Professional Documents
Culture Documents
Proposed 1sty 4CL School Building at Dagum Integrated High School
Proposed 1sty 4CL School Building at Dagum Integrated High School
Name of Project
Location
Appropriation
Source of Fund
Project Duration
Starting Date
Implementation Mode
Project Category
1
2
Project Description
3
4
Prepared by:
Designation
Date
Approved by
Designation
POW ENTRY FORM
PROPOSED 1-STOREY, 4-CLASSROOM SCHOOL BUILDING AT DAGUM INTEGRATED HIGH SCHOOL
BRGY. DAGUM, LAKEWOOD, ZAMBOANGA DEL SUR
PHP 4,000,000.00
FUND REQUEST
90 C.D.
Thu - 07/09/2023
BY CONTRACT
BUILDINGS (NEW)
RODERICH P. TEREZ
Labor Foreman
Thu - 03/08/2023
NOTE: Entry of Date only when POW is for FINAL PRINTING!
ERWIN M. BASCON
Municipal Engineer
Thu - 03/08/2023
NOTE: Entry of Date only when POW is for FINAL PRINTING!
DOMINGO V. MIRRAR
Municipal Mayor
Republic of the Philippines
PROVINCE OF ZAMBOANGA DEL SUR
MUNICIPALITY OF LAKE WOOD
DOMINGO V. MIRRAR
Municipal Mayor
Republic of the Philippines
PROVINCE OF ZAMBOANGA DEL SUR
Municipality of Lake Wood
Appropriation: ₱ 4,000,000.00
PROPOSED 1-STOREY, 4-CLASSROOM SCHOOL BUILDING AT DAGUM
NAME OF PROJECT: Source of Fund: FUND REQUEST
INTEGRATED HIGH SCHOOL
Issued Obligated Authority:
Released:
LOCATION OF PROJECT: BRGY. DAGUM, LAKEWOOD, ZAMBOANGA DEL SUR
Project Duration: 90 C.D.
Desirable Starting Date: 09-07-2023
PROJECT CATEGORY BUILDINGS (NEW)
Implementation Mode: BY CONTRACT
A.1.1(3) Construction of Field Office for the Engineer 2.6% l.s. 1.00 76,654.01 76,654.01 100,608.39
B.5 Project Billboard / Signboard 0.2% each 1.00 6,167.60 6,167.60 8,094.98
B.7(2) Occupational Safety and Health Program 7.1% l.s. 1.00 209,028.80 209,028.80 274,350.30
B.9 Mobilization / Demobilization 1.0% l.s. 1.00 30,000.00 30,000.00 39,375.00
800(2) Clearing and Grubbing 2.2% l.s. 1.00 64,723.20 64,723.20 84,949.20
801(1) Removal of Structures and Obstruction 5.3% l.s. 1.00 157,246.40 157,246.40 206,385.90
803(1)a Structure Excavation (Common Soil) 1.0% m3 49.80 29,724.00 596.87 783.39
804(1)a Embankment from Structure Excavation 0.5% m3 34.86 14,066.40 403.51 529.61
900(1)a1 Structural Concrete Class A 15.1% m3 82.00 446,614.88 5,446.52 7,148.56
902(1)a Reinforcing Steel (Deformed) 6.5% kg 2071.54 194,115.48 93.71 122.99
903(1) Formworks and Falseworks 9.1% l.s. 1.00 268,590.00 268,590.00 352,524.38
1003 Carpentry and Joinery Works 8.3% sq.m. 380.00 244,956.40 644.62 846.07
1009(1) Jalousie Windows 2.8% m2 50.40 81,996.80 1,626.92 2,135.33
1010(2)b Doors (Wood Panel) 2.5% m2 16.80 74,998.40 4,464.19 5,859.25
1014(1)a2 Pre-Painted Metal Sheets 8.4% m2 380.00 250,175.98 658.36 864.09
1032(1) Painting Works 5.2% m2 625.48 154,354.00 246.78 323.89
1046(2)a1 CHB Non Load Bearing (Including Reinforcing Steel) 8.3% m2 352.00 245,848.33 698.43 916.69
1047(8) Structural Steel, Roof Framing 10.6% l.s. 1.00 313,739.68 313,739.68 411,783.33
1100(10) Conduits, Boxes & Fittings 0.2% l.s. 1.00 5,630.00 5,630.00 7,389.38
1101(33) Wires and Wiring Devices 1.7% l.s. 1.00 51,131.80 51,131.80 67,110.49
1102(1) Panelboard with Main and Branch Breakers 0.8% l.s. 1.00 24,761.80 24,761.80 32,499.86
1103(1) Lighting Fixtures and Lamps 0.7% l.s. 1.00 19,278.40 19,278.40 25,302.90
1200(4)b Propeller Ceiling Fan 0.6% set 4.00 17,998.40 4,499.60 5,905.73
I - ESTIMATED COST
A. DIRECT COST:
1. Materials
1.1 Supply and Delivery 48.45% 1,937,966.52
1.2 Testing of Materials 0.00% -
2. Labor (Includes Fringe Benefits) 18.84% 753,687.80
3. Equipment Expenses
3.1 Equipment Rental 7.25% 290,146.44
3.2 Repair & Maintenance 0.00% -
B. INDIRECT COST:
Per D.O. 197 s2016 Provision
1. Overhead Contingency, Misc. 15.00% of DC 11.18% 447,270.11
` 2. Profit 10.00% of DC 7.45% 298,180.08
