DETAILED UNIT PRICE ANALYSIS (DUPA)

Description : 200 Canopy Construction

Unit of Measurement : cu.m
Output per hour : 25.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 2 75.00 150.00

b. Laborers 2 2 37.50 150.00

Sub - Total for A 300.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment

a. Bagger Mixer 0 2 150.00 0.00

Sub - Total for B 0.00

C. Total (A + B) 300.00
D. Output per hour = 25.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 12.00

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a Cement bags 2 580.00 1,160.00

b Sand cu.m. 0.065 900.00 58.50
c Gravel cu.m. 0.13 1200 156.00
d Plywood 1/2 pc 1 700 700.00
e Lumber pcs 6 198 1,188.00
f CWN kg 2 60 120.00

Sub - Total for F 3,382.50

G. Direct Unit Cost (E + F) 3,394.50
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 305.51
I. Contractor's Profit (CP) 8% of G 271.56
J. Value Added Tax (VAT) 12% of (G + H + I) 476.59
K. Total Unit Cost (G + H + I + J) 4,448.15
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 200(1) Aggregate Subbase Course (for Intermittent Reblocking)

Unit of Measurement : cu.m
Output per hour : 40.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborers 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Plate Compactor (5 Hp) 1 0.25 123.00 30.75
d. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,977.00

C. Total (A + B) 4,209.07
D. Output per hour = 40.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 105.23

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Aggregate Subbase Course cu.m. 1.15 580.00 667.00

(w/ 15% Shrinkage Factor)

Sub - Total for F 667.00

G. Direct Unit Cost (E + F) 772.23
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 69.50
I. Contractor's Profit (CP) 8% of G 61.78
J. Value Added Tax (VAT) 12% of (G + H + I) 108.42
K. Total Unit Cost (G + H + I + J) 1,011.93
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 201 Aggregate Base Course

Unit of Measurement : cu.m
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborers 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32
D. Output per hour = 50.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 83.57

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Aggregate Base Course cu.m. 1.15 650.00 747.50

(w/ 15% Shrinkage Factor)

Sub - Total for F 747.50

G. Direct Unit Cost (E + F) 831.07
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 74.80
I. Contractor's Profit (CP) 8% of G 66.49
J. Value Added Tax (VAT) 12% of (G + H + I) 116.68
K. Total Unit Cost (G + H + I + J) 1,089.03
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 201(1) Aggregate Base Course (for Reblocking)

Unit of Measurement : cu.m
Output per hour : 40.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborers 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Plate Compactor (5 Hp) 1 0.25 123.00 30.75
d. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,977.00

C. Total (A + B) 4,209.07
D. Output per hour = 40.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 105.23

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Aggregate Base Course cu.m. 1.15 650.00 747.50

(w/ 15% Shrinkage Factor)

Sub - Total for F 747.50

G. Direct Unit Cost (E + F) 852.73
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 76.75
I. Contractor's Profit (CP) 8% of G 68.22
J. Value Added Tax (VAT) 12% of (G + H + I) 119.72
K. Total Unit Cost (G + H + I + J) 1,117.41
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 202 Crushed Aggregate Base Course

Unit of Measurement : cu.m
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborers 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32
D. Output per hour = 50.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 83.57

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Crushed Aggregate Base Course cu.m. 1.15 700.00 805.00

(w/ 15% Shrinkage Factor)

Sub - Total for F 805.00

G. Direct Unit Cost (E + F) 888.57
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 79.97
I. Contractor's Profit (CP) 8% of G 71.09
J. Value Added Tax (VAT) 12% of (G + H + I) 124.75
K. Total Unit Cost (G + H + I + J) 1,164.38
CANOPY COSTING

VOLUME 0.13 m3
LENGTH THK WIDE
2.6 0.1 0.5

unit cost TOTAL COST

cement 9 0.13 2 bags 215 430
sand 0.5 0.13 0.065 cu.m. 900 58.5 SAY 6 BAGS 10 KILOS SAND
gravel 1 0.13 0.13 cu.m. 1200 156 SAY 12 BAGS 10 KILOS SAND

