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. Padu Chico, Sto. Domingo, Ilocos Sur Released :
Project Category : BUILDINGS - MPB Cal. Days to Complete : 75 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 2 First Aider 1
Concrete Vibrator 2 Construction Foreman 1
Bar Cutter 1 Skilled Laborers 4
Bar Bender 1 Unskilled Laborers 5
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

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 0.2467
B.7(1) Occupational Safety and Health Program Month 2.500 22,439.99 56,099.98 2.0571
B.16 Project Marker Each 1.000 78,007.18 78,007.18 2.8605
803(1)a Structure Excavation cu.m. 51.906 309.05 16,041.62 0.5882
804(1)a Embankment from Structure Excavation cu.m. 33.080 56.71 1,875.98 0.0688
804(1)b Embankment from Common Borrow by Equipment cu.m. 8.340 548.92 4,578.02 0.1679
900(1)c2 Structural Concrete (Footing and Slab), 28 Days cu.m. 10.553 7,988.19 84,299.34 3.0912
Structural Concrete for Footing Tie Beam, Column, Suspended
900(1)c1 Slab, Girder/Beam (Class A, 28 days) cu.m. 28.439 6,575.24 186,993.86 6.8569
902(1)a1 Reinforcing Steel, Grade 40 (Deformed) Kgs. 5,739.547 79.68 457,307.06 16.7691
903(2) Formworks and Falseworks sq.m. 289.078 595.05 172,015.10 6.3077
1046(2)a2 150 mm CHB Non Load Bearing(Inluding Reinforcing Steel) sq.m. 175.848 1,471.31 258,727.09 9.4873
1027(1) Cement Plaster Finish sq.m. 465.256 268.77 125,047.26 4.5854
1018(2) Unglazed Tiles sq.m. 89.900 1,786.06 160,566.43 5.8879
1018(7) Textured Unglazed Tiles (Deco Tiles) sq.m. 19.360 2,145.67 41,540.26 1.5233
1003(1)a1 Ceiling 4.5mm fiber cement board metal frame sq.m. 78.001 1,423.03 110,997.39 4.0702
1003(1)e1 Ceiling pre painted metal panel sq.m. 21.120 1,878.69 39,677.90 1.4550
1006(1) Hollow Steel Doors sq.m. 2.100 5,474.10 11,495.60 0.4215
1008 Aluminum Windows sq.m. 23.960 6,702.23 160,585.41 5.8885
1010(4) Wooden Doors and Windows l.s 1.000 41,606.68 41,606.68 1.5257
1004(4) Hardware l.s 1.000 8,431.25 8,431.25 0.3092
1032(1)a Painting Works (Masonry/Concrete) sq.m. 465.256 242.88 113,000.27 4.1436
1032(1)b Painting Works (Wood Painting) sq.m. 78.001 237.31 18,510.71 0.6788
1032(1)c Painting Works (Steel) sq.m. 163.200 122.21 19,944.91 0.7314
1013(2)a2 Fabricated Metal Roofing Accessory Ln.M. 64.680 455.12 29,437.45 1.0794
1014(1)b2 Prepainted Metal Sheets Ln.M. 35.000 659.94 23,097.88 0.8470
1047(2)a Structural Steel Roof Truss Kgs. 1,382.500 103.75 143,435.26 5.2597
1047(2)b Structural Steel (Purlins) kgs. 319.464 96.06 30,688.85 1.1253
1001(8) Sewer Line Works l.s 1.000 34,184.70 34,184.70 1.2535
1002(28) Plumbing Cold Water Line l.s 1.000 7,467.67 7,467.67 0.2738
1002(8) Plumbing Fixtures l.s 1.000 40,183.34 40,183.34 1.4735
1001(9) Plumbing(Storm Drainage) l.s 1.000 39,875.27 39,875.27 1.4622
1001(11) Septic Vault l.s 1.000 70,504.99 70,504.99 2.5854
1100(10) Conduits.boxes and fittings l.s 1.000 30,925.18 30,925.18 1.1340
1100(33) Wires and wiring devices l.s 1.000 40,316.86 40,316.86 1.4784
1102(1) Power load center, switch gear,and panel board l.s 1.000 11,733.26 11,733.26 0.4302
1103(1) Lighting fixtures l.s 1.000 12,575.80 12,575.80 0.4611
1051(6) Railings L.s 1.000 18,111.35 18,111.35 0.6641
APPROVED BUDGET FOR THE CONTRACT, ABC (1+2) PHP 2,727,080.47 100.000
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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 64.000 sq.ft. 30.00 1,920.00
b. Good Lumber 48.000 bd-ft 60.00 2,880.00
c. Assorted CWN 1.000 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. Padu Chico, Sto. Domingo, Ilocos Sur

B.7(1) / Occupational Safety and Health Program

Item No. / Description:
Unit of Measurement: mos.
Output per hr.: 1.00 mos.
Quantity: 2.500 mos.

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

A. Labor
a. First Aider 1 2.500 14,075.10 35,187.75

Sub-total for A 35,187.75

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

Sub-total for B -
C. Total (A+B) 35,187.75
D. Output / Day 8.00 mos. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
First Aid Kit 1.000 ls. 1,000.00 1,000.00
Safety Shoes 783.500 man-day 2.19 1,715.87
Working Gloves (Maong Material) 783.500 man-day 5.00 3,917.50
Reflectorized Vest 783.500 man-day 0.41 321.24
Safety Harness / Lanyard 783.500 man-day 4.79 3,752.97
Safety Helmet 783.500 man-day 0.48 376.08
PPE Signage (4' x 8') 1.000 set 960.00 960.00
Safety First (3' x 4') 1.000 set 360.00 360.00
Warning Signs (2' x 3') 1.000 set 180.00 180.00
Caution Tape, 100ft 1.000 roll 800.00 800.00

