TITLE:

LOCATION:
OWNER:

ELECTRICAL ESTIMATES

1 pcs Service Entrance Cap, 25mmØ (4") dia. 65.00 65.00

7 pcs Pvc Adapter w/ locknut, 25mmØ 48.00 96.00
7 pc Pvc Adapter w/ locknut, 15mmØ 25.00 175.00
7 pcs Electrical Conduit, PVC 20mm (3/4") dia. 87.00 609.00
8 pc Electrical Conduit, PVC 15mm (1/2") dia. 62.00 496.00
5 pcs Elbow, PVC, 32mm (11/4") dia. 58.00 290.00
6 pcs Elbow, PVC, 20mm (3/4") dia. 18.00 108.00
8 pcs Elbow, PVC, 15mm (1/2") dia. 16.00 128.00
1 pcs Male Threaded Adapter w/ Locknut, 100mm (4") dia. 185.00 185.00
2 pcs Conduit Connector, PVC, 20mm (3/4") dia. 22.00 44.00
5 pcs Conduit Connector, PVC, 15mm (1/2") dia. 18.00 90.00
12 pcs Junction Box with cover, PVC 34.00 408.00
10 pcs Utility Box, PVC 28.00 280.00
2 rolls Electrical Tape, Big 40.00 80.00
60 m No. 3.5mm sq. THHN Copper Conductor 18.00 1,080.00
90 m No. 2.0mm sq. THHN Copper Conductor 15.00 1,350.00
7 pcs Two gang Convinience outlet 50.00 350.00
6 pcs Switch One-way, Flush Type 55.00 330.00
3 sets Receptacles, PVC, Surface Type 120.00 360.00
8 pcs 12 Watts, LED Panel 270.00 2,160.00
1 set Panel board 2 Branch 1,850.00 1,850.00
15A Breaker
20A Breaker
40A Breaker
10,534.00
Labor (35%) 3,686.90
Prepared by: Item Cost Php 14,220.90

Professional Electrical Engineer

PRC:

PTR:

Date:

TIN:
TITLE:
LOCATION:
OWNER:

PLUMBING ESTIMATES
QUANTITY UNITS MATERIALS UNIT PRICE TOTAL COST

1 set Water Closet 5,000.00 5,000.00

1 pcs 1/2"Ø Stainless faucet 250.00 250.00
1 pcs Kitchen sink w/ Faucet 1,179.00 1,179.00
1 pcs 4'' x 4'' Stainless Floor Drain 250.00 250.00
5 pcs 1/2"Ø x 3m PPR Pipe 330.00 1,650.00
5 pcs 1/2"Ø PPR Coupling 10.00 50.00
3 pcs 1/2"Ø x 90⁰ PPR Female threaded Elbow 78.00 234.00
9 pcs 1/2"Ø x 90⁰ PPR Elbow (Plane) 20.00 180.00
2 pcs 1/2"Ø PPR Equal Tee (Plane) 15.00 30.00
2 pcs 4"Ø x 3m Sanitary Pipe 695.00 1,390.00
1 pcs 4"Ø x 90⁰ Sanitary Elbow 85.00 85.00
3 pcs 4"Ø x 45⁰ Sanitary Elbow 80.00 240.00
3 pcs 4"Ø x 4"Ø Sanitary Tee 138.00 414.00
1 pcs 4"Ø x 2"Ø Sanitary Tee 88.00 88.00
4 pcs 4"Ø Sanitary Clean-out 60.00 240.00
1 pcs 4"Ø x 4"Ø Sanitary Wye 155.00 155.00
4 pcs 3"Ø x 3m Sanitary Pipe 604.00 2,416.00
2 pcs 3"Ø x 45⁰ Sanitary Elbow 55.00 110.00
1 pcs 3"Ø Sanitary P-trap 175.00 175.00
1 pcs 3"Ø x 3"Ø Sanitary Wye 140.00 140.00
1 pcs 3"Ø x 2"Ø Sanitary Wye 68.00 68.00
1 pcs 3"Ø Sanitary Clean-out 49.00 49.00
2 pcs 2"Ø x 3m Sanitary Pipe 255.00 510.00
3 pcs 2"Ø x 90⁰ Sanitary Elbow 33.00 99.00
1 pcs 2"Ø x 45⁰ Sanitary Elbow 22.00 22.00
1 pcs 2"Ø Sanitary P-trap 66.00 66.00
1 qrt PVC Sanitary cement 280.00 280.00
1 ltr Vulcaseal 498.00 498.00
3 rolls Thread Tape 42.00 126.00
total 15,994.00

Labor (35%) 5,597.90

Total Cost Php 21,591.90

Prepared by:

Master Plumber

PRC:
PTR:
Date:
TIN:
 AS-BUILT 1-STORY RESIDENTIAL BUILDING

TITLE: BRGY. KAWIT, PAGADIAN CITY, ZAMBOANGA DEL SUR

Location:
Project Cost: Php 1,015,509.42

I - EARTHWORKS: 48,744.72
II - CONCRETE WORKS: 414,185.40
III - MASONRY WORKS: 133,693.20
IV - CEILING WORKS: 89,356.50
V -ROOFING WORKS: 144,248.85
VI - HARDWARES/FURNITURES/ACCESORIES: 106,226.10
VIII - PAINTING WORKS 79,054.65