TOTAL 644.5
GS 10 KILOS SAND
AGS 10 KILOS SAND
 MJCG CONST. INC.
GENERAL BUILDING ****** GENERAL ENGINEERING
ENGINEERS*** ARCHITECTS***BUILDERS
GENERAL CONTRACTOR***DESIGN & BUILD

NAME OF PROJECT: OUR LADY OF GRACE SUBDIVISION PROJECT

LOCATION: BRGY 106, STO NIÑO, TACLOBAN CITY

SUBJECT: HOUSING DETAILED ESTIMATE

HOUSE TYPE: DUPLEX / OUTER UNIT (LOFTABLE)
NO PLASTER INSIDE, NO PAINT INSIDE, NO LOFT, NO CEILING

ITEM ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

NO.
I. GENERAL REQUIREMENTS
BUILDING PERMIT 1 lot 200.00 200.00
FIRE SAFETY 1 lot 200.00 200.00
ELECTRICAL PROFESSIONAL FEE 1 lot 250.00 250.00
SAFETY REQUIREMENTS 1 lot 500.00 500.00
SOIL TREATMENT 1 lot 200.00 200.00
TOTAL ITEM COST 1,350.00
II. EXCAVATION AND EARTHFILL
FILLING MATERIAL 2.2 cu.m. 350.00 770.00
GRAVEL BEDDING 1.1 cu.m. 1,200.00 1,320.00
MATERIAL COST 2,090.00
LABOR/EQP'T. COST 731.50
DIRECT COST 2,821.50
OCM/PROFIT 338.58
TAX 158.00
INDIRECT COST 496.58
TOTAL ITEM COST 3,318.09
III. CONCRETE WORKS
40 KG CEMENT 58 bags 215.00 12,470.00
SAND 4 cu.m. 900.00 3,600.00
GRAVEL 8 cu.m. 1,200.00 9,600.00
MATERIAL COST 25,670.00
LABOR/EQP'T. COST 8,984.50
DIRECT COST 34,654.50
OCM/PROFIT 4,158.54
TAX 1,940.65
INDIRECT COST 6,099.19
TOTAL ITEM COST 40,753.70
IV. REINFORCEMENTS
10mm x 6m RSB 126 pcs 134.20 16,909.20
12mm x 6m RSB 10 pcs 194.20 1,942.00
16mm x 6m RSB 52 pcs 347.90 18,090.80
#16 G.I. Tie Wire 14 kg 78.00 1,092.00
MATERIAL COST 38,034.00
LABOR/EQP'T. COST 13,311.90
DIRECT COST 51,345.90
OCM/PROFIT 6,161.51
TAX 2,875.37
INDIRECT COST 9,036.88
TOTAL ITEM COST 60,382.78
V. MASONRY, TILEWORKS & AUXILIARY
4" CHB 1060 pcs 15.00 15,900.00
40 KG CEMENT 38 bags 215.00 8,170.00
SAND 5 cu.m. 900.00 4,158.00
300 x 300 CERAMIC TILE 21 pcs 42.00 882.00
600 x 600 CERAMIC TILE 6 pcs 109.00 654.00
TILE ADHESIVE 1 bag 389.60 389.60
 TILE GROUT 2 kg 60.00 120.00
1.5MM 2" x 4" x 20' RECTANGULAR STEEL TUBE 1.0 pc 1,313.30 1,313.30
MATERIAL COST 31,586.90
LABOR/EQP'T. COST 11,055.42
DIRECT COST 42,642.32
OCM/PROFIT 5,117.08
TAX 2,387.97
INDIRECT COST 7,505.05
TOTAL ITEM COST 50,147.36
VI. DOORS AND WINDOWS
0.8 X 2.1 WOOD FLUSH DOOR (Door Only) 1 set 1,675.00 1,675.00
0.6 X 2.1 WOOD FLUSH DOOR 1 set 1,500.00 1,500.00
