DETAILED UNIT PRICE ANALYSIS (DUPA)

Contract No. 2021-005: Conservation and Restoration of Gabaldon School Building at San Teodoro Central Elementary
School, Barangay Poblacion, San Teodoro, Oriental Mindoro
Item No.: C Prepared by:
Description: Concrete Works
Quantity: 32.41 cu.m E. Tanjutco
Output per hour cu.m/hr STAS I
Name and Specification Unit Quantity Unit Cost Amount
1 Installation (Materials & Labor)
Footing
Portland Cement, 40kg bags 59 280.00 16,632.00
Sand (incl. of hauling cost) cu.m 3 750.00 2,475.00
Gravel cu.m 7 850.00 5,610.00
Column
Portland Cement, 40kg bags 89 280.00 24,948.00
Sand (incl. of hauling cost) cu.m 5 750.00 3,712.50
Gravel cu.m 10 850.00 8,415.00
Roof Beam
Portland Cement, 40kg bags 117 280.00 32,659.20
Sand (incl. of hauling cost) cu.m 6 750.00 4,860.00
Gravel cu.m 13 850.00 11,016.00
Sub- total for 1 110,327.70
Designation Unit Quantity Unit Cost Amount
2 Additional Labor for
Footing
Portland Cement, 40kg bags 59 75.89 4,507.87
Sand (incl. of hauling cost) cu.m 3 348.06 1,148.60
Gravel cu.m 7 613.29 4,047.71
Column
Portland Cement, 40kg bags 89 75.89 6,761.80
Sand (incl. of hauling cost) cu.m 5 348.06 1,722.90
Gravel cu.m 10 613.29 6,071.57
Roof Beam
Portland Cement, 40kg bags 117 75.89 8,851.81
Sand (incl. of hauling cost) cu.m 6 348.06 2,255.43
Gravel cu.m 13 613.29 7,948.24
43,315.92
Name and Capacity No. of units No. of Hours Hourly Rate Cost
3 Equipment

Sub-Total for 3 -
4 Total Direct Cost (1+2+3) 153,643.62
5 Overhead, Contigencies & Miscellaneous 12% of Item 4 18,437.23
6 Contractor's Profit 8% of Item 4 12,291.49
7 Value Added Tax 5% of (4+5+6) 9,218.62
8 Total Item Cost 4+5+6+7 193,590.96
9 Total Unit Cost 5,973.92
 BACK -UP COMPUTATIONS
Contract No. 2021-005: Conservation and Restoration of Gabaldon School Building at San Teodoro Central Elementary
School, Barangay Poblacion, San Teodoro, Oriental Mindoro

Item No.: C
Description: Concrete Works
Quantity: 32.41 cu.m

A. Footings
Volume of F1 = 1m x 1m x 0.3m x 22 footings
= 6.60 cu.m

B. Columns
Volume of C1 = 0.3m x 0.3m x 6m x 22 columns
= 9.90 cu.m

C. Beams
Volume of Roof Beams = 0.3m x 0.4m x [(9m x 3)]
= 12.96 cu.m

Total Volume of Structural Concrete = 6.60 cu.m + 9.90 cu.m + 12.96 cu.m

= 32.41 cubic meters

Prepared by:

Eugene G. Tanjutco
STAS I