Php 1,015,509.42

Prepared By:
RICK EMMANUEL B. VALENCIA

Civil Engineer
0168735
PRC:

PTR: 3470577
3-04-21
Date:
720-374-938
TIN:

Concurred By:

Owner
Project title:
Location:
Owner:
PROJECT COST: ₱1,015,509.42

COST ESTIMATES
QTY UNIT DESCRIPTION UNIT COST TOTAL COST

I - EARTHWORKS: ₱48,744.72
80.50 cu.m. excavation 300.00 24,148.80
14.95 cu.m. gravel fill & embankment 800.00 11,958.40
36,107.20
labor 12,637.52

II - CONCRETE WORKS: ₱414,185.40

572.00 bag cement 220.00 125,840.00
63.00 cu.m washed gravel 950.00 59,850.00
32.00 cu.m washed sand 800.00 25,600.00
92.00 lngth 16mm def bars 391.00 35,972.00
132.00 lngth 10mm def bars 156.00 20,592.00
1,558.00 bd.ft Formworks/Scaffoldings 25.00 38,950.00
306,804.00
labor 107,381.40

III - MASONRY WORKS: ₱133,693.20

1,782.00 pcs #4 concrete hollow blocks 13.00 23,166.00
163.00 bag cement 230.00 37,490.00
14.00 cu.m washed sand 1,000.00 14,000.00
5.00 cu.m washed gravel 1,100.00 5,500.00
121.00 lngth 10mm def bars 156.00 18,876.00
` 99,032.00
labor 34,661.20

IV - CEILING WORKS: ₱89,356.50

51.00 sht ficem board/flex board 350.00 17,850.00
158.00 pcs metal furring 110.00 17,380.00
50.00 pcs carrying channel 120.00 6,000.00
139.00 pcs hanger bars/rod 100.00 13,900.00
834.00 pcs chanel clip 10.00 8,340.00
34.00 pcs wall angle 80.00 2,720.00
66,190.00
labor 23,166.50
V -ROOFING WORKS: ₱144,248.85
107.00 l.m. Long span Prepainted roofing w/ accs 700.00 74,900.00
32 pcs 2" x 3" x 1.5mm c-purlins 520.00 16,640.00
13.00 pcs 1 1/2" X 1 1/2 "X 3/16" angle bar 650.00 8,450.00
5.00 pcs 1" X 1" X 3/16" angle bar 450.00 2,250.00
8.00 pcs 1"x 1/4" flat bar 120.00 960.00
1,010.00 pcs texscrew 3.00 3,030.00
1 ltr roof sealant 165.00 165.00
2 lngth 12mm def bars for sag rod 228.00 456.00
106,851.00
labor 37,397.85

VI - HARDWARES/FURNITURES/ACCESORIES: ₱106,226.10
46.00 kg Assrtd CWN 88.00 4,048.00
1,946.00 pcs. Assrtd Blind Rivets 1.00 1,946.00
556.00 pcs metal screw 1" 1.00 556.00
20.00 kg Welding Rod 200.00 4,000.00
48.00 kg #16 Tie Wire 88.00 4,224.00
10 pcs #4 Cutting disc 120.00 1,200.00
3 pcs grinding stone 120.00 360.00
1 pc #14 Cut-off blade 450.00 450.00
38.00 sheets Ordinary Plywood 1/4"x4'x8' 284.00 10,792.00
5.00 set Sliding glass 5,000.00 25,000.00
2 pcs Panel Door 0.80m 4,000.00 8,000.00
1 pcs Panel Door 0.90m 5,000.00 5,000.00
1 pcs Panel Door 1.0m 6,000.00 6,000.00
2 pcs Plastic Door 0.60m 2,400.00 4,800.00
9 pcs pre-cast louver 140.00 1,260.00
3 pcs Hacksaw Blade 70.00 210.00
3 pcs drill bit metal 1/8" 120.00 360.00
3 pcs drill bit masonry 1/8" 120.00 360.00
2 roll assorted nylon 60.00 120.00
78,686.00
labor 27,540.10

VIII - PAINTING WORKS ₱79,054.65

49.00 bags skimcoat 480.00 23,520.00
11.00 gal liquid tile primer 840.00 9,240.00
5 gal liquid tile reducer 750.00 3,750.00
22.00 gal gloss latex 670.00 14,740.00
2 gal paint thinner 248.00 496.00
3.00 gal red lead 505.00 1,515.00
3 pcs paint roller #6 72.00 216.00
5 pcs assorted paint brush 60.00 300.00
3 pcs paint roller tray 100.00 300.00
 10 sheets sand paper #120 22.00 220.00
10 sheets sand paper #80 22.00 220.00
15 rolls masking tape 30.00 450.00
6.00 gal concrete neutralizer 500.00 3,000.00
1 gal body filler 592.00 592.00
58,559.00
labor 20,495.65

Material cost ₱752,229.20

Labor cost ₱263,280.22

TOTAL ITEM COST ₱ 1,015,509.42

 AS-BUILT 1-STORY RESIDENTIAL BUILDING
NAME OF PROJECT

BRGY. KAWIT, PAGADIAN CITY, ZAMBOANGA DEL SUR

PROJECT LOCATION

Breakdown of Subproject Cost

Item No Description Quantity Unit Materials Equipment Labor Direct Cost Unit Cost OCM Profit VAT Total Cost

PART A - CONCRETE GROUND RESERVOIR TANK (12.17 CU.M)