0.6 X 2.1 PVC TYPE DOOR 1 set 1,150.00 1,150.00
CYLINDRICAL TYPE DOOR KNOB 3 pairs 420.00 1,260.00
1.2 x 1.2 DOUBLE-SLID. ANALOC CLEAR WINDOW W/ COMPLETE AC. 1 set 4,500.00 4,500.00
0.6 x 1.2 DBLE. AWNING ANALOC CLEAR GLASS WIN. W/ COMPLETE AC. 1 set 4,500.00 4,500.00
0.6 x 0.6 JALOUSIE TYPE WINDOWS 1 set 600.00 600.00
0.4 x 0.4 JALOUSIE TYPE WINDOWS 1 set 450.00 450.00
0.6 x 1.8 JALOUSIE TYPE WINDOWS 1 set 2,000.00 2,000.00
3-1/2''x3-1/2" LOOSE PIN HINGES 7 sets 120.00 840.00
MATERIAL COST 18,475.00
LABOR/EQP'T. COST 6,466.25
DIRECT COST 24,941.25
OCM/PROFIT 2,992.95
TAX 1,396.71
INDIRECT COST 4,389.66
TOTAL ITEM COST 29,330.91
VII. ROOFING
1.5MM 2"x4"X6M C-PURLIN 8 pcs 619.90 4,959.20
BOYSEN RED OXIDE PRIMER 6 lit 115.00 690.00
0.4 MM x 12' CORRUGATED GI SHEET 11 pcs 444.00 4,884.00
0.4 MM 4' x 8' PLAIN G.I. SHEET FOR RIDGE ROLL 1 pc 234.80 234.80
0.4 MM 4' x 8' PLAIN G.I. SHEET FOR WALL FLASHING 3 pcs 234.80 704.40
0.4MM x 8' G.I. GUTTER 4 pcs 234.80 939.20
1"x1"x1/4" x 6m ANGLE BAR 2 pcs 560.00 1,120.00
1 1/2"x1 1/2"x1/4" x 6m ANGLE BAR 3 pcs 718.90 2,156.70
ROOF SEALANT 1 pc 180.00 180.00
2 1/2" TEKSCREWS 286 pcs 1.75 500.50
10MM x 6M RSB 2 pcs 134.20 268.40
12MM 10" X8' FASCIA BOARD 4 pcs 227.00 908.00
1/8 WELDING ROD 3 kgs 115.50 346.50
ROOF PAINT 2 gal 584.00 1,168.00
PAINT THINNER 5 lit 90.00 450.00
MATERIAL COST 19,509.70
LABOR/EQP'T. COST 6,828.40
DIRECT COST 26,338.10
OCM/PROFIT 3,160.57
TAX 1,474.93
INDIRECT COST 4,635.50
TOTAL ITEM COST 30,973.60
VIII. PAINTING
WATER-BASED SEMI-GLOSS LATEX PAINT 3.0 gal 586.00 1,758.00
FLAT LATEX 3.0 gal 497.30 1,491.90
PAINT THINNER 1 lit 90.00 90.00
3" PAINT BRUSH 2 pcs 61.00 122.00
6" PAINT ROLLER 2 pcs 179.75 359.50
CEMENT NEUTRALIZER #44 12 lit 117.20 1,406.40
MASONRY PUTTY 3 gal 285.00 855.00
TINTING COLOR 2 qts 45.00 90.00
MATERIAL COST 6,172.80
LABOR/EQP'T. COST 2,160.48
DIRECT COST 8,333.28
OCM/PROFIT 999.99
TAX 466.66
 INDIRECT COST 1,466.66
TOTAL ITEM COST 9,799.93
IX. FORMS AND SCAFFOLDINGS
2"×3"×12' LUMBER 16 pcs 289.80 4,636.80
2"×2"×12' LUMBER 10 pcs 190.90 1,909.00
1/2" PHENOLIC BOARD 2 pcs 1,896.00 3,792.00
#4 CWN 2 kg 53.00 106.00
#3 CWN 1 kg 56.90 56.90
#2 CWN 1 kg 60.00 60.00
MATERIAL COST 10,560.70
