Republic of the Philippines Department of Public Works and Highways QUEZON II DISTRICT ENGINEERING OFFICE REGION IV-A Dalahican Road, Lucena City Repair / Maintenance of DILG Building, PNP- Quezon Police Prov'l Office Building, Highway Patrol Group Building, Camp Nakar, Brgy. Gulang- Gulang Lucena City Lucena City, Quezon OTHER PUBLIC BUILDING 2021 %For Project ID Project Name Location of Project 2, Project Category 3. Source of Fund 4, Action Recommende: 5. Implementing Office: 6. Reviewing Offices 7. Appropriation 8. ABC 9. Project Duration 10. Mode Implementat: Republic of the Philippines Department of Public Works and Highways Quezon Il District Engineering Office Lucena City Date: April 14, 2021 EXECUTIVE SUMMARY ‘THE DISTRICT ENGINEER Repair / Maintenance of DILG Building, PNP-Quezon Police Prov' Office Building, Highway Patrol Group Building, Camp Nakar, Bray. Gulang-Gulang Lucena City Lucena City, Quezon Other Public Building 01101101 - Regular Agency Fund - General Fund - New General Appropriations - Specific Budgets of National Government Agencies For Aproval DPWH Quezon Il District Engineering Office DPWH Quezon II District Engineering Office ® — 1,900,000.00 ® — 1,900,000.00 90. By Contract SUBMITTED BY: pe Planning and Design Seope capone a hea ie sebourosmer ene ‘eon te roma rewseisoen rocuorwomaninae cost nt (Mans BB a Pe Pre Bn seven fp ime a Bl Gar ity lesa Siren herp Sa edt Gena iat eae Beige eleen ena Pret Trg Sta ste 3 ce imam ‘aire es ran ear nanan ara are aT fScerTONor Won TOREOOR a i en § -. SoTL TOTAL DRECT COST BTOTAL “TOTAL RECT COT a oo a 5 a ea ie rome] 8 Ta Ea anal Dia So Pry We ‘aati —— nas ae soma] — aE PaaS RORS TEC ae wis| st sae Pierson ERC WS i aa ‘as air iii Tarr —— ecm nes a [ewe ANTE —— es NRE a oo oa t 7a aE Tae | ae Tam ao srevoowioe erat: aR RS aE SRT Te ee [rae siege] Taro Tero a ta saa] —waae| osiadeet sastes| seis ren ‘auer| este] [Bvaatel ai oy reste Bosses cor —— Tae] Tas TERETE, roarasrae Tasca] ——sae| |e eaheraaaons oa ey sia| mans] mew sia es SAT sow eo etre ferontermarscat ee] mom] RECO 7 ponent: entat: ro Pt edad Remini» ° ts - dnt ane pgET am on CeoxsraNo ates AN Chl Pog Dt Sn Trt esnnen wae ‘ aries onset oe ut est EenPuP-Quezen Police Pro Office Buldng, Highway Pato Soup Buldng, Camp Neker, Bry. Gulang-Gulang Lena Cy DETAILED BazARDOWH OF COMPONENT Cost FOR EAGH TEM ‘ren DESCRIPTION * ar PART onT TOTALHAREUP Tsou var | tora cost ee #0 isan —|_—(anon —T eguet our coer —vorat an | vate | 1. Of und tbortary forthe Engine | a Tae ENE T T f PARTE REQUIREMENTS. r t i a = SSE eS = = 12) focapaters Sty neh Pom me eee | ae =a z 89 eomor/Denonienn al Sel a “TOTAL OF PARTI sea Ta ee 2 aa NWR eh arma Sr aaa eases | te ical — ai a se] feces morn a | a —— al ae fener Oe = Liss bremnsia sie ‘As Brelvted 35) 10s “mists 37.3835] nam| “et 1910(2}6 [Doors (Weed Panel) 38) aana| = Eee ee |e Ses ia] sa] Em ras ern 1003) fotrg (45mm, Metal Fre, Fber Came Bod) ni ae coy me 38K) [ is [gear [sat — sen a aaa ae laanevee Aasebrited | as Bae aRepa! Maintenance of DUG Bulg, PNP-Quezon Police Prov Ofc Building, Highway Patel Group Bung, Camp kat, Bry. Gulang-Culang Lucene iy roevrowsmsoices SS ER FRET To OT soins freemen aes = eS = Sige {a ae e oes =f 202) Pita Wer (es) 4 = eines “Tan at a ae| se] —— at se ace = aes = ma crv ee : = : eh fee Sn A os a) —— = ve tet ees 3 woe 1S ee ae foxes reat aes = ef oxi 23 ae A 1 fa rs ely =e = aor Ee oaMaan of. BigP on a Ping Parl Gp Bang Cp ha, iy. glen tse) TEMZ=D BREACBCIA — ae 7 aa (Seco ‘omer cost sone a ay re ogee Presta sor | et a] ar sme] am sm] a Co o_ | ana saw Faas * val me eT “sain a ‘aaa ‘smal an ae eo = ta] aa] rake | ee va vara] a 0‘pp tnt ang eau ae Pr Of Bag Paley Bulg Cn hae ey. ‘o_o oe aaa aaa ee ae aa] aaa] oe wa coe OCS aso] aan om = oan san| im os Fae rs | ota al ai me] a oe ‘anal | ae wa aa | ar ese i =a] sl “sos “ase a] a = ‘Sef | span xy perenne aa| wal ae sara] ar 7] aa aa al aa = sae For ae al on on ne = ‘aa a = eaten En i ‘03 5 a a at a a MIR pine Ser Lao rT a ala aa a 7 rape [rs been = | a ao i as] eT Ta Srila ‘| a oa aa] a ‘exw onsen Rho a] wn in von] vas] 7 i] a m7 ‘ore jhe ton das ra] val ar a a Er a=] 7 {U0261 Feeley Ore ART ‘ex| ml ie re aa a] ry Ea ea] om C = arce 7 atft Pipes Depart at Pate Na a hays (42z00 DETR ENGREERING OPP ‘Repair | Maintenance of DILG Buitding, PNP-Quezon Police Prov'l Ofice Building, iss ah Mipwoy Pat Gr dg Co tar gy. Gln Gung Laven i APPROVED BUDGET FOR THE CONTRACT Gomtdeiin: mea. TCR ‘warn [ our JestmareD onc csr] TOTAL PART (Pentti Son tos 78 Toa “a3 [essen ans Pope = TOTAL OF PART TT orn HAT moe Prepon nd umn: Poesy omaude asegne Depsnet ot Pate Hats agua clon ey eke orc tus cy eps Martranes of DIG Buin, PHP-Quezon Paes Fro Offs Eula, Highway Pato Group Bung, Camp Natr, Gry. Gung Gulng Lacan ity ‘APPROVED BUDGET FOR THE CONTRACT sed sea et — sae tee ey ey =e =e ieee = 3 et eaten ie a fear Fanconi ae =f man RRR {— a oT SNS TTR TT ars a ae ae ES : = St a ae 2 Si rea TEE r — 4 oh baste sh a sa ii | fuscia piace ec oneaa te 2 5 ae mcrae sa ae = ; iene = ie ima a oe: Sioa — ma = Peper atm:Republi ofthe Philippines Deparment of Public Wor and Highways (UEZON I DSTRICTENGINEERNG OFFICE REGIONIV-A Leena Cy rorwasoaneeaae pair Maintenance of DILG Buln, PNP-Quezon Poles Prov Office uidng, Highway Patrol Group Bulding, Camp Naka, Brgy. Guang-Gulang Lucena City ‘SUMMARY OF APPROVED BUDGET FOR THE CONTRACT comdoonin: wea a ewe = ee wr Tora momec cost | oraLcos rant racks ok enone ere : = : | ae ae | — ail aa a aa a lomen rs a T mee meee ‘AS EVALUATED. 