3. VAT 5.00% of DC + IC 4.66% 186,362.55
APPROVED:
DOMINGO V. MIRRAR
Municipal Mayor
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 40 69.50 2,780.00
b. Skilled Worker 3 40 50.65 6,078.00
c. Unskilled Worker 5 40 39.25 7,850.00
-
-
-
-
Sub - Total for A 16,708.00
B. Equipment
-
a. Minor Tools, 10% of Labor 1,670.80
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 1,670.80
C. Total (A + B) 18,378.80
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 18,378.80
F. Materials
-
a. 4'x8'x1/4" Marine Plywood pc 15 520.00 7,800.00
b. Good Lumber bd.ft. 309.55 35.00 10,834.25
c. Corrugated Roofing, Ga. 26 (0.551 x 2.44m) sq.m. 13 275.00 3,575.00
d. 2" x 4' Door Hinges pc 3 77.00 231.00
e. 2" x 3' Door Hinges pc 8 54.00 432.00
f. Cement bag 37 280.00 10,360.00
g. Gravel G1 m3 3 1,100.00 3,300.00
i. Sand m3 2 1,000.00 2,000.00
j. Reinforcing Steel Grade 40 kg 95.82 53.00 5,078.46
k. CHB Ordinary (4" x 8" x 16") pc 150 15.00 2,250.00
l. Fascia Board (1/2" x 12", Marine Plywood) l.m. 8.4 93.75 787.50
m. Ridge Roll l.m. 4.2 100.00 420.00
n. 20 W Flourescent LF set 1 145.00 145.00
o. Duplex Conv. Outlet set 2 141.00 282.00
p. One Gang Switch set 1 100.00 100.00
q. Panel Board Cabinet set 1 500.00 500.00
r. #16 GI Tie Wire kg 2 90.00 180.00
s. Misc. (Forms, CWN, Bolts, Electrical Wires, Chairs, lot 1 10,000.00 10,000.00
Table etc.)
Sub - Total for F 58,275.21
G. Direct Cost (E + F) 76,654.01
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 11,498.10
I. Contractor's Profit (CP) 10.000% of G 7,665.40
J. Value Added Tax (VAT) 5.000% of (G + H + I) 4,790.88
K. Total Estimated Cost (G + H + I + J) 100,608.39
L, Total Unit Cost 100,608.39
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 4 69.50 278.00
b. Skilled Worker 1 4 50.65 202.60
c. Unskilled Worker 1 4 39.25 157.00
-
-
-
-
Sub - Total for A 637.60
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 637.60
D. Output (unit/hr) = 0.25
E. Direct Unit Cost (C ÷ D) 2,550.40
F. Materials
-
a. Printed Tarpaulin Signage (COA Format, 8x8') sq.ft. 64 25.00 1,600.00
b. Good Lumber, 2x2x12 - 20 pcs bd.ft. 80 35.00 2,800.00
c. Marine Plywood, 4x8x1/4" sht 2 520.00 1,040.00
d. Common Wire Nails, 3" kg 0.5 90.00 45.00
e. Common Wire Nails, 2" kg 0.5 90.00 45.00
-
-
-
-
-
-
-
-
Sub - Total for F 5,530.00
G. Direct Cost (E + F) 6,167.60
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 925.14
I. Contractor's Profit (CP) 10.000% of G 616.76
J. Value Added Tax (VAT) 5.000% of (G + H + I) 385.48
K. Total Estimated Cost (G + H + I + J) 8,094.98
L, Total Unit Cost 8,094.98
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Safety Practitioner /Officer (Part Time) 1 90 571.44 51,429.60
b. Health Personnel - First Aider (Full Time) 1 90 528.88 47,599.20
-
-
-
-
-
Sub - Total for A 99,028.80
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 99,028.80
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 99,028.80
F. Materials
-
a. Personal Protective Equipment (PPE) l.s. 1 100,000.00 100,000.00
b. Signages and Barricades l.s. 1 10,000.00 10,000.00
-
-
-
-
-
-
-
-
-
Sub - Total for F 110,000.00
G. Direct Cost (E + F) 209,028.80
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 31,354.32
I. Contractor's Profit (CP) 10.000% of G 20,902.88
J. Value Added Tax (VAT) 5.000% of (G + H + I) 13,064.30
K. Total Estimated Cost (G + H + I + J) 274,350.30
L, Total Unit Cost 274,350.30
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
-
-
-
-
-
-
-
Sub - Total for A -
B. Equipment
-
a. (Not to exceed 1% of E.D.C., as per D.O. 197 Series 1 3 10,000.00 30,000.00
of 2016) -
(Service Truck, Low-Bed Trailer) -
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 30,000.00
C. Total (A + B) 30,000.00