Sub-total for E 13,383.66

F. Direct Cost (C + E) 48,571.41
G. Overhead, Contingencies and Miscellaneous (OCM) 0% -
H. Contractor's Profit(CP) 10% 4,857.14
I. Value Added Tax (VAT) 5% 2,671.43
J. Total Cost (F+G+H+I) 56,099.98
K. Total Unit Cost 22,439.99
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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 2 4.000 67.67 541.36
c. Unskilled Labor 2 4.000 52.23 417.84

Sub-total for A 1,334.04

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

Sub-total for B -
C. Total (A+B) 1,334.04
D. Output / Day 2.00 each / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials

a. Stainless Marker 8" 9.000 pc 1,500.00 13,500.00

b. Stainless Marker 6" 8.000 pc 1,200.00 9,600.00
c. Brass Marker (0.90m. X 0.70m.) 1.000 set 35,000.00 35,000.00

Sub-total for E 58,100.00

Direct Cost (C + E) 59,434.04
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 8,915.11
H. Contractor's Profit(CP) 10% 5,943.40
I. Value Added Tax (VAT) 5% 3,714.63
J. Total Cost (F+G+H+I) 78,007.18
K. Total Unit Cost 78,007.18
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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: 51.906 cu.m.
includes excavation for Stone Masonry
DESIGNATION NO. OF PERSONS NO. OF HRS. HOURLY RATE AMOUNT
A. Labor
a. Const. Foreman 1 2.595 93.71 243.18
b. Unskilled Labor 4 2.595 52.23 542.15
-

Sub-total for A 785.33

NAME & CAPACITY NO. OF NO. OF DAYS HOURLY RATE AMOUNT
B. Equipment
a. Dump Truck (12 cu.yd.) 2 2.595 1,420.00 7,369.80
b. Backhoe (0.80 cu.m.) 1 2.595 1,537.00 3,988.52
Minor Tools (10% of Labor) 78.53

Sub-total for B 11,436.85

C. Total (A+B) 12,222.18
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) 12,222.18
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 1,833.33
H. Contractor's Profit(CP) 10% 1,222.22
I. Value Added Tax (VAT) 5% 763.89
J. Total Cost (F+G+H+I) 16,041.62
K. Total Unit Cost 309.05
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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: 33.080 cu.m.

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

A. Labor
a. Const. Foreman 1 3.362 93.71 315.05
b. Unskilled Labor 4 3.362 52.23 702.39

Sub-total for A 1,017.44

NAME & CAPACITY NO. OF NO. OF DAYS HOURLY RATE AMOUNT
B. Equipment
a. Plate Compactor 1 2.522 123.00 310.14
Minor Tools (10% of Labor) 101.74

Sub-total for B 411.88

C. Total (A+B) 1,429.32
D. Output / Day 78.72 cu.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
Embankment Materials - 300.00 -
(with 5% Shrinkage Factor)

Sub-total for E -
F. Direct Cost (C + E) 1,429.32
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 214.40
H. Contractor's Profit(CP) 10% 142.93
I. Value Added Tax (VAT) 5% 89.33
J. Total Cost (F+G+H+I) 1,875.98
K. Total Unit Cost 56.71
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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: 8.340 cu.m.

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

A. Labor
a. Const. Foreman 1 0.848 93.71 79.47
b. Unskilled Labor 4 0.848 52.23 177.16

Sub-total for A 256.63

NAME & CAPACITY NO. OF NO. OF DAYS HOURLY RATE AMOUNT
B. Equipment
a. Plate Compactor 1 0.636 123.00 78.23
Minor Tools (10% of Labor) 25.66

Sub-total for B 103.89

C. Total (A+B) 360.52
D. Output / Day 78.72 cu.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
Embankment Materials 10.425 cu.m. 300.00 3,127.50
(with 25% Shrinkage Factor)
Hauling (0% of materials) -

Sub-total for E 3,127.50

F. Direct Cost (C + E) 3,488.02
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 523.20
H. Contractor's Profit(CP) 10% 348.80
I. Value Added Tax (VAT) 5% 218.00
J. Total Cost (F+G+H+I) 4,578.02
K. Total Unit Cost 548.92
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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: 10.553 cu.m.

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

A. Labor
a. Const. Foreman 1 29.560 93.71 2,770.07
b. Skilled Labor 3 29.560 67.67 6,000.98
c. Unskilled Labor 5 29.560 52.23 7,719.59

Sub-total for A 16,490.64

NO. OF
NAME & CAPACITY NO. OF DAYS HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
a. One Bagger Mixer 1 29.560 172.00 5,084.32
b. Concrete Vibrator 1 29.560 91.25 2,697.35
Minor Tools (10% of Labor) 1,649.06

Sub-total for B 9,430.73

C. Total (A+B) 25,921.37
D. Output / Day 2.86 cu.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
Portland Cement 96.030 bag 300.00 28,809.00
Sand 5.277 cu.m. 600.00 3,165.90
Gravel 10.553 cu.m. 600.00 6,331.80

Sub-total for E 38,306.70

F. Direct Cost (C + E) 64,228.07
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 9,634.21
H. Contractor's Profit(CP) 10% 6,422.81
I. Value Added Tax (VAT) 5% 4,014.25
J. Total Cost (F+G+H+I) 84,299.34
K. Total Unit Cost 7,988.19
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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: 28.439 cu.m.