745386.15 922% 685273 406305 1092578 15,323.98 | r= r nes oe vrata BA SUE STEAL AERTS omc on aaa a Tam ae para 3839585, T - 230081 7.04 09557 as 2 at a rasta fam avo nedeoncn CONE Wom oan = Hes ae ‘irae sit anes asa 2 1.070576 | 25.005 itt. 10 AASSSE TSS arto |euecrRIcaL - = - parte |wecHaNtcaL t = ~ ‘AS SUEMATTED 13261034 | 25.00% 345,552.60 wai. 19 432,06573 181487607 ap oer ‘AB EVALUATED 1261034) 25.00% 345 852.60, BAS, 432,065.73, 4814.676.07 | ae amet sna ae sat soon TAL oem) ‘ApevAwuareD | 4.487,008.49 952515.33, 90.476.18 “442,90751 4,300,000.00 a a izma| saat aaa asi ‘stot [-iarne| Sasi aa at ine Pt dni Paar ‘apme Stes am ovata moa Soiefonj vega crt Moiese SextonBACK UP COMPUTATION PROJECT: Repair / Maintenance of DILG Building Highway Patrol Group Building, Camp Nokar, Brgy. Gulang-Gulang, Lucena City PART! FACILITIES FOR THE ENGINEER PART OTHER GENERAL REQUIRENENTS BS Project Billboard Sign Board ary.= 1.00 ea 8.7(2)__ Occupational Safety and Health Program ary.= 1.008 9 __Nobilization/Demobifzation ary. = 1.00 Ls PARTI ‘CIVIL, MECHANICAL, ELECTRICAL AND SANITARYIPLUMEING WORKS. PART A EARTHWORKS 804(1) Removal of Structures and Obstructions ary.= 1.0015 PARTB PLAIN AND REINFORCED CONCRETE WORKS 903(t) Formworks and Falseworks ary, = 1.0018 PART FINISHING 1 Fabricated Materials 1005(1) Residential Casement (Ste!) NWE= 5x 1.2001.10 NWi= 6.60 QTY, = 06.50 sq.m, ‘1010(2)6 Doors (Wood Panel) NOt=5x2.10x080 NOt = 840 QTY. = 08.40 sqm. 6.2 Finishing Works 1003(1}21Celing (45mm, Metal Frame, Fiber Cement Board) = 18x1145 ary. = 200.70 sqm. 1038(1) Reflective Insulation 8x 1145 TY, = 200,70 sqm. 3 Painting Works 1032(1)a__ Painting Works (MasonryiConerete) Intrior Wals = 473:31 Extoir Wall = 189.35, Deductions bre 437 B= 1.60 1.38 D10= 1.80 bit= 204 Dt2= 098 W5= 297 We= 0.241032(f)b Painting Works (Wood) Caiing = 18.11.15, Cubiles = 940 + 8.90 +720 47,20 =9270 ary, = 23340 sam. 1032(1)e Painting Works (Steel) Purins = (20 x 18)* 0.551 198.36 Sogrods = 7x 11.15 00377 2.942485 Hip Ros = 0.6 x 18 108 ‘rea = 212.102485 QTY, = 212.10 sqm. 014(1)ot _Prepainted Metal Sheets (above 0.427 mm, Corrugated Type, Long Span) = 1154818 207.828 ary. = 20783 sq.m, 1047(2}2 Structural Stee! Trusses 740.918 13.5648 388531 Ty, = 3888.31 kg 1047(2}6 _ Structural Stee! Purins = 20x 18x9573 = 3446.28 Ty, = 3448.28 kg 1003(14)at Fascia Board (19 mm Fiber Coment Board) (QTY, = 58.59 Lm 1047(7y» Metal Structure Accessories (Segrods) = 7x 1155x 0888 71.7948 ary. = 71.79 kg 1013(2)21 Fabricated Metal Roofing Accessory (Gauge 26,Ridge/ Hip Rolls) 110 LmReal J Mentsnanee of DILG Buldng,PNP-Guszen Poise Prov! Ofce ung Hohway Pavol Group Bulding, Camp Near, Brgy. Guang Gung Lucene Cay DETAILED UNIT PRICE ANALYSIS (OUPA) FORM POw-2016-010-00 er No JOeserptin BS Project Biboard! Sign Soars Unt teasireent Out 00 [a Designation No.of Personis | Ne.otHours | WourlyRate | Amount (PRP) Icabar «2 |Consbuetin Foreman ' 400 10273 s1092 » [states Labor 1 400 7422| 225.88 © [Uncle Laborer 1 400 s717| zase ‘Sub Teta for At (Aa Sbritad) 996.48 altabor 3 |eonetucton Foreman 4 400 10273} s1092 2 [tied tborer 3 400 7422 736.88 «© |Uralitod Laborer ‘ 400 oar] ase Sub Teta or 2 (hs Evauto) 25.8 i [Name and Capacity Nootuniis | No.orHours | Howry Rate | Amount (PHP) [Eauioment ioc Taks 10% of abr cet) snes ‘SubTotal or BY (As Suit ses za lesvipment Minor Tos (10% ot bor cost a0 Sb Total fo 82 (As Evatt) ss lex Toei(at = 81) Toa cz Toil 2+ 821 SCID (ot oupatparou'=neSupnities= 1 Es [oz|oubut per ou" As Erabatas = Les 1 |Oet Un Gost (Ct = Di) As Submited Tas, [ez[ovest unt Cost (C2 02) As Evaluated 00 ee "Name and Specification ‘nie ‘Qusnaty ‘Unie Gost ‘Amount (PRP) (uate 2 Jorarary gwd (114"x4'«8 ) po 10 00.00] 500.00 » [cond Lumber war, 800 8000 288000] ©. [Project sign ( xpauin) ah S200 2500 ‘800.00 4 [own Assotes ” 200 e000 120.00 ‘Sub-Total for 1 (As Sutin 434000 Ahn = 2 ]Oranary pes (1) pe 100 500.00 00.00} © [ood Limbar wa 4300 0.00) 2800.00 «[Prjact Sgn (train) eat 2.00 25.00] ‘00.00 14 [OWN Aston Ci 200 0.00] 160.00 SubTotal £2 (Submit) 43400 [ei ack Un Cact(Er + Fi) = Re Suis S379 [Galorect Unt Cost(E2 + Palas Evsusled 537019. 1] Overhead,Contagerces & Wiscelseous [OOM] Expense “Re Subaiiod a 05.52 Hal overhead Contngercies& Macslaroous (OCH) Expenses ~As Evaluated 15k Gz 205.5 [Garrats Prot (CP) As Suites 50% oft 55701 12 [Gorvaciors Prt (CB) Aa Cvataind 10% fz 53701 tate Added Tan (VAT) As Submited ‘SM of G1 FTTH 335.6 2 at Ade Tax (VAT) As Evaiiog 3H of (G2 +H +2) 5. fetes, Unt Coste Submis (Gia +11 7000.29) [Kel Totl unt Coct- Ae Evatated (Gasnare+ 2] 7,048.29 Prepared by JON NES! rOCiLLA (Checked Reviewed by aa RENIER P. WAVARRO. Engineerapa Mansoanes DIL Burg, PHP Cunso Pac Por Oc ing, ie Pal Group Bung. Cay Nee gy Caan Gueng ene Fon roe 20\501600, DETALED UNIT PRICE ANALYSIS (UPA) tm Osan 872) unt t Designation | ‘Man-Deye Daly Rate | Amount (HP) pr fiaba ty Praca ce : A ex e000 oats Pseoma : o Sac 22000 {Staton ise : a =o 220000 L bn A te Subrit a [Sate Pract ce 1 & eso 401009 8 teat Pascoe : e 3500 22000 © [Sentaion Ase : ee 3300 22000 Su Tr 62 he Ets 500.0 Name and Capcty ae ‘uy DayRate | _Araunt (PP) (eam is: arabe Met Santon Tent : oe o7 xs Thema Sexe recaps bay) 2 ee ‘| ‘ste le PverSpraerw Compl Accesso 5 et ae zo Sub Teal BY (As Suet uoas coer |e Priel Santon Tot 1 oe 87 6 Thermal Seana rechargeable bay 2 oe 109 aoe f= Par Sper Campi Acenreee 4 oe a ze Sub Tota 2 (Ae Evento) ono is Taal at BN aso ae ia “sl AF a8 bi irae Te [balouut pr our Aa Eau = ts [et foest Un oa (et = bf). fe Sa Tae [ore Ut cst (02269) -Ae Essa a0 Nae an Speciation One ‘ua Unrcont [Amount Fe mec lcomo is mais ate Test, et 00 1.90000 ca. [Sanerasctcon t om ‘00 ‘0000 [ei aco = Bo 195.00 ‘525.00 lard Spy or 500 190000, Soca gi ea Some i 000 ‘no 0000 persona Protective EaenPre) «ate ae rancye svar oz see 3 [Sty Sree rons error 52 200016 sty es ane e707 ue sear "sae vet one sor of Sar | ie atnanesnes) te 100. 