CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING

Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : B.9 Mobilization/Demobilization
COST SHEETS ID : B.9 PRODUCTION RATE: -
QUANTITY : 1.00 lot NUMBER OF HOURS: -

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
NONE

SUB TOTAL (A) 0.00

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
Mobilization/Demobilization - - - 97,000.00

SUB TOTAL (B) 97,000.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST

SUB TOTAL (C) 0.00

D. TOTAL DIRECT COST ( A + B + C ) 97,000.00

E. ADD: INDIRECT COST

1. OCM 0.00
2. Contractor's profit 7,760.00
3. 5 % VAT 5,238.00

F. TOTAL INDIRECT COST 12,998.00

TOTAL COST ( D + E ) 109,998.00

UNIT COST 109,998.00

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : A.1.1(6)
Provision of Combined Field Office, Laboratory and Living Quartes
building for the engineers (Rental Basis)
COST SHEETS ID : A.1.1(6) PRODUCTION RATE: -
QUANTITY : 0.91 mo. NUMBER OF HOURS: -

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
NONE

SUB TOTAL (A) 0.00

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Temporary Facilities & Billboards ls 1.00 88,270.00 88,270.00

SUB TOTAL (C) 88,270.00

D. TOTAL DIRECT COST ( A + B + C ) 88,270.00

E. ADD: INDIRECT COST

1. OCM 0.00
2. Contractor's profit 7,061.60
3. 5 % VAT 4,766.58

F. TOTAL INDIRECT COST 11,828.18

TOTAL COST ( D + E ) 100,098.18

UNIT COST 109,998.00

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : B.7 Occupational Safety Health Program
COST SHEETS ID : B.7 PRODUCTION RATE:
QUANTITY : 10.67 mo. NUMBER OF HOURS:

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Safety Officer 1.00 2,183.40 65.12 142,183.01
First Aider 1.00 2,560.00 51.51 131,865.60

SUB TOTAL (A) 274,048.61

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Safety helmet man-days 2,560.00 0.25 640.00
Safety globes man-days 2,560.00 2.77 7,091.20
Safety shoes man-days 2,560.00 7.67 19,635.20

SUB TOTAL (C) 27,366.40

D. TOTAL DIRECT COST ( A + B + C ) 301,415.01

E. ADD: INDIRECT COST

1. OCM 0.00
2. Contractor's profit 24,113.20
3. 5 % VAT 16,276.41

F. TOTAL INDIRECT COST 40,389.61

TOTAL COST ( D + E ) 341,804.62

UNIT COST 32,034.17

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : B.5 Project Billboard/Signboard
COST SHEETS ID : B.5 PRODUCTION RATE: 4.00 sets./proj.
QUANTITY : 2.00 sets NUMBER OF HOURS: -

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
NONE

SUB TOTAL (A) 0.00

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Warning Signs set 2.00 3,700.02 7,400.04

SUB TOTAL (C) 7,400.04

D. TOTAL DIRECT COST ( A + B + C ) 7,400.04

E. ADD: INDIRECT COST

1. OCM 0.00
2. Contractor's profit 592.00
3. 5 % VAT 399.60

F. TOTAL INDIRECT COST ` 991.60

TOTAL COST ( D + E ) 8,391.64

UNIT COST 4,195.82

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 803(1)a Excavation of Column Footing & Footing Tie Beam
COST SHEETS ID : 803(1)a PRODUCTION RATE: 1.00 m³/hr.
QUANTITY : 12.240 cu.m NUMBER OF HOURS: 12.24 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Laborer 8.00 12.24 39.73 3,890.36

SUB TOTAL (A) 3,890.36

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
NONE

SUB TOTAL (C) 0.00

D. TOTAL DIRECT COST ( A + B + C ) 3,890.36

E. ADD: INDIRECT COST

1. OCM 583.55
2. Contractor's profit 311.23
3. 5 % VAT 239.26

F. TOTAL INDIRECT COST 1,134.04

TOTAL COST ( D + E ) 5,024.40

UNIT COST 410.49

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 804(1)b Embankment
COST SHEETS ID : 804(1)b PRODUCTION RATE: 5.33 m³/hr.
QUANTITY : 252.35 cu.m NUMBER OF HOURS: 47.35 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Foreman 1.00 47.46 71.02 3,370.61
Laborer 3.00 47.46 39.73 5,656.76

SUB TOTAL (A) 9,027.37

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
Dump Truck 2.00 47.46 1,337.50 126,955.50
Backhoe w/ Breaker 1.00 47.46 1,481.25 70,300.13
Pay Loader 1.00 47.46 1,587.50 75,342.75

SUB TOTAL (B) 272,598.38

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST

Embankment Materials cu.m 0.00 450.00 0.00

(25% shrinkage Factor)

SUB TOTAL (C) 0.00

D. TOTAL DIRECT COST ( A + B + C ) 281,625.75

E. ADD: INDIRECT COST

1. OCM 33,795.09
2. Contractor's profit 22,530.06
3. 5 % VAT 16,897.55

F. TOTAL INDIRECT COST 73,222.70

TOTAL COST ( D + E ) 354,848.45

UNIT COST 1,406.18

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 804(1)a Backfilling of Excavated Materials
COST SHEETS ID : 804(1)a PRODUCTION RATE: 2.08 m³/hr.
QUANTITY : 8.10 cu.m NUMBER OF HOURS: 3.89 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost

Laborer 2.00 3.89 39.73 309.10

SUB TOTAL (A) 309.10

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST

SUB TOTAL (C) 0.00

D. TOTAL DIRECT COST ( A + B + C ) 309.10

E. ADD: INDIRECT COST

1. OCM 37.09
2. Contractor's profit 24.73
3. 5 % VAT 18.55

F. TOTAL INDIRECT COST 80.37

TOTAL COST ( D + E ) 389.47

UNIT COST 48.08

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 804(4) Gravel Bedding
COST SHEETS ID : 804(4) PRODUCTION RATE: 2.365 m³/hr.
QUANTITY : 10.28 cu.m NUMBER OF HOURS: 4.35 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Laborer 4.00 4.35 39.73 691.30

SUB TOTAL (A) 691.30

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Gravel Fill cu.m. 10.28 800.00 8,224.00

SUB TOTAL (C) 8,224.00

D. TOTAL DIRECT COST ( A + B + C ) 8,915.30

E. ADD: INDIRECT COST

1. OCM 1,069.84
2. Contractor's profit 713.22
3. 5 % VAT 534.92

F. TOTAL INDIRECT COST 2,317.98

TOTAL COST ( D + E ) 11,233.28

UNIT COST 1,092.73

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1000(1) Soil Poisoning
COST SHEETS ID : 1000(1) PRODUCTION RATE: 2.70 liter/hr.
QUANTITY : 15.67 sq.m. NUMBER OF HOURS: 1.11 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Laborer 2.00 1.11 39.73 88.29

