PROGRAM OF WORKS

Control No: Date :

Name and Location of Project: Appropriation : PHP 2,800,000.00
Source of Funds : RA 7171
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING
Issued Obligated Authority :
AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR Released :
Project Category : BUILDINGS - MPB Cal. Days to Complete : 78 Calendar Days
Project Description: : Construction Desirable Starting Date : Upon Approval
Scope of Work : See Attached DUPA Mode of Implementation : By Contract

MINIMUM EQUIPMENT REQUIREMENT: TECHNICAL PERSONNEL NEEDED:

Description No. Description No. Description No.
One Bagger Mixer 1 First Aider 1
Concrete Vibrator 1 Construction Foreman 1
Bar Cutter 1 Skilled Laborers 3
Bar Bender 1 Unskilled Laborers 12
Dump Truck (12 cu.yd.) 2
Backhoe (0.80 cu.m.) 1
Plate Compactor 2
Welding Machine 2
Cutting Outfit 1
Truck Mounted Crane 1
Jack Hammer 1
ESTIMATED COST FOR PROPOSED WORK
ITEM NO. UNIT TOTAL % OF
DESCRIPTION UNIT QTY
NO. COST ADJUSTED COST TOTAL
B.5 Project Billboard / Signboard each 1.000 6,726.53 6,726.53 0.2465
B.7(1) Occupational Safety and Health Program month 2.233 23,450.80 52,365.63 1.9189
B.16 Project Marker each 1.000 89,190.20 89,190.20 3.2683
801(1) Removal of Existing Structure lot 1.000 28,006.27 28,006.27 1.0263
803(1)a Structure Excavation cu.m. 33.208 305.24 10,136.52 0.3714
804(1)a Embankment from Structure Excavation cu.m. 9.714 215.06 2,089.12 0.0766
804(1)b Embankment from Common Borrow by Equipment cu.m. 42.930 553.54 23,763.43 0.8708
900(1)c2 Structural Concrete (Footing and Slab), 28 Days cu.m. 9.354 7,506.82 70,218.83 2.5731
Structural Concrete for Footing Tie Beam, Column,
900(1)c1
Suspended Slab, Girder/Beam (Class A, 28 days) cu.m. 25.164 8,011.94 201,612.42 7.3879
902(1)a1 Reinforcing Steel, Grade 40 (Deformed) kg. 5395.240 84.00 453,192.44 16.6068
903(2) Formworks and Falseworks sq.m. 160.380 945.67 151,666.96 5.5577
1046(2)a2 150 mm CHB Non Load Bearing(Inluding Reinforcing Steel) sq.m. 161.410 1,415.14 228,417.47 8.3702
1027(1) Cement Plaster Finish sq.m. 326.395 248.35 81,059.56 2.9704
1003(1)a1 Ceiling 4.5mm fiber cement board metal frame sq.m. 42.000 1,469.03 61,699.26 2.2609
1003(1)e1 Ceiling pre painted metal panel sq.m. 38.400 3,053.74 117,263.67 4.2970
1008(2) Aluminum Windows sq.m. 29.400 4,511.44 132,636.38 4.8603
1010(4) Wooden Doors and Windows l.s. 1.000 55,348.86 55,348.86 2.0282
1004(4) Hardware l.s. 1.000 11,089.20 11,089.20 0.4064
1018(1) Glazed Tiles sq.m. 106.740 1,924.47 205,417.62 7.5273
1018(2) Unglazed Tiles sq.m. 4.980 1,723.76 8,584.30 0.3146
1018(7) Textured unglazed tiles(deco tiles) sq.m. 15.810 1,724.04 27,257.13 0.9988
1032(1)a Painting Works (Masonry/Concrete) sq.m. 661.200 170.18 112,520.36 4.1232
1032(1)c Painting Works (Steel) sq.m. 209.400 70.26 14,712.85 0.5391
1013(2)a2 Fabricated Metal Roofing Accessory l.m. 30.000 405.69 12,170.70 0.4460
1014(1)b2 Prepainted Metal Sheets sq.m. 91.665 725.81 66,531.09 2.4380
1047(2)a Structural Steel Roof Truss kg. 1566.000 101.94 159,644.15 5.8500
1047(2)b Structural Steel (Purlins) kg. 491.778 94.19 46,321.68 1.6974
1001(8) Sewer Line Works l.s. 1.000 19,609.28 19,609.28 0.7186
1001(9) Plumbing(Storm Drainage) l.s. 1.000 17,500.85 17,500.85 0.6413
1002(8) Plumbing Fixtures l.s. 1.000 41,994.89 41,994.89 1.5389
1002(28) Plumbing Cold Water Line l.s. 1.000 9,945.10 9,945.10 0.3644
1001(11) Septic Vault l.s. 1.000 92,582.34 92,582.34 3.3926
1100(10) Conduits.boxes and fittings l.s. 1.000 9,898.56 9,898.56 0.3627
1100(33) Wires and wiring devices l.s. 1.000 26,075.69 26,075.69 0.9555
1102(1) Power load center, switch gear,and panel board l.s. 1.000 4,744.16 4,744.16 0.1738
1103(1) Lighting fixtures l.s. 1.000 19,245.63 19,245.63 0.7052
1051(6) Railings l.m. 24.000 2,404.70 57,712.75 2.1148
APPROVED BUDGET FOR THE CONTRACT, ABC (1+2) PHP 2,728,951.88 100.000
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: B.5 / Project Billboard / Signboard
Unit of Measurement: each
Output per hr.: 1.00 each
Quantity: 1.000 each

DESIGNATION NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 1.000 93.71 93.71
b. Skilled Labor 1 1.000 67.67 67.67
c. Unskilled Labor 1 1.000 52.23 52.23

Sub-total for A 213.61

NO. OF
NAME & CAPACITY NO. OF DAYS HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment

Minor Tools (10% of Labor) 21.36

Sub-total for B 21.36

C. Total (A+B) 234.97
D. Output / Day 8.00 each / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 8' x 8' Tarpaulin 64 sq.ft. 30.00 1,920.00
b. Good Lumber (Frames) 48 bd-ft 60.00 2,880.00
c. Assorted Common Working Nails 1 kg 90.00 90.00

Sub-total for E 4,890.00

F. Direct Cost (C + E) 5,124.97
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 768.75
H. Contractor's Profit(CP) 10% 512.50
I. Value Added Tax (VAT) 5% 320.31
J. Total Cost (F+G+H+I) 6,726.53
K. Total Unit Cost 6,726.53
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: B.7(1) / Occupational Safety and Health Program
Unit of Measurement: mos.
Output per hr.: 1.00 mos.
Quantity: 2.233 mos.