803(1)a STRUCTURE EXCAVATION (COMMON SOIL) 80.50 CU.M. - 4,989.03 49,890.35 54,879.38 880.50 7,683.11 4,939.14 3,375.08 70,876.72

804(1) a EMBANKMENT FROM STRUCTURE EXCAVATION 0.00 CU. M. - - - - #DIV/0! - - - -

804(4) GRAVELL FILL 14.95 CU.M. 18,000.00 289.60 2,895.95 21,185.55 1,830.42 2,965.98 1,906.70 1,302.91 27,361.14

900(1)c2 STRUCTURAL CONCRETE (CLASS A) 62.84 CU. M. 288,120.00 36,328.41 60,506.27 384,954.68 7,911.16 53,893.66 34,645.92 23,674.71 497,168.97

902(1) a REINFORCING STEEL (DEFORMED) 1,359.64 KGS. 67,872.00 3,519.80 8,123.24 79,515.04 75.53 11,132.11 7,156.35 4,890.18 102,693.68

903(2) FORMWORKS AND FALSEWORK 108.34 SQ.M. 71,070.00 1,877.40 18,774.03 91,721.43 1,093.39 12,841.00 8,254.93 5,640.87 118,458.23

1016(1) a WATERPROOFING CEMENT BASE 7.79 SQ. M. 8,086.00 82.34 823.36 8,991.70 1,491.57 1,258.84 809.25 552.99 11,612.78

1027 (1) CEMENT PLASTER FINISH 274.10 SQ. M. 37,010.00 1,564.11 15,641.13 54,215.25 255.45 7,590.13 4,879.37 3,334.24 70,018.99

1046(2) a1 CHB NON LOAD BEARING 100MM ( INLCUDING REINFORCING STEEL) 137.05 SQ. M. 79,344.00 983.53 9,835.31 90,162.84 849.66 12,622.80 8,114.66 5,545.01 116,445.31

1047(2)a METAL STRUCTURES- FABRICATION & INSTALLATION OF STRUCTURAL STEE 889.19 KGS. 47,780.00 3,881.04 5,324.08 56,985.12 82.77 7,977.92 5,128.66 3,504.59 73,596.29

1032a PAINTING WORKS MASONRY 274.10 SQ. M. 53,025.00 2,295.07 22,950.65 78,270.72 368.79 10,957.90 7,044.36 4,813.65 101,086.63

1032 (1)c PAINTING WORKS METAL 7.80 SQ. M. 1,442.70 77.12 771.22 2,291.05 379.34 320.75 206.19 140.90 2,958.89

1100 CONDUIT, BOXES AND FITTING

1101 WIRE AND WIRINGS DEVICES

1102 LIGHTING FIXTURES

1102(a) PANEL BOARD AND CABINET

TOTAL COST Php 671,749.70 Php 55,887.46 Php 195,535.60 Php 923,172.76 #DIV/0! Php 129,244.19 Php 83,085.55 Php 56,775.12 Php 1,192,277.62
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
1 UNIT PRICE ANALYSIS
BRGY. KAWIT, PAGADIAN CITY, ZAMBOANGA DEL SUR
PROJECT
LOCATION

PAY ITEM STRUCTURE EXCAVATION (COMMON SOIL)

COST SHEET ID 803(1)a
QUANTITY 80.50 CU.M.
PRODUCTION RATE 0.375
NUMBER OF HOURS 214.66

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

NONE

SUB - TOTAL (A.) Php -

QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

MINOR TOOLS (10% OF LABOR COSTS) 4,989.03

SUB - TOTAL (B.) Php 4,989.03

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

FOREMAN 1 214.66 87.10 18,696.54

UNSKILLED LABORER 3 214.66 48.44 31,193.81

SUB - TOTAL (C.) Php 49,890.35

D. TOTAL DIRECT COST ( A + B + C ) Php 54,879.38

1 OCM (%) PER D.O.197 S 2016 7,683.11

2 PROFIT (%) PER D.O. 197 S 2016 4,939.14

E. VAT (5%) PER D.O.197 S 2016 ( D. + 1 + 2 )*5% Php 3,375.08

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 15,997.34

TOTAL COST ( D + F ) Php 70,876.72

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 880.50
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
2 UNIT PRICE ANALYSIS
BRGY. KAWIT, PAGADIAN CITY, ZAMBOANGA DEL SUR
PROJECT
LOCATION

PAY ITEM EMBANKMENT FROM STRUCTURE EXCAVATION

COST SHEET ID 804(1) a
QUANTITY 0.00 CU. M.
PRODUCTION RATE 5.61
NUMBER OF HOURS 0.00

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

3000
3000
SUB - TOTAL (A.) Php -
QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

MINOR TOOLS (10% OF LABOR COSTS) -

SUB - TOTAL (B.) Php -

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

FOREMAN 1 0.00 87.10 -

UNSKILLED LABORER 3 0.00 48.44 -

SUB - TOTAL (C.) Php -

D. TOTAL DIRECT COST ( A + B + C ) Php -

1 OCM (%) PER D.O.197 S 2016 -

2 PROFIT (%) PER D.O. 197 S 2016 -

E. VAT (5%) PER D.O. 197 S 2016 ( D. + 1 + 2 )*5% Php -

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php -

TOTAL COST ( D + F ) Php -

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) #DIV/0!
 3 UNIT PRICE ANALYSIS
PROJECT AS-BUILT 1-STORY RESIDENTIAL BUILDING
LOCATION

