Republic of the Philippines QSU BAC C-03- 2018

QUIRINO STATE UNIVERSITY “Construction of RDET Building - Cabarroguis Campus"

Andres Bonifacio, Diffun, Quirino

Standard Form Number: SF-INFR-09

BILL OF QUANTITIES

ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT

I Site clearing and leveling 509.25 sq.m.

II Excavation, Backfilling and Gravel Fill 706.16 cu.m.
(Includes Storm Drainage, Sewer, Septic Tank &
Catch Basin)
I Concrete Works 35.73 cu.m.
II Masonry works -building 476.50 sq.m.
III Steel works 297.00 sq.m.
IV Ceiling Works 795.00 sq.m.
I ALUMINUM PARTITION, CARPENTRY, PATCHI 12.96 sq.m.
V Tile Works 780.05 sq.m.
IX. Cladding Works 152.15 sq.m.
X. Entrance Canopy 24.43 sq.m.
XI. Painting works 1,784.00 sq.m.
XII. Storm Drainage Trench, Sewer and vent (DWV) 1.00 l.s.
VI Cold Water Supply 1.00 l.s.
VII Plumbing Fixtures and Accessories 1.00 L.S.
XV. Catch Basin 12.00 pc/s
XVI. Septic Tank 1.00 unit
VIII Electrical Works 1.00 l.s.
XVIII. Fire Exit 1.00 l.s.
XIX PWD & Stair Railing 1.00 L.S.
XX. Glass Partition 55.27 sq.m.
XXI. Glass Door 1.00 l.s.
SPL Construction Safety & Health Program 500.00 m-days
SPL 1 Progress Photograph and Project Bulletin 1.00 l.s.
SPL 2 Furnishing of Facilities 1.00 lot
Submitted by:
In Words

Bidder's Name & Signature TOTAL

Position In Figures
Date
 REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino

WORK AND FINANCIAL PLAN

CY 2015
PROGRAMS/ ACTIVITIES/PROJECTS Cost June July Aug. Sept. Oct. Nov. Dec. TOTAL
Project Milestones
1. Start of bidding process
3. Issue of Award/Notice to Proceed
4. Start of mobilization
5. Completion of works
Preliminaries
1. Secure clearance from concerned agency
2. Mobilization works
3. Construction Safety & health program #NAME? #NAME? #NAME?
4. Construction of temporary facilities
Construction /activities
Site clearing and leveling - - -
(Includes Storm Drainage, Sewer, Septic Tank & Catch Basin) - - -
0 218,564.23 50,156.64 150,000.00 120,000.00 1,827,196.94 2,914,189.70 (4,842,979.05) 218,564.23
Masonry works -building #NAME? 100,000.00 100,000.00 100,000.00 #NAME? #NAME?
Steel works 182,215.00 100,000.00 300,000.00 150,000.00 (367,785.00) 182,215.00
Ceiling Works - 50,000.00 100,000 80,000.00 (230,000.00) -
ALUMINUM PARTITION, CARPENTRY, PATCHING PLUMBING & PAINTING WORKS 3,600.00 80,000.00 80,000.00 80,000.00 (236,400.00) 3,600.00
Tile Works #NAME? 50,000.00 #NAME? #NAME?
Cladding Works - 100,000.00 120,000 80,000.00 (300,000.00) -
#REF! #REF! 60,000.00 80,000 60,000.00 #REF! #REF!
Entrance Canopy - - -
Painting works - 60,000.00 (60,000.00) -
Construction Safety & Health Program 9,914.40 80,000.00 (70,085.60) 9,914.40
Progress Photograph and Project Bulletin 4,504.00 4,504.00 4,504.00
A. Total Direct Cost #NAME? 50,156.64 #NAME? 610,000.00 ### #NAME? #NAME? #NAME?

B. Indirect Cost: OCM, VAT and Engineering

Overhead 55,751.60 181,947.70 181,947.70 181,947.70 181,947.70 181,947.70 (853,986.90) 55,751.60
TOTAL PROJECT COST #NAME? #NAME?

PREPARED BY: APPROVED:

ELIZABETH G. SOMERA SAMUEL O. BENIGNO, Ph.D.

Director, Physical Plant & Site Development President
 REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino

ESTIMATED COST OF PROPOSED WORK

DIRECT COST
ITEM
DESCRIPTION % QTY. UNIT ADJUSTED UNIT COST
NO. TOTAL UNIT COST
I ALUMINUM PARTITION, CARPENTRY, PATCHING PLUMBING & PAINTING WORKS 59.41 12.96 sq.m. 110,400.96 110,400.96 142,582.84
II Electrical Works 40.59 1.00 l.s. 75,423.10 75,423.10 98,992.82
100.00 185,824.06
Page 1 of 1

PREPARED BY: RECOMMENDING APPROVAL:

AYSON N. DELA CRUZ DENNIS S. OPIANO

CAD SPECIALIST OIC - Director, Physical Plant & Site Development

APPROVED:

SAMUEL O. BENIGNO, Ph.D.

