,831.66

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

B. Equipment

Minor Tools (10% of Labor Cost) 2,983.17

Sub - Total for B 2,983.17

C. Total (A + B) 32,814.83
D. Output per Hour = 1.0 l.s.
E. Direct Unit Cost (C ÷ D) 32,814.83

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Door Frames and Jambs set 23.00 2,000.00 46,000.00

b. Wooden Panel Door sq.m. 12.96 4,478.57 58,042.27
c. Hollow Core Flush Type/Louver Door/Bar Door sq.m. 21.09 890.71 18,785.07

Sub - Total for F 122,827.34

G. Direct Unit Cost (E + F) 155,642.17
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 18,677.06
I. Contractor's Profit (CP) 8% of G 12,451.37
J. Value Added Tax (VAT) 5% of (G + H + I) 9,338.53
K. Total Unit Cost (G + H + I + J) 196,109.13

PART C - Finishing and other Civil Works

 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions)
Unit of Measurement : set
Output : 1.00

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

A. Labor

a. Construction Foreman 1 2.00 100.36 200.72

b. Skilled Laborer 1 2.00 73.01 146.02
c. Unskilled Laborer 1 2.00 56.27 112.54

Sub - Total for A 459.28

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

B. Equipment

Minor Tools (10% of Labor Cost) 45.93

Sub - Total for B 45.93

C. Total (A + B) 505.21
D. Output = 1 set
E. Direct Unit Cost (C ÷ D) 505.21

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Door Jambs set 1.00 2,000.00 2,000.00

b. Consumables (5% of Materials Cost) 100.00

Sub - Total for F 2,100.00

G. Direct Unit Cost (E + F) 2,605.21
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 312.62
I. Contractor's Profit (CP) 8% of G 208.42
J. Value Added Tax (VAT) 5% of (G + H + I) 156.31
K. Total Unit Cost (G + H + I + J) 3,282.56
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m2
Output per hour : 0.36

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of Labor Cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 0.36 m2
E. Direct Unit Cost (C ÷ D) 701.68

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Wooden Panel Door m2 1.00 4,478.57 4,478.57

Sub - Total for F 4,478.57

G. Direct Unit Cost (E + F) 5,180.25
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 621.63
I. Contractor's Profit (CP) 8% of G 414.42
J. Value Added Tax (VAT) 5% of (G + H + I) 310.81
K. Total Unit Cost (G + H + I + J) 6,527.11
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1010(2)a Hollow Core Flush Door

Unit of Measurement : m2
Output per hour : 0.32

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of Labor Cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 0.32 m2
E. Direct Unit Cost (C ÷ D) 789.39

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Hollow Core Flush Door m2 1.00 890.71 890.71

Sub - Total for F 890.71

G. Direct Unit Cost (E + F) 1,680.10
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 201.61
I. Contractor's Profit (CP) 8% of G 134.41
J. Value Added Tax (VAT) 5% of (G + H + I) 100.81
K. Total Unit Cost (G + H + I + J) 2,116.92
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m2
Output per hour : 0.27

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of Labor Cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 0.27 m2
E. Direct Unit Cost (C ÷ D) 935.57

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Jalousie Window (Glass) m2 1.00 650.00 650.00

b. Consumables (3% of Materials Cost) 19.50

Sub - Total for F 669.50

G. Direct Unit Cost (E + F) 1,605.07
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 192.61
I. Contractor's Profit (CP) 8% of G 128.41
J. Value Added Tax (VAT) 5% of (G + H + I) 96.30
K. Total Unit Cost (G + H + I + J) 2,022.39
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1005(1) Steel Casement Window

Unit of Measurement : m2
Output per hour : 0.18

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

a. Welding Machine 1 0.25 391.00 97.75

Minor Tools (10% of Labor Cost) 22.96

Sub - Total for B 120.71

C. Total (A + B) 350.35
D. Output per Hour = 0.18 m2
E. Direct Unit Cost (C ÷ D) 1,946.41

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Steel Casement Window m2 1.00 1,769.23 1,769.23

b. Consumables (5% of Materials Cost) 88.46

Sub - Total for F 1,857.69

G. Direct Unit Cost (E + F) 3,804.10
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 456.49
I. Contractor's Profit (CP) 8% of G 304.33
J. Value Added Tax (VAT) 5% of (G + H + I) 228.25
K. Total Unit Cost (G + H + I + J) 4,793.17

PART C - Finishing and other Civil Works

 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m2
Output per hour : 1.6

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

a. Welding Machine 1 0.25 391.00 97.75

Minor Tools (10% of Labor Cost) 22.96

Sub - Total for B 120.71

C. Total (A + B) 350.35
D. Output per Hour = 1.6 m2
E. Direct Unit Cost (C ÷ D) 218.97

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 12 mm x 12 mm square bar kg 12.56 57.33 720.06

b. 25 x 4 mm flat bar kg 2.08 57.33 119.25
c. Consumables (3% of Materials Cost) 25.18

Sub - Total for F 864.49

G. Direct Unit Cost (E + F) 1,083.46
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 130.02
I. Contractor's Profit (CP) 8% of G 86.68
J. Value Added Tax (VAT) 5% of (G + H + I) 65.01
K. Total Unit Cost (G + H + I + J) 1,365.16

PART C - Finishing and other Civil Works

 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1004(2)a Lockset

Unit of Measurement : set
Output : 1.00

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

A. Labor

(Labor cost for these items are to be considered/included in the installation of doors, windows, and other fabricated materials.)

Sub - Total for A

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

B. Equipment

Sub - Total for B

C. Total (A + B)
D. Output = 1.00 set
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Lockset set 1.00 1,500.00 1,500.00

Sub - Total for F 1,500.00

G. Direct Unit Cost (E + F) 1,500.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 180.00
I. Contractor's Profit (CP) 8% of G 120.00
J. Value Added Tax (VAT) 5% of (G + H + I) 90.00
K. Total Unit Cost (G + H + I + J) 1,890.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1004(2)g Hinges

Unit of Measurement : set
Output : 1.00

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

A. Labor

(Labor cost for these items are to be considered/included in the installation of doors, windows, and other fabricated materials.)

Sub - Total for A

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

B. Equipment

Sub - Total for B

C. Total (A + B)
D. Output = 1.00 set
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Hinges set 1.00 66.27 66.27

Sub - Total for F 66.27

G. Direct Unit Cost (E + F) 66.27
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 7.95
I. Contractor's Profit (CP) 8% of G 5.30
J. Value Added Tax (VAT) 5% of (G + H + I) 3.98
K. Total Unit Cost (G + H + I + J) 83.50
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003(9) Carpentry and Joinery Works (15CL)

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

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

A. Labor

Installation
a. Construction Foreman 1 45.00 100.36 4,516.20
b. Skilled Laborer 1 60.00 73.01 4,380.60
c. Unskilled Laborer 1 60.00 56.27 3,376.20

Sub - Total for A 12,273.00

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

B. Equipment

Minor Tools (10 % of Labor Cost) 1,227.30

Sub - Total for B 1,227.30

C. Sub - Total for C (B ÷ Area) 13,500.30
D. Output = 1.00 l.s.
E. Direct Unit Cost (A ÷ D) + C 13,500.30

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Blackboard set 15.000 3,100.00 46,500.00

Sub - Total for F 46,500.00

G. Direct Unit Cost (E + F) 60,000.30
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 7,200.04
I. Contractor's Profit (CP) 8% of G 4,800.02
J. Value Added Tax (VAT) 5% of (G + H + I) 3,600.02
K. Total Unit Cost (G + H + I + J) 75,600.38
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003(9) Carpentry and Joinery Works (12 CL)

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

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

A. Labor

Installation
a. Construction Foreman 1 36.00 100.36 3,612.96
b. Skilled Laborer 1 48.00 73.01 3,504.48
c. Unskilled Laborer 1 48.00 56.27 2,700.96

Sub - Total for A 9,818.40

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

B. Equipment

Minor Tools (10 % of Labor Cost) 981.84

Sub - Total for B 981.84

C. Sub - Total for C (B ÷ Area) 10,800.24
D. Output = 1.00 l.s.
E. Direct Unit Cost (A ÷ D) + C 10,800.24

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Blackboard set 12.000 3,100.00 37,200.00

Sub - Total for F 37,200.00

G. Direct Unit Cost (E + F) 48,000.24
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 5,760.03
I. Contractor's Profit (CP) 8% of G 3,840.02
J. Value Added Tax (VAT) 5% of (G + H + I) 2,880.01
K. Total Unit Cost (G + H + I + J) 60,480.30
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003(9) Carpentry and Joinery Works (9CL)

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

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

A. Labor

Installation
a. Construction Foreman 1 27.00 100.36 2,709.72
b. Skilled Laborer 1 36.00 73.01 2,628.36
c. Unskilled Laborer 1 36.00 56.27 2,025.72

Sub - Total for A 7,363.80

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

B. Equipment

Minor Tools (10 % of Labor Cost) 736.38

Sub - Total for B 736.38

C. Sub - Total for C (B ÷ Area) 8,100.18
D. Output = 1.00 l.s.
E. Direct Unit Cost (A ÷ D) + C 8,100.18

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Blackboard set 9.000 3,100.00 27,900.00

Sub - Total for F 27,900.00

G. Direct Unit Cost (E + F) 36,000.18
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 4,320.02
I. Contractor's Profit (CP) 8% of G 2,880.01
J. Value Added Tax (VAT) 5% of (G + H + I) 2,160.01
K. Total Unit Cost (G + H + I + J) 45,360.23
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003(9) Carpentry and Joinery Works (6CL)

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

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

A. Labor

Installation
a. Construction Foreman 1 18.00 100.36 1,806.48
b. Skilled Laborer 1 24.00 73.01 1,752.24
c. Unskilled Laborer 1 24.00 56.27 1,350.48

Sub - Total for A 4,909.20

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

B. Equipment

Minor Tools (10 % of Labor Cost) 490.92

Sub - Total for B 490.92

C. Sub - Total for C (B ÷ Area) 5,400.12
D. Output = 1.00 l.s.
E. Direct Unit Cost (A ÷ D) + C 5,400.12

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Blackboard set 6.000 3,100.00 18,600.00

Sub - Total for F 18,600.00

G. Direct Unit Cost (E + F) 24,000.12
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 2,880.01
I. Contractor's Profit (CP) 8% of G 1,920.01
J. Value Added Tax (VAT) 5% of (G + H + I) 1,440.01
K. Total Unit Cost (G + H + I + J) 30,240.15
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003(9) Carpentry and Joinery Works (3CL)

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

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

A. Labor

Installation
a. Construction Foreman 1 9.00 100.36 903.24
b. Skilled Laborer 1 12.00 73.01 876.12
c. Unskilled Laborer 1 12.00 56.27 675.24

Sub - Total for A 2,454.60

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

B. Equipment

Minor Tools (10 % of Labor Cost) 245.46

Sub - Total for B 245.46

C. Sub - Total for C (B ÷ Area) 2,700.06
D. Output = 1.00 l.s.
E. Direct Unit Cost (A ÷ D) + C 2,700.06

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Blackboard set 3.000 3,100.00 9,300.00

Sub - Total for F 9,300.00

G. Direct Unit Cost (E + F) 12,000.06
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 1,440.01
I. Contractor's Profit (CP) 8% of G 960.00
J. Value Added Tax (VAT) 5% of (G + H + I) 720.00
K. Total Unit Cost (G + H + I + J) 15,120.08
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1021(1)c Plain Cement Floor Finish with Floor Hardener
Unit of Measurement : m2
Output per hour : 5.95

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 3 1.00 56.27 168.81

Sub - Total for A 342.18

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

B. Equipment

Minor Tools (10% of Labor Cost) 34.22

Sub - Total for B 34.22

C. Total (A + B) 376.40
D. Output per Hour = 5.95 m2
E. Direct Unit Cost (C ÷ D) 63.26

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Cement bag 0.726 217.50 157.91

b. Sand m3 0.055 369.43 20.32
c. Floor Hardener bag 0.050 250.00 12.50

Sub - Total for F 190.72

G. Direct Unit Cost (E + F) 253.98
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 30.48
I. Contractor's Profit (CP) 8% of G 20.32
J. Value Added Tax (VAT) 5% of (G + H + I) 15.24
K. Total Unit Cost (G + H + I + J) 320.02
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m2
Output per hour : 7.125

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 2 1.00 73.01 146.02
c. Unskilled Laborer 4 1.00 56.27 225.08

Sub - Total for A 471.46

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

B. Equipment

Minor Tools (10% of Labor Cost) 47.15

Sub - Total for B 47.15

C. Total (A + B) 518.61
D. Output per Hour = 7.125 m2
E. Direct Unit Cost (C ÷ D) 72.79

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Cement bag 0.330 217.50 71.78

b. Sand cu.m 0.027 369.43 9.79

Sub - Total for F 81.56

G. Direct Unit Cost (E + F) 154.35
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 18.52
I. Contractor's Profit (CP) 8% of G 12.35
J. Value Added Tax (VAT) 5% of (G + H + I) 9.26
K. Total Unit Cost (G + H + I + J) 194.48
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1053(3)a1 38 mm Ø G.I. Pipe Railings

Unit of Measurement : m
Output per hour : 6.255

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 2 1.00 56.27 112.54

Sub - Total for A 285.91

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

B. Equipment

a. Welding Machine 1 0.75 391.00 293.25

b. Cutting Outfit 1 0.25 45.45 11.36
Minor Tools (10% of labor cost) 28.59

Sub - Total for B 333.20

C. Total (A + B) 619.11
D. Output per Hour = 6.255 m
E. Direct Unit Cost (C ÷ D) 98.98

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 38 mm Ø G.I. Pipe pc 0.330 868.00 286.44

c. Welding Rod pcs 0.015 86.36 1.30
d. Consumables (5% of material cost) 14.39

Sub - Total for F 302.12

G. Direct Unit Cost (E + F) 401.10
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 48.13
I. Contractor's Profit (CP) 8% of G 32.09
J. Value Added Tax (VAT) 5% of (G + H + I) 24.07
K. Total Unit Cost (G + H + I + J) 505.39
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1053(3)a2 50 mm Ø G.l. Pipe Handrail Fully Welded on vertical Railing on 19 mm bar stiffener
Unit of Measurement : m
Output per hour : 6.255

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 2 1.00 56.27 112.54

Sub - Total for A 285.91

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

B. Equipment

a. Welding Machine 1 0.75 391.00 293.25

b. Cutting Outfit 1 0.25 45.45 11.36
Minor Tools (10% of labor cost) 28.59

Sub - Total for B 333.20

C. Total (A + B) 619.11
D. Output per Hour = 6.255 m
E. Direct Unit Cost (C ÷ D) 98.98

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 50 mm Ø G.I. Steel Pipe pcs 1.000 1,231.27 1,231.27

b. 19 mm bar kg 6.612 57.33 379.08
c. Welding Rod kg 0.015 86.36 1.30
d. Consumables (5% of material cost) 80.58

Sub - Total for F 1,692.23

G. Direct Unit Cost (E + F) 1,791.21
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 214.95
I. Contractor's Profit (CP) 8% of G 143.30
J. Value Added Tax (VAT) 5% of (G + H + I) 107.47
K. Total Unit Cost (G + H + I + J) 2,256.93
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003(1)a1 4.5mm Fiber Cement Board on Metal Frame Ceiling
Unit of Measurement : m2
Output per hour : 1.243

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 2 1.00 56.27 112.54

Sub - Total for A 285.91

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

B. Equipment

Minor Tools (10% of Labor Cost) 28.59

Sub - Total for B 28.59

C. Total (A + B) 314.50
D. Output per Hour = 1.243 m2
E. Direct Unit Cost (C ÷ D) 253.02

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 4.5mm Fiber Cement Board pc 0.365 450.00 164.25

b. Metal Furring pc 1.131 130.00 147.03
and specifications
c. Carrying ) 3m length
Channels pc 0.357 150.00 53.55
d. Hanger Bars/Rod pc 1 80.00 80.00
e. Channel clip pc 6 20.00 120.00
f. Wall Angle pc 0.238 100.00 23.80
g. Rivets pc 14 1.50 21.00
h. 1" Metal Screw pc 4 3.00 12.00

Sub - Total for F 621.63

G. Direct Unit Cost (E + F) 874.65
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 104.96
I. Contractor's Profit (CP) 8% of G 69.97
J. Value Added Tax (VAT) 5% of (G + H + I) 52.48
K. Total Unit Cost (G + H + I + J) 1,102.06
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m2
Output per hour : 5.56

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 2 1.00 56.27 112.54

Sub - Total for A 285.91

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

B. Equipment

Minor Tools (10% of Labor Cost) 28.59

Sub - Total for B 28.59

C. Total (A + B) 314.50
D. Output per Hour = 5.56 m2
E. Direct Unit Cost (C ÷ D) 56.56

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Reflective Insulation, 10 mm thk m2 1.000 135.00 135.00

b. Consumbles (5% of Materials Cost) 6.75

Sub - Total for F 141.75

G. Direct Unit Cost (E + F) 198.31
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 23.80
I. Contractor's Profit (CP) 8% of G 15.87
J. Value Added Tax (VAT) 5% of (G + H + I) 11.90
K. Total Unit Cost (G + H + I + J) 249.88
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m2
Output per hour : 1.365

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 5 1.00 73.01 365.05
c. Unskilled Laborer 5 1.00 56.27 281.35

Sub - Total for A 746.76

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

B. Equipment

Minor Tools (10% of Labor Cost) 74.68

Sub - Total for B 74.68

C. Total (A + B) 821.44
D. Output per Hour = 1.365 m2
E. Direct Unit Cost (C ÷ D) 601.78

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Glazed Tiles m2 1.050 740.00 777.00

b. Cement bags 0.325 217.50 70.69
c. Sand m3 0.026 369.43 9.70
d. Tile Grout bags 0.125 250.00 31.25
e. Tile Adhesive (25 kg) bags 0.143 250.00 35.75
f. Consumables (3% of Materials Cost) 27.73