SUB TOTAL (A) 88.29

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Lentrex Soil/Wood Poisoning solution liters 3.00 320.00 960.00

SUB TOTAL (C) 960.00

D. TOTAL DIRECT COST ( A + B + C ) 1,048.29

E. ADD: INDIRECT COST

1. OCM 125.79
2. Contractor's profit 83.86
3. 5 % VAT 62.90

F. TOTAL INDIRECT COST 272.55

TOTAL COST ( D + E ) 1,320.84

UNIT COST 84.29

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 900(1)c2 Structural Concrete (CF, SOF and Ramp)
COST SHEETS ID : 900(1)c2
QUANTITY : 11.70 cu.m

1.) Column Footing, Slab on Fill, Ramp PRODUCTION RATE: 0.20 m³/hr.
QUANTITY : 11.70 cu.m NUMBER OF HOURS: 58.50 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Leadman 1.00 58.50 65.12 3,809.52
Mason 2.00 58.50 51.51 6,026.67
Laborer 2.00 58.50 39.73 4,648.41

SUB TOTAL (A) 14,484.60

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
a. One Bagger Mixer 1.00 8.00 172.00 1,376.00

SUB TOTAL (B) 1,376.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Portland Cement bags 123.00 260.00 31,980.00
Sand cu.m 5.85 700.00 4,095.00
Gravel(Crushed) cu.m 11.70 800.00 9,360.00

SUB TOTAL (C) 45,435.00

D. TOTAL DIRECT COST ( A + B + C ) 61,295.60

E. ADD: INDIRECT COST

1. OCM 7,355.47
2. Contractor's profit 4,903.65
3. 5 % VAT 3,677.74

F. TOTAL INDIRECT COST 15,936.86

TOTAL COST ( D + E ) 77,232.46

UNIT COST 6,601.06

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 902(1)a1 Reinforcing Steel Deformed (SOF & Ramp) Grade 40
COST SHEETS ID : 902(1)a1 PRODUCTION RATE: 28.10 kgs/hr.
QUANTITY : 689.26 kgs. NUMBER OF HOURS: 24.53 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Steelman 4.00 24.53 51.51

SUB TOTAL (A) 0.00

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
a. Bar Cutter 1.00 8.00 219.75

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
10mm Ø x 10.5m kgs. 323.50 37.21
10mm Ø x 9m kgs. 299.16 37.21
10mm Ø x 6m kgs. 66.60 37.21
#16 Tie Wire kgs. 8.96 68.00

SUB TOTAL (C) 0.00

D. TOTAL DIRECT COST ( A + B + C ) 0.00

E. ADD: INDIRECT COST

1. OCM 0.00
2. Contractor's profit 0.00
3. 5 % VAT 0.00

F. TOTAL INDIRECT COST 0.00

TOTAL COST ( D + E ) 0.00

UNIT COST 0.00

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 902(1)a2 Reinforcing Steel Deformed (Column Footing) Grade 60
COST SHEETS ID : 902(1)a2 PRODUCTION RATE: 21.08 kgs/hr.
QUANTITY : 340.92 kgs. NUMBER OF HOURS: 16.18 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Steelman 3.00 16.18 51.51

SUB TOTAL (A) 0.00

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
a. Bar Cutter 1.00 8.00 219.75

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
16mm Ø x 6m kgs. 340.92 39.21
#16 Tie Wire kgs. 4.43 68.00

SUB TOTAL (C) 0.00

D. TOTAL DIRECT COST ( A + B + C ) 0.00

E. ADD: INDIRECT COST

1. OCM 0.00
2. Contractor's profit 0.00
3. 5 % VAT 0.00

F. TOTAL INDIRECT COST 0.00

TOTAL COST ( D + E ) 0.00

UNIT COST 0.00

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 900(1)c3 Structural Concrete (Footing Tie Beams)
COST SHEETS ID : 900(1)c3 PRODUCTION RATE: 0.370 m³/hr.
QUANTITY : 3.50 cu.m NUMBER OF HOURS: 9.46 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Leadman 1.00 9.46 65.12 616.04
Mason 4.00 9.46 51.51 1,949.14
Carpenter 6.00 9.46 51.51 2,923.71
Laborer 6.00 9.46 39.73 2,255.07

SUB TOTAL (A) 7,743.96

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
a. One Bagger Mixer 1.00 8.00 172.00 1,376.00

SUB TOTAL (B) 1,376.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Portland Cement bags 37.00 260.00 9,620.00
Sand cu.m 1.75 700.00 1,225.00
Gravel (Crushed) cu.m 3.50 800.00 2,800.00

SUB TOTAL (C) 13,645.00

D. TOTAL DIRECT COST ( A + B + C ) 22,764.96

E. ADD: INDIRECT COST

1. OCM 2,731.80
2. Contractor's profit 1,821.20
3. 5 % VAT 1,365.90

F. TOTAL INDIRECT COST 5,918.90

TOTAL COST ( D + E ) 28,683.86

UNIT COST 8,195.39

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 902(1)a1 Reinforcing Steel Deformed (Footing Tie Beams) Grade 40
COST SHEETS ID : 902(1)a1 PRODUCTION RATE: 21.07 kgs/hr.
QUANTITY : 415.80 kgs. NUMBER OF HOURS: 19.74 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Steelman 3.00 19.74 51.51

SUB TOTAL (A) 0.00

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
a. Bar Cutter 1.00 8.00 219.75

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
10mm Ø x 7.5m kgs. 415.80 37.21
#16 Tie Wire kgs. 5.41 68.00

SUB TOTAL (C) 0.00

D. TOTAL DIRECT COST ( A + B + C ) 0.00

E. ADD: INDIRECT COST

1. OCM 0.00
2. Contractor's profit 0.00
3. 5 % VAT 0.00

F. TOTAL INDIRECT COST 0.00

TOTAL COST ( D + E ) 0.00

UNIT COST 0.00

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 902(1)a2 Reinforcing Steel Deformed (Footing Tie Beams) Grade 60
COST SHEETS ID : 902(1)a2 PRODUCTION RATE: 35.11 kgs/hr.
QUANTITY : 1,188.88 kgs. NUMBER OF HOURS: 33.86 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Steelman 5.00 33.86 51.51

SUB TOTAL (A) 0.00

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
a. Bar Cutter 1.00 16.00 219.75

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
16mm Ø x 10.5m kgs. 596.88 39.21
16mm Ø x 7.5m kgs. 592.00 39.21
#16 Tie Wire kgs. 15.46 68.00