President
 Republic of the Philippines
QUIRINO STATE UNIVERSITY
Diffun, Quirino

2-Jul-18

PROGRAM OF WORK / BUDGET COST

PROJECT : REPAIR & IMPROVEMENT OF CHIM BUILDING Description

Project I.D.: Net Length:

Location : Length of PCCP
QSU Diffun Campus, Diffun, Quirino
Note : Width
Appropriation : Php241,575.66 Thickness :
Estd. Project Cost : Php241,575.66 Classification : School building
Source of Fund : Department of Budget and Management Starting Date : Upon Approval
Limits : Total Project Duration : 14 cal. Days

EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE % OF TOTAL
DESCRIPTION REQUIRED
ALUMINUM PARTITION, CARPENTRY, P 59.41
Electrical Works 40.59

100.00

ESTIMATED COST OF THE PROJECT

D E S C R I P T I O N QTY AMOUNT TOTAL

ALUMINUM PARTITION, CARPENTRY, P P 110,400.96

Electrical Works P 75,423.10

Total P 185,824.06

BREAKDOWN OF EXPENDITURE :

1. Labor 11,414.06 A. Total Direct Cost 185,824.06

2. Materials 174,410.00 B.OCM + Profit 44,248.00
3. Rental of Equipment - C. VAT 11,503.60
4. Mob./Demob. (1% Civil Works) D. Cost of Engineering, 2%
5. Total Direct Cost 185,824.06 E. ROW Acquisition Cost P
6. OCM 27,873.61 F. Total Estimated Cost P 241,575.66
7. Contractor's Profit 16,374.39
7. VAT 11,503.60
8. Engineering Overhead -
9. ROW Acquisition
10. Total 241,575.66

PREPARED BY: RECOMMENDING APPROVAL:

AYSON N. DELA CRUZ DENNIS S. OPIANO

CAD SPECIALIST OIC-Director, Physical Plant and Site Dev't.

APPROVED:

SAMUEL O. BENIGNO, Ph.D.

President
 APPROVED BUDGET FOR THE CONTRACT

REPAIR & IMPROVEMENT OF CHIM BUILDING

Location: QSU Diffun Campus, Diffun, Quirino

EST. MARK-UPS TOTAL MARK-UP

ITEM DESCRIPTION DIRECT IN PERCENT VAT TOTAL TOTAL COST UNIT
QTY UNIT COST OCM PROFIT % VALUE INDIRECT COST COST
15% 10% 25% 5%[(5+9)]
I ALUMINUM PARTITION, CARPENTRY, PAT 12.96 sq.m. 110,400.96 16,560.14 8,832.08 25,392.22 6,789.66 32,181.88 142,582.84 11,001.76
II Electrical Works 1.00 l.s. 75,423.10 11,313.47 7,542.31 18,855.78 4,713.94 23,569.72 98,992.82 98,992.82
Total 185,824.06 27,873.61 16,374.39 44,248.00 11,503.60 55,751.60 241,575.66

PREPARED BY: RECOMMENDING APPROVAL: APPROVED:

AYSON N. DELA CRUZ DENNIS S. OPIANO SAMUEL O. BENIGNO, Ph.D.

CAD SPECIALIST OIC - Director, Physical Plant & Site Development President
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino

Item No. : I Quantity = 509.25

Description : Site clearing and leveling Unit = sq.m.

A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)

Payloader 1 2.00 -

A. SUB-TOTAL , EQUIPMENT P -

B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Foreman 1 3.00 P P -
Carpenter 1 3.00 -
Laborer 10 3.00 -

B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)

C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 15% of D -
F Profit 10% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : II Quantity = 706.16
Description : Excavation, Backfilling and Gravel Fill Unit = cu.m.
(Includes Storm Drainage, Sewer, Septic Tank & Catch Basin)

A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)

A. SUB-TOTAL , EQUIPMENT P

B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)

Construction Foreman 1.00 19.00 - -

Laborer 20.00 19.00 - -

B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials:
Gravel fill 164.26 cu.m. -
-

C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 9% of D -
F Profit 8% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS

REPAIR & IMPROVEMENT OF CHIM BUILDING

Location: QSU Diffun Campus, Diffun, Quirino
Item No. : I Quantity = 35.73
Description : Concrete Works Unit = cu.m.

Columns 16.20 cu.m.

Roof Beams 19.53 cu.m.
TOTAL 35.73 cu.m.

