epic ote Papi aarzemae Rano Regen n sh Modano MINISTRY OF PUBLIC WORKS OFFICE OF THE DISTRICT ENGINEER aguslanoa Fiat et Eriaeerg Oce {a3 sd MOS” z om Cotabato Cay 3 Ge 34 Construction of Water System Level I aes Unga Stan Kudarat no 8A 22 85 ‘APRROVED BUDGET FOR THE CONTRACT cu 0 =O BR own. e moor Ge om] enon | aon | moans | SET ncuron | — aes — mn] Toman | tomers | Serra am a me op « a @ @ am Hn z i eho Toe eo —t—nail mma Jar -racumasron ovancen | ‘A430 [Prove of it fe forego Real [ose [dope Trl PL sewn >] noo] weaso Tomaso |] avease]e] aan] of Poitier : vo0] a a waee| oa |o| sine] _asea| tao] mee nai [eras] ama | are Sr oil Tio] ow o fare o| ar eal [Tamm |p| keene |e|eumasn|o[—_seomse| eee 5 sic tein vol pL aon ae MEIC ot aase |p| zane ewan] woman | earns | te Par Gv, mS, CHIEN AND TANTRA UNBNE WOR cree et mt tale Pl __saan fo] eae oars | nse ena [ae [o[ sie] nani o[ sso] soe [ os_name no ror Sy Ce CT Dd cov fowritie spose Tol amma aaa ee e| ease] ars ol ae of sense somo [o| wma [ol tenn] sass | oe = ae yeaa] ow |r| assole] aarocle| — ssareao| | tooaman “aowee|e] asarar|e| anowan[o| _vsseas|r| szaseze|e] —tasasnae| sasnsy| sane acm rns setmninen anata |"samael ag |v] _naae|| _niaeee|e| msmss[o| naman sano] siomale|mens[e| nan|]| mimo am aie * ae) a ra nr ‘Spr asw |e [ola |e aaa] so [>| oes cammvifp[amar|r| aneoe [ol areni|o| inane] vow] 7am “asia [ant-ionn Chee inianfioiwiose =f am] wo] taser] fol vas o| arn Gaara amas tase] oa fo| —eanin|e| sens] ro ‘25 nd bod hoy rn rRes =I | Awoow| —m [| cansso]r| _eanes|e] _marass|o| saan Sexzs|of eae |o| aman |o| seas |p| sauna] —_wrnsco [ans | oa see ome 5 fol sm | [mas o| sams 2exae [mance a sasae|e aaron |e | a Fone [rio oa ante S me [ol ama |e] ease] wans|| rane waa p] 057 a[ saan e[ mano] mae am sexy [ona om [e[ aes | >| ans [p[ 2 sense |p| ss a| ase of aaa |o| sami] ease Tone oor ek or fof sna o[ sf a ema] tame ans a wear ef aero] are] eave | ea 127) fark [ef samen [>| nae psa vans [a] a a[ sess [name] was | sma] aoe Tent finan re [el aan [o| ns >| saa ra |e] mam a} cease el asian] aes | nen eae ee tin 5d ening nea Ba aa = |r] aoenoo|»] —_aamzco >| [asst mah al t aasane| | seen [o[ arse [| om | sa% sere ees 5 Eee] [of aaa |n| ase >| wna rase|e| vam fol [amma fof ses q veer] 3m SS aE [Rel — ae ae ot no ai | eof afm] — ne | a] ham conor Pt Blo a Jol eens [| maeun [ >| amass | aware [[ nase] Jamz |e] sn | essa | 830% oa fet asene [ol pasar | a enrol anes | a2 p i Prepared By: chected/Subritted By Recommending Arproval: } Approved By: OO cn betel ltl imtl oer Fag TBO, pT, Sa EA DT sin sal of ore canes Sacro fu op Toe Sa ers od sew er aoe tary ald CERTIEEB ISRO. S \ COPY FROM TH ORIGINAL Aspe. MEET tno sa Enaneer NPlaning ahd Design Seton Recommending prrovaDETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level Ungap, Sultan Kudarat Item No./Description A1.1(8) _ Provision of