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

A. Labor
a. Const. Foreman 1 52.665 93.71 4,935.24
b. Skilled Labor 2 52.665 67.67 7,127.68
c. Unskilled Labor 4 52.665 52.23 11,002.77

Sub-total for A 23,065.69

NO. OF
NAME & CAPACITY NO. OF DAYS HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
a. One Bagger Mixer 1 52.665 172.00 9,058.38
b. Concrete Vibrator 1 52.665 91.25 4,805.68
Minor Tools (10% of Labor) 2,306.57

Sub-total for B 16,170.63

C. Total (A+B) 39,236.32
D. Output / Day 2.16 cu.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
Portland Cement 258.800 bag 300.00 77,640.00
Sand 14.220 cu.m. 600.00 8,531.73
Gravel 28.439 cu.m. 600.00 17,063.46

Sub-total for E 103,235.19

F. Direct Cost (C + E) 142,471.51
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 21,370.73
H. Contractor's Profit(CP) 10% 14,247.15
I. Value Added Tax (VAT) 5% 8,904.47
J. Total Cost (F+G+H+I) 186,993.86
K. Total Unit Cost 6,575.24
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 902(1)a1 / Reinforcing Steel, Grade 40 (Deformed)
Unit of Measurement: kg.
Output per hr.: 143.438 kg
Quantity: 5,739.547 kgs

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

A. Labor
a. Const. Foreman 1 40.014 93.71 3,749.71
b. Skilled Labor 4 40.014 67.67 10,830.99
c. Unskilled Labor 5 40.014 52.23 10,449.66

Sub-total for A 25,030.36

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
a. Bar Cutter 1 20.007 219.75 4,396.54
b. Bar Bender 1 20.007 351.50 7,032.46
Minor Tools (10% of Labor) 2,503.04

Sub-total for B 13,932.04

C. Total (A+B) 38,962.40
D. Output / Day 1,147.50 kg. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
Deformed Reinforcing Steel 5,739.547 kg. 50.00 286,977.35
#16 Galvanized Iron Wire 86.093 kg. 90.00 7,748.39
Consumables (5% of Materials Cost) 14,736.29

Sub-total for E 309,462.03

F. Direct Cost (C + E) 348,424.43
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 52,263.66
H. Contractor's Profit(CP) 10% 34,842.44
I. Value Added Tax (VAT) 5% 21,776.53
J. Total Cost (F+G+H+I) 457,307.06
K. Total Unit Cost 79.68
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 903(2) / Formworks and Falseworks
Unit of Measurement: sq.m.
Output per hr.: 4.50 sq.m.
Quantity: 289.078 sq.m.

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

A. Labor
Installation
a. Const. Foreman 1 64.239 93.71 6,019.84
b. Skilled Labor 2 64.239 67.67 8,694.11
c. Unskilled Labor 4 64.239 52.23 13,420.81
Stripping
a. Construction Foreman 1 35.974 93.71 3,371.11
b. Unskilled Laborer 4 35.974 52.23 7,515.65
Sub-total for A 39,021.52
NAME & CAPACITY NO. OF UNITS NO. OF DAYS. DAILY RATE AMOUNT
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) 54,154.12
D. Output / Day 36.00 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Phenolic Board 26.000 pc. 1,450.00 37,700.0000
(0.019 x 1.2 x 2.4) - 4 uses
b. Form Lumber 520.000 bd.ft. 65.00 33,800.0000
- 4 uses
c. Assorted CWN 61.00 kg 90.00 1,830.0000
Consumables (5% of Materials Cost) 3,575.0000

Sub-total for E 76,905.00

F. Direct Cost (C + E) 131,059.12
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 19,658.87
H. Contractor's Profit(CP) 10% 13,105.91
I. Value Added Tax (VAT) 5% 8,191.20
J. Total Cost (F+G+H+I) 172,015.10
K. Total Unit Cost 595.05
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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: 175.848 sq.m.

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

A. Labor
a. Const. Foreman 1 55.298 93.71 5,181.99
b. Skilled Labor 3 55.298 67.67 11,226.07
c. Unskilled Labor 5 55.298 52.23 14,441.10

Sub-total for A 30,849.16

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
a. One Bagger Mixer 1 55.298 172.00 9,511.28
Minor Tools (10% of Labor) 3,084.92

Sub-total for B 12,596.20

C. Total (A+B) 43,445.36
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) 2,286.020 pc. 16.00 36,576.32
b. Portland Cement 263.770 bag 300.00 79,131.00
c. Sand 7.030 cu.m. 600.00 4,218.00
d. Deformed Reinforcing Steel 569.750 kg. 50.00 28,487.50
e. #16 Galvanized Iron Wire 8.790 kg. 90.00 791.10
Consumables (3% of Materials Cost) 4,476.12

Sub-total for E 153,680.04

F. Direct Cost (C + E) 197,125.40
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 29,568.81
H. Contractor's Profit(CP) 10% 19,712.54
I. Value Added Tax (VAT) 5% 12,320.34
J. Total Cost (F+G+H+I) 258,727.09
K. Total Unit Cost 1,471.31
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1027(1) / Cement Plaster Finish
Unit of Measurement: sq.m.
Output per hr.: 7.125 sq.m.
Quantity: 465.256 sq.m.

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

A. Labor
a. Const. Foreman 1 65.299 93.71 6,119.18
b. Skilled Labor 3 65.299 67.67 13,256.37
c. Unskilled Labor 5 65.299 52.23 17,052.86

Sub-total for A 36,428.41

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 3,642.84

Sub-total for B 3,642.84

C. Total (A+B) 40,071.25
D. Output / Day 57.00 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Portland Cement 153.530 bag 300.00 46,059.00
b. Sand 12.560 cu.m. 600.00 7,536.00
Consumables (3% of Materials Cost) 1,607.85

Sub-total for E 55,202.85

F. Direct Cost (C + E) 95,274.10
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 14,291.12
H. Contractor's Profit(CP) 10% 9,527.41
I. Value Added Tax (VAT) 5% 5,954.63
J. Total Cost (F+G+H+I) 125,047.26
K. Total Unit Cost 268.77
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1018(1) / Glazed tiles
Unit of Measurement: sq.m.
Output per hr.: 1.365 sq.m.
Quantity: 12.540 sq.m.