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 30,000.00
F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) 30,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 4,500.00
I. Contractor's Profit (CP) 10.000% of G 3,000.00
J. Value Added Tax (VAT) 5.000% of (G + H + I) 1,875.00
K. Total Estimated Cost (G + H + I + J) 39,375.00
L, Total Unit Cost 39,375.00
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
Removal fo Trees and Other Obstruction -
-
a. Construction Foreman 1 64 69.50 4,448.00
b. Skilled Worker 2 64 50.65 6,483.20
c. Unskilled Worker 4 64 39.25 10,048.00
-
-
-
Sub - Total for A 20,979.20
B. Equipment
-
a. Backhoe 1 8 1,800.00 14,400.00
b. Dumptruck 2 8 1,100.00 17,600.00
c. Chainsaw 2 64 75.36 9,646.08
d. Minor Tools, 10% of Labor 2,097.92
-
-
-
-
-
-
-
-
-
Sub - Total for B 43,744.00
C. Total (A + B) 64,723.20
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 64,723.20
F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) 64,723.20
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 9,708.48
I. Contractor's Profit (CP) 10.000% of G 6,472.32
J. Value Added Tax (VAT) 5.000% of (G + H + I) 4,045.20
K. Total Estimated Cost (G + H + I + J) 84,949.20
L, Total Unit Cost 84,949.20
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
Demolition of Existing Building and Walkways -
-
a. Construction Foreman 1 80 69.50 5,560.00
b. Skilled Worker 2 80 50.65 8,104.00
c. Unskilled Worker 4 80 39.25 12,560.00
-
-
-
Sub - Total for A 26,224.00
B. Equipment
-
a. Backhoe 1 36 1,800.00 64,800.00
b. Dumptruck 1 36 1,100.00 39,600.00
c. Jackhammer 2 80 150.00 24,000.00
d. Minor Tools, 10% of Labor 2,622.40
-
-
-
-
-
-
-
-
-
Sub - Total for B 131,022.40
C. Total (A + B) 157,246.40
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 157,246.40
F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) 157,246.40
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 23,586.96
I. Contractor's Profit (CP) 10.000% of G 15,724.64
J. Value Added Tax (VAT) 5.000% of (G + H + I) 9,827.90
K. Total Estimated Cost (G + H + I + J) 206,385.90
L, Total Unit Cost 206,385.90
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 40 69.50 2,780.00
b. Skilled Worker 4 40 50.65 8,104.00
c. Unskilled Worker 12 40 39.25 18,840.00
-
-
-
-
Sub - Total for A 29,724.00
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 29,724.00
D. Output (unit/hr) = 1.25
E. Direct Unit Cost (C ÷ D) 23,874.70
F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) 29,724.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 4,458.60
I. Contractor's Profit (CP) 10.000% of G 2,972.40
J. Value Added Tax (VAT) 5.000% of (G + H + I) 1,857.75
K. Total Estimated Cost (G + H + I + J) 39,012.75
L, Total Unit Cost 783.39
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 24 69.50 1,668.00
b. Skilled Worker 4 24 50.65 4,862.40
c. Unskilled Worker 8 24 39.25 7,536.00
-
-
-
-
Sub - Total for A 14,066.40
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 14,066.40
D. Output (unit/hr) = 1.45
E. Direct Unit Cost (C ÷ D) 9,684.27
F. Materials
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F -
G. Direct Cost (E + F) 14,066.40
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 2,109.96
I. Contractor's Profit (CP) 10.000% of G 1,406.64
J. Value Added Tax (VAT) 5.000% of (G + H + I) 879.15
K. Total Estimated Cost (G + H + I + J) 18,462.15
L, Total Unit Cost 529.61
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 96 69.50 6,672.00
b. Skilled Worker 6 96 50.65 29,174.40
c. Unskilled Worker 8 96 39.25 30,144.00
-
-
-
-
Sub - Total for A 65,990.40
B. Equipment
-
a. 1Bagger Mixer 1 96 172.00 16,512.00
b. Concrete Vibrator 1 96 148.88 14,292.48
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 30,804.48