Field Office for the Engineer (Rental) , Unit of Measurement Month Output 1. Month Quantity 4100.00 Designation No. of Person/s | No.of Hourls | Hourly Rate | Amount (PhP) Labor ‘Sub - Total for A. . Name and Capacity Noof Unis | No.of Month/s | Monthly Rate | Amount (PhP) B./Equipment BaBv]N PNDIOCOLAN E:S/neer It ‘Sub - Total for B : Name and Specifieation Unit Quantity Unit Cost | Amount (PhP) «. |Materals | |@. Rental of Field Office for Engineer Month. 3.33 5000.00] 16,650.00 qfoie WEROX cERTiPED “agin |aopy Brom | , COLAND ganvirn YYPIO Sub - Total for © D. [Direct Cost (A+B+C) 16,650.00 E. |Overhead, Contingencies & Miscalanecus (OCM) Expen 16,850.00 s F. [Contractor's Profit (CP) Expenses Oe AD : G. [Value Added Tax (VAT) & ARMM Tax 10% of 4,885.00 H. [Total Cost SH of (D+E+F) 7,098.80 [Unit Cost (D+E+F+G) 19,473.90 OxE+F+ Gay | 194.14DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level II Ungap, Sultan Kudarat Item No/Deseription 83 Permits and Clearances Unit of Measurement s. Output 4 Quantity: 1.00 Designation No.of Personis | No.ofHourls | Hourly Rate | Amount (PhP) A.|Labor Sub - Total for A : Name and Capacity No of Unitis No. of Hourls Hourly Rate Amount (PhP) B. [Equipment _ [Project Cost) 7750.00 Sub - Total for 8 7,750.06 Name and Specification Unit Quantity Unit Cost | Amount (PnP) c.|Materals CERTIFIED TONE YEROX COPY FROM Ist ORIGINAL edByLyN KoweedLano ‘Sub - Total for C Engineer i e 1D. [Direct Cost (A¥B+C) 7,750.0 , [Overhead, Contingencies & Miscellaneous (OOM) Expenses 0% of = F. [Contractor's Profit (CP) 0% of D : G. |Value Added Tax (VAT) & ARMM Tax 6% _of (D+E+F) 465.0C H. [Total Cost (O-E+FrG) 215.00 |. |Unit Cost fs (O+E+F + Gay, 8,216.06 Ty | 8.215.00DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level I Ungap, Sultan Kudarat Item No./Description B.5 Project Billboard Sign Board Unit of Measurement each Output teach Quantity: 3.0c Designation No. of Person/s | No.of Hourls | Hourly Rate | Amount (PhP) A. |Labor 2. Construction Foreman 1 12.00 63.46 761.51 b. Skilled Laborer 1 12.00 45.99 551.8 lc. Unskilled Laborer 1 12.00 35.66 426.71 ‘Sub - Total for A 4,740.42 Name and Capacity No of Univs | No.ofHour’s | Hourly Rate | Amount (PhP) B. [Equipment Minor Tools (10% of labor cost) 175.0 CERT! COPY FI ‘Sub - Total for B 175.01 Name and Specification Unit Quantity Unit Cost | Amount (PhP) . [Materials la. 8x 8' Tarpaulin e 66.00 25.00 1,650.01 b. Good Lumber (Frames) bast 48,00 43.00 2,064.01 |c. Assorted Common Working Nails kg 1.00 90,00 89.9: CERTIFIED tor venoy SOPY FRU a OR Sila Sub - Total for y fe ). [Direct Cost (AB+C) seucti¥N 3,804.01 Een i Overhead, Contingencies & Miscellaneous (OCM) Expenses = 0% ofD SHEN . [Contractor's Profit (CP) AORTGID = . [Value Added Tax (VAT) & ARMM Tax 3%_of DEF) ois [Total Cost ae [Unit Cost (O+E+F+G) (668.4 (D+E+F + GQ. 