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

A. Labor
a. Const. Foreman 1 9.187 93.71 860.90
b. Skilled Labor 2 9.187 67.67 1,243.34
c. Unskilled Labor 4 9.187 52.23 1,919.31

Sub-total for A 4,023.55

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 402.36

Sub-total for B 402.36

C. Total (A+B) 4,425.91
D. Output / Day 10.92 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Glazed tiles 13.167 sq.m. 650.00 8,558.55
b. Portland Cement 4.080 bag 300.00 1,224.00
c. Sand 0.330 cu.m. 600.00 198.00
d. Tile Grout 1.570 bag 150.00 235.50
e. Tile Adhesive (25 kg) 1.790 bag 350.00 626.50
f. Consumables (3% of Materials Cost) 325.28

Sub-total for E 11,167.83

F. Direct Cost (C + E) 15,593.74
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 2,339.06
H. Contractor's Profit(CP) 10% 1,559.37
I. Value Added Tax (VAT) 5% 974.61
J. Total Cost (F+G+H+I) 20,466.78
K. Total Unit Cost 1,632.12
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1018(2) / Unglazed tiles
Unit of Measurement: sq.m.
Output per hr.: 1.950 sq.m.
Quantity: 89.900 sq.m.

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

A. Labor
a. Const. Foreman 1 46.103 93.71 4,320.27
b. Skilled Labor 3 46.103 67.67 9,359.28
c. Unskilled Labor 5 46.103 52.23 12,039.68

Sub-total for A 25,719.23

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 2,571.92

Sub-total for B 2,571.92

C. Total (A+B) 28,291.15
D. Output / Day 15.60 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Unglazed tiles 94.395 sq.m. 800.00 75,516.00
b. Portland Cement 29.220 bag 300.00 8,766.00
c. Sand 2.340 cu.m. 600.00 1,404.00
d. Tile Grout 11.240 bag 150.00 1,686.00
e. Tile Adhesive (25 kg) 11.240 bag 350.00 3,934.00
f. Consumables (3% of Materials Cost) 2,739.18

Sub-total for E 94,045.18

F. Direct Cost (C + E) 122,336.33
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 18,350.45
H. Contractor's Profit(CP) 10% 12,233.63
I. Value Added Tax (VAT) 5% 7,646.02
J. Total Cost (F+G+H+I) 160,566.43
K. Total Unit Cost 1,786.06
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1018(7) / Textured Unglazed Tiles (Deco Tiles)
Unit of Measurement: sq.m.
Output per hr.: 1.950 sq.m.
Quantity: 19.360 sq.m.

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

A. Labor
a. Const. Foreman 1 9.928 93.71 930.37
b. Skilled Labor 3 9.928 67.67 2,015.52
c. Unskilled Labor 5 9.928 52.23 2,592.75

Sub-total for A 5,538.64

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 553.86

Sub-total for B 553.86

C. Total (A+B) 6,092.50
D. Output / Day 15.60 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Deco Tiles 20.328 sq.m. 800.00 16,262.40
b. Portland Cement 6.290 bag 300.00 1,887.00
c. Sand 0.500 cu.m. 600.00 300.00
d. Tile Grout 2.420 bag 150.00 363.00
e. Tile Adhesive (25 kg) 2.420 bag 350.00 847.00
f. Consumables (3% of Materials Cost) 5,897.82

Sub-total for E 25,557.22

F. Direct Cost (C + E) 31,649.72
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 4,747.46
H. Contractor's Profit(CP) 10% 3,164.97
I. Value Added Tax (VAT) 5% 1,978.11
J. Total Cost (F+G+H+I) 41,540.26
K. Total Unit Cost 2,145.67
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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: 78.001 sq.m.

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

A. Labor
a. Const. Foreman 1 63.210 93.71 5,923.40
b. Skilled Labor 2 63.210 67.67 8,554.83
c. Unskilled Labor 4 63.210 52.23 13,205.81

Sub-total for A 27,684.04

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 2,768.40

Sub-total for B 2,768.40

C. Total (A+B) 30,452.44
D. Output / Day 9.87 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 4.5mm Fiber Cement Board 29.000 pc. 440.00 12,760.00
b. Metal Furring 88.000 pc. 215.00 18,920.00
c. Carrying Channels 28.000 pc. 170.00 4,760.00
d. Hanger Bars/Rod 79.000 pc. 80.00 6,320.00
e. Channel clip 468.000 pc. 10.00 4,680.00
f. Wall Angle 19.000 pc. 150.00 2,850.00
g. Rivets 2.000 box 300.00 600.00
h. 1" Metal Screw 325.000 pc. 2.00 650.00
Consumables (5% of Material Cost) 2,577.00

Sub-total for E 54,117.00

F. Direct Cost (C + E) 84,569.44
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 12,685.42
H. Contractor's Profit(CP) 10% 8,456.94
I. Value Added Tax (VAT) 5% 5,285.59
J. Total Cost (F+G+H+I) 110,997.39
K. Total Unit Cost 1,423.03
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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: 21.120 sq.m.

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

A. Labor
a. Const. Foreman 1 17.115 93.71 1,603.85
b. Skilled Labor 3 17.115 67.67 3,474.53
c. Unskilled Labor 5 17.115 52.23 4,469.60

Sub-total for A 9,547.98

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 954.80

Sub-total for B 954.80

C. Total (A+B) 10,502.78
D. Output / Day 9.87 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 0.4mm spandrel 22.000 sq.m. 600.00 13,200.00
b. Wall Angle 27.000 pc. 150.00 4,050.00
c. Rivets 2.000 box 300.00 600.00
d. 1" Metal Screw 939.000 pc. 2.00 1,878.00

Sub-total for E 19,728.00

F. Direct Cost (C + E) 30,230.78
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 4,534.62
H. Contractor's Profit(CP) 10% 3,023.08
I. Value Added Tax (VAT) 5% 1,889.42
J. Total Cost (F+G+H+I) 39,677.90
K. Total Unit Cost 1,878.69
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1006(1) / Hollow Steel Doors
Unit of Measurement: sq.m.
Output per hr.: 0.180 sq.m.
Quantity: 2.100 sq.m.