C. Total (A + B) 96,794.88
D. Output (unit/hr) = 0.85
E. Direct Unit Cost (C ÷ D) 113,320.84
F. Materials
-
a. Cement bag 784 280.00 219,520.00
b. Sand m3 50 1,000.00 50,000.00
c. Gravel (G1) m3 73 1,100.00 80,300.00
-
-
-
-
-
-
-
-
-
-
Sub - Total for F 349,820.00
G. Direct Cost (E + F) 446,614.88
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 66,992.23
I. Contractor's Profit (CP) 10.000% of G 44,661.49
J. Value Added Tax (VAT) 5.000% of (G + H + I) 27,913.43
K. Total Estimated Cost (G + H + I + J) 586,182.03
L, Total Unit Cost 7,148.56
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 52 69.50 3,614.00
b. Skilled Worker 6 52 50.65 15,802.80
c. Unskilled Worker 8 52 39.25 16,328.00
-
-
-
-
Sub - Total for A 35,744.80
B. Equipment
-
a. Bar Cutter 1 52 219.75 11,427.00
b. Bar Bender 1 52 351.50 18,278.00
c. Minor Tools, 10% of Labor 3,574.48
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 33,279.48
C. Total (A + B) 69,024.28
D. Output (unit/hr) = 40.00
E. Direct Unit Cost (C ÷ D) 1,725.61
F. Materials
-
a. Reinforcing Steel Grade 40 kg 2,175.12 53.00 115,281.20
with 5% Wastage & Cutting factor
b. Gauge 16 GI Tie Wire kg 109 90.00 9,810.00
-
-
-
-
-
-
-
-
-
-
Sub - Total for F 125,091.20
G. Direct Cost (E + F) 194,115.48
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 29,117.32
I. Contractor's Profit (CP) 10.000% of G 19,411.55
J. Value Added Tax (VAT) 5.000% of (G + H + I) 12,132.22
K. Total Estimated Cost (G + H + I + J) 254,776.57
L, Total Unit Cost 122.99
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 160 69.50 11,120.00
b. Skilled Worker 5 160 50.65 40,520.00
c. Unskilled Worker 5 160 39.25 31,400.00
-
-
-
-
Sub - Total for A 83,040.00
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 83,040.00
D. Output (unit/hr) = 0.01
E. Direct Unit Cost (C ÷ D) 13,286,400.00
F. Materials
-
a. Good Lumber bd.ft. 3500 30.00 105,000.00
b. Phenolic Ply, 1/2" x 4' x 8' sheet 60 1,200.00 72,000.00
c. Common Wire Nails (Asst) kg 95 90.00 8,550.00
-
-
-
-
-
-
-
-
-
-
Sub - Total for F 185,550.00
G. Direct Cost (A + B + F) 268,590.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 40,288.50
I. Contractor's Profit (CP) 10.000% of G 26,859.00
J. Value Added Tax (VAT) 5.000% of (G + H + I) 16,786.88
K. Total Estimated Cost (G + H + I + J) 352,524.38
L, Total Unit Cost 352,524.38
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 96 69.50 6,672.00
b. Skilled Worker 5 96 50.65 24,312.00
c. Unskilled Worker 5 96 39.25 18,840.00
-
-
-
-
Sub - Total for A 49,824.00
B. Equipment
-
Minor Toos, 10% of Labor 4,982.40
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 4,982.40
C. Total (A + B) 54,806.40
D. Output (unit/hr) = 4.80
E. Direct Unit Cost (C ÷ D) 11,418.00
F. Materials
-
a. Fiber Cement Board, 1/4" x 4' x 8' sheet 135 550.00 74,250.00
b. Blind Rivets, 5/32" x 1/2" box 4 450.00 1,800.00
c. Double Metal Furring length 490 150.00 73,500.00
d. Wall Angle, 2.4m length 60 55.00 3,300.00
e. Metal Furring Clip pc 250 18.00 4,500.00
f. Metal Screw, 3/4: pc 7200 1.00 7,200.00
g. Concrete Nails, 2" kg 5 120.00 600.00
h. Blackboards, 1/4" x 4' x 8' set 8 950.00 7,600.00
i. Air Vent with Insect Screen set 12 250.00 3,000.00
j. Suspension Hanger Rod w/ Adjustment Sping set 96 150.00 14,400.00
-
-
-
Sub - Total for F 190,150.00
G. Direct Cost (A + B + F) 244,956.40
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 36,743.46
I. Contractor's Profit (CP) 10.000% of G 24,495.64
J. Value Added Tax (VAT) 5.000% of (G + H + I) 15,309.78
K. Total Estimated Cost (G + H + I + J) 321,505.28
L, Total Unit Cost 846.07
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 32 69.50 2,224.00
b. Skilled Worker 6 32 50.65 9,724.80
c. Unskilled Worker 8 32 39.25 10,048.00
