ITEM NO.

DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

GENERAL CONSTRUCTION REQUIREMENTS

B.5 Project Billboard/Signboard 1.00 ea. 6,528.51 6,528.51

B.9 Mobilization/Demobilization 1.00 l.s. 60,899.83 60,899.83

Recognition Plate/Project
B.16 1.00 l.s. 39,251.97 39,251.97
Marker
CONSTRUCTION OF RPS WAREHOUSE
Structure Excavation (Common
803(1)a 118.60 cu.m. 1,983.21 235,199.09
Soil)

902(1)a Reinforcing Steel (Deformed) 13,240.34 kg. 103.05 1,364,434.20

903(1) Formworks and Falseworks 1.00 l.s. 66,360.59 66,360.59

900 Reinforced Concrete 247.70 cu.m. 5,152.87 1,276,345.37

1046 Masonry Works 265.79 sq.m. 1,181.31 313,983.86

804(1)b Embankment (From Borrow) 1,219.27 cu.m. 692.16 843,931.96

1047(1) Structural Steel 1.00 l.s. 8,758,429.41 8,758,429.41

1032(1)c Painting Works (Steel) 3,623.81 sq.m. 75.01 271,831.94

1032(1)a Painting Works (Concrete) 185.00 sq.m. 267.44 49,476.15

1014(1)b2 Prepainted Metal Sheets 3,164.99 sq.m. 688.13 2,177,924.63

Fabricated Metal Roofing

1013 1.00 l.s. 301,364.31 301,364.31
Accessories
 Fabricated Metal Roofing
1013 1.00 l.s. 301,364.31 301,364.31
Accessories

Aluminum Glass Window

1008(1)c 50.40 sq.m. 5,600.00 282,240.00
(Awning Type)

1011(2) Roll-up Door 1.00 l.s. 1,499,400.00 1,499,400.00

TOTAL 17,547,601.82

% WT
ACCOMPLISHMED

CASH FLOW
% WT
5CD 5CD 5CD 5CD 5CD 5CD

P 0.001% 0.001% 0.001% 0.001% 0.001% 0.001%

0.037%
A
P 0.174%
0.35%
A
P
0.22%
A

P 0.27% 0.27% 0.27% 0.27% 0.27%

1.34%
A
P
7.78%
A
P
0.38%
A
P
7.27%
A
P
1.79%
A
P
4.81%
A
P
49.91%
A
P
1.55%
A
P
0.28%
A
P
12.41%
A
P
1.72%
 1.72%
A
P
1.61%
A
P
8.54%
A
100.00%

MONTHLY 0.174% 0.269% 0.269% 0.269% 0.269% 0.269%

COMMULATIVE 0.17% 0.44% 0.71% 0.98% 1.25% 1.52%

MONTHLY 30,585.93 47,175.83 47,175.83 47,175.83 47,175.83 47,175.83

COMMULATIVE 30,585.93 77,761.75 124,937.58 172,113.41 219,289.24 266,465.07
 5CD 5CD 5CD 5CD 5CD 5CD 5CD 5CD

0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001%

0.27%
0.269% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001%
1.52% 1.52% 1.52% 1.52% 1.52% 1.52% 1.52% 1.52%

47,175.83 136.01 136.01 136.01 136.01 136.01 136.01 136.01

266,465.07 266,601.08 266,737.09 266,873.10 267,009.11 267,145.12 267,281.13 267,417.14
 BAR CHART/S-CURVE/CASH F

Construction of Ware
Sitio

5CD 5CD 5CD 5CD 5CD 5CD 5CD 5CD

0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001%

0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001%
1.52% 1.52% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53%

136.01 136.01 136.01 136.01 136.01 136.01 136.01 136.01

267,417.14 267,553.15 267,689.16 267,825.17 267,961.18 268,097.20 268,233.21 268,369.22
CHART/S-CURVE/CASH FLOW/MANPOWER DEPLOYMENT UTILIZATION/EQUIPMENT UTILIZATION

Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato

CY 2023 REGULAR INFRA

240 CALENDAR DAYS
5CD 5CD 5CD 5CD 5CD 5CD 5CD

0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001%

0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001%
1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53%

136.01 136.01 136.01 136.01 136.01 136.01 136.01

268,369.22 268,505.23 268,641.24 268,777.25 268,913.26 269,049.27 269,185.28
 5CD 5CD 5CD 5CD 5CD 5CD 5CD

0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001%

0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001%
1.53% 1.54% 1.54% 1.54% 1.54% 1.54% 1.54%

136.01 136.01 136.01 136.01 136.01 136.01 136.01

269,321.29 269,457.30 269,593.31 269,729.32 269,865.33 270,001.35 270,137.36
 5CD 5CD 5CD 5CD 5CD 5CD 5CD 5CD

0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001%

3.10% 3.10%
0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 3.104% 3.104%
1.54% 1.54% 1.54% 1.54% 1.54% 1.54% 4.65% 7.75%

136.01 136.01 136.01 136.01 136.01 136.01 544,617.17 544,617.17

270,137.36 270,273.37 270,409.38 270,545.39 270,681.40 270,817.41 815,434.58 1,360,051.74
 5CD 5CD 5CD 5CD 5CD 5CD 5CD 5CD

0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001% 0.001%

3.10% 3.10% 3.10%

1.72%
 0.54% 0.54% 0.54%

1.42% 1.42% 1.42% 1.42% 1.42%

3.104% 3.104% 4.821% 1.961% 1.961% 1.961% 1.425% 1.425%

7.75% 10.85% 15.68% 17.64% 19.60% 21.56% 22.98% 24.41%

544,617.17 544,617.17 845,981.47 344,116.01 344,116.01 344,116.01 250,036.01 250,036.01

1,360,051.74 1,904,668.91 2,750,650.38 3,094,766.39 3,438,882.40 3,782,998.41 4,033,034.43 4,283,070.44
 TOTAL %
DURATION PRO RATE
WT
5CD 5CD

0.001% 0.001% 0.037% 240 0.00%

0.174% 0.35% 10 0.03%

0.22% 0.22% 1 0.22%

1.34% 25 0.05%

0.00% 20 0.39%

0.00% 7 0.05%

0.00% 28 0.26%

0.00% 20 0.09%

0.00% 15 0.32%

0.00% 90 0.55%

0.00% 25 0.06%

0.00% 5 0.06%

12.41% 20 0.62%

1.72% 5 0.34%
 1.61% 15 0.11%

1.42% 1.42% 8.54% 30 0.28%

1.425% 1.822%
24.41% 26.23%

250,036.01 319,737.90
4,283,070.44 4,602,808.34
 Republic of the Philippines
Province of South Cotabato
OFFICE OF THE PROVINCIAL AGRICULTURE
Koronadal City

PROGRAM OF WORK/BUDGET COST

Project: Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location: Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato

Estimated Project Cost: ₱20,000,000.00 Classification: Vertical Work

Source of Fund: 20% - 2024 LDF Total Project Duration: 240 CD
Mode of Implementation: By Contract