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

A. Labor
a. Const. Foreman 1 5.833 93.71 546.64
b. Skilled Labor 2 5.833 67.67 789.48
c. Unskilled Labor 4 5.833 52.23 1,218.70

Sub-total for A 2,554.82

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 255.48

Sub-total for B 255.48

C. Total (A+B) 2,810.30
D. Output / Day 1.44 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Steel Door 2.100 sq.m. 2750 5,775.00
b. Consumables (3% of Materials Cost) 173.25

Sub-total for E 5,948.25

F. Direct Cost (C + E) 8,758.55
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 1,313.78
H. Contractor's Profit(CP) 10% 875.86
I. Value Added Tax (VAT) 5% 547.41
J. Total Cost (F+G+H+I) 11,495.60
K. Total Unit Cost 5,474.10
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1008 / Aluminum Windows
Unit of Measurement: sq.m.
Output per hr.: 0.360 sq.m.
Quantity: 23.960 sq.m.

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

A. Labor
a. Const. Foreman 1 26.622 93.71 2,494.77
b. Skilled Labor 2 26.622 67.67 3,603.05
c. Unskilled Labor 3 26.622 52.23 4,171.44

Sub-total for A 10,269.26

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 1,026.93

Sub-total for B 1,026.93

C. Total (A+B) 11,296.19
D. Output / Day 2.88 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Aluminum Pwdr. Ctd. Windows 23.960 sq.m. 4,500.00 107,820.00
Consumables (3% of Materials Cost) 3,234.60

Sub-total for E 111,054.60

F. Direct Cost (C + E) 122,350.79
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 18,352.62
H. Contractor's Profit(CP) 10% 12,235.08
I. Value Added Tax (VAT) 5% 7,646.92
J. Total Cost (F+G+H+I) 160,585.41
K. Total Unit Cost 6,702.23
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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 16.326 93.71 1,529.91
b. Skilled Labor 2 16.326 67.67 2,209.56
c. Unskilled Labor 4 16.326 52.23 3,410.83

Sub-total for A 7,150.30

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 715.03

Sub-total for B 715.03

C. Total (A+B) 7,865.33
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Panel Door 1.0m x 2.10m 2.000 set 8,000.00 16,000.00
b. PVC Door 0.60m x 2.10m 2.000 set 1,850.00 3,700.00
d. door jamb 2.000 set 1,500.00 3,000.00
Consumables (5% of Materials Cost) 1,135.00

Sub-total for E 23,835.00

F. Direct Cost (C + E) 31,700.33
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 4,755.05
H. Contractor's Profit(CP) 10% 3,170.03
I. Value Added Tax (VAT) 5% 1,981.27
J. Total Cost (F+G+H+I) 41,606.68
K. Total Unit Cost 41,606.68
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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 6.783 93.71 635.63
b. Skilled Labor 1 6.783 67.67 459.01
c. Unskilled Labor 1 6.783 52.23 354.28

Sub-total for A 1,448.92

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 144.89

Sub-total for B 144.89

C. Total (A+B) 1,593.81
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. lock set 4.000 pc. 850.00 3,400.00
b. door hinges 8.000 pair 150.00 1,200.00
Consumables (5% of Materials Cost) 230.00

Sub-total for E 4,830.00

F. Direct Cost (C + E) 6,423.81
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 963.57
H. Contractor's Profit(CP) 10% 642.38
I. Value Added Tax (VAT) 5% 401.49
J. Total Cost (F+G+H+I) 8,431.25
K. Total Unit Cost 8,431.25
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1032(1)a / Painting Works (Masonry/Concrete)
Unit of Measurement: sq.m.
Output per hr.: 10.000 sq.m.
Quantity: 465.256 sq.m.

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

A. Labor
a. Const. Foreman 1 46.526 93.71 4,359.95
b. Skilled Labor 3 46.526 67.67 9,445.24
c. Unskilled Labor 4 46.526 52.23 9,720.21

Sub-total for A 23,525.40

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
Minor Tools (10% of Labor) 2,352.54

Sub-total for B 2,352.54

C. Total (A+B) 25,877.94
D. Output / Day 80.00 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Concrete Neutralizer 38.000 gal. 250.00 9,500.00
b. Concrete Sealer/Primer 19.000 gal. 650.00 12,350.00
c. Patching Compound 24.000 gal. 450.00 10,800.00
d. Semi-Gloss Latex 38.000 gal. 650.00 24,700.00
Consumable (5% of Material Cost) 2,867.50

Sub-total for E 60,217.50

F. Direct Cost (C + E) 86,095.44
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 12,914.32
H. Contractor's Profit(CP) 10% 8,609.54
I. Value Added Tax (VAT) 5% 5,380.97
J. Total Cost (F+G+H+I) 113,000.27
K. Total Unit Cost 242.88
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1032(1)b / Painting Works (Wood Painting)
Unit of Measurement: sq.m.
Output per hr.: 10.000 sq.m.
Quantity: 78.001 sq.m.

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

A. Labor
a. Const. Foreman 1 7.800 93.71 730.94
b. Skilled Labor 3 7.800 67.67 1,583.48
c. Unskilled Labor 4 7.800 52.23 1,629.58

Sub-total for A 3,944.00

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
Minor Tools (10% of Labor) 394.40

Sub-total for B 394.40

C. Total (A+B) 4,338.40
D. Output / Day 80.00 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Glazzing Putty 4.000 gal. 700.00 2,800.00
b. Flat Wall Enamel 4.000 gal. 650.00 2,600.00
c. Enamel Quick Dry 4.000 gal. 600.00 2,400.00
d. Paint Thinner 6.000 gal. 250.00 1,500.00
Consumable (5% of Material Cost) 465.00

Sub-total for E 9,765.00

F. Direct Cost (C + E) 14,103.40
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 2,115.51
H. Contractor's Profit(CP) 10% 1,410.34
I. Value Added Tax (VAT) 5% 881.46
J. Total Cost (F+G+H+I) 18,510.71
K. Total Unit Cost 237.31
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1032(1)c / Painting Works (Steel)
Unit of Measurement: sq.m.
Output per hr.: 20.000 sq.m.
Quantity: 163.200 sq.m.

