EXECUTIVE SUMMARY

Project : PROJECT TITLE

Location : LOCATION
Duration : CD
CONSTRUCTION BAR CHART SCHEDULE AND S-CURVE

ITEM WEIGHT
SCOPE OF WORKS QUANTITY UNIT UNIT COST TOTAL COST(PHP) WORK DURATION
NO. (In Percent)
A SITE DEVELOPMENT QUARTER 1 QUARTER 2 QUARTER 3
1 MOVING IN 1.00 l.s 150,000.00 150,000.00 #REF! #REF! #REF!
3 Gravel Bedding 45.00 cu.m 2,833.96 127,528.10 #REF! #REF!
4 Reinforced Concrete #REF! cu.m #REF! #REF! #REF! #REF! #REF!
5 Formworks and Scaffoldings 6,000.00 bdft 162.44 974,629.60 #REF! #REF! #REF!
6 DOORS AND WINDOWS 1.00 l.s 287,500.00 287,500.00 #REF! #REF!
7 MASONRY WORKS 201.00 sq.m 1,332.52 267,837.30 #REF! #REF!
8 FINISHES (PLASTERING, TILEWOR 659.00 sq.m 646.65 426,140.55 #REF! #REF!
9 Electrical Works 1.00 l.s 131,000.00 131,000.00 #REF! #REF!
10 METALS and acessories 1.00 l.s 230,000.00 230,000.00 #REF!
11 Plumbing Works 1.00 l.s 115,000.00 115,000.00 #REF! #REF!
MOVING OUT 150,000.00
TOTAL PHP #REF! #REF! 0
WEEKLY PROGRESS TOTAL #REF! #REF! #REF! #REF! #REF!
COMMULATIVE PROGRESS #REF! #REF! #REF! #REF! #REF!
CASH FLOW AND PAYMENT SCHEDULE #REF! #REF! #REF! #REF! #REF!

CRITICAL PATH METHOD

JOHN ALDIN M. FLORES ROGELITA SOLON

Project Engineer Owner
 150,000.00
131,636.32
2,878,454.09
5,407,566.95
1,084,324.48
1,717,820.22
2,381,048.25
1,422,530.59
71,155.77
1,478,374.80
1,436,828.65
717,080.54
1,025,897.15
1,383,896.09
1,340,333.88
3,887,362.50
1,177,050.00
1,053,150.00
619,500.00
210,000.00
185,850.00
29,759,860.30

29,999,999.68
29,909,999.68
150,139.38
 Republic of the Philippines
YOUR PROVINCE
YOUR MUNICIPALITY
LOCATION OF PROJECT

BILL OF QUANTITIES
NAME OF PROJECT:

LOCATION:

TOTAL ESTIMATED
ITEM NO. DESCRIPTION % TOTAL QUANTITY UNIT UNIT COST
COST
I MOVING-IN 0.50% 1.00 l.s 150,000.00 150,000.00
II EARTHWORKS, a.)
Excavation 0.22% 212.77 cu.m 309.34 65,818.16
b.) Backfilling 0.22% 551.20 cu.m 119.41 65,818.16
III CONCRETE WORKS 9.62% 419.27 cu.m 6,865.39 2,878,454.09
IV REINFORCING STEEL 18.08% 58,913.36 kls. 91.79 5,407,566.95
FALSEWORKS,(formworks
V 8,000.00 bdft.
and steel scaffoldings)
3.63% 135.54 1,084,324.48
MASONRY
VI sq.m
a.) 6" CHB 0.81% 61.88 3,908.92 241,883.78
b.) 4" CHB 4.93% 2,058.00 sq.m 717.17 1,475,936.45
FINISHES
VII
A.) Plastering 1.65% 4,177.89 sq.m 118.42 494,763.68
B.) Tileworks,
a.) Ground Floor 2.31% 568.77 sq.m 1,213.31 690,092.03
b.) Second Floor 3.56% 899.69 sq.m 1,181.93 1,063,371.75
c.) Stone Works 0.44% 64.98 sq.m 2,044.03 132,820.80

VIII CEILING WORKS,

a.) Ground Floor 2.24% 858.61 sq.m 779.82 669,560.56
b.) Second Floor 2.52% 966.90 sq.m 778.75 752,970.04
IX FINISH CARPENTRY 0.24% 820.00 bdft. 86.78 71,155.77

DOORS & WINDOWS/GLASS

X
GLAZING

a.) Door Manufactured 2.98% 72.00 sets 12,390.00 892,080.00

b.) Windows Glass Exterior 0.93% 28.00 sets 9,912.00 277,536.00
c.) Hardware 1.03% 356.00 units 867.30 308,758.80
STEEL WORKS,
XI a.) Roof Framing 3.12% 13,223.30 kls 70.67 934,451.82
b.) Steel Stair 4 & Railings 0.55% 984.97 kls 167.71 165,191.61
c.) Railings at Ramp 1.13% 3,684.48 kls 91.52 337,185.23
XII TINSMITHRY 2.40% 1,111.25 l.m 645.29 717,080.54
XIII PLUMBING WORKS
a.) Septic Tank, Catch Basin,
Manholes and Drainage
1.27% 1.00 lot 381,084.93 381,084.93
b.) Downspout, Waste and
Sewer 0.74% 154.00 lengths 1,434.35 220,889.37
c.) G.I. Pipe &
Polypropylene (PPR)
Composite Pipe Water Line 1.03% 241.00 l.m 1,277.94 307,983.93
d.) Fixtures 0.39% 86.00 sets 1,348.13 115,938.93
 PAINTING WORKS
XIV
a.) Steel 0.85% 904.20 sq.m 281.33 254,379.50
b.) Ceiling Board and Finish
Carpentry 1.19% 1,083.61 sq.m 327.11 354,459.73
c.) Masonry 2.59% 4,177.89 sq.m 185.51 775,056.86
XV ELECTRICAL WORKS 0.98% 436.00 sets 674.91 294,262.50
Energization Upgrading 3.50% 1.00 lot 1,046,071.38 1,046,071.38
FIRE PROTECTION SYSTEM,
XVI
a.) Pipes 0.24% 97.00 lengths 744.04 72,171.75
b.) Standard Fittings 1.49% 1.00 lot 445,730.25 445,730.25
c.) Switches and Gauges 0.66% 1.00 lot 197,930.25 197,930.25
d.) Pumps and Fire Tanks 10.60% 3.00 lots 1,057,176.75 3,171,530.25
XVII FIBER OPTIC INSTALLATIONS 3.94% 1.00 lot 1,177,050.00 1,177,050.00
XVIII STRUCTURED CABLING 3.52% 1.00 lot 1,053,150.00 1,053,150.00
FIRE DETECTION AND
XIX
ALARM SYSTEM 2.07% 1.00 lot 619,500.00 619,500.00
XX PPE 0.70% 1.00 lot 210,000.00 210,000.00
XXI MOVING OUT 0.50% 1.00 ls 150,000.00 150,000.00
XXII BUILDING PERMIT 0.62% 1.00 lot 185,850.00 185,850.00
TOTAL 100.00% 29,909,860.30
AMOUNT IN WORDS :
 Republic of the Philippines
Central Mindanao University
Musuan, Bukidnon

Contract Reference No.

21-05-INFRA
Name of the Contract: COMPLETION OF UNIVERSITY HOSPITAL - PHASE V
Location of the Contract: CENTRAL MINDANAO UNIVERSITY

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

PARTICULAR 1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER

ACCOMPLISHMENT, BY QUARTER IN 25% 25% 25% 25%
%
CASH FLOW BY QUARTER IN PESOS 7,477,465.08 7,477,465.08 7,477,465.08 7,477,465.08
CUMULATIVE ACCOMPLISHMENT IN % 25% 50% 75% 100%
CUMULATIVE CASH FLOW IN PESOS 7,477,465.08 14,954,930.15 22,432,395.23 29,909,860.30

Submitted By:

ERIC ASIS CUPIDA Date: December 15, 2020

Proprietor
 DETAILED ESTIMATE

Contract Reference No. :

Contract Name : 0
Contract Location : 0

DETAILED UNIT PRICE ANALYSIS (DUPA)

PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : I MOVING IN
Output per day. : 1.00 ls
1.00
No. Of day/s : Unit: ls

No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

Sub - Total for A -

Name and Capacity No of Units No. of day/s Daily Rate Amount
B. Equipment
Usage Factor

MOBILIZATION 1 ls 150,000.00

Sub - Total for B 150,000.00

C. Total (A + B) 150,000.00
D. Quantity = .00 cu.m.
E. Direct Cost (A+B) 150,000.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F -

G. Direct Unit Cost (E + F) 150,000.00
H. Overhead, Contingencies & Miscellaneous (OCM)
I. Contractor's Profit (CP)
J. Value Added Tax (VAT)
K. Total Unit Cost (G + H + I + J) 150,000.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : II EARTHWORKS
Output per day. : Excavation: 200.00 cu.m/day Quantity: Excavation 212.77
Output per day. Backfilling: 200.00 cu.m/day Quantity: Backfilling 551.20
Quantity: Bedding 7.77
No. Of day/s : 3.82 day/s Unit: cu.m.
Say 4.00 day/s
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

a. Foreman 1 4 700.00 2,800.00

a. Unskilled Laborer 1 4 315.00 1,260.00

Sub - Total for A 4,060.00

Name and Capacity No of Units No. of day/s Daily Rate Amount
B. Equipment
Usage Factor
1 UNIT BACKHOE 0.5cu.m 1 4.00 12,296.00 49,184.00
1 Unit DT 10cu.m 1 4.00 2,000.00 8,000.00

Sub - Total for B 57,184.00

C. Total (A + B) 61,244.00
D. Quantity = 212.77 cu.m.
E. Direct Cost (A+B) 61,244.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Gravel Bedding load 3 15,000.00 45,000.00