Equipment Technical Personnel

Description of Works to be Done % of Total
Description Required Description Required
A: General Construction Requirements 0.79% Welding Machine 1 Civil Engineer 1
B: Earthworks 5.42% Cut-Off Machine 1 Foremen 1
C: Structural Concrete Works 13.58% 1-Bagger Concrete Mixer 1 Carpenter 1
D: Masonry Works 1.58% Concrete Vibrator 1 Welder 2
E: Structural Steel Works 43.95% Plate Compactor 1 Painter 2
F: Tin Works 12.44% Bar Cutter 1 Electrician 1
G: Painting Works 1.61% Bar Bender 1 Labor 15
H: Doors, Windows & Ventilators 9.02%
I: Electrical Works 11.62%
Total 100.00%
Direct Cost Total Cost (DC+IDC)
Item no. Description Unit QTY Total Est. Cost
Unit Cost Total Total Unit Cost (DC+IDC)
GENERAL CONSTRUCTION REQUIREMENTS
B.3 Permits and Clearances l.s. 1.00 50,000.00 50,000.00 50,000.00 50,000.00
B.5 Project Billboard/Signboard ea. 1.00 5,181.36 5,181.36 6,528.51 6,528.51
B.9 Mobilization/Demobilization l.s. 1.00 60,899.83 60,899.83 60,899.83 60,899.83
B.16 Recognition Plate/Project Marker l.s. 1.00 31,152.36 31,152.36 39,251.97 39,251.97
CONSTRUCTION OF RPS WAREHOUSE

803(1)a Structure Excavation (Common Soil) cu.m. 118.60 1,573.98 186,665.94 1,983.21 235,199.09

804(1)b Embankment (From Borrow) cu.m. 1219.27 549.33 669,787.27 692.16 843,931.96
902(1)a Reinforcing Steel (Deformed) kg. 13240.34 81.79 1,082,884.29 103.05 1,364,434.20
900 Reinforced Concrete cu.m. 247.70 4,089.58 1,012,972.51 5,152.87 1,276,345.37
903(1) Formworks and Falseworks l.s. 1.00 52,667.14 52,667.14 66,360.59 66,360.59
1046 Masonry Works sq.m. 265.79 937.55 249,193.54 1,181.31 313,983.86
1047(1) Structural Steel l.s. 1.00 6,951,134.45 6,951,134.45 8,758,429.41 8,758,429.41
1032(1)a Painting Works (Concrete) sq.m. 185.00 212.25 39,266.78 267.44 49,476.15
1032(1)c Painting Works (Steel) sq.m. 3623.81 59.53 215,739.64 75.01 271,831.94
1014(1)b2 Prepainted Metal Sheets sq.m. 3164.99 546.14 1,728,511.61 688.13 2,177,924.63

1013 Fabricated Metal Roofing Accessories l.s. 1.00 239,178.02 239,178.02 301,364.31 301,364.31

Aluminum Glass Window (Awning

1008(1)c Type) sq.m. 50.40 4,444.44 224,000.00 5,600.00 282,240.00

1010(2)b Wooden Panel Door sq.m. 4.60 2,611.18 12,000.00 3,290.09 15,120.00
1011(2) Roll-up Door l.s. 1.00 1,190,000.00 1,190,000.00 1,499,400.00 1,499,400.00
1100 Electrical Works l.s. 1.00 1,837,446.11 1,837,446.11 2,315,182.10 2,315,182.10
Total 15,838,680.86 19,927,903.92
Breakdown of Estimated Project Cost
A. TOTAL DIRECT COST 15,838,680.86
B. TOTAL INDIRECT COST 4,089,223.07
TOTAL APPROVED BUDGET FOR CONTRACT 19,927,903.92
BIDS AND AWARD COMMITTEE (BAC) 72,096.08
C. TOTAL PROJECT COST 20,000,000.00

PREPARED BY: CHECKED BY: SUBMITTED BY:

RALPH JANN D. DELALAMON, CE GRETCHEL P. GABRIEL, ABE JOAN M. BATOBALANI, ABE, MAST
Engineer II/AEIS Agriculturist II/Chief, AEIS Supervising Agriculturist/Chief, ARSS Division

RECOMMENDING APPROVAL: APPROVED BY:

LLOYD M. ESPARAGOSA, CE, GE RAUL D. TEVES, DVM REYNALDO S. TAMAYO, JR.

Provincial Engineer Provincial Agriculturist Provincial Governor
 APPROVED BUDGET FOR THE CONTRACT
Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato

MARK-UP IN TOTAL TOTAL

ESTIMATED PERCENT TOTAL MARK-UP VAT INDIRECT COST ESTIMATED UNIT COST
ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT COST COST
DIRECT COST
OCM PROFIT (7)+(8) (6)*(9) 5%[(6)+(10)] (10)+(11) (6)+(12) (13)/(3)
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13) (14)
GENERAL CONSTRUCTION REQUIREMENTS
B.3 Permits and Clearances 1.00 l.s. 50,000.00 50,000.00 50,000.00 50,000.00
B.5 Project Billboard/Signboard 1.00 ea. 5,181.36 5,181.36 12% 8% 20% 1,036.27 310.88 1,347.15 6,528.51 6,528.51
B.9 Mobilization/Demobilization 1.00 l.s. 60,899.83 60,899.83 60,899.83 60,899.83
B.16 Recognition Plate/Project Marker 1.00 l.s. 31,152.36 31,152.36 12% 8% 20% 6,230.47 1,869.14 8,099.61 39,251.97 39,251.97
CONSTRUCTION OF RPS WAREHOUSE
803(1)a Structure Excavation (Common Soil) 118.60 cu.m. 1,573.98 186,665.94 12% 8% 20% 37,333.19 11,199.96 48,533.15 235,199.09 1,983.21
804(1)b Embankment (From Borrow) 1,219.27 cu.m. 549.33 669,787.27 12% 8% 20% 133,957.45 40,187.24 174,144.69 843,931.96 692.16
902(1)a Reinforcing Steel (Deformed) 13,240.34 kg. 81.79 1,082,884.29 12% 8% 20% 216,576.86 64,973.06 281,549.92 1,364,434.20 103.05
900 Reinforced Concrete 247.70 cu.m. 4,089.58 1,012,972.51 12% 8% 20% 202,594.50 60,778.35 263,372.85 1,276,345.37 5,152.87
903(1) Formworks and Falseworks 1.00 l.s. 52,667.14 52,667.14 12% 8% 20% 10,533.43 3,160.03 13,693.46 66,360.59 66,360.59
1046 Masonry Works 265.79 sq.m. 937.55 249,193.54 12% 8% 20% 49,838.71 14,951.61 64,790.32 313,983.86 1,181.31
1047(1) Structural Steel 1.00 l.s. 6,951,134.45 6,951,134.45 12% 8% 20% 1,390,226.89 417,068.07 1,807,294.96 8,758,429.41 8,758,429.41
1032(1)a Painting Works (Concrete) 185.00 sq.m. 212.25 39,266.78 12% 8% 20% 7,853.36 2,356.01 10,209.36 49,476.15 267.44
1032(1)c Painting Works (Steel) 3,623.81 sq.m. 59.53 215,739.64 12% 8% 20% 43,147.93 12,944.38 56,092.31 271,831.94 75.01
1014(1)b2 Prepainted Metal Sheets 3,164.99 sq.m. 546.14 1,728,511.61 12% 8% 20% 345,702.32 103,710.70 449,413.02 2,177,924.63 688.13
1013 Fabricated Metal Roofing Accessories 1.00 l.s. 239,178.02 239,178.02 12% 8% 20% 47,835.60 14,350.68 62,186.29 301,364.31 301,364.31