SUB TOTAL (C) 0.00

D. TOTAL DIRECT COST ( A + B + C ) 0.00

E. ADD: INDIRECT COST

1. OCM 0.00
2. Contractor's profit 0.00
3. 5 % VAT 0.00

F. TOTAL INDIRECT COST 0.00

TOTAL COST ( D + E ) 0.00

UNIT COST 0.00

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 900(1)c4 Structural Concrete (Column, Stiffener & PC)
COST SHEETS ID : 900(1)c4 PRODUCTION RATE: 0.20 m³/hr.
QUANTITY : 3.49 cu.m NUMBER OF HOURS: 17.45 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Leadman 1.00 17.45 65.12 1,136.34
Mason 2.00 17.45 51.51 1,797.70
Carpenter 4.00 17.45 51.51 3,595.40
Laborer 4.00 17.45 39.73 2,773.15

SUB TOTAL (A) 9,302.59

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
a. One Bagger Mixer 1.00 8.00 172.00 1,376.00

SUB TOTAL (B) 1,376.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Portland Cement bags 37.00 260.00 9,620.00
Sand cu.m 1.75 700.00 1,221.50
Gravel (Crushed) cu.m 3.49 800.00 2,792.00

SUB TOTAL (C) 13,633.50

D. TOTAL DIRECT COST ( A + B + C ) 24,312.09

E. ADD: INDIRECT COST

1. OCM 2,917.45
2. Contractor's profit 1,944.97
3. 5 % VAT 1,458.73
F. TOTAL INDIRECT COST 6,321.15
TOTAL COST ( D + E ) 30,633.24

UNIT COST 8,777.43

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 902(1)a1 Reinforcing Steel Deformed (Column, Stiffener & PC) Grade 40
COST SHEETS ID : 902(1)a1 PRODUCTION RATE: 21.07 kgs/hr.
QUANTITY : 464.10 kgs NUMBER OF HOURS: 22.03 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Steelman 3.00 22.03 51.51

SUB TOTAL (A) 0.00

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
a. Bar Cutter 1.00 8.00 219.75

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
12mm Ø x 7.5m kgs. 59.94 37.21
10mm Ø x 7.5m kgs. 60.06 37.21
10mm Ø x 6m kgs. 344.10 37.21
#16 Tie Wire kgs. 6.03 68.00

SUB TOTAL (C) 0.00

D. TOTAL DIRECT COST ( A + B + C ) 0.00

E. ADD: INDIRECT COST

1. OCM 0.00
2. Contractor's profit 0.00
3. 5 % VAT 0.00
F. TOTAL INDIRECT COST 0.00
TOTAL COST ( D + E ) 0.00

UNIT COST 0.00

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : 0.00
PAY ITEMS : 902(1)a2 Reinforcing Steel Deformed (Column) Grade 60
COST SHEETS ID : 902(1)a2 PRODUCTION RATE: 21.07 kgs/hr.
QUANTITY : 887.60 kgs NUMBER OF HOURS: 42.13 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Steelman 3.00 42.13 51.51

SUB TOTAL (A) 0.00

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
a. Bar Cutter 1.00 8.00 219.75

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
20mm Ø x 9m kgs. 887.60 39.21
#16 Tie Wire kgs. 11.54 68.00

SUB TOTAL (C) 0.00

D. TOTAL DIRECT COST ( A + B + C ) 0.00

E. ADD: INDIRECT COST

1. OCM 0.00
2. Contractor's profit 0.00
3. 5 % VAT 0.00
F. TOTAL INDIRECT COST 0.00
TOTAL COST ( D + E ) 0.00

UNIT COST 0.00

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 900(1)c6 Structural Concrete (Girders/Beams)
COST SHEETS ID : 900(1)c6 PRODUCTION RATE: 0.37 m³/hr.
QUANTITY : 4.69 cu.m NUMBER OF HOURS: 12.68 hrs

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Leadman 1.00 12.68 65.12 825.72
Mason 4.00 12.68 51.51 2,612.59
Carpenter 6.00 12.68 51.51 3,918.88
Laborer 6.00 12.68 39.73 3,022.66

SUB TOTAL (A) 10,379.85

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
a. One Bagger Mixer 1.00 8.00 172.00 1,376.00

SUB TOTAL (B) 1,376.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Portland Cement bags 50.00 260.00 13,000.00
Sand cu.m 2.35 700.00 1,641.50
Gravel (Crushed) cu.m 4.69 800.00 3,752.00

SUB TOTAL (C) 18,393.50

D. TOTAL DIRECT COST ( A + B + C ) 30,149.35

E. ADD: INDIRECT COST

1. OCM 3,617.92
2. Contractor's profit 2,411.95
3. 5 % VAT 1,808.96
F. TOTAL INDIRECT COST 7,838.83
TOTAL COST ( D + E ) 37,988.18

UNIT COST 8,099.83

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 902(1)a1 Reinforcing Steel Deformed Grade 40
COST SHEETS ID : 902(1)a1 PRODUCTION RATE: 28.09 kgs/hr.
QUANTITY : 2,937.36 kgs. NUMBER OF HOURS: 104.57 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Steelman 4.00 104.57 51.51 21,545.60

SUB TOTAL (A) 21,545.60

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
a. Bar Cutter 1.00 40.00 219.75 8,790.00

SUB TOTAL (B) 8,790.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
10mm Ø x 9m kgs. 37.00 0.00
10mm Ø x 6m kgs. 2,937.36 37.00 108,682.32
#16 Tie Wire kgs. 38.19 84.00 3,207.60

SUB TOTAL (C) 111,889.92

D. TOTAL DIRECT COST ( A + B + C ) 142,225.52

E. ADD: INDIRECT COST

1. OCM 17,067.06
2. Contractor's profit 11,378.04
3. 5 % VAT 8,533.53
F. TOTAL INDIRECT COST 36,978.63
TOTAL COST ( D + E ) 179,204.15

UNIT COST 61.01

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 902(1)a2 Reinforcing Steel Deformed (Roof Beams) Grade 60
COST SHEETS ID : 902(1)a2 PRODUCTION RATE: 28.09 kgs/hr.
QUANTITY : 3,524.83 kgs. NUMBER OF HOURS: 125.48 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Steelman 4.00 125.48 51.51 25,853.90

SUB TOTAL (A) 25,853.90

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
a. Bar Cutter 1.00 36.00 219.75 7,911.00

SUB TOTAL (B) 7,911.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
16mm Ø x 9m kgs. 39.00 0.00
16mm Ø x 7.5m kgs. 39.00 0.00
16mm Ø x 6m kgs. 3,524.83 39.00 137,468.45
#16 Tie Wire kgs. 45.82 84.00 3,849.12

SUB TOTAL (C) 141,317.57

D. TOTAL DIRECT COST ( A + B + C ) 175,082.47

E. ADD: INDIRECT COST

1. OCM 21,009.90
2. Contractor's profit 14,006.60
3. 5 % VAT 10,504.95
F. TOTAL INDIRECT COST 45,521.45
TOTAL COST ( D + E ) 220,603.92