Sub - Total for F 45,000.00

G. Direct Unit Cost (E + F) 106,244.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 8,499.52
I. Contractor's Profit (CP) 10% 10,624.40
J. Value Added Tax (VAT) 5% (DC+OCM+CP) 6,268.40
K. Total Unit Cost (G + H + I + J) 131,636.32
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : III CONCRETE WORKS
Output per day : 3.50 cu.m./Group Day Quantity: 419.27
No. Of day/s : 119.79 day/s Unit: cu.m.
Say 120.00 days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor
2-masons and 8-labor/GD
a. Foreman 1 120 700.00 84,000.00
b. Mason 2 60 350.00 42,000.00
c. Unskilled Laborer 8 15 300.00 36,000.00

Sub - Total for A 162,000.00

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment
Usage Factor

Concrete vibrator 1 120.00 500.00 60,000.00

1 120.00 1,000.00 120,000.00
1 Bagger Concrete Mixer

Sub - Total for B 180,000.00

C. Total (A + B) 342,000.00
D. Quantity = 419.27 cu.m.
E. Direct Unit Cost (A+B) 342,000.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Mixture( 1 : 2 : 4)
Usage Factor
Portland Cement, 40 kgs. Type 1P 9 bags 3,774 275.00 1,037,850.00
Screened Sand 0.5 load 20.96 15,000.00 314,452.50
3/4"Ø Screened Gravel 1 load 41.93 15,000.00 628,905.00

Sub - Total for F 1,981,207.50

G. Direct Unit Cost (E + F) 2,323,207.50
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 185,856.60
I. Contractor's Profit (CP) 10% 232,320.75
J. Value Added Tax (VAT) 5% (DC+OCM+CP) 137,069.24
K. Total Unit Cost (G + H + I + J) 2,878,454.09
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : IV REINFORCING STEEL BARS
Output per day : 70.00 kgs./day Quantity: 58,913.36
No. Of day/s : 841.62 day/s Unit: kg
Say 842.00 days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor
Capability( 1-welder and 1-helper)
FOREMAN 1 120 700.00 84,000.00
a. Steelman 7 120 350.00 294,700.00
b.Unskilled Laborer 14 20 300.00 84,000.00

Sub - Total for A 462,700.00

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment
Usage Factor
BAR CUTTER 1 120.00 1,758.00 210,960.00
BAR BENDER 1 120.00 2,808.00 336,960.00

Sub - Total for B 547,920.00

C. Total (A + B) 1,010,620.00
D. Quantity = 58913.36 kgs.
E. Direct Cost 1,010,620.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
FOOTINGS
Tie Wire rolls 5 1,350.00 6,750.00
16mmØ DSB x 6.0m lengths 5 455.00 2,275.00
Cutting Blade box 20 1,000.00 20,000.00
COLUMNS
Tie Wire rolls 8 1,350.00 10,800.00
20mmØ DSB x 6.0m lengths 506 711.00 359,766.00
10mmØ DSB x 6.0m lengths 344 178.00 61,232.00
Cutting Blade box 10 1,000.00 10,000.00
GRADE BEAMS ,BEAMS, ROOF BEAMS
Tie Wire rolls 250 1,350.00 337,500.00
20mmØ DSB x 6.0m lengths 1585 711.00 1,126,935.00
16mmØ DSB x 6.0m lengths 333 455.00 151,515.00
10mmØ DSB x 6.0m lengths 1,895 178.00 337,310.00
Cutting Blade box 30 1,000.00 30,000.00
SLABS(ONE WAY AND TWO WAY)
ONE WAY
Tie Wire rolls 6 1,350.00 8,100.00
12mmØ DSB x 6.0m lengths 822 256.00 210,432.00
Cutting Blade box 10 1,000.00 10,000.00
TWO WAY
Tie Wire rolls 6 1,350.00 8,100.00
12mmØ DSB x 6.0m lengths 1860 256.00 476,160.00
Cutting Blade box 20 1,000.00 20,000.00
FLOORINGS
Tie Wire rolls 8 1,350.00 10,800.00
12mmØ DSB x 6.0m lengths 538 256.00 137,728.00
Cutting Blade box 10 1,000.00 10,000.00

Sub - Total for F 3,345,403.00

G. Direct Unit Cost (E + F) 4,356,023.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 348,481.84
I. Contractor's Profit (CP) 10% 435,602.30
J. Value Added Tax (VAT) 5% (DC+OCM+CP) 267,459.81
K. Total Unit Cost (G + H + I + J) 5,407,566.95
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : V FALSEWORKS(Formworks and Steels)

Output per day : 100.00 bd.ft./day Quantity: 8,000.00

Unit: bd.ft.
No. Of day/s : 80.00 day/s
Say 80.00 day
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

FOREMAN 1 80.00 700.00 56,000.00

a. Carpenter 3 27 350.00 28,000.00
b. Unskilled Worker 3 27 300.00 24,000.00

Sub - Total for A 108,000.00

Name and Capacity No of Units No. of day Daily Rate Amount
B. Equipment
STEEL SCAFFOLDINGS AND STAGINGS
a. H Frame 1.7m x 1.2m set 40 80 6.00 19,200.00
2 pcs H Frames
4 pcs Diagonal Cross Braces
4 pcs horizontal braces
8 pcs joint pins
Shoring Jack, 3.8m full extension 62 80 4.50 22,320.00
Adjustible U head Jack, 0.6m 80 80 0.85 5,440.00
Adjustible base Jack, 0.6m 80 80 0.85 5,440.00
1-1/2" GI Pipe x 6m 62 80 2.50 12,400.00
1-1/2" GI Pipe x 3m 16 80 1.25 1,600.00
1-1/2" GI Pipe x 4m 32 80 1.75 4,480.00
1-1/2" GI Pipe x 1m 216 80 0.50 8,640.00
Tie Rod x 0.6m 278 80 1.00 22,240.00
Round Wing Nut 558 80 0.15 6,696.00

Sub - Total for B 108,456.00

C. Total (A + B) 216,456.00
D. Quantity = 8000.00 bd.ft.
E. Direct Unit Cost (A+B) 216,456.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
FORMWORKS(USE 5X)
COLUMNS
PHENOLIC BOARD(3/4" x 1.2m x 2.4m) pcs 25 1,450.00 36,250.00
2" x 2" x 8' good lumber(forms) bd.ft. 1,500 50.00 75,000.00
#4" CWNails kgs 34 70.00 2,380.00
# 1 1/2" CWNails kgs 15 75.00 1,125.00
BEAMS(GRADE, FLOOR, AND ROOF)
PHENOLIC BOARD(3/4" x 1.2m x 2.4m) pcs 90 1,450.00 130,500.00
2" x 2" x 8' good lumber(forms) bd.ft. 2,000 50.00 100,000.00
2" x 3" x 8' good lumber (Scaffolds) bd.ft. 2,000 50.00 100,000.00
#4" CWNails kgs 40 70.00 2,800.00
# 1 1/2" CWNails kgs 40 75.00 3,000.00
SLABS
PHENOLIC BOARD(3/4" x 1.2m x 2.4m) pcs 50 1,450.00 72,500.00
2" x 3" x 8' good lumber (Scaffolds) bd.ft. 2500 50.00 125,000.00
#4" CWNails kgs 145 70.00 10,150.00

Sub - Total for F 658,705.00

G. Direct Unit Cost (E + F) 875,161.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 70,012.88
I. Contractor's Profit (CP) 10% 87,516.10
J. Value Added Tax (VAT) 5% 5% (DC+OCM+CP) 51,634.50
K. Total Unit Cost (G + H + I + J) 1,084,324.48
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : VI MASONRY WORKS
Output per day : CHB Filing(: 5.00 sq.m./day Quantity: 6" filling 61.88
Output per day : Quantity: 4" filling 2,058.00
No. Of day/s : day/s Unit: sq.m
Say - day
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

a. Foreman 1 43.00 700.00 30,100.00

a. Mason 10 43.00 350.00 150,500.00
b. Unskilled Laborer 10 43.00 300.00 129,000.00

Sub - Total for A 309,600.00

Name and Capacity No of Units No. of day Daily Rate Amount
B. Equipment

Sub - Total for B -

C. Total (A + B) 309,600.00
D. Quantity = 61.88 sq.m.
E. Direct Unit Cost (A+B) 309,600.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
CHB FILLING 6"
6" x 8" x 16" CHB standard - Machine made pcs 774 20.00 15,480.00
Portland Cement, 40 kgs. Type 1P bags 33.00 275.00 9,075.00
Screened Sand cu.m 3.00 1,000.00 3,000.00
#16 G.I tie wire rolls 1.00 1,350.00 1,350.00
12mmØ DSB x 6.0m length 45 256.00 11,520.00
40,425.00
CHB FILLING 4"
4" x 8" x 16" CHB standard - Machine made pcs 25,725 13.00 334,425.00
Portland Cement, 40 kgs. Type 1P bags 1,075.00 275.00 295,625.00
Screened Sand loads 9.30 15,000.00 139,500.00
#16 G.I tie wire rolls 4.00 1,350.00 5,400.00
10mmØ x 6.0m def. bars length 1469.00 178.00 261,482.00
1,036,432.00

Sub - Total for F 1,076,857.00

G. Direct Unit Cost (E + F) 1,386,457.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 110,916.56
I. Contractor's Profit (CP) 10% 138,645.70
J. Value Added Tax (VAT) 5% (DC+OCM+CP) 81,800.96
K. Total Unit Cost (G + H + I + J) 1,717,820.22
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : VII FINISHES (PLASTERING, and TILEWORKS )
Output per day : 20.00 sq.m/day Plastering 4,177.89
GF Tiles 568.77
SF Tiles 899.69
Stone 64.98
No. Of day/s : day/s Unit: sq.m
Say - days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

a. Construction Foreman 1 20.00 700.00 14,000.00

b. Mason/Carpenter/Painter 10 20.00 350.00 70,000.00
c. Unskilled Laborer 10 20.00 300.00 60,000.00