Sub - Total for F 952.12

G. Direct Unit Cost (E + F) 1,553.90
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 186.47
I. Contractor's Profit (CP) 8% of G 124.31
J. Value Added Tax (VAT) 5% of (G + H + I) 93.23
K. Total Unit Cost (G + H + I + J) 1,957.92
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m2
Output per hour : 1.95

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 5 1.00 73.01 365.05
c. Unskilled Laborer 5 1.00 56.27 281.35

Sub - Total for A 746.76

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

B. Equipment

Minor Tools (10% of Labor Cost) 74.68

Sub - Total for B 74.68

C. Total (A + B) 821.44
D. Output per Hour = 1.95 m2
E. Direct Unit Cost (C ÷ D) 421.25

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Unglazed Tiles m2 1.050 842.86 885.00

b. Cement bags 0.325 217.50 70.69
c. Sand m3 0.026 369.43 9.70
d. Tile Grout bags 0.125 250.00 31.25
e. Tile Adhesive (25 kg) bags 0.125 250.00 31.25
f. Consumable (3% of Materials Cost) 30.84

Sub - Total for F 1,058.72

G. Direct Unit Cost (E + F) 1,479.97
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 177.60
I. Contractor's Profit (CP) 8% of G 118.40
J. Value Added Tax (VAT) 5% of (G + H + I) 88.80
K. Total Unit Cost (G + H + I + J) 1,864.77
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m2
Output per hour : 2.10

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 2 1.00 73.01 146.02
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 302.65

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

B. Equipment

Minor Tools (10% of Labor Cost) 30.27

Sub - Total for B 30.27

C. Total (A + B) 332.92
D. Output per Hour = 2.10 m2
E. Direct Unit Cost (C ÷ D) 158.53

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Concrete Neutralizer gal 0.08 412.32 32.99

b. Concrete Sealer/Primer gal 0.04 644.00 25.76
c. Patching Compound gal 0.05 550.00 27.50
d. Semi Gloss Latex (two coats) gal 0.08 547.00 43.76
e. Consumables (5% of Materials Cost) 6.50

Sub - Total for F 136.51

G. Direct Unit Cost (E + F) 295.04
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 35.40
I. Contractor's Profit (CP) 8% of G 23.60
J. Value Added Tax (VAT) 5% of (G + H + I) 17.70
K. Total Unit Cost (G + H + I + J) 371.75
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m2
Output per hour : 1.89

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 2 1.00 73.01 146.02
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 302.65

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

B. Equipment

Minor Tools (10% of Labor Cost) 30.27

Sub - Total for B 30.27

C. Total (A + B) 332.92
D. Output per Hour = 1.89 m2
E. Direct Unit Cost (C ÷ D) 176.15

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Glazzing Putty gal 0.05 550.00 27.50

b. Flat Wall Enamel gal 0.04 558.75 22.35
c. Enamel Quick Dry gal 0.04 558.75 22.35
d. Paint Thinner gal 0.01 234.13 2.34
f. Consumables (5% of Materials Cost) 3.73

Sub - Total for F 78.27

G. Direct Unit Cost (E + F) 254.41
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 30.53
I. Contractor's Profit (CP) 8% of G 20.35
J. Value Added Tax (VAT) 5% of (G + H + I) 15.26
K. Total Unit Cost (G + H + I + J) 320.56
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m2
Output per hour : 2.00

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 2 1.00 73.01 146.02
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 302.65

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

B. Equipment

Minor Tools (10% of Labor Cost) 30.27

Sub - Total for B 30.27

C. Total (A + B) 332.92
D. Output per Hour = 2.00 m2
E. Direct Unit Cost (C ÷ D) 166.46

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Red Oxide Primer gal 0.04 420.30 16.81

b. Enamel Paint gal 0.10 558.75 55.88
c. Paint thinner L 0.25 234.13 58.53
d. Consumables (5% of Materials Cost) 6.56

Sub - Total for F 137.78

G. Direct Unit Cost (E + F) 304.24
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 36.51
I. Contractor's Profit (CP) 8% of G 24.34
J. Value Added Tax (VAT) 5% of (G + H + I) 18.25
K. Total Unit Cost (G + H + I + J) 383.34
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1014(1)b1 Prepainted Metal Sheets ( Corrugated, Long Span,0.5mm thk)
Unit of Measurement : m2
Output per hour : 2.076

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 2 1.00 56.27 112.54

Sub - Total for A 285.91

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

B. Equipment

Minor Tools (10% of Labor Cost) 28.59

Sub - Total for B 28.59

C. Total (A + B) 314.50
D. Output per Hour = 2.076 m2
E. Direct Unit Cost (C ÷ D) 151.49

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Prepainted Corrugated Metal Sheets ( Long

m2 1.05 338.64 355.57
Span,0.5mm thk)
b. J-bolt with washers pc 10 4.50 45.00
c. Consumables (3% of Materials Cost) 12.02

Sub - Total for F 412.59

G. Direct Unit Cost (E + F) 564.08
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 67.69
I. Contractor's Profit (CP) 8% of G 45.13
J. Value Added Tax (VAT) 5% of (G + H + I) 33.84
K. Total Unit Cost (G + H + I + J) 710.74
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m
Output per hour : 10.00

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of Labor Cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 10.00 m
E. Direct Unit Cost (C ÷ D) 25.26

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Ridge Roll m 1.05 168.00 176.40

b. Blind Rivets pc 19.00 1.50 28.50
c. Consumables (3% of Materials Cost) 6.15

Sub - Total for F 211.05

G. Direct Unit Cost (E + F) 236.31
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 28.36
I. Contractor's Profit (CP) 8% of G 18.90
J. Value Added Tax (VAT) 5% of (G + H + I) 14.18
K. Total Unit Cost (G + H + I + J) 297.75
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : m
Output per hour : 10.00

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of Labor Cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 10.00 m
E. Direct Unit Cost (C ÷ D) 25.26

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Flashing m 1.05 168.00 176.40

b. Blind Rivets pc 19.00 1.50 28.50
c. Consumables (3% of Materials Cost) 6.15

Sub - Total for F 211.05

G. Direct Unit Cost (E + F) 236.31
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 28.36
I. Contractor's Profit (CP) 8% of G 18.90
J. Value Added Tax (VAT) 5% of (G + H + I) 14.18
K. Total Unit Cost (G + H + I + J) 297.75
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1013(2)c Fabricated Metal Roofing Accessory (Gutter)

Unit of Measurement : m
Output per hour : 11.80

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of Labor Cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 11.80 m
E. Direct Unit Cost (C ÷ D) 21.41

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Gutter (0.6 mm) m 1.00 168.00 168.00

b. 12" x 1" Plain GI Strap pc 3.00 40.00 120.00
c. Blind Rivets pc 16.00 1.50 24.00
d. Consumables (3% of Materials Cost) 9.36

Sub - Total for F 321.36

G. Direct Unit Cost (E + F) 342.77
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 41.13
I. Contractor's Profit (CP) 8% of G 27.42
J. Value Added Tax (VAT) 5% of (G + H + I) 20.57
K. Total Unit Cost (G + H + I + J) 431.89
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : kg
Output per hour : 85.00

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

A. Labor

Fabrication
a. Construction Foreman 1 1.00 100.36 100.36
b. Skilled Laborer 2 1.00 73.01 146.02
c. Unskilled Laborer 2 1.00 56.27 112.54

Erection
a. Skilled Laborer 3 0.49 73.01 107.32
b. Unskilled Laborer 3 0.49 56.27 82.72

Sub - Total for A 548.96

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

B. Equipment

a. Welding Machine 1 0.75 371.00 278.25

b. Cutting Outfit 1 0.25 45.45 11.36
c. Truck Mounted Crane (20-25 mt) 1 0.49 1,631.00 799.19
Minor Tools (10 % of Labor Cost) 54.90

Sub - Total for B 1,143.70

C. Total (A + B) 1,692.66
D. Output per Hour = 85.00 kg
E. Direct Unit Cost (C ÷ D) 19.91

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Structural Steel Truss kg 1.00 49.45 49.45

b. Acetylene kg 0.011 60.00 0.66
c. Oxygen kg 0.022 53.70 1.18
d. Welding Rod kg 0.020 86.36 1.73
e. Consumables (5% of Materials Cost) 2.65

Sub - Total for F 55.67

G. Direct Unit Cost (E + F) 75.58
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 9.07
I. Contractor's Profit (CP) 8% of G 6.05
J. Value Added Tax (VAT) 5% of (G + H + I) 4.53
K. Total Unit Cost (G + H + I + J) 95.23
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : kg
Output per hour : 90.45

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 2 1.00 73.01 146.02
c. Unskilled Laborer 4 1.00 56.27 225.08

Sub - Total for A 471.46

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

B. Equipment

a. Welding Machine 2 1.00 371.00 742.00

Minor Tools (10% of Labor Cost) 47.15

Sub - Total for B 789.15

C. Total (A + B) 1,260.61
D. Output per Hour = 90.45 kg
E. Direct Unit Cost (C ÷ D) 13.94

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Structural Steel Purlins kg 1.05 49.45 51.92

b. Welding Rod kg 0.02 86.36 1.73
b. Consumables (5% of Materials Cost) 2.68

Sub - Total for F 56.33

G. Direct Unit Cost (E + F) 70.27
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 8.43
I. Contractor's Profit (CP) 8% of G 5.62
J. Value Added Tax (VAT) 5% of (G + H + I) 4.22
K. Total Unit Cost (G + H + I + J) 88.54
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1003(11)a1 Fiber Cement Fascia Board

Unit of Measurement : m
Output per hour : 3.60

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

A. Labor

a. Construction Foreman 1 0.50 100.36 50.18

b. Skilled Laborer 1 0.50 73.01 36.51

Sub - Total for A 86.69

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

B. Equipment

Minor Tools (10% of Labor Cost) 8.67

Sub - Total for B 8.67

C. Total (A + B) 95.35
D. Output per Hour = 3.60 m
E. Direct Unit Cost (C ÷ D) 26.49

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 2-12 x 300mm Fiber Cement Board m 1.000 145.00 145.00

b. 1" Metal Screws pc. 12.0 3.00 36.00
c. Consumables (5% of Materials Cost) 9.05

Sub - Total for F 190.05

G. Direct Unit Cost (E + F) 216.54
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 25.98
I. Contractor's Profit (CP) 8% of G 17.32
J. Value Added Tax (VAT) 5% of (G + H + I) 12.99
K. Total Unit Cost (G + H + I + J) 272.84
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : kg
Output per hour : 12.995

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of Labor Cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 12.995 kg
E. Direct Unit Cost (C ÷ D) 19.44

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Steel Plates kg 1.05 50.15 52.66

b. Consumables (3% of Materials Cost) 1.58

Sub - Total for F 54.24

G. Direct Unit Cost (E + F) 73.68
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 8.84
I. Contractor's Profit (CP) 8% of G 5.89
J. Value Added Tax (VAT) 5% of (G + H + I) 4.42
K. Total Unit Cost (G + H + I + J) 92.83
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : kg
Output : 12.995

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of Labor Cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output = 12.995 kg
E. Direct Unit Cost (C ÷ D) 19.44

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Sagrod with nuts and bolts kg 1.05 37.88 39.77

Sub - Total for F 39.77

G. Direct Unit Cost (E + F) 59.21
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 7.11
I. Contractor's Profit (CP) 8% of G 4.74
J. Value Added Tax (VAT) 5% of (G + H + I) 3.55
K. Total Unit Cost (G + H + I + J) 74.61
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : kg
Output per hour : 12.995

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of Labor Cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 12.995 kg
E. Direct Unit Cost (C ÷ D) 19.44

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Cross Bracing kg 1.05 37.88 39.77

b. Consumables (3% of Material Cost) 1.19

Sub - Total for F 40.97

G. Direct Unit Cost (E + F) 60.41
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 7.25
I. Contractor's Profit (CP) 8% of G 4.83
J. Value Added Tax (VAT) 5% of (G + H + I) 3.62
K. Total Unit Cost (G + H + I + J) 76.11
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : pc
Output per hour : 1.00

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

A. Labor

a. Construction Foreman 1 0.15 100.36 15.05

b. Skilled Laborer 1 0.15 73.01 10.95
c. Unskilled Laborer 1 0.15 56.27 8.44

Sub - Total for A 34.45

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

B. Equipment

Minor Tools (10% of Labor Cost) 0.03

Sub - Total for B 0.03

C. Total (A + B) 34.48
D. Output = 1 pc
E. Direct Unit Cost (C ÷ D) 34.48

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Standard Turnbuckle pc 1.00 164.08 164.08

Sub - Total for F 164.08

G. Direct Unit Cost (E + F) 198.56
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 23.83
I. Contractor's Profit (CP) 8% of G 15.88
J. Value Added Tax (VAT) 5% of (G + H + I) 11.91
K. Total Unit Cost (G + H + I + J) 250.19
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(6)-1 Metal Structure Accessories (Fire Escape)

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

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

A. Labor

a. Construction Foreman 1 73.57 100.36 7,383.07

b. Skilled Laborer 1 73.57 73.01 5,371.05
c. Unskilled Laborer 1 73.57 56.27 4,139.55

Sub - Total for A 16,893.68

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

B. Equipment

a. Welding Machine 1 73.57 391.00 28,764.27

Minor Tools (10% of Labor Cost) 16.89

Sub - Total for B 28,781.16

C. Total (A + B) 45,674.84
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 45,674.84

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 4" G.I. Pipe pcs. 2.13 3,159.00 6,739.20

b. 65 x 65 x 6mm Angular Bar kgs. 113.472 49.45 5,611.19
c. 12mm Anchor Bolts with Nuts and Washer kgs. 1.64 193.33 317.06
d. C 8x13 (Stringer) kgs. 407.56 49.45 20,153.84
e. 50 x 50 x 6mm Angular Bar kgs. 74.20 49.45 3,669.19
f. 38 x 38 x 4.5mm Angular Bar kgs. 23.05 49.45 1,139.82
g. LC 255 x 90 x 2.5mm Stair Thread kgs. 163.98 49.45 8,108.81
h. Checkered Plate kgs. 136.556 52.00 7,100.91
i. 25 x 25 x 4.5mm Angular Bar kgs. 0.675 49.45 33.38
j. Gusset Plate kgs. 33.08 50.15 1,658.96
k. 12mm dia. Round Bar (Plain) kgs. 1.776 36.13 64.17
l. Welding Rod kgs. 19.120 86.36 1,651.18
m. Acetylene kgs. 10.516 60.00 630.95
n. Oxygen kgs. 21.032 53.70 1,129.41

Sub - Total for F 58,008.08

G. Direct Unit Cost (E + F) 103,682.92
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 12,441.95
I. Contractor's Profit (CP) 8% of G 8,294.63
J. Value Added Tax (VAT) 5% of (G + H + I) 6,220.98
K. Total Unit Cost (G + H + I + J) 130,640.48
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(19) Conduit, Boxes, and Fittings (15 CL)

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

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

A. Labor

a. Construction Foreman 1 66.00 100.36 6,623.76

b. Skilled Laborer 1 111.00 73.01 8,104.11
c. Unskilled Laborer 1 111.00 56.27 6,245.97

Sub - Total for A 20,973.84

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

B. Equipment

Minor Tools (10% of Labor Cost) 2,097.38

Sub - Total for B 2,097.38

C. Total (A + B) 23,071.22
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 23,071.22

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 20mmØ PVC pipe length 560.00 69.00 38,640.00

b. 25mmØ PVC pipe length 40.00 92.00 3,680.00
c. 40mmØ PVC pipe length 2.00 246.58 493.16
d. 80mmØ RSC pipe length 12.00 2,961.70 35,540.40
e. 80mmØ RSC Elbow pc 2.00 1,483.35 2,966.70
f. 20mmØ PVC adapter pc 824.00 8.00 6,592.00
g. 32mmØ PVC Adapter pc 8.00 16.00 128.00
h. 40mmØ PVC Adapter pc 2.00 20.00 40.00
i. 20mmØ L&B pc 824.00 8.00 6,592.00
j. 25mmØ L&B pc 2.00 14.00 28.00
k. 40mmØ L&B pc 2.00 30.70 61.40
l. 20mmØ flexible metal conduit length 6.00 20.00 120.00
m. 20mmØ connector pc 4.00 10.00 40.00
n. utility box, deep type pc 131.00 30.00 3,930.00
o. junction box, deep type pc 198.00 31.00 6,138.00
p. 80mmØ entrance cap pc 1.00 608.00 608.00
q. 16mmØX2.4m ground rod w/ connector pc 2.00 33.00 66.00

Sub - Total for F 105,663.66

G. Direct Unit Cost (E + F) 128,734.88
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 15,448.19
I. Contractor's Profit (CP) 8% of G 10,298.79
J. Value Added Tax (VAT) 5% of (G + H + I) 7,724.09
K. Total Unit Cost (G + H + I + J) 162,205.95
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(18) Wires and Wiring Devices (15 CL)

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

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

A. Labor

a. Construction Foreman 1 93.00 100.36 9,333.48

b. Skilled Laborer 1 118.00 73.01 8,615.18
c. Unskilled Laborer 1 118.00 56.27 6,639.86