DESIGNATION NO. OF PERSONS NO. OF MOS. RATE AMOUNT

A. Labor
a. First Aider 1 2.233 14,075.10 31,429.70

Sub-total for A 31,429.70

NO. OF
NAME & CAPACITY NO. OF DAYS RATE AMOUNT
EQUIPMENT
B. Equipment

Sub-total for B -
C. Total (A+B) 31,429.70
D. Output / Day 8.00 mos. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. First Aid Kit 1.00 ls. 1,000.00 1,000.00
b. Safety Shoes 773.00 man-day 2.19 1,692.87
c. Working Gloves (Maong Material) 773.00 man-day 5.00 3,865.00
d. Reflectorized Vest 773.00 man-day 0.41 316.93
e. Safety Harness / Lanyard 773.00 man-day 4.79 3,702.67
f. Safety Helmet 773.00 man-day 0.48 371.04
g. PPE Signage (4' x 8') 1.00 set 960.00 960.00
h. Safety First (4' x 4') 1.00 set 480.00 480.00
i. Warning Signs (2' x 3') 4.00 sets 180.00 720.00
j. Caution Tape, 100ft 1.00 roll 800.00 800.00

Sub-total for E 13,908.51

F. Direct Cost (C + E) 45,338.21
G. Overhead, Contingencies and Miscellaneous (OCM) 0% -
H. Contractor's Profit(CP) 10% 4,533.82
I. Value Added Tax (VAT) 5% 2,493.60
J. Total Cost (F+G+H+I) 52,365.63
K. Total Unit Cost 23,450.80
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: B.16 / Project Marker
Unit of Measurement: each
Output per hr.: 0.25 each
Quantity: 1.000 each

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 4.000 93.71 374.84
b. Skilled Labor 1 4.000 67.67 270.68
c. Unskilled Labor 1 4.000 52.23 208.92

Sub-total for A 854.44

NO. OF
NAME & CAPACITY NO. OF DAYS HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment

Sub-total for B -
C. Total (A+B) 854.44
D. Output / Day 2.00 each / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials

a. STAINLESS MARKER 8" 15 PCS. 1,500.00 22,500.00

b. STAINLESS MARKER 6" 8 PCS. 1,200.00 9,600.00
c. 0.9M. x 0.7M. MARKER (BRASS) 1 SET 35,000.00 35,000.00
-
-
-
-

Sub-total for E 67,100.00

F. Direct Cost (C + E) 67,954.44
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 10,193.17
H. Contractor's Profit(CP) 10% 6,795.44
I. Value Added Tax (VAT) 5% 4,247.15
J. Total Cost (F+G+H+I) 89,190.20
K. Total Unit Cost 89,190.20
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 801(1) / Removal of Structures and Obstruction
Unit of Measurement: lot
Output per hr.: 1.00 lot
Quantity: 1.000 lot
#REF!
DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT
A. Labor
a. Const. Foreman 1 28.000 93.71 2,623.88
b. Skilled Labor 1 28.000 67.67 1,894.76
c. Unskilled Labor 8 28.000 52.23 11,699.52

Sub-total for A 16,218.16

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
a. Jack Hammer 1 28.000 150.00 4,200.00
b. Cutting Outfit 1 10.000 45.45 454.50
Minor Tools (10% of Labor) 465.45

Sub-total for B 5,119.95

C. Total (A+B) 21,338.11
D. Output / Day 8.00 lot / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials

Sub-total for E
F. Direct Cost (C + E) 21,338.11
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 3,200.72
H. Contractor's Profit(CP) 10% 2,133.81
I. Value Added Tax (VAT) 5% 1,333.63
J. Total Cost (F+G+H+I) 28,006.27
K. Total Unit Cost 28,006.27
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 803(1)a / Structure Excavation(common soil)
Unit of Measurement: cu.m.
Output per hr.: 20.00 cu.m.
Quantity: 33.208 cu.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 1.660 93.71 155.56
b. Unskilled Labor 3 1.660 52.23 260.11
-

Sub-total for A 415.67

NAME & CAPACITY NO. OF NO. OF DAYS HOURLY RATE AMOUNT
B. Equipment
a. Dump Truck (12 cu.yd.) 2 1.660 1,420.00 4,714.40
b. Backhoe (0.80 cu.m.) 1 1.660 1,537.00 2,551.42
Minor Tools (10% of Labor) 41.57

Sub-total for B 7,307.39

C. Total (A+B) 7,723.06
D. Output / Day 160.00 cu.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials

Sub-total for E -
F. Direct Cost (C + E) 7,723.06
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 1,158.46
H. Contractor's Profit(CP) 10% 772.31
I. Value Added Tax (VAT) 5% 482.69
J. Total Cost (F+G+H+I) 10,136.52
K. Total Unit Cost 305.24
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 804(1)a /
Embankment from Structural Excavation
Unit of Measurement: cu.m.
Output per hr.: 9.84 cu.m.
Quantity: 9.714 cu.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 0.987 93.71 92.49
b. Unskilled Labor 3 0.987 52.23 154.65

Sub-total for A 247.14

NAME & CAPACITY NO. OF NO. OF DAYS HOURLY RATE AMOUNT
B. Equipment
a. Plate Compactor 2 0.740 123.00 182.10
b. Backhoe 1 0.740 1,537.00 1,137.76
Minor Tools (10% of Labor) 24.71

Sub-total for B 1,344.57

C. Total (A+B) 1,591.71
D. Output / Day 78.72 cu.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials

Sub-total for E -
F. Direct Cost (C + E) 1,591.71
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 238.76
H. Contractor's Profit(CP) 10% 159.17
I. Value Added Tax (VAT) 5% 99.48
J. Total Cost (F+G+H+I) 2,089.12
K. Total Unit Cost 215.06
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 804(1)b / Embankment from Common Borrow by
Unit of Measurement: cu.m. Equipment
Output per hr.: 9.84 cu.m.
Quantity: 42.930 cu.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 4.363 93.71 408.86
b. Unskilled Labor 3 4.363 52.23 683.64