980.28 025 Ee Tee ae arena 2. {oom te rapt ania Tost 00 1.00000 aco. * fens cater om "0.08 ‘oc «| aco 3500 {5.00 sere 4 sic Spy S00 0000 Secon [is Hons ene 100 ‘00 Soca persona Pretec EguipmentPee) +. |Satttnet sande evar ox sees « {ss Shear mando evo, S20 200016 F [ssi ome pine) or er usr 38 1 fete vest nenane evar 088 a7 | tr (tretecies tet ‘00 0.28 025 "Sub Tt F2 (As Subid aera Dies afGaLET + F =a Sates 0a a Ur os EP FZ) Aa at “ete [at] vstese, Contngences 4 Nacotseais (OOM Expaea- a Sed ae [ovis Canigercs & iscslrecs {OOM Expeenr Ar Euats? eter Fears Prt OP) Ae Scie oa at saw fz [Garacers Pett (CP a asi oa or S500 [st] vse aa Tox Vat) = Ae Sopa GCI S081 Sze Aes Tax VAT) As Elie Si oGr FHF S081 slat Ut Gut As Sri ew ws [Tel Un Costs vag (Grane ial 6B Prpated y ChectaRevenseg ‘seer oa at a lwabgemmmverouene Zo en sesame MO mamas <0: omapreneins en (epee gi, anrewotimstanemmay PANO. essa ow envtin sie, (sence san nm eo: eet oe eave sevueupen rang MO lemutenisa0 eee, Ietlneum meme (on somesjpasenins Ue seoxmmo meron peu (i eas arRepair /Maintonanoe of DILG ung, PNP-Quezon Paes Prov! Office Bung, Highway Pave Group Buin, Camp Naa, gy. Gulare Guang Lucena Cy FORMPOW-2015-010-00 ‘DETAILED UNIT PRICE ANALYSIS (DUPA) ltr No Desoriton 89 MebitstonDemebiizaon Unit of tassurrent Is Output 00 ia Designation No. ofPersonls | NWo.ofHeurs | oury Rate | Amount PnP) Tater Sub-Total for At (As Suits) 2 a Sub-Total fr A2 (Ae Evita) B Nam and Capacity Noor uns | No.otvours | Houry Rate | Amount (PAP) [Esuiomaat 2: [Netizen Domsbtizton (1% f Chl Works) 1 10 1360310 1826.10 ‘Sub - Total for Bt [As Submit) +3626.10 (ea |Eauipment «| Metiteaton’ Oomablizaton (195 f Ci Werks) 1 1.00 13628.10| 1226.10 Sub - Toll fr 82 A Erstad) +3026.10 lex Toa (AL + 6 1382510 ic “otal A282) 73826.10 [ot Supper our=Aa Sioa Fy lozlouput per ou As Evaluate is [etovect Uni Cost(ct + D1) As Submiied ama [e2|bvect unt Cost (C2 = D2)—As Evates 7382810 5 Name and Speciation wnt Quanity ‘nitcost | Amount (n°) atari ‘Sub-Total for Fs Suri) : Fz Sib Total for £2 (As Suber [etracr ne Costes +) As Semi BEST [G2lrect unt Cos (e2 F2\ As Evausted 1382510 [utoveread, Coningeeios& Wcslaneous (OCH) Expaneee~ As Submaad aA sz] Overhead, Coningences & Miscetawous (OCH) Expenees “Ar Evang Ono 2 5 [ft [Garrectors Prot (C2) Aa Submited Oho 2 [Contactors Prost (CP) As Evauated Oh oz [at Value des Tn (VAT) = Re Sure Sh of(GIT AST ea LaVoie Added Tx VAT) As Evan Hf (G2FH2+B) it ii Total Unt Cost As Submites Gremisn =a] Tast7at a otal Unk Cost- As Evatt (Ge Fa Be fasta Prepared by Chocked Reviewed by: JOuN NES A TRENIER F. WAVARRO, EnginesRepal/ Maintenance of DILG Building, PNP-Quezon Police Prov! Offee lang, Highway Patrol Group Bullcing, Camp Naka, Brgy. Gulang-Gulang Lucena City FORM POW-2015-010-00, DETAILED UNIT PRICE ANALYSIS (DUPA) fem NoDexpton S014) Rereval of Sutures and Obstructions Untoteneert is Chip pernur i ln Designation NecotPercone | ASS | pouiyate | Amount PHP) ir «| gescton Foreman 1 5.00 mrs] ggrras © Ss ato 2 com azz] Sanco © fortes Laren 5 can a] sasenas Sib Tt oa (a ub siamo ahcaar Genatcon Foreman : e300 war] serras & [ses taboer 2 500 za] Swen ¢ fod abr 5 00 Sar] ssmoas Sub Tt oc a vat 3.08.30 oo Tae Capac eof —| “Wea | Howry — [ant ry jeauipment «: ino Tok 1 oF bor con sone sub Tete or (A Subte) sansa 52 Eaiomaat frame to 108 ob Con oaonea ub Toll or 2 (As vated) 240069 eilraararen 34S eels ae ae pr loupu parr stmt os ela por= Eaatar oor [ove Unt cot 61D = Said as [ore Unt cst (62 =D2)- Ae vata 8.83 A Rae and Spectanon Tafa“ cat “ana its Sub Tear 1 Subites) 2 Fea su Teta 2 Suites = [ec Uae eT pone Gaba 6 red uat GatEr#a)=ne Eee 5.0.8 overeat, contgences& scans: [OSH] Epes SSD Too Sanat vend Contngess & Macstonsur[OcM] Bere “Ae Eve? sores rab leotetos Patt (oe Sibies eet Banoo eantecers Pet oP|=ae Faust er gaan valid x VA] Sabi Sear orsmTaT Baan Sve aed Tax ar Eta Sarees ray 2501 eta ne Ct Sra feet Soa? We [rll Unk Gt A Estate (areas Sona Prepared by, JOHN NES| ATOCULA CCheckteviewned by: a RENIER P. NAVARRO. Engineer iera sarsnaes oS, PA? dure ate Frev Oe ng, igay Pas Grup Bulg, Can Naa, Sey Cum Gurgaon Cay ‘DETALED UNI PRICE ANALYSIS UPA) Foaupow2o%sor000 er easton 05) Ferma and Fanon 5 Desioraton woorrenons [| Hae [Hout ‘aneant PP [ear « [Eonetton Forman 1 2300 soa 290090 ® [sia tower 4 Bo ‘92 Shera 2 [Ohta steer ‘ 3300 oar nas Sub. Tt oA Sutin 2490870 [ial #2 Gchucton Frenan : 20 273 e009 5 |setastatowr 4 so 32 Spero = lorie at é ss00 a ti Sub-Total A va 2450870 IE Tara abe Raita —| “Wea [owas —[ Bran ay 2 | cme 17m 2m at 2000 1500 oe 92400 “Pesrttanee Aes ajeral east ‘feshormana eee peslareane | shinganc 3 Brkt exer a0 1500 450 2ge250 & | Afsana ck a0 300 as st000 41 fgat Base k.0 8 eo 00 oa 51000 | Mizaibpe dom sa is 20 18250 2 ee" pe 3m ‘a0 oo 123 ‘000 3| tizciPpe cam seco i500 ais 2000 A) huz-cippe com wooo | $500 O80, ‘1000 1 Ties tam | i300 ‘0 260800 1 Ree Wing nt amo | i800, ons: ers pT uti 001 elena | era 1.7 m2 at 20 1500 om te Pesta es geal cos bee pe heer aces ‘Sheng ck tl edason sm 1500, 40 2s ‘ste Uda 0.8 20 1500 oes 50 ‘ako Bars 20 sso on 50 Taz cippe tom 600 $500 is 2 qzGiPoe tom coc | tee om a0 Fowrd Wing Mt mec | 1500, ors os Su Tol er 82s Eat oye. Heal Fez, Sissest oxou pr out -heSom: 100 Ls Sue peru Po ested = Torts et [Dac Ut ots = bi) ms Sia ames [bese Go G2 02.