Sub - Total for A 24,588.52

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

B. Equipment

Minor Tools (10% of Labor Cost) 2,458.85

Sub - Total for B 2,458.85

C. Total (A + B) 27,047.37
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 27,047.37

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 3.5mm2 THWN wire,stranded m 3,522.00 23.00 81,006.00

b. 8.0mm2 THWN wire,stranded m 30.00 65.00 1,950.00
c. 14mm2 THWN wire,stranded m 6.00 86.00 516.00
d. 22mm2 THWN wire,stranded m 37.00 156.00 5,772.00
e. 125mm2 THWN wire,stranded m 81.00 864.00 69,984.00
f. 150mm2 THWN wire,stranded m 39.00 1,031.04 40,210.56
g. 2.0mm2 TW wire,stranded m 288.00 24.00 6,912.00
h. 3.5mm2 TW wire,stranded m 1,756.00 23.00 40,388.00
i. 5.5mm2 TW wire,stranded m 18.00 24.00 432.00
j. 14mm2 TW wire,stranded m 24.00 86.00 2,064.00
k. one gang switch set 27.00 92.00 2,484.00
l. two gang switch set 21.00 126.00 2,646.00
m. one gang 3 way switch set 8.00 145.00 1,160.00
n. two gang 3 way switch set 6.00 126.00 756.00
o. duplex C.O. grounding type, 15A, 250V set 30.00 330.00 9,900.00
p. duplex C.O. grounding type, 15A, 250V, WP set 9.00 420.00 3,780.00
q. KWHR meter round with base set 1.00 2,200.00 2,200.00
r. Consumables (5% of Materials Cost) 1.00 13,608.03 13,608.03

Sub - Total for F 285,768.59

G. Direct Unit Cost (E + F) 312,815.96
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 37,537.92
I. Contractor's Profit (CP) 8% of G 25,025.28
J. Value Added Tax (VAT) 5% of (G + H + I) 18,768.96
K. Total Unit Cost (G + H + I + J) 394,148.11
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1102(21) Power Load Center, Switchgear, and Panel Boards (15 CL)
Unit of Measurement : l.s.
Output per hour : 1.00

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

A. Labor

a. Construction Foreman 1 17.00 100.36 1,706.12

b. Skilled Laborer 1 17.00 73.01 1,241.17
c. Unskilled Laborer 2 17.00 56.27 1,913.18

Sub - Total for A 4,860.47

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

B. Equipment

Minor Tools (10% of Labor Cost) 486.05

Sub - Total for B 486.05

C. Total (A + B) 5,346.52
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 5,346.52

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

MDP - Flush Mounted, NEMA 1 Enclosure w/ Ground Te set 1.00 115,731.20 115,731.20
Main: 700at, 800af, 3p, 240v, 65 kaic
Branches: 1 - 60at, 50af, 2p, 240v
2 - 50at, 50af, 2p, 240v
1 - 600at, 600af, 3p, 240v

FPP set 1.00 57,605.60 57,605.60

Main: 600at, 600af, 3p, 240v, 22KAIC
Branches: 2 - 40at, 50af, 2p, 240v
1 - 40at, 50af, 3p, 240v
1 - 600at, 600af, 3p, 240v

LPA set 1.00 14,008.80 14,008.80

Main: 60at, 2p LUGS ONLY
Branches: 3 - 15at, 50af, 2p, 240v
7 - 20at, 50af, 2p, 240v
2 - 40at, 50af, 2p, 240v

LPB &LPC set 1.00 14,346.80 14,346.80

Main: 50at, 50af, 2p, 240v, 10kaic
Branches: 3 - 15at, 50af, 2p, 240v
7 - 20at, 50af, 2p, 240v

Automatic Transfer Switch set 1.00 128,000.00 128,000.00

Main: 700at, 800af, 2p, 260v in nema 3R enclosure

40at, 50af, 2p, 240v in NEMA 3R enclosure set 2.00 1,200.00 2,400.00
40at, 50af, 3p, 240v in NEMA 3R enclosure 1.00 1,200.00 1,200.00
20at, 50af, 2p, 240v in NEMA 3R enclosure 1.00 1,200.00 1,200.00

Sub - Total for F 334,492.40

G. Direct Unit Cost (E + F) 339,838.92
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 40,780.67
I. Contractor's Profit (CP) 8% of G 27,187.11
J. Value Added Tax (VAT) 5% of (G + H + I) 20,390.34
K. Total Unit Cost (G + H + I + J) 428,197.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1103(1) Lighting Fixtures (15 CL)

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

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

A. Labor

a. Construction Foreman 1 61.00 100.36 6,121.96

b. Skilled Laborer 1 61.00 73.01 4,453.61
c. Unskilled Laborer 2 61.00 56.27 6,864.94

Sub - Total for A 17,440.51

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

B. Equipment

Minor Tools (10% of Labor Cost) 1,744.05

Sub - Total for B 1,744.05

C. Total (A + B) 19,184.56
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 19,184.56

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 2 x 36 watts FL fixture box type w/ canopy base

and stem 1.5 ft. (450mm) length similar to amco set 60.00 1,173.00 70,380.00
AP-113-1.5 or aproved equal.
b. 2 x 36 watts FL fixture. set 30.00 723.00 21,690.00
c. 1 x 36 watts FL fixture box type. set 58.00 381.00 22,098.00
d. 1 - 18 watts CFL w/ medium base keyless type set 6.00 320.00 1,920.00
porcelain
e. Wall Fanreceptacle.
with control Switch set 30.00 1,200.00 36,000.00

Sub - Total for F 152,088.00

G. Direct Unit Cost (E + F) 171,272.56
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 20,552.71
I. Contractor's Profit (CP) 8% of G 13,701.80
J. Value Added Tax (VAT) 5% of (G + H + I) 10,276.35
K. Total Unit Cost (G + H + I + J) 215,803.43
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1208(1) Fire Alarm System (15 CL)

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

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

A. Labor

a. Skilled Laborer 1 31.00 73.01 2,263.31

b. Unskilled Laborer 1 31.00 56.27 1,744.37

Sub - Total for A 4,007.68

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

B. Equipment

Minor Tools (10% of Labor Cost) 400.77

Sub - Total for B 400.77

C. Total (A + B) 4,408.45
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 4,408.45

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Fire Alarm Control Panel set 1.00 13,890.00 13,890.00

b. Fire Alarm Bell set 6.00 1,300.00 7,800.00
c. Manual Pull Station Switch set 6.00 1,250.00 7,500.00

Sub - Total for F 29,190.00

G. Direct Unit Cost (E + F) 33,598.45
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 4,031.81
I. Contractor's Profit (CP) 8% of G 2,687.88
J. Value Added Tax (VAT) 5% of (G + H + I) 2,015.91
K. Total Unit Cost (G + H + I + J) 42,334.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(8) Sewer Line Works (15 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 76.25 100.36 7,652.45

b. Skilled Laborer 1 76.25 73.01 5,567.01
c. Unskilled Laborer 2 76.25 56.27 8,581.18

Sub - Total for A 21,800.64

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

B. Equipment
Minor Tools (10% of labor cost) 2,180.06
Sub - Total for B 2,180.06
C. Total (A + B) 23,980.70
D. Output = 1
E. Direct Unit Cost (C ÷ D) 23,980.70

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
-
a. uPVC pipe, 150mm dia. x 3m, S-1000 length 19.00 1,975.29 37,530.51
b. uPVC pipe, 100mm dia. x 3m, S-1000 length 18.00 715.00 12,870.00
c. uPVC pipe, 75mm dia. x 3m, S-1000 (vent) length 6.00 390.00 2,340.00
d. uPVC pipe, 50mm dia. x 3m, S-1000 length 4.00 190.00 760.00
e. uPVC pipe, 50mm dia. x 3m, S-1000 (vent) length 30.00 190.00 5,700.00
f. Elbow, 150mm dia. - 90 deg bend pc 5.00 538.33 2,691.65
g. Elbow, 50mm dia. - 90 deg bend pc 12.00 26.00 312.00
h. Wye, 150mm dia. pc 4.00 1,136.21 4,544.84
h. Wye, 100mm dia. pc 15.00 126.00 1,890.00
i. Wye, 50mm dia. pc 12.00 81.00 972.00
j. Wye Reducer, 150mm dia. - 100mm dia. pc 4.00 807.29 3,229.16
k.Wye, Reducer, 100mm dia. - 75mm dia. pc 2.00 120.00 240.00
m. uPVC Tee, 150mm dia. x 150mm dia. pc 4.00 926.89 3,707.56
n. uPVC Tee, 50mm dia. x 50mm dia. pc 36.00 37.00 1,332.00
o. Clean Out with cover, 150mm dia. pc 9.00 627.90 5,651.10
p. Clean Out with cover, 100mm dia. pc 4.00 59.00 236.00
q. Clean Out with cover, 50mm dia. pc 4.00 21.00 84.00
r. uPVC P-trap, 50mm dia. pc 59.00 107.00 6,313.00
s. PVC Cement can 8.00 190.00 1,520.00
t. Consumables 5% 2,960.03

Sub - Total for F 94,883.85

G. Direct Unit Cost (E + F) 118,864.55
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 14,263.75
I. Contractor's Profit (CP) 8% of G 9,509.16
J. Value Added Tax (VAT) 5% of (G + H + I) 7,131.87
K. Total Unit Cost (G + H + I + J) 149,769.33
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002(6) Waterline Works (15 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 14.25 100.36 1,430.13

b. Skilled Laborer 1 14.25 73.01 1,040.39
c. Unskilled Laborer 2 14.25 56.27 1,603.70

Sub - Total for A 4,074.22

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

B. Equipment

Minor Tools (10% of labor cost) 407.42

Sub - Total for B 407.42

C. Total (A + B) 4,481.64
D. Output = 1
E. Direct Unit Cost (C ÷ D) 4,481.64

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PPRC Pipe, 38mm dia. x 4m, PN 16 length 15.00 1,117.85 16,767.75

a. PPRC Pipe, 32mm dia. x 4m, PN 16 length 2.00 736.28 1,472.56
b. PPRC Pipe, 25mm dia. x 4m, PN 16 length 9.00 425.92 3,833.28
c. PPRC Pipe, 20mm dia. x 4m, PN 16 length 8.00 275.50 2,204.00
d. PP-R Elbow, 38mm dia. - 90 deg pc 2.00 53.91 107.82
d. PP-R Elbow, 32mm dia. - 90 deg pc 2.00 31.60 63.20
e. PP-R Elbow, 25mm dia pc 4.00 20.54 82.16
f. PP-R Elbow, 20mm dia pc 12.00 12.64 151.68
g. PP-R Elbow Reducer, 38mm x 32mm dia. pc 2.00 53.91 107.82
h. PP-R Elbow Reducer, 32mm x 25mm dia. pc 2.00 50.00 100.00
h. PP-R Elbow Reducer, 25mm x 20mm dia. pc 6.00 163.07 978.42
i. PP-R Tee, 20mm dia. pc 15.00 14.80 222.00
j. Consumables 1,213.88

Sub - Total for F 27,304.57

G. Direct Unit Cost (E + F) 31,786.21
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 3,814.35
I. Contractor's Profit (CP) 8% of G 2,542.90
J. Value Added Tax (VAT) 5% of (G + H + I) 1,907.17
K. Total Unit Cost (G + H + I + J) 40,050.62
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(9) Storm Drainage and Downspout (15 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 79.50 100.36 7,978.62

b. Skilled Laborer 2 79.50 73.01 11,608.59
c. Unskilled Laborer 4 79.50 56.27 17,893.86

Sub - Total for A 37,481.07

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

B. Equipment

a. Minor Tools (10% of labor cost) 3,748.11

Sub - Total for B 3,748.11

C. Total (A + B) 41,229.18
D. Output = 1
E. Direct Unit Cost (C ÷ D) 41,229.18

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PVC Drain Pipe, 150mm dia. x 3m pc 42.00 1,975.29 82,962.18

b. Roof Drain (Dome-type strainer) pc 26.00 1,500.00 39,000.00
c. uPVC Sanitary Pipe,100mm dia. x 3m,S-1000 length 54.00 715.00 38,610.00
d. Elbow, 100mm dia. - 45 deg bend pc 36.00 60.00 2,160.00
e. PVC Solvent, 400cc can 6.00 190.00 1,140.00
f. Consumables 5% 6,078.61

Sub - Total for F 169,950.79

G. Direct Unit Cost (E + F) 211,179.97
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 25,341.60
I. Contractor's Profit (CP) 8% of G 16,894.40
J. Value Added Tax (VAT) 5% of (G + H + I) 12,670.80
K. Total Unit Cost (G + H + I + J) 266,086.76
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002(5) Sanitary/Plumbing Fixtures (15 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 216.75 100.36 21,753.03

b. Skilled Laborer 1 216.75 73.01 15,824.92
c. Unskilled Laborer 1 216.75 56.27 12,196.52

Sub - Total for A 49,774.47

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

B. Equipment

Minor Tools (10% of labor cost) 4,977.45

Sub - Total for B 4,977.45

C. Total (A + B) 54,751.92
D. Output = 1
E. Direct Unit Cost (C ÷ D) 54,751.92

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Water Closet - Complete w/ fittings and acc. set 15.00 6,850.00 102,750.00
b. Urinal (Trough) set 3.00 9,500.00 28,500.00
c. Concrete Counter Sink - 3 Faucet set 6.00 6,028.00 36,168.00
e. Faucet, Hose Bibb, Brass 12mm dia. pc 18.00 165.00 2,970.00
f. Wall Hung Lavatory - Complete w/ fittings & acc. set 2.00 6,500.00 13,000.00
g. Gate Valve, 50mm dia. pc 3.00 980.00 2,940.00
h. Gate Valve, 32mm dia. pc 6.00 627.00 3,762.00
i. Gate Valve, 20mm dia. pc 3.00 330.00 990.00
j. Check Valve, 50mm dia. pc 1.00 954.00 954.00
k. S.S Floor Drain 4' x 4" pc 59.00 280.00 16,520.00
l. Mirror sq.m. 36.00 5,379.20 193,651.20
m. Handrail (PWD) set 2.00 4,500.00 9,000.00
n. Consumables 20,560.26

Sub - Total for F 431,765.46

G. Direct Unit Cost (E + F) 486,517.38
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 58,382.09
I. Contractor's Profit (CP) 8% of G 38,921.39
J. Value Added Tax (VAT) 5% of (G + H + I) 29,191.04
K. Total Unit Cost (G + H + I + J) 613,011.90
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-2 Dry Stand Pipe System 15CL

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

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

A. Labor

a. Construction Foreman 1 788.25 100.36 79,108.77

b. Skilled Laborer 2 788.25 73.01 115,100.27
c. Unskilled Laborer 4 788.25 56.27 177,419.31

Sub - Total for A 371,628.35

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

B. Equipment

Minor Tools (10% of labor cost) 37,162.83

Sub - Total for B 37,162.83

C. Total (A + B) 408,791.18
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 408,791.18

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. B.I. Pipe 100mm dia lm 20.00 1,889.00 37,780.00

b. B.I. Pipe 75mm dia lm 150.00 984.00 147,600.00
c. B.I. Pipe 65mm dia lm 60.00 708.00 42,480.00
d. B.I. Pipe 50mm dia lm 20.00 425.00 8,500.00
e. B.I. Pipe 40mm dia lm 390.00 317.00 123,630.00
f. B.I. Pipe 25mm dia lm 68.00 192.00 13,056.00
g. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 149,218.40 149,218.40
h. Pendent 12mm dia pc 130.00 503.00 65,390.00
i. Side Wall 12mm dia pc 6.00 518.00 3,108.00
j. Fire Hose Cabinet with Fire Extinguisher set 6.00 24,000.00 144,000.00
k. Fire Extinguisher, 10 lbs Capacity, Wall
set 15.00 6,825.00 102,375.00
Mounted, HCFC 123
l. FP-1, Horizontal Split Case Centrifugal Pump
with A.C. Motor & Controller, UL/FM Approved, 350 assy 1.00 887,692.31 887,692.31
GPM, 100psi, 30 HP, 230/3/60
m. JP-1 Vertical In-Line Centrifugal Pump with AC
Motor & Controller, UL/FM Approved, 10GPM, assy 1.00 180,000.00 180,000.00
3HP, 100psi, 230, 3/60
n. Gate Valve (OS & Y), 100mm dia unit 1.00 31,680.00 31,680.00
o. Y-Strainer unit 1.00 36,118.45 36,118.45
p.Check Valve unit 1.00 17,500.00 17,500.00
q. Alarm Check Valve Assembly unit 1.00 63,360.00 63,360.00
r. Globe Valve unit 1.00 9,114.00 9,114.00
s. Pressure Reducing Valve unit 1.00 104,099.33 104,099.33
t. Float Valve unit 1.00 77,396.68 77,396.68
u. Water Flow Switch unit 1.00 6,468.00 6,468.00
v.Floor Control Valve unit 1.00 8,303.00 8,303.00
w. Pressure Gauge unit 1.00 971.13 971.13
x. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
 y. Isolation Valve unit 1.00 18,000.00 18,000.00
z. Water Flow Meter unit 1.00 58,084.99 58,084.99
aa. Drain Off Valve unit 1.00 19,557.51 19,557.51
bb. Roof Manifold unit 1.00 16,199.14 16,199.14
cc. Hangers and Support l.s. 1.00 37,304.60 37,304.60

dd. Electrical Works for Pumps from Main Breaker l.s. 1.00 15,000.00 15,000.00

ee. Miscellaneous and Consumables l.s. 1.00 5,000.00 5,000.00

ff. Testing and Commissioning l.s. 1.00 94,229.47 94,229.47
gg. Overhead Water Tank 2000 US Gal unit 2.00 167,000.00 334,000.00
hh. Fire Reserve Tank 7000 US gal unit 1.00 162,962.00 162,962.00
ii. Concrete m³ 15.45 3,475.00 53,688.75
jj. Rebar kg 648.90 31.00 20,115.90
kk. Plaster Finish m² 66.00 84.25 5,560.50
ll. Cement Based Waterproofing bag 159.00 45.00 7,155.00
mm. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
nn. End-Suction Centrifugal Water Pump, TDH
22m, 2.0HP, 80GPM unit 2.00 36,780.00 73,560.00

Sub - Total for F 3,228,758.16

G. Direct Unit Cost (E + F) 408,791.18
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 49,054.94
I. Contractor's Profit (CP) 8% of G 32,703.29
J. Value Added Tax (VAT) 5% of (G + H + I) 24,527.47
K. Total Unit Cost (G + H + I + J) 515,076.89

* Please Check the Summation of Sub-Total A, B,

and F
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-3 Septic Vault Type E (15 CL)