1008(1)c Aluminum Glass Window (Awning Type) 50.40 sq.m. 4,444.44 224,000.00 12% 8% 20% 44,800.00 13,440.00 58,240.00 282,240.00 5,600.00

1010(2)b Wooden Panel Door 4.60 sq.m. 2,611.18 12,000.00 12% 8% 20% 2,400.00 720.00 3,120.00 15,120.00 3,290.09
1011(2) Roll-up Door 1.00 l.s. 1,190,000.00 1,190,000.00 12% 8% 20% 238,000.00 71,400.00 309,400.00 1,499,400.00 1,499,400.00
1100 Electrical Works 1.00 l.s. 1,837,446.11 1,837,446.11 12% 8% 20% 367,489.22 110,246.77 477,735.99 2,315,182.10 2,315,182.10

TOTAL PROJECT COST 15,838,680.86 3,145,556.21 943,666.86 4,089,223.07 19,927,903.92

PREPARED BY: CHECKED BY: SUBMITTED BY:

RALPH JANN D. DELALAMON, CE GRETCHEL P. GABRIEL, ABE JOAN M. BATOBALANI, ABE, MAST
Engineer II/AEIS Agriculturist II/Chief, AEIS Supervising Agriculturist/Chief, ARSS Division

RECOMMENDING APPROVAL: APPROVED BY:

LLOYD M. ESPARAGOSA, CE, GE RAUL D. TEVES, DVM REYNALDO S. TAMAYO, JR.

Provincial Engineer Provincial Agriculturist Provincial Governor
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : B.3 Permits and Clearances
Quantity : 1.00
Unit of Measurement : l.s.
Output per Hour : 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
Labor

a. Construction Foreman -
A.
b. Skilled Laborer -
c. Unskilled Laborer -

Sub - Total for A -

Description No. of Units No. of Hours Hourly Rate Amount
Equipment

B.
a. Minor Tools (10% of Labor) -

Sub - Total for B -

C. Total (A+B) -
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount
Materials

F.
a. Permits and Clearances l.s. 1.00 50,000.00 50,000.00

Sub - Total for F 50,000.00

G. Direct Unit Cost (E + F) 50,000.00
H. Overhead, Contigencies & Miscellaneous (OCM) of G -
I. Contractor's Profit of G -
J. Value Added Tax (VAT) of (G + H + I) -
K. Total Unit Cost G+H+I+J 50,000.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : B.5 Project Billboard/Signboard
Quantity : 1.00
Unit of Measurement : ea.
Output per Hour : 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
Labor

a. Construction Foreman 1 1.00 100.60 100.60

A.
b. Skilled Laborer 1 1.00 72.71 72.71
c. Unskilled Laborer 1 1.00 56.11 56.11

Sub - Total for A 229.42

Description No. of Units No. of Hours Hourly Rate Amount
Equipment

B.
a. Minor Tools (10% of Labor) 22.94

Sub - Total for B 22.94

C. Total (A+B) 252.36
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 252.36
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Project Billboard (8' x 8' Tarpaulin Fully Furnished) [Link]. 64.00 50.00 3,200.00
F. b. 8 pcs. - Lumber, Coco, 2" x 2" x 12' [Link]. 32.00 25.00 800.00
c. Plywood, Marine, 5mm x 4' x 8' pc. 2.00 425.00 850.00
d. Assorted CWN, (1kg/[Link]. of lumber) kg. 1.00 79.00 79.00

Sub - Total for F 4,929.00

G. Direct Unit Cost (E + F) 5,181.36
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 621.76
I. Contractor's Profit 8% of G 414.51
J. Value Added Tax (VAT) 5% of (G + H + I) 310.88
K. Total Unit Cost G+H+I+J 6,528.51
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : B.9 Mobilization/Demobilization
Quantity : 1.00
Unit of Measurement : l.s.
Output per Hour : 1.00
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 1 10.00 804.78 8,047.81

A.
b. Skilled Laborer 1 10.00 581.68 5,816.78
c. Unskilled Laborer 5 10.00 448.89 22,444.48

Sub - Total for A 36,309.06

Description No. of Units No. of Days Daily Rate Amount
Equipment

a. One-Bagger Concrete Mixer 1 10 1,365.99 13,659.86

B.
b. Concrete Vibrator 1 10 730.00 7,300.00
c. Minor Tools (10% of Labor) 3,630.91

Sub - Total for B 24,590.77

C. Total (A+B) 60,899.83
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 60,899.83
Name and Specification Unit Quantity Unit Cost Amount
Materials
F.

Sub - Total for F -

G. Direct Unit Cost (E + F) 60,899.83
H. Overhead, Contigencies & Miscellaneous (OCM) of G -
I. Contractor's Profit of G -
J. Value Added Tax (VAT) of (G + H + I) -
K. Total Unit Cost G+H+I+J 60,899.83
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : B.16 Recognition Plate/Project Marker
Quantity : 1.00
Unit of Measurement : l.s.
Output per Hour : 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
Labor

a. Construction Foreman 1 1.00 100.60 100.60

A.
b. Skilled Laborer 1 1.00 72.71 72.71
c. Unskilled Laborer 1 1.00 56.11 56.11

Sub - Total for A 229.42

Description No. of Units No. of Hours Hourly Rate Amount
Equipment

B.
a. Minor Tools (10% of Labor) 22.94

Sub - Total for B 22.94

C. Total (A+B) 252.36
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 252.36
Name and Specification Unit Quantity Unit Cost Amount
Materials

F. a. 30cm x 45cm Bronze Plate with Engraved Printing (fully pc. 1.00 30,000.00 30,000.00
furnished) as per approved specifications and details
b. Consumables (3% of Material Cost) 900.00

Sub - Total for F 30,900.00

G. Direct Unit Cost (E + F) 31,152.36
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 3,738.28
I. Contractor's Profit 8% of G 2,492.19
J. Value Added Tax (VAT) 5% of (G + H + I) 1,869.14
K. Total Unit Cost G+H+I+J 39,251.97
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 803(1)a Structure Excavation (Common Soil)
Quantity : 118.60
Unit of Measurement : cu.m.
Output per Hour : 1.00
Designation No. of Person No. of Days Daily Rate Amount
Labor

A. a. Construction Foreman 1 10.00 804.78 8,047.81

b. Unskilled Laborer 3 10.00 448.89 13,466.69

Sub - Total for A 21,514.49

Description No. of Units No. of Days Daily Rate Amount
Equipment

a. Backhoe (0.80 m³) 1 10.00 7,300.00 73,000.00

B.
b. Dump Truck 2 10.00 4,500.00 90,000.00
c. Minor Tools (10% of Labor) 2,151.45

Sub - Total for B 165,151.45

C. Total (A+B) 186,665.94
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 186,665.94
Name and Specification Unit Quantity Unit Cost Amount
Materials
F.