Sub-total for A 1,092.50

NAME & CAPACITY NO. OF NO. OF DAYS HOURLY RATE AMOUNT
B. Equipment
a. Plate Compactor 2 3.272 123.00 804.97
Minor Tools (10% of Labor) 109.25

Sub-total for B 914.22

C. Total (A+B) 2,006.72
D. Output / Day 78.72 cu.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Embankment Materials 53.66 cu.m. 300.00 16,098.75
(with 25% Shrinkage Factor)

Sub-total for E 16,098.75

F. Direct Cost (C + E) 18,105.47
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 2,715.82
H. Contractor's Profit(CP) 10% 1,810.55
I. Value Added Tax (VAT) 5% 1,131.59
J. Total Cost (F+G+H+I) 23,763.43
K. Total Unit Cost 553.54
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 900(1)c2 / Structural Concrete (Footing and Slab on
Unit of Measurement: cu.m. fill), 28 Days
Output per hr.: 0.357 cu.m.
Quantity: 9.354 cu.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 26.202 93.71 2,455.39
b. Skilled Labor 1 26.202 67.67 1,773.09
c. Unskilled Labor 4 26.202 52.23 5,474.12

Sub-total for A 9,702.60

NO. OF
NAME & CAPACITY NO. OF DAYS HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
a. One Bagger Mixer 1 26.202 172.00 4,506.74
b. Concrete Vibrator 1 26.202 91.25 2,390.93
Minor Tools (10% of Labor) 970.26

Sub-total for B 7,867.93

C. Total (A+B) 17,570.53
D. Output / Day 2.86 cu.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Portland Cement 86.00 bag 300.00 25,800.00
b. Sand 4.68 cu.m. 600.00 2,806.20
c. Gravel 9.35 cu.m. 600.00 5,612.40
Consumables (5% of Materials Cost) 1,710.93

Sub-total for E 35,929.53

F. Direct Cost (C + E) 53,500.06
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 8,025.01
H. Contractor's Profit(CP) 10% 5,350.01
I. Value Added Tax (VAT) 5% 3,343.75
J. Total Cost (F+G+H+I) 70,218.83
K. Total Unit Cost 7,506.82
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 900(1)c1 / Structural Concrete for Footing Tie Beam,
Column, Suspended Slab, Girder/Beam
Unit of Measurement: cu.m. (Class A, 28 days)
Output per hr.: 0.270 cu.m.
Quantity: 25.164 cu.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 46.600 93.71 4,366.89
b. Skilled Labor 2 46.600 67.67 6,306.84
c. Unskilled Labor 8 46.600 52.23 19,471.34

Sub-total for A 30,145.07

NO. OF
NAME & CAPACITY NO. OF DAYS HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
a. One Bagger Mixer 2 46.600 172.00 16,030.40
b. Concrete Vibrator 2 46.600 91.25 8,504.50
Minor Tools (10% of Labor) 3,014.51

Sub-total for B 27,549.41

C. Total (A+B) 57,694.48
D. Output / Day 2.16 cu.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Portland Cement 229.00 bag 300.00 68,700.00
b. Sand 12.582 cu.m. 600.00 7,549.20
c. Gravel 25.164 cu.m. 600.00 15,098.40
Consumables (5% of Materials Cost) 4,567.38

Sub-total for E 95,914.98

F. Direct Cost (C + E) 153,609.46
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 23,041.42
H. Contractor's Profit(CP) 10% 15,360.95
I. Value Added Tax (VAT) 5% 9,600.59
J. Total Cost (F+G+H+I) 201,612.42
K. Total Unit Cost 8,011.94
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 902(1)a1 / Reinforcing Steel, Grade 40 (Deformed)
Unit of Measurement: kg.
Output per hr.: 129.09 kg
Quantity: 5,395.240 kgs

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 41.793 93.71 3,916.42
b. Skilled Labor 3 41.793 67.67 8,484.40
c. Unskilled Labor 12 41.793 52.23 26,194.18

Sub-total for A 38,595.00

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
a. Bar Cutter 1 20.897 219.75 4,592.01
b. Bar Bender 1 20.897 351.50 7,345.12
Minor Tools (10% of Labor) 3,859.50

Sub-total for B 15,796.63

C. Total (A+B) 54,391.63
D. Output / Day 1,032.75 kg. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Deformed Reinforcing Steel 5,395.24 kg. 50.00 269,762.00
b. #16 Galvanized Iron Wire 80.93 kg. 90.00 7,283.57
Consumables (5% of Materials Cost) 13,852.28

Sub-total for E 290,897.85

F. Direct Cost (C + E) 345,289.48
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 51,793.42
H. Contractor's Profit(CP) 10% 34,528.95
I. Value Added Tax (VAT) 5% 21,580.59
J. Total Cost (F+G+H+I) 453,192.44
K. Total Unit Cost 84.00
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 903(2) / Formworks and Falseworks
Unit of Measurement: sq.m.
Output per hr.: 4.50 sq.m.
Quantity: 160.380 sq.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
Installation
a. Const. Foreman 1 35.640 93.71 3,339.82
b. Skilled Labor 2 35.640 67.67 4,823.52
c. Unskilled Labor 4 35.640 52.23 7,445.91
Stripping
a. Construction Foreman 1 19.958 93.71 1,870.30
b. Unskilled Laborer 6 19.958 52.23 6,254.56
Sub-total for A 23,734.11
NO. OF
NAME & CAPACITY NO. OF DAYS. DAILY RATE AMOUNT
EQUIPMENT
B. Equipment
a. H-Frame 1.7 m x 1.2m, 40 14.000 6.08 3,404.80
2 pcs H-frames
4 pcs diagonal cross braces
4 pcs horizontal braces
8 pcs joint pins
b. Shoring Jack, 3.8 m full extension 62 14.000 4.50 3,906.00
c. Adjustable U-head Jack, 0.6m 80 14.000 0.85 952.00
d. Adjustable Base Jack, 0.6m 80 14.000 0.85 952.00
e. 1-1/2" GI Pipe x 6.0 m 62 14.000 2.50 2,170.00
f. 1-1/2" GI Pipe x 3.0 m 16 14.000 1.25 280.00
g. 1-1/2" GI Pipe x 4.0 m 32 14.000 1.75 784.00
h. 1-1/2" GI Pipe x 1.0 m 216 14.000 0.50 1,512.00
i. Tie Rod x 0.60m 278
j. Round Wing Nut 558 14.000 0.15 1,171.80
Sub-total for B 15,132.60
C. Total (A+B) 38,866.71
D. Output / Day 36.00 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Phenolic Board (0.019 x 1.2 x 2.4) - 3 uses 19 pcs. 1,450.00 27,550.00
b. Good Lumber - 3 uses 758.12 bd.ft. 60.00 45,487.20
Consumables (5% of Materials Cost) 3,651.86