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

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

A. Labor

a. Construction Foreman 1 51.00 100.36 5,118.36

b. Skilled Laborer 2 51.00 73.01 7,447.02
c. Unskilled Laborer 4 51.00 56.27 11,479.08

Sub - Total for A 24,044.46

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

B. Equipment

Minor Tools (10% of labor cost) 2,404.45

Sub - Total for B 2,404.45

C. Total (A + B) 26,448.91
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 26,448.91

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

b. Concrete cu.m. 12.69 3,475.00 44,097.75

c. Reinforcement Steel Bars kg 896.70 31.00 27,797.70
d. Plaster Finish sq.m. 122.35 84.25 10,307.99
e. Cement-Based Waterproofing - Sahara bag 296.00 45.00 13,320.00
f. 6" CHB (150mm) sq.m. 7.00 122.50 857.50
g. 4" CHB (100mm) sq.m. 3.50 101.38 354.81

Sub - Total for F 96,735.75

G. Direct Unit Cost (E + F) 123,184.66
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 14,782.16
I. Contractor's Profit (CP) 8% of G 9,854.77
J. Value Added Tax (VAT) 5% of (G + H + I) 7,391.08
K. Total Unit Cost (G + H + I + J) 155,212.67
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(6)b1 Catch Basin -1 (15 CL)

Unit of Measurement : ea
Output per hour : 1.00

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of labor cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 252.60

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

b. Concrete cu.m. 0.07 3,475.00 243.25

c. Reinforcement Steel Bars kg 8.63 31.00 267.53
d. Masonry Units sq.m. 0.80 101.38 81.10
e. Plaster Finish sq.m. 1.76 84.25 148.28

Sub - Total for F 740.16

G. Direct Unit Cost (E + F) 992.76
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 119.13
I. Contractor's Profit (CP) 8% of G 79.42
J. Value Added Tax (VAT) 5% of (G + H + I) 59.57
K. Total Unit Cost (G + H + I + J) 1,250.88
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(19) Conduit, Boxes, and Fittings (12 CL)

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

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

A. Labor

a. Construction Foreman 1 54.00 100.36 5,419.44

b. Skilled Laborer 1 93.00 73.01 6,789.93
c. Unskilled Laborer 1 93.00 56.27 5,233.11

Sub - Total for A 17,442.48

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

B. Equipment

Minor Tools (10% of Labor Cost) 1,744.25

Sub - Total for B 1,744.25

C. Total (A + B) 19,186.73
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 19,186.73

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 20mmØ PVC conduit length 460.00 69.00 31,740.00

b. 32mmØ PVC pipe length 9.00 120.00 1,080.00
c. 40mmØ PVC pipe length 2.00 246.58 493.16
d. 80mmØ RSC pipe length 12.00 2,961.70 35,540.40
e. 80mmØ RSC Elbow pc 2.00 1,483.35 2,966.70
f. 20mmØ PVC adapter pc 710.00 8.00 5,680.00
g. 25mmØ PVC Adapter pc 8.00 14.00 112.00
h. 32mmØ PVC Adapter pc 2.00 16.00 32.00
i. 20mmØ PVC L&B pc 710.00 8.00 5,680.00
j. 25mmØ PVC L&B pc 2.00 14.00 28.00
k. 32mmØ PVC L&B pc 2.00 16.00 32.00
l. 20mmØ flexible metal conduit length 6.00 20.00 120.00
m. 20mmØ connector pc 4.00 10.00 40.00
n. utility box, deep type pc 116.00 30.00 3,480.00
o. junction box, deep type pc 168.00 31.00 5,208.00
p. 80mmØ entrance cap pc 1.00 608.00 608.00
q. 20mmØX2.4m ground rod w/ connector pc 2.00 1,200.00 2,400.00

Sub - Total for F 95,240.26

G. Direct Unit Cost (E + F) 114,426.99
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 13,731.24
I. Contractor's Profit (CP) 8% of G 9,154.16
J. Value Added Tax (VAT) 5% of (G + H + I) 6,865.62
K. Total Unit Cost (G + H + I + J) 144,178.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(18) Wires and Wiring Devices (12 CL)

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

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

A. Labor

a. Construction Foreman 1 81.00 100.36 8,129.16

b. Skilled Laborer 1 103.00 73.01 7,520.03
c. Unskilled Laborer 1 103.00 56.27 5,795.81

Sub - Total for A 21,445.00

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

B. Equipment

Minor Tools (10% of Labor Cost) 2,144.50

Sub - Total for B 2,144.50

C. Total (A + B) 23,589.50
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 23,589.50

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 3.5mm2 THWN wire,stranded m 2,920.00 23.00 67,160.00

b. 5.5mm2 THWN wire,stranded m 60.00 24.00 1,440.00
c. 8.0mm2 THWN wire,stranded m 30.00 65.00 1,950.00
d. 14mm2 THWN wire,stranded m 6.00 86.00 516.00
e. 125mm2 THWN wire,stranded m 81.00 864.00 69,984.00
f. 150mm2 THWN wire,stranded m 39.00 1,031.04 40,210.56
g. 2.0mm2 TW wire,stranded m 240.00 24.00 5,760.00
h. 3.5mm2 TW wire,stranded m 1,458.00 23.00 33,534.00
i. 5.5mm2 TW wire,stranded m 36.00 24.00 864.00
j. 22mm2 TW wire,stranded m 37.00 156.00 5,772.00
k. one gang switch set 24.00 92.00 2,208.00
l. two gang switch set 18.00 126.00 2,268.00
m. one gang 3 way switch set 8.00 145.00 1,160.00
n. two gang 3 way switch set 6.00 175.00 1,050.00
o. duplex C.O. grounding type, 15A, 250V set 24.00 330.00 7,920.00
p. duplex C.O. grounding type, 15A, 250V, WP set 6.00 420.00 2,520.00
q. KWHR meter round with base set 1.00 2,200.00 2,200.00
r. Consumables (5% of Materials Cost) 1.00 12,325.83 12,325.83

Sub - Total for F 258,842.39

G. Direct Unit Cost (E + F) 282,431.89
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 33,891.83
I. Contractor's Profit (CP) 8% of G 22,594.55
J. Value Added Tax (VAT) 5% of (G + H + I) 16,945.91
K. Total Unit Cost (G + H + I + J) 355,864.18
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1102(21) Power Load Center, Switchgear, and Panel Boards (12 CL)
Unit of Measurement : l.s.
Output per hour : 1.00

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

A. Labor

a. Construction Foreman 1 17.00 100.36 1,706.12

b. Skilled Laborer 1 17.00 73.01 1,241.17
c. Unskilled Laborer 2 17.00 56.27 1,913.18

Sub - Total for A 4,860.47

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

B. Equipment

Minor Tools (10% of Labor Cost) 486.05

Sub - Total for B 486.05

C. Total (A + B) 5,346.52
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 5,346.52

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

MDP - Flush Mounted, NEMA 1 Enclosure w/ Ground Te set 1.00 115,731.20 115,731.20
Main: 700at, 800af, 3p, 240v, 65 kaic
Branches: 1 - 60at, 50af, 2p, 240v
2 - 50at, 50af, 2p, 240v
1 - 600at, 600af, 3p, 240v

FPP set 1.00 57,605.60 57,605.60

Main: 600at, 600af, 3p, 240v, 22KAIC
Branches: 3 - 40at, 50af, 2p, 240v
1 - 40at, 50af, 3p, 240v
1 - 600at, 600af, 3p, 240v

LPA set 1.00 14,008.80 14,008.80

Main: 60at, 2p LUGS ONLY
Branches: 3 - 15at, 50af, 2p, 240v
7 - 20at, 50af, 2p, 240v
2 - 40at, 50af, 2p, 240v

LPB &LPC set 1.00 14,346.80 14,346.80

Main: 50at, 50af, 2p, 240v, 10kaic
Branches: 3 - 15at, 50af, 2p, 240v
7 - 20at, 50af, 2p, 240v

Automatic Transfer Switch set 1.00 128,000.00 128,000.00

Main: 700at, 800af, 2p, 260v in nema 3R enclosure

40at, 50af, 2p, 240v in NEMA 3R enclosure set 2.00 1,200.00 2,400.00
40at, 50af, 3p, 240v in NEMA 3R enclosure 1.00 1,200.00 1,200.00
20at, 50af, 2p, 240v in NEMA 3R enclosure 1.00 1,200.00 1,200.00

Sub - Total for F 334,492.40

G. Direct Unit Cost (E + F) 339,838.92
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 40,780.67
I. Contractor's Profit (CP) 8% of G 27,187.11
J. Value Added Tax (VAT) 5% of (G + H + I) 20,390.34
K. Total Unit Cost (G + H + I + J) 428,197.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1103(1) Lighting Fixtures (12 CL)

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

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

A. Labor

a. Construction Foreman 1 51.00 100.36 5,118.36

b. Skilled Laborer 1 51.00 73.01 3,723.51
c. Unskilled Laborer 2 51.00 56.27 5,739.54

Sub - Total for A 14,581.41

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

B. Equipment

Minor Tools (10% of Labor Cost) 1,458.14

Sub - Total for B 1,458.14

C. Total (A + B) 16,039.55
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 16,039.55

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 2 x 36 watts FL fixture box type w/ canopy base

and stem 1.5 ft. (450mm) length similar to amco set 48.00 1,173.00 56,304.00
AP-113-1.5 or aproved equal.
b. 2 x 36 watts FL fixture. set 24.00 723.00 17,352.00
c. 1 x 36 watts FL fixture box type. set 52.00 381.00 19,812.00
d. 1 - 18 watts CFL w/ medium base keyless type set 6.00 320.00 1,920.00
porcelain
e. Wall Fanreceptacle.
with control Switch set 24.00 1,200.00 28,800.00

Sub - Total for F 124,188.00

G. Direct Unit Cost (E + F) 140,227.55
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 16,827.31
I. Contractor's Profit (CP) 8% of G 11,218.20
J. Value Added Tax (VAT) 5% of (G + H + I) 8,413.65
K. Total Unit Cost (G + H + I + J) 176,686.71
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1208(1) Fire Alarm System (12 CL)

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

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

A. Labor

a. Skilled Laborer 1 31.00 73.01 2,263.31

b. Unskilled Laborer 1 31.00 56.27 1,744.37

Sub - Total for A 4,007.68

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

B. Equipment

Minor Tools (10% of Labor Cost) 400.77

Sub - Total for B 400.77

C. Total (A + B) 4,408.45
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 4,408.45

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Fire Alarm Control Panel set 1.00 13,890.00 13,890.00

b. Fire Alarm Bell set 6.00 1,300.00 7,800.00
c. Manual Pull Station Switch set 6.00 1,250.00 7,500.00

Sub - Total for F 29,190.00

G. Direct Unit Cost (E + F) 33,598.45
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 4,031.81
I. Contractor's Profit (CP) 8% of G 2,687.88
J. Value Added Tax (VAT) 5% of (G + H + I) 2,015.91
K. Total Unit Cost (G + H + I + J) 42,334.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(8) Sewer Line Works (12 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 68.25 100.36 6,849.57

b. Skilled Laborer 1 68.25 73.01 4,982.93
c. Unskilled Laborer 2 68.25 56.27 7,680.86

Sub - Total for A 19,513.36

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

B. Equipment
Minor Tools (10% of labor cost) 1,951.34
Sub - Total for B 1,951.34
C. Total (A + B) 21,464.69
D. Output = 1
E. Direct Unit Cost (C ÷ D) 21,464.69

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
-
a. uPVC pipe, 150mm dia. x 3m, S-1000 length 16.00 1,975.29 31,604.64
b. uPVC pipe, 100mm dia. x 3m, S-1000 length 18.00 715.00 12,870.00
c. uPVC pipe, 75mm dia. x 3m, S-1000 (vent) length 6.00 390.00 2,340.00
d. uPVC pipe, 50mm dia. x 3m, S-1000 length 4.00 190.00 760.00
e. uPVC pipe, 50mm dia. x 3m, S-1000 (vent) length 30.00 190.00 5,700.00
f. Elbow, 150mm dia. - 90 deg bend pc 5.00 538.33 2,691.65
g. Elbow, 50mm dia. - 90 deg bend pc 12.00 26.00 312.00
h. Wye, 150mm dia. pc 4.00 1,136.21 4,544.84
h. Wye, 100mm dia. pc 15.00 126.00 1,890.00
i. Wye, 50mm dia. pc 12.00 81.00 972.00
j. Wye Reducer, 150mm dia. - 100mm dia. pc 4.00 807.29 3,229.16
k.Wye, Reducer, 100mm dia. - 75mm dia. pc 2.00 120.00 240.00
m. uPVC Tee, 150mm dia. x 150mm dia. pc 4.00 926.89 3,707.56
n. uPVC Tee, 50mm dia. x 50mm dia. pc 36.00 37.00 1,332.00
o. Clean Out with cover, 150mm dia. pc 9.00 627.90 5,651.10
p. Clean Out with cover, 100mm dia. pc 4.00 59.00 236.00
q. Clean Out with cover, 50mm dia. pc 4.00 21.00 84.00
r. uPVC P-trap, 50mm dia. pc 53.00 107.00 5,671.00
s. PVC Cement can 8.00 190.00 1,520.00
t. Consumables 5% 2,663.73

Sub - Total for F 88,019.68

G. Direct Unit Cost (E + F) 109,484.38
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 13,138.13
I. Contractor's Profit (CP) 8% of G 8,758.75
J. Value Added Tax (VAT) 5% of (G + H + I) 6,569.06
K. Total Unit Cost (G + H + I + J) 137,950.31
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002(6) Waterline Works (12 CL)

Unit of Measurement : pc
Output : 1.00

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

A. Labor

a. Construction Foreman 1 12.50 100.36 1,254.50

b. Skilled Laborer 1 12.50 73.01 912.63
c. Unskilled Laborer 2 12.50 56.27 1,406.75

Sub - Total for A 3,573.88

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

B. Equipment

Minor Tools (10% of labor cost) 357.39

Sub - Total for B 357.39

C. Total (A + B) 3,931.26
D. Output = 1
E. Direct Unit Cost (C ÷ D) 3,931.26

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PPRC Pipe, 38mm dia. x 4m, PN 16 length 12.00 1,117.85 13,414.20

a. PPRC Pipe, 32mm dia. x 4m, PN 16 length 2.00 736.28 1,472.56
b. PPRC Pipe, 25mm dia. x 4m, PN 16 length 9.00 425.92 3,833.28
c. PPRC Pipe, 20mm dia. x 4m, PN 16 length 8.00 275.50 2,204.00
d. PP-R Elbow, 38mm dia. - 90 deg pc 2.00 53.91 107.82
d. PP-R Elbow, 32mm dia. - 90 deg pc 2.00 31.60 63.20
e. PP-R Elbow, 25mm dia pc 4.00 20.54 82.16
f. PP-R Elbow, 20mm dia pc 12.00 12.64 151.68
g. PP-R Elbow Reducer, 38mm x 32mm dia. pc 2.00 53.91 107.82
h. PP-R Elbow Reducer, 32mm x 25mm dia. pc 2.00 50.00 100.00
h. PP-R Elbow Reducer, 25mm x 20mm dia. pc 6.00 163.07 978.42
i. PP-R Tee, 20mm dia. pc 15.00 14.80 222.00
j. Consumables 5% 1,046.20

Sub - Total for F 23,783.34

G. Direct Unit Cost (E + F) 27,714.60
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 3,325.75
I. Contractor's Profit (CP) 8% of G 2,217.17
J. Value Added Tax (VAT) 5% of (G + H + I) 1,662.88
K. Total Unit Cost (G + H + I + J) 34,920.40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(9) Storm Drainage and Downspout (12 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 69.50 100.36 6,975.02

b. Skilled Laborer 2 69.50 73.01 10,148.39
c. Unskilled Laborer 4 69.50 56.27 15,643.06

Sub - Total for A 32,766.47

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

B. Equipment

a. Minor Tools (10% of labor cost) 3,276.65

b. Plate Compactor (5hp) 1 0.00 123.00 -

Sub - Total for B 3,276.65

C. Total (A + B) 36,043.12
D. Output = 1
E. Direct Unit Cost (C ÷ D) 36,043.12

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PVC Drain Pipe, 150mm dia. x 3m pc 35.00 1,975.29 69,135.15

b. Roof Drain (Dome-type strainer) pc 22.00 1,500.00 33,000.00
c. uPVC Sanitary Pipe,100mm dia. x 3m,S-1000 length 54.00 715.00 38,610.00
d. Elbow, 100mm dia. - 45 deg bend pc 36.00 60.00 2,160.00
e. PVC Solvent, 400cc can 6.00 190.00 1,140.00
f. Consumables 5% 5,387.26

Sub - Total for F 149,432.41

G. Direct Unit Cost (E + F) 185,475.52
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 22,257.06
I. Contractor's Profit (CP) 8% of G 14,838.04
J. Value Added Tax (VAT) 5% of (G + H + I) 11,128.53
K. Total Unit Cost (G + H + I + J) 233,699.16
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002(5) Sanitary/Plumbing Fixtures (12 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 215.75 100.36 21,652.67

b. Skilled Laborer 1 215.75 73.01 15,751.91
c. Unskilled Laborer 1 215.75 56.27 12,140.25

Sub - Total for A 49,544.83

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

B. Equipment

Minor Tools (10% of labor cost) 4,954.48

Sub - Total for B 4,954.48

C. Total (A + B) 54,499.31
D. Output = 1
E. Direct Unit Cost (C ÷ D) 54,499.31

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Water Closet - Complete w/ fittings and acc. set 15.00 6,850.00 102,750.00
b. Urinal (Trough) set 3.00 9,500.00 28,500.00
c. Concrete Counter Sink - 3 Faucet set 6.00 6,028.00 36,168.00
e. Faucet, Hose Bibb, Brass 12mm dia. pc 18.00 165.00 2,970.00
f. Wall Hung Lavatory - Complete w/ fittings & acc. set 2.00 6,500.00 13,000.00
g. Gate Valve, 50mm dia. pc 3.00 980.00 2,940.00
h. Gate Valve, 32mm dia. pc 6.00 627.00 3,762.00
i. Gate Valve, 20mm dia. pc 3.00 330.00 990.00
j. Check Valve, 50mm dia. pc 1.00 954.00 954.00
k. S.S Floor Drain 4' x 4" pc 53.00 280.00 14,840.00
l. Mirror sq.m. 36.00 5,379.20 193,651.20
m. Handrail (PWD) set 2.00 4,500.00 9,000.00
n. Consumables 20,476.26