Sub - Total for F -

G. Direct Unit Cost (E + F) 186,665.94
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 22,399.91
I. Contractor's Profit 8% of G 14,933.28
J. Value Added Tax (VAT) 5% of (G + H + I) 11,199.96
K. Total Unit Cost G+H+I+J 235,199.09
 h w l # volume
f1 1.5 1.5 1.5 28 94.5
f2 1.5 1 1 3 4.5
ftb 0.3 0.2 4.5 28 7.56
0.3 0.2 4.7 4 1.128
0.3 0.2 4.6 2 0.552
wf 0.25 0.4 103.55 1 10.355

118.595
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 804(1)b Embankment (From Borrow)
Quantity : 1219.27
Unit of Measurement : cu.m.
Output per Hour : 1.00
Designation No. of Person No. of Days Daily Rate Amount
Labor

A. a. Construction Foreman 1 15.00 804.78 12,071.71

b. Unskilled Laborer 5 15.00 448.89 33,666.72

Sub - Total for A 45,738.43

Description No. of Units No. of Days Daily Rate Amount
Equipment

B. a. Plate Compactor (5 Hp) 1 10.00 984.00 9,840.00

c. Minor Tools (10% of Labor) 4,573.84

Sub - Total for B 14,413.84

C. Total (A+B) 60,152.27
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 60,152.27
Name and Specification Unit Quantity Unit Cost Amount
Materials

F. a. Embankment Materials m³ 1,524.09 400.00 609,635.00

(with 25% Shrinkage Factor)

Sub - Total for F 609,635.00

G. Direct Unit Cost (E + F) 669,787.27
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 80,374.47
I. Contractor's Profit 8% of G 53,582.98
J. Value Added Tax (VAT) 5% of (G + H + I) 40,187.24
K. Total Unit Cost G+H+I+J 843,931.96
 l w h #
total volume 20.5 50.5 1 1 1035.25
footing1 excavation 1.5 1.5 1.5 28 94.5
footing2 excavation 1 1 1.5 6 9
hallway 20 2 1 1 40
50.5 2 1 1 101
7 5 1 0.5 17.5
concrete1 footing -1.5 1.5 0.4 28 -25.2
concrete2 footing -1 1 0.3 3 -0.9
concrete1 column -0.5 0.5 2.1 28 -14.7
concrete2 column -0.5 0.5 2.2 28 -15.4
ftb -4.5 0.3 0.2 34 -9.18
CHB -4.5 0.1 1 28 -12.6
total volume 1219.27
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 902(1)a Reinforcing Steel (Deformed)
Quantity : 13240.34
Unit of Measurement : kg.
Output per Hour : 1.000
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 1 20.00 804.78 16,095.61

A.
b. Skilled Laborer 3 20.00 581.68 34,900.67
c. Unskilled Laborer 12 20.00 448.89 107,733.49

Sub - Total for A 158,729.77

Description No. of Units No. of Days Daily Rate Amount
Equipment

a. Bar Cutter 1 15.00 1,300.00 19,500.00

B.
b. Bar Bender 1 15.00 2,600.00 39,000.00
c. Minor Tools (10% of Labor) 15,872.98

Sub - Total for B 74,372.98

C. Total (A+B) 233,102.75
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 233,102.75
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar, G40 - 16mmø x 6m kg 5,913.43 60.00 354,806.06

b. Reinforcing Steel Bar, G40 - 12mmø x 6m kg 5,525.45 60.00 331,527.23
F.
b. Reinforcing Steel Bar, G40 - 10mmø x 6m kg 1,801.45 60.00 108,087.08
c. Tie Wire, #16 kg 198.61 75.00 14,895.38
d. Consumables (5% of Material Cost) 40,465.79

Sub - Total for F 849,781.54

G. Direct Unit Cost (E + F) 1,082,884.29
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 129,946.11
I. Contractor's Profit 8% of G 86,630.74
J. Value Added Tax (VAT) 5% of (G + H + I) 64,973.06
K. Total Unit Cost G+H+I+J 1,364,434.20
 length # of pieces# total
footing1 1.5 16 28 672
footing2 1 12 6 72
column1 4 12 28 1344
column2 3 8 6 144
ftb 5 4 28 560
1.75 2 28 98
2.7 1 28 75.6
5 4 4 80
1.72 2 4 13.76
2.82 1 4 11.28
5 4 2 40
1.68 2 2 6.72
276 1 2 552
7 4 2 56
2.35 2 2 9.4
3.96 1 2 7.92

total length 16mm 3742.68

total # of pieces 16mm 623.78
total weight 16mm 5913.434

ftb 5 2 34 340
7 2 2 28
slab 20.5 126.25 2588.125
50.5 51.25 2588.125
20.25 5.375 108.8438
2.15 176.875 380.2813
7 12.5 87.5
5 17.5 87.5

total length 12mm 6208.375

total # of pieces 12mm 1034.729
total weight 12mm 5525.454

column1 2 23 28 1288
column2 1.2 22 6 158.4
ftb 1 30 34 1020
1 47 2 94
wf 1 345.1667 1 345.1667

total length 10mm 2905.567

total # of pieces 10mm 484.2611
total weight 10mm 1801.451
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 900 Reinforced Concrete
Quantity : 247.70
Unit of Measurement : cu.m.
Output per Hour : 1.000
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 1 28.00 804.78 22,533.86

A.
b. Skilled Laborer 1 28.00 581.68 16,286.98
c. Unskilled Laborer 4 28.00 448.89 50,275.63

Sub - Total for A 89,096.47

Description No. of Units No. of Days Daily Rate Amount
Equipment

a. Concrete Vibrator 1 28.00 1,350.00 37,800.00

B.
b. One Bagger Mixer 1 28.00 1,250.00 35,000.00
c. Minor Tools (10% of Labor) 8,909.65

Sub - Total for B 81,709.65

C. Total (A+B) 170,806.11
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 170,806.11
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Cement, Portland bag 2,254.03 250.00 563,508.40

F.
b. Sand, Washed cu.m. 123.85 550.00 68,116.40
c. Gravel, Graded 20mmø - 25mmø cu.m. 247.70 850.00 210,541.60

Sub - Total for F 842,166.40

G. Direct Unit Cost (E + F) 1,012,972.51
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 121,556.70
I. Contractor's Profit 8% of G 81,037.80
J. Value Added Tax (VAT) 5% of (G + H + I) 60,778.35
K. Total Unit Cost G+H+I+J 1,276,345.37
 l w h #
footing1 1.5 1.5 0.4 28 25.2
column1 0.5 0.5 2.6 28 18.2
footing2 1 1 0.3 6 1.8
column2 0.3 0.3 1.7 6 0.918
ftb 4.5 0.2 0.3 28 7.56
4.6 0.2 0.3 2 0.552
4.7 0.2 0.3 4 1.128
6.6 0.2 0.3 2 0.792
slab 50.5 20.5 0.15 1 155.2875
10.3 6.9 0.1 1 7.107
50.5 2 0.15 1 15.15
20 2 0.15 1 6
column1 -0.5 0.5 0.15 28 -1.05
column2 -0.3 0.3 0.15 3 -0.0405
-0.3 0.3 0.1 3 -0.027
ftb -4.6 0.2 0.15 2 -0.276
-4.7 0.2 0.15 4 -0.564
-6.6 0.2 0.15 2 -0.396
wf 103.55 0.25 0.4 1 10.355
total 247.696