PAY ITEM GRAVELL FILL

COST SHEET ID 804(4)
QUANTITY 14.95 CU.M.
PRODUCTION RATE 1.20
NUMBER OF HOURS 12.46

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

GRAVEL BEDDING (G1) (WITH 5% SHRINKAGE FACTOR) 15.00 CU.M 1,200.00 18,000.00

SUB - TOTAL (A.) Php 18,000.00

QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

MINOR TOOLS (10% OF LABOR COST) 289.60

SUB - TOTAL (B.) 289.60

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

FOREMAN 1 12.46 87.10 1,085.27

UNSKILLED LABORER 3 12.46 48.44 1,810.69

SUB - TOTAL (C.) 2,895.95

D. TOTAL DIRECT COST ( A + B + C ) Php 21,185.55

1 OCM (%) PER D.O.197 S 2016 2,965.98

2 PROFIT (%) PER D.O. 197 S 2016 1,906.70

E. VAT (5%) PER D.O.197 S 2016 ( D.+1+ 2 )*5% Php 1,302.91

F. TOTAL INDIRECT COST ( 1+2 + E. ) Php 6,175.59

TOTAL COST ( D + F ) 27,361.14

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 1,830.42
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
4 UNIT PRICE ANALYSIS
BRGY. KAWIT, PAGADIAN CITY, ZAMBOANGA DEL SUR
PROJECT
LOCATION

PAY ITEM STRUCTURAL CONCRETE (CLASS A)

COST SHEET ID 900(1)c2
QUANTITY 62.84 CU. M.
PRODUCTION RATE 0.357
NUMBER OF HOURS 176.03

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

PORTLAND CEMENT 572.00 BAGS 310.00 177,320.00

WASHED SAND 32.00 CU. M. 1,100.00 35,200.00
WASHED GRAVEL 63.00 CU. M. 1,200.00 75,600.00
3000
SUB - TOTAL (A.) Php 288,120.00
QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

ONE BAGGER MIXER 1 176.03 172.00 30,277.78

MINOR TOOLS (10 % OF LABOR COST) 6,050.63

SUB - TOTAL (B.) Php 36,328.41

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

FOREMAN 1 176.03 87.10 15,332.53

SKILLED LABORER 1 176.03 62.86 11,065.47
UNSKILLED LABORER 4 176.03 48.44 34,108.27

SUB - TOTAL (C.) Php 60,506.27

D. TOTAL DIRECT COST ( A + B + C ) Php 384,954.68

1 OCM (%) PER D.O.197 S 2016 53,893.66

2 PROFIT (%) PER D.O. 197 S 2016 34,645.92

E. VAT (5%) PER D.O. 197 S 2016 ( D. + 1 + 2 )*5% Php 23,674.71

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 112,214.29

TOTAL COST ( D + F ) Php 497,168.97

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 7,911.16
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
5 UNIT PRICE ANALYSIS
BRGY. KAWIT, PAGADIAN CITY, ZAMBOANGA DEL SUR
PROJECT
LOCATION

PAY ITEM REINFORCING STEEL (DEFORMED)

COST SHEET ID 902(1) a
QUANTITY 1359.64 KGS.
PRODUCTION RATE 143.44
NUMBER OF HOURS 9.48

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

10MMØ x 6M DEFORMED BAR 132.00 PCS 176.00 23,232.00

16MMØ x 6M DEFORMED BAR 92.00 PCS 446.00 41,032.00

# 16 GALVANIZED IRON WIRE 41.00 KG. 88.00 3,608.00

SUB - TOTAL (A.) Php 67,872.00

QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

BAR CUTTER 1 4.74 219.75 1,041.52

BAR BENDER 1 4.74 351.50 1,665.96
MINOR TOOLS (10% OF LABOR COSTS) 812.32

SUB - TOTAL (B.) Php 3,519.80

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

FOREMAN 1 9.48 87.10 825.63

SKILLED LABORER 3 9.48 62.86 1,787.58
UNSKILLED LABORER 12 9.48 48.44 5,510.03

SUB - TOTAL (C.) Php 8,123.24

D. TOTAL DIRECT COST ( A + B + C ) Php 79,515.04

1 OCM (%) PER D.O.197 S 2016 11,132.11

2 PROFIT (%) PER D.O. 197 S 2016 7,156.35

E. VAT (5%) PER D.O.197 S 2016 ( D. + 1 + 2 )*5% Php 4,890.18

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 23,178.64

TOTAL COST ( D + F ) Php 102,693.68

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 75.53
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
6 UNIT PRICE ANALYSIS
PROJECT
LOCATION

PAY ITEM FORMWORKS AND FALSEWORK

COST SHEET ID 903(2)
QUANTITY 108.34 SQ.M.
PRODUCTION RATE 3.24
NUMBER OF HOURS 33.438

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

ORDINARY PLYWOOD 1/2"x4'x8' 38.00 SHEETS 710.00 26,980.00

GOOD LUMBER 779.00 BD. FT 54.00 42,066.00
ASSORTED COMMON WIRE NAILS 23.00 KG. 88.00 2,024.00

3000
SUB - TOTAL (A.) Php 71,070.00
QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

MINOR TOOLS (10% OF LABOR COSTS) 1,877.40 1,877.40

SUB - TOTAL (B.) Php 1,877.40

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

A.) INSTALLATION
FOREMAN 1 33.44 87.10 2,912.47
SKILLED LABORER 2 33.44 62.86 4,203.86
UNSKILLED LABORER 4 33.44 48.44 6,479.00
B.) STRIPPING
FOREMAN 1 13.71 87.10 1,194.11
UNSKILLED LABORER 6 13.71 48.44 3,984.58