-
-
-
-
Sub - Total for A 21,996.80
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 21,996.80
D. Output (unit/hr) = 1.60
E. Direct Unit Cost (C ÷ D) 13,748.00
F. Materials
-
a. 2-Span x 0.70 x 1.50m Glass Jalousie Windows in set 8 2,500.00 20,000.00
Aluminum Frame -
b. 4-Panel x 0.70 x 1.50m Glass Jalousie Windows in set 8 5,000.00 40,000.00
Aluminum Frame -
-
-
-
-
-
-
-
-
-
Sub - Total for F 60,000.00
G. Direct Cost (A + B + F) 81,996.80
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 12,299.52
I. Contractor's Profit (CP) 10.000% of G 8,199.68
J. Value Added Tax (VAT) 5.000% of (G + H + I) 5,124.80
K. Total Estimated Cost (G + H + I + J) 107,620.80
L, Total Unit Cost 2,135.33
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 1010(2)b Doors (Wood Panel)
Unit of Measurement : m2
Quantity : 16.80
Output per hour : 1.10
A. Labor
-
a. Construction Foreman 1 16 69.50 1,112.00
b. Skilled Worker 6 16 50.65 4,862.40
c. Unskilled Worker 8 16 39.25 5,024.00
-
-
-
-
Sub - Total for A 10,998.40
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 10,998.40
D. Output (unit/hr) = 1.10
E. Direct Unit Cost (C ÷ D) 9,998.55
F. Materials
-
a. Wooden Panel Door, 1.00 x 2.10m w/ complete set 8 8,000.00 64,000.00
door accessories -
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F 64,000.00
G. Direct Cost (A + B + F) 74,998.40
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 11,249.76
I. Contractor's Profit (CP) 10.000% of G 7,499.84
J. Value Added Tax (VAT) 5.000% of (G + H + I) 4,687.40
K. Total Estimated Cost (G + H + I + J) 98,435.40
L, Total Unit Cost 5,859.25
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 1014(1)a2 Pre-Painted Metal Sheets
Unit of Measurement : m2
Quantity : 380.00
Output per hour : 6.00
A. Labor
-
a. Construction Foreman 1 64 69.50 4,448.00
b. Skilled Worker 5 64 50.65 16,208.00
c. Unskilled Worker 5 64 39.25 12,560.00
-
-
-
-
Sub - Total for A 33,216.00
B. Equipment
-
a. Minor Tools, 10% of Labor 3,321.60
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 3,321.60
C. Total (A + B) 36,537.60
D. Output (unit/hr) = 6.00
E. Direct Unit Cost (C ÷ D) 6,089.60
F. Materials
-
a. 1.06x4.85m Rib Type, Prepainted Roofing, 0.40mm sq.m. 195.36 424.63 82,955.72
b. 1.06x5.30m Rib Type, Prepainted Roofing, 0.40mm sq.m. 213.49 424.63 90,654.26
c. Pre-fabricated Ridge Roll, 0.40mm pc 21 450.00 9,450.00
d. Pre-fabricated Fascia Cap, 0.40mm pc 42 450.00 18,900.00
e. Tekscrew #2 pc 4200 2.50 10,500.00
f. Roof Sealant liter 4 900.00 3,600.00
g. Blind Rivets, 5/32" x 1/2" box 2 450.00 900.00
-
-
-
-
-
-
Sub - Total for F 216,959.98
G. Direct Cost (A + B + F) 253,497.58
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 38,024.64
I. Contractor's Profit (CP) 10.000% of G 25,349.76
J. Value Added Tax (VAT) 5.000% of (G + H + I) 15,843.60
K. Total Estimated Cost (G + H + I + J) 332,715.57
L, Total Unit Cost 875.57
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 81 69.50 5,629.50
b. Skilled Worker 5 81 50.65 20,513.25
c. Unskilled Worker 5 81 39.25 15,896.25
-
-
-
-
Sub - Total for A 42,039.00
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 42,039.00
D. Output (unit/hr) = 7.80
E. Direct Unit Cost (C ÷ D) 5,389.62
F. Materials
-
a. Flat Latex Primer, White gal 55 700.00 38,500.00
b. Latex Semi Gloss, White gal 55 750.00 41,250.00
c. Red Lead Primer gal 4 700.00 2,800.00
d. Rust Converter gal 2 550.00 1,100.00
e. 7" Paint Roller w/ handle and tray set 8 160.00 1,280.00
f. 7" Paint Roller Refill pc 8 80.00 640.00
g. Skimcoat sack 35 650.00 22,750.00
h. Paint Brush #4 pc 6 70.00 420.00
i. Lacquer Thinner gal 3 900.00 2,700.00
j. Sand Paper #120 pc 35 25.00 875.00
-
-
-
Sub - Total for F 112,315.00