“ Ac eves SaBse St ta ae a Spe Ta aan] — oat —J— ae aa « |pend onan 0.019» Le 2Aen) uses ee 4000 +9000 139000 Jeane amet oe aa 209| ‘000 © |Censumaio SN of Vari Coa) wot Sub Teale (A ut - Re Snes soa wer 378 1 [eenares Pret (OP)-Re Ean} oa wer 136 [au eed Tx WAT) As Suomi ot ore Baa [ust eed Tx WAT) As Ese Bitereirea Unt oa he Su rer ar eos Unt Gath Eo (earrasEe EEC Prue Chest ‘raeRopat /Msintnance of DILG Bulg, PNP-Quezen Pace Prov Offes Bung, hay Purl Group Buin, Cap Naka, py. Galerg-Guang Loans Chy DETAILED UNFT PRICE ANALYSIS (OUPA) am No JDsecripton Untef Measurement FORM Pow.2015-010-00 100%()a1_Catng (5mm, Metal Frame, ber Cement oar) tha a In Svsinaon NocetPecons | Roser | vewyRaw | _Anoan Pr aor «= |eeeatasn Foonan : 00 san ear & [otis tte ‘ ta 42 aaa [led ae 2 ie a saa Sb Teal te Sb) pus Iahcar + [ean Fron 1 100 seo ‘an 1 [ste ate t te Eze vase € [ond abe 2 tae on snes Sb Tl Ae Ete) mie ax Ta a Caply Neat aie —| “Wo ot —| Hey ats | aa ar 1 fies tos om ter Cont zee ub Teal 8 a brig x0 a fier rs om tte ony mai Sub Teal 02h Eat) mu ecraarreas aaa ezlramre 22053 rls ono Sms 124 we brlouptgercs Aa Eats = ame etlored Unt cost = i) As Sie OE er|ored it cst {02>ba|- Asli srr Ft Tar an SpE Ta _— [amg] —— toon — — a ri aa « |esmm ter Cement Board re oes | «soca tetas & fetal rane fe tix | tmom tere © [Canina Chane fe oasr | soe 88 ® |ianaerbarshoa fe som | ‘mono sco + [channel co fe com | ono m0 6 |wa are re oan | imo 00 fen re tae | “sc nw 1 | tal Sere fe ‘i aap ‘ee ube 1 Sut ove iz «|e Fr Cont ome ve 0s om seas & fcr = sist seed ‘arcs ° [Carrara re ast 42000 sess + form bane = ‘a0 ma Er # [enammtee = com Bo ae 3 Wat aoe oa ray a0 & Ire = theme +2 Heo 1 Piso is ‘tooo 309 ‘200 pol £2 (ta Sina cova lerfomeronrcomrers jv stm eos [enfant un conte r)=ne Eas tao tlcvetest, Coens € Neeser [OUT Egan Pe Emad TRA Tatar iiloustasd Coumgnces & Messonens [SCV] Eos he bata Tree te T [Gators Pr GPs Sata 10% ot eae 2 [oowscar Rat eP)=Ae Eas Tore ora tad Tr VAT) Pe uo Sia oT FATTY St [asad Ta VAT]-As Esto Sea orrhe ray a6 Tt Ut ta uta (area oi Tasca 1 a Unt Cost Aa Ete (Srviesea saa Prope checked by: eel. JOHN ENTOCILLA RENIER P. NAVARRO Eger IRepat /Maintanance cf CILG Bulg, PNP-Quezon Pec Prov! Offes Bulking, Highway Pair Group Buln, Cap Near, Bray Gulare-Guang Lucena Cy FORM POW-2018-010-00 DETAILED UNIT PRICE ANALYSIS (DUPA) ten Neeson 1005/1) Residential Casement (Steel) Unit Messuromont me na pac hur 0.18 To. of Ls Desig No. orPersows | feof T wouryrate | Amount (np) Inabor 1 |Constucton Foreman 1 00 srs wars ®|okled Laborer 1 4100 7422 7a « [Unsied Laborer 1 100 sr] sr Sub Tota or At As Submit) 23412 a|tabor 's|Conetucton Foreman 1 100 0273 waar » [slated Labor: 1 100 vax] 7432 © [Untied Laborer 1 1.00 sr17| 77 Sub Tota A2 As Evatt) an ar Name and Capacity Te of Unive | —Weat | — uri Rata —| — amount Pe) [Eauioment 2 [Welding mactine 1 025 391.00} 778. | Mtn Tets (10% of Labor Cost) ma ‘Sub Total 81 As Submte) 2116 2 |Wetng marine 1 025 291.00] ors b |liner Tots 10% of Labor Cost) na ‘Sub Toll for 62 (As Evatt) sa eciraaarsen ea leztrexs ar 62) SES ilowpstper our As Submtied = 18 ma D2 Ouest pr aur Ae Evauated 16 me fs |Drect Unt Cost (C1 ~ D1) As Sieg Toa, 2 [Dros Unt Cost (C2= 02) he Eveutod “gra. FF ‘Name ad SpecTiEaIo7 Tait ‘Guan Tot “Amount (PH) [aaa «8 [Steel casement Window sam. 1.000 200.09] 190000] Sub Total for Fhe Subst) 4180000 alates [ste casement Window am 1.000 1.800000 1190000 ‘Sub-Total for F2 (A Sut) 4.90000 [etek Unk Goat (ET) Ae Submited 3ar373 2] ect Unt Cost(E2+ F2)- As Evlustod 37, [nt Oweread, Consngncies & Mscsloreous (OCW) Expenees As Sabmited To S807 Ha|overread, Coningecies & Nscalaneous (OGM) Expenses ~As Evalaied 15% of G2 38118 H.[oanctots Pell (CP) -As Sasnies 10% oft 357 3 |Contact Proft (CP) As Evaluated ioe of Gz Ez [st Value Aed Tax (VAT) - As Subrited 3% oliGTe Ha 2a IVa Add Tax (VAT) -As Evatt Bi oLIG2+ HE 2) Beit i] Tod Unt Cost As Susie (eheHt sea S043 [Total Unk Costs Eveusted (ezries2+) S083 Checkedevewed by REMIER P. NAVARRO EngneerRepaic/ Maintenance of DILG Bulg, PNP-Cuezon Pace Pro Offes Building, Highway Petre Group Bug, Camp Nakar, py lang Gulerg Lucene Cy DETAILED UNTT PRICE ANALYSIS (OUPA) FORM POW-2015-010-00 or No/Deszriton 3010216 _Dgors (Wood Pane) Unt ot easement of ups per rou 036 Designation oof Persons [NOT T Houry Rat ‘Amour PHP Pe gna . ee ioury Rate ant PH) a |carstctenFereman 1 100 s027s| 10079 ® [ste tar 1 10 742| 2 © [nate tater 1 100 srr srr ‘Sub Teal or At (s Sutited) zu 2 |Consructen Foreman 1 100 1027] sors © | sites tanoree 4 100 7433 7420 6: fms abeer 1 100 sr S717 uy to 2 ts vate) za es Tame and Capacity Tie af Unive —| Ws of | — Wow Rats | —Aroant PP) [Eaument » [ior Tet 10% a babar Cost) nat Sub Tol or Bt (he Submits) nai 52 |Eaipment © for Tele (108 of Labor Cont) ne SubTotal for 82 he Eves) 23.42 lexhaararsoT Bsr 83 [extra are 62) 2575 lor |xtput pe ou Ao Suet = 026 ne [ouput per ox =A Erste = O36—ne [et |onec Une Cot ct - D1 Aa Subroe TSH [ez] ect Une Coat (62> 02) As Evalue 71587 ta Nain and Speciation Ta Suny baron an) fates + [Wooden Panel Doors sam. 1.000 200.000 550000 {ub Toa ar FAs Submited ss0000 Fa ates 1: [occen Pane Dore sam 000 ‘500.00 ssc000 Sub-Total £2 (As Subic seco00 (Siliect Ua Con (ET + Fo) As Sutted 971537 [oz}Dvec Unt Cos e+ F2)-As Eats 621867 [WtJOveriea, Contingencies 4 Mizcolareo.s [OCW Expeaas~ As Sita ie aS 35251 Ha] Overead,Crtngences & Micsleraous [OGM Express “As Eval 15% of C2 S32 35 [Contactors Prof (CP) - As Suites 0m a1 eet se [Contactors Pott (CP)-As Eva 0m of 62 22137 [it vate Add Tax (VAT) =A Submited 3 aGieHTT) 38846 [ae Ated Tax VAT) As Evahates BoE era ey 385 46 Kiet Une oats Submit (Geni +it sui Bist Toit Unt Cont As Evated (ezeharia aisrer Prepare by ‘checkaRevowes by JOHN Nt siTOCHLA, et "gine IRepair Masnanoe of CLG Bulking, PNP-Quezan Pec Prov Ofea Bulls, Hignay Pavel Grup aug, Cap Nalar, Bry. Gitang-Gang Lcena Cy [DETAILED UNIT PRICE ANALYSIS (OUPA) FoRM Pow-2015:010-00 orn No,Descritn 10381) Reflective Insulation Unto Measurement a Zp hour 5.56 Naot is Designation No. orpersows | MOOT ouryrate | Amount (PnP) labor «2 |Constucten Fremen 1 400 ‘e273 a7 » [Seite Laborer 4 4100 7422 az [United Laborer 2 100 ora7| 1434 ‘Sub-Total fo At fs Submits me 's |Consuuctn Foraman 1 1.00 10273 273 5 | lates Labor 1 4.00 7432] 7422 [Untied Laborer 2 1.00 sra7| 434 ‘Sub-Total fo A2 As Eve) 2139 Br Tame and Capacity Noatunve | —ne.of | —fowriy Rate [Amount ene) [Eauioment a |r Toots (10% of Labor Cost) za13 ‘Sub-Total 1 is Submits zara care 2 fimo Tels 108 of Labor Cast pu ‘Sub Tota for 82 is Evite) au ieitraarareon mow featroal area S053 or loutpaper ox As Submited = 555 ma bap pr our As Erabated = 58m [Et|Dvect Unt Cost (Ct = D1 As Submited ES [Ez|Ovect Unt Cost (C2 = D2] As cvalutes Sr. Ft ‘Namie and Speeiieaton Tai ‘Ges Tee amount PRP] [Mates «2 |4.5mm Fiber Cement Board eam. 11000 136000 12500 » [Consumables (5% of Materials Cost) 875 Sub Total oF (he Subrte 14175 2 aera [45mm reer Cement Board eam 1.000 195000 125.00) © [eeneumabio (04 of Matar Cot) 875: ‘Sub Toil fo F2 (he Suites) 14175 (erect Une Gant (Er 1) Ae Submited 198.38 [Gzlovest unt Cost(e2-+F2)— As Evaluated 158.0 [wt overhead, Contngnciee& Miscslensoue (OCH) Expenses he Submited 7A Zot H2|overbead,Contngencies & Miscolereous (OGM) Expenoes As Eva 15% of 2 Bet 1 [Gonractors Prost (CP) As Submited 10% of 1098 12 [Gonactors Pref (CP) -As Evauates 10% of oz 1398 [Value Added Tax VAT) = As Subratod SoG ry 22] Vale Added Tax (VAT) As Evalites BH (Gara +) 128 kif Toi Unt Coat As Submited (GieHi sir) B51 69 [Total Unt Cost As Evaitad (Garner 25169 Propaed by JOHN Nt (TOCHLA je ‘checked Reviewed by Same engineerRepar / Mantnance of DILG Buking, PNP-Quezen Peloa Prov Offes Bung, Highway Paral Grp Bulking, Ca Naka, Bray Gulag Guang Lsoana Cy FORM Pow-2015.010-00 [DETAILED UNIT PRICE ANALYSIS (DUPA) ttm No Descpton 1022(1)8 Pasting Were (MosonyfCorerete) Unto Measurement m ut er hur 210 la Designation No.of Persone Hourly Rate | Amount (PAP) [babar 2 |Constusten Foreman 1 1.00 0273 27s |e Laborer 2 400 7422} a4 © JUnsiied Laborer 1 4100 sra7| 8737 Sub-Total for At (As Submit) 00.4 al taber &:[Constucion Foreman 1 1.00 +0273] 0279 [stad Labor 2 4.00 7422 ata © |Unshied Laborer + 400 sr17| 17 Sub-Total for A2 As Eva) 08.34 i Tams and Capacity Naf Unive —| Wo. of —| — Hourly Rate —| Amount (PHP) [Eauioment 2 |r Toot 10% of Labor Cot) se ‘Sub Toba for 61 (he Submit) oss | Eauipmant «2 |itnar Tel (10% of Labor Cont wes ‘Sub - Total for B2 (Eva) oss leciioarare oy 3917 feztrati area) S207 lor loupe our As Submited 210 m2 [D2 lOwput per our As Evaited = 210m [Etec Unt Cost (C1 = Dt) As Subd Tat [E2]Ovect Unt Cost (62> 02) As Evid 16181 Ft Name and Speciieaion Ta a amount PHP) rary 2 [concrete Newratzer L owe 19800 20) © |Cenczete SeelrPrmer oa 04 4.0} 276. « |Patcting Compound oa 005 5000] 280) 4 [sen Goss Latex evo cous) m= bos 2000} a0 ‘Sub Tet or F1 (Sut) 10535 rE a. |ooncrets Newrazer L 02 13500 27 2 [Conca SoalePemer oa 0 44.00} B78 « |Patcnng Compound = 005 55000) 7 «|S loss Latx (wo coats) ol 0.08 30.00) no ‘Sub Total or F2 (As Sub 10828 [ci] at Cast (61+ Fi) Ae Sunred 251 a7 [ca}owect unt Cost (€2-+F2)~As Evalue 25787 [Wilowsroed Contingencies & icestaneous [OCW] Expense Aa Sibniiad i Te a9, Hz]overheed_Cortrgerces & Wisatansous (OCH) Experaes Aa Evaliied 15% of EIREY [Contactors Proft (CP) A Submited 70% 216i Be 2 [Convactr's Patt (CP) As Evaluate 0% of 62 278. Lt ato ated Tax VAT) A Subrtec 5% GTSATO 1674 2 |Vaue Ae Tax VAT) A Cvlite Hof (GZeHOT BY ELYZE [Tota Unt Gost As Submit (Glens) Bis [Total Unt Gont=As Evaluated (SAREE Sis Prepared by ‘CheckadRoviewe by JOHN NE felitocuLn REWER P. NAVARRO. EngineerReps 1 Maintenance of DILG Bulking, PNP-Quezen Police Prov! Office Building, Highway Patil Group Building, Camp Nak ray. Guang, Gulang Lucena City DETAILED UNIT PRICE ANALYSIS (DUPA) FORM POW.2016-010-00 Item No/Deserption 1032(1)b Painting Works (Wood) Unit of Measurement im ut per hour 189 & Designation No. of Personis | No.of Hours | Hourly Rate ‘Amount (PRP) [Labor 2. [Construction Foreman 1 1.00 10273 10273 b. |Skiled Laborer 2 1.00 7422 148.44 «. [Unekiled Laborer 4 1.00 S77 57.17 Sub-Total for At (As Submitted) 308.34 [Ral Labor ‘a. [Construction Foreman 1 4.00 10273 10273 b. [Skilled Laborer 2 1.00 74.32| 14864 «.