Sub - Total for F 430,001.46

G. Direct Unit Cost (E + F) 484,500.77
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 58,140.09
I. Contractor's Profit (CP) 8% of G 38,760.06
J. Value Added Tax (VAT) 5% of (G + H + I) 29,070.05
K. Total Unit Cost (G + H + I + J) 610,470.97
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-2 Dry Stand Pipe System 12CL

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

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

A. Labor

a. Construction Foreman 1 700.00 100.36 70,252.00

b. Skilled Laborer 2 700.00 73.01 102,214.00
c. Unskilled Laborer 4 700.00 56.27 157,556.00

Sub - Total for A 330,022.00

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

B. Equipment

Minor Tools (10% of labor cost) 33,002.20

Sub - Total for B 33,002.20

C. Total (A + B) 363,024.20
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 363,024.20

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. B.I. Pipe 100mm dia lm 20.00 1,889.00 37,780.00

b. B.I. Pipe 75mm dia lm 140.00 984.00 137,760.00
c. B.I. Pipe 65mm dia lm 54.00 708.00 38,232.00
d. B.I. Pipe 50mm dia lm 20.00 425.00 8,500.00
e. B.I. Pipe 40mm dia lm 330.00 317.00 104,610.00
f. B.I. Pipe 25mm dia lm 56.00 192.00 10,752.00
g. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 135,053.60 135,053.60
h. Pendent 12mm dia pc 106.00 503.00 53,318.00
i. Side Wall 12mm dia pc 6.00 518.00 3,108.00
j. Fire Hose Cabinet with Fire Extinguisher set 6.00 24,000.00 144,000.00
k. Fire Extinguisher, 10 lbs Capacity, Wall set 12.00 6,825.00 81,900.00
Mounted, HCFC 123
l. FP-1, Horizontal Split Case Centrifugal Pump
with A.C. Motor & Controller, UL/FM Approved, 350 assy 1.00 887,692.31 887,692.31
GPM, 100psi, 30 HP, 230/3/60
m. JP-1 Vertical In-Line Centrifugal Pump with AC
Motor & Controller, UL/FM Approved, 10GPM, assy 1.00 180,000.00 180,000.00
3HP, 100psi, 230, 3/60
n. Gate Valve (OS & Y), 100mm dia unit 1.00 31,680.00 31,680.00
o. Y-Strainer unit 1.00 36,118.45 36,118.45
p.Check Valve unit 1.00 17,500.00 17,500.00
q. Alarm Check Valve Assembly unit 1.00 63,360.00 63,360.00
r. Globe Valve unit 1.00 9,114.00 9,114.00
s. Pressure Reducing Valve unit 1.00 104,099.33 104,099.33
t. Float Valve unit 1.00 77,396.68 77,396.68
u. Water Flow Switch unit 1.00 6,468.00 6,468.00
v.Floor Control Valve unit 1.00 8,303.00 8,303.00
w. Pressure Gauge unit 1.00 971.13 971.13
x. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
 y. Isolation Valve unit 1.00 18,000.00 18,000.00
z. Water Flow Meter unit 1.00 58,084.99 58,084.99
aa. Drain Off Valve unit 1.00 19,557.51 19,557.51
bb. Roof Manifold unit 1.00 16,199.14 16,199.14
cc. Hangers and Support l.s. 1.00 33,763.40 33,763.40
dd. Electrical Works for Pumps from Main Breaker l.s. 1.00 15,000.00 15,000.00
ee. Miscellaneous and Consumables l.s. 1.00 5,000.00 5,000.00
ff. Testing and Commissioning l.s. 1.00 57,062.62 57,062.62
gg. Overhead Water Tank 2000 US Gal unit 2.00 167,000.00 334,000.00
hh. Fire Reserve Tank 7000 US gal unit 1.00 103,703.70 103,703.70
jj. Concrete m³ 15.45 3,475.00 53,688.75
kk. Rebar kg 648.90 31.00 20,115.90
ll. Plaster Finish m² 66.00 84.25 5,560.50
mm. Cement Based Waterproofing bag 159.00 45.00 7,155.00
nn. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
oo. End-Suction Centrifugal Water Pump, TDH
22m, 2.0HP, 60GPM unit 2.00 36,780.00 73,560.00

Sub - Total for F 3,046,668.01

G. Direct Unit Cost (E + F) 3,409,692.21
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 409,163.06
I. Contractor's Profit (CP) 8% of G 272,775.38
J. Value Added Tax (VAT) 5% of (G + H + I) 204,581.53
K. Total Unit Cost (G + H + I + J) 4,296,212.18

* Please Check the Summation of Sub-Total A, B,

and F
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-3 Septic Vault Type E (12 CL)

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

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

A. Labor

a. Construction Foreman 1 42.50 100.36 4,265.30

b. Skilled Laborer 2 42.50 73.01 6,205.85
c. Unskilled Laborer 4 42.50 56.27 9,565.90

Sub - Total for A 20,037.05

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

B. Equipment

Minor Tools (10% of labor cost) 2,003.71

Sub - Total for B 2,003.71

C. Total (A + B) 22,040.76
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 22,040.76

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

b. Concrete cu.m. 10.20 3,475.00 35,445.00

c. Reinforcement Steel Bars kg 788.46 31.00 24,442.26
d. Plaster Finish sq.m. 100.48 84.25 8,465.44
e. Cement-Based Waterproofing - Sahara bag 243.00 45.00 10,935.00
f. 6" CHB (150mm) sq.m. 6.00 122.50 735.00
g. 4" CHB (100mm) sq.m. 3.00 101.38 304.13

-
-

Sub - Total for F 80,326.83

G. Direct Unit Cost (E + F) 102,367.58
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 12,284.11
I. Contractor's Profit (CP) 8% of G 8,189.41
J. Value Added Tax (VAT) 5% of (G + H + I) 6,142.05
K. Total Unit Cost (G + H + I + J) 128,983.15
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(6)b1 Catch Basin -1 (12 CL)

Unit of Measurement : ea
Output per hour : 1.00

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of labor cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 252.60

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

b. Concrete cu.m. 0.07 3,475.00 243.25

c. Reinforcement Steel Bars kg 8.63 31.00 267.53
d. Masonry Units sq.m. 0.80 101.38 81.10
e. Plaster Finish sq.m. 1.76 84.25 148.28

Sub - Total for F 740.16

G. Direct Unit Cost (E + F) 992.76
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 119.13
I. Contractor's Profit (CP) 8% of G 79.42
J. Value Added Tax (VAT) 5% of (G + H + I) 59.57
K. Total Unit Cost (G + H + I + J) 1,250.88
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(19) Conduit, Boxes, and Fittings (9 CL)

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

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

A. Labor

a. Construction Foreman 1 40.00 100.36 4,014.40

b. Skilled Laborer 1 72.00 73.01 5,256.72
c. Unskilled Laborer 1 72.00 56.27 4,051.44

Sub - Total for A 13,322.56

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

B. Equipment

Minor Tools (10% of Labor Cost) 1,332.26

Sub - Total for B 1,332.26

C. Total (A + B) 14,654.82
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 14,654.82

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 20mmØ PVC conduit length 310.00 69.00 21,390.00

b. 25mmØ PVC pipe length 9.00 92.00 828.00
c. 40mmØ PVC pipe length 2.00 246.58 493.16
d. 80mmØ RSC pipe length 12.00 2,961.70 35,540.40
e. 80mmØ RSC Elbow pc 2.00 1,483.35 2,966.70
f. 20mmØ PVC adapter pc 570.00 8.00 4,560.00
g. 25mmØ PVC Adapter pc 8.00 14.00 112.00
h. 32mmØ PVC Adapter pc 2.00 16.00 32.00
i. 20mmØ L&B pc 570.00 8.00 4,560.00
j. 25mmØ L&B pc 8.00 14.00 112.00
k. 32mmØ L&B pc 2.00 16.00 32.00
l. 20mmØ flexible metal conduit length 6.00 20.00 120.00
m. 20mmØ connector pc 4.00 10.00 40.00
n. utility box, deep type pc 95.00 30.00 2,850.00
o. junction box, deep type pc 133.00 31.00 4,123.00
p. 80mmØ entrance cap pc 1.00 608.00 608.00
q. 16mmØX2.4m ground rod w/ connector pc 2.00 1,200.00 2,400.00

Sub - Total for F 80,767.26

G. Direct Unit Cost (E + F) 95,422.08
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 11,450.65
I. Contractor's Profit (CP) 8% of G 7,633.77
J. Value Added Tax (VAT) 5% of (G + H + I) 5,725.32
K. Total Unit Cost (G + H + I + J) 120,231.82
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(18) Wires and Wiring Devices (9 CL)

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

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

A. Labor

a. Construction Foreman 1 53.00 100.36 5,319.08

b. Skilled Laborer 1 72.00 73.01 5,256.72
c. Unskilled Laborer 1 72.00 56.27 4,051.44

Sub - Total for A 14,627.24

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

B. Equipment

Minor Tools (10% of Labor Cost) 1,462.72

Sub - Total for B 1,462.72

C. Total (A + B) 16,089.96
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 16,089.96

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 3.5mm2 THWN wire,stranded m 2,000.00 23.00 46,000.00

b. 5.5mm2 THWN wire,stranded m 66.00 24.00 1,584.00
c. 14mm2 THWN wire,stranded m 9.00 86.00 774.00
d. 80mm2 THWN wire,stranded m 9.00 549.89 4,948.97
e. 150mm2 THWN wire,stranded m 39.00 1,031.04 40,210.56
f. 200mm2 THWN wire,stranded m 36.00 891.00 32,076.00
g. 2.0mm2 TW wire,stranded m 120.00 24.00 2,880.00
h. 3.5mm2 TW wire,stranded m 1,000.00 23.00 23,000.00
i. 5.5mm2 TW wire,stranded m 36.00 24.00 864.00
j. 22mm2 THWN wire,stranded m 13.00 156.00 2,028.00
k. 30mm2 THWN wire,stranded m 12.00 210.00 2,520.00
l. one gang switch set 21.00 92.00 1,932.00
m. two gang switch set 15.00 126.00 1,890.00
n. one gang 3 way switch set 8.00 145.00 1,160.00
o. two gang 3 way switch set 6.00 175.00 1,050.00
p. duplex C.O. grounding type, 15A, 250V set 18.00 330.00 5,940.00
q. duplex C.O. grounding type, 15A, 250V, WP set 3.00 420.00 1,260.00
r. KWHR meter round with base set 1.00 2,200.00 2,200.00
s. Consumables (5% of Material Cost) 1.00 8,615.88 8,615.88

Sub - Total for F 180,933.40

G. Direct Unit Cost (E + F) 197,023.37
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 23,642.80
I. Contractor's Profit (CP) 8% of G 15,761.87
J. Value Added Tax (VAT) 5% of (G + H + I) 11,821.40
K. Total Unit Cost (G + H + I + J) 248,249.44
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1102(21) Power Load Center, Switchgear, and Panel Boards (9 CL)
Unit of Measurement : l.s.
Output per hour : 1.00

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

A. Labor

a. Construction Foreman 1 17.00 100.36 1,706.12

b. Skilled Laborer 1 17.00 73.01 1,241.17
c. Unskilled Laborer 2 17.00 56.27 1,913.18

Sub - Total for A 4,860.47

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

B. Equipment

Minor Tools (10% of Labor Cost) 486.05

Sub - Total for B 486.05

C. Total (A + B) 5,346.52
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 5,346.52

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

MDP - Flush Mounted, NEMA 1 Enclosure w/ Ground Te set 1.00 55,368.30 55,368.30
Main: 400at, 600af, 3p, 240v, 42 kaic
Branches: 1 - 60at, 50af, 2p, 240v
2 - 50at, 50af, 2p, 240v
1 - 400at, 400af, 3p, 240v

FPP set 1.00 50,408.80 50,408.80

Main: 400at, 400af, 3p, 240v, 22KAIC
Branches: 2 - 30at, 50af, 2p, 240v
1 - 30at, 50af, 3p, 240v
1 - 400at, 50af, 3p, 240v

LPA set 1.00 11,674.00 11,674.00

Main: 60at, 2p LUGS ONLY
Branches: 2 - 15at, 50af, 2p, 240v
6 - 20at, 50af, 2p, 240v
2 - 30at, 50af, 2p, 240v

LPB &LPC set 1.00 9,677.20 9,677.20

Main: 50at, 50af, 2p, 240v, 10kaic
Branches: 2 - 15at, 50af, 2p, 240v
4 - 20at, 50af, 2p, 240v

Automatic Transfer Switch set 1.00 128,000.00 128,000.00

Main: 400at, 400af, 2p, 260v in nema 3R enclosure

40at, 50af, 3p, 240v in NEMA 3R enclosure set 1.00 1,200.00 1,200.00
30at, 50af, 2p, 240v in NEMA 3R enclosure 2.00 1,200.00 2,400.00
20at, 50af, 2p, 240v in NEMA 3R enclosure 1.00 1,200.00 1,200.00

Sub - Total for F 259,928.30

G. Direct Unit Cost (E + F) 265,274.82
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 31,832.98
I. Contractor's Profit (CP) 8% of G 21,221.99
J. Value Added Tax (VAT) 5% of (G + H + I) 15,916.49
K. Total Unit Cost (G + H + I + J) 334,246.27
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1103(1) Lighting Fixtures (9 CL)

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

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

A. Labor

a. Construction Foreman 1 41.00 100.36 4,114.76

b. Skilled Laborer 1 41.00 73.01 2,993.41
c. Unskilled Laborer 2 41.00 56.27 4,614.14

Sub - Total for A 11,722.31

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

B. Equipment

Minor Tools (10% of Labor Cost) 1,172.23

Sub - Total for B 1,172.23

C. Total (A + B) 12,894.54
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 12,894.54

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 2 x 36 watts FL fixture box type w/ canopy base

and stem 1.5 ft. (450mm) length similar to amco set 36.00 1,173.00 42,228.00
AP-113-1.5 or aproved equal.
b. 2 x 36 watts FL fixture. set 18.00 723.00 13,014.00
c. 1 x 36 watts FL fixture box type. set 46.00 381.00 17,526.00
d. 1 - 18 watts CFL w/ medium base keyless type set 6.00 320.00 1,920.00
porcelain
e. Wall Fanreceptacle.
with control Switch set 18.00 1,200.00 21,600.00

Sub - Total for F 96,288.00

G. Direct Unit Cost (E + F) 109,182.54
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 13,101.90
I. Contractor's Profit (CP) 8% of G 8,734.60
J. Value Added Tax (VAT) 5% of (G + H + I) 6,550.95
K. Total Unit Cost (G + H + I + J) 137,570.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1208(1) Fire Alarm System (9 CL)

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

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

A. Labor

a. Skilled Laborer 1 31.00 73.01 2,263.31

b. Unskilled Laborer 1 31.00 56.27 1,744.37

Sub - Total for A 4,007.68

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

B. Equipment

Minor Tools (10% of Labor Cost) 400.77

Sub - Total for B 400.77

C. Total (A + B) 4,408.45
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 4,408.45

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Fire Alarm Control Panel set 1.00 13,890.00 13,890.00

b. Fire Alarm Bell set 3.00 1,300.00 3,900.00
c. Manual Pull Station Switch set 3.00 1,250.00 3,750.00

Sub - Total for F 21,540.00

G. Direct Unit Cost (E + F) 25,948.45
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 3,113.81
I. Contractor's Profit (CP) 8% of G 2,075.88
J. Value Added Tax (VAT) 5% of (G + H + I) 1,556.91
K. Total Unit Cost (G + H + I + J) 32,695.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(8) Sewer Line Works (9 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 59.00 100.36 5,921.24

b. Skilled Laborer 1 59.00 73.01 4,307.59
c. Unskilled Laborer 2 59.00 56.27 6,639.86

Sub - Total for A 16,868.69

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

B. Equipment
Minor Tools (10% of labor cost) 1,686.87
Sub - Total for B 1,686.87
C. Total (A + B) 18,555.56
D. Output = 1
E. Direct Unit Cost (C ÷ D) 18,555.56

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. uPVC pipe, 150mm dia. x 3m, S-1000 length 13.00 1,975.29 25,678.77
b. uPVC pipe, 100mm dia. x 3m, S-1000 length 18.00 715.00 12,870.00
c. uPVC pipe, 75mm dia. x 3m, S-1000 (vent) length 6.00 390.00 2,340.00
d. uPVC pipe, 50mm dia. x 3m, S-1000 length 4.00 190.00 760.00
e. uPVC pipe, 50mm dia. x 3m, S-1000 (vent) length 30.00 190.00 5,700.00
f. Elbow, 150mm dia. - 90 deg bend pc 3.00 538.33 1,614.99
g. Elbow, 50mm dia. - 90 deg bend pc 12.00 26.00 312.00
h. Wye, 150mm dia. pc 2.00 1,136.21 2,272.42
h. Wye, 100mm dia. pc 15.00 126.00 1,890.00
i. Wye, 50mm dia. pc 12.00 81.00 972.00
j. Wye Reducer, 150mm dia. - 100mm dia. pc 4.00 807.29 3,229.16
k.Wye, Reducer, 100mm dia. - 75mm dia. pc 2.00 120.00 240.00
m. uPVC Tee, 150mm dia. x 150mm dia. pc 4.00 926.89 3,707.56
n. uPVC Tee, 50mm dia. x 50mm dia. pc 36.00 37.00 1,332.00
o. Clean Out with cover, 150mm dia. pc 7.00 627.90 4,395.30
p. Clean Out with cover, 100mm dia. pc 4.00 59.00 236.00
q. Clean Out with cover, 50mm dia. pc 4.00 21.00 84.00
r. uPVC P-trap, 50mm dia. pc 47.00 107.00 5,029.00
s. PVC Cement can 8.00 190.00 1,520.00
t. Consumables 5% 2,367.44