Sub - Total for A 144,000.00

Name and Capacity No of Units No. of days Daily Rate Amount

B. Equipment

BAR CUTTER 1 20 500.00 10,000.00

Sub - Total for B 10,000.00

C. Total (A + B) 154,000.00
D. Quantity = 4177.89 each.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount

F. Materials
Usage Factor
PLASTERING(4,177.89 SQ.M)
Portland Cement, 40 kgs. Type 1P bags 803.00 275.00 220,825.00
Screened Sand loads 10.00 14,000.00 140,000.00
360,825.00
TILEWORKS( GROUND FLOOR)(568.77 sq.m)
0.6m x 0.6m Ceramic Floor Tiles pcs 1580 260.00 410,800.00
Portland Cement, Type I bag 136.00 275.00 37,400.00
fine sand cu.m. 13.00 1,000.00 13,000.00
Tile Grout kg 790.00 72.50 57,275.00
518,475.00
TILEWORKS( SECOND FLOOR)(899.69 sq.m)
0.6m x 0.6m Ceramic Floor Tiles pcs 2500 260.00 650,000.00
Portland Cement, Type I bag 215.00 275.00 59,125.00
fine sand cu.m. 20.00 1,000.00 20,000.00
Tile Grout kg 1250.00 72.50 90,625.00
819,750.00
STONE WORKS(64.98 sq.m)
Mangima Stone(0.6m x 0.6m) pcs 181.00 300.00 54,300.00
Portland Cement, Type I bag 16.00 275.00 4,400.00
fine sand cu.m. 10.00 1,000.00 10,000.00
68,700.00

Sub - Total for F 1,767,750.00

G. Direct Unit Cost (E + F) 1,921,750.00
H. OCM 8% 153,740.00
I. CP 10% 192,175.00
J. TAX 5% 113,383.25
K. Total Unit Cost (G + H + I + J) 2,381,048.25
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : VIII CEILING WORKS (GF and SF)
Output per day : 4.50 sq.m/day GF CEILING 858.61
SF CEILING 966.90
No. Of day/s : day/s Unit: sq.m
Say - days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

a. Construction Foreman 1 25.00 700.00 17,500.00

b. Mason/Carpenter/Painter 20 25.00 350.00 175,000.00

Sub - Total for A 192,500.00

Name and Capacity No of Units No. of days Daily Rate Amount

B. Equipment

Sub - Total for B -

C. Total (A + B) 192,500.00
D. Quantity = 858.61 each.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount

F. Materials
Usage Factor

Ceiling ( GROUND FLOOR)(858.61 sq.m)

3.5mm thk Cement Fiber Board sq.m 140 400.00 56,000.00
Metal Furring pcs 231.00 130.00 30,030.00
Carrying Channels pcs 133.00 150.00 19,950.00
Hanger Bars pcs 144.00 80.00 11,520.00
W Clip pcs 300.00 20.00 6,000.00
Wall Angle pcs 50.00 100.00 5,000.00
Rivets pcs 436.00 1.50 654.00
1" Metal Screw pcs 9000.00 3.00 27,000.00
Acoustic Board Ceiling sq.m 720.00 400.00 288,000.00
444,154.00
Ceiling ( SECOND FLOOR)(966.90 sq.m)
3.5mm thk Cement Fiber Board sq.m 180 400.00 72,000.00
Metal Furring pcs 310.00 130.00 40,300.00
Carrying Channels pcs 184.00 150.00 27,600.00
Hanger Bars pcs 144.00 80.00 11,520.00
W Clip pcs 300.00 20.00 6,000.00
Wall Angle pcs 70.00 100.00 7,000.00
Rivets pcs 436.00 1.50 654.00
1" Metal Screw pcs 10000.00 3.00 30,000.00
Acoustic Board Ceiling sq.m 791.00 400.00 316,400.00
511,474.00

Sub - Total for F 955,628.00

G. Direct Unit Cost (E + F) 1,148,128.00
H. OCM 8% 91,850.24
I. CP 10% 114,812.80
J. TAX 5% 67,739.55
K. Total Unit Cost (G + H + I + J) 1,422,530.59
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : IX FINISH CARPENTRY
Output per day : 100.00 bd.ft./day Quantity: 820.00
Unit: bd.ft.
No. Of day/s : 8.20 day/s
Say 9.00 day
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

FOREMAN 1 9.00 700.00 6,300.00

a. Carpenter 1 9 350.00 3,150.00
b. Unskilled Worker 1 9 300.00 2,700.00

Sub - Total for A 12,150.00

Name and Capacity No of Units No. of day Daily Rate Amount
B. Equipment

Sub - Total for B -

C. Total (A + B) 12,150.00
D. Quantity = 820.00 bd.ft.
E. Direct Unit Cost (A+B) 12,150.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

(3/4" x 1.2m x 2.4m) MARINE PLYBOARD pcs 28 1,500.00 42,000.00

#4" CWNails kgs 34 70.00 2,380.00
# 1 1/2" CWNails kgs 12 75.00 900.00

Sub - Total for F 45,280.00

G. Direct Unit Cost (E + F) 57,430.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 4,594.40
I. Contractor's Profit (CP) 10% 5,743.00
J. Value Added Tax (VAT) 5% 5% (DC+OCM+CP) 3,388.37
K. Total Unit Cost (G + H + I + J) 71,155.77
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : X DOORS AND WINDOWS/GLASS GLAZING
Output per day : 72.00 sets Door Manu. 72.00
Wind. Ex 28.00
Hardware 356.00
No. Of day/s : day/s units sets
Say days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

Sub - Total for A -

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment
Usage Factor

Sub - Total for B -

C. Total (A + B)
D. Quantity = 72.00 kgs.
E. Direct Cost
Name and Specification Quantity Units Unit Cost Amount
F. Materials and Labor

Doors Manufactured

DOOR MANUFACTURED W/ COMPLETE FABRICATION 72 sets 10,000.00 720,000.00

Window Glass Exterior

WINDOW MANUFACTURED W/ COMPLETE FABRICATIONS 28 sets 8,000.00 224,000.00

Hardware

Different types Door knob and its Hinges 356 units 700.00 249,200.00

note: labor are incorporated in the unit cost

Sub - Total for F 1,193,200.00

G. Direct Unit Cost (E + F) 1,193,200.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 95,456.00
I. Contractor's Profit (CP) 10% 119,320.00
J. Value Added Tax (VAT) 5% 70,398.80
K. Total Unit Cost (G + H + I + J) 1,478,374.80
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : XI STEEL WORKS
Output per day : 80.00 kgs./day Quantity: 13,223.30
984.97
3,684.48
No. Of day/s : day/s Unit: kg
Say - days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor
Capability( 1-welder and 1-helper)
Foreman 1 22.00 700.00 15,400.00
a. Steelman 10 22 350.00 77,000.00
b.Welder 10 22 300.00 66,000.00

Sub - Total for A 158,400.00

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment

Welding Machine 1 30.00 972.00 29,160.00

Sub - Total for B 29,160.00

C. Total (A + B) 187,560.00
D. Quantity = 13223.30 kgs.
E. Direct Cost 187,560.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
STEEL WORKS
A. Roof Framing
Steel Structures(refer to plan) kgs 13223 48.00 634,718.40
Welding Rod (E6010) kgs 220 168.00 36,960.00
Cutting Blade box 20 1,000.00 20,000.00
691,678.40
B. Steel Stair 4 and Railings
Steel Stairs railings(refer to plan) kgs 985 48.00 47,278.56
Welding Rod (E6010) kgs 21 168.00 3,528.00
Cutting Blade box 20 1,000.00 20,000.00
70,806.56
C. Railings at ramp
Railings @ ramp(refer to plan) kgs 3684 48.00 176,855.04
Welding Rod (E6010) kgs 76 168.00 12,768.00
Cutting Blade box 20 1,000.00 20,000.00
209,623.04

Sub - Total for F 972,108.00

G. Direct Unit Cost (E + F) 1,159,668.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 92,773.44
I. Contractor's Profit (CP) 10% 115,966.80
J. Value Added Tax (VAT) 5% (DC+OCM+CP) 68,420.41
K. Total Unit Cost (G + H + I + J) 1,436,828.65
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : XII TINSMITHRY WORKS
Output per day : Roofing sheets 10 sq.m Quantity: 1,111.25
Unit: l.m
No. Of day/s : 111.13 day/s
Say 112 day
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor
FOREMAN 1 23 700.00 16,100.00
a. Tinsmith 5 23.00 400.00 46,000.00
b.Unskilled Laborer 5 23.00 300.00 34,500.00

Sub - Total for A 96,600.00

Name and Capacity No of Units No. of day Daily Rate Amount
B. Equipment

drill bit 2 25.00 350.00 17,500.00

Sub - Total for B 17,500.00

C. Total (A + B) 114,100.00
D. Quantity = 1111.25 sq.m.
E. Direct Unit Cost (A+B) 114,100.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Roofing and Downspout:
400mm thk Pre-painted Rib type
Coloroof Roofing l.m 1,111.25 350.00 388,937.50
Tekscrew w/ neo-prene washer pcs 8,025 6.00 48,150.00
Vulca Seal gal 15 1,838.00 27,570.00

Sub - Total for F 464,657.50

G. Direct Unit Cost (E + F) 578,757.50
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 46,300.60
I. Contractor's Profit (CP) 10% 57,875.75
J. Value Added Tax (VAT) 5% (DC+OCM+CP) 34,146.69
K. Total Unit Cost (G + H + I + J) 717,080.54
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : XIII PLUMBING WORKS
Output per day : Quantity: 1.00
Quantity: 154.00
Quantity: 241.00
86.00
No. Of day/s : day/s Unit: l.m.
Say - day
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

a. Plumber 2 22.00 375.60 16,526.40

b. Unskilled Laborer 2 22.00 313.00 13,772.00

Sub - Total for A 30,298.40

Name and Capacity No of Units No. of day Daily Rate Amount
B. Equipment

Sub - Total for B -

C. Total (A + B) 30,298.40
D. #REF!
E. 30,298.40
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Septic Tank, Catch Basin, Manhole and Drainages 1 lot 300,000.00 300,000.00