[Unskiled Laborer 4 41.00 a7] 87.17 Subp Total for A2 (As Evaluated) 308.54 Bi, ‘Name and Capacity No of Units | Wo, of Hours | Hourly Rate “Amount (PAP) [Eauiement a. [Minor Toots (10% of Labor Cost) 3083 ‘Sub - Total for Bt (As Submitted) 30.83 [B2| Eauipment 2, [Minor Tools (10% of Labor Coss) 3086 Sub-Total for B2 (As Evaluated) 3085 (Ci | Tolal(AT = BA 338.17 (62) Total (2+ B2) 338.38 D1 | Output per our As Submited = Tao me [D2] Ouiput per our As Evated = 189-m2 Et [Direct Unit Cost (C1 = D1) - As Submitted Toa [Ez] Direct Unt Cost (C2 D2) As Evaluated 17957 Fi] ‘ame and Specification. Tit Guantigy Triteeat “Ainount (PRP) [Materials a. [iazzing Pury oa 0.05 550.00 2150 ». [Flat Wall Enamel al 0.04 600,00 2400 «. [Enamel Quick Dry al 0.04 600.00 24.00 [Part Thinner al 001 7280.00 280 F. [Consumables (5% of Materials Cost) 392 ‘Sib - Total for Ft (As Submited) 82.22 F2|Materiais a. |Giazzing Putty wl 0.05 50.00 2150 b. [Fiat wall Enamel sal 0.04 600.00 24.00 «. [Enamel Quick Ory al 0.04 00.00 24.00 [Paine Thinner ot 001 280.00 280 £. [Consumables (9% of Materials Cost) 392 ‘Sub - Total for F2 (As Submitted) 82.22 [Gi|Drect Uni cost (E1 + Fi)- As Submitted 281.67 [G2]Orect Unt Cost (E2+ F2)- As Evaluated 261.79 11 Overhead, Contingencies & Niscelaneous (OGM) Expenses As Subnilied ofS 3025 H2 Overhead, Contingencies & Miscelaneous (OCM) Expenses - As Evatialed 15% of G2 3927 HH, [Contractors Prof (CP) - As Submited 10% of Gi 26.17 12, |Gontractor's Profit (CP) = As Evaluated 0% of 6, 26.18 [J] Value Added Tax (VAT) As Submitted 5% of G+ HI =I 16.35 2. |Value Added Tax (VAT) As Evaluated 5%_of (G2 + H2 + 12) 716.35 Ki [Total Unt Gost As Submitted (G1 eHt sftp 3.44 [Total Unit Cost ~As Evaluated (G2 HZ 2) 343.48 Prepared by: CheckodiReviewed by: RENIER P. NAVARRO. EngineerRepal/ Maintonance of DILG Bulg, PNP-Ouezon Pace Prev! Ole Bulg, ‘Mlgnway Patol Group Sutin, Camp Nar, 59, Gusng-Gusng Lean Cy DETAILED UNIT PRICE ANALYSIS (OUPA) FORM Pow.2015.c10-00 tr No sOesenpton 1022{1)e _Paning Werks (tet) Unto aeuraent nt up pe our 200 ls Designation No.of Persons | RST T owiyRate | Amount (AP) aber «2 [Conetucton Foreman : 4100 10273 0273 2 [tes tanrer 2 1.00 7422] 48.44 © |Uneied tater 1 100 sra7| S737 SubTotal fo At (he Subd) 00.4 [az abar ' |Conctucten Foreman 1 100 e273 0279 ® [Stiles Laborer n 400 7433| aes © |Unelied Labor 4 400 sr17| S77 Sub Toll for A2 As Evaitad) 208584 co Ta ne Capac Neafnive | ~We.of —| — Wouriy Rate | —Armount (PRP) [Eouloment 12. | irr Tot (10% of Labor Cost) sass SubTotal for Bt (he Sutter) 2089 aa] 7 1 |hinor Tos 10% of Labor Cont) 00s {a Total for 82 (Eva) 2085, lexhraarar een 3917 [extol (a2-+ 62 9.9 D1 output pr our As Submit 200 m2 [Dz |Output pr our= As Evasted = 200-2. [E1|Oeect Unt Cost (C1 ~ 0})- A Submited = [Ez |Deect Unt Cost (C2 = D2)-As Evaated 16970 FA ‘Name and Specification Tai ‘con Tea amount (PRP) ry 1 |red onde Primer ol 004 2000] wa » [eraret Pant oa 010 590.00 20 « [Paint manner t 025 22000 mo [Consume haters (59% Matera Cost) 143 ‘Sub-Total for 1 (A Suites) 15503 iz 2 |ed Owes Primer om 04 42000] 1060) » [enamel Pant oo 010 0.00] S300) [Pare Tener t 025 22000} 7000) © |Censumste Matera (5% Merit Cos) 748 ‘Sp Total for £2 (As Sut 15803 |Gilrect Una Conte + F2)-Ae Submites se [ca irct Una Gost E2-+F2)—As Eval 2573 [Hi Owerad, Contingencies & Wicenlreovs [OOM Expenane - Aa Sted act au Hz] Ovethand. Corahganes & Missolsresus [OC Expense As Evang 15 of 585 H, [Garrat Proft (CP) As Submited 10 oft Bs. 12 [Canactos Proft (CP) = Aa Evita Toot G2 S257 [vat Aca Tax VAT) As Submited ‘34 oLGIORTS AD Des. [vas Acid Tax WAT) A Evatt Be oG2THD+O) PEs Ki Tos Unt Cost As Submited (et ent et sD war 37 Katt Unk Cort As Evaluates (CRETE 2737 Prepared by 20H ATOCILLA, CheokedRoviewed by: "RENIER P, NAVARRO. Engineerepat /Maintoance ef DILG Balding, PNP-QuasonPece Prov Offee Buln, Highway Pate Group Bulding, Camp Naar, py, Gleng-Guang Lucena Cy FORM POW.2015-010-00 DETAILED UNIT PRICE ANALYSIS (OUPA) tam Ne /Oaserson 1014(161 Prepeintd Matt Sect (above 0.427 mm, Carged Type, Long Span) Unt of Measurement me ‘ut per hour 2076 Ie Designation No. ofPersonis | NovofHouls | Hourly Rate | Amount (PRP) aber 2 eonstructen Foreman 1 1.00 e073 oa73 8 [stil Laborer 4 +00 7422 7a «frien 2 1.00 orn] 1434 ‘Sub-Total for At fe Subrites) 201.28 1 |Conatuctin Foreman 1 4.00 10279 swa73 [ste Laborer 4 1.00 7432| 7432 © [Tear 2 4.00 or37| 404 ‘Sub-Total for 2 Ae Evautad) 20139 i Name and Capacity Nootunus | No. ortiouvs | Hourly Rate | Amount PAP) [Eauipment Kine Tos (10% of Labor Cost) a4 Sub Total for B1 (As Sutited) zu [a2 Eauipment ivr To's (10% of Labor Cox) au Sub Total fr 82 As Eva) za lexlros arom) Bae lczlrost a2 62) a5 [D1] Oupi por aur As Gaited = nena ora D2]Out or cur As Evsusted = ves 2076 [Et|Orect Unit Cost (C1 = 01) As Submits as [vet Unt Cost (C2 02) As Evakaieg 158 i Name ane Specification ‘nit ‘Quantity Untcost | Amount Pn) Materials «2 |Prepaiend Corugaed Metal Sheets (Long Spa,0.Sm tk) m 1.05 38000] 378.00 | sae with washers pos. 10.00 459 500 © [Consumables (4 of rats cost) 1269 ‘Sup Tots fr Ft (hs Submit £2509 lezhaterate 2 [Prepare Corrugated Metal Sheets (Long Span. tk) me 08 390.00] S780 | aoe wth wahers pes, 1000 59 450 ©, [Gansemabls (3% of mateale cot) 260 ‘Sub - Tot for F2 (As Suit) 569 rect rat ast + FF) -As Submited 52004 [Drect Unt Cost (2 Fa) -As Evatstod 55009 Overhead, Cantngensios & Viscolaneous(OCil) Expenses ~ Aa Subritod ACT 35 [Overhead Contingencies & Viscolansovs (OCM) Expr =A Evaluated $5 of ez e857 Contraco’ Prof () = As Susiied 10% of 1 3.00 12 [Oonectors Proft(OP) Ais Evauated 10m ofo2 301 | vale Added Tax (VAT) = As Submited ‘om of (GIF HE FT 3a [2] Value Added Tex VAT)-As Evan Su of(G2+ ra) 2.8. kif Unt Cost As Submited Glens Tras [Total Unt Casts Evaated (Saenarier say Tra. Prepare by, (Chacha Reviewed by so uA onereeni : Engoser‘Repl Maitonarce of DILG Baling, PNP-Ouazon Pesce Prov ice Bulshg, ihay Peel Group Bulking, Camp Naka, Bray, Glang Guang Locona Cy DETAILED UNFT PRICE ANALYSIS (OUPA) FORM POW.2016-010-00 eo No Deseriton 1047/20 Seuctual Steel Truce Uni of essureent Ke ‘ulput per hour 50450, Toot La. Designation Ne.ofPoreows | NOT woury Rate | Amount (PAP) [eabor Fabrication 12 |Constucton Foreman 1 400 ta73 30279 » | Shed Labor 2 400 7422] 4044 © [Uneaag Laborer 2 100 srt] 11434 lereton 2 [Sted Laborer a oa ran 10810 » [Uncles Leber 3 048 srr 244 ‘Sub-Total for At (As Submit) 558.85 (azcabor Fabrication «. [constucton Foreman 4 1.00 10273 273 » Sted Latorer 2 100 7432 aes 6. [Uns Lsborer 2 100 srr 1434 lErcton 1 |Sised Laborer a o4e 7429 106.10 © [Unshited Laborer 3 048 sr 408 {ub Total fo A2 (As Evan) 558.85 ex Tiare and Capacity No of Uaivs | "We. of | ‘Howry Rate | “Amount en [Eauloment 2 felding Machine 1 07 371.00] 21825 » fouting ote 1 025 4545 1138 « |Minr Tost (10% of ator Cos) sor ‘Sb -Total fo BI (Ps Susie) Sit sioment «a |Weting machine 1 o7s sr100 27825 ® [curing out 1 025 4545 1136 « |Mirer Tos (10% of Lor Cos 389 Sub Toll for 82 hs Evatec) 345.50 iciresraT son ERE [cafro a2 62 45 or fovins porcur— As Submited = so kg bau per cur— As Eval = SoD fet]orec Une cost(C1~ Di)- As Smad To Ee |vect Unt Cost [62 =D} As Evalue! 1.00 Ft “ame and specication Ta ‘Guantiy Tekan “Aount (PRP) [materi «5 |Stctiral Steel Troe ge 08 0.00] 00 3 [acetyne ioe oot 500] 07 logo ge 0 00] 4100 3 feline Ro oe 002 1000 220 ‘Sub Total er (Ae Submit) 98.02 Fz a. |sewctura Steet Truss koe 1.05 e000] 6300 ' [acetone ge oot 5.00] O72 Jones oe 02 000] 1.00 '|eking Rea koe 002 ‘1000 220 Sub Toll fo F2 (As Sub) ose [erlorect Unt Goat (E1 + F1)- Ax Submtied 7681 [Gz] rect Ung Cost (E22) As Evalsted 7e81 it] Oversed, Contngerciee & Nacelarecus (OC) Expenses Aa Sami To 54 H2| Overhead, Coningences & Nscefanscus (OGM) Exsenses As Eval om fF Hise Contactos Prof (CP) - As Submited 10K ot 799 looractors Prof (CP) As Evaluated 0k oz 798 31 Vale Aded Tex (VAT]- As Subratd oe AG as 22] Vale Adoed Tax (VAT] As Evaluates 5H aCe + H+) 481 Kil Tetl Unk Coat As Submited (oii t+ ap Toaes 1 [Tetl Unt Cost As Evalitnd (Gavhar ra) 10085 Prepared CheckeatRevewed by ohn nes FOCHLA mae TAVARRO, EngineerRepair Maintonance of DILG Building, PNP-Quezan Pelice Prov! Office Buin, Highway Patrol Goup Bung, Camp Naar, Bray. Gulang-Gulang Lucena City FORM POW-2016-010-00 DETAILED UNIT PRICE ANALYSIS (DUPA) Item No Description 1047(2) Structural stool Putine Unt of Measurement Ko ‘Output par hour 90.450 lat. Designation No.of Personis Hourly Rate | Amount (PhP) [eabor 2. [Construction Foreman 1 1.00 10273 102.73 » [skated Laoocer 2 4.00, 7422 40.44 ¢ |Unskiled Laborer 4 1.00 srar za68 ‘SubTotal for At (As Submited 479.05, (A2|Labor a |eanstruction Foreman 1 100 102.73] 10273 » | skied Laborer 2 100 r4x2 14.64 © |Unskited Laborer 4 100 Sra 22868 Sul Total for A2 (As Evaluated) 400.05, i Name ahd Capacity NeotUnvs | ~We-af | Wouriy Rate | “Amount (PnP) [Esulement a. | Welding Machine 2 400 37109] 742.00 » |ttinor Tools (10% of Laboc Cost) 4799 ‘Sub Total for 8 (As Submited 789.90 (32 Equipment 2 [welding Machine 2 100 371.09] 42.0 ». [Minor Tools (10% of Labor Cost) aot ‘Sub-Total for 82 (As Evaluate) 7a0.01 ler irerarat Ba 7280.84 [ozs rotai aa 62) 1270.08 + output per our - As Submited 0 Kg fo] ouput per our As Evaluated EE [Et] Direct Unit Cost (C7 + Di)- Ae Submited Toe [EZ Ovect Unt Gost C2 ~02)~ As Evaluated 14.08 Fa) Name and Specification or ‘Quantity Taian ‘Amount (PAP) aerials 2 [296° 1.5mm C-PURLINS (s.stel anguar igs 4.05 60.00 200 ». felsing Rod hoe 0.02 110.00 220 ¢ [Consumables Materials (5% of Mat. Cost) 328 Sulp Total for Ft (As Submited) oa.48 Fz aterate a [256" «1 Sm ¢-PURLINS (s see! angularber2-35) kos 105 0.00 63.00 » [Welding Rea ge 0.02 110.00] 220 ©. |Consumabios Materials (5% of Mat Cost) 32 Sub-Total for F2 (As Submites) 08.46 [siltirect Unt Goat (et + Fi)- As Submited 32.50 [Ga]birec: Unt Cost (£2 + F2) As Evaluates 32.50 nt] Overneas, Contingencies & Miscellaneous [OCM) Expansas Ae Submited Tee 12.38 H2| Overhead Contingencies & Misealansoue (OC) Expenses —As Evaluated 15% of G2 1238 [Contractors Prof (OP) ~As Submited 10% of Gt 825 12: [ Contractors Prof (CP) As Evaluatod 10% of G2 325 [Value Added Tax VAT) As Submited 5% of GTS ATA 3:15, 2 [value Aaded Tax VAT) AS Evalsted Bie (G2+ H+) 315 total Unk. Gost - As Submited (SER IENERO 708.20 K, [Total Unit Cost As Evawated. (Geen iar 2h 708.20 ‘Checked/Reviewod by. RENIER P, NAVARRO Engineer iRepair Maintanance of DILG Building, PNP-Quezon Police Provl Ofce Building, Highway Patrol Group Bulding, Camp Nakar, Bry, Gulang.Gulang Lucena Cty FORM Pow.2015-010-00, DETAILED UNIT PRICE ANALYSIS (DUPA) item No /Desztiption 1003(11)at_ Fascia Board (19 mm Fiber Cement Board) Unit of Measurement m Output pec houe 3.600 5 Designation No.of Person's | No.ofHoure | Hourly Rate ‘Amount PRP) [Labor «2. [Construction Foreman 1 100 10273 0273 »,[ Skiled Laborer 1 1.00 7422 