9.1 2254.034
0.5 123.848
1 247.696
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 903(1) Formworks and Falseworks
Quantity : 1.00
Unit of Measurement : l.s.
Output per Hour : 1.000
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 1 7.00 804.78 5,633.47

A.
b. Skilled Laborer 1 5.00 581.68 2,908.39
c. Unskilled Laborer 3 7.00 448.89 9,426.68

Sub - Total for A 17,968.53

Description No. of Units No. of Days Daily Rate Amount
Equipment

B.
a. Minor Tools (10% of Labor) 1,796.85

Sub - Total for B 1,796.85

C. Total (A+B) 19,765.39
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 19,765.39
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Plywood, Marine 5mm x 1.20m x 2.40m (3 uses) pc. 18.00 425.00 7,650.00
b. Lumber, Coco 2" x 2" x 12' (3 uses) [Link]. 600.00 25.00 15,000.00
F.
c. Lumber, Coco 2" x 3" x 12' (3 uses) [Link]. 300.00 25.00 7,500.00
d. CWN, Assorted kg. 15.00 79.00 1,185.00
e. Consumables (5% of Material Cost) 1,566.75

Sub - Total for F 32,901.75

G. Direct Unit Cost (E + F) 52,667.14
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 6,320.06
I. Contractor's Profit 8% of G 4,213.37
J. Value Added Tax (VAT) 5% of (G + H + I) 3,160.03
K. Total Unit Cost G+H+I+J 66,360.59
column 0.5 0.5 2.6 28 18.2

0.347 6.3154
7.19 130.858

0.21 3.822
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 1046 Masonry Works
Quantity : 265.79
Unit of Measurement : sq.m.
Output per Hour : 1.000
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 1 20.00 804.78 16,095.61

A.
b. Skilled Laborer 2 20.00 581.68 23,267.11
c. Unskilled Laborer 3 20.00 448.89 26,933.37

Sub - Total for A 66,296.10

Description No. of Units No. of Days Daily Rate Amount
Equipment

B. a. One Bagger Mixer 1 20.00 1,250.00 25,000.00

b. Minor Tools (10% of Labor) 6,629.61

Sub - Total for B 31,629.61

C. Total (A+B) 97,925.71
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 97,925.71
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. CHB, 100mm x 200mm x 400mm pc. 3,455.30 16.00 55,284.84

b. Cement, Portland bag 139.54 250.00 34,885.27
F.
c. Sand, Washed cu.m. 10.63 550.00 5,847.44
d. Reinforcing Steel Bar, G40 - 10mmø x 6m kg. 861.17 63.00 54,253.57
e. Tie Wire, #16 kg. 13.29 75.00 996.72

Sub - Total for F 151,267.83

G. Direct Unit Cost (E + F) 249,193.54
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 29,903.22
I. Contractor's Profit 8% of G 19,935.48
J. Value Added Tax (VAT) 5% of (G + H + I) 14,951.61
K. Total Unit Cost G+H+I+J 313,983.86
 l h # total
ftb 4.5 1 28 126
wf 103.55 1.35 1 139.7925
total 265.7925

13 3455.303
0.525 139.5411
0.04 10.6317
3.24 861.1677
0.05 13.28963
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 1047(1) Structural Steel
Quantity : 1.00
Unit of Measurement : l.s.
Output per Hour : 1.000
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 1 60.00 804.78 48,286.84

A.
b. Skilled Laborer 3 60.00 581.68 104,702.01
c. Unskilled Laborer 3 60.00 448.89 80,800.12

Sub - Total for A 233,788.97

Description No. of Units No. of Days Daily Rate Amount
Equipment

B. a. Welding Machine 1 60.00 1,000.00 60,000.00

b. Minor Tools (10% of Labor) 23,378.90

Sub - Total for B 83,378.90

C. Total (A+B) 317,167.86
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 317,167.86
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. I-Beam, W14x99 kg. 74,559.15 63.50 4,734,506.17

b. I-Beam, W8x15 kg. 11,382.90 63.50 722,814.04
c. Angle Bar, 6mm x 50mm x 50mm(Truss and Cleats) kg. 832.68 63.50 52,875.00
d. CEE Purlins, 1.5mm x 50mm x 75mm x 6m pc. 1,111.64 550.00 611,401.67
e. CEE Purlins, 1.5mm x 50mmx 100mm x 6m pc. 78.94 700.00 55,259.60
F. f. CEE Purlins, 1.5mm x 50mm x 150mm x 6m pc. 294.58 900.00 265,125.00
g. Round Bar, 16mmø x 6m (Cross Bracing) pc. 95.70 600.00 57,422.00
h. Round Bar 12mmø x 6m (Sag Rod) pc. 61.96 390.00 24,163.10
i. Turn Buckles, 16mmø pc. 168.00 150.00 25,200.00
j. Anchor Bolt, 16mmø x 300mm with Nuts and Washers pc. 248.00 150.00 37,200.00
k. Base Plate, 9mm x 450mm x 450mm pc. 28.00 1,500.00 42,000.00
l. Base Plate, 9mm x 250mm x 250mm pc. 6.00 1,000.00 6,000.00

Sub - Total for F 6,633,966.59

G. Direct Unit Cost (E + F) 6,951,134.45
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 834,136.13
I. Contractor's Profit 8% of G 556,090.76
J. Value Added Tax (VAT) 5% of (G + H + I) 417,068.07
K. Total Unit Cost G+H+I+J 8,758,429.41
 flange web
size thickness size thickness area
0.37000 0.02 0.3597 0.0123 0.018589
0.13440 0.01 0.206 0.0062 0.003328
0.05000 0.01 0.05 0.006 0.000564

W14x99 10.68 4 42.72

11.91 2 23.82
9.69 22 213.18
10.51 22 231.22
510.94
density of steel 7,850.00 kg/m³
W8x15 5 62 310
sectional area (m²) weight (kg/m) length (m) 4.71 4 18.84
0.01859 145.93 510.94 4.79 4 19.16
0.00333 26.13 435.66 6.71 2 13.42
0.00056 4.43 143.6736 23.9456066666667 4.64 16 74.24
0.00056 44.4 435.66

143.6736

48.36000 6.00 290.16 745.7112 48.36

50.00000 34.00 1704 4379.28 284

2100
2137
2137

1.5x2x3
wall 220.0829
239.6829
161.2829
395.5052
473.9052
81.37
57.615
38.015
total 1667.459

mm m m pi v w p
16.00000 0.02 574.22 3.14159265358979 0.461815 3625.249 55 199388.7
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 1032(1)a Painting Works (Concrete)
Quantity : 185.00
Unit of Measurement : sq.m.
Output per Hour : 1.000
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 1 5.00 804.78 4,023.90