A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment
One Bager Mixer 1.00 15.00 1500.00 22,500.00

A. SUB-TOTAL , EQUIPMENT P 22,500.00

B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Construction Foreman 1.00 15.00 435.45 6,531.75
Carpenter/Steelman 2.00 15.00 381.31 11,439.30
Mason 4.00 15.00 381.31 22,878.60
Laborer 6.00 15.00 300.00 27,000.00

B. SUB-TOTAL, LABOR P 67,849.65

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
Portland Cement 9 321.57 bags 260.00 83,608.20
Fine Aggregates-S1 0.5 17.87 cu.m. 600.00 10,719.00
Coarse Aggregates-G1 1 35.73 cu.m. 600.00 21,438.00
20mm x 6m RSB 8,614.00 kls. 40.00 344,560.00
10mm x 6m RSB 7,913.00 kls. 40.00 316,520.00
# 16 Tie Wire 6.00 roll 2,650.00 15,900.00
2800pcs-2" x 2" x 12' scaffoldings/Formlumber 8,000.00 bd.ft. 35.00 280,000.00
800pcs-2" x 3" x 12' scaffoldings/Formlumber 5,000.00 bd.ft. 35.00 175,000.00
1/2 Ordinary Plywood 200.00 pcs. 550.00 110,000.00
Assorted C.W.N 100.00 kls. 75.00 7,500.00
Hacksaw blade 10.00 pcs. 75.00 750.00
Construction pail 10.00 pcs. 75.00 750.00
C. SUB-TOTAL, MATERIAL P 1,366,745.20

SUMMARY:
A Equipment P 22,500.00
B Labor 67,849.65
C Materials 1,366,745.20
D TOTAL DIRECT COST 1,457,094.85
DIRECT UNIT COST 40,780.71
E OCM 15% of D 218,564.23
F Profit 10% of D 145,709.49
G VAT 5% of (D+E+F) 91,068.43
H Total Cost (D+E+F+G) 1,912,436.99
I Unit Cost H/Quantity P 53,524.68
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino

Item No. : II Quantity = 476.50

Description : Masonry works -building Unit = sq.m.

A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment
One Bagger Mixer 1 20.00 1,500.00 30,000.00

A. SUB-TOTAL , EQUIPMENT P 30,000.00

B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Construction Foreman 1.00 27.00 435.45 11,757.15
Mason 5.00 27.00 381.31 51,476.85
Laborer 6.00 27.00 300.00 48,600.00

B. SUB-TOTAL, LABOR P 111,834.00

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
6"CHB 5,957.00 pcs. 15.00 89,355.00
Portland cement 297.85 bags 260.00 77,441.00
fine aggregates 41.00 cu.m. 600.00 24,600.00
10mm x 6.0 def bars 1,236.00 kls 40.00 49,440.00
# 16 tie wire 25.00 kls 75.00 1,875.00
hacksaw blade 10.00 pcs. 75.00 750.00
Cement - Plastering @ .020 thicknes (2 faces) 300.00 bags 260.00 78,000.00
fine aggregates 18.00 cu.m. 600.00 10,800.00

C. SUB-TOTAL, MATERIAL P 332,261.00

SUMMARY:
A Equipment P 30,000.00
B Labor 111,834.00
C Materials 332,261.00
D TOTAL DIRECT COST 474,095.00
DIRECT UNIT COST 994.95
E OCM 15% of D 71,114.25
F Profit 10% of D 47,409.50
G VAT 5% of (D+E+F) 29,630.94
H Total Cost (D+E+F+G) 622,249.69
I Unit Cost H/Quantity P 1,305.88
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino

Item No. : III Quantity = 297.00

Description : Steel works Unit = sq.m.

A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
welding machine 1.00 18.00 800.00 14,400.00

A. SUB-TOTAL , EQUIPMENT P 14,400.00

B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
labor
Construction Foreman 1 25.00 P 435.45 10,886.25
welder/Steelman 3 25.00 380.00 28,500.00
Laborer 8 25.00 300.00 60,000.00
B. SUB-TOTAL, LABOR P 99,386.25

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials

.4mm x 5m Corr. Type -long span prepainted Roofing

903.10 sq.m. 426.98 385,605.64
sheets: (Multi R Span by Apo)

.4mm x2.4m @ 24" width- Ridge Roll

46.00 pcs.
prepainted 174.80 8,040.80
0.40mm thk Valley Gutter width-prepainted 10.00 pcs. 174.80 1,748.00
0.40mm thk Spanish Gutter prepainted 70.00 pcs. 174.80 12,236.00