UNIT COST 62.59

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 903(1) Forms and Falseworks
COST SHEETS ID : 903(1) PRODUCTION RATE: 1.09 m2/hr.
QUANTITY : 119.02 m2 NUMBER OF HOURS: 109.19 hrs

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Carpenter 2.00 109.19 51.51 11,248.75
Laborer 2.00 109.19 39.73 8,676.24

SUB TOTAL (A) 19,924.99

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Coco Lumber bd.ft 876.00 20.00 17,520.00
Assorted C.W. Nails kgs 17.52 79.00 1,384.08
1/4" x 4' x 8' Marine Plywood pcs 26.86 531.00 14,262.66

SUB TOTAL (C) 33,166.74

D. TOTAL DIRECT COST ( A + B + C ) 53,091.73

E. ADD: INDIRECT COST

1. OCM 7,963.76
2. Contractor's profit 5,309.17
3. 5 % VAT 3,318.23
F. TOTAL INDIRECT COST 16,591.16
TOTAL COST ( D + E ) 69,682.89

UNIT COST 585.47

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1046(2)a2 CHB Non-load Bearing (including re
COST SHEETS ID : 1046(2)a2 PRODUCTION RATE: 5.73 m²/hr.
QUANTITY : 63.700 sq.m NUMBER OF HOURS: 11.12 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Mason 6.00 11.12 51.51 3,436.75
Laborer 3.00 11.12 39.73 1,325.39

SUB TOTAL (A) 4,762.14

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
CHB 6" pcs 797.00 16.00 12,752.00
Cement bags 64.85 260.00 16,860.12
Sand cu.m 5.38 700.00 3,763.40
10mm Ø x 6.00m. kgs 168.13 37.00 6,220.64
#16 Tie Wire kgs 1.66 84.00 139.12

SUB TOTAL (C) 39,735.28

D. TOTAL DIRECT COST ( A + B + C ) 44,497.42

E. ADD: INDIRECT COST

1. OCM 5,339.69
2. Contractor's profit 3,559.79
3. 5% VAT 2,669.85
F. TOTAL INDIRECT COST 11,569.33
TOTAL COST ( D + E ) 56,066.75

UNIT COST 880.17

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1009(1)a Jalousie Windows
COST SHEETS ID : 1009(1)a PRODUCTION RATE: 1.36 m2/hr.
QUANTITY : 14.260 sqm NUMBER OF HOURS: 10.49 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled Laborer 2.00 10.49 51.51 1,080.68

Laborer 2.00 10.49 39.73 833.54

SUB TOTAL (A) 1,914.22

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
(W-1) - 1.83m x 2.6m Shutter Type Window set 2.00 2,400.00 4,800.00
Holder w/ Clear Glass Blades with Fixed Clear
Glass
(W-2) - 1.83m x 1.3m Shutter Type Window set 2.00 1,200.00 2,400.00
Holder w/ Clear Glass Blades with Fixed Clear
Glass

SUB TOTAL (C) 7,200.00

D. TOTAL DIRECT COST ( A + B + C ) 9,114.22

E. ADD: INDIRECT COST

1. OCM 1,093.71
2. Contractor's profit 729.14
3. 5% VAT 546.85
F. TOTAL INDIRECT COST 2,369.70
TOTAL COST ( D + E ) 11,483.92

UNIT COST 805.32

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1010(2)b Wood Panel Door
COST SHEETS ID : 1010(2)b PRODUCTION RATE: 0.47 m²/hr.
QUANTITY : 3.780 sq.m. NUMBER OF HOURS: 8.04 hrs

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled Laborer 2.00 8.04 51.51 828.28

SUB TOTAL (A) 828.28

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
(D-1) 2.4m x 1m Panel Door Type Hinged set 2.00 12,200.00 24,400.00
Door & Fixed Glass Transom

SUB TOTAL (C) 24,400.00

D. TOTAL DIRECT COST ( A + B + C ) 25,228.28

E. ADD: INDIRECT COST

1. OCM 3,027.39
2. Contractor's profit 2,018.26
3. 5% VAT 1,513.70
F. TOTAL INDIRECT COST 6,559.35
TOTAL COST ( D + E ) 31,787.63

UNIT COST 8,409.43

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1010 (1) Frames
COST SHEETS ID : 1010 (1) PRODUCTION RATE: 0.70 sets/hr
QUANTITY : 2.00 sets NUMBER OF HOURS: 2.86 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled Laborer 2.00 2.86 51.51 294.64
Laborer 2.00 2.86 39.73 227.26

SUB TOTAL (A) 521.89

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Door Frames set 2.00 1,000.00 2,000.00

SUB TOTAL (C) 2,000.00

D. TOTAL DIRECT COST ( A + B + C ) 2,521.89

E. ADD: INDIRECT COST

1. OCM 302.63
2. Contractor's profit 201.75
3. 5% VAT 151.31
F. TOTAL INDIRECT COST 655.69
TOTAL COST ( D + E ) 3,177.58

UNIT COST 1,588.79

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1004(2)a Locksets
COST SHEETS ID : 1004(2)a PRODUCTION RATE: 0.53 sets/hr
QUANTITY : 2.00 sets NUMBER OF HOURS: 3.76 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled Laborer 1.00 3.76 51.51 193.68
Laborer 1.00 3.76 39.73 149.38

SUB TOTAL (A) 343.06

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Lockset (Lever Type) set 2.00 500.00 1,000.00

SUB TOTAL (C) 1,000.00

D. TOTAL DIRECT COST ( A + B + C ) 1,343.06

E. ADD: INDIRECT COST

1. OCM 161.17
2. Contractor's profit 107.44
3. 5% VAT 80.58
F. TOTAL INDIRECT COST 349.19
TOTAL COST ( D + E ) 1,692.25

UNIT COST 846.13

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1004(2)g Hinges
COST SHEETS ID : 1004(2)g PRODUCTION RATE: 1.88 pcs/hr
QUANTITY : 8.00 pcs NUMBER OF HOURS: 4.27 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Laborer 1.00 4.27 39.73 169.65

SUB TOTAL (A) 169.65

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
4" x 4" Hinges pcs 8.00 140.00 1,120.00

SUB TOTAL (C) 1,120.00

D. TOTAL DIRECT COST ( A + B + C ) 1,289.65

E. ADD: INDIRECT COST

1. OCM 154.76
2. Contractor's profit 103.17
3. 5% VAT 77.38
F. TOTAL INDIRECT COST 335.31
TOTAL COST ( D + E ) 1,624.96

UNIT COST 203.12

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1005(5) Window Grills
COST SHEETS ID : 1005(5) PRODUCTION RATE: 0.25 pcs/hr.
QUANTITY : 4.000 pcs NUMBER OF HOURS: 16.00 hrs

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled Laborer 2.00 16.00 51.51 1,648.32

SUB TOTAL (A) 1,648.32

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Window Grills 1.83m x 2.6m pcs 2.00 7,155.00 14,310.00
Window Grills 1.83m x 1.3m pcs 2.00 3,578.00 7,156.00

SUB TOTAL (C) 21,466.00

D. TOTAL DIRECT COST ( A + B + C ) 23,114.32

E. ADD: INDIRECT COST

1. OCM 2,773.72
2. Contractor's profit 1,849.15
3. 5% VAT 1,386.86
F. TOTAL INDIRECT COST 6,009.73
TOTAL COST ( D + E ) 29,124.05

UNIT COST 7,281.01

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1027 (1) Cement Plaster Finish
COST SHEETS ID : 1027 (1) PRODUCTION RATE: 9.50 m²./hr.
QUANTITY : 162.34 sq.m. NUMBER OF HOURS: 17.09 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Mason 4.00 17.09 51.51 3,521.22
Laborer 4.00 17.09 39.73 2,715.94

SUB TOTAL (A) 6,237.17

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Cement bags 54.00 260.00 14,040.00
Sand cu.m. 4.30 700.00 3,011.41

SUB TOTAL (C) 17,051.41

D. TOTAL DIRECT COST ( A + B + C ) 23,288.57

E. ADD: INDIRECT COST

1. OCM 2,794.63
2. Contractor's profit 1,863.09
3. 5% VAT 1,397.31
F. TOTAL INDIRECT COST 6,055.03
TOTAL COST ( D + E ) 29,343.60

UNIT COST 180.75

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1021(1)c Plain Cement Floor Finish with Floor Hardener
COST SHEETS ID : 1021(1)c PRODUCTION RATE: 4.76 m²./hr.
QUANTITY : 126.00 sq.m. NUMBER OF HOURS: 26.47 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled 2.00 26.47 51.51
Laborer 2.00 26.47 39.73

SUB TOTAL (A) 0.00

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Cement bags 51.00 260.00
Sand cu.m. 3.30 700.00

SUB TOTAL (C) 0.00

D. TOTAL DIRECT COST ( A + B + C ) 0.00

E. ADD: INDIRECT COST

1. OCM 0.00
2. Contractor's profit 0.00
3. 5% VAT 0.00
F. TOTAL INDIRECT COST 0.00
TOTAL COST ( D + E ) 0.00

UNIT COST 0.00

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1021(1)c Cement Floor Finish w/ Floor Hardener
COST SHEETS ID : 1021(1)c PRODUCTION RATE: 4.76 m²./hr.
QUANTITY : 77.08 sq.m. NUMBER OF HOURS: 16.19 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled 2.00 16.19 51.51 1,667.89
Laborer 2.00 16.19 39.73 1,286.46

SUB TOTAL (A) 2,954.35

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Cement bags 31.00 260.00 8,060.00
Sand cu.m. 2.02 700.00 1,412.03

SUB TOTAL (C) 9,472.03

D. TOTAL DIRECT COST ( A + B + C ) 12,426.38

E. ADD: INDIRECT COST

1. OCM 1,491.17
2. Contractor's profit 994.11
3. 5% VAT 745.58
F. TOTAL INDIRECT COST 3,230.86
TOTAL COST ( D + E ) 15,657.24

UNIT COST 203.13

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1021(1)c Non-skid Cement Floor Finish with 6mm Grooves Lines
COST SHEETS ID : 1021(1)c PRODUCTION RATE: 0.75 m²./hr.
QUANTITY : 5.76 sq.m. NUMBER OF HOURS: 7.68 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled 2.00 7.68 51.51
Laborer 2.00 7.68 39.73

SUB TOTAL (A) 0.00

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Cement bags 5.00 260.00
Sand cu.m. 0.30 700.00

SUB TOTAL (C) 0.00

D. TOTAL DIRECT COST ( A + B + C ) 0.00

E. ADD: INDIRECT COST

1. OCM 0.00
2. Contractor's profit 0.00
3. 5% VAT 0.00
F. TOTAL INDIRECT COST 0.00
TOTAL COST ( D + E ) 0.00

UNIT COST 0.00

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1032(1)a1 Masonry Painting
COST SHEETS ID : 1032(1)a1 PRODUCTION RATE: 12.54 m²./hr.
QUANTITY : 258.33 sq.m. NUMBER OF HOURS: 20.60 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Painter 4.00 20.60 51.51 4,244.42
Laborer 2.00 20.60 39.73 1,636.88

SUB TOTAL (A) 5,881.30

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Latex Paint Flat pails 2.00 2,200.00 4,400.00
Latex Paint Gloss pails 2.00 2,200.00 4,400.00
Masonry Putty pails 4.00 550.00 2,200.00
Roller Brush 6" pcs 3.00 120.00 360.00
Paint Brush 4" pcs 3.00 80.00 240.00
Roller Brush 3" pcs 3.00 75.00 225.00
Paint Brush 2" pcs 3.00 65.00 195.00
Concrete Neutralizer pails 2.00 600.00 1,200.00
SUB TOTAL (C) 13,220.00
D. TOTAL DIRECT COST ( A + B + C ) 19,101.30

E. ADD: INDIRECT COST

1. OCM 2,292.16
2. Contractor's profit 1,528.10
3. 5% VAT 1,146.08
F. TOTAL INDIRECT COST 4,966.34
TOTAL COST ( D + E ) 24,067.64

UNIT COST 93.17

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1032(1)a2 Wooden Painting
COST SHEETS ID : 1032(1)a2 PRODUCTION RATE: 11.52 m²./hr.
QUANTITY : 24.58 sq.m. NUMBER OF HOURS: 2.13 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Painter 2.00 2.13 51.51 219.43

SUB TOTAL (A) 219.43

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Enamel Paint Gloss pails 1.00 2,200.00 2,200.00
Enamel Paint Flat pails 1.00 2,200.00 2,200.00
Glazing Putty pails 1.00 600.00 600.00
Thinner Paint gal. 1.00 250.00 250.00
Roller Brush 6" pcs 1.00 120.00 120.00
Roller Brush 3" pcs 1.00 75.00 75.00
Paint Brush 2" pcs 1.00 65.00 65.00
SUB TOTAL (C) 5,510.00
D. TOTAL DIRECT COST ( A + B + C ) 5,729.43

E. ADD: INDIRECT COST

1. OCM 687.53
2. Contractor's profit 458.35
3. 5% VAT 343.77
F. TOTAL INDIRECT COST 1,489.65
TOTAL COST ( D + E ) 7,219.08

UNIT COST 293.70

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1032(1)a3 Metal Painting
COST SHEETS ID : 1032(1)a3 PRODUCTION RATE: 12.54 m²./hr.
QUANTITY : 20.39 sq.m. NUMBER OF HOURS: 1.63 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Painter 4.00 1.63 51.51 335.85
Laborer 2.00 1.63 39.73 129.52

SUB TOTAL (A) 465.37

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Red - Primer Oxide gal 1.00 750.00 750.00
Paint Thinner liter 1.00 70.00 70.00
Lacquer Primer gal 1.00 750.00 750.00
Lacquer Thinner liter 1.00 70.00 70.00
Tinting Color (Oil base Tinting) pint 1.00 180.00 180.00
Roller Brush 3" pcs 2.00 75.00 150.00
Paint Brush 2" pcs 2.00 65.00 130.00
SUB TOTAL (C) 2,100.00
D. TOTAL DIRECT COST ( A + B + C ) 2,565.37

E. ADD: INDIRECT COST

1. OCM 307.84
2. Contractor's profit 205.23
3. 5% VAT 153.92
F. TOTAL INDIRECT COST 666.99
TOTAL COST ( D + E ) 3,232.36

UNIT COST 158.53

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1003(9) Carpentry and Joinery Works (Blackboard)
COST SHEETS ID : 1003(9) PRODUCTION RATE:
QUANTITY : 1.00 ls NUMBER OF HOURS:

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Laborer 1.00 0.00 0.00 1,051.73

SUB TOTAL (A) 1,051.73

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Blackboard ls 3,100.00 3,100.00

SUB TOTAL (C) 3,100.00

D. TOTAL DIRECT COST ( A + B + C ) 4,151.73

E. ADD: INDIRECT COST

1. OCM 498.21
2. Contractor's profit 332.14
3. 5% VAT 249.10
F. TOTAL INDIRECT COST 1,079.45
TOTAL COST ( D + E ) 5,231.18

UNIT COST 5,231.18

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1003(1)a1 Fiber Cement Board Ceiling on Metal Frame
COST SHEETS ID : 1003(1)a1 PRODUCTION RATE: 4.72 m²./hr.
QUANTITY : 86.21 sq.m. NUMBER OF HOURS: 18.26 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Carpenter 6.00 18.26 51.51 5,643.44
Laborer 4.00 18.26 39.73 2,901.88

SUB TOTAL (A) 8,545.31

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
4.5mm thk. Fiber Cement Ceiling Board pcs 32.00 500.00 16,000.00
Metal Double Furring Channel ( Nailer ) pcs 24.00 280.00 6,720.00
12mmx38mmx5mmx0.8mm thk.
Metal Carrying Channel ( Ceiling Joist ) pcs 23.00 240.00 5,520.00
12mmx38mmx5mmx0.8mm thk
Rod Suspension Hanger w/ Adjustment Spring pcs 156.00 60.00 9,360.00
Preformed Wire Clip pcs 192.00 60.00 11,520.00
1.175m x 0.30m Ceiling Vent w/ 25mmx75mm pcs 4.00 300.00 1,200.00
wood frame & 25mm x 25mm wood vent w/
Insect Screen

SUB TOTAL (C) 50,320.00

D. TOTAL DIRECT COST ( A + B + C ) 58,865.31

E. ADD: INDIRECT COST

1. OCM 7,063.84
2. Contractor's profit 4,709.22
3. 5% VAT 3,531.92
F. TOTAL INDIRECT COST 15,304.98
TOTAL COST ( D + E ) 74,170.29

UNIT COST 860.34

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1038(1) Reflective Insulation
COST SHEETS ID : 1038(1) PRODUCTION RATE: 3.50 m²./hr.
QUANTITY : 106.92 sq.m. NUMBER OF HOURS: 30.55 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Installer 2.00 30.55 51.51 3,147.26

SUB TOTAL (A) 3,147.26

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
1/4 THK Insulation w/ Double Sided Aluminum roll 1.00 7,000.00 7,000.00

SUB TOTAL (C) 7,000.00

D. TOTAL DIRECT COST ( A + B + C ) 10,147.26

E. ADD: INDIRECT COST

1. OCM 1,217.67
2. Contractor's profit 811.78
3. 5% VAT 608.84
F. TOTAL INDIRECT COST 2,638.29
TOTAL COST ( D + E ) 12,785.55

UNIT COST 119.58

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1014(1)b2 Prepainted Metal Sheets (Rib-Type 0.5mm thk)
COST SHEETS ID : 1014(1)b2 PRODUCTION RATE: 3.11 m²/hr.
QUANTITY : 106.92 sq.m NUMBER OF HOURS: 34.38 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Tinsmith 6.00 34.38 51.51 10,625.48
Laborer 3.00 34.38 39.73 4,097.75

SUB TOTAL (A) 14,723.23

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
0.50mm thk. Rib-Type pcs. 12.00 3,200.00 38,400.00
roofing Sheet (Long Span)
6mmØ J-Bolt pcs. 1,070.00 3.50 3,745.00
Roof Sealant liters 3.00 500.00 1,500.00
Blind Rivets box 2.00 100.00 200.00

SUB TOTAL (C) 43,845.00

D. TOTAL DIRECT COST ( A + B + C ) 58,568.23

E. ADD: INDIRECT COST

1. OCM 7,028.19
2. Contractor's profit 4,685.46
3. 5% VAT 3,514.09
F. TOTAL INDIRECT COST 15,227.74
TOTAL COST ( D + E ) 73,795.97

UNIT COST 690.20

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1013(2)c Fabrication Metal Roofing Accessories (Flashing 0.60mm thk)
COST SHEETS ID : 1013(2)c PRODUCTION RATE: 5.31 lm/hr.
QUANTITY : 19.08 lm NUMBER OF HOURS: 3.59 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Tinsmith 1.00 3.59 51.51 184.92
Laborer 1.00 3.59 39.73 142.63

SUB TOTAL (A) 327.55

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
0.60mm thk. Pre-painted G.I. Flashing pcs. 9.00 600.00 5,400.00

SUB TOTAL (C) 5,400.00

D. TOTAL DIRECT COST ( A + B + C ) 5,727.55

E. ADD: INDIRECT COST

1. OCM 859.13
2. Contractor's profit 572.76
3. 5% VAT 357.97
F. TOTAL INDIRECT COST 1,789.86
TOTAL COST ( D + E ) 7,517.41

UNIT COST 393.99

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1013(2)a Fabrication Metal Roofing Accessories (Ridge Roll 0.60mm thk)
COST SHEETS ID : 1013(2)a PRODUCTION RATE: 5.31 lm/hr.
QUANTITY : 9.00 lm NUMBER OF HOURS: 1.69 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Tinsmith 1.00 1.69 51.51 87.05
Laborer 1.00 1.69 39.73 67.14

SUB TOTAL (A) 154.19

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
0.60mm thk. Pre-painted G.I. Ridge Roll pcs. 5.00 500.00 2,500.00

SUB TOTAL (C) 2,500.00

D. TOTAL DIRECT COST ( A + B + C ) 2,654.19

E. ADD: INDIRECT COST

1. OCM 398.13
2. Contractor's profit 265.42
3. 5% VAT 165.89
F. TOTAL INDIRECT COST 829.44
TOTAL COST ( D + E ) 3,483.63

UNIT COST 387.07

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1047(1)a Structural Steel, Trusses
COST SHEETS ID : 1047(1)a PRODUCTION RATE: 36.06 kg/hr.
QUANTITY : 445.52 kgs. NUMBER OF HOURS: 12.35 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled Laborer 8.00 12.35 51.51 5,089.19
Laborer 4.00 12.35 39.73 1,962.66

SUB TOTAL (A) 7,051.85

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
Welding Machine 2.00 44.00 391.00 34,408.00

SUB TOTAL (B) 34,408.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
2.5" x 2.5" x 6mm thk. Angle Bar kgs. 222.76 50.00 11,138.00
2" x 2" x 6mm thk. Angle Bar kgs. 222.76 50.00 11,138.00
Oxygen Tank tank 1.00 1,150.00 1,150.00
Acetylene tank 1.00 3,800.00 3,800.00
Welding Rod box 2.00 700.00 1,400.00
hacksaw blade pcs. 5.00 70.00 350.00

SUB TOTAL (C) 28,976.00

D. TOTAL DIRECT COST ( A + B + C ) 70,435.85

E. ADD: INDIRECT COST

1. OCM 8,452.30
2. Contractor's profit 5,634.87
3. 5% VAT 4,226.15
F. TOTAL INDIRECT COST 18,313.32
TOTAL COST ( D + E ) 88,749.17

UNIT COST 199.20

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1047(1)b Stuctural Steel, Purlins
COST SHEETS ID : 1047(1)b PRODUCTION RATE: 36.06 kg/hr.
QUANTITY : 1,732.70 kgs. NUMBER OF HOURS: 48.05 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled Laborer 2.00 48.05 51.51 4,950.11
Laborer 2.00 48.05 39.73 3,818.05

SUB TOTAL (A) 8,768.16

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
C-Purlins kgs 1,732.70 50.00 86,635.00

SUB TOTAL (C) 86,635.00

D. TOTAL DIRECT COST ( A + B + C ) 95,403.16

E. ADD: INDIRECT COST

1. OCM 14,310.47
2. Contractor's profit 9,540.32
3. 5% VAT 5,962.70
F. TOTAL INDIRECT COST 29,813.49
TOTAL COST ( D + E ) 125,216.65

UNIT COST 72.27

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1047(3)a Metal Structure Accessories, Bolts
COST SHEETS ID : 1047(3)a PRODUCTION RATE: 2.84 kg/hr.
QUANTITY : 11.36 kgs. NUMBER OF HOURS: 4.00 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled Laborer 2.00 4.00 51.51 412.08
Laborer 2.00 4.00 39.73 317.84

SUB TOTAL (A) 729.92

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
16mm dia x 300mm Long anchor bolts pcs. 8.00 70.00 560.00

SUB TOTAL (C) 560.00

D. TOTAL DIRECT COST ( A + B + C ) 1,289.92

E. ADD: INDIRECT COST

1. OCM 193.49
2. Contractor's profit 128.99
3. 5% VAT 80.62
F. TOTAL INDIRECT COST 403.10
TOTAL COST ( D + E ) 1,693.02

UNIT COST 149.03

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1047(6) Metal Structure Accessories, Steel Plates
COST SHEETS ID : 1047(6) PRODUCTION RATE: 25.50 kg/hr.
QUANTITY : 203.97 kgs. NUMBER OF HOURS: 8.00 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled Laborer 2.00 8.00 51.51 824.16
Laborer 2.00 8.00 39.73 635.68

SUB TOTAL (A) 1,459.84

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
base plate and gusset plate kgs 203.97 45.00 9,178.65

SUB TOTAL (C) 9,178.65

D. TOTAL DIRECT COST ( A + B + C ) 10,638.49

E. ADD: INDIRECT COST

1. OCM 1,595.77
2. Contractor's profit 1,063.85
3. 5% VAT 664.91
F. TOTAL INDIRECT COST 3,324.53
TOTAL COST ( D + E ) 13,963.02

UNIT COST 68.46

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1047(7)b Metal Structure Accessories, Sag Rods
COST SHEETS ID : 1047(7)b PRODUCTION RATE: 2.66 kg/hr.
QUANTITY : 21.31 kgs. NUMBER OF HOURS: 8.01 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled Laborer 2.00 8.01 51.51 825.19
Laborer 2.00 8.01 39.73 636.47

SUB TOTAL (A) 1,461.66

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
12mm plain round bar sag rod kgs 21.31 37.00 788.47

SUB TOTAL (C) 788.47

D. TOTAL DIRECT COST ( A + B + C ) 2,250.13

E. ADD: INDIRECT COST

1. OCM 337.52
2. Contractor's profit 225.01
3. 5% VAT 140.63
F. TOTAL INDIRECT COST 703.16
TOTAL COST ( D + E ) 2,953.29

UNIT COST 138.59

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1047(4) Metal Structure Accessories, Cross Bracing
COST SHEETS ID : 1047(4) PRODUCTION RATE: 10.66 kg/hr.
QUANTITY : 85.27 kgs. NUMBER OF HOURS: 8.00 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled Laborer 2.00 8.00 51.51 824.16
Laborer 2.00 8.00 39.73 635.68

SUB TOTAL (A) 1,459.84

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
16mm plain round bar cross bracing kgs 85.27 39.00 3,325.53

SUB TOTAL (C) 3,325.53

D. TOTAL DIRECT COST ( A + B + C ) 4,785.37

E. ADD: INDIRECT COST

1. OCM 717.81
2. Contractor's profit 478.54
3. 5% VAT 299.09
F. TOTAL INDIRECT COST 1,495.44
TOTAL COST ( D + E ) 6,280.81

UNIT COST 73.66

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1047(3)c Metal Structure Accessories, Turn Buckle
COST SHEETS ID : 1047(3)c PRODUCTION RATE: 1.00 pcs/hr.
QUANTITY : 8.00 pcs NUMBER OF HOURS: 8.00 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Skilled Laborer 2.00 8.00 51.51 824.16
Laborer 2.00 8.00 39.73 635.68

SUB TOTAL (A) 1,459.84

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B) 0.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
turn buckle pcs 8.00 185.00 1,480.00

SUB TOTAL (C) 1,480.00

D. TOTAL DIRECT COST ( A + B + C ) 2,939.84

E. ADD: INDIRECT COST

1. OCM 440.98
2. Contractor's profit 293.98
3. 5% VAT 183.74
F. TOTAL INDIRECT COST 918.70
TOTAL COST ( D + E ) 3,858.54

UNIT COST 482.32

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1053(2)b1 38mm dia GI Pipe Railings
COST SHEETS ID : 1053(2)b1 PRODUCTION RATE: 0.38 lm/hr
QUANTITY : 18.00 lm NUMBER OF HOURS: 48.00 hrs.

