PROJECT TITLE: CONSTRUCTION OF CLASS ROOM, TWO (2) STOREY FOUR (4) CLASSROOM BUILDING

LOCATION: BALATONG INTEGRATED SCHOOL, LAOAG CITY, ILOCOS NORTE

PREPARED BY: MARK KHAEL P. ANGELES CHECKED/REVIEWED BY: GERALD C. QUEJA

POSITION: Electrical Engineer I POSITION: Electrical Engineer II
OFFICE: Ilocos Norte 1st DEO OFFICE: Ilocos Norte 1st DEO

ITEM NO DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

1100 (30) Conduits, Boxes and Fittings Lump Sump 1.00 24,807.38 24,807.38
1101 (42) Wires and Wiring Devices Lump Sump 1.00 74,105.77 74,105.77
1102 (27) Power Load Center, Switchgear and Panelboards Lump Sump 1.00 10,222.63 10,222.63
1103 (1) Lighting Fixtures Lump Sump 1.00 38,005.18 38,005.18
1208(1) Fire Alarm System Lump Sump 1.00 3,581.80 3,581.80
TOTAL 150,722.76
 CONSTRUCTION OF CLASS ROOM, TWO (2) STOREY FOUR (4) CLASSROOM BUILDING
BALATONG INTEGRATED SCHOOL, LAOAG CITY, ILOCOS NORTE
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 1100 (30)
Description Conduits, Boxes and Fittings
Unit of Measurement : Lump Sump
Output per hour - As Submitted :1
FORM-INFRA-03-2016

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A.1 Labor
Skilled Laborer (Electrician) 1.00 56.00 50.18 2,810.08
Unskilled Labor 1.00 56.00 38.97 2,182.32
Sub - Total for A.1 - As Submitted 4,992.40
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B.1 Equipment
-
-
Sub - Total for B.1 - As Submitted -
C.1 Total (A.1 + B.1) - As Submitted 4,992.40
D.1 Output per hour - As Submitted 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 4,992.40
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

CONDUITS:
Rigid Steel Conduit (RSC), 25mm dia x 3m length 2.00 1,410.00 2,820.00
Polyvinyl Chloride Pipes (PVC/uPVC), 32mm dia x 3m piece 4.00 115.00 460.00
Polyvinyl Chloride Pipes (PVC/uPVC), 20mm dia x 3m piece 133.00 55.00 7,315.00

BOXES & FITTINGS:

Octagonal Junction Boxes, PVC/uPVC piece 48.00 29.25 1,404.00
Utility Boxes, PVC/uPVC piece 42.00 34.50 1,449.00
Grounding Rod Copper clad, 25mm dia x 3m length 1.00 940.00 940.00
Kilowatt Meter with base, CL100* piece 1.00 308.00 308.00

NOTE: *expenses for electrical power connection to Ilocos Norte Electric Cooperative (INEC) are NOT
included in the Program of Works (POW), INEC will provide the kilo watt hour meter

Sub - Total for F.1 - As Submitted 14,696.00

Direct Unit Cost (F.1 ÷ D.1) - As Submitted 14,696.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 19,688.40
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 2,362.61
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 1,575.07
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 1,181.30
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 24,807.38
Prepared by: Checked/Reviewed by:

MARK KHAEL P. ANGELES GERALD C. QUEJA

Electrical Engineer I Electrical Engineer II
Ilocos Norte 1st DEO
 CONSTRUCTION OF CLASS ROOM, TWO (2) STOREY FOUR (4) CLASSROOM BUILDING
BALATONG INTEGRATED SCHOOL, LAOAG CITY, ILOCOS NORTE
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 1101 (42)
Description Wires and Wiring Devices
Unit of Measurement : Lump Sump
Output per hour - As Submitted :1
FORM-INFRA-03-2016

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A.1 Labor
Skilled Laborer (Electrician) 1.00 64.00 50.18 3,211.52
Unskilled Labor 1.00 64.00 38.97 2,494.08
Sub - Total for A.1 - As Submitted 5,705.60
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B.1 Equipment
-
-
Sub - Total for B.1 - As Submitted -
C.1 Total (A.1 + B.1) - As Submitted 5,705.60
D.1 Output per hour - As Submitted 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 5,705.60
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

WIRES:
Electric Wire, 3.5mm² THHN meter 1,595.00 20.75 33,096.25
Electric Wire, 8.0 mm² THHN meter 45.00 44.25 1,991.25
Electric Wire, 5.5 mm² THHN meter 10.00 31.75 317.50