Sub - Total for F 76,550.64

G. Direct Unit Cost (E + F) 95,106.20
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 11,412.74
I. Contractor's Profit (CP) 8% of G 7,608.50
J. Value Added Tax (VAT) 5% of (G + H + I) 5,706.37
K. Total Unit Cost (G + H + I + J) 119,833.81
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002(6) Waterline Works (9 CL)

Unit of Measurement : pc
Output : 1.00

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

A. Labor

a. Construction Foreman 1 11.25 100.36 1,129.05

b. Skilled Laborer 1 11.25 73.01 821.36
c. Unskilled Laborer 2 11.25 56.27 1,266.08

Sub - Total for A 3,216.49

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

B. Equipment

Minor Tools (10% of labor cost) 321.65

Sub - Total for B 321.65

C. Total (A + B) 3,538.14
D. Output = 1
E. Direct Unit Cost (C ÷ D) 3,538.14

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PPRC Pipe, 38mm dia. x 4m, PN 16 length 10.00 1,117.85 11,178.50

a. PPRC Pipe, 32mm dia. x 4m, PN 16 length 2.00 736.28 1,472.56
b. PPRC Pipe, 25mm dia. x 4m, PN 16 length 9.00 425.92 3,833.28
c. PPRC Pipe, 20mm dia. x 4m, PN 16 length 8.00 275.50 2,204.00
d. PP-R Elbow, 38mm dia. - 90 deg pc 2.00 53.91 107.82
d. PP-R Elbow, 32mm dia. - 90 deg pc 2.00 31.60 63.20
e. PP-R Elbow, 25mm dia pc 4.00 20.54 82.16
f. PP-R Elbow, 20mm dia pc 12.00 12.64 151.68
g. PP-R Elbow Reducer, 38mm x 32mm dia. pc 2.00 53.91 107.82
h. PP-R Elbow Reducer, 32mm x 25mm dia. pc 2.00 50.00 100.00
h. PP-R Elbow Reducer, 25mm x 20mm dia. pc 6.00 163.07 978.42
i. PP-R Tee, 20mm dia. pc 15.00 14.80 222.00
j. Consumables 5% 934.42

Sub - Total for F 21,435.86

G. Direct Unit Cost (E + F) 24,973.99
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 2,996.88
I. Contractor's Profit (CP) 8% of G 1,997.92
J. Value Added Tax (VAT) 5% of (G + H + I) 1,498.44
K. Total Unit Cost (G + H + I + J) 31,467.23
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(9) Storm Drainage and Downspout (9 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 52.00 100.36 5,218.72

b. Skilled Laborer 2 52.00 73.01 7,593.04
c. Unskilled Laborer 4 52.00 56.27 11,704.16

Sub - Total for A 24,515.92

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

B. Equipment

a. Minor Tools (10% of labor cost) 2,451.59

Sub - Total for B 2,451.59

C. Total (A + B) 26,967.51
D. Output = 1
E. Direct Unit Cost (C ÷ D) 26,967.51

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PVC Drain Pipe, 150mm dia. x 3m pc 28.00 1,975.29 55,308.12

b. Roof Drain (Dome-type strainer) pc 16.00 1,500.00 24,000.00
c. uPVC Sanitary Pipe,100mm dia. x 3m,S-1000 length 36.00 715.00 25,740.00
d. Elbow, 100mm dia. - 45 deg bend pc 24.00 60.00 1,440.00
e. PVC Solvent, 400cc can 4.00 190.00 760.00
f. Consumables 5% 4,052.41

Sub - Total for F 111,300.53

G. Direct Unit Cost (E + F) 138,268.04
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 16,592.16
I. Contractor's Profit (CP) 8% of G 11,061.44
J. Value Added Tax (VAT) 5% of (G + H + I) 8,296.08
K. Total Unit Cost (G + H + I + J) 174,217.73
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002(5) Sanitary/Plumbing Fixtures (9 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 215.00 100.36 21,577.40

b. Skilled Laborer 1 215.00 73.01 15,697.15
c. Unskilled Laborer 1 215.00 56.27 12,098.05

Sub - Total for A 49,372.60

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

B. Equipment

Minor Tools (10% of labor cost) 4,937.26

Sub - Total for B 4,937.26

C. Total (A + B) 54,309.86
D. Output = 1
E. Direct Unit Cost (C ÷ D) 54,309.86

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Water Closet - Complete w/ fittings and acc. set 15.00 6,850.00 102,750.00
b. Urinal (Trough) set 3.00 9,500.00 28,500.00
c. Concrete Counter Sink - 3 Faucet set 6.00 6,028.00 36,168.00
e. Faucet, Hose Bibb, Brass 12mm dia. pc 18.00 165.00 2,970.00
f. Wall Hung Lavatory - Complete w/ fittings & acc. set 2.00 6,500.00 13,000.00
g. Gate Valve, 50mm dia. pc 3.00 980.00 2,940.00
h. Gate Valve, 32mm dia. pc 6.00 627.00 3,762.00
i. Gate Valve, 20mm dia. pc 3.00 330.00 990.00
j. Check Valve, 50mm dia. pc 1.00 954.00 954.00
k. S.S Floor Drain 4' x 4" pc 47.00 280.00 13,160.00
l. Mirror sq.m. 36.00 5,379.20 193,651.20
m. Handrail (PWD) set 2.00 4,500.00 9,000.00
n. Consumables 5% 20,392.26

Sub - Total for F 428,237.46

G. Direct Unit Cost (E + F) 482,547.32
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 57,905.68
I. Contractor's Profit (CP) 8% of G 38,603.79
J. Value Added Tax (VAT) 5% of (G + H + I) 28,952.84
K. Total Unit Cost (G + H + I + J) 608,009.62
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-2 Dry Stand Pipe System 9CL

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

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

A. Labor

a. Construction Foreman 1 585.50 100.36 58,760.78

b. Skilled Laborer 2 585.50 73.01 85,494.71
c. Unskilled Laborer 4 585.50 56.27 131,784.34

Sub - Total for A 276,039.83

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

B. Equipment

Minor Tools (10% of labor cost) 27,603.98

Sub - Total for B 27,603.98

C. Total (A + B) 303,643.81
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 303,643.81

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. B.I. Pipe 100mm dia lm 20 1,889.00 37,780.00

b. B.I. Pipe 75mm dia lm 12.00 984.00 11,808.00
c. B.I. Pipe 65mm dia lm 48.00 708.00 33,984.00
d. B.I. Pipe 50mm dia lm 20.00 425.00 8,500.00
e. B.I. Pipe 40mm dia lm 252.00 317.00 79,884.00
f. B.I. Pipe 25mm dia lm 42.00 192.00 8,064.00
g. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 72,008.00 72,008.00
h. Pendent 12mm dia pc 78.00 503.00 39,234.00
i. Side Wall 12mm dia pc 6.00 518.00 3,108.00
j.k.Fire
FireHose Cabinet with
Extinguisher, Fire
10 lbs Extinguisher
Capacity, Wall set 3.00 24,000.00 72,000.00
Mounted, HCFC 123 set 9.00 6,825.00 61,425.00
l. FP-1, Horizontal Split Case Centrifugal Pump
with A.C. Motor & Controller, UL/FM Approved, 350 assy 1.00 887,692.31 887,692.31
GPM, 100psi, 30 HP, 230/3/60

m. JP-1 Vertical In-Line Centrifugal Pump with AC

Motor & Controller, UL/FM Approved, 10GPM, assy 1.00 180,000.00 180,000.00
3HP, 100psi, 230, 3/60
n. Gate Valve (OS & Y), 100mm dia unit 1.00 31,680.00 31,680.00
o. Y-Strainer unit 1.00 36,118.45 36,118.45
p.Check Valve unit 1.00 17,500.00 17,500.00
q. Alarm Check Valve Assembly unit 1.00 63,360.00 63,360.00
r. Globe Valve unit 1.00 9,114.00 9,114.00
s. Pressure Reducing Valve unit 1.00 104,099.33 104,099.33
t. Float Valve unit 1.00 77,396.68 77,396.68
u. Water Flow Switch unit 1.00 6,468.00 6,468.00
v.Floor Control Valve unit 1.00 8,303.00 8,303.00
w. Pressure Gauge unit 1.00 971.13 971.13
x. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
 y. Isolation Valve unit 1.00 18,000.00 18,000.00
z. Water Flow Meter unit 1.00 58,084.99 58,084.99
aa. Drain Off Valve unit 1.00 19,557.51 19,557.51
bb. Roof Manifold unit 1.00 16,199.14 16,199.14
cc. Hangers and Support l.s. 1.00 18,002.00 18,002.00
dd. Electrical Works for Pumps from Main Breaker l.s. 1.00 15,000.00
15,000.00
ee. Miscellaneous and Consumables l.s. 1.00 5,000.00 5,000.00
ff. Testing and Commissioning l.s. 1.00 57,062.62 57,062.62
gg. Overhead Water Tank 2000 US Gal unit 1.00 167,000.00 167,000.00
hh. Fire Reserve Tank 11000 US gal unit 1.00 162,962.00 162,962.00
jj. Concrete m³ 15.45 3,475.00 53,688.75
kk. Rebar kg 648.90 31.00 20,115.90
ll. Plaster Finish m² 66.00 84.25 5,560.50
mm. Cement Based Waterproofing bag 159.00 45.00 7,155.00
nn. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
oo. End-Suction Centrifugal Water Pump, TDH
unit 2.00 36,780.00 73,560.00
22m, 2.0HP, 60GPM
Sub - Total for F 2,595,946.31
G. Direct Unit Cost (E + F) 2,899,590.12
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 347,950.81
I. Contractor's Profit (CP) 8% of G 231,967.21
J. Value Added Tax (VAT) 5% of (G + H + I) 173,975.41
K. Total Unit Cost (G + H + I + J) 3,653,483.55

* Please Check the Summation of Sub-Total A, B,

and F
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-3 Septic Vault Type E (9 CL)

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

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

A. Labor

a. Construction Foreman 1 38.00 100.36 3,813.68

b. Skilled Laborer 2 38.00 73.01 5,548.76
c. Unskilled Laborer 4 38.00 56.27 8,553.04

Sub - Total for A 17,915.48

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

B. Equipment

Minor Tools (10% of labor cost) 1,791.55

Sub - Total for B 1,791.55

C. Total (A + B) 19,707.03
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 19,707.03

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

b. Concrete cu.m. 9.13 3,475.00 31,726.75

c. Reinforcement Steel Bars kg 719.81 31.00 22,314.11
d. Plaster Finish sq.m. 90.92 84.25 7,660.01
e. Cement-Based Waterproofing - Sahara bag 220.00 45.00 9,900.00
f. 6" CHB (150mm) sq.m. 5.00 122.50 612.50
g. 4" CHB (100mm) sq.m. 2.50 101.38 253.44

Sub - Total for F 72,466.81

G. Direct Unit Cost (E + F) 92,173.84
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 11,060.86
I. Contractor's Profit (CP) 8% of G 7,373.91
J. Value Added Tax (VAT) 5% of (G + H + I) 5,530.43
K. Total Unit Cost (G + H + I + J) 116,139.03
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(6)b1 Catch Basin -1 (9 CL)

Unit of Measurement : ea
Output per hour : 1.00

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of labor cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 252.60

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

b. Concrete cu.m. 0.07 3,475.00 243.25

c. Reinforcement Steel Bars kg 8.63 31.00 267.53
d. Masonry Units sq.m. 0.80 101.38 81.10
e. Plaster Finish sq.m. 1.76 84.25 148.28
-

Sub - Total for F 740.16

G. Direct Unit Cost (E + F) 992.76
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 119.13
I. Contractor's Profit (CP) 8% of G 79.42
J. Value Added Tax (VAT) 5% of (G + H + I) 59.57
K. Total Unit Cost (G + H + I + J) 1,250.88
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(19) Conduit, Boxes, and Fittings (6 CL)

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

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

A. Labor

a. Construction Foreman 1 26.00 100.36 2,609.36

b. Skilled Laborer 1 48.00 73.01 3,504.48
c. Unskilled Laborer 1 48.00 56.27 2,700.96

Sub - Total for A 8,814.80

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

B. Equipment

Minor Tools (10% of Labor Cost) 881.48

Sub - Total for B 881.48

C. Total (A + B) 9,696.28
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 9,696.28

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 20mmØ PVC conduit length 212.00 69.00 14,628.00

b. 25mmØ PVC pipe length 7.00 92.00 644.00
c. 32mmØ PVC pipe length 1.00 120.00 120.00
d. 40mmØ RSC pipe length 5.00 1,069.50 5,347.50
e. 50mmØ RSC pipe length 4.00 1,426.00 5,704.00
f. 40mmØ RSC elbow pc 2.00 289.80 579.60
g. 50mmØ RSC elbow pc 2.00 483.70 967.40
h. 20mmØ PVC adapter pc 375.00 8.00 3,000.00
i. 25mmØ PVC Adapter pc 6.00 14.00 84.00
j. 32mmØ PVC Adapter pc 2.00 16.00 32.00
k. 20mmØ PVC L&B pc 375.00 8.00 3,000.00
l. 25mmØ PVC L&B pc 2.00 14.00 28.00
m. 32mmØ PVC L&B pc 2.00 16.00 32.00
n. 20mmØ flexible metal conduit length 6.00 20.00 120.00
o. 20mmØ connector pc 4.00 10.00 40.00
p. utility box, deep type pc 65.00 30.00 1,950.00
q. junction box, deep type pc 85.00 31.00 2,635.00
r. 50mmØ entrance cap pc 1.00 380.00 380.00
s. 16mmØX2.4m ground rod w/ connector pc 2.00 1,200.00 2,400.00

Sub - Total for F 41,691.50

G. Direct Unit Cost (E + F) 51,387.78
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 6,166.53
I. Contractor's Profit (CP) 8% of G 4,111.02
J. Value Added Tax (VAT) 5% of (G + H + I) 3,083.27
K. Total Unit Cost (G + H + I + J) 64,748.60
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(18) Wires and Wiring Devices (6 CL)

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

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

A. Labor

a. Construction Foreman 1 33.00 100.36 3,311.88

b. Skilled Laborer 1 46.00 73.01 3,358.46
c. Unskilled Laborer 1 46.00 56.27 2,588.42

Sub - Total for A 9,258.76

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

B. Equipment

Minor Tools (10% of Labor Cost) 925.88

Sub - Total for B 925.88

C. Total (A + B) 10,184.64
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 10,184.64

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 3.5mm2 THWN wire,stranded m 1,370.00 23.00 31,510.00

b. 5.5mm2 THWN wire,stranded m 54.00 24.00 1,296.00
c. 14mm2 THWN wire,stranded m 6.00 86.00 516.00
d. 30mm2 THWN wire,stranded m 26.00 210.00 5,460.00
e. 60mm2 THWN wire,stranded m 24.00 462.00 11,088.00
f. 2.0mm2 TW wire,stranded m 72.00 24.00 1,728.00
g. 3.5mm2 TW wire,stranded m 685.00 23.00 15,755.00
h. 5.5mm2 TW wire,stranded m 30.00 24.00 720.00
i. 8.0mm2 TW wire,stranded m 13.00 65.00 845.00
j. 14mm2 TW wire,stranded m 6.00 86.00 516.00
k. one gang switch set 12.00 92.00 1,104.00
l. two gang switch set 11.00 126.00 1,386.00
m. one gang 3 way switch set 10.00 145.00 1,450.00
n. duplex C.O. grounding type, 15A, 250V set 12.00 330.00 3,960.00
o. duplex C.O. grounding type, 15A, 250V, WP set 3.00 420.00 1,260.00
p. KWHR meter round with base set 1.00 2,200.00 2,200.00
q. Consumables (5% of Material Cost) 1.00 4,039.70 4,039.70

Sub - Total for F 84,833.70

G. Direct Unit Cost (E + F) 95,018.34
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 11,402.20
I. Contractor's Profit (CP) 8% of G 7,601.47
J. Value Added Tax (VAT) 5% of (G + H + I) 5,701.10
K. Total Unit Cost (G + H + I + J) 119,723.10
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1102(21) Power Load Center, Switchgear, and Panel Boards (6 CL)
Unit of Measurement : l.s.
Output per hour : 1.00

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

A. Labor

a. Construction Foreman 1 15.00 100.36 1,505.40

b. Skilled Laborer 1 15.00 73.01 1,095.15
c. Unskilled Laborer 2 15.00 56.27 1,688.10

Sub - Total for A 4,288.65

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

B. Equipment

Minor Tools (10% of Labor Cost) 428.87

Sub - Total for B 428.87

C. Total (A + B) 4,717.52
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 4,717.52

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

MDP - Flush Mounted, NEMA 1 Enclosure w/ Ground Te set 1.00 20,835.10 20,835.10
Main: 200at, 225af, 2p, 240v, 22 kaic
Branches: 1 - 60at, 50af, 2p, 240v
1 - 40at, 50af, 2p, 240v
1 - 100at, 50af, 2p, 240v

LPA - Flush Mounted, NEMA 1 Enclosure w/ Ground Ter set 1.00 15,176.20 15,176.20
Main: 60at, 2p, 240v (lugs only)
Branches: 4 - 15at, 50af, 2p, 230v
6 - 20at, 50af, 2p, 240v
3 - 30at, 50af, 2p, 240v

LPB - Flush Mounted, NEMA 1 Enclosure w/ Ground Ter set 1.00 8,509.80 8,509.80
Main: 40at, 2p, 240v
Branches: 2 - 15at, 50af, 2p, 230v
3 - 20at, 50af, 2p, 240v