50mm x 75mm x 2.5mm thick - Steel C- Purlins

225.00 pcs. 1,200.00 270,000.00
5mm x 75mm x 75mm angular bar 119.00 pcs. 1,450.00 172,550.00
5mm x 50mm x 50mm angular bar 111.00 pcs. 1,050.00 116,550.00
5mm x 38mm x 38mm angular bar 55.00 pcs. 950.00 52,250.00
2-1/2" tekscrew 5,000.00 pcs. 2.50 12,500.00
10mm x 6m Plain bar 26.00 pcs. 180.00 4,680.00
16mm x 300mm long bent anchor bolt 90.00 pcs. 45.00 4,050.00
10mm thk x 4' x 8'-gusset plate 2.00 pcs. 12,500.00 25,000.00
Acethelene Refill 2.00 pairs 650.00 1,300.00
Oxygen Refill 8.00 pairs 480.00 3,840.00
steel brush 2.00 pcs. 75.00 150.00
welding rod @ 20kg / box 8.00 box/es 1,700.00 13,600.00
red lead primer 18.00 gals 600.00 10,800.00
Rivets 5/32 3.00 box/es 200.00 600.00
Paint thinner 6.00 gals 275.00 1,650.00
Paint brush, 2" & 4" 12.00 pcs. 85.00 1,020.00
Rivets 5/32 3.00 box/es 200.00 600.00
16mm Turnbuckle 26.00 pcs. 85.00 2,210.00
C. SUB-TOTAL, MATERIAL P 1,100,980.44
SUMMARY:
A Equipment P 14,400.00
B Labor 99,386.25
C Materials 1,100,980.44
D TOTAL DIRECT COST 1,214,766.69
DIRECT UNIT COST 4,090.12
E OCM 15% of D 182,215.00
F Profit 10% of D 121,476.67
G VAT 5% of (D+E+F) 75,922.92
H Total Cost (D+E+F+G) 1,594,381.28
I Unit Cost H/Quantity P 5,368.29
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino

Item No. : IV Quantity = 795.00

Description : Ceiling Works Unit = sq.m.

A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
welding machine 1.00 18.00 800.00

A. SUB-TOTAL , EQUIPMENT P -

B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
labor
Construction Foreman 1.00 17.00 435.45
Carpenter/Mason 2.00 17.00 381.31
Laborer 4.00 17.00 300.00

B. SUB-TOTAL, LABOR P -
C. Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Materials
4.5mm Ficem Board (Hardiflex) 280.00 pcs. 450.00
19mm x 50nn x 5m Metal Furring 362.00 pcs. 120.00
12mm x 38mm x 5m Carrying Channel 362.00 pcs. 180.00
25mm x 25mm x 2.4 x .4mm Wall Angle 204.00 pcs. 85.00
W-Clip 480.00 pcs. 8.50
Blind Rivets (1/8 x 3/8) 80.00 box 350.00
Concrete Nail 50.00 kls 120.00
Gypsum Screw 5,000.00 pcs. 2.50
-
-
### -
C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 15% of D -
F Profit 10% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino

Item No. : I Quantity = 12.96

Description : ALUMINUM PARTITION, CARPENTRY, PATCHING PLUMBING & PAINTING WORKS
Unit = sq.m.

A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)

Carpenter/Installer 2.00 5.00 381.31 3,813.10

PAINTER 1.00 2.00 381.31 762.62
ALUM INSTALLER 2.00 2.00 381.31 1,525.24

B. SUB-TOTAL, LABOR P 6,100.96

C. Name and Description Unit Qty Unit Cost Total Cost (Pesos)
Materials
GLASS & ALUMINUM PARTION sq.m 28.8 2,200.00 63,360.00
1.20 x 2.10 ALUM Door W/ GLASS (CLINIC PARTITION) set 1 5,500.00 5,500.00
LAMINATED WHITE BOARD pcs. 2 1,800.00 3,600.00
2"x2"x10' good lumber bdft 54 50.00 2,700.00
2"x3"x10' good lumber bdft 72 50.00 3,600.00
LOCK SET pcs. 4 850.00 3,400.00
Quarter moon cornice ft 10 90.00 900.00
Assorted finishing nails (1/2", 1", 2" 2 1/2",3",4" ) kgs 20 85.00 1,700.00
1/4" thk marine plywood pcs. 14 565.00 7,910.00
Semi-gloss latex liters 12 720.00 8,640.00
Easytite liters 3 640.00 1,920.00
3" Paint Brush pcs. 2 85.00 170.00
NO. 120 SAND PAPER pcs. 30 30.00 900.00
PORTLAND CEMENT bags 1 250.00 250.00
FAUCET pcs. 2 360.00 720.00
C. SUB-TOTAL, MATERIAL P 104,300.00

SUMMARY:
A Equipment P -
B Labor 6,100.96
C Materials 104,300.00
D TOTAL DIRECT COST 110,400.96
DIRECT UNIT COST 110,400.96
E OCM 15% 16,560.14
F Profit 10% 8,832.08
G VAT 5% of D 6,789.66
H Total Cost of D 142,582.84
I Unit Cost of (D+E+F) P 142,582.84
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino

Item No. : V Quantity = 780.05

Description : Tile Works Unit = sq.m.

A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)

Construction Foreman 1.00 6.00 #NAME? #NAME?

