Republic of the Philippines

Province of Southern Leyte

MUNICIPALITY OF SAN RICARDO

OFFICE OF THE MUNICIPAL ENGINEER

Name of Project: Construction of One (1) Unit 6.0mx8.0m Senior Citizen Building Desirable Starting Date: Upon approval
Location: San Ricardo, So. Leyte Project Duration : 51 DAYS

Appropriation: P 1,000,000.00 Date Revised :

Source of Fund: DSWD

Classification: Señior Citizen Concrete Building

PROGRAM OF WORKS

Specs or Estimated Cost of Project

Description Unit Quantity
Item No.
Unit Cost Total Cost % of total

1 Project Billboard PCS. 2.00 P 3,422.00 P 6,844.66 0.68%

2 Clearing and Removal of Obstruction LOT 1.00 P 1,781.00 P 1,781.33 0.18%

3A Earthworks (structural excavation,embankment &soil poisoning ) CU.M. 5.00 P 1,204.00 P 6,019.65 0.60%

3B Concrete Works(wallfooting,footing,columns,floorslab&septictank) CU.M. 15.46 P 16,622.00 P 256,971.49 25.70%

4A Masonry Works (CHB Laying,Plastering&Steel Works) SQ.M 389.04 P 689.00 P 268,007.41 26.80%

4B Carpentry Works (Ceiling & Roofing ) SQ.M 159.50 P 638.00 P 101,793.51 10.18%
5 Carpentry Works (doors & windows & tile works) LOT 1.00 P 252,650.00 P 252,649.62 25.26%
6 Pumbing Works LOT 1.00 P 32,844.00 P 32,843.95 3.28%
7 Electrical Works LOT 1.00 P 27,739.53 P 27,739.53 2.77%
8 Painting Works LOT 1.00 P 10,000.00 P 45,348.85 4.53%

TOTAL P 1,000,000.00 100.00%

BREAKDOWN OF ESTIMATED EXPENDITURES AMOUNT % OF TOTAL

1. Labor: Man-day P 104,900.00 10%

2. Materials P 699,100.81 70%

2. Equipment P 10,000.00 1%
5. OCM, Tax, Profit P 185,999.19 19%

SUBTOTAL P 1,000,000.00 100.00%

Total 100.000000%
1,000,000.00

(4,095,614.40)
PREPARED BY: APPROVED BY:

Engr. VAAN S. RUDILLAS ROY Y. SALINAS

Municipal Engineer Municipal Mayor
 UNIT PRICE ANALYSIS
ITEM TOTAL
DESCRIPTION OF ITEM UNIT
NO. QUANTITY
2.00 PCS
1 Project Billboard

(A) NAME AND SPECIFICATION QUANTITY UNIT UNIT COST AMOUNT (P)

Ordinary Plywood 1/4" x 4'x8' 2.00 sheet 448.78 897.56

TARPAULIN 4'X8' 80.00 SQ. FT. 30.00 2,400.00
M
2x2x10 coco lumber 89.00 bd.ft. 16.00 1,424.00
A
T ASSORTED C.W. NAILS 2.00 kilo 75.00 150.00
E
R
I
A
L
S

TOTAL COST OF MATERIALS 4,871.56

NO. OF NO. OF HOURLY
(B) NAME AND CAPACITY AMOUNT (P)
UNIT HOURS RATE

E
Q
U
I
P
M
E
N
T
TOTAL FOR EQUIPMENT -
NO. OF
NO. OF
(C) DESIGNATION PERSONN DAILY RATE AMOUNT (P)
DAYS
EL

-
SKILLED WORKER 1.00 1.00 400.00 400.00
UNSKILLED LABORER 1.00 1.00 300.00 300.00
L -
A
B
O
R

TOTAL FOR LABOR 700.00

(D) TOTAL DIRECT COST (A + B + C) 5,571.56
(E) INDIRECT UNIT COST (17%) TOTAL % OF D 947.17
E.1 Overhead, Contingencies and Miscellaneous Expenses (OCM) 9%
E.2 Profit 8%
(F) VALUE ADDED TAX 5% 325.94
(G) TOTAL COST OF ITEM (D + E + F) 6,844.66
(H) UNIT COST OF ITEM (G/Qty.) 3,422.00
 UNIT PRICE ANALYSIS
ITEM TOTAL
DESCRIPTION OF ITEM UNIT
NO. QUANTITY
1.00 LOT
2 Clearing and Removal of Obstruction