2,222.82DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level I! Ungap, Suitan Kudarat item No/Descrition + B.7(2) Occupational Safety and Heatth Unit of Measurement days Output : tday Quantity: 100.0¢ No.of Person/s | No.of Dayis | Daily Rate | Amount (PRP) A |labor a. Part Time Safety Officer 1 100.00 468.00 46,800.06 | | | ‘Sub - Total for A | 46,800.0¢ Name and Capacity Unit Quantity Daily Rate | Amount (PhP) 8. Poiccoune =Urcerit Sub-Total for 8 : Name and Specific Unit Quantity Unit Cost | Amount (PhP) o. [Materials Fst Aid Kit set 1.00 2,000.00 2,000.00 Personal Protective Equipment(PPE) 2. Hard Hat pairs 20.00 350,00 7,000.00 b. Safety Shoes pairs 20.00 1,050.00 21,000.00 c, Protective Safety Hand Goves sets 20.00 220.00 4,400.00 | |. Rain Coat pes 20.00 500,00 [Signages and Barricades a. PPE Signage (4x 8!) set 1.00 06.00 506.00 . Safety First (¢'x4') set 1.00 271.00 271.00 lc. Warning Signs (2' x 3!) sets 24.00 128.00 3,000.00 id. Caution Tape, 100% j 0.50 800.00 400.00 CERTIFIED TRUE XEROX COPY FROM THE ORIGINAL BABYS wffocou O Sub - Total for © Engler tt 38,577.00 D [Direct Cost (ArB=C) 85,377.00 E. [Qverhead, Contingencies & Miscellaneous (OGM) Expenses o% oD ~ F. [Contractors Profit (CP) 10% of D 2 853771 Neue Aes Tx VAT) 8 ARMM TEX 0% of FEF) Saray im nt Gost (O+E+F+G) 99,549.59 ra (O+E+F = Gydly. 995.50DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Leve Ungap, Sultan Kudarat Item No./Description : Bg Mobilization and Demobilization Unit of Measurement Is Output ts. Quant: 1.00 Designation No. of Person/s | No.of Hourls | Hourly Rate | Amount (PnP) A |Labor Sub - Total for A “ Name and Capacity No of Unit's | No.of Monthis | Monthly Rate | Amount (PhP) 8. [Equipment /a. Backhoe (0.80 m*) 1 8.00 1,537.00 12,296.00 jb. Dumptruck (12 yd’) 1 8.00 1,420.00 11,360.00 jc. Plate Compactor (5 hp) 1 8.00 123.00 984.00 d. One Bagger Mixer 4 8.00 172.00 1,376.00 e. Bar Cutter 1 8.00 219,75 1,788.00 f. Welding Machine 1 8.00 371.00 2,968.00 ig. Cutting Outfit 1 8.00 45.45 363.60 h, Diling Equipment w/ Gen Set 1 8.00 900.00 7,200.00 CERTIFIED Te COPY FRIDM T BABYLY; lOCOLANG Neer It ‘Sub - Total for B 38,305.60 Name and Specification Unit Quantity Unit Cost Amount (PhP) C. [Materials CERTIFIED Tur epey COPY FROM Te OkiGINAL BABYLYN wfoce JAN. Engiheer ‘Sub - Total for C e D, [Direct Cost (A+B+C) 38,305.60 E. [Overhead, Contingencies & Miscellaneous (OOM) Expenses 0% of D - F. [Contractor's Profit (CP) 10% “of D 3,830.56 G. |Value Added Tax (VAT) & ARMM Tax 8%_of (D¥E+F) 2,528.17 4H. [Total Cost (O+E+F+6) 44,664.33 ~ JUnit Cost a (+ E+F> Gay. 44,664.33 HET E+ GyOty. [44,664.33 |DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level I UUngap, Suitan Kudarat temNoJDescripton : 809(1)a_ Structure Excavation (Common Sei) dit of Measurement ° ‘Dutput per hour 20m? Quantity: 8.62 ! No. of Personis | No. of Houris: Hourly Rate “Amount (PhP) a laber 1 9.00 63.46 ora led Laborer 3 900 4599 12173 Sub-Total for A 1012.87 Name and Capacity No of Units | No,ofHours | Hour Rate | Amount (PhP) 8.