Downspout, Waste and Sewer

PVC pipe #4"Ø S-1000 length 154 980.00 150,920.00
PVC Elbow #4"Ø x 90deg. pcs 32 135.00 4,320.00
PVC Elbow #4"Ø x 45deg. pcs 32 130.00 4,160.00
PVC Clean Out #4"Ø pcs 32 130.00 4,160.00
Sanitary PVC Tee #4"Ø x 4"Ø pcs 30 140.00 4,200.00
PVC P-Trap #4"Ø pcs 30 138.00 545.76
Solvent Cement (200cc) can 20 120.00 2,400.00
170,705.76

PPR
G.I Pipe & Polypropylene(PPR) length 241 1,000.00 241,000.00
and Composite Water Line

Fixtures
Waterline and Fixtures W/ COMPLETE INSTALLATIONS sets 86 1,000.00 86,000.00

Sub - Total for F 797,705.76

G. Direct Unit Cost (E + F) 828,004.16
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 66,240.33
I. Contractor's Profit (CP) 10% 82,800.42
J. Value Added Tax (VAT) 5% 48,852.25
K. Total Unit Cost (G + H + I + J) 1,025,897.15
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : XIV PAINTING WORKS
Output per day : 15.00 sq.m/day Quantity: 904.20
1,083.61
4,177.89
No. Of day/s : day/s Unit: sq.m
Say - days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

FOREMAN 1 83.00 700.00 58,100.00

a. Painter 5 83.00 375.60 155,874.00
b. Helper 5 83.00 313.00 129,895.00

Sub - Total for A 343,869.00

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment
Usage Factor

Paint Sprayer/Compressor 1 83 500.00 41,500.00

Sub - Total for B 41,500.00

C. Total (A + B) 385,369.00
D. Quantity = 904.20 kgs.
E. Direct Cost 385,369.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Steel (904.20sq.m)
primer( red oxide)( 1st coat) gals 46 550.00 25,300.00
topcoat( Quick dry Enamel) gals 73 608.00 44,384.00
Thinner gals 30 239.00 7,170.00
76,854.00
Finish Carpentry and ceiling(1083.61sq.m)
primer( Flatwall Enamel)( 1st coating) gals 55 662.00 36,410.00
Putty( glazing putty) gals 91 590.00 53,690.00
Topcoat(Quick dry Enamel) gals 87 608.00 52,896.00
Thinner gals 47 239.00 11,233.00
Sand paper # 120 pcs 30 30.00 900.00
Paint roller w/ pan(# 9) unit 10 250.00 2,500.00
157,629.00
Masonry(4177.89sq.m)
Neutralizer (Premium Welcoat) gals 12 752.00 9,024.00
Skim Coat bags 523 600.00 313,800.00
Wall Primer( 1st coat) gals 120 681.00 81,720.00
topcoat( Gloss latex) gals 120 730.00 87,600.00
Sand paper # 120 pcs 40 30.00 1,200.00
Paint roller w/ pan(# 9) unit 15 250.00 3,750.00
497,094.00

Sub - Total for F 731,577.00

G. Direct Unit Cost (E + F) 1,116,946.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 89,355.68
I. Contractor's Profit (CP) 10% 111,694.60
J. Value Added Tax (VAT) 5% 65,899.81
K. Total Unit Cost (G + H + I + J) 1,383,896.09
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : XV ELECTRICAL WORKS
Output per day : 1.00 l.s Quantity: 436.00
No. Of day/s : day/s Unit: sets
Say days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

a. Electrician 3 20.00 350.00 21,000.00

b. Helper 3 20.00 300.00 18,000.00

Sub - Total for A 39,000.00

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment
Usage Factor

Sub - Total for B -

C. Total (A + B) 39,000.00
D.
E. Direct Cost 39,000.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Electrical Works

Electrical Works w/ complete installations 436 sets 500.00 218,000.00

Energization Upgrading 1 lot 824,786.83 824,786.83

Sub - Total for F 1,042,786.83

G. Direct Unit Cost (E + F) 1,081,786.83
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 86,542.95
I. Contractor's Profit (CP) 10% 108,178.68
J. Value Added Tax (VAT) 5% 63,825.42
K. Total Unit Cost (G + H + I + J) 1,340,333.88
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : XVI FIRE PROTECTION SYSTEM
Output per day : 1.00 l.s Quantity: length 97.00
lot 1.00
lot 1.00
lots 3.00
No. Of day/s : day/s Unit:
Say 10.00 days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

a. Electrician 3 20.00 350.00 21,000.00

b. Helper 3 20.00 300.00 18,000.00

Sub - Total for A 39,000.00

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment
Usage Factor

Sub - Total for B -

C. Total (A + B) 39,000.00
D.
E. Direct Cost 39,000.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Pipes

Pipes w/ Complete Installations 97 lengths 500.00 48,500.00

b. Standard Fittings 1 lot 350,000.00 350,000.00

c. Switches and Gauges 1 lot 150,000.00 150,000.00
Pumps and Fire tanks 3 lots 850,000.00 2,550,000.00

Sub - Total for F 3,098,500.00

G. Direct Unit Cost (E + F) 3,137,500.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 251,000.00
I. Contractor's Profit (CP) 10% 313,750.00
J. Value Added Tax (VAT) 5% 185,112.50
K. Total Unit Cost (G + H + I + J) 3,887,362.50
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : XVII FIBER OPTIC INSTALLATIONS
Output per day : 1.00 lot Quantity: length
lot 1.00

No. Of day/s : day/s Unit:

Say 10.00 days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

Sub - Total for A -

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment

Sub - Total for B -

C. Total (A + B) -
D.
E. Direct Cost -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

INSTALLATIONS OF FIBER OPTIC

Installations w/ complete acessories(see plan) 1 lot 950,000.00 950,000.00

Sub - Total for F 950,000.00

G. Direct Unit Cost (E + F) 950,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 76,000.00
I. Contractor's Profit (CP) 10% 95,000.00
J. Value Added Tax (VAT) 5% 56,050.00
K. Total Unit Cost (G + H + I + J) 1,177,050.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : XVIII STRUCTURE CABLING
Output per day : 1.00 lot Quantity: length
lot 1.00

No. Of day/s : day/s Unit:

Say 10.00 days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

Sub - Total for A -

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment
Usage Factor

Sub - Total for B -

C. Total (A + B) -
D.
E. Direct Cost -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

STRUCTURE CABLING

Installations w/ complete acessories(see plan) 1 lot 850,000.00 850,000.00

Sub - Total for F 850,000.00

G. Direct Unit Cost (E + F) 850,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 68,000.00
I. Contractor's Profit (CP) 10% 85,000.00
J. Value Added Tax (VAT) 5% 50,150.00
K. Total Unit Cost (G + H + I + J) 1,053,150.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : XIX FIRE DETECTION AND ALARM SYSTEM
Output per day : 1.00 lot Quantity:
lot 1.00

No. Of day/s : day/s Unit:

Say days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

Sub - Total for A -

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment
Usage Factor

Sub - Total for B -

C. Total (A + B) -
D.
E. Direct Cost -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

FIRE DETECTION AND ALARM SYSTEM

Installations w/ complete acessories(see plan) 1 lot 500,000.00 500,000.00

-
Sub - Total for F 500,000.00
G. Direct Unit Cost (E + F) 500,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 40,000.00
I. Contractor's Profit (CP) 10% 50,000.00
J. Value Added Tax (VAT) 5% 29,500.00
K. Total Unit Cost (G + H + I + J) 619,500.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : XX PPE
Output per day : 1.00 lot Quantity:
lot 1.00
No. Of day/s : day/s Unit:
Say days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

Sub - Total for A -

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment
Usage Factor

Sub - Total for B -

C. Total (A + B) -
D.
E. Direct Cost -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

PERSONNEL PROTECTIVE EQUIPMENT

1 lot 200,000.00 200,000.00

PPE( SINAGES, SAFETY EQUIMENTS ON WHOLE DURATION

Sub - Total for F 200,000.00

G. Direct Unit Cost (E + F) 200,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) -
I. Contractor's Profit (CP) -
J. Value Added Tax (VAT) 5% 10,000.00
K. Total Unit Cost (G + H + I + J) 210,000.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : XXI MOVING OUT
Output per day. : 1.00 ls
1.00
No. Of day/s : Unit: lot

No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

Sub - Total for A -

Name and Capacity No of Units No. of day/s Daily Rate Amount
B. Equipment
Usage Factor

MOBILIZATION AND DEMOBILIZATION 1 ls 150,000.00

Sub - Total for B 150,000.00

C. Total (A + B) 150,000.00
D. Quantity = .00 cu.m.
E. Direct Cost (A+B) 150,000.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F -

G. Direct Unit Cost (E + F) 150,000.00
H. Overhead, Contingencies & Miscellaneous (OCM)
I. Contractor's Profit (CP)
J. Value Added Tax (VAT)
K. Total Unit Cost (G + H + I + J) 150,000.00

DETAILED UNIT PRICE ANALYSIS (DUPA)

PROJECT NAME : PROJECT TITLE
LOCATION : LOCATION
Item No./Description : XXII BUILDING PERMIT
Output per day : 1.00 lot Quantity: length
lot 1.00

No. Of day/s : day/s Unit:

Say days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

Sub - Total for A -

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment
Usage Factor
 Sub - Total for B -
C. Total (A + B) -
D.
E. Direct Cost -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