Mason/Tilesitter 1.00 6.00 380.00 2,280.00
Laborers 2.00 6.00 300.00 3,600.00

B. SUB-TOTAL, LABOR P #NAME?

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials

30 x 30 Ceramic Floor Tiles (CR) 60.00 pcs. 55.00 3,300.00

30 x 30 Ceramic Wall Tiles (CR) 170.00 pcs. 55.00 9,350.00
Tile Adhesive 5.00 bags 280.00 1,400.00

Tile Grout 3.00 bags 80.00 240.00

Cement 6.00 bags 260.00 1,560.00

Sand 0.50 cum 650.00 325.00

### -
### -
### -
C. SUB-TOTAL, MATERIAL P 16,175.00

SUMMARY:
A Equipment P -
B Labor #NAME?
C Materials 16,175.00
D TOTAL DIRECT COST #NAME?
DIRECT UNIT COST #NAME?
E OCM 9% of D #NAME?
F Profit 8% of D #NAME?
G VAT 5% of (D+E+F) #NAME?
H Total Cost (D+E+F+G) #NAME?
I Unit Cost H/Quantity P #NAME?
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino

Item No. : X. Quantity = 24.43

Description : Entrance Canopy Unit = sq.m.

A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment
Welding Machine 1
Electric Router 1
Electric Drill 1

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)

Construction Foreman 1.00 10.00 435.45

welder 6.00 10.00 -
painter 6.00 4.00 -
Laborer 10.00 10.00 -

B. SUB-TOTAL, LABOR P -

C. Name and Description Unit Qty Unit Cost Total Cost (Pesos)
Materials
100 x 200 x 5mm Rectangular Tube kls 446.50 -
100 x 150 x 5mm Rectangular Tube kls 340.00 -
10mm Plate (300 x 300 mm) pcs 10.00 -
50mm dia. G.I. Pipe (Sch. 40) pcs 1.00 -
10mm thk. Bronze Glass sq.m. 24.43 -
Industrial Sealant tubes 16.00 -
Welding Rod kls 15.00 -
Cutting Disk pcs 2.00 -
Grinding Disk pcs 2.00 ### -
Epoxy Primer gal 2.00 ### -
Acrylic Paint gal 3.00 ### -
Acrylic Thinner gal 5.00 -
Sand Paper pcs 20.00 -
### -
### -
C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 9% of D -
F Profit 8% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : IX. Quantity = 152.15
Description : Cladding Works Unit = sq.m.

A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment
Electric Router 1 20.00 -
Electric Drill 1 20.00 -

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)

Construction Foreman 1.00 20.00 -

Plumbers 8.00 20.00 -
Laborers 8.00 20.00 -

B. SUB-TOTAL, LABOR P -

C. Name and Description Unit Qty Unit Cost Total Cost (Pesos)
Materials
Stone Cladding 35.49 -
Aluminum Cladding 116.66 -
### -
### -
-

C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 9% of D -
F Profit 8% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : XI. Quantity = 1,784.00
Description : Painting works Unit = sq.m.
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Construction Foreman 1.00 25.00 435.45
Painter 3.00 25.00 380.00
Laborer 4.00 25.00 300.00
B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
Semi-Gloss Latex (Boysen) 80 pails 2,800.00
Flat Latex (Boysen) 113 pails 2,400.00
Wall Putty (Boysen) 75 pails 2,250.00
Easytite 50 gal/s 560.00
Epoxy Primer 70 gal/s 850.00
Acrylic Paint 70 gal/s 1,020.00
Acrylic Thinner 45 gal/s 480.00
# 120 Sand Paper 200 pcs 15.00
Masking Tape 60 roll 45.00
Old News Paper 5 kls 15.00
Waste Rag 5 kls 25.00
# 80 Sand Paper 100 pcs 60.00
Paleta 10 pair/s 25.00
Paint Roller with pan 25 pcs 130.00
Paint Brush 4'' 12 pcs 75.00
Paint Brush 2'' 10 pcs 75.00
Water Proofing Paint 2 gal/s 1,200.00

C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 15% of D -
F Profit 10% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : XII. Quantity = 1.00
Description : Storm Drainage Trench, Sewer and vent (DWV) Unit = l.s.
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Construction Foreman 1.00 12.00 -
Plumbers 2.00 12.00 -
Laborers 4.00 12.00 -