G. Direct Cost (A + B + F) 154,354.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 23,153.10
I. Contractor's Profit (CP) 10.000% of G 15,435.40
J. Value Added Tax (VAT) 5.000% of (G + H + I) 9,647.13
K. Total Estimated Cost (G + H + I + J) 202,589.63
L, Total Unit Cost 323.89
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 1046(2)a1 CHB Non Load Bearing (Including Reinforcing Steel)
Unit of Measurement : m2
Quantity : 352.00
Output per hour : 4.00
A. Labor
-
a. Construction Foreman 1 88 69.50 6,116.00
b. Skilled Worker 6 88 50.65 26,743.20
c. Unskilled Worker 8 88 39.25 27,632.00
-
-
-
-
Sub - Total for A 60,491.20
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 60,491.20
D. Output (unit/hr) = 4.00
E. Direct Unit Cost (C ÷ D) 15,122.80
F. Materials
-
a. Cement bag 184 280.00 51,520.00
b. Sand m3 16 1,000.00 16,000.00
c. CHB Non Load Bearing (100mm thick) pc 4400 15.00 66,000.00
d. Reinforcinfg Steel kg 932.21 53.00 49,407.13
e. Ga. 16 GI Tie Wire kg 19 90.00 1,710.00
f. Louver Blocks (Decorative/Ventilation) pc 16 45.00 720.00
-
-
-
-
-
-
-
Sub - Total for F 185,357.13
G. Direct Cost (A + B + F) 245,848.33
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 36,877.25
I. Contractor's Profit (CP) 10.000% of G 24,584.83
J. Value Added Tax (VAT) 5.000% of (G + H + I) 15,365.52
K. Total Estimated Cost (G + H + I + J) 322,675.93
L, Total Unit Cost 916.69
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 112 69.50 7,784.00
b. Skilled Worker 6 112 50.65 34,036.80
c. Unskilled Worker 8 112 39.25 35,168.00
-
-
-
-
Sub - Total for A 76,988.80
B. Equipment
-
Welding Machine 1 112 62.00 6,944.00
Minor Tools, 10% of Labor 7,698.88
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B 14,642.88
C. Total (A + B) 91,631.68
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 91,631.68
F. Materials
-
a. 2" x 3" C-Purlins, 1.5mm length 98 750.00 73,500.00
b. 2" x 6" Channel Section, 2.0mm length 24 1,600.00 38,400.00
c. 1" x 1" x 3/16" Angle Bar (Metal Fascia) length 50 550.00 27,500.00
d. Ø10mm Sag Rod w/ Std. Nuts and Washers set 168 130.00 21,840.00
e. Welding Rod box 5 500.00 2,500.00
f. Window Grilles (10mm Square Bar) m2 30.72 1,900.00 58,368.00
24-span x 0.80 x 1.60m, applied with anti-rust paint -
and black enamel finish -
-
-
-
-
-
Sub - Total for F 222,108.00
G. Direct Cost (E + F) 313,739.68
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 47,060.95
I. Contractor's Profit (CP) 10.000% of G 31,373.97
J. Value Added Tax (VAT) 5.000% of (G + H + I) 19,608.73
K. Total Estimated Cost (G + H + I + J) 411,783.33
L, Total Unit Cost 411,783.33
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 1100(10) Conduits, Boxes & Fittings
Unit of Measurement : l.s.
Quantity : 1.00
Output per hour : 1.00
A. Labor
-
a. Construction Foreman 1 32 69.50 2,224.00
b. Skilled Worker 6 32 50.65 9,724.80
c. Unskilled Worker 8 32 39.25 10,048.00
-
-
-
-
Sub - Total for A 21,996.80
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 21,996.80
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 21,996.80
F. Materials
-
a. Junction Box, 4" x 4" PVC pc 16 110.00 1,760.00
b. Utility Box, 2" x 4" PVC pc 16 45.00 720.00
c. Flexible Hose, Ø1/2" roll 3 1,000.00 3,000.00
d. Service Entrance Cap pc 1 50.00 50.00
e. Electrical PVC Elbow Ø1/2" pc 2 50.00 100.00
-
-
-
-
-
-
-
-
Sub - Total for F 5,630.00
G. Direct Cost (E + F) 27,626.80
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 4,144.02
I. Contractor's Profit (CP) 10.000% of G 2,762.68
J. Value Added Tax (VAT) 5.000% of (G + H + I) 1,726.68
K. Total Estimated Cost (G + H + I + J) 36,260.18
L, Total Unit Cost 36,260.18
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 1101(33) Wires and Wiring Devices
Unit of Measurement : l.s.