[Equpment 2. Backhoe (0:80 m 1 9.00 1,587.00 13.893,00 p. Dumptruck (12 ye 2 900 1420.00 25,560.00 Minor Tools (10% of Labor 18129 > . Unskiled Laborer 8 8.00 35.56 1,708.88 ‘Sub - Total for A 2,950.40 Name and Capacity NoofUnits | No.of Hourls | Hourly Rate | Amount (PhP) B.[Exuipment 2. One Bagger Mixer 1 8.00 172.00 1,378.00 _- |inor Tools (10% of Labor Cost) 235.04 Sub-Total for B 1,671.08 Name and Specification Unit Quantity Unit Cost | Amount (PhP) ©. |iaierate la. Gravel im 25.00 800.00 20,000.00 |b. Sand m* 13,00 750,00 9,750.00 c. Portand Cement bags 228.00 280.00 66,120.00 XEROX RIGINAL ‘Sub - Total for © rae 95,870.00 D. [Direct Cost (A+B+C) 100,491.44 E. |Overhead, Contingencies & Miscellaneaus (OGM) Expenses 1s oD 5,073.72 F. [Contractors Profit (CP) 10% of 70,080.14 G. |Value Added Tax (VAT) & ARMM Tax. 6% _of (D+E+F) 7,536.86. [Total Cost (O+E+F+G) 133, 16 JUnit Cost QrE+F + GyOy. 5.36637DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level li ‘Ungap, Sultan Kudarat No./Deseription 902(1)a Reinforcing Steel of Reinforced Concrete Structure for Two upto Five Storey nit of Measurement kg Output per hour 128,004 kg Quantity: 3,280.28 | Designation No. of Persons | No. of Hour's | Hourly Rate | Amount (PhP) A [labor 2. Construction Fereman 1 34.00 63.48 2,187.64 lb. Skiled Laborer 3 34.00 45.99 4,690.98, lc. Unskiled Laborer 2 34.00 35.56 14,508.48, Name and Capacity No of Univs | No. of Hourls | Hourly Rate | Amount (PhP) 8. [Equipment a. Bar Cutter 1 17.00 219.75 3,736.75 - |b. Bar Bender 1 17.00 351.50 5,978.50 [Minor Toots (10% of Labor Cost) 2,136.71 Sub - Total for 8 11,846.96 Name and Specification Unit Quantity Unit Cost | Amount (PhP) 3. [Materials Deformed Reinforcing Steel 16mm x 6.0mts (123.0 pcs.) kg 1,164.81 42.00 48,922.02 12mm@ x 6.0 mts (349.0 pcs.) kg 1,860.17 42.00 78,127.14 10mm@ x 60mts (68.0 pes) i 255.20 4200] 1072260 Wire Mesh # 12 - 2" x 6' x 20° roll 10.00 2,250.00 (22,500.00 Bross Faucet 1/2°O pes 20.00 850.00] 73,000.00 #16 Galvanized Iron Wire 9 49204 90.00 4428.28, IConsumabes (5% of Materials Cost) 8,865.01 Sub-Total for 186,585.16 [Direct Cost BG) 219,789.21 E |Overnead, Coniingensies & Miscelaneous (OCW) Expenses BK fd 32,968.36 F.|Convactors Profit (Cm 10% of AR 6. Value Aasied Tax (VAT) & ARMIN Tax 3 of OF) 76,484.18 H. [Total Gost (O+E+F+@) 291,220.70] 1. JUnit Cost O+E+F + Gyay. 88.78DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level I Ungap, Suitan Kudarat tem No/Description £03(2) _ Formworks and Falseworks (for one storey building) Jit of Measurement m= Dutput per hour 3.24 me Quantity 175.00 Designation No. of Person's | No. ofHouris | Hourly Rate | Amount (PhP) a |labor Installation le. Construction Foreman 1 55.00 