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

A. Labor
a. Const. Foreman 1 8.160 93.71 764.67
b. Skilled Labor 3 8.160 67.67 1,656.56
c. Unskilled Labor 4 8.160 52.23 1,704.79

Sub-total for A 4,126.02

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
Minor Tools (10% of Labor) 412.60

Sub-total for B 412.60

C. Total (A+B) 4,538.62
D. Output / Day 160.00 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Epoxy Primer 14.000 gal. 650.00 9,100.00
c. Paint thinner 4.200 gal. 250.00 1,050.00
Consumables (5% of Materials Cost) 507.50

Sub-total for E 10,657.50

F. Direct Cost (C + E) 15,196.12
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 2,279.42
H. Contractor's Profit(CP) 10% 1,519.61
I. Value Added Tax (VAT) 5% 949.76
J. Total Cost (F+G+H+I) 19,944.91
K. Total Unit Cost 122.21
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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: 64.680 l.m.

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

A. Labor
a. Const. Foreman 1 6.468 93.71 606.12
b. Skilled Labor 3 6.468 67.67 1,313.07
c. Unskilled Labor 5 6.468 52.23 1,689.12

Sub-total for A 3,608.31

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 360.83

Sub-total for B 360.83

C. Total (A+B) 3,969.14
D. Output / Day 80.00 l.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Flashings /Ridge Roll/Gutter 68.000 l.m. 250.00 17,000.00
b. Blind Rivets 1,229.000 pc. 0.75 921.75
Consumables (3% of Materials Cost) 537.65

Sub-total for E 18,459.40

F. Direct Cost (C + E) 22,428.54
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 3,364.28
H. Contractor's Profit(CP) 10% 2,242.85
I. Value Added Tax (VAT) 5% 1,401.78
J. Total Cost (F+G+H+I) 29,437.45
K. Total Unit Cost 455.12
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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: 35.000 sq.m.

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

A. Labor
a. Const. Foreman 1 5.620 93.71 526.65
b. Skilled Labor 3 5.620 67.67 1,140.92
c. Unskilled Labor 5 5.620 52.23 1,467.66

Sub-total for A 3,135.23

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 313.52

Sub-total for B 313.52

C. Total (A+B) 3,448.75
D. Output / Day 16.61 sq.m. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Prepainted Metal Sheets (Rib Type) 36.750 sq.m. 350.00 12,862.50
b. Tek screw/J-bolt with washers 350.000 pc. 2.50 875.00
c. Consumables (3% of Materials Cost) 412.13

Sub-total for E 14,149.63

F. Direct Cost (C + E) 17,598.38
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 2,639.76
H. Contractor's Profit(CP) 10% 1,759.84
I. Value Added Tax (VAT) 5% 1,099.90
J. Total Cost (F+G+H+I) 23,097.88
K. Total Unit Cost 659.94
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1047(2)a / Structural Steel Roof Truss
Unit of Measurement: kg.
Output per hr.: 85.000 kg.
Quantity: 1,382.500 kg.

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

A. Labor
Fabrication
a. Const. Foreman 1 16.265 93.71 1,524.19
b. Skilled Labor 2 16.265 67.67 2,201.31
c. Unskilled Labor 4 16.265 52.23 3,398.08
Installation
a. Skilled Labor 3 7.970 67.67 1,617.99
b. Unskilled Labor 3 7.970 52.23 1,248.82

Sub-total for A 9,990.39

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
a. Welding Machine 1 12.199 371.00 4,525.83
b. Cutting Outfit 1 4.066 45.45 184.80
c. Truck Mounted Crane 1 7.97 1,631.00 12,999.07
Minor Tools (10% of Labor) 999.04

Sub-total for B 18,708.74

C. Total (A+B) 28,699.13
D. Output / Day 680.00 kg. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Structural Steel Truss 1,452.000 kg. 50.00 72,600.00
b. Welding electrode 27.650 kg. 150.00 4,147.50
Consumable (5% of Material Cost) 3,837.38

Sub-total for E 80,584.88

F. Direct Cost (C + E) 109,284.01
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 16,392.60
H. Contractor's Profit(CP) 10% 10,928.40
I. Value Added Tax (VAT) 5% 6,830.25
J. Total Cost (F+G+H+I) 143,435.26
K. Total Unit Cost 103.75
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1047(2)b / Structural Steel (Purlins)
Unit of Measurement: kg.
Output per hr.: 90.450 kg.
Quantity: 319.464 kg.

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

A. Labor
a. Const. Foreman 1 3.532 93.71 330.98
b. Skilled Labor 3 3.532 67.67 717.03
c. Unskilled Labor 5 3.532 52.23 922.38

Sub-total for A 1,970.39

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
a. Welding Machine 2 3.532 371.00 2,620.74
Minor Tools (10% of Labor) 197.04

Sub-total for B 2,817.78

C. Total (A+B) 4,788.17
D. Output / Day 723.60 kg. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Structural Steel Purlins 335.000 kg. 50.00 16,750.00
b. Welding Rod 6.389 kg. 150.00 958.39
Consumable (5% of Material Cost) 885.42

Sub-total for E 18,593.81

F. Direct Cost (C + E) 23,381.98
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 3,507.30
H. Contractor's Profit(CP) 10% 2,338.20
I. Value Added Tax (VAT) 5% 1,461.37
J. Total Cost (F+G+H+I) 30,688.85
K. Total Unit Cost 96.06
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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 15.313 93.71 1,434.98
b. Skilled Labor 2 15.313 67.67 2,072.46
c. Unskilled Labor 2 15.313 52.23 1,599.60

Sub-total for A 5,107.04

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 510.70

Sub-total for B 510.70

C. Total (A+B) 5,617.74
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 4" Ø PVC Pipe Orange 15.000 pc. 600.00 9,000.00
b. 2" Ø PVC Pipe Orange 14.000 pc. 330.00 4,620.00
c. 4" Ø PVC Fittings 15.000 pc. 155.00 2,325.00
f. 2" Ø PVC Fittings 18.000 pc. 120.00 2,160.00
e. Elastomeric Sealant 3.000 can 300.00 900.00
f. S Blue Solvent Cement 3.000 can 150.00 450.00
Consumables (5% of Materials Cost) 972.75