(A) NAME AND SPECIFICATION QUANTITY UNIT UNIT COST AMOUNT (P)

-
-
-
-
-
M -
A -
T -
E -
R
-
I
A -
L -
S -
-
-
-

TOTAL COST OF MATERIALS -

NO. OF NO. OF
(B) NAME AND CAPACITY DAILY RATE AMOUNT (P)
UNIT DAYS
E
Q
U -
I -
P -
M -
E -
N -
T TOTAL FOR EQUIPMENT -
NO. OF
NO. OF
(C) DESIGNATION PERSONN DAILY RATE AMOUNT (P)
DAYS
EL

CONSTRUCTION FOREMAN 1.00 1.00 450.00 450.00

L SKILLED WORKER 1.00 1.00 400.00 400.00
A UNSKILLED LABORER 2.00 1.00 300.00 600.00
B
-
O
R

TOTAL FOR LABOR 1,450.00

(D) TOTAL DIRECT COST (A + B + C) 1,450.00
(E) INDIRECT UNIT COST (17%) TOTAL % OF D 246.50
E.1 Overhead, Contingencies and Miscellaneous Expenses (OCM) 9%
E.2 Profit 8%
(F) VALUE ADDED TAX 5% 84.83
(G) TOTAL COST OF ITEM (D + E + F) 1,781.33
(H) UNIT COST OF ITEM (G/Qty.) 1,781.00
 UNIT PRICE ANALYSIS
ITEM TOTAL
DESCRIPTION OF ITEM UNIT
NO. QUANTITY
5.00 CU.M
3A Earthworks (structural excavation,embankment &soil poisoning )

(A) NAME AND SPECIFICATION QUANTITY UNIT UNIT COST AMOUNT (P)

EMBANKMENT MATERIALS (SELECTED) 5.00 CU.M 450.00 2,250.00

TERMITE SOLUTION 0.50 GAL 2,400.00 1,200.00
M
A
T
E
R
I
A
L
S

TOTAL COST OF MATERIALS 3,450.00

NO. OF
(B) NAME AND CAPACITY NO. OF UNIT DAILY RATE AMOUNT (P)
DAYS

-
E
Q
U -
I -
P -
M -
E -
N
T
TOTAL FOR EQUIPMENT -
NO. OF NO. OF
(C) DESIGNATION DAILY RATE AMOUNT (P)
PERSONNEL DAYS

CONSTRUCTION FOREMAN 1.00 1.00 450.00 450.00

SKILLED WORKER 1.00 1.00 400.00 400.00
UNSKILLED LABORER 2.00 1.00 300.00 600.00

L
A
B
O
R

TOTAL FOR LABOR 1,450.00

(D) TOTAL DIRECT COST (A + B + C) 4,900.00
(E) INDIRECT UNIT COST (17%) TOTAL % OF D 833.00
E.1 Overhead, Contingencies and Miscellaneous Expenses (OCM) 9%
E.2 Profit 8%
(F) VALUE ADDED TAX 5% 286.65
(G) TOTAL COST OF ITEM (D + E + F) 6,019.65
(H) UNIT COST OF ITEM (G/Qty.) 1,203.93
 UNIT PRICE ANALYSIS
ITEM TOTAL
DESCRIPTION OF ITEM UNIT
NO. QUANTITY
15.46 CU.M
3B Concrete Works(wallfooting,footing,columns,floorslab&septictank)