B. SUB-TOTAL, LABOR P -

C. Name and Description Unit Qty Unit Cost Total Cost (Pesos)
Materials
Storm Drainage
150mmØ x 3.00 m. PVC Moldex pc/s. 15.00 ### -
Solvent Cement ltr/s. 2.00 -
Hacsaw Blade pc/s. 2.00 -
Downspout ### -
100mmØ x 3.00 m. PVC Moldex
pc/s. 40.00 ### -
100mmØ Elbow, 90 Degree PVC Moldex
pc/s. 40.00 ### -
100MMØ Dome Type Strainer, PVC pc/s. 12.00 ### -
Flat Bar Metal Clamp 50mm x 1.2m, pc/s. 120.00 ### -
4mmØ Metal Screw woth Tox Screw pc/s. 245.00 ### -
Masonry Drill Bit pc/s. 4.00 ### -
Steel Drill Bit pc/s. 4.00 ### -
Solvent Cement ltr/s. 2.00 -
Hacsaw Blade pc/s. 2.00 -
Sewer ( Drainage Vent) at Toilet (Ground & 2nd Flr.) ### -
Pipe Hannger With Full Thread and Nut pc/s. 12.00 -
150mmØ x 150mmØ Wye Moldex pc/s. 2.00 ### -
150mmØ x 100 degree Wye Moldex pc/s. 1.00 ### -
150mmØ x Elbow Moldex pc/s. 2.00 ### -
150mmØ Clean-Out Moldex pc/s. 2.00 ### -
100mmØ x 100mmØ Wye Moldex pc/s. 10.00 ### -
100mmØ x 50mmØ Wye Moldex pc/s. 25.00 ### -
50mmØ Upvc Wye Moldex pc/s. 1.00 ### -
100mmØ x 50mmØ Reducer Moldex pc/s. 2.00 ### -
100mmØ x 90 degree Elbow Moldex pc/s. 13.00 ### -
100mmØ x 45 degree Elbow Moldex pc/s. 12.00 ### -
50mmØ x 45 degree Elbow Moldex pc/s. 25.00 ### -
50mmØ x 90degree Elbow Moldex pc/s. 38.00 ### -
50mmØ P-Trap Moldex pc/s. 14.00 ### -
100mmØ x 50mmØ Tee Moldex pc/s. 9.00 ### -
50mmØ x 50mmØ Tee Moldex pc/s. 16.00 ### -
50mmØ Clean-out Moldex pc/s. 3.00 ### -
150mmØ x 3.00m PVC Moldex pc/s. 5.00 ### -
100mmØ x 3.00m PVC Moldex pc/s. 14.00 ### -
 50mmØ x 3.00m PVC Moldex pc/s. 20.00 ### -
100mmØ Clean-Out Moldex pc/s. 3.00 ### -
Solvent Cement ltr/s. 2.00 ### -
Hacksaw Blade pc/s. 3.00 ### -
-
C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 9% of D -
F Profit 8% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : VI Quantity = 1.00
Description : Cold Water Supply Unit = l.s.
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Construction Foreman 1.00 2.00 435.45 870.90
Carpenter 1.00 2.00 381.31 762.62
Laborer 1.00 2.00 300.00 600.00

B. SUB-TOTAL, LABOR P 2,233.52

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
32mmØ x 32mmØ Tee Belden pc/s. 1.00 63.00### 63.00
32mmØ x 32mmØ Elbow Belden pc/s. 1.00 50.00### 50.00
32mmØ Coupling Belden pc/s. 2.00 34.00### 68.00
32mmØ x 20mmØ Tee Belden pc/s. 1.00 29.00### 29.00
25mmØ x 20mmØ Tee Belden pc/s. 1.00 18.00### 18.00
25mmØ x 20mmØ Reducer Belden pc/s. 1.00 18.00### 18.00
25mmØ x 25mmØ Elbow Belden pc/s. 2.00 29.00### 58.00
25mmØ PPR Elbow 90° Belden pc/s. 2.00 29.00### 58.00
32mmØ x 25mmØ Reducer Belden pc/s. 1.00 55.00### 55.00
25mmØ x 20mmØ Tee Belden pc/s. 1.00 33.00### 33.00
25mmØ Gate Valve Belden pc/s. 1.00 766.00### 766.00
32mmØ Gate Valve Belden pc/s. 1.00 1,256.00### 1,256.00
20mmØ Elbow Belden pc/s. 1.00 30.00### 30.00
32mmØ x 4.00m PPR Pipe Belden pc/s. 1.00 1,170.00### 1,170.00
25mmØ x 4.00m PPR Pipe Belden pc/s. 1.00 720.00### 720.00
Faucet (heavy duty) pc/s. 2.00 350.00### 700.00
32mmØ Fusion Device pc/s. 1.00 2,500.00### 2,500.00
PPR Cutter pc/s. 1.00 850.00### 850.00
P 8,442.00

SUMMARY:
A Equipment P
B Labor 2,233.52
C Materials 8,442.00
D TOTAL DIRECT COST 10,675.52
DIRECT UNIT COST 10,675.52
E OCM 15% of D 1,601.33
F Profit 10% of D 1,067.55
G VAT 5% of (D+E+F) 667.22
H Total Cost (D+E+F+G) 14,011.62
I Unit Cost H/Quantity P 14,011.62
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : VII Quantity = 1.00
Description : Plumbing Fixtures and Accessories Unit = L.S.
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Construction Foreman 1.00 6.00 435.45 2,612.70
Carpenter/Welder 1.00 6.00 381.31 2,287.86
Laborer 2.00 6.00 300.00 3,600.00