63.48 3,490.30 2 35,00 45.99 5,058.0 4 58.00 35.56 7,823.20 Stripping a. Construction Foreman 1 23.00 63.46 1,459.58 b. Unskiled Laborer 6 23.00 35.56 4,907.28 Sub-Total for A 22,739.28 ily Rental Name and Capacity Quantity No.of Dayis | Daly Re Amount (PhP) 8, [Equipment ~ Jminor Tools (10% of Labor Cost) 2,273.93 | XEROX ORIGINAL OCOLANO Sub - Total for 8 2,273.93 Name and Specification Unit Quantity Unit Cost | Amount (PHP) *, Materials - sheets 680,00 20,400.00 sheets 325.00 8,128.00 lOrdinary Plywood sheets 1,360.00 5,400.00 | ICoco Lumber 2° x lengths 180.00 32,400.00 | Coco Lumber 2° x2" x 12° lengths 120.00) 30,000.00 |Asstd Cw Nails boxes 2,800.00 11,200.00 G.L Tie Wire #16, kilos 100,00 2,000.00 XEROX ‘SiNAL COLANO Sub - Total for ¢ 109,525.00 D [Direct Cost (aB=c) 134,538.19) E. [Overhead, Contingencies & Miscellaneous (OGM) Expenses 75% AD, 20,180.73 F. [Contractors Proft (CP) 10% of 73,453.82 S. [Value Added Tax (VAT) & ARMM Tax 6% _of (DFETF) 710,090.36 [Toa Cost (O+E+F+G) 178,263.10 = [Unit Cost O+E+F+Gyoy. 7,018.65,DETAILED UNIT PRICE ANALYSIS (DUPA) ‘Construction of Water Systern Level it Ungap, Sultan Kuderat tem No./Description 1001(1)}2 50mm ®- 100 mm @ PVC Pipe, Series 600/Series 1000 Jnitof Measurement. =: m ‘utput per hour 3.00 m Quanti 23.00 ignation No. of Persons | No. ofHourls | HourlyRate | Amount (PhP) struction Foreman 1 8.00 507.68 1 8.00 387.92 Jc. Unskilled Laborer 2 8.00 588.96 ‘Sub - Total for A 1,444.56. Dai 7 Name and Capacity Quantity No. of Dayls te ‘Amount (PRP) B. [Equipment ~ |Minor Tools (10% of Labor Cost) 144.48 DIOCOLANO bineer i Sub - Total for 8 146.46 Name and Specification Unit Quantity Unit Cost ‘Amount (PhP) G A fama eile earner m 23.00 10,445.91 b, Consumables (5% of Materials Cost) 522.30 Rox Siva ‘Sub - Total for G ~ARVUNN agg 10,968.21 D. [Direct Gost (ArB+C) 4 UCC 112,557.23 E, |Qvernead, Contingencies & Miscellaneous (OOM) Expenses FT 15% of 1,883.58 F. [Contractor's Profit (CP) 10% of D 1,255.72 8. [Value Added Tax (VAT) & ARMM Tax 6% of (DvEF) 941.79 4. [Total Cost (O+E+F+G) 76,638.33 = JUnit Cost OrEtF+G) T2341DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level It Ungep, Sultan Kudarat 1001(1}¢ 20mm @ -100mm @ High Densty Polyethylene (HOPE) Pipe leasurement m utp per nour 3.00m Quantity 1,050.00 Designation No.of Personis | No.of Houris. | Hourly Rate ‘Amount (PHP) 2. Construction Foreman + 350.00 e246 2211.00 >. Skiled Laborer 1 350.00 4599 16,096.50 fe: Unekiles Laborer 2 350.00 35588 24,892.00 Sub - Total for A. 63,199.50 Name and Capacity Quantity | No.of Dayis | Daily Rental Rate| Amount (PnP) 8. |Eqament Minor Tools 10% of Labor C 6.19.95 | ‘Sub - Total for 8 es19.95 Name and Specification Unit Quantity Unit Cost “Amount (PhP) «. Naterais 2. 60 mm o High Densty Povethylene (HOPE) Pipe m 4,050.00 2ar 82 260;211.00 >. 