(A) NAME AND SPECIFICATION QUANTITY UNIT UNIT COST AMOUNT (P)
ORD.PLYWOOD 1/4THK 10.00 SHTS 380.00 3800.00
CEMENT 165.00 BAGS 290.00 47,850.00
M WASHED SAND 9.50 CU.M 1,300.00 12,350.00
A WASHED GRAVEL 19.00 CU.M 1,300.00 24,700.00
T RSB 10MM 197.00 LENGTH 180.00 35,460.00
E RSB 12MM 77.00 LENGTH 210.00 16,170.00
R
RSB 16MM 55.00 LENGTH 450.00 24,750.00
I
A TIE WIRE #16 24.00 KLS 80.00 1,920.00
L HACKSAW BLADE 5.00 PCS 75.00 375.00
S COCOLUMBER (ASSORTED SIZES) 350 BD.FT 30.00 10,500.00
CWN (ASSORTED SIZES) 15.00 KLS 80.00 1,200.00
TOTAL COST OF MATERIALS 179,075.00
NO. OF
(B) NAME AND CAPACITY NO. OF UNIT DAILY RATE AMOUNT (P)
DAYS

-
E
Q
U -
I -
P -
M -
E -
N
T
TOTAL FOR EQUIPMENT -
NO. OF NO. OF
(C) DESIGNATION DAILY RATE AMOUNT (P)
PERSONNEL DAYS

CONSTRUCTION FOREMAN 1.00 14.00 450.00 6,300.00

SKILLED WORKER 2.00 14.00 400.00 11,200.00
UNSKILLED LABORER 3.00 14.00 300.00 12,600.00

L
A
B
O
R

TOTAL FOR LABOR 30,100.00

(D) TOTAL DIRECT COST (A + B + C) 209,175.00
(E) INDIRECT UNIT COST (17%) TOTAL % OF D 35,559.75
E.1 Overhead, Contingencies and Miscellaneous Expenses (OCM) 9%
E.2 Profit 8%
(F) VALUE ADDED TAX 5% 12,236.74
(G) TOTAL COST OF ITEM (D + E + F) 256,971.49
(H) UNIT COST OF ITEM (G/Qty.) 16,621.70
 UNIT PRICE ANALYSIS
ITEM TOTAL
DESCRIPTION OF ITEM UNIT
NO. QUANTITY
389.04 SQ.M
4A Masonry Works (CHB Laying,Plastering&Steel Works)

(A) NAME AND SPECIFICATION QUANTITY UNIT UNIT COST AMOUNT (P)

CEMENT 128.00 PCS 290.00 37,120.00

WASHED SAND 12.50 CU.M 1,300.00 16,250.00
CHB 4X8X16 460.00 PCS 14.00 6,440.00
CHB 6X8X16 825.00 PCS 20.00 16,500.00
RSB 10MM 78.00 LENGTH 180.00 14,040.00
RSB12MM 16.00 LENGTH 210.00 3,360.00
M TIE WIRE#16 12.00 KLS 80.00 960.00
A ANGLE BAR 50X50X4MM 56.00 PCS 750.00 42,000.00
T ANGLE BAR 38X38X3MM 34.00 PCS 420.00 14,280.00
E ANGLE BAR 25X25X3MM 8.00 PCS 250.00 2,000.00
R
FLAT BAR 25MMX4MM 8.00 PCS 140.00 1,120.00
I
A 50X100XGA.14 C-PURLINS 28.00 PCS 720.00 20,160.00
L PLAIN ROUND BAR 10MMX6MM SAG ROD 8.00 PCS 170.00 1,360.00
S STEEL PLATE 1.20MX2.40MX10MM 0.50 PCS 9,430.50 4,715.25
WELDING ROD 20.00 KLS 100.00 2,000.00
PRIMER,ZINC CHROMATE 2.00 GALS 904.00 1,808.00
3/4"THK MARINE PLYWOOD(FACIA BOARD) 5.00 PCS 370.00 1,850.00
STAINLESS STEEL RAILINGS FOR RAMP 2"DIA. 1.00 PC 3,195.00 3,195.00

TOTAL COST OF MATERIALS 189,158.25

NO. OF
(B) NAME AND CAPACITY NO. OF UNIT DAILY RATE AMOUNT (P)
DAYS

E -
Q WELDING MACHINE 1.00 5.00 1,500.00 7,500.00
U
I
P
M
E
N
T
TOTAL FOR EQUIPMENT 7,500.00
NO. OF NO. OF
(C) DESIGNATION DAILY RATE AMOUNT (P)
PERSONNEL DAYS