Sub-total for E 76,689.06

F. Direct Cost (C + E) 115,555.77
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 17,333.37
H. Contractor's Profit(CP) 10% 11,555.58
I. Value Added Tax (VAT) 5% 7,222.24
J. Total Cost (F+G+H+I) 151,666.96
K. Total Unit Cost 945.67
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
150 mm CHB Non Load Bearing/Load
Item No. / Description: 1046(2)a2 /
Bearing (Inluding Reinforcing Steel)
Unit of Measurement: sq.m.
Output per hr.: 3.180 sq.m.
Quantity: 161.410 sq.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 50.758 93.71 4,756.52
b. Skilled Labor 2 50.758 67.67 6,869.57
c. Unskilled Labor 3 50.758 52.23 7,953.25

Sub-total for A 19,579.34

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
a. One Bagger Mixer 1 50.758 172.00 8,730.35
Minor Tools (10% of Labor) 1,957.93

Sub-total for B 10,688.28

C. Total (A+B) 30,267.62
D. Output / Day 25.44 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 150 mm thk CHB (Non-Load Bearing/Load Bearing) 2,098.00 pc 16.00 33,568.00
b. Portland Cement 242.00 bag 300.00 72,600.00
c. Sand 6.46 cu.m. 600.00 3,876.00
d. Deformed Reinforcing Steel 522.97 kg. 50.00 26,148.50
e. #16 Galvanized Iron Wire 8.07 kg. 90.00 726.30
Miscellaneous Items(5% of Mat'l Cost) 6,845.94

Sub-total for E 143,764.74

F. Direct Cost (C + E) 174,032.36
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 26,104.85
H. Contractor's Profit(CP) 10% 17,403.24
I. Value Added Tax (VAT) 5% 10,877.02
J. Total Cost (F+G+H+I) 228,417.47
K. Total Unit Cost 1,415.14
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1027(1) / Cement Plaster Finish
Unit of Measurement: sq.m.
Output per hr.: 7.125 sq.m.
Quantity: 326.395 sq.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 45.810 93.71 4,292.84
b. Skilled Labor 2 45.810 67.67 6,199.90
c. Unskilled Labor 4 45.810 52.23 9,570.59

Sub-total for A 20,063.33

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 2,006.33

Sub-total for B 2,006.33

C. Total (A+B) 22,069.66
D. Output / Day 57.00 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Portland Cement 108.00 bag 300.00 32,400.00
b. Sand 9.00 cu.m. 600.00 5,400.00
Consumables (5% of Materials Cost) 1,890.00

Sub-total for E 39,690.00

F. Direct Cost (C + E) 61,759.66
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 9,263.95
H. Contractor's Profit(CP) 10% 6,175.97
I. Value Added Tax (VAT) 5% 3,859.98
J. Total Cost (F+G+H+I) 81,059.56
K. Total Unit Cost 248.35
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1018(1) / Glazed tiles
Unit of Measurement: sq.m.
Output per hr.: 1.365 sq.m.
Quantity: 106.740 sq.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 78.198 93.71 7,327.92
b. Skilled Labor 5 78.198 67.67 26,458.23
c. Unskilled Labor 5 78.198 52.23 20,421.36

Sub-total for A 54,207.51

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 5,420.75

Sub-total for B 5,420.75

C. Total (A+B) 59,628.26
D. Output / Day 10.92 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Glazed tiles (0.40 x 0.40m) 112.08 sq.m. 650.00 72,850.05
b. Portland Cement 34.69 bag 300.00 10,407.00
c. Sand 2.78 cu.m. 600.00 1,668.00
d. Tile Grout 13.34 bag 150.00 2,001.00
e. Tile Adhesive (25 kg) 15.26 bag 350.00 5,341.00
Consumables (5% of Materials Cost) 4,613.35

Sub-total for E 96,880.40

F. Direct Cost (C + E) 156,508.66
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 23,476.30
H. Contractor's Profit(CP) 10% 15,650.87
I. Value Added Tax (VAT) 5% 9,781.79
J. Total Cost (F+G+H+I) 205,417.62
K. Total Unit Cost 1,924.47
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1018(2) / Unglazed tiles
Unit of Measurement: sq.m.
Output per hr.: 1.950 sq.m.
Quantity: 4.980 sq.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 2.554 93.71 239.32
b. Skilled Labor 2 2.554 67.67 345.64
c. Unskilled Labor 4 2.554 52.23 533.55

Sub-total for A 1,118.51

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 111.85

Sub-total for B 111.85

C. Total (A+B) 1,230.36
D. Output / Day 15.60 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Unglazed tiles 5.23 sq.m. 800.00 4,183.20
b. Portland Cement 1.62 bag 300.00 486.00
c. Sand 0.13 cu.m. 600.00 78.00
d. Tile Grout 0.62 bag 150.00 93.00
e. Tile Adhesive (25 kg) 0.62 bag 350.00 217.00
Consumables (5% of Materials Cost) 252.86

Sub-total for E 5,310.06

F. Direct Cost (C + E) 6,540.42
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 981.06
H. Contractor's Profit(CP) 10% 654.04
I. Value Added Tax (VAT) 5% 408.78
J. Total Cost (F+G+H+I) 8,584.30
K. Total Unit Cost 1,723.76
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1018(7) / Textured Unglazed tiles
Unit of Measurement: sq.m.
Output per hr.: 1.950 sq.m.
Quantity: 15.810 sq.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 8.108 93.71 759.77
b. Skilled Labor 2 8.108 67.67 1,097.30
c. Unskilled Labor 4 8.108 52.23 1,693.86