20 mm ® High Density Polyethylene (HOPE) Pipe m 986.50 40.00 38,220.00 c. Consumables (5% of Materials Cost 14921.56 SER ROX cop} RIGINAL aA LANO Sub-Total for 313,950.56 5 Direel Coat ABO} 382,872.00 E. (Overhead, Contingencies & Miscellaneous {OCM) Expenses 15% of D 57,430.80 F. (Contracts Profi (CP 10% of 38,287.20 5. Value Added Tax (VAT) & ARWATTax oof OVE) 25,715.40 4 [Total Cost, D+ErF eG) 507,306.40 dunt cs (O+E+F+ Gay, 483.15DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level I Unga, Suitan Kudarat temNoJDescripton : 100%(1)e 20mm g 100mm & High Density Polethylene (HDPE) Pipe dni of Measurement m Dutput per nour 300m Quanity 1,050.00 Designation No.of Personis | No.ofHour's | Hourly Rate | Amount (PhP) [labor Instaliaion 1 350.00 e348 2211.00 i 350.00 45.99 1609050, Je Unskved Laborer 2 360.00 3588 2430000 Sub-Total for 63,199.50 Name and Capacity Quantity | No.of Dayle | Dally Rental Rate) Amount (PnP) 2. Equpment tinor Tools (10% of Labor Cost) e21995 Sub - Tota for 8 6.31995 Name and Specification Unit Quantity Unit Cost ‘Amount PnP) «.|aterats 2.50 mm @ High Densiy Poethyiene (HOPE) Pipe m 1,050.00 aarga 260,211.00 20mm 2 High Densty Poyetnyene (HOPE) Pipe | m 955.50 4000 38,220.00 c. Consumables (5% of Materials Cos 4921.55 CER F “E20x OPY 1SINAL >, Diet oar LAM 352,872.00 E. |Overhead, Contingencies & Miscellaneous (OCM) Expenses ET UI@@r W6% _of D 57,430.80, F [Coniracors Proft CF) 10% of 38,287.20 6 [Value Asdeg Tax (VAT) ARUN Tax Gh of OF] 78,715.40 [Total Cost O-EsF@ 307.305.40 1 [Unicast (ES-EEEISIOND 315DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level Ungap, Sultan Kudarat HOPE Fittings ‘Quantity: 175.00 No. of Personis | No.of Hours | Hourly Rate ‘Amount (PhP) 1 178.00 6346 1 178.00 45.99 8.04825, 2 178.00 35.56 12,488.00 Sub-Total for A 31,500.75, Name and Capacity Quantity | No.of Dayle | Dally Rental Rate| Amount (PnP) 8, [Equipment CERTIF} SOP Fe Sub - Total for B ‘Name and Specification unit Quantity Unit Cost ‘Amount (PhP) c.|iatarans le. PVCIHOPE Fitings (ElbowiCean |out/Coupling/Wye/Tee/Reducer/Ptrap/Bushing/Plug) al A) 2453 7,643.42. Sub - Total for © 5, [Dieat Cont RBC} E. |Overnead, Contingencies & Miscellaneous (OOM) Expenses EK _ofD, F. [Contractors Profit (CP) 10% of D G. [Value Added Tax (VAT) & ARMM Tax 8% of OFEWF) H. [Total Cost OrETFIO) L._JUnit Cost (+E +F + Gaty yen TOME XEROX CERTF fe ORIGINAL ope Be f)DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level Ungap, Sutan Kudarat item No/Deserition 1002(@)a 13mm B- 160 mm g GaNvanized ion Pipe Unit of Measurement pe Output per hour te vant: 24.00 ] Designation No. of Personis | No.ofHouris | Hourly Rate "Amount PhP) Taber instalation 2. Construction Foreman 1 e346 7,995.96 . Skil Laborer 1 45.99 sr c. Unskiled Laborer 2 35.58 961 Sub - Total for A 22,781.82 Name and Capacity Quantity | No.of Dayis | Dally Rental Rate| Amount (PhP) 8. Equpment Minor Tools (10% of Labor Cost 2276.18 Sub-Total for 8 2275.19 "Name and Specification Unit Quantity Unit Cost ‘Amount (PhP) caters 2. 