SUB - TOTAL (C.) Php 18,774.03

D. TOTAL DIRECT COST ( A + B + C ) Php 91,721.43

1 OCM (%) PER D.O.197 S 2016 12,841.00

2 PROFIT (%) PER D.O. 197 S 2016 8,254.93

E. VAT (5%) PER D.O. 197 S 2016 ( D. + 1 + 2 )*5% Php 5,640.87

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 26,736.80

TOTAL COST ( D + F ) Php 118,458.23

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 1,093.39
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
9 UNIT PRICE ANALYSIS
PROJECT
LOCATION

PAY ITEM CHB NON LOAD BEARING 100MM ( INLCUDING REINFORCING STEEL)
COST SHEET ID 1046(2) a1
QUANTITY 137.05 SQ. M.
PRODUCTION RATE 3.825
NUMBER OF HOURS 35.83

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

100 MM THICK OF CONCRETE HOLLOW BLOCKS 1,782.00 PCS 16.00 28,512.00

CEMENT 72.00 BAGS 310.00 22,320.00
SAND 6.00 CU. M. 1,100.00 6,600.00
10MMØ x 6M DEFORMED BAR 121.00 PCS. 176.00 21,296.00
3000 # 16 GALVANIZED IRON WIRE 7.00 KG. 88.00 616.00
3000
SUB - TOTAL (A.) Php 79,344.00
QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

MINOR TOOLS (10% OF LABOR) 983.53

SUB - TOTAL (B.) Php 983.53

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

FOREMAN 1 35.83 87.10 123.93

SKILLED LABORER 2 35.83 62.86 4,504.56
UNSKILLED LABORER 3 35.83 48.44 5,206.83

SUB - TOTAL (C.) Php 9,835.31

D. TOTAL DIRECT COST ( A + B + C ) Php 90,162.84

1 OCM (%) PER D.O.197 S 2016 12,622.80

2 PROFIT (%) PER D.O. 197 S 2016 8,114.66

E. VAT (5%) PER D.O. 197 S 2016 ( D. + 1 + 2 )*5% Php 5,545.01

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 26,282.47

TOTAL COST ( D + F ) Php 116,445.31

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 849.66
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
23 UNIT PRICE ANALYSIS
BRGY. KAWIT, PAGADIAN CITY, ZAMBOANGA DEL SUR
PROJECT
LOCATION

PAY ITEM CEILING 6MM( WOOD FRAME)

COST SHEET ID 1003 (1)
QUANTITY 139.00 SQ.M.
PRODUCTION RATE 1.24
NUMBER OF HOURS 111.83

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

MARINE PLYWOOD 1/4"x4'x8' 51.00 SHEETS 535.00 27,285.00

METAL FURRING 158.00 PCS 110.00
CARRYING CHANNEL 50.00 PCS 120.00
HANGER BARS/ROD 139.00 PCS 120.00
CHANNEL CLIP 834.00 PCS 50.00
WALL ANGLE 34.00 PCS 80.00 2,720.00
REVITS 1,946.00 PCS
METAL SCREW 1" 556.00 PCS 88.00 48,928.00

SUB - TOTAL (A.) Php 78,933.00

QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

MINOR TOOLS (10% OF LABOR COSTS) 2,760.32

SUB - TOTAL (B.) Php 2,760.32

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

CONSTRUCTION FOREMAN 1 111.83 87.10 9,740.06

SKILLED LABORER 1 111.83 62.86 7,029.40
UNSKILLED LABORER 2 111.83 48.44 10,833.72

SUB - TOTAL (C.) Php 27,603.19

D. TOTAL DIRECT COST ( A + B + C ) Php 109,296.50

1 OCM (%) PER D.O.197 S 2016 15,301.51

2 PROFIT (%) PER D.O. 197 S 2016 9,836.69

E. VAT (5%) PER D.O.197 S 2016 ( D. + 1 + 2 )*5% Php 6,721.74

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 31,859.93

TOTAL COST ( D + F ) Php 141,156.44

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 1,015.51
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
24 UNIT PRICE ANALYSIS
BRGY. KAWIT, PAGADIAN CITY, ZAMBOANGA DEL SUR
PROJECT
LOCATION

PAY ITEM PREPAINTED METAL SHEETS

COST SHEET ID 1013(1)
QUANTITY 101.00 SQ.M.
PRODUCTION RATE 2.076
NUMBER OF HOURS 48.65

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

Long span Prepainted roofing 107.00 PCS. -

TEKSCREW 1,010.00 PCS. 3.00 3,030.00

SUB - TOTAL (A.) Php 3,030.00

QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

MINOR TOOLS (10% OF LABOR COSTS) 1,200.91

SUB - TOTAL (B.) Php 1,200.91

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

CONSTRUCTION FOREMAN 1 48.65 87.10 4,237.52

SKILLED LABORER 1 48.65 62.86 3,058.22
UNSKILLED LABORER 2 48.65 48.44 4,713.33

SUB - TOTAL (C.) Php 12,009.08

D. TOTAL DIRECT COST ( A + B + C ) Php 16,239.98

1 OCM (%) PER D.O.197 S 2016 2,273.60

2 PROFIT (%) PER D.O. 197 S 2016 1,461.60

E. VAT (5%) PER D.O.197 S 2016 ( D. + 1 + 2 )*5% Php 998.76

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 4,733.95

TOTAL COST ( D + F ) Php 20,973.94

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 207.66
 10 UNIT PRICE ANALYSIS
PROJECT CONSTRUCTION OF BRGY. CUATRO-CUATRO WATER SYSTEM (LEVEL III)
LOCATION BRGY. CUATRO-CUATRO, DUMALINAO, ZAMBOANGA DEL SUR