Sub-total for A 3,550.93

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 355.09

Sub-total for B 355.09

C. Total (A+B) 3,906.02
D. Output / Day 15.60 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Deco Tiles 16.60 sq.m. 800.00 13,280.40
b. Portland Cement 5.14 bag 300.00 1,542.00
c. Sand 0.41 cu.m. 600.00 246.00
d. Tile Grout 1.98 bag 150.00 297.00
e. Tile Adhesive (25 kg) 1.98 bag 350.00 693.00
Consumables (5% of Materials Cost) 802.92

Sub-total for E 16,861.32

F. Direct Cost (C + E) 20,767.34
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 3,115.10
H. Contractor's Profit(CP) 10% 2,076.73
I. Value Added Tax (VAT) 5% 1,297.96
J. Total Cost (F+G+H+I) 27,257.13
K. Total Unit Cost 1,724.04
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1003(1)a1 / Capentry and Joinery Works (Ceiling)
Unit of Measurement: sq.m.
Output per hr.: 1.234 sq.m.
Quantity: 42.000 sq.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 34.036 93.71 3,189.48
b. Skilled Labor 2 34.036 67.67 4,606.39
c. Unskilled Labor 4 34.036 52.23 7,110.73

Sub-total for A 14,906.60

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 1,490.66

Sub-total for B 1,490.66

C. Total (A+B) 16,397.26
D. Output / Day 9.87 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 4.5mm Fiber Cement Board 16 pcs. 420.00 6,720.00
b. Metal Furring and specifications ) 3m length 48 pcs. 200.00 9,600.00
c. Carrying Channels 15 pcs. 170.00 2,550.00
d. Hanger Bars/Rod 42 pcs. 80.00 3,360.00
e. Channel clip 252 pcs. 20.00 5,040.00
f. Wall Angle 10 pcs. 150.00 1,500.00
g. Rivets 1 box 300.00 300.00
h. 1" Metal Screw 168 pcs. 0.50 84.00
Consumables (5% of Materials Cost) 1,457.70

Sub-total for E 30,611.70

F. Direct Cost (C + E) 47,008.96
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 7,051.34
H. Contractor's Profit(CP) 10% 4,700.90
I. Value Added Tax (VAT) 5% 2,938.06
J. Total Cost (F+G+H+I) 61,699.26
K. Total Unit Cost 1,469.03
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Capentry and Joinery Works (Ceilingmetal
Item No. / Description: 1003(1)e1 /
Frame pre painted metal panel)
Unit of Measurement: sq.m.
Output per hr.: 1.234 sq.m.
Quantity: 38.400 sq.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 31.118 93.71 2,916.10
b. Skilled Labor 2 31.118 67.67 4,211.55
c. Unskilled Labor 4 31.118 52.23 6,501.24

Sub-total for A 13,628.89

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 1,362.89

Sub-total for B 1,362.89

C. Total (A+B) 14,991.78
D. Output / Day 9.87 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 0.4mm spandrel 38.4 sq.m. 600.00 23,040.00
b. Wall Angle 307.2 pcs. 150.00 46,080.00
c. Rivets 1 box 300.00 300.00
d. 1" Metal Screw 1651.2 pcs. 2.00 1,391.40
Consumables (5% of Materials Cost) 3,540.57

Sub-total for E 74,351.97

F. Direct Cost (C + E) 89,343.75
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 13,401.56
H. Contractor's Profit(CP) 10% 8,934.38
I. Value Added Tax (VAT) 5% 5,583.98
J. Total Cost (F+G+H+I) 117,263.67
K. Total Unit Cost 3,053.74
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1008(2) / Aluminum Glass Windows
Unit of Measurement: sq.m.
Output per hr.: 0.360 m
Quantity: 29.400 sq.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 81.667 93.71 7,652.98
b. Skilled Labor 1 81.667 67.67 5,526.38
c. Unskilled Labor 2 81.667 52.23 8,530.90

Sub-total for A 21,710.26

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 2,171.03

Sub-total for B 2,171.03

C. Total (A+B) 23,881.29
D. Output / Day 2.88 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Aluminum Windows 29.40 sq.m. 2,500.00 73,500.00
Consumables (5% of Materials Cost) 3,675.00

Sub-total for E 77,175.00

F. Direct Cost (C + E) 101,056.29
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 15,158.44
H. Contractor's Profit(CP) 10% 10,105.63
I. Value Added Tax (VAT) 5% 6,316.02
J. Total Cost (F+G+H+I) 132,636.38
K. Total Unit Cost 4,511.44
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1010(4) / Wooden Doors and Windows
Unit of Measurement: l.s.
Output per hr.: 3.000 m
Quantity: 1.000 l.s.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 31.104 93.71 2,914.76
b. Skilled Labor 1 31.104 67.67 2,104.81
c. Unskilled Labor 2 31.104 52.23 3,249.12

Sub-total for A 8,268.69

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 826.87

Sub-total for B 826.87

C. Total (A+B) 9,095.56
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. panel door (0.90m x 2.10m) 2 sets 7,000.00 14,000.00
b. panel door (0.70m x 2.10m) 1 sets 6,500.00 6,500.00
c. PVC door 2 sets 1,750.00 3,500.00
d. door jamb 5 sets 1,500.00 7,500.00
Consumables (5% of Materials Cost) 1,575.00

Sub-total for E 33,075.00

F. Direct Cost (C + E) 42,170.56
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 6,325.58
H. Contractor's Profit(CP) 10% 4,217.06
I. Value Added Tax (VAT) 5% 2,635.66
J. Total Cost (F+G+H+I) 55,348.86
K. Total Unit Cost 55,348.86
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1004(4) / Hardware
Unit of Measurement: l.s.
Output per hr.: 3.000 m
Quantity: 1.000 l.s.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 8.922 93.71 836.08
b. Skilled Labor 1 8.922 67.67 603.75
c. Unskilled Labor 1 8.922 52.23 466.00

Sub-total for A 1,905.83

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 190.58

Sub-total for B 190.58

C. Total (A+B) 2,096.41
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. lock set 5.00 pcs 850.00 4,250.00
b. door hinges 12.00 pairs 150.00 1,800.00
Consumables (5% of Materials Cost) 302.50