A.
b. Skilled Laborer 2 5.00 581.68 5,816.78
c. Unskilled Laborer 2 5.00 448.89 4,488.90

Sub - Total for A 14,329.58

Description No. of Units No. of Days Daily Rate Amount
Equipment

B.
a. Minor Tools (10% of Labor) 1,432.96

Sub - Total for B 1,432.96

C. Total (A+B) 15,762.53
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 15,762.53
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Concrete Neutralizer gal. 3.70 400.00 1,480.00

b. Epoxy Primer gal. 7.40 600.00 4,440.00
F.
c. Masonry Putty gal. 9.25 740.00 6,845.00
d. Semi Gloss Latex (2 Coats) gal. 14.80 650.00 9,620.00
e. Consumables (5% of Material Cost) 1,119.25

Sub - Total for F 23,504.25

G. Direct Unit Cost (E + F) 39,266.78
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 4,712.01
I. Contractor's Profit 8% of G 3,141.34
J. Value Added Tax (VAT) 5% of (G + H + I) 2,356.01
K. Total Unit Cost G+H+I+J 49,476.15
 13.33333

150 1 1 150
2 0.5 28 28
0.5 7 2 7
185

0.02
0.04
0.05
0.08 1.066667
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 1032(1)c Painting Works (Steel)
Quantity : 3623.81
Unit of Measurement : sq.m.
Output per Hour : 1.000
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 1 25.00 804.78 20,119.52

A.
b. Skilled Laborer 2 25.00 581.68 29,083.89
c. Unskilled Laborer 3 25.00 448.89 33,666.72

Sub - Total for A 82,870.12

Description No. of Units No. of Days Daily Rate Amount
Equipment

B.
a. Minor Tools (10% of Labor) 8,287.01

Sub - Total for B 8,287.01

C. Total (A+B) 91,157.14
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 91,157.14
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Epoxy Primer gal. 75.00 600.00 45,000.00

b. Epoxy Reducer gal. 15.00 560.00 8,400.00
F.
c. Aluminum Paint gal. 75.00 800.00 60,000.00
d. Paint Thinner gal. 15.00 350.00 5,250.00
e. Consumables (5% of Material Cost) 5,932.50

Sub - Total for F 124,582.50

G. Direct Unit Cost (E + F) 215,739.64
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 25,888.76
I. Contractor's Profit 8% of G 17,259.17
J. Value Added Tax (VAT) 5% of (G + H + I) 12,944.38
K. Total Unit Cost G+H+I+J 271,831.94
 16 12 2*3 2*4 2*6
578.4968 173.9443 7.68 2.52 0.3828 0.439 0.539
500.9434 168.3586 3.141593 2594 290.16 1704
37.488
93.72
3623.815 1079.44 473.5109 24.12743 7.916813 992.9832 127.3802 918.456
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 1014(1)b2 Prepainted Metal Sheets
Quantity : 3164.99
Unit of Measurement : sq.m.
Output per Hour : 1.000
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 1 20.00 804.78 16,095.61

A.
b. Skilled Laborer 2 20.00 581.68 23,267.11
c. Unskilled Laborer 4 20.00 448.89 35,911.16

Sub - Total for A 75,273.89

Description No. of Units No. of Days Daily Rate Amount
Equipment

B.
a. Minor Tools (10% of Labor) 7,527.39

Sub - Total for B 7,527.39

C. Total (A+B) 82,801.28
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 82,801.28
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Prepainted Metal Sheet (0.50mm Rib Type, Long Span) ln.m. 3,014.99 490.00 1,477,343.17
F. b. Polycarbonate Fiberglass Roofing Sheet (2.00mm Rib Type, ln.m. 150.00 600.00 90,000.00
Long Span)
c. Consumables (5% of Material Cost) 78,367.16

Sub - Total for F 1,645,710.33

G. Direct Unit Cost (E + F) 1,728,511.61
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 207,421.39
I. Contractor's Profit 8% of G 138,280.93
J. Value Added Tax (VAT) 5% of (G + H + I) 103,710.70
K. Total Unit Cost G+H+I+J 2,177,924.63
 h l # area
skylight 7.5 1 20 150
roof 481.535 2 963.07
f/b 503.7 2 1007.4
r/l 236.8432 2 473.6864
window 0.6 3 28 50.4
roll-up 4.9 4 28 548.8
1694.9564

h l # area
skylight 7.5 1 20 150
roof 10.5 50 2 1050
f/b 10 50 2 1000
r/l 239.6829 2 479.3658
window 0.6 3 28 50.4
roll-up 4.9 4 28 548.8
1780.1658

85.2094

INSIDE 440.1658
LEFT 232.4829

RIGHT 154.0829

ROOF 1162.695
FRONT 377.7072
REAR 456.1072
ROOF WALL 17.1
DUST CA 174.6449
3014.986
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 1013 Fabricated Metal Roofing Accessories
Quantity : 1.00
Unit of Measurement : l.s.
Output per Hour : 1.000
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 1 5.00 804.78 4,023.90

A.
b. Skilled Laborer 2 5.00 581.68 5,816.78
c. Unskilled Laborer 4 5.00 448.89 8,977.79

Sub - Total for A 18,818.47

Description No. of Units No. of Days Daily Rate Amount
Equipment

B.
a. Minor Tools (10% of Labor) 1,881.85

Sub - Total for B 1,881.85

C. Total (A+B) 20,700.32
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 20,700.32
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Ridge Rolls (Pre-Painted) ln.m. 50.00 300.00 15,000.00

b. Flashings (Pre-Painted) ln.m. 196.00 300.00 58,800.00
c. False Gutter (Pre-Painted) ln.m. 47.58 300.00 14,274.00
F.
d. Blind Rivets, ⅛"ø x ¾" (500pcs/box) box 20.00 1,000.00 20,000.00
e. Roof Ventilator, Stainless Steel Industrial High Pressure unit 10.00 10,000.00 100,000.00
800mm∅
f. Consumables (5% of Material Cost) 10,403.70

Sub - Total for F 218,477.70

G. Direct Unit Cost (E + F) 239,178.02
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 28,701.36
I. Contractor's Profit 8% of G 19,134.24
J. Value Added Tax (VAT) 5% of (G + H + I) 14,350.68
K. Total Unit Cost G+H+I+J 301,364.31
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 1008(1)c Aluminum Glass Window (Awning Type)
Quantity : 50.40
Unit of Measurement : sq.m.
Output per Hour : 1.000
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 0 5.00 804.78 -

A.
b. Skilled Laborer 0 5.00 581.68 -
c. Unskilled Laborer 0 5.00 448.89 -

Sub - Total for A -

Description No. of Units No. of Days Daily Rate Amount
Equipment

B.
a. Minor Tools (10% of Labor) -

Sub - Total for B -

C. Total (A+B) -
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount
Materials

F. a. Aluminum Framed Analok Awning Window with ¼" x 0.60m

x 3.00m Smoked Glass Panel with Insect Screen with set 28.00 8,000.00 224,000.00
Installation

Sub - Total for F 224,000.00

G. Direct Unit Cost (E + F) 224,000.00
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 26,880.00
I. Contractor's Profit 8% of G 17,920.00
J. Value Added Tax (VAT) 5% of (G + H + I) 13,440.00
K. Total Unit Cost G+H+I+J 282,240.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 1010(2)b Wooden Panel Door
Quantity : 4.60
Unit of Measurement : sq.m.
Output per Hour : 0.360
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 0 5.00 804.78 -