7422 Sub Total for At (As Submited 17895 na) 2. [Construction Foreman 1 10 102.73 0273 | kites Laborer 1 100 7432 7432 ‘Sub-Total for A? (As Evaluated s7705 lea ‘Name and Capacity Neat une | No.of Wourle | Hourly Rate ‘Amount (PRP) Eauipment 2. | incr Tools (10% of Labor Cost) 1770 Sulb Total for Bt (As Submited) 1770 [B2|Eauipment 2 |panor Tools (10% of Labor Cost) 4770 ‘Sup Total for 2 (As Evaluated) 1770 [eid Totariat + Bry 734.65 joa} Total a2 + Ba) 194.75 [D1] Outpt por our As Suber 350m [02] Output per our ~ As Eval 360m 1] Dect Unit Cost (C1 + 01)~As Submites oT [ea] iret Unit Cost (C2 + 02) As Evaluated 54.10 Fa ‘Name and Specification Tit Quanity rica ‘Amount (PRP) [materia a. |2-12300mm Fiber Cement Board = 1.00 145.00 145.00 [tr Metal Screws. pe 12.00 3.00 36.00 «¢-|Consumables (5% of Materials Cost) 9.05 ‘Sup Total for F1 (As Submited) 190.05 FZ Materials 2. [2-12 300mm Fiber Cement Board m 1.00 145.00 146.00 » [tr Metai Screws pe. 2.00 300 38.00 ¢. [Consumables Materials (5% of Mat Cost) 905 Sub - Total for F2 (As Submtt) 190.05 [Galbrrect Unt Cost (Et + Ft) Ae Supmities 242 fo2}Direct Unt Cost (€2 + F2)-As Evaluates 24415 1] overnead, Contingencies & Wiseelanoous (OGM) Expaneas As Submited 15% oft 35.82 2] Overhead, Contingencies & Miscellaneous (OCN) Expenses -As Evaluated 15% of 2 36.62 1. [Contractors Prof (CP) As Submitted 10% of Gt 2481 12_[Conivactors Proft (CP) — As Evaluated 10% of G2 Dat 1 [Value Added Tax (VAT) As Submitted 5% of(GT+Hi= i) 15.26 [42|Value Added Tax (VAT) As Evaluated 5h_of(G2 + H+ 12) 75.35 kal Total Unt Cost As Submited (Stet neal wt 1K. [Total Unit Cost As Evalvetod (G2rro+ D+ 22] 32041 Prepared by Chesked/Reviewes by: RENIER P. NAVARRO. EngineerRepair/ Maintenance of DILG Building, PNP. Quezon Police Prov! Office Building, Highway Patol Group Building, Camp Nakar Bry. Gulang-Gulang Lucena City FORM POW-2018-010-00 DETAILED UNIT PRICE ANALYSIS (OUPA) te No eon {D47E9 Wt Sucre Ascnein (gr) tint Meter Ps upet pert ‘Bees In Designation NecerFecone | REST [towne | amount nm) |kabor a. [Ebb onan : 70 ww 1027 2 [saan ‘ ode maze 78 © fond oer ' O18 oa on Sub Tl for At (As Submtio) wal ehcaar = [oostucton Foreman : ow ww so » [ses tao : O18 me 7 ° fined ate : 040 on on Sub Tet oa (a vate 2202 zh ea Cpa He oe —| Wa at —| — Rawr — |“ ea a. fra to 10% orto cos) aa ub Tet (a Suit aos aie «|e tela 10% ot Labor Cou aos sup To or 8 (as Eva 204 ecraararay we extras 2 re a ott ous Soto ia ge bzlouget orcas Eats Teas etloeed Unt Gost et Bs Soa TH Ex[oved unt Oss c= ba-a Eauata ts i Nan and pss Ta — aan |— tacos — [are ii «fran x0m-a45 04 S ts ara son lt on bat sb Tot ere Subd) oon a «fran 0 xem 10g 0d fe 105 ran oon rt tan boa ‘Sub - Total for F2 (As Submitted) oe lontoreronr comer + Fy: As subied 178 [alone Unt oa 7 )=ns Ets a8 tones, Contgenes & Mcoleness [OOH] Egon Sed Te 3 lovee: Contngeris€ Molnar (OEM Etat “Ae avatar ares sas 1 oanasrs Pro(] = Sabra "oat za 1 certs PW CP]- As East oor 1 fate Aided Tax VA) Submited Seo 281 Ss vas Aled Tox VAT) =A Eraad Safee rhe a it on eS (ren ire sa Wont Gast As ved ereto ED a8 CheckesiReviewod by RENIER P. NAVARRO Engineer iRepair/ Maintenance of DiLG Bulking, PNP-Quezon Police Prov! Office Building, Highway Patrol Group Bulking, Camp Nakar, Brgy. Gulang-Gularg Lucena City FORM POW-2015-01D-00 DETAILED UNIT PRICE ANALYSIS (DUPA) tem No./Descrition 1013(2)a1 Fabricated Metal Roofing Accessory (Gauge 26 Ridge! Hip Rolle) Unit of Measurement Lm ‘Output per hour 40.00 as] Designation No.of Personis | No.of Hourls | Hourly Rato ‘Amount (PHP) [Labor a. [Construction Foreman 1 0.10 10273) 1027 ». [Skies Laborer 1 010 7422| 742 «.[Unskiled Laborer 1 010 37.17| 372 Sulb- Total for At (As Submited) 2341 [R2 Labor 3, [Construction Foreman 1 010 10273 1027 ». |Skited Laborer 1 0.10 74.32 743 6. [Unskiled Laborer 1 010 srar 572 Sub-Total for A2 (As Evaluated) 23.42 Name and Capacity No of Units | "Wo. of Hourls | Hourly Rate ‘Amount (PHP) [Eauipment a. [Minor Toots (10% of Labor Cost) 234 ‘Sub - Total for B1 (As Submited) 234 B2|Equipment 2. [Minor Tools (10% of Labor Cost) 234 ‘Sub - Total for B2 (As Evaluated) 234 [ex Toral (Ars Bt) 25.75) lea} Total (AZ 82) 25.76 [01] Output per our~As Submited 7.00 Tm. [b2| Output per our Ae Evaluatod 10.00 Lm. [E1| Direct Unt Cost (G1 - D1) - As Submited 238 [E2|Ozect Unit Cost (2-02) -As Evaated 258 Fi] Name and Specification Tait ‘Quantity Tritceat ‘Brvount PRP) Mater 2. [Ridge Rall ga 25x 18" x8 m 1.05 165,00 17325 ». [Bing Rivets pe 19.00 150 2850 «| Consumables (9% of Materials Cost) 6.05 Sub - Total for F1 (As Submited) 207.80 Fz |Materials 1 |Riage Roa ga, 26 18° &° m 1.08 165.00 17325 ». [Blind Rivets pe 19.00 150) 2850 «. |Consumabies (9% of Materials Cost) 6.05, ‘Sub - Total for F2 (As Submitog) 207.80 [G1 Direct Unk Cost (E1 + FI) As Submited 21036 [62] Direct Unit Cost (E2 F2) As Evaluated 210.38 [H1 Jovernead, Contingencies & Miscelaneous (OCI) Expenses As Submited T%_of GT 31.56 H2[ Overhead, Contingencies & Miccolancous (OGM) Exponses As Evalisied 15% of G2 31.56 1H. [Contactors Profi (CP) - As Submited 10% ofGI 21.04 12. [Contactors Profi (CP)= As Evalated 10% of 21.04 [Jt,Value Added Tax (VAT)- As Submitted 5% of (G1 Hi =p 43.15 [32,|Value Added Tax (VAT) ~As Evaluated 5% of (62+ H2 +12) 13.15 Ki |Total Unt Cost As Submitted (GieHisi+ Jip 276.12 K. [otal Unt Cost = As Evaluated (Gar Ha 2+ 2) 276.12 Checked/Reviewed by RENIER P. NAVARRO Engineer I