Sub-total for E 6,352.50

F. Direct Cost (C + E) 8,448.91
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 1,267.34
H. Contractor's Profit(CP) 10% 844.89
I. Value Added Tax (VAT) 5% 528.06
J. Total Cost (F+G+H+I) 11,089.20
K. Total Unit Cost 11,089.20
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1032(1)a / Painting Works (Masonry/Concrete)
Unit of Measurement: sq.m.
Output per hr.: 20.000 sq.m.
Quantity: 661.200 sq.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 33.060 93.71 3,098.05
b. Skilled Labor 2 33.060 67.67 4,474.34
c. Unskilled Labor 1 33.060 52.23 1,726.72

Sub-total for A 9,299.11

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
Minor Tools (10% of Labor) 929.91

Sub-total for B 929.91

C. Total (A+B) 10,229.02
D. Output / Day 160.00 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Concrete Neutralizer 13.22 gal. 250.00 3,306.00
b. Patching Compound 33.06 gal. 450.00 14,877.00
c. Flat Latex 27.55 gal. 650.00 17,907.50
d. Semi-Gloss Latex 55.10 gal. 650.00 35,815.00
Consumable (5% of Material Cost) 3,595.28

Sub-total for E 75,500.78

F. Direct Cost (C + E) 85,729.80
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 12,859.47
H. Contractor's Profit(CP) 10% 8,572.98
I. Value Added Tax (VAT) 5% 5,358.11
J. Total Cost (F+G+H+I) 112,520.36
K. Total Unit Cost 170.18
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1032(1)c / Painting Works (Steel)
Unit of Measurement: sq.m.
Output per hr.: 20.000 sq.m.
Quantity: 209.400 sq.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 10.470 93.71 981.14
b. Skilled Labor 2 10.470 67.67 1,417.01
c. Unskilled Labor 1 10.470 52.23 546.85

Sub-total for A 2,945.00

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
Minor Tools (10% of Labor) 294.50

Sub-total for B 294.50

C. Total (A+B) 3,239.50
D. Output / Day 160.00 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Epoxy Primer 10.47 gal. 650.00 6,805.50
c. Paint thinner 3.14 gal. 250.00 785.25
Consumables (5% of Materials Cost) 379.54

Sub-total for E 7,970.29

F. Direct Cost (C + E) 11,209.79
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 1,681.47
H. Contractor's Profit(CP) 10% 1,120.98
I. Value Added Tax (VAT) 5% 700.61
J. Total Cost (F+G+H+I) 14,712.85
K. Total Unit Cost 70.26
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1013(2)a2 / Fabricated Metal Roofing Accessory
Unit of Measurement: l.m.
Output per hr.: 10.00 l.m.
Quantity: 30.000 l.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 3.000 93.71 281.13
b. Skilled Labor 1 3.000 67.67 203.01
c. Unskilled Labor 1 3.000 52.23 156.69

Sub-total for A 640.83

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 64.08

Sub-total for B 64.08

C. Total (A+B) 704.91
D. Output / Day 80.00 l.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Flashings /Ridge Roll/Gutter 31.50 l.m. 250.00 7,875.00
b. Blind Rivets 570.00 pc. 0.50 285.00
Consumables (5% of Materials Cost) 408.00

Sub-total for E 8,568.00

F. Direct Cost (C + E) 9,272.91
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 1,390.94
H. Contractor's Profit(CP) 10% 927.29
I. Value Added Tax (VAT) 5% 579.56
J. Total Cost (F+G+H+I) 12,170.70
K. Total Unit Cost 405.69
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Prepainted Metal Sheets rib type long
1014(1)b2 /
Item No. / Description: span
Unit of Measurement: sq.m.
Output per hr.: 2.076 sq.m.
Quantity: 91.665 sq.m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 44.155 93.71 4,137.77
b. Skilled Labor 1 44.155 67.67 2,987.97
c. Unskilled Labor 2 44.155 52.23 4,612.43

Sub-total for A 11,738.17

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 1,173.82

Sub-total for B 1,173.82

C. Total (A+B) 12,911.99
D. Output / Day 16.61 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Prepainted Metal Sheets (Rib Type) 96.25 sq.m. 350.00 33,686.89
b. Tek screw/J-bolt with washers 917.00 pc. 2.50 2,292.50
Consumables (5% of Materials Cost) 1,798.97

Sub-total for E 37,778.36

F. Direct Cost (C + E) 50,690.35
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 7,603.55
H. Contractor's Profit(CP) 10% 5,069.04
I. Value Added Tax (VAT) 5% 3,168.15
J. Total Cost (F+G+H+I) 66,531.09
K. Total Unit Cost 725.81
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1047(2)a / Structural Steel Roof Truss
Unit of Measurement: kg.
Output per hr.: 85.000 kg.
Quantity: 1,566.000 kg.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
Fabrication
a. Const. Foreman 1 18.424 93.71 1,726.51
b. Skilled Labor 2 18.424 67.67 2,493.50
c. Unskilled Labor 2 18.424 52.23 1,924.57
Installation
a. Skilled Labor 3 9.028 67.67 1,832.77
b. Unskilled Labor 3 9.028 52.23 1,414.60

Sub-total for A 9,391.95

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
a. Welding Machine 1 13.818 371.00 5,126.48
b. Cutting Outfit 1 4.606 45.45 209.34
Truck Mounted Crane 1 9.028 1,631.00 14,724.67
Minor Tools (10% of Labor) 939.20

Sub-total for B 20,999.69

C. Total (A+B) 30,391.64
D. Output / Day 680.00 kg. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Structural Steel Truss 1,644.00 kgs. 50.00 82,200.00
b. Welding electrode 32.88 kgs. 150.00 4,932.00
Consumable (5% of Material Cost) 4,110.00

Sub-total for E 91,242.00

F. Direct Cost (C + E) 121,633.64
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 18,245.05
H. Contractor's Profit(CP) 10% 12,163.36
I. Value Added Tax (VAT) 5% 7,602.10
J. Total Cost (F+G+H+I) 159,644.15
K. Total Unit Cost 101.94
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1047(2)b / Structural Steel (Purlins)
Unit of Measurement: kg.
Output per hr.: 90.450 kg.
Quantity: 491.778 kg.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 5.437 93.71 509.50
b. Skilled Labor 2 5.437 67.67 735.84
c. Unskilled Labor 4 5.437 52.23 1,135.90

Sub-total for A 2,381.24

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
a. Welding Machine 2 5.437 371.00 4,034.25
Minor Tools (10% of Labor) 238.12