PAY ITEM METAL STRUCTURES- FABRICATION & INSTALLATION OF STRUCTURAL STEEL ROOF FRAMING
COST SHEET ID 1047(2)a
QUANTITY 889.19 KGS.
PRODUCTION RATE 85.00
NUMBER OF HOURS 10.46

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

2X2 RECTANGULAR TUBE 39.00 PCS. 800.00 31,200.00

WELDING ROD 20.00 KG. 182.00 3,640.00

2x3 c-purlins 22.00 PCS. 520.00 11,440.00
1 1/2"X 1 1/2"X 3/16" angle bar 20.00 PCS. -
1/4"X 1"X 1" flat bar 21.00 PCS. -
RED LEAD 2.00 GAL. 505.00 1,010.00
PAINT THINNER 1.00 GAL. 350.00 350.00
PAINT BRUSH #3 2.00 PCS. 70.00 140.00

SUB - TOTAL (A.) Php 47,780.00

QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

WELDING MACHINE 1.00 10.46 371.00 3,881.04

SUB - TOTAL (B.) Php 3,881.04

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

A.) FABRICATION
CONSTRUCTION FOREMAN 1 10.46 87.10 911.16
SKILLED LABORER 2 10.46 62.86 1,315.16
UNSKILLED LABORER 2 10.46 48.44 1,013.47
B.)ERECTION
CONSTRUCTION FOREMAN 3 5.13 87.10 1,339.40
UNSKILLED LABORER 3 5.13 48.44 744.90
SUB - TOTAL (C.) Php 5,324.08
D. TOTAL DIRECT COST ( A + B + C ) Php 56,985.12

1 OCM (%) PER D.O.197 S 2016 7,977.92

2 PROFIT (%) PER D.O. 197 S 2016 5,128.66

E. VAT (5%) PER D.O.197 S 2016 ( D. + 1 + 2 )*5% Php 3,504.59

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 16,611.16

TOTAL COST ( D + F ) Php 73,596.29

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 82.77
 7 UNIT PRICE ANALYSIS
PROJECT AS-BUILT 1-STORY RESIDENTIAL BUILDING
LOCATION

PAY ITEM WATERPROOFING CEMENT BASE

COST SHEET ID 1016(1) a
QUANTITY 7.79 SQ. M.
PRODUCTION RATE 1.875
NUMBER OF HOURS 4.15

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

CEMENTITIOUS WATERPROOFING 8.00 GAL. 839.00 6,712.00

CEMENT 3.00 BAGS 310.00 930.00

PAINT ROLLER # 6 2.00 PCS. 150.00 300.00

PAINT BRUSH # 4 2.00 PCS. 72.00 144.00

SUB - TOTAL (A.) Php 8,086.00

QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

MINOR TOOLS (10% OF LABOR COST) 82.34

SUB - TOTAL (B.) 82.34

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

FOREMAN 1 4.15 87.10 361.47

SKILLED LABORER 1 4.15 62.86 260.87
UNSKILLED LABORER 1 4.15 48.44 201.03

SUB - TOTAL (C.) 823.36

D. TOTAL DIRECT COST ( A + B + C ) Php 8,991.70

1 OCM (%) PER D.O.197 S 2016 1,258.84

2 PROFIT (%) PER D.O. 197 S 2016 809.25

E. VAT (5%) PER D.O.197 S 2016 ( D.+1+ 2 )*5% Php 552.99

F. TOTAL INDIRECT COST ( 1+2 + E. ) Php 2,621.08

TOTAL COST ( D + F ) 11,612.78

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 1491.57
 8 UNIT PRICE ANALYSIS
PROJECT AS-BUILT 1-STORY RESIDENTIAL BUILDING
LOCATION

PAY ITEM CEMENT PLASTER FINISH

COST SHEET ID 1027 (1)
QUANTITY 274.10 SQ. M.
PRODUCTION RATE 7.125
NUMBER OF HOURS 38.47

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

CEMENT 91.00 BAGS 310.00 28,210.00

SAND 8.00 CU.M 1,100.00 8,800.00

SUB - TOTAL (A.) Php 37,010.00

QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

MINOR TOOLS (10% OF LABOR COST) 1564.11

SUB - TOTAL (B.) 1,564.11

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

FOREMAN 1 38.47 87.10 3,350.74

SKILLED LABORER 2 38.47 62.86 4,836.45
UNSKILLED LABORER 4 38.47 48.44 7,453.95

SUB - TOTAL (C.) 15,641.13

D. TOTAL DIRECT COST ( A + B + C ) Php 54,215.25

1 OCM (%) PER D.O.197 S 2016 7,590.13

2 PROFIT (%) PER D.O. 197 S 2016 4,879.37

E. VAT (5%) PER D.O.197 S 2016 ( D.+1+ 2 )*5% Php 3,334.24

F. TOTAL INDIRECT COST ( 1+2 + E. ) Php 15,803.74

TOTAL COST ( D + F ) 70,018.99

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 255.45
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
11 UNIT PRICE ANALYSIS
PROJECT
LOCATION

PAY ITEM PAINTING WORKS MASONRY

COST SHEET ID 1032a
QUANTITY 274.10 SQ. M.
PRODUCTION RATE 2.10
NUMBER OF HOURS 130.52

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

concrete neutralizer 6.00 gal 500.00 3,000.00

liquid tile primer 11.00 gal 840.00 9,240.00
skimcoat 49.00 bags 480.00 23,520.00
gloss latex 22.00 gal 670.00 14,740.00
3000 consumables 5% of material cost 2,525.00
3000
SUB - TOTAL (A.) Php 53,025.00
QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

MINOR TOOLS (10% OF LABOR) 2295.07

SUB - TOTAL (B.) Php 2,295.07

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

FOREMAN 1 130.52 87.10 218.62

SKILLED LABORER 2 130.52 62.86 16,409.45
UNSKILLED LABORER 1 130.52 48.44 6,322.57

SUB - TOTAL (C.) Php 22,950.65

D. TOTAL DIRECT COST ( A + B + C ) Php 78,270.72

1 OCM (%) PER D.O.197 S 2016 10,957.90

2 PROFIT (%) PER D.O. 197 S 2016 7,044.36

E. VAT (5%) PER D.O. 197 S 2016 ( D. + 1 + 2 )*5% Php 4,813.65

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 22,815.91

TOTAL COST ( D + F ) Php 101,086.63

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 368.79
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
12 UNIT PRICE ANALYSIS
PROJECT
LOCATION

PAY ITEM PAINTING WORKS METAL

COST SHEET ID 1032 (1)c
QUANTITY 7.80 SQ. M.
PRODUCTION RATE 2.00
NUMBER OF HOURS 3.90

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

red lead 1.00 gal 505.00 505.00

enamel black 1.00 gal 745.00 745.00
paint thinner 0.50 gal 248.00 124.00
3000 consumables 5% of material cost 68.70
3000
SUB - TOTAL (A.) Php 1,442.70
QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

MINOR TOOLS (10% OF LABOR) 77.12

SUB - TOTAL (B.) Php 77.12

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

FOREMAN 1 3.90 87.10 92.00

SKILLED LABORER 2 3.90 62.86 490.31
UNSKILLED LABORER 1 3.90 48.44 188.92

SUB - TOTAL (C.) Php 771.22

D. TOTAL DIRECT COST ( A + B + C ) Php 2,291.05

1 OCM (%) PER D.O.197 S 2016 320.75

2 PROFIT (%) PER D.O. 197 S 2016 206.19

E. VAT (5%) PER D.O. 197 S 2016 ( D. + 1 + 2 )*5% Php 140.90

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 667.84

TOTAL COST ( D + F ) Php 2,958.89

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 379.34
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
13 UNIT PRICE ANALYSIS
BRGY. KAWIT, PAGADIAN CITY, ZAMBOANGA DEL SUR
PROJECT
LOCATION

PAY ITEM CONDUIT, BOXES AND FITTING

COST SHEET ID 1100
QUANTITY 18.00 PCS.
PRODUCTION RATE 1.00
NUMBER OF HOURS 18.00

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

SERVICE ENTRANCE CAP,25MM (1") DIA. 1.00 PCS. 60.00 60.00

PVC, 25MM (1") DIA., CONDUIT 2.00 PCS. 174.00 348.00
PVC, 25MM (1") DIA., ELBOW 3.00 PCS. 48.00 144.00
MALE THREADED ADAPTER W/ LOCK NUT,25MM (1") DIA. 3.00 PCS. 24.00 72.00
JUNCTION BOX W/ COVER, PVC 1.00 PCS. 37.00 37.00
SECONDARY RACK, HEAVY DUTY, TWO SPOOL W/ SPOOL INSU 2.00 SETS 320.00 640.00
COMPRESSION TAP CONNECTOR (CTC), YHD-150 6.00 PCS. 50.00 300.00
ELECTRICAL INSULATED STAPLE WIRE 1.00 BOX 50.00 50.00
ELECTRICAL TAPE, BIG 5.00 ROLLS 45.00 225.00
RUBBER TAPE. NITTO 4.00 ROLLS 265.00 1,060.00

SUB - TOTAL (A.) Php 2,936.00

QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

NONE

SUB - TOTAL (B.) Php -

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

ELECTRICIAN 2 18.00 87.10 3,135.60

UNSKILLED LABORER 2 18.00 48.44 1,743.84

SUB - TOTAL (C.) Php 4,879.44

D. TOTAL DIRECT COST ( A + B + C ) Php 7,815.44

1 OCM (%) PER D.O.197 S 2016 1,094.16

2 PROFIT (%) PER D.O. 197 S 2016 703.39

E. VAT (5%) PER D.O.197 S 2016 ( D. + 1 + 2 )*5% Php 480.65

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 2,278.20

TOTAL COST ( D + F ) Php 10,093.64

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 560.76
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
14 UNIT PRICE ANALYSIS
BRGY. KAWIT, PAGADIAN CITY, ZAMBOANGA DEL SUR
PROJECT
LOCATION