WIRING DEVICES:
Single Pole Wall Switch on one switch plate set 9.00 89.75 807.75
Duplex (2 Single Pole Wall Switches on one switch plate) set 7.00 134.75 943.25
Three Way Switch set 6.00 119.50 717.00
Duplex Convenience Outlets/Receptacles (GT)* set 10.00 189.75 1,897.50
Single Convenience Outlet/Receptacle. Grounding Type (GT) set 8.00 1,579.75 12,638.00
w/ Wall Fan -
PVC Tape, 19 mm dia x 18 mm roll 20.00 35.00 700.00

NOTE: *duplex convenience outlet/receptacles (GT) w/ ground are WIDE SERIES type w/ stainless plate

Sub - Total for F.1 - As Submitted 53,108.50

Direct Unit Cost (F.1 ÷ D.1) - As Submitted 53,108.50
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 58,814.10
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 7,057.69
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 4,705.13
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 3,528.85
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 74,105.77
Prepared by: Checked/Reviewed by:

MARK KHAEL P. ANGELES GERALD C. QUEJA

Electrical Engineer I Electrical Engineer II
Ilocos Norte 1st DEO Ilocos Norte 1st DEO
 CONSTRUCTION OF CLASS ROOM, TWO (2) STOREY FOUR (4) CLASSROOM BUILDING
BALATONG INTEGRATED SCHOOL, LAOAG CITY, ILOCOS NORTE
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 1102 (27)
Description Power Load Center, Switchgear and Panelboards
Unit of Measurement : Lump Sump
Output per hour - As Submitted :1
FORM-INFRA-03-2016

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A.1 Labor
Skilled Laborer (Electrician) 1.00 8.00 50.18 401.44
Unskilled Labor 1.00 8.00 38.97 311.76
Sub - Total for A.1 - As Submitted 713.20
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B.1 Equipment
-
-
Sub - Total for B.1 - As Submitted -
C.1 Total (A.1 + B.1) - As Submitted 713.20
D.1 Output per hour - As Submitted 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 713.20
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
-
PANEL "PP" set 1.00 7,400.00 7,400.00
Main: 1-60AT, 2P, 10kAIC, bolt-on -
Branch: 8-20AT, 2P, 10kAIC, bolt-on -
Branch: 4-15AT, 2P, 10kAIC, bolt-on -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F.1 - As Submitted 7,400.00
Direct Unit Cost (F.1 ÷ D.1) - As Submitted 7,400.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 8,113.20
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 973.58
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 649.06
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 486.79
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 10,222.63
Prepared by: Checked/Reviewed by:

MARK KHAEL P. ANGELES GERALD C. QUEJA

Electrical Engineer I Electrical Engineer II
Ilocos Norte 1st DEO Ilocos Norte 1st DEO
 CONSTRUCTION OF CLASS ROOM, TWO (2) STOREY FOUR (4) CLASSROOM BUILDING
BALATONG INTEGRATED SCHOOL, LAOAG CITY, ILOCOS NORTE
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 1103 (1)
Description Lighting Fixtures
Unit of Measurement : Lump Sump
Output per hour - As Submitted :1
FORM-INFRA-03-2016

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A.1 Labor
Skilled Laborer (Electrician) 1.00 24.00 50.18 1,204.32
Unskilled Labor 1.00 16.00 38.97 623.52
Sub - Total for A.1 - As Submitted 1,827.84
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B.1 Equipment
-
-
Sub - Total for B.1 - As Submitted -
C.1 Total (A.1 + B.1) - As Submitted 1,827.84
D.1 Output per hour - As Submitted 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 1,827.84
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
-
FLUORESCENT LIGHTING FIXTURE set 13.00 439.50 5,713.50
HPF-NCPF Ballast 1-36/38/40 watts, Box Type -
Surface Mounted -
-
FLUORESCENT LIGHTING FIXTURE set 24.00 879.00 21,096.00
HPF-NCPF Ballast 2-36/38/40 watts, Box Type -
Surface Mounted -
-
COMPACT FLUORESCENT LAMP W/ MEDIUM BASE set 9.00 169.50 1,525.50
Keyless type, Porcelain Receptacle Outlet, 18 watts -
Surface Mounted -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Sub - Total for F.1 - As Submitted 28,335.00
Direct Unit Cost (F.1 ÷ D.1) - As Submitted 28,335.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 30,162.84
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 3,619.54
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 2,413.03
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 1,809.77
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 38,005.18
Prepared by: Checked/Reviewed by:

MARK KHAEL P. ANGELES GERALD C. QUEJA

Electrical Engineer I Electrical Engineer II
Ilocos Norte 1st DEO Ilocos Norte 1st DEO
 CONSTRUCTION OF CLASS ROOM, TWO (2) STOREY FOUR (4) CLASSROOM BUILDING
BALATONG INTEGRATED SCHOOL, LAOAG CITY, ILOCOS NORTE
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. : 1208(1)
Description Fire Alarm System
Unit of Measurement : Lump Sump
Output per hour - As Submitted :1
FORM-INFRA-03-2016

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A.1 Labor
Skilled Laborer 1.00 8.00 50.18 401.44
Unskilled Labor 1.00 8.00 38.97 311.76
Sub - Total for A.1 - As Submitted 713.20
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B.1 Equipment
-
-
Sub - Total for B.1 - As Submitted -
C.1 Total (A.1 + B.1) - As Submitted 713.20
D.1 Output per hour - As Submitted 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 713.20
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

Fire Alarm Control Panel set 2.00 235.00 470.00

Fire Alarm Bell set 2.00 829.75 1,659.50

Sub - Total for F.1 - As Submitted 2,129.50

Direct Unit Cost (F.1 ÷ D.1) - As Submitted 2,129.50
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,842.70
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1 341.12
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1 227.42
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 170.56
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 3,581.80
Prepared by: Checked/Reviewed by:

MARK KHAEL P. ANGELES GERALD C. QUEJA

Electrical Engineer I Electrical Engineer II
Ilocos Norte 1st DEO Ilocos Norte 1st DEO
Project Title: CONSTRUCTION OF CLASS ROOM, TWO (2) STOREY FOUR (4) CLASSROOM BUILDING
Location: BALATONG INTEGRATED SCHOOL, LAOAG CITY, ILOCOS NORTE

SWITCH LIGHTINGS MAIN AND METER

CKT Height Utility Box Switch Switch R Lighting Return Lighting Fixture Home Run

STANDARD HEIGHT
CKT Height Utility Box Home Run Length 0.6(Convinience outlet) 1.400 2.400
- 1.400 2.400
- 1.400 2.400
- 1.400 3.400
- 1.400 3.400

STANDARD HEIGHT
CKT L 1.400 1.400 1.600 2.400 Lw/B Utility Box
1.400 1.400 1.600 2.400 2.000 1.000
1.400 1.400 1.600 2.400 2.000 1.000
1.400 1.400 1.600 2.400 2.000 1.000
1.400 1.400 1.600 2.400 2.000 1.000
1.400 1.400 1.600 2.400 2.000 1.000
1.400 1.400 1.600 2.400 2.000 1.000
1.400 1.400 1.600 2.400 2.000 1.000
1.400 1.400 1.600 2.400 2.000 1.000

H = height of the bldg

UB(S) = no. of utility box for switch only
HR = length of homerun
SR = length of switch return
L = length of wire
CSR = length of common switch return
LR = length of light return
S = no. of switch
CS = no. of common switch
GC = length of grounding conductor
UB(CO) = no. of convenience outlet
LF = no. of Lighting Fixtures
JB = no. of junction box CO only
M BUILDING

MAIN AND METER O O O O

Length (Height-1.25)(Switch) (Height-1.25)(Utility Box) 2(Lighting Fixture) Switch Run*Switch
0 0 0 0
0 0 0 0

Convinience Outlet 1/2" PVC 3.5 THHN

0 1.4 4.80
0 1.4 4.80
0 1.4
0 1.4

1/2" PVC 5.5 THHN

2.8 4.000
2.8 4.000
2.8 4.000
2.8 4.000
2.8
2.8
2.8
2.8
O O O O CONDUIT WIRE
Common Switch Return 2(Home Run) 2(Length) 2(H-0.4) (H-1.4)(UB) (H-1.4) 1/2" PVC 3.5 THHN
0 0 0 -0.8 0 -1.4 -1.4 -0.8
0 0 0 -0.8 0 -1.4 -1.4 -0.8
0 -1.4 -1.4

12.6
4.2
 WIRE
5.5 THHN 8.0 THHN

4.00