MPP set 1.00 8,953.10 8,953.10

Main: 100at, 100af, 2p, 240v, 18kaic
Branches: 2 - 30at, 50af, 2p, 230v
3 - 40at, 50af, 2p, 240v

40at, 50af, 2p, 240v ACB set 1.00 1,200.00 1,200.00

30at, 50af, 2p, 240v ACB set 2.00 1,200.00 2,400.00
20at, 50af, 2p, 240v ACB set 1.00 1,200.00 1,200.00

Sub - Total for F 58,274.20

G. Direct Unit Cost (E + F) 62,991.72
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 7,559.01
I. Contractor's Profit (CP) 8% of G 5,039.34
J. Value Added Tax (VAT) 5% of (G + H + I) 3,779.50
K. Total Unit Cost (G + H + I + J) 79,369.56
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1103(1) Lighting Fixtures (6 CL)

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

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

A. Labor

a. Construction Foreman 1 20.00 100.36 2,007.20

b. Skilled Laborer 1 20.00 73.01 1,460.20
c. Unskilled Laborer 2 20.00 56.27 2,250.80

Sub - Total for A 5,718.20

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

B. Equipment

Minor Tools (10% of Labor Cost) 571.82

Sub - Total for B 571.82

C. Total (A + B) 6,290.02
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 6,290.02

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 2 x 36 watts FL fixture box type w/ canopy base

and stem 1.5 ft. (450mm) length similar to amco set 24.00 1,173.00 28,152.00
AP-113-1.5 or aproved equal.
b. 2 x 36 watts FL fixture. set 12.00 723.00 8,676.00
c. 1 x 36 watts FL fixture box type. set 20.00 381.00 7,620.00
d. 1 - 18 watts CFL w/ medium base keyless type set 13.00 320.00 4,160.00
porcelain
e. Wall Fanreceptacle.
with control Switch set 12.00 1,200.00 14,400.00

Sub - Total for F 63,008.00

G. Direct Unit Cost (E + F) 69,298.02
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 8,315.76
I. Contractor's Profit (CP) 8% of G 5,543.84
J. Value Added Tax (VAT) 5% of (G + H + I) 4,157.88
K. Total Unit Cost (G + H + I + J) 87,315.51
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1208(1) Fire Alarm System (6 CL)

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

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

A. Labor

a. Skilled Laborer 1 31.00 73.01 2,263.31

b. Unskilled Laborer 1 31.00 56.27 1,744.37

Sub - Total for A 4,007.68

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

B. Equipment

Minor Tools (10% of Labor Cost) 400.77

Sub - Total for B 400.77

C. Total (A + B) 4,408.45
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 4,408.45

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Fire Alarm Control Panel set 1.00 13,890.00 13,890.00

b. Fire Alarm Bell set 3.00 1,300.00 3,900.00
c. Manual Pull Station Switch set 3.00 1,250.00 3,750.00

Sub - Total for F 21,540.00

G. Direct Unit Cost (E + F) 25,948.45
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 3,113.81
I. Contractor's Profit (CP) 8% of G 2,075.88
J. Value Added Tax (VAT) 5% of (G + H + I) 1,556.91
K. Total Unit Cost (G + H + I + J) 32,695.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(8) Sewer Line Works (6 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 28.25 100.36 2,835.17

b. Skilled Laborer 1 28.25 73.01 2,062.53
c. Unskilled Laborer 2 28.25 56.27 3,179.26

Sub - Total for A 8,076.96

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

B. Equipment
Minor Tools (10% of labor cost) 807.70
Sub - Total for B 807.70
C. Total (A + B) 8,884.65
D. Output = 1
E. Direct Unit Cost (C ÷ D) 8,884.65

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
-
a. uPVC pipe, 150mm dia. x 3m, S-1000 length 2.00 1,975.29 3,950.58
b. uPVC pipe, 100mm dia. x 3m, S-1000 length 16.00 715.00 11,440.00
c. uPVC pipe, 75mm dia. x 3m, S-1000 (vent) length 7.00 390.00 2,730.00
d. uPVC pipe, 50mm dia. x 3m, S-1000 length 13.00 190.00 2,470.00
e. uPVC pipe, 50mm dia. x 3m, S-1000 (vent) length 18.00 190.00 3,420.00
f. Elbow, 100mm dia. - 90 deg bend pc 6.00 81.00 486.00
g. Elbow, 50mm dia. - 90 deg bend pc 24.00 26.00 624.00
h. Wye, 100mm dia. pc 9.00 126.00 1,134.00
i. Wye, 50mm dia. pc 6.00 81.00 486.00
j. Wye Reducer, 100mm dia. - 75mm dia. pc 2.00 120.00 240.00
k.Wye, Reducer, 100mm dia. - 50mm dia. pc 10.00 100.00 1,000.00
l.Wye, Reducer, 75mm dia. - 50mm dia. pc 5.00 89.00 445.00
m. uPVC Tee, 100mm dia. x 100mm dia. pc 3.00 135.00 405.00
n. uPVC Tee, 50mm dia. x 50mm dia. pc 22.00 37.00 814.00
o. Clean Out with cover, 150mm dia. pc 1.00 627.90 627.90
p. Clean Out with cover, 75mm dia. pc 3.00 36.00 108.00
q. Clean Out with cover, 100mm dia. pc 10.00 59.00 590.00
r. uPVC P-trap, 50mm dia. pc 36.00 107.00 3,852.00
s. PVC Cement can 6.00 190.00 1,140.00
t. Consumables 5% 1,200.53

Sub - Total for F 37,163.01

G. Direct Unit Cost (E + F) 46,047.66
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 5,525.72
I. Contractor's Profit (CP) 8% of G 3,683.81
J. Value Added Tax (VAT) 5% of (G + H + I) 2,762.86
K. Total Unit Cost (G + H + I + J) 58,020.05
 DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : pc
Output : 1.00

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

A. Labor

a. Construction Foreman 1 4.00 100.36 401.44

b. Skilled Laborer 1 4.00 73.01 292.04
c. Unskilled Laborer 2 4.00 56.27 450.16

Sub - Total for A 1,143.64

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

B. Equipment

Minor Tools (10% of labor cost) 114.36

Sub - Total for B 114.36

C. Total (A + B) 1,258.00
D. Output = 1
E. Direct Unit Cost (C ÷ D) 1,258.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PPRC Pipe, 32mm dia. x 4m, PN 16 length 4.00 736.28 2,945.12

b. PPRC Pipe, 25mm dia. x 4m, PN 16 length 4.00 425.92 1,703.68
c. PPRC Pipe, 20mm dia. x 4m, PN 16 length 6.00 275.50 1,653.00
d. PP-R Elbow, 32mm dia. - 90 deg pc 2.00 31.60 63.20
e. PP-R Elbow, 25mm dia pc 2.00 20.54 41.08
f. PP-R Elbow, 20mm dia pc 12.00 12.64 151.68
g. PP-R Elbow Reducer, 32mm x 25mm dia. pc 1.00 50.00 50.00
h. PP-R Elbow Reducer, 25mm x 20mm dia. pc 2.00 163.07 326.14
i. PP-R Tee, 20mm dia. pc 12.00 14.80 177.60
j. PP-R Tee Reducer 32mm x 20mm dia. pc 1.00 32.52 32.52
k. Consumables 5% 315.09

Sub - Total for F 7,459.11

G. Direct Unit Cost (E + F) 8,717.11
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 1,046.05
I. Contractor's Profit (CP) 8% of G 697.37
J. Value Added Tax (VAT) 5% of (G + H + I) 523.03
K. Total Unit Cost (G + H + I + J) 10,983.56
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(9) Storm Drainage and Downspout (6 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 40.25 100.36 4,039.49

b. Skilled Laborer 2 40.25 73.01 5,877.31
c. Unskilled Laborer 4 40.25 56.27 9,059.47

Sub - Total for A 18,976.27

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

B. Equipment

a. Minor Tools (10% of labor cost) 1,897.63

b. Plate Compactor (5hp) 1 0.00 123.00 -

Sub - Total for B 1,897.63

C. Total (A + B) 20,873.89
D. Output = 1
E. Direct Unit Cost (C ÷ D) 20,873.89

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PVC Drain Pipe, 150mm dia. x 3m pc 21.00 1,975.29 41,481.09

b. Roof Drain (Dome-type strainer) pc 12.00 1,500.00 18,000.00
c. uPVC Sanitary Pipe,75mm dia. x 3m,S-1000 length 45.00 390.00 17,550.00
d. Elbow, 75mm dia. - 45 deg bend pc 30.00 38.00 1,140.00
e. PVC Solvent, 400cc can 5.00 190.00 950.00
f. Consumables 5% 2,951.55
-
-
-
-

Sub - Total for F 82,072.64

G. Direct Unit Cost (E + F) 102,946.54
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 12,353.58
I. Contractor's Profit (CP) 8% of G 8,235.72
J. Value Added Tax (VAT) 5% of (G + H + I) 6,176.79
K. Total Unit Cost (G + H + I + J) 129,712.64
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002(5) Sanitary/Plumbing Fixtures (6 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 138.50 100.36 13,899.86

b. Skilled Laborer 1 138.50 73.01 10,111.89
c. Unskilled Laborer 1 138.50 56.27 7,793.40

Sub - Total for A 31,805.14

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

B. Equipment

Minor Tools (10% of labor cost) 3,180.51

Sub - Total for B 3,180.51

C. Total (A + B) 34,985.65
D. Output = 1
E. Direct Unit Cost (C ÷ D) 34,985.65

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Water Closet - Complete w/ fittings and acc. set 9.00 6,850.00 61,650.00
b. Urinal (Trough) set 3.00 9,500.00 28,500.00
c. Concrete Counter Sink - 3 Faucet set 6.00 6,028.00 36,168.00
d. Concrete Counter Sink - 1 Faucet set 4.00 2,895.00 11,580.00
e. Faucet, Hose Bibb, Brass 12mm dia. pc 10.00 165.00 1,650.00
f. Wall Hung Lavatory - Complete w/ fittings & acc. set 1.00 6,500.00 6,500.00
g. Gate Valve, 50mm dia. pc 2.00 980.00 1,960.00
h. Gate Valve, 32mm dia. pc 3.00 627.00 1,881.00
i. Gate Valve, 20mm dia. pc 3.00 330.00 990.00
j. Check Valve, 50mm dia. pc 1.00 954.00 954.00
k. S.S Floor Drain 4' x 2" pc 36.00 280.00 10,080.00
l. Mirror sq.m. 18.00 5,379.20 96,825.60
m. Handrail (PWD) set 1.00 4,500.00 4,500.00
n. Consumables 5% 13,161.93

Sub - Total for F 276,400.53

G. Direct Unit Cost (E + F) 311,386.18
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 37,366.34
I. Contractor's Profit (CP) 8% of G 24,910.89
J. Value Added Tax (VAT) 5% of (G + H + I) 18,683.17
K. Total Unit Cost (G + H + I + J) 392,346.59
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-2 Dry Stand Pipe System 6CL

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

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

A. Labor

a. Construction Foreman 1 119.25 100.36 11,967.93

b. Skilled Laborer 2 119.25 73.01 17,412.89
c. Unskilled Laborer 4 119.25 56.27 26,840.79

Sub - Total for A 56,221.61

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

B. Equipment

Minor Tools (10% of labor cost) 5,622.16

Sub - Total for B 5,622.16

C. Total (A + B) 61,843.77
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 61,843.77

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
a. B.I. Pipe 75mm dia lm 15.00 984.00 14,760.00
b. B.I. Pipe 65mm dia lm 24.00 708.00 16,992.00
c. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 3,175.20 3,175.20
d. Fire
e. Fire Hose Cabinet10
Extinguisher, with
lbsFire Extinguisher
Capacity, Wall set 3.00 24,000.00 72,000.00
Mounted, HCFC 123 set 6.00 6,825.00 40,950.00
f. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
g. Overhead Water Tank 2000 US Gal unit 1.00 167,000.00 167,000.00
i. Concrete m³ 15.45 3,475.00 53,688.75
j. Rebar kg 648.90 31.00 20,115.90
k. Plaster Finish m² 66.00 84.25 5,560.50
l. Cement Based Waterproofing bag 159.00 45.00 7,155.00
m. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
n. End-Suction Centrifugal Water Pump, TDH 22m,
2.0HP, 60GPM unit 2.00 36,780.00 73,560.00
o. Booster Pump, TDH 25m, 3HP, 80GPM unit 1.00 39,300.00 39,300.00
Sub - Total for F 562,757.35
G. Direct Unit Cost (E + F) 624,601.12
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 74,952.13
I. Contractor's Profit (CP) 8% of G 49,968.09
J. Value Added Tax (VAT) 5% of (G + H + I) 37,476.07
K. Total Unit Cost (G + H + I + J) 786,997.41

* Please Check the Summation of Sub-Total A, B,

and F
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-3 Septic Vault Type E (6 CL)

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

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

A. Labor

a. Construction Foreman 1 31.00 100.36 3,111.16

b. Skilled Laborer 2 31.00 73.01 4,526.62
c. Unskilled Laborer 4 31.00 56.27 6,977.48

Sub - Total for A 14,615.26

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

B. Equipment

Minor Tools (10% of labor cost) 1,461.53

Sub - Total for B 1,461.53

C. Total (A + B) 16,076.79
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 16,076.79

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

b. Concrete cu.m. 7.03 3,475.00 24,429.25

c. Reinforcement Steel Bars kg 607.30 31.00 18,826.30
d. Plaster Finish sq.m. 72.19 84.25 6,082.01
e. Cement-Based Waterproofing - Sahara bag 175.00 45.00 7,875.00
f. 6" CHB (150mm) sq.m. 5.00 122.50 612.50
g. 4" CHB (100mm) sq.m. 2.50 101.38 253.44
-
-
-
-

Sub - Total for F 58,078.50

G. Direct Unit Cost (E + F) 74,155.28
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 8,898.63
I. Contractor's Profit (CP) 8% of G 5,932.42
J. Value Added Tax (VAT) 5% of (G + H + I) 4,449.32
K. Total Unit Cost (G + H + I + J) 93,435.65
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(6)b1 Catch Basin -1 (6 CL)

Unit of Measurement : ea
Output per hour : 1.00

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of labor cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 252.60

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

b. Concrete cu.m. 0.07 3,475.00 243.25

c. Reinforcement Steel Bars kg 8.63 31.00 267.53
d. Masonry Units sq.m. 0.80 101.38 81.10
e. Plaster Finish sq.m. 1.76 84.25 148.28
-

Sub - Total for F 740.16

G. Direct Unit Cost (E + F) 992.76
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 119.13
I. Contractor's Profit (CP) 8% of G 79.42
J. Value Added Tax (VAT) 5% of (G + H + I) 59.57
K. Total Unit Cost (G + H + I + J) 1,250.88
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(19) Conduit, Boxes, and Fittings (3 CL)

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

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

A. Labor

a. Construction Foreman 1 14.00 100.36 1,405.04

b. Skilled Laborer 1 37.00 73.01 2,701.37
c. Unskilled Laborer 1 37.00 56.27 2,081.99

Sub - Total for A 6,188.40

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

B. Equipment

Minor Tools (10% of Labor Cost) 618.84

Sub - Total for B 618.84

C. Total (A + B) 6,807.24
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 6,807.24

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 20mmØ PVC conduit length 145.00 69.00 10,005.00

b. 25mmØ PVC pipe length 7.00 92.00 644.00
c. 32mmØ PVC pipe length 12.00 120.00 1,440.00
d. 40mmØ RSC pipe length 5.00 1,069.50 5,347.50
e. 50mmØ RSC pipe length 4.00 1,426.00 5,704.00
f. 40mmØ RSC elbow pc 2.00 289.80 579.60
g. 50mmØ RSC elbow pc 2.00 483.70 967.40
h. 20mmØ PVC adapter pc 275.00 8.00 2,200.00
i. 25mmØ PVC Adapter pc 6.00 14.00 84.00
j. 32mmØ PVC adapter pc 2.00 16.00 32.00
k. 20mmØ L&B pc 275.00 8.00 2,200.00
l. 25mmØ L&B pc 4.00 14.00 56.00
m. 32mmØ L&B pc 12.00 16.00 192.00
n. 20mmØ flexible metal conduit length 6.00 20.00 120.00
o. 20mmØ connector pc 4.00 10.00 40.00
p. utility box, deep type pc 50.00 30.00 1,500.00
q. junction box, deep type pc 60.00 31.00 1,860.00
r. 50mmØ entrance cap pc 1.00 380.00 380.00
s. 16mmØX2.4m ground rod w/ connector pc 2.00 1,200.00 2,400.00

Sub - Total for F 35,751.50

G. Direct Unit Cost (E + F) 42,558.74
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 5,107.05
I. Contractor's Profit (CP) 8% of G 3,404.70
J. Value Added Tax (VAT) 5% of (G + H + I) 2,553.52
K. Total Unit Cost (G + H + I + J) 53,624.01
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1100(18) Wires and Wiring Devices (3 CL)

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

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

A. Labor

a. Construction Foreman 1 24.00 100.36 2,408.64

b. Skilled Laborer 1 35.00 73.01 2,555.35
c. Unskilled Laborer 1 35.00 56.27 1,969.45