L CONSTRUCTION FOREMAN 1.00 10.00 450.00 4,500.00

A SKILLED WORKER 2.00 10.00 400.00 8,000.00
B UNSKILLED LABORER 3.00 10.00 300.00 9,000.00
O
R
TOTAL FOR LABOR 21,500.00
(D) TOTAL DIRECT COST (A + B + C) 218,158.25
(E) INDIRECT UNIT COST (17%) TOTAL % OF D 37,086.90
E.1 Overhead, Contingencies and Miscellaneous Expenses (OCM) 9%
E.2 Profit 8%
(F) VALUE ADDED TAX 5% 12,762.26
(G) TOTAL COST OF ITEM (D + E + F) 268,007.41
(H) UNIT COST OF ITEM (G/Qty.) 689.00
 UNIT PRICE ANALYSIS
ITEM TOTAL
DESCRIPTION OF ITEM UNIT
NO. QUANTITY
159.5 SQ.M
4B Carpentry Works (Ceiling & Roofing )

(A) NAME AND SPECIFICATION QUANTITY UNIT UNIT COST AMOUNT (P)

DOUBLE METAL FURRING X 15' 27.00 PCS 260.00 7,020.00

SINGLE METAL FURING X 15' 27.00 PCS 126.00 3,402.00
METAL FURRING CLIP 54.00 PCS 5.50 297.00
3/16"X 1" BLIND RIVETS 3.00 BOX 195.00 585.00
1" CONCRETE NAILS 3.00 KLS 90.00 270.00
2"X2"X3/16" WALL ANGLE FRAME 18.00 PCS 10.50 189.00
M 2"X2"X3/16" CARRYING CHANNEL 6.00 PCS 142.50 855.00
A ORD.PLYWOOD 1/4"THK 24.00 PCS 380.00 9,120.00
T #26x10' CORR. G.I SHEETS 36.00 SHTS 423.00 15,228.00
E #26X8' CORR. G.I SHEETS 25.00 SHTS 282.00 7,050.00
R
#26 PRE-FABRICATED RIDGE ROLL 8' 15.00 PCS 351.00 5,265.00
I
A #26 FLASHING 24'X8' 15.00 PCS 351.00 5,265.00
L #26 PRE-FABRICATED GUTTER 8' 10.00 PCS 351.00 3,510.00
S ROOF SEALANT 2.00 LIT 402.00 804.00
TEX SCREW 1,300.00 PCS 5.00 6,500.00
BLIND RIVETS 200.00 PCS 1.50 300.00

TOTAL COST OF MATERIALS 65,660.00

NO. OF
(B) NAME AND CAPACITY NO. OF UNIT DAILY RATE AMOUNT (P)
DAYS

E
Q ELEC.DRILL 1.00 5.00 500.00 2,500.00
U
I
P
M
E
N
T
TOTAL FOR EQUIPMENT 2,500.00
NO. OF NO. OF
(C) DESIGNATION DAILY RATE AMOUNT (P)
PERSONNEL DAYS

L CONSTRUCTION FOREMAN 1.00 6.00 450.00 2,700.00

A SKILLED WORKER 2.00 6.00 400.00 4,800.00
B UNSKILLED LABORER 4.00 6.00 300.00 7,200.00
O
R
TOTAL FOR LABOR 14,700.00
(D) TOTAL DIRECT COST (A + B + C) 82,860.00
(E) INDIRECT UNIT COST (17%) TOTAL % OF D 14,086.20
E.1 Overhead, Contingencies and Miscellaneous Expenses (OCM) 9%
E.2 Profit 8%
(F) VALUE ADDED TAX 5% 4,847.31
(G) TOTAL COST OF ITEM (D + E + F) 101,793.51
(H) UNIT COST OF ITEM (G/Qty.) 638.00
 UNIT PRICE ANALYSIS
ITEM TOTAL
DESCRIPTION OF ITEM UNIT
NO. QUANTITY
1 LOT
5 Carpentry Works (doors & windows & tile works)

(A) NAME AND SPECIFICATION QUANTITY UNIT UNIT COST AMOUNT (P)

D1-2 0.75X2.1 DOUBLE SWING DOOR W/

6MM THK GLASS ON TUBULAR
ALUM.FRAME COMPLETE W/
ACCESSORIES 1.00 SET 15,750.00 15,750.00
D2-1.0X2.1 SINGLE SWING DOOR W/ 6MM
THK GLASS OR TUBULAR ALUM. FRAME
COMPLETE W/ ACCESSORIES 2.00 SETS 10,520.00 21,040.00