Quantity : 1.00
Output per hour : 1.00
A. Labor
-
a. Construction Foreman 1 32 69.50 2,224.00
b. Skilled Worker 6 32 50.65 9,724.80
c. Unskilled Worker 8 32 39.25 10,048.00
-
-
-
-
Sub - Total for A 21,996.80
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 21,996.80
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 21,996.80
F. Materials
-
THHN Wire, 8mm2 m 10 125.00 1,250.00
THHN Wire, 3.5mm2 box 2 6,100.00 12,200.00
THHN Wire, 2.0mm2 box 3 3,900.00 11,700.00
Wall Switch 3-Gang, Flush-Mounted pc 4 350.00 1,400.00
Conv. Outlet 2-Gang, Flush-Mounted pc 8 270.00 2,160.00
Electrical Tape (Big) roll 5 85.00 425.00
-
-
-
-
-
-
-
Sub - Total for F 29,135.00
G. Direct Cost (E + F) 51,131.80
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 7,669.77
I. Contractor's Profit (CP) 10.000% of G 5,113.18
J. Value Added Tax (VAT) 5.000% of (G + H + I) 3,195.74
K. Total Estimated Cost (G + H + I + J) 67,110.49
L, Total Unit Cost 67,110.49
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 32 69.50 2,224.00
b. Skilled Worker 6 32 50.65 9,724.80
c. Unskilled Worker 8 32 39.25 10,048.00
-
-
-
-
Sub - Total for A 21,996.80
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 21,996.80
D. Output (unit/hr) = 1.00
E. Direct Unit Cost (C ÷ D) 21,996.80
F. Materials
-
Panel Board, 6 Branches pc 1 1,100.00 1,100.00
Circuit Breaker 15A (Plug-in Type) pc 1 300.00 300.00
Circuit Breaker 20A (Plug-in Type) pc 3 330.00 990.00
Circuit Breaker 40A (Plug-in Type) pc 1 375.00 375.00
-
-
-
-
-
-
-
-
-
Sub - Total for F 2,765.00
G. Direct Cost (E + F) 24,761.80
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 3,714.27
I. Contractor's Profit (CP) 10.000% of G 2,476.18
J. Value Added Tax (VAT) 5.000% of (G + H + I) 1,547.61
K. Total Estimated Cost (G + H + I + J) 32,499.86
L, Total Unit Cost 32,499.86
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 16 69.50 1,112.00
b. Skilled Worker 6 16 50.65 4,862.40
c. Unskilled Worker 8 16 39.25 5,024.00
-
-
-
-
Sub - Total for A 10,998.40
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 10,998.40
D. Output per hour = 1.00000 cu.m.
E. Direct Unit Cost (C ÷ D) 10,998.40
F. Materials
-
LED Bulb, 15 Watts pc 4 150.00 600.00
LED Tubular Type, 90 cm, 15 Watts pc 16 480.00 7,680.00
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F 8,280.00
G. Direct Cost (E + F) 19,278.40
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 2,891.76
I. Contractor's Profit (CP) 10.000% of G 1,927.84
J. Value Added Tax (VAT) 5.000% of (G + H + I) 1,204.90
K. Total Estimated Cost (G + H + I + J) 25,302.90
L, Total Unit Cost 25,302.90
DETAILED UNIT PRICE ANALYSIS (DUPA)
A. Labor
-
a. Construction Foreman 1 16 69.50 1,112.00
b. Skilled Worker 6 16 50.65 4,862.40
c. Unskilled Worker 8 16 39.25 5,024.00
-
-
-
-
Sub - Total for A 10,998.40
B. Equipment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for B -
C. Total (A + B) 10,998.40
D. Output per hour = 1.00000 cu.m.
E. Direct Unit Cost (C ÷ D) 10,998.40
F. Materials
-
Properller-Type Ceiling Fan set 4 1,750.00 7,000.00
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F 7,000.00
G. Direct Cost (E + F) 17,998.40
H. Overhead, Contingencies & Miscellaneous (OCM) 15.000% of G 2,699.76
I. Contractor's Profit (CP) 10.000% of G 1,799.84
J. Value Added Tax (VAT) 5.000% of (G + H + I) 1,124.90
K. Total Estimated Cost (G + H + I + J) 23,622.90
L, Total Unit Cost 5,905.73
Republic of the Philippines
Province of Zamboanga del Sur
Municipality of Lake Wood
A.1.1(3) Construction of Field Office for the Engineer 1.00 l.s. 16,708.00 1,670.80 58,275.21 76,654.01 25.0% 11,498.10 7,665.40 19,163.50 4,790.88 23,954.38 100,608.39 100,608.39
B.5 Project Billboard / Signboard 1.00 each 637.60 5,530.00 6,167.60 25.0% 925.14 616.76 1,541.90 385.48 1,927.38 8,094.98 8,094.98