85 mm @ - 150mm @ Galvanized ion Pipe be 24.00 454.17 38,150.28 a. 13 mm @ - 50 mm 2 Gavvaized iron Pipe pe 36.00 13867 492001 >. Consumables (5% of Materials Cost) 2.183. Sub-Total for | er [Deel Cont Bec} ar £. [Overneas, Contngencios & Misceliansous (OOM) Expenses aD tose F. [Contractors Proft (GP) ee cee 6. [Value Added Tax (VAT) & ARMM Tax Sh of DE Tete H. [Total Cost (O+E+F+o) x 1. JUnit cost Dress aya CERT ms venny COPY Fico rat GiciGuNAL BABYLYN MABIOCOLANO Engler I!DETAILED UNIT PRICE ANALYSIS (DUPA) ‘Construction of Water System Le Ungap, Sultan Kudarat tem No./Description 1002(2) Galvanized iron Fittings Jnitof Measurement: pe Dutput per hour 1 pe Quantity. 85.00 Designation No. of Personis | No. of Hour's | Hourly Rate ‘Amount (PhP) la. Construction Foreman 1 85.00 63.48 5,396.10 b. Skilled Laborer 1 85.00 45.99 3,900.15 lc. Unskiled Laborer 2 85.00 35.56 6,045.20 Sub-Total for A 15,348.45 Name and Capacity ‘Quantity No. of Dayls | Daily Rental Rate| Amount (PhP) , [Equipment ED reir xeatox © ORIGINAL % BAR A DBIOCOLAN nari ‘Sub-Total for 8 . L Name and Specification Unit ‘Quantity Unit Cost ‘Amount (PRP) . [Materials la. Galvanized Iron Fittings (Elbow/Tee/Reducer- | _ |Tee!SockeuCoupiingReaueer Coupling) Pe 85.00 221.87 18,833.45 | suelo , [Direct Cost (AB=0) 10,833.45 £, [Overhead, Contingencies & Wiscelaneous (OGM) Expense: 34.181.80 = eaten, Conger Eases ie aD S278 G. [Value Added Tax (VAT) ARMM Tax 10% of 3418.15 H. [Total Cost. Si of (D+E*F) 2,563.64 JUnit Cost D+E=F=G) 45,281.02 OQFE+F+ GyOy. | 532.84Item No/Deseription Unit of Measurement DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level I Ungap, Sultan Kudarat 1010(2)a Hollow Core Flush Door = Output per hour 0.22 m* Quantity: 4.00 Designation No.of Personie | No.ofHouris | Hourly Rate ‘Amount (PnP) a Cabor instalation a. Construction Foreman 1 400 oa46 253.0 Laborer 1 4.00 45.99 183.96 Ned Laborer 1 4.00 35.58 14224 I Sub - Total for A 580.04 Name and Capacity Quantity. No. of Day/s | Daily Rental Rate| Amount (PhP) 2. [Exuipment Minor Tools (10% of Labor Cost) 38.00 [ | | CERTIFIED Terr v4 COPY Hy +2 OP MNAL | Be oso eer Sub - Total for 8 58.01 Name and Specification unit Quantity Unit Cost Amount (PhP) «laters la Hotow Core Fush Door m 1.00 2,885.50 2,885.50 CERT Fie ED Ti COPY Ebon, PF XO: ROM iy FoR G inal Sub Total for ¢ 3 [Bisco me TE 200 8 E, [Overhead, Contingencies & Miscellaneous (OGM) Expenses : eared "402. F. [Contractor's Profit ea 10% of 328.36 G.