D3-ADULT TOILET HOLLOW CORE FLUSH

DOOR 1.0X2.10M OR 150MM WOODEN
JAMB W/ COMPLETE ACCESSORIES 2.00 SETS 5,515.00 11,030.00

W-1 2.40MX1.20M ALUM FRAME AWNING

TYPE WINDOW W/ 1/4" THK COLORED
GLASS POWDER COATED FLUSHED 2.00 SETS 16,030.00 32,060.00
M
A W-2 1.20MX1.20M ALUM. FRAME AWNING
T TYPE WINDOW W/ 1/4" THK COLORED
E GLASS POWDER COATED FLUSHED 4.00 SETS 8,015.00 32,060.00
R
I
A W-3 0.60MX1.20M ALUM.FRAME AWNING
L TYPE WINDOW W/ 1/4" THK COLORED
S GLASS POWDER COATED FLUSHED 2.00 SETS 4,008.00 8,016.00
W-4 0.60MX1.0M ALUM.FRAME AWNING
TYPE WINDOW W/ 1/4"THK COLORED
GLASS POWDER COATED FLUSHED 1.00 SET 2,004.00 2,004.00

W-5 0.60MX0.60M ALUM. FRAME AWNING

TYPE WINDOW W/ 1/4" THK COLORED
GLASS POWDER COATED FLUSHED 2.00 SETS 1,336.00 2,672.00
WALLTOILET:GLAZED WALL TILES 20CMX30CM 275.00 PCS 44.00 12,100.00
TILE ADHESIVE 25KLS/BAG 15.00 BAGS 325.00 4,875.00
TILE GROUT 5KLS/BAG 7.00 BAGS 160.00 1,120.00
TILE TRIM 5.00 PCS 110.00 550.00
FLOORTOILET:GLAZED TILES 20CMX20CM 150.00 PCS 35.00 5,250.00
FLOORING: UNGLAZED FLOOR TILES 60CMX60 135.00 PCS 278.00 37,530.00
-
-
TOTAL COST OF MATERIALS 186,057.00
NO. OF
(B) NAME AND CAPACITY NO. OF UNIT DAILY RATE AMOUNT (P)
DAYS

E -
Q -
U -
I
P
M
E
N
T
TOTAL FOR EQUIPMENT -
NO. OF NO. OF
(C) DESIGNATION DAILY RATE AMOUNT (P)
PERSONNEL DAYS

CONSTRUCTION FOREMAN 1.00 8.00 450.00 3,600.00

L SKILLED WORKER 2.00 8.00 400.00 6,400.00
A UNSKILLED LABORER 4.00 8.00 300.00 9,600.00
B
O
R

TOTAL FOR LABOR 19,600.00

(D) TOTAL DIRECT COST (A + B + C) 205,657.00
(E) INDIRECT UNIT COST (17%) TOTAL % OF D 34,961.69
E.1 Overhead, Contingencies and Miscellaneous Expenses (OCM) 9%
E.2 Profit 8%
(F) VALUE ADDED TAX 5% 12,030.93
(G) TOTAL COST OF ITEM (D + E + F) 252,649.62
(H) UNIT COST OF ITEM (G/Qty.) 252,650.00
 UNIT PRICE ANALYSIS
ITEM TOTAL
DESCRIPTION OF ITEM UNIT
NO. QUANTITY
1 LOT
6 Pumbing Works