B.7(2) Occupational Safety and Health Program 1.00 l.s. 99,028.80 110,000.00 209,028.80 25.0% 31,354.32 20,902.88 52,257.20 13,064.30 65,321.50 274,350.30 274,350.30
B.9 Mobilization / Demobilization 1.00 l.s. 30,000.00 30,000.00 25.0% 4,500.00 3,000.00 7,500.00 1,875.00 9,375.00 39,375.00 39,375.00
800(2) Clearing and Grubbing 1.00 l.s. 20,979.20 43,744.00 64,723.20 25.0% 9,708.48 6,472.32 16,180.80 4,045.20 20,226.00 84,949.20 84,949.20
801(1) Removal of Structures and Obstruction 1.00 l.s. 26,224.00 131,022.40 157,246.40 25.0% 23,586.96 15,724.64 39,311.60 9,827.90 49,139.50 206,385.90 206,385.90
803(1)a Structure Excavation (Common Soil) 49.80 m3 29,724.00 29,724.00 25.0% 4,458.60 2,972.40 7,431.00 1,857.75 9,288.75 39,012.75 783.39
804(1)a Embankment from Structure Excavation 34.86 m3 14,066.40 14,066.40 25.0% 2,109.96 1,406.64 3,516.60 879.15 4,395.75 18,462.15 529.61
900(1)a1 Structural Concrete Class A 82.00 m3 65,990.40 30,804.48 349,820.00 446,614.88 25.0% 66,992.23 44,661.49 111,653.72 27,913.43 139,567.15 586,182.03 7,148.56
902(1)a Reinforcing Steel (Deformed) 2071.54 kg 35,744.80 33,279.48 125,091.20 194,115.48 25.0% 29,117.32 19,411.55 48,528.87 12,132.22 60,661.09 254,776.57 122.99
903(1) Formworks and Falseworks 1.00 l.s. 83,040.00 185,550.00 268,590.00 25.0% 40,288.50 26,859.00 67,147.50 16,786.88 83,934.38 352,524.38 352,524.38
1003 Carpentry and Joinery Works 380.00 sq.m. 49,824.00 4,982.40 190,150.00 244,956.40 25.0% 36,743.46 24,495.64 61,239.10 15,309.78 76,548.88 321,505.28 846.07
1009(1) Jalousie Windows 50.40 m2 21,996.80 60,000.00 81,996.80 25.0% 12,299.52 8,199.68 20,499.20 5,124.80 25,624.00 107,620.80 2,135.33
1010(2)b Doors (Wood Panel) 16.80 m2 10,998.40 64,000.00 74,998.40 25.0% 11,249.76 7,499.84 18,749.60 4,687.40 23,437.00 98,435.40 5,859.25
1014(1)a2 Pre-Painted Metal Sheets 380.00 m2 33,216.00 216,959.98 250,175.98 25.0% 37,526.40 25,017.60 62,543.99 15,636.00 78,179.99 328,355.97 864.09
1032(1) Painting Works 625.48 m2 42,039.00 112,315.00 154,354.00 25.0% 23,153.10 15,435.40 38,588.50 9,647.13 48,235.63 202,589.63 323.89
1046(2)a1 CHB Non Load Bearing (Including Reinforcing Steel) 352.00 m2 60,491.20 185,357.13 245,848.33 25.0% 36,877.25 24,584.83 61,462.08 15,365.52 76,827.60 322,675.93 916.69
1047(8) Structural Steel, Roof Framing 1.00 l.s. 76,988.80 14,642.88 222,108.00 313,739.68 25.0% 47,060.95 31,373.97 78,434.92 19,608.73 98,043.65 411,783.33 411,783.33
1100(10) Conduits, Boxes & Fittings 1.00 l.s. 5,630.00 5,630.00 25.0% 844.50 563.00 1,407.50 351.88 1,759.38 7,389.38 7,389.38
1101(33) Wires and Wiring Devices 1.00 l.s. 21,996.80 29,135.00 51,131.80 25.0% 7,669.77 5,113.18 12,782.95 3,195.74 15,978.69 67,110.49 67,110.49
1102(1) Panelboard with Main and Branch Breakers 1.00 l.s. 21,996.80 2,765.00 24,761.80 25.0% 3,714.27 2,476.18 6,190.45 1,547.61 7,738.06 32,499.86 32,499.86
1103(1) Lighting Fixtures and Lamps 1.00 l.s. 10,998.40 8,280.00 19,278.40 25.0% 2,891.76 1,927.84 4,819.60 1,204.90 6,024.50 25,302.90 25,302.90
1200(4)b Propeller Ceiling Fan 4.00 set 10,998.40 7,000.00 17,998.40 25.0% 2,699.76 1,799.84 4,499.60 1,124.90 5,624.50 23,622.90 5,905.73
2,981,800.76 745,450.19 3,913,613.49
EQUIPMENT OUTPUT
OUTPUT
ITEM DESCRIPTION EQUIPMENT
Min. Max PER DAY PER HOUR
Clearing and
100 Bulldozer 3,200 4,000 sq.m./day 500 sq.m./hour
Grubbing
Excavation Bulldozer 200 cu.m./day 25 cu.m./hour
102
Compaction Road Roller 240 320 cu.m./day 40 cu.m./hour
Embankment Payloader 240 320 cu.m./day 40 cu.m./hour
104 Compaction Road Roller 240 320 cu.m./day 40 cu.m./hour
Quarrying Bulldozer 400 cu.m./day 50 cu.m./hour
Sub-grade Grader 2,400 sq.m./day 300 sq.m./hour
105 Preparation Road Roller 1,600 sq.m./day 200 sq.m./hour
Compaction Road Roller 240 320 cu.m./day 40 cu.m./hour
Grader 2,400 sq.m./day 300 sq.m./hour
200 Agg. Sub-Base
Road Roller 240 320 cu.m./day 40 cu.m./hour
201 Course
Water Truck 8,000 sq.m./day 1,000 sq.m./hour