Sub-total for B 4,272.37

C. Total (A+B) 6,653.61
D. Output / Day 723.60 kg. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Structural Steel Purlins 516.00 kgs. 50.00 25,800.00
b. Welding Rod 9.84 kgs. 150.00 1,475.33
Consumable (5% of Material Cost) 1,363.77

Sub-total for E 28,639.10

F. Direct Cost (C + E) 35,292.71
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 5,293.91
H. Contractor's Profit(CP) 10% 3,529.27
I. Value Added Tax (VAT) 5% 2,205.79
J. Total Cost (F+G+H+I) 46,321.68
K. Total Unit Cost 94.19
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1051(6) / Railings
Unit of Measurement: m.
Output per hr.: 0.45 m.
Quantity: 24.000 m.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
Installation
a. Const. Foreman 1 53.333 93.71 4,997.87
b. Skilled Labor 1 53.333 67.67 3,609.07
c. Unskilled Labor 2 53.333 52.23 5,571.20

Sub-total for A 14,178.14

NO. OF
NAME & CAPACITY NO. OF DAYS. DAILY RATE AMOUNT
EQUIPMENT
B. Equipment
a. Welding Machine 1 53.333 371.00 19,786.67
Minor Tools ( 10% of Labor Cost) 40 1,417.81

62
80
80
558
Sub-total for B 21,204.48
C. Total (A+B) 35,382.62
D. Output / Day 3.60 m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 40 mm Ø stainless steel 4.00 pcs 2,000.00 8,000.00
Welding rod 1.20 kgs 150.00 180.00
Consumables (5% of Material Cost) 409.00

Sub-total for E 8,589.00

F. Direct Cost (C + E) 43,971.62
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 6,595.74
H. Contractor's Profit(CP) 10% 4,397.16
I. Value Added Tax (VAT) 5% 2,748.23
J. Total Cost (F+G+H+I) 57,712.75
K. Total Unit Cost 2,404.70
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1001(8) / Sewer Line Works
Unit of Measurement: l.s.
Output per hr.: 3.000 m
Quantity: 1.000 l.s.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 13.714 93.71 1,285.14
b. Skilled Labor 1 13.714 67.67 928.03
c. Unskilled Labor 1 13.714 52.23 716.28

Sub-total for A 2,929.45

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 292.95

Sub-total for B 292.95

C. Total (A+B) 3,222.40
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 4" Ø PVC Pipe Orange 6 pcs. 600.00 3,600.00
b. 2" Ø PVC Pipe Orange 8 pcs. 300.00 2,400.00
c. 4" Ø PVC Fittings 16 pcs. 150.00 2,400.00
d. 2" Ø PVC Fittings 12 pcs. 100.00 1,200.00
e. Solvent Cement 5 cans 300.00 1,500.00
f. Teflon Tape 2 pcs. 30.00 60.00
Consumables (5% of Materials Cost) 558.00

Sub-total for E 11,718.00

F. Direct Cost (C + E) 14,940.40
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 2,241.06
H. Contractor's Profit(CP) 10% 1,494.04
I. Value Added Tax (VAT) 5% 933.78
J. Total Cost (F+G+H+I) 19,609.28
K. Total Unit Cost 19,609.28
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1002(28) / Plumbing (Cold waterline)
Unit of Measurement: l.s.
Output per hr.: 3.000 m
Quantity: 1.000 l.s.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 6.955 93.71 651.75
b. Skilled Labor 1 6.955 67.67 470.64
c. Unskilled Labor 1 6.955 52.23 363.26

Sub-total for A 1,485.65

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 148.57

Sub-total for B 148.57

C. Total (A+B) 1,634.22
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 3/4" Ø Pvc pipe 4 pcs. 150.00 600.00
b. 1/2"Ø Pvc pipe 5 pcs. 80.00 400.00
c. 1/2" and 3/4" Ø Fittings 16 pcs. 110.00 1,760.00
d. gate valve 4 pcs. 550.00 2,200.00
e. check valve 2 pcs. 350.00 700.00
Consumables (5% of Materials Cost) 283.00

Sub-total for E 5,943.00

F. Direct Cost (C + E) 7,577.22
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 1,136.58
H. Contractor's Profit(CP) 10% 757.72
I. Value Added Tax (VAT) 5% 473.58
J. Total Cost (F+G+H+I) 9,945.10
K. Total Unit Cost 9,945.10
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1002(8) / Plumbing Fixtures
Unit of Measurement: l.s.
Output per hr.: 3.000 m
Quantity: 1.000 l.s.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 29.370 93.71 2,752.26
b. Skilled Labor 1 29.370 67.67 1,987.47
c. Unskilled Labor 1 29.370 52.23 1,534.00

Sub-total for A 6,273.73

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 627.37

Sub-total for B 627.37

C. Total (A+B) 6,901.10
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Water Closet 2 sets 6,500.00 13,000.00
b. Faucet 2 sets 250.00 500.00
c. Lavatory 2 sets 5,000.00 10,000.00
d. 4 X 4 Floor Drain 2 sets 200.00 400.00
Consumables (5% of Materials Cost) 1,195.00

Sub-total for E 25,095.00

F. Direct Cost (C + E) 31,996.10
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 4,799.42
H. Contractor's Profit(CP) 10% 3,199.61
I. Value Added Tax (VAT) 5% 1,999.76
J. Total Cost (F+G+H+I) 41,994.89
K. Total Unit Cost 41,994.89
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1001(9) / Storm Drainage and Downspout
Unit of Measurement: lot
Output per hr.: 3.000 m
Quantity: 1.000 lot

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 9.835 93.71 921.64
b. Skilled Labor 1 9.835 67.67 665.53
c. Unskilled Labor 2 9.835 52.23 1,027.36

Sub-total for A 2,614.53

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 261.45

Sub-total for B 261.45

C. Total (A+B) 2,875.98
D. Output / Day 24.00 lot / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 3" Ø uPVC Pipe (orange) 16 pcs. 450.00 7,200.00
b. 3" Ø x 90° uPVC elbow (orange) 18 pcs. 120.00 2,160.00
c. Solvent cement 2 can 300.00 600.00
Consumables (5% of Materials Cost) 498.00