BUILDING PERMIT

1 lot 150,000.00 150,000.00

PROCESS OF BUILDING PERMIT

Sub - Total for F 150,000.00

G. Direct Unit Cost (E + F) 150,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 8% 12,000.00
I. Contractor's Profit (CP) 10% 15,000.00
J. Value Added Tax (VAT) 5% 8,850.00
K. Total Unit Cost (G + H + I + J) 185,850.00
 I EARTHWORKS
QTY 1380.75 cu.m.
ITEM 803: Structural Excavation #REF!
L W d #
VolumeBUILDING = 10 x 14 x 3
Volume EXTERIOR AREA = 15 x 20 x 3
RAMP = 13.5 x 3
PATHWAY = 13.5 x 1.5

L W d S.A
ITEM 804a: Backfilling and Compaction
1. Earth soil (20% Shrinkage Allowance)
Volumeroom(interior)
= 10 x 14 x 0.4
= 15 x 20 x 0.4
13.5 X 0.4
Volumeseptec tank= 13.5 x 0.4

on stock
 Vol unit
= 420 cu.m.
= 900 cu.m.
= 40.5 cu.m.
= 20.25 cu.m.
1380.75 cu.m.
Vol unit

= 56.00 cu.m.
= 120.00 cu.m.
5.40
= 5.40 cu.m.
Gross 186.80 cu.m.
Less 1380.75 cu.m.
Net 1193.95 cu.m.
 FOUNDATION

FOOTINGS L W D #
F1 2.3 1.9 0.4 17
F2
F3 1.9 1.8 0.4 19
F4
TOTAL VOLUME:

ASSUME 1:2:4 ( USING 40kg of cement)

MATERIALS Volume Class Factor TOTAL SAYS
Cement: 55.708 9 501.372 502
Sand : 55.708 0.5 27.854 28
Gravel: 55.708 1 62.6715 63

REINFORCING STEELS (FOOTINGS)

NET LENGTH(L) = LENGTH - 2( 0.075)

NET LENGTH(L)1 = 2.15
NET LENGTH(L)2 = -0.15
NET LENGTH(L)3 = 1.75
NET LENGTH(L)4 = -0.15

assume: 6m
1 2.79069767442 2
2 -40 -40
3 3.42857142857 3
4 -40 -40

TIE WIRES 1 2 3 4
alignment 361 256 256 0
total ties 6137 7607.296 4096 0
meter/ ties 1841.1 2282.1888 1228.8 0
 total kg of ties 34.7377358491 43.0601660377358 23.1849056604 0
SAY(kgs) 35 44 24 0

FOUNDATION

WALL FOOTING L W D VOLUME

1 51 0.4 0.2 4.08

ASSUME 1:2:4 ( USING 40kg of cement)

MATERIALS Volume Class Factor TOTAL SAYS
Cement: 4.08 9 36.72 37
Sand : 4.08 0.5 2.04 3
Gravel: 4.08 1 5.1 6

REINFORCING STEELS (WALL FOOTING)

NET LENGTH = (TOTAL LENGTH) X (# OF MAIN BARS)

= 153
ASSUME 6m
26 pcs of main bars 6 m
cross section bars total length / spacing of x section bars
170
NET LENGTH 0.25
ASSUME 6m
24 pcs of x bars of 0.25
total bars 7.08333333333 says 8 pcs of x bars

FOUNDATION

GRADE BEAM L W D VOLUME

GB 1 262.4 0.2 0.4 20.992

ASSUME 1:2:4 ( USING 40kg of cement)

MATERIALS Volume Class Factor TOTAL SAYS
Cement: 20.992 9 188.928 189
Sand : 20.992 0.5 10.496 11
Gravel: 20.992 1 20.992 21
 REINFORCING STEELS (TIED BEAM)
MAIN
NET LENGTH = (TOTAL LENGTH) X (# OF MAIN BARS)
= 1574.4
ASSUME 6m 5.8
272 pcs of main bars 6 m

STIRRUPS
NET LENGTH = 2(A + B) + 20d
1.08 m
Number of Stirrups( end spans) = {(total length(2D)/spacing 2D) +1} x (# of 2D)
= 9
Number of Stirrups( mid. spans) = {(total clear span(L) - total length of 2D /spacing Mid.) - 1}
= 1087
assume 6m Total Stirrups
Total bar length
367.166666666667 says 368 pcs

Tie Wires
LT x pcs of Stirrups
578067.2
173420.16
3272.07849056604
says 3273 kg
says 130 roll

ties spacing(end zone)

COLUMNS AND PEDISTALS 0.1

COLUMNS L W H #
C1 0.4 0.35 5.5 19
C2
C3
C4
TOTAL VOLUME:

ASSUME 1:2:4 ( USING 40kg of cement)

MATERIALS Volume Class Factor TOTAL SAYS
Cement: 14.63 9 131.67 132
Sand : 14.63 0.5 7.315 8
Gravel: 14.63 1 14.63 15
 REINFORCING STEELS (COLUMNS)
MAIN
NET LENGTH = (TOTAL HEIGT) X (# OF MAIN BARS) X (# OF COLUMNS)
= 1254
ASSUME: 6m 5.8
217 pcs of main bars 6m

LATERA TIES
NET LENGTH (outer) = 2(A + B) + 20d
1.38 m
Number of Ties( end zones) = {(total length(end Z)/spacing stirrups) +1}
= 1046
Number of Ties( mid. spans) = {(total clear hieght(H) - total length of EZ /spacing Mid.) - 1}
-1

total ties (if with inner ties)

assume 6m
Total bar length
174.166666666667 says 175 pcs

Tie Wires
HT x pcs of ties
109202.5
32760.75
618.127358490566
says 619 kg
says 24 roll

MAIN BEAMS
total c.c total 9d 9d
0.08 0.288 0.144 0.016

BEAMS L W D VOLUME
B1 45 0.2 0.4 3.6
B2 0
B3 0
total 3.6

ASSUME 1:2:4 ( USING 40kg of cement)

MATERIALS Volume Class Factor TOTAL SAYS
Cement: 3.6 9 32.4 33
Sand : 3.6 0.5 1.8 2
 Gravel: 3.6 1 3.6 4

REINFORCING STEELS (BEAM)

MAIN
NET LENGTH = (TOTAL LENGTH)-total(c.c)-total(9d) x # of bars
= 44.632 312.424
ASSUME 6m
53 pcs of main bars 6 m

STIRRUPS
NET LENGTH = 2(A + B) + 20d
1.08 m
Number of Stirrups( end spans) = {(total length(2D)/spacing 2D) +1} x (# of 2D)
= 9
Number of Stirrups( mid. spans) = {(total clear span(L) - total length of 2D /spacing Mid.) - 1}
= -21
assume 6m Total Stirrups
Total bar length
86.5 says 87 pcs

Tie Wires
LT x pcs of Stirrups
23355
7006.5
132.198113207547
says 133 kg
says 4 roll

MAIN BEAMS
total c.c total 9d 9d
0.08 0.45 0.225 0.025

ROOF BEAM L W D VOLUME

RB1 68 0.2 0.3 4.08
RB2 0
RB3 0
total 4.08

ASSUME 1:2:4 ( USING 40kg of cement)

MATERIALS Volume Class Factor TOTAL SAYS
Cement: 4.08 9 36.72 37
 Sand : 4.08 0.5 2.04 3
Gravel: 4.08 1 4.08 5

REINFORCING STEELS (ROOF BEAM)

MAIN
NET LENGTH = (TOTAL LENGTH)-total(c.c)-total(9d) x # of bars
= 67.47 269.88
ASSUME 6m
68 pcs of main bars 6 m

STIRRUPS
NET LENGTH = 2(A + B) + 20d
0.88 m
Number of Stirrups( end spans) = {(total length(2D)/spacing 2D) +1} x (# of 2D)
= 7
Number of Stirrups( mid. spans) = {(total clear span(L) - total length of 2D /spacing Mid.) - 1}
= 332.333333333333
assume 6m Total Stirrups
Total bar length
90.5 says 91 pcs

Tie Wires
LT x pcs of Stirrups
36924
11077.2
209.003773584906
says 210 kg
says 8 roll

FLOORINGS( SLABS)(ONE WAY AND TWO WAY)

SLABS TOTAL AREA(sq.m) d V

ONE WAY 0.125 0
TWO WAY 516.1 0.125 #REF!
FLOORING 0.1 0
LENGTH WIDTH TOTAL #REF!
24 36.35
ASSUME 1:2:4 ( USING 40kg of cement)
MATERIALS Volume Class Factor TOTAL SAYS
Cement: #REF! 9 #REF! #REF!
Sand : #REF! 0.5 #REF! #REF!
Gravel: #REF! 1 #REF! #REF!
 REINFORCING STEELS (SLAB ONE WAY) by Area method

NUMBER OF STEEL BARS PER SQ.M

BAR SPACING
6m 7.5m 9m
12.5 cm 3.062 2.937 1.636

Determine floor area:

0 sq.m
Number of reinforcing steels
0 says 0 pcs of

tie wire use

0 kg says 0
0.00 roll

REINFORCING STEELS (SLAB TWO WAY) by Area method

NUMBER OF STEEL BARS PER SQ.M

BAR SPACING
6m 7.5m 9m
12.5 cm 3.603 2.662 1.921

Determine floor area:

516.1 sq.m
Number of reinforcing steels
1859.5083 says 1860 pcs of

tie wire use

132.6377 kg says 133
4.43 roll

REINFORCING STEELS (FLOORINGS) main bar dia.

12
NUMBER OF MAIN BARS = TOTAL LENGTH LONGITUDINAL/ CLEAR SPACING
41
NUMBER OF DISTRIBUTION BARS = TOTAL LENGTH CROSS SECTIONAL/ CLEA
61.5833333333333
total bars

ASSUME 6m
537.092361111
say 538 pcs of main bars 6 m
 tie wire use
224.2068 kg says 225
7.50 roll

STAIRS AREA STAIR

16.025
TOTAL LENGTH L W D VOLUME
PLAIN 14 1 0.1 1.4
FOUNDATION 1 2 0.1 0.2

STEPS AREA PER STEP W # OF STEPS

0.025 1 15

TOTAL 1.975

ASSUME 1:2:4 ( USING 40kg of cement)

MATERIALS Volume Class Factor TOTAL SAYS
Cement: 1.975 9 17.775 18
Sand : 1.975 0.5 0.9875 1
Gravel: 1.975 1 1.975 2

REINFORCING STEELS (FLOORINGS) main bar dia.

12
NUMBER OF MAIN BARS = TOTAL LENGTH LONGITUDINAL/ CLEAR SPACING
71
NUMBER OF DISTRIBUTION BARS = TOTAL LENGTH CROSS SECTIONAL/ CLEA
6
total bars

ASSUME 6m
166.666666667
say 167 pcs of main bars 6 m

tie wire use

4.118425 kg says 5
0.17 roll

SEPTIC TANK

L W D N
3 1.5 0.1 2 0.9
2 1.5 0.1 2 0.6
1.5
 volume bar dia. TOTAL BARS ( ONE WAY) GRAVEL BEDDING
29.716 16 19
0 16 16
25.992 16 16
0 10
55.708 cu.m TOTAL
29.92
24.92

bags
cu.m
cu.m

0.9 1744.2 kg

TOTAL CUT BARS = total bars(one way) x 2 x #

TOTAL CUT BARS 1 = 646
TOTAL CUT BARS 2 = 0
TOTAL CUT BARS 3 = 608
TOTAL CUT BARS 4 = 0

FIND TOTAL BARS

323 pcs of
0 pcs of
202.666666666667 pcs of
0 pcs of
 25kg tie wire = 1 roll
says 4.12 roll
4 roll

bar diameter 50.48

12

# OF MAIN BARS GRAVEL BEDDING spacing

3 1.02 0.3

bags
cu.m
cu.m
Tie wire
L x pcs of cross bars
1224
367.2
6.92830188679245
says 7 kg
says 0 roll
length 10 bar

0.9 54
0.62 11.16

m
6 m length 10 bar

main bar dia. clear covering stirrups diameter A B

25 0.08 0.01 0.12 0.32

# OF MAIN BARS Spacing(2D) Length(2D) # of 2D Spacing Mid.

6 0.1 0.8 124 0.15

Total length of 2D
99.2

bags
cu.m
cu.m
 length 25 dia bar

pacing 2D) +1} x (# of 2D)

124 1116 pcs end spans of 1.08
al length of 2D /spacing Mid.) - 1}
says 1087 pcs midspan of 1.08
Total Stirrups 2203 pcs

of 6m 10mm bar

H Total main bar dia. clear covering stirrups dia. A B

104.5 20 0.08 0.01 0.32 0.27

volume # OF MAIN BARS end zone total # end zone total length (end zones)
14.63 12 1.375 76 104.5
0
0
0
14.63 CU.M

bags
cu.m
cu.m
 length of 20 mm dia. bar

Z)/spacing stirrups) +1}

says 1046 pcs of 1.38 m ties end zones
otal length of EZ /spacing Mid.) - 1}
says -1 pcs of 1.38 m ties mid. Spans
total ties 1045 pcs of 1.38 m ties all Spans
tal ties (if with inner ties) 2090 pcs of varies m ties all Spans

of 6m 10mm dia. bar

main bar dia. clear covering stirrups diameter A B # of 9d

16 0.08 0.01 0.12 0.32 2

# OF MAIN BARS Spacing(2D) Length(2D) # of 2D Spacing Mid.

7 0.1 0.8 60 0.15

Total length of 2D
48

bags
cu.m
 cu.m

+ extra bars
157.212

length 16 mm bar

pacing 2D) +1} x (# of 2D)

60 540 pcs end spans of 1.08
al length of 2D /spacing Mid.) - 1}
says -21 pcs midspan of 1.08
Total Stirrups 519 pcs

of 6m 10mm bar

main bar dia. clear covering stirrups diameter A B # of 9d

25 0.08 0.01 0.12 0.22 2

# OF MAIN BARS Spacing(2D) Length(2D) # of 2D Spacing Mid.

4 0.1 0.6 30 0.15

Total length of 2D
18

bags
 cu.m
cu.m

+ extra bars
135.94

length 25 mm bar

pacing 2D) +1} x (# of 2D)

30 210 pcs end spans of 0.88
al length of 2D /spacing Mid.) - 1}
says 333 pcs midspan of 0.88
Total Stirrups 543 pcs

of 6m 10mm bar

GRAVEL BEDDING
SPACING 0
0.125 mm TOTAL 0 cu.m
0.125 mm
0.6 mm 0
CU.M

bags
cu.m
cu.m
 main bar dia.
12 mm

6m of 12 mm dia. bar

kg

main bar dia.

12 mm

6m of 12 mm dia. bar

kg

mm
L LENGTH LONGITUDINAL/ CLEAR SPACING + 1
41 of 24 m long
TOTAL LENGTH CROSS SECTIONAL/ CLEAR SPACING + 1
61.5833333333333 of 36.35 m long
102.58333333333 m

length 12 mm dia. bar

 kg

RISE RUN SPACING

0.2 0.25 0.2 mm

VOLUME
0.375

cu.m

bags
cu.m
cu.m

mm
L LENGTH LONGITUDINAL/ CLEAR SPACING + 1
71 of 14 m long
TOTAL LENGTH CROSS SECTIONAL/ CLEAR SPACING + 1
6 of 1m long
77 m

length 12 mm dia. bar

kg
 GRAVEL BEDDING
3.7145
0
3.249
0
6.9635 cu.m

ne way) x 2 x #
646
0
608
0

6 m of 16 dia. bar
6 m of 16 dia. bar
6 m of 16 dia. bar
6 m of 10 dia. bar
Spacing Mid.
0.15
 m

ties spacing(mid)
0.15

otal length (end zones)

104.5
 0.62 10mm 54.56
1.58 16mm 227.52

1.2

# of c.c
1

Spacing Mid.
0.15
 m

# of c.c
1

Spacing Mid.
0.15
m

m
 FORMWORKS AND SCAFFOLDINGS

FORMWORKS(Columns)

FORMULA
P = 2(a + b) + 0.20
P = lateral perimeter
a = shorter side of column total column height
b = longer side of column 197.5
0.20 = constant value

P = 1.9 m perimeter
Area for forms = P x column height x number of columns
= 198.55 sq.m

Number of plywood = total area(forms)/2.88

= 68.9409722222222 say
then say

Number of nails(CWN) value Kg required Total Kg

# 4 CWN 197.5 0.17 33.575 says
# 1 1/2" CWN 69 0.17 11.73 says

FORMWORKS( Beams and Girders)

P = 2(d) + b + 0.10
P = perimeter of two sides form
d = the two sides form total beam length
b = the bottom form 110
0.10 = constant value

GRADE beams
P = 1.1 m Perimeter
Beams
P = 1.7 m Perimeter
Roof Beams
P = 1.1 m Perimeter

Total area = 1147.665 sq.m

 Number of plywood = total area(forms)/2.88
= 398.494791666667 say
then say

# of boardfoot = # of plywood x 29.67

= 11838.33 bdft. of

Number of nails(CWN) value Kg required Total Kg

# 4 CWN 110 0.17 18.7 says
# 1 1/2" CWN 399 0.17 67.83 says

FORMWORKS( Slabs) SLAB AREA

516.1
Slab Area/2.88
179.201388888889 says 180 pcs of plyboard
0 says 0 pcs of plyboard

Number of nails(CWN) value Kg required Total Kg

# 1 1/2" CWN 180 0.17 30.6 says

TYPES
SCAFFOLDING AND STAGING
LUMBER SIZE
2" x 2"
SCAFFOLDING(COLUMNS) 2" x 3"
2" x 4"

TOTAL COLUMN HEIGHT

197.5 m

Vertical Support use 2" x 3" x 14'

1382.5 bdft. says 1383 bdft of
Horizontal Support use 2" x 2"
4147.5 bdft. says 4148 bdft of
Diagonal Braces use 2" x 2"
2310.75 bdft. says 2311 bdft of
 SCAFFOLDING(BEAMS)

TOTAL BEAM LENGTH

64.32 m

Vertical Support use 2" x 3"

385.92 bdft. says 386 bdft of
Horizontal Support use 2" x 2"
302.304 bdft. says 303 bdft of

SCAFFOLDING(SLABS AND FLOORINGS)

TOTAL SLAB AREA

516.1 m

Slab Support use 2" x 3"

4696.51 bdft. says 4697 bdft of

Number of nails(CWN) value Kg required Total Kg

# 4 CWN 197.5 0.73 144.175 says
 # of boardfoot = # of plywood x 29.67
= 2047.23

69 pcs of plywood 1/2" x 4' x 8'

69 pcs of 2" x 2"

34 kg
12 kg

Total areas
Tied beams
125.07 sq.m
Beams
663.17 sq.m
Roof Beams
359.425 sq.m
 399 pcs of plywood 1/2" x 4' x 8'
399 pcs of 2" x 3"

2" x 3" lumber

19 kg
68 kg

3/4" x 4' x 8'

3/4" x 4' x 8'

31 kg

TYPES COLUMNS BEAMS

Bdft./meter H. Bdft./meter H.
LUMBER SIZE Vertical Horizontal Braces Vertical Horizontal
2" x 2" 4.7 21 11.7 4 4.7
2" x 3" 7 31.76 17.5 6 7
2" x 4" 9.35 42.25 23.35 8 9.35

2" x 3" x 14'

2" x 2"

2" x 2"
2" x 3"

2" x 2"

2" x 3"

145 kg
 # of plywood x 29.67
2047.23 bdft. of 2" x 2" lumber

1/2" x 4' x 8'

 FLOORINGS
Bdft./meter Sq.m
SQ.M
6.1
9.1
12.1
 MASONRY WORKS

TOTAL AREA OF WALL DEDUCTIONS NET AREA OF WALL

2058 2058

NUMBER OF CHB = (NET AREA OF WALL) x 12.5

= 25725

MORTAR
CEMENT USE = NET AREA x 0.522
1074.276
SAND USE = NET AREA x 0.0435
89.523
PLASTERING
CEMENT USE = NET AREA x 0.192
= 395.136
SAND USE = NET AREA x 0.016
32.928

REINFORCING STEELS (MASONRY) BY AREA METHOD

Vertical Reinforcements = NET AREA x 2.13

= 4383.54
Horizontal Reinforcements = NET AREA x 2.15
= 4424.7
Total Reinforcements = 8808.24

assume: 6m
1469 pcs 6 m length 12mm

tie wire use

90.552 kg says 91 kg
3.64 roll

SLOPE PROTECTIONS

GROUTED RIPRAP
CLASS B STONE CLASS C MIXTURE
TOTAL AREA(sq.m) L V
0
0
 0

MATERIALS Volume Class Factor TOTAL SAYS

Cement: 0 1.214 0 0 bags
Sand : 0 0.135 0 0 cu.m
 CHB 4" x 8" x 16"

216
Sq.m 144

F WALL) x 12.5
725 SAYS 25725 pcs of 4" x 8" x 16"

EA x 0.522 Cement
4.276 bags says 1075 bags Cement
A x 0.0435 sand
.523 cu.m says 90 cu.m sand

EA x 0.192 Cement
5.136 bags says 396 bags Cement
EA x 0.016 Fine sand
.928 cu.m says 33 cu.m Fine sand

AREA METHOD

EA x 2.13 at 60cm spacing

83.54 long
EA x 2.15 at 60cm spacing
24.7 long
08.24 long

dia. Bar

# OF WEEPHOLES 3" DIA.PIPE x 3m

TOTAL LENGTH/SPACING
 0 pcs of 3" DIA.PIPE x 3m at 1.5
add 0 pcs of 3" DIA.PIPE x 3m at 1
CHB
m
m
 FINISHES WORKS

TILE WORKS PARTS Total Area

Floor
Wall
CR

Total area/tile area Floor

0 pcs MATERIALS
Cement:
Total area/tile area Wall White Cement :
0 pcs fine Sand

Total area/tile area CR

0 pcs

0 Total Tiles

PAINTING WORKS

MASONRIES (WATER BASED) 4177.89 Sq.m

CONCRETE NEUTRALIZER 1:16 ratio

2.5 liters/ gallon
48 liters
SKIM COAT 8 sq.m/bag
25 kg/bag 31.25
522.23625 bags 19.5
Primer(FLAT LATEX) 35 sq.m/gallon

119.4 gals.
Topcoat(PERMACOAT LATEX) 35 sq.m/gallon

119.368285714286 gals.

PAINTING WORKS

WOODS 350 Sq.m

Primer(FLAT WALL ENAMEL) 35 sq.m/gallon

10 gals.
PAINT THINNER

2.3 gals.
Topcoat(QUICK DRY ENAMEL) 40 sq.m/gallon

8.75 gals.

PAINTING WORKS

METALS 100 Sq.m

Primer(RED OXIDE) 35 sq.m/gallon

2.85714285714286 gals.
PAINT THINNER

0.7 gals.
Topcoat(QUICK DRY ENAMEL) 40 sq.m/gallon

2.5 gals.

PAINTING WORKS

ROOFINGS 200 Sq.m

Primer(RED OXIDE) 35 sq.m/gallon

5.71428571428571 gals.
PAINT THINNER

1.3 gals.
Topcoat(ROOF GUARD) 40 sq.m/gallon

5 gals.
total areas
0
Tile area
0.36
0.36
0.36

total Class Factor TOTAL SAYS

0 0.086 0 0 bags
0 0.5 0 0 kg
0 0.02 0 0 cu.m
 STEEL WORKS

STEEL TRUSSES

Top and bottom chord L kg/m

2-3/16" x 1 1/2" 124.6 x 2.6 = 323.96
Web members
2-3/16" x 1 1/2" 93.078 x 2.6 = 242.0028
Purlins
2" x 3" C-Purlins 84.8 x 2.14 = 181.472

RAILINGS

Frames and Braces

50mmø x 6m G.I Pipe 22.8 x 2.3 = 52.44
75mmø x 6m G.I Pipe 23.4 x 3.5 = 81.90

D. Ramp Railings
2"Ø x 6m Stainless Steel 14 x 1.22 = 17.08
1 1/2"Ø x 6m Stainless Steel 8.2 x 1.22 = 10.00
total kls 881.7748

WELDING ROD = # OF KLS x 0.02 x 1.03

Welding rod (E6010) 18.16 19

Welding rod (Stainless) 0.00 0

Base
12mmplates
thick and Bolts
x 250mm units # of Units
x250mm base plate pcs 7

16mm x 400mm Anchore. Bolts pcs 28

20.77 21

15.51 16

14.13 15

3.80 4
3.90 4

2.33 3
1.37 2
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROPOSE 2 STOREY RESIDENTIAL BUILDING W/ BASEMENT
LOCATION : P-1, BRGY. VIOLETA, MALAYBALAY CITY
Item No./Description : 803 EXCAVATION
Output per day. : Excavation: cu.m/MD Quantity: 1,100.00
No. Of day/s : day/s Unit: cu.m
Say - day/s
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

FOREMAN 1 15 -
SKILLED 1 15
HELPER 3 15
Sub - Total for A -
No. of
Name and Capacity No of Units Daily Rate Amount
day/s
B. Equipment
SELF LOADER 1
1CU.M BACKHOE 1
20CU.M DUMP TRUCK( CHINA TYPE) 1
Sub - Total for B -
C. Total (A + B) -
D. Quantity = 1100.00 cu.m.
E. Direct Cost (A+B) -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Surplus Common Excavation W/ Clearing and grubbing cu.m 1193.95 230.00 274,608.50

Sub - Total for F 274,608.50

G. Direct Unit Cost (E + F) 274,608.50
H. OCM 5% 13,730.43
CP 10% 27,460.85
I.
K. Total Item Cost (G + H + I + J) 315,799.78
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROPOSE 2 STOREY RESIDENTIAL BUILDING W/ BASEMENT
LOCATION : P-1, BRGY. VIOLETA, MALAYBALAY CITY
Item No./Description : 804a Backfilling and Compaction
Output per day. Backfilling: cu.m/MD Quantity: 186.80
No. Of day/s : day/s Unit: cu.m
Say - day/s
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor
FOREMAN 1
SKILLED 2 -
HELPER 3
Sub - Total for A -
No. of
Name and Capacity No of Units Daily Rate Amount
day/s
B. Equipment
Usage Factor
walk behind compactor 1 10.00
Plate compactor( single direction) 1 10

Sub - Total for B -

C. Total (A + B) -
D. Quantity = 186.80 cu.m.
E. Direct Cost (A+B) -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Common Earthsoil (backfilling) cu.m. 186.80 249.80 46,662.64

Sub - Total for F 46,662.64

G. Direct Unit Cost (E + F) 46,662.64
H. OCM 5% 2,333.13
I. CP 10% 4,666.26
K. Total Item Cost (G + H + I + J) 53,662.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROPOSE 2 STOREY RESIDENTIAL BUILDING W/ BASEMENT
LOCATION : P-1, BRGY. VIOLETA, MALAYBALAY CITY
Item No./Description : 804b Gravel Bedding
Output per day. Backfilling: 1.20 cu.m./MD Quantity: 45.00
No. Of day/s : 37.50 day/s Unit: cu.m
Say 38.00 day/s
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

a. Unskilled Laborer 1 38 313.00 11,894.00

Sub - Total for A 11,894.00

No. of
Name and Capacity No of Units Daily Rate Amount
day/s
B. Equipment
Usage Factor

Plate compactor( single direction)

Sub - Total for B -

C. Total (A + B) 11,894.00
D. Quantity = 45.00 cu.m.
E. Direct Cost (A+B) 11,894.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Gravel Bedding(Gravel surface thk. 150mm) cu.m 45.00 2,200.00 99,000.00

Sub - Total for F 99,000.00

G. Direct Unit Cost (E + F) 110,894.00
H. OCM 5% 5,544.70
I. CP 10% 11,089.40
K. Total Item Cost (G + H + I + J) 127,528.10
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROPOSE 2 STOREY RESIDENTIAL BUILDING W/ BASEMENT
LOCATION : P-1, BRGY. VIOLETA, MALAYBALAY CITY
Item No./Description : 900 Reinforced Concrete
Output per day : 2.50 cu.m./GD Quantity: #REF!
No. Of day/s : #REF! day/s Unit: cu.m.
Say #REF! days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

Sub - Total for A #REF!