A.
b. Skilled Laborer 0 5.00 581.68 -
c. Unskilled Laborer 0 5.00 448.89 -

Sub - Total for A -

Description No. of Units No. of Days Daily Rate Amount
Equipment

B.
a. Minor Tools (10% of Labor) -

Sub - Total for B -

C. Total (A+B) -
D. Output per hour 0.36
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount
Materials

F. a. Wooden Panel Door, 2.10m x 1.00m with Jamb and set 2.00 6,000.00 12,000.00
Complete Accessories with Installation

Sub - Total for F 12,000.00

G. Direct Unit Cost (E + F) 12,000.00
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 1,440.00
I. Contractor's Profit 8% of G 960.00
J. Value Added Tax (VAT) 5% of (G + H + I) 720.00
K. Total Unit Cost G+H+I+J 15,120.00
 h w # t
door 2.1375 1.075 2 4.595625
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 1011(2) Roll-up Door
Quantity : 1.00
Unit of Measurement : l.s.
Output per Hour : 1.000
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 0 10.00 804.78 -

A.
b. Skilled Laborer 0 10.00 581.68 -
c. Unskilled Laborer 0 10.00 448.89 -

Sub - Total for A -

Description No. of Units No. of Days Daily Rate Amount
Equipment

B.
a. Minor Tools (10% of Labor) -

Sub - Total for B -

C. Total (A+B) -
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount
Materials

F. a. Roll-up Door, 4.00m x 4.50m, Motorized with Remote

Control, Pre-painted Box Cover, 0.80mm Galvalume Slats, set 14.00 85,000.00 1,190,000.00
400kg Capacity Motor (230V, 60 HZ, 4.5A with installation

Sub - Total for F 1,190,000.00

G. Direct Unit Cost (E + F) 1,190,000.00
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 142,800.00
I. Contractor's Profit 8% of G 95,200.00
J. Value Added Tax (VAT) 5% of (G + H + I) 71,400.00
K. Total Unit Cost G+H+I+J 1,499,400.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 1100 Electrical Works
Quantity : 1.00
Unit of Measurement : l.s.
Output per Hour : 1.00
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 1 10.00 804.78 8,047.81

A.
b. Skilled Laborer 1 10.00 581.68 5,816.78
c. Unskilled Laborer 2 10.00 448.89 8,977.79

Sub - Total for A 22,842.38

Description No. of Units No. of Days Daily Rate Amount
Equipment

B. a. Boom Truck 1 10.00 3,300.00 33,000.00

b. Minor Tools (10% of Labor) 2,284.24

Sub - Total for B 35,284.24

C. Total (A+B) 58,126.61
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 58,126.61
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Panel Board, 24 Branches set 1.00 25,000.00 25,000.00

b. Panel Board, 8 Branches MDP set 1.00 13,000.00 13,000.00
c. Circuit Breaker, 1600AT 3P GE MCCB pc. 1.00 180,000.00 180,000.00
d. Circuit Breaker, 100AT 3P GE MCCB pc. 2.00 3,830.00 7,660.00
e. Circuit Breaker, 30A Bolt-On Type pc. 14.00 570.00 7,980.00
f. Circuit Breaker, 20A Bolt-On Type pc. 8.00 550.00 4,400.00
g. THHN Wire, 2.0mm² roll 5.00 3,200.00 16,000.00
h. THHN Wire, 5.5mm² roll 5.00 8,300.00 41,500.00
i. THHN Wire, 8.0mm² roll 2.00 13,000.00 26,000.00
j. THHN Wire, 14mm² roll 8.00 20,000.00 160,000.00
k. THHN Wire, 80mm² roll 1.00 214,800.00 214,800.00
l. THHN Wire, 100mm² roll 2.00 263,850.00 527,700.00

m. Industrial High Bay Lamp, LED 150W - 200W, 3,000 Lumens pc. 17.00 10,000.00 170,000.00

n. Flourescent Tube, LED 2 x 18W x 1.2m with Housing,

Recessed Louver Type set 14.00 300.00 4,200.00
F.
o. Convenience Outlet pc. 30.00 200.00 6,000.00
p. Switch, 1-Gang pc. 1.00 150.00 150.00
q. Switch, 2-Gang pc. 5.00 150.00 750.00
r. Switch, 3-Gang pc. 7.00 150.00 1,050.00
s. Utility Box pc. 43.00 50.00 2,150.00
t. Junction Box pc. 30.00 40.00 1,200.00
u. Flexible Hose, ½"ø meter 60.00 10.00 600.00
v. PVC Conduit, 20mmø pc. 80.00 90.00 7,200.00
w PVC Conduit, 32mmø pc. 30.00 155.00 4,650.00
x. RSC Pipe, 4"ø pc. 1.00 8,100.00 8,100.00
y. IMC Conduit Pipe, 1½"ø x 3m pc. 30.00 1,000.00 30,000.00
z. Electrical Tape, Big roll 20.00 50.00 1,000.00
aa. Service Entrance Cap, 4"ø pc. 1.00 5,000.00 5,000.00
ab. Cable Tray, Hot Dipped Galvanized 2mm x 100mm x
300mm x 2400mm pc. 50.00 4,500.00 225,000.00

ac. Secondary 3-Way Rack pc. 5.00 700.00 3,500.00

ad. Consumables (5% of Material Cost) 84,729.50

Sub - Total for F 1,779,319.50

G. Direct Unit Cost (E + F) 1,837,446.11
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 220,493.53
I. Contractor's Profit 8% of G 146,995.69
J. Value Added Tax (VAT) 5% of (G + H + I) 110,246.77
K. Total Unit Cost G+H+I+J 2,315,182.10
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Project Name : Construction of Warehouse with Electrical Wiring for Rice Processing System II (RPS II)
Location : Sitio Ong Ante, Brgy. Liwanay, Banga, South Cotabato
Item No./Description : 1100 Electrical Works
Quantity : 1.00
Unit of Measurement : l.s.
Output per Hour : 1.00
Designation No. of Person No. of Days Daily Rate Amount
Labor

a. Construction Foreman 1 10.00 804.78 8,047.81

A.
b. Skilled Laborer 1 10.00 581.68 5,816.78
c. Unskilled Laborer 2 10.00 448.89 8,977.79

Sub - Total for A 22,842.38

Description No. of Units No. of Days Daily Rate Amount
Equipment

B. a. Boom Truck 1 10.00 3,300.00 33,000.00

b. Minor Tools (10% of Labor) 2,284.24

Sub - Total for B 35,284.24

C. Total (A+B) 58,126.61
D. Output per hour 1.00
E. Direct Unit Cost (C ÷ D) 58,126.61
Name and Specification Unit Quantity Unit Cost Amount
Materials

Transformer, 167 KVA with Complete Accessories unit 3.00 418,750.00 1,256,250.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
F.
-
-
-
-
-
-