QUANTITY Hourly Total

Skilled Laborer
No. Personnel Total Hours Rate Cost
Skilled Laborer 1.00 48.00 51.51 2,472.48
Laborer 2.00 48.00 39.73 3,814.08

SUB TOTAL (A) 6,286.56

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
Welding Machine 1.00 8.00 391.00 3,128.00

SUB TOTAL (B) 3,128.00

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
38mmØ G.I. Pipe pcs 3.00 1,140.00 3,420.00
Welding Rod box 1.00 700.00 700.00
Hacksaw Blade pcs 5.00 70.00 350.00
Acetelyn Content only tank 1.00 3,800.00 3,800.00
Oxygen Content only tank 1.00 1,150.00 1,150.00

SUB TOTAL (C) 9,420.00

D. TOTAL DIRECT COST ( A + B + C ) 18,834.56

E. ADD: INDIRECT COST

1. OCM 2,260.15
2. Contractor's profit 1,506.76
3. 5% VAT 1,130.07
F. TOTAL INDIRECT COST 4,896.98
TOTAL COST ( D + E ) 23,731.54

UNIT COST 1,318.42

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1100 Conduits, Boxes & Fittings
COST SHEETS ID : 1100 PRODUCTION RATE: -
QUANTITY : 1.00 lot NUMBER OF HOURS: 16.00 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Electrician 1.00 16.00 51.51 824.16
Laborer 3.00 16.00 39.73 1,907.04

SUB TOTAL (A) 2,731.20

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B)

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
20mmØ UPVC pcs 35.00 105.00 3,675.00
20mmØ Entrance Cap pcs 1.00 120.00 120.00
16mmØ x 2400mm Length Copper Clad Grounding
pcs 1.00 1,200.00 1,200.00
Rod
Utility box pcs 9.00 45.00 405.00
Junction box pcs 8.00 40.00 320.00
4x4 Receptacle pcs 3.00 45.00 135.00

SUB TOTAL (C) 5,855.00

D. TOTAL DIRECT COST ( A + B + C ) 8,586.20

E. ADD: INDIRECT COST

1. OCM 1,030.34
2. Contractor's profit 686.90
3. 5% VAT 515.17
F. TOTAL INDIRECT COST 2,232.41
TOTAL COST ( D + E ) 10,818.61

UNIT COST 10,818.61

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1101 Wires and Wiring Devices
COST SHEETS ID : 1101 PRODUCTION RATE: -
QUANTITY : 1.00 lot NUMBER OF HOURS: 16.00 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Electrician 1.00 16.00 51.51 824.16
Laborer 3.00 16.00 39.73 1,907.04

SUB TOTAL (A) 2,731.20

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B)

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
8.0mm² THHN wire mtrs 20.00 55.00 1,100.00
5.5mm² THHN wire mtrs 4.00 37.00 148.00
3.5mm² THHN wire boxes 2.00 3,200.00 6,400.00
Duplex Convenience Outlet pcs 5.00 240.00 1,200.00
2 Gang Convenience Outlet with Plate pcs 3.00 275.00 825.00
One Gang switch w/ Plate pcs 2.00 250.00 500.00
Wall Fan Convenience Outlet with Plate pcs 2.00 275.00 550.00
65 Watts, 230V, 60Hz Wall fan w/ fan control
pcs 2.00 1,300.00 2,600.00
switch
Electrical Tape (big) pcs 5.00 45.00 225.00

SUB TOTAL (C) 13,548.00

D. TOTAL DIRECT COST ( A + B + C ) 16,279.20

E. ADD: INDIRECT COST

1. OCM 1,953.50
2. Contractor's profit 1,302.34
3. 5% VAT 976.75
F. TOTAL INDIRECT COST 4,232.59
TOTAL COST ( D + E ) 20,511.79

UNIT COST 20,511.79

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1102 Power Load Center, Switch Gear and Panelboards
COST SHEETS ID : 1102 PRODUCTION RATE: -
QUANTITY : 1.00 lot NUMBER OF HOURS: 3.00 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Electrician 1.00 3.00 51.51 154.53
Laborer 3.00 3.00 39.73 357.57

SUB TOTAL (A) 512.10

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost
NONE

SUB TOTAL (B)

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Bolt on Type Panelboard with ckt. Breaker set 1.00 2,500.00 2,500.00
MAIN: -40AT, 50AF, 240V, 2P Ckt Breaker pc 1.00 850.00 850.00
Branches:-15AT, 2P, 240V Ckt. Breaker pcs 2.00 450.00 900.00
20AT, 2P, 240V Ckt. Breaker pcs 3.00 450.00 1,350.00

SUB TOTAL (C) 5,600.00

D. TOTAL DIRECT COST ( A + B + C ) 6,112.10

E. ADD: INDIRECT COST

1. OCM 733.45
2. Contractor's profit 488.97
3. 5% VAT 366.73
F. TOTAL INDIRECT COST 1,589.15
TOTAL COST ( D + E ) 7,701.25

UNIT COST 7,701.25

 CONSTRUCTION OF THREE CLASSROOM SCHOOL BUILDING
Tulay ES, Odiongan, Romblon

DETAILED UNIT PRICE ANALYSIS (DUPA)

JOB : School Building

PAY ITEMS : 1103 Lighting Fixture
COST SHEETS ID : 1103 PRODUCTION RATE: -
QUANTITY : 1.00 lot NUMBER OF HOURS: 3.00 hrs.

QUANTITY Hourly Total

A. LABOR COST
No. Personnel Total Hours Rate Cost
Electrician 1.00 3.00 51.51 154.53
Laborer 3.00 3.00 39.73 357.57

SUB TOTAL (A) 512.10

QUANTITY Hourly Total
B. EQUIPMENT COST
No. of Equipment Total Hours Rate Cost

SUB TOTAL (B)

C. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
2x36Watts Fluorescent Lighting Fixture pcs 4.00 2300.00 9,200.00
Box Type
CFL Bulb (18 Watts) pcs 2.00 1500.00 3,000.00
Misc 2,180.68
SUB TOTAL (C) 14,380.68
D. TOTAL DIRECT COST ( A + B + C ) 14,892.78

E. ADD: INDIRECT COST

1. OCM 1,787.13
2. Contractor's profit 1,191.42
3. 5% VAT 893.57
F. TOTAL INDIRECT COST 3,872.12
TOTAL COST ( D + E ) 18,764.90

UNIT COST 18,764.90