LABOR/EQP'T. COST 3,696.25
DIRECT COST 14,256.95
OCM/PROFIT 1,710.83
TAX 798.39
INDIRECT COST 2,509.22
TOTAL ITEM COST 16,766.16
X. PLUMBING WORKS
PAIL FLUSH TYPE TIOLET BOWL 1 pc 644.30 644.30
LONG/GOOSE NECK FAUCET 1 pc 660.00 660.00
SHOWER SET WITH TWO-WAY FAUCET 1 set 1,000.00 1,000.00
FLOOR DRAIN 1 pc 76.90 76.90
1/2" Ø x 6M PVC BLUE PIPE 2 pcs 55.50 111.00
1/2" Ø x 10M PVC BLACK HOSE PIPE 2 pcs 272.00 544.00
1/2" 90⁰ ELBOW FITTING 4 pcs 5.40 21.60
TEFLON TAPE 3 rolls 19.60 58.80
1/2'' TEE PVC FITTING 1 pcs 8.20 8.20
64 OZ SOLVENT CEMENT 2 cont. 210.30 420.60
4" Ø x 3M PVC SANITARY PIPE 6 pcs 638.30 3,829.80
3" Ø x 3M PVC SANITARY PIPE 7 pcs 479.20 3,354.40
2" Ø x 3M PVC SANITARY PIPE 2 pc 232.20 464.40
4" Ø PVC ClEANOUT 1 pc 87.00 87.00
2" Ø PVC P-TRAP 2 pcs 94.80 189.60
2" Ø X 45⁰ PVC ELBOW 1 pcs 24.10 24.10
2" Ø X 90⁰ PVC ELBOW 2 pcs 30.30 60.60
4"X2" Ø PVC WYE 1 pcs 122.00 122.00
4"X2" Ø PVC TEE 1 pc 127.00 127.00
3" Ø X 90⁰ PVC ELBOW 12 pcs 38.00 456.00
4"Ø PVC WYE 1 pcs 160.00 160.00
4" Ø X 45⁰ PVC ELBOW 1 pc 69.60 69.60
 MATERIAL COST 12,489.90
LABOR/EQP'T. COST 4,371.47
DIRECT COST 16,861.37
OCM/PROFIT 2,023.36
TAX 944.24
INDIRECT COST 2,967.60
TOTAL ITEM COST 19,828.96
XI. ELECTRICAL WORKS
1 GANG SWITCH 1 set 67.30 67.30
3 GANG SWITCH 1 set 109.60 109.60
2 GANG. CONV. OUTLET 3 sets 160.00 480.00
LIGHT BULB SOCKET 4 pcs 27.00 108.00
20-WATT LED LIGHT BULB 4 pcs 218.00 872.00
3.5 MM.SQRD. THHN STRD.WIRE 40 m 25.00 1,000.00
5.5 MM.SQRD. THHN STRD.WIRE 10 m 35.00 350.00
9.5 MM. SQRD. THHN STRD WIRE 10 m 50.00 500.00
CIRCUIT BREAKER (15 AT, 220 V, 2P - L.O. & C.O.) 2 sets 309.30 618.60
 CIRCUIT BREAKER (20 AT, 220 V, 2P - REF & SPARE) 2 sets 309.30 618.60
4-BRANCHED PANEL BOARD 1 set 2,231.15 2,231.15
20 MM Ø X1M FLEXIBLE MOLDFLEX 61 m 5.90 359.90
2"×4" PVC UTILITY BOX 7 pcs 28.00 196.00
PVC JUNCTION BOX 5 pcs 36.50 182.50
ELECTRICAL TAPE 2 pcs 38.00 76.00
MATERIAL COST 7,769.65
LABOR/EQP'T. COST 2,730.26
DIRECT COST 10,499.91
OCM/PROFIT 1,259.99
TAX 587.99
INDIRECT COST 1,847.98
TOTAL ITEM COST 12,347.89

TOTAL HOUSING COST 274,999.38

ENGR. JESSIE B. CABANGANGAN MS. DELIA M. IMPOC

Project Manager, MJCG Const. Inc. HOA President, Genesis Subdivision