Sub-total for E 20,427.75

F. Direct Cost (C + E) 26,045.49
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 3,906.82
H. Contractor's Profit(CP) 10% 2,604.55
I. Value Added Tax (VAT) 5% 1,627.84
J. Total Cost (F+G+H+I) 34,184.70
K. Total Unit Cost 34,184.70
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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 3.345 93.71 313.46
b. Skilled Labor 2 3.345 67.67 452.71
c. Unskilled Labor 2 3.345 52.23 349.42

Sub-total for A 1,115.59

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 111.56

Sub-total for B 111.56

C. Total (A+B) 1,227.15
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 20mm Ø PVC pipe 20.000 pc. 130.00 2,600.00
b. 20mm Ø PVC pipe fittings 20.000 pc. 55.00 1,100.00
c. gate valve 1.000 pc. 550.00 550.00
Consumables (5% of Materials Cost) 212.50

Sub-total for E 4,462.50

F. Direct Cost (C + E) 5,689.65
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 853.45
H. Contractor's Profit(CP) 10% 568.97
I. Value Added Tax (VAT) 5% 355.60
J. Total Cost (F+G+H+I) 7,467.67
K. Total Unit Cost 7,467.67
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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 23.496 93.71 2,201.81
b. Skilled Labor 1 23.496 67.67 1,589.97
c. Unskilled Labor 1 23.496 52.23 1,227.20

Sub-total for A 5,018.98

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 501.90

Sub-total for B 501.90

C. Total (A+B) 5,520.88
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. Water closet w/ Accessories 2.000 set 6,500.00 13,000.00
b. Lavatory 2.000 set 5,000.00 10,000.00
c. Faucet 2.000 pc. 250.00 500.00
d. 4 X 4 Floor Drain 2.000 pc. 200.00 400.00
Consumables (5% of Materials Cost) 1,195.00

Sub-total for E 25,095.00

F. Direct Cost (C + E) 30,615.88
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 4,592.38
H. Contractor's Profit(CP) 10% 3,061.59
I. Value Added Tax (VAT) 5% 1,913.49
J. Total Cost (F+G+H+I) 40,183.34
K. Total Unit Cost 40,183.34
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1001(9) / Storm Drainage and Downspout
Unit of Measurement: lot
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 42.000 93.71 3,935.82
b. Skilled Labor 2 42.000 67.67 5,684.28
c. Unskilled Labor 2 42.000 52.23 4,387.32

Sub-total for A 14,007.42

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 1,400.74

Sub-total for B 1,400.74

C. Total (A+B) 15,408.16
D. Output / Day 24.00 lot / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 3"ØPVC ORANGE PIPE 21.000 pc. 460.00 9,660.00
b. 3"ØPVC 90 ELBOW ORANGE PIPE 32.000 pc. 125.00 4,000.00
c. SOLVENT CEMENT 2.000 can 300.00 600.00
Consumables (5% of Materials Cost) 713.00

Sub-total for E 14,973.00

F. Direct Cost (C + E) 30,381.16
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 4,557.17
H. Contractor's Profit(CP) 10% 3,038.12
I. Value Added Tax (VAT) 5% 1,898.82
J. Total Cost (F+G+H+I) 39,875.27
K. Total Unit Cost 39,875.27
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1001(11) / Septic Vault
Unit of Measurement: lot
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 31.582 93.71 2,959.55
b. Skilled Labor 2 31.582 67.67 4,274.31
c. Unskilled Labor 2 31.582 52.23 3,299.06

Sub-total for A 10,532.92

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 1,053.29

Sub-total for B 1,053.29

C. Total (A+B) 11,586.21
D. Output / Day 24.00 lot / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
Masonry *** 3.0m x 2.0m x 2.20m
A= 16.20 sq.m.
a. 150 mm thk CHB (Non-Load Bearing/Load Bearing) 210.600 pc. 16.00 3,369.60
b. Portland Cement 24.300 bag 300.00 7,290.00
c. Sand 0.650 cu.m. 600.00 390.00
d. Deformed Reinforcing Steel 52.490 kg. 50.00 2,624.50
e. #16 Galvanized Iron Wire 0.810 kg. 90.00 72.90
For Plastering
A= 17.88 sq.m.
a. Portland Cement 5.900 bag 300.00 1,770.00
b. Sand 0.480 cu.m. 600.00 288.00
Reinforced Concrete
V= 2.32 cu.m.
a. Portland Cement 22.000 bag 300.00 6,600.00
b. Sand 1.160 cu.m. 600.00 696.00
c. Gravel 2.320 cu.m. 600.00 1,392.00
d. Deformed Reinforcing Steel 135.760 kg. 50.00 6,788.00
e. #16 Galvanized Iron Wire 2.720 kg. 90.00 244.80
f. Good lumber 93.330 bd-ft 60.00 5,599.80
g. 1/2" marine plywood 2.000 pc. 750.00 1,500.00
Plumbing Fixtures
a. 4" Ø PVC Pipe Orange 1.000 pc. 600.00 600.00
b. 4" Ø PVC Fittings 6.000 pc. 150.00 900.00
Consumables (5% of Materials Cost) 2,006.28

Sub-total for E 42,131.88

F. Direct Cost (C + E) 53,718.09
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 8,057.71
H. Contractor's Profit(CP) 10% 5,371.81
I. Value Added Tax (VAT) 5% 3,357.38
J. Total Cost (F+G+H+I) 70,504.99
K. Total Unit Cost 70,504.99
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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 17.379 93.71 1,628.59
b. Skilled Labor 1 17.379 67.67 1,176.04
c. Unskilled Labor 2 17.379 52.23 1,815.41