PAY ITEM WIRE AND WIRINGS DEVICES

COST SHEET ID 1101
QUANTITY 70.00 LN.M.
PRODUCTION RATE 5.71
NUMBER OF HOURS 12.26

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

No. 14 MM SQ. (#04 AWG) THW COPPER CONDUCTOR 60.00 MTRS. 132.00 7,920.00
No. 1.6 MM/2C (#14 AWG) NM CONDUCTOR (PDX WIRE) 10.00 MTRS. 81.00 810.00
THUMBLER SWITCH, SURFACE TYPE 1.00 PCS. 35.00 35.00
2-GANG CONVENIENCE OUTLET, SURFACE TYPE 1.00 PCS. 45.00 45.00

SUB - TOTAL (A.) Php 8,810.00

QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

NONE

SUB - TOTAL (B.) Php -

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

ELECTRICIAN 2 12.26 87.10 2,135.55

UNSKILLED LABORER 2 12.26 48.44 1,187.67

SUB - TOTAL (C.) Php 3,323.22

D. TOTAL DIRECT COST ( A + B + C ) Php 12,133.22

1 OCM (%) PER D.O.197 S 2016 1,698.65

2 PROFIT (%) PER D.O. 197 S 2016 1,091.99

E. VAT (5%) PER D.O.197 S 2016 ( D. + 1 + 2 )*5% Php 746.19

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 3,536.83

TOTAL COST ( D + F ) Php 15,670.06

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 223.86
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
15 UNIT PRICE ANALYSIS
BRGY. KAWIT, PAGADIAN CITY, ZAMBOANGA DEL SUR
PROJECT
LOCATION

PAY ITEM LIGHTING FIXTURES

COST SHEET ID 1102
QUANTITY 1.00 SET
PRODUCTION RATE 0.50
NUMBER OF HOURS 2.00

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

18 WATTS LED TUBE W/ BOX TYPE ASSEMBLY 1.00 SET 410.00 410.00

SUB - TOTAL (A.) Php 410.00

QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
QUANTITY

NONE

SUB - TOTAL (B.) Php -

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

ELECTRICIAN 1 2.00 87.10 174.20

UNSKILLED LABORER 1 2.00 48.44 96.88

SUB - TOTAL (C.) Php 271.08

D. TOTAL DIRECT COST ( A + B + C ) Php 681.08

1 OCM (%) PER D.O.197 S 2016 95.35

2 PROFIT (%) PER D.O. 197 S 2016 61.30

E. VAT (5%) PER D.O.197 S 2016 ( D. + 1 + 2 )*5% Php 41.89

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 198.53

TOTAL COST ( D + F ) Php 879.61

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 879.61
 AS-BUILT 1-STORY RESIDENTIAL BUILDING
16 UNIT PRICE ANALYSIS
BRGY. KAWIT, PAGADIAN CITY, ZAMBOANGA DEL SUR
PROJECT
LOCATION

PAY ITEM PANEL BOARD AND CABINET

COST SHEET ID 1102(a)
QUANTITY 6.00 SET
PRODUCTION RATE 0.50
NUMBER OF HOURS 12.00 HOURS

A. MATERIALS QUANTITY UNIT UNIT RATE TOTAL COST

SINGLE PANEL BOX,NEMA 3R ENCLOSURE WITH 1-40AT,2P,250V,BOLT ON 1.00 SET 2,940.00 2,940.00
TYPE CIRCUIT BREAKER

15AT, 2 POLE,250V, SAFETY BREAKER, KSB 1.00 SET 690.00 690.00

1.00 SET 55,200.00 55,200.00

10 KVA, DISTRIBUTION TRANSFORMER, OIL IMMERSE SELF COOLED,
SINGLE PHASE ,60HZ,7620V/13200V PRIMARY, 120V/240V SECONDARY

ACCESSORIES - (CUT-OUT ASSEMBLY, FUSE LINK, LIGHTING 1.00 SET 11,350.00 11,350.00
ARRESTER,BRACKET AND HOT LINE CLAMP

TRANSFORMER BRACKET, FOR SINGLE PHASE 2.00 SET 2,000.00 4,000.00

SUB - TOTAL (A.) Php 74,180.00

QUANTITY
B. EQUIPMENT HOURLY RATE TOTAL COST
NO. OF EQUIPMENT TOTAL HOURS

NONE

SUB - TOTAL (B.) Php -

QUANTITY
C. LABOR HOURLY RATE TOTAL COST
NO. OF PERSONNEL TOTAL HOURS

ELECTRICIAN 2 12.00 87.10 2,090.40

LABORER 1 12.00 48.44 581.28

SUB - TOTAL (C.) Php 2,671.68

D. TOTAL DIRECT COST ( A + B + C ) Php 76,851.68

1 OCM (%) PER D.O.197 S 2016 10,759.24

2 PROFIT (%) PER D.O. 197 S 2016 6,916.65

E. VAT (5%) PER D.O.197 S 2016 ( D. + 1 + 2 )*5% Php 4,726.38

F. TOTAL INDIRECT COST ( 1 + 2 + E. ) Php 22,402.26

TOTAL COST ( D + F ) Php 99,253.94

ADJUSTED UNIT COST ( TOTAL COST / QUANTITY ) 16,542.32