-
-
-
-
-
-
-
 -
-

-
-

Sub - Total for F 1,256,250.00

G. Direct Unit Cost (E + F) 1,314,376.61
H. Overhead, Contigencies & Miscellaneous (OCM) 12% of G 157,725.19
I. Contractor's Profit 8% of G 105,150.13
J. Value Added Tax (VAT) 5% of (G + H + I) 78,862.60
K. Total Unit Cost G+H+I+J 1,656,114.53
ROUND BARS ANGLE BARS

SECTIONAL
SIZE UNIT WEIGHT PRICE
DIMENSION
(mm) (kg/m) (PHP/6m)
(t x A x A)

6 0.222 3 x 20 x 20
8 0.395 3 x 25 x 25
10 0.62 4 x 25 x 25
12 0.89 5 x 25 x 25
14 1.21 3 x 30 x 30
16 1.58 4 x 30 x 30
18 2 5 x 30 x 30
20 2.47 4 x 32 x 32
22 2.98 3 x 35 x 35
25 3.85 3.5 x 35 x 35
28 4.83 4 x 35 x 35
32 6.31 5 x 35 x 35
40 9.87 4.5 x 38 x 38
6 x 38 x 38
3 x 40 x 40
4 x 40 x 40
5 x 40 x 40
6 x 40 x 40
3 x 45 x 45
4 x 45 x 45
4.5 x 45 x 45
5 x 45 x 45
6 x 45 x 45
7 x 45 x 45
3 x 50 x 50
4 x 50 x 50
5 x 50 x 50
6 x 50 x 50
7 x 50 x 50
8 x 50 x 50
9 x 50 x 50
4 x 55 x 55
5 x 55 x 55
6 x 55 x 55
4 x 60 x 60
5 x 60 x 60
6 x 60 x 60
7 x 60 x 60
8 x 60 x 60
10 x 60 x 60
5 x 63 x 63
6 x 63 x 63
6.5 x 63 x 63
4 x 65 x 65
5 x 65 x 65
6 x 65 x 65
7 x 65 x 65
8 x 65 x 65
9 x 65 x 65
10 x 65 x 65
11 x 65 x 65
5 x 70 x 70
6 x 70 x 70
7 x 70 x 70
8 x 70 x 70
9 x 70 x 70
10 x 70 x 70
4 x 75 x 75
5 x 75 x 75
6 x 75 x 75
7 x 75 x 75
8 x 75 x 75
9 x 75 x 75
10 x 75 x 75
5 x 76 x 76
6.5 x 76 x 76
8 x 76 x 76
9.5 x 76 x 76
5 x 80 x 80
6 x 80 x 80
7 x 80 x 80
8 x 80 x 80
9 x 80 x 80
10 x 80 x 80
5 x 90 x 90
6 x 90 x 90
7 x 90 x 90
8 x 90 x 90
9 x 90 x 90
10 x 90 x 90
8 x 100 x 100
10 x 100 x 100
12 x 100 x 100
10 x 120 x 120
12 x 120 x 120
12 x 130 x 130
10 x 150 x 150
12 x 150 x 150
15 x 150 x 150
15 x 160 x 160
16 x 180 x 180
18 x 180 x 180
16 x 200 x 200
18 x 200 x 200
20 x 200 x 200
24 x 200 x 200
28 x 250 x 250
35 x 250 x 250
SECTIONAL AREA UNIT WEIGHT PRICE
(mm²/m) (kg/m) (PHP/6m)

1.12 0.88
1.42 1.12
1.85 1.45 ₱460.00
2.27 1.78 ₱560.00
1.74 1.36
2.27 1.78
2.78 2.18
₱616.00
2.04 1.60
2.35 1.85
2.67 2.09
3.28 2.57
3.26 2.56
4.24 3.33
2.35 1.84
3.08 2.42 ₱661.00
3.79 2.97
4.48 3.52 ₱896.00
2.66 2.09
3.49 2.74
3.90 3.06
4.30 3.38
5.09 4.00
5.86 4.60
2.96 2.33 ₱678.00
3.89 3.06 ₱885.00
4.80 3.77 ₱1,014.00
5.69 4.47 ₱1,294.00
6.56 5.15
7.41 5.82
8.24 6.47
4.31 3.38
5.32 4.18
6.31 4.95
4.71 3.70
5.82 4.57
6.91 5.42
7.98 6.26
9.03 7.09
11.10 8.69
6.14 4.82
7.29 5.72
7.85 6.17
5.13 4.02
6.34 4.97
7.53 5.91
8.70 6.83
9.85 7.73
11.00 8.62
12.10 9.49
13.20 10.30
6.84 5.37
8.13 6.38
9.40 7.38
10.70 8.37
11.90 9.32
13.10 10.30
5.93 4.65
7.34 5.76
8.73 6.85 ₱2,084.00
10.10 7.93
11.40 8.99
12.80 10.00
14.10 11.10
7.44 5.84
 9.54 7.49
11.60 9.11
13.60 10.70
7.86 6.17
9.35 7.34
10.80 8.49
12.30 9.63
13.70 10.80
15.10 11.90
8.88 6.97
10.60 8.30
12.20 9.61
13.90 10.90
15.50 12.20
17.10 13.40
15.50 12.20 ₱4,981.00
19.20 15.00
22.70 17.80 ₱7,267.00
23.20 18.20
27.50 21.60
30.00 23.60
29.30 23.00
34.80 27.30
43.00 33.80
46.10 36.20
55.40 43.50
61.90 48.60
61.80 48.50
69.10 54.30
76.30 59.90
90.60 71.10
133.00 104.00
163.00 128.00
 BASIC WAGE
RESOURCE LABOR COST MINIMUM
DESCRIPTION LEAVES
CODE NO. FACTOR WAGE RATE
DAILY MONTHLY

1 Foreman 1.80 368.00 662.40 17,277.60 604.80

2 Leadman 1.65 368.00 607.20 15,837.80 554.40
3 Heavy Equipment Operator 1.50 368.00 552.00 14,398.00 504.00
4 Highly Skilled Operator 1.50 368.00 552.00 14,398.00 504.00
5 Light Skilled Operator 1.40 368.00 515.20 13,438.13 470.40
6 Driver 1.30 368.00 478.40 12,478.27 436.80
7 Skilled Laborer 1.30 368.00 478.40 12,478.27 436.80
8 Semi-Skilled Laborer 1.20 368.00 441.60 11,518.40 403.20
9 Unskilled Laborer 1.00 368.00 368.00 9,598.67 336.00
 SOCIAL BENEFITS
13TH MONTH RATE PER RATE PER RATE PER
PAY MONTH DAY HOUR
SSS PHILHEALTH PAG-IBIG

1,439.80 1,310.00 259.16 100.00 20,991.36 804.78 100.60

1,319.82 1,170.00 237.57 100.00 19,219.58 736.85 92.11
1,199.83 1,050.00 215.97 100.00 17,467.80 669.69 83.71
1,199.83 1,050.00 215.97 100.00 17,467.80 669.69 83.71
1,119.84 1,010.00 201.57 100.00 16,339.95 626.45 78.31
1,039.86 930.00 187.17 100.00 15,172.10 581.68 72.71
1,039.86 930.00 187.17 100.00 15,172.10 581.68 72.71
959.87 850.00 172.78 100.00 14,004.24 536.90 67.11
799.89 730.00 143.98 100.00 11,708.54 448.89 56.11