(A) NAME AND SPECIFICATION QUANTITY UNIT UNIT COST AMOUNT (P)
PAIL FLUSH TYPE TOILET BOWL 2.00 PCS 3,700.00 7,400.00
4"X4" PVC FLOOR DRAIN 2.00 SETS 150.00 300.00
4"X3M DIA. PV PIPE 4.00 LENGTH 520.00 2,080.00
3"X3M DIA. PV PIPE 4.00 LENGTH 430.00 1,720.00
2"X3M DIA. PV PIPE 6.00 LENGTH 250.00 1,500.00
M 2" DIA.X90 DEG. PVC BEND ELBOW 4.00 PCS 55.00 220.00
A 4" DIA. X 90 DEG.PVC BEND ELBOW 10.00 PCS 120.00 1,200.00
T 4" DIA. X 45 DEG. PVC BEND ELBOW 2.00 PCS 120.00 240.00
E 4"X3" WYE 2.00 PCS 150.00 300.00
R
2" DIA. PVC P-TRAP 3.00 PCS 75.00 225.00
I
A 4" DIA. PVC CLEAN OUT PLUG 1.00 PCS 60.00 60.00
L 4" DIA. X 4" DIA. PVC WYE 2.00 PCS 150.00 300.00
S 3" DIA. X 90DEG. PVC ELBOW 3.00 PCS 90.00 270.00
SOLVENT CEMENT 1.00 PINT 100.00 100.00
WALL HUNG LAVATORY W/ FAUCET&SUPPLY PI 2.00 SETS 2,500.00 5,000.00
1/2"X3M HDPE PIPE 10.00 LENGTH 25.00 250.00
1/2" GATE VALVE 1.00 PCS 320.00 320.00
TOTAL COST OF MATERIALS 21,485.00
NO. OF
(B) NAME AND CAPACITY NO. OF UNIT DAILY RATE AMOUNT (P)
DAYS

E
Q -
U -
I -
P
M
E
N
T
TOTAL FOR EQUIPMENT -
NO. OF NO. OF
(C) DESIGNATION DAILY RATE AMOUNT (P)
PERSONNEL DAYS

CONSTRUCTION FOREMAN 1.00 3.00 450.00 1,350.00

L SKILLED WORKER 1.00 3.00 400.00 1,200.00
A UNSKILLED LABORER 3.00 3.00 300.00 2,700.00
B
O
R

TOTAL FOR LABOR 5,250.00

(D) TOTAL DIRECT COST (A + B + C) 26,735.00
(E) INDIRECT UNIT COST (17%) TOTAL % OF D 4,544.95
E.1 Overhead, Contingencies and Miscellaneous Expenses (OCM) 9%
E.2 Profit 8%
(F) VALUE ADDED TAX 5% 1,564.00
(G) TOTAL COST OF ITEM (D + E + F) 32,843.95
(H) UNIT COST OF ITEM (G/Qty.) 32,844.00
 UNIT PRICE ANALYSIS
ITEM TOTAL
DESCRIPTION OF ITEM UNIT
NO. QUANTITY
1.00 LOT
7 Electrical Works

(A) NAME AND SPECIFICATION QUANTITY UNIT UNIT COST AMOUNT (P)
2"X4" UTILITY BOXES PVC 12.00 PCS 31.50 378.00
4"X4" JUNCTION BOXES PVC 7.00 PCS 40.00 280.00
3/4" DIA. RSC PIPE 1.00 LENGTH 60.00 60.00
SCREW INSULATOR 1.00 PC 50.00 50.00
3.5MM THW STRANDED 2.00 BOX 3,500.00 7,000.00
PVC CLAMP 10.00 PCS 15.00 150.00
M
FLEXIBLE TUBE 3/4" DIA. 80.00 MTRS 25.00 2,000.00
A
T ELECTRICAL TAPE (BIG) 3.00 PCS 50.00 150.00
E ENERGY SAVING FLOURECENT BULB 35W 4.00 PCS 350.00 1,400.00
R ENERGY SAVING FLOURECENT BULB 18W 4.00 PCS 210.00 840.00
I 2-GANG SWITCH W/ PLATE 2.00 PCS 163.00 326.00
A 1-GANG SWITCH W/ PLATE 4.00 PCS 110.00 440.00
L DUPLEX CONVENIENCE OUTLET 5.00 PCS 278.00 1,390.00
S 8.00 PCS 70.00 560.00
LIGHTING OUTLET(4" PORCELAIN RECEPTACLE)
ENTRANCE CAP #1 DIA. 1.00 PC 250.00 250.00
PANEL BOX,FLUSH TYPE,4 BRANCHES 1.00 SET 1,470.00 1,470.00
CIRCUIT BREAKER 40 A 2P 1.00 SET 463.00 463.00
CIRCUIT BREAKER 20 A 2P 3.00 SETS 341.00 1,023.00
TOTAL COST OF MATERIALS 18,230.00
NO. OF
(B) NAME AND CAPACITY NO. OF UNIT DAILY RATE AMOUNT (P)
DAYS

E
Q
U
I
P
M
E
N
T
TOTAL FOR EQUIPMENT -
NO. OF NO. OF
(C) DESIGNATION DAILY RATE AMOUNT (P)
PERSONNEL DAYS

CONSTRUCTION FOREMAN 1.00 3.00 450.00 1,350.00

L SKILLED WORKER 1.00 3.00 400.00 1,200.00
A UNSKILLED LABORER 2.00 3.00 300.00 1,800.00
B
O
R

TOTAL FOR LABOR 4,350.00

(D) TOTAL DIRECT COST (A + B + C) 22,580.00
(E) INDIRECT UNIT COST (17%) TOTAL % OF D 3,838.60
E.1 Overhead, Contingencies and Miscellaneous Expenses (OCM) 9%
E.2 Profit 8%
(F) VALUE ADDED TAX 5% 1,320.93
(G) TOTAL COST OF ITEM (D + E + F) 27,739.53
(H) UNIT COST OF ITEM (G/Qty.) 27,740.00
 UNIT PRICE ANALYSIS
ITEM TOTAL
DESCRIPTION OF ITEM UNIT
NO. QUANTITY
1 LOT
10 Painting Works

(A) NAME AND SPECIFICATION QUANTITY UNIT UNIT COST AMOUNT (P)
SURFACE PRIMER (RED OXIDE) 6.00 GALS 520.00 3,120.00
CONCRETE PUTTY 3.00 GALS 515.00 1,545.00
CONCRETE NEUTRALIZER 4.00 GALS 236.00 944.00
POLIBUFF 1.00 GAL 820.00 820.00
ROOF PAINT BAGUIO GREEN 6.00 GALS 720.00 4,320.00
FLAT LATEX WHITE 8.00 GALS 550.00 4,400.00
M
SEMI-GLOSS LATEX WHITE 8.00 GALS 600.00 4,800.00
A
T QUICK DRY ENAMEL CHOCOLATE BROWN 2.00 GALS 680.00 1,360.00
E QUICK DRY ENAMEL WHITE 6.00 GALS 650.00 3,900.00
R FLAT ENAMEL WHITE 6.00 GALS 605.00 3,630.00
I LATEX TINTING COLOR RAW SIENNA 2.00 PINTS 205.00 410.00
A LATEX TINTING COLOR RED 2.00 PINTS 205.00 410.00
L LATEX TINTING COLOR BLUE 1.00 PINTS 205.00 205.00
S LATEX TINTING COLOR YELLOW 1.00 PINTS 205.00 205.00
LATEX TINTING COLOR GREEN 1.00 PINTS 205.00 205.00
PAINT BRUSH & PAINT ROLLER (ASSORTED) 10.00 PCS 60.00 600.00
SAND PAPER (ASSORTED) 8.00 PCS 30.00 240.00
-
TOTAL COST OF MATERIALS 31,114.00
NO. OF
(B) NAME AND CAPACITY NO. OF UNIT DAILY RATE AMOUNT (P)
DAYS

E -
Q -
U -
I
P
M
E
N
T
TOTAL FOR EQUIPMENT -
NO. OF NO. OF
(C) DESIGNATION DAILY RATE AMOUNT (P)
PERSONNEL DAYS

L CONSTRUCTION FOREMAN 1.00 4.00 450.00 1,800.00

A PAINTER 1.00 4.00 400.00 1,600.00
B UNSKILLED LABORER 2.00 4.00 300.00 2,400.00
O
R

TOTAL FOR LABOR 5,800.00

(D) TOTAL DIRECT COST (A + B + C) 36,914.00
(E) INDIRECT UNIT COST (17%) TOTAL % OF D 6,275.38
E.1 Overhead, Contingencies and Miscellaneous Expenses (OCM) 9%
E.2 Profit 8%
(F) VALUE ADDED TAX 5% 2,159.47
(G) TOTAL COST OF ITEM (D + E + F) 45,348.85
(H) UNIT COST OF ITEM (G/Qty.) 45,348.85