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment
Usage Factor

Concrete vibrator 1 10 730.00 7,300.00

1 10 1,248.00 12,480.00
1 Bagger Concrete Mixer
-
Bar cutter 1 10 262.00 2,620.00
Sub - Total for B 22,400.00
C. Total (A + B) #REF!
D. #REF!
E. Direct Unit Cost (A+B) #REF!
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Mixture( 1 : 2 : 4)
Usage Factor
Portland Cement, 40 kgs. Type 1P 9 bags #REF! 250.00 #REF!
Screened Sand 0.5 cu.m #REF! 1,000.00 #REF!
3/4"Ø Screened Gravel 1 cu.m #REF! 1,000.00 #REF!
10mmØ def. bars length 2,581 175.00 451,675.00
16mmØ def. bars length 72 400.00 28,800.00
20mmØ def. bars length 217 750.00 162,750.00
25mmØ def. bars length 393 980.00 385,140.00
Tie wire #18 roll 100 1,700.00 170,000.00
Sub - Total for F #REF!
G. Direct Unit Cost (E + F) #REF!
H. OCM 5% #REF!
I. CP 10% #REF!
J.
K. Total Item Cost (G + H + I + J) #REF!
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROPOSE 2 STOREY RESIDENTIAL BUILDING W/ BASEMENT
LOCATION : P-1, BRGY. VIOLETA, MALAYBALAY CITY
Item No./Description : Formworks and Scaffoldings
Output per day : Quantity: 6,000.00
unit bdft

Designation unit Quantity Unit cost Amount

A. Labor

Sub - Total for A 242,144.00

Name and Capacity unit Quantity Unit cost Amount
B. Equipment

Sub - Total for B -

C. Total (A + B) 242,144.00
D. Quantity = 6000.00 bd.ft.
E. Direct Unit Cost (A+B) 242,144.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
1/2" x 4' x 8' sheets 468 600.00 280,800.00
3/4" x 4' x 8' sheets 100 900.00 90,000.00
2" x 2" bdft 3000 38.00 114,000.00
2" x 3" bdft 3000 38.00 114,000.00
cwn #4 kls 40 50.00 2,000.00
cwn #3 kls 40 54.00 2,160.00
cwn # 1 1/2 kls 40 60.00 2,400.00

Sub - Total for F 605,360.00

G. Direct Unit Cost (E + F) 847,504.00
H. OCM 42,375.20
I. CP 84,750.40
J.
K. Total Item Cost (G + H + I + J) 974,629.60
DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROPOSE 2 STOREY RESIDENTIAL BUILDING W/ BASEMENT
LOCATION : P-1, BRGY. VIOLETA, MALAYBALAY CITY
Item No./Description : SPL-6 DOORS AND WINDOWS
Output per day : 1.00 lot Quantity: 1.00
units lot
No. Of day/s : 1.00 day/s
Say 1.00 day
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

Sub - Total for A

Name and Capacity No of Units No. of day Daily Rate Amount
B. Equipment

Sub - Total for B

C. Total (A + B) -
D.
E. Direct Unit Cost (A+B) -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Doors and Windows / complete accessories 1 lot 250,000.00

Sub - Total for F 250,000.00

G. Direct Unit Cost (E + F) 250,000.00
H. OCM 12,500.00
I. CP 25,000.00
J.
K. Total Item Cost (G + H + I + J) 287,500.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROPOSE 2 STOREY RESIDENTIAL BUILDING W/ BASEMENT
LOCATION : P-1, BRGY. VIOLETA, MALAYBALAY CITY
Item No./Description : MASONRY WORKS
Output per day : Item 506b:CHB Laying: 100.00 pcs/day CHB Filing: 201.00
Output per day : 1027: Plastering: 20.00 sq.m/day Plastering:
No. Of day/s : day/s Unit: sq.m
Say - day
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

Sub - Total for A 64,672.00

Name and Capacity No of Units No. of day Daily Rate Amount
B. Equipment

BAR CUTTER 1 25.00 262.00 6,550.00

Sub - Total for B 6,550.00

C. Total (A + B) 71,222.00
D. Quantity = 201.00 sq.m.
E. Direct Unit Cost (A+B) 71,222.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

6" x 8" x 16" CHB standard - Machine made pcs 3,160 18.00 56,880.00
Screened Sand cu.m 20 1,000.00 20,000.00
Portland Cement, 40 kgs. Type 1P bags 132 250.00 33,000.00
#18 G.I tie wire roll 1 1,800.00 1,800.00
12mmØ x 6.0m def. bars length 200 250.00 50,000.00

Sub - Total for F 161,680.00

G. Direct Unit Cost (E + F) 232,902.00
H. OCM 11,645.10
I. CP 23,290.20
J.
K. Total Unit Cost (G + H + I + J) 267,837.30
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROPOSE 2 STOREY RESIDENTIAL BUILDING W/ BASEMENT
LOCATION : P-1, BRGY. VIOLETA, MALAYBALAY CITY
Item No./Description : 602 FINISHES (PLASTERING, TILEWORKS AND PAINTING WORKS)
Output per day : 3.00 each Quantity: 659.00
No. Of day/s : 219.67 day/s Unit: each
Say 2.50 days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

a. Construction Foreman
b. Mason/Carpenter/Painter
c. Unskilled Laborer

Sub - Total for A 104,002.00

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment

BAR CUTTER 1 25 262.00 6,550.00

Sub - Total for B 6,550.00

C. Total (A + B) 110,552.00
D. Quantity = 659.00 each.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Usage Factor

TILEWORKS( FLOORS AND BATHROOMS)

Imported/Uncommon Tiles( Special type) pcs 659 220.00 144,980.00
Portland Cement, Type I bag 0.00 265.00 -
fine sand 0.50 cu.m. 5.00 1,000.00 5,000.00
White cement kg 330.00 150.00 49,500.00
Tile trim pcs 30.00 200.00 6,000.00

PAINTING(wallings and parapets)

Concrete Neutralizer lit 6.00 250.00 1,500.00
Skim Coat bags 60.00 550.00 33,000.00
Flat Latex white gal 15.00 655.00 9,825.00
Topcoat(permacot latex) gal 15.00 680.00 10,200.00

Sub - Total for F 260,005.00

G. Direct Unit Cost (E + F) 370,557.00
H. OCM 18,527.85
I. CP 37,055.70
J.
K. Total Unit Cost (G + H + I + J) 426,140.55
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME ; PROPOSE 2 STOREY RESIDENTIAL BUILDING W/ BASEMENT
LOCATION ; P-1, BRGY. VIOLETA, MALAYBALAY CITY
Item No./Description : Electrical Works
Output per day : 1.00 lot Quantity: 1.00
No. Of day/s : 1.00 day/s Unit: lot
Say 6.00 days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor
a. Construction Foreman
b. Mason/Carpenter/Painter
c. Unskilled laborer

Sub - Total for A

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment

Sub - Total for B -

C. Total (A + B) 0.00
D. Quantity = 1.00 l.m..
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Usage Factor

Electrical works with Complete Accessories 1 lot 131,000.00

Sub - Total for F 131,000.00

G. Direct Unit Cost (E + F) 131,000.00
H.
I.
J.
K. Total Unit Cost (G + H + I + J) 131,000.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME ; PROPOSE 2 STOREY RESIDENTIAL BUILDING W/ BASEMENT
LOCATION ; P-1, BRGY. VIOLETA, MALAYBALAY CITY
Item No./Description : Accessories and other metal works
Output per day : 1.00 lot Quantity: 1.00
No. Of day/s : 1.00 day/s Unit: lot
Say 6.00 days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor
a. Construction Foreman
b. Mason/Carpenter/Painter
c. Unskilled laborer

Sub - Total for A

Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment

Sub - Total for B -

C. Total (A + B) 0.00
D. Quantity = 1.00 l.m..
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Usage Factor

INSTALLATIONS OF SPECIAL STAIRS W/ RAILINGS

Accessories and other metal works and other 1 l.s 200,000.00
accessories

Sub - Total for F 200,000.00

G. Direct Unit Cost (E + F) 200,000.00
H. OCM 10,000.00
I. CP 20,000.00
J.
K. Total Unit Cost (G + H + I + J) 230,000.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : PROPOSE 2 STOREY RESIDENTIAL BUILDING W/ BASEMENT
LOCATION : P-1, BRGY. VIOLETA, MALAYBALAY CITY
Item No./Description : SPL-2 Plumbing Works
Output per day : 2.00 units Quantity:
No. Of day/s : 0.00 day/s Unit: units
Say 1.00 days
No. of
Designation No. of days Daily Rate Amount
Person
A. Labor

Name and Capacity No of Units No. of days Daily Rate Amount

B. Equipment

Sub - Total for B -

C. Total (A + B) 0.00
D. Quantity = .00 sq.m..
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Usage Factor

Plumbing Works With Complete Accessories 1 l.s 100,000.00

100,000.00
G. Direct Unit Cost (E + F) 100,000.00
H. - 5,000.00
I. 10,000.00
J. -
K. Total Unit Cost (G + H + I + J) 115,000.00
 CEILING WORKS

ROOM TOTAL AREA 18 sq.m

Room Longest Side 6m Spacing 0.6 m

Room Shortest Side 3m Spacing 1m
Perimeter total Side 18 m

Ceiling Types: Nominal Area # of Pcs Unit

Ordinary/Marine 2.88
7 shts
Hardi Flex 2.88
7 shts
Acoustic/Gypsom 0.36
Board(0.6m x 0.6) 50 pcs
Fiber cement Board 0.36 50 pcs

Other Materials # of pieces units

Metal Furring 6 pcs
Carrying
Hanger Channels
bar(thread rod, 3 pcs
expansion bolt, J-Clip) 8 pcs/each 3 thread rod
W-Clip 36 pcs
Wall Angle 8 pcs
Blind Rivets 18 pcs
1" Metal
Concrete NailScrew
1"/Blind 252 pcs
Rivet 61 pcs
Number of Sections Total Linear Meter
9 27 m
2 12 m

36 scrw/board
 ROOFING WORKS

ROOFING SHEETS
Effective WIDTH Effective WIDTH

0.71 0.66 1.1

longest length 12.4

number of sheets in a row = longest length/ eff.WIDTH

= 17.4647887323944 says 18

SIZES OF SHEETS
6'
8'

FASCIA FLASHINGS AND GUTTERS

TOTAL LENTH GUTTER,FLASHINGS = 56 m

number of sheets = LENGTH OF INSTALLATIONS/ 2.10m

= 26.6666666666667 says 27
 Effective WIDTH

1.1 0.76

sheets in a row

sheets
bar length bar diameter (mm) bar spacing:
6 10 10 cm
7.5 12 12.5 cm
9 16 15 cm
10.5 20 20 cm
12 25

bar spacing
floor dept 10 cm
0.1 12.5 cm
0.125 15 cm
0.15 20 cm
0.2 25 cm

BAR SPACING
 6m: 7.5m: 9m:
3.763 2.937 2.421
3.062 2.381 1.934
2.584 2.004 1.636
1.98 1.528 1.258

6m 7.5m 9m
4.369 3.337 2.772
3.603 2.662 2.245
3.221 2.296 1.921
2.36 1.775 1.461
1.977 1.466 1.217

CHB

VALUE/ SQ.M