Sub - Total for A 6,933.44

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

B. Equipment

Minor Tools (10% of Labor Cost) 693.34

Sub - Total for B 693.34

C. Total (A + B) 7,626.78
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 7,626.78

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 3.5mm2 THWN wire,stranded m 922.00 23.00 21,206.00

b. 5.5mm2 THWN wire,stranded m 54.00 24.00 1,296.00
c. 14mm2 THWN wire,stranded m 6.00 86.00 516.00
d. 30mm2 THWN wire,stranded m 26.00 210.00 5,460.00
e. 38mm2 THWN wire,stranded m 24.00 292.60 7,022.40
f. 2.0mm2 TW wire,stranded m 60.00 24.00 1,440.00
g. 3.5mm2 TW wire,stranded m 461.00 23.00 10,603.00
h. 5.5mm2 TW wire,stranded m 27.00 24.00 648.00
i. 8.0mm2 TWwire,stranded m 15.00 65.00 975.00
j. 14mm2 TW wire,stranded m 13.00 86.00 1,118.00
k. one gang switch set 9.00 92.00 828.00
l. two gang switch set 8.00 126.00 1,008.00
m. one gang 3 way switch set 12.00 145.00 1,740.00
n. duplex C.O. grounding type, 15A, 250V set 6.00 330.00 1,980.00
o. duplex C.O. grounding type, 15A, 250V, WP set 3.00 420.00 1,260.00
p. KWHR meter round with base set 1.00 2,200.00 2,200.00
q. Consumables (5% of Material Cost) 1.00 2,965.02 2,965.02

Sub - Total for F 62,265.42

G. Direct Unit Cost (E + F) 69,892.20
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 8,387.06
I. Contractor's Profit (CP) 8% of G 5,591.38
J. Value Added Tax (VAT) 5% of (G + H + I) 4,193.53
K. Total Unit Cost (G + H + I + J) 88,064.18
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1102(21) Power Load Center, Switchgear, and Panel Boards (3 CL)
Unit of Measurement : l.s.
Output per hour : 1.00

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

A. Labor

a. Construction Foreman 1 15.00 100.36 1,505.40

b. Skilled Laborer 1 15.00 73.01 1,095.15
c. Unskilled Laborer 2 15.00 56.27 1,688.10

Sub - Total for A 4,288.65

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

B. Equipment

Minor Tools (10% of Labor Cost) 428.87

Sub - Total for B 428.87

C. Total (A + B) 4,717.52
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 4,717.52

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

MDP - Flush Mounted, NEMA 1 Enclosure w/ Ground Te set 1.00 20,835.10 20,835.10
Main: 150at, 225af, 2p, 240v, 22 kaic
Branches: 1 - 40at, 50af, 2p, 240v
1 - 60at, 50af, 2p, 240v
1 - 100at, 50af, 2p, 240v

LPA - Flush Mounted, NEMA 1 Enclosure w/ Ground Ter set 1.00 14,008.80 14,008.80
Main: 60at, 2p, 240v (lugs only)
Branches: 3 - 15at, 50af, 2p, 230v
7 - 20at, 50af, 2p, 240v
2 - 30at, 50af, 2p, 240v

LPB - Flush Mounted, NEMA 1 Enclosure w/ Ground Ter set 1.00 8,509.80 8,509.80
Main: 30at, 2p, 240v
Branches: 2 - 15at, 50af, 2p, 230v
3 - 20at, 50af, 2p, 240v

MPP set 1.00 8,953.10 8,953.10

Main: 100at, 100af, 2p, 240v, 18kaic
Branches: 2 - 30at, 50af, 2p, 230v
3 - 40at, 50af, 2p, 240v

40at, 50af, 2p, 240v ACB set 1.00 1,200.00 1,200.00

30at, 50af, 2p, 240v ACB 2.00 1,200.00 2,400.00
20at, 50af, 2p, 240v ACB 1.00 1,200.00 1,200.00

Sub - Total for F 57,106.80

G. Direct Unit Cost (E + F) 61,824.32
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 7,418.92
I. Contractor's Profit (CP) 8% of G 4,945.95
J. Value Added Tax (VAT) 5% of (G + H + I) 3,709.46
K. Total Unit Cost (G + H + I + J) 77,898.64
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1103(1) Lighting Fixtures (3 CL)

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

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

A. Labor

a. Construction Foreman 1 13.00 100.36 1,304.68

b. Skilled Laborer 1 13.00 73.01 949.13
c. Unskilled Laborer 2 13.00 56.27 1,463.02

Sub - Total for A 3,716.83

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

B. Equipment

Minor Tools (10% of Labor Cost) 371.68

Sub - Total for B 371.68

C. Total (A + B) 4,088.51
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 4,088.51

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. 2 x 36 watts FL fixture box type w/ canopy base

and stem 1.5 ft. (450mm) length similar to amco set 12.00 1,173.00 14,076.00
AP-113-1.5 or aproved equal.
b. 2 x 36 watts FL fixture. set 6.00 723.00 4,338.00
c. 1 x 36 watts FL fixture box type. set 14.00 381.00 5,334.00
d. 1 - 18 watts CFL w/ medium base keyless type set 13.00 320.00 4,160.00
porcelain
e. Wall Fanreceptacle.
with control Switch set 6.00 1,200.00 7,200.00

Sub - Total for F 35,108.00

G. Direct Unit Cost (E + F) 39,196.51
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 4,703.58
I. Contractor's Profit (CP) 8% of G 3,135.72
J. Value Added Tax (VAT) 5% of (G + H + I) 2,351.79
K. Total Unit Cost (G + H + I + J) 49,387.61
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1208(1) Fire Alarm System (3 CL)

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

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

A. Labor

a. Skilled Laborer 1 31.00 73.01 2,263.31

b. Unskilled Laborer 1 31.00 56.27 1,744.37

Sub - Total for A 4,007.68

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

B. Equipment

Minor Tools (10% of Labor Cost) 400.77

Sub - Total for B 400.77

C. Total (A + B) 4,408.45
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 4,408.45

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Fire Alarm Control Panel set 1.00 13,890.00 13,890.00

b. Fire Alarm Bell set 3.00 1,300.00 3,900.00
c. Manual Pull Station Switch set 3.00 1,250.00 3,750.00

Sub - Total for F 21,540.00

G. Direct Unit Cost (E + F) 25,948.45
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 3,113.81
I. Contractor's Profit (CP) 8% of G 2,075.88
J. Value Added Tax (VAT) 5% of (G + H + I) 1,556.91
K. Total Unit Cost (G + H + I + J) 32,695.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(8) Sewer Line Works (3 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 27.50 100.36 2,759.90

b. Skilled Laborer 1 27.50 73.01 2,007.78
c. Unskilled Laborer 2 27.50 56.27 3,094.85

Sub - Total for A 7,862.53

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

B. Equipment
Minor Tools (10% of labor cost) 786.25
Sub - Total for B 786.25
C. Total (A + B) 8,648.78
D. Output = 1
E. Direct Unit Cost (C ÷ D) 8,648.78

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
-
a. uPVC pipe, 150mm dia. x 3m, S-1000 length 2.00 1,975.29 3,950.58
b. uPVC pipe, 100mm dia. x 3m, S-1000 length 16.00 715.00 11,440.00
c. uPVC pipe, 75mm dia. x 3m, S-1000 (vent) length 7.00 390.00 2,730.00
d. uPVC pipe, 50mm dia. x 3m, S-1000 length 13.00 190.00 2,470.00
e. uPVC pipe, 50mm dia. x 3m, S-1000 (vent) length 18.00 190.00 3,420.00
f. Elbow, 100mm dia. - 90 deg bend pc 6.00 81.00 486.00
g. Elbow, 50mm dia. - 90 deg bend pc 24.00 26.00 624.00
h. Wye, 100mm dia. pc 9.00 126.00 1,134.00
i. Wye, 50mm dia. pc 6.00 81.00 486.00
j. Wye Reducer, 100mm dia. - 75mm dia. pc 2.00 120.00 240.00
k.Wye, Reducer, 100mm dia. - 50mm dia. pc 10.00 100.00 1,000.00
l.Wye, Reducer, 75mm dia. - 50mm dia. pc 5.00 89.00 445.00
m. uPVC Tee, 100mm dia. x 100mm dia. pc 3.00 135.00 405.00
n. uPVC Tee, 50mm dia. x 50mm dia. pc 22.00 37.00 814.00
o. Clean Out with cover, 150mm dia pc 1.00 627.90 627.90
p. Clean Out with cover, 75mm dia pc 3.00 36.00 108.00
q. Clean Out with cover, 100mm dia. pc 10.00 59.00 590.00
r. uPVC P-trap, 50mm dia. pc 30.00 107.00 3,210.00
s. PVC Cement can 6.00 190.00 1,140.00
t. Consumables 5% 1,200.53

Sub - Total for F 36,521.01

G. Direct Unit Cost (E + F) 45,169.79
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 5,420.37
I. Contractor's Profit (CP) 8% of G 3,613.58
J. Value Added Tax (VAT) 5% of (G + H + I) 2,710.19
K. Total Unit Cost (G + H + I + J) 56,913.93
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002(6) Waterline Works (3 CL)

Unit of Measurement : pc
Output : 1.00

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

A. Labor

a. Construction Foreman 1 4.00 100.36 401.44

b. Skilled Laborer 1 4.00 73.01 292.04
c. Unskilled Laborer 2 4.00 56.27 450.16

Sub - Total for A 1,143.64

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

B. Equipment

Minor Tools (10% of labor cost) 114.36

Sub - Total for B 114.36

C. Total (A + B) 1,258.00
D. Output = 1
E. Direct Unit Cost (C ÷ D) 1,258.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PPRC Pipe, 32mm dia. x 4m, PN 16 length 4.00 736.28 2,945.12

b. PPRC Pipe, 25mm dia. x 4m, PN 16 length 4.00 425.92 1,703.68
c. PPRC Pipe, 20mm dia. x 4m, PN 16 length 6.00 275.50 1,653.00
d. PP-R Elbow, 32mm dia. - 90 deg pc 2.00 31.60 63.20
e. PP-R Elbow, 25mm dia pc 2.00 20.54 41.08
f. PP-R Elbow, 20mm dia pc 12.00 12.64 151.68
g. PP-R Elbow Reducer, 32mm x 25mm dia. pc 1.00 50.00 50.00
h. PP-R Elbow Reducer, 25mm x 20mm dia. pc 2.00 163.07 326.14
i. PP-R Tee, 20mm dia. pc 12.00 14.80 177.60
j. PP-R Tee Reducer 32mm x 20mm dia. pc 1.00 32.52 32.52
k. Consumables 5% 315.09

Sub - Total for F 7,459.11

G. Direct Unit Cost (E + F) 8,717.11
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 1,046.05
I. Contractor's Profit (CP) 8% of G 697.37
J. Value Added Tax (VAT) 5% of (G + H + I) 523.03
K. Total Unit Cost (G + H + I + J) 10,983.56
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(9) Storm Drainage and Downspout (3 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 27.50 100.36 2,759.90

b. Skilled Laborer 2 27.50 73.01 4,015.55
c. Unskilled Laborer 4 27.50 56.27 6,189.70

Sub - Total for A 12,965.15

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

B. Equipment

a. Minor Tools (10% of labor cost) 1,296.52

b. Plate Compactor (5hp) 1 123.00 -

Sub - Total for B 1,296.52

C. Total (A + B) 14,261.67
D. Output = 1
E. Direct Unit Cost (C ÷ D) 14,261.67

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. PVC Drain Pipe, 150mm dia. x 3m pc 13.00 1,975.29 25,678.77

b. Roof Drain (Dome-type strainer) pc 8.00 1,500.00 12,000.00
c. uPVC Sanitary Pipe,75mm dia. x 3m,S-1000 length 36.00 390.00 14,040.00
d. Elbow, 75mm dia. - 45 deg bend pc 24.00 38.00 912.00
e. PVC Solvent, 400cc can 4.00 190.00 760.00
f. Consumables 5% 2,687.94
-
-
-

Sub - Total for F 56,078.71

G. Direct Unit Cost (E + F) 70,340.37
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 8,440.84
I. Contractor's Profit (CP) 8% of G 5,627.23
J. Value Added Tax (VAT) 5% of (G + H + I) 4,220.42
K. Total Unit Cost (G + H + I + J) 88,628.87
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1002(5) Sanitary/Plumbing Fixtures (3 CL)

Unit of Measurement : l.s.
Output : 1.00

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

A. Labor

a. Construction Foreman 1 138.00 100.36 13,849.68

b. Skilled Laborer 1 138.00 73.01 10,075.38
c. Unskilled Laborer 1 138.00 56.27 7,765.26

Sub - Total for A 31,690.32

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

B. Equipment

Minor Tools (10% of labor cost) 3,169.03

Sub - Total for B 3,169.03

C. Total (A + B) 34,859.35
D. Output = 1
E. Direct Unit Cost (C ÷ D) 34,859.35

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Water Closet - Complete w/ fittings and acc. set 9.00 6,850.00 61,650.00
b. Urinal (Trough) set 3.00 9,500.00 28,500.00
c. Concrete Counter Sink - 3 Faucet set 6.00 6,028.00 36,168.00
d. Concrete Counter Sink - 1 Faucet set 4.00 2,895.00 11,580.00
e. Faucet, Hose Bibb, Brass 12mm dia. pc 10.00 165.00 1,650.00
f. Wall Hung Lavatory - Complete w/ fittings & acc. set 1.00 6,500.00 6,500.00
g. Gate Valve, 50mm dia. pc 2.00 980.00 1,960.00
h. Gate Valve, 32mm dia. pc 3.00 627.00 1,881.00
i. Gate Valve, 20mm dia. pc 3.00 330.00 990.00
j. Check Valve, 50mm dia. pc 2.00 954.00 1,908.00
k. S.S Floor Drain 4' x 2" pc 30.00 280.00 8,400.00
l. Mirror sq.m. 18.00 5,379.20 96,825.60
m. Handrail (PWD) set 1.00 4,500.00 4,500.00
n. Consumables 5% 13,125.63

Sub - Total for F 275,638.23

G. Direct Unit Cost (E + F) 310,497.58
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 37,259.71
I. Contractor's Profit (CP) 8% of G 24,839.81
J. Value Added Tax (VAT) 5% of (G + H + I) 18,629.85
K. Total Unit Cost (G + H + I + J) 391,226.95
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-2 Dry Stand Pipe System 3CL

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

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

A. Labor

a. Construction Foreman 1 114.00 100.36 11,441.04

b. Skilled Laborer 2 114.00 73.01 16,646.28
c. Unskilled Laborer 4 114.00 56.27 25,659.12

Sub - Total for A 53,746.44

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

B. Equipment

Minor Tools (10% of labor cost) 5,374.64

Sub - Total for B 5,374.64

C. Total (A + B) 59,121.08
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 59,121.08

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. B.I. Pipe 75mm dia lm 15 984.00 14,760.00

a. B.I. Pipe 65mm dia lm 35.00 708.00 24,780.00
b. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 3,954.00 3,954.00
d.
d. Fire
Fire Hose Cabinet10
Extinguisher, with
lbsFire Extinguisher
Capacity, Wall set 3.00 24,000.00 72,000.00
Mounted, HCFC 123 set 3.00 6,825.00 20,475.00
e. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
f. Overhead Water Tank 2000 US Gal unit 1.00 167,000.00 167,000.00
h. Concrete m³ 15.45 3,475.00 53,688.75
i. Rebar kg 648.90 31.00 20,115.90
j. Plaster Finish m² 66.00 84.25 5,560.50
k. Cement Based Waterproofing bag 159.00 45.00 7,155.00
l. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
m. End-Suction Centrifugal Water Pump, TDH
22m, 2.0HP, 60GPM unit 2.00 36,780.00 73,560.00
n. Booster Pump, TDH 25m, 3HP, 80GPM unit 1.00 39,300.00 39,300.00
Sub - Total for F 536,089.15
G. Direct Unit Cost (E + F) 595,210.23
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 71,425.23
I. Contractor's Profit (CP) 8% of G 47,616.82
J. Value Added Tax (VAT) 5% of (G + H + I) 35,712.61
K. Total Unit Cost (G + H + I + J) 749,964.89

* Please Check the Summation of Sub-Total A, B,

and F
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL-3 Septic Vault Type E (3 CL)

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

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

A. Labor

a. Construction Foreman 1 20.50 100.36 2,057.38

b. Skilled Laborer 2 20.50 73.01 2,993.41
c. Unskilled Laborer 4 20.50 56.27 4,614.14

Sub - Total for A 9,664.93

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

B. Equipment

Minor Tools (10% of labor cost) 966.49

Sub - Total for B 966.49

C. Total (A + B) 10,631.42
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 10,631.42

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

b. Concrete cu.m. 4.18 3,475.00 14,525.50

c. Reinforcement Steel Bars kg 436.81 31.00 13,541.11
d. Plaster Finish sq.m. 47.24 84.25 3,979.97
e. Cement-Based Waterproofing - Sahara bag 115.00 45.00 5,175.00
f. 6" CHB (150mm) sq.m. 4.00 122.50 490.00
g. 4" CHB (100mm) sq.m. 2.00 101.38 202.75
-
-

Sub - Total for F 37,914.33

G. Direct Unit Cost (E + F) 48,545.75
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 5,825.49
I. Contractor's Profit (CP) 8% of G 3,883.66
J. Value Added Tax (VAT) 5% of (G + H + I) 2,912.75
K. Total Unit Cost (G + H + I + J) 61,167.65
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1001(6)b1 Catch Basin -1 (3 CL)

Unit of Measurement : ea
Output per hour : 1.00

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

A. Labor

a. Construction Foreman 1 1.00 100.36 100.36

b. Skilled Laborer 1 1.00 73.01 73.01
c. Unskilled Laborer 1 1.00 56.27 56.27

Sub - Total for A 229.64

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

B. Equipment

Minor Tools (10% of labor cost) 22.96

Sub - Total for B 22.96

C. Total (A + B) 252.60
D. Output per Hour = 1 ea
E. Direct Unit Cost (C ÷ D) 252.60

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

b. Concrete cu.m. 0.07 3,475.00 243.25

c. Reinforcement Steel Bars kg 8.63 31.00 267.53
d. Masonry Units sq.m. 0.80 101.38 81.10
e. Plaster Finish sq.m. 1.76 84.25 148.28
-

Sub - Total for F 740.16

G. Direct Unit Cost (E + F) 992.76
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 119.13
I. Contractor's Profit (CP) 8% of G 79.42
J. Value Added Tax (VAT) 5% of (G + H + I) 59.57
K. Total Unit Cost (G + H + I + J) 1,250.88