Sub-total for E 10,458.00

F. Direct Cost (C + E) 13,333.98
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 2,000.10
H. Contractor's Profit(CP) 10% 1,333.40
I. Value Added Tax (VAT) 5% 833.37
J. Total Cost (F+G+H+I) 17,500.85
K. Total Unit Cost 17,500.85
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1001(11) / SEPTIC VAULT
Unit of Measurement: l.s.
Output per hr.: 3.000 m
Quantity: 1.000 l.s.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 52.028 93.71 4,875.54
b. Skilled Labor 1 52.028 67.67 3,520.73
c. Unskilled Labor 2 52.028 52.23 5,434.84

Sub-total for A 13,831.11

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 1,383.11

Sub-total for B 1,383.11

C. Total (A+B) 15,214.22
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 150 mm thick CHB 344 pcs. 16.00 5,504.00
b. 2" X 2 " X 14" Form Lumber 93.33 bd.ft. 60.00 5,599.80
c. 1/2" thk plywood 2 pcs. 750.00 1,500.00
d. Cement 73 bags 300.00 21,900.00
e. Gravel 3.23 cu.m. 600.00 1,938.00
f. Sand 6.31 cu.m. 600.00 3,786.00
g. rsb 211.94 kgs. 50.00 10,597.00
h. #16 g.i. wire 4.06 kgs. 90.00 365.40
i. 4" Ø PVC Pipe Orange 1 pcs. 600.00 600.00
j. 4" Ø PVC Fittings 6 pcs. 150.00 900.00
Consumables (5% of Materials Cost) 2,634.51

Sub-total for E 55,324.71

F. Direct Cost (C + E) 70,538.93
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 10,580.84
H. Contractor's Profit(CP) 10% 7,053.89
I. Value Added Tax (VAT) 5% 4,408.68
J. Total Cost (F+G+H+I) 92,582.34
K. Total Unit Cost 92,582.34
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1100(10) / Conduit Boxes & Fittings
Unit of Measurement: l.s.
Output per hr.: 3.000 m
Quantity: 1.000 l.s.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 5.563 93.71 521.31
b. Skilled Labor 1 5.563 67.67 376.45
c. Unskilled Labor 2 5.563 52.23 581.11

Sub-total for A 1,478.87

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 147.89

Sub-total for B 147.89

C. Total (A+B) 1,626.76
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. ½"Ø pvc pipe 55 pcs. 85.00 4,675.00
b. Utility Box 12 sets 40.00 480.00
c. Junction Box 12 pcs. 40.00 480.00
d. receptacles 2 pcs. 50.00 100.00
e. G.I. wire 2 kg. 90.00 180.00
Consumables (5% of Materials Cost) -

Sub-total for E 5,915.00

F. Direct Cost (C + E) 7,541.76
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 1,131.26
H. Contractor's Profit(CP) 10% 754.18
I. Value Added Tax (VAT) 5% 471.36
J. Total Cost (F+G+H+I) 9,898.56
K. Total Unit Cost 9,898.56
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1100(33) / Wires and Wiring Devices
Unit of Measurement: l.s.
Output per hr.: 3.000 m
Quantity: 1.000 l.s.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 14.654 93.71 1,373.23
b. Skilled Labor 1 14.654 67.67 991.64
c. Unskilled Labor 2 14.654 52.23 1,530.76

Sub-total for A 3,895.63

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 389.56

Sub-total for B 389.56

C. Total (A+B) 4,285.19
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. #12 TW Stranded Wire 1 rolls 4,000.00 4,000.00
b. #14 TW Stranded Wire 2 rolls 3,000.00 6,000.00
c. # 6 Service Drop 30 mtrs. 50.00 1,500.00
d. 2-Gang Switch w/ Plate Cover 2 Sets 300.00 600.00
e. 1-Gang Switch w/ Plate Cover 2 Sets 250.00 500.00
f. 2-gang Convenient Outlet 8 Sets 280.00 2,240.00
Consumables (5% of Materials Cost) 742.00

Sub-total for E 15,582.00

F. Direct Cost (C + E) 19,867.19
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 2,980.08
H. Contractor's Profit(CP) 10% 1,986.72
I. Value Added Tax (VAT) 5% 1,241.70
J. Total Cost (F+G+H+I) 26,075.69
K. Total Unit Cost 26,075.69
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Power load center,switchgear and panel
Item No. / Description: 1102(1) /
board
Unit of Measurement: l.s.
Output per hr.: 3.000 m
Quantity: 1.000 l.s.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 2.666 93.71 249.83
b. Skilled Labor 1 2.666 67.67 180.41
c. Unskilled Labor 2 2.666 52.23 278.49

Sub-total for A 708.73

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 70.87

Sub-total for B 70.87

C. Total (A+B) 779.60
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 6 Holes Pnel Board 1 set 1,500.00 1,500.00
b. 60 AMP ACB 1 set 500.00 500.00
d. 20 AMP ACB 2 set 350.00 700.00
Consumables (5% of Materials Cost) 135.00

Sub-total for E 2,835.00

F. Direct Cost (C + E) 3,614.60
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 542.19
H. Contractor's Profit(CP) 10% 361.46
I. Value Added Tax (VAT) 5% 225.91
J. Total Cost (F+G+H+I) 4,744.16
K. Total Unit Cost 4,744.16
 DETAILED UNIT PRICE ANALYSIS
Project:
CONSTRUCTION OF FARMERS MULTI PURPOSE BUILDING AT BRGY. PANTAY QUITIQUIT, CAOAYAN, ILOCOS SUR
Item No. / Description: 1103(1) / Lighting Fixtures
Unit of Measurement: l.s.
Output per hr.: 3.000 m
Quantity: 1.000 l.s.

DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT

A. Labor
a. Const. Foreman 1 12.442 93.71 1,165.94
b. Skilled Labor 1 12.442 67.67 841.95
c. Unskilled Labor 2 12.442 52.23 1,299.69

Sub-total for A 3,307.58

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 330.76

Sub-total for B 330.76

C. Total (A+B) 3,638.34
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 40 WATT fluorescent Light 10 sets 1,000.00 10,000.00
b. 15 watts Led Light 2 sets 250.00 500.00
Consumables (5% of Materials Cost) 525.00

Sub-total for E 11,025.00

F. Direct Cost (C + E) 14,663.34
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 2,199.50
H. Contractor's Profit(CP) 10% 1,466.33
I. Value Added Tax (VAT) 5% 916.46
J. Total Cost (F+G+H+I) 19,245.63
K. Total Unit Cost 19,245.63