Sub-total for A 4,620.04

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 462.00

Sub-total for B 462.00

C. Total (A+B) 5,082.04
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. ½"Ø Electrical Conduit Pipe 60.000 pcs. 100.00 6,000.00
b. 1"Ø Electrical Conduit Pipe 10.000 pcs. 154.00 1,540.00
c. 32mmø Service Entrance Cap 1.000 pc. 200.00 200.00
d. Utility Box 19.000 pcs. 50.00 950.00
e. PVC Octagonal Box 19.000 pcs. 50.00 950.00
f. Solvent Cement 4.000 can 90.00 360.00
g. 2.5 Hp Air Conditioning Unit, Window Type, Inverter, 230V 2.000 pcs. 3,800.00 7,600.00
Consumables (5% of Materials Cost) 880.00

Sub-total for E 18,480.00

F. Direct Cost (C + E) 23,562.04
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 3,534.31
H. Contractor's Profit(CP) 10% 2,356.20
I. Value Added Tax (VAT) 5% 1,472.63
J. Total Cost (F+G+H+I) 30,925.18
K. Total Unit Cost 30,925.18
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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 21.413 93.71 2,006.61
b. Skilled Labor 2 21.413 67.67 2,898.04
c. Unskilled Labor 1 21.413 52.23 1,118.40

Sub-total for A 6,023.05

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 602.31

Sub-total for B 602.31

C. Total (A+B) 6,625.36
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. #12 TW Stranded Wire 320.000 mtrs. 30.00 9,600.00
b. #6 TW Stranded Wire 70.000 mtrs. 115.00 8,050.00
c. Simplex Switch 4.000 sets 200.00 800.00
d. Duplex Switch 2.000 set 250.00 500.00
e. Triplex Switch 1.000 sets 275.00 275.00
f. Convenience Outlet (Duplex) 12.000 sets 260.00 3,120.00
g. Electric Tape 12.00 pcs. 50.00 600.00
Consumables (5% of Materials Cost) 1,147.25

Sub-total for E 24,092.25

F. Direct Cost (C + E) 30,717.61
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 4,607.64
H. Contractor's Profit(CP) 10% 3,071.76
I. Value Added Tax (VAT) 5% 1,919.85
J. Total Cost (F+G+H+I) 40,316.86
K. Total Unit Cost 40,316.86
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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 5.513 93.71 516.62
b. Skilled Labor 1 5.513 67.67 373.06
c. Unskilled Labor 2 5.513 52.23 575.89

Sub-total for A 1,465.57

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 146.56

Sub-total for B 146.56

C. Total (A+B) 1,612.13
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 1 Main, 8 Branches Panel Board , 2P 1.000 set 2,550.00 2,550.00
b. 60AT Moulded Case CB, 2P, 230V 1.000 set 1,000.00 1,000.00
c. 30AT Safety Breaker, 2P, 230V 2.000 sets 500.00 1,000.00
d. 30AT Circuit Breaker, 2P, 230V 2.000 sets 475.00 950.00
e. 20AT MCB Bolt-on Type 4.000 sets 400.00 1,600.00
Consumables (5% of Materials Cost) 227.50

Sub-total for E 7,327.50

F. Direct Cost (C + E) 8,939.63
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 1,340.94
H. Contractor's Profit(CP) 10% 893.96
I. Value Added Tax (VAT) 5% 558.73
J. Total Cost (F+G+H+I) 11,733.26
K. Total Unit Cost 11,733.26
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, 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 7.067 93.71 662.25
b. Skilled Labor 1 7.067 67.67 478.22
c. Unskilled Labor 2 7.067 52.23 738.22

Sub-total for A 1,878.69

NAME & CAPACITY NO. OF NO. OF HRS. HOURLY RATE AMOUNT
B. Equipment
Minor Tools (10% of Labor) 187.87

Sub-total for B 187.87

C. Total (A+B) 2,066.56
D. Output / Day 24.00 l.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 16W LED Batten T8 & Box Type Set 6.000 pcs. 450.00 2,700.00
b. 12W LED Light Bulb, E27 Base 13.000 pcs. 300.00 3,900.00
c. Porcelain E27 Ceiling Receptacle 13.000 pcs. 60.00 780.00
Consumables (5% of Materials Cost) 135.00

Sub-total for E 7,515.00

F. Direct Cost (C + E) 9,581.56
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 1,437.23
H. Contractor's Profit(CP) 10% 958.16
I. Value Added Tax (VAT) 5% 598.85
J. Total Cost (F+G+H+I) 12,575.80
K. Total Unit Cost 12,575.80
 DETAILED UNIT PRICE ANALYSIS
Project:
Construction of Farmers' Multi-Purpose Building at Brgy. Padu Chico, Sto. Domingo, Ilocos Sur
Item No. / Description: 1051(6) / Railings
Unit of Measurement: L.s.
Output per hr.:
Quantity: 1.000 L.s

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

A. Labor
Installation
a. Const. Foreman 1 4.471 93.71 419.00
b. Skilled Labor 2 4.471 67.67 605.13
c. Unskilled Labor 2 4.471 52.23 467.06

Sub-total for A 1,491.19

NO. OF
NAME & CAPACITY NO. OF HRS. HOURLY RATE AMOUNT
EQUIPMENT
B. Equipment
a. Welding Machine 1 4.471 371.00 1,658.81
Minor Tools ( 10% of Labor Cost) 40 149.12

62
80
80
62
16
32
216
278
558
Sub-total for B 1,807.93
C. Total (A+B) 3,299.12
D. Output / Day - L.s. / day
NAME & SPECIFICATIONS QUANTITY UNIT UNIT COST AMOUNT
E. Materials
a. 50 mm Ø stainless steel 4.000 pcs. 2,500.00 10,000.00
Consumables (5% of Material Cost) 500.00

Sub-total for E 10,500.00

F. Direct Cost (C + E) 13,799.12
G. Overhead, Contingencies and Miscellaneous (OCM) 15% 2,069.87
H. Contractor's Profit(CP) 10% 1,379.91
I. Value Added Tax (VAT) 5% 862.45
J. Total Cost (F+G+H+I) 18,111.35
K. Total Unit Cost 18,111.35