|Value Added Tax (VAT) & ARMM Tax 8% (D+E+F) H. [Total Cost, 246.27 D+E+F+G) Unit Cost « 4350.70, —_ (+E +F + Gd, 4,350.70tem No JDescription DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Level Ungap, Sultan Kuderet 1027(1) Cement Plaster Finish Jit of Measurement ‘Dutput per hour 7.125 m? Quantity: 24.82 Designation No. of Person’s | No.of Hourls | Hourly Rate ‘Amount (PRP) [Labor Foreman 1 1200 62.50 2 12.00 43.75 led Laborer 4 32.00 31.25 Sub - Total for A 3,300.00 Name and Capacity No. of Units | No.of Hourls | Hourly Rate ‘Amount (PhP) 8. Equipment Minor Tools (10% of Labor Cost) 330.00 te Cj 5Q) Sub-Total for 8 330.00 Name and Specification Unit Quantity Unit Cost ‘Amount (PhP) Bo. [Materials Je. Cement bag 8. 290.00 2375.14 Ib. Sand cum 0.67) 800.00 536.08 copy! Sub - Total for ¢ 2911: © [Drea Cost Bc) Bat E. |Ovethead, Contingencies & Miscellaneous (OCM) Expenses 15% of D “381 18 F. [Contractors Proft (CP) 10% of. 654.12 G. [Value Added Tax (VAT) & ARMM Tax 6% _of (FEF) 490.59 if os (O+E+F+G) 8667.13 1. [Unit Cos GrE+F + Gyan 349.22lem No./Description DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of Water System Levelt ‘Ungap, Sultan Kuderat Masonry/Concrete Painting it of Measurement mi oa 24.82 era ean Quantiy: Designation No. of Person's | No. of Hourls | Hourly Rate ‘Amount (PHP) A [labor an A 12.00 620 750.00 icsonfioremn | 2 12.00 43.75) 1,050.00 led Laborer 1 12.00 31.25| 375.00 Sub - Total for A 2179.00 | Name and Capacity No.of Units | No.of Hours | Hourly Rate ‘Amount (PhP) |B. Equipment Minor Toots (10% of Labor Cost) 21750 ce “ROK COPY FROM: | #2 ORIGINAL Sub Total for 8 217 50 Name and Specification unit Quantity Unit Cost “Amount (PhP) «.teterais a. Concrete Neutralizer gal CARTIFIAGOTPNE|KEPO gece b. Concrete Sealer/Primer 981 COPY FROM? 14 REGAL 00 ic. Patching Compour gal © "2.00 550.00 |. Semi Gioss Latex (two coats) oat 2 547.00 le. Consur of Materials Co: 7 ce avert HAND € ‘eer Sub-Total for ¢ | 3,500.70 G. [Direct Cost (A+B+C) 5,893.20 .[Overnead, Contingencies & Miscellaneous (OOM) Expenses 75% 883.98 F, [Contractors Profit (CP) 10% of. 589.22 . Value Acced Tax (VAT) & ARN Tax 0% _of (HE 241,99 fia os O+E+F +O) 7,806.49 iin Gost (O+E+F + Gay. 34.62 PEE SF + GyQy. | 3462”DETAILED UNIT PRICE ANALYSIS (DUPA) Construction of water Systm Level Ungep, Suan Kucarat am No es 108 water Teme Pan Un of weseuromert uta per our ts any “ Designation No.of Persons | No.ofHours | Woury ate | Amount en) a. contruon Foreman 1 aus Suited taser 3 509 fe United Laporer : 258 Sub Tol or seasig Name and Capac Nootunivs | No.otHous | outyRate | Amoum (Pn) 8 [Eauprem 1 Bosger tr exc0 1200 11.0080 Wot Macine a0 eto 250080 A, finer tos (10% of Labor Coen 304 sup Teta or coer Name and Speciation unt Quantiy | _unuco | amount Prey o awa (clone Appar) Chanter with zing pum (10058) w caine ab Se eaeetel set 1.00 100,000.00 100,000.01 Frings & ecessoves a 100 1900000 1090001 4 he ~ Lp Ox t nN Sinay L Sib-Totliorc Lao 0 [RoE & |Qvemead, Coningercies & Misclanaons GOW) Epenacs F. Prot (6) n Benes gs oo 2825582 3, ea TaN = iea3rz2 tt D8 ARMI Te 8% of OvEF) It Cesta O+E+F + Slay