B. SUB-TOTAL, LABOR P 8,500.56

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
Water Closet, Lever Type & Acc. HCG set/s 2.00 11,000.00 22,000.00
Lavatory and Accessories HCG set/s 2.00 5,500.00### 11,000.00
Urinal and Accessories HCG set/s 1.00 12,000.00### 12,000.00
Chrome Plated Faucet (12mmØ) pc/s. 3.00 250.00### 750.00
Floor Drain(S/S) pc/s. 2.00 225.00 450.00
Paper Holder HCG pc/s. 2.00 450.00 900.00
Soap Holder HCG pc/s. 2.00 250.00### 500.00
-
-
C. SUB-TOTAL, MATERIAL P 47,600.00

SUMMARY:
A Equipment P
B Labor 8,500.56
C Materials 47,600.00
D TOTAL DIRECT COST 56,100.56
DIRECT UNIT COST 56,100.56
E OCM 15% of D 8,415.08
F Profit 10% of D 5,610.06
G VAT 5% of (D+E+F) 3,506.29
H Total Cost (D+E+F+G) 73,631.99
I Unit Cost H/Quantity P 73,631.99
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : XV. Quantity = 12.00
Description : Catch Basin Unit = pc/s
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Construction Foreman 1.00 2.00 -
Carpenter 2.00 2.00 -
Laborer 2.00 2.00 -
B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
Portland Cement bag/s 18.00 -
Sand, S-1 cu.m. 3.00 ### -
Gravel, 3/4" cu.m. 2.00 ### -
10mmØ x 6.00m RSB kg/s. 8.00 ### -
Hacksaw Blade pc/s. 4.00 -
#16 G.I. Tie Wire kg/s. 2.00 -
100mm (4") CHB pc/s. 230.00 ### -
-
C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 9% of D -
F Profit 8% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : XVI. Quantity = 1.00
Description : Septic Tank Unit = unit
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment
-

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Construction Foreman 1.00 10.00 -
Carpenter/Mason 3.00 10.00 -
Laborer 6.00 10.00 -
B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
Portland Cement bag/s 132.00 -
Sand, S-1 cu.m. 10.00 -
Gravel, 3/4" cu.m. 8.00 -
12mmØ x 6.00m RSB kg/s. 442.39 -
10mmØ x 6.00m RSB kg/s. 107.30 -
Hacksaw Blade pc/.s 10.00 -
Construction Pail pc/s. 5.00 -
#16 G.I. Tie Wire kg/s. 13.00 -
6" CHB pc/s. 450.00 ### -
1/2" thick Ordinary Plywood pc/s. 8.00 ### -
75 pcs - 2" x 2" x 12' Form Lumber bd.ft. 300.00 ### -
Assorted Nails 1", 2" & 4" kg/s. 9.00 -
C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 9% of D -
F Profit 8% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : VIII Quantity = 1.00
Description : Electrical Works Unit = l.s.
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Electrician 2.00 5.00 381.31 3,813.10
Laborer 1.00 5.00 300.00 1,500.00
-
B. SUB-TOTAL, LABOR P 5,313.10

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
LED TUBULAR 25 sets 1,800.00 45,000.00
3 gang Switch 5 sets 210.00 1,050.00
ACU Outlet Tandem type 1 set/s 250.00 250.00
Electrical Tape 5 pc/s. 30.00 150.00
Surface box 8 pc/s. 220.00 1,760.00
2.5HP ACU WINDOW type 1 pc/s. 10,000.00 10,000.00
3.5mm.sq. THHN Copper Wire 1 box/es 3,500.00 3,500.00
FIRE ALARM DEVICE 3 box/es 2,800.00 8,400.00

C. SUB-TOTAL, MATERIAL P 70,110.00

SUMMARY:
A Equipment P -
B Labor 5,313.10
C Materials 70,110.00
D TOTAL DIRECT COST 75,423.10
DIRECT UNIT COST 75,423.10
E OCM 15% of D 11,313.47
F Profit 10% of D 7,542.31
G VAT 5% of (D+E+F) 4,713.94
H Total Cost (D+E+F+G) 98,992.82
I Unit Cost H/Quantity P 98,992.82
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : XVIII. Quantity = 1.00
Description : Fire Exit Unit = l.s.
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment
welding machine 1 30.00 800.00

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Construction Foreman 1.00 30.00 #NAME?
Welder 1.00 30.00 380.00
Painter 2.00 30.00 380.00
Laborers 2.00 30.00 300.00
B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
3/14 x 4 x 8 Checkered Plate (Bended) pcs 6.00 15,000.00
1/4 x 4 x 4 Angle Bar pcs 10.00 4,200.00
1/4 x1-1/2 x 1-1/2 Angle Bar pcs 10.00 674.00
1-1/2 dia. G.I. Pipe (Sched. 40) pcs 10.00 1,600.00
12mm Square Bar pcs 80.00 280.00
Welding Rod kls 15.00 85.00
Grinding Stone 4" pcs 10.00 60.00
Epoxy Primer gal 10.00 615.00
Lacquer Thinner gal 8.00 260.00###
Acrylic Paint gal 10.00 1,020.00
Acrylic Thinner gal 10.00 560.00
Paint Brush 2' pcs 5.00 75.00###
Acethelyn/Oxygen Refill pair 4.00 2,000.00###
-
-
-
C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 15% of D -
F Profit 10% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : XIX Quantity = 1.00
Description : PWD & Stair Railing Unit = L.S.
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment
-

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Construction Foreman 1.00 15.00 435.45
IT Expert 2.00 15.00 381.31
Laborer 4.00 15.00 300.00
B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
PWD & Stair Railing (Includes Installation) l.s. 1.00 40,000.00
Stainless Handrail (for PWD railing) l.s. 1.00 15,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 15% of D -
F Profit 10% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : XX. Quantity = 55.27
Description : Glass Partition Unit = sq.m.
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor -
Glass Installer 2.00 5.00 -
4.00 5.00 -

B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
Office of the Extension 16.30 sq.m. -
Office of the Director and Staff 24.90 sq.m. -
Publication Offce 6.90 sq.m. -
Gender and Development office 7.17 sq.m. -

C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 9% of D -
F Profit 8% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : XXII. Quantity = 509.25
Description : Soil Poisoning Unit = sq.m.
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment
-

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)

B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
-
Soil Poisoning 509.25 sq.m. -
-
-
-
-
-

C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 9% of D -
F Profit 8% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino

Item No. : SPL Quantity = 500.00

Description : Construction Safety & Health Program Unit = m-days

A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)

A. SUB-TOTAL , EQUIPMENT P -

B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)

B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
Safety Shoes 500.00 m-d 8.05 4,025.00
Safety Gloves 500.00 m-d 1.10 550.00
Safety Helmet 500.00 m-d 2.90 1,450.00
Medicine Kit 1.00 l.s 3,889.40 3,889.40

C. SUB-TOTAL, MATERIAL P 9,914.40

SUMMARY:
A Equipment P -
B Labor -
C Materials 9,914.40
D TOTAL DIRECT COST 9,914.40
DIRECT UNIT COST 9,914.40
E OCM 9% of D
F Profit 8% of D
G VAT 5% of (D+E+F) 495.72
H Total Cost (D+E+F+G) 10,410.12
I Unit Cost H/Quantity P 20.82
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : SPL 1 Quantity = 1.00
Description : Progress Photograph and Project Bulletin Unit = l.s.

A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)

A. SUB-TOTAL , EQUIPMENT P -

B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)

B. SUB-TOTAL, LABOR P -

C. Name and Description Factor Qty Unit Unit Cost Total Cost (Pesos)
Ink l.s. P P 3,000.00
Photo Paper l.s. 960.00
Tarpaulin- 4'x 8' 32.00 sq.ft. 17.00 544.00

C. SUB-TOTAL, MATERIAL P 4,504.00

SUMMARY:
A Equipment P -
B Labor -
C Materials 4,504.00
D TOTAL DIRECT COST 4,504.00
DIRECT UNIT COST 4,504.00
E OCM 9% of D
F Profit 8% of D
G VAT 5% of (D+E+F) 225.20
H Total Cost (D+E+F+G) 4,729.20
I Unit Cost H/Quantity P 4,729.20
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : XXI. Quantity = 1.00
Description : Glass Door Unit = l.s.
A Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
Equipment
-

A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
Labor
Glass Installer 1.00 3.00 -
Labor 2.00 2.00 -

B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Materials
4 - sets Glass Door 1.00 l.s.

C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 9% of D -
F Profit 8% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -
 DETAILED UNIT PRICE ANALYSIS
REPAIR & IMPROVEMENT OF CHIM BUILDING
Location: QSU Diffun Campus, Diffun, Quirino
Item No. : SPL 2 Quantity = 1.00
Description : Furnishing of Facilities Unit = lot

A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)

A. SUB-TOTAL , EQUIPMENT P -

B Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)

B. SUB-TOTAL, LABOR P -

C. Name and Description Factor Qty Unit Unit Cost Total Cost (Pesos)
Office Table w/ Chair 10.00 set/s 8,000.00 P
Cabinet 6.00 set/s 12,000.00
File Cabinet 6.00 set/s 12,000.00
White board w/ Stand- 4'x8' 6.00 set/s 4,100.00

C. SUB-TOTAL, MATERIAL P -

SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST -
DIRECT UNIT COST -
E OCM 9% of D
F Profit 8% of D
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -